{"text_format":"1","workbook":"xlsx","n_sheets":11,"sheets":["Inputs","Monthly Average Bill","Tariff Comparison","FAQ","Rates Table","Workings","Rates SPU - New","Rates SPU - Current","Mapping","Lists","Notes on updates"],"not_rendered":{"charts":2,"images":1,"macros":1,"external_links":2,"defined_names":124,"comments":1,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"Inputs","index":0,"n_rows":23,"n_cols":14,"rows_kept":23,"cut":false,"hidden":false,"merged":[[7,6,7,7],[8,6,8,7],[9,6,9,7],[20,10,23,14]]}
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Version 6.10    09 March 2021"]
[]
[null,"Tariff Input Sheet"]
[]
[null,"Please enter the required information below:"]
[]
[null,null,null,"Customer Name",null,null,"Customer Name",null,"Enter the customer name as it is displayed on the rates bill."]
[null,null,null,"Account number ",null,null,"Account Number",null,"Enter the account number as it is displayed on the rates bill."]
[null,null,null,"Point of delivery ID",null,null,"Point of delivery",null,"Enter the Point of Delivery ID as it is displayed on the rates bill."]
[null,null,null,"Number of PODs",null,null,null,1]
[]
[null,null,null,"Select your tariff classification",null,null,null,null,"Select either Non-Local Authority (Eskom), Local Authority (Municipality)"]
[]
[null,null,null,"Customer Category",null,null,"Small Power User"]
[]
[null,null,null,"Select  supply size",null,null,null,null,"Select the appropriate customer supply size (kVA)"]
[]
[null,null,null,"Select tariff",null,null,null,null,"Drop box selection driven by the supply voltage inputs"]
[]
[null,null,null,"Select supply voltage",null,null,{"$f":"Selected_Supply_Voltage","v":"< 500V"},null,null,null,"Calculations are based on the average number of days per month:\nAve days per month  = Total number of days in year (365) / months (12)\n                                     = 30.416667"]
[]
[null,null,null,"Enter average monthly consumption",null,null,null,null,"kWh / month"]

{"sheet":"Monthly Average Bill","index":1,"n_rows":50,"n_cols":16,"rows_kept":50,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[null,"Monthly Average Bill",null,null,null,null,null,null,{"$f":"D10","v":"Businessrate 1"},null,{"$f":"B4","v":"Monthly Average Bill"},null,null,null,null,{"$f":"I4","v":"Businessrate 1"}]
[]
[null,"Annual",null,null,null,null,null,null,null,null,"Analysis"]
[]
[null,"Customer Name",null,{"$f":"Customer_Name","v":"Customer Name"}]
[null,{"$f":"Inputs!D10","v":"Point of delivery ID"},null,{"$f":"Delivery_ID","v":"Point of delivery"},null,null,null,null,null,null,"Summary",null,{"$f":"Current_Period","v":"2020/2021"},{"$f":"New_Period","v":"2021/2022"},"% Change"]
[null,null,"Tariff",{"$f":"Selected_Base_Tariff","v":"Businessrate 1"},null,"Ave Monthly Consumption",null,{"$f":"IF(Selected_Customer_Category_ID=1,SPU_Annual_Total_Energy,0)","v":0},"kWh"]
[null,null,"Tariff Category",{"$f":"INDEX(Full_Tariff_Type,MATCH(D10,Full_Tariff_List,0))","v":"Urban"},null,"Days",null,{"$f":"ESKOM_Total_days","v":30.416666666666668},"days",null,null,"Total Network Charges",{"$f":"G23","v":768.02083333333337},{"$f":"H23","v":904.5916666666667},{"$f":"I23","v":0.17782178217821776}]
[null,null,"Supply voltage",{"$f":"Selected_Supply_Voltage","v":"< 500V"},null,null,null,null,null,null,null,"Total Energy Charges",{"$f":"G31","v":0},{"$f":"H31","v":0},{"$f":"I31","v":0}]
[null,null,"Tariff Classification",{"$f":"Selected_Tariff_Category","v":"Local Authority"},null,null,null,null,null,null,null,"Other Charges",{"$f":"G38","v":657.60833333333335},{"$f":"H38","v":774.71249999999998},{"$f":"I38","v":0.17807585568917661}]
[null,null,"No of PODS",{"$f":"PODs","v":1}]
[null,null,"Size of supply",{"$f":"Selected_Supply_Size","v":"5kVA, 16kVA, 20A or 60A"},null,null,null,null,null,null,null,"VAT",{"$f":"G41","v":213.84437499999999},{"$f":"H41","v":251.895625},{"$f":"I41","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,"Total Charges",{"$f":"G43","v":1639.4735416666665},{"$f":"H43","v":1931.1997916666669},{"$f":"IFERROR(N17/M17-1,0)","v":0.17793898015788367}]
[null,"Network charges",null,"Units",{"$f":"Current_Period &\" Rates\"","v":"2020/2021 Rates"},{"$f":"New_Period &\" Rates\"","v":"2021/2022 Rates"},{"$f":"Current_Period&\" Charges\"","v":"2020/2021 Charges"},{"$f":"New_Period&\" Charges\"","v":"2021/2022 Charges"},"% Change"]
[]
[null,null,"Network demand charge","c/kWh",{"$f":"'Rates Table'!E10","v":17.61},{"$f":"'Rates Table'!AA10","v":20.74},{"$f":"IFERROR(E20*SPU_Total_Energy,0)/100","v":0},{"$f":"IFERROR(F20*SPU_Total_Energy,0)/100","v":0},{"$f":"IFERROR(H20/G20-1,0)","v":0}]
[null,null,"Network capacity charge",{"$f":"IF(Table_1=1,\"R/kVA\",\"R/day\")","v":"R/day"},{"$f":"'Rates Table'!E11","v":25.25},{"$f":"'Rates Table'!AA11","v":29.74},{"$f":"IFERROR(E21*PODs*SPU_Days,0)","v":768.02083333333337},{"$f":"IFERROR(F21*PODs*SPU_Days,0)","v":904.5916666666667},0.17782178217821776]
[]
[null,"Total network charges",null,null,null,null,{"$f":"SUM(G20:G21)","v":768.02083333333337},{"$f":"SUM(H20:H21)","v":904.5916666666667},0.17782178217821776]
[]
[null,"Energy charges",null,"Units",{"$f":"E18","v":"2020/2021 Rates"},{"$f":"F18","v":"2021/2022 Rates"},{"$f":"G18","v":"2020/2021 Charges"},{"$f":"H18","v":"2021/2022 Charges"},"% Change"]
[]
[null,null,"Energy","c/kWh",{"$f":"'Rates Table'!E17","v":127.04},{"$f":"'Rates Table'!AA17","v":149.65},{"$f":"IFERROR(E27*(SPU_Total_Energy),0)/100","v":0},{"$f":"IFERROR(F27*(SPU_Total_Energy),0)/100","v":0},{"$f":"IFERROR(H27/G27-1,0)","v":0}]
[null,null,"Energy - Block 1","c/kWh",{"$f":"'Rates Table'!E18","v":0},{"$f":"'Rates Table'!AA18","v":0},{"$f":"IFERROR(E28*(SPU_Block_1),0)/100","v":0},{"$f":"IFERROR(F28*(SPU_Block_1),0)/100","v":0},0]
[null,null,"Energy - Block 2","c/kWh",{"$f":"'Rates Table'!E19","v":0},{"$f":"'Rates Table'!AA19","v":0},{"$f":"IFERROR(E29*(SPU_Block_2),0)/100","v":0},{"$f":"IFERROR(F29*(SPU_Block_2),0)/100","v":0},0]
[]
[null,"Total energy charges",null,null,null,null,{"$f":"SUM(G27:G29)","v":0},{"$f":"SUM(H27:H29)","v":0},{"$f":"IFERROR(H31/G31-1,0)","v":0}]
[]
[null,"Other charges",null,"Units",{"$f":"E18","v":"2020/2021 Rates"},{"$f":"F18","v":"2021/2022 Rates"},{"$f":"G18","v":"2020/2021 Charges"},{"$f":"H18","v":"2021/2022 Charges"},"% Change"]
[]
[null,null,"Ancillary service charge ","c/kWh",{"$f":"'Rates Table'!E25","v":0.48},{"$f":"'Rates Table'!AA25","v":0.56999999999999995},{"$f":"IFERROR(SPU_Total_Energy*E35,0)/100","v":0},{"$f":"IFERROR(SPU_Total_Energy*F35,0)/100","v":0},{"$f":"IFERROR(H35/G35-1,0)","v":0}]
[null,null,"Service charge",{"$f":"IF(Table_1=1,\"R/day\",\"R/day\")","v":"R/day"},{"$f":"'Rates Table'!E26","v":21.62},{"$f":"'Rates Table'!AA26","v":25.47},{"$f":"IFERROR(IF(Table_1=1,E36*PODs*SPU_Days,E36*PODs*SPU_Days),0)","v":657.60833333333335},{"$f":"IFERROR(IF(Table_1=1,F36*PODs*SPU_Days,F36*PODs*SPU_Days),0)","v":774.71249999999998},0.17807585568917661]
[]
[null,"Total other charges",null,null,null,null,{"$f":"SUM(G35:G36)","v":657.60833333333335},{"$f":"SUM(H35:H36)","v":774.71249999999998},{"$f":"IFERROR(H38/G38-1,0)","v":0.17807585568917661}]
[]
[null,"Total excl VAT",null,null,null,null,{"$f":"G38+G31+G23","v":1425.6291666666666},{"$f":"H38+H31+H23","v":1679.3041666666668},{"$f":"IFERROR(H40/G40-1,0)","v":0.17793898015788367}]
[null,"VAT",null,{"$f":"VAT","v":0.15},null,null,{"$f":"G40*$D41","v":213.84437499999999},{"$f":"H40*$D41","v":251.895625}]
[]
[null,"Total account",null,null,null,null,{"$f":"SUM(G40:G41)","v":1639.4735416666665},{"$f":"SUM(H40:H41)","v":1931.1997916666669},{"$f":"IFERROR(H43/G43-1,0)","v":0.17793898015788367}]
[]
[null,"Average price",null,"c/kWh",null,null,{"$f":"IFERROR(G40/SPU_Total_Energy*100,0)","v":0},{"$f":"IFERROR(H40/SPU_Total_Energy*100,0)","v":0},{"$f":"IFERROR(H45/G45-1,0)","v":0}]
[]
[]
[null,"Blocks"]
[null,null,"Block 1",{"$f":"IF(SPU_Total_Energy > SPU_Block_1_Upper, SPU_Block_1_Upper, SPU_Total_Energy)","v":0},{"$f":"IF(D10 = Lists!B21,  Block1_max_HL20A,  Block1_max_HL60A)","v":600}]
[null,null,"Block 2",{"$f":"SPU_Total_Energy - D49","v":0}]

{"sheet":"Tariff Comparison","index":2,"n_rows":41,"n_cols":18,"rows_kept":41,"cut":false,"hidden":false,"merged":[]}
[]
[null,null,null,null,null,null,null,"Please select tariffs from the dropdown boxes to set up the Comparison Report.\n"]
[]
[null,"Comparison against other tariffs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Monthly Average Bill'!I4","v":"Businessrate 1"}]
[]
[null,null,null,null,null,null,null,9,null,{"$f":"MATCH(H8,Full_Tariff_List,0)","v":17},null,3,null,{"$f":"MATCH(L8,Full_Tariff_List,0)","v":10},null,10,null,{"$f":"MATCH(P8,Full_Tariff_List,0)","v":18}]
[]
[null,null,null,{"$f":"'Monthly Average Bill'!I4","v":"Businessrate 1"},null,null,null,{"$f":"IFERROR(INDEX(Compare_Tariff_List,Dropdown_Compare_1),$D$8)","v":"Landlight 20A"},null,null,null,{"$f":"IFERROR(INDEX(Compare_Tariff_List,Dropdown_Compare_2),$D$8)","v":"Homepower 4"},null,null,null,{"$f":"IFERROR(INDEX(Compare_Tariff_List,Dropdown_Compare_3),$D$8)","v":"Landlight 60A"}]
[null,null,null,{"$f":"IFERROR(INDEX(Compare_Long_Type,Selected_Compare_Tariff_ID),\"\")","v":"Commercial Urban"},null,null,null,{"$f":"IFERROR(INDEX(Compare_Long_Type,Dropdown_Compare_1),\"\")","v":"Rural"},null,null,null,{"$f":"IFERROR(INDEX(Compare_Long_Type,Dropdown_Compare_2),\"\")","v":"Residential Urban"},null,null,null,{"$f":"IFERROR(INDEX(Compare_Long_Type,Dropdown_Compare_3),\"\")","v":"Rural"}]
[null,"Comparison Tariffs",null,{"$f":"Current_Period","v":"2020/2021"},{"$f":"New_Period","v":"2021/2022"},"% Change",null,{"$f":"Current_Period","v":"2020/2021"},{"$f":"New_Period","v":"2021/2022"},"% Change",null,{"$f":"Current_Period","v":"2020/2021"},{"$f":"New_Period","v":"2021/2022"},"% Change",null,{"$f":"Current_Period","v":"2020/2021"},{"$f":"New_Period","v":"2021/2022"},"% Change"]
[]
[null,null,"Network Charges",{"$f":"'Monthly Average Bill'!M11","v":768.02083333333337},{"$f":"'Monthly Average Bill'!N11","v":904.5916666666667},{"$f":"IFERROR(E12/D12-1,0)","v":0.17782178217821776},null,{"$f":"IFERROR(INDEX(SPU_Network_Costs_Current,0,J$6),\"\")","v":0},{"$f":"IFERROR(INDEX(SPU_Network_Costs_New,0,J$6),\"\")","v":0},{"$f":"IFERROR(I12/H12-1,0)","v":0},null,{"$f":"IFERROR(INDEX(SPU_Network_Costs_Current,0,N$6),\"\")","v":115.8875},{"$f":"IFERROR(INDEX(SPU_Network_Costs_New,0,N$6),\"\")","v":136.57083333333335},{"$f":"IFERROR(M12/L12-1,0)","v":0.17847769028871396},null,{"$f":"IFERROR(INDEX(SPU_Network_Costs_Current,0,R$6),\"\")","v":0},{"$f":"IFERROR(INDEX(SPU_Network_Costs_New,0,R$6),\"\")","v":0},{"$f":"IFERROR(Q12/P12-1,0)","v":0}]
[null,null,"Energy Charges",{"$f":"'Monthly Average Bill'!M12","v":0},{"$f":"'Monthly Average Bill'!N12","v":0},{"$f":"IFERROR(E13/D13-1,0)","v":0},null,{"$f":"IFERROR(INDEX(SPU_Energy_Charges_Current,0,J$6),\"\")","v":0},{"$f":"IFERROR(INDEX(SPU_Energy_Charges_New,0,J$6),\"\")","v":0},{"$f":"IFERROR(I13/H13-1,0)","v":0},null,{"$f":"IFERROR(INDEX(SPU_Energy_Charges_Current,0,N$6),\"\")","v":0},{"$f":"IFERROR(INDEX(SPU_Energy_Charges_New,0,N$6),\"\")","v":0},{"$f":"IFERROR(M13/L13-1,0)","v":0},null,{"$f":"IFERROR(INDEX(SPU_Energy_Charges_Current,0,R$6),\"\")","v":0},{"$f":"IFERROR(INDEX(SPU_Energy_Charges_New,0,R$6),\"\")","v":0},{"$f":"IFERROR(Q13/P13-1,0)","v":0}]
[null,null,"Other",{"$f":"'Monthly Average Bill'!M13","v":657.60833333333335},{"$f":"'Monthly Average Bill'!N13","v":774.71249999999998},{"$f":"IFERROR(E14/D14-1,0)","v":0.17807585568917661},null,{"$f":"IFERROR(INDEX(SPU_Other_Charges_Current,0,J$6),\"\")","v":0},{"$f":"IFERROR(INDEX(SPU_Other_Charges_NEw,0,J$6),\"\")","v":0},{"$f":"IFERROR(I14/H14-1,0)","v":0},null,{"$f":"IFERROR(INDEX(SPU_Other_Charges_Current,0,N$6),\"\")","v":0},{"$f":"IFERROR(INDEX(SPU_Other_Charges_NEw,0,N$6),\"\")","v":0},{"$f":"IFERROR(M14/L14-1,0)","v":0},null,{"$f":"IFERROR(INDEX(SPU_Other_Charges_Current,0,R$6),\"\")","v":0},{"$f":"IFERROR(INDEX(SPU_Other_Charges_NEw,0,R$6),\"\")","v":0},{"$f":"IFERROR(Q14/P14-1,0)","v":0}]
[]
[null,null,"Total",{"$f":"'Monthly Average Bill'!G40","v":1425.6291666666666},{"$f":"'Monthly Average Bill'!H40","v":1679.3041666666668},{"$f":"IFERROR(E16/D16-1,0)","v":0.17793898015788367},null,{"$f":"SUM(H12:H14)","v":0},{"$f":"SUM(I12:I14)","v":0},{"$f":"IFERROR(I16/H16-1,0)","v":0},null,{"$f":"SUM(L12:L14)","v":115.8875},{"$f":"SUM(M12:M14)","v":136.57083333333335},{"$f":"IFERROR(M16/L16-1,0)","v":0.17847769028871396},null,{"$f":"SUM(P12:P14)","v":0},{"$f":"SUM(Q12:Q14)","v":0},{"$f":"IFERROR(Q16/P16-1,0)","v":0}]
[]
[null,null,"Average price c/kWh",{"$f":"'Monthly Average Bill'!G45","v":0},{"$f":"'Monthly Average Bill'!H45","v":0},{"$f":"IFERROR(E18/D18-1,0)","v":0},null,{"$f":"IFERROR(H16/(SPU_Annual_Total_Energy)*100,0)","v":0},{"$f":"IFERROR(I16/(SPU_Annual_Total_Energy)*100,0)","v":0},{"$f":"IFERROR(I18/H18-1,0)","v":0},null,{"$f":"IFERROR(L16/(SPU_Annual_Total_Energy)*100,0)","v":0},{"$f":"IFERROR(M16/(SPU_Annual_Total_Energy)*100,0)","v":0},{"$f":"IFERROR(M18/L18-1,0)","v":0},null,{"$f":"IFERROR(P16/(SPU_Annual_Total_Energy)*100,0)","v":0},{"$f":"IFERROR(Q16/(SPU_Annual_Total_Energy)*100,0)","v":0},{"$f":"IFERROR(Q18/P18-1,0)","v":0}]
[]
[]
[null,"Total Comparison",null,{"$f":"Current_Period","v":"2020/2021"},{"$f":"New_Period","v":"2021/2022"},"% Change"]
[]
[null,null,{"$f":"D8","v":"Businessrate 1"},{"$f":"D16","v":1425.6291666666666},{"$f":"E16","v":1679.3041666666668},{"$f":"IFERROR(E23/D23-1,0)","v":0.17793898015788367}]
[null,null,{"$f":"H8","v":"Landlight 20A"},{"$f":"H16","v":0},{"$f":"I16","v":0},{"$f":"IFERROR(E24/D24-1,0)","v":0}]
[null,null,{"$f":"L8","v":"Homepower 4"},{"$f":"L16","v":115.8875},{"$f":"M16","v":136.57083333333335},{"$f":"IFERROR(E25/D25-1,0)","v":0.17847769028871396}]
[null,null,{"$f":"P8","v":"Landlight 60A"},{"$f":"P16","v":0},{"$f":"Q16","v":0},{"$f":"IFERROR(E26/D26-1,0)","v":0}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,"Descriptions"]
[null,null,"Rates Comparison"]
[null,null,"Average Price"]

{"sheet":"FAQ","index":3,"n_rows":4,"n_cols":2,"rows_kept":4,"cut":false,"hidden":true,"merged":[]}
[]
[]
[]
[null,"Frequently Asked Questions"]

{"sheet":"Rates Table","index":4,"n_rows":46,"n_cols":47,"rows_kept":46,"cut":false,"hidden":true,"merged":[]}
[]
[]
[]
[null,"Rates by Tariff"]
[]
[null,"Tariffs",null,null,{"$f":"Selected_Base_Tariff","v":"Businessrate 1"},{"$f":"INDEX(Full_Tariff_List,F$7,)","v":"Businessrate 1"},"Businessrate 2","Businessrate 3","Businessrate 4","Homelight 20A","Homelight 60A","Homepower 1","Homepower 2","Homepower 3","Homepower 4","Homepower Bulk","Landrate 1","Landrate 2","Landrate 3","Landrate 4","Landrate Dx","Landlight 20A","Landlight 60A","Public Lighting All Night","Public Lighting 24 Hours",null,{"$f":"E6","v":"Businessrate 1"},"Businessrate 1","Businessrate 2","Businessrate 3","Businessrate 4","Homelight 20A","Homelight 60A","Homepower 1","Homepower 2","Homepower 3","Homepower 4","Homepower Bulk","Landrate 1","Landrate 2","Landrate 3","Landrate 4",{"$f":"U6","v":"Landrate Dx"},"Landlight 20A","Landlight 60A","Public Lighting All Night","Public Lighting 24 Hours"]
[null,null,null,null,null,1,{"$f":"F7+1","v":2},{"$f":"G7+1","v":3},4,5,6,7,8,9,10,11,12,13,14,15,{"$f":"T7+1","v":16},{"$f":"U7+1","v":17},{"$f":"V7+1","v":18},{"$f":"W7+1","v":19},{"$f":"X7+1","v":20}]
[null,"Network charges",null,"Units",{"$f":"Current_Period&\" Rates\"","v":"2020/2021 Rates"},"2020/2021 Rates","2020/2021 Rates","2020/2021 Rates","2020/2021 Rates","2020/2021 Rates","2020/2021 Rates","2020/2021 Rates","2020/2021 Rates","2020/2021 Rates","2020/2021 Rates","2020/2021 Rates","2020/2021 Rates","2020/2021 Rates","2020/2021 Rates","2020/2021 Rates","2020/2021 Rates","2020/2021 Rates","2020/2021 Rates","2020/2021 Rates","2020/2021 Rates",null,{"$f":"New_Period&\" Rates\"","v":"2021/2022 Rates"},{"$f":"AA8","v":"2021/2022 Rates"},{"$f":"AB8","v":"2021/2022 Rates"},"2021/2022 Rates","2021/2022 Rates","2021/2022 Rates","2021/2022 Rates","2021/2022 Rates","2021/2022 Rates","2021/2022 Rates","2021/2022 Rates","2021/2022 Rates","2021/2022 Rates","2021/2022 Rates","2021/2022 Rates","2021/2022 Rates",{"$f":"AP8","v":"2021/2022 Rates"},{"$f":"AQ8","v":"2021/2022 Rates"},{"$f":"AR8","v":"2021/2022 Rates"},{"$f":"AS8","v":"2021/2022 Rates"},{"$f":"AT8","v":"2021/2022 Rates"}]
[]
[null,null,"Distribution network demand charge","c/kWh",{"$f":"INDEX(F10:Y10,0,Selected_Tariff_ID)","v":17.61},{"$f":"INDEX(Rates_AllOther_Current[Network demand charge '[c/kWh']],MATCH(F$33,Rates_AllOther_Current[Code],0))","v":17.61},{"$f":"INDEX(Rates_AllOther_Current[Network demand charge '[c/kWh']],MATCH(G$33,Rates_AllOther_Current[Code],0))","v":17.61},{"$f":"INDEX(Rates_AllOther_Current[Network demand charge '[c/kWh']],MATCH(H$33,Rates_AllOther_Current[Code],0))","v":17.61},{"$f":"INDEX(Rates_AllOther_Current[Network demand charge '[c/kWh']],MATCH(I$33,Rates_AllOther_Current[Code],0))","v":17.61},{"$f":"INDEX(Rates_AllOther_Current[Network demand charge '[c/kWh']],MATCH(J$33,Rates_AllOther_Current[Code],0))","v":0},{"$f":"INDEX(Rates_AllOther_Current[Network demand charge '[c/kWh']],MATCH(K$33,Rates_AllOther_Current[Code],0))","v":0},{"$f":"INDEX(Rates_AllOther_Current[Network demand charge '[c/kWh']],MATCH(L$33,Rates_AllOther_Current[Code],0))","v":0},{"$f":"INDEX(Rates_AllOther_Current[Network demand charge '[c/kWh']],MATCH(M$33,Rates_AllOther_Current[Code],0))","v":0},{"$f":"INDEX(Rates_AllOther_Current[Network demand charge '[c/kWh']],MATCH(N$33,Rates_AllOther_Current[Code],0))","v":0},{"$f":"INDEX(Rates_AllOther_Current[Network demand charge '[c/kWh']],MATCH(O$33,Rates_AllOther_Current[Code],0))","v":0},{"$f":"INDEX(Rates_AllOther_Current[Network demand charge '[c/kWh']],MATCH(P$33,Rates_AllOther_Current[Code],0))","v":0},{"$f":"INDEX(Rates_AllOther_Current[Network demand charge '[c/kWh']],MATCH(Q$33,Rates_AllOther_Current[Code],0))","v":31.16},{"$f":"INDEX(Rates_AllOther_Current[Network demand charge '[c/kWh']],MATCH(R$33,Rates_AllOther_Current[Code],0))","v":31.16},{"$f":"INDEX(Rates_AllOther_Current[Network demand charge '[c/kWh']],MATCH(S$33,Rates_AllOther_Current[Code],0))","v":31.16},{"$f":"INDEX(Rates_AllOther_Current[Network demand charge '[c/kWh']],MATCH(T$33,Rates_AllOther_Current[Code],0))","v":31.16},{"$f":"INDEX(Rates_AllOther_Current[Network demand charge '[c/kWh']],MATCH(U$33,Rates_AllOther_Current[Code],0))","v":0},{"$f":"INDEX(Rates_AllOther_Current[Network demand charge '[c/kWh']],MATCH(V$33,Rates_AllOther_Current[Code],0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Rates_AllOther_Current[Network demand charge '[c/kWh']],MATCH(W$33,Rates_AllOther_Current[Code],0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Rates_AllOther_Current[Network demand charge '[c/kWh']],MATCH(X$33,Rates_AllOther_Current[Code],0))","v":0},{"$f":"INDEX(Rates_AllOther_Current[Network demand charge '[c/kWh']],MATCH(Y$33,Rates_AllOther_Current[Code],0))","v":0},null,{"$f":"INDEX(AB10:AU10,0,Selected_Tariff_ID)","v":20.74},{"$f":"INDEX(Rates_AllOther_New[Network demand charge '[c/kWh']],MATCH(AB$33,Rates_AllOther_New[Code],0))","v":20.74},{"$f":"INDEX(Rates_AllOther_New[Network demand charge '[c/kWh']],MATCH(AC$33,Rates_AllOther_New[Code],0))","v":20.74},{"$f":"INDEX(Rates_AllOther_New[Network demand charge '[c/kWh']],MATCH(AD$33,Rates_AllOther_New[Code],0))","v":20.74},{"$f":"INDEX(Rates_AllOther_New[Network demand charge '[c/kWh']],MATCH(AE$33,Rates_AllOther_New[Code],0))","v":20.74},{"$f":"INDEX(Rates_AllOther_New[Network demand charge '[c/kWh']],MATCH(AF$33,Rates_AllOther_New[Code],0))","v":0},{"$f":"INDEX(Rates_AllOther_New[Network demand charge '[c/kWh']],MATCH(AG$33,Rates_AllOther_New[Code],0))","v":0},{"$f":"INDEX(Rates_AllOther_New[Network demand charge '[c/kWh']],MATCH(AH$33,Rates_AllOther_New[Code],0))","v":0},{"$f":"INDEX(Rates_AllOther_New[Network demand charge '[c/kWh']],MATCH(AI$33,Rates_AllOther_New[Code],0))","v":0},{"$f":"INDEX(Rates_AllOther_New[Network demand charge '[c/kWh']],MATCH(AJ$33,Rates_AllOther_New[Code],0))","v":0},{"$f":"INDEX(Rates_AllOther_New[Network demand charge '[c/kWh']],MATCH(AK$33,Rates_AllOther_New[Code],0))","v":0},{"$f":"INDEX(Rates_AllOther_New[Network demand charge '[c/kWh']],MATCH(AL$33,Rates_AllOther_New[Code],0))","v":0},{"$f":"INDEX(Rates_AllOther_New[Network demand charge '[c/kWh']],MATCH(AM$33,Rates_AllOther_New[Code],0))","v":36.71},{"$f":"INDEX(Rates_AllOther_New[Network demand charge '[c/kWh']],MATCH(AN$33,Rates_AllOther_New[Code],0))","v":36.71},{"$f":"INDEX(Rates_AllOther_New[Network demand charge '[c/kWh']],MATCH(AO$33,Rates_AllOther_New[Code],0))","v":36.71},{"$f":"INDEX(Rates_AllOther_New[Network demand charge '[c/kWh']],MATCH(AP$33,Rates_AllOther_New[Code],0))","v":36.71},{"$f":"INDEX(Rates_AllOther_New[Network demand charge '[c/kWh']],MATCH(AQ$33,Rates_AllOther_New[Code],0))","v":0},{"$f":"INDEX(Rates_AllOther_New[Network demand charge '[c/kWh']],MATCH(AR$33,Rates_AllOther_New[Code],0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Rates_AllOther_New[Network demand charge '[c/kWh']],MATCH(AS$33,Rates_AllOther_New[Code],0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Rates_AllOther_New[Network demand charge '[c/kWh']],MATCH(AT$33,Rates_AllOther_New[Code],0))","v":0},{"$f":"INDEX(Rates_AllOther_New[Network demand charge '[c/kWh']],MATCH(AU$33,Rates_AllOther_New[Code],0))","v":0}]
[null,null,"Network capacity charge",{"$f":"IF(Table_1=1,\"R/kVA\",\"R/day\")","v":"R/day"},{"$f":"INDEX(F11:Y11,0,Selected_Tariff_ID)","v":25.25},{"$f":"INDEX(Rates_AllOther_Current[Network capacity charge '[R/POD/day']],MATCH(F$33,Rates_AllOther_Current[Code],0))","v":25.25},{"$f":"INDEX(Rates_AllOther_Current[Network capacity charge '[R/POD/day']],MATCH(G$33,Rates_AllOther_Current[Code],0))","v":42.58},{"$f":"INDEX(Rates_AllOther_Current[Network capacity charge '[R/POD/day']],MATCH(H$33,Rates_AllOther_Current[Code],0))","v":73.58},{"$f":"INDEX(Rates_AllOther_Current[Network capacity charge '[R/POD/day']],MATCH(I$33,Rates_AllOther_Current[Code],0))","v":0},{"$f":"INDEX(Rates_AllOther_Current[Network capacity charge '[R/POD/day']],MATCH(J$33,Rates_AllOther_Current[Code],0))","v":0},{"$f":"INDEX(Rates_AllOther_Current[Network capacity charge '[R/POD/day']],MATCH(K$33,Rates_AllOther_Current[Code],0))","v":0},{"$f":"INDEX(Rates_AllOther_Current[Network capacity charge '[R/POD/day']],MATCH(L$33,Rates_AllOther_Current[Code],0))","v":6.22},{"$f":"INDEX(Rates_AllOther_Current[Network capacity charge '[R/POD/day']],MATCH(M$33,Rates_AllOther_Current[Code],0))","v":11.67},{"$f":"INDEX(Rates_AllOther_Current[Network capacity charge '[R/POD/day']],MATCH(N$33,Rates_AllOther_Current[Code],0))","v":24.11},{"$f":"INDEX(Rates_AllOther_Current[Network capacity charge '[R/POD/day']],MATCH(O$33,Rates_AllOther_Current[Code],0))","v":3.81},{"$f":"INDEX(Rates_AllOther_Current[Network capacity charge '[R/POD/day']],MATCH(P$33,Rates_AllOther_Current[Code],0))","v":0},{"$f":"INDEX(Rates_AllOther_Current[Network capacity charge '[R/POD/day']],MATCH(Q$33,Rates_AllOther_Current[Code],0))","v":33.28},{"$f":"INDEX(Rates_AllOther_Current[Network capacity charge '[R/POD/day']],MATCH(R$33,Rates_AllOther_Current[Code],0))","v":51.15},{"$f":"INDEX(Rates_AllOther_Current[Network capacity charge '[R/POD/day']],MATCH(S$33,Rates_AllOther_Current[Code],0))","v":81.790000000000006},{"$f":"INDEX(Rates_AllOther_Current[Network capacity charge '[R/POD/day']],MATCH(T$33,Rates_AllOther_Current[Code],0))","v":26.5},{"$f":"INDEX(Rates_AllOther_Current[Network capacity charge '[R/POD/day']],MATCH(U$33,Rates_AllOther_Current[Code],0))","v":0},{"$f":"INDEX(Rates_AllOther_Current[Network capacity charge '[R/POD/day']],MATCH(V$33,Rates_AllOther_Current[Code],0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Rates_AllOther_Current[Network capacity charge '[R/POD/day']],MATCH(W$33,Rates_AllOther_Current[Code],0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Rates_AllOther_Current[Network capacity charge '[R/POD/day']],MATCH(X$33,Rates_AllOther_Current[Code],0))","v":0},{"$f":"INDEX(Rates_AllOther_Current[Network capacity charge '[R/POD/day']],MATCH(Y$33,Rates_AllOther_Current[Code],0))","v":0},null,{"$f":"INDEX(AB11:AU11,0,Selected_Tariff_ID)","v":29.74},{"$f":"INDEX(Rates_AllOther_New[Network capacity charge '[R/POD/day']],MATCH(AB$33,Rates_AllOther_New[Code],0))","v":29.74},{"$f":"INDEX(Rates_AllOther_New[Network capacity charge '[R/POD/day']],MATCH(AC$33,Rates_AllOther_New[Code],0))","v":50.16},{"$f":"INDEX(Rates_AllOther_New[Network capacity charge '[R/POD/day']],MATCH(AD$33,Rates_AllOther_New[Code],0))","v":86.68},{"$f":"INDEX(Rates_AllOther_New[Network capacity charge '[R/POD/day']],MATCH(AE$33,Rates_AllOther_New[Code],0))","v":0},{"$f":"INDEX(Rates_AllOther_New[Network capacity charge '[R/POD/day']],MATCH(AF$33,Rates_AllOther_New[Code],0))","v":0},{"$f":"INDEX(Rates_AllOther_New[Network capacity charge '[R/POD/day']],MATCH(AG$33,Rates_AllOther_New[Code],0))","v":0},{"$f":"INDEX(Rates_AllOther_New[Network capacity charge '[R/POD/day']],MATCH(AH$33,Rates_AllOther_New[Code],0))","v":7.33},{"$f":"INDEX(Rates_AllOther_New[Network capacity charge '[R/POD/day']],MATCH(AI$33,Rates_AllOther_New[Code],0))","v":13.75},{"$f":"INDEX(Rates_AllOther_New[Network capacity charge '[R/POD/day']],MATCH(AJ$33,Rates_AllOther_New[Code],0))","v":28.4},{"$f":"INDEX(Rates_AllOther_New[Network capacity charge '[R/POD/day']],MATCH(AK$33,Rates_AllOther_New[Code],0))","v":4.49},{"$f":"INDEX(Rates_AllOther_New[Network capacity charge '[R/POD/day']],MATCH(AL$33,Rates_AllOther_New[Code],0))","v":0},{"$f":"INDEX(Rates_AllOther_New[Network capacity charge '[R/POD/day']],MATCH(AM$33,Rates_AllOther_New[Code],0))","v":39.200000000000003},{"$f":"INDEX(Rates_AllOther_New[Network capacity charge '[R/POD/day']],MATCH(AN$33,Rates_AllOther_New[Code],0))","v":60.25},{"$f":"INDEX(Rates_AllOther_New[Network capacity charge '[R/POD/day']],MATCH(AO$33,Rates_AllOther_New[Code],0))","v":96.35},{"$f":"INDEX(Rates_AllOther_New[Network capacity charge '[R/POD/day']],MATCH(AP$33,Rates_AllOther_New[Code],0))","v":31.22},{"$f":"INDEX(Rates_AllOther_New[Network capacity charge '[R/POD/day']],MATCH(AQ$33,Rates_AllOther_New[Code],0))","v":0},{"$f":"INDEX(Rates_AllOther_New[Network capacity charge '[R/POD/day']],MATCH(AR$33,Rates_AllOther_New[Code],0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Rates_AllOther_New[Network capacity charge '[R/POD/day']],MATCH(AS$33,Rates_AllOther_New[Code],0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Rates_AllOther_New[Network capacity charge '[R/POD/day']],MATCH(AT$33,Rates_AllOther_New[Code],0))","v":0},{"$f":"INDEX(Rates_AllOther_New[Network capacity charge '[R/POD/day']],MATCH(AU$33,Rates_AllOther_New[Code],0))","v":0}]
[]
[null,"Total network charges"]
[]
[null,"Energy charges - High",null,"Units",{"$f":"E$8","v":"2020/2021 Rates"},{"$f":"F$8","v":"2020/2021 Rates"},"2020/2021 Rates","2020/2021 Rates","2020/2021 Rates","2020/2021 Rates","2020/2021 Rates","2020/2021 Rates","2020/2021 Rates","2020/2021 Rates","2020/2021 Rates","2020/2021 Rates","2020/2021 Rates","2020/2021 Rates","2020/2021 Rates","2020/2021 Rates","2020/2021 Rates","2020/2021 Rates","2020/2021 Rates","2020/2021 Rates","2020/2021 Rates",null,{"$f":"AA$8","v":"2021/2022 Rates"},{"$f":"AB$8","v":"2021/2022 Rates"},"2021/2022 Rates","2021/2022 Rates","2021/2022 Rates","2021/2022 Rates","2021/2022 Rates","2021/2022 Rates","2021/2022 Rates","2021/2022 Rates","2021/2022 Rates","2021/2022 Rates","2021/2022 Rates","2021/2022 Rates","2021/2022 Rates","2021/2022 Rates","2021/2022 Rates","2021/2022 Rates","2021/2022 Rates","2021/2022 Rates","2021/2022 Rates"]
[]
[null,null,"Energy","c/kWh",{"$f":"INDEX(F17:Y17,0,Selected_Tariff_ID)","v":127.04},{"$f":"INDEX(Rates_AllOther_Current[Energy charge '[c/kWh']],MATCH(F$33,Rates_AllOther_Current[Code],0))","v":127.04},{"$f":"INDEX(Rates_AllOther_Current[Energy charge '[c/kWh']],MATCH(G$33,Rates_AllOther_Current[Code],0))","v":127.04},{"$f":"INDEX(Rates_AllOther_Current[Energy charge '[c/kWh']],MATCH(H$33,Rates_AllOther_Current[Code],0))","v":127.04},{"$f":"INDEX(Rates_AllOther_Current[Energy charge '[c/kWh']],MATCH(I$33,Rates_AllOther_Current[Code],0))","v":341.87},{"$f":"INDEX(Rates_AllOther_Current[Energy charge '[c/kWh']],MATCH(J$33,Rates_AllOther_Current[Code],0))","v":0},{"$f":"INDEX(Rates_AllOther_Current[Energy charge '[c/kWh']],MATCH(K$33,Rates_AllOther_Current[Code],0))","v":0},{"$f":"INDEX(Rates_AllOther_Current[Energy charge '[c/kWh']],MATCH(L$33,Rates_AllOther_Current[Code],0))","v":0},{"$f":"INDEX(Rates_AllOther_Current[Energy charge '[c/kWh']],MATCH(M$33,Rates_AllOther_Current[Code],0))","v":0},{"$f":"INDEX(Rates_AllOther_Current[Energy charge '[c/kWh']],MATCH(N$33,Rates_AllOther_Current[Code],0))","v":0},{"$f":"INDEX(Rates_AllOther_Current[Energy charge '[c/kWh']],MATCH(O$33,Rates_AllOther_Current[Code],0))","v":0},{"$f":"INDEX(Rates_AllOther_Current[Energy charge '[c/kWh']],MATCH(P$33,Rates_AllOther_Current[Code],0))","v":0},{"$f":"INDEX(Rates_AllOther_Current[Energy charge '[c/kWh']],MATCH(Q$33,Rates_AllOther_Current[Code],0))","v":126.41},{"$f":"INDEX(Rates_AllOther_Current[Energy charge '[c/kWh']],MATCH(R$33,Rates_AllOther_Current[Code],0))","v":126.41},{"$f":"INDEX(Rates_AllOther_Current[Energy charge '[c/kWh']],MATCH(S$33,Rates_AllOther_Current[Code],0))","v":126.41},{"$f":"INDEX(Rates_AllOther_Current[Energy charge '[c/kWh']],MATCH(T$33,Rates_AllOther_Current[Code],0))","v":273.02999999999997},{"$f":"INDEX(Rates_AllOther_Current[Energy charge '[c/kWh']],MATCH(U$33,Rates_AllOther_Current[Code],0))","v":0},{"$f":"INDEX(Rates_AllOther_Current[Energy charge '[c/kWh']],MATCH(V$33,Rates_AllOther_Current[Code],0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Rates_AllOther_Current[Energy charge '[c/kWh']],MATCH(W$33,Rates_AllOther_Current[Code],0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Rates_AllOther_Current[Energy charge '[c/kWh']],MATCH(X$33,Rates_AllOther_Current[Code],0))","v":102.55},{"$f":"INDEX(Rates_AllOther_Current[Energy charge '[c/kWh']],MATCH(Y$33,Rates_AllOther_Current[Code],0))","v":137.31},null,{"$f":"INDEX(AB17:AU17,0,Selected_Tariff_ID)","v":149.65},{"$f":"INDEX(Rates_AllOther_New[Energy charge '[c/kWh']],MATCH(AB$33,Rates_AllOther_New[Code],0))","v":149.65},{"$f":"INDEX(Rates_AllOther_New[Energy charge '[c/kWh']],MATCH(AC$33,Rates_AllOther_New[Code],0))","v":149.65},{"$f":"INDEX(Rates_AllOther_New[Energy charge '[c/kWh']],MATCH(AD$33,Rates_AllOther_New[Code],0))","v":149.65},{"$f":"INDEX(Rates_AllOther_New[Energy charge '[c/kWh']],MATCH(AE$33,Rates_AllOther_New[Code],0))","v":402.72},{"$f":"INDEX(Rates_AllOther_New[Energy charge '[c/kWh']],MATCH(AF$33,Rates_AllOther_New[Code],0))","v":0},{"$f":"INDEX(Rates_AllOther_New[Energy charge '[c/kWh']],MATCH(AG$33,Rates_AllOther_New[Code],0))","v":0},{"$f":"INDEX(Rates_AllOther_New[Energy charge '[c/kWh']],MATCH(AH$33,Rates_AllOther_New[Code],0))","v":0},{"$f":"INDEX(Rates_AllOther_New[Energy charge '[c/kWh']],MATCH(AI$33,Rates_AllOther_New[Code],0))","v":0},{"$f":"INDEX(Rates_AllOther_New[Energy charge '[c/kWh']],MATCH(AJ$33,Rates_AllOther_New[Code],0))","v":0},{"$f":"INDEX(Rates_AllOther_New[Energy charge '[c/kWh']],MATCH(AK$33,Rates_AllOther_New[Code],0))","v":0},{"$f":"INDEX(Rates_AllOther_New[Energy charge '[c/kWh']],MATCH(AL$33,Rates_AllOther_New[Code],0))","v":0},{"$f":"INDEX(Rates_AllOther_New[Energy charge '[c/kWh']],MATCH(AM$33,Rates_AllOther_New[Code],0))","v":148.91},{"$f":"INDEX(Rates_AllOther_New[Energy charge '[c/kWh']],MATCH(AN$33,Rates_AllOther_New[Code],0))","v":148.91},{"$f":"INDEX(Rates_AllOther_New[Energy charge '[c/kWh']],MATCH(AO$33,Rates_AllOther_New[Code],0))","v":148.91},{"$f":"INDEX(Rates_AllOther_New[Energy charge '[c/kWh']],MATCH(AP$33,Rates_AllOther_New[Code],0))","v":321.63},{"$f":"INDEX(Rates_AllOther_New[Energy charge '[c/kWh']],MATCH(AQ$33,Rates_AllOther_New[Code],0))","v":0},{"$f":"INDEX(Rates_AllOther_New[Energy charge '[c/kWh']],MATCH(AR$33,Rates_AllOther_New[Code],0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Rates_AllOther_New[Energy charge '[c/kWh']],MATCH(AS$33,Rates_AllOther_New[Code],0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Rates_AllOther_New[Energy charge '[c/kWh']],MATCH(AT$33,Rates_AllOther_New[Code],0))","v":120.8},{"$f":"INDEX(Rates_AllOther_New[Energy charge '[c/kWh']],MATCH(AU$33,Rates_AllOther_New[Code],0))","v":161.75}]
[null,null,"Energy - Block 1","c/kWh",{"$f":"INDEX(F18:Y18,0,Selected_Tariff_ID)","v":0},{"$f":"INDEX(Rates_AllOther_Current[Energy charge Block 1 '[c/kWh']],MATCH(F$33,Rates_AllOther_Current[Code],0))","v":0},{"$f":"INDEX(Rates_AllOther_Current[Energy charge Block 1 '[c/kWh']],MATCH(G$33,Rates_AllOther_Current[Code],0))","v":0},{"$f":"INDEX(Rates_AllOther_Current[Energy charge Block 1 '[c/kWh']],MATCH(H$33,Rates_AllOther_Current[Code],0))","v":0},{"$f":"INDEX(Rates_AllOther_Current[Energy charge Block 1 '[c/kWh']],MATCH(I$33,Rates_AllOther_Current[Code],0))","v":0},{"$f":"INDEX(Rates_AllOther_Current[Energy charge Block 1 '[c/kWh']],MATCH(J$33,Rates_AllOther_Current[Code],0))","v":0},{"$f":"INDEX(Rates_AllOther_Current[Energy charge Block 1 '[c/kWh']],MATCH(K$33,Rates_AllOther_Current[Code],0))","v":0},{"$f":"INDEX(Rates_AllOther_Current[Energy charge Block 1 '[c/kWh']],MATCH(L$33,Rates_AllOther_Current[Code],0))","v":145.43},{"$f":"INDEX(Rates_AllOther_Current[Energy charge Block 1 '[c/kWh']],MATCH(M$33,Rates_AllOther_Current[Code],0))","v":145.43},{"$f":"INDEX(Rates_AllOther_Current[Energy charge Block 1 '[c/kWh']],MATCH(N$33,Rates_AllOther_Current[Code],0))","v":145.43},{"$f":"INDEX(Rates_AllOther_Current[Energy charge Block 1 '[c/kWh']],MATCH(O$33,Rates_AllOther_Current[Code],0))","v":145.43},{"$f":"INDEX(Rates_AllOther_Current[Energy charge Block 1 '[c/kWh']],MATCH(P$33,Rates_AllOther_Current[Code],0))","v":0},{"$f":"INDEX(Rates_AllOther_Current[Energy charge Block 1 '[c/kWh']],MATCH(Q$33,Rates_AllOther_Current[Code],0))","v":0},{"$f":"INDEX(Rates_AllOther_Current[Energy charge Block 1 '[c/kWh']],MATCH(R$33,Rates_AllOther_Current[Code],0))","v":0},{"$f":"INDEX(Rates_AllOther_Current[Energy charge Block 1 '[c/kWh']],MATCH(S$33,Rates_AllOther_Current[Code],0))","v":0},{"$f":"INDEX(Rates_AllOther_Current[Energy charge Block 1 '[c/kWh']],MATCH(T$33,Rates_AllOther_Current[Code],0))","v":0},{"$f":"INDEX(Rates_AllOther_Current[Energy charge Block 1 '[c/kWh']],MATCH(U$33,Rates_AllOther_Current[Code],0))","v":0},{"$f":"INDEX(Rates_AllOther_Current[Energy charge Block 1 '[c/kWh']],MATCH(V$33,Rates_AllOther_Current[Code],0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Rates_AllOther_Current[Energy charge Block 1 '[c/kWh']],MATCH(W$33,Rates_AllOther_Current[Code],0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Rates_AllOther_Current[Energy charge Block 1 '[c/kWh']],MATCH(X$33,Rates_AllOther_Current[Code],0))","v":0},{"$f":"INDEX(Rates_AllOther_Current[Energy charge Block 1 '[c/kWh']],MATCH(Y$33,Rates_AllOther_Current[Code],0))","v":0},null,{"$f":"INDEX(AB18:AU18,0,Selected_Tariff_ID)","v":0},{"$f":"INDEX(Rates_AllOther_New[Energy charge Block 1 '[c/kWh']],MATCH(AB$33,Rates_AllOther_New[Code],0))","v":0},{"$f":"INDEX(Rates_AllOther_New[Energy charge Block 1 '[c/kWh']],MATCH(AC$33,Rates_AllOther_New[Code],0))","v":0},{"$f":"INDEX(Rates_AllOther_New[Energy charge Block 1 '[c/kWh']],MATCH(AD$33,Rates_AllOther_New[Code],0))","v":0},{"$f":"INDEX(Rates_AllOther_New[Energy charge Block 1 '[c/kWh']],MATCH(AE$33,Rates_AllOther_New[Code],0))","v":0},{"$f":"INDEX(Rates_AllOther_New[Energy charge Block 1 '[c/kWh']],MATCH(AF$33,Rates_AllOther_New[Code],0))","v":0},{"$f":"INDEX(Rates_AllOther_New[Energy charge Block 1 '[c/kWh']],MATCH(AG$33,Rates_AllOther_New[Code],0))","v":0},{"$f":"INDEX(Rates_AllOther_New[Energy charge Block 1 '[c/kWh']],MATCH(AH$33,Rates_AllOther_New[Code],0))","v":171.32},{"$f":"INDEX(Rates_AllOther_New[Energy charge Block 1 '[c/kWh']],MATCH(AI$33,Rates_AllOther_New[Code],0))","v":171.32},{"$f":"INDEX(Rates_AllOther_New[Energy charge Block 1 '[c/kWh']],MATCH(AJ$33,Rates_AllOther_New[Code],0))","v":171.32},{"$f":"INDEX(Rates_AllOther_New[Energy charge Block 1 '[c/kWh']],MATCH(AK$33,Rates_AllOther_New[Code],0))","v":171.32},{"$f":"INDEX(Rates_AllOther_New[Energy charge Block 1 '[c/kWh']],MATCH(AL$33,Rates_AllOther_New[Code],0))","v":0},{"$f":"INDEX(Rates_AllOther_New[Energy charge Block 1 '[c/kWh']],MATCH(AM$33,Rates_AllOther_New[Code],0))","v":0},{"$f":"INDEX(Rates_AllOther_New[Energy charge Block 1 '[c/kWh']],MATCH(AN$33,Rates_AllOther_New[Code],0))","v":0},{"$f":"INDEX(Rates_AllOther_New[Energy charge Block 1 '[c/kWh']],MATCH(AO$33,Rates_AllOther_New[Code],0))","v":0},{"$f":"INDEX(Rates_AllOther_New[Energy charge Block 1 '[c/kWh']],MATCH(AP$33,Rates_AllOther_New[Code],0))","v":0},{"$f":"INDEX(Rates_AllOther_New[Energy charge Block 1 '[c/kWh']],MATCH(AQ$33,Rates_AllOther_New[Code],0))","v":0},{"$f":"INDEX(Rates_AllOther_New[Energy charge Block 1 '[c/kWh']],MATCH(AR$33,Rates_AllOther_New[Code],0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Rates_AllOther_New[Energy charge Block 1 '[c/kWh']],MATCH(AS$33,Rates_AllOther_New[Code],0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Rates_AllOther_New[Energy charge Block 1 '[c/kWh']],MATCH(AT$33,Rates_AllOther_New[Code],0))","v":0},{"$f":"INDEX(Rates_AllOther_New[Energy charge Block 1 '[c/kWh']],MATCH(AU$33,Rates_AllOther_New[Code],0))","v":0}]
[null,null,"Energy - Block 2","c/kWh",{"$f":"INDEX(F19:Y19,0,Selected_Tariff_ID)","v":0},{"$f":"INDEX(Rates_AllOther_Current[Energy charge Block 2 '[c/kWh']],MATCH(F$33,Rates_AllOther_Current[Code],0))","v":0},{"$f":"INDEX(Rates_AllOther_Current[Energy charge Block 2 '[c/kWh']],MATCH(G$33,Rates_AllOther_Current[Code],0))","v":0},{"$f":"INDEX(Rates_AllOther_Current[Energy charge Block 2 '[c/kWh']],MATCH(H$33,Rates_AllOther_Current[Code],0))","v":0},{"$f":"INDEX(Rates_AllOther_Current[Energy charge Block 2 '[c/kWh']],MATCH(I$33,Rates_AllOther_Current[Code],0))","v":0},{"$f":"INDEX(Rates_AllOther_Current[Energy charge Block 2 '[c/kWh']],MATCH(J$33,Rates_AllOther_Current[Code],0))","v":0},{"$f":"INDEX(Rates_AllOther_Current[Energy charge Block 2 '[c/kWh']],MATCH(K$33,Rates_AllOther_Current[Code],0))","v":0},{"$f":"INDEX(Rates_AllOther_Current[Energy charge Block 2 '[c/kWh']],MATCH(L$33,Rates_AllOther_Current[Code],0))","v":229.63},{"$f":"INDEX(Rates_AllOther_Current[Energy charge Block 2 '[c/kWh']],MATCH(M$33,Rates_AllOther_Current[Code],0))","v":223.87},{"$f":"INDEX(Rates_AllOther_Current[Energy charge Block 2 '[c/kWh']],MATCH(N$33,Rates_AllOther_Current[Code],0))","v":223.87},{"$f":"INDEX(Rates_AllOther_Current[Energy charge Block 2 '[c/kWh']],MATCH(O$33,Rates_AllOther_Current[Code],0))","v":233.85},{"$f":"INDEX(Rates_AllOther_Current[Energy charge Block 2 '[c/kWh']],MATCH(P$33,Rates_AllOther_Current[Code],0))","v":0},{"$f":"INDEX(Rates_AllOther_Current[Energy charge Block 2 '[c/kWh']],MATCH(Q$33,Rates_AllOther_Current[Code],0))","v":0},{"$f":"INDEX(Rates_AllOther_Current[Energy charge Block 2 '[c/kWh']],MATCH(R$33,Rates_AllOther_Current[Code],0))","v":0},{"$f":"INDEX(Rates_AllOther_Current[Energy charge Block 2 '[c/kWh']],MATCH(S$33,Rates_AllOther_Current[Code],0))","v":0},{"$f":"INDEX(Rates_AllOther_Current[Energy charge Block 2 '[c/kWh']],MATCH(T$33,Rates_AllOther_Current[Code],0))","v":0},{"$f":"INDEX(Rates_AllOther_Current[Energy charge Block 2 '[c/kWh']],MATCH(U$33,Rates_AllOther_Current[Code],0))","v":0},{"$f":"INDEX(Rates_AllOther_Current[Energy charge Block 2 '[c/kWh']],MATCH(V$33,Rates_AllOther_Current[Code],0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Rates_AllOther_Current[Energy charge Block 2 '[c/kWh']],MATCH(W$33,Rates_AllOther_Current[Code],0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Rates_AllOther_Current[Energy charge Block 2 '[c/kWh']],MATCH(X$33,Rates_AllOther_Current[Code],0))","v":0},{"$f":"INDEX(Rates_AllOther_Current[Energy charge Block 2 '[c/kWh']],MATCH(Y$33,Rates_AllOther_Current[Code],0))","v":0},null,{"$f":"INDEX(AB19:AU19,0,Selected_Tariff_ID)","v":0},{"$f":"INDEX(Rates_AllOther_New[Energy charge Block 2 '[c/kWh']],MATCH(AB$33,Rates_AllOther_New[Code],0))","v":0},{"$f":"INDEX(Rates_AllOther_New[Energy charge Block 2 '[c/kWh']],MATCH(AC$33,Rates_AllOther_New[Code],0))","v":0},{"$f":"INDEX(Rates_AllOther_New[Energy charge Block 2 '[c/kWh']],MATCH(AD$33,Rates_AllOther_New[Code],0))","v":0},{"$f":"INDEX(Rates_AllOther_New[Energy charge Block 2 '[c/kWh']],MATCH(AE$33,Rates_AllOther_New[Code],0))","v":0},{"$f":"INDEX(Rates_AllOther_New[Energy charge Block 2 '[c/kWh']],MATCH(AF$33,Rates_AllOther_New[Code],0))","v":0},{"$f":"INDEX(Rates_AllOther_New[Energy charge Block 2 '[c/kWh']],MATCH(AG$33,Rates_AllOther_New[Code],0))","v":0},{"$f":"INDEX(Rates_AllOther_New[Energy charge Block 2 '[c/kWh']],MATCH(AH$33,Rates_AllOther_New[Code],0))","v":270.5},{"$f":"INDEX(Rates_AllOther_New[Energy charge Block 2 '[c/kWh']],MATCH(AI$33,Rates_AllOther_New[Code],0))","v":263.72000000000003},{"$f":"INDEX(Rates_AllOther_New[Energy charge Block 2 '[c/kWh']],MATCH(AJ$33,Rates_AllOther_New[Code],0))","v":263.72000000000003},{"$f":"INDEX(Rates_AllOther_New[Energy charge Block 2 '[c/kWh']],MATCH(AK$33,Rates_AllOther_New[Code],0))","v":275.48},{"$f":"INDEX(Rates_AllOther_New[Energy charge Block 2 '[c/kWh']],MATCH(AL$33,Rates_AllOther_New[Code],0))","v":0},{"$f":"INDEX(Rates_AllOther_New[Energy charge Block 2 '[c/kWh']],MATCH(AM$33,Rates_AllOther_New[Code],0))","v":0},{"$f":"INDEX(Rates_AllOther_New[Energy charge Block 2 '[c/kWh']],MATCH(AN$33,Rates_AllOther_New[Code],0))","v":0},{"$f":"INDEX(Rates_AllOther_New[Energy charge Block 2 '[c/kWh']],MATCH(AO$33,Rates_AllOther_New[Code],0))","v":0},{"$f":"INDEX(Rates_AllOther_New[Energy charge Block 2 '[c/kWh']],MATCH(AP$33,Rates_AllOther_New[Code],0))","v":0},{"$f":"INDEX(Rates_AllOther_New[Energy charge Block 2 '[c/kWh']],MATCH(AQ$33,Rates_AllOther_New[Code],0))","v":0},{"$f":"INDEX(Rates_AllOther_New[Energy charge Block 2 '[c/kWh']],MATCH(AR$33,Rates_AllOther_New[Code],0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Rates_AllOther_New[Energy charge Block 2 '[c/kWh']],MATCH(AS$33,Rates_AllOther_New[Code],0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Rates_AllOther_New[Energy charge Block 2 '[c/kWh']],MATCH(AT$33,Rates_AllOther_New[Code],0))","v":0},{"$f":"INDEX(Rates_AllOther_New[Energy charge Block 2 '[c/kWh']],MATCH(AU$33,Rates_AllOther_New[Code],0))","v":0}]
[]
[null,"Total energy charges"]
[]
[null,"Other charges",null,"Units",{"$f":"E$8","v":"2020/2021 Rates"},{"$f":"F$8","v":"2020/2021 Rates"},"2020/2021 Rates","2020/2021 Rates","2020/2021 Rates","2020/2021 Rates","2020/2021 Rates","2020/2021 Rates","2020/2021 Rates","2020/2021 Rates","2020/2021 Rates","2020/2021 Rates","2020/2021 Rates","2020/2021 Rates","2020/2021 Rates","2020/2021 Rates","2020/2021 Rates","2020/2021 Rates","2020/2021 Rates","2020/2021 Rates","2020/2021 Rates",null,{"$f":"AA$8","v":"2021/2022 Rates"},{"$f":"AB$8","v":"2021/2022 Rates"},"2021/2022 Rates","2021/2022 Rates","2021/2022 Rates","2021/2022 Rates","2021/2022 Rates","2021/2022 Rates","2021/2022 Rates","2021/2022 Rates","2021/2022 Rates","2021/2022 Rates","2021/2022 Rates","2021/2022 Rates","2021/2022 Rates","2021/2022 Rates","2021/2022 Rates","2021/2022 Rates","2021/2022 Rates","2021/2022 Rates","2021/2022 Rates"]
[]
[null,null,"Ancillary service charge ","c/kWh",{"$f":"INDEX(F25:Y25,0,Selected_Tariff_ID)","v":0.48},{"$f":"INDEX(Rates_AllOther_Current[Ancillary service charge '[c/kWh']],MATCH(F$33,Rates_AllOther_Current[Code],0))","v":0.48},{"$f":"INDEX(Rates_AllOther_Current[Ancillary service charge '[c/kWh']],MATCH(G$33,Rates_AllOther_Current[Code],0))","v":0.48},{"$f":"INDEX(Rates_AllOther_Current[Ancillary service charge '[c/kWh']],MATCH(H$33,Rates_AllOther_Current[Code],0))","v":0.48},{"$f":"INDEX(Rates_AllOther_Current[Ancillary service charge '[c/kWh']],MATCH(I$33,Rates_AllOther_Current[Code],0))","v":0.48},{"$f":"INDEX(Rates_AllOther_Current[Ancillary service charge '[c/kWh']],MATCH(J$33,Rates_AllOther_Current[Code],0))","v":0},{"$f":"INDEX(Rates_AllOther_Current[Ancillary service charge '[c/kWh']],MATCH(K$33,Rates_AllOther_Current[Code],0))","v":0},{"$f":"INDEX(Rates_AllOther_Current[Ancillary service charge '[c/kWh']],MATCH(L$33,Rates_AllOther_Current[Code],0))","v":0},{"$f":"INDEX(Rates_AllOther_Current[Ancillary service charge '[c/kWh']],MATCH(M$33,Rates_AllOther_Current[Code],0))","v":0},{"$f":"INDEX(Rates_AllOther_Current[Ancillary service charge '[c/kWh']],MATCH(N$33,Rates_AllOther_Current[Code],0))","v":0},{"$f":"INDEX(Rates_AllOther_Current[Ancillary service charge '[c/kWh']],MATCH(O$33,Rates_AllOther_Current[Code],0))","v":0},{"$f":"INDEX(Rates_AllOther_Current[Ancillary service charge '[c/kWh']],MATCH(P$33,Rates_AllOther_Current[Code],0))","v":0},{"$f":"INDEX(Rates_AllOther_Current[Ancillary service charge '[c/kWh']],MATCH(Q$33,Rates_AllOther_Current[Code],0))","v":0.48},{"$f":"INDEX(Rates_AllOther_Current[Ancillary service charge '[c/kWh']],MATCH(R$33,Rates_AllOther_Current[Code],0))","v":0.48},{"$f":"INDEX(Rates_AllOther_Current[Ancillary service charge '[c/kWh']],MATCH(S$33,Rates_AllOther_Current[Code],0))","v":0.48},{"$f":"INDEX(Rates_AllOther_Current[Ancillary service charge '[c/kWh']],MATCH(T$33,Rates_AllOther_Current[Code],0))","v":0.48},{"$f":"INDEX(Rates_AllOther_Current[Ancillary service charge '[c/kWh']],MATCH(U$33,Rates_AllOther_Current[Code],0))","v":0},{"$f":"INDEX(Rates_AllOther_Current[Ancillary service charge '[c/kWh']],MATCH(V$33,Rates_AllOther_Current[Code],0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Rates_AllOther_Current[Ancillary service charge '[c/kWh']],MATCH(W$33,Rates_AllOther_Current[Code],0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Rates_AllOther_Current[Ancillary service charge '[c/kWh']],MATCH(X$33,Rates_AllOther_Current[Code],0))","v":0},{"$f":"INDEX(Rates_AllOther_Current[Ancillary service charge '[c/kWh']],MATCH(Y$33,Rates_AllOther_Current[Code],0))","v":0},null,{"$f":"INDEX(AB25:AU25,0,Selected_Tariff_ID)","v":0.56999999999999995},{"$f":"INDEX(Rates_AllOther_New[Ancillary service charge '[c/kWh']],MATCH(AB$33,Rates_AllOther_New[Code],0))","v":0.56999999999999995},{"$f":"INDEX(Rates_AllOther_New[Ancillary service charge '[c/kWh']],MATCH(AC$33,Rates_AllOther_New[Code],0))","v":0.56999999999999995},{"$f":"INDEX(Rates_AllOther_New[Ancillary service charge '[c/kWh']],MATCH(AD$33,Rates_AllOther_New[Code],0))","v":0.56999999999999995},{"$f":"INDEX(Rates_AllOther_New[Ancillary service charge '[c/kWh']],MATCH(AE$33,Rates_AllOther_New[Code],0))","v":0.56999999999999995},{"$f":"INDEX(Rates_AllOther_New[Ancillary service charge '[c/kWh']],MATCH(AF$33,Rates_AllOther_New[Code],0))","v":0},{"$f":"INDEX(Rates_AllOther_New[Ancillary service charge '[c/kWh']],MATCH(AG$33,Rates_AllOther_New[Code],0))","v":0},{"$f":"INDEX(Rates_AllOther_New[Ancillary service charge '[c/kWh']],MATCH(AH$33,Rates_AllOther_New[Code],0))","v":0},{"$f":"INDEX(Rates_AllOther_New[Ancillary service charge '[c/kWh']],MATCH(AI$33,Rates_AllOther_New[Code],0))","v":0},{"$f":"INDEX(Rates_AllOther_New[Ancillary service charge '[c/kWh']],MATCH(AJ$33,Rates_AllOther_New[Code],0))","v":0},{"$f":"INDEX(Rates_AllOther_New[Ancillary service charge '[c/kWh']],MATCH(AK$33,Rates_AllOther_New[Code],0))","v":0},{"$f":"INDEX(Rates_AllOther_New[Ancillary service charge '[c/kWh']],MATCH(AL$33,Rates_AllOther_New[Code],0))","v":0},{"$f":"INDEX(Rates_AllOther_New[Ancillary service charge '[c/kWh']],MATCH(AM$33,Rates_AllOther_New[Code],0))","v":0.56999999999999995},{"$f":"INDEX(Rates_AllOther_New[Ancillary service charge '[c/kWh']],MATCH(AN$33,Rates_AllOther_New[Code],0))","v":0.56999999999999995},{"$f":"INDEX(Rates_AllOther_New[Ancillary service charge '[c/kWh']],MATCH(AO$33,Rates_AllOther_New[Code],0))","v":0.56999999999999995},{"$f":"INDEX(Rates_AllOther_New[Ancillary service charge '[c/kWh']],MATCH(AP$33,Rates_AllOther_New[Code],0))","v":0.56999999999999995},{"$f":"INDEX(Rates_AllOther_New[Ancillary service charge '[c/kWh']],MATCH(AQ$33,Rates_AllOther_New[Code],0))","v":0},{"$f":"INDEX(Rates_AllOther_New[Ancillary service charge '[c/kWh']],MATCH(AR$33,Rates_AllOther_New[Code],0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Rates_AllOther_New[Ancillary service charge '[c/kWh']],MATCH(AS$33,Rates_AllOther_New[Code],0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Rates_AllOther_New[Ancillary service charge '[c/kWh']],MATCH(AT$33,Rates_AllOther_New[Code],0))","v":0},{"$f":"INDEX(Rates_AllOther_New[Ancillary service charge '[c/kWh']],MATCH(AU$33,Rates_AllOther_New[Code],0))","v":0}]
[null,null,"Service charge",{"$f":"IF(Table_1=1,\"R/day\",\"R/day\")","v":"R/day"},{"$f":"INDEX(F26:Y26,0,Selected_Tariff_ID)","v":21.62},{"$f":"INDEX(Rates_AllOther_Current[Service and administration charge '[R/POD/day']],MATCH(F$33,Rates_AllOther_Current[Code],0))","v":21.62},{"$f":"INDEX(Rates_AllOther_Current[Service and administration charge '[R/POD/day']],MATCH(G$33,Rates_AllOther_Current[Code],0))","v":21.62},{"$f":"INDEX(Rates_AllOther_Current[Service and administration charge '[R/POD/day']],MATCH(H$33,Rates_AllOther_Current[Code],0))","v":21.62},{"$f":"INDEX(Rates_AllOther_Current[Service and administration charge '[R/POD/day']],MATCH(I$33,Rates_AllOther_Current[Code],0))","v":0},{"$f":"INDEX(Rates_AllOther_Current[Service and administration charge '[R/POD/day']],MATCH(J$33,Rates_AllOther_Current[Code],0))","v":0},{"$f":"INDEX(Rates_AllOther_Current[Service and administration charge '[R/POD/day']],MATCH(K$33,Rates_AllOther_Current[Code],0))","v":0},{"$f":"INDEX(Rates_AllOther_Current[Service and administration charge '[R/POD/day']],MATCH(L$33,Rates_AllOther_Current[Code],0))","v":0},{"$f":"INDEX(Rates_AllOther_Current[Service and administration charge '[R/POD/day']],MATCH(M$33,Rates_AllOther_Current[Code],0))","v":0},{"$f":"INDEX(Rates_AllOther_Current[Service and administration charge '[R/POD/day']],MATCH(N$33,Rates_AllOther_Current[Code],0))","v":0},{"$f":"INDEX(Rates_AllOther_Current[Service and administration charge '[R/POD/day']],MATCH(O$33,Rates_AllOther_Current[Code],0))","v":0},{"$f":"INDEX(Rates_AllOther_Current[Service and administration charge '[R/POD/day']],MATCH(P$33,Rates_AllOther_Current[Code],0))","v":0},{"$f":"INDEX(Rates_AllOther_Current[Service and administration charge '[R/POD/day']],MATCH(Q$33,Rates_AllOther_Current[Code],0))","v":27.24},{"$f":"INDEX(Rates_AllOther_Current[Service and administration charge '[R/POD/day']],MATCH(R$33,Rates_AllOther_Current[Code],0))","v":27.24},{"$f":"INDEX(Rates_AllOther_Current[Service and administration charge '[R/POD/day']],MATCH(S$33,Rates_AllOther_Current[Code],0))","v":27.24},{"$f":"INDEX(Rates_AllOther_Current[Service and administration charge '[R/POD/day']],MATCH(T$33,Rates_AllOther_Current[Code],0))","v":0},{"$f":"INDEX(Rates_AllOther_Current[Service and administration charge '[R/POD/day']],MATCH(U$33,Rates_AllOther_Current[Code],0))","v":58.936199999999999},{"$f":"INDEX(Rates_AllOther_Current[Service and administration charge '[R/POD/day']],MATCH(V$33,Rates_AllOther_Current[Code],0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Rates_AllOther_Current[Service and administration charge '[R/POD/day']],MATCH(W$33,Rates_AllOther_Current[Code],0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Rates_AllOther_Current[Service and administration charge '[R/POD/day']],MATCH(X$33,Rates_AllOther_Current[Code],0))","v":0},{"$f":"INDEX(Rates_AllOther_Current[Service and administration charge '[R/POD/day']],MATCH(Y$33,Rates_AllOther_Current[Code],0))","v":0},null,{"$f":"INDEX(AB26:AU26,0,Selected_Tariff_ID)","v":25.47},{"$f":"INDEX(Rates_AllOther_New[Service and administration charge '[R/POD/day']],MATCH(AB$33,Rates_AllOther_New[Code],0))","v":25.47},{"$f":"INDEX(Rates_AllOther_New[Service and administration charge '[R/POD/day']],MATCH(AC$33,Rates_AllOther_New[Code],0))","v":25.47},{"$f":"INDEX(Rates_AllOther_New[Service and administration charge '[R/POD/day']],MATCH(AD$33,Rates_AllOther_New[Code],0))","v":25.47},{"$f":"INDEX(Rates_AllOther_New[Service and administration charge '[R/POD/day']],MATCH(AE$33,Rates_AllOther_New[Code],0))","v":0},{"$f":"INDEX(Rates_AllOther_New[Service and administration charge '[R/POD/day']],MATCH(AF$33,Rates_AllOther_New[Code],0))","v":0},{"$f":"INDEX(Rates_AllOther_New[Service and administration charge '[R/POD/day']],MATCH(AG$33,Rates_AllOther_New[Code],0))","v":0},{"$f":"INDEX(Rates_AllOther_New[Service and administration charge '[R/POD/day']],MATCH(AH$33,Rates_AllOther_New[Code],0))","v":0},{"$f":"INDEX(Rates_AllOther_New[Service and administration charge '[R/POD/day']],MATCH(AI$33,Rates_AllOther_New[Code],0))","v":0},{"$f":"INDEX(Rates_AllOther_New[Service and administration charge '[R/POD/day']],MATCH(AJ$33,Rates_AllOther_New[Code],0))","v":0},{"$f":"INDEX(Rates_AllOther_New[Service and administration charge '[R/POD/day']],MATCH(AK$33,Rates_AllOther_New[Code],0))","v":0},{"$f":"INDEX(Rates_AllOther_New[Service and administration charge '[R/POD/day']],MATCH(AL$33,Rates_AllOther_New[Code],0))","v":0},{"$f":"INDEX(Rates_AllOther_New[Service and administration charge '[R/POD/day']],MATCH(AM$33,Rates_AllOther_New[Code],0))","v":32.090000000000003},{"$f":"INDEX(Rates_AllOther_New[Service and administration charge '[R/POD/day']],MATCH(AN$33,Rates_AllOther_New[Code],0))","v":32.090000000000003},{"$f":"INDEX(Rates_AllOther_New[Service and administration charge '[R/POD/day']],MATCH(AO$33,Rates_AllOther_New[Code],0))","v":32.090000000000003},{"$f":"INDEX(Rates_AllOther_New[Service and administration charge '[R/POD/day']],MATCH(AP$33,Rates_AllOther_New[Code],0))","v":0},{"$f":"INDEX(Rates_AllOther_New[Service and administration charge '[R/POD/day']],MATCH(AQ$33,Rates_AllOther_New[Code],0))","v":69.431299999999993},{"$f":"INDEX(Rates_AllOther_New[Service and administration charge '[R/POD/day']],MATCH(AR$33,Rates_AllOther_New[Code],0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Rates_AllOther_New[Service and administration charge '[R/POD/day']],MATCH(AS$33,Rates_AllOther_New[Code],0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Rates_AllOther_New[Service and administration charge '[R/POD/day']],MATCH(AT$33,Rates_AllOther_New[Code],0))","v":0},{"$f":"INDEX(Rates_AllOther_New[Service and administration charge '[R/POD/day']],MATCH(AU$33,Rates_AllOther_New[Code],0))","v":0}]
[]
[null,"Total other charges"]
[]
[null,"Lookup values"]
[null,null,"Rates LPU Energy Table",null,{"$f":"INDEX(F31:Y31,0,Selected_Tariff_ID)","v":"Businessrate 1_Local Authority_Not Applicable_< 500V"},{"$f":"F6&\"_\"&$D44&\"_\"&$D43&\"_\"&$D42","v":"Businessrate 1_Local Authority_Not Applicable_< 500V"},"Businessrate 2_Local Authority_Not Applicable_< 500V","Businessrate 3_Local Authority_Not Applicable_< 500V","Businessrate 4_Local Authority_Not Applicable_< 500V","Homelight 20A_Local Authority_Not Applicable_< 500V","Homelight 60A_Local Authority_Not Applicable_< 500V","Homepower 1_Local Authority_Not Applicable_< 500V","Homepower 2_Local Authority_Not Applicable_< 500V","Homepower 3_Local Authority_Not Applicable_< 500V","Homepower 4_Local Authority_Not Applicable_< 500V","Homepower Bulk_Local Authority_Not Applicable_< 500V","Landrate 1_Local Authority_Not Applicable_< 500V","Landrate 2_Local Authority_Not Applicable_< 500V","Landrate 3_Local Authority_Not Applicable_< 500V","Landrate 4_Local Authority_Not Applicable_< 500V",{"$f":"U6&\"_\"&$D44&\"_\"&$D43&\"_\"&$D42","v":"Landrate Dx_Local Authority_Not Applicable_< 500V"},"Landlight 20A_Local Authority_Not Applicable_< 500V","Landlight 60A_Local Authority_Not Applicable_< 500V","Public Lighting All Night_Local Authority_Not Applicable_< 500V","Public Lighting 24 Hours_Local Authority_Not Applicable_< 500V",null,null,{"$f":"F31","v":"Businessrate 1_Local Authority_Not Applicable_< 500V"},"Businessrate 2_Local Authority_Not Applicable_< 500V","Businessrate 3_Local Authority_Not Applicable_< 500V","Businessrate 4_Local Authority_Not Applicable_< 500V","Homelight 20A_Local Authority_Not Applicable_< 500V","Homelight 60A_Local Authority_Not Applicable_< 500V","Homepower 1_Local Authority_Not Applicable_< 500V","Homepower 2_Local Authority_Not Applicable_< 500V","Homepower 3_Local Authority_Not Applicable_< 500V","Homepower 4_Local Authority_Not Applicable_< 500V","Homepower Bulk_Local Authority_Not Applicable_< 500V","Landrate 1_Local Authority_Not Applicable_< 500V","Landrate 2_Local Authority_Not Applicable_< 500V","Landrate 3_Local Authority_Not Applicable_< 500V","Landrate 4_Local Authority_Not Applicable_< 500V",{"$f":"U31","v":"Landrate Dx_Local Authority_Not Applicable_< 500V"},"Landlight 20A_Local Authority_Not Applicable_< 500V","Landlight 60A_Local Authority_Not Applicable_< 500V","Public Lighting All Night_Local Authority_Not Applicable_< 500V","Public Lighting 24 Hours_Local Authority_Not Applicable_< 500V"]
[null,null,"Rates LPU by Voltage",null,{"$f":"INDEX(F32:Y32,0,Selected_Tariff_ID)","v":"Businessrate 1_Local Authority_< 500V"},{"$f":"F6&\"_\"&$D44&\"_\"&$D42","v":"Businessrate 1_Local Authority_< 500V"},"Businessrate 2_Local Authority_< 500V","Businessrate 3_Local Authority_< 500V","Businessrate 4_Local Authority_< 500V","Homelight 20A_Local Authority_< 500V","Homelight 60A_Local Authority_< 500V","Homepower 1_Local Authority_< 500V","Homepower 2_Local Authority_< 500V","Homepower 3_Local Authority_< 500V","Homepower 4_Local Authority_< 500V","Homepower Bulk_Local Authority_< 500V","Landrate 1_Local Authority_< 500V","Landrate 2_Local Authority_< 500V","Landrate 3_Local Authority_< 500V","Landrate 4_Local Authority_< 500V",{"$f":"U6&\"_\"&$D44&\"_\"&$D42","v":"Landrate Dx_Local Authority_< 500V"},"Landlight 20A_Local Authority_< 500V","Landlight 60A_Local Authority_< 500V","Public Lighting All Night_Local Authority_< 500V","Public Lighting 24 Hours_Local Authority_< 500V",null,null,"Businessrate 1_Local Authority_< 500V","Businessrate 2_Local Authority_< 500V","Businessrate 3_Local Authority_< 500V","Businessrate 4_Local Authority_< 500V","Homelight 20A_Local Authority_< 500V","Homelight 60A_Local Authority_< 500V","Homepower 1_Local Authority_< 500V","Homepower 2_Local Authority_< 500V","Homepower 3_Local Authority_< 500V","Homepower 4_Local Authority_< 500V","Homepower Bulk_Local Authority_< 500V","Landrate 1_Local Authority_< 500V","Landrate 2_Local Authority_< 500V","Landrate 3_Local Authority_< 500V","Landrate 4_Local Authority_< 500V","Landrate Dx_Local Authority_< 500V","Landlight 20A_Local Authority_< 500V","Landlight 60A_Local Authority_< 500V","Public Lighting All Night_Local Authority_< 500V","Public Lighting 24 Hours_Local Authority_< 500V"]
[null,null,"Rates SPU",null,{"$f":"INDEX(F33:Y33,0,Selected_Tariff_ID)","v":"Businessrate 1_Local Authority"},{"$f":"F6&\"_\"&$D44","v":"Businessrate 1_Local Authority"},"Businessrate 2_Local Authority","Businessrate 3_Local Authority","Businessrate 4_Local Authority","Homelight 20A_Local Authority","Homelight 60A_Local Authority","Homepower 1_Local Authority","Homepower 2_Local Authority","Homepower 3_Local Authority","Homepower 4_Local Authority","Homepower Bulk_Local Authority","Landrate 1_Local Authority","Landrate 2_Local Authority","Landrate 3_Local Authority","Landrate 4_Local Authority",{"$f":"U6&\"_\"&$D44","v":"Landrate Dx_Local Authority"},"Landlight 20A_Local Authority","Landlight 60A_Local Authority","Public Lighting All Night_Local Authority","Public Lighting 24 Hours_Local Authority",null,null,"Businessrate 1_Local Authority","Businessrate 2_Local Authority","Businessrate 3_Local Authority","Businessrate 4_Local Authority","Homelight 20A_Local Authority","Homelight 60A_Local Authority","Homepower 1_Local Authority","Homepower 2_Local Authority","Homepower 3_Local Authority","Homepower 4_Local Authority","Homepower Bulk_Local Authority","Landrate 1_Local Authority","Landrate 2_Local Authority","Landrate 3_Local Authority","Landrate 4_Local Authority","Landrate Dx_Local Authority","Landlight 20A_Local Authority","Landlight 60A_Local Authority","Public Lighting All Night_Local Authority","Public Lighting 24 Hours_Local Authority"]
[null,null,"Admin & Service Charges",null,{"$f":"INDEX(F34:Y34,0,Selected_Tariff_ID)","v":"Urban_Local Authority_≤100kVA"},{"$f":"$D41&\"_\"&$D44&\"_\"&$D46","v":"Urban_Local Authority_≤100kVA"},"Urban_Local Authority_≤100kVA","Urban_Local Authority_≤100kVA","Urban_Local Authority_≤100kVA","Urban_Local Authority_≤100kVA","Urban_Local Authority_≤100kVA","Urban_Local Authority_≤100kVA","Urban_Local Authority_≤100kVA","Urban_Local Authority_≤100kVA","Urban_Local Authority_≤100kVA","Urban_Local Authority_≤100kVA","Urban_Local Authority_≤100kVA","Urban_Local Authority_≤100kVA","Urban_Local Authority_≤100kVA","Urban_Local Authority_≤100kVA",{"$f":"$D41&\"_\"&$D44&\"_\"&$D46","v":"Urban_Local Authority_≤100kVA"},"Urban_Local Authority_≤100kVA","Urban_Local Authority_≤100kVA","Urban_Local Authority_≤100kVA","Urban_Local Authority_≤100kVA",null,null,"Urban_Local Authority_≤100kVA","Urban_Local Authority_≤100kVA","Urban_Local Authority_≤100kVA","Urban_Local Authority_≤100kVA","Urban_Local Authority_≤100kVA","Urban_Local Authority_≤100kVA","Urban_Local Authority_≤100kVA","Urban_Local Authority_≤100kVA","Urban_Local Authority_≤100kVA","Urban_Local Authority_≤100kVA","Urban_Local Authority_≤100kVA","Urban_Local Authority_≤100kVA","Urban_Local Authority_≤100kVA","Urban_Local Authority_≤100kVA","Urban_Local Authority_≤100kVA","Urban_Local Authority_≤100kVA","Urban_Local Authority_≤100kVA","Urban_Local Authority_≤100kVA","Urban_Local Authority_≤100kVA","Urban_Local Authority_≤100kVA"]
[]
[null,"Check tables"]
[null,null,"Table 1: 1 = LPU, 0 = SPU",null,{"$f":"INDEX(F37:Y37,0,Selected_Tariff_ID)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"INDEX(AB37:AU37,0,Selected_Tariff_ID)","v":0},{"$f":"F37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"U37","v":0},0,0,0,0]
[]
[null,"Assumptions"]
[null,null,"Tariff:",{"$f":"Selected_Base_Tariff","v":"Businessrate 1"}]
[null,null,"Type",{"$f":"INDEX(Full_Tariff_Type,MATCH(D40,Full_Tariff_List,0))","v":"Urban"}]
[null,null,"Supply voltage",{"$f":"Selected_Supply_Voltage","v":"< 500V"}]
[null,null,"Transmission zone",{"$f":"Selected_Transmission","v":"Not Applicable"}]
[null,null,"Tariff Category",{"$f":"Selected_Tariff_Category","v":"Local Authority"}]
[null,null,"No of PODS",{"$f":"PODs","v":1}]
[null,null,"Size of supply",{"$f":"IF(Selected_Customer_Category_ID=1,Lists!N21,Selected_Supply_Size)","v":"≤100kVA"}]

{"sheet":"Workings","index":5,"n_rows":39,"n_cols":47,"rows_kept":39,"cut":false,"hidden":true,"merged":[]}
[]
[]
[]
[null,"Calculations by Tariff"]
[]
[null,"Tariffs",null,null,{"$f":"Selected_Base_Tariff","v":"Businessrate 1"},{"$f":"INDEX(Full_Tariff_List,F$7,)","v":"Businessrate 1"},"Businessrate 2","Businessrate 3","Businessrate 4","Homelight 20A","Homelight 60A","Homepower 1","Homepower 2","Homepower 3","Homepower 4","Homepower Bulk","Landrate 1","Landrate 2","Landrate 3","Landrate 4","Landrate Dx","Landlight 20A","Landlight 60A","Public Lighting All Night","Public Lighting 24 Hours",null,{"$f":"E6","v":"Businessrate 1"},"Businessrate 1","Businessrate 2","Businessrate 3","Businessrate 4","Homelight 20A","Homelight 60A","Homepower 1","Homepower 2","Homepower 3","Homepower 4","Homepower Bulk","Landrate 1","Landrate 2","Landrate 3","Landrate 4",{"$f":"U6","v":"Landrate Dx"},"Landlight 20A","Landlight 60A","Public Lighting All Night","Public Lighting 24 Hours"]
[null,null,null,null,null,1,{"$f":"F7+1","v":2},{"$f":"G7+1","v":3},4,5,6,7,8,9,10,11,12,13,14,15,{"$f":"T7+1","v":16},{"$f":"U7+1","v":17},{"$f":"V7+1","v":18},{"$f":"W7+1","v":19},{"$f":"X7+1","v":20}]
[null,"Network charges",null,"Units",{"$f":"Current_Period&\" Rates\"","v":"2020/2021 Rates"},{"$f":"E8","v":"2020/2021 Rates"},{"$f":"F8","v":"2020/2021 Rates"},"2020/2021 Rates","2020/2021 Rates","2020/2021 Rates","2020/2021 Rates","2020/2021 Rates","2020/2021 Rates","2020/2021 Rates","2020/2021 Rates","2020/2021 Rates","2020/2021 Rates","2020/2021 Rates","2020/2021 Rates","2020/2021 Rates",{"$f":"T8","v":"2020/2021 Rates"},{"$f":"U8","v":"2020/2021 Rates"},{"$f":"V8","v":"2020/2021 Rates"},{"$f":"W8","v":"2020/2021 Rates"},{"$f":"X8","v":"2020/2021 Rates"},null,{"$f":"New_Period&\" Rates\"","v":"2021/2022 Rates"},{"$f":"AA8","v":"2021/2022 Rates"},{"$f":"AB8","v":"2021/2022 Rates"},"2021/2022 Rates","2021/2022 Rates","2021/2022 Rates","2021/2022 Rates","2021/2022 Rates","2021/2022 Rates","2021/2022 Rates","2021/2022 Rates","2021/2022 Rates","2021/2022 Rates","2021/2022 Rates","2021/2022 Rates","2021/2022 Rates",{"$f":"AP8","v":"2021/2022 Rates"},{"$f":"AQ8","v":"2021/2022 Rates"},{"$f":"AR8","v":"2021/2022 Rates"},{"$f":"AS8","v":"2021/2022 Rates"},{"$f":"AT8","v":"2021/2022 Rates"}]
[]
[null,null,"Distribution network demand charge","c/kWh",{"$f":"INDEX(F10:Y10,0,Selected_Tariff_ID)","v":0},{"$f":"IFERROR('Rates Table'!F10*SPU_Annual_Total_Energy,0)/100","v":0},{"$f":"IFERROR('Rates Table'!G10*SPU_Annual_Total_Energy,0)/100","v":0},{"$f":"IFERROR('Rates Table'!H10*SPU_Annual_Total_Energy,0)/100","v":0},{"$f":"IFERROR('Rates Table'!I10*SPU_Annual_Total_Energy,0)/100","v":0},{"$f":"IFERROR('Rates Table'!J10*SPU_Annual_Total_Energy,0)/100","v":0},{"$f":"IFERROR('Rates Table'!K10*SPU_Annual_Total_Energy,0)/100","v":0},{"$f":"IFERROR('Rates Table'!L10*SPU_Annual_Total_Energy,0)/100","v":0},{"$f":"IFERROR('Rates Table'!M10*SPU_Annual_Total_Energy,0)/100","v":0},{"$f":"IFERROR('Rates Table'!N10*SPU_Annual_Total_Energy,0)/100","v":0},{"$f":"IFERROR('Rates Table'!O10*SPU_Annual_Total_Energy,0)/100","v":0},{"$f":"IFERROR('Rates Table'!P10*SPU_Annual_Total_Energy,0)/100","v":0},{"$f":"IFERROR('Rates Table'!Q10*SPU_Annual_Total_Energy,0)/100","v":0},{"$f":"IFERROR('Rates Table'!R10*SPU_Annual_Total_Energy,0)/100","v":0},{"$f":"IFERROR('Rates Table'!S10*SPU_Annual_Total_Energy,0)/100","v":0},{"$f":"IFERROR('Rates Table'!T10*SPU_Annual_Total_Energy,0)/100","v":0},{"$f":"IFERROR('Rates Table'!U10*SPU_Annual_Total_Energy,0)/100","v":0},{"$f":"IFERROR('Rates Table'!V10*SPU_Annual_Total_Energy,0)/100","v":0},{"$f":"IFERROR('Rates Table'!W10*SPU_Annual_Total_Energy,0)/100","v":0},{"$f":"IFERROR('Rates Table'!X10*SPU_Annual_Total_Energy,0)/100","v":0},{"$f":"IFERROR('Rates Table'!Y10*SPU_Annual_Total_Energy,0)/100","v":0},null,{"$f":"INDEX(AB10:AU10,0,Selected_Tariff_ID)","v":0},{"$f":"IFERROR('Rates Table'!AB10*SPU_Annual_Total_Energy,0)/100","v":0},{"$f":"IFERROR('Rates Table'!AC10*SPU_Annual_Total_Energy,0)/100","v":0},{"$f":"IFERROR('Rates Table'!AD10*SPU_Annual_Total_Energy,0)/100","v":0},{"$f":"IFERROR('Rates Table'!AE10*SPU_Annual_Total_Energy,0)/100","v":0},{"$f":"IFERROR('Rates Table'!AF10*SPU_Annual_Total_Energy,0)/100","v":0},{"$f":"IFERROR('Rates Table'!AG10*SPU_Annual_Total_Energy,0)/100","v":0},{"$f":"IFERROR('Rates Table'!AH10*SPU_Annual_Total_Energy,0)/100","v":0},{"$f":"IFERROR('Rates Table'!AI10*SPU_Annual_Total_Energy,0)/100","v":0},{"$f":"IFERROR('Rates Table'!AJ10*SPU_Annual_Total_Energy,0)/100","v":0},{"$f":"IFERROR('Rates Table'!AK10*SPU_Annual_Total_Energy,0)/100","v":0},{"$f":"IFERROR('Rates Table'!AL10*SPU_Annual_Total_Energy,0)/100","v":0},{"$f":"IFERROR('Rates Table'!AM10*SPU_Annual_Total_Energy,0)/100","v":0},{"$f":"IFERROR('Rates Table'!AN10*SPU_Annual_Total_Energy,0)/100","v":0},{"$f":"IFERROR('Rates Table'!AO10*SPU_Annual_Total_Energy,0)/100","v":0},{"$f":"IFERROR('Rates Table'!AP10*SPU_Annual_Total_Energy,0)/100","v":0},{"$f":"IFERROR('Rates Table'!AQ10*SPU_Annual_Total_Energy,0)/100","v":0},{"$f":"IFERROR('Rates Table'!AR10*SPU_Annual_Total_Energy,0)/100","v":0},{"$f":"IFERROR('Rates Table'!AS10*SPU_Annual_Total_Energy,0)/100","v":0},{"$f":"IFERROR('Rates Table'!AT10*SPU_Annual_Total_Energy,0)/100","v":0},{"$f":"IFERROR('Rates Table'!AU10*SPU_Annual_Total_Energy,0)/100","v":0}]
[null,null,"Network capacity charge",{"$f":"IF(Table_1=1,\"R/kVA\",\"R/day\")","v":"R/day"},{"$f":"INDEX(F11:Y11,0,Selected_Tariff_ID)","v":768.02083333333337},{"$f":"IFERROR('Rates Table'!F11*PODs*ESKOM_Total_days,0)","v":768.02083333333337},{"$f":"IFERROR('Rates Table'!G11*PODs*ESKOM_Total_days,0)","v":1295.1416666666667},{"$f":"IFERROR('Rates Table'!H11*PODs*ESKOM_Total_days,0)","v":2238.0583333333334},{"$f":"IFERROR('Rates Table'!I11*PODs*ESKOM_Total_days,0)","v":0},{"$f":"IFERROR('Rates Table'!J11*PODs*ESKOM_Total_days,0)","v":0},{"$f":"IFERROR('Rates Table'!K11*PODs*ESKOM_Total_days,0)","v":0},{"$f":"IFERROR('Rates Table'!L11*PODs*ESKOM_Total_days,0)","v":189.19166666666666},{"$f":"IFERROR('Rates Table'!M11*PODs*ESKOM_Total_days,0)","v":354.96250000000003},{"$f":"IFERROR('Rates Table'!N11*PODs*ESKOM_Total_days,0)","v":733.3458333333333},{"$f":"IFERROR('Rates Table'!O11*PODs*ESKOM_Total_days,0)","v":115.8875},{"$f":"IFERROR('Rates Table'!P11*PODs*ESKOM_Total_days,0)","v":0},{"$f":"IFERROR('Rates Table'!Q11*PODs*ESKOM_Total_days,0)","v":1012.2666666666668},{"$f":"IFERROR('Rates Table'!R11*PODs*ESKOM_Total_days,0)","v":1555.8125},{"$f":"IFERROR('Rates Table'!S11*PODs*ESKOM_Total_days,0)","v":2487.7791666666672},{"$f":"IFERROR('Rates Table'!T11*PODs*ESKOM_Total_days,0)","v":806.04166666666674},{"$f":"IFERROR('Rates Table'!U11*PODs*ESKOM_Total_days,0)","v":0},{"$f":"IFERROR('Rates Table'!V11*PODs*ESKOM_Total_days,0)","v":0},{"$f":"IFERROR('Rates Table'!W11*PODs*ESKOM_Total_days,0)","v":0},{"$f":"IFERROR('Rates Table'!X11*PODs*ESKOM_Total_days,0)","v":0},{"$f":"IFERROR('Rates Table'!Y11*PODs*ESKOM_Total_days,0)","v":0},null,{"$f":"INDEX(AB11:AU11,0,Selected_Tariff_ID)","v":904.5916666666667},{"$f":"IFERROR('Rates Table'!AB11*PODs*ESKOM_Total_days,0)","v":904.5916666666667},{"$f":"IFERROR('Rates Table'!AC11*PODs*ESKOM_Total_days,0)","v":1525.7},{"$f":"IFERROR('Rates Table'!AD11*PODs*ESKOM_Total_days,0)","v":2636.5166666666669},{"$f":"IFERROR('Rates Table'!AE11*PODs*ESKOM_Total_days,0)","v":0},{"$f":"IFERROR('Rates Table'!AF11*PODs*ESKOM_Total_days,0)","v":0},{"$f":"IFERROR('Rates Table'!AG11*PODs*ESKOM_Total_days,0)","v":0},{"$f":"IFERROR('Rates Table'!AH11*PODs*ESKOM_Total_days,0)","v":222.95416666666668},{"$f":"IFERROR('Rates Table'!AI11*PODs*ESKOM_Total_days,0)","v":418.22916666666669},{"$f":"IFERROR('Rates Table'!AJ11*PODs*ESKOM_Total_days,0)","v":863.83333333333337},{"$f":"IFERROR('Rates Table'!AK11*PODs*ESKOM_Total_days,0)","v":136.57083333333335},{"$f":"IFERROR('Rates Table'!AL11*PODs*ESKOM_Total_days,0)","v":0},{"$f":"IFERROR('Rates Table'!AM11*PODs*ESKOM_Total_days,0)","v":1192.3333333333335},{"$f":"IFERROR('Rates Table'!AN11*PODs*ESKOM_Total_days,0)","v":1832.6041666666667},{"$f":"IFERROR('Rates Table'!AO11*PODs*ESKOM_Total_days,0)","v":2930.6458333333335},{"$f":"IFERROR('Rates Table'!AP11*PODs*ESKOM_Total_days,0)","v":949.60833333333335},{"$f":"IFERROR('Rates Table'!AQ11*PODs*ESKOM_Total_days,0)","v":0},{"$f":"IFERROR('Rates Table'!AR11*PODs*ESKOM_Total_days,0)","v":0},{"$f":"IFERROR('Rates Table'!AS11*PODs*ESKOM_Total_days,0)","v":0},{"$f":"IFERROR('Rates Table'!AT11*PODs*ESKOM_Total_days,0)","v":0},{"$f":"IFERROR('Rates Table'!AU11*PODs*ESKOM_Total_days,0)","v":0}]
[]
[null,"Total network charges",null,null,{"$f":"SUM(E10:E11)","v":768.02083333333337},768.02083333333337,1295.1416666666667,2238.0583333333334,0,0,0,189.19166666666666,354.96250000000003,733.3458333333333,115.8875,0,1012.2666666666668,1555.8125,2487.7791666666672,806.04166666666674,{"$f":"SUM(U10:U11)","v":0},0,0,0,0,null,{"$f":"SUM(AA10:AA11)","v":904.5916666666667},904.5916666666667,1525.7,2636.5166666666669,0,0,0,222.95416666666668,418.22916666666669,863.83333333333337,136.57083333333335,0,1192.3333333333335,1832.6041666666667,2930.6458333333335,949.60833333333335,{"$f":"SUM(AQ10:AQ11)","v":0},0,0,0,0]
[]
[null,"Energy charges",null,"Units",{"$f":"E$8","v":"2020/2021 Rates"},{"$f":"F$8","v":"2020/2021 Rates"},"2020/2021 Rates","2020/2021 Rates","2020/2021 Rates","2020/2021 Rates","2020/2021 Rates","2020/2021 Rates","2020/2021 Rates","2020/2021 Rates","2020/2021 Rates","2020/2021 Rates","2020/2021 Rates","2020/2021 Rates","2020/2021 Rates","2020/2021 Rates","2020/2021 Rates","2020/2021 Rates","2020/2021 Rates","2020/2021 Rates","2020/2021 Rates",null,{"$f":"AA$8","v":"2021/2022 Rates"},{"$f":"AB$8","v":"2021/2022 Rates"},"2021/2022 Rates","2021/2022 Rates","2021/2022 Rates","2021/2022 Rates","2021/2022 Rates","2021/2022 Rates","2021/2022 Rates","2021/2022 Rates","2021/2022 Rates","2021/2022 Rates","2021/2022 Rates","2021/2022 Rates","2021/2022 Rates","2021/2022 Rates","2021/2022 Rates","2021/2022 Rates","2021/2022 Rates","2021/2022 Rates","2021/2022 Rates"]
[]
[null,null,"Energy","c/kWh",{"$f":"INDEX(F17:Y17,0,Selected_Tariff_ID)","v":0},{"$f":"IFERROR('Rates Table'!F17*(SPU_Annual_Total_Energy),0)/100","v":0},{"$f":"IFERROR('Rates Table'!G17*(SPU_Annual_Total_Energy),0)/100","v":0},{"$f":"IFERROR('Rates Table'!H17*(SPU_Annual_Total_Energy),0)/100","v":0},{"$f":"IFERROR('Rates Table'!I17*(SPU_Annual_Total_Energy),0)/100","v":0},{"$f":"IFERROR('Rates Table'!J17*(SPU_Annual_Total_Energy),0)/100","v":0},{"$f":"IFERROR('Rates Table'!K17*(SPU_Annual_Total_Energy),0)/100","v":0},{"$f":"IFERROR('Rates Table'!L17*(SPU_Annual_Total_Energy),0)/100","v":0},{"$f":"IFERROR('Rates Table'!M17*(SPU_Annual_Total_Energy),0)/100","v":0},{"$f":"IFERROR('Rates Table'!N17*(SPU_Annual_Total_Energy),0)/100","v":0},{"$f":"IFERROR('Rates Table'!O17*(SPU_Annual_Total_Energy),0)/100","v":0},{"$f":"IFERROR('Rates Table'!P17*(SPU_Annual_Total_Energy),0)/100","v":0},{"$f":"IFERROR('Rates Table'!Q17*(SPU_Annual_Total_Energy),0)/100","v":0},{"$f":"IFERROR('Rates Table'!R17*(SPU_Annual_Total_Energy),0)/100","v":0},{"$f":"IFERROR('Rates Table'!S17*(SPU_Annual_Total_Energy),0)/100","v":0},{"$f":"IFERROR('Rates Table'!T17*(SPU_Annual_Total_Energy),0)/100","v":0},{"$f":"IFERROR('Rates Table'!U17*(SPU_Annual_Total_Energy),0)/100","v":0},{"$f":"IFERROR('Rates Table'!V17*(SPU_Annual_Total_Energy),0)/100","v":0},{"$f":"IFERROR('Rates Table'!W17*(SPU_Annual_Total_Energy),0)/100","v":0},{"$f":"IFERROR('Rates Table'!X17*(SPU_Annual_Total_Energy),0)/100","v":0},{"$f":"IFERROR('Rates Table'!Y17*(SPU_Annual_Total_Energy),0)/100","v":0},null,{"$f":"INDEX(AB17:AU17,0,Selected_Tariff_ID)","v":0},{"$f":"IFERROR('Rates Table'!AB17*(SPU_Annual_Total_Energy),0)/100","v":0},{"$f":"IFERROR('Rates Table'!AC17*(SPU_Annual_Total_Energy),0)/100","v":0},{"$f":"IFERROR('Rates Table'!AD17*(SPU_Annual_Total_Energy),0)/100","v":0},{"$f":"IFERROR('Rates Table'!AE17*(SPU_Annual_Total_Energy),0)/100","v":0},{"$f":"IFERROR('Rates Table'!AF17*(SPU_Annual_Total_Energy),0)/100","v":0},{"$f":"IFERROR('Rates Table'!AG17*(SPU_Annual_Total_Energy),0)/100","v":0},{"$f":"IFERROR('Rates Table'!AH17*(SPU_Annual_Total_Energy),0)/100","v":0},{"$f":"IFERROR('Rates Table'!AI17*(SPU_Annual_Total_Energy),0)/100","v":0},{"$f":"IFERROR('Rates Table'!AJ17*(SPU_Annual_Total_Energy),0)/100","v":0},{"$f":"IFERROR('Rates Table'!AK17*(SPU_Annual_Total_Energy),0)/100","v":0},{"$f":"IFERROR('Rates Table'!AL17*(SPU_Annual_Total_Energy),0)/100","v":0},{"$f":"IFERROR('Rates Table'!AM17*(SPU_Annual_Total_Energy),0)/100","v":0},{"$f":"IFERROR('Rates Table'!AN17*(SPU_Annual_Total_Energy),0)/100","v":0},{"$f":"IFERROR('Rates Table'!AO17*(SPU_Annual_Total_Energy),0)/100","v":0},{"$f":"IFERROR('Rates Table'!AP17*(SPU_Annual_Total_Energy),0)/100","v":0},{"$f":"IFERROR('Rates Table'!AQ17*(SPU_Annual_Total_Energy),0)/100","v":0},{"$f":"IFERROR('Rates Table'!AR17*(SPU_Annual_Total_Energy),0)/100","v":0},{"$f":"IFERROR('Rates Table'!AS17*(SPU_Annual_Total_Energy),0)/100","v":0},{"$f":"IFERROR('Rates Table'!AT17*(SPU_Annual_Total_Energy),0)/100","v":0},{"$f":"IFERROR('Rates Table'!AU17*(SPU_Annual_Total_Energy),0)/100","v":0}]
[null,null,"Energy - Block 1","c/kWh",{"$f":"INDEX(F18:Y18,0,Selected_Tariff_ID)","v":0},{"$f":"IFERROR('Rates Table'!F18*(SPU_Block_1),0)/100","v":0},{"$f":"IFERROR('Rates Table'!G18*(SPU_Block_1),0)/100","v":0},{"$f":"IFERROR('Rates Table'!H18*(SPU_Block_1),0)/100","v":0},{"$f":"IFERROR('Rates Table'!I18*(SPU_Block_1),0)/100","v":0},{"$f":"IFERROR('Rates Table'!J18*(SPU_Block_1),0)/100","v":0},{"$f":"IFERROR('Rates Table'!K18*(SPU_Block_1),0)/100","v":0},{"$f":"IFERROR('Rates Table'!L18*(SPU_Block_1),0)/100","v":0},{"$f":"IFERROR('Rates Table'!M18*(SPU_Block_1),0)/100","v":0},{"$f":"IFERROR('Rates Table'!N18*(SPU_Block_1),0)/100","v":0},{"$f":"IFERROR('Rates Table'!O18*(SPU_Block_1),0)/100","v":0},{"$f":"IFERROR('Rates Table'!P18*(SPU_Block_1),0)/100","v":0},{"$f":"IFERROR('Rates Table'!Q18*(SPU_Block_1),0)/100","v":0},{"$f":"IFERROR('Rates Table'!R18*(SPU_Block_1),0)/100","v":0},{"$f":"IFERROR('Rates Table'!S18*(SPU_Block_1),0)/100","v":0},{"$f":"IFERROR('Rates Table'!T18*(SPU_Block_1),0)/100","v":0},{"$f":"IFERROR('Rates Table'!U18*(SPU_Block_1),0)/100","v":0},{"$f":"IFERROR('Rates Table'!V18*(SPU_Block_1),0)/100","v":0},{"$f":"IFERROR('Rates Table'!W18*(SPU_Block_1),0)/100","v":0},{"$f":"IFERROR('Rates Table'!X18*(SPU_Block_1),0)/100","v":0},{"$f":"IFERROR('Rates Table'!Y18*(SPU_Block_1),0)/100","v":0},null,{"$f":"INDEX(AB18:AU18,0,Selected_Tariff_ID)","v":0},{"$f":"IFERROR('Rates Table'!AB18*(SPU_Block_1),0)/100","v":0},{"$f":"IFERROR('Rates Table'!AC18*(SPU_Block_1),0)/100","v":0},{"$f":"IFERROR('Rates Table'!AD18*(SPU_Block_1),0)/100","v":0},{"$f":"IFERROR('Rates Table'!AE18*(SPU_Block_1),0)/100","v":0},{"$f":"IFERROR('Rates Table'!AF18*(SPU_Block_1),0)/100","v":0},{"$f":"IFERROR('Rates Table'!AG18*(SPU_Block_1),0)/100","v":0},{"$f":"IFERROR('Rates Table'!AH18*(SPU_Block_1),0)/100","v":0},{"$f":"IFERROR('Rates Table'!AI18*(SPU_Block_1),0)/100","v":0},{"$f":"IFERROR('Rates Table'!AJ18*(SPU_Block_1),0)/100","v":0},{"$f":"IFERROR('Rates Table'!AK18*(SPU_Block_1),0)/100","v":0},{"$f":"IFERROR('Rates Table'!AL18*(SPU_Block_1),0)/100","v":0},{"$f":"IFERROR('Rates Table'!AM18*(SPU_Block_1),0)/100","v":0},{"$f":"IFERROR('Rates Table'!AN18*(SPU_Block_1),0)/100","v":0},{"$f":"IFERROR('Rates Table'!AO18*(SPU_Block_1),0)/100","v":0},{"$f":"IFERROR('Rates Table'!AP18*(SPU_Block_1),0)/100","v":0},{"$f":"IFERROR('Rates Table'!AQ18*(SPU_Block_1),0)/100","v":0},{"$f":"IFERROR('Rates Table'!AR18*(SPU_Block_1),0)/100","v":0},{"$f":"IFERROR('Rates Table'!AS18*(SPU_Block_1),0)/100","v":0},{"$f":"IFERROR('Rates Table'!AT18*(SPU_Block_1),0)/100","v":0},{"$f":"IFERROR('Rates Table'!AU18*(SPU_Block_1),0)/100","v":0}]
[null,null,"Energy - Block 2","c/kWh",{"$f":"INDEX(F19:Y19,0,Selected_Tariff_ID)","v":0},{"$f":"IFERROR('Rates Table'!F19*(SPU_Block_2),0)/100","v":0},{"$f":"IFERROR('Rates Table'!G19*(SPU_Block_2),0)/100","v":0},{"$f":"IFERROR('Rates Table'!H19*(SPU_Block_2),0)/100","v":0},{"$f":"IFERROR('Rates Table'!I19*(SPU_Block_2),0)/100","v":0},{"$f":"IFERROR('Rates Table'!J19*(SPU_Block_2),0)/100","v":0},{"$f":"IFERROR('Rates Table'!K19*(SPU_Block_2),0)/100","v":0},{"$f":"IFERROR('Rates Table'!L19*(SPU_Block_2),0)/100","v":0},{"$f":"IFERROR('Rates Table'!M19*(SPU_Block_2),0)/100","v":0},{"$f":"IFERROR('Rates Table'!N19*(SPU_Block_2),0)/100","v":0},{"$f":"IFERROR('Rates Table'!O19*(SPU_Block_2),0)/100","v":0},{"$f":"IFERROR('Rates Table'!P19*(SPU_Block_2),0)/100","v":0},{"$f":"IFERROR('Rates Table'!Q19*(SPU_Block_2),0)/100","v":0},{"$f":"IFERROR('Rates Table'!R19*(SPU_Block_2),0)/100","v":0},{"$f":"IFERROR('Rates Table'!S19*(SPU_Block_2),0)/100","v":0},{"$f":"IFERROR('Rates Table'!T19*(SPU_Block_2),0)/100","v":0},{"$f":"IFERROR('Rates Table'!U19*(SPU_Block_2),0)/100","v":0},{"$f":"IFERROR('Rates Table'!V19*(SPU_Block_2),0)/100","v":0},{"$f":"IFERROR('Rates Table'!W19*(SPU_Block_2),0)/100","v":0},{"$f":"IFERROR('Rates Table'!X19*(SPU_Block_2),0)/100","v":0},{"$f":"IFERROR('Rates Table'!Y19*(SPU_Block_2),0)/100","v":0},null,{"$f":"INDEX(AB19:AU19,0,Selected_Tariff_ID)","v":0},{"$f":"IFERROR('Rates Table'!AB19*(SPU_Block_2),0)/100","v":0},{"$f":"IFERROR('Rates Table'!AC19*(SPU_Block_2),0)/100","v":0},{"$f":"IFERROR('Rates Table'!AD19*(SPU_Block_2),0)/100","v":0},{"$f":"IFERROR('Rates Table'!AE19*(SPU_Block_2),0)/100","v":0},{"$f":"IFERROR('Rates Table'!AF19*(SPU_Block_2),0)/100","v":0},{"$f":"IFERROR('Rates Table'!AG19*(SPU_Block_2),0)/100","v":0},{"$f":"IFERROR('Rates Table'!AH19*(SPU_Block_2),0)/100","v":0},{"$f":"IFERROR('Rates Table'!AI19*(SPU_Block_2),0)/100","v":0},{"$f":"IFERROR('Rates Table'!AJ19*(SPU_Block_2),0)/100","v":0},{"$f":"IFERROR('Rates Table'!AK19*(SPU_Block_2),0)/100","v":0},{"$f":"IFERROR('Rates Table'!AL19*(SPU_Block_2),0)/100","v":0},{"$f":"IFERROR('Rates Table'!AM19*(SPU_Block_2),0)/100","v":0},{"$f":"IFERROR('Rates Table'!AN19*(SPU_Block_2),0)/100","v":0},{"$f":"IFERROR('Rates Table'!AO19*(SPU_Block_2),0)/100","v":0},{"$f":"IFERROR('Rates Table'!AP19*(SPU_Block_2),0)/100","v":0},{"$f":"IFERROR('Rates Table'!AQ19*(SPU_Block_2),0)/100","v":0},{"$f":"IFERROR('Rates Table'!AR19*(SPU_Block_2),0)/100","v":0},{"$f":"IFERROR('Rates Table'!AS19*(SPU_Block_2),0)/100","v":0},{"$f":"IFERROR('Rates Table'!AT19*(SPU_Block_2),0)/100","v":0},{"$f":"IFERROR('Rates Table'!AU19*(SPU_Block_2),0)/100","v":0}]
[]
[null,"Total energy charges",null,null,{"$f":"SUM(E17:E19)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(U17:U19)","v":0},0,0,0,0,null,{"$f":"SUM(AA17:AA19)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AQ17:AQ19)","v":0},0,0,0,0]
[]
[null,"Other charges",null,"Units",{"$f":"E$8","v":"2020/2021 Rates"},{"$f":"F$8","v":"2020/2021 Rates"},"2020/2021 Rates","2020/2021 Rates","2020/2021 Rates","2020/2021 Rates","2020/2021 Rates","2020/2021 Rates","2020/2021 Rates","2020/2021 Rates","2020/2021 Rates","2020/2021 Rates","2020/2021 Rates","2020/2021 Rates","2020/2021 Rates","2020/2021 Rates","2020/2021 Rates","2020/2021 Rates","2020/2021 Rates","2020/2021 Rates","2020/2021 Rates",null,{"$f":"AA$8","v":"2021/2022 Rates"},{"$f":"AB$8","v":"2021/2022 Rates"},"2021/2022 Rates","2021/2022 Rates","2021/2022 Rates","2021/2022 Rates","2021/2022 Rates","2021/2022 Rates","2021/2022 Rates","2021/2022 Rates","2021/2022 Rates","2021/2022 Rates","2021/2022 Rates","2021/2022 Rates","2021/2022 Rates","2021/2022 Rates","2021/2022 Rates","2021/2022 Rates","2021/2022 Rates","2021/2022 Rates","2021/2022 Rates"]
[]
[null,null,"Ancillary service charge ","c/kWh",{"$f":"INDEX(F25:Y25,0,Selected_Tariff_ID)","v":0},{"$f":"IFERROR(SPU_Annual_Total_Energy*'Rates Table'!F25,0)/100","v":0},{"$f":"IFERROR(SPU_Annual_Total_Energy*'Rates Table'!G25,0)/100","v":0},{"$f":"IFERROR(SPU_Annual_Total_Energy*'Rates Table'!H25,0)/100","v":0},{"$f":"IFERROR(SPU_Annual_Total_Energy*'Rates Table'!I25,0)/100","v":0},{"$f":"IFERROR(SPU_Annual_Total_Energy*'Rates Table'!J25,0)/100","v":0},{"$f":"IFERROR(SPU_Annual_Total_Energy*'Rates Table'!K25,0)/100","v":0},{"$f":"IFERROR(SPU_Annual_Total_Energy*'Rates Table'!L25,0)/100","v":0},{"$f":"IFERROR(SPU_Annual_Total_Energy*'Rates Table'!M25,0)/100","v":0},{"$f":"IFERROR(SPU_Annual_Total_Energy*'Rates Table'!N25,0)/100","v":0},{"$f":"IFERROR(SPU_Annual_Total_Energy*'Rates Table'!O25,0)/100","v":0},{"$f":"IFERROR(SPU_Annual_Total_Energy*'Rates Table'!P25,0)/100","v":0},{"$f":"IFERROR(SPU_Annual_Total_Energy*'Rates Table'!Q25,0)/100","v":0},{"$f":"IFERROR(SPU_Annual_Total_Energy*'Rates Table'!R25,0)/100","v":0},{"$f":"IFERROR(SPU_Annual_Total_Energy*'Rates Table'!S25,0)/100","v":0},{"$f":"IFERROR(SPU_Annual_Total_Energy*'Rates Table'!T25,0)/100","v":0},{"$f":"IFERROR(SPU_Annual_Total_Energy*'Rates Table'!U25,0)/100","v":0},{"$f":"IFERROR(SPU_Annual_Total_Energy*'Rates Table'!V25,0)/100","v":0},{"$f":"IFERROR(SPU_Annual_Total_Energy*'Rates Table'!W25,0)/100","v":0},{"$f":"IFERROR(SPU_Annual_Total_Energy*'Rates Table'!X25,0)/100","v":0},{"$f":"IFERROR(SPU_Annual_Total_Energy*'Rates Table'!Y25,0)/100","v":0},null,{"$f":"INDEX(AB25:AU25,0,Selected_Tariff_ID)","v":0},{"$f":"IFERROR(SPU_Annual_Total_Energy*'Rates Table'!AB25,0)/100","v":0},{"$f":"IFERROR(SPU_Annual_Total_Energy*'Rates Table'!AC25,0)/100","v":0},{"$f":"IFERROR(SPU_Annual_Total_Energy*'Rates Table'!AD25,0)/100","v":0},{"$f":"IFERROR(SPU_Annual_Total_Energy*'Rates Table'!AE25,0)/100","v":0},{"$f":"IFERROR(SPU_Annual_Total_Energy*'Rates Table'!AF25,0)/100","v":0},{"$f":"IFERROR(SPU_Annual_Total_Energy*'Rates Table'!AG25,0)/100","v":0},{"$f":"IFERROR(SPU_Annual_Total_Energy*'Rates Table'!AH25,0)/100","v":0},{"$f":"IFERROR(SPU_Annual_Total_Energy*'Rates Table'!AI25,0)/100","v":0},{"$f":"IFERROR(SPU_Annual_Total_Energy*'Rates Table'!AJ25,0)/100","v":0},{"$f":"IFERROR(SPU_Annual_Total_Energy*'Rates Table'!AK25,0)/100","v":0},{"$f":"IFERROR(SPU_Annual_Total_Energy*'Rates Table'!AL25,0)/100","v":0},{"$f":"IFERROR(SPU_Annual_Total_Energy*'Rates Table'!AM25,0)/100","v":0},{"$f":"IFERROR(SPU_Annual_Total_Energy*'Rates Table'!AN25,0)/100","v":0},{"$f":"IFERROR(SPU_Annual_Total_Energy*'Rates Table'!AO25,0)/100","v":0},{"$f":"IFERROR(SPU_Annual_Total_Energy*'Rates Table'!AP25,0)/100","v":0},{"$f":"IFERROR(SPU_Annual_Total_Energy*'Rates Table'!AQ25,0)/100","v":0},{"$f":"IFERROR(SPU_Annual_Total_Energy*'Rates Table'!AR25,0)/100","v":0},{"$f":"IFERROR(SPU_Annual_Total_Energy*'Rates Table'!AS25,0)/100","v":0},{"$f":"IFERROR(SPU_Annual_Total_Energy*'Rates Table'!AT25,0)/100","v":0},{"$f":"IFERROR(SPU_Annual_Total_Energy*'Rates Table'!AU25,0)/100","v":0}]
[null,null,"Service charge",{"$f":"IF(Table_1=1,\"R/day\",\"R/day\")","v":"R/day"},{"$f":"INDEX(F26:Y26,0,Selected_Tariff_ID)","v":657.60833333333335},{"$f":"IFERROR('Rates Table'!F26*PODs*ESKOM_Total_days,0)","v":657.60833333333335},{"$f":"IFERROR('Rates Table'!G26*PODs*ESKOM_Total_days,0)","v":657.60833333333335},{"$f":"IFERROR('Rates Table'!H26*PODs*ESKOM_Total_days,0)","v":657.60833333333335},{"$f":"IFERROR('Rates Table'!I26*PODs*ESKOM_Total_days,0)","v":0},{"$f":"IFERROR('Rates Table'!J26*PODs*ESKOM_Total_days,0)","v":0},{"$f":"IFERROR('Rates Table'!K26*PODs*ESKOM_Total_days,0)","v":0},{"$f":"IFERROR('Rates Table'!L26*PODs*ESKOM_Total_days,0)","v":0},{"$f":"IFERROR('Rates Table'!M26*PODs*ESKOM_Total_days,0)","v":0},{"$f":"IFERROR('Rates Table'!N26*PODs*ESKOM_Total_days,0)","v":0},{"$f":"IFERROR('Rates Table'!O26*PODs*ESKOM_Total_days,0)","v":0},{"$f":"IFERROR('Rates Table'!P26*PODs*ESKOM_Total_days,0)","v":0},{"$f":"IFERROR('Rates Table'!Q26*PODs*ESKOM_Total_days,0)","v":828.55},{"$f":"IFERROR('Rates Table'!R26*PODs*ESKOM_Total_days,0)","v":828.55},{"$f":"IFERROR('Rates Table'!S26*PODs*ESKOM_Total_days,0)","v":828.55},{"$f":"IFERROR('Rates Table'!T26*PODs*ESKOM_Total_days,0)","v":0},{"$f":"IFERROR('Rates Table'!U26*PODs*ESKOM_Total_days,0)","v":1792.64275},{"$f":"IFERROR('Rates Table'!V26*PODs*ESKOM_Total_days,0)","v":0},{"$f":"IFERROR('Rates Table'!W26*PODs*ESKOM_Total_days,0)","v":0},{"$f":"IFERROR('Rates Table'!X26*PODs*ESKOM_Total_days,0)","v":0},{"$f":"IFERROR('Rates Table'!Y26*PODs*ESKOM_Total_days,0)","v":0},null,{"$f":"INDEX(AB26:AU26,0,Selected_Tariff_ID)","v":774.71249999999998},{"$f":"IFERROR('Rates Table'!AB26*PODs*ESKOM_Total_days,0)","v":774.71249999999998},{"$f":"IFERROR('Rates Table'!AC26*PODs*ESKOM_Total_days,0)","v":774.71249999999998},{"$f":"IFERROR('Rates Table'!AD26*PODs*ESKOM_Total_days,0)","v":774.71249999999998},{"$f":"IFERROR('Rates Table'!AE26*PODs*ESKOM_Total_days,0)","v":0},{"$f":"IFERROR('Rates Table'!AF26*PODs*ESKOM_Total_days,0)","v":0},{"$f":"IFERROR('Rates Table'!AG26*PODs*ESKOM_Total_days,0)","v":0},{"$f":"IFERROR('Rates Table'!AH26*PODs*ESKOM_Total_days,0)","v":0},{"$f":"IFERROR('Rates Table'!AI26*PODs*ESKOM_Total_days,0)","v":0},{"$f":"IFERROR('Rates Table'!AJ26*PODs*ESKOM_Total_days,0)","v":0},{"$f":"IFERROR('Rates Table'!AK26*PODs*ESKOM_Total_days,0)","v":0},{"$f":"IFERROR('Rates Table'!AL26*PODs*ESKOM_Total_days,0)","v":0},{"$f":"IFERROR('Rates Table'!AM26*PODs*ESKOM_Total_days,0)","v":976.07083333333344},{"$f":"IFERROR('Rates Table'!AN26*PODs*ESKOM_Total_days,0)","v":976.07083333333344},{"$f":"IFERROR('Rates Table'!AO26*PODs*ESKOM_Total_days,0)","v":976.07083333333344},{"$f":"IFERROR('Rates Table'!AP26*PODs*ESKOM_Total_days,0)","v":0},{"$f":"IFERROR('Rates Table'!AQ26*PODs*ESKOM_Total_days,0)","v":2111.8687083333334},{"$f":"IFERROR('Rates Table'!AR26*PODs*ESKOM_Total_days,0)","v":0},{"$f":"IFERROR('Rates Table'!AS26*PODs*ESKOM_Total_days,0)","v":0},{"$f":"IFERROR('Rates Table'!AT26*PODs*ESKOM_Total_days,0)","v":0},{"$f":"IFERROR('Rates Table'!AU26*PODs*ESKOM_Total_days,0)","v":0}]
[]
[null,"Total other charges",null,null,{"$f":"SUM(E24:E26)","v":657.60833333333335},657.60833333333335,657.60833333333335,657.60833333333335,0,0,0,0,0,0,0,0,828.55,828.55,828.55,0,{"$f":"SUM(U24:U26)","v":1792.64275},0,0,0,0,null,{"$f":"SUM(AA24:AA26)","v":774.71249999999998},774.71249999999998,774.71249999999998,774.71249999999998,0,0,0,0,0,0,0,0,976.07083333333344,976.07083333333344,976.07083333333344,0,{"$f":"SUM(AQ24:AQ26)","v":2111.8687083333334},0,0,0,0]
[]
[null,"Total excl VAT",null,null,{"$f":"E28+E21+E13","v":1425.6291666666666},1425.6291666666666,1952.75,2895.666666666667,0,0,0,189.19166666666666,354.96250000000003,733.3458333333333,115.8875,0,1840.8166666666666,2384.3625000000002,3316.3291666666673,806.04166666666674,{"$f":"U28+U21+U13","v":1792.64275},0,0,0,0,null,{"$f":"AA28+AA21+AA13","v":1679.3041666666668},1679.3041666666668,2300.4124999999999,3411.229166666667,0,0,0,222.95416666666668,418.22916666666669,863.83333333333337,136.57083333333335,0,2168.4041666666672,2808.6750000000002,3906.7166666666672,949.60833333333335,{"$f":"AQ28+AQ21+AQ13","v":2111.8687083333334},0,0,0,0]
[null,"VAT",null,{"$f":"'Monthly Average Bill'!D41","v":0.15},{"$f":"E30*$D31","v":213.84437499999999},{"$f":"F30*$D31","v":213.84437499999999},292.91249999999997,434.35,0,0,0,28.37875,53.244375000000005,110.001875,17.383125,0,276.1225,357.65437500000002,497.44937500000009,120.90625,{"$f":"U30*$D31","v":268.8964125},0,0,0,0,null,{"$f":"AA30*$D31","v":251.895625},{"$f":"AB30*$D31","v":251.895625},{"$f":"AC30*$D31","v":345.06187499999999},{"$f":"AD30*$D31","v":511.68437500000005},{"$f":"AE30*$D31","v":0},{"$f":"AF30*$D31","v":0},{"$f":"AG30*$D31","v":0},{"$f":"AH30*$D31","v":33.443125000000002},{"$f":"AI30*$D31","v":62.734375},{"$f":"AJ30*$D31","v":129.57499999999999},{"$f":"AK30*$D31","v":20.485625000000002},{"$f":"AL30*$D31","v":0},{"$f":"AM30*$D31","v":325.26062500000006},{"$f":"AN30*$D31","v":421.30125000000004},{"$f":"AO30*$D31","v":586.00750000000005},{"$f":"AP30*$D31","v":142.44125},{"$f":"AQ30*$D31","v":316.78030625000002},0,0,0,0]
[]
[null,"Total account",null,null,{"$f":"SUM(E30:E31)","v":1639.4735416666665},{"$f":"SUM(F30:F31)","v":1639.4735416666665},2245.6624999999999,3330.0166666666669,0,0,0,217.57041666666666,408.20687500000003,843.34770833333334,133.270625,0,2116.9391666666666,2742.0168750000003,3813.7785416666675,926.94791666666674,{"$f":"SUM(U30:U31)","v":2061.5391625000002},0,0,0,0,null,{"$f":"SUM(AA30:AA31)","v":1931.1997916666669},{"$f":"SUM(AB30:AB31)","v":1931.1997916666669},2645.4743749999998,3922.9135416666668,0,0,0,256.39729166666666,480.96354166666669,993.4083333333333,157.05645833333335,0,2493.664791666667,3229.9762500000002,4492.7241666666669,1092.0495833333334,{"$f":"SUM(AQ30:AQ31)","v":2428.6490145833336},0,0,0,0]
[]
[null,"Average price c/kWh",null,null,{"$f":"E30/SPU_Annual_Total_Energy*100","v":{"$error":"#DIV/0!"}},{"$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!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"U30/SPU_Annual_Total_Energy*100","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$f":"AA30/SPU_Annual_Total_Energy*100","v":{"$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!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"AQ30/SPU_Annual_Total_Energy*100","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[]
[null,"Check tables"]
[null,null,"Table 1: 1 = LPU, 0 = SPU",null,{"$f":"INDEX(F38:Y38,0,Selected_Tariff_ID)","v":0},{"$f":"'Rates Table'!F37","v":0},{"$f":"'Rates Table'!G37","v":0},{"$f":"'Rates Table'!H37","v":0},{"$f":"'Rates Table'!I37","v":0},{"$f":"'Rates Table'!J37","v":0},{"$f":"'Rates Table'!K37","v":0},{"$f":"'Rates Table'!L37","v":0},{"$f":"'Rates Table'!M37","v":0},{"$f":"'Rates Table'!N37","v":0},{"$f":"'Rates Table'!O37","v":0},{"$f":"'Rates Table'!P37","v":0},{"$f":"'Rates Table'!Q37","v":0},{"$f":"'Rates Table'!R37","v":0},{"$f":"'Rates Table'!S37","v":0},{"$f":"'Rates Table'!T37","v":0},{"$f":"'Rates Table'!U37","v":0},{"$f":"'Rates Table'!V37","v":0},{"$f":"'Rates Table'!W37","v":0},{"$f":"'Rates Table'!X37","v":0},{"$f":"'Rates Table'!Y37","v":0},null,{"$f":"INDEX(AB38:AU38,0,Selected_Tariff_ID)","v":0},{"$f":"F38","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"U38","v":0},0,0,0,0]
[null,null,"Tariff Type",null,{"$f":"Selected_Tariff_Type","v":"Urban"},{"$f":"INDEX(Full_Tariff_Type,F$7,)","v":"Urban"},"Urban","Urban","Urban","Urban","Urban","Urban","Urban","Urban","Urban","Urban","Rural","Rural","Rural","Rural","Rural","Rural","Rural","Urban","Urban",null,{"$f":"E39","v":"Urban"},"Urban","Urban","Urban","Urban","Urban","Urban","Urban","Urban","Urban","Urban","Urban","Rural","Rural","Rural","Rural","Rural","Rural","Rural","Urban","Urban"]

{"sheet":"Rates SPU - New","index":6,"n_rows":47,"n_cols":19,"rows_kept":47,"cut":false,"hidden":true,"merged":[]}
[]
[]
[]
[null,null,{"$f":"\"Small Power User | Tariff Inputs | \"&New_Period","v":"Small Power User | Tariff Inputs | 2021/2022"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Dx NAC"]
[null,null,"Rates - All Other",null,null,null,null,null,"kWhRBlock1","kWhRBlock4","kWhHP","Reliab","DxNDC Energy","NAC POD","SerS"]
[null,null,"Tariff","Tariff Category","Type","Column1","Code","Matrix Code","Energy charge Block 1 [c/kWh]","Energy charge Block 2 [c/kWh]","Energy charge [c/kWh]","Ancillary service charge [c/kWh]","Network demand charge [c/kWh]","Network capacity charge [R/POD/day]","Service and administration charge [R/POD/day]","Environmental levy charge [c/kWh]",null,null,"check"]
[null,null,"Businessrate 1","Non-Local Authority",null,null,{"$f":"C8&\"_\"&D8","v":"Businessrate 1_Non-Local Authority"},{"$f":"INDEX(Matrix_Tariff_Map,MATCH(C8,Matrix_Model_Tariffs,0),2)&IFERROR(INDEX(Matrix_Transmission_Map,MATCH(E8,Matrix_Model_Transmission,0),2),0)&IFERROR(INDEX(Matrix_Voltage_Map,MATCH(F8,Matrix_Model_Voltage,0),2),1)&INDEX(Matrix_Category_Map,MATCH(D8,Matrix_Model_Category,0),2)","v":"B101N"},{"$f":"IFERROR(INDEX([1]EskRateMatrixRD!$B$2:$AR$261,MATCH($H8,[1]EskRateMatrixRD!$B$2:$B$261,0),MATCH(I$6,[1]EskRateMatrixRD!$B$1:$AR$1,0)),\"n/a\")","v":0},{"$f":"IFERROR(INDEX([1]EskRateMatrixRD!$B$2:$AR$261,MATCH($H8,[1]EskRateMatrixRD!$B$2:$B$261,0),MATCH(J$6,[1]EskRateMatrixRD!$B$1:$AR$1,0)),\"n/a\")","v":0},{"$f":"IFERROR(INDEX([1]EskRateMatrixRD!$B$2:$AR$261,MATCH($H8,[1]EskRateMatrixRD!$B$2:$B$261,0),MATCH(K$6,[1]EskRateMatrixRD!$B$1:$AR$1,0)),\"n/a\")","v":142.88999999999999},{"$f":"IFERROR(INDEX([1]EskRateMatrixRD!$B$2:$AR$261,MATCH($H8,[1]EskRateMatrixRD!$B$2:$B$261,0),MATCH(L$6,[1]EskRateMatrixRD!$B$1:$AR$1,0)),\"n/a\")","v":0.55000000000000004},{"$f":"IFERROR(INDEX([1]EskRateMatrixRD!$B$2:$AR$261,MATCH($H8,[1]EskRateMatrixRD!$B$2:$B$261,0),MATCH(M$6,[1]EskRateMatrixRD!$B$1:$AR$1,0)),\"n/a\")","v":20.170000000000002},{"$f":"IFERROR(INDEX([1]EskRateMatrixRD!$B$2:$AR$261,MATCH($H8,[1]EskRateMatrixRD!$B$2:$B$261,0),MATCH(N$6,[1]EskRateMatrixRD!$B$1:$AR$1,0)),\"n/a\")","v":28.97},{"$f":"IFERROR(INDEX([1]EskRateMatrixRD!$B$2:$AR$261,MATCH($H8,[1]EskRateMatrixRD!$B$2:$B$261,0),MATCH(O$6,[1]EskRateMatrixRD!$B$1:$AR$1,0)),\"n/a\")","v":25.03},{"$f":"IFERROR(INDEX([1]EskRateMatrixRD!$B$2:$AR$261,MATCH($H8,[1]EskRateMatrixRD!$B$2:$B$261,0),MATCH(P$6,[1]EskRateMatrixRD!$B$1:$AR$1,0)),\"n/a\")","v":"n/a"}]
[null,null,"Businessrate 2","Non-Local Authority",null,null,{"$f":"C9&\"_\"&D9","v":"Businessrate 2_Non-Local Authority"},"B201N",{"$f":"IFERROR(INDEX([1]EskRateMatrixRD!$B$2:$AR$261,MATCH($H9,[1]EskRateMatrixRD!$B$2:$B$261,0),MATCH(I$6,[1]EskRateMatrixRD!$B$1:$AR$1,0)),\"n/a\")","v":0},{"$f":"IFERROR(INDEX([1]EskRateMatrixRD!$B$2:$AR$261,MATCH($H9,[1]EskRateMatrixRD!$B$2:$B$261,0),MATCH(J$6,[1]EskRateMatrixRD!$B$1:$AR$1,0)),\"n/a\")","v":0},{"$f":"IFERROR(INDEX([1]EskRateMatrixRD!$B$2:$AR$261,MATCH($H9,[1]EskRateMatrixRD!$B$2:$B$261,0),MATCH(K$6,[1]EskRateMatrixRD!$B$1:$AR$1,0)),\"n/a\")","v":142.88999999999999},{"$f":"IFERROR(INDEX([1]EskRateMatrixRD!$B$2:$AR$261,MATCH($H9,[1]EskRateMatrixRD!$B$2:$B$261,0),MATCH(L$6,[1]EskRateMatrixRD!$B$1:$AR$1,0)),\"n/a\")","v":0.55000000000000004},{"$f":"IFERROR(INDEX([1]EskRateMatrixRD!$B$2:$AR$261,MATCH($H9,[1]EskRateMatrixRD!$B$2:$B$261,0),MATCH(M$6,[1]EskRateMatrixRD!$B$1:$AR$1,0)),\"n/a\")","v":20.170000000000002},{"$f":"IFERROR(INDEX([1]EskRateMatrixRD!$B$2:$AR$261,MATCH($H9,[1]EskRateMatrixRD!$B$2:$B$261,0),MATCH(N$6,[1]EskRateMatrixRD!$B$1:$AR$1,0)),\"n/a\")","v":48.81},{"$f":"IFERROR(INDEX([1]EskRateMatrixRD!$B$2:$AR$261,MATCH($H9,[1]EskRateMatrixRD!$B$2:$B$261,0),MATCH(O$6,[1]EskRateMatrixRD!$B$1:$AR$1,0)),\"n/a\")","v":25.03},{"$f":"IFERROR(INDEX([1]EskRateMatrixRD!$B$2:$AR$261,MATCH($H9,[1]EskRateMatrixRD!$B$2:$B$261,0),MATCH(P$6,[1]EskRateMatrixRD!$B$1:$AR$1,0)),\"n/a\")","v":"n/a"}]
[null,null,"Businessrate 3","Non-Local Authority",null,null,"Businessrate 3_Non-Local Authority","B301N",{"$f":"IFERROR(INDEX([1]EskRateMatrixRD!$B$2:$AR$261,MATCH($H10,[1]EskRateMatrixRD!$B$2:$B$261,0),MATCH(I$6,[1]EskRateMatrixRD!$B$1:$AR$1,0)),\"n/a\")","v":0},{"$f":"IFERROR(INDEX([1]EskRateMatrixRD!$B$2:$AR$261,MATCH($H10,[1]EskRateMatrixRD!$B$2:$B$261,0),MATCH(J$6,[1]EskRateMatrixRD!$B$1:$AR$1,0)),\"n/a\")","v":0},{"$f":"IFERROR(INDEX([1]EskRateMatrixRD!$B$2:$AR$261,MATCH($H10,[1]EskRateMatrixRD!$B$2:$B$261,0),MATCH(K$6,[1]EskRateMatrixRD!$B$1:$AR$1,0)),\"n/a\")","v":142.88999999999999},{"$f":"IFERROR(INDEX([1]EskRateMatrixRD!$B$2:$AR$261,MATCH($H10,[1]EskRateMatrixRD!$B$2:$B$261,0),MATCH(L$6,[1]EskRateMatrixRD!$B$1:$AR$1,0)),\"n/a\")","v":0.55000000000000004},{"$f":"IFERROR(INDEX([1]EskRateMatrixRD!$B$2:$AR$261,MATCH($H10,[1]EskRateMatrixRD!$B$2:$B$261,0),MATCH(M$6,[1]EskRateMatrixRD!$B$1:$AR$1,0)),\"n/a\")","v":20.170000000000002},{"$f":"IFERROR(INDEX([1]EskRateMatrixRD!$B$2:$AR$261,MATCH($H10,[1]EskRateMatrixRD!$B$2:$B$261,0),MATCH(N$6,[1]EskRateMatrixRD!$B$1:$AR$1,0)),\"n/a\")","v":84.33},{"$f":"IFERROR(INDEX([1]EskRateMatrixRD!$B$2:$AR$261,MATCH($H10,[1]EskRateMatrixRD!$B$2:$B$261,0),MATCH(O$6,[1]EskRateMatrixRD!$B$1:$AR$1,0)),\"n/a\")","v":25.03},{"$f":"IFERROR(INDEX([1]EskRateMatrixRD!$B$2:$AR$261,MATCH($H10,[1]EskRateMatrixRD!$B$2:$B$261,0),MATCH(P$6,[1]EskRateMatrixRD!$B$1:$AR$1,0)),\"n/a\")","v":"n/a"}]
[null,null,"Businessrate 4","Non-Local Authority",null,null,{"$f":"C11&\"_\"&D11","v":"Businessrate 4_Non-Local Authority"},"B401N",{"$f":"IFERROR(INDEX([1]EskRateMatrixRD!$B$2:$AR$261,MATCH($H11,[1]EskRateMatrixRD!$B$2:$B$261,0),MATCH(I$6,[1]EskRateMatrixRD!$B$1:$AR$1,0)),\"n/a\")","v":0},{"$f":"IFERROR(INDEX([1]EskRateMatrixRD!$B$2:$AR$261,MATCH($H11,[1]EskRateMatrixRD!$B$2:$B$261,0),MATCH(J$6,[1]EskRateMatrixRD!$B$1:$AR$1,0)),\"n/a\")","v":0},{"$f":"IFERROR(INDEX([1]EskRateMatrixRD!$B$2:$AR$261,MATCH($H11,[1]EskRateMatrixRD!$B$2:$B$261,0),MATCH(K$6,[1]EskRateMatrixRD!$B$1:$AR$1,0)),\"n/a\")","v":384.54},{"$f":"IFERROR(INDEX([1]EskRateMatrixRD!$B$2:$AR$261,MATCH($H11,[1]EskRateMatrixRD!$B$2:$B$261,0),MATCH(L$6,[1]EskRateMatrixRD!$B$1:$AR$1,0)),\"n/a\")","v":0.55000000000000004},{"$f":"IFERROR(INDEX([1]EskRateMatrixRD!$B$2:$AR$261,MATCH($H11,[1]EskRateMatrixRD!$B$2:$B$261,0),MATCH(M$6,[1]EskRateMatrixRD!$B$1:$AR$1,0)),\"n/a\")","v":20.170000000000002},{"$f":"IFERROR(INDEX([1]EskRateMatrixRD!$B$2:$AR$261,MATCH($H11,[1]EskRateMatrixRD!$B$2:$B$261,0),MATCH(N$6,[1]EskRateMatrixRD!$B$1:$AR$1,0)),\"n/a\")","v":0},{"$f":"IFERROR(INDEX([1]EskRateMatrixRD!$B$2:$AR$261,MATCH($H11,[1]EskRateMatrixRD!$B$2:$B$261,0),MATCH(O$6,[1]EskRateMatrixRD!$B$1:$AR$1,0)),\"n/a\")","v":0},{"$f":"IFERROR(INDEX([1]EskRateMatrixRD!$B$2:$AR$261,MATCH($H11,[1]EskRateMatrixRD!$B$2:$B$261,0),MATCH(P$6,[1]EskRateMatrixRD!$B$1:$AR$1,0)),\"n/a\")","v":"n/a"}]
[null,null,"Homepower Bulk","Non-Local Authority",null,null,{"$f":"C12&\"_\"&D12","v":"Homepower Bulk_Non-Local Authority"},"HB01N",{"$f":"IFERROR(INDEX([1]EskRateMatrixRD!$B$2:$AR$261,MATCH($H12,[1]EskRateMatrixRD!$B$2:$B$261,0),MATCH(I$6,[1]EskRateMatrixRD!$B$1:$AR$1,0)),\"n/a\")","v":0},{"$f":"IFERROR(INDEX([1]EskRateMatrixRD!$B$2:$AR$261,MATCH($H12,[1]EskRateMatrixRD!$B$2:$B$261,0),MATCH(J$6,[1]EskRateMatrixRD!$B$1:$AR$1,0)),\"n/a\")","v":0},{"$f":"IFERROR(INDEX([1]EskRateMatrixRD!$B$2:$AR$261,MATCH($H12,[1]EskRateMatrixRD!$B$2:$B$261,0),MATCH(K$6,[1]EskRateMatrixRD!$B$1:$AR$1,0)),\"n/a\")","v":219.88},{"$f":"IFERROR(INDEX([1]EskRateMatrixRD!$B$2:$AR$261,MATCH($H12,[1]EskRateMatrixRD!$B$2:$B$261,0),MATCH(L$6,[1]EskRateMatrixRD!$B$1:$AR$1,0)),\"n/a\")","v":0},{"$f":"IFERROR(INDEX([1]EskRateMatrixRD!$B$2:$AR$261,MATCH($H12,[1]EskRateMatrixRD!$B$2:$B$261,0),MATCH(M$6,[1]EskRateMatrixRD!$B$1:$AR$1,0)),\"n/a\")","v":0},{"$f":"IFERROR(INDEX([1]EskRateMatrixRD!$B$2:$AR$261,MATCH($H12,[1]EskRateMatrixRD!$B$2:$B$261,0),MATCH(N$5,[1]EskRateMatrixRD!$B$1:$AR$1,0)),\"n/a\")","v":45.51},{"$f":"IFERROR(INDEX([1]EskRateMatrixRD!$B$2:$AR$261,MATCH($H12,[1]EskRateMatrixRD!$B$2:$B$261,0),MATCH(O$6,[1]EskRateMatrixRD!$B$1:$AR$1,0)),\"n/a\")","v":0},{"$f":"IFERROR(INDEX([1]EskRateMatrixRD!$B$2:$AR$261,MATCH($H12,[1]EskRateMatrixRD!$B$2:$B$261,0),MATCH(P$6,[1]EskRateMatrixRD!$B$1:$AR$1,0)),\"n/a\")","v":"n/a"}]
[null,null,"Homepower 1","Non-Local Authority",null,null,{"$f":"C13&\"_\"&D13","v":"Homepower 1_Non-Local Authority"},"H101N",{"$f":"IFERROR(INDEX([1]EskRateMatrixRD!$B$2:$AR$261,MATCH($H13,[1]EskRateMatrixRD!$B$2:$B$261,0),MATCH(I$6,[1]EskRateMatrixRD!$B$1:$AR$1,0)),\"n/a\")","v":167.47},{"$f":"IFERROR(INDEX([1]EskRateMatrixRD!$B$2:$AR$261,MATCH($H13,[1]EskRateMatrixRD!$B$2:$B$261,0),MATCH(J$6,[1]EskRateMatrixRD!$B$1:$AR$1,0)),\"n/a\")","v":264.44},{"$f":"IFERROR(INDEX([1]EskRateMatrixRD!$B$2:$AR$261,MATCH($H13,[1]EskRateMatrixRD!$B$2:$B$261,0),MATCH(K$6,[1]EskRateMatrixRD!$B$1:$AR$1,0)),\"n/a\")","v":0},{"$f":"IFERROR(INDEX([1]EskRateMatrixRD!$B$2:$AR$261,MATCH($H13,[1]EskRateMatrixRD!$B$2:$B$261,0),MATCH(L$6,[1]EskRateMatrixRD!$B$1:$AR$1,0)),\"n/a\")","v":0},{"$f":"IFERROR(INDEX([1]EskRateMatrixRD!$B$2:$AR$261,MATCH($H13,[1]EskRateMatrixRD!$B$2:$B$261,0),MATCH(M$6,[1]EskRateMatrixRD!$B$1:$AR$1,0)),\"n/a\")","v":0},{"$f":"IFERROR(INDEX([1]EskRateMatrixRD!$B$2:$AR$261,MATCH($H13,[1]EskRateMatrixRD!$B$2:$B$261,0),MATCH(N$6,[1]EskRateMatrixRD!$B$1:$AR$1,0)),\"n/a\")","v":7.17},{"$f":"IFERROR(INDEX([1]EskRateMatrixRD!$B$2:$AR$261,MATCH($H13,[1]EskRateMatrixRD!$B$2:$B$261,0),MATCH(O$6,[1]EskRateMatrixRD!$B$1:$AR$1,0)),\"n/a\")","v":0},{"$f":"IFERROR(INDEX([1]EskRateMatrixRD!$B$2:$AR$261,MATCH($H13,[1]EskRateMatrixRD!$B$2:$B$261,0),MATCH(P$6,[1]EskRateMatrixRD!$B$1:$AR$1,0)),\"n/a\")","v":"n/a"}]
[null,null,"Homepower 2","Non-Local Authority",null,null,"Homepower 2_Non-Local Authority","H201N",{"$f":"IFERROR(INDEX([1]EskRateMatrixRD!$B$2:$AR$261,MATCH($H14,[1]EskRateMatrixRD!$B$2:$B$261,0),MATCH(I$6,[1]EskRateMatrixRD!$B$1:$AR$1,0)),\"n/a\")","v":167.47},{"$f":"IFERROR(INDEX([1]EskRateMatrixRD!$B$2:$AR$261,MATCH($H14,[1]EskRateMatrixRD!$B$2:$B$261,0),MATCH(J$6,[1]EskRateMatrixRD!$B$1:$AR$1,0)),\"n/a\")","v":257.83999999999997},{"$f":"IFERROR(INDEX([1]EskRateMatrixRD!$B$2:$AR$261,MATCH($H14,[1]EskRateMatrixRD!$B$2:$B$261,0),MATCH(K$6,[1]EskRateMatrixRD!$B$1:$AR$1,0)),\"n/a\")","v":0},{"$f":"IFERROR(INDEX([1]EskRateMatrixRD!$B$2:$AR$261,MATCH($H14,[1]EskRateMatrixRD!$B$2:$B$261,0),MATCH(L$6,[1]EskRateMatrixRD!$B$1:$AR$1,0)),\"n/a\")","v":0},{"$f":"IFERROR(INDEX([1]EskRateMatrixRD!$B$2:$AR$261,MATCH($H14,[1]EskRateMatrixRD!$B$2:$B$261,0),MATCH(M$6,[1]EskRateMatrixRD!$B$1:$AR$1,0)),\"n/a\")","v":0},{"$f":"IFERROR(INDEX([1]EskRateMatrixRD!$B$2:$AR$261,MATCH($H14,[1]EskRateMatrixRD!$B$2:$B$261,0),MATCH(N$6,[1]EskRateMatrixRD!$B$1:$AR$1,0)),\"n/a\")","v":13.44},{"$f":"IFERROR(INDEX([1]EskRateMatrixRD!$B$2:$AR$261,MATCH($H14,[1]EskRateMatrixRD!$B$2:$B$261,0),MATCH(O$6,[1]EskRateMatrixRD!$B$1:$AR$1,0)),\"n/a\")","v":0},{"$f":"IFERROR(INDEX([1]EskRateMatrixRD!$B$2:$AR$261,MATCH($H14,[1]EskRateMatrixRD!$B$2:$B$261,0),MATCH(P$6,[1]EskRateMatrixRD!$B$1:$AR$1,0)),\"n/a\")","v":"n/a"}]
[null,null,"Homepower 3","Non-Local Authority",null,null,"Homepower 3_Non-Local Authority","H301N",{"$f":"IFERROR(INDEX([1]EskRateMatrixRD!$B$2:$AR$261,MATCH($H15,[1]EskRateMatrixRD!$B$2:$B$261,0),MATCH(I$6,[1]EskRateMatrixRD!$B$1:$AR$1,0)),\"n/a\")","v":167.47},{"$f":"IFERROR(INDEX([1]EskRateMatrixRD!$B$2:$AR$261,MATCH($H15,[1]EskRateMatrixRD!$B$2:$B$261,0),MATCH(J$6,[1]EskRateMatrixRD!$B$1:$AR$1,0)),\"n/a\")","v":257.83999999999997},{"$f":"IFERROR(INDEX([1]EskRateMatrixRD!$B$2:$AR$261,MATCH($H15,[1]EskRateMatrixRD!$B$2:$B$261,0),MATCH(K$6,[1]EskRateMatrixRD!$B$1:$AR$1,0)),\"n/a\")","v":0},{"$f":"IFERROR(INDEX([1]EskRateMatrixRD!$B$2:$AR$261,MATCH($H15,[1]EskRateMatrixRD!$B$2:$B$261,0),MATCH(L$6,[1]EskRateMatrixRD!$B$1:$AR$1,0)),\"n/a\")","v":0},{"$f":"IFERROR(INDEX([1]EskRateMatrixRD!$B$2:$AR$261,MATCH($H15,[1]EskRateMatrixRD!$B$2:$B$261,0),MATCH(M$6,[1]EskRateMatrixRD!$B$1:$AR$1,0)),\"n/a\")","v":0},{"$f":"IFERROR(INDEX([1]EskRateMatrixRD!$B$2:$AR$261,MATCH($H15,[1]EskRateMatrixRD!$B$2:$B$261,0),MATCH(N$6,[1]EskRateMatrixRD!$B$1:$AR$1,0)),\"n/a\")","v":27.75},{"$f":"IFERROR(INDEX([1]EskRateMatrixRD!$B$2:$AR$261,MATCH($H15,[1]EskRateMatrixRD!$B$2:$B$261,0),MATCH(O$6,[1]EskRateMatrixRD!$B$1:$AR$1,0)),\"n/a\")","v":0},{"$f":"IFERROR(INDEX([1]EskRateMatrixRD!$B$2:$AR$261,MATCH($H15,[1]EskRateMatrixRD!$B$2:$B$261,0),MATCH(P$6,[1]EskRateMatrixRD!$B$1:$AR$1,0)),\"n/a\")","v":"n/a"}]
[null,null,"Homepower 4","Non-Local Authority",null,null,"Homepower 4_Non-Local Authority","H401N",{"$f":"IFERROR(INDEX([1]EskRateMatrixRD!$B$2:$AR$261,MATCH($H16,[1]EskRateMatrixRD!$B$2:$B$261,0),MATCH(I$6,[1]EskRateMatrixRD!$B$1:$AR$1,0)),\"n/a\")","v":167.47},{"$f":"IFERROR(INDEX([1]EskRateMatrixRD!$B$2:$AR$261,MATCH($H16,[1]EskRateMatrixRD!$B$2:$B$261,0),MATCH(J$6,[1]EskRateMatrixRD!$B$1:$AR$1,0)),\"n/a\")","v":269.31},{"$f":"IFERROR(INDEX([1]EskRateMatrixRD!$B$2:$AR$261,MATCH($H16,[1]EskRateMatrixRD!$B$2:$B$261,0),MATCH(K$6,[1]EskRateMatrixRD!$B$1:$AR$1,0)),\"n/a\")","v":0},{"$f":"IFERROR(INDEX([1]EskRateMatrixRD!$B$2:$AR$261,MATCH($H16,[1]EskRateMatrixRD!$B$2:$B$261,0),MATCH(L$6,[1]EskRateMatrixRD!$B$1:$AR$1,0)),\"n/a\")","v":0},{"$f":"IFERROR(INDEX([1]EskRateMatrixRD!$B$2:$AR$261,MATCH($H16,[1]EskRateMatrixRD!$B$2:$B$261,0),MATCH(M$6,[1]EskRateMatrixRD!$B$1:$AR$1,0)),\"n/a\")","v":0},{"$f":"IFERROR(INDEX([1]EskRateMatrixRD!$B$2:$AR$261,MATCH($H16,[1]EskRateMatrixRD!$B$2:$B$261,0),MATCH(N$6,[1]EskRateMatrixRD!$B$1:$AR$1,0)),\"n/a\")","v":4.38},{"$f":"IFERROR(INDEX([1]EskRateMatrixRD!$B$2:$AR$261,MATCH($H16,[1]EskRateMatrixRD!$B$2:$B$261,0),MATCH(O$6,[1]EskRateMatrixRD!$B$1:$AR$1,0)),\"n/a\")","v":0},{"$f":"IFERROR(INDEX([1]EskRateMatrixRD!$B$2:$AR$261,MATCH($H16,[1]EskRateMatrixRD!$B$2:$B$261,0),MATCH(P$6,[1]EskRateMatrixRD!$B$1:$AR$1,0)),\"n/a\")","v":"n/a"}]
[null,null,"Homelight 20A","Non-Local Authority",null,null,"Homelight 20A_Non-Local Authority","HL2001N",{"$f":"IFERROR(INDEX([1]EskRateMatrixRD!$B$2:$AR$261,MATCH($H17,[1]EskRateMatrixRD!$B$2:$B$261,0),MATCH(I$6,[1]EskRateMatrixRD!$B$1:$AR$1,0)),\"n/a\")","v":139.99},{"$f":"IFERROR(INDEX([1]EskRateMatrixRD!$B$2:$AR$261,MATCH($H17,[1]EskRateMatrixRD!$B$2:$B$261,0),MATCH(J$6,[1]EskRateMatrixRD!$B$1:$AR$1,0)),\"n/a\")","v":158.62},{"$f":"IFERROR(INDEX([1]EskRateMatrixRD!$B$2:$AR$261,MATCH($H17,[1]EskRateMatrixRD!$B$2:$B$261,0),MATCH(K$6,[1]EskRateMatrixRD!$B$1:$AR$1,0)),\"n/a\")","v":0},{"$f":"IFERROR(INDEX([1]EskRateMatrixRD!$B$2:$AR$261,MATCH($H17,[1]EskRateMatrixRD!$B$2:$B$261,0),MATCH(L$6,[1]EskRateMatrixRD!$B$1:$AR$1,0)),\"n/a\")","v":0},{"$f":"IFERROR(INDEX([1]EskRateMatrixRD!$B$2:$AR$261,MATCH($H17,[1]EskRateMatrixRD!$B$2:$B$261,0),MATCH(M$6,[1]EskRateMatrixRD!$B$1:$AR$1,0)),\"n/a\")","v":0},{"$f":"IFERROR(INDEX([1]EskRateMatrixRD!$B$2:$AR$261,MATCH($H17,[1]EskRateMatrixRD!$B$2:$B$261,0),MATCH(N$6,[1]EskRateMatrixRD!$B$1:$AR$1,0)),\"n/a\")","v":0},{"$f":"IFERROR(INDEX([1]EskRateMatrixRD!$B$2:$AR$261,MATCH($H17,[1]EskRateMatrixRD!$B$2:$B$261,0),MATCH(O$6,[1]EskRateMatrixRD!$B$1:$AR$1,0)),\"n/a\")","v":0},{"$f":"IFERROR(INDEX([1]EskRateMatrixRD!$B$2:$AR$261,MATCH($H17,[1]EskRateMatrixRD!$B$2:$B$261,0),MATCH(P$6,[1]EskRateMatrixRD!$B$1:$AR$1,0)),\"n/a\")","v":"n/a"}]
[null,null,"Homelight 60A","Non-Local Authority",null,null,"Homelight 60A_Non-Local Authority","HL6001N",{"$f":"IFERROR(INDEX([1]EskRateMatrixRD!$B$2:$AR$261,MATCH($H18,[1]EskRateMatrixRD!$B$2:$B$261,0),MATCH(I$6,[1]EskRateMatrixRD!$B$1:$AR$1,0)),\"n/a\")","v":158.44},{"$f":"IFERROR(INDEX([1]EskRateMatrixRD!$B$2:$AR$261,MATCH($H18,[1]EskRateMatrixRD!$B$2:$B$261,0),MATCH(J$6,[1]EskRateMatrixRD!$B$1:$AR$1,0)),\"n/a\")","v":269.31},{"$f":"IFERROR(INDEX([1]EskRateMatrixRD!$B$2:$AR$261,MATCH($H18,[1]EskRateMatrixRD!$B$2:$B$261,0),MATCH(K$6,[1]EskRateMatrixRD!$B$1:$AR$1,0)),\"n/a\")","v":0},{"$f":"IFERROR(INDEX([1]EskRateMatrixRD!$B$2:$AR$261,MATCH($H18,[1]EskRateMatrixRD!$B$2:$B$261,0),MATCH(L$6,[1]EskRateMatrixRD!$B$1:$AR$1,0)),\"n/a\")","v":0},{"$f":"IFERROR(INDEX([1]EskRateMatrixRD!$B$2:$AR$261,MATCH($H18,[1]EskRateMatrixRD!$B$2:$B$261,0),MATCH(M$6,[1]EskRateMatrixRD!$B$1:$AR$1,0)),\"n/a\")","v":0},{"$f":"IFERROR(INDEX([1]EskRateMatrixRD!$B$2:$AR$261,MATCH($H18,[1]EskRateMatrixRD!$B$2:$B$261,0),MATCH(N$6,[1]EskRateMatrixRD!$B$1:$AR$1,0)),\"n/a\")","v":0},{"$f":"IFERROR(INDEX([1]EskRateMatrixRD!$B$2:$AR$261,MATCH($H18,[1]EskRateMatrixRD!$B$2:$B$261,0),MATCH(O$6,[1]EskRateMatrixRD!$B$1:$AR$1,0)),\"n/a\")","v":0},{"$f":"IFERROR(INDEX([1]EskRateMatrixRD!$B$2:$AR$261,MATCH($H18,[1]EskRateMatrixRD!$B$2:$B$261,0),MATCH(P$6,[1]EskRateMatrixRD!$B$1:$AR$1,0)),\"n/a\")","v":"n/a"}]
[null,null,"Landrate 1","Non-Local Authority",null,null,"Landrate 1_Non-Local Authority","L101N",{"$f":"IFERROR(INDEX([1]EskRateMatrixRD!$B$2:$AR$261,MATCH($H19,[1]EskRateMatrixRD!$B$2:$B$261,0),MATCH(I$6,[1]EskRateMatrixRD!$B$1:$AR$1,0)),\"n/a\")","v":0},{"$f":"IFERROR(INDEX([1]EskRateMatrixRD!$B$2:$AR$261,MATCH($H19,[1]EskRateMatrixRD!$B$2:$B$261,0),MATCH(J$6,[1]EskRateMatrixRD!$B$1:$AR$1,0)),\"n/a\")","v":0},{"$f":"IFERROR(INDEX([1]EskRateMatrixRD!$B$2:$AR$261,MATCH($H19,[1]EskRateMatrixRD!$B$2:$B$261,0),MATCH(K$6,[1]EskRateMatrixRD!$B$1:$AR$1,0)),\"n/a\")","v":142.19},{"$f":"IFERROR(INDEX([1]EskRateMatrixRD!$B$2:$AR$261,MATCH($H19,[1]EskRateMatrixRD!$B$2:$B$261,0),MATCH(L$6,[1]EskRateMatrixRD!$B$1:$AR$1,0)),\"n/a\")","v":0.55000000000000004},{"$f":"IFERROR(INDEX([1]EskRateMatrixRD!$B$2:$AR$261,MATCH($H19,[1]EskRateMatrixRD!$B$2:$B$261,0),MATCH(M$6,[1]EskRateMatrixRD!$B$1:$AR$1,0)),\"n/a\")","v":35.53},{"$f":"IFERROR(INDEX([1]EskRateMatrixRD!$B$2:$AR$261,MATCH($H19,[1]EskRateMatrixRD!$B$2:$B$261,0),MATCH(N$6,[1]EskRateMatrixRD!$B$1:$AR$1,0)),\"n/a\")","v":37.979999999999997},{"$f":"IFERROR(INDEX([1]EskRateMatrixRD!$B$2:$AR$261,MATCH($H19,[1]EskRateMatrixRD!$B$2:$B$261,0),MATCH(O$6,[1]EskRateMatrixRD!$B$1:$AR$1,0)),\"n/a\")","v":31.54},{"$f":"IFERROR(INDEX([1]EskRateMatrixRD!$B$2:$AR$261,MATCH($H19,[1]EskRateMatrixRD!$B$2:$B$261,0),MATCH(P$6,[1]EskRateMatrixRD!$B$1:$AR$1,0)),\"n/a\")","v":"n/a"}]
[null,null,"Landrate 2","Non-Local Authority",null,null,"Landrate 2_Non-Local Authority","L201N",{"$f":"IFERROR(INDEX([1]EskRateMatrixRD!$B$2:$AR$261,MATCH($H20,[1]EskRateMatrixRD!$B$2:$B$261,0),MATCH(I$6,[1]EskRateMatrixRD!$B$1:$AR$1,0)),\"n/a\")","v":0},{"$f":"IFERROR(INDEX([1]EskRateMatrixRD!$B$2:$AR$261,MATCH($H20,[1]EskRateMatrixRD!$B$2:$B$261,0),MATCH(J$6,[1]EskRateMatrixRD!$B$1:$AR$1,0)),\"n/a\")","v":0},{"$f":"IFERROR(INDEX([1]EskRateMatrixRD!$B$2:$AR$261,MATCH($H20,[1]EskRateMatrixRD!$B$2:$B$261,0),MATCH(K$6,[1]EskRateMatrixRD!$B$1:$AR$1,0)),\"n/a\")","v":142.19},{"$f":"IFERROR(INDEX([1]EskRateMatrixRD!$B$2:$AR$261,MATCH($H20,[1]EskRateMatrixRD!$B$2:$B$261,0),MATCH(L$6,[1]EskRateMatrixRD!$B$1:$AR$1,0)),\"n/a\")","v":0.55000000000000004},{"$f":"IFERROR(INDEX([1]EskRateMatrixRD!$B$2:$AR$261,MATCH($H20,[1]EskRateMatrixRD!$B$2:$B$261,0),MATCH(M$6,[1]EskRateMatrixRD!$B$1:$AR$1,0)),\"n/a\")","v":35.53},{"$f":"IFERROR(INDEX([1]EskRateMatrixRD!$B$2:$AR$261,MATCH($H20,[1]EskRateMatrixRD!$B$2:$B$261,0),MATCH(N$6,[1]EskRateMatrixRD!$B$1:$AR$1,0)),\"n/a\")","v":58.38},{"$f":"IFERROR(INDEX([1]EskRateMatrixRD!$B$2:$AR$261,MATCH($H20,[1]EskRateMatrixRD!$B$2:$B$261,0),MATCH(O$6,[1]EskRateMatrixRD!$B$1:$AR$1,0)),\"n/a\")","v":31.54},{"$f":"IFERROR(INDEX([1]EskRateMatrixRD!$B$2:$AR$261,MATCH($H20,[1]EskRateMatrixRD!$B$2:$B$261,0),MATCH(P$6,[1]EskRateMatrixRD!$B$1:$AR$1,0)),\"n/a\")","v":"n/a"}]
[null,null,"Landrate 3","Non-Local Authority",null,null,"Landrate 3_Non-Local Authority","L301N",{"$f":"IFERROR(INDEX([1]EskRateMatrixRD!$B$2:$AR$261,MATCH($H21,[1]EskRateMatrixRD!$B$2:$B$261,0),MATCH(I$6,[1]EskRateMatrixRD!$B$1:$AR$1,0)),\"n/a\")","v":0},{"$f":"IFERROR(INDEX([1]EskRateMatrixRD!$B$2:$AR$261,MATCH($H21,[1]EskRateMatrixRD!$B$2:$B$261,0),MATCH(J$6,[1]EskRateMatrixRD!$B$1:$AR$1,0)),\"n/a\")","v":0},{"$f":"IFERROR(INDEX([1]EskRateMatrixRD!$B$2:$AR$261,MATCH($H21,[1]EskRateMatrixRD!$B$2:$B$261,0),MATCH(K$6,[1]EskRateMatrixRD!$B$1:$AR$1,0)),\"n/a\")","v":142.19},{"$f":"IFERROR(INDEX([1]EskRateMatrixRD!$B$2:$AR$261,MATCH($H21,[1]EskRateMatrixRD!$B$2:$B$261,0),MATCH(L$6,[1]EskRateMatrixRD!$B$1:$AR$1,0)),\"n/a\")","v":0.55000000000000004},{"$f":"IFERROR(INDEX([1]EskRateMatrixRD!$B$2:$AR$261,MATCH($H21,[1]EskRateMatrixRD!$B$2:$B$261,0),MATCH(M$6,[1]EskRateMatrixRD!$B$1:$AR$1,0)),\"n/a\")","v":35.53},{"$f":"IFERROR(INDEX([1]EskRateMatrixRD!$B$2:$AR$261,MATCH($H21,[1]EskRateMatrixRD!$B$2:$B$261,0),MATCH(N$6,[1]EskRateMatrixRD!$B$1:$AR$1,0)),\"n/a\")","v":93.33},{"$f":"IFERROR(INDEX([1]EskRateMatrixRD!$B$2:$AR$261,MATCH($H21,[1]EskRateMatrixRD!$B$2:$B$261,0),MATCH(O$6,[1]EskRateMatrixRD!$B$1:$AR$1,0)),\"n/a\")","v":31.54},{"$f":"IFERROR(INDEX([1]EskRateMatrixRD!$B$2:$AR$261,MATCH($H21,[1]EskRateMatrixRD!$B$2:$B$261,0),MATCH(P$6,[1]EskRateMatrixRD!$B$1:$AR$1,0)),\"n/a\")","v":"n/a"}]
[null,null,"Landrate 4","Non-Local Authority",null,null,"Landrate 4_Non-Local Authority","L401N",{"$f":"IFERROR(INDEX([1]EskRateMatrixRD!$B$2:$AR$261,MATCH($H22,[1]EskRateMatrixRD!$B$2:$B$261,0),MATCH(I$6,[1]EskRateMatrixRD!$B$1:$AR$1,0)),\"n/a\")","v":0},{"$f":"IFERROR(INDEX([1]EskRateMatrixRD!$B$2:$AR$261,MATCH($H22,[1]EskRateMatrixRD!$B$2:$B$261,0),MATCH(J$6,[1]EskRateMatrixRD!$B$1:$AR$1,0)),\"n/a\")","v":0},{"$f":"IFERROR(INDEX([1]EskRateMatrixRD!$B$2:$AR$261,MATCH($H22,[1]EskRateMatrixRD!$B$2:$B$261,0),MATCH(K$6,[1]EskRateMatrixRD!$B$1:$AR$1,0)),\"n/a\")","v":307.12},{"$f":"IFERROR(INDEX([1]EskRateMatrixRD!$B$2:$AR$261,MATCH($H22,[1]EskRateMatrixRD!$B$2:$B$261,0),MATCH(L$6,[1]EskRateMatrixRD!$B$1:$AR$1,0)),\"n/a\")","v":0.55000000000000004},{"$f":"IFERROR(INDEX([1]EskRateMatrixRD!$B$2:$AR$261,MATCH($H22,[1]EskRateMatrixRD!$B$2:$B$261,0),MATCH(M$6,[1]EskRateMatrixRD!$B$1:$AR$1,0)),\"n/a\")","v":35.53},{"$f":"IFERROR(INDEX([1]EskRateMatrixRD!$B$2:$AR$261,MATCH($H22,[1]EskRateMatrixRD!$B$2:$B$261,0),MATCH(N$6,[1]EskRateMatrixRD!$B$1:$AR$1,0)),\"n/a\")","v":30.24},{"$f":"IFERROR(INDEX([1]EskRateMatrixRD!$B$2:$AR$261,MATCH($H22,[1]EskRateMatrixRD!$B$2:$B$261,0),MATCH(O$6,[1]EskRateMatrixRD!$B$1:$AR$1,0)),\"n/a\")","v":0},{"$f":"IFERROR(INDEX([1]EskRateMatrixRD!$B$2:$AR$261,MATCH($H22,[1]EskRateMatrixRD!$B$2:$B$261,0),MATCH(P$6,[1]EskRateMatrixRD!$B$1:$AR$1,0)),\"n/a\")","v":"n/a"}]
[null,null,"Landrate Dx","Non-Local Authority",null,null,"Landrate Dx_Non-Local Authority","Ld01N",{"$f":"IFERROR(INDEX([1]EskRateMatrixRD!$B$2:$AR$261,MATCH($H23,[1]EskRateMatrixRD!$B$2:$B$261,0),MATCH(I$6,[1]EskRateMatrixRD!$B$1:$AR$1,0)),\"n/a\")","v":0},{"$f":"IFERROR(INDEX([1]EskRateMatrixRD!$B$2:$AR$261,MATCH($H23,[1]EskRateMatrixRD!$B$2:$B$261,0),MATCH(J$6,[1]EskRateMatrixRD!$B$1:$AR$1,0)),\"n/a\")","v":0},{"$f":"IFERROR(INDEX([1]EskRateMatrixRD!$B$2:$AR$261,MATCH($H23,[1]EskRateMatrixRD!$B$2:$B$261,0),MATCH(K$6,[1]EskRateMatrixRD!$B$1:$AR$1,0)),\"n/a\")","v":0},{"$f":"IFERROR(INDEX([1]EskRateMatrixRD!$B$2:$AR$261,MATCH($H23,[1]EskRateMatrixRD!$B$2:$B$261,0),MATCH(L$6,[1]EskRateMatrixRD!$B$1:$AR$1,0)),\"n/a\")","v":0},{"$f":"IFERROR(INDEX([1]EskRateMatrixRD!$B$2:$AR$261,MATCH($H23,[1]EskRateMatrixRD!$B$2:$B$261,0),MATCH(M$6,[1]EskRateMatrixRD!$B$1:$AR$1,0)),\"n/a\")","v":0},{"$f":"IFERROR(INDEX([1]EskRateMatrixRD!$B$2:$AR$261,MATCH($H23,[1]EskRateMatrixRD!$B$2:$B$261,0),MATCH(N$6,[1]EskRateMatrixRD!$B$1:$AR$1,0)),\"n/a\")","v":0},{"$f":"IFERROR(INDEX([1]EskRateMatrixRD!$B$2:$AR$261,MATCH($H23,[1]EskRateMatrixRD!$B$2:$B$261,0),MATCH(O$6,[1]EskRateMatrixRD!$B$1:$AR$1,0)),\"n/a\")","v":67.640900000000002},{"$f":"IFERROR(INDEX([1]EskRateMatrixRD!$B$2:$AR$261,MATCH($H23,[1]EskRateMatrixRD!$B$2:$B$261,0),MATCH(P$6,[1]EskRateMatrixRD!$B$1:$AR$1,0)),\"n/a\")","v":"n/a"}]
[null,null,"Landlight 20A","Non-Local Authority",null,null,{"$f":"C24&\"_\"&D24","v":"Landlight 20A_Non-Local Authority"},{"$f":"INDEX(Matrix_Tariff_Map,MATCH(C24,Matrix_Model_Tariffs,0),2)&IFERROR(INDEX(Matrix_Transmission_Map,MATCH(E24,Matrix_Model_Transmission,0),2),0)&IFERROR(INDEX(Matrix_Voltage_Map,MATCH(F24,Matrix_Model_Voltage,0),2),1)&INDEX(Matrix_Category_Map,MATCH(D24,Matrix_Model_Category,0),2)","v":"Lt2001N"},{"$f":"IFERROR(INDEX([1]EskRateMatrixRD!$B$2:$AR$261,MATCH($H24,[1]EskRateMatrixRD!$B$2:$B$261,0),MATCH(I$6,[1]EskRateMatrixRD!$B$1:$AR$1,0)),\"n/a\")","v":0},{"$f":"IFERROR(INDEX([1]EskRateMatrixRD!$B$2:$AR$261,MATCH($H24,[1]EskRateMatrixRD!$B$2:$B$261,0),MATCH(J$6,[1]EskRateMatrixRD!$B$1:$AR$1,0)),\"n/a\")","v":0},{"$f":"IFERROR(INDEX([1]EskRateMatrixRD!$B$2:$AR$261,MATCH($H24,[1]EskRateMatrixRD!$B$2:$B$261,0),MATCH(K$6,[1]EskRateMatrixRD!$B$1:$AR$1,0)),\"n/a\")","v":408.87},{"$f":"IFERROR(INDEX([1]EskRateMatrixRD!$B$2:$AR$261,MATCH($H24,[1]EskRateMatrixRD!$B$2:$B$261,0),MATCH(L$6,[1]EskRateMatrixRD!$B$1:$AR$1,0)),\"n/a\")","v":0},{"$f":"IFERROR(INDEX([1]EskRateMatrixRD!$B$2:$AR$261,MATCH($H24,[1]EskRateMatrixRD!$B$2:$B$261,0),MATCH(M$6,[1]EskRateMatrixRD!$B$1:$AR$1,0)),\"n/a\")","v":0},{"$f":"IFERROR(INDEX([1]EskRateMatrixRD!$B$2:$AR$261,MATCH($H24,[1]EskRateMatrixRD!$B$2:$B$261,0),MATCH(N$6,[1]EskRateMatrixRD!$B$1:$AR$1,0)),\"n/a\")","v":0},{"$f":"IFERROR(INDEX([1]EskRateMatrixRD!$B$2:$AR$261,MATCH($H24,[1]EskRateMatrixRD!$B$2:$B$261,0),MATCH(O$6,[1]EskRateMatrixRD!$B$1:$AR$1,0)),\"n/a\")","v":0},{"$f":"IFERROR(INDEX([1]EskRateMatrixRD!$B$2:$AR$261,MATCH($H24,[1]EskRateMatrixRD!$B$2:$B$261,0),MATCH(P$6,[1]EskRateMatrixRD!$B$1:$AR$1,0)),\"n/a\")","v":"n/a"}]
[null,null,"Landlight 60A","Non-Local Authority",null,null,{"$f":"C25&\"_\"&D25","v":"Landlight 60A_Non-Local Authority"},{"$f":"INDEX(Matrix_Tariff_Map,MATCH(C25,Matrix_Model_Tariffs,0),2)&IFERROR(INDEX(Matrix_Transmission_Map,MATCH(E25,Matrix_Model_Transmission,0),2),0)&IFERROR(INDEX(Matrix_Voltage_Map,MATCH(F25,Matrix_Model_Voltage,0),2),1)&INDEX(Matrix_Category_Map,MATCH(D25,Matrix_Model_Category,0),2)","v":"Lt6001N"},{"$f":"IFERROR(INDEX([1]EskRateMatrixRD!$B$2:$AR$261,MATCH($H25,[1]EskRateMatrixRD!$B$2:$B$261,0),MATCH(I$6,[1]EskRateMatrixRD!$B$1:$AR$1,0)),\"n/a\")","v":0},{"$f":"IFERROR(INDEX([1]EskRateMatrixRD!$B$2:$AR$261,MATCH($H25,[1]EskRateMatrixRD!$B$2:$B$261,0),MATCH(J$6,[1]EskRateMatrixRD!$B$1:$AR$1,0)),\"n/a\")","v":0},{"$f":"IFERROR(INDEX([1]EskRateMatrixRD!$B$2:$AR$261,MATCH($H25,[1]EskRateMatrixRD!$B$2:$B$261,0),MATCH(K$6,[1]EskRateMatrixRD!$B$1:$AR$1,0)),\"n/a\")","v":527.08000000000004},{"$f":"IFERROR(INDEX([1]EskRateMatrixRD!$B$2:$AR$261,MATCH($H25,[1]EskRateMatrixRD!$B$2:$B$261,0),MATCH(L$6,[1]EskRateMatrixRD!$B$1:$AR$1,0)),\"n/a\")","v":0},{"$f":"IFERROR(INDEX([1]EskRateMatrixRD!$B$2:$AR$261,MATCH($H25,[1]EskRateMatrixRD!$B$2:$B$261,0),MATCH(M$6,[1]EskRateMatrixRD!$B$1:$AR$1,0)),\"n/a\")","v":0},{"$f":"IFERROR(INDEX([1]EskRateMatrixRD!$B$2:$AR$261,MATCH($H25,[1]EskRateMatrixRD!$B$2:$B$261,0),MATCH(N$6,[1]EskRateMatrixRD!$B$1:$AR$1,0)),\"n/a\")","v":0},{"$f":"IFERROR(INDEX([1]EskRateMatrixRD!$B$2:$AR$261,MATCH($H25,[1]EskRateMatrixRD!$B$2:$B$261,0),MATCH(O$6,[1]EskRateMatrixRD!$B$1:$AR$1,0)),\"n/a\")","v":0},{"$f":"IFERROR(INDEX([1]EskRateMatrixRD!$B$2:$AR$261,MATCH($H25,[1]EskRateMatrixRD!$B$2:$B$261,0),MATCH(P$6,[1]EskRateMatrixRD!$B$1:$AR$1,0)),\"n/a\")","v":"n/a"}]
[null,null,"Public Lighting All Night","Non-Local Authority",null,null,{"$f":"C26&\"_\"&D26","v":"Public Lighting All Night_Non-Local Authority"},{"$f":"INDEX(Matrix_Tariff_Map,MATCH(C26,Matrix_Model_Tariffs,0),2)&IFERROR(INDEX(Matrix_Transmission_Map,MATCH(E26,Matrix_Model_Transmission,0),2),0)&IFERROR(INDEX(Matrix_Voltage_Map,MATCH(F26,Matrix_Model_Voltage,0),2),1)&INDEX(Matrix_Category_Map,MATCH(D26,Matrix_Model_Category,0),2)","v":"Pa01N"},{"$f":"IFERROR(INDEX([1]EskRateMatrixRD!$B$2:$AR$261,MATCH($H26,[1]EskRateMatrixRD!$B$2:$B$261,0),MATCH(I$6,[1]EskRateMatrixRD!$B$1:$AR$1,0)),\"n/a\")","v":0},{"$f":"IFERROR(INDEX([1]EskRateMatrixRD!$B$2:$AR$261,MATCH($H26,[1]EskRateMatrixRD!$B$2:$B$261,0),MATCH(J$6,[1]EskRateMatrixRD!$B$1:$AR$1,0)),\"n/a\")","v":0},{"$f":"IFERROR(INDEX([1]EskRateMatrixRD!$B$2:$AR$261,MATCH($H26,[1]EskRateMatrixRD!$B$2:$B$261,0),MATCH(K$6,[1]EskRateMatrixRD!$B$1:$AR$1,0)),\"n/a\")","v":113.71},{"$f":"IFERROR(INDEX([1]EskRateMatrixRD!$B$2:$AR$261,MATCH($H26,[1]EskRateMatrixRD!$B$2:$B$261,0),MATCH(L$6,[1]EskRateMatrixRD!$B$1:$AR$1,0)),\"n/a\")","v":0},{"$f":"IFERROR(INDEX([1]EskRateMatrixRD!$B$2:$AR$261,MATCH($H26,[1]EskRateMatrixRD!$B$2:$B$261,0),MATCH(M$6,[1]EskRateMatrixRD!$B$1:$AR$1,0)),\"n/a\")","v":0},{"$f":"IFERROR(INDEX([1]EskRateMatrixRD!$B$2:$AR$261,MATCH($H26,[1]EskRateMatrixRD!$B$2:$B$261,0),MATCH(N$6,[1]EskRateMatrixRD!$B$1:$AR$1,0)),\"n/a\")","v":0},{"$f":"IFERROR(INDEX([1]EskRateMatrixRD!$B$2:$AR$261,MATCH($H26,[1]EskRateMatrixRD!$B$2:$B$261,0),MATCH(O$6,[1]EskRateMatrixRD!$B$1:$AR$1,0)),\"n/a\")","v":0},{"$f":"IFERROR(INDEX([1]EskRateMatrixRD!$B$2:$AR$261,MATCH($H26,[1]EskRateMatrixRD!$B$2:$B$261,0),MATCH(P$6,[1]EskRateMatrixRD!$B$1:$AR$1,0)),\"n/a\")","v":"n/a"}]
[null,null,"Public Lighting 24 Hours","Non-Local Authority",null,null,"Public Lighting 24 Hours_Non-Local Authority",{"$f":"INDEX(Matrix_Tariff_Map,MATCH(C27,Matrix_Model_Tariffs,0),2)&IFERROR(INDEX(Matrix_Transmission_Map,MATCH(E27,Matrix_Model_Transmission,0),2),0)&IFERROR(INDEX(Matrix_Voltage_Map,MATCH(F27,Matrix_Model_Voltage,0),2),1)&INDEX(Matrix_Category_Map,MATCH(D27,Matrix_Model_Category,0),2)","v":"Pu01N"},{"$f":"IFERROR(INDEX([1]EskRateMatrixRD!$B$2:$AR$261,MATCH($H27,[1]EskRateMatrixRD!$B$2:$B$261,0),MATCH(I$6,[1]EskRateMatrixRD!$B$1:$AR$1,0)),\"n/a\")","v":0},{"$f":"IFERROR(INDEX([1]EskRateMatrixRD!$B$2:$AR$261,MATCH($H27,[1]EskRateMatrixRD!$B$2:$B$261,0),MATCH(J$6,[1]EskRateMatrixRD!$B$1:$AR$1,0)),\"n/a\")","v":0},{"$f":"IFERROR(INDEX([1]EskRateMatrixRD!$B$2:$AR$261,MATCH($H27,[1]EskRateMatrixRD!$B$2:$B$261,0),MATCH(K$6,[1]EskRateMatrixRD!$B$1:$AR$1,0)),\"n/a\")","v":152.26},{"$f":"IFERROR(INDEX([1]EskRateMatrixRD!$B$2:$AR$261,MATCH($H27,[1]EskRateMatrixRD!$B$2:$B$261,0),MATCH(L$6,[1]EskRateMatrixRD!$B$1:$AR$1,0)),\"n/a\")","v":0},{"$f":"IFERROR(INDEX([1]EskRateMatrixRD!$B$2:$AR$261,MATCH($H27,[1]EskRateMatrixRD!$B$2:$B$261,0),MATCH(M$6,[1]EskRateMatrixRD!$B$1:$AR$1,0)),\"n/a\")","v":0},{"$f":"IFERROR(INDEX([1]EskRateMatrixRD!$B$2:$AR$261,MATCH($H27,[1]EskRateMatrixRD!$B$2:$B$261,0),MATCH(N$6,[1]EskRateMatrixRD!$B$1:$AR$1,0)),\"n/a\")","v":0},{"$f":"IFERROR(INDEX([1]EskRateMatrixRD!$B$2:$AR$261,MATCH($H27,[1]EskRateMatrixRD!$B$2:$B$261,0),MATCH(O$6,[1]EskRateMatrixRD!$B$1:$AR$1,0)),\"n/a\")","v":0},{"$f":"IFERROR(INDEX([1]EskRateMatrixRD!$B$2:$AR$261,MATCH($H27,[1]EskRateMatrixRD!$B$2:$B$261,0),MATCH(P$6,[1]EskRateMatrixRD!$B$1:$AR$1,0)),\"n/a\")","v":"n/a"}]
[null,null,"Public Lighting Urban Fixed","Non-Local Authority",null,null,"Public Lighting Urban Fixed_Non-Local Authority",{"$f":"INDEX(Matrix_Tariff_Map,MATCH(C28,Matrix_Model_Tariffs,0),2)&IFERROR(INDEX(Matrix_Transmission_Map,MATCH(E28,Matrix_Model_Transmission,0),2),0)&IFERROR(INDEX(Matrix_Voltage_Map,MATCH(F28,Matrix_Model_Voltage,0),2),1)&INDEX(Matrix_Category_Map,MATCH(D28,Matrix_Model_Category,0),2)","v":"Pt01N"},{"$f":"IFERROR(INDEX([1]EskRateMatrixRD!$B$2:$AR$261,MATCH($H28,[1]EskRateMatrixRD!$B$2:$B$261,0),MATCH(I$6,[1]EskRateMatrixRD!$B$1:$AR$1,0)),\"n/a\")","v":0},{"$f":"IFERROR(INDEX([1]EskRateMatrixRD!$B$2:$AR$261,MATCH($H28,[1]EskRateMatrixRD!$B$2:$B$261,0),MATCH(J$6,[1]EskRateMatrixRD!$B$1:$AR$1,0)),\"n/a\")","v":0},{"$f":"IFERROR(INDEX([1]EskRateMatrixRD!$B$2:$AR$261,MATCH($H28,[1]EskRateMatrixRD!$B$2:$B$261,0),MATCH(K$6,[1]EskRateMatrixRD!$B$1:$AR$1,0)),\"n/a\")","v":0},{"$f":"IFERROR(INDEX([1]EskRateMatrixRD!$B$2:$AR$261,MATCH($H28,[1]EskRateMatrixRD!$B$2:$B$261,0),MATCH(L$6,[1]EskRateMatrixRD!$B$1:$AR$1,0)),\"n/a\")","v":0},{"$f":"IFERROR(INDEX([1]EskRateMatrixRD!$B$2:$AR$261,MATCH($H28,[1]EskRateMatrixRD!$B$2:$B$261,0),MATCH(M$6,[1]EskRateMatrixRD!$B$1:$AR$1,0)),\"n/a\")","v":0},{"$f":"IFERROR(INDEX([1]EskRateMatrixRD!$B$2:$AR$261,MATCH($H28,[1]EskRateMatrixRD!$B$2:$B$261,0),MATCH(N$6,[1]EskRateMatrixRD!$B$1:$AR$1,0)),\"n/a\")","v":0},{"$f":"IFERROR(INDEX([1]EskRateMatrixRD!$B$2:$AR$261,MATCH($H28,[1]EskRateMatrixRD!$B$2:$B$261,0),MATCH(O$6,[1]EskRateMatrixRD!$B$1:$AR$1,0)),\"n/a\")","v":7.48},{"$f":"IFERROR(INDEX([1]EskRateMatrixRD!$B$2:$AR$261,MATCH($H28,[1]EskRateMatrixRD!$B$2:$B$261,0),MATCH(P$6,[1]EskRateMatrixRD!$B$1:$AR$1,0)),\"n/a\")","v":"n/a"}]
[null,null,{"$f":"C8","v":"Businessrate 1"},"Local Authority",null,null,"Businessrate 1_Local Authority","B101Y",{"$f":"IFERROR(INDEX([1]MunRateMatrixRD!$B$2:$AR$261,MATCH($H29,[1]MunRateMatrixRD!$B$2:$B$261,0),MATCH(I$6,[1]MunRateMatrixRD!$B$1:$AR$1,0)),\"n/a\")","v":0},{"$f":"IFERROR(INDEX([1]MunRateMatrixRD!$B$2:$AR$261,MATCH($H29,[1]MunRateMatrixRD!$B$2:$B$261,0),MATCH(J$6,[1]MunRateMatrixRD!$B$1:$AR$1,0)),\"n/a\")","v":0},{"$f":"IFERROR(INDEX([1]MunRateMatrixRD!$B$2:$AR$261,MATCH($H29,[1]MunRateMatrixRD!$B$2:$B$261,0),MATCH(K$6,[1]MunRateMatrixRD!$B$1:$AR$1,0)),\"n/a\")","v":149.65},{"$f":"IFERROR(INDEX([1]MunRateMatrixRD!$B$2:$AR$261,MATCH($H29,[1]MunRateMatrixRD!$B$2:$B$261,0),MATCH(L$6,[1]MunRateMatrixRD!$B$1:$AR$1,0)),\"n/a\")","v":0.56999999999999995},{"$f":"IFERROR(INDEX([1]MunRateMatrixRD!$B$2:$AR$261,MATCH($H29,[1]MunRateMatrixRD!$B$2:$B$261,0),MATCH(M$6,[1]MunRateMatrixRD!$B$1:$AR$1,0)),\"n/a\")","v":20.74},{"$f":"IFERROR(INDEX([1]MunRateMatrixRD!$B$2:$AR$261,MATCH($H29,[1]MunRateMatrixRD!$B$2:$B$261,0),MATCH(N$6,[1]MunRateMatrixRD!$B$1:$AR$1,0)),\"n/a\")","v":29.74},{"$f":"IFERROR(INDEX([1]MunRateMatrixRD!$B$2:$AR$261,MATCH($H29,[1]MunRateMatrixRD!$B$2:$B$261,0),MATCH(O$6,[1]MunRateMatrixRD!$B$1:$AR$1,0)),\"n/a\")","v":25.47},{"$f":"IFERROR(INDEX([1]MunRateMatrixRD!$B$2:$AR$261,MATCH($H29,[1]MunRateMatrixRD!$B$2:$B$261,0),MATCH(P$6,[1]MunRateMatrixRD!$B$1:$AR$1,0)),\"n/a\")","v":"n/a"}]
[null,null,{"$f":"C9","v":"Businessrate 2"},"Local Authority",null,null,{"$f":"C30&\"_\"&D30","v":"Businessrate 2_Local Authority"},"B201Y",{"$f":"IFERROR(INDEX([1]MunRateMatrixRD!$B$2:$AR$261,MATCH($H30,[1]MunRateMatrixRD!$B$2:$B$261,0),MATCH(I$6,[1]MunRateMatrixRD!$B$1:$AR$1,0)),\"n/a\")","v":0},{"$f":"IFERROR(INDEX([1]MunRateMatrixRD!$B$2:$AR$261,MATCH($H30,[1]MunRateMatrixRD!$B$2:$B$261,0),MATCH(J$6,[1]MunRateMatrixRD!$B$1:$AR$1,0)),\"n/a\")","v":0},{"$f":"IFERROR(INDEX([1]MunRateMatrixRD!$B$2:$AR$261,MATCH($H30,[1]MunRateMatrixRD!$B$2:$B$261,0),MATCH(K$6,[1]MunRateMatrixRD!$B$1:$AR$1,0)),\"n/a\")","v":149.65},{"$f":"IFERROR(INDEX([1]MunRateMatrixRD!$B$2:$AR$261,MATCH($H30,[1]MunRateMatrixRD!$B$2:$B$261,0),MATCH(L$6,[1]MunRateMatrixRD!$B$1:$AR$1,0)),\"n/a\")","v":0.56999999999999995},{"$f":"IFERROR(INDEX([1]MunRateMatrixRD!$B$2:$AR$261,MATCH($H30,[1]MunRateMatrixRD!$B$2:$B$261,0),MATCH(M$6,[1]MunRateMatrixRD!$B$1:$AR$1,0)),\"n/a\")","v":20.74},{"$f":"IFERROR(INDEX([1]MunRateMatrixRD!$B$2:$AR$261,MATCH($H30,[1]MunRateMatrixRD!$B$2:$B$261,0),MATCH(N$6,[1]MunRateMatrixRD!$B$1:$AR$1,0)),\"n/a\")","v":50.16},{"$f":"IFERROR(INDEX([1]MunRateMatrixRD!$B$2:$AR$261,MATCH($H30,[1]MunRateMatrixRD!$B$2:$B$261,0),MATCH(O$6,[1]MunRateMatrixRD!$B$1:$AR$1,0)),\"n/a\")","v":25.47},{"$f":"IFERROR(INDEX([1]MunRateMatrixRD!$B$2:$AR$261,MATCH($H30,[1]MunRateMatrixRD!$B$2:$B$261,0),MATCH(P$6,[1]MunRateMatrixRD!$B$1:$AR$1,0)),\"n/a\")","v":"n/a"}]
[null,null,{"$f":"C10","v":"Businessrate 3"},"Local Authority",null,null,"Businessrate 3_Local Authority","B301Y",{"$f":"IFERROR(INDEX([1]MunRateMatrixRD!$B$2:$AR$261,MATCH($H31,[1]MunRateMatrixRD!$B$2:$B$261,0),MATCH(I$6,[1]MunRateMatrixRD!$B$1:$AR$1,0)),\"n/a\")","v":0},{"$f":"IFERROR(INDEX([1]MunRateMatrixRD!$B$2:$AR$261,MATCH($H31,[1]MunRateMatrixRD!$B$2:$B$261,0),MATCH(J$6,[1]MunRateMatrixRD!$B$1:$AR$1,0)),\"n/a\")","v":0},{"$f":"IFERROR(INDEX([1]MunRateMatrixRD!$B$2:$AR$261,MATCH($H31,[1]MunRateMatrixRD!$B$2:$B$261,0),MATCH(K$6,[1]MunRateMatrixRD!$B$1:$AR$1,0)),\"n/a\")","v":149.65},{"$f":"IFERROR(INDEX([1]MunRateMatrixRD!$B$2:$AR$261,MATCH($H31,[1]MunRateMatrixRD!$B$2:$B$261,0),MATCH(L$6,[1]MunRateMatrixRD!$B$1:$AR$1,0)),\"n/a\")","v":0.56999999999999995},{"$f":"IFERROR(INDEX([1]MunRateMatrixRD!$B$2:$AR$261,MATCH($H31,[1]MunRateMatrixRD!$B$2:$B$261,0),MATCH(M$6,[1]MunRateMatrixRD!$B$1:$AR$1,0)),\"n/a\")","v":20.74},{"$f":"IFERROR(INDEX([1]MunRateMatrixRD!$B$2:$AR$261,MATCH($H31,[1]MunRateMatrixRD!$B$2:$B$261,0),MATCH(N$6,[1]MunRateMatrixRD!$B$1:$AR$1,0)),\"n/a\")","v":86.68},{"$f":"IFERROR(INDEX([1]MunRateMatrixRD!$B$2:$AR$261,MATCH($H31,[1]MunRateMatrixRD!$B$2:$B$261,0),MATCH(O$6,[1]MunRateMatrixRD!$B$1:$AR$1,0)),\"n/a\")","v":25.47},{"$f":"IFERROR(INDEX([1]MunRateMatrixRD!$B$2:$AR$261,MATCH($H31,[1]MunRateMatrixRD!$B$2:$B$261,0),MATCH(P$6,[1]MunRateMatrixRD!$B$1:$AR$1,0)),\"n/a\")","v":"n/a"}]
[null,null,{"$f":"C11","v":"Businessrate 4"},"Local Authority",null,null,{"$f":"C32&\"_\"&D32","v":"Businessrate 4_Local Authority"},"B401Y",{"$f":"IFERROR(INDEX([1]MunRateMatrixRD!$B$2:$AR$261,MATCH($H32,[1]MunRateMatrixRD!$B$2:$B$261,0),MATCH(I$6,[1]MunRateMatrixRD!$B$1:$AR$1,0)),\"n/a\")","v":0},{"$f":"IFERROR(INDEX([1]MunRateMatrixRD!$B$2:$AR$261,MATCH($H32,[1]MunRateMatrixRD!$B$2:$B$261,0),MATCH(J$6,[1]MunRateMatrixRD!$B$1:$AR$1,0)),\"n/a\")","v":0},{"$f":"IFERROR(INDEX([1]MunRateMatrixRD!$B$2:$AR$261,MATCH($H32,[1]MunRateMatrixRD!$B$2:$B$261,0),MATCH(K$6,[1]MunRateMatrixRD!$B$1:$AR$1,0)),\"n/a\")","v":402.72},{"$f":"IFERROR(INDEX([1]MunRateMatrixRD!$B$2:$AR$261,MATCH($H32,[1]MunRateMatrixRD!$B$2:$B$261,0),MATCH(L$6,[1]MunRateMatrixRD!$B$1:$AR$1,0)),\"n/a\")","v":0.56999999999999995},{"$f":"IFERROR(INDEX([1]MunRateMatrixRD!$B$2:$AR$261,MATCH($H32,[1]MunRateMatrixRD!$B$2:$B$261,0),MATCH(M$6,[1]MunRateMatrixRD!$B$1:$AR$1,0)),\"n/a\")","v":20.74},{"$f":"IFERROR(INDEX([1]MunRateMatrixRD!$B$2:$AR$261,MATCH($H32,[1]MunRateMatrixRD!$B$2:$B$261,0),MATCH(N$6,[1]MunRateMatrixRD!$B$1:$AR$1,0)),\"n/a\")","v":0},{"$f":"IFERROR(INDEX([1]MunRateMatrixRD!$B$2:$AR$261,MATCH($H32,[1]MunRateMatrixRD!$B$2:$B$261,0),MATCH(O$6,[1]MunRateMatrixRD!$B$1:$AR$1,0)),\"n/a\")","v":0},{"$f":"IFERROR(INDEX([1]MunRateMatrixRD!$B$2:$AR$261,MATCH($H32,[1]MunRateMatrixRD!$B$2:$B$261,0),MATCH(P$6,[1]MunRateMatrixRD!$B$1:$AR$1,0)),\"n/a\")","v":"n/a"}]
[null,null,"Homepower Bulk","Local Authority",null,null,{"$f":"C33&\"_\"&D33","v":"Homepower Bulk_Local Authority"},"HB01Y",{"$f":"IFERROR(INDEX([1]MunRateMatrixRD!$B$2:$AR$261,MATCH($H33,[1]MunRateMatrixRD!$B$2:$B$261,0),MATCH(I$6,[1]MunRateMatrixRD!$B$1:$AR$1,0)),\"n/a\")","v":0},{"$f":"IFERROR(INDEX([1]MunRateMatrixRD!$B$2:$AR$261,MATCH($H33,[1]MunRateMatrixRD!$B$2:$B$261,0),MATCH(J$6,[1]MunRateMatrixRD!$B$1:$AR$1,0)),\"n/a\")","v":0},{"$f":"IFERROR(INDEX([1]MunRateMatrixRD!$B$2:$AR$261,MATCH($H33,[1]MunRateMatrixRD!$B$2:$B$261,0),MATCH(K$6,[1]MunRateMatrixRD!$B$1:$AR$1,0)),\"n/a\")","v":0},{"$f":"IFERROR(INDEX([1]MunRateMatrixRD!$B$2:$AR$261,MATCH($H33,[1]MunRateMatrixRD!$B$2:$B$261,0),MATCH(L$6,[1]MunRateMatrixRD!$B$1:$AR$1,0)),\"n/a\")","v":0},{"$f":"IFERROR(INDEX([1]MunRateMatrixRD!$B$2:$AR$261,MATCH($H33,[1]MunRateMatrixRD!$B$2:$B$261,0),MATCH(M$6,[1]MunRateMatrixRD!$B$1:$AR$1,0)),\"n/a\")","v":0},{"$f":"IFERROR(INDEX([1]MunRateMatrixRD!$B$2:$AR$261,MATCH($H33,[1]MunRateMatrixRD!$B$2:$B$261,0),MATCH(N$6,[1]MunRateMatrixRD!$B$1:$AR$1,0)),\"n/a\")","v":0},{"$f":"IFERROR(INDEX([1]MunRateMatrixRD!$B$2:$AR$261,MATCH($H33,[1]MunRateMatrixRD!$B$2:$B$261,0),MATCH(O$6,[1]MunRateMatrixRD!$B$1:$AR$1,0)),\"n/a\")","v":0},{"$f":"IFERROR(INDEX([1]MunRateMatrixRD!$B$2:$AR$261,MATCH($H33,[1]MunRateMatrixRD!$B$2:$B$261,0),MATCH(P$6,[1]MunRateMatrixRD!$B$1:$AR$1,0)),\"n/a\")","v":"n/a"}]
[null,null,{"$f":"C13","v":"Homepower 1"},"Local Authority",null,null,{"$f":"C34&\"_\"&D34","v":"Homepower 1_Local Authority"},"H101Y",{"$f":"IFERROR(INDEX([1]MunRateMatrixRD!$B$2:$AR$261,MATCH($H34,[1]MunRateMatrixRD!$B$2:$B$261,0),MATCH(I$6,[1]MunRateMatrixRD!$B$1:$AR$1,0)),\"n/a\")","v":171.32},{"$f":"IFERROR(INDEX([1]MunRateMatrixRD!$B$2:$AR$261,MATCH($H34,[1]MunRateMatrixRD!$B$2:$B$261,0),MATCH(J$6,[1]MunRateMatrixRD!$B$1:$AR$1,0)),\"n/a\")","v":270.5},{"$f":"IFERROR(INDEX([1]MunRateMatrixRD!$B$2:$AR$261,MATCH($H34,[1]MunRateMatrixRD!$B$2:$B$261,0),MATCH(K$6,[1]MunRateMatrixRD!$B$1:$AR$1,0)),\"n/a\")","v":0},{"$f":"IFERROR(INDEX([1]MunRateMatrixRD!$B$2:$AR$261,MATCH($H34,[1]MunRateMatrixRD!$B$2:$B$261,0),MATCH(L$6,[1]MunRateMatrixRD!$B$1:$AR$1,0)),\"n/a\")","v":0},{"$f":"IFERROR(INDEX([1]MunRateMatrixRD!$B$2:$AR$261,MATCH($H34,[1]MunRateMatrixRD!$B$2:$B$261,0),MATCH(M$6,[1]MunRateMatrixRD!$B$1:$AR$1,0)),\"n/a\")","v":0},{"$f":"IFERROR(INDEX([1]MunRateMatrixRD!$B$2:$AR$261,MATCH($H34,[1]MunRateMatrixRD!$B$2:$B$261,0),MATCH(N$6,[1]MunRateMatrixRD!$B$1:$AR$1,0)),\"n/a\")","v":7.33},{"$f":"IFERROR(INDEX([1]MunRateMatrixRD!$B$2:$AR$261,MATCH($H34,[1]MunRateMatrixRD!$B$2:$B$261,0),MATCH(O$6,[1]MunRateMatrixRD!$B$1:$AR$1,0)),\"n/a\")","v":0},{"$f":"IFERROR(INDEX([1]MunRateMatrixRD!$B$2:$AR$261,MATCH($H34,[1]MunRateMatrixRD!$B$2:$B$261,0),MATCH(P$6,[1]MunRateMatrixRD!$B$1:$AR$1,0)),\"n/a\")","v":"n/a"}]
[null,null,"Homepower 2","Local Authority",null,null,"Homepower 2_Local Authority","H201Y",{"$f":"IFERROR(INDEX([1]MunRateMatrixRD!$B$2:$AR$261,MATCH($H35,[1]MunRateMatrixRD!$B$2:$B$261,0),MATCH(I$6,[1]MunRateMatrixRD!$B$1:$AR$1,0)),\"n/a\")","v":171.32},{"$f":"IFERROR(INDEX([1]MunRateMatrixRD!$B$2:$AR$261,MATCH($H35,[1]MunRateMatrixRD!$B$2:$B$261,0),MATCH(J$6,[1]MunRateMatrixRD!$B$1:$AR$1,0)),\"n/a\")","v":263.72000000000003},{"$f":"IFERROR(INDEX([1]MunRateMatrixRD!$B$2:$AR$261,MATCH($H35,[1]MunRateMatrixRD!$B$2:$B$261,0),MATCH(K$6,[1]MunRateMatrixRD!$B$1:$AR$1,0)),\"n/a\")","v":0},{"$f":"IFERROR(INDEX([1]MunRateMatrixRD!$B$2:$AR$261,MATCH($H35,[1]MunRateMatrixRD!$B$2:$B$261,0),MATCH(L$6,[1]MunRateMatrixRD!$B$1:$AR$1,0)),\"n/a\")","v":0},{"$f":"IFERROR(INDEX([1]MunRateMatrixRD!$B$2:$AR$261,MATCH($H35,[1]MunRateMatrixRD!$B$2:$B$261,0),MATCH(M$6,[1]MunRateMatrixRD!$B$1:$AR$1,0)),\"n/a\")","v":0},{"$f":"IFERROR(INDEX([1]MunRateMatrixRD!$B$2:$AR$261,MATCH($H35,[1]MunRateMatrixRD!$B$2:$B$261,0),MATCH(N$6,[1]MunRateMatrixRD!$B$1:$AR$1,0)),\"n/a\")","v":13.75},{"$f":"IFERROR(INDEX([1]MunRateMatrixRD!$B$2:$AR$261,MATCH($H35,[1]MunRateMatrixRD!$B$2:$B$261,0),MATCH(O$6,[1]MunRateMatrixRD!$B$1:$AR$1,0)),\"n/a\")","v":0},{"$f":"IFERROR(INDEX([1]MunRateMatrixRD!$B$2:$AR$261,MATCH($H35,[1]MunRateMatrixRD!$B$2:$B$261,0),MATCH(P$6,[1]MunRateMatrixRD!$B$1:$AR$1,0)),\"n/a\")","v":"n/a"}]
[null,null,"Homepower 3","Local Authority",null,null,"Homepower 3_Local Authority","H301Y",{"$f":"IFERROR(INDEX([1]MunRateMatrixRD!$B$2:$AR$261,MATCH($H36,[1]MunRateMatrixRD!$B$2:$B$261,0),MATCH(I$6,[1]MunRateMatrixRD!$B$1:$AR$1,0)),\"n/a\")","v":171.32},{"$f":"IFERROR(INDEX([1]MunRateMatrixRD!$B$2:$AR$261,MATCH($H36,[1]MunRateMatrixRD!$B$2:$B$261,0),MATCH(J$6,[1]MunRateMatrixRD!$B$1:$AR$1,0)),\"n/a\")","v":263.72000000000003},{"$f":"IFERROR(INDEX([1]MunRateMatrixRD!$B$2:$AR$261,MATCH($H36,[1]MunRateMatrixRD!$B$2:$B$261,0),MATCH(K$6,[1]MunRateMatrixRD!$B$1:$AR$1,0)),\"n/a\")","v":0},{"$f":"IFERROR(INDEX([1]MunRateMatrixRD!$B$2:$AR$261,MATCH($H36,[1]MunRateMatrixRD!$B$2:$B$261,0),MATCH(L$6,[1]MunRateMatrixRD!$B$1:$AR$1,0)),\"n/a\")","v":0},{"$f":"IFERROR(INDEX([1]MunRateMatrixRD!$B$2:$AR$261,MATCH($H36,[1]MunRateMatrixRD!$B$2:$B$261,0),MATCH(M$6,[1]MunRateMatrixRD!$B$1:$AR$1,0)),\"n/a\")","v":0},{"$f":"IFERROR(INDEX([1]MunRateMatrixRD!$B$2:$AR$261,MATCH($H36,[1]MunRateMatrixRD!$B$2:$B$261,0),MATCH(N$6,[1]MunRateMatrixRD!$B$1:$AR$1,0)),\"n/a\")","v":28.4},{"$f":"IFERROR(INDEX([1]MunRateMatrixRD!$B$2:$AR$261,MATCH($H36,[1]MunRateMatrixRD!$B$2:$B$261,0),MATCH(O$6,[1]MunRateMatrixRD!$B$1:$AR$1,0)),\"n/a\")","v":0},{"$f":"IFERROR(INDEX([1]MunRateMatrixRD!$B$2:$AR$261,MATCH($H36,[1]MunRateMatrixRD!$B$2:$B$261,0),MATCH(P$6,[1]MunRateMatrixRD!$B$1:$AR$1,0)),\"n/a\")","v":"n/a"}]
[null,null,"Homepower 4","Local Authority",null,null,"Homepower 4_Local Authority","H401Y",{"$f":"IFERROR(INDEX([1]MunRateMatrixRD!$B$2:$AR$261,MATCH($H37,[1]MunRateMatrixRD!$B$2:$B$261,0),MATCH(I$6,[1]MunRateMatrixRD!$B$1:$AR$1,0)),\"n/a\")","v":171.32},{"$f":"IFERROR(INDEX([1]MunRateMatrixRD!$B$2:$AR$261,MATCH($H37,[1]MunRateMatrixRD!$B$2:$B$261,0),MATCH(J$6,[1]MunRateMatrixRD!$B$1:$AR$1,0)),\"n/a\")","v":275.48},{"$f":"IFERROR(INDEX([1]MunRateMatrixRD!$B$2:$AR$261,MATCH($H37,[1]MunRateMatrixRD!$B$2:$B$261,0),MATCH(K$6,[1]MunRateMatrixRD!$B$1:$AR$1,0)),\"n/a\")","v":0},{"$f":"IFERROR(INDEX([1]MunRateMatrixRD!$B$2:$AR$261,MATCH($H37,[1]MunRateMatrixRD!$B$2:$B$261,0),MATCH(L$6,[1]MunRateMatrixRD!$B$1:$AR$1,0)),\"n/a\")","v":0},{"$f":"IFERROR(INDEX([1]MunRateMatrixRD!$B$2:$AR$261,MATCH($H37,[1]MunRateMatrixRD!$B$2:$B$261,0),MATCH(M$6,[1]MunRateMatrixRD!$B$1:$AR$1,0)),\"n/a\")","v":0},{"$f":"IFERROR(INDEX([1]MunRateMatrixRD!$B$2:$AR$261,MATCH($H37,[1]MunRateMatrixRD!$B$2:$B$261,0),MATCH(N$6,[1]MunRateMatrixRD!$B$1:$AR$1,0)),\"n/a\")","v":4.49},{"$f":"IFERROR(INDEX([1]MunRateMatrixRD!$B$2:$AR$261,MATCH($H37,[1]MunRateMatrixRD!$B$2:$B$261,0),MATCH(O$6,[1]MunRateMatrixRD!$B$1:$AR$1,0)),\"n/a\")","v":0},{"$f":"IFERROR(INDEX([1]MunRateMatrixRD!$B$2:$AR$261,MATCH($H37,[1]MunRateMatrixRD!$B$2:$B$261,0),MATCH(P$6,[1]MunRateMatrixRD!$B$1:$AR$1,0)),\"n/a\")","v":"n/a"}]
[null,null,"Homelight 20A","Local Authority",null,null,"Homelight 20A_Local Authority","HL2001Y",{"$f":"IFERROR(INDEX([1]MunRateMatrixRD!$B$2:$AR$261,MATCH($H38,[1]MunRateMatrixRD!$B$2:$B$261,0),MATCH(I$6,[1]MunRateMatrixRD!$B$1:$AR$1,0)),\"n/a\")","v":0},{"$f":"IFERROR(INDEX([1]MunRateMatrixRD!$B$2:$AR$261,MATCH($H38,[1]MunRateMatrixRD!$B$2:$B$261,0),MATCH(J$6,[1]MunRateMatrixRD!$B$1:$AR$1,0)),\"n/a\")","v":0},{"$f":"IFERROR(INDEX([1]MunRateMatrixRD!$B$2:$AR$261,MATCH($H38,[1]MunRateMatrixRD!$B$2:$B$261,0),MATCH(K$6,[1]MunRateMatrixRD!$B$1:$AR$1,0)),\"n/a\")","v":0},{"$f":"IFERROR(INDEX([1]MunRateMatrixRD!$B$2:$AR$261,MATCH($H38,[1]MunRateMatrixRD!$B$2:$B$261,0),MATCH(L$6,[1]MunRateMatrixRD!$B$1:$AR$1,0)),\"n/a\")","v":0},{"$f":"IFERROR(INDEX([1]MunRateMatrixRD!$B$2:$AR$261,MATCH($H38,[1]MunRateMatrixRD!$B$2:$B$261,0),MATCH(M$6,[1]MunRateMatrixRD!$B$1:$AR$1,0)),\"n/a\")","v":0},{"$f":"IFERROR(INDEX([1]MunRateMatrixRD!$B$2:$AR$261,MATCH($H38,[1]MunRateMatrixRD!$B$2:$B$261,0),MATCH(N$6,[1]MunRateMatrixRD!$B$1:$AR$1,0)),\"n/a\")","v":0},{"$f":"IFERROR(INDEX([1]MunRateMatrixRD!$B$2:$AR$261,MATCH($H38,[1]MunRateMatrixRD!$B$2:$B$261,0),MATCH(O$6,[1]MunRateMatrixRD!$B$1:$AR$1,0)),\"n/a\")","v":0},{"$f":"IFERROR(INDEX([1]MunRateMatrixRD!$B$2:$AR$261,MATCH($H38,[1]MunRateMatrixRD!$B$2:$B$261,0),MATCH(P$6,[1]MunRateMatrixRD!$B$1:$AR$1,0)),\"n/a\")","v":"n/a"}]
[null,null,"Homelight 60A","Local Authority",null,null,"Homelight 60A_Local Authority","HL6001Y",{"$f":"IFERROR(INDEX([1]MunRateMatrixRD!$B$2:$AR$261,MATCH($H39,[1]MunRateMatrixRD!$B$2:$B$261,0),MATCH(I$6,[1]MunRateMatrixRD!$B$1:$AR$1,0)),\"n/a\")","v":0},{"$f":"IFERROR(INDEX([1]MunRateMatrixRD!$B$2:$AR$261,MATCH($H39,[1]MunRateMatrixRD!$B$2:$B$261,0),MATCH(J$6,[1]MunRateMatrixRD!$B$1:$AR$1,0)),\"n/a\")","v":0},{"$f":"IFERROR(INDEX([1]MunRateMatrixRD!$B$2:$AR$261,MATCH($H39,[1]MunRateMatrixRD!$B$2:$B$261,0),MATCH(K$6,[1]MunRateMatrixRD!$B$1:$AR$1,0)),\"n/a\")","v":0},{"$f":"IFERROR(INDEX([1]MunRateMatrixRD!$B$2:$AR$261,MATCH($H39,[1]MunRateMatrixRD!$B$2:$B$261,0),MATCH(L$6,[1]MunRateMatrixRD!$B$1:$AR$1,0)),\"n/a\")","v":0},{"$f":"IFERROR(INDEX([1]MunRateMatrixRD!$B$2:$AR$261,MATCH($H39,[1]MunRateMatrixRD!$B$2:$B$261,0),MATCH(M$6,[1]MunRateMatrixRD!$B$1:$AR$1,0)),\"n/a\")","v":0},{"$f":"IFERROR(INDEX([1]MunRateMatrixRD!$B$2:$AR$261,MATCH($H39,[1]MunRateMatrixRD!$B$2:$B$261,0),MATCH(N$6,[1]MunRateMatrixRD!$B$1:$AR$1,0)),\"n/a\")","v":0},{"$f":"IFERROR(INDEX([1]MunRateMatrixRD!$B$2:$AR$261,MATCH($H39,[1]MunRateMatrixRD!$B$2:$B$261,0),MATCH(O$6,[1]MunRateMatrixRD!$B$1:$AR$1,0)),\"n/a\")","v":0},{"$f":"IFERROR(INDEX([1]MunRateMatrixRD!$B$2:$AR$261,MATCH($H39,[1]MunRateMatrixRD!$B$2:$B$261,0),MATCH(P$6,[1]MunRateMatrixRD!$B$1:$AR$1,0)),\"n/a\")","v":"n/a"}]
[null,null,"Landrate 1","Local Authority",null,null,"Landrate 1_Local Authority","L101Y",{"$f":"IFERROR(INDEX([1]MunRateMatrixRD!$B$2:$AR$261,MATCH($H40,[1]MunRateMatrixRD!$B$2:$B$261,0),MATCH(I$6,[1]MunRateMatrixRD!$B$1:$AR$1,0)),\"n/a\")","v":0},{"$f":"IFERROR(INDEX([1]MunRateMatrixRD!$B$2:$AR$261,MATCH($H40,[1]MunRateMatrixRD!$B$2:$B$261,0),MATCH(J$6,[1]MunRateMatrixRD!$B$1:$AR$1,0)),\"n/a\")","v":0},{"$f":"IFERROR(INDEX([1]MunRateMatrixRD!$B$2:$AR$261,MATCH($H40,[1]MunRateMatrixRD!$B$2:$B$261,0),MATCH(K$6,[1]MunRateMatrixRD!$B$1:$AR$1,0)),\"n/a\")","v":148.91},{"$f":"IFERROR(INDEX([1]MunRateMatrixRD!$B$2:$AR$261,MATCH($H40,[1]MunRateMatrixRD!$B$2:$B$261,0),MATCH(L$6,[1]MunRateMatrixRD!$B$1:$AR$1,0)),\"n/a\")","v":0.56999999999999995},{"$f":"IFERROR(INDEX([1]MunRateMatrixRD!$B$2:$AR$261,MATCH($H40,[1]MunRateMatrixRD!$B$2:$B$261,0),MATCH(M$6,[1]MunRateMatrixRD!$B$1:$AR$1,0)),\"n/a\")","v":36.71},{"$f":"IFERROR(INDEX([1]MunRateMatrixRD!$B$2:$AR$261,MATCH($H40,[1]MunRateMatrixRD!$B$2:$B$261,0),MATCH(N$6,[1]MunRateMatrixRD!$B$1:$AR$1,0)),\"n/a\")","v":39.200000000000003},{"$f":"IFERROR(INDEX([1]MunRateMatrixRD!$B$2:$AR$261,MATCH($H40,[1]MunRateMatrixRD!$B$2:$B$261,0),MATCH(O$6,[1]MunRateMatrixRD!$B$1:$AR$1,0)),\"n/a\")","v":32.090000000000003},{"$f":"IFERROR(INDEX([1]MunRateMatrixRD!$B$2:$AR$261,MATCH($H40,[1]MunRateMatrixRD!$B$2:$B$261,0),MATCH(P$6,[1]MunRateMatrixRD!$B$1:$AR$1,0)),\"n/a\")","v":"n/a"}]
[null,null,"Landrate 2","Local Authority",null,null,"Landrate 2_Local Authority","L201Y",{"$f":"IFERROR(INDEX([1]MunRateMatrixRD!$B$2:$AR$261,MATCH($H41,[1]MunRateMatrixRD!$B$2:$B$261,0),MATCH(I$6,[1]MunRateMatrixRD!$B$1:$AR$1,0)),\"n/a\")","v":0},{"$f":"IFERROR(INDEX([1]MunRateMatrixRD!$B$2:$AR$261,MATCH($H41,[1]MunRateMatrixRD!$B$2:$B$261,0),MATCH(J$6,[1]MunRateMatrixRD!$B$1:$AR$1,0)),\"n/a\")","v":0},{"$f":"IFERROR(INDEX([1]MunRateMatrixRD!$B$2:$AR$261,MATCH($H41,[1]MunRateMatrixRD!$B$2:$B$261,0),MATCH(K$6,[1]MunRateMatrixRD!$B$1:$AR$1,0)),\"n/a\")","v":148.91},{"$f":"IFERROR(INDEX([1]MunRateMatrixRD!$B$2:$AR$261,MATCH($H41,[1]MunRateMatrixRD!$B$2:$B$261,0),MATCH(L$6,[1]MunRateMatrixRD!$B$1:$AR$1,0)),\"n/a\")","v":0.56999999999999995},{"$f":"IFERROR(INDEX([1]MunRateMatrixRD!$B$2:$AR$261,MATCH($H41,[1]MunRateMatrixRD!$B$2:$B$261,0),MATCH(M$6,[1]MunRateMatrixRD!$B$1:$AR$1,0)),\"n/a\")","v":36.71},{"$f":"IFERROR(INDEX([1]MunRateMatrixRD!$B$2:$AR$261,MATCH($H41,[1]MunRateMatrixRD!$B$2:$B$261,0),MATCH(N$6,[1]MunRateMatrixRD!$B$1:$AR$1,0)),\"n/a\")","v":60.25},{"$f":"IFERROR(INDEX([1]MunRateMatrixRD!$B$2:$AR$261,MATCH($H41,[1]MunRateMatrixRD!$B$2:$B$261,0),MATCH(O$6,[1]MunRateMatrixRD!$B$1:$AR$1,0)),\"n/a\")","v":32.090000000000003},{"$f":"IFERROR(INDEX([1]MunRateMatrixRD!$B$2:$AR$261,MATCH($H41,[1]MunRateMatrixRD!$B$2:$B$261,0),MATCH(P$6,[1]MunRateMatrixRD!$B$1:$AR$1,0)),\"n/a\")","v":"n/a"}]
[null,null,"Landrate 3","Local Authority",null,null,"Landrate 3_Local Authority","L301Y",{"$f":"IFERROR(INDEX([1]MunRateMatrixRD!$B$2:$AR$261,MATCH($H42,[1]MunRateMatrixRD!$B$2:$B$261,0),MATCH(I$6,[1]MunRateMatrixRD!$B$1:$AR$1,0)),\"n/a\")","v":0},{"$f":"IFERROR(INDEX([1]MunRateMatrixRD!$B$2:$AR$261,MATCH($H42,[1]MunRateMatrixRD!$B$2:$B$261,0),MATCH(J$6,[1]MunRateMatrixRD!$B$1:$AR$1,0)),\"n/a\")","v":0},{"$f":"IFERROR(INDEX([1]MunRateMatrixRD!$B$2:$AR$261,MATCH($H42,[1]MunRateMatrixRD!$B$2:$B$261,0),MATCH(K$6,[1]MunRateMatrixRD!$B$1:$AR$1,0)),\"n/a\")","v":148.91},{"$f":"IFERROR(INDEX([1]MunRateMatrixRD!$B$2:$AR$261,MATCH($H42,[1]MunRateMatrixRD!$B$2:$B$261,0),MATCH(L$6,[1]MunRateMatrixRD!$B$1:$AR$1,0)),\"n/a\")","v":0.56999999999999995},{"$f":"IFERROR(INDEX([1]MunRateMatrixRD!$B$2:$AR$261,MATCH($H42,[1]MunRateMatrixRD!$B$2:$B$261,0),MATCH(M$6,[1]MunRateMatrixRD!$B$1:$AR$1,0)),\"n/a\")","v":36.71},{"$f":"IFERROR(INDEX([1]MunRateMatrixRD!$B$2:$AR$261,MATCH($H42,[1]MunRateMatrixRD!$B$2:$B$261,0),MATCH(N$6,[1]MunRateMatrixRD!$B$1:$AR$1,0)),\"n/a\")","v":96.35},{"$f":"IFERROR(INDEX([1]MunRateMatrixRD!$B$2:$AR$261,MATCH($H42,[1]MunRateMatrixRD!$B$2:$B$261,0),MATCH(O$6,[1]MunRateMatrixRD!$B$1:$AR$1,0)),\"n/a\")","v":32.090000000000003},{"$f":"IFERROR(INDEX([1]MunRateMatrixRD!$B$2:$AR$261,MATCH($H42,[1]MunRateMatrixRD!$B$2:$B$261,0),MATCH(P$6,[1]MunRateMatrixRD!$B$1:$AR$1,0)),\"n/a\")","v":"n/a"}]
[null,null,"Landrate 4","Local Authority",null,null,"Landrate 4_Local Authority","L401Y",{"$f":"IFERROR(INDEX([1]MunRateMatrixRD!$B$2:$AR$261,MATCH($H43,[1]MunRateMatrixRD!$B$2:$B$261,0),MATCH(I$6,[1]MunRateMatrixRD!$B$1:$AR$1,0)),\"n/a\")","v":0},{"$f":"IFERROR(INDEX([1]MunRateMatrixRD!$B$2:$AR$261,MATCH($H43,[1]MunRateMatrixRD!$B$2:$B$261,0),MATCH(J$6,[1]MunRateMatrixRD!$B$1:$AR$1,0)),\"n/a\")","v":0},{"$f":"IFERROR(INDEX([1]MunRateMatrixRD!$B$2:$AR$261,MATCH($H43,[1]MunRateMatrixRD!$B$2:$B$261,0),MATCH(K$6,[1]MunRateMatrixRD!$B$1:$AR$1,0)),\"n/a\")","v":321.63},{"$f":"IFERROR(INDEX([1]MunRateMatrixRD!$B$2:$AR$261,MATCH($H43,[1]MunRateMatrixRD!$B$2:$B$261,0),MATCH(L$6,[1]MunRateMatrixRD!$B$1:$AR$1,0)),\"n/a\")","v":0.56999999999999995},{"$f":"IFERROR(INDEX([1]MunRateMatrixRD!$B$2:$AR$261,MATCH($H43,[1]MunRateMatrixRD!$B$2:$B$261,0),MATCH(M$6,[1]MunRateMatrixRD!$B$1:$AR$1,0)),\"n/a\")","v":36.71},{"$f":"IFERROR(INDEX([1]MunRateMatrixRD!$B$2:$AR$261,MATCH($H43,[1]MunRateMatrixRD!$B$2:$B$261,0),MATCH(N$6,[1]MunRateMatrixRD!$B$1:$AR$1,0)),\"n/a\")","v":31.22},{"$f":"IFERROR(INDEX([1]MunRateMatrixRD!$B$2:$AR$261,MATCH($H43,[1]MunRateMatrixRD!$B$2:$B$261,0),MATCH(O$6,[1]MunRateMatrixRD!$B$1:$AR$1,0)),\"n/a\")","v":0},{"$f":"IFERROR(INDEX([1]MunRateMatrixRD!$B$2:$AR$261,MATCH($H43,[1]MunRateMatrixRD!$B$2:$B$261,0),MATCH(P$6,[1]MunRateMatrixRD!$B$1:$AR$1,0)),\"n/a\")","v":"n/a"}]
[null,null,"Landrate Dx","Local Authority",null,null,{"$f":"C44&\"_\"&D44","v":"Landrate Dx_Local Authority"},"Ld01Y",{"$f":"IFERROR(INDEX([1]MunRateMatrixRD!$B$2:$AR$261,MATCH($H44,[1]MunRateMatrixRD!$B$2:$B$261,0),MATCH(I$6,[1]MunRateMatrixRD!$B$1:$AR$1,0)),\"n/a\")","v":0},{"$f":"IFERROR(INDEX([1]MunRateMatrixRD!$B$2:$AR$261,MATCH($H44,[1]MunRateMatrixRD!$B$2:$B$261,0),MATCH(J$6,[1]MunRateMatrixRD!$B$1:$AR$1,0)),\"n/a\")","v":0},{"$f":"IFERROR(INDEX([1]MunRateMatrixRD!$B$2:$AR$261,MATCH($H44,[1]MunRateMatrixRD!$B$2:$B$261,0),MATCH(K$6,[1]MunRateMatrixRD!$B$1:$AR$1,0)),\"n/a\")","v":0},{"$f":"IFERROR(INDEX([1]MunRateMatrixRD!$B$2:$AR$261,MATCH($H44,[1]MunRateMatrixRD!$B$2:$B$261,0),MATCH(L$6,[1]MunRateMatrixRD!$B$1:$AR$1,0)),\"n/a\")","v":0},{"$f":"IFERROR(INDEX([1]MunRateMatrixRD!$B$2:$AR$261,MATCH($H44,[1]MunRateMatrixRD!$B$2:$B$261,0),MATCH(M$6,[1]MunRateMatrixRD!$B$1:$AR$1,0)),\"n/a\")","v":0},{"$f":"IFERROR(INDEX([1]MunRateMatrixRD!$B$2:$AR$261,MATCH($H44,[1]MunRateMatrixRD!$B$2:$B$261,0),MATCH(N$6,[1]MunRateMatrixRD!$B$1:$AR$1,0)),\"n/a\")","v":0},{"$f":"IFERROR(INDEX([1]MunRateMatrixRD!$B$2:$AR$261,MATCH($H44,[1]MunRateMatrixRD!$B$2:$B$261,0),MATCH(O$6,[1]MunRateMatrixRD!$B$1:$AR$1,0)),\"n/a\")","v":69.431299999999993},{"$f":"IFERROR(INDEX([1]MunRateMatrixRD!$B$2:$AR$261,MATCH($H44,[1]MunRateMatrixRD!$B$2:$B$261,0),MATCH(P$6,[1]MunRateMatrixRD!$B$1:$AR$1,0)),\"n/a\")","v":"n/a"}]
[null,null,"Public Lighting All Night","Local Authority",null,null,{"$f":"C45&\"_\"&D45","v":"Public Lighting All Night_Local Authority"},{"$f":"INDEX(Matrix_Tariff_Map,MATCH(C45,Matrix_Model_Tariffs,0),2)&IFERROR(INDEX(Matrix_Transmission_Map,MATCH(E45,Matrix_Model_Transmission,0),2),0)&IFERROR(INDEX(Matrix_Voltage_Map,MATCH(F45,Matrix_Model_Voltage,0),2),1)&INDEX(Matrix_Category_Map,MATCH(D45,Matrix_Model_Category,0),2)","v":"Pa01Y"},{"$f":"IFERROR(INDEX([1]MunRateMatrixRD!$B$2:$AR$261,MATCH($H45,[1]MunRateMatrixRD!$B$2:$B$261,0),MATCH(I$6,[1]MunRateMatrixRD!$B$1:$AR$1,0)),\"n/a\")","v":0},{"$f":"IFERROR(INDEX([1]MunRateMatrixRD!$B$2:$AR$261,MATCH($H45,[1]MunRateMatrixRD!$B$2:$B$261,0),MATCH(J$6,[1]MunRateMatrixRD!$B$1:$AR$1,0)),\"n/a\")","v":0},{"$f":"IFERROR(INDEX([1]MunRateMatrixRD!$B$2:$AR$261,MATCH($H45,[1]MunRateMatrixRD!$B$2:$B$261,0),MATCH(K$6,[1]MunRateMatrixRD!$B$1:$AR$1,0)),\"n/a\")","v":120.8},{"$f":"IFERROR(INDEX([1]MunRateMatrixRD!$B$2:$AR$261,MATCH($H45,[1]MunRateMatrixRD!$B$2:$B$261,0),MATCH(L$6,[1]MunRateMatrixRD!$B$1:$AR$1,0)),\"n/a\")","v":0},{"$f":"IFERROR(INDEX([1]MunRateMatrixRD!$B$2:$AR$261,MATCH($H45,[1]MunRateMatrixRD!$B$2:$B$261,0),MATCH(M$6,[1]MunRateMatrixRD!$B$1:$AR$1,0)),\"n/a\")","v":0},{"$f":"IFERROR(INDEX([1]MunRateMatrixRD!$B$2:$AR$261,MATCH($H45,[1]MunRateMatrixRD!$B$2:$B$261,0),MATCH(N$6,[1]MunRateMatrixRD!$B$1:$AR$1,0)),\"n/a\")","v":0},{"$f":"IFERROR(INDEX([1]MunRateMatrixRD!$B$2:$AR$261,MATCH($H45,[1]MunRateMatrixRD!$B$2:$B$261,0),MATCH(O$6,[1]MunRateMatrixRD!$B$1:$AR$1,0)),\"n/a\")","v":0},{"$f":"IFERROR(INDEX([1]MunRateMatrixRD!$B$2:$AR$261,MATCH($H45,[1]MunRateMatrixRD!$B$2:$B$261,0),MATCH(P$6,[1]MunRateMatrixRD!$B$1:$AR$1,0)),\"n/a\")","v":"n/a"}]
[null,null,"Public Lighting 24 Hours","Local Authority",null,null,{"$f":"C46&\"_\"&D46","v":"Public Lighting 24 Hours_Local Authority"},{"$f":"INDEX(Matrix_Tariff_Map,MATCH(C46,Matrix_Model_Tariffs,0),2)&IFERROR(INDEX(Matrix_Transmission_Map,MATCH(E46,Matrix_Model_Transmission,0),2),0)&IFERROR(INDEX(Matrix_Voltage_Map,MATCH(F46,Matrix_Model_Voltage,0),2),1)&INDEX(Matrix_Category_Map,MATCH(D46,Matrix_Model_Category,0),2)","v":"Pu01Y"},{"$f":"IFERROR(INDEX([1]MunRateMatrixRD!$B$2:$AR$261,MATCH($H46,[1]MunRateMatrixRD!$B$2:$B$261,0),MATCH(I$6,[1]MunRateMatrixRD!$B$1:$AR$1,0)),\"n/a\")","v":0},{"$f":"IFERROR(INDEX([1]MunRateMatrixRD!$B$2:$AR$261,MATCH($H46,[1]MunRateMatrixRD!$B$2:$B$261,0),MATCH(J$6,[1]MunRateMatrixRD!$B$1:$AR$1,0)),\"n/a\")","v":0},{"$f":"IFERROR(INDEX([1]MunRateMatrixRD!$B$2:$AR$261,MATCH($H46,[1]MunRateMatrixRD!$B$2:$B$261,0),MATCH(K$6,[1]MunRateMatrixRD!$B$1:$AR$1,0)),\"n/a\")","v":161.75},{"$f":"IFERROR(INDEX([1]MunRateMatrixRD!$B$2:$AR$261,MATCH($H46,[1]MunRateMatrixRD!$B$2:$B$261,0),MATCH(L$6,[1]MunRateMatrixRD!$B$1:$AR$1,0)),\"n/a\")","v":0},{"$f":"IFERROR(INDEX([1]MunRateMatrixRD!$B$2:$AR$261,MATCH($H46,[1]MunRateMatrixRD!$B$2:$B$261,0),MATCH(M$6,[1]MunRateMatrixRD!$B$1:$AR$1,0)),\"n/a\")","v":0},{"$f":"IFERROR(INDEX([1]MunRateMatrixRD!$B$2:$AR$261,MATCH($H46,[1]MunRateMatrixRD!$B$2:$B$261,0),MATCH(N$6,[1]MunRateMatrixRD!$B$1:$AR$1,0)),\"n/a\")","v":0},{"$f":"IFERROR(INDEX([1]MunRateMatrixRD!$B$2:$AR$261,MATCH($H46,[1]MunRateMatrixRD!$B$2:$B$261,0),MATCH(O$6,[1]MunRateMatrixRD!$B$1:$AR$1,0)),\"n/a\")","v":0},{"$f":"IFERROR(INDEX([1]MunRateMatrixRD!$B$2:$AR$261,MATCH($H46,[1]MunRateMatrixRD!$B$2:$B$261,0),MATCH(P$6,[1]MunRateMatrixRD!$B$1:$AR$1,0)),\"n/a\")","v":"n/a"}]
[null,null,"Public Lighting Urban Fixed","Local Authority",null,null,{"$f":"C47&\"_\"&D47","v":"Public Lighting Urban Fixed_Local Authority"},{"$f":"INDEX(Matrix_Tariff_Map,MATCH(C47,Matrix_Model_Tariffs,0),2)&IFERROR(INDEX(Matrix_Transmission_Map,MATCH(E47,Matrix_Model_Transmission,0),2),0)&IFERROR(INDEX(Matrix_Voltage_Map,MATCH(F47,Matrix_Model_Voltage,0),2),1)&INDEX(Matrix_Category_Map,MATCH(D47,Matrix_Model_Category,0),2)","v":"Pt01Y"},{"$f":"IFERROR(INDEX([1]MunRateMatrixRD!$B$2:$AR$261,MATCH($H47,[1]MunRateMatrixRD!$B$2:$B$261,0),MATCH(I$6,[1]MunRateMatrixRD!$B$1:$AR$1,0)),\"n/a\")","v":0},{"$f":"IFERROR(INDEX([1]MunRateMatrixRD!$B$2:$AR$261,MATCH($H47,[1]MunRateMatrixRD!$B$2:$B$261,0),MATCH(J$6,[1]MunRateMatrixRD!$B$1:$AR$1,0)),\"n/a\")","v":0},{"$f":"IFERROR(INDEX([1]MunRateMatrixRD!$B$2:$AR$261,MATCH($H47,[1]MunRateMatrixRD!$B$2:$B$261,0),MATCH(K$6,[1]MunRateMatrixRD!$B$1:$AR$1,0)),\"n/a\")","v":0},{"$f":"IFERROR(INDEX([1]MunRateMatrixRD!$B$2:$AR$261,MATCH($H47,[1]MunRateMatrixRD!$B$2:$B$261,0),MATCH(L$6,[1]MunRateMatrixRD!$B$1:$AR$1,0)),\"n/a\")","v":0},{"$f":"IFERROR(INDEX([1]MunRateMatrixRD!$B$2:$AR$261,MATCH($H47,[1]MunRateMatrixRD!$B$2:$B$261,0),MATCH(M$6,[1]MunRateMatrixRD!$B$1:$AR$1,0)),\"n/a\")","v":0},{"$f":"IFERROR(INDEX([1]MunRateMatrixRD!$B$2:$AR$261,MATCH($H47,[1]MunRateMatrixRD!$B$2:$B$261,0),MATCH(N$6,[1]MunRateMatrixRD!$B$1:$AR$1,0)),\"n/a\")","v":0},{"$f":"IFERROR(INDEX([1]MunRateMatrixRD!$B$2:$AR$261,MATCH($H47,[1]MunRateMatrixRD!$B$2:$B$261,0),MATCH(O$6,[1]MunRateMatrixRD!$B$1:$AR$1,0)),\"n/a\")","v":7.9430049939671301},{"$f":"IFERROR(INDEX([1]MunRateMatrixRD!$B$2:$AR$261,MATCH($H47,[1]MunRateMatrixRD!$B$2:$B$261,0),MATCH(P$6,[1]MunRateMatrixRD!$B$1:$AR$1,0)),\"n/a\")","v":"n/a"}]

{"sheet":"Rates SPU - Current","index":7,"n_rows":47,"n_cols":16,"rows_kept":47,"cut":false,"hidden":true,"merged":[]}
[]
[]
[]
[null,null,{"$f":"\"Small Power User | Tariff Inputs | \"&Current_Period","v":"Small Power User | Tariff Inputs | 2020/2021"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Dx NAC"]
[null,null,"Rates - All Other",null,null,null,null,null,"kWhRBlock1","kWhRBlock4","kWhHP","Reliab","DxNDC Energy","NAC POD","SerS"]
[null,null,"Tariff","Tariff Category","Type","Column1","Code","Matrix Code","Energy charge Block 1 [c/kWh]","Energy charge Block 2 [c/kWh]","Energy charge [c/kWh]","Ancillary service charge [c/kWh]","Network demand charge [c/kWh]","Network capacity charge [R/POD/day]","Service and administration charge [R/POD/day]","Environmental levy charge [c/kWh]"]
[null,null,"Businessrate 1","Non-Local Authority",null,null,{"$f":"C8&\"_\"&D8","v":"Businessrate 1_Non-Local Authority"},{"$f":"INDEX(Matrix_Tariff_Map,MATCH(C8,Matrix_Model_Tariffs,0),2)&IFERROR(INDEX(Matrix_Transmission_Map,MATCH(E8,Matrix_Model_Transmission,0),2),0)&IFERROR(INDEX(Matrix_Voltage_Map,MATCH(F8,Matrix_Model_Voltage,0),2),1)&INDEX(Matrix_Category_Map,MATCH(D8,Matrix_Model_Category,0),2)","v":"B101N"},{"$f":"IFERROR(INDEX([2]EskRateMatrixRD!$B$2:$AR$257,MATCH($H8,[2]EskRateMatrixRD!$B$2:$B$257,0),MATCH(I$6,[2]EskRateMatrixRD!$B$1:$AR$1,0)),\"n/a\")","v":0},{"$f":"IFERROR(INDEX([2]EskRateMatrixRD!$B$2:$AR$257,MATCH($H8,[2]EskRateMatrixRD!$B$2:$B$257,0),MATCH(J$6,[2]EskRateMatrixRD!$B$1:$AR$1,0)),\"n/a\")","v":0},{"$f":"IFERROR(INDEX([2]EskRateMatrixRD!$B$2:$AR$257,MATCH($H8,[2]EskRateMatrixRD!$B$2:$B$257,0),MATCH(K$6,[2]EskRateMatrixRD!$B$1:$AR$1,0)),\"n/a\")","v":124.19},{"$f":"IFERROR(INDEX([2]EskRateMatrixRD!$B$2:$AR$257,MATCH($H8,[2]EskRateMatrixRD!$B$2:$B$257,0),MATCH(L$6,[2]EskRateMatrixRD!$B$1:$AR$1,0)),\"n/a\")","v":0.48},{"$f":"IFERROR(INDEX([2]EskRateMatrixRD!$B$2:$AR$257,MATCH($H8,[2]EskRateMatrixRD!$B$2:$B$257,0),MATCH(M$6,[2]EskRateMatrixRD!$B$1:$AR$1,0)),\"n/a\")","v":17.53},{"$f":"IFERROR(INDEX([2]EskRateMatrixRD!$B$2:$AR$257,MATCH($H8,[2]EskRateMatrixRD!$B$2:$B$257,0),MATCH(N$6,[2]EskRateMatrixRD!$B$1:$AR$1,0)),\"n/a\")","v":25.18},{"$f":"IFERROR(INDEX([2]EskRateMatrixRD!$B$2:$AR$257,MATCH($H8,[2]EskRateMatrixRD!$B$2:$B$257,0),MATCH(O$6,[2]EskRateMatrixRD!$B$1:$AR$1,0)),\"n/a\")","v":21.75},{"$f":"IFERROR(INDEX([2]EskRateMatrixRD!$B$2:$AR$257,MATCH($H8,[2]EskRateMatrixRD!$B$2:$B$257,0),MATCH(P$6,[2]EskRateMatrixRD!$B$1:$AR$1,0)),\"n/a\")","v":"n/a"}]
[null,null,"Businessrate 2","Non-Local Authority",null,null,{"$f":"C9&\"_\"&D9","v":"Businessrate 2_Non-Local Authority"},"B201N",{"$f":"IFERROR(INDEX([2]EskRateMatrixRD!$B$2:$AR$257,MATCH($H9,[2]EskRateMatrixRD!$B$2:$B$257,0),MATCH(I$6,[2]EskRateMatrixRD!$B$1:$AR$1,0)),\"n/a\")","v":0},{"$f":"IFERROR(INDEX([2]EskRateMatrixRD!$B$2:$AR$257,MATCH($H9,[2]EskRateMatrixRD!$B$2:$B$257,0),MATCH(J$6,[2]EskRateMatrixRD!$B$1:$AR$1,0)),\"n/a\")","v":0},{"$f":"IFERROR(INDEX([2]EskRateMatrixRD!$B$2:$AR$257,MATCH($H9,[2]EskRateMatrixRD!$B$2:$B$257,0),MATCH(K$6,[2]EskRateMatrixRD!$B$1:$AR$1,0)),\"n/a\")","v":124.19},{"$f":"IFERROR(INDEX([2]EskRateMatrixRD!$B$2:$AR$257,MATCH($H9,[2]EskRateMatrixRD!$B$2:$B$257,0),MATCH(L$6,[2]EskRateMatrixRD!$B$1:$AR$1,0)),\"n/a\")","v":0.48},{"$f":"IFERROR(INDEX([2]EskRateMatrixRD!$B$2:$AR$257,MATCH($H9,[2]EskRateMatrixRD!$B$2:$B$257,0),MATCH(M$6,[2]EskRateMatrixRD!$B$1:$AR$1,0)),\"n/a\")","v":17.53},{"$f":"IFERROR(INDEX([2]EskRateMatrixRD!$B$2:$AR$257,MATCH($H9,[2]EskRateMatrixRD!$B$2:$B$257,0),MATCH(N$6,[2]EskRateMatrixRD!$B$1:$AR$1,0)),\"n/a\")","v":42.42},{"$f":"IFERROR(INDEX([2]EskRateMatrixRD!$B$2:$AR$257,MATCH($H9,[2]EskRateMatrixRD!$B$2:$B$257,0),MATCH(O$6,[2]EskRateMatrixRD!$B$1:$AR$1,0)),\"n/a\")","v":21.75},{"$f":"IFERROR(INDEX([2]EskRateMatrixRD!$B$2:$AR$257,MATCH($H9,[2]EskRateMatrixRD!$B$2:$B$257,0),MATCH(P$6,[2]EskRateMatrixRD!$B$1:$AR$1,0)),\"n/a\")","v":"n/a"}]
[null,null,"Businessrate 3","Non-Local Authority",null,null,"Businessrate 3_Non-Local Authority","B301N",{"$f":"IFERROR(INDEX([2]EskRateMatrixRD!$B$2:$AR$257,MATCH($H10,[2]EskRateMatrixRD!$B$2:$B$257,0),MATCH(I$6,[2]EskRateMatrixRD!$B$1:$AR$1,0)),\"n/a\")","v":0},{"$f":"IFERROR(INDEX([2]EskRateMatrixRD!$B$2:$AR$257,MATCH($H10,[2]EskRateMatrixRD!$B$2:$B$257,0),MATCH(J$6,[2]EskRateMatrixRD!$B$1:$AR$1,0)),\"n/a\")","v":0},{"$f":"IFERROR(INDEX([2]EskRateMatrixRD!$B$2:$AR$257,MATCH($H10,[2]EskRateMatrixRD!$B$2:$B$257,0),MATCH(K$6,[2]EskRateMatrixRD!$B$1:$AR$1,0)),\"n/a\")","v":124.19},{"$f":"IFERROR(INDEX([2]EskRateMatrixRD!$B$2:$AR$257,MATCH($H10,[2]EskRateMatrixRD!$B$2:$B$257,0),MATCH(L$6,[2]EskRateMatrixRD!$B$1:$AR$1,0)),\"n/a\")","v":0.48},{"$f":"IFERROR(INDEX([2]EskRateMatrixRD!$B$2:$AR$257,MATCH($H10,[2]EskRateMatrixRD!$B$2:$B$257,0),MATCH(M$6,[2]EskRateMatrixRD!$B$1:$AR$1,0)),\"n/a\")","v":17.53},{"$f":"IFERROR(INDEX([2]EskRateMatrixRD!$B$2:$AR$257,MATCH($H10,[2]EskRateMatrixRD!$B$2:$B$257,0),MATCH(N$6,[2]EskRateMatrixRD!$B$1:$AR$1,0)),\"n/a\")","v":73.290000000000006},{"$f":"IFERROR(INDEX([2]EskRateMatrixRD!$B$2:$AR$257,MATCH($H10,[2]EskRateMatrixRD!$B$2:$B$257,0),MATCH(O$6,[2]EskRateMatrixRD!$B$1:$AR$1,0)),\"n/a\")","v":21.75},{"$f":"IFERROR(INDEX([2]EskRateMatrixRD!$B$2:$AR$257,MATCH($H10,[2]EskRateMatrixRD!$B$2:$B$257,0),MATCH(P$6,[2]EskRateMatrixRD!$B$1:$AR$1,0)),\"n/a\")","v":"n/a"}]
[null,null,"Businessrate 4","Non-Local Authority",null,null,{"$f":"C11&\"_\"&D11","v":"Businessrate 4_Non-Local Authority"},"B401N",{"$f":"IFERROR(INDEX([2]EskRateMatrixRD!$B$2:$AR$257,MATCH($H11,[2]EskRateMatrixRD!$B$2:$B$257,0),MATCH(I$6,[2]EskRateMatrixRD!$B$1:$AR$1,0)),\"n/a\")","v":0},{"$f":"IFERROR(INDEX([2]EskRateMatrixRD!$B$2:$AR$257,MATCH($H11,[2]EskRateMatrixRD!$B$2:$B$257,0),MATCH(J$6,[2]EskRateMatrixRD!$B$1:$AR$1,0)),\"n/a\")","v":0},{"$f":"IFERROR(INDEX([2]EskRateMatrixRD!$B$2:$AR$257,MATCH($H11,[2]EskRateMatrixRD!$B$2:$B$257,0),MATCH(K$6,[2]EskRateMatrixRD!$B$1:$AR$1,0)),\"n/a\")","v":334.21},{"$f":"IFERROR(INDEX([2]EskRateMatrixRD!$B$2:$AR$257,MATCH($H11,[2]EskRateMatrixRD!$B$2:$B$257,0),MATCH(L$6,[2]EskRateMatrixRD!$B$1:$AR$1,0)),\"n/a\")","v":0.48},{"$f":"IFERROR(INDEX([2]EskRateMatrixRD!$B$2:$AR$257,MATCH($H11,[2]EskRateMatrixRD!$B$2:$B$257,0),MATCH(M$6,[2]EskRateMatrixRD!$B$1:$AR$1,0)),\"n/a\")","v":17.53},{"$f":"IFERROR(INDEX([2]EskRateMatrixRD!$B$2:$AR$257,MATCH($H11,[2]EskRateMatrixRD!$B$2:$B$257,0),MATCH(N$6,[2]EskRateMatrixRD!$B$1:$AR$1,0)),\"n/a\")","v":0},{"$f":"IFERROR(INDEX([2]EskRateMatrixRD!$B$2:$AR$257,MATCH($H11,[2]EskRateMatrixRD!$B$2:$B$257,0),MATCH(O$6,[2]EskRateMatrixRD!$B$1:$AR$1,0)),\"n/a\")","v":0},{"$f":"IFERROR(INDEX([2]EskRateMatrixRD!$B$2:$AR$257,MATCH($H11,[2]EskRateMatrixRD!$B$2:$B$257,0),MATCH(P$6,[2]EskRateMatrixRD!$B$1:$AR$1,0)),\"n/a\")","v":"n/a"}]
[null,null,"Homepower Bulk","Non-Local Authority",null,null,{"$f":"C12&\"_\"&D12","v":"Homepower Bulk_Non-Local Authority"},"HB01N",{"$f":"IFERROR(INDEX([2]EskRateMatrixRD!$B$2:$AR$257,MATCH($H12,[2]EskRateMatrixRD!$B$2:$B$257,0),MATCH(I$6,[2]EskRateMatrixRD!$B$1:$AR$1,0)),\"n/a\")","v":0},{"$f":"IFERROR(INDEX([2]EskRateMatrixRD!$B$2:$AR$257,MATCH($H12,[2]EskRateMatrixRD!$B$2:$B$257,0),MATCH(J$6,[2]EskRateMatrixRD!$B$1:$AR$1,0)),\"n/a\")","v":0},{"$f":"IFERROR(INDEX([2]EskRateMatrixRD!$B$2:$AR$257,MATCH($H12,[2]EskRateMatrixRD!$B$2:$B$257,0),MATCH(K$6,[2]EskRateMatrixRD!$B$1:$AR$1,0)),\"n/a\")","v":191.1},{"$f":"IFERROR(INDEX([2]EskRateMatrixRD!$B$2:$AR$257,MATCH($H12,[2]EskRateMatrixRD!$B$2:$B$257,0),MATCH(L$6,[2]EskRateMatrixRD!$B$1:$AR$1,0)),\"n/a\")","v":0},{"$f":"IFERROR(INDEX([2]EskRateMatrixRD!$B$2:$AR$257,MATCH($H12,[2]EskRateMatrixRD!$B$2:$B$257,0),MATCH(M$6,[2]EskRateMatrixRD!$B$1:$AR$1,0)),\"n/a\")","v":0},{"$f":"IFERROR(INDEX([2]EskRateMatrixRD!$B$2:$AR$257,MATCH($H12,[2]EskRateMatrixRD!$B$2:$B$257,0),MATCH(N$5,[2]EskRateMatrixRD!$B$1:$AR$1,0)),\"n/a\")","v":39.549999999999997},{"$f":"IFERROR(INDEX([2]EskRateMatrixRD!$B$2:$AR$257,MATCH($H12,[2]EskRateMatrixRD!$B$2:$B$257,0),MATCH(O$6,[2]EskRateMatrixRD!$B$1:$AR$1,0)),\"n/a\")","v":0},{"$f":"IFERROR(INDEX([2]EskRateMatrixRD!$B$2:$AR$257,MATCH($H12,[2]EskRateMatrixRD!$B$2:$B$257,0),MATCH(P$6,[2]EskRateMatrixRD!$B$1:$AR$1,0)),\"n/a\")","v":"n/a"}]
[null,null,"Homepower 1","Non-Local Authority",null,null,{"$f":"C13&\"_\"&D13","v":"Homepower 1_Non-Local Authority"},"H101N",{"$f":"IFERROR(INDEX([2]EskRateMatrixRD!$B$2:$AR$257,MATCH($H13,[2]EskRateMatrixRD!$B$2:$B$257,0),MATCH(I$6,[2]EskRateMatrixRD!$B$1:$AR$1,0)),\"n/a\")","v":145.55000000000001},{"$f":"IFERROR(INDEX([2]EskRateMatrixRD!$B$2:$AR$257,MATCH($H13,[2]EskRateMatrixRD!$B$2:$B$257,0),MATCH(J$6,[2]EskRateMatrixRD!$B$1:$AR$1,0)),\"n/a\")","v":229.83},{"$f":"IFERROR(INDEX([2]EskRateMatrixRD!$B$2:$AR$257,MATCH($H13,[2]EskRateMatrixRD!$B$2:$B$257,0),MATCH(K$6,[2]EskRateMatrixRD!$B$1:$AR$1,0)),\"n/a\")","v":0},{"$f":"IFERROR(INDEX([2]EskRateMatrixRD!$B$2:$AR$257,MATCH($H13,[2]EskRateMatrixRD!$B$2:$B$257,0),MATCH(L$6,[2]EskRateMatrixRD!$B$1:$AR$1,0)),\"n/a\")","v":0},{"$f":"IFERROR(INDEX([2]EskRateMatrixRD!$B$2:$AR$257,MATCH($H13,[2]EskRateMatrixRD!$B$2:$B$257,0),MATCH(M$6,[2]EskRateMatrixRD!$B$1:$AR$1,0)),\"n/a\")","v":0},{"$f":"IFERROR(INDEX([2]EskRateMatrixRD!$B$2:$AR$257,MATCH($H13,[2]EskRateMatrixRD!$B$2:$B$257,0),MATCH(N$6,[2]EskRateMatrixRD!$B$1:$AR$1,0)),\"n/a\")","v":6.23},{"$f":"IFERROR(INDEX([2]EskRateMatrixRD!$B$2:$AR$257,MATCH($H13,[2]EskRateMatrixRD!$B$2:$B$257,0),MATCH(O$6,[2]EskRateMatrixRD!$B$1:$AR$1,0)),\"n/a\")","v":0},{"$f":"IFERROR(INDEX([2]EskRateMatrixRD!$B$2:$AR$257,MATCH($H13,[2]EskRateMatrixRD!$B$2:$B$257,0),MATCH(P$6,[2]EskRateMatrixRD!$B$1:$AR$1,0)),\"n/a\")","v":"n/a"}]
[null,null,"Homepower 2","Non-Local Authority",null,null,"Homepower 2_Non-Local Authority","H201N",{"$f":"IFERROR(INDEX([2]EskRateMatrixRD!$B$2:$AR$257,MATCH($H14,[2]EskRateMatrixRD!$B$2:$B$257,0),MATCH(I$6,[2]EskRateMatrixRD!$B$1:$AR$1,0)),\"n/a\")","v":145.55000000000001},{"$f":"IFERROR(INDEX([2]EskRateMatrixRD!$B$2:$AR$257,MATCH($H14,[2]EskRateMatrixRD!$B$2:$B$257,0),MATCH(J$6,[2]EskRateMatrixRD!$B$1:$AR$1,0)),\"n/a\")","v":224.09},{"$f":"IFERROR(INDEX([2]EskRateMatrixRD!$B$2:$AR$257,MATCH($H14,[2]EskRateMatrixRD!$B$2:$B$257,0),MATCH(K$6,[2]EskRateMatrixRD!$B$1:$AR$1,0)),\"n/a\")","v":0},{"$f":"IFERROR(INDEX([2]EskRateMatrixRD!$B$2:$AR$257,MATCH($H14,[2]EskRateMatrixRD!$B$2:$B$257,0),MATCH(L$6,[2]EskRateMatrixRD!$B$1:$AR$1,0)),\"n/a\")","v":0},{"$f":"IFERROR(INDEX([2]EskRateMatrixRD!$B$2:$AR$257,MATCH($H14,[2]EskRateMatrixRD!$B$2:$B$257,0),MATCH(M$6,[2]EskRateMatrixRD!$B$1:$AR$1,0)),\"n/a\")","v":0},{"$f":"IFERROR(INDEX([2]EskRateMatrixRD!$B$2:$AR$257,MATCH($H14,[2]EskRateMatrixRD!$B$2:$B$257,0),MATCH(N$6,[2]EskRateMatrixRD!$B$1:$AR$1,0)),\"n/a\")","v":11.68},{"$f":"IFERROR(INDEX([2]EskRateMatrixRD!$B$2:$AR$257,MATCH($H14,[2]EskRateMatrixRD!$B$2:$B$257,0),MATCH(O$6,[2]EskRateMatrixRD!$B$1:$AR$1,0)),\"n/a\")","v":0},{"$f":"IFERROR(INDEX([2]EskRateMatrixRD!$B$2:$AR$257,MATCH($H14,[2]EskRateMatrixRD!$B$2:$B$257,0),MATCH(P$6,[2]EskRateMatrixRD!$B$1:$AR$1,0)),\"n/a\")","v":"n/a"}]
[null,null,"Homepower 3","Non-Local Authority",null,null,"Homepower 3_Non-Local Authority","H301N",{"$f":"IFERROR(INDEX([2]EskRateMatrixRD!$B$2:$AR$257,MATCH($H15,[2]EskRateMatrixRD!$B$2:$B$257,0),MATCH(I$6,[2]EskRateMatrixRD!$B$1:$AR$1,0)),\"n/a\")","v":145.55000000000001},{"$f":"IFERROR(INDEX([2]EskRateMatrixRD!$B$2:$AR$257,MATCH($H15,[2]EskRateMatrixRD!$B$2:$B$257,0),MATCH(J$6,[2]EskRateMatrixRD!$B$1:$AR$1,0)),\"n/a\")","v":224.09},{"$f":"IFERROR(INDEX([2]EskRateMatrixRD!$B$2:$AR$257,MATCH($H15,[2]EskRateMatrixRD!$B$2:$B$257,0),MATCH(K$6,[2]EskRateMatrixRD!$B$1:$AR$1,0)),\"n/a\")","v":0},{"$f":"IFERROR(INDEX([2]EskRateMatrixRD!$B$2:$AR$257,MATCH($H15,[2]EskRateMatrixRD!$B$2:$B$257,0),MATCH(L$6,[2]EskRateMatrixRD!$B$1:$AR$1,0)),\"n/a\")","v":0},{"$f":"IFERROR(INDEX([2]EskRateMatrixRD!$B$2:$AR$257,MATCH($H15,[2]EskRateMatrixRD!$B$2:$B$257,0),MATCH(M$6,[2]EskRateMatrixRD!$B$1:$AR$1,0)),\"n/a\")","v":0},{"$f":"IFERROR(INDEX([2]EskRateMatrixRD!$B$2:$AR$257,MATCH($H15,[2]EskRateMatrixRD!$B$2:$B$257,0),MATCH(N$6,[2]EskRateMatrixRD!$B$1:$AR$1,0)),\"n/a\")","v":24.12},{"$f":"IFERROR(INDEX([2]EskRateMatrixRD!$B$2:$AR$257,MATCH($H15,[2]EskRateMatrixRD!$B$2:$B$257,0),MATCH(O$6,[2]EskRateMatrixRD!$B$1:$AR$1,0)),\"n/a\")","v":0},{"$f":"IFERROR(INDEX([2]EskRateMatrixRD!$B$2:$AR$257,MATCH($H15,[2]EskRateMatrixRD!$B$2:$B$257,0),MATCH(P$6,[2]EskRateMatrixRD!$B$1:$AR$1,0)),\"n/a\")","v":"n/a"}]
[null,null,"Homepower 4","Non-Local Authority",null,null,"Homepower 4_Non-Local Authority","H401N",{"$f":"IFERROR(INDEX([2]EskRateMatrixRD!$B$2:$AR$257,MATCH($H16,[2]EskRateMatrixRD!$B$2:$B$257,0),MATCH(I$6,[2]EskRateMatrixRD!$B$1:$AR$1,0)),\"n/a\")","v":145.55000000000001},{"$f":"IFERROR(INDEX([2]EskRateMatrixRD!$B$2:$AR$257,MATCH($H16,[2]EskRateMatrixRD!$B$2:$B$257,0),MATCH(J$6,[2]EskRateMatrixRD!$B$1:$AR$1,0)),\"n/a\")","v":234.06},{"$f":"IFERROR(INDEX([2]EskRateMatrixRD!$B$2:$AR$257,MATCH($H16,[2]EskRateMatrixRD!$B$2:$B$257,0),MATCH(K$6,[2]EskRateMatrixRD!$B$1:$AR$1,0)),\"n/a\")","v":0},{"$f":"IFERROR(INDEX([2]EskRateMatrixRD!$B$2:$AR$257,MATCH($H16,[2]EskRateMatrixRD!$B$2:$B$257,0),MATCH(L$6,[2]EskRateMatrixRD!$B$1:$AR$1,0)),\"n/a\")","v":0},{"$f":"IFERROR(INDEX([2]EskRateMatrixRD!$B$2:$AR$257,MATCH($H16,[2]EskRateMatrixRD!$B$2:$B$257,0),MATCH(M$6,[2]EskRateMatrixRD!$B$1:$AR$1,0)),\"n/a\")","v":0},{"$f":"IFERROR(INDEX([2]EskRateMatrixRD!$B$2:$AR$257,MATCH($H16,[2]EskRateMatrixRD!$B$2:$B$257,0),MATCH(N$6,[2]EskRateMatrixRD!$B$1:$AR$1,0)),\"n/a\")","v":3.81},{"$f":"IFERROR(INDEX([2]EskRateMatrixRD!$B$2:$AR$257,MATCH($H16,[2]EskRateMatrixRD!$B$2:$B$257,0),MATCH(O$6,[2]EskRateMatrixRD!$B$1:$AR$1,0)),\"n/a\")","v":0},{"$f":"IFERROR(INDEX([2]EskRateMatrixRD!$B$2:$AR$257,MATCH($H16,[2]EskRateMatrixRD!$B$2:$B$257,0),MATCH(P$6,[2]EskRateMatrixRD!$B$1:$AR$1,0)),\"n/a\")","v":"n/a"}]
[null,null,"Homelight 20A","Non-Local Authority",null,null,"Homelight 20A_Non-Local Authority","HL2001N",{"$f":"IFERROR(INDEX([2]EskRateMatrixRD!$B$2:$AR$257,MATCH($H17,[2]EskRateMatrixRD!$B$2:$B$257,0),MATCH(I$6,[2]EskRateMatrixRD!$B$1:$AR$1,0)),\"n/a\")","v":121.67},{"$f":"IFERROR(INDEX([2]EskRateMatrixRD!$B$2:$AR$257,MATCH($H17,[2]EskRateMatrixRD!$B$2:$B$257,0),MATCH(J$6,[2]EskRateMatrixRD!$B$1:$AR$1,0)),\"n/a\")","v":137.86000000000001},{"$f":"IFERROR(INDEX([2]EskRateMatrixRD!$B$2:$AR$257,MATCH($H17,[2]EskRateMatrixRD!$B$2:$B$257,0),MATCH(K$6,[2]EskRateMatrixRD!$B$1:$AR$1,0)),\"n/a\")","v":0},{"$f":"IFERROR(INDEX([2]EskRateMatrixRD!$B$2:$AR$257,MATCH($H17,[2]EskRateMatrixRD!$B$2:$B$257,0),MATCH(L$6,[2]EskRateMatrixRD!$B$1:$AR$1,0)),\"n/a\")","v":0},{"$f":"IFERROR(INDEX([2]EskRateMatrixRD!$B$2:$AR$257,MATCH($H17,[2]EskRateMatrixRD!$B$2:$B$257,0),MATCH(M$6,[2]EskRateMatrixRD!$B$1:$AR$1,0)),\"n/a\")","v":0},{"$f":"IFERROR(INDEX([2]EskRateMatrixRD!$B$2:$AR$257,MATCH($H17,[2]EskRateMatrixRD!$B$2:$B$257,0),MATCH(N$6,[2]EskRateMatrixRD!$B$1:$AR$1,0)),\"n/a\")","v":0},{"$f":"IFERROR(INDEX([2]EskRateMatrixRD!$B$2:$AR$257,MATCH($H17,[2]EskRateMatrixRD!$B$2:$B$257,0),MATCH(O$6,[2]EskRateMatrixRD!$B$1:$AR$1,0)),\"n/a\")","v":0},{"$f":"IFERROR(INDEX([2]EskRateMatrixRD!$B$2:$AR$257,MATCH($H17,[2]EskRateMatrixRD!$B$2:$B$257,0),MATCH(P$6,[2]EskRateMatrixRD!$B$1:$AR$1,0)),\"n/a\")","v":"n/a"}]
[null,null,"Homelight 60A","Non-Local Authority",null,null,"Homelight 60A_Non-Local Authority","HL6001N",{"$f":"IFERROR(INDEX([2]EskRateMatrixRD!$B$2:$AR$257,MATCH($H18,[2]EskRateMatrixRD!$B$2:$B$257,0),MATCH(I$6,[2]EskRateMatrixRD!$B$1:$AR$1,0)),\"n/a\")","v":137.69999999999999},{"$f":"IFERROR(INDEX([2]EskRateMatrixRD!$B$2:$AR$257,MATCH($H18,[2]EskRateMatrixRD!$B$2:$B$257,0),MATCH(J$6,[2]EskRateMatrixRD!$B$1:$AR$1,0)),\"n/a\")","v":234.06},{"$f":"IFERROR(INDEX([2]EskRateMatrixRD!$B$2:$AR$257,MATCH($H18,[2]EskRateMatrixRD!$B$2:$B$257,0),MATCH(K$6,[2]EskRateMatrixRD!$B$1:$AR$1,0)),\"n/a\")","v":0},{"$f":"IFERROR(INDEX([2]EskRateMatrixRD!$B$2:$AR$257,MATCH($H18,[2]EskRateMatrixRD!$B$2:$B$257,0),MATCH(L$6,[2]EskRateMatrixRD!$B$1:$AR$1,0)),\"n/a\")","v":0},{"$f":"IFERROR(INDEX([2]EskRateMatrixRD!$B$2:$AR$257,MATCH($H18,[2]EskRateMatrixRD!$B$2:$B$257,0),MATCH(M$6,[2]EskRateMatrixRD!$B$1:$AR$1,0)),\"n/a\")","v":0},{"$f":"IFERROR(INDEX([2]EskRateMatrixRD!$B$2:$AR$257,MATCH($H18,[2]EskRateMatrixRD!$B$2:$B$257,0),MATCH(N$6,[2]EskRateMatrixRD!$B$1:$AR$1,0)),\"n/a\")","v":0},{"$f":"IFERROR(INDEX([2]EskRateMatrixRD!$B$2:$AR$257,MATCH($H18,[2]EskRateMatrixRD!$B$2:$B$257,0),MATCH(O$6,[2]EskRateMatrixRD!$B$1:$AR$1,0)),\"n/a\")","v":0},{"$f":"IFERROR(INDEX([2]EskRateMatrixRD!$B$2:$AR$257,MATCH($H18,[2]EskRateMatrixRD!$B$2:$B$257,0),MATCH(P$6,[2]EskRateMatrixRD!$B$1:$AR$1,0)),\"n/a\")","v":"n/a"}]
[null,null,"Landrate 1","Non-Local Authority",null,null,"Landrate 1_Non-Local Authority","L101N",{"$f":"IFERROR(INDEX([2]EskRateMatrixRD!$B$2:$AR$257,MATCH($H19,[2]EskRateMatrixRD!$B$2:$B$257,0),MATCH(I$6,[2]EskRateMatrixRD!$B$1:$AR$1,0)),\"n/a\")","v":0},{"$f":"IFERROR(INDEX([2]EskRateMatrixRD!$B$2:$AR$257,MATCH($H19,[2]EskRateMatrixRD!$B$2:$B$257,0),MATCH(J$6,[2]EskRateMatrixRD!$B$1:$AR$1,0)),\"n/a\")","v":0},{"$f":"IFERROR(INDEX([2]EskRateMatrixRD!$B$2:$AR$257,MATCH($H19,[2]EskRateMatrixRD!$B$2:$B$257,0),MATCH(K$6,[2]EskRateMatrixRD!$B$1:$AR$1,0)),\"n/a\")","v":123.58},{"$f":"IFERROR(INDEX([2]EskRateMatrixRD!$B$2:$AR$257,MATCH($H19,[2]EskRateMatrixRD!$B$2:$B$257,0),MATCH(L$6,[2]EskRateMatrixRD!$B$1:$AR$1,0)),\"n/a\")","v":0.48},{"$f":"IFERROR(INDEX([2]EskRateMatrixRD!$B$2:$AR$257,MATCH($H19,[2]EskRateMatrixRD!$B$2:$B$257,0),MATCH(M$6,[2]EskRateMatrixRD!$B$1:$AR$1,0)),\"n/a\")","v":30.88},{"$f":"IFERROR(INDEX([2]EskRateMatrixRD!$B$2:$AR$257,MATCH($H19,[2]EskRateMatrixRD!$B$2:$B$257,0),MATCH(N$6,[2]EskRateMatrixRD!$B$1:$AR$1,0)),\"n/a\")","v":33.01},{"$f":"IFERROR(INDEX([2]EskRateMatrixRD!$B$2:$AR$257,MATCH($H19,[2]EskRateMatrixRD!$B$2:$B$257,0),MATCH(O$6,[2]EskRateMatrixRD!$B$1:$AR$1,0)),\"n/a\")","v":27.41},{"$f":"IFERROR(INDEX([2]EskRateMatrixRD!$B$2:$AR$257,MATCH($H19,[2]EskRateMatrixRD!$B$2:$B$257,0),MATCH(P$6,[2]EskRateMatrixRD!$B$1:$AR$1,0)),\"n/a\")","v":"n/a"}]
[null,null,"Landrate 2","Non-Local Authority",null,null,"Landrate 2_Non-Local Authority","L201N",{"$f":"IFERROR(INDEX([2]EskRateMatrixRD!$B$2:$AR$257,MATCH($H20,[2]EskRateMatrixRD!$B$2:$B$257,0),MATCH(I$6,[2]EskRateMatrixRD!$B$1:$AR$1,0)),\"n/a\")","v":0},{"$f":"IFERROR(INDEX([2]EskRateMatrixRD!$B$2:$AR$257,MATCH($H20,[2]EskRateMatrixRD!$B$2:$B$257,0),MATCH(J$6,[2]EskRateMatrixRD!$B$1:$AR$1,0)),\"n/a\")","v":0},{"$f":"IFERROR(INDEX([2]EskRateMatrixRD!$B$2:$AR$257,MATCH($H20,[2]EskRateMatrixRD!$B$2:$B$257,0),MATCH(K$6,[2]EskRateMatrixRD!$B$1:$AR$1,0)),\"n/a\")","v":123.58},{"$f":"IFERROR(INDEX([2]EskRateMatrixRD!$B$2:$AR$257,MATCH($H20,[2]EskRateMatrixRD!$B$2:$B$257,0),MATCH(L$6,[2]EskRateMatrixRD!$B$1:$AR$1,0)),\"n/a\")","v":0.48},{"$f":"IFERROR(INDEX([2]EskRateMatrixRD!$B$2:$AR$257,MATCH($H20,[2]EskRateMatrixRD!$B$2:$B$257,0),MATCH(M$6,[2]EskRateMatrixRD!$B$1:$AR$1,0)),\"n/a\")","v":30.88},{"$f":"IFERROR(INDEX([2]EskRateMatrixRD!$B$2:$AR$257,MATCH($H20,[2]EskRateMatrixRD!$B$2:$B$257,0),MATCH(N$6,[2]EskRateMatrixRD!$B$1:$AR$1,0)),\"n/a\")","v":50.74},{"$f":"IFERROR(INDEX([2]EskRateMatrixRD!$B$2:$AR$257,MATCH($H20,[2]EskRateMatrixRD!$B$2:$B$257,0),MATCH(O$6,[2]EskRateMatrixRD!$B$1:$AR$1,0)),\"n/a\")","v":27.41},{"$f":"IFERROR(INDEX([2]EskRateMatrixRD!$B$2:$AR$257,MATCH($H20,[2]EskRateMatrixRD!$B$2:$B$257,0),MATCH(P$6,[2]EskRateMatrixRD!$B$1:$AR$1,0)),\"n/a\")","v":"n/a"}]
[null,null,"Landrate 3","Non-Local Authority",null,null,"Landrate 3_Non-Local Authority","L301N",{"$f":"IFERROR(INDEX([2]EskRateMatrixRD!$B$2:$AR$257,MATCH($H21,[2]EskRateMatrixRD!$B$2:$B$257,0),MATCH(I$6,[2]EskRateMatrixRD!$B$1:$AR$1,0)),\"n/a\")","v":0},{"$f":"IFERROR(INDEX([2]EskRateMatrixRD!$B$2:$AR$257,MATCH($H21,[2]EskRateMatrixRD!$B$2:$B$257,0),MATCH(J$6,[2]EskRateMatrixRD!$B$1:$AR$1,0)),\"n/a\")","v":0},{"$f":"IFERROR(INDEX([2]EskRateMatrixRD!$B$2:$AR$257,MATCH($H21,[2]EskRateMatrixRD!$B$2:$B$257,0),MATCH(K$6,[2]EskRateMatrixRD!$B$1:$AR$1,0)),\"n/a\")","v":123.58},{"$f":"IFERROR(INDEX([2]EskRateMatrixRD!$B$2:$AR$257,MATCH($H21,[2]EskRateMatrixRD!$B$2:$B$257,0),MATCH(L$6,[2]EskRateMatrixRD!$B$1:$AR$1,0)),\"n/a\")","v":0.48},{"$f":"IFERROR(INDEX([2]EskRateMatrixRD!$B$2:$AR$257,MATCH($H21,[2]EskRateMatrixRD!$B$2:$B$257,0),MATCH(M$6,[2]EskRateMatrixRD!$B$1:$AR$1,0)),\"n/a\")","v":30.88},{"$f":"IFERROR(INDEX([2]EskRateMatrixRD!$B$2:$AR$257,MATCH($H21,[2]EskRateMatrixRD!$B$2:$B$257,0),MATCH(N$6,[2]EskRateMatrixRD!$B$1:$AR$1,0)),\"n/a\")","v":81.11},{"$f":"IFERROR(INDEX([2]EskRateMatrixRD!$B$2:$AR$257,MATCH($H21,[2]EskRateMatrixRD!$B$2:$B$257,0),MATCH(O$6,[2]EskRateMatrixRD!$B$1:$AR$1,0)),\"n/a\")","v":27.41},{"$f":"IFERROR(INDEX([2]EskRateMatrixRD!$B$2:$AR$257,MATCH($H21,[2]EskRateMatrixRD!$B$2:$B$257,0),MATCH(P$6,[2]EskRateMatrixRD!$B$1:$AR$1,0)),\"n/a\")","v":"n/a"}]
[null,null,"Landrate 4","Non-Local Authority",null,null,"Landrate 4_Non-Local Authority","L401N",{"$f":"IFERROR(INDEX([2]EskRateMatrixRD!$B$2:$AR$257,MATCH($H22,[2]EskRateMatrixRD!$B$2:$B$257,0),MATCH(I$6,[2]EskRateMatrixRD!$B$1:$AR$1,0)),\"n/a\")","v":0},{"$f":"IFERROR(INDEX([2]EskRateMatrixRD!$B$2:$AR$257,MATCH($H22,[2]EskRateMatrixRD!$B$2:$B$257,0),MATCH(J$6,[2]EskRateMatrixRD!$B$1:$AR$1,0)),\"n/a\")","v":0},{"$f":"IFERROR(INDEX([2]EskRateMatrixRD!$B$2:$AR$257,MATCH($H22,[2]EskRateMatrixRD!$B$2:$B$257,0),MATCH(K$6,[2]EskRateMatrixRD!$B$1:$AR$1,0)),\"n/a\")","v":266.92},{"$f":"IFERROR(INDEX([2]EskRateMatrixRD!$B$2:$AR$257,MATCH($H22,[2]EskRateMatrixRD!$B$2:$B$257,0),MATCH(L$6,[2]EskRateMatrixRD!$B$1:$AR$1,0)),\"n/a\")","v":0.48},{"$f":"IFERROR(INDEX([2]EskRateMatrixRD!$B$2:$AR$257,MATCH($H22,[2]EskRateMatrixRD!$B$2:$B$257,0),MATCH(M$6,[2]EskRateMatrixRD!$B$1:$AR$1,0)),\"n/a\")","v":30.88},{"$f":"IFERROR(INDEX([2]EskRateMatrixRD!$B$2:$AR$257,MATCH($H22,[2]EskRateMatrixRD!$B$2:$B$257,0),MATCH(N$6,[2]EskRateMatrixRD!$B$1:$AR$1,0)),\"n/a\")","v":26.28},{"$f":"IFERROR(INDEX([2]EskRateMatrixRD!$B$2:$AR$257,MATCH($H22,[2]EskRateMatrixRD!$B$2:$B$257,0),MATCH(O$6,[2]EskRateMatrixRD!$B$1:$AR$1,0)),\"n/a\")","v":0},{"$f":"IFERROR(INDEX([2]EskRateMatrixRD!$B$2:$AR$257,MATCH($H22,[2]EskRateMatrixRD!$B$2:$B$257,0),MATCH(P$6,[2]EskRateMatrixRD!$B$1:$AR$1,0)),\"n/a\")","v":"n/a"}]
[null,null,"Landrate Dx","Non-Local Authority",null,null,"Landrate Dx_Non-Local Authority","Ld01N",{"$f":"IFERROR(INDEX([2]EskRateMatrixRD!$B$2:$AR$257,MATCH($H23,[2]EskRateMatrixRD!$B$2:$B$257,0),MATCH(I$6,[2]EskRateMatrixRD!$B$1:$AR$1,0)),\"n/a\")","v":0},{"$f":"IFERROR(INDEX([2]EskRateMatrixRD!$B$2:$AR$257,MATCH($H23,[2]EskRateMatrixRD!$B$2:$B$257,0),MATCH(J$6,[2]EskRateMatrixRD!$B$1:$AR$1,0)),\"n/a\")","v":0},{"$f":"IFERROR(INDEX([2]EskRateMatrixRD!$B$2:$AR$257,MATCH($H23,[2]EskRateMatrixRD!$B$2:$B$257,0),MATCH(K$6,[2]EskRateMatrixRD!$B$1:$AR$1,0)),\"n/a\")","v":0},{"$f":"IFERROR(INDEX([2]EskRateMatrixRD!$B$2:$AR$257,MATCH($H23,[2]EskRateMatrixRD!$B$2:$B$257,0),MATCH(L$6,[2]EskRateMatrixRD!$B$1:$AR$1,0)),\"n/a\")","v":0},{"$f":"IFERROR(INDEX([2]EskRateMatrixRD!$B$2:$AR$257,MATCH($H23,[2]EskRateMatrixRD!$B$2:$B$257,0),MATCH(M$6,[2]EskRateMatrixRD!$B$1:$AR$1,0)),\"n/a\")","v":0},{"$f":"IFERROR(INDEX([2]EskRateMatrixRD!$B$2:$AR$257,MATCH($H23,[2]EskRateMatrixRD!$B$2:$B$257,0),MATCH(N$6,[2]EskRateMatrixRD!$B$1:$AR$1,0)),\"n/a\")","v":0},{"$f":"IFERROR(INDEX([2]EskRateMatrixRD!$B$2:$AR$257,MATCH($H23,[2]EskRateMatrixRD!$B$2:$B$257,0),MATCH(O$6,[2]EskRateMatrixRD!$B$1:$AR$1,0)),\"n/a\")","v":58.783900000000003},{"$f":"IFERROR(INDEX([2]EskRateMatrixRD!$B$2:$AR$257,MATCH($H23,[2]EskRateMatrixRD!$B$2:$B$257,0),MATCH(P$6,[2]EskRateMatrixRD!$B$1:$AR$1,0)),\"n/a\")","v":"n/a"}]
[null,null,"Landlight 20A","Non-Local Authority",null,null,{"$f":"C24&\"_\"&D24","v":"Landlight 20A_Non-Local Authority"},"Lt2001N",{"$f":"IFERROR(INDEX([2]EskRateMatrixRD!$B$2:$AR$257,MATCH($H24,[2]EskRateMatrixRD!$B$2:$B$257,0),MATCH(I$6,[2]EskRateMatrixRD!$B$1:$AR$1,0)),\"n/a\")","v":0},{"$f":"IFERROR(INDEX([2]EskRateMatrixRD!$B$2:$AR$257,MATCH($H24,[2]EskRateMatrixRD!$B$2:$B$257,0),MATCH(J$6,[2]EskRateMatrixRD!$B$1:$AR$1,0)),\"n/a\")","v":0},{"$f":"IFERROR(INDEX([2]EskRateMatrixRD!$B$2:$AR$257,MATCH($H24,[2]EskRateMatrixRD!$B$2:$B$257,0),MATCH(K$6,[2]EskRateMatrixRD!$B$1:$AR$1,0)),\"n/a\")","v":355.35},{"$f":"IFERROR(INDEX([2]EskRateMatrixRD!$B$2:$AR$257,MATCH($H24,[2]EskRateMatrixRD!$B$2:$B$257,0),MATCH(L$6,[2]EskRateMatrixRD!$B$1:$AR$1,0)),\"n/a\")","v":0},{"$f":"IFERROR(INDEX([2]EskRateMatrixRD!$B$2:$AR$257,MATCH($H24,[2]EskRateMatrixRD!$B$2:$B$257,0),MATCH(M$6,[2]EskRateMatrixRD!$B$1:$AR$1,0)),\"n/a\")","v":0},{"$f":"IFERROR(INDEX([2]EskRateMatrixRD!$B$2:$AR$257,MATCH($H24,[2]EskRateMatrixRD!$B$2:$B$257,0),MATCH(N$6,[2]EskRateMatrixRD!$B$1:$AR$1,0)),\"n/a\")","v":0},{"$f":"IFERROR(INDEX([2]EskRateMatrixRD!$B$2:$AR$257,MATCH($H24,[2]EskRateMatrixRD!$B$2:$B$257,0),MATCH(O$6,[2]EskRateMatrixRD!$B$1:$AR$1,0)),\"n/a\")","v":0},{"$f":"IFERROR(INDEX([2]EskRateMatrixRD!$B$2:$AR$257,MATCH($H24,[2]EskRateMatrixRD!$B$2:$B$257,0),MATCH(P$6,[2]EskRateMatrixRD!$B$1:$AR$1,0)),\"n/a\")","v":"n/a"}]
[null,null,"Landlight 60A","Non-Local Authority",null,null,{"$f":"C25&\"_\"&D25","v":"Landlight 60A_Non-Local Authority"},{"$f":"INDEX(Matrix_Tariff_Map,MATCH(C25,Matrix_Model_Tariffs,0),2)&IFERROR(INDEX(Matrix_Transmission_Map,MATCH(E25,Matrix_Model_Transmission,0),2),0)&IFERROR(INDEX(Matrix_Voltage_Map,MATCH(F25,Matrix_Model_Voltage,0),2),1)&INDEX(Matrix_Category_Map,MATCH(D25,Matrix_Model_Category,0),2)","v":"Lt6001N"},{"$f":"IFERROR(INDEX([2]EskRateMatrixRD!$B$2:$AR$257,MATCH($H25,[2]EskRateMatrixRD!$B$2:$B$257,0),MATCH(I$6,[2]EskRateMatrixRD!$B$1:$AR$1,0)),\"n/a\")","v":0},{"$f":"IFERROR(INDEX([2]EskRateMatrixRD!$B$2:$AR$257,MATCH($H25,[2]EskRateMatrixRD!$B$2:$B$257,0),MATCH(J$6,[2]EskRateMatrixRD!$B$1:$AR$1,0)),\"n/a\")","v":0},{"$f":"IFERROR(INDEX([2]EskRateMatrixRD!$B$2:$AR$257,MATCH($H25,[2]EskRateMatrixRD!$B$2:$B$257,0),MATCH(K$6,[2]EskRateMatrixRD!$B$1:$AR$1,0)),\"n/a\")","v":458.09},{"$f":"IFERROR(INDEX([2]EskRateMatrixRD!$B$2:$AR$257,MATCH($H25,[2]EskRateMatrixRD!$B$2:$B$257,0),MATCH(L$6,[2]EskRateMatrixRD!$B$1:$AR$1,0)),\"n/a\")","v":0},{"$f":"IFERROR(INDEX([2]EskRateMatrixRD!$B$2:$AR$257,MATCH($H25,[2]EskRateMatrixRD!$B$2:$B$257,0),MATCH(M$6,[2]EskRateMatrixRD!$B$1:$AR$1,0)),\"n/a\")","v":0},{"$f":"IFERROR(INDEX([2]EskRateMatrixRD!$B$2:$AR$257,MATCH($H25,[2]EskRateMatrixRD!$B$2:$B$257,0),MATCH(N$6,[2]EskRateMatrixRD!$B$1:$AR$1,0)),\"n/a\")","v":0},{"$f":"IFERROR(INDEX([2]EskRateMatrixRD!$B$2:$AR$257,MATCH($H25,[2]EskRateMatrixRD!$B$2:$B$257,0),MATCH(O$6,[2]EskRateMatrixRD!$B$1:$AR$1,0)),\"n/a\")","v":0},{"$f":"IFERROR(INDEX([2]EskRateMatrixRD!$B$2:$AR$257,MATCH($H25,[2]EskRateMatrixRD!$B$2:$B$257,0),MATCH(P$6,[2]EskRateMatrixRD!$B$1:$AR$1,0)),\"n/a\")","v":"n/a"}]
[null,null,"Public Lighting All Night","Non-Local Authority",null,null,{"$f":"C26&\"_\"&D26","v":"Public Lighting All Night_Non-Local Authority"},{"$f":"INDEX(Matrix_Tariff_Map,MATCH(C26,Matrix_Model_Tariffs,0),2)&IFERROR(INDEX(Matrix_Transmission_Map,MATCH(E26,Matrix_Model_Transmission,0),2),0)&IFERROR(INDEX(Matrix_Voltage_Map,MATCH(F26,Matrix_Model_Voltage,0),2),1)&INDEX(Matrix_Category_Map,MATCH(D26,Matrix_Model_Category,0),2)","v":"Pa01N"},{"$f":"IFERROR(INDEX([2]EskRateMatrixRD!$B$2:$AR$257,MATCH($H26,[2]EskRateMatrixRD!$B$2:$B$257,0),MATCH(I$6,[2]EskRateMatrixRD!$B$1:$AR$1,0)),\"n/a\")","v":0},{"$f":"IFERROR(INDEX([2]EskRateMatrixRD!$B$2:$AR$257,MATCH($H26,[2]EskRateMatrixRD!$B$2:$B$257,0),MATCH(J$6,[2]EskRateMatrixRD!$B$1:$AR$1,0)),\"n/a\")","v":0},{"$f":"IFERROR(INDEX([2]EskRateMatrixRD!$B$2:$AR$257,MATCH($H26,[2]EskRateMatrixRD!$B$2:$B$257,0),MATCH(K$6,[2]EskRateMatrixRD!$B$1:$AR$1,0)),\"n/a\")","v":98.83},{"$f":"IFERROR(INDEX([2]EskRateMatrixRD!$B$2:$AR$257,MATCH($H26,[2]EskRateMatrixRD!$B$2:$B$257,0),MATCH(L$6,[2]EskRateMatrixRD!$B$1:$AR$1,0)),\"n/a\")","v":0},{"$f":"IFERROR(INDEX([2]EskRateMatrixRD!$B$2:$AR$257,MATCH($H26,[2]EskRateMatrixRD!$B$2:$B$257,0),MATCH(M$6,[2]EskRateMatrixRD!$B$1:$AR$1,0)),\"n/a\")","v":0},{"$f":"IFERROR(INDEX([2]EskRateMatrixRD!$B$2:$AR$257,MATCH($H26,[2]EskRateMatrixRD!$B$2:$B$257,0),MATCH(N$6,[2]EskRateMatrixRD!$B$1:$AR$1,0)),\"n/a\")","v":0},{"$f":"IFERROR(INDEX([2]EskRateMatrixRD!$B$2:$AR$257,MATCH($H26,[2]EskRateMatrixRD!$B$2:$B$257,0),MATCH(O$6,[2]EskRateMatrixRD!$B$1:$AR$1,0)),\"n/a\")","v":0},{"$f":"IFERROR(INDEX([2]EskRateMatrixRD!$B$2:$AR$257,MATCH($H26,[2]EskRateMatrixRD!$B$2:$B$257,0),MATCH(P$6,[2]EskRateMatrixRD!$B$1:$AR$1,0)),\"n/a\")","v":"n/a"}]
[null,null,"Public Lighting 24 Hours","Non-Local Authority",null,null,"Public Lighting 24 Hours_Non-Local Authority",{"$f":"INDEX(Matrix_Tariff_Map,MATCH(C27,Matrix_Model_Tariffs,0),2)&IFERROR(INDEX(Matrix_Transmission_Map,MATCH(E27,Matrix_Model_Transmission,0),2),0)&IFERROR(INDEX(Matrix_Voltage_Map,MATCH(F27,Matrix_Model_Voltage,0),2),1)&INDEX(Matrix_Category_Map,MATCH(D27,Matrix_Model_Category,0),2)","v":"Pu01N"},{"$f":"IFERROR(INDEX([2]EskRateMatrixRD!$B$2:$AR$257,MATCH($H27,[2]EskRateMatrixRD!$B$2:$B$257,0),MATCH(I$6,[2]EskRateMatrixRD!$B$1:$AR$1,0)),\"n/a\")","v":0},{"$f":"IFERROR(INDEX([2]EskRateMatrixRD!$B$2:$AR$257,MATCH($H27,[2]EskRateMatrixRD!$B$2:$B$257,0),MATCH(J$6,[2]EskRateMatrixRD!$B$1:$AR$1,0)),\"n/a\")","v":0},{"$f":"IFERROR(INDEX([2]EskRateMatrixRD!$B$2:$AR$257,MATCH($H27,[2]EskRateMatrixRD!$B$2:$B$257,0),MATCH(K$6,[2]EskRateMatrixRD!$B$1:$AR$1,0)),\"n/a\")","v":132.33000000000001},{"$f":"IFERROR(INDEX([2]EskRateMatrixRD!$B$2:$AR$257,MATCH($H27,[2]EskRateMatrixRD!$B$2:$B$257,0),MATCH(L$6,[2]EskRateMatrixRD!$B$1:$AR$1,0)),\"n/a\")","v":0},{"$f":"IFERROR(INDEX([2]EskRateMatrixRD!$B$2:$AR$257,MATCH($H27,[2]EskRateMatrixRD!$B$2:$B$257,0),MATCH(M$6,[2]EskRateMatrixRD!$B$1:$AR$1,0)),\"n/a\")","v":0},{"$f":"IFERROR(INDEX([2]EskRateMatrixRD!$B$2:$AR$257,MATCH($H27,[2]EskRateMatrixRD!$B$2:$B$257,0),MATCH(N$6,[2]EskRateMatrixRD!$B$1:$AR$1,0)),\"n/a\")","v":0},{"$f":"IFERROR(INDEX([2]EskRateMatrixRD!$B$2:$AR$257,MATCH($H27,[2]EskRateMatrixRD!$B$2:$B$257,0),MATCH(O$6,[2]EskRateMatrixRD!$B$1:$AR$1,0)),\"n/a\")","v":0},{"$f":"IFERROR(INDEX([2]EskRateMatrixRD!$B$2:$AR$257,MATCH($H27,[2]EskRateMatrixRD!$B$2:$B$257,0),MATCH(P$6,[2]EskRateMatrixRD!$B$1:$AR$1,0)),\"n/a\")","v":"n/a"}]
[null,null,"Public Lighting Urban Fixed","Non-Local Authority",null,null,"Public Lighting Urban Fixed_Non-Local Authority",{"$f":"INDEX(Matrix_Tariff_Map,MATCH(C28,Matrix_Model_Tariffs,0),2)&IFERROR(INDEX(Matrix_Transmission_Map,MATCH(E28,Matrix_Model_Transmission,0),2),0)&IFERROR(INDEX(Matrix_Voltage_Map,MATCH(F28,Matrix_Model_Voltage,0),2),1)&INDEX(Matrix_Category_Map,MATCH(D28,Matrix_Model_Category,0),2)","v":"Pt01N"},{"$f":"IFERROR(INDEX([2]EskRateMatrixRD!$B$2:$AR$257,MATCH($H28,[2]EskRateMatrixRD!$B$2:$B$257,0),MATCH(I$6,[2]EskRateMatrixRD!$B$1:$AR$1,0)),\"n/a\")","v":0},{"$f":"IFERROR(INDEX([2]EskRateMatrixRD!$B$2:$AR$257,MATCH($H28,[2]EskRateMatrixRD!$B$2:$B$257,0),MATCH(J$6,[2]EskRateMatrixRD!$B$1:$AR$1,0)),\"n/a\")","v":0},{"$f":"IFERROR(INDEX([2]EskRateMatrixRD!$B$2:$AR$257,MATCH($H28,[2]EskRateMatrixRD!$B$2:$B$257,0),MATCH(K$6,[2]EskRateMatrixRD!$B$1:$AR$1,0)),\"n/a\")","v":0},{"$f":"IFERROR(INDEX([2]EskRateMatrixRD!$B$2:$AR$257,MATCH($H28,[2]EskRateMatrixRD!$B$2:$B$257,0),MATCH(L$6,[2]EskRateMatrixRD!$B$1:$AR$1,0)),\"n/a\")","v":0},{"$f":"IFERROR(INDEX([2]EskRateMatrixRD!$B$2:$AR$257,MATCH($H28,[2]EskRateMatrixRD!$B$2:$B$257,0),MATCH(M$6,[2]EskRateMatrixRD!$B$1:$AR$1,0)),\"n/a\")","v":0},{"$f":"IFERROR(INDEX([2]EskRateMatrixRD!$B$2:$AR$257,MATCH($H28,[2]EskRateMatrixRD!$B$2:$B$257,0),MATCH(N$6,[2]EskRateMatrixRD!$B$1:$AR$1,0)),\"n/a\")","v":0},{"$f":"IFERROR(INDEX([2]EskRateMatrixRD!$B$2:$AR$257,MATCH($H28,[2]EskRateMatrixRD!$B$2:$B$257,0),MATCH(O$6,[2]EskRateMatrixRD!$B$1:$AR$1,0)),\"n/a\")","v":6.5},{"$f":"IFERROR(INDEX([2]EskRateMatrixRD!$B$2:$AR$257,MATCH($H28,[2]EskRateMatrixRD!$B$2:$B$257,0),MATCH(P$6,[2]EskRateMatrixRD!$B$1:$AR$1,0)),\"n/a\")","v":"n/a"}]
[null,null,{"$f":"C8","v":"Businessrate 1"},"Local Authority",null,null,"Businessrate 1_Local Authority","B101Y",{"$f":"IFERROR(INDEX([2]MunRateMatrixRD!$B$2:$AR$257,MATCH($H29,[2]MunRateMatrixRD!$B$2:$B$257,0),MATCH(I$6,[2]MunRateMatrixRD!$B$1:$AR$1,0)),\"n/a\")","v":0},{"$f":"IFERROR(INDEX([2]MunRateMatrixRD!$B$2:$AR$257,MATCH($H29,[2]MunRateMatrixRD!$B$2:$B$257,0),MATCH(J$6,[2]MunRateMatrixRD!$B$1:$AR$1,0)),\"n/a\")","v":0},{"$f":"IFERROR(INDEX([2]MunRateMatrixRD!$B$2:$AR$257,MATCH($H29,[2]MunRateMatrixRD!$B$2:$B$257,0),MATCH(K$6,[2]MunRateMatrixRD!$B$1:$AR$1,0)),\"n/a\")","v":127.04},{"$f":"IFERROR(INDEX([2]MunRateMatrixRD!$B$2:$AR$257,MATCH($H29,[2]MunRateMatrixRD!$B$2:$B$257,0),MATCH(L$6,[2]MunRateMatrixRD!$B$1:$AR$1,0)),\"n/a\")","v":0.48},{"$f":"IFERROR(INDEX([2]MunRateMatrixRD!$B$2:$AR$257,MATCH($H29,[2]MunRateMatrixRD!$B$2:$B$257,0),MATCH(M$6,[2]MunRateMatrixRD!$B$1:$AR$1,0)),\"n/a\")","v":17.61},{"$f":"IFERROR(INDEX([2]MunRateMatrixRD!$B$2:$AR$257,MATCH($H29,[2]MunRateMatrixRD!$B$2:$B$257,0),MATCH(N$6,[2]MunRateMatrixRD!$B$1:$AR$1,0)),\"n/a\")","v":25.25},{"$f":"IFERROR(INDEX([2]MunRateMatrixRD!$B$2:$AR$257,MATCH($H29,[2]MunRateMatrixRD!$B$2:$B$257,0),MATCH(O$6,[2]MunRateMatrixRD!$B$1:$AR$1,0)),\"n/a\")","v":21.62},{"$f":"IFERROR(INDEX([2]MunRateMatrixRD!$B$2:$AR$257,MATCH($H29,[2]MunRateMatrixRD!$B$2:$B$257,0),MATCH(P$6,[2]MunRateMatrixRD!$B$1:$AR$1,0)),\"n/a\")","v":"n/a"}]
[null,null,"Businessrate 2","Local Authority",null,null,{"$f":"C30&\"_\"&D30","v":"Businessrate 2_Local Authority"},"B201Y",{"$f":"IFERROR(INDEX([2]MunRateMatrixRD!$B$2:$AR$257,MATCH($H30,[2]MunRateMatrixRD!$B$2:$B$257,0),MATCH(I$6,[2]MunRateMatrixRD!$B$1:$AR$1,0)),\"n/a\")","v":0},{"$f":"IFERROR(INDEX([2]MunRateMatrixRD!$B$2:$AR$257,MATCH($H30,[2]MunRateMatrixRD!$B$2:$B$257,0),MATCH(J$6,[2]MunRateMatrixRD!$B$1:$AR$1,0)),\"n/a\")","v":0},{"$f":"IFERROR(INDEX([2]MunRateMatrixRD!$B$2:$AR$257,MATCH($H30,[2]MunRateMatrixRD!$B$2:$B$257,0),MATCH(K$6,[2]MunRateMatrixRD!$B$1:$AR$1,0)),\"n/a\")","v":127.04},{"$f":"IFERROR(INDEX([2]MunRateMatrixRD!$B$2:$AR$257,MATCH($H30,[2]MunRateMatrixRD!$B$2:$B$257,0),MATCH(L$6,[2]MunRateMatrixRD!$B$1:$AR$1,0)),\"n/a\")","v":0.48},{"$f":"IFERROR(INDEX([2]MunRateMatrixRD!$B$2:$AR$257,MATCH($H30,[2]MunRateMatrixRD!$B$2:$B$257,0),MATCH(M$6,[2]MunRateMatrixRD!$B$1:$AR$1,0)),\"n/a\")","v":17.61},{"$f":"IFERROR(INDEX([2]MunRateMatrixRD!$B$2:$AR$257,MATCH($H30,[2]MunRateMatrixRD!$B$2:$B$257,0),MATCH(N$6,[2]MunRateMatrixRD!$B$1:$AR$1,0)),\"n/a\")","v":42.58},{"$f":"IFERROR(INDEX([2]MunRateMatrixRD!$B$2:$AR$257,MATCH($H30,[2]MunRateMatrixRD!$B$2:$B$257,0),MATCH(O$6,[2]MunRateMatrixRD!$B$1:$AR$1,0)),\"n/a\")","v":21.62},{"$f":"IFERROR(INDEX([2]MunRateMatrixRD!$B$2:$AR$257,MATCH($H30,[2]MunRateMatrixRD!$B$2:$B$257,0),MATCH(P$6,[2]MunRateMatrixRD!$B$1:$AR$1,0)),\"n/a\")","v":"n/a"}]
[null,null,"Businessrate 3","Local Authority",null,null,"Businessrate 3_Local Authority","B301Y",{"$f":"IFERROR(INDEX([2]MunRateMatrixRD!$B$2:$AR$257,MATCH($H31,[2]MunRateMatrixRD!$B$2:$B$257,0),MATCH(I$6,[2]MunRateMatrixRD!$B$1:$AR$1,0)),\"n/a\")","v":0},{"$f":"IFERROR(INDEX([2]MunRateMatrixRD!$B$2:$AR$257,MATCH($H31,[2]MunRateMatrixRD!$B$2:$B$257,0),MATCH(J$6,[2]MunRateMatrixRD!$B$1:$AR$1,0)),\"n/a\")","v":0},{"$f":"IFERROR(INDEX([2]MunRateMatrixRD!$B$2:$AR$257,MATCH($H31,[2]MunRateMatrixRD!$B$2:$B$257,0),MATCH(K$6,[2]MunRateMatrixRD!$B$1:$AR$1,0)),\"n/a\")","v":127.04},{"$f":"IFERROR(INDEX([2]MunRateMatrixRD!$B$2:$AR$257,MATCH($H31,[2]MunRateMatrixRD!$B$2:$B$257,0),MATCH(L$6,[2]MunRateMatrixRD!$B$1:$AR$1,0)),\"n/a\")","v":0.48},{"$f":"IFERROR(INDEX([2]MunRateMatrixRD!$B$2:$AR$257,MATCH($H31,[2]MunRateMatrixRD!$B$2:$B$257,0),MATCH(M$6,[2]MunRateMatrixRD!$B$1:$AR$1,0)),\"n/a\")","v":17.61},{"$f":"IFERROR(INDEX([2]MunRateMatrixRD!$B$2:$AR$257,MATCH($H31,[2]MunRateMatrixRD!$B$2:$B$257,0),MATCH(N$6,[2]MunRateMatrixRD!$B$1:$AR$1,0)),\"n/a\")","v":73.58},{"$f":"IFERROR(INDEX([2]MunRateMatrixRD!$B$2:$AR$257,MATCH($H31,[2]MunRateMatrixRD!$B$2:$B$257,0),MATCH(O$6,[2]MunRateMatrixRD!$B$1:$AR$1,0)),\"n/a\")","v":21.62},{"$f":"IFERROR(INDEX([2]MunRateMatrixRD!$B$2:$AR$257,MATCH($H31,[2]MunRateMatrixRD!$B$2:$B$257,0),MATCH(P$6,[2]MunRateMatrixRD!$B$1:$AR$1,0)),\"n/a\")","v":"n/a"}]
[null,null,"Businessrate 4","Local Authority",null,null,{"$f":"C32&\"_\"&D32","v":"Businessrate 4_Local Authority"},"B401Y",{"$f":"IFERROR(INDEX([2]MunRateMatrixRD!$B$2:$AR$257,MATCH($H32,[2]MunRateMatrixRD!$B$2:$B$257,0),MATCH(I$6,[2]MunRateMatrixRD!$B$1:$AR$1,0)),\"n/a\")","v":0},{"$f":"IFERROR(INDEX([2]MunRateMatrixRD!$B$2:$AR$257,MATCH($H32,[2]MunRateMatrixRD!$B$2:$B$257,0),MATCH(J$6,[2]MunRateMatrixRD!$B$1:$AR$1,0)),\"n/a\")","v":0},{"$f":"IFERROR(INDEX([2]MunRateMatrixRD!$B$2:$AR$257,MATCH($H32,[2]MunRateMatrixRD!$B$2:$B$257,0),MATCH(K$6,[2]MunRateMatrixRD!$B$1:$AR$1,0)),\"n/a\")","v":341.87},{"$f":"IFERROR(INDEX([2]MunRateMatrixRD!$B$2:$AR$257,MATCH($H32,[2]MunRateMatrixRD!$B$2:$B$257,0),MATCH(L$6,[2]MunRateMatrixRD!$B$1:$AR$1,0)),\"n/a\")","v":0.48},{"$f":"IFERROR(INDEX([2]MunRateMatrixRD!$B$2:$AR$257,MATCH($H32,[2]MunRateMatrixRD!$B$2:$B$257,0),MATCH(M$6,[2]MunRateMatrixRD!$B$1:$AR$1,0)),\"n/a\")","v":17.61},{"$f":"IFERROR(INDEX([2]MunRateMatrixRD!$B$2:$AR$257,MATCH($H32,[2]MunRateMatrixRD!$B$2:$B$257,0),MATCH(N$6,[2]MunRateMatrixRD!$B$1:$AR$1,0)),\"n/a\")","v":0},{"$f":"IFERROR(INDEX([2]MunRateMatrixRD!$B$2:$AR$257,MATCH($H32,[2]MunRateMatrixRD!$B$2:$B$257,0),MATCH(O$6,[2]MunRateMatrixRD!$B$1:$AR$1,0)),\"n/a\")","v":0},{"$f":"IFERROR(INDEX([2]MunRateMatrixRD!$B$2:$AR$257,MATCH($H32,[2]MunRateMatrixRD!$B$2:$B$257,0),MATCH(P$6,[2]MunRateMatrixRD!$B$1:$AR$1,0)),\"n/a\")","v":"n/a"}]
[null,null,"Homepower Bulk","Local Authority",null,null,{"$f":"C33&\"_\"&D33","v":"Homepower Bulk_Local Authority"},"HB01Y",{"$f":"IFERROR(INDEX([2]MunRateMatrixRD!$B$2:$AR$257,MATCH($H33,[2]MunRateMatrixRD!$B$2:$B$257,0),MATCH(I$6,[2]MunRateMatrixRD!$B$1:$AR$1,0)),\"n/a\")","v":0},{"$f":"IFERROR(INDEX([2]MunRateMatrixRD!$B$2:$AR$257,MATCH($H33,[2]MunRateMatrixRD!$B$2:$B$257,0),MATCH(J$6,[2]MunRateMatrixRD!$B$1:$AR$1,0)),\"n/a\")","v":0},{"$f":"IFERROR(INDEX([2]MunRateMatrixRD!$B$2:$AR$257,MATCH($H33,[2]MunRateMatrixRD!$B$2:$B$257,0),MATCH(K$6,[2]MunRateMatrixRD!$B$1:$AR$1,0)),\"n/a\")","v":0},{"$f":"IFERROR(INDEX([2]MunRateMatrixRD!$B$2:$AR$257,MATCH($H33,[2]MunRateMatrixRD!$B$2:$B$257,0),MATCH(L$6,[2]MunRateMatrixRD!$B$1:$AR$1,0)),\"n/a\")","v":0},{"$f":"IFERROR(INDEX([2]MunRateMatrixRD!$B$2:$AR$257,MATCH($H33,[2]MunRateMatrixRD!$B$2:$B$257,0),MATCH(M$6,[2]MunRateMatrixRD!$B$1:$AR$1,0)),\"n/a\")","v":0},{"$f":"IFERROR(INDEX([2]MunRateMatrixRD!$B$2:$AR$257,MATCH($H33,[2]MunRateMatrixRD!$B$2:$B$257,0),MATCH(N$6,[2]MunRateMatrixRD!$B$1:$AR$1,0)),\"n/a\")","v":0},{"$f":"IFERROR(INDEX([2]MunRateMatrixRD!$B$2:$AR$257,MATCH($H33,[2]MunRateMatrixRD!$B$2:$B$257,0),MATCH(O$6,[2]MunRateMatrixRD!$B$1:$AR$1,0)),\"n/a\")","v":0},{"$f":"IFERROR(INDEX([2]MunRateMatrixRD!$B$2:$AR$257,MATCH($H33,[2]MunRateMatrixRD!$B$2:$B$257,0),MATCH(P$6,[2]MunRateMatrixRD!$B$1:$AR$1,0)),\"n/a\")","v":"n/a"}]
[null,null,"Homepower 1","Local Authority",null,null,{"$f":"C34&\"_\"&D34","v":"Homepower 1_Local Authority"},"H101Y",{"$f":"IFERROR(INDEX([2]MunRateMatrixRD!$B$2:$AR$257,MATCH($H34,[2]MunRateMatrixRD!$B$2:$B$257,0),MATCH(I$6,[2]MunRateMatrixRD!$B$1:$AR$1,0)),\"n/a\")","v":145.43},{"$f":"IFERROR(INDEX([2]MunRateMatrixRD!$B$2:$AR$257,MATCH($H34,[2]MunRateMatrixRD!$B$2:$B$257,0),MATCH(J$6,[2]MunRateMatrixRD!$B$1:$AR$1,0)),\"n/a\")","v":229.63},{"$f":"IFERROR(INDEX([2]MunRateMatrixRD!$B$2:$AR$257,MATCH($H34,[2]MunRateMatrixRD!$B$2:$B$257,0),MATCH(K$6,[2]MunRateMatrixRD!$B$1:$AR$1,0)),\"n/a\")","v":0},{"$f":"IFERROR(INDEX([2]MunRateMatrixRD!$B$2:$AR$257,MATCH($H34,[2]MunRateMatrixRD!$B$2:$B$257,0),MATCH(L$6,[2]MunRateMatrixRD!$B$1:$AR$1,0)),\"n/a\")","v":0},{"$f":"IFERROR(INDEX([2]MunRateMatrixRD!$B$2:$AR$257,MATCH($H34,[2]MunRateMatrixRD!$B$2:$B$257,0),MATCH(M$6,[2]MunRateMatrixRD!$B$1:$AR$1,0)),\"n/a\")","v":0},{"$f":"IFERROR(INDEX([2]MunRateMatrixRD!$B$2:$AR$257,MATCH($H34,[2]MunRateMatrixRD!$B$2:$B$257,0),MATCH(N$6,[2]MunRateMatrixRD!$B$1:$AR$1,0)),\"n/a\")","v":6.22},{"$f":"IFERROR(INDEX([2]MunRateMatrixRD!$B$2:$AR$257,MATCH($H34,[2]MunRateMatrixRD!$B$2:$B$257,0),MATCH(O$6,[2]MunRateMatrixRD!$B$1:$AR$1,0)),\"n/a\")","v":0},{"$f":"IFERROR(INDEX([2]MunRateMatrixRD!$B$2:$AR$257,MATCH($H34,[2]MunRateMatrixRD!$B$2:$B$257,0),MATCH(P$6,[2]MunRateMatrixRD!$B$1:$AR$1,0)),\"n/a\")","v":"n/a"}]
[null,null,"Homepower 2","Local Authority",null,null,"Homepower 2_Local Authority","H201Y",{"$f":"IFERROR(INDEX([2]MunRateMatrixRD!$B$2:$AR$257,MATCH($H35,[2]MunRateMatrixRD!$B$2:$B$257,0),MATCH(I$6,[2]MunRateMatrixRD!$B$1:$AR$1,0)),\"n/a\")","v":145.43},{"$f":"IFERROR(INDEX([2]MunRateMatrixRD!$B$2:$AR$257,MATCH($H35,[2]MunRateMatrixRD!$B$2:$B$257,0),MATCH(J$6,[2]MunRateMatrixRD!$B$1:$AR$1,0)),\"n/a\")","v":223.87},{"$f":"IFERROR(INDEX([2]MunRateMatrixRD!$B$2:$AR$257,MATCH($H35,[2]MunRateMatrixRD!$B$2:$B$257,0),MATCH(K$6,[2]MunRateMatrixRD!$B$1:$AR$1,0)),\"n/a\")","v":0},{"$f":"IFERROR(INDEX([2]MunRateMatrixRD!$B$2:$AR$257,MATCH($H35,[2]MunRateMatrixRD!$B$2:$B$257,0),MATCH(L$6,[2]MunRateMatrixRD!$B$1:$AR$1,0)),\"n/a\")","v":0},{"$f":"IFERROR(INDEX([2]MunRateMatrixRD!$B$2:$AR$257,MATCH($H35,[2]MunRateMatrixRD!$B$2:$B$257,0),MATCH(M$6,[2]MunRateMatrixRD!$B$1:$AR$1,0)),\"n/a\")","v":0},{"$f":"IFERROR(INDEX([2]MunRateMatrixRD!$B$2:$AR$257,MATCH($H35,[2]MunRateMatrixRD!$B$2:$B$257,0),MATCH(N$6,[2]MunRateMatrixRD!$B$1:$AR$1,0)),\"n/a\")","v":11.67},{"$f":"IFERROR(INDEX([2]MunRateMatrixRD!$B$2:$AR$257,MATCH($H35,[2]MunRateMatrixRD!$B$2:$B$257,0),MATCH(O$6,[2]MunRateMatrixRD!$B$1:$AR$1,0)),\"n/a\")","v":0},{"$f":"IFERROR(INDEX([2]MunRateMatrixRD!$B$2:$AR$257,MATCH($H35,[2]MunRateMatrixRD!$B$2:$B$257,0),MATCH(P$6,[2]MunRateMatrixRD!$B$1:$AR$1,0)),\"n/a\")","v":"n/a"}]
[null,null,"Homepower 3","Local Authority",null,null,"Homepower 3_Local Authority","H301Y",{"$f":"IFERROR(INDEX([2]MunRateMatrixRD!$B$2:$AR$257,MATCH($H36,[2]MunRateMatrixRD!$B$2:$B$257,0),MATCH(I$6,[2]MunRateMatrixRD!$B$1:$AR$1,0)),\"n/a\")","v":145.43},{"$f":"IFERROR(INDEX([2]MunRateMatrixRD!$B$2:$AR$257,MATCH($H36,[2]MunRateMatrixRD!$B$2:$B$257,0),MATCH(J$6,[2]MunRateMatrixRD!$B$1:$AR$1,0)),\"n/a\")","v":223.87},{"$f":"IFERROR(INDEX([2]MunRateMatrixRD!$B$2:$AR$257,MATCH($H36,[2]MunRateMatrixRD!$B$2:$B$257,0),MATCH(K$6,[2]MunRateMatrixRD!$B$1:$AR$1,0)),\"n/a\")","v":0},{"$f":"IFERROR(INDEX([2]MunRateMatrixRD!$B$2:$AR$257,MATCH($H36,[2]MunRateMatrixRD!$B$2:$B$257,0),MATCH(L$6,[2]MunRateMatrixRD!$B$1:$AR$1,0)),\"n/a\")","v":0},{"$f":"IFERROR(INDEX([2]MunRateMatrixRD!$B$2:$AR$257,MATCH($H36,[2]MunRateMatrixRD!$B$2:$B$257,0),MATCH(M$6,[2]MunRateMatrixRD!$B$1:$AR$1,0)),\"n/a\")","v":0},{"$f":"IFERROR(INDEX([2]MunRateMatrixRD!$B$2:$AR$257,MATCH($H36,[2]MunRateMatrixRD!$B$2:$B$257,0),MATCH(N$6,[2]MunRateMatrixRD!$B$1:$AR$1,0)),\"n/a\")","v":24.11},{"$f":"IFERROR(INDEX([2]MunRateMatrixRD!$B$2:$AR$257,MATCH($H36,[2]MunRateMatrixRD!$B$2:$B$257,0),MATCH(O$6,[2]MunRateMatrixRD!$B$1:$AR$1,0)),\"n/a\")","v":0},{"$f":"IFERROR(INDEX([2]MunRateMatrixRD!$B$2:$AR$257,MATCH($H36,[2]MunRateMatrixRD!$B$2:$B$257,0),MATCH(P$6,[2]MunRateMatrixRD!$B$1:$AR$1,0)),\"n/a\")","v":"n/a"}]
[null,null,"Homepower 4","Local Authority",null,null,"Homepower 4_Local Authority","H401Y",{"$f":"IFERROR(INDEX([2]MunRateMatrixRD!$B$2:$AR$257,MATCH($H37,[2]MunRateMatrixRD!$B$2:$B$257,0),MATCH(I$6,[2]MunRateMatrixRD!$B$1:$AR$1,0)),\"n/a\")","v":145.43},{"$f":"IFERROR(INDEX([2]MunRateMatrixRD!$B$2:$AR$257,MATCH($H37,[2]MunRateMatrixRD!$B$2:$B$257,0),MATCH(J$6,[2]MunRateMatrixRD!$B$1:$AR$1,0)),\"n/a\")","v":233.85},{"$f":"IFERROR(INDEX([2]MunRateMatrixRD!$B$2:$AR$257,MATCH($H37,[2]MunRateMatrixRD!$B$2:$B$257,0),MATCH(K$6,[2]MunRateMatrixRD!$B$1:$AR$1,0)),\"n/a\")","v":0},{"$f":"IFERROR(INDEX([2]MunRateMatrixRD!$B$2:$AR$257,MATCH($H37,[2]MunRateMatrixRD!$B$2:$B$257,0),MATCH(L$6,[2]MunRateMatrixRD!$B$1:$AR$1,0)),\"n/a\")","v":0},{"$f":"IFERROR(INDEX([2]MunRateMatrixRD!$B$2:$AR$257,MATCH($H37,[2]MunRateMatrixRD!$B$2:$B$257,0),MATCH(M$6,[2]MunRateMatrixRD!$B$1:$AR$1,0)),\"n/a\")","v":0},{"$f":"IFERROR(INDEX([2]MunRateMatrixRD!$B$2:$AR$257,MATCH($H37,[2]MunRateMatrixRD!$B$2:$B$257,0),MATCH(N$6,[2]MunRateMatrixRD!$B$1:$AR$1,0)),\"n/a\")","v":3.81},{"$f":"IFERROR(INDEX([2]MunRateMatrixRD!$B$2:$AR$257,MATCH($H37,[2]MunRateMatrixRD!$B$2:$B$257,0),MATCH(O$6,[2]MunRateMatrixRD!$B$1:$AR$1,0)),\"n/a\")","v":0},{"$f":"IFERROR(INDEX([2]MunRateMatrixRD!$B$2:$AR$257,MATCH($H37,[2]MunRateMatrixRD!$B$2:$B$257,0),MATCH(P$6,[2]MunRateMatrixRD!$B$1:$AR$1,0)),\"n/a\")","v":"n/a"}]
[null,null,"Homelight 20A","Local Authority",null,null,"Homelight 20A_Local Authority","HL2001Y",{"$f":"IFERROR(INDEX([2]MunRateMatrixRD!$B$2:$AR$257,MATCH($H38,[2]MunRateMatrixRD!$B$2:$B$257,0),MATCH(I$6,[2]MunRateMatrixRD!$B$1:$AR$1,0)),\"n/a\")","v":0},{"$f":"IFERROR(INDEX([2]MunRateMatrixRD!$B$2:$AR$257,MATCH($H38,[2]MunRateMatrixRD!$B$2:$B$257,0),MATCH(J$6,[2]MunRateMatrixRD!$B$1:$AR$1,0)),\"n/a\")","v":0},{"$f":"IFERROR(INDEX([2]MunRateMatrixRD!$B$2:$AR$257,MATCH($H38,[2]MunRateMatrixRD!$B$2:$B$257,0),MATCH(K$6,[2]MunRateMatrixRD!$B$1:$AR$1,0)),\"n/a\")","v":0},{"$f":"IFERROR(INDEX([2]MunRateMatrixRD!$B$2:$AR$257,MATCH($H38,[2]MunRateMatrixRD!$B$2:$B$257,0),MATCH(L$6,[2]MunRateMatrixRD!$B$1:$AR$1,0)),\"n/a\")","v":0},{"$f":"IFERROR(INDEX([2]MunRateMatrixRD!$B$2:$AR$257,MATCH($H38,[2]MunRateMatrixRD!$B$2:$B$257,0),MATCH(M$6,[2]MunRateMatrixRD!$B$1:$AR$1,0)),\"n/a\")","v":0},{"$f":"IFERROR(INDEX([2]MunRateMatrixRD!$B$2:$AR$257,MATCH($H38,[2]MunRateMatrixRD!$B$2:$B$257,0),MATCH(N$6,[2]MunRateMatrixRD!$B$1:$AR$1,0)),\"n/a\")","v":0},{"$f":"IFERROR(INDEX([2]MunRateMatrixRD!$B$2:$AR$257,MATCH($H38,[2]MunRateMatrixRD!$B$2:$B$257,0),MATCH(O$6,[2]MunRateMatrixRD!$B$1:$AR$1,0)),\"n/a\")","v":0},{"$f":"IFERROR(INDEX([2]MunRateMatrixRD!$B$2:$AR$257,MATCH($H38,[2]MunRateMatrixRD!$B$2:$B$257,0),MATCH(P$6,[2]MunRateMatrixRD!$B$1:$AR$1,0)),\"n/a\")","v":"n/a"}]
[null,null,"Homelight 60A","Local Authority",null,null,"Homelight 60A_Local Authority","HL6001Y",{"$f":"IFERROR(INDEX([2]MunRateMatrixRD!$B$2:$AR$257,MATCH($H39,[2]MunRateMatrixRD!$B$2:$B$257,0),MATCH(I$6,[2]MunRateMatrixRD!$B$1:$AR$1,0)),\"n/a\")","v":0},{"$f":"IFERROR(INDEX([2]MunRateMatrixRD!$B$2:$AR$257,MATCH($H39,[2]MunRateMatrixRD!$B$2:$B$257,0),MATCH(J$6,[2]MunRateMatrixRD!$B$1:$AR$1,0)),\"n/a\")","v":0},{"$f":"IFERROR(INDEX([2]MunRateMatrixRD!$B$2:$AR$257,MATCH($H39,[2]MunRateMatrixRD!$B$2:$B$257,0),MATCH(K$6,[2]MunRateMatrixRD!$B$1:$AR$1,0)),\"n/a\")","v":0},{"$f":"IFERROR(INDEX([2]MunRateMatrixRD!$B$2:$AR$257,MATCH($H39,[2]MunRateMatrixRD!$B$2:$B$257,0),MATCH(L$6,[2]MunRateMatrixRD!$B$1:$AR$1,0)),\"n/a\")","v":0},{"$f":"IFERROR(INDEX([2]MunRateMatrixRD!$B$2:$AR$257,MATCH($H39,[2]MunRateMatrixRD!$B$2:$B$257,0),MATCH(M$6,[2]MunRateMatrixRD!$B$1:$AR$1,0)),\"n/a\")","v":0},{"$f":"IFERROR(INDEX([2]MunRateMatrixRD!$B$2:$AR$257,MATCH($H39,[2]MunRateMatrixRD!$B$2:$B$257,0),MATCH(N$6,[2]MunRateMatrixRD!$B$1:$AR$1,0)),\"n/a\")","v":0},{"$f":"IFERROR(INDEX([2]MunRateMatrixRD!$B$2:$AR$257,MATCH($H39,[2]MunRateMatrixRD!$B$2:$B$257,0),MATCH(O$6,[2]MunRateMatrixRD!$B$1:$AR$1,0)),\"n/a\")","v":0},{"$f":"IFERROR(INDEX([2]MunRateMatrixRD!$B$2:$AR$257,MATCH($H39,[2]MunRateMatrixRD!$B$2:$B$257,0),MATCH(P$6,[2]MunRateMatrixRD!$B$1:$AR$1,0)),\"n/a\")","v":"n/a"}]
[null,null,"Landrate 1","Local Authority",null,null,"Landrate 1_Local Authority","L101Y",{"$f":"IFERROR(INDEX([2]MunRateMatrixRD!$B$2:$AR$257,MATCH($H40,[2]MunRateMatrixRD!$B$2:$B$257,0),MATCH(I$6,[2]MunRateMatrixRD!$B$1:$AR$1,0)),\"n/a\")","v":0},{"$f":"IFERROR(INDEX([2]MunRateMatrixRD!$B$2:$AR$257,MATCH($H40,[2]MunRateMatrixRD!$B$2:$B$257,0),MATCH(J$6,[2]MunRateMatrixRD!$B$1:$AR$1,0)),\"n/a\")","v":0},{"$f":"IFERROR(INDEX([2]MunRateMatrixRD!$B$2:$AR$257,MATCH($H40,[2]MunRateMatrixRD!$B$2:$B$257,0),MATCH(K$6,[2]MunRateMatrixRD!$B$1:$AR$1,0)),\"n/a\")","v":126.41},{"$f":"IFERROR(INDEX([2]MunRateMatrixRD!$B$2:$AR$257,MATCH($H40,[2]MunRateMatrixRD!$B$2:$B$257,0),MATCH(L$6,[2]MunRateMatrixRD!$B$1:$AR$1,0)),\"n/a\")","v":0.48},{"$f":"IFERROR(INDEX([2]MunRateMatrixRD!$B$2:$AR$257,MATCH($H40,[2]MunRateMatrixRD!$B$2:$B$257,0),MATCH(M$6,[2]MunRateMatrixRD!$B$1:$AR$1,0)),\"n/a\")","v":31.16},{"$f":"IFERROR(INDEX([2]MunRateMatrixRD!$B$2:$AR$257,MATCH($H40,[2]MunRateMatrixRD!$B$2:$B$257,0),MATCH(N$6,[2]MunRateMatrixRD!$B$1:$AR$1,0)),\"n/a\")","v":33.28},{"$f":"IFERROR(INDEX([2]MunRateMatrixRD!$B$2:$AR$257,MATCH($H40,[2]MunRateMatrixRD!$B$2:$B$257,0),MATCH(O$6,[2]MunRateMatrixRD!$B$1:$AR$1,0)),\"n/a\")","v":27.24},{"$f":"IFERROR(INDEX([2]MunRateMatrixRD!$B$2:$AR$257,MATCH($H40,[2]MunRateMatrixRD!$B$2:$B$257,0),MATCH(P$6,[2]MunRateMatrixRD!$B$1:$AR$1,0)),\"n/a\")","v":"n/a"}]
[null,null,"Landrate 2","Local Authority",null,null,"Landrate 2_Local Authority","L201Y",{"$f":"IFERROR(INDEX([2]MunRateMatrixRD!$B$2:$AR$257,MATCH($H41,[2]MunRateMatrixRD!$B$2:$B$257,0),MATCH(I$6,[2]MunRateMatrixRD!$B$1:$AR$1,0)),\"n/a\")","v":0},{"$f":"IFERROR(INDEX([2]MunRateMatrixRD!$B$2:$AR$257,MATCH($H41,[2]MunRateMatrixRD!$B$2:$B$257,0),MATCH(J$6,[2]MunRateMatrixRD!$B$1:$AR$1,0)),\"n/a\")","v":0},{"$f":"IFERROR(INDEX([2]MunRateMatrixRD!$B$2:$AR$257,MATCH($H41,[2]MunRateMatrixRD!$B$2:$B$257,0),MATCH(K$6,[2]MunRateMatrixRD!$B$1:$AR$1,0)),\"n/a\")","v":126.41},{"$f":"IFERROR(INDEX([2]MunRateMatrixRD!$B$2:$AR$257,MATCH($H41,[2]MunRateMatrixRD!$B$2:$B$257,0),MATCH(L$6,[2]MunRateMatrixRD!$B$1:$AR$1,0)),\"n/a\")","v":0.48},{"$f":"IFERROR(INDEX([2]MunRateMatrixRD!$B$2:$AR$257,MATCH($H41,[2]MunRateMatrixRD!$B$2:$B$257,0),MATCH(M$6,[2]MunRateMatrixRD!$B$1:$AR$1,0)),\"n/a\")","v":31.16},{"$f":"IFERROR(INDEX([2]MunRateMatrixRD!$B$2:$AR$257,MATCH($H41,[2]MunRateMatrixRD!$B$2:$B$257,0),MATCH(N$6,[2]MunRateMatrixRD!$B$1:$AR$1,0)),\"n/a\")","v":51.15},{"$f":"IFERROR(INDEX([2]MunRateMatrixRD!$B$2:$AR$257,MATCH($H41,[2]MunRateMatrixRD!$B$2:$B$257,0),MATCH(O$6,[2]MunRateMatrixRD!$B$1:$AR$1,0)),\"n/a\")","v":27.24},{"$f":"IFERROR(INDEX([2]MunRateMatrixRD!$B$2:$AR$257,MATCH($H41,[2]MunRateMatrixRD!$B$2:$B$257,0),MATCH(P$6,[2]MunRateMatrixRD!$B$1:$AR$1,0)),\"n/a\")","v":"n/a"}]
[null,null,"Landrate 3","Local Authority",null,null,"Landrate 3_Local Authority","L301Y",{"$f":"IFERROR(INDEX([2]MunRateMatrixRD!$B$2:$AR$257,MATCH($H42,[2]MunRateMatrixRD!$B$2:$B$257,0),MATCH(I$6,[2]MunRateMatrixRD!$B$1:$AR$1,0)),\"n/a\")","v":0},{"$f":"IFERROR(INDEX([2]MunRateMatrixRD!$B$2:$AR$257,MATCH($H42,[2]MunRateMatrixRD!$B$2:$B$257,0),MATCH(J$6,[2]MunRateMatrixRD!$B$1:$AR$1,0)),\"n/a\")","v":0},{"$f":"IFERROR(INDEX([2]MunRateMatrixRD!$B$2:$AR$257,MATCH($H42,[2]MunRateMatrixRD!$B$2:$B$257,0),MATCH(K$6,[2]MunRateMatrixRD!$B$1:$AR$1,0)),\"n/a\")","v":126.41},{"$f":"IFERROR(INDEX([2]MunRateMatrixRD!$B$2:$AR$257,MATCH($H42,[2]MunRateMatrixRD!$B$2:$B$257,0),MATCH(L$6,[2]MunRateMatrixRD!$B$1:$AR$1,0)),\"n/a\")","v":0.48},{"$f":"IFERROR(INDEX([2]MunRateMatrixRD!$B$2:$AR$257,MATCH($H42,[2]MunRateMatrixRD!$B$2:$B$257,0),MATCH(M$6,[2]MunRateMatrixRD!$B$1:$AR$1,0)),\"n/a\")","v":31.16},{"$f":"IFERROR(INDEX([2]MunRateMatrixRD!$B$2:$AR$257,MATCH($H42,[2]MunRateMatrixRD!$B$2:$B$257,0),MATCH(N$6,[2]MunRateMatrixRD!$B$1:$AR$1,0)),\"n/a\")","v":81.790000000000006},{"$f":"IFERROR(INDEX([2]MunRateMatrixRD!$B$2:$AR$257,MATCH($H42,[2]MunRateMatrixRD!$B$2:$B$257,0),MATCH(O$6,[2]MunRateMatrixRD!$B$1:$AR$1,0)),\"n/a\")","v":27.24},{"$f":"IFERROR(INDEX([2]MunRateMatrixRD!$B$2:$AR$257,MATCH($H42,[2]MunRateMatrixRD!$B$2:$B$257,0),MATCH(P$6,[2]MunRateMatrixRD!$B$1:$AR$1,0)),\"n/a\")","v":"n/a"}]
[null,null,"Landrate 4","Local Authority",null,null,"Landrate 4_Local Authority","L401Y",{"$f":"IFERROR(INDEX([2]MunRateMatrixRD!$B$2:$AR$257,MATCH($H43,[2]MunRateMatrixRD!$B$2:$B$257,0),MATCH(I$6,[2]MunRateMatrixRD!$B$1:$AR$1,0)),\"n/a\")","v":0},{"$f":"IFERROR(INDEX([2]MunRateMatrixRD!$B$2:$AR$257,MATCH($H43,[2]MunRateMatrixRD!$B$2:$B$257,0),MATCH(J$6,[2]MunRateMatrixRD!$B$1:$AR$1,0)),\"n/a\")","v":0},{"$f":"IFERROR(INDEX([2]MunRateMatrixRD!$B$2:$AR$257,MATCH($H43,[2]MunRateMatrixRD!$B$2:$B$257,0),MATCH(K$6,[2]MunRateMatrixRD!$B$1:$AR$1,0)),\"n/a\")","v":273.02999999999997},{"$f":"IFERROR(INDEX([2]MunRateMatrixRD!$B$2:$AR$257,MATCH($H43,[2]MunRateMatrixRD!$B$2:$B$257,0),MATCH(L$6,[2]MunRateMatrixRD!$B$1:$AR$1,0)),\"n/a\")","v":0.48},{"$f":"IFERROR(INDEX([2]MunRateMatrixRD!$B$2:$AR$257,MATCH($H43,[2]MunRateMatrixRD!$B$2:$B$257,0),MATCH(M$6,[2]MunRateMatrixRD!$B$1:$AR$1,0)),\"n/a\")","v":31.16},{"$f":"IFERROR(INDEX([2]MunRateMatrixRD!$B$2:$AR$257,MATCH($H43,[2]MunRateMatrixRD!$B$2:$B$257,0),MATCH(N$6,[2]MunRateMatrixRD!$B$1:$AR$1,0)),\"n/a\")","v":26.5},{"$f":"IFERROR(INDEX([2]MunRateMatrixRD!$B$2:$AR$257,MATCH($H43,[2]MunRateMatrixRD!$B$2:$B$257,0),MATCH(O$6,[2]MunRateMatrixRD!$B$1:$AR$1,0)),\"n/a\")","v":0},{"$f":"IFERROR(INDEX([2]MunRateMatrixRD!$B$2:$AR$257,MATCH($H43,[2]MunRateMatrixRD!$B$2:$B$257,0),MATCH(P$6,[2]MunRateMatrixRD!$B$1:$AR$1,0)),\"n/a\")","v":"n/a"}]
[null,null,"Landrate Dx","Local Authority",null,null,{"$f":"C44&\"_\"&D44","v":"Landrate Dx_Local Authority"},"Ld01Y",{"$f":"IFERROR(INDEX([2]MunRateMatrixRD!$B$2:$AR$257,MATCH($H44,[2]MunRateMatrixRD!$B$2:$B$257,0),MATCH(I$6,[2]MunRateMatrixRD!$B$1:$AR$1,0)),\"n/a\")","v":0},{"$f":"IFERROR(INDEX([2]MunRateMatrixRD!$B$2:$AR$257,MATCH($H44,[2]MunRateMatrixRD!$B$2:$B$257,0),MATCH(J$6,[2]MunRateMatrixRD!$B$1:$AR$1,0)),\"n/a\")","v":0},{"$f":"IFERROR(INDEX([2]MunRateMatrixRD!$B$2:$AR$257,MATCH($H44,[2]MunRateMatrixRD!$B$2:$B$257,0),MATCH(K$6,[2]MunRateMatrixRD!$B$1:$AR$1,0)),\"n/a\")","v":0},{"$f":"IFERROR(INDEX([2]MunRateMatrixRD!$B$2:$AR$257,MATCH($H44,[2]MunRateMatrixRD!$B$2:$B$257,0),MATCH(L$6,[2]MunRateMatrixRD!$B$1:$AR$1,0)),\"n/a\")","v":0},{"$f":"IFERROR(INDEX([2]MunRateMatrixRD!$B$2:$AR$257,MATCH($H44,[2]MunRateMatrixRD!$B$2:$B$257,0),MATCH(M$6,[2]MunRateMatrixRD!$B$1:$AR$1,0)),\"n/a\")","v":0},{"$f":"IFERROR(INDEX([2]MunRateMatrixRD!$B$2:$AR$257,MATCH($H44,[2]MunRateMatrixRD!$B$2:$B$257,0),MATCH(N$6,[2]MunRateMatrixRD!$B$1:$AR$1,0)),\"n/a\")","v":0},{"$f":"IFERROR(INDEX([2]MunRateMatrixRD!$B$2:$AR$257,MATCH($H44,[2]MunRateMatrixRD!$B$2:$B$257,0),MATCH(O$6,[2]MunRateMatrixRD!$B$1:$AR$1,0)),\"n/a\")","v":58.936199999999999},{"$f":"IFERROR(INDEX([2]MunRateMatrixRD!$B$2:$AR$257,MATCH($H44,[2]MunRateMatrixRD!$B$2:$B$257,0),MATCH(P$6,[2]MunRateMatrixRD!$B$1:$AR$1,0)),\"n/a\")","v":"n/a"}]
[null,null,"Public Lighting All Night","Local Authority",null,null,{"$f":"C45&\"_\"&D45","v":"Public Lighting All Night_Local Authority"},{"$f":"INDEX(Matrix_Tariff_Map,MATCH(C45,Matrix_Model_Tariffs,0),2)&IFERROR(INDEX(Matrix_Transmission_Map,MATCH(E45,Matrix_Model_Transmission,0),2),0)&IFERROR(INDEX(Matrix_Voltage_Map,MATCH(F45,Matrix_Model_Voltage,0),2),1)&INDEX(Matrix_Category_Map,MATCH(D45,Matrix_Model_Category,0),2)","v":"Pa01Y"},{"$f":"IFERROR(INDEX([2]MunRateMatrixRD!$B$2:$AR$257,MATCH($H45,[2]MunRateMatrixRD!$B$2:$B$257,0),MATCH(I$6,[2]MunRateMatrixRD!$B$1:$AR$1,0)),\"n/a\")","v":0},{"$f":"IFERROR(INDEX([2]MunRateMatrixRD!$B$2:$AR$257,MATCH($H45,[2]MunRateMatrixRD!$B$2:$B$257,0),MATCH(J$6,[2]MunRateMatrixRD!$B$1:$AR$1,0)),\"n/a\")","v":0},{"$f":"IFERROR(INDEX([2]MunRateMatrixRD!$B$2:$AR$257,MATCH($H45,[2]MunRateMatrixRD!$B$2:$B$257,0),MATCH(K$6,[2]MunRateMatrixRD!$B$1:$AR$1,0)),\"n/a\")","v":102.55},{"$f":"IFERROR(INDEX([2]MunRateMatrixRD!$B$2:$AR$257,MATCH($H45,[2]MunRateMatrixRD!$B$2:$B$257,0),MATCH(L$6,[2]MunRateMatrixRD!$B$1:$AR$1,0)),\"n/a\")","v":0},{"$f":"IFERROR(INDEX([2]MunRateMatrixRD!$B$2:$AR$257,MATCH($H45,[2]MunRateMatrixRD!$B$2:$B$257,0),MATCH(M$6,[2]MunRateMatrixRD!$B$1:$AR$1,0)),\"n/a\")","v":0},{"$f":"IFERROR(INDEX([2]MunRateMatrixRD!$B$2:$AR$257,MATCH($H45,[2]MunRateMatrixRD!$B$2:$B$257,0),MATCH(N$6,[2]MunRateMatrixRD!$B$1:$AR$1,0)),\"n/a\")","v":0},{"$f":"IFERROR(INDEX([2]MunRateMatrixRD!$B$2:$AR$257,MATCH($H45,[2]MunRateMatrixRD!$B$2:$B$257,0),MATCH(O$6,[2]MunRateMatrixRD!$B$1:$AR$1,0)),\"n/a\")","v":0},{"$f":"IFERROR(INDEX([2]MunRateMatrixRD!$B$2:$AR$257,MATCH($H45,[2]MunRateMatrixRD!$B$2:$B$257,0),MATCH(P$6,[2]MunRateMatrixRD!$B$1:$AR$1,0)),\"n/a\")","v":"n/a"}]
[null,null,"Public Lighting 24 Hours","Local Authority",null,null,{"$f":"C46&\"_\"&D46","v":"Public Lighting 24 Hours_Local Authority"},{"$f":"INDEX(Matrix_Tariff_Map,MATCH(C46,Matrix_Model_Tariffs,0),2)&IFERROR(INDEX(Matrix_Transmission_Map,MATCH(E46,Matrix_Model_Transmission,0),2),0)&IFERROR(INDEX(Matrix_Voltage_Map,MATCH(F46,Matrix_Model_Voltage,0),2),1)&INDEX(Matrix_Category_Map,MATCH(D46,Matrix_Model_Category,0),2)","v":"Pu01Y"},{"$f":"IFERROR(INDEX([2]MunRateMatrixRD!$B$2:$AR$257,MATCH($H46,[2]MunRateMatrixRD!$B$2:$B$257,0),MATCH(I$6,[2]MunRateMatrixRD!$B$1:$AR$1,0)),\"n/a\")","v":0},{"$f":"IFERROR(INDEX([2]MunRateMatrixRD!$B$2:$AR$257,MATCH($H46,[2]MunRateMatrixRD!$B$2:$B$257,0),MATCH(J$6,[2]MunRateMatrixRD!$B$1:$AR$1,0)),\"n/a\")","v":0},{"$f":"IFERROR(INDEX([2]MunRateMatrixRD!$B$2:$AR$257,MATCH($H46,[2]MunRateMatrixRD!$B$2:$B$257,0),MATCH(K$6,[2]MunRateMatrixRD!$B$1:$AR$1,0)),\"n/a\")","v":137.31},{"$f":"IFERROR(INDEX([2]MunRateMatrixRD!$B$2:$AR$257,MATCH($H46,[2]MunRateMatrixRD!$B$2:$B$257,0),MATCH(L$6,[2]MunRateMatrixRD!$B$1:$AR$1,0)),\"n/a\")","v":0},{"$f":"IFERROR(INDEX([2]MunRateMatrixRD!$B$2:$AR$257,MATCH($H46,[2]MunRateMatrixRD!$B$2:$B$257,0),MATCH(M$6,[2]MunRateMatrixRD!$B$1:$AR$1,0)),\"n/a\")","v":0},{"$f":"IFERROR(INDEX([2]MunRateMatrixRD!$B$2:$AR$257,MATCH($H46,[2]MunRateMatrixRD!$B$2:$B$257,0),MATCH(N$6,[2]MunRateMatrixRD!$B$1:$AR$1,0)),\"n/a\")","v":0},{"$f":"IFERROR(INDEX([2]MunRateMatrixRD!$B$2:$AR$257,MATCH($H46,[2]MunRateMatrixRD!$B$2:$B$257,0),MATCH(O$6,[2]MunRateMatrixRD!$B$1:$AR$1,0)),\"n/a\")","v":0},{"$f":"IFERROR(INDEX([2]MunRateMatrixRD!$B$2:$AR$257,MATCH($H46,[2]MunRateMatrixRD!$B$2:$B$257,0),MATCH(P$6,[2]MunRateMatrixRD!$B$1:$AR$1,0)),\"n/a\")","v":"n/a"}]
[null,null,"Public Lighting Urban Fixed","Local Authority",null,null,{"$f":"C47&\"_\"&D47","v":"Public Lighting Urban Fixed_Local Authority"},{"$f":"INDEX(Matrix_Tariff_Map,MATCH(C47,Matrix_Model_Tariffs,0),2)&IFERROR(INDEX(Matrix_Transmission_Map,MATCH(E47,Matrix_Model_Transmission,0),2),0)&IFERROR(INDEX(Matrix_Voltage_Map,MATCH(F47,Matrix_Model_Voltage,0),2),1)&INDEX(Matrix_Category_Map,MATCH(D47,Matrix_Model_Category,0),2)","v":"Pt01Y"},{"$f":"IFERROR(INDEX([2]MunRateMatrixRD!$B$2:$AR$257,MATCH($H47,[2]MunRateMatrixRD!$B$2:$B$257,0),MATCH(I$6,[2]MunRateMatrixRD!$B$1:$AR$1,0)),\"n/a\")","v":0},{"$f":"IFERROR(INDEX([2]MunRateMatrixRD!$B$2:$AR$257,MATCH($H47,[2]MunRateMatrixRD!$B$2:$B$257,0),MATCH(J$6,[2]MunRateMatrixRD!$B$1:$AR$1,0)),\"n/a\")","v":0},{"$f":"IFERROR(INDEX([2]MunRateMatrixRD!$B$2:$AR$257,MATCH($H47,[2]MunRateMatrixRD!$B$2:$B$257,0),MATCH(K$6,[2]MunRateMatrixRD!$B$1:$AR$1,0)),\"n/a\")","v":0},{"$f":"IFERROR(INDEX([2]MunRateMatrixRD!$B$2:$AR$257,MATCH($H47,[2]MunRateMatrixRD!$B$2:$B$257,0),MATCH(L$6,[2]MunRateMatrixRD!$B$1:$AR$1,0)),\"n/a\")","v":0},{"$f":"IFERROR(INDEX([2]MunRateMatrixRD!$B$2:$AR$257,MATCH($H47,[2]MunRateMatrixRD!$B$2:$B$257,0),MATCH(M$6,[2]MunRateMatrixRD!$B$1:$AR$1,0)),\"n/a\")","v":0},{"$f":"IFERROR(INDEX([2]MunRateMatrixRD!$B$2:$AR$257,MATCH($H47,[2]MunRateMatrixRD!$B$2:$B$257,0),MATCH(N$6,[2]MunRateMatrixRD!$B$1:$AR$1,0)),\"n/a\")","v":0},{"$f":"IFERROR(INDEX([2]MunRateMatrixRD!$B$2:$AR$257,MATCH($H47,[2]MunRateMatrixRD!$B$2:$B$257,0),MATCH(O$6,[2]MunRateMatrixRD!$B$1:$AR$1,0)),\"n/a\")","v":6.7430063090341816},{"$f":"IFERROR(INDEX([2]MunRateMatrixRD!$B$2:$AR$257,MATCH($H47,[2]MunRateMatrixRD!$B$2:$B$257,0),MATCH(P$6,[2]MunRateMatrixRD!$B$1:$AR$1,0)),\"n/a\")","v":"n/a"}]

{"sheet":"Mapping","index":8,"n_rows":34,"n_cols":6,"rows_kept":34,"cut":false,"hidden":true,"merged":[]}
[]
[]
[]
[null,"Mapping"]
[]
[]
[null,"Model Tariffs","Matrix Code",null,"Model Transmission Zone","Matrix Code"]
[null,{"$f":"Lists!B17","v":"Businessrate 1"},"B1",null,"Not Applicable",0]
[null,{"$f":"Lists!B18","v":"Businessrate 2"},"B2",null,{"$f":"Lists!C86","v":"[0 - 300km]"},0]
[null,{"$f":"Lists!B19","v":"Businessrate 3"},"B3",null,{"$f":"Lists!C87","v":"[301 - 600km]"},1]
[null,{"$f":"Lists!B20","v":"Businessrate 4"},"B4",null,{"$f":"Lists!C88","v":"[601 - 900km]"},2]
[null,{"$f":"Lists!B21","v":"Homelight 20A"},"HL20",null,{"$f":"Lists!C89","v":"[> 900km]"},3]
[null,{"$f":"Lists!B22","v":"Homelight 60A"},"HL60"]
[null,{"$f":"Lists!B23","v":"Homepower 1"},"H1"]
[null,{"$f":"Lists!B24","v":"Homepower 2"},"H2",null,"Model Voltage","Matrix Code"]
[null,{"$f":"Lists!B25","v":"Homepower 3"},"H3",null,{"$f":"Lists!C70","v":"< 500V"},1]
[null,{"$f":"Lists!B26","v":"Homepower 4"},"H4",null,{"$f":"Lists!C71","v":"≥ 500V & < 66kV"},2]
[null,{"$f":"Lists!B27","v":"Homepower Bulk"},"HB",null,{"$f":"Lists!C72","v":"≥ 66kV & ≤ 132kV"},3]
[null,{"$f":"Lists!B28","v":"Landrate 1"},"L1",null,{"$f":"Lists!C73","v":"> 132kV"},4]
[null,{"$f":"Lists!B29","v":"Landrate 2"},"L2"]
[null,{"$f":"Lists!B30","v":"Landrate 3"},"L3",null,"Model Category","Matrix Code"]
[null,{"$f":"Lists!B31","v":"Landrate 4"},"L4",null,{"$f":"Lists!K32","v":"Non-Local Authority"},"N"]
[null,{"$f":"Lists!B32","v":"Landrate Dx"},"Ld",null,{"$f":"Lists!K33","v":"Local Authority"},"Y"]
[null,"Landlight 20A","Lt20"]
[null,"Landlight 60A","Lt60"]
[null,"Public Lighting All Night","Pa"]
[null,"Public Lighting 24 Hours","Pu"]
[null,"Public Lighting Urban Fixed","Pt"]
[null,{"$f":"Lists!B38","v":"Megaflex"},"Me"]
[null,{"$f":"Lists!B39","v":"Miniflex"},"Mi"]
[null,{"$f":"Lists!B40","v":"Nightsave Large"},"NL"]
[null,{"$f":"Lists!B41","v":"Nightsave Rural"},"NR"]
[null,{"$f":"Lists!B42","v":"Nightsave Small"},"NS"]
[null,{"$f":"Lists!B43","v":"Ruraflex"},"Ru"]

{"sheet":"Lists","index":9,"n_rows":107,"n_cols":15,"rows_kept":107,"cut":false,"hidden":true,"merged":[]}
[]
[]
[]
[null,"Model Lists"]
[]
[null,"Selections","Dropbox ID","Description","ID",null,null,null,null,"Description","Dates","Units",null,"Customer Category","Tariff Category ID"]
[null,"Selected Tariff Category",2,{"$f":"INDEX(Tariff_Category_List,Dropdown_Category)","v":"Local Authority"},{"$f":"MATCH(D7,Tariff_Category_List,0)","v":2},{"$f":"Selected_Tariff_Category_ID","v":2},null,null,null,"ESKOM Financial Year End","2022-03-31","dd-mmm-yy",null,"Small Power User",1]
[null,"Selected Customer Category",1,{"$f":"INDEX(Customer_Category_List,Dropdown_Customer)","v":"Small Power User"},{"$f":"MATCH(D8,Customer_Category_List,0)","v":1},null,null,null,null,"Municipality Financial Year End",{"$f":"EOMONTH(ESKOM_Period,3)","v":"2022-06-30"},"dd-mmm-yy",null,"Large Power User",2]
[null,"Selected Supply Size",1,{"$f":"INDEX(Capacity_List,Dropdown_Supply)","v":"5kVA, 16kVA, 20A or 60A"},{"$f":"MATCH(D9,Capacity_List,0)","v":1},null,null,null,null,"Current Period",{"$f":"YEAR(Period)-2&\"/\"&YEAR(Period)-1","v":"2020/2021"}]
[null,"Selected Base Tariff",1,{"$f":"INDEX(Supply_Tariff_List,MIN(Dropdown_Tariff,Supply_Tariff_List_Count),0)","v":"Businessrate 1"},{"$f":"MATCH(D10,Full_Tariff_List,0)","v":1},null,null,null,null,"New Period",{"$f":"YEAR(Period)-1&\"/\"&YEAR(Period)","v":"2021/2022"},null,null,"SPU Capacity","Capacity ID"]
[null,"Selected Tariff Type",null,{"$f":"'Monthly Average Bill'!D11","v":"Urban"},{"$f":"IF(Selected_Tariff_Type=\"Rural\",2,1)","v":1},null,null,null,null,"Total Days",30.416666666666668,null,null,"5kVA, 16kVA, 20A or 60A",1]
[null,"Selected Supply Voltage",1,{"$f":"INDEX(Voltage_List,MIN(Dropdown_Voltage,Voltage_List_Count))","v":"< 500V"},{"$f":"MATCH(D12,Voltage_List,0)","v":1},null,null,null,null,null,null,null,null,"25kVA",2]
[null,"Selected transmission zone",1,{"$f":"INDEX(Transmission_List,MIN(Dropdown_Zone,Transmission_List_Count))","v":"Not Applicable"},{"$f":"MATCH(D13,Transmission_List,0)","v":1},null,null,null,null,"VAT",0.15,null,null,"32kVA",3]
[null,"Time of Use Toggle",null,null,{"$f":"IF(Selected_Customer_Category_ID=1,0,1)","v":0},null,null,null,null,null,null,null,null,"50kVA",4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,">50kVA",5]
[null,"Tariffs","Base Tariff","Tariff Variant","Type","Base Tariff ID","Tariff ID",null,"Base Tariffs","Type","Long Type","Base Tariff ID"]
[null,{"$f":"IF(D17=\"\",C17,C17&\" \"&D17)","v":"Businessrate 1"},"Businessrate",1,{"$f":"INDEX(Base_Tariff_Type,F17)","v":"Urban"},{"$f":"MATCH(C17,Base_Tariff_List,0)","v":1},1,null,"Businessrate","Urban","Commercial Urban",1]
[null,{"$f":"IF(D18=\"\",C18,C18&\" \"&D18)","v":"Businessrate 2"},"Businessrate",2,"Urban",1,2,null,"Homelight","Urban","Residential Urban",2]
[null,"Businessrate 3","Businessrate",3,"Urban",1,3,null,"Homepower","Urban","Residential Urban",3]
[null,"Businessrate 4","Businessrate",4,"Urban",1,4,null,"Landrate","Rural","Rural",4,null,"LPU Capacity","Capacity ID"]
[null,"Homelight 20A","Homelight","20A","Urban",2,5,null,"Megaflex","Urban","Commercial Urban",5,null,"≤100kVA",1]
[null,"Homelight 60A","Homelight","60A","Urban",2,6,null,"Miniflex","Urban","Commercial Urban",6,null,">100kVA & ≤500kVA",2]
[null,"Homepower 1","Homepower",1,"Urban",3,7,null,"Nightsave Large","Urban","Commercial Urban",7,null,">500kVA & ≤1MVA",3]
[null,"Homepower 2","Homepower",2,"Urban",3,8,null,"Nightsave Rural","Rural","Rural",8,null,">1MVA & ≤5MVA",4]
[null,"Homepower 3","Homepower",3,"Urban",3,9,null,"Nightsave Small","Urban","Commercial Urban",9,null,">5MVA",5]
[null,"Homepower 4","Homepower",4,"Urban",3,10,null,"Ruraflex","Rural","Rural",10,null,"Key customer",6]
[null,"Homepower Bulk","Homepower","Bulk","Urban",3,11,null,"Public Lighting","Urban","Commercial Urban",11]
[null,"Landrate 1","Landrate",1,"Rural",4,12,null,null,null,null,null,null,"Capacity","Capacity ID"]
[null,"Landrate 2","Landrate",2,"Rural",4,13,null,null,null,null,null,null,{"$f":"IFERROR(IF(Selected_Customer_Category_ID=1,INDEX(Capacity_SPU_List,O29,0),INDEX(Capacity_LPU_List,O29,0)),\"\")","v":"5kVA, 16kVA, 20A or 60A"},1]
[null,"Landrate 3","Landrate",3,"Rural",4,14,null,null,null,null,null,null,"25kVA",2]
[null,"Landrate 4","Landrate",4,"Rural",4,15,null,null,null,"Tariff Category","Tariff Category ID",null,"32kVA",3]
[null,"Landrate Dx","Landrate","Dx","Rural",4,16,null,null,null,"Non-Local Authority",1,null,"50kVA",4]
[null,"Landlight 20A","Landrate","Dx",{"$f":"INDEX(Base_Tariff_Type,F33)","v":"Rural"},{"$f":"MATCH(C33,Base_Tariff_List,0)","v":4},17,null,null,null,"Local Authority",2,null,">50kVA",5]
[null,"Landlight 60A","Landrate","Dx","Rural",4,18,null,null,null,null,null,null,"",6]
[null,"Public Lighting All Night","Public Lighting","All Night",{"$f":"INDEX(Base_Tariff_Type,F35)","v":"Urban"},11,19]
[null,"Public Lighting 24 Hours","Public Lighting","24 Hours",{"$f":"INDEX(Base_Tariff_Type,F36)","v":"Urban"},11,20,null,null,null,"Tariffs","Block 1 kWh",null,"Capacity List Count",{"$f":"IF(Selected_Customer_Category_ID=1,COUNTA(Capacity_SPU_List),COUNTA(Capacity_LPU_List))","v":5}]
[null,"Public Lighting Urban Fixed","Public Lighting","Urban Fixed",{"$f":"INDEX(Base_Tariff_Type,F37)","v":"Urban"},11,21,null,null,null,"Homelight 20A",350]
[null,{"$f":"IF(D38=\"\",C38,C38&\" \"&D38)","v":"Megaflex"},"Megaflex",null,{"$f":"INDEX(Base_Tariff_Type,F38)","v":"Urban"},{"$f":"MATCH(C38,Base_Tariff_List,0)","v":5},22,null,null,null,"Homelight 60A",600]
[null,"Miniflex","Miniflex",null,"Urban",6,23,null,null,null,"Homepower",600]
[null,"Nightsave Large","Nightsave Large",null,"Urban",7,24]
[null,"Nightsave Rural","Nightsave Rural",null,"Rural",8,25]
[null,"Nightsave Small","Nightsave Small",null,"Urban",9,26]
[null,"Ruraflex","Ruraflex",null,"Rural",10,27]
[]
[]
[]
[]
[]
[]
[null,"Selection Tables","LPU Selections",null,null,null,null,null,null,"SPU Selections"]
[null,{"$f":"IF(Selected_Customer_Category_ID=1,INDEX(J51:O51,0,Selected_Supply_Size_ID),INDEX(C51:H51,Selected_Supply_Size_ID))","v":"5kVA, 16kVA, 20A or 60A"},{"$f":"$N21","v":"≤100kVA"},{"$f":"$N22","v":">100kVA & ≤500kVA"},{"$f":"$N23","v":">500kVA & ≤1MVA"},{"$f":"$N24","v":">1MVA & ≤5MVA"},{"$f":"$N25","v":">5MVA"},{"$f":"$N26","v":"Key customer"},null,{"$f":"$N11","v":"5kVA, 16kVA, 20A or 60A"},{"$f":"$N12","v":"25kVA"},{"$f":"$N13","v":"32kVA"},{"$f":"$N14","v":"50kVA"},{"$f":"$N15","v":">50kVA"}]
[null,{"$f":"INDEX(J52:N52,0,Selected_Supply_Size_ID)","v":"Businessrate 1"},"Ruraflex","Ruraflex","Ruraflex","Ruraflex","Ruraflex",{"$f":"F52","v":"Ruraflex"},null,"Businessrate 1","Businessrate 1","Businessrate 1","Businessrate 2","Businessrate 2"]
[null,"Businessrate 4","Miniflex","Miniflex","Miniflex","Miniflex","Nightsave Large","Nightsave Large",null,"Businessrate 4","Businessrate 4","Businessrate 4","Homepower 2","Businessrate 3"]
[null,"Homepower 4","Nightsave Small","Nightsave Small","Nightsave Small","Nightsave Large","Megaflex","Megaflex",null,"Homepower 4","Homepower 1","Homepower 1","Landrate 2","Homepower 2"]
[null,"Homelight 20A","Nightsave Rural","Nightsave Rural","Nightsave Rural","Megaflex","Nightsave Rural","Nightsave Rural",null,"Homelight 20A","Landrate 1","Landrate 1","Homepower Bulk","Homepower 3"]
[null,"Homelight 60A","Homepower Bulk","Homepower Bulk","Homepower Bulk","Nightsave Rural",null,null,null,"Homelight 60A",null,null,null,"Landrate 2"]
[null,"Landrate 1",null,null,null,null,null,null,null,"Landrate 1",null,null,null,"Landrate 3"]
[null,"Landrate 4",null,null,null,null,null,null,null,"Landrate 4",null,null,null,"Homepower Bulk"]
[null,"Landrate Dx",null,null,null,null,null,null,null,"Landrate Dx"]
[null,"Landlight 20A",null,null,null,null,null,null,null,"Landlight 20A"]
[null,"Landlight 60A",null,null,null,null,null,null,null,"Landlight 60A"]
[null,"Public Lighting All Night",null,null,null,null,null,null,null,"Public Lighting All Night"]
[null,"Public Lighting 24 Hours",null,null,null,null,null,null,null,"Public Lighting 24 Hours"]
[null,"Public Lighting Urban Fixed",null,null,null,null,null,null,null,"Public Lighting Urban Fixed"]
[]
[null,{"$f":"INDEX(J66:N66,0,Selected_Supply_Size_ID)","v":12},{"$f":"COUNTA(C52:C60)","v":5},5,5,5,4,4,null,{"$f":"COUNTA(J52:J63)","v":12},{"$f":"COUNTA(K52:K63)","v":4},4,4,7]
[]
[]
[null,"LPU Voltage","Urban","Rural",null,null,null,null,null,"Compare Tables","SPU","ID","Base Tariff ID","Long Type"]
[null,{"$f":"INDEX($C70:$D70,Selected_Tariff_Type_ID)","v":"< 500V"},"< 500V","< 500V",null,null,null,null,null,{"$f":"IF(Selected_Customer_Category_ID=1,K70,B52)","v":"Businessrate 1"},{"$f":"B52","v":"Businessrate 1"},1,{"$f":"IFERROR(INDEX($F$17:$F$43,MATCH(J70,Full_Tariff_List,0),0),0)","v":1},{"$f":"IFERROR(INDEX($K$17:$K$26,MATCH(M70,$L$17:$L$26,0),0),0)","v":"Commercial Urban"}]
[null,{"$f":"INDEX($C71:$D71,Selected_Tariff_Type_ID)","v":"≥ 500V & < 66kV"},"≥ 500V & < 66kV","≥ 500V & < 66kV",null,null,null,null,null,"Businessrate 4","Businessrate 4",2,1,{"$f":"IFERROR(INDEX($K$17:$K$26,MATCH(M71,$L$17:$L$26,0),0),0)","v":"Commercial Urban"}]
[null,{"$f":"INDEX($C72:$D72,Selected_Tariff_Type_ID)","v":"≥ 66kV & ≤ 132kV"},"≥ 66kV & ≤ 132kV",null,null,null,null,null,null,"Homepower 4","Homepower 4",3,3,"Residential Urban"]
[null,{"$f":"INDEX($C73:$D73,Selected_Tariff_Type_ID)","v":"> 132kV"},"> 132kV",null,null,null,null,null,null,"Homelight 20A","Homelight 20A",4,2,"Residential Urban"]
[null,null,null,null,null,null,null,null,null,"Homelight 60A","Homelight 60A",5,2,"Residential Urban"]
[null,{"$f":"INDEX($C75:$D75,Selected_Tariff_Type_ID)","v":4},{"$f":"COUNTA(C70:C73)","v":4},{"$f":"COUNTA(D70:D73)","v":2},null,null,null,null,null,"Landrate 1","Landrate 1",6,4,"Rural"]
[null,null,null,null,null,null,null,null,null,"Landrate 4","Landrate 4",7,4,"Rural"]
[null,"Voltage","LPU","SPU","Voltage ID",null,null,null,null,{"$f":"IF(Selected_Customer_Category_ID=1,K77,B60)","v":"Landrate Dx"},"Landrate Dx",8,4,"Rural"]
[null,{"$f":"IF(Selected_Customer_Category_ID=1,D78,C78)","v":"< 500V"},{"$f":"B70","v":"< 500V"},"< 500V",1,null,null,null,null,{"$f":"IF(Selected_Customer_Category_ID=1,K78,B61)","v":"Landlight 20A"},"Landlight 20A",9,4,"Rural"]
[null,{"$f":"IF(Selected_Customer_Category_ID=1,D79,C79)","v":"≥ 500V & < 66kV"},{"$f":"B71","v":"≥ 500V & < 66kV"},"≥ 500V & < 66kV",2,null,null,null,null,{"$f":"IF(Selected_Customer_Category_ID=1,K79,B62)","v":"Landlight 60A"},"Landlight 60A",10,4,"Rural"]
[null,{"$f":"IF(Selected_Customer_Category_ID=1,D80,C80)","v":0},"≥ 66kV & ≤ 132kV",null,3,null,null,null,null,{"$f":"IF(Selected_Customer_Category_ID=1,K80,B63)","v":"Public Lighting All Night"},"Public Lighting All Night",11,11,0]
[null,{"$f":"IF(Selected_Customer_Category_ID=1,D81,C81)","v":0},"> 132kV",null,4,null,null,null,null,{"$f":"IF(Selected_Customer_Category_ID=1,K81,B64)","v":"Public Lighting 24 Hours"},"Public Lighting 24 Hours",12,11,0]
[]
[null,{"$f":"IF(Selected_Customer_Category_ID=1,D83,C83)","v":2},{"$f":"B75","v":4},{"$f":"COUNTA(D78:D81)","v":2},null,null,null,null,null,{"$f":"IF(Selected_Customer_Category_ID=1,K83,B66)","v":12},{"$f":"Supply_Tariff_List_Count","v":12}]
[]
[null,"Transmission zone","LPU","SPU","Transmission Zone ID",null,null,null,null,"Selected Tariff in Compare",{"$f":"MATCH(Selected_Base_Tariff,Compare_Tariff_List,0)","v":1}]
[null,{"$f":"IF(Selected_Customer_Category_ID=1,D86,C86)","v":"Not Applicable"},"[0 - 300km]","Not Applicable",0]
[null,{"$f":"IF(Selected_Customer_Category_ID=1,D87,C87)","v":0},"[301 - 600km]",null,1]
[null,{"$f":"IF(Selected_Customer_Category_ID=1,D88,C88)","v":0},"[601 - 900km]",null,2]
[null,{"$f":"IF(Selected_Customer_Category_ID=1,D89,C89)","v":0},"[> 900km]",null,3]
[]
[null,{"$f":"IF(Selected_Customer_Category_ID=1,D91,C91)","v":1},{"$f":"COUNTA(C86:C89)","v":4},{"$f":"COUNTA(D86:D89)","v":1},null,null,null,null,null,"Compare_Tariff_List"]
[]
[]
[null,"Months","Month ID","Season"]
[]
[null,{"$f":"DATE(YEAR(Period)-1,2,)","v":"2021-01-31"},1,"Low Demand"]
[null,{"$f":"EOMONTH(B96,1)","v":"2021-02-28"},2,"Low Demand"]
[null,{"$f":"EOMONTH(B97,1)","v":"2021-03-31"},3,"High Demand"]
[null,"2021-04-30",4,"Low Demand"]
[null,"2021-05-31",5,"Low Demand"]
[null,"2021-06-30",6,"High Demand"]
[null,"2021-07-31",7,"High Demand"]
[null,"2021-08-31",8,"High Demand"]
[null,"2021-09-30",9,"Low Demand"]
[null,"2021-10-31",10,"Low Demand"]
[null,"2021-11-30",11,"Low Demand"]
[null,"2021-12-31",12,"Low Demand"]

{"sheet":"Notes on updates","index":10,"n_rows":66,"n_cols":6,"rows_kept":66,"cut":false,"hidden":true,"merged":[[59,1,65,1],[51,1,57,1],[2,1,16,1],[18,1,26,1],[28,1,33,1],[35,1,41,1],[43,1,49,1]]}
[]
[null,null,"Notes on updates",null,"Sheet","Status"]
[null,"2015/16","]","Need to add SPU tariffs"]
[null,null,null,"Public Lighting All Night",null,"Done"]
[null,null,null,"Public Lighting 24 Hours"]
[null,null,null,"Public Lighting Urban Fixed"]
[null,null,null,"Landlight"]
[]
[null,null,"]","Rates"]
[null,null,null,"Update the New with 2015/16 rates",null,"2014-12-05"]
[null,null,null,"Update the Current with 2014/15 rates",null,"2014-12-05"]
[]
[null,null,"]","SPU"]
[null,null,null,"Activate the Tx zone. This is needed for LPU tariff conversions",null,"2014-12-05"]
[]
[null,null,"]","Tariff component name changes"]
[null,null,null,"Change the Distribution network access charge NAC) to Distribution network capacity charge (NCC)",null,"2015-10-14"]
[]
[null,"2016/17","]","Need to add SPU tariffs"]
[null,null,null,"Landlight 20A","Mapping\nLists","2016-02-22"]
[null,null,null,"Landlight 60A","Mapping\nLists","2016-02-22"]
[]
[null,null,"]","Rates"]
[null,null,null,"Update the New with 2016/17 rates","Rates SPU - New","2016-03-02"]
[null,null,null,"Update the Current with 2015/16 rates","Rates SPU - Current","2016-03-02"]
[null,null,null,"Tested & validated by RPM's & super-users",null,"2016-02-15"]
[null,null,null,"Tested & validated by PI team",null,"2016-02-16"]
[]
[null,"2017/18"]
[null,null,"]","Rates"]
[null,null,null,"Update the New with 2017/18 rates","Rates SPU - New","2017-03-10"]
[null,null,null,"Update the Current with 2016/17 rates","Rates SPU - Current","2017-03-10"]
[null,null,null,"Tested & validated by RPM's & super-users"]
[null,null,null,"Tested & validated by PI team"]
[]
[null,"2018/19"]
[null,null,"]","Rates"]
[null,null,null,"Update the New with 2018/19 rates","Rates SPU - New","2018-02-22"]
[null,null,null,"Update the Current with 2017/18 rates","Rates SPU - Current","2018-02-22"]
[null,null,null,"Update VAT rate to 15%","Rates SPU - Current","2018-02-22"]
[null,null,null,"Tested & validated by RPM's & super-users"]
[null,null,null,"Tested & validated by PI team"]
[]
[null,"2019/20"]
[null,null,"]","Rates"]
[null,null,null,"Update the New with 2019/20 rates","Rates SPU - New","2019-03-11"]
[null,null,null,"Update the Current with 2018/19 rates","Rates SPU - Current","2019-03-11"]
[null,null,null,"Update Eskom financial year  [Range K7]","Lists","2019-03-11"]
[null,null,null,"Tested & validated by RPM's & super-users"]
[null,null,null,"Tested & validated by PI team"]
[]
[null,"2020/21"]
[null,null,"]","Rates"]
[null,null,null,"Update the New with 2020/21 rates","Rates SPU - New","2020-03-10"]
[null,null,null,"Update the Current with 2019/20 rates","Rates SPU - Current","2020-03-10"]
[null,null,null,"Update Eskom financial year  [Range K7]","Lists","2020-03-10"]
[null,null,null,"Tested & validated by RPM's & super-users"]
[null,null,null,"Tested & validated by PI team"]
[]
[null,"2021/22"]
[null,null,"]","Rates"]
[null,null,null,"Update the New with 2021/22 rates","Rates SPU - New","2021-03-09"]
[null,null,null,"Update the Current with 2020/21 rates","Rates SPU - Current","2021-03-09"]
[null,null,null,"Update Eskom financial year  [Range K7]","Lists","2021-03-09"]
[null,null,null,"Tested & validated by RPM's & super-users"]
[null,null,null,"Tested & validated by PI team"]