{"text_format":"1","workbook":"xlsx","n_sheets":36,"sheets":["Examples","Contents","Summary","Reconciliation","Industrial adjustments","Technology Adjustments","Block Loads","ATS West","BATS","BETS22","BETS66","BLTS22","ATS-BLTS","GTS66","HOTS66","KTSeast","KTSwest","KTSall","KGTS22","KGTS66","RCTS22","RCTS66 WETS","SHTS","TGTS","TPC reconciled","TPC","WMTS22","WMTS66","BTS22","FBTS66","RTS22","RTS66_1_2","RTS66_3_4","SVTS","TSTS","TCP"],"not_rendered":{"charts":148,"images":0,"macros":1,"external_links":4,"defined_names":655,"comments":28,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"Examples","index":0,"n_rows":11,"n_cols":27,"rows_kept":11,"cut":false,"hidden":true,"merged":[]}
[null,"Teal","Red","Light grey","Mid-grey","Grey","Light teal","Mid-red","Light red",null,null,"Teal solid","Red  solid","Mid-grey","Teal dashes","Red  dashes","Grey dashes",null,"X value","1st Y value","2nd Y value",null,null,"Teal","Red","Mid-red","Mid-grey"]
["2003-04",36.19,36.880000000000003,21.56,5.36,3.01,10,3.01,10,null,"2003-04",33.19,36.880000000000003,21.56,5.36,3.01,10,null,1.8,10,17,null,"2003-04",33.19,36.880000000000003,21.56,5.36]
["2004-05",39.39,32.020000000000003,21.6,7.01,3.36,12,3.36,12,null,"2004-05",39.39,32.020000000000003,21.6,7.01,3.36,12,null,2.2999999999999998,12,9,null,"2004-05",39.39,32.020000000000003,21.6,7.01]
["2005-06",42.78,29.91,18.350000000000001,6.33,2.63,14,2.63,14,null,"2005-06",42.78,29.91,18.350000000000001,6.33,2.63,14,null,3.7,16,14,null,"2005-06",42.78,29.91,18.350000000000001,6.33]
["2006-07",42.13,26.53,21.6,7.01,2.72,16,2.72,16,null,"2006-07",42.13,26.53,21.6,7.01,2.72,16,null,4.0999999999999996,8,23,null,"2006-07",42.13,26.53,21.6,7.01]
["2007-08",41.69,24.76,23.98,7,2.57,18,2.57,18,null,"2007-08",41.69,24.76,23.98,7,2.57,18,null,5.5,14,27,null,"2007-08",41.69,24.76,23.98,7]
["2008-09",39.39,32.020000000000003,21.6,7.01,3.36,12,3.36,12,null,"2008-09",39.39,32.020000000000003,21.6,7.01,3.36,12,null,null,null,null,null,"2008-09",39.39,32.020000000000003,21.6,7.01]
["2009-10",42.13,26.53,21.6,7.01,2.72,16,2.72,16,null,"2009-10",42.13,26.53,21.6,7.01,2.72,16,null,null,null,null,null,"2009-10",42.13,26.53,21.6,7.01]
["2010-11",45,22,26,8,2,20,2,20,null,"2010-11",45,22,26,8,2,20,null,null,null,null,null,"2010-11",45,22,26,8]
[]
["–  en rule for when needed"]

{"sheet":"Contents","index":1,"n_rows":42,"n_cols":1,"rows_kept":42,"cut":false,"hidden":false,"merged":[]}
[]
[]
["This workbook sets out demand forecasts for each of the Powercor and Citipower terminal stations"]
[]
["The colour coding used is as follows"]
[]
["Summary worksheets"]
["Individual terminal station forecasts"]
["Input data"]
[]
["Notes:"]
["1. The individual terminal station forecasts are copied from models from each terminal station. For clarity as to the settings in these models, these have been copied. These settings cannot be changed within this model and include block loads, technology adjustments, industrial load adjustments and load accommodated through wind farms"]
["2. In this spreadsheet there are 2 tabs for total Powercor, 'TPC' and 'TPC reconciled'. In 'TPC reconciled' we have reconciled the forecast (post block load and solar PV adjustments) to the sum of Powercor terminal stations, so that total Powercor grows at the same rate as the sum of Powercor terminal stations. No adjustment is made to the preadjusted forecast. 'TPC' no reconcilation has been made."]
[]
["Summary tables"]
["Max demand 2015 forecasts (before post modelling adjustments)(Summer maxima)"]
["Max demand 2015 forecast (including block loads and post-model adjustments) (Summer Maxima)"]
["Max demand 2014 forecasts (including block loads and post-model adjustments) (Summer maxima) "]
["PoE level actual maxima winter 2014 and summer 2014/15"]
["Comparison of 2014 and 2015 maximum demand forcasts (before post modelling adjustments)(Summer maxima)"]
["Comparison of 2014 and 2015 maximum demand forcasts (including block loads and post-model adjustments)(Summer maxima)"]
[]
["Reconciliation tables"]
["Max Demand index (before post-model adjustments)"]
["Average Demand index (before post-model adjustments)"]
["Max demand summation (before post-model adjustments)"]
["Max demand summation (after post-model adjustments)"]
["Average demand summation (before post-model adjustments)"]
["Peak-average ratio (before post-model adjustments)"]
[]
["Reconcilation graphs"]
["Maximum demand index Powercor"]
["Maximum demand index CitiPower"]
["Average demand index Powercor"]
["Average demand index CitiPower"]
["Total Powercor reconciliation"]
["CitiPower reconciliation"]
["Powercor average demand comparisons"]
["CitiPower average demand comparisons"]
["Peak to average ratios Powercor"]
["Peak to average ratios CitiPower"]
["Total peak to average ratios"]

{"sheet":"Summary","index":2,"n_rows":180,"n_cols":24,"rows_kept":180,"cut":false,"hidden":false,"merged":[]}
[]
[]
["Max demand 2015 forecasts (before post modelling adjustments)(Summer maxima)"]
[null,"50% PoE forecast, MW"]
[null,"Powercor","2004/05","2005/06","2006/07","2007/08","2008/09","2009/10","2010/11","2011/12","2012/13","2013/14","2014/15","2015/16","2016/17","2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25","2025/26"]
[null,"ATS West",null,null,null,null,{"$f":"'ATS West'!U$77","v":155.29938759656972},{"$f":"'ATS West'!V$77","v":161.10715938974559},{"$f":"'ATS West'!W$77","v":164.51383817514929},{"$f":"'ATS West'!X$77","v":178.69986925125642},{"$f":"'ATS West'!Y$77","v":179.30998012927824},{"$f":"'ATS West'!Z$77","v":190.23061587279165},{"$f":"'ATS West'!AA$77","v":191.28776916429547},{"$f":"'ATS West'!AB$77","v":198.93927993086729},{"$f":"'ATS West'!AC$77","v":206.89685112810199},{"$f":"'ATS West'!AD$77","v":215.17272517322607},{"$f":"'ATS West'!AE$77","v":223.77963418015511},{"$f":"'ATS West'!AF$77","v":232.73081954736134},{"$f":"'ATS West'!AG$77","v":242.04005232925579},{"$f":"'ATS West'!AH$77","v":250.41030814658828},{"$f":"'ATS West'!AI$77","v":260.42672047245179},{"$f":"'ATS West'!AJ$77","v":270.84378929134988},{"$f":"'ATS West'!AK$77","v":281.67754086300386},{"$f":"'ATS West'!AL$77","v":292.944642497524}]
[null,"BATS",null,{"$f":"BATS!R$77","v":160.93671550360884},{"$f":"BATS!S$77","v":173.88118932988419},{"$f":"BATS!T$77","v":168.17538314169747},{"$f":"BATS!U$77","v":177.2269825942308},{"$f":"BATS!V$77","v":165.00046477530876},{"$f":"BATS!W$77","v":158.92097243655866},{"$f":"BATS!X$77","v":165.34421388060989},{"$f":"BATS!Y$77","v":155.89805810160527},{"$f":"BATS!Z$77","v":165.93152708475091},{"$f":"BATS!AA$77","v":156.43315637054613},{"$f":"BATS!AB$77","v":162.69048262536799},{"$f":"BATS!AC$77","v":166.23404511145196},{"$f":"BATS!AD$77","v":172.88340691591006},{"$f":"BATS!AE$77","v":176.06517739492369},{"$f":"BATS!AF$77","v":181.3927801456434},{"$f":"BATS!AG$77","v":186.65871983124612},{"$f":"BATS!AH$77","v":188.65296196475674},{"$f":"BATS!AI$77","v":195.82732518641305},{"$f":"BATS!AJ$77","v":203.00575010393396},{"$f":"BATS!AK$77","v":210.6774666701827},{"$f":"BATS!AL$77","v":215.12075635300388}]
[null,"BETS22",null,null,{"$f":"BETS22!S$77","v":42.898912003953228},{"$f":"BETS22!T$77","v":46.799584515524835},{"$f":"BETS22!U$77","v":48.471393781991509},{"$f":"BETS22!V$77","v":50.603492874355275},{"$f":"BETS22!W$77","v":51.678700787553581},{"$f":"BETS22!X$77","v":52.185872298697191},{"$f":"BETS22!Y$77","v":51.209710240866713},{"$f":"BETS22!Z$77","v":57.085747077708838},{"$f":"BETS22!AA$77","v":57.327698561331722},{"$f":"BETS22!AB$77","v":59.620806503784991},{"$f":"BETS22!AC$77","v":61.557748532639195},{"$f":"BETS22!AD$77","v":64.020058473944772},{"$f":"BETS22!AE$77","v":66.580860812902571},{"$f":"BETS22!AF$77","v":69.113501438901508},{"$f":"BETS22!AG$77","v":71.720464441354409},{"$f":"BETS22!AH$77","v":74.397989984735233},{"$f":"BETS22!AI$77","v":77.373909584124647},{"$f":"BETS22!AJ$77","v":80.468865967489634},{"$f":"BETS22!AK$77","v":83.34635294627239},{"$f":"BETS22!AL$77","v":86.680207064123294}]
[null,"BETS66",null,{"$f":"BETS66!R$77","v":158.97477243413149},{"$f":"BETS66!S$77","v":164.8673487329859},{"$f":"BETS66!T$77","v":161.31626213855589},{"$f":"BETS66!U$77","v":169.50651421778286},{"$f":"BETS66!V$77","v":172.17590483167257},{"$f":"BETS66!W$77","v":156.05745304796355},{"$f":"BETS66!X$77","v":162.78327077581309},{"$f":"BETS66!Y$77","v":163.59665883473161},{"$f":"BETS66!Z$77","v":165.25066212171404},{"$f":"BETS66!AA$77","v":155.54946395853935},{"$f":"BETS66!AB$77","v":158.2063160069961},{"$f":"BETS66!AC$77","v":163.27711102292733},{"$f":"BETS66!AD$77","v":167.94726240925405},{"$f":"BETS66!AE$77","v":174.20802128993401},{"$f":"BETS66!AF$77","v":177.32902267340978},{"$f":"BETS66!AG$77","v":180.44047649346351},{"$f":"BETS66!AH$77","v":185.17863784302875},{"$f":"BETS66!AI$77","v":189.65580125458993},{"$f":"BETS66!AJ$77","v":196.778895274761},{"$f":"BETS66!AK$77","v":200.60554087797715},{"$f":"BETS66!AL$77","v":208.16513065233593}]
[null,"BLTS22",null,{"$f":"BLTS22!R$77","v":56.195391096662426},{"$f":"BLTS22!S$77","v":56.304167639758383},{"$f":"BLTS22!T$77","v":58.035424654327088},{"$f":"BLTS22!U$77","v":60.146830191156042},{"$f":"BLTS22!V$77","v":59.378533669460815},{"$f":"BLTS22!W$77","v":60.140428396214126},{"$f":"BLTS22!X$77","v":57.591867762629917},null,{"$f":"BLTS22!Z$77","v":54.810347527515582},{"$f":"BLTS22!AA$77","v":56.570462946685524},{"$f":"BLTS22!AB$77","v":56.760186069422062},{"$f":"BLTS22!AC$77","v":57.676634165880493},{"$f":"BLTS22!AD$77","v":58.885342889530428},{"$f":"BLTS22!AE$77","v":59.905921673077884},{"$f":"BLTS22!AF$77","v":60.917932293153093},{"$f":"BLTS22!AG$77","v":61.87120877123035},{"$f":"BLTS22!AH$77","v":62.654750122778111},{"$f":"BLTS22!AI$77","v":63.305090787300891},{"$f":"BLTS22!AJ$77","v":64.259832603452452},{"$f":"BLTS22!AK$77","v":65.599256338047823},{"$f":"BLTS22!AL$77","v":66.774202650638287}]
[null,"ATS-BLTS",null,null,{"$f":"'ATS-BLTS'!S$77","v":147.32879603116572},{"$f":"'ATS-BLTS'!T$77","v":151.20198896852548},{"$f":"'ATS-BLTS'!U$77","v":158.11689278224932},{"$f":"'ATS-BLTS'!V$77","v":165.45276527502949},{"$f":"'ATS-BLTS'!W$77","v":165.72203446214482},{"$f":"'ATS-BLTS'!X$77","v":178.28909899278267},{"$f":"'ATS-BLTS'!Y$77","v":172.45955953563012},{"$f":"'ATS-BLTS'!Z$77","v":180.12435275516103},{"$f":"'ATS-BLTS'!AA$77","v":177.81288967524483},{"$f":"'ATS-BLTS'!AB$77","v":172.3355111623213},{"$f":"'ATS-BLTS'!AC$77","v":179.22893160881415},{"$f":"'ATS-BLTS'!AD$77","v":186.39808887316673},{"$f":"'ATS-BLTS'!AE$77","v":193.4284289939549},{"$f":"'ATS-BLTS'!AF$77","v":201.16556615371309},{"$f":"'ATS-BLTS'!AG$77","v":208.41345584170472},{"$f":"'ATS-BLTS'!AH$77","v":211.3558541211695},{"$f":"'ATS-BLTS'!AI$77","v":219.81008828601628},{"$f":"'ATS-BLTS'!AJ$77","v":228.60249181745695},{"$f":"'ATS-BLTS'!AK$77","v":236.57950920466519},{"$f":"'ATS-BLTS'!AL$77","v":246.0426895728518}]
[null,"GTS66",null,{"$f":"'GTS66'!R$77","v":349.91060409195165},{"$f":"'GTS66'!S$77","v":379.39763485954245},{"$f":"'GTS66'!T$77","v":381.06075443413641},{"$f":"'GTS66'!U$77","v":401.94022846060921},{"$f":"'GTS66'!V$77","v":404.37514390692633},{"$f":"'GTS66'!W$77","v":405.3959725491365},{"$f":"'GTS66'!X$77","v":418.31962123249019},{"$f":"'GTS66'!Y$77","v":406.37911213894967},{"$f":"'GTS66'!Z$77","v":413.73953095828796},{"$f":"'GTS66'!AA$77","v":429.39502292384384},{"$f":"'GTS66'!AB$77","v":381.60020753545621},{"$f":"'GTS66'!AC$77","v":393.30719310426923},{"$f":"'GTS66'!AD$77","v":404.76832312916963},{"$f":"'GTS66'!AE$77","v":417.20671325195116},{"$f":"'GTS66'!AF$77","v":427.13794338528197},{"$f":"'GTS66'!AG$77","v":440.04888923708722},{"$f":"'GTS66'!AH$77","v":444.85461875984805},{"$f":"'GTS66'!AI$77","v":458.97934462884825},{"$f":"'GTS66'!AJ$77","v":472.78869869286422},{"$f":"'GTS66'!AK$77","v":487.80131705764421},{"$f":"'GTS66'!AL$77","v":501.20322968284188}]
[null,"HOTS66",null,{"$f":"HOTS66!R$77","v":77.598315327975939},{"$f":"HOTS66!S$77","v":86.879673719765833},{"$f":"HOTS66!T$77","v":90.208416189318854},{"$f":"HOTS66!U$77","v":93.979261230237029},{"$f":"HOTS66!V$77","v":91.424119077484889},{"$f":"HOTS66!W$77","v":90.882875629250407},{"$f":"HOTS66!X$77","v":94.229350375576871},{"$f":"HOTS66!Y$77","v":87.304307287630166},{"$f":"HOTS66!Z$77","v":88.630840004138534},{"$f":"HOTS66!AA$77","v":80.836681454690407},{"$f":"HOTS66!AB$77","v":80.831529011006253},{"$f":"HOTS66!AC$77","v":84.064790171446504},{"$f":"HOTS66!AD$77","v":87.427381778304365},{"$f":"HOTS66!AE$77","v":90.924477049436547},{"$f":"HOTS66!AF$77","v":94.561456131414019},{"$f":"HOTS66!AG$77","v":96.408572190395475},{"$f":"HOTS66!AH$77","v":97.468839835636459},{"$f":"HOTS66!AI$77","v":100.46902020553382},{"$f":"HOTS66!AJ$77","v":104.26830260044592},{"$f":"HOTS66!AK$77","v":105.97627389606384},{"$f":"HOTS66!AL$77","v":109.53906998202206}]
[null,"KTSeast",null,null,null,{"$f":"KTSeast!T$77","v":117.12615902084355},{"$f":"KTSeast!U$77","v":121.6397349132846},{"$f":"KTSeast!V$77","v":126.78022615360621},{"$f":"KTSeast!W$77","v":126.33475325802698},{"$f":"KTSeast!X$77","v":133.2871698322565},{"$f":"KTSeast!Y$77","v":136.34897973018852},{"$f":"KTSeast!Z$77","v":140.41213553512506},{"$f":"KTSeast!AA$77","v":143.32093709385953},{"$f":"KTSeast!AB$77","v":148.52726578283557},{"$f":"KTSeast!AC$77","v":154.36141273155266},{"$f":"KTSeast!AD$77","v":158.77518299530334},{"$f":"KTSeast!AE$77","v":164.26720827474605},{"$f":"KTSeast!AF$77","v":170.83789660573589},{"$f":"KTSeast!AG$77","v":174.88291168603649},{"$f":"KTSeast!AH$77","v":179.4798222550429},{"$f":"KTSeast!AI$77","v":186.65901514524464},{"$f":"KTSeast!AJ$77","v":194.12537575105443},{"$f":"KTSeast!AK$77","v":201.62306738375437},{"$f":"KTSeast!AL$77","v":209.68799007910457}]
[null,"KTSwest",null,null,null,{"$f":"KTSwest!T$77","v":175.66783495494275},{"$f":"KTSwest!U$77","v":180.48852913669447},{"$f":"KTSwest!V$77","v":179.66283001874675},{"$f":"KTSwest!W$77","v":178.63082720744507},{"$f":"KTSwest!X$77","v":182.50855737208553},{"$f":"KTSwest!Y$77","v":175.39457697906028},{"$f":"KTSwest!Z$77","v":178.02096198988247},{"$f":"KTSwest!AA$77","v":185.87047473020488},{"$f":"KTSwest!AB$77","v":193.30529371941307},{"$f":"KTSwest!AC$77","v":201.03750546818961},{"$f":"KTSwest!AD$77","v":208.71201323274386},{"$f":"KTSwest!AE$77","v":215.29610061213356},{"$f":"KTSwest!AF$77","v":223.90794463661891},{"$f":"KTSwest!AG$77","v":230.43762778966047},{"$f":"KTSwest!AH$77","v":233.22224743556322},{"$f":"KTSwest!AI$77","v":242.55113733298575},{"$f":"KTSwest!AJ$77","v":252.25318282630519},{"$f":"KTSwest!AK$77","v":262.34331013935741},{"$f":"KTSwest!AL$77","v":272.83704254493171}]
[null,"KGTS22",null,{"$f":"KGTS22!R$77","v":11.227017971421439},{"$f":"KGTS22!S$77","v":10.689637403372899},{"$f":"KGTS22!T$77","v":10.967250317561033},{"$f":"KGTS22!U$77","v":11.071582383573558},{"$f":"KGTS22!V$77","v":11.661290259760987},{"$f":"KGTS22!W$77","v":11.522102421213642},{"$f":"KGTS22!X$77","v":11.834672481211721},{"$f":"KGTS22!Y$77","v":13.213827412643699},{"$f":"KGTS22!Z$77","v":13.171225390267592},{"$f":"KGTS22!AA$77","v":11.907788883552207},{"$f":"KGTS22!AB$77","v":11.962463426739967},{"$f":"KGTS22!AC$77","v":11.991098350609269},{"$f":"KGTS22!AD$77","v":12.179591069919454},{"$f":"KGTS22!AE$77","v":12.236944553467199},{"$f":"KGTS22!AF$77","v":12.440948459286091},{"$f":"KGTS22!AG$77","v":12.563931966585594},{"$f":"KGTS22!AH$77","v":13.066489245249018},{"$f":"KGTS22!AI$77","v":13.092209594215463},{"$f":"KGTS22!AJ$77","v":13.234914706176426},{"$f":"KGTS22!AK$77","v":13.529775426553137},{"$f":"KGTS22!AL$77","v":13.741118786032073}]
[null,"KGTS66",null,{"$f":"KGTS66!R$77","v":55.29135135824928},{"$f":"KGTS66!S$77","v":56.391288884696614},{"$f":"KGTS66!T$77","v":56.140426037426451},{"$f":"KGTS66!U$77","v":56.121966514361958},{"$f":"KGTS66!V$77","v":56.915413202446736},{"$f":"KGTS66!W$77","v":49.240302549358539},{"$f":"KGTS66!X$77","v":51.614002638858253},{"$f":"KGTS66!Y$77","v":51.688937049260069},{"$f":"KGTS66!Z$77","v":54.208049571328104},{"$f":"KGTS66!AA$77","v":51.962110043158496},{"$f":"KGTS66!AB$77","v":51.319028109963099},{"$f":"KGTS66!AC$77","v":51.71515278275141},{"$f":"KGTS66!AD$77","v":52.190532985417796},{"$f":"KGTS66!AE$77","v":52.828250008653839},{"$f":"KGTS66!AF$77","v":53.666906547630468},{"$f":"KGTS66!AG$77","v":53.643939343934029},{"$f":"KGTS66!AH$77","v":53.534323236932892},{"$f":"KGTS66!AI$77","v":54.598402048801184},{"$f":"KGTS66!AJ$77","v":55.650742462380691},{"$f":"KGTS66!AK$77","v":56.461826955648434},{"$f":"KGTS66!AL$77","v":57.004066835028183}]
[null,"RCTS22",null,{"$f":"RCTS22!R$77","v":38.780220103383726},{"$f":"RCTS22!S$77","v":35.481803197014791},{"$f":"RCTS22!T$77","v":33.296648493698299},{"$f":"RCTS22!U$77","v":35.220679777962459},{"$f":"RCTS22!V$77","v":37.920179104622775},{"$f":"RCTS22!W$77","v":29.879498520872747},{"$f":"RCTS22!X$77","v":34.967305310272764},{"$f":"RCTS22!Y$77","v":39.220325301945721},{"$f":"RCTS22!Z$77","v":41.284513022850327},{"$f":"RCTS22!AA$77","v":39.570387584418235},{"$f":"RCTS22!AB$77","v":41.031630453515142},{"$f":"RCTS22!AC$77","v":41.983599967336652},{"$f":"RCTS22!AD$77","v":43.07411193130153},{"$f":"RCTS22!AE$77","v":44.373919061309181},{"$f":"RCTS22!AF$77","v":46.14887582376155},{"$f":"RCTS22!AG$77","v":47.161840123162484},{"$f":"RCTS22!AH$77","v":47.104161447137848},{"$f":"RCTS22!AI$77","v":48.988327905023361},{"$f":"RCTS22!AJ$77","v":50.947861021224298},{"$f":"RCTS22!AK$77","v":51.322893328805158},{"$f":"RCTS22!AL$77","v":53.375809061957369}]
[null,"RCTS66",null,null,null,null,null,null,null,null,null,null,{"$f":"'RCTS66 WETS'!AP$77","v":146.75739095259695},{"$f":"'RCTS66 WETS'!AQ$77","v":149.06697416805008},{"$f":"'RCTS66 WETS'!AR$77","v":151.4614746359062},{"$f":"'RCTS66 WETS'!AS$77","v":155.7635789059045},{"$f":"'RCTS66 WETS'!AT$77","v":160.93741753171628},{"$f":"'RCTS66 WETS'!AU$77","v":167.18802120053817},{"$f":"'RCTS66 WETS'!AV$77","v":169.94885333049777},{"$f":"'RCTS66 WETS'!AW$77","v":173.97339073629146},{"$f":"'RCTS66 WETS'!AX$77","v":180.93232636574314},{"$f":"'RCTS66 WETS'!AY$77","v":186.89500252316554},{"$f":"'RCTS66 WETS'!AZ$77","v":190.94386292347522},{"$f":"'RCTS66 WETS'!BA$77","v":197.37331177003014}]
[null,"WETS",null,null,null,null,null,null,null,null,null,null,{"$f":"'RCTS66 WETS'!BG$77","v":51.07854694988422},{"$f":"'RCTS66 WETS'!BH$77","v":51.882391675791702},{"$f":"'RCTS66 WETS'!BI$77","v":52.715791641374445},{"$f":"'RCTS66 WETS'!BJ$77","v":54.213128392266832},{"$f":"'RCTS66 WETS'!BK$77","v":56.013870129662628},{"$f":"'RCTS66 WETS'!BL$77","v":58.189377277143628},{"$f":"'RCTS66 WETS'!BM$77","v":59.150278071683111},{"$f":"'RCTS66 WETS'!BN$77","v":60.55100836198784},{"$f":"'RCTS66 WETS'!BO$77","v":62.973048696467359},{"$f":"'RCTS66 WETS'!BP$77","v":65.048343385729254},{"$f":"'RCTS66 WETS'!BQ$77","v":66.457539234117874},{"$f":"'RCTS66 WETS'!BR$77","v":68.695293003375795}]
[null,"SHTS",null,{"$f":"SHTS!R$77","v":282.41303400499356},{"$f":"SHTS!S$77","v":296.58912529963709},{"$f":"SHTS!T$77","v":279.45434800535833},{"$f":"SHTS!U$77","v":282.46277260565881},{"$f":"SHTS!V$77","v":294.53768217408219},{"$f":"SHTS!W$77","v":262.25496284310702},{"$f":"SHTS!X$77","v":271.90921244159148},{"$f":"SHTS!Y$77","v":277.80770735899267},{"$f":"SHTS!Z$77","v":282.49001222162525},{"$f":"SHTS!AA$77","v":268.79178465022665},{"$f":"SHTS!AB$77","v":269.46210631379574},{"$f":"SHTS!AC$77","v":273.77625559095384},{"$f":"SHTS!AD$77","v":278.91168379253992},{"$f":"SHTS!AE$77","v":282.66391493056943},{"$f":"SHTS!AF$77","v":288.27039645817359},{"$f":"SHTS!AG$77","v":290.03820983581852},{"$f":"SHTS!AH$77","v":292.75593647045923},{"$f":"SHTS!AI$77","v":296.77242223464407},{"$f":"SHTS!AJ$77","v":305.44042403857071},{"$f":"SHTS!AK$77","v":308.52943831878792},{"$f":"SHTS!AL$77","v":311.520186708057}]
[null,"TGTS",null,{"$f":"TGTS!R$77","v":163.23023991296995},{"$f":"TGTS!S$77","v":173.92316326300178},{"$f":"TGTS!T$77","v":172.69725487043524},{"$f":"TGTS!U$77","v":181.19731268927225},{"$f":"TGTS!V$77","v":183.01793882630082},{"$f":"TGTS!W$77","v":183.09260009879486},{"$f":"TGTS!X$77","v":192.67837456560204},{"$f":"TGTS!Y$77","v":189.45950406481577},{"$f":"TGTS!Z$77","v":190.34164874853636},{"$f":"TGTS!AA$77","v":176.72297841397386},{"$f":"TGTS!AB$77","v":183.288999270407},{"$f":"TGTS!AC$77","v":190.30870974946521},{"$f":"TGTS!AD$77","v":195.33491966571088},{"$f":"TGTS!AE$77","v":202.96601051125282},{"$f":"TGTS!AF$77","v":204.72605924595737},{"$f":"TGTS!AG$77","v":209.19260316741654},{"$f":"TGTS!AH$77","v":216.09082994462742},{"$f":"TGTS!AI$77","v":221.43711229852815},{"$f":"TGTS!AJ$77","v":230.29459679046928},{"$f":"TGTS!AK$77","v":234.8407946706707},{"$f":"TGTS!AL$77","v":241.70606512863623}]
[null,"TPC",null,{"$f":"'TPC reconciled'!R$77","v":1921.0008207058518},{"$f":"'TPC reconciled'!S$77","v":2139.0585574534443},{"$f":"'TPC reconciled'!T$77","v":2111.3666823807102},{"$f":"'TPC reconciled'!U$77","v":2197.0963658636774},{"$f":"'TPC reconciled'!V$77","v":2181.7077529918556},{"$f":"'TPC reconciled'!W$77","v":2160.5067423992627},{"$f":"'TPC reconciled'!X$77","v":2252.4231962690551},{"$f":"'TPC reconciled'!Y$77","v":2247.8523174512097},{"$f":"'TPC reconciled'!Z$77","v":2300.7919839977235},{"$f":"'TPC reconciled'!AA$77","v":2299.2391015991348},{"$f":"'TPC reconciled'!AB$77","v":2289.2307760547037},{"$f":"'TPC reconciled'!AC$77","v":2357.5590469070071},{"$f":"'TPC reconciled'!AD$77","v":2430.038540171126},{"$f":"'TPC reconciled'!AE$77","v":2504.4129981603514},{"$f":"'TPC reconciled'!AF$77","v":2577.8383279680756},{"$f":"'TPC reconciled'!AG$77","v":2640.5012912960683},{"$f":"'TPC reconciled'!AH$77","v":2688.9060381864401},{"$f":"'TPC reconciled'!AI$77","v":2774.9385393655461},{"$f":"'TPC reconciled'!AJ$77","v":2872.5161504891907},{"$f":"'TPC reconciled'!AK$77","v":2953.0540704347541},{"$f":"'TPC reconciled'!AL$77","v":3043.9105353138093}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"N23/SUM(N6:N22)","v":0.96558180912435432},{"$f":"O23/SUM(O6:O22)","v":0.96558180912435443},0.96558180912435443,0.96558180912435432,0.96558180912435465,0.96558180912435432,0.96558180912435476,0.96558180912435465,{"$f":"V23/SUM(V6:V22)","v":0.96558180912435487},{"$f":"W23/SUM(W6:W22)","v":0.96558180912435454},{"$f":"X23/SUM(X6:X22)","v":0.96558180912435476}]
[null,"Citipower","2004/05","2005/06","2006/07","2007/08","2008/09","2009/10","2010/11","2011/12","2012/13","2013/14","2014/15","2015/16","2016/17","2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25","2025/26"]
[null,"WMTS22",null,{"$f":"WMTS22!R$77","v":86.1953518803831},{"$f":"WMTS22!S$77","v":85.261951603844039},{"$f":"WMTS22!T$77","v":87.460707486893938},{"$f":"WMTS22!U$77","v":92.591305294502206},{"$f":"WMTS22!V$77","v":92.827979662980056},{"$f":"WMTS22!W$77","v":94.116049775051252},{"$f":"WMTS22!X$77","v":94.016591889204932},{"$f":"WMTS22!Y$77","v":91.773253234926699},{"$f":"WMTS22!Z$77","v":91.541113455666604},{"$f":"WMTS22!AA$77","v":93.952569916950509},{"$f":"WMTS22!AB$77","v":95.438882646855959},{"$f":"WMTS22!AC$77","v":99.256437952730195},{"$f":"WMTS22!AD$77","v":103.2266954708394},{"$f":"WMTS22!AE$77","v":107.35576328967298},{"$f":"WMTS22!AF$77","v":111.6499938212599},{"$f":"WMTS22!AG$77","v":115.88035696368478},{"$f":"WMTS22!AH$77","v":118.81713170311721},{"$f":"WMTS22!AI$77","v":122.18380393847255},{"$f":"WMTS22!AJ$77","v":124.75947703457966},{"$f":"WMTS22!AK$77","v":128.29951231733844},{"$f":"WMTS22!AL$77","v":132.09992869601319}]
[null,"WMTS66",null,null,{"$f":"WMTS66!S$77","v":373.38275292926835},{"$f":"WMTS66!T$77","v":375.66041189143294},{"$f":"WMTS66!U$77","v":374.81717129334578},{"$f":"WMTS66!V$77","v":376.50024294447576},{"$f":"WMTS66!W$77","v":355.44680191294589},{"$f":"WMTS66!X$77","v":369.84637993196014},{"$f":"WMTS66!Y$77","v":366.89743398642418},{"$f":"WMTS66!Z$77","v":370.94074982772042},{"$f":"WMTS66!AA$77","v":374.63668754567664},{"$f":"WMTS66!AB$77","v":389.62215504750372},{"$f":"WMTS66!AC$77","v":403.00334239272689},{"$f":"WMTS66!AD$77","v":410.07190918977972},{"$f":"WMTS66!AE$77","v":421.50673732314016},{"$f":"WMTS66!AF$77","v":430.22201267749449},{"$f":"WMTS66!AG$77","v":438.25497863894418},{"$f":"WMTS66!AH$77","v":438.93073197324401},{"$f":"WMTS66!AI$77","v":449.92541728237904},{"$f":"WMTS66!AJ$77","v":463.15758173330045},{"$f":"WMTS66!AK$77","v":468.15461189645976},{"$f":"WMTS66!AL$77","v":480.39401685823861}]
[null,"BTS22",null,{"$f":"'BTS22'!R$77","v":34.763140910610971},{"$f":"'BTS22'!S$77","v":34.924380912115986},{"$f":"'BTS22'!T$77","v":35.578085084802275},{"$f":"'BTS22'!U$77","v":36.35471833366644},{"$f":"'BTS22'!V$77","v":37.10515112833076},{"$f":"'BTS22'!W$77","v":37.329729181966236},{"$f":"'BTS22'!X$77","v":36.986832959570421},{"$f":"'BTS22'!Y$77","v":38.361565979220956},{"$f":"'BTS22'!Z$77","v":38.398912506118769},{"$f":"(N28-L28)/2+L28","v":37.607649953208167},{"$f":"'BTS22'!AB$77","v":36.816387400297565},{"$f":"'BTS22'!AC$77","v":38.289042896309468},{"$f":"'BTS22'!AD$77","v":39.745038891622393},{"$f":"'BTS22'!AE$77","v":41.097437831618691},{"$f":"'BTS22'!AF$77","v":42.604614196208196},{"$f":"'BTS22'!AG$77","v":43.825430987972339},{"$f":"'BTS22'!AH$77","v":45.43030006914546},{"$f":"'BTS22'!AI$77","v":46.810019193785038},{"$f":"'BTS22'!AJ$77","v":48.166623635336165},{"$f":"'BTS22'!AK$77","v":50.001501422193975},{"$f":"'BTS22'!AL$77","v":52.001561479081737}]
[null,"FBTS66",null,{"$f":"FBTS66!R$77","v":216.58381481754103},{"$f":"FBTS66!S$77","v":223.26714399706125},{"$f":"FBTS66!T$77","v":219.44724514669534},{"$f":"FBTS66!U$77","v":237.04015889955178},{"$f":"FBTS66!V$77","v":231.49467740894764},{"$f":"FBTS66!W$77","v":233.48333268116622},{"$f":"FBTS66!X$77","v":243.46502151909823},{"$f":"FBTS66!Y$77","v":245.10687006716603},{"$f":"FBTS66!Z$77","v":247.07328080307957},{"$f":"FBTS66!AA$77","v":256.21497160377515},{"$f":"FBTS66!AB$77","v":249.52371802285762},{"$f":"FBTS66!AC$77","v":251.41648131492153},{"$f":"FBTS66!AD$77","v":256.65446310919054},{"$f":"FBTS66!AE$77","v":262.28663211823442},{"$f":"FBTS66!AF$77","v":267.97259514692939},{"$f":"FBTS66!AG$77","v":274.52827760468222},{"$f":"FBTS66!AH$77","v":279.3973482494203},{"$f":"FBTS66!AI$77","v":285.38596559628041},{"$f":"FBTS66!AJ$77","v":293.60475869349682},{"$f":"FBTS66!AK$77","v":300.34434189790971},{"$f":"FBTS66!AL$77","v":309.15378257035502}]
[null,"RTS22",null,{"$f":"'RTS22'!R$77","v":77.881754846149363},{"$f":"'RTS22'!S$77","v":84.671458968749718},{"$f":"'RTS22'!T$77","v":82.669564137070225},{"$f":"'RTS22'!U$77","v":75.823494538926752},{"$f":"'RTS22'!V$77","v":75.165394010975447},{"$f":"'RTS22'!W$77","v":71.62092644357152},{"$f":"'RTS22'!X$77","v":73.439110419834662},{"$f":"'RTS22'!Y$77","v":69.974180453193981},{"$f":"'RTS22'!Z$77","v":67.856075237134377},{"$f":"'RTS22'!AA$77","v":70.11797169010147},{"$f":"'RTS22'!AB$77","v":69.053421940591463},{"$f":"'RTS22'!AC$77","v":71.815558818215123},{"$f":"'RTS22'!AD$77","v":74.688181170943736},{"$f":"'RTS22'!AE$77","v":77.517485105137936},{"$f":"'RTS22'!AF$77","v":80.127695994455209},{"$f":"'RTS22'!AG$77","v":81.655852584602684},{"$f":"'RTS22'!AH$77","v":81.390678890948493},{"$f":"'RTS22'!AI$77","v":83.209942060732715},{"$f":"'RTS22'!AJ$77","v":84.822478977895898},{"$f":"'RTS22'!AK$77","v":85.635554563313718},{"$f":"'RTS22'!AL$77","v":87.836413641482523}]
[null,"RTS66_1_2",null,null,null,{"$f":"RTS66_1_2!T$77","v":246.68643066697155},{"$f":"RTS66_1_2!U$77","v":248.18138092084425},{"$f":"RTS66_1_2!V$77","v":252.54044530393173},{"$f":"RTS66_1_2!W$77","v":243.49199214257121},{"$f":"RTS66_1_2!X$77","v":248.64857491150858},{"$f":"RTS66_1_2!Y$77","v":248.40515415673681},{"$f":"RTS66_1_2!Z$77","v":246.44574834683658},{"$f":"RTS66_1_2!AA$77","v":244.1279966066034},{"$f":"RTS66_1_2!AB$77","v":253.89311647086754},{"$f":"RTS66_1_2!AC$77","v":255.407349233877},{"$f":"RTS66_1_2!AD$77","v":260.14784199577946},{"$f":"RTS66_1_2!AE$77","v":262.61511652691445},{"$f":"RTS66_1_2!AF$77","v":266.17133638532124},{"$f":"RTS66_1_2!AG$77","v":267.70124871475986},{"$f":"RTS66_1_2!AH$77","v":269.41807185524493},{"$f":"RTS66_1_2!AI$77","v":271.83427650164367},{"$f":"RTS66_1_2!AJ$77","v":275.28785690958875},{"$f":"RTS66_1_2!AK$77","v":277.34591705265046},{"$f":"RTS66_1_2!AL$77","v":280.24161407827398}]
[null,"RTS66_3_4",null,null,null,{"$f":"RTS66_3_4!T$77","v":214.13828011940154},{"$f":"RTS66_3_4!U$77","v":216.78443806999658},{"$f":"RTS66_3_4!V$77","v":217.18825076599416},{"$f":"RTS66_3_4!W$77","v":213.82642557182825},{"$f":"RTS66_3_4!X$77","v":213.21211720514549},{"$f":"RTS66_3_4!Y$77","v":209.79301712409188},{"$f":"RTS66_3_4!Z$77","v":210.08123794197249},{"$f":"RTS66_3_4!AA$77","v":213.85304378767319},{"$f":"RTS66_3_4!AB$77","v":222.40716553918011},{"$f":"RTS66_3_4!AC$77","v":228.03173745129405},{"$f":"RTS66_3_4!AD$77","v":232.81901437999338},{"$f":"RTS66_3_4!AE$77","v":238.86579567257075},{"$f":"RTS66_3_4!AF$77","v":245.55664069875775},{"$f":"RTS66_3_4!AG$77","v":249.13944397283498},{"$f":"RTS66_3_4!AH$77","v":254.07446043154795},{"$f":"RTS66_3_4!AI$77","v":258.7903712738468},{"$f":"RTS66_3_4!AJ$77","v":265.39758359003895},{"$f":"RTS66_3_4!AK$77","v":272.41457010552585},{"$f":"RTS66_3_4!AL$77","v":279.83435783939728}]
[null,"SVTS",null,null,null,{"$f":"SVTS!T$77","v":35.333945367737059},{"$f":"SVTS!U$77","v":35.519545752387195},{"$f":"SVTS!V$77","v":37.514478663873284},{"$f":"SVTS!W$77","v":35.846933437420397},{"$f":"SVTS!X$77","v":36.272672802236251},{"$f":"SVTS!Y$77","v":39.549585234020839},{"$f":"SVTS!Z$77","v":36.198401318689442},{"$f":"SVTS!AA$77","v":34.378658394604422},{"$f":"SVTS!AB$77","v":35.753804730388602},{"$f":"SVTS!AC$77","v":37.18395691960415},{"$f":"SVTS!AD$77","v":38.671315196388313},{"$f":"SVTS!AE$77","v":39.748506668895551},{"$f":"SVTS!AF$77","v":41.338446935651376},{"$f":"SVTS!AG$77","v":42.730821067385591},{"$f":"SVTS!AH$77","v":44.440053910081019},{"$f":"SVTS!AI$77","v":44.690630978043643},{"$f":"SVTS!AJ$77","v":46.478256217165388},{"$f":"SVTS!AK$77","v":48.337386465852006},{"$f":"SVTS!AL$77","v":49.900484495862052}]
[null,"TSTS",null,{"$f":"TSTS!R$77","v":67.099289142013134},{"$f":"TSTS!S$77","v":71.40366943363702},{"$f":"TSTS!T$77","v":70.725441802014331},{"$f":"TSTS!U$77","v":70.881777419526685},{"$f":"TSTS!V$77","v":74.119839175916681},{"$f":"TSTS!W$77","v":71.290725871905963},{"$f":"TSTS!X$77","v":73.523929158062145},{"$f":"TSTS!Y$77","v":75.175159612738724},{"$f":"TSTS!Z$77","v":72.283623824855781},{"$f":"TSTS!AA$77","v":71.602472301791195},{"$f":"TSTS!AB$77","v":74.466571193862848},{"$f":"TSTS!AC$77","v":76.053756199632915},{"$f":"TSTS!AD$77","v":78.403082257256941},{"$f":"TSTS!AE$77","v":81.343976195047389},{"$f":"TSTS!AF$77","v":83.411202431276564},{"$f":"TSTS!AG$77","v":84.070458186112717},{"$f":"TSTS!AH$77","v":86.614043346677732},{"$f":"TSTS!AI$77","v":89.459858536563218},{"$f":"TSTS!AJ$77","v":91.385947054964277},{"$f":"TSTS!AK$77","v":93.674701795774141},{"$f":"TSTS!AL$77","v":96.932545584072528}]
[null,"TCP",null,{"$f":"TCP!R$77","v":1199.0497933560105},{"$f":"TCP!S$77","v":1294.2294567650113},{"$f":"TCP!T$77","v":1308.3352818895398},{"$f":"TCP!U$77","v":1333.5548922867858},{"$f":"TCP!V$77","v":1320.7952327226576},{"$f":"TCP!W$77","v":1273.9325669838615},{"$f":"TCP!X$77","v":1296.1046697340566},{"$f":"TCP!Y$77","v":1248.8003429463251},{"$f":"TCP!Z$77","v":1263.6834470597362},{"$f":"TCP!AA$77","v":1301.1881130396787},{"$f":"TCP!AB$77","v":1331.6958428235866},{"$f":"TCP!AC$77","v":1362.9426547415881},{"$f":"TCP!AD$77","v":1394.6443586166424},{"$f":"TCP!AE$77","v":1430.023016561189},{"$f":"TCP!AF$77","v":1464.2884978892673},{"$f":"TCP!AG$77","v":1491.1023656962041},{"$f":"TCP!AH$77","v":1510.4444420574341},{"$f":"TCP!AI$77","v":1541.9665798680426},{"$f":"TCP!AJ$77","v":1580.0146198717589},{"$f":"TCP!AK$77","v":1609.0824273817113},{"$f":"TCP!AL$77","v":1650.3186877377068}]
[]
[]
["Max demand 2015 forecast (including block loads and post-model adjustments) (Summer Maxima)"]
[null,"50% PoE forecast, MW"]
[null,"Powercor","2004/05","2005/06","2006/07","2007/08","2008/09","2009/10","2010/11","2011/12","2012/13","2013/14","2014/15","2015/16","2016/17","2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25","2025/26"]
[null,"ATS West",null,null,null,null,{"$f":"'ATS West'!U$143","v":155.29938759656972},{"$f":"'ATS West'!V$143","v":161.10715938974559},{"$f":"'ATS West'!W$143","v":164.51383817514929},{"$f":"'ATS West'!X$143","v":178.69986925125642},{"$f":"'ATS West'!Y$143","v":179.30998012927824},{"$f":"'ATS West'!Z$143","v":190.23061587279165},{"$f":"'ATS West'!AA$143","v":191.28776916429547},{"$f":"'ATS West'!AB$143","v":197.97328330832926},{"$f":"'ATS West'!AC$143","v":204.95994266475668},{"$f":"'ATS West'!AD$143","v":217.01433569093933},{"$f":"'ATS West'!AE$143","v":224.67278069277262},{"$f":"'ATS West'!AF$143","v":232.7897199899929},{"$f":"'ATS West'!AG$143","v":241.33862189473362},{"$f":"'ATS West'!AH$143","v":248.94038604606362},{"$f":"'ATS West'!AI$143","v":258.26531171818442},{"$f":"'ATS West'!AJ$143","v":268.01626193215782},{"$f":"'ATS West'!AK$143","v":278.28514769366177},{"$f":"'ATS West'!AL$143","v":289.11729123694317}]
[null,"BATS",null,{"$f":"BATS!R$143","v":160.93671550360884},{"$f":"BATS!S$143","v":173.88118932988419},{"$f":"BATS!T$143","v":168.17538314169747},{"$f":"BATS!U$143","v":177.2269825942308},{"$f":"BATS!V$143","v":165.00046477530876},{"$f":"BATS!W$143","v":158.92097243655866},{"$f":"BATS!X$143","v":165.34421388060989},{"$f":"BATS!Y$143","v":155.89805810160527},{"$f":"BATS!Z$143","v":165.93152708475091},{"$f":"BATS!AA$143","v":156.43315637054613},{"$f":"BATS!AB$143","v":161.7343997417741},{"$f":"BATS!AC$143","v":164.40438795682013},{"$f":"BATS!AD$143","v":170.17457194156458},{"$f":"BATS!AE$143","v":172.59794552037988},{"$f":"BATS!AF$143","v":177.31441850005558},{"$f":"BATS!AG$143","v":182.06397305184345},{"$f":"BATS!AH$143","v":183.56614292264351},{"$f":"BATS!AI$143","v":190.35216330868769},{"$f":"BATS!AJ$143","v":197.39735157227435},{"$f":"BATS!AK$143","v":205.06231454506562},{"$f":"BATS!AL$143","v":209.64534606575285}]
[null,"BETS22",null,null,{"$f":"BETS22!S$143","v":42.898912003953228},{"$f":"BETS22!T$143","v":46.799584515524835},{"$f":"BETS22!U$143","v":48.471393781991509},{"$f":"BETS22!V$143","v":50.603492874355275},{"$f":"BETS22!W$143","v":51.678700787553581},{"$f":"BETS22!X$143","v":52.185872298697191},{"$f":"BETS22!Y$143","v":51.209710240866713},{"$f":"BETS22!Z$143","v":57.085747077708838},{"$f":"BETS22!AA$143","v":57.327698561331722},{"$f":"BETS22!AB$143","v":65.63423444292944},{"$f":"BETS22!AC$143","v":67.491138275652574},{"$f":"BETS22!AD$143","v":69.872880526524654},{"$f":"BETS22!AE$143","v":72.362063924498301},{"$f":"BETS22!AF$143","v":74.833903516527883},{"$f":"BETS22!AG$143","v":77.386855465070468},{"$f":"BETS22!AH$143","v":80.012326646245015},{"$f":"BETS22!AI$143","v":82.943318955212149},{"$f":"BETS22!AJ$143","v":86.009220624505318},{"$f":"BETS22!AK$143","v":88.866256411247747},{"$f":"BETS22!AL$143","v":92.1896640696134}]
[null,"BETS66",null,{"$f":"BETS66!R$143","v":158.97477243413149},{"$f":"BETS66!S$143","v":164.8673487329859},{"$f":"BETS66!T$143","v":161.31626213855589},{"$f":"BETS66!U$143","v":169.50651421778286},{"$f":"BETS66!V$143","v":172.17590483167257},{"$f":"BETS66!W$143","v":156.05745304796355},{"$f":"BETS66!X$143","v":162.78327077581309},{"$f":"BETS66!Y$143","v":163.59665883473161},{"$f":"BETS66!Z$143","v":165.25066212171404},{"$f":"BETS66!AA$143","v":155.54946395853935},{"$f":"BETS66!AB$143","v":151.54148329650698},{"$f":"BETS66!AC$143","v":161.533614924435},{"$f":"BETS66!AD$143","v":165.72501140769205},{"$f":"BETS66!AE$143","v":171.62154157468285},{"$f":"BETS66!AF$143","v":174.51405958771386},{"$f":"BETS66!AG$143","v":177.48194033853059},{"$f":"BETS66!AH$143","v":182.10394492218634},{"$f":"BETS66!AI$143","v":186.54917509191216},{"$f":"BETS66!AJ$143","v":193.7896745032981},{"$f":"BETS66!AK$143","v":197.83351195232635},{"$f":"BETS66!AL$143","v":205.72605153700405}]
[null,"BLTS22",null,{"$f":"BLTS22!R$143","v":56.195391096662426},{"$f":"BLTS22!S$143","v":56.304167639758383},{"$f":"BLTS22!T$143","v":58.035424654327088},{"$f":"BLTS22!U$143","v":60.146830191156042},{"$f":"BLTS22!V$143","v":59.378533669460815},{"$f":"BLTS22!W$143","v":60.140428396214126},{"$f":"BLTS22!X$143","v":57.591867762629917},null,{"$f":"BLTS22!Z$143","v":54.810347527515582},{"$f":"BLTS22!AA$143","v":56.570462946685524},{"$f":"BLTS22!AB$143","v":59.032180475496332},{"$f":"BLTS22!AC$143","v":59.56940251370763},{"$f":"BLTS22!AD$143","v":60.290784692827351},{"$f":"BLTS22!AE$143","v":60.898586021919272},{"$f":"BLTS22!AF$143","v":61.507272581018483},{"$f":"BLTS22!AG$143","v":62.082244438994202},{"$f":"BLTS22!AH$143","v":62.551077708882104},{"$f":"BLTS22!AI$143","v":62.938370406566513},{"$f":"BLTS22!AJ$143","v":63.513817469572174},{"$f":"BLTS22!AK$143","v":64.334960170030214},{"$f":"BLTS22!AL$143","v":65.055288935319609}]
[null,"ATS-BLTS",null,null,{"$f":"'ATS-BLTS'!S$143","v":147.32879603116572},{"$f":"'ATS-BLTS'!T$143","v":151.20198896852548},{"$f":"'ATS-BLTS'!U$143","v":158.11689278224932},{"$f":"'ATS-BLTS'!V$143","v":165.45276527502949},{"$f":"'ATS-BLTS'!W$143","v":165.72203446214482},{"$f":"'ATS-BLTS'!X$143","v":178.28909899278267},{"$f":"'ATS-BLTS'!Y$143","v":172.45955953563012},{"$f":"'ATS-BLTS'!Z$143","v":180.12435275516103},{"$f":"'ATS-BLTS'!AA$143","v":177.81288967524483},{"$f":"'ATS-BLTS'!AB$143","v":160.11697534104667},{"$f":"'ATS-BLTS'!AC$143","v":163.98187457255457},{"$f":"'ATS-BLTS'!AD$143","v":152.50556742793918},{"$f":"'ATS-BLTS'!AE$143","v":156.46812362874672},{"$f":"'ATS-BLTS'!AF$143","v":160.86602398149174},{"$f":"'ATS-BLTS'!AG$143","v":164.99272658204092},{"$f":"'ATS-BLTS'!AH$143","v":166.61536361717725},{"$f":"'ATS-BLTS'!AI$143","v":171.46075637482045},{"$f":"'ATS-BLTS'!AJ$143","v":176.50569154340664},{"$f":"'ATS-BLTS'!AK$143","v":181.08926739490374},{"$f":"'ATS-BLTS'!AL$143","v":186.55478639642536}]
[null,"GTS66",null,{"$f":"'GTS66'!R$143","v":349.91060409195165},{"$f":"'GTS66'!S$143","v":379.39763485954245},{"$f":"'GTS66'!T$143","v":381.06075443413641},{"$f":"'GTS66'!U$143","v":401.94022846060921},{"$f":"'GTS66'!V$143","v":404.37514390692633},{"$f":"'GTS66'!W$143","v":405.3959725491365},{"$f":"'GTS66'!X$143","v":418.31962123249019},{"$f":"'GTS66'!Y$143","v":406.37911213894967},{"$f":"'GTS66'!Z$143","v":413.73953095828796},{"$f":"'GTS66'!AA$143","v":429.39502292384384},{"$f":"'GTS66'!AB$143","v":384.49114928641006},{"$f":"'GTS66'!AC$143","v":370.08355984262744},{"$f":"'GTS66'!AD$143","v":378.98487870782725},{"$f":"'GTS66'!AE$143","v":388.6516132848742},{"$f":"'GTS66'!AF$143","v":396.36940554207513},{"$f":"'GTS66'!AG$143","v":406.4115678843196},{"$f":"'GTS66'!AH$143","v":410.13997866482885},{"$f":"'GTS66'!AI$143","v":421.13248464253496},{"$f":"'GTS66'!AJ$143","v":431.88831294951729},{"$f":"'GTS66'!AK$143","v":443.58490019632518},{"$f":"'GTS66'!AL$143","v":454.03015728970581}]
[null,"HOTS66",null,{"$f":"HOTS66!R$143","v":77.598315327975939},{"$f":"HOTS66!S$143","v":86.879673719765833},{"$f":"HOTS66!T$143","v":90.208416189318854},{"$f":"HOTS66!U$143","v":93.979261230237029},{"$f":"HOTS66!V$143","v":91.424119077484889},{"$f":"HOTS66!W$143","v":90.882875629250407},{"$f":"HOTS66!X$143","v":94.229350375576871},{"$f":"HOTS66!Y$143","v":87.304307287630166},{"$f":"HOTS66!Z$143","v":88.630840004138534},{"$f":"HOTS66!AA$143","v":80.836681454690407},{"$f":"HOTS66!AB$143","v":80.509173436203753},{"$f":"HOTS66!AC$143","v":83.462564461652505},{"$f":"HOTS66!AD$143","v":86.555902955949179},{"$f":"HOTS66!AE$143","v":89.835341616629023},{"$f":"HOTS66!AF$143","v":93.31174237004555},{"$f":"HOTS66!AG$143","v":95.033991725469008},{"$f":"HOTS66!AH$143","v":95.985129277779251},{"$f":"HOTS66!AI$143","v":98.912434467210559},{"$f":"HOTS66!AJ$143","v":102.68729590236211},{"$f":"HOTS66!AK$143","v":104.40555455011987},{"$f":"HOTS66!AL$143","v":108.01764238721775}]
[null,"KTSeast",null,null,null,{"$f":"KTSeast!T$143","v":117.12615902084355},{"$f":"KTSeast!U$143","v":121.6397349132846},{"$f":"KTSeast!V$143","v":126.78022615360621},{"$f":"KTSeast!W$143","v":126.33475325802698},{"$f":"KTSeast!X$143","v":133.2871698322565},{"$f":"KTSeast!Y$143","v":136.34897973018852},{"$f":"KTSeast!Z$143","v":140.41213553512506},{"$f":"KTSeast!AA$143","v":143.32093709385953},{"$f":"KTSeast!AB$143","v":156.87424311678313},{"$f":"KTSeast!AC$143","v":162.59282409338846},{"$f":"KTSeast!AD$143","v":166.90091742648252},{"$f":"KTSeast!AE$143","v":172.34748907507824},{"$f":"KTSeast!AF$143","v":178.94162736198155},{"$f":"KTSeast!AG$143","v":183.05115063434116},{"$f":"KTSeast!AH$143","v":187.72172696452913},{"$f":"KTSeast!AI$143","v":195.0123442244612},{"$f":"KTSeast!AJ$143","v":202.56139699377181},{"$f":"KTSeast!AK$143","v":210.12306738375437},{"$f":"KTSeast!AL$143","v":218.18799007910457}]
[null,"KTSwest",null,null,null,{"$f":"KTSwest!T$143","v":175.66783495494275},{"$f":"KTSwest!U$143","v":180.48852913669447},{"$f":"KTSwest!V$143","v":179.66283001874675},{"$f":"KTSwest!W$143","v":178.63082720744507},{"$f":"KTSwest!X$143","v":182.50855737208553},{"$f":"KTSwest!Y$143","v":175.39457697906028},{"$f":"KTSwest!Z$143","v":178.02096198988247},{"$f":"KTSwest!AA$143","v":185.87047473020488},{"$f":"KTSwest!AB$143","v":192.27859966112911},{"$f":"KTSwest!AC$143","v":199.05276908510459},{"$f":"KTSwest!AD$143","v":205.75681418812209},{"$f":"KTSwest!AE$143","v":211.49736527022577},{"$f":"KTSwest!AF$143","v":219.4284794590159},{"$f":"KTSwest!AG$143","v":225.39037312436074},{"$f":"KTSwest!AH$143","v":227.61641412450984},{"$f":"KTSwest!AI$143","v":236.49191394708907},{"$f":"KTSwest!AJ$143","v":245.91916494021831},{"$f":"KTSwest!AK$143","v":255.88190698866589},{"$f":"KTSwest!AL$143","v":266.42338712481728}]
[null,"KGTS22",null,{"$f":"KGTS22!R$143","v":11.227017971421439},{"$f":"KGTS22!S$143","v":10.689637403372899},{"$f":"KGTS22!T$143","v":10.967250317561033},{"$f":"KGTS22!U$143","v":11.071582383573558},{"$f":"KGTS22!V$143","v":11.661290259760987},{"$f":"KGTS22!W$143","v":11.522102421213642},{"$f":"KGTS22!X$143","v":11.834672481211721},{"$f":"KGTS22!Y$143","v":13.213827412643699},{"$f":"KGTS22!Z$143","v":13.171225390267592},{"$f":"KGTS22!AA$143","v":11.907788883552207},{"$f":"KGTS22!AB$143","v":11.955058694026983},{"$f":"KGTS22!AC$143","v":11.977649838841858},{"$f":"KGTS22!AD$143","v":12.160041008639348},{"$f":"KGTS22!AE$143","v":12.212980166603581},{"$f":"KGTS22!AF$143","v":12.414490399507658},{"$f":"KGTS22!AG$143","v":12.535935212173561},{"$f":"KGTS22!AH$143","v":13.038027443161686},{"$f":"KGTS22!AI$143","v":13.064280671233496},{"$f":"KGTS22!AJ$143","v":13.206359711122325},{"$f":"KGTS22!AK$143","v":13.501445268538241},{"$f":"KGTS22!AL$143","v":13.714007213381267}]
[null,"KGTS66",null,{"$f":"KGTS66!R$143","v":55.29135135824928},{"$f":"KGTS66!S$143","v":56.391288884696614},{"$f":"KGTS66!T$143","v":56.140426037426451},{"$f":"KGTS66!U$143","v":56.121966514361958},{"$f":"KGTS66!V$143","v":56.915413202446736},{"$f":"KGTS66!W$143","v":49.240302549358539},{"$f":"KGTS66!X$143","v":51.614002638858253},{"$f":"KGTS66!Y$143","v":51.688937049260069},{"$f":"KGTS66!Z$143","v":54.208049571328104},{"$f":"KGTS66!AA$143","v":51.962110043158496},{"$f":"KGTS66!AB$143","v":51.087635733009158},{"$f":"KGTS66!AC$143","v":51.268790039679786},{"$f":"KGTS66!AD$143","v":51.523698494990349},{"$f":"KGTS66!AE$143","v":51.96242364839631},{"$f":"KGTS66!AF$143","v":52.627811178183372},{"$f":"KGTS66!AG$143","v":52.443221777603696},{"$f":"KGTS66!AH$143","v":52.180933513857639},{"$f":"KGTS66!AI$143","v":53.10531403129427},{"$f":"KGTS66!AJ$143","v":54.034724838502086},{"$f":"KGTS66!AK$143","v":54.735111606636927},{"$f":"KGTS66!AL$143","v":55.181434734010033}]
[null,"RCTS22",null,{"$f":"RCTS22!R$143","v":38.780220103383726},{"$f":"RCTS22!S$143","v":35.481803197014791},{"$f":"RCTS22!T$143","v":33.296648493698299},{"$f":"RCTS22!U$143","v":35.220679777962459},{"$f":"RCTS22!V$143","v":37.920179104622775},{"$f":"RCTS22!W$143","v":29.879498520872747},{"$f":"RCTS22!X$143","v":34.967305310272764},{"$f":"RCTS22!Y$143","v":39.220325301945721},{"$f":"RCTS22!Z$143","v":41.284513022850327},{"$f":"RCTS22!AA$143","v":39.570387584418235},{"$f":"RCTS22!AB$143","v":40.338743740821783},{"$f":"RCTS22!AC$143","v":40.908078278109066},{"$f":"RCTS22!AD$143","v":41.566024520750787},{"$f":"RCTS22!AE$143","v":42.364402752787328},{"$f":"RCTS22!AF$143","v":43.47532817767717},{"$f":"RCTS22!AG$143","v":44.100221669274148},{"$f":"RCTS22!AH$143","v":44.038418223399418},{"$f":"RCTS22!AI$143","v":45.230011249694208},{"$f":"RCTS22!AJ$143","v":46.478316656875535},{"$f":"RCTS22!AK$143","v":46.712348060104162},{"$f":"RCTS22!AL$143","v":48.030794534083654}]
[null,"RCTS66",null,null,null,null,null,null,null,null,null,null,{"$f":"'RCTS66 WETS'!AP$143","v":146.75739095259695},{"$f":"'RCTS66 WETS'!AQ$143","v":148.79164150320557},{"$f":"'RCTS66 WETS'!AR$143","v":150.92532880055504},{"$f":"'RCTS66 WETS'!AS$143","v":154.9649216988677},{"$f":"'RCTS66 WETS'!AT$143","v":159.89696603189097},{"$f":"'RCTS66 WETS'!AU$143","v":165.93058976176309},{"$f":"'RCTS66 WETS'!AV$143","v":168.48852667686228},{"$f":"'RCTS66 WETS'!AW$143","v":172.31650625019495},{"$f":"'RCTS66 WETS'!AX$143","v":179.09547488344532},{"$f":"'RCTS66 WETS'!AY$143","v":184.9074245697947},{"$f":"'RCTS66 WETS'!AZ$143","v":188.82204575020404},{"$f":"'RCTS66 WETS'!BA$143","v":195.13654433652502}]
[null,"WETS",null,null,null,null,null,null,null,null,null,null,{"$f":"'RCTS66 WETS'!BG$143","v":51.07854694988422},{"$f":"'RCTS66 WETS'!BH$143","v":47.303727404157584},{"$f":"'RCTS66 WETS'!BI$143","v":47.589501638329125},{"$f":"'RCTS66 WETS'!BJ$143","v":48.535305560050865},{"$f":"'RCTS66 WETS'!BK$143","v":49.827015233392771},{"$f":"'RCTS66 WETS'!BL$143","v":51.543842085913376},{"$f":"'RCTS66 WETS'!BM$143","v":52.073173082656893},{"$f":"'RCTS66 WETS'!BN$143","v":53.054678146420549},{"$f":"'RCTS66 WETS'!BO$143","v":55.088082334146577},{"$f":"'RCTS66 WETS'!BP$143","v":56.821725047108508},{"$f":"'RCTS66 WETS'!BQ$143","v":57.918415582691523},{"$f":"'RCTS66 WETS'!BR$143","v":59.877929352275466}]
[null,"SHTS",null,{"$f":"SHTS!R$143","v":282.41303400499356},{"$f":"SHTS!S$143","v":296.58912529963709},{"$f":"SHTS!T$143","v":279.45434800535833},{"$f":"SHTS!U$143","v":282.46277260565881},{"$f":"SHTS!V$143","v":294.53768217408219},{"$f":"SHTS!W$143","v":262.25496284310702},{"$f":"SHTS!X$143","v":271.90921244159148},{"$f":"SHTS!Y$143","v":277.80770735899267},{"$f":"SHTS!Z$143","v":282.49001222162525},{"$f":"SHTS!AA$143","v":268.79178465022665},{"$f":"SHTS!AB$143","v":268.51350679205666},{"$f":"SHTS!AC$143","v":275.94476335495676},{"$f":"SHTS!AD$143","v":282.17033525713896},{"$f":"SHTS!AE$143","v":287.10553725686475},{"$f":"SHTS!AF$143","v":294.0108206764798},{"$f":"SHTS!AG$143","v":297.13895110671302},{"$f":"SHTS!AH$143","v":299.25257979826159},{"$f":"SHTS!AI$143","v":302.74305526057998},{"$f":"SHTS!AJ$143","v":311.08464365900812},{"$f":"SHTS!AK$143","v":313.93401144206314},{"$f":"SHTS!AL$143","v":316.78758429898693}]
[null,"TGTS",null,{"$f":"TGTS!R$143","v":163.23023991296995},{"$f":"TGTS!S$143","v":173.92316326300178},{"$f":"TGTS!T$143","v":172.69725487043524},{"$f":"TGTS!U$143","v":181.19731268927225},{"$f":"TGTS!V$143","v":183.01793882630082},{"$f":"TGTS!W$143","v":183.09260009879486},{"$f":"TGTS!X$143","v":192.67837456560204},{"$f":"TGTS!Y$143","v":189.45950406481577},{"$f":"TGTS!Z$143","v":190.34164874853636},{"$f":"TGTS!AA$143","v":176.72297841397386},{"$f":"TGTS!AB$143","v":181.71339127774192},{"$f":"TGTS!AC$143","v":189.84857665868074},{"$f":"TGTS!AD$143","v":204.84794707942214},{"$f":"TGTS!AE$143","v":211.32260833233966},{"$f":"TGTS!AF$143","v":212.66126338831131},{"$f":"TGTS!AG$143","v":214.51223521420869},{"$f":"TGTS!AH$143","v":218.86802060116176},{"$f":"TGTS!AI$143","v":221.89223617831118},{"$f":"TGTS!AJ$143","v":228.92789379149923},{"$f":"TGTS!AK$143","v":231.92765250126749},{"$f":"TGTS!AL$143","v":237.57002441337255}]
[null,"TPC",null,{"$f":"'TPC reconciled'!R$143","v":1921.0008207058518},{"$f":"'TPC reconciled'!S$143","v":2139.0585574534443},{"$f":"'TPC reconciled'!T$143","v":2111.3666823807102},{"$f":"'TPC reconciled'!U$143","v":2197.0963658636774},{"$f":"'TPC reconciled'!V$143","v":2181.7077529918556},{"$f":"'TPC reconciled'!W$143","v":2160.5067423992627},{"$f":"'TPC reconciled'!X$143","v":2252.4231962690551},{"$f":"'TPC reconciled'!Y$143","v":2247.8523174512097},{"$f":"'TPC reconciled'!Z$143","v":2300.7919839977235},{"$f":"'TPC reconciled'!AA$143","v":2299.2391015991348},{"$f":"'TPC reconciled'!AB$143","v":2278.6663024990648},{"$f":"'TPC reconciled'!AC$143","v":2322.7985471397974},{"$f":"'TPC reconciled'!AD$143","v":2384.5524974225468},{"$f":"'TPC reconciled'!AE$143","v":2448.372477862431},{"$f":"'TPC reconciled'!AF$143","v":2512.9660525913387},{"$f":"'TPC reconciled'!AG$143","v":2565.0929009305137},{"$f":"'TPC reconciled'!AH$143","v":2605.1413189311343},{"$f":"'TPC reconciled'!AI$143","v":2678.7911417879827},{"$f":"'TPC reconciled'!AJ$143","v":2765.1842074793703},{"$f":"'TPC reconciled'!AK$143","v":2835.9310742079829},{"$f":"'TPC reconciled'!AL$143","v":2917.260105109885}]
[null,"TPC Coincidence",null,null,null,null,null,null,null,null,null,null,{"$f":"M58/SUM(M41:M57)","v":0.96558180912435432},{"$f":"N58/SUM(N41:N57)","v":0.96558180912435476},0.96558180912435465,0.96558180912435476,0.96558180912435432,0.96558180912435443,0.96558180912435421,0.96558180912435443,0.96558180912435465,0.96558180912435454,0.96558180912435476,0.96558180912435465]
[]
[null,"Citipower","2004/05","2005/06","2006/07","2007/08","2008/09","2009/10","2010/11","2011/12","2012/13","2013/14","2014/15","2015/16","2016/17","2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25","2025/26"]
[null,"WMTS22",null,{"$f":"WMTS22!R$143","v":86.1953518803831},{"$f":"WMTS22!S$143","v":85.261951603844039},{"$f":"WMTS22!T$143","v":87.460707486893938},{"$f":"WMTS22!U$143","v":92.591305294502206},{"$f":"WMTS22!V$143","v":92.827979662980056},{"$f":"WMTS22!W$143","v":94.116049775051252},{"$f":"WMTS22!X$143","v":94.016591889204932},{"$f":"WMTS22!Y$143","v":91.773253234926699},{"$f":"WMTS22!Z$143","v":91.541113455666604},{"$f":"WMTS22!AA$143","v":93.952569916950509},{"$f":"WMTS22!AB$143","v":70.173168232193177},{"$f":"WMTS22!AC$143","v":77.040352506690766},{"$f":"WMTS22!AD$143","v":80.931132910576821},{"$f":"WMTS22!AE$143","v":84.461334517977221},{"$f":"WMTS22!AF$143","v":88.035229232413698},{"$f":"WMTS22!AG$143","v":91.409801110994991},{"$f":"WMTS22!AH$143","v":93.469167538443159},{"$f":"WMTS22!AI$143","v":95.829836022249793},{"$f":"WMTS22!AJ$143","v":97.229562012531417},{"$f":"WMTS22!AK$143","v":99.432990553638447},{"$f":"WMTS22!AL$143","v":101.72646998097314}]
[null,"WMTS66",null,null,{"$f":"WMTS66!S$143","v":373.38275292926835},{"$f":"WMTS66!T$143","v":375.66041189143294},{"$f":"WMTS66!U$143","v":374.81717129334578},{"$f":"WMTS66!V$143","v":376.50024294447576},{"$f":"WMTS66!W$143","v":355.44680191294589},{"$f":"WMTS66!X$143","v":369.84637993196014},{"$f":"WMTS66!Y$143","v":366.89743398642418},{"$f":"WMTS66!Z$143","v":370.94074982772042},{"$f":"WMTS66!AA$143","v":374.63668754567664},{"$f":"WMTS66!AB$143","v":408.17671819433184},{"$f":"WMTS66!AC$143","v":427.35914644219787},{"$f":"WMTS66!AD$143","v":456.31982932847427},{"$f":"WMTS66!AE$143","v":467.07532065009366},{"$f":"WMTS66!AF$143","v":475.04367821719944},{"$f":"WMTS66!AG$143","v":482.23454459462602},{"$f":"WMTS66!AH$143","v":482.07052006247613},{"$f":"WMTS66!AI$143","v":492.14030531841092},{"$f":"WMTS66!AJ$143","v":504.29615396147341},{"$f":"WMTS66!AK$143","v":508.10680589992648},{"$f":"WMTS66!AL$143","v":519.04590633077225}]
[null,"BTS22",null,{"$f":"'BTS22'!R$143","v":34.763140910610971},{"$f":"'BTS22'!S$143","v":34.924380912115986},{"$f":"'BTS22'!T$143","v":35.578085084802275},{"$f":"'BTS22'!U$143","v":36.35471833366644},{"$f":"'BTS22'!V$143","v":37.10515112833076},{"$f":"'BTS22'!W$143","v":37.329729181966236},{"$f":"'BTS22'!X$143","v":36.986832959570421},{"$f":"'BTS22'!Y$143","v":38.361565979220956},{"$f":"'BTS22'!Z$143","v":38.398912506118769},{"$f":"(N64-L64)/2+L64","v":37.515570521750519},{"$f":"'BTS22'!AB$143","v":36.632228537382275},{"$f":"'BTS22'!AC$143","v":37.917548612131903},{"$f":"'BTS22'!AD$143","v":39.164816298184235},{"$f":"'BTS22'!AE$143","v":40.306893246877749},{"$f":"'BTS22'!AF$143","v":41.605340686013953},{"$f":"'BTS22'!AG$143","v":42.606833666669324},{"$f":"'BTS22'!AH$143","v":44.002175385269275},{"$f":"'BTS22'!AI$143","v":45.166357846566221},{"$f":"'BTS22'!AJ$143","v":46.275088753437203},{"$f":"'BTS22'!AK$143","v":47.851893518477041},{"$f":"'BTS22'!AL$143","v":49.584772217452191}]
[null,"FBTS66",null,{"$f":"FBTS66!R$143","v":216.58381481754103},{"$f":"FBTS66!S$143","v":223.26714399706125},{"$f":"FBTS66!T$143","v":219.44724514669534},{"$f":"FBTS66!U$143","v":237.04015889955178},{"$f":"FBTS66!V$143","v":231.49467740894764},{"$f":"FBTS66!W$143","v":233.48333268116622},{"$f":"FBTS66!X$143","v":243.46502151909823},{"$f":"FBTS66!Y$143","v":245.10687006716603},{"$f":"FBTS66!Z$143","v":247.07328080307957},{"$f":"FBTS66!AA$143","v":256.21497160377515},{"$f":"FBTS66!AB$143","v":254.8837596483306},{"$f":"FBTS66!AC$143","v":256.07528319939644},{"$f":"FBTS66!AD$143","v":260.4840916715313},{"$f":"FBTS66!AE$143","v":265.20234339268791},{"$f":"FBTS66!AF$143","v":269.9022378121752},{"$f":"FBTS66!AG$143","v":275.39588296410761},{"$f":"FBTS66!AH$143","v":279.2323376873336},{"$f":"FBTS66!AI$143","v":284.11374554015947},{"$f":"FBTS66!AJ$143","v":291.08068744256741},{"$f":"FBTS66!AK$143","v":296.47110571653155},{"$f":"FBTS66!AL$143","v":303.83354637833236}]
[null,"RTS22",null,{"$f":"'RTS22'!R$143","v":77.881754846149363},{"$f":"'RTS22'!S$143","v":84.671458968749718},{"$f":"'RTS22'!T$143","v":82.669564137070225},{"$f":"'RTS22'!U$143","v":75.823494538926752},{"$f":"'RTS22'!V$143","v":75.165394010975447},{"$f":"'RTS22'!W$143","v":71.62092644357152},{"$f":"'RTS22'!X$143","v":73.439110419834662},{"$f":"'RTS22'!Y$143","v":69.974180453193981},{"$f":"'RTS22'!Z$143","v":67.856075237134377},{"$f":"'RTS22'!AA$143","v":70.11797169010147},{"$f":"'RTS22'!AB$143","v":43.283420851923253},{"$f":"'RTS22'!AC$143","v":45.743067313947236},{"$f":"'RTS22'!AD$143","v":68.251817702078327},{"$f":"'RTS22'!AE$143","v":70.672093337337856},{"$f":"'RTS22'!AF$143","v":72.832069343235801},{"$f":"'RTS22'!AG$143","v":73.86539452793609},{"$f":"'RTS22'!AH$143","v":73.110533006644687},{"$f":"'RTS22'!AI$143","v":74.397337922716417},{"$f":"'RTS22'!AJ$143","v":75.401845733874794},{"$f":"'RTS22'!AK$143","v":75.549957323036622},{"$f":"'RTS22'!AL$143","v":77.027230390106141}]
[null,"RTS66_1_2",null,null,null,{"$f":"RTS66_1_2!T$143","v":246.68643066697155},{"$f":"RTS66_1_2!U$143","v":248.18138092084425},{"$f":"RTS66_1_2!V$143","v":252.54044530393173},{"$f":"RTS66_1_2!W$143","v":243.49199214257121},{"$f":"RTS66_1_2!X$143","v":248.64857491150858},{"$f":"RTS66_1_2!Y$143","v":248.40515415673681},{"$f":"RTS66_1_2!Z$143","v":246.44574834683658},{"$f":"RTS66_1_2!AA$143","v":244.1279966066034},{"$f":"RTS66_1_2!AB$143","v":279.05654365558007},{"$f":"RTS66_1_2!AC$143","v":280.17598355440475},{"$f":"RTS66_1_2!AD$143","v":284.40699590688291},{"$f":"RTS66_1_2!AE$143","v":286.28493924101201},{"$f":"RTS66_1_2!AF$143","v":289.18149440696607},{"$f":"RTS66_1_2!AG$143","v":289.97651902793598},{"$f":"RTS66_1_2!AH$143","v":290.97591117384815},{"$f":"RTS66_1_2!AI$143","v":292.60280832535284},{"$f":"RTS66_1_2!AJ$143","v":295.13018593126384},{"$f":"RTS66_1_2!AK$143","v":296.16499252377986},{"$f":"RTS66_1_2!AL$143","v":297.93856243839934}]
[null,"RTS66_3_4",null,null,null,{"$f":"RTS66_3_4!T$143","v":214.13828011940154},{"$f":"RTS66_3_4!U$143","v":216.78443806999658},{"$f":"RTS66_3_4!V$143","v":217.18825076599416},{"$f":"RTS66_3_4!W$143","v":213.82642557182825},{"$f":"RTS66_3_4!X$143","v":213.21211720514549},{"$f":"RTS66_3_4!Y$143","v":209.79301712409188},{"$f":"RTS66_3_4!Z$143","v":210.08123794197249},{"$f":"RTS66_3_4!AA$143","v":213.85304378767319},{"$f":"RTS66_3_4!AB$143","v":221.66874511501311},{"$f":"RTS66_3_4!AC$143","v":226.52130815009124},{"$f":"RTS66_3_4!AD$143","v":230.41854390287642},{"$f":"RTS66_3_4!AE$143","v":235.52128169062391},{"$f":"RTS66_3_4!AF$143","v":241.23344724202261},{"$f":"RTS66_3_4!AG$143","v":243.80385849273023},{"$f":"RTS66_3_4!AH$143","v":247.76736591599524},{"$f":"RTS66_3_4!AI$143","v":251.46675389884197},{"$f":"RTS66_3_4!AJ$143","v":256.91050901934767},{"$f":"RTS66_3_4!AK$143","v":262.6943424742073},{"$f":"RTS66_3_4!AL$143","v":268.81448009759811}]
[null,"SVTS",null,null,null,{"$f":"SVTS!T$143","v":35.333945367737059},{"$f":"SVTS!U$143","v":35.519545752387195},{"$f":"SVTS!V$143","v":37.514478663873284},{"$f":"SVTS!W$143","v":35.846933437420397},{"$f":"SVTS!X$143","v":36.272672802236251},{"$f":"SVTS!Y$143","v":39.549585234020839},{"$f":"SVTS!Z$143","v":36.198401318689442},{"$f":"SVTS!AA$143","v":34.378658394604422},{"$f":"SVTS!AB$143","v":35.467904354708566},{"$f":"SVTS!AC$143","v":36.616542232806609},{"$f":"SVTS!AD$143","v":37.801006208304621},{"$f":"SVTS!AE$143","v":38.575902940157221},{"$f":"SVTS!AF$143","v":39.87087215648949},{"$f":"SVTS!AG$143","v":40.977577591906567},{"$f":"SVTS!AH$143","v":42.415320922434056},{"$f":"SVTS!AI$143","v":42.395183706415224},{"$f":"SVTS!AJ$143","v":43.880527509325468},{"$f":"SVTS!AK$143","v":45.4333392472413},{"$f":"SVTS!AL$143","v":46.688164349208478}]
[null,"TSTS",null,{"$f":"TSTS!R$143","v":67.099289142013134},{"$f":"TSTS!S$143","v":71.40366943363702},{"$f":"TSTS!T$143","v":70.725441802014331},{"$f":"TSTS!U$143","v":70.881777419526685},{"$f":"TSTS!V$143","v":74.119839175916681},{"$f":"TSTS!W$143","v":71.290725871905963},{"$f":"TSTS!X$143","v":73.523929158062145},{"$f":"TSTS!Y$143","v":75.175159612738724},{"$f":"TSTS!Z$143","v":72.283623824855781},{"$f":"TSTS!AA$143","v":71.602472301791195},{"$f":"TSTS!AB$143","v":74.06558771803175},{"$f":"TSTS!AC$143","v":75.260561377095797},{"$f":"TSTS!AD$143","v":77.174916107676495},{"$f":"TSTS!AE$143","v":79.682037839686643},{"$f":"TSTS!AF$143","v":81.330139250597682},{"$f":"TSTS!AG$143","v":81.588874888328547},{"$f":"TSTS!AH$143","v":83.76029830008666},{"$f":"TSTS!AI$143","v":86.235502197538224},{"$f":"TSTS!AJ$143","v":87.727845119045256},{"$f":"TSTS!AK$143","v":89.574780113842522},{"$f":"TSTS!AL$143","v":92.386895321584149}]
[null,"TCP",null,{"$f":"TCP!R$143","v":1199.0497933560105},{"$f":"TCP!S$143","v":1294.2294567650113},{"$f":"TCP!T$143","v":1308.3352818895398},{"$f":"TCP!U$143","v":1333.5548922867858},{"$f":"TCP!V$143","v":1320.7952327226576},{"$f":"TCP!W$143","v":1273.9325669838615},{"$f":"TCP!X$143","v":1296.1046697340566},{"$f":"TCP!Y$143","v":1248.8003429463251},{"$f":"TCP!Z$143","v":1263.6834470597362},{"$f":"TCP!AA$143","v":1301.1881130396787},{"$f":"TCP!AB$143","v":1328.3668751341013},{"$f":"TCP!AC$143","v":1365.0444098310247},{"$f":"TCP!AD$143","v":1432.4640651756918},{"$f":"TCP!AE$143","v":1463.1010642522485},{"$f":"TCP!AF$143","v":1492.2667002107034},{"$f":"TCP!AG$143","v":1513.5674643558657},{"$f":"TCP!AH$143","v":1527.513971131656},{"$f":"TCP!AI$143","v":1553.2190409108787},{"$f":"TCP!AJ$143","v":1584.5611678073403},{"$f":"TCP!AK$143","v":1606.3500329621747},{"$f":"TCP!AL$143","v":1639.7277631566801}]
[null,"TCP Coincidence",null,null,null,{"$f":"F71/SUM(F62:F70)","v":0.95659514150396618},{"$f":"G71/SUM(G62:G70)","v":0.96077857785575937},0.94717567130626934,0.93916460424151649,0.93284453227784359,0.90163731825215732,0.91516941463773871,0.93181621794704073,0.93322982863779846,0.93322982863779846,0.93322982863779846,0.93322982863779846,0.93322982863779846,0.93322982863779846,0.93322982863779846,0.93322982863779846,0.93322982863779846,0.93322982863779846,0.93322982863779846]
[]
[]
["Max demand 2014 forecasts (including block loads and post-model adjustments) (Summer maxima) "]
[null,"50% PoE forecast, MW"]
[null,"Powercor","2004/05","2005/06","2006/07","2007/08","2008/09","2009/10","2010/11","2011/12","2012/13","2013/14","2014/15","2015/16","2016/17","2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24"]
[null,"ATS West",null,null,null,null,167.64444059658905,163.24674031666714,176.74742013938121,184.35345213865563,186.9059061234195,186.85863608346992,206.0756701695889,218.63420293392937,237.24230816359562,248.40837202282611,259.54976367689756,269.76699082308926,277.32033881616786,291.62831898559693,303.78548107347871,317.36240707175415]
[null,"BATS",160.83551991569792,175.27198235516647,167.23959115573007,169.25079824931245,166.80021537996691,159.78760558645607,166.6235609459263,157.278534836506,169.47128104280722,168.37972550907548,173.19064421190924,179.40517211546853,183.7557649976697,185.21986221087249,188.58440977479782,191.94205932390111,188.12544064381163,195.35690365475585,200.69037759833049,204.23804550285317]
[null,"BETS22",null,43.739732312639475,46.82772825267552,45.613026162516839,50.000580965160644,50.231663245478074,49.500298606716434,52.434290691753432,58.833256272288956,61.434961778174774,62.401575126275752,64.639492812863637,68.136498709967711,71.408870210929365,74.77159584057398,77.462788028837281,79.951674884466925,84.269629206991567,88.339855232357323,92.754739508674589]
[null,"BETS66",160.14907002927944,163.39588621870675,161.11552129606289,168.6781125859352,170.78797205956153,155.21452375476966,164.63712370133152,164.32218160209956,171.57197515996745,168.05001641162059,175.76855922041389,179.63112045800065,185.45743585349882,184.72607807010147,185.03858373958252,185.70096304927191,190.85186829411481,193.87319722805265,200.16518455058093,200.63399907018422]
[null,"BLTS22",56.330193389476392,56.971798126399129,58.711328572564987,58.672905912647913,58.00838391285977,59.262975726997141,58.130902997474152,null,55.898417890535363,58.40850466289821,59.307347762927947,60.037182635280423,60.755701725664707,61.296298358675642,61.842286476382306,62.255934985667857,62.471375838954089,63.066720825040377,63.914120041871072,64.231095623126535]
[null,"ATS-BLTS",null,null,144.93664653771535,153.35905891371451,170.8073374346416,170.93714481858106,177.44377387661635,170.85133584946877,187.65690690196527,235.05602727851399,214.686606785104,234.82448360196588,234.9487601699206,237.96800598780982,247.81593342431873,257.86443883959498,267.26336148187795,279.45943251595298,291.17325391502914,302.05642440498133]
[null,"GTS66",353.45247785320731,377.85170973716606,391.43541545148372,381.93066293921578,396.24364555737714,398.28034813642086,416.1153955759051,414.87633566810007,427.51392046001286,455.77646754543611,480.94654171204468,498.11823697339901,526.85399114691199,534.52558615309181,558.97100430158923,585.80037540830665,606.68268028140983,634.65575644614114,673.65179007555344,702.27480969415899]
[null,"HOTS66",78.345047213134151,88.375584309974741,91.290027687360478,88.061479124707873,96.449308564273693,91.949912947876129,94.201756538706263,87.385635764694499,90.555842261338128,93.439203566891479,93.613883484790279,96.086435572834588,99.665136556714486,102.95890002360387,103.46369136403185,106.41795844819158,106.40765454991495,111.17908903674092,114.11225442936171,115.52589708536509]
[null,"KTSeast",null,null,118.99963851939488,118.10831695212448,125.87730757407385,128.50684738417431,130.05143564837883,135.10891748289575,142.90317358170739,146.39094002574092,152.52151089745004,158.19612823843153,163.98328590471064,169.20532497768571,174.83902566647001,179.86029390822065,184.18143662942279,192.41534048724512,199.54008091417376,206.52419934933573]
[null,"KTSwest",null,null,175.42105682026755,172.3180254926136,179.35935227346644,177.30692157749493,184.34556954755578,178.03647961143793,180.35788491134687,192.55416291557978,204.23263660003093,208.72774705608566,217.1708802490042,222.03509344748386,227.60239737999655,233.47298915388239,235.40114716863428,243.26002807239209,252.30361975642776,259.39064054957424]
[null,"KGTS22",11.274040789526692,11.385749954433919,11.43023366737744,11.112538161019781,11.322527962250446,12.193641569937503,12.092477098677444,12.451395806940543,12.690895464040693,12.486595484781919,14.129965263846904,14.846659943339702,16.428499222811904,17.788974127486313,18.133313064589963,18.209253480382639,18.654162887901343,19.102405272981308,20.267282248378503,21.012839809659681]
[null,"KGTS66",56.870153557142331,55.574632244295742,55.215311059962382,54.733693360485731,57.979943881043958,48.313232742619029,53.988506269275632,51.403004173645044,54.219844286668106,54.045419144515634,56.541248123270535,56.7551454703095,56.930115692243803,56.311971835636577,56.387470251993598,56.562979193309666,56.500811895181506,56.579585934033148,57.835414752502125,56.944296827037434]
[null,"RCTS22",38.383963492620403,34.366454263936681,33.360960267272382,34.166263016910023,38.407503130340402,30.384204001632629,34.979870634572485,40.630361048203163,40.850786313228284,39.030684667587686,42.632549048317742,43.039056536740382,43.795917551483797,44.762686351846916,46.268143458772407,46.943415643228086,47.854002970542751,48.624497629960608,50.139065450143733,50.532350912957995]
[null,"RCTS66",null,null,null,null,null,null,null,null,null,170.36098547721616,183.14614212524668,204.46587007727419,215.82616085687479,219.79248883587078,228.82125907712299,235.66173497217261,246.69619930472817,257.48900648379805,277.20727624537983,285.63525442458968]
[null,"WETS",null,null,null,null,null,null,null,null,null,48.57665452244953,50.62666045538603,47.197269328688243,47.424744166856897,47.386238847037028,47.46890512578566,47.442269239741918,47.498519895828622,47.498263515692344,47.723515870230699,44.218391024836166]
[null,"SHTS",280.03924899381229,293.74563535565682,282.09621319799493,274.92675823354688,290.64983871898227,261.8949406277174,272.59771368867257,283.41904076190218,283.17738132326826,274.33257063514736,279.54846382339161,284.44483474815223,289.61247600325601,291.4640604351037,318.32692952517755,314.8373968539708,313.67582782156541,318.70055438929217,322.05027894766687,322.16971012533162]
[null,"TGTS",161.06112956427151,174.96402854116809,173.01276025700687,177.90056405010225,183.38201834508837,183.99649109430385,194.21272245453656,189.855550691975,194.69756207313259,193.45922008835194,194.62856081104354,212.33109513162509,224.90549403195394,241.3531134768852,250.66498185675977,249.868060118247,248.17364288774866,247.66001308406564,251.74273779775038,252.80138511152981]
[null,"TPC",1949.5902099629027,2148.4900858560491,2132.2599322425999,2154.2281943720723,2211.0496077410271,2172.9751034247274,2280.3031899340463,2281.0043709734032,2334.5016970075299,2522.439261842655,2521.6929174350021,2634.887640186003,2719.3913567834338,2756.1258262200113,2858.9843899590578,2922.5918894159568,2975.5779037286238,3032.9212243293559,3162.4461213653794,3227.3385317152829]
[]
[null,"Citipower","2004/05","2005/06","2006/07","2007/08","2008/09","2009/10","2010/11","2011/12","2012/13","2013/14","2014/15","2015/16","2016/17","2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24"]
[null,"WMTS22",86.839650171604745,85.102258507477544,86.945689004415811,90.229742534486405,90.994379588880705,95.393897334208404,95.141263212609729,95.621286618231423,96.660295508442715,99.193590807921154,92.249720129080885,98.641136986830844,103.46473547179845,107.45073173745726,110.63773012747738,112.86231918808029,113.61073384704262,114.03464612774297,113.86315324752275,112.27609307534824]
[null,"WMTS66",null,null,370.7842157766994,363.78222832950075,377.23541300122355,359.00881514107482,370.74832926621679,381.82936867203932,376.84620929806329,389.04637356247019,407.88269629710777,459.18302797440793,471.8188291082119,483.98046372430673,494.74517015565607,500.17578388131204,506.49755743389898,513.98954011760475,523.9723752850548,532.75276106421165]
[null,"BTS22",34.904363044896385,36.244915677703759,35.220556148038888,35.804223227424167,37.315668822587824,38.47005886261536,37.700811954419478,38.382177523673207,38.848346921015555,40.1439285029765,41.670804030170217,43.29816535840439,44.724549232906618,45.62810953822855,46.963681972497902,47.705306539484383,48.568131530212987,49.435741250396475,50.089750591941176,50.845200219895773]
[null,"FBTS66",214.41267980244442,222.49095355577558,222.13353917216483,231.04402455695075,230.57041416667226,234.51484787480231,243.36049190739649,247.38075939825666,249.56100647952934,260.23341468119457,288.58430613432961,300.83728194134289,317.04274458360203,333.58018362194878,338.85634837933048,341.90113092132208,354.01944580784374,356.90793448912359,362.90713814107755,369.27083191176882]
[null,"RTS22",77.526213264858313,82.704150469564212,80.250884744923297,72.961558448523846,77.226078595509875,72.584693019041836,75.555159785526811,70.568268684217514,68.039662056922026,74.60817628045028,66.781503328063209,55.098586359395505,56.848556477106897,57.824764601903887,58.263868427914893,57.955400391316502,56.383917709908246,55.942103296563531,55.55507823312756,54.515755437760411]
[null,"RTS66_1_4",null,null,248.00037797464566,243.19480418231774,245.86386607383989,242.53241618255885,249.48848896637836,253.49892223798278,245.01268658194581,262.26068485975293,274.95935191438463,293.50411735131757,295.93605936249349,297.14675087478605,299.19564880467766,298.04082960752856,296.33457071522741,295.43863014106444,296.49816696344141,294.48272334022687]
[null,"RTS66_2_3",null,null,216.42173856815322,209.33017715190758,213.62893591342188,212.40007615232213,216.40869680718041,213.61033365665929,214.25805845651303,222.89439109238498,232.71024390214833,240.64609422262288,245.27391143095622,249.05191672824185,252.08458459630077,254.01296995012592,252.33450629833058,255.31977890737383,258.36972979758252,258.74539298498155]
[null,"SVTS",null,null,34.014508748704458,35.018334877298251,37.81514554622531,36.276558724600775,37.751894064961483,37.89225634571963,38.538966893733345,41.826142579359171,43.644484777091506,45.746305272646062,47.023058687095933,46.850677749472709,47.659917076286085,48.624623505482027,49.820738877955911,50.813142689634297,52.421836487380389,52.697900486624434]
[null,"TSTS",67.683323881157222,72.247087097969072,71.46948373447492,69.727144610738733,72.838430840246886,71.397220593311928,73.86102893814342,74.519208034808614,73.99748890090946,76.952052398192933,79.464794206727305,81.777258607077584,83.032783309220591,84.675080308733627,85.079456834897996,85.648538468353479,85.801205078008522,85.924622720984601,86.547622077394607,86.811872836708176]
[null,"TCP",1287.2582255327898,1375.5425847289098,1371.3546231594707,1353.3012404277342,1387.6836059685077,1363.3768734576702,1397.7586088326664,1404.5578497836973,1401.0605584055816,1423.1824140591311,1497.6687569913308,1581.1977021312991,1641.5607666029946,1679.859103388334,1712.1606675558546,1712.7255412048939,1732.1988360726946,1741.2662859311938,1748.7394216595721,1756.6221327989288]
[]
[]
["PoE level actual maxima winter 2014 and summer 2014/15"]
[null,null,"Summer PoE","Winter PoE","Annual PoE",null,"FA PoE","Summer PoE","MW 50POE","MW 10POE"]
[null,null,"2014/15",2014,2015,null,null,"2014/15"]
[null,"Powercor"]
[null,"ATS West",0.78300000000000003,0.96299999999999997,0.78300000000000003,null,"ATS_WEST",0.88,214.8,244.6]
[null,"BATS",0.72899999999999998,0.97099999999999997,0.99299999999999999,null,"BATS",0.95,178.9,201.7]
[null,"BETS22",0.64,3.0000000000000027E-3,0.64,null,"BETS 22",0.88,57.2,63.1]
[null,"BETS66",0.67900000000000005,0.17600000000000005,0.67900000000000005,null,"BETS 66",0.86,172.1,189.5]
[null,"BLTS22",0.59899999999999998,2.0000000000000018E-3,0.59899999999999998,null,"BLTS 22",0.99,69.7,72.099999999999994]
[null,"ATS-BLTS",0.85299999999999998,0.61899999999999999,0.94100000000000006,null,"ATS_BLTS",0.8,198,211.5]
[null,"GTS66",0.88400000000000001,0.88900000000000001,0.88400000000000001,null,"GTS",0.56000000000000005,389.4,447.1]
[null,"HOTS66",0.57400000000000007,2.0000000000000018E-2,0.57400000000000007,null,"HOTS",0.89,91,105.1]
[null,"KTSeast",0.96199999999999997,2.0000000000000018E-2,0.96199999999999997,null,"KTS_East",0.98,156,174.8]
[null,"KTSwest",0.96699999999999997,0.53899999999999992,0.96699999999999997,null,"KTS_West",0.87,185.2,213.1]
[null,"KGTS22",0.66999999999999993,0.998,0.998,null,"KGTS 22",0.52,11.7,12.8]
[null,"KGTS66",0.39600000000000002,0,0.39600000000000002,null,"KGTS 66",0.6,53.9,59.3]
[null,"RCTS22",0.53699999999999992,5.0000000000000044E-3,0.53699999999999992,null,"RCTS 22",0.62,42.4,48]
[null,"RCTS66",0.61899999999999999,2.6000000000000023E-2,0.61899999999999999,null,"RCTS 66",0.76,135.80000000000001,147.6]
[null,"WETS",0.61899999999999999,2.6000000000000023E-2,0.61899999999999999,null,"WETS",0.95,54.9,60.6]
[null,"SHTS",0.56800000000000006,0,0.56800000000000006,null,"SHTS",0.54,275.60000000000002,303.89999999999998]
[null,"TGTS",0.68799999999999994,0.26400000000000001,0.47,null,"TGTS",0.9,189.2,204.1]
[null,"TPC",0.96,0.65400000000000003,0.96]
[]
[null,"Citipower"]
[null,"WMTS22",0.99,0,0.82699999999999996,null,"WMTS 22",0.96,67.3,72]
[null,"WMTS66",1,1,1,null,"WMTS 66",0.99,374.5,402.4]
[null,"BTS22",0.33799999999999997,0.27900000000000003,0.29400000000000004,null,"BTS 22",0.9,41,46.9]
[null,"FBTS66",1,1,1,null,"FBTS",0.97,249,269.3]
[null,"RTS22",1,3.0000000000000027E-3,1,null,"RTS 22",0.56000000000000005,52.5,56.6]
[null,"RTS66_1_2",0.82600000000000007,0.89800000000000002,0.82899999999999996,null,"RTS12",0.91,276.39999999999998,309.7]
[null,"RTS66_3_4",0.95799999999999996,0.999,0.95799999999999996,null,"RTS34",0.91,211,224.6]
[null,"SVTS",0.98599999999999999,0.81699999999999995,0.98599999999999999,null,"SVTS",0.82,31.9,40]
[null,"TSTS",0.92500000000000004,0.41500000000000004,0.92600000000000005,null,"TSTS",0.98,85.6,104.8]
[null,"TCP",0.86399999999999999,0.93599999999999994,0.86399999999999999]
[]
[]
[]
["Comparison of 2014 and 2015 MD forcasts (before post modelling adjustments)(Summer maxima)",null,null,null,null,null,null,null,null,"Comparison of 2014 and 2015 MD forcasts (including block loads and post-model adjustments)(Summer maxima)"]
[null,"50% PoE forecast","Actual growth to 2015 (%)","Forecast growth 2014 to 2024 (%)","Forecast growth 2015 to 2025 (%)",null,null,"Forecast growth 2015 to 2025 (%)",null,"50% PoE forecast","Forecast growth 2015 to 2020 (%)","Forecast growth 2015 to 2020 (%)","Forecast growth 2015 to 2020 (%)","Forecast growth 2015 to 2020 (%)",null,"Forecast growth 2014 to 2024 (%)","Forecast growth 2014 to 2024 (%)","Forecast growth 2015 to 2025 (%)","Forecast growth 2015 to 2025 (%)"]
[null,null,null,"CIE 2014 forecast","CIE 2015 forecast",null,null,"CIE 2015 forecast",null,null,"CIE 2014 forecast","CIE 2014 forecast","CIE 2015 forecast","CIE 2015 forecast",null,"CIE 2014 forecast","CIE 2014 forecast","CIE 2015 forecast","CIE 2015 forecast"]
[null,"Powercor",null,"uncapped","Before capping","Pre Adjust Start Point Adjust","Pre Adjust Growth Cap%","capped 4%",null,"Powercor","uncapped","capped 4%","Before capping","capped 4%",null,"uncapped","capped 4%","Before capping","capped 4%"]
[null,"ATS West",{"$f":"(M6/G6)^(1/6)*100-100","v":3.534774801656198},5.9417986698925063,6.2657713917759708,1,0.04,{"$f":"(W6/M6)^(1/10)*100-100","v":3.945693673169842},null,"ATS West",{"$f":"(R78/M78)^(1/5)*100-100","v":5.5340043847143932},3.9,7.1091577223599529,{"$f":"(R41/M41)^(1/5)*100-100","v":4.0052636140057274},null,{"$f":"(V78/L78)^(1/10)*100-100","v":5.4397167778566029},3.4,6.162691643475668,{"$f":"(W41/M41)^(1/10)*100-100","v":3.8198226339753489}]
[null,"BATS",{"$f":"(M7/D7)^(1/9)*100-100","v":-0.31486341117253858},3.0184771267563377,3.4271794433707043,1,{"$f":"G151","v":0.04},3.0217512066752334,null,"BATS",2.0772930104885745,2.2000000000000002,3.3645141173196009,2.5375765502199101,null,1.9494025057586839,1.9,3.1590268415710767,2.74381904963235]
[null,"BETS22",{"$f":"(M8/E8)^(1/8)*100-100","v":3.6906933948789344},4.2044911261476727,4.3824856140237216,1,0.04,3.8131118320172703,null,"BETS22",4.4189963019276206,5.5,6.0242752443623147,5.4743307704140989,null,4.2058383178902261,4.7,5.0192321493155276,4.4809800764105745]
[null,"BETS66",{"$f":"(M9/D9)^(1/9)*100-100","v":-0.24172679645809581},2.483762607419763,2.5763970403556868,1,0.04,2.5763970403556868,null,"BETS66",1.1054560890086549,0.8,2.3275039216330526,2.3275039216330526,null,1.7880037290072863,1.3,2.4337646422998773,2.4337646422998773]
[null,"BLTS22",{"$f":"(M10/D10)^(1/9)*100-100","v":7.3941193573830333E-2},1.7371495450392018,1.4917914352859469,1,0.04,1.4917914352859469,null,"BLTS22",0.97513708351711159,1.1000000000000001,1.6874477994658292,1.6874477994658292,null,0.9547887192828739,1,1.2944685828711897,1.2944685828711897]
[null,"ATS-BLTS",{"$f":"(M11/E11)^(1/8)*100-100","v":2.378662141657955},4.4147225550923679,3.1972143325559585,1,0.04,2.8966862436487162,null,"ATS-BLTS",3.7330865700174769,3.1,-1.7914733119476693,-1.9832682049504342,null,2.5396117058264451,2.8,0.40610487355378666,0.18274962296851527]
[null,"GTS66",{"$f":"(M12/D12)^(1/9)*100-100","v":2.3005024863801822},5.2571199145619261,1.2834756558930138,1,0.04,1.2834756558930138,null,"GTS66",4.0232858235690117,2.9,-1.5878717725063609,-1.5878717725063609,null,4.4180357498992038,3.2,0.32564829629066594,0.32564829629066594]
[null,"HOTS66",{"$f":"(M13/D13)^(1/9)*100-100","v":0.45531256363928208},2.6324305563451276,2.9936930884603186,1,0.04,2.7448392344266495,null,"HOTS66",2.5970638560882833,2.2000000000000002,3.4176326988765311,2.9118924454667905,null,2.1445082948691123,2.1,2.8437112612487567,2.5915314391600646]
[null,"KTSeast",{"$f":"(M14/F14)^(1/7)*100-100","v":2.9253252893029185},3.6883042756893332,3.5853163711878011,1,0.04,3.4720510442895431,null,"KTSeast",3.3524651897325271,3.5,4.6165289970396657,4.5394831798349742,null,3.5012690414828711,3.4,4.009361008240873,3.9002061603301712]
[null,"KTSwest",{"$f":"(M15/F15)^(1/7)*100-100","v":0.8097631071791227},3.8668568465036088,3.8733737881049279,1,0.04,3.5061032040431712,null,"KTSwest",2.7122634806953698,3.3,3.6450415578694901,3.3752367295638805,null,3.0244106756690741,2.9,3.6237592095819053,3.248301757723965]
[null,"KGTS22",{"$f":"(M16/D16)^(1/9)*100-100","v":0.65624974208458298},5.2151855655560269,1.392895501431596,1,0.04,1.2851897783466626,null,"KGTS22",5.2035050681850095,4.2,0.83691586105693716,0.83691586105693716,null,5.3426091146955912,4.0999999999999996,1.3718695635816829,1.2639615415334333]
[null,"KGTS66",{"$f":"(M17/D17)^(1/9)*100-100","v":-0.68764373973178294},1.4618172533067906,0.83395802391518714,1,0.04,0.83395802391518714,null,"KGTS66",7.6856209163054245E-3,0.8,0.25492256982862216,0.25492256982862216,null,0.52385487703192268,0.5,0.52125983258231656,0.52125983258231656]
[null,"RCTS22",{"$f":"(M18/D18)^(1/9)*100-100","v":0.2243704987644719},3.5747721601260736,3.1686390440723642,1,0.04,2.6346682255554299,null,"RCTS22",1.9451753318685689,3.1,2.0825361503460442,1.9000771873754587,null,2.6162957407255902,2.6,2.0493913906418157,1.6731173404878774]
[null,"RCTS66",null,5.8496016974338971,2.7371186965332868,1,0.04,2.6669291712393459,null,"RCTS66",5.1715462782697159,3.5,2.4861774195488806,2.4861774195488806,null,5.3038298462068383,3.2,2.6231650485894562,2.5522685095800171]
[null,"WETS",null,5.8496016974338971,2.7371186965332868,1,0.04,2.6669291712393459,null,"WETS",-1.2908903361115591,-0.7,0.18152784172886527,0.18152784172886527,null,-0.93561826649346358,-1.3,1.3440397091209775,1.2646378414689678]
[null,"SHTS",{"$f":"(M21/D21)^(1/9)*100-100","v":-0.54775668817499934},1.6872454507907122,1.3883514926278764,1,0.04,1.3883514926278764,null,"SHTS",2.4061032160810782,2.2999999999999998,1.8097719642550203,1.8097719642550203,null,1.6203609872849967,1.6,1.5645708672350764,1.5645708672350764]
[null,"TGTS",{"$f":"(M22/D22)^(1/9)*100-100","v":0.88636845122276497},4.3135607047096727,2.8898555419927874,1,0.04,2.8840500253021446,null,"TGTS",5.1237475851231977,3.2,3.7717339305473701,3.7717339305473701,null,2.7114834315234759,2,2.7615779137291128,2.7557068282794148]
[null,"TPC",{"$f":"(M23/D23)^(1/9)*100-100","v":2.0170953418948301},3.5271077871703369,2.8930887526963573,null,null,2.5341950309109222,null,"TPC",2.9947754804962301,2.7,2.2120657189536672,1.7936054567488213,null,2.4949293815503353,2.6,2.4789218682783769,2.1200816739553403]
[]
[null,"Citipower",null,null,null,null,null,null,null,"Citipower"]
[null,"WMTS22",{"$f":"(M26/D26)^(1/9)*100-100","v":0.96208552555840754},4.1718104994691032,4.0273134629953375,1,{"$f":"G151","v":0.04},{"$f":"(W26/M26)^(1/10)*100-100","v":3.1648222307022849},null,"WMTS22",{"$f":"(R98/M98)^(1/5)*100-100","v":4.115834071410049},0.7,0.79120601445752925,{"$f":"(R62/M62)^(1/5)*100-100","v":-1.2926330587269774},null,{"$f":"(V98/L98)^(1/11)*100-100","v":1.1326165429853603},1,1.6420966750700074,{"$f":"(W62/M62)^(1/10)*100-100","v":0.56854889855453905}]
[null,"WMTS66",{"$f":"(M27/E27)^(1/8)*100-100","v":4.1917312333310974E-2},2.9928640889768729,2.2911430046326871,1,{"$f":"G171","v":0.04},2.253433573524589,null,"WMTS66",4.1639585312097864,4.3,4.9336411720722282,4.8635721173809117,null,2.8990353591367324,3.2,3.12929107997914,3.0942564572263365]
[null,"BTS22",{"$f":"(L28/D28)^(1/8)*100-100","v":1.2511558110636116},3.2324644886486453,3.4383865325540341,1,{"$f":"G172","v":0.04},2.889411918669424,null,"BTS22",2.7417507914366581,2.1,3.2309322688621904,2.0910111906516988,null,2.1715562068451106,1.9,3.0556284636768112,2.4633986867202964]
[null,"FBTS66",{"$f":"(M29/D29)^(1/9)*100-100","v":1.8846417571699305},3.0694636760300682,1.6018217679866922,1,0.04,1.6018217679866922,null,"FBTS66",3.4488258039544633,4.7,1.0462955146288095,1.0462955146288095,null,3.2325227111841741,3.6,1.4700295736656273,1.4700295736656273]
[null,"RTS22",{"$f":"(M30/D30)^(1/9)*100-100","v":-1.1600256519131591},2.253027339310961,2.299857379445271,1,0.04,2.0193323376523011,null,"RTS22",-2.7952374202057655,-4.0999999999999996,1.3722558208099827,0.76243661409634456,null,-2.8120708947434139,-3.1,1.0624425802796793,0.74894053953687489]
[null,"RTS66_1_2",{"$f":"(M31/F31)^(1/7)*100-100","v":-0.14882278658384962},1.0633280722362173,1.4327111281626372,1,0.04,1.2839007429164866,null,"RTS66_1_2",1.6252094352249031,2.2000000000000002,3.7253775414849883,3.4452568083345909,null,1.0590352939472609,1.2,2.0913601395274668,1.9510290056467881]
[null,"RTS66_3_4",{"$f":"(M32/F32)^(1/7)*100-100","v":-1.9039719670033151E-2},2.6505864906595065,2.5483562059999372,1,0.04,2.4498883902869437,null,"RTS66_3_4",1.767259191015242,2.2000000000000002,2.6393104609843618,2.4387846759636318,null,1.3651106311138363,1.5,2.1800481832044909,2.0783234156082102]
[null,"SVTS",{"$f":"(M33/F33)^(1/7)*100-100","v":-0.39077947161794668},3.878325023481068,4.7163927394537382,1,0.04,3.466420367388551,null,"SVTS",2.1845827992466695,2.5,5.0287169482231064,3.0085709578217035,null,2.1227069674573045,2.2999999999999998,4.1446121819208344,2.8273333577838429]
[null,"TSTS",{"$f":"(M34/D34)^(1/9)*100-100","v":0.72434581572731815},2.8814248304375667,2.971019939815875,1,0.04,2.7234105560141728,null,"TSTS",1.5100492967615935,1.8,3.0881442651509872,2.5804735463713229,null,1.1020360270151741,1.2,2.5223654279766095,2.2647057970162479]
[null,"TCP",{"$f":"(M35/D35)^(1/9)*100-100","v":0.91245298982201462},2.7468188547774588,2.3583374597515387,null,null,2.1465776513222892,null,"TCP",2.719855749746074,3.1,3.1702897296460577,2.7782626467897273,null,1.9320379942248138,2.1,2.3412994219667951,2.1292187987834694]

{"sheet":"Reconciliation","index":3,"n_rows":215,"n_cols":26,"rows_kept":215,"cut":false,"hidden":false,"merged":[]}
["Max Demand index (before post-model adjustments)"]
[null,"50% PoE forecast index"]
[null,"Powercor",2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,null,"Maximum demand index Powercor"]
[null,"ATS West",null,null,null,null,{"$f":"'ATS West'!V$89/'ATS West'!$AA$89","v":0.84222404858186195},{"$f":"'ATS West'!W$89/'ATS West'!$AA$89","v":0.86003323105226726},{"$f":"'ATS West'!X$89/'ATS West'!$AA$89","v":0.93419391125719387},{"$f":"'ATS West'!Y$89/'ATS West'!$AA$89","v":0.93738340361568229},{"$f":"'ATS West'!Z$89/'ATS West'!$AA$89","v":0.99447349249707728},{"$f":"'ATS West'!AA$89/'ATS West'!$AA$89","v":1},{"$f":"'ATS West'!AB$89/'ATS West'!$AA$89","v":1.04},{"$f":"'ATS West'!AC$89/'ATS West'!$AA$89","v":1.0816000000000001},{"$f":"'ATS West'!AD$89/'ATS West'!$AA$89","v":1.1248640000000001},{"$f":"'ATS West'!AE$89/'ATS West'!$AA$89","v":1.16985856},{"$f":"'ATS West'!AF$89/'ATS West'!$AA$89","v":1.2166529024000001},{"$f":"'ATS West'!AG$89/'ATS West'!$AA$89","v":1.2653190184960001},{"$f":"'ATS West'!AH$89/'ATS West'!$AA$89","v":1.3090764205186216},{"$f":"'ATS West'!AI$89/'ATS West'!$AA$89","v":1.3614394773393663},{"$f":"'ATS West'!AJ$89/'ATS West'!$AA$89","v":1.4158970564329412},{"$f":"'ATS West'!AK$89/'ATS West'!$AA$89","v":1.4725329386902586},{"$f":"'ATS West'!AL$89/'ATS West'!$AA$89","v":1.5314342562378689},{"$f":"'ATS West'!AM$89/'ATS West'!$AA$89","v":1.5926916264873838}]
[null,"BATS",{"$f":"BATS!R$89/BATS!$AA$89","v":1.0439936291174805},{"$f":"BATS!S$89/BATS!$AA$89","v":1.1055946954627258},{"$f":"BATS!T$89/BATS!$AA$89","v":1.1166951036716171},{"$f":"BATS!U$89/BATS!$AA$89","v":1.1517329189148884},{"$f":"BATS!V$89/BATS!$AA$89","v":1.0856264504391946},{"$f":"BATS!W$89/BATS!$AA$89","v":1.0426933382947223},{"$f":"BATS!X$89/BATS!$AA$89","v":1.0572280549809836},{"$f":"BATS!Y$89/BATS!$AA$89","v":1.0135430037618081},{"$f":"BATS!Z$89/BATS!$AA$89","v":1.0342001046779248},{"$f":"BATS!AA$89/BATS!$AA$89","v":1},{"$f":"BATS!AB$89/BATS!$AA$89","v":1.037963226257745},{"$f":"BATS!AC$89/BATS!$AA$89","v":1.0593671123216863},{"$f":"BATS!AD$89/BATS!$AA$89","v":1.1017417968145538},{"$f":"BATS!AE$89/BATS!$AA$89","v":1.1220184074340163},{"$f":"BATS!AF$89/BATS!$AA$89","v":1.1559698590626104},{"$f":"BATS!AG$89/BATS!$AA$89","v":1.1895283477263314},{"$f":"BATS!AH$89/BATS!$AA$89","v":1.2022371435017754},{"$f":"BATS!AI$89/BATS!$AA$89","v":1.2479575279379318},{"$f":"BATS!AJ$89/BATS!$AA$89","v":1.2937037965244518},{"$f":"BATS!AK$89/BATS!$AA$89","v":1.3425936867986643},{"$f":"BATS!AL$89/BATS!$AA$89","v":1.3709096371044103},{"$f":"BATS!AM$89/BATS!$AA$89","v":1.4257460225885867}]
[null,"BETS22",null,{"$f":"BETS22!S$89/BETS22!$AA$89","v":0.74831038190130839},{"$f":"BETS22!T$89/BETS22!$AA$89","v":0.81635205476557826},{"$f":"BETS22!U$89/BETS22!$AA$89","v":0.84551438481582608},{"$f":"BETS22!V$89/BETS22!$AA$89","v":0.88270581489011646},{"$f":"BETS22!W$89/BETS22!$AA$89","v":0.90146128458768338},{"$f":"BETS22!X$89/BETS22!$AA$89","v":0.91030816879673659},{"$f":"BETS22!Y$89/BETS22!$AA$89","v":0.89328041288942184},{"$f":"BETS22!Z$89/BETS22!$AA$89","v":0.9957795011888706},{"$f":"BETS22!AA$89/BETS22!$AA$89","v":1},{"$f":"BETS22!AB$89/BETS22!$AA$89","v":1.04},{"$f":"BETS22!AC$89/BETS22!$AA$89","v":1.0724704944880192},{"$f":"BETS22!AD$89/BETS22!$AA$89","v":1.1151404233643101},{"$f":"BETS22!AE$89/BETS22!$AA$89","v":1.1597460402988826},{"$f":"BETS22!AF$89/BETS22!$AA$89","v":1.2030329354259492},{"$f":"BETS22!AG$89/BETS22!$AA$89","v":1.2477360078169843},{"$f":"BETS22!AH$89/BETS22!$AA$89","v":1.2937072228419244},{"$f":"BETS22!AI$89/BETS22!$AA$89","v":1.3454555117556015},{"$f":"BETS22!AJ$89/BETS22!$AA$89","v":1.3992737322258257},{"$f":"BETS22!AK$89/BETS22!$AA$89","v":1.4493031030236494},{"$f":"BETS22!AL$89/BETS22!$AA$89","v":1.5072752271445953},{"$f":"BETS22!AM$89/BETS22!$AA$89","v":1.5675662362303793}]
[null,"BETS66",{"$f":"BETS66!R$89/BETS66!$AA$89","v":1.0220207025368158},{"$f":"BETS66!S$89/BETS66!$AA$89","v":1.0599030336544919},{"$f":"BETS66!T$89/BETS66!$AA$89","v":1.0370737258313769},{"$f":"BETS66!U$89/BETS66!$AA$89","v":1.0897274082729316},{"$f":"BETS66!V$89/BETS66!$AA$89","v":1.1068884485359904},{"$f":"BETS66!W$89/BETS66!$AA$89","v":1.0032657720348017},{"$f":"BETS66!X$89/BETS66!$AA$89","v":1.0465048649682385},{"$f":"BETS66!Y$89/BETS66!$AA$89","v":1.0517339929781899},{"$f":"BETS66!Z$89/BETS66!$AA$89","v":1.062367287654302},{"$f":"BETS66!AA$89/BETS66!$AA$89","v":1},{"$f":"BETS66!AB$89/BETS66!$AA$89","v":1.0170804320429219},{"$f":"BETS66!AC$89/BETS66!$AA$89","v":1.0496796765975853},{"$f":"BETS66!AD$89/BETS66!$AA$89","v":1.0797032540981257},{"$f":"BETS66!AE$89/BETS66!$AA$89","v":1.1199525659334189},{"$f":"BETS66!AF$89/BETS66!$AA$89","v":1.1400169319816855},{"$f":"BETS66!AG$89/BETS66!$AA$89","v":1.1600199184328832},{"$f":"BETS66!AH$89/BETS66!$AA$89","v":1.1904807199617664},{"$f":"BETS66!AI$89/BETS66!$AA$89","v":1.2192636118960938},{"$f":"BETS66!AJ$89/BETS66!$AA$89","v":1.2650567238676635},{"$f":"BETS66!AK$89/BETS66!$AA$89","v":1.2896575518347475},{"$f":"BETS66!AL$89/BETS66!$AA$89","v":1.3382568178301208},{"$f":"BETS66!AM$89/BETS66!$AA$89","v":1.3728145495189104}]
[null,"BLTS22",{"$f":"BLTS22!R$89/BLTS22!$AA$89","v":0.99336982887383152},{"$f":"BLTS22!S$89/BLTS22!$AA$89","v":0.99673809864979934},{"$f":"BLTS22!T$89/BLTS22!$AA$89","v":1.026083118697013},{"$f":"BLTS22!U$89/BLTS22!$AA$89","v":1.0634638876441238},{"$f":"BLTS22!V$89/BLTS22!$AA$89","v":1.0497388099119676},{"$f":"BLTS22!W$89/BLTS22!$AA$89","v":1.0631065270385553},{"$f":"BLTS22!X$89/BLTS22!$AA$89","v":1.0191880781783911},null,{"$f":"BLTS22!Z$89/BLTS22!$AA$89","v":0.96914355110202433},{"$f":"BLTS22!AA$89/BLTS22!$AA$89","v":1},{"$f":"BLTS22!AB$89/BLTS22!$AA$89","v":1.0033537488090798},{"$f":"BLTS22!AC$89/BLTS22!$AA$89","v":1.0195538654197946},{"$f":"BLTS22!AD$89/BLTS22!$AA$89","v":1.0409202934228512},{"$f":"BLTS22!AE$89/BLTS22!$AA$89","v":1.0589611354168313},{"$f":"BLTS22!AF$89/BLTS22!$AA$89","v":1.0768505173904059},{"$f":"BLTS22!AG$89/BLTS22!$AA$89","v":1.0937016518592129},{"$f":"BLTS22!AH$89/BLTS22!$AA$89","v":1.1075523667152358},{"$f":"BLTS22!AI$89/BLTS22!$AA$89","v":1.1190484837814103},{"$f":"BLTS22!AJ$89/BLTS22!$AA$89","v":1.1359255211330641},{"$f":"BLTS22!AK$89/BLTS22!$AA$89","v":1.1596026074573833},{"$f":"BLTS22!AL$89/BLTS22!$AA$89","v":1.1803722149767311},{"$f":"BLTS22!AM$89/BLTS22!$AA$89","v":1.1985780260570027}]
[null,"ATS-BLTS",null,null,{"$f":"'ATS-BLTS'!T$89/'ATS-BLTS'!$AA$89","v":0.87901680041419861},{"$f":"'ATS-BLTS'!U$89/'ATS-BLTS'!$AA$89","v":0.92352058328030517},{"$f":"'ATS-BLTS'!V$89/'ATS-BLTS'!$AA$89","v":0.93693529707277634},{"$f":"'ATS-BLTS'!W$89/'ATS-BLTS'!$AA$89","v":0.96974186812450291},{"$f":"'ATS-BLTS'!X$89/'ATS-BLTS'!$AA$89","v":1.0116371524077232},{"$f":"'ATS-BLTS'!Y$89/'ATS-BLTS'!$AA$89","v":1.01620272862379},{"$f":"'ATS-BLTS'!Z$89/'ATS-BLTS'!$AA$89","v":1.008661763797714},{"$f":"'ATS-BLTS'!AA$89/'ATS-BLTS'!$AA$89","v":1},{"$f":"'ATS-BLTS'!AB$89/'ATS-BLTS'!$AA$89","v":1.0102486852927604},{"$f":"'ATS-BLTS'!AC$89/'ATS-BLTS'!$AA$89","v":1.0506586327044709},{"$f":"'ATS-BLTS'!AD$89/'ATS-BLTS'!$AA$89","v":1.0926849780126497},{"$f":"'ATS-BLTS'!AE$89/'ATS-BLTS'!$AA$89","v":1.1305448497933721},{"$f":"'ATS-BLTS'!AF$89/'ATS-BLTS'!$AA$89","v":1.1750922697125021},{"$f":"'ATS-BLTS'!AG$89/'ATS-BLTS'!$AA$89","v":1.215233533972826},{"$f":"'ATS-BLTS'!AH$89/'ATS-BLTS'!$AA$89","v":1.260072405710025},{"$f":"'ATS-BLTS'!AI$89/'ATS-BLTS'!$AA$89","v":1.2920725647183706},{"$f":"'ATS-BLTS'!AJ$89/'ATS-BLTS'!$AA$89","v":1.3437554673071055},{"$f":"'ATS-BLTS'!AK$89/'ATS-BLTS'!$AA$89","v":1.3934823506218046},{"$f":"'ATS-BLTS'!AL$89/'ATS-BLTS'!$AA$89","v":1.4389515326012912},{"$f":"'ATS-BLTS'!AM$89/'ATS-BLTS'!$AA$89","v":1.491824494858736}]
[null,"GTS66",{"$f":"'GTS66'!R$89/'GTS66'!$AA$89","v":0.81569504088814837},{"$f":"'GTS66'!S$89/'GTS66'!$AA$89","v":0.883563186820708},{"$f":"'GTS66'!T$89/'GTS66'!$AA$89","v":0.88749189729031752},{"$f":"'GTS66'!U$89/'GTS66'!$AA$89","v":0.9360616844687929},{"$f":"'GTS66'!V$89/'GTS66'!$AA$89","v":0.94173225659079196},{"$f":"'GTS66'!W$89/'GTS66'!$AA$89","v":0.94410962145929733},{"$f":"'GTS66'!X$89/'GTS66'!$AA$89","v":0.97420696305248522},{"$f":"'GTS66'!Y$89/'GTS66'!$AA$89","v":0.94639921387962567},{"$f":"'GTS66'!Z$89/'GTS66'!$AA$89","v":0.96354058354250538},{"$f":"'GTS66'!AA$89/'GTS66'!$AA$89","v":1},{"$f":"'GTS66'!AB$89/'GTS66'!$AA$89","v":0.88869266564166871},{"$f":"'GTS66'!AC$89/'GTS66'!$AA$89","v":0.91595657170443023},{"$f":"'GTS66'!AD$89/'GTS66'!$AA$89","v":0.94264791513654334},{"$f":"'GTS66'!AE$89/'GTS66'!$AA$89","v":0.97161515848763258},{"$f":"'GTS66'!AF$89/'GTS66'!$AA$89","v":0.99474358244025995},{"$f":"'GTS66'!AG$89/'GTS66'!$AA$89","v":1.0248113409435882},{"$f":"'GTS66'!AH$89/'GTS66'!$AA$89","v":1.0360032022046657},{"$f":"'GTS66'!AI$89/'GTS66'!$AA$89","v":1.0688976819143323},{"$f":"'GTS66'!AJ$89/'GTS66'!$AA$89","v":1.1010577054981761},{"$f":"'GTS66'!AK$89/'GTS66'!$AA$89","v":1.1360199606788621},{"$f":"'GTS66'!AL$89/'GTS66'!$AA$89","v":1.1672311110409255},{"$f":"'GTS66'!AM$89/'GTS66'!$AA$89","v":1.2021058919522398}]
[null,"HOTS66",{"$f":"HOTS66!R$89/HOTS66!$AA$89","v":0.95993939795104533},{"$f":"HOTS66!S$89/HOTS66!$AA$89","v":1.0747555708167285},{"$f":"HOTS66!T$89/HOTS66!$AA$89","v":1.1161330202336779},{"$f":"HOTS66!U$89/HOTS66!$AA$89","v":1.1625818816289872},{"$f":"HOTS66!V$89/HOTS66!$AA$89","v":1.1310822332128905},{"$f":"HOTS66!W$89/HOTS66!$AA$89","v":1.1242776669424632},{"$f":"HOTS66!X$89/HOTS66!$AA$89","v":1.1656756398194446},{"$f":"HOTS66!Y$89/HOTS66!$AA$89","v":1.0810221855350428},{"$f":"HOTS66!Z$89/HOTS66!$AA$89","v":1.0964185863297322},{"$f":"HOTS66!AA$89/HOTS66!$AA$89","v":1},{"$f":"HOTS66!AB$89/HOTS66!$AA$89","v":0.99993626106871991},{"$f":"HOTS66!AC$89/HOTS66!$AA$89","v":1.0399337115114686},{"$f":"HOTS66!AD$89/HOTS66!$AA$89","v":1.0815310599719274},{"$f":"HOTS66!AE$89/HOTS66!$AA$89","v":1.1247923023708046},{"$f":"HOTS66!AF$89/HOTS66!$AA$89","v":1.169783994465637},{"$f":"HOTS66!AG$89/HOTS66!$AA$89","v":1.1926339683356897},{"$f":"HOTS66!AH$89/HOTS66!$AA$89","v":1.2057501382001747},{"$f":"HOTS66!AI$89/HOTS66!$AA$89","v":1.2428642343741869},{"$f":"HOTS66!AJ$89/HOTS66!$AA$89","v":1.2898637193424265},{"$f":"HOTS66!AK$89/HOTS66!$AA$89","v":1.3109923859932866},{"$f":"HOTS66!AL$89/HOTS66!$AA$89","v":1.3550663883130774},{"$f":"HOTS66!AM$89/HOTS66!$AA$89","v":1.3797924155417001}]
[null,"KTSeast",{"$f":"KTSeast!R$89/KTSeast!$AA$89","v":0},{"$f":"KTSeast!S$89/KTSeast!$AA$89","v":0},{"$f":"KTSeast!T$89/KTSeast!$AA$89","v":0.81722992743299416},{"$f":"KTSeast!U$89/KTSeast!$AA$89","v":0.84872271546496991},{"$f":"KTSeast!V$89/KTSeast!$AA$89","v":0.884589709810361},{"$f":"KTSeast!W$89/KTSeast!$AA$89","v":0.88148149056052805},{"$f":"KTSeast!X$89/KTSeast!$AA$89","v":0.92999091783057475},{"$f":"KTSeast!Y$89/KTSeast!$AA$89","v":0.95135422984915918},{"$f":"KTSeast!Z$89/KTSeast!$AA$89","v":0.97970428035347323},{"$f":"KTSeast!AA$89/KTSeast!$AA$89","v":1},{"$f":"KTSeast!AB$89/KTSeast!$AA$89","v":1.0363263651113757},{"$f":"KTSeast!AC$89/KTSeast!$AA$89","v":1.0770332364660917},{"$f":"KTSeast!AD$89/KTSeast!$AA$89","v":1.1078296459317942},{"$f":"KTSeast!AE$89/KTSeast!$AA$89","v":1.146149415470044},{"$f":"KTSeast!AF$89/KTSeast!$AA$89","v":1.1919953920888458},{"$f":"KTSeast!AG$89/KTSeast!$AA$89","v":1.2202188684512112},{"$f":"KTSeast!AH$89/KTSeast!$AA$89","v":1.2522931114907745},{"$f":"KTSeast!AI$89/KTSeast!$AA$89","v":1.3023848359504056},{"$f":"KTSeast!AJ$89/KTSeast!$AA$89","v":1.3544802293884219},{"$f":"KTSeast!AK$89/KTSeast!$AA$89","v":1.4067942302924892},{"$f":"KTSeast!AL$89/KTSeast!$AA$89","v":1.4630659995041888},{"$f":"KTSeast!AM$89/KTSeast!$AA$89","v":1.51444317855375}]
[null,"KTSwest",{"$f":"KTSwest!R$89/KTSwest!$AA$89","v":0},{"$f":"KTSwest!S$89/KTSwest!$AA$89","v":0},{"$f":"KTSwest!T$89/KTSwest!$AA$89","v":0.94510887331583193},{"$f":"KTSwest!U$89/KTSwest!$AA$89","v":0.97104464492640685},{"$f":"KTSwest!V$89/KTSwest!$AA$89","v":0.9666023088364698},{"$f":"KTSwest!W$89/KTSwest!$AA$89","v":0.96105004017841822},{"$f":"KTSwest!X$89/KTSwest!$AA$89","v":0.98191257991351644},{"$f":"KTSwest!Y$89/KTSwest!$AA$89","v":0.94363872063946364},{"$f":"KTSwest!Z$89/KTSwest!$AA$89","v":0.95776891003417219},{"$f":"KTSwest!AA$89/KTSwest!$AA$89","v":1},{"$f":"KTSwest!AB$89/KTSwest!$AA$89","v":1.04},{"$f":"KTSwest!AC$89/KTSwest!$AA$89","v":1.0816000000000001},{"$f":"KTSwest!AD$89/KTSwest!$AA$89","v":1.1228895473350138},{"$f":"KTSwest!AE$89/KTSwest!$AA$89","v":1.1583125341700484},{"$f":"KTSwest!AF$89/KTSwest!$AA$89","v":1.2046450355368503},{"$f":"KTSwest!AG$89/KTSwest!$AA$89","v":1.2397753227033277},{"$f":"KTSwest!AH$89/KTSwest!$AA$89","v":1.2547568287760091},{"$f":"KTSwest!AI$89/KTSwest!$AA$89","v":1.3049471019270495},{"$f":"KTSwest!AJ$89/KTSwest!$AA$89","v":1.3571449860041316},{"$f":"KTSwest!AK$89/KTSwest!$AA$89","v":1.4114307854442969},{"$f":"KTSwest!AL$89/KTSwest!$AA$89","v":1.4678880168620687},{"$f":"KTSwest!AM$89/KTSwest!$AA$89","v":1.5155852522866511}]
[null,"KGTS22",{"$f":"KGTS22!R$89/KGTS22!$AA$89","v":0.83400046213993229},{"$f":"KGTS22!S$89/KGTS22!$AA$89","v":0.88264604652713829},{"$f":"KGTS22!T$89/KGTS22!$AA$89","v":0.93415676883320076},{"$f":"KGTS22!U$89/KGTS22!$AA$89","v":0.87703369834172806},{"$f":"KGTS22!V$89/KGTS22!$AA$89","v":0.88003772175146566},{"$f":"KGTS22!W$89/KGTS22!$AA$89","v":0.96551354839496351},{"$f":"KGTS22!X$89/KGTS22!$AA$89","v":0.90943519887893687},{"$f":"KGTS22!Y$89/KGTS22!$AA$89","v":0.98323056467715686},{"$f":"KGTS22!Z$89/KGTS22!$AA$89","v":0.99464293624338795},{"$f":"KGTS22!AA$89/KGTS22!$AA$89","v":1},{"$f":"KGTS22!AB$89/KGTS22!$AA$89","v":0.96870027407860471},{"$f":"KGTS22!AC$89/KGTS22!$AA$89","v":0.98225982079490537},{"$f":"KGTS22!AD$89/KGTS22!$AA$89","v":0.9959777749772919},{"$f":"KGTS22!AE$89/KGTS22!$AA$89","v":1.0092859479002061},{"$f":"KGTS22!AF$89/KGTS22!$AA$89","v":1.0236227240516564},{"$f":"KGTS22!AG$89/KGTS22!$AA$89","v":1.0468393669666609},{"$f":"KGTS22!AH$89/KGTS22!$AA$89","v":1.0678258073282605},{"$f":"KGTS22!AI$89/KGTS22!$AA$89","v":1.0921660073092685},{"$f":"KGTS22!AJ$89/KGTS22!$AA$89","v":1.1154018992543535},{"$f":"KGTS22!AK$89/KGTS22!$AA$89","v":1.1372072029430242},{"$f":"KGTS22!AL$89/KGTS22!$AA$89","v":1.1607054836504178},{"$f":"KGTS22!AM$89/KGTS22!$AA$89","v":1.1856344600196169}]
[null,"KGTS66",{"$f":"KGTS66!R$89/KGTS66!$AA$89","v":1.0640705566484039},{"$f":"KGTS66!S$89/KGTS66!$AA$89","v":1.0852386255650386},{"$f":"KGTS66!T$89/KGTS66!$AA$89","v":1.0804108222471633},{"$f":"KGTS66!U$89/KGTS66!$AA$89","v":1.0800555725652476},{"$f":"KGTS66!V$89/KGTS66!$AA$89","v":1.0953252890456939},{"$f":"KGTS66!W$89/KGTS66!$AA$89","v":0.94761938090005793},{"$f":"KGTS66!X$89/KGTS66!$AA$89","v":0.99330074540831548},{"$f":"KGTS66!Y$89/KGTS66!$AA$89","v":0.99474284255062895},{"$f":"KGTS66!Z$89/KGTS66!$AA$89","v":1.0432226390788246},{"$f":"KGTS66!AA$89/KGTS66!$AA$89","v":1},{"$f":"KGTS66!AB$89/KGTS66!$AA$89","v":0.98762402195250987},{"$f":"KGTS66!AC$89/KGTS66!$AA$89","v":0.99524735888896798},{"$f":"KGTS66!AD$89/KGTS66!$AA$89","v":1.0043959520132955},{"$f":"KGTS66!AE$89/KGTS66!$AA$89","v":1.016668683484484},{"$f":"KGTS66!AF$89/KGTS66!$AA$89","v":1.0328084541419893},{"$f":"KGTS66!AG$89/KGTS66!$AA$89","v":1.0323664550838803},{"$f":"KGTS66!AH$89/KGTS66!$AA$89","v":1.03025691590408},{"$f":"KGTS66!AI$89/KGTS66!$AA$89","v":1.0507348913170202},{"$f":"KGTS66!AJ$89/KGTS66!$AA$89","v":1.0709869636964031},{"$f":"KGTS66!AK$89/KGTS66!$AA$89","v":1.0865961160690469},{"$f":"KGTS66!AL$89/KGTS66!$AA$89","v":1.0970314097653455},{"$f":"KGTS66!AM$89/KGTS66!$AA$89","v":1.1163044115830698}]
[null,"RCTS22",{"$f":"RCTS22!R$89/RCTS22!$AA$89","v":0.98003134340423659},{"$f":"RCTS22!S$89/RCTS22!$AA$89","v":0.8966756547764162},{"$f":"RCTS22!T$89/RCTS22!$AA$89","v":0.84145368610970173},{"$f":"RCTS22!U$89/RCTS22!$AA$89","v":0.89007669441760595},{"$f":"RCTS22!V$89/RCTS22!$AA$89","v":0.958296883590666},{"$f":"RCTS22!W$89/RCTS22!$AA$89","v":0.75509744394413003},{"$f":"RCTS22!X$89/RCTS22!$AA$89","v":0.88367356108591566},{"$f":"RCTS22!Y$89/RCTS22!$AA$89","v":0.99115342800912165},{"$f":"RCTS22!Z$89/RCTS22!$AA$89","v":1.0433183889031976},{"$f":"RCTS22!AA$89/RCTS22!$AA$89","v":1},{"$f":"RCTS22!AB$89/RCTS22!$AA$89","v":1.0369276865428607},{"$f":"RCTS22!AC$89/RCTS22!$AA$89","v":1.0609853107395055},{"$f":"RCTS22!AD$89/RCTS22!$AA$89","v":1.0885440997869571},{"$f":"RCTS22!AE$89/RCTS22!$AA$89","v":1.1213920754918876},{"$f":"RCTS22!AF$89/RCTS22!$AA$89","v":1.1662477585115631},{"$f":"RCTS22!AG$89/RCTS22!$AA$89","v":1.191846807730879},{"$f":"RCTS22!AH$89/RCTS22!$AA$89","v":1.1903891855152364},{"$f":"RCTS22!AI$89/RCTS22!$AA$89","v":1.238004752935846},{"$f":"RCTS22!AJ$89/RCTS22!$AA$89","v":1.2875249430532798},{"$f":"RCTS22!AK$89/RCTS22!$AA$89","v":1.2970025431091492},{"$f":"RCTS22!AL$89/RCTS22!$AA$89","v":1.3488826448335154},{"$f":"RCTS22!AM$89/RCTS22!$AA$89","v":1.3947954086793324}]
[null,"RCTS66",{"$f":"'RCTS66 WETS'!R$89/'RCTS66 WETS'!$AA$89","v":0.836344143493021},{"$f":"'RCTS66 WETS'!S$89/'RCTS66 WETS'!$AA$89","v":0.82163922301343884},{"$f":"'RCTS66 WETS'!T$89/'RCTS66 WETS'!$AA$89","v":0.80662857822420886},{"$f":"'RCTS66 WETS'!U$89/'RCTS66 WETS'!$AA$89","v":0.83114696516701869},{"$f":"'RCTS66 WETS'!V$89/'RCTS66 WETS'!$AA$89","v":0.91551289155829119},{"$f":"'RCTS66 WETS'!W$89/'RCTS66 WETS'!$AA$89","v":0.80211406034950394},{"$f":"'RCTS66 WETS'!X$89/'RCTS66 WETS'!$AA$89","v":0.8580702690780122},{"$f":"'RCTS66 WETS'!Y$89/'RCTS66 WETS'!$AA$89","v":0.98261194807512697},{"$f":"'RCTS66 WETS'!Z$89/'RCTS66 WETS'!$AA$89","v":1.0329117099613625},{"$f":"'RCTS66 WETS'!AP$89/'RCTS66 WETS'!$AP$89","v":1},{"$f":"'RCTS66 WETS'!AQ$89/'RCTS66 WETS'!$AP$89","v":1.0157374235155157},{"$f":"'RCTS66 WETS'!AR$89/'RCTS66 WETS'!$AP$89","v":1.032053470375667},{"$f":"'RCTS66 WETS'!AS$89/'RCTS66 WETS'!$AP$89","v":1.0613678663462787},{"$f":"'RCTS66 WETS'!AT$89/'RCTS66 WETS'!$AP$89","v":1.0966222313375653},{"$f":"'RCTS66 WETS'!AU$89/'RCTS66 WETS'!$AP$89","v":1.1392136376595874},{"$f":"'RCTS66 WETS'!AV$89/'RCTS66 WETS'!$AP$89","v":1.1580258563290466},{"$f":"'RCTS66 WETS'!AW$89/'RCTS66 WETS'!$AP$89","v":1.185448920882529},{"$f":"'RCTS66 WETS'!AX$89/'RCTS66 WETS'!$AP$89","v":1.2328668777178302},{"$f":"'RCTS66 WETS'!AY$89/'RCTS66 WETS'!$AP$89","v":1.2734963555159764},{"$f":"'RCTS66 WETS'!AZ$89/'RCTS66 WETS'!$AP$89","v":1.3010851561482899},{"$f":"'RCTS66 WETS'!BA$89/'RCTS66 WETS'!$AP$89","v":1.3448952075863918},{"$f":"'RCTS66 WETS'!BB$89/'RCTS66 WETS'!$AP$89","v":1.3941477752125537}]
[null,"SHTS",{"$f":"SHTS!R$89/SHTS!$AA$89","v":1.0506758395629241},{"$f":"SHTS!S$89/SHTS!$AA$89","v":1.1034158863358958},{"$f":"SHTS!T$89/SHTS!$AA$89","v":1.0396684867768806},{"$f":"SHTS!U$89/SHTS!$AA$89","v":1.0508608846554666},{"$f":"SHTS!V$89/SHTS!$AA$89","v":1.0957837962099852},{"$f":"SHTS!W$89/SHTS!$AA$89","v":0.97568072321992338},{"$f":"SHTS!X$89/SHTS!$AA$89","v":1.0115979280967291},{"$f":"SHTS!Y$89/SHTS!$AA$89","v":1.0335424042832941},{"$f":"SHTS!Z$89/SHTS!$AA$89","v":1.0509622256097739},{"$f":"SHTS!AA$89/SHTS!$AA$89","v":1},{"$f":"SHTS!AB$89/SHTS!$AA$89","v":1.0024938324080157},{"$f":"SHTS!AC$89/SHTS!$AA$89","v":1.0185439854391882},{"$f":"SHTS!AD$89/SHTS!$AA$89","v":1.0376495849956207},{"$f":"SHTS!AE$89/SHTS!$AA$89","v":1.0516092048661172},{"$f":"SHTS!AF$89/SHTS!$AA$89","v":1.0724672885121622},{"$f":"SHTS!AG$89/SHTS!$AA$89","v":1.0790441761947427},{"$f":"SHTS!AH$89/SHTS!$AA$89","v":1.0891550753733663},{"$f":"SHTS!AI$89/SHTS!$AA$89","v":1.1040978154180867},{"$f":"SHTS!AJ$89/SHTS!$AA$89","v":1.1363458315366082},{"$f":"SHTS!AK$89/SHTS!$AA$89","v":1.1478380513759789},{"$f":"SHTS!AL$89/SHTS!$AA$89","v":1.1589646875310269},{"$f":"SHTS!AM$89/SHTS!$AA$89","v":1.1911283432348316}]
[null,"TGTS",{"$f":"TGTS!R$89/TGTS!$AA$89","v":0.89296569253495306},{"$f":"TGTS!S$89/TGTS!$AA$89","v":0.94707430978256824},{"$f":"TGTS!T$89/TGTS!$AA$89","v":0.95277769135786317},{"$f":"TGTS!U$89/TGTS!$AA$89","v":0.99055641674508377},{"$f":"TGTS!V$89/TGTS!$AA$89","v":0.99176219600903737},{"$f":"TGTS!W$89/TGTS!$AA$89","v":1.0148605783902431},{"$f":"TGTS!X$89/TGTS!$AA$89","v":1.034531817112109},{"$f":"TGTS!Y$89/TGTS!$AA$89","v":1.0308283811912047},{"$f":"TGTS!Z$89/TGTS!$AA$89","v":1.0245631350119773},{"$f":"TGTS!AA$89/TGTS!$AA$89","v":1},{"$f":"TGTS!AB$89/TGTS!$AA$89","v":1.0086316016073986},{"$f":"TGTS!AC$89/TGTS!$AA$89","v":1.0389507002244343},{"$f":"TGTS!AD$89/TGTS!$AA$89","v":1.0668189892643831},{"$f":"TGTS!AE$89/TGTS!$AA$89","v":1.0993159169343079},{"$f":"TGTS!AF$89/TGTS!$AA$89","v":1.1233121259954617},{"$f":"TGTS!AG$89/TGTS!$AA$89","v":1.1566317457645576},{"$f":"TGTS!AH$89/TGTS!$AA$89","v":1.1916743561808349},{"$f":"TGTS!AI$89/TGTS!$AA$89","v":1.2124576043160913},{"$f":"TGTS!AJ$89/TGTS!$AA$89","v":1.2609559084887352},{"$f":"TGTS!AK$89/TGTS!$AA$89","v":1.2989943758942328},{"$f":"TGTS!AL$89/TGTS!$AA$89","v":1.333886260747329},{"$f":"TGTS!AM$89/TGTS!$AA$89","v":1.3776160857022623}]
[null,"TPC (unreconciled)",{"$f":"'TPC reconciled'!R$89/'TPC reconciled'!$AA$89","v":0.83549415081266842},{"$f":"'TPC reconciled'!S$89/'TPC reconciled'!$AA$89","v":0.93033323762009623},{"$f":"'TPC reconciled'!T$89/'TPC reconciled'!$AA$89","v":0.91828930749839888},{"$f":"'TPC reconciled'!U$89/'TPC reconciled'!$AA$89","v":0.9555754181179259},{"$f":"'TPC reconciled'!V$89/'TPC reconciled'!$AA$89","v":0.94888250268293739},{"$f":"'TPC reconciled'!W$89/'TPC reconciled'!$AA$89","v":0.93966162148887311},{"$f":"'TPC reconciled'!X$89/'TPC reconciled'!$AA$89","v":0.97963852245835636},{"$f":"'TPC reconciled'!Y$89/'TPC reconciled'!$AA$89","v":0.97765052616224857},{"$f":"'TPC reconciled'!Z$89/'TPC reconciled'!$AA$89","v":1.0006753896963168},{"$f":"'TPC reconciled'!AA$89/'TPC reconciled'!$AA$89","v":1},{"$f":"'TPC reconciled'!AB$89/'TPC reconciled'!$AA$89","v":0.99641077329002448},{"$f":"'TPC reconciled'!AC$89/'TPC reconciled'!$AA$89","v":1.0254910158933719},{"$f":"'TPC reconciled'!AD$89/'TPC reconciled'!$AA$89","v":1.0570731637063715},{"$f":"'TPC reconciled'!AE$89/'TPC reconciled'!$AA$89","v":1.0885190301896412},{"$f":"'TPC reconciled'!AF$89/'TPC reconciled'!$AA$89","v":1.1214881763065103},{"$f":"'TPC reconciled'!AG$89/'TPC reconciled'!$AA$89","v":1.1493810978813521},{"$f":"'TPC reconciled'!AH$89/'TPC reconciled'!$AA$89","v":1.1721948318961888},{"$f":"'TPC reconciled'!AI$89/'TPC reconciled'!$AA$89","v":1.2077771421478201},{"$f":"'TPC reconciled'!AJ$89/'TPC reconciled'!$AA$89","v":1.2503371041434015},{"$f":"'TPC reconciled'!AK$89/'TPC reconciled'!$AA$89","v":1.2866501605099074},{"$f":"'TPC reconciled'!AL$89/'TPC reconciled'!$AA$89","v":1.3252730560555956},{"$f":"'TPC reconciled'!AM$89/'TPC reconciled'!$AA$89","v":1.3681302584020776},null,"Maximum demand index CitiPower"]
[]
[null,"Citipower"]
[null,"WMTS22",{"$f":"WMTS22!R$89/WMTS22!$AA$89","v":0.91743474347296294},{"$f":"WMTS22!S$89/WMTS22!$AA$89","v":0.90749994044028226},{"$f":"WMTS22!T$89/WMTS22!$AA$89","v":0.93090276896315816},{"$f":"WMTS22!U$89/WMTS22!$AA$89","v":0.98551115074711004},{"$f":"WMTS22!V$89/WMTS22!$AA$89","v":0.98803023424516712},{"$f":"WMTS22!W$89/WMTS22!$AA$89","v":1.001740025400532},{"$f":"WMTS22!X$89/WMTS22!$AA$89","v":1.0006814286433146},{"$f":"WMTS22!Y$89/WMTS22!$AA$89","v":0.97680407588690532},{"$f":"WMTS22!Z$89/WMTS22!$AA$89","v":0.97433325705283513},{"$f":"WMTS22!AA$89/WMTS22!$AA$89","v":1},{"$f":"WMTS22!AB$89/WMTS22!$AA$89","v":1.0158198198433452},{"$f":"WMTS22!AC$89/WMTS22!$AA$89","v":1.056452612637079},{"$f":"WMTS22!AD$89/WMTS22!$AA$89","v":1.0987107171425621},{"$f":"WMTS22!AE$89/WMTS22!$AA$89","v":1.1426591458282647},{"$f":"WMTS22!AF$89/WMTS22!$AA$89","v":1.1883655116613951},{"$f":"WMTS22!AG$89/WMTS22!$AA$89","v":1.2333920941823875},{"$f":"WMTS22!AH$89/WMTS22!$AA$89","v":1.2646501506892869},{"$f":"WMTS22!AI$89/WMTS22!$AA$89","v":1.3004838935909584},{"$f":"WMTS22!AJ$89/WMTS22!$AA$89","v":1.3278985039457778},{"$f":"WMTS22!AK$89/WMTS22!$AA$89","v":1.3655774656377038},{"$f":"WMTS22!AL$89/WMTS22!$AA$89","v":1.4060278373735076},{"$f":"WMTS22!AM$89/WMTS22!$AA$89","v":1.4305675087458758}]
[null,"WMTS66",null,null,{"$f":"WMTS66!T$89/WMTS66!$AA$89","v":1.0027325790019737},{"$f":"WMTS66!U$89/WMTS66!$AA$89","v":1.0004817567357098},{"$f":"WMTS66!V$89/WMTS66!$AA$89","v":1.0049743003308289},{"$f":"WMTS66!W$89/WMTS66!$AA$89","v":0.94877734543712811},{"$f":"WMTS66!X$89/WMTS66!$AA$89","v":0.9872134583371992},{"$f":"WMTS66!Y$89/WMTS66!$AA$89","v":0.97934197632924336},{"$f":"WMTS66!Z$89/WMTS66!$AA$89","v":0.99013460816619681},{"$f":"WMTS66!AA$89/WMTS66!$AA$89","v":1},{"$f":"WMTS66!AB$89/WMTS66!$AA$89","v":1.04},{"$f":"WMTS66!AC$89/WMTS66!$AA$89","v":1.0757177708165373},{"$f":"WMTS66!AD$89/WMTS66!$AA$89","v":1.0945855620180891},{"$f":"WMTS66!AE$89/WMTS66!$AA$89","v":1.1251080081999418},{"$f":"WMTS66!AF$89/WMTS66!$AA$89","v":1.1483712807092359},{"$f":"WMTS66!AG$89/WMTS66!$AA$89","v":1.1698132970106165},{"$f":"WMTS66!AH$89/WMTS66!$AA$89","v":1.1716170534412182},{"$f":"WMTS66!AI$89/WMTS66!$AA$89","v":1.2009646471890798},{"$f":"WMTS66!AJ$89/WMTS66!$AA$89","v":1.236284638238563},{"$f":"WMTS66!AK$89/WMTS66!$AA$89","v":1.2496229746302707},{"$f":"WMTS66!AL$89/WMTS66!$AA$89","v":1.282293039705749},{"$f":"WMTS66!AM$89/WMTS66!$AA$89","v":1.3043671217235986}]
[null,"BTS22",{"$f":"'BTS22'!R$89/AVERAGE('BTS22'!$Z89,'BTS22'!$AB89)","v":0.93256776375138706},{"$f":"'BTS22'!S$89/AVERAGE('BTS22'!$Z89,'BTS22'!$AB89)","v":0.97163822737727878},{"$f":"'BTS22'!T$89/AVERAGE('BTS22'!$Z89,'BTS22'!$AB89)","v":0.97568503464699108},{"$f":"'BTS22'!U$89/AVERAGE('BTS22'!$Z89,'BTS22'!$AB89)","v":0.99537741456445539},{"$f":"'BTS22'!V$89/AVERAGE('BTS22'!$Z89,'BTS22'!$AB89)","v":0.97602766940133068},{"$f":"'BTS22'!W$89/AVERAGE('BTS22'!$Z89,'BTS22'!$AB89)","v":1.0292781339798103},{"$f":"'BTS22'!X$89/AVERAGE('BTS22'!$Z89,'BTS22'!$AB89)","v":0.9648384261225228},{"$f":"'BTS22'!Y$89/AVERAGE('BTS22'!$Z89,'BTS22'!$AB89)","v":0.9897942402744706},{"$f":"'BTS22'!Z$89/AVERAGE('BTS22'!$Z89,'BTS22'!$AB89)","v":0.99010968641812824},{"$f":"AVERAGE('BTS22'!Z$89,'BTS22'!AB$89)/AVERAGE('BTS22'!$Z89,'BTS22'!$AB89)","v":1},{"$f":"'BTS22'!AB$89/AVERAGE('BTS22'!$Z89,'BTS22'!$AB89)","v":1.0098903135818715},{"$f":"'BTS22'!AC$89/AVERAGE('BTS22'!$Z89,'BTS22'!$AB89)","v":1.0402733693800126},{"$f":"'BTS22'!AD$89/AVERAGE('BTS22'!$Z89,'BTS22'!$AB89)","v":1.0697259785191044},{"$f":"'BTS22'!AE$89/AVERAGE('BTS22'!$Z89,'BTS22'!$AB89)","v":1.1023793506729458},{"$f":"'BTS22'!AF$89/AVERAGE('BTS22'!$Z89,'BTS22'!$AB89)","v":1.1383675008912415},{"$f":"'BTS22'!AG$89/AVERAGE('BTS22'!$Z89,'BTS22'!$AB89)","v":1.1682566865843051},{"$f":"'BTS22'!AH$89/AVERAGE('BTS22'!$Z89,'BTS22'!$AB89)","v":1.2084180884145592},{"$f":"'BTS22'!AI$89/AVERAGE('BTS22'!$Z89,'BTS22'!$AB89)","v":1.2455805398953848},{"$f":"'BTS22'!AJ$89/AVERAGE('BTS22'!$Z89,'BTS22'!$AB89)","v":1.2813346318529382},{"$f":"'BTS22'!AK$89/AVERAGE('BTS22'!$Z89,'BTS22'!$AB89)","v":1.3298587602213439},{"$f":"'BTS22'!AL$89/AVERAGE('BTS22'!$Z89,'BTS22'!$AB89)","v":1.3830531106301978},{"$f":"'BTS22'!AM$89/AVERAGE('BTS22'!$Z89,'BTS22'!$AB89)","v":1.4336029321559209}]
[null,"FBTS66",{"$f":"FBTS66!R$89/FBTS66!$AA$89","v":0.84532068310386677},{"$f":"FBTS66!S$89/FBTS66!$AA$89","v":0.8714055334062748},{"$f":"FBTS66!T$89/FBTS66!$AA$89","v":0.85651494544590689},{"$f":"FBTS66!U$89/FBTS66!$AA$89","v":0.92516123244399495},{"$f":"FBTS66!V$89/FBTS66!$AA$89","v":0.9035173704327617},{"$f":"FBTS66!W$89/FBTS66!$AA$89","v":0.91127903736334981},{"$f":"FBTS66!X$89/FBTS66!$AA$89","v":0.95023729485881037},{"$f":"FBTS66!Y$89/FBTS66!$AA$89","v":0.95664538466632898},{"$f":"FBTS66!Z$89/FBTS66!$AA$89","v":0.96432023178242376},{"$f":"FBTS66!AA$89/FBTS66!$AA$89","v":1},{"$f":"FBTS66!AB$89/FBTS66!$AA$89","v":0.97388422097649607},{"$f":"FBTS66!AC$89/FBTS66!$AA$89","v":0.98127162414117519},{"$f":"FBTS66!AD$89/FBTS66!$AA$89","v":1.0017153232797615},{"$f":"FBTS66!AE$89/FBTS66!$AA$89","v":1.0236975242955311},{"$f":"FBTS66!AF$89/FBTS66!$AA$89","v":1.0458896818931287},{"$f":"FBTS66!AG$89/FBTS66!$AA$89","v":1.0714763305449135},{"$f":"FBTS66!AH$89/FBTS66!$AA$89","v":1.0904801795950303},{"$f":"FBTS66!AI$89/FBTS66!$AA$89","v":1.1138535886873031},{"$f":"FBTS66!AJ$89/FBTS66!$AA$89","v":1.1459313125055912},{"$f":"FBTS66!AK$89/FBTS66!$AA$89","v":1.1722357207227478},{"$f":"FBTS66!AL$89/FBTS66!$AA$89","v":1.2066187258114149},{"$f":"FBTS66!AM$89/FBTS66!$AA$89","v":1.2401667041913791}]
[null,"RTS22",{"$f":"'RTS22'!R$89/'RTS22'!$AA$89","v":1.110724582712707},{"$f":"'RTS22'!S$89/'RTS22'!$AA$89","v":1.2075571629905371},{"$f":"'RTS22'!T$89/'RTS22'!$AA$89","v":1.179006781634282},{"$f":"'RTS22'!U$89/'RTS22'!$AA$89","v":1.0813703350410908},{"$f":"'RTS22'!V$89/'RTS22'!$AA$89","v":1.0719847166027838},{"$f":"'RTS22'!W$89/'RTS22'!$AA$89","v":1.0214346581517306},{"$f":"'RTS22'!X$89/'RTS22'!$AA$89","v":1.0473650142706856},{"$f":"'RTS22'!Y$89/'RTS22'!$AA$89","v":0.99794929554518486},{"$f":"'RTS22'!Z$89/'RTS22'!$AA$89","v":0.96774155899768555},{"$f":"'RTS22'!AA$89/'RTS22'!$AA$89","v":1},{"$f":"'RTS22'!AB$89/'RTS22'!$AA$89","v":0.98481773325938504},{"$f":"'RTS22'!AC$89/'RTS22'!$AA$89","v":1.0242104425897605},{"$f":"'RTS22'!AD$89/'RTS22'!$AA$89","v":1.065178860293351},{"$f":"'RTS22'!AE$89/'RTS22'!$AA$89","v":1.1055294846197192},{"$f":"'RTS22'!AF$89/'RTS22'!$AA$89","v":1.1427554742825912},{"$f":"'RTS22'!AG$89/'RTS22'!$AA$89","v":1.1645495529376531},{"$f":"'RTS22'!AH$89/'RTS22'!$AA$89","v":1.1607677308560593},{"$f":"'RTS22'!AI$89/'RTS22'!$AA$89","v":1.1867134780865236},{"$f":"'RTS22'!AJ$89/'RTS22'!$AA$89","v":1.2097109618741333},{"$f":"'RTS22'!AK$89/'RTS22'!$AA$89","v":1.221306784825364},{"$f":"'RTS22'!AL$89/'RTS22'!$AA$89","v":1.2526947303851113},{"$f":"'RTS22'!AM$89/'RTS22'!$AA$89","v":1.2722318000724724}]
[null,"RTS66_1_2",null,null,{"$f":"RTS66_1_2!T$89/RTS66_1_2!$AA$89","v":1.0104798879928996},{"$f":"RTS66_1_2!U$89/RTS66_1_2!$AA$89","v":1.0166035209831858},{"$f":"RTS66_1_2!V$89/RTS66_1_2!$AA$89","v":1.0344591722959349},{"$f":"RTS66_1_2!W$89/RTS66_1_2!$AA$89","v":0.99789410521436683},{"$f":"RTS66_1_2!X$89/RTS66_1_2!$AA$89","v":1.0185172465581234},{"$f":"RTS66_1_2!Y$89/RTS66_1_2!$AA$89","v":1.0175979452603818},{"$f":"RTS66_1_2!Z$89/RTS66_1_2!$AA$89","v":1.0095005814825098},{"$f":"RTS66_1_2!AA$89/RTS66_1_2!$AA$89","v":1},{"$f":"RTS66_1_2!AB$89/RTS66_1_2!$AA$89","v":1.04},{"$f":"RTS66_1_2!AC$89/RTS66_1_2!$AA$89","v":1.0462026182332933},{"$f":"RTS66_1_2!AD$89/RTS66_1_2!$AA$89","v":1.0656206810028062},{"$f":"RTS66_1_2!AE$89/RTS66_1_2!$AA$89","v":1.0757271602490632},{"$f":"RTS66_1_2!AF$89/RTS66_1_2!$AA$89","v":1.0902941902818268},{"$f":"RTS66_1_2!AG$89/RTS66_1_2!$AA$89","v":1.0965610353414044},{"$f":"RTS66_1_2!AH$89/RTS66_1_2!$AA$89","v":1.1035935066857361},{"$f":"RTS66_1_2!AI$89/RTS66_1_2!$AA$89","v":1.1134907928634141},{"$f":"RTS66_1_2!AJ$89/RTS66_1_2!$AA$89","v":1.1276373899598147},{"$f":"RTS66_1_2!AK$89/RTS66_1_2!$AA$89","v":1.1360676403680796},{"$f":"RTS66_1_2!AL$89/RTS66_1_2!$AA$89","v":1.1479290289260242},{"$f":"RTS66_1_2!AM$89/RTS66_1_2!$AA$89","v":1.1586644069069081}]
[null,"RTS66_3_4",null,null,{"$f":"RTS66_3_4!T$89/RTS66_3_4!$AA$89","v":1.0013337959875452},{"$f":"RTS66_3_4!U$89/RTS66_3_4!$AA$89","v":1.0137075172296068},{"$f":"RTS66_3_4!V$89/RTS66_3_4!$AA$89","v":1.0155957891421568},{"$f":"RTS66_3_4!W$89/RTS66_3_4!$AA$89","v":0.99987553033908949},{"$f":"RTS66_3_4!X$89/RTS66_3_4!$AA$89","v":0.99700295786687965},{"$f":"RTS66_3_4!Y$89/RTS66_3_4!$AA$89","v":0.98101487548798993},{"$f":"RTS66_3_4!Z$89/RTS66_3_4!$AA$89","v":0.98236262725610024},{"$f":"RTS66_3_4!AA$89/RTS66_3_4!$AA$89","v":1},{"$f":"RTS66_3_4!AB$89/RTS66_3_4!$AA$89","v":1.04},{"$f":"RTS66_3_4!AC$89/RTS66_3_4!$AA$89","v":1.066301107585349},{"$f":"RTS66_3_4!AD$89/RTS66_3_4!$AA$89","v":1.0886869331219378},{"$f":"RTS66_3_4!AE$89/RTS66_3_4!$AA$89","v":1.1169623375093591},{"$f":"RTS66_3_4!AF$89/RTS66_3_4!$AA$89","v":1.1482494536882155},{"$f":"RTS66_3_4!AG$89/RTS66_3_4!$AA$89","v":1.1650030299320704},{"$f":"RTS66_3_4!AH$89/RTS66_3_4!$AA$89","v":1.1880797015160052},{"$f":"RTS66_3_4!AI$89/RTS66_3_4!$AA$89","v":1.2101318115013142},{"$f":"RTS66_3_4!AJ$89/RTS66_3_4!$AA$89","v":1.2410278520680886},{"$f":"RTS66_3_4!AK$89/RTS66_3_4!$AA$89","v":1.2738400411826556},{"$f":"RTS66_3_4!AL$89/RTS66_3_4!$AA$89","v":1.3085357724308779},{"$f":"RTS66_3_4!AM$89/RTS66_3_4!$AA$89","v":1.3260227484916964}]
[null,"SVTS",null,null,{"$f":"SVTS!T$89/SVTS!$AA$89","v":1.0277872092089133},{"$f":"SVTS!U$89/SVTS!$AA$89","v":1.0331859185628323},{"$f":"SVTS!V$89/SVTS!$AA$89","v":1.0912141548188226},{"$f":"SVTS!W$89/SVTS!$AA$89","v":1.0427089104514449},{"$f":"SVTS!X$89/SVTS!$AA$89","v":1.0550927376482233},{"$f":"SVTS!Y$89/SVTS!$AA$89","v":1.1504109549611736},{"$f":"SVTS!Z$89/SVTS!$AA$89","v":1.0529323425945738},{"$f":"SVTS!AA$89/SVTS!$AA$89","v":1},{"$f":"SVTS!AB$89/SVTS!$AA$89","v":1.04},{"$f":"SVTS!AC$89/SVTS!$AA$89","v":1.0816000000000001},{"$f":"SVTS!AD$89/SVTS!$AA$89","v":1.1248640000000001},{"$f":"SVTS!AE$89/SVTS!$AA$89","v":1.1561971445381913},{"$f":"SVTS!AF$89/SVTS!$AA$89","v":1.2024450303197189},{"$f":"SVTS!AG$89/SVTS!$AA$89","v":1.2429461492334444},{"$f":"SVTS!AH$89/SVTS!$AA$89","v":1.2926639952027823},{"$f":"SVTS!AI$89/SVTS!$AA$89","v":1.2999527341956323},{"$f":"SVTS!AJ$89/SVTS!$AA$89","v":1.3519508435634575},{"$f":"SVTS!AK$89/SVTS!$AA$89","v":1.4060288773059959},{"$f":"SVTS!AL$89/SVTS!$AA$89","v":1.4514959811140773},{"$f":"SVTS!AM$89/SVTS!$AA$89","v":1.4873053746067559}]
[null,"TSTS",{"$f":"TSTS!R$89/TSTS!$AA$89","v":0.93710855205113619},{"$f":"TSTS!S$89/TSTS!$AA$89","v":0.99742287159620269},{"$f":"TSTS!T$89/TSTS!$AA$89","v":0.98872218248541899},{"$f":"TSTS!U$89/TSTS!$AA$89","v":0.9900352123586349},{"$f":"TSTS!V$89/TSTS!$AA$89","v":1.0351575412580065},{"$f":"TSTS!W$89/TSTS!$AA$89","v":0.99799165941299472},{"$f":"TSTS!X$89/TSTS!$AA$89","v":1.0268350630153156},{"$f":"TSTS!Y$89/TSTS!$AA$89","v":1.0498961445896633},{"$f":"TSTS!Z$89/TSTS!$AA$89","v":1.009512960951874},{"$f":"TSTS!AA$89/TSTS!$AA$89","v":1},{"$f":"TSTS!AB$89/TSTS!$AA$89","v":1.04},{"$f":"TSTS!AC$89/TSTS!$AA$89","v":1.0621666229495594},{"$f":"TSTS!AD$89/TSTS!$AA$89","v":1.0949773064650956},{"$f":"TSTS!AE$89/TSTS!$AA$89","v":1.1360498259361431},{"$f":"TSTS!AF$89/TSTS!$AA$89","v":1.1649207038510312},{"$f":"TSTS!AG$89/TSTS!$AA$89","v":1.1741278685430199},{"$f":"TSTS!AH$89/TSTS!$AA$89","v":1.2096515743425107},{"$f":"TSTS!AI$89/TSTS!$AA$89","v":1.2493962241905061},{"$f":"TSTS!AJ$89/TSTS!$AA$89","v":1.2762959729908401},{"$f":"TSTS!AK$89/TSTS!$AA$89","v":1.3082607176041712},{"$f":"TSTS!AL$89/TSTS!$AA$89","v":1.3537597581200793},{"$f":"TSTS!AM$89/TSTS!$AA$89","v":1.3996295967757111}]
[null,"TCP",{"$f":"TCP!R$89/TCP!$AA$89","v":0.92150380205590332},{"$f":"TCP!S$89/TCP!$AA$89","v":0.99465207512662301},{"$f":"TCP!T$89/TCP!$AA$89","v":1.0054928021384739},{"$f":"TCP!U$89/TCP!$AA$89","v":1.0248747886049281},{"$f":"TCP!V$89/TCP!$AA$89","v":1.0150686280380898},{"$f":"TCP!W$89/TCP!$AA$89","v":0.97905333918848514},{"$f":"TCP!X$89/TCP!$AA$89","v":0.99609322952255785},{"$f":"TCP!Y$89/TCP!$AA$89","v":0.95973851161999046},{"$f":"TCP!Z$89/TCP!$AA$89","v":0.97117659959840197},{"$f":"TCP!AA$89/TCP!$AA$89","v":1},{"$f":"TCP!AB$89/TCP!$AA$89","v":1.0235070334775689},{"$f":"TCP!AC$89/TCP!$AA$89","v":1.0472870625055593},{"$f":"TCP!AD$89/TCP!$AA$89","v":1.0713995376228305},{"$f":"TCP!AE$89/TCP!$AA$89","v":1.0984969972438579},{"$f":"TCP!AF$89/TCP!$AA$89","v":1.124731022782445},{"$f":"TCP!AG$89/TCP!$AA$89","v":1.145281975602459},{"$f":"TCP!AH$89/TCP!$AA$89","v":1.1601439242770446},{"$f":"TCP!AI$89/TCP!$AA$89","v":1.1844035014010699},{"$f":"TCP!AJ$89/TCP!$AA$89","v":1.2136344318620915},{"$f":"TCP!AK$89/TCP!$AA$89","v":1.2360285650929841},{"$f":"TCP!AL$89/TCP!$AA$89","v":1.2677613939755599},{"$f":"TCP!AM$89/TCP!$AA$89","v":1.2917194305464652}]
[]
[]
[]
["Average Demand index (before post-model adjustments)"]
[null,"Medium scenario forecast",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Average demand index Powercor"]
[null,"Powercor",2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026]
[null,"ATS West",null,null,null,null,{"$f":"'ATS West'!V$70/'ATS West'!$AA$70","v":0.85266766112988979},{"$f":"'ATS West'!W$70/'ATS West'!$AA$70","v":0.8930762474387548},{"$f":"'ATS West'!X$70/'ATS West'!$AA$70","v":0.93114154769766788},{"$f":"'ATS West'!Y$70/'ATS West'!$AA$70","v":0.95291367495486146},{"$f":"'ATS West'!Z$70/'ATS West'!$AA$70","v":0.95320326464876937},{"$f":"'ATS West'!AA$70/'ATS West'!$AA$70","v":1},{"$f":"'ATS West'!AB$70/'ATS West'!$AA$70","v":1.04},{"$f":"'ATS West'!AC$70/'ATS West'!$AA$70","v":1.0816000000000001},{"$f":"'ATS West'!AD$70/'ATS West'!$AA$70","v":1.1248640000000001},{"$f":"'ATS West'!AE$70/'ATS West'!$AA$70","v":1.1671335259670377},{"$f":"'ATS West'!AF$70/'ATS West'!$AA$70","v":1.2097707431534719},{"$f":"'ATS West'!AG$70/'ATS West'!$AA$70","v":1.2512892318728819},{"$f":"'ATS West'!AH$70/'ATS West'!$AA$70","v":1.2818268097909757},{"$f":"'ATS West'!AI$70/'ATS West'!$AA$70","v":1.3107954826361397},{"$f":"'ATS West'!AJ$70/'ATS West'!$AA$70","v":1.3501603724967306},{"$f":"'ATS West'!AK$70/'ATS West'!$AA$70","v":1.3859353779825994},{"$f":"'ATS West'!AL$70/'ATS West'!$AA$70","v":1.4180861230227064},{"$f":"'ATS West'!AM$70/'ATS West'!$AA$70","v":1.4505907288922617}]
[null,"BATS",{"$f":"BATS!R$70/BATS!$AA$70","v":1.0971762874950846},{"$f":"BATS!S$70/BATS!$AA$70","v":1.1581338960370855},{"$f":"BATS!T$70/BATS!$AA$70","v":1.1539141907854993},{"$f":"BATS!U$70/BATS!$AA$70","v":1.1070776263574467},{"$f":"BATS!V$70/BATS!$AA$70","v":1.1070776263574467},{"$f":"BATS!W$70/BATS!$AA$70","v":1.0589526618468725},{"$f":"BATS!X$70/BATS!$AA$70","v":1.0493543143977171},{"$f":"BATS!Y$70/BATS!$AA$70","v":1.0104628264256079},{"$f":"BATS!Z$70/BATS!$AA$70","v":0.99713560531254108},{"$f":"BATS!AA$70/BATS!$AA$70","v":1},{"$f":"BATS!AB$70/BATS!$AA$70","v":1.0175114409483363},{"$f":"BATS!AC$70/BATS!$AA$70","v":1.0239286118955147},{"$f":"BATS!AD$70/BATS!$AA$70","v":1.030635617774518},{"$f":"BATS!AE$70/BATS!$AA$70","v":1.0350643984614949},{"$f":"BATS!AF$70/BATS!$AA$70","v":1.0396879488089354},{"$f":"BATS!AG$70/BATS!$AA$70","v":1.043258259831221},{"$f":"BATS!AH$70/BATS!$AA$70","v":1.0378611871981362},{"$f":"BATS!AI$70/BATS!$AA$70","v":1.0309577250485262},{"$f":"BATS!AJ$70/BATS!$AA$70","v":1.0340028167617059},{"$f":"BATS!AK$70/BATS!$AA$70","v":1.0355472214993553},{"$f":"BATS!AL$70/BATS!$AA$70","v":1.0345817526715511},{"$f":"BATS!AM$70/BATS!$AA$70","v":1.0334846324059979}]
[null,"BETS22",{"$f":"BETS22!R$70/BETS22!$AA$70","v":0.74491387180805069},null,{"$f":"BETS22!T$70/BETS22!$AA$70","v":0.89214368937223154},{"$f":"BETS22!U$70/BETS22!$AA$70","v":0.95196529868657109},{"$f":"BETS22!V$70/BETS22!$AA$70","v":0.95196529868657109},{"$f":"BETS22!W$70/BETS22!$AA$70","v":0.98480102680607817},{"$f":"BETS22!X$70/BETS22!$AA$70","v":0.99429842021103498},{"$f":"BETS22!Y$70/BETS22!$AA$70","v":0.96134688730338469},{"$f":"BETS22!Z$70/BETS22!$AA$70","v":0.95114327572567059},{"$f":"BETS22!AA$70/BETS22!$AA$70","v":1},{"$f":"BETS22!AB$70/BETS22!$AA$70","v":1.04},{"$f":"BETS22!AC$70/BETS22!$AA$70","v":1.0540657187576152},{"$f":"BETS22!AD$70/BETS22!$AA$70","v":1.0709960930303832},{"$f":"BETS22!AE$70/BETS22!$AA$70","v":1.0887389449422327},{"$f":"BETS22!AF$70/BETS22!$AA$70","v":1.1088355298113841},{"$f":"BETS22!AG$70/BETS22!$AA$70","v":1.1292891835556433},{"$f":"BETS22!AH$70/BETS22!$AA$70","v":1.1445779292846492},{"$f":"BETS22!AI$70/BETS22!$AA$70","v":1.1637335185674083},{"$f":"BETS22!AJ$70/BETS22!$AA$70","v":1.1915001315457359},{"$f":"BETS22!AK$70/BETS22!$AA$70","v":1.214828732713884},{"$f":"BETS22!AL$70/BETS22!$AA$70","v":1.2363999636107901},{"$f":"BETS22!AM$70/BETS22!$AA$70","v":1.2590440437329677}]
[null,"BETS66",{"$f":"BETS66!R$70/BETS66!$AA$70","v":1.0425849649602226},{"$f":"BETS66!S$70/BETS66!$AA$70","v":1.0810387808258244},{"$f":"BETS66!T$70/BETS66!$AA$70","v":1.0704723142783343},{"$f":"BETS66!U$70/BETS66!$AA$70","v":1.1077514948256351},{"$f":"BETS66!V$70/BETS66!$AA$70","v":1.1077514948256351},{"$f":"BETS66!W$70/BETS66!$AA$70","v":1.0721080931246814},{"$f":"BETS66!X$70/BETS66!$AA$70","v":1.0500978647628776},{"$f":"BETS66!Y$70/BETS66!$AA$70","v":1.0478255578341573},{"$f":"BETS66!Z$70/BETS66!$AA$70","v":1.0187378622759808},{"$f":"BETS66!AA$70/BETS66!$AA$70","v":1},{"$f":"BETS66!AB$70/BETS66!$AA$70","v":1.0120125808283156},{"$f":"BETS66!AC$70/BETS66!$AA$70","v":1.0306763471245026},{"$f":"BETS66!AD$70/BETS66!$AA$70","v":1.0476100820970253},{"$f":"BETS66!AE$70/BETS66!$AA$70","v":1.0641809782409333},{"$f":"BETS66!AF$70/BETS66!$AA$70","v":1.0805535535638413},{"$f":"BETS66!AG$70/BETS66!$AA$70","v":1.0982177963856283},{"$f":"BETS66!AH$70/BETS66!$AA$70","v":1.1145232891759302},{"$f":"BETS66!AI$70/BETS66!$AA$70","v":1.127849770037062},{"$f":"BETS66!AJ$70/BETS66!$AA$70","v":1.1445870748213112},{"$f":"BETS66!AK$70/BETS66!$AA$70","v":1.1666470303245824},{"$f":"BETS66!AL$70/BETS66!$AA$70","v":1.1888902927638847},{"$f":"BETS66!AM$70/BETS66!$AA$70","v":1.210713231786428}]
[null,"BLTS22",{"$f":"BLTS22!R$70/BLTS22!$AA$70","v":1.0359119985304315},{"$f":"BLTS22!S$70/BLTS22!$AA$70","v":1.058647899625262},{"$f":"BLTS22!T$70/BLTS22!$AA$70","v":1.0658722157396825},{"$f":"BLTS22!U$70/BLTS22!$AA$70","v":1.0929107412600347},{"$f":"BLTS22!V$70/BLTS22!$AA$70","v":1.0929107412600347},{"$f":"BLTS22!W$70/BLTS22!$AA$70","v":1.0928563480152707},{"$f":"BLTS22!X$70/BLTS22!$AA$70","v":1.0639092602535074},null,{"$f":"BLTS22!Z$70/BLTS22!$AA$70","v":0.99188713818257856},{"$f":"BLTS22!AA$70/BLTS22!$AA$70","v":1},{"$f":"BLTS22!AB$70/BLTS22!$AA$70","v":1.0065999576919997},{"$f":"BLTS22!AC$70/BLTS22!$AA$70","v":1.0179926223215485},{"$f":"BLTS22!AD$70/BLTS22!$AA$70","v":1.0314758053903221},{"$f":"BLTS22!AE$70/BLTS22!$AA$70","v":1.0444473816939241},{"$f":"BLTS22!AF$70/BLTS22!$AA$70","v":1.0556603143611698},{"$f":"BLTS22!AG$70/BLTS22!$AA$70","v":1.0672347263749393},{"$f":"BLTS22!AH$70/BLTS22!$AA$70","v":1.0767297920125456},{"$f":"BLTS22!AI$70/BLTS22!$AA$70","v":1.0799216157776628},{"$f":"BLTS22!AJ$70/BLTS22!$AA$70","v":1.0832475578753518},{"$f":"BLTS22!AK$70/BLTS22!$AA$70","v":1.0921831980576129},{"$f":"BLTS22!AL$70/BLTS22!$AA$70","v":1.1001157546519724},{"$f":"BLTS22!AM$70/BLTS22!$AA$70","v":1.1066244439651942}]
[null,"ATS-BLTS",null,null,{"$f":"'ATS-BLTS'!T$70/'ATS-BLTS'!$AA$70","v":0.86224199234899979},{"$f":"'ATS-BLTS'!U$70/'ATS-BLTS'!$AA$70","v":0.92910062907660929},{"$f":"'ATS-BLTS'!V$70/'ATS-BLTS'!$AA$70","v":0.92910062907660929},{"$f":"'ATS-BLTS'!W$70/'ATS-BLTS'!$AA$70","v":0.94032463356087548},{"$f":"'ATS-BLTS'!X$70/'ATS-BLTS'!$AA$70","v":0.96735619120275473},{"$f":"'ATS-BLTS'!Y$70/'ATS-BLTS'!$AA$70","v":0.96535469114052375},{"$f":"'ATS-BLTS'!Z$70/'ATS-BLTS'!$AA$70","v":0.96199854381567274},{"$f":"'ATS-BLTS'!AA$70/'ATS-BLTS'!$AA$70","v":1},{"$f":"'ATS-BLTS'!AB$70/'ATS-BLTS'!$AA$70","v":1.04},{"$f":"'ATS-BLTS'!AC$70/'ATS-BLTS'!$AA$70","v":1.075459948782918},{"$f":"'ATS-BLTS'!AD$70/'ATS-BLTS'!$AA$70","v":1.1085126322694696},{"$f":"'ATS-BLTS'!AE$70/'ATS-BLTS'!$AA$70","v":1.1391867475876831},{"$f":"'ATS-BLTS'!AF$70/'ATS-BLTS'!$AA$70","v":1.1714555418302257},{"$f":"'ATS-BLTS'!AG$70/'ATS-BLTS'!$AA$70","v":1.2027595124846115},{"$f":"'ATS-BLTS'!AH$70/'ATS-BLTS'!$AA$70","v":1.2222288125967617},{"$f":"'ATS-BLTS'!AI$70/'ATS-BLTS'!$AA$70","v":1.242452345886178},{"$f":"'ATS-BLTS'!AJ$70/'ATS-BLTS'!$AA$70","v":1.278105204894642},{"$f":"'ATS-BLTS'!AK$70/'ATS-BLTS'!$AA$70","v":1.3105681309118122},{"$f":"'ATS-BLTS'!AL$70/'ATS-BLTS'!$AA$70","v":1.3399085065505854},{"$f":"'ATS-BLTS'!AM$70/'ATS-BLTS'!$AA$70","v":1.3704220886970218}]
[null,"GTS66",{"$f":"'GTS66'!R$70/'GTS66'!$AA$70","v":1.0164241106599314},{"$f":"'GTS66'!S$70/'GTS66'!$AA$70","v":1.0699523522881211},{"$f":"'GTS66'!T$70/'GTS66'!$AA$70","v":1.0688012705987466},{"$f":"'GTS66'!U$70/'GTS66'!$AA$70","v":1.0785901340264075},{"$f":"'GTS66'!V$70/'GTS66'!$AA$70","v":1.0785901340264075},{"$f":"'GTS66'!W$70/'GTS66'!$AA$70","v":1.0597346449925045},{"$f":"'GTS66'!X$70/'GTS66'!$AA$70","v":1.0556971703234135},{"$f":"'GTS66'!Y$70/'GTS66'!$AA$70","v":1.0204625974083454},{"$f":"'GTS66'!Z$70/'GTS66'!$AA$70","v":0.99064336416968435},{"$f":"'GTS66'!AA$70/'GTS66'!$AA$70","v":1},{"$f":"'GTS66'!AB$70/'GTS66'!$AA$70","v":1.0293838547193084},{"$f":"'GTS66'!AC$70/'GTS66'!$AA$70","v":1.048616760300733},{"$f":"'GTS66'!AD$70/'GTS66'!$AA$70","v":1.0663490046367148},{"$f":"'GTS66'!AE$70/'GTS66'!$AA$70","v":1.0817780498895198},{"$f":"'GTS66'!AF$70/'GTS66'!$AA$70","v":1.0975225149495937},{"$f":"'GTS66'!AG$70/'GTS66'!$AA$70","v":1.1130094753057311},{"$f":"'GTS66'!AH$70/'GTS66'!$AA$70","v":1.119700764116897},{"$f":"'GTS66'!AI$70/'GTS66'!$AA$70","v":1.1243404071656093},{"$f":"'GTS66'!AJ$70/'GTS66'!$AA$70","v":1.1399149594586491},{"$f":"'GTS66'!AK$70/'GTS66'!$AA$70","v":1.1562207756297476},{"$f":"'GTS66'!AL$70/'GTS66'!$AA$70","v":1.1699972568842734},{"$f":"'GTS66'!AM$70/'GTS66'!$AA$70","v":1.1836738530933746}]
[null,"HOTS66",{"$f":"HOTS66!R$70/HOTS66!$AA$70","v":1.0073927856368394},{"$f":"HOTS66!S$70/HOTS66!$AA$70","v":1.1148225272308048},{"$f":"HOTS66!T$70/HOTS66!$AA$70","v":1.1598454938224942},{"$f":"HOTS66!U$70/HOTS66!$AA$70","v":1.1648785237783965},{"$f":"HOTS66!V$70/HOTS66!$AA$70","v":1.1648785237783965},{"$f":"HOTS66!W$70/HOTS66!$AA$70","v":1.1526584443354473},{"$f":"HOTS66!X$70/HOTS66!$AA$70","v":1.1449533017359281},{"$f":"HOTS66!Y$70/HOTS66!$AA$70","v":1.102811436644664},{"$f":"HOTS66!Z$70/HOTS66!$AA$70","v":1.0242472107897531},{"$f":"HOTS66!AA$70/HOTS66!$AA$70","v":1},{"$f":"HOTS66!AB$70/HOTS66!$AA$70","v":0.98685683158854343},{"$f":"HOTS66!AC$70/HOTS66!$AA$70","v":1.0153712737224299},{"$f":"HOTS66!AD$70/HOTS66!$AA$70","v":1.0315800907126698},{"$f":"HOTS66!AE$70/HOTS66!$AA$70","v":1.0396228068163158},{"$f":"HOTS66!AF$70/HOTS66!$AA$70","v":1.0459350520121855},{"$f":"HOTS66!AG$70/HOTS66!$AA$70","v":1.0503659024710019},{"$f":"HOTS66!AH$70/HOTS66!$AA$70","v":1.0454160548320719},{"$f":"HOTS66!AI$70/HOTS66!$AA$70","v":1.0415360138519703},{"$f":"HOTS66!AJ$70/HOTS66!$AA$70","v":1.0491977487251567},{"$f":"HOTS66!AK$70/HOTS66!$AA$70","v":1.0537648813923164},{"$f":"HOTS66!AL$70/HOTS66!$AA$70","v":1.0559625975280504},{"$f":"HOTS66!AM$70/HOTS66!$AA$70","v":1.058943935752205}]
[null,"KTSeast",null,null,{"$f":"KTSeast!T$70/KTSeast!$AA$70","v":0.8481313325584654},{"$f":"KTSeast!U$70/KTSeast!$AA$70","v":0.9174753826518034},{"$f":"KTSeast!V$70/KTSeast!$AA$70","v":0.9174753826518034},{"$f":"KTSeast!W$70/KTSeast!$AA$70","v":0.9262273264360652},{"$f":"KTSeast!X$70/KTSeast!$AA$70","v":0.95033756540586922},{"$f":"KTSeast!Y$70/KTSeast!$AA$70","v":0.96195601071331083},{"$f":"KTSeast!Z$70/KTSeast!$AA$70","v":0.97708214673235971},{"$f":"KTSeast!AA$70/KTSeast!$AA$70","v":1},{"$f":"KTSeast!AB$70/KTSeast!$AA$70","v":1.0220290118474711},{"$f":"KTSeast!AC$70/KTSeast!$AA$70","v":1.0445211863368353},{"$f":"KTSeast!AD$70/KTSeast!$AA$70","v":1.0653184387578114},{"$f":"KTSeast!AE$70/KTSeast!$AA$70","v":1.0865921131355849},{"$f":"KTSeast!AF$70/KTSeast!$AA$70","v":1.1098366308051193},{"$f":"KTSeast!AG$70/KTSeast!$AA$70","v":1.1327307298520091},{"$f":"KTSeast!AH$70/KTSeast!$AA$70","v":1.1531773839567794},{"$f":"KTSeast!AI$70/KTSeast!$AA$70","v":1.1754946504880177},{"$f":"KTSeast!AJ$70/KTSeast!$AA$70","v":1.2050378755099342},{"$f":"KTSeast!AK$70/KTSeast!$AA$70","v":1.2345121476559695},{"$f":"KTSeast!AL$70/KTSeast!$AA$70","v":1.2638172337979992},{"$f":"KTSeast!AM$70/KTSeast!$AA$70","v":1.2944743774957943}]
[null,"KTSwest",null,null,{"$f":"KTSwest!T$70/KTSwest!$AA$70","v":1.0546674288523854},{"$f":"KTSwest!U$70/KTSwest!$AA$70","v":1.0680507716228305},{"$f":"KTSwest!V$70/KTSwest!$AA$70","v":1.0680507716228305},{"$f":"KTSwest!W$70/KTSwest!$AA$70","v":1.0560849607218561},{"$f":"KTSwest!X$70/KTSwest!$AA$70","v":1.0499154409006488},{"$f":"KTSwest!Y$70/KTSwest!$AA$70","v":1.0222578379665901},{"$f":"KTSwest!Z$70/KTSwest!$AA$70","v":0.9660621219628891},{"$f":"KTSwest!AA$70/KTSwest!$AA$70","v":1},{"$f":"KTSwest!AB$70/KTSwest!$AA$70","v":1.0374834285386203},{"$f":"KTSwest!AC$70/KTSwest!$AA$70","v":1.0627726454803843},{"$f":"KTSwest!AD$70/KTSwest!$AA$70","v":1.0846797833254467},{"$f":"KTSwest!AE$70/KTSwest!$AA$70","v":1.1027766663892153},{"$f":"KTSwest!AF$70/KTSwest!$AA$70","v":1.1239970750092281},{"$f":"KTSwest!AG$70/KTSwest!$AA$70","v":1.1445719538463792},{"$f":"KTSwest!AH$70/KTSwest!$AA$70","v":1.1512762752528984},{"$f":"KTSwest!AI$70/KTSwest!$AA$70","v":1.1591257812533329},{"$f":"KTSwest!AJ$70/KTSwest!$AA$70","v":1.190530062485931},{"$f":"KTSwest!AK$70/KTSwest!$AA$70","v":1.218880798420404},{"$f":"KTSwest!AL$70/KTSwest!$AA$70","v":1.2433828122900907},{"$f":"KTSwest!AM$70/KTSwest!$AA$70","v":1.2697845076139014}]
[null,"KGTS22",{"$f":"KGTS22!R$70/KGTS22!$AA$70","v":0.95887585500162298},{"$f":"KGTS22!S$70/KGTS22!$AA$70","v":0.98383480519961708},{"$f":"KGTS22!T$70/KGTS22!$AA$70","v":0.96578848786571536},{"$f":"KGTS22!U$70/KGTS22!$AA$70","v":0.99679990701953314},{"$f":"KGTS22!V$70/KGTS22!$AA$70","v":0.99679990701953314},{"$f":"KGTS22!W$70/KGTS22!$AA$70","v":1.0414658943542796},{"$f":"KGTS22!X$70/KGTS22!$AA$70","v":1.0167525533204511},{"$f":"KGTS22!Y$70/KGTS22!$AA$70","v":1.0820535491725156},{"$f":"KGTS22!Z$70/KGTS22!$AA$70","v":1.0674859825299128},{"$f":"KGTS22!AA$70/KGTS22!$AA$70","v":1},{"$f":"KGTS22!AB$70/KGTS22!$AA$70","v":0.99765015739964058},{"$f":"KGTS22!AC$70/KGTS22!$AA$70","v":1.0038571321585268},{"$f":"KGTS22!AD$70/KGTS22!$AA$70","v":1.006781042879749},{"$f":"KGTS22!AE$70/KGTS22!$AA$70","v":1.0119175846881692},{"$f":"KGTS22!AF$70/KGTS22!$AA$70","v":1.0150184004722744},{"$f":"KGTS22!AG$70/KGTS22!$AA$70","v":1.0198362658727373},{"$f":"KGTS22!AH$70/KGTS22!$AA$70","v":1.0379263436154136},{"$f":"KGTS22!AI$70/KGTS22!$AA$70","v":1.0511606987203548},{"$f":"KGTS22!AJ$70/KGTS22!$AA$70","v":1.0486291224939364},{"$f":"KGTS22!AK$70/KGTS22!$AA$70","v":1.0549784476715449},{"$f":"KGTS22!AL$70/KGTS22!$AA$70","v":1.0645885502807191},{"$f":"KGTS22!AM$70/KGTS22!$AA$70","v":1.0726540103667517}]
[null,"KGTS66",{"$f":"KGTS66!R$70/KGTS66!$AA$70","v":1.0616392015133091},{"$f":"KGTS66!S$70/KGTS66!$AA$70","v":1.0915490395979563},{"$f":"KGTS66!T$70/KGTS66!$AA$70","v":1.1033230065976281},{"$f":"KGTS66!U$70/KGTS66!$AA$70","v":1.097701098390462},{"$f":"KGTS66!V$70/KGTS66!$AA$70","v":1.097701098390462},{"$f":"KGTS66!W$70/KGTS66!$AA$70","v":1.0314867642638461},{"$f":"KGTS66!X$70/KGTS66!$AA$70","v":1.0276843342174065},{"$f":"KGTS66!Y$70/KGTS66!$AA$70","v":1.0116434549840057},{"$f":"KGTS66!Z$70/KGTS66!$AA$70","v":0.99985436227611724},{"$f":"KGTS66!AA$70/KGTS66!$AA$70","v":1},{"$f":"KGTS66!AB$70/KGTS66!$AA$70","v":0.98479029077708835},{"$f":"KGTS66!AC$70/KGTS66!$AA$70","v":0.9887153338491399},{"$f":"KGTS66!AD$70/KGTS66!$AA$70","v":0.99258102414101068},{"$f":"KGTS66!AE$70/KGTS66!$AA$70","v":0.99512018972206961},{"$f":"KGTS66!AF$70/KGTS66!$AA$70","v":0.998606553591605},{"$f":"KGTS66!AG$70/KGTS66!$AA$70","v":1.0021331880759283},{"$f":"KGTS66!AH$70/KGTS66!$AA$70","v":0.99965733706933957},{"$f":"KGTS66!AI$70/KGTS66!$AA$70","v":0.99857304846213768},{"$f":"KGTS66!AJ$70/KGTS66!$AA$70","v":1.0054206288989327},{"$f":"KGTS66!AK$70/KGTS66!$AA$70","v":1.0108102290533332},{"$f":"KGTS66!AL$70/KGTS66!$AA$70","v":1.0150587035261049},{"$f":"KGTS66!AM$70/KGTS66!$AA$70","v":1.0198889940335358}]
[null,"RCTS22",{"$f":"RCTS22!R$70/RCTS22!$AA$70","v":0.93476783537177954},{"$f":"RCTS22!S$70/RCTS22!$AA$70","v":0.92606365787520151},{"$f":"RCTS22!T$70/RCTS22!$AA$70","v":0.92898987026782665},{"$f":"RCTS22!U$70/RCTS22!$AA$70","v":0.94448867837663519},{"$f":"RCTS22!V$70/RCTS22!$AA$70","v":0.94448867837663519},{"$f":"RCTS22!W$70/RCTS22!$AA$70","v":0.83573785991222371},{"$f":"RCTS22!X$70/RCTS22!$AA$70","v":0.88458291736604266},{"$f":"RCTS22!Y$70/RCTS22!$AA$70","v":0.92514502844254964},{"$f":"RCTS22!Z$70/RCTS22!$AA$70","v":0.95319778035784941},{"$f":"RCTS22!AA$70/RCTS22!$AA$70","v":1},{"$f":"RCTS22!AB$70/RCTS22!$AA$70","v":0.96517521288623342},{"$f":"RCTS22!AC$70/RCTS22!$AA$70","v":0.97945250362173464},{"$f":"RCTS22!AD$70/RCTS22!$AA$70","v":0.98903643929674034},{"$f":"RCTS22!AE$70/RCTS22!$AA$70","v":0.99880001528433693},{"$f":"RCTS22!AF$70/RCTS22!$AA$70","v":1.0110343649780298},{"$f":"RCTS22!AG$70/RCTS22!$AA$70","v":1.0224652556264471},{"$f":"RCTS22!AH$70/RCTS22!$AA$70","v":1.0238365899079218},{"$f":"RCTS22!AI$70/RCTS22!$AA$70","v":1.0364043708062041},{"$f":"RCTS22!AJ$70/RCTS22!$AA$70","v":1.0579589515153445},{"$f":"RCTS22!AK$70/RCTS22!$AA$70","v":1.0692562858022066},{"$f":"RCTS22!AL$70/RCTS22!$AA$70","v":1.0805231631887517},{"$f":"RCTS22!AM$70/RCTS22!$AA$70","v":1.0936931795800313}]
[null,"RCTS66",{"$f":"'RCTS66 WETS'!R$70/'RCTS66 WETS'!$AA$70","v":0.86487718206074127},{"$f":"'RCTS66 WETS'!S$70/'RCTS66 WETS'!$AA$70","v":0.91773328726970771},{"$f":"'RCTS66 WETS'!T$70/'RCTS66 WETS'!$AA$70","v":0.88412557782803947},{"$f":"'RCTS66 WETS'!U$70/'RCTS66 WETS'!$AA$70","v":0.94499435216714944},{"$f":"'RCTS66 WETS'!V$70/'RCTS66 WETS'!$AA$70","v":0.94499435216714944},{"$f":"'RCTS66 WETS'!W$70/'RCTS66 WETS'!$AA$70","v":0.93558324525590009},{"$f":"'RCTS66 WETS'!X$70/'RCTS66 WETS'!$AA$70","v":0.93196935525224989},{"$f":"'RCTS66 WETS'!Y$70/'RCTS66 WETS'!$AA$70","v":1.0035385397978112},{"$f":"'RCTS66 WETS'!Z$70/'RCTS66 WETS'!$AA$70","v":0.98985331863401893},{"$f":"'RCTS66 WETS'!AA$70/'RCTS66 WETS'!$AA$70","v":1},{"$f":"'RCTS66 WETS'!AB$70/'RCTS66 WETS'!$AA$70","v":1.0006788084414713},{"$f":"'RCTS66 WETS'!AC$70/'RCTS66 WETS'!$AA$70","v":1.0084995543778781},{"$f":"'RCTS66 WETS'!AD$70/'RCTS66 WETS'!$AA$70","v":1.0191788652478826},{"$f":"'RCTS66 WETS'!AE$70/'RCTS66 WETS'!$AA$70","v":1.0314295103948155},{"$f":"'RCTS66 WETS'!AF$70/'RCTS66 WETS'!$AA$70","v":1.0437138973706253},{"$f":"'RCTS66 WETS'!AG$70/'RCTS66 WETS'!$AA$70","v":1.0562341289460895},{"$f":"'RCTS66 WETS'!AH$70/'RCTS66 WETS'!$AA$70","v":1.0719231464165409},{"$f":"'RCTS66 WETS'!AI$70/'RCTS66 WETS'!$AA$70","v":1.0871519832649557},{"$f":"'RCTS66 WETS'!AJ$70/'RCTS66 WETS'!$AA$70","v":1.0998020302471117},{"$f":"'RCTS66 WETS'!AK$70/'RCTS66 WETS'!$AA$70","v":1.1136548788939256},{"$f":"'RCTS66 WETS'!AL$70/'RCTS66 WETS'!$AA$70","v":1.1283502500267075},{"$f":"'RCTS66 WETS'!AM$70/'RCTS66 WETS'!$AA$70","v":1.1433525438193834}]
[null,"SHTS",{"$f":"SHTS!R$70/SHTS!$AA$70","v":1.0486290015934492},{"$f":"SHTS!S$70/SHTS!$AA$70","v":1.091460684753143},{"$f":"SHTS!T$70/SHTS!$AA$70","v":1.0795449888476565},{"$f":"SHTS!U$70/SHTS!$AA$70","v":1.0909963225762764},{"$f":"SHTS!V$70/SHTS!$AA$70","v":1.0909963225762764},{"$f":"SHTS!W$70/SHTS!$AA$70","v":1.03741803359287},{"$f":"SHTS!X$70/SHTS!$AA$70","v":1.0243783767676931},{"$f":"SHTS!Y$70/SHTS!$AA$70","v":1.0257157969526016},{"$f":"SHTS!Z$70/SHTS!$AA$70","v":0.99441271480609761},{"$f":"SHTS!AA$70/SHTS!$AA$70","v":1},{"$f":"SHTS!AB$70/SHTS!$AA$70","v":0.99839257999182174},{"$f":"SHTS!AC$70/SHTS!$AA$70","v":1.0050974892185294},{"$f":"SHTS!AD$70/SHTS!$AA$70","v":1.0124289251204222},{"$f":"SHTS!AE$70/SHTS!$AA$70","v":1.0192610220166918},{"$f":"SHTS!AF$70/SHTS!$AA$70","v":1.0264964038362347},{"$f":"SHTS!AG$70/SHTS!$AA$70","v":1.0338450700820025},{"$f":"SHTS!AH$70/SHTS!$AA$70","v":1.0365138485610819},{"$f":"SHTS!AI$70/SHTS!$AA$70","v":1.0382805611039083},{"$f":"SHTS!AJ$70/SHTS!$AA$70","v":1.0456337779069822},{"$f":"SHTS!AK$70/SHTS!$AA$70","v":1.0536434720838244},{"$f":"SHTS!AL$70/SHTS!$AA$70","v":1.0608663281221669},{"$f":"SHTS!AM$70/SHTS!$AA$70","v":1.068182892925563}]
[null,"TGTS",{"$f":"TGTS!R$70/TGTS!$AA$70","v":0.93572860624989707},{"$f":"TGTS!S$70/TGTS!$AA$70","v":0.98558704002135755},{"$f":"TGTS!T$70/TGTS!$AA$70","v":0.97866884886965644},{"$f":"TGTS!U$70/TGTS!$AA$70","v":1.0331116635122835},{"$f":"TGTS!V$70/TGTS!$AA$70","v":1.0331116635122835},{"$f":"TGTS!W$70/TGTS!$AA$70","v":1.0330647050219506},{"$f":"TGTS!X$70/TGTS!$AA$70","v":1.0383000402415927},{"$f":"TGTS!Y$70/TGTS!$AA$70","v":1.0265622002125272},{"$f":"TGTS!Z$70/TGTS!$AA$70","v":1.0086971762518673},{"$f":"TGTS!AA$70/TGTS!$AA$70","v":1},{"$f":"TGTS!AB$70/TGTS!$AA$70","v":1.0101478133631261},{"$f":"TGTS!AC$70/TGTS!$AA$70","v":1.0235391995143654},{"$f":"TGTS!AD$70/TGTS!$AA$70","v":1.0354573720113212},{"$f":"TGTS!AE$70/TGTS!$AA$70","v":1.0467341014408973},{"$f":"TGTS!AF$70/TGTS!$AA$70","v":1.0585731897957937},{"$f":"TGTS!AG$70/TGTS!$AA$70","v":1.0702400195840074},{"$f":"TGTS!AH$70/TGTS!$AA$70","v":1.0788552584977105},{"$f":"TGTS!AI$70/TGTS!$AA$70","v":1.0876029294400513},{"$f":"TGTS!AJ$70/TGTS!$AA$70","v":1.1001998636679429},{"$f":"TGTS!AK$70/TGTS!$AA$70","v":1.1123863605307793},{"$f":"TGTS!AL$70/TGTS!$AA$70","v":1.1240971790729843},{"$f":"TGTS!AM$70/TGTS!$AA$70","v":1.1360675542709453}]
[null,"TPC",{"$f":"'TPC reconciled'!R$70/'TPC reconciled'!$AA$70","v":0.93208303112939717},{"$f":"'TPC reconciled'!S$70/'TPC reconciled'!$AA$70","v":0.98448327247893364},{"$f":"'TPC reconciled'!T$70/'TPC reconciled'!$AA$70","v":0.98545845203643401},{"$f":"'TPC reconciled'!U$70/'TPC reconciled'!$AA$70","v":1.0029093862579284},{"$f":"'TPC reconciled'!V$70/'TPC reconciled'!$AA$70","v":1.0029093862579284},{"$f":"'TPC reconciled'!W$70/'TPC reconciled'!$AA$70","v":0.9993480689205948},{"$f":"'TPC reconciled'!X$70/'TPC reconciled'!$AA$70","v":0.99656202744213218},{"$f":"'TPC reconciled'!Y$70/'TPC reconciled'!$AA$70","v":0.99995440429124938},{"$f":"'TPC reconciled'!Z$70/'TPC reconciled'!$AA$70","v":0.98624282290424092},{"$f":"'TPC reconciled'!AA$70/'TPC reconciled'!$AA$70","v":1},{"$f":"'TPC reconciled'!AB$70/'TPC reconciled'!$AA$70","v":1.0302414477756301},{"$f":"'TPC reconciled'!AC$70/'TPC reconciled'!$AA$70","v":0},{"$f":"'TPC reconciled'!AD$70/'TPC reconciled'!$AA$70","v":0},{"$f":"'TPC reconciled'!AE$70/'TPC reconciled'!$AA$70","v":0},{"$f":"'TPC reconciled'!AF$70/'TPC reconciled'!$AA$70","v":0},{"$f":"'TPC reconciled'!AG$70/'TPC reconciled'!$AA$70","v":0},{"$f":"'TPC reconciled'!AH$70/'TPC reconciled'!$AA$70","v":0},{"$f":"'TPC reconciled'!AI$70/'TPC reconciled'!$AA$70","v":0},{"$f":"'TPC reconciled'!AJ$70/'TPC reconciled'!$AA$70","v":0},{"$f":"'TPC reconciled'!AK$70/'TPC reconciled'!$AA$70","v":0},{"$f":"'TPC reconciled'!AL$70/'TPC reconciled'!$AA$70","v":0},{"$f":"'TPC reconciled'!AM$70/'TPC reconciled'!$AA$70","v":0},null,"Average demand index CitiPower"]
[]
[null,"Citipower"]
[null,"WMTS22",{"$f":"WMTS22!R$70/WMTS22!$AA$70","v":0.88098395945842678},{"$f":"WMTS22!S$70/WMTS22!$AA$70","v":0.89106341556074453},{"$f":"WMTS22!T$70/WMTS22!$AA$70","v":0.92896354996755071},{"$f":"WMTS22!U$70/WMTS22!$AA$70","v":0.98610944933866296},{"$f":"WMTS22!V$70/WMTS22!$AA$70","v":0.98610944933866296},{"$f":"WMTS22!W$70/WMTS22!$AA$70","v":0.9932925345319199},{"$f":"WMTS22!X$70/WMTS22!$AA$70","v":0.99834253409566376},{"$f":"WMTS22!Y$70/WMTS22!$AA$70","v":1.0136006795962755},{"$f":"WMTS22!Z$70/WMTS22!$AA$70","v":0.99343201042103502},{"$f":"WMTS22!AA$70/WMTS22!$AA$70","v":1},{"$f":"WMTS22!AB$70/WMTS22!$AA$70","v":0.96118505282374966},{"$f":"WMTS22!AC$70/WMTS22!$AA$70","v":0.99963245493669972},{"$f":"WMTS22!AD$70/WMTS22!$AA$70","v":1.0396177531341677},{"$f":"WMTS22!AE$70/WMTS22!$AA$70","v":1.0812024632595345},{"$f":"WMTS22!AF$70/WMTS22!$AA$70","v":1.1244505617899159},{"$f":"WMTS22!AG$70/WMTS22!$AA$70","v":1.1694285842615124},{"$f":"WMTS22!AH$70/WMTS22!$AA$70","v":1.2034189285537231},{"$f":"WMTS22!AI$70/WMTS22!$AA$70","v":1.2260195908209413},{"$f":"WMTS22!AJ$70/WMTS22!$AA$70","v":1.2495785229989924},{"$f":"WMTS22!AK$70/WMTS22!$AA$70","v":1.2747989806557591},{"$f":"WMTS22!AL$70/WMTS22!$AA$70","v":1.2982951344951044},{"$f":"WMTS22!AM$70/WMTS22!$AA$70","v":1.3200320640528207}]
[null,"WMTS66",null,null,{"$f":"WMTS66!T$70/WMTS66!$AA$70","v":0.99977427262706176},{"$f":"WMTS66!U$70/WMTS66!$AA$70","v":1.0187220953250984},{"$f":"WMTS66!V$70/WMTS66!$AA$70","v":1.0187220953250984},{"$f":"WMTS66!W$70/WMTS66!$AA$70","v":0.99511200859603965},{"$f":"WMTS66!X$70/WMTS66!$AA$70","v":0.99489173606218628},{"$f":"WMTS66!Y$70/WMTS66!$AA$70","v":0.98545907743632077},{"$f":"WMTS66!Z$70/WMTS66!$AA$70","v":0.98308927853600869},{"$f":"WMTS66!AA$70/WMTS66!$AA$70","v":1},{"$f":"WMTS66!AB$70/WMTS66!$AA$70","v":1.0378221120025903},{"$f":"WMTS66!AC$70/WMTS66!$AA$70","v":1.0660625059968254},{"$f":"WMTS66!AD$70/WMTS66!$AA$70","v":1.0912087861042368},{"$f":"WMTS66!AE$70/WMTS66!$AA$70","v":1.1118857953435548},{"$f":"WMTS66!AF$70/WMTS66!$AA$70","v":1.1324919422516051},{"$f":"WMTS66!AG$70/WMTS66!$AA$70","v":1.1512438029466074},{"$f":"WMTS66!AH$70/WMTS66!$AA$70","v":1.1594307937827095},{"$f":"WMTS66!AI$70/WMTS66!$AA$70","v":1.1674026900726264},{"$f":"WMTS66!AJ$70/WMTS66!$AA$70","v":1.1860534087128267},{"$f":"WMTS66!AK$70/WMTS66!$AA$70","v":1.2018363332498343},{"$f":"WMTS66!AL$70/WMTS66!$AA$70","v":1.2157416516845636},{"$f":"WMTS66!AM$70/WMTS66!$AA$70","v":1.2309932823528555}]
[null,"BTS22",{"$f":"'BTS22'!R$70/AVERAGE('BTS22'!$Z70,'BTS22'!$AB70)","v":0.95874569767004336},{"$f":"'BTS22'!S$70/AVERAGE('BTS22'!$Z70,'BTS22'!$AB70)","v":0.9874874169889265},{"$f":"'BTS22'!T$70/AVERAGE('BTS22'!$Z70,'BTS22'!$AB70)","v":0.97219995787718927},{"$f":"'BTS22'!U$70/AVERAGE('BTS22'!$Z70,'BTS22'!$AB70)","v":1.0010536219903154},{"$f":"'BTS22'!V$70/AVERAGE('BTS22'!$Z70,'BTS22'!$AB70)","v":1.0010536219903154},{"$f":"'BTS22'!W$70/AVERAGE('BTS22'!$Z70,'BTS22'!$AB70)","v":1.0176075970613587},{"$f":"'BTS22'!X$70/AVERAGE('BTS22'!$Z70,'BTS22'!$AB70)","v":0.97355016798973093},{"$f":"'BTS22'!Y$70/AVERAGE('BTS22'!$Z70,'BTS22'!$AB70)","v":0.99515064079700499},{"$f":"'BTS22'!Z$70/AVERAGE('BTS22'!$Z70,'BTS22'!$AB70)","v":0.98871061003603311},{"$f":"AVERAGE('BTS22'!$Z70,'BTS22'!$AB70)/AVERAGE('BTS22'!$Z70,'BTS22'!$AB70)","v":1},{"$f":"'BTS22'!AB$70/AVERAGE('BTS22'!$Z70,'BTS22'!$AB70)","v":1.011289389963967},{"$f":"'BTS22'!AC$70/AVERAGE('BTS22'!$Z70,'BTS22'!$AB70)","v":1.037973328664348},{"$f":"'BTS22'!AD$70/AVERAGE('BTS22'!$Z70,'BTS22'!$AB70)","v":1.0612892669920859},{"$f":"'BTS22'!AE$70/AVERAGE('BTS22'!$Z70,'BTS22'!$AB70)","v":1.0813920085343254},{"$f":"'BTS22'!AF$70/AVERAGE('BTS22'!$Z70,'BTS22'!$AB70)","v":1.0974492915059939},{"$f":"'BTS22'!AG$70/AVERAGE('BTS22'!$Z70,'BTS22'!$AB70)","v":1.1121739010197522},{"$f":"'BTS22'!AH$70/AVERAGE('BTS22'!$Z70,'BTS22'!$AB70)","v":1.1287814081558007},{"$f":"'BTS22'!AI$70/AVERAGE('BTS22'!$Z70,'BTS22'!$AB70)","v":1.1400444527574778},{"$f":"'BTS22'!AJ$70/AVERAGE('BTS22'!$Z70,'BTS22'!$AB70)","v":1.1450394829655179},{"$f":"'BTS22'!AK$70/AVERAGE('BTS22'!$Z70,'BTS22'!$AB70)","v":1.1562579875264423},{"$f":"'BTS22'!AL$70/AVERAGE('BTS22'!$Z70,'BTS22'!$AB70)","v":1.1689269195100527},{"$f":"'BTS22'!AM$70/AVERAGE('BTS22'!$Z70,'BTS22'!$AB70)","v":1.180888136239536}]
[null,"FBTS66",{"$f":"FBTS66!R$70/FBTS66!$AA$70","v":0.92015254153871651},{"$f":"FBTS66!S$70/FBTS66!$AA$70","v":0.96086174463408913},{"$f":"FBTS66!T$70/FBTS66!$AA$70","v":0.94928054231597703},{"$f":"FBTS66!U$70/FBTS66!$AA$70","v":0.97992842569729888},{"$f":"FBTS66!V$70/FBTS66!$AA$70","v":0.97992842569729888},{"$f":"FBTS66!W$70/FBTS66!$AA$70","v":0.96558961303456947},{"$f":"FBTS66!X$70/FBTS66!$AA$70","v":0.97223350997136004},{"$f":"FBTS66!Y$70/FBTS66!$AA$70","v":0.98991665710503762},{"$f":"FBTS66!Z$70/FBTS66!$AA$70","v":0.97835607192764296},{"$f":"FBTS66!AA$70/FBTS66!$AA$70","v":1},{"$f":"FBTS66!AB$70/FBTS66!$AA$70","v":1.0340557432909849},{"$f":"FBTS66!AC$70/FBTS66!$AA$70","v":1.0475898035894118},{"$f":"FBTS66!AD$70/FBTS66!$AA$70","v":1.0651169520181527},{"$f":"FBTS66!AE$70/FBTS66!$AA$70","v":1.0826400591802601},{"$f":"FBTS66!AF$70/FBTS66!$AA$70","v":1.1011076317506692},{"$f":"FBTS66!AG$70/FBTS66!$AA$70","v":1.1202618548922976},{"$f":"FBTS66!AH$70/FBTS66!$AA$70","v":1.136922667711928},{"$f":"FBTS66!AI$70/FBTS66!$AA$70","v":1.1516355299102277},{"$f":"FBTS66!AJ$70/FBTS66!$AA$70","v":1.1701955317260866},{"$f":"FBTS66!AK$70/FBTS66!$AA$70","v":1.191411273560006},{"$f":"FBTS66!AL$70/FBTS66!$AA$70","v":1.2127562064319939},{"$f":"FBTS66!AM$70/FBTS66!$AA$70","v":1.2336167460674763}]
[null,"RTS22",{"$f":"'RTS22'!R$70/'RTS22'!$AA$70","v":1.0822973145399715},{"$f":"'RTS22'!S$70/'RTS22'!$AA$70","v":1.1561983850885831},{"$f":"'RTS22'!T$70/'RTS22'!$AA$70","v":1.1739865017645925},{"$f":"'RTS22'!U$70/'RTS22'!$AA$70","v":1.0627670429463487},{"$f":"'RTS22'!V$70/'RTS22'!$AA$70","v":1.0627670429463487},{"$f":"'RTS22'!W$70/'RTS22'!$AA$70","v":1.0271805202437263},{"$f":"'RTS22'!X$70/'RTS22'!$AA$70","v":1.0378018802063846},{"$f":"'RTS22'!Y$70/'RTS22'!$AA$70","v":0.99578477456150938},{"$f":"'RTS22'!Z$70/'RTS22'!$AA$70","v":0.94901507142751618},{"$f":"'RTS22'!AA$70/'RTS22'!$AA$70","v":1},{"$f":"'RTS22'!AB$70/'RTS22'!$AA$70","v":0.94870759988740994},{"$f":"'RTS22'!AC$70/'RTS22'!$AA$70","v":0.98665590388290636},{"$f":"'RTS22'!AD$70/'RTS22'!$AA$70","v":1.0261221400382226},{"$f":"'RTS22'!AE$70/'RTS22'!$AA$70","v":1.0539176425630608},{"$f":"'RTS22'!AF$70/'RTS22'!$AA$70","v":1.0759776362093403},{"$f":"'RTS22'!AG$70/'RTS22'!$AA$70","v":1.0930864425768632},{"$f":"'RTS22'!AH$70/'RTS22'!$AA$70","v":1.0938518132874357},{"$f":"'RTS22'!AI$70/'RTS22'!$AA$70","v":1.0919703197727977},{"$f":"'RTS22'!AJ$70/'RTS22'!$AA$70","v":1.105993115817129},{"$f":"'RTS22'!AK$70/'RTS22'!$AA$70","v":1.1172861237533587},{"$f":"'RTS22'!AL$70/'RTS22'!$AA$70","v":1.1252187362465145},{"$f":"'RTS22'!AM$70/'RTS22'!$AA$70","v":1.1337749679358426}]
[null,"RTS66_1_2",null,null,{"$f":"RTS66_1_2!T$70/RTS66_1_2!$AA$70","v":0.9851628985633879},{"$f":"RTS66_1_2!U$70/RTS66_1_2!$AA$70","v":1.018743421457208},{"$f":"RTS66_1_2!V$70/RTS66_1_2!$AA$70","v":1.018743421457208},{"$f":"RTS66_1_2!W$70/RTS66_1_2!$AA$70","v":1.0199774688500174},{"$f":"RTS66_1_2!X$70/RTS66_1_2!$AA$70","v":1.0012587721567943},{"$f":"RTS66_1_2!Y$70/RTS66_1_2!$AA$70","v":1.0129172319742554},{"$f":"RTS66_1_2!Z$70/RTS66_1_2!$AA$70","v":1.0021062390302333},{"$f":"RTS66_1_2!AA$70/RTS66_1_2!$AA$70","v":1},{"$f":"RTS66_1_2!AB$70/RTS66_1_2!$AA$70","v":1.04},{"$f":"RTS66_1_2!AC$70/RTS66_1_2!$AA$70","v":1.0530032409249825},{"$f":"RTS66_1_2!AD$70/RTS66_1_2!$AA$70","v":1.0689021420411271},{"$f":"RTS66_1_2!AE$70/RTS66_1_2!$AA$70","v":1.0827314983539518},{"$f":"RTS66_1_2!AF$70/RTS66_1_2!$AA$70","v":1.0946174360605014},{"$f":"RTS66_1_2!AG$70/RTS66_1_2!$AA$70","v":1.1061883735020959},{"$f":"RTS66_1_2!AH$70/RTS66_1_2!$AA$70","v":1.1152931378960329},{"$f":"RTS66_1_2!AI$70/RTS66_1_2!$AA$70","v":1.1215236378674316},{"$f":"RTS66_1_2!AJ$70/RTS66_1_2!$AA$70","v":1.1306293272503962},{"$f":"RTS66_1_2!AK$70/RTS66_1_2!$AA$70","v":1.1429446982188665},{"$f":"RTS66_1_2!AL$70/RTS66_1_2!$AA$70","v":1.1547193987726696},{"$f":"RTS66_1_2!AM$70/RTS66_1_2!$AA$70","v":1.1660392930890464}]
[null,"RTS66_3_4",null,null,{"$f":"RTS66_3_4!T$70/RTS66_3_4!$AA$70","v":1.007785251047576},{"$f":"RTS66_3_4!U$70/RTS66_3_4!$AA$70","v":1.0302249401016099},{"$f":"RTS66_3_4!V$70/RTS66_3_4!$AA$70","v":1.0302249401016099},{"$f":"RTS66_3_4!W$70/RTS66_3_4!$AA$70","v":1.0181140195444427},{"$f":"RTS66_3_4!X$70/RTS66_3_4!$AA$70","v":1.0002419565052509},{"$f":"RTS66_3_4!Y$70/RTS66_3_4!$AA$70","v":0.98905761816985938},{"$f":"RTS66_3_4!Z$70/RTS66_3_4!$AA$70","v":0.98163995949906835},{"$f":"RTS66_3_4!AA$70/RTS66_3_4!$AA$70","v":1},{"$f":"RTS66_3_4!AB$70/RTS66_3_4!$AA$70","v":1.0259064831550335},{"$f":"RTS66_3_4!AC$70/RTS66_3_4!$AA$70","v":1.052477964750991},{"$f":"RTS66_3_4!AD$70/RTS66_3_4!$AA$70","v":1.0757552415049638},{"$f":"RTS66_3_4!AE$70/RTS66_3_4!$AA$70","v":1.0940585834700955},{"$f":"RTS66_3_4!AF$70/RTS66_3_4!$AA$70","v":1.1104599154596853},{"$f":"RTS66_3_4!AG$70/RTS66_3_4!$AA$70","v":1.1262934693943469},{"$f":"RTS66_3_4!AH$70/RTS66_3_4!$AA$70","v":1.1371810798008477},{"$f":"RTS66_3_4!AI$70/RTS66_3_4!$AA$70","v":1.1453586341293487},{"$f":"RTS66_3_4!AJ$70/RTS66_3_4!$AA$70","v":1.159257107049664},{"$f":"RTS66_3_4!AK$70/RTS66_3_4!$AA$70","v":1.1759071410632183},{"$f":"RTS66_3_4!AL$70/RTS66_3_4!$AA$70","v":1.1914376483933196},{"$f":"RTS66_3_4!AM$70/RTS66_3_4!$AA$70","v":1.2063811191784661}]
[null,"SVTS",null,null,{"$f":"SVTS!T$70/SVTS!$AA$70","v":1.1285802427189655},{"$f":"SVTS!U$70/SVTS!$AA$70","v":1.1948105602696484},{"$f":"SVTS!V$70/SVTS!$AA$70","v":1.1948105602696484},{"$f":"SVTS!W$70/SVTS!$AA$70","v":1.1944546543733046},{"$f":"SVTS!X$70/SVTS!$AA$70","v":1.1206888102642996},{"$f":"SVTS!Y$70/SVTS!$AA$70","v":1.1354193056442332},{"$f":"SVTS!Z$70/SVTS!$AA$70","v":1.0961397012924621},{"$f":"SVTS!AA$70/SVTS!$AA$70","v":1},{"$f":"SVTS!AB$70/SVTS!$AA$70","v":1.0381242235960602},{"$f":"SVTS!AC$70/SVTS!$AA$70","v":1.0686092518439572},{"$f":"SVTS!AD$70/SVTS!$AA$70","v":1.0875496081010187},{"$f":"SVTS!AE$70/SVTS!$AA$70","v":1.1021497893113779},{"$f":"SVTS!AF$70/SVTS!$AA$70","v":1.1086120453869535},{"$f":"SVTS!AG$70/SVTS!$AA$70","v":1.1153413990287548},{"$f":"SVTS!AH$70/SVTS!$AA$70","v":1.1259345068222557},{"$f":"SVTS!AI$70/SVTS!$AA$70","v":1.122485955311284},{"$f":"SVTS!AJ$70/SVTS!$AA$70","v":1.1100861286496535},{"$f":"SVTS!AK$70/SVTS!$AA$70","v":1.1170600507971071},{"$f":"SVTS!AL$70/SVTS!$AA$70","v":1.123738430909895},{"$f":"SVTS!AM$70/SVTS!$AA$70","v":1.1495192262038005}]
[null,"TSTS",{"$f":"TSTS!R$70/TSTS!$AA$70","v":1.0388967419048385},{"$f":"TSTS!S$70/TSTS!$AA$70","v":1.0709468413391776},{"$f":"TSTS!T$70/TSTS!$AA$70","v":1.0543968388569289},{"$f":"TSTS!U$70/TSTS!$AA$70","v":1.080370481880953},{"$f":"TSTS!V$70/TSTS!$AA$70","v":1.080370481880953},{"$f":"TSTS!W$70/TSTS!$AA$70","v":1.0892831676764401},{"$f":"TSTS!X$70/TSTS!$AA$70","v":1.0444841473086219},{"$f":"TSTS!Y$70/TSTS!$AA$70","v":1.0653087619371144},{"$f":"TSTS!Z$70/TSTS!$AA$70","v":1.0252736487182244},{"$f":"TSTS!AA$70/TSTS!$AA$70","v":1},{"$f":"TSTS!AB$70/TSTS!$AA$70","v":1.0234669641084118},{"$f":"TSTS!AC$70/TSTS!$AA$70","v":1.0388149597866252},{"$f":"TSTS!AD$70/TSTS!$AA$70","v":1.0523441399030846},{"$f":"TSTS!AE$70/TSTS!$AA$70","v":1.0628349503950665},{"$f":"TSTS!AF$70/TSTS!$AA$70","v":1.0706230270922523},{"$f":"TSTS!AG$70/TSTS!$AA$70","v":1.0775104792793304},{"$f":"TSTS!AH$70/TSTS!$AA$70","v":1.0815138794980632},{"$f":"TSTS!AI$70/TSTS!$AA$70","v":1.0820477074287875},{"$f":"TSTS!AJ$70/TSTS!$AA$70","v":1.0844423731431128},{"$f":"TSTS!AK$70/TSTS!$AA$70","v":1.0895306666226912},{"$f":"TSTS!AL$70/TSTS!$AA$70","v":1.0940846410604417},{"$f":"TSTS!AM$70/TSTS!$AA$70","v":1.0974889637082774}]
[null,"TCP",{"$f":"TCP!R$70/TCP!$AA$70","v":0.94405904003682639},{"$f":"TCP!S$70/TCP!$AA$70","v":0.99807441150877374},{"$f":"TCP!T$70/TCP!$AA$70","v":1.0193813746866769},{"$f":"TCP!U$70/TCP!$AA$70","v":1.0249079169248205},{"$f":"TCP!V$70/TCP!$AA$70","v":1.0249079169248205},{"$f":"TCP!W$70/TCP!$AA$70","v":1.009269259912789},{"$f":"TCP!X$70/TCP!$AA$70","v":1.0035324246715762},{"$f":"TCP!Y$70/TCP!$AA$70","v":0.99110418246072518},{"$f":"TCP!Z$70/TCP!$AA$70","v":0.97270421561025278},{"$f":"TCP!AA$70/TCP!$AA$70","v":1},{"$f":"TCP!AB$70/TCP!$AA$70","v":1.0340220499806907},{"$f":"TCP!AC$70/TCP!$AA$70","v":1.0594604129540235},{"$f":"TCP!AD$70/TCP!$AA$70","v":1.0818189786243855},{"$f":"TCP!AE$70/TCP!$AA$70","v":1.0992983642818248},{"$f":"TCP!AF$70/TCP!$AA$70","v":1.1168484136613241},{"$f":"TCP!AG$70/TCP!$AA$70","v":1.1328212813515592},{"$f":"TCP!AH$70/TCP!$AA$70","v":1.1375620212856961},{"$f":"TCP!AI$70/TCP!$AA$70","v":1.1422080498197005},{"$f":"TCP!AJ$70/TCP!$AA$70","v":1.1592304505373758},{"$f":"TCP!AK$70/TCP!$AA$70","v":1.1730953080409916},{"$f":"TCP!AL$70/TCP!$AA$70","v":1.1844575989911166},{"$f":"TCP!AM$70/TCP!$AA$70","v":1.1967366729324271}]
[]
[]
["Max demand summation (before post-model adjustments)"]
[null,"Medium scenario forecast"]
[null,"Powercor",2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026]
[null,"ATS West",null,null,null,null,{"$f":"'ATS West'!V$89","v":161.10715938974559},{"$f":"'ATS West'!W$89","v":164.51383817514929},{"$f":"'ATS West'!X$89","v":178.69986925125642},{"$f":"'ATS West'!Y$89","v":179.30998012927824},{"$f":"'ATS West'!Z$89","v":190.23061587279165},{"$f":"'ATS West'!AA$89","v":191.28776916429547},{"$f":"'ATS West'!AB$89","v":198.93927993086729},{"$f":"'ATS West'!AC$89","v":206.89685112810199},{"$f":"'ATS West'!AD$89","v":215.17272517322607},{"$f":"'ATS West'!AE$89","v":223.77963418015511},{"$f":"'ATS West'!AF$89","v":232.73081954736134},{"$f":"'ATS West'!AG$89","v":242.04005232925579},{"$f":"'ATS West'!AH$89","v":250.41030814658828},{"$f":"'ATS West'!AI$89","v":260.42672047245179},{"$f":"'ATS West'!AJ$89","v":270.84378929134988},{"$f":"'ATS West'!AK$89","v":281.67754086300386},{"$f":"'ATS West'!AL$89","v":292.944642497524},{"$f":"'ATS West'!AM$89","v":304.66242819742496}]
[null,"BATS",{"$f":"BATS!R$89","v":167.60066249853722},{"$f":"BATS!S$89","v":177.48997527030858},{"$f":"BATS!T$89","v":179.27201274441373},{"$f":"BATS!U$89","v":184.89691397320544},{"$f":"BATS!V$89","v":174.28431289696059},{"$f":"BATS!W$89","v":167.3919163939089},{"$f":"BATS!X$89","v":169.72529092599794},{"$f":"BATS!Y$89","v":162.71217961821577},{"$f":"BATS!Z$89","v":166.02842954760177},{"$f":"BATS!AA$89","v":160.53801270819548},{"$f":"BATS!AB$89","v":166.63255360760544},{"$f":"BATS!AC$89","v":170.06869094054323},{"$f":"BATS!AD$89","v":176.87143857816497},{"$f":"BATS!AE$89","v":180.12660535147137},{"$f":"BATS!AF$89","v":185.57710392448431},{"$f":"BATS!AG$89","v":190.96451700404856},{"$f":"BATS!AH$89","v":193.00476182175265},{"$f":"BATS!AI$89","v":200.34462147938791},{"$f":"BATS!AJ$89","v":207.68863652708319},{"$f":"BATS!AK$89","v":215.53732235322698},{"$f":"BATS!AL$89","v":220.08310874325548},{"$f":"BATS!AM$89","v":228.8864330929857}]
[null,"BETS22",null,{"$f":"BETS22!S$89","v":42.898912003953228},{"$f":"BETS22!T$89","v":46.799584515524835},{"$f":"BETS22!U$89","v":48.471393781991509},{"$f":"BETS22!V$89","v":50.603492874355275},{"$f":"BETS22!W$89","v":51.678700787553581},{"$f":"BETS22!X$89","v":52.185872298697191},{"$f":"BETS22!Y$89","v":51.209710240866713},{"$f":"BETS22!Z$89","v":57.085747077708838},{"$f":"BETS22!AA$89","v":57.327698561331722},{"$f":"BETS22!AB$89","v":59.620806503784991},{"$f":"BETS22!AC$89","v":61.482265223931535},{"$f":"BETS22!AD$89","v":63.928434044185011},{"$f":"BETS22!AE$89","v":66.485571405952413},{"$f":"BETS22!AF$89","v":68.967109481452866},{"$f":"BETS22!AG$89","v":71.529833740251519},{"$f":"BETS22!AH$89","v":74.165257697699445},{"$f":"BETS22!AI$89","v":77.13186800560743},{"$f":"BETS22!AJ$89","v":80.217142725831735},{"$f":"BETS22!AK$89","v":83.085211414142464},{"$f":"BETS22!AL$89","v":86.408619870708165},{"$f":"BETS22!AM$89","v":89.86496466553649}]
[null,"BETS66",{"$f":"BETS66!R$89","v":158.97477243413149},{"$f":"BETS66!S$89","v":164.8673487329859},{"$f":"BETS66!T$89","v":161.31626213855589},{"$f":"BETS66!U$89","v":169.50651421778286},{"$f":"BETS66!V$89","v":172.17590483167257},{"$f":"BETS66!W$89","v":156.05745304796355},{"$f":"BETS66!X$89","v":162.78327077581309},{"$f":"BETS66!Y$89","v":163.59665883473161},{"$f":"BETS66!Z$89","v":165.25066212171404},{"$f":"BETS66!AA$89","v":155.54946395853935},{"$f":"BETS66!AB$89","v":158.2063160069961},{"$f":"BETS66!AC$89","v":163.27711102292733},{"$f":"BETS66!AD$89","v":167.94726240925405},{"$f":"BETS66!AE$89","v":174.20802128993401},{"$f":"BETS66!AF$89","v":177.32902267340978},{"$f":"BETS66!AG$89","v":180.44047649346351},{"$f":"BETS66!AH$89","v":185.17863784302875},{"$f":"BETS66!AI$89","v":189.65580125458993},{"$f":"BETS66!AJ$89","v":196.778895274761},{"$f":"BETS66!AK$89","v":200.60554087797715},{"$f":"BETS66!AL$89","v":208.16513065233593},{"$f":"BETS66!AM$89","v":213.54056729215017}]
[null,"BLTS22",{"$f":"BLTS22!R$89","v":56.195391096662426},{"$f":"BLTS22!S$89","v":56.385935677218257},{"$f":"BLTS22!T$89","v":58.045997046468898},{"$f":"BLTS22!U$89","v":60.160644451110045},{"$f":"BLTS22!V$89","v":59.384210449822724},{"$f":"BLTS22!W$89","v":60.140428396214126},{"$f":"BLTS22!X$89","v":57.655941412294297},null,{"$f":"BLTS22!Z$89","v":54.824899347636297},{"$f":"BLTS22!AA$89","v":56.570462946685524},{"$f":"BLTS22!AB$89","v":56.760186069422062},{"$f":"BLTS22!AC$89","v":57.676634165880493},{"$f":"BLTS22!AD$89","v":58.885342889530428},{"$f":"BLTS22!AE$89","v":59.905921673077884},{"$f":"BLTS22!AF$89","v":60.917932293153093},{"$f":"BLTS22!AG$89","v":61.87120877123035},{"$f":"BLTS22!AH$89","v":62.654750122778111},{"$f":"BLTS22!AI$89","v":63.305090787300891},{"$f":"BLTS22!AJ$89","v":64.259832603452452},{"$f":"BLTS22!AK$89","v":65.599256338047823},{"$f":"BLTS22!AL$89","v":66.774202650638287},{"$f":"BLTS22!AM$89","v":67.804113811769142}]
[null,"ATS-BLTS",null,null,{"$f":"'ATS-BLTS'!T$89","v":159.1228698296147},{"$f":"'ATS-BLTS'!U$89","v":167.17910907850282},{"$f":"'ATS-BLTS'!V$89","v":169.60749014652689},{"$f":"'ATS-BLTS'!W$89","v":175.54625688290787},{"$f":"'ATS-BLTS'!X$89","v":183.13029607798612},{"$f":"'ATS-BLTS'!Y$89","v":183.95677355780683},{"$f":"'ATS-BLTS'!Z$89","v":182.59168023553588},{"$f":"'ATS-BLTS'!AA$89","v":181.02369574123605},{"$f":"'ATS-BLTS'!AB$89","v":182.87895062942039},{"$f":"'ATS-BLTS'!AC$89","v":190.19410865459722},{"$f":"'ATS-BLTS'!AD$89","v":197.80187300078111},{"$f":"'ATS-BLTS'!AE$89","v":204.65540691081682},{"$f":"'ATS-BLTS'!AF$89","v":212.71954550031447},{"$f":"'ATS-BLTS'!AG$89","v":219.98606550844391},{"$f":"'ATS-BLTS'!AH$89","v":228.10296378317892},{"$f":"'ATS-BLTS'!AI$89","v":233.89575083117685},{"$f":"'ATS-BLTS'!AJ$89","v":243.25158086442394},{"$f":"'ATS-BLTS'!AK$89","v":252.25332505974396},{"$f":"'ATS-BLTS'!AL$89","v":260.48432442400144},{"$f":"'ATS-BLTS'!AM$89","v":270.05558345663098}]
[null,"GTS66",{"$f":"'GTS66'!R$89","v":350.25539078103219},{"$f":"'GTS66'!S$89","v":379.39763485954245},{"$f":"'GTS66'!T$89","v":381.08460358170157},{"$f":"'GTS66'!U$89","v":401.94022846060921},{"$f":"'GTS66'!V$89","v":404.37514390692633},{"$f":"'GTS66'!W$89","v":405.3959725491365},{"$f":"'GTS66'!X$89","v":418.31962123249019},{"$f":"'GTS66'!Y$89","v":406.37911213894967},{"$f":"'GTS66'!Z$89","v":413.73953095828796},{"$f":"'GTS66'!AA$89","v":429.39502292384384},{"$f":"'GTS66'!AB$89","v":381.60020753545621},{"$f":"'GTS66'!AC$89","v":393.30719310426923},{"$f":"'GTS66'!AD$89","v":404.76832312916963},{"$f":"'GTS66'!AE$89","v":417.20671325195116},{"$f":"'GTS66'!AF$89","v":427.13794338528197},{"$f":"'GTS66'!AG$89","v":440.04888923708722},{"$f":"'GTS66'!AH$89","v":444.85461875984805},{"$f":"'GTS66'!AI$89","v":458.97934462884825},{"$f":"'GTS66'!AJ$89","v":472.78869869286422},{"$f":"'GTS66'!AK$89","v":487.80131705764421},{"$f":"'GTS66'!AL$89","v":501.20322968284188},{"$f":"'GTS66'!AM$89","v":516.17828703171972}]
[null,"HOTS66",{"$f":"HOTS66!R$89","v":77.598315327975939},{"$f":"HOTS66!S$89","v":86.879673719765833},{"$f":"HOTS66!T$89","v":90.224489417691345},{"$f":"HOTS66!U$89","v":93.979261230237029},{"$f":"HOTS66!V$89","v":91.432934185290279},{"$f":"HOTS66!W$89","v":90.882875629250407},{"$f":"HOTS66!X$89","v":94.229350375576871},{"$f":"HOTS66!Y$89","v":87.386246057549485},{"$f":"HOTS66!Z$89","v":88.630840004138534},{"$f":"HOTS66!AA$89","v":80.836681454690407},{"$f":"HOTS66!AB$89","v":80.831529011006253},{"$f":"HOTS66!AC$89","v":84.064790171446504},{"$f":"HOTS66!AD$89","v":87.427381778304365},{"$f":"HOTS66!AE$89","v":90.924477049436547},{"$f":"HOTS66!AF$89","v":94.561456131414019},{"$f":"HOTS66!AG$89","v":96.408572190395475},{"$f":"HOTS66!AH$89","v":97.468839835636459},{"$f":"HOTS66!AI$89","v":100.46902020553382},{"$f":"HOTS66!AJ$89","v":104.26830260044592},{"$f":"HOTS66!AK$89","v":105.97627389606384},{"$f":"HOTS66!AL$89","v":109.53906998202206},{"$f":"HOTS66!AM$89","v":111.53783996874222}]
[null,"KTSeast",null,null,{"$f":"KTSeast!T$89","v":117.12615902084355},{"$f":"KTSeast!U$89","v":121.6397349132846},{"$f":"KTSeast!V$89","v":126.78022615360621},{"$f":"KTSeast!W$89","v":126.33475325802698},{"$f":"KTSeast!X$89","v":133.2871698322565},{"$f":"KTSeast!Y$89","v":136.34897973018852},{"$f":"KTSeast!Z$89","v":140.41213553512506},{"$f":"KTSeast!AA$89","v":143.32093709385953},{"$f":"KTSeast!AB$89","v":148.52726578283557},{"$f":"KTSeast!AC$89","v":154.36141273155266},{"$f":"KTSeast!AD$89","v":158.77518299530334},{"$f":"KTSeast!AE$89","v":164.26720827474605},{"$f":"KTSeast!AF$89","v":170.83789660573589},{"$f":"KTSeast!AG$89","v":174.88291168603649},{"$f":"KTSeast!AH$89","v":179.4798222550429},{"$f":"KTSeast!AI$89","v":186.65901514524464},{"$f":"KTSeast!AJ$89","v":194.12537575105443},{"$f":"KTSeast!AK$89","v":201.62306738375437},{"$f":"KTSeast!AL$89","v":209.68799007910457},{"$f":"KTSeast!AM$89","v":217.05141552572667}]
[null,"KTSwest",null,null,{"$f":"KTSwest!T$89","v":175.66783495494275},{"$f":"KTSwest!U$89","v":180.48852913669447},{"$f":"KTSwest!V$89","v":179.66283001874675},{"$f":"KTSwest!W$89","v":178.63082720744507},{"$f":"KTSwest!X$89","v":182.50855737208553},{"$f":"KTSwest!Y$89","v":175.39457697906028},{"$f":"KTSwest!Z$89","v":178.02096198988247},{"$f":"KTSwest!AA$89","v":185.87047473020488},{"$f":"KTSwest!AB$89","v":193.30529371941307},{"$f":"KTSwest!AC$89","v":201.03750546818961},{"$f":"KTSwest!AD$89","v":208.71201323274386},{"$f":"KTSwest!AE$89","v":215.29610061213356},{"$f":"KTSwest!AF$89","v":223.90794463661891},{"$f":"KTSwest!AG$89","v":230.43762778966047},{"$f":"KTSwest!AH$89","v":233.22224743556322},{"$f":"KTSwest!AI$89","v":242.55113733298575},{"$f":"KTSwest!AJ$89","v":252.25318282630519},{"$f":"KTSwest!AK$89","v":262.34331013935741},{"$f":"KTSwest!AL$89","v":272.83704254493171},{"$f":"KTSwest!AM$89","v":281.70255033661715}]
[null,"KGTS22",{"$f":"KGTS22!R$89","v":11.540757155359548},{"$f":"KGTS22!S$89","v":12.213906513877649},{"$f":"KGTS22!T$89","v":12.926703165699751},{"$f":"KGTS22!U$89","v":12.136243790150914},{"$f":"KGTS22!V$89","v":12.17781295735718},{"$f":"KGTS22!W$89","v":13.360612970938837},{"$f":"KGTS22!X$89","v":12.584610267322528},{"$f":"KGTS22!Y$89","v":13.605778041837848},{"$f":"KGTS22!Z$89","v":13.76370050686222},{"$f":"KGTS22!AA$89","v":13.837830647896199},{"$f":"KGTS22!AB$89","v":13.404710341270365},{"$f":"KGTS22!AC$89","v":13.592345052392769},{"$f":"KGTS22!AD$89","v":13.782171779204234},{"$f":"KGTS22!AE$89","v":13.966328022344438},{"$f":"KGTS22!AF$89","v":14.164717902765005},{"$f":"KGTS22!AG$89","v":14.485985875635516},{"$f":"KGTS22!AH$89","v":14.776392683261504},{"$f":"KGTS22!AI$89","v":15.113208248534621},{"$f":"KGTS22!AJ$89","v":15.434742586223521},{"$f":"KGTS22!AK$89","v":15.736480685893294},{"$f":"KGTS22!AL$89","v":16.061645914838934},{"$f":"KGTS22!AM$89","v":16.406608868061316}]
[null,"KGTS66",{"$f":"KGTS66!R$89","v":55.29135135824928},{"$f":"KGTS66!S$89","v":56.391288884696614},{"$f":"KGTS66!T$89","v":56.140426037426451},{"$f":"KGTS66!U$89","v":56.121966514361958},{"$f":"KGTS66!V$89","v":56.915413202446736},{"$f":"KGTS66!W$89","v":49.240302549358539},{"$f":"KGTS66!X$89","v":51.614002638858253},{"$f":"KGTS66!Y$89","v":51.688937049260069},{"$f":"KGTS66!Z$89","v":54.208049571328104},{"$f":"KGTS66!AA$89","v":51.962110043158496},{"$f":"KGTS66!AB$89","v":51.319028109963099},{"$f":"KGTS66!AC$89","v":51.71515278275141},{"$f":"KGTS66!AD$89","v":52.190532985417796},{"$f":"KGTS66!AE$89","v":52.828250008653839},{"$f":"KGTS66!AF$89","v":53.666906547630468},{"$f":"KGTS66!AG$89","v":53.643939343934029},{"$f":"KGTS66!AH$89","v":53.534323236932892},{"$f":"KGTS66!AI$89","v":54.598402048801184},{"$f":"KGTS66!AJ$89","v":55.650742462380691},{"$f":"KGTS66!AK$89","v":56.461826955648434},{"$f":"KGTS66!AL$89","v":57.004066835028183},{"$f":"KGTS66!AM$89","v":58.005532676342767}]
[null,"RCTS22",{"$f":"RCTS22!R$89","v":38.780220103383726},{"$f":"RCTS22!S$89","v":35.481803197014791},{"$f":"RCTS22!T$89","v":33.296648493698299},{"$f":"RCTS22!U$89","v":35.220679777962459},{"$f":"RCTS22!V$89","v":37.920179104622775},{"$f":"RCTS22!W$89","v":29.879498520872747},{"$f":"RCTS22!X$89","v":34.967305310272764},{"$f":"RCTS22!Y$89","v":39.220325301945721},{"$f":"RCTS22!Z$89","v":41.284513022850327},{"$f":"RCTS22!AA$89","v":39.570387584418235},{"$f":"RCTS22!AB$89","v":41.031630453515142},{"$f":"RCTS22!AC$89","v":41.983599967336652},{"$f":"RCTS22!AD$89","v":43.07411193130153},{"$f":"RCTS22!AE$89","v":44.373919061309181},{"$f":"RCTS22!AF$89","v":46.14887582376155},{"$f":"RCTS22!AG$89","v":47.161840123162484},{"$f":"RCTS22!AH$89","v":47.104161447137848},{"$f":"RCTS22!AI$89","v":48.988327905023361},{"$f":"RCTS22!AJ$89","v":50.947861021224298},{"$f":"RCTS22!AK$89","v":51.322893328805158},{"$f":"RCTS22!AL$89","v":53.375809061957369},{"$f":"RCTS22!AM$89","v":55.192594922408212}]
[null,"RCTS66",{"$f":"'RCTS66 WETS'!R$89","v":145.52396401648136},{"$f":"'RCTS66 WETS'!S$89","v":142.96530639284035},{"$f":"'RCTS66 WETS'!T$89","v":140.35345270896229},{"$f":"'RCTS66 WETS'!U$89","v":144.61965447167887},{"$f":"'RCTS66 WETS'!V$89","v":159.29933404126876},{"$f":"'RCTS66 WETS'!W$89","v":139.56792615047351},{"$f":"'RCTS66 WETS'!X$89","v":149.30431202566689},{"$f":"'RCTS66 WETS'!Y$89","v":170.97457653811222},{"$f":"'RCTS66 WETS'!Z$89","v":179.72674010106684},{"$f":"'RCTS66 WETS'!AA$89","v":174.00009929966791},{"$f":"'RCTS66 WETS'!AB$89","v":176.73841255408857},{"$f":"'RCTS66 WETS'!AC$89","v":179.57740632793292},{"$f":"'RCTS66 WETS'!AD$89","v":184.67811413772912},{"$f":"'RCTS66 WETS'!AE$89","v":190.81237714695973},{"$f":"'RCTS66 WETS'!AF$89","v":198.22328607630405},{"$f":"'RCTS66 WETS'!AG$89","v":201.49661399283707},{"$f":"'RCTS66 WETS'!AH$89","v":206.26822994824414},{"$f":"'RCTS66 WETS'!AI$89","v":215.99006489644603},{"$f":"'RCTS66 WETS'!AJ$89","v":223.10807877526386},{"$f":"'RCTS66 WETS'!AK$89","v":227.94145287808598},{"$f":"'RCTS66 WETS'!AL$89","v":235.61668207294312},{"$f":"'RCTS66 WETS'!AM$89","v":244.24540385155356}]
[null,"SHTS",{"$f":"SHTS!R$89","v":282.41303400499356},{"$f":"SHTS!S$89","v":296.58912529963709},{"$f":"SHTS!T$89","v":279.45434800535833},{"$f":"SHTS!U$89","v":282.46277260565881},{"$f":"SHTS!V$89","v":294.53768217408219},{"$f":"SHTS!W$89","v":262.25496284310702},{"$f":"SHTS!X$89","v":271.90921244159148},{"$f":"SHTS!Y$89","v":277.80770735899267},{"$f":"SHTS!Z$89","v":282.49001222162525},{"$f":"SHTS!AA$89","v":268.79178465022665},{"$f":"SHTS!AB$89","v":269.46210631379574},{"$f":"SHTS!AC$89","v":273.77625559095384},{"$f":"SHTS!AD$89","v":278.91168379253992},{"$f":"SHTS!AE$89","v":282.66391493056943},{"$f":"SHTS!AF$89","v":288.27039645817359},{"$f":"SHTS!AG$89","v":290.03820983581852},{"$f":"SHTS!AH$89","v":292.75593647045923},{"$f":"SHTS!AI$89","v":296.77242223464407},{"$f":"SHTS!AJ$89","v":305.44042403857071},{"$f":"SHTS!AK$89","v":308.52943831878792},{"$f":"SHTS!AL$89","v":311.520186708057},{"$f":"SHTS!AM$89","v":320.16551312555811}]
[null,"TGTS",{"$f":"TGTS!R$89","v":168.3150726153487},{"$f":"TGTS!S$89","v":178.51400401583135},{"$f":"TGTS!T$89","v":179.58903421242675},{"$f":"TGTS!U$89","v":186.70994485885279},{"$f":"TGTS!V$89","v":186.93722215076565},{"$f":"TGTS!W$89","v":191.2910354498556},{"$f":"TGTS!X$89","v":194.99886655869196},{"$f":"TGTS!Y$89","v":194.30080604957683},{"$f":"TGTS!Z$89","v":193.11987001314739},{"$f":"TGTS!AA$89","v":188.48996554115701},{"$f":"TGTS!AB$89","v":190.11693583070056},{"$f":"TGTS!AC$89","v":195.83178168426457},{"$f":"TGTS!AD$89","v":201.08467452509552},{"$f":"TGTS!AE$89","v":207.2100193017931},{"$f":"TGTS!AF$89","v":211.73306392084839},{"$f":"TGTS!AG$89","v":218.01347790296973},{"$f":"TGTS!AH$89","v":224.61865833280604},{"$f":"TGTS!AI$89","v":228.53609205765383},{"$f":"TGTS!AJ$89","v":237.67753573996001},{"$f":"TGTS!AK$89","v":244.8474051504607},{"$f":"TGTS!AL$89","v":251.4241753240868},{"$f":"TGTS!AM$89","v":259.66680852296304}]
[null,"TPC",{"$f":"TPC!R$89","v":1921.0008207058518},{"$f":"TPC!S$89","v":2139.0585574534443},{"$f":"TPC!T$89","v":2111.3666823807102},{"$f":"TPC!U$89","v":2197.0963658636774},{"$f":"TPC!V$89","v":2181.7077529918556},{"$f":"TPC!W$89","v":2160.5067423992627},{"$f":"TPC!X$89","v":2252.4231962690551},{"$f":"TPC!Y$89","v":2247.8523174512097},{"$f":"TPC!Z$89","v":2300.7919839977235},{"$f":"TPC!AA$89","v":2299.2391015991348},{"$f":"TPC!AB$89","v":2415.9838720535772},{"$f":"TPC!AC$89","v":2534.8750527615448},{"$f":"TPC!AD$89","v":2611.4814994604912},{"$f":"TPC!AE$89","v":2715.9824925639123},{"$f":"TPC!AF$89","v":2840.8482784492812},{"$f":"TPC!AG$89","v":2934.7795859720909},{"$f":"TPC!AH$89","v":3016.7249896518188},{"$f":"TPC!AI$89","v":3118.3403967697845},{"$f":"TPC!AJ$89","v":3296.6227161558463},{"$f":"TPC!AK$89","v":3380.5142132732567},{"$f":"TPC!AL$89","v":3516.7426767412076},{"$f":"TPC!AM$89","v":3682.7405003164772}]
[null,"Summation",null,null,null,null,{"$f":"SUM(G73:G88)","v":2337.2013484841964},{"$f":"SUM(H73:H88)","v":2262.1673608121628},{"$f":"SUM(I73:I88)","v":2347.9035487968576},null,{"$f":"SUM(K73:K88)","v":2401.4083881273027},2378.372397049407,2369.3752124001408,2438.8431040170722,2514.0112663819509,2588.7104684713045,{"$f":"SUM(Q73:Q88)","v":2666.89402090871},{"$f":"SUM(R73:R88)","v":2733.4502218242305},2787.5999098199582,2873.4168875342302,2974.734821781195,3061.3416627006436,3153.1299270442746,3254.96664534619]
[]
[]
[null,"Citipower"]
[null,"WMTS22",{"$f":"WMTS22!R$89","v":86.1953518803831},{"$f":"WMTS22!S$89","v":85.261951603844039},{"$f":"WMTS22!T$89","v":87.460707486893938},{"$f":"WMTS22!U$89","v":92.591305294502206},{"$f":"WMTS22!V$89","v":92.827979662980056},{"$f":"WMTS22!W$89","v":94.116049775051252},{"$f":"WMTS22!X$89","v":94.016591889204932},{"$f":"WMTS22!Y$89","v":91.773253234926699},{"$f":"WMTS22!Z$89","v":91.541113455666604},{"$f":"WMTS22!AA$89","v":93.952569916950509},{"$f":"WMTS22!AB$89","v":95.438882646855959},{"$f":"WMTS22!AC$89","v":99.256437952730195},{"$f":"WMTS22!AD$89","v":103.2266954708394},{"$f":"WMTS22!AE$89","v":107.35576328967298},{"$f":"WMTS22!AF$89","v":111.6499938212599},{"$f":"WMTS22!AG$89","v":115.88035696368478},{"$f":"WMTS22!AH$89","v":118.81713170311721},{"$f":"WMTS22!AI$89","v":122.18380393847255},{"$f":"WMTS22!AJ$89","v":124.75947703457966},{"$f":"WMTS22!AK$89","v":128.29951231733844},{"$f":"WMTS22!AL$89","v":132.09992869601319},{"$f":"WMTS22!AM$89","v":134.40549388636461}]
[null,"WMTS66",null,null,{"$f":"WMTS66!T$89","v":375.66041189143294},{"$f":"WMTS66!U$89","v":374.81717129334578},{"$f":"WMTS66!V$89","v":376.50024294447576},{"$f":"WMTS66!W$89","v":355.44680191294589},{"$f":"WMTS66!X$89","v":369.84637993196014},{"$f":"WMTS66!Y$89","v":366.89743398642418},{"$f":"WMTS66!Z$89","v":370.94074982772042},{"$f":"WMTS66!AA$89","v":374.63668754567664},{"$f":"WMTS66!AB$89","v":389.62215504750372},{"$f":"WMTS66!AC$89","v":403.00334239272689},{"$f":"WMTS66!AD$89","v":410.07190918977972},{"$f":"WMTS66!AE$89","v":421.50673732314016},{"$f":"WMTS66!AF$89","v":430.22201267749449},{"$f":"WMTS66!AG$89","v":438.25497863894418},{"$f":"WMTS66!AH$89","v":438.93073197324401},{"$f":"WMTS66!AI$89","v":449.92541728237904},{"$f":"WMTS66!AJ$89","v":463.15758173330045},{"$f":"WMTS66!AK$89","v":468.15461189645976},{"$f":"WMTS66!AL$89","v":480.39401685823861},{"$f":"WMTS66!AM$89","v":488.66377782601739}]
[null,"BTS22",{"$f":"'BTS22'!R$89","v":38.948147546913845},{"$f":"'BTS22'!S$89","v":40.579902622712538},{"$f":"'BTS22'!T$89","v":40.748915162885112},{"$f":"'BTS22'!U$89","v":41.571355899513179},{"$f":"'BTS22'!V$89","v":40.763225103122629},{"$f":"'BTS22'!W$89","v":42.987199630186851},{"$f":"'BTS22'!X$89","v":40.295912897939537},{"$f":"'BTS22'!Y$89","v":41.338177888778901},{"$f":"'BTS22'!Z$89","v":41.351352312583622},{"$f":"'BTS22'!AA$89","v":40.555267926798173},{"$f":"'BTS22'!AB$89","v":42.177478643870103},{"$f":"'BTS22'!AC$89","v":43.446409209721814},{"$f":"'BTS22'!AD$89","v":44.676480214724663},{"$f":"'BTS22'!AE$89","v":46.04022921612286},{"$f":"'BTS22'!AF$89","v":47.543253274132603},{"$f":"'BTS22'!AG$89","v":48.791557643723586},{"$f":"'BTS22'!AH$89","v":50.46887511595034},{"$f":"'BTS22'!AI$89","v":52.020943179784979},{"$f":"'BTS22'!AJ$89","v":53.514191931346971},{"$f":"'BTS22'!AK$89","v":55.540773789243886},{"$f":"'BTS22'!AL$89","v":57.762404740813643},{"$f":"'BTS22'!AM$89","v":59.873588489364167}]
[null,"FBTS66",{"$f":"FBTS66!R$89","v":216.58381481754103},{"$f":"FBTS66!S$89","v":223.26714399706125},{"$f":"FBTS66!T$89","v":219.45195242563207},{"$f":"FBTS66!U$89","v":237.04015889955178},{"$f":"FBTS66!V$89","v":231.49467740894764},{"$f":"FBTS66!W$89","v":233.48333268116622},{"$f":"FBTS66!X$89","v":243.46502151909823},{"$f":"FBTS66!Y$89","v":245.10687006716603},{"$f":"FBTS66!Z$89","v":247.07328080307957},{"$f":"FBTS66!AA$89","v":256.21497160377515},{"$f":"FBTS66!AB$89","v":249.52371802285762},{"$f":"FBTS66!AC$89","v":251.41648131492153},{"$f":"FBTS66!AD$89","v":256.65446310919054},{"$f":"FBTS66!AE$89","v":262.28663211823442},{"$f":"FBTS66!AF$89","v":267.97259514692939},{"$f":"FBTS66!AG$89","v":274.52827760468222},{"$f":"FBTS66!AH$89","v":279.3973482494203},{"$f":"FBTS66!AI$89","v":285.38596559628041},{"$f":"FBTS66!AJ$89","v":293.60475869349682},{"$f":"FBTS66!AK$89","v":300.34434189790971},{"$f":"FBTS66!AL$89","v":309.15378257035502},{"$f":"FBTS66!AM$89","v":317.74927689834163}]
[null,"RTS22",{"$f":"'RTS22'!R$89","v":77.881754846149363},{"$f":"'RTS22'!S$89","v":84.671458968749718},{"$f":"'RTS22'!T$89","v":82.669564137070225},{"$f":"'RTS22'!U$89","v":75.823494538926752},{"$f":"'RTS22'!V$89","v":75.165394010975447},{"$f":"'RTS22'!W$89","v":71.62092644357152},{"$f":"'RTS22'!X$89","v":73.439110419834662},{"$f":"'RTS22'!Y$89","v":69.974180453193981},{"$f":"'RTS22'!Z$89","v":67.856075237134377},{"$f":"'RTS22'!AA$89","v":70.11797169010147},{"$f":"'RTS22'!AB$89","v":69.053421940591463},{"$f":"'RTS22'!AC$89","v":71.815558818215123},{"$f":"'RTS22'!AD$89","v":74.688181170943736},{"$f":"'RTS22'!AE$89","v":77.517485105137936},{"$f":"'RTS22'!AF$89","v":80.127695994455209},{"$f":"'RTS22'!AG$89","v":81.655852584602684},{"$f":"'RTS22'!AH$89","v":81.390678890948493},{"$f":"'RTS22'!AI$89","v":83.209942060732715},{"$f":"'RTS22'!AJ$89","v":84.822478977895898},{"$f":"'RTS22'!AK$89","v":85.635554563313718},{"$f":"'RTS22'!AL$89","v":87.836413641482523},{"$f":"'RTS22'!AM$89","v":89.206313340728457}]
[null,"RTS66_1_2",null,null,{"$f":"RTS66_1_2!T$89","v":246.68643066697155},{"$f":"RTS66_1_2!U$89","v":248.18138092084425},{"$f":"RTS66_1_2!V$89","v":252.54044530393173},{"$f":"RTS66_1_2!W$89","v":243.61388873152248},{"$f":"RTS66_1_2!X$89","v":248.64857491150858},{"$f":"RTS66_1_2!Y$89","v":248.42414772741307},{"$f":"RTS66_1_2!Z$89","v":246.44735453052633},{"$f":"RTS66_1_2!AA$89","v":244.1279966066034},{"$f":"RTS66_1_2!AB$89","v":253.89311647086754},{"$f":"RTS66_1_2!AC$89","v":255.407349233877},{"$f":"RTS66_1_2!AD$89","v":260.14784199577946},{"$f":"RTS66_1_2!AE$89","v":262.61511652691445},{"$f":"RTS66_1_2!AF$89","v":266.17133638532124},{"$f":"RTS66_1_2!AG$89","v":267.70124871475986},{"$f":"RTS66_1_2!AH$89","v":269.41807185524493},{"$f":"RTS66_1_2!AI$89","v":271.83427650164367},{"$f":"RTS66_1_2!AJ$89","v":275.28785690958875},{"$f":"RTS66_1_2!AK$89","v":277.34591705265046},{"$f":"RTS66_1_2!AL$89","v":280.24161407827398},{"$f":"RTS66_1_2!AM$89","v":282.86242039756178}]
[null,"RTS66_3_4",null,null,{"$f":"RTS66_3_4!T$89","v":214.13828011940154},{"$f":"RTS66_3_4!U$89","v":216.78443806999658},{"$f":"RTS66_3_4!V$89","v":217.18825076599416},{"$f":"RTS66_3_4!W$89","v":213.82642557182825},{"$f":"RTS66_3_4!X$89","v":213.21211720514549},{"$f":"RTS66_3_4!Y$89","v":209.79301712409188},{"$f":"RTS66_3_4!Z$89","v":210.08123794197249},{"$f":"RTS66_3_4!AA$89","v":213.85304378767319},{"$f":"RTS66_3_4!AB$89","v":222.40716553918011},{"$f":"RTS66_3_4!AC$89","v":228.03173745129405},{"$f":"RTS66_3_4!AD$89","v":232.81901437999338},{"$f":"RTS66_3_4!AE$89","v":238.86579567257075},{"$f":"RTS66_3_4!AF$89","v":245.55664069875775},{"$f":"RTS66_3_4!AG$89","v":249.13944397283498},{"$f":"RTS66_3_4!AH$89","v":254.07446043154795},{"$f":"RTS66_3_4!AI$89","v":258.7903712738468},{"$f":"RTS66_3_4!AJ$89","v":265.39758359003895},{"$f":"RTS66_3_4!AK$89","v":272.41457010552585},{"$f":"RTS66_3_4!AL$89","v":279.83435783939728},{"$f":"RTS66_3_4!AM$89","v":283.57400089664549}]
[null,"SVTS",null,null,{"$f":"SVTS!T$89","v":35.333945367737059},{"$f":"SVTS!U$89","v":35.519545752387195},{"$f":"SVTS!V$89","v":37.514478663873284},{"$f":"SVTS!W$89","v":35.846933437420397},{"$f":"SVTS!X$89","v":36.272672802236251},{"$f":"SVTS!Y$89","v":39.549585234020839},{"$f":"SVTS!Z$89","v":36.198401318689442},{"$f":"SVTS!AA$89","v":34.378658394604422},{"$f":"SVTS!AB$89","v":35.753804730388602},{"$f":"SVTS!AC$89","v":37.18395691960415},{"$f":"SVTS!AD$89","v":38.671315196388313},{"$f":"SVTS!AE$89","v":39.748506668895551},{"$f":"SVTS!AF$89","v":41.338446935651376},{"$f":"SVTS!AG$89","v":42.730821067385591},{"$f":"SVTS!AH$89","v":44.440053910081019},{"$f":"SVTS!AI$89","v":44.690630978043643},{"$f":"SVTS!AJ$89","v":46.478256217165388},{"$f":"SVTS!AK$89","v":48.337386465852006},{"$f":"SVTS!AL$89","v":49.900484495862052},{"$f":"SVTS!AM$89","v":51.13156340206482}]
[null,"TSTS",{"$f":"TSTS!R$89","v":67.099289142013134},{"$f":"TSTS!S$89","v":71.417943536640138},{"$f":"TSTS!T$89","v":70.79495268557875},{"$f":"TSTS!U$89","v":70.888968870707117},{"$f":"TSTS!V$89","v":74.119839175916681},{"$f":"TSTS!W$89","v":71.458670150537586},{"$f":"TSTS!X$89","v":73.523929158062145},{"$f":"TSTS!Y$89","v":75.175159612738724},{"$f":"TSTS!Z$89","v":72.283623824855781},{"$f":"TSTS!AA$89","v":71.602472301791195},{"$f":"TSTS!AB$89","v":74.466571193862848},{"$f":"TSTS!AC$89","v":76.053756199632915},{"$f":"TSTS!AD$89","v":78.403082257256941},{"$f":"TSTS!AE$89","v":81.343976195047389},{"$f":"TSTS!AF$89","v":83.411202431276564},{"$f":"TSTS!AG$89","v":84.070458186112717},{"$f":"TSTS!AH$89","v":86.614043346677732},{"$f":"TSTS!AI$89","v":89.459858536563218},{"$f":"TSTS!AJ$89","v":91.385947054964277},{"$f":"TSTS!AK$89","v":93.674701795774141},{"$f":"TSTS!AL$89","v":96.932545584072528},{"$f":"TSTS!AM$89","v":100.21693943590003}]
[null,"TCP",{"$f":"TCP!R$89","v":1199.0497933560105},{"$f":"TCP!S$89","v":1294.2294567650113},{"$f":"TCP!T$89","v":1308.3352818895398},{"$f":"TCP!U$89","v":1333.5548922867858},{"$f":"TCP!V$89","v":1320.7952327226576},{"$f":"TCP!W$89","v":1273.9325669838615},{"$f":"TCP!X$89","v":1296.1046697340566},{"$f":"TCP!Y$89","v":1248.8003429463251},{"$f":"TCP!Z$89","v":1263.6834470597362},{"$f":"TCP!AA$89","v":1301.1881130396787},{"$f":"TCP!AB$89","v":1331.7751855735171},{"$f":"TCP!AC$89","v":1362.7174766724768},{"$f":"TCP!AD$89","v":1394.0923426710349},{"$f":"TCP!AE$89","v":1429.3512350234885},{"$f":"TCP!AF$89","v":1463.4866372114775},{"$f":"TCP!AG$89","v":1490.2272927325189},{"$f":"TCP!AH$89","v":1509.5654836844956},{"$f":"TCP!AI$89","v":1541.1317570656465},{"$f":"TCP!AJ$89","v":1579.1666963146174},{"$f":"TCP!AK$89","v":1608.3056762764816},{"$f":"TCP!AL$89","v":1649.5960560116114},{"$f":"TCP!AM$89","v":1680.7699684094434}]
[null,"Summation",null,null,{"$f":"SUM(E94:E102)","v":1372.9451599436029},1393.2178195397746,1398.1145330402173,1362.4002283342304,1392.7203107349899,1388.0318253287544,1383.7731892522286,1399.4396397739742,1432.3363142359779,1465.6150294927236,1499.3589829848963,1537.2802421157367,1573.9931773652784,1602.7529953767307,1623.5513954762321,1657.5012093477469,1698.4081321423773,1729.7473698840679,1774.1555485045089,1807.6833745729884]
[]
[]
["Max demand summation (after post-model adjustments)"]
[null,"Medium scenario forecast",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Powercor reconciliation"]
[null,"Powercor",2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026]
[null,"ATS West",null,null,null,null,{"$f":"'ATS West'!V$155","v":161.10715938974559},{"$f":"'ATS West'!W$155","v":164.51383817514929},{"$f":"'ATS West'!X$155","v":178.69986925125642},{"$f":"'ATS West'!Y$155","v":179.30998012927824},{"$f":"'ATS West'!Z$155","v":190.23061587279165},{"$f":"'ATS West'!AA$155","v":191.28776916429547},{"$f":"'ATS West'!AB$155","v":197.97328330832926},{"$f":"'ATS West'!AC$155","v":204.95994266475668},{"$f":"'ATS West'!AD$155","v":217.01433569093933},{"$f":"'ATS West'!AE$155","v":224.67278069277262},{"$f":"'ATS West'!AF$155","v":232.7897199899929},{"$f":"'ATS West'!AG$155","v":241.33862189473362},{"$f":"'ATS West'!AH$155","v":248.94038604606362},{"$f":"'ATS West'!AI$155","v":258.26531171818442},{"$f":"'ATS West'!AJ$155","v":268.01626193215782},{"$f":"'ATS West'!AK$155","v":278.28514769366177},{"$f":"'ATS West'!AL$155","v":289.11729123694317},{"$f":"'ATS West'!AM$155","v":300.34081521514389}]
[null,"BATS",{"$f":"BATS!R$155","v":167.60066249853722},{"$f":"BATS!S$155","v":177.48997527030858},{"$f":"BATS!T$155","v":179.27201274441373},{"$f":"BATS!U$155","v":184.89691397320544},{"$f":"BATS!V$155","v":174.28431289696059},{"$f":"BATS!W$155","v":167.3919163939089},{"$f":"BATS!X$155","v":169.72529092599794},{"$f":"BATS!Y$155","v":162.71217961821577},{"$f":"BATS!Z$155","v":166.02842954760177},{"$f":"BATS!AA$155","v":160.53801270819548},{"$f":"BATS!AB$155","v":165.67647072401155},{"$f":"BATS!AC$155","v":168.2390337859114},{"$f":"BATS!AD$155","v":174.16260360381949},{"$f":"BATS!AE$155","v":176.65937347692756},{"$f":"BATS!AF$155","v":181.49874227889649},{"$f":"BATS!AG$155","v":186.36977022464589},{"$f":"BATS!AH$155","v":187.91794277963942},{"$f":"BATS!AI$155","v":194.86945960166256},{"$f":"BATS!AJ$155","v":202.08023799542357},{"$f":"BATS!AK$155","v":209.92217022810991},{"$f":"BATS!AL$155","v":214.60769845600444},{"$f":"BATS!AM$155","v":223.53777870657075}]
[null,"BETS22",null,{"$f":"BETS22!S$155","v":42.898912003953228},{"$f":"BETS22!T$155","v":46.799584515524835},{"$f":"BETS22!U$155","v":48.471393781991509},{"$f":"BETS22!V$155","v":50.603492874355275},{"$f":"BETS22!W$155","v":51.678700787553581},{"$f":"BETS22!X$155","v":52.185872298697191},{"$f":"BETS22!Y$155","v":51.209710240866713},{"$f":"BETS22!Z$155","v":57.085747077708838},{"$f":"BETS22!AA$155","v":57.327698561331722},{"$f":"BETS22!AB$155","v":65.63423444292944},{"$f":"BETS22!AC$155","v":67.415654966944913},{"$f":"BETS22!AD$155","v":69.781256096764892},{"$f":"BETS22!AE$155","v":72.266774517548143},{"$f":"BETS22!AF$155","v":74.68751155907924},{"$f":"BETS22!AG$155","v":77.196224763967578},{"$f":"BETS22!AH$155","v":79.779594359209227},{"$f":"BETS22!AI$155","v":82.701277376694932},{"$f":"BETS22!AJ$155","v":85.757497382847419},{"$f":"BETS22!AK$155","v":88.605114879117821},{"$f":"BETS22!AL$155","v":91.91807687619827},{"$f":"BETS22!AM$155","v":95.362560591515148}]
[null,"BETS66",{"$f":"BETS66!R$155","v":158.97477243413149},{"$f":"BETS66!S$155","v":164.8673487329859},{"$f":"BETS66!T$155","v":161.31626213855589},{"$f":"BETS66!U$155","v":169.50651421778286},{"$f":"BETS66!V$155","v":172.17590483167257},{"$f":"BETS66!W$155","v":156.05745304796355},{"$f":"BETS66!X$155","v":162.78327077581309},{"$f":"BETS66!Y$155","v":163.59665883473161},{"$f":"BETS66!Z$155","v":165.25066212171404},{"$f":"BETS66!AA$155","v":155.54946395853935},{"$f":"BETS66!AB$155","v":151.54148329650698},{"$f":"BETS66!AC$155","v":161.533614924435},{"$f":"BETS66!AD$155","v":166.72501140769205},{"$f":"BETS66!AE$155","v":172.62154157468285},{"$f":"BETS66!AF$155","v":175.51405958771386},{"$f":"BETS66!AG$155","v":178.48194033853059},{"$f":"BETS66!AH$155","v":183.10394492218634},{"$f":"BETS66!AI$155","v":187.54917509191216},{"$f":"BETS66!AJ$155","v":194.7896745032981},{"$f":"BETS66!AK$155","v":198.83351195232635},{"$f":"BETS66!AL$155","v":206.72605153700405},{"$f":"BETS66!AM$155","v":212.41334520642042}]
[null,"BLTS22",{"$f":"BLTS22!R$155","v":56.195391096662426},{"$f":"BLTS22!S$155","v":56.385935677218257},{"$f":"BLTS22!T$155","v":58.045997046468898},{"$f":"BLTS22!U$155","v":60.160644451110045},{"$f":"BLTS22!V$155","v":59.384210449822724},{"$f":"BLTS22!W$155","v":60.140428396214126},{"$f":"BLTS22!X$155","v":57.655941412294297},null,{"$f":"BLTS22!Z$155","v":54.824899347636297},{"$f":"BLTS22!AA$155","v":56.570462946685524},{"$f":"BLTS22!AB$155","v":59.032180475496332},{"$f":"BLTS22!AC$155","v":59.56940251370763},{"$f":"BLTS22!AD$155","v":60.290784692827351},{"$f":"BLTS22!AE$155","v":60.898586021919272},{"$f":"BLTS22!AF$155","v":61.507272581018483},{"$f":"BLTS22!AG$155","v":62.082244438994202},{"$f":"BLTS22!AH$155","v":62.551077708882104},{"$f":"BLTS22!AI$155","v":62.938370406566513},{"$f":"BLTS22!AJ$155","v":63.513817469572174},{"$f":"BLTS22!AK$155","v":64.334960170030214},{"$f":"BLTS22!AL$155","v":65.055288935319609},{"$f":"BLTS22!AM$155","v":65.680001238021759}]
[null,"ATS-BLTS",null,null,{"$f":"'ATS-BLTS'!T$155","v":159.1228698296147},{"$f":"'ATS-BLTS'!U$155","v":167.17910907850282},{"$f":"'ATS-BLTS'!V$155","v":169.60749014652689},{"$f":"'ATS-BLTS'!W$155","v":175.54625688290787},{"$f":"'ATS-BLTS'!X$155","v":183.13029607798612},{"$f":"'ATS-BLTS'!Y$155","v":183.95677355780683},{"$f":"'ATS-BLTS'!Z$155","v":182.59168023553588},{"$f":"'ATS-BLTS'!AA$155","v":181.02369574123605},{"$f":"'ATS-BLTS'!AB$155","v":166.25832351981506},{"$f":"'ATS-BLTS'!AC$155","v":170.86887667847373},{"$f":"'ATS-BLTS'!AD$155","v":175.14804961809511},{"$f":"'ATS-BLTS'!AE$155","v":163.10761964406018},{"$f":"'ATS-BLTS'!AF$155","v":167.69599196197856},{"$f":"'ATS-BLTS'!AG$155","v":171.83354636122257},{"$f":"'ATS-BLTS'!AH$155","v":176.47022888134083},{"$f":"'ATS-BLTS'!AI$155","v":179.76538051938047},{"$f":"'ATS-BLTS'!AJ$155","v":185.13850065374905},{"$f":"'ATS-BLTS'!AK$155","v":190.31895991661969},{"$f":"'ATS-BLTS'!AL$155","v":195.06675747742861},{"$f":"'ATS-BLTS'!AM$155","v":200.58576781608832}]
[null,"GTS66",{"$f":"'GTS66'!R$155","v":350.25539078103219},{"$f":"'GTS66'!S$155","v":379.39763485954245},{"$f":"'GTS66'!T$155","v":381.08460358170157},{"$f":"'GTS66'!U$155","v":401.94022846060921},{"$f":"'GTS66'!V$155","v":404.37514390692633},{"$f":"'GTS66'!W$155","v":405.3959725491365},{"$f":"'GTS66'!X$155","v":418.31962123249019},{"$f":"'GTS66'!Y$155","v":406.37911213894967},{"$f":"'GTS66'!Z$155","v":413.73953095828796},{"$f":"'GTS66'!AA$155","v":429.39502292384384},{"$f":"'GTS66'!AB$155","v":384.49114928641006},{"$f":"'GTS66'!AC$155","v":393.58355984262744},{"$f":"'GTS66'!AD$155","v":379.68487870782724},{"$f":"'GTS66'!AE$155","v":389.35161328487419},{"$f":"'GTS66'!AF$155","v":397.06940554207506},{"$f":"'GTS66'!AG$155","v":407.11156788431958},{"$f":"'GTS66'!AH$155","v":410.83997866482878},{"$f":"'GTS66'!AI$155","v":421.83248464253495},{"$f":"'GTS66'!AJ$155","v":432.58831294951722},{"$f":"'GTS66'!AK$155","v":444.28490019632517},{"$f":"'GTS66'!AL$155","v":454.73015728970574},{"$f":"'GTS66'!AM$155","v":466.40087291171506}]
[null,"HOTS66",{"$f":"HOTS66!R$155","v":77.598315327975939},{"$f":"HOTS66!S$155","v":86.879673719765833},{"$f":"HOTS66!T$155","v":90.224489417691345},{"$f":"HOTS66!U$155","v":93.979261230237029},{"$f":"HOTS66!V$155","v":91.432934185290279},{"$f":"HOTS66!W$155","v":90.882875629250407},{"$f":"HOTS66!X$155","v":94.229350375576871},{"$f":"HOTS66!Y$155","v":87.386246057549485},{"$f":"HOTS66!Z$155","v":88.630840004138534},{"$f":"HOTS66!AA$155","v":80.836681454690407},{"$f":"HOTS66!AB$155","v":80.509173436203753},{"$f":"HOTS66!AC$155","v":83.462564461652505},{"$f":"HOTS66!AD$155","v":86.555902955949179},{"$f":"HOTS66!AE$155","v":89.835341616629023},{"$f":"HOTS66!AF$155","v":93.31174237004555},{"$f":"HOTS66!AG$155","v":95.033991725469008},{"$f":"HOTS66!AH$155","v":95.985129277779251},{"$f":"HOTS66!AI$155","v":98.912434467210559},{"$f":"HOTS66!AJ$155","v":102.68729590236211},{"$f":"HOTS66!AK$155","v":104.40555455011987},{"$f":"HOTS66!AL$155","v":108.01764238721775},{"$f":"HOTS66!AM$155","v":110.05917807564519}]
[null,"KTSeast",null,null,{"$f":"KTSeast!T$155","v":117.12615902084355},{"$f":"KTSeast!U$155","v":121.6397349132846},{"$f":"KTSeast!V$155","v":126.78022615360621},{"$f":"KTSeast!W$155","v":126.33475325802698},{"$f":"KTSeast!X$155","v":133.2871698322565},{"$f":"KTSeast!Y$155","v":136.34897973018852},{"$f":"KTSeast!Z$155","v":140.41213553512506},{"$f":"KTSeast!AA$155","v":143.32093709385953},{"$f":"KTSeast!AB$155","v":156.87424311678313},{"$f":"KTSeast!AC$155","v":162.59282409338846},{"$f":"KTSeast!AD$155","v":166.90091742648252},{"$f":"KTSeast!AE$155","v":172.34748907507824},{"$f":"KTSeast!AF$155","v":178.94162736198155},{"$f":"KTSeast!AG$155","v":183.05115063434116},{"$f":"KTSeast!AH$155","v":187.72172696452913},{"$f":"KTSeast!AI$155","v":195.0123442244612},{"$f":"KTSeast!AJ$155","v":202.56139699377181},{"$f":"KTSeast!AK$155","v":210.12306738375437},{"$f":"KTSeast!AL$155","v":218.18799007910457},{"$f":"KTSeast!AM$155","v":225.55141552572667}]
[null,"KTSwest",null,null,{"$f":"KTSwest!T$155","v":175.66783495494275},{"$f":"KTSwest!U$155","v":180.48852913669447},{"$f":"KTSwest!V$155","v":179.66283001874675},{"$f":"KTSwest!W$155","v":178.63082720744507},{"$f":"KTSwest!X$155","v":182.50855737208553},{"$f":"KTSwest!Y$155","v":175.39457697906028},{"$f":"KTSwest!Z$155","v":178.02096198988247},{"$f":"KTSwest!AA$155","v":185.87047473020488},{"$f":"KTSwest!AB$155","v":192.27859966112911},{"$f":"KTSwest!AC$155","v":199.05276908510459},{"$f":"KTSwest!AD$155","v":205.75681418812209},{"$f":"KTSwest!AE$155","v":211.49736527022577},{"$f":"KTSwest!AF$155","v":219.4284794590159},{"$f":"KTSwest!AG$155","v":225.39037312436074},{"$f":"KTSwest!AH$155","v":227.61641412450984},{"$f":"KTSwest!AI$155","v":236.49191394708907},{"$f":"KTSwest!AJ$155","v":245.91916494021831},{"$f":"KTSwest!AK$155","v":255.88190698866589},{"$f":"KTSwest!AL$155","v":266.42338712481728},{"$f":"KTSwest!AM$155","v":275.31634187887869}]
[null,"KGTS22",{"$f":"KGTS22!R$155","v":11.540757155359548},{"$f":"KGTS22!S$155","v":12.213906513877649},{"$f":"KGTS22!T$155","v":12.926703165699751},{"$f":"KGTS22!U$155","v":12.136243790150914},{"$f":"KGTS22!V$155","v":12.17781295735718},{"$f":"KGTS22!W$155","v":13.360612970938837},{"$f":"KGTS22!X$155","v":12.584610267322528},{"$f":"KGTS22!Y$155","v":13.605778041837848},{"$f":"KGTS22!Z$155","v":13.76370050686222},{"$f":"KGTS22!AA$155","v":13.837830647896199},{"$f":"KGTS22!AB$155","v":13.39730560855738},{"$f":"KGTS22!AC$155","v":13.578896540625358},{"$f":"KGTS22!AD$155","v":13.762621717924128},{"$f":"KGTS22!AE$155","v":13.94236363548082},{"$f":"KGTS22!AF$155","v":14.138259842986573},{"$f":"KGTS22!AG$155","v":14.457989121223482},{"$f":"KGTS22!AH$155","v":14.747930881174172},{"$f":"KGTS22!AI$155","v":15.085279325552653},{"$f":"KGTS22!AJ$155","v":15.40618759116942},{"$f":"KGTS22!AK$155","v":15.708150527878399},{"$f":"KGTS22!AL$155","v":16.034534342188127},{"$f":"KGTS22!AM$155","v":16.379634653568651}]
[null,"KGTS66",{"$f":"KGTS66!R$155","v":55.29135135824928},{"$f":"KGTS66!S$155","v":56.391288884696614},{"$f":"KGTS66!T$155","v":56.140426037426451},{"$f":"KGTS66!U$155","v":56.121966514361958},{"$f":"KGTS66!V$155","v":56.915413202446736},{"$f":"KGTS66!W$155","v":49.240302549358539},{"$f":"KGTS66!X$155","v":51.614002638858253},{"$f":"KGTS66!Y$155","v":51.688937049260069},{"$f":"KGTS66!Z$155","v":54.208049571328104},{"$f":"KGTS66!AA$155","v":51.962110043158496},{"$f":"KGTS66!AB$155","v":51.087635733009158},{"$f":"KGTS66!AC$155","v":51.268790039679786},{"$f":"KGTS66!AD$155","v":51.523698494990349},{"$f":"KGTS66!AE$155","v":51.96242364839631},{"$f":"KGTS66!AF$155","v":52.627811178183372},{"$f":"KGTS66!AG$155","v":52.443221777603696},{"$f":"KGTS66!AH$155","v":52.180933513857639},{"$f":"KGTS66!AI$155","v":53.10531403129427},{"$f":"KGTS66!AJ$155","v":54.034724838502086},{"$f":"KGTS66!AK$155","v":54.735111606636927},{"$f":"KGTS66!AL$155","v":55.181434734010033},{"$f":"KGTS66!AM$155","v":56.07234829442649}]
[null,"RCTS22",{"$f":"RCTS22!R$155","v":38.780220103383726},{"$f":"RCTS22!S$155","v":35.481803197014791},{"$f":"RCTS22!T$155","v":33.296648493698299},{"$f":"RCTS22!U$155","v":35.220679777962459},{"$f":"RCTS22!V$155","v":37.920179104622775},{"$f":"RCTS22!W$155","v":29.879498520872747},{"$f":"RCTS22!X$155","v":34.967305310272764},{"$f":"RCTS22!Y$155","v":39.220325301945721},{"$f":"RCTS22!Z$155","v":41.284513022850327},{"$f":"RCTS22!AA$155","v":39.570387584418235},{"$f":"RCTS22!AB$155","v":40.338743740821783},{"$f":"RCTS22!AC$155","v":40.908078278109066},{"$f":"RCTS22!AD$155","v":41.566024520750787},{"$f":"RCTS22!AE$155","v":42.364402752787328},{"$f":"RCTS22!AF$155","v":43.47532817767717},{"$f":"RCTS22!AG$155","v":44.100221669274148},{"$f":"RCTS22!AH$155","v":44.038418223399418},{"$f":"RCTS22!AI$155","v":45.230011249694208},{"$f":"RCTS22!AJ$155","v":46.478316656875535},{"$f":"RCTS22!AK$155","v":46.712348060104162},{"$f":"RCTS22!AL$155","v":48.030794534083654},{"$f":"RCTS22!AM$155","v":49.195639585599032}]
[null,"RCTS66",{"$f":"'RCTS66 WETS'!R89","v":145.52396401648136},{"$f":"'RCTS66 WETS'!S89","v":142.96530639284035},{"$f":"'RCTS66 WETS'!T89","v":140.35345270896229},{"$f":"'RCTS66 WETS'!U89*('RCTS66 WETS'!$AO$70+'RCTS66 WETS'!$BF$70)","v":164.43073938861798},{"$f":"'RCTS66 WETS'!V89*('RCTS66 WETS'!$AO$70+'RCTS66 WETS'!$BF$70)","v":181.12135156324709},{"$f":"'RCTS66 WETS'!W89*('RCTS66 WETS'!$AO$70+'RCTS66 WETS'!$BF$70)","v":158.68698743401151},{"$f":"'RCTS66 WETS'!X89*('RCTS66 WETS'!$AO$70+'RCTS66 WETS'!$BF$70)","v":169.75713646928293},{"$f":"'RCTS66 WETS'!Y89*('RCTS66 WETS'!$AO$70+'RCTS66 WETS'!$BF$70)","v":194.39595634162688},{"$f":"'RCTS66 WETS'!Z89*('RCTS66 WETS'!$AO$70+'RCTS66 WETS'!$BF$70)","v":204.34705691066173},{"$f":"'RCTS66 WETS'!AA89*('RCTS66 WETS'!$AO$70+'RCTS66 WETS'!$BF$70)","v":197.83593790248116},{"$f":"'RCTS66 WETS'!AQ155+'RCTS66 WETS'!BH155","v":196.09536890736314},{"$f":"'RCTS66 WETS'!AR155+'RCTS66 WETS'!BI155","v":198.51483043888416},{"$f":"'RCTS66 WETS'!AS155+'RCTS66 WETS'!BJ155","v":203.50022725891856},{"$f":"'RCTS66 WETS'!AT155+'RCTS66 WETS'!BK155","v":209.72398126528373},{"$f":"'RCTS66 WETS'!AU155+'RCTS66 WETS'!BL155","v":217.47443184767647},{"$f":"'RCTS66 WETS'!AV155+'RCTS66 WETS'!BM155","v":220.56169975951917},{"$f":"'RCTS66 WETS'!AW155+'RCTS66 WETS'!BN155","v":225.37118439661549},{"$f":"'RCTS66 WETS'!AX155+'RCTS66 WETS'!BO155","v":234.1835572175919},{"$f":"'RCTS66 WETS'!AY155+'RCTS66 WETS'!BP155","v":241.72914961690321},{"$f":"'RCTS66 WETS'!AZ155+'RCTS66 WETS'!BQ155","v":246.74046133289556},{"$f":"'RCTS66 WETS'!BA155+'RCTS66 WETS'!BR155","v":255.01447368880048},{"$f":"'RCTS66 WETS'!BB155+'RCTS66 WETS'!BS155","v":264.34192826040413}]
[null,"SHTS",{"$f":"SHTS!R$155","v":282.41303400499356},{"$f":"SHTS!S$155","v":296.58912529963709},{"$f":"SHTS!T$155","v":279.45434800535833},{"$f":"SHTS!U$155","v":282.46277260565881},{"$f":"SHTS!V$155","v":294.53768217408219},{"$f":"SHTS!W$155","v":262.25496284310702},{"$f":"SHTS!X$155","v":271.90921244159148},{"$f":"SHTS!Y$155","v":277.80770735899267},{"$f":"SHTS!Z$155","v":282.49001222162525},{"$f":"SHTS!AA$155","v":268.79178465022665},{"$f":"SHTS!AB$155","v":268.51350679205666},{"$f":"SHTS!AC$155","v":275.94476335495676},{"$f":"SHTS!AD$155","v":282.17033525713896},{"$f":"SHTS!AE$155","v":287.10553725686475},{"$f":"SHTS!AF$155","v":294.0108206764798},{"$f":"SHTS!AG$155","v":297.13895110671302},{"$f":"SHTS!AH$155","v":299.25257979826159},{"$f":"SHTS!AI$155","v":302.74305526057998},{"$f":"SHTS!AJ$155","v":311.08464365900812},{"$f":"SHTS!AK$155","v":313.93401144206314},{"$f":"SHTS!AL$155","v":316.78758429898693},{"$f":"SHTS!AM$155","v":325.26356743563593}]
[null,"TGTS",{"$f":"TGTS!R$155","v":168.3150726153487},{"$f":"TGTS!S$155","v":178.51400401583135},{"$f":"TGTS!T$155","v":179.58903421242675},{"$f":"TGTS!U$155","v":186.70994485885279},{"$f":"TGTS!V$155","v":186.93722215076565},{"$f":"TGTS!W$155","v":191.2910354498556},{"$f":"TGTS!X$155","v":194.99886655869196},{"$f":"TGTS!Y$155","v":194.30080604957683},{"$f":"TGTS!Z$155","v":193.11987001314739},{"$f":"TGTS!AA$155","v":188.48996554115701},{"$f":"TGTS!AB$155","v":188.54132783803547},{"$f":"TGTS!AC$155","v":195.3716485934801},{"$f":"TGTS!AD$155","v":210.59770193880678},{"$f":"TGTS!AE$155","v":215.56661712287993},{"$f":"TGTS!AF$155","v":219.66826806320236},{"$f":"TGTS!AG$155","v":223.3331099497619},{"$f":"TGTS!AH$155","v":227.39584898934041},{"$f":"TGTS!AI$155","v":228.99121593743689},{"$f":"TGTS!AJ$155","v":236.31083274098995},{"$f":"TGTS!AK$155","v":241.93426298105751},{"$f":"TGTS!AL$155","v":247.2881346088231},{"$f":"TGTS!AM$155","v":254.25287559673251}]
[null,"TPC",{"$f":"TPC!R$155","v":1921.0008207058518},{"$f":"TPC!S$155","v":2139.0585574534443},{"$f":"TPC!T$155","v":2111.3666823807102},{"$f":"TPC!U$155","v":2197.0963658636774},{"$f":"TPC!V$155","v":2181.7077529918556},{"$f":"TPC!W$155","v":2160.5067423992627},{"$f":"TPC!X$155","v":2252.4231962690551},{"$f":"TPC!Y$155","v":2247.8523174512097},{"$f":"TPC!Z$155","v":2300.7919839977235},{"$f":"TPC!AA$155","v":2299.2391015991348},{"$f":"TPC!AB$155","v":2400.0929857803353},{"$f":"TPC!AC$155","v":2501.4807866479596},{"$f":"TPC!AD$155","v":2556.5333544690843},{"$f":"TPC!AE$155","v":2647.6430901635431},{"$f":"TPC!AF$155","v":2761.1560557309022},{"$f":"TPC!AG$155","v":2843.1850191699209},{"$f":"TPC!AH$155","v":2913.2393253030114},{"$f":"TPC!AI$155","v":3000.851552165524},{"$f":"TPC!AJ$155","v":3165.3353542476707},{"$f":"TPC!AK$155","v":3237.3250095391054},{"$f":"TPC!AL$155","v":3362.2264105640552},{"$f":"TPC!AM$155","v":3515.5877354887816}]
[null,"Summation",null,null,null,null,{"$f":"SUM(G110:G125)","v":2359.0233660061749},{"$f":"SUM(H110:H125)","v":2281.2864220957008},{"$f":"SUM(I110:I125)","v":2368.3563732404737},null,{"$f":"SUM(K110:K125)","v":2426.0287049368976},2402.2082356522201,2378.2430298874588,2446.8652502627378,2505.1411635770487,2553.9238108564109,{"$f":"SUM(Q110:Q125)","v":2623.8394724780032},2679.9246247746805,2723.9133195316172,2797.6765850178463,2888.0960158263656,2964.7596399093668,{"$f":"SUM(W110:W125)","v":3048.1872976066361},3140.7540709920922]
[null,"TPC reconciled",null,null,null,null,null,null,null,null,null,{"$f":"'TPC reconciled'!AA$155","v":2299.2391015991348},{"$f":"'TPC reconciled'!AB$155","v":2276.3011491958341},{"$f":"'TPC reconciled'!AC$155","v":2341.9819215717371},{"$f":"'TPC reconciled'!AD$155","v":2397.7598747837274},{"$f":"'TPC reconciled'!AE$155","v":2444.4514847947025},{"$f":"'TPC reconciled'!AF$155","v":2511.370255877383},{"$f":"'TPC reconciled'!AG$155","v":2565.0513536547578},{"$f":"'TPC reconciled'!AH$155","v":2607.1545008808757},{"$f":"'TPC reconciled'!AI$155","v":2677.7559507262636},{"$f":"'TPC reconciled'!AJ$155","v":2764.2996099202537},{"$f":"'TPC reconciled'!AK$155","v":2837.6770963287445},{"$f":"'TPC reconciled'!AL$155","v":2917.5286803361187},{"$f":"'TPC reconciled'!AM$155","v":3006.1276376279798},null,"CitiPower reconciliation"]
[]
[null,"Citipower"]
[null,"WMTS22",{"$f":"WMTS22!R$155","v":86.1953518803831},{"$f":"WMTS22!S$155","v":85.261951603844039},{"$f":"WMTS22!T$155","v":87.460707486893938},{"$f":"WMTS22!U$155","v":92.591305294502206},{"$f":"WMTS22!V$155","v":92.827979662980056},{"$f":"WMTS22!W$155","v":94.116049775051252},{"$f":"WMTS22!X$155","v":94.016591889204932},{"$f":"WMTS22!Y$155","v":91.773253234926699},{"$f":"WMTS22!Z$155","v":91.541113455666604},{"$f":"WMTS22!AA$155","v":93.952569916950509},{"$f":"WMTS22!AB$155","v":70.173168232193177},{"$f":"WMTS22!AC$155","v":77.040352506690766},{"$f":"WMTS22!AD$155","v":80.931132910576821},{"$f":"WMTS22!AE$155","v":84.461334517977221},{"$f":"WMTS22!AF$155","v":88.035229232413698},{"$f":"WMTS22!AG$155","v":91.409801110994991},{"$f":"WMTS22!AH$155","v":93.469167538443159},{"$f":"WMTS22!AI$155","v":95.829836022249793},{"$f":"WMTS22!AJ$155","v":97.229562012531417},{"$f":"WMTS22!AK$155","v":99.432990553638447},{"$f":"WMTS22!AL$155","v":101.72646998097314},{"$f":"WMTS22!AM$155","v":101.15838348340732}]
[null,"WMTS66",null,null,{"$f":"WMTS66!T$155","v":375.66041189143294},{"$f":"WMTS66!U$155","v":374.81717129334578},{"$f":"WMTS66!V$155","v":376.50024294447576},{"$f":"WMTS66!W$155","v":355.44680191294589},{"$f":"WMTS66!X$155","v":369.84637993196014},{"$f":"WMTS66!Y$155","v":366.89743398642418},{"$f":"WMTS66!Z$155","v":370.94074982772042},{"$f":"WMTS66!AA$155","v":374.63668754567664},{"$f":"WMTS66!AB$155","v":408.17671819433184},{"$f":"WMTS66!AC$155","v":427.35914644219787},{"$f":"WMTS66!AD$155","v":456.31982932847427},{"$f":"WMTS66!AE$155","v":467.07532065009366},{"$f":"WMTS66!AF$155","v":475.04367821719944},{"$f":"WMTS66!AG$155","v":482.23454459462602},{"$f":"WMTS66!AH$155","v":482.07052006247613},{"$f":"WMTS66!AI$155","v":492.14030531841092},{"$f":"WMTS66!AJ$155","v":504.29615396147341},{"$f":"WMTS66!AK$155","v":508.10680589992648},{"$f":"WMTS66!AL$155","v":519.04590633077225},{"$f":"WMTS66!AM$155","v":525.2573260968403}]
[null,"BTS22",{"$f":"'BTS22'!R$155","v":38.948147546913845},{"$f":"'BTS22'!S$155","v":40.579902622712538},{"$f":"'BTS22'!T$155","v":40.748915162885112},{"$f":"'BTS22'!U$155","v":41.571355899513179},{"$f":"'BTS22'!V$155","v":40.763225103122629},{"$f":"'BTS22'!W$155","v":42.987199630186851},{"$f":"'BTS22'!X$155","v":40.295912897939537},{"$f":"'BTS22'!Y$155","v":41.338177888778901},{"$f":"'BTS22'!Z$155","v":41.351352312583622},{"$f":"'BTS22'!AA$155","v":40.555267926798173},{"$f":"'BTS22'!AB$155","v":41.993319780954813},{"$f":"'BTS22'!AC$155","v":43.074914925544249},{"$f":"'BTS22'!AD$155","v":44.096257621286505},{"$f":"'BTS22'!AE$155","v":45.249684631381918},{"$f":"'BTS22'!AF$155","v":46.54397976393836},{"$f":"'BTS22'!AG$155","v":47.57296032242057},{"$f":"'BTS22'!AH$155","v":49.040750432074155},{"$f":"'BTS22'!AI$155","v":50.377281832566162},{"$f":"'BTS22'!AJ$155","v":51.622657049448009},{"$f":"'BTS22'!AK$155","v":53.391165885526952},{"$f":"'BTS22'!AL$155","v":55.345615479184097},{"$f":"'BTS22'!AM$155","v":49.500577814140279}]
[null,"FBTS66",{"$f":"FBTS66!R$155","v":216.58381481754103},{"$f":"FBTS66!S$155","v":223.26714399706125},{"$f":"FBTS66!T$155","v":219.45195242563207},{"$f":"FBTS66!U$155","v":237.04015889955178},{"$f":"FBTS66!V$155","v":231.49467740894764},{"$f":"FBTS66!W$155","v":233.48333268116622},{"$f":"FBTS66!X$155","v":243.46502151909823},{"$f":"FBTS66!Y$155","v":245.10687006716603},{"$f":"FBTS66!Z$155","v":247.07328080307957},{"$f":"FBTS66!AA$155","v":256.21497160377515},{"$f":"FBTS66!AB$155","v":254.8837596483306},{"$f":"FBTS66!AC$155","v":256.07528319939644},{"$f":"FBTS66!AD$155","v":260.4840916715313},{"$f":"FBTS66!AE$155","v":265.20234339268791},{"$f":"FBTS66!AF$155","v":269.9022378121752},{"$f":"FBTS66!AG$155","v":275.39588296410761},{"$f":"FBTS66!AH$155","v":279.2323376873336},{"$f":"FBTS66!AI$155","v":284.11374554015947},{"$f":"FBTS66!AJ$155","v":291.08068744256741},{"$f":"FBTS66!AK$155","v":296.47110571653155},{"$f":"FBTS66!AL$155","v":303.83354637833236},{"$f":"FBTS66!AM$155","v":320.43853718655924}]
[null,"RTS22",{"$f":"'RTS22'!R$155","v":77.881754846149363},{"$f":"'RTS22'!S$155","v":84.671458968749718},{"$f":"'RTS22'!T$155","v":82.669564137070225},{"$f":"'RTS22'!U$155","v":75.823494538926752},{"$f":"'RTS22'!V$155","v":75.165394010975447},{"$f":"'RTS22'!W$155","v":71.62092644357152},{"$f":"'RTS22'!X$155","v":73.439110419834662},{"$f":"'RTS22'!Y$155","v":69.974180453193981},{"$f":"'RTS22'!Z$155","v":67.856075237134377},{"$f":"'RTS22'!AA$155","v":70.11797169010147},{"$f":"'RTS22'!AB$155","v":43.283420851923253},{"$f":"'RTS22'!AC$155","v":45.743067313947236},{"$f":"'RTS22'!AD$155","v":68.251817702078327},{"$f":"'RTS22'!AE$155","v":70.672093337337856},{"$f":"'RTS22'!AF$155","v":72.832069343235801},{"$f":"'RTS22'!AG$155","v":73.86539452793609},{"$f":"'RTS22'!AH$155","v":73.110533006644687},{"$f":"'RTS22'!AI$155","v":74.397337922716417},{"$f":"'RTS22'!AJ$155","v":75.401845733874794},{"$f":"'RTS22'!AK$155","v":75.549957323036622},{"$f":"'RTS22'!AL$155","v":77.027230390106141},{"$f":"'RTS22'!AM$155","v":68.472362643291078}]
[null,"RTS66_1_2",null,null,{"$f":"RTS66_1_2!T$155","v":246.68643066697155},{"$f":"RTS66_1_2!U$155","v":248.18138092084425},{"$f":"RTS66_1_2!V$155","v":252.54044530393173},{"$f":"RTS66_1_2!W$155","v":243.61388873152248},{"$f":"RTS66_1_2!X$155","v":248.64857491150858},{"$f":"RTS66_1_2!Y$155","v":248.42414772741307},{"$f":"RTS66_1_2!Z$155","v":246.44735453052633},{"$f":"RTS66_1_2!AA$155","v":244.1279966066034},{"$f":"RTS66_1_2!AB$155","v":279.05654365558007},{"$f":"RTS66_1_2!AC$155","v":280.17598355440475},{"$f":"RTS66_1_2!AD$155","v":284.40699590688291},{"$f":"RTS66_1_2!AE$155","v":286.28493924101201},{"$f":"RTS66_1_2!AF$155","v":289.18149440696607},{"$f":"RTS66_1_2!AG$155","v":289.97651902793598},{"$f":"RTS66_1_2!AH$155","v":290.97591117384815},{"$f":"RTS66_1_2!AI$155","v":292.60280832535284},{"$f":"RTS66_1_2!AJ$155","v":295.13018593126384},{"$f":"RTS66_1_2!AK$155","v":296.16499252377986},{"$f":"RTS66_1_2!AL$155","v":297.93856243839934},{"$f":"RTS66_1_2!AM$155","v":297.94586580278911}]
[null,"RTS66_3_4",null,null,{"$f":"RTS66_3_4!T$155","v":214.13828011940154},{"$f":"RTS66_3_4!U$155","v":216.78443806999658},{"$f":"RTS66_3_4!V$155","v":217.18825076599416},{"$f":"RTS66_3_4!W$155","v":213.82642557182825},{"$f":"RTS66_3_4!X$155","v":213.21211720514549},{"$f":"RTS66_3_4!Y$155","v":209.79301712409188},{"$f":"RTS66_3_4!Z$155","v":210.08123794197249},{"$f":"RTS66_3_4!AA$155","v":213.85304378767319},{"$f":"RTS66_3_4!AB$155","v":221.66874511501311},{"$f":"RTS66_3_4!AC$155","v":226.52130815009124},{"$f":"RTS66_3_4!AD$155","v":230.41854390287642},{"$f":"RTS66_3_4!AE$155","v":235.52128169062391},{"$f":"RTS66_3_4!AF$155","v":241.23344724202261},{"$f":"RTS66_3_4!AG$155","v":243.80385849273023},{"$f":"RTS66_3_4!AH$155","v":247.76736591599524},{"$f":"RTS66_3_4!AI$155","v":251.46675389884197},{"$f":"RTS66_3_4!AJ$155","v":256.91050901934767},{"$f":"RTS66_3_4!AK$155","v":262.6943424742073},{"$f":"RTS66_3_4!AL$155","v":268.81448009759811},{"$f":"RTS66_3_4!AM$155","v":274.44473271599594}]
[null,"SVTS",null,null,{"$f":"SVTS!T$155","v":35.333945367737059},{"$f":"SVTS!U$155","v":35.519545752387195},{"$f":"SVTS!V$155","v":37.514478663873284},{"$f":"SVTS!W$155","v":35.846933437420397},{"$f":"SVTS!X$155","v":36.272672802236251},{"$f":"SVTS!Y$155","v":39.549585234020839},{"$f":"SVTS!Z$155","v":36.198401318689442},{"$f":"SVTS!AA$155","v":34.378658394604422},{"$f":"SVTS!AB$155","v":35.467904354708566},{"$f":"SVTS!AC$155","v":36.616542232806609},{"$f":"SVTS!AD$155","v":37.801006208304621},{"$f":"SVTS!AE$155","v":38.575902940157221},{"$f":"SVTS!AF$155","v":39.87087215648949},{"$f":"SVTS!AG$155","v":40.977577591906567},{"$f":"SVTS!AH$155","v":42.415320922434056},{"$f":"SVTS!AI$155","v":42.395183706415224},{"$f":"SVTS!AJ$155","v":43.880527509325468},{"$f":"SVTS!AK$155","v":45.4333392472413},{"$f":"SVTS!AL$155","v":46.688164349208478},{"$f":"SVTS!AM$155","v":45.346239636523386}]
[null,"TSTS",{"$f":"TSTS!R$155","v":67.099289142013134},{"$f":"TSTS!S$155","v":71.417943536640138},{"$f":"TSTS!T$155","v":70.79495268557875},{"$f":"TSTS!U$155","v":70.888968870707117},{"$f":"TSTS!V$155","v":74.119839175916681},{"$f":"TSTS!W$155","v":71.458670150537586},{"$f":"TSTS!X$155","v":73.523929158062145},{"$f":"TSTS!Y$155","v":75.175159612738724},{"$f":"TSTS!Z$155","v":72.283623824855781},{"$f":"TSTS!AA$155","v":71.602472301791195},{"$f":"TSTS!AB$155","v":74.06558771803175},{"$f":"TSTS!AC$155","v":75.260561377095797},{"$f":"TSTS!AD$155","v":77.174916107676495},{"$f":"TSTS!AE$155","v":79.682037839686643},{"$f":"TSTS!AF$155","v":81.330139250597682},{"$f":"TSTS!AG$155","v":81.588874888328547},{"$f":"TSTS!AH$155","v":83.76029830008666},{"$f":"TSTS!AI$155","v":86.235502197538224},{"$f":"TSTS!AJ$155","v":87.727845119045256},{"$f":"TSTS!AK$155","v":89.574780113842522},{"$f":"TSTS!AL$155","v":92.386895321584149},{"$f":"TSTS!AM$155","v":99.19608388260643}]
[null,"TCP",{"$f":"TCP!R$155","v":1199.0497933560105},{"$f":"TCP!S$155","v":1294.2294567650113},{"$f":"TCP!T$155","v":1308.3352818895398},{"$f":"TCP!U$155","v":1333.5548922867858},{"$f":"TCP!V$155","v":1320.7952327226576},{"$f":"TCP!W$155","v":1273.9325669838615},{"$f":"TCP!X$155","v":1296.1046697340566},{"$f":"TCP!Y$155","v":1248.8003429463251},{"$f":"TCP!Z$155","v":1263.6834470597362},{"$f":"TCP!AA$155","v":1301.1881130396787},{"$f":"TCP!AB$155","v":1328.4584802780857},{"$f":"TCP!AC$155","v":1364.8114898576607},{"$f":"TCP!AD$155","v":1431.7727387326306},{"$f":"TCP!AE$155","v":1462.3074383191811},{"$f":"TCP!AF$155","v":1491.361780634845},{"$f":"TCP!AG$155","v":1512.6096402459034},{"$f":"TCP!AH$155","v":1526.5721364224635},{"$f":"TCP!AI$155","v":1552.3427691897029},{"$f":"TCP!AJ$155","v":1583.696496847529},{"$f":"TCP!AK$155","v":1605.583346747989},{"$f":"TCP!AL$155","v":1639.044143551675},{"$f":"TCP!AM$155","v":1656.6667175689279}]
[null,"Summation",null,null,{"$f":"SUM(E131:E139)","v":1372.9451599436029},1393.2178195397746,1398.1145330402173,1362.4002283342304,1392.7203107349899,1388.0318253287544,1383.7731892522286,1399.4396397739742,1428.7691675510671,1467.8671597021751,1539.8845913596879,1572.7249382409584,1603.9731474250384,1626.8254135209868,1641.8422050393358,1669.558754764251,1703.2799737788773,1726.8194797377309,{"$f":"SUM(W131:W139)","v":1762.8068707661582},1781.760109262153]
[]
[]
["Average demand summation (before post-model adjustments)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Powercor average demand comparisons"]
[null,"Powercor",2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026]
[null,"ATS West",null,null,null,null,{"$f":"'ATS West'!V$70","v":78.911345172486932},{"$f":"'ATS West'!W$70","v":82.651015442056746},{"$f":"'ATS West'!X$70","v":86.173822961043754},{"$f":"'ATS West'!Y$70","v":88.188755539646607},{"$f":"'ATS West'!Z$70","v":88.215556031017513},{"$f":"'ATS West'!AA$70","v":92.546426667477533},{"$f":"'ATS West'!AB$70","v":96.248283734176638},{"$f":"'ATS West'!AC$70","v":100.09821508354371},{"$f":"'ATS West'!AD$70","v":104.10214368688546},{"$f":"'ATS West'!AE$70","v":108.01403727206294},{"$f":"'ATS West'!AF$70","v":111.95995936571259},{"$f":"'ATS West'!AG$70","v":115.80234713732796},{"$f":"'ATS West'!AH$70","v":118.62849085272721},{"$f":"'ATS West'!AI$70","v":121.30943800984632},{"$f":"'ATS West'!AJ$70","v":124.95251790260284},{"$f":"'ATS West'!AK$70","v":128.26336682432938},{"$f":"'ATS West'!AL$70","v":131.23880339248842},{"$f":"'ATS West'!AM$70","v":134.24698851595048}]
[null,"BATS",{"$f":"BATS!R$70","v":104.60218315979471},{"$f":"BATS!S$70","v":110.41373687852381},{"$f":"BATS!T$70","v":110.01144019508519},{"$f":"BATS!U$70","v":105.54615330662732},{"$f":"BATS!V$70","v":105.54615330662732},{"$f":"BATS!W$70","v":100.9580334122514},{"$f":"BATS!X$70","v":100.04294974761979},{"$f":"BATS!Y$70","v":96.335127591252103},{"$f":"BATS!Z$70","v":95.064541961787938},{"$f":"BATS!AA$70","v":95.337626552800728},{"$f":"BATS!AB$70","v":97.007125770334639},{"$f":"BATS!AC$70","v":97.618923617622201},{"$f":"BATS!AD$70","v":98.258353639402074},{"$f":"BATS!AE$70","v":98.680583078621339},{"$f":"BATS!AF$70","v":99.121381394993691},{"$f":"BATS!AG$70","v":99.461766373913704},{"$f":"BATS!AH$70","v":98.947222278742331},{"$f":"BATS!AI$70","v":98.289062582401414},{"$f":"BATS!AJ$70","v":98.579374398971552},{"$f":"BATS!AK$70","v":98.726614281095948},{"$f":"BATS!AL$70","v":98.634568774542387},{"$f":"BATS!AM$70","v":98.529971932381571}]
[null,"BETS22",{"$f":"BETS22!R$70","v":18.160424652043918},null,{"$f":"BETS22!T$70","v":21.74977385011799},{"$f":"BETS22!U$70","v":23.208178465245108},{"$f":"BETS22!V$70","v":23.208178465245108},{"$f":"BETS22!W$70","v":24.008688146937498},{"$f":"BETS22!X$70","v":24.240227260181427},{"$f":"BETS22!Y$70","v":23.436894347228332},{"$f":"BETS22!Z$70","v":23.18813818057777},{"$f":"BETS22!AA$70","v":24.37922737022609},{"$f":"BETS22!AB$70","v":25.354396465035133},{"$f":"BETS22!AC$70","v":25.697307820752687},{"$f":"BETS22!AD$70","v":26.110057264611527},{"$f":"BETS22!AE$70","v":26.542614285566756},{"$f":"BETS22!AF$70","v":27.032553497456842},{"$f":"BETS22!AG$70","v":27.531197772640017},{"$f":"BETS22!AH$70","v":27.90392558097302},{"$f":"BETS22!AI$70","v":28.370924047508073},{"$f":"BETS22!AJ$70","v":29.047852618607788},{"$f":"BETS22!AK$70","v":29.616585890715395},{"$f":"BETS22!AL$70","v":30.142475833406714},{"$f":"BETS22!AM$70","v":30.694521011294899}]
[null,"BETS66",{"$f":"BETS66!R$70","v":80.212839202678637},{"$f":"BETS66!S$70","v":83.171341245602903},{"$f":"BETS66!T$70","v":82.358394281470694},{"$f":"BETS66!U$70","v":85.226523993049966},{"$f":"BETS66!V$70","v":85.226523993049966},{"$f":"BETS66!W$70","v":82.48424538232382},{"$f":"BETS66!X$70","v":80.790855425883237},{"$f":"BETS66!Y$70","v":80.616032081581963},{"$f":"BETS66!Z$70","v":78.378126563086894},{"$f":"BETS66!AA$70","v":76.936501003291355},{"$f":"BETS66!AB$70","v":77.860706940241172},{"$f":"BETS66!AC$70","v":79.296631814612965},{"$f":"BETS66!AD$70","v":80.599454132315927},{"$f":"BETS66!AE$70","v":81.874360900117139},{"$f":"BETS66!AF$70","v":83.134009557874521},{"$f":"BETS66!AG$70","v":84.49303459345532},{"$f":"BETS66!AH$70","v":85.747522155875544},{"$f":"BETS66!AI$70","v":86.772814964018337},{"$f":"BETS66!AJ$70","v":88.060524630344119},{"$f":"BETS66!AK$70","v":89.757740419054116},{"$f":"BETS66!AL$70","v":91.469059202031971},{"$f":"BETS66!AM$70","v":93.148039772034636}]
[null,"BLTS22",{"$f":"BLTS22!R$70","v":40.605774148491136},{"$f":"BLTS22!S$70","v":41.496978098468361},{"$f":"BLTS22!T$70","v":41.780157508433319},{"$f":"BLTS22!U$70","v":42.840016127838418},{"$f":"BLTS22!V$70","v":42.840016127838418},{"$f":"BLTS22!W$70","v":42.837884016408843},{"$f":"BLTS22!X$70","v":41.703213398076223},null,{"$f":"BLTS22!Z$70","v":38.880083608426155},{"$f":"BLTS22!AA$70","v":39.198092314883333},{"$f":"BLTS22!AB$70","v":39.456798065768659},{"$f":"BLTS22!AC$70","v":39.903368785630221},{"$f":"BLTS22!AD$70","v":40.431883840258486},{"$f":"BLTS22!AE$70","v":40.940344885676623},{"$f":"BLTS22!AF$70","v":41.379870455487897},{"$f":"BLTS22!AG$70","v":41.833565326094124},{"$f":"BLTS22!AH$70","v":42.205753785492895},{"$f":"BLTS22!AI$70","v":42.330867188090792},{"$f":"BLTS22!AJ$70","v":42.461237773469961},{"$f":"BLTS22!AK$70","v":42.811497822226812},{"$f":"BLTS22!AL$70","v":43.122438907905561},{"$f":"BLTS22!AM$70","v":43.377567112454123}]
[null,"ATS-BLTS",null,null,{"$f":"'ATS-BLTS'!T$70","v":108.57293444830519},{"$f":"'ATS-BLTS'!U$70","v":116.99172922650202},{"$f":"'ATS-BLTS'!V$70","v":116.99172922650202},{"$f":"'ATS-BLTS'!W$70","v":118.40504835724609},{"$f":"'ATS-BLTS'!X$70","v":121.80884399922337},{"$f":"'ATS-BLTS'!Y$70","v":121.55681645129233},{"$f":"'ATS-BLTS'!Z$70","v":121.13421262692141},{"$f":"'ATS-BLTS'!AA$70","v":125.91933054956034},{"$f":"'ATS-BLTS'!AB$70","v":130.95610377154276},{"$f":"'ATS-BLTS'!AC$70","v":135.42119678360947},{"$f":"'ATS-BLTS'!AD$70","v":139.58316856110258},{"$f":"'ATS-BLTS'!AE$70","v":143.44563262717205},{"$f":"'ATS-BLTS'!AF$70","v":147.5088975958345},{"$f":"'ATS-BLTS'!AG$70","v":151.45067262417786},{"$f":"'ATS-BLTS'!AH$70","v":153.90223386056829},{"$f":"'ATS-BLTS'!AI$70","v":156.44876763371832},{"$f":"'ATS-BLTS'!AJ$70","v":160.93815177224198},{"$f":"'ATS-BLTS'!AK$70","v":165.02586168400396},{"$f":"'ATS-BLTS'!AL$70","v":168.72038214251089},{"$f":"'ATS-BLTS'!AM$70","v":172.56263197905918}]
[null,"GTS66",{"$f":"'GTS66'!R$70","v":217.45310910930513},{"$f":"'GTS66'!S$70","v":228.90490609555192},{"$f":"'GTS66'!T$70","v":228.65864443216933},{"$f":"'GTS66'!U$70","v":230.75286746826907},{"$f":"'GTS66'!V$70","v":230.75286746826907},{"$f":"'GTS66'!W$70","v":226.71893648296759},{"$f":"'GTS66'!X$70","v":225.85516179429567},{"$f":"'GTS66'!Y$70","v":218.31710032156511},{"$f":"'GTS66'!Z$70","v":211.93759307552747},{"$f":"'GTS66'!AA$70","v":213.93934562229128},{"$f":"'GTS66'!AB$70","v":220.2257082728006},{"$f":"'GTS66'!AC$70","v":224.34038350730589},{"$f":"'GTS66'!AD$70","v":228.13400825696041},{"$f":"'GTS66'!AE$70","v":231.43488810192221},{"$f":"'GTS66'!AF$70","v":234.80324865404751},{"$f":"'GTS66'!AG$70","v":238.1165188183179},{"$f":"'GTS66'!AH$70","v":239.54804876794847},{"$f":"'GTS66'!AI$70","v":240.540650965711},{"$f":"'GTS66'!AJ$70","v":243.8726604916441},{"$f":"'GTS66'!AK$70","v":247.36111613312625},{"$f":"'GTS66'!AL$70","v":250.30844751769726},{"$f":"'GTS66'!AM$70","v":253.23440956101268}]
[null,"HOTS66",{"$f":"HOTS66!R$70","v":40.20114494491424},{"$f":"HOTS66!S$70","v":44.488249910117538},{"$f":"HOTS66!T$70","v":46.284942155296108},{"$f":"HOTS66!U$70","v":46.485790890421221},{"$f":"HOTS66!V$70","v":46.485790890421221},{"$f":"HOTS66!W$70","v":45.998134842126404},{"$f":"HOTS66!X$70","v":45.690652439154171},{"$f":"HOTS66!Y$70","v":44.00893379778833},{"$f":"HOTS66!Z$70","v":40.873739783984043},{"$f":"HOTS66!AA$70","v":39.906127498719819},{"$f":"HOTS66!AB$70","v":39.381634544355087},{"$f":"HOTS66!AC$70","v":40.51953550770483},{"$f":"HOTS66!AD$70","v":41.166366625120752},{"$f":"HOTS66!AE$70","v":41.487320279388861},{"$f":"HOTS66!AF$70","v":41.739217540978423},{"$f":"HOTS66!AG$70","v":41.916035624315711},{"$f":"HOTS66!AH$70","v":41.718506373337334},{"$f":"HOTS66!AI$70","v":41.563668963285139},{"$f":"HOTS66!AJ$70","v":41.869419131995905},{"$f":"HOTS66!AK$70","v":42.051675710515148},{"$f":"HOTS66!AL$70","v":42.139378050833741},{"$f":"HOTS66!AM$70","v":42.258351714123663}]
[null,"KTSeast",null,null,{"$f":"KTSeast!T$70","v":61.262249936790631},{"$f":"KTSeast!U$70","v":66.271111613475071},{"$f":"KTSeast!V$70","v":66.271111613475071},{"$f":"KTSeast!W$70","v":66.903282300916601},{"$f":"KTSeast!X$70","v":68.644813864605254},{"$f":"KTSeast!Y$70","v":69.484037783092376},{"$f":"KTSeast!Z$70","v":70.57662933089135},{"$f":"KTSeast!AA$70","v":72.232032451846194},{"$f":"KTSeast!AB$70","v":73.823232750494824},{"$f":"KTSeast!AC$70","v":75.447888228123176},{"$f":"KTSeast!AD$70","v":76.950116039904358},{"$f":"KTSeast!AE$70","v":78.486756777929699},{"$f":"KTSeast!AF$70","v":80.165755532563026},{"$f":"KTSeast!AG$70","v":81.819442837873737},{"$f":"KTSeast!AH$70","v":83.296346220701182},{"$f":"KTSeast!AI$70","v":84.90836774102209},{"$f":"KTSeast!AJ$70","v":87.042334929537361},{"$f":"KTSeast!AK$70","v":89.171321511684326},{"$f":"KTSeast!AL$70","v":91.28808744489956},{"$f":"KTSeast!AM$70","v":93.502515243359611}]
[null,"KTSwest",null,null,{"$f":"KTSwest!T$70","v":86.603309874588447},{"$f":"KTSwest!U$70","v":87.702274106723564},{"$f":"KTSwest!V$70","v":87.702274106723564},{"$f":"KTSwest!W$70","v":86.719709555085316},{"$f":"KTSwest!X$70","v":86.213103565143243},{"$f":"KTSwest!Y$70","v":83.942018015556343},{"$f":"KTSwest!Z$70","v":79.327544416055389},{"$f":"KTSwest!AA$70","v":82.114330551408088},{"$f":"KTSwest!AB$70","v":85.192257192628432},{"$f":"KTSwest!AC$70","v":87.268864311970717},{"$f":"KTSwest!AD$70","v":89.067754270415435},{"$f":"KTSwest!AE$70","v":90.553767708263905},{"$f":"KTSwest!AF$70","v":92.296267356123593},{"$f":"KTSwest!AG$70","v":93.985759758012591},{"$f":"KTSwest!AH$70","v":94.536280622110382},{"$f":"KTSwest!AI$70","v":95.180837552495319},{"$f":"KTSwest!AJ$70","v":97.759579082358258},{"$f":"KTSwest!AK$70","v":100.08758078425726},{"$f":"KTSwest!AL$70","v":102.0995472503279},{"$f":"KTSwest!AM$70","v":104.26750478726485}]
[null,"KGTS22",{"$f":"KGTS22!R$70","v":5.7693688855616534},{"$f":"KGTS22!S$70","v":5.9195420179202181},{"$f":"KGTS22!T$70","v":5.8109608484371167},{"$f":"KGTS22!U$70","v":5.9975505053044742},{"$f":"KGTS22!V$70","v":5.9975505053044742},{"$f":"KGTS22!W$70","v":6.2662970340942108},{"$f":"KGTS22!X$70","v":6.1176016841434055},{"$f":"KGTS22!Y$70","v":6.5105050320585063},{"$f":"KGTS22!Z$70","v":6.4228548265727952},{"$f":"KGTS22!AA$70","v":6.016804840238561},{"$f":"KGTS22!AB$70","v":6.0026662959069199},{"$f":"KGTS22!AC$70","v":6.0400124516794254},{"$f":"KGTS22!AD$70","v":6.0576050518593005},{"$f":"KGTS22!AE$70","v":6.0885106214742901},{"$f":"KGTS22!AF$70","v":6.1071676248927833},{"$f":"KGTS22!AG$70","v":6.1361557807539056},{"$f":"KGTS22!AH$70","v":6.245000248076332},{"$f":"KGTS22!AI$70","v":6.3246287799291787},{"$f":"KGTS22!AJ$70","v":6.3093967798366313},{"$f":"KGTS22!AK$70","v":6.3475994302975147},{"$f":"KGTS22!AL$70","v":6.4054215421915837},{"$f":"KGTS22!AM$70","v":6.4539498414759748}]
[null,"KGTS66",{"$f":"KGTS66!R$70","v":26.432830165365051},{"$f":"KGTS66!S$70","v":27.177529182920249},{"$f":"KGTS66!T$70","v":27.470678936274599},{"$f":"KGTS66!U$70","v":27.330703938522564},{"$f":"KGTS66!V$70","v":27.330703938522564},{"$f":"KGTS66!W$70","v":25.682090882423363},{"$f":"KGTS66!X$70","v":25.587417487271839},{"$f":"KGTS66!Y$70","v":25.188029601184724},{"$f":"KGTS66!Z$70","v":24.894503245990638},{"$f":"KGTS66!AA$70","v":24.898129352878531},{"$f":"KGTS66!AB$70","v":24.519436045226808},{"$f":"KGTS66!AC$70","v":24.617162275350367},{"$f":"KGTS66!AD$70","v":24.713410732275531},{"$f":"KGTS66!AE$70","v":24.776631205361113},{"$f":"KGTS66!AF$70","v":24.863435143956007},{"$f":"KGTS66!AG$70","v":24.951241745527014},{"$f":"KGTS66!AH$70","v":24.889597686906512},{"$f":"KGTS66!AI$70","v":24.862600928908545},{"$f":"KGTS66!AJ$70","v":25.033092872378106},{"$f":"KGTS66!AK$70","v":25.167283834182665},{"$f":"KGTS66!AL$70","v":25.273062901158141},{"$f":"KGTS66!AM$70","v":25.393328099024135}]
[null,"RCTS22",{"$f":"RCTS22!R$70","v":16.089585390797655},{"$f":"RCTS22!S$70","v":15.939765722438878},{"$f":"RCTS22!T$70","v":15.990132821499392},{"$f":"RCTS22!U$70","v":16.256904298957302},{"$f":"RCTS22!V$70","v":16.256904298957302},{"$f":"RCTS22!W$70","v":14.385043165324733},{"$f":"RCTS22!X$70","v":15.225783179136897},{"$f":"RCTS22!Y$70","v":15.923953917475272},{"$f":"RCTS22!Z$70","v":16.406808729449587},{"$f":"RCTS22!AA$70","v":17.21238662902692},{"$f":"RCTS22!AB$70","v":16.612968928951215},{"$f":"RCTS22!AC$70","v":16.858715177105687},{"$f":"RCTS22!AD$70","v":17.023677583371608},{"$f":"RCTS22!AE$70","v":17.191732028152003},{"$f":"RCTS22!AF$70","v":17.402314385234561},{"$f":"RCTS22!AG$70","v":17.599067294589251},{"$f":"RCTS22!AH$70","v":17.622671230439632},{"$f":"RCTS22!AI$70","v":17.838992734329764},{"$f":"RCTS22!AJ$70","v":18.209998511122055},{"$f":"RCTS22!AK$70","v":18.404452596744886},{"$f":"RCTS22!AL$70","v":18.598382446423944},{"$f":"RCTS22!AM$70","v":18.825069860461269}]
[null,"RCTS66",{"$f":"'RCTS66 WETS'!R$70","v":65.192202544656709},{"$f":"'RCTS66 WETS'!S$70","v":69.176358894225686},{"$f":"'RCTS66 WETS'!T$70","v":66.643096777444185},{"$f":"'RCTS66 WETS'!U$70","v":71.231227378722522},{"$f":"'RCTS66 WETS'!V$70","v":71.231227378722522},{"$f":"'RCTS66 WETS'!W$70","v":70.521842508068715},{"$f":"'RCTS66 WETS'!X$70","v":70.249436837091579},{"$f":"'RCTS66 WETS'!Y$70","v":75.644136653004239},{"$f":"'RCTS66 WETS'!Z$70","v":74.61258011702003},{"$f":"'RCTS66 WETS'!AA$70","v":75.377410685437866},{"$f":"'RCTS66 WETS'!AB$70","v":75.428577508107381},{"$f":"'RCTS66 WETS'!AC$70","v":76.018085086422388},{"$f":"'RCTS66 WETS'!AD$70","v":76.823063887708187},{"$f":"'RCTS66 WETS'!AE$70","v":77.746485798110101},{"$f":"'RCTS66 WETS'!AF$70","v":78.672451080204567},{"$f":"'RCTS66 WETS'!AG$70","v":79.61619371754513},{"$f":"'RCTS66 WETS'!AH$70","v":80.798791230666339},{"$f":"'RCTS66 WETS'!AI$70","v":81.946701520050837},{"$f":"'RCTS66 WETS'!AJ$70","v":82.900229306614889},{"$f":"'RCTS66 WETS'!AK$70","v":83.944421168228999},{"$f":"'RCTS66 WETS'!AL$70","v":85.052120193279634},{"$f":"'RCTS66 WETS'!AM$70","v":86.18295425371376}]
[null,"SHTS",{"$f":"SHTS!R$70","v":142.47153238171035},{"$f":"SHTS!S$70","v":148.29084075957965},{"$f":"SHTS!T$70","v":146.67191981378332},{"$f":"SHTS!U$70","v":148.22775039032823},{"$f":"SHTS!V$70","v":148.22775039032823},{"$f":"SHTS!W$70","v":140.94835899236318},{"$f":"SHTS!X$70","v":139.17673157523893},{"$f":"SHTS!Y$70","v":139.35843959866057},{"$f":"SHTS!Z$70","v":135.10545968402337},{"$f":"SHTS!AA$70","v":135.86457380562339},{"$f":"SHTS!AB$70","v":135.64618237128562},{"$f":"SHTS!AC$70","v":136.55714200577765},{"$f":"SHTS!AD$70","v":137.55322441997157},{"$f":"SHTS!AE$70","v":138.48146435298196},{"$f":"SHTS!AF$70","v":139.46449642021511},{"$f":"SHTS!AG$70","v":140.46291982773613},{"$f":"SHTS!AH$70","v":140.82551227837786},{"$f":"SHTS!AI$70","v":141.06554592504602},{"$f":"SHTS!AJ$70","v":142.06458759209599},{"$f":"SHTS!AK$70","v":143.15282127774606},{"$f":"SHTS!AL$70","v":144.13415153505483},{"$f":"SHTS!AM$70","v":145.12821349378947}]
[null,"TGTS",{"$f":"TGTS!R$70","v":105.03821528099364},{"$f":"TGTS!S$70","v":110.63496722924093},{"$f":"TGTS!T$70","v":109.85838046391831},{"$f":"TGTS!U$70","v":115.96974229120468},{"$f":"TGTS!V$70","v":115.96974229120468},{"$f":"TGTS!W$70","v":115.96447106621069},{"$f":"TGTS!X$70","v":116.55215243471433},{"$f":"TGTS!Y$70","v":115.23454628302466},{"$f":"TGTS!Z$70","v":113.22914619132462},{"$f":"TGTS!AA$70","v":112.25286325482068},{"$f":"TGTS!AB$70","v":113.39198436060711},{"$f":"TGTS!AC$70","v":114.8952057990347},{"$f":"TGTS!AD$70","v":116.23305478658281},{"$f":"TGTS!AE$70","v":117.49889995320264},{"$f":"TGTS!AF$70","v":118.82787151936658},{"$f":"TGTS!AG$70","v":120.13750656820019},{"$f":"TGTS!AH$70","v":121.1045918038877},{"$f":"TGTS!AI$70","v":122.08654291397646},{"$f":"TGTS!AJ$70","v":123.50058484928995},{"$f":"TGTS!AK$70","v":124.86855401518923},{"$f":"TGTS!AL$70","v":126.18312692760938},{"$f":"TGTS!AM$70","v":127.526835817815}]
[null,"TPC",{"$f":"'TPC reconciled'!R$70","v":1198.4052159960595},{"$f":"'TPC reconciled'!S$70","v":1265.7776715128675},{"$f":"'TPC reconciled'!T$70","v":1267.0314871378823},{"$f":"'TPC reconciled'!U$70","v":1289.4686412288677},{"$f":"'TPC reconciled'!V$70","v":1289.4686412288677},{"$f":"'TPC reconciled'!W$70","v":1284.8897559468276},{"$f":"'TPC reconciled'!X$70","v":1281.3076645147742},{"$f":"'TPC reconciled'!Y$70","v":1285.6693382872065},{"$f":"'TPC reconciled'!Z$70","v":1268.0399746951723},{"$f":"'TPC reconciled'!AA$70","v":1285.7279619648928},{"$f":"'TPC reconciled'!AB$70","v":1324.6102369803214},{"$f":"'TPC reconciled'!AC$70","v":0},{"$f":"'TPC reconciled'!AD$70","v":0},{"$f":"'TPC reconciled'!AE$70","v":0},{"$f":"'TPC reconciled'!AF$70","v":0},{"$f":"'TPC reconciled'!AG$70","v":0},{"$f":"'TPC reconciled'!AH$70","v":0},{"$f":"'TPC reconciled'!AI$70","v":0},{"$f":"'TPC reconciled'!AJ$70","v":0},{"$f":"'TPC reconciled'!AK$70","v":0},{"$f":"'TPC reconciled'!AL$70","v":0},{"$f":"'TPC reconciled'!AM$70","v":0}]
[null,"Summation",null,null,null,null,{"$f":"SUM(G146:G161)","v":1268.9498691736785},{"$f":"SUM(H146:H161)","v":1251.4530815868054},{"$f":"SUM(I146:I161)","v":1254.0727676528234},null,{"$f":"SUM(K146:K161)","v":1218.2475183726572},1234.1312091505306,1257.1080630174631,1280.5986382562462,1302.807342778746,1323.2440298760037,1344.4788971249423,1365.3134258004807,1377.9204949768309,1389.8404124503377,1412.6015426431111,1434.7584933833978,1454.8094540623624,1475.3328529952153,null,"CitiPower average demand comparisons"]
[]
[null,"Citipower"]
[null,"WMTS22",{"$f":"WMTS22!R$70","v":50.25136797261095},{"$f":"WMTS22!S$70","v":50.82630063979903},{"$f":"WMTS22!T$70","v":52.988126153011116},{"$f":"WMTS22!U$70","v":56.247731037518747},{"$f":"WMTS22!V$70","v":56.247731037518747},{"$f":"WMTS22!W$70","v":56.657454566931087},{"$f":"WMTS22!X$70","v":56.945506788103444},{"$f":"WMTS22!Y$70","v":57.815832150896917},{"$f":"WMTS22!Z$70","v":56.665410278442046},{"$f":"WMTS22!AA$70","v":57.040048724045228},{"$f":"WMTS22!AB$70","v":54.826042245890669},{"$f":"WMTS22!AC$70","v":57.0190839357263},{"$f":"WMTS22!AD$70","v":59.299847293155352},{"$f":"WMTS22!AE$70","v":61.671841184881565},{"$f":"WMTS22!AF$70","v":64.138714832276833},{"$f":"WMTS22!AG$70","v":66.704263425567902},{"$f":"WMTS22!AH$70","v":68.643074320142674},{"$f":"WMTS22!AI$70","v":69.932217197060481},{"$f":"WMTS22!AJ$70","v":71.276019836383},{"$f":"WMTS22!AK$70","v":72.714595969967689},{"$f":"WMTS22!AL$70","v":74.054817729791608},{"$f":"WMTS22!AM$70","v":75.294693250874886}]
[null,"WMTS66",null,null,{"$f":"WMTS66!T$70","v":179.76055438648211},{"$f":"WMTS66!U$70","v":183.16739451617045},{"$f":"WMTS66!V$70","v":183.16739451617045},{"$f":"WMTS66!W$70","v":178.92227399673925},{"$f":"WMTS66!X$70","v":178.88266874394799},{"$f":"WMTS66!Y$70","v":177.18666596577236},{"$f":"WMTS66!Z$70","v":176.76057342091701},{"$f":"WMTS66!AA$70","v":179.80114042556167},{"$f":"WMTS66!AB$70","v":186.60159929693074},{"$f":"WMTS66!AC$70","v":191.67925434316138},{"$f":"WMTS66!AD$70","v":196.20058418393458},{"$f":"WMTS66!AE$70","v":199.91833402575381},{"$f":"WMTS66!AF$70","v":203.62334273959792},{"$f":"WMTS66!AG$70","v":206.99494867766063},{"$f":"WMTS66!AH$70","v":208.46697896664537},{"$f":"WMTS66!AI$70","v":209.90033501092674},{"$f":"WMTS66!AJ$70","v":213.25375549219103},{"$f":"WMTS66!AK$70","v":216.09154332319559},{"$f":"WMTS66!AL$70","v":218.5917354357405},{"$f":"WMTS66!AM$70","v":221.33399602324886}]
[null,"BTS22",{"$f":"'BTS22'!R$70","v":20.779677121997654},{"$f":"'BTS22'!S$70","v":21.40261983645145},{"$f":"'BTS22'!T$70","v":21.071282272038236},{"$f":"'BTS22'!U$70","v":21.696651257280532},{"$f":"'BTS22'!V$70","v":21.696651257280532},{"$f":"'BTS22'!W$70","v":22.055439054605557},{"$f":"'BTS22'!X$70","v":21.100546476564688},{"$f":"'BTS22'!Y$70","v":21.568711133478871},{"$f":"'BTS22'!Z$70","v":21.429131096568202},{"$f":"'BTS22'!AA$70","v":21.429131096568202},{"$f":"'BTS22'!AB$70","v":21.918499401272268},{"$f":"'BTS22'!AC$70","v":22.496842158777842},{"$f":"'BTS22'!AD$70","v":23.00218749844845},{"$f":"'BTS22'!AE$70","v":23.437890604631743},{"$f":"'BTS22'!AF$70","v":23.78591318915932},{"$f":"'BTS22'!AG$70","v":24.105051655373011},{"$f":"'BTS22'!AH$70","v":24.464999696784851},{"$f":"'BTS22'!AI$70","v":24.709112844621945},{"$f":"'BTS22'!AJ$70","v":24.817374206513787},{"$f":"'BTS22'!AK$70","v":25.060522001736427},{"$f":"'BTS22'!AL$70","v":25.335106092950337},{"$f":"'BTS22'!AM$70","v":25.59435129449745}]
[null,"FBTS66",{"$f":"FBTS66!R$70","v":115.58297667554031},{"$f":"FBTS66!S$70","v":120.69657540992397},{"$f":"FBTS66!T$70","v":119.24182766215313},{"$f":"FBTS66!U$70","v":123.09159542358788},{"$f":"FBTS66!V$70","v":123.09159542358788},{"$f":"FBTS66!W$70","v":121.2904564007257},{"$f":"FBTS66!X$70","v":122.12501518311585},{"$f":"FBTS66!Y$70","v":124.3462455665957},{"$f":"FBTS66!Z$70","v":122.89408759648354},{"$f":"FBTS66!AA$70","v":125.61284293390936},{"$f":"FBTS66!AB$70","v":129.8906816669174},{"$f":"FBTS66!AC$70","v":131.59073345744173},{"$f":"FBTS66!AD$70","v":133.79236840010049},{"$f":"FBTS66!AE$70","v":135.99349570776835},{"$f":"FBTS66!AF$70","v":138.31326000042571},{"$f":"FBTS66!AG$70","v":140.71927642343613},{"$f":"FBTS66!AH$70","v":142.81208848729963},{"$f":"FBTS66!AI$70","v":144.66021293572291},{"$f":"FBTS66!AJ$70","v":146.99158752867146},{"$f":"FBTS66!AK$70","v":149.65655717538195},{"$f":"FBTS66!AL$70","v":152.33775487566581},{"$f":"FBTS66!AM$70","v":154.95810656441424}]
[null,"RTS22",{"$f":"'RTS22'!R$70","v":37.208417845248185},{"$f":"'RTS22'!S$70","v":39.749070838878389},{"$f":"'RTS22'!T$70","v":40.360610449176981},{"$f":"'RTS22'!U$70","v":36.536984500340019},{"$f":"'RTS22'!V$70","v":36.536984500340019},{"$f":"'RTS22'!W$70","v":35.313551541032162},{"$f":"'RTS22'!X$70","v":35.678704437806523},{"$f":"'RTS22'!Y$70","v":34.234193763632881},{"$f":"'RTS22'!Z$70","v":32.626293020159714},{"$f":"'RTS22'!AA$70","v":34.379109460382942},{"$f":"'RTS22'!AB$70","v":32.615722422426451},{"$f":"'RTS22'!AC$70","v":33.920351319323508},{"$f":"'RTS22'!AD$70","v":35.277165372096448},{"$f":"'RTS22'!AE$70","v":36.232749995904207},{"$f":"'RTS22'!AF$70","v":36.991152932165008},{"$f":"'RTS22'!AG$70","v":37.579338459010572},{"$f":"'RTS22'!AH$70","v":37.605651222447115},{"$f":"'RTS22'!AI$70","v":37.540967150958373},{"$f":"'RTS22'!AJ$70","v":38.023058391107064},{"$f":"'RTS22'!AK$70","v":38.411301947083679},{"$f":"'RTS22'!AL$70","v":38.684018100292683},{"$f":"'RTS22'!AM$70","v":38.978173726108494}]
[null,"RTS66_1_2",null,null,{"$f":"RTS66_1_2!T$70","v":120.64167428802672},{"$f":"RTS66_1_2!U$70","v":124.75389827787198},{"$f":"RTS66_1_2!V$70","v":124.75389827787198},{"$f":"RTS66_1_2!W$70","v":124.90501800013965},{"$f":"RTS66_1_2!X$70","v":122.61275251505766},{"$f":"RTS66_1_2!Y$70","v":124.04043124113355},{"$f":"RTS66_1_2!Z$70","v":122.71653212619043},{"$f":"RTS66_1_2!AA$70","v":122.45860503268266},{"$f":"RTS66_1_2!AB$70","v":127.35694923398997},{"$f":"RTS66_1_2!AC$70","v":128.94930797856722},{"$f":"RTS66_1_2!AD$70","v":130.89626523080284},{"$f":"RTS66_1_2!AE$70","v":132.58978891337128},{"$f":"RTS66_1_2!AF$70","v":134.04532426442071},{"$f":"RTS66_1_2!AG$70","v":135.4622851224388},{"$f":"RTS66_1_2!AH$70","v":136.57724186927157},{"$f":"RTS66_1_2!AI$70","v":137.34022020442521},{"$f":"RTS66_1_2!AJ$70","v":138.45529022412398},{"$f":"RTS66_1_2!AK$70","v":139.96341337338285},{"$f":"RTS66_1_2!AL$70","v":141.40532677787914},{"$f":"RTS66_1_2!AM$70","v":142.79154524498003}]
[null,"RTS66_3_4",null,null,{"$f":"RTS66_3_4!T$70","v":107.09870369581996},{"$f":"RTS66_3_4!U$70","v":109.48339984663797},{"$f":"RTS66_3_4!V$70","v":109.48339984663797},{"$f":"RTS66_3_4!W$70","v":108.19635591452307},{"$f":"RTS66_3_4!X$70","v":106.29706756725091},{"$f":"RTS66_3_4!Y$70","v":105.10849278291984},{"$f":"RTS66_3_4!Z$70","v":104.32020814859523},{"$f":"RTS66_3_4!AA$70","v":106.27135452170255},{"$f":"RTS66_3_4!AB$70","v":109.02447157748163},{"$f":"RTS66_3_4!AC$70","v":111.84825891833252},{"$f":"RTS66_3_4!AD$70","v":114.32196664855375},{"$f":"RTS66_3_4!AE$70","v":116.26708759146223},{"$f":"RTS66_3_4!AF$70","v":118.01007935795606},{"$f":"RTS66_3_4!AG$70","v":119.69273258148499},{"$f":"RTS66_3_4!AH$70","v":120.8497736868884},{"$f":"RTS66_3_4!AI$70","v":121.71881346205302},{"$f":"RTS66_3_4!AJ$70","v":123.19582300507813},{"$f":"RTS66_3_4!AK$70","v":124.96524467253096},{"$f":"RTS66_3_4!AL$70","v":126.61569272291004},{"$f":"RTS66_3_4!AM$70","v":128.20375560450307}]
[null,"SVTS",null,null,{"$f":"SVTS!T$70","v":13.959069667640653},{"$f":"SVTS!U$70","v":14.778252550527752},{"$f":"SVTS!V$70","v":14.778252550527752},{"$f":"SVTS!W$70","v":14.773850457513774},{"$f":"SVTS!X$70","v":13.861462912496},{"$f":"SVTS!Y$70","v":14.043659980514811},{"$f":"SVTS!Z$70","v":13.557822365333138},{"$f":"SVTS!AA$70","v":12.368699308443134},{"$f":"SVTS!AB$70","v":12.840246366470653},{"$f":"SVTS!AC$70","v":13.217306514278286},{"$f":"SVTS!AD$70","v":13.451574085616672},{"$f":"SVTS!AE$70","v":13.632159336856386},{"$f":"SVTS!AF$70","v":13.71208903910934},{"$f":"SVTS!AG$70","v":13.795322390844957},{"$f":"SVTS!AH$70","v":13.926345355884695},{"$f":"SVTS!AI$70","v":13.883691259195809},{"$f":"SVTS!AJ$70","v":13.730321531741286},{"$f":"SVTS!AK$70","v":13.816579877783632},{"$f":"SVTS!AL$70","v":13.89918275326619},{"$f":"SVTS!AM$70","v":14.218057658189034}]
[null,"TSTS",{"$f":"TSTS!R$70","v":31.345066158988157},{"$f":"TSTS!S$70","v":32.312065521532631},{"$f":"TSTS!T$70","v":31.81272723139001},{"$f":"TSTS!U$70","v":32.596390829646388},{"$f":"TSTS!V$70","v":32.596390829646388},{"$f":"TSTS!W$70","v":32.865299870020884},{"$f":"TSTS!X$70","v":31.513646524075799},{"$f":"TSTS!Y$70","v":32.141956246241932},{"$f":"TSTS!Z$70","v":30.934037093249117},{"$f":"TSTS!AA$70","v":30.171493368548195},{"$f":"TSTS!AB$70","v":30.879526720525099},{"$f":"TSTS!AC$70","v":31.342598670350821},{"$f":"TSTS!AD$70","v":31.750794238516473},{"$f":"TSTS!AE$70","v":32.067317657705999},{"$f":"TSTS!AF$70","v":32.302295562128883},{"$f":"TSTS!AG$70","v":32.510100280117506},{"$f":"TSTS!AH$70","v":32.630888843268643},{"$f":"TSTS!AI$70","v":32.646995229140437},{"$f":"TSTS!AJ$70","v":32.719245869860096},{"$f":"TSTS!AK$70","v":32.872767282836421},{"$f":"TSTS!AL$70","v":33.010167492385548},{"$f":"TSTS!AM$70","v":33.112880990579121}]
[null,"TCP",{"$f":"TCP!R$70","v":662.65343867007039},{"$f":"TCP!S$70","v":700.56788059473104},{"$f":"TCP!T$70","v":715.52365329397173},{"$f":"TCP!U$70","v":719.40284099595954},{"$f":"TCP!V$70","v":719.40284099595954},{"$f":"TCP!W$70","v":708.42576286237136},{"$f":"TCP!X$70","v":704.39896640319546},{"$f":"TCP!Y$70","v":695.67534098531507},{"$f":"TCP!Z$70","v":682.76004566183065},{"$f":"TCP!AA$70","v":701.91948868390818},{"$f":"TCP!AB$70","v":725.80022861033297},{"$f":"TCP!AC$70","v":743.65591134153044},{"$f":"TCP!AD$70","v":759.34982432457639},{"$f":"TCP!AE$70","v":771.61894576775512},{"$f":"TCP!AF$70","v":783.93766745459061},{"$f":"TCP!AG$70","v":795.14933457653615},{"$f":"TCP!AH$70","v":798.47695232708884},{"$f":"TCP!AI$70","v":801.73809030008806},{"$f":"TCP!AJ$70","v":813.6864451080113},{"$f":"TCP!AK$70","v":823.41845879762457},{"$f":"TCP!AL$70","v":831.39387225161408},{"$f":"TCP!AM$70","v":840.01279355401073}]
[null,"Summation",null,null,{"$f":"SUM(E166:E174)","v":686.93457580573886},702.35229823958173,702.35229823958173,694.97969980223104,689.01737114841887,690.48618883118684,681.90409514593841,689.532424871844,705.95373893190492,722.06373729595964,737.99275295122504,751.8106650183355,764.92217191723967,777.56331901593444,785.97704244863291,792.33256529410482,802.46247608566978,813.55252562389921,{"$f":"SUM(W166:W174)","v":823.93380198088187},834.48556035739523]
[]
[]
[]
["Peak-average ratio (before post-model adjustments)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Peak to average ratios Powercor"]
[null,"Powercor",2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026]
[null,"ATS West",null,null,null,null,{"$f":"(G73/G146)","v":2.0416222665776691},{"$f":"(H73/H146)","v":1.9904636052594324},2.0737140712910058,2.0332521876745013,2.156429369508305,2.0669384659398999,2.0669384659398999,2.0669384659398999,2.0669384659398999,2.0717643727778161,2.07869689186967,2.0901135280291405,2.110878308799049,2.1467968588834263,2.1675736818882307,2.1960872214495342,2.2321496000038277,2.2694172254093186]
[null,"BATS",{"$f":"(C74/C147)","v":1.6022673469683073},1.6074990330739503,1.6295760916001789,1.751811015187378,1.6512616276089065,1.6580346381192055,1.6965242563735585,1.6890223087532523,1.746481139248937,1.6838893363816321,1.7177351899087261,1.7421692909328739,1.8000651550428448,1.825350030694082,1.8722207188070648,1.9199791434041302,1.9505829206406888,2.0383206047104925,2.1068163375284104,2.1831734423662681,2.2312979260477994,2.3230132781329136]
[null,"BETS22",null,null,{"$f":"(E75/E148)","v":2.151727408203417},2.0885479597021699,2.1804163971823729,2.1524999813097083,2.1528623365846529,2.1850041000386562,2.4618512548594125,2.3514977603984697,2.3514977603984697,2.3925566698578264,2.4484218244450546,2.50486145376063,2.5512613704044322,2.5981373687757428,2.6578789956446434,2.7186942475489166,2.7615515604222449,2.8053608785538353,2.8666729418073231,2.9277200524637017]
[null,"BETS66",{"$f":"(C76/C149)","v":1.9819117988385913},1.9822615129667889,1.9587106274466237,1.9888939062163997,2.0202150312467646,1.8919667910474245,2.0148724743377535,2.0293315685541899,2.1083772905531633,2.0217902027008599,2.0319147131353552,2.0590674192146237,2.0837270452668797,2.1277481665164943,2.1330502837104293,2.1355662908980206,2.1595800460146597,2.1856591990617522,2.2345869060034471,2.2349664768899622,2.2757983133132691,2.2924858946549769]
[null,"BLTS22",{"$f":"(C77/C150)","v":1.3839261108817102},1.3587961885663054,1.389319727546559,1.4043095658877749,1.3861855297303101,1.403907540652046,1.382529947079665,null,1.4101024035800827,1.4431942884426032,1.4385400957982248,1.4454076415385431,1.4564085888794926,1.4632490722870426,1.4721634365356988,1.4789848364331868,1.4845073124677615,1.4954829653267985,1.5133763397637547,1.5322812719715238,1.5484792683745141,1.5631147232390983]
[null,"ATS-BLTS",null,null,{"$f":"(E78/E151)","v":1.4655850524642293},1.4289822894645436,1.4497391505185639,1.4825909817059324,1.5034236436818473,1.5133398432782919,1.5073502049986156,1.4376164084670644,1.3964904678934154,1.4044633570807219,1.4170897181933026,1.4267106161589069,1.4420794200710063,1.4525261703811341,1.4821289987891579,1.4950309572190388,1.511460012344811,1.5285684467005878,1.543881783079305,1.5649713982654296]
[null,"GTS66",{"$f":"(C79/C152)","v":1.6107168677223767},1.657446497460261,1.6666092136077051,1.7418645014926204,1.7524165499808237,1.7880993040896349,1.8521587813586802,1.8614167719357897,1.9521762277013546,2.0070876709230396,1.7327686695994451,1.7531716178574721,1.7742568336118298,1.8026958539985398,1.819131318811585,1.8480401587461601,1.8570579933664215,1.9081155005865333,1.938670360751912,1.9720210059010101,2.0023424485000887,2.0383418190542351]
[null,"HOTS66",{"$f":"(C80/C153)","v":1.9302513755343362},1.9528678672524633,1.9493270427986804,2.0216771497288266,1.9669006901661812,1.9757947999669168,2.0623332201495974,1.985647879111788,2.1684054474229351,2.0256709062357312,2.0525183869645285,2.0746730957826873,2.1237575464081395,2.1916208720428818,2.265530158503239,2.300040324769367,2.3363453850286851,2.4172317485802841,2.4903212120458065,2.5201438968950329,2.5994467656803679,2.6394271296545586]
[null,"KTSeast",null,null,{"$f":"(E81/E154)","v":1.9118814464322216},1.835486563478004,1.9130541659395928,1.8883192111532043,1.9416932223773169,1.9623065106813131,1.98949902915903,1.9841742261565887,2.011931207142104,2.0459341720052873,2.0633520931010239,2.0929289859628604,2.1310582738329233,2.1374248665145421,2.1547142269541442,2.1983583021472146,2.23024090413249,2.2610752421935927,2.2969918195040488,2.3213430671977702]
[null,"KTSwest",null,null,{"$f":"(E82/E155)","v":2.028419412714479},2.0579686327980586,2.0485538356749768,2.0598642237607678,2.1169468424736704,2.0894729615215555,2.2441254585696235,2.2635570853718368,2.2690476821424039,2.3036567171255511,2.3432948876097264,2.3775498917477478,2.4259696632440604,2.4518355587375558,2.4670131498807519,2.5483190059050584,2.5803423582030023,2.621137488624576,2.6722649599609802,2.7017290853115732]
[null,"KGTS22",{"$f":"(C83/C156)","v":2.0003500182214551},2.0633195062899317,2.2245379899911808,2.0235334040817388,2.030464428200585,2.1321384700159056,2.0571150128883624,2.0898191422695116,2.142925673785852,2.2998636344913495,2.2331260277471578,2.2503836144598375,2.2751849388025027,2.2938825093094097,2.3193596070672253,2.3607591451753733,2.3661156279078011,2.3895802859600961,2.4463103407205864,2.4791231486319103,2.5075080241078904,2.5421035599974906]
[null,"KGTS66",{"$f":"(C84/C157)","v":2.0917681161019814},2.0749233127541182,2.0436490182007807,2.0534402129049512,2.0824715430115428,1.9173011564669076,2.0171634227851651,2.0521230865485749,2.1775107956837232,2.0869885165550013,2.0929938198947018,2.100776369116061,2.111830436956132,2.1321805039105954,2.1584670918119788,2.1499506874663155,2.1508713764825256,2.1960052451840575,2.2230869651662806,2.2434612859954695,2.2555266474019642,2.2842824087549167]
[null,"RCTS22",{"$f":"(C85/C158)","v":2.4102684538759989},2.2259927664473769,2.0823246976991703,2.1665059429685805,2.3325584260869969,2.0771226180883162,2.2965850031403741,2.4629765638108596,2.5163036702406498,2.2989483351301701,2.4698553659490585,2.4903202602503676,2.53024716430106,2.5811197492286113,2.6518815142724779,2.6797920215727662,2.6729297069206428,2.7461375557796548,2.7977960014717769,2.7886128674037507,2.8699167368837686,2.931866672023911]
[null,"RCTS66",{"$f":"(C86/C159)","v":2.2322295970411083},2.0666786844251499,2.1060463798324851,2.0302844664288098,2.2363693551748773,1.9790737335670849,2.1253453230081196,2.2602488983701274,2.4087994252335068,2.3083852007838064,2.3431227048540322,2.3622984731038339,2.4039410144806515,2.4542894149898427,2.5196022667988371,2.530849624734484,2.5528628189422364,2.635738362740534,2.6912842176838385,2.7153853669594006,2.7702622996053226,2.8340337827422371]
[null,"SHTS",{"$f":"(C87/C160)","v":1.9822418505919579},2.0000501971695597,1.9053023125364241,1.9055998074709319,1.987061676362732,1.8606457337847859,1.9536973556143427,1.993476018812016,2.0908852453653326,1.9783802143653537,1.9865071143412958,2.0048475793332767,2.0276637277580551,2.0411678649647582,2.0669805137330233,2.0648738484969678,2.0788558247297679,2.103790973823839,2.1500109859578012,2.1552452516473779,2.1613211261197334,2.2060873307674189]
[null,"TGTS",{"$f":"(C88/C161)","v":1.6024174836280261},1.6135405332198618,1.6347322202825543,1.6099884432787357,1.6119482414762876,1.6495658859223934,1.673061050227441,1.6861333021814442,1.705566777716671,1.6791550796639687,1.6766347013215164,1.7044382341487556,1.7300128168730486,1.7635060360932786,1.7818468109675778,1.8146995399742782,1.854749312037195,1.8719187766556951,1.9245053457034418,1.9608411988231804,1.9925340372039408,2.0361738520190635]
[null,"TPC (unreconciled)",{"$f":"(C89/C162)","v":1.6029643354891474},1.6899164881750715,1.6663884866429881,1.7038773147440311,1.6919432417624993,1.6814724628318001,1.7579097188355914,1.7483907024226322,1.8144475173590779,1.7882780569579899,1.8239205802615803,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,"Peak to average ratios CitiPower"]
[]
[]
[null,"Citipower"]
[null,"WMTS22",{"$f":"(C94/C166)","v":1.7152836899358261},{"$f":"(D94/D166)","v":1.6775163749981936},{"$f":"(E94/E166)","v":1.6505718136613872},{"$f":"(F94/F166)","v":1.646134049971568},1.6503417640270912,1.6611415125236388,1.6509922765117275,1.5873377554335346,1.6154672313471763,1.6471334092206835,1.740758200616046,1.7407582006160458,1.7407582006160458,1.7407582006160458,1.7407582006160456,1.7372256436500513,1.7309412913088513,1.7471747477156838,1.7503709848132669,1.7644258433386362,1.7838127585164596,1.785059319367144]
[null,"WMTS66",null,null,{"$f":"(E95/E167)","v":2.0897822282177074},2.0463094552576391,2.0554981629726541,1.9865989514498552,2.0675361259360288,2.0706830956303381,2.098549142768424,2.0836168594869262,2.0879893661978506,2.1024880536692523,2.0900646697633913,2.108394607114128,2.1128324822153641,2.1172254754941355,2.1055168264489157,2.1435192909956879,2.171861314537368,2.1664642896102051,2.1976769428204674,2.2078116629434925]
[null,"BTS22",{"$f":"(C96/C168)","v":1.8743384374188758},1.8960250162272039,{"$f":"(E96/E168)","v":1.9338602481235447},1.9160263676895064,1.8787795692408575,1.9490520920376047,1.9097094448569933,1.9165808115726461,1.9296793755303447,null,1.9242867803907184,1.9312225646198016,1.9422709347855804,1.9643503757554228,1.9987987383978574,2.0241216796085131,2.0629011134867445,2.1053343155987725,2.1563196608165405,2.2162656382574752,2.2799353801358828,2.3393282291251678]
[null,"FBTS66",{"$f":"(C97/C169)","v":1.8738383544622323},1.8498216974158133,{"$f":"(E97/E169)","v":1.8403940691634102},1.9257217203484887,1.8806700539733734,1.9249934381462945,1.9935720880283501,1.9711642193160948,2.0104570173817642,2.0397195511177268,1.9210286282330771,1.9105941179074977,1.9183042065723517,1.9286704173106408,1.9374324279978985,1.9508931866491663,1.9563984478405501,1.9728020566587054,1.9974255916939989,2.0068906272241538,2.0293969989427669,2.0505495578332784]
[null,"RTS22",{"$f":"(C98/C170)","v":2.0931219158541965},2.1301493892011418,{"$f":"(E98/E170)","v":2.0482733838024987},2.0752532146767924,2.057241314216173,2.0281428323727915,2.0583457717151794,2.0439850558866621,2.079797272561926,2.0395517158727601,2.1171820463222542,2.1171820463222542,2.1171820463222546,2.1394314567318409,2.1661313487956084,2.1728922310239254,2.164320421138346,2.2165103452484831,2.2308168402816961,2.2294363956027134,2.2706124636214549,2.2886221906537396]
[null,"RTS66_1_2",null,null,{"$f":"(E99/E171)","v":2.0447861994854155},1.9893677419847409,2.0243090499780054,1.950393127770496,2.0279177313222201,2.0027675270209166,2.0082653107985684,1.9935552633597999,1.9935552633597999,1.9806802629474249,1.9874351765275637,1.9806586817820215,1.9856816181090053,1.9762050261649999,1.9726425000815684,1.9792765447516369,1.9882798011110125,1.9815601118041464,1.9818320883942386,1.9809465603321921]
[null,"RTS66_3_4",null,null,{"$f":"(E100/E172)","v":1.9994479179467353},1.9800667349905432,1.983755081320336,1.976281213581303,2.0058137264252629,1.9959663731205486,2.0138115296197427,2.0123300841526444,2.0399747168792239,2.0387598310117139,2.0365203749137804,2.0544575478822886,2.0808107412072738,2.0814918215959741,2.1023991413491059,2.1261328788300022,2.1542742044030119,2.1799226722548579,2.210108019167861,2.2119008882348616]
[null,"SVTS",null,null,{"$f":"(E101/E173)","v":2.5312536013518701},2.4035010655653428,2.5384921888165723,2.4263771682614501,2.6167997585259721,2.8161878946723853,2.6699273927092779,2.7794885733164221,2.7845108037608552,2.8132779458080481,2.8748542698611224,2.9157894715498291,3.0147446401308144,3.0974862244425116,3.1910779730378076,3.2189300484799372,3.3850814134045262,3.4985059177760847,3.5901739966787516,3.5962411062959139]
[null,"TSTS",{"$f":"(C102/C174)","v":2.1406650986688858},2.210256211849023,{"$f":"(E102/E174)","v":2.2253657214187061},2.1747490156558578,2.273866440100011,2.1742893091847568,2.333082244287132,2.3388482965011899,2.336701918568223,2.3731829057037026,2.4115191877071802,2.4265300079146765,2.4693266463913268,2.5366629371165961,2.5822066506340686,2.5859796636040659,2.6543574636504319,2.7402172208703632,2.7930334158204433,2.8496141194867923,2.9364451303202852,3.0265243143419793]
[null,"TCP",{"$f":"(C103/C175)","v":1.8094673978640701},1.8474005055246108,{"$f":"(E103/E175)","v":1.8285003938954516},1.8536970057563,1.8359605459635315,1.7982583832589292,1.8400150079041584,1.7950907116782309,1.8508456303045528,1.853756925141647,1.8349059880064043,1.8324569950828198,1.8359026340870586,1.852405572547593,1.8668405639485994,1.8741476951950826,1.8905561134670243,1.9222384163995572,1.9407558105567235,1.9532057595902916,1.9841330458018767,2.0008861547194687]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total peak to average ratios"]

{"sheet":"Industrial adjustments","index":4,"n_rows":63,"n_cols":5,"rows_kept":63,"cut":false,"hidden":false,"merged":[]}
[null,"Summer industrial max demand contribution (MW)"]
[]
[null,"Terminal Station",2014,null,"Notes:"]
[null,"RCTS 22kV",14,null,"For terminal stations that have a substantial industrial load, the per capita approach will be less reliable."]
[null,"RCTS 66kV",0,null,"For these TSs, the industrial load has been excluded and given a zero growth rate"]
[null,"WETS 66kV",45,null,"The remaining peak load has been allocated the growth rate from the statistical model"]
[null,"KGTS 22kV",0,null,"Updated information on industrial loads was not availble for 2015, so are based on information provided for the 2014 forecasts"]
[null,"KGTS 66kV",0]
[null,"HOTS 66kV",0]
[null,"BETS 22kV",0]
[null,"BETS 66kV",0]
[null,"SHTS/GNTS",0]
[null,"HYTS/TGTS/APD",0]
[null,"BATS/ELTS",0]
[null,"MLTS/GTS/PTH",84.2]
[null,"ATS West",0]
[null,"ATS-BLTS",70.900000000000006]
[null,"BLTS 22kV",20.7]
[null,"KTS East",0]
[null,"KTS West",0]
[null,"WMTS 66kV",0]
[null,"WMTS 22kV",0]
[null,"BTS 22kV",0]
[null,"FBTS 66kV",0]
[null,"RTS 66kV Bus 1&4",0]
[null,"RTS 66kV Bus 2&3",0]
[null,"RTS 22kV",0]
[null,"SVTS 66kV",0]
[null,"TSTS 66kV",0]
[null,"Powercor"]
[null,"Citipower"]
[]
[null,"Winter industrial max demand contribution (MW)"]
[]
[null,"Terminal Station",2013]
[null,"RCTS 22kV",0]
[null,"RCTS 66kV",0]
[null,"WETS 66kV",12]
[null,"KGTS 22kV",0]
[null,"KGTS 66kV",0]
[null,"HOTS 66kV",0]
[null,"BETS 22kV",0]
[null,"BETS 66kV",0]
[null,"SHTS/GNTS",0]
[null,"HYTS/TGTS/APD",0]
[null,"BATS/ELTS",0]
[null,"MLTS/GTS/PTH",84.2]
[null,"ATS West",0]
[null,"ATS-BLTS",64.2]
[null,"BLTS 22kV",19]
[null,"KTS East",0]
[null,"KTS West",0]
[null,"WMTS 66kV",0]
[null,"WMTS 22kV",0]
[null,"BTS 22kV",0]
[null,"FBTS 66kV",0]
[null,"RTS 66kV Bus 1&4",0]
[null,"RTS 66kV Bus 2&3",0]
[null,"RTS 22kV",0]
[null,"SVTS 66kV",0]
[null,"TSTS 66kV",0]
[null,"Powercor"]
[null,"Citipower"]

{"sheet":"Technology Adjustments","index":5,"n_rows":129,"n_cols":16,"rows_kept":129,"cut":false,"hidden":false,"merged":[[3,2,3,13],[35,2,35,13],[67,2,67,13],[99,2,99,13],[131,2,131,13]]}
[null,"Technology impacts on maximum demand are projected by Oakley Greenwood and may be included or excluded from the demand forecasts using the options on the 'Scenarios' sheet."]
[]
[null,null,null,null,null,null,"SOLAR ONLY"]
[null,null,"Cumulative Demand Impacts (KW)",null,null,null,null,null,null,null,null,null,null,null,null,"Solar capacity increase per year (trend)"]
[null,"Terminal Station",2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,null,"GWh"]
[null,"RCTS 22kV",77.657931109989832,151.22062022725447,225.26228916422522,293.46067943790831,354.66014939810304,411.88700487154784,467.32639351440451,518.0863155198989,560.5989099251135,598.46125399956486,630.88312227067149,665.06145770680155,null,0.11011301894540526]
[null,"RCTS 66kV",275.3326648445094,536.14583535117492,798.65720703679858,1040.4514998253112,1257.4314387750928,1460.3266536354879,1656.8844860965251,1836.8514822978234,1987.5779533708571,2121.8171732711849,2236.7674335051083,2357.9451682332055,null,0.67305090068848461]
[null,"WETS 66kV",578.66427163411777,1126.2900030453225,1677.8228322159653,2186.8548962698605,2645.5351912302503,3077.1049890262148,3496.3302155672923,3884.9663623207821,4226.6183386207467,4539.1236514263474,4817.3636511003297,5112.6592551957183,null,0.67305090068848461]
[null,"KGTS 22kV",22.575407584950341,43.789861511342743,65.062085896001889,84.647086351480439,102.31143413826128,119.02080364382749,134.65652619109153,149.29432195769417,165.09106890179268,180.03690673455262,193.98899624242986,209.02231295625342,null,5.4366182132080935E-2]
[null,"KGTS 66kV",337.44937211924116,658.47673340222514,985.00547592335033,1290.0543409187276,1569.3803452735983,1837.0595373221354,2095.788689232355,2341.5439788293143,2570.5305803663055,2787.2853006645068,2989.2590478364509,3205.868323899876,null,0.38006970449237532]
[null,"HOTS 66kV",524.82685419384291,1007.1682685766701,1478.892660529207,1899.0205503728814,2262.0701583251657,2589.4081412745018,2901.0095135965739,3176.3559734539717,3403.248212605853,3595.4321398573506,3748.6116681090357,3908.3172457930818,null,0.72558343941877812]
[null,"BETS 22kV",110.08489150883118,213.63591829320268,317.7164393799867,412.84821101743404,497.16207564008238,574.68596020369785,650.25315306326149,718.69327413882968,771.260818863949,815.22484155756536,849.18413169611438,884.55804186085254,null,8.4261434941163671E-2]
[null,"BETS 66kV",1356.8788042929189,2627.5882860999182,3898.3892829733818,5054.6640904663018,6075.1935547148651,7010.812717755648,7919.0155774689338,8742.9949131080666,9417.6356156969887,9992.4898636886883,10451.586147173541,10931.77521137519,null,2.8384051834313873]
[null,"SHTS/GNTS",1412.6067496091578,2759.506691737291,4133.3702190112526,5414.4065851850646,6579.6119210442585,7683.3020963260897,8751.4072672883049,9741.4247970248744,10531.84543039346,11235.499155425758,11836.681915641135,12470.03242436332,null,1.6628331747853764]
[null,"HYTS/TGTS/APD",3576.1719874487344,6961.2610803517837,10388.664570639721,13545.65815804778,16367.61583156431,18983.751921909763,21526.757306951225,23849.388078486187,25671.77895202292,27218.782117239753,28442.244657883875,29720.700863634393,null,2.0211522156041752E-3]
[null,"BATS/ELTS",1469.4300664752998,2856.3515203946458,4248.876522989709,5520.620606069464,6645.0975599948733,7674.8298766911421,8680.2493222831145,9581.9393407766674,10228.523177592333,10748.623953931199,11122.229298946586,11508.820580991895,null,1.8396496317441162]
[null,"MLTS/GTS/PTH",44.252578071810156,85.326438853593586,125.933900472243,162.55683451040281,194.67100198224097,224.05747338662871,252.02467171738812,276.78293995474968,292.4972665487964,304.9747761410145,313.80274495799279,322.886253050775,null,4.2999486481493709E-2]
[null,"ATS West",1389.5315341718399,2783.9782866129112,4228.9942171881621,5600.9931339177183,6858.7741155374615,8042.6399043250049,9234.6664819612888,10349.688047337802,11439.341563896285,12427.742285680104,13286.235288552647,14204.031921886723,null,1.5177951106004119]
[null,"ATS-BLTS",257.28890269051521,499.85770199092968,744.24420443615327,968.90907849762152,1169.9253124688523,1357.1621733745974,1540.5996944152928,1711.818565029906,1880.4720956210765,2035.5383921781086,2174.3225353015559,2322.5690587252343,null,0.33035699952066677]
[null,"BLTS 22kV",72.091576815620911,139.95133812025477,208.39080325301154,271.49295875994176,328.29389235963583,381.68329363256157,433.92060472873868,483.50146677286705,537.34191275031515,588.64666577145113,636.79810494842695,688.8883434589136,null,9.2418372005367622E-2]
[null,"KTS East",691.07705843301449,1344.6974229253326,1988.4287459625007,2571.9367691900798,3086.5412056571745,3560.0874059787407,4024.4760371777447,4451.1060598279691,4906.4682887077188,5330.4591673957575,5717.569664142201,6132.7930367189065,null,1.9281912861492643]
[null,"KTS West",1564.7484506645433,3060.8451678461643,4569.3622217634602,5950.9529114300622,7169.737139505829,8275.5810195831364,9372.2140577173232,10363.658524941202,11176.507417511975,11841.947074497184,12332.253736300663,12842.861166305227,null,1.9281912861492643]
[null,"WMTS 66kV",581.80430626592306,1216.9308567170483,1961.1822205875374,2776.8864854225758,3660.1717257651699,4638.6387628822777,5614.7840824259929,6676.0515887202755,7888.7348496732193,9211.4805274733972,10648.152511500492,12842.861166305227,null,0.48869136372420208]
[null,"WMTS 22kV",287.52984570577041,659.71630812539024,1161.0088533915418,1781.6904958676942,2523.8417440611338,3401.4484389476993,4300.6721819749582,5328.4913645666393,6526.253901435125,7884.6760741298513,9413.4284565129037,12308.895575473132,null,7.8178571974048372E-2]
[null,"BTS 22kV",256.29040594561849,515.75737023822103,796.61722252914365,1079.0707568622574,1359.931225345887,1651.3865794849883,1933.0454850884842,2220.7136914614448,2540.7187691719228,2870.9233340202222,3210.2362349631612,11238.589191587829,null,0.25849322056868673]
[null,"FBTS 66kV",663.20109413568343,1387.6835547423875,2240.0995964851877,3177.2596039811478,4186.5709327974473,5271.8509582265606,6327.7095993472722,7458.1618129901917,8733.2557274073006,10105.663377464731,11575.906107717907,3589.652347086278,null,8.3293455179383968E-2]
[null,"RTS 66kV Bus 1&2",573.53077022841285,1205.2815893540637,1951.7199537193014,2778.0091056661308,3674.631753059753,4646.4774164693845,5600.8663659832064,6627.1318158181803,7790.2925727931815,9050.5040782798133,10409.589144224783,13260.050054063699,null,0.8491711439791918]
[null,"RTS 66kV Bus 3&4",975.37837910792325,1984.3452110846536,3111.3443419397222,4292.3458017105349,5507.9832314397536,6757.3332097502871,7965.8002001391415,9219.2810145322001,10619.696165159594,12089.80718072775,13626.41524614933,11972.763639940576,null,0.8491711439791918]
[null,"RTS 22kV",280.3656455305977,593.22061799266953,967.45713945258331,1386.8499952496377,1847.4494355313652,2352.6453978409445,2852.6977823405346,3395.5205929154295,4013.9142557826212,4689.2428089010027,5423.1933768626823,15358.325379786074,null,3.7142802865040486E-2]
[null,"SVTS 66kV",326.45842579468729,648.5307870268374,991.98313842764105,1334.8359291969298,1670.3650297351346,1996.5917761669234,2308.6393384495127,2619.9116725456142,2962.7511588717689,3309.6277197572072,3658.4586979147239,6272.0203669172324,null,0.14534530322904515]
[null,"TSTS 66kV",652.91685158937457,1297.0615740536748,1983.9662768552821,2669.6718583938596,3340.7300594702692,3993.1835523338468,4617.2786768990254,5239.8233450912285,5925.5023177435378,6619.2554395144143,7316.9173958294477,4044.0560623929523,null,0.9028376065810324]
[null,"Powercor",13760.669101668938,26856.091175340014,40083.073678835128,52269.528390268038,63164.012327610057,73263.400972940726,83137.579998970876,92178.094441778623,99767.337603396518,106362.08471946008,111779.78214460876,117488.79066615638,null,13.096215268856767]
[null,"Citipower",4597.4757243039912,9508.5278693349464,15165.378743387941,21276.620032350769,27771.675137205915,34709.55609210291,41521.493712648124,48785.086898641202,57001.119718038266,65831.180540268382,75282.297171675425,90887.213783553001,null,2.8456656583079702]
[]
[null,null,null,null,null,null,"ENERGY EFFICIENCY ONLY"]
[null,null,"Cumulative Demand Impacts (KW)"]
[null,"Terminal Station",2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026]
[null,"RCTS 22kV",0,51.264953115756477,153.13552075342628,265.52616380087989,266.20545664598666,257.7924580067467,247.99315344769332,235.57823476443437,222.1186004667525,211.29406316066252,202.74687605851395,194.54543651910492]
[null,"RCTS 66kV",0,181.75756104677296,542.93502812578413,941.41094438493769,943.81934629031628,913.99144202392006,879.24845313273079,835.23192325572188,787.51140165484981,749.13349666053068,718.82983329836759,689.75200220409931]
[null,"WETS 66kV",0,381.52919533492383,1136.8605455458219,1966.461569789089,1966.859880133293,1900.4052690182007,1824.1131907400561,1729.6257277933516,1632.6756778701993,1555.1954433477665,1494.9057952169276,1436.9533720871573]
[null,"KGTS 22kV",0,15.625753778897671,46.201047746500286,79.302110187066361,78.718860433130914,75.499516033539805,71.936797262431398,67.84005805400632,65.092866097561526,63.083091546770767,61.843087287798163,60.62745739800387]
[null,"KGTS 66kV",0,228.09379878672576,677.64856853166702,1168.6955019878983,1165.5432407216522,1122.9848607216622,1074.8708518571311,1017.2471998882264,961.57820156311766,917.36992235141474,883.52315403558941,850.92517718056183]
[null,"HOTS 66kV",0,337.4387675564094,1000.8239749510674,1723.3039310749846,1716.0728687552482,1651.1006298682573,1578.2536497834774,1490.698176749479,1402.9600792205213,1332.7816546517856,1278.0718888707663,1225.6079211627975]
[null,"BETS 22kV",0,71.036733877012452,213.26162549826799,371.58014061463695,374.28102596421377,364.0787002929103,351.77604134388423,335.84184686320236,316.83583834681798,301.35109904856802,288.81974394985031,276.8094915154532]
[null,"BETS 66kV",0,875.28851838754974,2621.1148500593181,4555.8281243895435,4578.2177839280066,4443.5351021314355,4284.1031740140897,4083.5538627105361,3867.3384401846033,3694.0349988534695,3558.4666557057003,3427.8735701474061]
[null,"SHTS/GNTS",0,949.60525306163208,2841.7849734075799,4936.0171723795784,4956.8244151838226,4807.6286823279534,4631.7930147934185,4406.9419091097152,4136.0866011585749,3913.6883963110454,3730.9992855295504,3556.8380154493216]
[null,"HYTS/TGTS/APD",0,2342.7264437674157,7042.3662962129802,12285.732974921601,12389.73539383752,12065.460569512474,11670.274541832019,11156.332139678603,10546.375807475215,10052.247416292454,9656.276958071021,9275.904265930234]
[null,"BATS/ELTS",0,945.87531413544571,2845.4484509970484,4967.6390980098286,5013.2324080457074,4885.3314697067899,4728.4653834331875,4519.5716113992366,4251.3660344689742,4029.9568588698044,3846.3157463131743,3671.0429759999138]
[null,"MLTS/GTS/PTH",0,28.982169587342785,86.122376349650509,148.5657074393701,148.20439097131271,142.83361959520894,136.75618268461903,129.22252364816077,119.25766305640333,110.90305536499548,103.74947398578531,97.057320169418787]
[null,"ATS West",0,908.65149902165524,2788.8143689011949,4962.1996559729123,5097.9214774532711,5050.9996592146608,4966.7794689512584,4826.4102479825333,4724.9862012047624,4666.2155476109274,4653.3868103334025,4640.5933428582384]
[null,"ATS-BLTS",0,166.27488141271249,497.47213185363557,863.92703220724661,867.47032852266352,841.3162748910355,810.54863992612366,772.75624000823245,742.90808410233853,720.91976801369492,706.84034679077718,693.03589389411093]
[null,"BLTS 22kV",0,46.866871098311037,139.68826193300407,241.69027761022835,241.81333407632212,233.72008647079744,224.41812435056465,213.41692732898719,206.77184338171671,202.35096468727244,200.33974262766003,198.34851065892425]
[null,"KTS East",0,440.92345247496326,1312.9959071870148,2269.9498459945867,2269.399887767876,2191.9166155403927,2103.2850128138693,1995.5197017858848,1927.3093395316821,1880.1696361280026,1855.5255300976414,1831.2044438365424]
[null,"KTS West",0,990.28272145056883,3008.6471944441791,5302.6147793848777,5399.7444175310202,5306.7949198213428,5178.538216168181,4997.5503978702964,4800.7971823026801,4649.8034169822131,4541.4637194201805,4435.6483199876047]
[null,"WMTS 66kV",0,791.52800832915955,2418.5175815825664,4288.2040097376248,4394.3330575753625,4346.901157844366,4270.9998903063488,4146.9239353005623,4034.1959384990791,3959.4060688358986,3922.9696488612844,4435.6483199876047]
[null,"WMTS 22kV",0,796.04022889678436,2466.7959211961338,4433.3131169399385,4602.0657721594926,4608.4410440266338,4582.1329735067002,4496.3853682167783,4389.4830820429352,4321.0216391915801,4290.2861278213759,3886.8685349092116]
[null,"BTS 22kV",0,198.80922414840671,594.134662396154,1030.4552988994546,1033.1593774769788,1000.3660349286121,961.99157044279468,915.54405972538359,884.12191999786194,862.13163333969533,850.06955426332615,4259.7692387442466]
[null,"FBTS 66kV",0,261.07694974239979,778.41654741065577,1346.2462763832925,1345.1880153871812,1297.3148405013944,1241.7222296884815,1174.6348902084821,1105.254595101876,1048.3060689611605,1002.1694975537325,838.17623567087639]
[null,"RTS 66kV Bus 1&2",0,329.73553622168879,1001.2831756094797,1764.0353616897114,1795.8564059093576,1764.6224841342869,1721.7541435949972,1659.2178308193318,1591.1073623706623,1538.7985769037209,1501.0383634630264,958.06342399827452]
[null,"RTS 66kV Bus 3&4",0,253.08682731204732,751.9219235747164,1295.666355841031,1289.7898535731979,1239.1559893409255,1181.3712031079674,1112.701731019836,1042.3942249609204,984.25539072332845,936.59462230708755,1464.2047389472812]
[null,"RTS 22kV",0,229.34566654988501,702.09842517500692,1246.9539293646701,1279.6499026843201,1267.3507396824921,1246.4571005750095,1210.4658873431076,1169.7376427889085,1140.0540389336252,1120.8106068604225,891.24173949394935]
[null,"SVTS 66kV",0,58.55108534447259,172.6302723929756,295.21718404593696,291.69535910987287,278.22610410040539,263.36277121777397,246.37697020839332,229.26670810653147,215.05208355729479,203.3056060739643,1101.8919924408656]
[null,"TSTS 66kV",0,117.10217068894518,345.2605447859512,590.43436809187392,583.39071821974574,556.45220820081079,526.72554243554794,492.75394041678663,458.53341621306294,430.10416711458959,406.6112121479286,192.20073936223849]
[null,"Powercor",0,8962.2238878940971,26955.321122498139,47050.445030149262,47474.064516261365,46255.389875177323,44763.153896534728,42813.338728890609,40711.969862086771,39050.498829881377,37782.104647592707,36562.767516998894]
[null,"Citipower",0,3035.2756972337893,9231.0590541236397,16290.525900993534,16615.128462095508,16358.830602759928,15996.517424875619,15455.004613258663,14904.094890081838,14499.129667560896,14233.85523935215,18028.064963554545]
[]
[null,null,null,null,null,null,"BATTERY STORAGE (DEMAND ONLY)"]
[null,null,"Cumulative Demand Impacts (KW)"]
[null,"Terminal Station",2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026]
[null,"RCTS 22kV",0,0,0,0,0,0,22.326670115353885,319.56337605144648,636.38557610074577,972.9074758846092,1329.1947786697108,1815.9576356800103]
[null,"RCTS 66kV",0,0,0,0,0,0,79.158194045345596,1132.9974241824011,2256.2761334480988,3449.3992326817961,4712.5996698289746,6438.3952537745818]
[null,"WETS 66kV",0,0,0,0,0,0,144.49001363338488,2066.312613935258,4111.2485589530861,6280.1421334324896,8573.462099786504,11704.233887506134]
[null,"KGTS 22kV",0,0,0,0,0,0,0,0,0,0,0,0]
[null,"KGTS 66kV",0,0,0,0,0,0,69.94644078343164,1000.2365849266058,1989.8981475443734,3039.3642711366324,4148.8566324064559,5663.3591174729054]
[null,"HOTS 66kV",0,0,0,0,0,0,122.95995013616943,1749.2981089486204,3461.8776105601501,5261.9517436970464,7150.1335646084735,9715.8644704371]
[null,"BETS 22kV",0,0,0,0,0,0,37.683316565305866,542.58539143582141,1086.9828852090789,1670.9029913002933,2294.3670185657265,3150.4641761312869]
[null,"BETS 66kV",0,0,0,0,0,0,377.61060666547689,5437.3996897974912,10893.509692199077,16746.243350309611,22995.761757922537,31577.533406461331]
[null,"SHTS/GNTS",0,0,0,0,0,0,507.46446014800745,7284.6455965206142,14549.271640273073,22302.874925279932,30546.359233242401,41836.761652134039]
[null,"HYTS/TGTS/APD",0,0,0,0,0,0,1212.3327485542586,17464.781344807823,35005.54136817166,53835.127412884984,73953.861914934634,101591.17206480724]
[null,"BATS/ELTS",0,0,0,0,0,0,575.27918024927772,8290.9969785272278,16625.636766922195,25579.168793872253,35151.689904826599,48306.546358969194]
[null,"MLTS/GTS/PTH",0,0,0,0,0,0,19.678974467333369,280.42562175896046,555.89846008802192,846.27270785798464,1151.6359045676259,1567.1842473169513]
[null,"ATS West",0,0,0,0,0,0,203.71315648034161,2983.110901196274,6077.343481254904,9483.8632211534896,13201.278280239707,18375.818394725047]
[null,"ATS-BLTS",0,0,0,0,0,0,29.578995419149376,428.60389743386486,864.11411387289513,1335.9837350877178,1844.1520246826142,2545.612346034804]
[null,"BLTS 22kV",0,0,0,0,0,0,1.5130634621023917E-2,0.21625481767164878,0.42999793247988238,0.65645894640216296,0.89568917631115375,1.2221009477559459]
[null,"KTS East",0,0,0,0,0,0,11.378608841265756,162.13857764587729,321.43114984208603,489.35281394171449,665.95577607389919,906.2931346278375]
[null,"KTS West",0,0,0,0,0,0,438.81549136414435,6379.8317413414152,12904.617368413019,20010.338149379284,27695.32994693358,38331.751075046632]
[null,"WMTS 66kV",0,0,0,0,0,0,6.7763029132594133E-2,0.98311294275922934,1.9841540895693766,3.0695511421578781,4.2398006612606789,38331.751075046632]
[null,"WMTS 22kV",0,0,0,0,0,0,6.0784722236061441E-2,0.89128402551240815,1.8174031937108013,2.836678254596861,3.9498054897037349,5.8562013840855967]
[null,"BTS 22kV",0,0,0,0,0,0,1.8525754348092411E-2,0.2653197738057983,0.52866302485310079,0.80864533095357427,1.1053164653724019,5.4997296155150019]
[null,"FBTS 66kV",0,0,0,0,0,0,1.6312895775825648E-2,0.23454622603415043,0.46906085845594603,0.71946840164032333,0.98616469952385644,1.5108285942647475]
[null,"RTS 66kV Bus 1&2",0,0,0,0,0,0,4.8290092788582081E-2,0.69591026288178492,1.3949749663806896,2.144245963153085,2.9448186103161995,1.3517213714594247]
[null,"RTS 66kV Bus 3&4",0,0,0,0,0,0,4.7543356516166584E-2,0.68013800753061959,1.3532752134788262,2.0660377282961226,2.8197244729453415,4.0442919313755574]
[null,"RTS 22kV",0,0,0,0,0,0,2.7504702655259578E-2,0.3979924963197749,0.80105099281876735,1.2358794067628414,1.7030290708744971,3.8483547490122594]
[null,"SVTS 66kV",0,0,0,0,0,0,1.141020817479679E-2,0.16248454975131632,0.32178088584029663,0.48912741606240961,0.66486696056988914,2.3467564880302327]
[null,"TSTS 66kV",0,0,0,0,0,0,2.2820416349593579E-2,0.32496909950263264,0.64356177168059325,0.97825483212481923,1.3297339211397783,0.90374830921569105]
[null,"Powercor",0,0,0,0,0,0,3852.4319381028672,55523.144103327373,111340.46295078496,171304.54941684625,235415.53419646577,323528.16932207288]
[null,"Citipower",0,0,0,0,0,0,0.32095517797697221,4.6357573840977153,9.3139249967883995,14.347888475747915,19.743260351706375,38357.112707489592]
[]
[null,null,null,null,null,null,"EV (DEMAND ONLY)"]
[null,null,"Cumulative Demand Impacts (KW)"]
[null,"Terminal Station",2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026]
[null,"RCTS 22kV",0,0.69768740152392705,1.5541486400050231,2.5597906519621261,3.7098933816697537,5.0248601346266888,6.4586847447706965,8.0022161270136767,9.6597207128102127,11.425756164748028,13.300616866684656,15.48312483511131]
[null,"RCTS 66kV",0,2.4736189690393777,5.5101633600178097,9.0756214024111745,13.153258353192763,17.815413204585532,22.898973186005197,28.371493541230308,34.248100709054391,40.509499129561192,47.156732527336509,54.894715324485553]
[null,"WETS 66kV",0,4.6982807515484808,10.452973670514163,17.196340919570055,24.894133250415631,33.681211082488701,43.246206127329472,53.531665455674244,64.560567192109815,76.295242733731683,88.736401047594327,103.2062889996964]
[null,"KGTS 22kV",0,0,0,0,0,0,0,0,0,0,0,0]
[null,"KGTS 66kV",0,1.6625787438131532,3.6906985474083265,6.0583392182681424,8.7517856086678432,11.817113305290668,15.143125866211218,18.71585923485447,22.537210626645944,26.593489106046064,30.884189457155173,35.867168637476745]
[null,"HOTS 66kV",0,3.1134956339161923,6.9077022192664082,11.332980784591468,16.362907824944976,22.083013578614619,28.284594620650132,34.928948570031714,42.027335768315389,49.552675905744437,57.503374889133369,66.729759053373115]
[null,"BETS 22kV",0,0.57551985197809885,1.290343458560212,2.1385462061066112,3.1178594718958816,4.2467633634572071,5.4883157714019424,6.8438647926969729,8.3127361069808519,9.8920532396047598,11.583108612059634,13.563251416965766]
[null,"BETS 66kV",0,5.4480291567277623,12.207235010831578,20.219718396578056,29.462549159323565,40.109177441762029,51.808986078901064,64.572844976901806,78.39396079937967,93.244151003599441,109.13481988276121,127.73357666566091]
[null,"SHTS/GNTS",0,7.6169066351267212,17.010581365623963,28.086574605829483,40.801813180896687,55.387619877091673,71.346976416744084,88.596601838468061,107.18150844473719,127.04824640496328,148.20491797205304,172.88469799961675]
[null,"HYTS/TGTS/APD",0,24.952672907403738,56.018004212623261,92.956685954211054,135.68464160265572,185.01759628678508,239.36266193938016,298.91240047399015,363.56251867050747,433.20694865104213,507.91198844779598,595.499653946683]
[null,"BATS/ELTS",0,5.6101207509668454,12.581921160944081,20.858784797364006,30.419283498160734,41.444331980101381,53.574296283862395,66.80155668969357,81.134595358762979,96.544090123019132,113.04264158277243,132.36065304182017]
[null,"MLTS/GTS/PTH",0,4.8964169675917517E-4,1.0842930811535004E-3,1.775652240535973E-3,2.5591695427179132E-3,3.4478915081421536E-3,4.4087478373967112E-3,5.4383658058656499E-3,6.536198793674548E-3,7.6979947949083133E-3,8.9233396149665887E-3,1.0343731322954271E-2]
[null,"ATS West",0,25.422876296151419,58.202517069623674,98.380072343704384,146.09046124208001,202.39142446703173,265.79699031136516,336.30864727924427,414.20980418568229,499.49662432524269,592.35242514615834,702.47000377736674]
[null,"ATS-BLTS",0,4.7352868512845658,10.519644245594275,17.280708100234612,24.980984155196207,33.753253676674454,43.281763673538158,53.548588010310041,64.545979484467011,76.237582262086804,88.623209386838042,103.02101678700788]
[null,"BLTS 22kV",0,1.721885090838426,3.8252406863877519,6.2837528011175312,9.0837871815681854,12.273626595845153,15.738454097440428,19.471750916809871,23.470699847378086,27.722080697753341,32.225825330455876,37.461250818493369]
[null,"KTS East",0,16.083234833681153,35.673558489632484,58.515933042259597,84.47137761247707,113.98033673585165,145.96393576939934,180.0452707607441,216.40188432868442,254.87852234671644,295.46278455008718,342.50927167310567]
[null,"KTS West",0,17.415099025701338,39.389352227888821,65.831444169154167,96.740302487186511,132.74452696071046,172.76786779420519,217.0165866618612,265.43605717562701,317.98872799846527,374.75331182040105,441.65101575876167]
[null,"WMTS 66kV",0,18.436856625364445,41.860864413643164,70.403598967386998,104.18142888478783,143.20717365103377,186.60271105628601,234.53857362118552,286.97839434421496,344.03290110598914,405.68982369770555,478.39678275761929]
[null,"WMTS 22kV",0,14.58871746366296,33.813865073394673,58.116660404034263,87.799396408675804,122.41110551544173,161.55215549232318,205.55464587962541,254.37058550416549,308.2967514524131,367.3023458504947,437.60115094206731]
[null,"BTS 22kV",0,6.0473052073803109,13.468216973261768,22.178761017060477,32.137640889375987,43.521134232591322,55.930173697104884,69.333486083547328,83.73464751961744,99.090132928185028,115.40318708365436,134.40183392141569]
[null,"FBTS 66kV",0,16.069870128493434,36.07072797425915,60.141355659249641,88.307591728665244,119.88587910024066,154.34480293000757,191.72473011409289,231.95274340291638,275.09381338485508,321.11912566892335,374.84482693950247]
[null,"RTS 66kV Bus 1&2",0,15.345224319220392,34.61798919121081,58.003594808852384,85.572338103103363,116.69919394814963,150.88971481674039,188.12728251202444,228.41280333060922,271.84300598276587,318.3848316824828,372.89501224802314]
[null,"RTS 66kV Bus 3&4",0,23.397628287428429,52.299242389304474,86.847983562962057,127.02612350363884,171.80380656524244,220.38706290320897,272.68516631397262,328.64631607515901,388.32277592912692,451.65628257260187,525.31916805346737]
[null,"RTS 22kV",0,8.3429409539549546,18.916629234853954,31.849984084376899,47.205973070111334,64.659634596566647,83.949090302290955,105.0967259319055,128.10100440294136,153.03656552833701,179.88406504310572,211.44147311931587]
[null,"SVTS 66kV",0,7.7011399175088977,17.138902573871366,28.339989222757591,41.279798383635047,55.607561835715408,71.055035425239382,87.590238867238398,105.18282057546766,123.83838814513501,143.53321126534308,166.36023001201303]
[null,"TSTS 66kV",0,15.402279835017795,34.277805147742733,56.679978445515182,82.559596767270094,111.21512367143082,142.11007085047876,175.1804777344768,210.36564115093532,247.67677629027003,287.06642253068617,332.72046002402607]
[null,"Powercor",0,122.22778254139796,274.835168658003,456.77706904560301,667.72759717987424,911.77371658242521,1181.166241429042,1475.6737336953306,1795.6892156099361,2140.6433880871195,2510.8852708589015,2945.3457924669478]
[null,"Citipower",0,125.33196273803162,282.46424297154215,472.56190617219551,696.06988773926344,949.0106131164124,1226.8208174736801,1529.8313270580691,1857.7449563060266,2211.2311107470769,2590.0392953949977,3033.9809380174506]

{"sheet":"Block Loads","index":6,"n_rows":30,"n_cols":42,"rows_kept":30,"cut":false,"hidden":false,"merged":[]}
["Summer adjustments",null,null,null,null,null,null,null,null,null,null,null,null,null,"Winter adjustments",null,null,null,null,null,null,null,null,null,null,null,null,null,"Annual adjustments"]
[null,"2014/15","2015/16","2016/17","2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25","2025/26","2026/27",null,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,null,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026]
["RCTS 22kV",null,null,null,null,null,null,null,null,null,null,null,null,null,"RCTS 22kV",null,null,null,null,null,null,null,null,null,null,null,null,null,"RCTS 22kV",{"$f":"MAX(P3,B3)","v":0},{"$f":"MAX(Q3,C3)","v":0},{"$f":"MAX(R3,D3)","v":0},{"$f":"MAX(S3,E3)","v":0},{"$f":"MAX(T3,F3)","v":0},{"$f":"MAX(U3,G3)","v":0},{"$f":"MAX(V3,H3)","v":0},{"$f":"MAX(W3,I3)","v":0},{"$f":"MAX(X3,J3)","v":0},{"$f":"MAX(Y3,K3)","v":0},{"$f":"MAX(Z3,L3)","v":0},{"$f":"MAX(AA3,M3)","v":0},{"$f":"MAX(AB3,N3)","v":0}]
["RCTS 66kV",null,null,null,null,null,null,null,null,null,null,null,null,null,"RCTS 66kV",null,null,null,null,null,null,null,null,null,null,null,null,null,"RCTS 66kV",{"$f":"MAX(P4,B4)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
["WETS 66kV",null,-4,-4,-4,-4,-4,-4,-4,-4,-4,-4,-4,-4,"WETS 66kV",null,null,-4,-4,-4,-4,-4,-4,-4,-4,-4,-4,-4,"WETS 66kV",0,-4,-4,-4,-4,-4,-4,-4,-4,-4,-4,-4,-4]
["KGTS 22kV",null,null,null,null,null,null,null,null,null,null,null,null,null,"KGTS 22kV",null,null,null,null,null,null,null,null,null,null,null,null,null,"KGTS 22kV",0,0,0,0,0,0,0,0,0,0,0,0,0]
["KGTS 66kV",null,null,null,null,null,null,null,null,null,null,null,null,null,"KGTS 66kV",null,null,null,null,null,null,null,null,null,null,null,null,null,"KGTS 66kV",0,0,0,0,0,0,0,0,0,0,0,0,0]
["HOTS 66kV",null,null,null,null,null,null,null,null,null,null,null,null,null,"HOTS 66kV",null,null,null,null,null,null,null,null,null,null,null,null,null,"HOTS 66kV",0,0,0,0,0,0,0,0,0,0,0,0,0]
["BETS 22kV",null,6.1,6.1,6.1,6.1,6.1,6.1,6.1,6.1,6.1,6.1,6.1,6.1,"BETS 22kV",null,null,5.0999999999999996,5.0999999999999996,5.0999999999999996,5.0999999999999996,5.0999999999999996,5.0999999999999996,5.0999999999999996,5.0999999999999996,5.0999999999999996,5.0999999999999996,5.0999999999999996,"BETS 22kV",0,6.1,6.1,6.1,6.1,6.1,6.1,6.1,6.1,6.1,6.1,6.1,6.1]
["BETS 66kV",null,-6.1,{"$f":"-6.1+5.4","v":-0.69999999999999929},{"$f":"-6.1+5.4","v":-0.69999999999999929},-0.69999999999999929,-0.69999999999999929,-0.69999999999999929,-0.69999999999999929,-0.69999999999999929,-0.69999999999999929,-0.69999999999999929,-0.69999999999999929,-0.69999999999999929,"BETS 66kV",null,null,-5.0999999999999996,{"$f":"-5.1+5.4","v":0.30000000000000071},{"$f":"-5.1+5.4","v":0.30000000000000071},0.30000000000000071,0.30000000000000071,0.30000000000000071,0.30000000000000071,0.30000000000000071,0.30000000000000071,0.30000000000000071,0.30000000000000071,"BETS 66kV",0,-6.1,-0.69999999999999929,0.30000000000000071,0.30000000000000071,0.30000000000000071,0.30000000000000071,0.30000000000000071,0.30000000000000071,0.30000000000000071,0.30000000000000071,0.30000000000000071,0.30000000000000071]
["SHTS/GNTS",null,null,{"$f":"-8+12","v":4},{"$f":"-8+12+2","v":6},{"$f":"-8+12+2+2","v":8},{"$f":"-8+12+2+2+2","v":10},{"$f":"-8+12+2+2+2+2","v":12},{"$f":"-8+12+2+2+2+2","v":12},12,12,12,12,12,"SHTS/GNTS",null,null,null,{"$f":"-8+12","v":4},{"$f":"-8+12+2","v":6},{"$f":"-8+12+2+2","v":8},{"$f":"-8+12+2+2+2","v":10},{"$f":"-8+12+2+2+2+2","v":12},{"$f":"-8+12+2+2+2+2","v":12},12,12,12,12,"SHTS/GNTS",0,0,4,6,8,10,12,12,12,12,12,12,12]
["HYTS/TGTS/APD",null,2,{"$f":"2+2.5+2","v":6.5},{"$f":"2+2.5+2+2.5-7.5+18+0.4","v":19.899999999999999},{"$f":"2+2.5+2+2.5-7.5+18+0.4+2","v":21.9},{"$f":"2+2.5+2+2.5-7.5+18+0.4+2+2.4","v":24.299999999999997},{"$f":"2+2.5+2+2.5-7.5+18+0.4+2+2.4","v":24.299999999999997},24.299999999999997,24.299999999999997,24.299999999999997,24.299999999999997,24.299999999999997,24.299999999999997,"HYTS/TGTS/APD",null,2,2,{"$f":"2+2.5+2","v":6.5},{"$f":"2+2.5+2+2.5-7.5+18+0.4","v":19.899999999999999},{"$f":"2+2.5+2+2.5-7.5+18+0.4+2","v":21.9},{"$f":"2+2.5+2+2.5-7.5+18+0.4+2+2.4","v":24.299999999999997},{"$f":"2+2.5+2+2.5-7.5+18+0.4+2+2.4","v":24.299999999999997},24.299999999999997,24.299999999999997,24.299999999999997,24.299999999999997,24.299999999999997,"HYTS/TGTS/APD",0,2,6.5,19.899999999999999,21.9,24.299999999999997,24.299999999999997,24.299999999999997,24.299999999999997,24.299999999999997,24.299999999999997,24.299999999999997,24.299999999999997]
["BATS/ELTS",null,null,null,null,null,null,null,null,null,null,null,null,null,"BATS/ELTS",null,null,null,null,null,null,null,null,null,null,null,null,null,"BATS/ELTS",0,0,0,0,0,0,0,0,0,0,0,0,0]
["MLTS/GTS/PTH",null,3,{"$f":"3-11.5-3-9","v":-20.5},{"$f":"3-11.5-3-9","v":-20.5},-20.5,-20.5,-20.5,-20.5,-20.5,-20.5,-20.5,-20.5,-20.5,"MLTS/GTS/PTH",null,null,3,{"$f":"3-10.9-2.9-9","v":-19.8},{"$f":"3-10.9-2.9-9","v":-19.8},-19.8,-19.8,-19.8,-19.8,-19.8,-19.8,-19.8,-19.8,"MLTS/GTS/PTH",0,3,3,-19.8,-19.8,-19.8,-19.8,-19.8,-19.8,-19.8,-19.8,-19.8,-19.8]
["ATS West",null,null,null,4.8,4.8,4.8,4.8,4.8,4.8,4.8,4.8,4.8,4.8,"ATS West",null,null,null,4.8,4.8,4.8,4.8,4.8,4.8,4.8,4.8,4.8,4.8,"ATS West",0,0,0,4.8,4.8,4.8,4.8,4.8,4.8,4.8,4.8,4.8,4.8]
["ATS-BLTS",null,{"$f":"-15+4","v":-11},{"$f":"-15+4","v":-11},{"$f":"-15+4-15.5","v":-26.5},{"$f":"-15+4-15.5","v":-26.5},-26.5,-26.5,-26.5,-26.5,-26.5,-26.5,-26.5,-26.5,"ATS-BLTS",null,null,{"$f":"-13.5+3","v":-10.5},{"$f":"-13.5+3","v":-10.5},{"$f":"-13.5+3-15.9","v":-26.4},{"$f":"-13.5+3-15.9","v":-26.4},-26.4,-26.4,-26.4,-26.4,-26.4,-26.4,-26.4,"ATS-BLTS",0,-11,-10.5,-10.5,-26.4,-26.4,-26.4,-26.4,-26.4,-26.4,-26.4,-26.4,-26.4]
["BLTS 22kV",null,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,"BLTS 22kV",null,null,2,2,2,2,2,2,2,2,2,2,2,"BLTS 22kV",0,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5]
["KTS East",null,{"$f":"15-4-2.5","v":8.5},{"$f":"15-4-2.5","v":8.5},8.5,8.5,8.5,8.5,8.5,8.5,8.5,8.5,8.5,8.5,"KTS East",null,null,{"$f":"13.5-3-2","v":8.5},{"$f":"13.5-3-2","v":8.5},8.5,8.5,8.5,8.5,8.5,8.5,8.5,8.5,8.5,"KTS East",0,8.5,8.5,8.5,8.5,8.5,8.5,8.5,8.5,8.5,8.5,8.5,8.5]
["KTS West",null,null,null,null,null,null,null,null,null,null,null,null,null,"KTS West",null,null,null,null,null,null,null,null,null,null,null,null,null,"KTS West",0,0,0,0,0,0,0,0,0,0,0,0,0]
["WMTS 66kV",null,{"$f":"14+5","v":19},{"$f":"14+5+2+4.3","v":25.3},{"$f":"14+5+2+4.3+2+0.5+20","v":47.8},{"$f":"14+5+2+4.3+2+0.5+20","v":47.8},47.8,47.8,47.8,47.8,47.8,47.8,47.8,47.8,"WMTS 66kV",null,{"$f":"14+5","v":19},{"$f":"14+5+2.4","v":21.4},{"$f":"14+5+2.4+3.5+2.4","v":27.299999999999997},{"$f":"14+5+2.4+3.5+2.4+0.4+20","v":47.699999999999996},{"$f":"14+5+2.4+3.5+2.4+0.4+20","v":47.699999999999996},47.699999999999996,47.699999999999996,47.699999999999996,47.699999999999996,47.699999999999996,47.699999999999996,47.699999999999996,"WMTS 66kV",0,19,25.3,47.8,47.8,47.8,47.8,47.8,47.8,47.8,47.8,47.8,47.8]
["WMTS 22kV",null,{"$f":"-6-14-5","v":-25},{"$f":"-6-14-5+3.4","v":-21.6},{"$f":"-6-14-5+3.4+0.4","v":-21.200000000000003},{"$f":"-6-14-5+3.4+0.4","v":-21.200000000000003},-21.200000000000003,-21.200000000000003,-21.200000000000003,-21.200000000000003,-21.200000000000003,-21.200000000000003,-21.200000000000003,-21.200000000000003,"WMTS 22kV",null,{"$f":"-6-14-5","v":-25},{"$f":"-6-14-5+1.9","v":-23.1},{"$f":"-6-14-5+1.9+1.9","v":-21.200000000000003},{"$f":"-6-14-5+1.9+1.9","v":-21.200000000000003},-21.200000000000003,-21.200000000000003,-21.200000000000003,-21.200000000000003,-21.200000000000003,-21.200000000000003,-21.200000000000003,-21.200000000000003,"WMTS 22kV",0,-25,-21.6,-21.200000000000003,-21.200000000000003,-21.200000000000003,-21.200000000000003,-21.200000000000003,-21.200000000000003,-21.200000000000003,-21.200000000000003,-21.200000000000003,-21.200000000000003]
["BTS 22kV",null,null,null,null,null,null,null,null,null,null,null,null,null,"BTS 22kV",null,null,null,null,null,null,null,null,null,null,null,null,null,"BTS 22kV",0,0,0,0,0,0,0,0,0,0,0,0,0]
["FBTS 66kV",null,6,{"$f":"6","v":6},{"$f":"6","v":6},{"$f":"6","v":6},{"$f":"6","v":6},{"$f":"6","v":6},{"$f":"6","v":6},{"$f":"6","v":6},{"$f":"6","v":6},{"$f":"6","v":6},{"$f":"6","v":6},{"$f":"6","v":6},"FBTS 66kV",null,6,{"$f":"6","v":6},{"$f":"6","v":6},{"$f":"6","v":6},{"$f":"6","v":6},{"$f":"6","v":6},{"$f":"6","v":6},{"$f":"6","v":6},{"$f":"6","v":6},{"$f":"6","v":6},{"$f":"6","v":6},{"$f":"6","v":6},"FBTS 66kV",0,6,6,6,6,6,6,6,6,6,6,6,6]
["RTS 66kV Bus 1&2",null,{"$f":"12+13.5","v":25.5},{"$f":"12+13.5","v":25.5},25.5,25.5,25.5,25.5,25.5,25.5,25.5,25.5,25.5,25.5,"RTS 66kV Bus 1&2",null,{"$f":"12+13.5","v":25.5},{"$f":"12+13.5","v":25.5},25.5,25.5,25.5,25.5,25.5,25.5,25.5,25.5,25.5,25.5,"RTS 66kV Bus 1&2",0,25.5,25.5,25.5,25.5,25.5,25.5,25.5,25.5,25.5,25.5,25.5,25.5]
["RTS 66kV Bus 3&4",null,null,null,null,null,null,null,null,null,null,null,null,null,"RTS 66kV Bus 3&4",null,null,null,null,null,null,null,null,null,null,null,null,null,"RTS 66kV Bus 3&4",0,0,0,0,0,0,0,0,0,0,0,0,0]
["RTS 22kV",null,{"$f":"-12-13.5","v":-25.5},{"$f":"-12-13.5","v":-25.5},{"$f":"-12-13.5+20","v":-5.5},{"$f":"-12-13.5+20","v":-5.5},-5.5,-5.5,-5.5,-5.5,-5.5,-5.5,-5.5,{"$f":"-12-13.5+20","v":-5.5},"RTS 22kV",null,{"$f":"-12-13.5","v":-25.5},{"$f":"-12-13.5","v":-25.5},-25.5,{"$f":"-12-13.5+20","v":-5.5},{"$f":"-12-13.5+20","v":-5.5},-5.5,-5.5,-5.5,-5.5,-5.5,-5.5,-5.5,"RTS 22kV",0,-25.5,-25.5,-5.5,-5.5,-5.5,-5.5,-5.5,-5.5,-5.5,-5.5,-5.5,-5.5]
["SVTS 66kV",null,null,null,null,null,null,null,null,null,null,null,null,null,"SVTS 66kV",null,null,null,null,null,null,null,null,null,null,null,null,null,"SVTS 66kV",0,0,0,0,0,0,0,0,0,0,0,0,0]
["TSTS 66kV",null,null,null,null,null,null,null,null,null,null,null,null,null,"TSTS 66kV",null,null,null,null,null,null,null,null,null,null,null,null,null,"TSTS 66kV",0,0,0,0,0,0,0,0,0,0,0,0,0]
["Total Powercor",{"$f":"SUM(B3:B19)","v":0},{"$f":"SUM(C3:C19)","v":1},-8.6000000000000014,-3.9000000000000021,9.9999999999997868E-2,4.4999999999999964,6.4999999999999964,6.4999999999999964,6.4999999999999964,6.4999999999999964,6.4999999999999964,6.4999999999999964,6.4999999999999964,"Total Powercor",{"$f":"SUM(P3:P19)","v":0},{"$f":"SUM(Q3:Q19)","v":2},1,-3.1000000000000014,-3.6000000000000014,0.39999999999999858,4.7999999999999972,6.7999999999999972,6.7999999999999972,6.7999999999999972,6.7999999999999972,6.7999999999999972,6.7999999999999972,"Total Powercor",0,2,1,-3.1000000000000014,9.9999999999997868E-2,4.4999999999999964,6.4999999999999964,6.7999999999999972,6.7999999999999972,6.7999999999999972,6.7999999999999972,6.7999999999999972,6.7999999999999972]
["Total Citipower",{"$f":"SUM(B20:B28)","v":0},{"$f":"SUM(C20:C28)","v":0},9.7000000000000028,52.599999999999994,52.599999999999994,52.599999999999994,52.599999999999994,52.599999999999994,52.599999999999994,52.599999999999994,52.599999999999994,52.599999999999994,52.599999999999994,"Total Citipower",{"$f":"SUM(P20:P28)","v":0},{"$f":"SUM(Q20:Q28)","v":0},4.2999999999999972,12.099999999999994,52.499999999999993,52.499999999999993,52.499999999999993,52.499999999999993,52.499999999999993,52.499999999999993,52.499999999999993,52.499999999999993,52.499999999999993,"Total Citipower",0,0,9.7000000000000028,52.599999999999994,52.599999999999994,52.599999999999994,52.599999999999994,52.599999999999994,52.599999999999994,52.599999999999994,52.599999999999994,52.599999999999994,52.599999999999994]

{"sheet":"ATS West","index":7,"n_rows":252,"n_cols":39,"rows_kept":252,"cut":false,"hidden":false,"merged":[]}
["Terminal station:",null,"ATS West",null,null,null,"AVERAGE DEMAND",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MAXIMUM DEMAND"]
[null,"Which terminal station?"]
[null,null,"RCTS 22kV",13]
[null,null,"RCTS 66kV"]
[null,null,"WETS 66kV"]
[null,null,"KGTS 22kV"]
[null,null,"KGTS 66kV"]
[null,null,"HOTS 66kV"]
[null,null,"BETS 22kV"]
[null,null,"BETS 66kV"]
[null,null,"SHTS/GNTS"]
[null,null,"HYTS/TGTS/APD"]
[null,null,"BATS/ELTS"]
[null,null,"MLTS/GTS/PTH"]
[null,null,"ATS West"]
[null,null,"ATS-BLTS"]
[null,null,"BLTS 22kV"]
[null,null,"KTS East"]
[null,null,"KTS West"]
[null,null,"WMTS 66kV"]
[null,null,"WMTS 22kV"]
[null,null,"BTS 22kV"]
[null,null,"FBTS 66kV"]
[null,null,"RTS 66kV Bus 1&2"]
[null,null,"RTS 66kV Bus 3&4"]
[null,null,"RTS 22kV"]
[null,null,"SVTS 66kV"]
[null,null,"TSTS 66kV"]
[null,null,"Total Powercor"]
[null,null,"Total Citipower"]
[]
[]
["Scenarios"]
[null,"Population","Low",2]
[null,null,"Medium"]
[null,null,"High"]
[]
[null,"Electricity Prices","Low",2]
[null,null,"Medium"]
[null,null,"High"]
[]
[null,"Income","Low",2]
[null,null,"Medium",null,null,null,"SUMMER MAXIMUM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WINTER MAXIMUM"]
[null,null,"High"]
[]
["Technology adjustments"]
[null,"Adjust for solar?","Include",1]
[null,null,"Exclude"]
[]
[]
[null,"Adjust for efficiency?","Include",2]
[null,null,"Exclude"]
[]
[]
[null,"Adjust for battery storage?","Include",2]
[null,null,"Exclude"]
[]
[]
[null,"Adjust for EV?","Include",2]
[null,null,"Exclude"]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,"Number of simulations",null,null,null,null,null,null,null,null,null,1000,null,null,null,null,null,null,null,null,null,null,"Starting Point adjust.",null,{"$f":"Summary!$F$151","v":1}]
["Parameter selection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Growth Cap",{"$f":"Summary!$G$151","v":0.04},{"$f":"AC67+1","v":1.04}]
[null,"Model elasticities","Terminal station estimate",1,null,null,null,null,null,null,null,null,null,null,null,null,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026]
[null,null,"AEMO income elasticity",null,null,null,"Average energy use",null,null,null,null,null,null,null,null,null,null,null,null,null,76.349848111470536,79.758369763692215,82.676968574523926,87.044805526733398,88.821891784667969,90.373583157857254,88.936069170633957]
[null,null,null,null,null,null,"Forecast average energy use",null,null,null,null,null,null,null,null,null,null,null,null,null,78.911345172486932,78.911345172486932,82.651015442056746,86.173822961043754,88.188755539646607,88.215556031017513,92.546426667477533,{"$f":"AD$66*IF(AB207>$AD$67,$AD$67*AA70,AB207*AA70)","v":96.248283734176638},{"$f":"IF(AC207>$AD$67,$AD$67*AB70,AC207*AB70)","v":100.09821508354371},104.10214368688546,108.01403727206294,111.95995936571259,115.80234713732796,118.62849085272721,121.30943800984632,124.95251790260284,128.26336682432938,131.23880339248842,134.24698851595048]
[null,null,null,null,null,null,"Low forecast",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA70","v":92.546426667477533},{"$f":"AB70*AB233","v":95.518733251726502},{"$f":"AC70*AC233","v":98.780424162267394},{"$f":"AD70*AD233","v":102.26130144651547},{"$f":"AE70*AE233","v":105.12521145100821},107.37065702625007,109.15306321203732,110.45350216173431,112.06672398251041,114.37876361487683,116.56848848373976,118.65517993287801,120.75749753108332]
[null,null,null,null,null,null,"High forecast",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA71","v":92.546426667477533},{"$f":"AB70*AB234","v":96.827672069758933},{"$f":"AC70*AC234","v":102.86543525629439},{"$f":"AD70*AD234","v":109.60737192080558},{"$f":"AE70*AE234","v":114.75489868525992},120.02551899012364,125.14480261755391,129.57857891250063,133.74772164917269,138.34581914361087,142.61602024528514,146.33728491938626,149.92290934360329]
["Average demand model used"]
[null,"Long run model only",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2004/05","2005/06","2006/07","2007/08","2008/09","2009/10","2010/11","2011/12","2012/13","2013/14","2014/15","2015/16","2016/17","2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25","2025/26","2026/27"]
[null,null,null,null,null,null,"Summer maxima",null,null,null,null,null,null,null,null,null,null,null,null,154.26571655273437,174.21392822265625,171.85615539550781,167.97610473632812,165.66143798828125,189.52639770507812,205.03962707519531,181.66133117675781]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,null,null,null,142.03464627486687,148.3606272832566,152.51426895975521,164.82265410621869,165.60232860489936,174.65277665936435,175.27143412810972,{"$f":"AB77*AB238","v":180.12056546786184},{"$f":"AC77*AC238","v":186.41960231069973},192.10454034641654,200.24803658403897,207.65579923534031,214.28855241228206,223.5082629934422,230.49266153027156,239.43262086824049,244.3772828017531,254.79280893748245,261.17936626333176]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,null,null,null,155.29938759656972,161.10715938974559,164.51383817514929,178.69986925125642,179.30998012927824,190.23061587279165,191.28776916429547,{"$f":"AD$66*IF(AB214>$AD$67,$AD$67*AA77,AB214*AA77)","v":198.93927993086729},{"$f":"IF(AC214>$AD$67,$AD$67*AB77,AC214*AB77)","v":206.89685112810199},215.17272517322607,223.77963418015511,232.73081954736134,242.04005232925579,250.41030814658828,260.42672047245179,270.84378929134988,281.67754086300386,292.944642497524,304.66242819742496]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,null,null,null,173.31867136023564,181.48489002850971,182.17723079306285,197.3566516408182,195.56798241084411,206.73648996076292,208.00660372548174,{"$f":"AB77*AB240","v":220.74292282616423},{"$f":"AC77*AC240","v":230.27077156290625},236.54901261347422,247.39783152619074,255.24902723875158,264.37636308288791,276.17556603053396,288.0759408159692,300.5083084732243,312.50668204859102,327.28181142019696,343.15829863065591]
["Climatic adjustments"]
[null,"Temperature","Stable",2,null,null,null,null,null,null,null,null,null,null,null,null,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026]
[null,null,"CSIRO trends",null,null,null,"Winter maxima",null,null,null,null,null,null,null,null,null,null,null,null,null,119.78993225097656,135.76507568359375,124.568115234375,127.3487548828125,139.02383422851562,143.62162780761719,140.56564331054687]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,121.43538633905156,133.15244555510316,136.94974235140961,144.78697906817786,141.09901631753266,141.80500124828413,{"$f":"AB83*AB244","v":147.05814803411343},{"$f":"AC83*AC244","v":153.22556124608485},{"$f":"AD83*AD244","v":159.28518483905614},{"$f":"AE83*AE244","v":165.41490194958871},{"$f":"AF83*AF244","v":171.984128066458},{"$f":"AG83*AG244","v":178.83675745124447},{"$f":"AH83*AH244","v":185.09237730467032},{"$f":"AI83*AI244","v":189.26699956519727},{"$f":"AJ83*AJ244","v":195.4861730232802},{"$f":"AK83*AK244","v":202.23386739671534},{"$f":"AL83*AL244","v":207.74255450495599},{"$f":"AM83*AM244","v":213.7261172613355}]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,124.6690920474329,136.53350138544718,140.30584508679715,148.56826982849225,144.73289498641284,145.80489241195647,{"$f":"AD$66*IF(AB220>$AD$67,$AD$67*AA83,AB220*AA83)","v":151.63708810843474},{"$f":"IF(AC220>$AD$67,$AD$67*AB83,AC220*AB83)","v":157.70257163277213},{"$f":"IF(AD220>$AD$67,$AD$67*AC83,AD220*AC83)","v":164.01067449808303},{"$f":"IF(AE220>$AD$67,$AD$67*AD83,AE220*AD83)","v":170.57110147800637},{"$f":"IF(AF220>$AD$67,$AD$67*AE83,AF220*AE83)","v":177.0702787664066},{"$f":"IF(AG220>$AD$67,$AD$67*AF83,AG220*AF83)","v":184.15308991706289},{"$f":"IF(AH220>$AD$67,$AD$67*AG83,AH220*AG83)","v":190.72924611308846},{"$f":"IF(AI220>$AD$67,$AD$67*AH83,AI220*AH83)","v":194.82095507055283},{"$f":"IF(AJ220>$AD$67,$AD$67*AI83,AJ220*AI83)","v":201.4129280864102},{"$f":"IF(AK220>$AD$67,$AD$67*AJ83,AK220*AJ83)","v":208.26373621507284},{"$f":"IF(AL220>$AD$67,$AD$67*AK83,AL220*AK83)","v":214.25699768800922},{"$f":"IF(AM220>$AD$67,$AD$67*AL83,AM220*AL83)","v":219.91994775933719}]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,131.85163969663938,144.6392217546736,148.08274975418655,157.90295092597469,152.63635062473023,154.63900413512866,{"$f":"AB83*AB246","v":162.57706007462528},{"$f":"AC83*AC246","v":166.89939923520828},{"$f":"AD83*AD246","v":172.83853194808717},{"$f":"AE83*AE246","v":181.83976147620245},{"$f":"AF83*AF246","v":186.61872772887301},{"$f":"AG83*AG246","v":196.53279571164529},{"$f":"AH83*AH246","v":200.85610991892273},{"$f":"AI83*AI246","v":207.86385604213305},{"$f":"AJ83*AJ246","v":211.57237544581386},{"$f":"AK83*AK246","v":220.26052895067042},{"$f":"AL83*AL246","v":227.33941372356952},{"$f":"AM83*AM246","v":231.59214927071753}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026]
[null,null,null,null,null,null,"Annual maxima",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(U75,U81)","v":174.21392822265625},171.85615539550781,167.97610473632812,165.66143798828125,189.52639770507812,205.03962707519531,{"$f":"MAX(AA75,AA81)","v":181.66133117675781}]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,148.3606272832566,152.80671712649666,164.83203669297296,166.16182723565885,174.65277665936435,175.27143412810972,{"$f":"AB89*AB250","v":180.12056546786184},{"$f":"AC89*AC250","v":186.41960231069973},{"$f":"AD89*AD250","v":192.10454034641654},{"$f":"AE89*AE250","v":200.24803658403897},{"$f":"AF89*AF250","v":207.65579923534031},{"$f":"AG89*AG250","v":214.28855241228206},{"$f":"AH89*AH250","v":223.5082629934422},{"$f":"AI89*AI250","v":230.49266153027156},{"$f":"AJ89*AJ250","v":239.43262086824049},{"$f":"AK89*AK250","v":244.3772828017531},{"$f":"AL89*AL250","v":254.79280893748245},{"$f":"AM89*AM250","v":261.17936626333176}]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,161.10715938974559,164.51383817514929,178.69986925125642,179.30998012927824,190.23061587279165,191.28776916429547,{"$f":"AD$66*IF(AB226>$AD$67,$AD$67*AA89,AB226*AA89)","v":198.93927993086729},{"$f":"IF(AC226>$AD$67,$AD$67*AB89,AC226*AB89)","v":206.89685112810199},{"$f":"IF(AD226>$AD$67,$AD$67*AC89,AD226*AC89)","v":215.17272517322607},{"$f":"IF(AE226>$AD$67,$AD$67*AD89,AE226*AD89)","v":223.77963418015511},{"$f":"IF(AF226>$AD$67,$AD$67*AE89,AF226*AE89)","v":232.73081954736134},{"$f":"IF(AG226>$AD$67,$AD$67*AF89,AG226*AF89)","v":242.04005232925579},{"$f":"IF(AH226>$AD$67,$AD$67*AG89,AH226*AG89)","v":250.41030814658828},{"$f":"IF(AI226>$AD$67,$AD$67*AH89,AI226*AH89)","v":260.42672047245179},{"$f":"IF(AJ226>$AD$67,$AD$67*AI89,AJ226*AI89)","v":270.84378929134988},{"$f":"IF(AK226>$AD$67,$AD$67*AJ89,AK226*AJ89)","v":281.67754086300386},{"$f":"IF(AL226>$AD$67,$AD$67*AK89,AL226*AK89)","v":292.944642497524},{"$f":"IF(AM226>$AD$67,$AD$67*AL89,AM226*AL89)","v":304.66242819742496}]
["Time of use tariffs",null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,181.48489002850971,182.17723079306285,197.3566516408182,195.56798241084411,206.73648996076292,208.00660372548174,{"$f":"AB89*AB252","v":220.74292282616423},{"$f":"AC89*AC252","v":230.27077156290625},{"$f":"AD89*AD252","v":236.54901261347422},{"$f":"AE89*AE252","v":247.39783152619074},{"$f":"AF89*AF252","v":255.24902723875158},{"$f":"AG89*AG252","v":264.37636308288791},{"$f":"AH89*AH252","v":276.17556603053396},{"$f":"AI89*AI252","v":288.0759408159692},{"$f":"AJ89*AJ252","v":300.5083084732243},{"$f":"AK89*AK252","v":312.50668204859102},{"$f":"AL89*AL252","v":327.28181142019696},{"$f":"AM89*AM252","v":343.15829863065591}]
[null,"Current",0.23968185526172561]
[null,"Residential demand on time of use tariffs by 2025",0.5]
[null,null,null,null,null,null,"Summer block load adjustments"]
[null,"CDD critical temperature",18.5,null,null,null,null,null,null,null,null,null,null,null,null,null,"2014/15","2015/16","2016/17","2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25","2025/26","2026/27"]
[null,"HDD critical temperature",16.5,null,null,null,"Average energy use"]
[null,null,null,null,null,null,"Maximum demand",null,null,null,null,null,null,null,null,null,{"$f":"INDEX('Block Loads'!B$3:B$30,$D$3)","v":0},{"$f":"INDEX('Block Loads'!C$3:C$30,$D$3)","v":0},{"$f":"INDEX('Block Loads'!D$3:D$30,$D$3)","v":0},{"$f":"INDEX('Block Loads'!E$3:E$30,$D$3)","v":4.8},{"$f":"INDEX('Block Loads'!F$3:F$30,$D$3)","v":4.8},{"$f":"INDEX('Block Loads'!G$3:G$30,$D$3)","v":4.8},{"$f":"INDEX('Block Loads'!H$3:H$30,$D$3)","v":4.8},{"$f":"INDEX('Block Loads'!I$3:I$30,$D$3)","v":4.8},{"$f":"INDEX('Block Loads'!J$3:J$30,$D$3)","v":4.8},{"$f":"INDEX('Block Loads'!K$3:K$30,$D$3)","v":4.8},{"$f":"INDEX('Block Loads'!L$3:L$30,$D$3)","v":4.8},{"$f":"INDEX('Block Loads'!M$3:M$30,$D$3)","v":4.8},{"$f":"INDEX('Block Loads'!N$3:N$30,$D$3)","v":4.8}]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,{"$f":"Q96","v":0},{"$f":"R96","v":0},0,4.8,4.8,4.8,4.8,4.8,4.8,4.8,4.8,4.8,4.8]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,{"$f":"Q97","v":0},0,0,4.8,4.8,4.8,4.8,4.8,4.8,4.8,4.8,4.8,4.8]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,{"$f":"Q98","v":0},0,0,4.8,4.8,4.8,4.8,4.8,4.8,4.8,4.8,4.8,4.8]
[]
[null,null,null,null,null,null,"Winter block load adjustments"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026]
[null,null,null,null,null,null,"Average energy use"]
[null,null,null,null,null,null,"Maximum demand",null,null,null,null,null,null,null,null,null,{"$f":"INDEX('Block Loads'!P$3:P$30,$D$3)","v":0},{"$f":"INDEX('Block Loads'!Q$3:Q$30,$D$3)","v":0},{"$f":"INDEX('Block Loads'!R$3:R$30,$D$3)","v":0},{"$f":"INDEX('Block Loads'!S$3:S$30,$D$3)","v":4.8},{"$f":"INDEX('Block Loads'!T$3:T$30,$D$3)","v":4.8},{"$f":"INDEX('Block Loads'!U$3:U$30,$D$3)","v":4.8},{"$f":"INDEX('Block Loads'!V$3:V$30,$D$3)","v":4.8},{"$f":"INDEX('Block Loads'!W$3:W$30,$D$3)","v":4.8},{"$f":"INDEX('Block Loads'!X$3:X$30,$D$3)","v":4.8},{"$f":"INDEX('Block Loads'!Y$3:Y$30,$D$3)","v":4.8},{"$f":"INDEX('Block Loads'!Z$3:Z$30,$D$3)","v":4.8},{"$f":"INDEX('Block Loads'!AA$3:AA$30,$D$3)","v":4.8},{"$f":"INDEX('Block Loads'!AB$3:AB$30,$D$3)","v":4.8}]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,{"$f":"Q104","v":0},{"$f":"R104","v":0},0,4.8,4.8,4.8,4.8,4.8,4.8,4.8,4.8,4.8,4.8]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,{"$f":"Q105","v":0},0,0,4.8,4.8,4.8,4.8,4.8,4.8,4.8,4.8,4.8,4.8]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,0,0,0,4.8,4.8,4.8,4.8,4.8,4.8,4.8,4.8,4.8,4.8]
[]
[null,null,null,null,null,null,"Annual block load adjustments"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026]
[null,null,null,null,null,null,"Average energy use"]
[null,null,null,null,null,null,"Maximum demand",null,null,null,null,null,null,null,null,null,{"$f":"INDEX('Block Loads'!AD$3:AD$30,$D$3)","v":0},{"$f":"INDEX('Block Loads'!AE$3:AE$30,$D$3)","v":0},{"$f":"INDEX('Block Loads'!AF$3:AF$30,$D$3)","v":0},{"$f":"INDEX('Block Loads'!AG$3:AG$30,$D$3)","v":4.8},{"$f":"INDEX('Block Loads'!AH$3:AH$30,$D$3)","v":4.8},{"$f":"INDEX('Block Loads'!AI$3:AI$30,$D$3)","v":4.8},{"$f":"INDEX('Block Loads'!AJ$3:AJ$30,$D$3)","v":4.8},{"$f":"INDEX('Block Loads'!AK$3:AK$30,$D$3)","v":4.8},{"$f":"INDEX('Block Loads'!AL$3:AL$30,$D$3)","v":4.8},{"$f":"INDEX('Block Loads'!AM$3:AM$30,$D$3)","v":4.8},{"$f":"INDEX('Block Loads'!AN$3:AN$30,$D$3)","v":4.8},{"$f":"INDEX('Block Loads'!AO$3:AO$30,$D$3)","v":4.8},{"$f":"INDEX('Block Loads'!AP$3:AP$30,$D$3)","v":4.8}]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,{"$f":"Q112","v":0},{"$f":"R112","v":0},0,4.8,4.8,4.8,4.8,4.8,4.8,4.8,4.8,4.8,4.8]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,{"$f":"Q112","v":0},{"$f":"R112","v":0},0,4.8,4.8,4.8,4.8,4.8,4.8,4.8,4.8,4.8,4.8]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,{"$f":"Q112","v":0},{"$f":"R112","v":0},0,4.8,4.8,4.8,4.8,4.8,4.8,4.8,4.8,4.8,4.8]
[]
[null,null,null,null,null,null,"Windfarm Adjustment"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026]
[null,null,null,null,null,null,"Average energy use"]
[null,null,null,null,null,null,"Maximum demand",null,null,null,null,null,null,null,null,null,{"$f":"$R$120","v":-8.463222968210605},-8.463222968210605,{"$f":"$R$120","v":-8.463222968210605},-8.463222968210605,-8.463222968210605,-8.463222968210605,-8.463222968210605,-8.463222968210605,-8.463222968210605,-8.463222968210605,-8.463222968210605,-8.463222968210605,-8.463222968210605]
[]
[null,null,null,null,null,null,"Solar Adjustment"]
[null,null,null,null,null,null,"New major customers",null,null,null,null,null,null,null,null,null,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026]
[null,null,null,null,null,null,"Average energy use"]
[null,null,null,null,null,null,"Maximum demand",null,null,null,null,null,null,null,null,null,null,{"$f":"(INDEX('Technology Adjustments'!C$6:C$33,$D$3)/1000)-INDEX('Technology Adjustments'!$P$6:$P$33,$D$3)*0.44/(0.18*8.76)*R129","v":0.96599662253803653},{"$f":"(INDEX('Technology Adjustments'!D$6:D$33,$D$3)/1000)-INDEX('Technology Adjustments'!$P$6:$P$33,$D$3)*0.44/(0.18*8.76)*S129","v":1.9369084633453042},{"$f":"(INDEX('Technology Adjustments'!E$6:E$33,$D$3)/1000)-INDEX('Technology Adjustments'!$P$6:$P$33,$D$3)*0.44/(0.18*8.76)*T129","v":2.9583894822867514},{"$f":"(INDEX('Technology Adjustments'!F$6:F$33,$D$3)/1000)-INDEX('Technology Adjustments'!$P$6:$P$33,$D$3)*0.44/(0.18*8.76)*U129","v":3.9068534873825049},{"$f":"(INDEX('Technology Adjustments'!G$6:G$33,$D$3)/1000)-INDEX('Technology Adjustments'!$P$6:$P$33,$D$3)*0.44/(0.18*8.76)*V129","v":4.7410995573684449},{"$f":"(INDEX('Technology Adjustments'!H$6:H$33,$D$3)/1000)-INDEX('Technology Adjustments'!$P$6:$P$33,$D$3)*0.44/(0.18*8.76)*W129","v":5.5014304345221845},{"$f":"(INDEX('Technology Adjustments'!I$6:I$33,$D$3)/1000)-INDEX('Technology Adjustments'!$P$6:$P$33,$D$3)*0.44/(0.18*8.76)*X129","v":6.2699221005246653},{"$f":"(INDEX('Technology Adjustments'!J$6:J$33,$D$3)/1000)-INDEX('Technology Adjustments'!$P$6:$P$33,$D$3)*0.44/(0.18*8.76)*Y129","v":6.9614087542673744},{"$f":"(INDEX('Technology Adjustments'!K$6:K$33,$D$3)/1000)-INDEX('Technology Adjustments'!$P$6:$P$33,$D$3)*0.44/(0.18*8.76)*Z129","v":7.6275273591920536},{"$f":"(INDEX('Technology Adjustments'!L$6:L$33,$D$3)/1000)-INDEX('Technology Adjustments'!$P$6:$P$33,$D$3)*0.44/(0.18*8.76)*AA129","v":8.1923931693420684},{"$f":"(INDEX('Technology Adjustments'!M$6:M$33,$D$3)/1000)-INDEX('Technology Adjustments'!$P$6:$P$33,$D$3)*0.44/(0.18*8.76)*AB129","v":8.6273512605808094},{"$f":"(INDEX('Technology Adjustments'!N$6:N$33,$D$3)/1000)-(INDEX('Technology Adjustments'!$P$6:$P$33,$D$3)*AC129)*0.44/(0.18*8.76)","v":9.1216129822810821}]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,{"$f":"R$125","v":0.96599662253803653},1.9369084633453042,2.9583894822867514,3.9068534873825049,4.7410995573684449,5.5014304345221845,6.2699221005246653,6.9614087542673744,7.6275273591920536,8.1923931693420684,8.6273512605808094,9.1216129822810821]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,0.96599662253803653,1.9369084633453042,2.9583894822867514,3.9068534873825049,4.7410995573684449,5.5014304345221845,6.2699221005246653,6.9614087542673744,7.6275273591920536,8.1923931693420684,8.6273512605808094,9.1216129822810821]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,0.96599662253803653,1.9369084633453042,2.9583894822867514,3.9068534873825049,4.7410995573684449,5.5014304345221845,6.2699221005246653,6.9614087542673744,7.6275273591920536,8.1923931693420684,8.6273512605808094,9.1216129822810821]
[null,null,null,null,null,null,"Used to subtract historical trend",null,null,null,null,null,null,null,null,null,null,1,2,3,4,5,6,7,8,9,10,11,12]
[]
[null,null,null,null,null,null,"Technology Adjustment"]
[null,null,null,null,null,null,"New major customers",null,null,null,null,null,null,null,null,null,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026]
[null,null,null,null,null,null,"Average energy use"]
[null,null,null,null,null,null,"Maximum demand",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,{"$f":"R$134","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,null,null,"Including Block Loads"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2004/05","2005/06","2006/07","2007/08","2008/09","2009/10","2010/11","2011/12","2012/13","2013/14","2014/15","2015/16","2016/17","2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25","2025/26","2026/27"]
[null,null,null,null,null,null,"Summer maxima",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T75","v":154.26571655273437},174.21392822265625,171.85615539550781,167.97610473632812,165.66143798828125,189.52639770507812,205.03962707519531,{"$f":"AA75","v":181.66133117675781}]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U76+K97-SUM(K125,K135)","v":142.03464627486687},148.3606272832566,152.51426895975521,164.82265410621869,165.60232860489936,174.65277665936435,175.27143412810972,{"$f":"AB76+R97-SUM(R125,R135)+S161","v":179.15456884532381},{"$f":"AC76+S97-SUM(S125,S135)+T161","v":184.48269384735443},193.94615086412981,201.14118309665648,207.71469967797188,213.58712197775989,222.03834089291755,228.33125277600419,236.60509350904846,240.98488963241104,250.96545767690165,256.85775328105069]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,{"$f":"R77+H98-SUM(H126,H136)","v":0},0,0,155.29938759656972,161.10715938974559,164.51383817514929,178.69986925125642,179.30998012927824,190.23061587279165,191.28776916429547,{"$f":"AB77+R98-SUM(R126,R136)+S162","v":197.97328330832926},204.95994266475668,217.01433569093933,224.67278069277262,232.7897199899929,241.33862189473362,248.94038604606362,258.26531171818442,268.01626193215782,278.28514769366177,289.11729123694317,{"$f":"AM77+AC98-SUM(AC126,AC136)+AD162","v":300.34081521514389}]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,0,0,0,173.31867136023564,181.48489002850971,182.17723079306285,197.3566516408182,195.56798241084411,206.73648996076292,208.00660372548174,219.7769262036262,228.33386309956094,238.39062313118748,248.29097803880825,255.30792768138315,263.67493264836571,274.70564393000933,285.91453206170183,297.68078111403224,309.11428887924899,323.45446015961613,338.83668564837484]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026]
[null,null,null,null,null,null,"Winter maxima",null,null,null,null,null,null,null,null,null,{"$f":"Q81","v":0},0,0,0,119.78993225097656,135.76507568359375,124.568115234375,127.3487548828125,139.02383422851562,143.62162780761719,{"$f":"AA81","v":140.56564331054687}]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,{"$f":"R82+H105-SUM(H126,H135)","v":0},0,0,0,121.43538633905156,133.15244555510316,136.94974235140961,144.78697906817786,141.09901631753266,141.80500124828413,{"$f":"AB82+R105-SUM(R126,R135)+S168","v":146.0921514115754},{"$f":"AC82+S105-SUM(S126,S135)+T168","v":151.28865278273955},161.12679535676941,166.30804846220622,172.04302850908957,178.1353270167223,183.62245520414567,187.1055908109299,192.65864566408817,198.84147422737328,203.91520324437519,209.40450427905444]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,0,0,0,0,124.6690920474329,136.53350138544718,140.30584508679715,148.56826982849225,144.73289498641284,145.80489241195647,{"$f":"AB83+R106-SUM(R127,R136)+S169","v":150.67109148589671},155.76566316942683,165.8522850157963,171.46424799062387,177.12917920903817,183.45165948254072,189.25932401256381,192.65954631628546,198.58540072721817,204.87134304573078,210.42964642742842,215.59833477705612]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,0,0,0,0,131.85163969663938,144.6392217546736,148.08274975418655,157.90295092597469,152.63635062473023,154.63900413512866,161.61106345208725,164.96249077186297,174.68014246580043,182.73290798881996,186.67762817150458,195.83136527712313,199.38618781839807,205.70244728786568,208.74484808662183,216.86813578132836,223.51206246298872,227.27053628843646]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026]
[null,null,null,null,null,null,"Annual maxima",null,null,null,null,null,null,null,null,null,{"$f":"MAX(Q75,Q81)","v":0},0,0,154.26571655273437,174.21392822265625,171.85615539550781,167.97610473632812,165.66143798828125,189.52639770507812,205.03962707519531,181.66133117675781]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,{"$f":"R88+H113-SUM(H126,H135)","v":0},0,0,0,148.3606272832566,152.80671712649666,164.83203669297296,166.16182723565885,174.65277665936435,175.27143412810972,{"$f":"AB88+R113-SUM(R126,R135)+S175","v":179.15456884532381},{"$f":"AC88+S113-SUM(S126,S135)+T175","v":184.48269384735443},193.94615086412981,201.14118309665648,207.71469967797188,213.58712197775989,222.03834089291755,228.33125277600419,236.60509350904846,240.98488963241104,250.96545767690165,256.85775328105069]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,0,0,0,0,161.10715938974559,164.51383817514929,178.69986925125642,179.30998012927824,190.23061587279165,191.28776916429547,{"$f":"AB89+R114-SUM(R127,R136)+S176","v":197.97328330832926},204.95994266475668,217.01433569093933,224.67278069277262,232.7897199899929,241.33862189473362,248.94038604606362,258.26531171818442,268.01626193215782,278.28514769366177,289.11729123694317,300.34081521514389]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,0,0,0,0,181.48489002850971,182.17723079306285,197.3566516408182,195.56798241084411,206.73648996076292,208.00660372548174,219.7769262036262,228.33386309956094,238.39062313118748,248.29097803880825,255.30792768138315,263.67493264836571,{"$f":"AH90+X115-SUM(X128,X137)+Y177","v":274.70564393000933},285.91453206170183,297.68078111403224,309.11428887924899,323.45446015961613,338.83668564837484]
[]
[null,null,null,null,null,null,"Summer industrial adjustments (MW)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Summer industrial adjustments"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2013/14","2014/15","2015/16","2016/17","2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25","2025/26","2026/27",null,"Peak industrial load",null,{"$f":"CHOOSE($D$3,'Industrial adjustments'!C4,'Industrial adjustments'!C5,'Industrial adjustments'!C6,'Industrial adjustments'!C7,'Industrial adjustments'!C8,'Industrial adjustments'!C9,'Industrial adjustments'!C10,'Industrial adjustments'!C11,'Industrial adjustments'!C12,'Industrial adjustments'!C13,'Industrial adjustments'!C14,'Industrial adjustments'!C15,'Industrial adjustments'!C16,'Industrial adjustments'!C17,'Industrial adjustments'!C18,'Industrial adjustments'!C19,'Industrial adjustments'!C20,'Industrial adjustments'!C21,'Industrial adjustments'!C22,'Industrial adjustments'!C23,'Industrial adjustments'!C24,'Industrial adjustments'!C25,'Industrial adjustments'!C26,'Industrial adjustments'!C27,'Industrial adjustments'!C28,'Industrial adjustments'!C29,'Industrial adjustments'!C30,'Industrial adjustments'!C31)","v":0}]
[null,null,null,null,null,null,"Peak industrial load",null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AH$159","v":0},0,0,0,0,0,0,0,0,0,{"$f":"$AH$159","v":0},0,null,"Proportion of MD",null,{"$f":"AH159/AA75","v":0}]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,null,{"$f":"-AB76*$AH$160+S$160","v":0},0,0,0,0,0,0,0,0,0,{"$f":"-AL76*$AH$160+AC$160","v":0},0]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,null,null,"Winter industrial adjustments (MW)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Winter industrial adjustments"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,null,"Peak industrial load",null,{"$f":"CHOOSE($D$3,'Industrial adjustments'!C36,'Industrial adjustments'!C37,'Industrial adjustments'!C38,'Industrial adjustments'!C39,'Industrial adjustments'!C40,'Industrial adjustments'!C41,'Industrial adjustments'!C42,'Industrial adjustments'!C43,'Industrial adjustments'!C44,'Industrial adjustments'!C45,'Industrial adjustments'!C46,'Industrial adjustments'!C47,'Industrial adjustments'!C48,'Industrial adjustments'!C49,'Industrial adjustments'!C50,'Industrial adjustments'!C51,'Industrial adjustments'!C52,'Industrial adjustments'!C53,'Industrial adjustments'!C54,'Industrial adjustments'!C55,'Industrial adjustments'!C56,'Industrial adjustments'!C57,'Industrial adjustments'!C58,'Industrial adjustments'!C59,'Industrial adjustments'!C60,'Industrial adjustments'!C61,'Industrial adjustments'!C62,'Industrial adjustments'!C63)","v":0}]
[null,null,null,null,null,null,"Peak industrial load",null,null,null,null,null,null,null,null,null,null,{"$f":"$AH$166","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"$AH$166","v":0},0,null,"Maximum demand",null,{"$f":"AH166/Z81","v":0}]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,{"$f":"-AA82*$AH$167+R$167","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"-AL82*$AH$167+AC$167","v":0},0]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,null,null,"Annual industrial adjustments (MW)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026]
[null,null,null,null,null,null,"Peak industrial load",null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AH$159","v":0},0,0,0,0,0,0,0,0,0,{"$f":"$AH$159","v":0},0]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,null,{"$f":"-$AH$160*AB88+S$174","v":0},0,0,0,0,0,0,0,0,0,{"$f":"-$AH$160*AL88+AC$174","v":0},0]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,null,null,"Original Pre Adjustment B4 cap"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026]
[null,null,null,null,null,null,"Average energy use",null,null,null,null,null,null,null,null,null,null,null,null,null,76.349848111470536,79.758369763692215,82.676968574523926,87.044805526733398,88.821891784667969,90.373583157857254,88.936069170633957]
[null,null,null,null,null,null,"Forecast average energy use",null,null,null,null,null,null,null,null,null,null,null,null,null,78.911345172486932,78.911345172486932,82.651015442056746,86.173822961043754,88.188755539646607,88.215556031017513,92.546426667477533,97.615536925042477,101.87676876702567,106.05046439708951,110.03557091543233,114.05534280183009,117.96964267253334,120.84867900028155,123.57980134769154,127.29106319859615,130.66387621917889,133.69499948582782,136.75948421243538]
[null,null,null,null,null,null,"Low forecast",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA182","v":92.546426667477533},96.875622826885873,100.53556322346924,104.17516992611111,107.09267935686252,109.38014950492239,111.19591426300003,112.5206915408843,114.16410556877791,116.51941611314497,118.75012271552998,120.87586757915307,123.01753104259173]
[null,null,null,null,null,null,"High forecast",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA183","v":92.546426667477533},98.203155750767976,104.69315714549454,111.65872557348973,116.90259072874305,122.27185317806129,127.48694661266258,132.00370312179049,136.25087333080822,140.93502638816446,145.2851463171412,149.07605621444262,152.72878729061992]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2004/05","2005/06","2006/07","2007/08","2008/09","2009/10","2010/11","2011/12","2012/13","2013/14","2014/15","2015/16","2016/17","2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25","2025/26","2026/27"]
[null,null,null,null,null,null,"Summer maxima",null,null,null,null,null,null,null,null,null,null,null,null,154.26571655273437,174.21392822265625,171.85615539550781,167.97610473632812,165.66143798828125,189.52639770507812,205.03962707519531,181.66133117675781]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,null,null,null,142.03464627486687,148.3606272832566,152.51426895975521,164.82265410621869,165.60232860489936,174.65277665936435,175.27143412810972,188.83759931715318,200.37994905622426,212.18766726455235,226.72741390328801,240.55562588244501,252.52743534792327,263.392364162371,277.84480629381505,294.57308887873597,304.74023977352698,323.59655371298749,335.11493366657243]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,null,null,null,155.29938759656972,161.10715938974559,164.51383817514929,178.69986925125642,179.30998012927824,190.23061587279165,191.28776916429547,208.56705581868192,222.39067123341232,237.66746236778951,253.37066274104214,269.60339255876659,285.23107267339441,295.09496512570939,313.92848354913366,333.21813596602237,351.25393145092067,372.05083273814705,390.90733267626752]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,null,null,null,173.31867136023564,181.48489002850971,182.17723079306285,197.3566516408182,195.56798241084411,206.73648996076292,208.00660372548174,231.42589800597796,247.51498717398709,261.27848456717925,280.1119626642344,295.68925948326415,311.55320330637761,325.45792395513189,347.25792761696863,369.7142867988531,389.69809356450463,415.66034265317779,440.30074859283076]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026]
[null,null,null,null,null,null,"Winter maxima",null,null,null,null,null,null,null,null,null,null,null,null,null,119.78993225097656,135.76507568359375,124.568115234375,127.3487548828125,139.02383422851562,143.62162780761719,140.56564331054687]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,121.43538633905156,133.15244555510316,136.94974235140961,144.78697906817786,141.09901631753266,141.80500124828413,149.11774893600506,156.06979981230506,163.11927035565148,169.70794965405699,176.44766827655164,184.24815507858511,190.69306290007091,194.99400449962869,201.40136309914857,208.35323505801313,214.02860879584904,220.19322738081991]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,124.6690920474329,136.53350138544718,140.30584508679715,148.56826982849225,144.73289498641284,145.80489241195647,153.7608186708236,160.62991438539328,167.9585052539409,174.99796911216876,181.66582091423163,189.72535374049036,196.50049697107954,200.71601640497926,207.50745505444513,214.56556087392457,220.74017164762492,226.57447617100445]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,131.85163969663938,144.6392217546736,148.08274975418655,157.90295092597469,152.63635062473023,154.63900413512866,164.85400877847346,169.99745744510039,176.99885428265546,186.55908701087753,191.46208277877889,202.47965540405818,206.93378820018128,214.15358078008543,217.97431577852441,226.92536296324971,234.21844676776976,238.59986527348579]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026]
[null,null,null,null,null,null,"Annual maxima",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(U187,U193)","v":174.21392822265625},171.85615539550781,167.97610473632812,165.66143798828125,189.52639770507812,205.03962707519531,{"$f":"MAX(AA187,AA193)","v":181.66133117675781}]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,148.3606272832566,152.80671712649666,164.83203669297296,166.16182723565885,174.65277665936435,175.27143412810972,188.83759931715318,200.37994905622426,212.18766726455235,226.72741390328801,240.55562588244501,252.52743534792327,263.392364162371,277.84480629381505,294.57308887873597,304.74023977352698,323.59655371298749,335.11493366657243]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,161.10715938974559,164.51383817514929,178.69986925125642,179.30998012927824,190.23061587279165,191.28776916429547,208.56705581868192,222.39067123341232,237.66746236778951,253.37066274104214,269.60339255876659,285.23107267339441,295.09496512570939,313.92848354913366,333.21813596602237,351.25393145092067,372.05083273814705,390.90733267626752]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,181.48489002850971,182.17723079306285,197.3566516408182,195.56798241084411,206.73648996076292,208.00660372548174,231.42589800597796,247.51498717398709,261.27848456717925,280.1119626642344,295.68925948326415,311.55320330637761,325.45792395513189,347.25792761696863,369.7142867988531,389.69809356450463,415.66034265317779,440.30074859283076]
[]
[null,null,null,null,null,null,"Original Pre Adjustment growth p.a. B4 cap"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026]
[null,null,null,null,null,null,"Average energy use"]
[null,null,null,null,null,null,"Forecast average energy use",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB182/AA182","v":1.0547737005101065},{"$f":"AC182/AB182","v":1.0436532131688763},1.0409680801676029,1.0375774546674421,1.0365315675009052,1.0343193030203268,1.0244048914833115,1.0225995217324935,1.0300312980797159,1.0264968563843369,1.0231978673398947,1.0229214610747832]
[null,null,null,null,null,null,"Low forecast",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB183/AA183","v":1.0467786419778615},1.0377797870071357,1.0362021814564444,1.0280058043852554,1.0213597246963761,1.0166004962170576,1.0119139024726296,1.0146054383899381,1.0206309201358224,1.0191445054978554,1.0179009908791032,1.017717874595905]
[null,null,null,null,null,null,"High forecast",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB184/AA184","v":1.0611231496124132},1.066087503452513,1.0665331776967522,1.0469633262274876,1.0459293709048494,1.04265162667492,1.0354291684689174,1.0321746292609622,1.0343788846474651,1.0308661376838686,1.026092893825679,1.024502466518989]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2004/05","2005/06","2006/07","2007/08","2008/09","2009/10","2010/11","2011/12","2012/13","2013/14","2014/15","2015/16","2016/17","2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25","2025/26","2026/27"]
[null,null,null,null,null,null,"Summer maxima"]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB188/AA188","v":1.0774008911179882},{"$f":"AC188/AB188","v":1.0611231543972643},1.0589266454250619,1.0685230523817755,1.0609904719552594,1.0497673227203119,1.0430247462002631,1.0548703914686559,1.0602072891268339,1.0345148666957029,1.0618766788182417,1.0355948783181452]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB189/AA189","v":1.0903313720990986},1.0662789977087657,1.0686934890283382,1.0660721506293191,1.0640671245917492,1.0579654431137078,1.0345821104266915,1.0638218900664782,1.0614460089725171,1.0541260920046003,1.05920759719705,1.0506825903313912]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB190/AA190","v":1.1125891864058508},1.0695215587651885,1.0556067232547712,1.0720820090802874,1.0556109659540032,1.0536507272899824,1.0446303247766018,1.0669825561378623,1.0646676645684938,1.054052027414683,1.0666214423868505,1.0592801463386481]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026]
[null,null,null,null,null,null,"Winter maxima"]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB194/AA194","v":1.0515690393381625},{"$f":"AC194/AB194","v":1.0466212166285016},1.0451687036942723,1.0403917899095558,1.0397136294217997,1.0442085003345443,1.0349794971826825,1.022554263559192,1.0328592595242183,1.0345175020262509,1.0272391918285102,1.0288027783746003]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB195/AA195","v":1.0545655644831757},1.0446739018037832,1.0456240725557782,1.0419119225167235,1.0381024524792568,1.0443646074187165,1.0357102680111818,1.021452970851876,1.0338360573864867,1.0340137457597731,1.0287772685819252,1.0264306423241032]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB196/AA196","v":1.0660571031252801},1.0312000217934558,1.0411853032555862,1.0540129639085405,1.0262811951240707,1.0575444101796871,1.021997927580599,1.0348893848737739,1.0178410978911554,1.0410646876112695,1.0321386896082707,1.0187065475250985]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026]
[null,null,null,null,null,null,"Annual maxima"]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB200/AA200","v":1.0774008911179882},{"$f":"AC200/AB200","v":1.0611231543972643},1.0589266454250619,1.0685230523817755,1.0609904719552594,1.0497673227203119,1.0430247462002631,1.0548703914686559,1.0602072891268339,1.0345148666957029,1.0618766788182417,1.0355948783181452]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB201/AA201","v":1.0903313720990986},1.0662789977087657,1.0686934890283382,1.0660721506293191,1.0640671245917492,1.0579654431137078,1.0345821104266915,1.0638218900664782,1.0614460089725171,1.0541260920046003,1.05920759719705,1.0506825903313912]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB202/AA202","v":1.1125891864058508},1.0695215587651885,1.0556067232547712,1.0720820090802874,1.0556109659540032,1.0536507272899824,1.0446303247766018,1.0669825561378623,1.0646676645684938,1.054052027414683,1.0666214423868505,1.0592801463386481]
[]
[null,null,null,null,null,null,"Original Pre Adjustment 90% & 10% ration to 50% PoE B4 cap"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026]
[null,null,null,null,null,null,"Average energy use"]
[null,null,null,null,null,null,"Forecast average energy use"]
[null,null,null,null,null,null,"Low forecast",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB183/AB182","v":0.99242011956841691},{"$f":"AC183/AC182","v":0.98683502078257379},0.98231696125387391,0.97325508893090973,0.95900943189456012,0.94258074996178298,0.93108747626957633,0.92380878042988124,0.91537782138997814,0.90882136786096512,0.90411659406877343,0.89951736620695655]
[null,null,null,null,null,null,"High forecast",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB184/AB182","v":1.0060197264107325},{"$f":"AC184/AC182","v":1.0276450501184373},1.0528829478332218,1.0624072720864814,1.0720396798114693,1.080675873254511,1.0923057183064695,1.1025335195957036,1.1071871256843959,1.1118998649132084,1.1150458640021554,1.116769254945263]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2004/05","2005/06","2006/07","2007/08","2008/09","2009/10","2010/11","2011/12","2012/13","2013/14","2014/15","2015/16","2016/17","2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25","2025/26","2026/27"]
[null,null,null,null,null,null,"Summer maxima"]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB188/AB189","v":0.90540473218991702},{"$f":"AC188/AC189","v":0.90102677394194075},0.89279224488959585,0.89484477583347954,0.89225741411992843,0.88534335681260568,0.8925681400567671,0.88505765119694513,0.88402477861761108,0.86757816066211668,0.86976435808904062,0.85727461639636238]
[null,null,null,null,null,null,"Forecast - 50% PoE"]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB190/AB189","v":1.1095994863501761},{"$f":"AC190/AC189","v":1.1129737852816914},1.0993447818399802,1.1055422109012014,1.0967564490821884,1.0922835313357444,1.1028921615673382,1.1061689072970613,1.1095263039240821,1.10944834682642,1.1172138484251788,1.1263558183429339]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026]
[null,null,null,null,null,null,"Winter maxima"]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB194/AB195","v":0.96980329725768055},{"$f":"AC194/AC195","v":0.97161105021728822},0.97118791399713367,0.96977096657206907,0.97127609028809225,0.97113090815792047,0.97044570288357412,0.97149200144643455,0.97057410803050681,0.97104695743991409,0.96959519057324206,0.97183597685836254]
[null,null,null,null,null,null,"Forecast - 50% PoE"]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB196/AB195","v":1.0721457534080807},{"$f":"AC196/AC195","v":1.0583175499753548},1.0538248957088907,1.0660642975307812,1.0539246282831172,1.0672250777880397,1.0530954953800309,1.0669481420356288,1.0504408900457722,1.0576038486278214,1.0610594574587024,1.0530747739361663]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026]
[null,null,null,null,null,null,"Annual maxima"]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB200/AB201","v":0.90540473218991702},{"$f":"AC200/AC201","v":0.90102677394194075},0.89279224488959585,0.89484477583347954,0.89225741411992843,0.88534335681260568,0.8925681400567671,0.88505765119694513,0.88402477861761108,0.86757816066211668,0.86976435808904062,0.85727461639636238]
[null,null,null,null,null,null,"Forecast - 50% PoE"]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB202/AB201","v":1.1095994863501761},{"$f":"AC202/AC201","v":1.1129737852816914},1.0993447818399802,1.1055422109012014,1.0967564490821884,1.0922835313357444,1.1028921615673382,1.1061689072970613,1.1095263039240821,1.10944834682642,1.1172138484251788,1.1263558183429339]

{"sheet":"BATS","index":8,"n_rows":252,"n_cols":39,"rows_kept":252,"cut":false,"hidden":false,"merged":[]}
["Terminal station:",null,"BATS/ELTS",null,null,null,"AVERAGE DEMAND",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MAXIMUM DEMAND"]
[null,"Which terminal station?"]
[null,null,"RCTS 22kV",11]
[null,null,"RCTS 66kV"]
[null,null,"WETS 66kV"]
[null,null,"KGTS 22kV"]
[null,null,"KGTS 66kV"]
[null,null,"HOTS 66kV"]
[null,null,"BETS 22kV"]
[null,null,"BETS 66kV"]
[null,null,"SHTS/GNTS"]
[null,null,"HYTS/TGTS/APD"]
[null,null,"BATS/ELTS"]
[null,null,"MLTS/GTS/PTH"]
[null,null,"ATS West"]
[null,null,"ATS-BLTS"]
[null,null,"BLTS 22kV"]
[null,null,"KTS East"]
[null,null,"KTS West"]
[null,null,"WMTS 66kV"]
[null,null,"WMTS 22kV"]
[null,null,"BTS 22kV"]
[null,null,"FBTS 66kV"]
[null,null,"RTS 66kV Bus 1&2"]
[null,null,"RTS 66kV Bus 3&4"]
[null,null,"RTS 22kV"]
[null,null,"SVTS 66kV"]
[null,null,"TSTS 66kV"]
[null,null,"Total Powercor"]
[null,null,"Total Citipower"]
[]
[]
["Scenarios"]
[null,"Population","Low",2]
[null,null,"Medium"]
[null,null,"High"]
[]
[null,"Electricity Prices","Low",2]
[null,null,"Medium"]
[null,null,"High"]
[]
[null,"Income","Low",2]
[null,null,"Medium",null,null,null,"SUMMER MAXIMUM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WINTER MAXIMUM"]
[null,null,"High"]
[]
["Technology adjustments"]
[null,"Adjust for solar?","Include",1]
[null,null,"Exclude"]
[]
[]
[null,"Adjust for efficiency?","Include",2]
[null,null,"Exclude"]
[]
[]
[null,"Adjust for battery storage?","Include",2]
[null,null,"Exclude"]
[]
[]
[null,"Adjust for EV?","Include",2]
[null,null,"Exclude"]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,"Number of simulations",null,null,null,null,null,null,null,null,null,1000,null,null,null,null,null,null,null,null,null,null,"Starting Point adjust.",null,{"$f":"Summary!$F$152","v":1}]
["Parameter selection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Growth Cap",{"$f":"Summary!$G$152","v":0.04},{"$f":"AC67+1","v":1.04}]
[null,"Model elasticities","Terminal station estimate",2,null,null,null,null,null,null,null,null,null,null,null,null,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026]
[null,null,"AEMO income elasticity",null,null,null,"Average energy use",null,null,null,null,null,null,null,null,null,103.89385636647542,108.64364020029704,111.55559984842937,111.8787047068278,107.27664693196614,102.98422622680664,99.956022580464676,98.591879208882645,97.746289253234863,97.049978892008468,96.117232322692871]
[null,null,null,null,null,null,"Forecast average energy use",null,null,null,null,null,null,null,null,null,null,104.60218315979471,110.41373687852381,110.01144019508519,105.54615330662732,105.54615330662732,100.9580334122514,100.04294974761979,96.335127591252103,95.064541961787938,95.337626552800728,{"$f":"AD$66*IF(AB207>$AD$67,$AD$67*AA70,AB207*AA70)","v":97.007125770334639},{"$f":"IF(AC207>$AD$67,$AD$67*AB70,AC207*AB70)","v":97.618923617622201},98.258353639402074,98.680583078621339,99.121381394993691,99.461766373913704,98.947222278742331,98.289062582401414,98.579374398971552,98.726614281095948,98.634568774542387,98.529971932381571]
[null,null,null,null,null,null,"Low forecast",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA70","v":95.337626552800728},{"$f":"AB70*AB233","v":96.702989166531268},{"$f":"AC70*AC233","v":97.051746992884816},{"$f":"AD70*AD233","v":97.566565323109501},{"$f":"AE70*AE233","v":97.384479851092863},96.549991975218859,95.209704662864667,93.459187267332211,92.067214605961397,91.485222988453529,90.958984449902786,90.440917463472246,89.947981896944967]
[null,null,null,null,null,null,"High forecast",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA71","v":95.337626552800728},{"$f":"AB70*AB234","v":97.115211998263277},{"$f":"AC70*AC234","v":99.57007458090618},{"$f":"AD70*AD234","v":102.82016028326969},{"$f":"AE70*AE234","v":104.30843848836696},105.66544147031217,106.7424938566748,107.17688861770237,107.38126304518465,108.01908926774156,108.45918228124729,108.46873878475803,108.3025035823334]
["Average demand model used"]
[null,"Error correction model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2004/05","2005/06","2006/07","2007/08","2008/09","2009/10","2010/11","2011/12","2012/13","2013/14","2014/15","2015/16","2016/17","2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25","2025/26","2026/27"]
[null,null,null,null,null,null,"Summer maxima",null,null,null,null,null,null,null,null,null,146.91741943359375,149.0775146484375,170.20002746582031,176.48411560058594,174.88397216796875,162.29364013671875,159.57453918457031,168.58676147460938,146.20712280273437,172.683349609375,147.03935241699219]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,149.69835223690686,160.24358775588954,155.68947712088897,164.61976450206586,151.87811792852199,145.06106657831671,149.42641230810037,140.169064635479,148.58045636424922,139.69682378071249,{"$f":"AB77*AB238","v":144.36884420519388},{"$f":"AC77*AC238","v":147.63702699022269},149.3000954254164,153.39497542905954,156.98518602952259,160.46097957525743,162.34531784849665,165.85641300788134,171.14854846341345,175.69640588781368,181.15060453991555,185.94268222668853]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,160.93671550360884,173.88118932988419,168.17538314169747,177.2269825942308,165.00046477530876,158.92097243655866,165.34421388060989,155.89805810160527,165.93152708475091,156.43315637054613,{"$f":"AD$66*IF(AB214>$AD$67,$AD$67*AA77,AB214*AA77)","v":162.69048262536799},{"$f":"IF(AC214>$AD$67,$AD$67*AB77,AC214*AB77)","v":166.23404511145196},172.88340691591006,176.06517739492369,181.3927801456434,186.65871983124612,188.65296196475674,195.82732518641305,203.00575010393396,210.6774666701827,215.12075635300388,223.72558660712406]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,177.66769474358594,195.09804599651684,186.86060042956277,200.30981676809736,186.02656721998773,178.55853056937724,188.35761301389695,176.87920571962948,191.54740279939318,181.8708356367334,{"$f":"AB77*AB240","v":192.13161521168252},{"$f":"AC77*AC240","v":199.84793501027971},205.2702014794701,212.14468227021129,222.90537790356311,229.09243090873809,231.20840073329751,242.50178179356345,254.31222374257936,261.47800293651301,272.69226299738722,279.04834353716512]
["Climatic adjustments"]
[null,"Temperature","Stable",2,null,null,null,null,null,null,null,null,null,null,null,null,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026]
[null,null,"CSIRO trends",null,null,null,"Winter maxima",null,null,null,null,null,null,null,null,null,155.77131652832031,159.84194946289062,166.77890014648437,177.72451782226562,163.206298828125,163.11972045898437,151.94332885742187,147.222900390625,164.77876281738281,169.808837890625,148.74420166015625]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,159.23780534469421,164.93013543900838,171.43613458340798,175.07353468663962,165.08311969066526,159.0305292905127,157.81840317947416,154.0313328705333,145.94070060106341,150.20319124755139,{"$f":"AB83*AB244","v":150.45182457425},{"$f":"AC83*AC244","v":151.63383645711681},153.61575205849502,155.20086208365043,157.02605268183987,159.51826939544873,161.62587369559776,160.94085456704676,163.04224881327664,165.11184929037444,166.68082545600572,168.96463052268942]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,164.1632732457395,170.49369404953939,177.2039631820239,180.49650689711797,170.81176276165564,164.48159367277657,163.45245270788516,158.78257393341462,150.94400762636602,154.87127111460453,{"$f":"AD$66*IF(AB220>$AD$67,$AD$67*AA83,AB220*AA83)","v":155.08466602657879},{"$f":"IF(AC220>$AD$67,$AD$67*AB83,AC220*AB83)","v":156.60157708832173},158.06753109077971,160.24321212266372,161.93962010063441,164.96730446887153,166.86502384655873,166.66059283525829,167.66036697087904,169.93557914716462,172.4063076657402,174.29035157178311]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,173.36400919694051,179.46742550104747,186.32619622669159,190.69290245835151,180.1583205582923,173.45754912171586,172.11972630297365,166.77538179315891,158.62575347240988,162.51756168989814,{"$f":"AB83*AB246","v":163.57700747259221},{"$f":"AC83*AC246","v":165.11540404276442},165.86935145860048,168.67691078397092,170.48800490523377,174.09349335925671,175.74775873872238,175.19963703580777,176.74173578576077,178.77811914525662,182.15158204832079,184.17190864374155]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026]
[null,null,null,null,null,null,"Annual maxima",null,null,null,null,null,null,null,null,null,{"$f":"MAX(Q75,Q81)","v":155.77131652832031},159.84194946289062,170.20002746582031,177.72451782226562,174.88397216796875,163.11972045898437,159.57453918457031,168.58676147460938,164.77876281738281,172.683349609375,{"$f":"MAX(AA75,AA81)","v":148.74420166015625}]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,160.51928259393097,168.11377994702156,172.48039559709963,176.42598636191218,166.57781970281141,160.41632344316062,160.82951184396717,155.60653239765895,151.98542037140953,151.73473812910638,{"$f":"AB89*AB250","v":154.81657513795608},{"$f":"AC89*AC250","v":156.67912736917555},157.01762782330275,160.57757465714693,163.8190814064495,167.58281962873173,168.38015463661409,171.35012165045458,176.15308766441393,180.0730470805299,185.56807834082656,190.2319620211648]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,167.60066249853722,177.48997527030858,179.27201274441373,184.89691397320544,174.28431289696059,167.3919163939089,169.72529092599794,162.71217961821577,166.02842954760177,160.53801270819548,{"$f":"AD$66*IF(AB226>$AD$67,$AD$67*AA89,AB226*AA89)","v":166.63255360760544},{"$f":"IF(AC226>$AD$67,$AD$67*AB89,AC226*AB89)","v":170.06869094054323},176.87143857816497,180.12660535147137,185.57710392448431,190.96451700404856,193.00476182175265,200.34462147938791,207.68863652708319,215.53732235322698,220.08310874325548,228.8864330929857]
["Time of use tariffs",null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,178.69686771469324,195.09804599651684,189.97735380179822,200.41048972525707,186.96875557926836,179.14977467769148,188.35761301389695,176.95477090241994,191.54740279939318,181.8708356367334,{"$f":"AB89*AB252","v":196.32686745202537},{"$f":"AC89*AC252","v":204.21167543975582},210.00532370676257,217.03838331975228,228.04730401795703,234.37707843128129,236.54185892429788,248.09575290506729,260.17863520725609,267.50971282294068,278.9826606606776,285.48536169395845]
[null,"Current",0.23968185526172561]
[null,"Residential demand on time of use tariffs by 2025",0.5]
[null,null,null,null,null,null,"Summer block load adjustments"]
[null,"CDD critical temperature",18.5,null,null,null,null,null,null,null,null,null,null,null,null,null,"2014/15","2015/16","2016/17","2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25","2025/26","2026/27"]
[null,"HDD critical temperature",16.5,null,null,null,"Average energy use"]
[null,null,null,null,null,null,"Maximum demand",null,null,null,null,null,null,null,null,null,{"$f":"INDEX('Block Loads'!B$3:B$30,BATS!$D$3)","v":0},{"$f":"INDEX('Block Loads'!C$3:C$30,BATS!$D$3)","v":0},{"$f":"INDEX('Block Loads'!D$3:D$30,BATS!$D$3)","v":0},{"$f":"INDEX('Block Loads'!E$3:E$30,BATS!$D$3)","v":0},{"$f":"INDEX('Block Loads'!F$3:F$30,BATS!$D$3)","v":0},{"$f":"INDEX('Block Loads'!G$3:G$30,BATS!$D$3)","v":0},{"$f":"INDEX('Block Loads'!H$3:H$30,BATS!$D$3)","v":0},{"$f":"INDEX('Block Loads'!I$3:I$30,BATS!$D$3)","v":0},{"$f":"INDEX('Block Loads'!J$3:J$30,BATS!$D$3)","v":0},{"$f":"INDEX('Block Loads'!K$3:K$30,BATS!$D$3)","v":0},{"$f":"INDEX('Block Loads'!L$3:L$30,BATS!$D$3)","v":0},{"$f":"INDEX('Block Loads'!M$3:M$30,BATS!$D$3)","v":0},{"$f":"INDEX('Block Loads'!N$3:N$30,BATS!$D$3)","v":0}]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,{"$f":"Q96","v":0},{"$f":"R96","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,{"$f":"Q97","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,null,null,"Winter block load adjustments"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026]
[null,null,null,null,null,null,"Average energy use"]
[null,null,null,null,null,null,"Maximum demand",null,null,null,null,null,null,null,null,null,{"$f":"INDEX('Block Loads'!P$3:P$30,BATS!$D$3)","v":0},{"$f":"INDEX('Block Loads'!Q$3:Q$30,BATS!$D$3)","v":0},{"$f":"INDEX('Block Loads'!R$3:R$30,BATS!$D$3)","v":0},{"$f":"INDEX('Block Loads'!S$3:S$30,BATS!$D$3)","v":0},{"$f":"INDEX('Block Loads'!T$3:T$30,BATS!$D$3)","v":0},{"$f":"INDEX('Block Loads'!U$3:U$30,BATS!$D$3)","v":0},{"$f":"INDEX('Block Loads'!V$3:V$30,BATS!$D$3)","v":0},{"$f":"INDEX('Block Loads'!W$3:W$30,BATS!$D$3)","v":0},{"$f":"INDEX('Block Loads'!X$3:X$30,BATS!$D$3)","v":0},{"$f":"INDEX('Block Loads'!Y$3:Y$30,BATS!$D$3)","v":0},{"$f":"INDEX('Block Loads'!Z$3:Z$30,BATS!$D$3)","v":0},{"$f":"INDEX('Block Loads'!AA$3:AA$30,BATS!$D$3)","v":0},{"$f":"INDEX('Block Loads'!AB$3:AB$30,BATS!$D$3)","v":0}]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,{"$f":"Q104","v":0},{"$f":"R104","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,{"$f":"Q105","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,null,null,"Annual block load adjustments"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026]
[null,null,null,null,null,null,"Average energy use"]
[null,null,null,null,null,null,"Maximum demand",null,null,null,null,null,null,null,null,null,{"$f":"INDEX('Block Loads'!AD$3:AD$30,BATS!$D$3)","v":0},{"$f":"INDEX('Block Loads'!AE$3:AE$30,BATS!$D$3)","v":0},{"$f":"INDEX('Block Loads'!AF$3:AF$30,BATS!$D$3)","v":0},{"$f":"INDEX('Block Loads'!AG$3:AG$30,BATS!$D$3)","v":0},{"$f":"INDEX('Block Loads'!AH$3:AH$30,BATS!$D$3)","v":0},{"$f":"INDEX('Block Loads'!AI$3:AI$30,BATS!$D$3)","v":0},{"$f":"INDEX('Block Loads'!AJ$3:AJ$30,BATS!$D$3)","v":0},{"$f":"INDEX('Block Loads'!AK$3:AK$30,BATS!$D$3)","v":0},{"$f":"INDEX('Block Loads'!AL$3:AL$30,BATS!$D$3)","v":0},{"$f":"INDEX('Block Loads'!AM$3:AM$30,BATS!$D$3)","v":0},{"$f":"INDEX('Block Loads'!AN$3:AN$30,BATS!$D$3)","v":0},{"$f":"INDEX('Block Loads'!AO$3:AO$30,BATS!$D$3)","v":0},{"$f":"INDEX('Block Loads'!AP$3:AP$30,BATS!$D$3)","v":0}]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,{"$f":"Q112","v":0},{"$f":"R112","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,{"$f":"Q112","v":0},{"$f":"R112","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,{"$f":"Q112","v":0},{"$f":"R112","v":0},0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,null,null,"Windfarm Adjustment"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026]
[null,null,null,null,null,null,"Average energy use"]
[null,null,null,null,null,null,"Maximum demand",null,null,null,null,null,null,null,null,null,{"$f":"$R$120","v":-1.6598522281507744},-1.6598522281507744,{"$f":"$R$120","v":-1.6598522281507744},-1.6598522281507744,-1.6598522281507744,-1.6598522281507744,-1.6598522281507744,-1.6598522281507744,-1.6598522281507744,-1.6598522281507744,-1.6598522281507744,-1.6598522281507744,-1.6598522281507744]
[]
[null,null,null,null,null,null,"Solar Adjustment"]
[null,null,null,null,null,null,"New major customers",null,null,null,null,null,null,null,null,null,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026]
[null,null,null,null,null,null,"Average energy use"]
[null,null,null,null,null,null,"Maximum demand",null,null,null,null,null,null,null,null,null,null,{"$f":"(INDEX('Technology Adjustments'!C$6:C$33,$D$3)/1000)-INDEX('Technology Adjustments'!$P$6:$P$33,$D$3)*0.44/(0.18*8.76)*R129","v":0.95608288359388727},{"$f":"(INDEX('Technology Adjustments'!D$6:D$33,$D$3)/1000)-INDEX('Technology Adjustments'!$P$6:$P$33,$D$3)*0.44/(0.18*8.76)*S129","v":1.8296571546318208},{"$f":"(INDEX('Technology Adjustments'!E$6:E$33,$D$3)/1000)-INDEX('Technology Adjustments'!$P$6:$P$33,$D$3)*0.44/(0.18*8.76)*T129","v":2.7088349743454723},{"$f":"(INDEX('Technology Adjustments'!F$6:F$33,$D$3)/1000)-INDEX('Technology Adjustments'!$P$6:$P$33,$D$3)*0.44/(0.18*8.76)*U129","v":3.4672318745438142},{"$f":"(INDEX('Technology Adjustments'!G$6:G$33,$D$3)/1000)-INDEX('Technology Adjustments'!$P$6:$P$33,$D$3)*0.44/(0.18*8.76)*V129","v":4.0783616455878109},{"$f":"(INDEX('Technology Adjustments'!H$6:H$33,$D$3)/1000)-INDEX('Technology Adjustments'!$P$6:$P$33,$D$3)*0.44/(0.18*8.76)*W129","v":4.5947467794026675},{"$f":"(INDEX('Technology Adjustments'!I$6:I$33,$D$3)/1000)-INDEX('Technology Adjustments'!$P$6:$P$33,$D$3)*0.44/(0.18*8.76)*X129","v":5.0868190421132269},{"$f":"(INDEX('Technology Adjustments'!J$6:J$33,$D$3)/1000)-INDEX('Technology Adjustments'!$P$6:$P$33,$D$3)*0.44/(0.18*8.76)*Y129","v":5.4751618777253679},{"$f":"(INDEX('Technology Adjustments'!K$6:K$33,$D$3)/1000)-INDEX('Technology Adjustments'!$P$6:$P$33,$D$3)*0.44/(0.18*8.76)*Z129","v":5.6083985316596205},{"$f":"(INDEX('Technology Adjustments'!L$6:L$33,$D$3)/1000)-INDEX('Technology Adjustments'!$P$6:$P$33,$D$3)*0.44/(0.18*8.76)*AA129","v":5.6151521251170742},{"$f":"(INDEX('Technology Adjustments'!M$6:M$33,$D$3)/1000)-INDEX('Technology Adjustments'!$P$6:$P$33,$D$3)*0.44/(0.18*8.76)*AB129","v":5.4754102872510488},{"$f":"(INDEX('Technology Adjustments'!N$6:N$33,$D$3)/1000)-(INDEX('Technology Adjustments'!$P$6:$P$33,$D$3)*AC129)*0.44/(0.18*8.76)","v":5.3486543864149452}]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,{"$f":"R$125","v":0.95608288359388727},1.8296571546318208,2.7088349743454723,3.4672318745438142,4.0783616455878109,4.5947467794026675,5.0868190421132269,5.4751618777253679,5.6083985316596205,5.6151521251170742,5.4754102872510488,5.3486543864149452]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,0.95608288359388727,1.8296571546318208,2.7088349743454723,3.4672318745438142,4.0783616455878109,4.5947467794026675,5.0868190421132269,5.4751618777253679,5.6083985316596205,5.6151521251170742,5.4754102872510488,5.3486543864149452]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,0.95608288359388727,1.8296571546318208,2.7088349743454723,3.4672318745438142,4.0783616455878109,4.5947467794026675,5.0868190421132269,5.4751618777253679,5.6083985316596205,5.6151521251170742,5.4754102872510488,5.3486543864149452]
[null,null,null,null,null,null,"Used to subtract historical trend",null,null,null,null,null,null,null,null,null,null,1,2,3,4,5,6,7,8,9,10,11,12]
[]
[null,null,null,null,null,null,"Technology Adjustment"]
[null,null,null,null,null,null,"New major customers",null,null,null,null,null,null,null,null,null,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026]
[null,null,null,null,null,null,"Average energy use"]
[null,null,null,null,null,null,"Maximum demand",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,{"$f":"R$134","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,null,null,"Including Block Loads"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2004/05","2005/06","2006/07","2007/08","2008/09","2009/10","2010/11","2011/12","2012/13","2013/14","2014/15","2015/16","2016/17","2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25","2025/26","2026/27"]
[null,null,null,null,null,null,"Summer maxima",null,null,null,null,null,null,null,null,null,{"$f":"Q75","v":146.91741943359375},149.0775146484375,170.20002746582031,176.48411560058594,174.88397216796875,162.29364013671875,159.57453918457031,168.58676147460938,146.20712280273437,172.683349609375,{"$f":"AA75","v":147.03935241699219}]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,{"$f":"R76+H97-SUM(H125,H135)","v":149.69835223690686},{"$f":"S76+I97-SUM(I125,I135)","v":160.24358775588954},{"$f":"T76+J97-SUM(J125,J135)","v":155.68947712088897},164.61976450206586,151.87811792852199,145.06106657831671,149.42641230810037,140.169064635479,148.58045636424922,139.69682378071249,{"$f":"AB76+R97-SUM(R125,R135)+S161","v":143.41276132159999},{"$f":"AC76+S97-SUM(S125,S135)+T161","v":145.80736983559086},146.59126045107092,149.92774355451573,152.90682438393478,155.86623279585476,157.25849880638341,160.38125113015599,165.54014993175383,170.0812537626966,175.67519425266451,180.59402784027358]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,{"$f":"R77+H98-SUM(H126,H136)","v":160.93671550360884},173.88118932988419,168.17538314169747,177.2269825942308,165.00046477530876,158.92097243655866,165.34421388060989,155.89805810160527,165.93152708475091,156.43315637054613,{"$f":"AB77+R98-SUM(R126,R136)+S162","v":161.7343997417741},164.40438795682013,170.17457194156458,172.59794552037988,177.31441850005558,182.06397305184345,183.56614292264351,190.35216330868769,197.39735157227435,205.06231454506562,209.64534606575285,{"$f":"AM77+AC98-SUM(AC126,AC136)+AD162","v":218.37693222070911}]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,177.66769474358594,195.09804599651684,186.86060042956277,200.30981676809736,186.02656721998773,178.55853056937724,188.35761301389695,176.87920571962948,191.54740279939318,181.8708356367334,191.17553232808862,198.01827785564788,202.56136650512462,208.67745039566748,218.82701625797529,224.49768412933543,226.12158169118428,237.0266199158381,248.70382521091975,255.86285081139593,267.21685271013615,273.6996891507502]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026]
[null,null,null,null,null,null,"Winter maxima",null,null,null,null,null,null,null,null,null,{"$f":"Q81","v":155.77131652832031},159.84194946289062,166.77890014648437,177.72451782226562,163.206298828125,163.11972045898437,151.94332885742187,147.222900390625,164.77876281738281,169.808837890625,{"$f":"AA81","v":148.74420166015625}]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,{"$f":"R82+H105-SUM(H126,H135)","v":159.23780534469421},164.93013543900838,171.43613458340798,175.07353468663962,165.08311969066526,159.0305292905127,157.81840317947416,154.0313328705333,145.94070060106341,150.20319124755139,{"$f":"AB82+R105-SUM(R126,R135)+S168","v":149.4957416906561},{"$f":"AC82+S105-SUM(S126,S135)+T168","v":149.80417930248498},150.90691708414954,151.73363020910662,152.94769103625205,154.92352261604606,156.53905465348453,155.4656926893214,157.43385028161703,159.49669716525736,161.20541516875468,163.61597613627447]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,164.1632732457395,170.49369404953939,177.2039631820239,180.49650689711797,170.81176276165564,164.48159367277657,163.45245270788516,158.78257393341462,150.94400762636602,154.87127111460453,{"$f":"AB83+R106-SUM(R127,R136)+S169","v":154.12858314298489},154.7719199336899,155.35869611643423,156.77598024811991,157.8612584550466,160.37255768946886,161.77820480444549,161.18543095753293,162.05196843921942,164.32042702204754,166.93089737848916,168.94169718536816]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,173.36400919694051,179.46742550104747,186.32619622669159,190.69290245835151,180.1583205582923,173.45754912171586,172.11972630297365,166.77538179315891,158.62575347240988,162.51756168989814,162.62092458899832,163.28574688813259,163.160516484255,165.20967890942711,166.40964325964595,169.49874657985404,170.66093969660915,169.72447515808241,171.13333725410115,173.16296702013955,176.67617176106975,178.8232542573266]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026]
[null,null,null,null,null,null,"Annual maxima",null,null,null,null,null,null,null,null,null,{"$f":"MAX(Q75,Q81)","v":155.77131652832031},159.84194946289062,170.20002746582031,177.72451782226562,174.88397216796875,163.11972045898437,159.57453918457031,168.58676147460938,164.77876281738281,172.683349609375,148.74420166015625]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,{"$f":"R88+H113-SUM(H126,H135)","v":160.51928259393097},168.11377994702156,172.48039559709963,176.42598636191218,166.57781970281141,160.41632344316062,160.82951184396717,155.60653239765895,151.98542037140953,151.73473812910638,{"$f":"AB88+R113-SUM(R126,R135)+S175","v":153.86049225436219},{"$f":"AC88+S113-SUM(S126,S135)+T175","v":154.84947021454371},154.30879284895727,157.11034278260311,159.74071976086168,162.98807284932906,163.29333559450086,165.87495977272923,170.54468913275431,174.45789495541283,180.09266805357552,184.88330763474985]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,167.60066249853722,177.48997527030858,179.27201274441373,184.89691397320544,174.28431289696059,167.3919163939089,169.72529092599794,162.71217961821577,166.02842954760177,160.53801270819548,{"$f":"AB89+R114-SUM(R127,R136)+S176","v":165.67647072401155},168.2390337859114,174.16260360381949,176.65937347692756,181.49874227889649,186.36977022464589,187.91794277963942,194.86945960166256,202.08023799542357,209.92217022810991,214.60769845600444,223.53777870657075]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,178.69686771469324,195.09804599651684,189.97735380179822,200.41048972525707,186.96875557926836,179.14977467769148,188.35761301389695,176.95477090241994,191.54740279939318,181.8708356367334,195.37078456843147,202.38201828512399,207.29648873241709,213.57115144520847,223.96894237236921,229.78233165187862,{"$f":"AH90+X115-SUM(X128,X137)+Y177","v":231.45503988218465},242.62059102734193,254.57023667559648,261.89456069782364,273.50725037342653,280.13670730754353]
[]
[null,null,null,null,null,null,"Summer industrial adjustments (MW)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Summer industrial adjustments"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2013/14","2014/15","2015/16","2016/17","2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25","2025/26","2026/27",null,"Peak industrial load",null,{"$f":"CHOOSE($D$3,'Industrial adjustments'!C4,'Industrial adjustments'!C5,'Industrial adjustments'!C6,'Industrial adjustments'!C7,'Industrial adjustments'!C8,'Industrial adjustments'!C9,'Industrial adjustments'!C10,'Industrial adjustments'!C11,'Industrial adjustments'!C12,'Industrial adjustments'!C13,'Industrial adjustments'!C14,'Industrial adjustments'!C15,'Industrial adjustments'!C16,'Industrial adjustments'!C17,'Industrial adjustments'!C18,'Industrial adjustments'!C19,'Industrial adjustments'!C20,'Industrial adjustments'!C21,'Industrial adjustments'!C22,'Industrial adjustments'!C23,'Industrial adjustments'!C24,'Industrial adjustments'!C25,'Industrial adjustments'!C26,'Industrial adjustments'!C27,'Industrial adjustments'!C28,'Industrial adjustments'!C29,'Industrial adjustments'!C30,'Industrial adjustments'!C31)","v":0}]
[null,null,null,null,null,null,"Peak industrial load",null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AH$159","v":0},0,0,0,0,0,0,0,0,0,{"$f":"$AH$159","v":0},0,null,"Proportion of MD",null,{"$f":"AH159/AA75","v":0}]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,null,{"$f":"-AB76*$AH$160+S$160","v":0},0,0,0,0,0,0,0,0,0,{"$f":"-AL76*$AH$160+AC$160","v":0},0]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,null,null,"Winter industrial adjustments (MW)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Winter industrial adjustments"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,null,"Peak industrial load",null,{"$f":"CHOOSE($D$3,'Industrial adjustments'!C36,'Industrial adjustments'!C37,'Industrial adjustments'!C38,'Industrial adjustments'!C39,'Industrial adjustments'!C40,'Industrial adjustments'!C41,'Industrial adjustments'!C42,'Industrial adjustments'!C43,'Industrial adjustments'!C44,'Industrial adjustments'!C45,'Industrial adjustments'!C46,'Industrial adjustments'!C47,'Industrial adjustments'!C48,'Industrial adjustments'!C49,'Industrial adjustments'!C50,'Industrial adjustments'!C51,'Industrial adjustments'!C52,'Industrial adjustments'!C53,'Industrial adjustments'!C54,'Industrial adjustments'!C55,'Industrial adjustments'!C56,'Industrial adjustments'!C57,'Industrial adjustments'!C58,'Industrial adjustments'!C59,'Industrial adjustments'!C60,'Industrial adjustments'!C61,'Industrial adjustments'!C62,'Industrial adjustments'!C63)","v":0}]
[null,null,null,null,null,null,"Peak industrial load",null,null,null,null,null,null,null,null,null,null,{"$f":"$AH$166","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"$AH$166","v":0},0,null,"Maximum demand",null,{"$f":"AH166/Z81","v":0}]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,{"$f":"-AA82*$AH$167+R$167","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"-AL82*$AH$167+AC$167","v":0},0]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,null,null,"Annual industrial adjustments (MW)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026]
[null,null,null,null,null,null,"Peak industrial load",null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AH$159","v":0},0,0,0,0,0,0,0,0,0,{"$f":"$AH$159","v":0},0]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,null,{"$f":"-$AH$160*AB88+S$174","v":0},0,0,0,0,0,0,0,0,0,{"$f":"-$AH$160*AL88+AC$174","v":0},0]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,null,null,"Original Pre Adjustment B4 cap"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026]
[null,null,null,null,null,null,"Average energy use",null,null,null,null,null,null,null,null,null,103.89385636647542,108.64364020029704,111.55559984842937,111.8787047068278,107.27664693196614,102.98422622680664,99.956022580464676,98.591879208882645,97.746289253234863,97.049978892008468,96.117232322692871]
[null,null,null,null,null,null,"Forecast average energy use",null,null,null,null,null,null,null,null,null,null,104.60218315979471,110.41373687852381,110.01144019508519,105.54615330662732,105.54615330662732,100.9580334122514,100.04294974761979,96.335127591252103,95.064541961787938,95.337626552800728,97.007125770334639,97.618923617622201,98.258353639402074,98.680583078621339,99.121381394993691,99.461766373913704,98.947222278742331,98.289062582401414,98.579374398971538,98.72661428109592,98.634568774542359,98.529971932381542]
[null,null,null,null,null,null,"Low forecast",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA182","v":95.337626552800728},96.702989166531268,97.051746992884816,97.566565323109501,97.384479851092863,96.549991975218859,95.209704662864667,93.459187267332211,92.067214605961397,91.485222988453515,90.958984449902758,90.440917463472218,89.947981896944938]
[null,null,null,null,null,null,"High forecast",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA183","v":95.337626552800728},97.115211998263291,99.570074580906166,102.82016028326969,104.30843848836697,105.66544147031219,106.7424938566748,107.17688861770237,107.38126304518465,108.01908926774155,108.45918228124727,108.468738784758,108.30250358233337]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2004/05","2005/06","2006/07","2007/08","2008/09","2009/10","2010/11","2011/12","2012/13","2013/14","2014/15","2015/16","2016/17","2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25","2025/26","2026/27"]
[null,null,null,null,null,null,"Summer maxima",null,null,null,null,null,null,null,null,null,146.91741943359375,149.0775146484375,170.20002746582031,176.48411560058594,174.88397216796875,162.29364013671875,159.57453918457031,168.58676147460938,146.20712280273437,172.683349609375,147.03935241699219]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,149.69835223690686,160.24358775588954,155.68947712088897,164.61976450206586,151.87811792852199,145.06106657831671,149.42641230810037,140.169064635479,148.58045636424922,139.69682378071249,147.52118181720144,150.86072636711017,155.28074938964667,159.53966184254617,163.27368887660825,166.88871554465902,168.84853652359703,172.5002789151481,178.00440640458473,182.73444161967217,188.40712422315696,193.97554781067018]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,160.93671550360884,173.88118932988419,168.17538314169747,177.2269825942308,165.00046477530876,158.92097243655866,165.34421388060989,155.89805810160527,165.93152708475091,156.43315637054613,166.24287878341076,169.86381603388298,179.8087597093903,183.11798535294594,188.6590008842814,194.13588325526123,196.21001061649011,203.67176403518658,211.13774185290873,219.11677156563368,223.73805027103433,233.39070245568163]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,177.66769474358594,195.09804599651684,186.86060042956277,200.30981676809736,186.02656721998773,178.55853056937724,188.35761301389695,176.87920571962948,191.54740279939318,181.8708356367334,196.32686745202537,204.21167543975582,213.49290248122412,220.64276079718402,231.83450770892992,238.26940129971783,240.47013251229501,252.2159031307537,264.49944703098021,271.95227256350381,283.61575275848355,291.10344464802267]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026]
[null,null,null,null,null,null,"Winter maxima",null,null,null,null,null,null,null,null,null,155.77131652832031,159.84194946289062,166.77890014648437,177.72451782226562,163.206298828125,163.11972045898437,151.94332885742187,147.222900390625,164.77876281738281,169.808837890625,148.74420166015625]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,159.23780534469421,164.93013543900838,171.43613458340798,175.07353468663962,165.08311969066526,159.0305292905127,157.81840317947416,154.0313328705333,145.94070060106341,150.20319124755139,150.45182457425003,151.63383645711684,153.61575205849505,155.20086208365046,157.0260526818399,159.51826939544873,161.62587369559776,160.94085456704676,163.04224881327664,165.11184929037444,166.68082545600572,168.96463052268939]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,164.1632732457395,170.49369404953939,177.2039631820239,180.49650689711797,170.81176276165564,164.48159367277657,163.45245270788516,158.78257393341462,150.94400762636602,154.87127111460453,155.08466602657882,156.60157708832176,158.06753109077974,160.24321212266375,161.93962010063444,164.96730446887153,166.86502384655873,166.66059283525829,167.66036697087904,169.93557914716462,172.4063076657402,174.29035157178308]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,173.36400919694051,179.46742550104747,186.32619622669159,190.69290245835151,180.1583205582923,173.45754912171586,172.11972630297365,166.77538179315891,158.62575347240988,162.51756168989814,163.57700747259224,165.11540404276445,165.86935145860051,168.67691078397095,170.48800490523377,174.09349335925674,175.74775873872238,175.19963703580774,176.74173578576074,178.77811914525662,182.15158204832079,184.17190864374155]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026]
[null,null,null,null,null,null,"Annual maxima",null,null,null,null,null,null,null,null,null,{"$f":"MAX(Q187,Q193)","v":155.77131652832031},159.84194946289062,170.20002746582031,177.72451782226562,174.88397216796875,163.11972045898437,159.57453918457031,168.58676147460938,164.77876281738281,172.683349609375,{"$f":"MAX(AA187,AA193)","v":148.74420166015625}]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,160.51928259393097,168.11377994702156,172.48039559709963,176.42598636191218,166.57781970281141,160.41632344316062,160.82951184396717,155.60653239765895,151.98542037140953,151.73473812910638,154.81657513795608,156.67912736917555,159.62523479415032,163.2443020102628,166.53964077647143,170.36588376437089,171.17646019204463,174.19574973607385,179.07847907235796,183.06353763460552,188.64982541188064,193.97554781067018]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,167.60066249853722,177.48997527030858,179.27201274441373,184.89691397320544,174.28431289696059,167.3919163939089,169.72529092599794,162.71217961821577,166.02842954760177,160.53801270819548,166.63255360760544,170.06869094054323,179.8087597093903,183.11798535294594,188.6590008842814,194.13588325526123,196.21001061649011,203.67176403518658,211.13774185290873,219.11677156563368,223.73805027103433,233.39070245568163]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,178.69686771469324,195.09804599651684,189.97735380179822,200.41048972525707,186.96875557926836,179.14977467769148,188.35761301389695,176.95477090241994,191.54740279939318,181.8708356367334,196.32686745202537,204.21167543975582,213.49290248122412,220.64276079718402,231.83450770892992,238.26940129971783,240.47013251229501,252.2159031307537,264.49944703098021,271.95227256350381,283.61575275848355,291.10344464802267]
[]
[null,null,null,null,null,null,"Original Pre Adjustment growth p.a. B4 cap"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026]
[null,null,null,null,null,null,"Average energy use"]
[null,null,null,null,null,null,"Forecast average energy use",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB182/AA182","v":1.0175114409483363},{"$f":"AC182/AB182","v":1.0063067309997},1.0065502670802287,1.0042971352926267,1.0044669204682461,1.0034340217431352,0.99482671468715922,0.99334837622336858,1.0029536533256358,1.0014936175343179,0.9990676728132144,0.99893955188875105]
[null,null,null,null,null,null,"Low forecast",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB183/AA183","v":1.014321340514748},1.0036064844464421,1.0053045756122496,0.99813373083890333,0.99143099724771355,0.98611820379334469,0.98161408648697113,0.98510609066833421,0.99367862251509675,0.99424783018108642,0.99430438906542684,0.99454963991573431]
[null,null,null,null,null,null,"High forecast",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.0186451615142535,1.0252778378601157,1.0326411897956613,1.0144745758127305,1.0130095225430544,1.0101930429795745,1.0040695579176822,1.0019068889768883,1.0059398279035747,1.0040742151826043,1.0000881115209403,0.99846743675378669]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2004/05","2005/06","2006/07","2007/08","2008/09","2009/10","2010/11","2011/12","2012/13","2013/14","2014/15","2015/16","2016/17","2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25","2025/26","2026/27"]
[null,null,null,null,null,null,"Summer maxima"]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB188/AA188","v":1.0560095628857757},{"$f":"AC188/AB188","v":1.0226377290960622},1.0292986990648623,1.0274271760642564,1.0234050078265007,1.0221409015311878,1.0117432803802338,1.0216273262815088,1.03190793385409,1.0265725737391949,1.0310433137464661,1.0295552708554574]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB189/AA189","v":1.0627087162367814},1.021781006663087,1.0585465692912703,1.0184041403149884,1.0302592643789499,1.0290305914125943,1.0106838948392745,1.0380294226336959,1.0366569114432196,1.037790636779111,1.0210904837287473,1.0431426490619462]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.0794851564005912,1.0401616349818101,1.0454490519285042,1.0334899110596367,1.0507233814121526,1.0277564097527145,1.009236314862809,1.0488450290925762,1.0487024955514344,1.0281770930570251,1.0428879673813212,1.0264008321706846]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026]
[null,null,null,null,null,null,"Winter maxima"]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB194/AA194","v":1.0016553132102823},{"$f":"AC194/AB194","v":1.0078564144118005},1.0130704046516603,1.0103186685213885,1.0117601833758223,1.0158713581029668,1.0132123067040317,0.99576169883640564,1.0130569348092684,1.0126936453107194,1.0095025049527002,1.0137016664060525]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB195/AA195","v":1.001377885713977},1.0097811801811727,1.0093610423963431,1.0137642501079775,1.0105864576445966,1.0186963781090483,1.0115036090563345,0.9987748720097962,1.0059988634302353,1.0135703638098368,1.0145392067451391,1.0109279290969775]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.006518961838202,1.0094047237685895,1.0045661846040772,1.016926329672611,1.0107370600566803,1.0211480476648611,1.0095021666091331,0.99688120231604482,1.0088019517394196,1.0115218024222887,1.0188695513701163,1.0110914578545072]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026]
[null,null,null,null,null,null,"Annual maxima"]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB200/AA200","v":1.0203106885532531},{"$f":"AC200/AB200","v":1.0120307029758264},1.0188034454521373,1.0226722749744397,1.0201865469460702,1.0229749684222931,1.0047578565013335,1.0176384623250292,1.0280301289995997,1.022253140538665,1.0305155677064721,1.0282307305992033]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB201/AA201","v":1.037963226257745},1.0206210446791171,1.0572713808460621,1.0184041403149884,1.0302592643789499,1.0290305914125943,1.0106838948392745,1.0380294226336959,1.0366569114432196,1.037790636779111,1.0210904837287473,1.0431426490619462]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.0794851564005912,1.0401616349818101,1.0454490519285042,1.0334899110596367,1.0507233814121526,1.0277564097527145,1.009236314862809,1.0488450290925762,1.0487024955514344,1.0281770930570251,1.0428879673813212,1.0264008321706846]
[]
[null,null,null,null,null,null,"Original Pre Adjustment 90% & 10% ration to 50% PoE B4 cap"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026]
[null,null,null,null,null,null,"Average energy use"]
[null,null,null,null,null,null,"Forecast average energy use"]
[null,null,null,null,null,null,"Low forecast",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB183/AB182","v":0.99686480141135803},{"$f":"AC183/AC182","v":0.99418989061015417},0.99295949615814483,0.98686567116759094,0.97405817611108569,0.95724928416147403,0.94453573445498162,0.93669847068463108,0.92803614900408582,0.92132182504428795,0.91692921241639846,0.91289970080042049]
[null,null,null,null,null,null,"High forecast",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB184/AB182","v":1.0011142091580421},{"$f":"AC184/AC182","v":1.0199874255008867},1.0464266545784897,1.0570310311731921,1.0660206706486539,1.0732012686703163,1.0831722826516181,1.0925047021906504,1.095757504308817,1.0985809963303372,1.0997030770489244,1.0991833394275039]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2004/05","2005/06","2006/07","2007/08","2008/09","2009/10","2010/11","2011/12","2012/13","2013/14","2014/15","2015/16","2016/17","2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25","2025/26","2026/27"]
[null,null,null,null,null,null,"Summer maxima"]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB188/AB189","v":0.88738346506498567},{"$f":"AC188/AC189","v":0.88812750054442302},0.8635883459772139,0.87123971757905505,0.86544340906775052,0.85964898784437471,0.86055006058598349,0.84695234870822222,0.84307241728763638,0.833959173065565,0.84208798635244297,0.83111943093578899]
[null,null,null,null,null,null,"Forecast - 50% PoE"]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB190/AB189","v":1.1809640743036547},{"$f":"AC190/AC189","v":1.2022082171933628},1.1873331578854927,1.2049212990843687,1.2288547412117976,1.2273331303024864,1.2255752484633173,1.2383449631593537,1.2527340905978168,1.2411294243719901,1.2676241364171803,1.247279525641344]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026]
[null,null,null,null,null,null,"Winter maxima"]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB194/AB195","v":0.97012701789914679},{"$f":"AC194/AC195","v":0.96827783778701559},0.97183622087620269,0.96853314426102843,0.96965802799993539,0.96696899976048889,0.96860246665125793,0.96568031967901724,0.97245551682226417,0.9716143618599562,0.96679076138655562,0.9694433971756593]
[null,null,null,null,null,null,"Forecast - 50% PoE"]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB196/AB195","v":1.0547593882979893},{"$f":"AC196/AC195","v":1.0543661635645021},1.0493575139308029,1.0526306141120745,1.0527874821448087,1.0553211978565562,1.053233054401693,1.0512361324010782,1.0541652686258229,1.052034659501377,1.0565250454842676,1.0566959500789614]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026]
[null,null,null,null,null,null,"Annual maxima"]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB200/AB201","v":0.92908961536126844},{"$f":"AC200/AC201","v":0.92126967346359634},0.88775004650573808,0.89147060948503709,0.88275481156938063,0.87755998998064588,0.87241450960738298,0.85527687434366007,0.84815948821274612,0.83546109376557298,0.84317274233574435,0.83111943093578899]
[null,null,null,null,null,null,"Forecast - 50% PoE"]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB202/AB201","v":1.1782023572317422},{"$f":"AC202/AC201","v":1.2007599653433514},1.1873331578854927,1.2049212990843687,1.2288547412117976,1.2273331303024864,1.2255752484633173,1.2383449631593537,1.2527340905978168,1.2411294243719901,1.2676241364171803,1.247279525641344]

{"sheet":"BETS22","index":9,"n_rows":252,"n_cols":39,"rows_kept":252,"cut":false,"hidden":false,"merged":[]}
["Terminal station:",null,"BETS 22kV",null,null,null,"AVERAGE DEMAND",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MAXIMUM DEMAND"]
[null,"Which terminal station?"]
[null,null,"RCTS 22kV",7]
[null,null,"RCTS 66kV"]
[null,null,"WETS 66kV"]
[null,null,"KGTS 22kV"]
[null,null,"KGTS 66kV"]
[null,null,"HOTS 66kV"]
[null,null,"BETS 22kV"]
[null,null,"BETS 66kV"]
[null,null,"SHTS/GNTS"]
[null,null,"HYTS/TGTS/APD"]
[null,null,"BATS/ELTS"]
[null,null,"MLTS/GTS/PTH"]
[null,null,"ATS West"]
[null,null,"ATS-BLTS"]
[null,null,"BLTS 22kV"]
[null,null,"KTS East"]
[null,null,"KTS West"]
[null,null,"WMTS 66kV"]
[null,null,"WMTS 22kV"]
[null,null,"BTS 22kV"]
[null,null,"FBTS 66kV"]
[null,null,"RTS 66kV Bus 1&2"]
[null,null,"RTS 66kV Bus 3&4"]
[null,null,"RTS 22kV"]
[null,null,"SVTS 66kV"]
[null,null,"TSTS 66kV"]
[null,null,"Total Powercor"]
[null,null,"Total Citipower"]
[]
[]
["Scenarios"]
[null,"Population","Low",2]
[null,null,"Medium"]
[null,null,"High"]
[]
[null,"Electricity Prices","Low",2]
[null,null,"Medium"]
[null,null,"High"]
[]
[null,"Income","Low",2]
[null,null,"Medium",null,null,null,"SUMMER MAXIMUM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WINTER MAXIMUM"]
[null,null,"High"]
[]
["Technology adjustments"]
[null,"Adjust for solar?","Include",1]
[null,null,"Exclude"]
[]
[]
[null,"Adjust for efficiency?","Include",2]
[null,null,"Exclude"]
[]
[]
[null,"Adjust for battery storage?","Include",2]
[null,null,"Exclude"]
[]
[]
[null,"Adjust for EV?","Include",2]
[null,null,"Exclude"]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,"Number of simulations",null,null,null,null,null,null,null,null,null,1000,null,null,null,null,null,null,null,null,null,null,"Starting Point adjust.",null,{"$f":"Summary!$F$153","v":1}]
["Parameter selection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Growth Cap",{"$f":"Summary!$G$153","v":0.04},{"$f":"AC67+1","v":1.04}]
[null,"Model elasticities","Terminal station estimate",2,null,null,null,null,null,null,null,null,null,null,null,null,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026]
[null,null,"AEMO income elasticity",null,null,null,"Average energy use",null,null,null,null,null,null,null,null,null,15.233373641967773,13.390047788619995,21.031742652257282,21.623071591059368,23.298454682032268,24.540792942047119,25.608819166819256,22.697323958079021,22.457504351933796,22.34276819229126,24.450492461522419]
[null,null,null,null,null,null,"Forecast average energy use",null,null,null,null,null,null,null,null,null,null,18.160424652043918,null,21.74977385011799,23.208178465245108,23.208178465245108,24.008688146937498,24.240227260181427,23.436894347228332,23.18813818057777,24.37922737022609,{"$f":"AD$66*IF(AB207>$AD$67,$AD$67*AA70,AB207*AA70)","v":25.354396465035133},{"$f":"IF(AC207>$AD$67,$AD$67*AB70,AC207*AB70)","v":25.697307820752687},26.110057264611527,26.542614285566756,27.032553497456842,27.531197772640017,27.90392558097302,28.370924047508073,29.047852618607788,29.616585890715395,30.142475833406714,30.694521011294899]
[null,null,null,null,null,null,"Low forecast",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA70","v":24.37922737022609},{"$f":"AB70*AB233","v":25.288280094366861},{"$f":"AC70*AC233","v":25.577384576949949},{"$f":"AD70*AD233","v":25.938957923276792},{"$f":"AE70*AE233","v":26.21689130426736},26.480175945578264,26.763280621192411,27.061978236145524,27.508812635913092,28.081666436917317,28.577213875340885,29.044639417415272,29.509831850147723]
[null,null,null,null,null,null,"High forecast",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA71","v":24.37922737022609},{"$f":"AB70*AB234","v":25.389398706821094},{"$f":"AC70*AC234","v":26.082785239795822},{"$f":"AD70*AD234","v":26.774190421139224},{"$f":"AE70*AE234","v":27.125651801689422},27.642133314522894,28.196261978943873,28.711517984807674,29.28554112100543,29.984143002914255,30.628389043367541,31.224224546951802,31.844316807652987]
["Average demand model used"]
[null,"Error correction model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2004/05","2005/06","2006/07","2007/08","2008/09","2009/10","2010/11","2011/12","2012/13","2013/14","2014/15","2015/16","2016/17","2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25","2025/26","2026/27"]
[null,null,null,null,null,null,"Summer maxima",null,null,null,null,null,null,null,null,null,29.039684295654297,36.15167236328125,43.766464233398437,49.129714965820313,54.120471954345703,57.450904846191406,55.605697631835938,45.310176849365234,48.380199432373047,54.146080017089844,55.953433990478516]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,null,39.696667776955984,43.047304369133002,44.061885549277093,46.183359642389568,46.819576072413611,46.924005600988259,46.367741593958456,51.835357791877485,51.595170341213311,{"$f":"AB77*AB238","v":53.318515808516409},{"$f":"AC77*AC238","v":54.443670511888342},56.590497998545999,58.675659863153008,61.361695857861356,63.134804277182319,65.495778067106386,66.856488306662371,70.739720784032272,72.475415132693115,76.090746744489081,77.534902485675971]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,null,42.898912003953228,46.799584515524835,48.471393781991509,50.603492874355275,51.678700787553581,52.185872298697191,51.209710240866713,57.085747077708838,57.327698561331722,{"$f":"AD$66*IF(AB214>$AD$67,$AD$67*AA77,AB214*AA77)","v":59.620806503784991},{"$f":"IF(AC214>$AD$67,$AD$67*AB77,AC214*AB77)","v":61.557748532639195},64.020058473944772,66.580860812902571,69.113501438901508,71.720464441354409,74.397989984735233,77.373909584124647,80.468865967489634,83.34635294627239,86.680207064123294,90.147415346688234]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,null,46.984748572472348,50.867845132987682,53.026532313684442,55.775380267682493,56.806230193963124,57.976105451690536,57.400691525838255,63.72235027491152,63.908268948155374,{"$f":"AB77*AB240","v":66.822055747065761},{"$f":"AC77*AC240","v":69.945756868278167},72.076578437744217,74.960542111243868,78.876860111392133,82.396894215737262,84.716077808488961,89.918885727909768,93.519506312840349,96.938511155144937,100.75936061576485,103.98257701821903]
["Climatic adjustments"]
[null,"Temperature","Stable",2,null,null,null,null,null,null,null,null,null,null,null,null,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026]
[null,null,"CSIRO trends",null,null,null,"Winter maxima",null,null,null,null,null,null,null,null,null,24.445444107055664,25.849515914916992,31.004985809326172,34.540229797363281,34.907054901123047,36.348625183105469,40.602218627929687,38.062664031982422,36.839958190917969,36.117477416992188,44.217128753662109]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,27.905126120247917,30.666210401524065,33.161766264661445,34.238528588234324,35.680034175686878,37.516059649496476,38.763653068113442,38.171184428364434,36.222674448253983,39.368804893736986,{"$f":"AB83*AB244","v":40.520349233203603},{"$f":"AC83*AC244","v":41.418703205111782},42.361079334886043,43.314404299658889,44.257085754914726,45.349379715255864,46.414617081952372,46.948374540284732,48.365763667595772,49.764452521534331,50.781578536045814,51.952297800530317]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,28.803828609516696,31.718060373681215,34.306990381354382,35.386649408735025,36.809828098297466,38.77982853745597,39.941924742227968,39.322543004795399,37.382600859547388,40.599237102371923,{"$f":"AD$66*IF(AB220>$AD$67,$AD$67*AA83,AB220*AA83)","v":41.841679284548782},{"$f":"IF(AC220>$AD$67,$AD$67*AB83,AC220*AB83)","v":42.851534106893205},43.850846257207934,44.832359356283938,45.783270262082539,46.939363927633316,47.929981322887336,48.64134240527985,50.231201176396084,51.593349552024961,52.530208749443389,53.787498928157575]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,30.677115042049397,33.813800970337951,36.393325267144753,37.454370201918337,38.733875494060072,40.958601769101499,41.68852700922794,40.825779379870639,38.904816248992006,42.173115630051328,{"$f":"AB83*AB246","v":43.22325894948699},{"$f":"AC83*AC246","v":44.569956997931214},45.620748235854059,46.51749679864362,47.650284592998844,48.74479787785738,49.735150870963629,50.501244113703684,52.132820420806503,53.623637997157033,54.674649206096461,55.95143786750571]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026]
[null,null,null,null,null,null,"Annual maxima",null,null,null,null,null,null,null,null,null,{"$f":"MAX(Q75,Q81)","v":29.039684295654297},36.15167236328125,43.766464233398437,49.129714965820313,54.120471954345703,57.450904846191406,55.605697631835938,45.310176849365234,48.380199432373047,54.146080017089844,{"$f":"MAX(AA75,AA81)","v":55.953433990478516}]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,27.905126120247917,39.696667776955984,43.047304369133002,44.087605032272279,46.183359642389568,46.819576072413611,46.924005600988259,46.367741593958456,51.835357791877485,51.595170341213311,{"$f":"AB89*AB250","v":53.394189897928321},{"$f":"AC89*AC250","v":54.520941514798942},56.723069827527553,58.865723538476814,61.560460208633842,63.339312125406892,65.707933641098407,67.089614546932268,70.985847198786018,72.727580590609747,76.344072961170838,77.77834850482013]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,28.803828609516696,42.898912003953228,46.799584515524835,48.471393781991509,50.603492874355275,51.678700787553581,52.185872298697191,51.209710240866713,57.085747077708838,57.327698561331722,{"$f":"AD$66*IF(AB226>$AD$67,$AD$67*AA89,AB226*AA89)","v":59.620806503784991},{"$f":"IF(AC226>$AD$67,$AD$67*AB89,AC226*AB89)","v":61.482265223931535},63.928434044185011,66.485571405952413,68.967109481452866,71.529833740251519,74.165257697699445,77.13186800560743,80.217142725831735,83.085211414142464,86.408619870708165,89.86496466553649]
["Time of use tariffs",null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,30.677115042049397,46.984748572472348,50.867845132987682,53.026532313684442,55.775380267682493,56.806230193963124,57.976105451690536,57.400691525838255,63.72235027491152,63.908268948155374,{"$f":"AB89*AB252","v":66.832276361252966},{"$f":"AC89*AC252","v":69.882178521348862},72.003827628549786,74.892396379018805,78.762093871270338,82.240846874872474,84.516768131419056,89.720588043167837,93.313190478546247,96.724661146527382,100.53464664749096,103.74356632248254]
[null,"Current",0.23968185526172561]
[null,"Residential demand on time of use tariffs by 2025",0.5]
[null,null,null,null,null,null,"Summer block load adjustments"]
[null,"CDD critical temperature",18.5,null,null,null,null,null,null,null,null,null,null,null,null,null,"2014/15","2015/16","2016/17","2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25","2025/26","2026/27"]
[null,"HDD critical temperature",16.5,null,null,null,"Average energy use"]
[null,null,null,null,null,null,"Maximum demand",null,null,null,null,null,null,null,null,null,{"$f":"INDEX('Block Loads'!B$3:B$30,BETS22!$D$3)","v":0},{"$f":"INDEX('Block Loads'!C$3:C$30,BETS22!$D$3)","v":6.1},{"$f":"INDEX('Block Loads'!D$3:D$30,BETS22!$D$3)","v":6.1},{"$f":"INDEX('Block Loads'!E$3:E$30,BETS22!$D$3)","v":6.1},{"$f":"INDEX('Block Loads'!F$3:F$30,BETS22!$D$3)","v":6.1},{"$f":"INDEX('Block Loads'!G$3:G$30,BETS22!$D$3)","v":6.1},{"$f":"INDEX('Block Loads'!H$3:H$30,BETS22!$D$3)","v":6.1},{"$f":"INDEX('Block Loads'!I$3:I$30,BETS22!$D$3)","v":6.1},{"$f":"INDEX('Block Loads'!J$3:J$30,BETS22!$D$3)","v":6.1},{"$f":"INDEX('Block Loads'!K$3:K$30,BETS22!$D$3)","v":6.1},{"$f":"INDEX('Block Loads'!L$3:L$30,BETS22!$D$3)","v":6.1},{"$f":"INDEX('Block Loads'!M$3:M$30,BETS22!$D$3)","v":6.1},{"$f":"INDEX('Block Loads'!N$3:N$30,BETS22!$D$3)","v":6.1}]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,{"$f":"Q96","v":0},{"$f":"R96","v":6.1},6.1,6.1,6.1,6.1,6.1,6.1,6.1,6.1,6.1,6.1,6.1]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,{"$f":"Q97","v":0},6.1,6.1,6.1,6.1,6.1,6.1,6.1,6.1,6.1,6.1,6.1,6.1]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,0,6.1,6.1,6.1,6.1,6.1,6.1,6.1,6.1,6.1,6.1,6.1,6.1]
[]
[null,null,null,null,null,null,"Winter block load adjustments"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026]
[null,null,null,null,null,null,"Average energy use"]
[null,null,null,null,null,null,"Maximum demand",null,null,null,null,null,null,null,null,null,{"$f":"INDEX('Block Loads'!P$3:P$30,BETS22!$D$3)","v":0},{"$f":"INDEX('Block Loads'!Q$3:Q$30,BETS22!$D$3)","v":0},{"$f":"INDEX('Block Loads'!R$3:R$30,BETS22!$D$3)","v":5.0999999999999996},{"$f":"INDEX('Block Loads'!S$3:S$30,BETS22!$D$3)","v":5.0999999999999996},{"$f":"INDEX('Block Loads'!T$3:T$30,BETS22!$D$3)","v":5.0999999999999996},{"$f":"INDEX('Block Loads'!U$3:U$30,BETS22!$D$3)","v":5.0999999999999996},{"$f":"INDEX('Block Loads'!V$3:V$30,BETS22!$D$3)","v":5.0999999999999996},{"$f":"INDEX('Block Loads'!W$3:W$30,BETS22!$D$3)","v":5.0999999999999996},{"$f":"INDEX('Block Loads'!X$3:X$30,BETS22!$D$3)","v":5.0999999999999996},{"$f":"INDEX('Block Loads'!Y$3:Y$30,BETS22!$D$3)","v":5.0999999999999996},{"$f":"INDEX('Block Loads'!Z$3:Z$30,BETS22!$D$3)","v":5.0999999999999996},{"$f":"INDEX('Block Loads'!AA$3:AA$30,BETS22!$D$3)","v":5.0999999999999996},{"$f":"INDEX('Block Loads'!AB$3:AB$30,BETS22!$D$3)","v":5.0999999999999996}]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,{"$f":"Q104","v":0},{"$f":"R104","v":0},5.0999999999999996,5.0999999999999996,5.0999999999999996,5.0999999999999996,5.0999999999999996,5.0999999999999996,5.0999999999999996,5.0999999999999996,5.0999999999999996,5.0999999999999996,5.0999999999999996]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,{"$f":"Q105","v":0},0,5.0999999999999996,5.0999999999999996,5.0999999999999996,5.0999999999999996,5.0999999999999996,5.0999999999999996,5.0999999999999996,5.0999999999999996,5.0999999999999996,5.0999999999999996,5.0999999999999996]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,0,0,5.0999999999999996,5.0999999999999996,5.0999999999999996,5.0999999999999996,5.0999999999999996,5.0999999999999996,5.0999999999999996,5.0999999999999996,5.0999999999999996,5.0999999999999996,5.0999999999999996]
[]
[null,null,null,null,null,null,"Annual block load adjustments"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026]
[null,null,null,null,null,null,"Average energy use"]
[null,null,null,null,null,null,"Maximum demand",null,null,null,null,null,null,null,null,null,{"$f":"INDEX('Block Loads'!AD$3:AD$30,BETS22!$D$3)","v":0},{"$f":"INDEX('Block Loads'!AE$3:AE$30,BETS22!$D$3)","v":6.1},{"$f":"INDEX('Block Loads'!AF$3:AF$30,BETS22!$D$3)","v":6.1},{"$f":"INDEX('Block Loads'!AG$3:AG$30,BETS22!$D$3)","v":6.1},{"$f":"INDEX('Block Loads'!AH$3:AH$30,BETS22!$D$3)","v":6.1},{"$f":"INDEX('Block Loads'!AI$3:AI$30,BETS22!$D$3)","v":6.1},{"$f":"INDEX('Block Loads'!AJ$3:AJ$30,BETS22!$D$3)","v":6.1},{"$f":"INDEX('Block Loads'!AK$3:AK$30,BETS22!$D$3)","v":6.1},{"$f":"INDEX('Block Loads'!AL$3:AL$30,BETS22!$D$3)","v":6.1},{"$f":"INDEX('Block Loads'!AM$3:AM$30,BETS22!$D$3)","v":6.1},{"$f":"INDEX('Block Loads'!AN$3:AN$30,BETS22!$D$3)","v":6.1},{"$f":"INDEX('Block Loads'!AO$3:AO$30,BETS22!$D$3)","v":6.1},{"$f":"INDEX('Block Loads'!AP$3:AP$30,BETS22!$D$3)","v":6.1}]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,{"$f":"Q112","v":0},{"$f":"R112","v":6.1},6.1,6.1,6.1,6.1,6.1,6.1,6.1,6.1,6.1,6.1,6.1]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,{"$f":"Q112","v":0},{"$f":"R112","v":6.1},6.1,6.1,6.1,6.1,6.1,6.1,6.1,6.1,6.1,6.1,6.1]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,{"$f":"Q112","v":0},{"$f":"R112","v":6.1},6.1,6.1,6.1,6.1,6.1,6.1,6.1,6.1,6.1,6.1,6.1]
[]
[null,null,null,null,null,null,"Windfarm Adjustment"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026]
[null,null,null,null,null,null,"Average energy use"]
[null,null,null,null,null,null,"Maximum demand",null,null,null,null,null,null,null,null,null,{"$f":"$R$120","v":0},0,{"$f":"$R$120","v":0},0,0,0,0,0,0,0,0]
[]
[null,null,null,null,null,null,"Solar Adjustment"]
[null,null,null,null,null,null,"New major customers",null,null,null,null,null,null,null,null,null,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026]
[null,null,null,null,null,null,"Average energy use"]
[null,null,null,null,null,null,"Maximum demand",null,null,null,null,null,null,null,null,null,null,{"$f":"(INDEX('Technology Adjustments'!C$6:C$33,$D$3)/1000)-INDEX('Technology Adjustments'!$P$6:$P$33,$D$3)*0.44/(0.18*8.76)*R129","v":8.6572060855538424E-2},{"$f":"(INDEX('Technology Adjustments'!D$6:D$33,$D$3)/1000)-INDEX('Technology Adjustments'!$P$6:$P$33,$D$3)*0.44/(0.18*8.76)*S129","v":0.16661025698661716},{"$f":"(INDEX('Technology Adjustments'!E$6:E$33,$D$3)/1000)-INDEX('Technology Adjustments'!$P$6:$P$33,$D$3)*0.44/(0.18*8.76)*T129","v":0.2471779474201084},{"$f":"(INDEX('Technology Adjustments'!F$6:F$33,$D$3)/1000)-INDEX('Technology Adjustments'!$P$6:$P$33,$D$3)*0.44/(0.18*8.76)*U129","v":0.31879688840426301},{"$f":"(INDEX('Technology Adjustments'!G$6:G$33,$D$3)/1000)-INDEX('Technology Adjustments'!$P$6:$P$33,$D$3)*0.44/(0.18*8.76)*V129","v":0.37959792237361856},{"$f":"(INDEX('Technology Adjustments'!H$6:H$33,$D$3)/1000)-INDEX('Technology Adjustments'!$P$6:$P$33,$D$3)*0.44/(0.18*8.76)*W129","v":0.43360897628394135},{"$f":"(INDEX('Technology Adjustments'!I$6:I$33,$D$3)/1000)-INDEX('Technology Adjustments'!$P$6:$P$33,$D$3)*0.44/(0.18*8.76)*X129","v":0.4856633384902122},{"$f":"(INDEX('Technology Adjustments'!J$6:J$33,$D$3)/1000)-INDEX('Technology Adjustments'!$P$6:$P$33,$D$3)*0.44/(0.18*8.76)*Y129","v":0.53059062891248765},{"$f":"(INDEX('Technology Adjustments'!K$6:K$33,$D$3)/1000)-INDEX('Technology Adjustments'!$P$6:$P$33,$D$3)*0.44/(0.18*8.76)*Z129","v":0.55964534298431423},{"$f":"(INDEX('Technology Adjustments'!L$6:L$33,$D$3)/1000)-INDEX('Technology Adjustments'!$P$6:$P$33,$D$3)*0.44/(0.18*8.76)*AA129","v":0.58009653502463787},{"$f":"(INDEX('Technology Adjustments'!M$6:M$33,$D$3)/1000)-INDEX('Technology Adjustments'!$P$6:$P$33,$D$3)*0.44/(0.18*8.76)*AB129","v":0.59054299450989411},{"$f":"(INDEX('Technology Adjustments'!N$6:N$33,$D$3)/1000)-(INDEX('Technology Adjustments'!$P$6:$P$33,$D$3)*AC129)*0.44/(0.18*8.76)","v":0.60240407402133944}]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,{"$f":"R$125","v":8.6572060855538424E-2},0.16661025698661716,0.2471779474201084,0.31879688840426301,0.37959792237361856,0.43360897628394135,0.4856633384902122,0.53059062891248765,0.55964534298431423,0.58009653502463787,0.59054299450989411,0.60240407402133944]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,8.6572060855538424E-2,0.16661025698661716,0.2471779474201084,0.31879688840426301,0.37959792237361856,0.43360897628394135,0.4856633384902122,0.53059062891248765,0.55964534298431423,0.58009653502463787,0.59054299450989411,0.60240407402133944]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,8.6572060855538424E-2,0.16661025698661716,0.2471779474201084,0.31879688840426301,0.37959792237361856,0.43360897628394135,0.4856633384902122,0.53059062891248765,0.55964534298431423,0.58009653502463787,0.59054299450989411,0.60240407402133944]
[null,null,null,null,null,null,"Used to subtract historical trend",null,null,null,null,null,null,null,null,null,null,1,2,3,4,5,6,7,8,9,10,11,12]
[]
[null,null,null,null,null,null,"Technology Adjustment"]
[null,null,null,null,null,null,"New major customers",null,null,null,null,null,null,null,null,null,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026]
[null,null,null,null,null,null,"Average energy use"]
[null,null,null,null,null,null,"Maximum demand",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,{"$f":"R$134","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,null,null,"Including Block Loads"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2004/05","2005/06","2006/07","2007/08","2008/09","2009/10","2010/11","2011/12","2012/13","2013/14","2014/15","2015/16","2016/17","2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25","2025/26","2026/27"]
[null,null,null,null,null,null,"Summer maxima",null,null,null,null,null,null,null,null,null,{"$f":"Q75","v":29.039684295654297},36.15167236328125,43.766464233398437,49.129714965820313,54.120471954345703,57.450904846191406,55.605697631835938,45.310176849365234,48.380199432373047,54.146080017089844,{"$f":"AA75","v":55.953433990478516}]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,{"$f":"R76+H97-SUM(H125,H135)","v":0},{"$f":"S76+I97-SUM(I125,I135)","v":39.696667776955984},{"$f":"T76+J97-SUM(J125,J135)","v":43.047304369133002},44.061885549277093,46.183359642389568,46.819576072413611,46.924005600988259,46.367741593958456,51.835357791877485,51.595170341213311,{"$f":"AB76+R97-SUM(R125,R135)+S161","v":59.331943747660873},{"$f":"AC76+S97-SUM(S125,S135)+T161","v":60.377060254901728},62.443320051125895,64.456862974748745,67.082097935487738,68.801195300898385,71.110114728616168,72.425897677749873,76.280075441047956,77.995318597668472,81.600203749979187,83.032498411654629]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,{"$f":"R77+H98-SUM(H126,H136)","v":0},42.898912003953228,46.799584515524835,48.471393781991509,50.603492874355275,51.678700787553581,52.185872298697191,51.209710240866713,57.085747077708838,57.327698561331722,{"$f":"AB77+R98-SUM(R126,R136)+S162","v":65.63423444292944},67.491138275652574,69.872880526524654,72.362063924498301,74.833903516527883,77.386855465070468,80.012326646245015,82.943318955212149,86.009220624505318,88.866256411247747,92.1896640696134,{"$f":"AM77+AC98-SUM(AC126,AC136)+AD162","v":95.645011272666892}]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,0,46.984748572472348,50.867845132987682,53.026532313684442,55.775380267682493,56.806230193963124,57.976105451690536,57.400691525838255,63.72235027491152,63.908268948155374,72.83548368621021,75.879146611291546,77.929400490324099,80.741745222839597,84.597262189018508,88.063285239453322,90.330414469998743,95.48829509899727,99.059860969856032,102.45841462012029,106.26881762125495,109.48017294419769]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026]
[null,null,null,null,null,null,"Winter maxima",null,null,null,null,null,null,null,null,null,{"$f":"Q81","v":24.445444107055664},25.849515914916992,31.004985809326172,34.540229797363281,34.907054901123047,36.348625183105469,40.602218627929687,38.062664031982422,36.839958190917969,36.117477416992188,{"$f":"AA81","v":44.217128753662109}]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,{"$f":"R82+H105-SUM(H126,H135)","v":27.905126120247917},30.666210401524065,33.161766264661445,34.238528588234324,35.680034175686878,37.516059649496476,38.763653068113442,38.171184428364434,36.222674448253983,39.368804893736986,{"$f":"AB82+R105-SUM(R126,R135)+S168","v":40.433777172348066},{"$f":"AC82+S105-SUM(S126,S135)+T168","v":46.352092948125168},47.213901387465938,48.095607411254626,48.977487832541108,50.015770738971923,51.028953743462161,51.517783911372248,52.906118324611462,54.284355986509695,55.291035541535919,56.449893726508982]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,28.803828609516696,31.718060373681215,34.306990381354382,35.386649408735025,36.809828098297466,38.77982853745597,39.941924742227968,39.322543004795399,37.382600859547388,40.599237102371923,{"$f":"AB83+R106-SUM(R127,R136)+S169","v":41.755107223693244},47.78492384990659,48.70366830978783,49.613562467879675,50.50367233970892,51.605754951349375,52.544317984397125,53.210751776367367,54.771555833411774,56.113253017000325,57.039665754933495,58.28509485413624]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,30.677115042049397,33.813800970337951,36.393325267144753,37.454370201918337,38.733875494060072,40.958601769101499,41.68852700922794,40.825779379870639,38.904816248992006,42.173115630051328,43.136686888631452,49.5033467409446,50.473570288433955,51.298699910239357,52.370686670625226,53.411188901573439,54.349487532473418,55.070653484791201,56.673175077822194,58.143541462132397,59.184106211586567,60.449033793484375]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026]
[null,null,null,null,null,null,"Annual maxima",null,null,null,null,null,null,null,null,null,{"$f":"MAX(Q75,Q81)","v":29.039684295654297},36.15167236328125,43.766464233398437,49.129714965820313,54.120471954345703,57.450904846191406,55.605697631835938,45.310176849365234,48.380199432373047,54.146080017089844,55.953433990478516]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,{"$f":"R88+H113-SUM(H126,H135)","v":27.905126120247917},39.696667776955984,43.047304369133002,44.087605032272279,46.183359642389568,46.819576072413611,46.924005600988259,46.367741593958456,51.835357791877485,51.595170341213311,{"$f":"AB88+R113-SUM(R126,R135)+S175","v":59.407617837072785},{"$f":"AC88+S113-SUM(S126,S135)+T175","v":60.454331257812328},62.575891880107449,64.646926650072544,67.280862286260216,69.005703149122951,71.322270302608189,72.65902391801977,76.526201855801702,78.247484055585105,81.853529966660943,83.275944430798788]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,28.803828609516696,42.898912003953228,46.799584515524835,48.471393781991509,50.603492874355275,51.678700787553581,52.185872298697191,51.209710240866713,57.085747077708838,57.327698561331722,{"$f":"AB89+R114-SUM(R127,R136)+S176","v":65.63423444292944},67.415654966944913,69.781256096764892,72.266774517548143,74.68751155907924,77.196224763967578,79.779594359209227,82.701277376694932,85.757497382847419,88.605114879117821,91.91807687619827,95.362560591515148]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,30.677115042049397,46.984748572472348,50.867845132987682,53.026532313684442,55.775380267682493,56.806230193963124,57.976105451690536,57.400691525838255,63.72235027491152,63.908268948155374,72.845704300397415,75.815568264362241,77.856649681129667,80.673599490614535,84.482495948896712,87.907237898588534,{"$f":"AH90+X115-SUM(X128,X137)+Y177","v":90.131104792928838},95.289997414255339,98.85354513556193,102.24456461150274,106.04410365298106,109.24116224846119]
[]
[null,null,null,null,null,null,"Summer industrial adjustments (MW)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Summer industrial adjustments"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2013/14","2014/15","2015/16","2016/17","2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25","2025/26","2026/27",null,"Peak industrial load",null,{"$f":"CHOOSE($D$3,'Industrial adjustments'!C4,'Industrial adjustments'!C5,'Industrial adjustments'!C6,'Industrial adjustments'!C7,'Industrial adjustments'!C8,'Industrial adjustments'!C9,'Industrial adjustments'!C10,'Industrial adjustments'!C11,'Industrial adjustments'!C12,'Industrial adjustments'!C13,'Industrial adjustments'!C14,'Industrial adjustments'!C15,'Industrial adjustments'!C16,'Industrial adjustments'!C17,'Industrial adjustments'!C18,'Industrial adjustments'!C19,'Industrial adjustments'!C20,'Industrial adjustments'!C21,'Industrial adjustments'!C22,'Industrial adjustments'!C23,'Industrial adjustments'!C24,'Industrial adjustments'!C25,'Industrial adjustments'!C26,'Industrial adjustments'!C27,'Industrial adjustments'!C28,'Industrial adjustments'!C29,'Industrial adjustments'!C30,'Industrial adjustments'!C31)","v":0}]
[null,null,null,null,null,null,"Peak industrial load",null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AH$159","v":0},0,0,0,0,0,0,0,0,0,{"$f":"$AH$159","v":0},0,null,"Proportion of MD",null,{"$f":"AH159/AA75","v":0}]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,null,{"$f":"-AB76*$AH$160+S$160","v":0},0,0,0,0,0,0,0,0,0,{"$f":"-AL76*$AH$160+AC$160","v":0},0]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,null,null,"Winter industrial adjustments (MW)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Winter industrial adjustments"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,null,"Peak industrial load",null,{"$f":"CHOOSE($D$3,'Industrial adjustments'!C36,'Industrial adjustments'!C37,'Industrial adjustments'!C38,'Industrial adjustments'!C39,'Industrial adjustments'!C40,'Industrial adjustments'!C41,'Industrial adjustments'!C42,'Industrial adjustments'!C43,'Industrial adjustments'!C44,'Industrial adjustments'!C45,'Industrial adjustments'!C46,'Industrial adjustments'!C47,'Industrial adjustments'!C48,'Industrial adjustments'!C49,'Industrial adjustments'!C50,'Industrial adjustments'!C51,'Industrial adjustments'!C52,'Industrial adjustments'!C53,'Industrial adjustments'!C54,'Industrial adjustments'!C55,'Industrial adjustments'!C56,'Industrial adjustments'!C57,'Industrial adjustments'!C58,'Industrial adjustments'!C59,'Industrial adjustments'!C60,'Industrial adjustments'!C61,'Industrial adjustments'!C62,'Industrial adjustments'!C63)","v":0}]
[null,null,null,null,null,null,"Peak industrial load",null,null,null,null,null,null,null,null,null,null,{"$f":"$AH$166","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"$AH$166","v":0},0,null,"Maximum demand",null,{"$f":"AH166/Z81","v":0}]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,{"$f":"-AA82*$AH$167+R$167","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"-AL82*$AH$167+AC$167","v":0},0]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,null,null,"Annual industrial adjustments (MW)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026]
[null,null,null,null,null,null,"Peak industrial load",null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AH$159","v":0},0,0,0,0,0,0,0,0,0,{"$f":"$AH$159","v":0},0]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,null,{"$f":"-$AH$160*AB88+S$174","v":0},0,0,0,0,0,0,0,0,0,{"$f":"-$AH$160*AL88+AC$174","v":0},0]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,null,null,"Original Pre Adjustment B4 cap"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026]
[null,null,null,null,null,null,"Average energy use",null,null,null,null,null,null,null,null,null,15.233373641967773,13.390047788619995,21.031742652257282,21.623071591059368,23.298454682032268,24.540792942047119,25.608819166819256,22.697323958079021,22.457504351933796,22.34276819229126,24.450492461522419]
[null,null,null,null,null,null,"Forecast average energy use",null,null,null,null,null,null,null,null,null,null,18.160424652043918,null,21.74977385011799,23.208178465245108,23.208178465245108,24.008688146937498,24.240227260181427,23.436894347228332,23.18813818057777,24.37922737022609,25.56634506445258,25.912122967660977,26.328322766437825,26.764495722597275,27.258530552772061,27.761343215709147,28.137186820430717,28.608089133426827,29.290676449460502,29.864164014206526,30.394450103221221,30.951110070596897]
[null,null,null,null,null,null,"Low forecast",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA182","v":24.37922737022609},25.499675997837432,25.791197232491641,26.155793130132071,26.436049879021123,26.701535432944993,26.987006705593611,27.288201265848731,27.738770951736516,28.316413490700295,28.816103429051381,29.287436387699902,29.756517569459103]
[null,null,null,null,null,null,"High forecast",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA183","v":24.37922737022609},25.601639905438574,26.300822762720276,26.99800770537718,27.352407106852457,27.873206116788293,28.431966987480994,28.951530245893078,29.530351895039786,30.234793698661008,30.884425276338288,31.485241632085291,32.110517517896476]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2004/05","2005/06","2006/07","2007/08","2008/09","2009/10","2010/11","2011/12","2012/13","2013/14","2014/15","2015/16","2016/17","2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25","2025/26","2026/27"]
[null,null,null,null,null,null,"Summer maxima",null,null,null,null,null,null,null,null,null,29.039684295654297,36.15167236328125,43.766464233398437,49.129714965820313,54.120471954345703,57.450904846191406,55.605697631835938,45.310176849365234,48.380199432373047,54.146080017089844,55.953433990478516]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,null,39.696667776955984,43.047304369133002,44.061885549277093,46.183359642389568,46.819576072413611,46.924005600988259,46.367741593958456,51.835357791877485,51.595170341213311,54.626674045695751,55.77943417601923,58.032393641762368,60.349308806662343,63.111960578939396,64.935644672051581,67.363962251519325,69.54712913760217,74.716684263589954,76.549958768912333,80.483739362927111,82.854425710379928]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,null,42.898912003953228,46.799584515524835,48.471393781991509,50.603492874355275,51.678700787553581,52.185872298697191,51.209710240866713,57.085747077708838,57.327698561331722,61.083590078168434,63.068054560181018,65.651255347215084,68.479995609466386,71.084876604263528,73.766199927247953,76.520098498343344,80.487824263902169,84.992798740297033,88.032057076114967,91.684567332475524,96.332259258400569]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,null,46.984748572472348,50.867845132987682,53.026532313684442,55.775380267682493,56.806230193963124,57.976105451690536,57.400691525838255,63.72235027491152,63.908268948155374,68.461520411924624,71.661860863587933,73.913051133743409,77.098696712350545,81.126722727349971,84.747161349915999,87.132496719722553,93.537673246368385,98.777141727714408,102.38836188050614,106.5765610818077,111.1166252426967]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026]
[null,null,null,null,null,null,"Winter maxima",null,null,null,null,null,null,null,null,null,24.445444107055664,25.849515914916992,31.004985809326172,34.540229797363281,34.907054901123047,36.348625183105469,40.602218627929687,38.062664031982422,36.839958190917969,36.117477416992188,44.217128753662109]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,27.905126120247917,30.666210401524065,33.161766264661445,34.238528588234324,35.680034175686878,37.516059649496476,38.763653068113442,38.171184428364434,36.222674448253983,39.368804893736986,40.520349233203603,41.418703205111782,42.361079334886043,43.314404299658889,44.257085754914733,45.349379715255871,46.414617081952379,46.948374540284739,48.365763667595779,49.764452521534345,50.781578536045828,51.952297800530339]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,28.803828609516696,31.718060373681215,34.306990381354382,35.386649408735025,36.809828098297466,38.77982853745597,39.941924742227968,39.322543004795399,37.382600859547388,40.599237102371923,41.841679284548782,42.851534106893205,43.850846257207934,44.832359356283938,45.783270262082546,46.939363927633323,47.929981322887343,48.641342405279858,50.231201176396091,51.593349552024975,52.530208749443403,53.787498928157596]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,30.677115042049397,33.813800970337951,36.393325267144753,37.454370201918337,38.733875494060072,40.958601769101499,41.68852700922794,40.825779379870639,38.904816248992006,42.173115630051328,43.22325894948699,44.569956997931214,45.620748235854059,46.517496798643627,47.650284592998851,48.74479787785738,49.735150870963636,50.501244113703684,52.13282042080651,53.62363799715704,54.674649206096475,55.951437867505739]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026]
[null,null,null,null,null,null,"Annual maxima",null,null,null,null,null,null,null,null,null,{"$f":"MAX(Q187,Q193)","v":29.039684295654297},36.15167236328125,43.766464233398437,49.129714965820313,54.120471954345703,57.450904846191406,55.605697631835938,45.310176849365234,48.380199432373047,54.146080017089844,{"$f":"MAX(AA187,AA193)","v":55.953433990478516}]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,27.905126120247917,39.696667776955984,43.047304369133002,44.087605032272279,46.183359642389568,46.819576072413611,46.924005600988259,46.367741593958456,51.835357791877485,51.595170341213311,54.626674045695751,55.77943417601923,58.032393641762368,60.349308806662343,63.111960578939396,64.935644672051581,67.363962251519325,69.54712913760217,74.716684263589954,76.549958768912333,80.483739362927111,82.854425710379928]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,28.803828609516696,42.898912003953228,46.799584515524835,48.471393781991509,50.603492874355275,51.678700787553581,52.185872298697191,51.209710240866713,57.085747077708838,57.327698561331722,60.997018017312897,62.901444303194403,65.404077399794971,68.161198721062121,70.705278681889908,73.332590950964018,76.034435159853132,79.957233634989677,84.433153397312722,87.45196054109033,91.094024337965635,95.729855184379232]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,30.677115042049397,46.984748572472348,50.867845132987682,53.026532313684442,55.775380267682493,56.806230193963124,57.976105451690536,57.400691525838255,63.72235027491152,63.908268948155374,68.374948351069079,71.495250606601317,73.665873186323296,76.77989982394628,80.747124804976352,84.313552373632064,86.646833381232341,93.007082617455893,98.217496384730097,101.8082653454815,105.98601808729781,110.51422116867536]
[]
[null,null,null,null,null,null,"Original Pre Adjustment growth p.a. B4 cap"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026]
[null,null,null,null,null,null,"Average energy use"]
[null,null,null,null,null,null,"Forecast average energy use",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB182/AA182","v":1.0486938193815074},{"$f":"AC182/AB182","v":1.0135247295746299},1.0160619722010533,1.0165666822010957,1.0184585891434403,1.0184460663410908,1.013538379674255,1.0167359415140316,1.0238599409016842,1.0195791847189173,1.0177566024872631,1.0183145266811944]
[null,null,null,null,null,null,"Low forecast",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB183/AA183","v":1.0459591524618916},1.0114323505396277,1.014136447189862,1.0107149015705508,1.0100425576112471,1.0106911931475071,1.0111607249941021,1.0165115201803967,1.0208243739410385,1.0176466535394815,1.0163565819996794,1.0160164643825298]
[null,null,null,null,null,null,"High forecast",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.0501415617750625,1.0273100809113862,1.0265081039078792,1.0131268723730562,1.0190403355690536,1.0200465231144025,1.0182739118486195,1.0199927825655715,1.0238548394589075,1.0214862249153052,1.0194537003804085,1.0198593326078842]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2004/05","2005/06","2006/07","2007/08","2008/09","2009/10","2010/11","2011/12","2012/13","2013/14","2014/15","2015/16","2016/17","2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25","2025/26","2026/27"]
[null,null,null,null,null,null,"Summer maxima"]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB188/AA188","v":1.0587555711985106},{"$f":"AC188/AB188","v":1.0211025135698208},1.0403905041172277,1.0399245149045968,1.0457776870506936,1.02889601394701,1.037395756856371,1.0324085284344093,1.0743316825596005,1.0245363471812379,1.051388409050487,1.0294554697162197]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB189/AA189","v":1.0655161747478576},1.0324876858002792,1.0409589419722645,1.0430873750591776,1.0380385683675051,1.0377200250049194,1.0373327970508366,1.0518520734215302,1.0559708815289133,1.0357590099498271,1.0414906839357678,1.0506921945660836]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.0712466718111706,1.0467465582477171,1.0314140638133962,1.0430999063053534,1.052245059732043,1.0446269552232939,1.0281464928359978,1.073510765417973,1.0560145265485257,1.0365592695802668,1.0409050318256821,1.0425990866547483]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026]
[null,null,null,null,null,null,"Winter maxima"]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB194/AA194","v":1.0292501726322358},{"$f":"AC194/AB194","v":1.0221704400112139},1.0227524296235802,1.022504737361301,1.0217636943298161,1.0246806571582685,1.0234895686200125,1.0114997708025886,1.0301903770085763,1.0289189862389305,1.0204388064767989,1.0230540148265284]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB195/AA195","v":1.0306025992321977},1.0241351408359305,1.0233203354592146,1.0223829910446636,1.0212103694619703,1.025251443571698,1.021104192992075,1.0148416724304632,1.032685339106588,1.0271175752068011,1.0181585263518069,1.0239346122668418]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.0249007763298228,1.0311567910697814,1.0235762228348486,1.0196565948053609,1.0243518648318208,1.0229697113922243,1.0203171012338146,1.0154034566966059,1.0323076457963951,1.028596526416889,1.0195997744314766,1.0233524801704059]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026]
[null,null,null,null,null,null,"Annual maxima"]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB200/AA200","v":1.0587555711985106},{"$f":"AC200/AB200","v":1.0211025135698208},1.0403905041172277,1.0399245149045968,1.0457776870506936,1.02889601394701,1.037395756856371,1.0324085284344093,1.0743316825596005,1.0245363471812379,1.051388409050487,1.0294554697162197]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB201/AA201","v":1.0640060485256628},1.0312216293154031,1.0397865760369109,1.0421551901789503,1.0373244603757483,1.037158643853094,1.0368437031046098,1.0515923931951272,1.0559789222167932,1.0357538125997992,1.0416464510840102,1.0508906141769994]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.0698920417722038,1.0456351680078959,1.0303603744487269,1.0422723101339839,1.0516700984258482,1.0441678583264666,1.0276738548182673,1.073404289435939,1.0560216880332112,1.0365593615488418,1.0410354967510673,1.0427245325666239]
[]
[null,null,null,null,null,null,"Original Pre Adjustment 90% & 10% ration to 50% PoE B4 cap"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026]
[null,null,null,null,null,null,"Average energy use"]
[null,null,null,null,null,null,"Forecast average energy use"]
[null,null,null,null,null,null,"Low forecast",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB183/AB182","v":0.9973923113981652},{"$f":"AC183/AC182","v":0.99533323705972465},0.99344699478822529,0.98772830069430961,0.97956620886996326,0.97210738312988521,0.96982692121994485,0.96961285398560348,0.96673812021920202,0.96490574507102966,0.96357842593756959,0.96140388831246992]
[null,null,null,null,null,null,"High forecast",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB184/AB182","v":1.0013805196205017},{"$f":"AC184/AC182","v":1.0150006927469588},1.0254359134412101,1.0219660923317455,1.0225498422530968,1.0241567479844551,1.0289418921180513,1.0322378316605338,1.0322326884744206,1.0341633960236227,1.0358878520637709,1.0374593171183544]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2004/05","2005/06","2006/07","2007/08","2008/09","2009/10","2010/11","2011/12","2012/13","2013/14","2014/15","2015/16","2016/17","2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25","2025/26","2026/27"]
[null,null,null,null,null,null,"Summer maxima"]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB188/AB189","v":0.89429376982901965},{"$f":"AC188/AC189","v":0.88443245261027015},0.88394948938663509,0.88126916874860184,0.88783948982974059,0.88028995306921698,0.88034338132716528,0.8640701842004348,0.87909429235167735,0.86956912415127485,0.8778330061925157,0.86009013333874118]
[null,null,null,null,null,null,"Forecast - 50% PoE"]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB190/AB189","v":1.1207841635423634},{"$f":"AC190/AC189","v":1.1362624289481849},1.1258436833055743,1.1258572087538619,1.1412655771914804,1.1488616932077027,1.1386877229595955,1.1621344483070952,1.1621824812421655,1.1630804195791802,1.1624263950041818,1.1534726383260534]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026]
[null,null,null,null,null,null,"Winter maxima"]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB194/AB195","v":0.96842072130137669},{"$f":"AC194/AC195","v":0.96656290301749237},0.96602649550743813,0.96614153084021703,0.96666501762693458,0.96612684793026293,0.96838379237566374,0.96519487782863178,0.96286297231377194,0.96455169035601318,0.96671191196406381,0.96588052681017045]
[null,null,null,null,null,null,"Forecast - 50% PoE"]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB196/AB195","v":1.033019221230167},{"$f":"AC196/AC195","v":1.0401017822781187},1.040361865954986,1.03758752531777,1.0407794008647424,1.0384631106848297,1.0376626382538208,1.0382370554851699,1.0378573316957429,1.0393517471294396,1.0408229951432622,1.0402312615843776]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026]
[null,null,null,null,null,null,"Annual maxima"]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB200/AB201","v":0.89556302621533013},{"$f":"AC200/AC201","v":0.8867750938619785},0.88729014992487742,0.88539095466368511,0.89260606499956519,0.88549502792656953,0.88596649807281147,0.86980409371201661,0.88492116256749898,0.87533725139237373,0.88352380902973859,0.86550246577516754]
[null,null,null,null,null,null,"Forecast - 50% PoE"]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB202/AB201","v":1.1209555905120163},{"$f":"AC202/AC201","v":1.1366233541790149},1.1263192772528006,1.1264458557742609,1.1420239946760653,1.1497418989329149,1.1395735787221664,1.1632103612043367,1.1632574697589833,1.1641621836213232,1.1634793704368771,1.154438403315464]

{"sheet":"BETS66","index":10,"n_rows":252,"n_cols":39,"rows_kept":252,"cut":false,"hidden":false,"merged":[]}
["Terminal station:",null,"BETS 66kV",null,null,null,"AVERAGE DEMAND",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MAXIMUM DEMAND"]
[null,"Which terminal station?"]
[null,null,"RCTS 22kV",8]
[null,null,"RCTS 66kV"]
[null,null,"WETS 66kV"]
[null,null,"KGTS 22kV"]
[null,null,"KGTS 66kV"]
[null,null,"HOTS 66kV"]
[null,null,"BETS 22kV"]
[null,null,"BETS 66kV"]
[null,null,"SHTS/GNTS"]
[null,null,"HYTS/TGTS/APD"]
[null,null,"BATS/ELTS"]
[null,null,"MLTS/GTS/PTH"]
[null,null,"ATS West"]
[null,null,"ATS-BLTS"]
[null,null,"BLTS 22kV"]
[null,null,"KTS East"]
[null,null,"KTS West"]
[null,null,"WMTS 66kV"]
[null,null,"WMTS 22kV"]
[null,null,"BTS 22kV"]
[null,null,"FBTS 66kV"]
[null,null,"RTS 66kV Bus 1&2"]
[null,null,"RTS 66kV Bus 3&4"]
[null,null,"RTS 22kV"]
[null,null,"SVTS 66kV"]
[null,null,"TSTS 66kV"]
[null,null,"Total Powercor"]
[null,null,"Total Citipower"]
[]
[]
["Scenarios"]
[null,"Population","Low",2]
[null,null,"Medium"]
[null,null,"High"]
[]
[null,"Electricity Prices","Low",2]
[null,null,"Medium"]
[null,null,"High"]
[]
[null,"Income","Low",2]
[null,null,"Medium",null,null,null,"SUMMER MAXIMUM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WINTER MAXIMUM"]
[null,null,"High"]
[]
["Technology adjustments"]
[null,"Adjust for solar?","Include",1]
[null,null,"Exclude"]
[]
[]
[null,"Adjust for efficiency?","Include",2]
[null,null,"Exclude"]
[]
[]
[null,"Adjust for battery storage?","Include",2]
[null,null,"Exclude"]
[]
[]
[null,"Adjust for EV?","Include",2]
[null,null,"Exclude"]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,"Number of simulations",null,null,null,null,null,null,null,null,null,1000,null,null,null,null,null,null,null,null,null,null,"Starting Point adjust.",null,{"$f":"Summary!$F$154","v":1}]
["Parameter selection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Growth Cap",{"$f":"Summary!$G$154","v":0.04},{"$f":"AC67+1","v":1.04}]
[null,"Model elasticities","Terminal station estimate",2,null,null,null,null,null,null,null,null,null,null,null,null,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026]
[null,null,"AEMO income elasticity",null,null,null,"Average energy use",null,null,null,null,null,null,null,null,null,80.724706331888839,82.016785303751632,83.460912704467773,82.240118344624833,85.696709632873535,85.187711397806808,81.839158058166504,79.645599365234375,80.131289958953857,79.368791262308761,75.967411041259766]
[null,null,null,null,null,null,"Forecast average energy use",null,null,null,null,null,null,null,null,null,null,80.212839202678637,83.171341245602903,82.358394281470694,85.226523993049966,85.226523993049966,82.48424538232382,80.790855425883237,80.616032081581963,78.378126563086894,76.936501003291355,{"$f":"AD$66*IF(AB207>$AD$67,$AD$67*AA70,AB207*AA70)","v":77.860706940241172},{"$f":"IF(AC207>$AD$67,$AD$67*AB70,AC207*AB70)","v":79.296631814612965},80.599454132315927,81.874360900117139,83.134009557874521,84.49303459345532,85.747522155875544,86.772814964018337,88.060524630344119,89.757740419054116,91.469059202031971,93.148039772034636]
[null,null,null,null,null,null,"Low forecast",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA70","v":76.936501003291355},{"$f":"AB70*AB233","v":77.698028003883294},{"$f":"AC70*AC233","v":78.876845911467711},{"$f":"AD70*AD233","v":79.996489547315363},{"$f":"AE70*AE233","v":81.023185485737656},81.688243521623846,82.04889511432863,82.181637497450879,82.299621265940488,82.811963067536041,83.721157687463446,84.750379641711888,85.840752013331425]
[null,null,null,null,null,null,"High forecast",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA71","v":76.936501003291355},{"$f":"AB70*AB234","v":77.997928877750226},{"$f":"AC70*AC234","v":79.945056738949816},{"$f":"AD70*AD234","v":82.588464180976217},{"$f":"AE70*AE234","v":85.24973805716283},87.390454359254733,89.513020083330488,91.560330897504983,93.478820262678539,95.550872465885121,97.844989449970484,100.07395692085132,102.14867113102092]
["Average demand model used"]
[null,"Error correction model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2004/05","2005/06","2006/07","2007/08","2008/09","2009/10","2010/11","2011/12","2012/13","2013/14","2014/15","2015/16","2016/17","2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25","2025/26","2026/27"]
[null,null,null,null,null,null,"Summer maxima",null,null,null,null,null,null,null,null,null,142.80892944335937,147.2125244140625,160.99105834960937,161.48623657226562,192.00302124023437,172.63082885742187,170.13204956054687,145.36343383789062,162.03706359863281,176.5556640625,150.417724609375]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,143.08798892435649,147.10818104246351,145.99029092470226,150.77331499500664,154.43311925811949,138.91246180715567,145.62991582178995,147.51191508893149,150.98105561206054,141.23728672781851,{"$f":"AB77*AB238","v":141.39414705664171},{"$f":"AC77*AC238","v":144.74606348420721},147.74782499214663,153.62754581386656,156.44699557257795,159.24369411820896,162.86853968411455,167.35669478460267,171.23107732915906,175.50971707809239,180.60674906344985,187.0620253537721]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,158.97477243413149,164.8673487329859,161.31626213855589,169.50651421778286,172.17590483167257,156.05745304796355,162.78327077581309,163.59665883473161,165.25066212171404,155.54946395853935,{"$f":"AD$66*IF(AB214>$AD$67,$AD$67*AA77,AB214*AA77)","v":158.2063160069961},{"$f":"IF(AC214>$AD$67,$AD$67*AB77,AC214*AB77)","v":163.27711102292733},167.94726240925405,174.20802128993401,177.32902267340978,180.44047649346351,185.17863784302875,189.65580125458993,196.778895274761,200.60554087797715,208.16513065233593,213.54056729215017]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,180.18041923246133,186.25120573830017,181.88893842019806,191.93294221442167,195.41735732808152,176.71002229722657,184.02841720395438,187.548872180903,187.76671806498535,176.10316374466879,{"$f":"AB77*AB240","v":179.22174017652165},{"$f":"AC77*AC240","v":184.41185498935366},190.65332507465868,199.1848424160174,204.69999762418351,207.66880116619416,209.95080040997121,216.65225861839986,223.60667070133422,230.48782780297316,238.23244295598536,244.21120934461152]
["Climatic adjustments"]
[null,"Temperature","Stable",2,null,null,null,null,null,null,null,null,null,null,null,null,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026]
[null,null,"CSIRO trends",null,null,null,"Winter maxima",null,null,null,null,null,null,null,null,null,122.80802917480469,127.83222961425781,127.16810607910156,130.561767578125,127.96488952636719,127.35384368896484,131.90019226074219,129.52224731445312,124.36146545410156,124.99275207519531,126.21769714355469]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,122.1881054498926,126.67669911962551,128.62136130655762,130.68892898730951,128.8844818546016,130.64843766339882,124.84161003765888,126.47002054012442,120.41773902419263,119.57635103917426,{"$f":"AB83*AB244","v":121.67756931825359},{"$f":"AC83*AC244","v":123.08299508181616},124.95764507919435,127.02649015009649,128.63436424606161,131.23786444311696,133.51107690699314,135.14672533124241,137.03008006734257,140.43741048650836,143.92880324961661,147.64707778652195]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,125.89796730839726,130.27953684267251,132.6281440220053,134.60052494932214,132.59337259526919,134.60819942473927,128.57334621079627,129.75819036935292,123.97626111935789,122.88236676589356,{"$f":"AD$66*IF(AB220>$AD$67,$AD$67*AA83,AB220*AA83)","v":125.55309988008577},{"$f":"IF(AC220>$AD$67,$AD$67*AB83,AC220*AB83)","v":126.91922744867777},129.03401175430065,131.04209537205827,132.37774405527944,134.70496038036123,137.06924785894634,139.22822984919935,140.79909765514969,144.25104587830359,147.6964500502861,151.42239728499962]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,131.38848180282054,135.83219373096108,137.67331859573684,140.03041475835141,138.39017994849885,140.300902419859,133.69895199184643,135.01755399731923,128.36151331303961,127.66808713731936,{"$f":"AB83*AB246","v":130.78289198769761},{"$f":"AC83*AC246","v":131.84232592473302},133.38006450151482,135.92038786380425,137.56667202830363,139.14284982393249,142.19232367299455,143.78787949453252,145.53932190029721,148.70151436054172,152.57752663139885,156.41037949807449]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026]
[null,null,null,null,null,null,"Annual maxima",null,null,null,null,null,null,null,null,null,{"$f":"MAX(Q75,Q81)","v":142.80892944335937},147.2125244140625,160.99105834960937,161.48623657226562,192.00302124023437,172.63082885742187,170.13204956054687,145.36343383789062,162.03706359863281,176.5556640625,{"$f":"MAX(AA75,AA81)","v":150.417724609375}]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,143.08798892435649,147.10818104246351,145.99029092470226,150.85639330366146,154.43311925811949,139.68623132976631,145.62991582178995,147.51191508893149,150.98105561206054,141.23728672781851,{"$f":"AB89*AB250","v":141.4010254045906},{"$f":"AC89*AC250","v":144.74606348420721},147.74782499214663,153.62754581386656,156.44699557257795,159.24369411820896,162.86853968411455,167.35669478460267,171.23107732915906,175.50971707809239,180.60674906344985,187.0620253537721]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,158.97477243413149,164.8673487329859,161.31626213855589,169.50651421778286,172.17590483167257,156.05745304796355,162.78327077581309,163.59665883473161,165.25066212171404,155.54946395853935,{"$f":"AD$66*IF(AB226>$AD$67,$AD$67*AA89,AB226*AA89)","v":158.2063160069961},{"$f":"IF(AC226>$AD$67,$AD$67*AB89,AC226*AB89)","v":163.27711102292733},167.94726240925405,174.20802128993401,177.32902267340978,180.44047649346351,185.17863784302875,189.65580125458993,196.778895274761,200.60554087797715,208.16513065233593,213.54056729215017]
["Time of use tariffs",null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,180.18041923246133,186.25120573830017,181.88893842019806,191.93294221442167,195.41735732808152,176.71002229722657,184.02841720395438,187.548872180903,187.76671806498535,176.10316374466879,{"$f":"AB89*AB252","v":179.22174017652165},{"$f":"AC89*AC252","v":184.41185498935366},190.65332507465868,199.1848424160174,204.69999762418351,207.66880116619416,209.95080040997121,216.65225861839986,223.60667070133422,230.48782780297316,238.23244295598536,244.21120934461152]
[null,"Current",0.23968185526172561]
[null,"Residential demand on time of use tariffs by 2025",0.5]
[null,null,null,null,null,null,"Summer block load adjustments"]
[null,"CDD critical temperature",18.5,null,null,null,null,null,null,null,null,null,null,null,null,null,"2014/15","2015/16","2016/17","2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25","2025/26","2026/27"]
[null,"HDD critical temperature",16.5,null,null,null,"Average energy use"]
[null,null,null,null,null,null,"Maximum demand",null,null,null,null,null,null,null,null,null,{"$f":"INDEX('Block Loads'!B$3:B$30,BETS66!$D$3)","v":0},{"$f":"INDEX('Block Loads'!C$3:C$30,BETS66!$D$3)","v":-6.1},{"$f":"INDEX('Block Loads'!D$3:D$30,BETS66!$D$3)","v":-0.69999999999999929},{"$f":"INDEX('Block Loads'!E$3:E$30,BETS66!$D$3)","v":-0.69999999999999929},{"$f":"INDEX('Block Loads'!F$3:F$30,BETS66!$D$3)","v":-0.69999999999999929},{"$f":"INDEX('Block Loads'!G$3:G$30,BETS66!$D$3)","v":-0.69999999999999929},{"$f":"INDEX('Block Loads'!H$3:H$30,BETS66!$D$3)","v":-0.69999999999999929},{"$f":"INDEX('Block Loads'!I$3:I$30,BETS66!$D$3)","v":-0.69999999999999929},{"$f":"INDEX('Block Loads'!J$3:J$30,BETS66!$D$3)","v":-0.69999999999999929},{"$f":"INDEX('Block Loads'!K$3:K$30,BETS66!$D$3)","v":-0.69999999999999929},{"$f":"INDEX('Block Loads'!L$3:L$30,BETS66!$D$3)","v":-0.69999999999999929},{"$f":"INDEX('Block Loads'!M$3:M$30,BETS66!$D$3)","v":-0.69999999999999929},{"$f":"INDEX('Block Loads'!N$3:N$30,BETS66!$D$3)","v":-0.69999999999999929}]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,{"$f":"Q96","v":0},{"$f":"R96","v":-6.1},-0.69999999999999929,-0.69999999999999929,-0.69999999999999929,-0.69999999999999929,-0.69999999999999929,-0.69999999999999929,-0.69999999999999929,-0.69999999999999929,-0.69999999999999929,-0.69999999999999929,-0.69999999999999929]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,{"$f":"Q97","v":0},-6.1,-0.69999999999999929,-0.69999999999999929,-0.69999999999999929,-0.69999999999999929,-0.69999999999999929,-0.69999999999999929,-0.69999999999999929,-0.69999999999999929,-0.69999999999999929,-0.69999999999999929,-0.69999999999999929]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,0,-6.1,-0.69999999999999929,-0.69999999999999929,-0.69999999999999929,-0.69999999999999929,-0.69999999999999929,-0.69999999999999929,-0.69999999999999929,-0.69999999999999929,-0.69999999999999929,-0.69999999999999929,-0.69999999999999929]
[]
[null,null,null,null,null,null,"Winter block load adjustments"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026]
[null,null,null,null,null,null,"Average energy use"]
[null,null,null,null,null,null,"Maximum demand",null,null,null,null,null,null,null,null,null,{"$f":"INDEX('Block Loads'!P$3:P$30,BETS66!$D$3)","v":0},{"$f":"INDEX('Block Loads'!Q$3:Q$30,BETS66!$D$3)","v":0},{"$f":"INDEX('Block Loads'!R$3:R$30,BETS66!$D$3)","v":-5.0999999999999996},{"$f":"INDEX('Block Loads'!S$3:S$30,BETS66!$D$3)","v":0.30000000000000071},{"$f":"INDEX('Block Loads'!T$3:T$30,BETS66!$D$3)","v":0.30000000000000071},{"$f":"INDEX('Block Loads'!U$3:U$30,BETS66!$D$3)","v":0.30000000000000071},{"$f":"INDEX('Block Loads'!V$3:V$30,BETS66!$D$3)","v":0.30000000000000071},{"$f":"INDEX('Block Loads'!W$3:W$30,BETS66!$D$3)","v":0.30000000000000071},{"$f":"INDEX('Block Loads'!X$3:X$30,BETS66!$D$3)","v":0.30000000000000071},{"$f":"INDEX('Block Loads'!Y$3:Y$30,BETS66!$D$3)","v":0.30000000000000071},{"$f":"INDEX('Block Loads'!Z$3:Z$30,BETS66!$D$3)","v":0.30000000000000071},{"$f":"INDEX('Block Loads'!AA$3:AA$30,BETS66!$D$3)","v":0.30000000000000071},{"$f":"INDEX('Block Loads'!AB$3:AB$30,BETS66!$D$3)","v":0.30000000000000071}]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,{"$f":"Q104","v":0},{"$f":"R104","v":0},-5.0999999999999996,0.30000000000000071,0.30000000000000071,0.30000000000000071,0.30000000000000071,0.30000000000000071,0.30000000000000071,0.30000000000000071,0.30000000000000071,0.30000000000000071,0.30000000000000071]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,{"$f":"Q105","v":0},0,-5.0999999999999996,0.30000000000000071,0.30000000000000071,0.30000000000000071,0.30000000000000071,0.30000000000000071,0.30000000000000071,0.30000000000000071,0.30000000000000071,0.30000000000000071,0.30000000000000071]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,0,0,-5.0999999999999996,0.30000000000000071,0.30000000000000071,0.30000000000000071,0.30000000000000071,0.30000000000000071,0.30000000000000071,0.30000000000000071,0.30000000000000071,0.30000000000000071,0.30000000000000071]
[]
[null,null,null,null,null,null,"Annual block load adjustments"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026]
[null,null,null,null,null,null,"Average energy use"]
[null,null,null,null,null,null,"Maximum demand",null,null,null,null,null,null,null,null,null,{"$f":"INDEX('Block Loads'!AD$3:AD$30,BETS66!$D$3)","v":0},{"$f":"INDEX('Block Loads'!AE$3:AE$30,BETS66!$D$3)","v":-6.1},{"$f":"INDEX('Block Loads'!AF$3:AF$30,BETS66!$D$3)","v":-0.69999999999999929},{"$f":"INDEX('Block Loads'!AG$3:AG$30,BETS66!$D$3)","v":0.30000000000000071},{"$f":"INDEX('Block Loads'!AH$3:AH$30,BETS66!$D$3)","v":0.30000000000000071},{"$f":"INDEX('Block Loads'!AI$3:AI$30,BETS66!$D$3)","v":0.30000000000000071},{"$f":"INDEX('Block Loads'!AJ$3:AJ$30,BETS66!$D$3)","v":0.30000000000000071},{"$f":"INDEX('Block Loads'!AK$3:AK$30,BETS66!$D$3)","v":0.30000000000000071},{"$f":"INDEX('Block Loads'!AL$3:AL$30,BETS66!$D$3)","v":0.30000000000000071},{"$f":"INDEX('Block Loads'!AM$3:AM$30,BETS66!$D$3)","v":0.30000000000000071},{"$f":"INDEX('Block Loads'!AN$3:AN$30,BETS66!$D$3)","v":0.30000000000000071},{"$f":"INDEX('Block Loads'!AO$3:AO$30,BETS66!$D$3)","v":0.30000000000000071},{"$f":"INDEX('Block Loads'!AP$3:AP$30,BETS66!$D$3)","v":0.30000000000000071}]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,{"$f":"Q112","v":0},{"$f":"R112","v":-6.1},-0.69999999999999929,0.30000000000000071,0.30000000000000071,0.30000000000000071,0.30000000000000071,0.30000000000000071,0.30000000000000071,0.30000000000000071,0.30000000000000071,0.30000000000000071,0.30000000000000071]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,{"$f":"Q112","v":0},{"$f":"R112","v":-6.1},-0.69999999999999929,0.30000000000000071,0.30000000000000071,0.30000000000000071,0.30000000000000071,0.30000000000000071,0.30000000000000071,0.30000000000000071,0.30000000000000071,0.30000000000000071,0.30000000000000071]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,{"$f":"Q112","v":0},{"$f":"R112","v":-6.1},-0.69999999999999929,0.30000000000000071,0.30000000000000071,0.30000000000000071,0.30000000000000071,0.30000000000000071,0.30000000000000071,0.30000000000000071,0.30000000000000071,0.30000000000000071,0.30000000000000071]
[]
[null,null,null,null,null,null,"Windfarm Adjustment"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026]
[null,null,null,null,null,null,"Average energy use"]
[null,null,null,null,null,null,"Maximum demand",null,null,null,null,null,null,null,null,null,{"$f":"$R$120","v":0},0,{"$f":"$R$120","v":0},0,0,0,0,0,0,0,0]
[]
[null,null,null,null,null,null,"Solar Adjustment"]
[null,null,null,null,null,null,"New major customers",null,null,null,null,null,null,null,null,null,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026]
[null,null,null,null,null,null,"Average energy use"]
[null,null,null,null,null,null,"Maximum demand",null,null,null,null,null,null,null,null,null,null,{"$f":"(INDEX('Technology Adjustments'!C$6:C$33,$D$3)/1000)-INDEX('Technology Adjustments'!$P$6:$P$33,$D$3)*0.44/(0.18*8.76)*R129","v":0.56483271048913253},{"$f":"(INDEX('Technology Adjustments'!D$6:D$33,$D$3)/1000)-INDEX('Technology Adjustments'!$P$6:$P$33,$D$3)*0.44/(0.18*8.76)*S129","v":1.0434960984923454},{"$f":"(INDEX('Technology Adjustments'!E$6:E$33,$D$3)/1000)-INDEX('Technology Adjustments'!$P$6:$P$33,$D$3)*0.44/(0.18*8.76)*T129","v":1.5222510015620228},{"$f":"(INDEX('Technology Adjustments'!F$6:F$33,$D$3)/1000)-INDEX('Technology Adjustments'!$P$6:$P$33,$D$3)*0.44/(0.18*8.76)*U129","v":1.8864797152511561},{"$f":"(INDEX('Technology Adjustments'!G$6:G$33,$D$3)/1000)-INDEX('Technology Adjustments'!$P$6:$P$33,$D$3)*0.44/(0.18*8.76)*V129","v":2.1149630856959325},{"$f":"(INDEX('Technology Adjustments'!H$6:H$33,$D$3)/1000)-INDEX('Technology Adjustments'!$P$6:$P$33,$D$3)*0.44/(0.18*8.76)*W129","v":2.2585361549329299},{"$f":"(INDEX('Technology Adjustments'!I$6:I$33,$D$3)/1000)-INDEX('Technology Adjustments'!$P$6:$P$33,$D$3)*0.44/(0.18*8.76)*X129","v":2.3746929208424286},{"$f":"(INDEX('Technology Adjustments'!J$6:J$33,$D$3)/1000)-INDEX('Technology Adjustments'!$P$6:$P$33,$D$3)*0.44/(0.18*8.76)*Y129","v":2.4066261626777754},{"$f":"(INDEX('Technology Adjustments'!K$6:K$33,$D$3)/1000)-INDEX('Technology Adjustments'!$P$6:$P$33,$D$3)*0.44/(0.18*8.76)*Z129","v":2.2892207714629116},{"$f":"(INDEX('Technology Adjustments'!L$6:L$33,$D$3)/1000)-INDEX('Technology Adjustments'!$P$6:$P$33,$D$3)*0.44/(0.18*8.76)*AA129","v":2.0720289256508231},{"$f":"(INDEX('Technology Adjustments'!M$6:M$33,$D$3)/1000)-INDEX('Technology Adjustments'!$P$6:$P$33,$D$3)*0.44/(0.18*8.76)*AB129","v":1.7390791153318883},{"$f":"(INDEX('Technology Adjustments'!N$6:N$33,$D$3)/1000)-(INDEX('Technology Adjustments'!$P$6:$P$33,$D$3)*AC129)*0.44/(0.18*8.76)","v":1.4272220857297544}]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,{"$f":"R$125","v":0.56483271048913253},1.0434960984923454,1.5222510015620228,1.8864797152511561,2.1149630856959325,2.2585361549329299,2.3746929208424286,2.4066261626777754,2.2892207714629116,2.0720289256508231,1.7390791153318883,1.4272220857297544]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,0.56483271048913253,1.0434960984923454,1.5222510015620228,1.8864797152511561,2.1149630856959325,2.2585361549329299,2.3746929208424286,2.4066261626777754,2.2892207714629116,2.0720289256508231,1.7390791153318883,1.4272220857297544]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,0.56483271048913253,1.0434960984923454,1.5222510015620228,1.8864797152511561,2.1149630856959325,2.2585361549329299,2.3746929208424286,2.4066261626777754,2.2892207714629116,2.0720289256508231,1.7390791153318883,1.4272220857297544]
[null,null,null,null,null,null,"Used to subtract historical trend",null,null,null,null,null,null,null,null,null,null,1,2,3,4,5,6,7,8,9,10,11,12]
[]
[null,null,null,null,null,null,"Technology Adjustment"]
[null,null,null,null,null,null,"New major customers",null,null,null,null,null,null,null,null,null,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026]
[null,null,null,null,null,null,"Average energy use"]
[null,null,null,null,null,null,"Maximum demand",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,{"$f":"R$134","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,null,null,"Including Block Loads"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2004/05","2005/06","2006/07","2007/08","2008/09","2009/10","2010/11","2011/12","2012/13","2013/14","2014/15","2015/16","2016/17","2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25","2025/26","2026/27"]
[null,null,null,null,null,null,"Summer maxima",null,null,null,null,null,null,null,null,null,{"$f":"Q75","v":142.80892944335937},147.2125244140625,160.99105834960937,161.48623657226562,192.00302124023437,172.63082885742187,170.13204956054687,145.36343383789062,162.03706359863281,176.5556640625,{"$f":"AA75","v":150.417724609375}]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,{"$f":"R76+H97-SUM(H125,H135)","v":143.08798892435649},{"$f":"S76+I97-SUM(I125,I135)","v":147.10818104246351},{"$f":"T76+J97-SUM(J125,J135)","v":145.99029092470226},150.77331499500664,154.43311925811949,138.91246180715567,145.62991582178995,147.51191508893149,150.98105561206054,141.23728672781851,{"$f":"AB76+R97-SUM(R125,R135)+S161","v":134.72931434615259},{"$f":"AC76+S97-SUM(S125,S135)+T161","v":143.00256738571488},145.52557399058463,151.0410660986154,153.63203248688203,156.28515796327605,159.79384676327214,164.2500686219249,168.24185655769617,172.73768815244159,178.16766994811798,184.93480326804234]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,{"$f":"R77+H98-SUM(H126,H136)","v":158.97477243413149},164.8673487329859,161.31626213855589,169.50651421778286,172.17590483167257,156.05745304796355,162.78327077581309,163.59665883473161,165.25066212171404,155.54946395853935,{"$f":"AB77+R98-SUM(R126,R136)+S162","v":151.54148329650698},161.533614924435,165.72501140769205,171.62154157468285,174.51405958771386,177.48194033853059,182.10394492218634,186.54917509191216,193.7896745032981,197.83351195232635,205.72605153700405,{"$f":"AM77+AC98-SUM(AC126,AC136)+AD162","v":211.41334520642042}]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,180.18041923246133,186.25120573830017,181.88893842019806,191.93294221442167,195.41735732808152,176.71002229722657,184.02841720395438,187.548872180903,187.76671806498535,176.10316374466879,172.55690746603253,182.66835889086133,188.43107407309668,196.59836270076624,201.88503453848759,204.71026501126124,206.8761074891288,213.54563245572209,220.61744992987133,227.71579887732236,235.79336384065348,242.08398725888176]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026]
[null,null,null,null,null,null,"Winter maxima",null,null,null,null,null,null,null,null,null,{"$f":"Q81","v":122.80802917480469},127.83222961425781,127.16810607910156,130.561767578125,127.96488952636719,127.35384368896484,131.90019226074219,129.52224731445312,124.36146545410156,124.99275207519531,{"$f":"AA81","v":126.21769714355469}]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,{"$f":"R82+H105-SUM(H126,H135)","v":122.1881054498926},126.67669911962551,128.62136130655762,130.68892898730951,128.8844818546016,130.64843766339882,124.84161003765888,126.47002054012442,120.41773902419263,119.57635103917426,{"$f":"AB82+R105-SUM(R126,R135)+S168","v":121.11273660776446},{"$f":"AC82+S105-SUM(S126,S135)+T168","v":116.93949898332383},123.73539407763232,125.44001043484533,126.81940116036569,129.27932828818405,131.43638398615073,133.04009916856464,135.04085929587967,138.66538156085755,142.48972413428473,146.51985570079219]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,125.89796730839726,130.27953684267251,132.6281440220053,134.60052494932214,132.59337259526919,134.60819942473927,128.57334621079627,129.75819036935292,123.97626111935789,122.88236676589356,{"$f":"AB83+R106-SUM(R127,R136)+S169","v":124.98826716959664},120.77573135018544,127.81176075273864,129.45561565680711,130.56278096958351,132.74642422542831,134.99455493810393,137.12160368652158,138.8098768836868,142.47901695265278,146.25737093495422,150.29517519926986]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,131.38848180282054,135.83219373096108,137.67331859573684,140.03041475835141,138.39017994849885,140.300902419859,133.69895199184643,135.01755399731923,128.36151331303961,127.66808713731936,130.21805927720848,125.69882982624068,132.15781349995282,134.33390814855309,135.75170894260771,{"$f":"AG84+W107-SUM(W128,W137)+X170","v":137.18431366899958},140.11763075215214,141.68125333185475,143.55010112883431,146.92948543489092,151.13844751606698,155.28315741234474]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026]
[null,null,null,null,null,null,"Annual maxima",null,null,null,null,null,null,null,null,null,{"$f":"MAX(Q75,Q81)","v":142.80892944335937},147.2125244140625,160.99105834960937,161.48623657226562,192.00302124023437,172.63082885742187,170.13204956054687,145.36343383789062,162.03706359863281,176.5556640625,150.417724609375]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,{"$f":"R88+H113-SUM(H126,H135)","v":143.08798892435649},147.10818104246351,145.99029092470226,150.85639330366146,154.43311925811949,139.68623132976631,145.62991582178995,147.51191508893149,150.98105561206054,141.23728672781851,{"$f":"AB88+R113-SUM(R126,R135)+S175","v":134.73619269410148},{"$f":"AC88+S113-SUM(S126,S135)+T175","v":143.00256738571488},146.52557399058463,152.0410660986154,154.63203248688203,157.28515796327605,160.79384676327214,165.2500686219249,169.24185655769617,173.73768815244159,179.16766994811798,185.93480326804234]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,158.97477243413149,164.8673487329859,161.31626213855589,169.50651421778286,172.17590483167257,156.05745304796355,162.78327077581309,163.59665883473161,165.25066212171404,155.54946395853935,{"$f":"AB89+R114-SUM(R127,R136)+S176","v":151.54148329650698},161.533614924435,166.72501140769205,172.62154157468285,175.51405958771386,178.48194033853059,183.10394492218634,187.54917509191216,194.7896745032981,198.83351195232635,206.72605153700405,212.41334520642042]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,180.18041923246133,186.25120573830017,181.88893842019806,191.93294221442167,195.41735732808152,176.71002229722657,184.02841720395438,187.548872180903,187.76671806498535,176.10316374466879,172.55690746603253,182.66835889086133,189.43107407309668,197.59836270076624,202.88503453848759,{"$f":"AG90+W115-SUM(W128,W137)+X177","v":205.71026501126124},{"$f":"AH90+X115-SUM(X128,X137)+Y177","v":207.8761074891288},214.54563245572209,221.61744992987133,228.71579887732236,236.79336384065348,243.08398725888176]
[]
[null,null,null,null,null,null,"Summer industrial adjustments (MW)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Summer industrial adjustments"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2013/14","2014/15","2015/16","2016/17","2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25","2025/26","2026/27",null,"Peak industrial load",null,{"$f":"CHOOSE($D$3,'Industrial adjustments'!C4,'Industrial adjustments'!C5,'Industrial adjustments'!C6,'Industrial adjustments'!C7,'Industrial adjustments'!C8,'Industrial adjustments'!C9,'Industrial adjustments'!C10,'Industrial adjustments'!C11,'Industrial adjustments'!C12,'Industrial adjustments'!C13,'Industrial adjustments'!C14,'Industrial adjustments'!C15,'Industrial adjustments'!C16,'Industrial adjustments'!C17,'Industrial adjustments'!C18,'Industrial adjustments'!C19,'Industrial adjustments'!C20,'Industrial adjustments'!C21,'Industrial adjustments'!C22,'Industrial adjustments'!C23,'Industrial adjustments'!C24,'Industrial adjustments'!C25,'Industrial adjustments'!C26,'Industrial adjustments'!C27,'Industrial adjustments'!C28,'Industrial adjustments'!C29,'Industrial adjustments'!C30,'Industrial adjustments'!C31)","v":0}]
[null,null,null,null,null,null,"Peak industrial load",null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AH$159","v":0},0,0,0,0,0,0,0,0,0,{"$f":"$AH$159","v":0},0,null,"Proportion of MD",null,{"$f":"AH159/AA75","v":0}]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,null,{"$f":"-AB76*$AH$160+S$160","v":0},0,0,0,0,0,0,0,0,0,{"$f":"-AL76*$AH$160+AC$160","v":0},0]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,null,null,"Winter industrial adjustments (MW)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Winter industrial adjustments"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,null,"Peak industrial load",null,{"$f":"CHOOSE($D$3,'Industrial adjustments'!C36,'Industrial adjustments'!C37,'Industrial adjustments'!C38,'Industrial adjustments'!C39,'Industrial adjustments'!C40,'Industrial adjustments'!C41,'Industrial adjustments'!C42,'Industrial adjustments'!C43,'Industrial adjustments'!C44,'Industrial adjustments'!C45,'Industrial adjustments'!C46,'Industrial adjustments'!C47,'Industrial adjustments'!C48,'Industrial adjustments'!C49,'Industrial adjustments'!C50,'Industrial adjustments'!C51,'Industrial adjustments'!C52,'Industrial adjustments'!C53,'Industrial adjustments'!C54,'Industrial adjustments'!C55,'Industrial adjustments'!C56,'Industrial adjustments'!C57,'Industrial adjustments'!C58,'Industrial adjustments'!C59,'Industrial adjustments'!C60,'Industrial adjustments'!C61,'Industrial adjustments'!C62,'Industrial adjustments'!C63)","v":0}]
[null,null,null,null,null,null,"Peak industrial load",null,null,null,null,null,null,null,null,null,null,{"$f":"$AH$166","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"$AH$166","v":0},0,null,"Maximum demand",null,{"$f":"AH166/Z81","v":0}]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,{"$f":"-AA82*$AH$167+R$167","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"-AL82*$AH$167+AC$167","v":0},0]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,null,null,"Annual industrial adjustments (MW)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026]
[null,null,null,null,null,null,"Peak industrial load",null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AH$159","v":0},0,0,0,0,0,0,0,0,0,{"$f":"$AH$159","v":0},0]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,null,{"$f":"-$AH$160*AB88+S$174","v":0},0,0,0,0,0,0,0,0,0,{"$f":"-$AH$160*AL88+AC$174","v":0},0]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,null,null,"Original Pre Adjustment B4 cap"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026]
[null,null,null,null,null,null,"Average energy use",null,null,null,null,null,null,null,null,null,80.724706331888839,82.016785303751632,83.460912704467773,82.240118344624833,85.696709632873535,85.187711397806808,81.839158058166504,79.645599365234375,80.131289958953857,79.368791262308761,75.967411041259766]
[null,null,null,null,null,null,"Forecast average energy use",null,null,null,null,null,null,null,null,null,null,80.212839202678637,83.171341245602903,82.358394281470694,85.226523993049966,85.226523993049966,82.48424538232382,80.790855425883237,80.616032081581963,78.378126563086894,76.936501003291355,77.860706940241172,79.296631814612951,80.599454132315913,81.874360900117125,83.134009557874506,84.493034593455306,85.747522155875529,86.772814964018323,88.060524630344119,89.75774041905413,91.469059202031971,93.148039772034636]
[null,null,null,null,null,null,"Low forecast",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA182","v":76.936501003291355},77.698028003883294,78.876845911467697,79.996489547315349,81.023185485737642,81.688243521623832,82.048895114328616,82.181637497450865,82.299621265940473,82.811963067536041,83.72115768746346,84.750379641711888,85.840752013331425]
[null,null,null,null,null,null,"High forecast",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA183","v":76.936501003291355},77.997928877750226,79.945056738949802,82.588464180976203,85.249738057162816,87.390454359254718,89.513020083330488,91.560330897504969,93.478820262678525,95.550872465885121,97.844989449970498,100.07395692085133,102.14867113102092]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2004/05","2005/06","2006/07","2007/08","2008/09","2009/10","2010/11","2011/12","2012/13","2013/14","2014/15","2015/16","2016/17","2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25","2025/26","2026/27"]
[null,null,null,null,null,null,"Summer maxima",null,null,null,null,null,null,null,null,null,142.80892944335937,147.2125244140625,160.99105834960937,161.48623657226562,192.00302124023437,172.63082885742187,170.13204956054687,145.36343383789062,162.03706359863281,176.5556640625,150.417724609375]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,143.08798892435649,147.10818104246351,145.99029092470226,150.77331499500664,154.43311925811949,138.91246180715567,145.62991582178995,147.51191508893149,150.98105561206054,141.23728672781851,141.39414705664171,144.74606348420721,147.7478249921466,153.62754581386653,156.44699557257792,159.24369411820894,162.86853968411452,167.35669478460264,171.23107732915906,175.50971707809239,180.60674906344985,187.06202535377207]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,158.97477243413149,164.8673487329859,161.31626213855589,169.50651421778286,172.17590483167257,156.05745304796355,162.78327077581309,163.59665883473161,165.25066212171404,155.54946395853935,158.2063160069961,163.27711102292733,167.94726240925402,174.20802128993398,177.32902267340975,180.44047649346348,185.17863784302872,189.6558012545899,196.778895274761,200.60554087797715,208.16513065233593,213.54056729215014]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,180.18041923246133,186.25120573830017,181.88893842019806,191.93294221442167,195.41735732808152,176.71002229722657,184.02841720395438,187.548872180903,187.76671806498535,176.10316374466879,179.22174017652165,184.41185498935366,190.65332507465865,199.18484241601735,204.69999762418348,207.66880116619413,209.95080040997115,216.65225861839983,223.60667070133422,230.48782780297316,238.23244295598539,244.21120934461149]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026]
[null,null,null,null,null,null,"Winter maxima",null,null,null,null,null,null,null,null,null,122.80802917480469,127.83222961425781,127.16810607910156,130.561767578125,127.96488952636719,127.35384368896484,131.90019226074219,129.52224731445312,124.36146545410156,124.99275207519531,126.21769714355469]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,122.1881054498926,126.67669911962551,128.62136130655762,130.68892898730951,128.8844818546016,130.64843766339882,124.84161003765888,126.47002054012442,120.41773902419263,119.57635103917426,121.67756931825357,123.08299508181615,124.95764507919432,127.02649015009646,128.63436424606158,131.23786444311693,133.51107690699311,135.14672533124238,137.03008006734254,140.43741048650833,143.92880324961658,147.64707778652192]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,125.89796730839726,130.27953684267251,132.6281440220053,134.60052494932214,132.59337259526919,134.60819942473927,128.57334621079627,129.75819036935292,123.97626111935789,122.88236676589356,125.55309988008575,126.91922744867776,129.03401175430062,131.04209537205824,132.37774405527941,134.7049603803612,137.06924785894631,139.22822984919932,140.79909765514967,144.25104587830356,147.69645005028607,151.42239728499959]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,131.38848180282054,135.83219373096108,137.67331859573684,140.03041475835141,138.39017994849885,140.300902419859,133.69895199184643,135.01755399731923,128.36151331303961,127.66808713731936,130.78289198769761,131.84232592473302,133.38006450151479,135.92038786380422,137.5666720283036,139.14284982393247,142.19232367299452,143.78787949453249,145.53932190029718,148.70151436054169,152.57752663139883,156.41037949807446]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026]
[null,null,null,null,null,null,"Annual maxima",null,null,null,null,null,null,null,null,null,{"$f":"MAX(Q187,Q193)","v":142.80892944335937},147.2125244140625,160.99105834960937,161.48623657226562,192.00302124023437,172.63082885742187,170.13204956054687,145.36343383789062,162.03706359863281,176.5556640625,{"$f":"MAX(AA187,AA193)","v":150.417724609375}]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,143.08798892435649,147.10818104246351,145.99029092470226,150.85639330366146,154.43311925811949,139.68623132976631,145.62991582178995,147.51191508893149,150.98105561206054,141.23728672781851,141.4010254045906,144.74606348420721,147.7478249921466,153.62754581386653,156.44699557257792,159.24369411820894,162.86853968411452,167.35669478460264,171.23107732915906,175.50971707809239,180.60674906344985,187.06202535377207]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,158.97477243413149,164.8673487329859,161.31626213855589,169.50651421778286,172.17590483167257,156.05745304796355,162.78327077581309,163.59665883473161,165.25066212171404,155.54946395853935,158.2063160069961,163.27711102292733,167.94726240925402,174.20802128993398,177.32902267340975,180.44047649346348,185.17863784302872,189.6558012545899,196.778895274761,200.60554087797715,208.16513065233593,213.54056729215014]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,180.18041923246133,186.25120573830017,181.88893842019806,191.93294221442167,195.41735732808152,176.71002229722657,184.02841720395438,187.548872180903,187.76671806498535,176.10316374466879,179.22174017652165,184.41185498935366,190.65332507465865,199.18484241601735,204.69999762418348,207.66880116619413,209.95080040997115,216.65225861839983,223.60667070133422,230.48782780297316,238.23244295598539,244.21120934461149]
[]
[null,null,null,null,null,null,"Original Pre Adjustment growth p.a. B4 cap"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026]
[null,null,null,null,null,null,"Average energy use"]
[null,null,null,null,null,null,"Forecast average energy use",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB182/AA182","v":1.0120125808283156},{"$f":"AC182/AB182","v":1.018442227547123},1.0164297308459307,1.0158178089606942,1.0153851418674777,1.0163474015364879,1.0148472305256437,1.0119571129563252,1.0148400125875801,1.0192732872741161,1.0190659744216841,1.0183557214280976]
[null,null,null,null,null,null,"Low forecast",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB183/AA183","v":1.0098981236560181},1.0151717866961243,1.0141948327536365,1.0128342624061653,1.0082082435033768,1.0044149754867642,1.0016178448586941,1.00143564635705,1.00622532392877,1.0109790250858555,1.0122934510543986,1.0128656930650832]
[null,null,null,null,null,null,"High forecast",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.0137961547590195,1.0249638405687849,1.0330653019693026,1.032223312330339,1.025111118824277,1.0242883017331628,1.02287165389201,1.0209532812558439,1.0221660072023167,1.0240093776737043,1.0227805990210723,1.0207318094937576]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2004/05","2005/06","2006/07","2007/08","2008/09","2009/10","2010/11","2011/12","2012/13","2013/14","2014/15","2015/16","2016/17","2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25","2025/26","2026/27"]
[null,null,null,null,null,null,"Summer maxima"]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB188/AA188","v":1.0011106155637604},{"$f":"AC188/AB188","v":1.023706189381536},1.0207381218921157,1.039795650609628,1.018352501459129,1.017876332718282,1.0227628829259312,1.0275569186608595,1.0231504485048715,1.024987518712555,1.0290413093372464,1.03574216536091]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB189/AA189","v":1.0170804320429219},1.0320517861986431,1.0286026091291567,1.0372781240424374,1.0179153712921261,1.0175462187359152,1.0262588607702823,1.0241775372349178,1.0375580075750448,1.019446422838552,1.0376838533037185,1.0258229446159834]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.0177088041210576,1.0289591809995824,1.0338452757587917,1.0447488515504137,1.0276886290205114,1.0145031928503545,1.0109886474567298,1.0319191839009079,1.0320994211058909,1.0307734875710839,1.0336009724540964,1.0250963567952442]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026]
[null,null,null,null,null,null,"Winter maxima"]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB194/AA194","v":1.0175721893235472},{"$f":"AC194/AB194","v":1.0115504095901737},1.0152307798175699,1.016556370517314,1.0126577857426842,1.0202395387291314,1.0173213155633256,1.0122510316158164,1.0139356298236903,1.0248655654108301,1.0248608454899106,1.0258341239067812]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB195/AA195","v":1.0217340631083407},1.0108808748640756,1.0166624423118082,1.0155624365270555,1.0101925162248737,1.0175801177281731,1.0175515992277431,1.0157510311319047,1.0112826817352472,1.0245168348422837,1.0238847777567535,1.0252270601862465]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.0243976777613029,1.0081007073703117,1.0116634666902011,1.0190457499910759,1.0121121208552539,1.0114575556156842,1.021916137645023,1.0112211108189451,1.0121807374301761,1.0217274096028206,1.0260657215733482,1.0251206907812522]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026]
[null,null,null,null,null,null,"Annual maxima"]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB200/AA200","v":1.0011593162157499},{"$f":"AC200/AB200","v":1.023656391953633},1.0207381218921157,1.039795650609628,1.018352501459129,1.017876332718282,1.0227628829259312,1.0275569186608595,1.0231504485048715,1.024987518712555,1.0290413093372464,1.03574216536091]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB201/AA201","v":1.0170804320429219},1.0320517861986431,1.0286026091291567,1.0372781240424374,1.0179153712921261,1.0175462187359152,1.0262588607702823,1.0241775372349178,1.0375580075750448,1.019446422838552,1.0376838533037185,1.0258229446159834]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.0177088041210576,1.0289591809995824,1.0338452757587917,1.0447488515504137,1.0276886290205114,1.0145031928503545,1.0109886474567298,1.0319191839009079,1.0320994211058909,1.0307734875710839,1.0336009724540964,1.0250963567952442]
[]
[null,null,null,null,null,null,"Original Pre Adjustment 90% & 10% ration to 50% PoE B4 cap"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026]
[null,null,null,null,null,null,"Average energy use"]
[null,null,null,null,null,null,"Forecast average energy use"]
[null,null,null,null,null,null,"Low forecast",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB183/AB182","v":0.99791064141656538},{"$f":"AC183/AC182","v":0.99470613198141045},0.99251899914842212,0.98960388325451631,0.98260921079183372,0.97107288795003222,0.95841413758939353,0.94844936516197231,0.94039824785464066,0.93274582555880381,0.92654696988322327,0.92155188905116348]
[null,null,null,null,null,null,"High forecast",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB184/AB182","v":1.0017624029231378},{"$f":"AC184/AC182","v":1.0081772063894567},1.0246777111591232,1.0412263023483443,1.0511998016698214,1.0594130097709145,1.0677898159093469,1.0772823297416472,1.0850590871106389,1.0901008536217516,1.0940744093564285,1.0966271687629061]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2004/05","2005/06","2006/07","2007/08","2008/09","2009/10","2010/11","2011/12","2012/13","2013/14","2014/15","2015/16","2016/17","2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25","2025/26","2026/27"]
[null,null,null,null,null,null,"Summer maxima"]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB188/AB189","v":0.89373263106884471},{"$f":"AC188/AC189","v":0.8865055400440176},0.87972749821973628,0.881862641434774,0.8822413455732474,0.88252756373084396,0.87952121033622732,0.88242328300807726,0.87016992899604562,0.87489964788584851,0.86761288260658642,0.87600228718062678]
[null,null,null,null,null,null,"Forecast - 50% PoE"]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB190/AB189","v":1.1328355573907443},{"$f":"AC190/AC189","v":1.1294409475646503},1.1351975753559738,1.1433735423957001,1.154351355114517,1.1508992062194925,1.1337744075423062,1.1423444850367137,1.1363346175366713,1.1489604264877837,1.1444397157652015,1.1436291119827366]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026]
[null,null,null,null,null,null,"Winter maxima"]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB194/AB195","v":0.96913233870343585},{"$f":"AC194/AC195","v":0.96977422220433174},0.96840858762983906,0.96935637200732661,0.97172198517256314,0.97426155705436268,0.97404107042584198,0.97068479199672586,0.97323123762455965,0.97356251132478733,0.97449060692124467,0.9750676282626014]
[null,null,null,null,null,null,"Forecast - 50% PoE"]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB196/AB195","v":1.0416540261658753},{"$f":"AC196/AC195","v":1.0387892250450863},1.0336814510230814,1.0372269115347661,1.0391978879082375,1.0329452562922714,1.0373758220320886,1.0327494621620328,1.0336665811364605,1.0308522441216319,1.0330480291127573,1.0329408482662359]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026]
[null,null,null,null,null,null,"Annual maxima"]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB200/AB201","v":0.89377610814436537},{"$f":"AC200/AC201","v":0.8865055400440176},0.87972749821973628,0.881862641434774,0.8822413455732474,0.88252756373084396,0.87952121033622732,0.88242328300807726,0.87016992899604562,0.87489964788584851,0.86761288260658642,0.87600228718062678]
[null,null,null,null,null,null,"Forecast - 50% PoE"]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB202/AB201","v":1.1328355573907443},{"$f":"AC202/AC201","v":1.1294409475646503},1.1351975753559738,1.1433735423957001,1.154351355114517,1.1508992062194925,1.1337744075423062,1.1423444850367137,1.1363346175366713,1.1489604264877837,1.1444397157652015,1.1436291119827366]

{"sheet":"BLTS22","index":11,"n_rows":252,"n_cols":39,"rows_kept":252,"cut":false,"hidden":false,"merged":[]}
["Terminal station:",null,"BLTS 22kV",null,null,null,"AVERAGE DEMAND",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MAXIMUM DEMAND"]
[null,"Which terminal station?"]
[null,null,"RCTS 22kV",15]
[null,null,"RCTS 66kV"]
[null,null,"WETS 66kV"]
[null,null,"KGTS 22kV"]
[null,null,"KGTS 66kV"]
[null,null,"HOTS 66kV"]
[null,null,"BETS 22kV"]
[null,null,"BETS 66kV"]
[null,null,"SHTS/GNTS"]
[null,null,"HYTS/TGTS/APD"]
[null,null,"BATS/ELTS"]
[null,null,"MLTS/GTS/PTH"]
[null,null,"ATS West"]
[null,null,"ATS-BLTS"]
[null,null,"BLTS 22kV"]
[null,null,"KTS East"]
[null,null,"KTS West"]
[null,null,"WMTS 66kV"]
[null,null,"WMTS 22kV"]
[null,null,"BTS 22kV"]
[null,null,"FBTS 66kV"]
[null,null,"RTS 66kV Bus 1&2"]
[null,null,"RTS 66kV Bus 3&4"]
[null,null,"RTS 22kV"]
[null,null,"SVTS 66kV"]
[null,null,"TSTS 66kV"]
[null,null,"Total Powercor"]
[null,null,"Total Citipower"]
[]
[]
["Scenarios"]
[null,"Population","Low",2]
[null,null,"Medium"]
[null,null,"High"]
[]
[null,"Electricity Prices","Low",2]
[null,null,"Medium"]
[null,null,"High"]
[]
[null,"Income","Low",2]
[null,null,"Medium",null,null,null,"SUMMER MAXIMUM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WINTER MAXIMUM"]
[null,null,"High"]
[]
["Technology adjustments"]
[null,"Adjust for solar?","Include",1]
[null,null,"Exclude"]
[]
[]
[null,"Adjust for efficiency?","Include",2]
[null,null,"Exclude"]
[]
[]
[null,"Adjust for battery storage?","Include",2]
[null,null,"Exclude"]
[]
[]
[null,"Adjust for EV?","Include",2]
[null,null,"Exclude"]
[]
[]
[null,"Adjust for microgeneration?","Include",2]
[null,null,"Exclude"]
[]
[null,null,null,null,null,null,"Number of simulations",null,null,null,null,null,null,null,null,null,1000,null,null,null,null,null,null,null,null,null,null,"Starting Point adjust.",null,{"$f":"Summary!$F$155","v":1}]
["Parameter selection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Growth Cap",{"$f":"Summary!$G$155","v":0.04},{"$f":"AC67+1","v":1.04}]
[null,"Model elasticities","Terminal station estimate",1,null,null,null,null,null,null,null,null,null,null,null,null,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026]
[null,null,"AEMO income elasticity",null,null,null,"Average energy use",null,null,null,null,null,null,null,null,null,40.62739165623983,41.113174915313721,41.621198972066246,42.123640060424805,41.421077569325767,42.821542104085289,44.058762868245445,null,39.823687235514321,39.134991645812988,39.218823432922363]
[null,null,null,null,null,null,"Forecast average energy use",null,null,null,null,null,null,null,null,null,null,40.605774148491136,41.496978098468361,41.780157508433319,42.840016127838418,42.840016127838418,42.837884016408843,41.703213398076223,null,38.880083608426155,39.198092314883333,{"$f":"AD$66*IF(AB207>$AD$67,$AD$67*AA70,AB207*AA70)","v":39.456798065768659},{"$f":"IF(AC207>$AD$67,$AD$67*AB70,AC207*AB70)","v":39.903368785630221},40.431883840258486,40.940344885676623,41.379870455487897,41.833565326094124,42.205753785492895,42.330867188090792,42.461237773469961,42.811497822226812,43.122438907905561,43.377567112454123]
[null,null,null,null,null,null,"Low forecast",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA70","v":39.198092314883333},{"$f":"AB70*AB233","v":39.380676784413687},{"$f":"AC70*AC233","v":39.647876452031667},{"$f":"AD70*AD233","v":40.086405673914662},{"$f":"AE70*AE233","v":40.538198649309841},40.780696514206717,40.852601444241628,40.777021669408278,40.585292441369148,40.51780859268446,40.650458100637906,40.799308151520854,40.949330310593247]
[null,null,null,null,null,null,"High forecast",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA71","v":39.198092314883333},{"$f":"AB70*AB234","v":39.560282876847246},{"$f":"AC70*AC234","v":40.12450378730702},{"$f":"AD70*AD234","v":41.224447105278109},{"$f":"AE70*AE234","v":42.408644886997045},43.156858668831831,43.856367246933758,44.452746430348306,44.83872378371246,45.183876086070654,45.620983738425814,45.991958425351669,46.258572415303945]
["Average demand model used"]
[null,"Error correction model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2004/05","2005/06","2006/07","2007/08","2008/09","2009/10","2010/11","2011/12","2012/13","2013/14","2014/15","2015/16","2016/17","2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25","2025/26","2026/27"]
[null,null,null,null,null,null,"Summer maxima",null,null,null,null,null,null,null,null,null,55.694080352783203,55.591873168945312,56.879444122314453,58.310291290283203,65.57464599609375,60.062095642089844,65.274917602539062,58.504692077636719,58.7879638671875,58.610389709472656,56.266284942626953]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,54.764735400637115,55.082348249466087,56.545635117241048,58.405958517122379,57.716289489290666,58.454540530566298,56.032782139696359,null,53.038300155206585,54.846263703809846,{"$f":"AB77*AB238","v":54.955447048927191},{"$f":"AC77*AC238","v":55.632281596012774},56.84175386657018,57.687449530868683,58.652885017570036,59.230388447506357,59.947485616936397,60.369137680105496,61.20670814209727,62.395989380636991,62.932528476290976,63.778013358831643]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,56.195391096662426,56.304167639758383,58.035424654327088,60.146830191156042,59.378533669460815,60.140428396214126,57.591867762629917,null,54.810347527515582,56.570462946685524,{"$f":"AD$66*IF(AB214>$AD$67,$AD$67*AA77,AB214*AA77)","v":56.760186069422062},{"$f":"IF(AC214>$AD$67,$AD$67*AB77,AC214*AB77)","v":57.676634165880493},58.885342889530428,59.905921673077884,60.917932293153093,61.87120877123035,62.654750122778111,63.305090787300891,64.259832603452452,65.599256338047823,66.774202650638287,67.804113811769142]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,57.544233406699057,57.666544787915598,59.645423048472807,61.818272406424306,61.032637176219353,61.766548741931089,58.993720617568037,null,56.415701739087503,58.56361622044443,{"$f":"AB77*AB240","v":58.633940436687219},{"$f":"AC77*AC240","v":59.702105595157995},61.140152326030716,62.787520699678758,64.007620811943966,65.308843273755897,66.492000274217276,67.575550015011729,69.239272288278329,71.376097366286942,72.358278986210706,74.062054561898151]
["Climatic adjustments"]
[null,"Temperature","Stable",2,null,null,null,null,null,null,null,null,null,null,null,null,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026]
[null,null,"CSIRO trends",null,null,null,"Winter maxima",null,null,null,null,null,null,null,null,null,50.686767578125,53.002960205078125,52.541168212890625,54.638801574707031,53.983566284179688,55.074348449707031,58.505229949951172,55.01007080078125,54.346931457519531,53.237209320068359,55.446750640869141]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,52.20284706462008,54.23730677097349,54.634141849023123,56.322850204318712,55.850717653586344,56.044294526914555,55.016862580247661,52.986227880576891,52.297007100044283,52.129283544194124,{"$f":"AB83*AB244","v":52.250289811790473},{"$f":"AC83*AC244","v":52.563588143476167},53.053636207021597,53.830494317381763,54.358288795512891,54.952983170710731,55.509536155764572,55.893852416055267,55.803788418858957,56.167287574464467,56.738345655858211,56.946650027804068]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,53.144278599144144,55.132096493082123,55.491544524219819,57.213977417253339,56.79145160337638,56.91742010871279,55.919440287781811,53.908860569586047,53.160104882826616,52.975270574773049,{"$f":"AD$66*IF(AB220>$AD$67,$AD$67*AA83,AB220*AA83)","v":53.075564279118275},{"$f":"IF(AC220>$AD$67,$AD$67*AB83,AC220*AB83)","v":53.408957269823873},53.929043538929847,54.620171016258951,55.006786549356775,55.671603902517433,56.242437284353166,56.619524514159338,56.473398877731533,56.886606691017448,57.315288665189549,57.626059500000338]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,54.148543325822303,56.205275444505666,56.611805417239587,58.390021961220988,57.873947685902891,58.114990953091656,57.081271454240699,55.015389292221599,54.286713791360697,54.145970060513136,{"$f":"AB83*AB246","v":54.307269498370054},{"$f":"AC83*AC246","v":54.657443960195472},55.188372156264883,55.867803534165475,56.376660233428403,56.983508970505689,57.62551420149169,58.026127606397473,57.862460135498544,58.200555097241811,58.662707325985593,58.887789134669866]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026]
[null,null,null,null,null,null,"Annual maxima",null,null,null,null,null,null,null,null,null,{"$f":"MAX(Q75,Q81)","v":55.694080352783203},55.591873168945312,56.879444122314453,58.310291290283203,65.57464599609375,60.062095642089844,65.274917602539062,58.504692077636719,58.7879638671875,58.610389709472656,{"$f":"MAX(AA75,AA81)","v":56.266284942626953}]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,54.771409789922387,55.333380676850311,56.624196175527857,58.477448375820188,57.801076857017648,58.50376410344834,56.334211504419379,null,53.385908595569717,54.898230581396398,{"$f":"AB89*AB250","v":54.966152175241319},{"$f":"AC89*AC250","v":55.637167063195768},56.855694705747808,57.687449530868683,58.652885017570036,59.230388447506357,59.947485616936397,60.369137680105496,61.20670814209727,62.395989380636991,62.932528476290976,63.778013358831643]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,56.195391096662426,56.385935677218257,58.045997046468898,60.160644451110045,59.384210449822724,60.140428396214126,57.655941412294297,null,54.824899347636297,56.570462946685524,{"$f":"AD$66*IF(AB226>$AD$67,$AD$67*AA89,AB226*AA89)","v":56.760186069422062},{"$f":"IF(AC226>$AD$67,$AD$67*AB89,AC226*AB89)","v":57.676634165880493},58.885342889530428,59.905921673077884,60.917932293153093,61.87120877123035,62.654750122778111,63.305090787300891,64.259832603452452,65.599256338047823,66.774202650638287,67.804113811769142]
["Time of use tariffs",null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,57.544233406699057,57.66868541238992,59.645423048472807,61.818272406424306,61.032637176219353,61.766548741931089,58.993720617568037,null,56.421569300923217,58.56361622044443,{"$f":"AB89*AB252","v":58.633940436687219},{"$f":"AC89*AC252","v":59.702105595157995},61.140152326030716,62.787520699678758,64.007620811943966,65.308843273755897,66.492000274217276,67.575550015011729,69.239272288278329,71.376097366286942,72.358278986210706,74.062054561898151]
[null,"Current",0.23968185526172561]
[null,"Residential demand on time of use tariffs by 2025",0.5]
[null,null,null,null,null,null,"Summer block load adjustments"]
[null,"CDD critical temperature",18.5,null,null,null,null,null,null,null,null,null,null,null,null,null,"2014/15","2015/16","2016/17","2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25","2025/26","2026/27"]
[null,"HDD critical temperature",16.5,null,null,null,"Average energy use"]
[null,null,null,null,null,null,"Maximum demand",null,null,null,null,null,null,null,null,null,{"$f":"INDEX('Block Loads'!B$3:B$30,BLTS22!$D$3)","v":0},{"$f":"INDEX('Block Loads'!C$3:C$30,BLTS22!$D$3)","v":2.5},{"$f":"INDEX('Block Loads'!D$3:D$30,BLTS22!$D$3)","v":2.5},{"$f":"INDEX('Block Loads'!E$3:E$30,BLTS22!$D$3)","v":2.5},{"$f":"INDEX('Block Loads'!F$3:F$30,BLTS22!$D$3)","v":2.5},{"$f":"INDEX('Block Loads'!G$3:G$30,BLTS22!$D$3)","v":2.5},{"$f":"INDEX('Block Loads'!H$3:H$30,BLTS22!$D$3)","v":2.5},{"$f":"INDEX('Block Loads'!I$3:I$30,BLTS22!$D$3)","v":2.5},{"$f":"INDEX('Block Loads'!J$3:J$30,BLTS22!$D$3)","v":2.5},{"$f":"INDEX('Block Loads'!K$3:K$30,BLTS22!$D$3)","v":2.5},{"$f":"INDEX('Block Loads'!L$3:L$30,BLTS22!$D$3)","v":2.5},{"$f":"INDEX('Block Loads'!M$3:M$30,BLTS22!$D$3)","v":2.5},{"$f":"INDEX('Block Loads'!N$3:N$30,BLTS22!$D$3)","v":2.5}]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,{"$f":"Q96","v":0},{"$f":"R96","v":2.5},2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,{"$f":"Q97","v":0},2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,0,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5]
[]
[null,null,null,null,null,null,"Winter block load adjustments"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026]
[null,null,null,null,null,null,"Average energy use"]
[null,null,null,null,null,null,"Maximum demand",null,null,null,null,null,null,null,null,null,{"$f":"INDEX('Block Loads'!P$3:P$30,BLTS22!$D$3)","v":0},{"$f":"INDEX('Block Loads'!Q$3:Q$30,BLTS22!$D$3)","v":0},{"$f":"INDEX('Block Loads'!R$3:R$30,BLTS22!$D$3)","v":2},{"$f":"INDEX('Block Loads'!S$3:S$30,BLTS22!$D$3)","v":2},{"$f":"INDEX('Block Loads'!T$3:T$30,BLTS22!$D$3)","v":2},{"$f":"INDEX('Block Loads'!U$3:U$30,BLTS22!$D$3)","v":2},{"$f":"INDEX('Block Loads'!V$3:V$30,BLTS22!$D$3)","v":2},{"$f":"INDEX('Block Loads'!W$3:W$30,BLTS22!$D$3)","v":2},{"$f":"INDEX('Block Loads'!X$3:X$30,BLTS22!$D$3)","v":2},{"$f":"INDEX('Block Loads'!Y$3:Y$30,BLTS22!$D$3)","v":2},{"$f":"INDEX('Block Loads'!Z$3:Z$30,BLTS22!$D$3)","v":2},{"$f":"INDEX('Block Loads'!AA$3:AA$30,BLTS22!$D$3)","v":2},{"$f":"INDEX('Block Loads'!AB$3:AB$30,BLTS22!$D$3)","v":2}]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,{"$f":"Q104","v":0},{"$f":"R104","v":0},2,2,2,2,2,2,2,2,2,2,2]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,{"$f":"Q105","v":0},0,2,2,2,2,2,2,2,2,2,2,2]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,{"$f":"Q106","v":0},0,2,2,2,2,2,2,2,2,2,2,2]
[]
[null,null,null,null,null,null,"Annual block load adjustments"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026]
[null,null,null,null,null,null,"Average energy use"]
[null,null,null,null,null,null,"Maximum demand",null,null,null,null,null,null,null,null,null,{"$f":"INDEX('Block Loads'!AD$3:AD$30,BLTS22!$D$3)","v":0},{"$f":"INDEX('Block Loads'!AE$3:AE$30,BLTS22!$D$3)","v":2.5},{"$f":"INDEX('Block Loads'!AF$3:AF$30,BLTS22!$D$3)","v":2.5},{"$f":"INDEX('Block Loads'!AG$3:AG$30,BLTS22!$D$3)","v":2.5},{"$f":"INDEX('Block Loads'!AH$3:AH$30,BLTS22!$D$3)","v":2.5},{"$f":"INDEX('Block Loads'!AI$3:AI$30,BLTS22!$D$3)","v":2.5},{"$f":"INDEX('Block Loads'!AJ$3:AJ$30,BLTS22!$D$3)","v":2.5},{"$f":"INDEX('Block Loads'!AK$3:AK$30,BLTS22!$D$3)","v":2.5},{"$f":"INDEX('Block Loads'!AL$3:AL$30,BLTS22!$D$3)","v":2.5},{"$f":"INDEX('Block Loads'!AM$3:AM$30,BLTS22!$D$3)","v":2.5},{"$f":"INDEX('Block Loads'!AN$3:AN$30,BLTS22!$D$3)","v":2.5},{"$f":"INDEX('Block Loads'!AO$3:AO$30,BLTS22!$D$3)","v":2.5},{"$f":"INDEX('Block Loads'!AP$3:AP$30,BLTS22!$D$3)","v":2.5}]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,{"$f":"Q112","v":0},{"$f":"R112","v":2.5},2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,{"$f":"Q112","v":0},{"$f":"R112","v":2.5},2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,{"$f":"Q112","v":0},{"$f":"R112","v":2.5},2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5]
[]
[null,null,null,null,null,null,"Windfarm Adjustment"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026]
[null,null,null,null,null,null,"Average energy use"]
[null,null,null,null,null,null,"Maximum demand",null,null,null,null,null,null,null,null,null,{"$f":"$R$120","v":0},0,{"$f":"$R$120","v":0},0,0,0,0,0,0,0,0]
[]
[null,null,null,null,null,null,"Solar Adjustment"]
[null,null,null,null,null,null,"New major customers",null,null,null,null,null,null,null,null,null,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026]
[null,null,null,null,null,null,"Average energy use"]
[null,null,null,null,null,null,"Maximum demand",null,null,null,null,null,null,null,null,null,null,{"$f":"(INDEX('Technology Adjustments'!C$6:C$33,$D$3)/1000)-INDEX('Technology Adjustments'!$P$6:$P$33,$D$3)*0.44/(0.18*8.76)*R129","v":4.6302584120059165E-2},{"$f":"(INDEX('Technology Adjustments'!D$6:D$33,$D$3)/1000)-INDEX('Technology Adjustments'!$P$6:$P$33,$D$3)*0.44/(0.18*8.76)*S129","v":8.8373352729131299E-2},{"$f":"(INDEX('Technology Adjustments'!E$6:E$33,$D$3)/1000)-INDEX('Technology Adjustments'!$P$6:$P$33,$D$3)*0.44/(0.18*8.76)*T129","v":0.13102382516632632},{"$f":"(INDEX('Technology Adjustments'!F$6:F$33,$D$3)/1000)-INDEX('Technology Adjustments'!$P$6:$P$33,$D$3)*0.44/(0.18*8.76)*U129","v":0.16833698797769481},{"$f":"(INDEX('Technology Adjustments'!G$6:G$33,$D$3)/1000)-INDEX('Technology Adjustments'!$P$6:$P$33,$D$3)*0.44/(0.18*8.76)*V129","v":0.19934892888182715},{"$f":"(INDEX('Technology Adjustments'!H$6:H$33,$D$3)/1000)-INDEX('Technology Adjustments'!$P$6:$P$33,$D$3)*0.44/(0.18*8.76)*W129","v":0.22694933745919116},{"$f":"(INDEX('Technology Adjustments'!I$6:I$33,$D$3)/1000)-INDEX('Technology Adjustments'!$P$6:$P$33,$D$3)*0.44/(0.18*8.76)*X129","v":0.25339765585980645},{"$f":"(INDEX('Technology Adjustments'!J$6:J$33,$D$3)/1000)-INDEX('Technology Adjustments'!$P$6:$P$33,$D$3)*0.44/(0.18*8.76)*Y129","v":0.27718952520837314},{"$f":"(INDEX('Technology Adjustments'!K$6:K$33,$D$3)/1000)-INDEX('Technology Adjustments'!$P$6:$P$33,$D$3)*0.44/(0.18*8.76)*Z129","v":0.30524097849025955},{"$f":"(INDEX('Technology Adjustments'!L$6:L$33,$D$3)/1000)-INDEX('Technology Adjustments'!$P$6:$P$33,$D$3)*0.44/(0.18*8.76)*AA129","v":0.33075673881583367},{"$f":"(INDEX('Technology Adjustments'!M$6:M$33,$D$3)/1000)-INDEX('Technology Adjustments'!$P$6:$P$33,$D$3)*0.44/(0.18*8.76)*AB129","v":0.35311918529724778},{"$f":"(INDEX('Technology Adjustments'!N$6:N$33,$D$3)/1000)-(INDEX('Technology Adjustments'!$P$6:$P$33,$D$3)*AC129)*0.44/(0.18*8.76)","v":0.37942043111217266}]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,{"$f":"R$125","v":4.6302584120059165E-2},8.8373352729131299E-2,0.13102382516632632,0.16833698797769481,0.19934892888182715,0.22694933745919116,0.25339765585980645,0.27718952520837314,0.30524097849025955,0.33075673881583367,0.35311918529724778,0.37942043111217266]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,4.6302584120059165E-2,8.8373352729131299E-2,0.13102382516632632,0.16833698797769481,0.19934892888182715,0.22694933745919116,0.25339765585980645,0.27718952520837314,0.30524097849025955,0.33075673881583367,0.35311918529724778,0.37942043111217266]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,4.6302584120059165E-2,8.8373352729131299E-2,0.13102382516632632,0.16833698797769481,0.19934892888182715,0.22694933745919116,0.25339765585980645,0.27718952520837314,0.30524097849025955,0.33075673881583367,0.35311918529724778,0.37942043111217266]
[null,null,null,null,null,null,"Used to subtract historical trend",null,null,null,null,null,null,null,null,null,null,1,2,3,4,5,6,7,8,9,10,11,12]
[]
[null,null,null,null,null,null,"Technology Adjustment"]
[null,null,null,null,null,null,"New major customers",null,null,null,null,null,null,null,null,null,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026]
[null,null,null,null,null,null,"Average energy use"]
[null,null,null,null,null,null,"Maximum demand",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,{"$f":"R$134","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,null,null,"Including Block Loads"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2004/05","2005/06","2006/07","2007/08","2008/09","2009/10","2010/11","2011/12","2012/13","2013/14","2014/15","2015/16","2016/17","2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25","2025/26","2026/27"]
[null,null,null,null,null,null,"Summer maxima",null,null,null,null,null,null,null,null,null,{"$f":"Q75","v":55.694080352783203},55.591873168945312,56.879444122314453,58.310291290283203,65.57464599609375,60.062095642089844,65.274917602539062,58.504692077636719,58.7879638671875,58.610389709472656,{"$f":"AA75","v":56.266284942626953}]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,{"$f":"R76+H97-SUM(H125,H135)","v":54.764735400637115},{"$f":"S76+I97-SUM(I125,I135)","v":55.082348249466087},{"$f":"T76+J97-SUM(J125,J135)","v":56.545635117241048},58.405958517122379,57.716289489290666,58.454540530566298,56.032782139696359,null,53.038300155206585,54.846263703809846,{"$f":"AB76+R97-SUM(R125,R135)+S161","v":57.891393193815162},{"$f":"AC76+S97-SUM(S125,S135)+T161","v":58.277153947852476},58.999018769942246,59.496275341063992,60.075521455205724,60.412964723590562,60.839798193484768,61.082535337747288,61.583917625134475,62.310154276576526,62.626941684725587,63.135076936322704]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,{"$f":"R77+H98-SUM(H126,H136)","v":56.195391096662426},56.304167639758383,58.035424654327088,60.146830191156042,59.378533669460815,60.140428396214126,57.591867762629917,null,54.810347527515582,56.570462946685524,{"$f":"AB77+R98-SUM(R126,R136)+S162","v":59.032180475496332},59.56940251370763,60.290784692827351,60.898586021919272,61.507272581018483,62.082244438994202,62.551077708882104,62.938370406566513,63.513817469572174,64.334960170030214,65.055288935319609,{"$f":"AM77+AC98-SUM(AC126,AC136)+AD162","v":65.680001238021759}]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,57.544233406699057,57.666544787915598,59.645423048472807,61.818272406424306,61.032637176219353,61.766548741931089,58.993720617568037,null,56.415701739087503,58.56361622044443,60.216592807083501,60.849716187700658,61.71606441391905,62.720063522610616,63.460284804152266,64.255195583184687,64.976628505800448,65.63775548030128,66.661353704916763,67.98653898473448,68.585019933107361,69.635686318352086]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026]
[null,null,null,null,null,null,"Winter maxima",null,null,null,null,null,null,null,null,null,{"$f":"Q81","v":50.686767578125},53.002960205078125,52.541168212890625,54.638801574707031,53.983566284179688,55.074348449707031,58.505229949951172,55.01007080078125,54.346931457519531,53.237209320068359,{"$f":"AA81","v":55.446750640869141}]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,{"$f":"R82+H105-SUM(H126,H135)","v":52.20284706462008},54.23730677097349,54.634141849023123,56.322850204318712,55.850717653586344,56.044294526914555,55.016862580247661,52.986227880576891,52.297007100044283,52.129283544194124,{"$f":"AB82+R105-SUM(R126,R135)+S168","v":52.556212126322478},{"$f":"AC82+S105-SUM(S126,S135)+T168","v":54.715625633439856},54.988128384523989,55.450417925837968,55.758834182928055,56.113685748546132,56.445160418415568,56.668524934924335,56.582552716005132,56.790805720742199,57.135694588074948,57.243355292476437]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,53.144278599144144,55.132096493082123,55.491544524219819,57.213977417253339,56.79145160337638,56.91742010871279,55.919440287781811,53.908860569586047,53.160104882826616,52.975270574773049,{"$f":"AB83+R106-SUM(R127,R136)+S169","v":53.086951717019971},55.259288235239296,55.551108759446969,55.958264350921851,56.175887473765705,56.575835600704742,{"$f":"AH83+X106-SUM(X127,X136)+Y169","v":56.916494090313037},57.135209568432288,57.013183730217321,57.253404708853836,57.506730538841452,57.680288118421018]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,54.148543325822303,56.205275444505666,56.611805417239587,58.390021961220988,57.873947685902891,58.114990953091656,57.081271454240699,55.015389292221599,54.286713791360697,54.145970060513136,53.879069672689141,56.062198468467074,56.360991509221364,56.760625260061161,57.056862503498039,57.419530621432301,57.805960208514996,58.039805528932021,57.906498418345407,58.098413814218716,58.373264591257509,58.491714978679639]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026]
[null,null,null,null,null,null,"Annual maxima",null,null,null,null,null,null,null,null,null,{"$f":"MAX(Q75,Q81)","v":55.694080352783203},55.591873168945312,56.879444122314453,58.310291290283203,65.57464599609375,60.062095642089844,65.274917602539062,58.504692077636719,58.7879638671875,58.610389709472656,56.266284942626953]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,{"$f":"R88+H113-SUM(H126,H135)","v":54.771409789922387},55.333380676850311,56.624196175527857,58.477448375820188,57.801076857017648,58.50376410344834,56.334211504419379,null,53.385908595569717,54.898230581396398,{"$f":"AB88+R113-SUM(R126,R135)+S175","v":57.898159973836684},{"$f":"AC88+S113-SUM(S126,S135)+T175","v":58.280242083457757},59.007830865125655,59.496275341063992,60.075521455205724,60.412964723590562,60.839798193484768,61.082535337747288,61.583917625134475,62.310154276576526,62.626941684725587,63.135076936322704]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,56.195391096662426,56.385935677218257,58.045997046468898,60.160644451110045,59.384210449822724,60.140428396214126,57.655941412294297,null,54.824899347636297,56.570462946685524,{"$f":"AB89+R114-SUM(R127,R136)+S176","v":59.032180475496332},59.56940251370763,60.290784692827351,60.898586021919272,61.507272581018483,62.082244438994202,62.551077708882104,62.938370406566513,63.513817469572174,64.334960170030214,65.055288935319609,65.680001238021759]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,57.544233406699057,57.66868541238992,59.645423048472807,61.818272406424306,61.032637176219353,61.766548741931089,58.993720617568037,null,56.421569300923217,58.56361622044443,60.216592807083501,60.849716187700658,61.71606441391905,62.720063522610616,63.460284804152266,64.255195583184687,{"$f":"AH90+X115-SUM(X128,X137)+Y177","v":64.976628505800448},65.63775548030128,66.661353704916763,67.98653898473448,68.585019933107361,69.635686318352086]
[]
[null,null,null,null,null,null,"Summer industrial adjustments (MW)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Summer industrial adjustments"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2013/14","2014/15","2015/16","2016/17","2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25","2025/26","2026/27",null,"Peak industrial load",null,{"$f":"CHOOSE($D$3,'Industrial adjustments'!C4,'Industrial adjustments'!C5,'Industrial adjustments'!C6,'Industrial adjustments'!C7,'Industrial adjustments'!C8,'Industrial adjustments'!C9,'Industrial adjustments'!C10,'Industrial adjustments'!C11,'Industrial adjustments'!C12,'Industrial adjustments'!C13,'Industrial adjustments'!C14,'Industrial adjustments'!C15,'Industrial adjustments'!C16,'Industrial adjustments'!C17,'Industrial adjustments'!C18,'Industrial adjustments'!C19,'Industrial adjustments'!C20,'Industrial adjustments'!C21,'Industrial adjustments'!C22,'Industrial adjustments'!C23,'Industrial adjustments'!C24,'Industrial adjustments'!C25,'Industrial adjustments'!C26,'Industrial adjustments'!C27,'Industrial adjustments'!C28,'Industrial adjustments'!C29,'Industrial adjustments'!C30,'Industrial adjustments'!C31)","v":20.7}]
[null,null,null,null,null,null,"Peak industrial load",null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AH$159","v":20.7},20.7,20.7,20.7,20.7,20.7,20.7,20.7,20.7,20.7,{"$f":"$AH$159","v":20.7},20.7,null,"Proportion of MD",null,{"$f":"AH159/AA75","v":0.36789349112185332}]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,null,{"$f":"-AB76*$AH$160+S$160","v":0.48224872900802396},0.23324570456883009,-0.21171127146160984,-0.52283720182699867,-0.87801463348248632,-1.0904743864566058,-1.3542897675918226,-1.5094128171498333,-1.8175495384725302,-2.2550783652446285,{"$f":"-AL76*$AH$160+AC$160","v":-2.4524676062681365},-2.7635159913967726]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,null,-0.18170300980566978,-0.51885829944373896,-0.96353437153675259,-1.3389986631809201,-1.711310783252781,-2.0620149947769661,-2.3502747580362069,-2.5895308555260002,-2.9407741553900166,-3.433539429201776,-3.8657945300214323,-4.2446921426352233]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,null,-0.87104504548366535,-1.2640160547282093,-1.7930640869453427,-2.3991201890904499,-2.8479870789098634,-3.3266983531120253,-3.7619741125570236,-4.1606050095020741,-4.7726776048713084,-5.5588016427366256,-5.9201398678060961,-6.5469478124338956]
[]
[null,null,null,null,null,null,"Winter industrial adjustments (MW)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Winter industrial adjustments"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,null,"Peak industrial load",null,{"$f":"CHOOSE($D$3,'Industrial adjustments'!C36,'Industrial adjustments'!C37,'Industrial adjustments'!C38,'Industrial adjustments'!C39,'Industrial adjustments'!C40,'Industrial adjustments'!C41,'Industrial adjustments'!C42,'Industrial adjustments'!C43,'Industrial adjustments'!C44,'Industrial adjustments'!C45,'Industrial adjustments'!C46,'Industrial adjustments'!C47,'Industrial adjustments'!C48,'Industrial adjustments'!C49,'Industrial adjustments'!C50,'Industrial adjustments'!C51,'Industrial adjustments'!C52,'Industrial adjustments'!C53,'Industrial adjustments'!C54,'Industrial adjustments'!C55,'Industrial adjustments'!C56,'Industrial adjustments'!C57,'Industrial adjustments'!C58,'Industrial adjustments'!C59,'Industrial adjustments'!C60,'Industrial adjustments'!C61,'Industrial adjustments'!C62,'Industrial adjustments'!C63)","v":19}]
[null,null,null,null,null,null,"Peak industrial load",null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AH$166","v":19},19,19,19,19,19,19,19,19,19,{"$f":"$AH$166","v":19},19,null,"Maximum demand",null,{"$f":"AH166/Z81","v":0.3568932376933916}]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,null,{"$f":"-AB82*$AH$167+S$167","v":0.35222489865206441},0.24041084269282109,6.5516002668715601E-2,-0.21173940356609577,-0.40010568370300703,-0.61234808470541324,-0.81097808148919981,-0.94813795592256156,-0.91599472436356422,-1.0457251149064284,{"$f":"-AL82*$AH$167+AC$167","v":-1.2495318824860178},-1.3238743042154617]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,null,5.7690022021755993E-2,-6.1295681855447981E-2,-0.24691095431655441,-0.49356967735940316,-0.63155014670924459,-0.86881896435350114,-1.0725455381803251,-1.2071254205186825,-1.154974169023955,-1.3024452433477727,-1.455438941050847,-1.5663509504671467]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,null,-0.38189724156086058,-0.50687213899927386,-0.69635682187719894,-0.9388412861266211,-1.1204488010485392,-1.3370290116141987,-1.5661563371168867,-1.7091325522570848,-1.6507207386628764,-1.7713845442072547,-1.936323549430842,-2.0166537248780543]
[]
[null,null,null,null,null,null,"Annual industrial adjustments (MW)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026]
[null,null,null,null,null,null,"Peak industrial load",null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AH$159","v":20.7},20.7,20.7,20.7,20.7,20.7,20.7,20.7,20.7,20.7,{"$f":"$AH$159","v":20.7},20.7]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,null,{"$f":"-$AH$160*AB88+S$174","v":0.47831038271541715},0.23144837299111742,-0.21684001545583342,-0.52283720182699867,-0.87801463348248632,-1.0904743864566058,-1.3542897675918226,-1.5094128171498333,-1.8175495384725302,-2.2550783652446285,{"$f":"-$AH$160*AL88+AC$174","v":-2.4524676062681365},-2.7635159913967726]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,null,-0.18170300980566978,-0.51885829944373896,-0.96353437153675259,-1.3389986631809201,-1.711310783252781,-2.0620149947769661,-2.3502747580362069,-2.5895308555260002,-2.9407741553900166,-3.433539429201776,-3.8657945300214323,-4.2446921426352233]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,null,-0.87104504548366535,-1.2640160547282093,-1.7930640869453427,-2.3991201890904499,-2.8479870789098634,-3.3266983531120253,-3.7619741125570236,-4.1606050095020741,-4.7726776048713084,-5.5588016427366256,-5.9201398678060961,-6.5469478124338956]
[]
[null,null,null,null,null,null,"Original Pre Adjustment B4 cap"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026]
[null,null,null,null,null,null,"Average energy use",null,null,null,null,null,null,null,null,null,40.62739165623983,41.113174915313721,41.621198972066246,42.123640060424805,41.421077569325767,42.821542104085289,44.058762868245445,null,39.823687235514321,39.134991645812988,39.218823432922363]
[null,null,null,null,null,null,"Forecast average energy use",null,null,null,null,null,null,null,null,null,null,40.605774148491136,41.496978098468361,41.780157508433319,42.840016127838418,42.840016127838418,42.837884016408843,41.703213398076223,null,38.880083608426155,39.198092314883333,39.456798065768659,39.903368785630221,40.431883840258486,40.940344885676623,41.379870455487897,41.833565326094124,42.205753785492895,42.330867188090785,42.461237773469954,42.811497822226805,43.122438907905554,43.377567112454123]
[null,null,null,null,null,null,"Low forecast",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA182","v":39.198092314883333},39.380676784413687,39.647876452031667,40.086405673914662,40.538198649309841,40.780696514206717,40.852601444241628,40.777021669408278,40.585292441369141,40.517808592684453,40.650458100637898,40.799308151520847,40.949330310593247]
[null,null,null,null,null,null,"High forecast",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA183","v":39.198092314883333},39.560282876847246,40.124503787307013,41.224447105278109,42.408644886997052,43.156858668831831,43.856367246933765,44.452746430348306,44.838723783712453,45.183876086070647,45.620983738425799,45.991958425351662,46.258572415303945]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2004/05","2005/06","2006/07","2007/08","2008/09","2009/10","2010/11","2011/12","2012/13","2013/14","2014/15","2015/16","2016/17","2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25","2025/26","2026/27"]
[null,null,null,null,null,null,"Summer maxima",null,null,null,null,null,null,null,null,null,55.694080352783203,55.591873168945312,56.879444122314453,58.310291290283203,65.57464599609375,60.062095642089844,65.274917602539062,58.504692077636719,58.7879638671875,58.610389709472656,56.266284942626953]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,54.764735400637115,55.082348249466087,56.545635117241048,58.405958517122379,57.716289489290666,58.454540530566298,56.032782139696359,null,53.038300155206585,54.846263703809846,54.955447048927198,55.632281596012774,56.841753866570187,57.68744953086869,58.652885017570036,59.230388447506357,59.94748561693639,60.369137680105482,61.206708142097256,62.395989380636976,62.932528476290962,63.778013358831636]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,56.195391096662426,56.304167639758383,58.035424654327088,60.146830191156042,59.378533669460815,60.140428396214126,57.591867762629917,null,54.810347527515582,56.570462946685524,56.760186069422069,57.676634165880493,58.885342889530435,59.905921673077891,60.917932293153093,61.87120877123035,62.654750122778104,63.305090787300877,64.259832603452438,65.599256338047809,66.774202650638273,67.804113811769128]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,57.544233406699057,57.666544787915598,59.645423048472807,61.818272406424306,61.032637176219353,61.766548741931089,58.993720617568037,null,56.415701739087503,58.56361622044443,58.633940436687219,59.702105595157995,61.14015232603073,62.787520699678765,64.007620811943966,65.308843273755897,66.492000274217261,67.575550015011714,69.239272288278315,71.376097366286928,72.358278986210692,74.062054561898137]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026]
[null,null,null,null,null,null,"Winter maxima",null,null,null,null,null,null,null,null,null,50.686767578125,53.002960205078125,52.541168212890625,54.638801574707031,53.983566284179688,55.074348449707031,58.505229949951172,55.01007080078125,54.346931457519531,53.237209320068359,55.446750640869141]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,52.20284706462008,54.23730677097349,54.634141849023123,56.322850204318712,55.850717653586344,56.044294526914555,55.016862580247661,52.986227880576891,52.297007100044283,52.129283544194124,52.250289811790473,52.56358814347616,53.053636207021597,53.830494317381763,54.358288795512891,54.952983170710731,55.509536155764565,55.893852416055267,55.803788418858957,56.16728757446446,56.738345655858204,56.946650027804061]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,53.144278599144144,55.132096493082123,55.491544524219819,57.213977417253339,56.79145160337638,56.91742010871279,55.919440287781811,53.908860569586047,53.160104882826616,52.975270574773049,53.075564279118275,53.408957269823865,53.929043538929847,54.620171016258951,55.006786549356775,55.671603902517433,56.242437284353159,56.619524514159338,56.473398877731533,56.886606691017441,57.315288665189541,57.626059500000331]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,54.148543325822303,56.205275444505666,56.611805417239587,58.390021961220988,57.873947685902891,58.114990953091656,57.081271454240699,55.015389292221599,54.286713791360697,54.145970060513136,54.307269498370061,54.657443960195472,55.188372156264883,55.867803534165475,56.376660233428403,56.983508970505689,57.625514201491683,58.026127606397473,57.862460135498551,58.200555097241804,58.662707325985586,58.887789134669859]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026]
[null,null,null,null,null,null,"Annual maxima",null,null,null,null,null,null,null,null,null,{"$f":"MAX(Q187,Q193)","v":55.694080352783203},55.591873168945312,56.879444122314453,58.310291290283203,65.57464599609375,60.062095642089844,65.274917602539062,58.504692077636719,58.7879638671875,58.610389709472656,{"$f":"MAX(AA187,AA193)","v":56.266284942626953}]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,54.771409789922387,55.333380676850311,56.624196175527857,58.477448375820188,57.801076857017648,58.50376410344834,56.334211504419379,null,53.385908595569717,54.898230581396398,54.966152175241326,55.637167063195768,56.855694705747815,57.68744953086869,58.652885017570036,59.230388447506357,59.94748561693639,60.369137680105482,61.206708142097256,62.395989380636976,62.932528476290962,63.778013358831636]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,56.195391096662426,56.385935677218257,58.045997046468898,60.160644451110045,59.384210449822724,60.140428396214126,57.655941412294297,null,54.824899347636297,56.570462946685524,56.760186069422069,57.676634165880493,58.885342889530435,59.905921673077891,60.917932293153093,61.87120877123035,62.654750122778104,63.305090787300877,64.259832603452438,65.599256338047809,66.774202650638273,67.804113811769128]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,57.544233406699057,57.66868541238992,59.645423048472807,61.818272406424306,61.032637176219353,61.766548741931089,58.993720617568037,null,56.421569300923217,58.56361622044443,58.633940436687219,59.702105595157995,61.14015232603073,62.787520699678765,64.007620811943966,65.308843273755897,66.492000274217261,67.575550015011714,69.239272288278315,71.376097366286928,72.358278986210692,74.062054561898137]
[]
[null,null,null,null,null,null,"Original Pre Adjustment growth p.a. B4 cap"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026]
[null,null,null,null,null,null,"Average energy use"]
[null,null,null,null,null,null,"Forecast average energy use",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB182/AA182","v":1.0065999576919997},{"$f":"AC182/AB182","v":1.011317966529296},1.0132448730699297,1.0125757446135086,1.0107357564045594,1.0109641442955764,1.0088968859454734,1.00296436839474,1.0030797995420195,1.0082489363740521,1.0072630274925189,1.0059163676964893]
[null,null,null,null,null,null,"Low forecast",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB183/AA183","v":1.0046579937631563},1.0067850450890101,1.0110605979720895,1.0112704785525126,1.005981959558556,1.0017632099542455,0.99814993973060673,0.99529810613453962,0.99833723389372697,1.0032738569177553,1.0036617066040054,1.003677076055193]
[null,null,null,null,null,null,"High forecast",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.00924000482101,1.0142623072796575,1.0274132565925727,1.0287256195018155,1.0176429542568144,1.0162085146991275,1.0135984629109069,1.0086828685370188,1.0076976388539312,1.0096739742186462,1.0081316678538301,1.0057969697112381]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2004/05","2005/06","2006/07","2007/08","2008/09","2009/10","2010/11","2011/12","2012/13","2013/14","2014/15","2015/16","2016/17","2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25","2025/26","2026/27"]
[null,null,null,null,null,null,"Summer maxima"]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB188/AA188","v":1.0019907161900212},{"$f":"AC188/AB188","v":1.0123160593431801},1.0217404757787985,1.0148780712552199,1.0167356243784835,1.0098461214612602,1.0121069131610638,1.0070336905514843,1.0138741498417625,1.019430570188135,1.0085989356203795,1.0134347832990565]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB189/AA189","v":1.0033537488090798},1.0161459670928059,1.0209566445949956,1.0173316267421941,1.0168933319413398,1.0156485363536281,1.0126640705282632,1.0103797503501071,1.0150815961919935,1.0208438721411082,1.0179109700045332,1.0154237882332993]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.0012008175174509,1.0182175229997408,1.0240870353991227,1.0269441326358399,1.0194322072072428,1.0203291802648775,1.018116336795339,1.0162959414113852,1.0246201810106912,1.0308614606622659,1.0137606517610989,1.0235463805877989]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026]
[null,null,null,null,null,null,"Winter maxima"]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB194/AA194","v":1.002321272409082},{"$f":"AC194/AB194","v":1.0059961070611132},1.0093229568386355,1.014642881542158,1.0098047488663076,1.0109402703502126,1.0101278029497491,1.006923427701004,0.99838866005288196,1.0065138795394517,1.0101670938023606,1.0036713155721759]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB195/AA195","v":1.0018932174061039},1.0062814780254115,1.0097378098298846,1.0128154966596097,1.0070782556316555,1.0120860969139531,1.0102535824697143,1.0067046744062615,0.99741916524941387,1.0073168575204856,1.0075357276362169,1.0054221280577713]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.0029789740155484,1.0064480218773644,1.0097137399336871,1.0123111327867542,1.0091082281219763,1.0107641838761754,1.0112665092512694,1.0069520144064141,0.99717941765803997,1.0058430796228077,1.0079406842077643,1.0038368806852624]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026]
[null,null,null,null,null,null,"Annual maxima"]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB200/AA200","v":1.0012372273773782},{"$f":"AC200/AB200","v":1.0122077835431365},1.0219013243641246,1.0146292263145418,1.0167356243784835,1.0098461214612602,1.0121069131610638,1.0070336905514843,1.0138741498417625,1.019430570188135,1.0085989356203795,1.0134347832990565]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB201/AA201","v":1.0033537488090798},1.0161459670928059,1.0209566445949956,1.0173316267421941,1.0168933319413398,1.0156485363536281,1.0126640705282632,1.0103797503501071,1.0150815961919935,1.0208438721411082,1.0179109700045332,1.0154237882332993]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.0012008175174509,1.0182175229997408,1.0240870353991227,1.0269441326358399,1.0194322072072428,1.0203291802648775,1.018116336795339,1.0162959414113852,1.0246201810106912,1.0308614606622659,1.0137606517610989,1.0235463805877989]
[]
[null,null,null,null,null,null,"Original Pre Adjustment 90% & 10% ration to 50% PoE B4 cap"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026]
[null,null,null,null,null,null,"Average energy use"]
[null,null,null,null,null,null,"Forecast average energy use"]
[null,null,null,null,null,null,"Low forecast",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB183/AB182","v":0.99807076891469781},{"$f":"AC183/AC182","v":0.99359722395943273},0.99145530374719204,0.99017726310098875,0.98552015908494184,0.97655079421976476,0.96614840423545034,0.95876354861889679,0.95423051039742024,0.94952197817131867,0.94612710191679783,0.94402090842103259]
[null,null,null,null,null,null,"High forecast",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB184/AB182","v":1.0026227371746206},{"$f":"AC184/AC182","v":1.0055417627234629},1.0196024322821797,1.0358643779240395,1.0429433005416349,1.0483535626254139,1.0532390122985495,1.0592441582752932,1.0641205592527925,1.0656245648742608,1.066543534876921,1.0664169407053412]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2004/05","2005/06","2006/07","2007/08","2008/09","2009/10","2010/11","2011/12","2012/13","2013/14","2014/15","2015/16","2016/17","2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25","2025/26","2026/27"]
[null,null,null,null,null,null,"Summer maxima"]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB188/AB189","v":0.96820413840279629},{"$f":"AC188/AC189","v":0.96455492593433811},0.96529545515606419,0.96296739820954635,0.962818053891208,0.95731746031520959,0.95679075408430225,0.9536221641785505,0.95248782423390332,0.95116915745349806,0.9424676892894267,0.94062159024577263]
[null,null,null,null,null,null,"Forecast - 50% PoE"]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB190/AB189","v":1.0330117728115515},{"$f":"AC190/AC189","v":1.0351177120261934},1.0382915225734584,1.0481020731527428,1.0507188672117511,1.0555611336968742,1.0612443612642248,1.0674583856464115,1.0774891480896629,1.0880625993451778,1.0836262525632576,1.0922944110367945]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026]
[null,null,null,null,null,null,"Winter maxima"]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB194/AB195","v":0.98445095255157766},{"$f":"AC194/AC195","v":0.98417177249731969},0.98376742336851719,0.98554239790567255,0.98821058646532645,0.987091790402428,0.98696889459318493,0.98718335937415735,0.98814290493968093,0.98735521138639892,0.98993387239656805,0.98821003070327473]
[null,null,null,null,null,null,"Forecast - 50% PoE"]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB196/AB195","v":1.0232066344650503},{"$f":"AC196/AC195","v":1.0233759795021686},1.023351584502439,1.0228419738476311,1.0249037213406833,1.0235650668568026,1.02459134034583,1.0248430749694193,1.0245967355493233,1.023097675932072,1.0235088872825375,1.021895122547283]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026]
[null,null,null,null,null,null,"Annual maxima"]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB200/AB201","v":0.96839274113748497},{"$f":"AC200/AC201","v":0.96463963037754374},0.96553220064303158,0.96296739820954635,0.962818053891208,0.95731746031520959,0.95679075408430225,0.9536221641785505,0.95248782423390332,0.95116915745349806,0.9424676892894267,0.94062159024577263]
[null,null,null,null,null,null,"Forecast - 50% PoE"]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB202/AB201","v":1.0330117728115515},{"$f":"AC202/AC201","v":1.0351177120261934},1.0382915225734584,1.0481020731527428,1.0507188672117511,1.0555611336968742,1.0612443612642248,1.0674583856464115,1.0774891480896629,1.0880625993451778,1.0836262525632576,1.0922944110367945]

{"sheet":"ATS-BLTS","index":12,"n_rows":252,"n_cols":39,"rows_kept":252,"cut":false,"hidden":false,"merged":[]}
["Terminal station:",null,"ATS-BLTS",null,null,null,"AVERAGE DEMAND",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MAXIMUM DEMAND"]
[null,"Which terminal station?"]
[null,null,"RCTS 22kV",14]
[null,null,"RCTS 66kV"]
[null,null,"WETS 66kV"]
[null,null,"KGTS 22kV"]
[null,null,"KGTS 66kV"]
[null,null,"HOTS 66kV"]
[null,null,"BETS 22kV"]
[null,null,"BETS 66kV"]
[null,null,"SHTS/GNTS"]
[null,null,"HYTS/TGTS/APD"]
[null,null,"BATS/ELTS"]
[null,null,"MLTS/GTS/PTH"]
[null,null,"ATS West"]
[null,null,"ATS-BLTS"]
[null,null,"BLTS 22kV"]
[null,null,"KTS East"]
[null,null,"KTS West"]
[null,null,"WMTS 66kV"]
[null,null,"WMTS 22kV"]
[null,null,"BTS 22kV"]
[null,null,"FBTS 66kV"]
[null,null,"RTS 66kV Bus 1&2"]
[null,null,"RTS 66kV Bus 3&4"]
[null,null,"RTS 22kV"]
[null,null,"SVTS 66kV"]
[null,null,"TSTS 66kV"]
[null,null,"Total Powercor"]
[null,null,"Total Citipower"]
[]
[]
["Scenarios"]
[null,"Population","Low",2]
[null,null,"Medium"]
[null,null,"High"]
[]
[null,"Electricity Prices","Low",2]
[null,null,"Medium"]
[null,null,"High"]
[]
[null,"Income","Low",2]
[null,null,"Medium",null,null,null,"SUMMER MAXIMUM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WINTER MAXIMUM"]
[null,null,"High"]
[]
["Technology adjustments"]
[null,"Adjust for solar?","Include",1]
[null,null,"Exclude"]
[]
[]
[null,"Adjust for efficiency?","Include",2]
[null,null,"Exclude"]
[]
[]
[null,"Adjust for battery storage?","Include",2]
[null,null,"Exclude"]
[]
[]
[null,"Adjust for EV?","Include",2]
[null,null,"Exclude"]
[]
[]
[null,"Adjust for microgeneration?","Include",2]
[null,null,"Exclude"]
[]
[null,null,null,null,null,null,"Number of simulations",null,null,null,null,null,null,null,null,null,1000,null,null,null,null,null,null,null,null,null,null,"Starting Point adjust.",null,{"$f":"Summary!$F$156","v":1}]
["Parameter selection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Growth Cap",{"$f":"Summary!$G$156","v":0.04},{"$f":"AC67+1","v":1.04}]
[null,"Model elasticities","Terminal station estimate",1,null,null,null,null,null,null,null,null,null,null,null,null,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026]
[null,null,"AEMO income elasticity",null,null,null,"Average energy use",null,null,null,null,null,null,null,null,null,null,null,103.77083206176758,109.00476296742757,112.16796684265137,116.96223704020183,124.10188166300456,123.69796752929687,124.55510234832764,125.58353296915691,114.83365281422932]
[null,null,null,null,null,null,"Forecast average energy use",null,null,null,null,null,null,null,null,null,null,null,104.48869592645404,108.57293444830519,116.99172922650202,116.99172922650202,118.40504835724609,121.80884399922337,121.55681645129233,121.13421262692141,125.91933054956034,{"$f":"AD$66*IF(AB207>$AD$67,$AD$67*AA70,AB207*AA70)","v":130.95610377154276},{"$f":"IF(AC207>$AD$67,$AD$67*AB70,AC207*AB70)","v":135.42119678360947},139.58316856110258,143.44563262717205,147.5088975958345,151.45067262417786,153.90223386056829,156.44876763371832,160.93815177224198,165.02586168400396,168.72038214251089,172.56263197905918]
[null,null,null,null,null,null,"Low forecast",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA70","v":125.91933054956034},{"$f":"AB70*AB233","v":130.15478985487752},{"$f":"AC70*AC233","v":134.05652981675397},{"$f":"AD70*AD233","v":137.81994927650044},{"$f":"AE70*AE233","v":140.34424969831102},141.90367472297413,142.73212228163868,142.99970837501661,144.12524268671208,146.69534510203755,149.20726121331745,151.69354579157374,154.28447477627174]
[null,null,null,null,null,null,"High forecast",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA71","v":125.91933054956034},{"$f":"AB70*AB234","v":131.4347497207871},{"$f":"AC70*AC234","v":139.39236305207692},{"$f":"AD70*AD234","v":147.90753488532991},{"$f":"AE70*AE234","v":153.32941425282249},159.09734853103686,164.63046770520253,169.30643021490627,173.91046320727671,179.57381825909377,184.88162011187941,189.4654626307142,193.9197099578171]
["Average demand model used"]
[null,"Long run model only",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2004/05","2005/06","2006/07","2007/08","2008/09","2009/10","2010/11","2011/12","2012/13","2013/14","2014/15","2015/16","2016/17","2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25","2025/26","2026/27"]
[null,null,null,null,null,null,"Summer maxima",null,null,null,null,null,null,null,null,null,null,null,148.21475219726562,150.85507202148437,153.25889587402344,178.33981323242187,173.66555786132812,184.56231689453125,174.48959350585937,177.86419677734375,169.81243896484375]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,null,141.9200145889526,146.50194598356484,151.99802116818483,159.03522408720067,158.66952357744691,169.12272813749843,163.98012559460432,171.16520160423516,168.18192177614893,{"$f":"AB77*AB238","v":163.08150554672659},{"$f":"AC77*AC238","v":169.9500880392508},174.98478759860956,182.04302009985446,190.05550940623797,195.40127436186739,198.47452383726662,204.85072838515134,213.59919962785574,219.35246722018161,228.53166254911417,236.8880805729103]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,null,147.32879603116572,151.20198896852548,158.11689278224932,165.45276527502949,165.72203446214482,178.28909899278267,172.45955953563012,180.12435275516103,177.81288967524483,{"$f":"AD$66*IF(AB214>$AD$67,$AD$67*AA77,AB214*AA77)","v":172.3355111623213},{"$f":"IF(AC214>$AD$67,$AD$67*AB77,AC214*AB77)","v":179.22893160881415},186.39808887316673,193.4284289939549,201.16556615371309,208.41345584170472,211.3558541211695,219.81008828601628,228.60249181745695,236.57950920466519,246.0426895728518,255.0567073766841]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,null,155.10731188714678,158.18349543587686,165.85154843623675,173.54995188915501,174.04849975559031,189.15963618866854,182.65697567955249,192.38335405815951,190.67376902514408,{"$f":"AB77*AB240","v":185.74711217078567},{"$f":"AC77*AC240","v":193.26504382098443},201.48501742964322,209.21416585736083,217.50200352192201,224.8894387189176,230.67006381503091,239.39699798178543,249.25998629011247,257.12888844975487,269.97222765222494,280.60950622548677]
["Climatic adjustments"]
[null,"Temperature","Stable",2,null,null,null,null,null,null,null,null,null,null,null,null,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026]
[null,null,"CSIRO trends",null,null,null,"Winter maxima",null,null,null,null,null,null,null,null,null,null,null,136.26853942871094,150.7879638671875,160.07708740234375,156.353515625,171.43563842773437,172.12532043457031,170.57806396484375,161.2628173828125,170.09878540039062]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,null,140.11365403288781,151.01754122113778,158.40299402547873,157.91302226795682,166.97684267010771,171.01468877611183,174.23160666875921,165.002183123957,163.56980785384482,{"$f":"AB83*AB244","v":170.0019450817399},{"$f":"AC83*AC244","v":176.83580589098187},183.07868623747657,189.42017503704855,196.64784844970404,204.2358964125095,211.72265268261333,215.14245817217602,222.72915081883403,230.70697927910092,238.27120569589076,245.93405811005599]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,null,147.12884832817454,158.49434773744724,166.35839759670282,166.03734944765253,174.87273743795714,178.75158097020343,182.73805518767387,173.79264411916242,172.58508113683212,{"$f":"AD$66*IF(AB220>$AD$67,$AD$67*AA83,AB220*AA83)","v":179.48848438230542},{"$f":"IF(AC220>$AD$67,$AD$67*AB83,AC220*AB83)","v":186.63672919126566},194.1021983589163,200.78193879817715,208.54993631399793,215.57675767437675,224.08582442009111,226.10885573011774,235.15320995932245,244.55933835769537,250.79404134728978,260.68056101496279]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,null,155.93271101061532,168.09029997193625,177.41400554349639,176.07346987503155,186.52715166899875,190.34283651961485,195.26639969143514,185.45708711654783,185.6313632702053,{"$f":"AB83*AB246","v":193.51336341535188},{"$f":"AC83*AC246","v":202.32828778858715},209.60780423691477,216.99378865878023,224.89476561216713,233.77058037473,242.59849958560622,246.48802663002505,255.69751609662856,265.28516349885655,272.76359658908802,283.50108418124944]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026]
[null,null,null,null,null,null,"Annual maxima",null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(S75,S81)","v":148.21475219726562},150.85507202148437,160.07708740234375,178.33981323242187,173.66555786132812,184.56231689453125,174.48959350585937,177.86419677734375,{"$f":"MAX(AA75,AA81)","v":170.09878540039062}]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,null,144.70303227878321,152.53065062802642,159.56779071646562,162.54495862025408,167.64812743567524,174.66748387663532,175.39410309515134,174.07740343700064,172.1597723463546,{"$f":"AB89*AB250","v":173.14833665473617},{"$f":"AC89*AC250","v":179.26423775168405},185.7263750802789,192.81953097448124,199.7489922133993,206.86509400107948,213.40967605116947,218.74762671799877,227.72160863163535,235.23176791173842,243.17178054594305,252.75161098808815]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,null,150.48762498660309,159.1228698296147,167.17910907850282,169.60749014652689,175.54625688290787,183.13029607798612,183.95677355780683,182.59168023553588,181.02369574123605,{"$f":"AD$66*IF(AB226>$AD$67,$AD$67*AA89,AB226*AA89)","v":182.87895062942039},{"$f":"IF(AC226>$AD$67,$AD$67*AB89,AC226*AB89)","v":190.19410865459722},197.80187300078111,204.65540691081682,212.71954550031447,219.98606550844391,228.10296378317892,233.89575083117685,243.25158086442394,252.25332505974396,260.48432442400144,270.05558345663098]
["Time of use tariffs",null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,null,158.18954166396406,168.49214851115704,177.91861009559193,177.67372779931364,186.96156817721254,193.4150774050961,196.04697737389301,192.69307565825321,191.97492865654317,{"$f":"AB89*AB252","v":194.72261297876003},{"$f":"AC89*AC252","v":203.61820863303464},210.51485744034099,218.17100330391727,226.58534945621435,235.11542772765935,243.83669668718619,248.45910841580155,259.18351372641433,269.16072102423124,278.45467741755897,289.81666147080426]
[null,"Current",0.23968185526172561]
[null,"Residential demand on time of use tariffs by 2025",0.5]
[null,null,null,null,null,null,"Summer block load adjustments"]
[null,"CDD critical temperature",18.5,null,null,null,null,null,null,null,null,null,null,null,null,null,"2014/15","2015/16","2016/17","2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25","2025/26","2026/27"]
[null,"HDD critical temperature",16.5,null,null,null,"Average energy use"]
[null,null,null,null,null,null,"Maximum demand",null,null,null,null,null,null,null,null,null,{"$f":"INDEX('Block Loads'!B$3:B$30,'ATS-BLTS'!$D$3)","v":0},{"$f":"INDEX('Block Loads'!C$3:C$30,'ATS-BLTS'!$D$3)","v":-11},{"$f":"INDEX('Block Loads'!D$3:D$30,'ATS-BLTS'!$D$3)","v":-11},{"$f":"INDEX('Block Loads'!E$3:E$30,'ATS-BLTS'!$D$3)","v":-26.5},{"$f":"INDEX('Block Loads'!F$3:F$30,'ATS-BLTS'!$D$3)","v":-26.5},{"$f":"INDEX('Block Loads'!G$3:G$30,'ATS-BLTS'!$D$3)","v":-26.5},{"$f":"INDEX('Block Loads'!H$3:H$30,'ATS-BLTS'!$D$3)","v":-26.5},{"$f":"INDEX('Block Loads'!I$3:I$30,'ATS-BLTS'!$D$3)","v":-26.5},{"$f":"INDEX('Block Loads'!J$3:J$30,'ATS-BLTS'!$D$3)","v":-26.5},{"$f":"INDEX('Block Loads'!K$3:K$30,'ATS-BLTS'!$D$3)","v":-26.5},{"$f":"INDEX('Block Loads'!L$3:L$30,'ATS-BLTS'!$D$3)","v":-26.5},{"$f":"INDEX('Block Loads'!M$3:M$30,'ATS-BLTS'!$D$3)","v":-26.5},{"$f":"INDEX('Block Loads'!N$3:N$30,'ATS-BLTS'!$D$3)","v":-26.5}]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,{"$f":"Q96","v":0},{"$f":"R96","v":-11},-11,-26.5,-26.5,-26.5,-26.5,-26.5,-26.5,-26.5,-26.5,-26.5,-26.5]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,{"$f":"Q97","v":0},-11,-11,-26.5,-26.5,-26.5,-26.5,-26.5,-26.5,-26.5,-26.5,-26.5,-26.5]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,{"$f":"Q98","v":0},-11,-11,-26.5,-26.5,-26.5,-26.5,-26.5,-26.5,-26.5,-26.5,-26.5,-26.5]
[]
[null,null,null,null,null,null,"Winter block load adjustments"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026]
[null,null,null,null,null,null,"Average energy use"]
[null,null,null,null,null,null,"Maximum demand",null,null,null,null,null,null,null,null,null,{"$f":"INDEX('Block Loads'!P$3:P$30,'ATS-BLTS'!$D$3)","v":0},{"$f":"INDEX('Block Loads'!Q$3:Q$30,'ATS-BLTS'!$D$3)","v":0},{"$f":"INDEX('Block Loads'!R$3:R$30,'ATS-BLTS'!$D$3)","v":-10.5},{"$f":"INDEX('Block Loads'!S$3:S$30,'ATS-BLTS'!$D$3)","v":-10.5},{"$f":"INDEX('Block Loads'!T$3:T$30,'ATS-BLTS'!$D$3)","v":-26.4},{"$f":"INDEX('Block Loads'!U$3:U$30,'ATS-BLTS'!$D$3)","v":-26.4},{"$f":"INDEX('Block Loads'!V$3:V$30,'ATS-BLTS'!$D$3)","v":-26.4},{"$f":"INDEX('Block Loads'!W$3:W$30,'ATS-BLTS'!$D$3)","v":-26.4},{"$f":"INDEX('Block Loads'!X$3:X$30,'ATS-BLTS'!$D$3)","v":-26.4},{"$f":"INDEX('Block Loads'!Y$3:Y$30,'ATS-BLTS'!$D$3)","v":-26.4},{"$f":"INDEX('Block Loads'!Z$3:Z$30,'ATS-BLTS'!$D$3)","v":-26.4},{"$f":"INDEX('Block Loads'!AA$3:AA$30,'ATS-BLTS'!$D$3)","v":-26.4},{"$f":"INDEX('Block Loads'!AB$3:AB$30,'ATS-BLTS'!$D$3)","v":-26.4}]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,{"$f":"Q104","v":0},{"$f":"R104","v":0},-10.5,-10.5,-26.4,-26.4,-26.4,-26.4,-26.4,-26.4,-26.4,-26.4,-26.4]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,{"$f":"Q105","v":0},0,-10.5,-10.5,-26.4,-26.4,-26.4,-26.4,-26.4,-26.4,-26.4,-26.4,-26.4]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,0,0,-10.5,-10.5,-26.4,-26.4,-26.4,-26.4,-26.4,-26.4,-26.4,-26.4,-26.4]
[]
[null,null,null,null,null,null,"Annual block load adjustments"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026]
[null,null,null,null,null,null,"Average energy use"]
[null,null,null,null,null,null,"Maximum demand",null,null,null,null,null,null,null,null,null,{"$f":"INDEX('Block Loads'!AD$3:AD$30,'ATS-BLTS'!$D$3)","v":0},{"$f":"INDEX('Block Loads'!AE$3:AE$30,'ATS-BLTS'!$D$3)","v":-11},{"$f":"INDEX('Block Loads'!AF$3:AF$30,'ATS-BLTS'!$D$3)","v":-10.5},{"$f":"INDEX('Block Loads'!AG$3:AG$30,'ATS-BLTS'!$D$3)","v":-10.5},{"$f":"INDEX('Block Loads'!AH$3:AH$30,'ATS-BLTS'!$D$3)","v":-26.4},{"$f":"INDEX('Block Loads'!AI$3:AI$30,'ATS-BLTS'!$D$3)","v":-26.4},{"$f":"INDEX('Block Loads'!AJ$3:AJ$30,'ATS-BLTS'!$D$3)","v":-26.4},{"$f":"INDEX('Block Loads'!AK$3:AK$30,'ATS-BLTS'!$D$3)","v":-26.4},{"$f":"INDEX('Block Loads'!AL$3:AL$30,'ATS-BLTS'!$D$3)","v":-26.4},{"$f":"INDEX('Block Loads'!AM$3:AM$30,'ATS-BLTS'!$D$3)","v":-26.4},{"$f":"INDEX('Block Loads'!AN$3:AN$30,'ATS-BLTS'!$D$3)","v":-26.4},{"$f":"INDEX('Block Loads'!AO$3:AO$30,'ATS-BLTS'!$D$3)","v":-26.4},{"$f":"INDEX('Block Loads'!AP$3:AP$30,'ATS-BLTS'!$D$3)","v":-26.4}]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,{"$f":"Q112","v":0},{"$f":"R112","v":-11},-10.5,-10.5,-26.4,-26.4,-26.4,-26.4,-26.4,-26.4,-26.4,-26.4,-26.4]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,{"$f":"Q112","v":0},{"$f":"R112","v":-11},-10.5,-10.5,-26.4,-26.4,-26.4,-26.4,-26.4,-26.4,-26.4,-26.4,-26.4]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,{"$f":"Q112","v":0},{"$f":"R112","v":-11},-10.5,-10.5,-26.4,-26.4,-26.4,-26.4,-26.4,-26.4,-26.4,-26.4,-26.4]
[]
[null,null,null,null,null,null,"Windfarm Adjustment"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026]
[null,null,null,null,null,null,"Average energy use"]
[null,null,null,null,null,null,"Maximum demand",null,null,null,null,null,null,null,null,null,{"$f":"$R$120","v":-12.110789128906248},-12.110789128906248,{"$f":"$R$120","v":-12.110789128906248},-12.110789128906248,-12.110789128906248,-12.110789128906248,-12.110789128906248,-12.110789128906248,-12.110789128906248,-12.110789128906248,-12.110789128906248,-12.110789128906248,-12.110789128906248]
[]
[null,null,null,null,null,null,"Solar Adjustment"]
[null,null,null,null,null,null,"New major customers",null,null,null,null,null,null,null,null,null,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026]
[null,null,null,null,null,null,"Average energy use"]
[null,null,null,null,null,null,"Maximum demand",null,null,null,null,null,null,null,null,null,null,{"$f":"(INDEX('Technology Adjustments'!C$6:C$33,$D$3)/1000)-INDEX('Technology Adjustments'!$P$6:$P$33,$D$3)*0.44/(0.18*8.76)*R129","v":0.16510404742092277},{"$f":"(INDEX('Technology Adjustments'!D$6:D$33,$D$3)/1000)-INDEX('Technology Adjustments'!$P$6:$P$33,$D$3)*0.44/(0.18*8.76)*S129","v":0.31548799145174478},{"$f":"(INDEX('Technology Adjustments'!E$6:E$33,$D$3)/1000)-INDEX('Technology Adjustments'!$P$6:$P$33,$D$3)*0.44/(0.18*8.76)*T129","v":0.46768963862737589},{"$f":"(INDEX('Technology Adjustments'!F$6:F$33,$D$3)/1000)-INDEX('Technology Adjustments'!$P$6:$P$33,$D$3)*0.44/(0.18*8.76)*U129","v":0.60016965741925166},{"$f":"(INDEX('Technology Adjustments'!G$6:G$33,$D$3)/1000)-INDEX('Technology Adjustments'!$P$6:$P$33,$D$3)*0.44/(0.18*8.76)*V129","v":0.70900103612088994},{"$f":"(INDEX('Technology Adjustments'!H$6:H$33,$D$3)/1000)-INDEX('Technology Adjustments'!$P$6:$P$33,$D$3)*0.44/(0.18*8.76)*W129","v":0.80405304175704262},{"$f":"(INDEX('Technology Adjustments'!I$6:I$33,$D$3)/1000)-INDEX('Technology Adjustments'!$P$6:$P$33,$D$3)*0.44/(0.18*8.76)*X129","v":0.89530570752814564},{"$f":"(INDEX('Technology Adjustments'!J$6:J$33,$D$3)/1000)-INDEX('Technology Adjustments'!$P$6:$P$33,$D$3)*0.44/(0.18*8.76)*Y129","v":0.97433972287316639},{"$f":"(INDEX('Technology Adjustments'!K$6:K$33,$D$3)/1000)-INDEX('Technology Adjustments'!$P$6:$P$33,$D$3)*0.44/(0.18*8.76)*Z129","v":1.0508083981947445},{"$f":"(INDEX('Technology Adjustments'!L$6:L$33,$D$3)/1000)-INDEX('Technology Adjustments'!$P$6:$P$33,$D$3)*0.44/(0.18*8.76)*AA129","v":1.1136898394821839},{"$f":"(INDEX('Technology Adjustments'!M$6:M$33,$D$3)/1000)-INDEX('Technology Adjustments'!$P$6:$P$33,$D$3)*0.44/(0.18*8.76)*AB129","v":1.160289127336039},{"$f":"(INDEX('Technology Adjustments'!N$6:N$33,$D$3)/1000)-(INDEX('Technology Adjustments'!$P$6:$P$33,$D$3)*AC129)*0.44/(0.18*8.76)","v":1.2163507954901247}]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,{"$f":"R$125","v":0.16510404742092277},0.31548799145174478,0.46768963862737589,0.60016965741925166,0.70900103612088994,0.80405304175704262,0.89530570752814564,0.97433972287316639,1.0508083981947445,1.1136898394821839,1.160289127336039,1.2163507954901247]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,0.16510404742092277,0.31548799145174478,0.46768963862737589,0.60016965741925166,0.70900103612088994,0.80405304175704262,0.89530570752814564,0.97433972287316639,1.0508083981947445,1.1136898394821839,1.160289127336039,1.2163507954901247]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,0.16510404742092277,0.31548799145174478,0.46768963862737589,0.60016965741925166,0.70900103612088994,0.80405304175704262,0.89530570752814564,0.97433972287316639,1.0508083981947445,1.1136898394821839,1.160289127336039,1.2163507954901247]
[null,null,null,null,null,null,"Used to subtract historical trend",null,null,null,null,null,null,null,null,null,null,1,2,3,4,5,6,7,8,9,10,11,12]
[]
[null,null,null,null,null,null,"Technology Adjustment"]
[null,null,null,null,null,null,"New major customers",null,null,null,null,null,null,null,null,null,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026]
[null,null,null,null,null,null,"Average energy use"]
[null,null,null,null,null,null,"Maximum demand",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,{"$f":"R$134","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,null,null,"Including Block Loads"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2004/05","2005/06","2006/07","2007/08","2008/09","2009/10","2010/11","2011/12","2012/13","2013/14","2014/15","2015/16","2016/17","2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25","2025/26","2026/27"]
[null,null,null,null,null,null,"Summer maxima",null,null,null,null,null,null,null,null,null,{"$f":"Q75","v":0},0,148.21475219726562,150.85507202148437,153.25889587402344,178.33981323242187,173.66555786132812,184.56231689453125,174.48959350585937,177.86419677734375,{"$f":"AA75","v":169.81243896484375}]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,{"$f":"R76+H97-SUM(H125,H135)","v":0},{"$f":"S76+I97-SUM(I125,I135)","v":141.9200145889526},{"$f":"T76+J97-SUM(J125,J135)","v":146.50194598356484},151.99802116818483,159.03522408720067,158.66952357744691,169.12272813749843,163.98012559460432,171.16520160423516,168.18192177614893,{"$f":"AB76+R97-SUM(R125,R135)+S161","v":154.72669727182739},{"$f":"AC76+S97-SUM(S125,S135)+T161","v":158.57712887881434},145.85754168501506,149.83634465429452,154.39463227055768,157.41338425429575,159.11223956301819,162.74722053394032,167.76656599982451,171.05485089854915,176.35495414470341,181.1663432521346]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,{"$f":"R77+H98-SUM(H126,H136)","v":0},147.32879603116572,151.20198896852548,158.11689278224932,165.45276527502949,165.72203446214482,178.28909899278267,172.45955953563012,180.12435275516103,177.81288967524483,{"$f":"AB77+R98-SUM(R126,R136)+S162","v":160.11697534104667},{"$f":"AC77+S98-SUM(S126,S136)+T162","v":163.98187457255457},{"$f":"AD77+T98-SUM(T126,T136)+U162","v":152.50556742793918},{"$f":"AE77+U98-SUM(U126,U136)+V162","v":156.46812362874672},{"$f":"AF77+V98-SUM(V126,V136)+W162","v":160.86602398149174},{"$f":"AG77+W98-SUM(W126,W136)+X162","v":164.99272658204092},{"$f":"AH77+X98-SUM(X126,X136)+Y162","v":166.61536361717725},{"$f":"AI77+Y98-SUM(Y126,Y136)+Z162","v":171.46075637482045},{"$f":"AJ77+Z98-SUM(Z126,Z136)+AA162","v":176.50569154340664},{"$f":"AK77+AA98-SUM(AA126,AA136)+AB162","v":181.08926739490374},{"$f":"AL77+AB98-SUM(AB126,AB136)+AC162","v":186.55478639642536},{"$f":"AM77+AC98-SUM(AC126,AC136)+AD162","v":191.74921457038562}]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,0,155.10731188714678,158.18349543587686,165.85154843623675,173.54995188915501,174.04849975559031,189.15963618866854,182.65697567955249,192.38335405815951,190.67376902514408,167.92897176638044,172.15763661303396,161.29340952658771,165.6630079583922,170.38168063147657,174.58966577367175,177.86551466114037,182.86974985964855,188.53827981343412,193.05888065018576,200.493276351351,{"$f":"AM78+AC99-SUM(AC127,AC137)+AD163","v":206.63322231399025}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026]
[null,null,null,null,null,null,"Winter maxima",null,null,null,null,null,null,null,null,null,{"$f":"Q81","v":0},0,136.26853942871094,150.7879638671875,160.07708740234375,156.353515625,171.43563842773437,172.12532043457031,170.57806396484375,161.2628173828125,{"$f":"AA81","v":170.09878540039062}]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,{"$f":"R82+H105-SUM(H126,H135)","v":0},140.11365403288781,151.01754122113778,158.40299402547873,157.91302226795682,166.97684267010771,171.01468877611183,174.23160666875921,165.002183123957,163.56980785384482,{"$f":"AB82+R105-SUM(R126,R135)+S168","v":166.35772534369272},{"$f":"AC82+S105-SUM(S126,S135)+T168","v":159.82058830004573},163.42592707569509,151.21033912959251,155.45178734999928,159.92392154177051,164.33888840278394,166.31820832857215,170.80811009656256,175.54702065864871,180.0532695676128,184.6094183059156]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,0,147.12884832817454,158.49434773744724,166.35839759670282,166.03734944765253,174.87273743795714,178.75158097020343,182.73805518767387,173.79264411916242,172.58508113683212,{"$f":"AB83+R106-SUM(R127,R136)+S169","v":172.06759849777421},{"$f":"AC83+S106-SUM(S127,S136)+T169","v":165.71968670299714},{"$f":"AD83+T106-SUM(T127,T136)+U169","v":170.06089204359947},{"$f":"AE83+U106-SUM(U127,U136)+V169","v":158.04889509054414},{"$f":"AF83+V106-SUM(V127,V136)+W169","v":162.61556012536735},{"$f":"AG83+W106-SUM(W127,W136)+X169","v":166.74989645334213},{"$f":"AH83+X106-SUM(X127,X136)+Y169","v":171.78018392336594},{"$f":"AI83+Y106-SUM(Y127,Y136)+Z169","v":172.91879649135382},{"$f":"AJ83+Z106-SUM(Z127,Z136)+AA169","v":178.28605326460135},{"$f":"AK83+AA106-SUM(AA127,AA136)+AB169","v":183.88464628982575},{"$f":"AL83+AB106-SUM(AB127,AB136)+AC169","v":187.5906655381998},{"$f":"AM83+AC106-SUM(AC127,AC136)+AD169","v":193.48522205115415}]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,0,155.93271101061532,168.09029997193625,177.41400554349639,176.07346987503155,186.52715166899875,190.34283651961485,195.26639969143514,185.45708711654783,185.6313632702053,180.50906252831464,175.16431201279809,179.39359387884866,167.80667960649916,172.45338391555578,177.70061478333128,182.92281703631829,185.18485865976572,190.65150902944941,196.3593569108684,200.81396749350566,207.22071488588125]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026]
[null,null,null,null,null,null,"Annual maxima",null,null,null,null,null,null,null,null,null,{"$f":"MAX(Q75,Q81)","v":0},0,148.21475219726562,150.85507202148437,160.07708740234375,178.33981323242187,173.66555786132812,184.56231689453125,174.48959350585937,177.86419677734375,170.09878540039062]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,{"$f":"R88+H113-SUM(H126,H135)","v":0},144.70303227878321,152.53065062802642,159.56779071646562,162.54495862025408,167.64812743567524,174.66748387663532,175.39410309515134,174.07740343700064,172.1597723463546,{"$f":"AB88+R113-SUM(R126,R135)+S175","v":160.59043036234931},{"$f":"AC88+S113-SUM(S126,S135)+T175","v":164.50243971326506},168.11430722376406,156.21345238938321,160.14089724599103,164.19083596089479,167.91167489763558,170.94189320060514,176.09259424097183,180.40423433613813,184.98253779303229,190.50654081082502]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,0,150.48762498660309,159.1228698296147,167.17910907850282,169.60749014652689,175.54625688290787,183.13029607798612,183.95677355780683,182.59168023553588,181.02369574123605,{"$f":"AB89+R114-SUM(R127,R136)+S176","v":166.25832351981506},170.86887667847373,175.14804961809511,163.10761964406018,167.69599196197856,171.83354636122257,176.47022888134083,179.76538051938047,185.13850065374905,190.31895991661969,195.06675747742861,200.58576781608832]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,0,158.18954166396406,168.49214851115704,177.91861009559193,177.67372779931364,186.96156817721254,193.4150774050961,196.04697737389301,192.69307565825321,191.97492865654317,173.15702620844326,178.68815351042622,182.55311549609775,170.98019135585793,175.77255275956759,180.64610524211218,{"$f":"AH90+X115-SUM(X128,X137)+Y177","v":185.63482191730191},188.2482527223444,194.41854130571721,200.16718883074546,205.53413816218489,212.09621095483328]
[]
[null,null,null,null,null,null,"Summer industrial adjustments (MW)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Summer industrial adjustments"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2013/14","2014/15","2015/16","2016/17","2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25","2025/26","2026/27",null,"Peak industrial load",null,{"$f":"CHOOSE($D$3,'Industrial adjustments'!C4,'Industrial adjustments'!C5,'Industrial adjustments'!C6,'Industrial adjustments'!C7,'Industrial adjustments'!C8,'Industrial adjustments'!C9,'Industrial adjustments'!C10,'Industrial adjustments'!C11,'Industrial adjustments'!C12,'Industrial adjustments'!C13,'Industrial adjustments'!C14,'Industrial adjustments'!C15,'Industrial adjustments'!C16,'Industrial adjustments'!C17,'Industrial adjustments'!C18,'Industrial adjustments'!C19,'Industrial adjustments'!C20,'Industrial adjustments'!C21,'Industrial adjustments'!C22,'Industrial adjustments'!C23,'Industrial adjustments'!C24,'Industrial adjustments'!C25,'Industrial adjustments'!C26,'Industrial adjustments'!C27,'Industrial adjustments'!C28,'Industrial adjustments'!C29,'Industrial adjustments'!C30,'Industrial adjustments'!C31)","v":70.900000000000006}]
[null,null,null,null,null,null,"Peak industrial load",null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AH$159","v":70.900000000000006},70.900000000000006,70.900000000000006,70.900000000000006,70.900000000000006,70.900000000000006,70.900000000000006,70.900000000000006,70.900000000000006,70.900000000000006,{"$f":"$AH$159","v":70.900000000000006},70.900000000000006,null,"Proportion of MD",null,{"$f":"AH159/AA75","v":0.41751947285015101}]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,null,{"$f":"-AB76*$AH$160+S$160","v":2.8102957725217408},-5.7471168984747578E-2,-2.1595562749671018,-5.1065057881406659,-8.4518760995593851,-10.6838370658146,-11.966978566720286,-14.629168128337852,-18.2818252298365,-20.683926482150255,{"$f":"-AL76*$AH$160+AC$160","v":-24.516419277074746},-28.005386525285601]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,null,-1.0534317738537027,-3.9315690448078442,-6.9248318066001673,-9.8601357077889134,-13.090541136100455,-16.116676217906772,-17.345184796464096,-20.874992188322665,-24.545991875855577,-27.876551970279252,-31.827614049090428,-35.591142010808369]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,null,-6.6530363569843018,-9.791919216498755,-13.223918264428121,-16.450988241549354,-19.911321854324555,-22.995719903488805,-25.409243446362396,-29.052908399263714,-33.170898078483617,-36.456317960086935,-41.818662173537916,-46.259933116006394]
[]
[null,null,null,null,null,null,"Winter industrial adjustments (MW)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Winter industrial adjustments"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,null,"Peak industrial load",null,{"$f":"CHOOSE($D$3,'Industrial adjustments'!C36,'Industrial adjustments'!C37,'Industrial adjustments'!C38,'Industrial adjustments'!C39,'Industrial adjustments'!C40,'Industrial adjustments'!C41,'Industrial adjustments'!C42,'Industrial adjustments'!C43,'Industrial adjustments'!C44,'Industrial adjustments'!C45,'Industrial adjustments'!C46,'Industrial adjustments'!C47,'Industrial adjustments'!C48,'Industrial adjustments'!C49,'Industrial adjustments'!C50,'Industrial adjustments'!C51,'Industrial adjustments'!C52,'Industrial adjustments'!C53,'Industrial adjustments'!C54,'Industrial adjustments'!C55,'Industrial adjustments'!C56,'Industrial adjustments'!C57,'Industrial adjustments'!C58,'Industrial adjustments'!C59,'Industrial adjustments'!C60,'Industrial adjustments'!C61,'Industrial adjustments'!C62,'Industrial adjustments'!C63)","v":64.2}]
[null,null,null,null,null,null,"Peak industrial load",null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AH$166","v":64.2},64.2,64.2,64.2,64.2,64.2,64.2,64.2,64.2,64.2,{"$f":"$AH$166","v":64.2},64.2,null,"Maximum demand",null,{"$f":"AH166/Z81","v":0.39810789022493215}]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,null,{"$f":"-AB82*$AH$167+S$167","v":-3.4791156906262444},-6.1997295994844137,-8.6850695231541124,-11.209666250036761,-14.087060063583863,-17.107921828981944,-20.088458572301263,-21.449910120730706,-24.470232324076733,-27.646268780970004,{"$f":"-AL82*$AH$167+AC$167","v":-30.657647000941907},-33.708289008650254]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,null,-7.2557818371102911,-10.101554496816775,-13.073616676689454,-15.732874050213752,-18.825375152509679,-21.62280817927757,-25.010334789197046,-25.815719515890734,-29.416348296526365,-33.161002228387417,-35.643086681753928,-39.578988168318531]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,null,-12.839196839616307,-16.348487784337323,-19.246520719438735,-22.18693939486181,-25.332380660490472,-28.865912549641692,-32.380376841759769,-33.928828247386164,-37.595198668984423,-41.412116748505952,-44.389339968246333,-48.664018499878097]
[]
[null,null,null,null,null,null,"Annual industrial adjustments (MW)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026]
[null,null,null,null,null,null,"Peak industrial load",null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AH$159","v":70.900000000000006},70.900000000000006,70.900000000000006,70.900000000000006,70.900000000000006,70.900000000000006,70.900000000000006,70.900000000000006,70.900000000000006,70.900000000000006,{"$f":"$AH$159","v":70.900000000000006},70.900000000000006]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,null,{"$f":"-$AH$160*AB88+S$174","v":-1.392802244965921},-3.9463100469672554,-6.6443782178874642,-9.6059089276787688,-12.499093931287391,-15.470204998427633,-18.202695446005762,-20.431393794520446,-24.178205992468776,-27.313843736118088,{"$f":"-$AH$160*AL88+AC$174","v":-30.628953625574738},-34.628719381772996]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,null,-5.4555230621843833,-8.509743984671772,-11.686133744058637,-14.547617609337379,-17.914552502215003,-20.948466105464291,-24.337429194309948,-26.756030588923224,-30.662271812480157,-34.420675303642085,-37.857277819236785,-41.853464845052528]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,null,-10.400482722895859,-14.11456713115669,-16.994052305615853,-20.190642290640085,-23.703795660525856,-27.265269443790103,-30.906569062356141,-32.836515970583974,-37.314164022502382,-41.47984235400358,{"$f":"-$AH$160*AL90+AC$174","v":-45.360250128038061},-50.10409972048086]
[]
[null,null,null,null,null,null,"Original Pre Adjustment B4 cap"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026]
[null,null,null,null,null,null,"Average energy use",null,null,null,null,null,null,null,null,null,null,null,103.77083206176758,109.00476296742757,112.16796684265137,116.96223704020183,124.10188166300456,123.69796752929687,124.55510234832764,125.58353296915691,114.83365281422932]
[null,null,null,null,null,null,"Forecast average energy use",null,null,null,null,null,null,null,null,null,null,null,104.48869592645404,108.57293444830519,116.99172922650202,116.99172922650202,118.40504835724609,121.80884399922337,121.55681645129233,121.13421262692141,125.91933054956034,131.02208260239314,135.48942523557784,139.6534939144295,143.51790398267789,147.58321612183755,151.52697711112776,153.9797735029594,156.52759028099607,161.01923627909073,165.10900567729945,168.80538752396151,172.6495731782743]
[null,null,null,null,null,null,"Low forecast",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA182","v":125.91933054956034},130.22036496452787,134.124070716723,137.88938627759649,140.41495850259724,141.97516920304761,142.80403415349281,143.07175506317242,144.19785644609121,146.7692537407514,149.28243541570831,151.76997264385955,154.36220700081819]
[null,null,null,null,null,null,"High forecast",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA183","v":125.91933054956034},131.50096970496452,139.46259227300496,147.98205425437527,153.40666529493521,159.17750559699377,164.71341248951356,169.39173086145357,173.99808347624162,179.66429186237642,184.9747679132372,189.56091988204403,194.01741136594831]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2004/05","2005/06","2006/07","2007/08","2008/09","2009/10","2010/11","2011/12","2012/13","2013/14","2014/15","2015/16","2016/17","2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25","2025/26","2026/27"]
[null,null,null,null,null,null,"Summer maxima",null,null,null,null,null,null,null,null,null,null,null,148.21475219726562,150.85507202148437,153.25889587402344,178.33981323242187,173.66555786132812,184.56231689453125,174.48959350585937,177.86419677734375,169.81243896484375]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,null,141.9200145889526,146.50194598356484,151.99802116818483,159.03522408720067,158.66952357744691,169.12272813749843,163.98012559460432,171.16520160423516,168.18192177614893,163.08150554672659,171.32162246954815,177.02656901363275,184.16715934804549,192.61831803913159,198.03616810621355,201.15085889689581,209.75076524487497,219.92037987626455,225.84390766400207,235.55699280555143,244.17029688059833]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,null,147.32879603116572,151.20198896852548,158.11689278224932,165.45276527502949,165.72203446214482,178.28909899278267,172.45955953563012,180.12435275516103,177.81288967524483,172.3355111623213,180.67534833882564,188.57304453005548,195.68541702632561,203.87818864590142,211.2238126975044,214.20588782577815,225.06795357764224,235.36767426444723,243.5807607232488,253.6063292547706,262.89744849523959]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,null,155.10731188714678,158.18349543587686,165.85154843623675,173.54995188915501,174.04849975559031,189.15963618866854,182.65697567955249,192.38335405815951,190.67376902514408,185.74711217078567,194.82473505051874,203.83601244834816,211.6553471821455,220.43491514357979,227.92196640935947,233.78054050019605,245.123382864403,256.6364994268697,264.73827113375216,278.27148928699,289.23577022908478]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026]
[null,null,null,null,null,null,"Winter maxima",null,null,null,null,null,null,null,null,null,null,null,136.26853942871094,150.7879638671875,160.07708740234375,156.353515625,171.43563842773437,172.12532043457031,170.57806396484375,161.2628173828125,170.09878540039062]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,null,140.11365403288781,151.01754122113778,158.40299402547873,157.91302226795682,166.97684267010771,171.01468877611183,174.23160666875921,165.002183123957,163.56980785384482,170.42250648840667,177.27327332842094,185.09323741832173,191.50450634365296,198.81171123158543,206.48325613932718,214.05239476640875,217.50983092357592,225.20001315892995,233.3745691136489,241.02625822254586,248.7777137091779]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,null,147.12884832817454,158.49434773744724,166.35839759670282,166.03734944765253,174.87273743795714,178.75158097020343,182.73805518767387,173.79264411916242,172.58508113683212,179.93251418111751,187.09844276358169,196.23804945630391,202.99129205611771,210.84476663587157,217.94890934675854,226.55160769324937,228.59689992396676,237.76189952018629,247.38709851902772,253.69389135336129,263.69472563538602]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,null,155.93271101061532,168.09029997193625,177.41400554349639,176.07346987503155,186.52715166899875,190.34283651961485,195.26639969143514,185.45708711654783,185.6313632702053,193.99208883397955,202.8288201164963,211.91427506767059,219.38153297879126,227.3694502679343,236.3429322329354,245.26799161581178,249.20031802405228,258.53411544007565,268.35256964156292,275.91747342354461,286.7791150956516]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026]
[null,null,null,null,null,null,"Annual maxima",null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(S187,S193)","v":148.21475219726562},150.85507202148437,160.07708740234375,178.33981323242187,173.66555786132812,184.56231689453125,174.48959350585937,177.86419677734375,{"$f":"MAX(AA187,AA193)","v":170.09878540039062}]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,null,144.70303227878321,152.53065062802642,159.56779071646562,162.54495862025408,167.64812743567524,174.66748387663532,175.39410309515134,174.07740343700064,172.1597723463546,173.14833665473617,179.64905217930672,187.95268934850625,195.13087136873511,202.14339651508507,209.34479948272542,215.96783186810788,221.36976890051136,230.52935928436747,238.13211695575865,246.17002796592485,255.86797532871978]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,null,150.48762498660309,159.1228698296147,167.17910907850282,169.60749014652689,175.54625688290787,183.13029607798612,183.95677355780683,182.59168023553588,181.02369574123605,182.87895062942039,190.60238549763662,200.1729370564565,207.10862472804115,215.26942867696874,222.62305293815578,230.83724900613629,236.69947457331162,246.25081220243462,255.36354565912521,263.69603119316912,273.38530146310643]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,null,158.18954166396406,168.49214851115704,177.91861009559193,177.67372779931364,186.96156817721254,193.4150774050961,196.04697737389301,192.69307565825321,191.97492865654317,194.72261297876003,204.05530208453058,213.03831287627838,220.78623346365654,229.30144293646239,237.933771816937,246.75958320084086,251.43740408273661,262.37918182403394,272.47940560004645,281.88795415828395,293.3900286418293]
[]
[null,null,null,null,null,null,"Original Pre Adjustment growth p.a. B4 cap"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026]
[null,null,null,null,null,null,"Average energy use"]
[null,null,null,null,null,null,"Forecast average energy use",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB182/AA182","v":1.0405239769824255},{"$f":"AC182/AB182","v":1.0340961045989594},1.0307335326842779,1.0276714170188699,1.0283261671634385,1.0267222865372065,1.016187192792956,1.0165464380163391,1.0286955545027643,1.0253992596954069,1.0223875241177731,1.022772884862855]
[null,null,null,null,null,null,"Low forecast",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB183/AA183","v":1.0341570622730931},1.0299776901505266,1.0280733766933308,1.0183159291166639,1.0111114279923497,1.0058380979934582,1.0018747433240707,1.007870885363932,1.0178324238517478,1.01712335254764,1.0166632947889962,1.0170800212440014]
[null,null,null,null,null,null,"High forecast",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.0443271031623482,1.0605442118480428,1.0610877930957503,1.0366572221739485,1.0376179241688339,1.0347781985385274,1.0284027772919697,1.0271934916265517,1.0325647746971218,1.0295577713067694,1.024793392204487,1.0235095476782734]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2004/05","2005/06","2006/07","2007/08","2008/09","2009/10","2010/11","2011/12","2012/13","2013/14","2014/15","2015/16","2016/17","2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25","2025/26","2026/27"]
[null,null,null,null,null,null,"Summer maxima"]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB188/AA188","v":0.96967321947830387},{"$f":"AC188/AB188","v":1.0505275990382648},1.0332996294446057,1.0403362635010049,1.0458885217158334,1.0281273874792183,1.0157278885996812,1.0427535154219114,1.0484842790419238,1.0269348742989182,1.0430079573189104,1.0365656904193756]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB189/AA189","v":0.96919582982466934},1.0483930277645976,1.0437120850400634,1.0377168036608568,1.0418670524563087,1.036029474758386,1.0141180820959066,1.0507085302935213,1.0457627153181177,1.0348947088187386,1.0411591149553583,1.0366359911748702]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.97416185309837378,1.0488708695044833,1.04625325113617,1.0383609090458379,1.0414804921223124,1.0339649064255678,1.0257042977609026,1.048519189578131,1.0469686589175196,1.031569054771927,1.0511192359732551,1.039401380896722]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026]
[null,null,null,null,null,null,"Winter maxima"]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB194/AA194","v":1.041894642565607},{"$f":"AC194/AB194","v":1.0401987212908426},1.0441124820627266,1.0346380506103601,1.0381568299746418,1.0385869869547351,1.0366573966751773,1.0161522890736177,1.0353555616438139,1.0362990918164376,1.0327871590206161,1.0321602116872881]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB195/AA195","v":1.0425728168152615},1.0398256458265851,1.0488491863305942,1.0344135228541269,1.0386887264976012,1.0336937113699189,1.039471169515255,1.0090279307727832,1.0400924054493648,1.0404825122034502,1.0254936206135603,1.0394208714631403]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.0450394018364471,1.0455520188252589,1.044793708043837,1.035237163276217,1.0364110742626422,1.0394665244360077,1.0377631744624376,1.0160327745268942,1.037454998011369,1.0379774026525448,1.0281901671077198,1.0393655448396846]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026]
[null,null,null,null,null,null,"Annual maxima"]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB200/AA200","v":1.0057421329902363},{"$f":"AC200/AB200","v":1.0375441985188296},1.0462214360079769,1.0381914302216708,1.0359375484625317,1.0356252199764682,1.0316369568374637,1.0250126927963163,1.0413768800922978,1.0329795636225789,1.0337539980449573,1.0393953213676255]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB201/AA201","v":1.0102486852927604},1.0422324977348909,1.0502121289501833,1.0346484783286589,1.0394034964002283,1.0341600955898935,1.0368973291829862,1.0253954922457922,1.0403521708121271,1.0370059021336315,1.0326298944218397,1.0367440883584611]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.0143127247992505,1.047928121767699,1.0440224326443943,1.0363686722954746,1.0385676649273856,1.0376462039223475,1.037093563122659,1.0189569978244306,1.0435169054549136,1.0384947605438692,1.0345293932857724,1.0408037105306274]
[]
[null,null,null,null,null,null,"Original Pre Adjustment 90% & 10% ration to 50% PoE B4 cap"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026]
[null,null,null,null,null,null,"Average energy use"]
[null,null,null,null,null,null,"Forecast average energy use"]
[null,null,null,null,null,null,"Low forecast",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB183/AB182","v":0.99388104949989076},{"$f":"AC183/AC182","v":0.98992279643609915},0.98736796633305901,0.97837938407701963,0.96200078121240962,0.94243306951713512,0.92915940716345224,0.9212296451202584,0.9115013655036831,0.90414471823224651,0.89908251667806616,0.89407812692028521]
[null,null,null,null,null,null,"High forecast",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB184/AB182","v":1.0036550106139333},{"$f":"AC184/AC182","v":1.0293245545216456},1.0596373216773864,1.0689026319214561,1.0785610300400592,1.0870236813918293,1.1000907911986113,1.1116128675071455,1.1157939635918324,1.1203190713580142,1.1229553905981604,1.1237642109060417]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2004/05","2005/06","2006/07","2007/08","2008/09","2009/10","2010/11","2011/12","2012/13","2013/14","2014/15","2015/16","2016/17","2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25","2025/26","2026/27"]
[null,null,null,null,null,null,"Summer maxima"]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB188/AB189","v":0.94630238681986767},{"$f":"AC188/AC189","v":0.9482290973545755},0.93876921515904987,0.9411389062439407,0.94477157815873025,0.93756554044322171,0.93905382778506774,0.93194416135532476,0.93436951596493711,0.92718286531915817,0.92882931391240253,0.92876632420044059]
[null,null,null,null,null,null,"Forecast - 50% PoE"]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB190/AB189","v":1.0778226200625134},{"$f":"AC190/AC189","v":1.0783138753669834},1.0809392877774744,1.0816102211319685,1.0812089150273663,1.079054314466753,1.0913824212448293,1.0891083291422126,1.0903642576615082,1.0868603511528649,1.0972576674434691,1.1001847750314782]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026]
[null,null,null,null,null,null,"Winter maxima"]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB194/AB195","v":0.94714680814642427},{"$f":"AC194/AC195","v":0.94748663168952252},0.94320769051231435,0.94341242131071723,0.94292931431839999,0.947392931481986,0.94482840773408006,0.95149947788408984,0.94716610867171414,0.94335788127487563,0.95006725206019593,0.94343075353416794]
[null,null,null,null,null,null,"Forecast - 50% PoE"]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB196/AB195","v":1.07813804368181},{"$f":"AC196/AC195","v":1.0840754050144157},1.0798837210968981,1.0807435666656202,1.078373695945704,1.0843960308923217,1.082614218072133,1.090129910365969,1.0873656206558266,1.0847476333569701,1.0875999889143126,1.0875420977975292]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026]
[null,null,null,null,null,null,"Annual maxima"]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB200/AB201","v":0.94679205047276327},{"$f":"AC200/AC201","v":0.94253307328902391},0.93895154915719869,0.94216680558313648,0.93902509872137729,0.94035544261842896,0.93558484515801377,0.93523557371458266,0.9361567469465113,0.93252197114161273,0.93353709895464565,0.93592440397988763]
[null,null,null,null,null,null,"Forecast - 50% PoE"]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB202/AB201","v":1.0647623048392225},{"$f":"AC202/AC201","v":1.0705810504510227},1.0642713046479073,1.0660407491652062,1.0651834974698147,1.0687741843295739,1.0689764509985185,1.0622643102017546,1.0654957012216502,1.0670254632341631,1.0689882319532842,1.0731741138666246]

{"sheet":"GTS66","index":13,"n_rows":252,"n_cols":39,"rows_kept":252,"cut":false,"hidden":false,"merged":[]}
["Terminal station:",null,"MLTS/GTS/PTH",null,null,null,"AVERAGE DEMAND",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MAXIMUM DEMAND"]
[null,"Which terminal station?"]
[null,null,"RCTS 22kV",12]
[null,null,"RCTS 66kV"]
[null,null,"WETS 66kV"]
[null,null,"KGTS 22kV"]
[null,null,"KGTS 66kV"]
[null,null,"HOTS 66kV"]
[null,null,"BETS 22kV"]
[null,null,"BETS 66kV"]
[null,null,"SHTS/GNTS"]
[null,null,"HYTS/TGTS/APD"]
[null,null,"BATS/ELTS"]
[null,null,"MLTS/GTS/PTH"]
[null,null,"ATS West"]
[null,null,"ATS-BLTS"]
[null,null,"BLTS 22kV"]
[null,null,"KTS East"]
[null,null,"KTS West"]
[null,null,"WMTS 66kV"]
[null,null,"WMTS 22kV"]
[null,null,"BTS 22kV"]
[null,null,"FBTS 66kV"]
[null,null,"RTS 66kV Bus 1&2"]
[null,null,"RTS 66kV Bus 3&4"]
[null,null,"RTS 22kV"]
[null,null,"SVTS 66kV"]
[null,null,"TSTS 66kV"]
[null,null,"Total Powercor"]
[null,null,"Total Citipower"]
[]
[]
["Scenarios"]
[null,"Population","Low",2]
[null,null,"Medium"]
[null,null,"High"]
[]
[null,"Electricity Prices","Low",2]
[null,null,"Medium"]
[null,null,"High"]
[]
[null,"Income","Low",2]
[null,null,"Medium",null,null,null,"SUMMER MAXIMUM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WINTER MAXIMUM"]
[null,null,"High"]
[]
["Technology adjustments"]
[null,"Adjust for solar?","Include",1]
[null,null,"Exclude"]
[]
[]
[null,"Adjust for efficiency?","Include",2]
[null,null,"Exclude"]
[]
[]
[null,"Adjust for battery storage?","Include",2]
[null,null,"Exclude"]
[]
[]
[null,"Adjust for EV?","Include",2]
[null,null,"Exclude"]
[]
[]
[null,"Adjust for microgeneration?","Include",2]
[null,null,"Exclude"]
[]
[null,null,null,null,null,null,"Number of simulations",null,null,null,null,null,null,null,null,null,1000,null,null,null,null,null,null,null,null,null,null,"Starting Point adjust.",null,{"$f":"Summary!$F$157","v":1}]
["Parameter selection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Growth Cap",{"$f":"Summary!$G$157","v":0.04},{"$f":"AC67+1","v":1.04}]
[null,"Model elasticities","Terminal station estimate",2,null,null,null,null,null,null,null,null,null,null,null,null,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026]
[null,null,"AEMO income elasticity",null,null,null,"Average energy use",null,null,null,null,null,null,null,null,null,218.11734898885092,222.5944906870524,234.01237424214682,231.43825022379556,229.99265098571777,221.61750793457031,230.45970026652017,223.34929974873862,221.24026807149252,215.04510752360025,210.52156956990561]
[null,null,null,null,null,null,"Forecast average energy use",null,null,null,null,null,null,null,null,null,null,217.45310910930513,228.90490609555192,228.65864443216933,230.75286746826907,230.75286746826907,226.71893648296759,225.85516179429567,218.31710032156511,211.93759307552747,213.93934562229128,{"$f":"AD$66*IF(AB207>$AD$67,$AD$67*AA70,AB207*AA70)","v":220.2257082728006},{"$f":"IF(AC207>$AD$67,$AD$67*AB70,AC207*AB70)","v":224.34038350730589},228.13400825696041,231.43488810192221,234.80324865404751,238.1165188183179,239.54804876794847,240.540650965711,243.8726604916441,247.36111613312625,250.30844751769726,253.23440956101268]
[null,null,null,null,null,null,"Low forecast",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA70","v":213.93934562229128},{"$f":"AB70*AB233","v":219.51959658441029},{"$f":"AC70*AC233","v":223.08040567084581},{"$f":"AD70*AD233","v":226.69837822516033},{"$f":"AE70*AE233","v":228.74379509534702},229.09881455894578,228.2222215901113,226.38624330531312,225.41500658681019,226.56047668304797,228.19002168939551,229.87388097420333,231.66630608262508]
[null,null,null,null,null,null,"High forecast",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA71","v":213.93934562229128},{"$f":"AB70*AB234","v":220.48090818437234},{"$f":"AC70*AC234","v":228.69954236847974},{"$f":"AD70*AD234","v":238.88243034638768},{"$f":"AE70*AE234","v":245.28503050493703},250.84516531136484,256.05380026737845,259.99065608293648,263.42958029174588,267.99011364599602,272.41820375572451,275.86629396727119,278.81325429140293]
["Average demand model used"]
[null,"Error correction model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2004/05","2005/06","2006/07","2007/08","2008/09","2009/10","2010/11","2011/12","2012/13","2013/14","2014/15","2015/16","2016/17","2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25","2025/26","2026/27"]
[null,null,null,null,null,null,"Summer maxima",null,null,null,null,null,null,null,null,null,334.558349609375,357.8050537109375,358.3690185546875,412.1602783203125,437.00543212890625,420.52386474609375,371.3206787109375,377.0531005859375,412.5262451171875,441.96868896484375,381.25244140625]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,324.2674273817637,349.90178580294003,350.86636442007091,365.46494603292916,365.28861133313461,364.14754757801092,372.81440988308248,365.70638049120976,370.05833565016536,377.60971442273046,{"$f":"AB77*AB238","v":343.90795035660244},{"$f":"AC77*AC238","v":354.15900911950592},363.20412970454203,371.50005449512616,380.61111983908006,387.59664656489707,396.85795885485544,405.10999937032346,415.23476345282455,426.7199281117019,442.58141124647148,450.38767974583402]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,349.91060409195165,379.39763485954245,381.06075443413641,401.94022846060921,404.37514390692633,405.3959725491365,418.31962123249019,406.37911213894967,413.73953095828796,429.39502292384384,{"$f":"AD$66*IF(AB214>$AD$67,$AD$67*AA77,AB214*AA77)","v":381.60020753545621},{"$f":"IF(AC214>$AD$67,$AD$67*AB77,AC214*AB77)","v":393.30719310426923},404.76832312916963,417.20671325195116,427.13794338528197,440.04888923708722,444.85461875984805,458.97934462884825,472.78869869286422,487.80131705764421,501.20322968284188,516.17828703171972]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,374.91353073719102,407.92791027993667,411.65175619028821,432.46595351762227,437.77474150522897,437.07811222640231,456.27637297909615,444.51150690842155,453.3711253729378,468.33632424025399,{"$f":"AB77*AB240","v":411.88217242633237},{"$f":"AC77*AC240","v":426.86709515587933},438.85148019104599,452.12129772131897,464.26632748784647,475.79340664795745,483.1297220766487,495.10917996943539,514.62449782588249,535.82711311436742,549.671701881942,570.40102819634262]
["Climatic adjustments"]
[null,"Temperature","Stable",2,null,null,null,null,null,null,null,null,null,null,null,null,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026]
[null,null,"CSIRO trends",null,null,null,"Winter maxima",null,null,null,null,null,null,null,null,null,316.23193359375,334.30718994140625,335.11627197265625,348.08868408203125,333.192626953125,350.11651611328125,349.79275512695312,345.0369873046875,338.42138671875,322.57110595703125,325.03643798828125]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,316.83557735497851,332.31289816938852,340.13628243878924,347.76381549648966,341.3552631831314,344.44001209145728,337.41766724706213,332.9894627593809,318.59691098408501,324.77929042454014,{"$f":"AB83*AB244","v":330.30497136564389},{"$f":"AC83*AC244","v":335.47752085545858},341.61411403279982,347.09761260086844,351.38206881310151,357.33798254702742,362.46401148355233,362.3310213174131,366.82986816980934,372.31116347089767,376.63822688915059,381.37470729250373]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,324.47487226983486,340.03061191311042,347.72377155488869,356.19835705616475,349.21424384819682,352.78760592969218,345.32078782265955,340.84102279328988,325.73639274892707,332.06443586549483,{"$f":"AD$66*IF(AB220>$AD$67,$AD$67*AA83,AB220*AA83)","v":338.51380445259588},{"$f":"IF(AC220>$AD$67,$AD$67*AB83,AC220*AB83)","v":343.71715413138452},350.27497083382531,355.1463205161262,359.7644652907893,366.17579774478241,370.90040942870735,370.97034399566542,374.75856064272699,380.95969881237693,385.79985796743244,390.92273194509625]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,334.74637009778871,351.02903295491046,359.25408827493681,367.11480471039164,361.04253507742277,363.26735321029162,356.3787158155547,349.94229009723995,335.87914368259476,341.13607662164117,{"$f":"AB83*AB246","v":349.57320054035341},{"$f":"AC83*AC246","v":354.25816388378047},360.76864145538275,365.71953189603119,370.59053507376376,376.74969963804654,381.10894612410738,382.10181753092309,385.0449931285346,391.38276649799144,396.4067061853828,401.91125292487084]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026]
[null,null,null,null,null,null,"Annual maxima",null,null,null,null,null,null,null,null,null,{"$f":"MAX(Q75,Q81)","v":334.558349609375},357.8050537109375,358.3690185546875,412.1602783203125,437.00543212890625,420.52386474609375,371.3206787109375,377.0531005859375,412.5262451171875,441.96868896484375,{"$f":"MAX(AA75,AA81)","v":381.25244140625}]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,328.23809835092885,350.879281320796,353.23375973883645,366.56017743711317,366.21105192286984,366.12071523137723,372.81440988308248,365.75994122438942,370.05833565016536,377.60971442273046,{"$f":"AB89*AB250","v":346.38252243785359},{"$f":"AC89*AC250","v":355.17413617773707},364.56498633163238,372.07825845343308,380.61111983908006,387.59664656489707,396.94799520817207,405.10999937032346,415.23476345282455,426.7199281117019,442.58141124647148,450.38767974583402]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,350.25539078103219,379.39763485954245,381.08460358170157,401.94022846060921,404.37514390692633,405.3959725491365,418.31962123249019,406.37911213894967,413.73953095828796,429.39502292384384,{"$f":"AD$66*IF(AB226>$AD$67,$AD$67*AA89,AB226*AA89)","v":381.60020753545621},{"$f":"IF(AC226>$AD$67,$AD$67*AB89,AC226*AB89)","v":393.30719310426923},404.76832312916963,417.20671325195116,427.13794338528197,440.04888923708722,444.85461875984805,458.97934462884825,472.78869869286422,487.80131705764421,501.20322968284188,516.17828703171972]
["Time of use tariffs",null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,374.91353073719102,407.92791027993667,411.65175619028821,432.46595351762227,437.77474150522897,437.07811222640231,456.27637297909615,444.51150690842155,453.3711253729378,468.33632424025399,{"$f":"AB89*AB252","v":411.88217242633237},{"$f":"AC89*AC252","v":426.86709515587933},438.85148019104599,452.12129772131897,464.26632748784647,475.79340664795745,483.1297220766487,495.10917996943539,514.62449782588249,535.82711311436742,549.671701881942,570.40102819634262]
[null,"Current",0.23968185526172561]
[null,"Residential demand on time of use tariffs by 2025",0.5]
[null,null,null,null,null,null,"Summer block load adjustments"]
[null,"CDD critical temperature",18.5,null,null,null,null,null,null,null,null,null,null,null,null,null,"2014/15","2015/16","2016/17","2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25","2025/26","2026/27"]
[null,"HDD critical temperature",16.5,null,null,null,"Average energy use"]
[null,null,null,null,null,null,"Maximum demand",null,null,null,null,null,null,null,null,null,{"$f":"INDEX('Block Loads'!B$3:B$30,'GTS66'!$D$3)","v":0},{"$f":"INDEX('Block Loads'!C$3:C$30,'GTS66'!$D$3)","v":3},{"$f":"INDEX('Block Loads'!D$3:D$30,'GTS66'!$D$3)","v":-20.5},{"$f":"INDEX('Block Loads'!E$3:E$30,'GTS66'!$D$3)","v":-20.5},{"$f":"INDEX('Block Loads'!F$3:F$30,'GTS66'!$D$3)","v":-20.5},{"$f":"INDEX('Block Loads'!G$3:G$30,'GTS66'!$D$3)","v":-20.5},{"$f":"INDEX('Block Loads'!H$3:H$30,'GTS66'!$D$3)","v":-20.5},{"$f":"INDEX('Block Loads'!I$3:I$30,'GTS66'!$D$3)","v":-20.5},{"$f":"INDEX('Block Loads'!J$3:J$30,'GTS66'!$D$3)","v":-20.5},{"$f":"INDEX('Block Loads'!K$3:K$30,'GTS66'!$D$3)","v":-20.5},{"$f":"INDEX('Block Loads'!L$3:L$30,'GTS66'!$D$3)","v":-20.5},{"$f":"INDEX('Block Loads'!M$3:M$30,'GTS66'!$D$3)","v":-20.5},{"$f":"INDEX('Block Loads'!N$3:N$30,'GTS66'!$D$3)","v":-20.5}]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,{"$f":"Q96","v":0},{"$f":"R96","v":3},-20.5,-20.5,-20.5,-20.5,-20.5,-20.5,-20.5,-20.5,-20.5,-20.5,-20.5]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,{"$f":"Q97","v":0},3,-20.5,-20.5,-20.5,-20.5,-20.5,-20.5,-20.5,-20.5,-20.5,-20.5,-20.5]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,0,3,-20.5,-20.5,-20.5,-20.5,-20.5,-20.5,-20.5,-20.5,-20.5,-20.5,-20.5]
[]
[null,null,null,null,null,null,"Winter block load adjustments"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026]
[null,null,null,null,null,null,"Average energy use"]
[null,null,null,null,null,null,"Maximum demand",null,null,null,null,null,null,null,null,null,{"$f":"INDEX('Block Loads'!P$3:P$30,'GTS66'!$D$3)","v":0},{"$f":"INDEX('Block Loads'!Q$3:Q$30,'GTS66'!$D$3)","v":0},{"$f":"INDEX('Block Loads'!R$3:R$30,'GTS66'!$D$3)","v":3},{"$f":"INDEX('Block Loads'!S$3:S$30,'GTS66'!$D$3)","v":-19.8},{"$f":"INDEX('Block Loads'!T$3:T$30,'GTS66'!$D$3)","v":-19.8},{"$f":"INDEX('Block Loads'!U$3:U$30,'GTS66'!$D$3)","v":-19.8},{"$f":"INDEX('Block Loads'!V$3:V$30,'GTS66'!$D$3)","v":-19.8},{"$f":"INDEX('Block Loads'!W$3:W$30,'GTS66'!$D$3)","v":-19.8},{"$f":"INDEX('Block Loads'!X$3:X$30,'GTS66'!$D$3)","v":-19.8},{"$f":"INDEX('Block Loads'!Y$3:Y$30,'GTS66'!$D$3)","v":-19.8},{"$f":"INDEX('Block Loads'!Z$3:Z$30,'GTS66'!$D$3)","v":-19.8},{"$f":"INDEX('Block Loads'!AA$3:AA$30,'GTS66'!$D$3)","v":-19.8},{"$f":"INDEX('Block Loads'!AB$3:AB$30,'GTS66'!$D$3)","v":-19.8}]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,{"$f":"Q104","v":0},{"$f":"R104","v":0},3,-19.8,-19.8,-19.8,-19.8,-19.8,-19.8,-19.8,-19.8,-19.8,-19.8]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,{"$f":"Q105","v":0},0,3,-19.8,-19.8,-19.8,-19.8,-19.8,-19.8,-19.8,-19.8,-19.8,-19.8]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,0,0,3,-19.8,-19.8,-19.8,-19.8,-19.8,-19.8,-19.8,-19.8,-19.8,-19.8]
[]
[null,null,null,null,null,null,"Annual block load adjustments"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026]
[null,null,null,null,null,null,"Average energy use"]
[null,null,null,null,null,null,"Maximum demand",null,null,null,null,null,null,null,null,null,{"$f":"INDEX('Block Loads'!AD$3:AD$30,'GTS66'!$D$3)","v":0},{"$f":"INDEX('Block Loads'!AE$3:AE$30,'GTS66'!$D$3)","v":3},{"$f":"INDEX('Block Loads'!AF$3:AF$30,'GTS66'!$D$3)","v":3},{"$f":"INDEX('Block Loads'!AG$3:AG$30,'GTS66'!$D$3)","v":-19.8},{"$f":"INDEX('Block Loads'!AH$3:AH$30,'GTS66'!$D$3)","v":-19.8},{"$f":"INDEX('Block Loads'!AI$3:AI$30,'GTS66'!$D$3)","v":-19.8},{"$f":"INDEX('Block Loads'!AJ$3:AJ$30,'GTS66'!$D$3)","v":-19.8},{"$f":"INDEX('Block Loads'!AK$3:AK$30,'GTS66'!$D$3)","v":-19.8},{"$f":"INDEX('Block Loads'!AL$3:AL$30,'GTS66'!$D$3)","v":-19.8},{"$f":"INDEX('Block Loads'!AM$3:AM$30,'GTS66'!$D$3)","v":-19.8},{"$f":"INDEX('Block Loads'!AN$3:AN$30,'GTS66'!$D$3)","v":-19.8},{"$f":"INDEX('Block Loads'!AO$3:AO$30,'GTS66'!$D$3)","v":-19.8},{"$f":"INDEX('Block Loads'!AP$3:AP$30,'GTS66'!$D$3)","v":-19.8}]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,{"$f":"Q112","v":0},{"$f":"R112","v":3},3,-19.8,-19.8,-19.8,-19.8,-19.8,-19.8,-19.8,-19.8,-19.8,-19.8]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,{"$f":"Q112","v":0},{"$f":"R112","v":3},3,-19.8,-19.8,-19.8,-19.8,-19.8,-19.8,-19.8,-19.8,-19.8,-19.8]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,{"$f":"Q112","v":0},{"$f":"R112","v":3},3,-19.8,-19.8,-19.8,-19.8,-19.8,-19.8,-19.8,-19.8,-19.8,-19.8]
[]
[null,null,null,null,null,null,"Windfarm Adjustment"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026]
[null,null,null,null,null,null,"Average energy use"]
[null,null,null,null,null,null,"Maximum demand",null,null,null,null,null,null,null,null,null,{"$f":"$R$120","v":0},0,{"$f":"$R$120","v":0},0,0,0,0,0,0,0,0]
[]
[null,null,null,null,null,null,"Solar Adjustment"]
[null,null,null,null,null,null,"New major customers",null,null,null,null,null,null,null,null,null,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026]
[null,null,null,null,null,null,"Average energy use"]
[null,null,null,null,null,null,"Maximum demand",null,null,null,null,null,null,null,null,null,null,{"$f":"(INDEX('Technology Adjustments'!C$6:C$33,$D$3)/1000)-INDEX('Technology Adjustments'!$P$6:$P$33,$D$3)*0.44/(0.18*8.76)*R129","v":3.2253736080525765E-2},{"$f":"(INDEX('Technology Adjustments'!D$6:D$33,$D$3)/1000)-INDEX('Technology Adjustments'!$P$6:$P$33,$D$3)*0.44/(0.18*8.76)*S129","v":6.1328754871024807E-2},{"$f":"(INDEX('Technology Adjustments'!E$6:E$33,$D$3)/1000)-INDEX('Technology Adjustments'!$P$6:$P$33,$D$3)*0.44/(0.18*8.76)*T129","v":8.993737449838983E-2},{"$f":"(INDEX('Technology Adjustments'!F$6:F$33,$D$3)/1000)-INDEX('Technology Adjustments'!$P$6:$P$33,$D$3)*0.44/(0.18*8.76)*U129","v":0.11456146654526525},{"$f":"(INDEX('Technology Adjustments'!G$6:G$33,$D$3)/1000)-INDEX('Technology Adjustments'!$P$6:$P$33,$D$3)*0.44/(0.18*8.76)*V129","v":0.134676792025819},{"$f":"(INDEX('Technology Adjustments'!H$6:H$33,$D$3)/1000)-INDEX('Technology Adjustments'!$P$6:$P$33,$D$3)*0.44/(0.18*8.76)*W129","v":0.15206442143892235},{"$f":"(INDEX('Technology Adjustments'!I$6:I$33,$D$3)/1000)-INDEX('Technology Adjustments'!$P$6:$P$33,$D$3)*0.44/(0.18*8.76)*X129","v":0.16803277777839737},{"$f":"(INDEX('Technology Adjustments'!J$6:J$33,$D$3)/1000)-INDEX('Technology Adjustments'!$P$6:$P$33,$D$3)*0.44/(0.18*8.76)*Y129","v":0.18079220402447455},{"$f":"(INDEX('Technology Adjustments'!K$6:K$33,$D$3)/1000)-INDEX('Technology Adjustments'!$P$6:$P$33,$D$3)*0.44/(0.18*8.76)*Z129","v":0.18450768862723688},{"$f":"(INDEX('Technology Adjustments'!L$6:L$33,$D$3)/1000)-INDEX('Technology Adjustments'!$P$6:$P$33,$D$3)*0.44/(0.18*8.76)*AA129","v":0.18498635622817056},{"$f":"(INDEX('Technology Adjustments'!M$6:M$33,$D$3)/1000)-INDEX('Technology Adjustments'!$P$6:$P$33,$D$3)*0.44/(0.18*8.76)*AB129","v":0.18181548305386444},{"$f":"(INDEX('Technology Adjustments'!N$6:N$33,$D$3)/1000)-(INDEX('Technology Adjustments'!$P$6:$P$33,$D$3)*AC129)*0.44/(0.18*8.76)","v":0.17890014915536229}]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,{"$f":"R$125","v":3.2253736080525765E-2},6.1328754871024807E-2,8.993737449838983E-2,0.11456146654526525,0.134676792025819,0.15206442143892235,0.16803277777839737,0.18079220402447455,0.18450768862723688,0.18498635622817056,0.18181548305386444,0.17890014915536229]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,3.2253736080525765E-2,6.1328754871024807E-2,8.993737449838983E-2,0.11456146654526525,0.134676792025819,0.15206442143892235,0.16803277777839737,0.18079220402447455,0.18450768862723688,0.18498635622817056,0.18181548305386444,0.17890014915536229]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,3.2253736080525765E-2,6.1328754871024807E-2,8.993737449838983E-2,0.11456146654526525,0.134676792025819,0.15206442143892235,0.16803277777839737,0.18079220402447455,0.18450768862723688,0.18498635622817056,0.18181548305386444,0.17890014915536229]
[null,null,null,null,null,null,"Used to subtract historical trend",null,null,null,null,null,null,null,null,null,null,1,2,3,4,5,6,7,8,9,10,11,12]
[]
[null,null,null,null,null,null,"Technology Adjustment"]
[null,null,null,null,null,null,"New major customers",null,null,null,null,null,null,null,null,null,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026]
[null,null,null,null,null,null,"Average energy use"]
[null,null,null,null,null,null,"Maximum demand",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,{"$f":"R$134","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,null,null,"Including Block Loads"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2004/05","2005/06","2006/07","2007/08","2008/09","2009/10","2010/11","2011/12","2012/13","2013/14","2014/15","2015/16","2016/17","2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25","2025/26","2026/27"]
[null,null,null,null,null,null,"Summer maxima",null,null,null,null,null,null,null,null,null,{"$f":"Q75","v":334.558349609375},357.8050537109375,358.3690185546875,412.1602783203125,437.00543212890625,420.52386474609375,371.3206787109375,377.0531005859375,412.5262451171875,441.96868896484375,{"$f":"AA75","v":381.25244140625}]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,{"$f":"R76+H97-SUM(H125,H135)","v":324.2674273817637},{"$f":"S76+I97-SUM(I125,I135)","v":349.90178580294003},{"$f":"T76+J97-SUM(J125,J135)","v":350.86636442007091},365.46494603292916,365.28861133313461,364.14754757801092,372.81440988308248,365.70638049120976,370.05833565016536,377.60971442273046,{"$f":"AB76+R97-SUM(R125,R135)+S161","v":355.12326648468377},{"$f":"AC76+S97-SUM(S125,S135)+T161","v":339.5812931911637},346.60018082543138,353.03931786675849,360.11807958518773,365.54345780603029,372.7434312446087,379.16024056462817,387.04522443700728,395.99339981418638,408.35502870045116,414.44018997998921]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,{"$f":"R77+H98-SUM(H126,H136)","v":349.91060409195165},379.39763485954245,381.06075443413641,401.94022846060921,404.37514390692633,405.3959725491365,418.31962123249019,406.37911213894967,413.73953095828796,429.39502292384384,{"$f":"AB77+R98-SUM(R126,R136)+S162","v":384.49114928641006},370.08355984262744,378.98487870782725,388.6516132848742,396.36940554207513,406.4115678843196,410.13997866482885,421.13248464253496,431.88831294951729,443.58490019632518,454.03015728970581,{"$f":"AM77+AC98-SUM(AC126,AC136)+AD162","v":465.70087291171501}]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,374.91353073719102,407.92791027993667,411.65175619028821,432.46595351762227,437.77474150522897,437.07811222640231,456.27637297909615,444.51150690842155,453.3711253729378,468.33632424025399,408.08531059389918,396.23172246426088,405.54073492403631,415.8552752969922,425.29794722551986,434.26187128073252,439.96198542600496,449.28300810132396,464.48463213584421,481.00414901872614,491.79431676595152,507.94846504064606]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026]
[null,null,null,null,null,null,"Winter maxima",null,null,null,null,null,null,null,null,null,{"$f":"Q81","v":316.23193359375},334.30718994140625,335.11627197265625,348.08868408203125,333.192626953125,350.11651611328125,349.79275512695312,345.0369873046875,338.42138671875,322.57110595703125,{"$f":"AA81","v":325.03643798828125}]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,{"$f":"R82+H105-SUM(H126,H135)","v":316.83557735497851},332.31289816938852,340.13628243878924,347.76381549648966,341.3552631831314,344.44001209145728,337.41766724706213,332.9894627593809,318.59691098408501,324.77929042454014,{"$f":"AB82+R105-SUM(R126,R135)+S168","v":328.25396438297867},{"$f":"AC82+S105-SUM(S126,S135)+T168","v":335.04726005931434},316.75342369757811,320.78095305029274,323.92693210485413,328.31079963289983,332.08282457230814,331.97178909963827,335.29259673546602,339.34264335940054,342.54339415683671,346.04643721836095]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,324.47487226983486,340.03061191311042,347.72377155488869,356.19835705616475,349.21424384819682,352.78760592969218,345.32078782265955,340.84102279328988,325.73639274892707,332.06443586549483,{"$f":"AB83+R106-SUM(R127,R136)+S169","v":334.32006449367509},341.13612065591241,323.15355680333408,326.72872509761515,330.12129075030248,334.84170008873093,338.31708880534865,338.35600908556899,341.15168069760591,345.73367124809027,349.3135855725281,353.10216277502832]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,334.74637009778871,351.02903295491046,359.25408827493681,367.11480471039164,361.04253507742277,363.26735321029162,356.3787158155547,349.94229009723995,335.87914368259476,341.13607662164117,342.49265164723988,348.92563467679059,330.90808851871549,334.54203522862593,338.12145623220204,342.65552048997381,345.86091445292413,346.5818594749224,348.75306917509999,353.43602935085192,357.15175239447524,361.22237518838011]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026]
[null,null,null,null,null,null,"Annual maxima",null,null,null,null,null,null,null,null,null,{"$f":"MAX(Q75,Q81)","v":334.558349609375},357.8050537109375,358.3690185546875,412.1602783203125,437.00543212890625,420.52386474609375,371.3206787109375,377.0531005859375,412.5262451171875,441.96868896484375,381.25244140625]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,{"$f":"R88+H113-SUM(H126,H135)","v":328.23809835092885},350.879281320796,353.23375973883645,366.56017743711317,366.21105192286984,366.12071523137723,372.81440988308248,365.75994122438942,370.05833565016536,377.60971442273046,{"$f":"AB88+R113-SUM(R126,R135)+S175","v":357.05132673646881},{"$f":"AC88+S113-SUM(S126,S135)+T175","v":363.87222837802534},348.36049084466697,354.18982487679182,360.81807958518772,366.24345780603028,373.51358297522938,379.86024056462816,387.74522443700727,396.69339981418636,409.05502870045109,415.1401899799892]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,350.25539078103219,379.39763485954245,381.08460358170157,401.94022846060921,404.37514390692633,405.3959725491365,418.31962123249019,406.37911213894967,413.73953095828796,429.39502292384384,{"$f":"AB89+R114-SUM(R127,R136)+S176","v":384.49114928641006},393.58355984262744,379.68487870782724,389.35161328487419,397.06940554207506,407.11156788431958,410.83997866482878,421.83248464253495,432.58831294951722,444.28490019632517,454.73015728970574,466.40087291171506]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,374.91353073719102,407.92791027993667,411.65175619028821,432.46595351762227,437.77474150522897,437.07811222640231,456.27637297909615,444.51150690842155,453.3711253729378,468.33632424025399,408.08531059389918,419.73172246426088,406.2407349240363,416.55527529699219,425.99794722551985,434.96187128073257,{"$f":"AH90+X115-SUM(X128,X137)+Y177","v":440.66198542600489},449.98300810132395,465.18463213584425,481.70414901872618,492.49431676595157,508.6484650406461]
[]
[null,null,null,null,null,null,"Summer industrial adjustments (MW)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Summer industrial adjustments"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2013/14","2014/15","2015/16","2016/17","2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25","2025/26","2026/27",null,"Peak industrial load",null,{"$f":"CHOOSE($D$3,'Industrial adjustments'!C4,'Industrial adjustments'!C5,'Industrial adjustments'!C6,'Industrial adjustments'!C7,'Industrial adjustments'!C8,'Industrial adjustments'!C9,'Industrial adjustments'!C10,'Industrial adjustments'!C11,'Industrial adjustments'!C12,'Industrial adjustments'!C13,'Industrial adjustments'!C14,'Industrial adjustments'!C15,'Industrial adjustments'!C16,'Industrial adjustments'!C17,'Industrial adjustments'!C18,'Industrial adjustments'!C19,'Industrial adjustments'!C20,'Industrial adjustments'!C21,'Industrial adjustments'!C22,'Industrial adjustments'!C23,'Industrial adjustments'!C24,'Industrial adjustments'!C25,'Industrial adjustments'!C26,'Industrial adjustments'!C27,'Industrial adjustments'!C28,'Industrial adjustments'!C29,'Industrial adjustments'!C30,'Industrial adjustments'!C31)","v":84.2}]
[null,null,null,null,null,null,"Peak industrial load",null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AH$159","v":84.2},84.2,84.2,84.2,84.2,84.2,84.2,84.2,84.2,84.2,{"$f":"$AH$159","v":84.2},84.2,null,"Proportion of MD",null,{"$f":"AH159/AA75","v":0.22085104475509251}]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,null,{"$f":"-AB76*$AH$160+S$160","v":8.2475698641618607},5.983612826528784,3.9859884953877724,2.1538248381775844,0.14163653813345434,-1.4011243374278592,-3.446494832468332,-5.2689666016707974,-7.5050313271900109,-10.041541941287335,{"$f":"-AL76*$AH$160+AC$160","v":-13.544567062966479},-15.268589616689454]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,null,-7.6804512965622962E-2,-2.6623045067707807,-5.1935070468439903,-7.9405385005317157,-10.133861051181071,-12.985256931328692,-14.046607317240813,-17.166067782288792,-20.215878054719695,-23.531430505090853,-26.491256910082228,-29.798513970849314]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,null,-6.76460809635266,-10.074043936747429,-12.720807892511289,-15.651460957781524,-18.333703470300819,-20.879470945785982,-22.499703872865354,-25.145379664086931,-29.455358001410985,-34.137977739413174,-37.195569632936639,-41.773663006541241]
[]
[null,null,null,null,null,null,"Winter industrial adjustments (MW)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Winter industrial adjustments"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,null,"Peak industrial load",null,{"$f":"CHOOSE($D$3,'Industrial adjustments'!C36,'Industrial adjustments'!C37,'Industrial adjustments'!C38,'Industrial adjustments'!C39,'Industrial adjustments'!C40,'Industrial adjustments'!C41,'Industrial adjustments'!C42,'Industrial adjustments'!C43,'Industrial adjustments'!C44,'Industrial adjustments'!C45,'Industrial adjustments'!C46,'Industrial adjustments'!C47,'Industrial adjustments'!C48,'Industrial adjustments'!C49,'Industrial adjustments'!C50,'Industrial adjustments'!C51,'Industrial adjustments'!C52,'Industrial adjustments'!C53,'Industrial adjustments'!C54,'Industrial adjustments'!C55,'Industrial adjustments'!C56,'Industrial adjustments'!C57,'Industrial adjustments'!C58,'Industrial adjustments'!C59,'Industrial adjustments'!C60,'Industrial adjustments'!C61,'Industrial adjustments'!C62,'Industrial adjustments'!C63)","v":84.2}]
[null,null,null,null,null,null,"Peak industrial load",null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AH$166","v":84.2},84.2,84.2,84.2,84.2,84.2,84.2,84.2,84.2,84.2,{"$f":"$AH$166","v":84.2},84.2,null,"Maximum demand",null,{"$f":"AH166/Z81","v":0.26102771898985905}]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,null,{"$f":"-AB82*$AH$167+S$167","v":-2.0187532465847369},-3.3689320412732116,-4.9707529607233312,-6.4020980840304418,-7.5204599162215686,-9.075118492688631,-10.413154133465738,-10.378440013750335,-11.552763745716035,-12.983533755268951,{"$f":"-AL82*$AH$167+AC$167","v":-14.113017249259968},-15.349369924987414]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,null,-4.1614862228402956,-5.5197047206011121,-7.2314766559928216,-8.5030339519658042,-9.708497748461042,-11.382033234612521,-12.615287845580283,-12.633542706071893,-13.62237225649379,-15.241041208058462,-16.504456911850482,-17.841669020912576]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,null,-7.0482951570330101,-8.271200452118876,-9.9706155621688595,-11.262935200860014,-12.534402049535913,-14.142114726633807,-15.279998893404823,-15.539165851976179,-16.30741626480733,-17.961750790911324,-19.273138307853714,-20.709977587335345]
[]
[null,null,null,null,null,null,"Annual industrial adjustments (MW)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026]
[null,null,null,null,null,null,"Peak industrial load",null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AH$159","v":84.2},84.2,84.2,84.2,84.2,84.2,84.2,84.2,84.2,84.2,{"$f":"$AH$159","v":84.2},84.2]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,null,{"$f":"-$AH$160*AB88+S$174","v":7.7010580346957624},5.7594209551592712,3.6854418875329742,2.0261278899039752,0.14163653813345434,-1.4011243374278592,-3.4663794551642582,-5.2689666016707974,-7.5050313271900109,-10.041541941287335,{"$f":"-$AH$160*AL88+AC$174","v":-13.544567062966479},-15.268589616689454]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,null,-7.6804512965622962E-2,-2.6623045067707807,-5.1935070468439903,-7.9405385005317157,-10.133861051181071,-12.985256931328692,-14.046607317240813,-17.166067782288792,-20.215878054719695,-23.531430505090853,-26.491256910082228,-29.798513970849314]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,null,-6.76460809635266,-10.074043936747429,-12.720807892511289,-15.651460957781524,-18.333703470300819,-20.879470945785982,-22.499703872865354,-25.145379664086931,-29.455358001410985,-34.137977739413174,-37.195569632936639,-41.773663006541241]
[]
[null,null,null,null,null,null,"Original Pre Adjustment B4 cap"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026]
[null,null,null,null,null,null,"Average energy use",null,null,null,null,null,null,null,null,null,218.11734898885092,222.5944906870524,234.01237424214682,231.43825022379556,229.99265098571777,221.61750793457031,230.45970026652017,223.34929974873862,221.24026807149252,215.04510752360025,210.52156956990561]
[null,null,null,null,null,null,"Forecast average energy use",null,null,null,null,null,null,null,null,null,null,217.45310910930513,228.90490609555192,228.65864443216933,230.75286746826907,230.75286746826907,226.71893648296759,225.85516179429567,218.31710032156511,211.93759307552747,213.93934562229128,220.22570827280057,224.34038350730589,228.13400825696041,231.43488810192218,234.80324865404745,238.11651881831781,239.54804876794842,240.54065096571097,243.87266049164404,247.36111613312622,250.30844751769723,253.23440956101265]
[null,null,null,null,null,null,"Low forecast",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA182","v":213.93934562229128},219.51959658441027,223.08040567084581,226.69837822516033,228.743795095347,229.09881455894572,228.22222159011122,226.38624330531306,225.41500658681016,226.56047668304794,228.19002168939548,229.8738809742033,231.66630608262508]
[null,null,null,null,null,null,"High forecast",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA183","v":213.93934562229128},220.48090818437234,228.69954236847971,238.88243034638768,245.285030504937,250.84516531136478,256.05380026737839,259.99065608293643,263.42958029174588,267.99011364599596,272.41820375572445,275.86629396727113,278.81325429140287]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2004/05","2005/06","2006/07","2007/08","2008/09","2009/10","2010/11","2011/12","2012/13","2013/14","2014/15","2015/16","2016/17","2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25","2025/26","2026/27"]
[null,null,null,null,null,null,"Summer maxima",null,null,null,null,null,null,null,null,null,334.558349609375,357.8050537109375,358.3690185546875,412.1602783203125,437.00543212890625,420.52386474609375,371.3206787109375,377.0531005859375,412.5262451171875,441.96868896484375,381.25244140625]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,324.2674273817637,349.90178580294003,350.86636442007091,365.46494603292916,365.28861133313461,364.14754757801092,372.81440988308248,365.70638049120976,370.05833565016536,377.60971442273046,343.90795035660244,354.15900911950592,363.20412970454197,371.50005449512616,380.61111983908006,387.59664656489707,396.85795885485544,405.10999937032352,415.23476345282461,426.7199281117019,442.58141124647148,450.38767974583402]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,349.91060409195165,379.39763485954245,381.06075443413641,401.94022846060921,404.37514390692633,405.3959725491365,418.31962123249019,406.37911213894967,413.73953095828796,429.39502292384384,381.60020753545621,393.30719310426923,404.76832312916957,417.20671325195116,427.13794338528197,440.04888923708722,444.85461875984805,458.97934462884831,472.78869869286427,487.80131705764421,501.20322968284188,516.17828703171972]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,374.91353073719102,407.92791027993667,411.65175619028821,432.46595351762227,437.77474150522897,437.07811222640231,456.27637297909615,444.51150690842155,453.3711253729378,468.33632424025399,411.88217242633237,426.86709515587933,438.85148019104594,452.12129772131897,464.26632748784647,475.79340664795745,483.12972207664876,495.10917996943544,514.62449782588249,535.82711311436742,549.671701881942,570.40102819634262]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026]
[null,null,null,null,null,null,"Winter maxima",null,null,null,null,null,null,null,null,null,316.23193359375,334.30718994140625,335.11627197265625,348.08868408203125,333.192626953125,350.11651611328125,349.79275512695312,345.0369873046875,338.42138671875,322.57110595703125,325.03643798828125]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,316.83557735497851,332.31289816938852,340.13628243878924,347.76381549648966,341.3552631831314,344.44001209145728,337.41766724706213,332.9894627593809,318.59691098408501,324.77929042454014,330.30497136564389,335.47752085545852,341.61411403279976,347.09761260086839,351.38206881310145,357.33798254702742,362.46401148355233,362.3310213174131,366.82986816980934,372.31116347089772,376.63822688915064,381.37470729250379]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,324.47487226983486,340.03061191311042,347.72377155488869,356.19835705616475,349.21424384819682,352.78760592969218,345.32078782265955,340.84102279328988,325.73639274892707,332.06443586549483,338.51380445259588,343.71715413138446,350.27497083382525,355.14632051612614,359.76446529078925,366.17579774478241,370.90040942870735,370.97034399566542,374.75856064272699,380.95969881237698,385.7998579674325,390.9227319450963]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,334.74637009778871,351.02903295491046,359.25408827493681,367.11480471039164,361.04253507742277,363.26735321029162,356.3787158155547,349.94229009723995,335.87914368259476,341.13607662164117,349.57320054035341,354.25816388378041,360.76864145538269,365.71953189603113,370.5905350737637,376.74969963804654,381.10894612410738,382.10181753092303,385.0449931285346,391.38276649799155,396.40670618538286,401.91125292487084]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026]
[null,null,null,null,null,null,"Annual maxima",null,null,null,null,null,null,null,null,null,{"$f":"MAX(Q187,Q193)","v":334.558349609375},357.8050537109375,358.3690185546875,412.1602783203125,437.00543212890625,420.52386474609375,371.3206787109375,377.0531005859375,412.5262451171875,441.96868896484375,{"$f":"MAX(AA187,AA193)","v":381.25244140625}]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,328.23809835092885,350.879281320796,353.23375973883645,366.56017743711317,366.21105192286984,366.12071523137723,372.81440988308248,365.75994122438942,370.05833565016536,377.60971442273046,346.38252243785359,355.17413617773707,364.56498633163233,372.07825845343308,380.61111983908006,387.59664656489707,396.94799520817207,405.10999937032352,415.23476345282461,426.7199281117019,442.58141124647148,450.38767974583402]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,350.25539078103219,379.39763485954245,381.08460358170157,401.94022846060921,404.37514390692633,405.3959725491365,418.31962123249019,406.37911213894967,413.73953095828796,429.39502292384384,381.60020753545621,393.30719310426923,404.76832312916957,417.20671325195116,427.13794338528197,440.04888923708722,444.85461875984805,458.97934462884831,472.78869869286427,487.80131705764421,501.20322968284188,516.17828703171972]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,374.91353073719102,407.92791027993667,411.65175619028821,432.46595351762227,437.77474150522897,437.07811222640231,456.27637297909615,444.51150690842155,453.3711253729378,468.33632424025399,411.88217242633237,426.86709515587933,438.85148019104594,452.12129772131897,464.26632748784647,475.79340664795745,483.12972207664876,495.10917996943544,514.62449782588249,535.82711311436742,549.671701881942,570.40102819634262]
[]
[null,null,null,null,null,null,"Original Pre Adjustment growth p.a. B4 cap"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026]
[null,null,null,null,null,null,"Average energy use"]
[null,null,null,null,null,null,"Forecast average energy use",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB182/AA182","v":1.0293838547193084},{"$f":"AC182/AB182","v":1.0186839005617288},1.0169101286640663,1.0144690389222628,1.0145542471135203,1.0141108361288138,1.0060118884516485,1.0041436455144082,1.0138521680745267,1.0143044145844371,1.0119150957541152,1.011689425875683]
[null,null,null,null,null,null,"Low forecast",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB183/AA183","v":1.026083331917687},1.0162209166827907,1.0162182444640737,1.009022635654478,1.0015520397545679,0.996173734156931,0.99195530447470803,0.99570982448260759,1.0050816053180409,1.0071925387437599,1.0073791977069875,1.0077974283151505]
[null,null,null,null,null,null,"High forecast",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.0305767157651784,1.0372759448960303,1.0445251786359124,1.026802306679756,1.0226680559958423,1.0207643426156863,1.015375111837618,1.0132271069299985,1.0173121535903422,1.0165233338255821,1.0126573414111435,1.0106825675647109]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2004/05","2005/06","2006/07","2007/08","2008/09","2009/10","2010/11","2011/12","2012/13","2013/14","2014/15","2015/16","2016/17","2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25","2025/26","2026/27"]
[null,null,null,null,null,null,"Summer maxima"]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB188/AA188","v":0.91074974297827727},{"$f":"AC188/AB188","v":1.029807565519419},1.0255397162069195,1.0228409429081458,1.0245250713525089,1.0183534488660511,1.0238942012838279,1.020793435866272,1.0249926294049476,1.0276594487498447,1.0371707110210646,1.017638039693934]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB189/AA189","v":0.88869266564166871},1.0306786666716508,1.0291404027839937,1.030729653018851,1.0238040995455731,1.0302266423569855,1.0109208991098524,1.0317513301500087,1.0300870926450576,1.0317533359115518,1.0274741214436163,1.0298782139898699]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.87945809690183041,1.0363815764136455,1.0280752139744813,1.0302376045866275,1.0268623261671994,1.0248285918612368,1.0154191195720361,1.024795530776486,1.0394161907029309,1.0412001670695019,1.0258377906394214,1.0377121948308936]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026]
[null,null,null,null,null,null,"Winter maxima"]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB194/AA194","v":1.0170136492812727},{"$f":"AC194/AB194","v":1.0156599201896017},1.0182921143619195,1.016051733060251,1.0123436637323109,1.0169499649030009,1.0143450435914696,0.99963309415024437,1.0124163998877014,1.0149423364254271,1.0116221694184873,1.0125756762463389]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB195/AA195","v":1.0194220394914961},1.0153711594928982,1.0190791079921897,1.0139072160100526,1.0130034988619667,1.0178209163843099,1.0129025777045426,1.000188553490857,1.0102116428128978,1.0165470220587216,1.0127051737234791,1.0132785792214996]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.0247324293644555,1.0134019522554509,1.018377777099692,1.0137231728918454,1.0133189582532807,1.0166198647330722,1.011570670103384,1.0026052167415989,1.007702595126686,1.0164598254296513,1.0128363845254211,1.0138861090228724]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026]
[null,null,null,null,null,null,"Annual maxima"]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB200/AA200","v":0.91730299620968347},{"$f":"AC200/AB200","v":1.0253812278922383},1.0264401294952283,1.0206088692098538,1.0229329749636928,1.0183534488660511,1.0241264952268085,1.0205618979329296,1.0249926294049476,1.0276594487498447,1.0371707110210646,1.017638039693934]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB201/AA201","v":0.88869266564166871},1.0306786666716508,1.0291404027839937,1.030729653018851,1.0238040995455731,1.0302266423569855,1.0109208991098524,1.0317513301500087,1.0300870926450576,1.0317533359115518,1.0274741214436163,1.0298782139898699]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.87945809690183041,1.0363815764136455,1.0280752139744813,1.0302376045866275,1.0268623261671994,1.0248285918612368,1.0154191195720361,1.024795530776486,1.0394161907029309,1.0412001670695019,1.0258377906394214,1.0377121948308936]
[]
[null,null,null,null,null,null,"Original Pre Adjustment 90% & 10% ration to 50% PoE B4 cap"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026]
[null,null,null,null,null,null,"Average energy use"]
[null,null,null,null,null,null,"Forecast average energy use"]
[null,null,null,null,null,null,"Low forecast",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB183/AB182","v":0.99679369091861147},{"$f":"AC183/AC182","v":0.99438363340223568},0.99370707575442652,0.98837213771594346,0.97570547201624758,0.95844766554916794,0.94505567659461387,0.93711813650551334,0.92901137924318788,0.92249754228383607,0.91836245741546874,0.91482949131685398]
[null,null,null,null,null,null,"High forecast",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB184/AB182","v":1.0011588107200255},{"$f":"AC184/AC182","v":1.019431003874663},1.0471145103334207,1.0598446609178271,1.0683206759245185,1.0753298491766825,1.0853382334781232,1.0951561793573832,1.0988936320526108,1.1012976009095661,1.1021054091583022,1.1010085666269909]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2004/05","2005/06","2006/07","2007/08","2008/09","2009/10","2010/11","2011/12","2012/13","2013/14","2014/15","2015/16","2016/17","2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25","2025/26","2026/27"]
[null,null,null,null,null,null,"Summer maxima"]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB188/AB189","v":0.90122579486450727},{"$f":"AC188/AC189","v":0.9004641037053579},0.8973136210281859,0.89044601319916261,0.89107307307458206,0.88080360170178684,0.89210708874104483,0.8826323103884206,0.87826710875458514,0.87478223856717419,0.88303782784187979,0.87254286176155493]
[null,null,null,null,null,null,"Forecast - 50% PoE"]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB190/AB189","v":1.0793552107490993},{"$f":"AC190/AC189","v":1.085327455586893},1.0842041116221433,1.0836865356197729,1.0869236383176439,1.0812285141154214,1.0860395772072746,1.0787177805785648,1.0884873078579991,1.0984536006307009,1.09670422959918,1.1050465362974302]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026]
[null,null,null,null,null,null,"Winter maxima"]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB194/AB195","v":0.9757503741975122},{"$f":"AC194/AC195","v":0.97602786716668677},0.97527412027068783,0.97733692438778264,0.97670032122012806,0.97586455671787797,0.97725427707629253,0.97671155439219348,0.97884319851341195,0.97729803081942623,0.97625289152113881,0.97557567295950054]
[null,null,null,null,null,null,"Forecast - 50% PoE"]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB196/AB195","v":1.0326704433978444},{"$f":"AC196/AC195","v":1.0306676859903439},1.0299583798310721,1.0297714231264994,1.0300921042166407,1.0288765722868281,1.0275236598178041,1.0300063703620139,1.0274481588043405,1.0273600271055126,1.0274931366585567,1.0281091890591767]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026]
[null,null,null,null,null,null,"Annual maxima"]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB200/AB201","v":0.90771051901398569},{"$f":"AC200/AC201","v":0.90304510673817562},0.9006756840882838,0.89183190642652721,0.89107307307458206,0.88080360170178684,0.89230948374723285,0.8826323103884206,0.87826710875458514,0.87478223856717419,0.88303782784187979,0.87254286176155493]
[null,null,null,null,null,null,"Forecast - 50% PoE"]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB202/AB201","v":1.0793552107490993},{"$f":"AC202/AC201","v":1.085327455586893},1.0842041116221433,1.0836865356197729,1.0869236383176439,1.0812285141154214,1.0860395772072746,1.0787177805785648,1.0884873078579991,1.0984536006307009,1.09670422959918,1.1050465362974302]

{"sheet":"HOTS66","index":14,"n_rows":252,"n_cols":39,"rows_kept":252,"cut":false,"hidden":false,"merged":[]}
["Terminal station:",null,"HOTS 66kV",null,null,null,"AVERAGE DEMAND",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MAXIMUM DEMAND"]
[null,"Which terminal station?"]
[null,null,"RCTS 22kV",6]
[null,null,"RCTS 66kV"]
[null,null,"WETS 66kV"]
[null,null,"KGTS 22kV"]
[null,null,"KGTS 66kV"]
[null,null,"HOTS 66kV"]
[null,null,"BETS 22kV"]
[null,null,"BETS 66kV"]
[null,null,"SHTS/GNTS"]
[null,null,"HYTS/TGTS/APD"]
[null,null,"BATS/ELTS"]
[null,null,"MLTS/GTS/PTH"]
[null,null,"ATS West"]
[null,null,"ATS-BLTS"]
[null,null,"BLTS 22kV"]
[null,null,"KTS East"]
[null,null,"KTS West"]
[null,null,"WMTS 66kV"]
[null,null,"WMTS 22kV"]
[null,null,"BTS 22kV"]
[null,null,"FBTS 66kV"]
[null,null,"RTS 66kV Bus 1&2"]
[null,null,"RTS 66kV Bus 3&4"]
[null,null,"RTS 22kV"]
[null,null,"SVTS 66kV"]
[null,null,"TSTS 66kV"]
[null,null,"Total Powercor"]
[null,null,"Total Citipower"]
[]
[]
["Scenarios"]
[null,"Population","Low",2]
[null,null,"Medium"]
[null,null,"High"]
[]
[null,"Electricity Prices","Low",2]
[null,null,"Medium"]
[null,null,"High"]
[]
[null,"Income","Low",2]
[null,null,"Medium",null,null,null,"SUMMER MAXIMUM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WINTER MAXIMUM"]
[null,null,"High"]
[]
["Technology adjustments"]
[null,"Adjust for solar?","Include",1]
[null,null,"Exclude"]
[]
[]
[null,"Adjust for efficiency?","Include",2]
[null,null,"Exclude"]
[]
[]
[null,"Adjust for battery storage?","Include",2]
[null,null,"Exclude"]
[]
[]
[null,"Adjust for EV?","Include",2]
[null,null,"Exclude"]
[]
[]
[null,"Adjust for microgeneration?","Include",2]
[null,null,"Exclude"]
[]
[null,null,null,null,null,null,"Number of simulations",null,null,null,null,null,null,null,null,null,1000,null,null,null,null,null,null,null,null,null,null,"Starting Point adjust.",null,{"$f":"Summary!$F$158","v":1}]
["Parameter selection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Growth Cap",{"$f":"Summary!$G$158","v":0.04},{"$f":"AC67+1","v":1.04}]
[null,"Model elasticities","Terminal station estimate",2,null,null,null,null,null,null,null,null,null,null,null,null,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026]
[null,null,"AEMO income elasticity",null,null,null,"Average energy use",null,null,null,null,null,null,null,null,null,36.42462627092997,40.192608197530113,46.280011812845864,46.80588642756144,48.251162052154541,48.285922527313232,47.899872303009033,46.693324089050293,42.515941619873047,38.812273979187012,37.513443549474083]
[null,null,null,null,null,null,"Forecast average energy use",null,null,null,null,null,null,null,null,null,null,40.20114494491424,44.488249910117538,46.284942155296108,46.485790890421221,46.485790890421221,45.998134842126404,45.690652439154171,44.00893379778833,40.873739783984043,39.906127498719819,{"$f":"AD$66*IF(AB207>$AD$67,$AD$67*AA70,AB207*AA70)","v":39.381634544355087},{"$f":"IF(AC207>$AD$67,$AD$67*AB70,AC207*AB70)","v":40.51953550770483},41.166366625120752,41.487320279388861,41.739217540978423,41.916035624315711,41.718506373337334,41.563668963285139,41.869419131995905,42.051675710515148,42.139378050833741,42.258351714123663]
[null,null,null,null,null,null,"Low forecast",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA70","v":39.906127498719819},{"$f":"AB70*AB233","v":39.369965048541154},{"$f":"AC70*AC233","v":40.507092845940505},{"$f":"AD70*AD233","v":41.207235877194101},{"$f":"AE70*AE233","v":41.346200893872513},41.159603378898474,40.802170903609301,40.33199122408594,40.098980148057109,40.214119358945524,40.283289997305062,40.3358670711999,40.400685180699199]
[null,null,null,null,null,null,"High forecast",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA71","v":39.906127498719819},{"$f":"AB70*AB234","v":39.301445909233898},{"$f":"AC70*AC234","v":41.149591829425567},{"$f":"AD70*AD234","v":42.659075508504031},{"$f":"AE70*AE234","v":43.02767617520427},43.382399731940716,43.647789426582307,43.686835600419883,43.721210160759604,43.990415129556318,44.17291711791718,44.209118864901029,44.231848293267554]
["Average demand model used"]
[null,"Error correction model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2004/05","2005/06","2006/07","2007/08","2008/09","2009/10","2010/11","2011/12","2012/13","2013/14","2014/15","2015/16","2016/17","2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25","2025/26","2026/27"]
[null,null,null,null,null,null,"Summer maxima",null,null,null,null,null,null,null,null,null,66.215728759765625,64.405342102050781,78.396743774414063,79.710487365722656,91.21380615234375,85.102020263671875,88.534683227539063,77.177230834960938,78.344322204589844,93.608230590820313,79.534820556640625]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,71.688888180265607,78.464475701279383,82.095071912457598,85.230802680537508,82.784338215721078,82.034572478977282,83.803627926109343,78.533375558314773,78.576513669285887,71.982175751876795,{"$f":"AB77*AB238","v":70.907992995570837},{"$f":"AC77*AC238","v":73.513879660818546},75.374352619048082,78.487639598355045,81.169800888373587,82.042575800124766,83.098399724966129,84.624429066313965,87.449054629714979,88.913727242708802,90.411918770990468,92.306552245008348]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,77.598315327975939,86.879673719765833,90.208416189318854,93.979261230237029,91.424119077484889,90.882875629250407,94.229350375576871,87.304307287630166,88.630840004138534,80.836681454690407,{"$f":"AD$66*IF(AB214>$AD$67,$AD$67*AA77,AB214*AA77)","v":80.831529011006253},{"$f":"IF(AC214>$AD$67,$AD$67*AB77,AC214*AB77)","v":84.064790171446504},87.427381778304365,90.924477049436547,94.561456131414019,96.408572190395475,97.468839835636459,100.46902020553382,104.26830260044592,105.97627389606384,109.53906998202206,111.53783996874222]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,84.624265882066183,95.410938977631162,98.85361864469526,103.21049387905643,100.80235176699753,100.45718612104373,104.23575670975751,96.677441009310812,97.43039027682795,89.723470172471053,{"$f":"AB77*AB240","v":92.677279064727657},{"$f":"AC77*AC240","v":95.117237354169262},100.60194103806893,104.03147915543668,109.25224933541136,110.65436694755536,112.88925922304271,117.4462590974496,120.63106611927537,124.11517426278432,126.58611616891586,130.08437722185587]
["Climatic adjustments"]
[null,"Temperature","Stable",2,null,null,null,null,null,null,null,null,null,null,null,null,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026]
[null,null,"CSIRO trends",null,null,null,"Winter maxima",null,null,null,null,null,null,null,null,null,64.341590881347656,64.082489013671875,74.750404357910156,69.771514892578125,72.821342468261719,70.782455444335938,71.286865234375,69.311058044433594,73.30609130859375,80.071243286132813,72.750045776367188]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,62.909554176731717,70.815355486962602,76.130522340671874,75.27080507802026,72.891360581058848,75.470524941320662,73.560310169090997,72.584151088996165,63.802208203365261,63.579102102433396,{"$f":"AB83*AB244","v":60.752773608624032},{"$f":"AC83*AC244","v":61.843306850269968},62.946215384823319,62.96220153696504,63.353662046226432,63.676764586198644,64.089792789927472,62.966700710454305,63.624418560525058,64.008606362897325,64.234454197911973,64.648996000400672]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,65.633711094329598,73.562163649231167,79.649253792623867,78.379323455442076,75.792161219996146,78.842354513346507,76.556488355975659,75.764418670415836,66.65192453488838,66.209311560856591,{"$f":"AD$66*IF(AB220>$AD$67,$AD$67*AA83,AB220*AA83)","v":63.680225998664099},{"$f":"IF(AC220>$AD$67,$AD$67*AB83,AC220*AB83)","v":64.780333384560691},65.839306447055776,66.096841142123708,66.212119413945572,66.925787768124948,67.178580406272715,66.467048362461085,66.760047358468611,67.133277974136149,67.513510847130917,67.860658898123646]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,69.074498978447949,77.793990707484937,84.35208349958188,82.698529389830853,80.147517316073944,83.097863548582069,81.003445783684924,80.08784660957518,70.021919790766233,69.990373994961672,{"$f":"AB83*AB246","v":67.280804902476518},{"$f":"AC83*AC246","v":68.360318095712898},69.875964156644386,70.08895254763155,69.961082881565076,70.688239374297652,71.081939232039915,70.01563102262898,70.930725448749584,71.053031693410901,71.667897512478788,71.547481285339089]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026]
[null,null,null,null,null,null,"Annual maxima",null,null,null,null,null,null,null,null,null,{"$f":"MAX(Q75,Q81)","v":66.215728759765625},64.405342102050781,78.396743774414063,79.710487365722656,91.21380615234375,85.102020263671875,88.534683227539063,77.177230834960938,78.344322204589844,93.608230590820313,{"$f":"MAX(AA75,AA81)","v":79.534820556640625}]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,71.768398120424436,78.742252166718345,82.745200631067163,85.294903623752546,82.860781516077026,82.273860505685249,83.860938200004696,79.03216391562718,78.602948018970977,72.173069605944562,{"$f":"AB89*AB250","v":70.982036000867751},{"$f":"AC89*AC250","v":73.513879660818546},75.374352619048082,78.487639598355045,81.169800888373587,82.042575800124766,83.098399724966129,84.624429066313965,87.449054629714979,88.913727242708802,90.411918770990468,92.306552245008348]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,77.598315327975939,86.879673719765833,90.224489417691345,93.979261230237029,91.432934185290279,90.882875629250407,94.229350375576871,87.386246057549485,88.630840004138534,80.836681454690407,{"$f":"AD$66*IF(AB226>$AD$67,$AD$67*AA89,AB226*AA89)","v":80.831529011006253},{"$f":"IF(AC226>$AD$67,$AD$67*AB89,AC226*AB89)","v":84.064790171446504},87.427381778304365,90.924477049436547,94.561456131414019,96.408572190395475,97.468839835636459,100.46902020553382,104.26830260044592,105.97627389606384,109.53906998202206,111.53783996874222]
["Time of use tariffs",null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,84.624265882066183,95.410938977631162,98.85361864469526,103.21049387905643,100.80235176699753,100.45718612104373,104.23575670975751,96.677441009310812,97.43039027682795,89.723470172471053,{"$f":"AB89*AB252","v":92.677279064727657},{"$f":"AC89*AC252","v":95.117237354169262},100.60194103806893,104.03147915543668,109.25224933541136,110.65436694755536,112.88925922304271,117.4462590974496,120.63106611927537,124.11517426278432,126.58611616891586,130.08437722185587]
[null,"Current",0.23968185526172561]
[null,"Residential demand on time of use tariffs by 2025",0.5]
[null,null,null,null,null,null,"Summer block load adjustments"]
[null,"CDD critical temperature",18.5,null,null,null,null,null,null,null,null,null,null,null,null,null,"2014/15","2015/16","2016/17","2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25","2025/26","2026/27"]
[null,"HDD critical temperature",16.5,null,null,null,"Average energy use"]
[null,null,null,null,null,null,"Maximum demand",null,null,null,null,null,null,null,null,null,{"$f":"INDEX('Block Loads'!B$3:B$30,HOTS66!$D$3)","v":0},{"$f":"INDEX('Block Loads'!C$3:C$30,HOTS66!$D$3)","v":0},{"$f":"INDEX('Block Loads'!D$3:D$30,HOTS66!$D$3)","v":0},{"$f":"INDEX('Block Loads'!E$3:E$30,HOTS66!$D$3)","v":0},{"$f":"INDEX('Block Loads'!F$3:F$30,HOTS66!$D$3)","v":0},{"$f":"INDEX('Block Loads'!G$3:G$30,HOTS66!$D$3)","v":0},{"$f":"INDEX('Block Loads'!H$3:H$30,HOTS66!$D$3)","v":0},{"$f":"INDEX('Block Loads'!I$3:I$30,HOTS66!$D$3)","v":0},{"$f":"INDEX('Block Loads'!J$3:J$30,HOTS66!$D$3)","v":0},{"$f":"INDEX('Block Loads'!K$3:K$30,HOTS66!$D$3)","v":0},{"$f":"INDEX('Block Loads'!L$3:L$30,HOTS66!$D$3)","v":0},{"$f":"INDEX('Block Loads'!M$3:M$30,HOTS66!$D$3)","v":0},{"$f":"INDEX('Block Loads'!N$3:N$30,HOTS66!$D$3)","v":0}]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,{"$f":"Q96","v":0},{"$f":"R96","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,{"$f":"Q97","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,null,null,"Winter block load adjustments"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026]
[null,null,null,null,null,null,"Average energy use"]
[null,null,null,null,null,null,"Maximum demand",null,null,null,null,null,null,null,null,null,{"$f":"INDEX('Block Loads'!P$3:P$30,HOTS66!$D$3)","v":0},{"$f":"INDEX('Block Loads'!Q$3:Q$30,HOTS66!$D$3)","v":0},{"$f":"INDEX('Block Loads'!R$3:R$30,HOTS66!$D$3)","v":0},{"$f":"INDEX('Block Loads'!S$3:S$30,HOTS66!$D$3)","v":0},{"$f":"INDEX('Block Loads'!T$3:T$30,HOTS66!$D$3)","v":0},{"$f":"INDEX('Block Loads'!U$3:U$30,HOTS66!$D$3)","v":0},{"$f":"INDEX('Block Loads'!V$3:V$30,HOTS66!$D$3)","v":0},{"$f":"INDEX('Block Loads'!W$3:W$30,HOTS66!$D$3)","v":0},{"$f":"INDEX('Block Loads'!X$3:X$30,HOTS66!$D$3)","v":0},{"$f":"INDEX('Block Loads'!Y$3:Y$30,HOTS66!$D$3)","v":0},{"$f":"INDEX('Block Loads'!Z$3:Z$30,HOTS66!$D$3)","v":0},{"$f":"INDEX('Block Loads'!AA$3:AA$30,HOTS66!$D$3)","v":0},{"$f":"INDEX('Block Loads'!AB$3:AB$30,HOTS66!$D$3)","v":0}]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,{"$f":"Q104","v":0},{"$f":"R104","v":0},0,0,{"$f":"U104","v":0},0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,{"$f":"Q105","v":0},{"$f":"R105","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,0,{"$f":"R106","v":0},0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,null,null,"Annual block load adjustments"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026]
[null,null,null,null,null,null,"Average energy use"]
[null,null,null,null,null,null,"Maximum demand",null,null,null,null,null,null,null,null,null,{"$f":"INDEX('Block Loads'!AD$3:AD$30,HOTS66!$D$3)","v":0},{"$f":"INDEX('Block Loads'!AE$3:AE$30,HOTS66!$D$3)","v":0},{"$f":"INDEX('Block Loads'!AF$3:AF$30,HOTS66!$D$3)","v":0},{"$f":"INDEX('Block Loads'!AG$3:AG$30,HOTS66!$D$3)","v":0},{"$f":"INDEX('Block Loads'!AH$3:AH$30,HOTS66!$D$3)","v":0},{"$f":"INDEX('Block Loads'!AI$3:AI$30,HOTS66!$D$3)","v":0},{"$f":"INDEX('Block Loads'!AJ$3:AJ$30,HOTS66!$D$3)","v":0},{"$f":"INDEX('Block Loads'!AK$3:AK$30,HOTS66!$D$3)","v":0},{"$f":"INDEX('Block Loads'!AL$3:AL$30,HOTS66!$D$3)","v":0},{"$f":"INDEX('Block Loads'!AM$3:AM$30,HOTS66!$D$3)","v":0},{"$f":"INDEX('Block Loads'!AN$3:AN$30,HOTS66!$D$3)","v":0},{"$f":"INDEX('Block Loads'!AO$3:AO$30,HOTS66!$D$3)","v":0},{"$f":"INDEX('Block Loads'!AP$3:AP$30,HOTS66!$D$3)","v":0}]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,{"$f":"Q112","v":0},{"$f":"R112","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,{"$f":"Q112","v":0},{"$f":"R112","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,{"$f":"Q112","v":0},{"$f":"R112","v":0},0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,null,null,"Windfarm Adjustment"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026]
[null,null,null,null,null,null,"Average energy use"]
[null,null,null,null,null,null,"Maximum demand",null,null,null,null,null,null,null,null,null,{"$f":"$R$120","v":-2.4089055971490612},-2.4089055971490612,{"$f":"$R$120","v":-2.4089055971490612},-2.4089055971490612,-2.4089055971490612,-2.4089055971490612,-2.4089055971490612,-2.4089055971490612,-2.4089055971490612,-2.4089055971490612,-2.4089055971490612,-2.4089055971490612,-2.4089055971490612]
[]
[null,null,null,null,null,null,"Solar Adjustment"]
[null,null,null,null,null,null,"New major customers",null,null,null,null,null,null,null,null,null,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026]
[null,null,null,null,null,null,"Average energy use"]
[null,null,null,null,null,null,"Maximum demand",null,null,null,null,null,null,null,null,null,null,{"$f":"(INDEX('Technology Adjustments'!C$6:C$33,$D$3)/1000)-INDEX('Technology Adjustments'!$P$6:$P$33,$D$3)*0.44/(0.18*8.76)*R129","v":0.32235557480250454},{"$f":"(INDEX('Technology Adjustments'!D$6:D$33,$D$3)/1000)-INDEX('Technology Adjustments'!$P$6:$P$33,$D$3)*0.44/(0.18*8.76)*S129","v":0.60222570979399337},{"$f":"(INDEX('Technology Adjustments'!E$6:E$33,$D$3)/1000)-INDEX('Technology Adjustments'!$P$6:$P$33,$D$3)*0.44/(0.18*8.76)*T129","v":0.87147882235519181},{"$f":"(INDEX('Technology Adjustments'!F$6:F$33,$D$3)/1000)-INDEX('Technology Adjustments'!$P$6:$P$33,$D$3)*0.44/(0.18*8.76)*U129","v":1.0891354328075278},{"$f":"(INDEX('Technology Adjustments'!G$6:G$33,$D$3)/1000)-INDEX('Technology Adjustments'!$P$6:$P$33,$D$3)*0.44/(0.18*8.76)*V129","v":1.2497137613684739},{"$f":"(INDEX('Technology Adjustments'!H$6:H$33,$D$3)/1000)-INDEX('Technology Adjustments'!$P$6:$P$33,$D$3)*0.44/(0.18*8.76)*W129","v":1.3745804649264712},{"$f":"(INDEX('Technology Adjustments'!I$6:I$33,$D$3)/1000)-INDEX('Technology Adjustments'!$P$6:$P$33,$D$3)*0.44/(0.18*8.76)*X129","v":1.4837105578572052},{"$f":"(INDEX('Technology Adjustments'!J$6:J$33,$D$3)/1000)-INDEX('Technology Adjustments'!$P$6:$P$33,$D$3)*0.44/(0.18*8.76)*Y129","v":1.5565857383232646},{"$f":"(INDEX('Technology Adjustments'!K$6:K$33,$D$3)/1000)-INDEX('Technology Adjustments'!$P$6:$P$33,$D$3)*0.44/(0.18*8.76)*Z129","v":1.5810066980838076},{"$f":"(INDEX('Technology Adjustments'!L$6:L$33,$D$3)/1000)-INDEX('Technology Adjustments'!$P$6:$P$33,$D$3)*0.44/(0.18*8.76)*AA129","v":1.5707193459439668},{"$f":"(INDEX('Technology Adjustments'!M$6:M$33,$D$3)/1000)-INDEX('Technology Adjustments'!$P$6:$P$33,$D$3)*0.44/(0.18*8.76)*AB129","v":1.5214275948043134},{"$f":"(INDEX('Technology Adjustments'!N$6:N$33,$D$3)/1000)-(INDEX('Technology Adjustments'!$P$6:$P$33,$D$3)*AC129)*0.44/(0.18*8.76)","v":1.478661893097021}]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,{"$f":"R$125","v":0.32235557480250454},0.60222570979399337,0.87147882235519181,1.0891354328075278,1.2497137613684739,1.3745804649264712,1.4837105578572052,1.5565857383232646,1.5810066980838076,1.5707193459439668,1.5214275948043134,1.478661893097021]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,0.32235557480250454,0.60222570979399337,0.87147882235519181,1.0891354328075278,1.2497137613684739,1.3745804649264712,1.4837105578572052,1.5565857383232646,1.5810066980838076,1.5707193459439668,1.5214275948043134,1.478661893097021]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,0.32235557480250454,0.60222570979399337,0.87147882235519181,1.0891354328075278,1.2497137613684739,1.3745804649264712,1.4837105578572052,1.5565857383232646,1.5810066980838076,1.5707193459439668,1.5214275948043134,1.478661893097021]
[null,null,null,null,null,null,"Used to subtract historical trend",null,null,null,null,null,null,null,null,null,null,1,2,3,4,5,6,7,8,9,10,11,12]
[]
[null,null,null,null,null,null,"Technology Adjustment"]
[null,null,null,null,null,null,"New major customers",null,null,null,null,null,null,null,null,null,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026]
[null,null,null,null,null,null,"Average energy use"]
[null,null,null,null,null,null,"Maximum demand",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,{"$f":"R$134","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,null,null,"Including Block Loads"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2004/05","2005/06","2006/07","2007/08","2008/09","2009/10","2010/11","2011/12","2012/13","2013/14","2014/15","2015/16","2016/17","2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25","2025/26","2026/27"]
[null,null,null,null,null,null,"Summer maxima",null,null,null,null,null,null,null,null,null,{"$f":"Q75","v":66.215728759765625},64.405342102050781,78.396743774414063,79.710487365722656,91.21380615234375,85.102020263671875,88.534683227539063,77.177230834960938,78.344322204589844,93.608230590820313,{"$f":"AA75","v":79.534820556640625}]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,{"$f":"R76+H97-SUM(H125,H135)","v":71.688888180265607},{"$f":"S76+I97-SUM(I125,I135)","v":78.464475701279383},{"$f":"T76+J97-SUM(J125,J135)","v":82.095071912457598},85.230802680537508,82.784338215721078,82.034572478977282,83.803627926109343,78.533375558314773,78.576513669285887,71.982175751876795,{"$f":"AB76+R97-SUM(R125,R135)+S161","v":70.585637420768336},{"$f":"AC76+S97-SUM(S125,S135)+T161","v":72.911653951024547},74.502873796692896,77.398504165547521,79.920087127005118,80.667995335198299,81.614689167108921,83.067843327990701,85.868047931631168,87.343007896764831,88.89049117618616,90.827890351911321]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,{"$f":"R77+H98-SUM(H126,H136)","v":77.598315327975939},86.879673719765833,90.208416189318854,93.979261230237029,91.424119077484889,90.882875629250407,94.229350375576871,87.304307287630166,88.630840004138534,80.836681454690407,{"$f":"AB77+R98-SUM(R126,R136)+S162","v":80.509173436203753},83.462564461652505,86.555902955949179,89.835341616629023,93.31174237004555,95.033991725469008,95.985129277779251,98.912434467210559,102.68729590236211,104.40555455011987,108.01764238721775,{"$f":"AM77+AC98-SUM(AC126,AC136)+AD162","v":110.05917807564519}]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,84.624265882066183,95.410938977631162,98.85361864469526,103.21049387905643,100.80235176699753,100.45718612104373,104.23575670975751,96.677441009310812,97.43039027682795,89.723470172471053,92.354923489925156,94.515011644375264,99.730462215713743,102.94234372262916,108.00253557404289,109.27978648262889,111.40554866518551,115.88967335912633,119.05005942119156,122.54445491684035,125.06468857411156,128.60571532875886]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026]
[null,null,null,null,null,null,"Winter maxima",null,null,null,null,null,null,null,null,null,{"$f":"Q81","v":64.341590881347656},64.082489013671875,74.750404357910156,69.771514892578125,72.821342468261719,70.782455444335938,71.286865234375,69.311058044433594,73.30609130859375,80.071243286132813,{"$f":"AA81","v":72.750045776367188}]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,{"$f":"R82+H105-SUM(H126,H135)","v":62.909554176731717},70.815355486962602,76.130522340671874,75.27080507802026,72.891360581058848,75.470524941320662,73.560310169090997,72.584151088996165,63.802208203365261,63.579102102433396,{"$f":"AB82+R105-SUM(R126,R135)+S168","v":60.430418033821525},{"$f":"AC82+S105-SUM(S126,S135)+T168","v":61.241081140475977},62.074736562468125,61.873066104157509,62.103948284857957,62.30218412127217,62.606082232070264,61.410114972131041,62.043411862441253,62.437887016953361,62.713026603107657,63.170334107303653]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,65.633711094329598,73.562163649231167,79.649253792623867,78.379323455442076,75.792161219996146,78.842354513346507,76.556488355975659,75.764418670415836,66.65192453488838,66.209311560856591,{"$f":"AB83+R106-SUM(R127,R136)+S169","v":63.357870423861591},{"$f":"AC83+S106-SUM(S127,S136)+T169","v":64.178107674766693},64.96782762470059,65.007705709316184,64.962405652577104,65.551207303198481,65.694869848415507,64.910462624137821,65.1790406603848,65.562558628192178,65.992083252326609,66.381997005026619]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,69.074498978447949,77.793990707484937,84.35208349958188,82.698529389830853,80.147517316073944,83.097863548582069,81.003445783684924,80.08784660957518,70.021919790766233,69.990373994961672,66.958449327674018,67.7580923859189,69.0044853342892,68.999817114824026,68.711369120196608,69.313658909371185,69.598228674182707,68.459045284305716,69.349718750665772,69.48231234746693,70.14646991767448,70.068819392242062]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026]
[null,null,null,null,null,null,"Annual maxima",null,null,null,null,null,null,null,null,null,{"$f":"MAX(Q75,Q81)","v":66.215728759765625},64.405342102050781,78.396743774414063,79.710487365722656,91.21380615234375,85.102020263671875,88.534683227539063,77.177230834960938,78.344322204589844,93.608230590820313,79.534820556640625]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,{"$f":"R88+H113-SUM(H126,H135)","v":71.768398120424436},78.742252166718345,82.745200631067163,85.294903623752546,82.860781516077026,82.273860505685249,83.860938200004696,79.03216391562718,78.602948018970977,72.173069605944562,{"$f":"AB88+R113-SUM(R126,R135)+S175","v":70.65968042606525},{"$f":"AC88+S113-SUM(S126,S135)+T175","v":72.911653951024547},74.502873796692896,77.398504165547521,79.920087127005118,80.667995335198299,81.614689167108921,83.067843327990701,85.868047931631168,87.343007896764831,88.89049117618616,90.827890351911321]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,77.598315327975939,86.879673719765833,90.224489417691345,93.979261230237029,91.432934185290279,90.882875629250407,94.229350375576871,87.386246057549485,88.630840004138534,80.836681454690407,{"$f":"AB89+R114-SUM(R127,R136)+S176","v":80.509173436203753},83.462564461652505,86.555902955949179,89.835341616629023,93.31174237004555,95.033991725469008,95.985129277779251,98.912434467210559,102.68729590236211,104.40555455011987,108.01764238721775,110.05917807564519]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,84.624265882066183,95.410938977631162,98.85361864469526,103.21049387905643,100.80235176699753,100.45718612104373,104.23575670975751,96.677441009310812,97.43039027682795,89.723470172471053,92.354923489925156,94.515011644375264,99.730462215713743,102.94234372262916,108.00253557404289,109.27978648262889,{"$f":"AH90+X115-SUM(X128,X137)+Y177","v":111.40554866518551},115.88967335912633,119.05005942119156,122.54445491684035,125.06468857411156,128.60571532875886]
[]
[null,null,null,null,null,null,"Summer industrial adjustments (MW)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Summer industrial adjustments"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2013/14","2014/15","2015/16","2016/17","2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25","2025/26","2026/27",null,"Peak industrial load",null,{"$f":"CHOOSE($D$3,'Industrial adjustments'!C4,'Industrial adjustments'!C5,'Industrial adjustments'!C6,'Industrial adjustments'!C7,'Industrial adjustments'!C8,'Industrial adjustments'!C9,'Industrial adjustments'!C10,'Industrial adjustments'!C11,'Industrial adjustments'!C12,'Industrial adjustments'!C13,'Industrial adjustments'!C14,'Industrial adjustments'!C15,'Industrial adjustments'!C16,'Industrial adjustments'!C17,'Industrial adjustments'!C18,'Industrial adjustments'!C19,'Industrial adjustments'!C20,'Industrial adjustments'!C21,'Industrial adjustments'!C22,'Industrial adjustments'!C23,'Industrial adjustments'!C24,'Industrial adjustments'!C25,'Industrial adjustments'!C26,'Industrial adjustments'!C27,'Industrial adjustments'!C28,'Industrial adjustments'!C29,'Industrial adjustments'!C30,'Industrial adjustments'!C31)","v":0}]
[null,null,null,null,null,null,"Peak industrial load",null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AH$159","v":0},0,0,0,0,0,0,0,0,0,{"$f":"$AH$159","v":0},0,null,"Proportion of MD",null,{"$f":"AH159/AA75","v":0}]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,null,{"$f":"-AB76*$AH$160+S$160","v":0},0,0,0,0,0,0,0,0,0,{"$f":"-AL76*$AH$160+AC$160","v":0},0]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,null,null,"Winter industrial adjustments (MW)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Winter industrial adjustments"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,null,"Peak industrial load",null,{"$f":"CHOOSE($D$3,'Industrial adjustments'!C36,'Industrial adjustments'!C37,'Industrial adjustments'!C38,'Industrial adjustments'!C39,'Industrial adjustments'!C40,'Industrial adjustments'!C41,'Industrial adjustments'!C42,'Industrial adjustments'!C43,'Industrial adjustments'!C44,'Industrial adjustments'!C45,'Industrial adjustments'!C46,'Industrial adjustments'!C47,'Industrial adjustments'!C48,'Industrial adjustments'!C49,'Industrial adjustments'!C50,'Industrial adjustments'!C51,'Industrial adjustments'!C52,'Industrial adjustments'!C53,'Industrial adjustments'!C54,'Industrial adjustments'!C55,'Industrial adjustments'!C56,'Industrial adjustments'!C57,'Industrial adjustments'!C58,'Industrial adjustments'!C59,'Industrial adjustments'!C60,'Industrial adjustments'!C61,'Industrial adjustments'!C62,'Industrial adjustments'!C63)","v":0}]
[null,null,null,null,null,null,"Peak industrial load",null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AH$166","v":0},0,0,0,0,0,0,0,0,0,{"$f":"$AH$166","v":0},0,null,"Maximum demand",null,{"$f":"AH166/Z81","v":0}]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,null,{"$f":"-AB82*$AH$167+S$167","v":0},0,0,0,0,0,0,0,0,0,{"$f":"-AL82*$AH$167+AC$167","v":0},0]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,null,null,"Annual industrial adjustments (MW)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026]
[null,null,null,null,null,null,"Peak industrial load",null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AH$159","v":0},0,0,0,0,0,0,0,0,0,{"$f":"$AH$159","v":0},0]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,null,{"$f":"-$AH$160*AB88+S$174","v":0},0,0,0,0,0,0,0,0,0,{"$f":"-$AH$160*AL88+AC$174","v":0},0]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,null,null,"Original Pre Adjustment B4 cap"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026]
[null,null,null,null,null,null,"Average energy use",null,null,null,null,null,null,null,null,null,36.42462627092997,40.192608197530113,46.280011812845864,46.80588642756144,48.251162052154541,48.285922527313232,47.899872303009033,46.693324089050293,42.515941619873047,38.812273979187012,37.513443549474083]
[null,null,null,null,null,null,"Forecast average energy use",null,null,null,null,null,null,null,null,null,null,40.20114494491424,44.488249910117538,46.284942155296108,46.485790890421221,46.485790890421221,45.998134842126404,45.690652439154171,44.00893379778833,40.873739783984043,39.906127498719819,39.381634544355087,40.51953550770483,41.166366625120752,41.487320279388861,41.739217540978423,41.916035624315704,41.718506373337327,41.563668963285131,41.869419131995897,42.051675710515141,42.139378050833734,42.258351714123656]
[null,null,null,null,null,null,"Low forecast",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA182","v":39.906127498719819},39.369965048541154,40.507092845940505,41.207235877194101,41.346200893872513,41.159603378898474,40.802170903609294,40.331991224085932,40.098980148057102,40.214119358945517,40.283289997305054,40.335867071199893,40.400685180699192]
[null,null,null,null,null,null,"High forecast",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA183","v":39.906127498719819},39.301445909233898,41.149591829425567,42.659075508504039,43.02767617520427,43.382399731940716,43.647789426582307,43.686835600419869,43.721210160759597,43.990415129556304,44.172917117917173,44.209118864901022,44.231848293267539]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2004/05","2005/06","2006/07","2007/08","2008/09","2009/10","2010/11","2011/12","2012/13","2013/14","2014/15","2015/16","2016/17","2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25","2025/26","2026/27"]
[null,null,null,null,null,null,"Summer maxima",null,null,null,null,null,null,null,null,null,66.215728759765625,64.405342102050781,78.396743774414063,79.710487365722656,91.21380615234375,85.102020263671875,88.534683227539063,77.177230834960938,78.344322204589844,93.608230590820313,79.534820556640625]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,71.688888180265607,78.464475701279383,82.095071912457598,85.230802680537508,82.784338215721078,82.034572478977282,83.803627926109343,78.533375558314773,78.576513669285887,71.982175751876795,70.907992995570837,74.910961734521649,76.818767501453664,80.288305614156698,83.157346401764102,84.051492314072945,85.133169426698203,86.696565531762388,89.590355634242002,91.090892613646488,92.625769261487974,94.566795238870284]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,77.598315327975939,86.879673719765833,90.208416189318854,93.979261230237029,91.424119077484889,90.882875629250407,94.229350375576871,87.304307287630166,88.630840004138534,80.836681454690407,80.831529011006253,85.662385236759548,89.102771443122847,93.010469400146619,96.876913306578601,98.769258344756267,99.855487987910621,102.92913157896031,106.8214442215195,108.57123736034083,112.22127302676209,114.26898543142497]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,84.624265882066183,95.410938977631162,98.85361864469526,103.21049387905643,100.80235176699753,100.45718612104373,104.23575670975751,96.677441009310812,97.43039027682795,89.723470172471053,92.677279064727657,96.924876779823165,102.52979760711564,106.41817278066705,111.92742921287636,113.36387945290366,115.65349590002187,120.32207969549019,123.5848707561822,127.15429170609217,129.68573775841637,133.26965816969337]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026]
[null,null,null,null,null,null,"Winter maxima",null,null,null,null,null,null,null,null,null,64.341590881347656,64.082489013671875,74.750404357910156,69.771514892578125,72.821342468261719,70.782455444335938,71.286865234375,69.311058044433594,73.30609130859375,80.071243286132813,72.750045776367188]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,62.909554176731717,70.815355486962602,76.130522340671874,75.27080507802026,72.891360581058848,75.470524941320662,73.560310169090997,72.584151088996165,63.802208203365261,63.579102102433396,60.752773608624032,61.843306850269968,62.946215384823319,62.96220153696504,63.353662046226432,63.676764586198644,64.089792789927472,62.966700710454305,63.624418560525058,64.008606362897325,64.234454197911973,64.648996000400672]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,65.633711094329598,73.562163649231167,79.649253792623867,78.379323455442076,75.792161219996146,78.842354513346507,76.556488355975659,75.764418670415836,66.65192453488838,66.209311560856591,63.680225998664099,64.780333384560691,65.839306447055776,66.096841142123708,66.212119413945572,66.925787768124948,67.178580406272715,66.467048362461085,66.760047358468611,67.133277974136149,67.513510847130917,67.860658898123646]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,69.074498978447949,77.793990707484937,84.35208349958188,82.698529389830853,80.147517316073944,83.097863548582069,81.003445783684924,80.08784660957518,70.021919790766233,69.990373994961672,67.280804902476518,68.360318095712898,69.875964156644386,70.08895254763155,69.961082881565076,70.688239374297652,71.081939232039915,70.01563102262898,70.930725448749584,71.053031693410901,71.667897512478788,71.547481285339089]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026]
[null,null,null,null,null,null,"Annual maxima",null,null,null,null,null,null,null,null,null,{"$f":"MAX(Q187,Q193)","v":66.215728759765625},64.405342102050781,78.396743774414063,79.710487365722656,91.21380615234375,85.102020263671875,88.534683227539063,77.177230834960938,78.344322204589844,93.608230590820313,{"$f":"MAX(AA187,AA193)","v":79.534820556640625}]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,71.768398120424436,78.742252166718345,82.745200631067163,85.294903623752546,82.860781516077026,82.273860505685249,83.860938200004696,79.03216391562718,78.602948018970977,72.173069605944562,70.982036000867751,74.910961734521649,76.818767501453664,80.288305614156698,83.157346401764102,84.051492314072945,85.133169426698203,86.696565531762388,89.590355634242002,91.090892613646488,92.625769261487974,94.566795238870284]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,77.598315327975939,86.879673719765833,90.224489417691345,93.979261230237029,91.432934185290279,90.882875629250407,94.229350375576871,87.386246057549485,88.630840004138534,80.836681454690407,80.831529011006253,85.662385236759548,89.102771443122847,93.010469400146619,96.876913306578601,98.769258344756267,99.855487987910621,102.92913157896031,106.8214442215195,108.57123736034083,112.22127302676209,114.26898543142497]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,84.624265882066183,95.410938977631162,98.85361864469526,103.21049387905643,100.80235176699753,100.45718612104373,104.23575670975751,96.677441009310812,97.43039027682795,89.723470172471053,92.677279064727657,96.924876779823165,102.52979760711564,106.41817278066705,111.92742921287636,113.36387945290366,115.65349590002187,120.32207969549019,123.5848707561822,127.15429170609217,129.68573775841637,133.26965816969337]
[]
[null,null,null,null,null,null,"Original Pre Adjustment growth p.a. B4 cap"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026]
[null,null,null,null,null,null,"Average energy use"]
[null,null,null,null,null,null,"Forecast average energy use",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB182/AA182","v":0.98685683158854343},{"$f":"AC182/AB182","v":1.0288942035168229},1.0159634386058776,1.0077965018674311,1.0060716686422069,1.0042362577392279,0.99528750159607682,0.99628851980781474,1.0073561881406776,1.0043529760454681,1.0020855849103931,1.0028233369544848]
[null,null,null,null,null,null,"Low forecast",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB183/AA183","v":0.98656440792968791},1.0288831294616931,1.017284455191994,1.0033723450195144,0.99548694895927681,0.99131593975775711,0.9884766013888302,0.99422267364052985,1.0028713750440357,1.0017200585133328,1.0013051832136441,1.0016069596169801]
[null,null,null,null,null,null,"High forecast",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.98484739995116488,1.0470248836253997,1.0366828347978669,1.0086406154448131,1.0082440788875524,1.0061174507699304,1.0008945739142927,1.0007868402429998,1.0061573082677002,1.0041486762019267,1.0008195462139666,1.0005141343901465]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2004/05","2005/06","2006/07","2007/08","2008/09","2009/10","2010/11","2011/12","2012/13","2013/14","2014/15","2015/16","2016/17","2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25","2025/26","2026/27"]
[null,null,null,null,null,null,"Summer maxima"]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB188/AA188","v":0.98507710075326593},{"$f":"AC188/AB188","v":1.0564529973257155},1.0254676448247071,1.0451652405466851,1.0357342301056298,1.0107524584537473,1.0128692196038993,1.0183641242959984,1.0333783706970425,1.0167488673170415,1.0168499462877318,1.0209555720061301]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB189/AA189","v":0.99993626106871991},1.0597645038373023,1.0401621574843443,1.0438560764579381,1.0415699859528489,1.0195334984733577,1.0109976490798669,1.030780918034488,1.0378154617924982,1.0163805418619198,1.0336188087670681,1.0182470965569472]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.032921251112765,1.045832136613861,1.0578274743647571,1.0379243426233151,1.0517698837355924,1.0128337642535798,1.0201970544600973,1.0403669924470258,1.0271171431623309,1.0288823456145535,1.0199084593870842,1.0276354244747659]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026]
[null,null,null,null,null,null,"Winter maxima"]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB194/AA194","v":0.95554626598444536},{"$f":"AC194/AB194","v":1.0179503449286327},1.0178339191535088,1.000253965262947,1.0062173891589792,1.0050999820615967,1.0064863252147447,0.98247627226453327,1.0104454869422999,1.0060383703468629,1.003528397942836,1.0064535739840095]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB195/AA195","v":0.96180166350366181},1.0172754943727691,1.0163471382002407,1.0039115645192136,1.0017440814088829,1.0107785154816999,1.0037772082567575,0.98940834951395917,1.0044081842540944,1.0055906283838216,1.0056638508422195,1.0051419048815098]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.96128654645165623,1.01604489118109,1.0221714307825396,1.0030480923384426,0.99817560883108403,1.0103937283812996,1.005569524170175,0.9849988869052928,1.013069859012266,1.0017243055655718,1.0086536183525707,0.99831980243150387]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026]
[null,null,null,null,null,null,"Annual maxima"]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB200/AA200","v":0.98349753430774534},{"$f":"AC200/AB200","v":1.0553509867427002},1.0254676448247071,1.0451652405466851,1.0357342301056298,1.0107524584537473,1.0128692196038993,1.0183641242959984,1.0333783706970425,1.0167488673170415,1.0168499462877318,1.0209555720061301]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB201/AA201","v":0.99993626106871991},1.0597645038373023,1.0401621574843443,1.0438560764579381,1.0415699859528489,1.0195334984733577,1.0109976490798669,1.030780918034488,1.0378154617924982,1.0163805418619198,1.0336188087670681,1.0182470965569472]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.032921251112765,1.045832136613861,1.0578274743647571,1.0379243426233151,1.0517698837355924,1.0128337642535798,1.0201970544600973,1.0403669924470258,1.0271171431623309,1.0288823456145535,1.0199084593870842,1.0276354244747659]
[]
[null,null,null,null,null,null,"Original Pre Adjustment 90% & 10% ration to 50% PoE B4 cap"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026]
[null,null,null,null,null,null,"Average energy use"]
[null,null,null,null,null,null,"Forecast average energy use"]
[null,null,null,null,null,null,"Low forecast",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB183/AB182","v":0.9997036817808872},{"$f":"AC183/AC182","v":0.99969292190523851},1.0009927825898632,0.99659849359838126,0.9861134396802983,0.97342628652457175,0.96676498585918869,0.96476035798182669,0.96046518419966742,0.95794731878501815,0.95720129097638262,0.95604025102560752]
[null,null,null,null,null,null,"High forecast",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB184/AB182","v":0.99796380632624904},{"$f":"AC184/AC182","v":1.0155494458124015},1.036260399101445,1.0371283535654305,1.0393678245009998,1.0413148280001461,1.0471812008193209,1.0519093056818518,1.0506574020258996,1.0504436831959971,1.0491165486963407,1.046700746694867]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2004/05","2005/06","2006/07","2007/08","2008/09","2009/10","2010/11","2011/12","2012/13","2013/14","2014/15","2015/16","2016/17","2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25","2025/26","2026/27"]
[null,null,null,null,null,null,"Summer maxima"]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB188/AB189","v":0.87723186562406608},{"$f":"AC188/AC189","v":0.87449072924455251},0.86213667944649219,0.86321793806612201,0.85838146121153458,0.85098839175940111,0.85256375129832795,0.84229376272600354,0.83869260790422595,0.83899654114949229,0.82538512318781965,0.82758059749836188]
[null,null,null,null,null,null,"Forecast - 50% PoE"]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB190/AB189","v":1.1465486326765939},{"$f":"AC190/AC189","v":1.1314753437221667},1.1506914537732835,1.1441526256881711,1.1553570958507793,1.1477648142016472,1.1582087097108162,1.1689798393294242,1.1569294129734828,1.1711600125185586,1.1556252594594023,1.1662802261394984]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026]
[null,null,null,null,null,null,"Winter maxima"]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB194/AB195","v":0.95402886305551926},{"$f":"AC194/AC195","v":0.95466175641833428},0.95605829984617297,0.95257504668916848,0.95682878915491876,0.95145334421489269,0.95402124311550895,0.94733709803211774,0.95303135749579726,0.95345569730048574,0.95143110455855828,0.95267268326196908]
[null,null,null,null,null,null,"Forecast - 50% PoE"]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB196/AB195","v":1.05654155347828},{"$f":"AC196/AC195","v":1.0552634499408957},1.0613107568627664,1.0603979151881686,1.0566205024216442,1.0562182640151851,1.058104217179956,1.0533886000295456,1.0624726652437271,1.0583876407879991,1.0615341523973556,1.0543293042991273]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026]
[null,null,null,null,null,null,"Annual maxima"]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB200/AB201","v":0.87814788201275562},{"$f":"AC200/AC201","v":0.87449072924455251},0.86213667944649219,0.86321793806612201,0.85838146121153458,0.85098839175940111,0.85256375129832795,0.84229376272600354,0.83869260790422595,0.83899654114949229,0.82538512318781965,0.82758059749836188]
[null,null,null,null,null,null,"Forecast - 50% PoE"]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB202/AB201","v":1.1465486326765939},{"$f":"AC202/AC201","v":1.1314753437221667},1.1506914537732835,1.1441526256881711,1.1553570958507793,1.1477648142016472,1.1582087097108162,1.1689798393294242,1.1569294129734828,1.1711600125185586,1.1556252594594023,1.1662802261394984]

{"sheet":"KTSeast","index":15,"n_rows":252,"n_cols":39,"rows_kept":252,"cut":false,"hidden":false,"merged":[]}
["Terminal station:",null,"KTS East",null,null,null,"AVERAGE DEMAND",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MAXIMUM DEMAND"]
[null,"Which terminal station?"]
[null,null,"RCTS 22kV",16]
[null,null,"RCTS 66kV"]
[null,null,"WETS 66kV"]
[null,null,"KGTS 22kV"]
[null,null,"KGTS 66kV"]
[null,null,"HOTS 66kV"]
[null,null,"BETS 22kV"]
[null,null,"BETS 66kV"]
[null,null,"SHTS/GNTS"]
[null,null,"HYTS/TGTS/APD"]
[null,null,"BATS/ELTS"]
[null,null,"MLTS/GTS/PTH"]
[null,null,"ATS West"]
[null,null,"ATS-BLTS"]
[null,null,"BLTS 22kV"]
[null,null,"KTS East"]
[null,null,"KTS West"]
[null,null,"WMTS 66kV"]
[null,null,"WMTS 22kV"]
[null,null,"BTS 22kV"]
[null,null,"FBTS 66kV"]
[null,null,"RTS 66kV Bus 1&2"]
[null,null,"RTS 66kV Bus 3&4"]
[null,null,"RTS 22kV"]
[null,null,"SVTS 66kV"]
[null,null,"TSTS 66kV"]
[null,null,"Total Powercor"]
[null,null,"Total Citipower"]
[]
[]
["Scenarios"]
[null,"Population","Low",2]
[null,null,"Medium"]
[null,null,"High"]
[]
[null,"Electricity Prices","Low",2]
[null,null,"Medium"]
[null,null,"High"]
[]
[null,"Income","Low",2]
[null,null,"Medium",null,null,null,"SUMMER MAXIMUM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WINTER MAXIMUM"]
[null,null,"High"]
[]
["Technology adjustments"]
[null,"Adjust for solar?","Include",1]
[null,null,"Exclude"]
[]
[]
[null,"Adjust for efficiency?","Include",2]
[null,null,"Exclude"]
[]
[]
[null,"Adjust for battery storage?","Include",2]
[null,null,"Exclude"]
[]
[]
[null,"Adjust for EV?","Include",2]
[null,null,"Exclude"]
[]
[]
[null,"Adjust for microgeneration?","Include",2]
[null,null,"Exclude"]
[]
[null,null,null,null,null,null,"Number of simulations",null,null,null,null,null,null,null,null,null,1000,null,null,null,null,null,null,null,null,null,null,"Starting Point adjust.",null,{"$f":"Summary!$F$159","v":1}]
["Parameter selection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Growth Cap",{"$f":"Summary!$G$159","v":0.04},{"$f":"AC67+1","v":1.04}]
[null,"Model elasticities","Terminal station estimate",2,null,null,null,null,null,null,null,null,null,null,null,null,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026]
[null,null,"AEMO income elasticity",null,null,null,"Average energy use",null,null,null,null,null,null,null,null,null,null,null,58.21760892868042,63.045130570729576,64.607345263163253,64.667238076527909,67.600943565368652,68.127911249796554,67.49010705947876,73.028659184773758,71.923634847005204]
[null,null,null,null,null,null,"Forecast average energy use",null,null,null,null,null,null,null,null,null,null,null,null,61.262249936790631,66.271111613475071,66.271111613475071,66.903282300916601,68.644813864605254,69.484037783092376,70.57662933089135,72.232032451846194,{"$f":"AD$66*IF(AB207>$AD$67,$AD$67*AA70,AB207*AA70)","v":73.823232750494824},{"$f":"IF(AC207>$AD$67,$AD$67*AB70,AC207*AB70)","v":75.447888228123176},76.950116039904358,78.486756777929699,80.165755532563026,81.819442837873737,83.296346220701182,84.90836774102209,87.042334929537361,89.171321511684326,91.28808744489956,93.502515243359611]
[null,null,null,null,null,null,"Low forecast",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA70","v":72.232032451846194},{"$f":"AB70*AB233","v":73.529234916214577},{"$f":"AC70*AC233","v":74.936446663348732},{"$f":"AD70*AD233","v":76.267556326820639},{"$f":"AE70*AE233","v":77.406279179766685},78.412210255887558,79.254855861785273,80.090983986183119,81.212327951461972,82.737651678601424,84.313292833596421,85.940077497257477,87.638980921345151]
[null,null,null,null,null,null,"High forecast",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA71","v":72.232032451846194},{"$f":"AB70*AB234","v":74.050668230398017},{"$f":"AC70*AC234","v":76.541235380345285},{"$f":"AD70*AD234","v":79.090889168550873},{"$f":"AE70*AE234","v":81.062155609810318},83.222101444850068,85.334009872164728,87.444820661887405,89.684309228133984,92.263498558837057,94.875070641526406,97.432291405322033,100.04832928443717]
["Average demand model used"]
[null,"Long run model only",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2004/05","2005/06","2006/07","2007/08","2008/09","2009/10","2010/11","2011/12","2012/13","2013/14","2014/15","2015/16","2016/17","2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25","2025/26","2026/27"]
[null,null,null,null,null,null,"Summer maxima",null,null,null,null,null,null,null,null,null,null,92.788536071777344,112.20527648925781,129.01914978027344,128.16224670410156,126.50910949707031,139.02998352050781,109.02799224853516,132.33274841308594,146.09140014648437,128.89558410644531]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,null,null,109.06295269585173,113.39556256031669,118.05657900881262,117.65136959131343,124.04273383021938,126.52618617144182,129.26200225728985,132.84582519543201,{"$f":"AB77*AB238","v":136.80903687833737},{"$f":"AC77*AC238","v":142.13467091560651},146.37323621009071,148.71931396056323,154.19673481575475,159.10207076010815,162.69830435721593,168.6499711766775,175.37248932453679,181.07334798257355,187.52444466572007,193.39836202176437]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,null,null,117.12615902084355,121.6397349132846,126.78022615360621,126.33475325802698,133.2871698322565,136.34897973018852,140.41213553512506,143.32093709385953,{"$f":"AD$66*IF(AB214>$AD$67,$AD$67*AA77,AB214*AA77)","v":148.52726578283557},{"$f":"IF(AC214>$AD$67,$AD$67*AB77,AC214*AB77)","v":154.36141273155266},158.77518299530334,164.26720827474605,170.83789660573589,174.88291168603649,179.4798222550429,186.65901514524464,194.12537575105443,201.62306738375437,209.68799007910457,217.05141552572667]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,null,null,126.12468756390928,132.93978096971361,135.15767559228428,135.57336304570441,145.20343291527192,148.35693287592761,154.70406813441124,155.02293827063704,{"$f":"AB77*AB240","v":163.74320190578308},{"$f":"AC77*AC240","v":170.46314485123634},177.37551558712599,185.28346178318139,192.55915208099054,196.42958105745186,202.54320527827292,212.98577503876911,221.32201269543515,232.04939595729761,242.15919816188412,252.15506139606052]
["Climatic adjustments"]
[null,"Temperature","Stable",2,null,null,null,null,null,null,null,null,null,null,null,null,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026]
[null,null,"CSIRO trends",null,null,null,"Winter maxima",null,null,null,null,null,null,null,null,null,null,null,84.128501892089844,96.36767578125,99.122970581054688,97.73724365234375,104.30271148681641,108.03650665283203,102.07904815673828,112.95366668701172,116.25095367431641]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,null,null,92.622512622207211,96.235743047007375,99.339665860413078,101.29317735024763,104.4581860072544,105.78425865429422,105.23703060952406,108.82993082371236,{"$f":"AB83*AB244","v":111.5451605744161},{"$f":"AC83*AC244","v":114.10289059904821},116.74555486645349,119.14846728632588,122.17927002831688,124.86074747237973,127.88762332633942,129.88865606424864,133.30785497084901,137.15854163282674,140.76597876770134,144.31131566195489]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,null,null,94.644504245813081,98.373360703602827,101.41841999703811,103.53899110294157,106.70895655901707,108.08404583239088,107.35444183424092,111.01874395880262,{"$f":"AD$66*IF(AB220>$AD$67,$AD$67*AA83,AB220*AA83)","v":113.78069164009078},{"$f":"IF(AC220>$AD$67,$AD$67*AB83,AC220*AB83)","v":116.37193196352688},119.0537317299201,121.59063666653795,124.52984961960962,127.3991146669042,130.41776521028004,132.48405565954411,136.07481249607292,140.00168903905146,143.48603468028463,147.53057681542592]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,null,null,97.350854665856829,101.31497333842668,104.13023934557174,106.44319170531153,109.80768578177504,111.18519280742055,110.14829354832116,113.9075082252036,{"$f":"AB83*AB246","v":116.94442155913426},{"$f":"AC83*AC246","v":119.69557134780798},122.26420177553554,124.68871138576431,127.66323804496535,130.91340976554068,134.19275105749531,135.87296742165194,139.62599792406084,143.91832836562077,147.60387491363974,151.43116768985382]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026]
[null,null,null,null,null,null,"Annual maxima",null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(S75,S81)","v":112.20527648925781},129.01914978027344,128.16224670410156,126.50910949707031,139.02998352050781,109.02799224853516,132.33274841308594,146.09140014648437,{"$f":"MAX(AA75,AA81)","v":128.89558410644531}]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,null,null,109.06295269585173,113.39556256031669,118.05657900881262,117.65136959131343,124.04273383021938,126.52618617144182,129.26200225728985,132.84582519543201,{"$f":"AB89*AB250","v":136.80903687833737},{"$f":"AC89*AC250","v":142.13467091560651},146.37323621009071,148.71931396056323,154.19673481575475,159.10207076010815,162.69830435721593,168.6499711766775,175.37248932453679,181.07334798257355,187.52444466572007,193.39836202176437]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,null,null,117.12615902084355,121.6397349132846,126.78022615360621,126.33475325802698,133.2871698322565,136.34897973018852,140.41213553512506,143.32093709385953,{"$f":"AD$66*IF(AB226>$AD$67,$AD$67*AA89,AB226*AA89)","v":148.52726578283557},{"$f":"IF(AC226>$AD$67,$AD$67*AB89,AC226*AB89)","v":154.36141273155266},158.77518299530334,164.26720827474605,170.83789660573589,174.88291168603649,179.4798222550429,186.65901514524464,194.12537575105443,201.62306738375437,209.68799007910457,217.05141552572667]
["Time of use tariffs",null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,null,null,126.12468756390928,132.93978096971361,135.15767559228428,135.57336304570441,145.20343291527192,148.35693287592761,154.70406813441124,155.02293827063704,{"$f":"AB89*AB252","v":163.74320190578308},{"$f":"AC89*AC252","v":170.46314485123634},177.37551558712599,185.28346178318139,192.55915208099054,196.42958105745186,202.54320527827292,212.98577503876911,221.32201269543515,232.04939595729761,242.15919816188412,252.15506139606052]
[null,"Current",0.23968185526172561]
[null,"Residential demand on time of use tariffs by 2025",0.5]
[null,null,null,null,null,null,"Summer block load adjustments"]
[null,"CDD critical temperature",18.5,null,null,null,null,null,null,null,null,null,null,null,null,null,"2014/15","2015/16","2016/17","2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25","2025/26","2026/27"]
[null,"HDD critical temperature",16.5,null,null,null,"Average energy use"]
[null,null,null,null,null,null,"Maximum demand",null,null,null,null,null,null,null,null,null,{"$f":"INDEX('Block Loads'!B$3:B$30,KTSeast!$D$3)","v":0},{"$f":"INDEX('Block Loads'!C$3:C$30,KTSeast!$D$3)","v":8.5},{"$f":"INDEX('Block Loads'!D$3:D$30,KTSeast!$D$3)","v":8.5},{"$f":"INDEX('Block Loads'!E$3:E$30,KTSeast!$D$3)","v":8.5},{"$f":"INDEX('Block Loads'!F$3:F$30,KTSeast!$D$3)","v":8.5},{"$f":"INDEX('Block Loads'!G$3:G$30,KTSeast!$D$3)","v":8.5},{"$f":"INDEX('Block Loads'!H$3:H$30,KTSeast!$D$3)","v":8.5},{"$f":"INDEX('Block Loads'!I$3:I$30,KTSeast!$D$3)","v":8.5},{"$f":"INDEX('Block Loads'!J$3:J$30,KTSeast!$D$3)","v":8.5},{"$f":"INDEX('Block Loads'!K$3:K$30,KTSeast!$D$3)","v":8.5},{"$f":"INDEX('Block Loads'!L$3:L$30,KTSeast!$D$3)","v":8.5},{"$f":"INDEX('Block Loads'!M$3:M$30,KTSeast!$D$3)","v":8.5},{"$f":"INDEX('Block Loads'!N$3:N$30,KTSeast!$D$3)","v":8.5}]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,{"$f":"Q96","v":0},{"$f":"R96","v":8.5},8.5,8.5,8.5,8.5,8.5,8.5,8.5,8.5,8.5,8.5,8.5]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,{"$f":"Q97","v":0},8.5,8.5,8.5,8.5,8.5,8.5,8.5,8.5,8.5,8.5,8.5,8.5]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,0,8.5,8.5,8.5,8.5,8.5,8.5,8.5,8.5,8.5,8.5,8.5,8.5]
[]
[null,null,null,null,null,null,"Winter block load adjustments"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026]
[null,null,null,null,null,null,"Average energy use"]
[null,null,null,null,null,null,"Maximum demand",null,null,null,null,null,null,null,null,null,{"$f":"INDEX('Block Loads'!P$3:P$30,KTSeast!$D$3)","v":0},{"$f":"INDEX('Block Loads'!Q$3:Q$30,KTSeast!$D$3)","v":0},{"$f":"INDEX('Block Loads'!R$3:R$30,KTSeast!$D$3)","v":8.5},{"$f":"INDEX('Block Loads'!S$3:S$30,KTSeast!$D$3)","v":8.5},{"$f":"INDEX('Block Loads'!T$3:T$30,KTSeast!$D$3)","v":8.5},{"$f":"INDEX('Block Loads'!U$3:U$30,KTSeast!$D$3)","v":8.5},{"$f":"INDEX('Block Loads'!V$3:V$30,KTSeast!$D$3)","v":8.5},{"$f":"INDEX('Block Loads'!W$3:W$30,KTSeast!$D$3)","v":8.5},{"$f":"INDEX('Block Loads'!X$3:X$30,KTSeast!$D$3)","v":8.5},{"$f":"INDEX('Block Loads'!Y$3:Y$30,KTSeast!$D$3)","v":8.5},{"$f":"INDEX('Block Loads'!Z$3:Z$30,KTSeast!$D$3)","v":8.5},{"$f":"INDEX('Block Loads'!AA$3:AA$30,KTSeast!$D$3)","v":8.5},{"$f":"INDEX('Block Loads'!AB$3:AB$30,KTSeast!$D$3)","v":8.5}]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,{"$f":"Q104","v":0},{"$f":"R104","v":0},8.5,8.5,8.5,8.5,8.5,8.5,8.5,8.5,8.5,8.5,8.5]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,{"$f":"Q105","v":0},0,8.5,8.5,8.5,8.5,8.5,8.5,8.5,8.5,8.5,8.5,8.5]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,0,0,8.5,8.5,8.5,8.5,8.5,8.5,8.5,8.5,8.5,8.5,8.5]
[]
[null,null,null,null,null,null,"Annual block load adjustments"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026]
[null,null,null,null,null,null,"Average energy use"]
[null,null,null,null,null,null,"Maximum demand",null,null,null,null,null,null,null,null,null,{"$f":"INDEX('Block Loads'!AD$3:AD$30,KTSeast!$D$3)","v":0},{"$f":"INDEX('Block Loads'!AE$3:AE$30,KTSeast!$D$3)","v":8.5},{"$f":"INDEX('Block Loads'!AF$3:AF$30,KTSeast!$D$3)","v":8.5},{"$f":"INDEX('Block Loads'!AG$3:AG$30,KTSeast!$D$3)","v":8.5},{"$f":"INDEX('Block Loads'!AH$3:AH$30,KTSeast!$D$3)","v":8.5},{"$f":"INDEX('Block Loads'!AI$3:AI$30,KTSeast!$D$3)","v":8.5},{"$f":"INDEX('Block Loads'!AJ$3:AJ$30,KTSeast!$D$3)","v":8.5},{"$f":"INDEX('Block Loads'!AK$3:AK$30,KTSeast!$D$3)","v":8.5},{"$f":"INDEX('Block Loads'!AL$3:AL$30,KTSeast!$D$3)","v":8.5},{"$f":"INDEX('Block Loads'!AM$3:AM$30,KTSeast!$D$3)","v":8.5},{"$f":"INDEX('Block Loads'!AN$3:AN$30,KTSeast!$D$3)","v":8.5},{"$f":"INDEX('Block Loads'!AO$3:AO$30,KTSeast!$D$3)","v":8.5},{"$f":"INDEX('Block Loads'!AP$3:AP$30,KTSeast!$D$3)","v":8.5}]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,{"$f":"Q112","v":0},{"$f":"R112","v":8.5},8.5,8.5,8.5,8.5,8.5,8.5,8.5,8.5,8.5,8.5,8.5]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,{"$f":"Q112","v":0},{"$f":"R112","v":8.5},8.5,8.5,8.5,8.5,8.5,8.5,8.5,8.5,8.5,8.5,8.5]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,{"$f":"Q112","v":0},{"$f":"R112","v":8.5},8.5,8.5,8.5,8.5,8.5,8.5,8.5,8.5,8.5,8.5,8.5]
[]
[null,null,null,null,null,null,"Windfarm Adjustment"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026]
[null,null,null,null,null,null,"Average energy use"]
[null,null,null,null,null,null,"Maximum demand",null,null,null,null,null,null,null,null,null,{"$f":"$R$120","v":0},0,{"$f":"$R$120","v":0},0,0,0,0,0,0,0,0]
[]
[null,null,null,null,null,null,"Solar Adjustment"]
[null,null,null,null,null,null,"New major customers",null,null,null,null,null,null,null,null,null,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026]
[null,null,null,null,null,null,"Average energy use"]
[null,null,null,null,null,null,"Maximum demand",null,null,null,null,null,null,null,null,null,null,{"$f":"(INDEX('Technology Adjustments'!C$6:C$33,KTSeast!$D$3)/1000)-INDEX('Technology Adjustments'!$P$6:$P$33,KTSeast!$D$3)*0.44/(0.18*8.76)*R129","v":0.15302266605244863},{"$f":"(INDEX('Technology Adjustments'!D$6:D$33,KTSeast!$D$3)/1000)-INDEX('Technology Adjustments'!$P$6:$P$33,KTSeast!$D$3)*0.44/(0.18*8.76)*S129","v":0.26858863816420087},{"$f":"(INDEX('Technology Adjustments'!E$6:E$33,KTSeast!$D$3)/1000)-INDEX('Technology Adjustments'!$P$6:$P$33,KTSeast!$D$3)*0.44/(0.18*8.76)*T129","v":0.3742655688208032},{"$f":"(INDEX('Technology Adjustments'!F$6:F$33,KTSeast!$D$3)/1000)-INDEX('Technology Adjustments'!$P$6:$P$33,KTSeast!$D$3)*0.44/(0.18*8.76)*U129","v":0.41971919966781623},{"$f":"(INDEX('Technology Adjustments'!G$6:G$33,KTSeast!$D$3)/1000)-INDEX('Technology Adjustments'!$P$6:$P$33,KTSeast!$D$3)*0.44/(0.18*8.76)*V129","v":0.39626924375434491},{"$f":"(INDEX('Technology Adjustments'!H$6:H$33,KTSeast!$D$3)/1000)-INDEX('Technology Adjustments'!$P$6:$P$33,KTSeast!$D$3)*0.44/(0.18*8.76)*W129","v":0.33176105169534553},{"$f":"(INDEX('Technology Adjustments'!I$6:I$33,KTSeast!$D$3)/1000)-INDEX('Technology Adjustments'!$P$6:$P$33,KTSeast!$D$3)*0.44/(0.18*8.76)*X129","v":0.25809529051378366},{"$f":"(INDEX('Technology Adjustments'!J$6:J$33,KTSeast!$D$3)/1000)-INDEX('Technology Adjustments'!$P$6:$P$33,KTSeast!$D$3)*0.44/(0.18*8.76)*Y129","v":0.14667092078344268},{"$f":"(INDEX('Technology Adjustments'!K$6:K$33,KTSeast!$D$3)/1000)-INDEX('Technology Adjustments'!$P$6:$P$33,KTSeast!$D$3)*0.44/(0.18*8.76)*Z129","v":6.3978757282625587E-2},0,0,0]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,{"$f":"R$125","v":0.15302266605244863},0.26858863816420087,0.3742655688208032,0.41971919966781623,0.39626924375434491,0.33176105169534553,0.25809529051378366,0.14667092078344268,6.3978757282625587E-2,0,0,0]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,0.15302266605244863,0.26858863816420087,0.3742655688208032,0.41971919966781623,0.39626924375434491,0.33176105169534553,0.25809529051378366,0.14667092078344268,6.3978757282625587E-2,0,0,0]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,0.15302266605244863,0.26858863816420087,0.3742655688208032,0.41971919966781623,0.39626924375434491,0.33176105169534553,0.25809529051378366,0.14667092078344268,6.3978757282625587E-2,0,0,0]
[null,null,null,null,null,null,"Used to subtract historical trend",null,null,null,null,null,null,null,null,null,null,1,2,3,4,5,6,7,8,9,10,11,12]
[]
[null,null,null,null,null,null,"Technology Adjustment"]
[null,null,null,null,null,null,"New major customers",null,null,null,null,null,null,null,null,null,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026]
[null,null,null,null,null,null,"Average energy use"]
[null,null,null,null,null,null,"Maximum demand",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,{"$f":"R$134","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,null,null,"Including Block Loads"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2004/05","2005/06","2006/07","2007/08","2008/09","2009/10","2010/11","2011/12","2012/13","2013/14","2014/15","2015/16","2016/17","2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25","2025/26","2026/27"]
[null,null,null,null,null,null,"Summer maxima",null,null,null,null,null,null,null,null,null,{"$f":"Q75","v":0},92.788536071777344,112.20527648925781,129.01914978027344,128.16224670410156,126.50910949707031,139.02998352050781,109.02799224853516,132.33274841308594,146.09140014648437,{"$f":"AA75","v":128.89558410644531}]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,{"$f":"R76+H97-SUM(H125,H135)","v":0},{"$f":"S76+I97-SUM(I125,I135)","v":0},{"$f":"T76+J97-SUM(J125,J135)","v":109.06295269585173},113.39556256031669,118.05657900881262,117.65136959131343,124.04273383021938,126.52618617144182,129.26200225728985,132.84582519543201,{"$f":"AB76+R97-SUM(R125,R135)+S161","v":145.15601421228493},{"$f":"AC76+S97-SUM(S125,S135)+T161","v":150.3660822774423},154.49897064126992,156.79959476089542,162.30046557200041,167.27030970841281,170.94020906670215,177.00330025589406,183.80851056725416,189.57334798257355,196.02444466572007,201.89836202176437]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,{"$f":"R77+H98-SUM(H126,H136)","v":0},0,117.12615902084355,121.6397349132846,126.78022615360621,126.33475325802698,133.2871698322565,136.34897973018852,140.41213553512506,143.32093709385953,{"$f":"AB77+R98-SUM(R126,R136)+S162","v":156.87424311678313},162.59282409338846,166.90091742648252,172.34748907507824,178.94162736198155,183.05115063434116,187.72172696452913,195.0123442244612,202.56139699377181,210.12306738375437,218.18799007910457,{"$f":"AM77+AC98-SUM(AC126,AC136)+AD162","v":225.55141552572667}]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,0,0,126.12468756390928,132.93978096971361,135.15767559228428,135.57336304570441,145.20343291527192,148.35693287592761,154.70406813441124,155.02293827063704,172.09017923973065,178.69455621307213,185.5012500183052,193.36374258351358,200.6628828372362,204.59782000575652,210.78510998775914,221.33910411798567,229.75803393815252,240.54939595729761,250.65919816188412,260.65506139606055]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026]
[null,null,null,null,null,null,"Winter maxima",null,null,null,null,null,null,null,null,null,{"$f":"Q81","v":0},0,84.128501892089844,96.36767578125,99.122970581054688,97.73724365234375,104.30271148681641,108.03650665283203,102.07904815673828,112.95366668701172,{"$f":"AA81","v":116.25095367431641}]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,{"$f":"R82+H105-SUM(H126,H135)","v":0},0,92.622512622207211,96.235743047007375,99.339665860413078,101.29317735024763,104.4581860072544,105.78425865429422,105.23703060952406,108.82993082371236,{"$f":"AB82+R105-SUM(R126,R135)+S168","v":111.39213790836365},{"$f":"AC82+S105-SUM(S126,S135)+T168","v":122.33430196088401},124.87128929763269,127.22874808665807,130.28300078456252,133.02898642068439,136.12952803582564,138.2419851434652,141.74387621356638,145.65854163282674,149.26597876770134,152.81131566195489]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,0,0,94.644504245813081,98.373360703602827,101.41841999703811,103.53899110294157,106.70895655901707,108.08404583239088,107.35444183424092,111.01874395880262,{"$f":"AB83+R106-SUM(R127,R136)+S169","v":113.62766897403833},124.60334332536267,127.1794661610993,129.67091746687012,132.63358037585527,135.56735361520887,138.65966991976626,140.83738473876068,144.5108337387903,148.50168903905146,151.98603468028463,156.03057681542592]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,0,0,97.350854665856829,101.31497333842668,104.13023934557174,106.44319170531153,109.80768578177504,111.18519280742055,110.14829354832116,113.9075082252036,116.7913988930818,127.92698270964377,130.38993620671471,132.76899218609648,135.76696880121099,139.08164871384534,142.43465576698154,144.2262965008685,148.06201916677821,152.41832836562077,156.10387491363974,159.93116768985382]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026]
[null,null,null,null,null,null,"Annual maxima",null,null,null,null,null,null,null,null,null,{"$f":"MAX(Q75,Q81)","v":0},92.788536071777344,112.20527648925781,129.01914978027344,128.16224670410156,126.50910949707031,139.02998352050781,109.02799224853516,132.33274841308594,146.09140014648437,128.89558410644531]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,{"$f":"R88+H113-SUM(H126,H135)","v":0},0,109.06295269585173,113.39556256031669,118.05657900881262,117.65136959131343,124.04273383021938,126.52618617144182,129.26200225728985,132.84582519543201,{"$f":"AB88+R113-SUM(R126,R135)+S175","v":145.15601421228493},{"$f":"AC88+S113-SUM(S126,S135)+T175","v":150.3660822774423},154.49897064126992,156.79959476089542,162.30046557200041,167.27030970841281,170.94020906670215,177.00330025589406,183.80851056725416,189.57334798257355,196.02444466572007,201.89836202176437]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,0,0,117.12615902084355,121.6397349132846,126.78022615360621,126.33475325802698,133.2871698322565,136.34897973018852,140.41213553512506,143.32093709385953,{"$f":"AB89+R114-SUM(R127,R136)+S176","v":156.87424311678313},162.59282409338846,166.90091742648252,172.34748907507824,178.94162736198155,183.05115063434116,187.72172696452913,195.0123442244612,202.56139699377181,210.12306738375437,218.18799007910457,225.55141552572667]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,0,0,126.12468756390928,132.93978096971361,135.15767559228428,135.57336304570441,145.20343291527192,148.35693287592761,154.70406813441124,155.02293827063704,172.09017923973065,178.69455621307213,185.5012500183052,193.36374258351358,200.6628828372362,204.59782000575652,{"$f":"AH90+X115-SUM(X128,X137)+Y177","v":210.78510998775914},221.33910411798567,229.75803393815252,240.54939595729761,250.65919816188412,260.65506139606055]
[]
[null,null,null,null,null,null,"Summer industrial adjustments (MW)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Summer industrial adjustments"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2013/14","2014/15","2015/16","2016/17","2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25","2025/26","2026/27",null,"Peak industrial load",null,{"$f":"CHOOSE($D$3,'Industrial adjustments'!C4,'Industrial adjustments'!C5,'Industrial adjustments'!C6,'Industrial adjustments'!C7,'Industrial adjustments'!C8,'Industrial adjustments'!C9,'Industrial adjustments'!C10,'Industrial adjustments'!C11,'Industrial adjustments'!C12,'Industrial adjustments'!C13,'Industrial adjustments'!C14,'Industrial adjustments'!C15,'Industrial adjustments'!C16,'Industrial adjustments'!C17,'Industrial adjustments'!C18,'Industrial adjustments'!C19,'Industrial adjustments'!C20,'Industrial adjustments'!C21,'Industrial adjustments'!C22,'Industrial adjustments'!C23,'Industrial adjustments'!C24,'Industrial adjustments'!C25,'Industrial adjustments'!C26,'Industrial adjustments'!C27,'Industrial adjustments'!C28,'Industrial adjustments'!C29,'Industrial adjustments'!C30,'Industrial adjustments'!C31)","v":0}]
[null,null,null,null,null,null,"Peak industrial load",null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AH$159","v":0},0,0,0,0,0,0,0,0,0,{"$f":"$AH$159","v":0},0,null,"Proportion of MD",null,{"$f":"AH159/AA75","v":0}]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,null,{"$f":"-AB76*$AH$160+S$160","v":0},0,0,0,0,0,0,0,0,0,{"$f":"-AL76*$AH$160+AC$160","v":0},0]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,null,null,"Winter industrial adjustments (MW)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Winter industrial adjustments"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,null,"Peak industrial load",null,{"$f":"CHOOSE($D$3,'Industrial adjustments'!C36,'Industrial adjustments'!C37,'Industrial adjustments'!C38,'Industrial adjustments'!C39,'Industrial adjustments'!C40,'Industrial adjustments'!C41,'Industrial adjustments'!C42,'Industrial adjustments'!C43,'Industrial adjustments'!C44,'Industrial adjustments'!C45,'Industrial adjustments'!C46,'Industrial adjustments'!C47,'Industrial adjustments'!C48,'Industrial adjustments'!C49,'Industrial adjustments'!C50,'Industrial adjustments'!C51,'Industrial adjustments'!C52,'Industrial adjustments'!C53,'Industrial adjustments'!C54,'Industrial adjustments'!C55,'Industrial adjustments'!C56,'Industrial adjustments'!C57,'Industrial adjustments'!C58,'Industrial adjustments'!C59,'Industrial adjustments'!C60,'Industrial adjustments'!C61,'Industrial adjustments'!C62,'Industrial adjustments'!C63)","v":0}]
[null,null,null,null,null,null,"Peak industrial load",null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AH$166","v":0},0,0,0,0,0,0,0,0,0,{"$f":"$AH$166","v":0},0,null,"Maximum demand",null,{"$f":"AH166/Z81","v":0}]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,null,{"$f":"-AB82*$AH$167+S$167","v":0},0,0,0,0,0,0,0,0,0,{"$f":"-AL82*$AH$167+AC$167","v":0},0]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,null,null,"Annual industrial adjustments (MW)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026]
[null,null,null,null,null,null,"Peak industrial load",null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AH$159","v":0},0,0,0,0,0,0,0,0,0,{"$f":"$AH$159","v":0},0]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,null,{"$f":"-$AH$160*AB88+S$174","v":0},0,0,0,0,0,0,0,0,0,{"$f":"-$AH$160*AL88+AC$174","v":0},0]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,null,null,"Original Pre Adjustment B4 cap"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026]
[null,null,null,null,null,null,"Average energy use",null,null,null,null,null,null,null,null,null,null,null,58.21760892868042,63.045130570729576,64.607345263163253,64.667238076527909,67.600943565368652,68.127911249796554,67.49010705947876,73.028659184773758,71.923634847005204]
[null,null,null,null,null,null,"Forecast average energy use",null,null,null,null,null,null,null,null,null,null,null,null,61.262249936790631,66.271111613475071,66.271111613475071,66.903282300916601,68.644813864605254,69.484037783092376,70.57662933089135,72.232032451846194,73.823232750494824,75.447888228123176,76.950116039904358,78.486756777929699,80.165755532563026,81.819442837873723,83.296346220701167,84.908367741022076,87.042334929537347,89.171321511684312,91.288087444899546,93.502515243359582]
[null,null,null,null,null,null,"Low forecast",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA182","v":72.232032451846194},73.529234916214577,74.936446663348732,76.267556326820639,77.406279179766685,78.412210255887558,79.254855861785259,80.090983986183105,81.212327951461958,82.737651678601409,84.313292833596407,85.940077497257462,87.638980921345123]
[null,null,null,null,null,null,"High forecast",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA183","v":72.232032451846194},74.050668230398017,76.541235380345285,79.090889168550873,81.062155609810318,83.222101444850082,85.3340098721647,87.444820661887391,89.684309228133955,92.263498558837043,94.875070641526392,97.432291405322019,100.04832928443714]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2004/05","2005/06","2006/07","2007/08","2008/09","2009/10","2010/11","2011/12","2012/13","2013/14","2014/15","2015/16","2016/17","2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25","2025/26","2026/27"]
[null,null,null,null,null,null,"Summer maxima",null,null,null,null,null,null,null,null,null,null,92.788536071777344,112.20527648925781,129.01914978027344,128.16224670410156,126.50910949707031,139.02998352050781,109.02799224853516,132.33274841308594,146.09140014648437,128.89558410644531]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,null,null,109.06295269585173,113.39556256031669,118.05657900881262,117.65136959131343,124.04273383021938,126.52618617144182,129.26200225728985,132.84582519543201,136.80903687833737,142.13467091560651,146.37323621009071,148.71931396056323,154.79278279213057,159.71708032841761,163.32721517810825,169.68467529486742,177.30168225211668,183.0652534612872,190.16863901165303,196.12538172462089]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,null,null,117.12615902084355,121.6397349132846,126.78022615360621,126.33475325802698,133.2871698322565,136.34897973018852,140.41213553512506,143.32093709385953,148.52726578283557,154.36141273155266,158.77518299530334,164.26720827474605,171.49827104674998,175.558922145906,180.17360208756162,187.80420865058909,196.26086064612073,203.84103097161162,212.64470219610661,220.11195585545781]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,null,null,126.12468756390928,132.93978096971361,135.15767559228428,135.57336304570441,145.20343291527192,148.35693287592761,154.70406813441124,155.02293827063704,163.74320190578308,170.46314485123634,177.37551558712599,185.28346178318137,193.30349010518842,197.18888023735695,203.32613669234621,214.29248892084632,223.75667541393966,234.60206573608812,245.5737715724959,255.71058179144356]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026]
[null,null,null,null,null,null,"Winter maxima",null,null,null,null,null,null,null,null,null,null,null,84.128501892089844,96.36767578125,99.122970581054688,97.73724365234375,104.30271148681641,108.03650665283203,102.07904815673828,112.95366668701172,116.25095367431641]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,null,null,92.622512622207211,96.235743047007375,99.339665860413078,101.29317735024763,104.4581860072544,105.78425865429422,105.23703060952406,108.82993082371236,111.5451605744161,114.10289059904821,116.74555486645349,119.14846728632588,122.17927002831688,124.86074747237973,127.88762332633942,129.88865606424864,133.30785497084901,137.15854163282674,140.76597876770134,144.31131566195492]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,null,null,94.644504245813081,98.373360703602827,101.41841999703811,103.53899110294157,106.70895655901707,108.08404583239088,107.35444183424092,111.01874395880262,113.78069164009078,116.37193196352688,119.0537317299201,121.59063666653795,124.52984961960962,127.3991146669042,130.41776521028004,132.48405565954411,136.07481249607292,140.00168903905146,143.48603468028463,147.53057681542595]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,null,null,97.350854665856829,101.31497333842668,104.13023934557174,106.44319170531153,109.80768578177504,111.18519280742055,110.14829354832116,113.9075082252036,116.94442155913427,119.69557134780798,122.26420177553554,124.68871138576431,127.66323804496535,130.91340976554068,134.19275105749531,135.87296742165194,139.62599792406081,143.91832836562077,147.60387491363974,151.43116768985385]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026]
[null,null,null,null,null,null,"Annual maxima",null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(S187,S193)","v":112.20527648925781},129.01914978027344,128.16224670410156,126.50910949707031,139.02998352050781,109.02799224853516,132.33274841308594,146.09140014648437,{"$f":"MAX(AA187,AA193)","v":128.89558410644531}]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,null,null,109.06295269585173,113.39556256031669,118.05657900881262,117.65136959131343,124.04273383021938,126.52618617144182,129.26200225728985,132.84582519543201,136.80903687833737,142.13467091560651,146.37323621009071,148.71931396056323,154.79278279213057,159.71708032841761,163.32721517810825,169.68467529486742,177.30168225211668,183.0652534612872,190.16863901165303,196.12538172462089]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,null,null,117.12615902084355,121.6397349132846,126.78022615360621,126.33475325802698,133.2871698322565,136.34897973018852,140.41213553512506,143.32093709385953,148.52726578283557,154.36141273155266,158.77518299530334,164.26720827474605,171.49827104674998,175.558922145906,180.17360208756162,187.80420865058909,196.26086064612073,203.84103097161162,212.64470219610661,220.11195585545781]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,null,null,126.12468756390928,132.93978096971361,135.15767559228428,135.57336304570441,145.20343291527192,148.35693287592761,154.70406813441124,155.02293827063704,163.74320190578308,170.46314485123634,177.37551558712599,185.28346178318137,193.30349010518842,197.18888023735695,203.32613669234621,214.29248892084632,223.75667541393966,234.60206573608812,245.5737715724959,255.71058179144356]
[]
[null,null,null,null,null,null,"Original Pre Adjustment growth p.a. B4 cap"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026]
[null,null,null,null,null,null,"Average energy use"]
[null,null,null,null,null,null,"Forecast average energy use",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB182/AA182","v":1.0220290118474711},{"$f":"AC182/AB182","v":1.0220073737913822},1.0199107999847401,1.0199693102116762,1.021392128093455,1.0206283505260421,1.0180507631389515,1.0193528479154381,1.0251325899353532,1.0244592080838644,1.0237381918012494,1.0242575768694535]
[null,null,null,null,null,null,"Low forecast",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB183/AA183","v":1.0179588254730776},1.0191381257908865,1.0177631809718961,1.0149306324705936,1.0129954712560814,1.0107463570169473,1.0105498661918708,1.0140008763717063,1.018781923454418,1.0190438225285345,1.0192945217650524,1.0197684651161953]
[null,null,null,null,null,null,"High forecast",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.02517769079479,1.0336332839319995,1.033310852320791,1.0249240647308753,1.0266455514141097,1.025376773605196,1.0247358678314169,1.0256103054394237,1.0287585348306836,1.0283055826354117,1.0269535584690921,1.0268498035033613]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2004/05","2005/06","2006/07","2007/08","2008/09","2009/10","2010/11","2011/12","2012/13","2013/14","2014/15","2015/16","2016/17","2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25","2025/26","2026/27"]
[null,null,null,null,null,null,"Summer maxima"]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB188/AA188","v":1.0298331669593304},{"$f":"AC188/AB188","v":1.0389275018579742},1.0298207697473116,1.0160280513789091,1.0408384672429156,1.0318121907718387,1.0226033110689685,1.0389246832490615,1.044889186038827,1.032507143395148,1.0388024784390226,1.0313234755421625]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB189/AA189","v":1.0363263651113757},1.0392799727239799,1.0285937410499513,1.0345899477225302,1.0440201233584585,1.0236775045857407,1.0262856474923012,1.0423514126077089,1.0450290867084098,1.0386229342953852,1.0431889064852751,1.0351161048558111]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.0562514408024077,1.0410395232732768,1.0405505292180435,1.0445830765868642,1.0432851817686355,1.0200999481698663,1.0311237451503443,1.0539347887433348,1.0441648073656429,1.0484695721461046,1.0467673027600286,1.0412780654629281]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026]
[null,null,null,null,null,null,"Winter maxima"]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB194/AA194","v":1.0249492922595163},{"$f":"AC194/AB194","v":1.0229299954517144},1.0231603621392158,1.0205824746185934,1.0254371945440781,1.0219470737011391,1.024242012924272,1.0156468052643612,1.0263240764067116,1.0288856696615498,1.0263012211410916,1.0251860351861315]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB195/AA195","v":1.0248782104967165},1.0227739899106314,1.023045073851947,1.0213089073291122,1.0241730205026598,1.0230407814356082,1.0236944389391429,1.0158436271771141,1.0271033130639984,1.0288582175565508,1.0248878828901933,1.0281877058220568]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.0266612217337461,1.0235252759558313,1.0214596947807175,1.0198300857897875,1.0238556211395786,1.0254589478564733,1.0250496973367951,1.0125209174930525,1.0276216128463742,1.0307416276723369,1.0256085975280087,1.025929487138826]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026]
[null,null,null,null,null,null,"Annual maxima"]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB200/AA200","v":1.0298331669593304},{"$f":"AC200/AB200","v":1.0389275018579742},1.0298207697473116,1.0160280513789091,1.0408384672429156,1.0318121907718387,1.0226033110689685,1.0389246832490615,1.044889186038827,1.032507143395148,1.0388024784390226,1.0313234755421625]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB201/AA201","v":1.0363263651113757},1.0392799727239799,1.0285937410499513,1.0345899477225302,1.0440201233584585,1.0236775045857407,1.0262856474923012,1.0423514126077089,1.0450290867084098,1.0386229342953852,1.0431889064852751,1.0351161048558111]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.0562514408024077,1.0410395232732768,1.0405505292180435,1.0445830765868642,1.0432851817686355,1.0200999481698663,1.0311237451503443,1.0539347887433348,1.0441648073656429,1.0484695721461046,1.0467673027600286,1.0412780654629281]
[]
[null,null,null,null,null,null,"Original Pre Adjustment 90% & 10% ration to 50% PoE B4 cap"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026]
[null,null,null,null,null,null,"Average energy use"]
[null,null,null,null,null,null,"Forecast average energy use"]
[null,null,null,null,null,null,"Low forecast",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB183/AB182","v":0.9960175432133419},{"$f":"AC183/AC182","v":0.99322126070343997},0.99112984166612872,0.98623363172948886,0.97812600573616271,0.96865553116549297,0.96151857338345714,0.95647025272193009,0.95054494741644202,0.94552027943814487,0.94141612452040824,0.93729008993230389]
[null,null,null,null,null,null,"High forecast",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB184/AB182","v":1.003080811709667},{"$f":"AC184/AC182","v":1.0144914215347722},1.0278202716099396,1.0328131641261142,1.0381253303481381,1.0429551572632332,1.0498037984786808,1.0562481839443543,1.0599841862414001,1.0639639407956369,1.0673056488792259,1.0700068230682429]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2004/05","2005/06","2006/07","2007/08","2008/09","2009/10","2010/11","2011/12","2012/13","2013/14","2014/15","2015/16","2016/17","2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25","2025/26","2026/27"]
[null,null,null,null,null,null,"Summer maxima"]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB188/AB189","v":0.92110385360737979},{"$f":"AC188/AC189","v":0.92079146206565576},0.92188989140967015,0.90534998142673673,0.90259092320490197,0.90976339098093617,0.90649913908439106,0.9035190239563099,0.90339806759438668,0.89807853006190008,0.89430226592842388,0.89102557361042067]
[null,null,null,null,null,null,"Forecast - 50% PoE"]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB190/AB189","v":1.1024454065235068},{"$f":"AC190/AC189","v":1.1043118991641125},1.1171488657164568,1.1279394331294927,1.127145416250257,1.1232062593405217,1.1285012584337011,1.1410419950680597,1.1400983093485808,1.1509069818664748,1.154854877814079,1.1617296334387328]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026]
[null,null,null,null,null,null,"Winter maxima"]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB194/AB195","v":0.98035228092349735},{"$f":"AC194/AC195","v":0.98050181580563756},0.98061230983752079,0.97991482364789562,0.98112436818583781,0.98007547225770564,0.98059971446481142,0.98040972113682046,0.97966590969725742,0.97969204924783682,0.98104306165652899,0.97817902415240598]
[null,null,null,null,null,null,"Forecast - 50% PoE"]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB196/AB195","v":1.0278055078892554},{"$f":"AC196/AC195","v":1.0285604898724445},1.0269665637436596,1.0254795501048557,1.0251617458378615,1.0275849255924965,1.028945334564878,1.0255797706768324,1.0260973016449344,1.02797565767565,1.0286985436773026,1.0264392030359095]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026]
[null,null,null,null,null,null,"Annual maxima"]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB200/AB201","v":0.92110385360737979},{"$f":"AC200/AC201","v":0.92079146206565576},0.92188989140967015,0.90534998142673673,0.90259092320490197,0.90976339098093617,0.90649913908439106,0.9035190239563099,0.90339806759438668,0.89807853006190008,0.89430226592842388,0.89102557361042067]
[null,null,null,null,null,null,"Forecast - 50% PoE"]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB202/AB201","v":1.1024454065235068},{"$f":"AC202/AC201","v":1.1043118991641125},1.1171488657164568,1.1279394331294927,1.127145416250257,1.1232062593405217,1.1285012584337011,1.1410419950680597,1.1400983093485808,1.1509069818664748,1.154854877814079,1.1617296334387328]

{"sheet":"KTSwest","index":16,"n_rows":252,"n_cols":39,"rows_kept":252,"cut":false,"hidden":false,"merged":[]}
["Terminal station:",null,"KTS West",null,null,null,"AVERAGE DEMAND",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MAXIMUM DEMAND"]
[null,"Which terminal station?"]
[null,null,"RCTS 22kV",17]
[null,null,"RCTS 66kV"]
[null,null,"WETS 66kV"]
[null,null,"KGTS 22kV"]
[null,null,"KGTS 66kV"]
[null,null,"HOTS 66kV"]
[null,null,"BETS 22kV"]
[null,null,"BETS 66kV"]
[null,null,"SHTS/GNTS"]
[null,null,"HYTS/TGTS/APD"]
[null,null,"BATS/ELTS"]
[null,null,"MLTS/GTS/PTH"]
[null,null,"ATS West"]
[null,null,"ATS-BLTS"]
[null,null,"BLTS 22kV"]
[null,null,"KTS East"]
[null,null,"KTS West"]
[null,null,"WMTS 66kV"]
[null,null,"WMTS 22kV"]
[null,null,"BTS 22kV"]
[null,null,"FBTS 66kV"]
[null,null,"RTS 66kV Bus 1&2"]
[null,null,"RTS 66kV Bus 3&4"]
[null,null,"RTS 22kV"]
[null,null,"SVTS 66kV"]
[null,null,"TSTS 66kV"]
[null,null,"Total Powercor"]
[null,null,"Total Citipower"]
[]
[]
["Scenarios"]
[null,"Population","Low",2]
[null,null,"Medium"]
[null,null,"High"]
[]
[null,"Electricity Prices","Low",2]
[null,null,"Medium"]
[null,null,"High"]
[]
[null,"Income","Low",2]
[null,null,"Medium",null,null,null,"SUMMER MAXIMUM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WINTER MAXIMUM"]
[null,null,"High"]
[]
["Technology adjustments"]
[null,"Adjust for solar?","Include",1]
[null,null,"Exclude"]
[]
[]
[null,"Adjust for efficiency?","Include",2]
[null,null,"Exclude"]
[]
[]
[null,"Adjust for battery storage?","Include",2]
[null,null,"Exclude"]
[]
[]
[null,"Adjust for EV?","Include",2]
[null,null,"Exclude"]
[]
[]
[null,"Adjust for microgeneration?","Include",2]
[null,null,"Exclude"]
[]
[null,null,null,null,null,null,"Number of simulations",null,null,null,null,null,null,null,null,null,1000,null,null,null,null,null,null,null,null,null,null,"Starting Point adjust.",null,{"$f":"Summary!$F$160","v":1}]
["Parameter selection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Growth Cap",{"$f":"Summary!$G$160","v":0.04},{"$f":"AC67+1","v":1.04}]
[null,"Model elasticities","Terminal station estimate",2,null,null,null,null,null,null,null,null,null,null,null,null,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026]
[null,null,"AEMO income elasticity",null,null,null,"Average energy use",null,null,null,null,null,null,null,null,null,null,null,87.115098317464188,87.38190619150798,84.950212160746261,86.549153327941895,88.347202142079666,87.598846435546875,82.264481544494629,81.993289947509766,79.763481934865311]
[null,null,null,null,null,null,"Forecast average energy use",null,null,null,null,null,null,null,null,null,null,null,null,86.603309874588447,87.702274106723564,87.702274106723564,86.719709555085316,86.213103565143243,83.942018015556343,79.327544416055389,82.114330551408088,{"$f":"AD$66*IF(AB207>$AD$67,$AD$67*AA70,AB207*AA70)","v":85.192257192628432},{"$f":"IF(AC207>$AD$67,$AD$67*AB70,AC207*AB70)","v":87.268864311970717},89.067754270415435,90.553767708263905,92.296267356123593,93.985759758012591,94.536280622110382,95.180837552495319,97.759579082358258,100.08758078425726,102.0995472503279,104.26750478726485]
[null,null,null,null,null,null,"Low forecast",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA70","v":82.114330551408088},{"$f":"AB70*AB233","v":84.741833898102016},{"$f":"AC70*AC233","v":86.628442764884298},{"$f":"AD70*AD233","v":88.468232450615432},{"$f":"AE70*AE233","v":89.138383415827576},89.000689353196293,88.266352460574439,87.207006935181013,86.987144090479518,88.230344356481638,89.491411608428379,90.792509685099319,92.196498527342285]
[null,null,null,null,null,null,"High forecast",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA71","v":82.114330551408088},{"$f":"AB70*AB234","v":85.301307255820419},{"$f":"AC70*AC234","v":90.222323364049458},{"$f":"AD70*AD234","v":95.88422645027326},{"$f":"AE70*AE234","v":98.371666149019333},101.21599985091396,103.88743629837634,105.91910569302011,107.99985593156511,111.19251295649666,114.19889308652414,116.59107023595847,118.88348906806388]
["Average demand model used"]
[null,"Long run model only",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2004/05","2005/06","2006/07","2007/08","2008/09","2009/10","2010/11","2011/12","2012/13","2013/14","2014/15","2015/16","2016/17","2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25","2025/26","2026/27"]
[null,null,null,null,null,null,"Summer maxima",null,null,null,null,null,null,null,null,null,null,159.62971496582031,164.75466918945313,180.81402587890625,188.8880615234375,179.54368591308594,172.23155212402344,171.39443969726562,185.60073852539062,193.17115783691406,161.3726806640625]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,null,null,159.67545122743883,164.6613005619829,162.99832563192945,162.2369216058238,165.83587770475074,158.80648713178823,160.20309173949315,168.11468200798248,{"$f":"AB77*AB238","v":173.30148199615812},{"$f":"AC77*AC238","v":179.56477405644674},186.50457527475689,191.73610262305584,195.05213129050134,204.11273178267828,205.46883793399073,210.68976559174641,218.85586421448917,228.26797733571831,238.24517968186666,246.04961459244694]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,null,null,175.66783495494275,180.48852913669447,179.66283001874675,178.63082720744507,182.50855737208553,175.39457697906028,178.02096198988247,185.87047473020488,{"$f":"AD$66*IF(AB214>$AD$67,$AD$67*AA77,AB214*AA77)","v":193.30529371941307},{"$f":"IF(AC214>$AD$67,$AD$67*AB77,AC214*AB77)","v":201.03750546818961},208.71201323274386,215.29610061213356,223.90794463661891,230.43762778966047,233.22224743556322,242.55113733298575,252.25318282630519,262.34331013935741,272.83704254493171,281.70255033661715]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,null,null,195.4702211293046,204.39986914404537,200.78508799911185,200.19584581124118,204.38134632705939,194.73421202229807,201.02560772814888,207.74341091289966,{"$f":"AB77*AB240","v":217.15876200163055},{"$f":"AC77*AC240","v":229.66317959371813},234.83024652064444,247.22563885325553,255.61138896800151,265.94295616648003,274.0517553864853,282.06631354464554,300.7980543157376,314.51338742713125,330.66724603524602,345.53891388441815]
["Climatic adjustments"]
[null,"Temperature","Stable",2,null,null,null,null,null,null,null,null,null,null,null,null,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026]
[null,null,"CSIRO trends",null,null,null,"Winter maxima",null,null,null,null,null,null,null,null,null,null,null,148.40705871582031,161.11427307128906,143.53622436523437,149.36477661132812,153.50302124023437,155.24217224121094,154.56816101074219,142.91349792480469,145.99595642089844]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,null,null,148.34379893630262,151.39242907344769,146.19438167593282,150.69102051487206,146.00521236918919,150.06995247198316,135.56895881327458,142.66735149709388,{"$f":"AB83*AB244","v":144.46007331569876},{"$f":"AC83*AC244","v":147.29764382766581},150.71819965062704,152.70218427724106,154.79210121446286,157.9902751958698,160.58850745035136,160.29745437852597,163.83603156349477,168.34829911779738,171.17334667384765,174.46020627612495]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,null,null,152.00594413035654,155.14572673946989,150.00793798284226,154.58946420532308,149.71884090977821,153.87486867883968,139.00545016367624,146.37754328794026,{"$f":"AD$66*IF(AB220>$AD$67,$AD$67*AA83,AB220*AA83)","v":149.1315996814553},{"$f":"IF(AC220>$AD$67,$AD$67*AB83,AC220*AB83)","v":151.5972931004795},155.14253628462552,157.09927540668036,159.71350309441331,162.80819308102562,165.95201888634037,164.85278968301293,168.78451328733428,173.24304186994405,176.33476818893317,179.86453420142965]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,null,null,157.6147976013344,160.78768436733691,155.44788792451911,160.27983131911154,154.82333332834423,159.19235650517138,144.34509781268335,151.39781112324175,{"$f":"AB83*AB246","v":154.49220359809843},{"$f":"AC83*AC246","v":157.35406728645484},160.74067856675669,163.28676877765878,165.62679155421742,168.73768297338347,171.6933276675303,170.95424289802341,175.17682549946741,179.65947374219135,182.87826642948079,186.34998486949917]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026]
[null,null,null,null,null,null,"Annual maxima",null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(R75,R81)","v":159.62971496582031},164.75466918945313,180.81402587890625,188.8880615234375,179.54368591308594,172.23155212402344,171.39443969726562,185.60073852539062,193.17115783691406,{"$f":"MAX(AA75,AA81)","v":161.3726806640625}]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,null,null,159.94495298272059,164.6613005619829,162.99832563192945,162.31148758748398,165.83587770475074,159.6426572525005,160.20309173949315,168.11468200798248,{"$f":"AB89*AB250","v":173.30148199615812},{"$f":"AC89*AC250","v":179.56477405644674},186.50457527475689,191.73610262305584,195.05213129050134,204.11273178267828,205.46883793399073,210.68976559174641,218.85586421448917,228.26797733571831,238.24517968186666,246.04961459244694]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,null,null,175.66783495494275,180.48852913669447,179.66283001874675,178.63082720744507,182.50855737208553,175.39457697906028,178.02096198988247,185.87047473020488,{"$f":"AD$66*IF(AB226>$AD$67,$AD$67*AA89,AB226*AA89)","v":193.30529371941307},{"$f":"IF(AC226>$AD$67,$AD$67*AB89,AC226*AB89)","v":201.03750546818961},208.71201323274386,215.29610061213356,223.90794463661891,230.43762778966047,233.22224743556322,242.55113733298575,252.25318282630519,262.34331013935741,272.83704254493171,281.70255033661715]
["Time of use tariffs",null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,null,null,195.4702211293046,204.39986914404537,200.78508799911185,200.19584581124118,204.38134632705939,194.73421202229807,201.02560772814888,207.74341091289966,{"$f":"AB89*AB252","v":217.15876200163055},{"$f":"AC89*AC252","v":229.66317959371813},234.83024652064444,247.22563885325553,255.61138896800151,265.94295616648003,274.0517553864853,282.06631354464554,300.7980543157376,314.51338742713125,330.66724603524602,345.53891388441815]
[null,"Current",0.23968185526172561]
[null,"Residential demand on time of use tariffs by 2025",0.5]
[null,null,null,null,null,null,"Summer block load adjustments"]
[null,"CDD critical temperature",18.5,null,null,null,null,null,null,null,null,null,null,null,null,null,"2014/15","2015/16","2016/17","2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25","2025/26","2026/27"]
[null,"HDD critical temperature",16.5,null,null,null,"Average energy use"]
[null,null,null,null,null,null,"Maximum demand",null,null,null,null,null,null,null,null,null,{"$f":"INDEX('Block Loads'!B$3:B$30,KTSwest!$D$3)","v":0},{"$f":"INDEX('Block Loads'!C$3:C$30,KTSwest!$D$3)","v":0},{"$f":"INDEX('Block Loads'!D$3:D$30,KTSwest!$D$3)","v":0},{"$f":"INDEX('Block Loads'!E$3:E$30,KTSwest!$D$3)","v":0},{"$f":"INDEX('Block Loads'!F$3:F$30,KTSwest!$D$3)","v":0},{"$f":"INDEX('Block Loads'!G$3:G$30,KTSwest!$D$3)","v":0},{"$f":"INDEX('Block Loads'!H$3:H$30,KTSwest!$D$3)","v":0},{"$f":"INDEX('Block Loads'!I$3:I$30,KTSwest!$D$3)","v":0},{"$f":"INDEX('Block Loads'!J$3:J$30,KTSwest!$D$3)","v":0},{"$f":"INDEX('Block Loads'!K$3:K$30,KTSwest!$D$3)","v":0},{"$f":"INDEX('Block Loads'!L$3:L$30,KTSwest!$D$3)","v":0},{"$f":"INDEX('Block Loads'!M$3:M$30,KTSwest!$D$3)","v":0},{"$f":"INDEX('Block Loads'!N$3:N$30,KTSwest!$D$3)","v":0}]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,{"$f":"Q96","v":0},{"$f":"R96","v":0},{"$f":"S96","v":0},{"$f":"T96","v":0},{"$f":"U96","v":0},{"$f":"V96","v":0},{"$f":"W96","v":0},{"$f":"X96","v":0},{"$f":"Y96","v":0},{"$f":"Z96","v":0},{"$f":"AA96","v":0},{"$f":"AB96","v":0},{"$f":"AC96","v":0}]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,{"$f":"Q97","v":0},{"$f":"R97","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,{"$f":"Q98","v":0},{"$f":"R98","v":0},0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,null,null,"Winter block load adjustments"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026]
[null,null,null,null,null,null,"Average energy use"]
[null,null,null,null,null,null,"Maximum demand",null,null,null,null,null,null,null,null,null,{"$f":"INDEX('Block Loads'!P$3:P$30,KTSwest!$D$3)","v":0},{"$f":"INDEX('Block Loads'!Q$3:Q$30,KTSwest!$D$3)","v":0},{"$f":"INDEX('Block Loads'!R$3:R$30,KTSwest!$D$3)","v":0},{"$f":"INDEX('Block Loads'!S$3:S$30,KTSwest!$D$3)","v":0},{"$f":"INDEX('Block Loads'!T$3:T$30,KTSwest!$D$3)","v":0},{"$f":"INDEX('Block Loads'!U$3:U$30,KTSwest!$D$3)","v":0},{"$f":"INDEX('Block Loads'!V$3:V$30,KTSwest!$D$3)","v":0},{"$f":"INDEX('Block Loads'!W$3:W$30,KTSwest!$D$3)","v":0},{"$f":"INDEX('Block Loads'!X$3:X$30,KTSwest!$D$3)","v":0},{"$f":"INDEX('Block Loads'!Y$3:Y$30,KTSwest!$D$3)","v":0},{"$f":"INDEX('Block Loads'!Z$3:Z$30,KTSwest!$D$3)","v":0},{"$f":"INDEX('Block Loads'!AA$3:AA$30,KTSwest!$D$3)","v":0},{"$f":"INDEX('Block Loads'!AB$3:AB$30,KTSwest!$D$3)","v":0}]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,{"$f":"Q104","v":0},{"$f":"R104","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,{"$f":"Q105","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,null,null,"Annual block load adjustments"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026]
[null,null,null,null,null,null,"Average energy use"]
[null,null,null,null,null,null,"Maximum demand",null,null,null,null,null,null,null,null,null,{"$f":"INDEX('Block Loads'!AD$3:AD$30,KTSwest!$D$3)","v":0},{"$f":"INDEX('Block Loads'!AE$3:AE$30,KTSwest!$D$3)","v":0},{"$f":"INDEX('Block Loads'!AF$3:AF$30,KTSwest!$D$3)","v":0},{"$f":"INDEX('Block Loads'!AG$3:AG$30,KTSwest!$D$3)","v":0},{"$f":"INDEX('Block Loads'!AH$3:AH$30,KTSwest!$D$3)","v":0},{"$f":"INDEX('Block Loads'!AI$3:AI$30,KTSwest!$D$3)","v":0},{"$f":"INDEX('Block Loads'!AJ$3:AJ$30,KTSwest!$D$3)","v":0},{"$f":"INDEX('Block Loads'!AK$3:AK$30,KTSwest!$D$3)","v":0},{"$f":"INDEX('Block Loads'!AL$3:AL$30,KTSwest!$D$3)","v":0},{"$f":"INDEX('Block Loads'!AM$3:AM$30,KTSwest!$D$3)","v":0},{"$f":"INDEX('Block Loads'!AN$3:AN$30,KTSwest!$D$3)","v":0},{"$f":"INDEX('Block Loads'!AO$3:AO$30,KTSwest!$D$3)","v":0},{"$f":"INDEX('Block Loads'!AP$3:AP$30,KTSwest!$D$3)","v":0}]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,{"$f":"Q112","v":0},{"$f":"R112","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,{"$f":"Q112","v":0},{"$f":"R112","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,{"$f":"Q112","v":0},{"$f":"R112","v":0},0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,null,null,"Windfarm Adjustment"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026]
[null,null,null,null,null,null,"Average energy use"]
[null,null,null,null,null,null,"Maximum demand",null,null,null,null,null,null,null,null,null,{"$f":"$R$120","v":0},0,{"$f":"$R$120","v":0},0,0,0,0,0,0,0,0]
[]
[null,null,null,null,null,null,"Solar Adjustment"]
[null,null,null,null,null,null,"New major customers",null,null,null,null,null,null,null,null,null,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026]
[null,null,null,null,null,null,"Average energy use"]
[null,null,null,null,null,null,"Maximum demand",null,null,null,null,null,null,null,null,null,null,{"$f":"(INDEX('Technology Adjustments'!C$6:C$33,$D$3)/1000)-INDEX('Technology Adjustments'!$P$6:$P$33,$D$3)*0.44/(0.18*8.76)*R129","v":1.0266940582839774},{"$f":"(INDEX('Technology Adjustments'!D$6:D$33,$D$3)/1000)-INDEX('Technology Adjustments'!$P$6:$P$33,$D$3)*0.44/(0.18*8.76)*S129","v":1.9847363830850324},{"$f":"(INDEX('Technology Adjustments'!E$6:E$33,$D$3)/1000)-INDEX('Technology Adjustments'!$P$6:$P$33,$D$3)*0.44/(0.18*8.76)*T129","v":2.9551990446217626},{"$f":"(INDEX('Technology Adjustments'!F$6:F$33,$D$3)/1000)-INDEX('Technology Adjustments'!$P$6:$P$33,$D$3)*0.44/(0.18*8.76)*U129","v":3.7987353419077987},{"$f":"(INDEX('Technology Adjustments'!G$6:G$33,$D$3)/1000)-INDEX('Technology Adjustments'!$P$6:$P$33,$D$3)*0.44/(0.18*8.76)*V129","v":4.4794651776029992},{"$f":"(INDEX('Technology Adjustments'!H$6:H$33,$D$3)/1000)-INDEX('Technology Adjustments'!$P$6:$P$33,$D$3)*0.44/(0.18*8.76)*W129","v":5.0472546652997412},{"$f":"(INDEX('Technology Adjustments'!I$6:I$33,$D$3)/1000)-INDEX('Technology Adjustments'!$P$6:$P$33,$D$3)*0.44/(0.18*8.76)*X129","v":5.6058333110533631},{"$f":"(INDEX('Technology Adjustments'!J$6:J$33,$D$3)/1000)-INDEX('Technology Adjustments'!$P$6:$P$33,$D$3)*0.44/(0.18*8.76)*Y129","v":6.0592233858966758},{"$f":"(INDEX('Technology Adjustments'!K$6:K$33,$D$3)/1000)-INDEX('Technology Adjustments'!$P$6:$P$33,$D$3)*0.44/(0.18*8.76)*Z129","v":6.3340178860868832},{"$f":"(INDEX('Technology Adjustments'!L$6:L$33,$D$3)/1000)-INDEX('Technology Adjustments'!$P$6:$P$33,$D$3)*0.44/(0.18*8.76)*AA129","v":6.4614031506915257},{"$f":"(INDEX('Technology Adjustments'!M$6:M$33,$D$3)/1000)-INDEX('Technology Adjustments'!$P$6:$P$33,$D$3)*0.44/(0.18*8.76)*AB129","v":6.4136554201144387},{"$f":"(INDEX('Technology Adjustments'!N$6:N$33,$D$3)/1000)-(INDEX('Technology Adjustments'!$P$6:$P$33,$D$3)*AC129)*0.44/(0.18*8.76)","v":6.3862084577384364}]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,{"$f":"R$125","v":1.0266940582839774},1.9847363830850324,2.9551990446217626,3.7987353419077987,4.4794651776029992,5.0472546652997412,5.6058333110533631,6.0592233858966758,6.3340178860868832,6.4614031506915257,6.4136554201144387,6.3862084577384364]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,1.0266940582839774,1.9847363830850324,2.9551990446217626,3.7987353419077987,4.4794651776029992,5.0472546652997412,5.6058333110533631,6.0592233858966758,6.3340178860868832,6.4614031506915257,6.4136554201144387,6.3862084577384364]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,1.0266940582839774,1.9847363830850324,2.9551990446217626,3.7987353419077987,4.4794651776029992,5.0472546652997412,5.6058333110533631,6.0592233858966758,6.3340178860868832,6.4614031506915257,6.4136554201144387,6.3862084577384364]
[null,null,null,null,null,null,"Used to subtract historical trend",null,null,null,null,null,null,null,null,null,null,1,2,3,4,5,6,7,8,9,10,11,12]
[]
[null,null,null,null,null,null,"Technology Adjustment"]
[null,null,null,null,null,null,"New major customers",null,null,null,null,null,null,null,null,null,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026]
[null,null,null,null,null,null,"Average energy use"]
[null,null,null,null,null,null,"Maximum demand",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,{"$f":"R$134","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,null,null,"Including Block Loads"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2004/05","2005/06","2006/07","2007/08","2008/09","2009/10","2010/11","2011/12","2012/13","2013/14","2014/15","2015/16","2016/17","2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25","2025/26","2026/27"]
[null,null,null,null,null,null,"Summer maxima",null,null,null,null,null,null,null,null,null,{"$f":"Q75","v":0},159.62971496582031,164.75466918945313,180.81402587890625,188.8880615234375,179.54368591308594,172.23155212402344,171.39443969726562,185.60073852539062,193.17115783691406,{"$f":"AA75","v":161.3726806640625}]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,{"$f":"R76+H97-SUM(H125,H135)","v":0},{"$f":"S76+I97-SUM(I125,I135)","v":0},{"$f":"T76+J97-SUM(J125,J135)","v":159.67545122743883},164.6613005619829,162.99832563192945,162.2369216058238,165.83587770475074,158.80648713178823,160.20309173949315,168.11468200798248,{"$f":"AB76+R97-SUM(R125,R135)+S161","v":172.27478793787415},{"$f":"AC76+S97-SUM(S125,S135)+T161","v":177.58003767336172},183.54937623013512,187.93736728114806,190.57266611289833,199.06547711737855,199.86300462293735,204.63054220584974,212.52184632840229,221.80657418502679,231.83152426175221,239.66340613470851]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,{"$f":"R77+H98-SUM(H126,H136)","v":0},0,175.66783495494275,180.48852913669447,179.66283001874675,178.63082720744507,182.50855737208553,175.39457697906028,178.02096198988247,185.87047473020488,{"$f":"AB77+R98-SUM(R126,R136)+S162","v":192.27859966112911},199.05276908510459,205.75681418812209,211.49736527022577,219.4284794590159,225.39037312436074,227.61641412450984,236.49191394708907,245.91916494021831,255.88190698866589,266.42338712481728,{"$f":"AM77+AC98-SUM(AC126,AC136)+AD162","v":275.31634187887869}]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,0,0,195.4702211293046,204.39986914404537,200.78508799911185,200.19584581124118,204.38134632705939,194.73421202229807,201.02560772814888,207.74341091289966,216.13206794334658,227.67844321063311,231.87504747602267,243.42690351134775,251.1319237903985,260.89570150118027,268.44592207543195,276.00709015874884,294.46403642965072,308.05198427643973,324.2535906151316,339.15270542667969]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026]
[null,null,null,null,null,null,"Winter maxima",null,null,null,null,null,null,null,null,null,{"$f":"Q81","v":0},0,148.40705871582031,161.11427307128906,143.53622436523437,149.36477661132812,153.50302124023437,155.24217224121094,154.56816101074219,142.91349792480469,{"$f":"AA81","v":145.99595642089844}]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,{"$f":"R82+H105-SUM(H126,H135)","v":0},0,148.34379893630262,151.39242907344769,146.19438167593282,150.69102051487206,146.00521236918919,150.06995247198316,135.56895881327458,142.66735149709388,{"$f":"AB82+R105-SUM(R126,R135)+S168","v":143.4333792574148},{"$f":"AC82+S105-SUM(S126,S135)+T168","v":145.31290744458079},147.76300060600528,148.90344893533327,150.31263603685986,152.94302053057007,154.98267413929798,154.2382309926293,157.50201367740789,161.88689596710586,164.75969125373319,168.07399781838652]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,0,0,152.00594413035654,155.14572673946989,150.00793798284226,154.58946420532308,149.71884090977821,153.87486867883968,139.00545016367624,146.37754328794026,{"$f":"AB83+R106-SUM(R127,R136)+S169","v":148.10490562317133},149.61255671739448,152.18733724000376,153.30054006477258,155.23403791681031,157.76093841572589,160.346185575287,158.79356629711626,162.45049540124739,166.78163871925253,169.92111276881872,173.47832574369122]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,0,0,157.6147976013344,160.78768436733691,155.44788792451911,160.27983131911154,154.82333332834423,159.19235650517138,144.34509781268335,151.39781112324175,153.46550953981446,155.36933090336981,157.78547952213492,159.48803343575099,161.14732637661442,163.69042830808374,166.08749435647692,164.89501951212674,168.84280761338053,173.19807059149983,176.46461100936634,179.96377641176073]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026]
[null,null,null,null,null,null,"Annual maxima",null,null,null,null,null,null,null,null,null,{"$f":"MAX(Q75,Q81)","v":0},159.62971496582031,164.75466918945313,180.81402587890625,188.8880615234375,179.54368591308594,172.23155212402344,171.39443969726562,185.60073852539062,193.17115783691406,161.3726806640625]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,{"$f":"R88+H113-SUM(H126,H135)","v":0},0,159.94495298272059,164.6613005619829,162.99832563192945,162.31148758748398,165.83587770475074,159.6426572525005,160.20309173949315,168.11468200798248,{"$f":"AB88+R113-SUM(R126,R135)+S175","v":172.27478793787415},{"$f":"AC88+S113-SUM(S126,S135)+T175","v":177.58003767336172},183.54937623013512,187.93736728114806,190.57266611289833,199.06547711737855,199.86300462293735,204.63054220584974,212.52184632840229,221.80657418502679,231.83152426175221,239.66340613470851]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,0,0,175.66783495494275,180.48852913669447,179.66283001874675,178.63082720744507,182.50855737208553,175.39457697906028,178.02096198988247,185.87047473020488,{"$f":"AB89+R114-SUM(R127,R136)+S176","v":192.27859966112911},199.05276908510459,205.75681418812209,211.49736527022577,219.4284794590159,225.39037312436074,227.61641412450984,236.49191394708907,245.91916494021831,255.88190698866589,266.42338712481728,275.31634187887869]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,0,0,195.4702211293046,204.39986914404537,200.78508799911185,200.19584581124118,204.38134632705939,194.73421202229807,201.02560772814888,207.74341091289966,216.13206794334658,227.67844321063311,231.87504747602267,243.42690351134775,251.1319237903985,260.89570150118027,{"$f":"AH90+X115-SUM(X128,X137)+Y177","v":268.44592207543195},276.00709015874884,294.46403642965072,308.05198427643973,324.2535906151316,339.15270542667969]
[]
[null,null,null,null,null,null,"Summer industrial adjustments (MW)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Summer industrial adjustments"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2013/14","2014/15","2015/16","2016/17","2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25","2025/26","2026/27",null,"Peak industrial load",null,{"$f":"CHOOSE($D$3,'Industrial adjustments'!C4,'Industrial adjustments'!C5,'Industrial adjustments'!C6,'Industrial adjustments'!C7,'Industrial adjustments'!C8,'Industrial adjustments'!C9,'Industrial adjustments'!C10,'Industrial adjustments'!C11,'Industrial adjustments'!C12,'Industrial adjustments'!C13,'Industrial adjustments'!C14,'Industrial adjustments'!C15,'Industrial adjustments'!C16,'Industrial adjustments'!C17,'Industrial adjustments'!C18,'Industrial adjustments'!C19,'Industrial adjustments'!C20,'Industrial adjustments'!C21,'Industrial adjustments'!C22,'Industrial adjustments'!C23,'Industrial adjustments'!C24,'Industrial adjustments'!C25,'Industrial adjustments'!C26,'Industrial adjustments'!C27,'Industrial adjustments'!C28,'Industrial adjustments'!C29,'Industrial adjustments'!C30,'Industrial adjustments'!C31)","v":0}]
[null,null,null,null,null,null,"Peak industrial load",null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AH$159","v":0},0,0,0,0,0,0,0,0,0,{"$f":"$AH$159","v":0},0,null,"Proportion of MD",null,{"$f":"AH159/AA75","v":0}]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,null,{"$f":"-AB76*$AH$160+S$160","v":0},0,0,0,0,0,0,0,0,0,{"$f":"-AL76*$AH$160+AC$160","v":0},0]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,null,null,"Winter industrial adjustments (MW)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Winter industrial adjustments"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,null,"Peak industrial load",null,{"$f":"CHOOSE($D$3,'Industrial adjustments'!C36,'Industrial adjustments'!C37,'Industrial adjustments'!C38,'Industrial adjustments'!C39,'Industrial adjustments'!C40,'Industrial adjustments'!C41,'Industrial adjustments'!C42,'Industrial adjustments'!C43,'Industrial adjustments'!C44,'Industrial adjustments'!C45,'Industrial adjustments'!C46,'Industrial adjustments'!C47,'Industrial adjustments'!C48,'Industrial adjustments'!C49,'Industrial adjustments'!C50,'Industrial adjustments'!C51,'Industrial adjustments'!C52,'Industrial adjustments'!C53,'Industrial adjustments'!C54,'Industrial adjustments'!C55,'Industrial adjustments'!C56,'Industrial adjustments'!C57,'Industrial adjustments'!C58,'Industrial adjustments'!C59,'Industrial adjustments'!C60,'Industrial adjustments'!C61,'Industrial adjustments'!C62,'Industrial adjustments'!C63)","v":0}]
[null,null,null,null,null,null,"Peak industrial load",null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AH$166","v":0},0,0,0,0,0,0,0,0,0,{"$f":"$AH$166","v":0},0,null,"Maximum demand",null,{"$f":"AH166/Z81","v":0}]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,null,{"$f":"-AB82*$AH$167+S$167","v":0},0,0,0,0,0,0,0,0,0,{"$f":"-AL82*$AH$167+AC$167","v":0},0]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,null,null,"Annual industrial adjustments (MW)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026]
[null,null,null,null,null,null,"Peak industrial load",null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AH$159","v":0},0,0,0,0,0,0,0,0,0,{"$f":"$AH$159","v":0},0]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,null,{"$f":"-$AH$160*AB88+S$174","v":0},0,0,0,0,0,0,0,0,0,{"$f":"-$AH$160*AL88+AC$174","v":0},0]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,null,null,"Original Pre Adjustment B4 cap"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026]
[null,null,null,null,null,null,"Average energy use",null,null,null,null,null,null,null,null,null,null,null,87.115098317464188,87.38190619150798,84.950212160746261,86.549153327941895,88.347202142079666,87.598846435546875,82.264481544494629,81.993289947509766,79.763481934865311]
[null,null,null,null,null,null,"Forecast average energy use",null,null,null,null,null,null,null,null,null,null,null,null,86.603309874588447,87.702274106723564,87.702274106723564,86.719709555085316,86.213103565143243,83.942018015556343,79.327544416055389,82.114330551408088,85.192257192628446,87.268864311970731,89.067754270415449,90.553767708263919,92.296267356123607,93.985759758012605,94.536280622110397,95.180837552495333,97.759579082358258,100.08758078425727,102.09954725032793,104.26750478726488]
[null,null,null,null,null,null,"Low forecast",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA182","v":82.114330551408088},84.74183389810203,86.628442764884312,88.468232450615446,89.13838341582759,89.000689353196307,88.266352460574453,87.207006935181028,86.987144090479532,88.230344356481638,89.491411608428393,90.792509685099347,92.196498527342314]
[null,null,null,null,null,null,"High forecast",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA183","v":82.114330551408088},85.301307255820447,90.222323364049473,95.884226450273275,98.371666149019347,101.21599985091397,103.88743629837636,105.91910569302013,107.99985593156514,111.19251295649666,114.19889308652417,116.59107023595851,118.88348906806391]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2004/05","2005/06","2006/07","2007/08","2008/09","2009/10","2010/11","2011/12","2012/13","2013/14","2014/15","2015/16","2016/17","2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25","2025/26","2026/27"]
[null,null,null,null,null,null,"Summer maxima",null,null,null,null,null,null,null,null,null,null,159.62971496582031,164.75466918945313,180.81402587890625,188.8880615234375,179.54368591308594,172.23155212402344,171.39443969726562,185.60073852539062,193.17115783691406,161.3726806640625]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,null,null,159.67545122743883,164.6613005619829,162.99832563192945,162.2369216058238,165.83587770475074,158.80648713178823,160.20309173949315,168.11468200798248,173.45862703155112,180.77060246459297,187.75700641720829,193.02366495606356,197.55965109318666,206.73673139518692,208.11027115774201,217.05056950468446,226.11705139286852,236.49816823433235,247.71781808223375,255.83255765428018]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,null,null,175.66783495494275,180.48852913669447,179.66283001874675,178.63082720744507,182.50855737208553,175.39457697906028,178.02096198988247,185.87047473020488,193.4805776631699,202.387529360516,210.11357362230174,216.74187501663678,226.78642436119412,233.4000507641924,236.22046847525269,249.87384814004392,260.62242430593324,271.80208551653499,283.6850548728404,292.90305562853212]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,null,null,195.4702211293046,204.39986914404537,200.78508799911185,200.19584581124118,204.38134632705939,194.73421202229807,201.02560772814888,207.74341091289966,217.35567561683786,231.20543301014956,236.40719825761235,248.88582916685033,258.89743673066124,269.3618228282287,277.57486584442137,290.58200250496913,310.77791472806047,325.85315242136028,343.81458969491507,359.27755568549634]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026]
[null,null,null,null,null,null,"Winter maxima",null,null,null,null,null,null,null,null,null,null,null,148.40705871582031,161.11427307128906,143.53622436523437,149.36477661132812,153.50302124023437,155.24217224121094,154.56816101074219,142.91349792480469,145.99595642089844]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,null,null,148.34379893630262,151.39242907344769,146.19438167593282,150.69102051487206,146.00521236918919,150.06995247198316,135.56895881327458,142.66735149709388,144.46007331569876,147.29764382766581,150.71819965062704,152.70218427724106,154.79210121446286,157.9902751958698,160.58850745035136,160.29745437852597,163.8360315634948,168.34829911779741,171.17334667384767,174.46020627612498]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,null,null,152.00594413035654,155.14572673946989,150.00793798284226,154.58946420532308,149.71884090977821,153.87486867883968,139.00545016367624,146.37754328794026,149.1315996814553,151.5972931004795,155.14253628462552,157.09927540668036,159.71350309441331,162.80819308102562,165.95201888634037,164.85278968301293,168.78451328733431,173.24304186994408,176.3347681889332,179.86453420142968]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,null,null,157.6147976013344,160.78768436733691,155.44788792451911,160.27983131911154,154.82333332834423,159.19235650517138,144.34509781268335,151.39781112324175,154.49220359809843,157.35406728645484,160.74067856675669,163.28676877765875,165.62679155421742,168.73768297338347,171.69332766753027,170.95424289802341,175.17682549946744,179.65947374219138,182.87826642948082,186.34998486949922]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026]
[null,null,null,null,null,null,"Annual maxima",null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(R187,R193)","v":159.62971496582031},164.75466918945313,180.81402587890625,188.8880615234375,179.54368591308594,172.23155212402344,171.39443969726562,185.60073852539062,193.17115783691406,{"$f":"MAX(AA187,AA193)","v":161.3726806640625}]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,null,null,159.94495298272059,164.6613005619829,162.99832563192945,162.31148758748398,165.83587770475074,159.6426572525005,160.20309173949315,168.11468200798248,173.45862703155112,180.77060246459297,187.75700641720829,193.02366495606356,197.55965109318666,206.73673139518692,208.11027115774201,217.05056950468446,226.11705139286852,236.49816823433235,247.71781808223375,255.83255765428018]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,null,null,175.66783495494275,180.48852913669447,179.66283001874675,178.63082720744507,182.50855737208553,175.39457697906028,178.02096198988247,185.87047473020488,193.4805776631699,202.387529360516,210.11357362230174,216.74187501663678,226.78642436119412,233.4000507641924,236.22046847525269,249.87384814004392,260.62242430593324,271.80208551653499,283.6850548728404,292.90305562853212]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,null,null,195.4702211293046,204.39986914404537,200.78508799911185,200.19584581124118,204.38134632705939,194.73421202229807,201.02560772814888,207.74341091289966,217.35567561683786,231.20543301014956,236.40719825761235,248.88582916685033,258.89743673066124,269.3618228282287,277.57486584442137,290.58200250496913,310.77791472806047,325.85315242136028,343.81458969491507,359.27755568549634]
[]
[null,null,null,null,null,null,"Original Pre Adjustment growth p.a. B4 cap"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026]
[null,null,null,null,null,null,"Average energy use"]
[null,null,null,null,null,null,"Forecast average energy use",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB182/AA182","v":1.0374834285386203},{"$f":"AC182/AB182","v":1.0243755381976423},1.0206131931775118,1.0166840788792859,1.0192427073103516,1.0183050999816723,1.0058574923000594,1.0068180906435427,1.0270930745743929,1.0238135405629945,1.0201020591196777,1.0212337624928105]
[null,null,null,null,null,null,"Low forecast",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB183/AA183","v":1.0319981095753923},1.0222630167415405,1.021237709313608,1.0075750463940403,0.99845527754313268,0.99174908758619096,0.98799830857555149,0.99747883968928186,1.0142917701115579,1.0142928973149148,1.0145388038168839,1.0154637078225119]
[null,null,null,null,null,null,"High forecast",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.0388114557229098,1.0576898088263851,1.0627550131177388,1.0259421157246973,1.0289141560089656,1.0263934205204441,1.0195564494325242,1.0196447111683093,1.0295616785540396,1.0270376129659353,1.0209474635417166,1.0196620446786016]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2004/05","2005/06","2006/07","2007/08","2008/09","2009/10","2010/11","2011/12","2012/13","2013/14","2014/15","2015/16","2016/17","2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25","2025/26","2026/27"]
[null,null,null,null,null,null,"Summer maxima"]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB188/AA188","v":1.0317874974377008},{"$f":"AC188/AB188","v":1.0421540027047018},1.038647898814099,1.0280503968366028,1.02349963740537,1.0464521993798801,1.0066439077046714,1.0429594286586938,1.0417712881789438,1.0459103671196699,1.0474407473498251,1.0327579971229708]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB189/AA189","v":1.0409430435038769},1.0460353788732852,1.0381745075212774,1.0315462789008101,1.0463433720123827,1.0291623558227851,1.0120840492614536,1.0577993082179566,1.04301601086267,1.0428960065135395,1.0437191985989471,1.0324937835016499]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.0462698896763967,1.0637193271075496,1.0224984559391148,1.0527844794964325,1.0402257034774738,1.0404190409519345,1.0304907463498645,1.0468599223527615,1.0695015935226271,1.0485080727389882,1.0551212628758886,1.0449747231619879]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026]
[null,null,null,null,null,null,"Winter maxima"]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB194/AA194","v":1.0125657468214893},{"$f":"AC194/AB194","v":1.0196425936027729},1.0232220674687993,1.0131635371920114,1.0136862281775054,1.020661092887265,1.0164455201515434,0.99818758467560098,1.0220750678710895,1.0275413626126184,1.0167809688060674,1.0192019357344229]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB195/AA195","v":1.0188147466589019},1.0165336751184251,1.0233859266985474,1.0126125250296605,1.0166406094551712,1.0193765081014028,1.0193099975242041,0.99337622277388327,1.0238499064036555,1.0264155075354555,1.0178461789034512,1.0200174137451699]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.0204388191077463,1.0185243243458508,1.0215222354191626,1.015839737853568,1.0143307556030152,1.0187825374746073,1.017516210025315,0.99569532037413799,1.024700074884733,1.0255892766063257,1.0179160754523213,1.0189837672228652]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026]
[null,null,null,null,null,null,"Annual maxima"]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB200/AA200","v":1.0317874974377008},{"$f":"AC200/AB200","v":1.0421540027047018},1.038647898814099,1.0280503968366028,1.02349963740537,1.0464521993798801,1.0066439077046714,1.0429594286586938,1.0417712881789438,1.0459103671196699,1.0474407473498251,1.0327579971229708]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB201/AA201","v":1.0409430435038769},1.0460353788732852,1.0381745075212774,1.0315462789008101,1.0463433720123827,1.0291623558227851,1.0120840492614536,1.0577993082179566,1.04301601086267,1.0428960065135395,1.0437191985989471,1.0324937835016499]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.0462698896763967,1.0637193271075496,1.0224984559391148,1.0527844794964325,1.0402257034774738,1.0404190409519345,1.0304907463498645,1.0468599223527615,1.0695015935226271,1.0485080727389882,1.0551212628758886,1.0449747231619879]
[]
[null,null,null,null,null,null,"Original Pre Adjustment 90% & 10% ration to 50% PoE B4 cap"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026]
[null,null,null,null,null,null,"Average energy use"]
[null,null,null,null,null,null,"Forecast average energy use"]
[null,null,null,null,null,null,"Low forecast",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB183/AB182","v":0.9947128611288234},{"$f":"AC183/AC182","v":0.99266151161544824},0.99326892403753875,0.98436968081774068,0.96429348556197436,0.9391460226297681,0.92247131324928411,0.91391446353372641,0.90252377500675762,0.89413102911669595,0.8892547727219009,0.88423041018819015]
[null,null,null,null,null,null,"High forecast",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB184/AB182","v":1.0012800466472607},{"$f":"AC184/AC182","v":1.0338432163104661},1.0765313129953022,1.0863343253252837,1.0966423968195131,1.1053529445934984,1.1204069484858439,1.1346806637628051,1.1374078530229936,1.1409896431874438,1.1419352325833554,1.1401777505908457]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2004/05","2005/06","2006/07","2007/08","2008/09","2009/10","2010/11","2011/12","2012/13","2013/14","2014/15","2015/16","2016/17","2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25","2025/26","2026/27"]
[null,null,null,null,null,null,"Summer maxima"]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB188/AB189","v":0.89651699993125422},{"$f":"AC188/AC189","v":0.89319042055493214},0.89359770137801087,0.89056932326181704,0.87112644264164996,0.88576129575934059,0.881000162691424,0.86864060052829795,0.86760397534879663,0.87011167624004515,0.87321419943419765,0.87343765364719927]
[null,null,null,null,null,null,"Forecast - 50% PoE"]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB190/AB189","v":1.1233979050612102},{"$f":"AC190/AC189","v":1.1423897200617523},1.125140057265295,1.1483052324233434,1.1415914222375372,1.1540778245175662,1.1750669518018551,1.1629148254927022,1.1924450306058541,1.1988618549490015,1.2119587683215363,1.226609107626184]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026]
[null,null,null,null,null,null,"Winter maxima"]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB194/AB195","v":0.96867514077677097},{"$f":"AC194/AC195","v":0.97163769098460173},0.9714821174131022,0.97201074850245728,0.969186062639668,0.97040739907506945,0.96768034838032035,0.9723672537586644,0.97068166013895274,0.97174638184994921,0.97072941673331636,0.96995334322411553]
[null,null,null,null,null,null,"Forecast - 50% PoE"]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB196/AB195","v":1.0359454597690454},{"$f":"AC196/AC195","v":1.0379741225468961},1.0360838646588888,1.0393858810294379,1.0370243488824393,1.0364200952061846,1.0345961972606197,1.0370115254145389,1.0378726228350763,1.0370371693026736,1.037108383716685,1.0360574178609692]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026]
[null,null,null,null,null,null,"Annual maxima"]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB200/AB201","v":0.89651699993125422},{"$f":"AC200/AC201","v":0.89319042055493214},0.89359770137801087,0.89056932326181704,0.87112644264164996,0.88576129575934059,0.881000162691424,0.86864060052829795,0.86760397534879663,0.87011167624004515,0.87321419943419765,0.87343765364719927]
[null,null,null,null,null,null,"Forecast - 50% PoE"]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB202/AB201","v":1.1233979050612102},{"$f":"AC202/AC201","v":1.1423897200617523},1.125140057265295,1.1483052324233434,1.1415914222375372,1.1540778245175662,1.1750669518018551,1.1629148254927022,1.1924450306058541,1.1988618549490015,1.2119587683215363,1.226609107626184]

{"sheet":"KTSall","index":17,"n_rows":64,"n_cols":36,"rows_kept":64,"cut":false,"hidden":false,"merged":[]}
["KTS All"]
[null,null,"2006/07","2007/08","2008/09","2009/10","2010/11","2011/12","2012/13","2013/14","2014/15"]
["Actuals","Summer",274.603271484375,306.58843994140625,311.203857421875,304.537353515625,311.26153564453125,266.75885009765625,313.34933471679687,334.59197998046875,289.82806396484375]
[]
[null,null,2006,2007,2008,2009,2010,2011,2012,2013,2014]
[null,"Winter",224.30470275878906,254.27584838867187,238.58731079101562,245.44575500488281,251.97178649902344,262.15020751953125,254.92721557617187,251.66169738769531,251.65789794921875]
[]
[null,"KTSeast",null,null,null,null,null,null,null,null,null,null,null,"Summer",null,"2006/07","2007/08","2008/09","2009/10","2010/11","2011/12","2012/13","2013/14","2014/15","2015/16","2016/17","2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25","2025/26","2026/27"]
["Actuals",null,"2006/07","2007/08","2008/09","2009/10","2010/11","2011/12","2012/13","2013/14","2014/15",90,null,null,"Forecast - 90% PoE",null,{"$f":"KTSeast!T76","v":109.06295269585173},{"$f":"KTSeast!U76","v":113.39556256031669},{"$f":"KTSeast!V76","v":118.05657900881262},{"$f":"KTSeast!W76","v":117.65136959131343},{"$f":"KTSeast!X76","v":124.04273383021938},{"$f":"KTSeast!Y76","v":126.52618617144182},{"$f":"KTSeast!Z76","v":129.26200225728985},{"$f":"KTSeast!AA76","v":132.84582519543201},{"$f":"KTSeast!AB76","v":136.80903687833737},{"$f":"KTSeast!AC76","v":142.13467091560651},{"$f":"KTSeast!AD76","v":146.37323621009071},{"$f":"KTSeast!AE76","v":148.71931396056323},{"$f":"KTSeast!AF76","v":154.19673481575475},{"$f":"KTSeast!AG76","v":159.10207076010815},{"$f":"KTSeast!AH76","v":162.69830435721593},{"$f":"KTSeast!AI76","v":168.6499711766775},{"$f":"KTSeast!AJ76","v":175.37248932453679},{"$f":"KTSeast!AK76","v":181.07334798257355},{"$f":"KTSeast!AL76","v":187.52444466572007},{"$f":"KTSeast!AM76","v":193.39836202176437}]
[null,"Summer",{"$f":"KTSeast!S75","v":112.20527648925781},{"$f":"KTSeast!T75","v":129.01914978027344},{"$f":"KTSeast!U75","v":128.16224670410156},{"$f":"KTSeast!V75","v":126.50910949707031},{"$f":"KTSeast!W75","v":139.02998352050781},{"$f":"KTSeast!X75","v":109.02799224853516},{"$f":"KTSeast!Y75","v":132.33274841308594},{"$f":"KTSeast!Z75","v":146.09140014648437},{"$f":"KTSeast!AA75","v":128.89558410644531},50,null,null,"Forecast - 50% PoE",null,{"$f":"KTSeast!T77","v":117.12615902084355},{"$f":"KTSeast!U77","v":121.6397349132846},{"$f":"KTSeast!V77","v":126.78022615360621},{"$f":"KTSeast!W77","v":126.33475325802698},{"$f":"KTSeast!X77","v":133.2871698322565},{"$f":"KTSeast!Y77","v":136.34897973018852},{"$f":"KTSeast!Z77","v":140.41213553512506},{"$f":"KTSeast!AA77","v":143.32093709385953},{"$f":"KTSeast!AB77","v":148.52726578283557},{"$f":"KTSeast!AC77","v":154.36141273155266},{"$f":"KTSeast!AD77","v":158.77518299530334},{"$f":"KTSeast!AE77","v":164.26720827474605},{"$f":"KTSeast!AF77","v":170.83789660573589},{"$f":"KTSeast!AG77","v":174.88291168603649},{"$f":"KTSeast!AH77","v":179.4798222550429},{"$f":"KTSeast!AI77","v":186.65901514524464},{"$f":"KTSeast!AJ77","v":194.12537575105443},{"$f":"KTSeast!AK77","v":201.62306738375437},{"$f":"KTSeast!AL77","v":209.68799007910457},{"$f":"KTSeast!AM77","v":217.05141552572667}]
[null,null,null,null,null,null,null,null,null,null,null,10,null,null,"Forecast - 10% PoE",null,{"$f":"KTSeast!T78","v":126.12468756390928},{"$f":"KTSeast!U78","v":132.93978096971361},{"$f":"KTSeast!V78","v":135.15767559228428},{"$f":"KTSeast!W78","v":135.57336304570441},{"$f":"KTSeast!X78","v":145.20343291527192},{"$f":"KTSeast!Y78","v":148.35693287592761},{"$f":"KTSeast!Z78","v":154.70406813441124},{"$f":"KTSeast!AA78","v":155.02293827063704},{"$f":"KTSeast!AB78","v":163.74320190578308},{"$f":"KTSeast!AC78","v":170.46314485123634},{"$f":"KTSeast!AD78","v":177.37551558712599},{"$f":"KTSeast!AE78","v":185.28346178318139},{"$f":"KTSeast!AF78","v":192.55915208099054},{"$f":"KTSeast!AG78","v":196.42958105745186},{"$f":"KTSeast!AH78","v":202.54320527827292},{"$f":"KTSeast!AI78","v":212.98577503876911},{"$f":"KTSeast!AJ78","v":221.32201269543515},{"$f":"KTSeast!AK78","v":232.04939595729761},{"$f":"KTSeast!AL78","v":242.15919816188412},{"$f":"KTSeast!AM78","v":252.15506139606052}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Winter",null,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026]
["Actuals",null,2006,2007,2008,2009,2010,2011,2012,2013,2014,90,null,null,"Forecast - 90% PoE",null,{"$f":"KTSeast!T82","v":92.622512622207211},{"$f":"KTSeast!U82","v":96.235743047007375},{"$f":"KTSeast!V82","v":99.339665860413078},{"$f":"KTSeast!W82","v":101.29317735024763},{"$f":"KTSeast!X82","v":104.4581860072544},{"$f":"KTSeast!Y82","v":105.78425865429422},{"$f":"KTSeast!Z82","v":105.23703060952406},{"$f":"KTSeast!AA82","v":108.82993082371236},{"$f":"KTSeast!AB82","v":111.5451605744161},{"$f":"KTSeast!AC82","v":114.10289059904821},{"$f":"KTSeast!AD82","v":116.74555486645349},{"$f":"KTSeast!AE82","v":119.14846728632588},{"$f":"KTSeast!AF82","v":122.17927002831688},{"$f":"KTSeast!AG82","v":124.86074747237973},{"$f":"KTSeast!AH82","v":127.88762332633942},{"$f":"KTSeast!AI82","v":129.88865606424864},{"$f":"KTSeast!AJ82","v":133.30785497084901},{"$f":"KTSeast!AK82","v":137.15854163282674},{"$f":"KTSeast!AL82","v":140.76597876770134},{"$f":"KTSeast!AM82","v":144.31131566195489}]
[null,"Winter",{"$f":"KTSeast!S81","v":84.128501892089844},{"$f":"KTSeast!T81","v":96.36767578125},{"$f":"KTSeast!U81","v":99.122970581054688},{"$f":"KTSeast!V81","v":97.73724365234375},{"$f":"KTSeast!W81","v":104.30271148681641},{"$f":"KTSeast!X81","v":108.03650665283203},{"$f":"KTSeast!Y81","v":102.07904815673828},{"$f":"KTSeast!Z81","v":112.95366668701172},{"$f":"KTSeast!AA81","v":116.25095367431641},50,null,null,"Forecast - 50% PoE",null,{"$f":"KTSeast!T83","v":94.644504245813081},{"$f":"KTSeast!U83","v":98.373360703602827},{"$f":"KTSeast!V83","v":101.41841999703811},{"$f":"KTSeast!W83","v":103.53899110294157},{"$f":"KTSeast!X83","v":106.70895655901707},{"$f":"KTSeast!Y83","v":108.08404583239088},{"$f":"KTSeast!Z83","v":107.35444183424092},{"$f":"KTSeast!AA83","v":111.01874395880262},{"$f":"KTSeast!AB83","v":113.78069164009078},{"$f":"KTSeast!AC83","v":116.37193196352688},{"$f":"KTSeast!AD83","v":119.0537317299201},{"$f":"KTSeast!AE83","v":121.59063666653795},{"$f":"KTSeast!AF83","v":124.52984961960962},{"$f":"KTSeast!AG83","v":127.3991146669042},{"$f":"KTSeast!AH83","v":130.41776521028004},{"$f":"KTSeast!AI83","v":132.48405565954411},{"$f":"KTSeast!AJ83","v":136.07481249607292},{"$f":"KTSeast!AK83","v":140.00168903905146},{"$f":"KTSeast!AL83","v":143.48603468028463},{"$f":"KTSeast!AM83","v":147.53057681542592}]
[null,null,null,null,null,null,null,null,null,null,null,10,null,null,"Forecast - 10% PoE",null,{"$f":"KTSeast!T84","v":97.350854665856829},{"$f":"KTSeast!U84","v":101.31497333842668},{"$f":"KTSeast!V84","v":104.13023934557174},{"$f":"KTSeast!W84","v":106.44319170531153},{"$f":"KTSeast!X84","v":109.80768578177504},{"$f":"KTSeast!Y84","v":111.18519280742055},{"$f":"KTSeast!Z84","v":110.14829354832116},{"$f":"KTSeast!AA84","v":113.9075082252036},{"$f":"KTSeast!AB84","v":116.94442155913426},{"$f":"KTSeast!AC84","v":119.69557134780798},{"$f":"KTSeast!AD84","v":122.26420177553554},{"$f":"KTSeast!AE84","v":124.68871138576431},{"$f":"KTSeast!AF84","v":127.66323804496535},{"$f":"KTSeast!AG84","v":130.91340976554068},{"$f":"KTSeast!AH84","v":134.19275105749531},{"$f":"KTSeast!AI84","v":135.87296742165194},{"$f":"KTSeast!AJ84","v":139.62599792406084},{"$f":"KTSeast!AK84","v":143.91832836562077},{"$f":"KTSeast!AL84","v":147.60387491363974},{"$f":"KTSeast!AM84","v":151.43116768985382}]
[]
[null,"KTSwest",null,null,null,null,null,null,null,null,null,null,null,"Summer",null,"2006/07","2007/08","2008/09","2009/10","2010/11","2011/12","2012/13","2013/14","2014/15","2015/16","2016/17","2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25","2025/26","2026/27"]
["Actuals",null,"2006/07","2007/08","2008/09","2009/10","2010/11","2011/12","2012/13","2013/14","2014/15",90,null,null,"Forecast - 90% PoE",null,{"$f":"KTSwest!T76","v":159.67545122743883},{"$f":"KTSwest!U76","v":164.6613005619829},{"$f":"KTSwest!V76","v":162.99832563192945},{"$f":"KTSwest!W76","v":162.2369216058238},{"$f":"KTSwest!X76","v":165.83587770475074},{"$f":"KTSwest!Y76","v":158.80648713178823},{"$f":"KTSwest!Z76","v":160.20309173949315},{"$f":"KTSwest!AA76","v":168.11468200798248},{"$f":"KTSwest!AB76","v":173.30148199615812},{"$f":"KTSwest!AC76","v":179.56477405644674},{"$f":"KTSwest!AD76","v":186.50457527475689},{"$f":"KTSwest!AE76","v":191.73610262305584},{"$f":"KTSwest!AF76","v":195.05213129050134},{"$f":"KTSwest!AG76","v":204.11273178267828},{"$f":"KTSwest!AH76","v":205.46883793399073},{"$f":"KTSwest!AI76","v":210.68976559174641},{"$f":"KTSwest!AJ76","v":218.85586421448917},{"$f":"KTSwest!AK76","v":228.26797733571831},{"$f":"KTSwest!AL76","v":238.24517968186666},{"$f":"KTSwest!AM76","v":246.04961459244694}]
[null,"Summer",{"$f":"KTSwest!S75","v":164.75466918945313},{"$f":"KTSwest!T75","v":180.81402587890625},{"$f":"KTSwest!U75","v":188.8880615234375},{"$f":"KTSwest!V75","v":179.54368591308594},{"$f":"KTSwest!W75","v":172.23155212402344},{"$f":"KTSwest!X75","v":171.39443969726562},{"$f":"KTSwest!Y75","v":185.60073852539062},{"$f":"KTSwest!Z75","v":193.17115783691406},{"$f":"KTSwest!AA75","v":161.3726806640625},50,null,null,"Forecast - 50% PoE",null,{"$f":"KTSwest!T77","v":175.66783495494275},{"$f":"KTSwest!U77","v":180.48852913669447},{"$f":"KTSwest!V77","v":179.66283001874675},{"$f":"KTSwest!W77","v":178.63082720744507},{"$f":"KTSwest!X77","v":182.50855737208553},{"$f":"KTSwest!Y77","v":175.39457697906028},{"$f":"KTSwest!Z77","v":178.02096198988247},{"$f":"KTSwest!AA77","v":185.87047473020488},{"$f":"KTSwest!AB77","v":193.30529371941307},{"$f":"KTSwest!AC77","v":201.03750546818961},{"$f":"KTSwest!AD77","v":208.71201323274386},{"$f":"KTSwest!AE77","v":215.29610061213356},{"$f":"KTSwest!AF77","v":223.90794463661891},{"$f":"KTSwest!AG77","v":230.43762778966047},{"$f":"KTSwest!AH77","v":233.22224743556322},{"$f":"KTSwest!AI77","v":242.55113733298575},{"$f":"KTSwest!AJ77","v":252.25318282630519},{"$f":"KTSwest!AK77","v":262.34331013935741},{"$f":"KTSwest!AL77","v":272.83704254493171},{"$f":"KTSwest!AM77","v":281.70255033661715}]
[null,null,null,null,null,null,null,null,null,null,null,10,null,null,"Forecast - 10% PoE",null,{"$f":"KTSwest!T78","v":195.4702211293046},{"$f":"KTSwest!U78","v":204.39986914404537},{"$f":"KTSwest!V78","v":200.78508799911185},{"$f":"KTSwest!W78","v":200.19584581124118},{"$f":"KTSwest!X78","v":204.38134632705939},{"$f":"KTSwest!Y78","v":194.73421202229807},{"$f":"KTSwest!Z78","v":201.02560772814888},{"$f":"KTSwest!AA78","v":207.74341091289966},{"$f":"KTSwest!AB78","v":217.15876200163055},{"$f":"KTSwest!AC78","v":229.66317959371813},{"$f":"KTSwest!AD78","v":234.83024652064444},{"$f":"KTSwest!AE78","v":247.22563885325553},{"$f":"KTSwest!AF78","v":255.61138896800151},{"$f":"KTSwest!AG78","v":265.94295616648003},{"$f":"KTSwest!AH78","v":274.0517553864853},{"$f":"KTSwest!AI78","v":282.06631354464554},{"$f":"KTSwest!AJ78","v":300.7980543157376},{"$f":"KTSwest!AK78","v":314.51338742713125},{"$f":"KTSwest!AL78","v":330.66724603524602},{"$f":"KTSwest!AM78","v":345.53891388441815}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Winter",null,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026]
["Actuals",null,2006,2007,2008,2009,2010,2011,2012,2013,2014,90,null,null,"Forecast - 90% PoE",null,{"$f":"KTSwest!T82","v":148.34379893630262},{"$f":"KTSwest!U82","v":151.39242907344769},{"$f":"KTSwest!V82","v":146.19438167593282},{"$f":"KTSwest!W82","v":150.69102051487206},{"$f":"KTSwest!X82","v":146.00521236918919},{"$f":"KTSwest!Y82","v":150.06995247198316},{"$f":"KTSwest!Z82","v":135.56895881327458},{"$f":"KTSwest!AA82","v":142.66735149709388},{"$f":"KTSwest!AB82","v":144.46007331569876},{"$f":"KTSwest!AC82","v":147.29764382766581},{"$f":"KTSwest!AD82","v":150.71819965062704},{"$f":"KTSwest!AE82","v":152.70218427724106},{"$f":"KTSwest!AF82","v":154.79210121446286},{"$f":"KTSwest!AG82","v":157.9902751958698},{"$f":"KTSwest!AH82","v":160.58850745035136},{"$f":"KTSwest!AI82","v":160.29745437852597},{"$f":"KTSwest!AJ82","v":163.83603156349477},{"$f":"KTSwest!AK82","v":168.34829911779738},{"$f":"KTSwest!AL82","v":171.17334667384765},{"$f":"KTSwest!AM82","v":174.46020627612495}]
[null,"Winter",{"$f":"KTSwest!S81","v":148.40705871582031},{"$f":"KTSwest!T81","v":161.11427307128906},{"$f":"KTSwest!U81","v":143.53622436523437},{"$f":"KTSwest!V81","v":149.36477661132812},{"$f":"KTSwest!W81","v":153.50302124023437},{"$f":"KTSwest!X81","v":155.24217224121094},{"$f":"KTSwest!Y81","v":154.56816101074219},{"$f":"KTSwest!Z81","v":142.91349792480469},{"$f":"KTSwest!AA81","v":145.99595642089844},50,null,null,"Forecast - 50% PoE",null,{"$f":"KTSwest!T83","v":152.00594413035654},{"$f":"KTSwest!U83","v":155.14572673946989},{"$f":"KTSwest!V83","v":150.00793798284226},{"$f":"KTSwest!W83","v":154.58946420532308},{"$f":"KTSwest!X83","v":149.71884090977821},{"$f":"KTSwest!Y83","v":153.87486867883968},{"$f":"KTSwest!Z83","v":139.00545016367624},{"$f":"KTSwest!AA83","v":146.37754328794026},{"$f":"KTSwest!AB83","v":149.1315996814553},{"$f":"KTSwest!AC83","v":151.5972931004795},{"$f":"KTSwest!AD83","v":155.14253628462552},{"$f":"KTSwest!AE83","v":157.09927540668036},{"$f":"KTSwest!AF83","v":159.71350309441331},{"$f":"KTSwest!AG83","v":162.80819308102562},{"$f":"KTSwest!AH83","v":165.95201888634037},{"$f":"KTSwest!AI83","v":164.85278968301293},{"$f":"KTSwest!AJ83","v":168.78451328733428},{"$f":"KTSwest!AK83","v":173.24304186994405},{"$f":"KTSwest!AL83","v":176.33476818893317},{"$f":"KTSwest!AM83","v":179.86453420142965}]
[null,null,null,null,null,null,null,null,null,null,null,10,null,null,"Forecast - 10% PoE",null,{"$f":"KTSwest!T84","v":157.6147976013344},{"$f":"KTSwest!U84","v":160.78768436733691},{"$f":"KTSwest!V84","v":155.44788792451911},{"$f":"KTSwest!W84","v":160.27983131911154},{"$f":"KTSwest!X84","v":154.82333332834423},{"$f":"KTSwest!Y84","v":159.19235650517138},{"$f":"KTSwest!Z84","v":144.34509781268335},{"$f":"KTSwest!AA84","v":151.39781112324175},{"$f":"KTSwest!AB84","v":154.49220359809843},{"$f":"KTSwest!AC84","v":157.35406728645484},{"$f":"KTSwest!AD84","v":160.74067856675669},{"$f":"KTSwest!AE84","v":163.28676877765878},{"$f":"KTSwest!AF84","v":165.62679155421742},{"$f":"KTSwest!AG84","v":168.73768297338347},{"$f":"KTSwest!AH84","v":171.6933276675303},{"$f":"KTSwest!AI84","v":170.95424289802341},{"$f":"KTSwest!AJ84","v":175.17682549946741},{"$f":"KTSwest!AK84","v":179.65947374219135},{"$f":"KTSwest!AL84","v":182.87826642948079},{"$f":"KTSwest!AM84","v":186.34998486949917}]
[]
[null,"KTSall/east","2006/07","2007/08","2008/09","2009/10","2010/11","2011/12","2012/13","2013/14","2014/15"]
[null,"Summer",{"$f":"C3/C10","v":2.4473293955179076},2.3763018161532057,2.4282022625615816,2.4072365596935725,2.2388086926487922,2.446700563737477,2.3678895698489915,{"$f":"J3/J10","v":2.290292102375477},{"$f":"K3/K10","v":2.2485492111622398}]
[null,null,2006,2007,2008,2009,2010,2011,2012,2013,2014]
[null,"Winter",{"$f":"C6/C15","v":2.6662153457397921},2.638601028065322,2.4069830574328717,2.5112817369594094,2.4157740763131743,2.4264965208652396,2.4973510253028746,2.228008215838055,{"$f":"K6/K15","v":2.1647813630351158}]
[]
[null,"KTSall/west","2006/07","2007/08","2008/09","2009/10","2010/11","2011/12","2012/13","2013/14","2014/15",null,"Coincidence ratio used"]
[null,"Summer",{"$f":"C3/C20","v":1.6667404501210574},1.6956009825627849,1.6475570499899508,1.6961741203366316,1.8072271416354231,1.5564031748569731,1.6882978872087298,1.7321011258986712,1.7960169142148241,null,"Summer",{"$f":"$K$39","v":0.99848346905572993}]
[null,null,2006,2007,2008,2009,2010,2011,2012,2013,2014,null,"Winter",{"$f":"$J$41","v":0.98356386513876715}]
[null,"Winter",{"$f":"C6/C25","v":1.5114153241747255},1.5782329122148051,1.6622097442379387,1.6432639647269269,1.6414777016322308,1.6886533068618081,1.6492867218524707,1.7609372175615599,1.7237319725739708]
[]
[null,"KTSall avg","2006/07","2007/08","2008/09","2009/10","2010/11","2011/12","2012/13","2013/14","2014/15"]
[null,"Summer",{"$f":"C3/(C10+C20)","v":0.99149092050635435},0.98952747487137183,0.98155986399020245,0.9950484298223764,1,0.95127500409530219,0.98558141117558096,0.98623314629621395,{"$f":"K3/(K10+K20)","v":0.99848346905572993}]
[null,null,2006,2007,2008,2009,2010,2011,2012,2013,2014]
[null,"Winter",{"$f":"C6/(C15+C25)","v":0.96460387466070385},0.9875482515253784,0.98321974093677056,0.99329724112728124,0.9773707660946237,0.9957137760670477,0.99329821821601738,0.98356386513876715,0.95962197555673201]
[]
[null,"KTS all PoE estimates"]
[null,null," ","2006/07","2007/08","2008/09","2009/10","2010/11","2011/12","2012/13","2013/14","2014/15","2015/16","2016/17","2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25","2025/26","2026/27"]
[null,"Summer maxima",null,{"$f":"C3","v":274.603271484375},306.58843994140625,311.203857421875,304.537353515625,311.26153564453125,266.75885009765625,313.34933471679687,334.59197998046875,289.82806396484375]
[null,"Forecast - 90% PoE",null,null,{"$f":"(Q9+Q19)*$N$34","v":268.33085381782712},277.63518128510799,280.62867618081549,279.46383194259789,289.4390016504953,284.89995747475444,289.02611122445086,300.50409128123732,309.64022667647868,321.21157780899864,{"$f":"(AA9+AA19)*$N$34","v":332.37299198306994},339.93910540922565,348.71921939355468,362.6639760553133,367.60880542725857,378.76445631922331,393.63049404177542,408.72054653167817,425.12393153713339,438.78154015927902]
[null,"Forecast - 50% PoE",null,null,292.34996282362562,301.6700771884087,305.9783257950109,304.50309072575885,315.31681321196839,311.27078795882238,317.95018387893106,328.69218286144525,341.31415984800441,354.8599447427323,366.92989052334434,378.9876893836431,394.14719695898884,404.70585833523381,412.07619423115597,428.55924200040226,445.70161168041841,463.26275815449708,481.793268480677,497.99759003953614]
[null,"Forecast - 10% PoE",null,null,321.10720006266092,336.82806409563221,335.43329599490613,335.26000446158099,349.05462310696447,342.57083656028249,355.19020080131941,362.21620278946,380.32431429241478,399.51952049231664,411.58063931412755,431.85318720164338,447.49087655518099,461.6713349634511,475.87218965902696,494.30132677205233,521.3282557729259,545.73390401043991,571.95773516880899,596.78755387176204]
[]
[null,null,null,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026]
[null,"Winter maxima",null,{"$f":"C6","v":224.30470275878906},254.27584838867187,238.58731079101562,245.44575500488281,251.97178649902344,262.15020751953125,254.92721557617187,251.66169738769531]
[null,"Forecast - 90% PoE",null,null,{"$f":"(Q14+Q24)*$N$35","v":237.0057567647203},243.55812208804269,241.49841681801416,247.84255160610903,246.34674818292567,251.64895680739156,236.8480697052529,247.3636390713479,251.79749734071549,257.10411999007817,{"$f":"(AA14+AA24)*$N$35","v":263.06768417734611},267.38247759235412,272.41903243233281,278.20204511403654,283.7346981869984,285.41657239668058,292.25998954207444,300.48548911501769,306.81224862006968,313.53215021358511]
[null,"Forecast - 50% PoE",null,null,242.59646834307534,249.3522135319617,247.29388045245446,253.88582120529625,252.21311560742927,257.65332246422179,242.31068758864063,253.16568715677477,258.59102944470942,263.56484674219428,269.68954117501181,274.10932709391773,279.57149063540629,285.4374213000695,291.49861035641385,292.4497768532932,299.84861679112657,308.09619826720467,314.56418502183158,322.01400081927426]
[null,"Forecast - 10% PoE",null,null,250.77500242154545,257.7947030762241,255.31166616325334,262.33912744739791,260.28150799155986,265.93358744864048,250.31050365930253,260.9447253402318,266.97525617987048,272.49601341041421,278.35337396259922,283.24227633472879,288.46947511923565,294.72598696735139,300.85849388292741,301.78415691176531,309.62868176304227,318.25943371426678,325.05029229877596,332.2293359823048]
[]
[null,null,null,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026]
[null,"Annual maxima",null,{"$f":"MAX(D45,D51)","v":274.603271484375},306.58843994140625,311.203857421875,304.537353515625,311.26153564453125,266.75885009765625,313.34933471679687,334.59197998046875,289.82806396484375]
[null,"Forecast - 90% PoE",null,null,{"$f":"E46","v":268.33085381782712},277.63518128510799,280.62867618081549,279.46383194259789,289.4390016504953,284.89995747475444,289.02611122445086,{"$f":"L46","v":300.50409128123732},{"$f":"M46","v":309.64022667647868},321.21157780899864,332.37299198306994,339.93910540922565,348.71921939355468,362.6639760553133,367.60880542725857,378.76445631922331,393.63049404177542,408.72054653167817,{"$f":"W46","v":425.12393153713339},438.78154015927902]
[null,"Forecast - 50% PoE",null,null,{"$f":"E47","v":292.34996282362562},301.6700771884087,305.9783257950109,304.50309072575885,315.31681321196839,311.27078795882238,317.95018387893106,{"$f":"L47","v":328.69218286144525},341.31415984800441,354.8599447427323,366.92989052334434,378.9876893836431,394.14719695898884,404.70585833523381,412.07619423115597,428.55924200040226,445.70161168041841,463.26275815449708,{"$f":"W47","v":481.793268480677},497.99759003953614]
[null,"Forecast - 10% PoE",null,null,{"$f":"E48","v":321.10720006266092},336.82806409563221,335.43329599490613,335.26000446158099,349.05462310696447,342.57083656028249,355.19020080131941,362.21620278946,380.32431429241478,399.51952049231664,411.58063931412755,431.85318720164338,447.49087655518099,461.6713349634511,475.87218965902696,494.30132677205233,521.3282557729259,545.73390401043991,{"$f":"W48","v":571.95773516880899},596.78755387176204]
[]
[]
[]
[null,"Ratio of KTS peak to sum of KTS East and KTS West peaks"]

{"sheet":"KGTS22","index":18,"n_rows":252,"n_cols":39,"rows_kept":252,"cut":false,"hidden":false,"merged":[]}
["Terminal station:",null,"KGTS 22kV",null,null,null,"AVERAGE DEMAND",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MAXIMUM DEMAND"]
[null,"Which terminal station?"]
[null,null,"RCTS 22kV",4]
[null,null,"RCTS 66kV"]
[null,null,"WETS 66kV"]
[null,null,"KGTS 22kV"]
[null,null,"KGTS 66kV"]
[null,null,"HOTS 66kV"]
[null,null,"BETS 22kV"]
[null,null,"BETS 66kV"]
[null,null,"SHTS/GNTS"]
[null,null,"HYTS/TGTS/APD"]
[null,null,"BATS/ELTS"]
[null,null,"MLTS/GTS/PTH"]
[null,null,"ATS West"]
[null,null,"ATS-BLTS"]
[null,null,"BLTS 22kV"]
[null,null,"KTS East"]
[null,null,"KTS West"]
[null,null,"WMTS 66kV"]
[null,null,"WMTS 22kV"]
[null,null,"BTS 22kV"]
[null,null,"FBTS 66kV"]
[null,null,"RTS 66kV Bus 1&2"]
[null,null,"RTS 66kV Bus 3&4"]
[null,null,"RTS 22kV"]
[null,null,"SVTS 66kV"]
[null,null,"TSTS 66kV"]
[null,null,"Total Powercor"]
[null,null,"Total Citipower"]
[]
[]
["Scenarios"]
[null,"Population","Low",2]
[null,null,"Medium"]
[null,null,"High"]
[]
[null,"Electricity Prices","Low",2]
[null,null,"Medium"]
[null,null,"High"]
[]
[null,"Income","Low",2]
[null,null,"Medium",null,null,null,"SUMMER MAXIMUM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WINTER MAXIMUM"]
[null,null,"High"]
[]
["Technology adjustments"]
[null,"Adjust for solar?","Include",1]
[null,null,"Exclude"]
[]
[]
[null,"Adjust for efficiency?","Include",2]
[null,null,"Exclude"]
[]
[]
[null,"Adjust for battery storage?","Include",2]
[null,null,"Exclude"]
[]
[]
[null,"Adjust for EV?","Include",2]
[null,null,"Exclude"]
[]
[]
[null,"Adjust for microgeneration?","Include",2]
[null,null,"Exclude"]
[]
[null,null,null,null,null,null,"Number of simulations",null,null,null,null,null,null,null,null,null,1000,null,null,null,null,null,null,null,null,null,null,"Starting Point adjust.",null,{"$f":"Summary!$F$161","v":1}]
["Parameter selection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Growth Cap",{"$f":"Summary!$G$161","v":0.04},{"$f":"AC67+1","v":1.04}]
[null,"Model elasticities","Terminal station estimate",2,null,null,null,null,null,null,null,null,null,null,null,null,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026]
[null,null,"AEMO income elasticity",null,null,null,"Average energy use",null,null,null,null,null,null,null,null,null,5.4999542733033495,5.9660709102948504,6.1271947224934893,5.7908769249916077,5.8116938471794128,5.6233902374903364,6.4880825082461042,6.569232165813446,6.7039674321810407,6.0968607266743975,5.6269616087277727]
[null,null,null,null,null,null,"Forecast average energy use",null,null,null,null,null,null,null,null,null,null,5.7693688855616534,5.9195420179202181,5.8109608484371167,5.9975505053044742,5.9975505053044742,6.2662970340942108,6.1176016841434055,6.5105050320585063,6.4228548265727952,6.016804840238561,{"$f":"AD$66*IF(AB207>$AD$67,$AD$67*AA70,AB207*AA70)","v":6.0026662959069199},{"$f":"IF(AC207>$AD$67,$AD$67*AB70,AC207*AB70)","v":6.0400124516794254},6.0576050518593005,6.0885106214742901,6.1071676248927833,6.1361557807539056,6.245000248076332,6.3246287799291787,6.3093967798366313,6.3475994302975147,6.4054215421915837,6.4539498414759748]
[null,null,null,null,null,null,"Low forecast",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA70","v":6.016804840238561},{"$f":"AB70*AB233","v":6.0260369577044548},{"$f":"AC70*AC233","v":6.0529867028673756},{"$f":"AD70*AD233","v":6.0515194886856509},{"$f":"AE70*AE233","v":6.1170775543550047},6.2157466869959128,6.3335924026200345,6.4719806259214447,6.5479258031496617,6.5583455306142433,6.601582833878096,6.6511710795601742,6.6980300575060507]
[null,null,null,null,null,null,"High forecast",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA71","v":6.016804840238561},{"$f":"AB70*AB234","v":6.003647121817945},{"$f":"AC70*AC234","v":5.8857272331350599},{"$f":"AD70*AD234","v":5.7646225173932493},{"$f":"AE70*AE234","v":5.8293884872328263},5.8415664510676191,5.8657584802767602,5.9314481127063399,5.9896131132381338,6.005196230724307,6.0536265333763213,6.1314056469655283,6.2089812916699314]
["Average demand model used"]
[null,"Error correction model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2004/05","2005/06","2006/07","2007/08","2008/09","2009/10","2010/11","2011/12","2012/13","2013/14","2014/15","2015/16","2016/17","2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25","2025/26","2026/27"]
[null,null,null,null,null,null,"Summer maxima",null,null,null,null,null,null,null,null,null,9.6371860504150391,11.359357833862305,10.66172981262207,10.482662200927734,11.113332748413086,10.914132118225098,13.232026100158691,13.190254211425781,13.928994178771973,12.37257194519043,11.665586471557617]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,10.65687877226908,10.115851488972087,10.333858837521804,10.40547137049173,10.985417669636266,10.891382899281586,11.125846116718781,12.385885078182454,12.360248079394076,11.201686469001464,{"$f":"AB77*AB238","v":11.109934285396703},{"$f":"AC77*AC238","v":11.106991950815067},11.318938724277379,11.366713918652755,11.5559746839273,11.675092246314819,12.140004018957381,12.159240540055722,12.325605154430837,12.509055125786658,12.721118799343223,12.989440364564706]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,11.227017971421439,10.689637403372899,10.967250317561033,11.071582383573558,11.661290259760987,11.522102421213642,11.834672481211721,13.213827412643699,13.171225390267592,11.907788883552207,{"$f":"AD$66*IF(AB214>$AD$67,$AD$67*AA77,AB214*AA77)","v":11.962463426739967},{"$f":"IF(AC214>$AD$67,$AD$67*AB77,AC214*AB77)","v":11.991098350609269},12.179591069919454,12.236944553467199,12.440948459286091,12.563931966585594,13.066489245249018,13.092209594215463,13.234914706176426,13.529775426553137,13.741118786032073,14.07808287886459]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,11.916312410546903,11.343880062155659,11.696707775544741,11.824330269238635,12.418058507773663,12.332461215674675,12.660644152144494,14.162429975796043,14.22296709124206,12.83480105019526,{"$f":"AB77*AB240","v":12.924453016754105},{"$f":"AC77*AC240","v":12.878617011373462},13.248268251896782,13.283735104829168,13.586817756319908,13.842540791647922,14.197083481198588,14.193107741496478,14.318294515492479,14.744012919556251,14.894695567578072,15.363665162275]
["Climatic adjustments"]
[null,"Temperature","Stable",2,null,null,null,null,null,null,null,null,null,null,null,null,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026]
[null,null,"CSIRO trends",null,null,null,"Winter maxima",null,null,null,null,null,null,null,null,null,11.375272750854492,11.331516265869141,11.753105163574219,11.590660095214844,10.76777458190918,10.063457489013672,12.152726173400879,11.675290107727051,12.119146347045898,14.154773712158203,12.79796028137207]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,11.188906723704775,11.886726282226443,12.509544666405359,11.741664797273932,11.747083267030888,12.972679958735235,12.198680663357223,12.979640215513269,13.31789725989705,13.366487660761447,{"$f":"AB83*AB244","v":12.83534279040089},{"$f":"AC83*AC244","v":13.00955127606907},13.209787105544223,13.355363507361282,13.528246581232553,13.807792309172298,14.116862496039911,14.471771900154254,14.839047216933761,15.052521794036437,15.377844130734037,15.725148033788514]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,11.443529870165461,12.213744776181164,12.926703165699751,12.122879523293619,12.087652766366313,13.359594526115202,12.546563737497658,13.410994302655155,13.67066316108888,13.837154375490982,{"$f":"AD$66*IF(AB220>$AD$67,$AD$67*AA83,AB220*AA83)","v":13.385672487944772},{"$f":"IF(AC220>$AD$67,$AD$67*AB83,AC220*AB83)","v":13.583550331991464},13.753900418255604,13.936003002671949,14.140054094489372,14.460529683595805,14.743435273039237,15.094067397979241,15.41872247973782,15.717499978954365,16.044926719283605,16.382641300845965]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,11.76067372801503,12.645526908876015,13.403145696144549,12.563130629398074,12.50871959893108,13.859868803753471,12.976775341912331,13.913042745415035,14.075660415862449,14.351540190000271,{"$f":"AB83*AB246","v":13.980381413324121},{"$f":"AC83*AC246","v":14.188246945115226},14.392479340614473,14.59897697044755,14.807583177693425,15.151237034544085,15.398951710001061,15.79736523259248,16.162677862269398,16.398623059157799,16.779469072198811,17.081041024180362]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026]
[null,null,null,null,null,null,"Annual maxima",null,null,null,null,null,null,null,null,null,{"$f":"MAX(Q75,Q81)","v":11.375272750854492},11.359357833862305,11.753105163574219,11.590660095214844,11.113332748413086,10.914132118225098,13.232026100158691,13.190254211425781,13.928994178771973,14.154773712158203,{"$f":"MAX(AA75,AA81)","v":12.79796028137207}]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,11.259343721344081,11.887019154290526,12.509544666405359,11.754711180753413,11.826832371194921,12.973347585227431,12.249495354561352,13.128597299765074,13.417224220806581,13.372022672704123,{"$f":"AB89*AB250","v":12.877347572740693},{"$f":"AC89*AC250","v":13.024379647833415},13.226941638956918,13.385878027722809,13.572540893682097,13.830781904370411,14.168899381677418,14.48996128978674,14.848261441548372,15.071379127848754,15.393191665089795,15.759442274766666]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,11.540757155359548,12.213906513877649,12.926703165699751,12.136243790150914,12.17781295735718,13.360612970938837,12.584610267322528,13.605778041837848,13.76370050686222,13.837830647896199,{"$f":"AD$66*IF(AB226>$AD$67,$AD$67*AA89,AB226*AA89)","v":13.404710341270365},{"$f":"IF(AC226>$AD$67,$AD$67*AB89,AC226*AB89)","v":13.592345052392769},13.782171779204234,13.966328022344438,14.164717902765005,14.485985875635516,14.776392683261504,15.113208248534621,15.434742586223521,15.736480685893294,16.061645914838934,16.406608868061316]
["Time of use tariffs",null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,11.998083300263339,12.645526908876015,13.403145696144549,12.586917947329381,12.678139783065538,13.859868803753471,13.014645796265363,14.273211857834376,14.328235629682579,14.354548825622166,{"$f":"AB89*AB252","v":14.011688401233652},{"$f":"AC89*AC252","v":14.191320675072742},14.401669184696321,14.618860496584301,14.834868586888209,15.164811889888114,15.440973771877649,15.837490944874022,16.166111683958359,16.429016143016081,16.792136380252344,17.104553445484946]
[null,"Current",0.23968185526172561]
[null,"Residential demand on time of use tariffs by 2025",0.5]
[null,null,null,null,null,null,"Summer block load adjustments"]
[null,"CDD critical temperature",18.5,null,null,null,null,null,null,null,null,null,null,null,null,null,"2014/15","2015/16","2016/17","2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25","2025/26","2026/27"]
[null,"HDD critical temperature",16.5,null,null,null,"Average energy use"]
[null,null,null,null,null,null,"Maximum demand",null,null,null,null,null,null,null,null,null,{"$f":"INDEX('Block Loads'!B$3:B$30,KGTS22!$D$3)","v":0},{"$f":"INDEX('Block Loads'!C$3:C$30,KGTS22!$D$3)","v":0},{"$f":"INDEX('Block Loads'!D$3:D$30,KGTS22!$D$3)","v":0},{"$f":"INDEX('Block Loads'!E$3:E$30,KGTS22!$D$3)","v":0},{"$f":"INDEX('Block Loads'!F$3:F$30,KGTS22!$D$3)","v":0},{"$f":"INDEX('Block Loads'!G$3:G$30,KGTS22!$D$3)","v":0},{"$f":"INDEX('Block Loads'!H$3:H$30,KGTS22!$D$3)","v":0},{"$f":"INDEX('Block Loads'!I$3:I$30,KGTS22!$D$3)","v":0},{"$f":"INDEX('Block Loads'!J$3:J$30,KGTS22!$D$3)","v":0},{"$f":"INDEX('Block Loads'!K$3:K$30,KGTS22!$D$3)","v":0},{"$f":"INDEX('Block Loads'!L$3:L$30,KGTS22!$D$3)","v":0},{"$f":"INDEX('Block Loads'!M$3:M$30,KGTS22!$D$3)","v":0},{"$f":"INDEX('Block Loads'!N$3:N$30,KGTS22!$D$3)","v":0}]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,{"$f":"Q96","v":0},{"$f":"R96","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,{"$f":"Q97","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,null,null,"Winter block load adjustments"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026]
[null,null,null,null,null,null,"Average energy use"]
[null,null,null,null,null,null,"Maximum demand",null,null,null,null,null,null,null,null,null,{"$f":"INDEX('Block Loads'!P$3:P$30,KGTS22!$D$3)","v":0},{"$f":"INDEX('Block Loads'!Q$3:Q$30,KGTS22!$D$3)","v":0},{"$f":"INDEX('Block Loads'!R$3:R$30,KGTS22!$D$3)","v":0},{"$f":"INDEX('Block Loads'!S$3:S$30,KGTS22!$D$3)","v":0},{"$f":"INDEX('Block Loads'!T$3:T$30,KGTS22!$D$3)","v":0},{"$f":"INDEX('Block Loads'!U$3:U$30,KGTS22!$D$3)","v":0},{"$f":"INDEX('Block Loads'!V$3:V$30,KGTS22!$D$3)","v":0},{"$f":"INDEX('Block Loads'!W$3:W$30,KGTS22!$D$3)","v":0},{"$f":"INDEX('Block Loads'!X$3:X$30,KGTS22!$D$3)","v":0},{"$f":"INDEX('Block Loads'!Y$3:Y$30,KGTS22!$D$3)","v":0},{"$f":"INDEX('Block Loads'!Z$3:Z$30,KGTS22!$D$3)","v":0},{"$f":"INDEX('Block Loads'!AA$3:AA$30,KGTS22!$D$3)","v":0},{"$f":"INDEX('Block Loads'!AB$3:AB$30,KGTS22!$D$3)","v":0}]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,{"$f":"Q104","v":0},{"$f":"R104","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,{"$f":"Q105","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,null,null,"Annual block load adjustments"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026]
[null,null,null,null,null,null,"Average energy use"]
[null,null,null,null,null,null,"Maximum demand",null,null,null,null,null,null,null,null,null,{"$f":"INDEX('Block Loads'!AD$3:AD$30,KGTS22!$D$3)","v":0},{"$f":"INDEX('Block Loads'!AE$3:AE$30,KGTS22!$D$3)","v":0},{"$f":"INDEX('Block Loads'!AF$3:AF$30,KGTS22!$D$3)","v":0},{"$f":"INDEX('Block Loads'!AG$3:AG$30,KGTS22!$D$3)","v":0},{"$f":"INDEX('Block Loads'!AH$3:AH$30,KGTS22!$D$3)","v":0},{"$f":"INDEX('Block Loads'!AI$3:AI$30,KGTS22!$D$3)","v":0},{"$f":"INDEX('Block Loads'!AJ$3:AJ$30,KGTS22!$D$3)","v":0},{"$f":"INDEX('Block Loads'!AK$3:AK$30,KGTS22!$D$3)","v":0},{"$f":"INDEX('Block Loads'!AL$3:AL$30,KGTS22!$D$3)","v":0},{"$f":"INDEX('Block Loads'!AM$3:AM$30,KGTS22!$D$3)","v":0},{"$f":"INDEX('Block Loads'!AN$3:AN$30,KGTS22!$D$3)","v":0},{"$f":"INDEX('Block Loads'!AO$3:AO$30,KGTS22!$D$3)","v":0},{"$f":"INDEX('Block Loads'!AP$3:AP$30,KGTS22!$D$3)","v":0}]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,{"$f":"Q112","v":0},{"$f":"R112","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,{"$f":"Q112","v":0},{"$f":"R112","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,{"$f":"Q112","v":0},{"$f":"R112","v":0},0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,null,null,"Windfarm Adjustment"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026]
[null,null,null,null,null,null,"Average energy use"]
[null,null,null,null,null,null,"Maximum demand",null,null,null,null,null,null,null,null,null,{"$f":"$R$120","v":0},0,{"$f":"$R$120","v":0},0,0,0,0,0,0,0,0]
[]
[null,null,null,null,null,null,"Solar Adjustment"]
[null,null,null,null,null,null,"New major customers",null,null,null,null,null,null,null,null,null,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026]
[null,null,null,null,null,null,"Average energy use"]
[null,null,null,null,null,null,"Maximum demand",null,null,null,null,null,null,null,null,null,null,{"$f":"(INDEX('Technology Adjustments'!C$6:C$33,$D$3)/1000)-INDEX('Technology Adjustments'!$P$6:$P$33,$D$3)*0.44/(0.18*8.76)*R129","v":7.4047327129845783E-3},{"$f":"(INDEX('Technology Adjustments'!D$6:D$33,$D$3)/1000)-INDEX('Technology Adjustments'!$P$6:$P$33,$D$3)*0.44/(0.18*8.76)*S129","v":1.3448511767411221E-2},{"$f":"(INDEX('Technology Adjustments'!E$6:E$33,$D$3)/1000)-INDEX('Technology Adjustments'!$P$6:$P$33,$D$3)*0.44/(0.18*8.76)*T129","v":1.95500612801046E-2},{"$f":"(INDEX('Technology Adjustments'!F$6:F$33,$D$3)/1000)-INDEX('Technology Adjustments'!$P$6:$P$33,$D$3)*0.44/(0.18*8.76)*U129","v":2.396438686361739E-2},{"$f":"(INDEX('Technology Adjustments'!G$6:G$33,$D$3)/1000)-INDEX('Technology Adjustments'!$P$6:$P$33,$D$3)*0.44/(0.18*8.76)*V129","v":2.6458059778432463E-2},{"$f":"(INDEX('Technology Adjustments'!H$6:H$33,$D$3)/1000)-INDEX('Technology Adjustments'!$P$6:$P$33,$D$3)*0.44/(0.18*8.76)*W129","v":2.7996754412032906E-2},{"$f":"(INDEX('Technology Adjustments'!I$6:I$33,$D$3)/1000)-INDEX('Technology Adjustments'!$P$6:$P$33,$D$3)*0.44/(0.18*8.76)*X129","v":2.8461802087331192E-2},{"$f":"(INDEX('Technology Adjustments'!J$6:J$33,$D$3)/1000)-INDEX('Technology Adjustments'!$P$6:$P$33,$D$3)*0.44/(0.18*8.76)*Y129","v":2.7928922981968057E-2},{"$f":"(INDEX('Technology Adjustments'!K$6:K$33,$D$3)/1000)-INDEX('Technology Adjustments'!$P$6:$P$33,$D$3)*0.44/(0.18*8.76)*Z129","v":2.8554995054100807E-2},{"$f":"(INDEX('Technology Adjustments'!L$6:L$33,$D$3)/1000)-INDEX('Technology Adjustments'!$P$6:$P$33,$D$3)*0.44/(0.18*8.76)*AA129","v":2.8330158014894996E-2},{"$f":"(INDEX('Technology Adjustments'!M$6:M$33,$D$3)/1000)-INDEX('Technology Adjustments'!$P$6:$P$33,$D$3)*0.44/(0.18*8.76)*AB129","v":2.7111572650806465E-2},{"$f":"(INDEX('Technology Adjustments'!N$6:N$33,$D$3)/1000)-(INDEX('Technology Adjustments'!$P$6:$P$33,$D$3)*AC129)*0.44/(0.18*8.76)","v":2.6974214492664295E-2}]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,{"$f":"R$125","v":7.4047327129845783E-3},1.3448511767411221E-2,1.95500612801046E-2,2.396438686361739E-2,2.6458059778432463E-2,2.7996754412032906E-2,2.8461802087331192E-2,2.7928922981968057E-2,2.8554995054100807E-2,2.8330158014894996E-2,2.7111572650806465E-2,2.6974214492664295E-2]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,7.4047327129845783E-3,1.3448511767411221E-2,1.95500612801046E-2,2.396438686361739E-2,2.6458059778432463E-2,2.7996754412032906E-2,2.8461802087331192E-2,2.7928922981968057E-2,2.8554995054100807E-2,2.8330158014894996E-2,2.7111572650806465E-2,2.6974214492664295E-2]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,7.4047327129845783E-3,1.3448511767411221E-2,1.95500612801046E-2,2.396438686361739E-2,2.6458059778432463E-2,2.7996754412032906E-2,2.8461802087331192E-2,2.7928922981968057E-2,2.8554995054100807E-2,2.8330158014894996E-2,2.7111572650806465E-2,2.6974214492664295E-2]
[null,null,null,null,null,null,"Used to subtract historical trend",null,null,null,null,null,null,null,null,null,null,1,2,3,4,5,6,7,8,9,10,11,12]
[]
[null,null,null,null,null,null,"Technology Adjustment"]
[null,null,null,null,null,null,"New major customers",null,null,null,null,null,null,null,null,null,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026]
[null,null,null,null,null,null,"Average energy use"]
[null,null,null,null,null,null,"Maximum demand",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,{"$f":"R$134","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,null,null,"Including Block Loads"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2004/05","2005/06","2006/07","2007/08","2008/09","2009/10","2010/11","2011/12","2012/13","2013/14","2014/15","2015/16","2016/17","2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25","2025/26","2026/27"]
[null,null,null,null,null,null,"Summer maxima",null,null,null,null,null,null,null,null,null,{"$f":"Q75","v":9.6371860504150391},11.359357833862305,10.66172981262207,10.482662200927734,11.113332748413086,10.914132118225098,13.232026100158691,13.190254211425781,13.928994178771973,12.37257194519043,{"$f":"AA75","v":11.665586471557617}]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,{"$f":"R76+H97-SUM(H125,H135)","v":10.65687877226908},{"$f":"S76+I97-SUM(I125,I135)","v":10.115851488972087},{"$f":"T76+J97-SUM(J125,J135)","v":10.333858837521804},10.40547137049173,10.985417669636266,10.891382899281586,11.125846116718781,12.385885078182454,12.360248079394076,11.201686469001464,{"$f":"AB76+R97-SUM(R125,R135)+S161","v":11.102529552683718},{"$f":"AC76+S97-SUM(S125,S135)+T161","v":11.093543439047655},11.299388662997274,11.342749531789137,11.529516624148867,11.647095491902785,12.111542216870049,12.131311617073754,12.297050159376736,12.480724967771762,12.694007226692417,12.962466150072041]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,{"$f":"R77+H98-SUM(H126,H136)","v":11.227017971421439},10.689637403372899,10.967250317561033,11.071582383573558,11.661290259760987,11.522102421213642,11.834672481211721,13.213827412643699,13.171225390267592,11.907788883552207,{"$f":"AB77+R98-SUM(R126,R136)+S162","v":11.955058694026983},11.977649838841858,12.160041008639348,12.212980166603581,12.414490399507658,12.535935212173561,13.038027443161686,13.064280671233496,13.206359711122325,13.501445268538241,13.714007213381267,{"$f":"AM77+AC98-SUM(AC126,AC136)+AD162","v":14.051108664371926}]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,11.916312410546903,11.343880062155659,11.696707775544741,11.824330269238635,12.418058507773663,12.332461215674675,12.660644152144494,14.162429975796043,14.22296709124206,12.83480105019526,12.917048284041121,12.865168499606051,13.228718190616677,13.25977071796555,13.560359696541475,13.814544037235889,14.168621679111256,14.16517881851451,14.289739520438378,14.715682761541355,14.867583994927266,15.336690947782335]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026]
[null,null,null,null,null,null,"Winter maxima",null,null,null,null,null,null,null,null,null,{"$f":"Q81","v":11.375272750854492},11.331516265869141,11.753105163574219,11.590660095214844,10.76777458190918,10.063457489013672,12.152726173400879,11.675290107727051,12.119146347045898,14.154773712158203,{"$f":"AA81","v":12.79796028137207}]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,{"$f":"R82+H105-SUM(H126,H135)","v":11.188906723704775},11.886726282226443,12.509544666405359,11.741664797273932,11.747083267030888,12.972679958735235,12.198680663357223,12.979640215513269,13.31789725989705,13.366487660761447,{"$f":"AB82+R105-SUM(R126,R135)+S168","v":12.827938057687906},{"$f":"AC82+S105-SUM(S126,S135)+T168","v":12.996102764301659},13.190237044264117,13.331399120497665,13.50178852145412,13.779795554760264,14.088400693952579,14.443842977172286,14.81049222187966,15.024191636021541,15.35073255808323,15.69817381929585]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,11.443529870165461,12.213744776181164,12.926703165699751,12.122879523293619,12.087652766366313,13.359594526115202,12.546563737497658,13.410994302655155,13.67066316108888,13.837154375490982,{"$f":"AB83+R106-SUM(R127,R136)+S169","v":13.378267755231787},13.570101820224053,13.734350356975499,13.912038615808331,14.113596034710939,14.432532929183772,14.714973470951906,15.066138474997274,15.390167484683719,15.689169820939469,16.017815146632799,16.3556670863533]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,11.76067372801503,12.645526908876015,13.403145696144549,12.563130629398074,12.50871959893108,13.859868803753471,12.976775341912331,13.913042745415035,14.075660415862449,14.351540190000271,13.972976680611136,14.174798433347815,14.372929279334368,14.575012583583932,14.781125117914993,15.123240280132052,15.370489907913729,15.769436309610512,16.134122867215297,16.370292901142903,16.752357499548005,17.054066809687697]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026]
[null,null,null,null,null,null,"Annual maxima",null,null,null,null,null,null,null,null,null,{"$f":"MAX(Q75,Q81)","v":11.375272750854492},11.359357833862305,11.753105163574219,11.590660095214844,11.113332748413086,10.914132118225098,13.232026100158691,13.190254211425781,13.928994178771973,14.154773712158203,12.79796028137207]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,{"$f":"R88+H113-SUM(H126,H135)","v":11.259343721344081},11.887019154290526,12.509544666405359,11.754711180753413,11.826832371194921,12.973347585227431,12.249495354561352,13.128597299765074,13.417224220806581,13.372022672704123,{"$f":"AB88+R113-SUM(R126,R135)+S175","v":12.869942840027708},{"$f":"AC88+S113-SUM(S126,S135)+T175","v":13.010931136066004},13.207391577676812,13.361913640859191,13.546082833903665,13.802785149958378,14.140437579590087,14.462032366804772,14.819706446494271,15.043048969833858,15.366080092438988,15.732468060274002]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,11.540757155359548,12.213906513877649,12.926703165699751,12.136243790150914,12.17781295735718,13.360612970938837,12.584610267322528,13.605778041837848,13.76370050686222,13.837830647896199,{"$f":"AB89+R114-SUM(R127,R136)+S176","v":13.39730560855738},13.578896540625358,13.762621717924128,13.94236363548082,14.138259842986573,14.457989121223482,14.747930881174172,15.085279325552653,15.40618759116942,15.708150527878399,16.034534342188127,16.379634653568651]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,11.998083300263339,12.645526908876015,13.403145696144549,12.586917947329381,12.678139783065538,13.859868803753471,13.014645796265363,14.273211857834376,14.328235629682579,14.354548825622166,14.004283668520667,14.177872163305331,14.382119123416215,14.594896109720683,14.808410527109777,15.13681513547608,{"$f":"AH90+X115-SUM(X128,X137)+Y177","v":15.412511969790318},15.809562021892054,16.137556688904258,16.400685985001186,16.765024807601538,17.077579230992281]
[]
[null,null,null,null,null,null,"Summer industrial adjustments (MW)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Summer industrial adjustments"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2013/14","2014/15","2015/16","2016/17","2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25","2025/26","2026/27",null,"Peak industrial load",null,{"$f":"CHOOSE($D$3,'Industrial adjustments'!C4,'Industrial adjustments'!C5,'Industrial adjustments'!C6,'Industrial adjustments'!C7,'Industrial adjustments'!C8,'Industrial adjustments'!C9,'Industrial adjustments'!C10,'Industrial adjustments'!C11,'Industrial adjustments'!C12,'Industrial adjustments'!C13,'Industrial adjustments'!C14,'Industrial adjustments'!C15,'Industrial adjustments'!C16,'Industrial adjustments'!C17,'Industrial adjustments'!C18,'Industrial adjustments'!C19,'Industrial adjustments'!C20,'Industrial adjustments'!C21,'Industrial adjustments'!C22,'Industrial adjustments'!C23,'Industrial adjustments'!C24,'Industrial adjustments'!C25,'Industrial adjustments'!C26,'Industrial adjustments'!C27,'Industrial adjustments'!C28,'Industrial adjustments'!C29,'Industrial adjustments'!C30,'Industrial adjustments'!C31)","v":0}]
[null,null,null,null,null,null,"Peak industrial load",null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AH$159","v":0},0,0,0,0,0,0,0,0,0,{"$f":"$AH$159","v":0},0,null,"Proportion of MD",null,{"$f":"AH159/AA75","v":0}]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,null,{"$f":"-AB76*$AH$160+S$160","v":0},0,0,0,0,0,0,0,0,0,{"$f":"-AL76*$AH$160+AC$160","v":0},0]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,null,null,"Winter industrial adjustments (MW)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Winter industrial adjustments"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,null,"Peak industrial load",null,{"$f":"CHOOSE($D$3,'Industrial adjustments'!C36,'Industrial adjustments'!C37,'Industrial adjustments'!C38,'Industrial adjustments'!C39,'Industrial adjustments'!C40,'Industrial adjustments'!C41,'Industrial adjustments'!C42,'Industrial adjustments'!C43,'Industrial adjustments'!C44,'Industrial adjustments'!C45,'Industrial adjustments'!C46,'Industrial adjustments'!C47,'Industrial adjustments'!C48,'Industrial adjustments'!C49,'Industrial adjustments'!C50,'Industrial adjustments'!C51,'Industrial adjustments'!C52,'Industrial adjustments'!C53,'Industrial adjustments'!C54,'Industrial adjustments'!C55,'Industrial adjustments'!C56,'Industrial adjustments'!C57,'Industrial adjustments'!C58,'Industrial adjustments'!C59,'Industrial adjustments'!C60,'Industrial adjustments'!C61,'Industrial adjustments'!C62,'Industrial adjustments'!C63)","v":0}]
[null,null,null,null,null,null,"Peak industrial load",null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AH$166","v":0},0,0,0,0,0,0,0,0,0,{"$f":"$AH$166","v":0},0,null,"Maximum demand",null,{"$f":"AH166/Z81","v":0}]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,null,{"$f":"-AB82*$AH$167+S$167","v":0},0,0,0,0,0,0,0,0,0,{"$f":"-AL82*$AH$167+AC$167","v":0},0]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,null,null,"Annual industrial adjustments (MW)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026]
[null,null,null,null,null,null,"Peak industrial load",null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AH$159","v":0},0,0,0,0,0,0,0,0,0,{"$f":"$AH$159","v":0},0]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,null,{"$f":"-$AH$160*AB88+S$174","v":0},0,0,0,0,0,0,0,0,0,{"$f":"-$AH$160*AL88+AC$174","v":0},0]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,null,null,"Original Pre Adjustment B4 cap"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026]
[null,null,null,null,null,null,"Average energy use",null,null,null,null,null,null,null,null,null,5.4999542733033495,5.9660709102948504,6.1271947224934893,5.7908769249916077,5.8116938471794128,5.6233902374903364,6.4880825082461042,6.569232165813446,6.7039674321810407,6.0968607266743975,5.6269616087277727]
[null,null,null,null,null,null,"Forecast average energy use",null,null,null,null,null,null,null,null,null,null,5.7693688855616534,5.9195420179202181,5.8109608484371167,5.9975505053044742,5.9975505053044742,6.2662970340942108,6.1176016841434055,6.5105050320585063,6.4228548265727952,6.016804840238561,6.0026662959069199,6.0400124516794262,6.0576050518593014,6.088510621474291,6.1071676248927842,6.1361557807539064,6.2450002480763338,6.3246287799291805,6.3093967798366331,6.3475994302975165,6.4054215421915854,6.4539498414759757]
[null,null,null,null,null,null,"Low forecast",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA182","v":6.016804840238561},6.0260369577044557,6.0529867028673765,6.0515194886856518,6.1170775543550056,6.2157466869959146,6.3335924026200354,6.4719806259214465,6.5479258031496634,6.5583455306142442,6.6015828338780969,6.6511710795601751,6.6980300575060525]
[null,null,null,null,null,null,"High forecast",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA183","v":6.016804840238561},6.003647121817945,5.8857272331350607,5.7646225173932502,5.8293884872328272,5.84156645106762,5.8657584802767611,5.9314481127063416,5.9896131132381356,6.0051962307243087,6.0536265333763231,6.13140564696553,6.2089812916699323]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2004/05","2005/06","2006/07","2007/08","2008/09","2009/10","2010/11","2011/12","2012/13","2013/14","2014/15","2015/16","2016/17","2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25","2025/26","2026/27"]
[null,null,null,null,null,null,"Summer maxima",null,null,null,null,null,null,null,null,null,9.6371860504150391,11.359357833862305,10.66172981262207,10.482662200927734,11.113332748413086,10.914132118225098,13.232026100158691,13.190254211425781,13.928994178771973,12.37257194519043,11.665586471557617]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,10.65687877226908,10.115851488972087,10.333858837521804,10.40547137049173,10.985417669636266,10.891382899281586,11.125846116718781,12.385885078182454,12.360248079394076,11.201686469001464,11.109934285396703,11.106991950815067,11.31893872427738,11.366713918652755,11.5559746839273,11.675092246314819,12.269719196853709,12.289161258967725,12.457303468763373,12.642713591502368,12.857043152046925,13.128231716283548]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,11.227017971421439,10.689637403372899,10.967250317561033,11.071582383573558,11.661290259760987,11.522102421213642,11.834672481211721,13.213827412643699,13.171225390267592,11.907788883552207,11.962463426739967,11.991098350609269,12.179591069919455,12.236944553467199,12.440948459286091,12.563931966585594,13.206103859402457,13.232099028676748,13.376328935765935,13.674340224358158,13.887941774314561,14.228506307243983]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,11.916312410546903,11.343880062155659,11.696707775544741,11.824330269238635,12.418058507773663,12.332461215674675,12.660644152144494,14.162429975796043,14.22296709124206,12.83480105019526,12.924453016754104,12.878617011373462,13.248268251896782,13.283735104829168,13.586817756319908,13.842540791647924,14.348778423514666,14.344760203284384,14.471284590071436,14.901551768454446,15.053844451074566,15.527824956337017]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026]
[null,null,null,null,null,null,"Winter maxima",null,null,null,null,null,null,null,null,null,11.375272750854492,11.331516265869141,11.753105163574219,11.590660095214844,10.76777458190918,10.063457489013672,12.152726173400879,11.675290107727051,12.119146347045898,14.154773712158203,12.79796028137207]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,11.188906723704775,11.886726282226443,12.509544666405359,11.741664797273932,11.747083267030888,12.972679958735235,12.198680663357223,12.979640215513269,13.31789725989705,13.366487660761447,12.83534279040089,13.00955127606907,13.209787105544223,13.355363507361282,13.528246581232553,13.807792309172298,14.116862496039911,14.471771900154252,14.839047216933759,15.052521794036435,15.377844130734033,15.725148033788511]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,11.443529870165461,12.213744776181164,12.926703165699751,12.122879523293619,12.087652766366313,13.359594526115202,12.546563737497658,13.410994302655155,13.67066316108888,13.837154375490982,13.385672487944772,13.583550331991464,13.753900418255604,13.936003002671949,14.140054094489372,14.460529683595805,14.743435273039237,15.09406739797924,15.418722479737818,15.717499978954363,16.044926719283602,16.382641300845961]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,11.76067372801503,12.645526908876015,13.403145696144549,12.563130629398074,12.50871959893108,13.859868803753471,12.976775341912331,13.913042745415035,14.075660415862449,14.351540190000271,13.980381413324121,14.188246945115226,14.392479340614473,14.59897697044755,14.807583177693427,15.151237034544087,15.398951710001061,15.79736523259248,16.162677862269398,16.398623059157796,16.779469072198808,17.081041024180358]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026]
[null,null,null,null,null,null,"Annual maxima",null,null,null,null,null,null,null,null,null,{"$f":"MAX(Q187,Q193)","v":11.375272750854492},11.359357833862305,11.753105163574219,11.590660095214844,11.113332748413086,10.914132118225098,13.232026100158691,13.190254211425781,13.928994178771973,14.154773712158203,{"$f":"MAX(AA187,AA193)","v":12.79796028137207}]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,11.259343721344081,11.887019154290526,12.509544666405359,11.754711180753413,11.826832371194921,12.973347585227431,12.249495354561352,13.128597299765074,13.417224220806581,13.372022672704123,12.877347572740693,13.024379647833417,13.226941638956921,13.385878027722812,13.572540893682103,13.830781904370417,14.168899381677422,14.489961289786743,14.848261441548374,15.071379127848756,15.393191665089798,15.75944227476667]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,11.540757155359548,12.213906513877649,12.926703165699751,12.136243790150914,12.17781295735718,13.360612970938837,12.584610267322528,13.605778041837848,13.76370050686222,13.837830647896199,13.404710341270365,13.592345052392771,13.782171779204237,13.966328022344442,14.164717902765011,14.485985875635521,14.776392683261507,15.113208248534624,15.434742586223523,15.736480685893296,16.061645914838937,16.406608868061319]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,11.998083300263339,12.645526908876015,13.403145696144549,12.586917947329381,12.678139783065538,13.859868803753471,13.014645796265363,14.273211857834376,14.328235629682579,14.354548825622166,14.011688401233654,14.191320675072744,14.401669184696326,14.618860496584304,14.834868586888213,15.164811889888119,15.440973771877653,15.837490944874025,16.166111683958359,16.429016143016081,16.792136380252348,17.104553445484949]
[]
[null,null,null,null,null,null,"Original Pre Adjustment growth p.a. B4 cap"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026]
[null,null,null,null,null,null,"Average energy use"]
[null,null,null,null,null,null,"Forecast average energy use",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB182/AA182","v":0.99765015739964058},{"$f":"AC182/AB182","v":1.0062215945267474},1.0029126761443983,1.0051019452985803,1.0030642967678647,1.0047465793706016,1.0177382177394874,1.0127507652025114,0.9975916372924708,1.006054881598661,1.0091092880905623,1.0075761289034206]
[null,null,null,null,null,null,"Low forecast",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB183/AA183","v":1.0015343887181039},1.0044722170395031,0.99975760492237165,1.0108333230673594,1.016130109805566,1.0189592210813012,1.0218498783161611,1.0117344568251707,1.0015913020058305,1.0065927150471139,1.0075115691084873,1.0070452221699544]
[null,null,null,null,null,null,"High forecast",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.99781317181294948,0.98035862430116028,0.97942400132645913,1.0112350756088819,1.0020890636919231,1.0041413599266202,1.0111988300661301,1.0098062057404149,1.002601690157872,1.0080647327399945,1.0128483501848646,1.0126521794790717]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2004/05","2005/06","2006/07","2007/08","2008/09","2009/10","2010/11","2011/12","2012/13","2013/14","2014/15","2015/16","2016/17","2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25","2025/26","2026/27"]
[null,null,null,null,null,null,"Summer maxima"]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB188/AA188","v":0.99180907411944907},{"$f":"AC188/AB188","v":0.99973516183750033},1.0190822838803588,1.0042208192427886,1.0166504379919308,1.0103078767170712,1.0509312421686929,1.001584556402807,1.0136821550513018,1.0148836482312493,1.0169528130961234,1.0210926074548834]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB189/AA189","v":1.0045914941659135},1.0023937313618274,1.015719387315392,1.0047089826923166,1.0166711473544341,1.0098853803391257,1.051112334460641,1.0019684207811059,1.0109000020916266,1.0222790042038659,1.0156206110460755,1.0245223186029833]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.0069850686588928,0.99645354388915153,1.028702712426099,1.0026770935082256,1.0228160716168269,1.0188214076257163,1.0365711497250698,0.99971996081396741,1.0088202510877862,1.0297324799125442,1.0102199210516125,1.0314856784127737]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026]
[null,null,null,null,null,null,"Winter maxima"]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB194/AA194","v":0.96026294387569133},{"$f":"AC194/AB194","v":1.0135725619886415},1.0153914478083101,1.0110203442836683,1.012944842255771,1.0206638551612115,1.0223837511419043,1.0251408132801394,1.0253787386446847,1.0143860029543585,1.0216124806958582,1.0225846939338108]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB195/AA195","v":0.96737176768469857},1.0147828093227966,1.0125409102996392,1.0132400685535456,1.0146420097482973,1.022664382113738,1.019563985250441,1.0237822541657704,1.021508787074983,1.0193775781105845,1.0208319860517043,1.0210480600797307]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.97413805265759823,1.0148683734474511,1.0143944770829887,1.014347606478778,1.0142890976311665,1.0232079639686475,1.0163494686864312,1.025872769140036,1.0231249087615713,1.0145981500651693,1.0232242677734049,1.0179726754573666]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026]
[null,null,null,null,null,null,"Annual maxima"]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB200/AA200","v":0.9630067109463406},{"$f":"AC200/AB200","v":1.0114178851088844},1.0155525250799335,1.0120161102319964,1.0139447607077177,1.0190267255564891,1.0244467362470782,1.0226596222798015,1.0247274747389545,1.0150265192446069,1.0213525606721949,1.0237930260108103]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB201/AA201","v":0.96870027407860471},1.0139976699492503,1.0139657083512641,1.0133619175620838,1.0142048704643889,1.0226808592360175,1.0200474313670589,1.0227941671890364,1.0212750550645047,1.0195492796840742,1.02066314797038,1.0214774348190356]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.97611485888176974,1.0128201733221012,1.0148223350341918,1.0150809818710995,1.0147759868393558,1.0222410667858242,1.0182107027765823,1.025679544493401,1.02074954550744,1.0162626897671754,1.0221023726603755,1.0186049623560707]
[]
[null,null,null,null,null,null,"Original Pre Adjustment 90% & 10% ration to 50% PoE B4 cap"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026]
[null,null,null,null,null,null,"Average energy use"]
[null,null,null,null,null,null,"Forecast average energy use"]
[null,null,null,null,null,null,"Low forecast",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB183/AB182","v":1.0038933801489967},{"$f":"AC183/AC182","v":1.0021480504041582},0.99899538462452553,1.004691941043834,1.0177789556095631,1.0321759467850198,1.0363459357611764,1.0353059493276668,1.0394568228096217,1.0400125128199333,1.0383658648771004,1.0378187345773138]
[null,null,null,null,null,null,"High forecast",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB184/AB182","v":1.0001633983737683},{"$f":"AC184/AC182","v":0.97445614230456323},0.95163393255951467,0.95744080114970398,0.95650992569082671,0.95593376209169134,0.94979149352851078,0.94702998731653687,0.95178611209165376,0.95368754752890661,0.95722125492894539,0.96204362354479955]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2004/05","2005/06","2006/07","2007/08","2008/09","2009/10","2010/11","2011/12","2012/13","2013/14","2014/15","2015/16","2016/17","2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25","2025/26","2026/27"]
[null,null,null,null,null,null,"Summer maxima"]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB188/AB189","v":0.92873297823944967},{"$f":"AC188/AC189","v":0.92626977329818327},0.92933651542967888,0.92888497361313338,0.92886605243523579,0.92925465350857606,0.92909455562989052,0.9287386099767333,0.93129464209382207,0.9245574838763958,0.92577023730224306,0.92267111057186191]
[null,null,null,null,null,null,"Forecast - 50% PoE"]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB190/AB189","v":1.0804173484755473},{"$f":"AC190/AC189","v":1.0740147928750079},1.0877432728112435,1.0855434579104448,1.0921046575173716,1.1017682066778818,1.0865262439457986,1.0840880326089055,1.0818577099564128,1.0897455763101647,1.0839507175149825,1.091317993683675]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026]
[null,null,null,null,null,null,"Winter maxima"]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB194/AB195","v":0.95888666049169269},{"$f":"AC194/AC195","v":0.95774307586062135},0.96043934475567538,0.95833529203464285,0.95673230744603366,0.95486075623052868,0.95750157508100464,0.95877217973014361,0.96240445577992428,0.95769186029531861,0.95842408007087776,0.95986646750158056]
[null,null,null,null,null,null,"Forecast - 50% PoE"]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB196/AB195","v":1.0444287670951868},{"$f":"AC196/AC195","v":1.044516830898002},1.0464289330982273,1.0475727486316191,1.0472083825665279,1.0477650104153395,1.0444615806846957,1.0465943218663112,1.048250131196617,1.0433353320257963,1.0457803495002813,1.0426304715161121]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026]
[null,null,null,null,null,null,"Annual maxima"]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB200/AB201","v":0.96065839879389037},{"$f":"AC200/AC201","v":0.95821431825265713},0.95971388623343845,0.95843932680852262,0.9581935190557298,0.95476980463117012,0.95888757732648477,0.95876143910024458,0.96200253153566551,0.95773505071939247,0.95838195828164963,0.96055451809090875]
[null,null,null,null,null,null,"Forecast - 50% PoE"]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB202/AB201","v":1.0452809530762128},{"$f":"AC202/AC201","v":1.0440671289884986},1.0449491861962452,1.0467218350589997,1.0473112623014107,1.0468608778222226,1.0449758681203007,1.0479238216286491,1.0473845996231663,1.0440082805645101,1.0454804239420152,1.0425404532427367]

{"sheet":"KGTS66","index":19,"n_rows":252,"n_cols":39,"rows_kept":252,"cut":false,"hidden":false,"merged":[]}
["Terminal station:",null,"KGTS 66kV",null,null,null,"AVERAGE DEMAND",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MAXIMUM DEMAND"]
[null,"Which terminal station?"]
[null,null,"RCTS 22kV",5]
[null,null,"RCTS 66kV"]
[null,null,"WETS 66kV"]
[null,null,"KGTS 22kV"]
[null,null,"KGTS 66kV"]
[null,null,"HOTS 66kV"]
[null,null,"BETS 22kV"]
[null,null,"BETS 66kV"]
[null,null,"SHTS/GNTS"]
[null,null,"HYTS/TGTS/APD"]
[null,null,"BATS/ELTS"]
[null,null,"MLTS/GTS/PTH"]
[null,null,"ATS West"]
[null,null,"ATS-BLTS"]
[null,null,"BLTS 22kV"]
[null,null,"KTS East"]
[null,null,"KTS West"]
[null,null,"WMTS 66kV"]
[null,null,"WMTS 22kV"]
[null,null,"BTS 22kV"]
[null,null,"FBTS 66kV"]
[null,null,"RTS 66kV Bus 1&2"]
[null,null,"RTS 66kV Bus 3&4"]
[null,null,"RTS 22kV"]
[null,null,"SVTS 66kV"]
[null,null,"TSTS 66kV"]
[null,null,"Total Powercor"]
[null,null,"Total Citipower"]
[]
[]
["Scenarios"]
[null,"Population","Low",2]
[null,null,"Medium"]
[null,null,"High"]
[]
[null,"Electricity Prices","Low",2]
[null,null,"Medium"]
[null,null,"High"]
[]
[null,"Income","Low",2]
[null,null,"Medium",null,null,null,"SUMMER MAXIMUM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WINTER MAXIMUM"]
[null,null,"High"]
[]
["Technology adjustments"]
[null,"Adjust for solar?","Include",1]
[null,null,"Exclude"]
[]
[]
[null,"Adjust for efficiency?","Include",2]
[null,null,"Exclude"]
[]
[]
[null,"Adjust for battery storage?","Include",2]
[null,null,"Exclude"]
[]
[]
[null,"Adjust for EV?","Include",2]
[null,null,"Exclude"]
[]
[]
[null,"Adjust for microgeneration?","Include",2]
[null,null,"Exclude"]
[]
[null,null,null,null,null,null,"Number of simulations",null,null,null,null,null,null,null,null,null,1000,null,null,null,null,null,null,null,null,null,null,"Starting Point adjust.",null,{"$f":"Summary!$F$162","v":1}]
["Parameter selection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Growth Cap",{"$f":"Summary!$G$162","v":0.04},{"$f":"AC67+1","v":1.04}]
[null,"Model elasticities","Terminal station estimate",2,null,null,null,null,null,null,null,null,null,null,null,null,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026]
[null,null,"AEMO income elasticity",null,null,null,"Average energy use",null,null,null,null,null,null,null,null,null,25.632887840270996,26.563716093699139,27.895188252131145,26.827232678731281,27.65708589553833,26.664531230926514,23.582356929779053,28.788692235946655,24.757994890213013,24.593022108078003,25.156541029612224]
[null,null,null,null,null,null,"Forecast average energy use",null,null,null,null,null,null,null,null,null,null,26.432830165365051,27.177529182920249,27.470678936274599,27.330703938522564,27.330703938522564,25.682090882423363,25.587417487271839,25.188029601184724,24.894503245990638,24.898129352878531,{"$f":"AD$66*IF(AB207>$AD$67,$AD$67*AA70,AB207*AA70)","v":24.519436045226808},{"$f":"IF(AC207>$AD$67,$AD$67*AB70,AC207*AB70)","v":24.617162275350367},24.713410732275531,24.776631205361113,24.863435143956007,24.951241745527014,24.889597686906512,24.862600928908545,25.033092872378106,25.167283834182665,25.273062901158141,25.393328099024135]
[null,null,null,null,null,null,"Low forecast",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA70","v":24.898129352878531},{"$f":"AB70*AB233","v":24.517891360812552},{"$f":"AC70*AC233","v":24.620185907848718},{"$f":"AD70*AD233","v":24.734549716316547},{"$f":"AE70*AE233","v":24.711480241195108},24.59020668696337,24.41233662165596,24.187996888331575,24.078440706767772,24.126371783724927,24.176441715161573,24.232532947393764,24.30247606942153]
[null,null,null,null,null,null,"High forecast",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA71","v":24.898129352878531},{"$f":"AB70*AB234","v":24.474464996265677},{"$f":"AC70*AC234","v":24.907224581262618},{"$f":"AD70*AD234","v":25.400230756580918},{"$f":"AE70*AE234","v":25.54510713622204},25.721158341475867,25.882099301790859,25.960042619024264,26.046124481618804,26.236938381451147,26.396377859038381,26.499951537285241,26.592999427853716]
["Average demand model used"]
[null,"Long run model only",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2004/05","2005/06","2006/07","2007/08","2008/09","2009/10","2010/11","2011/12","2012/13","2013/14","2014/15","2015/16","2016/17","2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25","2025/26","2026/27"]
[null,null,null,null,null,null,"Summer maxima",null,null,null,null,null,null,null,null,null,47.371826171875,52.498954772949219,52.747673034667969,53.156726837158203,56.48712158203125,56.84735107421875,49.742362976074219,53.314460754394531,52.945411682128906,54.681415557861328,52.805759429931641]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,52.239618214272383,53.415898192837346,52.726171374024538,52.775416795042332,53.592721143403011,46.381639382489645,48.79147561790456,49.016536202967188,51.214215236026227,49.051754936065166,{"$f":"AB77*AB238","v":46.907227754186792},{"$f":"AC77*AC238","v":47.355495224409864},47.752673506908209,48.135192728098957,49.086431699750293,49.317552077866367,48.96822050374854,50.0071795477621,51.303191279689486,51.045444207362841,52.228489949297263,53.05101881405335]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,55.29135135824928,56.391288884696614,56.140426037426451,56.121966514361958,56.915413202446736,49.240302549358539,51.614002638858253,51.688937049260069,54.208049571328104,51.962110043158496,{"$f":"AD$66*IF(AB214>$AD$67,$AD$67*AA77,AB214*AA77)","v":51.319028109963099},{"$f":"IF(AC214>$AD$67,$AD$67*AB77,AC214*AB77)","v":51.71515278275141},52.190532985417796,52.828250008653839,53.666906547630468,53.643939343934029,53.534323236932892,54.598402048801184,55.650742462380691,56.461826955648434,57.004066835028183,58.005532676342767]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,58.840108883296416,60.246474490759411,59.799768379157307,59.963202320687877,60.766289626252934,52.488937151264928,55.335188019177693,54.836969081133645,57.789964546835932,55.64059315755248,{"$f":"AB77*AB240","v":56.070722420537109},{"$f":"AC77*AC240","v":56.848367114473341},56.965757403669492,57.767697717830714,58.714040314609285,58.484365810968214,58.771141751352104,59.328546828698471,61.033385988629476,61.228039451701797,62.600614364632193,63.16225499481736]
["Climatic adjustments"]
[null,"Temperature","Stable",2,null,null,null,null,null,null,null,null,null,null,null,null,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026]
[null,null,"CSIRO trends",null,null,null,"Winter maxima",null,null,null,null,null,null,null,null,null,47.215000152587891,44.806304931640625,47.871280670166016,47.994983673095703,47.284317016601563,42.456180572509766,38.567161560058594,48.073509216308594,38.948928833007812,43.781425476074219,47.254310607910156]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,35.238248849004265,36.028345488377667,37.164150236405916,36.488544664830158,35.624673437934632,35.61006426919171,34.598971946150819,34.907765995419574,33.090802101711482,34.027238214484839,{"$f":"AB83*AB244","v":33.800968018158301},{"$f":"AC83*AC244","v":34.049121606190951},34.483165318308373,34.825520228858338,35.10608457344437,35.686916341669118,36.156164333851464,36.181954396744459,36.739100098525036,37.183119866072211,37.809691352462593,38.259831109752497]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,36.703404472889169,37.34886956283421,38.676578973717916,37.850300060330476,36.872171856816252,36.724349076149544,35.742776737817699,35.91090060060295,34.074565532208496,34.978519343056213,{"$f":"AD$66*IF(AB220>$AD$67,$AD$67*AA83,AB220*AA83)","v":34.837780636026608},{"$f":"IF(AC220>$AD$67,$AD$67*AB83,AC220*AB83)","v":35.163373094064603},35.58836876847689,35.96785409846369,36.236153197760068,36.729155403106319,37.267934976523371,37.283052900732521,37.887714128439427,38.4084681870537,38.948938842186699,39.434187392595341]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,40.169256930842103,40.963266440824427,41.872046657346345,41.226546396248331,39.818479240526919,39.753651121088488,38.497930775798899,38.339826138875949,36.234572105239792,37.346784891523896,{"$f":"AB83*AB246","v":37.049873006495162},{"$f":"AC83*AC246","v":37.30274124067013},37.610883047776902,37.788774602473431,38.478479777295036,38.438027587794174,39.071410656035205,39.241665819607547,40.046134605975269,40.380924029943095,40.847709431384779,41.339800748440886]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026]
[null,null,null,null,null,null,"Annual maxima",null,null,null,null,null,null,null,null,null,{"$f":"MAX(Q75,Q81)","v":47.371826171875},52.498954772949219,52.747673034667969,53.156726837158203,56.48712158203125,56.84735107421875,49.742362976074219,53.314460754394531,52.945411682128906,54.681415557861328,{"$f":"MAX(AA75,AA81)","v":52.805759429931641}]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,52.239618214272383,53.415898192837346,52.726171374024538,52.775416795042332,53.592721143403011,46.381639382489645,48.79147561790456,49.016536202967188,51.214215236026227,49.051754936065166,{"$f":"AB89*AB250","v":46.907227754186792},{"$f":"AC89*AC250","v":47.355495224409864},47.752673506908209,48.135192728098957,49.086431699750293,49.317552077866367,48.96822050374854,50.0071795477621,51.303191279689486,51.045444207362841,52.228489949297263,53.05101881405335]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,55.29135135824928,56.391288884696614,56.140426037426451,56.121966514361958,56.915413202446736,49.240302549358539,51.614002638858253,51.688937049260069,54.208049571328104,51.962110043158496,{"$f":"AD$66*IF(AB226>$AD$67,$AD$67*AA89,AB226*AA89)","v":51.319028109963099},{"$f":"IF(AC226>$AD$67,$AD$67*AB89,AC226*AB89)","v":51.71515278275141},52.190532985417796,52.828250008653839,53.666906547630468,53.643939343934029,53.534323236932892,54.598402048801184,55.650742462380691,56.461826955648434,57.004066835028183,58.005532676342767]
["Time of use tariffs",null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,58.840108883296416,60.246474490759411,59.799768379157307,59.963202320687877,60.766289626252934,52.488937151264928,55.335188019177693,54.836969081133645,57.789964546835932,55.64059315755248,{"$f":"AB89*AB252","v":56.070722420537109},{"$f":"AC89*AC252","v":56.848367114473341},56.965757403669492,57.767697717830714,58.714040314609285,58.484365810968214,58.771141751352104,59.328546828698471,61.033385988629476,61.228039451701797,62.600614364632193,63.16225499481736]
[null,"Current",0.23968185526172561]
[null,"Residential demand on time of use tariffs by 2025",0.5]
[null,null,null,null,null,null,"Summer block load adjustments"]
[null,"CDD critical temperature",18.5,null,null,null,null,null,null,null,null,null,null,null,null,null,"2014/15","2015/16","2016/17","2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25","2025/26","2026/27"]
[null,"HDD critical temperature",16.5,null,null,null,"Average energy use"]
[null,null,null,null,null,null,"Maximum demand",null,null,null,null,null,null,null,null,null,{"$f":"INDEX('Block Loads'!B$3:B$30,KGTS66!$D$3)","v":0},{"$f":"INDEX('Block Loads'!C$3:C$30,KGTS66!$D$3)","v":0},{"$f":"INDEX('Block Loads'!D$3:D$30,KGTS66!$D$3)","v":0},{"$f":"INDEX('Block Loads'!E$3:E$30,KGTS66!$D$3)","v":0},{"$f":"INDEX('Block Loads'!F$3:F$30,KGTS66!$D$3)","v":0},{"$f":"INDEX('Block Loads'!G$3:G$30,KGTS66!$D$3)","v":0},{"$f":"INDEX('Block Loads'!H$3:H$30,KGTS66!$D$3)","v":0},{"$f":"INDEX('Block Loads'!I$3:I$30,KGTS66!$D$3)","v":0},{"$f":"INDEX('Block Loads'!J$3:J$30,KGTS66!$D$3)","v":0},{"$f":"INDEX('Block Loads'!K$3:K$30,KGTS66!$D$3)","v":0},{"$f":"INDEX('Block Loads'!L$3:L$30,KGTS66!$D$3)","v":0},{"$f":"INDEX('Block Loads'!M$3:M$30,KGTS66!$D$3)","v":0},{"$f":"INDEX('Block Loads'!N$3:N$30,KGTS66!$D$3)","v":0}]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,{"$f":"Q96","v":0},{"$f":"R96","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,{"$f":"Q97","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,null,null,"Winter block load adjustments"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026]
[null,null,null,null,null,null,"Average energy use"]
[null,null,null,null,null,null,"Maximum demand",null,null,null,null,null,null,null,null,null,{"$f":"INDEX('Block Loads'!P$3:P$30,KGTS66!$D$3)","v":0},{"$f":"INDEX('Block Loads'!Q$3:Q$30,KGTS66!$D$3)","v":0},{"$f":"INDEX('Block Loads'!R$3:R$30,KGTS66!$D$3)","v":0},{"$f":"INDEX('Block Loads'!S$3:S$30,KGTS66!$D$3)","v":0},{"$f":"INDEX('Block Loads'!T$3:T$30,KGTS66!$D$3)","v":0},{"$f":"INDEX('Block Loads'!U$3:U$30,KGTS66!$D$3)","v":0},{"$f":"INDEX('Block Loads'!V$3:V$30,KGTS66!$D$3)","v":0},{"$f":"INDEX('Block Loads'!W$3:W$30,KGTS66!$D$3)","v":0},{"$f":"INDEX('Block Loads'!X$3:X$30,KGTS66!$D$3)","v":0},{"$f":"INDEX('Block Loads'!Y$3:Y$30,KGTS66!$D$3)","v":0},{"$f":"INDEX('Block Loads'!Z$3:Z$30,KGTS66!$D$3)","v":0},{"$f":"INDEX('Block Loads'!AA$3:AA$30,KGTS66!$D$3)","v":0},{"$f":"INDEX('Block Loads'!AB$3:AB$30,KGTS66!$D$3)","v":0}]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,{"$f":"Q104","v":0},{"$f":"R104","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,{"$f":"Q105","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,null,null,"Annual block load adjustments"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026]
[null,null,null,null,null,null,"Average energy use"]
[null,null,null,null,null,null,"Maximum demand",null,null,null,null,null,null,null,null,null,{"$f":"INDEX('Block Loads'!AD$3:AD$30,KGTS66!$D$3)","v":0},{"$f":"INDEX('Block Loads'!AE$3:AE$30,KGTS66!$D$3)","v":0},{"$f":"INDEX('Block Loads'!AF$3:AF$30,KGTS66!$D$3)","v":0},{"$f":"INDEX('Block Loads'!AG$3:AG$30,KGTS66!$D$3)","v":0},{"$f":"INDEX('Block Loads'!AH$3:AH$30,KGTS66!$D$3)","v":0},{"$f":"INDEX('Block Loads'!AI$3:AI$30,KGTS66!$D$3)","v":0},{"$f":"INDEX('Block Loads'!AJ$3:AJ$30,KGTS66!$D$3)","v":0},{"$f":"INDEX('Block Loads'!AK$3:AK$30,KGTS66!$D$3)","v":0},{"$f":"INDEX('Block Loads'!AL$3:AL$30,KGTS66!$D$3)","v":0},{"$f":"INDEX('Block Loads'!AM$3:AM$30,KGTS66!$D$3)","v":0},{"$f":"INDEX('Block Loads'!AN$3:AN$30,KGTS66!$D$3)","v":0},{"$f":"INDEX('Block Loads'!AO$3:AO$30,KGTS66!$D$3)","v":0},{"$f":"INDEX('Block Loads'!AP$3:AP$30,KGTS66!$D$3)","v":0}]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,{"$f":"Q112","v":0},{"$f":"R112","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,{"$f":"Q112","v":0},{"$f":"R112","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,{"$f":"Q112","v":0},{"$f":"R112","v":0},0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,null,null,"Windfarm Adjustment"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026]
[null,null,null,null,null,null,"Average energy use"]
[null,null,null,null,null,null,"Maximum demand",null,null,null,null,null,null,null,null,null,{"$f":"$R$120","v":0},0,{"$f":"$R$120","v":0},0,0,0,0,0,0,0,0]
[]
[null,null,null,null,null,null,"Solar Adjustment"]
[null,null,null,null,null,null,"New major customers",null,null,null,null,null,null,null,null,null,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026]
[null,null,null,null,null,null,"Average energy use"]
[null,null,null,null,null,null,"Maximum demand",null,null,null,null,null,null,null,null,null,null,{"$f":"(INDEX('Technology Adjustments'!C$6:C$33,$D$3)/1000)-INDEX('Technology Adjustments'!$P$6:$P$33,$D$3)*0.44/(0.18*8.76)*R129","v":0.23139237695394108},{"$f":"(INDEX('Technology Adjustments'!D$6:D$33,$D$3)/1000)-INDEX('Technology Adjustments'!$P$6:$P$33,$D$3)*0.44/(0.18*8.76)*S129","v":0.44636274307162499},{"$f":"(INDEX('Technology Adjustments'!E$6:E$33,$D$3)/1000)-INDEX('Technology Adjustments'!$P$6:$P$33,$D$3)*0.44/(0.18*8.76)*T129","v":0.66683449042745013},{"$f":"(INDEX('Technology Adjustments'!F$6:F$33,$D$3)/1000)-INDEX('Technology Adjustments'!$P$6:$P$33,$D$3)*0.44/(0.18*8.76)*U129","v":0.86582636025752724},{"$f":"(INDEX('Technology Adjustments'!G$6:G$33,$D$3)/1000)-INDEX('Technology Adjustments'!$P$6:$P$33,$D$3)*0.44/(0.18*8.76)*V129","v":1.0390953694470979},{"$f":"(INDEX('Technology Adjustments'!H$6:H$33,$D$3)/1000)-INDEX('Technology Adjustments'!$P$6:$P$33,$D$3)*0.44/(0.18*8.76)*W129","v":1.2007175663303351},{"$f":"(INDEX('Technology Adjustments'!I$6:I$33,$D$3)/1000)-INDEX('Technology Adjustments'!$P$6:$P$33,$D$3)*0.44/(0.18*8.76)*X129","v":1.3533897230752545},{"$f":"(INDEX('Technology Adjustments'!J$6:J$33,$D$3)/1000)-INDEX('Technology Adjustments'!$P$6:$P$33,$D$3)*0.44/(0.18*8.76)*Y129","v":1.4930880175069137},{"$f":"(INDEX('Technology Adjustments'!K$6:K$33,$D$3)/1000)-INDEX('Technology Adjustments'!$P$6:$P$33,$D$3)*0.44/(0.18*8.76)*Z129","v":1.6160176238786048},{"$f":"(INDEX('Technology Adjustments'!L$6:L$33,$D$3)/1000)-INDEX('Technology Adjustments'!$P$6:$P$33,$D$3)*0.44/(0.18*8.76)*AA129","v":1.7267153490115061},{"$f":"(INDEX('Technology Adjustments'!M$6:M$33,$D$3)/1000)-INDEX('Technology Adjustments'!$P$6:$P$33,$D$3)*0.44/(0.18*8.76)*AB129","v":1.8226321010181501},{"$f":"(INDEX('Technology Adjustments'!N$6:N$33,$D$3)/1000)-(INDEX('Technology Adjustments'!$P$6:$P$33,$D$3)*AC129)*0.44/(0.18*8.76)","v":1.9331843819162751}]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,{"$f":"R$125","v":0.23139237695394108},0.44636274307162499,0.66683449042745013,0.86582636025752724,1.0390953694470979,1.2007175663303351,1.3533897230752545,1.4930880175069137,1.6160176238786048,1.7267153490115061,1.8226321010181501,1.9331843819162751]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,0.23139237695394108,0.44636274307162499,0.66683449042745013,0.86582636025752724,1.0390953694470979,1.2007175663303351,1.3533897230752545,1.4930880175069137,1.6160176238786048,1.7267153490115061,1.8226321010181501,1.9331843819162751]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,0.23139237695394108,0.44636274307162499,0.66683449042745013,0.86582636025752724,1.0390953694470979,1.2007175663303351,1.3533897230752545,1.4930880175069137,1.6160176238786048,1.7267153490115061,1.8226321010181501,1.9331843819162751]
[null,null,null,null,null,null,"Used to subtract historical trend",null,null,null,null,null,null,null,null,null,null,1,2,3,4,5,6,7,8,9,10,11,12]
[]
[null,null,null,null,null,null,"Technology Adjustment"]
[null,null,null,null,null,null,"New major customers",null,null,null,null,null,null,null,null,null,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026]
[null,null,null,null,null,null,"Average energy use"]
[null,null,null,null,null,null,"Maximum demand",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,{"$f":"R$134","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,null,null,"Including Block Loads"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2004/05","2005/06","2006/07","2007/08","2008/09","2009/10","2010/11","2011/12","2012/13","2013/14","2014/15","2015/16","2016/17","2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25","2025/26","2026/27"]
[null,null,null,null,null,null,"Summer maxima",null,null,null,null,null,null,null,null,null,{"$f":"Q75","v":47.371826171875},52.498954772949219,52.747673034667969,53.156726837158203,56.48712158203125,56.84735107421875,49.742362976074219,53.314460754394531,52.945411682128906,54.681415557861328,{"$f":"AA75","v":52.805759429931641}]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,{"$f":"R76+H97-SUM(H125,H135)","v":52.239618214272383},{"$f":"S76+I97-SUM(I125,I135)","v":53.415898192837346},{"$f":"T76+J97-SUM(J125,J135)","v":52.726171374024538},52.775416795042332,53.592721143403011,46.381639382489645,48.79147561790456,49.016536202967188,51.214215236026227,49.051754936065166,{"$f":"AB76+R97-SUM(R125,R135)+S161","v":46.67583537723285},{"$f":"AC76+S97-SUM(S125,S135)+T161","v":46.90913248133824},47.085839016480762,47.269366367841428,48.047336330303196,48.116834511536034,47.614830780673287,48.514091530255186,49.687173655810881,49.318728858351335,50.405857848279112,51.117834432137073]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,{"$f":"R77+H98-SUM(H126,H136)","v":55.29135135824928},56.391288884696614,56.140426037426451,56.121966514361958,56.915413202446736,49.240302549358539,51.614002638858253,51.688937049260069,54.208049571328104,51.962110043158496,{"$f":"AB77+R98-SUM(R126,R136)+S162","v":51.087635733009158},51.268790039679786,51.523698494990349,51.96242364839631,52.627811178183372,52.443221777603696,52.180933513857639,53.10531403129427,54.034724838502086,54.735111606636927,55.181434734010033,{"$f":"AM77+AC98-SUM(AC126,AC136)+AD162","v":56.07234829442649}]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,58.840108883296416,60.246474490759411,59.799768379157307,59.963202320687877,60.766289626252934,52.488937151264928,55.335188019177693,54.836969081133645,57.789964546835932,55.64059315755248,55.839330043583168,56.402004371401716,56.298922913242045,56.901871357573185,57.674944945162189,57.283648244637881,57.417752028276851,57.835458811191558,59.417368364750871,59.50132410269029,60.777982263614042,61.229070612901083]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026]
[null,null,null,null,null,null,"Winter maxima",null,null,null,null,null,null,null,null,null,{"$f":"Q81","v":47.215000152587891},44.806304931640625,47.871280670166016,47.994983673095703,47.284317016601563,42.456180572509766,38.567161560058594,48.073509216308594,38.948928833007812,43.781425476074219,{"$f":"AA81","v":47.254310607910156}]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,{"$f":"R82+H105-SUM(H126,H135)","v":35.238248849004265},36.028345488377667,37.164150236405916,36.488544664830158,35.624673437934632,35.61006426919171,34.598971946150819,34.907765995419574,33.090802101711482,34.027238214484839,{"$f":"AB82+R105-SUM(R126,R135)+S168","v":33.569575641204359},{"$f":"AC82+S105-SUM(S126,S135)+T168","v":33.602758863119327},33.816330827880925,33.959693868600809,34.066989203997274,34.486198775338785,34.802774610776211,34.688866379237545,35.123082474646431,35.456404517060705,35.987059251444443,36.32664672783622]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,36.703404472889169,37.34886956283421,38.676578973717916,37.850300060330476,36.872171856816252,36.724349076149544,35.742776737817699,35.91090060060295,34.074565532208496,34.978519343056213,{"$f":"AB83+R106-SUM(R127,R136)+S169","v":34.606388259072666},34.717010350992979,34.921534278049442,35.102027738206161,35.197057828312971,35.528437836775986,35.914545253448118,35.789964883225608,36.271696504560822,36.681752838042193,37.126306741168548,37.501003010679064]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,40.169256930842103,40.963266440824427,41.872046657346345,41.226546396248331,39.818479240526919,39.753651121088488,38.497930775798899,38.339826138875949,36.234572105239792,37.346784891523896,36.81848062954122,36.856378497598506,36.944048557349454,36.922948242215902,37.439384407847939,37.237310021463841,37.718020932959952,37.748577802100634,38.430116982096663,38.654208680931589,39.025077330366628,39.406616366524609]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026]
[null,null,null,null,null,null,"Annual maxima",null,null,null,null,null,null,null,null,null,{"$f":"MAX(Q75,Q81)","v":47.371826171875},52.498954772949219,52.747673034667969,53.156726837158203,56.48712158203125,56.84735107421875,49.742362976074219,53.314460754394531,52.945411682128906,54.681415557861328,52.805759429931641]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,{"$f":"R88+H113-SUM(H126,H135)","v":52.239618214272383},53.415898192837346,52.726171374024538,52.775416795042332,53.592721143403011,46.381639382489645,48.79147561790456,49.016536202967188,51.214215236026227,49.051754936065166,{"$f":"AB88+R113-SUM(R126,R135)+S175","v":46.67583537723285},{"$f":"AC88+S113-SUM(S126,S135)+T175","v":46.90913248133824},47.085839016480762,47.269366367841428,48.047336330303196,48.116834511536034,47.614830780673287,48.514091530255186,49.687173655810881,49.318728858351335,50.405857848279112,51.117834432137073]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,55.29135135824928,56.391288884696614,56.140426037426451,56.121966514361958,56.915413202446736,49.240302549358539,51.614002638858253,51.688937049260069,54.208049571328104,51.962110043158496,{"$f":"AB89+R114-SUM(R127,R136)+S176","v":51.087635733009158},51.268790039679786,51.523698494990349,51.96242364839631,52.627811178183372,52.443221777603696,52.180933513857639,53.10531403129427,54.034724838502086,54.735111606636927,55.181434734010033,56.07234829442649]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,58.840108883296416,60.246474490759411,59.799768379157307,59.963202320687877,60.766289626252934,52.488937151264928,55.335188019177693,54.836969081133645,57.789964546835932,55.64059315755248,55.839330043583168,56.402004371401716,56.298922913242045,56.901871357573185,57.674944945162189,57.283648244637881,{"$f":"AH90+X115-SUM(X128,X137)+Y177","v":57.417752028276851},57.835458811191558,59.417368364750871,59.50132410269029,60.777982263614042,61.229070612901083]
[]
[null,null,null,null,null,null,"Summer industrial adjustments (MW)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Summer industrial adjustments"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2013/14","2014/15","2015/16","2016/17","2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25","2025/26","2026/27",null,"Peak industrial load",null,{"$f":"CHOOSE($D$3,'Industrial adjustments'!C4,'Industrial adjustments'!C5,'Industrial adjustments'!C6,'Industrial adjustments'!C7,'Industrial adjustments'!C8,'Industrial adjustments'!C9,'Industrial adjustments'!C10,'Industrial adjustments'!C11,'Industrial adjustments'!C12,'Industrial adjustments'!C13,'Industrial adjustments'!C14,'Industrial adjustments'!C15,'Industrial adjustments'!C16,'Industrial adjustments'!C17,'Industrial adjustments'!C18,'Industrial adjustments'!C19,'Industrial adjustments'!C20,'Industrial adjustments'!C21,'Industrial adjustments'!C22,'Industrial adjustments'!C23,'Industrial adjustments'!C24,'Industrial adjustments'!C25,'Industrial adjustments'!C26,'Industrial adjustments'!C27,'Industrial adjustments'!C28,'Industrial adjustments'!C29,'Industrial adjustments'!C30,'Industrial adjustments'!C31)","v":0}]
[null,null,null,null,null,null,"Peak industrial load",null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AH$159","v":0},0,0,0,0,0,0,0,0,0,{"$f":"$AH$159","v":0},0,null,"Proportion of MD",null,{"$f":"AH159/AA75","v":0}]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,null,{"$f":"-AB76*$AH$160+S$160","v":0},0,0,0,0,0,0,0,0,0,{"$f":"-AL76*$AH$160+AC$160","v":0},0]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,null,null,"Winter industrial adjustments (MW)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Winter industrial adjustments"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,null,"Peak industrial load",null,{"$f":"CHOOSE($D$3,'Industrial adjustments'!C36,'Industrial adjustments'!C37,'Industrial adjustments'!C38,'Industrial adjustments'!C39,'Industrial adjustments'!C40,'Industrial adjustments'!C41,'Industrial adjustments'!C42,'Industrial adjustments'!C43,'Industrial adjustments'!C44,'Industrial adjustments'!C45,'Industrial adjustments'!C46,'Industrial adjustments'!C47,'Industrial adjustments'!C48,'Industrial adjustments'!C49,'Industrial adjustments'!C50,'Industrial adjustments'!C51,'Industrial adjustments'!C52,'Industrial adjustments'!C53,'Industrial adjustments'!C54,'Industrial adjustments'!C55,'Industrial adjustments'!C56,'Industrial adjustments'!C57,'Industrial adjustments'!C58,'Industrial adjustments'!C59,'Industrial adjustments'!C60,'Industrial adjustments'!C61,'Industrial adjustments'!C62,'Industrial adjustments'!C63)","v":0}]
[null,null,null,null,null,null,"Peak industrial load",null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AH$166","v":0},0,0,0,0,0,0,0,0,0,{"$f":"$AH$166","v":0},0,null,"Maximum demand",null,{"$f":"AH166/Z81","v":0}]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,null,{"$f":"-AB82*$AH$167+S$167","v":0},0,0,0,0,0,0,0,0,0,{"$f":"-AL82*$AH$167+AC$167","v":0},0]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,null,null,"Annual industrial adjustments (MW)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026]
[null,null,null,null,null,null,"Peak industrial load",null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AH$159","v":0},0,0,0,0,0,0,0,0,0,{"$f":"$AH$159","v":0},0]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,null,{"$f":"-$AH$160*AB88+S$174","v":0},0,0,0,0,0,0,0,0,0,{"$f":"-$AH$160*AL88+AC$174","v":0},0]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,null,null,"Original Pre Adjustment B4 cap"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026]
[null,null,null,null,null,null,"Average energy use",null,null,null,null,null,null,null,null,null,25.632887840270996,26.563716093699139,27.895188252131145,26.827232678731281,27.65708589553833,26.664531230926514,23.582356929779053,28.788692235946655,24.757994890213013,24.593022108078003,25.156541029612224]
[null,null,null,null,null,null,"Forecast average energy use",null,null,null,null,null,null,null,null,null,null,26.432830165365051,27.177529182920249,27.470678936274599,27.330703938522564,27.330703938522564,25.682090882423363,25.587417487271839,25.188029601184724,24.894503245990638,24.898129352878531,24.519436045226808,24.617162275350367,24.713410732275531,24.776631205361113,24.863435143956011,24.951241745527017,24.889597686906516,24.862600928908549,25.033092872378109,25.167283834182665,25.273062901158141,25.393328099024135]
[null,null,null,null,null,null,"Low forecast",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA182","v":24.898129352878531},24.517891360812552,24.620185907848722,24.73454971631655,24.711480241195108,24.590206686963374,24.412336621655964,24.187996888331579,24.078440706767775,24.126371783724931,24.176441715161573,24.232532947393764,24.30247606942153]
[null,null,null,null,null,null,"High forecast",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA183","v":24.898129352878531},24.474464996265677,24.907224581262614,25.400230756580914,25.54510713622204,25.721158341475874,25.882099301790859,25.960042619024268,26.046124481618808,26.23693838145115,26.396377859038381,26.499951537285241,26.592999427853716]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2004/05","2005/06","2006/07","2007/08","2008/09","2009/10","2010/11","2011/12","2012/13","2013/14","2014/15","2015/16","2016/17","2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25","2025/26","2026/27"]
[null,null,null,null,null,null,"Summer maxima",null,null,null,null,null,null,null,null,null,47.371826171875,52.498954772949219,52.747673034667969,53.156726837158203,56.48712158203125,56.84735107421875,49.742362976074219,53.314460754394531,52.945411682128906,54.681415557861328,52.805759429931641]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,52.239618214272383,53.415898192837346,52.726171374024538,52.775416795042332,53.592721143403011,46.381639382489645,48.79147561790456,49.016536202967188,51.214215236026227,49.051754936065166,46.907227754186792,47.355495224409864,47.752673506908216,48.135192728098971,49.0864316997503,49.317552077866374,48.968220503748547,50.007179547762107,51.3031912796895,51.045444207362856,52.22848994929727,53.05101881405335]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,55.29135135824928,56.391288884696614,56.140426037426451,56.121966514361958,56.915413202446736,49.240302549358539,51.614002638858253,51.688937049260069,54.208049571328104,51.962110043158496,51.319028109963099,51.71515278275141,52.190532985417804,52.828250008653853,53.666906547630475,53.643939343934036,53.534323236932899,54.598402048801191,55.650742462380705,56.461826955648448,57.00406683502819,58.005532676342767]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,58.840108883296416,60.246474490759411,59.799768379157307,59.963202320687877,60.766289626252934,52.488937151264928,55.335188019177693,54.836969081133645,57.789964546835932,55.64059315755248,56.070722420537109,56.848367114473334,56.965757403669507,57.767697717830728,58.714040314609299,58.484365810968221,58.771141751352111,59.328546828698485,61.03338598862949,61.228039451701811,62.600614364632193,63.162254994817353]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026]
[null,null,null,null,null,null,"Winter maxima",null,null,null,null,null,null,null,null,null,47.215000152587891,44.806304931640625,47.871280670166016,47.994983673095703,47.284317016601563,42.456180572509766,38.567161560058594,48.073509216308594,38.948928833007812,43.781425476074219,47.254310607910156]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,35.238248849004265,36.028345488377667,37.164150236405916,36.488544664830158,35.624673437934632,35.61006426919171,34.598971946150819,34.907765995419574,33.090802101711482,34.027238214484839,33.800968018158301,34.049121606190944,34.483165318308366,34.825520228858331,35.106084573444363,35.686916341669111,36.156164333851457,36.181954396744452,36.739100098525029,37.183119866072204,37.809691352462586,38.25983110975249]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,36.703404472889169,37.34886956283421,38.676578973717916,37.850300060330476,36.872171856816252,36.724349076149544,35.742776737817699,35.91090060060295,34.074565532208496,34.978519343056213,34.837780636026608,35.163373094064596,35.588368768476883,35.967854098463683,36.236153197760061,36.729155403106311,37.267934976523364,37.283052900732514,37.88771412843942,38.408468187053693,38.948938842186692,39.434187392595334]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,40.169256930842103,40.963266440824427,41.872046657346345,41.226546396248331,39.818479240526919,39.753651121088488,38.497930775798899,38.339826138875949,36.234572105239792,37.346784891523896,37.049873006495162,37.302741240670123,37.610883047776895,37.788774602473417,38.478479777295028,38.438027587794167,39.071410656035198,39.24166581960754,40.046134605975261,40.380924029943088,40.847709431384772,41.339800748440879]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026]
[null,null,null,null,null,null,"Annual maxima",null,null,null,null,null,null,null,null,null,{"$f":"MAX(Q187,Q193)","v":47.371826171875},52.498954772949219,52.747673034667969,53.156726837158203,56.48712158203125,56.84735107421875,49.742362976074219,53.314460754394531,52.945411682128906,54.681415557861328,{"$f":"MAX(AA187,AA193)","v":52.805759429931641}]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,52.239618214272383,53.415898192837346,52.726171374024538,52.775416795042332,53.592721143403011,46.381639382489645,48.79147561790456,49.016536202967188,51.214215236026227,49.051754936065166,46.907227754186792,47.355495224409864,47.752673506908216,48.135192728098971,49.0864316997503,49.317552077866374,48.968220503748547,50.007179547762107,51.3031912796895,51.045444207362856,52.22848994929727,53.05101881405335]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,55.29135135824928,56.391288884696614,56.140426037426451,56.121966514361958,56.915413202446736,49.240302549358539,51.614002638858253,51.688937049260069,54.208049571328104,51.962110043158496,51.319028109963099,51.71515278275141,52.190532985417804,52.828250008653853,53.666906547630475,53.643939343934036,53.534323236932899,54.598402048801191,55.650742462380705,56.461826955648448,57.00406683502819,58.005532676342767]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,58.840108883296416,60.246474490759411,59.799768379157307,59.963202320687877,60.766289626252934,52.488937151264928,55.335188019177693,54.836969081133645,57.789964546835932,55.64059315755248,56.070722420537109,56.848367114473334,56.965757403669507,57.767697717830728,58.714040314609299,58.484365810968221,58.771141751352111,59.328546828698485,61.03338598862949,61.228039451701811,62.600614364632193,63.162254994817353]
[]
[null,null,null,null,null,null,"Original Pre Adjustment growth p.a. B4 cap"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026]
[null,null,null,null,null,null,"Average energy use"]
[null,null,null,null,null,null,"Forecast average energy use",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB182/AA182","v":0.98479029077708835},{"$f":"AC182/AB182","v":1.003985663860429},1.0039098112060438,1.0025581443925511,1.0035034600900914,1.0035315555176756,0.99752941920689975,0.99891533971992774,1.0068573655651338,1.0053605426420411,1.0042030386621144,1.0047586316837158]
[null,null,null,null,null,null,"Low forecast",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB183/AA183","v":0.98472825059758884},1.0041722408151164,1.0046451236759901,0.99906731776458324,0.99509242048440438,0.99276662992012554,0.99081039489168055,0.99547063851258166,1.0019906221312613,1.0020753195667165,1.002320078069926,1.0028863314528285]
[null,null,null,null,null,null,"High forecast",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.9829840888603194,1.0176820855966808,1.0197937017715406,1.0057037426561013,1.0068917779171966,1.0062571427840972,1.003011475859225,1.0033159368749054,1.0073259996882455,1.0060769086418997,1.0039237837403285,1.0035112475748327]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2004/05","2005/06","2006/07","2007/08","2008/09","2009/10","2010/11","2011/12","2012/13","2013/14","2014/15","2015/16","2016/17","2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25","2025/26","2026/27"]
[null,null,null,null,null,null,"Summer maxima"]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB188/AA188","v":0.95628031688828286},{"$f":"AC188/AB188","v":1.0095564690493366},1.0083871635301498,1.0080104252411211,1.0197618191127766,1.0047084371406294,0.9929166886960189,1.0212170063221724,1.0259165132616521,0.99497600313162815,1.0231763237700215,1.0157486625700758]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB189/AA189","v":0.98762402195250987},1.0077188654457665,1.0091922807356559,1.0122190172576744,1.0158751527608665,0.99957204159557711,0.99795659848359863,1.0198765716558866,1.019274198036765,1.0145745493659142,1.0096036545152123,1.0175683226990253]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.0077304938458631,1.0138689972300303,1.0020649720502928,1.0140775853900885,1.0163818645049874,0.99608825244506416,1.0049034632830045,1.0094843329691405,1.0287355624073087,1.0031892948411643,1.0224174238669377,1.0089718070003875]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026]
[null,null,null,null,null,null,"Winter maxima"]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB194/AA194","v":0.99335032144247848},{"$f":"AC194/AB194","v":1.007341611870386},1.0127475744348866,1.0099281753107565,1.0080562858140318,1.0165450455464382,1.0131490204334197,1.0007132964286494,1.0153984413244053,1.0120857551316289,1.0168509659395768,1.0119054068200053]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB195/AA195","v":0.9959764246836954},1.0093459586716982,1.0120863170116072,1.0106631841559126,1.0074594135797452,1.0136052577837298,1.0146689889136815,1.000405655001241,1.0162181254125524,1.0137446681752538,1.0140716534827905,1.0124585820521266]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.99204986758857194,1.0068250769477842,1.008260567370068,1.0047297893662999,1.0182515887873345,0.99894870614080933,1.0164780325107565,1.0043575381772412,1.0205003729980739,1.0083600933588699,1.0115595522553062,1.0120469745771845]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026]
[null,null,null,null,null,null,"Annual maxima"]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB200/AA200","v":0.95628031688828286},{"$f":"AC200/AB200","v":1.0095564690493366},1.0083871635301498,1.0080104252411211,1.0197618191127766,1.0047084371406294,0.9929166886960189,1.0212170063221724,1.0259165132616521,0.99497600313162815,1.0231763237700215,1.0157486625700758]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB201/AA201","v":0.98762402195250987},1.0077188654457665,1.0091922807356559,1.0122190172576744,1.0158751527608665,0.99957204159557711,0.99795659848359863,1.0198765716558866,1.019274198036765,1.0145745493659142,1.0096036545152123,1.0175683226990253]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.0077304938458631,1.0138689972300303,1.0020649720502928,1.0140775853900885,1.0163818645049874,0.99608825244506416,1.0049034632830045,1.0094843329691405,1.0287355624073087,1.0031892948411643,1.0224174238669377,1.0089718070003875]
[]
[null,null,null,null,null,null,"Original Pre Adjustment 90% & 10% ration to 50% PoE B4 cap"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026]
[null,null,null,null,null,null,"Average energy use"]
[null,null,null,null,null,null,"Forecast average energy use"]
[null,null,null,null,null,null,"Low forecast",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB183/AB182","v":0.99993700163366694},{"$f":"AC183/AC182","v":1.0001228262000523},1.0008553648976266,0.99737046721057432,0.98901083235640286,0.97840167117263166,0.97181148496650782,0.96846024981927759,0.96377910259528232,0.96062975545754714,0.95882849823807093,0.95704178572620713]
[null,null,null,null,null,null,"High forecast",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB184/AB182","v":0.99816590198574795},{"$f":"AC184/AC182","v":1.011782930244673},1.0277913895312072,1.0310161589156901,1.0344973730521851,1.0373070633420767,1.043007723370349,1.0476025640315909,1.0480901626982491,1.0488369755335432,1.0485453085336514,1.0472435642996982]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2004/05","2005/06","2006/07","2007/08","2008/09","2009/10","2010/11","2011/12","2012/13","2013/14","2014/15","2015/16","2016/17","2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25","2025/26","2026/27"]
[null,null,null,null,null,null,"Summer maxima"]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB188/AB189","v":0.91403188021559978},{"$f":"AC188/AC189","v":0.91569864297499237},0.91496811347472651,0.91116387009249578,0.914649918496515,0.91934993367415918,0.9147070055789136,0.9159092147617186,0.92187793027864628,0.90407000551823735,0.91622392662699648,0.91458549497451491]
[null,null,null,null,null,null,"Forecast - 50% PoE"]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB190/AB189","v":1.092591276288249},{"$f":"AC190/AC189","v":1.0992593863791893},1.0914959887377642,1.093500119886003,1.0940455504454945,1.0902324945973889,1.0978217001313724,1.0866352237867583,1.0967218636820055,1.0844147763726684,1.098178039573924,1.0889005251834836]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026]
[null,null,null,null,null,null,"Winter maxima"]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB194/AB195","v":0.9702388441818216},{"$f":"AC194/AC195","v":0.96831215580789287},0.96894481291462076,0.96824014392189872,0.96881378058679934,0.97162365837170717,0.97016817155626522,0.97046651445310084,0.96968373372907668,0.96809692292298921,0.97075023033772223,0.97021984322508559]
[null,null,null,null,null,null,"Forecast - 50% PoE"]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB196/AB195","v":1.0634969372354615},{"$f":"AC196/AC195","v":1.0608408112862939},1.0568307666040455,1.050626331474346,1.0618809222738792,1.0465263131137323,1.0483921548282167,1.0525335981495374,1.0569688757210001,1.0513547125410809,1.0487502521414387,1.0483238905590677]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026]
[null,null,null,null,null,null,"Annual maxima"]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB200/AB201","v":0.91403188021559978},{"$f":"AC200/AC201","v":0.91569864297499237},0.91496811347472651,0.91116387009249578,0.914649918496515,0.91934993367415918,0.9147070055789136,0.9159092147617186,0.92187793027864628,0.90407000551823735,0.91622392662699648,0.91458549497451491]
[null,null,null,null,null,null,"Forecast - 50% PoE"]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB202/AB201","v":1.092591276288249},{"$f":"AC202/AC201","v":1.0992593863791893},1.0914959887377642,1.093500119886003,1.0940455504454945,1.0902324945973889,1.0978217001313724,1.0866352237867583,1.0967218636820055,1.0844147763726684,1.098178039573924,1.0889005251834836]

{"sheet":"RCTS22","index":20,"n_rows":252,"n_cols":39,"rows_kept":252,"cut":false,"hidden":false,"merged":[]}
["Terminal station:",null,"RCTS 22kV",null,null,null,"AVERAGE DEMAND",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MAXIMUM DEMAND"]
[null,"Which terminal station?"]
[null,null,"RCTS 22kV",1]
[null,null,"RCTS 66kV"]
[null,null,"WETS 66kV"]
[null,null,"KGTS 22kV"]
[null,null,"KGTS 66kV"]
[null,null,"HOTS 66kV"]
[null,null,"BETS 22kV"]
[null,null,"BETS 66kV"]
[null,null,"SHTS/GNTS"]
[null,null,"HYTS/TGTS/APD"]
[null,null,"BATS/ELTS"]
[null,null,"MLTS/GTS/PTH"]
[null,null,"ATS West"]
[null,null,"ATS-BLTS"]
[null,null,"BLTS 22kV"]
[null,null,"KTS East"]
[null,null,"KTS West"]
[null,null,"WMTS 66kV"]
[null,null,"WMTS 22kV"]
[null,null,"BTS 22kV"]
[null,null,"FBTS 66kV"]
[null,null,"RTS 66kV Bus 1&2"]
[null,null,"RTS 66kV Bus 3&4"]
[null,null,"RTS 22kV"]
[null,null,"SVTS 66kV"]
[null,null,"TSTS 66kV"]
[null,null,"Total Powercor"]
[null,null,"Total Citipower"]
[]
[]
["Scenarios"]
[null,"Population","Low",2]
[null,null,"Medium"]
[null,null,"High"]
[]
[null,"Electricity Prices","Low",2]
[null,null,"Medium"]
[null,null,"High"]
[]
[null,"Income","Low",2]
[null,null,"Medium",null,null,null,"SUMMER MAXIMUM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WINTER MAXIMUM"]
[null,null,"High"]
[]
["Technology adjustments"]
[null,"Adjust for solar?","Include",1]
[null,null,"Exclude"]
[]
[]
[null,"Adjust for efficiency?","Include",2]
[null,null,"Exclude"]
[]
[]
[null,"Adjust for battery storage?","Include",2]
[null,null,"Exclude"]
[]
[]
[null,"Adjust for EV?","Include",2]
[null,null,"Exclude"]
[]
[]
[null,"Adjust for microgeneration?","Include",2]
[null,null,"Exclude"]
[]
[null,null,null,null,null,null,"Number of simulations",null,null,null,null,null,null,null,null,null,1000,null,null,null,null,null,null,null,null,null,null,"Starting Point adjust.",null,{"$f":"Summary!$F$163","v":1}]
["Parameter selection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Growth Cap",{"$f":"Summary!$G$163","v":0.04},{"$f":"AC67+1","v":1.04}]
[null,"Model elasticities","Terminal station estimate",2,null,null,null,null,null,null,null,null,null,null,null,null,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026]
[null,null,"AEMO income elasticity",null,null,null,"Average energy use",null,null,null,null,null,null,null,null,null,15.592166145642599,16.386723518371582,16.76983106136322,14.943052411079407,15.725738803545633,15.773412346839905,13.291386723518372,15.110311150550842,16.153356035550434,17.634472330411274,17.513785719871521]
[null,null,null,null,null,null,"Forecast average energy use",null,null,null,null,null,null,null,null,null,null,16.089585390797655,15.939765722438878,15.990132821499392,16.256904298957302,16.256904298957302,14.385043165324733,15.225783179136897,15.923953917475272,16.406808729449587,17.21238662902692,{"$f":"AD$66*IF(AB207>$AD$67,$AD$67*AA70,AB207*AA70)","v":16.612968928951215},{"$f":"IF(AC207>$AD$67,$AD$67*AB70,AC207*AB70)","v":16.858715177105687},17.023677583371608,17.191732028152003,17.402314385234561,17.599067294589251,17.622671230439632,17.838992734329764,18.209998511122055,18.404452596744886,18.598382446423944,18.825069860461269]
[null,null,null,null,null,null,"Low forecast",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA70","v":17.21238662902692},{"$f":"AB70*AB233","v":16.573133000508829},{"$f":"AC70*AC233","v":16.825167815081098},{"$f":"AD70*AD233","v":16.976545532481413},{"$f":"AE70*AE233","v":17.012986078660823},17.041628697340624,17.095025828742369,17.139950494817988,17.372265506651242,17.661335738961672,17.843023991422225,18.01902083350522,18.207450214978888]
[null,null,null,null,null,null,"High forecast",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA71","v":17.21238662902692},{"$f":"AB70*AB234","v":16.604688620343378},{"$f":"AC70*AC234","v":17.269992750170466},{"$f":"AD70*AD234","v":17.561241048908133},{"$f":"AE70*AE234","v":17.549933012398199},17.786281274314149,18.008291678849119,18.158527249198237,18.396702710163058,18.735776256734916,18.962659872266475,19.167916161892965,19.401590593945553]
["Average demand model used"]
[null,"Error correction model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2004/05","2005/06","2006/07","2007/08","2008/09","2009/10","2010/11","2011/12","2012/13","2013/14","2014/15","2015/16","2016/17","2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25","2025/26","2026/27"]
[null,null,null,null,null,null,"Summer maxima",null,null,null,null,null,null,null,null,null,31.279191970825195,34.722526550292969,36.088417053222656,32.116935729980469,41.916622161865234,36.543983459472656,32.772209167480469,35.735919952392578,36.04840087890625,43.789169311523438,39.221942901611328]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,36.201591561533895,33.014833606399932,30.994321459911838,32.206878454183226,34.815244486845764,27.447611108451323,31.626229728688525,35.773079587980938,37.830081535358204,35.611551852029649,{"$f":"AB77*AB238","v":35.599251912617767},{"$f":"AC77*AC238","v":36.484084858835054},37.08881442492239,38.064493955644849,39.613142183486815,40.044154847708818,40.005792077202614,41.089402020653246,43.06992555265392,43.281214297596691,45.057406794975918,46.666826858728307]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,38.780220103383726,35.481803197014791,33.296648493698299,35.220679777962459,37.920179104622775,29.879498520872747,34.967305310272764,39.220325301945721,41.284513022850327,39.570387584418235,{"$f":"AD$66*IF(AB214>$AD$67,$AD$67*AA77,AB214*AA77)","v":41.031630453515142},{"$f":"IF(AC214>$AD$67,$AD$67*AB77,AC214*AB77)","v":41.983599967336652},43.07411193130153,44.373919061309181,46.14887582376155,47.161840123162484,47.104161447137848,48.988327905023361,50.947861021224298,51.322893328805158,53.375809061957369,55.192594922408212]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,42.587609421911544,39.249743334727292,36.760619844699001,39.233848158995507,42.492471399721644,33.236235459423845,39.325497572315449,43.805504905769887,46.314610683392644,45.044342951456116,{"$f":"AB77*AB240","v":48.178201739743777},{"$f":"AC77*AC240","v":49.025313221941886},50.38320125515876,52.452077379250625,55.315633423980366,56.013820398938108,56.442704841902071,59.279737159317371,62.916027453380927,62.690177386401572,65.730039136052923,67.94381144432738]
["Climatic adjustments"]
[null,"Temperature","Stable",2,null,null,null,null,null,null,null,null,null,null,null,null,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026]
[null,null,"CSIRO trends",null,null,null,"Winter maxima",null,null,null,null,null,null,null,null,null,18.810800552368164,22.809791564941406,23.060672760009766,19.929872512817383,19.504871368408203,20.096744537353516,19.006984710693359,17.577472686767578,18.686288833618164,22.293975830078125,23.140451431274414]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,20.011743323534592,20.0439967464558,20.73299851561546,19.811918225349238,18.97995720420267,18.896663232559614,19.055534040577758,19.006637265562539,18.433514577457885,19.235195402988143,{"$f":"AB83*AB244","v":19.689113695967752},{"$f":"AC83*AC244","v":19.64219174907597},20.277233781448651,20.736029147086995,21.152929355882922,21.7854252748152,22.426927763487623,22.428917904041793,23.290245505589944,24.04782380677376,24.572220126887771,25.232763732647864]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,20.758530437330759,20.739741871719332,21.490153436868418,20.550135702147461,19.686958886990372,19.565015222247659,19.8009634985345,19.734887400714733,19.07431714596871,20.041834115101519,{"$f":"AD$66*IF(AB220>$AD$67,$AD$67*AA83,AB220*AA83)","v":20.439983842913726},{"$f":"IF(AC220>$AD$67,$AD$67*AB83,AC220*AB83)","v":20.55586901637637},21.208492813261223,21.580810422716951,22.195427462179868,22.770272245119081,23.338931021794345,23.392616937672006,24.328321615178886,25.151372121737158,25.649467748343547,26.345894798754362]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,21.8074323289371,21.807308997251312,22.707107664577354,21.682494553413033,20.722150412645878,20.697179737345696,20.956869163086861,20.887935848289725,20.104432479781462,21.17747047728577,{"$f":"AB83*AB246","v":21.591523265590165},{"$f":"AC83*AC246","v":21.561863896997725},22.324467957217148,22.640226006380189,23.386175445060182,23.994921713081336,24.534759921883246,24.618176813382572,25.763057196434378,26.411632074061774,27.093857314441646,27.845648222284783]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026]
[null,null,null,null,null,null,"Annual maxima",null,null,null,null,null,null,null,null,null,{"$f":"MAX(Q75,Q81)","v":31.279191970825195},34.722526550292969,36.088417053222656,32.116935729980469,41.916622161865234,36.543983459472656,32.772209167480469,35.735919952392578,36.04840087890625,43.789169311523438,{"$f":"MAX(AA75,AA81)","v":39.221942901611328}]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,36.201591561533895,33.014833606399932,30.994321459911838,32.206878454183226,34.815244486845764,27.447611108451323,31.626229728688525,35.773079587980938,37.830081535358204,35.611551852029649,{"$f":"AB89*AB250","v":35.599251912617767},{"$f":"AC89*AC250","v":36.484084858835054},37.08881442492239,38.064493955644849,39.613142183486815,40.044154847708818,40.005792077202614,41.089402020653246,43.06992555265392,43.281214297596691,45.057406794975918,46.666826858728307]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,38.780220103383726,35.481803197014791,33.296648493698299,35.220679777962459,37.920179104622775,29.879498520872747,34.967305310272764,39.220325301945721,41.284513022850327,39.570387584418235,{"$f":"AD$66*IF(AB226>$AD$67,$AD$67*AA89,AB226*AA89)","v":41.031630453515142},{"$f":"IF(AC226>$AD$67,$AD$67*AB89,AC226*AB89)","v":41.983599967336652},43.07411193130153,44.373919061309181,46.14887582376155,47.161840123162484,47.104161447137848,48.988327905023361,50.947861021224298,51.322893328805158,53.375809061957369,55.192594922408212]
["Time of use tariffs",null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,42.587609421911544,39.249743334727292,36.760619844699001,39.233848158995507,42.492471399721644,33.236235459423845,39.325497572315449,43.805504905769887,46.314610683392644,45.044342951456116,{"$f":"AB89*AB252","v":48.178201739743777},{"$f":"AC89*AC252","v":49.025313221941886},50.38320125515876,52.452077379250625,55.315633423980366,56.013820398938108,56.442704841902071,59.279737159317371,62.916027453380927,62.690177386401572,65.730039136052923,67.94381144432738]
[null,"Current",0.23968185526172561]
[null,"Residential demand on time of use tariffs by 2025",0.5]
[null,null,null,null,null,null,"Summer block load adjustments"]
[null,"CDD critical temperature",18.5,null,null,null,null,null,null,null,null,null,null,null,null,null,"2014/15","2015/16","2016/17","2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25","2025/26","2026/27"]
[null,"HDD critical temperature",16.5,null,null,null,"Average energy use"]
[null,null,null,null,null,null,"Maximum demand",null,null,null,null,null,null,null,null,null,{"$f":"INDEX('Block Loads'!B$3:B$30,RCTS22!$D$3)","v":0},{"$f":"INDEX('Block Loads'!C$3:C$30,RCTS22!$D$3)","v":0},{"$f":"INDEX('Block Loads'!D$3:D$30,RCTS22!$D$3)","v":0},{"$f":"INDEX('Block Loads'!E$3:E$30,RCTS22!$D$3)","v":0},{"$f":"INDEX('Block Loads'!F$3:F$30,RCTS22!$D$3)","v":0},{"$f":"INDEX('Block Loads'!G$3:G$30,RCTS22!$D$3)","v":0},{"$f":"INDEX('Block Loads'!H$3:H$30,RCTS22!$D$3)","v":0},{"$f":"INDEX('Block Loads'!I$3:I$30,RCTS22!$D$3)","v":0},{"$f":"INDEX('Block Loads'!J$3:J$30,RCTS22!$D$3)","v":0},{"$f":"INDEX('Block Loads'!K$3:K$30,RCTS22!$D$3)","v":0},{"$f":"INDEX('Block Loads'!L$3:L$30,RCTS22!$D$3)","v":0},{"$f":"INDEX('Block Loads'!M$3:M$30,RCTS22!$D$3)","v":0},{"$f":"INDEX('Block Loads'!N$3:N$30,RCTS22!$D$3)","v":0}]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,{"$f":"Q96","v":0},{"$f":"R96","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,{"$f":"Q97","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,null,null,"Winter block load adjustments"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026]
[null,null,null,null,null,null,"Average energy use"]
[null,null,null,null,null,null,"Maximum demand",null,null,null,null,null,null,null,null,null,{"$f":"INDEX('Block Loads'!P$3:P$30,RCTS22!$D$3)","v":0},{"$f":"INDEX('Block Loads'!Q$3:Q$30,RCTS22!$D$3)","v":0},{"$f":"INDEX('Block Loads'!R$3:R$30,RCTS22!$D$3)","v":0},{"$f":"INDEX('Block Loads'!S$3:S$30,RCTS22!$D$3)","v":0},{"$f":"INDEX('Block Loads'!T$3:T$30,RCTS22!$D$3)","v":0},{"$f":"INDEX('Block Loads'!U$3:U$30,RCTS22!$D$3)","v":0},{"$f":"INDEX('Block Loads'!V$3:V$30,RCTS22!$D$3)","v":0},{"$f":"INDEX('Block Loads'!W$3:W$30,RCTS22!$D$3)","v":0},{"$f":"INDEX('Block Loads'!X$3:X$30,RCTS22!$D$3)","v":0},{"$f":"INDEX('Block Loads'!Y$3:Y$30,RCTS22!$D$3)","v":0},{"$f":"INDEX('Block Loads'!Z$3:Z$30,RCTS22!$D$3)","v":0},{"$f":"INDEX('Block Loads'!AA$3:AA$30,RCTS22!$D$3)","v":0},{"$f":"INDEX('Block Loads'!AB$3:AB$30,RCTS22!$D$3)","v":0}]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,{"$f":"Q104","v":0},{"$f":"R104","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,{"$f":"Q105","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,null,null,"Annual block load adjustments"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026]
[null,null,null,null,null,null,"Average energy use"]
[null,null,null,null,null,null,"Maximum demand",null,null,null,null,null,null,null,null,null,{"$f":"INDEX('Block Loads'!AD$3:AD$30,RCTS22!$D$3)","v":0},{"$f":"INDEX('Block Loads'!AE$3:AE$30,RCTS22!$D$3)","v":0},{"$f":"INDEX('Block Loads'!AF$3:AF$30,RCTS22!$D$3)","v":0},{"$f":"INDEX('Block Loads'!AG$3:AG$30,RCTS22!$D$3)","v":0},{"$f":"INDEX('Block Loads'!AH$3:AH$30,RCTS22!$D$3)","v":0},{"$f":"INDEX('Block Loads'!AI$3:AI$30,RCTS22!$D$3)","v":0},{"$f":"INDEX('Block Loads'!AJ$3:AJ$30,RCTS22!$D$3)","v":0},{"$f":"INDEX('Block Loads'!AK$3:AK$30,RCTS22!$D$3)","v":0},{"$f":"INDEX('Block Loads'!AL$3:AL$30,RCTS22!$D$3)","v":0},{"$f":"INDEX('Block Loads'!AM$3:AM$30,RCTS22!$D$3)","v":0},{"$f":"INDEX('Block Loads'!AN$3:AN$30,RCTS22!$D$3)","v":0},{"$f":"INDEX('Block Loads'!AO$3:AO$30,RCTS22!$D$3)","v":0},{"$f":"INDEX('Block Loads'!AP$3:AP$30,RCTS22!$D$3)","v":0}]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,{"$f":"Q112","v":0},{"$f":"R112","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,{"$f":"Q112","v":0},{"$f":"R112","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,{"$f":"Q112","v":0},{"$f":"R112","v":0},0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,null,null,"Windfarm Adjustment"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026]
[null,null,null,null,null,null,"Average energy use"]
[null,null,null,null,null,null,"Maximum demand",null,null,null,null,null,null,null,null,null,{"$f":"$R$120","v":-1.10781707929997},-1.10781707929997,{"$f":"$R$120","v":-1.10781707929997},-1.10781707929997,-1.10781707929997,-1.10781707929997,-1.10781707929997,-1.10781707929997,-1.10781707929997,-1.10781707929997,-1.10781707929997,-1.10781707929997,-1.10781707929997]
[]
[null,null,null,null,null,null,"Solar Adjustment"]
[null,null,null,null,null,null,"New major customers",null,null,null,null,null,null,null,null,null,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026]
[null,null,null,null,null,null,"Average energy use"]
[null,null,null,null,null,null,"Maximum demand",null,null,null,null,null,null,null,null,null,null,{"$f":"(INDEX('Technology Adjustments'!C$6:C$33,$D$3)/1000)-INDEX('Technology Adjustments'!$P$6:$P$33,$D$3)*0.44/(0.18*8.76)*R129","v":4.6931314965914295E-2},{"$f":"(INDEX('Technology Adjustments'!D$6:D$33,$D$3)/1000)-INDEX('Technology Adjustments'!$P$6:$P$33,$D$3)*0.44/(0.18*8.76)*S129","v":8.9767387939103382E-2},{"$f":"(INDEX('Technology Adjustments'!E$6:E$33,$D$3)/1000)-INDEX('Technology Adjustments'!$P$6:$P$33,$D$3)*0.44/(0.18*8.76)*T129","v":0.1330824407319986},{"$f":"(INDEX('Technology Adjustments'!F$6:F$33,$D$3)/1000)-INDEX('Technology Adjustments'!$P$6:$P$33,$D$3)*0.44/(0.18*8.76)*U129","v":0.17055421486160616},{"$f":"(INDEX('Technology Adjustments'!G$6:G$33,$D$3)/1000)-INDEX('Technology Adjustments'!$P$6:$P$33,$D$3)*0.44/(0.18*8.76)*V129","v":0.20102706867772532},{"$f":"(INDEX('Technology Adjustments'!H$6:H$33,$D$3)/1000)-INDEX('Technology Adjustments'!$P$6:$P$33,$D$3)*0.44/(0.18*8.76)*W129","v":0.22752730800709459},{"$f":"(INDEX('Technology Adjustments'!I$6:I$33,$D$3)/1000)-INDEX('Technology Adjustments'!$P$6:$P$33,$D$3)*0.44/(0.18*8.76)*X129","v":0.25224008050587576},{"$f":"(INDEX('Technology Adjustments'!J$6:J$33,$D$3)/1000)-INDEX('Technology Adjustments'!$P$6:$P$33,$D$3)*0.44/(0.18*8.76)*Y129","v":0.27227338636729459},{"$f":"(INDEX('Technology Adjustments'!K$6:K$33,$D$3)/1000)-INDEX('Technology Adjustments'!$P$6:$P$33,$D$3)*0.44/(0.18*8.76)*Z129","v":0.28405936462843362},{"$f":"(INDEX('Technology Adjustments'!L$6:L$33,$D$3)/1000)-INDEX('Technology Adjustments'!$P$6:$P$33,$D$3)*0.44/(0.18*8.76)*AA129","v":0.29119509255880943},{"$f":"(INDEX('Technology Adjustments'!M$6:M$33,$D$3)/1000)-INDEX('Technology Adjustments'!$P$6:$P$33,$D$3)*0.44/(0.18*8.76)*AB129","v":0.29289034468584052},{"$f":"(INDEX('Technology Adjustments'!N$6:N$33,$D$3)/1000)-INDEX('Technology Adjustments'!$P$6:$P$33,$D$3)*0.44/(0.18*8.76)*AC129","v":0.29634206397789509}]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,{"$f":"R$125","v":4.6931314965914295E-2},8.9767387939103382E-2,0.1330824407319986,0.17055421486160616,0.20102706867772532,0.22752730800709459,0.25224008050587576,0.27227338636729459,0.28405936462843362,0.29119509255880943,0.29289034468584052,0.29634206397789509]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,4.6931314965914295E-2,8.9767387939103382E-2,0.1330824407319986,0.17055421486160616,0.20102706867772532,0.22752730800709459,0.25224008050587576,0.27227338636729459,0.28405936462843362,0.29119509255880943,0.29289034468584052,0.29634206397789509]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,4.6931314965914295E-2,8.9767387939103382E-2,0.1330824407319986,0.17055421486160616,0.20102706867772532,0.22752730800709459,0.25224008050587576,0.27227338636729459,0.28405936462843362,0.29119509255880943,0.29289034468584052,0.29634206397789509]
[null,null,null,null,null,null,"Used to subtract historical trend",null,null,null,null,null,null,null,null,null,null,1,2,3,4,5,6,7,8,9,10,11,12]
[]
[null,null,null,null,null,null,"Technology Adjustment"]
[null,null,null,null,null,null,"New major customers",null,null,null,null,null,null,null,null,null,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026]
[null,null,null,null,null,null,"Average energy use"]
[null,null,null,null,null,null,"Maximum demand",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,{"$f":"R$134","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,null,null,"Including Block Loads"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2004/05","2005/06","2006/07","2007/08","2008/09","2009/10","2010/11","2011/12","2012/13","2013/14","2014/15","2015/16","2016/17","2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25","2025/26","2026/27"]
[null,null,null,null,null,null,"Summer maxima",null,null,null,null,null,null,null,null,null,{"$f":"Q75","v":31.279191970825195},34.722526550292969,36.088417053222656,32.116935729980469,41.916622161865234,36.543983459472656,32.772209167480469,35.735919952392578,36.04840087890625,43.789169311523438,{"$f":"AA75","v":39.221942901611328}]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,{"$f":"R76+H97-SUM(H125,H135)","v":36.201591561533895},{"$f":"S76+I97-SUM(I125,I135)","v":33.014833606399932},{"$f":"T76+J97-SUM(J125,J135)","v":30.994321459911838},32.206878454183226,34.815244486845764,27.447611108451323,31.626229728688525,35.773079587980938,37.830081535358204,35.611551852029649,{"$f":"AB76+R97-SUM(R125,R135)+S161","v":36.84541497528469},{"$f":"AC76+S97-SUM(S125,S135)+T161","v":37.371576876301212},37.717137372713822,38.307083099952862,39.272479249242835,39.523144698368739,39.473762479746846,40.150552077072291,41.412355516977541,41.541090484541982,42.681588159051657,43.713085194197845]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,{"$f":"R77+H98-SUM(H126,H136)","v":38.780220103383726},35.481803197014791,33.296648493698299,35.220679777962459,37.920179104622775,29.879498520872747,34.967305310272764,39.220325301945721,41.284513022850327,39.570387584418235,{"$f":"AB77+R98-SUM(R126,R136)+S162","v":40.338743740821783},40.908078278109066,41.566024520750787,42.364402752787328,43.47532817767717,44.100221669274148,44.038418223399418,45.230011249694208,46.478316656875535,46.712348060104162,48.030794534083654,{"$f":"AM77+AC98-SUM(AC126,AC136)+AD162","v":49.195639585599032}]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,42.587609421911544,39.249743334727292,36.760619844699001,39.233848158995507,42.492471399721644,33.236235459423845,39.325497572315449,43.805504905769887,46.314610683392644,45.044342951456116,44.934396061659477,45.436300913145246,46.266185194880222,47.559118587145583,49.370075344221334,49.792549090224789,50.043633438714167,51.847973476605063,54.174529237319497,54.022159054584883,55.975268021892603,57.395397966990075]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026]
[null,null,null,null,null,null,"Winter maxima",null,null,null,null,null,null,null,null,null,{"$f":"Q81","v":18.810800552368164},22.809791564941406,23.060672760009766,19.929872512817383,19.504871368408203,20.096744537353516,19.006984710693359,17.577472686767578,18.686288833618164,22.293975830078125,{"$f":"AA81","v":23.140451431274414}]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,{"$f":"R82+H105-SUM(H126,H135)","v":20.011743323534592},20.0439967464558,20.73299851561546,19.811918225349238,18.97995720420267,18.896663232559614,19.055534040577758,19.006637265562539,18.433514577457885,19.235195402988143,{"$f":"AB82+R105-SUM(R126,R135)+S168","v":19.642182381001838},{"$f":"AC82+S105-SUM(S126,S135)+T168","v":19.552424361136865},20.14415134071665,20.565474932225388,20.951902287205197,21.557897966808106,22.174687682981748,22.156644517674497,23.00618614096151,23.756628714214951,24.27932978220193,24.936421668669968]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,20.758530437330759,20.739741871719332,21.490153436868418,20.550135702147461,19.686958886990372,19.565015222247659,19.8009634985345,19.734887400714733,19.07431714596871,20.041834115101519,{"$f":"AB83+R106-SUM(R127,R136)+S169","v":20.393052527947813},20.466101628437265,21.075410372529223,21.410256207855344,21.994400393502143,22.542744937111987,23.08669094128847,23.12034355130471,24.044262250550453,24.860177029178349,25.356577403657706,26.049552734776466]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,21.8074323289371,21.807308997251312,22.707107664577354,21.682494553413033,20.722150412645878,20.697179737345696,20.956869163086861,20.887935848289725,20.104432479781462,21.17747047728577,21.544591950624252,21.47209650905862,22.191385516485148,22.469671791518582,23.185148376382458,23.767394405074242,24.282519841377372,24.345903427015276,25.478997831805945,26.120436981502966,26.800966969755805,27.549306158306887]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026]
[null,null,null,null,null,null,"Annual maxima",null,null,null,null,null,null,null,null,null,{"$f":"MAX(Q75,Q81)","v":31.279191970825195},34.722526550292969,36.088417053222656,32.116935729980469,41.916622161865234,36.543983459472656,32.772209167480469,35.735919952392578,36.04840087890625,43.789169311523438,39.221942901611328]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,{"$f":"R88+H113-SUM(H126,H135)","v":36.201591561533895},33.014833606399932,30.994321459911838,32.206878454183226,34.815244486845764,27.447611108451323,31.626229728688525,35.773079587980938,37.830081535358204,35.611551852029649,{"$f":"AB88+R113-SUM(R126,R135)+S175","v":36.84541497528469},{"$f":"AC88+S113-SUM(S126,S135)+T175","v":37.371576876301212},37.717137372713822,38.307083099952862,39.272479249242835,39.523144698368739,39.473762479746846,40.150552077072291,41.412355516977541,41.541090484541982,42.681588159051657,43.713085194197845]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,38.780220103383726,35.481803197014791,33.296648493698299,35.220679777962459,37.920179104622775,29.879498520872747,34.967305310272764,39.220325301945721,41.284513022850327,39.570387584418235,{"$f":"AB89+R114-SUM(R127,R136)+S176","v":40.338743740821783},40.908078278109066,41.566024520750787,42.364402752787328,43.47532817767717,44.100221669274148,44.038418223399418,45.230011249694208,46.478316656875535,46.712348060104162,48.030794534083654,49.195639585599032]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,42.587609421911544,39.249743334727292,36.760619844699001,39.233848158995507,42.492471399721644,33.236235459423845,39.325497572315449,43.805504905769887,46.314610683392644,45.044342951456116,44.934396061659477,45.436300913145246,46.266185194880222,47.559118587145583,49.370075344221334,49.792549090224789,{"$f":"AH90+X115-SUM(X128,X137)+Y177","v":50.043633438714167},51.847973476605063,54.174529237319497,54.022159054584883,55.975268021892603,57.395397966990075]
[]
[null,null,null,null,null,null,"Summer industrial adjustments (MW)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Summer industrial adjustments"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2013/14","2014/15","2015/16","2016/17","2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25","2025/26","2026/27",null,"Peak industrial load",null,{"$f":"CHOOSE($D$3,'Industrial adjustments'!C4,'Industrial adjustments'!C5,'Industrial adjustments'!C6,'Industrial adjustments'!C7,'Industrial adjustments'!C8,'Industrial adjustments'!C9,'Industrial adjustments'!C10,'Industrial adjustments'!C11,'Industrial adjustments'!C12,'Industrial adjustments'!C13,'Industrial adjustments'!C14,'Industrial adjustments'!C15,'Industrial adjustments'!C16,'Industrial adjustments'!C17,'Industrial adjustments'!C18,'Industrial adjustments'!C19,'Industrial adjustments'!C20,'Industrial adjustments'!C21,'Industrial adjustments'!C22,'Industrial adjustments'!C23,'Industrial adjustments'!C24,'Industrial adjustments'!C25,'Industrial adjustments'!C26,'Industrial adjustments'!C27,'Industrial adjustments'!C28,'Industrial adjustments'!C29,'Industrial adjustments'!C30,'Industrial adjustments'!C31)","v":14}]
[null,null,null,null,null,null,"Peak industrial load",null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AH$159","v":14},14,14,14,14,14,14,14,14,14,{"$f":"$AH$159","v":14},14,null,"Proportion of MD",null,{"$f":"AH159/AA75","v":0.35694305188091147}]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,null,{"$f":"-AB76*$AH$160+S$160","v":1.2930943776328405},0.97725940540526324,0.7614053885234302,0.41314335916962008,-0.13963586556625707,-0.29348284133298108,-0.27978951694989007,-0.66657655721365927,-1.3735106710479421,-1.4489287204959034,{"$f":"-AL76*$AH$160+AC$160","v":-2.0829282912384208},-2.6573996005525693]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,null,-0.64595539772744281,-0.98575430128847863,-1.3750049698187503,-1.8389620936602498,-2.4725205774066588,-2.8340911458812386,-2.8135031432325555,-3.4860432689618577,-4.1854849997203303,-4.3193501761421835,{"$f":"-AL77*$AH$160+AC$160","v":-5.0521241831878747},-5.7006132728312835]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,null,-3.1968743631183827,-3.4992449208575387,-3.9839336195465371,-4.722404577243438,-5.7445310110813033,-5.9937440007062222,-6.1468313226820221,-7.159490296345016,-8.4574388514329968,-8.376823239257881,{"$f":"-AL78*$AH$160+AC$160","v":-9.4618807694744795},-10.252071413359413]
[]
[null,null,null,null,null,null,"Winter industrial adjustments (MW)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Winter industrial adjustments"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,null,"Peak industrial load",null,{"$f":"CHOOSE($D$3,'Industrial adjustments'!C36,'Industrial adjustments'!C37,'Industrial adjustments'!C38,'Industrial adjustments'!C39,'Industrial adjustments'!C40,'Industrial adjustments'!C41,'Industrial adjustments'!C42,'Industrial adjustments'!C43,'Industrial adjustments'!C44,'Industrial adjustments'!C45,'Industrial adjustments'!C46,'Industrial adjustments'!C47,'Industrial adjustments'!C48,'Industrial adjustments'!C49,'Industrial adjustments'!C50,'Industrial adjustments'!C51,'Industrial adjustments'!C52,'Industrial adjustments'!C53,'Industrial adjustments'!C54,'Industrial adjustments'!C55,'Industrial adjustments'!C56,'Industrial adjustments'!C57,'Industrial adjustments'!C58,'Industrial adjustments'!C59,'Industrial adjustments'!C60,'Industrial adjustments'!C61,'Industrial adjustments'!C62,'Industrial adjustments'!C63)","v":0}]
[null,null,null,null,null,null,"Peak industrial load",null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AH$166","v":0},0,0,0,0,0,0,0,0,0,{"$f":"$AH$166","v":0},0,null,"Maximum demand",null,{"$f":"AH166/Z81","v":0}]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,null,{"$f":"-AB82*$AH$167+S$167","v":0},0,0,0,0,0,0,0,0,0,{"$f":"-AL82*$AH$167+AC$167","v":0},0]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,{"$f":"-AL83*$AH$167+AC$167","v":0},0]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,{"$f":"-AL84*$AH$167+AC$167","v":0},0]
[]
[null,null,null,null,null,null,"Annual industrial adjustments (MW)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026]
[null,null,null,null,null,null,"Peak industrial load",null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AH$159","v":14},14,14,14,14,14,14,14,14,14,{"$f":"$AH$159","v":14},14]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,null,{"$f":"-$AH$160*AB88+S$174","v":1.2930943776328405},0.97725940540526324,0.7614053885234302,0.41314335916962008,-0.13963586556625707,-0.29348284133298108,-0.27978951694989007,-0.66657655721365927,-1.3735106710479421,-1.4489287204959034,{"$f":"-$AH$160*AL88+AC$174","v":-2.0829282912384208},-2.6573996005525693]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,null,-0.64595539772744281,-0.98575430128847863,-1.3750049698187503,-1.8389620936602498,-2.4725205774066588,-2.8340911458812386,-2.8135031432325555,-3.4860432689618577,-4.1854849997203303,-4.3193501761421835,{"$f":"-$AH$160*AL89+AC$174","v":-5.0521241831878747},-5.7006132728312835]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,null,-3.1968743631183827,-3.4992449208575387,-3.9839336195465371,-4.722404577243438,-5.7445310110813033,-5.9937440007062222,-6.1468313226820221,-7.159490296345016,-8.4574388514329968,-8.376823239257881,{"$f":"-$AH$160*AL90+AC$174","v":-9.4618807694744795},-10.252071413359413]
[]
[null,null,null,null,null,null,"Original Pre Adjustment B4 cap"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026]
[null,null,null,null,null,null,"Average energy use",null,null,null,null,null,null,null,null,null,15.592166145642599,16.386723518371582,16.76983106136322,14.943052411079407,15.725738803545633,15.773412346839905,13.291386723518372,15.110311150550842,16.153356035550434,17.634472330411274,17.513785719871521]
[null,null,null,null,null,null,"Forecast average energy use",null,null,null,null,null,null,null,null,null,null,16.089585390797655,15.939765722438878,15.990132821499392,16.256904298957302,16.256904298957302,14.385043165324733,15.225783179136897,15.923953917475272,16.406808729449587,17.21238662902692,16.612968928951215,16.858715177105687,17.023677583371608,17.191732028152003,17.402314385234561,17.599067294589251,17.622671230439632,17.838992734329764,18.209998511122055,18.404452596744886,18.598382446423944,18.825069860461269]
[null,null,null,null,null,null,"Low forecast",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA182","v":17.21238662902692},16.573133000508829,16.825167815081098,16.976545532481413,17.012986078660823,17.041628697340624,17.095025828742369,17.139950494817988,17.372265506651242,17.661335738961672,17.843023991422225,18.01902083350522,18.207450214978888]
[null,null,null,null,null,null,"High forecast",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA183","v":17.21238662902692},16.604688620343378,17.269992750170466,17.561241048908133,17.549933012398199,17.786281274314149,18.008291678849115,18.158527249198237,18.396702710163058,18.735776256734916,18.962659872266475,19.167916161892965,19.401590593945553]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2004/05","2005/06","2006/07","2007/08","2008/09","2009/10","2010/11","2011/12","2012/13","2013/14","2014/15","2015/16","2016/17","2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25","2025/26","2026/27"]
[null,null,null,null,null,null,"Summer maxima",null,null,null,null,null,null,null,null,null,31.279191970825195,34.722526550292969,36.088417053222656,32.116935729980469,41.916622161865234,36.543983459472656,32.772209167480469,35.735919952392578,36.04840087890625,43.789169311523438,39.221942901611328]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,36.201591561533895,33.014833606399932,30.994321459911838,32.206878454183226,34.815244486845764,27.447611108451323,31.626229728688525,35.773079587980938,37.830081535358204,35.611551852029649,35.599251912617767,36.484084858835054,37.088814424922397,38.064493955644856,40.134562033483938,40.571248031007421,40.53238029904297,42.8964850958426,45.363892122134693,45.586434411428591,47.665576241126452,49.368158351585187]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,38.780220103383726,35.481803197014791,33.296648493698299,35.220679777962459,37.920179104622775,29.879498520872747,34.967305310272764,39.220325301945721,41.284513022850327,39.570387584418235,41.031630453515142,41.983599967336652,43.074111931301537,44.373919061309188,46.756324225559695,47.782621970982149,47.724184082106852,51.142800199229477,53.661417835395284,54.056424906457316,56.465493184091194,58.387444559126301]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,42.587609421911544,39.249743334727292,36.760619844699001,39.233848158995507,42.492471399721644,33.236235459423845,39.325497572315449,43.805504905769887,46.314610683392644,45.044342951456116,48.178201739743777,49.025313221941893,50.383201255158767,52.452077379250632,56.043742018568231,56.751119088723833,57.185648851639456,61.886818412737206,66.267026133101126,66.029146964684571,69.534853748420886,71.876771320834678]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026]
[null,null,null,null,null,null,"Winter maxima",null,null,null,null,null,null,null,null,null,18.810800552368164,22.809791564941406,23.060672760009766,19.929872512817383,19.504871368408203,20.096744537353516,19.006984710693359,17.577472686767578,18.686288833618164,22.293975830078125,23.140451431274414]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,20.011743323534592,20.0439967464558,20.73299851561546,19.811918225349238,18.97995720420267,18.896663232559614,19.055534040577758,19.006637265562539,18.433514577457885,19.235195402988143,19.689113695967752,19.64219174907597,20.277233781448651,20.736029147086995,21.152929355882922,21.7854252748152,22.426927763487623,22.428917904041793,23.38110104620932,24.141634669873483,24.668076666627158,25.331197061300426]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,20.758530437330759,20.739741871719332,21.490153436868418,20.550135702147461,19.686958886990372,19.565015222247659,19.8009634985345,19.734887400714733,19.07431714596871,20.041834115101519,20.439983842913726,20.55586901637637,21.208492813261223,21.580810422716951,22.195427462179868,22.770272245119081,23.338931021794345,23.392616937672006,24.423226703756789,25.249487940691964,25.749526644601879,26.448670465694729]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,21.8074323289371,21.807308997251312,22.707107664577354,21.682494553413033,20.722150412645878,20.697179737345696,20.956869163086861,20.887935848289725,20.104432479781462,21.17747047728577,21.591523265590165,21.561863896997725,22.324467957217148,22.640226006380189,23.386175445060182,23.994921713081332,24.534759921883246,24.618176813382572,25.863559206558239,26.514664182939843,27.199550792562217,27.954274446191494]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026]
[null,null,null,null,null,null,"Annual maxima",null,null,null,null,null,null,null,null,null,{"$f":"MAX(Q187,Q193)","v":31.279191970825195},34.722526550292969,36.088417053222656,32.116935729980469,41.916622161865234,36.543983459472656,32.772209167480469,35.735919952392578,36.04840087890625,43.789169311523438,{"$f":"MAX(AA187,AA193)","v":39.221942901611328}]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,36.201591561533895,33.014833606399932,30.994321459911838,32.206878454183226,34.815244486845764,27.447611108451323,31.626229728688525,35.773079587980938,37.830081535358204,35.611551852029649,35.599251912617767,36.484084858835054,37.088814424922397,38.064493955644856,40.134562033483938,40.571248031007421,40.53238029904297,42.8964850958426,45.363892122134693,45.586434411428591,47.665576241126452,49.368158351585187]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,38.780220103383726,35.481803197014791,33.296648493698299,35.220679777962459,37.920179104622775,29.879498520872747,34.967305310272764,39.220325301945721,41.284513022850327,39.570387584418235,41.031630453515142,41.983599967336652,43.074111931301537,44.373919061309188,46.756324225559695,47.782621970982149,47.724184082106852,51.142800199229477,53.661417835395284,54.056424906457316,56.465493184091194,58.387444559126301]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,42.587609421911544,39.249743334727292,36.760619844699001,39.233848158995507,42.492471399721644,33.236235459423845,39.325497572315449,43.805504905769887,46.314610683392644,45.044342951456116,48.178201739743777,49.025313221941893,50.383201255158767,52.452077379250632,56.043742018568231,56.751119088723833,57.185648851639456,61.886818412737206,66.267026133101126,66.029146964684571,69.534853748420886,71.876771320834678]
[]
[null,null,null,null,null,null,"Original Pre Adjustment growth p.a. B4 cap"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026]
[null,null,null,null,null,null,"Average energy use"]
[null,null,null,null,null,null,"Forecast average energy use",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB182/AA182","v":0.96517521288623342},{"$f":"AC182/AB182","v":1.0147924341040699},1.0097849927786871,1.0098718061333909,1.0122490483645117,1.0113061346323928,1.0013412037953646,1.0122751824091503,1.0207974621839673,1.0106784240264526,1.0105371158777827,1.0121885553590664]
[null,null,null,null,null,null,"Low forecast",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB183/AA183","v":0.96286083723915106},1.0152074332936647,1.008997100003046,1.0021465230432003,1.0016835738621879,1.0031333349851752,1.0026279378882299,1.0135540071660938,1.0166397544522765,1.0102873449180709,1.0098636218932173,1.0104572486604431]
[null,null,null,null,null,null,"High forecast",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.96469414603674297,1.0400672451642354,1.0168644134917075,0.99935607987622055,1.0134671888347939,1.012482114788974,1.0083425775763935,1.0131164525457503,1.0184312130230022,1.0121096458680223,1.010824235155253,1.0121909147597978]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2004/05","2005/06","2006/07","2007/08","2008/09","2009/10","2010/11","2011/12","2012/13","2013/14","2014/15","2015/16","2016/17","2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25","2025/26","2026/27"]
[null,null,null,null,null,null,"Summer maxima"]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB188/AA188","v":0.9996546081602119},{"$f":"AC188/AB188","v":1.0248553803430815},1.0165751606057045,1.026306571020152,1.0543831760971591,1.0108805472240898,0.99904198825890822,1.0583263252579185,1.0575200280577586,1.0049057141899276,1.0456087837652119,1.0357193229312043]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB189/AA189","v":1.0369276865428607},1.0232008697509596,1.0259747130978121,1.030176063341264,1.0536893115291182,1.0219499236182774,0.99877700539516678,1.0716327828934924,1.0492467683887936,1.0073611001534417,1.0445658084455767,1.0340376266398503]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.0695727494940928,1.0175828788042811,1.0276976921507792,1.0410628160289841,1.0684751647365336,1.0126218743552355,1.0076567611334022,1.0822089047777408,1.0707777170115826,0.99641029359098199,1.0530933223415915,1.0336797655588219]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026]
[null,null,null,null,null,null,"Winter maxima"]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB194/AA194","v":1.0235983198231038},{"$f":"AC194/AB194","v":0.99761685835044001},1.0323305077399296,1.0226261318769274,1.0201051129817924,1.0299011029768494,1.0294464065116977,1.0000887388845747,1.0424533696293898,1.0325277078338218,1.0218063939725932,1.0268817226261659]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB195/AA195","v":1.0198659327048416},1.0056695335159387,1.0317487816430881,1.0175551187316303,1.028479794197902,1.0258992436130696,1.0249737363942655,1.0023002731285133,1.0440570530792159,1.0338309612794971,1.0198039146411384,1.0271517154758811]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.019551569614912,0.99862634200340517,1.0353681881984984,1.0141440346873289,1.0329479678546398,1.0260301762231812,1.0224980191749327,1.0033999473304371,1.0505879213808664,1.025174608459013,1.02583048402563,1.0277476514000246]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026]
[null,null,null,null,null,null,"Annual maxima"]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB200/AA200","v":0.9996546081602119},{"$f":"AC200/AB200","v":1.0248553803430815},1.0165751606057045,1.026306571020152,1.0543831760971591,1.0108805472240898,0.99904198825890822,1.0583263252579185,1.0575200280577586,1.0049057141899276,1.0456087837652119,1.0357193229312043]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB201/AA201","v":1.0369276865428607},1.0232008697509596,1.0259747130978121,1.030176063341264,1.0536893115291182,1.0219499236182774,0.99877700539516678,1.0716327828934924,1.0492467683887936,1.0073611001534417,1.0445658084455767,1.0340376266398503]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.0695727494940928,1.0175828788042811,1.0276976921507792,1.0410628160289841,1.0684751647365336,1.0126218743552355,1.0076567611334022,1.0822089047777408,1.0707777170115826,0.99641029359098199,1.0530933223415915,1.0336797655588219]
[]
[null,null,null,null,null,null,"Original Pre Adjustment 90% & 10% ration to 50% PoE B4 cap"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026]
[null,null,null,null,null,null,"Average energy use"]
[null,null,null,null,null,null,"Forecast average energy use"]
[null,null,null,null,null,null,"Low forecast",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB183/AB182","v":0.99760211864521309},{"$f":"AC183/AC182","v":0.99801008785828793},0.99723138254590582,0.98960279573934273,0.97927369429666378,0.97135976257094903,0.9726079701930862,0.97383668267433388,0.96987024618232232,0.96949495768094951,0.96884881711688198,0.96719164124965173]
[null,null,null,null,null,null,"High forecast",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB184/AB182","v":0.99950157562785735},{"$f":"AC184/AC182","v":1.0243955466798145},1.0315773993547439,1.0208356542353982,1.0220641278268927,1.0232526177330818,1.030407196034675,1.0312635351187751,1.0288730251840346,1.0303300124025594,1.0306227553449698,1.0306251577156249]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2004/05","2005/06","2006/07","2007/08","2008/09","2009/10","2010/11","2011/12","2012/13","2013/14","2014/15","2015/16","2016/17","2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25","2025/26","2026/27"]
[null,null,null,null,null,null,"Summer maxima"]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB188/AB189","v":0.86760510170192406},{"$f":"AC188/AC189","v":0.86900801473003186},0.86104652567358719,0.85781230869090197,0.8583771863645363,0.84907956820883301,0.84930483524473088,0.83875902235968858,0.8453725964022607,0.84331204829609552,0.84415407629089712,0.8455269574538804]
[null,null,null,null,null,null,"Forecast - 50% PoE"]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB190/AB189","v":1.1741722472940725},{"$f":"AC190/AC189","v":1.1677253322745955},1.1696863613929969,1.1820474388746296,1.1986344723807758,1.1876937000901322,1.1982530440594787,1.2100788023270888,1.2349100863561442,1.2214856435464538,1.2314574765462583,1.2310312921478923]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026]
[null,null,null,null,null,null,"Winter maxima"]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB194/AB195","v":0.9632646408765978},{"$f":"AC194/AC195","v":0.9555515134596112},0.95609027760660692,0.96085497907248651,0.95303095161950258,0.95674856410577225,0.96092352055648667,0.95880328241180013,0.95733054971859355,0.95612373314576926,0.9580011705496172,0.95774935432600583]
[null,null,null,null,null,null,"Forecast - 50% PoE"]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB196/AB195","v":1.0563375896735683},{"$f":"AC196/AC195","v":1.0489395451887684},1.0526192574730313,1.0490906301900529,1.0536483464852975,1.053782820634688,1.0512375180753657,1.0523908837979088,1.0589738825369825,1.0501070059408582,1.0563126525770259,1.0569255071800154]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026]
[null,null,null,null,null,null,"Annual maxima"]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB200/AB201","v":0.86760510170192406},{"$f":"AC200/AC201","v":0.86900801473003186},0.86104652567358719,0.85781230869090197,0.8583771863645363,0.84907956820883301,0.84930483524473088,0.83875902235968858,0.8453725964022607,0.84331204829609552,0.84415407629089712,0.8455269574538804]
[null,null,null,null,null,null,"Forecast - 50% PoE"]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB202/AB201","v":1.1741722472940725},{"$f":"AC202/AC201","v":1.1677253322745955},1.1696863613929969,1.1820474388746296,1.1986344723807758,1.1876937000901322,1.1982530440594787,1.2100788023270888,1.2349100863561442,1.2214856435464538,1.2314574765462583,1.2310312921478923]

{"sheet":"RCTS66 WETS","index":21,"n_rows":234,"n_cols":74,"rows_kept":234,"cut":false,"hidden":false,"merged":[]}
["Terminal station:",null,"RCTS 66kV/WETS",null,null,null,"AVERAGE DEMAND",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MAXIMUM DEMAND"]
[null,"Which terminal station?",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"RCTS66",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WETS"]
[null,null,"RCTS 22kV",2]
[null,null,"RCTS 66kV"]
[null,null,"WETS 66kV"]
[null,null,"KGTS 22kV"]
[null,null,"KGTS 66kV"]
[null,null,"HOTS 66kV"]
[null,null,"BETS 22kV"]
[null,null,"BETS 66kV"]
[null,null,"SHTS/GNTS"]
[null,null,"HYTS/TGTS/APD"]
[null,null,"BATS/ELTS"]
[null,null,"MLTS/GTS/PTH"]
[null,null,"ATS West"]
[null,null,"ATS-BLTS"]
[null,null,"BLTS 22kV"]
[null,null,"KTS East"]
[null,null,"KTS West"]
[null,null,"WMTS 66kV"]
[null,null,"WMTS 22kV"]
[null,null,"BTS 22kV"]
[null,null,"FBTS 66kV"]
[null,null,"RTS 66kV Bus 1&2"]
[null,null,"RTS 66kV Bus 3&4"]
[null,null,"RTS 22kV"]
[null,null,"SVTS 66kV"]
[null,null,"TSTS 66kV"]
[null,null,"Total Powercor"]
[null,null,"Total Citipower"]
[]
[]
["Scenarios"]
[null,"Population","Low",2]
[null,null,"Medium"]
[null,null,"High"]
[]
[null,"Electricity Prices","Low",2]
[null,null,"Medium"]
[null,null,"High"]
[]
[null,"Income","Low",2]
[null,null,"Medium",null,null,null,"SUMMER MAXIMUM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WINTER MAXIMUM"]
[null,null,"High"]
[]
["Technology adjustments"]
[null,"Adjust for solar?","Include",1]
[null,null,"Exclude"]
[]
[]
[null,"Adjust for efficiency?","Include",2]
[null,null,"Exclude"]
[]
[]
[null,"Adjust for battery storage?","Include",2]
[null,null,"Exclude"]
[]
[]
[null,"Adjust for EV?","Include",2]
[null,null,"Exclude"]
[]
[]
[null,"Adjust for microgeneration?","Include",2]
[null,null,"Exclude"]
[]
[null,null,null,null,null,null,"Number of simulations",null,null,null,null,null,null,null,null,null,1000]
["Parameter selection"]
[null,"Model elasticities","Terminal station estimate",2,null,null,null,null,null,null,null,null,null,null,null,null,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026]
[null,null,"AEMO income elasticity",null,null,null,"Average energy use",null,null,null,null,null,null,null,null,null,57.594837506612144,61.831600348154701,68.978516419728592,67.342963059743241,71.532661120096847,74.684479236602783,71.164844671885177,79.142444928487137,77.908076445261642,64.890246391296387,79.448651472727462,null,null,null,null,null,null,null,null,null,null,null,null,null,"RCTS66 share of pooled data maximum",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WETS share of pooled data maximum"]
[null,null,null,null,null,null,"Forecast average energy use",null,null,null,null,null,null,null,null,null,null,65.192202544656709,69.176358894225686,66.643096777444185,71.231227378722522,71.231227378722522,70.521842508068715,70.249436837091579,75.644136653004239,74.61258011702003,75.377410685437866,75.428577508107381,76.018085086422388,76.823063887708187,77.746485798110101,78.672451080204567,79.61619371754513,80.798791230666339,81.946701520050837,82.900229306614889,83.944421168228999,85.052120193279634,86.18295425371376,null,{"$f":"0.8434328","v":0.84343279999999998},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.2935547]
[null,null,null,null,null,null,"Low forecast",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA70","v":75.377410685437866},75.424778217874987,75.892820319268509,76.527813198627825,77.391166428864224,78.398218800196005,79.489474929313019,80.688706217632145,81.757076010897791,82.668708961757218,83.608086790605981,84.567916236721388,85.539620126535624]
[null,null,null,null,null,null,"High forecast",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA71","v":75.377410685437866},75.507610214381231,75.764905103205024,76.263149551021783,77.237873249256268,78.219641078873977,79.250883369520722,80.435179732175342,81.64489705602341,82.77819194329544,84.004053394493397,85.333757118215274,86.728206207112478,null,null,null,"Starting Point adjust.",null,{"$f":"Summary!$F$164","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Starting Point adjust.",null,{"$f":"Summary!$F$165","v":1}]
["Average demand model used",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"RCTS66",null,"Growth Cap",{"$f":"Summary!$G$164","v":0.04},{"$f":"AR73+1","v":1.04},null,null,null,null,null,null,null,null,null,null,null,null,"WETS",null,"Growth Cap",{"$f":"Summary!$G$165","v":0.04},{"$f":"BI73+1","v":1.04}]
[null,"Long run model only",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2004/05","2005/06","2006/07","2007/08","2008/09","2009/10","2010/11","2011/12","2012/13","2013/14","2014/15","2015/16","2016/17","2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25","2025/26","2026/27",null,null,"2014/15","2015/16","2016/17","2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25","2025/26","2026/27",null,null,null,null,"2014/15","2015/16","2016/17","2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25","2025/26","2026/27"]
[null,null,null,null,null,null,"Summer maxima",null,null,null,null,null,null,null,null,null,108.50789642333984,129.597900390625,130.80731201171875,143.228759765625,161.74136352539062,169.04475402832031,166.09661865234375,163.91201782226562,172.21939086914062,149.379638671875,171.31466674804687,null,null,null,null,null,null,null,null,null,null,null,null,null,"Summer maxima",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Summer maxima"]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,138.05166509075909,135.96197185621068,133.65779221477342,137.17280306688693,150.35414027506911,131.86691552480104,141.46785246073838,161.55476723128675,169.53239522804202,163.95137880155605,161.13106523897812,163.95557613721004,166.56238804526055,172.91554105516192,179.84528819512127,182.46838629126768,186.92606634465361,193.70343035706838,199.28639838471142,204.26597969400999,212.58693510432812,217.56322528757531,null,"Forecast - 90% PoE",{"$f":"AA76*$AO$70","v":138.28197048645706},{"$f":"AQ77*AQ220","v":135.90322552149399},{"$f":"AR77*AR220","v":138.28551065702027},140.48418132370065,145.8426389556702,151.6874149892181,153.89982196112553,157.659575530057,162.26307583328929,166.93986221117808,171.11119866154081,178.08156473229641,182.25014424523647,null,null,null,"Forecast - 90% PoE",{"$f":"AA76*($BF$70)","v":48.128697818677146},{"$f":"BH77*BH220","v":47.30078151690865},{"$f":"BI77*BI220","v":48.12992996628585},{"$f":"BJ77*BJ220","v":48.89517185391005},{"$f":"BK77*BK220","v":50.760169779785748},{"$f":"BL77*BL220","v":52.794429622532384},{"$f":"BM77*BM220","v":53.56445239721721},{"$f":"BN77*BN220","v":54.873025327984898},{"$f":"BO77*BO220","v":56.475262222809548},{"$f":"BP77*BP220","v":58.103006154661905},{"$f":"BQ77*BQ220","v":59.554829489354709},{"$f":"BR77*BR220","v":61.980848160659441},{"$f":"BS77*BS220","v":63.431711950100961}]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,145.52396401648136,142.96530639284035,140.35345270896229,144.61965447167887,159.29933404126876,139.56792615047351,149.30431202566689,170.97457653811222,179.72674010106684,174.00009929966791,176.73841255408857,179.57740632793292,184.67811413772912,190.81237714695973,198.22328607630405,201.49661399283707,206.26822994824414,215.99006489644603,223.10807877526386,227.94145287808598,235.61668207294312,244.24540385155356,null,"Forecast - 50% PoE",{"$f":"AA77*$AO$70","v":146.75739095259695},{"$f":"AS$72*IF(AQ202>$AS$73,$AS$73*AP77,AQ202*AP77)","v":149.06697416805008},{"$f":"IF(AR202>$AS$73,$AS$73*AQ77,AR202*AQ77)","v":151.4614746359062},155.7635789059045,160.93741753171628,167.18802120053817,169.94885333049777,173.97339073629146,180.93232636574314,186.89500252316554,190.94386292347522,197.37331177003014,204.60149009256199,null,null,null,"Forecast - 50% PoE",{"$f":"AA77*($BF$70)","v":51.07854694988422},{"$f":"BJ$72*IF(BH202>$AS$73,$AS$73*BG77,BH202*BG77)","v":51.882391675791702},{"$f":"IF(BI202>$AS$73,$AS$73*BH77,BI202*BH77)","v":52.715791641374445},54.213128392266832,56.013870129662628,58.189377277143628,59.150278071683111,60.55100836198784,62.973048696467359,65.048343385729254,66.457539234117874,68.695293003375795,71.211042591271053]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,161.03577849826675,156.10290982334968,153.31515701349983,156.49880035764912,172.1609628886489,151.91847866123729,162.03145462308109,184.20524704033429,193.80606062436684,188.4895422091094,195.29912190937154,197.72887423435583,205.39904129758656,210.11194471892651,219.14641653578963,222.55769126498578,229.5748806373974,239.96125214190388,247.44193711157777,256.20478563610953,264.5371887255609,276.41106697860522,null,"Forecast - 10% PoE",158.97826235614733,{"$f":"AQ77*AQ222","v":164.72168522956258},{"$f":"AR77*AR222","v":166.77101803633062},173.24028851893908,177.21530584772944,184.83527570874736,187.71245670516254,193.63098438566595,201.01270680430139,207.27918825112747,214.61972296458427,221.59967862094439,231.5462861944776,null,null,null,"Forecast - 10% PoE",55.331991016332445,{"$f":"BH77*BH222","v":57.330975142368992},{"$f":"BI77*BI222","v":58.044240357204039},{"$f":"BJ77*BJ222","v":60.295853948400641},{"$f":"BK77*BK222","v":61.679348898381065},{"$f":"BL77*BL222","v":64.331460562238775},{"$f":"BM77*BM222","v":65.33285629198555},{"$f":"BN77*BN222","v":67.39278521304702},{"$f":"BO77*BO222","v":69.961975443834575},{"$f":"BP77*BP222","v":72.143008812679867},{"$f":"BQ77*BQ222","v":74.697863764548458},{"$f":"BR77*BR222","v":77.12722006740519},{"$f":"BS77*BS222","v":80.589112232692401}]
["Climatic adjustments"]
[null,"Temperature","Stable",2,null,null,null,null,null,null,null,null,null,null,null,null,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,null,null,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,null,null,null,null,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026]
[null,null,"CSIRO trends",null,null,null,"Winter maxima",null,null,null,null,null,null,null,null,null,91.845794677734375,92.560966491699219,100.38038635253906,92.442550659179688,90.40362548828125,88.692192077636719,89.582244873046875,105.52199554443359,98.694366455078125,92.323410034179687,107.59825897216797,null,null,null,null,null,null,null,null,null,null,null,null,null,"Winter maxima",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Winter maxima"]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,76.695990203866813,85.3362587516541,85.454654640125071,85.051861948875882,78.665664605709892,90.718817719768907,84.009920451448707,91.421786076904411,84.879203103016636,90.168000608268869,87.258777339255829,87.161501822015978,87.449866107235835,88.028876010236388,88.341186652176518,89.93124684631259,90.873850037938354,91.751699222867217,92.747959162313535,92.958134591175607,94.102442252549508,94.970658862507534,null,"Forecast - 90% PoE",{"$f":"AA82*$AO$70","v":76.050649223433908},{"$f":"AQ83*AQ226","v":73.596914895825094},{"$f":"AR83*AR226","v":73.51486953394803},{"$f":"AS83*AS226","v":73.758085430451018},{"$f":"AT83*AT226","v":74.246441374166523},{"$f":"AU83*AU226","v":74.509854413367876},{"$f":"AV83*AV226","v":75.850963335076614},{"$f":"AW83*AW226","v":76.645985784278466},{"$f":"AX83*AX226","v":77.386392580300736},{"$f":"AY83*AY226","v":78.226670890555766},{"$f":"AZ83*AZ226","v":78.40393974101211},{"$f":"BA83*BA226","v":79.369086355906148},{"$f":"BB83*BB226","v":80.101368722249575},null,null,null,"Forecast - 90% PoE",{"$f":"AA82*($BF$70)","v":26.469240368160186},{"$f":"BH83*BH226","v":25.615224204192042},{"$f":"BI83*BI226","v":25.586668518911353},{"$f":"BJ83*BJ226","v":25.671319210149786},{"$f":"BK83*BK226","v":25.841290288522142},{"$f":"BL83*BL226","v":25.932970545323681},{"$f":"BM83*BM226","v":26.399740188595239},{"$f":"BN83*BN226","v":26.676445785731978},{"$f":"BO83*BO226","v":26.934142539859018},{"$f":"BP83*BP226","v":27.226599327505205},{"$f":"BQ83*BQ226","v":27.288297312472178},{"$f":"BR83*BR226","v":27.624214204714495},{"$f":"BS83*BS226","v":27.879083271185738}]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,80.324608092232694,89.406364627149784,89.872270979481726,89.278168987483582,82.480082108873049,95.407720802618528,87.994739622803564,95.559917206999557,88.629864109115658,94.044347465412969,92.364034706090607,92.165813059687721,92.480956990789224,93.375894038609246,93.593461050040531,95.489211205364342,96.063273988456601,97.505157112513217,97.961696291974377,98.447926743056698,99.575257226478783,100.51384934136003,null,"Forecast - 50% PoE",{"$f":"AA83*$AO$70","v":79.320087306926155},{"$f":"AS$72*IF(AQ208>$AS$73,$AS$73*AP83,AQ208*AP83)","v":77.902856411455176},{"$f":"IF(AR208>$AS$73,$AS$73*AQ83,AR208*AQ83)","v":77.735669773208983},78.001472501420935,78.756291761487518,78.93979491512664,80.538732776731834,81.022916157251132,82.239047677846955,82.624107796289579,83.034210507091203,83.985038013249252,84.77667738876147,null,null,null,"Forecast - 50% PoE",{"$f":"AA83*($BF$70)","v":27.607160206905064},{"$f":"BJ$72*IF(BH208>$AS$73,$AS$73*BG83,BH208*BG83)","v":27.113896498936015},{"$f":"IF(BI208>$AS$73,$AS$73*BH83,BI208*BH83)","v":27.055707602992712},27.148219585144037,27.410932561735731,27.474800380506334,28.031306748627369,28.199825576699176,28.623097144616683,28.757116366481654,28.899851600679987,29.230784762541813,29.506312889248136]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,87.382648866221587,97.892676399887463,98.574789228514035,97.870104233853922,89.931216945802319,104.34761805770593,95.856145750310233,104.86059848651742,96.433211453029372,102.64375616426089,100.76083155584323,100.96644578999144,101.25366945417538,102.72370435746782,102.45020694490415,104.24243736582723,105.31405632521587,107.75618128210864,107.74887817679073,108.21261925719624,109.28791964251002,110.44478412453554,null,"Forecast - 10% PoE",86.573110664139818,{"$f":"AQ83*AQ228","v":84.984990289473217},{"$f":"AR83*AR228","v":85.158412078700692},{"$f":"AS83*AS228","v":85.40066593800961},{"$f":"AT83*AT228","v":86.640541592591305},{"$f":"AU83*AU228","v":86.409864904119971},{"$f":"AV83*AV228","v":87.921490826284298},{"$f":"AW83*AW228","v":88.82532940573455},{"$f":"AX83*AX228","v":90.8850976960765},{"$f":"AY83*AY228","v":90.878938017509512},{"$f":"AZ83*AZ228","v":91.270072455430963},{"$f":"BA83*BA228","v":92.177016070257238},{"$f":"BB83*BB228","v":93.15275351955259},null,null,null,"Forecast - 10% PoE",30.131557047672757,{"$f":"BH83*BH228","v":29.578815679126091},{"$f":"BI83*BI228","v":29.639174703947202},{"$f":"BJ83*BJ228","v":29.723490560519625},{"$f":"BK83*BK228","v":30.155026215545167},{"$f":"BL83*BL228","v":30.074739764649259},{"$f":"BM83*BM228","v":30.600857428194203},{"$f":"BN83*BN228","v":30.915436210331841},{"$f":"BO83*BO228","v":31.632333469415016},{"$f":"BP83*BP228","v":31.630189608524354},{"$f":"BQ83*BQ228","v":31.766322982260466},{"$f":"BR83*BR228","v":32.081982464281133},{"$f":"BS83*BS228","v":32.421585470242796}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,null,null,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,null,null,null,null,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026]
[null,null,null,null,null,null,"Annual maxima",null,null,null,null,null,null,null,null,null,{"$f":"MAX(Q75,Q81)","v":108.50789642333984},129.597900390625,130.80731201171875,143.228759765625,161.74136352539062,169.04475402832031,166.09661865234375,163.91201782226562,172.21939086914062,149.379638671875,{"$f":"MAX(AA75,AA81)","v":171.31466674804687},null,null,null,null,null,null,null,null,null,null,null,null,null,"Annual maxima",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Annual maxima"]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,138.05166509075909,135.96197185621068,133.65779221477342,137.17280306688693,150.35414027506911,131.86691552480104,141.46785246073838,161.55476723128675,169.53239522804202,163.95137880155605,161.13106523897812,163.95557613721004,166.56238804526055,172.91554105516192,179.84528819512127,182.46838629126768,186.92606634465361,193.70343035706838,199.28639838471142,204.26597969400999,212.58693510432812,217.56322528757531,null,"Forecast - 90% PoE",{"$f":"AA88*$AO$70","v":138.28197048645706},{"$f":"AQ89*AQ232","v":135.90322552149399},{"$f":"AR89*AR232","v":138.28551065702027},{"$f":"AS89*AS232","v":140.48418132370065},{"$f":"AT89*AT232","v":145.8426389556702},{"$f":"AU89*AU232","v":151.6874149892181},{"$f":"AV89*AV232","v":153.89982196112553},{"$f":"AW89*AW232","v":157.659575530057},{"$f":"AX89*AX232","v":162.26307583328929},{"$f":"AY89*AY232","v":166.93986221117808},{"$f":"AZ89*AZ232","v":171.11119866154081},{"$f":"BA89*BA232","v":178.08156473229641},{"$f":"BB89*BB232","v":182.25014424523647},null,null,null,"Forecast - 90% PoE",{"$f":"AA88*($BF$70)","v":48.128697818677146},{"$f":"BH89*BH232","v":47.30078151690865},{"$f":"BI89*BI232","v":48.12992996628585},{"$f":"BJ89*BJ232","v":48.89517185391005},{"$f":"BK89*BK232","v":50.760169779785748},{"$f":"BL89*BL232","v":52.794429622532384},{"$f":"BM89*BM232","v":53.56445239721721},{"$f":"BN89*BN232","v":54.873025327984898},{"$f":"BO89*BO232","v":56.475262222809548},{"$f":"BP89*BP232","v":58.103006154661905},{"$f":"BQ89*BQ232","v":59.554829489354709},{"$f":"BR89*BR232","v":61.980848160659441},{"$f":"BS89*BS232","v":63.431711950100961}]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,145.52396401648136,142.96530639284035,140.35345270896229,144.61965447167887,159.29933404126876,139.56792615047351,149.30431202566689,170.97457653811222,179.72674010106684,174.00009929966791,176.73841255408857,179.57740632793292,184.67811413772912,190.81237714695973,198.22328607630405,201.49661399283707,206.26822994824414,215.99006489644603,223.10807877526386,227.94145287808598,235.61668207294312,244.24540385155356,null,"Forecast - 50% PoE",{"$f":"AA89*$AO$70","v":146.75739095259695},{"$f":"AS$72*IF(AQ214>$AS$73,$AS$73*AP89,AQ214*AP89)","v":149.06697416805008},{"$f":"IF(AR214>$AS$73,$AS$73*AQ89,AR214*AQ89)","v":151.4614746359062},155.7635789059045,160.93741753171628,167.18802120053817,169.94885333049777,173.97339073629146,180.93232636574314,186.89500252316554,190.94386292347522,197.37331177003014,204.60149009256199,null,null,null,"Forecast - 50% PoE",{"$f":"AA89*($BF$70)","v":51.07854694988422},{"$f":"BJ$72*IF(BH214>$AS$73,$AS$73*BG89,BH214*BG89)","v":51.882391675791702},{"$f":"IF(BI214>$AS$73,$AS$73*BH89,BI214*BH89)","v":52.715791641374445},54.213128392266832,56.013870129662628,58.189377277143628,59.150278071683111,60.55100836198784,62.973048696467359,65.048343385729254,66.457539234117874,68.695293003375795,71.211042591271053]
["Time of use tariffs",null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,161.03577849826675,156.10290982334968,153.31515701349983,156.49880035764912,172.1609628886489,151.91847866123729,162.03145462308109,184.20524704033429,193.80606062436684,188.4895422091094,195.29912190937154,197.72887423435583,205.39904129758656,210.11194471892651,219.14641653578963,222.55769126498578,229.5748806373974,239.96125214190388,247.44193711157777,256.20478563610953,264.5371887255609,276.41106697860522,null,"Forecast - 10% PoE",158.97826235614733,{"$f":"AQ89*AQ234","v":164.72168522956258},{"$f":"AR89*AR234","v":166.77101803633062},{"$f":"AS89*AS234","v":173.24028851893908},{"$f":"AT89*AT234","v":177.21530584772944},{"$f":"AU89*AU234","v":184.83527570874736},{"$f":"AV89*AV234","v":187.71245670516254},{"$f":"AW89*AW234","v":193.63098438566595},{"$f":"AX89*AX234","v":201.01270680430139},{"$f":"AY89*AY234","v":207.27918825112747},{"$f":"AZ89*AZ234","v":214.61972296458427},{"$f":"BA89*BA234","v":221.59967862094439},{"$f":"BB89*BB234","v":231.5462861944776},null,null,null,"Forecast - 10% PoE",55.331991016332445,{"$f":"BH89*BH234","v":57.330975142368992},{"$f":"BI89*BI234","v":58.044240357204039},{"$f":"BJ89*BJ234","v":60.295853948400641},{"$f":"BK89*BK234","v":61.679348898381065},{"$f":"BL89*BL234","v":64.331460562238775},{"$f":"BM89*BM234","v":65.33285629198555},{"$f":"BN89*BN234","v":67.39278521304702},{"$f":"BO89*BO234","v":69.961975443834575},{"$f":"BP89*BP234","v":72.143008812679867},{"$f":"BQ89*BQ234","v":74.697863764548458},{"$f":"BR89*BR234","v":77.12722006740519},{"$f":"BS89*BS234","v":80.589112232692401}]
[null,"Current",0.23968185526172561]
[null,"Residential demand on time of use tariffs by 2025",0.5]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Summer block load adjustments",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Summer block load adjustments"]
[null,"CDD critical temperature",18.5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2014/15","2015/16","2016/17","2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25","2025/26","2026/27",null,null,null,null,"2014/15","2015/16","2016/17","2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25","2025/26","2026/27"]
[null,"HDD critical temperature",16.5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Average energy use",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Average energy use"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Maximum demand",0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"Maximum demand",{"$f":"'Block Loads'!B5","v":0},{"$f":"'Block Loads'!C5","v":-4},{"$f":"'Block Loads'!D5","v":-4},{"$f":"'Block Loads'!E5","v":-4},{"$f":"'Block Loads'!F5","v":-4},{"$f":"'Block Loads'!G5","v":-4},{"$f":"'Block Loads'!H5","v":-4},{"$f":"'Block Loads'!I5","v":-4},{"$f":"'Block Loads'!J5","v":-4},{"$f":"'Block Loads'!K5","v":-4},{"$f":"'Block Loads'!L5","v":-4},{"$f":"'Block Loads'!M5","v":-4},{"$f":"'Block Loads'!N5","v":-4}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Forecast - 90% PoE",0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"Forecast - 90% PoE",{"$f":"BG96","v":0},{"$f":"BH96","v":-4},-4,-4,-4,-4,-4,-4,-4,-4,-4,-4,-4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Forecast - 50% PoE",0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"Forecast - 50% PoE",{"$f":"BG97","v":0},-4,-4,-4,-4,-4,-4,-4,-4,-4,-4,-4,-4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Forecast - 10% PoE",0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"Forecast - 10% PoE",0,-4,-4,-4,-4,-4,-4,-4,-4,-4,-4,-4,-4]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Winter block load adjustments",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Winter block load adjustments"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,null,null,null,null,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Average energy use",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Average energy use"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Maximum demand",null,{"$f":"INDEX('Block Loads'!AX$3:AX$30,$D$3)","v":0},{"$f":"INDEX('Block Loads'!AY$3:AY$30,$D$3)","v":0},{"$f":"INDEX('Block Loads'!AZ$3:AZ$30,$D$3)","v":0},{"$f":"INDEX('Block Loads'!BA$3:BA$30,$D$3)","v":0},{"$f":"INDEX('Block Loads'!BB$3:BB$30,$D$3)","v":0},{"$f":"INDEX('Block Loads'!BC$3:BC$30,$D$3)","v":0},{"$f":"INDEX('Block Loads'!BD$3:BD$30,$D$3)","v":0},{"$f":"INDEX('Block Loads'!BE$3:BE$30,$D$3)","v":0},{"$f":"INDEX('Block Loads'!BF$3:BF$30,$D$3)","v":0},{"$f":"INDEX('Block Loads'!BG$3:BG$30,$D$3)","v":0},{"$f":"INDEX('Block Loads'!BH$3:BH$30,$D$3)","v":0},{"$f":"INDEX('Block Loads'!BI$3:BI$30,$D$3)","v":0},null,null,null,"Maximum demand",{"$f":"'Block Loads'!P5","v":0},{"$f":"'Block Loads'!Q5","v":0},{"$f":"'Block Loads'!R5","v":-4},{"$f":"'Block Loads'!S5","v":-4},{"$f":"'Block Loads'!T5","v":-4},{"$f":"'Block Loads'!U5","v":-4},{"$f":"'Block Loads'!V5","v":-4},{"$f":"'Block Loads'!W5","v":-4},{"$f":"'Block Loads'!X5","v":-4},{"$f":"'Block Loads'!Y5","v":-4},{"$f":"'Block Loads'!Z5","v":-4},{"$f":"'Block Loads'!AA5","v":-4},{"$f":"'Block Loads'!AB5","v":-4}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Forecast - 90% PoE",null,{"$f":"AQ104","v":0},{"$f":"AR104","v":0},0,0,0,0,0,0,0,0,0,0,null,null,null,"Forecast - 90% PoE",{"$f":"BG104","v":0},{"$f":"BH104","v":0},{"$f":"BI104","v":-4},{"$f":"BJ104","v":-4},{"$f":"BK104","v":-4},{"$f":"BL104","v":-4},{"$f":"BM104","v":-4},{"$f":"BN104","v":-4},{"$f":"BO104","v":-4},{"$f":"BP104","v":-4},{"$f":"BQ104","v":-4},{"$f":"BR104","v":-4},{"$f":"BS104","v":-4}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Forecast - 50% PoE",null,{"$f":"AQ105","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,"Forecast - 50% PoE",{"$f":"BG105","v":0},0,-4,-4,-4,-4,-4,-4,-4,-4,-4,-4,-4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Forecast - 10% PoE",null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"Forecast - 10% PoE",0,0,-4,-4,-4,-4,-4,-4,-4,-4,-4,-4,-4]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Annual block load adjustments",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Annual block load adjustments"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,null,null,null,null,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Average energy use",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Average energy use"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Maximum demand",null,{"$f":"INDEX('Block Loads'!BK$3:BK$30,$D$3)","v":0},{"$f":"INDEX('Block Loads'!BL$3:BL$30,$D$3)","v":0},{"$f":"INDEX('Block Loads'!BM$3:BM$30,$D$3)","v":0},{"$f":"INDEX('Block Loads'!BN$3:BN$30,$D$3)","v":0},{"$f":"INDEX('Block Loads'!BO$3:BO$30,$D$3)","v":0},{"$f":"INDEX('Block Loads'!BP$3:BP$30,$D$3)","v":0},{"$f":"INDEX('Block Loads'!BQ$3:BQ$30,$D$3)","v":0},{"$f":"INDEX('Block Loads'!BR$3:BR$30,$D$3)","v":0},{"$f":"INDEX('Block Loads'!BS$3:BS$30,$D$3)","v":0},{"$f":"INDEX('Block Loads'!BT$3:BT$30,$D$3)","v":0},{"$f":"INDEX('Block Loads'!BU$3:BU$30,$D$3)","v":0},{"$f":"INDEX('Block Loads'!BV$3:BV$30,$D$3)","v":0},null,null,null,"Maximum demand",{"$f":"'Block Loads'!AD5","v":0},{"$f":"'Block Loads'!AE5","v":-4},{"$f":"'Block Loads'!AF5","v":-4},{"$f":"'Block Loads'!AG5","v":-4},{"$f":"'Block Loads'!AH5","v":-4},{"$f":"'Block Loads'!AI5","v":-4},{"$f":"'Block Loads'!AJ5","v":-4},{"$f":"'Block Loads'!AK5","v":-4},{"$f":"'Block Loads'!AL5","v":-4},{"$f":"'Block Loads'!AM5","v":-4},{"$f":"'Block Loads'!AN5","v":-4},{"$f":"'Block Loads'!AO5","v":-4},{"$f":"'Block Loads'!AP5","v":-4}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Forecast - 90% PoE",null,{"$f":"AQ112","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,"Forecast - 90% PoE",{"$f":"BG112","v":0},{"$f":"BH112","v":-4},{"$f":"BI112","v":-4},{"$f":"BJ112","v":-4},{"$f":"BK112","v":-4},{"$f":"BL112","v":-4},{"$f":"BM112","v":-4},{"$f":"BN112","v":-4},{"$f":"BO112","v":-4},{"$f":"BP112","v":-4},{"$f":"BQ112","v":-4},{"$f":"BR112","v":-4},{"$f":"BS112","v":-4}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Forecast - 50% PoE",null,{"$f":"AQ112","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,"Forecast - 50% PoE",{"$f":"BG113","v":0},-4,-4,-4,-4,-4,-4,-4,-4,-4,-4,-4,-4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Forecast - 10% PoE",null,{"$f":"AQ112","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,"Forecast - 10% PoE",0,-4,-4,-4,-4,-4,-4,-4,-4,-4,-4,-4,-4]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Windfarm Adjustment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Windfarm Adjustment"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,null,null,null,null,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Average energy use",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Average energy use"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Maximum demand",null,0,{"$f":"$R$120","v":0},0,0,0,0,0,0,0,0,0,0,null,null,null,"Maximum demand",null,0,{"$f":"$R$120","v":0},0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Solar Adjustment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Solar Adjustment"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"New major customers",2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,null,null,null,"New major customers",2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Average energy use",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Average energy use"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Maximum demand",null,{"$f":"(INDEX('Technology Adjustments'!C$6:C$33,2)/1000)-INDEX('Technology Adjustments'!$P$6:$P$33,2)*0.44/(0.18*8.76)*R129","v":0.27533266484450941},{"$f":"(INDEX('Technology Adjustments'!D$6:D$33,2)/1000)-INDEX('Technology Adjustments'!$P$6:$P$33,2)*0.44/(0.18*8.76)*S129","v":0.53614583535117488},{"$f":"(INDEX('Technology Adjustments'!E$6:E$33,2)/1000)-INDEX('Technology Adjustments'!$P$6:$P$33,2)*0.44/(0.18*8.76)*T129","v":0.79865720703679854},{"$f":"(INDEX('Technology Adjustments'!F$6:F$33,2)/1000)-INDEX('Technology Adjustments'!$P$6:$P$33,2)*0.44/(0.18*8.76)*U129","v":1.0404514998253112},{"$f":"(INDEX('Technology Adjustments'!G$6:G$33,2)/1000)-INDEX('Technology Adjustments'!$P$6:$P$33,2)*0.44/(0.18*8.76)*V129","v":1.2574314387750929},{"$f":"(INDEX('Technology Adjustments'!H$6:H$33,2)/1000)-INDEX('Technology Adjustments'!$P$6:$P$33,2)*0.44/(0.18*8.76)*W129","v":1.460326653635488},{"$f":"(INDEX('Technology Adjustments'!I$6:I$33,2)/1000)-INDEX('Technology Adjustments'!$P$6:$P$33,2)*0.44/(0.18*8.76)*X129","v":1.6568844860965251},{"$f":"(INDEX('Technology Adjustments'!J$6:J$33,2)/1000)-INDEX('Technology Adjustments'!$P$6:$P$33,2)*0.44/(0.18*8.76)*Y129","v":1.8368514822978235},{"$f":"(INDEX('Technology Adjustments'!K$6:K$33,2)/1000)-INDEX('Technology Adjustments'!$P$6:$P$33,2)*0.44/(0.18*8.76)*Z129","v":1.9875779533708571},{"$f":"(INDEX('Technology Adjustments'!L$6:L$33,2)/1000)-INDEX('Technology Adjustments'!$P$6:$P$33,2)*0.44/(0.18*8.76)*AA129","v":2.121817173271185},{"$f":"(INDEX('Technology Adjustments'!M$6:M$33,2)/1000)-INDEX('Technology Adjustments'!$P$6:$P$33,2)*0.44/(0.18*8.76)*AB129","v":2.2367674335051082},{"$f":"(INDEX('Technology Adjustments'!N$6:N$33,2)/1000)-INDEX('Technology Adjustments'!$P$6:$P$33,2)*0.44/(0.18*8.76)*AC129","v":2.3579451682332055},null,null,null,"Maximum demand",null,{"$f":"(INDEX('Technology Adjustments'!C$6:C$33,3)/1000)-INDEX('Technology Adjustments'!$P$6:$P$33,3)*0.44/(0.18*8.76)*R129","v":0.57866427163411782},{"$f":"(INDEX('Technology Adjustments'!D$6:D$33,3)/1000)-INDEX('Technology Adjustments'!$P$6:$P$33,3)*0.44/(0.18*8.76)*S129","v":1.1262900030453225},{"$f":"(INDEX('Technology Adjustments'!E$6:E$33,3)/1000)-INDEX('Technology Adjustments'!$P$6:$P$33,3)*0.44/(0.18*8.76)*T129","v":1.6778228322159652},{"$f":"(INDEX('Technology Adjustments'!F$6:F$33,3)/1000)-INDEX('Technology Adjustments'!$P$6:$P$33,3)*0.44/(0.18*8.76)*U129","v":2.1868548962698604},{"$f":"(INDEX('Technology Adjustments'!G$6:G$33,3)/1000)-INDEX('Technology Adjustments'!$P$6:$P$33,3)*0.44/(0.18*8.76)*V129","v":2.6455351912302505},{"$f":"(INDEX('Technology Adjustments'!H$6:H$33,3)/1000)-INDEX('Technology Adjustments'!$P$6:$P$33,3)*0.44/(0.18*8.76)*W129","v":3.0771049890262145},{"$f":"(INDEX('Technology Adjustments'!I$6:I$33,3)/1000)-INDEX('Technology Adjustments'!$P$6:$P$33,3)*0.44/(0.18*8.76)*X129","v":3.4963302155672924},{"$f":"(INDEX('Technology Adjustments'!J$6:J$33,3)/1000)-INDEX('Technology Adjustments'!$P$6:$P$33,3)*0.44/(0.18*8.76)*Y129","v":3.8849663623207822},{"$f":"(INDEX('Technology Adjustments'!K$6:K$33,3)/1000)-INDEX('Technology Adjustments'!$P$6:$P$33,3)*0.44/(0.18*8.76)*Z129","v":4.2266183386207468},{"$f":"(INDEX('Technology Adjustments'!L$6:L$33,3)/1000)-INDEX('Technology Adjustments'!$P$6:$P$33,3)*0.44/(0.18*8.76)*AA129","v":4.5391236514263475},{"$f":"(INDEX('Technology Adjustments'!M$6:M$33,3)/1000)-INDEX('Technology Adjustments'!$P$6:$P$33,3)*0.44/(0.18*8.76)*AB129","v":4.8173636511003295},{"$f":"(INDEX('Technology Adjustments'!N$6:N$33,3)/1000)-INDEX('Technology Adjustments'!$P$6:$P$33,3)*0.44/(0.18*8.76)*AC129","v":5.1126592551957186}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Forecast - 90% PoE",null,{"$f":"AQ$125","v":0.27533266484450941},{"$f":"AR$125","v":0.53614583535117488},0.79865720703679854,1.0404514998253112,1.2574314387750929,1.460326653635488,1.6568844860965251,1.8368514822978235,1.9875779533708571,2.121817173271185,2.2367674335051082,2.3579451682332055,null,null,null,"Forecast - 90% PoE",null,{"$f":"BH125","v":0.57866427163411782},{"$f":"BI125","v":1.1262900030453225},1.6778228322159652,2.1868548962698604,2.6455351912302505,3.0771049890262145,3.4963302155672924,3.8849663623207822,4.2266183386207468,4.5391236514263475,4.8173636511003295,{"$f":"BS125","v":5.1126592551957186}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Forecast - 50% PoE",null,{"$f":"AQ$125","v":0.27533266484450941},0.53614583535117488,0.79865720703679854,1.0404514998253112,1.2574314387750929,1.460326653635488,1.6568844860965251,1.8368514822978235,1.9875779533708571,2.121817173271185,2.2367674335051082,2.3579451682332055,null,null,null,"Forecast - 50% PoE",null,{"$f":"BH125","v":0.57866427163411782},{"$f":"BI125","v":1.1262900030453225},1.6778228322159652,2.1868548962698604,2.6455351912302505,3.0771049890262145,3.4963302155672924,3.8849663623207822,4.2266183386207468,4.5391236514263475,4.8173636511003295,{"$f":"BS126","v":5.1126592551957186}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Forecast - 10% PoE",null,0.27533266484450941,0.53614583535117488,0.79865720703679854,1.0404514998253112,1.2574314387750929,1.460326653635488,1.6568844860965251,1.8368514822978235,1.9875779533708571,2.121817173271185,2.2367674335051082,2.3579451682332055,null,null,null,"Forecast - 10% PoE",null,{"$f":"BH125","v":0.57866427163411782},{"$f":"BI125","v":1.1262900030453225},1.6778228322159652,2.1868548962698604,2.6455351912302505,3.0771049890262145,3.4963302155672924,3.8849663623207822,4.2266183386207468,4.5391236514263475,4.8173636511003295,{"$f":"BS127","v":5.1126592551957186}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Used to subtract historical trend",null,1,2,3,4,5,6,7,8,9,10,11,12,null,null,null,"Used to subtract historical trend",null,1,2,3,4,5,6,7,8,9,10,11,12]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Technology Adjustment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Technology Adjustment"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"New major customers",2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,null,null,null,"New major customers",2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Average energy use",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Average energy use"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Maximum demand",null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"Maximum demand",null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Forecast - 90% PoE",null,{"$f":"AQ$133","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,"Forecast - 90% PoE",null,{"$f":"BH$133","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Forecast - 50% PoE",null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"Forecast - 50% PoE",null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Forecast - 10% PoE",null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"Forecast - 10% PoE",null,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Including Block Loads",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Including Block Loads"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2014/15","2015/16","2016/17","2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25","2025/26","2026/27",null,null,null,null,"2014/15","2015/16","2016/17","2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25","2025/26","2026/27"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Summer maxima",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Summer maxima"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Forecast - 90% PoE",{"$f":"AP76+AP97-SUM(AP126,AP135)","v":138.28197048645706},{"$f":"AQ76+AQ97-SUM(AQ126,AQ135)","v":135.62789285664948},137.7493648216691,139.68552411666386,144.80218745584489,150.42998355044301,152.43949530749003,156.00269104396048,160.42622435099148,164.95228425780724,168.98938148826963,175.84479729879129,179.89219907700326,null,null,null,"Forecast - 90% PoE",{"$f":"BG76+BG97-SUM(BG126,BG135)","v":48.128697818677146},{"$f":"BH76+BH97-SUM(BH126,BH135)","v":42.722117245274532},43.003639963240531,43.217349021694083,44.573314883515891,46.148894431302132,46.487347408190992,47.376695112417607,48.590295860488766,49.876387816041159,51.015705837928365,53.163484509559112,54.319052694905245]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Forecast - 50% PoE",{"$f":"AP77+AP98-SUM(AP127,AP136)","v":146.75739095259695},148.79164150320557,150.92532880055504,154.9649216988677,159.89696603189097,165.93058976176309,168.48852667686228,172.31650625019495,179.09547488344532,184.9074245697947,188.82204575020404,195.13654433652502,202.24354492432877,null,null,null,"Forecast - 50% PoE",{"$f":"BG77+BG98-SUM(BG127,BG136)","v":51.07854694988422},47.303727404157584,47.589501638329125,48.535305560050865,49.827015233392771,51.543842085913376,52.073173082656893,53.054678146420549,55.088082334146577,56.821725047108508,57.918415582691523,59.877929352275466,62.098383336075337]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Forecast - 10% PoE",158.97826235614733,164.44635256471807,166.23487220097945,172.44163131190228,176.17485434790413,183.57784426997227,186.25213005152705,191.97409989956944,199.17585532200357,205.29161029775662,212.49790579131309,219.36291118743927,229.18834102624439,null,null,null,"Forecast - 10% PoE",{"$f":"BG78+BG99-SUM(BG128,BG137)","v":55.331991016332445},52.752310870734874,52.91795035415872,54.618031116184675,55.492494002111201,57.685925371008523,58.255751302959332,59.896454997479729,62.077009081513793,63.916390474059121,66.158740113122107,68.309856416304854,71.476452977496677]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,null,null,null,null,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Winter maxima",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Winter maxima"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Forecast - 90% PoE",{"$f":"AP82+AP104-SUM(AP126,AP135)","v":76.050649223433908},{"$f":"AQ82+AQ104-SUM(AQ126,AQ135)","v":73.321582230980582},72.978723698596852,72.959428223414221,73.205989874341213,73.25242297459279,74.390636681441123,74.989101298181936,75.549541098002919,76.239092937184907,76.282122567740927,77.132318922401041,77.743423554016374,null,null,null,"Forecast - 90% PoE",{"$f":"BG82+BG104-SUM(BG126,BG135)","v":26.469240368160186},{"$f":"BH82+BH104-SUM(BH126,BH135)","v":25.036559932557925},20.460378515866029,19.99349637793382,19.654435392252282,19.287435354093429,19.322635199569024,19.180115570164688,19.049176177538236,18.99998098888446,18.74917366104583,18.806850553614165,18.766424015990019]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Forecast - 50% PoE",{"$f":"AP83+AP105-SUM(AP127,AP136)","v":79.320087306926155},77.627523746610663,77.199523937857805,77.202815294384138,77.715840261662208,77.682363476351554,79.078406123096343,79.366031671154602,80.402196195549138,80.636529842918719,80.91239333382002,81.748270579744144,82.41873222052827,null,null,null,"Forecast - 50% PoE",{"$f":"BG83+BG105-SUM(BG127,BG136)","v":27.607160206905064},26.535232227301897,21.929417599947389,21.470396752928071,21.22407766546587,20.829265189276082,20.954201759601155,20.703495361131885,20.738130782295901,20.530498027860908,20.36072794925364,20.413421111441483,20.393653634052416]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Forecast - 10% PoE",86.573110664139818,84.709657624628704,84.622266243349515,84.602008730972813,85.600090092765996,85.152433465344885,86.461164172648807,87.16844491963802,89.048246213778683,88.891360064138652,89.148255282159781,89.940248636752131,90.794808351319389,null,null,null,"Forecast - 10% PoE",{"$f":"BG84+BG106-SUM(BG128,BG137)","v":30.131557047672757},29.000151407491973,24.512884700901878,24.045667728303659,23.968171319275307,23.429204573419007,23.523752439167989,23.41910599476455,23.747367107094234,23.403571269903608,23.227199330834118,23.264618813180803,23.308926215047077]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,null,null,null,null,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Annual maxima",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Annual maxima"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Forecast - 90% PoE",{"$f":"AP113+AP88-SUM(AP126,AP135)","v":138.28197048645706},{"$f":"AQ113+AQ88-SUM(AQ126,AQ135)","v":135.62789285664948},137.7493648216691,139.68552411666386,144.80218745584489,150.42998355044301,152.43949530749003,156.00269104396048,160.42622435099148,164.95228425780724,168.98938148826963,175.84479729879129,179.89219907700326,null,null,null,"Forecast - 90% PoE",{"$f":"BG113+BG88-SUM(BG126,BG135)","v":48.128697818677146},{"$f":"BH113+BH88-SUM(BH126,BH135)","v":42.722117245274532},43.003639963240531,43.217349021694083,44.573314883515891,46.148894431302132,46.487347408190992,47.376695112417607,48.590295860488766,49.876387816041159,51.015705837928365,53.163484509559112,54.319052694905245]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Forecast - 50% PoE",{"$f":"AP114+AP89-SUM(AP127,AP136)","v":146.75739095259695},148.79164150320557,150.92532880055504,154.9649216988677,159.89696603189097,165.93058976176309,168.48852667686228,172.31650625019495,179.09547488344532,184.9074245697947,188.82204575020404,195.13654433652502,202.24354492432877,null,null,null,"Forecast - 50% PoE",{"$f":"BG114+BG89-SUM(BG127,BG136)","v":51.07854694988422},47.303727404157584,47.589501638329125,48.535305560050865,49.827015233392771,51.543842085913376,52.073173082656893,53.054678146420549,55.088082334146577,56.821725047108508,57.918415582691523,59.877929352275466,62.098383336075337]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Forecast - 10% PoE",158.97826235614733,164.44635256471807,166.23487220097945,172.44163131190228,176.17485434790413,183.57784426997227,186.25213005152705,191.97409989956944,199.17585532200357,205.29161029775662,212.49790579131309,219.36291118743927,229.18834102624439,null,null,null,"Forecast - 10% PoE",{"$f":"BG115+BG90-SUM(BG128,BG137)","v":55.331991016332445},52.752310870734874,52.91795035415872,54.618031116184675,55.492494002111201,57.685925371008523,58.255751302959332,59.896454997479729,62.077009081513793,63.916390474059121,66.158740113122107,68.309856416304854,71.476452977496677]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Summer industrial adjustments (MW)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Summer industrial adjustments (MW)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2014/15","2015/16","2016/17","2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25","2025/26","2026/27","Peak industrial load",null,{"$f":"CHOOSE(2,'Industrial adjustments'!C4,'Industrial adjustments'!C5,'Industrial adjustments'!C6,'Industrial adjustments'!C7,'Industrial adjustments'!C8,'Industrial adjustments'!C9,'Industrial adjustments'!C10,'Industrial adjustments'!C11,'Industrial adjustments'!C12,'Industrial adjustments'!C13,'Industrial adjustments'!C14,'Industrial adjustments'!C15,'Industrial adjustments'!C16,'Industrial adjustments'!C17,'Industrial adjustments'!C18,'Industrial adjustments'!C19,'Industrial adjustments'!C20,'Industrial adjustments'!C21,'Industrial adjustments'!C22,'Industrial adjustments'!C23,'Industrial adjustments'!C24,'Industrial adjustments'!C25,'Industrial adjustments'!C26,'Industrial adjustments'!C27,'Industrial adjustments'!C28,'Industrial adjustments'!C29,'Industrial adjustments'!C30,'Industrial adjustments'!C31)","v":0},null,"2014/15","2015/16","2016/17","2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25","2025/26","2026/27","Peak industrial load",null,{"$f":"CHOOSE(3,'Industrial adjustments'!C4,'Industrial adjustments'!C5,'Industrial adjustments'!C6,'Industrial adjustments'!C7,'Industrial adjustments'!C8,'Industrial adjustments'!C9,'Industrial adjustments'!C10,'Industrial adjustments'!C11,'Industrial adjustments'!C12,'Industrial adjustments'!C13,'Industrial adjustments'!C14,'Industrial adjustments'!C15,'Industrial adjustments'!C16,'Industrial adjustments'!C17,'Industrial adjustments'!C18,'Industrial adjustments'!C19,'Industrial adjustments'!C20,'Industrial adjustments'!C21,'Industrial adjustments'!C22,'Industrial adjustments'!C23,'Industrial adjustments'!C24,'Industrial adjustments'!C25,'Industrial adjustments'!C26,'Industrial adjustments'!C27,'Industrial adjustments'!C28,'Industrial adjustments'!C29,'Industrial adjustments'!C30,'Industrial adjustments'!C31)","v":45}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Peak industrial load",null,{"$f":"$BE$159","v":0},{"$f":"$BE$159","v":0},0,0,0,0,0,0,0,0,0,0,"Proportion of MD",null,{"$f":"BE159/(AA75*AO70)","v":0},"Peak industrial load",null,{"$f":"$BV$159","v":45},{"$f":"$BV$159","v":45},45,45,45,45,45,45,45,45,45,45,"Proportion of MD",null,{"$f":"BV159/(AA75*BF70)","v":0.89480608727820199}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Forecast - 90% PoE",null,{"$f":"-AQ76*$BE$160+AQ$160","v":0},{"$f":"-AR76*$BE$160+AR$160","v":0},0,0,0,0,0,0,0,0,0,0,null,null,null,"Forecast - 90% PoE",null,{"$f":"-BH76*$BV$160+BH$160","v":2.6749727656538766},{"$f":"-BI76*$BV$160+BI$160","v":1.9330456858938732},1.2483025866074797,-0.42050891022731918,-2.2407770006226073,-2.9297980667534347,-4.1007170908518447,-5.5344084176026627,-6.9909235963543068,-8.2900239538899712,-10.460840228824019,-11.759081979427812]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Forecast - 50% PoE",null,{"$f":"-AQ77*$BE$160+AQ$160","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,"Forecast - 50% PoE",null,{"$f":"-BH77*$BV$160+BH$160","v":-1.4246798940503282},-2.1704112563912119,-3.5102372957950863,-5.1215519640327685,-7.0682090025160065,-7.9280288827403922,-9.181410873140031,-11.348667308065636,-13.205653628913304,-14.466610652218613,-16.468966346780341,-18.720074392096642]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Forecast - 10% PoE",null,{"$f":"-AQ78*$BE$160+AQ$160","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,"Forecast - 10% PoE",null,-6.300105546987055,-6.938339603065252,-8.9530971506663022,-10.191056853627437,-12.564182514588836,-13.460237509340651,-15.303474447266872,-17.602401505151263,-19.554003440150922,-21.840103203195795,-24.013906011159662,{"$f":"-BS78*$BV$160+BS$160","v":-27.111628194159366}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Winter industrial adjustments (MW)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Winter industrial adjustments (MW)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,"Peak industrial load",null,{"$f":"CHOOSE(2,'Industrial adjustments'!C36,'Industrial adjustments'!C37,'Industrial adjustments'!C38,'Industrial adjustments'!C39,'Industrial adjustments'!C40,'Industrial adjustments'!C41,'Industrial adjustments'!C42,'Industrial adjustments'!C43,'Industrial adjustments'!C44,'Industrial adjustments'!C45,'Industrial adjustments'!C46,'Industrial adjustments'!C47,'Industrial adjustments'!C48,'Industrial adjustments'!C49,'Industrial adjustments'!C50,'Industrial adjustments'!C51,'Industrial adjustments'!C52,'Industrial adjustments'!C53,'Industrial adjustments'!C54,'Industrial adjustments'!C55,'Industrial adjustments'!C56,'Industrial adjustments'!C57,'Industrial adjustments'!C58,'Industrial adjustments'!C59,'Industrial adjustments'!C60,'Industrial adjustments'!C61,'Industrial adjustments'!C62,'Industrial adjustments'!C63)","v":0},null,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,"Peak industrial load",null,{"$f":"CHOOSE(3,'Industrial adjustments'!C36,'Industrial adjustments'!C37,'Industrial adjustments'!C38,'Industrial adjustments'!C39,'Industrial adjustments'!C40,'Industrial adjustments'!C41,'Industrial adjustments'!C42,'Industrial adjustments'!C43,'Industrial adjustments'!C44,'Industrial adjustments'!C45,'Industrial adjustments'!C46,'Industrial adjustments'!C47,'Industrial adjustments'!C48,'Industrial adjustments'!C49,'Industrial adjustments'!C50,'Industrial adjustments'!C51,'Industrial adjustments'!C52,'Industrial adjustments'!C53,'Industrial adjustments'!C54,'Industrial adjustments'!C55,'Industrial adjustments'!C56,'Industrial adjustments'!C57,'Industrial adjustments'!C58,'Industrial adjustments'!C59,'Industrial adjustments'!C60,'Industrial adjustments'!C61,'Industrial adjustments'!C62,'Industrial adjustments'!C63)","v":12}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Peak industrial load",null,{"$f":"$BE$166","v":0},{"$f":"$BE$166","v":0},0,0,0,0,0,0,0,0,0,0,"Maximum demand",null,{"$f":"BE166/(AA81*AO70)","v":0},"Peak industrial load",null,{"$f":"$BV$166","v":12},{"$f":"$BV$166","v":12},12,12,12,12,12,12,12,12,12,12,"Maximum demand",null,{"$f":"BV166/(AA81*BF70)","v":0.37991545739500177}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Forecast - 90% PoE",null,{"$f":"-AQ82*$BE$167+AQ$167","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"-BB82*$BE$167+BB$167","v":0},null,null,null,"Forecast - 90% PoE",null,{"$f":"-BH82*$BV$167+BH$167","v":2.2683803801888605},{"$f":"-BI82*$BV$167+BI$167","v":2.2792291264235018},2.2470690203428489,2.1824943803590937,2.1476636336622459,1.9703306311406301,1.8652058976406689,1.767302917427287,1.6561940631804131,1.6327540450013345,1.5051340252383874,1.4083053272741282]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Forecast - 50% PoE",null,{"$f":"-AQ83*$BE$167+AQ$167","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"-BB83*$BE$167+BB$167","v":0},null,null,null,"Forecast - 50% PoE",null,{"$f":"-BH83*$BV$167+BH$167","v":1.6990116098459875},1.7211184708635976,1.6859717388500588,1.5861630181846227,1.5618986466035683,1.3504732752156325,1.2864503675690635,1.1256429562413839,1.0747269822668315,1.0204996604799881,0.89477303692407872,0.79009564264125842]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Forecast - 10% PoE",null,{"$f":"-AQ84*$BE$167+AQ$167","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,"Forecast - 10% PoE",null,{"$f":"-BH84*$BV$167+BH$167","v":0.76255071206236202},0.7396193855395321,0.70758648832416959,0.54363942256288844,0.57414148627762884,0.37426125348836159,0.25474791158577936,-1.7612438504029271E-2,-1.6797952613162082E-2,-6.8517125562841841E-2,-0.18844104205579271,-0.31746147339843489]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Annual industrial adjustments (MW)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Annual industrial adjustments (MW)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,null,null,null,null,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Peak industrial load",null,{"$f":"$BE$159","v":0},{"$f":"$BE$159","v":0},0,0,0,0,0,0,0,0,0,0,null,null,null,"Peak industrial load",null,{"$f":"$BV$159","v":45},{"$f":"$BV$159","v":45},45,45,45,45,45,45,45,45,45,45]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Forecast - 90% PoE",null,{"$f":"-AQ88*$BE$160+AQ$174","v":0},{"$f":"-AR88*$BE$160+AR$174","v":0},0,0,0,0,0,0,0,0,0,0,null,null,null,"Forecast - 90% PoE",null,{"$f":"-BH88*$BV$160+BH$174","v":2.6749727656538766},{"$f":"-BI88*$BV$160+BI$174","v":1.9330456858938732},1.2483025866074797,-0.42050891022731918,-2.2407770006226073,-2.9297980667534347,-4.1007170908518447,-5.5344084176026627,-6.9909235963543068,-8.2900239538899712,-10.460840228824019,-11.759081979427812]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Forecast - 50% PoE",null,{"$f":"-AQ89*$BE$160+AQ$174","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,"Forecast - 50% PoE",null,{"$f":"-BH89*$BV$160+BH$174","v":-1.4246798940503282},-2.1704112563912119,-3.5102372957950863,-5.1215519640327685,-7.0682090025160065,-7.9280288827403922,-9.181410873140031,-11.348667308065636,-13.205653628913304,-14.466610652218613,-16.468966346780341,-18.720074392096642]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Forecast - 10% PoE",null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"Forecast - 10% PoE",null,{"$f":"-BH90*$BV$160+BH$174","v":-6.300105546987055},-6.938339603065252,-8.9530971506663022,-10.191056853627437,-12.564182514588836,-13.460237509340651,-15.303474447266872,-17.602401505151263,-19.554003440150922,-21.840103203195795,-24.013906011159662,-27.111628194159366]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Original RCTS66 pre adjustment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Original WETS pre adjustment"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2014/15","2015/16","2016/17","2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25","2025/26","2026/27",null,null,null,null,"2014/15","2015/16","2016/17","2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25","2025/26","2026/27"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Summer maxima",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Summer maxima"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Forecast - 90% PoE",138.28197048645706,135.90322552149399,138.28551065702024,140.48418132370062,145.84263895567017,151.68741498921807,153.8998219611255,157.65957553005694,163.37582663566718,168.08468499153261,172.28462719806197,179.30279391846176,183.49996028133043,null,null,null,"Forecast - 90% PoE",48.128697818677146,47.30078151690865,48.129929966285857,48.89517185391005,50.760169779785741,52.79442962253237,53.564452397217195,54.873025327984884,56.862552387440104,58.501458891904448,59.963238389281194,62.405893958470507,63.866707330326584]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Forecast - 50% PoE",146.75739095259695,149.06697416805008,151.46147463590617,155.76357890590447,160.93741753171625,167.18802120053815,169.94885333049774,173.97339073629141,182.17310520779117,188.17667158404137,192.25329783703211,198.72683788749222,206.00458485764659,null,null,null,"Forecast - 50% PoE",51.07854694988422,51.882391675791702,52.715791641374452,54.213128392266832,56.013870129662621,58.189377277143613,59.15027807168309,60.551008361987826,63.404898703656748,65.494425132448953,66.913284817190672,69.166384420918192,71.699386254021647]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Forecast - 10% PoE",158.97826235614733,164.72168522956258,166.77101803633059,173.24028851893905,177.21530584772938,184.83527570874733,187.71245670516248,193.63098438566587,202.391190785552,208.70064585544196,216.09151972246363,223.11934179092825,233.13416017275253,null,null,null,"Forecast - 10% PoE",55.331991016332445,57.330975142368992,58.044240357204053,60.295853948400634,61.679348898381058,64.33146056223876,65.332856291985522,67.392785213047006,70.441753384140952,72.637743616208084,75.210118985972443,77.656135075175413,81.141767843584361]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,null,null,null,null,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Winter maxima",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Winter maxima"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Forecast - 90% PoE",76.050649223433908,73.596914895825094,73.51486953394803,73.758085430451018,74.246441374166508,74.509854413367862,75.850963335076599,76.645985784278452,77.386392580300722,78.226670890555752,78.403939741012096,79.369086355906134,80.101368722249546,null,null,null,"Forecast - 90% PoE",26.469240368160186,25.615224204192042,25.586668518911353,25.671319210149782,25.841290288522138,25.932970545323681,26.399740188595239,26.676445785731982,26.934142539859018,27.226599327505202,27.288297312472178,27.624214204714495,27.879083271185742]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Forecast - 50% PoE",79.320087306926155,77.902856411455176,77.735669773208983,78.001472501420935,78.756291761487503,78.939794915126626,80.53873277673182,81.022916157251117,82.239047677846941,82.624107796289564,83.034210507091188,83.985038013249238,84.776677388761442,null,null,null,"Forecast - 50% PoE",27.607160206905064,27.113896498936015,27.055707602992712,27.148219585144034,27.410932561735727,27.474800380506334,28.031306748627369,28.19982557669918,28.623097144616683,28.75711636648165,28.899851600679987,29.230784762541813,29.506312889248139]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Forecast - 10% PoE",86.573110664139818,84.984990289473203,85.158412078700692,85.40066593800961,86.640541592591291,86.409864904119956,87.921490826284284,88.825329405734536,90.885097696076485,90.878938017509498,91.270072455430935,92.177016070257224,93.152753519552562,null,null,null,"Forecast - 10% PoE",30.131557047672757,29.578815679126091,29.639174703947202,29.723490560519618,30.15502621554516,30.074739764649255,30.600857428194203,30.915436210331848,31.632333469415016,31.630189608524347,31.766322982260466,32.081982464281133,32.421585470242796]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,null,null,null,null,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Annual maxima",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Annual maxima"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Forecast - 90% PoE",138.28197048645706,135.90322552149399,138.28551065702024,140.48418132370062,145.84263895567017,151.68741498921807,153.8998219611255,157.65957553005694,163.37582663566718,168.08468499153261,172.28462719806197,179.30279391846176,183.49996028133043,null,null,null,"Forecast - 90% PoE",48.128697818677146,47.30078151690865,48.129929966285857,48.89517185391005,50.760169779785741,52.79442962253237,53.564452397217195,54.873025327984884,56.862552387440104,58.501458891904448,59.963238389281194,62.405893958470507,63.866707330326584]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Forecast - 50% PoE",146.75739095259695,149.06697416805008,151.46147463590617,155.76357890590447,160.93741753171625,167.18802120053815,169.94885333049774,173.97339073629141,182.17310520779117,188.17667158404137,192.25329783703211,198.72683788749222,206.00458485764659,null,null,null,"Forecast - 50% PoE",51.07854694988422,51.882391675791702,52.715791641374452,54.213128392266832,56.013870129662621,58.189377277143613,59.15027807168309,60.551008361987826,63.404898703656748,65.494425132448953,66.913284817190672,69.166384420918192,71.699386254021647]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Forecast - 10% PoE",158.97826235614733,164.72168522956258,166.77101803633059,173.24028851893905,177.21530584772938,184.83527570874733,187.71245670516248,193.63098438566587,202.391190785552,208.70064585544196,216.09151972246363,223.11934179092825,233.13416017275253,null,null,null,"Forecast - 10% PoE",55.331991016332445,57.330975142368992,58.044240357204053,60.295853948400634,61.679348898381058,64.33146056223876,65.332856291985522,67.392785213047006,70.441753384140952,72.637743616208084,75.210118985972443,77.656135075175413,81.141767843584361]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Original Pre Adjustment growth p.a. B4 cap"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2014/15","2015/16","2016/17","2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25","2025/26","2026/27",null,null,null,null,"2014/15","2015/16","2016/17","2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25","2025/26","2026/27"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Summer maxima",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Summer maxima"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Forecast - 90% PoE",null,{"$f":"AQ182/AP182","v":0.98279786615279663},1.0175292758974985,1.0158995013738901,1.0381427829203254,1.0400759069871497,1.0145853034153471,1.0244298760129895,1.0362569230977059,1.0288222465516048,1.0249870605804505,1.040735884765456,1.0234082596882308,null,null,null,"Forecast - 90% PoE",null,{"$f":"BH182/BG182","v":0.98279786615279652},1.017529275897499,1.0158995013738901,1.0381427829203254,1.0400759069871499,1.0145853034153471,1.0244298760129893,1.0362569230977059,1.0288222465516048,1.0249870605804503,1.0407358847654558,1.0234082596882308]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Forecast - 50% PoE",null,{"$f":"AQ183/AP183","v":1.0157374235155157},1.016063252650159,1.0284039507758655,1.033215971680628,1.0388387223101183,1.0165133369611932,1.02368087413904,1.0471320035598368,1.0329552837637717,1.0216638237815259,1.0336719324104784,1.0366218626911108,null,null,null,"Forecast - 50% PoE",null,{"$f":"BH183/BG183","v":1.0157374235155157},1.016063252650159,1.0284039507758655,1.0332159716806282,1.0388387223101183,1.0165133369611934,1.0236808741390397,1.0471320035598368,1.0329552837637717,1.0216638237815259,1.0336719324104782,1.0366218626911108]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Forecast - 10% PoE",null,{"$f":"AQ184/AP184","v":1.0361270955430919},1.0124411840730745,1.0387913353218192,1.022945109147378,1.0429983732193275,1.0155661898703192,1.0315297545212971,1.0452417593582952,1.0311745538202564,1.0354137565637482,1.032522433446212,1.044885478333871,null,null,null,"Forecast - 10% PoE",null,{"$f":"BH184/BG184","v":1.0361270955430919},1.0124411840730743,1.0387913353218192,1.0229451091473782,1.0429983732193275,1.0155661898703192,1.0315297545212971,1.0452417593582952,1.0311745538202564,1.0354137565637485,1.032522433446212,1.044885478333871]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,null,null,null,null,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Winter maxima",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Winter maxima"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Forecast - 90% PoE",null,{"$f":"AQ188/AP188","v":0.96773552425042642},0.99888520650637058,1.003308390507184,1.0066210496227694,1.0035478203982044,1.0179990812258,1.0104813757696101,1.009660085762432,1.0108582178628254,1.0022660922219784,1.0123099249614518,1.0092262919981176,null,null,null,"Forecast - 90% PoE",null,{"$f":"BH188/BG188","v":0.96773552425042619},0.99888520650637069,1.003308390507184,1.0066210496227694,1.0035478203982044,1.0179990812258,1.0104813757696101,1.0096600857624318,1.0108582178628254,1.0022660922219782,1.0123099249614518,1.0092262919981176]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Forecast - 50% PoE",null,{"$f":"AQ189/AP189","v":0.98213276178092124},0.99785390875318902,1.0034193148266095,1.0096769873165257,1.002330012619117,1.0202551560125577,1.0060118077827416,1.0150097229064865,1.0046822054646232,1.0049634752100771,1.0114510332590787,1.0094259572209436,null,null,null,"Forecast - 50% PoE",null,{"$f":"BH189/BG189","v":0.98213276178092102},0.99785390875318913,1.0034193148266095,1.0096769873165257,1.0023300126191168,1.0202551560125577,1.0060118077827414,1.0150097229064865,1.0046822054646234,1.0049634752100771,1.0114510332590787,1.0094259572209434]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Forecast - 10% PoE",null,{"$f":"AQ190/AP190","v":0.9816557316413439},1.0020406166858029,1.002844743735769,1.0145183370757516,0.99733754332289326,1.0174936730180244,1.0102800643045973,1.0231889744076645,0.99993222564839412,1.0043039063445711,1.0099369222618857,1.0105854744587484,null,null,null,"Forecast - 10% PoE",null,{"$f":"BH190/BG190","v":0.9816557316413439},1.0020406166858029,1.002844743735769,1.0145183370757516,0.99733754332289337,1.0174936730180244,1.010280064304597,1.0231889744076645,0.99993222564839412,1.0043039063445711,1.0099369222618855,1.0105854744587484]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,null,null,null,null,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Annual maxima",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Annual maxima"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Forecast - 90% PoE",null,{"$f":"AQ194/AP194","v":0.98279786615279663},1.0175292758974985,1.0158995013738901,1.0381427829203254,1.0400759069871497,1.0145853034153471,1.0244298760129895,1.0362569230977059,1.0288222465516048,1.0249870605804505,1.040735884765456,1.0234082596882308,null,null,null,"Forecast - 90% PoE",null,{"$f":"BH194/BG194","v":0.98279786615279652},1.017529275897499,1.0158995013738901,1.0381427829203254,1.0400759069871499,1.0145853034153471,1.0244298760129893,1.0362569230977059,1.0288222465516048,1.0249870605804503,1.0407358847654558,1.0234082596882308]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Forecast - 50% PoE",null,{"$f":"AQ195/AP195","v":1.0157374235155157},1.016063252650159,1.0284039507758655,1.033215971680628,1.0388387223101183,1.0165133369611932,1.02368087413904,1.0471320035598368,1.0329552837637717,1.0216638237815259,1.0336719324104784,1.0366218626911108,null,null,null,"Forecast - 50% PoE",null,{"$f":"BH195/BG195","v":1.0157374235155157},1.016063252650159,1.0284039507758655,1.0332159716806282,1.0388387223101183,1.0165133369611934,1.0236808741390397,1.0471320035598368,1.0329552837637717,1.0216638237815259,1.0336719324104782,1.0366218626911108]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Forecast - 10% PoE",null,{"$f":"AQ196/AP196","v":1.0361270955430919},1.0124411840730745,1.0387913353218192,1.022945109147378,1.0429983732193275,1.0155661898703192,1.0315297545212971,1.0452417593582952,1.0311745538202564,1.0354137565637482,1.032522433446212,1.044885478333871,null,null,null,"Forecast - 10% PoE",null,{"$f":"BH196/BG196","v":1.0361270955430919},1.0124411840730743,1.0387913353218192,1.0229451091473782,1.0429983732193275,1.0155661898703192,1.0315297545212971,1.0452417593582952,1.0311745538202564,1.0354137565637485,1.032522433446212,1.044885478333871]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Original Pre Adjustment 90% & 10% ration to 50% PoE B4 cap",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Original Pre Adjustment 90% & 10% ration to 50% PoE B4 cap"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2014/15","2015/16","2016/17","2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25","2025/26","2026/27",null,null,null,null,"2014/15","2015/16","2016/17","2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25","2025/26","2026/27"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Summer maxima",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Summer maxima"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Forecast - 90% PoE",null,{"$f":"AQ182/AQ183","v":0.9116923871298549},{"$f":"AR182/AR183","v":0.91300781924539398},0.90190648103024129,0.90620715301914589,0.90728638272040163,0.90556552130327195,0.90622810110677832,0.89681639037396144,0.89322806900888618,0.89613353391785744,0.90225757036386178,0.8907566810133507,null,null,null,"Forecast - 90% PoE",null,{"$f":"BH182/BH183","v":0.9116923871298549},{"$f":"BI182/BI183","v":0.91300781924539398},0.9019064810302414,0.90620715301914589,0.90728638272040174,0.90556552130327195,0.90622810110677832,0.89681639037396133,0.89322806900888629,0.89613353391785744,0.90225757036386178,0.8907566810133507]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Forecast - 50% PoE"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Forecast - 10% PoE",null,{"$f":"AQ184/AQ183","v":1.1050179702706262},{"$f":"AR184/AR183","v":1.1010787953651355},1.1122002315033614,1.1011442122389297,1.105553342766356,1.1045232317050122,1.112991955644363,1.1109828234782493,1.1090675804744181,1.1239938256124924,1.122743883829348,1.1316940364888142,null,null,null,"Forecast - 10% PoE",null,{"$f":"BH184/BH183","v":1.1050179702706264},{"$f":"BI184/BI183","v":1.1010787953651353},1.1122002315033617,1.1011442122389297,1.105553342766356,1.1045232317050122,1.112991955644363,1.1109828234782491,1.1090675804744181,1.1239938256124924,1.1227438838293482,1.1316940364888142]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,null,null,null,null,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Winter maxima",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Winter maxima"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Forecast - 90% PoE",null,{"$f":"AQ188/AQ189","v":0.9447267826369854},{"$f":"AR188/AR189","v":0.94570317266738702},0.9455986286554704,0.94273663365234328,0.94388203685452077,0.941794844790387,0.94597910590532408,0.94099329655961717,0.94677779859873668,0.94423658949965372,0.94503840485712576,0.94485147554117654,null,null,null,"Forecast - 90% PoE",null,{"$f":"BH188/BH189","v":0.9447267826369854},{"$f":"BI188/BI189","v":0.94570317266738702},0.9455986286554704,0.94273663365234317,0.94388203685452077,0.94179484479038689,0.94597910590532419,0.94099329655961717,0.94677779859873679,0.94423658949965361,0.94503840485712587,0.94485147554117654]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Forecast - 50% PoE"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Forecast - 10% PoE",null,{"$f":"AQ190/AQ189","v":1.0909098100410173},{"$f":"AR190/AR189","v":1.0954869537645626},1.0948596635333248,1.1001094598890098,1.0946299644814748,1.0916671742280677,1.0962988450494711,1.1051331485755831,1.099908252462735,1.0991863702688713,1.0975409221784913,1.0988016561722611,null,null,null,"Forecast - 10% PoE",null,{"$f":"BH190/BH189","v":1.0909098100410173},{"$f":"BI190/BI189","v":1.0954869537645626},1.094859663533325,1.1001094598890098,1.0946299644814748,1.0916671742280677,1.0962988450494711,1.1051331485755831,1.099908252462735,1.0991863702688713,1.0975409221784913,1.0988016561722613]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,null,null,null,null,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Annual maxima",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Annual maxima"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Forecast - 90% PoE",null,{"$f":"AQ194/AQ195","v":0.9116923871298549},{"$f":"AR194/AR195","v":0.91300781924539398},0.90190648103024129,0.90620715301914589,0.90728638272040163,0.90556552130327195,0.90622810110677832,0.89681639037396144,0.89322806900888618,0.89613353391785744,0.90225757036386178,0.8907566810133507,null,null,null,"Forecast - 90% PoE",null,{"$f":"BH194/BH195","v":0.9116923871298549},{"$f":"BI194/BI195","v":0.91300781924539398},0.9019064810302414,0.90620715301914589,0.90728638272040174,0.90556552130327195,0.90622810110677832,0.89681639037396133,0.89322806900888629,0.89613353391785744,0.90225757036386178,0.8907566810133507]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Forecast - 50% PoE"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Forecast - 10% PoE",null,{"$f":"AQ196/AQ195","v":1.1050179702706262},{"$f":"AR196/AR195","v":1.1010787953651355},1.1122002315033614,1.1011442122389297,1.105553342766356,1.1045232317050122,1.112991955644363,1.1109828234782493,1.1090675804744181,1.1239938256124924,1.122743883829348,1.1316940364888142,null,null,null,"Forecast - 10% PoE",null,{"$f":"BH196/BH195","v":1.1050179702706264},{"$f":"BI196/BI195","v":1.1010787953651353},1.1122002315033617,1.1011442122389297,1.105553342766356,1.1045232317050122,1.112991955644363,1.1109828234782491,1.1090675804744181,1.1239938256124924,1.1227438838293482,1.1316940364888142]

{"sheet":"SHTS","index":22,"n_rows":252,"n_cols":39,"rows_kept":252,"cut":false,"hidden":false,"merged":[]}
["Terminal station:",null,"SHTS/GNTS",null,null,null,"AVERAGE DEMAND",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MAXIMUM DEMAND"]
[null,"Which terminal station?"]
[null,null,"RCTS 22kV",9]
[null,null,"RCTS 66kV"]
[null,null,"WETS 66kV"]
[null,null,"KGTS 22kV"]
[null,null,"KGTS 66kV"]
[null,null,"HOTS 66kV"]
[null,null,"BETS 22kV"]
[null,null,"BETS 66kV"]
[null,null,"SHTS/GNTS"]
[null,null,"HYTS/TGTS/APD"]
[null,null,"BATS/ELTS"]
[null,null,"MLTS/GTS/PTH"]
[null,null,"ATS West"]
[null,null,"ATS-BLTS"]
[null,null,"BLTS 22kV"]
[null,null,"KTS East"]
[null,null,"KTS West"]
[null,null,"WMTS 66kV"]
[null,null,"WMTS 22kV"]
[null,null,"BTS 22kV"]
[null,null,"FBTS 66kV"]
[null,null,"RTS 66kV Bus 1&2"]
[null,null,"RTS 66kV Bus 3&4"]
[null,null,"RTS 22kV"]
[null,null,"SVTS 66kV"]
[null,null,"TSTS 66kV"]
[null,null,"Total Powercor"]
[null,null,"Total Citipower"]
[]
[]
["Scenarios"]
[null,"Population","Low",2]
[null,null,"Medium"]
[null,null,"High"]
[]
[null,"Electricity Prices","Low",2]
[null,null,"Medium"]
[null,null,"High"]
[]
[null,"Income","Low",2]
[null,null,"Medium",null,null,null,"SUMMER MAXIMUM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WINTER MAXIMUM"]
[null,null,"High"]
[]
["Technology adjustments"]
[null,"Adjust for solar?","Include",1]
[null,null,"Exclude"]
[]
[]
[null,"Adjust for efficiency?","Include",2]
[null,null,"Exclude"]
[]
[]
[null,"Adjust for battery storage?","Include",2]
[null,null,"Exclude"]
[]
[]
[null,"Adjust for EV?","Include",2]
[null,null,"Exclude"]
[]
[]
[null,"Adjust for microgeneration?","Include",2]
[null,null,"Exclude"]
[]
[null,null,null,null,null,null,"Number of simulations",null,null,null,null,null,null,null,null,null,1000,null,null,null,null,null,null,null,null,null,null,"Starting Point adjust.",null,{"$f":"Summary!$F$166","v":1}]
["Parameter selection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Growth Cap",{"$f":"Summary!$G$166","v":0.04},{"$f":"AC67+1","v":1.04}]
[null,"Model elasticities","Terminal station estimate",2,null,null,null,null,null,null,null,null,null,null,null,null,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026]
[null,null,"AEMO income elasticity",null,null,null,"Average energy use",null,null,null,null,null,null,null,null,null,141.16539764404297,145.43988990783691,148.56945864359537,143.79904556274414,146.70602035522461,146.94729932149252,139.2653137842814,139.17151323954263,139.24711449941,136.69644800821939,136.57367324829102]
[null,null,null,null,null,null,"Forecast average energy use",null,null,null,null,null,null,null,null,null,null,142.47153238171035,148.29084075957965,146.67191981378332,148.22775039032823,148.22775039032823,140.94835899236318,139.17673157523893,139.35843959866057,135.10545968402337,135.86457380562339,{"$f":"AD$66*IF(AB207>$AD$67,$AD$67*AA70,AB207*AA70)","v":135.64618237128562},{"$f":"IF(AC207>$AD$67,$AD$67*AB70,AC207*AB70)","v":136.55714200577765},137.55322441997157,138.48146435298196,139.46449642021511,140.46291982773613,140.82551227837786,141.06554592504602,142.06458759209599,143.15282127774606,144.13415153505483,145.12821349378947]
[null,null,null,null,null,null,"Low forecast",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA70","v":135.86457380562339},{"$f":"AB70*AB233","v":135.45778633877913},{"$f":"AC70*AC233","v":136.16289825425716},{"$f":"AD70*AD233","v":137.07000218144432},{"$f":"AE70*AE233","v":137.53973856188122},137.43653629906461,136.87894145874677,135.93942570768453,135.29129224285307,135.37570148121941,135.70254697705542,136.13039855567212,136.64708544998211]
[null,null,null,null,null,null,"High forecast",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA71","v":135.86457380562339},{"$f":"AB70*AB234","v":135.675413996732},{"$f":"AC70*AC234","v":138.06832409053686},{"$f":"AD70*AD234","v":141.34209286164588},{"$f":"AE70*AE234","v":143.56483112221125},145.53101701913351,147.32963292076533,148.69056933085534,149.87246753929963,151.39937277788738,152.87982966587037,154.07279985712498,155.09413810660575]
["Average demand model used"]
[null,"Error correction model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2004/05","2005/06","2006/07","2007/08","2008/09","2009/10","2010/11","2011/12","2012/13","2013/14","2014/15","2015/16","2016/17","2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25","2025/26","2026/27"]
[null,null,null,null,null,null,"Summer maxima",null,null,null,null,null,null,null,null,null,258.15542602539062,263.326904296875,268.90716552734375,264.96405029296875,294.62445068359375,278.121826171875,270.52008056640625,257.51507568359375,266.65902709960937,275.65765380859375,266.25927734375]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,267.789696894462,278.84084719076463,263.20372816119897,264.65441477952999,275.7525349927393,245.15138700132809,254.26348097901462,259.98900211552274,265.77039794942198,251.24426872047184,{"$f":"AB77*AB238","v":247.19790560369171},{"$f":"AC77*AC238","v":250.92008836161534},255.25962436759596,256.59926592467446,262.00472162588164,263.16833838940943,264.91660634816202,267.99375144975522,276.19595149598445,278.76109985703641,281.8518913782263,288.63936426561673]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,282.41303400499356,296.58912529963709,279.45434800535833,282.46277260565881,294.53768217408219,262.25496284310702,271.90921244159148,277.80770735899267,282.49001222162525,268.79178465022665,{"$f":"AD$66*IF(AB214>$AD$67,$AD$67*AA77,AB214*AA77)","v":269.46210631379574},{"$f":"IF(AC214>$AD$67,$AD$67*AB77,AC214*AB77)","v":273.77625559095384},278.91168379253992,282.66391493056943,288.27039645817359,290.03820983581852,292.75593647045923,296.77242223464407,305.44042403857071,308.52943831878792,311.520186708057,320.16551312555811]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,300.3184662282095,314.12402905262712,295.82807920069826,299.507057364704,312.09788656010898,277.97471820078908,290.05173047326502,296.45223310599306,300.13405461135079,287.1214000951847,{"$f":"AB77*AB240","v":291.56386058871658},{"$f":"AC77*AC240","v":296.55542648588994},303.3355873851018,309.71367576547794,313.27275869263161,315.16595601017963,318.57752354507312,324.94111348382773,334.5954246255227,338.98347017625133,342.06607290071969,348.60182212556208]
["Climatic adjustments"]
[null,"Temperature","Stable",2,null,null,null,null,null,null,null,null,null,null,null,null,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026]
[null,null,"CSIRO trends",null,null,null,"Winter maxima",null,null,null,null,null,null,null,null,null,204.4267578125,208.07742309570312,221.42559814453125,206.51747131347656,202.48204040527344,196.60816955566406,189.3419189453125,187.56900024414062,180.073486328125,192.9459228515625,196.58590698242187]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,175.0066711494427,180.16165513987428,184.07626735862547,184.49445147810101,182.48482299277697,183.9566071093081,180.82798410059934,180.84928101254371,171.85249118349407,169.9742987401379,{"$f":"AB83*AB244","v":171.25464717012267},{"$f":"AC83*AC244","v":173.48084683300263},176.83611220486353,180.01590347757397,183.22107985724449,187.267899269156,190.82652582591945,192.57454409583556,196.20048855374958,199.71147857092018,203.01940855420753,207.37486600925641]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,180.39347303065188,185.2668022563106,188.60439879266048,189.82394032350285,187.36836845682109,188.20597843419131,184.77892831758078,184.71484495106387,175.4731015001224,173.36346327803429,{"$f":"AD$66*IF(AB220>$AD$67,$AD$67*AA83,AB220*AA83)","v":175.21477184949021},{"$f":"IF(AC220>$AD$67,$AD$67*AB83,AC220*AB83)","v":177.11507041745148},180.6665390265743,184.06584957662864,187.25159786523184,191.45641422582273,195.02391273949215,196.85372243807095,200.46735212620985,204.50681533314165,207.7730734530216,212.19524715182558]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,189.09952957640047,193.2061437342162,196.69149105370997,199.98061121110715,195.17847463389029,195.38767512725803,191.32430976425036,194.12915046353618,181.11551669858008,178.52671853238118,{"$f":"AB83*AB246","v":179.93238077714773},{"$f":"AC83*AC246","v":181.90939416894363},185.10515335396047,188.63013341927706,192.53138316576363,196.79846421733077,200.19626984147297,201.73817371424988,205.65783683378561,209.99009291077334,213.03303894228677,217.72784944154137]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026]
[null,null,null,null,null,null,"Annual maxima",null,null,null,null,null,null,null,null,null,{"$f":"MAX(Q75,Q81)","v":258.15542602539062},263.326904296875,268.90716552734375,264.96405029296875,294.62445068359375,278.121826171875,270.52008056640625,257.51507568359375,266.65902709960937,275.65765380859375,{"$f":"MAX(AA75,AA81)","v":266.25927734375}]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,267.789696894462,278.84084719076463,263.20372816119897,264.65441477952999,275.7525349927393,245.15138700132809,254.26348097901462,259.98900211552274,265.77039794942198,251.24426872047184,{"$f":"AB89*AB250","v":247.19790560369171},{"$f":"AC89*AC250","v":250.92008836161534},255.25962436759596,256.59926592467446,262.00472162588164,263.16833838940943,264.91660634816202,267.99375144975522,276.19595149598445,278.76109985703641,281.8518913782263,288.63936426561673]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,282.41303400499356,296.58912529963709,279.45434800535833,282.46277260565881,294.53768217408219,262.25496284310702,271.90921244159148,277.80770735899267,282.49001222162525,268.79178465022665,{"$f":"AD$66*IF(AB226>$AD$67,$AD$67*AA89,AB226*AA89)","v":269.46210631379574},{"$f":"IF(AC226>$AD$67,$AD$67*AB89,AC226*AB89)","v":273.77625559095384},278.91168379253992,282.66391493056943,288.27039645817359,290.03820983581852,292.75593647045923,296.77242223464407,305.44042403857071,308.52943831878792,311.520186708057,320.16551312555811]
["Time of use tariffs",null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,300.3184662282095,314.12402905262712,295.82807920069826,299.507057364704,312.09788656010898,277.97471820078908,290.05173047326502,296.45223310599306,300.13405461135079,287.1214000951847,{"$f":"AB89*AB252","v":291.56386058871658},{"$f":"AC89*AC252","v":296.55542648588994},303.3355873851018,309.71367576547794,313.27275869263161,315.16595601017963,318.57752354507312,324.94111348382773,334.5954246255227,338.98347017625133,342.06607290071969,348.60182212556208]
[null,"Current",0.23968185526172561]
[null,"Residential demand on time of use tariffs by 2025",0.5]
[null,null,null,null,null,null,"Summer block load adjustments"]
[null,"CDD critical temperature",18.5,null,null,null,null,null,null,null,null,null,null,null,null,null,"2014/15","2015/16","2016/17","2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25","2025/26","2026/27"]
[null,"HDD critical temperature",16.5,null,null,null,"Average energy use"]
[null,null,null,null,null,null,"Maximum demand",null,null,null,null,null,null,null,null,null,{"$f":"INDEX('Block Loads'!B$3:B$30,SHTS!$D$3)","v":0},{"$f":"INDEX('Block Loads'!C$3:C$30,SHTS!$D$3)","v":0},{"$f":"INDEX('Block Loads'!D$3:D$30,SHTS!$D$3)","v":4},{"$f":"INDEX('Block Loads'!E$3:E$30,SHTS!$D$3)","v":6},{"$f":"INDEX('Block Loads'!F$3:F$30,SHTS!$D$3)","v":8},{"$f":"INDEX('Block Loads'!G$3:G$30,SHTS!$D$3)","v":10},{"$f":"INDEX('Block Loads'!H$3:H$30,SHTS!$D$3)","v":12},{"$f":"INDEX('Block Loads'!I$3:I$30,SHTS!$D$3)","v":12},{"$f":"INDEX('Block Loads'!J$3:J$30,SHTS!$D$3)","v":12},{"$f":"INDEX('Block Loads'!K$3:K$30,SHTS!$D$3)","v":12},{"$f":"INDEX('Block Loads'!L$3:L$30,SHTS!$D$3)","v":12},{"$f":"INDEX('Block Loads'!M$3:M$30,SHTS!$D$3)","v":12},{"$f":"INDEX('Block Loads'!N$3:N$30,SHTS!$D$3)","v":12}]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,{"$f":"Q96","v":0},{"$f":"R96","v":0},4,6,8,10,12,12,12,12,12,12,12]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,{"$f":"Q97","v":0},0,4,6,8,10,12,12,12,12,12,12,12]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,0,0,4,6,8,10,12,12,12,12,12,12,12]
[]
[null,null,null,null,null,null,"Winter block load adjustments"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026]
[null,null,null,null,null,null,"Average energy use"]
[null,null,null,null,null,null,"Maximum demand",null,null,null,null,null,null,null,null,null,{"$f":"INDEX('Block Loads'!P$3:P$30,SHTS!$D$3)","v":0},{"$f":"INDEX('Block Loads'!Q$3:Q$30,SHTS!$D$3)","v":0},{"$f":"INDEX('Block Loads'!R$3:R$30,SHTS!$D$3)","v":0},{"$f":"INDEX('Block Loads'!S$3:S$30,SHTS!$D$3)","v":4},{"$f":"INDEX('Block Loads'!T$3:T$30,SHTS!$D$3)","v":6},{"$f":"INDEX('Block Loads'!U$3:U$30,SHTS!$D$3)","v":8},{"$f":"INDEX('Block Loads'!V$3:V$30,SHTS!$D$3)","v":10},{"$f":"INDEX('Block Loads'!W$3:W$30,SHTS!$D$3)","v":12},{"$f":"INDEX('Block Loads'!X$3:X$30,SHTS!$D$3)","v":12},{"$f":"INDEX('Block Loads'!Y$3:Y$30,SHTS!$D$3)","v":12},{"$f":"INDEX('Block Loads'!Z$3:Z$30,SHTS!$D$3)","v":12},{"$f":"INDEX('Block Loads'!AA$3:AA$30,SHTS!$D$3)","v":12},{"$f":"INDEX('Block Loads'!AB$3:AB$30,SHTS!$D$3)","v":12}]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,{"$f":"Q104","v":0},{"$f":"R104","v":0},0,4,6,8,10,12,12,12,12,12,12]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,{"$f":"Q105","v":0},0,0,4,6,8,10,12,12,12,12,12,12]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,0,0,0,4,6,8,10,12,12,12,12,12,12]
[]
[null,null,null,null,null,null,"Annual block load adjustments"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026]
[null,null,null,null,null,null,"Average energy use"]
[null,null,null,null,null,null,"Maximum demand",null,null,null,null,null,null,null,null,null,{"$f":"INDEX('Block Loads'!AD$3:AD$30,SHTS!$D$3)","v":0},{"$f":"INDEX('Block Loads'!AE$3:AE$30,SHTS!$D$3)","v":0},{"$f":"INDEX('Block Loads'!AF$3:AF$30,SHTS!$D$3)","v":4},{"$f":"INDEX('Block Loads'!AG$3:AG$30,SHTS!$D$3)","v":6},{"$f":"INDEX('Block Loads'!AH$3:AH$30,SHTS!$D$3)","v":8},{"$f":"INDEX('Block Loads'!AI$3:AI$30,SHTS!$D$3)","v":10},{"$f":"INDEX('Block Loads'!AJ$3:AJ$30,SHTS!$D$3)","v":12},{"$f":"INDEX('Block Loads'!AK$3:AK$30,SHTS!$D$3)","v":12},{"$f":"INDEX('Block Loads'!AL$3:AL$30,SHTS!$D$3)","v":12},{"$f":"INDEX('Block Loads'!AM$3:AM$30,SHTS!$D$3)","v":12},{"$f":"INDEX('Block Loads'!AN$3:AN$30,SHTS!$D$3)","v":12},{"$f":"INDEX('Block Loads'!AO$3:AO$30,SHTS!$D$3)","v":12},{"$f":"INDEX('Block Loads'!AP$3:AP$30,SHTS!$D$3)","v":12}]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,{"$f":"Q112","v":0},{"$f":"R112","v":0},4,6,8,10,12,12,12,12,12,12,12]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,{"$f":"Q112","v":0},{"$f":"R112","v":0},4,6,8,10,12,12,12,12,12,12,12]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,{"$f":"Q112","v":0},{"$f":"R112","v":0},4,6,8,10,12,12,12,12,12,12,12]
[]
[null,null,null,null,null,null,"Windfarm Adjustment"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026]
[null,null,null,null,null,null,"Average energy use"]
[null,null,null,null,null,null,"Maximum demand",null,null,null,null,null,null,null,null,null,{"$f":"$R$120","v":-4.381661197547885},-4.381661197547885,{"$f":"$R$120","v":-4.381661197547885},-4.381661197547885,-4.381661197547885,-4.381661197547885,-4.381661197547885,-4.381661197547885,-4.381661197547885,-4.381661197547885,-4.381661197547885,-4.381661197547885,-4.381661197547885]
[]
[null,null,null,null,null,null,"Solar Adjustment"]
[null,null,null,null,null,null,"New major customers",null,null,null,null,null,null,null,null,null,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026]
[null,null,null,null,null,null,"Average energy use"]
[null,null,null,null,null,null,"Maximum demand",null,null,null,null,null,null,null,null,null,null,{"$f":"(INDEX('Technology Adjustments'!C$6:C$33,$D$3)/1000)-INDEX('Technology Adjustments'!$P$6:$P$33,$D$3)*0.44/(0.18*8.76)*R129","v":0.94859952173906281},{"$f":"(INDEX('Technology Adjustments'!D$6:D$33,$D$3)/1000)-INDEX('Technology Adjustments'!$P$6:$P$33,$D$3)*0.44/(0.18*8.76)*S129","v":1.8314922359971013},{"$f":"(INDEX('Technology Adjustments'!E$6:E$33,$D$3)/1000)-INDEX('Technology Adjustments'!$P$6:$P$33,$D$3)*0.44/(0.18*8.76)*T129","v":2.7413485354009683},{"$f":"(INDEX('Technology Adjustments'!F$6:F$33,$D$3)/1000)-INDEX('Technology Adjustments'!$P$6:$P$33,$D$3)*0.44/(0.18*8.76)*U129","v":3.5583776737046851},{"$f":"(INDEX('Technology Adjustments'!G$6:G$33,$D$3)/1000)-INDEX('Technology Adjustments'!$P$6:$P$33,$D$3)*0.44/(0.18*8.76)*V129","v":4.2595757816937834},{"$f":"(INDEX('Technology Adjustments'!H$6:H$33,$D$3)/1000)-INDEX('Technology Adjustments'!$P$6:$P$33,$D$3)*0.44/(0.18*8.76)*W129","v":4.8992587291055205},{"$f":"(INDEX('Technology Adjustments'!I$6:I$33,$D$3)/1000)-INDEX('Technology Adjustments'!$P$6:$P$33,$D$3)*0.44/(0.18*8.76)*X129","v":5.5033566721976417},{"$f":"(INDEX('Technology Adjustments'!J$6:J$33,$D$3)/1000)-INDEX('Technology Adjustments'!$P$6:$P$33,$D$3)*0.44/(0.18*8.76)*Y129","v":6.029366974064116},{"$f":"(INDEX('Technology Adjustments'!K$6:K$33,$D$3)/1000)-INDEX('Technology Adjustments'!$P$6:$P$33,$D$3)*0.44/(0.18*8.76)*Z129","v":6.3557803795626056},{"$f":"(INDEX('Technology Adjustments'!L$6:L$33,$D$3)/1000)-INDEX('Technology Adjustments'!$P$6:$P$33,$D$3)*0.44/(0.18*8.76)*AA129","v":6.595426876724809},{"$f":"(INDEX('Technology Adjustments'!M$6:M$33,$D$3)/1000)-INDEX('Technology Adjustments'!$P$6:$P$33,$D$3)*0.44/(0.18*8.76)*AB129","v":6.7326024090700907},{"$f":"(INDEX('Technology Adjustments'!N$6:N$33,$D$3)/1000)-INDEX('Technology Adjustments'!$P$6:$P$33,$D$3)*0.44/(0.18*8.76)*AC129","v":6.901945689922182}]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,{"$f":"R$125","v":0.94859952173906281},1.8314922359971013,2.7413485354009683,3.5583776737046851,4.2595757816937834,4.8992587291055205,5.5033566721976417,6.029366974064116,6.3557803795626056,6.595426876724809,6.7326024090700907,6.901945689922182]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,0.94859952173906281,1.8314922359971013,2.7413485354009683,3.5583776737046851,4.2595757816937834,4.8992587291055205,5.5033566721976417,6.029366974064116,6.3557803795626056,6.595426876724809,6.7326024090700907,6.901945689922182]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,0.94859952173906281,1.8314922359971013,2.7413485354009683,3.5583776737046851,4.2595757816937834,4.8992587291055205,5.5033566721976417,6.029366974064116,6.3557803795626056,6.595426876724809,6.7326024090700907,6.901945689922182]
[null,null,null,null,null,null,"Used to subtract historical trend",null,null,null,null,null,null,null,null,null,null,1,2,3,4,5,6,7,8,9,10,11,12]
[]
[null,null,null,null,null,null,"Technology Adjustment"]
[null,null,null,null,null,null,"New major customers",null,null,null,null,null,null,null,null,null,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026]
[null,null,null,null,null,null,"Average energy use"]
[null,null,null,null,null,null,"Maximum demand",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,{"$f":"R$134","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,null,null,"Including Block Loads"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2004/05","2005/06","2006/07","2007/08","2008/09","2009/10","2010/11","2011/12","2012/13","2013/14","2014/15","2015/16","2016/17","2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25","2025/26","2026/27"]
[null,null,null,null,null,null,"Summer maxima",null,null,null,null,null,null,null,null,null,{"$f":"Q75","v":258.15542602539062},263.326904296875,268.90716552734375,264.96405029296875,294.62445068359375,278.121826171875,270.52008056640625,257.51507568359375,266.65902709960937,275.65765380859375,{"$f":"AA75","v":266.25927734375}]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,{"$f":"R76+H97-SUM(H125,H135)","v":267.789696894462},{"$f":"S76+I97-SUM(I125,I135)","v":278.84084719076463},{"$f":"T76+J97-SUM(J125,J135)","v":263.20372816119897},264.65441477952999,275.7525349927393,245.15138700132809,254.26348097901462,259.98900211552274,265.77039794942198,251.24426872047184,{"$f":"AB76+R97-SUM(R125,R135)+S161","v":246.24930608195265},{"$f":"AC76+S97-SUM(S125,S135)+T161","v":253.08859612561824},258.518275832195,261.04088825096977,267.74514584418785,270.26907966030393,271.41324967596438,273.96438447569113,281.84017111642186,284.16567298031163,287.11928896915623,293.73741857569456]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,{"$f":"R77+H98-SUM(H126,H136)","v":282.41303400499356},296.58912529963709,279.45434800535833,282.46277260565881,294.53768217408219,262.25496284310702,271.90921244159148,277.80770735899267,282.49001222162525,268.79178465022665,{"$f":"AB77+R98-SUM(R126,R136)+S162","v":268.51350679205666},275.94476335495676,282.17033525713896,287.10553725686475,294.0108206764798,297.13895110671302,299.25257979826159,302.74305526057998,311.08464365900812,313.93401144206314,316.78758429898693,{"$f":"AM77+AC98-SUM(AC126,AC136)+AD162","v":325.26356743563593}]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,300.3184662282095,314.12402905262712,295.82807920069826,299.507057364704,312.09788656010898,277.97471820078908,290.05173047326502,296.45223310599306,300.13405461135079,287.1214000951847,290.6152610669775,298.72393424989286,306.59423884970084,314.15529809177326,319.01318291093781,322.26669728107413,325.07416687287548,330.91174650976365,340.23964424596011,344.38804329952654,347.33347049164962,353.69987643563991]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026]
[null,null,null,null,null,null,"Winter maxima",null,null,null,null,null,null,null,null,null,{"$f":"Q81","v":204.4267578125},208.07742309570312,221.42559814453125,206.51747131347656,202.48204040527344,196.60816955566406,189.3419189453125,187.56900024414062,180.073486328125,192.9459228515625,{"$f":"AA81","v":196.58590698242187}]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,{"$f":"R82+H105-SUM(H126,H135)","v":175.0066711494427},180.16165513987428,184.07626735862547,184.49445147810101,182.48482299277697,183.9566071093081,180.82798410059934,180.84928101254371,171.85249118349407,169.9742987401379,{"$f":"AB82+R105-SUM(R126,R135)+S168","v":170.30604764838361},{"$f":"AC82+S105-SUM(S126,S135)+T168","v":171.64935459700553},178.09476366946257,182.45752580386929,186.96150407555069,192.36864054005048,197.32316915372181,198.54517712177145,201.84470817418696,205.11605169419536,208.28680614513743,212.47292031933424]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,180.39347303065188,185.2668022563106,188.60439879266048,189.82394032350285,187.36836845682109,188.20597843419131,184.77892831758078,184.71484495106387,175.4731015001224,173.36346327803429,{"$f":"AB83+R106-SUM(R127,R136)+S169","v":174.26617232775115},175.28357818145437,181.92519049117334,186.50747190292395,190.99202208353807,196.5571554967172,201.52055606729451,202.82435546400683,206.11157174664723,209.91138845641683,213.0404710439515,217.29330146190341]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,189.09952957640047,193.2061437342162,196.69149105370997,199.98061121110715,195.17847463389029,195.38767512725803,191.32430976425036,194.12915046353618,181.11551669858008,178.52671853238118,178.98378125540867,180.07790193294653,186.36380481855952,191.07175574557237,196.27180738406986,201.89920548822525,206.69291316927533,207.70880674018576,211.30205645422299,215.39466603404853,218.30043653321667,222.82590375161919]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026]
[null,null,null,null,null,null,"Annual maxima",null,null,null,null,null,null,null,null,null,{"$f":"MAX(Q75,Q81)","v":258.15542602539062},263.326904296875,268.90716552734375,264.96405029296875,294.62445068359375,278.121826171875,270.52008056640625,257.51507568359375,266.65902709960937,275.65765380859375,266.25927734375]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,{"$f":"R88+H113-SUM(H126,H135)","v":267.789696894462},278.84084719076463,263.20372816119897,264.65441477952999,275.7525349927393,245.15138700132809,254.26348097901462,259.98900211552274,265.77039794942198,251.24426872047184,{"$f":"AB88+R113-SUM(R126,R135)+S175","v":246.24930608195265},{"$f":"AC88+S113-SUM(S126,S135)+T175","v":253.08859612561824},258.518275832195,261.04088825096977,267.74514584418785,270.26907966030393,271.41324967596438,273.96438447569113,281.84017111642186,284.16567298031163,287.11928896915623,293.73741857569456]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,282.41303400499356,296.58912529963709,279.45434800535833,282.46277260565881,294.53768217408219,262.25496284310702,271.90921244159148,277.80770735899267,282.49001222162525,268.79178465022665,{"$f":"AB89+R114-SUM(R127,R136)+S176","v":268.51350679205666},275.94476335495676,282.17033525713896,287.10553725686475,294.0108206764798,297.13895110671302,299.25257979826159,302.74305526057998,311.08464365900812,313.93401144206314,316.78758429898693,325.26356743563593]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,300.3184662282095,314.12402905262712,295.82807920069826,299.507057364704,312.09788656010898,277.97471820078908,290.05173047326502,296.45223310599306,300.13405461135079,287.1214000951847,290.6152610669775,298.72393424989286,306.59423884970084,314.15529809177326,319.01318291093781,322.26669728107413,{"$f":"AH90+X115-SUM(X128,X137)+Y177","v":325.07416687287548},330.91174650976365,340.23964424596011,344.38804329952654,347.33347049164962,353.69987643563991]
[]
[null,null,null,null,null,null,"Summer industrial adjustments (MW)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Summer industrial adjustments"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2013/14","2014/15","2015/16","2016/17","2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25","2025/26","2026/27",null,"Peak industrial load",null,{"$f":"CHOOSE($D$3,'Industrial adjustments'!C4,'Industrial adjustments'!C5,'Industrial adjustments'!C6,'Industrial adjustments'!C7,'Industrial adjustments'!C8,'Industrial adjustments'!C9,'Industrial adjustments'!C10,'Industrial adjustments'!C11,'Industrial adjustments'!C12,'Industrial adjustments'!C13,'Industrial adjustments'!C14,'Industrial adjustments'!C15,'Industrial adjustments'!C16,'Industrial adjustments'!C17,'Industrial adjustments'!C18,'Industrial adjustments'!C19,'Industrial adjustments'!C20,'Industrial adjustments'!C21,'Industrial adjustments'!C22,'Industrial adjustments'!C23,'Industrial adjustments'!C24,'Industrial adjustments'!C25,'Industrial adjustments'!C26,'Industrial adjustments'!C27,'Industrial adjustments'!C28,'Industrial adjustments'!C29,'Industrial adjustments'!C30,'Industrial adjustments'!C31)","v":0}]
[null,null,null,null,null,null,"Peak industrial load",null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AH$159","v":0},0,0,0,0,0,0,0,0,0,{"$f":"$AH$159","v":0},0,null,"Proportion of MD",null,{"$f":"AH159/AA75","v":0}]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,null,{"$f":"-AB76*$AH$160+S$160","v":0},0,0,0,0,0,0,0,0,0,{"$f":"-AL76*$AH$160+AC$160","v":0},0]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,null,null,"Winter industrial adjustments (MW)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Winter industrial adjustments"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,null,"Peak industrial load",null,{"$f":"CHOOSE($D$3,'Industrial adjustments'!C36,'Industrial adjustments'!C37,'Industrial adjustments'!C38,'Industrial adjustments'!C39,'Industrial adjustments'!C40,'Industrial adjustments'!C41,'Industrial adjustments'!C42,'Industrial adjustments'!C43,'Industrial adjustments'!C44,'Industrial adjustments'!C45,'Industrial adjustments'!C46,'Industrial adjustments'!C47,'Industrial adjustments'!C48,'Industrial adjustments'!C49,'Industrial adjustments'!C50,'Industrial adjustments'!C51,'Industrial adjustments'!C52,'Industrial adjustments'!C53,'Industrial adjustments'!C54,'Industrial adjustments'!C55,'Industrial adjustments'!C56,'Industrial adjustments'!C57,'Industrial adjustments'!C58,'Industrial adjustments'!C59,'Industrial adjustments'!C60,'Industrial adjustments'!C61,'Industrial adjustments'!C62,'Industrial adjustments'!C63)","v":0}]
[null,null,null,null,null,null,"Peak industrial load",null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AH$166","v":0},0,0,0,0,0,0,0,0,0,{"$f":"$AH$166","v":0},0,null,"Maximum demand",null,{"$f":"AH166/Z81","v":0}]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,null,{"$f":"-AB82*$AH$167+S$167","v":0},0,0,0,0,0,0,0,0,0,{"$f":"-AL82*$AH$167+AC$167","v":0},0]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,null,null,"Annual industrial adjustments (MW)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026]
[null,null,null,null,null,null,"Peak industrial load",null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AH$159","v":0},0,0,0,0,0,0,0,0,0,{"$f":"$AH$159","v":0},0]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,null,{"$f":"-$AH$160*AB88+S$174","v":0},0,0,0,0,0,0,0,0,0,{"$f":"-$AH$160*AL88+AC$174","v":0},0]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,null,null,"Original Pre Adjustment B4 cap"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026]
[null,null,null,null,null,null,"Average energy use",null,null,null,null,null,null,null,null,null,141.16539764404297,145.43988990783691,148.56945864359537,143.79904556274414,146.70602035522461,146.94729932149252,139.2653137842814,139.17151323954263,139.24711449941,136.69644800821939,136.57367324829102]
[null,null,null,null,null,null,"Forecast average energy use",null,null,null,null,null,null,null,null,null,null,142.47153238171035,148.29084075957965,146.67191981378332,148.22775039032823,148.22775039032823,140.94835899236318,139.17673157523893,139.35843959866057,135.10545968402337,135.86457380562339,135.64618237128562,136.55714200577765,137.5532244199716,138.48146435298199,139.46449642021514,140.46291982773616,140.82551227837789,141.06554592504605,142.06458759209605,143.15282127774614,144.13415153505491,145.12821349378956]
[null,null,null,null,null,null,"Low forecast",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA182","v":135.86457380562339},135.45778633877913,136.16289825425716,137.07000218144435,137.53973856188125,137.43653629906464,136.87894145874679,135.93942570768456,135.2912922428531,135.37570148121947,135.7025469770555,136.1303985556722,136.6470854499822]
[null,null,null,null,null,null,"High forecast",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA183","v":135.86457380562339},135.675413996732,138.06832409053686,141.34209286164591,143.5648311222113,145.53101701913354,147.32963292076536,148.69056933085537,149.87246753929969,151.39937277788744,152.87982966587046,154.07279985712506,155.09413810660584]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2004/05","2005/06","2006/07","2007/08","2008/09","2009/10","2010/11","2011/12","2012/13","2013/14","2014/15","2015/16","2016/17","2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25","2025/26","2026/27"]
[null,null,null,null,null,null,"Summer maxima",null,null,null,null,null,null,null,null,null,258.15542602539062,263.326904296875,268.90716552734375,264.96405029296875,294.62445068359375,278.121826171875,270.52008056640625,257.51507568359375,266.65902709960937,275.65765380859375,266.25927734375]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,267.789696894462,278.84084719076463,263.20372816119897,264.65441477952999,275.7525349927393,245.15138700132809,254.26348097901462,259.98900211552274,265.77039794942198,251.24426872047184,247.19790560369171,250.92008836161534,255.25962436759596,256.5992659246744,262.00472162588159,263.16833838940937,264.91660634816196,267.99375144975517,276.19595149598439,278.76109985703636,281.85189137822624,288.63936426561668]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,282.41303400499356,296.58912529963709,279.45434800535833,282.46277260565881,294.53768217408219,262.25496284310702,271.90921244159148,277.80770735899267,282.49001222162525,268.79178465022665,269.46210631379574,273.77625559095384,278.91168379253992,282.66391493056938,288.27039645817354,290.03820983581846,292.75593647045918,296.77242223464401,305.44042403857065,308.52943831878787,311.52018670805694,320.16551312555805]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,300.3184662282095,314.12402905262712,295.82807920069826,299.507057364704,312.09788656010898,277.97471820078908,290.05173047326502,296.45223310599306,300.13405461135079,287.1214000951847,291.56386058871658,296.55542648588994,303.3355873851018,309.71367576547783,313.27275869263156,315.16595601017951,318.57752354507306,324.94111348382768,334.59542462552264,338.98347017625127,342.06607290071963,348.60182212556202]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026]
[null,null,null,null,null,null,"Winter maxima",null,null,null,null,null,null,null,null,null,204.4267578125,208.07742309570312,221.42559814453125,206.51747131347656,202.48204040527344,196.60816955566406,189.3419189453125,187.56900024414062,180.073486328125,192.9459228515625,196.58590698242187]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,175.0066711494427,180.16165513987428,184.07626735862547,184.49445147810101,182.48482299277697,183.9566071093081,180.82798410059934,180.84928101254371,171.85249118349407,169.9742987401379,171.25464717012264,173.4808468330026,176.8361122048635,180.01590347757394,183.22107985724446,187.26789926915598,190.82652582591942,192.57454409583553,196.20048855374958,199.71147857092018,203.01940855420753,207.37486600925641]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,180.39347303065188,185.2668022563106,188.60439879266048,189.82394032350285,187.36836845682109,188.20597843419131,184.77892831758078,184.71484495106387,175.4731015001224,173.36346327803429,175.21477184949018,177.11507041745145,180.66653902657427,184.06584957662861,187.25159786523182,191.4564142258227,195.02391273949212,196.85372243807092,200.46735212620985,204.50681533314165,207.7730734530216,212.19524715182558]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,189.09952957640047,193.2061437342162,196.69149105370997,199.98061121110715,195.17847463389029,195.38767512725803,191.32430976425036,194.12915046353618,181.11551669858008,178.52671853238118,179.9323807771477,181.90939416894358,185.10515335396045,188.63013341927703,192.5313831657636,196.79846421733077,200.19626984147294,201.73817371424985,205.65783683378558,209.99009291077337,213.03303894228679,217.72784944154137]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026]
[null,null,null,null,null,null,"Annual maxima",null,null,null,null,null,null,null,null,null,{"$f":"MAX(Q187,Q193)","v":258.15542602539062},263.326904296875,268.90716552734375,264.96405029296875,294.62445068359375,278.121826171875,270.52008056640625,257.51507568359375,266.65902709960937,275.65765380859375,{"$f":"MAX(AA187,AA193)","v":266.25927734375}]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,267.789696894462,278.84084719076463,263.20372816119897,264.65441477952999,275.7525349927393,245.15138700132809,254.26348097901462,259.98900211552274,265.77039794942198,251.24426872047184,247.19790560369171,250.92008836161534,255.25962436759596,256.5992659246744,262.00472162588159,263.16833838940937,264.91660634816196,267.99375144975517,276.19595149598439,278.76109985703636,281.85189137822624,288.63936426561668]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,282.41303400499356,296.58912529963709,279.45434800535833,282.46277260565881,294.53768217408219,262.25496284310702,271.90921244159148,277.80770735899267,282.49001222162525,268.79178465022665,269.46210631379574,273.77625559095384,278.91168379253992,282.66391493056938,288.27039645817354,290.03820983581846,292.75593647045918,296.77242223464401,305.44042403857065,308.52943831878787,311.52018670805694,320.16551312555805]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,300.3184662282095,314.12402905262712,295.82807920069826,299.507057364704,312.09788656010898,277.97471820078908,290.05173047326502,296.45223310599306,300.13405461135079,287.1214000951847,291.56386058871658,296.55542648588994,303.3355873851018,309.71367576547783,313.27275869263156,315.16595601017951,318.57752354507306,324.94111348382768,334.59542462552264,338.98347017625127,342.06607290071963,348.60182212556202]
[]
[null,null,null,null,null,null,"Original Pre Adjustment growth p.a. B4 cap"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026]
[null,null,null,null,null,null,"Average energy use"]
[null,null,null,null,null,null,"Forecast average energy use",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB182/AA182","v":0.99839257999182174},{"$f":"AC182/AB182","v":1.006715704183982},1.0072942535232012,1.0067482237288479,1.0070986544793277,1.0071589790459121,1.0025814104611126,1.0017044755796356,1.007082109671066,1.007660133352688,1.0068551234167071,1.00689678294941]
[null,null,null,null,null,null,"Low forecast",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB183/AA183","v":0.99700593425165973},1.0052053996638817,1.0066619023156613,1.0034269816368362,0.99924965494412232,0.99594289222260002,0.9931361556346826,0.99523218917942791,1.0006239073998557,1.0024143586497418,1.0031528632892133,1.0037955291381793]
[null,null,null,null,null,null,"High forecast",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.99860773265912561,1.0176370207638541,1.0237112226332399,1.0157259469954301,1.0136954564815983,1.01235898668526,1.0092373569601027,1.0079487099535847,1.0101880302877335,1.009778487590929,1.0078033197306795,1.0066289328838567]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2004/05","2005/06","2006/07","2007/08","2008/09","2009/10","2010/11","2011/12","2012/13","2013/14","2014/15","2015/16","2016/17","2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25","2025/26","2026/27"]
[null,null,null,null,null,null,"Summer maxima"]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB188/AA188","v":0.98389470479311902},{"$f":"AC188/AB188","v":1.0150575011905281},1.0172944941726891,1.0052481529752204,1.0210657488895309,1.0044412053199152,1.006643154603825,1.0116155236321769,1.0306059376454044,1.0092874220174413,1.0110875998221238,1.0240817006910985]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB189/AA189","v":1.0024938324080157},1.0160102262101898,1.0187577560022549,1.0134531156493984,1.0198344437739117,1.0061324832496334,1.009370236549795,1.0137195706861102,1.0292075717098581,1.0101133119165233,1.009693559245322,1.0277520584102728]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.0154724116421108,1.0171199746329829,1.0228630478273661,1.021026508743528,1.011491526547406,1.0060432874069509,1.0108246702089339,1.0199750122605693,1.0297109560504274,1.0131144816329742,1.0090936667881345,1.0191066865223413]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026]
[null,null,null,null,null,null,"Winter maxima"]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB194/AA194","v":1.0075326001605818},{"$f":"AC194/AB194","v":1.0129993533002843},1.0193408404046516,1.0179815719372223,1.0178049623269525,1.0220870841666503,1.0190028647229534,1.0091602478342594,1.0188287838090873,1.0178949096561947,1.016563544604236,1.0214534043127503]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB195/AA195","v":1.0106787701194389},1.0108455385804664,1.0200517584458069,1.0188153853412465,1.0173076553631799,1.0224554364743907,1.0186334760738889,1.0093824889105933,1.0183569284003544,1.0201502297710234,1.0159713900710801,1.0212836708111932]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.007873679952906,1.0109875353355351,1.0175678622845001,1.0190431222548195,1.0206820070355094,1.022163041585243,1.0172654072157283,1.0077019610505125,1.0194294567427169,1.0210653585765814,1.014490902829432,1.0220379454875375]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026]
[null,null,null,null,null,null,"Annual maxima"]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB200/AA200","v":0.98389470479311902},{"$f":"AC200/AB200","v":1.0150575011905281},1.0172944941726891,1.0052481529752204,1.0210657488895309,1.0044412053199152,1.006643154603825,1.0116155236321769,1.0306059376454044,1.0092874220174413,1.0110875998221238,1.0240817006910985]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB201/AA201","v":1.0024938324080157},1.0160102262101898,1.0187577560022549,1.0134531156493984,1.0198344437739117,1.0061324832496334,1.009370236549795,1.0137195706861102,1.0292075717098581,1.0101133119165233,1.009693559245322,1.0277520584102728]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.0154724116421108,1.0171199746329829,1.0228630478273661,1.021026508743528,1.011491526547406,1.0060432874069509,1.0108246702089339,1.0199750122605693,1.0297109560504274,1.0131144816329742,1.0090936667881345,1.0191066865223413]
[]
[null,null,null,null,null,null,"Original Pre Adjustment 90% & 10% ration to 50% PoE B4 cap"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026]
[null,null,null,null,null,null,"Average energy use"]
[null,null,null,null,null,null,"Forecast average energy use"]
[null,null,null,null,null,null,"Low forecast",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB183/AB182","v":0.99861112174914868},{"$f":"AC183/AC182","v":0.99711297596207882},0.99648701627631864,0.99319962570080622,0.98545895067774003,0.9744845232223226,0.96530396735902002,0.95906687459132611,0.95291658375778987,0.9479557983266319,0.9444701141669668,0.94156113522219931]
[null,null,null,null,null,null,"High forecast",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB184/AB182","v":1.0002154990648124},{"$f":"AC184/AC182","v":1.0110662984195677},1.0275447446444899,1.0367079218361821,1.0434986735307858,1.0488863046663885,1.0558496605141416,1.0624314148185632,1.06570803705561,1.0679484225410543,1.0689541528931328,1.0686697946105617]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2004/05","2005/06","2006/07","2007/08","2008/09","2009/10","2010/11","2011/12","2012/13","2013/14","2014/15","2015/16","2016/17","2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25","2025/26","2026/27"]
[null,null,null,null,null,null,"Summer maxima"]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB188/AB189","v":0.91737539272339541},{"$f":"AC188/AC189","v":0.91651515877444223},0.91519875000096151,0.90778925915500308,0.90888528563805215,0.90735747727301419,0.90490600990731274,0.90302781313644132,0.90425474088887037,0.90351540318498424,0.90476284813723962,0.90153171541752564]
[null,null,null,null,null,null,"Forecast - 50% PoE"]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB190/AB189","v":1.0820217528069893},{"$f":"AC190/AC189","v":1.0832036030508438},1.087568592539597,1.0956958402049752,1.0867323268072229,1.0866359856123271,1.0882017539453703,1.0949168087690844,1.0954523314283715,1.0987070537690371,1.0980542754402267,1.0888175266673779]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026]
[null,null,null,null,null,null,"Winter maxima"]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB194/AB195","v":0.97739845426520722},{"$f":"AC194/AC195","v":0.9794810030796185},0.97879836054673441,0.97799729766075572,0.97847538790623201,0.97812287995884861,0.97847757818714542,0.97826214160831226,0.97871541910837456,0.97655170193516605,0.97712088087348392,0.97728327468560028]
[null,null,null,null,null,null,"Forecast - 50% PoE"]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB196/AB195","v":1.0269247214596151},{"$f":"AC196/AC195","v":1.0270689769097128},1.0245679933390062,1.0247970161393152,1.0281962095956678,1.0279021729990572,1.0265216558796557,1.0248125929024052,1.0258919203178178,1.0268121997240016,1.0253159151080011,1.0260731678205648]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026]
[null,null,null,null,null,null,"Annual maxima"]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB200/AB201","v":0.91737539272339541},{"$f":"AC200/AC201","v":0.91651515877444223},0.91519875000096151,0.90778925915500308,0.90888528563805215,0.90735747727301419,0.90490600990731274,0.90302781313644132,0.90425474088887037,0.90351540318498424,0.90476284813723962,0.90153171541752564]
[null,null,null,null,null,null,"Forecast - 50% PoE"]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB202/AB201","v":1.0820217528069893},{"$f":"AC202/AC201","v":1.0832036030508438},1.087568592539597,1.0956958402049752,1.0867323268072229,1.0866359856123271,1.0882017539453703,1.0949168087690844,1.0954523314283715,1.0987070537690371,1.0980542754402267,1.0888175266673779]

{"sheet":"TGTS","index":23,"n_rows":252,"n_cols":39,"rows_kept":252,"cut":false,"hidden":false,"merged":[]}
["Terminal station:",null,"HYTS/TGTS/APD",null,null,null,"AVERAGE DEMAND",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MAXIMUM DEMAND"]
[null,"Which terminal station?"]
[null,null,"RCTS 22kV",10]
[null,null,"RCTS 66kV"]
[null,null,"WETS 66kV"]
[null,null,"KGTS 22kV"]
[null,null,"KGTS 66kV"]
[null,null,"HOTS 66kV"]
[null,null,"BETS 22kV"]
[null,null,"BETS 66kV"]
[null,null,"SHTS/GNTS"]
[null,null,"HYTS/TGTS/APD"]
[null,null,"BATS/ELTS"]
[null,null,"MLTS/GTS/PTH"]
[null,null,"ATS West"]
[null,null,"ATS-BLTS"]
[null,null,"BLTS 22kV"]
[null,null,"KTS East"]
[null,null,"KTS West"]
[null,null,"WMTS 66kV"]
[null,null,"WMTS 22kV"]
[null,null,"BTS 22kV"]
[null,null,"FBTS 66kV"]
[null,null,"RTS 66kV Bus 1&2"]
[null,null,"RTS 66kV Bus 3&4"]
[null,null,"RTS 22kV"]
[null,null,"SVTS 66kV"]
[null,null,"TSTS 66kV"]
[null,null,"Total Powercor"]
[null,null,"Total Citipower"]
[]
[]
["Scenarios"]
[null,"Population","Low",2]
[null,null,"Medium"]
[null,null,"High"]
[]
[null,"Electricity Prices","Low",2]
[null,null,"Medium"]
[null,null,"High"]
[]
[null,"Income","Low",2]
[null,null,"Medium",null,null,null,"SUMMER MAXIMUM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WINTER MAXIMUM"]
[null,null,"High"]
[]
["Technology adjustments"]
[null,"Adjust for solar?","Include",1]
[null,null,"Exclude"]
[]
[]
[null,"Adjust for efficiency?","Include",2]
[null,null,"Exclude"]
[]
[]
[null,"Adjust for battery storage?","Include",2]
[null,null,"Exclude"]
[]
[]
[null,"Adjust for EV?","Include",2]
[null,null,"Exclude"]
[]
[]
[null,"Adjust for microgeneration?","Include",2]
[null,null,"Exclude"]
[]
[null,null,null,null,null,null,"Number of simulations",null,null,null,null,null,null,null,null,null,1000,null,null,null,null,null,null,null,null,null,null,"Starting Point adjust.",null,{"$f":"Summary!$F$167","v":1}]
["Parameter selection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Growth Cap",{"$f":"Summary!$G$167","v":0.04},{"$f":"AC67+1","v":1.04}]
[null,"Model elasticities","Terminal station estimate",2,null,null,null,null,null,null,null,null,null,null,null,null,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026]
[null,null,"AEMO income elasticity",null,null,null,"Average energy use",null,null,null,null,null,null,null,null,null,101.3074525197347,105.15909353892009,109.51210943857829,111.47058455149333,117.56644725799561,115.84097067515056,116.46939245859782,116.67194557189941,113.79116408030193,113.00113201141357,111.28126589457194]
[null,null,null,null,null,null,"Forecast average energy use",null,null,null,null,null,null,null,null,null,null,105.03821528099364,110.63496722924093,109.85838046391831,115.96974229120468,115.96974229120468,115.96447106621069,116.55215243471433,115.23454628302466,113.22914619132462,112.25286325482068,{"$f":"AD$66*IF(AB207>$AD$67,$AD$67*AA70,AB207*AA70)","v":113.39198436060711},{"$f":"IF(AC207>$AD$67,$AD$67*AB70,AC207*AB70)","v":114.8952057990347},116.23305478658281,117.49889995320264,118.82787151936658,120.13750656820019,121.1045918038877,122.08654291397646,123.50058484928995,124.86855401518923,126.18312692760938,127.526835817815]
[null,null,null,null,null,null,"Low forecast",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA70","v":112.25286325482068},{"$f":"AB70*AB233","v":113.30544141492857},{"$f":"AC70*AC233","v":114.63075367379712},{"$f":"AD70*AD233","v":115.83410673258136},{"$f":"AE70*AE233","v":116.74034785512852},117.40947163693757,117.87597190198738,118.1821334923177,118.6842848325268,119.54880245946151,120.45651201390284,121.40100178330749,122.38400134969027]
[null,null,null,null,null,null,"High forecast",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA71","v":112.25286325482068},{"$f":"AB70*AB234","v":113.40739062473467},{"$f":"AC70*AC234","v":115.75765279248536},{"$f":"AD70*AD234","v":118.21341635294998},{"$f":"AE70*AE234","v":119.98472042131665},121.83057463177063,123.58922068666958,125.14600288051787,126.67317219826968,128.4154223979929,130.10421202753932,131.65995459239952,133.17539719789687]
["Average demand model used"]
[null,"Error correction model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2004/05","2005/06","2006/07","2007/08","2008/09","2009/10","2010/11","2011/12","2012/13","2013/14","2014/15","2015/16","2016/17","2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25","2025/26","2026/27"]
[null,null,null,null,null,null,"Summer maxima",null,null,null,null,null,null,null,null,null,157.86036682128906,150.86595153808594,175.08906555175781,176.96414184570312,199.87168884277344,178.17730712890625,170.806640625,166.87982177734375,174.25497436523438,184.50022888183594,170.51438903808594]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,152.19169082784421,160.46010390058541,159.46257046612206,166.69419597339734,168.08775664561622,167.84701710029924,175.65955468608354,173.00250613332855,173.30666161864679,161.30549926826251,{"$f":"AB77*AB238","v":164.91964927346939},{"$f":"AC77*AC238","v":169.61882029050233},171.81675010945298,177.27261128963448,180.50681468001855,182.68534886965264,188.83536095512042,192.74242805178352,197.76143319685212,202.95730696387892,208.21236300793342,213.05769535395518]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,163.23023991296995,173.92316326300178,172.69725487043524,181.19731268927225,183.01793882630082,183.09260009879486,192.67837456560204,189.45950406481577,190.34164874853636,176.72297841397386,{"$f":"AD$66*IF(AB214>$AD$67,$AD$67*AA77,AB214*AA77)","v":183.288999270407},{"$f":"IF(AC214>$AD$67,$AD$67*AB77,AC214*AB77)","v":190.30870974946521},195.33491966571088,202.96601051125282,204.72605924595737,209.19260316741654,216.09082994462742,221.43711229852815,230.29459679046928,234.8407946706707,241.70606512863623,250.99271961029444]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,181.11185780491897,195.37399888559355,192.32758780743032,201.1748509030578,205.3043557774883,206.16332718126216,215.7919875572901,212.80485250044333,217.27319523957647,202.40153542217433,{"$f":"AB77*AB240","v":213.86173926459034},{"$f":"AC77*AC240","v":220.70367474015546},222.99212172906775,233.02997659535561,237.85288854681417,244.09099137227838,249.61778703561171,255.47016878959718,264.17344617030136,273.8682417019607,278.80608563215895,289.97540982900063]
["Climatic adjustments"]
[null,"Temperature","Stable",2,null,null,null,null,null,null,null,null,null,null,null,null,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026]
[null,null,"CSIRO trends",null,null,null,"Winter maxima",null,null,null,null,null,null,null,null,null,169.26417541503906,166.694580078125,166.2979736328125,169.57574462890625,177.85203552246094,168.61628723144531,173.71917724609375,171.49163818359375,180.21768188476562,185.02189636230469,188.91424560546875]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,161.59874099599475,168.57780469355586,172.24622987506663,177.16363856159902,177.69978887750312,183.15790658937729,183.01778592804541,184.98847323119671,181.55674236606319,181.71753093654809,{"$f":"AB83*AB244","v":181.48921502998448},{"$f":"AC83*AC244","v":185.35595966834512},190.35921561462089,195.00351302377337,200.39434892628634,207.27869298316094,213.61481060882437,216.55910091169162,224.49806901580254,232.21222053395766,238.88191261638718,246.27528848513631]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,165.3730092591488,172.63210957317972,176.40897795880502,181.85617025959473,182.19882169218937,187.81775177959403,187.3401947598704,188.97954544288234,185.88572422158353,186.00686711143581,{"$f":"AD$66*IF(AB220>$AD$67,$AD$67*AA83,AB220*AA83)","v":186.28605799255769},{"$f":"IF(AC220>$AD$67,$AD$67*AB83,AC220*AB83)","v":189.86193012048747},195.58313979320431,200.36023837221998,206.15026086850713,212.852828108339,219.18517563336044,222.18148525479418,230.28274753822259,238.84757251875251,245.31877096749128,252.94511964723125]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,171.01475537853594,179.77683384759698,182.8512617717839,189.12667444068424,188.68689998415803,194.88793766888992,193.95914107032084,195.57423709897569,192.45295385578174,193.07903748394051,{"$f":"AB83*AB246","v":193.23236468705221},{"$f":"AC83*AC246","v":197.59939027288758},203.04474796953801,208.24988189631918,214.02619772680134,220.54307766926107,227.90167703610672,230.51693255239326,239.89122253810612,248.61653371703517,254.55805254460128,262.72062251283529]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026]
[null,null,null,null,null,null,"Annual maxima",null,null,null,null,null,null,null,null,null,{"$f":"MAX(Q75,Q81)","v":169.26417541503906},166.694580078125,175.08906555175781,176.96414184570312,199.87168884277344,178.17730712890625,173.71917724609375,171.49163818359375,180.21768188476562,185.02189636230469,{"$f":"MAX(AA75,AA81)","v":188.91424560546875}]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,162.8989818704338,170.17888526195281,173.5283288763884,178.85494142067049,179.48135777187588,184.63168245791491,185.71271624452712,186.66840417745829,183.9949182501301,182.84505933881655,{"$f":"AB89*AB250","v":182.93072820009638},{"$f":"AC89*AC250","v":187.29469116816509},192.07506986974153,197.14799623578105,202.44030653032777,208.85220400011397,215.1363638930826,218.40269101315437,225.87070961781257,234.17741483005557,240.56867741992767,248.08944922169874]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,168.3150726153487,178.51400401583135,179.58903421242675,186.70994485885279,186.93722215076565,191.2910354498556,194.99886655869196,194.30080604957683,193.11987001314739,188.48996554115701,{"$f":"AD$66*IF(AB226>$AD$67,$AD$67*AA89,AB226*AA89)","v":190.11693583070056},{"$f":"IF(AC226>$AD$67,$AD$67*AB89,AC226*AB89)","v":195.83178168426457},201.08467452509552,207.2100193017931,211.73306392084839,218.01347790296973,224.61865833280604,228.53609205765383,237.67753573996001,244.8474051504607,251.4241753240868,259.66680852296304]
["Time of use tariffs",null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,181.11185780491897,195.37399888559355,192.32758780743032,201.1748509030578,205.3043557774883,206.16332718126216,215.7919875572901,212.80485250044333,217.27319523957647,202.62984015228633,{"$f":"AB89*AB252","v":213.86173926459037},{"$f":"AC89*AC252","v":220.70367474015538},222.99212172906775,233.02997659535558,237.85288854681411,244.09099137227832,249.61778703561171,255.47016878959707,263.87421114472897,273.55802516999216,278.49027589664882,289.64694835630752]
[null,"Current",0.23968185526172561]
[null,"Residential demand on time of use tariffs by 2025",0.5]
[null,null,null,null,null,null,"Summer block load adjustments"]
[null,"CDD critical temperature",18.5,null,null,null,null,null,null,null,null,null,null,null,null,null,"2014/15","2015/16","2016/17","2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25","2025/26","2026/27"]
[null,"HDD critical temperature",16.5,null,null,null,"Average energy use"]
[null,null,null,null,null,null,"Maximum demand",null,null,null,null,null,null,null,null,null,{"$f":"INDEX('Block Loads'!B$3:B$30,TGTS!$D$3)","v":0},{"$f":"INDEX('Block Loads'!C$3:C$30,TGTS!$D$3)","v":2},{"$f":"INDEX('Block Loads'!D$3:D$30,TGTS!$D$3)","v":6.5},{"$f":"INDEX('Block Loads'!E$3:E$30,TGTS!$D$3)","v":19.899999999999999},{"$f":"INDEX('Block Loads'!F$3:F$30,TGTS!$D$3)","v":21.9},{"$f":"INDEX('Block Loads'!G$3:G$30,TGTS!$D$3)","v":24.299999999999997},{"$f":"INDEX('Block Loads'!H$3:H$30,TGTS!$D$3)","v":24.299999999999997},{"$f":"INDEX('Block Loads'!I$3:I$30,TGTS!$D$3)","v":24.299999999999997},{"$f":"INDEX('Block Loads'!J$3:J$30,TGTS!$D$3)","v":24.299999999999997},{"$f":"INDEX('Block Loads'!K$3:K$30,TGTS!$D$3)","v":24.299999999999997},{"$f":"INDEX('Block Loads'!L$3:L$30,TGTS!$D$3)","v":24.299999999999997},{"$f":"INDEX('Block Loads'!M$3:M$30,TGTS!$D$3)","v":24.299999999999997},{"$f":"INDEX('Block Loads'!N$3:N$30,TGTS!$D$3)","v":24.299999999999997}]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,{"$f":"Q96","v":0},{"$f":"R96","v":2},6.5,19.899999999999999,21.9,24.299999999999997,24.299999999999997,24.299999999999997,24.299999999999997,24.299999999999997,24.299999999999997,24.299999999999997,24.299999999999997]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,{"$f":"Q97","v":0},2,6.5,19.899999999999999,21.9,24.299999999999997,24.299999999999997,24.299999999999997,24.299999999999997,24.299999999999997,24.299999999999997,24.299999999999997,24.299999999999997]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,0,2,6.5,19.899999999999999,21.9,24.299999999999997,24.299999999999997,24.299999999999997,24.299999999999997,24.299999999999997,24.299999999999997,24.299999999999997,24.299999999999997]
[]
[null,null,null,null,null,null,"Winter block load adjustments"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026]
[null,null,null,null,null,null,"Average energy use"]
[null,null,null,null,null,null,"Maximum demand",null,null,null,null,null,null,null,null,null,{"$f":"INDEX('Block Loads'!P$3:P$30,TGTS!$D$3)","v":0},{"$f":"INDEX('Block Loads'!Q$3:Q$30,TGTS!$D$3)","v":2},{"$f":"INDEX('Block Loads'!R$3:R$30,TGTS!$D$3)","v":2},{"$f":"INDEX('Block Loads'!S$3:S$30,TGTS!$D$3)","v":6.5},{"$f":"INDEX('Block Loads'!T$3:T$30,TGTS!$D$3)","v":19.899999999999999},{"$f":"INDEX('Block Loads'!U$3:U$30,TGTS!$D$3)","v":21.9},{"$f":"INDEX('Block Loads'!V$3:V$30,TGTS!$D$3)","v":24.299999999999997},{"$f":"INDEX('Block Loads'!W$3:W$30,TGTS!$D$3)","v":24.299999999999997},{"$f":"INDEX('Block Loads'!X$3:X$30,TGTS!$D$3)","v":24.299999999999997},{"$f":"INDEX('Block Loads'!Y$3:Y$30,TGTS!$D$3)","v":24.299999999999997},{"$f":"INDEX('Block Loads'!Z$3:Z$30,TGTS!$D$3)","v":24.299999999999997},{"$f":"INDEX('Block Loads'!AA$3:AA$30,TGTS!$D$3)","v":24.299999999999997},{"$f":"INDEX('Block Loads'!AB$3:AB$30,TGTS!$D$3)","v":24.299999999999997}]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,{"$f":"Q104","v":0},{"$f":"R104","v":2},2,6.5,19.899999999999999,21.9,24.299999999999997,24.299999999999997,24.299999999999997,24.299999999999997,24.299999999999997,24.299999999999997,24.299999999999997]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,{"$f":"Q105","v":0},2,2,6.5,19.899999999999999,21.9,24.299999999999997,24.299999999999997,24.299999999999997,24.299999999999997,24.299999999999997,24.299999999999997,24.299999999999997]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,0,2,2,6.5,19.899999999999999,21.9,24.299999999999997,24.299999999999997,24.299999999999997,24.299999999999997,24.299999999999997,24.299999999999997,24.299999999999997]
[]
[null,null,null,null,null,null,"Annual block load adjustments"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026]
[null,null,null,null,null,null,"Average energy use"]
[null,null,null,null,null,null,"Maximum demand",null,null,null,null,null,null,null,null,null,{"$f":"INDEX('Block Loads'!AD$3:AD$30,TGTS!$D$3)","v":0},{"$f":"INDEX('Block Loads'!AE$3:AE$30,TGTS!$D$3)","v":2},{"$f":"INDEX('Block Loads'!AF$3:AF$30,TGTS!$D$3)","v":6.5},{"$f":"INDEX('Block Loads'!AG$3:AG$30,TGTS!$D$3)","v":19.899999999999999},{"$f":"INDEX('Block Loads'!AH$3:AH$30,TGTS!$D$3)","v":21.9},{"$f":"INDEX('Block Loads'!AI$3:AI$30,TGTS!$D$3)","v":24.299999999999997},{"$f":"INDEX('Block Loads'!AJ$3:AJ$30,TGTS!$D$3)","v":24.299999999999997},{"$f":"INDEX('Block Loads'!AK$3:AK$30,TGTS!$D$3)","v":24.299999999999997},{"$f":"INDEX('Block Loads'!AL$3:AL$30,TGTS!$D$3)","v":24.299999999999997},{"$f":"INDEX('Block Loads'!AM$3:AM$30,TGTS!$D$3)","v":24.299999999999997},{"$f":"INDEX('Block Loads'!AN$3:AN$30,TGTS!$D$3)","v":24.299999999999997},{"$f":"INDEX('Block Loads'!AO$3:AO$30,TGTS!$D$3)","v":24.299999999999997},{"$f":"INDEX('Block Loads'!AP$3:AP$30,TGTS!$D$3)","v":24.299999999999997}]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,{"$f":"Q112","v":0},{"$f":"R112","v":2},6.5,19.899999999999999,21.9,24.299999999999997,24.299999999999997,24.299999999999997,24.299999999999997,24.299999999999997,24.299999999999997,24.299999999999997,24.299999999999997]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,{"$f":"Q112","v":0},{"$f":"R112","v":2},6.5,19.899999999999999,21.9,24.299999999999997,24.299999999999997,24.299999999999997,24.299999999999997,24.299999999999997,24.299999999999997,24.299999999999997,24.299999999999997]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,{"$f":"Q112","v":0},{"$f":"R112","v":2},6.5,19.899999999999999,21.9,24.299999999999997,24.299999999999997,24.299999999999997,24.299999999999997,24.299999999999997,24.299999999999997,24.299999999999997,24.299999999999997]
[]
[null,null,null,null,null,null,"Windfarm Adjustment"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026]
[null,null,null,null,null,null,"Average energy use"]
[null,null,null,null,null,null,"Maximum demand",null,null,null,null,null,null,null,null,null,{"$f":"$R$120","v":-5.5804855275254299},-5.5804855275254299,{"$f":"$R$120","v":-5.5804855275254299},-5.5804855275254299,-5.5804855275254299,-5.5804855275254299,-5.5804855275254299,-5.5804855275254299,-5.5804855275254299,-5.5804855275254299,-5.5804855275254299,-5.5804855275254299,-5.5804855275254299]
[]
[null,null,null,null,null,null,"Solar Adjustment"]
[null,null,null,null,null,null,"New major customers",null,null,null,null,null,null,null,null,null,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026]
[null,null,null,null,null,null,"Average energy use"]
[null,null,null,null,null,null,"Maximum demand",null,null,null,null,null,null,null,null,null,null,{"$f":"(INDEX('Technology Adjustments'!C$6:C$33,$D$3)/1000)-INDEX('Technology Adjustments'!$P$6:$P$33,$D$3)*0.44/(0.18*8.76)*R129","v":3.5756079926650801},{"$f":"(INDEX('Technology Adjustments'!D$6:D$33,$D$3)/1000)-INDEX('Technology Adjustments'!$P$6:$P$33,$D$3)*0.44/(0.18*8.76)*S129","v":6.960133090784475},{"$f":"(INDEX('Technology Adjustments'!E$6:E$33,$D$3)/1000)-INDEX('Technology Adjustments'!$P$6:$P$33,$D$3)*0.44/(0.18*8.76)*T129","v":10.386972586288758},{"$f":"(INDEX('Technology Adjustments'!F$6:F$33,$D$3)/1000)-INDEX('Technology Adjustments'!$P$6:$P$33,$D$3)*0.44/(0.18*8.76)*U129","v":13.543402178913162},{"$f":"(INDEX('Technology Adjustments'!G$6:G$33,$D$3)/1000)-INDEX('Technology Adjustments'!$P$6:$P$33,$D$3)*0.44/(0.18*8.76)*V129","v":16.36479585764604},{"$f":"(INDEX('Technology Adjustments'!H$6:H$33,$D$3)/1000)-INDEX('Technology Adjustments'!$P$6:$P$33,$D$3)*0.44/(0.18*8.76)*W129","v":18.980367953207839},{"$f":"(INDEX('Technology Adjustments'!I$6:I$33,$D$3)/1000)-INDEX('Technology Adjustments'!$P$6:$P$33,$D$3)*0.44/(0.18*8.76)*X129","v":21.522809343465646},{"$f":"(INDEX('Technology Adjustments'!J$6:J$33,$D$3)/1000)-INDEX('Technology Adjustments'!$P$6:$P$33,$D$3)*0.44/(0.18*8.76)*Y129","v":23.844876120216952},{"$f":"(INDEX('Technology Adjustments'!K$6:K$33,$D$3)/1000)-INDEX('Technology Adjustments'!$P$6:$P$33,$D$3)*0.44/(0.18*8.76)*Z129","v":25.666702998970031},{"$f":"(INDEX('Technology Adjustments'!L$6:L$33,$D$3)/1000)-INDEX('Technology Adjustments'!$P$6:$P$33,$D$3)*0.44/(0.18*8.76)*AA129","v":27.213142169403209},{"$f":"(INDEX('Technology Adjustments'!M$6:M$33,$D$3)/1000)-INDEX('Technology Adjustments'!$P$6:$P$33,$D$3)*0.44/(0.18*8.76)*AB129","v":28.43604071526368},{"$f":"(INDEX('Technology Adjustments'!N$6:N$33,$D$3)/1000)-INDEX('Technology Adjustments'!$P$6:$P$33,$D$3)*0.44/(0.18*8.76)*AC129","v":29.713932926230541}]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,{"$f":"R$125","v":3.5756079926650801},6.960133090784475,10.386972586288758,13.543402178913162,16.36479585764604,18.980367953207839,21.522809343465646,23.844876120216952,25.666702998970031,27.213142169403209,28.43604071526368,29.713932926230541]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,3.5756079926650801,6.960133090784475,10.386972586288758,13.543402178913162,16.36479585764604,18.980367953207839,21.522809343465646,23.844876120216952,25.666702998970031,27.213142169403209,28.43604071526368,29.713932926230541]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,3.5756079926650801,6.960133090784475,10.386972586288758,13.543402178913162,16.36479585764604,18.980367953207839,21.522809343465646,23.844876120216952,25.666702998970031,27.213142169403209,28.43604071526368,29.713932926230541]
[null,null,null,null,null,null,"Used to subtract historical trend",null,null,null,null,null,null,null,null,null,null,1,2,3,4,5,6,7,8,9,10,11,12]
[]
[null,null,null,null,null,null,"Technology Adjustment"]
[null,null,null,null,null,null,"New major customers",null,null,null,null,null,null,null,null,null,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026]
[null,null,null,null,null,null,"Average energy use"]
[null,null,null,null,null,null,"Maximum demand",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,{"$f":"R$134","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,null,null,"Including Block Loads"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2004/05","2005/06","2006/07","2007/08","2008/09","2009/10","2010/11","2011/12","2012/13","2013/14","2014/15","2015/16","2016/17","2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25","2025/26","2026/27"]
[null,null,null,null,null,null,"Summer maxima",null,null,null,null,null,null,null,null,null,{"$f":"Q75","v":157.86036682128906},150.86595153808594,175.08906555175781,176.96414184570312,199.87168884277344,178.17730712890625,170.806640625,166.87982177734375,174.25497436523438,184.50022888183594,{"$f":"AA75","v":170.51438903808594}]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,{"$f":"R76+H97-SUM(H125,H135)","v":152.19169082784421},{"$f":"S76+I97-SUM(I125,I135)","v":160.46010390058541},{"$f":"T76+J97-SUM(J125,J135)","v":159.46257046612206},166.69419597339734,168.08775664561622,167.84701710029924,175.65955468608354,173.00250613332855,173.30666161864679,161.30549926826251,{"$f":"AB76+R97-SUM(R125,R135)+S161","v":163.3440412808043},{"$f":"AC76+S97-SUM(S125,S135)+T161","v":169.15868719971786},181.32977752316424,185.62920911072132,188.44201882237249,188.00498091644479,191.61255161165477,193.19755193156658,196.3947301978821,200.04416479447573,204.07632229266972,207.64376242772465]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,{"$f":"R77+H98-SUM(H126,H136)","v":163.23023991296995},173.92316326300178,172.69725487043524,181.19731268927225,183.01793882630082,183.09260009879486,192.67837456560204,189.45950406481577,190.34164874853636,176.72297841397386,{"$f":"AB77+R98-SUM(R126,R136)+S162","v":181.71339127774192},189.84857665868074,204.84794707942214,211.32260833233966,212.66126338831131,214.51223521420869,218.86802060116176,221.89223617831118,228.92789379149923,231.92765250126749,237.57002441337255,{"$f":"AM77+AC98-SUM(AC126,AC136)+AD162","v":245.57878668406391}]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,181.11185780491897,195.37399888559355,192.32758780743032,201.1748509030578,205.3043557774883,206.16332718126216,215.7919875572901,212.80485250044333,217.27319523957647,202.40153542217433,212.28613127192526,220.243541649371,232.505149142779,241.38657441644244,245.78809268916811,249.41062341907056,252.39497769214606,255.92529266938021,262.80674317133133,270.95509953255748,274.67004491689528,284.5614769027701]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026]
[null,null,null,null,null,null,"Winter maxima",null,null,null,null,null,null,null,null,null,{"$f":"Q81","v":169.26417541503906},166.694580078125,166.2979736328125,169.57574462890625,177.85203552246094,168.61628723144531,173.71917724609375,171.49163818359375,180.21768188476562,185.02189636230469,{"$f":"AA81","v":188.91424560546875}]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,{"$f":"R82+H105-SUM(H126,H135)","v":161.59874099599475},168.57780469355586,172.24622987506663,177.16363856159902,177.69978887750312,183.15790658937729,183.01778592804541,184.98847323119671,181.55674236606319,181.71753093654809,{"$f":"AB82+R105-SUM(R126,R135)+S168","v":179.91360703731939},{"$f":"AC82+S105-SUM(S126,S135)+T168","v":180.39582657756065},186.47224302833214,201.3601108448602,205.9295530686403,212.59832502995309,216.39200126535874,217.01422479147465,223.13136601683249,229.29907836455445,234.74587190112351,240.86135555890576]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,165.3730092591488,172.63210957317972,176.40897795880502,181.85617025959473,182.19882169218937,187.81775177959403,187.3401947598704,188.97954544288234,185.88572422158353,186.00686711143581,{"$f":"AB83+R106-SUM(R127,R136)+S169","v":184.7104499998926},184.901797029703,191.69616720691556,206.71683619330682,211.68546501086109,218.17246015513118,221.96236628989479,222.63660913457721,228.91604453925254,235.9344303493493,241.1827302522276,247.53118672100072]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,171.01475537853594,179.77683384759698,182.8512617717839,189.12667444068424,188.68689998415803,194.88793766888992,193.95914107032084,195.57423709897569,192.45295385578174,193.07903748394051,191.65675669438713,192.63925718210311,199.15777538324926,214.60647971740602,219.5614018691553,225.86270971605322,230.67886769264109,230.97205643217632,238.52451953913607,245.70339154763198,250.42201182933758,257.30668958660476]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026]
[null,null,null,null,null,null,"Annual maxima",null,null,null,null,null,null,null,null,null,{"$f":"MAX(Q75,Q81)","v":169.26417541503906},166.694580078125,175.08906555175781,176.96414184570312,199.87168884277344,178.17730712890625,173.71917724609375,171.49163818359375,180.21768188476562,185.02189636230469,188.91424560546875]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,{"$f":"R88+H113-SUM(H126,H135)","v":162.8989818704338},170.17888526195281,173.5283288763884,178.85494142067049,179.48135777187588,184.63168245791491,185.71271624452712,186.66840417745829,183.9949182501301,182.84505933881655,{"$f":"AB88+R113-SUM(R126,R135)+S175","v":181.3551202074313},{"$f":"AC88+S113-SUM(S126,S135)+T175","v":186.83455807738062},201.58809728345278,205.50459405686789,210.37551067268171,214.17183604690612,217.91355454961698,218.85781489293743,224.50400661884254,231.26427266065238,236.43263670466399,242.67551629546819]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,168.3150726153487,178.51400401583135,179.58903421242675,186.70994485885279,186.93722215076565,191.2910354498556,194.99886655869196,194.30080604957683,193.11987001314739,188.48996554115701,{"$f":"AB89+R114-SUM(R127,R136)+S176","v":188.54132783803547},195.3716485934801,210.59770193880678,215.56661712287993,219.66826806320236,223.3331099497619,227.39584898934041,228.99121593743689,236.31083274098995,241.93426298105751,247.2881346088231,254.25287559673251]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,181.11185780491897,195.37399888559355,192.32758780743032,201.1748509030578,205.3043557774883,206.16332718126216,215.7919875572901,212.80485250044333,217.27319523957647,202.62984015228633,212.28613127192529,220.24354164937091,232.505149142779,241.38657441644241,245.78809268916805,249.4106234190705,{"$f":"AH90+X115-SUM(X128,X137)+Y177","v":252.39497769214606},255.9252926693801,262.50750814575895,270.64488300058895,274.35423518138515,284.23301543007699]
[]
[null,null,null,null,null,null,"Summer industrial adjustments (MW)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Summer industrial adjustments"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2013/14","2014/15","2015/16","2016/17","2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25","2025/26","2026/27",null,"Peak industrial load",null,{"$f":"CHOOSE($D$3,'Industrial adjustments'!C4,'Industrial adjustments'!C5,'Industrial adjustments'!C6,'Industrial adjustments'!C7,'Industrial adjustments'!C8,'Industrial adjustments'!C9,'Industrial adjustments'!C10,'Industrial adjustments'!C11,'Industrial adjustments'!C12,'Industrial adjustments'!C13,'Industrial adjustments'!C14,'Industrial adjustments'!C15,'Industrial adjustments'!C16,'Industrial adjustments'!C17,'Industrial adjustments'!C18,'Industrial adjustments'!C19,'Industrial adjustments'!C20,'Industrial adjustments'!C21,'Industrial adjustments'!C22,'Industrial adjustments'!C23,'Industrial adjustments'!C24,'Industrial adjustments'!C25,'Industrial adjustments'!C26,'Industrial adjustments'!C27,'Industrial adjustments'!C28,'Industrial adjustments'!C29,'Industrial adjustments'!C30,'Industrial adjustments'!C31)","v":0}]
[null,null,null,null,null,null,"Peak industrial load",null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AH$159","v":0},0,0,0,0,0,0,0,0,0,{"$f":"$AH$159","v":0},0,null,"Proportion of MD",null,{"$f":"AH159/AA75","v":0}]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,null,{"$f":"-AB76*$AH$160+S$160","v":0},0,0,0,0,0,0,0,0,0,{"$f":"-AL76*$AH$160+AC$160","v":0},0]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,null,null,"Winter industrial adjustments (MW)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Winter industrial adjustments"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,null,"Peak industrial load",null,{"$f":"CHOOSE($D$3,'Industrial adjustments'!C36,'Industrial adjustments'!C37,'Industrial adjustments'!C38,'Industrial adjustments'!C39,'Industrial adjustments'!C40,'Industrial adjustments'!C41,'Industrial adjustments'!C42,'Industrial adjustments'!C43,'Industrial adjustments'!C44,'Industrial adjustments'!C45,'Industrial adjustments'!C46,'Industrial adjustments'!C47,'Industrial adjustments'!C48,'Industrial adjustments'!C49,'Industrial adjustments'!C50,'Industrial adjustments'!C51,'Industrial adjustments'!C52,'Industrial adjustments'!C53,'Industrial adjustments'!C54,'Industrial adjustments'!C55,'Industrial adjustments'!C56,'Industrial adjustments'!C57,'Industrial adjustments'!C58,'Industrial adjustments'!C59,'Industrial adjustments'!C60,'Industrial adjustments'!C61,'Industrial adjustments'!C62,'Industrial adjustments'!C63)","v":0}]
[null,null,null,null,null,null,"Peak industrial load",null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AH$166","v":0},0,0,0,0,0,0,0,0,0,{"$f":"$AH$166","v":0},0,null,"Maximum demand",null,{"$f":"AH166/Z81","v":0}]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,null,{"$f":"-AB82*$AH$167+S$167","v":0},0,0,0,0,0,0,0,0,0,{"$f":"-AL82*$AH$167+AC$167","v":0},0]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,null,null,"Annual industrial adjustments (MW)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026]
[null,null,null,null,null,null,"Peak industrial load",null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AH$159","v":0},0,0,0,0,0,0,0,0,0,{"$f":"$AH$159","v":0},0]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,null,{"$f":"-$AH$160*AB88+S$174","v":0},0,0,0,0,0,0,0,0,0,{"$f":"-$AH$160*AL88+AC$174","v":0},0]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,null,null,"Original Pre Adjustment B4 cap"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026]
[null,null,null,null,null,null,"Average energy use",null,null,null,null,null,null,null,null,null,101.3074525197347,105.15909353892009,109.51210943857829,111.47058455149333,117.56644725799561,115.84097067515056,116.46939245859782,116.67194557189941,113.79116408030193,113.00113201141357,111.28126589457194]
[null,null,null,null,null,null,"Forecast average energy use",null,null,null,null,null,null,null,null,null,null,105.03821528099364,110.63496722924093,109.85838046391831,115.96974229120468,115.96974229120468,115.96447106621069,116.55215243471433,115.23454628302466,113.22914619132462,112.25286325482068,113.39198436060711,114.89520579903471,116.23305478658284,117.49889995320268,118.82787151936662,120.13750656820024,121.10459180388774,122.08654291397652,123.50058484929002,124.8685540151893,126.18312692760945,127.52683581781507]
[null,null,null,null,null,null,"Low forecast",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA182","v":112.25286325482068},113.30544141492857,114.63075367379713,115.83410673258139,116.74034785512856,117.40947163693761,117.87597190198743,118.18213349231775,118.68428483252684,119.54880245946158,120.45651201390291,121.40100178330756,122.38400134969034]
[null,null,null,null,null,null,"High forecast",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA183","v":112.25286325482068},113.40739062473467,115.75765279248537,118.21341635295001,119.98472042131669,121.83057463177067,123.58922068666963,125.14600288051793,126.67317219826975,128.41542239799298,130.10421202753938,131.65995459239957,133.17539719789696]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2004/05","2005/06","2006/07","2007/08","2008/09","2009/10","2010/11","2011/12","2012/13","2013/14","2014/15","2015/16","2016/17","2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25","2025/26","2026/27"]
[null,null,null,null,null,null,"Summer maxima",null,null,null,null,null,null,null,null,null,157.86036682128906,150.86595153808594,175.08906555175781,176.96414184570312,199.87168884277344,178.17730712890625,170.806640625,166.87982177734375,174.25497436523438,184.50022888183594,170.51438903808594]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,152.19169082784421,160.46010390058541,159.46257046612206,166.69419597339734,168.08775664561622,167.84701710029924,175.65955468608354,173.00250613332855,173.30666161864679,161.30549926826251,164.91964927346939,169.61882029050233,171.81675010945298,177.27261128963448,180.50681468001855,182.68534886965261,188.83536095512039,192.74242805178346,197.87305388809108,203.07186031500049,208.32988242265324,213.17794957564422]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,163.23023991296995,173.92316326300178,172.69725487043524,181.19731268927225,183.01793882630082,183.09260009879486,192.67837456560204,189.45950406481577,190.34164874853636,176.72297841397386,183.288999270407,190.30870974946521,195.33491966571088,202.96601051125282,204.72605924595737,209.19260316741651,216.09082994462739,221.43711229852809,230.4245798800273,234.97334372944576,241.84248908971998,251.13438515349955]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,181.11185780491897,195.37399888559355,192.32758780743032,201.1748509030578,205.3043557774883,206.16332718126216,215.7919875572901,212.80485250044333,217.27319523957647,202.40153542217433,213.86173926459034,220.70367474015544,222.99212172906775,233.02997659535561,237.85288854681414,244.09099137227835,249.61778703561171,255.47016878959712,264.32255119139586,274.02281866852599,278.96344962116751,290.13907801831436]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026]
[null,null,null,null,null,null,"Winter maxima",null,null,null,null,null,null,null,null,null,169.26417541503906,166.694580078125,166.2979736328125,169.57574462890625,177.85203552246094,168.61628723144531,173.71917724609375,171.49163818359375,180.21768188476562,185.02189636230469,188.91424560546875]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,161.59874099599475,168.57780469355586,172.24622987506663,177.16363856159902,177.69978887750312,183.15790658937729,183.01778592804541,184.98847323119671,181.55674236606319,181.71753093654809,181.48921502998448,185.35595966834512,190.35921561462089,195.00351302377337,200.39434892628634,207.27869298316094,213.61481060882434,216.55910091169162,224.49806901580257,232.21222053395766,238.88191261638721,246.27528848513634]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,165.3730092591488,172.63210957317972,176.40897795880502,181.85617025959473,182.19882169218937,187.81775177959403,187.3401947598704,188.97954544288234,185.88572422158353,186.00686711143581,186.28605799255769,189.86193012048747,195.58313979320431,200.36023837221998,206.15026086850713,212.852828108339,219.18517563336042,222.18148525479418,230.28274753822262,238.84757251875251,245.3187709674913,252.94511964723128]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,171.01475537853594,179.77683384759698,182.8512617717839,189.12667444068424,188.68689998415803,194.88793766888992,193.95914107032084,195.57423709897569,192.45295385578174,193.07903748394051,193.23236468705221,197.59939027288758,203.04474796953801,208.24988189631921,214.02619772680137,220.54307766926104,227.90167703610669,230.51693255239329,239.89122253810615,248.61653371703517,254.55805254460128,262.72062251283529]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026]
[null,null,null,null,null,null,"Annual maxima",null,null,null,null,null,null,null,null,null,{"$f":"MAX(Q187,Q193)","v":169.26417541503906},166.694580078125,175.08906555175781,176.96414184570312,199.87168884277344,178.17730712890625,173.71917724609375,171.49163818359375,180.21768188476562,185.02189636230469,{"$f":"MAX(AA187,AA193)","v":188.91424560546875}]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,162.8989818704338,170.17888526195281,173.5283288763884,178.85494142067049,179.48135777187588,184.63168245791491,185.71271624452712,186.66840417745829,183.9949182501301,182.84505933881655,182.93072820009638,187.29469116816512,192.07506986974155,197.14799623578108,202.4403065303278,208.852204000114,215.1363638930826,218.4026910131544,226.25447915728904,234.57529802082956,240.97741979605129,248.51096989535264]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,168.3150726153487,178.51400401583135,179.58903421242675,186.70994485885279,186.93722215076565,191.2910354498556,194.99886655869196,194.30080604957683,193.11987001314739,188.48996554115701,190.11693583070056,195.8317816842646,201.08467452509555,207.21001930179312,211.73306392084842,218.01347790296975,224.61865833280604,228.53609205765386,238.08136587176048,245.26341737300871,251.85136192185612,260.10799990936636]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,181.11185780491897,195.37399888559355,192.32758780743032,201.1748509030578,205.3043557774883,206.16332718126216,215.7919875572901,212.80485250044333,217.27319523957647,202.62984015228633,213.86173926459034,220.70367474015544,222.99212172906775,233.02997659535561,237.85288854681414,244.09099137227835,249.61778703561171,255.47016878959712,264.32255119139586,274.02281866852599,278.96344962116751,290.13907801831436]
[]
[null,null,null,null,null,null,"Original Pre Adjustment growth p.a. B4 cap"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026]
[null,null,null,null,null,null,"Average energy use"]
[null,null,null,null,null,null,"Forecast average energy use",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB182/AA182","v":1.0101478133631261},{"$f":"AC182/AB182","v":1.013256858030168},1.0116440801706572,1.0108905781487381,1.0113105021978355,1.0110212783590942,1.0080498194386822,1.0081082896648452,1.0115822915577997,1.0110766209534039,1.0105276538419772,1.0106488793147161]
[null,null,null,null,null,null,"Low forecast",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB183/AA183","v":1.0093768491028907},1.0116968103413075,1.0104976458778996,1.0078236121304009,1.0057317268117054,1.0039732762488904,1.0025973197538927,1.0042489615424124,1.0072841794358423,1.0075927950407459,1.0078409191301807,1.0080971289523406]
[null,null,null,null,null,null,"High forecast",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.0102850594313406,1.0207240652906628,1.0212146972681537,1.0149839512553982,1.0153840772722762,1.0144351781990228,1.012596423743096,1.0122031010387913,1.01375390044702,1.0131509876151199,1.011957664864308,1.0115102774430462]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2004/05","2005/06","2006/07","2007/08","2008/09","2009/10","2010/11","2011/12","2012/13","2013/14","2014/15","2015/16","2016/17","2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25","2025/26","2026/27"]
[null,null,null,null,null,null,"Summer maxima"]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB188/AA188","v":1.0224056217649238},{"$f":"AC188/AB188","v":1.028493700039592},1.0129580539187002,1.0317539540045191,1.0182442361899882,1.0120689858357754,1.0336645063412055,1.0206903361579172,1.0266190785711653,1.026273443123032,1.025892421035079,1.023271107805626]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB189/AA189","v":1.0371543130121552},1.0382985913339076,1.0264108244066312,1.0390667007138381,1.0086716427557065,1.0218171733384125,1.0329754813160876,1.0247409034213562,1.0405869977629714,1.0197407926349993,1.029233721796901,1.0384212720384813]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.0566211309539328,1.0319923306482617,1.0103688667241568,1.0450143923850534,1.0206965302143649,1.026226727216039,1.0226423582134749,1.0234453715157346,1.0346513350022071,1.0366985996215894,1.0180299982922882,1.0400612639839497]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026]
[null,null,null,null,null,null,"Winter maxima"]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB194/AA194","v":0.99874356697789757},{"$f":"AC194/AB194","v":1.0213056441823378},1.0269926899314596,1.0243975443697708,1.027644814285247,1.0343539830028188,1.0305681087355087,1.0137831749328416,1.0366595911725192,1.0343617722503087,1.0287223991359844,1.0309499190950548]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB195/AA195","v":1.001500970826817},1.0191955971717037,1.0301335273958614,1.0244248997335181,1.0288980615282095,1.0325130184730016,1.0297498867236021,1.0136702202271461,1.0364623644231112,1.0371926471786963,1.0270934235608808,1.0310875056550426]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.0007941162598992,1.0225998661917115,1.0275575632552829,1.0256354029288268,1.0277374266812693,1.0304489824688579,1.0333658142645539,1.0114753675808723,1.040666383514288,1.0363719484465215,1.023898325420016,1.0320656521631892]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026]
[null,null,null,null,null,null,"Annual maxima"]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB200/AA200","v":1.0004685325465703},{"$f":"AC200/AB200","v":1.0238558224252805},1.025523300589894,1.0264111650173018,1.0268443524438227,1.0316730278652568,1.0300890283780064,1.0151825895955695,1.0359509679469185,1.036776371873531,1.0272923953597759,1.0312624730801636]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB201/AA201","v":1.0086316016073986},1.0300596358162069,1.0268234951224622,1.0304615197113549,1.0218283103987731,1.029661942569674,1.030297119670629,1.0174403754074763,1.0417670300046025,1.0301663738988995,1.02686068970012,1.032783773430902]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.0554306271172236,1.0319923306482617,1.0103688667241568,1.0450143923850534,1.0206965302143649,1.026226727216039,1.0226423582134749,1.0234453715157346,1.0346513350022071,1.0366985996215894,1.0180299982922882,1.0400612639839497]
[]
[null,null,null,null,null,null,"Original Pre Adjustment 90% & 10% ration to 50% PoE B4 cap"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026]
[null,null,null,null,null,null,"Average energy use"]
[null,null,null,null,null,null,"Forecast average energy use"]
[null,null,null,null,null,null,"Low forecast",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB183/AB182","v":0.9992367807463064},{"$f":"AC183/AC182","v":0.9976983188863412},0.99656768847094346,0.99354417702313613,0.98806340747929799,0.98117544861038908,0.97586831128333662,0.97213240705941739,0.96800191355651577,0.96466650842493373,0.96210170677538076,0.95967253139196684]
[null,null,null,null,null,null,"High forecast",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB184/AB182","v":1.0001358673120895},{"$f":"AC184/AC182","v":1.0075063792910488},1.0170378518400238,1.021156116943257,1.0252693503132779,1.0287313613963671,1.0333712456021047,1.0375686719831605,1.0397960669959629,1.0419293556623808,1.0434038036474731,1.0442931195136953]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2004/05","2005/06","2006/07","2007/08","2008/09","2009/10","2010/11","2011/12","2012/13","2013/14","2014/15","2015/16","2016/17","2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25","2025/26","2026/27"]
[null,null,null,null,null,null,"Summer maxima"]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB188/AB189","v":0.89977930988734767},{"$f":"AC188/AC189","v":0.89128248787877129},0.87960079233909616,0.87341033527289125,0.88169925873070276,0.87328780321859578,0.87387031186612074,0.8704161016692622,0.8587324060268029,0.86423360663762172,0.86142796167370717,0.8488600612988324]
[null,null,null,null,null,null,"Forecast - 50% PoE"]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB190/AB189","v":1.1668007360827981},{"$f":"AC190/AC189","v":1.1597139985379763},1.1415886217921936,1.1481231562288405,1.1618105160763061,1.16682419777975,1.1551521510634,1.1536917463283558,1.1471109172858984,1.1661868291921775,1.1534923026601673,1.1553140277504181]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026]
[null,null,null,null,null,null,"Winter maxima"]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB194/AB195","v":0.97425012363101893},{"$f":"AC194/AC195","v":0.97626711974705604},0.97329051888569318,0.97326452897058779,0.97207904604160456,0.97381225716042208,0.97458603206882088,0.97469463156817537,0.97488010463545516,0.97221930323669548,0.97376124816817589,0.97363131112631474]
[null,null,null,null,null,null,"Forecast - 50% PoE"]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB196/AB195","v":1.037288387383086},{"$f":"AC196/AC195","v":1.0407530890868426},1.038150569544098,1.0393772915634198,1.0382048357596689,1.0361294215785934,1.0397677506134206,1.0375163902070423,1.0417246845567043,1.0409003997623449,1.0376623506659193,1.0386467344348742]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026]
[null,null,null,null,null,null,"Annual maxima"]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB200/AB201","v":0.96220111796350694},{"$f":"AC200/AC201","v":0.95640600089180805},0.95519497109050155,0.95144046074646071,0.95611097663048739,0.95797840578033844,0.95778492085161515,0.95565951551344863,0.95032418152018727,0.95642187707136073,0.95682396933323399,0.95541455849856727]
[null,null,null,null,null,null,"Forecast - 50% PoE"]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB202/AB201","v":1.1248957823254346},{"$f":"AC202/AC201","v":1.1270064176610068},1.1089463792092129,1.1246076680102846,1.1233620490927672,1.1196142262402455,1.1112958686885475,1.1178548057308535,1.110219400092697,1.1172592374499071,1.1076511458680285,1.115456187888924]

{"sheet":"TPC reconciled","index":24,"n_rows":227,"n_cols":39,"rows_kept":227,"cut":false,"hidden":false,"merged":[]}
["Terminal station:",null,"Total Powercor",null,null,null,"AVERAGE DEMAND",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MAXIMUM DEMAND"]
[null,"Which terminal station?"]
[null,null,"RCTS 22kV",27]
[null,null,"RCTS 66kV"]
[null,null,"WETS 66kV"]
[null,null,"KGTS 22kV"]
[null,null,"KGTS 66kV"]
[null,null,"HOTS 66kV"]
[null,null,"BETS 22kV"]
[null,null,"BETS 66kV"]
[null,null,"SHTS/GNTS"]
[null,null,"HYTS/TGTS/APD"]
[null,null,"BATS/ELTS"]
[null,null,"MLTS/GTS/PTH"]
[null,null,"ATS West"]
[null,null,"ATS-BLTS"]
[null,null,"BLTS 22kV"]
[null,null,"KTS East"]
[null,null,"KTS West"]
[null,null,"WMTS 66kV"]
[null,null,"WMTS 22kV"]
[null,null,"BTS 22kV"]
[null,null,"FBTS 66kV"]
[null,null,"RTS 66kV Bus 1&2"]
[null,null,"RTS 66kV Bus 3&4"]
[null,null,"RTS 22kV"]
[null,null,"SVTS 66kV"]
[null,null,"TSTS 66kV"]
[null,null,"Total Powercor"]
[null,null,"Total Citipower"]
[]
[]
["Scenarios"]
[null,"Population","Low",2]
[null,null,"Medium"]
[null,null,"High"]
[]
[null,"Electricity Prices","Low",2]
[null,null,"Medium"]
[null,null,"High"]
[]
[null,"Income","Low",2]
[null,null,"Medium",null,null,null,"SUMMER MAXIMUM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WINTER MAXIMUM"]
[null,null,"High"]
[]
["Technology adjustments"]
[null,"Adjust for solar?","Include",1]
[null,null,"Exclude"]
[]
[]
[null,"Adjust for efficiency?","Include",2]
[null,null,"Exclude"]
[]
[]
[null,"Adjust for battery storage?","Include",2]
[null,null,"Exclude"]
[]
[]
[null,"Adjust for EV?","Include",2]
[null,null,"Exclude"]
[]
[]
[null,"Adjust for microgeneration?","Include",2]
[null,null,"Exclude"]
[]
[null,null,null,null,null,null,"Number of simulations",null,null,null,null,null,null,null,null,null,1000]
["Parameter selection"]
[null,"Model elasticities","Terminal station estimate",1,null,null,null,null,null,null,null,null,null,null,null,null,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026]
[null,null,"AEMO income elasticity",null,null,null,"Average energy use",null,null,null,null,null,null,null,null,null,1174.5405934651692,1209.3839975992839,1267.6029103597004,1271.8029123942058,1287.7098337809246,1286.0541483561199,1301.3054860432942,1291.7941945393879,1293.5709889729817,1281.4521586100261,1250.7033335367839]
[null,null,null,null,null,null,"Forecast average energy use",null,null,null,null,null,null,null,null,null,null,1198.4052159960595,1265.7776715128675,1267.0314871378823,1289.4686412288677,1289.4686412288677,1284.8897559468276,1281.3076645147742,1285.6693382872065,1268.0399746951723,1285.7279619648928,1324.6102369803214,{"$f":"AC182*Summary!$F$168","v":0},{"$f":"AD182*Summary!$F$168","v":0},{"$f":"AE182*Summary!$F$168","v":0},{"$f":"AF182*Summary!$F$168","v":0},{"$f":"AG182*Summary!$F$168","v":0},{"$f":"AH182*Summary!$F$168","v":0},{"$f":"AI182*Summary!$F$168","v":0},{"$f":"AJ182*Summary!$F$168","v":0},{"$f":"AK182*Summary!$F$168","v":0},{"$f":"AL182*Summary!$F$168","v":0},{"$f":"AM182*Summary!$F$168","v":0}]
[null,null,null,null,null,null,"Low forecast",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA70","v":1285.7279619648928},{"$f":"AB183*Summary!$F$168","v":0},{"$f":"AC183*Summary!$F$168","v":0},{"$f":"AD183*Summary!$F$168","v":0},{"$f":"AE183*Summary!$F$168","v":0},{"$f":"AF183*Summary!$F$168","v":0},{"$f":"AG183*Summary!$F$168","v":0},{"$f":"AH183*Summary!$F$168","v":0},{"$f":"AI183*Summary!$F$168","v":0},{"$f":"AJ183*Summary!$F$168","v":0},{"$f":"AK183*Summary!$F$168","v":0},{"$f":"AL183*Summary!$F$168","v":0},{"$f":"AM183*Summary!$F$168","v":0}]
[null,null,null,null,null,null,"High forecast",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA71","v":1285.7279619648928},{"$f":"AB184*Summary!$F$168","v":0},{"$f":"AC184*Summary!$F$168","v":0},{"$f":"AD184*Summary!$F$168","v":0},{"$f":"AE184*Summary!$F$168","v":0},{"$f":"AF184*Summary!$F$168","v":0},{"$f":"AG184*Summary!$F$168","v":0},{"$f":"AH184*Summary!$F$168","v":0},{"$f":"AI184*Summary!$F$168","v":0},{"$f":"AJ184*Summary!$F$168","v":0},{"$f":"AK184*Summary!$F$168","v":0},{"$f":"AL184*Summary!$F$168","v":0},{"$f":"AM184*Summary!$F$168","v":0}]
["Average demand model used"]
[null,"Long run model only",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2004/05","2005/06","2006/07","2007/08","2008/09","2009/10","2010/11","2011/12","2012/13","2013/14","2014/15","2015/16","2016/17","2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25","2025/26","2026/27"]
[null,null,null,null,null,null,"Summer maxima",null,null,null,null,null,null,null,null,null,1817.1640625,1861.97265625,1956.031494140625,2158.02099609375,2354.21533203125,2295.646728515625,2177.815185546875,2098.83740234375,2214.623046875,2371.288818359375,2061.953369140625]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,1819.068542880839,2008.5609832057823,1984.4870295271021,2039.9000384049982,2041.3232844615097,2029.0042074162079,2091.3661193704093,2084.2132142438827,2135.588191920549,2119.0751645717346,{"$f":"$B142*SUM(TGTS!AB76,SHTS!AB76,'RCTS66 WETS'!AQ76,'RCTS66 WETS'!BH76,RCTS22!AB76,KTSwest!AB76,KTSeast!AB76,KGTS66!AB76,KGTS22!AB76,HOTS66!AB76,'GTS66'!AB76,'ATS-BLTS'!AB76,BLTS22!AB76,BETS66!AB76,BETS22!AB76,BATS!AB76,'ATS West'!AB76)","v":2094.6309318807371},{"$f":"$B142*SUM(TGTS!AC76,SHTS!AC76,'RCTS66 WETS'!AR76,'RCTS66 WETS'!BI76,RCTS22!AC76,KTSwest!AC76,KTSeast!AC76,KGTS66!AC76,KGTS22!AC76,HOTS66!AC76,'GTS66'!AC76,'ATS-BLTS'!AC76,BLTS22!AC76,BETS66!AC76,BETS22!AC76,BATS!AC76,'ATS West'!AC76)","v":2152.0805790141203},{"$f":"$B142*SUM(TGTS!AD76,SHTS!AD76,'RCTS66 WETS'!AS76,'RCTS66 WETS'!BJ76,RCTS22!AD76,KTSwest!AD76,KTSeast!AD76,KGTS66!AD76,KGTS22!AD76,HOTS66!AD76,'GTS66'!AD76,'ATS-BLTS'!AD76,BLTS22!AD76,BETS66!AD76,BETS22!AD76,BATS!AD76,'ATS West'!AD76)","v":2202.2674700810867},{"$f":"$B142*SUM(TGTS!AE76,SHTS!AE76,'RCTS66 WETS'!AT76,'RCTS66 WETS'!BK76,RCTS22!AE76,KTSwest!AE76,KTSeast!AE76,KGTS66!AE76,KGTS22!AE76,HOTS66!AE76,'GTS66'!AE76,'ATS-BLTS'!AE76,BLTS22!AE76,BETS66!AE76,BETS22!AE76,BATS!AE76,'ATS West'!AE76)","v":2263.1451079251328},{"$f":"$B142*SUM(TGTS!AF76,SHTS!AF76,'RCTS66 WETS'!AU76,'RCTS66 WETS'!BL76,RCTS22!AF76,KTSwest!AF76,KTSeast!AF76,KGTS66!AF76,KGTS22!AF76,HOTS66!AF76,'GTS66'!AF76,'ATS-BLTS'!AF76,BLTS22!AF76,BETS66!AF76,BETS22!AF76,BATS!AF76,'ATS West'!AF76)","v":2326.707334304273},{"$f":"$B142*SUM(TGTS!AG76,SHTS!AG76,'RCTS66 WETS'!AV76,'RCTS66 WETS'!BM76,RCTS22!AG76,KTSwest!AG76,KTSeast!AG76,KGTS66!AG76,KGTS22!AG76,HOTS66!AG76,'GTS66'!AG76,'ATS-BLTS'!AG76,BLTS22!AG76,BETS66!AG76,BETS22!AG76,BATS!AG76,'ATS West'!AG76)","v":2374.9386791915845},{"$f":"$B142*SUM(TGTS!AH76,SHTS!AH76,'RCTS66 WETS'!AW76,'RCTS66 WETS'!BN76,RCTS22!AH76,KTSwest!AH76,KTSeast!AH76,KGTS66!AH76,KGTS22!AH76,HOTS66!AH76,'GTS66'!AH76,'ATS-BLTS'!AH76,BLTS22!AH76,BETS66!AH76,BETS22!AH76,BATS!AH76,'ATS West'!AH76)","v":2422.8407255082579},{"$f":"$B142*SUM(TGTS!AI76,SHTS!AI76,'RCTS66 WETS'!AX76,'RCTS66 WETS'!BO76,RCTS22!AI76,KTSwest!AI76,KTSeast!AI76,KGTS66!AI76,KGTS22!AI76,HOTS66!AI76,'GTS66'!AI76,'ATS-BLTS'!AI76,BLTS22!AI76,BETS66!AI76,BETS22!AI76,BATS!AI76,'ATS West'!AI76)","v":2480.7052961698628},{"$f":"$B142*SUM(TGTS!AJ76,SHTS!AJ76,'RCTS66 WETS'!AY76,'RCTS66 WETS'!BP76,RCTS22!AJ76,KTSwest!AJ76,KTSeast!AJ76,KGTS66!AJ76,KGTS22!AJ76,HOTS66!AJ76,'GTS66'!AJ76,'ATS-BLTS'!AJ76,BLTS22!AJ76,BETS66!AJ76,BETS22!AJ76,BATS!AJ76,'ATS West'!AJ76)","v":2560.9249193687506},{"$f":"$B142*SUM(TGTS!AK76,SHTS!AK76,'RCTS66 WETS'!AZ76,'RCTS66 WETS'!BQ76,RCTS22!AK76,KTSwest!AK76,KTSeast!AK76,KGTS66!AK76,KGTS22!AK76,HOTS66!AK76,'GTS66'!AK76,'ATS-BLTS'!AK76,BLTS22!AK76,BETS66!AK76,BETS22!AK76,BATS!AK76,'ATS West'!AK76)","v":2623.2772473557993},{"$f":"$B142*SUM(TGTS!AL76,SHTS!AL76,'RCTS66 WETS'!BA76,'RCTS66 WETS'!BR76,RCTS22!AL76,KTSwest!AL76,KTSeast!AL76,KGTS66!AL76,KGTS22!AL76,HOTS66!AL76,'GTS66'!AL76,'ATS-BLTS'!AL76,BLTS22!AL76,BETS66!AL76,BETS22!AL76,BATS!AL76,'ATS West'!AL76)","v":2709.9400946962064},{"$f":"$B142*SUM(TGTS!AM76,SHTS!AM76,'RCTS66 WETS'!BB76,'RCTS66 WETS'!BS76,RCTS22!AM76,KTSwest!AM76,KTSeast!AM76,KGTS66!AM76,KGTS22!AM76,HOTS66!AM76,'GTS66'!AM76,'ATS-BLTS'!AM76,BLTS22!AM76,BETS66!AM76,BETS22!AM76,BATS!AM76,'ATS West'!AM76)","v":2779.6718277339996}]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,1921.0008207058518,2139.0585574534443,2111.3666823807102,2197.0963658636774,2181.7077529918556,2160.5067423992627,2252.4231962690551,2247.8523174512097,2300.7919839977235,2299.2391015991348,{"$f":"$B143*SUM(TGTS!AB77,SHTS!AB77,'RCTS66 WETS'!AQ77,'RCTS66 WETS'!BH77,RCTS22!AB77,KTSwest!AB77,KTSeast!AB77,KGTS66!AB77,KGTS22!AB77,HOTS66!AB77,'GTS66'!AB77,'ATS-BLTS'!AB77,BLTS22!AB77,BETS66!AB77,BETS22!AB77,BATS!AB77,'ATS West'!AB77)","v":2289.2307760547037},{"$f":"$B143*SUM(TGTS!AC77,SHTS!AC77,'RCTS66 WETS'!AR77,'RCTS66 WETS'!BI77,RCTS22!AC77,KTSwest!AC77,KTSeast!AC77,KGTS66!AC77,KGTS22!AC77,HOTS66!AC77,'GTS66'!AC77,'ATS-BLTS'!AC77,BLTS22!AC77,BETS66!AC77,BETS22!AC77,BATS!AC77,'ATS West'!AC77)","v":2357.5590469070071},{"$f":"$B143*SUM(TGTS!AD77,SHTS!AD77,'RCTS66 WETS'!AS77,'RCTS66 WETS'!BJ77,RCTS22!AD77,KTSwest!AD77,KTSeast!AD77,KGTS66!AD77,KGTS22!AD77,HOTS66!AD77,'GTS66'!AD77,'ATS-BLTS'!AD77,BLTS22!AD77,BETS66!AD77,BETS22!AD77,BATS!AD77,'ATS West'!AD77)","v":2430.038540171126},{"$f":"$B143*SUM(TGTS!AE77,SHTS!AE77,'RCTS66 WETS'!AT77,'RCTS66 WETS'!BK77,RCTS22!AE77,KTSwest!AE77,KTSeast!AE77,KGTS66!AE77,KGTS22!AE77,HOTS66!AE77,'GTS66'!AE77,'ATS-BLTS'!AE77,BLTS22!AE77,BETS66!AE77,BETS22!AE77,BATS!AE77,'ATS West'!AE77)","v":2504.4129981603514},{"$f":"$B143*SUM(TGTS!AF77,SHTS!AF77,'RCTS66 WETS'!AU77,'RCTS66 WETS'!BL77,RCTS22!AF77,KTSwest!AF77,KTSeast!AF77,KGTS66!AF77,KGTS22!AF77,HOTS66!AF77,'GTS66'!AF77,'ATS-BLTS'!AF77,BLTS22!AF77,BETS66!AF77,BETS22!AF77,BATS!AF77,'ATS West'!AF77)","v":2577.8383279680756},{"$f":"$B143*SUM(TGTS!AG77,SHTS!AG77,'RCTS66 WETS'!AV77,'RCTS66 WETS'!BM77,RCTS22!AG77,KTSwest!AG77,KTSeast!AG77,KGTS66!AG77,KGTS22!AG77,HOTS66!AG77,'GTS66'!AG77,'ATS-BLTS'!AG77,BLTS22!AG77,BETS66!AG77,BETS22!AG77,BATS!AG77,'ATS West'!AG77)","v":2640.5012912960683},{"$f":"$B143*SUM(TGTS!AH77,SHTS!AH77,'RCTS66 WETS'!AW77,'RCTS66 WETS'!BN77,RCTS22!AH77,KTSwest!AH77,KTSeast!AH77,KGTS66!AH77,KGTS22!AH77,HOTS66!AH77,'GTS66'!AH77,'ATS-BLTS'!AH77,BLTS22!AH77,BETS66!AH77,BETS22!AH77,BATS!AH77,'ATS West'!AH77)","v":2688.9060381864401},{"$f":"$B143*SUM(TGTS!AI77,SHTS!AI77,'RCTS66 WETS'!AX77,'RCTS66 WETS'!BO77,RCTS22!AI77,KTSwest!AI77,KTSeast!AI77,KGTS66!AI77,KGTS22!AI77,HOTS66!AI77,'GTS66'!AI77,'ATS-BLTS'!AI77,BLTS22!AI77,BETS66!AI77,BETS22!AI77,BATS!AI77,'ATS West'!AI77)","v":2774.9385393655461},{"$f":"$B143*SUM(TGTS!AJ77,SHTS!AJ77,'RCTS66 WETS'!AY77,'RCTS66 WETS'!BP77,RCTS22!AJ77,KTSwest!AJ77,KTSeast!AJ77,KGTS66!AJ77,KGTS22!AJ77,HOTS66!AJ77,'GTS66'!AJ77,'ATS-BLTS'!AJ77,BLTS22!AJ77,BETS66!AJ77,BETS22!AJ77,BATS!AJ77,'ATS West'!AJ77)","v":2872.5161504891907},{"$f":"$B143*SUM(TGTS!AK77,SHTS!AK77,'RCTS66 WETS'!AZ77,'RCTS66 WETS'!BQ77,RCTS22!AK77,KTSwest!AK77,KTSeast!AK77,KGTS66!AK77,KGTS22!AK77,HOTS66!AK77,'GTS66'!AK77,'ATS-BLTS'!AK77,BLTS22!AK77,BETS66!AK77,BETS22!AK77,BATS!AK77,'ATS West'!AK77)","v":2953.0540704347541},{"$f":"$B143*SUM(TGTS!AL77,SHTS!AL77,'RCTS66 WETS'!BA77,'RCTS66 WETS'!BR77,RCTS22!AL77,KTSwest!AL77,KTSeast!AL77,KGTS66!AL77,KGTS22!AL77,HOTS66!AL77,'GTS66'!AL77,'ATS-BLTS'!AL77,BLTS22!AL77,BETS66!AL77,BETS22!AL77,BATS!AL77,'ATS West'!AL77)","v":3043.9105353138093},{"$f":"$B143*SUM(TGTS!AM77,SHTS!AM77,'RCTS66 WETS'!BB77,'RCTS66 WETS'!BS77,RCTS22!AM77,KTSwest!AM77,KTSeast!AM77,KGTS66!AM77,KGTS22!AM77,HOTS66!AM77,'GTS66'!AM77,'ATS-BLTS'!AM77,BLTS22!AM77,BETS66!AM77,BETS22!AM77,BATS!AM77,'ATS West'!AM77)","v":3143.600170470655}]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,2067.2406534011093,2305.7651165760153,2261.1741683857249,2374.9521806152743,2368.3980545242089,2351.9955435534089,2471.8884951830191,2470.9430306975237,2542.8233771695122,2537.8709472629771,{"$f":"$B144*SUM(TGTS!AB78,SHTS!AB78,'RCTS66 WETS'!AQ78,'RCTS66 WETS'!BH78,RCTS22!AB78,KTSwest!AB78,KTSeast!AB78,KGTS66!AB78,KGTS22!AB78,HOTS66!AB78,'GTS66'!AB78,'ATS-BLTS'!AB78,BLTS22!AB78,BETS66!AB78,BETS22!AB78,BATS!AB78,'ATS West'!AB78)","v":2553.4892139755439},{"$f":"$B144*SUM(TGTS!AC78,SHTS!AC78,'RCTS66 WETS'!AR78,'RCTS66 WETS'!BI78,RCTS22!AC78,KTSwest!AC78,KTSeast!AC78,KGTS66!AC78,KGTS22!AC78,HOTS66!AC78,'GTS66'!AC78,'ATS-BLTS'!AC78,BLTS22!AC78,BETS66!AC78,BETS22!AC78,BATS!AC78,'ATS West'!AC78)","v":2637.8180949950574},{"$f":"$B144*SUM(TGTS!AD78,SHTS!AD78,'RCTS66 WETS'!AS78,'RCTS66 WETS'!BJ78,RCTS22!AD78,KTSwest!AD78,KTSeast!AD78,KGTS66!AD78,KGTS22!AD78,HOTS66!AD78,'GTS66'!AD78,'ATS-BLTS'!AD78,BLTS22!AD78,BETS66!AD78,BETS22!AD78,BATS!AD78,'ATS West'!AD78)","v":2714.3368548105313},{"$f":"$B144*SUM(TGTS!AE78,SHTS!AE78,'RCTS66 WETS'!AT78,'RCTS66 WETS'!BK78,RCTS22!AE78,KTSwest!AE78,KTSeast!AE78,KGTS66!AE78,KGTS22!AE78,HOTS66!AE78,'GTS66'!AE78,'ATS-BLTS'!AE78,BLTS22!AE78,BETS66!AE78,BETS22!AE78,BATS!AE78,'ATS West'!AE78)","v":2811.4945858947035},{"$f":"$B144*SUM(TGTS!AF78,SHTS!AF78,'RCTS66 WETS'!AU78,'RCTS66 WETS'!BL78,RCTS22!AF78,KTSwest!AF78,KTSeast!AF78,KGTS66!AF78,KGTS22!AF78,HOTS66!AF78,'GTS66'!AF78,'ATS-BLTS'!AF78,BLTS22!AF78,BETS66!AF78,BETS22!AF78,BATS!AF78,'ATS West'!AF78)","v":2902.0071771606213},{"$f":"$B144*SUM(TGTS!AG78,SHTS!AG78,'RCTS66 WETS'!AV78,'RCTS66 WETS'!BM78,RCTS22!AG78,KTSwest!AG78,KTSeast!AG78,KGTS66!AG78,KGTS22!AG78,HOTS66!AG78,'GTS66'!AG78,'ATS-BLTS'!AG78,BLTS22!AG78,BETS66!AG78,BETS22!AG78,BATS!AG78,'ATS West'!AG78)","v":2970.2290484370415},{"$f":"$B144*SUM(TGTS!AH78,SHTS!AH78,'RCTS66 WETS'!AW78,'RCTS66 WETS'!BN78,RCTS22!AH78,KTSwest!AH78,KTSeast!AH78,KGTS66!AH78,KGTS22!AH78,HOTS66!AH78,'GTS66'!AH78,'ATS-BLTS'!AH78,BLTS22!AH78,BETS66!AH78,BETS22!AH78,BATS!AH78,'ATS West'!AH78)","v":3035.4484966406267},{"$f":"$B144*SUM(TGTS!AI78,SHTS!AI78,'RCTS66 WETS'!AX78,'RCTS66 WETS'!BO78,RCTS22!AI78,KTSwest!AI78,KTSeast!AI78,KGTS66!AI78,KGTS22!AI78,HOTS66!AI78,'GTS66'!AI78,'ATS-BLTS'!AI78,BLTS22!AI78,BETS66!AI78,BETS22!AI78,BATS!AI78,'ATS West'!AI78)","v":3137.7072739996715},{"$f":"$B144*SUM(TGTS!AJ78,SHTS!AJ78,'RCTS66 WETS'!AY78,'RCTS66 WETS'!BP78,RCTS22!AJ78,KTSwest!AJ78,KTSeast!AJ78,KGTS66!AJ78,KGTS22!AJ78,HOTS66!AJ78,'GTS66'!AJ78,'ATS-BLTS'!AJ78,BLTS22!AJ78,BETS66!AJ78,BETS22!AJ78,BATS!AJ78,'ATS West'!AJ78)","v":3262.1755410787887},{"$f":"$B144*SUM(TGTS!AK78,SHTS!AK78,'RCTS66 WETS'!AZ78,'RCTS66 WETS'!BQ78,RCTS22!AK78,KTSwest!AK78,KTSeast!AK78,KGTS66!AK78,KGTS22!AK78,HOTS66!AK78,'GTS66'!AK78,'ATS-BLTS'!AK78,BLTS22!AK78,BETS66!AK78,BETS22!AK78,BATS!AK78,'ATS West'!AK78)","v":3371.719104199145},{"$f":"$B144*SUM(TGTS!AL78,SHTS!AL78,'RCTS66 WETS'!BA78,'RCTS66 WETS'!BR78,RCTS22!AL78,KTSwest!AL78,KTSeast!AL78,KGTS66!AL78,KGTS22!AL78,HOTS66!AL78,'GTS66'!AL78,'ATS-BLTS'!AL78,BLTS22!AL78,BETS66!AL78,BETS22!AL78,BATS!AL78,'ATS West'!AL78)","v":3484.1524288751766},{"$f":"$B144*SUM(TGTS!AM78,SHTS!AM78,'RCTS66 WETS'!BB78,'RCTS66 WETS'!BS78,RCTS22!AM78,KTSwest!AM78,KTSeast!AM78,KGTS66!AM78,KGTS22!AM78,HOTS66!AM78,'GTS66'!AM78,'ATS-BLTS'!AM78,BLTS22!AM78,BETS66!AM78,BETS22!AM78,BATS!AM78,'ATS West'!AM78)","v":3607.5197579937094}]
["Climatic adjustments"]
[null,"Temperature","Stable",2,null,null,null,null,null,null,null,null,null,null,null,null,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026]
[null,null,"CSIRO trends",null,null,null,"Winter maxima",null,null,null,null,null,null,null,null,null,1588.2734375,1670.454833984375,1732.8720703125,1778.200927734375,1734.3544921875,1783.709228515625,1810.50927734375,1815.732666015625,1790.229736328125,1766.451904296875,1789.887451171875]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,1645.3108373150378,1725.4647581296899,1780.8042330833139,1805.308531117774,1765.9349815512026,1822.788821486527,1781.0596229568112,1839.1769085249468,1751.332876644841,1769.645274467616,{"$f":"$B148*SUM(TGTS!AB82,SHTS!AB82,'RCTS66 WETS'!AQ82,'RCTS66 WETS'!BH82,RCTS22!AB82,KTSwest!AB82,KTSeast!AB82,KGTS66!AB82,KGTS22!AB82,HOTS66!AB82,'GTS66'!AB82,'ATS-BLTS'!AB82,BLTS22!AB82,BETS66!AB82,BETS22!AB82,BATS!AB82,'ATS West'!AB82)","v":1788.9708923680414},{"$f":"$B148*SUM(TGTS!AC82,SHTS!AC82,'RCTS66 WETS'!AR82,'RCTS66 WETS'!BI82,RCTS22!AC82,KTSwest!AC82,KTSeast!AC82,KGTS66!AC82,KGTS22!AC82,HOTS66!AC82,'GTS66'!AC82,'ATS-BLTS'!AC82,BLTS22!AC82,BETS66!AC82,BETS22!AC82,BATS!AC82,'ATS West'!AC82)","v":1822.6879968393876},{"$f":"$B148*SUM(TGTS!AD82,SHTS!AD82,'RCTS66 WETS'!AS82,'RCTS66 WETS'!BJ82,RCTS22!AD82,KTSwest!AD82,KTSeast!AD82,KGTS66!AD82,KGTS22!AD82,HOTS66!AD82,'GTS66'!AD82,'ATS-BLTS'!AD82,BLTS22!AD82,BETS66!AD82,BETS22!AD82,BATS!AD82,'ATS West'!AD82)","v":1862.2479749531497},{"$f":"$B148*SUM(TGTS!AE82,SHTS!AE82,'RCTS66 WETS'!AT82,'RCTS66 WETS'!BK82,RCTS22!AE82,KTSwest!AE82,KTSeast!AE82,KGTS66!AE82,KGTS22!AE82,HOTS66!AE82,'GTS66'!AE82,'ATS-BLTS'!AE82,BLTS22!AE82,BETS66!AE82,BETS22!AE82,BATS!AE82,'ATS West'!AE82)","v":1898.2450724546759},{"$f":"$B148*SUM(TGTS!AF82,SHTS!AF82,'RCTS66 WETS'!AU82,'RCTS66 WETS'!BL82,RCTS22!AF82,KTSwest!AF82,KTSeast!AF82,KGTS66!AF82,KGTS22!AF82,HOTS66!AF82,'GTS66'!AF82,'ATS-BLTS'!AF82,BLTS22!AF82,BETS66!AF82,BETS22!AF82,BATS!AF82,'ATS West'!AF82)","v":1935.3535909716093},{"$f":"$B148*SUM(TGTS!AG82,SHTS!AG82,'RCTS66 WETS'!AV82,'RCTS66 WETS'!BM82,RCTS22!AG82,KTSwest!AG82,KTSeast!AG82,KGTS66!AG82,KGTS22!AG82,HOTS66!AG82,'GTS66'!AG82,'ATS-BLTS'!AG82,BLTS22!AG82,BETS66!AG82,BETS22!AG82,BATS!AG82,'ATS West'!AG82)","v":1981.4640169279535},{"$f":"$B148*SUM(TGTS!AH82,SHTS!AH82,'RCTS66 WETS'!AW82,'RCTS66 WETS'!BN82,RCTS22!AH82,KTSwest!AH82,KTSeast!AH82,KGTS66!AH82,KGTS22!AH82,HOTS66!AH82,'GTS66'!AH82,'ATS-BLTS'!AH82,BLTS22!AH82,BETS66!AH82,BETS22!AH82,BATS!AH82,'ATS West'!AH82)","v":2023.392287616917},{"$f":"$B148*SUM(TGTS!AI82,SHTS!AI82,'RCTS66 WETS'!AX82,'RCTS66 WETS'!BO82,RCTS22!AI82,KTSwest!AI82,KTSeast!AI82,KGTS66!AI82,KGTS22!AI82,HOTS66!AI82,'GTS66'!AI82,'ATS-BLTS'!AI82,BLTS22!AI82,BETS66!AI82,BETS22!AI82,BATS!AI82,'ATS West'!AI82)","v":2038.8774859196601},{"$f":"$B148*SUM(TGTS!AJ82,SHTS!AJ82,'RCTS66 WETS'!AY82,'RCTS66 WETS'!BP82,RCTS22!AJ82,KTSwest!AJ82,KTSeast!AJ82,KGTS66!AJ82,KGTS22!AJ82,HOTS66!AJ82,'GTS66'!AJ82,'ATS-BLTS'!AJ82,BLTS22!AJ82,BETS66!AJ82,BETS22!AJ82,BATS!AJ82,'ATS West'!AJ82)","v":2083.1495670187992},{"$f":"$B148*SUM(TGTS!AK82,SHTS!AK82,'RCTS66 WETS'!AZ82,'RCTS66 WETS'!BQ82,RCTS22!AK82,KTSwest!AK82,KTSeast!AK82,KGTS66!AK82,KGTS22!AK82,HOTS66!AK82,'GTS66'!AK82,'ATS-BLTS'!AK82,BLTS22!AK82,BETS66!AK82,BETS22!AK82,BATS!AK82,'ATS West'!AK82)","v":2130.6722377200126},{"$f":"$B148*SUM(TGTS!AL82,SHTS!AL82,'RCTS66 WETS'!BA82,'RCTS66 WETS'!BR82,RCTS22!AL82,KTSwest!AL82,KTSeast!AL82,KGTS66!AL82,KGTS22!AL82,HOTS66!AL82,'GTS66'!AL82,'ATS-BLTS'!AL82,BLTS22!AL82,BETS66!AL82,BETS22!AL82,BATS!AL82,'ATS West'!AL82)","v":2172.7616508044684},{"$f":"$B148*SUM(TGTS!AM82,SHTS!AM82,'RCTS66 WETS'!BB82,'RCTS66 WETS'!BS82,RCTS22!AM82,KTSwest!AM82,KTSeast!AM82,KGTS66!AM82,KGTS22!AM82,HOTS66!AM82,'GTS66'!AM82,'ATS-BLTS'!AM82,BLTS22!AM82,BETS66!AM82,BETS22!AM82,BATS!AM82,'ATS West'!AM82)","v":2218.4757435390115}]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,1677.8679636150846,1758.0538367522624,1817.4281076497409,1840.9425360314792,1802.427767825817,1861.034282141135,1820.5145087370711,1874.1892576014479,1785.5604213226738,1803.1001771195163,{"$f":"$B149*SUM(TGTS!AB83,SHTS!AB83,'RCTS66 WETS'!AQ83,'RCTS66 WETS'!BH83,RCTS22!AB83,KTSwest!AB83,KTSeast!AB83,KGTS66!AB83,KGTS22!AB83,HOTS66!AB83,'GTS66'!AB83,'ATS-BLTS'!AB83,BLTS22!AB83,BETS66!AB83,BETS22!AB83,BATS!AB83,'ATS West'!AB83)","v":1828.4366603683084},{"$f":"$B149*SUM(TGTS!AC83,SHTS!AC83,'RCTS66 WETS'!AR83,'RCTS66 WETS'!BI83,RCTS22!AC83,KTSwest!AC83,KTSeast!AC83,KGTS66!AC83,KGTS22!AC83,HOTS66!AC83,'GTS66'!AC83,'ATS-BLTS'!AC83,BLTS22!AC83,BETS66!AC83,BETS22!AC83,BATS!AC83,'ATS West'!AC83)","v":1861.6986172072702},{"$f":"$B149*SUM(TGTS!AD83,SHTS!AD83,'RCTS66 WETS'!AS83,'RCTS66 WETS'!BJ83,RCTS22!AD83,KTSwest!AD83,KTSeast!AD83,KGTS66!AD83,KGTS22!AD83,HOTS66!AD83,'GTS66'!AD83,'ATS-BLTS'!AD83,BLTS22!AD83,BETS66!AD83,BETS22!AD83,BATS!AD83,'ATS West'!AD83)","v":1903.4997640667},{"$f":"$B149*SUM(TGTS!AE83,SHTS!AE83,'RCTS66 WETS'!AT83,'RCTS66 WETS'!BK83,RCTS22!AE83,KTSwest!AE83,KTSeast!AE83,KGTS66!AE83,KGTS22!AE83,HOTS66!AE83,'GTS66'!AE83,'ATS-BLTS'!AE83,BLTS22!AE83,BETS66!AE83,BETS22!AE83,BATS!AE83,'ATS West'!AE83)","v":1940.7469473778472},{"$f":"$B149*SUM(TGTS!AF83,SHTS!AF83,'RCTS66 WETS'!AU83,'RCTS66 WETS'!BL83,RCTS22!AF83,KTSwest!AF83,KTSeast!AF83,KGTS66!AF83,KGTS22!AF83,HOTS66!AF83,'GTS66'!AF83,'ATS-BLTS'!AF83,BLTS22!AF83,BETS66!AF83,BETS22!AF83,BATS!AF83,'ATS West'!AF83)","v":1978.3649851184218},{"$f":"$B149*SUM(TGTS!AG83,SHTS!AG83,'RCTS66 WETS'!AV83,'RCTS66 WETS'!BM83,RCTS22!AG83,KTSwest!AG83,KTSeast!AG83,KGTS66!AG83,KGTS22!AG83,HOTS66!AG83,'GTS66'!AG83,'ATS-BLTS'!AG83,BLTS22!AG83,BETS66!AG83,BETS22!AG83,BATS!AG83,'ATS West'!AG83)","v":2025.1798399195764},{"$f":"$B149*SUM(TGTS!AH83,SHTS!AH83,'RCTS66 WETS'!AW83,'RCTS66 WETS'!BN83,RCTS22!AH83,KTSwest!AH83,KTSeast!AH83,KGTS66!AH83,KGTS22!AH83,HOTS66!AH83,'GTS66'!AH83,'ATS-BLTS'!AH83,BLTS22!AH83,BETS66!AH83,BETS22!AH83,BATS!AH83,'ATS West'!AH83)","v":2067.3596716880875},{"$f":"$B149*SUM(TGTS!AI83,SHTS!AI83,'RCTS66 WETS'!AX83,'RCTS66 WETS'!BO83,RCTS22!AI83,KTSwest!AI83,KTSeast!AI83,KGTS66!AI83,KGTS22!AI83,HOTS66!AI83,'GTS66'!AI83,'ATS-BLTS'!AI83,BLTS22!AI83,BETS66!AI83,BETS22!AI83,BATS!AI83,'ATS West'!AI83)","v":2083.0537725428403},{"$f":"$B149*SUM(TGTS!AJ83,SHTS!AJ83,'RCTS66 WETS'!AY83,'RCTS66 WETS'!BP83,RCTS22!AJ83,KTSwest!AJ83,KTSeast!AJ83,KGTS66!AJ83,KGTS22!AJ83,HOTS66!AJ83,'GTS66'!AJ83,'ATS-BLTS'!AJ83,BLTS22!AJ83,BETS66!AJ83,BETS22!AJ83,BATS!AJ83,'ATS West'!AJ83)","v":2126.5394553461447},{"$f":"$B149*SUM(TGTS!AK83,SHTS!AK83,'RCTS66 WETS'!AZ83,'RCTS66 WETS'!BQ83,RCTS22!AK83,KTSwest!AK83,KTSeast!AK83,KGTS66!AK83,KGTS22!AK83,HOTS66!AK83,'GTS66'!AK83,'ATS-BLTS'!AK83,BLTS22!AK83,BETS66!AK83,BETS22!AK83,BATS!AK83,'ATS West'!AK83)","v":2177.8544155939694},{"$f":"$B149*SUM(TGTS!AL83,SHTS!AL83,'RCTS66 WETS'!BA83,'RCTS66 WETS'!BR83,RCTS22!AL83,KTSwest!AL83,KTSeast!AL83,KGTS66!AL83,KGTS22!AL83,HOTS66!AL83,'GTS66'!AL83,'ATS-BLTS'!AL83,BLTS22!AL83,BETS66!AL83,BETS22!AL83,BATS!AL83,'ATS West'!AL83)","v":2219.7464666678911},{"$f":"$B149*SUM(TGTS!AM83,SHTS!AM83,'RCTS66 WETS'!BB83,'RCTS66 WETS'!BS83,RCTS22!AM83,KTSwest!AM83,KTSeast!AM83,KGTS66!AM83,KGTS22!AM83,HOTS66!AM83,'GTS66'!AM83,'ATS-BLTS'!AM83,BLTS22!AM83,BETS66!AM83,BETS22!AM83,BATS!AM83,'ATS West'!AM83)","v":2268.0775799051116}]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,1725.1115772986625,1811.3434645952223,1869.0145151712707,1891.0118118154539,1854.1744876194164,1912.1694056865376,1870.083777870288,1925.7756555649355,1831.544699697401,1849.1689841123689,{"$f":"$B150*SUM(TGTS!AB84,SHTS!AB84,'RCTS66 WETS'!AQ84,'RCTS66 WETS'!BH84,RCTS22!AB84,KTSwest!AB84,KTSeast!AB84,KGTS66!AB84,KGTS22!AB84,HOTS66!AB84,'GTS66'!AB84,'ATS-BLTS'!AB84,BLTS22!AB84,BETS66!AB84,BETS22!AB84,BATS!AB84,'ATS West'!AB84)","v":1879.5072853316126},{"$f":"$B150*SUM(TGTS!AC84,SHTS!AC84,'RCTS66 WETS'!AR84,'RCTS66 WETS'!BI84,RCTS22!AC84,KTSwest!AC84,KTSeast!AC84,KGTS66!AC84,KGTS22!AC84,HOTS66!AC84,'GTS66'!AC84,'ATS-BLTS'!AC84,BLTS22!AC84,BETS66!AC84,BETS22!AC84,BATS!AC84,'ATS West'!AC84)","v":1913.2246627618151},{"$f":"$B150*SUM(TGTS!AD84,SHTS!AD84,'RCTS66 WETS'!AS84,'RCTS66 WETS'!BJ84,RCTS22!AD84,KTSwest!AD84,KTSeast!AD84,KGTS66!AD84,KGTS22!AD84,HOTS66!AD84,'GTS66'!AD84,'ATS-BLTS'!AD84,BLTS22!AD84,BETS66!AD84,BETS22!AD84,BATS!AD84,'ATS West'!AD84)","v":1952.1172972755203},{"$f":"$B150*SUM(TGTS!AE84,SHTS!AE84,'RCTS66 WETS'!AT84,'RCTS66 WETS'!BK84,RCTS22!AE84,KTSwest!AE84,KTSeast!AE84,KGTS66!AE84,KGTS22!AE84,HOTS66!AE84,'GTS66'!AE84,'ATS-BLTS'!AE84,BLTS22!AE84,BETS66!AE84,BETS22!AE84,BATS!AE84,'ATS West'!AE84)","v":1994.0517360178749},{"$f":"$B150*SUM(TGTS!AF84,SHTS!AF84,'RCTS66 WETS'!AU84,'RCTS66 WETS'!BL84,RCTS22!AF84,KTSwest!AF84,KTSeast!AF84,KGTS66!AF84,KGTS22!AF84,HOTS66!AF84,'GTS66'!AF84,'ATS-BLTS'!AF84,BLTS22!AF84,BETS66!AF84,BETS22!AF84,BATS!AF84,'ATS West'!AF84)","v":2030.6205953651381},{"$f":"$B150*SUM(TGTS!AG84,SHTS!AG84,'RCTS66 WETS'!AV84,'RCTS66 WETS'!BM84,RCTS22!AG84,KTSwest!AG84,KTSeast!AG84,KGTS66!AG84,KGTS22!AG84,HOTS66!AG84,'GTS66'!AG84,'ATS-BLTS'!AG84,BLTS22!AG84,BETS66!AG84,BETS22!AG84,BATS!AG84,'ATS West'!AG84)","v":2080.1860552868588},{"$f":"$B150*SUM(TGTS!AH84,SHTS!AH84,'RCTS66 WETS'!AW84,'RCTS66 WETS'!BN84,RCTS22!AH84,KTSwest!AH84,KTSeast!AH84,KGTS66!AH84,KGTS22!AH84,HOTS66!AH84,'GTS66'!AH84,'ATS-BLTS'!AH84,BLTS22!AH84,BETS66!AH84,BETS22!AH84,BATS!AH84,'ATS West'!AH84)","v":2121.4837632833978},{"$f":"$B150*SUM(TGTS!AI84,SHTS!AI84,'RCTS66 WETS'!AX84,'RCTS66 WETS'!BO84,RCTS22!AI84,KTSwest!AI84,KTSeast!AI84,KGTS66!AI84,KGTS22!AI84,HOTS66!AI84,'GTS66'!AI84,'ATS-BLTS'!AI84,BLTS22!AI84,BETS66!AI84,BETS22!AI84,BATS!AI84,'ATS West'!AI84)","v":2141.7838574465427},{"$f":"$B150*SUM(TGTS!AJ84,SHTS!AJ84,'RCTS66 WETS'!AY84,'RCTS66 WETS'!BP84,RCTS22!AJ84,KTSwest!AJ84,KTSeast!AJ84,KGTS66!AJ84,KGTS22!AJ84,HOTS66!AJ84,'GTS66'!AJ84,'ATS-BLTS'!AJ84,BLTS22!AJ84,BETS66!AJ84,BETS22!AJ84,BATS!AJ84,'ATS West'!AJ84)","v":2184.2513090570369},{"$f":"$B150*SUM(TGTS!AK84,SHTS!AK84,'RCTS66 WETS'!AZ84,'RCTS66 WETS'!BQ84,RCTS22!AK84,KTSwest!AK84,KTSeast!AK84,KGTS66!AK84,KGTS22!AK84,HOTS66!AK84,'GTS66'!AK84,'ATS-BLTS'!AK84,BLTS22!AK84,BETS66!AK84,BETS22!AK84,BATS!AK84,'ATS West'!AK84)","v":2236.347613207603},{"$f":"$B150*SUM(TGTS!AL84,SHTS!AL84,'RCTS66 WETS'!BA84,'RCTS66 WETS'!BR84,RCTS22!AL84,KTSwest!AL84,KTSeast!AL84,KGTS66!AL84,KGTS22!AL84,HOTS66!AL84,'GTS66'!AL84,'ATS-BLTS'!AL84,BLTS22!AL84,BETS66!AL84,BETS22!AL84,BATS!AL84,'ATS West'!AL84)","v":2281.1555957841051},{"$f":"$B150*SUM(TGTS!AM84,SHTS!AM84,'RCTS66 WETS'!BB84,'RCTS66 WETS'!BS84,RCTS22!AM84,KTSwest!AM84,KTSeast!AM84,KGTS66!AM84,KGTS22!AM84,HOTS66!AM84,'GTS66'!AM84,'ATS-BLTS'!AM84,BLTS22!AM84,BETS66!AM84,BETS22!AM84,BATS!AM84,'ATS West'!AM84)","v":2328.9255765041421}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026]
[null,null,null,null,null,null,"Annual maxima",null,null,null,null,null,null,null,null,null,{"$f":"MAX(Q75,Q81)","v":1817.1640625},1861.97265625,1956.031494140625,2158.02099609375,2354.21533203125,2295.646728515625,2177.815185546875,2098.83740234375,2214.623046875,2371.288818359375,{"$f":"MAX(AA75,AA81)","v":2061.953369140625}]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,1819.068542880839,2008.5609832057823,1984.4870295271021,2039.9000384049982,2041.3232844615097,2029.0042074162079,2091.3661193704093,2084.2132142438827,2135.588191920549,2119.0751645717346,{"$f":"$B154*SUM(TGTS!AB88,SHTS!AB88,'RCTS66 WETS'!AQ88,'RCTS66 WETS'!BH88,RCTS22!AB88,KTSwest!AB88,KTSeast!AB88,KGTS66!AB88,KGTS22!AB88,HOTS66!AB88,'GTS66'!AB88,'ATS-BLTS'!AB88,BLTS22!AB88,BETS66!AB88,BETS22!AB88,BATS!AB88,'ATS West'!AB88)","v":2097.9082155588399},{"$f":"$B154*SUM(TGTS!AC88,SHTS!AC88,'RCTS66 WETS'!AR88,'RCTS66 WETS'!BI88,RCTS22!AC88,KTSwest!AC88,KTSeast!AC88,KGTS66!AC88,KGTS22!AC88,HOTS66!AC88,'GTS66'!AC88,'ATS-BLTS'!AC88,BLTS22!AC88,BETS66!AC88,BETS22!AC88,BATS!AC88,'ATS West'!AC88)","v":2150.6039845023256},{"$f":"$B154*SUM(TGTS!AD88,SHTS!AD88,'RCTS66 WETS'!AS88,'RCTS66 WETS'!BJ88,RCTS22!AD88,KTSwest!AD88,KTSeast!AD88,KGTS66!AD88,KGTS22!AD88,HOTS66!AD88,'GTS66'!AD88,'ATS-BLTS'!AD88,BLTS22!AD88,BETS66!AD88,BETS22!AD88,BATS!AD88,'ATS West'!AD88)","v":2202.8365674677884},{"$f":"$B154*SUM(TGTS!AE88,SHTS!AE88,'RCTS66 WETS'!AT88,'RCTS66 WETS'!BK88,RCTS22!AE88,KTSwest!AE88,KTSeast!AE88,KGTS66!AE88,KGTS22!AE88,HOTS66!AE88,'GTS66'!AE88,'ATS-BLTS'!AE88,BLTS22!AE88,BETS66!AE88,BETS22!AE88,BATS!AE88,'ATS West'!AE88)","v":2261.1715958282157},{"$f":"$B154*SUM(TGTS!AF88,SHTS!AF88,'RCTS66 WETS'!AU88,'RCTS66 WETS'!BL88,RCTS22!AF88,KTSwest!AF88,KTSeast!AF88,KGTS66!AF88,KGTS22!AF88,HOTS66!AF88,'GTS66'!AF88,'ATS-BLTS'!AF88,BLTS22!AF88,BETS66!AF88,BETS22!AF88,BATS!AF88,'ATS West'!AF88)","v":2323.6393789901208},{"$f":"$B154*SUM(TGTS!AG88,SHTS!AG88,'RCTS66 WETS'!AV88,'RCTS66 WETS'!BM88,RCTS22!AG88,KTSwest!AG88,KTSeast!AG88,KGTS66!AG88,KGTS22!AG88,HOTS66!AG88,'GTS66'!AG88,'ATS-BLTS'!AG88,BLTS22!AG88,BETS66!AG88,BETS22!AG88,BATS!AG88,'ATS West'!AG88)","v":2377.1553766146753},{"$f":"$B154*SUM(TGTS!AH88,SHTS!AH88,'RCTS66 WETS'!AW88,'RCTS66 WETS'!BN88,RCTS22!AH88,KTSwest!AH88,KTSeast!AH88,KGTS66!AH88,KGTS22!AH88,HOTS66!AH88,'GTS66'!AH88,'ATS-BLTS'!AH88,BLTS22!AH88,BETS66!AH88,BETS22!AH88,BATS!AH88,'ATS West'!AH88)","v":2426.5738109458534},{"$f":"$B154*SUM(TGTS!AI88,SHTS!AI88,'RCTS66 WETS'!AX88,'RCTS66 WETS'!BO88,RCTS22!AI88,KTSwest!AI88,KTSeast!AI88,KGTS66!AI88,KGTS22!AI88,HOTS66!AI88,'GTS66'!AI88,'ATS-BLTS'!AI88,BLTS22!AI88,BETS66!AI88,BETS22!AI88,BATS!AI88,'ATS West'!AI88)","v":2481.4945117745447},{"$f":"$B154*SUM(TGTS!AJ88,SHTS!AJ88,'RCTS66 WETS'!AY88,'RCTS66 WETS'!BP88,RCTS22!AJ88,KTSwest!AJ88,KTSeast!AJ88,KGTS66!AJ88,KGTS22!AJ88,HOTS66!AJ88,'GTS66'!AJ88,'ATS-BLTS'!AJ88,BLTS22!AJ88,BETS66!AJ88,BETS22!AJ88,BATS!AJ88,'ATS West'!AJ88)","v":2562.552942850411},{"$f":"$B154*SUM(TGTS!AK88,SHTS!AK88,'RCTS66 WETS'!AZ88,'RCTS66 WETS'!BQ88,RCTS22!AK88,KTSwest!AK88,KTSeast!AK88,KGTS66!AK88,KGTS22!AK88,HOTS66!AK88,'GTS66'!AK88,'ATS-BLTS'!AK88,BLTS22!AK88,BETS66!AK88,BETS22!AK88,BATS!AK88,'ATS West'!AK88)","v":2627.8785166553212},{"$f":"$B154*SUM(TGTS!AL88,SHTS!AL88,'RCTS66 WETS'!BA88,'RCTS66 WETS'!BR88,RCTS22!AL88,KTSwest!AL88,KTSeast!AL88,KGTS66!AL88,KGTS22!AL88,HOTS66!AL88,'GTS66'!AL88,'ATS-BLTS'!AL88,BLTS22!AL88,BETS66!AL88,BETS22!AL88,BATS!AL88,'ATS West'!AL88)","v":2713.0250367457365},{"$f":"$B154*SUM(TGTS!AM88,SHTS!AM88,'RCTS66 WETS'!BB88,'RCTS66 WETS'!BS88,RCTS22!AM88,KTSwest!AM88,KTSeast!AM88,KGTS66!AM88,KGTS22!AM88,HOTS66!AM88,'GTS66'!AM88,'ATS-BLTS'!AM88,BLTS22!AM88,BETS66!AM88,BETS22!AM88,BATS!AM88,'ATS West'!AM88)","v":2785.1888045547666}]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,1921.0008207058518,2139.0585574534443,2111.3666823807102,2197.0963658636774,2181.7077529918556,2160.5067423992627,2252.4231962690551,2247.8523174512097,2300.7919839977235,2299.2391015991348,{"$f":"$B155*SUM(TGTS!AB89,SHTS!AB89,'RCTS66 WETS'!AQ89,'RCTS66 WETS'!BH89,RCTS22!AB89,KTSwest!AB89,KTSeast!AB89,KGTS66!AB89,KGTS22!AB89,HOTS66!AB89,'GTS66'!AB89,'ATS-BLTS'!AB89,BLTS22!AB89,BETS66!AB89,BETS22!AB89,BATS!AB89,'ATS West'!AB89)","v":2290.986611203055},{"$f":"$B155*SUM(TGTS!AC89,SHTS!AC89,'RCTS66 WETS'!AR89,'RCTS66 WETS'!BI89,RCTS22!AC89,KTSwest!AC89,KTSeast!AC89,KGTS66!AC89,KGTS22!AC89,HOTS66!AC89,'GTS66'!AC89,'ATS-BLTS'!AC89,BLTS22!AC89,BETS66!AC89,BETS22!AC89,BATS!AC89,'ATS West'!AC89)","v":2357.8490420806602},{"$f":"$B155*SUM(TGTS!AD89,SHTS!AD89,'RCTS66 WETS'!AS89,'RCTS66 WETS'!BJ89,RCTS22!AD89,KTSwest!AD89,KTSeast!AD89,KGTS66!AD89,KGTS22!AD89,HOTS66!AD89,'GTS66'!AD89,'ATS-BLTS'!AD89,BLTS22!AD89,BETS66!AD89,BETS22!AD89,BATS!AD89,'ATS West'!AD89)","v":2430.463951244793},{"$f":"$B155*SUM(TGTS!AE89,SHTS!AE89,'RCTS66 WETS'!AT89,'RCTS66 WETS'!BK89,RCTS22!AE89,KTSwest!AE89,KTSeast!AE89,KGTS66!AE89,KGTS22!AE89,HOTS66!AE89,'GTS66'!AE89,'ATS-BLTS'!AE89,BLTS22!AE89,BETS66!AE89,BETS22!AE89,BATS!AE89,'ATS West'!AE89)","v":2502.7655170467924},{"$f":"$B155*SUM(TGTS!AF89,SHTS!AF89,'RCTS66 WETS'!AU89,'RCTS66 WETS'!BL89,RCTS22!AF89,KTSwest!AF89,KTSeast!AF89,KGTS66!AF89,KGTS22!AF89,HOTS66!AF89,'GTS66'!AF89,'ATS-BLTS'!AF89,BLTS22!AF89,BETS66!AF89,BETS22!AF89,BATS!AF89,'ATS West'!AF89)","v":2578.5694669450327},{"$f":"$B155*SUM(TGTS!AG89,SHTS!AG89,'RCTS66 WETS'!AV89,'RCTS66 WETS'!BM89,RCTS22!AG89,KTSwest!AG89,KTSeast!AG89,KGTS66!AG89,KGTS22!AG89,HOTS66!AG89,'GTS66'!AG89,'ATS-BLTS'!AG89,BLTS22!AG89,BETS66!AG89,BETS22!AG89,BATS!AG89,'ATS West'!AG89)","v":2642.7019628877474},{"$f":"$B155*SUM(TGTS!AH89,SHTS!AH89,'RCTS66 WETS'!AW89,'RCTS66 WETS'!BN89,RCTS22!AH89,KTSwest!AH89,KTSeast!AH89,KGTS66!AH89,KGTS22!AH89,HOTS66!AH89,'GTS66'!AH89,'ATS-BLTS'!AH89,BLTS22!AH89,BETS66!AH89,BETS22!AH89,BATS!AH89,'ATS West'!AH89)","v":2695.1561921881416},{"$f":"$B155*SUM(TGTS!AI89,SHTS!AI89,'RCTS66 WETS'!AX89,'RCTS66 WETS'!BO89,RCTS22!AI89,KTSwest!AI89,KTSeast!AI89,KGTS66!AI89,KGTS22!AI89,HOTS66!AI89,'GTS66'!AI89,'ATS-BLTS'!AI89,BLTS22!AI89,BETS66!AI89,BETS22!AI89,BATS!AI89,'ATS West'!AI89)","v":2776.9684312439244},{"$f":"$B155*SUM(TGTS!AJ89,SHTS!AJ89,'RCTS66 WETS'!AY89,'RCTS66 WETS'!BP89,RCTS22!AJ89,KTSwest!AJ89,KTSeast!AJ89,KGTS66!AJ89,KGTS22!AJ89,HOTS66!AJ89,'GTS66'!AJ89,'ATS-BLTS'!AJ89,BLTS22!AJ89,BETS66!AJ89,BETS22!AJ89,BATS!AJ89,'ATS West'!AJ89)","v":2874.8239600267384},{"$f":"$B155*SUM(TGTS!AK89,SHTS!AK89,'RCTS66 WETS'!AZ89,'RCTS66 WETS'!BQ89,RCTS22!AK89,KTSwest!AK89,KTSeast!AK89,KGTS66!AK89,KGTS22!AK89,HOTS66!AK89,'GTS66'!AK89,'ATS-BLTS'!AK89,BLTS22!AK89,BETS66!AK89,BETS22!AK89,BATS!AK89,'ATS West'!AK89)","v":2958.3163591231823},{"$f":"$B155*SUM(TGTS!AL89,SHTS!AL89,'RCTS66 WETS'!BA89,'RCTS66 WETS'!BR89,RCTS22!AL89,KTSwest!AL89,KTSeast!AL89,KGTS66!AL89,KGTS22!AL89,HOTS66!AL89,'GTS66'!AL89,'ATS-BLTS'!AL89,BLTS22!AL89,BETS66!AL89,BETS22!AL89,BATS!AL89,'ATS West'!AL89)","v":3047.1196307788077},{"$f":"$B155*SUM(TGTS!AM89,SHTS!AM89,'RCTS66 WETS'!BB89,'RCTS66 WETS'!BS89,RCTS22!AM89,KTSwest!AM89,KTSeast!AM89,KGTS66!AM89,KGTS22!AM89,HOTS66!AM89,'GTS66'!AM89,'ATS-BLTS'!AM89,BLTS22!AM89,BETS66!AM89,BETS22!AM89,BATS!AM89,'ATS West'!AM89)","v":3145.6585861989847}]
["Time of use tariffs",null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,2067.2406534011093,2305.7651165760153,2261.1741683857249,2374.9521806152743,2368.3980545242089,2351.9955435534089,2471.8884951830191,2470.9430306975237,2542.8233771695122,2537.8709472629771,{"$f":"$B156*SUM(TGTS!AB90,SHTS!AB90,'RCTS66 WETS'!AQ90,'RCTS66 WETS'!BH90,RCTS22!AB90,KTSwest!AB90,KTSeast!AB90,KGTS66!AB90,KGTS22!AB90,HOTS66!AB90,'GTS66'!AB90,'ATS-BLTS'!AB90,BLTS22!AB90,BETS66!AB90,BETS22!AB90,BATS!AB90,'ATS West'!AB90)","v":2564.3368845800605},{"$f":"$B156*SUM(TGTS!AC90,SHTS!AC90,'RCTS66 WETS'!AR90,'RCTS66 WETS'!BI90,RCTS22!AC90,KTSwest!AC90,KTSeast!AC90,KGTS66!AC90,KGTS22!AC90,HOTS66!AC90,'GTS66'!AC90,'ATS-BLTS'!AC90,BLTS22!AC90,BETS66!AC90,BETS22!AC90,BATS!AC90,'ATS West'!AC90)","v":2650.2120125593901},{"$f":"$B156*SUM(TGTS!AD90,SHTS!AD90,'RCTS66 WETS'!AS90,'RCTS66 WETS'!BJ90,RCTS22!AD90,KTSwest!AD90,KTSeast!AD90,KGTS66!AD90,KGTS22!AD90,HOTS66!AD90,'GTS66'!AD90,'ATS-BLTS'!AD90,BLTS22!AD90,BETS66!AD90,BETS22!AD90,BATS!AD90,'ATS West'!AD90)","v":2725.556580609807},{"$f":"$B156*SUM(TGTS!AE90,SHTS!AE90,'RCTS66 WETS'!AT90,'RCTS66 WETS'!BK90,RCTS22!AE90,KTSwest!AE90,KTSeast!AE90,KGTS66!AE90,KGTS22!AE90,HOTS66!AE90,'GTS66'!AE90,'ATS-BLTS'!AE90,BLTS22!AE90,BETS66!AE90,BETS22!AE90,BATS!AE90,'ATS West'!AE90)","v":2822.8645994799913},{"$f":"$B156*SUM(TGTS!AF90,SHTS!AF90,'RCTS66 WETS'!AU90,'RCTS66 WETS'!BL90,RCTS22!AF90,KTSwest!AF90,KTSeast!AF90,KGTS66!AF90,KGTS22!AF90,HOTS66!AF90,'GTS66'!AF90,'ATS-BLTS'!AF90,BLTS22!AF90,BETS66!AF90,BETS22!AF90,BATS!AF90,'ATS West'!AF90)","v":2913.5053155731484},{"$f":"$B156*SUM(TGTS!AG90,SHTS!AG90,'RCTS66 WETS'!AV90,'RCTS66 WETS'!BM90,RCTS22!AG90,KTSwest!AG90,KTSeast!AG90,KGTS66!AG90,KGTS22!AG90,HOTS66!AG90,'GTS66'!AG90,'ATS-BLTS'!AG90,BLTS22!AG90,BETS66!AG90,BETS22!AG90,BATS!AG90,'ATS West'!AG90)","v":2982.9246055679546},{"$f":"$B156*SUM(TGTS!AH90,SHTS!AH90,'RCTS66 WETS'!AW90,'RCTS66 WETS'!BN90,RCTS22!AH90,KTSwest!AH90,KTSeast!AH90,KGTS66!AH90,KGTS22!AH90,HOTS66!AH90,'GTS66'!AH90,'ATS-BLTS'!AH90,BLTS22!AH90,BETS66!AH90,BETS22!AH90,BATS!AH90,'ATS West'!AH90)","v":3050.8456985930657},{"$f":"$B156*SUM(TGTS!AI90,SHTS!AI90,'RCTS66 WETS'!AX90,'RCTS66 WETS'!BO90,RCTS22!AI90,KTSwest!AI90,KTSeast!AI90,KGTS66!AI90,KGTS22!AI90,HOTS66!AI90,'GTS66'!AI90,'ATS-BLTS'!AI90,BLTS22!AI90,BETS66!AI90,BETS22!AI90,BATS!AI90,'ATS West'!AI90)","v":3149.6513397401086},{"$f":"$B156*SUM(TGTS!AJ90,SHTS!AJ90,'RCTS66 WETS'!AY90,'RCTS66 WETS'!BP90,RCTS22!AJ90,KTSwest!AJ90,KTSeast!AJ90,KGTS66!AJ90,KGTS22!AJ90,HOTS66!AJ90,'GTS66'!AJ90,'ATS-BLTS'!AJ90,BLTS22!AJ90,BETS66!AJ90,BETS22!AJ90,BATS!AJ90,'ATS West'!AJ90)","v":3274.9723821593066},{"$f":"$B156*SUM(TGTS!AK90,SHTS!AK90,'RCTS66 WETS'!AZ90,'RCTS66 WETS'!BQ90,RCTS22!AK90,KTSwest!AK90,KTSeast!AK90,KGTS66!AK90,KGTS22!AK90,HOTS66!AK90,'GTS66'!AK90,'ATS-BLTS'!AK90,BLTS22!AK90,BETS66!AK90,BETS22!AK90,BATS!AK90,'ATS West'!AK90)","v":3386.4148866614169},{"$f":"$B156*SUM(TGTS!AL90,SHTS!AL90,'RCTS66 WETS'!BA90,'RCTS66 WETS'!BR90,RCTS22!AL90,KTSwest!AL90,KTSeast!AL90,KGTS66!AL90,KGTS22!AL90,HOTS66!AL90,'GTS66'!AL90,'ATS-BLTS'!AL90,BLTS22!AL90,BETS66!AL90,BETS22!AL90,BATS!AL90,'ATS West'!AL90)","v":3495.7200776344521},{"$f":"$B156*SUM(TGTS!AM90,SHTS!AM90,'RCTS66 WETS'!BB90,'RCTS66 WETS'!BS90,RCTS22!AM90,KTSwest!AM90,KTSeast!AM90,KGTS66!AM90,KGTS22!AM90,HOTS66!AM90,'GTS66'!AM90,'ATS-BLTS'!AM90,BLTS22!AM90,BETS66!AM90,BETS22!AM90,BATS!AM90,'ATS West'!AM90)","v":3619.6100222442415}]
[null,"Current",0.23968185526172561]
[null,"Residential demand on time of use tariffs by 2025",0.5]
[null,null,null,null,null,null,"Summer block load adjustments"]
[null,"CDD critical temperature",18.5,null,null,null,null,null,null,null,null,null,null,null,null,null,"2014/15","2015/16","2016/17","2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25","2025/26","2026/27"]
[null,"HDD critical temperature",16.5,null,null,null,"Average energy use"]
[null,null,null,null,null,null,"Maximum demand",null,null,null,null,null,null,null,null,null,{"$f":"INDEX('Block Loads'!B$3:B$30,'TPC reconciled'!$D$3)","v":0},{"$f":"INDEX('Block Loads'!C$3:C$30,'TPC reconciled'!$D$3)","v":1},{"$f":"INDEX('Block Loads'!D$3:D$30,'TPC reconciled'!$D$3)","v":-8.6000000000000014},{"$f":"INDEX('Block Loads'!E$3:E$30,'TPC reconciled'!$D$3)","v":-3.9000000000000021},{"$f":"INDEX('Block Loads'!F$3:F$30,'TPC reconciled'!$D$3)","v":9.9999999999997868E-2},{"$f":"INDEX('Block Loads'!G$3:G$30,'TPC reconciled'!$D$3)","v":4.4999999999999964},{"$f":"INDEX('Block Loads'!H$3:H$30,'TPC reconciled'!$D$3)","v":6.4999999999999964},{"$f":"INDEX('Block Loads'!I$3:I$30,'TPC reconciled'!$D$3)","v":6.4999999999999964},{"$f":"INDEX('Block Loads'!J$3:J$30,'TPC reconciled'!$D$3)","v":6.4999999999999964},{"$f":"INDEX('Block Loads'!K$3:K$30,'TPC reconciled'!$D$3)","v":6.4999999999999964},{"$f":"INDEX('Block Loads'!L$3:L$30,'TPC reconciled'!$D$3)","v":6.4999999999999964},{"$f":"INDEX('Block Loads'!M$3:M$30,'TPC reconciled'!$D$3)","v":6.4999999999999964},{"$f":"INDEX('Block Loads'!N$3:N$30,'TPC reconciled'!$D$3)","v":6.4999999999999964}]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,{"$f":"Q96","v":0},{"$f":"R96","v":1},-8.6000000000000014,-3.9000000000000021,9.9999999999997868E-2,4.4999999999999964,6.4999999999999964,6.4999999999999964,6.4999999999999964,6.4999999999999964,6.4999999999999964,6.4999999999999964,6.4999999999999964]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,{"$f":"Q97","v":0},1,-8.6000000000000014,-3.9000000000000021,9.9999999999997868E-2,4.4999999999999964,6.4999999999999964,6.4999999999999964,6.4999999999999964,6.4999999999999964,6.4999999999999964,6.4999999999999964,6.4999999999999964]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,0,1,-8.6000000000000014,-3.9000000000000021,9.9999999999997868E-2,4.4999999999999964,6.4999999999999964,6.4999999999999964,6.4999999999999964,6.4999999999999964,6.4999999999999964,6.4999999999999964,6.4999999999999964]
[]
[null,null,null,null,null,null,"Winter block load adjustments"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026]
[null,null,null,null,null,null,"Average energy use"]
[null,null,null,null,null,null,"Maximum demand",null,null,null,null,null,null,null,null,null,{"$f":"INDEX('Block Loads'!P$3:P$30,'TPC reconciled'!$D$3)","v":0},{"$f":"INDEX('Block Loads'!Q$3:Q$30,'TPC reconciled'!$D$3)","v":2},{"$f":"INDEX('Block Loads'!R$3:R$30,'TPC reconciled'!$D$3)","v":1},{"$f":"INDEX('Block Loads'!S$3:S$30,'TPC reconciled'!$D$3)","v":-3.1000000000000014},{"$f":"INDEX('Block Loads'!T$3:T$30,'TPC reconciled'!$D$3)","v":-3.6000000000000014},{"$f":"INDEX('Block Loads'!U$3:U$30,'TPC reconciled'!$D$3)","v":0.39999999999999858},{"$f":"INDEX('Block Loads'!V$3:V$30,'TPC reconciled'!$D$3)","v":4.7999999999999972},{"$f":"INDEX('Block Loads'!W$3:W$30,'TPC reconciled'!$D$3)","v":6.7999999999999972},{"$f":"INDEX('Block Loads'!X$3:X$30,'TPC reconciled'!$D$3)","v":6.7999999999999972},{"$f":"INDEX('Block Loads'!Y$3:Y$30,'TPC reconciled'!$D$3)","v":6.7999999999999972},{"$f":"INDEX('Block Loads'!Z$3:Z$30,'TPC reconciled'!$D$3)","v":6.7999999999999972},{"$f":"INDEX('Block Loads'!AA$3:AA$30,'TPC reconciled'!$D$3)","v":6.7999999999999972},{"$f":"INDEX('Block Loads'!AB$3:AB$30,'TPC reconciled'!$D$3)","v":6.7999999999999972}]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,{"$f":"Q104","v":0},{"$f":"R104","v":2},1,-3.1000000000000014,-3.6000000000000014,0.39999999999999858,4.7999999999999972,6.7999999999999972,6.7999999999999972,6.7999999999999972,6.7999999999999972,6.7999999999999972,6.7999999999999972]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,{"$f":"Q105","v":0},2,1,-3.1000000000000014,-3.6000000000000014,0.39999999999999858,4.7999999999999972,6.7999999999999972,6.7999999999999972,6.7999999999999972,6.7999999999999972,6.7999999999999972,6.7999999999999972]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,{"$f":"Q106","v":0},2,1,-3.1000000000000014,-3.6000000000000014,0.39999999999999858,4.7999999999999972,6.7999999999999972,6.7999999999999972,6.7999999999999972,6.7999999999999972,6.7999999999999972,6.7999999999999972]
[]
[null,null,null,null,null,null,"Annual block load adjustments"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026]
[null,null,null,null,null,null,"Average energy use"]
[null,null,null,null,null,null,"Maximum demand",null,null,null,null,null,null,null,null,null,{"$f":"INDEX('Block Loads'!AD$3:AD$30,'TPC reconciled'!$D$3)","v":0},{"$f":"INDEX('Block Loads'!AE$3:AE$30,'TPC reconciled'!$D$3)","v":2},{"$f":"INDEX('Block Loads'!AF$3:AF$30,'TPC reconciled'!$D$3)","v":1},{"$f":"INDEX('Block Loads'!AG$3:AG$30,'TPC reconciled'!$D$3)","v":-3.1000000000000014},{"$f":"INDEX('Block Loads'!AH$3:AH$30,'TPC reconciled'!$D$3)","v":9.9999999999997868E-2},{"$f":"INDEX('Block Loads'!AI$3:AI$30,'TPC reconciled'!$D$3)","v":4.4999999999999964},{"$f":"INDEX('Block Loads'!AJ$3:AJ$30,'TPC reconciled'!$D$3)","v":6.4999999999999964},{"$f":"INDEX('Block Loads'!AK$3:AK$30,'TPC reconciled'!$D$3)","v":6.7999999999999972},{"$f":"INDEX('Block Loads'!AL$3:AL$30,'TPC reconciled'!$D$3)","v":6.7999999999999972},{"$f":"INDEX('Block Loads'!AM$3:AM$30,'TPC reconciled'!$D$3)","v":6.7999999999999972},{"$f":"INDEX('Block Loads'!AN$3:AN$30,'TPC reconciled'!$D$3)","v":6.7999999999999972},{"$f":"INDEX('Block Loads'!AO$3:AO$30,'TPC reconciled'!$D$3)","v":6.7999999999999972},{"$f":"INDEX('Block Loads'!AP$3:AP$30,'TPC reconciled'!$D$3)","v":6.7999999999999972}]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,{"$f":"Q112","v":0},{"$f":"R112","v":2},1,-3.1000000000000014,9.9999999999997868E-2,4.4999999999999964,6.4999999999999964,6.7999999999999972,6.7999999999999972,6.7999999999999972,6.7999999999999972,6.7999999999999972,6.7999999999999972]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,{"$f":"Q112","v":0},{"$f":"R112","v":2},1,-3.1000000000000014,9.9999999999997868E-2,4.4999999999999964,6.4999999999999964,6.7999999999999972,6.7999999999999972,6.7999999999999972,6.7999999999999972,6.7999999999999972,6.7999999999999972]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,{"$f":"Q112","v":0},{"$f":"R112","v":2},1,-3.1000000000000014,9.9999999999997868E-2,4.4999999999999964,6.4999999999999964,6.7999999999999972,6.7999999999999972,6.7999999999999972,6.7999999999999972,6.7999999999999972,6.7999999999999972]
[]
[null,null,null,null,null,null,"Windfarm Adjustment"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026]
[null,null,null,null,null,null,"Average energy use"]
[null,null,null,null,null,null,"Maximum demand",null,null,null,null,null,null,null,null,null,{"$f":"$R$120","v":-40.591951050232005},-40.591951050232005,{"$f":"$R$120","v":-40.591951050232005},-40.591951050232005,-40.591951050232005,-40.591951050232005,-40.591951050232005,-40.591951050232005,-40.591951050232005,-40.591951050232005,-40.591951050232005,-40.591951050232005,-40.591951050232005]
[]
[null,null,null,null,null,null,"Solar Adjustment"]
[null,null,null,null,null,null,"New major customers",null,null,null,null,null,null,null,null,null,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026]
[null,null,null,null,null,null,"Average energy use"]
[null,null,null,null,null,null,"Maximum demand",null,null,null,null,null,null,null,null,null,null,{"$f":"(INDEX('Technology Adjustments'!C$6:C$33,$D$3)/1000)-INDEX('Technology Adjustments'!$P$6:$P$33,$D$3)*0.44/(0.18*8.76)*R129","v":10.106220396508501},{"$f":"(INDEX('Technology Adjustments'!D$6:D$33,$D$3)/1000)-INDEX('Technology Adjustments'!$P$6:$P$33,$D$3)*0.44/(0.18*8.76)*S129","v":19.547193765019141},{"$f":"(INDEX('Technology Adjustments'!E$6:E$33,$D$3)/1000)-INDEX('Technology Adjustments'!$P$6:$P$33,$D$3)*0.44/(0.18*8.76)*T129","v":29.119727563353813},{"$f":"(INDEX('Technology Adjustments'!F$6:F$33,$D$3)/1000)-INDEX('Technology Adjustments'!$P$6:$P$33,$D$3)*0.44/(0.18*8.76)*U129","v":37.651733569626288},{"$f":"(INDEX('Technology Adjustments'!G$6:G$33,$D$3)/1000)-INDEX('Technology Adjustments'!$P$6:$P$33,$D$3)*0.44/(0.18*8.76)*V129","v":44.891768801807871},{"$f":"(INDEX('Technology Adjustments'!H$6:H$33,$D$3)/1000)-INDEX('Technology Adjustments'!$P$6:$P$33,$D$3)*0.44/(0.18*8.76)*W129","v":51.3367087419781},{"$f":"(INDEX('Technology Adjustments'!I$6:I$33,$D$3)/1000)-INDEX('Technology Adjustments'!$P$6:$P$33,$D$3)*0.44/(0.18*8.76)*X129","v":57.556439062847815},{"$f":"(INDEX('Technology Adjustments'!J$6:J$33,$D$3)/1000)-INDEX('Technology Adjustments'!$P$6:$P$33,$D$3)*0.44/(0.18*8.76)*Y129","v":62.942504800495129},{"$f":"(INDEX('Technology Adjustments'!K$6:K$33,$D$3)/1000)-INDEX('Technology Adjustments'!$P$6:$P$33,$D$3)*0.44/(0.18*8.76)*Z129","v":66.877299256952568},{"$f":"(INDEX('Technology Adjustments'!L$6:L$33,$D$3)/1000)-INDEX('Technology Adjustments'!$P$6:$P$33,$D$3)*0.44/(0.18*8.76)*AA129","v":69.817597667855708},{"$f":"(INDEX('Technology Adjustments'!M$6:M$33,$D$3)/1000)-INDEX('Technology Adjustments'!$P$6:$P$33,$D$3)*0.44/(0.18*8.76)*AB129","v":71.580846387843948},{"$f":"(INDEX('Technology Adjustments'!N$6:N$33,$D$3)/1000)-INDEX('Technology Adjustments'!$P$6:$P$33,$D$3)*0.44/(0.18*8.76)*AC129","v":73.635406204231117}]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,{"$f":"R$125","v":10.106220396508501},19.547193765019141,29.119727563353813,37.651733569626288,44.891768801807871,51.3367087419781,57.556439062847815,62.942504800495129,66.877299256952568,69.817597667855708,71.580846387843948,73.635406204231117]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,10.106220396508501,19.547193765019141,29.119727563353813,37.651733569626288,44.891768801807871,51.3367087419781,57.556439062847815,62.942504800495129,66.877299256952568,69.817597667855708,71.580846387843948,73.635406204231117]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,10.106220396508501,19.547193765019141,29.119727563353813,37.651733569626288,44.891768801807871,51.3367087419781,57.556439062847815,62.942504800495129,66.877299256952568,69.817597667855708,71.580846387843948,73.635406204231117]
[null,null,null,null,null,null,"Used to subtract historical trend",null,null,null,null,null,null,null,null,null,null,1,2,3,4,5,6,7,8,9,10,11,12]
[]
[null,null,null,null,null,null,"Technology Adjustment"]
[null,null,null,null,null,null,"New major customers",null,null,null,null,null,null,null,null,null,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026]
[null,null,null,null,null,null,"Average energy use"]
[null,null,null,null,null,null,"Maximum demand",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,{"$f":"R$134","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,null,null,"Including Block Loads"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2004/05","2005/06","2006/07","2007/08","2008/09","2009/10","2010/11","2011/12","2012/13","2013/14","2014/15","2015/16","2016/17","2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25","2025/26","2026/27"]
[null,"Coincidence factor for reconciliation",null,null,null,null,"Summer maxima",null,null,null,null,null,null,null,null,null,{"$f":"Q75","v":1817.1640625},1861.97265625,1956.031494140625,2158.02099609375,2354.21533203125,2295.646728515625,2177.815185546875,2098.83740234375,2214.623046875,2371.288818359375,{"$f":"AA75","v":2061.953369140625}]
[null,{"$f":"TPC!$AA142/SUM(TGTS!$AA142,SHTS!$AA142,'RCTS66 WETS'!$AP142,'RCTS66 WETS'!$BG142,RCTS22!$AA142,KTSwest!$AA142,KTSeast!$AA142,KGTS66!$AA142,KGTS22!$AA142,HOTS66!$AA142,'GTS66'!$AA142,'ATS-BLTS'!$AA142,BLTS22!$AA142,BETS66!$AA142,BETS22!$AA142,BATS!$AA142,'ATS West'!$AA142)","v":0.9737471803133021},null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,{"$f":"R76+H97-SUM(H125,H135)","v":1819.068542880839},{"$f":"S76+I97-SUM(I125,I135)","v":2008.5609832057823},{"$f":"T76+J97-SUM(J125,J135)","v":1984.4870295271021},2039.9000384049982,2041.3232844615097,2029.0042074162079,2091.3661193704093,2084.2132142438827,2135.588191920549,2119.0751645717346,{"$f":"$B142*SUM(TGTS!AB142,SHTS!AB142,'RCTS66 WETS'!AQ142,'RCTS66 WETS'!BH142,RCTS22!AB142,KTSwest!AB142,KTSeast!AB142,KGTS66!AB142,KGTS22!AB142,HOTS66!AB142,'GTS66'!AB142,'ATS-BLTS'!AB142,BLTS22!AB142,BETS66!AB142,BETS22!AB142,BATS!AB142,'ATS West'!AB142)","v":2098.3799159016053},{"$f":"$B142*SUM(TGTS!AC142,SHTS!AC142,'RCTS66 WETS'!AR142,'RCTS66 WETS'!BI142,RCTS22!AC142,KTSwest!AC142,KTSeast!AC142,KGTS66!AC142,KGTS22!AC142,HOTS66!AC142,'GTS66'!AC142,'ATS-BLTS'!AC142,BLTS22!AC142,BETS66!AC142,BETS22!AC142,BATS!AC142,'ATS West'!AC142)","v":2131.8612973726549},{"$f":"$B142*SUM(TGTS!AD142,SHTS!AD142,'RCTS66 WETS'!AS142,'RCTS66 WETS'!BJ142,RCTS22!AD142,KTSwest!AD142,KTSeast!AD142,KGTS66!AD142,KGTS22!AD142,HOTS66!AD142,'GTS66'!AD142,'ATS-BLTS'!AD142,BLTS22!AD142,BETS66!AD142,BETS22!AD142,BATS!AD142,'ATS West'!AD142)","v":2172.7878686740364},{"$f":"$B142*SUM(TGTS!AE142,SHTS!AE142,'RCTS66 WETS'!AT142,'RCTS66 WETS'!BK142,RCTS22!AE142,KTSwest!AE142,KTSeast!AE142,KGTS66!AE142,KGTS22!AE142,HOTS66!AE142,'GTS66'!AE142,'ATS-BLTS'!AE142,BLTS22!AE142,BETS66!AE142,BETS22!AE142,BATS!AE142,'ATS West'!AE142)","v":2224.0765929348377},{"$f":"$B142*SUM(TGTS!AF142,SHTS!AF142,'RCTS66 WETS'!AU142,'RCTS66 WETS'!BL142,RCTS22!AF142,KTSwest!AF142,KTSeast!AF142,KGTS66!AF142,KGTS22!AF142,HOTS66!AF142,'GTS66'!AF142,'ATS-BLTS'!AF142,BLTS22!AF142,BETS66!AF142,BETS22!AF142,BATS!AF142,'ATS West'!AF142)","v":2278.8921548164631},{"$f":"$B142*SUM(TGTS!AG142,SHTS!AG142,'RCTS66 WETS'!AV142,'RCTS66 WETS'!BM142,RCTS22!AG142,KTSwest!AG142,KTSeast!AG142,KGTS66!AG142,KGTS22!AG142,HOTS66!AG142,'GTS66'!AG142,'ATS-BLTS'!AG142,BLTS22!AG142,BETS66!AG142,BETS22!AG142,BATS!AG142,'ATS West'!AG142)","v":2318.8827767032913},{"$f":"$B142*SUM(TGTS!AH142,SHTS!AH142,'RCTS66 WETS'!AW142,'RCTS66 WETS'!BN142,RCTS22!AH142,KTSwest!AH142,KTSeast!AH142,KGTS66!AH142,KGTS22!AH142,HOTS66!AH142,'GTS66'!AH142,'ATS-BLTS'!AH142,BLTS22!AH142,BETS66!AH142,BETS22!AH142,BATS!AH142,'ATS West'!AH142)","v":2357.3635329666158},{"$f":"$B142*SUM(TGTS!AI142,SHTS!AI142,'RCTS66 WETS'!AX142,'RCTS66 WETS'!BO142,RCTS22!AI142,KTSwest!AI142,KTSeast!AI142,KGTS66!AI142,KGTS22!AI142,HOTS66!AI142,'GTS66'!AI142,'ATS-BLTS'!AI142,BLTS22!AI142,BETS66!AI142,BETS22!AI142,BATS!AI142,'ATS West'!AI142)","v":2405.2086671828069},{"$f":"$B142*SUM(TGTS!AJ142,SHTS!AJ142,'RCTS66 WETS'!AY142,'RCTS66 WETS'!BP142,RCTS22!AJ142,KTSwest!AJ142,KTSeast!AJ142,KGTS66!AJ142,KGTS22!AJ142,HOTS66!AJ142,'GTS66'!AJ142,'ATS-BLTS'!AJ142,BLTS22!AJ142,BETS66!AJ142,BETS22!AJ142,BATS!AJ142,'ATS West'!AJ142)","v":2474.9940863634411},{"$f":"$B142*SUM(TGTS!AK142,SHTS!AK142,'RCTS66 WETS'!AZ142,'RCTS66 WETS'!BQ142,RCTS22!AK142,KTSwest!AK142,KTSeast!AK142,KGTS66!AK142,KGTS22!AK142,HOTS66!AK142,'GTS66'!AK142,'ATS-BLTS'!AK142,BLTS22!AK142,BETS66!AK142,BETS22!AK142,BATS!AK142,'ATS West'!AK142)","v":2529.2459368464083},{"$f":"$B142*SUM(TGTS!AL142,SHTS!AL142,'RCTS66 WETS'!BA142,'RCTS66 WETS'!BR142,RCTS22!AL142,KTSwest!AL142,KTSeast!AL142,KGTS66!AL142,KGTS22!AL142,HOTS66!AL142,'GTS66'!AL142,'ATS-BLTS'!AL142,BLTS22!AL142,BETS66!AL142,BETS22!AL142,BATS!AL142,'ATS West'!AL142)","v":2606.212181753242},{"$f":"$B142*SUM(TGTS!AM142,SHTS!AM142,'RCTS66 WETS'!BB142,'RCTS66 WETS'!BS142,RCTS22!AM142,KTSwest!AM142,KTSeast!AM142,KGTS66!AM142,KGTS22!AM142,HOTS66!AM142,'GTS66'!AM142,'ATS-BLTS'!AM142,BLTS22!AM142,BETS66!AM142,BETS22!AM142,BATS!AM142,'ATS West'!AM142)","v":2668.0051198047381}]
[null,{"$f":"TPC!$AA143/SUM(TGTS!$AA143,SHTS!$AA143,'RCTS66 WETS'!$AP143,'RCTS66 WETS'!$BG143,RCTS22!$AA143,KTSwest!$AA143,KTSeast!$AA143,KGTS66!$AA143,KGTS22!$AA143,HOTS66!$AA143,'GTS66'!$AA143,'ATS-BLTS'!$AA143,BLTS22!$AA143,BETS66!$AA143,BETS22!$AA143,BATS!$AA143,'ATS West'!$AA143)","v":0.96558180912435454},null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,{"$f":"R77+H98-SUM(H126,H136)","v":1921.0008207058518},2139.0585574534443,2111.3666823807102,2197.0963658636774,2181.7077529918556,2160.5067423992627,2252.4231962690551,2247.8523174512097,2300.7919839977235,2299.2391015991348,{"$f":"$B143*SUM(TGTS!AB143,SHTS!AB143,'RCTS66 WETS'!AQ143,'RCTS66 WETS'!BH143,RCTS22!AB143,KTSwest!AB143,KTSeast!AB143,KGTS66!AB143,KGTS22!AB143,HOTS66!AB143,'GTS66'!AB143,'ATS-BLTS'!AB143,BLTS22!AB143,BETS66!AB143,BETS22!AB143,BATS!AB143,'ATS West'!AB143)","v":2278.6663024990648},{"$f":"$B143*SUM(TGTS!AC143,SHTS!AC143,'RCTS66 WETS'!AR143,'RCTS66 WETS'!BI143,RCTS22!AC143,KTSwest!AC143,KTSeast!AC143,KGTS66!AC143,KGTS22!AC143,HOTS66!AC143,'GTS66'!AC143,'ATS-BLTS'!AC143,BLTS22!AC143,BETS66!AC143,BETS22!AC143,BATS!AC143,'ATS West'!AC143)","v":2322.7985471397974},{"$f":"$B143*SUM(TGTS!AD143,SHTS!AD143,'RCTS66 WETS'!AS143,'RCTS66 WETS'!BJ143,RCTS22!AD143,KTSwest!AD143,KTSeast!AD143,KGTS66!AD143,KGTS22!AD143,HOTS66!AD143,'GTS66'!AD143,'ATS-BLTS'!AD143,BLTS22!AD143,BETS66!AD143,BETS22!AD143,BATS!AD143,'ATS West'!AD143)","v":2384.5524974225468},{"$f":"$B143*SUM(TGTS!AE143,SHTS!AE143,'RCTS66 WETS'!AT143,'RCTS66 WETS'!BK143,RCTS22!AE143,KTSwest!AE143,KTSeast!AE143,KGTS66!AE143,KGTS22!AE143,HOTS66!AE143,'GTS66'!AE143,'ATS-BLTS'!AE143,BLTS22!AE143,BETS66!AE143,BETS22!AE143,BATS!AE143,'ATS West'!AE143)","v":2448.372477862431},{"$f":"$B143*SUM(TGTS!AF143,SHTS!AF143,'RCTS66 WETS'!AU143,'RCTS66 WETS'!BL143,RCTS22!AF143,KTSwest!AF143,KTSeast!AF143,KGTS66!AF143,KGTS22!AF143,HOTS66!AF143,'GTS66'!AF143,'ATS-BLTS'!AF143,BLTS22!AF143,BETS66!AF143,BETS22!AF143,BATS!AF143,'ATS West'!AF143)","v":2512.9660525913387},{"$f":"$B143*SUM(TGTS!AG143,SHTS!AG143,'RCTS66 WETS'!AV143,'RCTS66 WETS'!BM143,RCTS22!AG143,KTSwest!AG143,KTSeast!AG143,KGTS66!AG143,KGTS22!AG143,HOTS66!AG143,'GTS66'!AG143,'ATS-BLTS'!AG143,BLTS22!AG143,BETS66!AG143,BETS22!AG143,BATS!AG143,'ATS West'!AG143)","v":2565.0929009305137},{"$f":"$B143*SUM(TGTS!AH143,SHTS!AH143,'RCTS66 WETS'!AW143,'RCTS66 WETS'!BN143,RCTS22!AH143,KTSwest!AH143,KTSeast!AH143,KGTS66!AH143,KGTS22!AH143,HOTS66!AH143,'GTS66'!AH143,'ATS-BLTS'!AH143,BLTS22!AH143,BETS66!AH143,BETS22!AH143,BATS!AH143,'ATS West'!AH143)","v":2605.1413189311343},{"$f":"$B143*SUM(TGTS!AI143,SHTS!AI143,'RCTS66 WETS'!AX143,'RCTS66 WETS'!BO143,RCTS22!AI143,KTSwest!AI143,KTSeast!AI143,KGTS66!AI143,KGTS22!AI143,HOTS66!AI143,'GTS66'!AI143,'ATS-BLTS'!AI143,BLTS22!AI143,BETS66!AI143,BETS22!AI143,BATS!AI143,'ATS West'!AI143)","v":2678.7911417879827},{"$f":"$B143*SUM(TGTS!AJ143,SHTS!AJ143,'RCTS66 WETS'!AY143,'RCTS66 WETS'!BP143,RCTS22!AJ143,KTSwest!AJ143,KTSeast!AJ143,KGTS66!AJ143,KGTS22!AJ143,HOTS66!AJ143,'GTS66'!AJ143,'ATS-BLTS'!AJ143,BLTS22!AJ143,BETS66!AJ143,BETS22!AJ143,BATS!AJ143,'ATS West'!AJ143)","v":2765.1842074793703},{"$f":"$B143*SUM(TGTS!AK143,SHTS!AK143,'RCTS66 WETS'!AZ143,'RCTS66 WETS'!BQ143,RCTS22!AK143,KTSwest!AK143,KTSeast!AK143,KGTS66!AK143,KGTS22!AK143,HOTS66!AK143,'GTS66'!AK143,'ATS-BLTS'!AK143,BLTS22!AK143,BETS66!AK143,BETS22!AK143,BATS!AK143,'ATS West'!AK143)","v":2835.9310742079829},{"$f":"$B143*SUM(TGTS!AL143,SHTS!AL143,'RCTS66 WETS'!BA143,'RCTS66 WETS'!BR143,RCTS22!AL143,KTSwest!AL143,KTSeast!AL143,KGTS66!AL143,KGTS22!AL143,HOTS66!AL143,'GTS66'!AL143,'ATS-BLTS'!AL143,BLTS22!AL143,BETS66!AL143,BETS22!AL143,BATS!AL143,'ATS West'!AL143)","v":2917.260105109885},{"$f":"$B143*SUM(TGTS!AM143,SHTS!AM143,'RCTS66 WETS'!BB143,'RCTS66 WETS'!BS143,RCTS22!AM143,KTSwest!AM143,KTSeast!AM143,KGTS66!AM143,KGTS22!AM143,HOTS66!AM143,'GTS66'!AM143,'ATS-BLTS'!AM143,BLTS22!AM143,BETS66!AM143,BETS22!AM143,BATS!AM143,'ATS West'!AM143)","v":3007.1466786895267}]
[null,{"$f":"TPC!$AA144/SUM(TGTS!$AA144,SHTS!$AA144,'RCTS66 WETS'!$AP144,'RCTS66 WETS'!$BG144,RCTS22!$AA144,KTSwest!$AA144,KTSeast!$AA144,KGTS66!$AA144,KGTS22!$AA144,HOTS66!$AA144,'GTS66'!$AA144,'ATS-BLTS'!$AA144,BLTS22!$AA144,BETS66!$AA144,BETS22!$AA144,BATS!$AA144,'ATS West'!$AA144)","v":0.9696503197906815},null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,2067.2406534011093,2305.7651165760153,2261.1741683857249,2374.9521806152743,2368.3980545242089,2351.9955435534089,2471.8884951830191,2470.9430306975237,2542.8233771695122,2537.8709472629771,{"$f":"$B144*SUM(TGTS!AB144,SHTS!AB144,'RCTS66 WETS'!AQ144,'RCTS66 WETS'!BH144,RCTS22!AB144,KTSwest!AB144,KTSeast!AB144,KGTS66!AB144,KGTS22!AB144,HOTS66!AB144,'GTS66'!AB144,'ATS-BLTS'!AB144,BLTS22!AB144,BETS66!AB144,BETS22!AB144,BATS!AB144,'ATS West'!AB144)","v":2527.823817289644},{"$f":"$B144*SUM(TGTS!AC144,SHTS!AC144,'RCTS66 WETS'!AR144,'RCTS66 WETS'!BI144,RCTS22!AC144,KTSwest!AC144,KTSeast!AC144,KGTS66!AC144,KGTS22!AC144,HOTS66!AC144,'GTS66'!AC144,'ATS-BLTS'!AC144,BLTS22!AC144,BETS66!AC144,BETS22!AC144,BATS!AC144,'ATS West'!AC144)","v":2586.8820953550935},{"$f":"$B144*SUM(TGTS!AD144,SHTS!AD144,'RCTS66 WETS'!AS144,'RCTS66 WETS'!BJ144,RCTS22!AD144,KTSwest!AD144,KTSeast!AD144,KGTS66!AD144,KGTS22!AD144,HOTS66!AD144,'GTS66'!AD144,'ATS-BLTS'!AD144,BLTS22!AD144,BETS66!AD144,BETS22!AD144,BATS!AD144,'ATS West'!AD144)","v":2651.9182920031612},{"$f":"$B144*SUM(TGTS!AE144,SHTS!AE144,'RCTS66 WETS'!AT144,'RCTS66 WETS'!BK144,RCTS22!AE144,KTSwest!AE144,KTSeast!AE144,KGTS66!AE144,KGTS22!AE144,HOTS66!AE144,'GTS66'!AE144,'ATS-BLTS'!AE144,BLTS22!AE144,BETS66!AE144,BETS22!AE144,BATS!AE144,'ATS West'!AE144)","v":2737.5263382273852},{"$f":"$B144*SUM(TGTS!AF144,SHTS!AF144,'RCTS66 WETS'!AU144,'RCTS66 WETS'!BL144,RCTS22!AF144,KTSwest!AF144,KTSeast!AF144,KGTS66!AF144,KGTS22!AF144,HOTS66!AF144,'GTS66'!AF144,'ATS-BLTS'!AF144,BLTS22!AF144,BETS66!AF144,BETS22!AF144,BATS!AF144,'ATS West'!AF144)","v":2818.0219237953847},{"$f":"$B144*SUM(TGTS!AG144,SHTS!AG144,'RCTS66 WETS'!AV144,'RCTS66 WETS'!BM144,RCTS22!AG144,KTSwest!AG144,KTSeast!AG144,KGTS66!AG144,KGTS22!AG144,HOTS66!AG144,'GTS66'!AG144,'ATS-BLTS'!AG144,BLTS22!AG144,BETS66!AG144,BETS22!AG144,BATS!AG144,'ATS West'!AG144)","v":2875.887969264822},{"$f":"$B144*SUM(TGTS!AH144,SHTS!AH144,'RCTS66 WETS'!AW144,'RCTS66 WETS'!BN144,RCTS22!AH144,KTSwest!AH144,KTSeast!AH144,KGTS66!AH144,KGTS22!AH144,HOTS66!AH144,'GTS66'!AH144,'ATS-BLTS'!AH144,BLTS22!AH144,BETS66!AH144,BETS22!AH144,BATS!AH144,'ATS West'!AH144)","v":2930.7139496967725},{"$f":"$B144*SUM(TGTS!AI144,SHTS!AI144,'RCTS66 WETS'!AX144,'RCTS66 WETS'!BO144,RCTS22!AI144,KTSwest!AI144,KTSeast!AI144,KGTS66!AI144,KGTS22!AI144,HOTS66!AI144,'GTS66'!AI144,'ATS-BLTS'!AI144,BLTS22!AI144,BETS66!AI144,BETS22!AI144,BATS!AI144,'ATS West'!AI144)","v":3020.4025431768387},{"$f":"$B144*SUM(TGTS!AJ144,SHTS!AJ144,'RCTS66 WETS'!AY144,'RCTS66 WETS'!BP144,RCTS22!AJ144,KTSwest!AJ144,KTSeast!AJ144,KGTS66!AJ144,KGTS22!AJ144,HOTS66!AJ144,'GTS66'!AJ144,'ATS-BLTS'!AJ144,BLTS22!AJ144,BETS66!AJ144,BETS22!AJ144,BATS!AJ144,'ATS West'!AJ144)","v":3131.1505364752738},{"$f":"$B144*SUM(TGTS!AK144,SHTS!AK144,'RCTS66 WETS'!AZ144,'RCTS66 WETS'!BQ144,RCTS22!AK144,KTSwest!AK144,KTSeast!AK144,KGTS66!AK144,KGTS22!AK144,HOTS66!AK144,'GTS66'!AK144,'ATS-BLTS'!AK144,BLTS22!AK144,BETS66!AK144,BETS22!AK144,BATS!AK144,'ATS West'!AK144)","v":3229.5035003894168},{"$f":"$B144*SUM(TGTS!AL144,SHTS!AL144,'RCTS66 WETS'!BA144,'RCTS66 WETS'!BR144,RCTS22!AL144,KTSwest!AL144,KTSeast!AL144,KGTS66!AL144,KGTS22!AL144,HOTS66!AL144,'GTS66'!AL144,'ATS-BLTS'!AL144,BLTS22!AL144,BETS66!AL144,BETS22!AL144,BATS!AL144,'ATS West'!AL144)","v":3330.6331711622756},{"$f":"$B144*SUM(TGTS!AM144,SHTS!AM144,'RCTS66 WETS'!BB144,'RCTS66 WETS'!BS144,RCTS22!AM144,KTSwest!AM144,KTSeast!AM144,KGTS66!AM144,KGTS22!AM144,HOTS66!AM144,'GTS66'!AM144,'ATS-BLTS'!AM144,BLTS22!AM144,BETS66!AM144,BETS22!AM144,BATS!AM144,'ATS West'!AM144)","v":3441.8889053564094}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026]
[null,null,null,null,null,null,"Winter maxima",null,null,null,null,null,null,null,null,null,{"$f":"Q81","v":1588.2734375},1670.454833984375,1732.8720703125,1778.200927734375,1734.3544921875,1783.709228515625,1810.50927734375,1815.732666015625,1790.229736328125,1766.451904296875,{"$f":"AA81","v":1789.887451171875}]
[null,{"$f":"TPC!$AA148/SUM(TGTS!$AA148,SHTS!$AA148,'RCTS66 WETS'!$AP148,'RCTS66 WETS'!$BG148,RCTS22!$AA148,KTSwest!$AA148,KTSeast!$AA148,KGTS66!$AA148,KGTS22!$AA148,HOTS66!$AA148,'GTS66'!$AA148,'ATS-BLTS'!$AA148,BLTS22!$AA148,BETS66!$AA148,BETS22!$AA148,BATS!$AA148,'ATS West'!$AA148)","v":0.96842229454635065},null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,{"$f":"R82+H105-SUM(H126,H135)","v":1645.3108373150378},1725.4647581296899,1780.8042330833139,1805.308531117774,1765.9349815512026,1822.788821486527,1781.0596229568112,1839.1769085249468,1751.332876644841,1769.645274467616,{"$f":"$B148*SUM(TGTS!AB148,SHTS!AB148,'RCTS66 WETS'!AQ148,'RCTS66 WETS'!BH148,RCTS22!AB148,KTSwest!AB148,KTSeast!AB148,KGTS66!AB148,KGTS22!AB148,HOTS66!AB148,'GTS66'!AB148,'ATS-BLTS'!AB148,BLTS22!AB148,BETS66!AB148,BETS22!AB148,BATS!AB148,'ATS West'!AB148)","v":1776.2566756951494},{"$f":"$B148*SUM(TGTS!AC148,SHTS!AC148,'RCTS66 WETS'!AR148,'RCTS66 WETS'!BI148,RCTS22!AC148,KTSwest!AC148,KTSeast!AC148,KGTS66!AC148,KGTS22!AC148,HOTS66!AC148,'GTS66'!AC148,'ATS-BLTS'!AC148,BLTS22!AC148,BETS66!AC148,BETS22!AC148,BATS!AC148,'ATS West'!AC148)","v":1795.9311634347723},{"$f":"$B148*SUM(TGTS!AD148,SHTS!AD148,'RCTS66 WETS'!AS148,'RCTS66 WETS'!BJ148,RCTS22!AD148,KTSwest!AD148,KTSeast!AD148,KGTS66!AD148,KGTS22!AD148,HOTS66!AD148,'GTS66'!AD148,'ATS-BLTS'!AD148,BLTS22!AD148,BETS66!AD148,BETS22!AD148,BATS!AD148,'ATS West'!AD148)","v":1818.2420695414673},{"$f":"$B148*SUM(TGTS!AE148,SHTS!AE148,'RCTS66 WETS'!AT148,'RCTS66 WETS'!BK148,RCTS22!AE148,KTSwest!AE148,KTSeast!AE148,KGTS66!AE148,KGTS22!AE148,HOTS66!AE148,'GTS66'!AE148,'ATS-BLTS'!AE148,BLTS22!AE148,BETS66!AE148,BETS22!AE148,BATS!AE148,'ATS West'!AE148)","v":1841.5120327520415},{"$f":"$B148*SUM(TGTS!AF148,SHTS!AF148,'RCTS66 WETS'!AU148,'RCTS66 WETS'!BL148,RCTS22!AF148,KTSwest!AF148,KTSeast!AF148,KGTS66!AF148,KGTS22!AF148,HOTS66!AF148,'GTS66'!AF148,'ATS-BLTS'!AF148,BLTS22!AF148,BETS66!AF148,BETS22!AF148,BATS!AF148,'ATS West'!AF148)","v":1871.5500162492303},{"$f":"$B148*SUM(TGTS!AG148,SHTS!AG148,'RCTS66 WETS'!AV148,'RCTS66 WETS'!BM148,RCTS22!AG148,KTSwest!AG148,KTSeast!AG148,KGTS66!AG148,KGTS22!AG148,HOTS66!AG148,'GTS66'!AG148,'ATS-BLTS'!AG148,BLTS22!AG148,BETS66!AG148,BETS22!AG148,BATS!AG148,'ATS West'!AG148)","v":1911.1626848856476},{"$f":"$B148*SUM(TGTS!AH148,SHTS!AH148,'RCTS66 WETS'!AW148,'RCTS66 WETS'!BN148,RCTS22!AH148,KTSwest!AH148,KTSeast!AH148,KGTS66!AH148,KGTS22!AH148,HOTS66!AH148,'GTS66'!AH148,'ATS-BLTS'!AH148,BLTS22!AH148,BETS66!AH148,BETS22!AH148,BATS!AH148,'ATS West'!AH148)","v":1944.7490994506175},{"$f":"$B148*SUM(TGTS!AI148,SHTS!AI148,'RCTS66 WETS'!AX148,'RCTS66 WETS'!BO148,RCTS22!AI148,KTSwest!AI148,KTSeast!AI148,KGTS66!AI148,KGTS22!AI148,HOTS66!AI148,'GTS66'!AI148,'ATS-BLTS'!AI148,BLTS22!AI148,BETS66!AI148,BETS22!AI148,BATS!AI148,'ATS West'!AI148)","v":1953.7198251181696},{"$f":"$B148*SUM(TGTS!AJ148,SHTS!AJ148,'RCTS66 WETS'!AY148,'RCTS66 WETS'!BP148,RCTS22!AJ148,KTSwest!AJ148,KTSeast!AJ148,KGTS66!AJ148,KGTS22!AJ148,HOTS66!AJ148,'GTS66'!AJ148,'ATS-BLTS'!AJ148,BLTS22!AJ148,BETS66!AJ148,BETS22!AJ148,BATS!AJ148,'ATS West'!AJ148)","v":1990.2694874121271},{"$f":"$B148*SUM(TGTS!AK148,SHTS!AK148,'RCTS66 WETS'!AZ148,'RCTS66 WETS'!BQ148,RCTS22!AK148,KTSwest!AK148,KTSeast!AK148,KGTS66!AK148,KGTS22!AK148,HOTS66!AK148,'GTS66'!AK148,'ATS-BLTS'!AK148,BLTS22!AK148,BETS66!AK148,BETS22!AK148,BATS!AK148,'ATS West'!AK148)","v":2030.4284207839632},{"$f":"$B148*SUM(TGTS!AL148,SHTS!AL148,'RCTS66 WETS'!BA148,'RCTS66 WETS'!BR148,RCTS22!AL148,KTSwest!AL148,KTSeast!AL148,KGTS66!AL148,KGTS22!AL148,HOTS66!AL148,'GTS66'!AL148,'ATS-BLTS'!AL148,BLTS22!AL148,BETS66!AL148,BETS22!AL148,BATS!AL148,'ATS West'!AL148)","v":2066.5757975337883},{"$f":"$B148*SUM(TGTS!AM148,SHTS!AM148,'RCTS66 WETS'!BB148,'RCTS66 WETS'!BS148,RCTS22!AM148,KTSwest!AM148,KTSeast!AM148,KGTS66!AM148,KGTS22!AM148,HOTS66!AM148,'GTS66'!AM148,'ATS-BLTS'!AM148,BLTS22!AM148,BETS66!AM148,BETS22!AM148,BATS!AM148,'ATS West'!AM148)","v":2106.0768246422826}]
[null,{"$f":"TPC!$AA149/SUM(TGTS!$AA149,SHTS!$AA149,'RCTS66 WETS'!$AP149,'RCTS66 WETS'!$BG149,RCTS22!$AA149,KTSwest!$AA149,KTSeast!$AA149,KGTS66!$AA149,KGTS22!$AA149,HOTS66!$AA149,'GTS66'!$AA149,'ATS-BLTS'!$AA149,BLTS22!$AA149,BETS66!$AA149,BETS22!$AA149,BATS!$AA149,'ATS West'!$AA149)","v":0.95881878131296172},null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,1677.8679636150846,1758.0538367522624,1817.4281076497409,1840.9425360314792,1802.427767825817,1861.034282141135,1820.5145087370711,1874.1892576014479,1785.5604213226738,1803.1001771195163,{"$f":"$B149*SUM(TGTS!AB149,SHTS!AB149,'RCTS66 WETS'!AQ149,'RCTS66 WETS'!BH149,RCTS22!AB149,KTSwest!AB149,KTSeast!AB149,KGTS66!AB149,KGTS22!AB149,HOTS66!AB149,'GTS66'!AB149,'ATS-BLTS'!AB149,BLTS22!AB149,BETS66!AB149,BETS22!AB149,BATS!AB149,'ATS West'!AB149)","v":1809.8904896165384},{"$f":"$B149*SUM(TGTS!AC149,SHTS!AC149,'RCTS66 WETS'!AR149,'RCTS66 WETS'!BI149,RCTS22!AC149,KTSwest!AC149,KTSeast!AC149,KGTS66!AC149,KGTS22!AC149,HOTS66!AC149,'GTS66'!AC149,'ATS-BLTS'!AC149,BLTS22!AC149,BETS66!AC149,BETS22!AC149,BATS!AC149,'ATS West'!AC149)","v":1829.1144960691654},{"$f":"$B149*SUM(TGTS!AD149,SHTS!AD149,'RCTS66 WETS'!AS149,'RCTS66 WETS'!BJ149,RCTS22!AD149,KTSwest!AD149,KTSeast!AD149,KGTS66!AD149,KGTS22!AD149,HOTS66!AD149,'GTS66'!AD149,'ATS-BLTS'!AD149,BLTS22!AD149,BETS66!AD149,BETS22!AD149,BATS!AD149,'ATS West'!AD149)","v":1853.255243587432},{"$f":"$B149*SUM(TGTS!AE149,SHTS!AE149,'RCTS66 WETS'!AT149,'RCTS66 WETS'!BK149,RCTS22!AE149,KTSwest!AE149,KTSeast!AE149,KGTS66!AE149,KGTS22!AE149,HOTS66!AE149,'GTS66'!AE149,'ATS-BLTS'!AE149,BLTS22!AE149,BETS66!AE149,BETS22!AE149,BATS!AE149,'ATS West'!AE149)","v":1877.954932340052},{"$f":"$B149*SUM(TGTS!AF149,SHTS!AF149,'RCTS66 WETS'!AU149,'RCTS66 WETS'!BL149,RCTS22!AF149,KTSwest!AF149,KTSeast!AF149,KGTS66!AF149,KGTS22!AF149,HOTS66!AF149,'GTS66'!AF149,'ATS-BLTS'!AF149,BLTS22!AF149,BETS66!AF149,BETS22!AF149,BATS!AF149,'ATS West'!AF149)","v":1908.3310980964632},{"$f":"$B149*SUM(TGTS!AG149,SHTS!AG149,'RCTS66 WETS'!AV149,'RCTS66 WETS'!BM149,RCTS22!AG149,KTSwest!AG149,KTSeast!AG149,KGTS66!AG149,KGTS22!AG149,HOTS66!AG149,'GTS66'!AG149,'ATS-BLTS'!AG149,BLTS22!AG149,BETS66!AG149,BETS22!AG149,BATS!AG149,'ATS West'!AG149)","v":1948.7888820773235},{"$f":"$B149*SUM(TGTS!AH149,SHTS!AH149,'RCTS66 WETS'!AW149,'RCTS66 WETS'!BN149,RCTS22!AH149,KTSwest!AH149,KTSeast!AH149,KGTS66!AH149,KGTS22!AH149,HOTS66!AH149,'GTS66'!AH149,'ATS-BLTS'!AH149,BLTS22!AH149,BETS66!AH149,BETS22!AH149,BATS!AH149,'ATS West'!AH149)","v":1982.4149308583667},{"$f":"$B149*SUM(TGTS!AI149,SHTS!AI149,'RCTS66 WETS'!AX149,'RCTS66 WETS'!BO149,RCTS22!AI149,KTSwest!AI149,KTSeast!AI149,KGTS66!AI149,KGTS22!AI149,HOTS66!AI149,'GTS66'!AI149,'ATS-BLTS'!AI149,BLTS22!AI149,BETS66!AI149,BETS22!AI149,BATS!AI149,'ATS West'!AI149)","v":1992.1440142828983},{"$f":"$B149*SUM(TGTS!AJ149,SHTS!AJ149,'RCTS66 WETS'!AY149,'RCTS66 WETS'!BP149,RCTS22!AJ149,KTSwest!AJ149,KTSeast!AJ149,KGTS66!AJ149,KGTS22!AJ149,HOTS66!AJ149,'GTS66'!AJ149,'ATS-BLTS'!AJ149,BLTS22!AJ149,BETS66!AJ149,BETS22!AJ149,BATS!AJ149,'ATS West'!AJ149)","v":2027.6244893966971},{"$f":"$B149*SUM(TGTS!AK149,SHTS!AK149,'RCTS66 WETS'!AZ149,'RCTS66 WETS'!BQ149,RCTS22!AK149,KTSwest!AK149,KTSeast!AK149,KGTS66!AK149,KGTS22!AK149,HOTS66!AK149,'GTS66'!AK149,'ATS-BLTS'!AK149,BLTS22!AK149,BETS66!AK149,BETS22!AK149,BATS!AK149,'ATS West'!AK149)","v":2070.9063637341637},{"$f":"$B149*SUM(TGTS!AL149,SHTS!AL149,'RCTS66 WETS'!BA149,'RCTS66 WETS'!BR149,RCTS22!AL149,KTSwest!AL149,KTSeast!AL149,KGTS66!AL149,KGTS22!AL149,HOTS66!AL149,'GTS66'!AL149,'ATS-BLTS'!AL149,BLTS22!AL149,BETS66!AL149,BETS22!AL149,BATS!AL149,'ATS West'!AL149)","v":2107.3431042307225},{"$f":"$B149*SUM(TGTS!AM149,SHTS!AM149,'RCTS66 WETS'!BB149,'RCTS66 WETS'!BS149,RCTS22!AM149,KTSwest!AM149,KTSeast!AM149,KGTS66!AM149,KGTS22!AM149,HOTS66!AM149,'GTS66'!AM149,'ATS-BLTS'!AM149,BLTS22!AM149,BETS66!AM149,BETS22!AM149,BATS!AM149,'ATS West'!AM149)","v":2148.5421917511799}]
[null,{"$f":"TPC!$AA150/SUM(TGTS!$AA150,SHTS!$AA150,'RCTS66 WETS'!$AP150,'RCTS66 WETS'!$BG150,RCTS22!$AA150,KTSwest!$AA150,KTSeast!$AA150,KGTS66!$AA150,KGTS22!$AA150,HOTS66!$AA150,'GTS66'!$AA150,'ATS-BLTS'!$AA150,BLTS22!$AA150,BETS66!$AA150,BETS22!$AA150,BATS!$AA150,'ATS West'!$AA150)","v":0.94134366101144651},null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,1725.1115772986625,1811.3434645952223,1869.0145151712707,1891.0118118154539,1854.1744876194164,1912.1694056865376,1870.083777870288,1925.7756555649355,1831.544699697401,1849.1689841123689,{"$f":"$B150*SUM(TGTS!AB150,SHTS!AB150,'RCTS66 WETS'!AQ150,'RCTS66 WETS'!BH150,RCTS22!AB150,KTSwest!AB150,KTSeast!AB150,KGTS66!AB150,KGTS22!AB150,HOTS66!AB150,'GTS66'!AB150,'ATS-BLTS'!AB150,BLTS22!AB150,BETS66!AB150,BETS22!AB150,BATS!AB150,'ATS West'!AB150)","v":1852.911936781921},{"$f":"$B150*SUM(TGTS!AC150,SHTS!AC150,'RCTS66 WETS'!AR150,'RCTS66 WETS'!BI150,RCTS22!AC150,KTSwest!AC150,KTSeast!AC150,KGTS66!AC150,KGTS22!AC150,HOTS66!AC150,'GTS66'!AC150,'ATS-BLTS'!AC150,BLTS22!AC150,BETS66!AC150,BETS22!AC150,BATS!AC150,'ATS West'!AC150)","v":1872.3443545636792},{"$f":"$B150*SUM(TGTS!AD150,SHTS!AD150,'RCTS66 WETS'!AS150,'RCTS66 WETS'!BJ150,RCTS22!AD150,KTSwest!AD150,KTSeast!AD150,KGTS66!AD150,KGTS22!AD150,HOTS66!AD150,'GTS66'!AD150,'ATS-BLTS'!AD150,BLTS22!AD150,BETS66!AD150,BETS22!AD150,BATS!AD150,'ATS West'!AD150)","v":1893.9761389844241},{"$f":"$B150*SUM(TGTS!AE150,SHTS!AE150,'RCTS66 WETS'!AT150,'RCTS66 WETS'!BK150,RCTS22!AE150,KTSwest!AE150,KTSeast!AE150,KGTS66!AE150,KGTS22!AE150,HOTS66!AE150,'GTS66'!AE150,'ATS-BLTS'!AE150,BLTS22!AE150,BETS66!AE150,BETS22!AE150,BATS!AE150,'ATS West'!AE150)","v":1923.3114852398171},{"$f":"$B150*SUM(TGTS!AF150,SHTS!AF150,'RCTS66 WETS'!AU150,'RCTS66 WETS'!BL150,RCTS22!AF150,KTSwest!AF150,KTSeast!AF150,KGTS66!AF150,KGTS22!AF150,HOTS66!AF150,'GTS66'!AF150,'ATS-BLTS'!AF150,BLTS22!AF150,BETS66!AF150,BETS22!AF150,BATS!AF150,'ATS West'!AF150)","v":1952.6174261294639},{"$f":"$B150*SUM(TGTS!AG150,SHTS!AG150,'RCTS66 WETS'!AV150,'RCTS66 WETS'!BM150,RCTS22!AG150,KTSwest!AG150,KTSeast!AG150,KGTS66!AG150,KGTS22!AG150,HOTS66!AG150,'GTS66'!AG150,'ATS-BLTS'!AG150,BLTS22!AG150,BETS66!AG150,BETS22!AG150,BATS!AG150,'ATS West'!AG150)","v":1995.3301921181785},{"$f":"$B150*SUM(TGTS!AH150,SHTS!AH150,'RCTS66 WETS'!AW150,'RCTS66 WETS'!BN150,RCTS22!AH150,KTSwest!AH150,KTSeast!AH150,KGTS66!AH150,KGTS22!AH150,HOTS66!AH150,'GTS66'!AH150,'ATS-BLTS'!AH150,BLTS22!AH150,BETS66!AH150,BETS22!AH150,BATS!AH150,'ATS West'!AH150)","v":2028.1763891472563},{"$f":"$B150*SUM(TGTS!AI150,SHTS!AI150,'RCTS66 WETS'!AX150,'RCTS66 WETS'!BO150,RCTS22!AI150,KTSwest!AI150,KTSeast!AI150,KGTS66!AI150,KGTS22!AI150,HOTS66!AI150,'GTS66'!AI150,'ATS-BLTS'!AI150,BLTS22!AI150,BETS66!AI150,BETS22!AI150,BATS!AI150,'ATS West'!AI150)","v":2041.6860163352992},{"$f":"$B150*SUM(TGTS!AJ150,SHTS!AJ150,'RCTS66 WETS'!AY150,'RCTS66 WETS'!BP150,RCTS22!AJ150,KTSwest!AJ150,KTSeast!AJ150,KGTS66!AJ150,KGTS22!AJ150,HOTS66!AJ150,'GTS66'!AJ150,'ATS-BLTS'!AJ150,BLTS22!AJ150,BETS66!AJ150,BETS22!AJ150,BATS!AJ150,'ATS West'!AJ150)","v":2076.4458092130858},{"$f":"$B150*SUM(TGTS!AK150,SHTS!AK150,'RCTS66 WETS'!AZ150,'RCTS66 WETS'!BQ150,RCTS22!AK150,KTSwest!AK150,KTSeast!AK150,KGTS66!AK150,KGTS22!AK150,HOTS66!AK150,'GTS66'!AK150,'ATS-BLTS'!AK150,BLTS22!AK150,BETS66!AK150,BETS22!AK150,BATS!AK150,'ATS West'!AK150)","v":2120.5790717658324},{"$f":"$B150*SUM(TGTS!AL150,SHTS!AL150,'RCTS66 WETS'!BA150,'RCTS66 WETS'!BR150,RCTS22!AL150,KTSwest!AL150,KTSeast!AL150,KGTS66!AL150,KGTS22!AL150,HOTS66!AL150,'GTS66'!AL150,'ATS-BLTS'!AL150,BLTS22!AL150,BETS66!AL150,BETS22!AL150,BATS!AL150,'ATS West'!AL150)","v":2159.5086721464072},{"$f":"$B150*SUM(TGTS!AM150,SHTS!AM150,'RCTS66 WETS'!BB150,'RCTS66 WETS'!BS150,RCTS22!AM150,KTSwest!AM150,KTSeast!AM150,KGTS66!AM150,KGTS22!AM150,HOTS66!AM150,'GTS66'!AM150,'ATS-BLTS'!AM150,BLTS22!AM150,BETS66!AM150,BETS22!AM150,BATS!AM150,'ATS West'!AM150)","v":2199.8927121248462}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026]
[null,null,null,null,null,null,"Annual maxima",null,null,null,null,null,null,null,null,null,{"$f":"MAX(Q75,Q81)","v":1817.1640625},1861.97265625,1956.031494140625,2158.02099609375,2354.21533203125,2295.646728515625,2177.815185546875,2098.83740234375,2214.623046875,2371.288818359375,2061.953369140625]
[null,{"$f":"TPC!$AA154/SUM(TGTS!$AA154,SHTS!$AA154,'RCTS66 WETS'!$AP154,'RCTS66 WETS'!$BG154,RCTS22!$AA154,KTSwest!$AA154,KTSeast!$AA154,KGTS66!$AA154,KGTS22!$AA154,HOTS66!$AA154,'GTS66'!$AA154,'ATS-BLTS'!$AA154,BLTS22!$AA154,BETS66!$AA154,BETS22!$AA154,BATS!$AA154,'ATS West'!$AA154)","v":0.95618573722012767},null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,{"$f":"R88+H113-SUM(H126,H135)","v":1819.068542880839},2008.5609832057823,1984.4870295271021,2039.9000384049982,2041.3232844615097,2029.0042074162079,2091.3661193704093,2084.2132142438827,2135.588191920549,2119.0751645717346,{"$f":"$B154*SUM(TGTS!AB154,SHTS!AB154,'RCTS66 WETS'!AQ154,'RCTS66 WETS'!BH154,RCTS22!AB154,KTSwest!AB154,KTSeast!AB154,KGTS66!AB154,KGTS22!AB154,HOTS66!AB154,'GTS66'!AB154,'ATS-BLTS'!AB154,BLTS22!AB154,BETS66!AB154,BETS22!AB154,BATS!AB154,'ATS West'!AB154)","v":2097.044312005446},{"$f":"$B154*SUM(TGTS!AC154,SHTS!AC154,'RCTS66 WETS'!AR154,'RCTS66 WETS'!BI154,RCTS22!AC154,KTSwest!AC154,KTSeast!AC154,KGTS66!AC154,KGTS22!AC154,HOTS66!AC154,'GTS66'!AC154,'ATS-BLTS'!AC154,BLTS22!AC154,BETS66!AC154,BETS22!AC154,BATS!AC154,'ATS West'!AC154)","v":2149.7632735636371},{"$f":"$B154*SUM(TGTS!AD154,SHTS!AD154,'RCTS66 WETS'!AS154,'RCTS66 WETS'!BJ154,RCTS22!AD154,KTSwest!AD154,KTSeast!AD154,KGTS66!AD154,KGTS22!AD154,HOTS66!AD154,'GTS66'!AD154,'ATS-BLTS'!AD154,BLTS22!AD154,BETS66!AD154,BETS22!AD154,BATS!AD154,'ATS West'!AD154)","v":2186.2325103903927},{"$f":"$B154*SUM(TGTS!AE154,SHTS!AE154,'RCTS66 WETS'!AT154,'RCTS66 WETS'!BK154,RCTS22!AE154,KTSwest!AE154,KTSeast!AE154,KGTS66!AE154,KGTS22!AE154,HOTS66!AE154,'GTS66'!AE154,'ATS-BLTS'!AE154,BLTS22!AE154,BETS66!AE154,BETS22!AE154,BATS!AE154,'ATS West'!AE154)","v":2220.104445221325},{"$f":"$B154*SUM(TGTS!AF154,SHTS!AF154,'RCTS66 WETS'!AU154,'RCTS66 WETS'!BL154,RCTS22!AF154,KTSwest!AF154,KTSeast!AF154,KGTS66!AF154,KGTS22!AF154,HOTS66!AF154,'GTS66'!AF154,'ATS-BLTS'!AF154,BLTS22!AF154,BETS66!AF154,BETS22!AF154,BATS!AF154,'ATS West'!AF154)","v":2274.5377843382576},{"$f":"$B154*SUM(TGTS!AG154,SHTS!AG154,'RCTS66 WETS'!AV154,'RCTS66 WETS'!BM154,RCTS22!AG154,KTSwest!AG154,KTSeast!AG154,KGTS66!AG154,KGTS22!AG154,HOTS66!AG154,'GTS66'!AG154,'ATS-BLTS'!AG154,BLTS22!AG154,BETS66!AG154,BETS22!AG154,BATS!AG154,'ATS West'!AG154)","v":2319.2549148786679},{"$f":"$B154*SUM(TGTS!AH154,SHTS!AH154,'RCTS66 WETS'!AW154,'RCTS66 WETS'!BN154,RCTS22!AH154,KTSwest!AH154,KTSeast!AH154,KGTS66!AH154,KGTS22!AH154,HOTS66!AH154,'GTS66'!AH154,'ATS-BLTS'!AH154,BLTS22!AH154,BETS66!AH154,BETS22!AH154,BATS!AH154,'ATS West'!AH154)","v":2358.0171110942447},{"$f":"$B154*SUM(TGTS!AI154,SHTS!AI154,'RCTS66 WETS'!AX154,'RCTS66 WETS'!BO154,RCTS22!AI154,KTSwest!AI154,KTSeast!AI154,KGTS66!AI154,KGTS22!AI154,HOTS66!AI154,'GTS66'!AI154,'ATS-BLTS'!AI154,BLTS22!AI154,BETS66!AI154,BETS22!AI154,BATS!AI154,'ATS West'!AI154)","v":2403.5325866232874},{"$f":"$B154*SUM(TGTS!AJ154,SHTS!AJ154,'RCTS66 WETS'!AY154,'RCTS66 WETS'!BP154,RCTS22!AJ154,KTSwest!AJ154,KTSeast!AJ154,KGTS66!AJ154,KGTS22!AJ154,HOTS66!AJ154,'GTS66'!AJ154,'ATS-BLTS'!AJ154,BLTS22!AJ154,BETS66!AJ154,BETS22!AJ154,BATS!AJ154,'ATS West'!AJ154)","v":2474.2549638545547},{"$f":"$B154*SUM(TGTS!AK154,SHTS!AK154,'RCTS66 WETS'!AZ154,'RCTS66 WETS'!BQ154,RCTS22!AK154,KTSwest!AK154,KTSeast!AK154,KGTS66!AK154,KGTS22!AK154,HOTS66!AK154,'GTS66'!AK154,'ATS-BLTS'!AK154,BLTS22!AK154,BETS66!AK154,BETS22!AK154,BATS!AK154,'ATS West'!AK154)","v":2530.9247544101545},{"$f":"$B154*SUM(TGTS!AL154,SHTS!AL154,'RCTS66 WETS'!BA154,'RCTS66 WETS'!BR154,RCTS22!AL154,KTSwest!AL154,KTSeast!AL154,KGTS66!AL154,KGTS22!AL154,HOTS66!AL154,'GTS66'!AL154,'ATS-BLTS'!AL154,BLTS22!AL154,BETS66!AL154,BETS22!AL154,BATS!AL154,'ATS West'!AL154)","v":2607.0442635774011},{"$f":"$B154*SUM(TGTS!AM154,SHTS!AM154,'RCTS66 WETS'!BB154,'RCTS66 WETS'!BS154,RCTS22!AM154,KTSwest!AM154,KTSeast!AM154,KGTS66!AM154,KGTS22!AM154,HOTS66!AM154,'GTS66'!AM154,'ATS-BLTS'!AM154,BLTS22!AM154,BETS66!AM154,BETS22!AM154,BATS!AM154,'ATS West'!AM154)","v":2670.9239936080089}]
[null,{"$f":"TPC!$AA155/SUM(TGTS!$AA155,SHTS!$AA155,'RCTS66 WETS'!$AP155,'RCTS66 WETS'!$BG155,RCTS22!$AA155,KTSwest!$AA155,KTSeast!$AA155,KGTS66!$AA155,KGTS22!$AA155,HOTS66!$AA155,'GTS66'!$AA155,'ATS-BLTS'!$AA155,BLTS22!$AA155,BETS66!$AA155,BETS22!$AA155,BATS!$AA155,'ATS West'!$AA155)","v":0.95713563357044773},null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,1921.0008207058518,2139.0585574534443,2111.3666823807102,2197.0963658636774,2181.7077529918556,2160.5067423992627,2252.4231962690551,2247.8523174512097,2300.7919839977235,2299.2391015991348,{"$f":"$B155*SUM(TGTS!AB155,SHTS!AB155,'RCTS66 WETS'!AQ155,'RCTS66 WETS'!BH155,RCTS22!AB155,KTSwest!AB155,KTSeast!AB155,KGTS66!AB155,KGTS22!AB155,HOTS66!AB155,'GTS66'!AB155,'ATS-BLTS'!AB155,BLTS22!AB155,BETS66!AB155,BETS22!AB155,BATS!AB155,'ATS West'!AB155)","v":2276.3011491958341},{"$f":"$B155*SUM(TGTS!AC155,SHTS!AC155,'RCTS66 WETS'!AR155,'RCTS66 WETS'!BI155,RCTS22!AC155,KTSwest!AC155,KTSeast!AC155,KGTS66!AC155,KGTS22!AC155,HOTS66!AC155,'GTS66'!AC155,'ATS-BLTS'!AC155,BLTS22!AC155,BETS66!AC155,BETS22!AC155,BATS!AC155,'ATS West'!AC155)","v":2341.9819215717371},{"$f":"$B155*SUM(TGTS!AD155,SHTS!AD155,'RCTS66 WETS'!AS155,'RCTS66 WETS'!BJ155,RCTS22!AD155,KTSwest!AD155,KTSeast!AD155,KGTS66!AD155,KGTS22!AD155,HOTS66!AD155,'GTS66'!AD155,'ATS-BLTS'!AD155,BLTS22!AD155,BETS66!AD155,BETS22!AD155,BATS!AD155,'ATS West'!AD155)","v":2397.7598747837274},{"$f":"$B155*SUM(TGTS!AE155,SHTS!AE155,'RCTS66 WETS'!AT155,'RCTS66 WETS'!BK155,RCTS22!AE155,KTSwest!AE155,KTSeast!AE155,KGTS66!AE155,KGTS22!AE155,HOTS66!AE155,'GTS66'!AE155,'ATS-BLTS'!AE155,BLTS22!AE155,BETS66!AE155,BETS22!AE155,BATS!AE155,'ATS West'!AE155)","v":2444.4514847947025},{"$f":"$B155*SUM(TGTS!AF155,SHTS!AF155,'RCTS66 WETS'!AU155,'RCTS66 WETS'!BL155,RCTS22!AF155,KTSwest!AF155,KTSeast!AF155,KGTS66!AF155,KGTS22!AF155,HOTS66!AF155,'GTS66'!AF155,'ATS-BLTS'!AF155,BLTS22!AF155,BETS66!AF155,BETS22!AF155,BATS!AF155,'ATS West'!AF155)","v":2511.370255877383},{"$f":"$B155*SUM(TGTS!AG155,SHTS!AG155,'RCTS66 WETS'!AV155,'RCTS66 WETS'!BM155,RCTS22!AG155,KTSwest!AG155,KTSeast!AG155,KGTS66!AG155,KGTS22!AG155,HOTS66!AG155,'GTS66'!AG155,'ATS-BLTS'!AG155,BLTS22!AG155,BETS66!AG155,BETS22!AG155,BATS!AG155,'ATS West'!AG155)","v":2565.0513536547578},{"$f":"$B155*SUM(TGTS!AH155,SHTS!AH155,'RCTS66 WETS'!AW155,'RCTS66 WETS'!BN155,RCTS22!AH155,KTSwest!AH155,KTSeast!AH155,KGTS66!AH155,KGTS22!AH155,HOTS66!AH155,'GTS66'!AH155,'ATS-BLTS'!AH155,BLTS22!AH155,BETS66!AH155,BETS22!AH155,BATS!AH155,'ATS West'!AH155)","v":2607.1545008808757},{"$f":"$B155*SUM(TGTS!AI155,SHTS!AI155,'RCTS66 WETS'!AX155,'RCTS66 WETS'!BO155,RCTS22!AI155,KTSwest!AI155,KTSeast!AI155,KGTS66!AI155,KGTS22!AI155,HOTS66!AI155,'GTS66'!AI155,'ATS-BLTS'!AI155,BLTS22!AI155,BETS66!AI155,BETS22!AI155,BATS!AI155,'ATS West'!AI155)","v":2677.7559507262636},{"$f":"$B155*SUM(TGTS!AJ155,SHTS!AJ155,'RCTS66 WETS'!AY155,'RCTS66 WETS'!BP155,RCTS22!AJ155,KTSwest!AJ155,KTSeast!AJ155,KGTS66!AJ155,KGTS22!AJ155,HOTS66!AJ155,'GTS66'!AJ155,'ATS-BLTS'!AJ155,BLTS22!AJ155,BETS66!AJ155,BETS22!AJ155,BATS!AJ155,'ATS West'!AJ155)","v":2764.2996099202537},{"$f":"$B155*SUM(TGTS!AK155,SHTS!AK155,'RCTS66 WETS'!AZ155,'RCTS66 WETS'!BQ155,RCTS22!AK155,KTSwest!AK155,KTSeast!AK155,KGTS66!AK155,KGTS22!AK155,HOTS66!AK155,'GTS66'!AK155,'ATS-BLTS'!AK155,BLTS22!AK155,BETS66!AK155,BETS22!AK155,BATS!AK155,'ATS West'!AK155)","v":2837.6770963287445},{"$f":"$B155*SUM(TGTS!AL155,SHTS!AL155,'RCTS66 WETS'!BA155,'RCTS66 WETS'!BR155,RCTS22!AL155,KTSwest!AL155,KTSeast!AL155,KGTS66!AL155,KGTS22!AL155,HOTS66!AL155,'GTS66'!AL155,'ATS-BLTS'!AL155,BLTS22!AL155,BETS66!AL155,BETS22!AL155,BATS!AL155,'ATS West'!AL155)","v":2917.5286803361187},{"$f":"$B155*SUM(TGTS!AM155,SHTS!AM155,'RCTS66 WETS'!BB155,'RCTS66 WETS'!BS155,RCTS22!AM155,KTSwest!AM155,KTSeast!AM155,KGTS66!AM155,KGTS22!AM155,HOTS66!AM155,'GTS66'!AM155,'ATS-BLTS'!AM155,BLTS22!AM155,BETS66!AM155,BETS22!AM155,BATS!AM155,'ATS West'!AM155)","v":3006.1276376279798}]
[null,{"$f":"TPC!$AA156/SUM(TGTS!$AA156,SHTS!$AA156,'RCTS66 WETS'!$AP156,'RCTS66 WETS'!$BG156,RCTS22!$AA156,KTSwest!$AA156,KTSeast!$AA156,KGTS66!$AA156,KGTS22!$AA156,HOTS66!$AA156,'GTS66'!$AA156,'ATS-BLTS'!$AA156,BLTS22!$AA156,BETS66!$AA156,BETS22!$AA156,BATS!$AA156,'ATS West'!$AA156)","v":0.96852197266070639},null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,2067.2406534011093,2305.7651165760153,2261.1741683857249,2374.9521806152743,2368.3980545242089,2351.9955435534089,2471.8884951830191,2470.9430306975237,2542.8233771695122,2537.8709472629771,{"$f":"$B156*SUM(TGTS!AB156,SHTS!AB156,'RCTS66 WETS'!AQ156,'RCTS66 WETS'!BH156,RCTS22!AB156,KTSwest!AB156,KTSeast!AB156,KGTS66!AB156,KGTS22!AB156,HOTS66!AB156,'GTS66'!AB156,'ATS-BLTS'!AB156,BLTS22!AB156,BETS66!AB156,BETS22!AB156,BATS!AB156,'ATS West'!AB156)","v":2535.0718696445247},{"$f":"$B156*SUM(TGTS!AC156,SHTS!AC156,'RCTS66 WETS'!AR156,'RCTS66 WETS'!BI156,RCTS22!AC156,KTSwest!AC156,KTSeast!AC156,KGTS66!AC156,KGTS22!AC156,HOTS66!AC156,'GTS66'!AC156,'ATS-BLTS'!AC156,BLTS22!AC156,BETS66!AC156,BETS22!AC156,BATS!AC156,'ATS West'!AC156)","v":2618.3932331648589},{"$f":"$B156*SUM(TGTS!AD156,SHTS!AD156,'RCTS66 WETS'!AS156,'RCTS66 WETS'!BJ156,RCTS22!AD156,KTSwest!AD156,KTSeast!AD156,KGTS66!AD156,KGTS22!AD156,HOTS66!AD156,'GTS66'!AD156,'ATS-BLTS'!AD156,BLTS22!AD156,BETS66!AD156,BETS22!AD156,BATS!AD156,'ATS West'!AD156)","v":2676.7020332916754},{"$f":"$B156*SUM(TGTS!AE156,SHTS!AE156,'RCTS66 WETS'!AT156,'RCTS66 WETS'!BK156,RCTS22!AE156,KTSwest!AE156,KTSeast!AE156,KGTS66!AE156,KGTS22!AE156,HOTS66!AE156,'GTS66'!AE156,'ATS-BLTS'!AE156,BLTS22!AE156,BETS66!AE156,BETS22!AE156,BATS!AE156,'ATS West'!AE156)","v":2747.1038284306887},{"$f":"$B156*SUM(TGTS!AF156,SHTS!AF156,'RCTS66 WETS'!AU156,'RCTS66 WETS'!BL156,RCTS22!AF156,KTSwest!AF156,KTSeast!AF156,KGTS66!AF156,KGTS22!AF156,HOTS66!AF156,'GTS66'!AF156,'ATS-BLTS'!AF156,BLTS22!AF156,BETS66!AF156,BETS22!AF156,BATS!AF156,'ATS West'!AF156)","v":2827.688038159084},{"$f":"$B156*SUM(TGTS!AG156,SHTS!AG156,'RCTS66 WETS'!AV156,'RCTS66 WETS'!BM156,RCTS22!AG156,KTSwest!AG156,KTSeast!AG156,KGTS66!AG156,KGTS22!AG156,HOTS66!AG156,'GTS66'!AG156,'ATS-BLTS'!AG156,BLTS22!AG156,BETS66!AG156,BETS22!AG156,BATS!AG156,'ATS West'!AG156)","v":2886.3014947170659},{"$f":"$B156*SUM(TGTS!AH156,SHTS!AH156,'RCTS66 WETS'!AW156,'RCTS66 WETS'!BN156,RCTS22!AH156,KTSwest!AH156,KTSeast!AH156,KGTS66!AH156,KGTS22!AH156,HOTS66!AH156,'GTS66'!AH156,'ATS-BLTS'!AH156,BLTS22!AH156,BETS66!AH156,BETS22!AH156,BATS!AH156,'ATS West'!AH156)","v":2942.6520863675814},{"$f":"$B156*SUM(TGTS!AI156,SHTS!AI156,'RCTS66 WETS'!AX156,'RCTS66 WETS'!BO156,RCTS22!AI156,KTSwest!AI156,KTSeast!AI156,KGTS66!AI156,KGTS22!AI156,HOTS66!AI156,'GTS66'!AI156,'ATS-BLTS'!AI156,BLTS22!AI156,BETS66!AI156,BETS22!AI156,BATS!AI156,'ATS West'!AI156)","v":3030.5619446867936},{"$f":"$B156*SUM(TGTS!AJ156,SHTS!AJ156,'RCTS66 WETS'!AY156,'RCTS66 WETS'!BP156,RCTS22!AJ156,KTSwest!AJ156,KTSeast!AJ156,KGTS66!AJ156,KGTS22!AJ156,HOTS66!AJ156,'GTS66'!AJ156,'ATS-BLTS'!AJ156,BLTS22!AJ156,BETS66!AJ156,BETS22!AJ156,BATS!AJ156,'ATS West'!AJ156)","v":3141.8303420768066},{"$f":"$B156*SUM(TGTS!AK156,SHTS!AK156,'RCTS66 WETS'!AZ156,'RCTS66 WETS'!BQ156,RCTS22!AK156,KTSwest!AK156,KTSeast!AK156,KGTS66!AK156,KGTS22!AK156,HOTS66!AK156,'GTS66'!AK156,'ATS-BLTS'!AK156,BLTS22!AK156,BETS66!AK156,BETS22!AK156,BATS!AK156,'ATS West'!AK156)","v":3241.2427198193323},{"$f":"$B156*SUM(TGTS!AL156,SHTS!AL156,'RCTS66 WETS'!BA156,'RCTS66 WETS'!BR156,RCTS22!AL156,KTSwest!AL156,KTSeast!AL156,KGTS66!AL156,KGTS22!AL156,HOTS66!AL156,'GTS66'!AL156,'ATS-BLTS'!AL156,BLTS22!AL156,BETS66!AL156,BETS22!AL156,BATS!AL156,'ATS West'!AL156)","v":3340.6926985475088},{"$f":"$B156*SUM(TGTS!AM156,SHTS!AM156,'RCTS66 WETS'!BB156,'RCTS66 WETS'!BS156,RCTS22!AM156,KTSwest!AM156,KTSeast!AM156,KGTS66!AM156,KGTS22!AM156,HOTS66!AM156,'GTS66'!AM156,'ATS-BLTS'!AM156,BLTS22!AM156,BETS66!AM156,BETS22!AM156,BATS!AM156,'ATS West'!AM156)","v":3452.1920879884424}]
[]
[null,null,null,null,null,null,"Summer industrial adjustments (MW)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Summer industrial adjustments"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2013/14","2014/15","2015/16","2016/17","2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25","2025/26","2026/27",null,"Peak industrial load",null,{"$f":"CHOOSE($D$3,'Industrial adjustments'!C4,'Industrial adjustments'!C5,'Industrial adjustments'!C6,'Industrial adjustments'!C7,'Industrial adjustments'!C8,'Industrial adjustments'!C9,'Industrial adjustments'!C10,'Industrial adjustments'!C11,'Industrial adjustments'!C12,'Industrial adjustments'!C13,'Industrial adjustments'!C14,'Industrial adjustments'!C15,'Industrial adjustments'!C16,'Industrial adjustments'!C17,'Industrial adjustments'!C18,'Industrial adjustments'!C19,'Industrial adjustments'!C20,'Industrial adjustments'!C21,'Industrial adjustments'!C22,'Industrial adjustments'!C23,'Industrial adjustments'!C24,'Industrial adjustments'!C25,'Industrial adjustments'!C26,'Industrial adjustments'!C27,'Industrial adjustments'!C28,'Industrial adjustments'!C29,'Industrial adjustments'!C30,'Industrial adjustments'!C31)","v":0}]
[null,null,null,null,null,null,"Peak industrial load",null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AH$159","v":0},0,0,0,0,0,0,0,0,0,0,0,null,"Proportion of MD",null,{"$f":"AH159/AA75","v":0}]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM('ATS West'!S161, BATS!S161, BETS22!S161, BETS66!S161, BLTS22!S161, 'ATS-BLTS'!S161, 'GTS66'!S161, HOTS66!S161, KGTS22!S161, KGTS66!S161, KTSeast!S161, KTSwest!S161, RCTS22!S161, 'RCTS66 WETS'!AP161,'RCTS66 WETS'!BM161,SHTS!S161, TGTS!S161)","v":9.9034106765710312},{"$f":"SUM('ATS West'!T161, BATS!T161, BETS22!T161, BETS66!T161, BLTS22!T161, 'ATS-BLTS'!T161, 'GTS66'!T161, HOTS66!T161, KGTS22!T161, KGTS66!T161, KTSeast!T161, KTSwest!T161, RCTS22!T161, 'RCTS66 WETS'!AQ161,'RCTS66 WETS'!BN161,SHTS!T161, TGTS!T161)","v":3.0359296766662851},{"$f":"SUM('ATS West'!U161, BATS!U161, BETS22!U161, BETS66!U161, BLTS22!U161, 'ATS-BLTS'!U161, 'GTS66'!U161, HOTS66!U161, KGTS22!U161, KGTS66!U161, KTSeast!U161, KTSwest!U161, RCTS22!U161, 'RCTS66 WETS'!AR161,'RCTS66 WETS'!BO161,SHTS!U161, TGTS!U161)","v":-3.1582820801201716},{"$f":"SUM('ATS West'!V161, BATS!V161, BETS22!V161, BETS66!V161, BLTS22!V161, 'ATS-BLTS'!V161, 'GTS66'!V161, HOTS66!V161, KGTS22!V161, KGTS66!V161, KTSeast!V161, KTSwest!V161, RCTS22!V161, 'RCTS66 WETS'!AS161,'RCTS66 WETS'!BP161,SHTS!V161, TGTS!V161)","v":-10.053298388974767},{"$f":"SUM('ATS West'!W161, BATS!W161, BETS22!W161, BETS66!W161, BLTS22!W161, 'ATS-BLTS'!W161, 'GTS66'!W161, HOTS66!W161, KGTS22!W161, KGTS66!W161, KTSeast!W161, KTSwest!W161, RCTS22!W161, 'RCTS66 WETS'!AT161,'RCTS66 WETS'!BQ161,SHTS!W161, TGTS!W161)","v":-17.617914014364644},{"$f":"SUM('ATS West'!X161, BATS!X161, BETS22!X161, BETS66!X161, BLTS22!X161, 'ATS-BLTS'!X161, 'GTS66'!X161, HOTS66!X161, KGTS22!X161, KGTS66!X161, KTSeast!X161, KTSwest!X161, RCTS22!X161, 'RCTS66 WETS'!AU161,'RCTS66 WETS'!BR161,SHTS!X161, TGTS!X161)","v":-23.929758859856065},{"$f":"SUM('ATS West'!Y161, BATS!Y161, BETS22!Y161, BETS66!Y161, BLTS22!Y161, 'ATS-BLTS'!Y161, 'GTS66'!Y161, HOTS66!Y161, KGTS22!Y161, KGTS66!Y161, KTSeast!Y161, KTSwest!Y161, RCTS22!Y161, 'RCTS66 WETS'!AV161,'RCTS66 WETS'!BS161,SHTS!Y161, TGTS!Y161)","v":-28.806634663158142},{"$f":"SUM('ATS West'!Z161, BATS!Z161, BETS22!Z161, BETS66!Z161, BLTS22!Z161, 'ATS-BLTS'!Z161, 'GTS66'!Z161, HOTS66!Z161, KGTS22!Z161, KGTS66!Z161, KTSeast!Z161, KTSwest!Z161, RCTS22!Z161, 'RCTS66 WETS'!AW161,'RCTS66 WETS'!BT161,SHTS!Z161, TGTS!Z161)","v":-22.074124104372142},{"$f":"SUM('ATS West'!AA161, BATS!AA161, BETS22!AA161, BETS66!AA161, BLTS22!AA161, 'ATS-BLTS'!AA161, 'GTS66'!AA161, HOTS66!AA161, KGTS22!AA161, KGTS66!AA161, KTSeast!AA161, KTSwest!AA161, RCTS22!AA161, 'RCTS66 WETS'!AX161,'RCTS66 WETS'!BU161,SHTS!AA161, TGTS!AA161)","v":-28.977916766546983},{"$f":"SUM('ATS West'!AB161, BATS!AB161, BETS22!AB161, BETS66!AB161, BLTS22!AB161, 'ATS-BLTS'!AB161, 'GTS66'!AB161, HOTS66!AB161, KGTS22!AB161, KGTS66!AB161, KTSeast!AB161, KTSwest!AB161, RCTS22!AB161, 'RCTS66 WETS'!AY161,'RCTS66 WETS'!BV161,SHTS!AB161, TGTS!AB161)","v":-34.429475509178118},{"$f":"SUM('ATS West'!AC161, BATS!AC161, BETS22!AC161, BETS66!AC161, BLTS22!AC161, 'ATS-BLTS'!AC161, 'GTS66'!AC161, HOTS66!AC161, KGTS22!AC161, KGTS66!AC161, KTSeast!AC161, KTSwest!AC161, RCTS22!AC161, 'RCTS66 WETS'!AZ161,'RCTS66 WETS'!BW161,SHTS!AC161, TGTS!AC161)","v":-42.596382237547786},{"$f":"SUM('ATS West'!AD161, BATS!AD161, BETS22!AD161, BETS66!AD161, BLTS22!AD161, 'ATS-BLTS'!AD161, 'GTS66'!AD161, HOTS66!AD161, KGTS22!AD161, KGTS66!AD161, KTSeast!AD161, KTSwest!AD161, RCTS22!AD161, 'RCTS66 WETS'!BA161,'RCTS66 WETS'!BX161,SHTS!AD161, TGTS!AD161)","v":-48.694891733924393}]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM('ATS West'!S162, BATS!S162, BETS22!S162, BETS66!S162, BLTS22!S162, 'ATS-BLTS'!S162, 'GTS66'!S162, HOTS66!S162, KGTS22!S162, KGTS66!S162, KTSeast!S162, KTSwest!S162, RCTS22!S162, 'RCTS66 WETS'!AP162,'RCTS66 WETS'!BM162,SHTS!S162, TGTS!S162)","v":-9.8859235770928304},{"$f":"SUM('ATS West'!T162, BATS!T162, BETS22!T162, BETS66!T162, BLTS22!T162, 'ATS-BLTS'!T162, 'GTS66'!T162, HOTS66!T162, KGTS22!T162, KGTS66!T162, KTSeast!T162, KTSwest!T162, RCTS22!T162, 'RCTS66 WETS'!AQ162,'RCTS66 WETS'!BN162,SHTS!T162, TGTS!T162)","v":-17.279897025450872},{"$f":"SUM('ATS West'!U162, BATS!U162, BETS22!U162, BETS66!U162, BLTS22!U162, 'ATS-BLTS'!U162, 'GTS66'!U162, HOTS66!U162, KGTS22!U162, KGTS66!U162, KTSeast!U162, KTSwest!U162, RCTS22!U162, 'RCTS66 WETS'!AR162,'RCTS66 WETS'!BO162,SHTS!U162, TGTS!U162)","v":-25.805545502865296},{"$f":"SUM('ATS West'!V162, BATS!V162, BETS22!V162, BETS66!V162, BLTS22!V162, 'ATS-BLTS'!V162, 'GTS66'!V162, HOTS66!V162, KGTS22!V162, KGTS66!V162, KTSeast!V162, KTSwest!V162, RCTS22!V162, 'RCTS66 WETS'!AS162,'RCTS66 WETS'!BP162,SHTS!V162, TGTS!V162)","v":-34.184288594075099},{"$f":"SUM('ATS West'!W162, BATS!W162, BETS22!W162, BETS66!W162, BLTS22!W162, 'ATS-BLTS'!W162, 'GTS66'!W162, HOTS66!W162, KGTS22!W162, KGTS66!W162, KTSeast!W162, KTSwest!W162, RCTS22!W162, 'RCTS66 WETS'!AT162,'RCTS66 WETS'!BQ162,SHTS!W162, TGTS!W162)","v":-41.874844200159579},{"$f":"SUM('ATS West'!X162, BATS!X162, BETS22!X162, BETS66!X162, BLTS22!X162, 'ATS-BLTS'!X162, 'GTS66'!X162, HOTS66!X162, KGTS22!X162, KGTS66!X162, KTSeast!X162, KTSwest!X162, RCTS22!X162, 'RCTS66 WETS'!AU162,'RCTS66 WETS'!BR162,SHTS!X162, TGTS!X162)","v":-50.46700563667401},{"$f":"SUM('ATS West'!Y162, BATS!Y162, BETS22!Y162, BETS66!Y162, BLTS22!Y162, 'ATS-BLTS'!Y162, 'GTS66'!Y162, HOTS66!Y162, KGTS22!Y162, KGTS66!Y162, KTSeast!Y162, KTSwest!Y162, RCTS22!Y162, 'RCTS66 WETS'!AV162,'RCTS66 WETS'!BS162,SHTS!Y162, TGTS!Y162)","v":-55.27564440707031},{"$f":"SUM('ATS West'!Z162, BATS!Z162, BETS22!Z162, BETS66!Z162, BLTS22!Z162, 'ATS-BLTS'!Z162, 'GTS66'!Z162, HOTS66!Z162, KGTS22!Z162, KGTS66!Z162, KTSeast!Z162, KTSwest!Z162, RCTS22!Z162, 'RCTS66 WETS'!AW162,'RCTS66 WETS'!BT162,SHTS!Z162, TGTS!Z162)","v":-44.116634095099315},{"$f":"SUM('ATS West'!AA162, BATS!AA162, BETS22!AA162, BETS66!AA162, BLTS22!AA162, 'ATS-BLTS'!AA162, 'GTS66'!AA162, HOTS66!AA162, KGTS22!AA162, KGTS66!AA162, KTSeast!AA162, KTSwest!AA162, RCTS22!AA162, 'RCTS66 WETS'!AX162,'RCTS66 WETS'!BU162,SHTS!AA162, TGTS!AA162)","v":-51.88812908568562},{"$f":"SUM('ATS West'!AB162, BATS!AB162, BETS22!AB162, BETS66!AB162, BLTS22!AB162, 'ATS-BLTS'!AB162, 'GTS66'!AB162, HOTS66!AB162, KGTS22!AB162, KGTS66!AB162, KTSeast!AB162, KTSwest!AB162, RCTS22!AB162, 'RCTS66 WETS'!AY162,'RCTS66 WETS'!BV162,SHTS!AB162, TGTS!AB162)","v":-59.160872080714057},{"$f":"SUM('ATS West'!AC162, BATS!AC162, BETS22!AC162, BETS66!AC162, BLTS22!AC162, 'ATS-BLTS'!AC162, 'GTS66'!AC162, HOTS66!AC162, KGTS22!AC162, KGTS66!AC162, KTSeast!AC162, KTSwest!AC162, RCTS22!AC162, 'RCTS66 WETS'!AZ162,'RCTS66 WETS'!BW162,SHTS!AC162, TGTS!AC162)","v":-67.23678967238196},{"$f":"SUM('ATS West'!AD162, BATS!AD162, BETS22!AD162, BETS66!AD162, BLTS22!AD162, 'ATS-BLTS'!AD162, 'GTS66'!AD162, HOTS66!AD162, KGTS22!AD162, KGTS66!AD162, KTSeast!AD162, KTSwest!AD162, RCTS22!AD162, 'RCTS66 WETS'!BA162,'RCTS66 WETS'!BX162,SHTS!AD162, TGTS!AD162)","v":-75.334961397124175}]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM('ATS West'!S163, BATS!S163, BETS22!S163, BETS66!S163, BLTS22!S163, 'ATS-BLTS'!S163, 'GTS66'!S163, HOTS66!S163, KGTS22!S163, KGTS66!S163, KTSeast!S163, KTSwest!S163, RCTS22!S163, 'RCTS66 WETS'!AP163,'RCTS66 WETS'!BM163,SHTS!S163, TGTS!S163)","v":-30.945801371279661},{"$f":"SUM('ATS West'!T163, BATS!T163, BETS22!T163, BETS66!T163, BLTS22!T163, 'ATS-BLTS'!T163, 'GTS66'!T163, HOTS66!T163, KGTS22!T163, KGTS66!T163, KTSeast!T163, KTSwest!T163, RCTS22!T163, 'RCTS66 WETS'!AQ163,'RCTS66 WETS'!BN163,SHTS!T163, TGTS!T163)","v":-39.932698576098801},{"$f":"SUM('ATS West'!U163, BATS!U163, BETS22!U163, BETS66!U163, BLTS22!U163, 'ATS-BLTS'!U163, 'GTS66'!U163, HOTS66!U163, KGTS22!U163, KGTS66!U163, KTSeast!U163, KTSwest!U163, RCTS22!U163, 'RCTS66 WETS'!AR163,'RCTS66 WETS'!BO163,SHTS!U163, TGTS!U163)","v":-49.324125368582557},{"$f":"SUM('ATS West'!V163, BATS!V163, BETS22!V163, BETS66!V163, BLTS22!V163, 'ATS-BLTS'!V163, 'GTS66'!V163, HOTS66!V163, KGTS22!V163, KGTS66!V163, KTSeast!V163, KTSwest!V163, RCTS22!V163, 'RCTS66 WETS'!AS163,'RCTS66 WETS'!BP163,SHTS!V163, TGTS!V163)","v":-58.77797740581569},{"$f":"SUM('ATS West'!W163, BATS!W163, BETS22!W163, BETS66!W163, BLTS22!W163, 'ATS-BLTS'!W163, 'GTS66'!W163, HOTS66!W163, KGTS22!W163, KGTS66!W163, KTSeast!W163, KTSwest!W163, RCTS22!W163, 'RCTS66 WETS'!AT163,'RCTS66 WETS'!BQ163,SHTS!W163, TGTS!W163)","v":-68.677646617812343},{"$f":"SUM('ATS West'!X163, BATS!X163, BETS22!X163, BETS66!X163, BLTS22!X163, 'ATS-BLTS'!X163, 'GTS66'!X163, HOTS66!X163, KGTS22!X163, KGTS66!X163, KTSeast!X163, KTSwest!X163, RCTS22!X163, 'RCTS66 WETS'!AU163,'RCTS66 WETS'!BR163,SHTS!X163, TGTS!X163)","v":-77.209539214252686},{"$f":"SUM('ATS West'!Y163, BATS!Y163, BETS22!Y163, BETS66!Y163, BLTS22!Y163, 'ATS-BLTS'!Y163, 'GTS66'!Y163, HOTS66!Y163, KGTS22!Y163, KGTS66!Y163, KTSeast!Y163, KTSwest!Y163, RCTS22!Y163, 'RCTS66 WETS'!AV163,'RCTS66 WETS'!BS163,SHTS!Y163, TGTS!Y163)","v":-84.929380948626161},{"$f":"SUM('ATS West'!Z163, BATS!Z163, BETS22!Z163, BETS66!Z163, BLTS22!Z163, 'ATS-BLTS'!Z163, 'GTS66'!Z163, HOTS66!Z163, KGTS22!Z163, KGTS66!Z163, KTSeast!Z163, KTSwest!Z163, RCTS22!Z163, 'RCTS66 WETS'!AW163,'RCTS66 WETS'!BT163,SHTS!Z163, TGTS!Z163)","v":-65.518383369197736},{"$f":"SUM('ATS West'!AA163, BATS!AA163, BETS22!AA163, BETS66!AA163, BLTS22!AA163, 'ATS-BLTS'!AA163, 'GTS66'!AA163, HOTS66!AA163, KGTS22!AA163, KGTS66!AA163, KTSeast!AA163, KTSwest!AA163, RCTS22!AA163, 'RCTS66 WETS'!AX163,'RCTS66 WETS'!BU163,SHTS!AA163, TGTS!AA163)","v":-75.856372536198904},{"$f":"SUM('ATS West'!AB163, BATS!AB163, BETS22!AB163, BETS66!AB163, BLTS22!AB163, 'ATS-BLTS'!AB163, 'GTS66'!AB163, HOTS66!AB163, KGTS22!AB163, KGTS66!AB163, KTSeast!AB163, KTSwest!AB163, RCTS22!AB163, 'RCTS66 WETS'!AY163,'RCTS66 WETS'!BV163,SHTS!AB163, TGTS!AB163)","v":-84.529920581494622},{"$f":"SUM('ATS West'!AC163, BATS!AC163, BETS22!AC163, BETS66!AC163, BLTS22!AC163, 'ATS-BLTS'!AC163, 'GTS66'!AC163, HOTS66!AC163, KGTS22!AC163, KGTS66!AC163, KTSeast!AC163, KTSwest!AC163, RCTS22!AC163, 'RCTS66 WETS'!AZ163,'RCTS66 WETS'!BW163,SHTS!AC163, TGTS!AC163)","v":-94.396252443755131},{"$f":"SUM('ATS West'!AD163, BATS!AD163, BETS22!AD163, BETS66!AD163, BLTS22!AD163, 'ATS-BLTS'!AD163, 'GTS66'!AD163, HOTS66!AD163, KGTS22!AD163, KGTS66!AD163, KTSeast!AD163, KTSwest!AD163, RCTS22!AD163, 'RCTS66 WETS'!BA163,'RCTS66 WETS'!BX163,SHTS!AD163, TGTS!AD163)","v":-104.83261534834095}]
[]
[null,null,null,null,null,null,"Winter industrial adjustments (MW)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Winter industrial adjustments"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,null,"Peak industrial load",null,{"$f":"CHOOSE($D$3,'Industrial adjustments'!C36,'Industrial adjustments'!C37,'Industrial adjustments'!C38,'Industrial adjustments'!C39,'Industrial adjustments'!C40,'Industrial adjustments'!C41,'Industrial adjustments'!C42,'Industrial adjustments'!C43,'Industrial adjustments'!C44,'Industrial adjustments'!C45,'Industrial adjustments'!C46,'Industrial adjustments'!C47,'Industrial adjustments'!C48,'Industrial adjustments'!C49,'Industrial adjustments'!C50,'Industrial adjustments'!C51,'Industrial adjustments'!C52,'Industrial adjustments'!C53,'Industrial adjustments'!C54,'Industrial adjustments'!C55,'Industrial adjustments'!C56,'Industrial adjustments'!C57,'Industrial adjustments'!C58,'Industrial adjustments'!C59,'Industrial adjustments'!C60,'Industrial adjustments'!C61,'Industrial adjustments'!C62,'Industrial adjustments'!C63)","v":0}]
[null,null,null,null,null,null,"Peak industrial load",null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AH$166","v":0},0,0,0,0,0,0,0,0,0,0,0,null,"Maximum demand",null,{"$f":"AH166/Z81","v":0}]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM('ATS West'!S168, BATS!S168, BETS22!S168, BETS66!S168, BLTS22!S168, 'ATS-BLTS'!S168, 'GTS66'!S168, HOTS66!S168, KGTS22!S168, KGTS66!S168, KTSeast!S168, KTSwest!S168, RCTS22!S168, 'RCTS66 WETS'!AQ168,'RCTS66 WETS'!BH168,SHTS!S168, TGTS!S168)","v":-2.8772636583700564},{"$f":"SUM('ATS West'!T168, BATS!T168, BETS22!T168, BETS66!T168, BLTS22!T168, 'ATS-BLTS'!T168, 'GTS66'!T168, HOTS66!T168, KGTS22!T168, KGTS66!T168, KTSeast!T168, KTSwest!T168, RCTS22!T168, 'RCTS66 WETS'!AR168,'RCTS66 WETS'!BI168,SHTS!T168, TGTS!T168)","v":-7.0490216716413023},{"$f":"SUM('ATS West'!U168, BATS!U168, BETS22!U168, BETS66!U168, BLTS22!U168, 'ATS-BLTS'!U168, 'GTS66'!U168, HOTS66!U168, KGTS22!U168, KGTS66!U168, KTSeast!U168, KTSwest!U168, RCTS22!U168, 'RCTS66 WETS'!AS168,'RCTS66 WETS'!BJ168,SHTS!U168, TGTS!U168)","v":-11.343237460865879},{"$f":"SUM('ATS West'!V168, BATS!V168, BETS22!V168, BETS66!V168, BLTS22!V168, 'ATS-BLTS'!V168, 'GTS66'!V168, HOTS66!V168, KGTS22!V168, KGTS66!V168, KTSeast!V168, KTSwest!V168, RCTS22!V168, 'RCTS66 WETS'!AT168,'RCTS66 WETS'!BK168,SHTS!V168, TGTS!V168)","v":-15.641009357274205},{"$f":"SUM('ATS West'!W168, BATS!W168, BETS22!W168, BETS66!W168, BLTS22!W168, 'ATS-BLTS'!W168, 'GTS66'!W168, HOTS66!W168, KGTS22!W168, KGTS66!W168, KTSeast!W168, KTSwest!W168, RCTS22!W168, 'RCTS66 WETS'!AU168,'RCTS66 WETS'!BL168,SHTS!W168, TGTS!W168)","v":-19.859962029846194},{"$f":"SUM('ATS West'!X168, BATS!X168, BETS22!X168, BETS66!X168, BLTS22!X168, 'ATS-BLTS'!X168, 'GTS66'!X168, HOTS66!X168, KGTS22!X168, KGTS66!X168, KTSeast!X168, KTSwest!X168, RCTS22!X168, 'RCTS66 WETS'!AV168,'RCTS66 WETS'!BM168,SHTS!X168, TGTS!X168)","v":-24.825057775235358},{"$f":"SUM('ATS West'!Y168, BATS!Y168, BETS22!Y168, BETS66!Y168, BLTS22!Y168, 'ATS-BLTS'!Y168, 'GTS66'!Y168, HOTS66!Y168, KGTS22!Y168, KGTS66!Y168, KTSeast!Y168, KTSwest!Y168, RCTS22!Y168, 'RCTS66 WETS'!AW168,'RCTS66 WETS'!BN168,SHTS!Y168, TGTS!Y168)","v":-29.447384889615535},{"$f":"SUM('ATS West'!Z168, BATS!Z168, BETS22!Z168, BETS66!Z168, BLTS22!Z168, 'ATS-BLTS'!Z168, 'GTS66'!Z168, HOTS66!Z168, KGTS22!Z168, KGTS66!Z168, KTSeast!Z168, KTSwest!Z168, RCTS22!Z168, 'RCTS66 WETS'!AX168,'RCTS66 WETS'!BO168,SHTS!Z168, TGTS!Z168)","v":-31.009185172976316},{"$f":"SUM('ATS West'!AA168, BATS!AA168, BETS22!AA168, BETS66!AA168, BLTS22!AA168, 'ATS-BLTS'!AA168, 'GTS66'!AA168, HOTS66!AA168, KGTS22!AA168, KGTS66!AA168, KTSeast!AA168, KTSwest!AA168, RCTS22!AA168, 'RCTS66 WETS'!AY168,'RCTS66 WETS'!BP168,SHTS!AA168, TGTS!AA168)","v":-35.282796730975917},{"$f":"SUM('ATS West'!AB168, BATS!AB168, BETS22!AB168, BETS66!AB168, BLTS22!AB168, 'ATS-BLTS'!AB168, 'GTS66'!AB168, HOTS66!AB168, KGTS22!AB168, KGTS66!AB168, KTSeast!AB168, KTSwest!AB168, RCTS22!AB168, 'RCTS66 WETS'!AZ168,'RCTS66 WETS'!BQ168,SHTS!AB168, TGTS!AB168)","v":-40.042773606144053},{"$f":"SUM('ATS West'!AC168, BATS!AC168, BETS22!AC168, BETS66!AC168, BLTS22!AC168, 'ATS-BLTS'!AC168, 'GTS66'!AC168, HOTS66!AC168, KGTS22!AC168, KGTS66!AC168, KTSeast!AC168, KTSwest!AC168, RCTS22!AC168, 'RCTS66 WETS'!BA168,'RCTS66 WETS'!BR168,SHTS!AC168, TGTS!AC168)","v":-44.515062107449509},{"$f":"SUM('ATS West'!AD168, BATS!AD168, BETS22!AD168, BETS66!AD168, BLTS22!AD168, 'ATS-BLTS'!AD168, 'GTS66'!AD168, HOTS66!AD168, KGTS22!AD168, KGTS66!AD168, KTSeast!AD168, KTSwest!AD168, RCTS22!AD168, 'RCTS66 WETS'!BB168,'RCTS66 WETS'!BS168,SHTS!AD168, TGTS!AD168)","v":-48.973227910579006}]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM('ATS West'!S169, BATS!S169, BETS22!S169, BETS66!S169, BLTS22!S169, 'ATS-BLTS'!S169, 'GTS66'!S169, HOTS66!S169, KGTS22!S169, KGTS66!S169, KTSeast!S169, KTSwest!S169, RCTS22!S169, 'RCTS66 WETS'!AQ169,'RCTS66 WETS'!BH169,SHTS!S169, TGTS!S169)","v":-9.6605664280828432},{"$f":"SUM('ATS West'!T169, BATS!T169, BETS22!T169, BETS66!T169, BLTS22!T169, 'ATS-BLTS'!T169, 'GTS66'!T169, HOTS66!T169, KGTS22!T169, KGTS66!T169, KTSeast!T169, KTSwest!T169, RCTS22!T169, 'RCTS66 WETS'!AR169,'RCTS66 WETS'!BI169,SHTS!T169, TGTS!T169)","v":-13.961436428409737},{"$f":"SUM('ATS West'!U169, BATS!U169, BETS22!U169, BETS66!U169, BLTS22!U169, 'ATS-BLTS'!U169, 'GTS66'!U169, HOTS66!U169, KGTS22!U169, KGTS66!U169, KTSeast!U169, KTSwest!U169, RCTS22!U169, 'RCTS66 WETS'!AS169,'RCTS66 WETS'!BJ169,SHTS!U169, TGTS!U169)","v":-18.866032548148773},{"$f":"SUM('ATS West'!V169, BATS!V169, BETS22!V169, BETS66!V169, BLTS22!V169, 'ATS-BLTS'!V169, 'GTS66'!V169, HOTS66!V169, KGTS22!V169, KGTS66!V169, KTSeast!V169, KTSwest!V169, RCTS22!V169, 'RCTS66 WETS'!AT169,'RCTS66 WETS'!BK169,SHTS!V169, TGTS!V169)","v":-23.143314661354339},{"$f":"SUM('ATS West'!W169, BATS!W169, BETS22!W169, BETS66!W169, BLTS22!W169, 'ATS-BLTS'!W169, 'GTS66'!W169, HOTS66!W169, KGTS22!W169, KGTS66!W169, KTSeast!W169, KTSwest!W169, RCTS22!W169, 'RCTS66 WETS'!AU169,'RCTS66 WETS'!BL169,SHTS!W169, TGTS!W169)","v":-27.603524401076399},{"$f":"SUM('ATS West'!X169, BATS!X169, BETS22!X169, BETS66!X169, BLTS22!X169, 'ATS-BLTS'!X169, 'GTS66'!X169, HOTS66!X169, KGTS22!X169, KGTS66!X169, KTSeast!X169, KTSwest!X169, RCTS22!X169, 'RCTS66 WETS'!AV169,'RCTS66 WETS'!BM169,SHTS!X169, TGTS!X169)","v":-32.523187103027958},{"$f":"SUM('ATS West'!Y169, BATS!Y169, BETS22!Y169, BETS66!Y169, BLTS22!Y169, 'ATS-BLTS'!Y169, 'GTS66'!Y169, HOTS66!Y169, KGTS22!Y169, KGTS66!Y169, KTSeast!Y169, KTSwest!Y169, RCTS22!Y169, 'RCTS66 WETS'!AW169,'RCTS66 WETS'!BN169,SHTS!Y169, TGTS!Y169)","v":-37.411717805388591},{"$f":"SUM('ATS West'!Z169, BATS!Z169, BETS22!Z169, BETS66!Z169, BLTS22!Z169, 'ATS-BLTS'!Z169, 'GTS66'!Z169, HOTS66!Z169, KGTS22!Z169, KGTS66!Z169, KTSeast!Z169, KTSwest!Z169, RCTS22!Z169, 'RCTS66 WETS'!AX169,'RCTS66 WETS'!BO169,SHTS!Z169, TGTS!Z169)","v":-38.53074468623992},{"$f":"SUM('ATS West'!AA169, BATS!AA169, BETS22!AA169, BETS66!AA169, BLTS22!AA169, 'ATS-BLTS'!AA169, 'GTS66'!AA169, HOTS66!AA169, KGTS22!AA169, KGTS66!AA169, KTSeast!AA169, KTSwest!AA169, RCTS22!AA169, 'RCTS66 WETS'!AY169,'RCTS66 WETS'!BP169,SHTS!AA169, TGTS!AA169)","v":-43.118967739777283},{"$f":"SUM('ATS West'!AB169, BATS!AB169, BETS22!AB169, BETS66!AB169, BLTS22!AB169, 'ATS-BLTS'!AB169, 'GTS66'!AB169, HOTS66!AB169, KGTS22!AB169, KGTS66!AB169, KTSeast!AB169, KTSwest!AB169, RCTS22!AB169, 'RCTS66 WETS'!AZ169,'RCTS66 WETS'!BQ169,SHTS!AB169, TGTS!AB169)","v":-48.683989019313671},{"$f":"SUM('ATS West'!AC169, BATS!AC169, BETS22!AC169, BETS66!AC169, BLTS22!AC169, 'ATS-BLTS'!AC169, 'GTS66'!AC169, HOTS66!AC169, KGTS22!AC169, KGTS66!AC169, KTSeast!AC169, KTSwest!AC169, RCTS22!AC169, 'RCTS66 WETS'!BA169,'RCTS66 WETS'!BR169,SHTS!AC169, TGTS!AC169)","v":-52.708209497731175},{"$f":"SUM('ATS West'!AD169, BATS!AD169, BETS22!AD169, BETS66!AD169, BLTS22!AD169, 'ATS-BLTS'!AD169, 'GTS66'!AD169, HOTS66!AD169, KGTS22!AD169, KGTS66!AD169, KTSeast!AD169, KTSwest!AD169, RCTS22!AD169, 'RCTS66 WETS'!BB169,'RCTS66 WETS'!BS169,SHTS!AD169, TGTS!AD169)","v":-58.196912497056999}]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM('ATS West'!S170, BATS!S170, BETS22!S170, BETS66!S170, BLTS22!S170, 'ATS-BLTS'!S170, 'GTS66'!S170, HOTS66!S170, KGTS22!S170, KGTS66!S170, KTSeast!S170, KTSwest!S170, RCTS22!S170, 'RCTS66 WETS'!AQ170,'RCTS66 WETS'!BH170,SHTS!S170, TGTS!S170)","v":-19.506838526147817},{"$f":"SUM('ATS West'!T170, BATS!T170, BETS22!T170, BETS66!T170, BLTS22!T170, 'ATS-BLTS'!T170, 'GTS66'!T170, HOTS66!T170, KGTS22!T170, KGTS66!T170, KTSeast!T170, KTSwest!T170, RCTS22!T170, 'RCTS66 WETS'!AR170,'RCTS66 WETS'!BI170,SHTS!T170, TGTS!T170)","v":-24.386940989915942},{"$f":"SUM('ATS West'!U170, BATS!U170, BETS22!U170, BETS66!U170, BLTS22!U170, 'ATS-BLTS'!U170, 'GTS66'!U170, HOTS66!U170, KGTS22!U170, KGTS66!U170, KTSeast!U170, KTSwest!U170, RCTS22!U170, 'RCTS66 WETS'!AS170,'RCTS66 WETS'!BJ170,SHTS!U170, TGTS!U170)","v":-29.205906615160622},{"$f":"SUM('ATS West'!V170, BATS!V170, BETS22!V170, BETS66!V170, BLTS22!V170, 'ATS-BLTS'!V170, 'GTS66'!V170, HOTS66!V170, KGTS22!V170, KGTS66!V170, KTSeast!V170, KTSwest!V170, RCTS22!V170, 'RCTS66 WETS'!AT170,'RCTS66 WETS'!BK170,SHTS!V170, TGTS!V170)","v":-33.845076459285551},{"$f":"SUM('ATS West'!W170, BATS!W170, BETS22!W170, BETS66!W170, BLTS22!W170, 'ATS-BLTS'!W170, 'GTS66'!W170, HOTS66!W170, KGTS22!W170, KGTS66!W170, KTSeast!W170, KTSwest!W170, RCTS22!W170, 'RCTS66 WETS'!AU170,'RCTS66 WETS'!BL170,SHTS!W170, TGTS!W170)","v":-38.413090024797299},{"$f":"SUM('ATS West'!X170, BATS!X170, BETS22!X170, BETS66!X170, BLTS22!X170, 'ATS-BLTS'!X170, 'GTS66'!X170, HOTS66!X170, KGTS22!X170, KGTS66!X170, KTSeast!X170, KTSwest!X170, RCTS22!X170, 'RCTS66 WETS'!AV170,'RCTS66 WETS'!BM170,SHTS!X170, TGTS!X170)","v":-43.970795034401334},{"$f":"SUM('ATS West'!Y170, BATS!Y170, BETS22!Y170, BETS66!Y170, BLTS22!Y170, 'ATS-BLTS'!Y170, 'GTS66'!Y170, HOTS66!Y170, KGTS22!Y170, KGTS66!Y170, KTSeast!Y170, KTSwest!Y170, RCTS22!Y170, 'RCTS66 WETS'!AW170,'RCTS66 WETS'!BN170,SHTS!Y170, TGTS!Y170)","v":-48.971784160695698},{"$f":"SUM('ATS West'!Z170, BATS!Z170, BETS22!Z170, BETS66!Z170, BLTS22!Z170, 'ATS-BLTS'!Z170, 'GTS66'!Z170, HOTS66!Z170, KGTS22!Z170, KGTS66!Z170, KTSeast!Z170, KTSwest!Z170, RCTS22!Z170, 'RCTS66 WETS'!AX170,'RCTS66 WETS'!BO170,SHTS!Z170, TGTS!Z170)","v":-51.194739090123463},{"$f":"SUM('ATS West'!AA170, BATS!AA170, BETS22!AA170, BETS66!AA170, BLTS22!AA170, 'ATS-BLTS'!AA170, 'GTS66'!AA170, HOTS66!AA170, KGTS22!AA170, KGTS66!AA170, KTSeast!AA170, KTSwest!AA170, RCTS22!AA170, 'RCTS66 WETS'!AY170,'RCTS66 WETS'!BP170,SHTS!AA170, TGTS!AA170)","v":-55.57013362506779},{"$f":"SUM('ATS West'!AB170, BATS!AB170, BETS22!AB170, BETS66!AB170, BLTS22!AB170, 'ATS-BLTS'!AB170, 'GTS66'!AB170, HOTS66!AB170, KGTS22!AB170, KGTS66!AB170, KTSeast!AB170, KTSwest!AB170, RCTS22!AB170, 'RCTS66 WETS'!AZ170,'RCTS66 WETS'!BQ170,SHTS!AB170, TGTS!AB170)","v":-61.213769209187369},{"$f":"SUM('ATS West'!AC170, BATS!AC170, BETS22!AC170, BETS66!AC170, BLTS22!AC170, 'ATS-BLTS'!AC170, 'GTS66'!AC170, HOTS66!AC170, KGTS22!AC170, KGTS66!AC170, KTSeast!AC170, KTSwest!AC170, RCTS22!AC170, 'RCTS66 WETS'!BA170,'RCTS66 WETS'!BR170,SHTS!AC170, TGTS!AC170)","v":-65.787242867586684},{"$f":"SUM('ATS West'!AD170, BATS!AD170, BETS22!AD170, BETS66!AD170, BLTS22!AD170, 'ATS-BLTS'!AD170, 'GTS66'!AD170, HOTS66!AD170, KGTS22!AD170, KGTS66!AD170, KTSeast!AD170, KTSwest!AD170, RCTS22!AD170, 'RCTS66 WETS'!BB170,'RCTS66 WETS'!BS170,SHTS!AD170, TGTS!AD170)","v":-71.708111285489935}]
[]
[null,null,null,null,null,null,"Annual industrial adjustments (MW)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026]
[null,null,null,null,null,null,"Peak industrial load",null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AH$159","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM('ATS West'!S175, BATS!S175, BETS22!S175, BETS66!S175, BLTS22!S175, 'ATS-BLTS'!S175, 'GTS66'!S175, HOTS66!S175, KGTS22!S175, KGTS66!S175, KTSeast!S175, KTSwest!S175, RCTS22!S175, 'RCTS66 WETS'!AQ175,'RCTS66 WETS'!BH175,SHTS!S175, TGTS!S175)","v":10.754633315731976},{"$f":"SUM('ATS West'!T175, BATS!T175, BETS22!T175, BETS66!T175, BLTS22!T175, 'ATS-BLTS'!T175, 'GTS66'!T175, HOTS66!T175, KGTS22!T175, KGTS66!T175, KTSeast!T175, KTSwest!T175, RCTS22!T175, 'RCTS66 WETS'!AR175,'RCTS66 WETS'!BI175,SHTS!T175, TGTS!T175)","v":4.9548643724822696},{"$f":"SUM('ATS West'!U175, BATS!U175, BETS22!U175, BETS66!U175, BLTS22!U175, 'ATS-BLTS'!U175, 'GTS66'!U175, HOTS66!U175, KGTS22!U175, KGTS66!U175, KTSeast!U175, KTSwest!U175, RCTS22!U175, 'RCTS66 WETS'!AS175,'RCTS66 WETS'!BJ175,SHTS!U175, TGTS!U175)","v":-1.1660683706794135},{"$f":"SUM('ATS West'!V175, BATS!V175, BETS22!V175, BETS66!V175, BLTS22!V175, 'ATS-BLTS'!V175, 'GTS66'!V175, HOTS66!V175, KGTS22!V175, KGTS66!V175, KTSeast!V175, KTSwest!V175, RCTS22!V175, 'RCTS66 WETS'!AT175,'RCTS66 WETS'!BK175,SHTS!V175, TGTS!V175)","v":-8.1099837906594914},{"$f":"SUM('ATS West'!W175, BATS!W175, BETS22!W175, BETS66!W175, BLTS22!W175, 'ATS-BLTS'!W175, 'GTS66'!W175, HOTS66!W175, KGTS22!W175, KGTS66!W175, KTSeast!W175, KTSwest!W175, RCTS22!W175, 'RCTS66 WETS'!AU175,'RCTS66 WETS'!BL175,SHTS!W175, TGTS!W175)","v":-15.615884892825287},{"$f":"SUM('ATS West'!X175, BATS!X175, BETS22!X175, BETS66!X175, BLTS22!X175, 'ATS-BLTS'!X175, 'GTS66'!X175, HOTS66!X175, KGTS22!X175, KGTS66!X175, KTSeast!X175, KTSwest!X175, RCTS22!X175, 'RCTS66 WETS'!AV175,'RCTS66 WETS'!BM175,SHTS!X175, TGTS!X175)","v":-21.185084630398514},{"$f":"SUM('ATS West'!Y175, BATS!Y175, BETS22!Y175, BETS66!Y175, BLTS22!Y175, 'ATS-BLTS'!Y175, 'GTS66'!Y175, HOTS66!Y175, KGTS22!Y175, KGTS66!Y175, KTSeast!Y175, KTSwest!Y175, RCTS22!Y175, 'RCTS66 WETS'!AW175,'RCTS66 WETS'!BN175,SHTS!Y175, TGTS!Y175)","v":-27.403871276563578},{"$f":"SUM('ATS West'!Z175, BATS!Z175, BETS22!Z175, BETS66!Z175, BLTS22!Z175, 'ATS-BLTS'!Z175, 'GTS66'!Z175, HOTS66!Z175, KGTS22!Z175, KGTS66!Z175, KTSeast!Z175, KTSwest!Z175, RCTS22!Z175, 'RCTS66 WETS'!AX175,'RCTS66 WETS'!BO175,SHTS!Z175, TGTS!Z175)","v":-33.410758188157402},{"$f":"SUM('ATS West'!AA175, BATS!AA175, BETS22!AA175, BETS66!AA175, BLTS22!AA175, 'ATS-BLTS'!AA175, 'GTS66'!AA175, HOTS66!AA175, KGTS22!AA175, KGTS66!AA175, KTSeast!AA175, KTSwest!AA175, RCTS22!AA175, 'RCTS66 WETS'!AY175,'RCTS66 WETS'!BP175,SHTS!AA175, TGTS!AA175)","v":-41.865221125533566},{"$f":"SUM('ATS West'!AB175, BATS!AB175, BETS22!AB175, BETS66!AB175, BLTS22!AB175, 'ATS-BLTS'!AB175, 'GTS66'!AB175, HOTS66!AB175, KGTS22!AB175, KGTS66!AB175, KTSeast!AB175, KTSwest!AB175, RCTS22!AB175, 'RCTS66 WETS'!AZ175,'RCTS66 WETS'!BQ175,SHTS!AB175, TGTS!AB175)","v":-49.349416717035922},{"$f":"SUM('ATS West'!AC175, BATS!AC175, BETS22!AC175, BETS66!AC175, BLTS22!AC175, 'ATS-BLTS'!AC175, 'GTS66'!AC175, HOTS66!AC175, KGTS22!AC175, KGTS66!AC175, KTSeast!AC175, KTSwest!AC175, RCTS22!AC175, 'RCTS66 WETS'!BA175,'RCTS66 WETS'!BR175,SHTS!AC175, TGTS!AC175)","v":-59.169756814871796},{"$f":"SUM('ATS West'!AD175, BATS!AD175, BETS22!AD175, BETS66!AD175, BLTS22!AD175, 'ATS-BLTS'!AD175, 'GTS66'!AD175, HOTS66!AD175, KGTS22!AD175, KGTS66!AD175, KTSeast!AD175, KTSwest!AD175, RCTS22!AD175, 'RCTS66 WETS'!BB175,'RCTS66 WETS'!BS175,SHTS!AD175, TGTS!AD175)","v":-67.077306569839607}]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM('ATS West'!S176, BATS!S176, BETS22!S176, BETS66!S176, BLTS22!S176, 'ATS-BLTS'!S176, 'GTS66'!S176, HOTS66!S176, KGTS22!S176, KGTS66!S176, KTSeast!S176, KTSwest!S176, RCTS22!S176, 'RCTS66 WETS'!AQ176,'RCTS66 WETS'!BH176,SHTS!S176, TGTS!S176)","v":-7.7846658767334471},{"$f":"SUM('ATS West'!T176, BATS!T176, BETS22!T176, BETS66!T176, BLTS22!T176, 'ATS-BLTS'!T176, 'GTS66'!T176, HOTS66!T176, KGTS22!T176, KGTS66!T176, KTSeast!T176, KTSwest!T176, RCTS22!T176, 'RCTS66 WETS'!AR176,'RCTS66 WETS'!BI176,SHTS!T176, TGTS!T176)","v":-14.847072348565982},{"$f":"SUM('ATS West'!U176, BATS!U176, BETS22!U176, BETS66!U176, BLTS22!U176, 'ATS-BLTS'!U176, 'GTS66'!U176, HOTS66!U176, KGTS22!U176, KGTS66!U176, KTSeast!U176, KTSwest!U176, RCTS22!U176, 'RCTS66 WETS'!AS176,'RCTS66 WETS'!BJ176,SHTS!U176, TGTS!U176)","v":-22.728417428053216},{"$f":"SUM('ATS West'!V176, BATS!V176, BETS22!V176, BETS66!V176, BLTS22!V176, 'ATS-BLTS'!V176, 'GTS66'!V176, HOTS66!V176, KGTS22!V176, KGTS66!V176, KTSeast!V176, KTSwest!V176, RCTS22!V176, 'RCTS66 WETS'!AT176,'RCTS66 WETS'!BK176,SHTS!V176, TGTS!V176)","v":-30.787668830743034},{"$f":"SUM('ATS West'!W176, BATS!W176, BETS22!W176, BETS66!W176, BLTS22!W176, 'ATS-BLTS'!W176, 'GTS66'!W176, HOTS66!W176, KGTS22!W176, KGTS66!W176, KTSeast!W176, KTSwest!W176, RCTS22!W176, 'RCTS66 WETS'!AU176,'RCTS66 WETS'!BL176,SHTS!W176, TGTS!W176)","v":-39.30045391657152},{"$f":"SUM('ATS West'!X176, BATS!X176, BETS22!X176, BETS66!X176, BLTS22!X176, 'ATS-BLTS'!X176, 'GTS66'!X176, HOTS66!X176, KGTS22!X176, KGTS66!X176, KTSeast!X176, KTSwest!X176, RCTS22!X176, 'RCTS66 WETS'!AV176,'RCTS66 WETS'!BM176,SHTS!X176, TGTS!X176)","v":-46.75785806019158},{"$f":"SUM('ATS West'!Y176, BATS!Y176, BETS22!Y176, BETS66!Y176, BLTS22!Y176, 'ATS-BLTS'!Y176, 'GTS66'!Y176, HOTS66!Y176, KGTS22!Y176, KGTS66!Y176, KTSeast!Y176, KTSwest!Y176, RCTS22!Y176, 'RCTS66 WETS'!AW176,'RCTS66 WETS'!BN176,SHTS!Y176, TGTS!Y176)","v":-52.729225285959551},{"$f":"SUM('ATS West'!Z176, BATS!Z176, BETS22!Z176, BETS66!Z176, BLTS22!Z176, 'ATS-BLTS'!Z176, 'GTS66'!Z176, HOTS66!Z176, KGTS22!Z176, KGTS66!Z176, KTSeast!Z176, KTSwest!Z176, RCTS22!Z176, 'RCTS66 WETS'!AX176,'RCTS66 WETS'!BO176,SHTS!Z176, TGTS!Z176)","v":-61.34633980376551},{"$f":"SUM('ATS West'!AA176, BATS!AA176, BETS22!AA176, BETS66!AA176, BLTS22!AA176, 'ATS-BLTS'!AA176, 'GTS66'!AA176, HOTS66!AA176, KGTS22!AA176, KGTS66!AA176, KTSeast!AA176, KTSwest!AA176, RCTS22!AA176, 'RCTS66 WETS'!AY176,'RCTS66 WETS'!BP176,SHTS!AA176, TGTS!AA176)","v":-71.210062651223495},{"$f":"SUM('ATS West'!AB176, BATS!AB176, BETS22!AB176, BETS66!AB176, BLTS22!AB176, 'ATS-BLTS'!AB176, 'GTS66'!AB176, HOTS66!AB176, KGTS22!AB176, KGTS66!AB176, KTSeast!AB176, KTSwest!AB176, RCTS22!AB176, 'RCTS66 WETS'!AZ176,'RCTS66 WETS'!BQ176,SHTS!AB176, TGTS!AB176)","v":-80.17160606629551},{"$f":"SUM('ATS West'!AC176, BATS!AC176, BETS22!AC176, BETS66!AC176, BLTS22!AC176, 'ATS-BLTS'!AC176, 'GTS66'!AC176, HOTS66!AC176, KGTS22!AC176, KGTS66!AC176, KTSeast!AC176, KTSwest!AC176, RCTS22!AC176, 'RCTS66 WETS'!BA176,'RCTS66 WETS'!BR176,SHTS!AC176, TGTS!AC176)","v":-89.735419789308651},{"$f":"SUM('ATS West'!AD176, BATS!AD176, BETS22!AD176, BETS66!AD176, BLTS22!AD176, 'ATS-BLTS'!AD176, 'GTS66'!AD176, HOTS66!AD176, KGTS22!AD176, KGTS66!AD176, KTSeast!AD176, KTSwest!AD176, RCTS22!AD176, 'RCTS66 WETS'!BB176,'RCTS66 WETS'!BS176,SHTS!AD176, TGTS!AD176)","v":-100.317358623465}]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM('ATS West'!S177, BATS!S177, BETS22!S177, BETS66!S177, BLTS22!S177, 'ATS-BLTS'!S177, 'GTS66'!S177, HOTS66!S177, KGTS22!S177, KGTS66!S177, KTSeast!S177, KTSwest!S177, RCTS22!S177, 'RCTS66 WETS'!AQ177,'RCTS66 WETS'!BH177,SHTS!S177, TGTS!S177)","v":-27.533115774837622},{"$f":"SUM('ATS West'!T177, BATS!T177, BETS22!T177, BETS66!T177, BLTS22!T177, 'ATS-BLTS'!T177, 'GTS66'!T177, HOTS66!T177, KGTS22!T177, KGTS66!T177, KTSeast!T177, KTSwest!T177, RCTS22!T177, 'RCTS66 WETS'!AR177,'RCTS66 WETS'!BI177,SHTS!T177, TGTS!T177)","v":-35.890211646555116},{"$f":"SUM('ATS West'!U177, BATS!U177, BETS22!U177, BETS66!U177, BLTS22!U177, 'ATS-BLTS'!U177, 'GTS66'!U177, HOTS66!U177, KGTS22!U177, KGTS66!U177, KTSeast!U177, KTSwest!U177, RCTS22!U177, 'RCTS66 WETS'!AS177,'RCTS66 WETS'!BJ177,SHTS!U177, TGTS!U177)","v":-44.444955055285327},{"$f":"SUM('ATS West'!V177, BATS!V177, BETS22!V177, BETS66!V177, BLTS22!V177, 'ATS-BLTS'!V177, 'GTS66'!V177, HOTS66!V177, KGTS22!V177, KGTS66!V177, KTSeast!V177, KTSwest!V177, RCTS22!V177, 'RCTS66 WETS'!AT177,'RCTS66 WETS'!BK177,SHTS!V177, TGTS!V177)","v":-53.154684868382937},{"$f":"SUM('ATS West'!W177, BATS!W177, BETS22!W177, BETS66!W177, BLTS22!W177, 'ATS-BLTS'!W177, 'GTS66'!W177, HOTS66!W177, KGTS22!W177, KGTS66!W177, KTSeast!W177, KTSwest!W177, RCTS22!W177, 'RCTS66 WETS'!AU177,'RCTS66 WETS'!BL177,SHTS!W177, TGTS!W177)","v":-63.194199735406684},{"$f":"SUM('ATS West'!X177, BATS!X177, BETS22!X177, BETS66!X177, BLTS22!X177, 'ATS-BLTS'!X177, 'GTS66'!X177, HOTS66!X177, KGTS22!X177, KGTS66!X177, KTSeast!X177, KTSwest!X177, RCTS22!X177, 'RCTS66 WETS'!AV177,'RCTS66 WETS'!BM177,SHTS!X177, TGTS!X177)","v":-70.92542025273498},{"$f":"SUM('ATS West'!Y177, BATS!Y177, BETS22!Y177, BETS66!Y177, BLTS22!Y177, 'ATS-BLTS'!Y177, 'GTS66'!Y177, HOTS66!Y177, KGTS22!Y177, KGTS66!Y177, KTSeast!Y177, KTSwest!Y177, RCTS22!Y177, 'RCTS66 WETS'!AW177,'RCTS66 WETS'!BN177,SHTS!Y177, TGTS!Y177)","v":-78.618552817727419},{"$f":"SUM('ATS West'!Z177, BATS!Z177, BETS22!Z177, BETS66!Z177, BLTS22!Z177, 'ATS-BLTS'!Z177, 'GTS66'!Z177, HOTS66!Z177, KGTS22!Z177, KGTS66!Z177, KTSeast!Z177, KTSwest!Z177, RCTS22!Z177, 'RCTS66 WETS'!AX177,'RCTS66 WETS'!BO177,SHTS!Z177, TGTS!Z177)","v":-86.904392445669259},{"$f":"SUM('ATS West'!AA177, BATS!AA177, BETS22!AA177, BETS66!AA177, BLTS22!AA177, 'ATS-BLTS'!AA177, 'GTS66'!AA177, HOTS66!AA177, KGTS22!AA177, KGTS66!AA177, KTSeast!AA177, KTSwest!AA177, RCTS22!AA177, 'RCTS66 WETS'!AY177,'RCTS66 WETS'!BP177,SHTS!AA177, TGTS!AA177)","v":-99.553641920368591},{"$f":"SUM('ATS West'!AB177, BATS!AB177, BETS22!AB177, BETS66!AB177, BLTS22!AB177, 'ATS-BLTS'!AB177, 'GTS66'!AB177, HOTS66!AB177, KGTS22!AB177, KGTS66!AB177, KTSeast!AB177, KTSwest!AB177, RCTS22!AB177, 'RCTS66 WETS'!AZ177,'RCTS66 WETS'!BQ177,SHTS!AB177, TGTS!AB177)","v":-111.39354817860705},{"$f":"SUM('ATS West'!AC177, BATS!AC177, BETS22!AC177, BETS66!AC177, BLTS22!AC177, 'ATS-BLTS'!AC177, 'GTS66'!AC177, HOTS66!AC177, KGTS22!AC177, KGTS66!AC177, KTSeast!AC177, KTSwest!AC177, RCTS22!AC177, 'RCTS66 WETS'!BA177,'RCTS66 WETS'!BR177,SHTS!AC177, TGTS!AC177)","v":-121.95174640941494},{"$f":"SUM('ATS West'!AD177, BATS!AD177, BETS22!AD177, BETS66!AD177, BLTS22!AD177, 'ATS-BLTS'!AD177, 'GTS66'!AD177, HOTS66!AD177, KGTS22!AD177, KGTS66!AD177, KTSeast!AD177, KTSwest!AD177, RCTS22!AD177, 'RCTS66 WETS'!BB177,'RCTS66 WETS'!BS177,SHTS!AD177, TGTS!AD177)","v":-135.7884101469748}]
[]
[null,null,null,null,null,null,"Original Pre Adjustment B4 cap",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BLTS22!AD177,'ATS-BLTS'!AD177,'GTS66'!AD177,'RCTS66 WETS'!BS177,RCTS22!AD177)","v":-135.78841014697477}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026]
[null,null,null,null,null,null,"Average energy use",null,null,null,null,null,null,null,null,null,1174.5405934651692,1209.3839975992839,1267.6029103597004,1271.8029123942058,1287.7098337809246,1286.0541483561199,1301.3054860432942,1291.7941945393879,1293.5709889729817,1281.4521586100261,1250.7033335367839]
[null,null,null,null,null,null,"Forecast average energy use",null,null,null,null,null,null,null,null,null,null,1198.4052159960595,1265.7776715128675,1267.0314871378823,1289.4686412288677,1289.4686412288677,1284.8897559468276,1281.3076645147742,1285.6693382872065,1268.0399746951723,1285.7279619648928,1324.6102369803214,1351.7389591649003,1377.572987129947,1401.8660443708004,1427.4541704872818,1452.4577008962617,1468.7414809711879,1486.0446346764063,1515.0372022962056,1541.5226417585618,1565.5498436487605,1590.1713594035612]
[null,null,null,null,null,null,"Low forecast",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA182","v":1285.7279619648928},1318.8067221031424,1345.3360499357989,1371.6781521407363,1387.4106236824837,1395.0249475837948,1397.0098750260529,1394.6028795841921,1400.008837680474,1417.961685428294,1435.4884679230393,1452.8336650334602,1470.8965899286268]
[null,null,null,null,null,null,"High forecast",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA183","v":1285.7279619648928},1322.3872221437971,1380.6065071230917,1444.097169347001,1480.4289012469762,1519.246224996529,1556.2758105438804,1586.1524082394292,1615.7925232937293,1654.1094946857913,1689.4072469609298,1718.7415896510458,1746.6672759012063]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2004/05","2005/06","2006/07","2007/08","2008/09","2009/10","2010/11","2011/12","2012/13","2013/14","2014/15","2015/16","2016/17","2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25","2025/26","2026/27"]
[null,null,null,null,null,null,"Summer maxima",null,null,null,null,null,null,null,null,null,1817.1640625,1861.97265625,1956.031494140625,2158.02099609375,2354.21533203125,2295.646728515625,2177.815185546875,2098.83740234375,2214.623046875,2371.288818359375,2061.953369140625]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,1819.068542880839,2008.5609832057823,1984.4870295271021,2039.9000384049982,2041.3232844615097,2029.0042074162079,2091.3661193704093,2084.2132142438827,2135.588191920549,2119.0751645717346,2203.1604721325812,2283.092469100744,2336.6202671710325,2441.591956229779,2532.2078669548264,2586.984137289262,2673.7617686917024,2742.6470365273244,2900.5277082896873,2977.673375788399,3056.7117018305448,3222.1314227694475]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,1921.0008207058518,2139.0585574534443,2111.3666823807102,2197.0963658636774,2181.7077529918556,2160.5067423992627,2252.4231962690551,2247.8523174512097,2300.7919839977235,2299.2391015991348,2415.9838720535772,2534.8750527615448,2611.4814994604912,2715.9824925639123,2840.8482784492812,2934.7795859720909,3016.7249896518188,3118.3403967697845,3296.6227161558463,3380.5142132732567,3516.7426767412076,3682.7405003164772]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,2067.2406534011093,2305.7651165760153,2261.1741683857249,2374.9521806152743,2368.3980545242089,2351.9955435534089,2471.8884951830191,2470.9430306975237,2542.8233771695122,2537.8709472629771,2718.8962618409414,2860.1030194148889,2960.8780462706213,3116.9588135928211,3206.3925270012833,3370.7518324009206,3448.4737634532048,3633.3642412388399,3847.4280805843132,3924.2448904088051,4118.120211388341,4327.7928365743473]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026]
[null,null,null,null,null,null,"Winter maxima",null,null,null,null,null,null,null,null,null,1588.2734375,1670.454833984375,1732.8720703125,1778.200927734375,1734.3544921875,1783.709228515625,1810.50927734375,1815.732666015625,1790.229736328125,1766.451904296875,1789.887451171875]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,1645.3108373150378,1725.4647581296899,1780.8042330833139,1805.308531117774,1765.9349815512026,1822.788821486527,1781.0596229568112,1839.1769085249468,1751.332876644841,1769.645274467616,1799.1925144072836,1830.1056239270404,1870.2406381880508,1900.4133110242801,1929.5285343153548,1972.2636105206309,2002.4675347607772,2013.5441390598719,2057.0617546159192,2099.6572729292589,2134.6762735397497,2169.3474116999323]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,1677.8679636150846,1758.0538367522624,1817.4281076497409,1840.9425360314792,1802.427767825817,1861.034282141135,1820.5145087370711,1874.1892576014479,1785.5604213226738,1803.1001771195163,1842.5458578099626,1868.5498151929248,1906.7447063390177,1942.0863244772565,1972.7298562503026,2011.1021350271869,2046.2045716403597,2058.0701185998205,2098.7496867031873,2142.3998995503171,2178.4979827623283,2214.6967246605477]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,1725.1115772986625,1811.3434645952223,1869.0145151712707,1891.0118118154539,1854.1744876194164,1912.1694056865376,1870.083777870288,1925.7756555649355,1831.544699697401,1849.1689841123689,1890.5591613400982,1925.9542127441175,1959.9450251254495,1993.1144772318803,2026.8080732818132,2063.4825597179774,2098.9644567890605,2111.4759316302889,2153.9226959560874,2200.6198463402015,2234.1697427994277,2272.6484707845461]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026]
[null,null,null,null,null,null,"Annual maxima",null,null,null,null,null,null,null,null,null,{"$f":"MAX(Q187,Q193)","v":1817.1640625},1861.97265625,1956.031494140625,2158.02099609375,2354.21533203125,2295.646728515625,2177.815185546875,2098.83740234375,2214.623046875,2371.288818359375,{"$f":"MAX(AA187,AA193)","v":2061.953369140625}]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,1819.068542880839,2008.5609832057823,1984.4870295271021,2039.9000384049982,2041.3232844615097,2029.0042074162079,2091.3661193704093,2084.2132142438827,2135.588191920549,2119.0751645717346,2203.1604721325812,2283.092469100744,2336.6202671710325,2441.591956229779,2532.2078669548264,2586.984137289262,2673.7617686917024,2742.6470365273244,2900.5277082896873,2977.673375788399,3056.7117018305448,3222.1314227694475]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,1921.0008207058518,2139.0585574534443,2111.3666823807102,2197.0963658636774,2181.7077529918556,2160.5067423992627,2252.4231962690551,2247.8523174512097,2300.7919839977235,2299.2391015991348,2415.9838720535772,2534.8750527615448,2611.4814994604912,2715.9824925639123,2840.8482784492812,2934.7795859720909,3016.7249896518188,3118.3403967697845,3296.6227161558463,3380.5142132732567,3516.7426767412076,3682.7405003164772]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,2067.2406534011093,2305.7651165760153,2261.1741683857249,2374.9521806152743,2368.3980545242089,2351.9955435534089,2471.8884951830191,2470.9430306975237,2542.8233771695122,2537.8709472629771,2718.8962618409414,2860.1030194148889,2960.8780462706213,3116.9588135928211,3206.3925270012833,3370.7518324009206,3448.4737634532048,3633.3642412388399,3847.4280805843132,3924.2448904088051,4118.120211388341,4327.7928365743473]
[]
[null,null,null,null,null,null,"Original Pre Adjustment growth p.a. B4 cap"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026]
[null,null,null,null,null,null,"Average energy use"]
[null,null,null,null,null,null,"Forecast average energy use",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB182/AA182","v":1.0302414477756301},{"$f":"AC182/AB182","v":1.0204805318781347},1.019111698889708,1.0176346788647952,1.0182529038485744,1.0175161703443303,1.0112111905667738,1.0117809389394905,1.019509890176423,1.0174817089786408,1.0155866681677725,1.0157270724114515]
[null,null,null,null,null,null,"Low forecast",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB183/AA183","v":1.0257276508847935},1.020116160607939,1.0195803139343471,1.0114695065436408,1.0054881545314256,1.0014228616095333,0.99827703763238185,1.0038763422730732,1.0128233817277641,1.0123605473087598,1.0120831323260417,1.0124328925808246]
[null,null,null,null,null,null,"High forecast",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.0285124546275561,1.0440258980156447,1.0459875148323117,1.0251587861753124,1.0262203228516118,1.024373656447582,1.0191974953881136,1.0186868014071861,1.0237140417718695,1.0213394290937454,1.0173636893903975,1.0162477515051174]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2004/05","2005/06","2006/07","2007/08","2008/09","2009/10","2010/11","2011/12","2012/13","2013/14","2014/15","2015/16","2016/17","2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25","2025/26","2026/27"]
[null,null,null,null,null,null,"Summer maxima"]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB188/AA188","v":1.0396801911355704},{"$f":"AC188/AB188","v":1.0362806059654799},1.0234453044695873,1.0449245821127096,1.0371134539880174,1.0216318221932974,1.0335439364129111,1.0257634276330192,1.0575650711373592,1.0265971144761796,1.0265436520623148,1.0541168867315289]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB189/AA189","v":1.0507753936392461},1.04921025429152,1.0302209951593038,1.0400159806320703,1.0459744443225385,1.0330645280268482,1.0279221663089853,1.0336840141101804,1.057172180295243,1.0254477094713572,1.0402981484098079,1.0472021523420336]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.071329598052728,1.0519353237399125,1.0352347541929972,1.0527143519196245,1.0286926195554618,1.0512598828794524,1.0230577434699262,1.0536151615085774,1.0589161518451247,1.0199657558804389,1.0494044909005,1.0509146441636583]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026]
[null,null,null,null,null,null,"Winter maxima"]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB194/AA194","v":1.0166967020826005},{"$f":"AC194/AB194","v":1.0171816574781274},1.0219304360012231,1.0161330431069349,1.0153204690380653,1.0221479368898991,1.0153143444309523,1.0055314775929278,1.0216124467856791,1.0207069711046632,1.0166784365534263,1.0162418717020218]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB195/AA195","v":1.0218765885506491},1.0141130584472238,1.0204409274162967,1.0185350550709513,1.0157786661626869,1.019451360081213,1.0174543281526069,1.0057988077653197,1.0197658805381435,1.0207981986244856,1.0168493674871755,1.0166163761383518]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.0223831232209408,1.018722001473326,1.0176488164445516,1.0169236645320232,1.0169049978989304,1.0180947011804531,1.0171951523912721,1.0059607845196046,1.020102888074611,1.0216800493684319,1.0152456574973738,1.0172228310356153]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026]
[null,null,null,null,null,null,"Annual maxima"]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB200/AA200","v":1.0396801911355704},{"$f":"AC200/AB200","v":1.0362806059654799},1.0234453044695873,1.0449245821127096,1.0371134539880174,1.0216318221932974,1.0335439364129111,1.0257634276330192,1.0575650711373592,1.0265971144761796,1.0265436520623148,1.0541168867315289]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB201/AA201","v":1.0507753936392461},1.04921025429152,1.0302209951593038,1.0400159806320703,1.0459744443225385,1.0330645280268482,1.0279221663089853,1.0336840141101804,1.057172180295243,1.0254477094713572,1.0402981484098079,1.0472021523420336]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.071329598052728,1.0519353237399125,1.0352347541929972,1.0527143519196245,1.0286926195554618,1.0512598828794524,1.0230577434699262,1.0536151615085774,1.0589161518451247,1.0199657558804389,1.0494044909005,1.0509146441636583]

{"sheet":"TPC","index":25,"n_rows":227,"n_cols":39,"rows_kept":227,"cut":false,"hidden":false,"merged":[]}
["Terminal station:",null,"Total Powercor",null,null,null,"AVERAGE DEMAND",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MAXIMUM DEMAND"]
[null,"Which terminal station?"]
[null,null,"RCTS 22kV",27]
[null,null,"RCTS 66kV"]
[null,null,"WETS 66kV"]
[null,null,"KGTS 22kV"]
[null,null,"KGTS 66kV"]
[null,null,"HOTS 66kV"]
[null,null,"BETS 22kV"]
[null,null,"BETS 66kV"]
[null,null,"SHTS/GNTS"]
[null,null,"HYTS/TGTS/APD"]
[null,null,"BATS/ELTS"]
[null,null,"MLTS/GTS/PTH"]
[null,null,"ATS West"]
[null,null,"ATS-BLTS"]
[null,null,"BLTS 22kV"]
[null,null,"KTS East"]
[null,null,"KTS West"]
[null,null,"WMTS 66kV"]
[null,null,"WMTS 22kV"]
[null,null,"BTS 22kV"]
[null,null,"FBTS 66kV"]
[null,null,"RTS 66kV Bus 1&2"]
[null,null,"RTS 66kV Bus 3&4"]
[null,null,"RTS 22kV"]
[null,null,"SVTS 66kV"]
[null,null,"TSTS 66kV"]
[null,null,"Total Powercor"]
[null,null,"Total Citipower"]
[]
[]
["Scenarios"]
[null,"Population","Low",2]
[null,null,"Medium"]
[null,null,"High"]
[]
[null,"Electricity Prices","Low",2]
[null,null,"Medium"]
[null,null,"High"]
[]
[null,"Income","Low",2]
[null,null,"Medium",null,null,null,"SUMMER MAXIMUM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WINTER MAXIMUM"]
[null,null,"High"]
[]
["Technology adjustments"]
[null,"Adjust for solar?","Include",1]
[null,null,"Exclude"]
[]
[]
[null,"Adjust for efficiency?","Include",2]
[null,null,"Exclude"]
[]
[]
[null,"Adjust for battery storage?","Include",2]
[null,null,"Exclude"]
[]
[]
[null,"Adjust for EV?","Include",2]
[null,null,"Exclude"]
[]
[]
[null,"Adjust for microgeneration?","Include",2]
[null,null,"Exclude"]
[]
[null,null,null,null,null,null,"Number of simulations",null,null,null,null,null,null,null,null,null,1000]
["Parameter selection"]
[null,"Model elasticities","Terminal station estimate",1,null,null,null,null,null,null,null,null,null,null,null,null,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026]
[null,null,"AEMO income elasticity",null,null,null,"Average energy use",null,null,null,null,null,null,null,null,null,1174.5405934651692,1209.3839975992839,1267.6029103597004,1271.8029123942058,1287.7098337809246,1286.0541483561199,1301.3054860432942,1291.7941945393879,1293.5709889729817,1281.4521586100261,1250.7033335367839]
[null,null,null,null,null,null,"Forecast average energy use",null,null,null,null,null,null,null,null,null,null,1198.4052159960595,1265.7776715128675,1267.0314871378823,1289.4686412288677,1289.4686412288677,1284.8897559468276,1281.3076645147742,1285.6693382872065,1268.0399746951723,1285.7279619648928,1324.6102369803214,1351.7389591649003,1377.572987129947,1401.8660443708004,1427.4541704872818,1452.4577008962617,1468.7414809711879,1486.0446346764063,1515.0372022962056,1541.5226417585618,1565.5498436487605,1590.1713594035612]
[null,null,null,null,null,null,"Low forecast",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA70","v":1285.7279619648928},1318.8067221031424,1345.3360499357989,1371.6781521407363,1387.4106236824837,1395.0249475837948,1397.0098750260529,1394.6028795841921,1400.008837680474,1417.961685428294,1435.4884679230393,1452.8336650334602,1470.8965899286268]
[null,null,null,null,null,null,"High forecast",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA71","v":1285.7279619648928},1322.3872221437971,1380.6065071230917,1444.097169347001,1480.4289012469762,1519.246224996529,1556.2758105438804,1586.1524082394292,1615.7925232937293,1654.1094946857913,1689.4072469609298,1718.7415896510458,1746.6672759012063]
["Average demand model used"]
[null,"Long run model only",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2004/05","2005/06","2006/07","2007/08","2008/09","2009/10","2010/11","2011/12","2012/13","2013/14","2014/15","2015/16","2016/17","2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25","2025/26","2026/27"]
[null,null,null,null,null,null,"Summer maxima",null,null,null,null,null,null,null,null,null,1817.1640625,1861.97265625,1956.031494140625,2158.02099609375,2354.21533203125,2295.646728515625,2177.815185546875,2098.83740234375,2214.623046875,2371.288818359375,2061.953369140625]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,1819.068542880839,2008.5609832057823,1984.4870295271021,2039.9000384049982,2041.3232844615097,2029.0042074162079,2091.3661193704093,2084.2132142438827,2135.588191920549,2119.0751645717346,2203.1604721325812,2283.092469100744,2336.6202671710325,2441.591956229779,2532.2078669548264,2586.984137289262,2673.7617686917024,2742.6470365273244,2900.5277082896873,2977.673375788399,3056.7117018305448,3222.1314227694475]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,1921.0008207058518,2139.0585574534443,2111.3666823807102,2197.0963658636774,2181.7077529918556,2160.5067423992627,2252.4231962690551,2247.8523174512097,2300.7919839977235,2299.2391015991348,2415.9838720535772,2534.8750527615448,2611.4814994604912,2715.9824925639123,2840.8482784492812,2934.7795859720909,3016.7249896518188,3118.3403967697845,3296.6227161558463,3380.5142132732567,3516.7426767412076,3682.7405003164772]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,2067.2406534011093,2305.7651165760153,2261.1741683857249,2374.9521806152743,2368.3980545242089,2351.9955435534089,2471.8884951830191,2470.9430306975237,2542.8233771695122,2537.8709472629771,2718.8962618409414,2860.1030194148889,2960.8780462706213,3116.9588135928211,3206.3925270012833,3370.7518324009206,3448.4737634532048,3633.3642412388399,3847.4280805843132,3924.2448904088051,4118.120211388341,4327.7928365743473]
["Climatic adjustments"]
[null,"Temperature","Stable",2,null,null,null,null,null,null,null,null,null,null,null,null,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026]
[null,null,"CSIRO trends",null,null,null,"Winter maxima",null,null,null,null,null,null,null,null,null,1588.2734375,1670.454833984375,1732.8720703125,1778.200927734375,1734.3544921875,1783.709228515625,1810.50927734375,1815.732666015625,1790.229736328125,1766.451904296875,1789.887451171875]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,1645.3108373150378,1725.4647581296899,1780.8042330833139,1805.308531117774,1765.9349815512026,1822.788821486527,1781.0596229568112,1839.1769085249468,1751.332876644841,1769.645274467616,1799.1925144072836,1830.1056239270404,1870.2406381880508,1900.4133110242801,1929.5285343153548,1972.2636105206309,2002.4675347607772,2013.5441390598719,2057.0617546159192,2099.6572729292589,2134.6762735397497,2169.3474116999323]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,1677.8679636150846,1758.0538367522624,1817.4281076497409,1840.9425360314792,1802.427767825817,1861.034282141135,1820.5145087370711,1874.1892576014479,1785.5604213226738,1803.1001771195163,1842.5458578099626,1868.5498151929248,1906.7447063390177,1942.0863244772565,1972.7298562503026,2011.1021350271869,2046.2045716403597,2058.0701185998205,2098.7496867031873,2142.3998995503171,2178.4979827623283,2214.6967246605477]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,1725.1115772986625,1811.3434645952223,1869.0145151712707,1891.0118118154539,1854.1744876194164,1912.1694056865376,1870.083777870288,1925.7756555649355,1831.544699697401,1849.1689841123689,1890.5591613400982,1925.9542127441175,1959.9450251254495,1993.1144772318803,2026.8080732818132,2063.4825597179774,2098.9644567890605,2111.4759316302889,2153.9226959560874,2200.6198463402015,2234.1697427994277,2272.6484707845461]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026]
[null,null,null,null,null,null,"Annual maxima",null,null,null,null,null,null,null,null,null,{"$f":"MAX(Q75,Q81)","v":1817.1640625},1861.97265625,1956.031494140625,2158.02099609375,2354.21533203125,2295.646728515625,2177.815185546875,2098.83740234375,2214.623046875,2371.288818359375,{"$f":"MAX(AA75,AA81)","v":2061.953369140625}]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,1819.068542880839,2008.5609832057823,1984.4870295271021,2039.9000384049982,2041.3232844615097,2029.0042074162079,2091.3661193704093,2084.2132142438827,2135.588191920549,2119.0751645717346,2203.1604721325812,2283.092469100744,2336.6202671710325,2441.591956229779,2532.2078669548264,2586.984137289262,2673.7617686917024,2742.6470365273244,2900.5277082896873,2977.673375788399,3056.7117018305448,3222.1314227694475]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,1921.0008207058518,2139.0585574534443,2111.3666823807102,2197.0963658636774,2181.7077529918556,2160.5067423992627,2252.4231962690551,2247.8523174512097,2300.7919839977235,2299.2391015991348,2415.9838720535772,2534.8750527615448,2611.4814994604912,2715.9824925639123,2840.8482784492812,2934.7795859720909,3016.7249896518188,3118.3403967697845,3296.6227161558463,3380.5142132732567,3516.7426767412076,3682.7405003164772]
["Time of use tariffs",null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,2067.2406534011093,2305.7651165760153,2261.1741683857249,2374.9521806152743,2368.3980545242089,2351.9955435534089,2471.8884951830191,2470.9430306975237,2542.8233771695122,2537.8709472629771,2718.8962618409414,2860.1030194148889,2960.8780462706213,3116.9588135928211,3206.3925270012833,3370.7518324009206,3448.4737634532048,3633.3642412388399,3847.4280805843132,3924.2448904088051,4118.120211388341,4327.7928365743473]
[null,"Current",0.23968185526172561]
[null,"Residential demand on time of use tariffs by 2025",0.5]
[null,null,null,null,null,null,"Summer block load adjustments"]
[null,"CDD critical temperature",18.5,null,null,null,null,null,null,null,null,null,null,null,null,null,"2014/15","2015/16","2016/17","2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25","2025/26","2026/27"]
[null,"HDD critical temperature",16.5,null,null,null,"Average energy use"]
[null,null,null,null,null,null,"Maximum demand",null,null,null,null,null,null,null,null,null,{"$f":"INDEX('Block Loads'!B$3:B$30,TPC!$D$3)","v":0},{"$f":"INDEX('Block Loads'!C$3:C$30,TPC!$D$3)","v":1},{"$f":"INDEX('Block Loads'!D$3:D$30,TPC!$D$3)","v":-8.6000000000000014},{"$f":"INDEX('Block Loads'!E$3:E$30,TPC!$D$3)","v":-3.9000000000000021},{"$f":"INDEX('Block Loads'!F$3:F$30,TPC!$D$3)","v":9.9999999999997868E-2},{"$f":"INDEX('Block Loads'!G$3:G$30,TPC!$D$3)","v":4.4999999999999964},{"$f":"INDEX('Block Loads'!H$3:H$30,TPC!$D$3)","v":6.4999999999999964},{"$f":"INDEX('Block Loads'!I$3:I$30,TPC!$D$3)","v":6.4999999999999964},{"$f":"INDEX('Block Loads'!J$3:J$30,TPC!$D$3)","v":6.4999999999999964},{"$f":"INDEX('Block Loads'!K$3:K$30,TPC!$D$3)","v":6.4999999999999964},{"$f":"INDEX('Block Loads'!L$3:L$30,TPC!$D$3)","v":6.4999999999999964},{"$f":"INDEX('Block Loads'!M$3:M$30,TPC!$D$3)","v":6.4999999999999964},{"$f":"INDEX('Block Loads'!N$3:N$30,TPC!$D$3)","v":6.4999999999999964}]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,{"$f":"Q96","v":0},{"$f":"R96","v":1},-8.6000000000000014,-3.9000000000000021,9.9999999999997868E-2,4.4999999999999964,6.4999999999999964,6.4999999999999964,6.4999999999999964,6.4999999999999964,6.4999999999999964,6.4999999999999964,6.4999999999999964]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,{"$f":"Q97","v":0},1,-8.6000000000000014,-3.9000000000000021,9.9999999999997868E-2,4.4999999999999964,6.4999999999999964,6.4999999999999964,6.4999999999999964,6.4999999999999964,6.4999999999999964,6.4999999999999964,6.4999999999999964]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,0,1,-8.6000000000000014,-3.9000000000000021,9.9999999999997868E-2,4.4999999999999964,6.4999999999999964,6.4999999999999964,6.4999999999999964,6.4999999999999964,6.4999999999999964,6.4999999999999964,6.4999999999999964]
[]
[null,null,null,null,null,null,"Winter block load adjustments"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026]
[null,null,null,null,null,null,"Average energy use"]
[null,null,null,null,null,null,"Maximum demand",null,null,null,null,null,null,null,null,null,{"$f":"INDEX('Block Loads'!P$3:P$30,TPC!$D$3)","v":0},{"$f":"INDEX('Block Loads'!Q$3:Q$30,TPC!$D$3)","v":2},{"$f":"INDEX('Block Loads'!R$3:R$30,TPC!$D$3)","v":1},{"$f":"INDEX('Block Loads'!S$3:S$30,TPC!$D$3)","v":-3.1000000000000014},{"$f":"INDEX('Block Loads'!T$3:T$30,TPC!$D$3)","v":-3.6000000000000014},{"$f":"INDEX('Block Loads'!U$3:U$30,TPC!$D$3)","v":0.39999999999999858},{"$f":"INDEX('Block Loads'!V$3:V$30,TPC!$D$3)","v":4.7999999999999972},{"$f":"INDEX('Block Loads'!W$3:W$30,TPC!$D$3)","v":6.7999999999999972},{"$f":"INDEX('Block Loads'!X$3:X$30,TPC!$D$3)","v":6.7999999999999972},{"$f":"INDEX('Block Loads'!Y$3:Y$30,TPC!$D$3)","v":6.7999999999999972},{"$f":"INDEX('Block Loads'!Z$3:Z$30,TPC!$D$3)","v":6.7999999999999972},{"$f":"INDEX('Block Loads'!AA$3:AA$30,TPC!$D$3)","v":6.7999999999999972},{"$f":"INDEX('Block Loads'!AB$3:AB$30,TPC!$D$3)","v":6.7999999999999972}]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,{"$f":"Q104","v":0},{"$f":"R104","v":2},1,-3.1000000000000014,-3.6000000000000014,0.39999999999999858,4.7999999999999972,6.7999999999999972,6.7999999999999972,6.7999999999999972,6.7999999999999972,6.7999999999999972,6.7999999999999972]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,{"$f":"Q105","v":0},2,1,-3.1000000000000014,-3.6000000000000014,0.39999999999999858,4.7999999999999972,6.7999999999999972,6.7999999999999972,6.7999999999999972,6.7999999999999972,6.7999999999999972,6.7999999999999972]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,{"$f":"Q106","v":0},2,1,-3.1000000000000014,-3.6000000000000014,0.39999999999999858,4.7999999999999972,6.7999999999999972,6.7999999999999972,6.7999999999999972,6.7999999999999972,6.7999999999999972,6.7999999999999972]
[]
[null,null,null,null,null,null,"Annual block load adjustments"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026]
[null,null,null,null,null,null,"Average energy use"]
[null,null,null,null,null,null,"Maximum demand",null,null,null,null,null,null,null,null,null,{"$f":"INDEX('Block Loads'!AD$3:AD$30,TPC!$D$3)","v":0},{"$f":"INDEX('Block Loads'!AE$3:AE$30,TPC!$D$3)","v":2},{"$f":"INDEX('Block Loads'!AF$3:AF$30,TPC!$D$3)","v":1},{"$f":"INDEX('Block Loads'!AG$3:AG$30,TPC!$D$3)","v":-3.1000000000000014},{"$f":"INDEX('Block Loads'!AH$3:AH$30,TPC!$D$3)","v":9.9999999999997868E-2},{"$f":"INDEX('Block Loads'!AI$3:AI$30,TPC!$D$3)","v":4.4999999999999964},{"$f":"INDEX('Block Loads'!AJ$3:AJ$30,TPC!$D$3)","v":6.4999999999999964},{"$f":"INDEX('Block Loads'!AK$3:AK$30,TPC!$D$3)","v":6.7999999999999972},{"$f":"INDEX('Block Loads'!AL$3:AL$30,TPC!$D$3)","v":6.7999999999999972},{"$f":"INDEX('Block Loads'!AM$3:AM$30,TPC!$D$3)","v":6.7999999999999972},{"$f":"INDEX('Block Loads'!AN$3:AN$30,TPC!$D$3)","v":6.7999999999999972},{"$f":"INDEX('Block Loads'!AO$3:AO$30,TPC!$D$3)","v":6.7999999999999972},{"$f":"INDEX('Block Loads'!AP$3:AP$30,TPC!$D$3)","v":6.7999999999999972}]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,{"$f":"Q112","v":0},{"$f":"R112","v":2},1,-3.1000000000000014,9.9999999999997868E-2,4.4999999999999964,6.4999999999999964,6.7999999999999972,6.7999999999999972,6.7999999999999972,6.7999999999999972,6.7999999999999972,6.7999999999999972]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,{"$f":"Q112","v":0},{"$f":"R112","v":2},1,-3.1000000000000014,9.9999999999997868E-2,4.4999999999999964,6.4999999999999964,6.7999999999999972,6.7999999999999972,6.7999999999999972,6.7999999999999972,6.7999999999999972,6.7999999999999972]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,{"$f":"Q112","v":0},{"$f":"R112","v":2},1,-3.1000000000000014,9.9999999999997868E-2,4.4999999999999964,6.4999999999999964,6.7999999999999972,6.7999999999999972,6.7999999999999972,6.7999999999999972,6.7999999999999972,6.7999999999999972]
[]
[null,null,null,null,null,null,"Windfarm Adjustment"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026]
[null,null,null,null,null,null,"Average energy use"]
[null,null,null,null,null,null,"Maximum demand",null,null,null,null,null,null,null,null,null,{"$f":"$R$120","v":-40.591951050232005},-40.591951050232005,{"$f":"$R$120","v":-40.591951050232005},-40.591951050232005,-40.591951050232005,-40.591951050232005,-40.591951050232005,-40.591951050232005,-40.591951050232005,-40.591951050232005,-40.591951050232005,-40.591951050232005,-40.591951050232005]
[]
[null,null,null,null,null,null,"Solar Adjustment"]
[null,null,null,null,null,null,"New major customers",null,null,null,null,null,null,null,null,null,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026]
[null,null,null,null,null,null,"Average energy use"]
[null,null,null,null,null,null,"Maximum demand",null,null,null,null,null,null,null,null,null,null,{"$f":"(INDEX('Technology Adjustments'!C$6:C$33,$D$3)/1000)-INDEX('Technology Adjustments'!$P$6:$P$33,$D$3)*0.44/(0.18*8.76)*R129","v":10.106220396508501},{"$f":"(INDEX('Technology Adjustments'!D$6:D$33,$D$3)/1000)-INDEX('Technology Adjustments'!$P$6:$P$33,$D$3)*0.44/(0.18*8.76)*S129","v":19.547193765019141},{"$f":"(INDEX('Technology Adjustments'!E$6:E$33,$D$3)/1000)-INDEX('Technology Adjustments'!$P$6:$P$33,$D$3)*0.44/(0.18*8.76)*T129","v":29.119727563353813},{"$f":"(INDEX('Technology Adjustments'!F$6:F$33,$D$3)/1000)-INDEX('Technology Adjustments'!$P$6:$P$33,$D$3)*0.44/(0.18*8.76)*U129","v":37.651733569626288},{"$f":"(INDEX('Technology Adjustments'!G$6:G$33,$D$3)/1000)-INDEX('Technology Adjustments'!$P$6:$P$33,$D$3)*0.44/(0.18*8.76)*V129","v":44.891768801807871},{"$f":"(INDEX('Technology Adjustments'!H$6:H$33,$D$3)/1000)-INDEX('Technology Adjustments'!$P$6:$P$33,$D$3)*0.44/(0.18*8.76)*W129","v":51.3367087419781},{"$f":"(INDEX('Technology Adjustments'!I$6:I$33,$D$3)/1000)-INDEX('Technology Adjustments'!$P$6:$P$33,$D$3)*0.44/(0.18*8.76)*X129","v":57.556439062847815},{"$f":"(INDEX('Technology Adjustments'!J$6:J$33,$D$3)/1000)-INDEX('Technology Adjustments'!$P$6:$P$33,$D$3)*0.44/(0.18*8.76)*Y129","v":62.942504800495129},{"$f":"(INDEX('Technology Adjustments'!K$6:K$33,$D$3)/1000)-INDEX('Technology Adjustments'!$P$6:$P$33,$D$3)*0.44/(0.18*8.76)*Z129","v":66.877299256952568},{"$f":"(INDEX('Technology Adjustments'!L$6:L$33,$D$3)/1000)-INDEX('Technology Adjustments'!$P$6:$P$33,$D$3)*0.44/(0.18*8.76)*AA129","v":69.817597667855708},{"$f":"(INDEX('Technology Adjustments'!M$6:M$33,$D$3)/1000)-INDEX('Technology Adjustments'!$P$6:$P$33,$D$3)*0.44/(0.18*8.76)*AB129","v":71.580846387843948},{"$f":"(INDEX('Technology Adjustments'!N$6:N$33,$D$3)/1000)-INDEX('Technology Adjustments'!$P$6:$P$33,$D$3)*0.44/(0.18*8.76)*AC129","v":73.635406204231117}]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,{"$f":"R$125","v":10.106220396508501},19.547193765019141,29.119727563353813,37.651733569626288,44.891768801807871,51.3367087419781,57.556439062847815,62.942504800495129,66.877299256952568,69.817597667855708,71.580846387843948,73.635406204231117]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,10.106220396508501,19.547193765019141,29.119727563353813,37.651733569626288,44.891768801807871,51.3367087419781,57.556439062847815,62.942504800495129,66.877299256952568,69.817597667855708,71.580846387843948,73.635406204231117]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,10.106220396508501,19.547193765019141,29.119727563353813,37.651733569626288,44.891768801807871,51.3367087419781,57.556439062847815,62.942504800495129,66.877299256952568,69.817597667855708,71.580846387843948,73.635406204231117]
[null,null,null,null,null,null,"Used to subtract historical trend",null,null,null,null,null,null,null,null,null,null,1,2,3,4,5,6,7,8,9,10,11,12]
[]
[null,null,null,null,null,null,"Technology Adjustment"]
[null,null,null,null,null,null,"New major customers",null,null,null,null,null,null,null,null,null,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026]
[null,null,null,null,null,null,"Average energy use"]
[null,null,null,null,null,null,"Maximum demand",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,{"$f":"R$134","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,null,null,"Including Block Loads"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2004/05","2005/06","2006/07","2007/08","2008/09","2009/10","2010/11","2011/12","2012/13","2013/14","2014/15","2015/16","2016/17","2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25","2025/26","2026/27"]
[null,null,null,null,null,null,"Summer maxima",null,null,null,null,null,null,null,null,null,{"$f":"Q75","v":1817.1640625},1861.97265625,1956.031494140625,2158.02099609375,2354.21533203125,2295.646728515625,2177.815185546875,2098.83740234375,2214.623046875,2371.288818359375,{"$f":"AA75","v":2061.953369140625}]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,{"$f":"R76+H97-SUM(H125,H135)","v":1819.068542880839},{"$f":"S76+I97-SUM(I125,I135)","v":2008.5609832057823},{"$f":"T76+J97-SUM(J125,J135)","v":1984.4870295271021},2039.9000384049982,2041.3232844615097,2029.0042074162079,2091.3661193704093,2084.2132142438827,2135.588191920549,2119.0751645717346,{"$f":"AB76+R97-SUM(R125,R135)+S161","v":2203.9576624126439},{"$f":"AC76+S97-SUM(S125,S135)+T161","v":2257.9812050123915},2300.4422575275585,2393.9869242711779,2474.1981841386541,2518.217669687428,2593.8986949656964,2664.1304076224574,2811.1724922661879,2879.9263026113649,2949.0344732051531,3106.3011248312919]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,{"$f":"R77+H98-SUM(H126,H136)","v":1921.0008207058518},2139.0585574534443,2111.3666823807102,2197.0963658636774,2181.7077529918556,2160.5067423992627,2252.4231962690551,2247.8523174512097,2300.7919839977235,2299.2391015991348,{"$f":"AB77+R98-SUM(R126,R136)+S162","v":2396.9917280799759},2489.4479619710751,2552.6562263942719,2644.2464704002109,2758.5816654473138,2839.4758715934386,2910.3929061819008,3017.78125787419,3184.3572878132081,3258.0357435246869,3384.425040680982,{"$f":"AM77+AC98-SUM(AC126,AC136)+AD162","v":3540.2701327151221}]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,2067.2406534011093,2305.7651165760153,2261.1741683857249,2374.9521806152743,2368.3980545242089,2351.9955435534089,2471.8884951830191,2470.9430306975237,2542.8233771695122,2537.8709472629771,2678.8442400731533,2792.0231270737713,2878.5341933386849,3020.629102617379,3097.3231115816634,3248.7055844446895,3312.4879434417307,3511.4033530691472,3711.194408791162,3776.3973721594548,3958.6431125567419,4155.8248150217751]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026]
[null,null,null,null,null,null,"Winter maxima",null,null,null,null,null,null,null,null,null,{"$f":"Q81","v":1588.2734375},1670.454833984375,1732.8720703125,1778.200927734375,1734.3544921875,1783.709228515625,1810.50927734375,1815.732666015625,1790.229736328125,1766.451904296875,{"$f":"AA81","v":1789.887451171875}]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,{"$f":"R82+H105-SUM(H126,H135)","v":1645.3108373150378},1725.4647581296899,1780.8042330833139,1805.308531117774,1765.9349815512026,1822.788821486527,1781.0596229568112,1839.1769085249468,1751.332876644841,1769.645274467616,{"$f":"AB82+R105-SUM(R126,R135)+S168","v":1788.2090303524051},{"$f":"AC82+S105-SUM(S126,S135)+T168","v":1804.5094084903799},1826.6776731638313,1843.5205680973797,1865.1768034837007,1900.9018440034174,1922.2637108083138,1926.3924490864006,1961.701658627991,1996.5969016552592,2025.3803650444565,2053.5387775851223]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,1677.8679636150846,1758.0538367522624,1817.4281076497409,1840.9425360314792,1802.427767825817,1861.034282141135,1820.5145087370711,1874.1892576014479,1785.5604213226738,1803.1001771195163,{"$f":"AB83+R106-SUM(R127,R136)+S169","v":1824.7790709853714},1836.041184999496,1855.6589462275153,1877.6912762462762,1900.6345630474184,1932.0422391821808,1958.0364147721232,1963.3968691130858,1995.5534197064578,2030.6983128631477,2061.0089268767533,2089.66440595926]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,1725.1115772986625,1811.3434645952223,1869.0145151712707,1891.0118118154539,1854.1744876194164,1912.1694056865376,1870.083777870288,1925.7756555649355,1831.544699697401,1849.1689841123689,1862.946102417442,1883.0200779891825,1898.5193909469353,1918.0176672029686,1943.9032144552079,1972.9750559415982,1999.2362335655171,2004.1386877396706,2038.2752630740674,2076.3884794631585,2103.6016535439971,2134.1049532948255]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026]
[null,null,null,null,null,null,"Annual maxima",null,null,null,null,null,null,null,null,null,{"$f":"MAX(Q75,Q81)","v":1817.1640625},1861.97265625,1956.031494140625,2158.02099609375,2354.21533203125,2295.646728515625,2177.815185546875,2098.83740234375,2214.623046875,2371.288818359375,2061.953369140625]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,{"$f":"R88+H113-SUM(H126,H135)","v":1819.068542880839},2008.5609832057823,1984.4870295271021,2039.9000384049982,2041.3232844615097,2029.0042074162079,2091.3661193704093,2084.2132142438827,2135.588191920549,2119.0751645717346,{"$f":"AB88+R113-SUM(R126,R135)+S175","v":2205.8088850518047},{"$f":"AC88+S113-SUM(S126,S135)+T175","v":2269.5001397082074},2303.2344712369991,2395.9302388694932,2476.2002132601933,2520.9623439168854,2595.601458352291,2653.0937735386719,2798.5851879072015,2865.3063614035073,2932.7610986278291,3088.2187099953771]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,1921.0008207058518,2139.0585574534443,2111.3666823807102,2197.0963658636774,2181.7077529918556,2160.5067423992627,2252.4231962690551,2247.8523174512097,2300.7919839977235,2299.2391015991348,{"$f":"AB89+R114-SUM(R127,R136)+S176","v":2400.0929857803353},2501.4807866479596,2556.5333544690843,2647.6430901635431,2761.1560557309022,2843.1850191699209,2913.2393253030114,3000.851552165524,{"$f":"AJ89+Z114-SUM(Z127,Z136)+AA176","v":3165.3353542476707},{"$f":"AK89+AA114-SUM(AA127,AA136)+AB176","v":3237.3250095391054},{"$f":"AL89+AB114-SUM(AB127,AB136)+AC176","v":3362.2264105640552},{"$f":"AM89+AC114-SUM(AC127,AC136)+AD176","v":3515.5877354887816}]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,2067.2406534011093,2305.7651165760153,2261.1741683857249,2374.9521806152743,2368.3980545242089,2351.9955435534089,2471.8884951830191,2470.9430306975237,2542.8233771695122,2537.8709472629771,2683.2569256695951,2805.6656140033147,2884.213363651982,3026.2523951548119,3102.806558464069,3254.9897034062074,{"$f":"AH90+X115-SUM(X128,X137)+Y177","v":3319.0987715726296},3490.3173439926759,3687.7971394069923,3749.8337445623424,3931.3876185910822,{"$f":"AM90+AC115-SUM(AC128,AC137)+AD177","v":4125.1690202231421}]
[]
[null,null,null,null,null,null,"Summer industrial adjustments (MW)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Summer industrial adjustments"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2013/14","2014/15","2015/16","2016/17","2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25","2025/26","2026/27",null,"Peak industrial load",null,{"$f":"CHOOSE($D$3,'Industrial adjustments'!C4,'Industrial adjustments'!C5,'Industrial adjustments'!C6,'Industrial adjustments'!C7,'Industrial adjustments'!C8,'Industrial adjustments'!C9,'Industrial adjustments'!C10,'Industrial adjustments'!C11,'Industrial adjustments'!C12,'Industrial adjustments'!C13,'Industrial adjustments'!C14,'Industrial adjustments'!C15,'Industrial adjustments'!C16,'Industrial adjustments'!C17,'Industrial adjustments'!C18,'Industrial adjustments'!C19,'Industrial adjustments'!C20,'Industrial adjustments'!C21,'Industrial adjustments'!C22,'Industrial adjustments'!C23,'Industrial adjustments'!C24,'Industrial adjustments'!C25,'Industrial adjustments'!C26,'Industrial adjustments'!C27,'Industrial adjustments'!C28,'Industrial adjustments'!C29,'Industrial adjustments'!C30,'Industrial adjustments'!C31)","v":0}]
[null,null,null,null,null,null,"Peak industrial load",null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AH$159","v":0},0,0,0,0,0,0,0,0,0,{"$f":"$AH$159","v":0},0,null,"Proportion of MD",null,{"$f":"AH159/AA75","v":0}]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM('ATS West'!S161, BATS!S161, BETS22!S161, BETS66!S161, BLTS22!S161, 'ATS-BLTS'!S161, 'GTS66'!S161, HOTS66!S161, KGTS22!S161, KGTS66!S161, KTSeast!S161, KTSwest!S161, RCTS22!S161, 'RCTS66 WETS'!AP161,'RCTS66 WETS'!BM161,SHTS!S161, TGTS!S161)","v":9.9034106765710312},{"$f":"SUM('ATS West'!T161, BATS!T161, BETS22!T161, BETS66!T161, BLTS22!T161, 'ATS-BLTS'!T161, 'GTS66'!T161, HOTS66!T161, KGTS22!T161, KGTS66!T161, KTSeast!T161, KTSwest!T161, RCTS22!T161, 'RCTS66 WETS'!AQ161,'RCTS66 WETS'!BN161,SHTS!T161, TGTS!T161)","v":3.0359296766662851},{"$f":"SUM('ATS West'!U161, BATS!U161, BETS22!U161, BETS66!U161, BLTS22!U161, 'ATS-BLTS'!U161, 'GTS66'!U161, HOTS66!U161, KGTS22!U161, KGTS66!U161, KTSeast!U161, KTSwest!U161, RCTS22!U161, 'RCTS66 WETS'!AR161,'RCTS66 WETS'!BO161,SHTS!U161, TGTS!U161)","v":-3.1582820801201716},{"$f":"SUM('ATS West'!V161, BATS!V161, BETS22!V161, BETS66!V161, BLTS22!V161, 'ATS-BLTS'!V161, 'GTS66'!V161, HOTS66!V161, KGTS22!V161, KGTS66!V161, KTSeast!V161, KTSwest!V161, RCTS22!V161, 'RCTS66 WETS'!AS161,'RCTS66 WETS'!BP161,SHTS!V161, TGTS!V161)","v":-10.053298388974767},{"$f":"SUM('ATS West'!W161, BATS!W161, BETS22!W161, BETS66!W161, BLTS22!W161, 'ATS-BLTS'!W161, 'GTS66'!W161, HOTS66!W161, KGTS22!W161, KGTS66!W161, KTSeast!W161, KTSwest!W161, RCTS22!W161, 'RCTS66 WETS'!AT161,'RCTS66 WETS'!BQ161,SHTS!W161, TGTS!W161)","v":-17.617914014364644},{"$f":"SUM('ATS West'!X161, BATS!X161, BETS22!X161, BETS66!X161, BLTS22!X161, 'ATS-BLTS'!X161, 'GTS66'!X161, HOTS66!X161, KGTS22!X161, KGTS66!X161, KTSeast!X161, KTSwest!X161, RCTS22!X161, 'RCTS66 WETS'!AU161,'RCTS66 WETS'!BR161,SHTS!X161, TGTS!X161)","v":-23.929758859856065},{"$f":"SUM('ATS West'!Y161, BATS!Y161, BETS22!Y161, BETS66!Y161, BLTS22!Y161, 'ATS-BLTS'!Y161, 'GTS66'!Y161, HOTS66!Y161, KGTS22!Y161, KGTS66!Y161, KTSeast!Y161, KTSwest!Y161, RCTS22!Y161, 'RCTS66 WETS'!AV161,'RCTS66 WETS'!BS161,SHTS!Y161, TGTS!Y161)","v":-28.806634663158142},{"$f":"SUM('ATS West'!Z161, BATS!Z161, BETS22!Z161, BETS66!Z161, BLTS22!Z161, 'ATS-BLTS'!Z161, 'GTS66'!Z161, HOTS66!Z161, KGTS22!Z161, KGTS66!Z161, KTSeast!Z161, KTSwest!Z161, RCTS22!Z161, 'RCTS66 WETS'!AW161,'RCTS66 WETS'!BT161,SHTS!Z161, TGTS!Z161)","v":-22.074124104372142},{"$f":"SUM('ATS West'!AA161, BATS!AA161, BETS22!AA161, BETS66!AA161, BLTS22!AA161, 'ATS-BLTS'!AA161, 'GTS66'!AA161, HOTS66!AA161, KGTS22!AA161, KGTS66!AA161, KTSeast!AA161, KTSwest!AA161, RCTS22!AA161, 'RCTS66 WETS'!AX161,'RCTS66 WETS'!BU161,SHTS!AA161, TGTS!AA161)","v":-28.977916766546983},{"$f":"SUM('ATS West'!AB161, BATS!AB161, BETS22!AB161, BETS66!AB161, BLTS22!AB161, 'ATS-BLTS'!AB161, 'GTS66'!AB161, HOTS66!AB161, KGTS22!AB161, KGTS66!AB161, KTSeast!AB161, KTSwest!AB161, RCTS22!AB161, 'RCTS66 WETS'!AY161,'RCTS66 WETS'!BV161,SHTS!AB161, TGTS!AB161)","v":-34.429475509178118},{"$f":"SUM('ATS West'!AC161, BATS!AC161, BETS22!AC161, BETS66!AC161, BLTS22!AC161, 'ATS-BLTS'!AC161, 'GTS66'!AC161, HOTS66!AC161, KGTS22!AC161, KGTS66!AC161, KTSeast!AC161, KTSwest!AC161, RCTS22!AC161, 'RCTS66 WETS'!AZ161,'RCTS66 WETS'!BW161,SHTS!AC161, TGTS!AC161)","v":-42.596382237547786},{"$f":"SUM('ATS West'!AD161, BATS!AD161, BETS22!AD161, BETS66!AD161, BLTS22!AD161, 'ATS-BLTS'!AD161, 'GTS66'!AD161, HOTS66!AD161, KGTS22!AD161, KGTS66!AD161, KTSeast!AD161, KTSwest!AD161, RCTS22!AD161, 'RCTS66 WETS'!BA161,'RCTS66 WETS'!BX161,SHTS!AD161, TGTS!AD161)","v":-48.694891733924393}]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM('ATS West'!S162, BATS!S162, BETS22!S162, BETS66!S162, BLTS22!S162, 'ATS-BLTS'!S162, 'GTS66'!S162, HOTS66!S162, KGTS22!S162, KGTS66!S162, KTSeast!S162, KTSwest!S162, RCTS22!S162, 'RCTS66 WETS'!AP162,'RCTS66 WETS'!BM162,SHTS!S162, TGTS!S162)","v":-9.8859235770928304},{"$f":"SUM('ATS West'!T162, BATS!T162, BETS22!T162, BETS66!T162, BLTS22!T162, 'ATS-BLTS'!T162, 'GTS66'!T162, HOTS66!T162, KGTS22!T162, KGTS66!T162, KTSeast!T162, KTSwest!T162, RCTS22!T162, 'RCTS66 WETS'!AQ162,'RCTS66 WETS'!BN162,SHTS!T162, TGTS!T162)","v":-17.279897025450872},{"$f":"SUM('ATS West'!U162, BATS!U162, BETS22!U162, BETS66!U162, BLTS22!U162, 'ATS-BLTS'!U162, 'GTS66'!U162, HOTS66!U162, KGTS22!U162, KGTS66!U162, KTSeast!U162, KTSwest!U162, RCTS22!U162, 'RCTS66 WETS'!AR162,'RCTS66 WETS'!BO162,SHTS!U162, TGTS!U162)","v":-25.805545502865296},{"$f":"SUM('ATS West'!V162, BATS!V162, BETS22!V162, BETS66!V162, BLTS22!V162, 'ATS-BLTS'!V162, 'GTS66'!V162, HOTS66!V162, KGTS22!V162, KGTS66!V162, KTSeast!V162, KTSwest!V162, RCTS22!V162, 'RCTS66 WETS'!AS162,'RCTS66 WETS'!BP162,SHTS!V162, TGTS!V162)","v":-34.184288594075099},{"$f":"SUM('ATS West'!W162, BATS!W162, BETS22!W162, BETS66!W162, BLTS22!W162, 'ATS-BLTS'!W162, 'GTS66'!W162, HOTS66!W162, KGTS22!W162, KGTS66!W162, KTSeast!W162, KTSwest!W162, RCTS22!W162, 'RCTS66 WETS'!AT162,'RCTS66 WETS'!BQ162,SHTS!W162, TGTS!W162)","v":-41.874844200159579},{"$f":"SUM('ATS West'!X162, BATS!X162, BETS22!X162, BETS66!X162, BLTS22!X162, 'ATS-BLTS'!X162, 'GTS66'!X162, HOTS66!X162, KGTS22!X162, KGTS66!X162, KTSeast!X162, KTSwest!X162, RCTS22!X162, 'RCTS66 WETS'!AU162,'RCTS66 WETS'!BR162,SHTS!X162, TGTS!X162)","v":-50.46700563667401},{"$f":"SUM('ATS West'!Y162, BATS!Y162, BETS22!Y162, BETS66!Y162, BLTS22!Y162, 'ATS-BLTS'!Y162, 'GTS66'!Y162, HOTS66!Y162, KGTS22!Y162, KGTS66!Y162, KTSeast!Y162, KTSwest!Y162, RCTS22!Y162, 'RCTS66 WETS'!AV162,'RCTS66 WETS'!BS162,SHTS!Y162, TGTS!Y162)","v":-55.27564440707031},{"$f":"SUM('ATS West'!Z162, BATS!Z162, BETS22!Z162, BETS66!Z162, BLTS22!Z162, 'ATS-BLTS'!Z162, 'GTS66'!Z162, HOTS66!Z162, KGTS22!Z162, KGTS66!Z162, KTSeast!Z162, KTSwest!Z162, RCTS22!Z162, 'RCTS66 WETS'!AW162,'RCTS66 WETS'!BT162,SHTS!Z162, TGTS!Z162)","v":-44.116634095099315},{"$f":"SUM('ATS West'!AA162, BATS!AA162, BETS22!AA162, BETS66!AA162, BLTS22!AA162, 'ATS-BLTS'!AA162, 'GTS66'!AA162, HOTS66!AA162, KGTS22!AA162, KGTS66!AA162, KTSeast!AA162, KTSwest!AA162, RCTS22!AA162, 'RCTS66 WETS'!AX162,'RCTS66 WETS'!BU162,SHTS!AA162, TGTS!AA162)","v":-51.88812908568562},{"$f":"SUM('ATS West'!AB162, BATS!AB162, BETS22!AB162, BETS66!AB162, BLTS22!AB162, 'ATS-BLTS'!AB162, 'GTS66'!AB162, HOTS66!AB162, KGTS22!AB162, KGTS66!AB162, KTSeast!AB162, KTSwest!AB162, RCTS22!AB162, 'RCTS66 WETS'!AY162,'RCTS66 WETS'!BV162,SHTS!AB162, TGTS!AB162)","v":-59.160872080714057},{"$f":"SUM('ATS West'!AC162, BATS!AC162, BETS22!AC162, BETS66!AC162, BLTS22!AC162, 'ATS-BLTS'!AC162, 'GTS66'!AC162, HOTS66!AC162, KGTS22!AC162, KGTS66!AC162, KTSeast!AC162, KTSwest!AC162, RCTS22!AC162, 'RCTS66 WETS'!AZ162,'RCTS66 WETS'!BW162,SHTS!AC162, TGTS!AC162)","v":-67.23678967238196},{"$f":"SUM('ATS West'!AD162, BATS!AD162, BETS22!AD162, BETS66!AD162, BLTS22!AD162, 'ATS-BLTS'!AD162, 'GTS66'!AD162, HOTS66!AD162, KGTS22!AD162, KGTS66!AD162, KTSeast!AD162, KTSwest!AD162, RCTS22!AD162, 'RCTS66 WETS'!BA162,'RCTS66 WETS'!BX162,SHTS!AD162, TGTS!AD162)","v":-75.334961397124175}]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM('ATS West'!S163, BATS!S163, BETS22!S163, BETS66!S163, BLTS22!S163, 'ATS-BLTS'!S163, 'GTS66'!S163, HOTS66!S163, KGTS22!S163, KGTS66!S163, KTSeast!S163, KTSwest!S163, RCTS22!S163, 'RCTS66 WETS'!AP163,'RCTS66 WETS'!BM163,SHTS!S163, TGTS!S163)","v":-30.945801371279661},{"$f":"SUM('ATS West'!T163, BATS!T163, BETS22!T163, BETS66!T163, BLTS22!T163, 'ATS-BLTS'!T163, 'GTS66'!T163, HOTS66!T163, KGTS22!T163, KGTS66!T163, KTSeast!T163, KTSwest!T163, RCTS22!T163, 'RCTS66 WETS'!AQ163,'RCTS66 WETS'!BN163,SHTS!T163, TGTS!T163)","v":-39.932698576098801},{"$f":"SUM('ATS West'!U163, BATS!U163, BETS22!U163, BETS66!U163, BLTS22!U163, 'ATS-BLTS'!U163, 'GTS66'!U163, HOTS66!U163, KGTS22!U163, KGTS66!U163, KTSeast!U163, KTSwest!U163, RCTS22!U163, 'RCTS66 WETS'!AR163,'RCTS66 WETS'!BO163,SHTS!U163, TGTS!U163)","v":-49.324125368582557},{"$f":"SUM('ATS West'!V163, BATS!V163, BETS22!V163, BETS66!V163, BLTS22!V163, 'ATS-BLTS'!V163, 'GTS66'!V163, HOTS66!V163, KGTS22!V163, KGTS66!V163, KTSeast!V163, KTSwest!V163, RCTS22!V163, 'RCTS66 WETS'!AS163,'RCTS66 WETS'!BP163,SHTS!V163, TGTS!V163)","v":-58.77797740581569},{"$f":"SUM('ATS West'!W163, BATS!W163, BETS22!W163, BETS66!W163, BLTS22!W163, 'ATS-BLTS'!W163, 'GTS66'!W163, HOTS66!W163, KGTS22!W163, KGTS66!W163, KTSeast!W163, KTSwest!W163, RCTS22!W163, 'RCTS66 WETS'!AT163,'RCTS66 WETS'!BQ163,SHTS!W163, TGTS!W163)","v":-68.677646617812343},{"$f":"SUM('ATS West'!X163, BATS!X163, BETS22!X163, BETS66!X163, BLTS22!X163, 'ATS-BLTS'!X163, 'GTS66'!X163, HOTS66!X163, KGTS22!X163, KGTS66!X163, KTSeast!X163, KTSwest!X163, RCTS22!X163, 'RCTS66 WETS'!AU163,'RCTS66 WETS'!BR163,SHTS!X163, TGTS!X163)","v":-77.209539214252686},{"$f":"SUM('ATS West'!Y163, BATS!Y163, BETS22!Y163, BETS66!Y163, BLTS22!Y163, 'ATS-BLTS'!Y163, 'GTS66'!Y163, HOTS66!Y163, KGTS22!Y163, KGTS66!Y163, KTSeast!Y163, KTSwest!Y163, RCTS22!Y163, 'RCTS66 WETS'!AV163,'RCTS66 WETS'!BS163,SHTS!Y163, TGTS!Y163)","v":-84.929380948626161},{"$f":"SUM('ATS West'!Z163, BATS!Z163, BETS22!Z163, BETS66!Z163, BLTS22!Z163, 'ATS-BLTS'!Z163, 'GTS66'!Z163, HOTS66!Z163, KGTS22!Z163, KGTS66!Z163, KTSeast!Z163, KTSwest!Z163, RCTS22!Z163, 'RCTS66 WETS'!AW163,'RCTS66 WETS'!BT163,SHTS!Z163, TGTS!Z163)","v":-65.518383369197736},{"$f":"SUM('ATS West'!AA163, BATS!AA163, BETS22!AA163, BETS66!AA163, BLTS22!AA163, 'ATS-BLTS'!AA163, 'GTS66'!AA163, HOTS66!AA163, KGTS22!AA163, KGTS66!AA163, KTSeast!AA163, KTSwest!AA163, RCTS22!AA163, 'RCTS66 WETS'!AX163,'RCTS66 WETS'!BU163,SHTS!AA163, TGTS!AA163)","v":-75.856372536198904},{"$f":"SUM('ATS West'!AB163, BATS!AB163, BETS22!AB163, BETS66!AB163, BLTS22!AB163, 'ATS-BLTS'!AB163, 'GTS66'!AB163, HOTS66!AB163, KGTS22!AB163, KGTS66!AB163, KTSeast!AB163, KTSwest!AB163, RCTS22!AB163, 'RCTS66 WETS'!AY163,'RCTS66 WETS'!BV163,SHTS!AB163, TGTS!AB163)","v":-84.529920581494622},{"$f":"SUM('ATS West'!AC163, BATS!AC163, BETS22!AC163, BETS66!AC163, BLTS22!AC163, 'ATS-BLTS'!AC163, 'GTS66'!AC163, HOTS66!AC163, KGTS22!AC163, KGTS66!AC163, KTSeast!AC163, KTSwest!AC163, RCTS22!AC163, 'RCTS66 WETS'!AZ163,'RCTS66 WETS'!BW163,SHTS!AC163, TGTS!AC163)","v":-94.396252443755131},{"$f":"SUM('ATS West'!AD163, BATS!AD163, BETS22!AD163, BETS66!AD163, BLTS22!AD163, 'ATS-BLTS'!AD163, 'GTS66'!AD163, HOTS66!AD163, KGTS22!AD163, KGTS66!AD163, KTSeast!AD163, KTSwest!AD163, RCTS22!AD163, 'RCTS66 WETS'!BA163,'RCTS66 WETS'!BX163,SHTS!AD163, TGTS!AD163)","v":-104.83261534834095}]
[]
[null,null,null,null,null,null,"Winter industrial adjustments (MW)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Winter industrial adjustments"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,null,"Peak industrial load",null,{"$f":"CHOOSE($D$3,'Industrial adjustments'!C36,'Industrial adjustments'!C37,'Industrial adjustments'!C38,'Industrial adjustments'!C39,'Industrial adjustments'!C40,'Industrial adjustments'!C41,'Industrial adjustments'!C42,'Industrial adjustments'!C43,'Industrial adjustments'!C44,'Industrial adjustments'!C45,'Industrial adjustments'!C46,'Industrial adjustments'!C47,'Industrial adjustments'!C48,'Industrial adjustments'!C49,'Industrial adjustments'!C50,'Industrial adjustments'!C51,'Industrial adjustments'!C52,'Industrial adjustments'!C53,'Industrial adjustments'!C54,'Industrial adjustments'!C55,'Industrial adjustments'!C56,'Industrial adjustments'!C57,'Industrial adjustments'!C58,'Industrial adjustments'!C59,'Industrial adjustments'!C60,'Industrial adjustments'!C61,'Industrial adjustments'!C62,'Industrial adjustments'!C63)","v":0}]
[null,null,null,null,null,null,"Peak industrial load",null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AH$166","v":0},0,0,0,0,0,0,0,0,0,{"$f":"$AH$166","v":0},0,null,"Maximum demand",null,{"$f":"AH166/Z81","v":0}]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM('ATS West'!S168, BATS!S168, BETS22!S168, BETS66!S168, BLTS22!S168, 'ATS-BLTS'!S168, 'GTS66'!S168, HOTS66!S168, KGTS22!S168, KGTS66!S168, KTSeast!S168, KTSwest!S168, RCTS22!S168, 'RCTS66 WETS'!AQ168,'RCTS66 WETS'!BH168,SHTS!S168, TGTS!S168)","v":-2.8772636583700564},{"$f":"SUM('ATS West'!T168, BATS!T168, BETS22!T168, BETS66!T168, BLTS22!T168, 'ATS-BLTS'!T168, 'GTS66'!T168, HOTS66!T168, KGTS22!T168, KGTS66!T168, KTSeast!T168, KTSwest!T168, RCTS22!T168, 'RCTS66 WETS'!AR168,'RCTS66 WETS'!BI168,SHTS!T168, TGTS!T168)","v":-7.0490216716413023},{"$f":"SUM('ATS West'!U168, BATS!U168, BETS22!U168, BETS66!U168, BLTS22!U168, 'ATS-BLTS'!U168, 'GTS66'!U168, HOTS66!U168, KGTS22!U168, KGTS66!U168, KTSeast!U168, KTSwest!U168, RCTS22!U168, 'RCTS66 WETS'!AS168,'RCTS66 WETS'!BJ168,SHTS!U168, TGTS!U168)","v":-11.343237460865879},{"$f":"SUM('ATS West'!V168, BATS!V168, BETS22!V168, BETS66!V168, BLTS22!V168, 'ATS-BLTS'!V168, 'GTS66'!V168, HOTS66!V168, KGTS22!V168, KGTS66!V168, KTSeast!V168, KTSwest!V168, RCTS22!V168, 'RCTS66 WETS'!AT168,'RCTS66 WETS'!BK168,SHTS!V168, TGTS!V168)","v":-15.641009357274205},{"$f":"SUM('ATS West'!W168, BATS!W168, BETS22!W168, BETS66!W168, BLTS22!W168, 'ATS-BLTS'!W168, 'GTS66'!W168, HOTS66!W168, KGTS22!W168, KGTS66!W168, KTSeast!W168, KTSwest!W168, RCTS22!W168, 'RCTS66 WETS'!AU168,'RCTS66 WETS'!BL168,SHTS!W168, TGTS!W168)","v":-19.859962029846194},{"$f":"SUM('ATS West'!X168, BATS!X168, BETS22!X168, BETS66!X168, BLTS22!X168, 'ATS-BLTS'!X168, 'GTS66'!X168, HOTS66!X168, KGTS22!X168, KGTS66!X168, KTSeast!X168, KTSwest!X168, RCTS22!X168, 'RCTS66 WETS'!AV168,'RCTS66 WETS'!BM168,SHTS!X168, TGTS!X168)","v":-24.825057775235358},{"$f":"SUM('ATS West'!Y168, BATS!Y168, BETS22!Y168, BETS66!Y168, BLTS22!Y168, 'ATS-BLTS'!Y168, 'GTS66'!Y168, HOTS66!Y168, KGTS22!Y168, KGTS66!Y168, KTSeast!Y168, KTSwest!Y168, RCTS22!Y168, 'RCTS66 WETS'!AW168,'RCTS66 WETS'!BN168,SHTS!Y168, TGTS!Y168)","v":-29.447384889615535},{"$f":"SUM('ATS West'!Z168, BATS!Z168, BETS22!Z168, BETS66!Z168, BLTS22!Z168, 'ATS-BLTS'!Z168, 'GTS66'!Z168, HOTS66!Z168, KGTS22!Z168, KGTS66!Z168, KTSeast!Z168, KTSwest!Z168, RCTS22!Z168, 'RCTS66 WETS'!AX168,'RCTS66 WETS'!BO168,SHTS!Z168, TGTS!Z168)","v":-31.009185172976316},{"$f":"SUM('ATS West'!AA168, BATS!AA168, BETS22!AA168, BETS66!AA168, BLTS22!AA168, 'ATS-BLTS'!AA168, 'GTS66'!AA168, HOTS66!AA168, KGTS22!AA168, KGTS66!AA168, KTSeast!AA168, KTSwest!AA168, RCTS22!AA168, 'RCTS66 WETS'!AY168,'RCTS66 WETS'!BP168,SHTS!AA168, TGTS!AA168)","v":-35.282796730975917},{"$f":"SUM('ATS West'!AB168, BATS!AB168, BETS22!AB168, BETS66!AB168, BLTS22!AB168, 'ATS-BLTS'!AB168, 'GTS66'!AB168, HOTS66!AB168, KGTS22!AB168, KGTS66!AB168, KTSeast!AB168, KTSwest!AB168, RCTS22!AB168, 'RCTS66 WETS'!AZ168,'RCTS66 WETS'!BQ168,SHTS!AB168, TGTS!AB168)","v":-40.042773606144053},{"$f":"SUM('ATS West'!AC168, BATS!AC168, BETS22!AC168, BETS66!AC168, BLTS22!AC168, 'ATS-BLTS'!AC168, 'GTS66'!AC168, HOTS66!AC168, KGTS22!AC168, KGTS66!AC168, KTSeast!AC168, KTSwest!AC168, RCTS22!AC168, 'RCTS66 WETS'!BA168,'RCTS66 WETS'!BR168,SHTS!AC168, TGTS!AC168)","v":-44.515062107449509},{"$f":"SUM('ATS West'!AD168, BATS!AD168, BETS22!AD168, BETS66!AD168, BLTS22!AD168, 'ATS-BLTS'!AD168, 'GTS66'!AD168, HOTS66!AD168, KGTS22!AD168, KGTS66!AD168, KTSeast!AD168, KTSwest!AD168, RCTS22!AD168, 'RCTS66 WETS'!BB168,'RCTS66 WETS'!BS168,SHTS!AD168, TGTS!AD168)","v":-48.973227910579006}]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM('ATS West'!S169, BATS!S169, BETS22!S169, BETS66!S169, BLTS22!S169, 'ATS-BLTS'!S169, 'GTS66'!S169, HOTS66!S169, KGTS22!S169, KGTS66!S169, KTSeast!S169, KTSwest!S169, RCTS22!S169, 'RCTS66 WETS'!AQ169,'RCTS66 WETS'!BH169,SHTS!S169, TGTS!S169)","v":-9.6605664280828432},{"$f":"SUM('ATS West'!T169, BATS!T169, BETS22!T169, BETS66!T169, BLTS22!T169, 'ATS-BLTS'!T169, 'GTS66'!T169, HOTS66!T169, KGTS22!T169, KGTS66!T169, KTSeast!T169, KTSwest!T169, RCTS22!T169, 'RCTS66 WETS'!AR169,'RCTS66 WETS'!BI169,SHTS!T169, TGTS!T169)","v":-13.961436428409737},{"$f":"SUM('ATS West'!U169, BATS!U169, BETS22!U169, BETS66!U169, BLTS22!U169, 'ATS-BLTS'!U169, 'GTS66'!U169, HOTS66!U169, KGTS22!U169, KGTS66!U169, KTSeast!U169, KTSwest!U169, RCTS22!U169, 'RCTS66 WETS'!AS169,'RCTS66 WETS'!BJ169,SHTS!U169, TGTS!U169)","v":-18.866032548148773},{"$f":"SUM('ATS West'!V169, BATS!V169, BETS22!V169, BETS66!V169, BLTS22!V169, 'ATS-BLTS'!V169, 'GTS66'!V169, HOTS66!V169, KGTS22!V169, KGTS66!V169, KTSeast!V169, KTSwest!V169, RCTS22!V169, 'RCTS66 WETS'!AT169,'RCTS66 WETS'!BK169,SHTS!V169, TGTS!V169)","v":-23.143314661354339},{"$f":"SUM('ATS West'!W169, BATS!W169, BETS22!W169, BETS66!W169, BLTS22!W169, 'ATS-BLTS'!W169, 'GTS66'!W169, HOTS66!W169, KGTS22!W169, KGTS66!W169, KTSeast!W169, KTSwest!W169, RCTS22!W169, 'RCTS66 WETS'!AU169,'RCTS66 WETS'!BL169,SHTS!W169, TGTS!W169)","v":-27.603524401076399},{"$f":"SUM('ATS West'!X169, BATS!X169, BETS22!X169, BETS66!X169, BLTS22!X169, 'ATS-BLTS'!X169, 'GTS66'!X169, HOTS66!X169, KGTS22!X169, KGTS66!X169, KTSeast!X169, KTSwest!X169, RCTS22!X169, 'RCTS66 WETS'!AV169,'RCTS66 WETS'!BM169,SHTS!X169, TGTS!X169)","v":-32.523187103027958},{"$f":"SUM('ATS West'!Y169, BATS!Y169, BETS22!Y169, BETS66!Y169, BLTS22!Y169, 'ATS-BLTS'!Y169, 'GTS66'!Y169, HOTS66!Y169, KGTS22!Y169, KGTS66!Y169, KTSeast!Y169, KTSwest!Y169, RCTS22!Y169, 'RCTS66 WETS'!AW169,'RCTS66 WETS'!BN169,SHTS!Y169, TGTS!Y169)","v":-37.411717805388591},{"$f":"SUM('ATS West'!Z169, BATS!Z169, BETS22!Z169, BETS66!Z169, BLTS22!Z169, 'ATS-BLTS'!Z169, 'GTS66'!Z169, HOTS66!Z169, KGTS22!Z169, KGTS66!Z169, KTSeast!Z169, KTSwest!Z169, RCTS22!Z169, 'RCTS66 WETS'!AX169,'RCTS66 WETS'!BO169,SHTS!Z169, TGTS!Z169)","v":-38.53074468623992},{"$f":"SUM('ATS West'!AA169, BATS!AA169, BETS22!AA169, BETS66!AA169, BLTS22!AA169, 'ATS-BLTS'!AA169, 'GTS66'!AA169, HOTS66!AA169, KGTS22!AA169, KGTS66!AA169, KTSeast!AA169, KTSwest!AA169, RCTS22!AA169, 'RCTS66 WETS'!AY169,'RCTS66 WETS'!BP169,SHTS!AA169, TGTS!AA169)","v":-43.118967739777283},{"$f":"SUM('ATS West'!AB169, BATS!AB169, BETS22!AB169, BETS66!AB169, BLTS22!AB169, 'ATS-BLTS'!AB169, 'GTS66'!AB169, HOTS66!AB169, KGTS22!AB169, KGTS66!AB169, KTSeast!AB169, KTSwest!AB169, RCTS22!AB169, 'RCTS66 WETS'!AZ169,'RCTS66 WETS'!BQ169,SHTS!AB169, TGTS!AB169)","v":-48.683989019313671},{"$f":"SUM('ATS West'!AC169, BATS!AC169, BETS22!AC169, BETS66!AC169, BLTS22!AC169, 'ATS-BLTS'!AC169, 'GTS66'!AC169, HOTS66!AC169, KGTS22!AC169, KGTS66!AC169, KTSeast!AC169, KTSwest!AC169, RCTS22!AC169, 'RCTS66 WETS'!BA169,'RCTS66 WETS'!BR169,SHTS!AC169, TGTS!AC169)","v":-52.708209497731175},{"$f":"SUM('ATS West'!AD169, BATS!AD169, BETS22!AD169, BETS66!AD169, BLTS22!AD169, 'ATS-BLTS'!AD169, 'GTS66'!AD169, HOTS66!AD169, KGTS22!AD169, KGTS66!AD169, KTSeast!AD169, KTSwest!AD169, RCTS22!AD169, 'RCTS66 WETS'!BB169,'RCTS66 WETS'!BS169,SHTS!AD169, TGTS!AD169)","v":-58.196912497056999}]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM('ATS West'!S170, BATS!S170, BETS22!S170, BETS66!S170, BLTS22!S170, 'ATS-BLTS'!S170, 'GTS66'!S170, HOTS66!S170, KGTS22!S170, KGTS66!S170, KTSeast!S170, KTSwest!S170, RCTS22!S170, 'RCTS66 WETS'!AQ170,'RCTS66 WETS'!BH170,SHTS!S170, TGTS!S170)","v":-19.506838526147817},{"$f":"SUM('ATS West'!T170, BATS!T170, BETS22!T170, BETS66!T170, BLTS22!T170, 'ATS-BLTS'!T170, 'GTS66'!T170, HOTS66!T170, KGTS22!T170, KGTS66!T170, KTSeast!T170, KTSwest!T170, RCTS22!T170, 'RCTS66 WETS'!AR170,'RCTS66 WETS'!BI170,SHTS!T170, TGTS!T170)","v":-24.386940989915942},{"$f":"SUM('ATS West'!U170, BATS!U170, BETS22!U170, BETS66!U170, BLTS22!U170, 'ATS-BLTS'!U170, 'GTS66'!U170, HOTS66!U170, KGTS22!U170, KGTS66!U170, KTSeast!U170, KTSwest!U170, RCTS22!U170, 'RCTS66 WETS'!AS170,'RCTS66 WETS'!BJ170,SHTS!U170, TGTS!U170)","v":-29.205906615160622},{"$f":"SUM('ATS West'!V170, BATS!V170, BETS22!V170, BETS66!V170, BLTS22!V170, 'ATS-BLTS'!V170, 'GTS66'!V170, HOTS66!V170, KGTS22!V170, KGTS66!V170, KTSeast!V170, KTSwest!V170, RCTS22!V170, 'RCTS66 WETS'!AT170,'RCTS66 WETS'!BK170,SHTS!V170, TGTS!V170)","v":-33.845076459285551},{"$f":"SUM('ATS West'!W170, BATS!W170, BETS22!W170, BETS66!W170, BLTS22!W170, 'ATS-BLTS'!W170, 'GTS66'!W170, HOTS66!W170, KGTS22!W170, KGTS66!W170, KTSeast!W170, KTSwest!W170, RCTS22!W170, 'RCTS66 WETS'!AU170,'RCTS66 WETS'!BL170,SHTS!W170, TGTS!W170)","v":-38.413090024797299},{"$f":"SUM('ATS West'!X170, BATS!X170, BETS22!X170, BETS66!X170, BLTS22!X170, 'ATS-BLTS'!X170, 'GTS66'!X170, HOTS66!X170, KGTS22!X170, KGTS66!X170, KTSeast!X170, KTSwest!X170, RCTS22!X170, 'RCTS66 WETS'!AV170,'RCTS66 WETS'!BM170,SHTS!X170, TGTS!X170)","v":-43.970795034401334},{"$f":"SUM('ATS West'!Y170, BATS!Y170, BETS22!Y170, BETS66!Y170, BLTS22!Y170, 'ATS-BLTS'!Y170, 'GTS66'!Y170, HOTS66!Y170, KGTS22!Y170, KGTS66!Y170, KTSeast!Y170, KTSwest!Y170, RCTS22!Y170, 'RCTS66 WETS'!AW170,'RCTS66 WETS'!BN170,SHTS!Y170, TGTS!Y170)","v":-48.971784160695698},{"$f":"SUM('ATS West'!Z170, BATS!Z170, BETS22!Z170, BETS66!Z170, BLTS22!Z170, 'ATS-BLTS'!Z170, 'GTS66'!Z170, HOTS66!Z170, KGTS22!Z170, KGTS66!Z170, KTSeast!Z170, KTSwest!Z170, RCTS22!Z170, 'RCTS66 WETS'!AX170,'RCTS66 WETS'!BO170,SHTS!Z170, TGTS!Z170)","v":-51.194739090123463},{"$f":"SUM('ATS West'!AA170, BATS!AA170, BETS22!AA170, BETS66!AA170, BLTS22!AA170, 'ATS-BLTS'!AA170, 'GTS66'!AA170, HOTS66!AA170, KGTS22!AA170, KGTS66!AA170, KTSeast!AA170, KTSwest!AA170, RCTS22!AA170, 'RCTS66 WETS'!AY170,'RCTS66 WETS'!BP170,SHTS!AA170, TGTS!AA170)","v":-55.57013362506779},{"$f":"SUM('ATS West'!AB170, BATS!AB170, BETS22!AB170, BETS66!AB170, BLTS22!AB170, 'ATS-BLTS'!AB170, 'GTS66'!AB170, HOTS66!AB170, KGTS22!AB170, KGTS66!AB170, KTSeast!AB170, KTSwest!AB170, RCTS22!AB170, 'RCTS66 WETS'!AZ170,'RCTS66 WETS'!BQ170,SHTS!AB170, TGTS!AB170)","v":-61.213769209187369},{"$f":"SUM('ATS West'!AC170, BATS!AC170, BETS22!AC170, BETS66!AC170, BLTS22!AC170, 'ATS-BLTS'!AC170, 'GTS66'!AC170, HOTS66!AC170, KGTS22!AC170, KGTS66!AC170, KTSeast!AC170, KTSwest!AC170, RCTS22!AC170, 'RCTS66 WETS'!BA170,'RCTS66 WETS'!BR170,SHTS!AC170, TGTS!AC170)","v":-65.787242867586684},{"$f":"SUM('ATS West'!AD170, BATS!AD170, BETS22!AD170, BETS66!AD170, BLTS22!AD170, 'ATS-BLTS'!AD170, 'GTS66'!AD170, HOTS66!AD170, KGTS22!AD170, KGTS66!AD170, KTSeast!AD170, KTSwest!AD170, RCTS22!AD170, 'RCTS66 WETS'!BB170,'RCTS66 WETS'!BS170,SHTS!AD170, TGTS!AD170)","v":-71.708111285489935}]
[]
[null,null,null,null,null,null,"Annual industrial adjustments (MW)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026]
[null,null,null,null,null,null,"Peak industrial load",null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AH$159","v":0},0,0,0,0,0,0,0,0,0,{"$f":"$AH$159","v":0},0]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM('ATS West'!S175, BATS!S175, BETS22!S175, BETS66!S175, BLTS22!S175, 'ATS-BLTS'!S175, 'GTS66'!S175, HOTS66!S175, KGTS22!S175, KGTS66!S175, KTSeast!S175, KTSwest!S175, RCTS22!S175, 'RCTS66 WETS'!AQ175,'RCTS66 WETS'!BH175,SHTS!S175, TGTS!S175)","v":10.754633315731976},{"$f":"SUM('ATS West'!T175, BATS!T175, BETS22!T175, BETS66!T175, BLTS22!T175, 'ATS-BLTS'!T175, 'GTS66'!T175, HOTS66!T175, KGTS22!T175, KGTS66!T175, KTSeast!T175, KTSwest!T175, RCTS22!T175, 'RCTS66 WETS'!AR175,'RCTS66 WETS'!BI175,SHTS!T175, TGTS!T175)","v":4.9548643724822696},{"$f":"SUM('ATS West'!U175, BATS!U175, BETS22!U175, BETS66!U175, BLTS22!U175, 'ATS-BLTS'!U175, 'GTS66'!U175, HOTS66!U175, KGTS22!U175, KGTS66!U175, KTSeast!U175, KTSwest!U175, RCTS22!U175, 'RCTS66 WETS'!AS175,'RCTS66 WETS'!BJ175,SHTS!U175, TGTS!U175)","v":-1.1660683706794135},{"$f":"SUM('ATS West'!V175, BATS!V175, BETS22!V175, BETS66!V175, BLTS22!V175, 'ATS-BLTS'!V175, 'GTS66'!V175, HOTS66!V175, KGTS22!V175, KGTS66!V175, KTSeast!V175, KTSwest!V175, RCTS22!V175, 'RCTS66 WETS'!AT175,'RCTS66 WETS'!BK175,SHTS!V175, TGTS!V175)","v":-8.1099837906594914},{"$f":"SUM('ATS West'!W175, BATS!W175, BETS22!W175, BETS66!W175, BLTS22!W175, 'ATS-BLTS'!W175, 'GTS66'!W175, HOTS66!W175, KGTS22!W175, KGTS66!W175, KTSeast!W175, KTSwest!W175, RCTS22!W175, 'RCTS66 WETS'!AU175,'RCTS66 WETS'!BL175,SHTS!W175, TGTS!W175)","v":-15.615884892825287},{"$f":"SUM('ATS West'!X175, BATS!X175, BETS22!X175, BETS66!X175, BLTS22!X175, 'ATS-BLTS'!X175, 'GTS66'!X175, HOTS66!X175, KGTS22!X175, KGTS66!X175, KTSeast!X175, KTSwest!X175, RCTS22!X175, 'RCTS66 WETS'!AV175,'RCTS66 WETS'!BM175,SHTS!X175, TGTS!X175)","v":-21.185084630398514},{"$f":"SUM('ATS West'!Y175, BATS!Y175, BETS22!Y175, BETS66!Y175, BLTS22!Y175, 'ATS-BLTS'!Y175, 'GTS66'!Y175, HOTS66!Y175, KGTS22!Y175, KGTS66!Y175, KTSeast!Y175, KTSwest!Y175, RCTS22!Y175, 'RCTS66 WETS'!AW175,'RCTS66 WETS'!BN175,SHTS!Y175, TGTS!Y175)","v":-27.403871276563578},{"$f":"SUM('ATS West'!Z175, BATS!Z175, BETS22!Z175, BETS66!Z175, BLTS22!Z175, 'ATS-BLTS'!Z175, 'GTS66'!Z175, HOTS66!Z175, KGTS22!Z175, KGTS66!Z175, KTSeast!Z175, KTSwest!Z175, RCTS22!Z175, 'RCTS66 WETS'!AX175,'RCTS66 WETS'!BO175,SHTS!Z175, TGTS!Z175)","v":-33.410758188157402},{"$f":"SUM('ATS West'!AA175, BATS!AA175, BETS22!AA175, BETS66!AA175, BLTS22!AA175, 'ATS-BLTS'!AA175, 'GTS66'!AA175, HOTS66!AA175, KGTS22!AA175, KGTS66!AA175, KTSeast!AA175, KTSwest!AA175, RCTS22!AA175, 'RCTS66 WETS'!AY175,'RCTS66 WETS'!BP175,SHTS!AA175, TGTS!AA175)","v":-41.865221125533566},{"$f":"SUM('ATS West'!AB175, BATS!AB175, BETS22!AB175, BETS66!AB175, BLTS22!AB175, 'ATS-BLTS'!AB175, 'GTS66'!AB175, HOTS66!AB175, KGTS22!AB175, KGTS66!AB175, KTSeast!AB175, KTSwest!AB175, RCTS22!AB175, 'RCTS66 WETS'!AZ175,'RCTS66 WETS'!BQ175,SHTS!AB175, TGTS!AB175)","v":-49.349416717035922},{"$f":"SUM('ATS West'!AC175, BATS!AC175, BETS22!AC175, BETS66!AC175, BLTS22!AC175, 'ATS-BLTS'!AC175, 'GTS66'!AC175, HOTS66!AC175, KGTS22!AC175, KGTS66!AC175, KTSeast!AC175, KTSwest!AC175, RCTS22!AC175, 'RCTS66 WETS'!BA175,'RCTS66 WETS'!BR175,SHTS!AC175, TGTS!AC175)","v":-59.169756814871796},{"$f":"SUM('ATS West'!AD175, BATS!AD175, BETS22!AD175, BETS66!AD175, BLTS22!AD175, 'ATS-BLTS'!AD175, 'GTS66'!AD175, HOTS66!AD175, KGTS22!AD175, KGTS66!AD175, KTSeast!AD175, KTSwest!AD175, RCTS22!AD175, 'RCTS66 WETS'!BB175,'RCTS66 WETS'!BS175,SHTS!AD175, TGTS!AD175)","v":-67.077306569839607}]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM('ATS West'!S176, BATS!S176, BETS22!S176, BETS66!S176, BLTS22!S176, 'ATS-BLTS'!S176, 'GTS66'!S176, HOTS66!S176, KGTS22!S176, KGTS66!S176, KTSeast!S176, KTSwest!S176, RCTS22!S176, 'RCTS66 WETS'!AQ176,'RCTS66 WETS'!BH176,SHTS!S176, TGTS!S176)","v":-7.7846658767334471},{"$f":"SUM('ATS West'!T176, BATS!T176, BETS22!T176, BETS66!T176, BLTS22!T176, 'ATS-BLTS'!T176, 'GTS66'!T176, HOTS66!T176, KGTS22!T176, KGTS66!T176, KTSeast!T176, KTSwest!T176, RCTS22!T176, 'RCTS66 WETS'!AR176,'RCTS66 WETS'!BI176,SHTS!T176, TGTS!T176)","v":-14.847072348565982},{"$f":"SUM('ATS West'!U176, BATS!U176, BETS22!U176, BETS66!U176, BLTS22!U176, 'ATS-BLTS'!U176, 'GTS66'!U176, HOTS66!U176, KGTS22!U176, KGTS66!U176, KTSeast!U176, KTSwest!U176, RCTS22!U176, 'RCTS66 WETS'!AS176,'RCTS66 WETS'!BJ176,SHTS!U176, TGTS!U176)","v":-22.728417428053216},{"$f":"SUM('ATS West'!V176, BATS!V176, BETS22!V176, BETS66!V176, BLTS22!V176, 'ATS-BLTS'!V176, 'GTS66'!V176, HOTS66!V176, KGTS22!V176, KGTS66!V176, KTSeast!V176, KTSwest!V176, RCTS22!V176, 'RCTS66 WETS'!AT176,'RCTS66 WETS'!BK176,SHTS!V176, TGTS!V176)","v":-30.787668830743034},{"$f":"SUM('ATS West'!W176, BATS!W176, BETS22!W176, BETS66!W176, BLTS22!W176, 'ATS-BLTS'!W176, 'GTS66'!W176, HOTS66!W176, KGTS22!W176, KGTS66!W176, KTSeast!W176, KTSwest!W176, RCTS22!W176, 'RCTS66 WETS'!AU176,'RCTS66 WETS'!BL176,SHTS!W176, TGTS!W176)","v":-39.30045391657152},{"$f":"SUM('ATS West'!X176, BATS!X176, BETS22!X176, BETS66!X176, BLTS22!X176, 'ATS-BLTS'!X176, 'GTS66'!X176, HOTS66!X176, KGTS22!X176, KGTS66!X176, KTSeast!X176, KTSwest!X176, RCTS22!X176, 'RCTS66 WETS'!AV176,'RCTS66 WETS'!BM176,SHTS!X176, TGTS!X176)","v":-46.75785806019158},{"$f":"SUM('ATS West'!Y176, BATS!Y176, BETS22!Y176, BETS66!Y176, BLTS22!Y176, 'ATS-BLTS'!Y176, 'GTS66'!Y176, HOTS66!Y176, KGTS22!Y176, KGTS66!Y176, KTSeast!Y176, KTSwest!Y176, RCTS22!Y176, 'RCTS66 WETS'!AW176,'RCTS66 WETS'!BN176,SHTS!Y176, TGTS!Y176)","v":-52.729225285959551},{"$f":"SUM('ATS West'!Z176, BATS!Z176, BETS22!Z176, BETS66!Z176, BLTS22!Z176, 'ATS-BLTS'!Z176, 'GTS66'!Z176, HOTS66!Z176, KGTS22!Z176, KGTS66!Z176, KTSeast!Z176, KTSwest!Z176, RCTS22!Z176, 'RCTS66 WETS'!AX176,'RCTS66 WETS'!BO176,SHTS!Z176, TGTS!Z176)","v":-61.34633980376551},{"$f":"SUM('ATS West'!AA176, BATS!AA176, BETS22!AA176, BETS66!AA176, BLTS22!AA176, 'ATS-BLTS'!AA176, 'GTS66'!AA176, HOTS66!AA176, KGTS22!AA176, KGTS66!AA176, KTSeast!AA176, KTSwest!AA176, RCTS22!AA176, 'RCTS66 WETS'!AY176,'RCTS66 WETS'!BP176,SHTS!AA176, TGTS!AA176)","v":-71.210062651223495},{"$f":"SUM('ATS West'!AB176, BATS!AB176, BETS22!AB176, BETS66!AB176, BLTS22!AB176, 'ATS-BLTS'!AB176, 'GTS66'!AB176, HOTS66!AB176, KGTS22!AB176, KGTS66!AB176, KTSeast!AB176, KTSwest!AB176, RCTS22!AB176, 'RCTS66 WETS'!AZ176,'RCTS66 WETS'!BQ176,SHTS!AB176, TGTS!AB176)","v":-80.17160606629551},{"$f":"SUM('ATS West'!AC176, BATS!AC176, BETS22!AC176, BETS66!AC176, BLTS22!AC176, 'ATS-BLTS'!AC176, 'GTS66'!AC176, HOTS66!AC176, KGTS22!AC176, KGTS66!AC176, KTSeast!AC176, KTSwest!AC176, RCTS22!AC176, 'RCTS66 WETS'!BA176,'RCTS66 WETS'!BR176,SHTS!AC176, TGTS!AC176)","v":-89.735419789308651},{"$f":"SUM('ATS West'!AD176, BATS!AD176, BETS22!AD176, BETS66!AD176, BLTS22!AD176, 'ATS-BLTS'!AD176, 'GTS66'!AD176, HOTS66!AD176, KGTS22!AD176, KGTS66!AD176, KTSeast!AD176, KTSwest!AD176, RCTS22!AD176, 'RCTS66 WETS'!BB176,'RCTS66 WETS'!BS176,SHTS!AD176, TGTS!AD176)","v":-100.317358623465}]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM('ATS West'!S177, BATS!S177, BETS22!S177, BETS66!S177, BLTS22!S177, 'ATS-BLTS'!S177, 'GTS66'!S177, HOTS66!S177, KGTS22!S177, KGTS66!S177, KTSeast!S177, KTSwest!S177, RCTS22!S177, 'RCTS66 WETS'!AQ177,'RCTS66 WETS'!BH177,SHTS!S177, TGTS!S177)","v":-27.533115774837622},{"$f":"SUM('ATS West'!T177, BATS!T177, BETS22!T177, BETS66!T177, BLTS22!T177, 'ATS-BLTS'!T177, 'GTS66'!T177, HOTS66!T177, KGTS22!T177, KGTS66!T177, KTSeast!T177, KTSwest!T177, RCTS22!T177, 'RCTS66 WETS'!AR177,'RCTS66 WETS'!BI177,SHTS!T177, TGTS!T177)","v":-35.890211646555116},{"$f":"SUM('ATS West'!U177, BATS!U177, BETS22!U177, BETS66!U177, BLTS22!U177, 'ATS-BLTS'!U177, 'GTS66'!U177, HOTS66!U177, KGTS22!U177, KGTS66!U177, KTSeast!U177, KTSwest!U177, RCTS22!U177, 'RCTS66 WETS'!AS177,'RCTS66 WETS'!BJ177,SHTS!U177, TGTS!U177)","v":-44.444955055285327},{"$f":"SUM('ATS West'!V177, BATS!V177, BETS22!V177, BETS66!V177, BLTS22!V177, 'ATS-BLTS'!V177, 'GTS66'!V177, HOTS66!V177, KGTS22!V177, KGTS66!V177, KTSeast!V177, KTSwest!V177, RCTS22!V177, 'RCTS66 WETS'!AT177,'RCTS66 WETS'!BK177,SHTS!V177, TGTS!V177)","v":-53.154684868382937},{"$f":"SUM('ATS West'!W177, BATS!W177, BETS22!W177, BETS66!W177, BLTS22!W177, 'ATS-BLTS'!W177, 'GTS66'!W177, HOTS66!W177, KGTS22!W177, KGTS66!W177, KTSeast!W177, KTSwest!W177, RCTS22!W177, 'RCTS66 WETS'!AU177,'RCTS66 WETS'!BL177,SHTS!W177, TGTS!W177)","v":-63.194199735406684},{"$f":"SUM('ATS West'!X177, BATS!X177, BETS22!X177, BETS66!X177, BLTS22!X177, 'ATS-BLTS'!X177, 'GTS66'!X177, HOTS66!X177, KGTS22!X177, KGTS66!X177, KTSeast!X177, KTSwest!X177, RCTS22!X177, 'RCTS66 WETS'!AV177,'RCTS66 WETS'!BM177,SHTS!X177, TGTS!X177)","v":-70.92542025273498},{"$f":"SUM('ATS West'!Y177, BATS!Y177, BETS22!Y177, BETS66!Y177, BLTS22!Y177, 'ATS-BLTS'!Y177, 'GTS66'!Y177, HOTS66!Y177, KGTS22!Y177, KGTS66!Y177, KTSeast!Y177, KTSwest!Y177, RCTS22!Y177, 'RCTS66 WETS'!AW177,'RCTS66 WETS'!BN177,SHTS!Y177, TGTS!Y177)","v":-78.618552817727419},{"$f":"SUM('ATS West'!Z177, BATS!Z177, BETS22!Z177, BETS66!Z177, BLTS22!Z177, 'ATS-BLTS'!Z177, 'GTS66'!Z177, HOTS66!Z177, KGTS22!Z177, KGTS66!Z177, KTSeast!Z177, KTSwest!Z177, RCTS22!Z177, 'RCTS66 WETS'!AX177,'RCTS66 WETS'!BO177,SHTS!Z177, TGTS!Z177)","v":-86.904392445669259},{"$f":"SUM('ATS West'!AA177, BATS!AA177, BETS22!AA177, BETS66!AA177, BLTS22!AA177, 'ATS-BLTS'!AA177, 'GTS66'!AA177, HOTS66!AA177, KGTS22!AA177, KGTS66!AA177, KTSeast!AA177, KTSwest!AA177, RCTS22!AA177, 'RCTS66 WETS'!AY177,'RCTS66 WETS'!BP177,SHTS!AA177, TGTS!AA177)","v":-99.553641920368591},{"$f":"SUM('ATS West'!AB177, BATS!AB177, BETS22!AB177, BETS66!AB177, BLTS22!AB177, 'ATS-BLTS'!AB177, 'GTS66'!AB177, HOTS66!AB177, KGTS22!AB177, KGTS66!AB177, KTSeast!AB177, KTSwest!AB177, RCTS22!AB177, 'RCTS66 WETS'!AZ177,'RCTS66 WETS'!BQ177,SHTS!AB177, TGTS!AB177)","v":-111.39354817860705},{"$f":"SUM('ATS West'!AC177, BATS!AC177, BETS22!AC177, BETS66!AC177, BLTS22!AC177, 'ATS-BLTS'!AC177, 'GTS66'!AC177, HOTS66!AC177, KGTS22!AC177, KGTS66!AC177, KTSeast!AC177, KTSwest!AC177, RCTS22!AC177, 'RCTS66 WETS'!BA177,'RCTS66 WETS'!BR177,SHTS!AC177, TGTS!AC177)","v":-121.95174640941494},{"$f":"SUM('ATS West'!AD177, BATS!AD177, BETS22!AD177, BETS66!AD177, BLTS22!AD177, 'ATS-BLTS'!AD177, 'GTS66'!AD177, HOTS66!AD177, KGTS22!AD177, KGTS66!AD177, KTSeast!AD177, KTSwest!AD177, RCTS22!AD177, 'RCTS66 WETS'!BB177,'RCTS66 WETS'!BS177,SHTS!AD177, TGTS!AD177)","v":-135.7884101469748}]
[]
[null,null,null,null,null,null,"Original Pre Adjustment B4 cap",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BLTS22!AD177,'ATS-BLTS'!AD177,'GTS66'!AD177,'RCTS66 WETS'!BS177,RCTS22!AD177)","v":-135.78841014697477}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026]
[null,null,null,null,null,null,"Average energy use",null,null,null,null,null,null,null,null,null,1174.5405934651692,1209.3839975992839,1267.6029103597004,1271.8029123942058,1287.7098337809246,1286.0541483561199,1301.3054860432942,1291.7941945393879,1293.5709889729817,1281.4521586100261,1250.7033335367839]
[null,null,null,null,null,null,"Forecast average energy use",null,null,null,null,null,null,null,null,null,null,1198.4052159960595,1265.7776715128675,1267.0314871378823,1289.4686412288677,1289.4686412288677,1284.8897559468276,1281.3076645147742,1285.6693382872065,1268.0399746951723,1285.7279619648928,1324.6102369803214,1351.7389591649003,1377.572987129947,1401.8660443708004,1427.4541704872818,1452.4577008962617,1468.7414809711879,1486.0446346764063,1515.0372022962056,1541.5226417585618,1565.5498436487605,1590.1713594035612]
[null,null,null,null,null,null,"Low forecast",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA182","v":1285.7279619648928},1318.8067221031424,1345.3360499357989,1371.6781521407363,1387.4106236824837,1395.0249475837948,1397.0098750260529,1394.6028795841921,1400.008837680474,1417.961685428294,1435.4884679230393,1452.8336650334602,1470.8965899286268]
[null,null,null,null,null,null,"High forecast",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA183","v":1285.7279619648928},1322.3872221437971,1380.6065071230917,1444.097169347001,1480.4289012469762,1519.246224996529,1556.2758105438804,1586.1524082394292,1615.7925232937293,1654.1094946857913,1689.4072469609298,1718.7415896510458,1746.6672759012063]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2004/05","2005/06","2006/07","2007/08","2008/09","2009/10","2010/11","2011/12","2012/13","2013/14","2014/15","2015/16","2016/17","2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25","2025/26","2026/27"]
[null,null,null,null,null,null,"Summer maxima",null,null,null,null,null,null,null,null,null,1817.1640625,1861.97265625,1956.031494140625,2158.02099609375,2354.21533203125,2295.646728515625,2177.815185546875,2098.83740234375,2214.623046875,2371.288818359375,2061.953369140625]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,1819.068542880839,2008.5609832057823,1984.4870295271021,2039.9000384049982,2041.3232844615097,2029.0042074162079,2091.3661193704093,2084.2132142438827,2135.588191920549,2119.0751645717346,2203.1604721325812,2283.092469100744,2336.6202671710325,2441.591956229779,2532.2078669548264,2586.984137289262,2673.7617686917024,2742.6470365273244,2900.5277082896873,2977.673375788399,3056.7117018305448,3222.1314227694475]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,1921.0008207058518,2139.0585574534443,2111.3666823807102,2197.0963658636774,2181.7077529918556,2160.5067423992627,2252.4231962690551,2247.8523174512097,2300.7919839977235,2299.2391015991348,2415.9838720535772,2534.8750527615448,2611.4814994604912,2715.9824925639123,2840.8482784492812,2934.7795859720909,3016.7249896518188,3118.3403967697845,3296.6227161558463,3380.5142132732567,3516.7426767412076,3682.7405003164772]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,2067.2406534011093,2305.7651165760153,2261.1741683857249,2374.9521806152743,2368.3980545242089,2351.9955435534089,2471.8884951830191,2470.9430306975237,2542.8233771695122,2537.8709472629771,2718.8962618409414,2860.1030194148889,2960.8780462706213,3116.9588135928211,3206.3925270012833,3370.7518324009206,3448.4737634532048,3633.3642412388399,3847.4280805843132,3924.2448904088051,4118.120211388341,4327.7928365743473]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026]
[null,null,null,null,null,null,"Winter maxima",null,null,null,null,null,null,null,null,null,1588.2734375,1670.454833984375,1732.8720703125,1778.200927734375,1734.3544921875,1783.709228515625,1810.50927734375,1815.732666015625,1790.229736328125,1766.451904296875,1789.887451171875]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,1645.3108373150378,1725.4647581296899,1780.8042330833139,1805.308531117774,1765.9349815512026,1822.788821486527,1781.0596229568112,1839.1769085249468,1751.332876644841,1769.645274467616,1799.1925144072836,1830.1056239270404,1870.2406381880508,1900.4133110242801,1929.5285343153548,1972.2636105206309,2002.4675347607772,2013.5441390598719,2057.0617546159192,2099.6572729292589,2134.6762735397497,2169.3474116999323]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,1677.8679636150846,1758.0538367522624,1817.4281076497409,1840.9425360314792,1802.427767825817,1861.034282141135,1820.5145087370711,1874.1892576014479,1785.5604213226738,1803.1001771195163,1842.5458578099626,1868.5498151929248,1906.7447063390177,1942.0863244772565,1972.7298562503026,2011.1021350271869,2046.2045716403597,2058.0701185998205,2098.7496867031873,2142.3998995503171,2178.4979827623283,2214.6967246605477]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,1725.1115772986625,1811.3434645952223,1869.0145151712707,1891.0118118154539,1854.1744876194164,1912.1694056865376,1870.083777870288,1925.7756555649355,1831.544699697401,1849.1689841123689,1890.5591613400982,1925.9542127441175,1959.9450251254495,1993.1144772318803,2026.8080732818132,2063.4825597179774,2098.9644567890605,2111.4759316302889,2153.9226959560874,2200.6198463402015,2234.1697427994277,2272.6484707845461]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026]
[null,null,null,null,null,null,"Annual maxima",null,null,null,null,null,null,null,null,null,{"$f":"MAX(Q187,Q193)","v":1817.1640625},1861.97265625,1956.031494140625,2158.02099609375,2354.21533203125,2295.646728515625,2177.815185546875,2098.83740234375,2214.623046875,2371.288818359375,{"$f":"MAX(AA187,AA193)","v":2061.953369140625}]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,1819.068542880839,2008.5609832057823,1984.4870295271021,2039.9000384049982,2041.3232844615097,2029.0042074162079,2091.3661193704093,2084.2132142438827,2135.588191920549,2119.0751645717346,2203.1604721325812,2283.092469100744,2336.6202671710325,2441.591956229779,2532.2078669548264,2586.984137289262,2673.7617686917024,2742.6470365273244,2900.5277082896873,2977.673375788399,3056.7117018305448,3222.1314227694475]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,1921.0008207058518,2139.0585574534443,2111.3666823807102,2197.0963658636774,2181.7077529918556,2160.5067423992627,2252.4231962690551,2247.8523174512097,2300.7919839977235,2299.2391015991348,2415.9838720535772,2534.8750527615448,2611.4814994604912,2715.9824925639123,2840.8482784492812,2934.7795859720909,3016.7249896518188,3118.3403967697845,3296.6227161558463,3380.5142132732567,3516.7426767412076,3682.7405003164772]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,2067.2406534011093,2305.7651165760153,2261.1741683857249,2374.9521806152743,2368.3980545242089,2351.9955435534089,2471.8884951830191,2470.9430306975237,2542.8233771695122,2537.8709472629771,2718.8962618409414,2860.1030194148889,2960.8780462706213,3116.9588135928211,3206.3925270012833,3370.7518324009206,3448.4737634532048,3633.3642412388399,3847.4280805843132,3924.2448904088051,4118.120211388341,4327.7928365743473]
[]
[null,null,null,null,null,null,"Original Pre Adjustment growth p.a. B4 cap"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026]
[null,null,null,null,null,null,"Average energy use"]
[null,null,null,null,null,null,"Forecast average energy use",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB182/AA182","v":1.0302414477756301},{"$f":"AC182/AB182","v":1.0204805318781347},1.019111698889708,1.0176346788647952,1.0182529038485744,1.0175161703443303,1.0112111905667738,1.0117809389394905,1.019509890176423,1.0174817089786408,1.0155866681677725,1.0157270724114515]
[null,null,null,null,null,null,"Low forecast",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB183/AA183","v":1.0257276508847935},1.020116160607939,1.0195803139343471,1.0114695065436408,1.0054881545314256,1.0014228616095333,0.99827703763238185,1.0038763422730732,1.0128233817277641,1.0123605473087598,1.0120831323260417,1.0124328925808246]
[null,null,null,null,null,null,"High forecast",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.0285124546275561,1.0440258980156447,1.0459875148323117,1.0251587861753124,1.0262203228516118,1.024373656447582,1.0191974953881136,1.0186868014071861,1.0237140417718695,1.0213394290937454,1.0173636893903975,1.0162477515051174]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2004/05","2005/06","2006/07","2007/08","2008/09","2009/10","2010/11","2011/12","2012/13","2013/14","2014/15","2015/16","2016/17","2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25","2025/26","2026/27"]
[null,null,null,null,null,null,"Summer maxima"]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB188/AA188","v":1.0396801911355704},{"$f":"AC188/AB188","v":1.0362806059654799},1.0234453044695873,1.0449245821127096,1.0371134539880174,1.0216318221932974,1.0335439364129111,1.0257634276330192,1.0575650711373592,1.0265971144761796,1.0265436520623148,1.0541168867315289]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB189/AA189","v":1.0507753936392461},1.04921025429152,1.0302209951593038,1.0400159806320703,1.0459744443225385,1.0330645280268482,1.0279221663089853,1.0336840141101804,1.057172180295243,1.0254477094713572,1.0402981484098079,1.0472021523420336]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.071329598052728,1.0519353237399125,1.0352347541929972,1.0527143519196245,1.0286926195554618,1.0512598828794524,1.0230577434699262,1.0536151615085774,1.0589161518451247,1.0199657558804389,1.0494044909005,1.0509146441636583]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026]
[null,null,null,null,null,null,"Winter maxima"]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB194/AA194","v":1.0166967020826005},{"$f":"AC194/AB194","v":1.0171816574781274},1.0219304360012231,1.0161330431069349,1.0153204690380653,1.0221479368898991,1.0153143444309523,1.0055314775929278,1.0216124467856791,1.0207069711046632,1.0166784365534263,1.0162418717020218]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB195/AA195","v":1.0218765885506491},1.0141130584472238,1.0204409274162967,1.0185350550709513,1.0157786661626869,1.019451360081213,1.0174543281526069,1.0057988077653197,1.0197658805381435,1.0207981986244856,1.0168493674871755,1.0166163761383518]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.0223831232209408,1.018722001473326,1.0176488164445516,1.0169236645320232,1.0169049978989304,1.0180947011804531,1.0171951523912721,1.0059607845196046,1.020102888074611,1.0216800493684319,1.0152456574973738,1.0172228310356153]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026]
[null,null,null,null,null,null,"Annual maxima"]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB200/AA200","v":1.0396801911355704},{"$f":"AC200/AB200","v":1.0362806059654799},1.0234453044695873,1.0449245821127096,1.0371134539880174,1.0216318221932974,1.0335439364129111,1.0257634276330192,1.0575650711373592,1.0265971144761796,1.0265436520623148,1.0541168867315289]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB201/AA201","v":1.0507753936392461},1.04921025429152,1.0302209951593038,1.0400159806320703,1.0459744443225385,1.0330645280268482,1.0279221663089853,1.0336840141101804,1.057172180295243,1.0254477094713572,1.0402981484098079,1.0472021523420336]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.071329598052728,1.0519353237399125,1.0352347541929972,1.0527143519196245,1.0286926195554618,1.0512598828794524,1.0230577434699262,1.0536151615085774,1.0589161518451247,1.0199657558804389,1.0494044909005,1.0509146441636583]

{"sheet":"WMTS22","index":26,"n_rows":252,"n_cols":39,"rows_kept":252,"cut":false,"hidden":false,"merged":[]}
["Terminal station:",null,"WMTS 22kV",null,null,null,"AVERAGE DEMAND",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MAXIMUM DEMAND"]
[null,"Which terminal station?"]
[null,null,"RCTS 22kV",19]
[null,null,"RCTS 66kV"]
[null,null,"WETS 66kV"]
[null,null,"KGTS 22kV"]
[null,null,"KGTS 66kV"]
[null,null,"HOTS 66kV"]
[null,null,"BETS 22kV"]
[null,null,"BETS 66kV"]
[null,null,"SHTS/GNTS"]
[null,null,"HYTS/TGTS/APD"]
[null,null,"BATS/ELTS"]
[null,null,"MLTS/GTS/PTH"]
[null,null,"ATS West"]
[null,null,"ATS-BLTS"]
[null,null,"BLTS 22kV"]
[null,null,"KTS East"]
[null,null,"KTS West"]
[null,null,"WMTS 66kV"]
[null,null,"WMTS 22kV"]
[null,null,"BTS 22kV"]
[null,null,"FBTS 66kV"]
[null,null,"RTS 66kV Bus 1&2"]
[null,null,"RTS 66kV Bus 3&4"]
[null,null,"RTS 22kV"]
[null,null,"SVTS 66kV"]
[null,null,"TSTS 66kV"]
[null,null,"Total Powercor"]
[null,null,"Total Citipower"]
[]
[]
["Scenarios"]
[null,"Population","Low",2]
[null,null,"Medium"]
[null,null,"High"]
[]
[null,"Electricity Prices","Low",2]
[null,null,"Medium"]
[null,null,"High"]
[]
[null,"Income","Low",2]
[null,null,"Medium",null,null,null,"SUMMER MAXIMUM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WINTER MAXIMUM"]
[null,null,"High"]
[]
["Technology adjustments"]
[null,"Adjust for solar?","Include",1]
[null,null,"Exclude"]
[]
[]
[null,"Adjust for efficiency?","Include",2]
[null,null,"Exclude"]
[]
[]
[null,"Adjust for battery storage?","Include",2]
[null,null,"Exclude"]
[]
[]
[null,"Adjust for EV?","Include",2]
[null,null,"Exclude"]
[]
[]
[null,"Adjust for microgeneration?","Include",2]
[null,null,"Exclude"]
[]
[null,null,null,null,null,null,"Number of simulations",null,null,null,null,null,null,null,null,null,1000,null,null,null,null,null,null,null,null,null,null,"Starting Point adjust.",null,{"$f":"Summary!$F$171","v":1}]
["Parameter selection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Growth Cap",{"$f":"Summary!$G$171","v":0.04},{"$f":"AC67+1","v":1.04}]
[null,"Model elasticities","Terminal station estimate",2,null,null,null,null,null,null,null,null,null,null,null,null,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026]
[null,null,"AEMO income elasticity",null,null,null,"Average energy use",null,null,null,null,null,null,null,null,null,52.821768283843994,51.101543267567955,50.344586054484047,51.793963750203453,55.482543150583901,57.992642879486084,58.282247702280678,59.84788386027018,55.44572925567627,53.602045853932701,53.576050440470375]
[null,null,null,null,null,null,"Forecast average energy use",null,null,null,null,null,null,null,null,null,null,50.25136797261095,50.82630063979903,52.988126153011116,56.247731037518747,56.247731037518747,56.657454566931087,56.945506788103444,57.815832150896917,56.665410278442046,57.040048724045228,{"$f":"AD$66*IF(AB207>$AD$67,$AD$67*AA70,AB207*AA70)","v":54.826042245890669},{"$f":"IF(AC207>$AD$67,$AD$67*AB70,AC207*AB70)","v":57.0190839357263},59.299847293155352,61.671841184881565,64.138714832276833,66.704263425567902,68.643074320142674,69.932217197060481,71.276019836383,72.714595969967689,74.054817729791608,75.294693250874886]
[null,null,null,null,null,null,"Low forecast",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA70","v":57.040048724045228},{"$f":"AB70*AB233","v":54.393104691949524},{"$f":"AC70*AC233","v":56.069265348114705},{"$f":"AD70*AD233","v":57.916641623674316},{"$f":"AE70*AE233","v":59.733705817603123},61.194435700693788,62.277233254817659,62.695550498873338,62.78350762120894,63.078137112321031,63.577242837239574,64.16623744900599,64.792315287870522]
[null,null,null,null,null,null,"High forecast",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA71","v":57.040048724045228},{"$f":"AB70*AB234","v":55.207776433629036},{"$f":"AC70*AC234","v":58.494274322116702},{"$f":"AD70*AD234","v":62.8101024011346},{"$f":"AE70*AE234","v":67.133398615981321},71.22744629158511,75.215487008669996,78.533177415927142,81.141992501602473,83.498945246671994,85.680347049672875,87.542246617633978,89.065290739326656]
["Average demand model used"]
[null,"Error correction model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2004/05","2005/06","2006/07","2007/08","2008/09","2009/10","2010/11","2011/12","2012/13","2013/14","2014/15","2015/16","2016/17","2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25","2025/26","2026/27"]
[null,null,null,null,null,null,"Summer maxima",null,null,null,null,null,null,null,null,null,93.211616516113281,84.1593017578125,81.207656860351563,90.857437133789063,null,98.057952880859375,99.94598388671875,90.769294738769531,97.419708251953125,89.863357543945313,86.503082275390597]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,82.510462541675494,81.650275331536164,83.760976087356283,88.456252421647065,88.87570184693827,90.695994931958779,90.227198197714216,88.191383057436411,87.497871175804036,90.051189912063194,{"$f":"AB77*AB238","v":88.829596319474575},{"$f":"AC77*AC238","v":93.294795459309341},97.272746750214239,101.18076414527991,104.95525137386007,108.7620885161656,110.91073706366726,113.48411685688809,115.21034116368345,117.92432573832433,121.07566975908331,122.24253002148458]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,86.1953518803831,85.261951603844039,87.460707486893938,92.591305294502206,92.827979662980056,94.116049775051252,94.016591889204932,91.773253234926699,91.541113455666604,93.952569916950509,{"$f":"AD$66*IF(AB214>$AD$67,$AD$67*AA77,AB214*AA77)","v":95.438882646855959},{"$f":"IF(AC214>$AD$67,$AD$67*AB77,AC214*AB77)","v":99.256437952730195},103.2266954708394,107.35576328967298,111.6499938212599,115.88035696368478,118.81713170311721,122.18380393847255,124.75947703457966,128.29951231733844,132.09992869601319,134.40549388636461]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,90.669765630099732,89.769461614292894,91.095644812547903,96.607409790880524,97.121170525340546,98.580807991779466,98.652182893087044,96.016174220496012,96.054592495320833,98.491577032893019,{"$f":"AB77*AB240","v":102.33946111539468},{"$f":"AC77*AC240","v":106.13039771812132},109.34256101898372,114.04948591614307,119.30006164862458,123.34782737966212,128.51516408419297,133.12688033053189,139.01483719662795,142.09520847892654,150.85964622900826,154.28483743175511]
["Climatic adjustments"]
[null,"Temperature","Stable",2,null,null,null,null,null,null,null,null,null,null,null,null,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026]
[null,null,"CSIRO trends",null,null,null,"Winter maxima",null,null,null,null,null,null,null,null,null,79.000923156738281,69.195327758789063,65.924087524414062,72.3125,75.087715148925781,78.984230041503906,81.162879943847656,82.495582580566406,78.351028442382812,73.091361999511719,90.973533630370994]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,67.995542699118474,66.964115427011592,70.654187625330778,73.737807402256436,75.964998533462762,76.64977197715325,76.908916096829628,77.501421484361046,78.393367334616187,76.744695188036928,{"$f":"AB83*AB244","v":75.073445737920309},{"$f":"AC83*AC244","v":77.943825034429793},81.172309725304771,84.35852086178302,87.61685414773838,91.170648174331333,94.456948529898483,96.691424873511963,98.077359332615998,100.3007013701134,102.62301939033618,104.09446840311045]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,71.038068617686008,70.036758695250384,73.966902244583395,76.933324314246079,79.361585359571492,80.04580844729108,80.674859558893843,80.943552526004638,81.732196317582847,80.159985148977299,{"$f":"AD$66*IF(AB220>$AD$67,$AD$67*AA83,AB220*AA83)","v":78.439349026573609},{"$f":"IF(AC220>$AD$67,$AD$67*AB83,AC220*AB83)","v":81.57692298763655},84.839999907142015,88.233599903427702,91.762943899564817,95.433461655547418,98.906802915628674,100.88493694540318,102.67274549593218,104.55873466774482,106.73516979537995,108.72030533282893]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,74.203830614694908,73.274963746314299,77.145896753258725,80.339850628393634,82.923282346027349,83.443885416652108,83.988102596160232,84.823021236621884,85.440781994352378,83.577188563753026,{"$f":"AB83*AB246","v":81.886423961133275},{"$f":"AC83*AC246","v":84.933078610279026},88.372979575090724,92.079204680318938,95.667825585860925,99.656283850576983,103.27356886606658,105.12502539452643,106.91171868655418,109.0041607620411,111.6678982859266,113.525908341492]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026]
[null,null,null,null,null,null,"Annual maxima",null,null,null,null,null,null,null,null,null,{"$f":"MAX(Q75,Q81)","v":93.211616516113281},84.1593017578125,81.207656860351563,90.857437133789063,null,98.057952880859375,99.94598388671875,90.769294738769531,97.419708251953125,89.863357543945313,{"$f":"MAX(AA75,AA81)","v":90.973533630370994}]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,82.510462541675494,81.650275331536164,83.760976087356283,88.456252421647065,88.87570184693827,90.695994931958779,90.227198197714216,88.191383057436411,87.508161739154261,90.051189912063194,{"$f":"AB89*AB250","v":88.829596319474575},{"$f":"AC89*AC250","v":93.294795459309341},97.272746750214239,101.18076414527991,104.95525137386007,108.7620885161656,110.99073591880976,113.48411685688809,115.32157902991266,117.92432573832433,121.13165708190827,122.26692431553246]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,86.1953518803831,85.261951603844039,87.460707486893938,92.591305294502206,92.827979662980056,94.116049775051252,94.016591889204932,91.773253234926699,91.541113455666604,93.952569916950509,{"$f":"AD$66*IF(AB226>$AD$67,$AD$67*AA89,AB226*AA89)","v":95.438882646855959},{"$f":"IF(AC226>$AD$67,$AD$67*AB89,AC226*AB89)","v":99.256437952730195},103.2266954708394,107.35576328967298,111.6499938212599,115.88035696368478,118.81713170311721,122.18380393847255,124.75947703457966,128.29951231733844,132.09992869601319,134.40549388636461]
["Time of use tariffs",null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,90.669765630099732,89.769461614292894,91.095644812547903,96.607409790880524,97.121170525340546,98.580807991779466,98.652182893087044,96.016174220496012,96.054592495320833,98.491577032893019,{"$f":"AB89*AB252","v":102.33946111539468},{"$f":"AC89*AC252","v":106.13039771812132},109.34256101898372,114.04948591614307,119.30006164862458,123.34782737966212,128.51516408419297,133.12688033053189,139.01483719662795,142.09520847892654,150.85964622900826,154.28483743175511]
[null,"Current",0.23968185526172561]
[null,"Residential demand on time of use tariffs by 2025",0.5]
[null,null,null,null,null,null,"Summer block load adjustments"]
[null,"CDD critical temperature",18.5,null,null,null,null,null,null,null,null,null,null,null,null,null,"2014/15","2015/16","2016/17","2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25","2025/26","2026/27"]
[null,"HDD critical temperature",16.5,null,null,null,"Average energy use"]
[null,null,null,null,null,null,"Maximum demand",null,null,null,null,null,null,null,null,null,{"$f":"INDEX('Block Loads'!B$3:B$30,WMTS22!$D$3)","v":0},{"$f":"INDEX('Block Loads'!C$3:C$30,WMTS22!$D$3)","v":-25},{"$f":"INDEX('Block Loads'!D$3:D$30,WMTS22!$D$3)","v":-21.6},{"$f":"INDEX('Block Loads'!E$3:E$30,WMTS22!$D$3)","v":-21.200000000000003},{"$f":"INDEX('Block Loads'!F$3:F$30,WMTS22!$D$3)","v":-21.200000000000003},{"$f":"INDEX('Block Loads'!G$3:G$30,WMTS22!$D$3)","v":-21.200000000000003},{"$f":"INDEX('Block Loads'!H$3:H$30,WMTS22!$D$3)","v":-21.200000000000003},{"$f":"INDEX('Block Loads'!I$3:I$30,WMTS22!$D$3)","v":-21.200000000000003},{"$f":"INDEX('Block Loads'!J$3:J$30,WMTS22!$D$3)","v":-21.200000000000003},{"$f":"INDEX('Block Loads'!K$3:K$30,WMTS22!$D$3)","v":-21.200000000000003},{"$f":"INDEX('Block Loads'!L$3:L$30,WMTS22!$D$3)","v":-21.200000000000003},{"$f":"INDEX('Block Loads'!M$3:M$30,WMTS22!$D$3)","v":-21.200000000000003},{"$f":"INDEX('Block Loads'!N$3:N$30,WMTS22!$D$3)","v":-21.200000000000003}]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,{"$f":"Q96","v":0},{"$f":"R96","v":-25},-21.6,-21.200000000000003,-21.200000000000003,-21.200000000000003,-21.200000000000003,-21.200000000000003,-21.200000000000003,-21.200000000000003,-21.200000000000003,-21.200000000000003,-21.200000000000003]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,{"$f":"Q97","v":0},-25,-21.6,-21.200000000000003,-21.200000000000003,-21.200000000000003,-21.200000000000003,-21.200000000000003,-21.200000000000003,-21.200000000000003,-21.200000000000003,-21.200000000000003,-21.200000000000003]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,0,-25,-21.6,-21.200000000000003,-21.200000000000003,-21.200000000000003,-21.200000000000003,-21.200000000000003,-21.200000000000003,-21.200000000000003,-21.200000000000003,-21.200000000000003,-21.200000000000003]
[]
[null,null,null,null,null,null,"Winter block load adjustments"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026]
[null,null,null,null,null,null,"Average energy use"]
[null,null,null,null,null,null,"Maximum demand",null,null,null,null,null,null,null,null,null,{"$f":"INDEX('Block Loads'!P$3:P$30,WMTS22!$D$3)","v":0},{"$f":"INDEX('Block Loads'!Q$3:Q$30,WMTS22!$D$3)","v":-25},{"$f":"INDEX('Block Loads'!R$3:R$30,WMTS22!$D$3)","v":-23.1},{"$f":"INDEX('Block Loads'!S$3:S$30,WMTS22!$D$3)","v":-21.200000000000003},{"$f":"INDEX('Block Loads'!T$3:T$30,WMTS22!$D$3)","v":-21.200000000000003},{"$f":"INDEX('Block Loads'!U$3:U$30,WMTS22!$D$3)","v":-21.200000000000003},{"$f":"INDEX('Block Loads'!V$3:V$30,WMTS22!$D$3)","v":-21.200000000000003},{"$f":"INDEX('Block Loads'!W$3:W$30,WMTS22!$D$3)","v":-21.200000000000003},{"$f":"INDEX('Block Loads'!X$3:X$30,WMTS22!$D$3)","v":-21.200000000000003},{"$f":"INDEX('Block Loads'!Y$3:Y$30,WMTS22!$D$3)","v":-21.200000000000003},{"$f":"INDEX('Block Loads'!Z$3:Z$30,WMTS22!$D$3)","v":-21.200000000000003},{"$f":"INDEX('Block Loads'!AA$3:AA$30,WMTS22!$D$3)","v":-21.200000000000003},{"$f":"INDEX('Block Loads'!AB$3:AB$30,WMTS22!$D$3)","v":-21.200000000000003}]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,{"$f":"Q104","v":0},{"$f":"R104","v":-25},-23.1,-21.200000000000003,-21.200000000000003,-21.200000000000003,-21.200000000000003,-21.200000000000003,-21.200000000000003,-21.200000000000003,-21.200000000000003,-21.200000000000003,-21.200000000000003]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,{"$f":"Q105","v":0},-25,-23.1,-21.200000000000003,-21.200000000000003,-21.200000000000003,-21.200000000000003,-21.200000000000003,-21.200000000000003,-21.200000000000003,-21.200000000000003,-21.200000000000003,-21.200000000000003]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,0,-25,-23.1,-21.200000000000003,-21.200000000000003,-21.200000000000003,-21.200000000000003,-21.200000000000003,-21.200000000000003,-21.200000000000003,-21.200000000000003,-21.200000000000003,-21.200000000000003]
[]
[null,null,null,null,null,null,"Annual block load adjustments"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026]
[null,null,null,null,null,null,"Average energy use"]
[null,null,null,null,null,null,"Maximum demand",null,null,null,null,null,null,null,null,null,{"$f":"INDEX('Block Loads'!AD$3:AD$30,WMTS22!$D$3)","v":0},{"$f":"INDEX('Block Loads'!AE$3:AE$30,WMTS22!$D$3)","v":-25},{"$f":"INDEX('Block Loads'!AF$3:AF$30,WMTS22!$D$3)","v":-21.6},{"$f":"INDEX('Block Loads'!AG$3:AG$30,WMTS22!$D$3)","v":-21.200000000000003},{"$f":"INDEX('Block Loads'!AH$3:AH$30,WMTS22!$D$3)","v":-21.200000000000003},{"$f":"INDEX('Block Loads'!AI$3:AI$30,WMTS22!$D$3)","v":-21.200000000000003},{"$f":"INDEX('Block Loads'!AJ$3:AJ$30,WMTS22!$D$3)","v":-21.200000000000003},{"$f":"INDEX('Block Loads'!AK$3:AK$30,WMTS22!$D$3)","v":-21.200000000000003},{"$f":"INDEX('Block Loads'!AL$3:AL$30,WMTS22!$D$3)","v":-21.200000000000003},{"$f":"INDEX('Block Loads'!AM$3:AM$30,WMTS22!$D$3)","v":-21.200000000000003},{"$f":"INDEX('Block Loads'!AN$3:AN$30,WMTS22!$D$3)","v":-21.200000000000003},{"$f":"INDEX('Block Loads'!AO$3:AO$30,WMTS22!$D$3)","v":-21.200000000000003},{"$f":"INDEX('Block Loads'!AP$3:AP$30,WMTS22!$D$3)","v":-21.200000000000003}]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,{"$f":"Q112","v":0},{"$f":"R112","v":-25},-21.6,-21.200000000000003,-21.200000000000003,-21.200000000000003,-21.200000000000003,-21.200000000000003,-21.200000000000003,-21.200000000000003,-21.200000000000003,-21.200000000000003,-21.200000000000003]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,{"$f":"Q112","v":0},{"$f":"R112","v":-25},-21.6,-21.200000000000003,-21.200000000000003,-21.200000000000003,-21.200000000000003,-21.200000000000003,-21.200000000000003,-21.200000000000003,-21.200000000000003,-21.200000000000003,-21.200000000000003]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,{"$f":"Q112","v":0},{"$f":"R112","v":-25},-21.6,-21.200000000000003,-21.200000000000003,-21.200000000000003,-21.200000000000003,-21.200000000000003,-21.200000000000003,-21.200000000000003,-21.200000000000003,-21.200000000000003,-21.200000000000003]
[]
[null,null,null,null,null,null,"Windfarm Adjustment"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026]
[null,null,null,null,null,null,"Average energy use"]
[null,null,null,null,null,null,"Maximum demand",null,null,null,null,null,null,null,null,null,{"$f":"$R$120","v":0},0,{"$f":"$R$120","v":0},0,0,0,0,0,0,0,0]
[]
[null,null,null,null,null,null,"Solar Adjustment"]
[null,null,null,null,null,null,"New major customers",null,null,null,null,null,null,null,null,null,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026]
[null,null,null,null,null,null,"Average energy use"]
[null,null,null,null,null,null,"Maximum demand",null,null,null,null,null,null,null,null,null,null,{"$f":"(INDEX('Technology Adjustments'!C$6:C$33,$D$3)/1000)-INDEX('Technology Adjustments'!$P$6:$P$33,$D$3)*0.44/(0.18*8.76)*R129","v":0.26571441466278378},{"$f":"(INDEX('Technology Adjustments'!D$6:D$33,$D$3)/1000)-INDEX('Technology Adjustments'!$P$6:$P$33,$D$3)*0.44/(0.18*8.76)*S129","v":0.61608544603941706},{"$f":"(INDEX('Technology Adjustments'!E$6:E$33,$D$3)/1000)-INDEX('Technology Adjustments'!$P$6:$P$33,$D$3)*0.44/(0.18*8.76)*T129","v":1.095562560262582},{"$f":"(INDEX('Technology Adjustments'!F$6:F$33,$D$3)/1000)-INDEX('Technology Adjustments'!$P$6:$P$33,$D$3)*0.44/(0.18*8.76)*U129","v":1.6944287716957478},{"$f":"(INDEX('Technology Adjustments'!G$6:G$33,$D$3)/1000)-INDEX('Technology Adjustments'!$P$6:$P$33,$D$3)*0.44/(0.18*8.76)*V129","v":2.4147645888462006},{"$f":"(INDEX('Technology Adjustments'!H$6:H$33,$D$3)/1000)-INDEX('Technology Adjustments'!$P$6:$P$33,$D$3)*0.44/(0.18*8.76)*W129","v":3.2705558526897796},{"$f":"(INDEX('Technology Adjustments'!I$6:I$33,$D$3)/1000)-INDEX('Technology Adjustments'!$P$6:$P$33,$D$3)*0.44/(0.18*8.76)*X129","v":4.1479641646740522},{"$f":"(INDEX('Technology Adjustments'!J$6:J$33,$D$3)/1000)-INDEX('Technology Adjustments'!$P$6:$P$33,$D$3)*0.44/(0.18*8.76)*Y129","v":5.1539679162227472},{"$f":"(INDEX('Technology Adjustments'!K$6:K$33,$D$3)/1000)-INDEX('Technology Adjustments'!$P$6:$P$33,$D$3)*0.44/(0.18*8.76)*Z129","v":6.3299150220482456},{"$f":"(INDEX('Technology Adjustments'!L$6:L$33,$D$3)/1000)-INDEX('Technology Adjustments'!$P$6:$P$33,$D$3)*0.44/(0.18*8.76)*AA129","v":7.6665217636999854},{"$f":"(INDEX('Technology Adjustments'!M$6:M$33,$D$3)/1000)-INDEX('Technology Adjustments'!$P$6:$P$33,$D$3)*0.44/(0.18*8.76)*AB129","v":9.1734587150400504},{"$f":"(INDEX('Technology Adjustments'!N$6:N$33,$D$3)/1000)-INDEX('Technology Adjustments'!$P$6:$P$33,$D$3)*0.44/(0.18*8.76)*AC129","v":12.047110402957292}]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,{"$f":"R$125","v":0.26571441466278378},0.61608544603941706,1.095562560262582,1.6944287716957478,2.4147645888462006,3.2705558526897796,4.1479641646740522,5.1539679162227472,6.3299150220482456,7.6665217636999854,9.1734587150400504,12.047110402957292]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,0.26571441466278378,0.61608544603941706,1.095562560262582,1.6944287716957478,2.4147645888462006,3.2705558526897796,4.1479641646740522,5.1539679162227472,6.3299150220482456,7.6665217636999854,9.1734587150400504,12.047110402957292]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,0.26571441466278378,0.61608544603941706,1.095562560262582,1.6944287716957478,2.4147645888462006,3.2705558526897796,4.1479641646740522,5.1539679162227472,6.3299150220482456,7.6665217636999854,9.1734587150400504,12.047110402957292]
[null,null,null,null,null,null,"Used to subtract historical trend",null,null,null,null,null,null,null,null,null,null,1,2,3,4,5,6,7,8,9,10,11,12]
[]
[null,null,null,null,null,null,"Technology Adjustment"]
[null,null,null,null,null,null,"New major customers",null,null,null,null,null,null,null,null,null,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026]
[null,null,null,null,null,null,"Average energy use"]
[null,null,null,null,null,null,"Maximum demand",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,{"$f":"R$134","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,null,null,"Including Block Loads"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2004/05","2005/06","2006/07","2007/08","2008/09","2009/10","2010/11","2011/12","2012/13","2013/14","2014/15","2015/16","2016/17","2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25","2025/26","2026/27"]
[null,null,null,null,null,null,"Summer maxima",null,null,null,null,null,null,null,null,null,{"$f":"Q75","v":93.211616516113281},84.1593017578125,81.207656860351563,90.857437133789063,0,98.057952880859375,99.94598388671875,90.769294738769531,97.419708251953125,89.863357543945313,{"$f":"AA75","v":86.503082275390597}]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,{"$f":"R76+H97-SUM(H125,H135)","v":82.510462541675494},{"$f":"S76+I97-SUM(I125,I135)","v":81.650275331536164},{"$f":"T76+J97-SUM(J125,J135)","v":83.760976087356283},88.456252421647065,88.87570184693827,90.695994931958779,90.227198197714216,88.191383057436411,87.497871175804036,90.051189912063194,{"$f":"AB76+R97-SUM(R125,R135)+S161","v":63.563881904811794},{"$f":"AC76+S97-SUM(S125,S135)+T161","v":71.078710013269927},74.977184189951657,78.286335373584151,81.340486785013866,84.29153266347582,85.562772898993202,87.13014894066535,87.680426141635209,89.057803974624335,90.702211044043253,88.995419618527293]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,{"$f":"R77+H98-SUM(H126,H136)","v":86.1953518803831},85.261951603844039,87.460707486893938,92.591305294502206,92.827979662980056,94.116049775051252,94.016591889204932,91.773253234926699,91.541113455666604,93.952569916950509,{"$f":"AB77+R98-SUM(R126,R136)+S162","v":70.173168232193177},77.040352506690766,80.931132910576821,84.461334517977221,88.035229232413698,91.409801110994991,93.469167538443159,95.829836022249793,97.229562012531417,99.432990553638447,101.72646998097314,{"$f":"AM77+AC98-SUM(AC126,AC136)+AD162","v":101.15838348340732}]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,90.669765630099732,89.769461614292894,91.095644812547903,96.607409790880524,97.121170525340546,98.580807991779466,98.652182893087044,96.016174220496012,96.054592495320833,98.491577032893019,77.073746700731903,83.914312272081901,87.046998458721134,91.155057144447312,95.685297059778378,98.877271526972336,103.16719991951892,106.77291241430913,111.48492217457971,113.22868671522654,120.48618751396822,121.0377270287978]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026]
[null,null,null,null,null,null,"Winter maxima",null,null,null,null,null,null,null,null,null,{"$f":"Q81","v":79.000923156738281},69.195327758789063,65.924087524414062,72.3125,75.087715148925781,78.984230041503906,81.162879943847656,82.495582580566406,78.351028442382812,73.091361999511719,{"$f":"AA81","v":90.973533630370994}]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,{"$f":"R82+H105-SUM(H126,H135)","v":67.995542699118474},66.964115427011592,70.654187625330778,73.737807402256436,75.964998533462762,76.64977197715325,76.908916096829628,77.501421484361046,78.393367334616187,76.744695188036928,{"$f":"AB82+R105-SUM(R126,R135)+S168","v":49.807731323257528},{"$f":"AC82+S105-SUM(S126,S135)+T168","v":54.227739588390371},58.87674716504219,61.46409209008727,64.00208955889218,66.700092321641549,69.10898436522443,70.33745695728922,70.547444310567755,71.434179606413409,72.249560675296124,70.847358000153164]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,71.038068617686008,70.036758695250384,73.966902244583395,76.933324314246079,79.361585359571492,80.04580844729108,80.674859558893843,80.943552526004638,81.732196317582847,80.159985148977299,{"$f":"AB83+R106-SUM(R127,R136)+S169","v":53.173634611910828},57.860837541597128,62.544437346879434,65.339171131731945,68.148179310718618,70.962905802857634,73.558838750954621,74.530969029180426,75.142830473883933,75.692212904044823,76.361711080339887,75.473194929871639]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,74.203830614694908,73.274963746314299,77.145896753258725,80.339850628393634,82.923282346027349,83.443885416652108,83.988102596160232,84.823021236621884,85.440781994352378,83.577188563753026,56.620709546470493,61.216993164239604,66.077417014828143,69.18477590862318,72.053060997014725,75.185727997887199,77.92560470139253,78.771057478303675,79.381803664505938,80.137638998341103,81.294439570886539,80.278797938534709]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026]
[null,null,null,null,null,null,"Annual maxima",null,null,null,null,null,null,null,null,null,{"$f":"MAX(Q75,Q81)","v":93.211616516113281},84.1593017578125,81.207656860351563,90.857437133789063,75.087715148925781,98.057952880859375,99.94598388671875,90.769294738769531,97.419708251953125,89.863357543945313,90.973533630370994]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,{"$f":"R88+H113-SUM(H126,H135)","v":82.510462541675494},81.650275331536164,83.760976087356283,88.456252421647065,88.87570184693827,90.695994931958779,90.227198197714216,88.191383057436411,87.508161739154261,90.051189912063194,{"$f":"AB88+R113-SUM(R126,R135)+S175","v":63.563881904811794},{"$f":"AC88+S113-SUM(S126,S135)+T175","v":71.078710013269927},74.977184189951657,78.286335373584151,81.340486785013866,84.29153266347582,85.642771754135708,87.13014894066535,87.791664007864412,89.057803974624335,90.758198366868214,89.019813912575174]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,86.1953518803831,85.261951603844039,87.460707486893938,92.591305294502206,92.827979662980056,94.116049775051252,94.016591889204932,91.773253234926699,91.541113455666604,93.952569916950509,{"$f":"AB89+R114-SUM(R127,R136)+S176","v":70.173168232193177},77.040352506690766,80.931132910576821,84.461334517977221,88.035229232413698,91.409801110994991,93.469167538443159,95.829836022249793,97.229562012531417,99.432990553638447,101.72646998097314,101.15838348340732]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,90.669765630099732,89.769461614292894,91.095644812547903,96.607409790880524,97.121170525340546,98.580807991779466,98.652182893087044,96.016174220496012,96.054592495320833,98.491577032893019,77.073746700731903,83.914312272081901,87.046998458721134,91.155057144447312,95.685297059778378,98.877271526972336,{"$f":"AH90+X115-SUM(X128,X137)+Y177","v":103.16719991951892},106.77291241430913,111.48492217457971,113.22868671522654,120.48618751396822,121.0377270287978]
[]
[null,null,null,null,null,null,"Summer industrial adjustments (MW)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Summer industrial adjustments"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2013/14","2014/15","2015/16","2016/17","2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25","2025/26","2026/27",null,"Peak industrial load",null,{"$f":"CHOOSE($D$3,'Industrial adjustments'!C4,'Industrial adjustments'!C5,'Industrial adjustments'!C6,'Industrial adjustments'!C7,'Industrial adjustments'!C8,'Industrial adjustments'!C9,'Industrial adjustments'!C10,'Industrial adjustments'!C11,'Industrial adjustments'!C12,'Industrial adjustments'!C13,'Industrial adjustments'!C14,'Industrial adjustments'!C15,'Industrial adjustments'!C16,'Industrial adjustments'!C17,'Industrial adjustments'!C18,'Industrial adjustments'!C19,'Industrial adjustments'!C20,'Industrial adjustments'!C21,'Industrial adjustments'!C22,'Industrial adjustments'!C23,'Industrial adjustments'!C24,'Industrial adjustments'!C25,'Industrial adjustments'!C26,'Industrial adjustments'!C27,'Industrial adjustments'!C28,'Industrial adjustments'!C29,'Industrial adjustments'!C30,'Industrial adjustments'!C31)","v":0}]
[null,null,null,null,null,null,"Peak industrial load",null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AH$159","v":0},0,0,0,0,0,0,0,0,0,{"$f":"$AH$159","v":0},0,null,"Proportion of MD",null,{"$f":"AH159/AA75","v":0}]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,null,{"$f":"-AB76*$AH$160+S$160","v":0},0,0,0,0,0,0,0,0,0,{"$f":"-AL76*$AH$160+AC$160","v":0},0]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,null,null,"Winter industrial adjustments (MW)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Winter industrial adjustments"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,null,"Peak industrial load",null,{"$f":"CHOOSE($D$3,'Industrial adjustments'!C36,'Industrial adjustments'!C37,'Industrial adjustments'!C38,'Industrial adjustments'!C39,'Industrial adjustments'!C40,'Industrial adjustments'!C41,'Industrial adjustments'!C42,'Industrial adjustments'!C43,'Industrial adjustments'!C44,'Industrial adjustments'!C45,'Industrial adjustments'!C46,'Industrial adjustments'!C47,'Industrial adjustments'!C48,'Industrial adjustments'!C49,'Industrial adjustments'!C50,'Industrial adjustments'!C51,'Industrial adjustments'!C52,'Industrial adjustments'!C53,'Industrial adjustments'!C54,'Industrial adjustments'!C55,'Industrial adjustments'!C56,'Industrial adjustments'!C57,'Industrial adjustments'!C58,'Industrial adjustments'!C59,'Industrial adjustments'!C60,'Industrial adjustments'!C61,'Industrial adjustments'!C62,'Industrial adjustments'!C63)","v":0}]
[null,null,null,null,null,null,"Peak industrial load",null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AH$166","v":0},0,0,0,0,0,0,0,0,0,{"$f":"$AH$166","v":0},0,null,"Maximum demand",null,{"$f":"AH166/Z81","v":0}]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,null,{"$f":"-AB82*$AH$167+S$167","v":0},0,0,0,0,0,0,0,0,0,{"$f":"-AL82*$AH$167+AC$167","v":0},0]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,null,null,"Annual industrial adjustments (MW)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026]
[null,null,null,null,null,null,"Peak industrial load",null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AH$159","v":0},0,0,0,0,0,0,0,0,0,{"$f":"$AH$159","v":0},0]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,null,{"$f":"-$AH$160*AB88+S$174","v":0},0,0,0,0,0,0,0,0,0,{"$f":"-$AH$160*AL88+AC$174","v":0},0]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,null,null,"Original Pre Adjustment B4 cap"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026]
[null,null,null,null,null,null,"Average energy use",null,null,null,null,null,null,null,null,null,52.821768283843994,51.101543267567955,50.344586054484047,51.793963750203453,55.482543150583901,57.992642879486084,58.282247702280678,59.84788386027018,55.44572925567627,53.602045853932701,53.576050440470375]
[null,null,null,null,null,null,"Forecast average energy use",null,null,null,null,null,null,null,null,null,null,50.25136797261095,50.82630063979903,52.988126153011116,56.247731037518747,56.247731037518747,56.657454566931087,56.945506788103444,57.815832150896917,56.665410278442046,57.040048724045228,54.826042245890669,60.679667660504329,65.465235639836067,69.345954801129039,72.852479850429972,75.897271468767386,78.103284236697036,79.570093430994433,81.099095453944798,82.735932407567716,84.260860043523238,85.671611983182117]
[null,null,null,null,null,null,"Low forecast",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA182","v":57.040048724045228},54.393104691949524,59.66887141026978,63.938218468218743,67.166648248972649,69.508196500372065,70.860119517531459,71.336088155841779,71.436167299942753,71.771401860992839,72.339293038414027,73.009461355207748,73.721823612980117]
[null,null,null,null,null,null,"High forecast",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA183","v":57.040048724045228},55.207776433629029,62.249564196952441,69.340450978313413,75.48711918805607,80.904273017081934,85.581489742744608,89.356415610412668,92.324770803934257,95.006552644329034,97.488589568543929,99.607091290923492,101.34003739101807]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2004/05","2005/06","2006/07","2007/08","2008/09","2009/10","2010/11","2011/12","2012/13","2013/14","2014/15","2015/16","2016/17","2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25","2025/26","2026/27"]
[null,null,null,null,null,null,"Summer maxima",null,null,null,null,null,null,null,null,null,93.211616516113281,84.1593017578125,81.207656860351563,90.857437133789063,null,98.057952880859375,99.94598388671875,90.769294738769531,97.419708251953125,89.863357543945313,86.503082275390597]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,82.510462541675494,81.650275331536164,83.760976087356283,88.456252421647065,88.87570184693827,90.695994931958779,90.227198197714216,88.191383057436411,87.497871175804036,90.051189912063194,88.829596319474589,96.679091250147096,102.75114583671193,108.59891583970402,114.06743085340324,118.20477631078597,120.53996979955552,123.3367695573604,125.21286407550362,128.1624758743674,131.58741851875936,132.85558519507865]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,86.1953518803831,85.261951603844039,87.460707486893938,92.591305294502206,92.827979662980056,94.116049775051252,94.016591889204932,91.773253234926699,91.541113455666604,93.952569916950509,95.438882646855973,102.85699405581401,109.04042082622395,115.2266401710731,121.34340857918588,125.94105042098815,129.13279495151158,132.79176053337204,135.5910526978453,139.43843264833785,143.56879989355977,146.07453347511856]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,90.669765630099732,89.769461614292894,91.095644812547903,96.607409790880524,97.121170525340546,98.580807991779466,98.652182893087044,96.016174220496012,96.054592495320833,98.491577032893019,102.33946111539468,109.98030870735791,115.50073179563445,122.41111862710243,129.65765271179629,134.05684409662004,139.67280722876237,144.68491112217262,151.08405841494454,154.43186649169138,163.9572297673721,167.67979491361041]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026]
[null,null,null,null,null,null,"Winter maxima",null,null,null,null,null,null,null,null,null,79.000923156738281,69.195327758789063,65.924087524414062,72.3125,75.087715148925781,78.984230041503906,81.162879943847656,82.495582580566406,78.351028442382812,73.091361999511719,90.973533630370994]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,67.995542699118474,66.964115427011592,70.654187625330778,73.737807402256436,75.964998533462762,76.64977197715325,76.908916096829628,77.501421484361046,78.393367334616187,76.744695188036928,75.073445737920309,82.591588581031118,89.306157446147992,94.222617877857687,98.926057163658911,103.46643493150836,107.19594424962257,109.73177464945043,111.3046240302953,113.82781848881599,116.46333738816831,118.13323429670103]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,71.038068617686008,70.036758695250384,73.966902244583395,76.933324314246079,79.361585359571492,80.04580844729108,80.674859558893843,80.943552526004638,81.732196317582847,80.159985148977299,78.439349026573609,86.441326918780049,93.341367457435098,98.55081244620024,103.60730617430295,108.30415543159776,112.24593104334888,114.49084736209772,116.5197698362431,118.66011412285773,121.13007554164153,123.38293763079709]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,74.203830614694908,73.274963746314299,77.145896753258725,80.339850628393634,82.923282346027349,83.443885416652108,83.988102596160232,84.823021236621884,85.440781994352378,83.577188563753026,81.886423961133275,89.997608949803805,97.228368326913966,102.84608630473514,108.01621302987768,113.09649119555878,117.20162362774488,119.3027780043608,121.33043480996633,123.70507540084316,126.72805955976585,128.83665130903864]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026]
[null,null,null,null,null,null,"Annual maxima",null,null,null,null,null,null,null,null,null,{"$f":"MAX(Q187,Q193)","v":93.211616516113281},84.1593017578125,81.207656860351563,90.857437133789063,null,{"$f":"MAX(V187,V193)","v":98.057952880859375},99.94598388671875,90.769294738769531,97.419708251953125,89.863357543945313,{"$f":"MAX(AA187,AA193)","v":90.973533630370994}]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,82.510462541675494,81.650275331536164,83.760976087356283,88.456252421647065,88.87570184693827,90.695994931958779,90.227198197714216,88.191383057436411,87.508161739154261,90.051189912063194,88.829596319474589,96.679091250147096,102.75114583671193,108.59891583970402,114.06743085340324,118.20477631078597,120.62691412828487,123.3367695573604,125.33375957571239,128.1624758743674,131.64826664204435,132.8820973934975]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,86.1953518803831,85.261951603844039,87.460707486893938,92.591305294502206,92.827979662980056,94.116049775051252,94.016591889204932,91.773253234926699,91.541113455666604,93.952569916950509,95.438882646855973,102.85699405581401,109.04042082622395,115.2266401710731,121.34340857918588,125.94105042098815,129.13279495151158,132.79176053337204,135.5910526978453,139.43843264833785,143.56879989355977,146.07453347511856]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,90.669765630099732,89.769461614292894,91.095644812547903,96.607409790880524,97.121170525340546,98.580807991779466,98.652182893087044,96.016174220496012,96.054592495320833,98.491577032893019,102.33946111539468,109.98030870735791,115.50073179563445,122.41111862710243,129.65765271179629,134.05684409662004,139.67280722876237,144.68491112217262,151.08405841494454,154.43186649169138,163.9572297673721,167.67979491361041]
[]
[null,null,null,null,null,null,"Original Pre Adjustment growth p.a. B4 cap"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026]
[null,null,null,null,null,null,"Average energy use"]
[null,null,null,null,null,null,"Forecast average energy use",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB182/AA182","v":0.96118505282374966},{"$f":"AC182/AB182","v":1.1067672437189719},1.0788660875024305,1.0592790833694261,1.0505656755229196,1.0417939324040655,1.0290657717364378,1.0187803779140983,1.0192157877039112,1.0201831715194956,1.0184312618662896,1.0167426719704757]
[null,null,null,null,null,null,"Low forecast",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB183/AA183","v":0.95359498998850112},1.0969932999448935,1.0715506587780737,1.0504929580163176,1.0348617701261464,1.0194498359218995,1.0067170171536695,1.0014029244760707,1.0046927848136438,1.007912499445407,1.0092642364701829,1.0097571224954882]
[null,null,null,null,null,null,"High forecast",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.9678774417027487,1.1275506498942061,1.1139106252844759,1.0886447682848941,1.0717626250318344,1.0578117391237807,1.0441091394764845,1.0332192733251901,1.0290472623656977,1.0261249024949548,1.0217307659466142,1.0173978185451993]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2004/05","2005/06","2006/07","2007/08","2008/09","2009/10","2010/11","2011/12","2012/13","2013/14","2014/15","2015/16","2016/17","2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25","2025/26","2026/27"]
[null,null,null,null,null,null,"Summer maxima"]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB188/AA188","v":0.98643445362819171},{"$f":"AC188/AB188","v":1.0883657615919125},1.0628062852892775,1.0569119687705004,1.0503551529167285,1.0362710497328544,1.0197554917969627,1.0232022603162723,1.0152111533719934,1.0235567792546072,1.026723443199937,1.0096374462740789]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB189/AA189","v":1.0158198198433452},1.0777263019350993,1.0601167361264181,1.0567332673331116,1.0530846720778408,1.0378895062833344,1.0253431626928176,1.0283349058094373,1.0210803151733934,1.0283748807457536,1.0296214405653759,1.0174531902712602]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.0390681538302162,1.0746617923202435,1.0501946498710566,1.0598298099417685,1.0591983323571184,1.0339292844873746,1.0418924014658639,1.0358846076974826,1.0442281592678897,1.0221585792165595,1.0616800372363122,1.0227044891617161]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026]
[null,null,null,null,null,null,"Winter maxima"]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB194/AA194","v":0.9782232576985056},{"$f":"AC194/AB194","v":1.1001438360689675},1.0812984588440162,1.0550517519990079,1.0499183677097401,1.0458966818048561,1.0360455960484483,1.0236560293169561,1.0143335819170838,1.022669268958978,1.0231535571386821,1.0143383913425648]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB195/AA195","v":0.97853497453616178},1.1020148432070176,1.0798233991148505,1.0558106778448551,1.05130849358409,1.0453331857638795,1.0363954235739425,1.0199999794904091,1.0177212634974091,1.0183689367874882,1.0208154310068036,1.0185987012645845]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.97977002299700444,1.0990540873114747,1.0803439053713428,1.0577785894640599,1.0502705247317174,1.0470325520880452,1.0362976109054327,1.017927690006152,1.0169958892787174,1.0195716812075726,1.0244370261214204,1.0166387125045371]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026]
[null,null,null,null,null,null,"Annual maxima"]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB200/AA200","v":0.98643445362819171},{"$f":"AC200/AB200","v":1.0883657615919125},1.0628062852892775,1.0569119687705004,1.0503551529167285,1.0362710497328544,1.0204910316917362,1.0224647662477184,1.0161913598476668,1.0225694681802489,1.0271982165130293,1.0093721762004506]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB201/AA201","v":1.0158198198433452},1.0777263019350993,1.0601167361264181,1.0567332673331116,1.0530846720778408,1.0378895062833344,1.0253431626928176,1.0283349058094373,1.0210803151733934,1.0283748807457536,1.0296214405653759,1.0174531902712602]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.0390681538302162,1.0746617923202435,1.0501946498710566,1.0598298099417685,1.0591983323571184,1.0339292844873746,1.0418924014658639,1.0358846076974826,1.0442281592678897,1.0221585792165595,1.0616800372363122,1.0227044891617161]
[]
[null,null,null,null,null,null,"Original Pre Adjustment 90% & 10% ration to 50% PoE B4 cap"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026]
[null,null,null,null,null,null,"Average energy use"]
[null,null,null,null,null,null,"Forecast average energy use"]
[null,null,null,null,null,null,"Low forecast",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB183/AB182","v":0.99210343230686882},{"$f":"AC183/AC182","v":0.98334209317213406},0.97667438058241518,0.96857341486743931,0.95409513366018706,0.93363197577782786,0.91335580639161307,0.89777659192890524,0.88498399962735652,0.87433949111809695,0.86646945352202898,0.86051635899476453]
[null,null,null,null,null,null,"High forecast",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB184/AB182","v":1.0069626435194121},{"$f":"AC184/AC182","v":1.0258718710397607},1.0591950109184247,1.0885583651496142,1.1105218817970606,1.1275963955827106,1.1440801303516546,1.1602948648539801,1.1714872047898748,1.1783101577716288,1.1821276360041124,1.182889349752305]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2004/05","2005/06","2006/07","2007/08","2008/09","2009/10","2010/11","2011/12","2012/13","2013/14","2014/15","2015/16","2016/17","2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25","2025/26","2026/27"]
[null,null,null,null,null,null,"Summer maxima"]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB188/AB189","v":0.93074849428154838},{"$f":"AC188/AC189","v":0.93993696916405545},0.9423216185167228,0.94248097209526271,0.94003812970990919,0.93857225992365612,0.93345745242188394,0.92879836114805103,0.92345963530891151,0.91913307859384585,0.91654606443960485,0.90950545611503497]
[null,null,null,null,null,null,"Forecast - 50% PoE"]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB190/AB189","v":1.0723036384873901},{"$f":"AC190/AC189","v":1.0692545481902622},1.0592469372408806,1.0623508456496065,1.0685183004990726,1.0644412099827889,1.081621498870279,1.0895624136695718,1.1142627438082089,1.1075272689070366,1.1420115644132156,1.1479057363696592]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026]
[null,null,null,null,null,null,"Winter maxima"]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB194/AB195","v":0.95708909711230516},{"$f":"AC194/AC195","v":0.95546414573938543},0.95676932831386663,0.95608159424656847,0.95481738514879855,0.95533208785193113,0.95500962264925204,0.95843272346831465,0.95524239523235266,0.95927615888656148,0.96147333242709887,0.95745195052978138]
[null,null,null,null,null,null,"Forecast - 50% PoE"]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB196/AB195","v":1.0439457361303683},{"$f":"AC196/AC195","v":1.0411409930618629},1.0416428532745825,1.0435843576721371,1.0425540149471451,1.0442488632579545,1.0441503093994751,1.0420289547429453,1.0412862553752393,1.0425160662896549,1.0462146497729201,1.0442015223738705]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026]
[null,null,null,null,null,null,"Annual maxima"]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB200/AB201","v":0.93074849428154838},{"$f":"AC200/AC201","v":0.93993696916405545},0.9423216185167228,0.94248097209526271,0.94003812970990919,0.93857225992365612,0.93413074636523885,0.92879836114805103,0.92435125387668071,0.91913307859384585,0.91696988997363515,0.90968695385997467]
[null,null,null,null,null,null,"Forecast - 50% PoE"]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB202/AB201","v":1.0723036384873901},{"$f":"AC202/AC201","v":1.0692545481902622},1.0592469372408806,1.0623508456496065,1.0685183004990726,1.0644412099827889,1.081621498870279,1.0895624136695718,1.1142627438082089,1.1075272689070366,1.1420115644132156,1.1479057363696592]

{"sheet":"WMTS66","index":27,"n_rows":252,"n_cols":39,"rows_kept":252,"cut":false,"hidden":false,"merged":[]}
["Terminal station:",null,"WMTS 66kV",null,null,null,"AVERAGE DEMAND",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MAXIMUM DEMAND"]
[null,"Which terminal station?"]
[null,null,"RCTS 22kV",18]
[null,null,"RCTS 66kV"]
[null,null,"WETS 66kV"]
[null,null,"KGTS 22kV"]
[null,null,"KGTS 66kV"]
[null,null,"HOTS 66kV"]
[null,null,"BETS 22kV"]
[null,null,"BETS 66kV"]
[null,null,"SHTS/GNTS"]
[null,null,"HYTS/TGTS/APD"]
[null,null,"BATS/ELTS"]
[null,null,"MLTS/GTS/PTH"]
[null,null,"ATS West"]
[null,null,"ATS-BLTS"]
[null,null,"BLTS 22kV"]
[null,null,"KTS East"]
[null,null,"KTS West"]
[null,null,"WMTS 66kV"]
[null,null,"WMTS 22kV"]
[null,null,"BTS 22kV"]
[null,null,"FBTS 66kV"]
[null,null,"RTS 66kV Bus 1&2"]
[null,null,"RTS 66kV Bus 3&4"]
[null,null,"RTS 22kV"]
[null,null,"SVTS 66kV"]
[null,null,"TSTS 66kV"]
[null,null,"Total Powercor"]
[null,null,"Total Citipower"]
[]
[]
["Scenarios"]
[null,"Population","Low",2]
[null,null,"Medium"]
[null,null,"High"]
[]
[null,"Electricity Prices","Low",2]
[null,null,"Medium"]
[null,null,"High"]
[]
[null,"Income","Low",2]
[null,null,"Medium",null,null,null,"SUMMER MAXIMUM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WINTER MAXIMUM"]
[null,null,"High"]
[]
["Technology adjustments"]
[null,"Adjust for solar?","Include",1]
[null,null,"Exclude"]
[]
[]
[null,"Adjust for efficiency?","Include",2]
[null,null,"Exclude"]
[]
[]
[null,"Adjust for battery storage?","Include",2]
[null,null,"Exclude"]
[]
[]
[null,"Adjust for EV?","Include",2]
[null,null,"Exclude"]
[]
[]
[null,"Adjust for microgeneration?","Include",2]
[null,null,"Exclude"]
[]
[null,null,null,null,null,null,"Number of simulations",null,null,null,null,null,null,null,null,null,1000,null,null,null,null,null,null,null,null,null,null,"Starting Point adjust.",null,{"$f":"Summary!$F$172","v":1}]
["Parameter selection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Growth Cap",{"$f":"Summary!$G$172","v":0.04},{"$f":"AC67+1","v":1.04}]
[null,"Model elasticities","Terminal station estimate",2,null,null,null,null,null,null,null,null,null,null,null,null,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026]
[null,null,"AEMO income elasticity",null,null,null,"Average energy use",null,null,null,null,null,null,null,null,null,null,null,176.85475826263428,182.89963467915854,182.06734498341879,180.77877267201742,180.87722746531168,175.82201703389487,178.69357204437256,null,172.28089046478271]
[null,null,null,null,null,null,"Forecast average energy use",null,null,null,null,null,null,null,null,null,null,null,174.97376658766441,179.76055438648211,183.16739451617045,183.16739451617045,178.92227399673925,178.88266874394799,177.18666596577236,176.76057342091701,179.80114042556167,{"$f":"AD$66*IF(AB207>$AD$67,$AD$67*AA70,AB207*AA70)","v":186.60159929693074},{"$f":"IF(AC207>$AD$67,$AD$67*AB70,AC207*AB70)","v":191.67925434316138},196.20058418393458,199.91833402575381,203.62334273959792,206.99494867766063,208.46697896664537,209.90033501092674,213.25375549219103,216.09154332319559,218.5917354357405,221.33399602324886]
[null,null,null,null,null,null,"Low forecast",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA70","v":179.80114042556167},{"$f":"AB70*AB233","v":186.0389901073593},{"$f":"AC70*AC233","v":190.54867414509297},{"$f":"AD70*AD233","v":194.74428935902469},{"$f":"AE70*AE233","v":197.07785938348519},198.07323513466682,198.09206356469795,197.35939507370296,197.54408116614164,199.19968446568839,200.77549603558546,202.41917949819029,204.26281651530513]
[null,null,null,null,null,null,"High forecast",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA71","v":179.80114042556167},{"$f":"AB70*AB234","v":186.71496488925436},{"$f":"AC70*AC234","v":195.97351708009589},{"$f":"AD70*AD234","v":205.53564505866976},{"$f":"AE70*AE234","v":210.8250700305214},216.16719674701048,220.95381450339832,224.51962301727383,227.7443141057318,231.75192917810458,235.27369594338148,238.12057936659818,240.92242636083617]
["Average demand model used"]
[null,"Long run model only",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2004/05","2005/06","2006/07","2007/08","2008/09","2009/10","2010/11","2011/12","2012/13","2013/14","2014/15","2015/16","2016/17","2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25","2025/26","2026/27"]
[null,null,null,null,null,null,"Summer maxima",null,null,null,null,null,null,null,null,null,null,329.06155395507812,371.39633178710937,378.98162841796875,403.52749633789062,378.13223266601562,360.97589111328125,357.98699951171875,357.84271240234375,null,313.37765502929602]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,null,354.90121682844745,357.43077975567633,356.86138607930855,360.53128529359253,340.38272494917345,353.4322112251362,348.29617270342533,349.90781700052764,351.78417791357225,{"$f":"AB77*AB238","v":367.51736871108335},{"$f":"AC77*AC238","v":379.82556923689447},387.30077061843934,395.19109534240783,405.34361688226011,413.96958935383691,413.53670035526795,423.45295131856949,433.118626772227,436.58266554376257,448.6661589626957,455.75745496264403]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,null,373.38275292926835,375.66041189143294,374.81717129334578,376.50024294447576,355.44680191294589,369.84637993196014,366.89743398642418,370.94074982772042,374.63668754567664,{"$f":"AD$66*IF(AB214>$AD$67,$AD$67*AA77,AB214*AA77)","v":389.62215504750372},{"$f":"IF(AC214>$AD$67,$AD$67*AB77,AC214*AB77)","v":403.00334239272689},410.07190918977972,421.50673732314016,430.22201267749449,438.25497863894418,438.93073197324401,449.92541728237904,463.15758173330045,468.15461189645976,480.39401685823861,488.66377782601739]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,null,390.39061992296848,393.46947580989638,393.73578558528976,393.12400273928614,370.79887044745885,387.24976010549119,383.62554497971314,390.49757456073826,395.76812277650754,{"$f":"AB77*AB240","v":412.68003207557319},{"$f":"AC77*AC240","v":426.69225922103021},433.63612968895922,448.82077205817922,458.62129389534886,465.62676948618031,467.00497557211941,477.1494667443485,495.34543185987917,502.64217804734295,517.74565231973486,531.4049653026251]
["Climatic adjustments"]
[null,"Temperature","Stable",2,null,null,null,null,null,null,null,null,null,null,null,null,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026]
[null,null,"CSIRO trends",null,null,null,"Winter maxima",null,null,null,null,null,null,null,null,null,null,null,260.41375732421875,280.23675537109375,280.77801513671875,272.391357421875,271.399658203125,263.16973876953125,266.6763916015625,null,238.84213256835898]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,null,257.50978492849777,270.90910523031539,277.5797379256777,269.87904644504175,266.43165007026312,266.40090718973704,266.07800051656443,255.73856929713367,265.54098787692033,{"$f":"AB83*AB244","v":272.60136895121605},{"$f":"AC83*AC244","v":279.15562187097277},287.26627093932757,291.47675531153976,296.57726453814013,301.26307671053792,306.21412895460765,304.45618677281283,308.71914521798692,313.48593713258515,316.18177654544263,320.19467034456483]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,null,261.50653119704197,274.98652535010763,281.81274682669778,274.57860126531415,270.52868602642883,270.256162429271,270.32364776867257,259.77956269599946,269.46505986782762,{"$f":"AD$66*IF(AB220>$AD$67,$AD$67*AA83,AB220*AA83)","v":276.99972660997719},{"$f":"IF(AC220>$AD$67,$AD$67*AB83,AC220*AB83)","v":283.6469412851477},291.80250046665185,296.37436228617025,301.42958675733979,306.57776596362737,310.98182357317017,309.18689596157901,313.60283970415838,318.65012582395678,321.39598694705387,325.43771154796036]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,null,268.66785916093971,282.62559578823368,289.07630988958726,282.78658023465238,277.5498317299888,278.72104129888481,278.69834109297028,266.46093770967428,276.67366892564883,{"$f":"AB83*AB246","v":285.00909456874075},{"$f":"AC83*AC246","v":292.04439167699962},299.75077358693341,304.45223871867665,309.68211805236336,314.84845698945958,322.76487889085001,318.67347132286449,321.74376178171093,327.59443938250746,330.4559664799994,333.8288949055775]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026]
[null,null,null,null,null,null,"Annual maxima",null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(S75,S81)","v":371.39633178710937},378.98162841796875,403.52749633789062,378.13223266601562,360.97589111328125,357.98699951171875,357.84271240234375,null,{"$f":"MAX(AA75,AA81)","v":313.37765502929602}]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,null,354.90121682844745,357.43077975567633,356.86138607930855,360.53128529359253,340.38272494917345,353.4322112251362,348.29617270342533,349.90781700052764,351.78417791357225,{"$f":"AB89*AB250","v":367.51736871108335},{"$f":"AC89*AC250","v":379.82556923689447},387.30077061843934,395.19109534240783,405.34361688226011,413.96958935383691,413.53670035526795,423.45295131856949,433.118626772227,436.58266554376257,448.6661589626957,455.75745496264403]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,null,373.38275292926835,375.66041189143294,374.81717129334578,376.50024294447576,355.44680191294589,369.84637993196014,366.89743398642418,370.94074982772042,374.63668754567664,{"$f":"AD$66*IF(AB226>$AD$67,$AD$67*AA89,AB226*AA89)","v":389.62215504750372},{"$f":"IF(AC226>$AD$67,$AD$67*AB89,AC226*AB89)","v":403.00334239272689},410.07190918977972,421.50673732314016,430.22201267749449,438.25497863894418,438.93073197324401,449.92541728237904,463.15758173330045,468.15461189645976,480.39401685823861,488.66377782601739]
["Time of use tariffs",null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,null,390.39061992296848,393.46947580989638,393.73578558528976,393.12400273928614,370.79887044745885,387.24976010549119,383.62554497971314,390.49757456073826,395.76812277650754,{"$f":"AB89*AB252","v":412.68003207557319},{"$f":"AC89*AC252","v":426.69225922103021},433.63612968895922,448.82077205817922,458.62129389534886,465.62676948618031,467.00497557211941,477.1494667443485,495.34543185987917,502.64217804734295,517.74565231973486,531.4049653026251]
[null,"Current",0.23968185526172561]
[null,"Residential demand on time of use tariffs by 2025",0.5]
[null,null,null,null,null,null,"Summer block load adjustments"]
[null,"CDD critical temperature",18.5,null,null,null,null,null,null,null,null,null,null,null,null,null,"2014/15","2015/16","2016/17","2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25","2025/26","2026/27"]
[null,"HDD critical temperature",16.5,null,null,null,"Average energy use"]
[null,null,null,null,null,null,"Maximum demand",null,null,null,null,null,null,null,null,null,{"$f":"INDEX('Block Loads'!B$3:B$30,WMTS66!$D$3)","v":0},{"$f":"INDEX('Block Loads'!C$3:C$30,WMTS66!$D$3)","v":19},{"$f":"INDEX('Block Loads'!D$3:D$30,WMTS66!$D$3)","v":25.3},{"$f":"INDEX('Block Loads'!E$3:E$30,WMTS66!$D$3)","v":47.8},{"$f":"INDEX('Block Loads'!F$3:F$30,WMTS66!$D$3)","v":47.8},{"$f":"INDEX('Block Loads'!G$3:G$30,WMTS66!$D$3)","v":47.8},{"$f":"INDEX('Block Loads'!H$3:H$30,WMTS66!$D$3)","v":47.8},{"$f":"INDEX('Block Loads'!I$3:I$30,WMTS66!$D$3)","v":47.8},{"$f":"INDEX('Block Loads'!J$3:J$30,WMTS66!$D$3)","v":47.8},{"$f":"INDEX('Block Loads'!K$3:K$30,WMTS66!$D$3)","v":47.8},{"$f":"INDEX('Block Loads'!L$3:L$30,WMTS66!$D$3)","v":47.8},{"$f":"INDEX('Block Loads'!M$3:M$30,WMTS66!$D$3)","v":47.8},{"$f":"INDEX('Block Loads'!N$3:N$30,WMTS66!$D$3)","v":47.8}]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,{"$f":"Q96","v":0},{"$f":"R96","v":19},25.3,47.8,47.8,47.8,47.8,47.8,47.8,47.8,47.8,47.8,47.8]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,{"$f":"Q97","v":0},19,25.3,47.8,47.8,47.8,47.8,47.8,47.8,47.8,47.8,47.8,47.8]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,0,19,25.3,47.8,47.8,47.8,47.8,47.8,47.8,47.8,47.8,47.8,47.8]
[]
[null,null,null,null,null,null,"Winter block load adjustments"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026]
[null,null,null,null,null,null,"Average energy use"]
[null,null,null,null,null,null,"Maximum demand",null,null,null,null,null,null,null,null,null,{"$f":"INDEX('Block Loads'!P$3:P$30,WMTS66!$D$3)","v":0},{"$f":"INDEX('Block Loads'!Q$3:Q$30,WMTS66!$D$3)","v":19},{"$f":"INDEX('Block Loads'!R$3:R$30,WMTS66!$D$3)","v":21.4},{"$f":"INDEX('Block Loads'!S$3:S$30,WMTS66!$D$3)","v":27.299999999999997},{"$f":"INDEX('Block Loads'!T$3:T$30,WMTS66!$D$3)","v":47.699999999999996},{"$f":"INDEX('Block Loads'!U$3:U$30,WMTS66!$D$3)","v":47.699999999999996},{"$f":"INDEX('Block Loads'!V$3:V$30,WMTS66!$D$3)","v":47.699999999999996},{"$f":"INDEX('Block Loads'!W$3:W$30,WMTS66!$D$3)","v":47.699999999999996},{"$f":"INDEX('Block Loads'!X$3:X$30,WMTS66!$D$3)","v":47.699999999999996},{"$f":"INDEX('Block Loads'!Y$3:Y$30,WMTS66!$D$3)","v":47.699999999999996},{"$f":"INDEX('Block Loads'!Z$3:Z$30,WMTS66!$D$3)","v":47.699999999999996},{"$f":"INDEX('Block Loads'!AA$3:AA$30,WMTS66!$D$3)","v":47.699999999999996},{"$f":"INDEX('Block Loads'!AB$3:AB$30,WMTS66!$D$3)","v":47.699999999999996}]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,{"$f":"Q104","v":0},{"$f":"R104","v":19},21.4,27.299999999999997,47.699999999999996,47.699999999999996,47.699999999999996,47.699999999999996,47.699999999999996,47.699999999999996,47.699999999999996,47.699999999999996,47.699999999999996]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,{"$f":"Q105","v":0},19,21.4,27.299999999999997,47.699999999999996,47.699999999999996,47.699999999999996,47.699999999999996,47.699999999999996,47.699999999999996,47.699999999999996,47.699999999999996,47.699999999999996]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,0,19,21.4,27.299999999999997,47.699999999999996,47.699999999999996,47.699999999999996,47.699999999999996,47.699999999999996,47.699999999999996,47.699999999999996,47.699999999999996,47.699999999999996]
[]
[null,null,null,null,null,null,"Annual block load adjustments"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026]
[null,null,null,null,null,null,"Average energy use"]
[null,null,null,null,null,null,"Maximum demand",null,null,null,null,null,null,null,null,null,{"$f":"INDEX('Block Loads'!AD$3:AD$30,WMTS66!$D$3)","v":0},{"$f":"INDEX('Block Loads'!AE$3:AE$30,WMTS66!$D$3)","v":19},{"$f":"INDEX('Block Loads'!AF$3:AF$30,WMTS66!$D$3)","v":25.3},{"$f":"INDEX('Block Loads'!AG$3:AG$30,WMTS66!$D$3)","v":47.8},{"$f":"INDEX('Block Loads'!AH$3:AH$30,WMTS66!$D$3)","v":47.8},{"$f":"INDEX('Block Loads'!AI$3:AI$30,WMTS66!$D$3)","v":47.8},{"$f":"INDEX('Block Loads'!AJ$3:AJ$30,WMTS66!$D$3)","v":47.8},{"$f":"INDEX('Block Loads'!AK$3:AK$30,WMTS66!$D$3)","v":47.8},{"$f":"INDEX('Block Loads'!AL$3:AL$30,WMTS66!$D$3)","v":47.8},{"$f":"INDEX('Block Loads'!AM$3:AM$30,WMTS66!$D$3)","v":47.8},{"$f":"INDEX('Block Loads'!AN$3:AN$30,WMTS66!$D$3)","v":47.8},{"$f":"INDEX('Block Loads'!AO$3:AO$30,WMTS66!$D$3)","v":47.8},{"$f":"INDEX('Block Loads'!AP$3:AP$30,WMTS66!$D$3)","v":47.8}]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,{"$f":"Q112","v":0},{"$f":"R112","v":19},25.3,47.8,47.8,47.8,47.8,47.8,47.8,47.8,47.8,47.8,47.8]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,{"$f":"Q112","v":0},{"$f":"R112","v":19},25.3,47.8,47.8,47.8,47.8,47.8,47.8,47.8,47.8,47.8,47.8]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,{"$f":"Q112","v":0},{"$f":"R112","v":19},25.3,47.8,47.8,47.8,47.8,47.8,47.8,47.8,47.8,47.8,47.8]
[]
[null,null,null,null,null,null,"Windfarm Adjustment"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026]
[null,null,null,null,null,null,"Average energy use"]
[null,null,null,null,null,null,"Maximum demand",null,null,null,null,null,null,null,null,null,{"$f":"$R$120","v":0},0,{"$f":"$R$120","v":0},0,0,0,0,0,0,0,0]
[]
[null,null,null,null,null,null,"Solar Adjustment"]
[null,null,null,null,null,null,"New major customers",null,null,null,null,null,null,null,null,null,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026]
[null,null,null,null,null,null,"Average energy use"]
[null,null,null,null,null,null,"Maximum demand",null,null,null,null,null,null,null,null,null,null,{"$f":"(INDEX('Technology Adjustments'!C$6:C$33,$D$3)/1000)-INDEX('Technology Adjustments'!$P$6:$P$33,$D$3)*0.44/(0.18*8.76)*R129","v":0.44543685317190418},{"$f":"(INDEX('Technology Adjustments'!D$6:D$33,$D$3)/1000)-INDEX('Technology Adjustments'!$P$6:$P$33,$D$3)*0.44/(0.18*8.76)*S129","v":0.94419595052901051},{"$f":"(INDEX('Technology Adjustments'!E$6:E$33,$D$3)/1000)-INDEX('Technology Adjustments'!$P$6:$P$33,$D$3)*0.44/(0.18*8.76)*T129","v":1.5520798613054807},{"$f":"(INDEX('Technology Adjustments'!F$6:F$33,$D$3)/1000)-INDEX('Technology Adjustments'!$P$6:$P$33,$D$3)*0.44/(0.18*8.76)*U129","v":2.2314166730465002},{"$f":"(INDEX('Technology Adjustments'!G$6:G$33,$D$3)/1000)-INDEX('Technology Adjustments'!$P$6:$P$33,$D$3)*0.44/(0.18*8.76)*V129","v":2.9783344602950756},{"$f":"(INDEX('Technology Adjustments'!H$6:H$33,$D$3)/1000)-INDEX('Technology Adjustments'!$P$6:$P$33,$D$3)*0.44/(0.18*8.76)*W129","v":3.8204340443181648},{"$f":"(INDEX('Technology Adjustments'!I$6:I$33,$D$3)/1000)-INDEX('Technology Adjustments'!$P$6:$P$33,$D$3)*0.44/(0.18*8.76)*X129","v":4.6602119107678606},{"$f":"(INDEX('Technology Adjustments'!J$6:J$33,$D$3)/1000)-INDEX('Technology Adjustments'!$P$6:$P$33,$D$3)*0.44/(0.18*8.76)*Y129","v":5.5851119639681244},{"$f":"(INDEX('Technology Adjustments'!K$6:K$33,$D$3)/1000)-INDEX('Technology Adjustments'!$P$6:$P$33,$D$3)*0.44/(0.18*8.76)*Z129","v":6.66142777182705},{"$f":"(INDEX('Technology Adjustments'!L$6:L$33,$D$3)/1000)-INDEX('Technology Adjustments'!$P$6:$P$33,$D$3)*0.44/(0.18*8.76)*AA129","v":7.8478059965332081},{"$f":"(INDEX('Technology Adjustments'!M$6:M$33,$D$3)/1000)-INDEX('Technology Adjustments'!$P$6:$P$33,$D$3)*0.44/(0.18*8.76)*AB129","v":9.1481105274662831},{"$f":"(INDEX('Technology Adjustments'!N$6:N$33,$D$3)/1000)-INDEX('Technology Adjustments'!$P$6:$P$33,$D$3)*0.44/(0.18*8.76)*AC129","v":11.206451729177001}]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,{"$f":"R$125","v":0.44543685317190418},0.94419595052901051,1.5520798613054807,2.2314166730465002,2.9783344602950756,3.8204340443181648,4.6602119107678606,5.5851119639681244,6.66142777182705,7.8478059965332081,9.1481105274662831,11.206451729177001]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,0.44543685317190418,0.94419595052901051,1.5520798613054807,2.2314166730465002,2.9783344602950756,3.8204340443181648,4.6602119107678606,5.5851119639681244,6.66142777182705,7.8478059965332081,9.1481105274662831,11.206451729177001]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,0.44543685317190418,0.94419595052901051,1.5520798613054807,2.2314166730465002,2.9783344602950756,3.8204340443181648,4.6602119107678606,5.5851119639681244,6.66142777182705,7.8478059965332081,9.1481105274662831,11.206451729177001]
[null,null,null,null,null,null,"Used to subtract historical trend",null,null,null,null,null,null,null,null,null,null,1,2,3,4,5,6,7,8,9,10,11,12]
[]
[null,null,null,null,null,null,"Technology Adjustment"]
[null,null,null,null,null,null,"New major customers",null,null,null,null,null,null,null,null,null,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026]
[null,null,null,null,null,null,"Average energy use"]
[null,null,null,null,null,null,"Maximum demand",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,{"$f":"R$134","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,null,null,"Including Block Loads"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2004/05","2005/06","2006/07","2007/08","2008/09","2009/10","2010/11","2011/12","2012/13","2013/14","2014/15","2015/16","2016/17","2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25","2025/26","2026/27"]
[null,null,null,null,null,null,"Summer maxima",null,null,null,null,null,null,null,null,null,{"$f":"Q75","v":0},329.06155395507812,371.39633178710937,378.98162841796875,403.52749633789062,378.13223266601562,360.97589111328125,357.98699951171875,357.84271240234375,0,{"$f":"AA75","v":313.37765502929602}]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,{"$f":"R76+H97-SUM(H125,H135)","v":0},{"$f":"S76+I97-SUM(I125,I135)","v":354.90121682844745},{"$f":"T76+J97-SUM(J125,J135)","v":357.43077975567633},356.86138607930855,360.53128529359253,340.38272494917345,353.4322112251362,348.29617270342533,349.90781700052764,351.78417791357225,{"$f":"AB76+R97-SUM(R125,R135)+S161","v":386.07193185791147},{"$f":"AC76+S97-SUM(S125,S135)+T161","v":404.18137328636544},433.5486907571339,440.75967866936134,450.16528242196506,457.94915530951874,456.67648844450008,465.66783935460137,474.25719900039996,476.53485954722936,487.31804843522946,492.35100323346705]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,{"$f":"R77+H98-SUM(H126,H136)","v":0},373.38275292926835,375.66041189143294,374.81717129334578,376.50024294447576,355.44680191294589,369.84637993196014,366.89743398642418,370.94074982772042,374.63668754567664,{"$f":"AB77+R98-SUM(R126,R136)+S162","v":408.17671819433184},427.35914644219787,456.31982932847427,467.07532065009366,475.04367821719944,482.23454459462602,482.07052006247613,492.14030531841092,504.29615396147341,508.10680589992648,519.04590633077225,{"$f":"AM77+AC98-SUM(AC126,AC136)+AD162","v":525.2573260968403}]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,0,390.39061992296848,393.46947580989638,393.73578558528976,393.12400273928614,370.79887044745885,387.24976010549119,383.62554497971314,390.49757456073826,395.76812277650754,431.23459522240131,451.04806327050119,479.88404982765377,494.38935538513272,503.44295943505381,509.60633544186214,510.14476366135148,519.36435478038038,536.48400408805219,542.59437205080974,556.3975417922685,567.99851357344801]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026]
[null,null,null,null,null,null,"Winter maxima",null,null,null,null,null,null,null,null,null,{"$f":"Q81","v":0},0,260.41375732421875,280.23675537109375,280.77801513671875,272.391357421875,271.399658203125,263.16973876953125,266.6763916015625,0,{"$f":"AA81","v":238.84213256835898}]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,{"$f":"R82+H105-SUM(H126,H135)","v":0},257.50978492849777,270.90910523031539,277.5797379256777,269.87904644504175,266.43165007026312,266.40090718973704,266.07800051656443,255.73856929713367,265.54098787692033,{"$f":"AB82+R105-SUM(R126,R135)+S168","v":291.15593209804416},{"$f":"AC82+S105-SUM(S126,S135)+T168","v":299.61142592044371},313.01419107802212,336.94533863849324,341.29893007784506,345.14264266621973,349.25391704383975,346.57107480884468,349.75771744615986,353.33813113605191,354.73366601797636,356.68821861538783]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,0,261.50653119704197,274.98652535010763,281.81274682669778,274.57860126531415,270.52868602642883,270.256162429271,270.32364776867257,259.77956269599946,269.46505986782762,{"$f":"AB83+R106-SUM(R127,R136)+S169","v":295.5542897568053},304.10274533461865,317.5504206053464,341.84294561312373,346.15125229704472,350.45733191930918,354.02161166240228,351.30178399761087,354.64141193233132,358.50231982742355,359.9478764195876,361.93125981878336]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,0,268.66785916093971,282.62559578823368,289.07630988958726,282.78658023465238,277.5498317299888,278.72104129888481,278.69834109297028,266.46093770967428,276.67366892564883,303.56365771556887,312.50019572647057,325.49869372562796,349.92082204563013,354.40378359206829,358.72802294514139,365.80466698008212,360.78835935889634,362.78233400988387,367.44663338597422,369.00785595253313,370.3224431764005]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026]
[null,null,null,null,null,null,"Annual maxima",null,null,null,null,null,null,null,null,null,{"$f":"MAX(Q75,Q81)","v":0},329.06155395507812,371.39633178710937,378.98162841796875,403.52749633789062,378.13223266601562,360.97589111328125,357.98699951171875,357.84271240234375,0,313.37765502929602]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,{"$f":"R88+H113-SUM(H126,H135)","v":0},354.90121682844745,357.43077975567633,356.86138607930855,360.53128529359253,340.38272494917345,353.4322112251362,348.29617270342533,349.90781700052764,351.78417791357225,{"$f":"AB88+R113-SUM(R126,R135)+S175","v":386.07193185791147},{"$f":"AC88+S113-SUM(S126,S135)+T175","v":404.18137328636544},433.5486907571339,440.75967866936134,450.16528242196506,457.94915530951874,456.67648844450008,465.66783935460137,474.25719900039996,476.53485954722936,487.31804843522946,492.35100323346705]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,0,373.38275292926835,375.66041189143294,374.81717129334578,376.50024294447576,355.44680191294589,369.84637993196014,366.89743398642418,370.94074982772042,374.63668754567664,{"$f":"AB89+R114-SUM(R127,R136)+S176","v":408.17671819433184},427.35914644219787,456.31982932847427,467.07532065009366,475.04367821719944,482.23454459462602,482.07052006247613,492.14030531841092,504.29615396147341,508.10680589992648,519.04590633077225,525.2573260968403]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,0,390.39061992296848,393.46947580989638,393.73578558528976,393.12400273928614,370.79887044745885,387.24976010549119,383.62554497971314,390.49757456073826,395.76812277650754,431.23459522240131,451.04806327050119,479.88404982765377,494.38935538513272,503.44295943505381,509.60633544186214,{"$f":"AH90+X115-SUM(X128,X137)+Y177","v":510.14476366135148},519.36435478038038,536.48400408805219,542.59437205080974,556.3975417922685,567.99851357344801]
[]
[null,null,null,null,null,null,"Summer industrial adjustments (MW)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Summer industrial adjustments"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2013/14","2014/15","2015/16","2016/17","2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25","2025/26","2026/27",null,"Peak industrial load",null,{"$f":"CHOOSE($D$3,'Industrial adjustments'!C4,'Industrial adjustments'!C5,'Industrial adjustments'!C6,'Industrial adjustments'!C7,'Industrial adjustments'!C8,'Industrial adjustments'!C9,'Industrial adjustments'!C10,'Industrial adjustments'!C11,'Industrial adjustments'!C12,'Industrial adjustments'!C13,'Industrial adjustments'!C14,'Industrial adjustments'!C15,'Industrial adjustments'!C16,'Industrial adjustments'!C17,'Industrial adjustments'!C18,'Industrial adjustments'!C19,'Industrial adjustments'!C20,'Industrial adjustments'!C21,'Industrial adjustments'!C22,'Industrial adjustments'!C23,'Industrial adjustments'!C24,'Industrial adjustments'!C25,'Industrial adjustments'!C26,'Industrial adjustments'!C27,'Industrial adjustments'!C28,'Industrial adjustments'!C29,'Industrial adjustments'!C30,'Industrial adjustments'!C31)","v":0}]
[null,null,null,null,null,null,"Peak industrial load",null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AH$159","v":0},0,0,0,0,0,0,0,0,0,{"$f":"$AH$159","v":0},0,null,"Proportion of MD",null,{"$f":"AH159/AA75","v":0}]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,null,{"$f":"-AB76*$AH$160+S$160","v":0},0,0,0,0,0,0,0,0,0,{"$f":"-AL76*$AH$160+AC$160","v":0},0]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,null,null,"Winter industrial adjustments (MW)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Winter industrial adjustments"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,null,"Peak industrial load",null,{"$f":"CHOOSE($D$3,'Industrial adjustments'!C36,'Industrial adjustments'!C37,'Industrial adjustments'!C38,'Industrial adjustments'!C39,'Industrial adjustments'!C40,'Industrial adjustments'!C41,'Industrial adjustments'!C42,'Industrial adjustments'!C43,'Industrial adjustments'!C44,'Industrial adjustments'!C45,'Industrial adjustments'!C46,'Industrial adjustments'!C47,'Industrial adjustments'!C48,'Industrial adjustments'!C49,'Industrial adjustments'!C50,'Industrial adjustments'!C51,'Industrial adjustments'!C52,'Industrial adjustments'!C53,'Industrial adjustments'!C54,'Industrial adjustments'!C55,'Industrial adjustments'!C56,'Industrial adjustments'!C57,'Industrial adjustments'!C58,'Industrial adjustments'!C59,'Industrial adjustments'!C60,'Industrial adjustments'!C61,'Industrial adjustments'!C62,'Industrial adjustments'!C63)","v":0}]
[null,null,null,null,null,null,"Peak industrial load",null,null,null,null,null,null,null,null,null,null,{"$f":"$AH$166","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"$AH$166","v":0},0,null,"Maximum demand",null,0]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,{"$f":"-AA82*$AH$167+R$167","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"-AL82*$AH$167+AC$167","v":0},0]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,null,null,"Annual industrial adjustments (MW)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026]
[null,null,null,null,null,null,"Peak industrial load",null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AH$159","v":0},0,0,0,0,0,0,0,0,0,{"$f":"$AH$159","v":0},0]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,null,{"$f":"-$AH$160*AB88+S$174","v":0},0,0,0,0,0,0,0,0,0,{"$f":"-$AH$160*AL88+AC$174","v":0},0]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,null,null,"Original Pre Adjustment B4 cap"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026]
[null,null,null,null,null,null,"Average energy use",null,null,null,null,null,null,null,null,null,null,null,176.85475826263428,182.89963467915854,182.06734498341879,180.77877267201742,180.87722746531168,175.82201703389487,178.69357204437256,null,172.28089046478271]
[null,null,null,null,null,null,"Forecast average energy use",null,null,null,null,null,null,null,null,null,null,null,174.97376658766441,179.76055438648211,183.16739451617045,183.16739451617045,178.92227399673925,178.88266874394799,177.18666596577236,176.76057342091701,179.80114042556167,186.60159929693074,191.67925434316135,196.20058418393458,199.91833402575378,203.62334273959786,206.99494867766057,208.46697896664531,209.90033501092671,213.253755492191,216.09154332319557,218.59173543574047,221.33399602324883]
[null,null,null,null,null,null,"Low forecast",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA182","v":179.80114042556167},186.0389901073593,190.54867414509295,194.74428935902469,197.07785938348516,198.07323513466676,198.0920635646979,197.3593950737029,197.54408116614161,199.19968446568836,200.77549603558543,202.41917949819026,204.2628165153051]
[null,null,null,null,null,null,"High forecast",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA183","v":179.80114042556167},186.71496488925436,195.97351708009589,205.53564505866976,210.82507003052137,216.16719674701042,220.95381450339826,224.51962301727374,227.74431410573175,231.75192917810452,235.27369594338143,238.12057936659812,240.92242636083617]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2004/05","2005/06","2006/07","2007/08","2008/09","2009/10","2010/11","2011/12","2012/13","2013/14","2014/15","2015/16","2016/17","2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25","2025/26","2026/27"]
[null,null,null,null,null,null,"Summer maxima",null,null,null,null,null,null,null,null,null,null,329.06155395507812,371.39633178710937,378.98162841796875,403.52749633789062,378.13223266601562,360.97589111328125,357.98699951171875,357.84271240234375,null,313.37765502929602]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,null,354.90121682844745,357.43077975567633,356.86138607930855,360.53128529359253,340.38272494917345,353.4322112251362,348.29617270342533,349.90781700052764,351.78417791357225,368.87496544193965,381.22863204423891,388.73144656688152,396.65091788353544,406.84094249460526,415.4987790167682,415.06429094087849,425.0171721998783,434.71855233177575,438.19538714538209,450.32351658035003,457.44100758789989]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,null,373.38275292926835,375.66041189143294,374.81717129334578,376.50024294447576,355.44680191294589,369.84637993196014,366.89743398642418,370.94074982772042,374.63668754567664,391.06140611151937,404.49202311025402,411.58670095400151,423.06376895576926,431.81123824253854,439.87387770858095,440.55212725284423,451.58742655767918,464.86847017658039,469.88395920016654,482.16857610994668,490.46888529506333]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,null,390.39061992296848,393.46947580989638,393.73578558528976,393.12400273928614,370.79887044745885,387.24976010549119,383.62554497971314,390.49757456073826,395.76812277650754,414.20445815753038,428.26844599617959,435.23796688678067,450.47870081137933,460.31542544476918,467.34677902551329,468.73007615812395,478.91204073766414,497.17522113295769,504.49892125406745,519.65818724963333,533.36795727273466]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026]
[null,null,null,null,null,null,"Winter maxima",null,null,null,null,null,null,null,null,null,null,null,260.41375732421875,280.23675537109375,280.77801513671875,272.391357421875,271.399658203125,263.16973876953125,266.6763916015625,null,238.84213256835898]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,null,257.50978492849777,270.90910523031539,277.5797379256777,269.87904644504175,266.43165007026312,266.40090718973704,266.07800051656443,255.73856929713367,265.54098787692033,272.60136895121605,279.15562187097277,287.26627093932757,291.47675531153976,296.57726453814013,301.26307671053792,306.21412895460765,304.45618677281283,308.71914521798692,313.48593713258515,316.18177654544263,320.19467034456483]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,null,261.50653119704197,274.98652535010763,281.81274682669778,274.57860126531415,270.52868602642883,270.256162429271,270.32364776867257,259.77956269599946,269.46505986782762,276.99972660997719,283.6469412851477,291.80250046665185,296.37436228617025,301.42958675733979,306.57776596362737,310.98182357317017,309.18689596157901,313.60283970415838,318.65012582395678,321.39598694705387,325.43771154796036]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,null,268.66785916093971,282.62559578823368,289.07630988958726,282.78658023465238,277.5498317299888,278.72104129888481,278.69834109297028,266.46093770967428,276.67366892564883,285.00909456874075,292.04439167699962,299.75077358693341,304.4522387186766,309.68211805236331,314.84845698945958,322.76487889085001,318.67347132286449,321.74376178171093,327.59443938250752,330.4559664799994,333.8288949055775]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026]
[null,null,null,null,null,null,"Annual maxima",null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(S187,S193)","v":371.39633178710937},378.98162841796875,403.52749633789062,378.13223266601562,360.97589111328125,357.98699951171875,357.84271240234375,null,{"$f":"MAX(AA187,AA193)","v":313.37765502929602}]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,null,354.90121682844745,357.43077975567633,356.86138607930855,360.53128529359253,340.38272494917345,353.4322112251362,348.29617270342533,349.90781700052764,351.78417791357225,368.87496544193965,381.22863204423891,388.73144656688152,396.65091788353544,406.84094249460526,415.4987790167682,415.06429094087849,425.0171721998783,434.71855233177575,438.19538714538209,450.32351658035003,457.44100758789989]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,null,373.38275292926835,375.66041189143294,374.81717129334578,376.50024294447576,355.44680191294589,369.84637993196014,366.89743398642418,370.94074982772042,374.63668754567664,391.06140611151937,404.49202311025402,411.58670095400151,423.06376895576926,431.81123824253854,439.87387770858095,440.55212725284423,451.58742655767918,464.86847017658039,469.88395920016654,482.16857610994668,490.46888529506333]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,null,390.39061992296848,393.46947580989638,393.73578558528976,393.12400273928614,370.79887044745885,387.24976010549119,383.62554497971314,390.49757456073826,395.76812277650754,414.20445815753038,428.26844599617959,435.23796688678067,450.47870081137933,460.31542544476918,467.34677902551329,468.73007615812395,478.91204073766414,497.17522113295769,504.49892125406745,519.65818724963333,533.36795727273466]
[]
[null,null,null,null,null,null,"Original Pre Adjustment growth p.a. B4 cap"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026]
[null,null,null,null,null,null,"Average energy use"]
[null,null,null,null,null,null,"Forecast average energy use",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB182/AA182","v":1.0378221120025903},{"$f":"AC182/AB182","v":1.027211208614299},1.0235879978574975,1.0189487195325264,1.0185326109878787,1.0165580521992239,1.0071114309715694,1.006875698258719,1.0159762512103172,1.0133070942851858,1.0115700599574391,1.0125451247369528]
[null,null,null,null,null,null,"Low forecast",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB183/AA183","v":1.0346930484814145},1.0242405317032264,1.0220186009309988,1.0119827391711516,1.0050506726341326,1.000095057921472,0.99630137382684336,1.0009357856633567,1.0083809309282941,1.0079107131827234,1.0081866736482299,1.0091080154641736]
[null,null,null,null,null,null,"High forecast",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.0384526174157112,1.049586556687264,1.0487929599929859,1.0257348304248723,1.0253391435644521,1.0221431273033985,1.0161382527922849,1.0143626247234965,1.0175969928738251,1.0151962780968713,1.0121003047612336,1.011766505027373]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2004/05","2005/06","2006/07","2007/08","2008/09","2009/10","2010/11","2011/12","2012/13","2013/14","2014/15","2015/16","2016/17","2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25","2025/26","2026/27"]
[null,null,null,null,null,null,"Summer maxima"]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB188/AA188","v":1.0485831614989982},{"$f":"AC188/AB188","v":1.0334901193077677},1.0196806165434393,1.0203726026967859,1.0256901576465325,1.0212806421818712,0.99895429758682353,1.0239791316098004,1.0228258544982627,1.0079978983987616,1.0276774466157128,1.0158052838581435]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB189/AA189","v":1.0438417248279781},1.0343440104005166,1.0175397225121883,1.0278849340252381,1.0206764793599798,1.0186716758434939,1.001541918214822,1.0250487935982693,1.0294096842335465,1.0107890496890035,1.0261439376025752,1.0172145378118211]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.0465836794830339,1.0339542164785209,1.0162737202699805,1.035017013873156,1.0218361592139038,1.0152750770277799,1.0029598944396172,1.0217224477315285,1.0381347279704285,1.0147306217401997,1.0300481633496528,1.026382284277406]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026]
[null,null,null,null,null,null,"Winter maxima"]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB194/AA194","v":1.0265886676506915},{"$f":"AC194/AB194","v":1.024043360255207},1.0290542207747606,1.0146570788086064,1.0174988541406973,1.0157996337976041,1.0164343148125876,0.99425910820053831,1.014001878202446,1.0154405451959656,1.0085995545366915,1.0126917301906724]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB195/AA195","v":1.0279615722566975},1.0239971885767598,1.0287525017705212,1.0156676581324939,1.0170568885654434,1.0170792099795831,1.014365221808242,0.99422819124613937,1.0142824414626166,1.0160945166330759,1.0086171662917029,1.0125755291448997]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.030127281990582,1.0246844653112011,1.0263877072443734,1.0156845804782542,1.0171779959828748,1.0166827163595629,1.0251435944043883,0.98732387618490203,1.0096345969625309,1.0181842767312643,1.0087349684655382,1.0102068921965803]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026]
[null,null,null,null,null,null,"Annual maxima"]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB200/AA200","v":1.0485831614989982},{"$f":"AC200/AB200","v":1.0334901193077677},1.0196806165434393,1.0203726026967859,1.0256901576465325,1.0212806421818712,0.99895429758682353,1.0239791316098004,1.0228258544982627,1.0079978983987616,1.0276774466157128,1.0158052838581435]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB201/AA201","v":1.0438417248279781},1.0343440104005166,1.0175397225121883,1.0278849340252381,1.0206764793599798,1.0186716758434939,1.001541918214822,1.0250487935982693,1.0294096842335465,1.0107890496890035,1.0261439376025752,1.0172145378118211]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.0465836794830339,1.0339542164785209,1.0162737202699805,1.035017013873156,1.0218361592139038,1.0152750770277799,1.0029598944396172,1.0217224477315285,1.0381347279704285,1.0147306217401997,1.0300481633496528,1.026382284277406]
[]
[null,null,null,null,null,null,"Original Pre Adjustment 90% & 10% ration to 50% PoE B4 cap"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026]
[null,null,null,null,null,null,"Average energy use"]
[null,null,null,null,null,null,"Forecast average energy use"]
[null,null,null,null,null,null,"Low forecast",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB183/AB182","v":0.99698497123448448},{"$f":"AC183/AC182","v":0.99410170807507248},0.99257752044435998,0.98579182516645669,0.97274326444965198,0.95698984361774664,0.94671777780825606,0.94113275786748085,0.93409695883636024,0.92912241241804261,0.92601478777177071,0.92287140785118893]
[null,null,null,null,null,null,"High forecast",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB184/AB182","v":1.0006075274421589},{"$f":"AC184/AC182","v":1.0224033777241566},1.0475791696215528,1.0545559568506737,1.061603222099414,1.0674357800270522,1.0770032939039083,1.0850116751546688,1.0867425459552618,1.0887686409435109,1.0893393517002319,1.0885016793151367]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2004/05","2005/06","2006/07","2007/08","2008/09","2009/10","2010/11","2011/12","2012/13","2013/14","2014/15","2015/16","2016/17","2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25","2025/26","2026/27"]
[null,null,null,null,null,null,"Summer maxima"]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB188/AB189","v":0.94326609498444647},{"$f":"AC188/AC189","v":0.9424873922429019},0.94447037687528612,0.93756768362030252,0.94217312210408932,0.94458616451881827,0.94214569687609839,0.94116254617552519,0.93514312159447555,0.93256085585742376,0.93395451070968349,0.93266060560132358]
[null,null,null,null,null,null,"Forecast - 50% PoE"]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB190/AB189","v":1.0591800972541159},{"$f":"AC190/AC189","v":1.0587809438196134},1.057463630088044,1.0648009446029312,1.0660107581225584,1.0624563146601156,1.0639605330724182,1.0605079162373334,1.0694965415574551,1.0736670434820168,1.0777520829792484,1.0874654300483577]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026]
[null,null,null,null,null,null,"Winter maxima"]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB194/AB195","v":0.98412143682381992},{"$f":"AC194/AC195","v":0.98416581051843655},0.9844544528574295,0.98347493036559785,0.98390230278520752,0.98266446610573843,0.9846688961953407,0.98469951588972238,0.98442713563825324,0.9837935457328999,0.98377636743028085,0.9838892635446066]
[null,null,null,null,null,null,"Forecast - 50% PoE"]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB196/AB195","v":1.0289147143095956},{"$f":"AC196/AC195","v":1.0296052915423828},1.0272385367074328,1.0272556518390974,1.027377973687988,1.0269774652438868,1.0378898521537141,1.0306823331945618,1.0259593378849261,1.0280693865581341,1.028189460668151,1.0257842992986401]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026]
[null,null,null,null,null,null,"Annual maxima"]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB200/AB201","v":0.94326609498444647},{"$f":"AC200/AC201","v":0.9424873922429019},0.94447037687528612,0.93756768362030252,0.94217312210408932,0.94458616451881827,0.94214569687609839,0.94116254617552519,0.93514312159447555,0.93256085585742376,0.93395451070968349,0.93266060560132358]
[null,null,null,null,null,null,"Forecast - 50% PoE"]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB202/AB201","v":1.0591800972541159},{"$f":"AC202/AC201","v":1.0587809438196134},1.057463630088044,1.0648009446029312,1.0660107581225584,1.0624563146601156,1.0639605330724182,1.0605079162373334,1.0694965415574551,1.0736670434820168,1.0777520829792484,1.0874654300483577]

{"sheet":"BTS22","index":28,"n_rows":252,"n_cols":39,"rows_kept":252,"cut":false,"hidden":false,"merged":[]}
["Terminal station:",null,"BTS 22kV",null,null,null,"AVERAGE DEMAND",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MAXIMUM DEMAND"]
[null,"Which terminal station?"]
[null,null,"RCTS 22kV",20]
[null,null,"RCTS 66kV"]
[null,null,"WETS 66kV"]
[null,null,"KGTS 22kV"]
[null,null,"KGTS 66kV"]
[null,null,"HOTS 66kV"]
[null,null,"BETS 22kV"]
[null,null,"BETS 66kV"]
[null,null,"SHTS/GNTS"]
[null,null,"HYTS/TGTS/APD"]
[null,null,"BATS/ELTS"]
[null,null,"MLTS/GTS/PTH"]
[null,null,"ATS West"]
[null,null,"ATS-BLTS"]
[null,null,"BLTS 22kV"]
[null,null,"KTS East"]
[null,null,"KTS West"]
[null,null,"WMTS 66kV"]
[null,null,"WMTS 22kV"]
[null,null,"BTS 22kV"]
[null,null,"FBTS 66kV"]
[null,null,"RTS 66kV Bus 1&2"]
[null,null,"RTS 66kV Bus 3&4"]
[null,null,"RTS 22kV"]
[null,null,"SVTS 66kV"]
[null,null,"TSTS 66kV"]
[null,null,"Total Powercor"]
[null,null,"Total Citipower"]
[]
[]
["Scenarios"]
[null,"Population","Low",2]
[null,null,"Medium"]
[null,null,"High"]
[]
[null,"Electricity Prices","Low",2]
[null,null,"Medium"]
[null,null,"High"]
[]
[null,"Income","Low",2]
[null,null,"Medium",null,null,null,"SUMMER MAXIMUM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WINTER MAXIMUM"]
[null,null,"High"]
[]
["Technology adjustments"]
[null,"Adjust for solar?","Include",1]
[null,null,"Exclude"]
[]
[]
[null,"Adjust for efficiency?","Include",2]
[null,null,"Exclude"]
[]
[]
[null,"Adjust for battery storage?","Include",2]
[null,null,"Exclude"]
[]
[]
[null,"Adjust for EV?","Include",2]
[null,null,"Exclude"]
[]
[]
[null,"Adjust for microgeneration?","Include",2]
[null,null,"Exclude"]
[]
[null,null,null,null,null,null,"Number of simulations",null,null,null,null,null,null,null,null,null,1000,null,null,null,null,null,null,null,null,null,null,"Starting Point adjust.",null,{"$f":"Summary!$F$173","v":1}]
["Parameter selection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Growth Cap",{"$f":"Summary!$G$173","v":0.04},{"$f":"AC67+1","v":1.04}]
[null,"Model elasticities","Terminal station estimate",2,null,null,null,null,null,null,null,null,null,null,null,null,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026]
[null,null,"AEMO income elasticity",null,null,null,"Average energy use",null,null,null,null,null,null,null,null,null,21.203160723050434,21.2205806573232,21.414229512214661,20.780604759852093,21.456359108289082,21.883071660995483,21.788892507553101,21.406328241030376,21.503035028775532,null,21.014355460802715]
[null,null,null,null,null,null,"Forecast average energy use",null,null,null,null,null,null,null,null,null,null,20.779677121997654,21.40261983645145,21.071282272038236,21.696651257280532,21.696651257280532,22.055439054605557,21.100546476564688,21.568711133478871,21.429131096568202,{"$f":"AA182","v":21.429131096568202},{"$f":"AD$66*IF(AB207>$AD$67,$AD$67*AA70,AB207*AA70)","v":21.918499401272268},{"$f":"IF(AC207>$AD$67,$AD$67*AB70,AC207*AB70)","v":22.496842158777842},23.00218749844845,23.437890604631743,23.78591318915932,24.105051655373011,24.464999696784851,24.709112844621945,24.817374206513787,25.060522001736427,25.335106092950337,25.59435129449745]
[null,null,null,null,null,null,"Low forecast",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA183","v":21.3532924380598},{"$f":"AB70*AB233","v":21.840928846329145},{"$f":"AC70*AC233","v":22.303128265214443},{"$f":"AD70*AD233","v":22.72349405955184},{"$f":"AE70*AE233","v":23.150604491559424},23.494407818817624,23.755114407442665,23.965187447948772,24.067757486544767,24.120109064858248,24.28543166878671,24.483139598554899,24.694462173868779]
[null,null,null,null,null,null,"High forecast",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,21.52979664154233,{"$f":"AB70*AB234","v":22.021463804135877},{"$f":"AC70*AC234","v":22.568000159351886},{"$f":"AD70*AD234","v":23.172527114190736},{"$f":"AE70*AE234","v":23.932755395422078},24.426765621739332,24.849383071963231,25.266009505648789,25.591328826460746,25.815619357627035,26.107658496451844,26.432548041205255,26.735087845483449]
["Average demand model used"]
[null,"Error correction model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2004/05","2005/06","2006/07","2007/08","2008/09","2009/10","2010/11","2011/12","2012/13","2013/14","2014/15","2015/16","2016/17","2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25","2025/26","2026/27"]
[null,null,null,null,null,null,"Summer maxima",null,null,null,null,null,null,null,null,null,32.324302673339844,33.142326354980469,38.383403778076172,37.470695495605469,38.550445556640625,37.841331481933594,36.925765991210937,34.538597106933594,40.375606536865234,31.544382095336914,36.861881256103516]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,32.790691293413985,33.149834488563826,33.464044743669412,34.393364808674171,35.282016925244314,35.152510717005903,34.668971956070081,35.865764656712521,35.959675496911238,32.213096171741682,{"$f":"AB77*AB238","v":34.419177171557067},{"$f":"AC77*AC238","v":35.503901042100992},36.73928114539973,38.093216210923735,39.297524059418947,40.360791595159661,41.489851093680358,41.976349782555964,43.20717348222891,44.798532993111095,46.187096362719871,47.207278630265371]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,34.763140910610971,34.924380912115986,35.578085084802275,36.35471833366644,37.10515112833076,37.329729181966236,36.986832959570421,38.361565979220956,38.398912506118769,35.400372500286117,{"$f":"AD$66*IF(AB214>$AD$67,$AD$67*AA77,AB214*AA77)","v":36.816387400297565},{"$f":"IF(AC214>$AD$67,$AD$67*AB77,AC214*AB77)","v":38.289042896309468},39.745038891622393,41.097437831618691,42.604614196208196,43.825430987972339,45.43030006914546,46.810019193785038,48.166623635336165,50.001501422193975,52.001561479081737,53.902189612320043]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,37.004625722272273,37.593300743766669,38.129315566757576,38.85058916628271,39.6070432335585,39.581191083489834,39.454134063472999,41.302724858729206,41.934950954994932,39.429394118787549,{"$f":"AB77*AB240","v":39.781600673516621},{"$f":"AC77*AC240","v":41.338648085512141},43.389767486126701,45.64963593220196,47.057070516010654,48.605783453959631,50.8336795826337,52.487234371863813,54.563740314454165,56.892732658722714,58.804378623188718,61.420591122679483]
["Climatic adjustments"]
[null,"Temperature","Stable",2,null,null,null,null,null,null,null,null,null,null,null,null,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026]
[null,null,"CSIRO trends",null,null,null,"Winter maxima",null,null,null,null,null,null,null,null,null,38.876213073730469,39.387359619140625,39.632232666015625,42.680179595947266,39.929412841796875,42.421501159667969,41.735347747802734,41.734909057617188,39.651412963867188,41.570034027099609,41.25762939453125]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,37.842500998714193,39.413841990234921,39.625989556614549,40.341819602190554,39.542632410697017,41.795765736555609,39.066862105356954,39.958928774759393,39.987950033420233,39.352439400385315,{"$f":"AB83*AB244","v":40.282218541266786},{"$f":"AC83*AC244","v":41.265194789134057},42.016364244594648,42.944320945276019,43.497906568330848,44.050973598634421,44.61716375625258,45.423350370774166,45.353844870733646,45.849932531625775,46.415372661437786,46.957688391028938]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,38.938082671723805,40.579792620193274,40.745575647764355,41.563616825733696,40.68509879447452,42.987182696529082,40.222026437034252,41.186731979679806,41.165543129717946,40.50979393164576,{"$f":"AD$66*IF(AB220>$AD$67,$AD$67*AA83,AB220*AA83)","v":41.62995892789057},{"$f":"IF(AC220>$AD$67,$AD$67*AB83,AC220*AB83)","v":42.542586271974443},43.491558085424096,44.332882147920607,44.766785996362302,45.493907548372441,46.110343157268993,46.841239444313452,46.921459005500232,47.33483167590142,48.030404269917206,48.456466262595768]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,40.593850136761127,42.418213376699221,42.551042939526297,43.195337621325621,42.25648667025677,44.810214866981767,42.036011488570878,42.942338856437644,42.885090814690017,42.092421745512226,{"$f":"AB83*AB246","v":43.310210241660968},{"$f":"AC83*AC246","v":44.387723329607297},45.166009488691486,46.06645112754525,46.707271435229174,47.405783241969814,48.043960938102302,48.707581027254001,48.927047685326251,49.264275854319393,50.187949877445185,50.467390105376346]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026]
[null,null,null,null,null,null,"Annual maxima",null,null,null,null,null,null,null,null,null,{"$f":"MAX(Q75,Q81)","v":38.876213073730469},39.387359619140625,39.632232666015625,42.680179595947266,39.929412841796875,42.421501159667969,41.735347747802734,41.734909057617188,40.375606536865234,41.570034027099609,{"$f":"MAX(AA75,AA81)","v":41.25762939453125}]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,37.853779190006478,39.425533623956277,39.639700454688871,40.362778303696601,39.581445804931803,41.812696651683353,39.152724891744846,40.040170658966808,40.043653344472681,39.418314665061082,{"$f":"AB89*AB250","v":40.67180728465442},{"$f":"AC89*AC250","v":41.770320669616545},42.875289508026327,43.920279631175333,44.910231946526245,45.811330996005402,46.918199549783267,47.471495130225769,48.409257675280081,49.879562159918592,51.408706331986622,52.463494009278001]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,38.948147546913845,40.579902622712538,40.748915162885112,41.571355899513179,40.763225103122629,42.987199630186851,40.295912897939537,41.338177888778901,41.351352312583622,40.555267926798173,{"$f":"AD$66*IF(AB226>$AD$67,$AD$67*AA89,AB226*AA89)","v":42.177478643870103},{"$f":"IF(AC226>$AD$67,$AD$67*AB89,AC226*AB89)","v":43.446409209721814},44.676480214724663,46.04022921612286,47.543253274132603,48.791557643723586,50.46887511595034,52.020943179784979,53.514191931346971,55.540773789243886,57.762404740813643,59.873588489364167]
["Time of use tariffs",null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,40.593850136761127,42.418213376699221,42.551042939526297,43.195337621325621,42.331827419252186,44.810214866981767,42.093837067073395,43.204786787883769,43.267794869844337,42.146957807483311,{"$f":"AB89*AB252","v":44.59130399853963},{"$f":"AC89*AC252","v":46.155762301282678},48.196577946061019,50.71688552512348,52.270152582941506,53.990435224552726,56.465142411119231,58.3018815066374,60.608427181248686,63.195430236570623,65.318852395058045,68.224894463513067]
[null,"Current",0.23968185526172561]
[null,"Residential demand on time of use tariffs by 2025",0.5]
[null,null,null,null,null,null,"Summer block load adjustments"]
[null,"CDD critical temperature",18.5,null,null,null,null,null,null,null,null,null,null,null,null,null,"2014/15","2015/16","2016/17","2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25","2025/26","2026/27"]
[null,"HDD critical temperature",16.5,null,null,null,"Average energy use"]
[null,null,null,null,null,null,"Maximum demand",null,null,null,null,null,null,null,null,null,{"$f":"INDEX('Block Loads'!B$3:B$30,'BTS22'!$D$3)","v":0},{"$f":"INDEX('Block Loads'!C$3:C$30,'BTS22'!$D$3)","v":0},{"$f":"INDEX('Block Loads'!D$3:D$30,'BTS22'!$D$3)","v":0},{"$f":"INDEX('Block Loads'!E$3:E$30,'BTS22'!$D$3)","v":0},{"$f":"INDEX('Block Loads'!F$3:F$30,'BTS22'!$D$3)","v":0},{"$f":"INDEX('Block Loads'!G$3:G$30,'BTS22'!$D$3)","v":0},{"$f":"INDEX('Block Loads'!H$3:H$30,'BTS22'!$D$3)","v":0},{"$f":"INDEX('Block Loads'!I$3:I$30,'BTS22'!$D$3)","v":0},{"$f":"INDEX('Block Loads'!J$3:J$30,'BTS22'!$D$3)","v":0},{"$f":"INDEX('Block Loads'!K$3:K$30,'BTS22'!$D$3)","v":0},{"$f":"INDEX('Block Loads'!L$3:L$30,'BTS22'!$D$3)","v":0},{"$f":"INDEX('Block Loads'!M$3:M$30,'BTS22'!$D$3)","v":0},{"$f":"INDEX('Block Loads'!N$3:N$30,'BTS22'!$D$3)","v":0}]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,{"$f":"Q96","v":0},{"$f":"R96","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,{"$f":"Q97","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,null,null,"Winter block load adjustments"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026]
[null,null,null,null,null,null,"Average energy use"]
[null,null,null,null,null,null,"Maximum demand",null,null,null,null,null,null,null,null,null,{"$f":"INDEX('Block Loads'!P$3:P$30,'BTS22'!$D$3)","v":0},{"$f":"INDEX('Block Loads'!Q$3:Q$30,'BTS22'!$D$3)","v":0},{"$f":"INDEX('Block Loads'!R$3:R$30,'BTS22'!$D$3)","v":0},{"$f":"INDEX('Block Loads'!S$3:S$30,'BTS22'!$D$3)","v":0},{"$f":"INDEX('Block Loads'!T$3:T$30,'BTS22'!$D$3)","v":0},{"$f":"INDEX('Block Loads'!U$3:U$30,'BTS22'!$D$3)","v":0},{"$f":"INDEX('Block Loads'!V$3:V$30,'BTS22'!$D$3)","v":0},{"$f":"INDEX('Block Loads'!W$3:W$30,'BTS22'!$D$3)","v":0},{"$f":"INDEX('Block Loads'!X$3:X$30,'BTS22'!$D$3)","v":0},{"$f":"INDEX('Block Loads'!Y$3:Y$30,'BTS22'!$D$3)","v":0},{"$f":"INDEX('Block Loads'!Z$3:Z$30,'BTS22'!$D$3)","v":0},{"$f":"INDEX('Block Loads'!AA$3:AA$30,'BTS22'!$D$3)","v":0},{"$f":"INDEX('Block Loads'!AB$3:AB$30,'BTS22'!$D$3)","v":0}]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,{"$f":"Q104","v":0},{"$f":"R104","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,{"$f":"Q105","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,null,null,"Annual block load adjustments"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026]
[null,null,null,null,null,null,"Average energy use"]
[null,null,null,null,null,null,"Maximum demand",null,null,null,null,null,null,null,null,null,{"$f":"INDEX('Block Loads'!AD$3:AD$30,'BTS22'!$D$3)","v":0},{"$f":"INDEX('Block Loads'!AE$3:AE$30,'BTS22'!$D$3)","v":0},{"$f":"INDEX('Block Loads'!AF$3:AF$30,'BTS22'!$D$3)","v":0},{"$f":"INDEX('Block Loads'!AG$3:AG$30,'BTS22'!$D$3)","v":0},{"$f":"INDEX('Block Loads'!AH$3:AH$30,'BTS22'!$D$3)","v":0},{"$f":"INDEX('Block Loads'!AI$3:AI$30,'BTS22'!$D$3)","v":0},{"$f":"INDEX('Block Loads'!AJ$3:AJ$30,'BTS22'!$D$3)","v":0},{"$f":"INDEX('Block Loads'!AK$3:AK$30,'BTS22'!$D$3)","v":0},{"$f":"INDEX('Block Loads'!AL$3:AL$30,'BTS22'!$D$3)","v":0},{"$f":"INDEX('Block Loads'!AM$3:AM$30,'BTS22'!$D$3)","v":0},{"$f":"INDEX('Block Loads'!AN$3:AN$30,'BTS22'!$D$3)","v":0},{"$f":"INDEX('Block Loads'!AO$3:AO$30,'BTS22'!$D$3)","v":0},{"$f":"INDEX('Block Loads'!AP$3:AP$30,'BTS22'!$D$3)","v":0}]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,{"$f":"Q112","v":0},{"$f":"R112","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,{"$f":"Q112","v":0},{"$f":"R112","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,{"$f":"Q112","v":0},{"$f":"R112","v":0},0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,null,null,"Windfarm Adjustment"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026]
[null,null,null,null,null,null,"Average energy use"]
[null,null,null,null,null,null,"Maximum demand",null,null,null,null,null,null,null,null,null,{"$f":"$R$120","v":0},0,{"$f":"$R$120","v":0},0,0,0,0,0,0,0,0]
[]
[null,null,null,null,null,null,"Solar Adjustment"]
[null,null,null,null,null,null,"New major customers",null,null,null,null,null,null,null,null,null,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026]
[null,null,null,null,null,null,"Average energy use"]
[null,null,null,null,null,null,"Maximum demand",null,null,null,null,null,null,null,null,null,null,{"$f":"(INDEX('Technology Adjustments'!C$6:C$33,$D$3)/1000)-INDEX('Technology Adjustments'!$P$6:$P$33,$D$3)*0.44/(0.18*8.76)*R129","v":0.18415886291528985},{"$f":"(INDEX('Technology Adjustments'!D$6:D$33,$D$3)/1000)-INDEX('Technology Adjustments'!$P$6:$P$33,$D$3)*0.44/(0.18*8.76)*S129","v":0.37149428417756375},{"$f":"(INDEX('Technology Adjustments'!E$6:E$33,$D$3)/1000)-INDEX('Technology Adjustments'!$P$6:$P$33,$D$3)*0.44/(0.18*8.76)*T129","v":0.58022259343815785},{"$f":"(INDEX('Technology Adjustments'!F$6:F$33,$D$3)/1000)-INDEX('Technology Adjustments'!$P$6:$P$33,$D$3)*0.44/(0.18*8.76)*U129","v":0.79054458474094302},{"$f":"(INDEX('Technology Adjustments'!G$6:G$33,$D$3)/1000)-INDEX('Technology Adjustments'!$P$6:$P$33,$D$3)*0.44/(0.18*8.76)*V129","v":0.99927351019424393},{"$f":"(INDEX('Technology Adjustments'!H$6:H$33,$D$3)/1000)-INDEX('Technology Adjustments'!$P$6:$P$33,$D$3)*0.44/(0.18*8.76)*W129","v":1.2185973213030166},{"$f":"(INDEX('Technology Adjustments'!I$6:I$33,$D$3)/1000)-INDEX('Technology Adjustments'!$P$6:$P$33,$D$3)*0.44/(0.18*8.76)*X129","v":1.4281246838761839},{"$f":"(INDEX('Technology Adjustments'!J$6:J$33,$D$3)/1000)-INDEX('Technology Adjustments'!$P$6:$P$33,$D$3)*0.44/(0.18*8.76)*Y129","v":1.643661347218816},{"$f":"(INDEX('Technology Adjustments'!K$6:K$33,$D$3)/1000)-INDEX('Technology Adjustments'!$P$6:$P$33,$D$3)*0.44/(0.18*8.76)*Z129","v":1.891534881898965},{"$f":"(INDEX('Technology Adjustments'!L$6:L$33,$D$3)/1000)-INDEX('Technology Adjustments'!$P$6:$P$33,$D$3)*0.44/(0.18*8.76)*AA129","v":2.1496079037169356},{"$f":"(INDEX('Technology Adjustments'!M$6:M$33,$D$3)/1000)-INDEX('Technology Adjustments'!$P$6:$P$33,$D$3)*0.44/(0.18*8.76)*AB129","v":2.4167892616295461},{"$f":"(INDEX('Technology Adjustments'!N$6:N$33,$D$3)/1000)-INDEX('Technology Adjustments'!$P$6:$P$33,$D$3)*0.44/(0.18*8.76)*AC129","v":10.373010675223886}]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,{"$f":"R$125","v":0.18415886291528985},0.37149428417756375,0.58022259343815785,0.79054458474094302,0.99927351019424393,1.2185973213030166,1.4281246838761839,1.643661347218816,1.891534881898965,2.1496079037169356,2.4167892616295461,10.373010675223886]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,0.18415886291528985,0.37149428417756375,0.58022259343815785,0.79054458474094302,0.99927351019424393,1.2185973213030166,1.4281246838761839,1.643661347218816,1.891534881898965,2.1496079037169356,2.4167892616295461,10.373010675223886]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,0.18415886291528985,0.37149428417756375,0.58022259343815785,0.79054458474094302,0.99927351019424393,1.2185973213030166,1.4281246838761839,1.643661347218816,1.891534881898965,2.1496079037169356,2.4167892616295461,10.373010675223886]
[null,null,null,null,null,null,"Used to subtract historical trend",null,null,null,null,null,null,null,null,null,null,1,2,3,4,5,6,7,8,9,10,11,12]
[]
[null,null,null,null,null,null,"Technology Adjustment"]
[null,null,null,null,null,null,"New major customers",null,null,null,null,null,null,null,null,null,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026]
[null,null,null,null,null,null,"Average energy use"]
[null,null,null,null,null,null,"Maximum demand",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,{"$f":"R$134","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,null,null,"Including Block Loads"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2004/05","2005/06","2006/07","2007/08","2008/09","2009/10","2010/11","2011/12","2012/13","2013/14","2014/15","2015/16","2016/17","2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25","2025/26","2026/27"]
[null,null,null,null,null,null,"Summer maxima",null,null,null,null,null,null,null,null,null,{"$f":"Q75","v":32.324302673339844},33.142326354980469,38.383403778076172,37.470695495605469,38.550445556640625,37.841331481933594,36.925765991210937,34.538597106933594,40.375606536865234,31.544382095336914,{"$f":"AA75","v":36.861881256103516}]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,{"$f":"R76+H97-SUM(H125,H135)","v":32.790691293413985},{"$f":"S76+I97-SUM(I125,I135)","v":33.149834488563826},{"$f":"T76+J97-SUM(J125,J135)","v":33.464044743669412},34.393364808674171,35.282016925244314,35.152510717005903,34.668971956070081,35.865764656712521,35.959675496911238,32.213096171741682,{"$f":"AB76+R97-SUM(R125,R135)+S161","v":34.235018308641777},{"$f":"AC76+S97-SUM(S125,S135)+T161","v":35.132406757923427},36.159058551961571,37.302671626182793,38.298250549224704,39.142194273856646,40.061726409804173,40.332688435337147,41.315638600329947,42.648925089394162,43.770307101090324,36.834267955041483]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,{"$f":"R77+H98-SUM(H126,H136)","v":34.763140910610971},34.924380912115986,35.578085084802275,36.35471833366644,37.10515112833076,37.329729181966236,36.986832959570421,38.361565979220956,38.398912506118769,35.400372500286117,{"$f":"AB77+R98-SUM(R126,R136)+S162","v":36.632228537382275},37.917548612131903,39.164816298184235,40.306893246877749,41.605340686013953,42.606833666669324,44.002175385269275,45.166357846566221,46.275088753437203,47.851893518477041,49.584772217452191,{"$f":"AM77+AC98-SUM(AC126,AC136)+AD162","v":43.529178937096155}]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,37.004625722272273,37.593300743766669,38.129315566757576,38.85058916628271,39.6070432335585,39.581191083489834,39.454134063472999,41.302724858729206,41.934950954994932,39.429394118787549,39.597441810601332,40.967153801334575,42.809544892688542,44.859091347461018,46.057797005816411,47.387186132656616,49.405554898757515,50.843573024644996,52.672205432555202,54.74312475500578,56.387589361559172,51.047580447455594]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026]
[null,null,null,null,null,null,"Winter maxima",null,null,null,null,null,null,null,null,null,{"$f":"Q81","v":38.876213073730469},39.387359619140625,39.632232666015625,42.680179595947266,39.929412841796875,42.421501159667969,41.735347747802734,41.734909057617188,39.651412963867188,41.570034027099609,{"$f":"AA81","v":41.25762939453125}]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,{"$f":"R82+H105-SUM(H126,H135)","v":37.842500998714193},39.413841990234921,39.625989556614549,40.341819602190554,39.542632410697017,41.795765736555609,39.066862105356954,39.958928774759393,39.987950033420233,39.352439400385315,{"$f":"AB82+R105-SUM(R126,R135)+S168","v":40.098059678351497},{"$f":"AC82+S105-SUM(S126,S135)+T168","v":40.893700504956492},41.43614165115649,42.153776360535076,42.498633058136605,42.832376277331406,43.189039072376396,43.779689023555349,43.462309988834683,43.700324627908842,43.99858339980824,36.58467771580505]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,38.938082671723805,40.579792620193274,40.745575647764355,41.563616825733696,40.68509879447452,42.987182696529082,40.222026437034252,41.186731979679806,41.165543129717946,40.50979393164576,{"$f":"AB83+R106-SUM(R127,R136)+S169","v":41.44580006497528},42.171091987796878,42.911335491985938,43.542337563179665,43.767512486168059,44.275310227069426,44.682218473392808,45.197578097094635,45.029924123601269,45.185223772184486,45.61361500828766,38.08345558737188]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,40.593850136761127,42.418213376699221,42.551042939526297,43.195337621325621,42.25648667025677,44.810214866981767,42.036011488570878,42.942338856437644,42.885090814690017,42.092421745512226,43.126051378745679,44.016229045429732,44.585786895253328,45.275906542804307,45.707997925034931,46.187185920666799,46.615836254226117,47.063919680035184,47.035512803427288,47.11466795060246,47.771160615815639,40.094379430152458]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026]
[null,null,null,null,null,null,"Annual maxima",null,null,null,null,null,null,null,null,null,{"$f":"MAX(Q75,Q81)","v":38.876213073730469},39.387359619140625,39.632232666015625,42.680179595947266,39.929412841796875,42.421501159667969,41.735347747802734,41.734909057617188,40.375606536865234,41.570034027099609,41.25762939453125]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,{"$f":"R88+H113-SUM(H126,H135)","v":37.853779190006478},39.425533623956277,39.639700454688871,40.362778303696601,39.581445804931803,41.812696651683353,39.152724891744846,40.040170658966808,40.043653344472681,39.418314665061082,{"$f":"AB88+R113-SUM(R126,R135)+S175","v":40.487648421739131},{"$f":"AC88+S113-SUM(S126,S135)+T175","v":41.39882638543898},42.295066914588169,43.129735046434391,43.910958436332002,44.592733674702387,45.490074865907083,45.827833783006952,46.517722793381118,47.729954256201658,48.991917070357076,42.090483334054113]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,38.948147546913845,40.579902622712538,40.748915162885112,41.571355899513179,40.763225103122629,42.987199630186851,40.295912897939537,41.338177888778901,41.351352312583622,40.555267926798173,{"$f":"AB89+R114-SUM(R127,R136)+S176","v":41.993319780954813},43.074914925544249,44.096257621286505,45.249684631381918,46.54397976393836,47.57296032242057,49.040750432074155,50.377281832566162,51.622657049448009,53.391165885526952,55.345615479184097,49.500577814140279]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,40.593850136761127,42.418213376699221,42.551042939526297,43.195337621325621,42.331827419252186,44.810214866981767,42.093837067073395,43.204786787883769,43.267794869844337,42.146957807483311,44.40714513562434,45.784268017105113,47.616355352622861,49.926340940382538,51.270879072747263,52.771837903249711,{"$f":"AH90+X115-SUM(X128,X137)+Y177","v":55.037017727243047},56.658220159418583,58.716892299349723,61.045822332853689,62.902063133428499,57.851883788289179]
[]
[null,null,null,null,null,null,"Summer industrial adjustments (MW)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Summer industrial adjustments"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2013/14","2014/15","2015/16","2016/17","2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25","2025/26","2026/27",null,"Peak industrial load",null,{"$f":"CHOOSE($D$3,'Industrial adjustments'!C4,'Industrial adjustments'!C5,'Industrial adjustments'!C6,'Industrial adjustments'!C7,'Industrial adjustments'!C8,'Industrial adjustments'!C9,'Industrial adjustments'!C10,'Industrial adjustments'!C11,'Industrial adjustments'!C12,'Industrial adjustments'!C13,'Industrial adjustments'!C14,'Industrial adjustments'!C15,'Industrial adjustments'!C16,'Industrial adjustments'!C17,'Industrial adjustments'!C18,'Industrial adjustments'!C19,'Industrial adjustments'!C20,'Industrial adjustments'!C21,'Industrial adjustments'!C22,'Industrial adjustments'!C23,'Industrial adjustments'!C24,'Industrial adjustments'!C25,'Industrial adjustments'!C26,'Industrial adjustments'!C27,'Industrial adjustments'!C28,'Industrial adjustments'!C29,'Industrial adjustments'!C30,'Industrial adjustments'!C31)","v":0}]
[null,null,null,null,null,null,"Peak industrial load",null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AH$159","v":0},0,0,0,0,0,0,0,0,0,{"$f":"$AH$159","v":0},0,null,"Proportion of MD",null,{"$f":"AH159/AA75","v":0}]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,null,{"$f":"-AB76*$AH$160+S$160","v":0},0,0,0,0,0,0,0,0,0,{"$f":"-AL76*$AH$160+AC$160","v":0},0]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,null,null,"Winter industrial adjustments (MW)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Winter industrial adjustments"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,null,"Peak industrial load",null,{"$f":"CHOOSE($D$3,'Industrial adjustments'!C36,'Industrial adjustments'!C37,'Industrial adjustments'!C38,'Industrial adjustments'!C39,'Industrial adjustments'!C40,'Industrial adjustments'!C41,'Industrial adjustments'!C42,'Industrial adjustments'!C43,'Industrial adjustments'!C44,'Industrial adjustments'!C45,'Industrial adjustments'!C46,'Industrial adjustments'!C47,'Industrial adjustments'!C48,'Industrial adjustments'!C49,'Industrial adjustments'!C50,'Industrial adjustments'!C51,'Industrial adjustments'!C52,'Industrial adjustments'!C53,'Industrial adjustments'!C54,'Industrial adjustments'!C55,'Industrial adjustments'!C56,'Industrial adjustments'!C57,'Industrial adjustments'!C58,'Industrial adjustments'!C59,'Industrial adjustments'!C60,'Industrial adjustments'!C61,'Industrial adjustments'!C62,'Industrial adjustments'!C63)","v":0}]
[null,null,null,null,null,null,"Peak industrial load",null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AH$166","v":0},0,0,0,0,0,0,0,0,0,{"$f":"$AH$166","v":0},0,null,"Maximum demand",null,{"$f":"AH166/Z81","v":0}]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,null,{"$f":"-AB82*$AH$167+S$167","v":0},0,0,0,0,0,0,0,0,0,{"$f":"-AL82*$AH$167+AC$167","v":0},0]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,null,null,"Annual industrial adjustments (MW)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026]
[null,null,null,null,null,null,"Peak industrial load",null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AH$159","v":0},0,0,0,0,0,0,0,0,0,{"$f":"$AH$159","v":0},0]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,null,{"$f":"-$AH$160*AB88+S$174","v":0},0,0,0,0,0,0,0,0,0,{"$f":"-$AH$160*AL88+AC$174","v":0},0]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,null,null,"Original Pre Adjustment B4 cap"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026]
[null,null,null,null,null,null,"Average energy use",null,null,null,null,null,null,null,null,null,21.203160723050434,21.2205806573232,21.414229512214661,20.780604759852093,21.456359108289082,21.883071660995483,21.788892507553101,21.406328241030376,21.503035028775532,null,21.014355460802715]
[null,null,null,null,null,null,"Forecast average energy use",null,null,null,null,null,null,null,null,null,null,20.779677121997654,21.40261983645145,21.071282272038236,21.696651257280532,21.696651257280532,22.055439054605557,21.100546476564688,21.568711133478871,21.429131096568202,{"$f":"Z182","v":21.429131096568202},21.918499401272271,22.496842158777849,23.00218749844846,23.437890604631757,23.785913189159331,24.105051655373021,24.464999696784858,24.709112844621952,24.817374206513794,25.060522001736434,25.33510609295034,25.594351294497454]
[null,null,null,null,null,null,"Low forecast",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB183/AB182*AA182","v":21.3532924380598},21.840928846329149,22.30312826521445,22.72349405955185,23.150604491559438,23.494407818817635,23.755114407442676,23.965187447948779,24.067757486544775,24.120109064858255,24.285431668786718,24.483139598554903,24.694462173868782]
[null,null,null,null,null,null,"High forecast",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB184/AB183*AA183","v":21.52979664154233},22.02146380413588,22.568000159351893,23.172527114190743,23.932755395422092,24.426765621739346,24.849383071963246,25.266009505648796,25.591328826460757,25.815619357627043,26.107658496451847,26.432548041205255,26.735087845483452]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2004/05","2005/06","2006/07","2007/08","2008/09","2009/10","2010/11","2011/12","2012/13","2013/14","2014/15","2015/16","2016/17","2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25","2025/26","2026/27"]
[null,null,null,null,null,null,"Summer maxima",null,null,null,null,null,null,null,null,null,32.324302673339844,33.142326354980469,38.383403778076172,37.470695495605469,38.550445556640625,37.841331481933594,36.925765991210937,34.538597106933594,40.375606536865234,31.544382095336914,36.861881256103516]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,32.790691293413985,33.149834488563826,33.464044743669412,34.393364808674171,35.282016925244314,35.152510717005903,34.668971956070081,35.865764656712521,35.959675496911238,32.213096171741682,38.303364626575792,39.512713224658917,40.887582416841745,42.394392834813047,43.734681345514154,44.918004416716762,46.174548144847478,46.715978314870753,48.085776631332394,49.856819534934978,51.545231335834231,52.683764283919565]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,34.763140910610971,34.924380912115986,35.578085084802275,36.35471833366644,37.10515112833076,37.329729181966236,36.986832959570421,38.361565979220956,38.398912506118769,35.400372500286117,40.971098867296767,42.612330679226439,44.232725918353296,45.737826763976997,47.415181244049215,48.773842753825946,50.559920618687045,52.095426422339848,53.605207620601554,55.647264906318881,58.034228764105592,60.155347529437613]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,37.004625722272273,37.593300743766669,38.129315566757576,38.85058916628271,39.6070432335585,39.581191083489834,39.454134063472999,41.302724858729206,41.934950954994932,39.429394118787549,44.270935020658648,46.006272520899238,48.288987667325337,50.80402210619846,52.370372773595676,54.09395379957737,56.573405866611886,58.413666634312705,60.724634764873308,63.316598011176438,65.626236295269734,68.545953903211867]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026]
[null,null,null,null,null,null,"Winter maxima",null,null,null,null,null,null,null,null,null,38.876213073730469,39.387359619140625,39.632232666015625,42.680179595947266,39.929412841796875,42.421501159667969,41.735347747802734,41.734909057617188,39.651412963867188,41.570034027099609,41.25762939453125]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,37.842500998714193,39.413841990234921,39.625989556614549,40.341819602190554,39.542632410697017,41.795765736555609,39.066862105356954,39.958928774759393,39.987950033420233,39.352439400385315,40.282218541266786,41.265194789134057,42.016364244594648,42.944320945276012,43.497906568330841,44.050973598634414,44.617163756252573,45.423350370774159,45.353844870733639,45.849932531625775,46.415372661437779,46.957688391028931]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,38.938082671723805,40.579792620193274,40.745575647764355,41.563616825733696,40.68509879447452,42.987182696529082,40.222026437034252,41.186731979679806,41.165543129717946,40.50979393164576,41.62995892789057,42.542586271974443,43.491558085424096,44.3328821479206,44.766785996362294,45.493907548372434,46.110343157268986,46.841239444313445,46.921459005500225,47.33483167590142,48.030404269917199,48.456466262595761]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,40.593850136761127,42.418213376699221,42.551042939526297,43.195337621325621,42.25648667025677,44.810214866981767,42.036011488570878,42.942338856437644,42.885090814690017,42.092421745512226,43.310210241660968,44.387723329607297,45.166009488691486,46.066451127545243,46.707271435229167,47.405783241969807,48.043960938102295,48.707581027253994,48.927047685326237,49.264275854319386,50.187949877445178,50.467390105376346]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026]
[null,null,null,null,null,null,"Annual maxima",null,null,null,null,null,null,null,null,null,{"$f":"MAX(Q187,Q193)","v":38.876213073730469},39.387359619140625,39.632232666015625,42.680179595947266,39.929412841796875,42.421501159667969,41.735347747802734,41.734909057617188,40.375606536865234,41.570034027099609,{"$f":"MAX(AA187,AA193)","v":41.25762939453125}]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,37.853779190006478,39.425533623956277,39.639700454688871,40.362778303696601,39.581445804931803,41.812696651683353,39.152724891744846,40.040170658966808,40.043653344472681,39.418314665061082,40.749789384933358,41.850409004819944,42.957496455519525,44.004490190753032,44.996340591433338,45.899167363409454,47.008158171896881,47.562514613764492,48.502075178078549,49.975198751403212,51.650630494425812,52.710381895638427]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,38.948147546913845,40.579902622712538,40.748915162885112,41.571355899513179,40.763225103122629,42.987199630186851,40.295912897939537,41.338177888778901,41.351352312583622,40.555267926798173,42.258347643521368,43.529711193723656,44.762140675687974,46.128504461588811,47.634410343167218,48.885108149466014,50.565641626784533,52.12068554872517,53.616797381169469,55.647264906318881,58.034228764105592,60.155347529437613]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,40.593850136761127,42.418213376699221,42.551042939526297,43.195337621325621,42.331827419252186,44.810214866981767,42.093837067073395,43.204786787883769,43.267794869844337,42.146957807483311,44.676801146862687,46.244259064139527,48.288987667325337,50.814127558780235,52.370372773595676,54.09395379957737,56.573405866611886,58.413666634312705,60.724634764873308,63.316598011176438,65.626236295269734,68.545953903211867]
[]
[null,null,null,null,null,null,"Original Pre Adjustment growth p.a. B4 cap"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026]
[null,null,null,null,null,null,"Average energy use"]
[null,null,null,null,null,null,"Forecast average energy use",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB182/AA182","v":1.0228365911104271},{"$f":"AC182/AB182","v":1.026386056222079},1.0224629455149301,1.018941811782583,1.0148487161408117,1.0134171206157072,1.0149324733486562,1.0099780564423704,1.0043814345975357,1.0097974827312239,1.0109568384567122,1.0102326471653991]
[null,null,null,null,null,null,"Low forecast",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB183/AA183","v":1.0228365911104271},1.0211620770406467,1.0188478400580707,1.0187959840545759,1.0148507278668919,1.0110965379776982,1.0088432763110704,1.0042799597882877,1.0021751747474914,1.0068541399826971,1.0081410094934524,1.0086313511575269]
[null,null,null,null,null,null,"High forecast",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.0228365911104271,1.0248183481387538,1.0267869084797192,1.0328073100307558,1.0206415942567044,1.0173014084946137,1.01676606749065,1.0128757697466719,1.0087643175032934,1.011312497863373,1.012444223781982,1.0114457298557284]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2004/05","2005/06","2006/07","2007/08","2008/09","2009/10","2010/11","2011/12","2012/13","2013/14","2014/15","2015/16","2016/17","2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25","2025/26","2026/27"]
[null,null,null,null,null,null,"Summer maxima"]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB188/AA188","v":1.1890618778885551},{"$f":"AC188/AB188","v":1.0315729077555775},1.0347956158911609,1.0368525192467883,1.0316147589593618,1.0270568581911934,1.0279741663604067,1.0117257275225484,1.0293218373214632,1.0368309098380786,1.0338652127562242,1.0220880364406053]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB189/AA189","v":1.157363495736256},1.0400582815033967,1.0380264400772803,1.0340268616589872,1.0366732439809165,1.0286545674640282,1.0366195846793513,1.0303700200645742,1.0289810699699786,1.0380943825489919,1.0428945404918843,1.0365494435009006]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.122790141975937,1.0391981217345152,1.0496174765166888,1.0520829812420134,1.0308312334823213,1.0329113759306807,1.0458360295906839,1.0325287251052158,1.0395621138633184,1.0426838836715815,1.0364776118212418,1.044490096838794]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026]
[null,null,null,null,null,null,"Winter maxima"]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB194/AA194","v":1.0236269759905245},{"$f":"AC194/AB194","v":1.0244022371027124},1.0182034632163759,1.0220856020592202,1.0128907760297401,1.0127147965025571,1.0128530679656922,1.0180689794386271,0.99846982885513347,1.0109381610821766,1.0123324092008636,1.0116839680152285]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB195/AA195","v":1.027651708081629},1.0219223695527704,1.0223063968744843,1.0193445371822278,1.0097874044596049,1.0162424336665408,1.0135498496857214,1.0158510268412357,1.0017125840848458,1.0088098852670531,1.0146947304846952,1.0088706726323646]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.0289313003540497,1.0248789623032089,1.0175338156747737,1.0199362673179972,1.0139107808828092,1.0149550976812955,1.0134620219831636,1.0138127680606244,1.0045058008105441,1.0068924691954035,1.0187493677133752,1.0055678749304073]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026]
[null,null,null,null,null,null,"Annual maxima"]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB200/AA200","v":1.0337780732430055},{"$f":"AC200/AB200","v":1.0270092100228996},1.0264534439931536,1.0243727829045535,1.022539754383718,1.0200644487998209,1.024161458087179,1.0117927709450021,1.0197542239291559,1.0303723823757229,1.0335252642287003,1.0205176856713682]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB201/AA201","v":1.04199404427058},1.0300855007613436,1.0283123744258156,1.0305249875290921,1.0326458856439271,1.0262561832357855,1.0343772069027708,1.0307529751806201,1.0287047612036042,1.0378699889647367,1.0428945404918843,1.0365494435009006]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.0600243403316334,1.0350843810890635,1.0442158366155208,1.0522922515760986,1.030626231120769,1.0329113759306807,1.0458360295906839,1.0325287251052158,1.0395621138633184,1.0426838836715815,1.0364776118212418,1.044490096838794]
[]
[null,null,null,null,null,null,"Original Pre Adjustment 90% & 10% ration to 50% PoE B4 cap"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026]
[null,null,null,null,null,null,"Average energy use"]
[null,null,null,null,null,null,"Forecast average energy use"]
[null,null,null,null,null,null,"Low forecast",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB183/AB182","v":0.99646095503515086},{"$f":"AC183/AC182","v":0.99138928511849767},0.98788404629275328,0.98774266345387129,0.98774462144785125,0.98548282522131225,0.979570314529709,0.97404377234786998,0.97190415328175495,0.96907126144874356,0.96637209683394609,0.96484032315278334]
[null,null,null,null,null,null,"High forecast",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB184/AB182","v":1.0046976027408898},{"$f":"AC184/AC182","v":1.003163021728642},1.0074053659354691,1.0211138791940833,1.0269425196116535,1.0308786484771673,1.0327410512483761,1.0357040735289216,1.0402236410188488,1.0417843049974322,1.0433170456925889,1.0445698559756522]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2004/05","2005/06","2006/07","2007/08","2008/09","2009/10","2010/11","2011/12","2012/13","2013/14","2014/15","2015/16","2016/17","2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25","2025/26","2026/27"]
[null,null,null,null,null,null,"Summer maxima"]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB188/AB189","v":0.93488741296977107},{"$f":"AC188/AC189","v":0.92726008164395968},0.92437401421548915,0.92690002639571778,0.92237718380551426,0.92094454487478905,0.91326385761336171,0.89673857232959997,0.89703554497291171,0.89594375606542376,0.88818672072566884,0.87579519440292897]
[null,null,null,null,null,null,"Forecast - 50% PoE"]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB190/AB189","v":1.0805405821320506},{"$f":"AC190/AC189","v":1.0796469422717436},1.0917027306085378,1.1107659830093104,1.1045064344274411,1.1090771353121258,1.1189377905332836,1.1212820519166233,1.132812229637473,1.1378204861958396,1.1308194783120791,1.1394823023783252]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026]
[null,null,null,null,null,null,"Winter maxima"]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB194/AB195","v":0.96762570943300052},{"$f":"AC194/AC195","v":0.96997381694958473},0.96608091533690421,0.96867875185710839,0.97165578453332424,0.96828291902154617,0.96761725680670796,0.96972989847493418,0.96659067795434861,0.96862988434304242,0.9663748071033631,0.9690696002584126]
[null,null,null,null,null,null,"Forecast - 50% PoE"]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB196/AB195","v":1.0403615895149176},{"$f":"AC196/AC195","v":1.0433715300202226},1.0385006074047407,1.0391034576511502,1.0433465435518323,1.0420248731451465,1.0419345779804392,1.0398439837434132,1.0427435276381947,1.0407616148638439,1.0449204132324847,1.0414995974300512]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026]
[null,null,null,null,null,null,"Annual maxima"]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB200/AB201","v":0.96430153229573123},{"$f":"AC200/AC201","v":0.96142170157228513},0.9596836926713691,0.95395440854570857,0.94461840226994032,0.93891921488795604,0.92964623130573987,0.9125458368981072,0.90460597326002834,0.8980710702589878,0.89000287579201776,0.87623767562549748]
[null,null,null,null,null,null,"Forecast - 50% PoE"]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB202/AB201","v":1.057230195646613},{"$f":"AC202/AC201","v":1.0623608058949692},1.0787908473187238,1.1015776069890395,1.0994231354247843,1.1065528101970303,1.1188111936593137,1.1207386476086261,1.132567361925279,1.1378204861958396,1.1308194783120791,1.1394823023783252]

{"sheet":"FBTS66","index":29,"n_rows":252,"n_cols":39,"rows_kept":252,"cut":false,"hidden":false,"merged":[]}
["Terminal station:",null,"FBTS 66kV",null,null,null,"AVERAGE DEMAND",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MAXIMUM DEMAND"]
[null,"Which terminal station?"]
[null,null,"RCTS 22kV",21]
[null,null,"RCTS 66kV"]
[null,null,"WETS 66kV"]
[null,null,"KGTS 22kV"]
[null,null,"KGTS 66kV"]
[null,null,"HOTS 66kV"]
[null,null,"BETS 22kV"]
[null,null,"BETS 66kV"]
[null,null,"SHTS/GNTS"]
[null,null,"HYTS/TGTS/APD"]
[null,null,"BATS/ELTS"]
[null,null,"MLTS/GTS/PTH"]
[null,null,"ATS West"]
[null,null,"ATS-BLTS"]
[null,null,"BLTS 22kV"]
[null,null,"KTS East"]
[null,null,"KTS West"]
[null,null,"WMTS 66kV"]
[null,null,"WMTS 22kV"]
[null,null,"BTS 22kV"]
[null,null,"FBTS 66kV"]
[null,null,"RTS 66kV Bus 1&2"]
[null,null,"RTS 66kV Bus 3&4"]
[null,null,"RTS 22kV"]
[null,null,"SVTS 66kV"]
[null,null,"TSTS 66kV"]
[null,null,"Total Powercor"]
[null,null,"Total Citipower"]
[]
[]
["Scenarios"]
[null,"Population","Low",2]
[null,null,"Medium"]
[null,null,"High"]
[]
[null,"Electricity Prices","Low",2]
[null,null,"Medium"]
[null,null,"High"]
[]
[null,"Income","Low",2]
[null,null,"Medium",null,null,null,"SUMMER MAXIMUM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WINTER MAXIMUM"]
[null,null,"High"]
[]
["Technology adjustments"]
[null,"Adjust for solar?","Include",1]
[null,null,"Exclude"]
[]
[]
[null,"Adjust for efficiency?","Include",2]
[null,null,"Exclude"]
[]
[]
[null,"Adjust for battery storage?","Include",2]
[null,null,"Exclude"]
[]
[]
[null,"Adjust for EV?","Include",2]
[null,null,"Exclude"]
[]
[]
[null,"Adjust for microgeneration?","Include",2]
[null,null,"Exclude"]
[]
[null,null,null,null,null,null,"Number of simulations",null,null,null,null,null,null,null,null,null,1000,null,null,null,null,null,null,null,null,null,null,"Starting Point adjust.",null,{"$f":"Summary!$F$174","v":1}]
["Parameter selection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Growth Cap",{"$f":"Summary!$G$174","v":0.04},{"$f":"AC67+1","v":1.04}]
[null,"Model elasticities","Terminal station estimate",2,null,null,null,null,null,null,null,null,null,null,null,null,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026]
[null,null,"AEMO income elasticity",null,null,null,"Average energy use",null,null,null,null,null,null,null,null,null,117.47300624847412,120.75600592295329,118.09542528788249,121.5644687016805,121.45152759552002,118.93734963734944,122.04547119140625,122.69687239329021,122.52227179209392,125.52415943145752,124.84983571370442]
[null,null,null,null,null,null,"Forecast average energy use",null,null,null,null,null,null,null,null,null,null,115.58297667554031,120.69657540992397,119.24182766215313,123.09159542358788,123.09159542358788,121.2904564007257,122.12501518311585,124.3462455665957,122.89408759648354,125.61284293390936,{"$f":"AD$66*IF(AB207>$AD$67,$AD$67*AA70,AB207*AA70)","v":129.8906816669174},{"$f":"IF(AC207>$AD$67,$AD$67*AB70,AC207*AB70)","v":131.59073345744173},133.79236840010049,135.99349570776835,138.31326000042571,140.71927642343613,142.81208848729963,144.66021293572291,146.99158752867146,149.65655717538195,152.33775487566581,154.95810656441424]
[null,null,null,null,null,null,"Low forecast",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA70","v":125.61284293390936},{"$f":"AB70*AB233","v":129.3248245336531},{"$f":"AC70*AC233","v":130.48285191960269},{"$f":"AD70*AD233","v":132.1985008067885},{"$f":"AE70*AE233","v":133.80126070098922},135.05449535843084,135.87103225231658,136.27954532087111,136.66812911192457,137.59603877171307,138.93591822391622,140.46741092099461,142.0778729904911]
[null,null,null,null,null,null,"High forecast",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA71","v":125.61284293390936},{"$f":"AB70*AB234","v":130.40585075243015},{"$f":"AC70*AC234","v":133.31977469250003},{"$f":"AD70*AD234","v":137.72346029449901},{"$f":"AE70*AE234","v":141.91955913517316},145.89515802056329,149.7451384250119,153.32727485216301,156.67696263193815,160.28781833055709,164.03628471370735,167.60456542848445,170.87921319968913]
["Average demand model used"]
[null,"Error correction model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2004/05","2005/06","2006/07","2007/08","2008/09","2009/10","2010/11","2011/12","2012/13","2013/14","2014/15","2015/16","2016/17","2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25","2025/26","2026/27"]
[null,null,null,null,null,null,"Summer maxima",null,null,null,null,null,null,null,null,null,221.7041015625,222.24411010742187,209.66506958007812,241.32284545898437,232.76763916015625,225.3802490234375,247.33366394042969,224.97618103027344,241.94964599609375,261.18792724609375,219.20100402832]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,207.9607275550218,214.10659945593548,209.78284487723491,225.93490119176934,221.32847049728477,221.87534246434043,231.36307710187089,231.1285160359009,234.00935465115694,240.38747981523852,{"$f":"AB77*AB238","v":237.49296252661767},{"$f":"AC77*AC238","v":239.7092702935731},244.40862157209563,249.15900252831858,255.58195758963029,260.71549699594237,264.21399566364215,270.07450663335118,279.08350632434343,283.03124858632776,291.29775021662584,299.16197553586898]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,216.58381481754103,223.26714399706125,219.44724514669534,237.04015889955178,231.49467740894764,233.48333268116622,243.46502151909823,245.10687006716603,247.07328080307957,256.21497160377515,{"$f":"AD$66*IF(AB214>$AD$67,$AD$67*AA77,AB214*AA77)","v":249.52371802285762},{"$f":"IF(AC214>$AD$67,$AD$67*AB77,AC214*AB77)","v":251.41648131492153},256.65446310919054,262.28663211823442,267.97259514692939,274.52827760468222,279.3973482494203,285.38596559628041,293.60475869349682,300.34434189790971,309.15378257035502,317.74927689834163]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,224.80050894188929,233.30540839502359,227.784724575626,248.92682083940397,241.87886910815035,245.4493009010169,255.69876529473291,258.2798125726664,260.98301545021519,270.48467815497492,{"$f":"AB77*AB240","v":260.44105578871455},{"$f":"AC77*AC240","v":264.49660085514495},269.26381362810559,275.4889421124023,281.43187651661947,286.48171055752709,291.56792422646112,298.74446568622056,308.37892740564951,315.98872688340799,324.5335039291553,334.97329101379734]
["Climatic adjustments"]
[null,"Temperature","Stable",2,null,null,null,null,null,null,null,null,null,null,null,null,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026]
[null,null,"CSIRO trends",null,null,null,"Winter maxima",null,null,null,null,null,null,null,null,null,183.7823486328125,186.39093017578125,182.88189697265625,186.28701782226562,187.6781005859375,173.110595703125,174.91671752929687,172.75234985351562,178.70230102539062,181.10797119140625,177.43424987792901]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,172.27636757382496,181.44848206463357,184.99638908143905,187.20127434086368,186.10327667255959,181.19416620851783,179.00523210930569,184.72459428034895,181.33332297748515,185.58566817935133,{"$f":"AB83*AB244","v":190.89723137790108},{"$f":"AC83*AC244","v":193.37153295504825},197.53590842834871,201.04058901088806,204.61487060377115,208.71707699227466,212.6146802500987,214.89815419314485,218.46673488104662,222.7767311281614,226.24211054058563,231.23627841786583]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,176.71096993838199,186.01515258756814,189.55673114573509,191.92342289042045,190.57129163765157,185.84855348326838,183.73711829936522,189.19247227263998,185.91674640369692,190.19662258578421,{"$f":"AD$66*IF(AB220>$AD$67,$AD$67*AA83,AB220*AA83)","v":195.86036100360005},{"$f":"IF(AC220>$AD$67,$AD$67*AB83,AC220*AB83)","v":198.49706713798352},202.83927966615818,206.13711203020375,210.38599236369524,214.2883215732318,218.29620695524144,220.4334460038946,224.79335260066819,228.73295653451464,232.98265693076547,237.73547956821258]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,184.93348802453738,195.85657333885612,197.87382939449398,200.79170114523302,199.48708170575151,195.37335946619405,191.88012936268206,198.30564102616128,195.57496829187886,198.61917709105253,{"$f":"AB83*AB246","v":206.13666481265309},{"$f":"AC83*AC246","v":208.15799564813068},212.39994095174049,215.80434930055449,220.36939718175017,225.25249255081701,228.46705668070777,231.28878345152796,235.66267970442769,239.47718064056181,244.81647534669113,249.56130899227909]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026]
[null,null,null,null,null,null,"Annual maxima",null,null,null,null,null,null,null,null,null,{"$f":"MAX(Q75,Q81)","v":221.7041015625},222.24411010742187,209.66506958007812,241.32284545898437,232.76763916015625,225.3802490234375,247.33366394042969,224.97618103027344,241.94964599609375,261.18792724609375,{"$f":"MAX(AA75,AA81)","v":219.20100402832}]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,207.9607275550218,214.10659945593548,209.78284487723491,225.93490119176934,221.32847049728477,221.87534246434043,231.36307710187089,231.1285160359009,234.00935465115694,240.38747981523852,{"$f":"AB89*AB250","v":237.49296252661767},{"$f":"AC89*AC250","v":239.7092702935731},244.40862157209563,249.15900252831858,255.58195758963029,260.71549699594237,264.21399566364215,270.07450663335118,279.08350632434343,283.03124858632776,291.29775021662584,299.16197553586898]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,216.58381481754103,223.26714399706125,219.45195242563207,237.04015889955178,231.49467740894764,233.48333268116622,243.46502151909823,245.10687006716603,247.07328080307957,256.21497160377515,{"$f":"AD$66*IF(AB226>$AD$67,$AD$67*AA89,AB226*AA89)","v":249.52371802285762},{"$f":"IF(AC226>$AD$67,$AD$67*AB89,AC226*AB89)","v":251.41648131492153},256.65446310919054,262.28663211823442,267.97259514692939,274.52827760468222,279.3973482494203,285.38596559628041,293.60475869349682,300.34434189790971,309.15378257035502,317.74927689834163]
["Time of use tariffs",null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,224.80050894188929,233.30540839502359,227.784724575626,248.92682083940397,241.87886910815035,245.4493009010169,255.69876529473291,258.2798125726664,260.98301545021519,270.48467815497492,{"$f":"AB89*AB252","v":260.44105578871455},{"$f":"AC89*AC252","v":264.49660085514495},269.26381362810559,275.4889421124023,281.43187651661947,286.48171055752709,291.56792422646112,298.74446568622056,308.37892740564951,315.98872688340799,324.5335039291553,334.97329101379734]
[null,"Current",0.23968185526172561]
[null,"Residential demand on time of use tariffs by 2025",0.5]
[null,null,null,null,null,null,"Summer block load adjustments"]
[null,"CDD critical temperature",18.5,null,null,null,null,null,null,null,null,null,null,null,null,null,"2014/15","2015/16","2016/17","2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25","2025/26","2026/27"]
[null,"HDD critical temperature",16.5,null,null,null,"Average energy use"]
[null,null,null,null,null,null,"Maximum demand",null,null,null,null,null,null,null,null,null,{"$f":"INDEX('Block Loads'!B$3:B$30,FBTS66!$D$3)","v":0},{"$f":"INDEX('Block Loads'!C$3:C$30,FBTS66!$D$3)","v":6},{"$f":"INDEX('Block Loads'!D$3:D$30,FBTS66!$D$3)","v":6},{"$f":"INDEX('Block Loads'!E$3:E$30,FBTS66!$D$3)","v":6},{"$f":"INDEX('Block Loads'!F$3:F$30,FBTS66!$D$3)","v":6},{"$f":"INDEX('Block Loads'!G$3:G$30,FBTS66!$D$3)","v":6},{"$f":"INDEX('Block Loads'!H$3:H$30,FBTS66!$D$3)","v":6},{"$f":"INDEX('Block Loads'!I$3:I$30,FBTS66!$D$3)","v":6},{"$f":"INDEX('Block Loads'!J$3:J$30,FBTS66!$D$3)","v":6},{"$f":"INDEX('Block Loads'!K$3:K$30,FBTS66!$D$3)","v":6},{"$f":"INDEX('Block Loads'!L$3:L$30,FBTS66!$D$3)","v":6},{"$f":"INDEX('Block Loads'!M$3:M$30,FBTS66!$D$3)","v":6},{"$f":"INDEX('Block Loads'!N$3:N$30,FBTS66!$D$3)","v":6}]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,{"$f":"Q96","v":0},{"$f":"R96","v":6},6,6,6,6,6,6,6,6,6,6,6]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,{"$f":"Q97","v":0},6,6,6,6,6,6,6,6,6,6,6,6]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,0,6,6,6,6,6,6,6,6,6,6,6,6]
[]
[null,null,null,null,null,null,"Winter block load adjustments"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026]
[null,null,null,null,null,null,"Average energy use"]
[null,null,null,null,null,null,"Maximum demand",null,null,null,null,null,null,null,null,null,{"$f":"INDEX('Block Loads'!P$3:P$30,FBTS66!$D$3)","v":0},{"$f":"INDEX('Block Loads'!Q$3:Q$30,FBTS66!$D$3)","v":6},{"$f":"INDEX('Block Loads'!R$3:R$30,FBTS66!$D$3)","v":6},{"$f":"INDEX('Block Loads'!S$3:S$30,FBTS66!$D$3)","v":6},{"$f":"INDEX('Block Loads'!T$3:T$30,FBTS66!$D$3)","v":6},{"$f":"INDEX('Block Loads'!U$3:U$30,FBTS66!$D$3)","v":6},{"$f":"INDEX('Block Loads'!V$3:V$30,FBTS66!$D$3)","v":6},{"$f":"INDEX('Block Loads'!W$3:W$30,FBTS66!$D$3)","v":6},{"$f":"INDEX('Block Loads'!X$3:X$30,FBTS66!$D$3)","v":6},{"$f":"INDEX('Block Loads'!Y$3:Y$30,FBTS66!$D$3)","v":6},{"$f":"INDEX('Block Loads'!Z$3:Z$30,FBTS66!$D$3)","v":6},{"$f":"INDEX('Block Loads'!AA$3:AA$30,FBTS66!$D$3)","v":6},{"$f":"INDEX('Block Loads'!AB$3:AB$30,FBTS66!$D$3)","v":6}]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,{"$f":"Q104","v":0},{"$f":"R104","v":6},6,6,6,6,6,6,6,6,6,6,6]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,{"$f":"Q105","v":0},6,6,6,6,6,6,6,6,6,6,6,6]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,0,6,6,6,6,6,6,6,6,6,6,6,6]
[]
[null,null,null,null,null,null,"Annual block load adjustments"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026]
[null,null,null,null,null,null,"Average energy use"]
[null,null,null,null,null,null,"Maximum demand",null,null,null,null,null,null,null,null,null,{"$f":"INDEX('Block Loads'!AD$3:AD$30,FBTS66!$D$3)","v":0},{"$f":"INDEX('Block Loads'!AE$3:AE$30,FBTS66!$D$3)","v":6},{"$f":"INDEX('Block Loads'!AF$3:AF$30,FBTS66!$D$3)","v":6},{"$f":"INDEX('Block Loads'!AG$3:AG$30,FBTS66!$D$3)","v":6},{"$f":"INDEX('Block Loads'!AH$3:AH$30,FBTS66!$D$3)","v":6},{"$f":"INDEX('Block Loads'!AI$3:AI$30,FBTS66!$D$3)","v":6},{"$f":"INDEX('Block Loads'!AJ$3:AJ$30,FBTS66!$D$3)","v":6},{"$f":"INDEX('Block Loads'!AK$3:AK$30,FBTS66!$D$3)","v":6},{"$f":"INDEX('Block Loads'!AL$3:AL$30,FBTS66!$D$3)","v":6},{"$f":"INDEX('Block Loads'!AM$3:AM$30,FBTS66!$D$3)","v":6},{"$f":"INDEX('Block Loads'!AN$3:AN$30,FBTS66!$D$3)","v":6},{"$f":"INDEX('Block Loads'!AO$3:AO$30,FBTS66!$D$3)","v":6},{"$f":"INDEX('Block Loads'!AP$3:AP$30,FBTS66!$D$3)","v":6}]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,{"$f":"Q112","v":0},{"$f":"R112","v":6},6,6,6,6,6,6,6,6,6,6,6]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,{"$f":"Q112","v":0},{"$f":"R112","v":6},6,6,6,6,6,6,6,6,6,6,6]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,{"$f":"Q112","v":0},{"$f":"R112","v":6},6,6,6,6,6,6,6,6,6,6,6]
[]
[null,null,null,null,null,null,"Windfarm Adjustment"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026]
[null,null,null,null,null,null,"Average energy use"]
[null,null,null,null,null,null,"Maximum demand",null,null,null,null,null,null,null,null,null,{"$f":"$R$120","v":0},0,{"$f":"$R$120","v":0},0,0,0,0,0,0,0,0]
[]
[null,null,null,null,null,null,"Solar Adjustment"]
[null,null,null,null,null,null,"New major customers",null,null,null,null,null,null,null,null,null,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026]
[null,null,null,null,null,null,"Average energy use"]
[null,null,null,null,null,null,"Maximum demand",null,null,null,null,null,null,null,null,null,null,{"$f":"(INDEX('Technology Adjustments'!C$6:C$33,$D$3)/1000)-INDEX('Technology Adjustments'!$P$6:$P$33,$D$3)*0.44/(0.18*8.76)*R129","v":0.63995837452702731},{"$f":"(INDEX('Technology Adjustments'!D$6:D$33,$D$3)/1000)-INDEX('Technology Adjustments'!$P$6:$P$33,$D$3)*0.44/(0.18*8.76)*S129","v":1.3411981155250754},{"$f":"(INDEX('Technology Adjustments'!E$6:E$33,$D$3)/1000)-INDEX('Technology Adjustments'!$P$6:$P$33,$D$3)*0.44/(0.18*8.76)*T129","v":2.1703714376592194},{"$f":"(INDEX('Technology Adjustments'!F$6:F$33,$D$3)/1000)-INDEX('Technology Adjustments'!$P$6:$P$33,$D$3)*0.44/(0.18*8.76)*U129","v":3.0842887255465237},{"$f":"(INDEX('Technology Adjustments'!G$6:G$33,$D$3)/1000)-INDEX('Technology Adjustments'!$P$6:$P$33,$D$3)*0.44/(0.18*8.76)*V129","v":4.0703573347541662},{"$f":"(INDEX('Technology Adjustments'!H$6:H$33,$D$3)/1000)-INDEX('Technology Adjustments'!$P$6:$P$33,$D$3)*0.44/(0.18*8.76)*W129","v":5.1323946405746241},{"$f":"(INDEX('Technology Adjustments'!I$6:I$33,$D$3)/1000)-INDEX('Technology Adjustments'!$P$6:$P$33,$D$3)*0.44/(0.18*8.76)*X129","v":6.1650105620866791},{"$f":"(INDEX('Technology Adjustments'!J$6:J$33,$D$3)/1000)-INDEX('Technology Adjustments'!$P$6:$P$33,$D$3)*0.44/(0.18*8.76)*Y129","v":7.2722200561209434},{"$f":"(INDEX('Technology Adjustments'!K$6:K$33,$D$3)/1000)-INDEX('Technology Adjustments'!$P$6:$P$33,$D$3)*0.44/(0.18*8.76)*Z129","v":8.5240712509293957},{"$f":"(INDEX('Technology Adjustments'!L$6:L$33,$D$3)/1000)-INDEX('Technology Adjustments'!$P$6:$P$33,$D$3)*0.44/(0.18*8.76)*AA129","v":9.8732361813781697},{"$f":"(INDEX('Technology Adjustments'!M$6:M$33,$D$3)/1000)-INDEX('Technology Adjustments'!$P$6:$P$33,$D$3)*0.44/(0.18*8.76)*AB129","v":11.320236192022691},{"$f":"(INDEX('Technology Adjustments'!N$6:N$33,$D$3)/1000)-INDEX('Technology Adjustments'!$P$6:$P$33,$D$3)*0.44/(0.18*8.76)*AC129","v":3.3107397117824049}]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,{"$f":"R$125","v":0.63995837452702731},1.3411981155250754,2.1703714376592194,3.0842887255465237,4.0703573347541662,5.1323946405746241,6.1650105620866791,7.2722200561209434,8.5240712509293957,9.8732361813781697,11.320236192022691,3.3107397117824049]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,0.63995837452702731,1.3411981155250754,2.1703714376592194,3.0842887255465237,4.0703573347541662,5.1323946405746241,6.1650105620866791,7.2722200561209434,8.5240712509293957,9.8732361813781697,11.320236192022691,3.3107397117824049]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,0.63995837452702731,1.3411981155250754,2.1703714376592194,3.0842887255465237,4.0703573347541662,5.1323946405746241,6.1650105620866791,7.2722200561209434,8.5240712509293957,9.8732361813781697,11.320236192022691,3.3107397117824049]
[null,null,null,null,null,null,"Used to subtract historical trend",null,null,null,null,null,null,null,null,null,null,1,2,3,4,5,6,7,8,9,10,11,12]
[]
[null,null,null,null,null,null,"Technology Adjustment"]
[null,null,null,null,null,null,"New major customers",null,null,null,null,null,null,null,null,null,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026]
[null,null,null,null,null,null,"Average energy use"]
[null,null,null,null,null,null,"Maximum demand",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,{"$f":"R$134","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,null,null,"Including Block Loads"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2004/05","2005/06","2006/07","2007/08","2008/09","2009/10","2010/11","2011/12","2012/13","2013/14","2014/15","2015/16","2016/17","2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25","2025/26","2026/27"]
[null,null,null,null,null,null,"Summer maxima",null,null,null,null,null,null,null,null,null,{"$f":"Q75","v":221.7041015625},222.24411010742187,209.66506958007812,241.32284545898437,232.76763916015625,225.3802490234375,247.33366394042969,224.97618103027344,241.94964599609375,261.18792724609375,{"$f":"AA75","v":219.20100402832}]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,{"$f":"R76+H97-SUM(H125,H135)","v":207.9607275550218},{"$f":"S76+I97-SUM(I125,I135)","v":214.10659945593548},{"$f":"T76+J97-SUM(J125,J135)","v":209.78284487723491},225.93490119176934,221.32847049728477,221.87534246434043,231.36307710187089,231.1285160359009,234.00935465115694,240.38747981523852,{"$f":"AB76+R97-SUM(R125,R135)+S161","v":242.85300415209065},{"$f":"AC76+S97-SUM(S125,S135)+T161","v":244.36807217804801},248.23825013443641,252.07471380277207,257.5116002548761,261.58310235536777,264.04898510155544,268.80228657723023,276.55943507341402,279.1580124049496,285.97751402460312,301.85123582408659]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,{"$f":"R77+H98-SUM(H126,H136)","v":216.58381481754103},223.26714399706125,219.44724514669534,237.04015889955178,231.49467740894764,233.48333268116622,243.46502151909823,245.10687006716603,247.07328080307957,256.21497160377515,{"$f":"AB77+R98-SUM(R126,R136)+S162","v":254.8837596483306},256.07528319939644,260.4840916715313,265.20234339268791,269.9022378121752,275.39588296410761,279.2323376873336,284.11374554015947,291.08068744256741,296.47110571653155,303.83354637833236,{"$f":"AM77+AC98-SUM(AC126,AC136)+AD162","v":320.43853718655924}]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,224.80050894188929,233.30540839502359,227.784724575626,248.92682083940397,241.87886910815035,245.4493009010169,255.69876529473291,258.2798125726664,260.98301545021519,270.48467815497492,265.8010974141875,269.15540273961989,273.09344219044635,278.40465338685578,283.36151918186528,287.34931591695249,291.40291366437441,297.47224563009962,305.8548561547201,312.11549070202983,319.21326773713258,337.66255130201495]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026]
[null,null,null,null,null,null,"Winter maxima",null,null,null,null,null,null,null,null,null,{"$f":"Q81","v":183.7823486328125},186.39093017578125,182.88189697265625,186.28701782226562,187.6781005859375,173.110595703125,174.91671752929687,172.75234985351562,178.70230102539062,181.10797119140625,{"$f":"AA81","v":177.43424987792901}]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,{"$f":"R82+H105-SUM(H126,H135)","v":172.27636757382496},181.44848206463357,184.99638908143905,187.20127434086368,186.10327667255959,181.19416620851783,179.00523210930569,184.72459428034895,181.33332297748515,185.58566817935133,{"$f":"AB82+R105-SUM(R126,R135)+S168","v":196.25727300337405},{"$f":"AC82+S105-SUM(S126,S135)+T168","v":198.03033483952316},201.36553699068949,203.95630028534154,206.54451326901699,209.58468235170002,212.44966968801202,213.6259341370239,215.94266363011724,218.90349494678324,220.92187434856294,233.92553870608342]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,176.71096993838199,186.01515258756814,189.55673114573509,191.92342289042045,190.57129163765157,185.84855348326838,183.73711829936522,189.19247227263998,185.91674640369692,190.19662258578421,{"$f":"AB83+R106-SUM(R127,R136)+S169","v":201.22040262907302},203.15586902245843,206.66890822849896,209.05282330465724,212.31563502894107,215.15592693265717,218.13119639315477,219.16122594777366,222.26928134973878,224.85972035313648,227.66242073874278,240.42473985643016]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,184.93348802453738,195.85657333885612,197.87382939449398,200.79170114523302,199.48708170575151,195.37335946619405,191.88012936268206,198.30564102616128,195.57496829187886,198.61917709105253,211.49670643812607,212.81679753260559,216.22956951408128,218.72006057500798,222.29903984699601,226.12009791024238,228.30204611862109,230.01656339540702,233.13860845349831,235.60394445918365,239.49623915466844,252.25056928049668]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026]
[null,null,null,null,null,null,"Annual maxima",null,null,null,null,null,null,null,null,null,{"$f":"MAX(Q75,Q81)","v":221.7041015625},222.24411010742187,209.66506958007812,241.32284545898437,232.76763916015625,225.3802490234375,247.33366394042969,224.97618103027344,241.94964599609375,261.18792724609375,219.20100402832]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,{"$f":"R88+H113-SUM(H126,H135)","v":207.9607275550218},214.10659945593548,209.78284487723491,225.93490119176934,221.32847049728477,221.87534246434043,231.36307710187089,231.1285160359009,234.00935465115694,240.38747981523852,{"$f":"AB88+R113-SUM(R126,R135)+S175","v":242.85300415209065},{"$f":"AC88+S113-SUM(S126,S135)+T175","v":244.36807217804801},248.23825013443641,252.07471380277207,257.5116002548761,261.58310235536777,264.04898510155544,268.80228657723023,276.55943507341402,279.1580124049496,285.97751402460312,301.85123582408659]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,216.58381481754103,223.26714399706125,219.45195242563207,237.04015889955178,231.49467740894764,233.48333268116622,243.46502151909823,245.10687006716603,247.07328080307957,256.21497160377515,{"$f":"AB89+R114-SUM(R127,R136)+S176","v":254.8837596483306},256.07528319939644,260.4840916715313,265.20234339268791,269.9022378121752,275.39588296410761,279.2323376873336,284.11374554015947,291.08068744256741,296.47110571653155,303.83354637833236,320.43853718655924]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,224.80050894188929,233.30540839502359,227.784724575626,248.92682083940397,241.87886910815035,245.4493009010169,255.69876529473291,258.2798125726664,260.98301545021519,270.48467815497492,265.8010974141875,269.15540273961989,273.09344219044635,278.40465338685578,283.36151918186528,287.34931591695249,{"$f":"AH90+X115-SUM(X128,X137)+Y177","v":291.40291366437441},297.47224563009962,305.8548561547201,312.11549070202983,319.21326773713258,337.66255130201495]
[]
[null,null,null,null,null,null,"Summer industrial adjustments (MW)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Summer industrial adjustments"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2013/14","2014/15","2015/16","2016/17","2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25","2025/26","2026/27",null,"Peak industrial load",null,{"$f":"CHOOSE($D$3,'Industrial adjustments'!C4,'Industrial adjustments'!C5,'Industrial adjustments'!C6,'Industrial adjustments'!C7,'Industrial adjustments'!C8,'Industrial adjustments'!C9,'Industrial adjustments'!C10,'Industrial adjustments'!C11,'Industrial adjustments'!C12,'Industrial adjustments'!C13,'Industrial adjustments'!C14,'Industrial adjustments'!C15,'Industrial adjustments'!C16,'Industrial adjustments'!C17,'Industrial adjustments'!C18,'Industrial adjustments'!C19,'Industrial adjustments'!C20,'Industrial adjustments'!C21,'Industrial adjustments'!C22,'Industrial adjustments'!C23,'Industrial adjustments'!C24,'Industrial adjustments'!C25,'Industrial adjustments'!C26,'Industrial adjustments'!C27,'Industrial adjustments'!C28,'Industrial adjustments'!C29,'Industrial adjustments'!C30,'Industrial adjustments'!C31)","v":0}]
[null,null,null,null,null,null,"Peak industrial load",null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AH$159","v":0},0,0,0,0,0,0,0,0,0,{"$f":"$AH$159","v":0},0,null,"Proportion of MD",null,{"$f":"AH159/AA75","v":0}]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,null,{"$f":"-AB76*$AH$160+S$160","v":0},0,0,0,0,0,0,0,0,0,{"$f":"-AL76*$AH$160+AC$160","v":0},0]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,null,null,"Winter industrial adjustments (MW)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Winter industrial adjustments"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,null,"Peak industrial load",null,{"$f":"CHOOSE($D$3,'Industrial adjustments'!C36,'Industrial adjustments'!C37,'Industrial adjustments'!C38,'Industrial adjustments'!C39,'Industrial adjustments'!C40,'Industrial adjustments'!C41,'Industrial adjustments'!C42,'Industrial adjustments'!C43,'Industrial adjustments'!C44,'Industrial adjustments'!C45,'Industrial adjustments'!C46,'Industrial adjustments'!C47,'Industrial adjustments'!C48,'Industrial adjustments'!C49,'Industrial adjustments'!C50,'Industrial adjustments'!C51,'Industrial adjustments'!C52,'Industrial adjustments'!C53,'Industrial adjustments'!C54,'Industrial adjustments'!C55,'Industrial adjustments'!C56,'Industrial adjustments'!C57,'Industrial adjustments'!C58,'Industrial adjustments'!C59,'Industrial adjustments'!C60,'Industrial adjustments'!C61,'Industrial adjustments'!C62,'Industrial adjustments'!C63)","v":0}]
[null,null,null,null,null,null,"Peak industrial load",null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AH$166","v":0},0,0,0,0,0,0,0,0,0,{"$f":"$AH$166","v":0},0,null,"Maximum demand",null,{"$f":"AH166/Z81","v":0}]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,null,{"$f":"-AB82*$AH$167+S$167","v":0},0,0,0,0,0,0,0,0,0,{"$f":"-AL82*$AH$167+AC$167","v":0},0]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,null,null,"Annual industrial adjustments (MW)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026]
[null,null,null,null,null,null,"Peak industrial load",null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AH$159","v":0},0,0,0,0,0,0,0,0,0,{"$f":"$AH$159","v":0},0]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,null,{"$f":"-$AH$160*AB88+S$174","v":0},0,0,0,0,0,0,0,0,0,{"$f":"-$AH$160*AL88+AC$174","v":0},0]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,null,null,"Original Pre Adjustment B4 cap"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026]
[null,null,null,null,null,null,"Average energy use",null,null,null,null,null,null,null,null,null,117.47300624847412,120.75600592295329,118.09542528788249,121.5644687016805,121.45152759552002,118.93734963734944,122.04547119140625,122.69687239329021,122.52227179209392,125.52415943145752,124.84983571370442]
[null,null,null,null,null,null,"Forecast average energy use",null,null,null,null,null,null,null,null,null,null,115.58297667554031,120.69657540992397,119.24182766215313,123.09159542358788,123.09159542358788,121.2904564007257,122.12501518311585,124.3462455665957,122.89408759648354,125.61284293390936,129.8906816669174,131.59073345744173,133.79236840010049,135.99349570776835,138.31326000042571,140.71927642343613,142.81208848729963,144.66021293572291,146.99158752867146,149.65655717538195,152.33775487566581,154.95810656441424]
[null,null,null,null,null,null,"Low forecast",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA182","v":125.61284293390936},129.3248245336531,130.48285191960269,132.1985008067885,133.80126070098922,135.05449535843084,135.87103225231658,136.27954532087111,136.66812911192457,137.59603877171307,138.93591822391622,140.46741092099461,142.0778729904911]
[null,null,null,null,null,null,"High forecast",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA183","v":125.61284293390936},130.40585075243015,133.31977469250003,137.72346029449901,141.91955913517316,145.89515802056326,149.7451384250119,153.32727485216301,156.67696263193815,160.28781833055709,164.03628471370735,167.60456542848445,170.87921319968913]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2004/05","2005/06","2006/07","2007/08","2008/09","2009/10","2010/11","2011/12","2012/13","2013/14","2014/15","2015/16","2016/17","2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25","2025/26","2026/27"]
[null,null,null,null,null,null,"Summer maxima",null,null,null,null,null,null,null,null,null,221.7041015625,222.24411010742187,209.66506958007812,241.32284545898437,232.76763916015625,225.3802490234375,247.33366394042969,224.97618103027344,241.94964599609375,261.18792724609375,219.20100402832]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,207.9607275550218,214.10659945593548,209.78284487723491,225.93490119176934,221.32847049728477,221.87534246434043,231.36307710187089,231.1285160359009,234.00935465115694,240.38747981523852,237.49296252661767,239.7092702935731,244.40862157209563,249.15900252831858,255.58195758963029,260.71549699594237,264.21399566364215,270.07450663335118,279.08350632434343,283.03124858632776,291.29775021662584,299.16197553586898]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,216.58381481754103,223.26714399706125,219.44724514669534,237.04015889955178,231.49467740894764,233.48333268116622,243.46502151909823,245.10687006716603,247.07328080307957,256.21497160377515,249.52371802285762,251.41648131492153,256.65446310919054,262.28663211823442,267.97259514692939,274.52827760468222,279.3973482494203,285.38596559628041,293.60475869349682,300.34434189790971,309.15378257035502,317.74927689834163]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,224.80050894188929,233.30540839502359,227.784724575626,248.92682083940397,241.87886910815035,245.4493009010169,255.69876529473291,258.2798125726664,260.98301545021519,270.48467815497492,260.44105578871455,264.49660085514495,269.26381362810559,275.4889421124023,281.43187651661947,286.48171055752709,291.56792422646112,298.74446568622056,308.37892740564951,315.98872688340799,324.5335039291553,334.97329101379734]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026]
[null,null,null,null,null,null,"Winter maxima",null,null,null,null,null,null,null,null,null,183.7823486328125,186.39093017578125,182.88189697265625,186.28701782226562,187.6781005859375,173.110595703125,174.91671752929687,172.75234985351562,178.70230102539062,181.10797119140625,177.43424987792901]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,172.27636757382496,181.44848206463357,184.99638908143905,187.20127434086368,186.10327667255959,181.19416620851783,179.00523210930569,184.72459428034895,181.33332297748515,185.58566817935133,190.89723137790108,193.37153295504825,197.53590842834871,201.04058901088803,204.61487060377115,208.71707699227466,212.61468025009867,214.89815419314482,218.46673488104659,222.77673112816134,226.24211054058557,231.23627841786575]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,176.71096993838199,186.01515258756814,189.55673114573509,191.92342289042045,190.57129163765157,185.84855348326838,183.73711829936522,189.19247227263998,185.91674640369692,190.19662258578421,195.86036100360005,198.49706713798352,202.83927966615818,206.13711203020372,210.38599236369524,214.2883215732318,218.29620695524142,220.43344600389457,224.79335260066816,228.73295653451459,232.98265693076542,237.7354795682125]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,184.93348802453738,195.85657333885612,197.87382939449398,200.79170114523302,199.48708170575151,195.37335946619405,191.88012936268206,198.30564102616128,195.57496829187886,198.61917709105253,206.13666481265309,208.15799564813068,212.39994095174046,215.80434930055446,220.36939718175017,225.25249255081701,228.46705668070777,231.28878345152793,235.66267970442763,239.47718064056176,244.81647534669108,249.56130899227901]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026]
[null,null,null,null,null,null,"Annual maxima",null,null,null,null,null,null,null,null,null,{"$f":"MAX(Q187,Q193)","v":221.7041015625},222.24411010742187,209.66506958007812,241.32284545898437,232.76763916015625,225.3802490234375,247.33366394042969,224.97618103027344,241.94964599609375,261.18792724609375,{"$f":"MAX(AA187,AA193)","v":219.20100402832}]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,207.9607275550218,214.10659945593548,209.78284487723491,225.93490119176934,221.32847049728477,221.87534246434043,231.36307710187089,231.1285160359009,234.00935465115694,240.38747981523852,237.49296252661767,239.7092702935731,244.40862157209563,249.15900252831858,255.58195758963029,260.71549699594237,264.21399566364215,270.07450663335118,279.08350632434343,283.03124858632776,291.29775021662584,299.16197553586898]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,216.58381481754103,223.26714399706125,219.45195242563207,237.04015889955178,231.49467740894764,233.48333268116622,243.46502151909823,245.10687006716603,247.07328080307957,256.21497160377515,249.52371802285762,251.41648131492153,256.65446310919054,262.28663211823442,267.97259514692939,274.52827760468222,279.3973482494203,285.38596559628041,293.60475869349682,300.34434189790971,309.15378257035502,317.74927689834163]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,224.80050894188929,233.30540839502359,227.784724575626,248.92682083940397,241.87886910815035,245.4493009010169,255.69876529473291,258.2798125726664,260.98301545021519,270.48467815497492,260.44105578871455,264.49660085514495,269.26381362810559,275.4889421124023,281.43187651661947,286.48171055752709,291.56792422646112,298.74446568622056,308.37892740564951,315.98872688340799,324.5335039291553,334.97329101379734]
[]
[null,null,null,null,null,null,"Original Pre Adjustment growth p.a. B4 cap"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026]
[null,null,null,null,null,null,"Average energy use"]
[null,null,null,null,null,null,"Forecast average energy use",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB182/AA182","v":1.0340557432909849},{"$f":"AC182/AB182","v":1.0130883275744431},1.0167309269035329,1.0164518151071629,1.0170579061931184,1.0173954140261245,1.0148722486147956,1.0129409524641722,1.0161162115389977,1.0181300827585842,1.0179156713938151,1.0172009341406343]
[null,null,null,null,null,null,"Low forecast",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB183/AA183","v":1.029550971963088},1.0089544091022389,1.0131484625140084,1.0121238885798198,1.0093663890076663,1.0060459808591982,1.0030066237209114,1.0028513728170911,1.0067895102231814,1.0097377763499875,1.0110230149025261,1.0114650228044872]
[null,null,null,null,null,null,"High forecast",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.0381569886213196,1.0223450399139056,1.0330310009310772,1.0304675676293746,1.028013044217559,1.0263886783953859,1.0239215540806685,1.0218466530694221,1.0230465005062772,1.0233858469233132,1.0217529964239609,1.0195379389745916]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2004/05","2005/06","2006/07","2007/08","2008/09","2009/10","2010/11","2011/12","2012/13","2013/14","2014/15","2015/16","2016/17","2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25","2025/26","2026/27"]
[null,null,null,null,null,null,"Summer maxima"]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB188/AA188","v":0.98795895156084845},{"$f":"AC188/AB188","v":1.0093320987004279},1.0196043785572715,1.0194362249812112,1.0257785389897027,1.0200856877955158,1.0134188366553225,1.0221809255599379,1.0333574605144895,1.0141453800476348,1.0292070280987957,1.02699720582598]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB189/AA189","v":0.97388422097649607},1.007585504524626,1.0208338839477591,1.021944559002848,1.0216784324186672,1.0244640033215275,1.0177361351887746,1.0214340521997869,1.0287988692087371,1.0229546116159804,1.0293311357782786,1.0278032966523076]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.96286805435794098,1.0155718346869262,1.0180237203712552,1.023119068249158,1.0215723156023895,1.0179433620079259,1.0177540606659869,1.0246136178346745,1.0322498416742163,1.0246767817171514,1.0270413983752658,1.032168595717381]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026]
[null,null,null,null,null,null,"Winter maxima"]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB194/AA194","v":1.0286205462450722},{"$f":"AC194/AB194","v":1.0129614324906002},1.0215356180388171,1.0177419923821625,1.0177789052970272,1.0200484274500619,1.0186740985164731,1.0107399636768266,1.0166059159572605,1.0197283867928979,1.0155553921402618,1.0220744399234389]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB195/AA195","v":1.0297783332890746},1.0134621733610254,1.0218754492989874,1.0162583517821266,1.0206119135542606,1.0185484269446541,1.0187032375473619,1.0097905459671654,1.0197787889079979,1.0175254467637436,1.0185793095172517,1.0203998988596799]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.0378487507183374,1.0098057802444542,1.020378488418866,1.0160282923505497,1.0211536416943936,1.0221586818837622,1.0142709369982468,1.0123506942830871,1.01891097435694,1.0161862749796375,1.0222956303888646,1.0193811860042044]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026]
[null,null,null,null,null,null,"Annual maxima"]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB200/AA200","v":0.98795895156084845},{"$f":"AC200/AB200","v":1.0093320987004279},1.0196043785572715,1.0194362249812112,1.0257785389897027,1.0200856877955158,1.0134188366553225,1.0221809255599379,1.0333574605144895,1.0141453800476348,1.0292070280987957,1.02699720582598]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB201/AA201","v":0.97388422097649607},1.007585504524626,1.0208338839477591,1.021944559002848,1.0216784324186672,1.0244640033215275,1.0177361351887746,1.0214340521997869,1.0287988692087371,1.0229546116159804,1.0293311357782786,1.0278032966523076]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.96286805435794098,1.0155718346869262,1.0180237203712552,1.023119068249158,1.0215723156023895,1.0179433620079259,1.0177540606659869,1.0246136178346745,1.0322498416742163,1.0246767817171514,1.0270413983752658,1.032168595717381]
[]
[null,null,null,null,null,null,"Original Pre Adjustment 90% & 10% ration to 50% PoE B4 cap"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026]
[null,null,null,null,null,null,"Average energy use"]
[null,null,null,null,null,null,"Forecast average energy use"]
[null,null,null,null,null,null,"Low forecast",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB183/AB182","v":0.99564358947075704},{"$f":"AC183/AC182","v":0.99158085445129507},0.98808700666284943,0.98387985399323841,0.97643924637460755,0.96554669484988842,0.95425777162407743,0.94475271630251589,0.93608104439904938,0.92836505694232796,0.92207877840684027,0.91687925298332829]
[null,null,null,null,null,null,"High forecast",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB184/AB182","v":1.0039661743159822},{"$f":"AC184/AC182","v":1.0131395364219737},1.0293820338290354,1.043576079845312,1.0548168557383018,1.0641409068535586,1.0736295258772754,1.08306879585166,1.0904557262455046,1.0960848479326826,1.100216854090301,1.1027445868322912]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2004/05","2005/06","2006/07","2007/08","2008/09","2009/10","2010/11","2011/12","2012/13","2013/14","2014/15","2015/16","2016/17","2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25","2025/26","2026/27"]
[null,null,null,null,null,null,"Summer maxima"]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB188/AB189","v":0.95178512250631875},{"$f":"AC188/AC189","v":0.95343498978221675},0.95228666048217103,0.94994929980267495,0.95376154957000248,0.94968539951782271,0.94565677634054046,0.9463482412986296,0.95054149519316011,0.94235585327767935,0.94224223231146909,0.94150324575429534]
[null,null,null,null,null,null,"Forecast - 50% PoE"]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB190/AB189","v":1.0437527055638729},{"$f":"AC190/AC189","v":1.0520257044081347},1.0491296756197477,1.0503354284110693,1.0502263351306889,1.0435417183874141,1.0435600983806619,1.0468085389624158,1.0503199225308739,1.0520881628288372,1.0497478026337921,1.0542063046801715]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026]
[null,null,null,null,null,null,"Winter maxima"]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB194/AB195","v":0.97465985664343924},{"$f":"AC194/AC195","v":0.97417828758461056},0.973854318322674,0.97527605306428788,0.97256888780909179,0.97400117495878935,0.97397331458760683,0.97488905648804325,0.97185585051146761,0.97395991597977494,0.97106846286767645,0.97266204791076649]
[null,null,null,null,null,null,"Forecast - 50% PoE"]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB196/AB195","v":1.0524675016240992},{"$f":"AC196/AC195","v":1.0486703841494618},1.0471341709619442,1.0468971218968774,1.0474528018994562,1.0511655086805012,1.0465919672509552,1.0492454191703811,1.0483525290139171,1.0469727855086153,1.0507927009324229,1.0497436455237779]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026]
[null,null,null,null,null,null,"Annual maxima"]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB200/AB201","v":0.95178512250631875},{"$f":"AC200/AC201","v":0.95343498978221675},0.95228666048217103,0.94994929980267495,0.95376154957000248,0.94968539951782271,0.94565677634054046,0.9463482412986296,0.95054149519316011,0.94235585327767935,0.94224223231146909,0.94150324575429534]
[null,null,null,null,null,null,"Forecast - 50% PoE"]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB202/AB201","v":1.0437527055638729},{"$f":"AC202/AC201","v":1.0520257044081347},1.0491296756197477,1.0503354284110693,1.0502263351306889,1.0435417183874141,1.0435600983806619,1.0468085389624158,1.0503199225308739,1.0520881628288372,1.0497478026337921,1.0542063046801715]

{"sheet":"RTS22","index":30,"n_rows":252,"n_cols":39,"rows_kept":252,"cut":false,"hidden":false,"merged":[]}
["Terminal station:",null,"RTS 22kV",null,null,null,"AVERAGE DEMAND",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MAXIMUM DEMAND"]
[null,"Which terminal station?"]
[null,null,"RCTS 22kV",24]
[null,null,"RCTS 66kV"]
[null,null,"WETS 66kV"]
[null,null,"KGTS 22kV"]
[null,null,"KGTS 66kV"]
[null,null,"HOTS 66kV"]
[null,null,"BETS 22kV"]
[null,null,"BETS 66kV"]
[null,null,"SHTS/GNTS"]
[null,null,"HYTS/TGTS/APD"]
[null,null,"BATS/ELTS"]
[null,null,"MLTS/GTS/PTH"]
[null,null,"ATS West"]
[null,null,"ATS-BLTS"]
[null,null,"BLTS 22kV"]
[null,null,"KTS East"]
[null,null,"KTS West"]
[null,null,"WMTS 66kV"]
[null,null,"WMTS 22kV"]
[null,null,"BTS 22kV"]
[null,null,"FBTS 66kV"]
[null,null,"RTS 66kV Bus 1&2"]
[null,null,"RTS 66kV Bus 3&4"]
[null,null,"RTS 22kV"]
[null,null,"SVTS 66kV"]
[null,null,"TSTS 66kV"]
[null,null,"Total Powercor"]
[null,null,"Total Citipower"]
[]
[]
["Scenarios"]
[null,"Population","Low",2]
[null,null,"Medium"]
[null,null,"High"]
[]
[null,"Electricity Prices","Low",2]
[null,null,"Medium"]
[null,null,"High"]
[]
[null,"Income","Low",2]
[null,null,"Medium",null,null,null,"SUMMER MAXIMUM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WINTER MAXIMUM"]
[null,null,"High"]
[]
["Technology adjustments"]
[null,"Adjust for solar?","Include",1]
[null,null,"Exclude"]
[]
[]
[null,"Adjust for efficiency?","Include",2]
[null,null,"Exclude"]
[]
[]
[null,"Adjust for battery storage?","Include",2]
[null,null,"Exclude"]
[]
[]
[null,"Adjust for EV?","Include",2]
[null,null,"Exclude"]
[]
[]
[null,"Adjust for microgeneration?","Include",2]
[null,null,"Exclude"]
[]
[null,null,null,null,null,null,"Number of simulations",null,null,null,null,null,null,null,null,null,1000,null,null,null,null,null,null,null,null,null,null,"Starting Point adjust.",null,{"$f":"Summary!$F$175","v":1}]
["Parameter selection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Growth Cap",{"$f":"Summary!$G$175","v":0.04},{"$f":"AC67+1","v":1.04}]
[null,"Model elasticities","Terminal station estimate",2,null,null,null,null,null,null,null,null,null,null,null,null,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026]
[null,null,"AEMO income elasticity",null,null,null,"Average energy use",null,null,null,null,null,null,null,null,null,37.859751621882118,39.998729785283409,42.825192530949913,36.286170403162636,36.35643275578817,35.664110740025841,36.884225924809776,35.005580504735313,33.281630833943687,34.287276983261108,33.628777225812271]
[null,null,null,null,null,null,"Forecast average energy use",null,null,null,null,null,null,null,null,null,null,37.208417845248185,39.749070838878389,40.360610449176981,36.536984500340019,36.536984500340019,35.313551541032162,35.678704437806523,34.234193763632881,32.626293020159714,34.379109460382942,{"$f":"AD$66*IF(AB207>$AD$67,$AD$67*AA70,AB207*AA70)","v":32.615722422426451},{"$f":"IF(AC207>$AD$67,$AD$67*AB70,AC207*AB70)","v":33.920351319323508},35.277165372096448,36.232749995904207,36.991152932165008,37.579338459010572,37.605651222447115,37.540967150958373,38.023058391107064,38.411301947083679,38.684018100292683,38.978173726108494]
[null,null,null,null,null,null,"Low forecast",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA70","v":34.379109460382942},{"$f":"AB70*AB233","v":32.416886905940068},{"$f":"AC70*AC233","v":33.577986603167979},{"$f":"AD70*AD233","v":34.881754851457138},{"$f":"AE70*AE233","v":35.5231495190381},35.5877152329046,35.260091414207366,34.651186335861233,34.23475363036588,34.260370067586472,34.310363506812244,34.381836134319137,34.488661656061922]
[null,null,null,null,null,null,"High forecast",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA71","v":34.379109460382942},{"$f":"AB70*AB234","v":32.708195740181267},{"$f":"AC70*AC234","v":35.060168477777744},{"$f":"AD70*AD234","v":37.931175474538925},{"$f":"AE70*AE234","v":39.49424087598387},40.793965594468162,41.815606585684371,42.399212450799169,42.823938316561055,43.48934403390809,44.026541594469734,44.319912813137663,44.523813326081537]
["Average demand model used"]
[null,"Error correction model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2004/05","2005/06","2006/07","2007/08","2008/09","2009/10","2010/11","2011/12","2012/13","2013/14","2014/15","2015/16","2016/17","2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25","2025/26","2026/27"]
[null,null,null,null,null,null,"Summer maxima",null,null,null,null,null,null,null,null,null,75.920173645019531,81.785995483398438,87.949378967285156,70.490371704101562,74.71307373046875,72.018417358398438,70.456893920898437,70.022842407226563,71.327301025390625,69.655899047851562,63.983860015869098]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,74.604907385873432,81.064022086882858,79.403094154664444,72.571921407253114,72.179752757737489,68.512999559844388,70.232916540286425,66.418513858484417,64.401194674834485,66.914360331336695,{"$f":"AB77*AB238","v":64.4987212054601},{"$f":"AC77*AC238","v":67.286210296376581},70.387953403236608,72.900371829132595,75.167490677955612,76.843928699536136,76.186620589889856,77.858386642665891,79.39035776960452,80.148623874535119,81.609714424293017,82.836134089636914]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,77.881754846149363,84.671458968749718,82.669564137070225,75.823494538926752,75.165394010975447,71.62092644357152,73.439110419834662,69.974180453193981,67.856075237134377,70.11797169010147,{"$f":"AD$66*IF(AB214>$AD$67,$AD$67*AA77,AB214*AA77)","v":69.053421940591463},{"$f":"IF(AC214>$AD$67,$AD$67*AB77,AC214*AB77)","v":71.815558818215123},74.688181170943736,77.517485105137936,80.127695994455209,81.655852584602684,81.390678890948493,83.209942060732715,84.822478977895898,85.635554563313718,87.836413641482523,89.206313340728457]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,81.446644674644034,88.766364929418842,86.252091372788371,79.654016214065194,79.063139914596135,74.684464273365677,77.090999777936645,73.166005957025959,71.009329941735885,73.342007663341434,{"$f":"AB77*AB240","v":75.065656692730443},{"$f":"AC77*AC240","v":76.460757562274281},79.276172431054391,81.841675353108059,84.532787051553257,86.110657407240893,86.166732449923089,87.785466590611179,89.600863000483116,91.090125163074944,93.212544077054872,95.317325929225632]
["Climatic adjustments"]
[null,"Temperature","Stable",2,null,null,null,null,null,null,null,null,null,null,null,null,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026]
[null,null,"CSIRO trends",null,null,null,"Winter maxima",null,null,null,null,null,null,null,null,null,62.541542053222656,66.031471252441406,68.30206298828125,61.150482177734375,57.568214416503906,57.366790771484375,62.102081298828125,61.238536834716797,54.412208557128906,57.654579162597656,63.375633239746001]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,60.101745122724097,63.64053605308338,66.820510772704836,61.435773578306303,58.642569622366501,58.865239897050337,58.3820943983931,58.535147321890143,52.345764201233642,57.06924875719195,{"$f":"AB83*AB244","v":54.108030659096841},{"$f":"AC83*AC244","v":56.296685737307207},58.550569698912803,60.023604648569915,61.040190116070718,62.236436485692245,62.912999114000833,62.068111944751351,62.613031603808842,63.284794803836476,63.656225278764019,64.219016870365294]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,61.678457581641077,65.169533181679071,68.447316279489073,62.943937582499004,60.087400390265515,60.256863336362429,59.698439971125438,59.93164205601235,53.663081531355772,58.437303213223267,{"$f":"AD$66*IF(AB220>$AD$67,$AD$67*AA83,AB220*AA83)","v":55.506557004276573},{"$f":"IF(AC220>$AD$67,$AD$67*AB83,AC220*AB83)","v":57.726819284447636},60.035892055825542,61.496911255642289,62.614585386915742,63.784486577999303,64.47229783881923,63.655349067502328,64.110077564980884,64.966946560511204,65.30511015599852,65.7515445250813]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,63.733922981269771,67.517854226914821,70.979864606489343,65.306379024314523,62.435429683704228,62.362055723854134,61.787838395459175,61.919618281712999,55.506390420119757,60.45844494367104,{"$f":"AB83*AB246","v":57.452014707786965},{"$f":"AC83*AC246","v":59.771465691312407},61.97122716363576,63.504914064888901,64.881546763489013,65.964159363143452,66.548374371623453,65.653995691436364,66.234794884437179,67.119874842957501,67.539207234199182,68.350810329892042]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026]
[null,null,null,null,null,null,"Annual maxima",null,null,null,null,null,null,null,null,null,{"$f":"MAX(Q75,Q81)","v":75.920173645019531},81.785995483398438,87.949378967285156,70.490371704101562,74.71307373046875,72.018417358398438,70.456893920898437,70.022842407226563,71.327301025390625,69.655899047851562,{"$f":"MAX(AA75,AA81)","v":63.983860015869098}]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,74.604907385873432,81.064022086882858,79.403094154664444,72.571921407253114,72.179752757737489,68.512999559844388,70.232916540286425,66.434234469824986,64.401194674834485,66.914360331336695,{"$f":"AB89*AB250","v":64.4987212054601},{"$f":"AC89*AC250","v":67.286210296376581},70.387953403236608,72.900371829132595,75.167490677955612,76.843928699536136,76.186620589889856,77.858386642665891,79.39035776960452,80.148623874535119,81.609714424293017,82.836134089636914]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,77.881754846149363,84.671458968749718,82.669564137070225,75.823494538926752,75.165394010975447,71.62092644357152,73.439110419834662,69.974180453193981,67.856075237134377,70.11797169010147,{"$f":"AD$66*IF(AB226>$AD$67,$AD$67*AA89,AB226*AA89)","v":69.053421940591463},{"$f":"IF(AC226>$AD$67,$AD$67*AB89,AC226*AB89)","v":71.815558818215123},74.688181170943736,77.517485105137936,80.127695994455209,81.655852584602684,81.390678890948493,83.209942060732715,84.822478977895898,85.635554563313718,87.836413641482523,89.206313340728457]
["Time of use tariffs",null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,81.446644674644034,88.766364929418842,86.252091372788371,79.654016214065194,79.063139914596135,74.684464273365677,77.090999777936645,73.166005957025959,71.009329941735885,73.342007663341434,{"$f":"AB89*AB252","v":75.065656692730443},{"$f":"AC89*AC252","v":76.460757562274281},79.276172431054391,81.841675353108059,84.532787051553257,86.110657407240893,86.166732449923089,87.785466590611179,89.600863000483116,91.090125163074944,93.212544077054872,95.317325929225632]
[null,"Current",0.23968185526172561]
[null,"Residential demand on time of use tariffs by 2025",0.5]
[null,null,null,null,null,null,"Summer block load adjustments"]
[null,"CDD critical temperature",18.5,null,null,null,null,null,null,null,null,null,null,null,null,null,"2014/15","2015/16","2016/17","2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25","2025/26","2026/27"]
[null,"HDD critical temperature",16.5,null,null,null,"Average energy use"]
[null,null,null,null,null,null,"Maximum demand",null,null,null,null,null,null,null,null,null,{"$f":"INDEX('Block Loads'!B$3:B$30,'RTS22'!$D$3)","v":0},{"$f":"INDEX('Block Loads'!C$3:C$30,'RTS22'!$D$3)","v":-25.5},{"$f":"INDEX('Block Loads'!D$3:D$30,'RTS22'!$D$3)","v":-25.5},{"$f":"INDEX('Block Loads'!E$3:E$30,'RTS22'!$D$3)","v":-5.5},{"$f":"INDEX('Block Loads'!F$3:F$30,'RTS22'!$D$3)","v":-5.5},{"$f":"INDEX('Block Loads'!G$3:G$30,'RTS22'!$D$3)","v":-5.5},{"$f":"INDEX('Block Loads'!H$3:H$30,'RTS22'!$D$3)","v":-5.5},{"$f":"INDEX('Block Loads'!I$3:I$30,'RTS22'!$D$3)","v":-5.5},{"$f":"INDEX('Block Loads'!J$3:J$30,'RTS22'!$D$3)","v":-5.5},{"$f":"INDEX('Block Loads'!K$3:K$30,'RTS22'!$D$3)","v":-5.5},{"$f":"INDEX('Block Loads'!L$3:L$30,'RTS22'!$D$3)","v":-5.5},{"$f":"INDEX('Block Loads'!M$3:M$30,'RTS22'!$D$3)","v":-5.5},{"$f":"INDEX('Block Loads'!N$3:N$30,'RTS22'!$D$3)","v":-5.5}]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,{"$f":"Q96","v":0},{"$f":"R96","v":-25.5},-25.5,-5.5,-5.5,-5.5,-5.5,-5.5,-5.5,-5.5,-5.5,-5.5,-5.5]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,{"$f":"Q97","v":0},-25.5,-25.5,-5.5,-5.5,-5.5,-5.5,-5.5,-5.5,-5.5,-5.5,-5.5,-5.5]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,0,-25.5,-25.5,-5.5,-5.5,-5.5,-5.5,-5.5,-5.5,-5.5,-5.5,-5.5,-5.5]
[]
[null,null,null,null,null,null,"Winter block load adjustments"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026]
[null,null,null,null,null,null,"Average energy use"]
[null,null,null,null,null,null,"Maximum demand",null,null,null,null,null,null,null,null,null,{"$f":"INDEX('Block Loads'!P$3:P$30,'RTS22'!$D$3)","v":0},{"$f":"INDEX('Block Loads'!Q$3:Q$30,'RTS22'!$D$3)","v":-25.5},{"$f":"INDEX('Block Loads'!R$3:R$30,'RTS22'!$D$3)","v":-25.5},{"$f":"INDEX('Block Loads'!S$3:S$30,'RTS22'!$D$3)","v":-25.5},{"$f":"INDEX('Block Loads'!T$3:T$30,'RTS22'!$D$3)","v":-5.5},{"$f":"INDEX('Block Loads'!U$3:U$30,'RTS22'!$D$3)","v":-5.5},{"$f":"INDEX('Block Loads'!V$3:V$30,'RTS22'!$D$3)","v":-5.5},{"$f":"INDEX('Block Loads'!W$3:W$30,'RTS22'!$D$3)","v":-5.5},{"$f":"INDEX('Block Loads'!X$3:X$30,'RTS22'!$D$3)","v":-5.5},{"$f":"INDEX('Block Loads'!Y$3:Y$30,'RTS22'!$D$3)","v":-5.5},{"$f":"INDEX('Block Loads'!Z$3:Z$30,'RTS22'!$D$3)","v":-5.5},{"$f":"INDEX('Block Loads'!AA$3:AA$30,'RTS22'!$D$3)","v":-5.5},{"$f":"INDEX('Block Loads'!AB$3:AB$30,'RTS22'!$D$3)","v":-5.5}]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,{"$f":"Q104","v":0},{"$f":"R104","v":-25.5},-25.5,-25.5,-5.5,-5.5,-5.5,-5.5,-5.5,-5.5,-5.5,-5.5,-5.5]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,{"$f":"Q105","v":0},-25.5,-25.5,-25.5,-5.5,-5.5,-5.5,-5.5,-5.5,-5.5,-5.5,-5.5,-5.5]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,0,-25.5,-25.5,-25.5,-5.5,-5.5,-5.5,-5.5,-5.5,-5.5,-5.5,-5.5,-5.5]
[]
[null,null,null,null,null,null,"Annual block load adjustments"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026]
[null,null,null,null,null,null,"Average energy use"]
[null,null,null,null,null,null,"Maximum demand",null,null,null,null,null,null,null,null,null,{"$f":"INDEX('Block Loads'!AD$3:AD$30,'RTS22'!$D$3)","v":0},{"$f":"INDEX('Block Loads'!AE$3:AE$30,'RTS22'!$D$3)","v":-25.5},{"$f":"INDEX('Block Loads'!AF$3:AF$30,'RTS22'!$D$3)","v":-25.5},{"$f":"INDEX('Block Loads'!AG$3:AG$30,'RTS22'!$D$3)","v":-5.5},{"$f":"INDEX('Block Loads'!AH$3:AH$30,'RTS22'!$D$3)","v":-5.5},{"$f":"INDEX('Block Loads'!AI$3:AI$30,'RTS22'!$D$3)","v":-5.5},{"$f":"INDEX('Block Loads'!AJ$3:AJ$30,'RTS22'!$D$3)","v":-5.5},{"$f":"INDEX('Block Loads'!AK$3:AK$30,'RTS22'!$D$3)","v":-5.5},{"$f":"INDEX('Block Loads'!AL$3:AL$30,'RTS22'!$D$3)","v":-5.5},{"$f":"INDEX('Block Loads'!AM$3:AM$30,'RTS22'!$D$3)","v":-5.5},{"$f":"INDEX('Block Loads'!AN$3:AN$30,'RTS22'!$D$3)","v":-5.5},{"$f":"INDEX('Block Loads'!AO$3:AO$30,'RTS22'!$D$3)","v":-5.5},{"$f":"INDEX('Block Loads'!AP$3:AP$30,'RTS22'!$D$3)","v":-5.5}]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,{"$f":"Q112","v":0},{"$f":"R112","v":-25.5},-25.5,-5.5,-5.5,-5.5,-5.5,-5.5,-5.5,-5.5,-5.5,-5.5,-5.5]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,{"$f":"Q112","v":0},{"$f":"R112","v":-25.5},-25.5,-5.5,-5.5,-5.5,-5.5,-5.5,-5.5,-5.5,-5.5,-5.5,-5.5]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,{"$f":"Q112","v":0},{"$f":"R112","v":-25.5},-25.5,-5.5,-5.5,-5.5,-5.5,-5.5,-5.5,-5.5,-5.5,-5.5,-5.5]
[]
[null,null,null,null,null,null,"Windfarm Adjustment"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026]
[null,null,null,null,null,null,"Average energy use"]
[null,null,null,null,null,null,"Maximum demand",null,null,null,null,null,null,null,null,null,{"$f":"$R$120","v":0},0,{"$f":"$R$120","v":0},0,0,0,0,0,0,0,0]
[]
[null,null,null,null,null,null,"Solar Adjustment"]
[null,null,null,null,null,null,"New major customers",null,null,null,null,null,null,null,null,null,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026]
[null,null,null,null,null,null,"Average energy use"]
[null,null,null,null,null,null,"Maximum demand",null,null,null,null,null,null,null,null,null,null,{"$f":"(INDEX('Technology Adjustments'!C$6:C$33,$D$3)/1000)-INDEX('Technology Adjustments'!$P$6:$P$33,$D$3)*0.44/(0.18*8.76)*R129","v":0.27000108866820693},{"$f":"(INDEX('Technology Adjustments'!D$6:D$33,$D$3)/1000)-INDEX('Technology Adjustments'!$P$6:$P$33,$D$3)*0.44/(0.18*8.76)*S129","v":0.57249150426788797},{"$f":"(INDEX('Technology Adjustments'!E$6:E$33,$D$3)/1000)-INDEX('Technology Adjustments'!$P$6:$P$33,$D$3)*0.44/(0.18*8.76)*T129","v":0.93636346886541089},{"$f":"(INDEX('Technology Adjustments'!F$6:F$33,$D$3)/1000)-INDEX('Technology Adjustments'!$P$6:$P$33,$D$3)*0.44/(0.18*8.76)*U129","v":1.3453917678000744},{"$f":"(INDEX('Technology Adjustments'!G$6:G$33,$D$3)/1000)-INDEX('Technology Adjustments'!$P$6:$P$33,$D$3)*0.44/(0.18*8.76)*V129","v":1.7956266512194112},{"$f":"(INDEX('Technology Adjustments'!H$6:H$33,$D$3)/1000)-INDEX('Technology Adjustments'!$P$6:$P$33,$D$3)*0.44/(0.18*8.76)*W129","v":2.2904580566665995},{"$f":"(INDEX('Technology Adjustments'!I$6:I$33,$D$3)/1000)-INDEX('Technology Adjustments'!$P$6:$P$33,$D$3)*0.44/(0.18*8.76)*X129","v":2.7801458843037992},{"$f":"(INDEX('Technology Adjustments'!J$6:J$33,$D$3)/1000)-INDEX('Technology Adjustments'!$P$6:$P$33,$D$3)*0.44/(0.18*8.76)*Y129","v":3.3126041380163032},{"$f":"(INDEX('Technology Adjustments'!K$6:K$33,$D$3)/1000)-INDEX('Technology Adjustments'!$P$6:$P$33,$D$3)*0.44/(0.18*8.76)*Z129","v":3.9206332440211042},{"$f":"(INDEX('Technology Adjustments'!L$6:L$33,$D$3)/1000)-INDEX('Technology Adjustments'!$P$6:$P$33,$D$3)*0.44/(0.18*8.76)*AA129","v":4.5855972402770941},{"$f":"(INDEX('Technology Adjustments'!M$6:M$33,$D$3)/1000)-INDEX('Technology Adjustments'!$P$6:$P$33,$D$3)*0.44/(0.18*8.76)*AB129","v":5.3091832513763828},{"$f":"(INDEX('Technology Adjustments'!N$6:N$33,$D$3)/1000)-INDEX('Technology Adjustments'!$P$6:$P$33,$D$3)*0.44/(0.18*8.76)*AC129","v":15.233950697437384}]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,{"$f":"R$125","v":0.27000108866820693},0.57249150426788797,0.93636346886541089,1.3453917678000744,1.7956266512194112,2.2904580566665995,2.7801458843037992,3.3126041380163032,3.9206332440211042,4.5855972402770941,5.3091832513763828,15.233950697437384]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,0.27000108866820693,0.57249150426788797,0.93636346886541089,1.3453917678000744,1.7956266512194112,2.2904580566665995,2.7801458843037992,3.3126041380163032,3.9206332440211042,4.5855972402770941,5.3091832513763828,15.233950697437384]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,0.27000108866820693,0.57249150426788797,0.93636346886541089,1.3453917678000744,1.7956266512194112,2.2904580566665995,2.7801458843037992,3.3126041380163032,3.9206332440211042,4.5855972402770941,5.3091832513763828,15.233950697437384]
[null,null,null,null,null,null,"Used to subtract historical trend",null,null,null,null,null,null,null,null,null,null,1,2,3,4,5,6,7,8,9,10,11,12]
[]
[null,null,null,null,null,null,"Technology Adjustment"]
[null,null,null,null,null,null,"New major customers",null,null,null,null,null,null,null,null,null,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026]
[null,null,null,null,null,null,"Average energy use"]
[null,null,null,null,null,null,"Maximum demand",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,{"$f":"R$134","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,null,null,"Including Block Loads"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2004/05","2005/06","2006/07","2007/08","2008/09","2009/10","2010/11","2011/12","2012/13","2013/14","2014/15","2015/16","2016/17","2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25","2025/26","2026/27"]
[null,null,null,null,null,null,"Summer maxima",null,null,null,null,null,null,null,null,null,{"$f":"Q75","v":75.920173645019531},81.785995483398438,87.949378967285156,70.490371704101562,74.71307373046875,72.018417358398438,70.456893920898437,70.022842407226563,71.327301025390625,69.655899047851562,{"$f":"AA75","v":63.983860015869098}]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,{"$f":"R76+H97-SUM(H125,H135)","v":74.604907385873432},{"$f":"S76+I97-SUM(I125,I135)","v":81.064022086882858},{"$f":"T76+J97-SUM(J125,J135)","v":79.403094154664444},72.571921407253114,72.179752757737489,68.512999559844388,70.232916540286425,66.418513858484417,64.401194674834485,66.914360331336695,{"$f":"AB76+R97-SUM(R125,R135)+S161","v":38.728720116791891},{"$f":"AC76+S97-SUM(S125,S135)+T161","v":41.213718792108693},63.951589934371199,66.054980061332515,67.871864026736205,69.053470642869542,67.906474705586049,69.045782504649594,69.969724525583416,70.063026634258023,70.800531172916635,62.102183392199528]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,{"$f":"R77+H98-SUM(H126,H136)","v":77.881754846149363},84.671458968749718,82.669564137070225,75.823494538926752,75.165394010975447,71.62092644357152,73.439110419834662,69.974180453193981,67.856075237134377,70.11797169010147,{"$f":"AB77+R98-SUM(R126,R136)+S162","v":43.283420851923253},45.743067313947236,68.251817702078327,70.672093337337856,72.832069343235801,73.86539452793609,73.110533006644687,74.397337922716417,75.401845733874794,75.549957323036622,77.027230390106141,{"$f":"AM77+AC98-SUM(AC126,AC136)+AD162","v":68.472362643291078}]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,81.446644674644034,88.766364929418842,86.252091372788371,79.654016214065194,79.063139914596135,74.684464273365677,77.090999777936645,73.166005957025959,71.009329941735885,73.342007663341434,49.295655604062233,50.388266058006394,72.839808962188982,74.996283585307978,77.237160400333849,78.320199350574299,77.886586565619297,78.972862452594882,80.180229756462012,81.004527922797848,82.40336082567849,74.583375231788253]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026]
[null,null,null,null,null,null,"Winter maxima",null,null,null,null,null,null,null,null,null,{"$f":"Q81","v":62.541542053222656},66.031471252441406,68.30206298828125,61.150482177734375,57.568214416503906,57.366790771484375,62.102081298828125,61.238536834716797,54.412208557128906,57.654579162597656,{"$f":"AA81","v":63.375633239746001}]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,{"$f":"R82+H105-SUM(H126,H135)","v":60.101745122724097},63.64053605308338,66.820510772704836,61.435773578306303,58.642569622366501,58.865239897050337,58.3820943983931,58.535147321890143,52.345764201233642,57.06924875719195,{"$f":"AB82+R105-SUM(R126,R135)+S168","v":28.338029570428635},{"$f":"AC82+S105-SUM(S126,S135)+T168","v":30.22419423303932},32.114206230047394,53.178212880769841,53.744563464851311,54.445978429025644,54.632853229697034,53.255507806735046,53.192398359787738,53.19919756355938,52.847042027387637,43.485066172927908]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,61.678457581641077,65.169533181679071,68.447316279489073,62.943937582499004,60.087400390265515,60.256863336362429,59.698439971125438,59.93164205601235,53.663081531355772,58.437303213223267,{"$f":"AB83+R106-SUM(R127,R136)+S169","v":29.736555915608367},31.654327780179749,33.599528586960133,54.651519487842215,55.318958735696327,55.994028521332702,56.192151954515431,54.842744929486024,54.68944432095978,54.881349320234108,54.495926904622138,45.017593827643914]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,63.733922981269771,67.517854226914821,70.979864606489343,65.306379024314523,62.435429683704228,62.362055723854134,61.787838395459175,61.919618281712999,55.506390420119757,60.45844494367104,31.682013619118759,33.69897418704452,35.534863694770351,56.659522297088827,57.585920112269605,58.17370130647685,58.268228487319654,56.84139155342006,56.814161640416074,57.034277602680405,56.7300239828228,47.616859632454656]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026]
[null,null,null,null,null,null,"Annual maxima",null,null,null,null,null,null,null,null,null,{"$f":"MAX(Q75,Q81)","v":75.920173645019531},81.785995483398438,87.949378967285156,70.490371704101562,74.71307373046875,72.018417358398438,70.456893920898437,70.022842407226563,71.327301025390625,69.655899047851562,63.983860015869098]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,{"$f":"R88+H113-SUM(H126,H135)","v":74.604907385873432},81.064022086882858,79.403094154664444,72.571921407253114,72.179752757737489,68.512999559844388,70.232916540286425,66.434234469824986,64.401194674834485,66.914360331336695,{"$f":"AB88+R113-SUM(R126,R135)+S175","v":38.728720116791891},{"$f":"AC88+S113-SUM(S126,S135)+T175","v":41.213718792108693},63.951589934371199,66.054980061332515,67.871864026736205,69.053470642869542,67.906474705586049,69.045782504649594,69.969724525583416,70.063026634258023,70.800531172916635,62.102183392199528]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,77.881754846149363,84.671458968749718,82.669564137070225,75.823494538926752,75.165394010975447,71.62092644357152,73.439110419834662,69.974180453193981,67.856075237134377,70.11797169010147,{"$f":"AB89+R114-SUM(R127,R136)+S176","v":43.283420851923253},45.743067313947236,68.251817702078327,70.672093337337856,72.832069343235801,73.86539452793609,73.110533006644687,74.397337922716417,75.401845733874794,75.549957323036622,77.027230390106141,68.472362643291078]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,81.446644674644034,88.766364929418842,86.252091372788371,79.654016214065194,79.063139914596135,74.684464273365677,77.090999777936645,73.166005957025959,71.009329941735885,73.342007663341434,49.295655604062233,50.388266058006394,72.839808962188982,74.996283585307978,77.237160400333849,78.320199350574299,{"$f":"AH90+X115-SUM(X128,X137)+Y177","v":77.886586565619297},78.972862452594882,80.180229756462012,81.004527922797848,82.40336082567849,74.583375231788253]
[]
[null,null,null,null,null,null,"Summer industrial adjustments (MW)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Summer industrial adjustments"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2013/14","2014/15","2015/16","2016/17","2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25","2025/26","2026/27",null,"Peak industrial load",null,{"$f":"CHOOSE($D$3,'Industrial adjustments'!C4,'Industrial adjustments'!C5,'Industrial adjustments'!C6,'Industrial adjustments'!C7,'Industrial adjustments'!C8,'Industrial adjustments'!C9,'Industrial adjustments'!C10,'Industrial adjustments'!C11,'Industrial adjustments'!C12,'Industrial adjustments'!C13,'Industrial adjustments'!C14,'Industrial adjustments'!C15,'Industrial adjustments'!C16,'Industrial adjustments'!C17,'Industrial adjustments'!C18,'Industrial adjustments'!C19,'Industrial adjustments'!C20,'Industrial adjustments'!C21,'Industrial adjustments'!C22,'Industrial adjustments'!C23,'Industrial adjustments'!C24,'Industrial adjustments'!C25,'Industrial adjustments'!C26,'Industrial adjustments'!C27,'Industrial adjustments'!C28,'Industrial adjustments'!C29,'Industrial adjustments'!C30,'Industrial adjustments'!C31)","v":0}]
[null,null,null,null,null,null,"Peak industrial load",null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AH$159","v":0},0,0,0,0,0,0,0,0,0,{"$f":"$AH$159","v":0},0,null,"Proportion of MD",null,{"$f":"AH159/AA75","v":0}]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,null,{"$f":"-AB76*$AH$160+S$160","v":0},0,0,0,0,0,0,0,0,0,{"$f":"-AL76*$AH$160+AC$160","v":0},0]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,null,null,"Winter industrial adjustments (MW)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Winter industrial adjustments"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,null,"Peak industrial load",null,{"$f":"CHOOSE($D$3,'Industrial adjustments'!C36,'Industrial adjustments'!C37,'Industrial adjustments'!C38,'Industrial adjustments'!C39,'Industrial adjustments'!C40,'Industrial adjustments'!C41,'Industrial adjustments'!C42,'Industrial adjustments'!C43,'Industrial adjustments'!C44,'Industrial adjustments'!C45,'Industrial adjustments'!C46,'Industrial adjustments'!C47,'Industrial adjustments'!C48,'Industrial adjustments'!C49,'Industrial adjustments'!C50,'Industrial adjustments'!C51,'Industrial adjustments'!C52,'Industrial adjustments'!C53,'Industrial adjustments'!C54,'Industrial adjustments'!C55,'Industrial adjustments'!C56,'Industrial adjustments'!C57,'Industrial adjustments'!C58,'Industrial adjustments'!C59,'Industrial adjustments'!C60,'Industrial adjustments'!C61,'Industrial adjustments'!C62,'Industrial adjustments'!C63)","v":0}]
[null,null,null,null,null,null,"Peak industrial load",null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AH$166","v":0},0,0,0,0,0,0,0,0,0,{"$f":"$AH$166","v":0},0,null,"Maximum demand",null,{"$f":"AH166/Z81","v":0}]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,null,{"$f":"-AB82*$AH$167+S$167","v":0},0,0,0,0,0,0,0,0,0,{"$f":"-AL82*$AH$167+AC$167","v":0},0]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,null,null,"Annual industrial adjustments (MW)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026]
[null,null,null,null,null,null,"Peak industrial load",null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AH$159","v":0},0,0,0,0,0,0,0,0,0,{"$f":"$AH$159","v":0},0]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,null,{"$f":"-$AH$160*AB88+S$174","v":0},0,0,0,0,0,0,0,0,0,{"$f":"-$AH$160*AL88+AC$174","v":0},0]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,null,null,"Original Pre Adjustment B4 cap"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026]
[null,null,null,null,null,null,"Average energy use",null,null,null,null,null,null,null,null,null,37.859751621882118,39.998729785283409,42.825192530949913,36.286170403162636,36.35643275578817,35.664110740025841,36.884225924809776,35.005580504735313,33.281630833943687,34.287276983261108,33.628777225812271]
[null,null,null,null,null,null,"Forecast average energy use",null,null,null,null,null,null,null,null,null,null,37.208417845248185,39.749070838878389,40.360610449176981,36.536984500340019,36.536984500340019,35.313551541032162,35.678704437806523,34.234193763632881,32.626293020159714,34.379109460382942,32.615722422426451,35.152723803927081,36.774876467084361,37.771030951825701,38.561632294056146,39.174789554888157,39.202219440897416,39.134789172243572,39.637347856177819,40.042074501858785,40.326368966537416,40.633013128203267]
[null,null,null,null,null,null,"Low forecast",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA182","v":34.379109460382942},32.416886905940068,34.797920512123639,36.362678579387925,37.031304003742278,37.09861088983714,36.757077625098269,36.122321153024366,35.688208572268131,35.714912569156134,35.767028506825731,35.841535543307266,35.952896400229463]
[null,null,null,null,null,null,"High forecast",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA183","v":34.379109460382942},32.708195740181267,36.333952069546285,39.5415640007975,41.170990187448496,42.525895420318541,43.590910731197333,44.199293898288147,44.642051729905859,45.335707606102886,45.895712179024137,46.201538631113301,46.414095850379482]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2004/05","2005/06","2006/07","2007/08","2008/09","2009/10","2010/11","2011/12","2012/13","2013/14","2014/15","2015/16","2016/17","2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25","2025/26","2026/27"]
[null,null,null,null,null,null,"Summer maxima",null,null,null,null,null,null,null,null,null,75.920173645019531,81.785995483398438,87.949378967285156,70.490371704101562,74.71307373046875,72.018417358398438,70.456893920898437,70.022842407226563,71.327301025390625,69.655899047851562,63.983860015869098]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,74.604907385873432,81.064022086882858,79.403094154664444,72.571921407253114,72.179752757737489,68.512999559844388,70.232916540286425,66.418513858484417,64.401194674834485,66.914360331336695,64.4987212054601,69.035447943513574,72.347553649325988,74.929917790754573,77.260153216197125,78.983263263327558,78.307655699426093,80.025963710165541,81.600584905080325,82.379961134314598,83.881728437159239,85.14229161942356]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,77.881754846149363,84.671458968749718,82.669564137070225,75.823494538926752,75.165394010975447,71.62092644357152,73.439110419834662,69.974180453193981,67.856075237134377,70.11797169010147,69.053421940591463,73.68254580680717,76.767499735074907,79.675571475657023,82.35845062216525,83.929151083605021,83.656594955738484,85.52650640243435,87.183936338742427,88.01964794410739,90.28177892723528,91.689816626777684]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,81.446644674644034,88.766364929418842,86.252091372788371,79.654016214065194,79.063139914596135,74.684464273365677,77.090999777936645,73.166005957025959,71.009329941735885,73.342007663341434,75.065656692730443,78.448505647170478,81.483220647316003,84.120147156991237,86.886179390720585,88.507977648667136,88.56561382023753,90.229413510740287,92.095350546948609,93.626073760177718,95.807580805365461,97.970959773037649]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026]
[null,null,null,null,null,null,"Winter maxima",null,null,null,null,null,null,null,null,null,62.541542053222656,66.031471252441406,68.30206298828125,61.150482177734375,57.568214416503906,57.366790771484375,62.102081298828125,61.238536834716797,54.412208557128906,57.654579162597656,63.375633239746001]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,60.101745122724097,63.64053605308338,66.820510772704836,61.435773578306303,58.642569622366501,58.865239897050337,58.3820943983931,58.535147321890143,52.345764201233642,57.06924875719195,54.108030659096841,57.015387760326568,59.534006031008452,61.031782603085112,62.065443004076094,63.281781956025554,63.969708372475544,63.110630175828135,63.664702500582067,64.347748875835308,64.725418030006622,65.297662470682198]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,61.678457581641077,65.169533181679071,68.447316279489073,62.943937582499004,60.087400390265515,60.256863336362429,59.698439971125438,59.93164205601235,53.663081531355772,58.437303213223267,55.506557004276573,58.463778863130472,61.04427639403238,62.529835395432237,63.666282381586356,64.855833651946512,65.555197636966952,64.724527101586858,65.186893381719955,66.058154655692377,66.40199816800552,66.855931008592677]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,63.733922981269771,67.517854226914821,70.979864606489343,65.306379024314523,62.435429683704228,62.362055723854134,61.787838395459175,61.919618281712999,55.506390420119757,60.45844494367104,57.452014707786965,60.534527899123887,63.012118083240324,64.571565338807829,65.971320453102891,67.07211700159948,67.666144694534125,66.756743709811474,67.347298214007139,68.247244292404602,68.673619940627262,69.498855012501551]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026]
[null,null,null,null,null,null,"Annual maxima",null,null,null,null,null,null,null,null,null,{"$f":"MAX(Q187,Q193)","v":75.920173645019531},81.785995483398438,87.949378967285156,70.490371704101562,74.71307373046875,72.018417358398438,70.456893920898437,70.022842407226563,71.327301025390625,69.655899047851562,{"$f":"MAX(AA187,AA193)","v":63.983860015869098}]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,74.604907385873432,81.064022086882858,79.403094154664444,72.571921407253114,72.179752757737489,68.512999559844388,70.232916540286425,66.434234469824986,64.401194674834485,66.914360331336695,64.4987212054601,69.035447943513574,72.347553649325988,74.929917790754573,77.260153216197125,78.983263263327558,78.307655699426093,80.025963710165541,81.600584905080325,82.379961134314598,83.881728437159239,85.14229161942356]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,77.881754846149363,84.671458968749718,82.669564137070225,75.823494538926752,75.165394010975447,71.62092644357152,73.439110419834662,69.974180453193981,67.856075237134377,70.11797169010147,69.053421940591463,73.68254580680717,76.767499735074907,79.675571475657023,82.35845062216525,83.929151083605021,83.656594955738484,85.52650640243435,87.183936338742427,88.01964794410739,90.28177892723528,91.689816626777684]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,81.446644674644034,88.766364929418842,86.252091372788371,79.654016214065194,79.063139914596135,74.684464273365677,77.090999777936645,73.166005957025959,71.009329941735885,73.342007663341434,75.065656692730443,78.448505647170478,81.483220647316003,84.120147156991237,86.886179390720585,88.507977648667136,88.56561382023753,90.229413510740287,92.095350546948609,93.626073760177718,95.807580805365461,97.970959773037649]
[]
[null,null,null,null,null,null,"Original Pre Adjustment growth p.a. B4 cap"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026]
[null,null,null,null,null,null,"Average energy use"]
[null,null,null,null,null,null,"Forecast average energy use",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB182/AA182","v":0.94870759988740994},{"$f":"AC182/AB182","v":1.0777846140779086},1.0461458597690818,1.0270879083885693,1.0209314207822076,1.0159007081483562,1.0007001923002248,0.99827993747253252,1.0128417373534924,1.0102107398090685,1.007099893504904,1.0076040608049861]
[null,null,null,null,null,null,"Low forecast",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB183/AA183","v":0.94292398537245248},1.0734504091368278,1.044966999298683,1.018387683484169,1.0018175672692504,0.99079390692678382,0.98273104084747798,0.98798215156447977,1.0007482582610985,1.001459220642601,1.0020831206726417,1.003107033647809]
[null,null,null,null,null,null,"High forecast",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.95139741120615218,1.1108516152393835,1.0882813938079616,1.0412079346840739,1.032909221437261,1.0250439244218696,1.0139566519002643,1.0100173055396902,1.01553817195486,1.0123523951095419,1.006663508148566,1.0046006523930577]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2004/05","2005/06","2006/07","2007/08","2008/09","2009/10","2010/11","2011/12","2012/13","2013/14","2014/15","2015/16","2016/17","2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25","2025/26","2026/27"]
[null,null,null,null,null,null,"Summer maxima"]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB188/AA188","v":0.96389954093687535},{"$f":"AC188/AB188","v":1.0703382431971291},1.0479768844046968,1.0356938695390516,1.0310988653684345,1.0223027003623544,0.99144619333276962,1.021943039864901,1.0196763790389038,1.0095511108179047,1.0182297646438083,1.0150278637046528]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB189/AA189","v":0.98481773325938504},1.0670368496755782,1.0418681777955443,1.0378815481892454,1.0336725435013405,1.0190715154252434,0.99675254516044098,1.0223522299429615,1.0193791376033676,1.0095856145118054,1.0257002957403822,1.0155960340643846]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.0235015250373429,1.0450652016312494,1.0386841658118313,1.0323615891557434,1.0328819233823636,1.018665779406106,1.0006511974750929,1.0187860685285803,1.0206799198133567,1.0166210694040279,1.0233002085591631,1.0225804570941743]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026]
[null,null,null,null,null,null,"Winter maxima"]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB194/AA194","v":0.9481118437235091},{"$f":"AC194/AB194","v":1.0537324509100561},1.0441743601090516,1.0251583367545691,1.0169364281511046,1.0195976842035845,1.0108708445809573,0.98657054692753532,1.0087793819077748,1.0107288080902757,1.0058691898437668,1.0088411084561908]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB195/AA195","v":0.94984802433039861},1.0532769823685164,1.0441383978436138,1.0243357623212825,1.0181744758956639,1.0186841641424975,1.0107833628162677,0.9873286853625215,1.0071436022917155,1.0133655897493152,1.005205163754654,1.006836132241663]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.95027278259166015,1.0536537005188631,1.0409285455772472,1.0247483706785963,1.0216775775366529,1.0166859862882252,1.0088565520143113,0.98656047290963644,1.0088463647472499,1.0133627643909,1.0062475144988399,1.0120167696502349]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026]
[null,null,null,null,null,null,"Annual maxima"]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB200/AA200","v":0.96389954093687535},{"$f":"AC200/AB200","v":1.0703382431971291},1.0479768844046968,1.0356938695390516,1.0310988653684345,1.0223027003623544,0.99144619333276962,1.021943039864901,1.0196763790389038,1.0095511108179047,1.0182297646438083,1.0150278637046528]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB201/AA201","v":0.98481773325938504},1.0670368496755782,1.0418681777955443,1.0378815481892454,1.0336725435013405,1.0190715154252434,0.99675254516044098,1.0223522299429615,1.0193791376033676,1.0095856145118054,1.0257002957403822,1.0155960340643846]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.0235015250373429,1.0450652016312494,1.0386841658118313,1.0323615891557434,1.0328819233823636,1.018665779406106,1.0006511974750929,1.0187860685285803,1.0206799198133567,1.0166210694040279,1.0233002085591631,1.0225804570941743]
[]
[null,null,null,null,null,null,"Original Pre Adjustment 90% & 10% ration to 50% PoE B4 cap"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026]
[null,null,null,null,null,null,"Average energy use"]
[null,null,null,null,null,null,"Forecast average energy use"]
[null,null,null,null,null,null,"Low forecast",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB183/AB182","v":0.99390369117350397},{"$f":"AC183/AC182","v":0.98990680512319773},0.98879131822331534,0.98041549490595337,0.96206017958310042,0.93828398423423798,0.9214356143147352,0.91193051827094207,0.90104193395446008,0.8932361510182345,0.8887865796458978,0.88481984554757653]
[null,null,null,null,null,null,"High forecast",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB184/AB182","v":1.0028352374525737},{"$f":"AC184/AC182","v":1.033602752156783},1.0752330884425807,1.0900149969419475,1.1028033018942884,1.1127286509126413,1.1274691721198207,1.1407254944807093,1.1437623871960678,1.1461871731169577,1.1456905200032035,1.1422755113910954]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2004/05","2005/06","2006/07","2007/08","2008/09","2009/10","2010/11","2011/12","2012/13","2013/14","2014/15","2015/16","2016/17","2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25","2025/26","2026/27"]
[null,null,null,null,null,null,"Summer maxima"]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB188/AB189","v":0.93404091199057604},{"$f":"AC188/AC189","v":0.93693081838569869},0.94242425374016114,0.94043778291126068,0.93809624431429006,0.94107067977667647,0.93606075816087853,0.9356861057040412,0.93595894303316751,0.93592695561138806,0.92911027489573161,0.9285904885816737]
[null,null,null,null,null,null,"Forecast - 50% PoE"]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB190/AB189","v":1.0870664274583157},{"$f":"AC190/AC189","v":1.0646823448915497},1.0614286114373279,1.0557834176651264,1.0549758857087677,1.0545558546219653,1.0586805961573782,1.0549877144072388,1.0563339350625727,1.0636951629212426,1.0612061696589279,1.0685042611855937]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026]
[null,null,null,null,null,null,"Winter maxima"]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB194/AB195","v":0.97480430383977912},{"$f":"AC194/AC195","v":0.97522583844272659},0.97525942721844483,0.97604259178240926,0.97485577423987835,0.97572999054536536,0.97581443849393046,0.97506514148453072,0.97664881999784414,0.97410757553292204,0.97475105894017022,0.97669214212707323]
[null,null,null,null,null,null,"Forecast - 50% PoE"]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB196/AB195","v":1.0350491511004818},{"$f":"AC196/AC195","v":1.0354193498309654},1.0322363013447124,1.0326520920847448,1.0362050049930855,1.0341724595129995,1.0322010631293834,1.0313979367517818,1.0331417056437455,1.0331388251476623,1.0342101417923335,1.0395316311363489]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026]
[null,null,null,null,null,null,"Annual maxima"]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB200/AB201","v":0.93404091199057604},{"$f":"AC200/AC201","v":0.93693081838569869},0.94242425374016114,0.94043778291126068,0.93809624431429006,0.94107067977667647,0.93606075816087853,0.9356861057040412,0.93595894303316751,0.93592695561138806,0.92911027489573161,0.9285904885816737]
[null,null,null,null,null,null,"Forecast - 50% PoE"]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB202/AB201","v":1.0870664274583157},{"$f":"AC202/AC201","v":1.0646823448915497},1.0614286114373279,1.0557834176651264,1.0549758857087677,1.0545558546219653,1.0586805961573782,1.0549877144072388,1.0563339350625727,1.0636951629212426,1.0612061696589279,1.0685042611855937]

{"sheet":"RTS66_1_2","index":31,"n_rows":252,"n_cols":39,"rows_kept":252,"cut":false,"hidden":false,"merged":[]}
["Terminal station:",null,"RTS 66kV Bus 1&2",null,null,null,"AVERAGE DEMAND",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MAXIMUM DEMAND"]
[null,"Which terminal station?"]
[null,null,"RCTS 22kV",22]
[null,null,"RCTS 66kV"]
[null,null,"WETS 66kV"]
[null,null,"KGTS 22kV"]
[null,null,"KGTS 66kV"]
[null,null,"HOTS 66kV"]
[null,null,"BETS 22kV"]
[null,null,"BETS 66kV"]
[null,null,"SHTS/GNTS"]
[null,null,"HYTS/TGTS/APD"]
[null,null,"BATS/ELTS"]
[null,null,"MLTS/GTS/PTH"]
[null,null,"ATS West"]
[null,null,"ATS-BLTS"]
[null,null,"BLTS 22kV"]
[null,null,"KTS East"]
[null,null,"KTS West"]
[null,null,"WMTS 66kV"]
[null,null,"WMTS 22kV"]
[null,null,"BTS 22kV"]
[null,null,"FBTS 66kV"]
[null,null,"RTS 66kV Bus 1&2"]
[null,null,"RTS 66kV Bus 3&4"]
[null,null,"RTS 22kV"]
[null,null,"SVTS 66kV"]
[null,null,"TSTS 66kV"]
[null,null,"Total Powercor"]
[null,null,"Total Citipower"]
[]
[]
["Scenarios"]
[null,"Population","Low",2]
[null,null,"Medium"]
[null,null,"High"]
[]
[null,"Electricity Prices","Low",2]
[null,null,"Medium"]
[null,null,"High"]
[]
[null,"Income","Low",2]
[null,null,"Medium",null,null,null,"SUMMER MAXIMUM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WINTER MAXIMUM"]
[null,null,"High"]
[]
["Technology adjustments"]
[null,"Adjust for solar?","Include",1]
[null,null,"Exclude"]
[]
[]
[null,"Adjust for efficiency?","Include",2]
[null,null,"Exclude"]
[]
[]
[null,"Adjust for battery storage?","Include",2]
[null,null,"Exclude"]
[]
[]
[null,"Adjust for EV?","Include",2]
[null,null,"Exclude"]
[]
[]
[null,"Adjust for microgeneration?","Include",2]
[null,null,"Exclude"]
[]
[null,null,null,null,null,null,"Number of simulations",null,null,null,null,null,null,null,null,null,1000,null,null,null,null,null,null,null,null,null,null,"Starting Point adjust.",null,{"$f":"Summary!$F$176","v":1}]
["Parameter selection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Growth Cap",{"$f":"Summary!$G$176","v":0.04},{"$f":"AC67+1","v":1.04}]
[null,"Model elasticities","Terminal station estimate",2,null,null,null,null,null,null,null,null,null,null,null,null,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026]
[null,null,"AEMO income elasticity",null,null,null,"Average energy use",null,null,null,null,null,null,null,null,null,null,117.28122711181641,123.53903039296468,121.11849657694499,123.54100290934245,123.64683850606282,124.85122871398926,122.88957977294922,125.25460592905681,122.14985466003418,120.98218631744385]
[null,null,null,null,null,null,"Forecast average energy use",null,null,null,null,null,null,null,null,null,null,null,null,120.64167428802672,124.75389827787198,124.75389827787198,124.90501800013965,122.61275251505766,124.04043124113355,122.71653212619043,122.45860503268266,{"$f":"AD$66*IF(AB207>$AD$67,$AD$67*AA70,AB207*AA70)","v":127.35694923398997},{"$f":"IF(AC207>$AD$67,$AD$67*AB70,AC207*AB70)","v":128.94930797856722},130.89626523080284,132.58978891337128,134.04532426442071,135.4622851224388,136.57724186927157,137.34022020442521,138.45529022412398,139.96341337338285,141.40532677787914,142.79154524498003]
[null,null,null,null,null,null,"Low forecast",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA70","v":122.45860503268266},{"$f":"AB70*AB233","v":126.94685145014925},{"$f":"AC70*AC233","v":128.12200214712524},{"$f":"AD70*AD233","v":129.80139180379672},{"$f":"AE70*AE233","v":131.14609811156697},131.82908427481851,132.03931808849819,131.93787010819133,131.83510312354286,132.23176850943216,133.03494112582229,133.92285866139795,134.85523293624743]
[null,null,null,null,null,null,"High forecast",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA71","v":122.45860503268266},{"$f":"AB70*AB234","v":127.73251319414405},{"$f":"AC70*AC234","v":130.20894114492202},{"$f":"AD70*AD234","v":133.96981554852391},{"$f":"AE70*AE234","v":137.18211302307608},139.46861038015086,141.56807438436564,143.42964095737574,145.01651290439494,146.73714372369349,148.63072127145909,150.37131270207698,151.92584116973936]
["Average demand model used"]
[null,"Error correction model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2004/05","2005/06","2006/07","2007/08","2008/09","2009/10","2010/11","2011/12","2012/13","2013/14","2014/15","2015/16","2016/17","2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25","2025/26","2026/27"]
[null,null,null,null,null,null,"Summer maxima",null,null,null,null,null,null,null,null,null,null,228.3709716796875,232.008056640625,246.85885620117187,263.70608520507812,264.2562255859375,267.87835693359375,219.43032836914063,260.7254638671875,265.77999877929687,232.43894958496]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,null,null,230.00034999949074,232.78370020465439,235.4549686167467,228.30634202294317,232.63020889472796,231.91717880174238,232.37618437399632,228.45318130400247,{"$f":"AB77*AB238","v":236.59321410854616},{"$f":"AC77*AC238","v":238.56046861815418},242.92646794151378,244.45926922270206,248.45654219789463,250.40282564711518,251.49907739275366,252.39743328059143,257.09806698952417,259.46016198283388,262.41333252415473,264.1307321981692]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,null,null,246.68643066697155,248.18138092084425,252.54044530393173,243.49199214257121,248.64857491150858,248.40515415673681,246.44574834683658,244.1279966066034,{"$f":"AD$66*IF(AB214>$AD$67,$AD$67*AA77,AB214*AA77)","v":253.89311647086754},{"$f":"IF(AC214>$AD$67,$AD$67*AB77,AC214*AB77)","v":255.407349233877},260.14784199577946,262.61511652691445,266.17133638532124,267.70124871475986,269.41807185524493,271.83427650164367,275.28785690958875,277.34591705265046,280.24161407827398,282.86242039756178]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,null,null,267.91729255910064,271.78492715067563,274.28398262680719,267.78216515399407,269.15770423235307,269.23467666687719,270.9608931609792,265.25055718420941,{"$f":"AB77*AB240","v":276.94716137626932},{"$f":"AC77*AC240","v":280.39483848774216},286.30589219885474,287.06272472132366,291.02518001710268,293.68581458048698,294.10761805709143,296.74746901149126,304.19226464175216,305.29597234250076,304.86048714746016,311.53666095413774]
["Climatic adjustments"]
[null,"Temperature","Stable",2,null,null,null,null,null,null,null,null,null,null,null,null,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026]
[null,null,"CSIRO trends",null,null,null,"Winter maxima",null,null,null,null,null,null,null,null,null,null,null,195.35847473144531,214.13407897949219,197.72514343261719,212.912109375,203.32119750976562,201.104736328125,202.44512939453125,231.5247802734375,200.36802673339801]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,null,null,198.88183586701291,202.02395010493339,199.57671194430569,206.34086198177815,198.13844508647932,203.48123879702598,200.01608668520902,200.26399411623254,{"$f":"AB83*AB244","v":206.23739168697509},{"$f":"AC83*AC244","v":207.58679203010811},210.79971232202271,214.73721647479505,215.41370522213541,218.73251663364192,220.52436909852983,221.54781732596467,223.57471535893075,226.69777844598408,229.17490945926255,232.3444655038721]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,null,null,207.13645687520182,210.58733658868624,207.89669861664336,215.18326010519951,206.90974207146667,212.37818507262574,208.47948780469241,209.71561274709273,{"$f":"AD$66*IF(AB220>$AD$67,$AD$67*AA83,AB220*AA83)","v":215.51658741679427},{"$f":"IF(AC220>$AD$67,$AD$67*AB83,AC220*AB83)","v":217.5265425195455},221.34707955836373,223.98414157786465,226.27496157166232,228.7229094622528,231.39823344302965,232.51031672979823,234.17703366126079,237.40319762005583,240.21654033191857,243.64322281919354]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,null,null,220.0633028746137,222.73805925432578,219.95191795018584,228.0343585520973,219.78385470079147,225.1856649694148,220.78142974808409,221.61442405377727,{"$f":"AB83*AB246","v":228.15420055570775},{"$f":"AC83*AC246","v":229.37852916344593},232.63467976698496,236.98196616073562,238.67405942529504,241.57092543153229,244.52839004986424,245.05940148114689,247.45557897251496,249.09464702642398,253.19458397895778,255.99259360578702]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026]
[null,null,null,null,null,null,"Annual maxima",null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(S75,S81)","v":232.008056640625},246.85885620117187,263.70608520507812,264.2562255859375,267.87835693359375,219.43032836914063,260.7254638671875,265.77999877929687,{"$f":"MAX(AA75,AA81)","v":232.43894958496}]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,null,null,230.00034999949074,232.83065103955019,235.53969363971339,228.96381190876528,232.63020889472796,232.12852081905811,232.50009660916828,228.56930248423012,{"$f":"AB89*AB250","v":236.63725976673376},{"$f":"AC89*AC250","v":238.67075739838353},242.99433699959479,244.69131677584986,248.56217882730209,250.40282564711518,251.55356152567276,252.42159759330943,257.16989058343222,259.46016198283388,262.54843034097451,264.24680442286586]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,null,null,246.68643066697155,248.18138092084425,252.54044530393173,243.61388873152248,248.64857491150858,248.42414772741307,246.44735453052633,244.1279966066034,{"$f":"AD$66*IF(AB226>$AD$67,$AD$67*AA89,AB226*AA89)","v":253.89311647086754},{"$f":"IF(AC226>$AD$67,$AD$67*AB89,AC226*AB89)","v":255.407349233877},260.14784199577946,262.61511652691445,266.17133638532124,267.70124871475986,269.41807185524493,271.83427650164367,275.28785690958875,277.34591705265046,280.24161407827398,282.86242039756178]
["Time of use tariffs",null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,null,null,267.91729255910064,271.78492715067563,274.28398262680719,267.78216515399407,269.15770423235307,269.23467666687719,270.9608931609792,265.25055718420941,{"$f":"AB89*AB252","v":276.94716137626932},{"$f":"AC89*AC252","v":280.39483848774216},286.30589219885474,287.06272472132366,291.02518001710268,293.68581458048698,294.10761805709143,296.74746901149126,304.19226464175216,305.29597234250076,304.86048714746016,311.53666095413774]
[null,"Current",0.23968185526172561]
[null,"Residential demand on time of use tariffs by 2025",0.5]
[null,null,null,null,null,null,"Summer block load adjustments"]
[null,"CDD critical temperature",18.5,null,null,null,null,null,null,null,null,null,null,null,null,null,"2014/15","2015/16","2016/17","2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25","2025/26","2026/27"]
[null,"HDD critical temperature",16.5,null,null,null,"Average energy use"]
[null,null,null,null,null,null,"Maximum demand",null,null,null,null,null,null,null,null,null,{"$f":"INDEX('Block Loads'!B$3:B$30,RTS66_1_2!$D$3)","v":0},{"$f":"INDEX('Block Loads'!C$3:C$30,RTS66_1_2!$D$3)","v":25.5},{"$f":"INDEX('Block Loads'!D$3:D$30,RTS66_1_2!$D$3)","v":25.5},{"$f":"INDEX('Block Loads'!E$3:E$30,RTS66_1_2!$D$3)","v":25.5},{"$f":"INDEX('Block Loads'!F$3:F$30,RTS66_1_2!$D$3)","v":25.5},{"$f":"INDEX('Block Loads'!G$3:G$30,RTS66_1_2!$D$3)","v":25.5},{"$f":"INDEX('Block Loads'!H$3:H$30,RTS66_1_2!$D$3)","v":25.5},{"$f":"INDEX('Block Loads'!I$3:I$30,RTS66_1_2!$D$3)","v":25.5},{"$f":"INDEX('Block Loads'!J$3:J$30,RTS66_1_2!$D$3)","v":25.5},{"$f":"INDEX('Block Loads'!K$3:K$30,RTS66_1_2!$D$3)","v":25.5},{"$f":"INDEX('Block Loads'!L$3:L$30,RTS66_1_2!$D$3)","v":25.5},{"$f":"INDEX('Block Loads'!M$3:M$30,RTS66_1_2!$D$3)","v":25.5},{"$f":"INDEX('Block Loads'!N$3:N$30,RTS66_1_2!$D$3)","v":25.5}]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,{"$f":"Q96","v":0},{"$f":"R96","v":25.5},25.5,25.5,25.5,25.5,25.5,25.5,25.5,25.5,25.5,25.5,25.5]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,{"$f":"Q97","v":0},25.5,25.5,25.5,25.5,25.5,25.5,25.5,25.5,25.5,25.5,25.5,25.5]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,0,25.5,25.5,25.5,25.5,25.5,25.5,25.5,25.5,25.5,25.5,25.5,25.5]
[]
[null,null,null,null,null,null,"Winter block load adjustments"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026]
[null,null,null,null,null,null,"Average energy use"]
[null,null,null,null,null,null,"Maximum demand",null,null,null,null,null,null,null,null,null,{"$f":"INDEX('Block Loads'!P$3:P$30,RTS66_1_2!$D$3)","v":0},{"$f":"INDEX('Block Loads'!Q$3:Q$30,RTS66_1_2!$D$3)","v":25.5},{"$f":"INDEX('Block Loads'!R$3:R$30,RTS66_1_2!$D$3)","v":25.5},{"$f":"INDEX('Block Loads'!S$3:S$30,RTS66_1_2!$D$3)","v":25.5},{"$f":"INDEX('Block Loads'!T$3:T$30,RTS66_1_2!$D$3)","v":25.5},{"$f":"INDEX('Block Loads'!U$3:U$30,RTS66_1_2!$D$3)","v":25.5},{"$f":"INDEX('Block Loads'!V$3:V$30,RTS66_1_2!$D$3)","v":25.5},{"$f":"INDEX('Block Loads'!W$3:W$30,RTS66_1_2!$D$3)","v":25.5},{"$f":"INDEX('Block Loads'!X$3:X$30,RTS66_1_2!$D$3)","v":25.5},{"$f":"INDEX('Block Loads'!Y$3:Y$30,RTS66_1_2!$D$3)","v":25.5},{"$f":"INDEX('Block Loads'!Z$3:Z$30,RTS66_1_2!$D$3)","v":25.5},{"$f":"INDEX('Block Loads'!AA$3:AA$30,RTS66_1_2!$D$3)","v":25.5},{"$f":"INDEX('Block Loads'!AB$3:AB$30,RTS66_1_2!$D$3)","v":25.5}]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,{"$f":"Q104","v":0},{"$f":"R104","v":25.5},25.5,25.5,25.5,25.5,25.5,25.5,25.5,25.5,25.5,25.5,25.5]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,{"$f":"Q105","v":0},25.5,25.5,25.5,25.5,25.5,25.5,25.5,25.5,25.5,25.5,25.5,25.5]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,0,25.5,25.5,25.5,25.5,25.5,25.5,25.5,25.5,25.5,25.5,25.5,25.5]
[]
[null,null,null,null,null,null,"Annual block load adjustments"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026]
[null,null,null,null,null,null,"Average energy use"]
[null,null,null,null,null,null,"Maximum demand",null,null,null,null,null,null,null,null,null,{"$f":"INDEX('Block Loads'!AD$3:AD$30,RTS66_1_2!$D$3)","v":0},{"$f":"INDEX('Block Loads'!AE$3:AE$30,RTS66_1_2!$D$3)","v":25.5},{"$f":"INDEX('Block Loads'!AF$3:AF$30,RTS66_1_2!$D$3)","v":25.5},{"$f":"INDEX('Block Loads'!AG$3:AG$30,RTS66_1_2!$D$3)","v":25.5},{"$f":"INDEX('Block Loads'!AH$3:AH$30,RTS66_1_2!$D$3)","v":25.5},{"$f":"INDEX('Block Loads'!AI$3:AI$30,RTS66_1_2!$D$3)","v":25.5},{"$f":"INDEX('Block Loads'!AJ$3:AJ$30,RTS66_1_2!$D$3)","v":25.5},{"$f":"INDEX('Block Loads'!AK$3:AK$30,RTS66_1_2!$D$3)","v":25.5},{"$f":"INDEX('Block Loads'!AL$3:AL$30,RTS66_1_2!$D$3)","v":25.5},{"$f":"INDEX('Block Loads'!AM$3:AM$30,RTS66_1_2!$D$3)","v":25.5},{"$f":"INDEX('Block Loads'!AN$3:AN$30,RTS66_1_2!$D$3)","v":25.5},{"$f":"INDEX('Block Loads'!AO$3:AO$30,RTS66_1_2!$D$3)","v":25.5},{"$f":"INDEX('Block Loads'!AP$3:AP$30,RTS66_1_2!$D$3)","v":25.5}]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,{"$f":"Q112","v":0},{"$f":"R112","v":25.5},25.5,25.5,25.5,25.5,25.5,25.5,25.5,25.5,25.5,25.5,25.5]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,{"$f":"Q112","v":0},{"$f":"R112","v":25.5},25.5,25.5,25.5,25.5,25.5,25.5,25.5,25.5,25.5,25.5,25.5]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,{"$f":"Q112","v":0},{"$f":"R112","v":25.5},25.5,25.5,25.5,25.5,25.5,25.5,25.5,25.5,25.5,25.5,25.5]
[]
[null,null,null,null,null,null,"Windfarm Adjustment"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026]
[null,null,null,null,null,null,"Average energy use"]
[null,null,null,null,null,null,"Maximum demand",null,null,null,null,null,null,null,null,null,{"$f":"$R$120","v":0},0,{"$f":"$R$120","v":0},0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,null,null,"Solar Adjustment"]
[null,null,null,null,null,null,"New major customers",null,null,null,null,null,null,null,null,null,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026]
[null,null,null,null,null,null,"Average energy use"]
[null,null,null,null,null,null,"Maximum demand",null,null,null,null,null,null,null,null,null,null,{"$f":"(INDEX('Technology Adjustments'!C$6:C$33,$D$3)/1000)-INDEX('Technology Adjustments'!$P$6:$P$33,$D$3)*0.44/(0.18*8.76)*R129","v":0.33657281528749172},{"$f":"(INDEX('Technology Adjustments'!D$6:D$33,$D$3)/1000)-INDEX('Technology Adjustments'!$P$6:$P$33,$D$3)*0.44/(0.18*8.76)*S129","v":0.73136567947222164},{"$f":"(INDEX('Technology Adjustments'!E$6:E$33,$D$3)/1000)-INDEX('Technology Adjustments'!$P$6:$P$33,$D$3)*0.44/(0.18*8.76)*T129","v":1.2408460888965382},{"$f":"(INDEX('Technology Adjustments'!F$6:F$33,$D$3)/1000)-INDEX('Technology Adjustments'!$P$6:$P$33,$D$3)*0.44/(0.18*8.76)*U129","v":1.8301772859024465},{"$f":"(INDEX('Technology Adjustments'!G$6:G$33,$D$3)/1000)-INDEX('Technology Adjustments'!$P$6:$P$33,$D$3)*0.44/(0.18*8.76)*V129","v":2.4898419783551473},{"$f":"(INDEX('Technology Adjustments'!H$6:H$33,$D$3)/1000)-INDEX('Technology Adjustments'!$P$6:$P$33,$D$3)*0.44/(0.18*8.76)*W129","v":3.2247296868238577},{"$f":"(INDEX('Technology Adjustments'!I$6:I$33,$D$3)/1000)-INDEX('Technology Adjustments'!$P$6:$P$33,$D$3)*0.44/(0.18*8.76)*X129","v":3.9421606813967589},{"$f":"(INDEX('Technology Adjustments'!J$6:J$33,$D$3)/1000)-INDEX('Technology Adjustments'!$P$6:$P$33,$D$3)*0.44/(0.18*8.76)*Y129","v":4.7314681762908117},{"$f":"(INDEX('Technology Adjustments'!K$6:K$33,$D$3)/1000)-INDEX('Technology Adjustments'!$P$6:$P$33,$D$3)*0.44/(0.18*8.76)*Z129","v":5.6576709783248917},{"$f":"(INDEX('Technology Adjustments'!L$6:L$33,$D$3)/1000)-INDEX('Technology Adjustments'!$P$6:$P$33,$D$3)*0.44/(0.18*8.76)*AA129","v":6.6809245288706016},{"$f":"(INDEX('Technology Adjustments'!M$6:M$33,$D$3)/1000)-INDEX('Technology Adjustments'!$P$6:$P$33,$D$3)*0.44/(0.18*8.76)*AB129","v":7.8030516398746519},{"$f":"(INDEX('Technology Adjustments'!N$6:N$33,$D$3)/1000)-INDEX('Technology Adjustments'!$P$6:$P$33,$D$3)*0.44/(0.18*8.76)*AC129","v":10.416554594772645}]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,{"$f":"R$125","v":0.33657281528749172},0.73136567947222164,1.2408460888965382,1.8301772859024465,2.4898419783551473,3.2247296868238577,3.9421606813967589,4.7314681762908117,5.6576709783248917,6.6809245288706016,7.8030516398746519,10.416554594772645]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,0.33657281528749172,0.73136567947222164,1.2408460888965382,1.8301772859024465,2.4898419783551473,3.2247296868238577,3.9421606813967589,4.7314681762908117,5.6576709783248917,6.6809245288706016,7.8030516398746519,10.416554594772645]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,0.33657281528749172,0.73136567947222164,1.2408460888965382,1.8301772859024465,2.4898419783551473,3.2247296868238577,3.9421606813967589,4.7314681762908117,5.6576709783248917,6.6809245288706016,7.8030516398746519,10.416554594772645]
[null,null,null,null,null,null,"Used to subtract historical trend",null,null,null,null,null,null,null,null,null,null,1,2,3,4,5,6,7,8,9,10,11,12]
[]
[null,null,null,null,null,null,"Technology Adjustment"]
[null,null,null,null,null,null,"New major customers",null,null,null,null,null,null,null,null,null,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026]
[null,null,null,null,null,null,"Average energy use"]
[null,null,null,null,null,null,"Maximum demand",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,{"$f":"R$134","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,null,null,"Including Block Loads"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2004/05","2005/06","2006/07","2007/08","2008/09","2009/10","2010/11","2011/12","2012/13","2013/14","2014/15","2015/16","2016/17","2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25","2025/26","2026/27"]
[null,null,null,null,null,null,"Summer maxima",null,null,null,null,null,null,null,null,null,{"$f":"Q75","v":0},228.3709716796875,232.008056640625,246.85885620117187,263.70608520507812,264.2562255859375,267.87835693359375,219.43032836914063,260.7254638671875,265.77999877929687,{"$f":"AA75","v":232.43894958496}]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,{"$f":"R76+H97-SUM(H125,H135)","v":0},{"$f":"S76+I97-SUM(I125,I135)","v":0},{"$f":"T76+J97-SUM(J125,J135)","v":230.00034999949074},232.78370020465439,235.4549686167467,228.30634202294317,232.63020889472796,231.91717880174238,232.37618437399632,228.45318130400247,{"$f":"AB76+R97-SUM(R125,R135)+S161","v":261.75664129325867},{"$f":"AC76+S97-SUM(S125,S135)+T161","v":263.32910293868196},267.18562185261726,268.12909193679963,271.46670021953946,272.67809596029127,273.05691671135685,273.1659651043006,276.94039601119925,278.27923745396328,280.11028088428009,279.21417760339654]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,{"$f":"R77+H98-SUM(H126,H136)","v":0},0,246.68643066697155,248.18138092084425,252.54044530393173,243.49199214257121,248.64857491150858,248.40515415673681,246.44574834683658,244.1279966066034,{"$f":"AB77+R98-SUM(R126,R136)+S162","v":279.05654365558007},280.17598355440475,284.40699590688291,286.28493924101201,289.18149440696607,289.97651902793598,290.97591117384815,292.60280832535284,295.13018593126384,296.16499252377986,297.93856243839934,{"$f":"AM77+AC98-SUM(AC126,AC136)+AD162","v":297.94586580278911}]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,0,0,267.91729255910064,271.78492715067563,274.28398262680719,267.78216515399407,269.15770423235307,269.23467666687719,270.9608931609792,265.25055718420941,302.11058856098185,305.16347280826994,310.56504610995819,310.73254743542122,314.03533803874751,315.9610848936631,315.66545737569464,317.51600083520043,324.03459366342724,324.11504781363016,322.55743550758552,326.62010635936508]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026]
[null,null,null,null,null,null,"Winter maxima",null,null,null,null,null,null,null,null,null,{"$f":"Q81","v":0},0,195.35847473144531,214.13407897949219,197.72514343261719,212.912109375,203.32119750976562,201.104736328125,202.44512939453125,231.5247802734375,{"$f":"AA81","v":200.36802673339801}]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,{"$f":"R82+H105-SUM(H126,H135)","v":0},0,198.88183586701291,202.02395010493339,199.57671194430569,206.34086198177815,198.13844508647932,203.48123879702598,200.01608668520902,200.26399411623254,{"$f":"AB82+R105-SUM(R126,R135)+S168","v":231.40081887168759},{"$f":"AC82+S105-SUM(S126,S135)+T168","v":232.3554263506359},235.05886623312617,238.40703918889261,238.42386324378026,241.00778694681807,242.08220841713307,242.31634914967387,243.41704438060586,245.51685391711348,246.87185781938791,247.4279109090995]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,0,0,207.13645687520182,210.58733658868624,207.89669861664336,215.18326010519951,206.90974207146667,212.37818507262574,208.47948780469241,209.71561274709273,{"$f":"AB83+R106-SUM(R127,R136)+S169","v":240.68001460150677},242.29517684007328,245.60623346946718,247.65396429196221,249.28511959330717,250.99817977542895,252.9560727616329,253.2788485535074,254.01936268293591,256.22227309118523,257.91348869204393,258.72666822442085]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,0,0,220.0633028746137,222.73805925432578,219.95191795018584,228.0343585520973,219.78385470079147,225.1856649694148,220.78142974808409,221.61442405377727,253.31762774042025,254.14716348397371,256.89383367808841,260.65178887483319,261.68421744693984,263.84619574470838,266.08622936846746,265.82793330485606,267.29790799419004,267.91372249755341,270.89153233908314,271.07603901101436]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026]
[null,null,null,null,null,null,"Annual maxima",null,null,null,null,null,null,null,null,null,{"$f":"MAX(Q75,Q81)","v":0},228.3709716796875,232.008056640625,246.85885620117187,263.70608520507812,264.2562255859375,267.87835693359375,219.43032836914063,260.7254638671875,265.77999877929687,232.43894958496]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,{"$f":"R88+H113-SUM(H126,H135)","v":0},0,230.00034999949074,232.83065103955019,235.53969363971339,228.96381190876528,232.63020889472796,232.12852081905811,232.50009660916828,228.56930248423012,{"$f":"AB88+R113-SUM(R126,R135)+S175","v":261.80068695144632},{"$f":"AC88+S113-SUM(S126,S135)+T175","v":263.43939171891134},267.25349091069825,268.36113948994739,271.57233684894692,272.67809596029127,273.11140084427598,273.19012941701862,277.0122196051073,278.27923745396328,280.24537870109987,279.3302498280932]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,0,0,246.68643066697155,248.18138092084425,252.54044530393173,243.61388873152248,248.64857491150858,248.42414772741307,246.44735453052633,244.1279966066034,{"$f":"AB89+R114-SUM(R127,R136)+S176","v":279.05654365558007},280.17598355440475,284.40699590688291,286.28493924101201,289.18149440696607,289.97651902793598,290.97591117384815,292.60280832535284,295.13018593126384,296.16499252377986,297.93856243839934,297.94586580278911]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,0,0,267.91729255910064,271.78492715067563,274.28398262680719,267.78216515399407,269.15770423235307,269.23467666687719,270.9608931609792,265.25055718420941,302.11058856098185,305.16347280826994,310.56504610995819,310.73254743542122,314.03533803874751,315.9610848936631,{"$f":"AH90+X115-SUM(X128,X137)+Y177","v":315.66545737569464},317.51600083520043,324.03459366342724,324.11504781363016,322.55743550758552,326.62010635936508]
[]
[null,null,null,null,null,null,"Summer industrial adjustments (MW)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Summer industrial adjustments"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2013/14","2014/15","2015/16","2016/17","2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25","2025/26","2026/27",null,"Peak industrial load",null,{"$f":"CHOOSE($D$3,'Industrial adjustments'!C4,'Industrial adjustments'!C5,'Industrial adjustments'!C6,'Industrial adjustments'!C7,'Industrial adjustments'!C8,'Industrial adjustments'!C9,'Industrial adjustments'!C10,'Industrial adjustments'!C11,'Industrial adjustments'!C12,'Industrial adjustments'!C13,'Industrial adjustments'!C14,'Industrial adjustments'!C15,'Industrial adjustments'!C16,'Industrial adjustments'!C17,'Industrial adjustments'!C18,'Industrial adjustments'!C19,'Industrial adjustments'!C20,'Industrial adjustments'!C21,'Industrial adjustments'!C22,'Industrial adjustments'!C23,'Industrial adjustments'!C24,'Industrial adjustments'!C25,'Industrial adjustments'!C26,'Industrial adjustments'!C27,'Industrial adjustments'!C28,'Industrial adjustments'!C29,'Industrial adjustments'!C30,'Industrial adjustments'!C31)","v":0}]
[null,null,null,null,null,null,"Peak industrial load",null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AH$159","v":0},0,0,0,0,0,0,0,0,0,{"$f":"$AH$159","v":0},0,null,"Proportion of MD",null,{"$f":"AH159/AA75","v":0}]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,null,{"$f":"-AB76*$AH$160+S$160","v":0},0,0,0,0,0,0,0,0,0,{"$f":"-AL76*$AH$160+AC$160","v":0},0]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,null,null,"Winter industrial adjustments (MW)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Winter industrial adjustments"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,null,"Peak industrial load",null,{"$f":"CHOOSE($D$3,'Industrial adjustments'!C36,'Industrial adjustments'!C37,'Industrial adjustments'!C38,'Industrial adjustments'!C39,'Industrial adjustments'!C40,'Industrial adjustments'!C41,'Industrial adjustments'!C42,'Industrial adjustments'!C43,'Industrial adjustments'!C44,'Industrial adjustments'!C45,'Industrial adjustments'!C46,'Industrial adjustments'!C47,'Industrial adjustments'!C48,'Industrial adjustments'!C49,'Industrial adjustments'!C50,'Industrial adjustments'!C51,'Industrial adjustments'!C52,'Industrial adjustments'!C53,'Industrial adjustments'!C54,'Industrial adjustments'!C55,'Industrial adjustments'!C56,'Industrial adjustments'!C57,'Industrial adjustments'!C58,'Industrial adjustments'!C59,'Industrial adjustments'!C60,'Industrial adjustments'!C61,'Industrial adjustments'!C62,'Industrial adjustments'!C63)","v":0}]
[null,null,null,null,null,null,"Peak industrial load",null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AH$166","v":0},0,0,0,0,0,0,0,0,0,{"$f":"$AH$166","v":0},0,null,"Maximum demand",null,{"$f":"AH166/Z81","v":0}]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,null,{"$f":"-AB82*$AH$167+S$167","v":0},0,0,0,0,0,0,0,0,0,{"$f":"-AL82*$AH$167+AC$167","v":0},0]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,null,null,"Annual industrial adjustments (MW)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026]
[null,null,null,null,null,null,"Peak industrial load",null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AH$159","v":0},0,0,0,0,0,0,0,0,0,{"$f":"$AH$159","v":0},0]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,null,{"$f":"-$AH$160*AB88+S$174","v":0},0,0,0,0,0,0,0,0,0,{"$f":"-$AH$160*AL88+AC$174","v":0},0]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,null,null,"Original Pre Adjustment B4 cap"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026]
[null,null,null,null,null,null,"Average energy use",null,null,null,null,null,null,null,null,null,null,117.28122711181641,123.53903039296468,121.11849657694499,123.54100290934245,123.64683850606282,124.85122871398926,122.88957977294922,125.25460592905681,122.14985466003418,120.98218631744385]
[null,null,null,null,null,null,"Forecast average energy use",null,null,null,null,null,null,null,null,null,null,null,null,120.64167428802672,124.75389827787198,124.75389827787198,124.90501800013965,122.61275251505766,124.04043124113355,122.71653212619043,122.45860503268266,127.641909989767,129.23783163180727,131.18914519450257,132.88645813075064,134.34525023736927,135.76538154065506,136.8828329995483,137.64751849622183,138.76508348142872,140.27658105128262,141.72172073228742,143.11104085865725]
[null,null,null,null,null,null,"Low forecast",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA182","v":122.45860503268266},127.23089461348137,128.40867470628362,130.09182199179818,131.43953707551717,132.12405141806661,132.33475562921419,132.23308065938446,132.13008373394524,132.52763665733312,133.33260636981547,134.2225106179618,135.15697107719009]
[null,null,null,null,null,null,"High forecast",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA183","v":122.45860503268266},128.01831427304887,130.50028322323621,134.26957257096859,137.48905755057353,139.78067093797782,141.88483248600915,143.75056430811455,145.3409868759052,147.06546760101281,148.96328202232459,150.70776802055386,152.26577474055881]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2004/05","2005/06","2006/07","2007/08","2008/09","2009/10","2010/11","2011/12","2012/13","2013/14","2014/15","2015/16","2016/17","2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25","2025/26","2026/27"]
[null,null,null,null,null,null,"Summer maxima",null,null,null,null,null,null,null,null,null,null,228.3709716796875,232.008056640625,246.85885620117187,263.70608520507812,264.2562255859375,267.87835693359375,219.43032836914063,260.7254638671875,265.77999877929687,232.43894958496]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,null,null,230.00034999949074,232.78370020465439,235.4549686167467,228.30634202294317,232.63020889472796,231.91717880174238,232.37618437399632,228.45318130400247,240.09240982167168,242.08875987644393,246.51933199904195,248.0748032950589,252.13119563473401,254.10626446872442,255.2187296946324,256.13037219799475,260.90052792337775,263.29755812269377,266.29440583259804,268.0372057176865]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,null,null,246.68643066697155,248.18138092084425,252.54044530393173,243.49199214257121,248.64857491150858,248.40515415673681,246.44574834683658,244.1279966066034,257.6481764293469,259.18480458020787,263.9954088709344,266.49917420547206,270.10799028617691,271.66052990306673,273.40274472773859,275.85468485781371,279.35934345836017,281.44784215502574,284.38636632028954,287.04593416649573]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,null,null,267.91729255910064,271.78492715067563,274.28398262680719,267.78216515399407,269.15770423235307,269.23467666687719,270.9608931609792,265.25055718420941,281.04318891239939,284.54185690716599,290.5403346548635,291.30836067300453,295.32942038242527,298.02940552944091,298.45744744750988,301.13634159753872,308.69124519117742,309.81127664520676,309.36935065712248,316.14426456863538]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026]
[null,null,null,null,null,null,"Winter maxima",null,null,null,null,null,null,null,null,null,null,null,195.35847473144531,214.13407897949219,197.72514343261719,212.912109375,203.32119750976562,201.104736328125,202.44512939453125,231.5247802734375,200.36802673339801]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,null,null,198.88183586701291,202.02395010493339,199.57671194430569,206.34086198177815,198.13844508647932,203.48123879702598,200.01608668520902,200.26399411623254,206.23739168697509,207.58679203010809,210.79971232202269,214.73721647479499,215.41370522213538,218.73251663364186,220.5243690985298,221.54781732596462,223.57471535893069,226.697778445984,229.17490945926249,232.34446550387202]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,null,null,207.13645687520182,210.58733658868624,207.89669861664336,215.18326010519951,206.90974207146667,212.37818507262574,208.47948780469241,209.71561274709273,215.51658741679427,217.52654251954547,221.3470795583637,223.98414157786459,226.27496157166229,228.72290946225274,231.39823344302962,232.51031672979818,234.17703366126074,237.40319762005575,240.21654033191848,243.64322281919345]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,null,null,220.0633028746137,222.73805925432578,219.95191795018584,228.0343585520973,219.78385470079147,225.1856649694148,220.78142974808409,221.61442405377727,228.15420055570777,229.37852916344588,232.63467976698493,236.98196616073554,238.67405942529498,241.5709254315322,244.52839004986424,245.05940148114681,247.4555789725149,249.0946470264239,253.1945839789577,255.99259360578694]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026]
[null,null,null,null,null,null,"Annual maxima",null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(S187,S193)","v":232.008056640625},246.85885620117187,263.70608520507812,264.2562255859375,267.87835693359375,219.43032836914063,260.7254638671875,265.77999877929687,{"$f":"MAX(AA187,AA193)","v":232.43894958496}]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,null,null,230.00034999949074,232.83065103955019,235.53969363971339,228.96381190876528,232.63020889472796,232.12852081905811,232.50009660916828,228.56930248423012,240.13710691180714,242.20067981937777,246.58820483535047,248.31028281393856,252.23839462188775,254.10626446872442,255.27401964374982,256.15489389906725,260.97341378279856,263.29755812269377,266.43150173589402,268.15499464179317]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,null,null,246.68643066697155,248.18138092084425,252.54044530393173,243.61388873152248,248.64857491150858,248.42414772741307,246.44735453052633,244.1279966066034,257.6481764293469,259.18480458020787,263.9954088709344,266.49917420547206,270.10799028617691,271.66052990306673,273.40274472773859,275.85468485781371,279.35934345836017,281.44784215502574,284.38636632028954,287.04593416649573]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,null,null,267.91729255910064,271.78492715067563,274.28398262680719,267.78216515399407,269.15770423235307,269.23467666687719,270.9608931609792,265.25055718420941,281.04318891239939,284.54185690716599,290.5403346548635,291.30836067300453,295.32942038242527,298.02940552944091,298.45744744750988,301.13634159753872,308.69124519117742,309.81127664520676,309.36935065712248,316.14426456863538]
[]
[null,null,null,null,null,null,"Original Pre Adjustment growth p.a. B4 cap"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026]
[null,null,null,null,null,null,"Average energy use"]
[null,null,null,null,null,null,"Forecast average energy use",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB182/AA182","v":1.0423269965855073},{"$f":"AC182/AB182","v":1.0125031162740217},1.0150986250547325,1.0129379068194371,1.0109777333758365,1.0105707592994662,1.0082307540126392,1.005586423658225,1.0081190347448041,1.0108924920587548,1.0103020737330095,1.0098031559255074]
[null,null,null,null,null,null,"Low forecast",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB183/AA183","v":1.038970634848609},1.0092570290917176,1.0131077381599376,1.0103597217956095,1.0052078267907789,1.0015947453085652,0.99923168354869218,0.99922109562202122,1.0030087994509138,1.0060739762119482,1.0066743182509916,1.0069620248863327]
[null,null,null,null,null,null,"High forecast",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.0454007232801843,1.0193876084393172,1.0288833805922442,1.0239777703761086,1.016667605613351,1.0150533084003079,1.0131496213472246,1.0110637657350809,1.0118650682245609,1.0129045550411639,1.0117108456160884,1.0103379324136263]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2004/05","2005/06","2006/07","2007/08","2008/09","2009/10","2010/11","2011/12","2012/13","2013/14","2014/15","2015/16","2016/17","2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25","2025/26","2026/27"]
[null,null,null,null,null,null,"Summer maxima"]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB188/AA188","v":1.050947981775666},{"$f":"AC188/AB188","v":1.0083149236423385},1.0183014367327887,1.0063097335345002,1.0163514886872669,1.0078334964819335,1.004377952775914,1.0035720047053487,1.0186239362573353,1.0091875252932412,1.01138198064301,1.0065446357374253]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB189/AA189","v":1.0553815212129496},1.0059640559935512,1.018560518231453,1.0094841245355208,1.0135415657157814,1.0057478477968937,1.0064132055742272,1.0089682352403477,1.0127047274993821,1.0074760295138541,1.0104407414985446,1.0093519526994865]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.0595385430886104,1.0124488624268249,1.0210811787513376,1.0026434402612407,1.0138034476598301,1.0091422830259154,1.0014362405525339,1.0089757993072026,1.0250879835809907,1.0036283227058664,0.99857356390358132,1.0218991115219478]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026]
[null,null,null,null,null,null,"Winter maxima"]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB194/AA194","v":1.02982761627772},{"$f":"AC194/AB194","v":1.0065429470965241},1.0154774793737773,1.0186788876958108,1.0031503097527568,1.0154066864412554,1.0081919802892825,1.0046409756509838,1.0091488061468188,1.0139687669155231,1.0109270193570457,1.0138302925572791]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB195/AA195","v":1.0276611483223104},1.0093262199761177,1.0175635441751893,1.0119136969178109,1.0102275990508074,1.0108184656118711,1.011696790614752,1.0048059281621196,1.0071683568923071,1.0137766027195549,1.0118504836500359,1.0142649731052664]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.0295097060123828,1.0053662330334312,1.0141955335375739,1.0186871811120553,1.0071401773391135,1.012137330773242,1.0122426347998996,1.0021715737431318,1.0097779455792577,1.0066236859993811,1.0164593539101581,1.0110508273236278]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026]
[null,null,null,null,null,null,"Annual maxima"]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB200/AA200","v":1.0506096151226394},{"$f":"AC200/AB200","v":1.0085933112716665},1.018115246494125,1.0069836186193006,1.0158193682655203,1.007405176557822,1.0045955387108103,1.0034507007667555,1.0188109616427237,1.0089056747436715,1.0119026687354991,1.0064688030306852]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB201/AA201","v":1.0553815212129496},1.0059640559935512,1.018560518231453,1.0094841245355208,1.0135415657157814,1.0057478477968937,1.0064132055742272,1.0089682352403477,1.0127047274993821,1.0074760295138541,1.0104407414985446,1.0093519526994865]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.0595385430886104,1.0124488624268249,1.0210811787513376,1.0026434402612407,1.0138034476598301,1.0091422830259154,1.0014362405525339,1.0089757993072026,1.0250879835809907,1.0036283227058664,0.99857356390358132,1.0218991115219478]
[]
[null,null,null,null,null,null,"Original Pre Adjustment 90% & 10% ration to 50% PoE B4 cap"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026]
[null,null,null,null,null,null,"Average energy use"]
[null,null,null,null,null,null,"Forecast average energy use"]
[null,null,null,null,null,null,"Low forecast",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB183/AB182","v":0.99677993398626996},{"$f":"AC183/AC182","v":0.99358425536041273},0.99163556404702935,0.98911159891243539,0.9834664879079974,0.97473121739496182,0.96603115059593203,0.95991620609979944,0.95505031476502245,0.95049797600264752,0.94708496287247568,0.94442029256622528]
[null,null,null,null,null,null,"High forecast",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB184/AB182","v":1.0029489082646292},{"$f":"AC184/AC182","v":1.0097684368074638},1.023480809878736,1.0346355790090687,1.040458599697458,1.0450737211202961,1.0501723346753709,1.0558925323444501,1.0598160856559782,1.0619255253153501,1.0634062812802074,1.0639694451732986]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2004/05","2005/06","2006/07","2007/08","2008/09","2009/10","2010/11","2011/12","2012/13","2013/14","2014/15","2015/16","2016/17","2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25","2025/26","2026/27"]
[null,null,null,null,null,null,"Summer maxima"]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB188/AB189","v":0.93186147540039188},{"$f":"AC188/AC189","v":0.93403917050054774},0.93380158788883949,0.9308651857352177,0.93344589831497893,0.93538161233578543,0.93349000555493944,0.92849745267155548,0.93392447409680501,0.93551102082234294,0.93638246192394659,0.93377809546752344]
[null,null,null,null,null,null,"Forecast - 50% PoE"]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB190/AB189","v":1.090802165989589},{"$f":"AC190/AC189","v":1.097833869420038},1.1005507099440004,1.0930929206122211,1.0933753572766451,1.0970655385078689,1.0916402750262124,1.0916484588715836,1.1049970313135036,1.1007768767136541,1.0878487413447095,1.1013716863352667]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026]
[null,null,null,null,null,null,"Winter maxima"]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB194/AB195","v":0.95694440116632951},{"$f":"AC194/AC195","v":0.95430557404945526},0.95234919178791355,0.95871616160890105,0.95199974281693955,0.95632097872443489,0.95300800622932602,0.95285155704908719,0.95472520026166874,0.95490617109882026,0.95403467697353705,0.95362580914591577]
[null,null,null,null,null,null,"Forecast - 50% PoE"]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB196/AB195","v":1.0586387028970221},{"$f":"AC196/AC195","v":1.0544852435322254},1.0509950265941728,1.0580301109324406,1.0547965968815594,1.0561728424996266,1.0567426829992081,1.0539721631618266,1.05670302122992,1.0492472280220899,1.0540264364356711,1.0506862889256636]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026]
[null,null,null,null,null,null,"Annual maxima"]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB200/AB201","v":0.93203495650456614},{"$f":"AC200/AC201","v":0.93447098571870879},0.93406247438153667,0.93174878891928659,0.93384277286519179,0.93538161233578543,0.93369223450173544,0.92858634621739156,0.93418537770045229,0.93551102082234294,0.93686453813972959,0.93418844416118707]
[null,null,null,null,null,null,"Forecast - 50% PoE"]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB202/AB201","v":1.090802165989589},{"$f":"AC202/AC201","v":1.097833869420038},1.1005507099440004,1.0930929206122211,1.0933753572766451,1.0970655385078689,1.0916402750262124,1.0916484588715836,1.1049970313135036,1.1007768767136541,1.0878487413447095,1.1013716863352667]

{"sheet":"RTS66_3_4","index":32,"n_rows":252,"n_cols":39,"rows_kept":252,"cut":false,"hidden":false,"merged":[]}
["Terminal station:",null,"RTS 66kV Bus 3&4",null,null,null,"AVERAGE DEMAND",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MAXIMUM DEMAND"]
[null,"Which terminal station?"]
[null,null,"RCTS 22kV",23]
[null,null,"RCTS 66kV"]
[null,null,"WETS 66kV"]
[null,null,"KGTS 22kV"]
[null,null,"KGTS 66kV"]
[null,null,"HOTS 66kV"]
[null,null,"BETS 22kV"]
[null,null,"BETS 66kV"]
[null,null,"SHTS/GNTS"]
[null,null,"HYTS/TGTS/APD"]
[null,null,"BATS/ELTS"]
[null,null,"MLTS/GTS/PTH"]
[null,null,"ATS West"]
[null,null,"ATS-BLTS"]
[null,null,"BLTS 22kV"]
[null,null,"KTS East"]
[null,null,"KTS West"]
[null,null,"WMTS 66kV"]
[null,null,"WMTS 22kV"]
[null,null,"BTS 22kV"]
[null,null,"FBTS 66kV"]
[null,null,"RTS 66kV Bus 1&2"]
[null,null,"RTS 66kV Bus 3&4"]
[null,null,"RTS 22kV"]
[null,null,"SVTS 66kV"]
[null,null,"TSTS 66kV"]
[null,null,"Total Powercor"]
[null,null,"Total Citipower"]
[]
[]
["Scenarios"]
[null,"Population","Low",2]
[null,null,"Medium"]
[null,null,"High"]
[]
[null,"Electricity Prices","Low",2]
[null,null,"Medium"]
[null,null,"High"]
[]
[null,"Income","Low",2]
[null,null,"Medium",null,null,null,"SUMMER MAXIMUM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WINTER MAXIMUM"]
[null,null,"High"]
[]
["Technology adjustments"]
[null,"Adjust for solar?","Include",1]
[null,null,"Exclude"]
[]
[]
[null,"Adjust for efficiency?","Include",2]
[null,null,"Exclude"]
[]
[]
[null,"Adjust for battery storage?","Include",2]
[null,null,"Exclude"]
[]
[]
[null,"Adjust for EV?","Include",2]
[null,null,"Exclude"]
[]
[]
[null,"Adjust for microgeneration?","Include",2]
[null,null,"Exclude"]
[]
[null,null,null,null,null,null,"Number of simulations",null,null,null,null,null,null,null,null,null,1000,null,null,null,null,null,null,null,null,null,null,"Starting Point adjust.",null,{"$f":"Summary!$F$177","v":1}]
["Parameter selection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Growth Cap",{"$f":"Summary!$G$177","v":0.04},{"$f":"AC67+1","v":1.04}]
[null,"Model elasticities","Terminal station estimate",2,null,null,null,null,null,null,null,null,null,null,null,null,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026]
[null,null,"AEMO income elasticity",null,null,null,"Average energy use",null,null,null,null,null,null,null,null,null,null,108.61076990763347,106.77677377065022,107.7940543492635,107.52664152781169,109.21730677286784,108.73566182454427,106.80593967437744,105.49293263753255,104.05404122670491,104.74112319946289]
[null,null,null,null,null,null,"Forecast average energy use",null,null,null,null,null,null,null,null,null,null,null,null,107.09870369581996,109.48339984663797,109.48339984663797,108.19635591452307,106.29706756725091,105.10849278291984,104.32020814859523,106.27135452170255,{"$f":"AD$66*IF(AB207>$AD$67,$AD$67*AA70,AB207*AA70)","v":109.02447157748163},{"$f":"IF(AC207>$AD$67,$AD$67*AB70,AC207*AB70)","v":111.84825891833252},114.32196664855375,116.26708759146223,118.01007935795606,119.69273258148499,120.8497736868884,121.71881346205302,123.19582300507813,124.96524467253096,126.61569272291004,128.20375560450307]
[null,null,null,null,null,null,"Low forecast",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA70","v":106.27135452170255},{"$f":"AB70*AB233","v":108.55914916394171},{"$f":"AC70*AC233","v":110.8488302435499},{"$f":"AD70*AD233","v":113.03001711367089},{"$f":"AE70*AE233","v":114.52798993144053},115.30388112897739,115.57743503134921,115.48279597392046,115.51406334207324,116.20545597176024,117.24300246752647,118.34049254922255,119.46203974714504]
[null,null,null,null,null,null,"High forecast",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA71","v":106.27135452170255},{"$f":"AB70*AB234","v":109.42746563705903},{"$f":"AC70*AC234","v":113.57417623441624},{"$f":"AD70*AD234","v":118.25105886363413},{"$f":"AE70*AE234","v":121.68775924127351},124.33955712196081,126.77596185872206,128.82331603895287,130.58919489991058,132.65012426187641,134.82997835092118,136.77408056099424,138.49808504117379]
["Average demand model used"]
[null,"Error correction model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2004/05","2005/06","2006/07","2007/08","2008/09","2009/10","2010/11","2011/12","2012/13","2013/14","2014/15","2015/16","2016/17","2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25","2025/26","2026/27"]
[null,null,null,null,null,null,"Summer maxima",null,null,null,null,null,null,null,null,null,null,202.65365600585937,207.04074096679687,212.41795349121094,206.114501953125,215.21052551269531,218.30337524414062,201.50442504882812,239.50335693359375,218.73008728027344,200.30763244628906]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,null,null,204.83094115965991,207.92847040687224,208.32509854579163,204.74765089213574,203.41799425691519,200.51235000885285,200.99223131277517,203.65036444667277,{"$f":"AB77*AB238","v":211.29036327249943},{"$f":"AC77*AC238","v":215.95640996496192},219.69912516782,224.8398406538052,230.39910785873928,233.78610775631134,237.60174606932728,241.35800877036723,245.85093600142059,251.11471315233914,255.97245586392222,261.40186098241162]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,null,null,214.13828011940154,216.78443806999658,217.18825076599416,213.82642557182825,213.21211720514549,209.79301712409188,210.08123794197249,213.85304378767319,{"$f":"AD$66*IF(AB214>$AD$67,$AD$67*AA77,AB214*AA77)","v":222.40716553918011},{"$f":"IF(AC214>$AD$67,$AD$67*AB77,AC214*AB77)","v":228.03173745129405},232.81901437999338,238.86579567257075,245.55664069875775,249.13944397283498,254.07446043154795,258.7903712738468,265.39758359003895,272.41457010552585,279.83435783939728,283.57400089664549]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,null,null,223.67995706757776,226.12850193168777,227.37390064985058,224.44886145423521,223.90930611223757,219.72978835371413,221.22255471595881,224.19451149857773,{"$f":"AB77*AB240","v":233.98130657871232},{"$f":"AC77*AC240","v":238.83742707761155},247.6023761398595,255.11479348273872,264.90724011916882,272.01439910589664,280.65181402171271,288.99715862223343,302.70234048728247,314.02225377522853,323.9526971500332,340.7105467232642]
["Climatic adjustments"]
[null,"Temperature","Stable",2,null,null,null,null,null,null,null,null,null,null,null,null,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026]
[null,null,"CSIRO trends",null,null,null,"Winter maxima",null,null,null,null,null,null,null,null,null,null,null,150.2215576171875,157.204833984375,162.79074096679687,173.23867797851562,156.1800537109375,152.90206909179687,151.8160400390625,150.09835815429687,151.29522705078125]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,null,null,155.4232293490399,158.8303856304918,159.0480191876479,157.11824662118127,155.21401327031026,152.59779538822175,151.41534630927467,153.69715284385092,{"$f":"AB83*AB244","v":156.29717794040232},{"$f":"AC83*AC244","v":160.31965518101779},164.26324157192568,167.08943133975146,169.60536103536094,172.31133725495565,174.55186309994178,175.2370322439275,176.48803012417744,179.13099841404778,181.84527025284993,184.36443477889554]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,null,null,159.86746525743612,164.01083495149948,164.7225916336817,162.5755664696583,160.31159578007146,157.70572279465509,156.65375119240502,158.53376983832439,{"$f":"AD$66*IF(AB220>$AD$67,$AD$67*AA83,AB220*AA83)","v":161.83082127504426},{"$f":"IF(AC220>$AD$67,$AD$67*AB83,AC220*AB83)","v":165.89013361593834},169.56152402020828,172.68874958442393,174.67441291628762,178.05970023598636,180.09999452171846,180.52165458272188,182.46927529850501,184.92986571884214,187.55866020199147,190.68220694787831]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,null,null,175.54208812274683,180.40036573567463,180.60055738878779,179.03701303434607,176.76961497219122,173.14513535533658,171.78308214789507,174.2693603971409,{"$f":"AB83*AB246","v":177.47595506562712},{"$f":"AC83*AC246","v":182.40733237057319},185.63395662625291,189.74297645636372,190.94623879551759,194.60719542076353,195.77428160144603,197.33541952707739,200.23171981040011,201.51838047629124,204.37026433713442,207.22899230442201]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026]
[null,null,null,null,null,null,"Annual maxima",null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(S75,S81)","v":207.04074096679687},212.41795349121094,206.114501953125,215.21052551269531,218.30337524414062,201.50442504882812,239.50335693359375,218.73008728027344,{"$f":"MAX(AA75,AA81)","v":200.30763244628906}]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,null,null,204.83094115965991,207.92847040687224,208.32509854579163,204.74765089213574,203.41799425691519,200.51235000885285,200.99223131277517,203.65036444667277,{"$f":"AB89*AB250","v":211.29036327249943},{"$f":"AC89*AC250","v":215.95640996496192},219.69912516782,224.8398406538052,230.39910785873928,233.78610775631134,237.60174606932728,241.35800877036723,245.85093600142059,251.11471315233914,255.97245586392222,261.40186098241162]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,null,null,214.13828011940154,216.78443806999658,217.18825076599416,213.82642557182825,213.21211720514549,209.79301712409188,210.08123794197249,213.85304378767319,{"$f":"AD$66*IF(AB226>$AD$67,$AD$67*AA89,AB226*AA89)","v":222.40716553918011},{"$f":"IF(AC226>$AD$67,$AD$67*AB89,AC226*AB89)","v":228.03173745129405},232.81901437999338,238.86579567257075,245.55664069875775,249.13944397283498,254.07446043154795,258.7903712738468,265.39758359003895,272.41457010552585,279.83435783939728,283.57400089664549]
["Time of use tariffs",null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,null,null,223.67995706757776,226.12850193168777,227.37390064985058,224.44886145423521,223.90930611223757,219.72978835371413,221.22255471595881,224.19451149857773,{"$f":"AB89*AB252","v":233.98130657871232},{"$f":"AC89*AC252","v":238.83742707761155},247.6023761398595,255.11479348273872,264.90724011916882,272.01439910589664,280.65181402171271,288.99715862223343,302.70234048728247,314.02225377522853,323.9526971500332,340.7105467232642]
[null,"Current",0.23968185526172561]
[null,"Residential demand on time of use tariffs by 2025",0.5]
[null,null,null,null,null,null,"Summer block load adjustments"]
[null,"CDD critical temperature",18.5,null,null,null,null,null,null,null,null,null,null,null,null,null,"2014/15","2015/16","2016/17","2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25","2025/26","2026/27"]
[null,"HDD critical temperature",16.5,null,null,null,"Average energy use"]
[null,null,null,null,null,null,"Maximum demand",null,null,null,null,null,null,null,null,null,{"$f":"INDEX('Block Loads'!B$3:B$30,RTS66_3_4!$D$3)","v":0},{"$f":"INDEX('Block Loads'!C$3:C$30,RTS66_3_4!$D$3)","v":0},{"$f":"INDEX('Block Loads'!D$3:D$30,RTS66_3_4!$D$3)","v":0},{"$f":"INDEX('Block Loads'!E$3:E$30,RTS66_3_4!$D$3)","v":0},{"$f":"INDEX('Block Loads'!F$3:F$30,RTS66_3_4!$D$3)","v":0},{"$f":"INDEX('Block Loads'!G$3:G$30,RTS66_3_4!$D$3)","v":0},{"$f":"INDEX('Block Loads'!H$3:H$30,RTS66_3_4!$D$3)","v":0},{"$f":"INDEX('Block Loads'!I$3:I$30,RTS66_3_4!$D$3)","v":0},{"$f":"INDEX('Block Loads'!J$3:J$30,RTS66_3_4!$D$3)","v":0},{"$f":"INDEX('Block Loads'!K$3:K$30,RTS66_3_4!$D$3)","v":0},{"$f":"INDEX('Block Loads'!L$3:L$30,RTS66_3_4!$D$3)","v":0},{"$f":"INDEX('Block Loads'!M$3:M$30,RTS66_3_4!$D$3)","v":0},{"$f":"INDEX('Block Loads'!N$3:N$30,RTS66_3_4!$D$3)","v":0}]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,{"$f":"Q96","v":0},{"$f":"R96","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,{"$f":"Q97","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,null,null,"Winter block load adjustments"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026]
[null,null,null,null,null,null,"Average energy use"]
[null,null,null,null,null,null,"Maximum demand",null,null,null,null,null,null,null,null,null,{"$f":"INDEX('Block Loads'!P$3:P$30,RTS66_3_4!$D$3)","v":0},{"$f":"INDEX('Block Loads'!Q$3:Q$30,RTS66_3_4!$D$3)","v":0},{"$f":"INDEX('Block Loads'!R$3:R$30,RTS66_3_4!$D$3)","v":0},{"$f":"INDEX('Block Loads'!S$3:S$30,RTS66_3_4!$D$3)","v":0},{"$f":"INDEX('Block Loads'!T$3:T$30,RTS66_3_4!$D$3)","v":0},{"$f":"INDEX('Block Loads'!U$3:U$30,RTS66_3_4!$D$3)","v":0},{"$f":"INDEX('Block Loads'!V$3:V$30,RTS66_3_4!$D$3)","v":0},{"$f":"INDEX('Block Loads'!W$3:W$30,RTS66_3_4!$D$3)","v":0},{"$f":"INDEX('Block Loads'!X$3:X$30,RTS66_3_4!$D$3)","v":0},{"$f":"INDEX('Block Loads'!Y$3:Y$30,RTS66_3_4!$D$3)","v":0},{"$f":"INDEX('Block Loads'!Z$3:Z$30,RTS66_3_4!$D$3)","v":0},{"$f":"INDEX('Block Loads'!AA$3:AA$30,RTS66_3_4!$D$3)","v":0},{"$f":"INDEX('Block Loads'!AB$3:AB$30,RTS66_3_4!$D$3)","v":0}]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,{"$f":"Q104","v":0},{"$f":"R104","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,{"$f":"Q105","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,null,null,"Annual block load adjustments"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026]
[null,null,null,null,null,null,"Average energy use"]
[null,null,null,null,null,null,"Maximum demand",null,null,null,null,null,null,null,null,null,{"$f":"INDEX('Block Loads'!AD$3:AD$30,RTS66_3_4!$D$3)","v":0},{"$f":"INDEX('Block Loads'!AE$3:AE$30,RTS66_3_4!$D$3)","v":0},{"$f":"INDEX('Block Loads'!AF$3:AF$30,RTS66_3_4!$D$3)","v":0},{"$f":"INDEX('Block Loads'!AG$3:AG$30,RTS66_3_4!$D$3)","v":0},{"$f":"INDEX('Block Loads'!AH$3:AH$30,RTS66_3_4!$D$3)","v":0},{"$f":"INDEX('Block Loads'!AI$3:AI$30,RTS66_3_4!$D$3)","v":0},{"$f":"INDEX('Block Loads'!AJ$3:AJ$30,RTS66_3_4!$D$3)","v":0},{"$f":"INDEX('Block Loads'!AK$3:AK$30,RTS66_3_4!$D$3)","v":0},{"$f":"INDEX('Block Loads'!AL$3:AL$30,RTS66_3_4!$D$3)","v":0},{"$f":"INDEX('Block Loads'!AM$3:AM$30,RTS66_3_4!$D$3)","v":0},{"$f":"INDEX('Block Loads'!AN$3:AN$30,RTS66_3_4!$D$3)","v":0},{"$f":"INDEX('Block Loads'!AO$3:AO$30,RTS66_3_4!$D$3)","v":0},{"$f":"INDEX('Block Loads'!AP$3:AP$30,RTS66_3_4!$D$3)","v":0}]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,{"$f":"Q112","v":0},{"$f":"R112","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,{"$f":"Q112","v":0},{"$f":"R112","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,{"$f":"Q112","v":0},{"$f":"R112","v":0},0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,null,null,"Windfarm Adjustment"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026]
[null,null,null,null,null,null,"Average energy use"]
[null,null,null,null,null,null,"Maximum demand",null,null,null,null,null,null,null,null,null,{"$f":"$R$120","v":0},0,{"$f":"$R$120","v":0},0,0,0,0,0,0,0,0]
[]
[null,null,null,null,null,null,"Solar Adjustment"]
[null,null,null,null,null,null,"New major customers",null,null,null,null,null,null,null,null,null,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026]
[null,null,null,null,null,null,"Average energy use"]
[null,null,null,null,null,null,"Maximum demand",null,null,null,null,null,null,null,null,null,null,{"$f":"(INDEX('Technology Adjustments'!C$6:C$33,$D$3)/1000)-INDEX('Technology Adjustments'!$P$6:$P$33,$D$3)*0.44/(0.18*8.76)*R129","v":0.73842042416700215},{"$f":"(INDEX('Technology Adjustments'!D$6:D$33,$D$3)/1000)-INDEX('Technology Adjustments'!$P$6:$P$33,$D$3)*0.44/(0.18*8.76)*S129","v":1.5104293012028114},{"$f":"(INDEX('Technology Adjustments'!E$6:E$33,$D$3)/1000)-INDEX('Technology Adjustments'!$P$6:$P$33,$D$3)*0.44/(0.18*8.76)*T129","v":2.4004704771169587},{"$f":"(INDEX('Technology Adjustments'!F$6:F$33,$D$3)/1000)-INDEX('Technology Adjustments'!$P$6:$P$33,$D$3)*0.44/(0.18*8.76)*U129","v":3.344513981946851},{"$f":"(INDEX('Technology Adjustments'!G$6:G$33,$D$3)/1000)-INDEX('Technology Adjustments'!$P$6:$P$33,$D$3)*0.44/(0.18*8.76)*V129","v":4.3231934567351482},{"$f":"(INDEX('Technology Adjustments'!H$6:H$33,$D$3)/1000)-INDEX('Technology Adjustments'!$P$6:$P$33,$D$3)*0.44/(0.18*8.76)*W129","v":5.3355854801047613},{"$f":"(INDEX('Technology Adjustments'!I$6:I$33,$D$3)/1000)-INDEX('Technology Adjustments'!$P$6:$P$33,$D$3)*0.44/(0.18*8.76)*X129","v":6.3070945155526941},{"$f":"(INDEX('Technology Adjustments'!J$6:J$33,$D$3)/1000)-INDEX('Technology Adjustments'!$P$6:$P$33,$D$3)*0.44/(0.18*8.76)*Y129","v":7.3236173750048312},{"$f":"(INDEX('Technology Adjustments'!K$6:K$33,$D$3)/1000)-INDEX('Technology Adjustments'!$P$6:$P$33,$D$3)*0.44/(0.18*8.76)*Z129","v":8.4870745706913038},{"$f":"(INDEX('Technology Adjustments'!L$6:L$33,$D$3)/1000)-INDEX('Technology Adjustments'!$P$6:$P$33,$D$3)*0.44/(0.18*8.76)*AA129","v":9.7202276313185383},{"$f":"(INDEX('Technology Adjustments'!M$6:M$33,$D$3)/1000)-INDEX('Technology Adjustments'!$P$6:$P$33,$D$3)*0.44/(0.18*8.76)*AB129","v":11.019877741799199},{"$f":"(INDEX('Technology Adjustments'!N$6:N$33,$D$3)/1000)-INDEX('Technology Adjustments'!$P$6:$P$33,$D$3)*0.44/(0.18*8.76)*AC129","v":9.1292681806495217}]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,{"$f":"R$125","v":0.73842042416700215},1.5104293012028114,2.4004704771169587,3.344513981946851,4.3231934567351482,5.3355854801047613,6.3070945155526941,7.3236173750048312,8.4870745706913038,9.7202276313185383,11.019877741799199,9.1292681806495217]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,0.73842042416700215,1.5104293012028114,2.4004704771169587,3.344513981946851,4.3231934567351482,5.3355854801047613,6.3070945155526941,7.3236173750048312,8.4870745706913038,9.7202276313185383,11.019877741799199,9.1292681806495217]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,0.73842042416700215,1.5104293012028114,2.4004704771169587,3.344513981946851,4.3231934567351482,5.3355854801047613,6.3070945155526941,7.3236173750048312,8.4870745706913038,9.7202276313185383,11.019877741799199,9.1292681806495217]
[null,null,null,null,null,null,"Used to subtract historical trend",null,null,null,null,null,null,null,null,null,null,1,2,3,4,5,6,7,8,9,10,11,12]
[]
[null,null,null,null,null,null,"Technology Adjustment"]
[null,null,null,null,null,null,"New major customers",null,null,null,null,null,null,null,null,null,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026]
[null,null,null,null,null,null,"Average energy use"]
[null,null,null,null,null,null,"Maximum demand",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,{"$f":"R$134","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,null,null,"Including Block Loads"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2004/05","2005/06","2006/07","2007/08","2008/09","2009/10","2010/11","2011/12","2012/13","2013/14","2014/15","2015/16","2016/17","2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25","2025/26","2026/27"]
[null,null,null,null,null,null,"Summer maxima",null,null,null,null,null,null,null,null,null,{"$f":"Q75","v":0},202.65365600585937,207.04074096679687,212.41795349121094,206.114501953125,215.21052551269531,218.30337524414062,201.50442504882812,239.50335693359375,218.73008728027344,{"$f":"AA75","v":200.30763244628906}]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,{"$f":"R76+H97-SUM(H125,H135)","v":0},{"$f":"S76+I97-SUM(I125,I135)","v":0},{"$f":"T76+J97-SUM(J125,J135)","v":204.83094115965991},207.92847040687224,208.32509854579163,204.74765089213574,203.41799425691519,200.51235000885285,200.99223131277517,203.65036444667277,{"$f":"AB76+R97-SUM(R125,R135)+S161","v":210.55194284833243},{"$f":"AC76+S97-SUM(S125,S135)+T161","v":214.44598066375912},217.29865469070305,221.49532667185835,226.07591440200414,228.45052227620658,231.29465155377457,234.03439139536241,237.36386143072929,241.39448552102058,244.95257812212301,252.2725928017621]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,{"$f":"R77+H98-SUM(H126,H136)","v":0},0,214.13828011940154,216.78443806999658,217.18825076599416,213.82642557182825,213.21211720514549,209.79301712409188,210.08123794197249,213.85304378767319,{"$f":"AB77+R98-SUM(R126,R136)+S162","v":221.66874511501311},226.52130815009124,230.41854390287642,235.52128169062391,241.23344724202261,243.80385849273023,247.76736591599524,251.46675389884197,256.91050901934767,262.6943424742073,268.81448009759811,{"$f":"AM77+AC98-SUM(AC126,AC136)+AD162","v":274.44473271599594}]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,0,0,223.67995706757776,226.12850193168777,227.37390064985058,224.44886145423521,223.90930611223757,219.72978835371413,221.22255471595881,224.19451149857773,233.24288615454532,237.32699777640875,245.20190566274255,251.77027950079187,260.58404666243365,266.67881362579186,274.34471950616,281.67354124722857,294.21526591659119,304.30202614390998,312.93281940823402,331.58127854261465]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026]
[null,null,null,null,null,null,"Winter maxima",null,null,null,null,null,null,null,null,null,{"$f":"Q81","v":0},0,150.2215576171875,157.204833984375,162.79074096679687,173.23867797851562,156.1800537109375,152.90206909179687,151.8160400390625,150.09835815429687,{"$f":"AA81","v":151.29522705078125}]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,{"$f":"R82+H105-SUM(H126,H135)","v":0},0,155.4232293490399,158.8303856304918,159.0480191876479,157.11824662118127,155.21401327031026,152.59779538822175,151.41534630927467,153.69715284385092,{"$f":"AB82+R105-SUM(R126,R135)+S168","v":155.55875751623532},{"$f":"AC82+S105-SUM(S126,S135)+T168","v":158.80922587981499},161.86277109480872,163.74491735780461,165.2821675786258,166.97575177485089,168.24476858438908,167.91341486892267,168.00095555348614,169.41077078272923,170.82539251105072,175.23516659824602]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,0,0,159.86746525743612,164.01083495149948,164.7225916336817,162.5755664696583,160.31159578007146,157.70572279465509,156.65375119240502,158.53376983832439,{"$f":"AB83+R106-SUM(R127,R136)+S169","v":161.09240085087725},164.37970431473553,167.16105354309133,169.34423560247708,170.35121945955248,172.7241147558816,173.79290000616575,173.19803720771705,173.98220072781371,175.20963808752359,176.53878246019227,181.5529387672288]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,0,0,175.54208812274683,180.40036573567463,180.60055738878779,179.03701303434607,176.76961497219122,173.14513535533658,171.78308214789507,174.2693603971409,176.73753464146012,180.89690306937038,183.23348614913596,186.39846247441687,186.62304533878245,189.27160994065878,189.46718708589333,190.01180215207256,191.7446452397088,191.79815284497269,193.35038659533521,198.09972412377249]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026]
[null,null,null,null,null,null,"Annual maxima",null,null,null,null,null,null,null,null,null,{"$f":"MAX(Q75,Q81)","v":0},202.65365600585937,207.04074096679687,212.41795349121094,206.114501953125,215.21052551269531,218.30337524414062,201.50442504882812,239.50335693359375,218.73008728027344,200.30763244628906]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,{"$f":"R88+H113-SUM(H126,H135)","v":0},0,204.83094115965991,207.92847040687224,208.32509854579163,204.74765089213574,203.41799425691519,200.51235000885285,200.99223131277517,203.65036444667277,{"$f":"AB88+R113-SUM(R126,R135)+S175","v":210.55194284833243},{"$f":"AC88+S113-SUM(S126,S135)+T175","v":214.44598066375912},217.29865469070305,221.49532667185835,226.07591440200414,228.45052227620658,231.29465155377457,234.03439139536241,237.36386143072929,241.39448552102058,244.95257812212301,252.2725928017621]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,0,0,214.13828011940154,216.78443806999658,217.18825076599416,213.82642557182825,213.21211720514549,209.79301712409188,210.08123794197249,213.85304378767319,{"$f":"AB89+R114-SUM(R127,R136)+S176","v":221.66874511501311},226.52130815009124,230.41854390287642,235.52128169062391,241.23344724202261,243.80385849273023,247.76736591599524,251.46675389884197,256.91050901934767,262.6943424742073,268.81448009759811,274.44473271599594]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,0,0,223.67995706757776,226.12850193168777,227.37390064985058,224.44886145423521,223.90930611223757,219.72978835371413,221.22255471595881,224.19451149857773,233.24288615454532,237.32699777640875,245.20190566274255,251.77027950079187,260.58404666243365,266.67881362579186,{"$f":"AH90+X115-SUM(X128,X137)+Y177","v":274.34471950616},281.67354124722857,294.21526591659119,304.30202614390998,312.93281940823402,331.58127854261465]
[]
[null,null,null,null,null,null,"Summer industrial adjustments (MW)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Summer industrial adjustments"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2013/14","2014/15","2015/16","2016/17","2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25","2025/26","2026/27",null,"Peak industrial load",null,{"$f":"CHOOSE($D$3,'Industrial adjustments'!C4,'Industrial adjustments'!C5,'Industrial adjustments'!C6,'Industrial adjustments'!C7,'Industrial adjustments'!C8,'Industrial adjustments'!C9,'Industrial adjustments'!C10,'Industrial adjustments'!C11,'Industrial adjustments'!C12,'Industrial adjustments'!C13,'Industrial adjustments'!C14,'Industrial adjustments'!C15,'Industrial adjustments'!C16,'Industrial adjustments'!C17,'Industrial adjustments'!C18,'Industrial adjustments'!C19,'Industrial adjustments'!C20,'Industrial adjustments'!C21,'Industrial adjustments'!C22,'Industrial adjustments'!C23,'Industrial adjustments'!C24,'Industrial adjustments'!C25,'Industrial adjustments'!C26,'Industrial adjustments'!C27,'Industrial adjustments'!C28,'Industrial adjustments'!C29,'Industrial adjustments'!C30,'Industrial adjustments'!C31)","v":0}]
[null,null,null,null,null,null,"Peak industrial load",null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AH$159","v":0},0,0,0,0,0,0,0,0,0,{"$f":"$AH$159","v":0},0,null,"Proportion of MD",null,{"$f":"AH159/AA75","v":0}]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,null,{"$f":"-AB76*$AH$160+S$160","v":0},0,0,0,0,0,0,0,0,0,{"$f":"-AL76*$AH$160+AC$160","v":0},0]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,null,null,"Winter industrial adjustments (MW)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Winter industrial adjustments"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,null,"Peak industrial load",null,{"$f":"CHOOSE($D$3,'Industrial adjustments'!C36,'Industrial adjustments'!C37,'Industrial adjustments'!C38,'Industrial adjustments'!C39,'Industrial adjustments'!C40,'Industrial adjustments'!C41,'Industrial adjustments'!C42,'Industrial adjustments'!C43,'Industrial adjustments'!C44,'Industrial adjustments'!C45,'Industrial adjustments'!C46,'Industrial adjustments'!C47,'Industrial adjustments'!C48,'Industrial adjustments'!C49,'Industrial adjustments'!C50,'Industrial adjustments'!C51,'Industrial adjustments'!C52,'Industrial adjustments'!C53,'Industrial adjustments'!C54,'Industrial adjustments'!C55,'Industrial adjustments'!C56,'Industrial adjustments'!C57,'Industrial adjustments'!C58,'Industrial adjustments'!C59,'Industrial adjustments'!C60,'Industrial adjustments'!C61,'Industrial adjustments'!C62,'Industrial adjustments'!C63)","v":0}]
[null,null,null,null,null,null,"Peak industrial load",null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AH$166","v":0},0,0,0,0,0,0,0,0,0,{"$f":"$AH$166","v":0},0,null,"Maximum demand",null,{"$f":"AH166/Z81","v":0}]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,null,{"$f":"-AB82*$AH$167+S$167","v":0},0,0,0,0,0,0,0,0,0,{"$f":"-AL82*$AH$167+AC$167","v":0},0]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,null,null,"Annual industrial adjustments (MW)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026]
[null,null,null,null,null,null,"Peak industrial load",null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AH$159","v":0},0,0,0,0,0,0,0,0,0,{"$f":"$AH$159","v":0},0]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,null,{"$f":"-$AH$160*AB88+S$174","v":0},0,0,0,0,0,0,0,0,0,{"$f":"-$AH$160*AL88+AC$174","v":0},0]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,null,null,"Original Pre Adjustment B4 cap"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026]
[null,null,null,null,null,null,"Average energy use",null,null,null,null,null,null,null,null,null,null,108.61076990763347,106.77677377065022,107.7940543492635,107.52664152781169,109.21730677286784,108.73566182454427,106.80593967437744,105.49293263753255,104.05404122670491,104.74112319946289]
[null,null,null,null,null,null,"Forecast average energy use",null,null,null,null,null,null,null,null,null,null,null,null,107.09870369581996,109.48339984663797,109.48339984663797,108.19635591452307,106.29706756725091,105.10849278291984,104.32020814859523,106.27135452170255,109.02447157748162,111.84825891833252,114.32196664855377,116.26708759146226,118.01007935795609,119.69273258148503,120.84977368688845,121.71881346205309,123.1958230050782,124.96524467253103,126.61569272291011,128.20375560450313]
[null,null,null,null,null,null,"Low forecast",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA182","v":106.27135452170255},108.5591491639417,110.8488302435499,113.03001711367091,114.52798993144056,115.30388112897742,115.57743503134925,115.48279597392052,115.51406334207331,116.20545597176032,117.24300246752652,118.34049254922262,119.46203974714508]
[null,null,null,null,null,null,"High forecast",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA183","v":106.27135452170255},109.427465637059,113.57417623441624,118.25105886363416,121.68775924127355,124.33955712196082,126.7759618587221,128.82331603895292,130.58919489991067,132.6501242618765,134.82997835092127,136.77408056099429,138.49808504117388]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2004/05","2005/06","2006/07","2007/08","2008/09","2009/10","2010/11","2011/12","2012/13","2013/14","2014/15","2015/16","2016/17","2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25","2025/26","2026/27"]
[null,null,null,null,null,null,"Summer maxima",null,null,null,null,null,null,null,null,null,null,202.65365600585937,207.04074096679687,212.41795349121094,206.114501953125,215.21052551269531,218.30337524414062,201.50442504882812,239.50335693359375,218.73008728027344,200.30763244628906]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,null,null,204.83094115965991,207.92847040687224,208.32509854579163,204.74765089213574,203.41799425691519,200.51235000885285,200.99223131277517,203.65036444667277,213.32994737908436,218.0410353811794,221.81987898253607,227.01021775204111,232.6231485167317,236.04284309594047,239.89531373362644,243.68783560705143,248.22413302702668,253.53872137468576,258.44335583596802,263.92517095658138]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,null,null,214.13828011940154,216.78443806999658,217.18825076599416,213.82642557182825,213.21211720514549,209.79301712409188,210.08123794197249,213.85304378767319,224.55406004491434,230.23292590257606,235.06641437536271,241.17156519710042,247.92699689427266,251.54438493833968,256.5270390695855,261.2884725597375,267.95946424106597,275.0441856686021,282.53559655130931,286.31133835166031]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,null,null,223.67995706757776,226.12850193168777,227.37390064985058,224.44886145423521,223.90930611223757,219.72978835371413,221.22255471595881,224.19451149857773,236.23992617093882,241.14292276033177,249.99247980244925,257.577414447004,267.46438748877932,274.64015182166588,283.36094363130445,291.78684577334081,305.62432364411808,317.05350796020019,327.07980982170955,343.99942277648211]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026]
[null,null,null,null,null,null,"Winter maxima",null,null,null,null,null,null,null,null,null,null,null,150.2215576171875,157.204833984375,162.79074096679687,173.23867797851562,156.1800537109375,152.90206909179687,151.8160400390625,150.09835815429687,151.29522705078125]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,null,null,155.4232293490399,158.8303856304918,159.0480191876479,157.11824662118127,155.21401327031026,152.59779538822175,151.41534630927467,153.69715284385092,156.29717794040232,160.31965518101779,164.2632415719257,167.08943133975146,169.60536103536094,172.31133725495567,174.55186309994181,175.23703224392753,176.48803012417747,179.13099841404784,181.84527025285001,184.36443477889563]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,null,null,159.86746525743612,164.01083495149948,164.7225916336817,162.5755664696583,160.31159578007146,157.70572279465509,156.65375119240502,158.53376983832439,161.83082127504426,165.89013361593834,169.56152402020831,172.68874958442393,174.67441291628762,178.05970023598638,180.09999452171849,180.52165458272191,182.46927529850504,184.92986571884219,187.55866020199156,190.6822069478784]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,null,null,175.54208812274683,180.40036573567463,180.60055738878779,179.03701303434607,176.76961497219122,173.14513535533658,171.78308214789507,174.2693603971409,177.47595506562715,182.40733237057319,185.63395662625294,189.74297645636369,190.94623879551759,194.60719542076359,195.77428160144606,197.33541952707742,200.23171981040014,201.5183804762913,204.3702643371345,207.22899230442209]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026]
[null,null,null,null,null,null,"Annual maxima",null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(S187,S193)","v":207.04074096679687},212.41795349121094,206.114501953125,215.21052551269531,218.30337524414062,201.50442504882812,239.50335693359375,218.73008728027344,{"$f":"MAX(AA187,AA193)","v":200.30763244628906}]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,null,null,204.83094115965991,207.92847040687224,208.32509854579163,204.74765089213574,203.41799425691519,200.51235000885285,200.99223131277517,203.65036444667277,213.32994737908436,218.0410353811794,221.81987898253607,227.01021775204111,232.6231485167317,236.04284309594047,239.89531373362644,243.68783560705143,248.22413302702668,253.53872137468576,258.44335583596802,263.92517095658138]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,null,null,214.13828011940154,216.78443806999658,217.18825076599416,213.82642557182825,213.21211720514549,209.79301712409188,210.08123794197249,213.85304378767319,224.55406004491434,230.23292590257606,235.06641437536271,241.17156519710042,247.92699689427266,251.54438493833968,256.5270390695855,261.2884725597375,267.95946424106597,275.0441856686021,282.53559655130931,286.31133835166031]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,null,null,223.67995706757776,226.12850193168777,227.37390064985058,224.44886145423521,223.90930611223757,219.72978835371413,221.22255471595881,224.19451149857773,236.23992617093882,241.14292276033177,249.99247980244925,257.577414447004,267.46438748877932,274.64015182166588,283.36094363130445,291.78684577334081,305.62432364411808,317.05350796020019,327.07980982170955,343.99942277648211]
[]
[null,null,null,null,null,null,"Original Pre Adjustment growth p.a. B4 cap"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026]
[null,null,null,null,null,null,"Average energy use"]
[null,null,null,null,null,null,"Forecast average energy use",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB182/AA182","v":1.0259064831550335},{"$f":"AC182/AB182","v":1.0259004909631144},1.0221166404747297,1.0170144111401453,1.014991273993362,1.0142585551393877,1.0096667615522581,1.00719107490773,1.0121346035260652,1.0143626758139348,1.0132072565832528,1.01254238591948]
[null,null,null,null,null,null,"Low forecast",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB183/AA183","v":1.0215278581188305},1.0210915532890776,1.0196771302442131,1.0132528761476094,1.006774686240467,1.0023724604904307,0.99918116319675143,1.0002707534736157,1.0059853545939215,1.0089285523393872,1.0093608152179494,1.009477290264412]
[null,null,null,null,null,null,"High forecast",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.0296986062665825,1.0378946050995164,1.0411791023653552,1.0290627450668544,1.0217918211102028,1.0195947676922437,1.0161493878667027,1.0137077581547722,1.0157817755408127,1.0164331100417314,1.0144189165781301,1.0126047601497914]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2004/05","2005/06","2006/07","2007/08","2008/09","2009/10","2010/11","2011/12","2012/13","2013/14","2014/15","2015/16","2016/17","2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25","2025/26","2026/27"]
[null,null,null,null,null,null,"Summer maxima"]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB188/AA188","v":1.0475303982819351},{"$f":"AC188/AB188","v":1.0220835755128346},1.0173308826696337,1.0233988891947492,1.0247254543001296,1.0147005773114743,1.0163210652234016,1.0158090702748621,1.0186151984512271,1.0214104417763459,1.0193447156106545,1.0212108959152064]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB189/AA189","v":1.0500391112874026},1.025289526524374,1.0209939062965823,1.0259720251315392,1.0280108962748211,1.0145905370910842,1.0198082502714867,1.0185611368977772,1.0255311365862239,1.0264395267679833,1.0272371177907158,1.0133637737914745]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.0537275180906358,1.0207543096921103,1.0366983900701614,1.0303406512489839,1.03838447195769,1.0268288589754313,1.0317535209320059,1.0297355804722323,1.0474232408733264,1.0373961868604109,1.0316233746348202,1.0517293102377534]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026]
[null,null,null,null,null,null,"Winter maxima"]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB194/AA194","v":1.0169165469134807},{"$f":"AC194/AB194","v":1.0257360836172569},1.0245982714125426,1.0172052477522078,1.0150573837940338,1.0159545441433928,1.0130027767219461,1.0039253041005549,1.0071388899037537,1.0149753401860215,1.0151524407435522,1.0138533409339863]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB195/AA195","v":1.0207971553321558},1.0250836788005602,1.0221314572738232,1.0184430140168057,1.0114985101035372,1.019380556448878,1.0114584843343444,1.0023412552683479,1.0107888481317384,1.0134849574883871,1.0142150889091437,1.0166537057927527]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.0184002205618863,1.0277861713893721,1.0176891148713509,1.0221350657217509,1.0063415382304315,1.0191727087600111,1.0059971378661468,1.0079741726689591,1.014677042217073,1.0064258583360794,1.0141519788621898,1.0139879839004942]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026]
[null,null,null,null,null,null,"Annual maxima"]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB200/AA200","v":1.0475303982819351},{"$f":"AC200/AB200","v":1.0220835755128346},1.0173308826696337,1.0233988891947492,1.0247254543001296,1.0147005773114743,1.0163210652234016,1.0158090702748621,1.0186151984512271,1.0214104417763459,1.0193447156106545,1.0212108959152064]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB201/AA201","v":1.0500391112874026},1.025289526524374,1.0209939062965823,1.0259720251315392,1.0280108962748211,1.0145905370910842,1.0198082502714867,1.0185611368977772,1.0255311365862239,1.0264395267679833,1.0272371177907158,1.0133637737914745]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.0537275180906358,1.0207543096921103,1.0366983900701614,1.0303406512489839,1.03838447195769,1.0268288589754313,1.0317535209320059,1.0297355804722323,1.0474232408733264,1.0373961868604109,1.0316233746348202,1.0517293102377534]
[]
[null,null,null,null,null,null,"Original Pre Adjustment 90% & 10% ration to 50% PoE B4 cap"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026]
[null,null,null,null,null,null,"Average energy use"]
[null,null,null,null,null,null,"Forecast average energy use"]
[null,null,null,null,null,null,"Low forecast",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB183/AB182","v":0.99573194525222508},{"$f":"AC183/AC182","v":0.99106442349261448},0.98869902633100648,0.98504221877361786,0.97706807550929575,0.9656178160413027,0.95558967510461934,0.94902390235742673,0.94325808405833911,0.93820488068310126,0.9346431710341212,0.93181388629264938]
[null,null,null,null,null,null,"High forecast",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB184/AB182","v":1.0036963633370237},{"$f":"AC184/AC182","v":1.0154308822754579},1.0343686548636721,1.0466225804920681,1.0536350606527918,1.0591784406995213,1.0659789597349454,1.0728760097601755,1.0767420601298194,1.0789398180609382,1.0802300853837694,1.0802966292846194]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2004/05","2005/06","2006/07","2007/08","2008/09","2009/10","2010/11","2011/12","2012/13","2013/14","2014/15","2015/16","2016/17","2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25","2025/26","2026/27"]
[null,null,null,null,null,null,"Summer maxima"]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB188/AB189","v":0.95001598873970494},{"$f":"AC188/AC189","v":0.94704540858523556},0.94364769025797923,0.94128102360041588,0.9382727634777619,0.93837452644312036,0.93516580007986005,0.93263906065101243,0.92634956458830398,0.92181087470858936,0.91472847666129009,0.92181180276003161]
[null,null,null,null,null,null,"Forecast - 50% PoE"]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB190/AB189","v":1.0520403243819645},{"$f":"AC190/AC189","v":1.0473867793452458},1.063497226801835,1.0680256365898513,1.0788029978148701,1.0918158713381243,1.104604585384233,1.1167229955260678,1.1405617805279959,1.1527366309870468,1.1576587651754913,1.2014872507562615]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026]
[null,null,null,null,null,null,"Winter maxima"]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB194/AB195","v":0.9658059985666323},{"$f":"AC194/AC195","v":0.96642067666412834},0.96875303829156922,0.9675756628144726,0.97097999760642673,0.96771665360880488,0.96919416107418255,0.97072582593478962,0.9672205352679637,0.96864288371024587,0.9695381170723415,0.96686753174243634]
[null,null,null,null,null,null,"Forecast - 50% PoE"]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB196/AB195","v":1.0966758598103679},{"$f":"AC196/AC195","v":1.0995670953697267},1.0947882056316569,1.0987570233323296,1.0931551771525243,1.092932287108461,1.0870310247446309,1.0931398783332711,1.0973448515254811,1.0897016536132105,1.0896338463765824,1.0867767665446972]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026]
[null,null,null,null,null,null,"Annual maxima"]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB200/AB201","v":0.95001598873970494},{"$f":"AC200/AC201","v":0.94704540858523556},0.94364769025797923,0.94128102360041588,0.9382727634777619,0.93837452644312036,0.93516580007986005,0.93263906065101243,0.92634956458830398,0.92181087470858936,0.91472847666129009,0.92181180276003161]
[null,null,null,null,null,null,"Forecast - 50% PoE"]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB202/AB201","v":1.0520403243819645},{"$f":"AC202/AC201","v":1.0473867793452458},1.063497226801835,1.0680256365898513,1.0788029978148701,1.0918158713381243,1.104604585384233,1.1167229955260678,1.1405617805279959,1.1527366309870468,1.1576587651754913,1.2014872507562615]

{"sheet":"SVTS","index":33,"n_rows":252,"n_cols":39,"rows_kept":252,"cut":false,"hidden":false,"merged":[]}
["Terminal station:",null,"SVTS 66kV",null,null,null,"AVERAGE DEMAND",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MAXIMUM DEMAND"]
[null,"Which terminal station?"]
[null,null,"RCTS 22kV",25]
[null,null,"RCTS 66kV"]
[null,null,"WETS 66kV"]
[null,null,"KGTS 22kV"]
[null,null,"KGTS 66kV"]
[null,null,"HOTS 66kV"]
[null,null,"BETS 22kV"]
[null,null,"BETS 66kV"]
[null,null,"SHTS/GNTS"]
[null,null,"HYTS/TGTS/APD"]
[null,null,"BATS/ELTS"]
[null,null,"MLTS/GTS/PTH"]
[null,null,"ATS West"]
[null,null,"ATS-BLTS"]
[null,null,"BLTS 22kV"]
[null,null,"KTS East"]
[null,null,"KTS West"]
[null,null,"WMTS 66kV"]
[null,null,"WMTS 22kV"]
[null,null,"BTS 22kV"]
[null,null,"FBTS 66kV"]
[null,null,"RTS 66kV Bus 1&2"]
[null,null,"RTS 66kV Bus 3&4"]
[null,null,"RTS 22kV"]
[null,null,"SVTS 66kV"]
[null,null,"TSTS 66kV"]
[null,null,"Total Powercor"]
[null,null,"Total Citipower"]
[]
[]
["Scenarios"]
[null,"Population","Low",2]
[null,null,"Medium"]
[null,null,"High"]
[]
[null,"Electricity Prices","Low",2]
[null,null,"Medium"]
[null,null,"High"]
[]
[null,"Income","Low",2]
[null,null,"Medium",null,null,null,"SUMMER MAXIMUM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WINTER MAXIMUM"]
[null,null,"High"]
[]
["Technology adjustments"]
[null,"Adjust for solar?","Include",1]
[null,null,"Exclude"]
[]
[]
[null,"Adjust for efficiency?","Include",2]
[null,null,"Exclude"]
[]
[]
[null,"Adjust for battery storage?","Include",2]
[null,null,"Exclude"]
[]
[]
[null,"Adjust for EV?","Include",2]
[null,null,"Exclude"]
[]
[]
[null,"Adjust for microgeneration?","Include",2]
[null,null,"Exclude"]
[]
[null,null,null,null,null,null,"Number of simulations",null,null,null,null,null,null,null,null,null,1000,null,null,null,null,null,null,null,null,null,null,"Starting Point adjust.",null,{"$f":"Summary!$F$178","v":1}]
["Parameter selection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Growth Cap",{"$f":"Summary!$G$178","v":0.04},{"$f":"AC67+1","v":1.04}]
[null,"Model elasticities","Terminal station estimate",2,null,null,null,null,null,null,null,null,null,null,null,null,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026]
[null,null,"AEMO income elasticity",null,null,null,"Average energy use",null,null,null,null,null,null,null,null,null,null,null,14.243350942929586,14.132922331492106,14.629789988199869,14.939903497695923,14.907851696014404,14.613868077596029,13.941243290901184,13.25712780157725,11.698716302712759]
[null,null,null,null,null,null,"Forecast average energy use",null,null,null,null,null,null,null,null,null,null,null,null,13.959069667640653,14.778252550527752,14.778252550527752,14.773850457513774,13.861462912496,14.043659980514811,13.557822365333138,12.368699308443134,{"$f":"AD$66*IF(AB207>$AD$67,$AD$67*AA70,AB207*AA70)","v":12.840246366470653},{"$f":"IF(AC207>$AD$67,$AD$67*AB70,AC207*AB70)","v":13.217306514278286},13.451574085616672,13.632159336856386,13.71208903910934,13.795322390844957,13.926345355884695,13.883691259195809,13.730321531741286,13.816579877783632,13.89918275326619,14.218057658189034]
[null,null,null,null,null,null,"Low forecast",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA70","v":12.368699308443134},{"$f":"AB70*AB233","v":12.828350673750498},{"$f":"AC70*AC233","v":13.144332100260742},{"$f":"AD70*AD233","v":13.342552016337329},{"$f":"AE70*AE233","v":13.566604846268056},13.634538331116444,13.578468547212362,13.443364454771256,13.197383523820102,12.975843832370973,12.949225234849212,12.939213836653339,13.208341128085172]
[null,null,null,null,null,null,"High forecast",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA71","v":12.368699308443134},{"$f":"AB70*AB234","v":12.874399615270448},{"$f":"AC70*AC234","v":13.140186665430342},{"$f":"AD70*AD234","v":13.578738730729274},{"$f":"AE70*AE234","v":14.27201152497566},14.498373010209379,14.688626152314439,14.87899977597821,14.953435625131887,14.950312437752618,15.064320604763559,15.175177775616152,15.525168257398594]
["Average demand model used"]
[null,"Error correction model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2004/05","2005/06","2006/07","2007/08","2008/09","2009/10","2010/11","2011/12","2012/13","2013/14","2014/15","2015/16","2016/17","2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25","2025/26","2026/27"]
[null,null,null,null,null,null,"Summer maxima",null,null,null,null,null,null,null,null,null,null,null,33.014240264892578,null,33.979900360107422,39.722114562988281,34.544822692871094,35.522178649902344,null,39.014492034912109,27.675735473632812]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,null,null,31.396651711152675,31.8111308111455,33.851655858927018,32.248137038716386,32.773425273629307,35.503894322314359,32.133133050575871,30.680351941255736,{"$f":"AB77*AB238","v":31.385424911928617},{"$f":"AC77*AC238","v":32.297074260431614},33.427296035393653,34.242946820153492,35.838084569571542,36.143646747188576,37.93274805300431,37.983360729558861,39.259104068135521,39.407606446351153,41.06017401738216,42.665357807437793]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,null,null,35.333945367737059,35.519545752387195,37.514478663873284,35.846933437420397,36.272672802236251,39.549585234020839,36.198401318689442,34.378658394604422,{"$f":"AD$66*IF(AB214>$AD$67,$AD$67*AA77,AB214*AA77)","v":35.753804730388602},{"$f":"IF(AC214>$AD$67,$AD$67*AB77,AC214*AB77)","v":37.18395691960415},38.671315196388313,39.748506668895551,41.338446935651376,42.730821067385591,44.440053910081019,44.690630978043643,46.478256217165388,48.337386465852006,49.900484495862052,51.13156340206482]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,null,null,40.798002676337234,41.145384679289535,43.561310594824619,41.81768286557012,42.172984394788664,45.878901247903265,42.004608361043573,39.17162902654897,{"$f":"AB77*AB240","v":42.356190125903694},{"$f":"AC77*AC240","v":43.814017380182356},46.346596497416819,48.03679527837447,49.696299354504482,51.555174176889764,53.027999562619172,54.390590816699302,56.422894102635524,58.674135035175077,60.007584222279831,62.734399482763074]
["Climatic adjustments"]
[null,"Temperature","Stable",2,null,null,null,null,null,null,null,null,null,null,null,null,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026]
[null,null,"CSIRO trends",null,null,null,"Winter maxima",null,null,null,null,null,null,null,null,null,null,null,28.372642517089844,31.694360733032227,29.621669769287109,30.938735961914063,29.746347427368164,30.506675720214844,27.974010467529297,28.002700805664062,24.79694938659668]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,null,null,28.214627331252814,30.074496078125989,28.918013782884969,30.409230093521384,27.957850466036366,27.858501947930883,27.785026256865301,24.577425849624127,{"$f":"AB83*AB244","v":25.306928266655738},{"$f":"AC83*AC244","v":25.67494941074747},25.812072066740622,26.244031364127792,26.082076754851492,26.236975119068862,26.146854325127372,26.542346746856929,25.773007985411919,25.670279237000969,25.951873625700184,25.821755398978109]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,null,null,28.985385448372156,30.886580875092683,29.620432053465702,31.168092149577703,28.711615095464371,28.646890230801471,28.586373790455042,25.29260566503698,{"$f":"AD$66*IF(AB220>$AD$67,$AD$67*AA83,AB220*AA83)","v":26.250935625690833},{"$f":"IF(AC220>$AD$67,$AD$67*AB83,AC220*AB83)","v":26.615060140217231},26.824454223438927,27.189366355597073,27.043175545696467,27.211000209554189,27.172747839416743,27.62360831793594,26.737807494265709,26.610825723931512,26.971973478025706,26.759490082600234]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,null,null,29.962562265305021,31.929870287634632,30.701803560900565,32.233040118414799,29.707145753637587,29.722981692832953,29.645599139633998,26.151440170789872,{"$f":"AB83*AB246","v":27.334702914278992},{"$f":"AC83*AC246","v":27.769891884086501},27.967083110112391,28.295560675598495,28.205244902300361,28.42618281635076,28.453755872881388,28.819497120393748,28.014598273554199,27.793087330442081,28.204859222174285,28.070449035132231]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026]
[null,null,null,null,null,null,"Annual maxima",null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(S75,S81)","v":33.014240264892578},null,33.979900360107422,39.722114562988281,34.544822692871094,35.522178649902344,null,39.014492034912109,{"$f":"MAX(AA75,AA81)","v":27.675735473632812}]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,null,null,31.416450801025913,32.032367353360861,33.851655858927018,32.35729584213707,32.773425273629307,35.503894322314359,32.133133050575871,30.680351941255736,{"$f":"AB89*AB250","v":31.385424911928617},{"$f":"AC89*AC250","v":32.297074260431614},33.427296035393653,34.242946820153492,35.838084569571542,36.143646747188576,37.93274805300431,37.983360729558861,39.259104068135521,39.407606446351153,41.06017401738216,42.665357807437793]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,null,null,35.333945367737059,35.519545752387195,37.514478663873284,35.846933437420397,36.272672802236251,39.549585234020839,36.198401318689442,34.378658394604422,{"$f":"AD$66*IF(AB226>$AD$67,$AD$67*AA89,AB226*AA89)","v":35.753804730388602},{"$f":"IF(AC226>$AD$67,$AD$67*AB89,AC226*AB89)","v":37.18395691960415},38.671315196388313,39.748506668895551,41.338446935651376,42.730821067385591,44.440053910081019,44.690630978043643,46.478256217165388,48.337386465852006,49.900484495862052,51.13156340206482]
["Time of use tariffs",null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,null,null,40.798002676337234,41.145384679289535,43.561310594824619,41.81768286557012,42.172984394788664,45.878901247903265,42.004608361043573,39.17162902654897,{"$f":"AB89*AB252","v":42.356190125903694},{"$f":"AC89*AC252","v":43.814017380182356},46.346596497416819,48.03679527837447,49.696299354504482,51.555174176889764,53.027999562619172,54.390590816699302,56.422894102635524,58.674135035175077,60.007584222279831,62.734399482763074]
[null,"Current",0.23968185526172561]
[null,"Residential demand on time of use tariffs by 2025",0.5]
[null,null,null,null,null,null,"Summer block load adjustments"]
[null,"CDD critical temperature",18.5,null,null,null,null,null,null,null,null,null,null,null,null,null,"2014/15","2015/16","2016/17","2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25","2025/26","2026/27"]
[null,"HDD critical temperature",16.5,null,null,null,"Average energy use"]
[null,null,null,null,null,null,"Maximum demand",null,null,null,null,null,null,null,null,null,{"$f":"INDEX('Block Loads'!B$3:B$30,SVTS!$D$3)","v":0},{"$f":"INDEX('Block Loads'!C$3:C$30,SVTS!$D$3)","v":0},{"$f":"INDEX('Block Loads'!D$3:D$30,SVTS!$D$3)","v":0},{"$f":"INDEX('Block Loads'!E$3:E$30,SVTS!$D$3)","v":0},{"$f":"INDEX('Block Loads'!F$3:F$30,SVTS!$D$3)","v":0},{"$f":"INDEX('Block Loads'!G$3:G$30,SVTS!$D$3)","v":0},{"$f":"INDEX('Block Loads'!H$3:H$30,SVTS!$D$3)","v":0},{"$f":"INDEX('Block Loads'!I$3:I$30,SVTS!$D$3)","v":0},{"$f":"INDEX('Block Loads'!J$3:J$30,SVTS!$D$3)","v":0},{"$f":"INDEX('Block Loads'!K$3:K$30,SVTS!$D$3)","v":0},{"$f":"INDEX('Block Loads'!L$3:L$30,SVTS!$D$3)","v":0},{"$f":"INDEX('Block Loads'!M$3:M$30,SVTS!$D$3)","v":0},{"$f":"INDEX('Block Loads'!N$3:N$30,SVTS!$D$3)","v":0}]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,{"$f":"Q96","v":0},{"$f":"R96","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,{"$f":"Q97","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,{"$f":"Q98","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,null,null,"Winter block load adjustments"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026]
[null,null,null,null,null,null,"Average energy use"]
[null,null,null,null,null,null,"Maximum demand",null,null,null,null,null,null,null,null,null,{"$f":"INDEX('Block Loads'!P$3:P$30,SVTS!$D$3)","v":0},{"$f":"INDEX('Block Loads'!Q$3:Q$30,SVTS!$D$3)","v":0},{"$f":"INDEX('Block Loads'!R$3:R$30,SVTS!$D$3)","v":0},{"$f":"INDEX('Block Loads'!S$3:S$30,SVTS!$D$3)","v":0},{"$f":"INDEX('Block Loads'!T$3:T$30,SVTS!$D$3)","v":0},{"$f":"INDEX('Block Loads'!U$3:U$30,SVTS!$D$3)","v":0},{"$f":"INDEX('Block Loads'!V$3:V$30,SVTS!$D$3)","v":0},{"$f":"INDEX('Block Loads'!W$3:W$30,SVTS!$D$3)","v":0},{"$f":"INDEX('Block Loads'!X$3:X$30,SVTS!$D$3)","v":0},{"$f":"INDEX('Block Loads'!Y$3:Y$30,SVTS!$D$3)","v":0},{"$f":"INDEX('Block Loads'!Z$3:Z$30,SVTS!$D$3)","v":0},{"$f":"INDEX('Block Loads'!AA$3:AA$30,SVTS!$D$3)","v":0},{"$f":"INDEX('Block Loads'!AB$3:AB$30,SVTS!$D$3)","v":0}]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,{"$f":"Q104","v":0},{"$f":"R104","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,{"$f":"Q105","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,null,null,"Annual block load adjustments"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026]
[null,null,null,null,null,null,"Average energy use"]
[null,null,null,null,null,null,"Maximum demand",null,null,null,null,null,null,null,null,null,{"$f":"INDEX('Block Loads'!AD$3:AD$30,SVTS!$D$3)","v":0},{"$f":"INDEX('Block Loads'!AE$3:AE$30,SVTS!$D$3)","v":0},{"$f":"INDEX('Block Loads'!AF$3:AF$30,SVTS!$D$3)","v":0},{"$f":"INDEX('Block Loads'!AG$3:AG$30,SVTS!$D$3)","v":0},{"$f":"INDEX('Block Loads'!AH$3:AH$30,SVTS!$D$3)","v":0},{"$f":"INDEX('Block Loads'!AI$3:AI$30,SVTS!$D$3)","v":0},{"$f":"INDEX('Block Loads'!AJ$3:AJ$30,SVTS!$D$3)","v":0},{"$f":"INDEX('Block Loads'!AK$3:AK$30,SVTS!$D$3)","v":0},{"$f":"INDEX('Block Loads'!AL$3:AL$30,SVTS!$D$3)","v":0},{"$f":"INDEX('Block Loads'!AM$3:AM$30,SVTS!$D$3)","v":0},{"$f":"INDEX('Block Loads'!AN$3:AN$30,SVTS!$D$3)","v":0},{"$f":"INDEX('Block Loads'!AO$3:AO$30,SVTS!$D$3)","v":0},{"$f":"INDEX('Block Loads'!AP$3:AP$30,SVTS!$D$3)","v":0}]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,{"$f":"Q112","v":0},{"$f":"R112","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,{"$f":"Q112","v":0},{"$f":"R112","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,{"$f":"Q112","v":0},{"$f":"R112","v":0},0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,null,null,"Windfarm Adjustment"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026]
[null,null,null,null,null,null,"Average energy use"]
[null,null,null,null,null,null,"Maximum demand",null,null,null,null,null,null,null,null,null,{"$f":"$R$120","v":0},0,{"$f":"$R$120","v":0},0,0,0,0,0,0,0,0]
[]
[null,null,null,null,null,null,"Solar Adjustment"]
[null,null,null,null,null,null,"New major customers",null,null,null,null,null,null,null,null,null,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026]
[null,null,null,null,null,null,"Average energy use"]
[null,null,null,null,null,null,"Maximum demand",null,null,null,null,null,null,null,null,null,null,{"$f":"(INDEX('Technology Adjustments'!C$6:C$33,$D$3)/1000)-INDEX('Technology Adjustments'!$P$6:$P$33,$D$3)*0.44/(0.18*8.76)*R129","v":0.28590037568003746},{"$f":"(INDEX('Technology Adjustments'!D$6:D$33,$D$3)/1000)-INDEX('Technology Adjustments'!$P$6:$P$33,$D$3)*0.44/(0.18*8.76)*S129","v":0.5674146867975377},{"$f":"(INDEX('Technology Adjustments'!E$6:E$33,$D$3)/1000)-INDEX('Technology Adjustments'!$P$6:$P$33,$D$3)*0.44/(0.18*8.76)*T129","v":0.8703089880836915},{"$f":"(INDEX('Technology Adjustments'!F$6:F$33,$D$3)/1000)-INDEX('Technology Adjustments'!$P$6:$P$33,$D$3)*0.44/(0.18*8.76)*U129","v":1.1726037287383304},{"$f":"(INDEX('Technology Adjustments'!G$6:G$33,$D$3)/1000)-INDEX('Technology Adjustments'!$P$6:$P$33,$D$3)*0.44/(0.18*8.76)*V129","v":1.4675747791618854},{"$f":"(INDEX('Technology Adjustments'!H$6:H$33,$D$3)/1000)-INDEX('Technology Adjustments'!$P$6:$P$33,$D$3)*0.44/(0.18*8.76)*W129","v":1.7532434754790243},{"$f":"(INDEX('Technology Adjustments'!I$6:I$33,$D$3)/1000)-INDEX('Technology Adjustments'!$P$6:$P$33,$D$3)*0.44/(0.18*8.76)*X129","v":2.024732987646964},{"$f":"(INDEX('Technology Adjustments'!J$6:J$33,$D$3)/1000)-INDEX('Technology Adjustments'!$P$6:$P$33,$D$3)*0.44/(0.18*8.76)*Y129","v":2.2954472716284156},{"$f":"(INDEX('Technology Adjustments'!K$6:K$33,$D$3)/1000)-INDEX('Technology Adjustments'!$P$6:$P$33,$D$3)*0.44/(0.18*8.76)*Z129","v":2.5977287078399205},{"$f":"(INDEX('Technology Adjustments'!L$6:L$33,$D$3)/1000)-INDEX('Technology Adjustments'!$P$6:$P$33,$D$3)*0.44/(0.18*8.76)*AA129","v":2.9040472186107085},{"$f":"(INDEX('Technology Adjustments'!M$6:M$33,$D$3)/1000)-INDEX('Technology Adjustments'!$P$6:$P$33,$D$3)*0.44/(0.18*8.76)*AB129","v":3.2123201466535756},{"$f":"(INDEX('Technology Adjustments'!N$6:N$33,$D$3)/1000)-INDEX('Technology Adjustments'!$P$6:$P$33,$D$3)*0.44/(0.18*8.76)*AC129","v":5.7853237655414338}]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,{"$f":"R$125","v":0.28590037568003746},0.5674146867975377,0.8703089880836915,1.1726037287383304,1.4675747791618854,1.7532434754790243,2.024732987646964,2.2954472716284156,2.5977287078399205,2.9040472186107085,3.2123201466535756,5.7853237655414338]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,0.28590037568003746,0.5674146867975377,0.8703089880836915,1.1726037287383304,1.4675747791618854,1.7532434754790243,2.024732987646964,2.2954472716284156,2.5977287078399205,2.9040472186107085,3.2123201466535756,5.7853237655414338]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,0.28590037568003746,0.5674146867975377,0.8703089880836915,1.1726037287383304,1.4675747791618854,1.7532434754790243,2.024732987646964,2.2954472716284156,2.5977287078399205,2.9040472186107085,3.2123201466535756,5.7853237655414338]
[null,null,null,null,null,null,"Used to subtract historical trend",null,null,null,null,null,null,null,null,null,null,1,2,3,4,5,6,7,8,9,10,11,12]
[]
[null,null,null,null,null,null,"Technology Adjustment"]
[null,null,null,null,null,null,"New major customers",null,null,null,null,null,null,null,null,null,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026]
[null,null,null,null,null,null,"Average energy use"]
[null,null,null,null,null,null,"Maximum demand",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,{"$f":"R$134","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,null,null,"Including Block Loads"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2004/05","2005/06","2006/07","2007/08","2008/09","2009/10","2010/11","2011/12","2012/13","2013/14","2014/15","2015/16","2016/17","2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25","2025/26","2026/27"]
[null,null,null,null,null,null,"Summer maxima",null,null,null,null,null,null,null,null,null,{"$f":"Q75","v":0},0,33.014240264892578,0,33.979900360107422,39.722114562988281,34.544822692871094,35.522178649902344,0,39.014492034912109,{"$f":"AA75","v":27.675735473632812}]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,{"$f":"R76+H97-SUM(H125,H135)","v":0},{"$f":"S76+I97-SUM(I125,I135)","v":0},{"$f":"T76+J97-SUM(J125,J135)","v":31.396651711152675},31.8111308111455,33.851655858927018,32.248137038716386,32.773425273629307,35.503894322314359,32.133133050575871,30.680351941255736,{"$f":"AB76+R97-SUM(R125,R135)+S161","v":31.09952453624858},{"$f":"AC76+S97-SUM(S125,S135)+T161","v":31.729659573634077},32.55698704730996,33.070343091415161,34.370509790409656,34.390403271709552,35.908015065357347,35.687913457930442,36.661375360295601,36.503559227740446,37.847853870728585,36.880034041896359]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,{"$f":"R77+H98-SUM(H126,H136)","v":0},0,35.333945367737059,35.519545752387195,37.514478663873284,35.846933437420397,36.272672802236251,39.549585234020839,36.198401318689442,34.378658394604422,{"$f":"AB77+R98-SUM(R126,R136)+S162","v":35.467904354708566},36.616542232806609,37.801006208304621,38.575902940157221,39.87087215648949,40.977577591906567,42.415320922434056,42.395183706415224,43.880527509325468,45.4333392472413,46.688164349208478,{"$f":"AM77+AC98-SUM(AC126,AC136)+AD162","v":45.346239636523386}]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,0,0,40.798002676337234,41.145384679289535,43.561310594824619,41.81768286557012,42.172984394788664,45.878901247903265,42.004608361043573,39.17162902654897,42.070289750223658,43.246602693384816,45.476287509333126,46.864191549636139,48.228724575342596,49.80193070141074,51.003266574972209,52.095143545070883,53.825165394795604,55.77008781656437,56.795264075626257,56.949075717221639]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026]
[null,null,null,null,null,null,"Winter maxima",null,null,null,null,null,null,null,null,null,{"$f":"Q81","v":0},0,28.372642517089844,31.694360733032227,29.621669769287109,30.938735961914063,29.746347427368164,30.506675720214844,27.974010467529297,28.002700805664062,{"$f":"AA81","v":24.79694938659668}]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,{"$f":"R82+H105-SUM(H126,H135)","v":0},0,28.214627331252814,30.074496078125989,28.918013782884969,30.409230093521384,27.957850466036366,27.858501947930883,27.785026256865301,24.577425849624127,{"$f":"AB82+R105-SUM(R126,R135)+S168","v":25.021027890975702},{"$f":"AC82+S105-SUM(S126,S135)+T168","v":25.107534723949932},24.94176307865693,25.071427635389462,24.614501975689606,24.483731643589838,24.122121337480408,24.246899475228513,23.175279277571999,22.766232018390262,22.739553479046609,20.036431633436674]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,0,0,28.985385448372156,30.886580875092683,29.620432053465702,31.168092149577703,28.711615095464371,28.646890230801471,28.586373790455042,25.29260566503698,{"$f":"AB83+R106-SUM(R127,R136)+S169","v":25.965035250010796},26.047645453419694,25.954145235355234,26.016762626858743,25.575600766534581,25.457756734075165,25.14801485176978,25.328161046307525,24.140078786425789,23.706778505320806,23.759653331372132,20.974166317058799]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,0,0,29.962562265305021,31.929870287634632,30.701803560900565,32.233040118414799,29.707145753637587,29.722981692832953,29.645599139633998,26.151440170789872,27.048802538598956,27.202477197288964,27.096774122028698,27.122956946860164,26.737670123138475,26.672939340871736,26.429022885234424,26.524049848765333,25.416869565714279,24.88904011183137,24.99253907552071,22.285125269590797]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026]
[null,null,null,null,null,null,"Annual maxima",null,null,null,null,null,null,null,null,null,{"$f":"MAX(Q75,Q81)","v":0},0,33.014240264892578,31.694360733032227,33.979900360107422,39.722114562988281,34.544822692871094,35.522178649902344,27.974010467529297,39.014492034912109,27.675735473632812]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,{"$f":"R88+H113-SUM(H126,H135)","v":0},0,31.416450801025913,32.032367353360861,33.851655858927018,32.35729584213707,32.773425273629307,35.503894322314359,32.133133050575871,30.680351941255736,{"$f":"AB88+R113-SUM(R126,R135)+S175","v":31.09952453624858},{"$f":"AC88+S113-SUM(S126,S135)+T175","v":31.729659573634077},32.55698704730996,33.070343091415161,34.370509790409656,34.390403271709552,35.908015065357347,35.687913457930442,36.661375360295601,36.503559227740446,37.847853870728585,36.880034041896359]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,0,0,35.333945367737059,35.519545752387195,37.514478663873284,35.846933437420397,36.272672802236251,39.549585234020839,36.198401318689442,34.378658394604422,{"$f":"AB89+R114-SUM(R127,R136)+S176","v":35.467904354708566},36.616542232806609,37.801006208304621,38.575902940157221,39.87087215648949,40.977577591906567,42.415320922434056,42.395183706415224,43.880527509325468,45.4333392472413,46.688164349208478,45.346239636523386]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,0,0,40.798002676337234,41.145384679289535,43.561310594824619,41.81768286557012,42.172984394788664,45.878901247903265,42.004608361043573,39.17162902654897,42.070289750223658,43.246602693384816,45.476287509333126,46.864191549636139,48.228724575342596,49.80193070141074,{"$f":"AH90+X115-SUM(X128,X137)+Y177","v":51.003266574972209},52.095143545070883,53.825165394795604,55.77008781656437,56.795264075626257,56.949075717221639]
[]
[null,null,null,null,null,null,"Summer industrial adjustments (MW)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Summer industrial adjustments"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2013/14","2014/15","2015/16","2016/17","2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25","2025/26","2026/27",null,"Peak industrial load",null,{"$f":"CHOOSE($D$3,'Industrial adjustments'!C4,'Industrial adjustments'!C5,'Industrial adjustments'!C6,'Industrial adjustments'!C7,'Industrial adjustments'!C8,'Industrial adjustments'!C9,'Industrial adjustments'!C10,'Industrial adjustments'!C11,'Industrial adjustments'!C12,'Industrial adjustments'!C13,'Industrial adjustments'!C14,'Industrial adjustments'!C15,'Industrial adjustments'!C16,'Industrial adjustments'!C17,'Industrial adjustments'!C18,'Industrial adjustments'!C19,'Industrial adjustments'!C20,'Industrial adjustments'!C21,'Industrial adjustments'!C22,'Industrial adjustments'!C23,'Industrial adjustments'!C24,'Industrial adjustments'!C25,'Industrial adjustments'!C26,'Industrial adjustments'!C27,'Industrial adjustments'!C28,'Industrial adjustments'!C29,'Industrial adjustments'!C30,'Industrial adjustments'!C31)","v":0}]
[null,null,null,null,null,null,"Peak industrial load",null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AH$159","v":0},0,0,0,0,0,0,0,0,0,{"$f":"$AH$159","v":0},0,null,"Proportion of MD",null,{"$f":"AH159/AA75","v":0}]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,null,{"$f":"-AB76*$AH$160+S$160","v":0},0,0,0,0,0,0,0,0,0,{"$f":"-AL76*$AH$160+AC$160","v":0},0]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,null,null,"Winter industrial adjustments (MW)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Winter industrial adjustments"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,null,"Peak industrial load",null,{"$f":"CHOOSE($D$3,'Industrial adjustments'!C36,'Industrial adjustments'!C37,'Industrial adjustments'!C38,'Industrial adjustments'!C39,'Industrial adjustments'!C40,'Industrial adjustments'!C41,'Industrial adjustments'!C42,'Industrial adjustments'!C43,'Industrial adjustments'!C44,'Industrial adjustments'!C45,'Industrial adjustments'!C46,'Industrial adjustments'!C47,'Industrial adjustments'!C48,'Industrial adjustments'!C49,'Industrial adjustments'!C50,'Industrial adjustments'!C51,'Industrial adjustments'!C52,'Industrial adjustments'!C53,'Industrial adjustments'!C54,'Industrial adjustments'!C55,'Industrial adjustments'!C56,'Industrial adjustments'!C57,'Industrial adjustments'!C58,'Industrial adjustments'!C59,'Industrial adjustments'!C60,'Industrial adjustments'!C61,'Industrial adjustments'!C62,'Industrial adjustments'!C63)","v":0}]
[null,null,null,null,null,null,"Peak industrial load",null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AH$166","v":0},0,0,0,0,0,0,0,0,0,{"$f":"$AH$166","v":0},0,null,"Maximum demand",null,{"$f":"AH166/Z81","v":0}]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,null,{"$f":"-AB82*$AH$167+S$167","v":0},0,0,0,0,0,0,0,0,0,{"$f":"-AL82*$AH$167+AC$167","v":0},0]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,null,null,"Annual industrial adjustments (MW)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026]
[null,null,null,null,null,null,"Peak industrial load",null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AH$159","v":0},0,0,0,0,0,0,0,0,0,{"$f":"$AH$159","v":0},0]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,null,{"$f":"-$AH$160*AB88+S$174","v":0},0,0,0,0,0,0,0,0,0,{"$f":"-$AH$160*AL88+AC$174","v":0},0]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,null,null,"Original Pre Adjustment B4 cap"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026]
[null,null,null,null,null,null,"Average energy use",null,null,null,null,null,null,null,null,null,null,null,14.243350942929586,14.132922331492106,14.629789988199869,14.939903497695923,14.907851696014404,14.613868077596029,13.941243290901184,13.25712780157725,11.698716302712759]
[null,null,null,null,null,null,"Forecast average energy use",null,null,null,null,null,null,null,null,null,null,null,null,13.959069667640653,14.778252550527752,14.778252550527752,14.773850457513774,13.861462912496,14.043659980514811,13.557822365333138,12.368699308443134,12.840246366470653,13.217306514278286,13.451574085616672,13.632159336856384,13.712089039109337,13.795322390844953,13.926345355884694,13.883691259195807,13.730321531741284,13.81657987778363,13.899182753266189,14.218057658189032]
[null,null,null,null,null,null,"Low forecast",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA182","v":12.368699308443134},12.828350673750498,13.144332100260742,13.342552016337329,13.566604846268055,13.63453833111644,13.578468547212358,13.443364454771254,13.1973835238201,12.975843832370971,12.949225234849211,12.939213836653337,13.20834112808517]
[null,null,null,null,null,null,"High forecast",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA183","v":12.368699308443134},12.874399615270447,13.140186665430342,13.578738730729272,14.272011524975659,14.498373010209376,14.688626152314434,14.878999775978208,14.953435625131883,14.950312437752617,15.064320604763559,15.175177775616151,15.525168257398592]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2004/05","2005/06","2006/07","2007/08","2008/09","2009/10","2010/11","2011/12","2012/13","2013/14","2014/15","2015/16","2016/17","2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25","2025/26","2026/27"]
[null,null,null,null,null,null,"Summer maxima",null,null,null,null,null,null,null,null,null,null,null,33.014240264892578,null,33.979900360107422,39.722114562988281,34.544822692871094,35.522178649902344,null,39.014492034912109,27.675735473632812]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,null,null,31.396651711152675,31.8111308111455,33.851655858927018,32.248137038716386,32.773425273629307,35.503894322314359,32.133133050575871,30.680351941255736,33.768281993506768,34.823653623691506,36.648563095279464,37.542815182475934,39.363083301101895,39.698700273818616,42.056366057635692,42.1124807701622,43.878693876111406,44.435753565875906,46.299177710584182,48.109172220653065]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,null,null,35.333945367737059,35.519545752387195,37.514478663873284,35.846933437420397,36.272672802236251,39.549585234020839,36.198401318689442,34.378658394604422,38.468319733267805,40.09283397267258,42.397929328524178,43.578925829230627,45.404455896836993,46.933782577992503,49.27107237925005,49.548889343134647,51.947318331794179,54.504913815032914,56.267452703442459,57.655609047590062]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,null,null,40.798002676337234,41.145384679289535,43.561310594824619,41.81768286557012,42.172984394788664,45.878901247903265,42.004608361043573,39.17162902654897,45.571974136265155,47.241559802187474,50.812849600176634,52.665926696269111,54.584378455001875,56.626090375677435,58.792602049115878,60.303318765143196,63.062134419497305,66.160562394557076,67.664150783044221,70.738889440401124]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026]
[null,null,null,null,null,null,"Winter maxima",null,null,null,null,null,null,null,null,null,null,null,28.372642517089844,31.694360733032227,29.621669769287109,30.938735961914063,29.746347427368164,30.506675720214844,27.974010467529297,28.002700805664062,24.79694938659668]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,null,null,28.214627331252814,30.074496078125989,28.918013782884969,30.409230093521384,27.957850466036366,27.858501947930883,27.785026256865301,24.577425849624127,25.306928266655738,25.67494941074747,25.812072066740622,26.244031364127789,26.082076754851489,26.236975119068859,26.146854325127368,26.542346746856925,25.773007985411915,25.670279237000965,25.951873625700181,25.821755398978105]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,null,null,28.985385448372156,30.886580875092683,29.620432053465702,31.168092149577703,28.711615095464371,28.646890230801471,28.586373790455042,25.29260566503698,26.250935625690833,26.615060140217231,26.824454223438927,27.18936635559707,27.043175545696464,27.211000209554186,27.17274783941674,27.623608317935936,26.737807494265706,26.610825723931509,26.971973478025703,26.75949008260023]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,null,null,29.962562265305021,31.929870287634632,30.701803560900565,32.233040118414799,29.707145753637587,29.722981692832953,29.645599139633998,26.151440170789872,27.334702914278989,27.769891884086505,27.967083110112391,28.295560675598491,28.205244902300358,28.426182816350753,28.453755872881384,28.819497120393745,28.014598273554192,27.793087330442074,28.204859222174278,28.070449035132231]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026]
[null,null,null,null,null,null,"Annual maxima",null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(S187,S193)","v":33.014240264892578},null,{"$f":"MAX(U187,U193)","v":33.979900360107422},39.722114562988281,34.544822692871094,35.522178649902344,null,{"$f":"MAX(Z187,Z193)","v":39.014492034912109},{"$f":"MAX(AA187,AA193)","v":27.675735473632812}]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,null,null,31.416450801025913,32.032367353360861,33.851655858927018,32.35729584213707,32.773425273629307,35.503894322314359,32.133133050575871,30.680351941255736,33.768281993506768,34.823653623691506,36.648563095279464,37.542815182475934,39.363083301101895,39.698700273818616,42.056366057635692,42.1124807701622,43.878693876111406,44.435753565875906,46.299177710584182,48.109172220653065]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,null,null,35.333945367737059,35.519545752387195,37.514478663873284,35.846933437420397,36.272672802236251,39.549585234020839,36.198401318689442,34.378658394604422,38.468319733267805,40.09283397267258,42.397929328524178,43.578925829230627,45.404455896836993,46.933782577992503,49.27107237925005,49.548889343134647,51.947318331794179,54.504913815032914,56.267452703442459,57.655609047590062]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,null,null,40.798002676337234,41.145384679289535,43.561310594824619,41.81768286557012,42.172984394788664,45.878901247903265,42.004608361043573,39.17162902654897,45.571974136265155,47.241559802187474,50.812849600176634,52.665926696269111,54.584378455001875,56.626090375677435,58.792602049115878,60.303318765143196,63.062134419497305,66.160562394557076,67.664150783044221,70.738889440401124]
[]
[null,null,null,null,null,null,"Original Pre Adjustment growth p.a. B4 cap"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026]
[null,null,null,null,null,null,"Average energy use"]
[null,null,null,null,null,null,"Forecast average energy use",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB182/AA182","v":1.0381242235960602},{"$f":"AC182/AB182","v":1.0293654916771877},1.0177243049546678,1.0134248415903093,1.005863319249567,1.0060700708329868,1.0094976370488224,0.99693716509257302,0.98895324560369069,1.0062823252786133,1.0059785327637689,1.0229419895099883]
[null,null,null,null,null,null,"Low forecast",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB183/AA183","v":1.0371624658215757},1.0246314927418385,1.0150802577540363,1.0167923519920614,1.0050074049932303,0.99588766538753126,0.99005012295964401,0.98170242785734707,0.98321336262985237,0.99794860373894489,0.99922687280402456,1.0207993541825136]
[null,null,null,null,null,null,"High forecast",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.0408854879738334,1.0206446170774941,1.0333748733153607,1.0510557576807542,1.0158605172674917,1.0131223787642301,1.0129606146748977,1.005002745498649,0.99979113914303297,1.0076258049780316,1.0073589226996096,1.0230633529937827]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2004/05","2005/06","2006/07","2007/08","2008/09","2009/10","2010/11","2011/12","2012/13","2013/14","2014/15","2015/16","2016/17","2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25","2025/26","2026/27"]
[null,null,null,null,null,null,"Summer maxima"]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB188/AA188","v":1.1006484559943626},{"$f":"AC188/AB188","v":1.031253340942476},1.0524043080403953,1.0244007407567817,1.0484851258430832,1.0085261860751473,1.0593889917693844,1.001334273922992,1.0419403719194005,1.0126954483043029,1.0419352434733835,1.0390934482980052]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB189/AA189","v":1.1189593058496208},1.0422299245370958,1.0574939491037914,1.0278550514001614,1.0418902034152913,1.0336823038829113,1.0497997321518575,1.0056385410438438,1.0484053027314093,1.0492344083462219,1.0323372475074608,1.0246706804280599]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.1633923650552875,1.0366362374587961,1.0755963565331683,1.0364686710285589,1.0364268110157202,1.0374046930360983,1.0382599550677971,1.0256956940732995,1.0457489854762152,1.0491329385467456,1.0227263544031004,1.0454411770749275]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026]
[null,null,null,null,null,null,"Winter maxima"]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB194/AA194","v":1.0296818072606562},{"$f":"AC194/AB194","v":1.0145423079487934},1.005340717669954,1.0167347780631588,0.99382889743464975,1.0059388815420367,0.99656512255957463,1.015125812719639,0.97101466691010985,0.99601409550374964,1.0109696659743899,0.99498617215085317]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB195/AA195","v":1.0378897284584083},1.0138709156777652,1.0078675036659146,1.013603711341843,0.99462323586402701,1.0062058046243179,0.99859423138279146,1.0165923770824965,0.9679331963632325,0.99525085329597685,1.0135714598953391,0.99212206716729179]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.0452465614039403,1.015920749940918,1.00710090002687,1.0117451492596783,0.99680812922091977,1.0078332209068099,1.0009699880110097,1.0128538829512115,0.97207103082066004,0.99209301732799704,1.0148156225624199,0.99523450246699419]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026]
[null,null,null,null,null,null,"Annual maxima"]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB200/AA200","v":1.1006484559943626},{"$f":"AC200/AB200","v":1.031253340942476},1.0524043080403953,1.0244007407567817,1.0484851258430832,1.0085261860751473,1.0593889917693844,1.001334273922992,1.0419403719194005,1.0126954483043029,1.0419352434733835,1.0390934482980052]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB201/AA201","v":1.1189593058496208},1.0422299245370958,1.0574939491037914,1.0278550514001614,1.0418902034152913,1.0336823038829113,1.0497997321518575,1.0056385410438438,1.0484053027314093,1.0492344083462219,1.0323372475074608,1.0246706804280599]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.1633923650552875,1.0366362374587961,1.0755963565331683,1.0364686710285589,1.0364268110157202,1.0374046930360983,1.0382599550677971,1.0256956940732995,1.0457489854762152,1.0491329385467456,1.0227263544031004,1.0454411770749275]
[]
[null,null,null,null,null,null,"Original Pre Adjustment 90% & 10% ration to 50% PoE B4 cap"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026]
[null,null,null,null,null,null,"Average energy use"]
[null,null,null,null,null,null,"Forecast average energy use"]
[null,null,null,null,null,null,"Low forecast",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB183/AB182","v":0.99907356195662889},{"$f":"AC183/AC182","v":0.99447887404754431},0.99189521846399253,0.9951911880599067,0.99434435498692375,0.98428062516491044,0.9653189053717276,0.95056734390278719,0.94505025263784703,0.9372236363407791,0.93093342726303341,0.92898351136434543]
[null,null,null,null,null,null,"High forecast",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB184/AB182","v":1.0026598593068259},{"$f":"AC184/AC182","v":0.99416523716351479},1.0094535140871412,1.0469369651797824,1.0573423909994615,1.0647541054975496,1.0684066347450563,1.0770504288783818,1.0888537754335177,1.0903074956332885,1.0918036006145839,1.0919331339507345]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2004/05","2005/06","2006/07","2007/08","2008/09","2009/10","2010/11","2011/12","2012/13","2013/14","2014/15","2015/16","2016/17","2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25","2025/26","2026/27"]
[null,null,null,null,null,null,"Summer maxima"]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB188/AB189","v":0.87782056059764957},{"$f":"AC188/AC189","v":0.86857550771859715},0.86439511730171459,0.86149014616817465,0.86694317823207401,0.84584489238320082,0.85357115294586627,0.84991775453382967,0.84467678573612914,0.81526142242280086,0.8228411894635419,0.83442310323949254]
[null,null,null,null,null,null,"Forecast - 50% PoE"]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB190/AB189","v":1.1846624560743171},{"$f":"AC190/AC189","v":1.1783043282594463},1.1984747935789195,1.208518238899394,1.2021810938341051,1.2065102632965643,1.1932478675636804,1.2170468312121441,1.2139632313012074,1.2138458308379059,1.2025451221271388,1.2269212069551094]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026]
[null,null,null,null,null,null,"Winter maxima"]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB194/AB195","v":0.96403909664418863},{"$f":"AC194/AC195","v":0.96467748994302716},0.96225898397538712,0.9652314445616097,0.96446057937164409,0.96420473033022391,0.96224549977970164,0.96085733772959159,0.96391628187686273,0.964655494095221,0.96217926533419562,0.9649569300189369]
[null,null,null,null,null,null,"Forecast - 50% PoE"]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB196/AB195","v":1.0412849013856678},{"$f":"AC196/AC195","v":1.0433901609759746},1.0425965381124156,1.0406848142591489,1.0429708912934532,1.0446577706603339,1.047143117105235,1.0432922733588472,1.0477522616453243,1.0444278437195333,1.0457098827104001,1.0489904310016887]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026]
[null,null,null,null,null,null,"Annual maxima"]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB200/AB201","v":0.87782056059764957},{"$f":"AC200/AC201","v":0.86857550771859715},0.86439511730171459,0.86149014616817465,0.86694317823207401,0.84584489238320082,0.85357115294586627,0.84991775453382967,0.84467678573612914,0.81526142242280086,0.8228411894635419,0.83442310323949254]
[null,null,null,null,null,null,"Forecast - 50% PoE"]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB202/AB201","v":1.1846624560743171},{"$f":"AC202/AC201","v":1.1783043282594463},1.1984747935789195,1.208518238899394,1.2021810938341051,1.2065102632965643,1.1932478675636804,1.2170468312121441,1.2139632313012074,1.2138458308379059,1.2025451221271388,1.2269212069551094]

{"sheet":"TSTS","index":34,"n_rows":252,"n_cols":39,"rows_kept":252,"cut":false,"hidden":false,"merged":[]}
["Terminal station:",null,"TSTS 66kV",null,null,null,"AVERAGE DEMAND",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MAXIMUM DEMAND"]
[null,"Which terminal station?"]
[null,null,"RCTS 22kV",26]
[null,null,"RCTS 66kV"]
[null,null,"WETS 66kV"]
[null,null,"KGTS 22kV"]
[null,null,"KGTS 66kV"]
[null,null,"HOTS 66kV"]
[null,null,"BETS 22kV"]
[null,null,"BETS 66kV"]
[null,null,"SHTS/GNTS"]
[null,null,"HYTS/TGTS/APD"]
[null,null,"BATS/ELTS"]
[null,null,"MLTS/GTS/PTH"]
[null,null,"ATS West"]
[null,null,"ATS-BLTS"]
[null,null,"BLTS 22kV"]
[null,null,"KTS East"]
[null,null,"KTS West"]
[null,null,"WMTS 66kV"]
[null,null,"WMTS 22kV"]
[null,null,"BTS 22kV"]
[null,null,"FBTS 66kV"]
[null,null,"RTS 66kV Bus 1&2"]
[null,null,"RTS 66kV Bus 3&4"]
[null,null,"RTS 22kV"]
[null,null,"SVTS 66kV"]
[null,null,"TSTS 66kV"]
[null,null,"Total Powercor"]
[null,null,"Total Citipower"]
[]
[]
["Scenarios"]
[null,"Population","Low",2]
[null,null,"Medium"]
[null,null,"High"]
[]
[null,"Electricity Prices","Low",2]
[null,null,"Medium"]
[null,null,"High"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[null,"Income","Low",2]
[null,null,"Medium",null,null,null,"SUMMER MAXIMUM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WINTER MAXIMUM"]
[null,null,"High"]
[]
["Technology adjustments"]
[null,"Adjust for solar?","Include",1]
[null,null,"Exclude"]
[]
[]
[null,"Adjust for efficiency?","Include",2]
[null,null,"Exclude"]
[]
[]
[null,"Adjust for battery storage?","Include",2]
[null,null,"Exclude"]
[]
[]
[null,"Adjust for EV?","Include",2]
[null,null,"Exclude"]
[]
[]
[null,"Adjust for microgeneration?","Include",2]
[null,null,"Exclude"]
[]
[null,null,null,null,null,null,"Number of simulations",null,null,null,null,null,null,null,null,null,1000,null,null,null,null,null,null,null,null,null,null,"Starting Point adjust.",null,{"$f":"Summary!$F$179","v":1}]
["Parameter selection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Growth Cap",{"$f":"Summary!$G$179","v":0.04},{"$f":"AC67+1","v":1.04}]
[null,"Model elasticities","Terminal station estimate",2,null,null,null,null,null,null,null,null,null,null,null,null,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026]
[null,null,"AEMO income elasticity",null,null,null,"Average energy use",null,null,null,null,null,null,null,null,null,32.71803935368856,31.418050686518352,32.620414813359581,31.414657672246296,32.385677417119346,32.674597104390465,32.408817211786904,32.540040969848633,32.040478467941284,31.051844994227093,29.726779699325562]
[null,null,null,null,null,null,"Forecast average energy use",null,null,null,null,null,null,null,null,null,null,31.345066158988157,32.312065521532631,31.81272723139001,32.596390829646388,32.596390829646388,32.865299870020884,31.513646524075799,32.141956246241932,30.934037093249117,30.171493368548195,{"$f":"AD$66*IF(AB207>$AD$67,$AD$67*AA70,AB207*AA70)","v":30.879526720525099},{"$f":"IF(AC207>$AD$67,$AD$67*AB70,AC207*AB70)","v":31.342598670350821},31.750794238516473,32.067317657705999,32.302295562128883,32.510100280117506,32.630888843268643,32.646995229140437,32.719245869860096,32.872767282836421,33.010167492385548,33.112880990579121]
[null,null,null,null,null,null,"Low forecast",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA70","v":30.171493368548195},{"$f":"AB70*AB233","v":30.816250009696279},{"$f":"AC70*AC233","v":31.19394250373972},{"$f":"AD70*AD233","v":31.550983717707126},{"$f":"AE70*AE233","v":31.798272512658944},31.856683996350878,31.760646286351257,31.550793408397624,31.312828957745776,31.179906537428632,31.149625707568561,31.151020832177565,31.157183092516238]
[null,null,null,null,null,null,"High forecast",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA71","v":30.171493368548195},{"$f":"AB70*AB234","v":30.930779458990369},{"$f":"AC70*AC234","v":31.599027996236163},{"$f":"AD70*AD234","v":32.469550171435742},{"$f":"AE70*AE234","v":33.222824267734204},33.739869739946421,34.159862746619822,34.487832642609746,34.719598919952347,34.947865179139335,35.190656494072172,35.373358057669485,35.471422329783387]
["Average demand model used"]
[null,"Error correction model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2004/05","2005/06","2006/07","2007/08","2008/09","2009/10","2010/11","2011/12","2012/13","2013/14","2014/15","2015/16","2016/17","2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25","2025/26","2026/27"]
[null,null,null,null,null,null,"Summer maxima",null,null,null,null,null,null,null,null,null,61.443225860595703,65.046096801757813,64.723236083984375,72.381149291992188,82.13067626953125,91.857757568359375,75.243644714355469,69.651908874511719,{"$error":"#N/A"},79.623573303222656,64.168609619140625]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,60.600671485645016,64.283337504133144,63.716572163664424,64.073132491580793,67.013442583867942,64.70538130742716,66.407209408840146,67.753016760724066,65.483656356064174,64.979152798493161,{"$f":"AB77*AB238","v":66.615266370466145},{"$f":"AC77*AC238","v":67.739142708889318},69.808150098450611,71.552961950007358,73.539348048339221,74.609708764691035,75.474938908875473,77.359207966289702,79.153169960898282,80.873482208909806,83.114431747786114,86.103375238724851]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,67.099289142013134,71.40366943363702,70.725441802014331,70.881777419526685,74.119839175916681,71.290725871905963,73.523929158062145,75.175159612738724,72.283623824855781,71.602472301791195,{"$f":"AD$66*IF(AB214>$AD$67,$AD$67*AA77,AB214*AA77)","v":74.466571193862848},{"$f":"IF(AC214>$AD$67,$AD$67*AB77,AC214*AB77)","v":76.053756199632915},78.403082257256941,81.343976195047389,83.411202431276564,84.070458186112717,86.614043346677732,89.459858536563218,91.385947054964277,93.674701795774141,96.932545584072528,100.21693943590003]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,76.334449082101287,81.300288564188889,81.069682675953217,81.668294863898893,85.104942830473234,82.240381058200995,84.054770141385617,85.98393437325916,82.401161185159452,82.300806545084228,{"$f":"AB77*AB240","v":85.467207828073555},{"$f":"AC77*AC240","v":88.704088546741943},91.83070164262854,96.059399974073912,97.806318166992853,98.153822876550919,102.03832616391446,105.10760894506436,107.15397874498274,110.91178087689117,116.0735394413221,119.48032643783338]
["Climatic adjustments"]
[null,"Temperature","Stable",2,null,null,null,null,null,null,null,null,null,null,null,null,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026]
[null,null,"CSIRO trends",null,null,null,"Winter maxima",null,null,null,null,null,null,null,null,null,74.17071533203125,60.486381530761719,61.269569396972656,63.728591918945313,60.165992736816406,62.972320556640625,63.131278991699219,62.378318786621094,58.941806793212891,59.76251220703125,57.386665344238281]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,57.636550818621181,59.725682101355133,60.396101592791496,60.393044271977139,58.564091515086666,62.808319233206262,57.747837148610927,59.783237417179166,56.176871327013231,55.241810553954842,{"$f":"AB83*AB244","v":55.134940933162383},{"$f":"AC83*AC244","v":55.474101804025345},56.106774283597147,56.446356076375679,56.500101863594445,56.673238099393977,56.826585124721355,56.582557718338244,56.284029435796128,56.251459057336305,56.300737248269897,56.255678775476035]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,59.481383524834634,61.783630641247846,62.353095355787119,62.583067519624649,60.473369931378997,64.921635845802555,59.552708398854797,61.780775096721349,57.88711146888182,57.009506331965774,{"$f":"AD$66*IF(AB220>$AD$67,$AD$67*AA83,AB220*AA83)","v":57.312332640196317},{"$f":"IF(AC220>$AD$67,$AD$67*AB83,AC220*AB83)","v":57.893921341859283},58.336167875985922,58.898503833650075,58.843243382194132,59.068475373647622,59.299027599783813,58.900466299898454,58.628753032959679,58.676101378899261,58.743307416677695,58.851364558609568]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,62.46830483032614,64.762350858771185,65.750272075946654,66.19347503970377,63.592318834437862,68.160618884340579,62.862562382326217,65.726944811363651,61.37271405409939,60.421838884017703,{"$f":"AB83*AB246","v":60.783258934661774},{"$f":"AC83*AC246","v":61.317334816561264},62.353192622124865,62.4032136544824,62.411098072231972,62.643047205850415,62.956142998897576,62.637432711136583,62.184307406331172,62.317865220040133,62.578473503258891,62.375076554355616]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026]
[null,null,null,null,null,null,"Annual maxima",null,null,null,null,null,null,null,null,null,{"$f":"MAX(Q75,Q81)","v":74.17071533203125},65.046096801757813,64.723236083984375,72.381149291992188,82.13067626953125,91.857757568359375,75.243644714355469,69.651908874511719,{"$error":"#N/A"},79.623573303222656,{"$f":"MAX(AA75,AA81)","v":64.168609619140625}]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,61.204648428379272,64.763711980767368,64.358244959406989,64.485723049586355,67.052775225933814,65.825945318831302,66.407209408840146,67.79130689968764,65.527305220879796,64.995135850914522,{"$f":"AB89*AB250","v":66.615266370466145},{"$f":"AC89*AC250","v":67.739142708889318},69.808150098450611,71.552961950007358,73.539348048339221,74.609708764691035,75.474938908875473,77.359207966289702,79.153169960898282,80.873482208909806,83.114431747786114,86.103375238724851]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,67.099289142013134,71.417943536640138,70.79495268557875,70.888968870707117,74.119839175916681,71.458670150537586,73.523929158062145,75.175159612738724,72.283623824855781,71.602472301791195,{"$f":"AD$66*IF(AB226>$AD$67,$AD$67*AA89,AB226*AA89)","v":74.466571193862848},{"$f":"IF(AC226>$AD$67,$AD$67*AB89,AC226*AB89)","v":76.053756199632915},78.403082257256941,81.343976195047389,83.411202431276564,84.070458186112717,86.614043346677732,89.459858536563218,91.385947054964277,93.674701795774141,96.932545584072528,100.21693943590003]
["Time of use tariffs",null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,76.334449082101287,81.300288564188889,81.069682675953217,81.668294863898893,85.104942830473234,82.240381058200995,84.054770141385617,85.98393437325916,82.401161185159452,82.300806545084228,{"$f":"AB89*AB252","v":85.467207828073555},{"$f":"AC89*AC252","v":88.704088546741943},91.83070164262854,96.059399974073912,97.806318166992853,98.153822876550919,102.03832616391446,105.10760894506436,107.15397874498274,110.91178087689117,116.0735394413221,119.48032643783338]
[null,"Current",0.23968185526172561]
[null,"Residential demand on time of use tariffs by 2025",0.5]
[null,null,null,null,null,null,"Summer block load adjustments"]
[null,"CDD critical temperature",18.5,null,null,null,null,null,null,null,null,null,null,null,null,null,"2014/15","2015/16","2016/17","2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25","2025/26","2026/27"]
[null,"HDD critical temperature",16.5,null,null,null,"Average energy use"]
[null,null,null,null,null,null,"Maximum demand",null,null,null,null,null,null,null,null,null,{"$f":"INDEX('Block Loads'!B$3:B$30,TSTS!$D$3)","v":0},{"$f":"INDEX('Block Loads'!C$3:C$30,TSTS!$D$3)","v":0},{"$f":"INDEX('Block Loads'!D$3:D$30,TSTS!$D$3)","v":0},{"$f":"INDEX('Block Loads'!E$3:E$30,TSTS!$D$3)","v":0},{"$f":"INDEX('Block Loads'!F$3:F$30,TSTS!$D$3)","v":0},{"$f":"INDEX('Block Loads'!G$3:G$30,TSTS!$D$3)","v":0},{"$f":"INDEX('Block Loads'!H$3:H$30,TSTS!$D$3)","v":0},{"$f":"INDEX('Block Loads'!I$3:I$30,TSTS!$D$3)","v":0},{"$f":"INDEX('Block Loads'!J$3:J$30,TSTS!$D$3)","v":0},{"$f":"INDEX('Block Loads'!K$3:K$30,TSTS!$D$3)","v":0},{"$f":"INDEX('Block Loads'!L$3:L$30,TSTS!$D$3)","v":0},{"$f":"INDEX('Block Loads'!M$3:M$30,TSTS!$D$3)","v":0},{"$f":"INDEX('Block Loads'!N$3:N$30,TSTS!$D$3)","v":0}]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,{"$f":"Q96","v":0},{"$f":"R96","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,{"$f":"Q97","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,null,null,"Winter block load adjustments"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026]
[null,null,null,null,null,null,"Average energy use"]
[null,null,null,null,null,null,"Maximum demand",null,null,null,null,null,null,null,null,null,{"$f":"INDEX('Block Loads'!P$3:P$30,TSTS!$D$3)","v":0},{"$f":"INDEX('Block Loads'!Q$3:Q$30,TSTS!$D$3)","v":0},{"$f":"INDEX('Block Loads'!R$3:R$30,TSTS!$D$3)","v":0},{"$f":"INDEX('Block Loads'!S$3:S$30,TSTS!$D$3)","v":0},{"$f":"INDEX('Block Loads'!T$3:T$30,TSTS!$D$3)","v":0},{"$f":"INDEX('Block Loads'!U$3:U$30,TSTS!$D$3)","v":0},{"$f":"INDEX('Block Loads'!V$3:V$30,TSTS!$D$3)","v":0},{"$f":"INDEX('Block Loads'!W$3:W$30,TSTS!$D$3)","v":0},{"$f":"INDEX('Block Loads'!X$3:X$30,TSTS!$D$3)","v":0},{"$f":"INDEX('Block Loads'!Y$3:Y$30,TSTS!$D$3)","v":0},{"$f":"INDEX('Block Loads'!Z$3:Z$30,TSTS!$D$3)","v":0},{"$f":"INDEX('Block Loads'!AA$3:AA$30,TSTS!$D$3)","v":0},{"$f":"INDEX('Block Loads'!AB$3:AB$30,TSTS!$D$3)","v":0}]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,{"$f":"Q104","v":0},{"$f":"R104","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,{"$f":"Q105","v":0},{"$f":"R105","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,0,{"$f":"R106","v":0},0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,null,null,"Annual block load adjustments"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026]
[null,null,null,null,null,null,"Average energy use"]
[null,null,null,null,null,null,"Maximum demand",null,null,null,null,null,null,null,null,null,{"$f":"INDEX('Block Loads'!AD$3:AD$30,TSTS!$D$3)","v":0},{"$f":"INDEX('Block Loads'!AE$3:AE$30,TSTS!$D$3)","v":0},{"$f":"INDEX('Block Loads'!AF$3:AF$30,TSTS!$D$3)","v":0},{"$f":"INDEX('Block Loads'!AG$3:AG$30,TSTS!$D$3)","v":0},{"$f":"INDEX('Block Loads'!AH$3:AH$30,TSTS!$D$3)","v":0},{"$f":"INDEX('Block Loads'!AI$3:AI$30,TSTS!$D$3)","v":0},{"$f":"INDEX('Block Loads'!AJ$3:AJ$30,TSTS!$D$3)","v":0},{"$f":"INDEX('Block Loads'!AK$3:AK$30,TSTS!$D$3)","v":0},{"$f":"INDEX('Block Loads'!AL$3:AL$30,TSTS!$D$3)","v":0},{"$f":"INDEX('Block Loads'!AM$3:AM$30,TSTS!$D$3)","v":0},{"$f":"INDEX('Block Loads'!AN$3:AN$30,TSTS!$D$3)","v":0},{"$f":"INDEX('Block Loads'!AO$3:AO$30,TSTS!$D$3)","v":0},{"$f":"INDEX('Block Loads'!AP$3:AP$30,TSTS!$D$3)","v":0}]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,{"$f":"Q112","v":0},{"$f":"R112","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,{"$f":"Q112","v":0},{"$f":"R112","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,{"$f":"Q112","v":0},{"$f":"R112","v":0},0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,null,null,"Windfarm Adjustment"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026]
[null,null,null,null,null,null,"Average energy use"]
[null,null,null,null,null,null,"Maximum demand",null,null,null,null,null,null,null,null,null,{"$f":"$R$120","v":0},0,{"$f":"$R$120","v":0},0,0,0,0,0,0,0,0]
[]
[null,null,null,null,null,null,"Solar Adjustment"]
[null,null,null,null,null,null,"New major customers",null,null,null,null,null,null,null,null,null,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026]
[null,null,null,null,null,null,"Average energy use"]
[null,null,null,null,null,null,"Maximum demand",null,null,null,null,null,null,null,null,null,null,{"$f":"(INDEX('Technology Adjustments'!C$6:C$33,TSTS!$D$3)/1000)-INDEX('Technology Adjustments'!$P$6:$P$33,TSTS!$D$3)*0.44/(0.18*8.76)*R129","v":0.40098347583109567},{"$f":"(INDEX('Technology Adjustments'!D$6:D$33,TSTS!$D$3)/1000)-INDEX('Technology Adjustments'!$P$6:$P$33,TSTS!$D$3)*0.44/(0.18*8.76)*S129","v":0.79319482253711693},{"$f":"(INDEX('Technology Adjustments'!E$6:E$33,TSTS!$D$3)/1000)-INDEX('Technology Adjustments'!$P$6:$P$33,TSTS!$D$3)*0.44/(0.18*8.76)*T129","v":1.2281661495804452},{"$f":"(INDEX('Technology Adjustments'!F$6:F$33,TSTS!$D$3)/1000)-INDEX('Technology Adjustments'!$P$6:$P$33,TSTS!$D$3)*0.44/(0.18*8.76)*U129","v":1.6619383553607439},{"$f":"(INDEX('Technology Adjustments'!G$6:G$33,TSTS!$D$3)/1000)-INDEX('Technology Adjustments'!$P$6:$P$33,TSTS!$D$3)*0.44/(0.18*8.76)*V129","v":2.0810631806788749},{"$f":"(INDEX('Technology Adjustments'!H$6:H$33,TSTS!$D$3)/1000)-INDEX('Technology Adjustments'!$P$6:$P$33,TSTS!$D$3)*0.44/(0.18*8.76)*W129","v":2.481583297784173},{"$f":"(INDEX('Technology Adjustments'!I$6:I$33,TSTS!$D$3)/1000)-INDEX('Technology Adjustments'!$P$6:$P$33,TSTS!$D$3)*0.44/(0.18*8.76)*X129","v":2.8537450465910728},{"$f":"(INDEX('Technology Adjustments'!J$6:J$33,TSTS!$D$3)/1000)-INDEX('Technology Adjustments'!$P$6:$P$33,TSTS!$D$3)*0.44/(0.18*8.76)*Y129","v":3.2243563390249972},{"$f":"(INDEX('Technology Adjustments'!K$6:K$33,TSTS!$D$3)/1000)-INDEX('Technology Adjustments'!$P$6:$P$33,TSTS!$D$3)*0.44/(0.18*8.76)*Z129","v":3.6581019359190274},{"$f":"(INDEX('Technology Adjustments'!L$6:L$33,TSTS!$D$3)/1000)-INDEX('Technology Adjustments'!$P$6:$P$33,TSTS!$D$3)*0.44/(0.18*8.76)*AA129","v":4.0999216819316242},{"$f":"(INDEX('Technology Adjustments'!M$6:M$33,TSTS!$D$3)/1000)-INDEX('Technology Adjustments'!$P$6:$P$33,TSTS!$D$3)*0.44/(0.18*8.76)*AB129","v":4.5456502624883797},{"$f":"(INDEX('Technology Adjustments'!N$6:N$33,TSTS!$D$3)/1000)-INDEX('Technology Adjustments'!$P$6:$P$33,TSTS!$D$3)*0.44/(0.18*8.76)*AC129","v":1.0208555532936048}]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,{"$f":"R$125","v":0.40098347583109567},0.79319482253711693,1.2281661495804452,1.6619383553607439,2.0810631806788749,2.481583297784173,2.8537450465910728,3.2243563390249972,3.6581019359190274,4.0999216819316242,4.5456502624883797,1.0208555532936048]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,0.40098347583109567,0.79319482253711693,1.2281661495804452,1.6619383553607439,2.0810631806788749,2.481583297784173,2.8537450465910728,3.2243563390249972,3.6581019359190274,4.0999216819316242,4.5456502624883797,1.0208555532936048]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,0.40098347583109567,0.79319482253711693,1.2281661495804452,1.6619383553607439,2.0810631806788749,2.481583297784173,2.8537450465910728,3.2243563390249972,3.6581019359190274,4.0999216819316242,4.5456502624883797,1.0208555532936048]
[null,null,null,null,null,null,"Used to subtract historical trend",null,null,null,null,null,null,null,null,null,null,1,2,3,4,5,6,7,8,9,10,11,12]
[]
[null,null,null,null,null,null,"Technology Adjustment"]
[null,null,null,null,null,null,"New major customers",null,null,null,null,null,null,null,null,null,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026]
[null,null,null,null,null,null,"Average energy use"]
[null,null,null,null,null,null,"Maximum demand",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,{"$f":"R$134","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,null,null,"Including Block Loads"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2004/05","2005/06","2006/07","2007/08","2008/09","2009/10","2010/11","2011/12","2012/13","2013/14","2014/15","2015/16","2016/17","2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25","2025/26","2026/27"]
[null,null,null,null,null,null,"Summer maxima",null,null,null,null,null,null,null,null,null,{"$f":"Q75","v":61.443225860595703},65.046096801757813,64.723236083984375,72.381149291992188,82.13067626953125,91.857757568359375,75.243644714355469,69.651908874511719,{"$error":"#N/A"},79.623573303222656,{"$f":"AA75","v":64.168609619140625}]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,{"$f":"R76+H97-SUM(H125,H135)","v":60.600671485645016},{"$f":"S76+I97-SUM(I125,I135)","v":64.283337504133144},{"$f":"T76+J97-SUM(J125,J135)","v":63.716572163664424},64.073132491580793,67.013442583867942,64.70538130742716,66.407209408840146,67.753016760724066,65.483656356064174,64.979152798493161,{"$f":"AB76+R97-SUM(R125,R135)+S161","v":66.214282894635048},{"$f":"AC76+S97-SUM(S125,S135)+T161","v":66.945947886352201},68.579983948870165,69.891023594646612,71.458284867660353,72.128125466906866,72.6211938622844,74.134851627264709,75.495068024979261,76.773560526978187,78.568781485297734,85.082519685431251]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,{"$f":"R77+H98-SUM(H126,H136)","v":67.099289142013134},71.40366943363702,70.725441802014331,70.881777419526685,74.119839175916681,71.290725871905963,73.523929158062145,75.175159612738724,72.283623824855781,71.602472301791195,{"$f":"AB77+R98-SUM(R126,R136)+S162","v":74.06558771803175},75.260561377095797,77.174916107676495,79.682037839686643,81.330139250597682,81.588874888328547,83.76029830008666,86.235502197538224,87.727845119045256,89.574780113842522,92.386895321584149,{"$f":"AM77+AC98-SUM(AC126,AC136)+AD162","v":99.19608388260643}]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,76.334449082101287,81.300288564188889,81.069682675953217,81.668294863898893,85.104942830473234,82.240381058200995,84.054770141385617,85.98393437325916,82.401161185159452,82.300806545084228,85.066224352242457,87.910893724204826,90.602535493048094,94.397461618713166,95.725254986313985,95.672239578766749,99.18458111732339,101.88325260603936,103.49587680906372,106.81185919495955,111.52788917883372,118.45947088453978]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026]
[null,null,null,null,null,null,"Winter maxima",null,null,null,null,null,null,null,null,null,{"$f":"Q81","v":74.17071533203125},60.486381530761719,61.269569396972656,63.728591918945313,60.165992736816406,62.972320556640625,63.131278991699219,62.378318786621094,58.941806793212891,59.76251220703125,{"$f":"AA81","v":57.386665344238281}]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,{"$f":"R82+H105-SUM(H126,H135)","v":57.636550818621181},59.725682101355133,60.396101592791496,60.393044271977139,58.564091515086666,62.808319233206262,57.747837148610927,59.783237417179166,56.176871327013231,55.241810553954842,{"$f":"AB82+R105-SUM(R126,R135)+S168","v":54.733957457331286},{"$f":"AC82+S105-SUM(S126,S135)+T168","v":54.680906981488228},54.878608134016702,54.784417721014933,54.41903868291557,54.191654801609801,53.972840078130282,53.358201379313243,52.625927499877101,52.151537375404679,51.755086985781517,55.234823222182428]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,59.481383524834634,61.783630641247846,62.353095355787119,62.583067519624649,60.473369931378997,64.921635845802555,59.552708398854797,61.780775096721349,57.88711146888182,57.009506331965774,{"$f":"AB83+R106-SUM(R127,R136)+S169","v":56.91134916436522},57.100726519322166,57.108001726405476,57.236565478289329,56.762180201515257,56.586892075863446,56.44528255319274,55.676109960873454,54.970651097040651,54.576179696967635,54.197657154189315,57.83050900531596]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,62.46830483032614,64.762350858771185,65.750272075946654,66.19347503970377,63.592318834437862,68.160618884340579,62.862562382326217,65.726944811363651,61.37271405409939,60.421838884017703,60.382275458830676,60.524139994024146,61.12502647254442,60.741275299121654,60.330034891553098,60.161463908066239,60.102397952306504,59.413076372111583,58.526205470412144,58.217943538108507,58.032823240770512,61.354221001062008]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026]
[null,null,null,null,null,null,"Annual maxima",null,null,null,null,null,null,null,null,null,{"$f":"MAX(Q75,Q81)","v":74.17071533203125},65.046096801757813,64.723236083984375,72.381149291992188,82.13067626953125,91.857757568359375,75.243644714355469,69.651908874511719,{"$error":"#N/A"},79.623573303222656,64.168609619140625]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,{"$f":"R88+H113-SUM(H126,H135)","v":61.204648428379272},64.763711980767368,64.358244959406989,64.485723049586355,67.052775225933814,65.825945318831302,66.407209408840146,67.79130689968764,65.527305220879796,64.995135850914522,{"$f":"AB88+R113-SUM(R126,R135)+S175","v":66.214282894635048},{"$f":"AC88+S113-SUM(S126,S135)+T175","v":66.945947886352201},68.579983948870165,69.891023594646612,71.458284867660353,72.128125466906866,72.6211938622844,74.134851627264709,75.495068024979261,76.773560526978187,78.568781485297734,85.082519685431251]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,67.099289142013134,71.417943536640138,70.79495268557875,70.888968870707117,74.119839175916681,71.458670150537586,73.523929158062145,75.175159612738724,72.283623824855781,71.602472301791195,{"$f":"AB89+R114-SUM(R127,R136)+S176","v":74.06558771803175},75.260561377095797,77.174916107676495,79.682037839686643,81.330139250597682,81.588874888328547,83.76029830008666,86.235502197538224,87.727845119045256,89.574780113842522,92.386895321584149,99.19608388260643]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,76.334449082101287,81.300288564188889,81.069682675953217,81.668294863898893,85.104942830473234,82.240381058200995,84.054770141385617,85.98393437325916,82.401161185159452,82.300806545084228,85.066224352242457,87.910893724204826,90.602535493048094,94.397461618713166,95.725254986313985,95.672239578766749,{"$f":"AH90+X115-SUM(X128,X137)+Y177","v":99.18458111732339},101.88325260603936,103.49587680906372,106.81185919495955,111.52788917883372,118.45947088453978]
[]
[null,null,null,null,null,null,"Summer industrial adjustments (MW)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Summer industrial adjustments"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2013/14","2014/15","2015/16","2016/17","2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25","2025/26","2026/27",null,"Peak industrial load",null,{"$f":"CHOOSE($D$3,'Industrial adjustments'!C4,'Industrial adjustments'!C5,'Industrial adjustments'!C6,'Industrial adjustments'!C7,'Industrial adjustments'!C8,'Industrial adjustments'!C9,'Industrial adjustments'!C10,'Industrial adjustments'!C11,'Industrial adjustments'!C12,'Industrial adjustments'!C13,'Industrial adjustments'!C14,'Industrial adjustments'!C15,'Industrial adjustments'!C16,'Industrial adjustments'!C17,'Industrial adjustments'!C18,'Industrial adjustments'!C19,'Industrial adjustments'!C20,'Industrial adjustments'!C21,'Industrial adjustments'!C22,'Industrial adjustments'!C23,'Industrial adjustments'!C24,'Industrial adjustments'!C25,'Industrial adjustments'!C26,'Industrial adjustments'!C27,'Industrial adjustments'!C28,'Industrial adjustments'!C29,'Industrial adjustments'!C30,'Industrial adjustments'!C31)","v":0}]
[null,null,null,null,null,null,"Peak industrial load",null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AH$159","v":0},0,0,0,0,0,0,0,0,0,{"$f":"$AH$159","v":0},0,null,"Proportion of MD",null,{"$f":"AH159/AA75","v":0}]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,null,{"$f":"-AB76*$AH$160+S$160","v":0},0,0,0,0,0,0,0,0,0,{"$f":"-AL76*$AH$160+AC$160","v":0},0]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,null,null,"Winter industrial adjustments (MW)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Winter industrial adjustments"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,null,"Peak industrial load",null,{"$f":"CHOOSE($D$3,'Industrial adjustments'!C36,'Industrial adjustments'!C37,'Industrial adjustments'!C38,'Industrial adjustments'!C39,'Industrial adjustments'!C40,'Industrial adjustments'!C41,'Industrial adjustments'!C42,'Industrial adjustments'!C43,'Industrial adjustments'!C44,'Industrial adjustments'!C45,'Industrial adjustments'!C46,'Industrial adjustments'!C47,'Industrial adjustments'!C48,'Industrial adjustments'!C49,'Industrial adjustments'!C50,'Industrial adjustments'!C51,'Industrial adjustments'!C52,'Industrial adjustments'!C53,'Industrial adjustments'!C54,'Industrial adjustments'!C55,'Industrial adjustments'!C56,'Industrial adjustments'!C57,'Industrial adjustments'!C58,'Industrial adjustments'!C59,'Industrial adjustments'!C60,'Industrial adjustments'!C61,'Industrial adjustments'!C62,'Industrial adjustments'!C63)","v":0}]
[null,null,null,null,null,null,"Peak industrial load",null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AH$166","v":0},0,0,0,0,0,0,0,0,0,{"$f":"$AH$166","v":0},0,null,"Maximum demand",null,{"$f":"AH166/Z81","v":0}]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,null,{"$f":"-AB82*$AH$167+S$167","v":0},0,0,0,0,0,0,0,0,0,{"$f":"-AL82*$AH$167+AC$167","v":0},0]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,null,null,"Annual industrial adjustments (MW)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026]
[null,null,null,null,null,null,"Peak industrial load",null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AH$159","v":0},0,0,0,0,0,0,0,0,0,{"$f":"$AH$159","v":0},0]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,null,{"$f":"-$AH$160*AB88+S$174","v":0},0,0,0,0,0,0,0,0,0,{"$f":"-$AH$160*AL88+AC$174","v":0},0]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,null,null,"Original Pre Adjustment B4 cap"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026]
[null,null,null,null,null,null,"Average energy use",null,null,null,null,null,null,null,null,null,32.71803935368856,31.418050686518352,32.620414813359581,31.414657672246296,32.385677417119346,32.674597104390465,32.408817211786904,32.540040969848633,32.040478467941284,31.051844994227093,29.726779699325562]
[null,null,null,null,null,null,"Forecast average energy use",null,null,null,null,null,null,null,null,null,null,31.345066158988157,32.312065521532631,31.81272723139001,32.596390829646388,32.596390829646388,32.865299870020884,31.513646524075799,32.141956246241932,30.934037093249117,30.171493368548195,30.879526720525096,31.342598670350821,31.750794238516473,32.067317657705999,32.302295562128883,32.510100280117506,32.630888843268643,32.646995229140437,32.719245869860096,32.872767282836421,33.010167492385548,33.112880990579121]
[null,null,null,null,null,null,"Low forecast",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA182","v":30.171493368548195},30.816250009696276,31.19394250373972,31.550983717707126,31.798272512658944,31.856683996350878,31.760646286351257,31.550793408397624,31.312828957745776,31.179906537428632,31.149625707568564,31.151020832177565,31.157183092516238]
[null,null,null,null,null,null,"High forecast",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA183","v":30.171493368548195},30.930779458990362,31.599027996236163,32.469550171435742,33.222824267734204,33.739869739946421,34.159862746619822,34.487832642609746,34.719598919952347,34.947865179139335,35.190656494072172,35.373358057669485,35.471422329783387]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2004/05","2005/06","2006/07","2007/08","2008/09","2009/10","2010/11","2011/12","2012/13","2013/14","2014/15","2015/16","2016/17","2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25","2025/26","2026/27"]
[null,null,null,null,null,null,"Summer maxima",null,null,null,null,null,null,null,null,null,61.443225860595703,65.046096801757813,64.723236083984375,72.381149291992188,82.13067626953125,91.857757568359375,75.243644714355469,69.651908874511719,{"$error":"#N/A"},79.623573303222656,64.168609619140625]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,60.600671485645016,64.283337504133144,63.716572163664424,64.073132491580793,67.013442583867942,64.70538130742716,66.407209408840146,67.753016760724066,65.483656356064174,64.979152798493161,68.238522126441396,69.389784660773543,71.509208844220836,73.296537614727995,75.331327222396226,76.427770086106349,77.314083833019026,79.244268050124177,81.081944635883005,82.844176805720409,85.139732960107352,88.201509901849519]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,67.099289142013134,71.40366943363702,70.725441802014331,70.881777419526685,74.119839175916681,71.290725871905963,73.523929158062145,75.175159612738724,72.283623824855781,71.602472301791195,76.281144592788266,77.907005525816288,80.313579077197872,83.326135612352758,85.443735239993458,86.119055491108085,88.724621778187526,91.639782722268947,93.612805441257379,95.957331696758402,99.29456139716909,102.65898812307113]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,76.334449082101287,81.300288564188889,81.069682675953217,81.668294863898893,85.104942830473234,82.240381058200995,84.054770141385617,85.98393437325916,82.401161185159452,82.300806545084228,87.549840603006984,90.865596413591433,94.068397641435368,98.400139303348382,100.18962574175183,100.545598315371,104.52475771782458,107.66883162738503,109.76506659691933,113.61443743781579,118.90197579353465,122.39177809423634]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026]
[null,null,null,null,null,null,"Winter maxima",null,null,null,null,null,null,null,null,null,74.17071533203125,60.486381530761719,61.269569396972656,63.728591918945313,60.165992736816406,62.972320556640625,63.131278991699219,62.378318786621094,58.941806793212891,59.76251220703125,57.386665344238281]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,57.636550818621181,59.725682101355133,60.396101592791496,60.393044271977139,58.564091515086666,62.808319233206262,57.747837148610927,59.783237417179166,56.176871327013231,55.241810553954842,55.134940933162383,55.474101804025352,56.106774283597154,56.446356076375686,56.500101863594452,56.673238099393984,56.826585124721369,56.582557718338258,56.284029435796143,56.251459057336312,56.300737248269911,56.255678775476042]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,59.481383524834634,61.783630641247846,62.353095355787119,62.583067519624649,60.473369931378997,64.921635845802555,59.552708398854797,61.780775096721349,57.88711146888182,57.009506331965774,57.312332640196317,57.89392134185929,58.336167875985929,58.898503833650082,58.843243382194139,59.06847537364763,59.299027599783827,58.900466299898468,58.628753032959693,58.676101378899276,58.743307416677709,58.851364558609575]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,62.46830483032614,64.762350858771185,65.750272075946654,66.19347503970377,63.592318834437862,68.160618884340579,62.862562382326217,65.726944811363651,61.37271405409939,60.421838884017703,60.783258934661774,61.317334816561264,62.35319262212488,62.403213654482407,62.411098072231972,62.643047205850415,62.95614299889759,62.637432711136597,62.184307406331179,62.317865220040147,62.578473503258905,62.375076554355623]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026]
[null,null,null,null,null,null,"Annual maxima",null,null,null,null,null,null,null,null,null,{"$f":"MAX(Q187,Q193)","v":74.17071533203125},65.046096801757813,64.723236083984375,72.381149291992188,82.13067626953125,91.857757568359375,75.243644714355469,69.651908874511719,{"$error":"#N/A"},79.623573303222656,{"$f":"MAX(AA187,AA193)","v":64.168609619140625}]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,61.204648428379272,64.763711980767368,64.358244959406989,64.485723049586355,67.052775225933814,65.825945318831302,66.407209408840146,67.79130689968764,65.527305220879796,64.995135850914522,68.238522126441396,69.389784660773543,71.509208844220836,73.296537614727995,75.331327222396226,76.427770086106349,77.314083833019026,79.244268050124177,81.081944635883005,82.844176805720409,85.139732960107352,88.201509901849519]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,67.099289142013134,71.417943536640138,70.79495268557875,70.888968870707117,74.119839175916681,71.458670150537586,73.523929158062145,75.175159612738724,72.283623824855781,71.602472301791195,76.281144592788266,77.907005525816288,80.313579077197872,83.326135612352758,85.443735239993458,86.119055491108085,88.724621778187526,91.639782722268947,93.612805441257379,95.957331696758402,99.29456139716909,102.65898812307113]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,76.334449082101287,81.300288564188889,81.069682675953217,81.668294863898893,85.104942830473234,82.240381058200995,84.054770141385617,85.98393437325916,82.401161185159452,82.300806545084228,87.549840603006984,90.865596413591433,94.068397641435368,98.400139303348382,100.18962574175183,100.545598315371,104.52475771782458,107.66883162738503,109.76506659691933,113.61443743781579,118.90197579353465,122.39177809423634]
[]
[null,null,null,null,null,null,"Original Pre Adjustment growth p.a. B4 cap"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026]
[null,null,null,null,null,null,"Average energy use"]
[null,null,null,null,null,null,"Forecast average energy use",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB182/AA182","v":1.0234669641084118},{"$f":"AC182/AB182","v":1.0149960831335516},1.0130236670053716,1.0099689921710857,1.0073276445174209,1.00643312539782,1.0037154165047288,1.0004935932315284,1.0022130869996626,1.004692082867281,1.0041797579244527,1.0031115715549539]
[null,null,null,null,null,null,"Low forecast",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB183/AA183","v":1.021369729143742},1.012256276929367,1.0114458508707131,1.0078377522921111,1.0018369388987618,0.9969853199406874,0.99339267607901871,0.99245773481599642,0.99575501720088877,0.99902883513060825,1.0000447878450323,1.0001978188892067]
[null,null,null,null,null,null,"High forecast",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.0251656781176657,1.0216046458878218,1.0275490174983632,1.0231994004327518,1.0155629596101006,1.012447973566897,1.0096010308478882,1.0067202331832314,1.0065745649802369,1.0069472430916255,1.0051917634337992,1.0027722635762775]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2004/05","2005/06","2006/07","2007/08","2008/09","2009/10","2010/11","2011/12","2012/13","2013/14","2014/15","2015/16","2016/17","2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25","2025/26","2026/27"]
[null,null,null,null,null,null,"Summer maxima"]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB188/AA188","v":1.0501602312060896},{"$f":"AC188/AB188","v":1.0168711528101229},1.0305437492537055,1.0249943860293682,1.0277610603977474,1.0145549388831709,1.0115967500545171,1.0249654929789236,1.0231900253605277,1.0217339652835302,1.0277093242144262,1.0359617869975795]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB189/AA189","v":1.0653423288413468},1.0213140605284223,1.0308903356654378,1.0375099275834687,1.0254133905536209,1.0079036836254618,1.0302553978584736,1.0328562791889873,1.0215301985707237,1.0250449310267944,1.0347782669797125,1.0338832930883761]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.063778646629026,1.0378727795247473,1.0352476773856829,1.0460488513732795,1.0181858120432818,1.003552988355668,1.0395756698366105,1.0300797053081741,1.0194692831514029,1.035069179660157,1.0465393173170696,1.0293502465153439]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026]
[null,null,null,null,null,null,"Winter maxima"]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB194/AA194","v":0.99806542146752997},{"$f":"AC194/AB194","v":1.0061514688348741},1.0114048260178572,1.0060524205341423,1.0009521568964708,1.0030643526310363,1.0027058101931363,0.99570575275907347,0.99472402283353545,0.99942132113165449,1.00087603400444,0.99919968236658829]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB195/AA195","v":1.0053118563501882},1.0101477059974884,1.0076389113723219,1.0096395765806832,0.99906176816287184,1.0038276610619605,1.0039031348731755,0.99327878860720453,0.99538690805000907,1.0008075959915601,1.0011453732643969,1.0018394800477508]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.0059816128955927,1.0087865621432637,1.0168933925237051,1.0008022208687961,1.0001263463416039,1.0037164725631007,1.0049980932763107,0.99493758237751995,0.99276590234955697,1.002147773598832,1.0041819192987207,0.996749729779]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026]
[null,null,null,null,null,null,"Annual maxima"]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB200/AA200","v":1.0499019847110795},{"$f":"AC200/AB200","v":1.0168711528101229},1.0305437492537055,1.0249943860293682,1.0277610603977474,1.0145549388831709,1.0115967500545171,1.0249654929789236,1.0231900253605277,1.0217339652835302,1.0277093242144262,1.0359617869975795]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB201/AA201","v":1.0653423288413468},1.0213140605284223,1.0308903356654378,1.0375099275834687,1.0254133905536209,1.0079036836254618,1.0302553978584736,1.0328562791889873,1.0215301985707237,1.0250449310267944,1.0347782669797125,1.0338832930883761]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.063778646629026,1.0378727795247473,1.0352476773856829,1.0460488513732795,1.0181858120432818,1.003552988355668,1.0395756698366105,1.0300797053081741,1.0194692831514029,1.035069179660157,1.0465393173170696,1.0293502465153439]
[]
[null,null,null,null,null,null,"Original Pre Adjustment 90% & 10% ration to 50% PoE B4 cap"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026]
[null,null,null,null,null,null,"Average energy use"]
[null,null,null,null,null,null,"Forecast average energy use"]
[null,null,null,null,null,null,"Low forecast",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB183/AB182","v":0.99795085231060998},{"$f":"AC183/AC182","v":0.9952570567560588},0.99370691267411004,0.99160998908861331,0.98620495670591168,0.97694704146376932,0.96689960117056906,0.95913356613585699,0.95295309254516003,0.94758148711844081,0.94367957506920153,0.94093845538178045]
[null,null,null,null,null,null,"High forecast",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB184/AB182","v":1.0016597643781633},{"$f":"AC184/AC182","v":1.0081814953693651},1.0226374158554861,1.0360337781401723,1.0445037776046773,1.0507461512664504,1.0569075457386496,1.0634852817622225,1.0681134069575904,1.0705109244771727,1.0715897780836481,1.0712273069768616]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2004/05","2005/06","2006/07","2007/08","2008/09","2009/10","2010/11","2011/12","2012/13","2013/14","2014/15","2015/16","2016/17","2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25","2025/26","2026/27"]
[null,null,null,null,null,null,"Summer maxima"]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB188/AB189","v":0.89456604893278924},{"$f":"AC188/AC189","v":0.89067451883745719},0.89037507313035791,0.8796344277348449,0.88164833865006476,0.88746642250387464,0.87139378318574334,0.86473653358922031,0.86614159519834533,0.8633438981767666,0.85744608528513733,0.85916987410893353]
[null,null,null,null,null,null,"Forecast - 50% PoE"]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB190/AB189","v":1.1477258380216293},{"$f":"AC190/AC189","v":1.166334090244054},1.1712639222691879,1.1809036694215898,1.1725801249247856,1.1675185908855268,1.1780806232021768,1.1749136502614268,1.1725432869950425,1.1840099701485747,1.1974671534923016,1.1922168758132397]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026]
[null,null,null,null,null,null,"Winter maxima"]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB194/AB195","v":0.96200832165210448},{"$f":"AC194/AC195","v":0.95820252831821351},0.96178368114394941,0.95836655266829673,0.96017993937926416,0.95944982058361639,0.95830551401703812,0.96064702493596033,0.96000727499959959,0.95867751495782072,0.95841960087330169,0.95589421243498085]
[null,null,null,null,null,null,"Forecast - 50% PoE"]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB196/AB195","v":1.0605615952897214},{"$f":"AC196/AC195","v":1.0591325202258624},1.0688599353094044,1.0595042249414492,1.0606332092686357,1.0605157287299398,1.0616724345599067,1.0634454469716919,1.0606452327473628,1.0620655387041529,1.0652868599886216,1.0598747713357914]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026]
[null,null,null,null,null,null,"Annual maxima"]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB200/AB201","v":0.89456604893278924},{"$f":"AC200/AC201","v":0.89067451883745719},0.89037507313035791,0.8796344277348449,0.88164833865006476,0.88746642250387464,0.87139378318574334,0.86473653358922031,0.86614159519834533,0.8633438981767666,0.85744608528513733,0.85916987410893353]
[null,null,null,null,null,null,"Forecast - 50% PoE"]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB202/AB201","v":1.1477258380216293},{"$f":"AC202/AC201","v":1.166334090244054},1.1712639222691879,1.1809036694215898,1.1725801249247856,1.1675185908855268,1.1780806232021768,1.1749136502614268,1.1725432869950425,1.1840099701485747,1.1974671534923016,1.1922168758132397]

{"sheet":"TCP","index":35,"n_rows":227,"n_cols":39,"rows_kept":227,"cut":false,"hidden":false,"merged":[]}
["Terminal station:",null,"Total Citipower",null,null,null,"AVERAGE DEMAND",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MAXIMUM DEMAND"]
[null,"Which terminal station?"]
[null,null,"RCTS 22kV",28]
[null,null,"RCTS 66kV"]
[null,null,"WETS 66kV"]
[null,null,"KGTS 22kV"]
[null,null,"KGTS 66kV"]
[null,null,"HOTS 66kV"]
[null,null,"BETS 22kV"]
[null,null,"BETS 66kV"]
[null,null,"SHTS/GNTS"]
[null,null,"HYTS/TGTS/APD"]
[null,null,"BATS/ELTS"]
[null,null,"MLTS/GTS/PTH"]
[null,null,"ATS West"]
[null,null,"ATS-BLTS"]
[null,null,"BLTS 22kV"]
[null,null,"KTS East"]
[null,null,"KTS West"]
[null,null,"WMTS 66kV"]
[null,null,"WMTS 22kV"]
[null,null,"BTS 22kV"]
[null,null,"FBTS 66kV"]
[null,null,"RTS 66kV Bus 1&2"]
[null,null,"RTS 66kV Bus 3&4"]
[null,null,"RTS 22kV"]
[null,null,"SVTS 66kV"]
[null,null,"TSTS 66kV"]
[null,null,"Total Powercor"]
[null,null,"Total Citipower"]
[]
[]
["Scenarios"]
[null,"Population","Low",2]
[null,null,"Medium"]
[null,null,"High"]
[]
[null,"Electricity Prices","Low",2]
[null,null,"Medium"]
[null,null,"High"]
[]
[null,"Income","Low",2]
[null,null,"Medium",null,null,null,"SUMMER MAXIMUM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WINTER MAXIMUM"]
[null,null,"High"]
[]
["Technology adjustments"]
[null,"Adjust for solar?","Include",1]
[null,null,"Exclude"]
[]
[]
[null,"Adjust for efficiency?","Include",2]
[null,null,"Exclude"]
[]
[]
[null,"Adjust for battery storage?","Include",2]
[null,null,"Exclude"]
[]
[]
[null,"Adjust for EV?","Include",2]
[null,null,"Exclude"]
[]
[]
[null,"Adjust for microgeneration?","Include",2]
[null,null,"Exclude"]
[]
[null,null,null,null,null,null,"Number of simulations",null,null,null,null,null,null,null,null,null,1000]
["Parameter selection"]
[null,"Model elasticities","Terminal station estimate",2,null,null,null,null,null,null,null,null,null,null,null,null,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026]
[null,null,"AEMO income elasticity",null,null,null,"Average energy use",null,null,null,null,null,null,null,null,null,663.72443644205725,684.73006439208984,705.80083084106445,707.05006790161133,711.86797968546546,710.19298680623376,711.75523249308264,704.08881632486975,694.75237147013343,694.58565775553382,682.5808995564779]
[null,null,null,null,null,null,"Forecast average energy use",null,null,null,null,null,null,null,null,null,null,662.65343867007039,700.56788059473104,715.52365329397173,719.40284099595954,719.40284099595954,708.42576286237136,704.39896640319546,695.67534098531507,682.76004566183065,701.91948868390818,725.80022861033297,743.65591134153044,759.34982432457639,771.61894576775512,783.93766745459061,795.14933457653615,798.47695232708884,801.73809030008806,813.6864451080113,823.41845879762457,831.39387225161408,840.01279355401073]
[null,null,null,null,null,null,"Low forecast",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA70","v":701.91948868390818},722.24692298789944,738.17932692295506,753.03390221316761,759.964640542908,761.31034274471119,758.79740860928177,753.27324859569728,751.78524090726978,756.98512806343433,761.80043838088579,766.68519768628937,772.10267285549673]
[null,null,null,null,null,null,"High forecast",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA71","v":701.91948868390818},727.47379632799539,762.60920463208038,799.5543892450977,817.90229148575372,836.55104307039676,853.18688225385438,864.71436421112901,875.03187101229184,889.26075279207873,901.3810498693723,910.22533346175715,918.39759331432208]
["Average demand model used"]
[null,"Long run model only",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2004/05","2005/06","2006/07","2007/08","2008/09","2009/10","2010/11","2011/12","2012/13","2013/14","2014/15","2015/16","2016/17","2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25","2025/26","2026/27"]
[null,null,null,null,null,null,"Summer maxima",null,null,null,null,null,null,null,null,null,1249.893310546875,1306.361572265625,1338.267578125,1404.869873046875,1455.4521484375,1362.26416015625,1434.568115234375,1304.743896484375,1431.3038330078125,1442.0712890625,1251.7568359375]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,1149.6826130767513,1233.9344279839586,1249.6321739220377,1266.6615400669477,1255.6424464666154,1219.609748094598,1233.3484313786198,1190.5562126082057,1199.4534304159133,1238.8547054104122,{"$f":"$B142*SUM(WMTS22!AB76,WMTS66!AB76,'BTS22'!AB76,FBTS66!AB76,'RTS22'!AB76,RTS66_1_2!AB76,RTS66_3_4!AB76,SVTS!AB76,TSTS!AB76)","v":1266.7986709339614},{"$f":"$B142*SUM(WMTS22!AC76,WMTS66!AC76,'BTS22'!AC76,FBTS66!AC76,'RTS22'!AC76,RTS66_1_2!AC76,RTS66_3_4!AC76,SVTS!AC76,TSTS!AC76)","v":1296.6371982841258},{"$f":"$B142*SUM(WMTS22!AD76,WMTS66!AD76,'BTS22'!AD76,FBTS66!AD76,'RTS22'!AD76,RTS66_1_2!AD76,RTS66_3_4!AD76,SVTS!AD76,TSTS!AD76)","v":1326.7282290806643},{"$f":"$B142*SUM(WMTS22!AE76,WMTS66!AE76,'BTS22'!AE76,FBTS66!AE76,'RTS22'!AE76,RTS66_1_2!AE76,RTS66_3_4!AE76,SVTS!AE76,TSTS!AE76)","v":1354.7860533856319},{"$f":"$B142*SUM(WMTS22!AF76,WMTS66!AF76,'BTS22'!AF76,FBTS66!AF76,'RTS22'!AF76,RTS66_1_2!AF76,RTS66_3_4!AF76,SVTS!AF76,TSTS!AF76)","v":1389.7619353615487},{"$f":"$B142*SUM(WMTS22!AG76,WMTS66!AG76,'BTS22'!AG76,FBTS66!AG76,'RTS22'!AG76,RTS66_1_2!AG76,RTS66_3_4!AG76,SVTS!AG76,TSTS!AG76)","v":1415.3273173539733},{"$f":"$B142*SUM(WMTS22!AH76,WMTS66!AH76,'BTS22'!AH76,FBTS66!AH76,'RTS22'!AH76,RTS66_1_2!AH76,RTS66_3_4!AH76,SVTS!AH76,TSTS!AH76)","v":1427.8683160496519},{"$f":"$B142*SUM(WMTS22!AI76,WMTS66!AI76,'BTS22'!AI76,FBTS66!AI76,'RTS22'!AI76,RTS66_1_2!AI76,RTS66_3_4!AI76,SVTS!AI76,TSTS!AI76)","v":1453.5119084976443},{"$f":"$B142*SUM(WMTS22!AJ76,WMTS66!AJ76,'BTS22'!AJ76,FBTS66!AJ76,'RTS22'!AJ76,RTS66_1_2!AJ76,RTS66_3_4!AJ76,SVTS!AJ76,TSTS!AJ76)","v":1487.0375437086118},{"$f":"$B142*SUM(WMTS22!AK76,WMTS66!AK76,'BTS22'!AK76,FBTS66!AK76,'RTS22'!AK76,RTS66_1_2!AK76,RTS66_3_4!AK76,SVTS!AK76,TSTS!AK76)","v":1507.8285121952433},{"$f":"$B142*SUM(WMTS22!AL76,WMTS66!AL76,'BTS22'!AL76,FBTS66!AL76,'RTS22'!AL76,RTS66_1_2!AL76,RTS66_3_4!AL76,SVTS!AL76,TSTS!AL76)","v":1543.841543549114},{"$f":"$B142*SUM(WMTS22!AM76,WMTS66!AM76,'BTS22'!AM76,FBTS66!AM76,'RTS22'!AM76,RTS66_1_2!AM76,RTS66_3_4!AM76,SVTS!AM76,TSTS!AM76)","v":1572.3354936517756}]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,1199.0497933560105,1294.2294567650113,1308.3352818895398,1333.5548922867858,1320.7952327226576,1273.9325669838615,1296.1046697340566,1248.8003429463251,1263.6834470597362,1301.1881130396787,{"$f":"$B143*SUM(WMTS22!AB77,WMTS66!AB77,'BTS22'!AB77,FBTS66!AB77,'RTS22'!AB77,RTS66_1_2!AB77,RTS66_3_4!AB77,SVTS!AB77,TSTS!AB77)","v":1331.6958428235866},{"$f":"$B143*SUM(WMTS22!AC77,WMTS66!AC77,'BTS22'!AC77,FBTS66!AC77,'RTS22'!AC77,RTS66_1_2!AC77,RTS66_3_4!AC77,SVTS!AC77,TSTS!AC77)","v":1362.9426547415881},{"$f":"$B143*SUM(WMTS22!AD77,WMTS66!AD77,'BTS22'!AD77,FBTS66!AD77,'RTS22'!AD77,RTS66_1_2!AD77,RTS66_3_4!AD77,SVTS!AD77,TSTS!AD77)","v":1394.6443586166424},{"$f":"$B143*SUM(WMTS22!AE77,WMTS66!AE77,'BTS22'!AE77,FBTS66!AE77,'RTS22'!AE77,RTS66_1_2!AE77,RTS66_3_4!AE77,SVTS!AE77,TSTS!AE77)","v":1430.023016561189},{"$f":"$B143*SUM(WMTS22!AF77,WMTS66!AF77,'BTS22'!AF77,FBTS66!AF77,'RTS22'!AF77,RTS66_1_2!AF77,RTS66_3_4!AF77,SVTS!AF77,TSTS!AF77)","v":1464.2884978892673},{"$f":"$B143*SUM(WMTS22!AG77,WMTS66!AG77,'BTS22'!AG77,FBTS66!AG77,'RTS22'!AG77,RTS66_1_2!AG77,RTS66_3_4!AG77,SVTS!AG77,TSTS!AG77)","v":1491.1023656962041},{"$f":"$B143*SUM(WMTS22!AH77,WMTS66!AH77,'BTS22'!AH77,FBTS66!AH77,'RTS22'!AH77,RTS66_1_2!AH77,RTS66_3_4!AH77,SVTS!AH77,TSTS!AH77)","v":1510.4444420574341},{"$f":"$B143*SUM(WMTS22!AI77,WMTS66!AI77,'BTS22'!AI77,FBTS66!AI77,'RTS22'!AI77,RTS66_1_2!AI77,RTS66_3_4!AI77,SVTS!AI77,TSTS!AI77)","v":1541.9665798680426},{"$f":"$B143*SUM(WMTS22!AJ77,WMTS66!AJ77,'BTS22'!AJ77,FBTS66!AJ77,'RTS22'!AJ77,RTS66_1_2!AJ77,RTS66_3_4!AJ77,SVTS!AJ77,TSTS!AJ77)","v":1580.0146198717589},{"$f":"$B143*SUM(WMTS22!AK77,WMTS66!AK77,'BTS22'!AK77,FBTS66!AK77,'RTS22'!AK77,RTS66_1_2!AK77,RTS66_3_4!AK77,SVTS!AK77,TSTS!AK77)","v":1609.0824273817113},{"$f":"$B143*SUM(WMTS22!AL77,WMTS66!AL77,'BTS22'!AL77,FBTS66!AL77,'RTS22'!AL77,RTS66_1_2!AL77,RTS66_3_4!AL77,SVTS!AL77,TSTS!AL77)","v":1650.3186877377068},{"$f":"$B143*SUM(WMTS22!AM77,WMTS66!AM77,'BTS22'!AM77,FBTS66!AM77,'RTS22'!AM77,RTS66_1_2!AM77,RTS66_3_4!AM77,SVTS!AM77,TSTS!AM77)","v":1681.4113583333956}]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,1275.8649183735949,1382.3130664277157,1395.0589730464139,1417.1246122855641,1403.1183449023281,1351.3500580764412,1381.1000851477752,1335.0462229719856,1358.5903889173437,1396.5368776872481,{"$f":"$B144*SUM(WMTS22!AB78,WMTS66!AB78,'BTS22'!AB78,FBTS66!AB78,'RTS22'!AB78,RTS66_1_2!AB78,RTS66_3_4!AB78,SVTS!AB78,TSTS!AB78)","v":1434.6549781179187},{"$f":"$B144*SUM(WMTS22!AC78,WMTS66!AC78,'BTS22'!AC78,FBTS66!AC78,'RTS22'!AC78,RTS66_1_2!AC78,RTS66_3_4!AC78,SVTS!AC78,TSTS!AC78)","v":1470.129977146295},{"$f":"$B144*SUM(WMTS22!AD78,WMTS66!AD78,'BTS22'!AD78,FBTS66!AD78,'RTS22'!AD78,RTS66_1_2!AD78,RTS66_3_4!AD78,SVTS!AD78,TSTS!AD78)","v":1507.7776225060322},{"$f":"$B144*SUM(WMTS22!AE78,WMTS66!AE78,'BTS22'!AE78,FBTS66!AE78,'RTS22'!AE78,RTS66_1_2!AE78,RTS66_3_4!AE78,SVTS!AE78,TSTS!AE78)","v":1550.1214809518381},{"$f":"$B144*SUM(WMTS22!AF78,WMTS66!AF78,'BTS22'!AF78,FBTS66!AF78,'RTS22'!AF78,RTS66_1_2!AF78,RTS66_3_4!AF78,SVTS!AF78,TSTS!AF78)","v":1589.7666122736227},{"$f":"$B144*SUM(WMTS22!AG78,WMTS66!AG78,'BTS22'!AG78,FBTS66!AG78,'RTS22'!AG78,RTS66_1_2!AG78,RTS66_3_4!AG78,SVTS!AG78,TSTS!AG78)","v":1619.043908217169},{"$f":"$B144*SUM(WMTS22!AH78,WMTS66!AH78,'BTS22'!AH78,FBTS66!AH78,'RTS22'!AH78,RTS66_1_2!AH78,RTS66_3_4!AH78,SVTS!AH78,TSTS!AH78)","v":1645.6269380831466},{"$f":"$B144*SUM(WMTS22!AI78,WMTS66!AI78,'BTS22'!AI78,FBTS66!AI78,'RTS22'!AI78,RTS66_1_2!AI78,RTS66_3_4!AI78,SVTS!AI78,TSTS!AI78)","v":1683.7410219598123},{"$f":"$B144*SUM(WMTS22!AJ78,WMTS66!AJ78,'BTS22'!AJ78,FBTS66!AJ78,'RTS22'!AJ78,RTS66_1_2!AJ78,RTS66_3_4!AJ78,SVTS!AJ78,TSTS!AJ78)","v":1742.7002600447704},{"$f":"$B144*SUM(WMTS22!AK78,WMTS66!AK78,'BTS22'!AK78,FBTS66!AK78,'RTS22'!AK78,RTS66_1_2!AK78,RTS66_3_4!AK78,SVTS!AK78,TSTS!AK78)","v":1780.4537971153211},{"$f":"$B144*SUM(WMTS22!AL78,WMTS66!AL78,'BTS22'!AL78,FBTS66!AL78,'RTS22'!AL78,RTS66_1_2!AL78,RTS66_3_4!AL78,SVTS!AL78,TSTS!AL78)","v":1829.6532426995184},{"$f":"$B144*SUM(WMTS22!AM78,WMTS66!AM78,'BTS22'!AM78,FBTS66!AM78,'RTS22'!AM78,RTS66_1_2!AM78,RTS66_3_4!AM78,SVTS!AM78,TSTS!AM78)","v":1887.6498025843825}]
["Climatic adjustments"]
[null,"Temperature","Stable",2,null,null,null,null,null,null,null,null,null,null,null,null,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026]
[null,null,"CSIRO trends",null,null,null,"Winter maxima",null,null,null,null,null,null,null,null,null,977.5113525390625,1006.9512939453125,1030.699951171875,1102.050537109375,1045.2275390625,1049.3717041015625,1058.2567138671875,1047.525390625,1039.8662109375,1055.93994140625,1026.067626953125]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,978.41954896337961,1022.4471682217347,1074.3067540281129,1092.1224602164243,1050.5054327097655,1054.7935311339468,1029.5672753700494,1046.5682114341823,991.86101353168226,1029.0902674960325,{"$f":"$B148*SUM(WMTS22!AB82,WMTS66!AB82,'BTS22'!AB82,FBTS66!AB82,'RTS22'!AB82,RTS66_1_2!AB82,RTS66_3_4!AB82,SVTS!AB82,TSTS!AB82)","v":1046.4662053269403},{"$f":"$B148*SUM(WMTS22!AC82,WMTS66!AC82,'BTS22'!AC82,FBTS66!AC82,'RTS22'!AC82,RTS66_1_2!AC82,RTS66_3_4!AC82,SVTS!AC82,TSTS!AC82)","v":1067.0364913679593},{"$f":"$B148*SUM(WMTS22!AD82,WMTS66!AD82,'BTS22'!AD82,FBTS66!AD82,'RTS22'!AD82,RTS66_1_2!AD82,RTS66_3_4!AD82,SVTS!AD82,TSTS!AD82)","v":1092.7472418331536},{"$f":"$B148*SUM(WMTS22!AE82,WMTS66!AE82,'BTS22'!AE82,FBTS66!AE82,'RTS22'!AE82,RTS66_1_2!AE82,RTS66_3_4!AE82,SVTS!AE82,TSTS!AE82)","v":1113.014052934338},{"$f":"$B148*SUM(WMTS22!AF82,WMTS66!AF82,'BTS22'!AF82,FBTS66!AF82,'RTS22'!AF82,RTS66_1_2!AF82,RTS66_3_4!AF82,SVTS!AF82,TSTS!AF82)","v":1129.1471864218843},{"$f":"$B148*SUM(WMTS22!AG82,WMTS66!AG82,'BTS22'!AG82,FBTS66!AG82,'RTS22'!AG82,RTS66_1_2!AG82,RTS66_3_4!AG82,SVTS!AG82,TSTS!AG82)","v":1149.0311261260874},{"$f":"$B148*SUM(WMTS22!AH82,WMTS66!AH82,'BTS22'!AH82,FBTS66!AH82,'RTS22'!AH82,RTS66_1_2!AH82,RTS66_3_4!AH82,SVTS!AH82,TSTS!AH82)","v":1166.0258035769502},{"$f":"$B148*SUM(WMTS22!AI82,WMTS66!AI82,'BTS22'!AI82,FBTS66!AI82,'RTS22'!AI82,RTS66_1_2!AI82,RTS66_3_4!AI82,SVTS!AI82,TSTS!AI82)","v":1170.4816983137721},{"$f":"$B148*SUM(WMTS22!AJ82,WMTS66!AJ82,'BTS22'!AJ82,FBTS66!AJ82,'RTS22'!AJ82,RTS66_1_2!AJ82,RTS66_3_4!AJ82,SVTS!AJ82,TSTS!AJ82)","v":1182.0585656514666},{"$f":"$B148*SUM(WMTS22!AK82,WMTS66!AK82,'BTS22'!AK82,FBTS66!AK82,'RTS22'!AK82,RTS66_1_2!AK82,RTS66_3_4!AK82,SVTS!AK82,TSTS!AK82)","v":1199.6615120264246},{"$f":"$B148*SUM(WMTS22!AL82,WMTS66!AL82,'BTS22'!AL82,FBTS66!AL82,'RTS22'!AL82,RTS66_1_2!AL82,RTS66_3_4!AL82,SVTS!AL82,TSTS!AL82)","v":1214.1948791758514},{"$f":"$B148*SUM(WMTS22!AM82,WMTS66!AM82,'BTS22'!AM82,FBTS66!AM82,'RTS22'!AM82,RTS66_1_2!AM82,RTS66_3_4!AM82,SVTS!AM82,TSTS!AM82)","v":1230.823709005143}]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,996.87651323730017,1041.1289276920709,1094.6766332527982,1112.9959502846614,1071.07211427176,1075.2571616459643,1047.8181055589114,1066.569165371144,1008.5539695884834,1049.0216034864457,{"$f":"$B149*SUM(WMTS22!AB83,WMTS66!AB83,'BTS22'!AB83,FBTS66!AB83,'RTS22'!AB83,RTS66_1_2!AB83,RTS66_3_4!AB83,SVTS!AB83,TSTS!AB83)","v":1068.3071118568807},{"$f":"$B149*SUM(WMTS22!AC83,WMTS66!AC83,'BTS22'!AC83,FBTS66!AC83,'RTS22'!AC83,RTS66_1_2!AC83,RTS66_3_4!AC83,SVTS!AC83,TSTS!AC83)","v":1090.0415387314204},{"$f":"$B149*SUM(WMTS22!AD83,WMTS66!AD83,'BTS22'!AD83,FBTS66!AD83,'RTS22'!AD83,RTS66_1_2!AD83,RTS66_3_4!AD83,SVTS!AD83,TSTS!AD83)","v":1116.199143381396},{"$f":"$B149*SUM(WMTS22!AE83,WMTS66!AE83,'BTS22'!AE83,FBTS66!AE83,'RTS22'!AE83,RTS66_1_2!AE83,RTS66_3_4!AE83,SVTS!AE83,TSTS!AE83)","v":1135.7069162718119},{"$f":"$B149*SUM(WMTS22!AF83,WMTS66!AF83,'BTS22'!AF83,FBTS66!AF83,'RTS22'!AF83,RTS66_1_2!AF83,RTS66_3_4!AF83,SVTS!AF83,TSTS!AF83)","v":1153.4840579011779},{"$f":"$B149*SUM(WMTS22!AG83,WMTS66!AG83,'BTS22'!AG83,FBTS66!AG83,'RTS22'!AG83,RTS66_1_2!AG83,RTS66_3_4!AG83,SVTS!AG83,TSTS!AG83)","v":1173.5572765913641},{"$f":"$B149*SUM(WMTS22!AH83,WMTS66!AH83,'BTS22'!AH83,FBTS66!AH83,'RTS22'!AH83,RTS66_1_2!AH83,RTS66_3_4!AH83,SVTS!AH83,TSTS!AH83)","v":1190.9852231132488},{"$f":"$B149*SUM(WMTS22!AI83,WMTS66!AI83,'BTS22'!AI83,FBTS66!AI83,'RTS22'!AI83,RTS66_1_2!AI83,RTS66_3_4!AI83,SVTS!AI83,TSTS!AI83)","v":1194.6643242309508},{"$f":"$B149*SUM(WMTS22!AJ83,WMTS66!AJ83,'BTS22'!AJ83,FBTS66!AJ83,'RTS22'!AJ83,RTS66_1_2!AJ83,RTS66_3_4!AJ83,SVTS!AJ83,TSTS!AJ83)","v":1207.7182808820874},{"$f":"$B149*SUM(WMTS22!AK83,WMTS66!AK83,'BTS22'!AK83,FBTS66!AK83,'RTS22'!AK83,RTS66_1_2!AK83,RTS66_3_4!AK83,SVTS!AK83,TSTS!AK83)","v":1224.8118647057747},{"$f":"$B149*SUM(WMTS22!AL83,WMTS66!AL83,'BTS22'!AL83,FBTS66!AL83,'RTS22'!AL83,RTS66_1_2!AL83,RTS66_3_4!AL83,SVTS!AL83,TSTS!AL83)","v":1240.2933596552707},{"$f":"$B149*SUM(WMTS22!AM83,WMTS66!AM83,'BTS22'!AM83,FBTS66!AM83,'RTS22'!AM83,RTS66_1_2!AM83,RTS66_3_4!AM83,SVTS!AM83,TSTS!AM83)","v":1257.7218193372444}]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,1025.4123948363724,1068.7781729416588,1121.7395047558459,1142.5590998977639,1099.1615396846494,1103.1002473064814,1075.4155598276677,1093.1417676518047,1036.8004554000299,1077.8927469952025,{"$f":"$B150*SUM(WMTS22!AB84,WMTS66!AB84,'BTS22'!AB84,FBTS66!AB84,'RTS22'!AB84,RTS66_1_2!AB84,RTS66_3_4!AB84,SVTS!AB84,TSTS!AB84)","v":1100.1922050091532},{"$f":"$B150*SUM(WMTS22!AC84,WMTS66!AC84,'BTS22'!AC84,FBTS66!AC84,'RTS22'!AC84,RTS66_1_2!AC84,RTS66_3_4!AC84,SVTS!AC84,TSTS!AC84)","v":1121.512274559075},{"$f":"$B150*SUM(WMTS22!AD84,WMTS66!AD84,'BTS22'!AD84,FBTS66!AD84,'RTS22'!AD84,RTS66_1_2!AD84,RTS66_3_4!AD84,SVTS!AD84,TSTS!AD84)","v":1146.0898142611991},{"$f":"$B150*SUM(WMTS22!AE84,WMTS66!AE84,'BTS22'!AE84,FBTS66!AE84,'RTS22'!AE84,RTS66_1_2!AE84,RTS66_3_4!AE84,SVTS!AE84,TSTS!AE84)","v":1167.8394044234378},{"$f":"$B150*SUM(WMTS22!AF84,WMTS66!AF84,'BTS22'!AF84,FBTS66!AF84,'RTS22'!AF84,RTS66_1_2!AF84,RTS66_3_4!AF84,SVTS!AF84,TSTS!AF84)","v":1185.0026496825099},{"$f":"$B150*SUM(WMTS22!AG84,WMTS66!AG84,'BTS22'!AG84,FBTS66!AG84,'RTS22'!AG84,RTS66_1_2!AG84,RTS66_3_4!AG84,SVTS!AG84,TSTS!AG84)","v":1206.5154312349348},{"$f":"$B150*SUM(WMTS22!AH84,WMTS66!AH84,'BTS22'!AH84,FBTS66!AH84,'RTS22'!AH84,RTS66_1_2!AH84,RTS66_3_4!AH84,SVTS!AH84,TSTS!AH84)","v":1225.7724596711798},{"$f":"$B150*SUM(WMTS22!AI84,WMTS66!AI84,'BTS22'!AI84,FBTS66!AI84,'RTS22'!AI84,RTS66_1_2!AI84,RTS66_3_4!AI84,SVTS!AI84,TSTS!AI84)","v":1228.1190087437742},{"$f":"$B150*SUM(WMTS22!AJ84,WMTS66!AJ84,'BTS22'!AJ84,FBTS66!AJ84,'RTS22'!AJ84,RTS66_1_2!AJ84,RTS66_3_4!AJ84,SVTS!AJ84,TSTS!AJ84)","v":1241.3732265241974},{"$f":"$B150*SUM(WMTS22!AK84,WMTS66!AK84,'BTS22'!AK84,FBTS66!AK84,'RTS22'!AK84,RTS66_1_2!AK84,RTS66_3_4!AK84,SVTS!AK84,TSTS!AK84)","v":1256.2784780429849},{"$f":"$B150*SUM(WMTS22!AL84,WMTS66!AL84,'BTS22'!AL84,FBTS66!AL84,'RTS22'!AL84,RTS66_1_2!AL84,RTS66_3_4!AL84,SVTS!AL84,TSTS!AL84)","v":1274.9662386056104},{"$f":"$B150*SUM(WMTS22!AM84,WMTS66!AM84,'BTS22'!AM84,FBTS66!AM84,'RTS22'!AM84,RTS66_1_2!AM84,RTS66_3_4!AM84,SVTS!AM84,TSTS!AM84)","v":1290.406763917571}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026]
[null,null,null,null,null,null,"Annual maxima",null,null,null,null,null,null,null,null,null,{"$f":"MAX(Q75,Q81)","v":1249.893310546875},1306.361572265625,1338.267578125,1404.869873046875,{"$f":"MAX(U75,U81)","v":1455.4521484375},1362.26416015625,1434.568115234375,1304.743896484375,1431.3038330078125,1442.0712890625,{"$f":"MAX(AA75,AA81)","v":1251.7568359375}]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,1149.6826130767513,1233.9344279839586,1249.6321739220377,1266.6615400669477,1255.6424464666154,1219.609748094598,1233.3484313786198,1190.5562126082057,1199.4534304159133,1238.8547054104122,{"$f":"$B154*SUM(WMTS22!AB88,WMTS66!AB88,'BTS22'!AB88,FBTS66!AB88,'RTS22'!AB88,RTS66_1_2!AB88,RTS66_3_4!AB88,SVTS!AB88,TSTS!AB88)","v":1265.6636156709976},{"$f":"$B154*SUM(WMTS22!AC88,WMTS66!AC88,'BTS22'!AC88,FBTS66!AC88,'RTS22'!AC88,RTS66_1_2!AC88,RTS66_3_4!AC88,SVTS!AC88,TSTS!AC88)","v":1295.4111513124481},{"$f":"$B154*SUM(WMTS22!AD88,WMTS66!AD88,'BTS22'!AD88,FBTS66!AD88,'RTS22'!AD88,RTS66_1_2!AD88,RTS66_3_4!AD88,SVTS!AD88,TSTS!AD88)","v":1325.1718240537077},{"$f":"$B154*SUM(WMTS22!AE88,WMTS66!AE88,'BTS22'!AE88,FBTS66!AE88,'RTS22'!AE88,RTS66_1_2!AE88,RTS66_3_4!AE88,SVTS!AE88,TSTS!AE88)","v":1352.9370328334817},{"$f":"$B154*SUM(WMTS22!AF88,WMTS66!AF88,'BTS22'!AF88,FBTS66!AF88,'RTS22'!AF88,RTS66_1_2!AF88,RTS66_3_4!AF88,SVTS!AF88,TSTS!AF88)","v":1387.397293925218},{"$f":"$B154*SUM(WMTS22!AG88,WMTS66!AG88,'BTS22'!AG88,FBTS66!AG88,'RTS22'!AG88,RTS66_1_2!AG88,RTS66_3_4!AG88,SVTS!AG88,TSTS!AG88)","v":1412.5681658194658},{"$f":"$B154*SUM(WMTS22!AH88,WMTS66!AH88,'BTS22'!AH88,FBTS66!AH88,'RTS22'!AH88,RTS66_1_2!AH88,RTS66_3_4!AH88,SVTS!AH88,TSTS!AH88)","v":1425.1449396279677},{"$f":"$B154*SUM(WMTS22!AI88,WMTS66!AI88,'BTS22'!AI88,FBTS66!AI88,'RTS22'!AI88,RTS66_1_2!AI88,RTS66_3_4!AI88,SVTS!AI88,TSTS!AI88)","v":1450.6046493947274},{"$f":"$B154*SUM(WMTS22!AJ88,WMTS66!AJ88,'BTS22'!AJ88,FBTS66!AJ88,'RTS22'!AJ88,RTS66_1_2!AJ88,RTS66_3_4!AJ88,SVTS!AJ88,TSTS!AJ88)","v":1483.8171713809916},{"$f":"$B154*SUM(WMTS22!AK88,WMTS66!AK88,'BTS22'!AK88,FBTS66!AK88,'RTS22'!AK88,RTS66_1_2!AK88,RTS66_3_4!AK88,SVTS!AK88,TSTS!AK88)","v":1504.2060692129296},{"$f":"$B154*SUM(WMTS22!AL88,WMTS66!AL88,'BTS22'!AL88,FBTS66!AL88,'RTS22'!AL88,RTS66_1_2!AL88,RTS66_3_4!AL88,SVTS!AL88,TSTS!AL88)","v":1540.3304960654229},{"$f":"$B154*SUM(WMTS22!AM88,WMTS66!AM88,'BTS22'!AM88,FBTS66!AM88,'RTS22'!AM88,RTS66_1_2!AM88,RTS66_3_4!AM88,SVTS!AM88,TSTS!AM88)","v":1568.6505639607485}]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,1199.0497933560105,1294.2294567650113,1308.3352818895398,1333.5548922867858,1320.7952327226576,1273.9325669838615,1296.1046697340566,1248.8003429463251,1263.6834470597362,1301.1881130396787,{"$f":"$B155*SUM(WMTS22!AB89,WMTS66!AB89,'BTS22'!AB89,FBTS66!AB89,'RTS22'!AB89,RTS66_1_2!AB89,RTS66_3_4!AB89,SVTS!AB89,TSTS!AB89)","v":1331.7751855735171},{"$f":"$B155*SUM(WMTS22!AC89,WMTS66!AC89,'BTS22'!AC89,FBTS66!AC89,'RTS22'!AC89,RTS66_1_2!AC89,RTS66_3_4!AC89,SVTS!AC89,TSTS!AC89)","v":1362.7174766724768},{"$f":"$B155*SUM(WMTS22!AD89,WMTS66!AD89,'BTS22'!AD89,FBTS66!AD89,'RTS22'!AD89,RTS66_1_2!AD89,RTS66_3_4!AD89,SVTS!AD89,TSTS!AD89)","v":1394.0923426710349},{"$f":"$B155*SUM(WMTS22!AE89,WMTS66!AE89,'BTS22'!AE89,FBTS66!AE89,'RTS22'!AE89,RTS66_1_2!AE89,RTS66_3_4!AE89,SVTS!AE89,TSTS!AE89)","v":1429.3512350234885},{"$f":"$B155*SUM(WMTS22!AF89,WMTS66!AF89,'BTS22'!AF89,FBTS66!AF89,'RTS22'!AF89,RTS66_1_2!AF89,RTS66_3_4!AF89,SVTS!AF89,TSTS!AF89)","v":1463.4866372114775},{"$f":"$B155*SUM(WMTS22!AG89,WMTS66!AG89,'BTS22'!AG89,FBTS66!AG89,'RTS22'!AG89,RTS66_1_2!AG89,RTS66_3_4!AG89,SVTS!AG89,TSTS!AG89)","v":1490.2272927325189},{"$f":"$B155*SUM(WMTS22!AH89,WMTS66!AH89,'BTS22'!AH89,FBTS66!AH89,'RTS22'!AH89,RTS66_1_2!AH89,RTS66_3_4!AH89,SVTS!AH89,TSTS!AH89)","v":1509.5654836844956},{"$f":"$B155*SUM(WMTS22!AI89,WMTS66!AI89,'BTS22'!AI89,FBTS66!AI89,'RTS22'!AI89,RTS66_1_2!AI89,RTS66_3_4!AI89,SVTS!AI89,TSTS!AI89)","v":1541.1317570656465},{"$f":"$B155*SUM(WMTS22!AJ89,WMTS66!AJ89,'BTS22'!AJ89,FBTS66!AJ89,'RTS22'!AJ89,RTS66_1_2!AJ89,RTS66_3_4!AJ89,SVTS!AJ89,TSTS!AJ89)","v":1579.1666963146174},{"$f":"$B155*SUM(WMTS22!AK89,WMTS66!AK89,'BTS22'!AK89,FBTS66!AK89,'RTS22'!AK89,RTS66_1_2!AK89,RTS66_3_4!AK89,SVTS!AK89,TSTS!AK89)","v":1608.3056762764816},{"$f":"$B155*SUM(WMTS22!AL89,WMTS66!AL89,'BTS22'!AL89,FBTS66!AL89,'RTS22'!AL89,RTS66_1_2!AL89,RTS66_3_4!AL89,SVTS!AL89,TSTS!AL89)","v":1649.5960560116114},{"$f":"$B155*SUM(WMTS22!AM89,WMTS66!AM89,'BTS22'!AM89,FBTS66!AM89,'RTS22'!AM89,RTS66_1_2!AM89,RTS66_3_4!AM89,SVTS!AM89,TSTS!AM89)","v":1680.7699684094434}]
["Time of use tariffs",null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,1275.8649183735949,1382.3130664277157,1395.0589730464139,1417.1246122855641,1403.1183449023281,1351.3500580764412,1381.1000851477752,1335.0462229719856,1358.5903889173437,1396.5368776872481,{"$f":"$B156*SUM(WMTS22!AB90,WMTS66!AB90,'BTS22'!AB90,FBTS66!AB90,'RTS22'!AB90,RTS66_1_2!AB90,RTS66_3_4!AB90,SVTS!AB90,TSTS!AB90)","v":1436.544902128059},{"$f":"$B156*SUM(WMTS22!AC90,WMTS66!AC90,'BTS22'!AC90,FBTS66!AC90,'RTS22'!AC90,RTS66_1_2!AC90,RTS66_3_4!AC90,SVTS!AC90,TSTS!AC90)","v":1471.9621900354418},{"$f":"$B156*SUM(WMTS22!AD90,WMTS66!AD90,'BTS22'!AD90,FBTS66!AD90,'RTS22'!AD90,RTS66_1_2!AD90,RTS66_3_4!AD90,SVTS!AD90,TSTS!AD90)","v":1509.5315740648921},{"$f":"$B156*SUM(WMTS22!AE90,WMTS66!AE90,'BTS22'!AE90,FBTS66!AE90,'RTS22'!AE90,RTS66_1_2!AE90,RTS66_3_4!AE90,SVTS!AE90,TSTS!AE90)","v":1552.042176688085},{"$f":"$B156*SUM(WMTS22!AF90,WMTS66!AF90,'BTS22'!AF90,FBTS66!AF90,'RTS22'!AF90,RTS66_1_2!AF90,RTS66_3_4!AF90,SVTS!AF90,TSTS!AF90)","v":1591.7516356791682},{"$f":"$B156*SUM(WMTS22!AG90,WMTS66!AG90,'BTS22'!AG90,FBTS66!AG90,'RTS22'!AG90,RTS66_1_2!AG90,RTS66_3_4!AG90,SVTS!AG90,TSTS!AG90)","v":1621.1362584583239},{"$f":"$B156*SUM(WMTS22!AH90,WMTS66!AH90,'BTS22'!AH90,FBTS66!AH90,'RTS22'!AH90,RTS66_1_2!AH90,RTS66_3_4!AH90,SVTS!AH90,TSTS!AH90)","v":1647.9019926213823},{"$f":"$B156*SUM(WMTS22!AI90,WMTS66!AI90,'BTS22'!AI90,FBTS66!AI90,'RTS22'!AI90,RTS66_1_2!AI90,RTS66_3_4!AI90,SVTS!AI90,TSTS!AI90)","v":1686.1181762882936},{"$f":"$B156*SUM(WMTS22!AJ90,WMTS66!AJ90,'BTS22'!AJ90,FBTS66!AJ90,'RTS22'!AJ90,RTS66_1_2!AJ90,RTS66_3_4!AJ90,SVTS!AJ90,TSTS!AJ90)","v":1745.1854071258408},{"$f":"$B156*SUM(WMTS22!AK90,WMTS66!AK90,'BTS22'!AK90,FBTS66!AK90,'RTS22'!AK90,RTS66_1_2!AK90,RTS66_3_4!AK90,SVTS!AK90,TSTS!AK90)","v":1783.1117797158568},{"$f":"$B156*SUM(WMTS22!AL90,WMTS66!AL90,'BTS22'!AL90,FBTS66!AL90,'RTS22'!AL90,RTS66_1_2!AL90,RTS66_3_4!AL90,SVTS!AL90,TSTS!AL90)","v":1832.4199001790541},{"$f":"$B156*SUM(WMTS22!AM90,WMTS66!AM90,'BTS22'!AM90,FBTS66!AM90,'RTS22'!AM90,RTS66_1_2!AM90,RTS66_3_4!AM90,SVTS!AM90,TSTS!AM90)","v":1890.582203413408}]
[null,"Current",0.23968185526172561]
[null,"Residential demand on time of use tariffs by 2025",0.5]
[null,null,null,null,null,null,"Summer block load adjustments"]
[null,"CDD critical temperature",18.5,null,null,null,null,null,null,null,null,null,null,null,null,null,"2014/15","2015/16","2016/17","2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25","2025/26","2026/27"]
[null,"HDD critical temperature",16.5,null,null,null,"Average energy use"]
[null,null,null,null,null,null,"Maximum demand",null,null,null,null,null,null,null,null,null,{"$f":"INDEX('Block Loads'!B$3:B$30,TCP!$D$3)","v":0},{"$f":"INDEX('Block Loads'!C$3:C$30,TCP!$D$3)","v":0},{"$f":"INDEX('Block Loads'!D$3:D$30,TCP!$D$3)","v":9.7000000000000028},{"$f":"INDEX('Block Loads'!E$3:E$30,TCP!$D$3)","v":52.599999999999994},{"$f":"INDEX('Block Loads'!F$3:F$30,TCP!$D$3)","v":52.599999999999994},{"$f":"INDEX('Block Loads'!G$3:G$30,TCP!$D$3)","v":52.599999999999994},{"$f":"INDEX('Block Loads'!H$3:H$30,TCP!$D$3)","v":52.599999999999994},{"$f":"INDEX('Block Loads'!I$3:I$30,TCP!$D$3)","v":52.599999999999994},{"$f":"INDEX('Block Loads'!J$3:J$30,TCP!$D$3)","v":52.599999999999994},{"$f":"INDEX('Block Loads'!K$3:K$30,TCP!$D$3)","v":52.599999999999994},{"$f":"INDEX('Block Loads'!L$3:L$30,TCP!$D$3)","v":52.599999999999994},{"$f":"INDEX('Block Loads'!M$3:M$30,TCP!$D$3)","v":52.599999999999994},{"$f":"INDEX('Block Loads'!N$3:N$30,TCP!$D$3)","v":52.599999999999994}]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,{"$f":"Q96","v":0},{"$f":"R96","v":0},9.7000000000000028,52.599999999999994,52.599999999999994,52.599999999999994,52.599999999999994,52.599999999999994,52.599999999999994,52.599999999999994,52.599999999999994,52.599999999999994,52.599999999999994]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,{"$f":"Q97","v":0},0,9.7000000000000028,52.599999999999994,52.599999999999994,52.599999999999994,52.599999999999994,52.599999999999994,52.599999999999994,52.599999999999994,52.599999999999994,52.599999999999994,52.599999999999994]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,0,0,9.7000000000000028,52.599999999999994,52.599999999999994,52.599999999999994,52.599999999999994,52.599999999999994,52.599999999999994,52.599999999999994,52.599999999999994,52.599999999999994,52.599999999999994]
[]
[null,null,null,null,null,null,"Winter block load adjustments"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026]
[null,null,null,null,null,null,"Average energy use"]
[null,null,null,null,null,null,"Maximum demand",null,null,null,null,null,null,null,null,null,{"$f":"INDEX('Block Loads'!P$3:P$30,TCP!$D$3)","v":0},{"$f":"INDEX('Block Loads'!Q$3:Q$30,TCP!$D$3)","v":0},{"$f":"INDEX('Block Loads'!R$3:R$30,TCP!$D$3)","v":4.2999999999999972},{"$f":"INDEX('Block Loads'!S$3:S$30,TCP!$D$3)","v":12.099999999999994},{"$f":"INDEX('Block Loads'!T$3:T$30,TCP!$D$3)","v":52.499999999999993},{"$f":"INDEX('Block Loads'!U$3:U$30,TCP!$D$3)","v":52.499999999999993},{"$f":"INDEX('Block Loads'!V$3:V$30,TCP!$D$3)","v":52.499999999999993},{"$f":"INDEX('Block Loads'!W$3:W$30,TCP!$D$3)","v":52.499999999999993},{"$f":"INDEX('Block Loads'!X$3:X$30,TCP!$D$3)","v":52.499999999999993},{"$f":"INDEX('Block Loads'!Y$3:Y$30,TCP!$D$3)","v":52.499999999999993},{"$f":"INDEX('Block Loads'!Z$3:Z$30,TCP!$D$3)","v":52.499999999999993},{"$f":"INDEX('Block Loads'!AA$3:AA$30,TCP!$D$3)","v":52.499999999999993},{"$f":"INDEX('Block Loads'!AB$3:AB$30,TCP!$D$3)","v":52.499999999999993}]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,{"$f":"Q104","v":0},{"$f":"R104","v":0},4.2999999999999972,12.099999999999994,52.499999999999993,52.499999999999993,52.499999999999993,52.499999999999993,52.499999999999993,52.499999999999993,52.499999999999993,52.499999999999993,52.499999999999993]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,{"$f":"Q105","v":0},0,4.2999999999999972,12.099999999999994,52.499999999999993,52.499999999999993,52.499999999999993,52.499999999999993,52.499999999999993,52.499999999999993,52.499999999999993,52.499999999999993,52.499999999999993]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,0,0,4.2999999999999972,12.099999999999994,52.499999999999993,52.499999999999993,52.499999999999993,52.499999999999993,52.499999999999993,52.499999999999993,52.499999999999993,52.499999999999993,52.499999999999993]
[]
[null,null,null,null,null,null,"Annual block load adjustments"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026]
[null,null,null,null,null,null,"Average energy use"]
[null,null,null,null,null,null,"Maximum demand",null,null,null,null,null,null,null,null,null,{"$f":"INDEX('Block Loads'!AD$3:AD$30,TCP!$D$3)","v":0},{"$f":"INDEX('Block Loads'!AE$3:AE$30,TCP!$D$3)","v":0},{"$f":"INDEX('Block Loads'!AF$3:AF$30,TCP!$D$3)","v":9.7000000000000028},{"$f":"INDEX('Block Loads'!AG$3:AG$30,TCP!$D$3)","v":52.599999999999994},{"$f":"INDEX('Block Loads'!AH$3:AH$30,TCP!$D$3)","v":52.599999999999994},{"$f":"INDEX('Block Loads'!AI$3:AI$30,TCP!$D$3)","v":52.599999999999994},{"$f":"INDEX('Block Loads'!AJ$3:AJ$30,TCP!$D$3)","v":52.599999999999994},{"$f":"INDEX('Block Loads'!AK$3:AK$30,TCP!$D$3)","v":52.599999999999994},{"$f":"INDEX('Block Loads'!AL$3:AL$30,TCP!$D$3)","v":52.599999999999994},{"$f":"INDEX('Block Loads'!AM$3:AM$30,TCP!$D$3)","v":52.599999999999994},{"$f":"INDEX('Block Loads'!AN$3:AN$30,TCP!$D$3)","v":52.599999999999994},{"$f":"INDEX('Block Loads'!AO$3:AO$30,TCP!$D$3)","v":52.599999999999994},{"$f":"INDEX('Block Loads'!AP$3:AP$30,TCP!$D$3)","v":52.599999999999994}]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,{"$f":"Q112","v":0},{"$f":"R112","v":0},9.7000000000000028,52.599999999999994,52.599999999999994,52.599999999999994,52.599999999999994,52.599999999999994,52.599999999999994,52.599999999999994,52.599999999999994,52.599999999999994,52.599999999999994]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,{"$f":"Q112","v":0},{"$f":"R112","v":0},9.7000000000000028,52.599999999999994,52.599999999999994,52.599999999999994,52.599999999999994,52.599999999999994,52.599999999999994,52.599999999999994,52.599999999999994,52.599999999999994,52.599999999999994]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,{"$f":"Q112","v":0},{"$f":"R112","v":0},9.7000000000000028,52.599999999999994,52.599999999999994,52.599999999999994,52.599999999999994,52.599999999999994,52.599999999999994,52.599999999999994,52.599999999999994,52.599999999999994,52.599999999999994]
[]
[null,null,null,null,null,null,"Windfarm Adjustment"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026]
[null,null,null,null,null,null,"Average energy use"]
[null,null,null,null,null,null,"Maximum demand",null,null,null,null,null,null,null,null,null,{"$f":"$R$120","v":0},0,{"$f":"$R$120","v":0},0,0,0,0,0,0,0,0]
[]
[null,null,null,null,null,null,"Solar Adjustment"]
[null,null,null,null,null,null,"New major customers",null,null,null,null,null,null,null,null,null,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026]
[null,null,null,null,null,null,"Average energy use"]
[null,null,null,null,null,null,"Maximum demand",null,null,null,null,null,null,null,null,null,null,{"$f":"(INDEX('Technology Adjustments'!C$6:C$33,TCP!$D$3)/1000)-INDEX('Technology Adjustments'!$P$6:$P$33,TCP!$D$3)*0.44/(0.18*8.76)*R129","v":3.8034036227974544},{"$f":"(INDEX('Technology Adjustments'!D$6:D$33,TCP!$D$3)/1000)-INDEX('Technology Adjustments'!$P$6:$P$33,TCP!$D$3)*0.44/(0.18*8.76)*S129","v":7.9203836663218725},{"$f":"(INDEX('Technology Adjustments'!E$6:E$33,TCP!$D$3)/1000)-INDEX('Technology Adjustments'!$P$6:$P$33,TCP!$D$3)*0.44/(0.18*8.76)*T129","v":12.783162438868331},{"$f":"(INDEX('Technology Adjustments'!F$6:F$33,TCP!$D$3)/1000)-INDEX('Technology Adjustments'!$P$6:$P$33,TCP!$D$3)*0.44/(0.18*8.76)*U129","v":18.100331626324625},{"$f":"(INDEX('Technology Adjustments'!G$6:G$33,TCP!$D$3)/1000)-INDEX('Technology Adjustments'!$P$6:$P$33,TCP!$D$3)*0.44/(0.18*8.76)*V129","v":23.801314629673229},{"$f":"(INDEX('Technology Adjustments'!H$6:H$33,TCP!$D$3)/1000)-INDEX('Technology Adjustments'!$P$6:$P$33,TCP!$D$3)*0.44/(0.18*8.76)*W129","v":29.945123483063689},{"$f":"(INDEX('Technology Adjustments'!I$6:I$33,TCP!$D$3)/1000)-INDEX('Technology Adjustments'!$P$6:$P$33,TCP!$D$3)*0.44/(0.18*8.76)*X129","v":35.962989002102368},{"$f":"(INDEX('Technology Adjustments'!J$6:J$33,TCP!$D$3)/1000)-INDEX('Technology Adjustments'!$P$6:$P$33,TCP!$D$3)*0.44/(0.18*8.76)*Y129","v":42.432510086588913},{"$f":"(INDEX('Technology Adjustments'!K$6:K$33,TCP!$D$3)/1000)-INDEX('Technology Adjustments'!$P$6:$P$33,TCP!$D$3)*0.44/(0.18*8.76)*Z129","v":49.85447080447944},{"$f":"(INDEX('Technology Adjustments'!L$6:L$33,TCP!$D$3)/1000)-INDEX('Technology Adjustments'!$P$6:$P$33,TCP!$D$3)*0.44/(0.18*8.76)*AA129","v":57.890459525203013},{"$f":"(INDEX('Technology Adjustments'!M$6:M$33,TCP!$D$3)/1000)-INDEX('Technology Adjustments'!$P$6:$P$33,TCP!$D$3)*0.44/(0.18*8.76)*AB129","v":66.547504055103516},{"$f":"(INDEX('Technology Adjustments'!N$6:N$33,TCP!$D$3)/1000)-INDEX('Technology Adjustments'!$P$6:$P$33,TCP!$D$3)*0.44/(0.18*8.76)*AC129","v":81.358348565474557}]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,{"$f":"R$125","v":3.8034036227974544},7.9203836663218725,12.783162438868331,18.100331626324625,23.801314629673229,29.945123483063689,35.962989002102368,42.432510086588913,49.85447080447944,57.890459525203013,66.547504055103516,81.358348565474557]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,3.8034036227974544,7.9203836663218725,12.783162438868331,18.100331626324625,23.801314629673229,29.945123483063689,35.962989002102368,42.432510086588913,49.85447080447944,57.890459525203013,66.547504055103516,81.358348565474557]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,3.8034036227974544,7.9203836663218725,12.783162438868331,18.100331626324625,23.801314629673229,29.945123483063689,35.962989002102368,42.432510086588913,49.85447080447944,57.890459525203013,66.547504055103516,81.358348565474557]
[null,null,null,null,null,null,"Used to subtract historical trend",null,null,null,null,null,null,null,null,null,null,1,2,3,4,5,6,7,8,9,10,11,12]
[]
[null,null,null,null,null,null,"Technology Adjustment"]
[null,null,null,null,null,null,"New major customers",null,null,null,null,null,null,null,null,null,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026]
[null,null,null,null,null,null,"Average energy use"]
[null,null,null,null,null,null,"Maximum demand",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,{"$f":"R$134","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,null,null,"Including Block Loads"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2004/05","2005/06","2006/07","2007/08","2008/09","2009/10","2010/11","2011/12","2012/13","2013/14","2014/15","2015/16","2016/17","2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25","2025/26","2026/27"]
[null,"Coincidence factor for reconciliation",null,null,null,null,"Summer maxima",null,null,null,null,null,null,null,null,null,{"$f":"Q75","v":1249.893310546875},1306.361572265625,1338.267578125,1404.869873046875,1455.4521484375,1362.26416015625,1434.568115234375,1304.743896484375,1431.3038330078125,1442.0712890625,{"$f":"AA75","v":1251.7568359375}]
[null,{"$f":"TCP!$AA142/SUM(WMTS22!AA142,WMTS66!AA142,'BTS22'!AA142,FBTS66!AA142,'RTS22'!AA142,RTS66_1_2!AA142,RTS66_3_4!AA142,SVTS!AA142,TSTS!AA142)","v":0.94633111871081088},null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,{"$f":"R76+H97-SUM(H125,H135)","v":1149.6826130767513},{"$f":"S76+I97-SUM(I125,I135)","v":1233.9344279839586},{"$f":"T76+J97-SUM(J125,J135)","v":1249.6321739220377},1266.6615400669477,1255.6424464666154,1219.609748094598,1233.3484313786198,1190.5562126082057,1199.4534304159133,1238.8547054104122,{"$f":"$B142*SUM(WMTS22!AB142,WMTS66!AB142,'BTS22'!AB142,FBTS66!AB142,'RTS22'!AB142,RTS66_1_2!AB142,RTS66_3_4!AB142,SVTS!AB142,TSTS!AB142)","v":1263.4229690210241},{"$f":"$B142*SUM(WMTS22!AC142,WMTS66!AC142,'BTS22'!AC142,FBTS66!AC142,'RTS22'!AC142,RTS66_1_2!AC142,RTS66_3_4!AC142,SVTS!AC142,TSTS!AC142)","v":1298.7684591847185},{"$f":"$B142*SUM(WMTS22!AD142,WMTS66!AD142,'BTS22'!AD142,FBTS66!AD142,'RTS22'!AD142,RTS66_1_2!AD142,RTS66_3_4!AD142,SVTS!AD142,TSTS!AD142)","v":1365.0788733904171},{"$f":"$B142*SUM(WMTS22!AE142,WMTS66!AE142,'BTS22'!AE142,FBTS66!AE142,'RTS22'!AE142,RTS66_1_2!AE142,RTS66_3_4!AE142,SVTS!AE142,TSTS!AE142)","v":1388.3284723221777},{"$f":"$B142*SUM(WMTS22!AF142,WMTS66!AF142,'BTS22'!AF142,FBTS66!AF142,'RTS22'!AF142,RTS66_1_2!AF142,RTS66_3_4!AF142,SVTS!AF142,TSTS!AF142)","v":1418.1329139671177},{"$f":"$B142*SUM(WMTS22!AG142,WMTS66!AG142,'BTS22'!AG142,FBTS66!AG142,'RTS22'!AG142,RTS66_1_2!AG142,RTS66_3_4!AG142,SVTS!AG142,TSTS!AG142)","v":1438.1077957465013},{"$f":"$B142*SUM(WMTS22!AH142,WMTS66!AH142,'BTS22'!AH142,FBTS66!AH142,'RTS22'!AH142,RTS66_1_2!AH142,RTS66_3_4!AH142,SVTS!AH142,TSTS!AH142)","v":1445.1774783256303},{"$f":"$B142*SUM(WMTS22!AI142,WMTS66!AI142,'BTS22'!AI142,FBTS66!AI142,'RTS22'!AI142,RTS66_1_2!AI142,RTS66_3_4!AI142,SVTS!AI142,TSTS!AI142)","v":1464.9223389405506},{"$f":"$B142*SUM(WMTS22!AJ142,WMTS66!AJ142,'BTS22'!AJ142,FBTS66!AJ142,'RTS22'!AJ142,RTS66_1_2!AJ142,RTS66_3_4!AJ142,SVTS!AJ142,TSTS!AJ142)","v":1491.6479190546625},{"$f":"$B142*SUM(WMTS22!AK142,WMTS66!AK142,'BTS22'!AK142,FBTS66!AK142,'RTS22'!AK142,RTS66_1_2!AK142,RTS66_3_4!AK142,SVTS!AK142,TSTS!AK142)","v":1505.057758637598},{"$f":"$B142*SUM(WMTS22!AL142,WMTS66!AL142,'BTS22'!AL142,FBTS66!AL142,'RTS22'!AL142,RTS66_1_2!AL142,RTS66_3_4!AL142,SVTS!AL142,TSTS!AL142)","v":1533.1019366490923},{"$f":"$B142*SUM(WMTS22!AM142,WMTS66!AM142,'BTS22'!AM142,FBTS66!AM142,'RTS22'!AM142,RTS66_1_2!AM142,RTS66_3_4!AM142,SVTS!AM142,TSTS!AM142)","v":1547.8035009895359}]
[null,{"$f":"TCP!$AA143/SUM(WMTS22!AA143,WMTS66!AA143,'BTS22'!AA143,FBTS66!AA143,'RTS22'!AA143,RTS66_1_2!AA143,RTS66_3_4!AA143,SVTS!AA143,TSTS!AA143)","v":0.93322982863779846},null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,{"$f":"R77+H98-SUM(H126,H136)","v":1199.0497933560105},1294.2294567650113,1308.3352818895398,1333.5548922867858,1320.7952327226576,1273.9325669838615,1296.1046697340566,1248.8003429463251,1263.6834470597362,1301.1881130396787,{"$f":"$B143*SUM(WMTS22!AB143,WMTS66!AB143,'BTS22'!AB143,FBTS66!AB143,'RTS22'!AB143,RTS66_1_2!AB143,RTS66_3_4!AB143,SVTS!AB143,TSTS!AB143)","v":1328.3668751341013},{"$f":"$B143*SUM(WMTS22!AC143,WMTS66!AC143,'BTS22'!AC143,FBTS66!AC143,'RTS22'!AC143,RTS66_1_2!AC143,RTS66_3_4!AC143,SVTS!AC143,TSTS!AC143)","v":1365.0444098310247},{"$f":"$B143*SUM(WMTS22!AD143,WMTS66!AD143,'BTS22'!AD143,FBTS66!AD143,'RTS22'!AD143,RTS66_1_2!AD143,RTS66_3_4!AD143,SVTS!AD143,TSTS!AD143)","v":1432.4640651756918},{"$f":"$B143*SUM(WMTS22!AE143,WMTS66!AE143,'BTS22'!AE143,FBTS66!AE143,'RTS22'!AE143,RTS66_1_2!AE143,RTS66_3_4!AE143,SVTS!AE143,TSTS!AE143)","v":1463.1010642522485},{"$f":"$B143*SUM(WMTS22!AF143,WMTS66!AF143,'BTS22'!AF143,FBTS66!AF143,'RTS22'!AF143,RTS66_1_2!AF143,RTS66_3_4!AF143,SVTS!AF143,TSTS!AF143)","v":1492.2667002107034},{"$f":"$B143*SUM(WMTS22!AG143,WMTS66!AG143,'BTS22'!AG143,FBTS66!AG143,'RTS22'!AG143,RTS66_1_2!AG143,RTS66_3_4!AG143,SVTS!AG143,TSTS!AG143)","v":1513.5674643558657},{"$f":"$B143*SUM(WMTS22!AH143,WMTS66!AH143,'BTS22'!AH143,FBTS66!AH143,'RTS22'!AH143,RTS66_1_2!AH143,RTS66_3_4!AH143,SVTS!AH143,TSTS!AH143)","v":1527.513971131656},{"$f":"$B143*SUM(WMTS22!AI143,WMTS66!AI143,'BTS22'!AI143,FBTS66!AI143,'RTS22'!AI143,RTS66_1_2!AI143,RTS66_3_4!AI143,SVTS!AI143,TSTS!AI143)","v":1553.2190409108787},{"$f":"$B143*SUM(WMTS22!AJ143,WMTS66!AJ143,'BTS22'!AJ143,FBTS66!AJ143,'RTS22'!AJ143,RTS66_1_2!AJ143,RTS66_3_4!AJ143,SVTS!AJ143,TSTS!AJ143)","v":1584.5611678073403},{"$f":"$B143*SUM(WMTS22!AK143,WMTS66!AK143,'BTS22'!AK143,FBTS66!AK143,'RTS22'!AK143,RTS66_1_2!AK143,RTS66_3_4!AK143,SVTS!AK143,TSTS!AK143)","v":1606.3500329621747},{"$f":"$B143*SUM(WMTS22!AL143,WMTS66!AL143,'BTS22'!AL143,FBTS66!AL143,'RTS22'!AL143,RTS66_1_2!AL143,RTS66_3_4!AL143,SVTS!AL143,TSTS!AL143)","v":1639.7277631566801},{"$f":"$B143*SUM(WMTS22!AM143,WMTS66!AM143,'BTS22'!AM143,FBTS66!AM143,'RTS22'!AM143,RTS66_1_2!AM143,RTS66_3_4!AM143,SVTS!AM143,TSTS!AM143)","v":1657.2189938896324}]
[null,{"$f":"TCP!$AA144/SUM(WMTS22!AA144,WMTS66!AA144,'BTS22'!AA144,FBTS66!AA144,'RTS22'!AA144,RTS66_1_2!AA144,RTS66_3_4!AA144,SVTS!AA144,TSTS!AA144)","v":0.93825964032015052},null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,1275.8649183735949,1382.3130664277157,1395.0589730464139,1417.1246122855641,1403.1183449023281,1351.3500580764412,1381.1000851477752,1335.0462229719856,1358.5903889173437,1396.5368776872481,{"$f":"$B144*SUM(WMTS22!AB144,WMTS66!AB144,'BTS22'!AB144,FBTS66!AB144,'RTS22'!AB144,RTS66_1_2!AB144,RTS66_3_4!AB144,SVTS!AB144,TSTS!AB144)","v":1431.3080683523654},{"$f":"$B144*SUM(WMTS22!AC144,WMTS66!AC144,'BTS22'!AC144,FBTS66!AC144,'RTS22'!AC144,RTS66_1_2!AC144,RTS66_3_4!AC144,SVTS!AC144,TSTS!AC144)","v":1472.2430600265689},{"$f":"$B144*SUM(WMTS22!AD144,WMTS66!AD144,'BTS22'!AD144,FBTS66!AD144,'RTS22'!AD144,RTS66_1_2!AD144,RTS66_3_4!AD144,SVTS!AD144,TSTS!AD144)","v":1545.8011652435196},{"$f":"$B144*SUM(WMTS22!AE144,WMTS66!AE144,'BTS22'!AE144,FBTS66!AE144,'RTS22'!AE144,RTS66_1_2!AE144,RTS66_3_4!AE144,SVTS!AE144,TSTS!AE144)","v":1583.3778087895464},{"$f":"$B144*SUM(WMTS22!AF144,WMTS66!AF144,'BTS22'!AF144,FBTS66!AF144,'RTS22'!AF144,RTS66_1_2!AF144,RTS66_3_4!AF144,SVTS!AF144,TSTS!AF144)","v":1617.8956081987019},{"$f":"$B144*SUM(WMTS22!AG144,WMTS66!AG144,'BTS22'!AG144,FBTS66!AG144,'RTS22'!AG144,RTS66_1_2!AG144,RTS66_3_4!AG144,SVTS!AG144,TSTS!AG144)","v":1641.630086606835},{"$f":"$B144*SUM(WMTS22!AH144,WMTS66!AH144,'BTS22'!AH144,FBTS66!AH144,'RTS22'!AH144,RTS66_1_2!AH144,RTS66_3_4!AH144,SVTS!AH144,TSTS!AH144)","v":1662.7884664849885},{"$f":"$B144*SUM(WMTS22!AI144,WMTS66!AI144,'BTS22'!AI144,FBTS66!AI144,'RTS22'!AI144,RTS66_1_2!AI144,RTS66_3_4!AI144,SVTS!AI144,TSTS!AI144)","v":1695.054130185445},{"$f":"$B144*SUM(WMTS22!AJ144,WMTS66!AJ144,'BTS22'!AJ144,FBTS66!AJ144,'RTS22'!AJ144,RTS66_1_2!AJ144,RTS66_3_4!AJ144,SVTS!AJ144,TSTS!AJ144)","v":1747.2713124263298},{"$f":"$B144*SUM(WMTS22!AK144,WMTS66!AK144,'BTS22'!AK144,FBTS66!AK144,'RTS22'!AK144,RTS66_1_2!AK144,RTS66_3_4!AK144,SVTS!AK144,TSTS!AK144)","v":1777.7066759597221},{"$f":"$B144*SUM(WMTS22!AL144,WMTS66!AL144,'BTS22'!AL144,FBTS66!AL144,'RTS22'!AL144,RTS66_1_2!AL144,RTS66_3_4!AL144,SVTS!AL144,TSTS!AL144)","v":1819.0052364066239},{"$f":"$B144*SUM(WMTS22!AM144,WMTS66!AM144,'BTS22'!AM144,FBTS66!AM144,'RTS22'!AM144,RTS66_1_2!AM144,RTS66_3_4!AM144,SVTS!AM144,TSTS!AM144)","v":1863.3270489979145}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026]
[null,null,null,null,null,null,"Winter maxima",null,null,null,null,null,null,null,null,null,{"$f":"Q81","v":977.5113525390625},1006.9512939453125,1030.699951171875,1102.050537109375,1045.2275390625,1049.3717041015625,1058.2567138671875,1047.525390625,1039.8662109375,1055.93994140625,{"$f":"AA81","v":1026.067626953125}]
[null,{"$f":"TCP!$AA148/SUM(WMTS22!AA148,WMTS66!AA148,'BTS22'!AA148,FBTS66!AA148,'RTS22'!AA148,RTS66_1_2!AA148,RTS66_3_4!AA148,SVTS!AA148,TSTS!AA148)","v":0.97260761432438125},null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,{"$f":"R82+H105-SUM(H126,H135)","v":978.41954896337961},1022.4471682217347,1074.3067540281129,1092.1224602164243,1050.5054327097655,1054.7935311339468,1029.5672753700494,1046.5682114341823,991.86101353168226,1029.0902674960325,{"$f":"$B148*SUM(WMTS22!AB148,WMTS66!AB148,'BTS22'!AB148,FBTS66!AB148,'RTS22'!AB148,RTS66_1_2!AB148,RTS66_3_4!AB148,SVTS!AB148,TSTS!AB148)","v":1042.9967712997843},{"$f":"$B148*SUM(WMTS22!AC148,WMTS66!AC148,'BTS22'!AC148,FBTS66!AC148,'RTS22'!AC148,RTS66_1_2!AC148,RTS66_3_4!AC148,SVTS!AC148,TSTS!AC148)","v":1063.97484924077},{"$f":"$B148*SUM(WMTS22!AD148,WMTS66!AD148,'BTS22'!AD148,FBTS66!AD148,'RTS22'!AD148,RTS66_1_2!AD148,RTS66_3_4!AD148,SVTS!AD148,TSTS!AD148)","v":1092.7721487334663},{"$f":"$B148*SUM(WMTS22!AE148,WMTS66!AE148,'BTS22'!AE148,FBTS66!AE148,'RTS22'!AE148,RTS66_1_2!AE148,RTS66_3_4!AE148,SVTS!AE148,TSTS!AE148)","v":1147.3905735117103},{"$f":"$B148*SUM(WMTS22!AF148,WMTS66!AF148,'BTS22'!AF148,FBTS66!AF148,'RTS22'!AF148,RTS66_1_2!AF148,RTS66_3_4!AF148,SVTS!AF148,TSTS!AF148)","v":1158.2086728177917},{"$f":"$B148*SUM(WMTS22!AG148,WMTS66!AG148,'BTS22'!AG148,FBTS66!AG148,'RTS22'!AG148,RTS66_1_2!AG148,RTS66_3_4!AG148,SVTS!AG148,TSTS!AG148)","v":1172.3468825469588},{"$f":"$B148*SUM(WMTS22!AH148,WMTS66!AH148,'BTS22'!AH148,FBTS66!AH148,'RTS22'!AH148,RTS66_1_2!AH148,RTS66_3_4!AH148,SVTS!AH148,TSTS!AH148)","v":1183.71832346875},{"$f":"$B148*SUM(WMTS22!AI148,WMTS66!AI148,'BTS22'!AI148,FBTS66!AI148,'RTS22'!AI148,RTS66_1_2!AI148,RTS66_3_4!AI148,SVTS!AI148,TSTS!AI148)","v":1182.1116980344937},{"$f":"$B148*SUM(WMTS22!AJ148,WMTS66!AJ148,'BTS22'!AJ148,FBTS66!AJ148,'RTS22'!AJ148,RTS66_1_2!AJ148,RTS66_3_4!AJ148,SVTS!AJ148,TSTS!AJ148)","v":1186.6996951614767},{"$f":"$B148*SUM(WMTS22!AK148,WMTS66!AK148,'BTS22'!AK148,FBTS66!AK148,'RTS22'!AK148,RTS66_1_2!AK148,RTS66_3_4!AK148,SVTS!AK148,TSTS!AK148)","v":1196.7165630147595},{"$f":"$B148*SUM(WMTS22!AL148,WMTS66!AL148,'BTS22'!AL148,FBTS66!AL148,'RTS22'!AL148,RTS66_1_2!AL148,RTS66_3_4!AL148,SVTS!AL148,TSTS!AL148)","v":1203.0598080335851},{"$f":"$B148*SUM(WMTS22!AM148,WMTS66!AM148,'BTS22'!AM148,FBTS66!AM148,'RTS22'!AM148,RTS66_1_2!AM148,RTS66_3_4!AM148,SVTS!AM148,TSTS!AM148)","v":1205.5132830142409}]
[null,{"$f":"TCP!$AA149/SUM(WMTS22!AA149,WMTS66!AA149,'BTS22'!AA149,FBTS66!AA149,'RTS22'!AA149,RTS66_1_2!AA149,RTS66_3_4!AA149,SVTS!AA149,TSTS!AA149)","v":0.9630056858868824},null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,996.87651323730017,1041.1289276920709,1094.6766332527982,1112.9959502846614,1071.07211427176,1075.2571616459643,1047.8181055589114,1066.569165371144,1008.5539695884834,1049.0216034864457,{"$f":"$B149*SUM(WMTS22!AB149,WMTS66!AB149,'BTS22'!AB149,FBTS66!AB149,'RTS22'!AB149,RTS66_1_2!AB149,RTS66_3_4!AB149,SVTS!AB149,TSTS!AB149)","v":1064.8719293169192},{"$f":"$B149*SUM(WMTS22!AC149,WMTS66!AC149,'BTS22'!AC149,FBTS66!AC149,'RTS22'!AC149,RTS66_1_2!AC149,RTS66_3_4!AC149,SVTS!AC149,TSTS!AC149)","v":1087.0101222246899},{"$f":"$B149*SUM(WMTS22!AD149,WMTS66!AD149,'BTS22'!AD149,FBTS66!AD149,'RTS22'!AD149,RTS66_1_2!AD149,RTS66_3_4!AD149,SVTS!AD149,TSTS!AD149)","v":1116.2238043919267},{"$f":"$B149*SUM(WMTS22!AE149,WMTS66!AE149,'BTS22'!AE149,FBTS66!AE149,'RTS22'!AE149,RTS66_1_2!AE149,RTS66_3_4!AE149,SVTS!AE149,TSTS!AE149)","v":1169.7440596063445},{"$f":"$B149*SUM(WMTS22!AF149,WMTS66!AF149,'BTS22'!AF149,FBTS66!AF149,'RTS22'!AF149,RTS66_1_2!AF149,RTS66_3_4!AF149,SVTS!AF149,TSTS!AF149)","v":1182.2586389628566},{"$f":"$B149*SUM(WMTS22!AG149,WMTS66!AG149,'BTS22'!AG149,FBTS66!AG149,'RTS22'!AG149,RTS66_1_2!AG149,RTS66_3_4!AG149,SVTS!AG149,TSTS!AG149)","v":1196.6428515687408},{"$f":"$B149*SUM(WMTS22!AH149,WMTS66!AH149,'BTS22'!AH149,FBTS66!AH149,'RTS22'!AH149,RTS66_1_2!AH149,RTS66_3_4!AH149,SVTS!AH149,TSTS!AH149)","v":1208.5030761534033},{"$f":"$B149*SUM(WMTS22!AI149,WMTS66!AI149,'BTS22'!AI149,FBTS66!AI149,'RTS22'!AI149,RTS66_1_2!AI149,RTS66_3_4!AI149,SVTS!AI149,TSTS!AI149)","v":1206.1795084562948},{"$f":"$B149*SUM(WMTS22!AJ149,WMTS66!AJ149,'BTS22'!AJ149,FBTS66!AJ149,'RTS22'!AJ149,RTS66_1_2!AJ149,RTS66_3_4!AJ149,SVTS!AJ149,TSTS!AJ149)","v":1212.3135915101886},{"$f":"$B149*SUM(WMTS22!AK149,WMTS66!AK149,'BTS22'!AK149,FBTS66!AK149,'RTS22'!AK149,RTS66_1_2!AK149,RTS66_3_4!AK149,SVTS!AK149,TSTS!AK149)","v":1221.8959892786111},{"$f":"$B149*SUM(WMTS22!AL149,WMTS66!AL149,'BTS22'!AL149,FBTS66!AL149,'RTS22'!AL149,RTS66_1_2!AL149,RTS66_3_4!AL149,SVTS!AL149,TSTS!AL149)","v":1229.2682178973525},{"$f":"$B149*SUM(WMTS22!AM149,WMTS66!AM149,'BTS22'!AM149,FBTS66!AM149,'RTS22'!AM149,RTS66_1_2!AM149,RTS66_3_4!AM149,SVTS!AM149,TSTS!AM149)","v":1232.6612668775672}]
[null,{"$f":"TCP!$AA150/SUM(WMTS22!AA150,WMTS66!AA150,'BTS22'!AA150,FBTS66!AA150,'RTS22'!AA150,RTS66_1_2!AA150,RTS66_3_4!AA150,SVTS!AA150,TSTS!AA150)","v":0.94231446027276244},null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,1025.4123948363724,1068.7781729416588,1121.7395047558459,1142.5590998977639,1099.1615396846494,1103.1002473064814,1075.4155598276677,1093.1417676518047,1036.8004554000299,1077.8927469952025,{"$f":"$B150*SUM(WMTS22!AB150,WMTS66!AB150,'BTS22'!AB150,FBTS66!AB150,'RTS22'!AB150,RTS66_1_2!AB150,RTS66_3_4!AB150,SVTS!AB150,TSTS!AB150)","v":1096.8308311060475},{"$f":"$B150*SUM(WMTS22!AC150,WMTS66!AC150,'BTS22'!AC150,FBTS66!AC150,'RTS22'!AC150,RTS66_1_2!AC150,RTS66_3_4!AC150,SVTS!AC150,TSTS!AC150)","v":1118.5459913363852},{"$f":"$B150*SUM(WMTS22!AD150,WMTS66!AD150,'BTS22'!AD150,FBTS66!AD150,'RTS22'!AD150,RTS66_1_2!AD150,RTS66_3_4!AD150,SVTS!AD150,TSTS!AD150)","v":1146.1139454030692},{"$f":"$B150*SUM(WMTS22!AE150,WMTS66!AE150,'BTS22'!AE150,FBTS66!AE150,'RTS22'!AE150,RTS66_1_2!AE150,RTS66_3_4!AE150,SVTS!AE150,TSTS!AE150)","v":1201.145222676181},{"$f":"$B150*SUM(WMTS22!AF150,WMTS66!AF150,'BTS22'!AF150,FBTS66!AF150,'RTS22'!AF150,RTS66_1_2!AF150,RTS66_3_4!AF150,SVTS!AF150,TSTS!AF150)","v":1213.1589775423388},{"$f":"$B150*SUM(WMTS22!AG150,WMTS66!AG150,'BTS22'!AG150,FBTS66!AG150,'RTS22'!AG150,RTS66_1_2!AG150,RTS66_3_4!AG150,SVTS!AG150,TSTS!AG150)","v":1229.1049874999724},{"$f":"$B150*SUM(WMTS22!AH150,WMTS66!AH150,'BTS22'!AH150,FBTS66!AH150,'RTS22'!AH150,RTS66_1_2!AH150,RTS66_3_4!AH150,SVTS!AH150,TSTS!AH150)","v":1242.9139225665606},{"$f":"$B150*SUM(WMTS22!AI150,WMTS66!AI150,'BTS22'!AI150,FBTS66!AI150,'RTS22'!AI150,RTS66_1_2!AI150,RTS66_3_4!AI150,SVTS!AI150,TSTS!AI150)","v":1239.3867766991141},{"$f":"$B150*SUM(WMTS22!AJ150,WMTS66!AJ150,'BTS22'!AJ150,FBTS66!AJ150,'RTS22'!AJ150,RTS66_1_2!AJ150,RTS66_3_4!AJ150,SVTS!AJ150,TSTS!AJ150)","v":1245.8698019004034},{"$f":"$B150*SUM(WMTS22!AK150,WMTS66!AK150,'BTS22'!AK150,FBTS66!AK150,'RTS22'!AK150,RTS66_1_2!AK150,RTS66_3_4!AK150,SVTS!AK150,TSTS!AK150)","v":1253.4252533739741},{"$f":"$B150*SUM(WMTS22!AL150,WMTS66!AL150,'BTS22'!AL150,FBTS66!AL150,'RTS22'!AL150,RTS66_1_2!AL150,RTS66_3_4!AL150,SVTS!AL150,TSTS!AL150)","v":1264.1779840217598},{"$f":"$B150*SUM(WMTS22!AM150,WMTS66!AM150,'BTS22'!AM150,FBTS66!AM150,'RTS22'!AM150,RTS66_1_2!AM150,RTS66_3_4!AM150,SVTS!AM150,TSTS!AM150)","v":1265.8846647116559}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026]
[null,null,null,null,null,null,"Annual maxima",null,null,null,null,null,null,null,null,null,{"$f":"MAX(Q75,Q81)","v":1249.893310546875},1306.361572265625,1338.267578125,1404.869873046875,1455.4521484375,1362.26416015625,1434.568115234375,1304.743896484375,1431.3038330078125,1442.0712890625,1251.7568359375]
[null,{"$f":"TCP!$AA154/SUM(WMTS22!AA154,WMTS66!AA154,'BTS22'!AA154,FBTS66!AA154,'RTS22'!AA154,RTS66_1_2!AA154,RTS66_3_4!AA154,SVTS!AA154,TSTS!AA154)","v":0.94105668120774366},null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,{"$f":"R88+H113-SUM(H126,H135)","v":1149.6826130767513},1233.9344279839586,1249.6321739220377,1266.6615400669477,1255.6424464666154,1219.609748094598,1233.3484313786198,1190.5562126082057,1199.4534304159133,1238.8547054104122,{"$f":"$B154*SUM(WMTS22!AB154,WMTS66!AB154,'BTS22'!AB154,FBTS66!AB154,'RTS22'!AB154,RTS66_1_2!AB154,RTS66_3_4!AB154,SVTS!AB154,TSTS!AB154)","v":1262.3067284503143},{"$f":"$B154*SUM(WMTS22!AC154,WMTS66!AC154,'BTS22'!AC154,FBTS66!AC154,'RTS22'!AC154,RTS66_1_2!AC154,RTS66_3_4!AC154,SVTS!AC154,TSTS!AC154)","v":1297.5305334930022},{"$f":"$B154*SUM(WMTS22!AD154,WMTS66!AD154,'BTS22'!AD154,FBTS66!AD154,'RTS22'!AD154,RTS66_1_2!AD154,RTS66_3_4!AD154,SVTS!AD154,TSTS!AD154)","v":1363.3087185748136},{"$f":"$B154*SUM(WMTS22!AE154,WMTS66!AE154,'BTS22'!AE154,FBTS66!AE154,'RTS22'!AE154,RTS66_1_2!AE154,RTS66_3_4!AE154,SVTS!AE154,TSTS!AE154)","v":1386.2925009354999},{"$f":"$B154*SUM(WMTS22!AF154,WMTS66!AF154,'BTS22'!AF154,FBTS66!AF154,'RTS22'!AF154,RTS66_1_2!AF154,RTS66_3_4!AF154,SVTS!AF154,TSTS!AF154)","v":1415.6101450523631},{"$f":"$B154*SUM(WMTS22!AG154,WMTS66!AG154,'BTS22'!AG154,FBTS66!AG154,'RTS22'!AG154,RTS66_1_2!AG154,RTS66_3_4!AG154,SVTS!AG154,TSTS!AG154)","v":1435.2216757469444},{"$f":"$B154*SUM(WMTS22!AH154,WMTS66!AH154,'BTS22'!AH154,FBTS66!AH154,'RTS22'!AH154,RTS66_1_2!AH154,RTS66_3_4!AH154,SVTS!AH154,TSTS!AH154)","v":1442.3576281720257},{"$f":"$B154*SUM(WMTS22!AI154,WMTS66!AI154,'BTS22'!AI154,FBTS66!AI154,'RTS22'!AI154,RTS66_1_2!AI154,RTS66_3_4!AI154,SVTS!AI154,TSTS!AI154)","v":1461.9514830678945},{"$f":"$B154*SUM(WMTS22!AJ154,WMTS66!AJ154,'BTS22'!AJ154,FBTS66!AJ154,'RTS22'!AJ154,RTS66_1_2!AJ154,RTS66_3_4!AJ154,SVTS!AJ154,TSTS!AJ154)","v":1488.4018505028057},{"$f":"$B154*SUM(WMTS22!AK154,WMTS66!AK154,'BTS22'!AK154,FBTS66!AK154,'RTS22'!AK154,RTS66_1_2!AK154,RTS66_3_4!AK154,SVTS!AK154,TSTS!AK154)","v":1501.4507586288771},{"$f":"$B154*SUM(WMTS22!AL154,WMTS66!AL154,'BTS22'!AL154,FBTS66!AL154,'RTS22'!AL154,RTS66_1_2!AL154,RTS66_3_4!AL154,SVTS!AL154,TSTS!AL154)","v":1529.6507470568743},{"$f":"$B154*SUM(WMTS22!AM154,WMTS66!AM154,'BTS22'!AM154,FBTS66!AM154,'RTS22'!AM154,RTS66_1_2!AM154,RTS66_3_4!AM154,SVTS!AM154,TSTS!AM154)","v":1544.2553019412662}]
[null,{"$f":"TCP!$AA155/SUM(WMTS22!AA155,WMTS66!AA155,'BTS22'!AA155,FBTS66!AA155,'RTS22'!AA155,RTS66_1_2!AA155,RTS66_3_4!AA155,SVTS!AA155,TSTS!AA155)","v":0.92979223687692292},null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,1199.0497933560105,1294.2294567650113,1308.3352818895398,1333.5548922867858,1320.7952327226576,1273.9325669838615,1296.1046697340566,1248.8003429463251,1263.6834470597362,1301.1881130396787,{"$f":"$B155*SUM(WMTS22!AB155,WMTS66!AB155,'BTS22'!AB155,FBTS66!AB155,'RTS22'!AB155,RTS66_1_2!AB155,RTS66_3_4!AB155,SVTS!AB155,TSTS!AB155)","v":1328.4584802780857},{"$f":"$B155*SUM(WMTS22!AC155,WMTS66!AC155,'BTS22'!AC155,FBTS66!AC155,'RTS22'!AC155,RTS66_1_2!AC155,RTS66_3_4!AC155,SVTS!AC155,TSTS!AC155)","v":1364.8114898576607},{"$f":"$B155*SUM(WMTS22!AD155,WMTS66!AD155,'BTS22'!AD155,FBTS66!AD155,'RTS22'!AD155,RTS66_1_2!AD155,RTS66_3_4!AD155,SVTS!AD155,TSTS!AD155)","v":1431.7727387326306},{"$f":"$B155*SUM(WMTS22!AE155,WMTS66!AE155,'BTS22'!AE155,FBTS66!AE155,'RTS22'!AE155,RTS66_1_2!AE155,RTS66_3_4!AE155,SVTS!AE155,TSTS!AE155)","v":1462.3074383191811},{"$f":"$B155*SUM(WMTS22!AF155,WMTS66!AF155,'BTS22'!AF155,FBTS66!AF155,'RTS22'!AF155,RTS66_1_2!AF155,RTS66_3_4!AF155,SVTS!AF155,TSTS!AF155)","v":1491.361780634845},{"$f":"$B155*SUM(WMTS22!AG155,WMTS66!AG155,'BTS22'!AG155,FBTS66!AG155,'RTS22'!AG155,RTS66_1_2!AG155,RTS66_3_4!AG155,SVTS!AG155,TSTS!AG155)","v":1512.6096402459034},{"$f":"$B155*SUM(WMTS22!AH155,WMTS66!AH155,'BTS22'!AH155,FBTS66!AH155,'RTS22'!AH155,RTS66_1_2!AH155,RTS66_3_4!AH155,SVTS!AH155,TSTS!AH155)","v":1526.5721364224635},{"$f":"$B155*SUM(WMTS22!AI155,WMTS66!AI155,'BTS22'!AI155,FBTS66!AI155,'RTS22'!AI155,RTS66_1_2!AI155,RTS66_3_4!AI155,SVTS!AI155,TSTS!AI155)","v":1552.3427691897029},{"$f":"$B155*SUM(WMTS22!AJ155,WMTS66!AJ155,'BTS22'!AJ155,FBTS66!AJ155,'RTS22'!AJ155,RTS66_1_2!AJ155,RTS66_3_4!AJ155,SVTS!AJ155,TSTS!AJ155)","v":1583.696496847529},{"$f":"$B155*SUM(WMTS22!AK155,WMTS66!AK155,'BTS22'!AK155,FBTS66!AK155,'RTS22'!AK155,RTS66_1_2!AK155,RTS66_3_4!AK155,SVTS!AK155,TSTS!AK155)","v":1605.583346747989},{"$f":"$B155*SUM(WMTS22!AL155,WMTS66!AL155,'BTS22'!AL155,FBTS66!AL155,'RTS22'!AL155,RTS66_1_2!AL155,RTS66_3_4!AL155,SVTS!AL155,TSTS!AL155)","v":1639.044143551675},{"$f":"$B155*SUM(WMTS22!AM155,WMTS66!AM155,'BTS22'!AM155,FBTS66!AM155,'RTS22'!AM155,RTS66_1_2!AM155,RTS66_3_4!AM155,SVTS!AM155,TSTS!AM155)","v":1656.6667175689279}]
[null,{"$f":"TCP!$AA156/SUM(WMTS22!AA156,WMTS66!AA156,'BTS22'!AA156,FBTS66!AA156,'RTS22'!AA156,RTS66_1_2!AA156,RTS66_3_4!AA156,SVTS!AA156,TSTS!AA156)","v":0.93654969908043384},null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,1275.8649183735949,1382.3130664277157,1395.0589730464139,1417.1246122855641,1403.1183449023281,1351.3500580764412,1381.1000851477752,1335.0462229719856,1358.5903889173437,1396.5368776872481,{"$f":"$B156*SUM(WMTS22!AB156,WMTS66!AB156,'BTS22'!AB156,FBTS66!AB156,'RTS22'!AB156,RTS66_1_2!AB156,RTS66_3_4!AB156,SVTS!AB156,TSTS!AB156)","v":1433.2040919737299},{"$f":"$B156*SUM(WMTS22!AC156,WMTS66!AC156,'BTS22'!AC156,FBTS66!AC156,'RTS22'!AC156,RTS66_1_2!AC156,RTS66_3_4!AC156,SVTS!AC156,TSTS!AC156)","v":1474.071421905393},{"$f":"$B156*SUM(WMTS22!AD156,WMTS66!AD156,'BTS22'!AD156,FBTS66!AD156,'RTS22'!AD156,RTS66_1_2!AD156,RTS66_3_4!AD156,SVTS!AD156,TSTS!AD156)","v":1547.4858203933545},{"$f":"$B156*SUM(WMTS22!AE156,WMTS66!AE156,'BTS22'!AE156,FBTS66!AE156,'RTS22'!AE156,RTS66_1_2!AE156,RTS66_3_4!AE156,SVTS!AE156,TSTS!AE156)","v":1585.2378961781594},{"$f":"$B156*SUM(WMTS22!AF156,WMTS66!AF156,'BTS22'!AF156,FBTS66!AF156,'RTS22'!AF156,RTS66_1_2!AF156,RTS66_3_4!AF156,SVTS!AF156,TSTS!AF156)","v":1619.8293676170767},{"$f":"$B156*SUM(WMTS22!AG156,WMTS66!AG156,'BTS22'!AG156,FBTS66!AG156,'RTS22'!AG156,RTS66_1_2!AG156,RTS66_3_4!AG156,SVTS!AG156,TSTS!AG156)","v":1643.6812744274653},{"$f":"$B156*SUM(WMTS22!AH156,WMTS66!AH156,'BTS22'!AH156,FBTS66!AH156,'RTS22'!AH156,RTS66_1_2!AH156,RTS66_3_4!AH156,SVTS!AH156,TSTS!AH156)","v":1665.0322448136449},{"$f":"$B156*SUM(WMTS22!AI156,WMTS66!AI156,'BTS22'!AI156,FBTS66!AI156,'RTS22'!AI156,RTS66_1_2!AI156,RTS66_3_4!AI156,SVTS!AI156,TSTS!AI156)","v":1697.4106668197689},{"$f":"$B156*SUM(WMTS22!AJ156,WMTS66!AJ156,'BTS22'!AJ156,FBTS66!AJ156,'RTS22'!AJ156,RTS66_1_2!AJ156,RTS66_3_4!AJ156,SVTS!AJ156,TSTS!AJ156)","v":1749.7481289444727},{"$f":"$B156*SUM(WMTS22!AK156,WMTS66!AK156,'BTS22'!AK156,FBTS66!AK156,'RTS22'!AK156,RTS66_1_2!AK156,RTS66_3_4!AK156,SVTS!AK156,TSTS!AK156)","v":1780.3696650803645},{"$f":"$B156*SUM(WMTS22!AL156,WMTS66!AL156,'BTS22'!AL156,FBTS66!AL156,'RTS22'!AL156,RTS66_1_2!AL156,RTS66_3_4!AL156,SVTS!AL156,TSTS!AL156)","v":1821.7912994582409},{"$f":"$B156*SUM(WMTS22!AM156,WMTS66!AM156,'BTS22'!AM156,FBTS66!AM156,'RTS22'!AM156,RTS66_1_2!AM156,RTS66_3_4!AM156,SVTS!AM156,TSTS!AM156)","v":1866.303777087363}]
[]
[null,null,null,null,null,null,"Summer industrial adjustments (MW)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Summer industrial adjustments"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2013/14","2014/15","2015/16","2016/17","2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25","2025/26","2026/27",null,"Peak industrial load",null,{"$f":"CHOOSE($D$3,'Industrial adjustments'!C4,'Industrial adjustments'!C5,'Industrial adjustments'!C6,'Industrial adjustments'!C7,'Industrial adjustments'!C8,'Industrial adjustments'!C9,'Industrial adjustments'!C10,'Industrial adjustments'!C11,'Industrial adjustments'!C12,'Industrial adjustments'!C13,'Industrial adjustments'!C14,'Industrial adjustments'!C15,'Industrial adjustments'!C16,'Industrial adjustments'!C17,'Industrial adjustments'!C18,'Industrial adjustments'!C19,'Industrial adjustments'!C20,'Industrial adjustments'!C21,'Industrial adjustments'!C22,'Industrial adjustments'!C23,'Industrial adjustments'!C24,'Industrial adjustments'!C25,'Industrial adjustments'!C26,'Industrial adjustments'!C27,'Industrial adjustments'!C28,'Industrial adjustments'!C29,'Industrial adjustments'!C30,'Industrial adjustments'!C31)","v":0}]
[null,null,null,null,null,null,"Peak industrial load",null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AH$159","v":0},0,0,0,0,0,0,0,0,0,{"$f":"$AH$159","v":0},0,null,"Proportion of MD",null,{"$f":"AH159/AA75","v":0}]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,null,{"$f":"-AB76*$AH$160+S$160","v":0},0,0,0,0,0,0,0,0,0,{"$f":"-AL76*$AH$160+AC$160","v":0},0]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,null,null,"Winter industrial adjustments (MW)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Winter industrial adjustments"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,null,"Peak industrial load",null,{"$f":"CHOOSE($D$3,'Industrial adjustments'!C36,'Industrial adjustments'!C37,'Industrial adjustments'!C38,'Industrial adjustments'!C39,'Industrial adjustments'!C40,'Industrial adjustments'!C41,'Industrial adjustments'!C42,'Industrial adjustments'!C43,'Industrial adjustments'!C44,'Industrial adjustments'!C45,'Industrial adjustments'!C46,'Industrial adjustments'!C47,'Industrial adjustments'!C48,'Industrial adjustments'!C49,'Industrial adjustments'!C50,'Industrial adjustments'!C51,'Industrial adjustments'!C52,'Industrial adjustments'!C53,'Industrial adjustments'!C54,'Industrial adjustments'!C55,'Industrial adjustments'!C56,'Industrial adjustments'!C57,'Industrial adjustments'!C58,'Industrial adjustments'!C59,'Industrial adjustments'!C60,'Industrial adjustments'!C61,'Industrial adjustments'!C62,'Industrial adjustments'!C63)","v":0}]
[null,null,null,null,null,null,"Peak industrial load",null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AH$166","v":0},0,0,0,0,0,0,0,0,0,{"$f":"$AH$166","v":0},0,null,"Maximum demand",null,{"$f":"AH166/Z81","v":0}]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,null,{"$f":"-AB82*$AH$167+S$167","v":0},0,0,0,0,0,0,0,0,0,{"$f":"-AL82*$AH$167+AC$167","v":0},0]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,null,null,"Annual industrial adjustments (MW)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026]
[null,null,null,null,null,null,"Peak industrial load",null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AH$159","v":0},0,0,0,0,0,0,0,0,0,{"$f":"$AH$159","v":0},0]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,null,{"$f":"-$AH$160*AB88+S$174","v":0},0,0,0,0,0,0,0,0,0,{"$f":"-$AH$160*AL88+AC$174","v":0},0]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,null,null,"Original Pre Adjustment B4 cap"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026]
[null,null,null,null,null,null,"Average energy use",null,null,null,null,null,null,null,null,null,663.72443644205725,684.73006439208984,705.80083084106445,707.05006790161133,711.86797968546546,710.19298680623376,711.75523249308264,704.08881632486975,694.75237147013343,694.58565775553382,682.5808995564779]
[null,null,null,null,null,null,"Forecast average energy use",null,null,null,null,null,null,null,null,null,null,662.65343867007039,700.56788059473104,715.52365329397173,719.40284099595954,719.40284099595954,708.42576286237136,704.39896640319546,695.67534098531507,682.76004566183065,701.91948868390818,725.80022861033297,743.65591134153044,759.34982432457639,771.61894576775512,783.93766745459061,795.14933457653615,798.47695232708884,801.73809030008806,813.6864451080113,823.41845879762457,831.39387225161408,840.01279355401073]
[null,null,null,null,null,null,"Low forecast",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA182","v":701.91948868390818},722.24692298789944,738.17932692295506,753.03390221316761,759.964640542908,761.31034274471119,758.79740860928177,753.27324859569728,751.78524090726978,756.98512806343433,761.80043838088579,766.68519768628937,772.10267285549673]
[null,null,null,null,null,null,"High forecast",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA183","v":701.91948868390818},727.47379632799539,762.60920463208038,799.5543892450977,817.90229148575372,836.55104307039676,853.18688225385438,864.71436421112901,875.03187101229184,889.26075279207873,901.3810498693723,910.22533346175715,918.39759331432208]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2004/05","2005/06","2006/07","2007/08","2008/09","2009/10","2010/11","2011/12","2012/13","2013/14","2014/15","2015/16","2016/17","2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25","2025/26","2026/27"]
[null,null,null,null,null,null,"Summer maxima",null,null,null,null,null,null,null,null,null,1249.893310546875,1306.361572265625,1338.267578125,1404.869873046875,1455.4521484375,1362.26416015625,1434.568115234375,1304.743896484375,1431.3038330078125,1442.0712890625,1251.7568359375]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,1149.6826130767513,1233.9344279839586,1249.6321739220377,1266.6615400669477,1255.6424464666154,1219.609748094598,1233.3484313786198,1190.5562126082057,1199.4534304159133,1238.8547054104122,1281.6823501473054,1317.6977979375547,1342.3486614085348,1376.7765236538878,1407.198782122711,1421.5032727399487,1422.3288819635559,1455.0053588269614,1491.184465709531,1508.5416060858599,1544.0769600508861,1563.390529120463]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,1199.0497933560105,1294.2294567650113,1308.3352818895398,1333.5548922867858,1320.7952327226576,1273.9325669838615,1296.1046697340566,1248.8003429463251,1263.6834470597362,1301.1881130396787,1357.5629060322492,1400.1923455745275,1431.4084303825655,1468.3661888256675,1512.0901505727506,1532.865178522484,1543.4626392473094,1578.4508336850972,1614.7892869690527,1640.9795230478519,1685.9818689657473,1710.7042176223472]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,1275.8649183735949,1382.3130664277157,1395.0589730464139,1417.1246122855641,1403.1183449023281,1351.3500580764412,1381.1000851477752,1335.0462229719856,1358.5903889173437,1396.5368776872481,1462.1807280150117,1501.7935060140981,1536.4981380164588,1579.7412294784938,1639.4656202402502,1665.5978681680058,1691.6578497184628,1748.6368842827164,1825.4732891720116,1866.1360779323388,1929.3854883356171,2005.1802432908623]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026]
[null,null,null,null,null,null,"Winter maxima",null,null,null,null,null,null,null,null,null,977.5113525390625,1006.9512939453125,1030.699951171875,1102.050537109375,1045.2275390625,1049.3717041015625,1058.2567138671875,1047.525390625,1039.8662109375,1055.93994140625,1026.067626953125]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,978.41954896337961,1022.4471682217347,1074.3067540281129,1092.1224602164243,1050.5054327097655,1054.7935311339468,1029.5672753700494,1046.5682114341823,991.86101353168226,1029.0902674960325,1053.1209359707684,1073.9602571026521,1098.9694515171623,1112.3753561873343,1128.155410859287,1143.6677452368892,1159.4182747289315,1147.3727027517468,1162.1788584119729,1178.5366858929449,1186.6247732537418,1197.7853161099313]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,996.87651323730017,1041.1289276920709,1094.6766332527982,1112.9959502846614,1071.07211427176,1075.2571616459643,1047.8181055589114,1066.569165371144,1008.5539695884834,1049.0216034864457,1074.2169770623022,1096.5629921128836,1122.551167791632,1135.988192702549,1153.0923786164399,1167.7759020463366,1184.1497838984601,1172.161895788232,1187.9391733813297,1205.0958692397842,1211.1101433839037,1224.1632710783522]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,1025.4123948363724,1068.7781729416588,1121.7395047558459,1142.5590998977639,1099.1615396846494,1103.1002473064814,1075.4155598276677,1093.1417676518047,1036.8004554000299,1077.8927469952025,1102.8752196563389,1125.1015350682594,1151.6353821769551,1164.9033776931064,1187.7315940513522,1202.468615884879,1214.724949591932,1204.4230504427744,1217.7448447895958,1236.9705207983511,1246.9946672596111,1258.1098411080411]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026]
[null,null,null,null,null,null,"Annual maxima",null,null,null,null,null,null,null,null,null,{"$f":"MAX(Q187,Q193)","v":1249.893310546875},1306.361572265625,1338.267578125,1404.869873046875,1455.4521484375,1362.26416015625,1434.568115234375,1304.743896484375,1431.3038330078125,1442.0712890625,{"$f":"MAX(AA187,AA193)","v":1251.7568359375}]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,1149.6826130767513,1233.9344279839586,1249.6321739220377,1266.6615400669477,1255.6424464666154,1219.609748094598,1233.3484313786198,1190.5562126082057,1199.4534304159133,1238.8547054104122,1281.6823501473054,1317.6977979375547,1342.3486614085348,1376.7765236538878,1407.198782122711,1421.5032727399487,1422.3288819635559,1455.0053588269614,1491.184465709531,1508.5416060858599,1544.0769600508861,1563.390529120463]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,1199.0497933560105,1294.2294567650113,1308.3352818895398,1333.5548922867858,1320.7952327226576,1273.9325669838615,1296.1046697340566,1248.8003429463251,1263.6834470597362,1301.1881130396787,1357.5629060322492,1400.1923455745275,1431.4084303825655,1468.3661888256675,1512.0901505727506,1532.865178522484,1543.4626392473094,1578.4508336850972,1614.7892869690527,1640.9795230478519,1685.9818689657473,1710.7042176223472]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,1275.8649183735949,1382.3130664277157,1395.0589730464139,1417.1246122855641,1403.1183449023281,1351.3500580764412,1381.1000851477752,1335.0462229719856,1358.5903889173437,1396.5368776872481,1462.1807280150117,1501.7935060140981,1536.4981380164588,1579.7412294784938,1639.4656202402502,1665.5978681680058,1691.6578497184628,1748.6368842827164,1825.4732891720116,1866.1360779323388,1929.3854883356171,2005.1802432908623]
[]
[null,null,null,null,null,null,"Original Pre Adjustment growth p.a. B4 cap"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026]
[null,null,null,null,null,null,"Average energy use"]
[null,null,null,null,null,null,"Forecast average energy use",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB182/AA182","v":1.0340220499806907},{"$f":"AC182/AB182","v":1.0246013738041737},1.0211037292162912,1.0161574034129681,1.0159647734861907,1.0143017328894901,1.0041848966047677,1.0040841980015764,1.0149030649191821,1.0119603979495091,1.0096857355683226,1.0103668328454893]
[null,null,null,null,null,null,"Low forecast",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB183/AA183","v":1.0289597804758277},1.0220594971441956,1.0201232610402851,1.0092037533892844,1.0017707431767375,0.99669919874414203,0.99271984860397833,0.99802461100111872,1.0069167188622767,1.0063611689832934,1.0064121245660944,1.0070661011658453]
[null,null,null,null,null,null,"High forecast",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.0364063230271627,1.048297833518451,1.0484457627689421,1.0229476599559153,1.0228007083227102,1.0198862213146003,1.0135110867232542,1.0119316935489737,1.0162609868864845,1.0136296322976568,1.0098119253712585,1.0089782821375497]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2004/05","2005/06","2006/07","2007/08","2008/09","2009/10","2010/11","2011/12","2012/13","2013/14","2014/15","2015/16","2016/17","2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25","2025/26","2026/27"]
[null,null,null,null,null,null,"Summer maxima"]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB188/AA188","v":1.0345703532059518},{"$f":"AC188/AB188","v":1.0281001355648769},1.0187075242210797,1.0256474813400773,1.0220967295317356,1.0101652238468113,1.0005808000863874,1.0229739248620859,1.0248652739751678,1.0116398344909463,1.0235560980364526,1.0125081647931204]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB189/AA189","v":1.0433256286524741},1.031401446925853,1.0222941404491319,1.0258191566143176,1.0297772872188318,1.0137392786679182,1.0069134982471455,1.0226686370943519,1.0230215933930096,1.016218980575452,1.0274240752464179,1.0146634724321002]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.0470047382038876,1.027091574413556,1.0231087908313508,1.0281439270195665,1.0378064392112325,1.0159394912617479,1.0156460223974233,1.0336823634718666,1.0439407435471162,1.0222752033686402,1.0338932466668551,1.03928440190593]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026]
[null,null,null,null,null,null,"Winter maxima"]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB194/AA194","v":1.0233513708503015},{"$f":"AC194/AB194","v":1.019788155775931},1.0232868900400285,1.0121986144852932,1.0141859081866385,1.0137501750452864,1.0137719451804421,0.98961067611255238,1.0129043994377036,1.014075137714451,1.0068628218854883,1.0094052838839587]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB195/AA195","v":1.0240179739789146},1.0208021428889458,1.0236996651042123,1.0119700778872747,1.0150566581798703,1.0127340390953889,1.0140214246786827,0.98987637520756744,1.0134599816371681,1.0144424026439165,1.0049907018168718,1.01077782046972]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.0231771414463815,1.0201530644770913,1.0235835133822708,1.0115210037147961,1.0195966608007037,1.0124077038173742,1.0101926433215338,0.9915191507734995,1.011060726828438,1.015787934632626,1.0081037876753849,1.0089135696729614]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026]
[null,null,null,null,null,null,"Annual maxima"]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB200/AA200","v":1.0345703532059518},{"$f":"AC200/AB200","v":1.0281001355648769},1.0187075242210797,1.0256474813400773,1.0220967295317356,1.0101652238468113,1.0005808000863874,1.0229739248620859,1.0248652739751678,1.0116398344909463,1.0235560980364526,1.0125081647931204]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB201/AA201","v":1.0433256286524741},1.031401446925853,1.0222941404491319,1.0258191566143176,1.0297772872188318,1.0137392786679182,1.0069134982471455,1.0226686370943519,1.0230215933930096,1.016218980575452,1.0274240752464179,1.0146634724321002]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.0470047382038876,1.027091574413556,1.0231087908313508,1.0281439270195665,1.0378064392112325,1.0159394912617479,1.0156460223974233,1.0336823634718666,1.0439407435471162,1.0222752033686402,1.0338932466668551,1.03928440190593]