{"text_format":"1","workbook":"xlsx","n_sheets":32,"sheets":["Menu","WEPS inc","WEPS Munic inc","Megaflex inc","Megaflex Munic inc","Nightsave Large inc","Nightsave Large Munic inc","Miniflex inc","Miniflex Munic inc","Nightsave Small inc","Nightsave Small Munic inc","Ruraflex inc","Ruraflex Munic inc","Nightsave Rural inc","Nightsave Rural Munic inc","Businessrate inc","Businessrate Munic inc","Homepower inc","Homepower Munic inc","Homeflex REDESIGN inc","Homelight inc","Public Lighting inc","Public Lighting Munic inc","Landrate inc","Landrate Munic inc","TOuS","TOuS Original","DUoS","Excess NAC","Excess NAC munic","Loss Factors","Env levy"],"not_rendered":{"charts":0,"images":0,"macros":0,"external_links":9,"defined_names":81,"comments":0,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"Menu","index":0,"n_rows":22,"n_cols":3,"rows_kept":22,"cut":false,"hidden":false,"merged":[[1,3,1,9],[1,28,1,34],[2,3,2,9],[2,28,2,34],[3,3,3,6],[3,28,3,31],[4,3,4,6],[4,28,4,31],[5,3,5,6],[5,28,5,31],[9,31,9,32]]}
[]
[null,"Tariffs rates:","2013/14"]
[]
[null,"Non-local authority","Local authority"]
[null,"WEPS","Megaflex tariff"]
[null,"Megaflex tariff","Nightsave large tariff"]
[null,"Nightsave large tariff","Miniflex tariff"]
[null,"Miniflex tariff","Nightsave small tariff"]
[null,"Nightsave small tariff","Businessrate tariff"]
[null,"Businessrate tariff","Public lighting tariff"]
[null,null,"Ruraflex tariff"]
[null,null,"Nightsave rural tariff"]
[null,"Public lighting tariff","Landrate tariff"]
[null,"Ruraflex tariff","Homepower tariff"]
[null,"Nightsave rural tariff","Homelight tariff"]
[null,"Landrate tariff"]
[null,"Homepower tariff"]
[null,"Homelight tariff"]
[]
[]
[null,"Non-local authority tariffs means the tariffs applicable to Eskom direct customers and exclude the local authority tariffs. "]
[null,"Local authority tariffs means tariffs applicable to municipal bulk points."]

{"sheet":"WEPS inc","index":1,"n_rows":61,"n_cols":18,"rows_kept":61,"cut":false,"hidden":false,"merged":[[33,2,33,3],[33,4,34,5],[33,6,34,7],[33,11,33,14],[27,11,27,12],[35,11,35,12],[35,13,35,14],[26,13,26,14],[29,11,29,12],[30,11,30,12],[31,11,31,12],[28,11,28,12],[5,8,5,9],[5,10,5,11],[5,12,5,13],[5,14,5,15],[25,8,26,9],[24,2,24,9],[25,2,26,3],[39,2,39,3],[1,1,1,11],[1,12,1,17],[43,4,44,5],[19,2,22,2],[15,2,18,2],[35,2,35,3],[40,2,40,3],[3,4,3,15],[3,16,3,17],[4,2,6,2],[4,4,4,9],[4,10,4,15],[4,16,5,17],[5,4,5,5],[5,6,5,7],[52,8,52,9],[52,10,52,11],[52,12,52,13],[51,2,51,7],[7,2,10,2],[11,2,14,2],[25,4,26,5],[25,6,26,7],[28,2,28,3],[29,2,29,3],[30,2,30,3],[31,2,31,3],[27,2,27,3],[36,2,36,3],[37,2,37,3],[38,2,38,3],[43,2,43,3],[56,2,56,13],[57,2,57,7],[57,8,57,13],[58,2,58,3],[58,4,58,5],[58,6,58,7],[58,8,58,9],[58,10,58,11],[58,12,58,13],[45,4,45,5],[50,2,50,13],[51,8,51,13],[52,2,52,3],[52,4,52,5],[52,6,52,7]]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(E8:E23,G8:G23,I8:I23,K8:K23,M8:M23,O8:O23,Q8:Q23,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!) - '[5]Non Local 201314'!$AL$391","v":{"$error":"#REF!"}}]
[null,{"$f":"Menu!$B$5 & \" tariff\"","v":"WEPS tariff"},null,null,null,null,null,null,null,null,null,null,{"$f":"Menu!$B$4","v":"Non-local authority"}]
[]
[null,null,null,null,"Active energy charge [c/kWh]",null,null,null,null,null,null,null,null,null,null,null,"Transmission network charges [R/kVA/m]"]
[null,null,"Transmission zone",null,"High demand season [Jun - Aug]",null,null,null,null,null,"Low demand season [Sep - May]",null,null,null,null,null,"Charged on utilised capacity"]
[null,null,null,"Voltage","Peak",null,"Standard",null,"Off Peak",null,"Peak",null,"Standard",null,"Off Peak"]
[null,null,null,null,null,"VAT incl",null,"VAT incl",null,"VAT incl",null,"VAT incl",null,"VAT incl",null,"VAT incl",null,"VAT incl"]
[null,null,"≤ 300km","< 500V",{"$f":"'[5]Non Local 201314'!P391","v":204.55},{"$f":"ROUND(E8 * (1 + VAT), 2)","v":233.19},{"$f":"'[5]Non Local 201314'!Q391","v":62.23},{"$f":"ROUND(G8 * (1 + VAT), 2)","v":70.94},{"$f":"'[5]Non Local 201314'!R391","v":33.97},{"$f":"ROUND(I8 * (1 + VAT), 2)","v":38.729999999999997},{"$f":"'[5]Non Local 201314'!S391","v":66.98},{"$f":"ROUND(K8 * (1 + VAT), 2)","v":76.36},{"$f":"'[5]Non Local 201314'!T391","v":46.22},{"$f":"ROUND(M8 * (1 + VAT), 2)","v":52.69},{"$f":"'[5]Non Local 201314'!U391","v":29.46},{"$f":"ROUND(O8 * (1 + VAT), 2)","v":33.58},{"$f":"'[5]Non Local 201314'!Z391","v":5.85},{"$f":"ROUND(Q8 * (1 + VAT), 2)","v":6.67}]
[null,null,null,"≥ 500V & < 66kV",{"$f":"'[5]Non Local 201314'!P392","v":201.33},229.52,{"$f":"'[5]Non Local 201314'!Q392","v":60.99},69.53,{"$f":"'[5]Non Local 201314'!R392","v":33.119999999999997},37.76,{"$f":"'[5]Non Local 201314'!S392","v":65.680000000000007},74.88,{"$f":"'[5]Non Local 201314'!T392","v":45.2},51.53,{"$f":"'[5]Non Local 201314'!U392","v":28.68},32.700000000000003,{"$f":"'[5]Non Local 201314'!Z392","v":5.35},6.1]
[null,null,null,"≥ 66kV & ≤ 132kV",{"$f":"'[5]Non Local 201314'!P393","v":194.96},222.25,{"$f":"'[5]Non Local 201314'!Q393","v":59.06},67.33,{"$f":"'[5]Non Local 201314'!R393","v":32.07},36.56,{"$f":"'[5]Non Local 201314'!S393","v":63.6},72.5,{"$f":"'[5]Non Local 201314'!T393","v":43.77},49.9,{"$f":"'[5]Non Local 201314'!U393","v":27.77},31.66,{"$f":"'[5]Non Local 201314'!Z393","v":5.21},5.94]
[null,null,null,"> 132kV*",{"$f":"'[5]Non Local 201314'!P394","v":183.75},209.48,{"$f":"'[5]Non Local 201314'!Q394","v":55.66},63.45,{"$f":"'[5]Non Local 201314'!R394","v":30.23},34.46,{"$f":"'[5]Non Local 201314'!S394","v":59.94},68.33,{"$f":"'[5]Non Local 201314'!T394","v":41.25},47.03,{"$f":"'[5]Non Local 201314'!U394","v":26.18},29.85,{"$f":"'[5]Non Local 201314'!Z394","v":6.58},7.5]
[null,null,"> 300km and \n≤ 600km","< 500V",{"$f":"'[5]Non Local 201314'!P395","v":206.21},235.08,{"$f":"'[5]Non Local 201314'!Q395","v":62.48},71.23,{"$f":"'[5]Non Local 201314'!R395","v":33.93},38.68,{"$f":"'[5]Non Local 201314'!S395","v":67.27},76.69,{"$f":"'[5]Non Local 201314'!T395","v":46.31},52.79,{"$f":"'[5]Non Local 201314'!U395","v":29.38},33.49,{"$f":"'[5]Non Local 201314'!Z395","v":5.9},6.73]
[null,null,null,"≥ 500V & < 66kV",{"$f":"'[5]Non Local 201314'!P396","v":203.34},231.81,{"$f":"'[5]Non Local 201314'!Q396","v":61.6},70.22,{"$f":"'[5]Non Local 201314'!R396","v":33.450000000000003},38.130000000000003,{"$f":"'[5]Non Local 201314'!S396","v":66.34},75.63,{"$f":"'[5]Non Local 201314'!T396","v":45.65},52.04,{"$f":"'[5]Non Local 201314'!U396","v":28.96},33.01,{"$f":"'[5]Non Local 201314'!Z396","v":5.4},6.16]
[null,null,null,"≥ 66kV & ≤ 132kV",{"$f":"'[5]Non Local 201314'!P397","v":196.88},224.44,{"$f":"'[5]Non Local 201314'!Q397","v":59.64},67.989999999999995,{"$f":"'[5]Non Local 201314'!R397","v":32.380000000000003},36.909999999999997,{"$f":"'[5]Non Local 201314'!S397","v":64.22},73.209999999999994,{"$f":"'[5]Non Local 201314'!T397","v":44.19},50.38,{"$f":"'[5]Non Local 201314'!U397","v":28.04},31.97,{"$f":"'[5]Non Local 201314'!Z397","v":5.25},5.99]
[null,null,null,"> 132kV*",{"$f":"'[5]Non Local 201314'!P398","v":185.58},211.56,{"$f":"'[5]Non Local 201314'!Q398","v":56.22},64.09,{"$f":"'[5]Non Local 201314'!R398","v":30.52},34.79,{"$f":"'[5]Non Local 201314'!S398","v":60.53},69,{"$f":"'[5]Non Local 201314'!T398","v":41.66},47.49,{"$f":"'[5]Non Local 201314'!U398","v":26.43},30.13,{"$f":"'[5]Non Local 201314'!Z398","v":6.65},7.58]
[null,null,"> 600km and \n≤ 900km","< 500V",{"$f":"'[5]Non Local 201314'!P399","v":208.27},237.43,{"$f":"'[5]Non Local 201314'!Q399","v":63.08},71.91,{"$f":"'[5]Non Local 201314'!R399","v":34.25},39.049999999999997,{"$f":"'[5]Non Local 201314'!S399","v":67.94},77.45,{"$f":"'[5]Non Local 201314'!T399","v":46.76},53.31,{"$f":"'[5]Non Local 201314'!U399","v":29.66},33.81,{"$f":"'[5]Non Local 201314'!Z399","v":5.97},6.81]
[null,null,null,"≥ 500V & < 66kV",{"$f":"'[5]Non Local 201314'!P400","v":205.38},234.13,{"$f":"'[5]Non Local 201314'!Q400","v":62.22},70.930000000000007,{"$f":"'[5]Non Local 201314'!R400","v":33.79},38.520000000000003,{"$f":"'[5]Non Local 201314'!S400","v":67},76.38,{"$f":"'[5]Non Local 201314'!T400","v":46.11},52.57,{"$f":"'[5]Non Local 201314'!U400","v":29.25},33.35,{"$f":"'[5]Non Local 201314'!Z400","v":5.44},6.2]
[null,null,null,"≥ 66kV & ≤ 132kV",{"$f":"'[5]Non Local 201314'!P401","v":198.88},226.72,{"$f":"'[5]Non Local 201314'!Q401","v":60.25},68.69,{"$f":"'[5]Non Local 201314'!R401","v":32.71},37.29,{"$f":"'[5]Non Local 201314'!S401","v":64.87},73.95,{"$f":"'[5]Non Local 201314'!T401","v":44.65},50.9,{"$f":"'[5]Non Local 201314'!U401","v":28.32},32.28,{"$f":"'[5]Non Local 201314'!Z401","v":5.29},6.03]
[null,null,null,"> 132kV*",{"$f":"'[5]Non Local 201314'!P402","v":187.45},213.69,{"$f":"'[5]Non Local 201314'!Q402","v":56.78},64.73,{"$f":"'[5]Non Local 201314'!R402","v":30.84},35.159999999999997,{"$f":"'[5]Non Local 201314'!S402","v":61.15},69.709999999999994,{"$f":"'[5]Non Local 201314'!T402","v":42.08},47.97,{"$f":"'[5]Non Local 201314'!U402","v":26.7},30.44,{"$f":"'[5]Non Local 201314'!Z402","v":6.74},7.68]
[null,null,"> 900km","< 500V",{"$f":"'[5]Non Local 201314'!P403","v":210.36},239.81,{"$f":"'[5]Non Local 201314'!Q403","v":63.74},72.66,{"$f":"'[5]Non Local 201314'!R403","v":34.61},39.46,{"$f":"'[5]Non Local 201314'!S403","v":68.63},78.239999999999995,{"$f":"'[5]Non Local 201314'!T403","v":47.23},53.84,{"$f":"'[5]Non Local 201314'!U403","v":29.97},34.17,{"$f":"'[5]Non Local 201314'!Z403","v":5.99},6.83]
[null,null,null,"≥ 500V & < 66kV",{"$f":"'[5]Non Local 201314'!P404","v":207.43},236.47,{"$f":"'[5]Non Local 201314'!Q404","v":62.83},71.63,{"$f":"'[5]Non Local 201314'!R404","v":34.11},38.89,{"$f":"'[5]Non Local 201314'!S404","v":67.66},77.13,{"$f":"'[5]Non Local 201314'!T404","v":46.56},53.08,{"$f":"'[5]Non Local 201314'!U404","v":29.54},33.68,{"$f":"'[5]Non Local 201314'!Z404","v":5.51},6.28]
[null,null,null,"≥ 66kV & ≤ 132kV",{"$f":"'[5]Non Local 201314'!P405","v":200.88},229,{"$f":"'[5]Non Local 201314'!Q405","v":60.85},69.37,{"$f":"'[5]Non Local 201314'!R405","v":33.04},37.67,{"$f":"'[5]Non Local 201314'!S405","v":65.52},74.69,{"$f":"'[5]Non Local 201314'!T405","v":45.1},51.41,{"$f":"'[5]Non Local 201314'!U405","v":28.61},32.619999999999997,{"$f":"'[5]Non Local 201314'!Z405","v":5.32},6.06]
[null,null,null,"> 132kV*",{"$f":"'[5]Non Local 201314'!P406","v":189.29},215.79,{"$f":"'[5]Non Local 201314'!Q406","v":57.37},65.400000000000006,{"$f":"'[5]Non Local 201314'!R406","v":31.17},35.53,{"$f":"'[5]Non Local 201314'!S406","v":61.78},70.430000000000007,{"$f":"'[5]Non Local 201314'!T406","v":42.53},48.48,{"$f":"'[5]Non Local 201314'!U406","v":27},30.78,{"$f":"'[5]Non Local 201314'!Z406","v":6.79},7.74]
[null,null,null,"* 132 kV or Transmission connected"]
[null,null,"Distribution network charges"]
[null,null,null,null,"Network access charge [R/kVA/m]",null,"Network demand charge [R/kVA/m]",null,"Urban low voltage subsidy charge [R/kVA/m]"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Reliability service charge [c/kWh]"]
[null,null,"Voltage",null,null,"VAT incl",null,"VAT incl",null,"VAT incl",null,"Voltage",null,null,"VAT incl"]
[null,null,"< 500V",null,{"$f":"'[5]Non Local 201314'!AA391","v":11.63},{"$f":"ROUND(E29 * (1 + VAT), 2)","v":13.26},{"$f":"'[5]Non Local 201314'!AB391","v":22.05},{"$f":"ROUND(G29 * (1 + VAT), 2)","v":25.14},{"$f":"'[5]Non Local 201314'!AN391","v":0},{"$f":"ROUND(I29 * (1 + VAT), 2)","v":0},null,"< 500V",null,{"$f":"'[5]Non Local 201314'!Y391","v":0.27},{"$f":"ROUND(N29 * (1 + VAT), 2)","v":0.31}]
[null,null,"≥ 500V & < 66kV",null,{"$f":"'[5]Non Local 201314'!AA392","v":10.67},{"$f":"ROUND(E30 * (1 + VAT), 2)","v":12.16},{"$f":"'[5]Non Local 201314'!AB392","v":20.23},{"$f":"ROUND(G30 * (1 + VAT), 2)","v":23.06},{"$f":"'[5]Non Local 201314'!AN392","v":0},{"$f":"ROUND(I30 * (1 + VAT), 2)","v":0},null,"≥ 500V & < 66kV",null,{"$f":"'[5]Non Local 201314'!Y392","v":0.26},{"$f":"ROUND(N30 * (1 + VAT), 2)","v":0.3}]
[null,null,"≥ 66kV & ≤ 132kV",null,{"$f":"'[5]Non Local 201314'!AA393","v":3.81},{"$f":"ROUND(E31 * (1 + VAT), 2)","v":4.34},{"$f":"'[5]Non Local 201314'!AB393","v":7.05},{"$f":"ROUND(G31 * (1 + VAT), 2)","v":8.0399999999999991},{"$f":"'[5]Non Local 201314'!AN393","v":9.39},{"$f":"ROUND(I31 * (1 + VAT), 2)","v":10.7},null,"≥ 66kV & ≤ 132kV",null,{"$f":"'[5]Non Local 201314'!Y393","v":0.25},{"$f":"ROUND(N31 * (1 + VAT), 2)","v":0.28999999999999998}]
[null,null,"> 132kV / Transmission connected",null,{"$f":"'[5]Non Local 201314'!AA394","v":0},{"$f":"ROUND(E32 * (1 + VAT), 2)","v":0},{"$f":"'[5]Non Local 201314'!AB394","v":0},{"$f":"ROUND(G32 * (1 + VAT), 2)","v":0},{"$f":"'[5]Non Local 201314'!AN394","v":9.39},{"$f":"ROUND(I32 * (1 + VAT), 2)","v":10.7},null,"> 132kV / Transmission connected",null,{"$f":"'[5]Non Local 201314'!Y394","v":0.23},{"$f":"ROUND(N32 * (1 + VAT), 2)","v":0.26}]
[]
[null,null,"Customer categories",null,"Service charge  [R/account/day]",null,"Administration charge  [R/POD/day]",null,null,null,null,"Reactive energy charge  [c/kVArh]"]
[]
[null,null,null,null,null,"VAT incl",null,"VAT incl",null,null,null,"High season",null,"Low season"]
[null,null,"≤ 100 kVA",null,{"$f":"'Miniflex inc'!E29","v":9.49},{"$f":"'Miniflex inc'!F29","v":10.82},{"$f":"'Miniflex inc'!G29","v":2.08},{"$f":"'Miniflex inc'!H29","v":2.37},null,null,null,null,"VAT incl",null,"VAT incl"]
[null,null,"> 100 kVA & ≤ 500 kVA",null,{"$f":"'Miniflex inc'!E30","v":43.38},{"$f":"'Miniflex inc'!F30","v":49.45},{"$f":"'Miniflex inc'!G30","v":12.16},{"$f":"'Miniflex inc'!H30","v":13.86},null,null,null,{"$f":"'[5]Non Local 201314'!$V$391","v":9.4},{"$f":"ROUND(L38 * (1 + VAT), 2)","v":10.72},0,{"$f":"ROUND(N38 * (1 + VAT), 2)","v":0}]
[null,null,"> 500 kVA & ≤ 1 MVA",null,{"$f":"'Miniflex inc'!E31","v":133.5},{"$f":"'Miniflex inc'!F31","v":152.19},{"$f":"'Miniflex inc'!G31","v":24.17},{"$f":"'Miniflex inc'!H31","v":27.55}]
[null,null,"> 1 MVA",null,{"$f":"'Miniflex inc'!E32","v":133.5},{"$f":"'Miniflex inc'!F32","v":152.19},{"$f":"'Miniflex inc'!G32","v":60.17},{"$f":"'Miniflex inc'!H32","v":68.59}]
[null,null,"Key customers",null,{"$f":"'[5]Non Local 201314'!$O$391","v":2616.06},{"$f":"ROUND(E41 * (1 + VAT), 2)","v":2982.31},{"$f":"'[5]Non Local 201314'!$J$391","v":83.55},{"$f":"ROUND(G41 * (1 + VAT), 2)","v":95.25}]
[]
[]
[null,null,"Electrification and rural network subsidy charge [c/kWh]",null,"Affordability subsidy charge [c/kWh] payable by non-local authority tariffs"]
[]
[null,null,"All seasons",null,"All seasons"]
[null,null,null,"VAT incl",null,"VAT incl"]
[null,null,{"$f":"'[5]Non Local 201314'!$AO$391+'[5]Non Local 201314'!$AM$391","v":5.2},{"$f":"ROUND(C48 * (1 + VAT), 2)","v":5.93},{"$f":"'[5]Non Local 201314'!$AP$391","v":2.0699999999999998},{"$f":"ROUND(E48 * (1 + VAT), 2)","v":2.36}]
[]
[]
[null,null,"Active energy charge excluding losses   [c/kWh]"]
[null,null,"High demand season [Jun - Aug]",null,null,null,null,null,"Low demand season [Sep - May]"]
[null,null,"Peak",null,"Standard",null,"Off Peak",null,"Peak",null,"Standard",null,"Off Peak"]
[null,null,null,"VAT incl",null,"VAT incl",null,"VAT incl",null,"VAT incl",null,"VAT incl",null,"VAT incl"]
[null,null,{"$f":"ROUND(E11/'Loss Factors'!$I$5, 2)","v":181.8},{"$f":"ROUND(C55 * (1 + VAT), 2)","v":207.25},{"$f":"ROUND(G11/'Loss Factors'!$I$5, 2)","v":55.07},{"$f":"ROUND(E55 * (1 + VAT), 2)","v":62.78},{"$f":"ROUND(I11/'Loss Factors'!$I$5, 2)","v":29.91},{"$f":"ROUND(G55 * (1 + VAT), 2)","v":34.1},{"$f":"ROUNDDOWN(K11/'Loss Factors'!$I$5, 2)","v":59.3},{"$f":"ROUND(I55 * (1 + VAT), 2)","v":67.599999999999994},{"$f":"ROUND(M11/'Loss Factors'!$I$5, 2)","v":40.81},{"$f":"ROUND(K55 * (1 + VAT), 2)","v":46.52},{"$f":"ROUND(O11/'Loss Factors'!$I$5, 2)","v":25.9},{"$f":"ROUND(M55 * (1 + VAT), 2)","v":29.53}]
[]
[null,null,"Active energy charge excluding losses and enviromental levy   [c/kWh]"]
[null,null,"High demand season [Jun - Aug]",null,null,null,null,null,"Low demand season [Sep - May]"]
[null,null,"Peak",null,"Standard",null,"Off Peak",null,"Peak",null,"Standard",null,"Off Peak"]
[null,null,null,"VAT incl",null,"VAT incl",null,"VAT incl",null,"VAT incl",null,"VAT incl",null,"VAT incl"]
[null,null,{"$f":"C55-ROUND('Env levy'!$C$8,2)","v":178.31},{"$f":"ROUND(C61 * (1 + VAT), 2)","v":203.27},{"$f":"E55-ROUND('Env levy'!$C$8,2)","v":51.58},{"$f":"ROUND(E61 * (1 + VAT), 2)","v":58.8},{"$f":"G55-ROUND('Env levy'!$C$8,2)","v":26.42},{"$f":"ROUND(G61 * (1 + VAT), 2)","v":30.12},{"$f":"I55-ROUND('Env levy'!$C$8,2)","v":55.809999999999995},{"$f":"ROUND(I61 * (1 + VAT), 2)","v":63.62},{"$f":"K55-ROUND('Env levy'!$C$8,2)","v":37.32},{"$f":"ROUND(K61 * (1 + VAT), 2)","v":42.54},{"$f":"M55-ROUND('Env levy'!$C$8,2)","v":22.409999999999997},{"$f":"ROUND(M61 * (1 + VAT), 2)","v":25.55}]

{"sheet":"WEPS Munic inc","index":2,"n_rows":61,"n_cols":32,"rows_kept":61,"cut":false,"hidden":false,"merged":[[11,2,14,2],[1,1,1,11],[1,12,1,17],[3,4,3,15],[3,16,3,17],[4,2,6,2],[4,4,4,9],[4,10,4,15],[4,16,5,17],[5,4,5,5],[5,6,5,7],[5,8,5,9],[5,10,5,11],[5,12,5,13],[5,14,5,15],[7,2,10,2],[29,2,29,3],[29,11,29,12],[15,2,18,2],[19,2,22,2],[24,2,24,9],[25,2,26,3],[25,4,26,5],[25,6,26,7],[25,8,26,9],[26,13,26,14],[27,2,27,3],[27,11,27,12],[28,2,28,3],[28,11,28,12],[35,13,35,14],[36,2,36,3],[37,2,37,3],[38,2,38,3],[30,2,30,3],[30,11,30,12],[31,2,31,3],[31,11,31,12],[33,2,33,3],[33,4,34,5],[33,6,34,7],[33,11,33,14],[35,2,35,3],[35,11,35,12],[39,2,39,3],[40,2,40,3],[43,2,43,3],[50,2,50,13],[51,2,51,7],[51,8,51,13],[52,12,52,13],[56,2,56,13],[57,2,57,7],[57,8,57,13],[58,2,58,3],[58,4,58,5],[58,6,58,7],[58,8,58,9],[58,10,58,11],[58,12,58,13],[52,2,52,3],[52,4,52,5],[52,6,52,7],[52,8,52,9],[52,10,52,11]]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(E8:E23,G8:G23,I8:I23,K8:K23,M8:M23,O8:O23,Q8:Q23,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!) - '[5]Local 201314'!$AL$391","v":{"$error":"#REF!"}}]
[null,{"$f":"Menu!$B$5 & \" tariff\"","v":"WEPS tariff"},null,null,null,null,null,null,null,null,null,null,{"$f":"Menu!$C$4","v":"Local authority"}]
[]
[null,null,null,null,"Active energy charge [c/kWh]",null,null,null,null,null,null,null,null,null,null,null,"Transmission network charges [R/kVA/m]"]
[null,null,"Transmission zone",null,"High demand season [Jun - Aug]",null,null,null,null,null,"Low demand season [Sep - May]",null,null,null,null,null,"Charged on utilised capacity"]
[null,null,null,"Voltage","Peak",null,"Standard",null,"Off Peak",null,"Peak",null,"Standard",null,"Off Peak"]
[null,null,null,null,null,"VAT incl",null,"VAT incl",null,"VAT incl",null,"VAT incl",null,"VAT incl",null,"VAT incl",null,"VAT incl"]
[null,null,"≤ 300km","< 500V",{"$f":"'[5]Local 201314'!P300","v":209.42},{"$f":"ROUND(E8 * (1 + VAT), 2)","v":238.74},{"$f":"'[5]Local 201314'!Q300","v":63.72},{"$f":"ROUND(G8 * (1 + VAT), 2)","v":72.64},{"$f":"'[5]Local 201314'!R300","v":34.78},{"$f":"ROUND(I8 * (1 + VAT), 2)","v":39.65},{"$f":"'[5]Local 201314'!S300","v":68.569999999999993},{"$f":"ROUND(K8 * (1 + VAT), 2)","v":78.17},{"$f":"'[5]Local 201314'!T300","v":47.32},{"$f":"ROUND(M8 * (1 + VAT), 2)","v":53.94},{"$f":"'[5]Local 201314'!U300","v":30.16},{"$f":"ROUND(O8 * (1 + VAT), 2)","v":34.380000000000003},{"$f":"'[5]Local 201314'!Z300","v":5.83},{"$f":"ROUND(Q8 * (1 + VAT), 2)","v":6.65},null,null,{"$f":"E8-'Megaflex Munic inc'!E8","v":0},{"$f":"F8-'Megaflex Munic inc'!F8","v":0},{"$f":"G8-'Megaflex Munic inc'!G8","v":0},{"$f":"H8-'Megaflex Munic inc'!H8","v":0},{"$f":"I8-'Megaflex Munic inc'!I8","v":0},{"$f":"J8-'Megaflex Munic inc'!J8","v":0},{"$f":"K8-'Megaflex Munic inc'!K8","v":0},{"$f":"L8-'Megaflex Munic inc'!L8","v":0},{"$f":"M8-'Megaflex Munic inc'!M8","v":0},{"$f":"N8-'Megaflex Munic inc'!N8","v":0},{"$f":"O8-'Megaflex Munic inc'!O8","v":0},{"$f":"P8-'Megaflex Munic inc'!P8","v":0}]
[null,null,null,"≥ 500V & < 66kV",{"$f":"'[5]Local 201314'!P301","v":206.12},234.98,{"$f":"'[5]Local 201314'!Q301","v":62.45},71.19,{"$f":"'[5]Local 201314'!R301","v":33.909999999999997},38.659999999999997,{"$f":"'[5]Local 201314'!S301","v":67.239999999999995},76.650000000000006,{"$f":"'[5]Local 201314'!T301","v":46.28},52.76,{"$f":"'[5]Local 201314'!U301","v":29.36},33.47,{"$f":"'[5]Local 201314'!Z301","v":5.32},6.06,null,null,{"$f":"E9-'Megaflex Munic inc'!E9","v":0},{"$f":"F9-'Megaflex Munic inc'!F9","v":0},{"$f":"G9-'Megaflex Munic inc'!G9","v":0},{"$f":"H9-'Megaflex Munic inc'!H9","v":0},{"$f":"I9-'Megaflex Munic inc'!I9","v":0},{"$f":"J9-'Megaflex Munic inc'!J9","v":0},{"$f":"K9-'Megaflex Munic inc'!K9","v":0},{"$f":"L9-'Megaflex Munic inc'!L9","v":0},{"$f":"M9-'Megaflex Munic inc'!M9","v":0},{"$f":"N9-'Megaflex Munic inc'!N9","v":0},{"$f":"O9-'Megaflex Munic inc'!O9","v":0},{"$f":"P9-'Megaflex Munic inc'!P9","v":0}]
[null,null,null,"≥ 66kV & ≤ 132kV",{"$f":"'[5]Local 201314'!P302","v":199.61},227.56,{"$f":"'[5]Local 201314'!Q302","v":60.47},68.94,{"$f":"'[5]Local 201314'!R302","v":32.83},37.43,{"$f":"'[5]Local 201314'!S302","v":65.11},74.23,{"$f":"'[5]Local 201314'!T302","v":44.82},51.09,{"$f":"'[5]Local 201314'!U302","v":28.43},32.409999999999997,{"$f":"'[5]Local 201314'!Z302","v":5.18},5.91,null,null,{"$f":"E10-'Megaflex Munic inc'!E10","v":0},{"$f":"F10-'Megaflex Munic inc'!F10","v":0},{"$f":"G10-'Megaflex Munic inc'!G10","v":0},{"$f":"H10-'Megaflex Munic inc'!H10","v":0},{"$f":"I10-'Megaflex Munic inc'!I10","v":0},{"$f":"J10-'Megaflex Munic inc'!J10","v":0},{"$f":"K10-'Megaflex Munic inc'!K10","v":0},{"$f":"L10-'Megaflex Munic inc'!L10","v":0},{"$f":"M10-'Megaflex Munic inc'!M10","v":0},{"$f":"N10-'Megaflex Munic inc'!N10","v":0},{"$f":"O10-'Megaflex Munic inc'!O10","v":0},{"$f":"P10-'Megaflex Munic inc'!P10","v":0}]
[null,null,null,"> 132kV*",{"$f":"'[5]Local 201314'!P303","v":188.13},214.47,{"$f":"'[5]Local 201314'!Q303","v":56.99},64.97,{"$f":"'[5]Local 201314'!R303","v":30.95},35.28,{"$f":"'[5]Local 201314'!S303","v":61.37},69.959999999999994,{"$f":"'[5]Local 201314'!T303","v":42.24},48.15,{"$f":"'[5]Local 201314'!U303","v":26.8},30.55,{"$f":"'[5]Local 201314'!Z303","v":6.55},7.47,null,null,{"$f":"E11-'Megaflex Munic inc'!E11","v":0},{"$f":"F11-'Megaflex Munic inc'!F11","v":0},{"$f":"G11-'Megaflex Munic inc'!G11","v":0},{"$f":"H11-'Megaflex Munic inc'!H11","v":0},{"$f":"I11-'Megaflex Munic inc'!I11","v":0},{"$f":"J11-'Megaflex Munic inc'!J11","v":0},{"$f":"K11-'Megaflex Munic inc'!K11","v":0},{"$f":"L11-'Megaflex Munic inc'!L11","v":0},{"$f":"M11-'Megaflex Munic inc'!M11","v":0},{"$f":"N11-'Megaflex Munic inc'!N11","v":0},{"$f":"O11-'Megaflex Munic inc'!O11","v":0},{"$f":"P11-'Megaflex Munic inc'!P11","v":0}]
[null,null,"> 300km and \n≤ 600km","< 500V",{"$f":"'[5]Local 201314'!P304","v":211.12},240.68,{"$f":"'[5]Local 201314'!Q304","v":63.96},72.91,{"$f":"'[5]Local 201314'!R304","v":34.729999999999997},39.590000000000003,{"$f":"'[5]Local 201314'!S304","v":68.88},78.52,{"$f":"'[5]Local 201314'!T304","v":47.41},54.05,{"$f":"'[5]Local 201314'!U304","v":30.08},34.29,{"$f":"'[5]Local 201314'!Z304","v":5.87},6.69,null,null,{"$f":"E12-'Megaflex Munic inc'!E12","v":0},{"$f":"F12-'Megaflex Munic inc'!F12","v":0},{"$f":"G12-'Megaflex Munic inc'!G12","v":0},{"$f":"H12-'Megaflex Munic inc'!H12","v":0},{"$f":"I12-'Megaflex Munic inc'!I12","v":0},{"$f":"J12-'Megaflex Munic inc'!J12","v":0},{"$f":"K12-'Megaflex Munic inc'!K12","v":0},{"$f":"L12-'Megaflex Munic inc'!L12","v":0},{"$f":"M12-'Megaflex Munic inc'!M12","v":0},{"$f":"N12-'Megaflex Munic inc'!N12","v":0},{"$f":"O12-'Megaflex Munic inc'!O12","v":0},{"$f":"P12-'Megaflex Munic inc'!P12","v":0}]
[null,null,null,"≥ 500V & < 66kV",{"$f":"'[5]Local 201314'!P305","v":208.18},237.33,{"$f":"'[5]Local 201314'!Q305","v":63.07},71.900000000000006,{"$f":"'[5]Local 201314'!R305","v":34.25},39.049999999999997,{"$f":"'[5]Local 201314'!S305","v":67.92},77.430000000000007,{"$f":"'[5]Local 201314'!T305","v":46.74},53.28,{"$f":"'[5]Local 201314'!U305","v":29.65},33.799999999999997,{"$f":"'[5]Local 201314'!Z305","v":5.38},6.13,null,null,{"$f":"E13-'Megaflex Munic inc'!E13","v":0},{"$f":"F13-'Megaflex Munic inc'!F13","v":0},{"$f":"G13-'Megaflex Munic inc'!G13","v":0},{"$f":"H13-'Megaflex Munic inc'!H13","v":0},{"$f":"I13-'Megaflex Munic inc'!I13","v":0},{"$f":"J13-'Megaflex Munic inc'!J13","v":0},{"$f":"K13-'Megaflex Munic inc'!K13","v":0},{"$f":"L13-'Megaflex Munic inc'!L13","v":0},{"$f":"M13-'Megaflex Munic inc'!M13","v":0},{"$f":"N13-'Megaflex Munic inc'!N13","v":0},{"$f":"O13-'Megaflex Munic inc'!O13","v":0},{"$f":"P13-'Megaflex Munic inc'!P13","v":0}]
[null,null,null,"≥ 66kV & ≤ 132kV",{"$f":"'[5]Local 201314'!P306","v":201.56},229.78,{"$f":"'[5]Local 201314'!Q306","v":61.06},69.61,{"$f":"'[5]Local 201314'!R306","v":33.15},37.79,{"$f":"'[5]Local 201314'!S306","v":65.75},74.959999999999994,{"$f":"'[5]Local 201314'!T306","v":45.25},51.59,{"$f":"'[5]Local 201314'!U306","v":28.7},32.72,{"$f":"'[5]Local 201314'!Z306","v":5.22},5.95,null,null,{"$f":"E14-'Megaflex Munic inc'!E14","v":0},{"$f":"F14-'Megaflex Munic inc'!F14","v":0},{"$f":"G14-'Megaflex Munic inc'!G14","v":0},{"$f":"H14-'Megaflex Munic inc'!H14","v":0},{"$f":"I14-'Megaflex Munic inc'!I14","v":0},{"$f":"J14-'Megaflex Munic inc'!J14","v":0},{"$f":"K14-'Megaflex Munic inc'!K14","v":0},{"$f":"L14-'Megaflex Munic inc'!L14","v":0},{"$f":"M14-'Megaflex Munic inc'!M14","v":0},{"$f":"N14-'Megaflex Munic inc'!N14","v":0},{"$f":"O14-'Megaflex Munic inc'!O14","v":0},{"$f":"P14-'Megaflex Munic inc'!P14","v":0}]
[null,null,null,"> 132kV*",{"$f":"'[5]Local 201314'!P307","v":190},216.6,{"$f":"'[5]Local 201314'!Q307","v":57.56},65.62,{"$f":"'[5]Local 201314'!R307","v":31.25},35.630000000000003,{"$f":"'[5]Local 201314'!S307","v":61.97},70.650000000000006,{"$f":"'[5]Local 201314'!T307","v":42.66},48.63,{"$f":"'[5]Local 201314'!U307","v":27.06},30.85,{"$f":"'[5]Local 201314'!Z307","v":6.62},7.55,null,null,{"$f":"E15-'Megaflex Munic inc'!E15","v":0},{"$f":"F15-'Megaflex Munic inc'!F15","v":0},{"$f":"G15-'Megaflex Munic inc'!G15","v":0},{"$f":"H15-'Megaflex Munic inc'!H15","v":0},{"$f":"I15-'Megaflex Munic inc'!I15","v":0},{"$f":"J15-'Megaflex Munic inc'!J15","v":0},{"$f":"K15-'Megaflex Munic inc'!K15","v":0},{"$f":"L15-'Megaflex Munic inc'!L15","v":0},{"$f":"M15-'Megaflex Munic inc'!M15","v":0},{"$f":"N15-'Megaflex Munic inc'!N15","v":0},{"$f":"O15-'Megaflex Munic inc'!O15","v":0},{"$f":"P15-'Megaflex Munic inc'!P15","v":0}]
[null,null,"> 600km and \n≤ 900km","< 500V",{"$f":"'[5]Local 201314'!P308","v":213.23},243.08,{"$f":"'[5]Local 201314'!Q308","v":64.59},73.63,{"$f":"'[5]Local 201314'!R308","v":35.07},39.979999999999997,{"$f":"'[5]Local 201314'!S308","v":69.55},79.290000000000006,{"$f":"'[5]Local 201314'!T308","v":47.87},54.57,{"$f":"'[5]Local 201314'!U308","v":30.37},34.619999999999997,{"$f":"'[5]Local 201314'!Z308","v":5.94},6.77,null,null,{"$f":"E16-'Megaflex Munic inc'!E16","v":0},{"$f":"F16-'Megaflex Munic inc'!F16","v":0},{"$f":"G16-'Megaflex Munic inc'!G16","v":0},{"$f":"H16-'Megaflex Munic inc'!H16","v":0},{"$f":"I16-'Megaflex Munic inc'!I16","v":0},{"$f":"J16-'Megaflex Munic inc'!J16","v":0},{"$f":"K16-'Megaflex Munic inc'!K16","v":0},{"$f":"L16-'Megaflex Munic inc'!L16","v":0},{"$f":"M16-'Megaflex Munic inc'!M16","v":0},{"$f":"N16-'Megaflex Munic inc'!N16","v":0},{"$f":"O16-'Megaflex Munic inc'!O16","v":0},{"$f":"P16-'Megaflex Munic inc'!P16","v":0}]
[null,null,null,"≥ 500V & < 66kV",{"$f":"'[5]Local 201314'!P309","v":210.27},239.71,{"$f":"'[5]Local 201314'!Q309","v":63.7},72.62,{"$f":"'[5]Local 201314'!R309","v":34.590000000000003},39.43,{"$f":"'[5]Local 201314'!S309","v":68.599999999999994},78.2,{"$f":"'[5]Local 201314'!T309","v":47.2},53.81,{"$f":"'[5]Local 201314'!U309","v":29.95},34.14,{"$f":"'[5]Local 201314'!Z309","v":5.42},6.18,null,null,{"$f":"E17-'Megaflex Munic inc'!E17","v":0},{"$f":"F17-'Megaflex Munic inc'!F17","v":0},{"$f":"G17-'Megaflex Munic inc'!G17","v":0},{"$f":"H17-'Megaflex Munic inc'!H17","v":0},{"$f":"I17-'Megaflex Munic inc'!I17","v":0},{"$f":"J17-'Megaflex Munic inc'!J17","v":0},{"$f":"K17-'Megaflex Munic inc'!K17","v":0},{"$f":"L17-'Megaflex Munic inc'!L17","v":0},{"$f":"M17-'Megaflex Munic inc'!M17","v":0},{"$f":"N17-'Megaflex Munic inc'!N17","v":0},{"$f":"O17-'Megaflex Munic inc'!O17","v":0},{"$f":"P17-'Megaflex Munic inc'!P17","v":0}]
[null,null,null,"≥ 66kV & ≤ 132kV",{"$f":"'[5]Local 201314'!P310","v":203.62},232.13,{"$f":"'[5]Local 201314'!Q310","v":61.68},70.319999999999993,{"$f":"'[5]Local 201314'!R310","v":33.49},38.18,{"$f":"'[5]Local 201314'!S310","v":66.41},75.709999999999994,{"$f":"'[5]Local 201314'!T310","v":45.71},52.11,{"$f":"'[5]Local 201314'!U310","v":28.99},33.049999999999997,{"$f":"'[5]Local 201314'!Z310","v":5.27},6.01,null,null,{"$f":"E18-'Megaflex Munic inc'!E18","v":0},{"$f":"F18-'Megaflex Munic inc'!F18","v":0},{"$f":"G18-'Megaflex Munic inc'!G18","v":0},{"$f":"H18-'Megaflex Munic inc'!H18","v":0},{"$f":"I18-'Megaflex Munic inc'!I18","v":0},{"$f":"J18-'Megaflex Munic inc'!J18","v":0},{"$f":"K18-'Megaflex Munic inc'!K18","v":0},{"$f":"L18-'Megaflex Munic inc'!L18","v":0},{"$f":"M18-'Megaflex Munic inc'!M18","v":0},{"$f":"N18-'Megaflex Munic inc'!N18","v":0},{"$f":"O18-'Megaflex Munic inc'!O18","v":0},{"$f":"P18-'Megaflex Munic inc'!P18","v":0}]
[null,null,null,"> 132kV*",{"$f":"'[5]Local 201314'!P311","v":191.91},218.78,{"$f":"'[5]Local 201314'!Q311","v":58.14},66.28,{"$f":"'[5]Local 201314'!R311","v":31.57},35.99,{"$f":"'[5]Local 201314'!S311","v":62.61},71.38,{"$f":"'[5]Local 201314'!T311","v":43.09},49.12,{"$f":"'[5]Local 201314'!U311","v":27.34},31.17,{"$f":"'[5]Local 201314'!Z311","v":6.71},7.65,null,null,{"$f":"E19-'Megaflex Munic inc'!E19","v":0},{"$f":"F19-'Megaflex Munic inc'!F19","v":0},{"$f":"G19-'Megaflex Munic inc'!G19","v":0},{"$f":"H19-'Megaflex Munic inc'!H19","v":0},{"$f":"I19-'Megaflex Munic inc'!I19","v":0},{"$f":"J19-'Megaflex Munic inc'!J19","v":0},{"$f":"K19-'Megaflex Munic inc'!K19","v":0},{"$f":"L19-'Megaflex Munic inc'!L19","v":0},{"$f":"M19-'Megaflex Munic inc'!M19","v":0},{"$f":"N19-'Megaflex Munic inc'!N19","v":0},{"$f":"O19-'Megaflex Munic inc'!O19","v":0},{"$f":"P19-'Megaflex Munic inc'!P19","v":0}]
[null,null,"> 900km","< 500V",{"$f":"'[5]Local 201314'!P312","v":215.37},245.52,{"$f":"'[5]Local 201314'!Q312","v":65.25},74.39,{"$f":"'[5]Local 201314'!R312","v":35.43},40.39,{"$f":"'[5]Local 201314'!S312","v":70.260000000000005},80.099999999999994,{"$f":"'[5]Local 201314'!T312","v":48.35},55.12,{"$f":"'[5]Local 201314'!U312","v":30.68},34.979999999999997,{"$f":"'[5]Local 201314'!Z312","v":5.97},6.81,null,null,{"$f":"E20-'Megaflex Munic inc'!E20","v":0},{"$f":"F20-'Megaflex Munic inc'!F20","v":0},{"$f":"G20-'Megaflex Munic inc'!G20","v":0},{"$f":"H20-'Megaflex Munic inc'!H20","v":0},{"$f":"I20-'Megaflex Munic inc'!I20","v":0},{"$f":"J20-'Megaflex Munic inc'!J20","v":0},{"$f":"K20-'Megaflex Munic inc'!K20","v":0},{"$f":"L20-'Megaflex Munic inc'!L20","v":0},{"$f":"M20-'Megaflex Munic inc'!M20","v":0},{"$f":"N20-'Megaflex Munic inc'!N20","v":0},{"$f":"O20-'Megaflex Munic inc'!O20","v":0},{"$f":"P20-'Megaflex Munic inc'!P20","v":0}]
[null,null,null,"≥ 500V & < 66kV",{"$f":"'[5]Local 201314'!P313","v":212.37},242.1,{"$f":"'[5]Local 201314'!Q313","v":64.33},73.34,{"$f":"'[5]Local 201314'!R313","v":34.93},39.82,{"$f":"'[5]Local 201314'!S313","v":69.27},78.97,{"$f":"'[5]Local 201314'!T313","v":47.67},54.34,{"$f":"'[5]Local 201314'!U313","v":30.24},34.47,{"$f":"'[5]Local 201314'!Z313","v":5.48},6.25,null,null,{"$f":"E21-'Megaflex Munic inc'!E21","v":0},{"$f":"F21-'Megaflex Munic inc'!F21","v":0},{"$f":"G21-'Megaflex Munic inc'!G21","v":0},{"$f":"H21-'Megaflex Munic inc'!H21","v":0},{"$f":"I21-'Megaflex Munic inc'!I21","v":0},{"$f":"J21-'Megaflex Munic inc'!J21","v":0},{"$f":"K21-'Megaflex Munic inc'!K21","v":0},{"$f":"L21-'Megaflex Munic inc'!L21","v":0},{"$f":"M21-'Megaflex Munic inc'!M21","v":0},{"$f":"N21-'Megaflex Munic inc'!N21","v":0},{"$f":"O21-'Megaflex Munic inc'!O21","v":0},{"$f":"P21-'Megaflex Munic inc'!P21","v":0}]
[null,null,null,"≥ 66kV & ≤ 132kV",{"$f":"'[5]Local 201314'!P314","v":205.66},234.45,{"$f":"'[5]Local 201314'!Q314","v":62.3},71.02,{"$f":"'[5]Local 201314'!R314","v":33.83},38.57,{"$f":"'[5]Local 201314'!S314","v":67.08},76.47,{"$f":"'[5]Local 201314'!T314","v":46.17},52.63,{"$f":"'[5]Local 201314'!U314","v":29.29},33.39,{"$f":"'[5]Local 201314'!Z314","v":5.3},6.04,null,null,{"$f":"E22-'Megaflex Munic inc'!E22","v":0},{"$f":"F22-'Megaflex Munic inc'!F22","v":0},{"$f":"G22-'Megaflex Munic inc'!G22","v":0},{"$f":"H22-'Megaflex Munic inc'!H22","v":0},{"$f":"I22-'Megaflex Munic inc'!I22","v":0},{"$f":"J22-'Megaflex Munic inc'!J22","v":0},{"$f":"K22-'Megaflex Munic inc'!K22","v":0},{"$f":"L22-'Megaflex Munic inc'!L22","v":0},{"$f":"M22-'Megaflex Munic inc'!M22","v":0},{"$f":"N22-'Megaflex Munic inc'!N22","v":0},{"$f":"O22-'Megaflex Munic inc'!O22","v":0},{"$f":"P22-'Megaflex Munic inc'!P22","v":0}]
[null,null,null,"> 132kV*",{"$f":"'[5]Local 201314'!P315","v":193.8},220.93,{"$f":"'[5]Local 201314'!Q315","v":58.74},66.959999999999994,{"$f":"'[5]Local 201314'!R315","v":31.92},36.39,{"$f":"'[5]Local 201314'!S315","v":63.25},72.11,{"$f":"'[5]Local 201314'!T315","v":43.54},49.64,{"$f":"'[5]Local 201314'!U315","v":27.64},31.51,{"$f":"'[5]Local 201314'!Z315","v":6.76},7.71,null,null,{"$f":"E23-'Megaflex Munic inc'!E23","v":0},{"$f":"F23-'Megaflex Munic inc'!F23","v":0},{"$f":"G23-'Megaflex Munic inc'!G23","v":0},{"$f":"H23-'Megaflex Munic inc'!H23","v":0},{"$f":"I23-'Megaflex Munic inc'!I23","v":0},{"$f":"J23-'Megaflex Munic inc'!J23","v":0},{"$f":"K23-'Megaflex Munic inc'!K23","v":0},{"$f":"L23-'Megaflex Munic inc'!L23","v":0},{"$f":"M23-'Megaflex Munic inc'!M23","v":0},{"$f":"N23-'Megaflex Munic inc'!N23","v":0},{"$f":"O23-'Megaflex Munic inc'!O23","v":0},{"$f":"P23-'Megaflex Munic inc'!P23","v":0}]
[null,null,null,"* 132 kV or Transmission connected"]
[null,null,"Distribution network charges"]
[null,null,null,null,"Network access charge [R/kVA/m]",null,"Network demand charge [R/kVA/m]",null,"Urban low voltage subsidy charge [R/kVA/m]"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Reliability service charge [c/kWh]"]
[null,null,"Voltage",null,null,"VAT incl",null,"VAT incl",null,"VAT incl",null,"Voltage",null,null,"VAT incl"]
[null,null,"< 500V",null,{"$f":"'[5]Local 201314'!AA300","v":11.63},{"$f":"ROUND(E29 * (1 + VAT), 2)","v":13.26},{"$f":"'[5]Local 201314'!AB300","v":22.05},{"$f":"ROUND(G29 * (1 + VAT), 2)","v":25.14},{"$f":"'[5]Local 201314'!AN300","v":0},{"$f":"ROUND(I29 * (1 + VAT), 2)","v":0},null,"< 500V",null,{"$f":"'[5]Local 201314'!Y300","v":0.27},{"$f":"ROUND(N29 * (1 + VAT), 2)","v":0.31}]
[null,null,"≥ 500V & < 66kV",null,{"$f":"'[5]Local 201314'!AA301","v":10.67},{"$f":"ROUND(E30 * (1 + VAT), 2)","v":12.16},{"$f":"'[5]Local 201314'!AB301","v":20.23},{"$f":"ROUND(G30 * (1 + VAT), 2)","v":23.06},{"$f":"'[5]Local 201314'!AN301","v":0},{"$f":"ROUND(I30 * (1 + VAT), 2)","v":0},null,"≥ 500V & < 66kV",null,{"$f":"'[5]Local 201314'!Y301","v":0.26},{"$f":"ROUND(N30 * (1 + VAT), 2)","v":0.3}]
[null,null,"≥ 66kV & ≤ 132kV",null,{"$f":"'[5]Local 201314'!AA302","v":3.81},{"$f":"ROUND(E31 * (1 + VAT), 2)","v":4.34},{"$f":"'[5]Local 201314'!AB302","v":7.05},{"$f":"ROUND(G31 * (1 + VAT), 2)","v":8.0399999999999991},{"$f":"'[5]Local 201314'!AN302","v":9.34},{"$f":"ROUND(I31 * (1 + VAT), 2)","v":10.65},null,"≥ 66kV & ≤ 132kV",null,{"$f":"'[5]Local 201314'!Y302","v":0.25},{"$f":"ROUND(N31 * (1 + VAT), 2)","v":0.28999999999999998}]
[null,null,"> 132kV / Transmission connected",null,{"$f":"'[5]Local 201314'!AA303","v":0},{"$f":"ROUND(E32 * (1 + VAT), 2)","v":0},{"$f":"'[5]Local 201314'!AB303","v":0},{"$f":"ROUND(G32 * (1 + VAT), 2)","v":0},{"$f":"'[5]Local 201314'!AN303","v":9.34},{"$f":"ROUND(I32 * (1 + VAT), 2)","v":10.65},null,"> 132kV / Transmission connected",null,{"$f":"'[5]Local 201314'!Y303","v":0.23},{"$f":"ROUND(N32 * (1 + VAT), 2)","v":0.26}]
[]
[null,null,"Customer categories",null,"Service charge  [R/account/day]",null,"Administration charge  [R/POD/day]",null,null,null,null,"Reactive energy charge  [c/kVArh]"]
[]
[null,null,null,null,null,"VAT incl",null,"VAT incl",null,null,null,"High season",null,"Low season"]
[null,null,"≤ 100 kVA",null,{"$f":"'Miniflex Munic inc'!E29","v":9.4499999999999993},{"$f":"'Miniflex inc'!F29","v":10.82},{"$f":"'Miniflex Munic inc'!G29","v":2.0699999999999998},{"$f":"'Miniflex inc'!H29","v":2.37},null,null,null,null,"VAT incl",null,"VAT incl"]
[null,null,"> 100 kVA & ≤ 500 kVA",null,{"$f":"'Miniflex Munic inc'!E30","v":43.18},{"$f":"'Miniflex inc'!F30","v":49.45},{"$f":"'Miniflex Munic inc'!G30","v":12.1},{"$f":"'Miniflex inc'!H30","v":13.86},null,null,null,{"$f":"'[5]Local 201314'!$V$300","v":9.35},{"$f":"ROUND(L38 * (1 + VAT), 2)","v":10.66},0,{"$f":"ROUND(N38 * (1 + VAT), 2)","v":0}]
[null,null,"> 500 kVA & ≤ 1 MVA",null,{"$f":"'Miniflex Munic inc'!E31","v":132.88},{"$f":"'Miniflex inc'!F31","v":152.19},{"$f":"'Miniflex Munic inc'!G31","v":24.06},{"$f":"'Miniflex inc'!H31","v":27.55}]
[null,null,"> 1 MVA",null,{"$f":"'Miniflex Munic inc'!E32","v":132.88},{"$f":"'Miniflex inc'!F32","v":152.19},{"$f":"'Miniflex Munic inc'!G32","v":59.89},{"$f":"'Miniflex inc'!H32","v":68.59}]
[null,null,"Key customers",null,{"$f":"'Miniflex Munic inc'!E33","v":2603.9499999999998},{"$f":"ROUND(E41 * (1 + VAT), 2)","v":2968.5},{"$f":"'Miniflex Munic inc'!G33","v":83.16},{"$f":"ROUND(G41 * (1 + VAT), 2)","v":94.8}]
[]
[]
[null,null,"Electrification and rural network subsidy charge [c/kWh]"]
[]
[null,null,"All seasons"]
[null,null,null,"VAT incl"]
[null,null,{"$f":"'[5]Local 201314'!$AO$300+'[5]Local 201314'!$AM$300","v":5.17},{"$f":"ROUND(C48 * (1 + VAT), 2)","v":5.89}]
[]
[]
[null,null,"Active energy charge excluding losses   [c/kWh]"]
[null,null,"High demand season [Jun - Aug]",null,null,null,null,null,"Low demand season [Sep - May]"]
[null,null,"Peak",null,"Standard",null,"Off Peak",null,"Peak",null,"Standard",null,"Off Peak"]
[null,null,null,"VAT incl",null,"VAT incl",null,"VAT incl",null,"VAT incl",null,"VAT incl",null,"VAT incl"]
[null,null,{"$f":"ROUND(E11/('Loss Factors'!$I$5), 2)","v":186.14},{"$f":"ROUND(C55 * (1 + VAT), 2)","v":212.2},{"$f":"ROUND(G11/('Loss Factors'!$I$5), 2)","v":56.39},{"$f":"ROUND(E55 * (1 + VAT), 2)","v":64.28},{"$f":"ROUND(I11/('Loss Factors'!$I$5), 2)","v":30.62},{"$f":"ROUND(G55 * (1 + VAT), 2)","v":34.909999999999997},{"$f":"ROUND(K11/('Loss Factors'!$I$5), 2)","v":60.72},{"$f":"ROUND(I55 * (1 + VAT), 2)","v":69.22},{"$f":"ROUND(M11/('Loss Factors'!$I$5), 2)","v":41.79},{"$f":"ROUND(K55 * (1 + VAT), 2)","v":47.64},{"$f":"ROUND(O11/('Loss Factors'!$I$5), 2)","v":26.52},{"$f":"ROUND(M55 * (1 + VAT), 2)","v":30.23}]
[]
[null,null,"Active energy charge excluding losses and enviromental levy   [c/kWh]"]
[null,null,"High demand season [Jun - Aug]",null,null,null,null,null,"Low demand season [Sep - May]"]
[null,null,"Peak",null,"Standard",null,"Off Peak",null,"Peak",null,"Standard",null,"Off Peak"]
[null,null,null,"VAT incl",null,"VAT incl",null,"VAT incl",null,"VAT incl",null,"VAT incl",null,"VAT incl"]
[null,null,{"$f":"C55-ROUND('Env levy'!$C$8,2)","v":182.64999999999998},{"$f":"ROUND(C61 * (1 + VAT), 2)","v":208.22},{"$f":"E55-ROUND('Env levy'!$C$8,2)","v":52.9},{"$f":"ROUND(E61 * (1 + VAT), 2)","v":60.31},{"$f":"G55-ROUND('Env levy'!$C$8,2)","v":27.130000000000003},{"$f":"ROUND(G61 * (1 + VAT), 2)","v":30.93},{"$f":"I55-ROUND('Env levy'!$C$8,2)","v":57.23},{"$f":"ROUND(I61 * (1 + VAT), 2)","v":65.239999999999995},{"$f":"K55-ROUND('Env levy'!$C$8,2)","v":38.299999999999997},{"$f":"ROUND(K61 * (1 + VAT), 2)","v":43.66},{"$f":"M55-ROUND('Env levy'!$C$8,2)","v":23.03},{"$f":"ROUND(M61 * (1 + VAT), 2)","v":26.25}]

{"sheet":"Megaflex inc","index":3,"n_rows":46,"n_cols":28,"rows_kept":46,"cut":false,"hidden":false,"merged":[[1,1,1,11],[1,12,1,17],[15,2,18,2],[19,2,22,2],[7,2,10,2],[11,2,14,2],[5,4,5,5],[3,4,3,15],[3,16,3,17],[4,4,4,9],[4,10,4,15],[4,2,6,2],[4,16,5,17],[5,12,5,13],[5,14,5,15],[5,8,5,9],[5,10,5,11],[5,6,5,7],[35,4,36,5],[35,6,36,7],[27,13,27,14],[26,4,27,5],[26,6,27,7],[26,8,27,9],[25,2,25,9],[29,2,29,3],[30,2,30,3],[31,2,31,3],[32,2,32,3],[29,11,29,12],[30,11,30,12],[28,2,28,3],[41,4,42,5],[43,4,43,5],[38,2,38,3],[41,2,42,3],[43,2,43,3],[28,11,28,12],[36,2,36,3],[35,2,35,3],[31,11,31,12],[32,11,32,12],[35,11,35,14],[36,13,36,14],[36,11,36,12]]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(E8:E23,G8:G23,I8:I23,K8:K23,M8:M23,O8:O23,Q8:Q23,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!) - '[5]Non Local 201314'!$AL$247","v":{"$error":"#REF!"}}]
[null,{"$f":"Menu!$B$6","v":"Megaflex tariff"},null,null,null,null,null,null,null,null,null,null,{"$f":"Menu!$B$4","v":"Non-local authority"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(E8:O23,Q8:Q23,#REF!,#REF!,#REF!,#REF!,C26:E26,G26)","v":{"$error":"#REF!"}},"check value"]
[]
[null,null,null,null,"Active energy charge [c/kWh]",null,null,null,null,null,null,null,null,null,null,null,"Transmission network charges [R/kVA/m]"]
[null,null,"Transmission zone",null,"High demand season [Jun - Aug]",null,null,null,null,null,"Low demand season [Sep - May]"]
[null,null,null,"Voltage","Peak",null,"Standard",null,"Off Peak",null,"Peak",null,"Standard",null,"Off Peak"]
[null,null,null,null,"","VAT incl",null,"VAT incl",null,"VAT incl",null,"VAT incl",null,"VAT incl",null,"VAT incl",null,"VAT incl"]
[null,null,"≤ 300km","< 500V",{"$f":"'[5]Non Local 201314'!P247","v":204.55},{"$f":"ROUND(E8 * (1 + VAT), 2)","v":233.19},{"$f":"'[5]Non Local 201314'!Q247","v":62.23},{"$f":"ROUND(G8 * (1 + VAT), 2)","v":70.94},{"$f":"'[5]Non Local 201314'!R247","v":33.97},{"$f":"ROUND(I8 * (1 + VAT), 2)","v":38.729999999999997},{"$f":"'[5]Non Local 201314'!S247","v":66.98},{"$f":"ROUND(K8 * (1 + VAT), 2)","v":76.36},{"$f":"'[5]Non Local 201314'!T247","v":46.22},{"$f":"ROUND(M8 * (1 + VAT), 2)","v":52.69},{"$f":"'[5]Non Local 201314'!U247","v":29.46},{"$f":"ROUND(O8 * (1 + VAT), 2)","v":33.58},{"$f":"'[5]Non Local 201314'!Z247","v":5.85},{"$f":"ROUND(Q8 * (1 + VAT), 2)","v":6.67}]
[null,null,null,"≥ 500V & < 66kV",{"$f":"'[5]Non Local 201314'!P248","v":201.33},229.52,{"$f":"'[5]Non Local 201314'!Q248","v":60.99},69.53,{"$f":"'[5]Non Local 201314'!R248","v":33.119999999999997},37.76,{"$f":"'[5]Non Local 201314'!S248","v":65.680000000000007},74.88,{"$f":"'[5]Non Local 201314'!T248","v":45.2},51.53,{"$f":"'[5]Non Local 201314'!U248","v":28.68},32.700000000000003,{"$f":"'[5]Non Local 201314'!Z248","v":5.35},6.1]
[null,null,null,"≥ 66kV & ≤ 132kV",{"$f":"'[5]Non Local 201314'!P249","v":194.96},222.25,{"$f":"'[5]Non Local 201314'!Q249","v":59.06},67.33,{"$f":"'[5]Non Local 201314'!R249","v":32.07},36.56,{"$f":"'[5]Non Local 201314'!S249","v":63.6},72.5,{"$f":"'[5]Non Local 201314'!T249","v":43.77},49.9,{"$f":"'[5]Non Local 201314'!U249","v":27.77},31.66,{"$f":"'[5]Non Local 201314'!Z249","v":5.21},5.94]
[null,null,null,"> 132kV*",{"$f":"'[5]Non Local 201314'!P250","v":183.75},209.48,{"$f":"'[5]Non Local 201314'!Q250","v":55.66},63.45,{"$f":"'[5]Non Local 201314'!R250","v":30.23},34.46,{"$f":"'[5]Non Local 201314'!S250","v":59.94},68.33,{"$f":"'[5]Non Local 201314'!T250","v":41.25},47.03,{"$f":"'[5]Non Local 201314'!U250","v":26.18},29.85,{"$f":"'[5]Non Local 201314'!Z250","v":6.58},7.5]
[null,null,"> 300km and \n≤ 600km","< 500V",{"$f":"'[5]Non Local 201314'!P251","v":206.21},235.08,{"$f":"'[5]Non Local 201314'!Q251","v":62.48},71.23,{"$f":"'[5]Non Local 201314'!R251","v":33.93},38.68,{"$f":"'[5]Non Local 201314'!S251","v":67.27},76.69,{"$f":"'[5]Non Local 201314'!T251","v":46.31},52.79,{"$f":"'[5]Non Local 201314'!U251","v":29.38},33.49,{"$f":"'[5]Non Local 201314'!Z251","v":5.9},6.73]
[null,null,null,"≥ 500V & < 66kV",{"$f":"'[5]Non Local 201314'!P252","v":203.34},231.81,{"$f":"'[5]Non Local 201314'!Q252","v":61.6},70.22,{"$f":"'[5]Non Local 201314'!R252","v":33.450000000000003},38.130000000000003,{"$f":"'[5]Non Local 201314'!S252","v":66.34},75.63,{"$f":"'[5]Non Local 201314'!T252","v":45.65},52.04,{"$f":"'[5]Non Local 201314'!U252","v":28.96},33.01,{"$f":"'[5]Non Local 201314'!Z252","v":5.4},6.16]
[null,null,null,"≥ 66kV & ≤ 132kV",{"$f":"'[5]Non Local 201314'!P253","v":196.88},224.44,{"$f":"'[5]Non Local 201314'!Q253","v":59.64},67.989999999999995,{"$f":"'[5]Non Local 201314'!R253","v":32.380000000000003},36.909999999999997,{"$f":"'[5]Non Local 201314'!S253","v":64.22},73.209999999999994,{"$f":"'[5]Non Local 201314'!T253","v":44.19},50.38,{"$f":"'[5]Non Local 201314'!U253","v":28.04},31.97,{"$f":"'[5]Non Local 201314'!Z253","v":5.25},5.99]
[null,null,null,"> 132kV*",{"$f":"'[5]Non Local 201314'!P254","v":185.58},211.56,{"$f":"'[5]Non Local 201314'!Q254","v":56.22},64.09,{"$f":"'[5]Non Local 201314'!R254","v":30.52},34.79,{"$f":"'[5]Non Local 201314'!S254","v":60.53},69,{"$f":"'[5]Non Local 201314'!T254","v":41.66},47.49,{"$f":"'[5]Non Local 201314'!U254","v":26.43},30.13,{"$f":"'[5]Non Local 201314'!Z254","v":6.65},7.58]
[null,null,"> 600km and \n≤ 900km","< 500V",{"$f":"'[5]Non Local 201314'!P255","v":208.27},237.43,{"$f":"'[5]Non Local 201314'!Q255","v":63.08},71.91,{"$f":"'[5]Non Local 201314'!R255","v":34.25},39.049999999999997,{"$f":"'[5]Non Local 201314'!S255","v":67.94},77.45,{"$f":"'[5]Non Local 201314'!T255","v":46.76},53.31,{"$f":"'[5]Non Local 201314'!U255","v":29.66},33.81,{"$f":"'[5]Non Local 201314'!Z255","v":5.97},6.81]
[null,null,null,"≥ 500V & < 66kV",{"$f":"'[5]Non Local 201314'!P256","v":205.38},234.13,{"$f":"'[5]Non Local 201314'!Q256","v":62.22},70.930000000000007,{"$f":"'[5]Non Local 201314'!R256","v":33.79},38.520000000000003,{"$f":"'[5]Non Local 201314'!S256","v":67},76.38,{"$f":"'[5]Non Local 201314'!T256","v":46.11},52.57,{"$f":"'[5]Non Local 201314'!U256","v":29.25},33.35,{"$f":"'[5]Non Local 201314'!Z256","v":5.44},6.2]
[null,null,null,"≥ 66kV & ≤ 132kV",{"$f":"'[5]Non Local 201314'!P257","v":198.88},226.72,{"$f":"'[5]Non Local 201314'!Q257","v":60.25},68.69,{"$f":"'[5]Non Local 201314'!R257","v":32.71},37.29,{"$f":"'[5]Non Local 201314'!S257","v":64.87},73.95,{"$f":"'[5]Non Local 201314'!T257","v":44.65},50.9,{"$f":"'[5]Non Local 201314'!U257","v":28.32},32.28,{"$f":"'[5]Non Local 201314'!Z257","v":5.29},6.03]
[null,null,null,"> 132kV*",{"$f":"'[5]Non Local 201314'!P258","v":187.45},213.69,{"$f":"'[5]Non Local 201314'!Q258","v":56.78},64.73,{"$f":"'[5]Non Local 201314'!R258","v":30.84},35.159999999999997,{"$f":"'[5]Non Local 201314'!S258","v":61.15},69.709999999999994,{"$f":"'[5]Non Local 201314'!T258","v":42.08},47.97,{"$f":"'[5]Non Local 201314'!U258","v":26.7},30.44,{"$f":"'[5]Non Local 201314'!Z258","v":6.74},7.68]
[null,null,"> 900km","< 500V",{"$f":"'[5]Non Local 201314'!P259","v":210.36},239.81,{"$f":"'[5]Non Local 201314'!Q259","v":63.74},72.66,{"$f":"'[5]Non Local 201314'!R259","v":34.61},39.46,{"$f":"'[5]Non Local 201314'!S259","v":68.63},78.239999999999995,{"$f":"'[5]Non Local 201314'!T259","v":47.23},53.84,{"$f":"'[5]Non Local 201314'!U259","v":29.97},34.17,{"$f":"'[5]Non Local 201314'!Z259","v":5.99},6.83]
[null,null,null,"≥ 500V & < 66kV",{"$f":"'[5]Non Local 201314'!P260","v":207.43},236.47,{"$f":"'[5]Non Local 201314'!Q260","v":62.83},71.63,{"$f":"'[5]Non Local 201314'!R260","v":34.11},38.89,{"$f":"'[5]Non Local 201314'!S260","v":67.66},77.13,{"$f":"'[5]Non Local 201314'!T260","v":46.56},53.08,{"$f":"'[5]Non Local 201314'!U260","v":29.54},33.68,{"$f":"'[5]Non Local 201314'!Z260","v":5.51},6.28]
[null,null,null,"≥ 66kV & ≤ 132kV",{"$f":"'[5]Non Local 201314'!P261","v":200.88},229,{"$f":"'[5]Non Local 201314'!Q261","v":60.85},69.37,{"$f":"'[5]Non Local 201314'!R261","v":33.04},37.67,{"$f":"'[5]Non Local 201314'!S261","v":65.52},74.69,{"$f":"'[5]Non Local 201314'!T261","v":45.1},51.41,{"$f":"'[5]Non Local 201314'!U261","v":28.61},32.619999999999997,{"$f":"'[5]Non Local 201314'!Z261","v":5.32},6.06]
[null,null,null,"> 132kV*",{"$f":"'[5]Non Local 201314'!P262","v":189.29},215.79,{"$f":"'[5]Non Local 201314'!Q262","v":57.37},65.400000000000006,{"$f":"'[5]Non Local 201314'!R262","v":31.17},35.53,{"$f":"'[5]Non Local 201314'!S262","v":61.78},70.430000000000007,{"$f":"'[5]Non Local 201314'!T262","v":42.53},48.48,{"$f":"'[5]Non Local 201314'!U262","v":27},30.78,{"$f":"'[5]Non Local 201314'!Z262","v":6.79},7.74]
[null,null,null,"* 132 kV or Transmission connected"]
[]
[null,null,"Distribution network charges"]
[null,null,null,null,"Network access charge [R/kVA/m]",null,"Network demand charge [R/kVA/m]",null,"Urban low voltage subsidy charge [R/kVA/m]"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Reliability service charge [c/kWh]"]
[null,null,"Voltage",null,null,"VAT incl",null,"VAT incl",null,"VAT incl",null,"Voltage",null,null,"VAT incl"]
[null,null,"< 500V",null,{"$f":"'[5]Non Local 201314'!AA247","v":11.63},{"$f":"ROUND(E30 * (1 + VAT), 2)","v":13.26},{"$f":"'[5]Non Local 201314'!AB247","v":22.05},{"$f":"ROUND(G30 * (1 + VAT), 2)","v":25.14},{"$f":"'[5]Non Local 201314'!AN247","v":0},{"$f":"ROUND(I30 * (1 + VAT), 2)","v":0},null,"< 500V",null,{"$f":"'[5]Non Local 201314'!Y247","v":0.27},{"$f":"ROUND(N30 * (1 + VAT), 2)","v":0.31}]
[null,null,"≥ 500V & < 66kV",null,{"$f":"'[5]Non Local 201314'!AA248","v":10.67},{"$f":"ROUND(E31 * (1 + VAT), 2)","v":12.16},{"$f":"'[5]Non Local 201314'!AB248","v":20.23},{"$f":"ROUND(G31 * (1 + VAT), 2)","v":23.06},{"$f":"'[5]Non Local 201314'!AN248","v":0},{"$f":"ROUND(I31 * (1 + VAT), 2)","v":0},null,"≥ 500V & < 66kV",null,{"$f":"'[5]Non Local 201314'!Y248","v":0.26},{"$f":"ROUND(N31 * (1 + VAT), 2)","v":0.3}]
[null,null,"≥ 66kV & ≤ 132kV",null,{"$f":"'[5]Non Local 201314'!AA249","v":3.81},{"$f":"ROUND(E32 * (1 + VAT), 2)","v":4.34},{"$f":"'[5]Non Local 201314'!AB249","v":7.05},{"$f":"ROUND(G32 * (1 + VAT), 2)","v":8.0399999999999991},{"$f":"'[5]Non Local 201314'!AN249","v":9.39},{"$f":"ROUND(I32 * (1 + VAT), 2)","v":10.7},null,"≥ 66kV & ≤ 132kV",null,{"$f":"'[5]Non Local 201314'!Y249","v":0.25},{"$f":"ROUND(N32 * (1 + VAT), 2)","v":0.28999999999999998}]
[null,null,"> 132kV / Transmission connected",null,{"$f":"'[5]Non Local 201314'!AA250","v":0},{"$f":"ROUND(E33 * (1 + VAT), 2)","v":0},{"$f":"'[5]Non Local 201314'!AB250","v":0},{"$f":"ROUND(G33 * (1 + VAT), 2)","v":0},{"$f":"'[5]Non Local 201314'!AN250","v":9.39},{"$f":"ROUND(I33 * (1 + VAT), 2)","v":10.7},null,"> 132kV / Transmission connected",null,{"$f":"'[5]Non Local 201314'!Y250","v":0.23},{"$f":"ROUND(N33 * (1 + VAT), 2)","v":0.26}]
[]
[]
[null,null,"Customer categories",null,"Service charge  [R/account/day]",null,"Administration charge  [R/POD/day]",null,null,null,null,"Reactive energy charge  [c/kVArh]"]
[null,null,null,null,null,null,null,null,null,null,null,"High season",null,"Low season"]
[null,null,null,null,null,"VAT incl",null,"VAT incl",null,null,null,null,"VAT incl",null,"VAT incl"]
[null,null,"> 1 MVA",null,{"$f":"'[5]Non Local 201314'!$N$247","v":133.5},{"$f":"ROUND(E39 * (1 + VAT), 2)","v":152.19},{"$f":"'[5]Non Local 201314'!$I$247","v":60.17},{"$f":"ROUND(G39 * (1 + VAT), 2)","v":68.59},null,null,null,{"$f":"'[5]Non Local 201314'!$V$247","v":9.4},{"$f":"ROUND(L39 * (1 + VAT), 2)","v":10.72},0,{"$f":"ROUND(N39 * (1 + VAT), 2)","v":0}]
[null,null,"Key customers",null,{"$f":"'[5]Non Local 201314'!$O$247","v":2616.06},{"$f":"ROUND(E40 * (1 + VAT), 2)","v":2982.31},{"$f":"'[5]Non Local 201314'!$J$247","v":83.55},{"$f":"ROUND(G40 * (1 + VAT), 2)","v":95.25}]
[]
[null,null,"Electrification and rural network subsidy charge [c/kWh]",null,"Affordability subsidy charge [c/kWh] payable by non-local authority tariffs"]
[]
[null,null,"All seasons",null,"All seasons"]
[null,null,null,"VAT incl",null,"VAT incl"]
[null,null,{"$f":"'[5]Non Local 201314'!$AO$247+'[5]Non Local 201314'!$AM$247","v":5.2},{"$f":"ROUND(C46 * (1 + VAT), 2)","v":5.93},{"$f":"'[5]Non Local 201314'!$AP$247","v":2.0699999999999998},{"$f":"ROUND(E46 * (1 + VAT), 2)","v":2.36}]

{"sheet":"Megaflex Munic inc","index":4,"n_rows":47,"n_cols":28,"rows_kept":47,"cut":false,"hidden":false,"merged":[[27,13,27,14],[32,11,32,12],[37,13,37,14],[37,2,37,3],[35,2,35,3],[28,2,28,3],[37,11,37,12],[31,2,31,3],[35,6,36,7],[29,2,29,3],[30,11,30,12],[31,11,31,12],[36,11,36,14],[28,11,28,12],[42,2,43,3],[39,2,39,3],[35,4,36,5],[38,2,38,3],[44,2,44,3],[5,8,5,9],[7,2,10,2],[11,2,14,2],[19,2,22,2],[26,8,27,9],[25,2,25,9],[26,4,27,5],[26,6,27,7],[15,2,18,2],[1,1,1,11],[1,12,1,17],[5,6,5,7],[32,2,32,3],[3,16,3,17],[4,2,6,2],[4,4,4,9],[4,10,4,15],[4,16,5,17],[5,12,5,13],[5,14,5,15],[3,4,3,15],[5,4,5,5],[30,2,30,3],[5,10,5,11],[29,11,29,12]]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(E8:E23,G8:G23,I8:I23,K8:K23,M8:M23,O8:O23,Q8:Q23,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!) - '[5]Local 201314'!$AL$179","v":{"$error":"#REF!"}}]
[null,{"$f":"Menu!$B$6","v":"Megaflex tariff"},null,null,null,null,null,null,null,null,null,null,{"$f":"Menu!$C$4","v":"Local authority"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!)","v":{"$error":"#REF!"}},"check value"]
[]
[null,null,null,null,"Active energy charge [c/kWh]",null,null,null,null,null,null,null,null,null,null,null,"Transmission network charges [R/kVA/m]"]
[null,null,"Transmission zone",null,"High demand season [Jun - Aug]",null,null,null,null,null,"Low demand season [Sep - May]"]
[null,null,null,"Voltage","Peak",null,"Standard",null,"Off Peak",null,"Peak",null,"Standard",null,"Off Peak"]
[null,null,null,null,"","VAT incl",null,"VAT incl",null,"VAT incl",null,"VAT incl",null,"VAT incl",null,"VAT incl",null,"VAT incl"]
[null,null,"≤ 300km","< 500V",{"$f":"'[5]Local 201314'!P179","v":209.42},{"$f":"ROUND(E8 * (1 + VAT), 2)","v":238.74},{"$f":"'[5]Local 201314'!Q179","v":63.72},{"$f":"ROUND(G8 * (1 + VAT), 2)","v":72.64},{"$f":"'[5]Local 201314'!R179","v":34.78},{"$f":"ROUND(I8 * (1 + VAT), 2)","v":39.65},{"$f":"'[5]Local 201314'!S179","v":68.569999999999993},{"$f":"ROUND(K8 * (1 + VAT), 2)","v":78.17},{"$f":"'[5]Local 201314'!T179","v":47.32},{"$f":"ROUND(M8 * (1 + VAT), 2)","v":53.94},{"$f":"'[5]Local 201314'!U179","v":30.16},{"$f":"ROUND(O8 * (1 + VAT), 2)","v":34.380000000000003},{"$f":"'[5]Local 201314'!Z179","v":5.83},{"$f":"ROUND(Q8 * (1 + VAT), 2)","v":6.65}]
[null,null,null,"≥ 500V & < 66kV",{"$f":"'[5]Local 201314'!P180","v":206.12},234.98,{"$f":"'[5]Local 201314'!Q180","v":62.45},71.19,{"$f":"'[5]Local 201314'!R180","v":33.909999999999997},38.659999999999997,{"$f":"'[5]Local 201314'!S180","v":67.239999999999995},76.650000000000006,{"$f":"'[5]Local 201314'!T180","v":46.28},52.76,{"$f":"'[5]Local 201314'!U180","v":29.36},33.47,{"$f":"'[5]Local 201314'!Z180","v":5.32},6.06]
[null,null,null,"≥ 66kV & ≤ 132kV",{"$f":"'[5]Local 201314'!P181","v":199.61},227.56,{"$f":"'[5]Local 201314'!Q181","v":60.47},68.94,{"$f":"'[5]Local 201314'!R181","v":32.83},37.43,{"$f":"'[5]Local 201314'!S181","v":65.11},74.23,{"$f":"'[5]Local 201314'!T181","v":44.82},51.09,{"$f":"'[5]Local 201314'!U181","v":28.43},32.409999999999997,{"$f":"'[5]Local 201314'!Z181","v":5.18},5.91]
[null,null,null,"> 132kV*",{"$f":"'[5]Local 201314'!P182","v":188.13},214.47,{"$f":"'[5]Local 201314'!Q182","v":56.99},64.97,{"$f":"'[5]Local 201314'!R182","v":30.95},35.28,{"$f":"'[5]Local 201314'!S182","v":61.37},69.959999999999994,{"$f":"'[5]Local 201314'!T182","v":42.24},48.15,{"$f":"'[5]Local 201314'!U182","v":26.8},30.55,{"$f":"'[5]Local 201314'!Z182","v":6.55},7.47]
[null,null,"> 300km and \n≤ 600km","< 500V",{"$f":"'[5]Local 201314'!P183","v":211.12},240.68,{"$f":"'[5]Local 201314'!Q183","v":63.96},72.91,{"$f":"'[5]Local 201314'!R183","v":34.729999999999997},39.590000000000003,{"$f":"'[5]Local 201314'!S183","v":68.88},78.52,{"$f":"'[5]Local 201314'!T183","v":47.41},54.05,{"$f":"'[5]Local 201314'!U183","v":30.08},34.29,{"$f":"'[5]Local 201314'!Z183","v":5.87},6.69]
[null,null,null,"≥ 500V & < 66kV",{"$f":"'[5]Local 201314'!P184","v":208.18},237.33,{"$f":"'[5]Local 201314'!Q184","v":63.07},71.900000000000006,{"$f":"'[5]Local 201314'!R184","v":34.25},39.049999999999997,{"$f":"'[5]Local 201314'!S184","v":67.92},77.430000000000007,{"$f":"'[5]Local 201314'!T184","v":46.74},53.28,{"$f":"'[5]Local 201314'!U184","v":29.65},33.799999999999997,{"$f":"'[5]Local 201314'!Z184","v":5.38},6.13]
[null,null,null,"≥ 66kV & ≤ 132kV",{"$f":"'[5]Local 201314'!P185","v":201.56},229.78,{"$f":"'[5]Local 201314'!Q185","v":61.06},69.61,{"$f":"'[5]Local 201314'!R185","v":33.15},37.79,{"$f":"'[5]Local 201314'!S185","v":65.75},74.959999999999994,{"$f":"'[5]Local 201314'!T185","v":45.25},51.59,{"$f":"'[5]Local 201314'!U185","v":28.7},32.72,{"$f":"'[5]Local 201314'!Z185","v":5.22},5.95]
[null,null,null,"> 132kV*",{"$f":"'[5]Local 201314'!P186","v":190},216.6,{"$f":"'[5]Local 201314'!Q186","v":57.56},65.62,{"$f":"'[5]Local 201314'!R186","v":31.25},35.630000000000003,{"$f":"'[5]Local 201314'!S186","v":61.97},70.650000000000006,{"$f":"'[5]Local 201314'!T186","v":42.66},48.63,{"$f":"'[5]Local 201314'!U186","v":27.06},30.85,{"$f":"'[5]Local 201314'!Z186","v":6.62},7.55]
[null,null,"> 600km and \n≤ 900km","< 500V",{"$f":"'[5]Local 201314'!P187","v":213.23},243.08,{"$f":"'[5]Local 201314'!Q187","v":64.59},73.63,{"$f":"'[5]Local 201314'!R187","v":35.07},39.979999999999997,{"$f":"'[5]Local 201314'!S187","v":69.55},79.290000000000006,{"$f":"'[5]Local 201314'!T187","v":47.87},54.57,{"$f":"'[5]Local 201314'!U187","v":30.37},34.619999999999997,{"$f":"'[5]Local 201314'!Z187","v":5.94},6.77]
[null,null,null,"≥ 500V & < 66kV",{"$f":"'[5]Local 201314'!P188","v":210.27},239.71,{"$f":"'[5]Local 201314'!Q188","v":63.7},72.62,{"$f":"'[5]Local 201314'!R188","v":34.590000000000003},39.43,{"$f":"'[5]Local 201314'!S188","v":68.599999999999994},78.2,{"$f":"'[5]Local 201314'!T188","v":47.2},53.81,{"$f":"'[5]Local 201314'!U188","v":29.95},34.14,{"$f":"'[5]Local 201314'!Z188","v":5.42},6.18]
[null,null,null,"≥ 66kV & ≤ 132kV",{"$f":"'[5]Local 201314'!P189","v":203.62},232.13,{"$f":"'[5]Local 201314'!Q189","v":61.68},70.319999999999993,{"$f":"'[5]Local 201314'!R189","v":33.49},38.18,{"$f":"'[5]Local 201314'!S189","v":66.41},75.709999999999994,{"$f":"'[5]Local 201314'!T189","v":45.71},52.11,{"$f":"'[5]Local 201314'!U189","v":28.99},33.049999999999997,{"$f":"'[5]Local 201314'!Z189","v":5.27},6.01]
[null,null,null,"> 132kV*",{"$f":"'[5]Local 201314'!P190","v":191.91},218.78,{"$f":"'[5]Local 201314'!Q190","v":58.14},66.28,{"$f":"'[5]Local 201314'!R190","v":31.57},35.99,{"$f":"'[5]Local 201314'!S190","v":62.61},71.38,{"$f":"'[5]Local 201314'!T190","v":43.09},49.12,{"$f":"'[5]Local 201314'!U190","v":27.34},31.17,{"$f":"'[5]Local 201314'!Z190","v":6.71},7.65]
[null,null,"> 900km","< 500V",{"$f":"'[5]Local 201314'!P191","v":215.37},245.52,{"$f":"'[5]Local 201314'!Q191","v":65.25},74.39,{"$f":"'[5]Local 201314'!R191","v":35.43},40.39,{"$f":"'[5]Local 201314'!S191","v":70.260000000000005},80.099999999999994,{"$f":"'[5]Local 201314'!T191","v":48.35},55.12,{"$f":"'[5]Local 201314'!U191","v":30.68},34.979999999999997,{"$f":"'[5]Local 201314'!Z191","v":5.97},6.81]
[null,null,null,"≥ 500V & < 66kV",{"$f":"'[5]Local 201314'!P192","v":212.37},242.1,{"$f":"'[5]Local 201314'!Q192","v":64.33},73.34,{"$f":"'[5]Local 201314'!R192","v":34.93},39.82,{"$f":"'[5]Local 201314'!S192","v":69.27},78.97,{"$f":"'[5]Local 201314'!T192","v":47.67},54.34,{"$f":"'[5]Local 201314'!U192","v":30.24},34.47,{"$f":"'[5]Local 201314'!Z192","v":5.48},6.25]
[null,null,null,"≥ 66kV & ≤ 132kV",{"$f":"'[5]Local 201314'!P193","v":205.66},234.45,{"$f":"'[5]Local 201314'!Q193","v":62.3},71.02,{"$f":"'[5]Local 201314'!R193","v":33.83},38.57,{"$f":"'[5]Local 201314'!S193","v":67.08},76.47,{"$f":"'[5]Local 201314'!T193","v":46.17},52.63,{"$f":"'[5]Local 201314'!U193","v":29.29},33.39,{"$f":"'[5]Local 201314'!Z193","v":5.3},6.04]
[null,null,null,"> 132kV*",{"$f":"'[5]Local 201314'!P194","v":193.8},220.93,{"$f":"'[5]Local 201314'!Q194","v":58.74},66.959999999999994,{"$f":"'[5]Local 201314'!R194","v":31.92},36.39,{"$f":"'[5]Local 201314'!S194","v":63.25},72.11,{"$f":"'[5]Local 201314'!T194","v":43.54},49.64,{"$f":"'[5]Local 201314'!U194","v":27.64},31.51,{"$f":"'[5]Local 201314'!Z194","v":6.76},7.71]
[null,null,null,"* 132 kV or Transmission connected"]
[]
[null,null,"Distribution network charges"]
[null,null,null,null,"Network access charge [R/kVA/m]",null,"Network demand charge [R/kVA/m]",null,"Urban low voltage subsidy charge [R/kVA/m]"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Reliability service charge [c/kWh]"]
[null,null,"Voltage",null,null,"VAT incl",null,"VAT incl",null,"VAT incl",null,"Voltage",null,null,"VAT incl"]
[null,null,"< 500V",null,{"$f":"'[5]Local 201314'!AA179","v":11.63},{"$f":"ROUND(E30 * (1 + VAT), 2)","v":13.26},{"$f":"'[5]Local 201314'!AB179","v":22.05},{"$f":"ROUND(G30 * (1 + VAT), 2)","v":25.14},{"$f":"'[5]Local 201314'!AN179","v":0},{"$f":"ROUND(I30 * (1 + VAT), 2)","v":0},null,"< 500V",null,{"$f":"'[5]Local 201314'!Y179","v":0.27},{"$f":"ROUND(N30 * (1 + VAT), 2)","v":0.31}]
[null,null,"≥ 500V & < 66kV",null,{"$f":"'[5]Local 201314'!AA180","v":10.67},{"$f":"ROUND(E31 * (1 + VAT), 2)","v":12.16},{"$f":"'[5]Local 201314'!AB180","v":20.23},{"$f":"ROUND(G31 * (1 + VAT), 2)","v":23.06},{"$f":"'[5]Local 201314'!AN180","v":0},{"$f":"ROUND(I31 * (1 + VAT), 2)","v":0},null,"≥ 500V & < 66kV",null,{"$f":"'[5]Local 201314'!Y180","v":0.26},{"$f":"ROUND(N31 * (1 + VAT), 2)","v":0.3}]
[null,null,"≥ 66kV & ≤ 132kV",null,{"$f":"'[5]Local 201314'!AA181","v":3.81},{"$f":"ROUND(E32 * (1 + VAT), 2)","v":4.34},{"$f":"'[5]Local 201314'!AB181","v":7.05},{"$f":"ROUND(G32 * (1 + VAT), 2)","v":8.0399999999999991},{"$f":"'[5]Local 201314'!AN181","v":9.39},{"$f":"ROUND(I32 * (1 + VAT), 2)","v":10.7},null,"≥ 66kV & ≤ 132kV",null,{"$f":"'[5]Local 201314'!Y181","v":0.25},{"$f":"ROUND(N32 * (1 + VAT), 2)","v":0.28999999999999998}]
[null,null,"> 132kV / Transmission connected",null,{"$f":"'[5]Local 201314'!AA182","v":0},{"$f":"ROUND(E33 * (1 + VAT), 2)","v":0},{"$f":"'[5]Local 201314'!AB182","v":0},{"$f":"ROUND(G33 * (1 + VAT), 2)","v":0},{"$f":"'[5]Local 201314'!AN182","v":9.39},{"$f":"ROUND(I33 * (1 + VAT), 2)","v":10.7},null,"> 132kV / Transmission connected",null,{"$f":"'[5]Local 201314'!Y182","v":0.23},{"$f":"ROUND(N33 * (1 + VAT), 2)","v":0.26}]
[]
[]
[null,null,"Customer categories",null,"Service charge  [R/account/day]",null,"Administration charge  [R/POD/day]"]
[null,null,null,null,null,null,null,null,null,null,null,"Reactive energy charge  [c/kVArh]"]
[null,null,null,null,null,"VAT incl",null,"VAT incl",null,null,null,"High season",null,"Low season"]
[null,null,">1  MVA",null,{"$f":"'[5]Local 201314'!$N$179","v":132.88},{"$f":"ROUND(E39 * (1 + VAT), 2)","v":151.47999999999999},{"$f":"'[5]Local 201314'!$I$179","v":59.89},{"$f":"ROUND(G39 * (1 + VAT), 2)","v":68.27},null,null,null,null,"VAT incl",null,"VAT incl"]
[null,null,"Key customers",null,{"$f":"'[5]Local 201314'!$O$179","v":2603.9499999999998},{"$f":"ROUND(E40 * (1 + VAT), 2)","v":2968.5},{"$f":"'[5]Local 201314'!$J$179","v":83.16},{"$f":"ROUND(G40 * (1 + VAT), 2)","v":94.8},null,null,null,{"$f":"'[5]Local 201314'!$V$179","v":9.35},{"$f":"ROUND(L40 * (1 + VAT), 2)","v":10.66},0,{"$f":"ROUND(N40 * (1 + VAT), 2)","v":0}]
[]
[]
[null,null,"Electrification and rural network subsidy charge [c/kWh]"]
[]
[null,null,"All seasons"]
[null,null,null,"VAT incl"]
[null,null,{"$f":"'[5]Local 201314'!$AO$179+'[5]Local 201314'!$AM$179","v":5.17},{"$f":"ROUND(C47 * (1 + VAT), 2)","v":5.89}]

{"sheet":"Nightsave Large inc","index":5,"n_rows":47,"n_cols":28,"rows_kept":47,"cut":false,"hidden":false,"merged":[[4,10,5,11],[26,8,27,9],[42,2,43,3],[42,4,43,5],[29,2,29,3],[26,6,27,7],[35,3,36,4],[35,5,36,6],[28,2,28,3],[35,2,36,2],[25,2,25,9],[30,2,30,3],[31,2,31,3],[32,2,32,3],[26,4,27,5],[44,2,44,3],[44,4,44,5],[27,12,27,13],[1,11,1,13],[19,2,22,2],[7,2,10,2],[11,2,14,2],[3,12,3,13],[4,12,5,13],[4,4,5,5],[4,6,5,7],[4,2,6,2],[3,4,3,7],[3,8,3,11],[4,8,5,9],[15,2,18,2]]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(E8:E23,G8:G23,I8:I23,K8:K23,M8:M23,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!)-SUM('[5]Non Local 201314'!$AL$263)","v":{"$error":"#REF!"}}]
[null,null,"Nightsave Urban Large tariff",null,null,null,null,null,null,null,null,{"$f":"Menu!B4","v":"Non-local authority"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"check value"]
[]
[null,null,null,null,"Active energy charge [c/kWh]",null,null,null,"Energy demand charge [R/kVA/m]",null,null,null,"Transmission network charges [R/kVA/m]"]
[null,null,"Transmission zone",null,"High demand season \n[Jun - Aug]",null,"Low demand season \n[Sep - May]",null,"High demand season \n[Jun - Aug]",null,"Low demand season \n[Sep - May]"]
[null,null,null,"Voltage"]
[null,null,null,null,"","VAT incl",null,"VAT incl","","VAT incl",null,"VAT incl",null,"VAT incl"]
[null,null,"≤ 300km","< 500V",{"$f":"'[5]Non Local 201314'!P263","v":50.52},{"$f":"ROUND(E8 * (1 + VAT), 2)","v":57.59},{"$f":"'[5]Non Local 201314'!S263","v":39.28},{"$f":"ROUND(G8 * (1 + VAT), 2)","v":44.78},{"$f":"'[5]Non Local 201314'!AE263","v":153.71},{"$f":"ROUND(I8 * (1 + VAT), 2)","v":175.23},{"$f":"'[5]Non Local 201314'!AF263","v":21.48},{"$f":"ROUND(K8 * (1 + VAT), 2)","v":24.49},{"$f":"'[5]Non Local 201314'!Z263","v":5.85},{"$f":"ROUND(M8 * (1 + VAT), 2)","v":6.67}]
[null,null,null,"≥ 500V & < 66kV",{"$f":"'[5]Non Local 201314'!P264","v":47.84},54.54,{"$f":"'[5]Non Local 201314'!S264","v":37.340000000000003},42.57,{"$f":"'[5]Non Local 201314'!AE264","v":148.78},169.61,{"$f":"'[5]Non Local 201314'!AF264","v":20.8},23.71,{"$f":"'[5]Non Local 201314'!Z264","v":5.35},6.1]
[null,null,null,"≥ 66kV & ≤ 132kV",{"$f":"'[5]Non Local 201314'!P265","v":47.49},54.14,{"$f":"'[5]Non Local 201314'!S265","v":36.89},42.05,{"$f":"'[5]Non Local 201314'!AE265","v":143.36000000000001},163.43,{"$f":"'[5]Non Local 201314'!AF265","v":20.04},22.85,{"$f":"'[5]Non Local 201314'!Z265","v":5.21},5.94]
[null,null,null,"> 132kV*",{"$f":"'[5]Non Local 201314'!P266","v":44.43},50.65,{"$f":"'[5]Non Local 201314'!S266","v":34.549999999999997},39.39,{"$f":"'[5]Non Local 201314'!AE266","v":138.30000000000001},157.66,{"$f":"'[5]Non Local 201314'!AF266","v":19.32},22.02,{"$f":"'[5]Non Local 201314'!Z266","v":6.58},7.5]
[null,null,"> 300km and \n≤ 600km","< 500V",{"$f":"'[5]Non Local 201314'!P267","v":51.19},58.36,{"$f":"'[5]Non Local 201314'!S267","v":39.700000000000003},45.26,{"$f":"'[5]Non Local 201314'!AE267","v":155.31},177.05,{"$f":"'[5]Non Local 201314'!AF267","v":21.69},24.73,{"$f":"'[5]Non Local 201314'!Z267","v":5.9},6.73]
[null,null,null,"≥ 500V & < 66kV",{"$f":"'[5]Non Local 201314'!P268","v":48.84},55.68,{"$f":"'[5]Non Local 201314'!S268","v":38.1},43.43,{"$f":"'[5]Non Local 201314'!AE268","v":150.29},171.33,{"$f":"'[5]Non Local 201314'!AF268","v":20.98},23.92,{"$f":"'[5]Non Local 201314'!Z268","v":5.4},6.16]
[null,null,null,"≥ 66kV & ≤ 132kV",{"$f":"'[5]Non Local 201314'!P269","v":48.48},55.27,{"$f":"'[5]Non Local 201314'!S269","v":37.64},42.91,{"$f":"'[5]Non Local 201314'!AE269","v":144.79},165.06,{"$f":"'[5]Non Local 201314'!AF269","v":20.23},23.06,{"$f":"'[5]Non Local 201314'!Z269","v":5.25},5.99]
[null,null,null,"> 132kV*",{"$f":"'[5]Non Local 201314'!P270","v":45.35},51.7,{"$f":"'[5]Non Local 201314'!S270","v":35.25},40.19,{"$f":"'[5]Non Local 201314'!AE270","v":139.69999999999999},159.26,{"$f":"'[5]Non Local 201314'!AF270","v":19.510000000000002},22.24,{"$f":"'[5]Non Local 201314'!Z270","v":6.65},7.58]
[null,null,"> 600km and \n≤ 900km","< 500V",{"$f":"'[5]Non Local 201314'!P271","v":51.68},58.92,{"$f":"'[5]Non Local 201314'!S271","v":40.090000000000003},45.7,{"$f":"'[5]Non Local 201314'!AE271","v":156.88999999999999},178.85,{"$f":"'[5]Non Local 201314'!AF271","v":21.92},24.99,{"$f":"'[5]Non Local 201314'!Z271","v":5.97},6.81]
[null,null,null,"≥ 500V & < 66kV",{"$f":"'[5]Non Local 201314'!P272","v":49.33},56.24,{"$f":"'[5]Non Local 201314'!S272","v":38.49},43.88,{"$f":"'[5]Non Local 201314'!AE272","v":151.80000000000001},173.05,{"$f":"'[5]Non Local 201314'!AF272","v":21.21},24.18,{"$f":"'[5]Non Local 201314'!Z272","v":5.44},6.2]
[null,null,null,"≥ 66kV & ≤ 132kV",{"$f":"'[5]Non Local 201314'!P273","v":48.96},55.81,{"$f":"'[5]Non Local 201314'!S273","v":38.020000000000003},43.34,{"$f":"'[5]Non Local 201314'!AE273","v":146.24},166.71,{"$f":"'[5]Non Local 201314'!AF273","v":20.43},23.29,{"$f":"'[5]Non Local 201314'!Z273","v":5.29},6.03]
[null,null,null,"> 132kV*",{"$f":"'[5]Non Local 201314'!P274","v":45.8},52.21,{"$f":"'[5]Non Local 201314'!S274","v":35.61},40.6,{"$f":"'[5]Non Local 201314'!AE274","v":141.1},160.85,{"$f":"'[5]Non Local 201314'!AF274","v":19.7},22.46,{"$f":"'[5]Non Local 201314'!Z274","v":6.74},7.68]
[null,null,"> 900km","< 500V",{"$f":"'[5]Non Local 201314'!P275","v":52.22},59.53,{"$f":"'[5]Non Local 201314'!S275","v":40.5},46.17,{"$f":"'[5]Non Local 201314'!AE275","v":158.41999999999999},180.6,{"$f":"'[5]Non Local 201314'!AF275","v":22.13},25.23,{"$f":"'[5]Non Local 201314'!Z275","v":5.99},6.83]
[null,null,null,"≥ 500V & < 66kV",{"$f":"'[5]Non Local 201314'!P276","v":49.81},56.78,{"$f":"'[5]Non Local 201314'!S276","v":38.86},44.3,{"$f":"'[5]Non Local 201314'!AE276","v":153.32},174.78,{"$f":"'[5]Non Local 201314'!AF276","v":21.4},24.4,{"$f":"'[5]Non Local 201314'!Z276","v":5.51},6.28]
[null,null,null,"≥ 66kV & ≤ 132kV",{"$f":"'[5]Non Local 201314'!P277","v":49.46},56.38,{"$f":"'[5]Non Local 201314'!S277","v":38.4},43.78,{"$f":"'[5]Non Local 201314'!AE277","v":147.72999999999999},168.41,{"$f":"'[5]Non Local 201314'!AF277","v":20.64},23.53,{"$f":"'[5]Non Local 201314'!Z277","v":5.32},6.06]
[null,null,null,"> 132kV*",{"$f":"'[5]Non Local 201314'!P278","v":46.29},52.77,{"$f":"'[5]Non Local 201314'!S278","v":36},41.04,{"$f":"'[5]Non Local 201314'!AE278","v":142.53},162.47999999999999,{"$f":"'[5]Non Local 201314'!AF278","v":19.899999999999999},22.69,{"$f":"'[5]Non Local 201314'!Z278","v":6.79},7.74]
[null,null,null,"* 132 kV or Transmission connected"]
[]
[null,null,"Distribution network charges"]
[null,null,null,null,"Network access charge [R/kVA/m]",null,"Network demand charge [R/kVA/m]",null,"Urban low voltage subsidy charge [R/kVA/m]"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Reliability service charge [c/kWh]"]
[null,null,"Voltage",null,null,"VAT incl",null,"VAT incl",null,"VAT incl",null,"Voltage",null,"VAT incl"]
[null,null,"< 500V",null,{"$f":"'[5]Non Local 201314'!AA263","v":11.63},{"$f":"ROUND(E30 * (1 + VAT), 2)","v":13.26},{"$f":"'[5]Non Local 201314'!AB263","v":22.05},{"$f":"ROUND(G30 * (1 + VAT), 2)","v":25.14},{"$f":"'[5]Non Local 201314'!AN247","v":0},{"$f":"ROUND(I30 * (1 + VAT), 2)","v":0},null,"< 500V",{"$f":"'[5]Non Local 201314'!Y267","v":0.27},{"$f":"ROUND(M30 * (1 + VAT), 2)","v":0.31}]
[null,null,"≥ 500V & < 66kV",null,{"$f":"'[5]Non Local 201314'!AA264","v":10.67},{"$f":"ROUND(E31 * (1 + VAT), 2)","v":12.16},{"$f":"'[5]Non Local 201314'!AB264","v":20.23},{"$f":"ROUND(G31 * (1 + VAT), 2)","v":23.06},{"$f":"'[5]Non Local 201314'!AN248","v":0},{"$f":"ROUND(I31 * (1 + VAT), 2)","v":0},null,"≥ 500V & < 66kV",{"$f":"'[5]Non Local 201314'!Y268","v":0.26},{"$f":"ROUND(M31 * (1 + VAT), 2)","v":0.3}]
[null,null,"≥ 66kV & ≤ 132kV",null,{"$f":"'[5]Non Local 201314'!AA265","v":3.81},{"$f":"ROUND(E32 * (1 + VAT), 2)","v":4.34},{"$f":"'[5]Non Local 201314'!AB265","v":7.05},{"$f":"ROUND(G32 * (1 + VAT), 2)","v":8.0399999999999991},{"$f":"'[5]Non Local 201314'!AN249","v":9.39},{"$f":"ROUND(I32 * (1 + VAT), 2)","v":10.7},null,"≥ 66kV & ≤ 132kV",{"$f":"'[5]Non Local 201314'!Y269","v":0.25},{"$f":"ROUND(M32 * (1 + VAT), 2)","v":0.28999999999999998}]
[null,null,"> 132kV / Transmission connected",null,{"$f":"'[5]Non Local 201314'!AA266","v":0},{"$f":"ROUND(E33 * (1 + VAT), 2)","v":0},{"$f":"'[5]Non Local 201314'!AB266","v":0},{"$f":"ROUND(G33 * (1 + VAT), 2)","v":0},{"$f":"'[5]Non Local 201314'!AN250","v":9.39},{"$f":"ROUND(I33 * (1 + VAT), 2)","v":10.7},null,"> 132kV / Transmission connected",{"$f":"'[5]Non Local 201314'!Y270","v":0.23},{"$f":"ROUND(M33 * (1 + VAT), 2)","v":0.26}]
[]
[]
[null,null,"Customer categories","Service charge  [R/account/day]",null,"Administration charge  [R/POD/day]"]
[]
[null,null,null,null,"VAT incl",null,"VAT incl"]
[null,null,">1  MVA",{"$f":"'[5]Non Local 201314'!N263","v":133.5},{"$f":"ROUND(D39 * (1 + VAT), 2)","v":152.19},{"$f":"'[5]Non Local 201314'!I263","v":60.17},{"$f":"ROUND(F39 * (1 + VAT), 2)","v":68.59}]
[null,null,"Key customers",{"$f":"'[5]Non Local 201314'!O263","v":2616.06},{"$f":"ROUND(D40 * (1 + VAT), 2)","v":2982.31},{"$f":"'[5]Non Local 201314'!J263","v":83.55},{"$f":"ROUND(F40 * (1 + VAT), 2)","v":95.25}]
[]
[]
[null,null,"Electrification and rural network subsidy charge [c/kWh]",null,"Affordability subsidy charge [c/kWh] payable by non-local authority tariffs"]
[]
[null,null,"All seasons",null,"All seasons"]
[null,null,null,"VAT incl",null,"VAT incl"]
[null,null,{"$f":"'[5]Non Local 201314'!$AO$263+'[5]Non Local 201314'!$AM$263","v":5.2},{"$f":"ROUND(C47 * (1 + VAT), 2)","v":5.93},{"$f":"'[5]Non Local 201314'!$AP$263","v":2.0699999999999998},{"$f":"ROUND(E47 * (1 + VAT), 2)","v":2.36}]

{"sheet":"Nightsave Large Munic inc","index":6,"n_rows":47,"n_cols":28,"rows_kept":47,"cut":false,"hidden":false,"merged":[[4,12,5,13],[28,2,28,3],[35,2,36,2],[30,2,30,3],[26,8,27,9],[25,2,25,9],[35,3,36,4],[1,1,1,11],[1,12,1,13],[26,4,27,5],[26,6,27,7],[7,2,10,2],[11,2,14,2],[15,2,18,2],[19,2,22,2],[3,4,3,7],[3,8,3,11],[3,12,3,13],[4,2,6,2],[4,4,5,5],[4,6,5,7],[4,8,5,9],[4,10,5,11],[42,2,43,3],[35,5,36,6],[44,2,44,3],[27,12,27,13],[31,2,31,3],[32,2,32,3],[29,2,29,3]]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(E8:E23,G8:G23,I8:I23,K8:K23,M8:M23,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!) - '[5]Local 201314'!$AL$195","v":{"$error":"#REF!"}}]
[null,"Nightsave Urban Large tariff  ",null,null,null,null,null,null,null,null,null,null,"Local authority",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!)","v":{"$error":"#REF!"}},"check value"]
[]
[null,null,null,null,"Active energy charge [c/kWh]",null,null,null,"Energy demand charge [R/kVA/m]",null,null,null,"Transmission network charges [R/kVA/m]"]
[null,null,"Transmission zone",null,"High demand season \n[Jun - Aug]",null,"Low demand season \n[Sep - May]",null,"High demand season \n[Jun - Aug]",null,"Low demand season \n[Sep - May]"]
[null,null,null,"Voltage"]
[null,null,null,null,"","VAT incl",null,"VAT incl","","VAT incl",null,"VAT incl",null,"VAT incl"]
[null,null,"≤ 300km","< 500V",{"$f":"'[5]Local 201314'!P195","v":51.72},{"$f":"ROUND(E8 * (1 + VAT), 2)","v":58.96},{"$f":"'[5]Local 201314'!S195","v":40.22},{"$f":"ROUND(G8 * (1 + VAT), 2)","v":45.85},{"$f":"'[5]Local 201314'!AE195","v":154.43},{"$f":"ROUND(I8 * (1 + VAT), 2)","v":176.05},{"$f":"'[5]Local 201314'!AF195","v":21.58},{"$f":"ROUND(K8 * (1 + VAT), 2)","v":24.6},{"$f":"'[5]Local 201314'!Z195","v":5.83},{"$f":"ROUND(M8 * (1 + VAT), 2)","v":6.65}]
[null,null,null,"≥ 500V & < 66kV",{"$f":"'[5]Local 201314'!P196","v":48.98},55.84,{"$f":"'[5]Local 201314'!S196","v":38.229999999999997},43.58,{"$f":"'[5]Local 201314'!AE196","v":149.47},170.4,{"$f":"'[5]Local 201314'!AF196","v":20.9},23.83,{"$f":"'[5]Local 201314'!Z196","v":5.32},6.06]
[null,null,null,"≥ 66kV & ≤ 132kV",{"$f":"'[5]Local 201314'!P197","v":48.62},55.43,{"$f":"'[5]Local 201314'!S197","v":37.76},43.05,{"$f":"'[5]Local 201314'!AE197","v":144.03},164.19,{"$f":"'[5]Local 201314'!AF197","v":20.13},22.95,{"$f":"'[5]Local 201314'!Z197","v":5.18},5.91]
[null,null,null,"> 132kV*",{"$f":"'[5]Local 201314'!P198","v":45.48},51.85,{"$f":"'[5]Local 201314'!S198","v":35.369999999999997},40.32,{"$f":"'[5]Local 201314'!AE198","v":138.94},158.38999999999999,{"$f":"'[5]Local 201314'!AF198","v":19.41},22.13,{"$f":"'[5]Local 201314'!Z198","v":6.55},7.47]
[null,null,"> 300km and \n≤ 600km","< 500V",{"$f":"'[5]Local 201314'!P199","v":52.41},59.75,{"$f":"'[5]Local 201314'!S199","v":40.65},46.34,{"$f":"'[5]Local 201314'!AE199","v":156.03},177.87,{"$f":"'[5]Local 201314'!AF199","v":21.79},24.84,{"$f":"'[5]Local 201314'!Z199","v":5.87},6.69]
[null,null,null,"≥ 500V & < 66kV",{"$f":"'[5]Local 201314'!P200","v":50},57,{"$f":"'[5]Local 201314'!S200","v":39.01},44.47,{"$f":"'[5]Local 201314'!AE200","v":150.97999999999999},172.12,{"$f":"'[5]Local 201314'!AF200","v":21.08},24.03,{"$f":"'[5]Local 201314'!Z200","v":5.38},6.13]
[null,null,null,"≥ 66kV & ≤ 132kV",{"$f":"'[5]Local 201314'!P201","v":49.63},56.58,{"$f":"'[5]Local 201314'!S201","v":38.54},43.94,{"$f":"'[5]Local 201314'!AE201","v":145.47},165.84,{"$f":"'[5]Local 201314'!AF201","v":20.329999999999998},23.18,{"$f":"'[5]Local 201314'!Z201","v":5.22},5.95]
[null,null,null,"> 132kV*",{"$f":"'[5]Local 201314'!P202","v":46.43},52.93,{"$f":"'[5]Local 201314'!S202","v":36.090000000000003},41.14,{"$f":"'[5]Local 201314'!AE202","v":140.35},160,{"$f":"'[5]Local 201314'!AF202","v":19.600000000000001},22.34,{"$f":"'[5]Local 201314'!Z202","v":6.62},7.55]
[null,null,"> 600km and \n≤ 900km","< 500V",{"$f":"'[5]Local 201314'!P203","v":52.91},60.32,{"$f":"'[5]Local 201314'!S203","v":41.04},46.79,{"$f":"'[5]Local 201314'!AE203","v":157.62},179.69,{"$f":"'[5]Local 201314'!AF203","v":22.02},25.1,{"$f":"'[5]Local 201314'!Z203","v":5.94},6.77]
[null,null,null,"≥ 500V & < 66kV",{"$f":"'[5]Local 201314'!P204","v":50.5},57.57,{"$f":"'[5]Local 201314'!S204","v":39.409999999999997},44.93,{"$f":"'[5]Local 201314'!AE204","v":152.51},173.86,{"$f":"'[5]Local 201314'!AF204","v":21.31},24.29,{"$f":"'[5]Local 201314'!Z204","v":5.42},6.18]
[null,null,null,"≥ 66kV & ≤ 132kV",{"$f":"'[5]Local 201314'!P205","v":50.13},57.15,{"$f":"'[5]Local 201314'!S205","v":38.93},44.38,{"$f":"'[5]Local 201314'!AE205","v":146.91999999999999},167.49,{"$f":"'[5]Local 201314'!AF205","v":20.52},23.39,{"$f":"'[5]Local 201314'!Z205","v":5.27},6.01]
[null,null,null,"> 132kV*",{"$f":"'[5]Local 201314'!P206","v":46.89},53.45,{"$f":"'[5]Local 201314'!S206","v":36.450000000000003},41.55,{"$f":"'[5]Local 201314'!AE206","v":141.76},161.61000000000001,{"$f":"'[5]Local 201314'!AF206","v":19.8},22.57,{"$f":"'[5]Local 201314'!Z206","v":6.71},7.65]
[null,null,"> 900km","< 500V",{"$f":"'[5]Local 201314'!P207","v":53.46},60.94,{"$f":"'[5]Local 201314'!S207","v":41.46},47.26,{"$f":"'[5]Local 201314'!AE207","v":159.16},181.44,{"$f":"'[5]Local 201314'!AF207","v":22.24},25.35,{"$f":"'[5]Local 201314'!Z207","v":5.97},6.81]
[null,null,null,"≥ 500V & < 66kV",{"$f":"'[5]Local 201314'!P208","v":51},58.14,{"$f":"'[5]Local 201314'!S208","v":39.79},45.36,{"$f":"'[5]Local 201314'!AE208","v":154.03},175.59,{"$f":"'[5]Local 201314'!AF208","v":21.5},24.51,{"$f":"'[5]Local 201314'!Z208","v":5.48},6.25]
[null,null,null,"≥ 66kV & ≤ 132kV",{"$f":"'[5]Local 201314'!P209","v":50.63},57.72,{"$f":"'[5]Local 201314'!S209","v":39.31},44.81,{"$f":"'[5]Local 201314'!AE209","v":148.41},169.19,{"$f":"'[5]Local 201314'!AF209","v":20.74},23.64,{"$f":"'[5]Local 201314'!Z209","v":5.3},6.04]
[null,null,null,"> 132kV*",{"$f":"'[5]Local 201314'!P210","v":47.4},54.04,{"$f":"'[5]Local 201314'!S210","v":36.86},42.02,{"$f":"'[5]Local 201314'!AE210","v":143.19999999999999},163.25,{"$f":"'[5]Local 201314'!AF210","v":19.989999999999998},22.79,{"$f":"'[5]Local 201314'!Z210","v":6.76},7.71]
[null,null,null,"* 132 kV or Transmission connected"]
[]
[null,null,"Distribution network charges"]
[null,null,null,null,"Network access charge [R/kVA/m]",null,"Network demand charge [R/kVA/m]",null,"Urban low voltage subsidy charge [R/kVA/m]"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Reliability service charge [c/kWh]"]
[null,null,"Voltage",null,null,"VAT incl",null,"VAT incl",null,"VAT incl",null,"Voltage",null,"VAT incl"]
[null,null,"< 500V",null,{"$f":"'[5]Local 201314'!AA195","v":11.63},{"$f":"ROUND(E30 * (1 + VAT), 2)","v":13.26},{"$f":"'[5]Local 201314'!AB195","v":22.05},{"$f":"ROUND(G30 * (1 + VAT), 2)","v":25.14},{"$f":"'[5]Local 201314'!AN195","v":0},{"$f":"ROUND(I30 * (1 + VAT), 2)","v":0},null,"< 500V",{"$f":"'[5]Local 201314'!Y195","v":0.27},{"$f":"ROUND(M30 * (1 + VAT), 2)","v":0.31}]
[null,null,"≥ 500V & < 66kV",null,{"$f":"'[5]Local 201314'!AA196","v":10.67},{"$f":"ROUND(E31 * (1 + VAT), 2)","v":12.16},{"$f":"'[5]Local 201314'!AB196","v":20.23},{"$f":"ROUND(G31 * (1 + VAT), 2)","v":23.06},{"$f":"'[5]Local 201314'!AN196","v":0},{"$f":"ROUND(I31 * (1 + VAT), 2)","v":0},null,"≥ 500V & < 66kV",{"$f":"'[5]Local 201314'!Y196","v":0.26},{"$f":"ROUND(M31 * (1 + VAT), 2)","v":0.3}]
[null,null,"≥ 66kV & ≤ 132kV",null,{"$f":"'[5]Local 201314'!AA197","v":3.81},{"$f":"ROUND(E32 * (1 + VAT), 2)","v":4.34},{"$f":"'[5]Local 201314'!AB197","v":7.05},{"$f":"ROUND(G32 * (1 + VAT), 2)","v":8.0399999999999991},{"$f":"'[5]Local 201314'!AN197","v":9.39},{"$f":"ROUND(I32 * (1 + VAT), 2)","v":10.7},null,"≥ 66kV & ≤ 132kV",{"$f":"'[5]Local 201314'!Y197","v":0.25},{"$f":"ROUND(M32 * (1 + VAT), 2)","v":0.28999999999999998}]
[null,null,"> 132kV / Transmission connected",null,{"$f":"'[5]Local 201314'!AA198","v":0},{"$f":"ROUND(E33 * (1 + VAT), 2)","v":0},{"$f":"'[5]Local 201314'!AB198","v":0},{"$f":"ROUND(G33 * (1 + VAT), 2)","v":0},{"$f":"'[5]Local 201314'!AN198","v":9.39},{"$f":"ROUND(I33 * (1 + VAT), 2)","v":10.7},null,"> 132kV / Transmission connected",{"$f":"'[5]Local 201314'!Y198","v":0.23},{"$f":"ROUND(M33 * (1 + VAT), 2)","v":0.26}]
[]
[]
[null,null,"Customer categories","Service charge  [R/account/day]",null,"Administration charge  [R/POD/day]"]
[]
[null,null,null,null,"VAT incl",null,"VAT incl"]
[null,null,">1  MVA",{"$f":"'[5]Local 201314'!$N$195","v":132.88},{"$f":"ROUND(D39 * (1 + VAT), 2)","v":151.47999999999999},{"$f":"'[5]Local 201314'!$I$195","v":59.89},{"$f":"ROUND(F39 * (1 + VAT), 2)","v":68.27}]
[null,null,"Key customers",{"$f":"'[5]Local 201314'!$O$195","v":2603.9499999999998},{"$f":"ROUND(D40 * (1 + VAT), 2)","v":2968.5},{"$f":"'[5]Local 201314'!$J$195","v":83.16},{"$f":"ROUND(F40 * (1 + VAT), 2)","v":94.8}]
[]
[]
[null,null,"Electrification and rural network subsidy charge [c/kWh]"]
[]
[null,null,"All seasons"]
[null,null,null,"VAT incl"]
[null,null,{"$f":"'[5]Local 201314'!$AO$195+'[5]Local 201314'!$AM$195","v":5.17},{"$f":"ROUND(C47 * (1 + VAT), 2)","v":5.89}]

{"sheet":"Miniflex inc","index":7,"n_rows":40,"n_cols":28,"rows_kept":40,"cut":false,"hidden":false,"merged":[[4,2,6,2],[4,4,4,9],[4,10,4,15],[4,16,5,17],[5,4,5,5],[5,6,5,7],[5,8,5,9],[5,10,5,11],[28,2,28,3],[29,2,29,3],[30,2,30,3],[31,2,31,3],[7,2,10,2],[11,2,14,2],[15,2,18,2],[25,2,26,3],[19,2,22,2],[35,9,36,12],[5,12,5,13],[27,10,27,11],[27,12,27,13],[25,6,26,7],[37,2,37,3],[27,15,27,17],[1,14,1,17],[37,9,37,10],[37,11,37,12],[5,14,5,15],[3,4,3,15],[3,16,3,17],[1,1,1,11],[1,12,1,13],[25,4,26,5],[37,4,37,5],[27,2,27,3],[32,2,32,3],[35,2,36,3],[35,4,36,5]]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(E8:E23,G8:G23,I8:I23,K8:K23,M8:M23,O8:O23,Q8:Q23,#REF!,#REF!,#REF!,M32,K32) - '[5]Non Local 201314'!$AL$279","v":{"$error":"#REF!"}}]
[null,"Miniflex tariff",null,null,null,null,null,null,null,null,null,null,null,null,"Non-local authority",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(#REF!,#REF!,#REF!,#REF!,#REF!,#REF!)","v":{"$error":"#REF!"}},"check value"]
[]
[null,null,null,null,"Active energy charge [c/kWh]",null,null,null,null,null,null,null,null,null,null,null,"Network access charges [R/kVA/m]"]
[null,null,"Transmission zone",null,"High demand season [Jun - Aug]",null,null,null,null,null,"Low demand season [Sep - May]"]
[null,null,null,"Voltage","Peak",null,"Standard",null,"Off Peak",null,"Peak",null,"Standard",null,"Off Peak"]
[null,null,null,null,"","VAT incl",null,"VAT incl",null,"VAT incl",null,"VAT incl",null,"VAT incl",null,"VAT incl",null,"VAT incl",null,null,null,null,null,null,null,null,null,"nac test"]
[null,null,"≤ 300km","< 500V",{"$f":"'[5]Non Local 201314'!P279","v":204.55},{"$f":"ROUND(E8 * (1 + VAT), 2)","v":233.19},{"$f":"'[5]Non Local 201314'!Q279","v":62.23},{"$f":"ROUND(G8 * (1 + VAT), 2)","v":70.94},{"$f":"'[5]Non Local 201314'!R279","v":33.97},{"$f":"ROUND(I8 * (1 + VAT), 2)","v":38.729999999999997},{"$f":"'[5]Non Local 201314'!S279","v":66.98},{"$f":"ROUND(K8 * (1 + VAT), 2)","v":76.36},{"$f":"'[5]Non Local 201314'!T279","v":46.22},{"$f":"ROUND(M8 * (1 + VAT), 2)","v":52.69},{"$f":"'[5]Non Local 201314'!U279","v":29.46},{"$f":"ROUND(O8 * (1 + VAT), 2)","v":33.58},{"$f":"'[5]Non Local 201314'!AA279","v":17.46},{"$f":"ROUND(Q8 * (1 + VAT), 2)","v":19.899999999999999},null,null,null,null,null,null,null,null,null,{"$f":"Q8 - SUM('Megaflex inc'!Q8,'Megaflex inc'!#REF!)","v":{"$error":"#REF!"}}]
[null,null,null,"≥ 500V & < 66kV",{"$f":"'[5]Non Local 201314'!P280","v":201.33},229.52,{"$f":"'[5]Non Local 201314'!Q280","v":60.99},69.53,{"$f":"'[5]Non Local 201314'!R280","v":33.119999999999997},37.76,{"$f":"'[5]Non Local 201314'!S280","v":65.680000000000007},74.88,{"$f":"'[5]Non Local 201314'!T280","v":45.2},51.53,{"$f":"'[5]Non Local 201314'!U280","v":28.68},32.700000000000003,{"$f":"'[5]Non Local 201314'!AA280","v":16},18.239999999999998,null,null,null,null,null,null,null,null,null,{"$f":"Q9 - SUM('Megaflex inc'!Q9,'Megaflex inc'!#REF!)","v":{"$error":"#REF!"}}]
[null,null,null,"≥ 66kV & ≤ 132kV",{"$f":"'[5]Non Local 201314'!P281","v":194.96},222.25,{"$f":"'[5]Non Local 201314'!Q281","v":59.06},67.33,{"$f":"'[5]Non Local 201314'!R281","v":32.07},36.56,{"$f":"'[5]Non Local 201314'!S281","v":63.6},72.5,{"$f":"'[5]Non Local 201314'!T281","v":43.77},49.9,{"$f":"'[5]Non Local 201314'!U281","v":27.77},31.66,{"$f":"'[5]Non Local 201314'!AA281","v":8.99},10.25,null,null,null,null,null,null,null,null,null,{"$f":"Q10 - SUM('Megaflex inc'!Q10,'Megaflex inc'!#REF!)","v":{"$error":"#REF!"}}]
[null,null,null,"> 132kV*",{"$f":"'[5]Non Local 201314'!P282","v":183.75},209.48,{"$f":"'[5]Non Local 201314'!Q282","v":55.66},63.45,{"$f":"'[5]Non Local 201314'!R282","v":30.23},34.46,{"$f":"'[5]Non Local 201314'!S282","v":59.94},68.33,{"$f":"'[5]Non Local 201314'!T282","v":41.25},47.03,{"$f":"'[5]Non Local 201314'!U282","v":26.18},29.85,{"$f":"'[5]Non Local 201314'!AA282","v":6.55},7.47,null,null,null,null,null,null,null,null,null,{"$f":"Q11 - SUM('Megaflex inc'!Q11,'Megaflex inc'!#REF!)","v":{"$error":"#REF!"}}]
[null,null,"> 300km and \n≤ 600km","< 500V",{"$f":"'[5]Non Local 201314'!P283","v":206.21},235.08,{"$f":"'[5]Non Local 201314'!Q283","v":62.48},71.23,{"$f":"'[5]Non Local 201314'!R283","v":33.93},38.68,{"$f":"'[5]Non Local 201314'!S283","v":67.27},76.69,{"$f":"'[5]Non Local 201314'!T283","v":46.31},52.79,{"$f":"'[5]Non Local 201314'!U283","v":29.38},33.49,{"$f":"'[5]Non Local 201314'!AA283","v":17.5},19.95,null,null,null,null,null,null,null,null,null,{"$f":"Q12 - SUM('Megaflex inc'!Q12,'Megaflex inc'!#REF!)","v":{"$error":"#REF!"}}]
[null,null,null,"≥ 500V & < 66kV",{"$f":"'[5]Non Local 201314'!P284","v":203.34},231.81,{"$f":"'[5]Non Local 201314'!Q284","v":61.6},70.22,{"$f":"'[5]Non Local 201314'!R284","v":33.450000000000003},38.130000000000003,{"$f":"'[5]Non Local 201314'!S284","v":66.34},75.63,{"$f":"'[5]Non Local 201314'!T284","v":45.65},52.04,{"$f":"'[5]Non Local 201314'!U284","v":28.96},33.01,{"$f":"'[5]Non Local 201314'!AA284","v":16.05},18.3,null,null,null,null,null,null,null,null,null,{"$f":"Q13 - SUM('Megaflex inc'!Q13,'Megaflex inc'!#REF!)","v":{"$error":"#REF!"}}]
[null,null,null,"≥ 66kV & ≤ 132kV",{"$f":"'[5]Non Local 201314'!P285","v":196.88},224.44,{"$f":"'[5]Non Local 201314'!Q285","v":59.64},67.989999999999995,{"$f":"'[5]Non Local 201314'!R285","v":32.380000000000003},36.909999999999997,{"$f":"'[5]Non Local 201314'!S285","v":64.22},73.209999999999994,{"$f":"'[5]Non Local 201314'!T285","v":44.19},50.38,{"$f":"'[5]Non Local 201314'!U285","v":28.04},31.97,{"$f":"'[5]Non Local 201314'!AA285","v":9.0299999999999994},10.29,null,null,null,null,null,null,null,null,null,{"$f":"Q14 - SUM('Megaflex inc'!Q14,'Megaflex inc'!#REF!)","v":{"$error":"#REF!"}}]
[null,null,null,"> 132kV*",{"$f":"'[5]Non Local 201314'!P286","v":185.58},211.56,{"$f":"'[5]Non Local 201314'!Q286","v":56.22},64.09,{"$f":"'[5]Non Local 201314'!R286","v":30.52},34.79,{"$f":"'[5]Non Local 201314'!S286","v":60.53},69,{"$f":"'[5]Non Local 201314'!T286","v":41.66},47.49,{"$f":"'[5]Non Local 201314'!U286","v":26.43},30.13,{"$f":"'[5]Non Local 201314'!AA286","v":6.62},7.55,null,null,null,null,null,null,null,null,null,{"$f":"Q15 - SUM('Megaflex inc'!Q15,'Megaflex inc'!#REF!)","v":{"$error":"#REF!"}}]
[null,null,"> 600km and \n≤ 900km","< 500V",{"$f":"'[5]Non Local 201314'!P287","v":208.27},237.43,{"$f":"'[5]Non Local 201314'!Q287","v":63.08},71.91,{"$f":"'[5]Non Local 201314'!R287","v":34.25},39.049999999999997,{"$f":"'[5]Non Local 201314'!S287","v":67.94},77.45,{"$f":"'[5]Non Local 201314'!T287","v":46.76},53.31,{"$f":"'[5]Non Local 201314'!U287","v":29.66},33.81,{"$f":"'[5]Non Local 201314'!AA287","v":17.579999999999998},20.04,null,null,null,null,null,null,null,null,null,{"$f":"Q16 - SUM('Megaflex inc'!Q16,'Megaflex inc'!#REF!)","v":{"$error":"#REF!"}}]
[null,null,null,"≥ 500V & < 66kV",{"$f":"'[5]Non Local 201314'!P288","v":205.38},234.13,{"$f":"'[5]Non Local 201314'!Q288","v":62.22},70.930000000000007,{"$f":"'[5]Non Local 201314'!R288","v":33.79},38.520000000000003,{"$f":"'[5]Non Local 201314'!S288","v":67},76.38,{"$f":"'[5]Non Local 201314'!T288","v":46.11},52.57,{"$f":"'[5]Non Local 201314'!U288","v":29.25},33.35,{"$f":"'[5]Non Local 201314'!AA288","v":16.09},18.34,null,null,null,null,null,null,null,null,null,{"$f":"Q17 - SUM('Megaflex inc'!Q17,'Megaflex inc'!#REF!)","v":{"$error":"#REF!"}}]
[null,null,null,"≥ 66kV & ≤ 132kV",{"$f":"'[5]Non Local 201314'!P289","v":198.88},226.72,{"$f":"'[5]Non Local 201314'!Q289","v":60.25},68.69,{"$f":"'[5]Non Local 201314'!R289","v":32.71},37.29,{"$f":"'[5]Non Local 201314'!S289","v":64.87},73.95,{"$f":"'[5]Non Local 201314'!T289","v":44.65},50.9,{"$f":"'[5]Non Local 201314'!U289","v":28.32},32.28,{"$f":"'[5]Non Local 201314'!AA289","v":9.07},10.34,null,null,null,null,null,null,null,null,null,{"$f":"Q18 - SUM('Megaflex inc'!Q18,'Megaflex inc'!#REF!)","v":{"$error":"#REF!"}}]
[null,null,null,"> 132kV*",{"$f":"'[5]Non Local 201314'!P290","v":187.45},213.69,{"$f":"'[5]Non Local 201314'!Q290","v":56.78},64.73,{"$f":"'[5]Non Local 201314'!R290","v":30.84},35.159999999999997,{"$f":"'[5]Non Local 201314'!S290","v":61.15},69.709999999999994,{"$f":"'[5]Non Local 201314'!T290","v":42.08},47.97,{"$f":"'[5]Non Local 201314'!U290","v":26.7},30.44,{"$f":"'[5]Non Local 201314'!AA290","v":6.71},7.65,null,null,null,null,null,null,null,null,null,{"$f":"Q19 - SUM('Megaflex inc'!Q19,'Megaflex inc'!#REF!)","v":{"$error":"#REF!"}}]
[null,null,"> 900km","< 500V",{"$f":"'[5]Non Local 201314'!P291","v":210.36},239.81,{"$f":"'[5]Non Local 201314'!Q291","v":63.74},72.66,{"$f":"'[5]Non Local 201314'!R291","v":34.61},39.46,{"$f":"'[5]Non Local 201314'!S291","v":68.63},78.239999999999995,{"$f":"'[5]Non Local 201314'!T291","v":47.23},53.84,{"$f":"'[5]Non Local 201314'!U291","v":29.97},34.17,{"$f":"'[5]Non Local 201314'!AA291","v":17.600000000000001},20.059999999999999,null,null,null,null,null,null,null,null,null,{"$f":"Q20 - SUM('Megaflex inc'!Q20,'Megaflex inc'!#REF!)","v":{"$error":"#REF!"}}]
[null,null,null,"≥ 500V & < 66kV",{"$f":"'[5]Non Local 201314'!P292","v":207.43},236.47,{"$f":"'[5]Non Local 201314'!Q292","v":62.83},71.63,{"$f":"'[5]Non Local 201314'!R292","v":34.11},38.89,{"$f":"'[5]Non Local 201314'!S292","v":67.66},77.13,{"$f":"'[5]Non Local 201314'!T292","v":46.56},53.08,{"$f":"'[5]Non Local 201314'!U292","v":29.54},33.68,{"$f":"'[5]Non Local 201314'!AA292","v":16.16},18.420000000000002,null,null,null,null,null,null,null,null,null,{"$f":"Q21 - SUM('Megaflex inc'!Q21,'Megaflex inc'!#REF!)","v":{"$error":"#REF!"}}]
[null,null,null,"≥ 66kV & ≤ 132kV",{"$f":"'[5]Non Local 201314'!P293","v":200.88},229,{"$f":"'[5]Non Local 201314'!Q293","v":60.85},69.37,{"$f":"'[5]Non Local 201314'!R293","v":33.04},37.67,{"$f":"'[5]Non Local 201314'!S293","v":65.52},74.69,{"$f":"'[5]Non Local 201314'!T293","v":45.1},51.41,{"$f":"'[5]Non Local 201314'!U293","v":28.61},32.619999999999997,{"$f":"'[5]Non Local 201314'!AA293","v":9.11},10.39,null,null,null,null,null,null,null,null,null,{"$f":"Q22 - SUM('Megaflex inc'!Q22,'Megaflex inc'!#REF!)","v":{"$error":"#REF!"}}]
[null,null,null,"> 132kV*",{"$f":"'[5]Non Local 201314'!P294","v":189.29},215.79,{"$f":"'[5]Non Local 201314'!Q294","v":57.37},65.400000000000006,{"$f":"'[5]Non Local 201314'!R294","v":31.17},35.53,{"$f":"'[5]Non Local 201314'!S294","v":61.78},70.430000000000007,{"$f":"'[5]Non Local 201314'!T294","v":42.53},48.48,{"$f":"'[5]Non Local 201314'!U294","v":27},30.78,{"$f":"'[5]Non Local 201314'!AA294","v":6.76},7.71,null,null,null,null,null,null,null,null,null,{"$f":"Q23 - SUM('Megaflex inc'!Q23,'Megaflex inc'!#REF!)","v":{"$error":"#REF!"}}]
[null,null,null,"* 132 kV or Transmission connected"]
[]
[null,null,"Customer categories",null,"Service charge  [R/account/day]",null,"Administration charge  [R/POD/day]"]
[]
[null,null,null,null,null,"VAT incl",null,"VAT incl",null,null,"Reliability service charge [c/kWh]",null,"Network demand charge [c/kWh]        \n     [Peak & Standard]",null,null,"Urban low voltage subsidy charge [R/kVA/m]"]
[null,null,"≤ 100 kVA",null,{"$f":"'[5]Non Local 201314'!$K$279","v":9.49},{"$f":"ROUND(E29 * (1 + VAT), 2)","v":10.82},{"$f":"'[5]Non Local 201314'!$F$279","v":2.08},{"$f":"ROUND(G29 * (1 + VAT), 2)","v":2.37},null,"Voltage",null,"VAT incl",null,"VAT incl",null,null,null,"VAT incl"]
[null,null,"> 100 kVA & ≤ 500 kVA",null,{"$f":"'[5]Non Local 201314'!$L$279","v":43.38},{"$f":"ROUND(E30 * (1 + VAT), 2)","v":49.45},{"$f":"'[5]Non Local 201314'!$G$279","v":12.16},{"$f":"ROUND(G30 * (1 + VAT), 2)","v":13.86},null,"< 500V",{"$f":"'[5]Non Local 201314'!Y279","v":0.27},{"$f":"ROUND(K30 * (1 + VAT), 2)","v":0.31},{"$f":"'[5]Non Local 201314'!AR279","v":10.8},{"$f":"ROUND(M30 * (1 + VAT), 2)","v":12.31},null,"< 500V",{"$f":"'[5]Non Local 201314'!AN279","v":0},{"$f":"ROUND(Q30 * (1 + VAT), 2)","v":0}]
[null,null,"> 500 kVA & ≤ 1 MVA",null,{"$f":"'[5]Non Local 201314'!$M$279","v":133.5},{"$f":"ROUND(E31 * (1 + VAT), 2)","v":152.19},{"$f":"'[5]Non Local 201314'!$H$279","v":24.17},{"$f":"ROUND(G31 * (1 + VAT), 2)","v":27.55},null,"≥ 500V & < 66kV",{"$f":"'[5]Non Local 201314'!Y280","v":0.26},{"$f":"ROUND(K31 * (1 + VAT), 2)","v":0.3},{"$f":"'[5]Non Local 201314'!AR280","v":4.53},{"$f":"ROUND(M31 * (1 + VAT), 2)","v":5.16},null,"≥ 500V & < 66kV",{"$f":"'[5]Non Local 201314'!AN280","v":0},{"$f":"ROUND(Q31 * (1 + VAT), 2)","v":0}]
[null,null,"> 1 MVA",null,{"$f":"'[5]Non Local 201314'!$N$279","v":133.5},{"$f":"ROUND(E32 * (1 + VAT), 2)","v":152.19},{"$f":"'[5]Non Local 201314'!$I$279","v":60.17},{"$f":"ROUND(G32 * (1 + VAT), 2)","v":68.59},null,"≥ 66kV & ≤ 132kV",{"$f":"'[5]Non Local 201314'!Y281","v":0.25},{"$f":"ROUND(K32 * (1 + VAT), 2)","v":0.28999999999999998},{"$f":"'[5]Non Local 201314'!AR281","v":1.57},{"$f":"ROUND(M32 * (1 + VAT), 2)","v":1.79},null,"≥ 66kV & ≤ 132kV",{"$f":"'[5]Non Local 201314'!AN281","v":9.39},{"$f":"ROUND(Q32 * (1 + VAT), 2)","v":10.7}]
[null,null,"Key customers",null,{"$f":"'[5]Non Local 201314'!$O$279","v":2616.06},{"$f":"ROUND(E33 * (1 + VAT), 2)","v":2982.31},{"$f":"'[5]Non Local 201314'!$J$279","v":83.55},{"$f":"ROUND(G33 * (1 + VAT), 2)","v":95.25},null,"> 132kV / Transmission connected",{"$f":"'[5]Non Local 201314'!Y282","v":0.23},{"$f":"ROUND(K33 * (1 + VAT), 2)","v":0.26},{"$f":"'[5]Non Local 201314'!AR282","v":0},{"$f":"ROUND(M33 * (1 + VAT), 2)","v":0},null,"> 132kV / Transmission connected",{"$f":"'[5]Non Local 201314'!AN282","v":9.39},{"$f":"ROUND(Q33 * (1 + VAT), 2)","v":10.7}]
[]
[]
[null,null,"Electrification and rural network subsidy charge [c/kWh]",null,"Affordability subsidy charge [c/kWh] payable by non-local authority tariffs",null,null,null,null,"Reactive energy charge  [c/kVArh]"]
[]
[null,null,"All seasons",null,"All seasons",null,null,null,null,"High season",null,"Low season"]
[null,null,null,"VAT incl",null,"VAT incl",null,null,null,null,"VAT incl",null,"VAT incl"]
[null,null,{"$f":"'[5]Non Local 201314'!AO279+'[5]Non Local 201314'!AM279","v":5.2},{"$f":"ROUND(C40 * (1 + VAT), 2)","v":5.93},{"$f":"'[5]Non Local 201314'!AP279","v":2.0699999999999998},{"$f":"ROUND(E40 * (1 + VAT), 2)","v":2.36},null,null,null,{"$f":"'[5]Non Local 201314'!$V$279","v":4.0999999999999996},{"$f":"ROUND(J40 * (1 + VAT), 2)","v":4.67},0,{"$f":"ROUND(L40 * (1 + VAT), 2)","v":0}]

{"sheet":"Miniflex Munic inc","index":8,"n_rows":40,"n_cols":28,"rows_kept":40,"cut":false,"hidden":false,"merged":[[5,10,5,11],[15,2,18,2],[19,2,22,2],[25,2,26,3],[5,12,5,13],[25,4,26,5],[25,6,26,7],[5,8,5,9],[7,2,10,2],[37,9,37,10],[37,11,37,12],[32,2,32,3],[28,2,28,3],[29,2,29,3],[30,2,30,3],[31,2,31,3],[35,2,36,3],[35,9,36,12],[37,2,37,3],[27,15,27,17],[27,10,27,11],[11,2,14,2],[27,12,27,13],[1,1,1,11],[1,12,1,17],[3,4,3,15],[3,16,3,17],[4,2,6,2],[4,10,4,15],[4,16,5,17],[4,4,4,9],[5,4,5,5],[5,6,5,7],[27,2,27,3],[5,14,5,15]]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(E8:E23,G8:G23,I8:I23,K8:K23,M8:M23,O8:O23,Q8:Q23,M32,E29:E33,G29:G33,#REF!,#REF!) - '[5]Local 201314'!$AL$211","v":{"$error":"#REF!"}}]
[null,"Miniflex tariff",null,null,null,null,null,null,null,null,null,null,"Local authority",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(#REF!,#REF!,#REF!,#REF!,#REF!,#REF!)","v":{"$error":"#REF!"}},"check value"]
[]
[null,null,null,null,"Active energy charge [c/kWh]",null,null,null,null,null,null,null,null,null,null,null,"Network access charges [R/kVA/m]"]
[null,null,"Transmission zone",null,"High demand season [Jun - Aug]",null,null,null,null,null,"Low demand season [Sep - May]"]
[null,null,null,"Voltage","Peak",null,"Standard",null,"Off Peak",null,"Peak",null,"Standard",null,"Off Peak"]
[null,null,null,null,"","VAT incl",null,"VAT incl",null,"VAT incl",null,"VAT incl",null,"VAT incl",null,"VAT incl",null,"VAT incl",null,null,null,null,null,null,null,null,null,"nac test"]
[null,null,"≤ 300km","< 500V",{"$f":"'[5]Local 201314'!P211","v":209.42},{"$f":"ROUND(E8 * (1 + VAT), 2)","v":238.74},{"$f":"'[5]Local 201314'!Q211","v":63.72},{"$f":"ROUND(G8 * (1 + VAT), 2)","v":72.64},{"$f":"'[5]Local 201314'!R211","v":34.78},{"$f":"ROUND(I8 * (1 + VAT), 2)","v":39.65},{"$f":"'[5]Local 201314'!S211","v":68.569999999999993},{"$f":"ROUND(K8 * (1 + VAT), 2)","v":78.17},{"$f":"'[5]Local 201314'!T211","v":47.32},{"$f":"ROUND(M8 * (1 + VAT), 2)","v":53.94},{"$f":"'[5]Local 201314'!U211","v":30.16},{"$f":"ROUND(O8 * (1 + VAT), 2)","v":34.380000000000003},{"$f":"'[5]Local 201314'!AA211","v":17.46},{"$f":"ROUND(Q8 * (1 + VAT), 2)","v":19.899999999999999},null,null,null,null,null,null,null,null,null,{"$f":"Q8 - SUM('Megaflex Munic inc'!Q8,'Megaflex Munic inc'!#REF!)","v":{"$error":"#REF!"}}]
[null,null,null,"≥ 500V & < 66kV",{"$f":"'[5]Local 201314'!P212","v":206.12},234.98,{"$f":"'[5]Local 201314'!Q212","v":62.45},71.19,{"$f":"'[5]Local 201314'!R212","v":33.909999999999997},38.659999999999997,{"$f":"'[5]Local 201314'!S212","v":67.239999999999995},76.650000000000006,{"$f":"'[5]Local 201314'!T212","v":46.28},52.76,{"$f":"'[5]Local 201314'!U212","v":29.36},33.47,{"$f":"'[5]Local 201314'!AA212","v":16},18.239999999999998,null,null,null,null,null,null,null,null,null,{"$f":"Q9 - SUM('Megaflex Munic inc'!Q9,'Megaflex Munic inc'!#REF!)","v":{"$error":"#REF!"}}]
[null,null,null,"≥ 66kV & ≤ 132kV",{"$f":"'[5]Local 201314'!P213","v":199.61},227.56,{"$f":"'[5]Local 201314'!Q213","v":60.47},68.94,{"$f":"'[5]Local 201314'!R213","v":32.83},37.43,{"$f":"'[5]Local 201314'!S213","v":65.11},74.23,{"$f":"'[5]Local 201314'!T213","v":44.82},51.09,{"$f":"'[5]Local 201314'!U213","v":28.43},32.409999999999997,{"$f":"'[5]Local 201314'!AA213","v":8.99},10.25,null,null,null,null,null,null,null,null,null,{"$f":"Q10 - SUM('Megaflex Munic inc'!Q10,'Megaflex Munic inc'!#REF!)","v":{"$error":"#REF!"}}]
[null,null,null,"> 132kV*",{"$f":"'[5]Local 201314'!P214","v":188.13},214.47,{"$f":"'[5]Local 201314'!Q214","v":56.99},64.97,{"$f":"'[5]Local 201314'!R214","v":30.95},35.28,{"$f":"'[5]Local 201314'!S214","v":61.37},69.959999999999994,{"$f":"'[5]Local 201314'!T214","v":42.24},48.15,{"$f":"'[5]Local 201314'!U214","v":26.8},30.55,{"$f":"'[5]Local 201314'!AA214","v":6.55},7.47,null,null,null,null,null,null,null,null,null,{"$f":"Q11 - SUM('Megaflex Munic inc'!Q11,'Megaflex Munic inc'!#REF!)","v":{"$error":"#REF!"}}]
[null,null,"> 300km and \n≤ 600km","< 500V",{"$f":"'[5]Local 201314'!P215","v":211.12},240.68,{"$f":"'[5]Local 201314'!Q215","v":63.96},72.91,{"$f":"'[5]Local 201314'!R215","v":34.729999999999997},39.590000000000003,{"$f":"'[5]Local 201314'!S215","v":68.88},78.52,{"$f":"'[5]Local 201314'!T215","v":47.41},54.05,{"$f":"'[5]Local 201314'!U215","v":30.08},34.29,{"$f":"'[5]Local 201314'!AA215","v":17.5},19.95,null,null,null,null,null,null,null,null,null,{"$f":"Q12 - SUM('Megaflex Munic inc'!Q12,'Megaflex Munic inc'!#REF!)","v":{"$error":"#REF!"}}]
[null,null,null,"≥ 500V & < 66kV",{"$f":"'[5]Local 201314'!P216","v":208.18},237.33,{"$f":"'[5]Local 201314'!Q216","v":63.07},71.900000000000006,{"$f":"'[5]Local 201314'!R216","v":34.25},39.049999999999997,{"$f":"'[5]Local 201314'!S216","v":67.92},77.430000000000007,{"$f":"'[5]Local 201314'!T216","v":46.74},53.28,{"$f":"'[5]Local 201314'!U216","v":29.65},33.799999999999997,{"$f":"'[5]Local 201314'!AA216","v":16.05},18.3,null,null,null,null,null,null,null,null,null,{"$f":"Q13 - SUM('Megaflex Munic inc'!Q13,'Megaflex Munic inc'!#REF!)","v":{"$error":"#REF!"}}]
[null,null,null,"≥ 66kV & ≤ 132kV",{"$f":"'[5]Local 201314'!P217","v":201.56},229.78,{"$f":"'[5]Local 201314'!Q217","v":61.06},69.61,{"$f":"'[5]Local 201314'!R217","v":33.15},37.79,{"$f":"'[5]Local 201314'!S217","v":65.75},74.959999999999994,{"$f":"'[5]Local 201314'!T217","v":45.25},51.59,{"$f":"'[5]Local 201314'!U217","v":28.7},32.72,{"$f":"'[5]Local 201314'!AA217","v":9.0299999999999994},10.29,null,null,null,null,null,null,null,null,null,{"$f":"Q14 - SUM('Megaflex Munic inc'!Q14,'Megaflex Munic inc'!#REF!)","v":{"$error":"#REF!"}}]
[null,null,null,"> 132kV*",{"$f":"'[5]Local 201314'!P218","v":190},216.6,{"$f":"'[5]Local 201314'!Q218","v":57.56},65.62,{"$f":"'[5]Local 201314'!R218","v":31.25},35.630000000000003,{"$f":"'[5]Local 201314'!S218","v":61.97},70.650000000000006,{"$f":"'[5]Local 201314'!T218","v":42.66},48.63,{"$f":"'[5]Local 201314'!U218","v":27.06},30.85,{"$f":"'[5]Local 201314'!AA218","v":6.62},7.55,null,null,null,null,null,null,null,null,null,{"$f":"Q15 - SUM('Megaflex Munic inc'!Q15,'Megaflex Munic inc'!#REF!)","v":{"$error":"#REF!"}}]
[null,null,"> 600km and \n≤ 900km","< 500V",{"$f":"'[5]Local 201314'!P219","v":213.23},243.08,{"$f":"'[5]Local 201314'!Q219","v":64.59},73.63,{"$f":"'[5]Local 201314'!R219","v":35.07},39.979999999999997,{"$f":"'[5]Local 201314'!S219","v":69.55},79.290000000000006,{"$f":"'[5]Local 201314'!T219","v":47.87},54.57,{"$f":"'[5]Local 201314'!U219","v":30.37},34.619999999999997,{"$f":"'[5]Local 201314'!AA219","v":17.579999999999998},20.04,null,null,null,null,null,null,null,null,null,{"$f":"Q16 - SUM('Megaflex Munic inc'!Q16,'Megaflex Munic inc'!#REF!)","v":{"$error":"#REF!"}}]
[null,null,null,"≥ 500V & < 66kV",{"$f":"'[5]Local 201314'!P220","v":210.27},239.71,{"$f":"'[5]Local 201314'!Q220","v":63.7},72.62,{"$f":"'[5]Local 201314'!R220","v":34.590000000000003},39.43,{"$f":"'[5]Local 201314'!S220","v":68.599999999999994},78.2,{"$f":"'[5]Local 201314'!T220","v":47.2},53.81,{"$f":"'[5]Local 201314'!U220","v":29.95},34.14,{"$f":"'[5]Local 201314'!AA220","v":16.09},18.34,null,null,null,null,null,null,null,null,null,{"$f":"Q17 - SUM('Megaflex Munic inc'!Q17,'Megaflex Munic inc'!#REF!)","v":{"$error":"#REF!"}}]
[null,null,null,"≥ 66kV & ≤ 132kV",{"$f":"'[5]Local 201314'!P221","v":203.62},232.13,{"$f":"'[5]Local 201314'!Q221","v":61.68},70.319999999999993,{"$f":"'[5]Local 201314'!R221","v":33.49},38.18,{"$f":"'[5]Local 201314'!S221","v":66.41},75.709999999999994,{"$f":"'[5]Local 201314'!T221","v":45.71},52.11,{"$f":"'[5]Local 201314'!U221","v":28.99},33.049999999999997,{"$f":"'[5]Local 201314'!AA221","v":9.07},10.34,null,null,null,null,null,null,null,null,null,{"$f":"Q18 - SUM('Megaflex Munic inc'!Q18,'Megaflex Munic inc'!#REF!)","v":{"$error":"#REF!"}}]
[null,null,null,"> 132kV*",{"$f":"'[5]Local 201314'!P222","v":191.91},218.78,{"$f":"'[5]Local 201314'!Q222","v":58.14},66.28,{"$f":"'[5]Local 201314'!R222","v":31.57},35.99,{"$f":"'[5]Local 201314'!S222","v":62.61},71.38,{"$f":"'[5]Local 201314'!T222","v":43.09},49.12,{"$f":"'[5]Local 201314'!U222","v":27.34},31.17,{"$f":"'[5]Local 201314'!AA222","v":6.71},7.65,null,null,null,null,null,null,null,null,null,{"$f":"Q19 - SUM('Megaflex Munic inc'!Q19,'Megaflex Munic inc'!#REF!)","v":{"$error":"#REF!"}}]
[null,null,"> 900km","< 500V",{"$f":"'[5]Local 201314'!P223","v":215.37},245.52,{"$f":"'[5]Local 201314'!Q223","v":65.25},74.39,{"$f":"'[5]Local 201314'!R223","v":35.43},40.39,{"$f":"'[5]Local 201314'!S223","v":70.260000000000005},80.099999999999994,{"$f":"'[5]Local 201314'!T223","v":48.35},55.12,{"$f":"'[5]Local 201314'!U223","v":30.68},34.979999999999997,{"$f":"'[5]Local 201314'!AA223","v":17.600000000000001},20.059999999999999,null,null,null,null,null,null,null,null,null,{"$f":"Q20 - SUM('Megaflex Munic inc'!Q20,'Megaflex Munic inc'!#REF!)","v":{"$error":"#REF!"}}]
[null,null,null,"≥ 500V & < 66kV",{"$f":"'[5]Local 201314'!P224","v":212.37},242.1,{"$f":"'[5]Local 201314'!Q224","v":64.33},73.34,{"$f":"'[5]Local 201314'!R224","v":34.93},39.82,{"$f":"'[5]Local 201314'!S224","v":69.27},78.97,{"$f":"'[5]Local 201314'!T224","v":47.67},54.34,{"$f":"'[5]Local 201314'!U224","v":30.24},34.47,{"$f":"'[5]Local 201314'!AA224","v":16.16},18.420000000000002,null,null,null,null,null,null,null,null,null,{"$f":"Q21 - SUM('Megaflex Munic inc'!Q21,'Megaflex Munic inc'!#REF!)","v":{"$error":"#REF!"}}]
[null,null,null,"≥ 66kV & ≤ 132kV",{"$f":"'[5]Local 201314'!P225","v":205.66},234.45,{"$f":"'[5]Local 201314'!Q225","v":62.3},71.02,{"$f":"'[5]Local 201314'!R225","v":33.83},38.57,{"$f":"'[5]Local 201314'!S225","v":67.08},76.47,{"$f":"'[5]Local 201314'!T225","v":46.17},52.63,{"$f":"'[5]Local 201314'!U225","v":29.29},33.39,{"$f":"'[5]Local 201314'!AA225","v":9.11},10.39,null,null,null,null,null,null,null,null,null,{"$f":"Q22 - SUM('Megaflex Munic inc'!Q22,'Megaflex Munic inc'!#REF!)","v":{"$error":"#REF!"}}]
[null,null,null,"> 132kV*",{"$f":"'[5]Local 201314'!P226","v":193.8},220.93,{"$f":"'[5]Local 201314'!Q226","v":58.74},66.959999999999994,{"$f":"'[5]Local 201314'!R226","v":31.92},36.39,{"$f":"'[5]Local 201314'!S226","v":63.25},72.11,{"$f":"'[5]Local 201314'!T226","v":43.54},49.64,{"$f":"'[5]Local 201314'!U226","v":27.64},31.51,{"$f":"'[5]Local 201314'!AA226","v":6.76},7.71,null,null,null,null,null,null,null,null,null,{"$f":"Q23 - SUM('Megaflex Munic inc'!Q23,'Megaflex Munic inc'!#REF!)","v":{"$error":"#REF!"}}]
[null,null,null,"* 132 kV or Transmission connected"]
[]
[null,null,"Cusomer categories",null,"Service charge  [R/account/day]",null,"Administration charge  [R/POD/day]"]
[]
[null,null,null,null,null,"VAT incl",null,"VAT incl",null,null,"Reliability service charge [c/kWh]",null,"Network demand charge [c/kWh]         \n   [Peak & Standard]",null,null,"Urban low voltage subsidy charge [R/kVA/m]"]
[null,null,"≤ 100 kVA",null,{"$f":"'[5]Local 201314'!$K$211","v":9.4499999999999993},{"$f":"ROUND(E29 * (1 + VAT), 2)","v":10.77},{"$f":"'[5]Local 201314'!$F$211","v":2.0699999999999998},{"$f":"ROUND(G29 * (1 + VAT), 2)","v":2.36},null,"Voltage",null,"VAT incl",null,"VAT incl",null,null,null,"VAT incl"]
[null,null,"> 100 kVA & ≤ 500 kVA",null,{"$f":"'[5]Local 201314'!$L$211","v":43.18},{"$f":"ROUND(E30 * (1 + VAT), 2)","v":49.23},{"$f":"'[5]Local 201314'!$G$211","v":12.1},{"$f":"ROUND(G30 * (1 + VAT), 2)","v":13.79},null,"< 500V",{"$f":"'[5]Local 201314'!Y211","v":0.27},{"$f":"ROUND(K30 * (1 + VAT), 2)","v":0.31},{"$f":"'[5]Local 201314'!AR211","v":10.8},{"$f":"ROUND(M30 * (1 + VAT), 2)","v":12.31},null,"< 500V",{"$f":"'[5]Local 201314'!AN211","v":0},{"$f":"ROUND(Q30 * (1 + VAT), 2)","v":0}]
[null,null,"> 500 kVA & ≤ 1 MVA",null,{"$f":"'[5]Local 201314'!$M$211","v":132.88},{"$f":"ROUND(E31 * (1 + VAT), 2)","v":151.47999999999999},{"$f":"'[5]Local 201314'!$H$211","v":24.06},{"$f":"ROUND(G31 * (1 + VAT), 2)","v":27.43},null,"≥ 500V & < 66kV",{"$f":"'[5]Local 201314'!Y212","v":0.26},{"$f":"ROUND(K31 * (1 + VAT), 2)","v":0.3},{"$f":"'[5]Local 201314'!AR212","v":4.53},{"$f":"ROUND(M31 * (1 + VAT), 2)","v":5.16},null,"≥ 500V & < 66kV",{"$f":"'[5]Local 201314'!AN212","v":0},{"$f":"ROUND(Q31 * (1 + VAT), 2)","v":0}]
[null,null,"> 1 MVA",null,{"$f":"'[5]Local 201314'!$N$211","v":132.88},{"$f":"ROUND(E32 * (1 + VAT), 2)","v":151.47999999999999},{"$f":"'[5]Local 201314'!$I$211","v":59.89},{"$f":"ROUND(G32 * (1 + VAT), 2)","v":68.27},null,"≥ 66kV & ≤ 132kV",{"$f":"'[5]Local 201314'!Y213","v":0.25},{"$f":"ROUND(K32 * (1 + VAT), 2)","v":0.28999999999999998},{"$f":"'[5]Local 201314'!AR213","v":1.57},{"$f":"ROUND(M32 * (1 + VAT), 2)","v":1.79},null,"≥ 66kV & ≤ 132kV",{"$f":"'[5]Local 201314'!AN213","v":9.34},{"$f":"ROUND(Q32 * (1 + VAT), 2)","v":10.65}]
[null,null,"Key customers",null,{"$f":"'[5]Local 201314'!$O$211","v":2603.9499999999998},{"$f":"ROUND(E33 * (1 + VAT), 2)","v":2968.5},{"$f":"'[5]Local 201314'!$J$211","v":83.16},{"$f":"ROUND(G33 * (1 + VAT), 2)","v":94.8},null,"> 132kV / Transmission connected",{"$f":"'[5]Local 201314'!Y214","v":0.23},{"$f":"ROUND(K33 * (1 + VAT), 2)","v":0.26},{"$f":"'[5]Local 201314'!AR214","v":0},{"$f":"ROUND(M33 * (1 + VAT), 2)","v":0},null,"> 132kV / Transmission connected",{"$f":"'[5]Local 201314'!AN214","v":9.34},{"$f":"ROUND(Q33 * (1 + VAT), 2)","v":10.65}]
[]
[]
[null,null,"Electrification and rural network subsidy charge [c/kWh]",null,null,null,null,null,null,"Reactive energy charge  [c/kVArh]"]
[]
[null,null,"All seasons",null,null,null,null,null,null,"High season",null,"Low season"]
[null,null,null,"VAT incl",null,null,null,null,null,null,"VAT incl",null,"VAT incl"]
[null,null,{"$f":"'[5]Local 201314'!$AO$211+'[5]Local 201314'!$AM$211","v":5.17},{"$f":"ROUND(C40 * (1 + VAT), 2)","v":5.89},null,null,null,null,null,{"$f":"'[5]Local 201314'!$V$211","v":4.09},{"$f":"ROUND(J40 * (1 + VAT), 2)","v":4.66},0,{"$f":"ROUND(L40 * (1 + VAT), 2)","v":0}]

{"sheet":"Nightsave Small inc","index":9,"n_rows":48,"n_cols":28,"rows_kept":48,"cut":false,"hidden":false,"merged":[[3,4,3,7],[3,8,3,11],[3,12,3,13],[15,2,18,2],[1,1,1,11],[1,12,1,13],[4,12,5,13],[7,2,10,2],[11,2,14,2],[4,2,6,2],[4,4,5,5],[4,6,5,7],[4,8,5,9],[19,2,22,2],[4,10,5,11],[26,8,27,9],[25,2,25,9],[45,4,45,5],[43,2,45,3],[27,12,27,13],[25,14,25,15],[35,3,36,4],[35,5,36,6],[43,4,44,5],[29,2,29,3],[30,2,30,3],[31,2,31,3],[32,2,32,3],[26,4,27,5],[26,6,27,7],[28,2,28,3],[35,2,36,2]]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(E8:E23,G8:G23,I8:I23,K8:K23,M8:M23,#REF!,#REF!,D39:D41,F39:F41,E30:E33,G30:G33) - '[5]Non Local 201314'!$AL$295","v":{"$error":"#REF!"}}]
[null,"Nightsave Urban Small tariff  ",null,null,null,null,null,null,null,null,null,null,"Non-local authority",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!)","v":{"$error":"#REF!"}},"check value"]
[]
[null,null,null,null,"Active energy charge [c/kWh]",null,null,null,"Energy demand charge [R/kVA/m]",null,null,null,"Transmission network charges [R/kVA/m]"]
[null,null,"Transmission zone",null,"High demand season \n[Jun - Aug]",null,"Low demand season \n[Sep - May]",null,"High demand season \n[Jun - Aug]",null,"Low demand season \n[Sep - May]"]
[null,null,null,"Voltage"]
[null,null,null,null,"","VAT incl",null,"VAT incl","","VAT incl",null,"VAT incl",null,"VAT incl"]
[null,null,"≤ 300km","< 500V",{"$f":"'[5]Non Local 201314'!P295","v":50.52},{"$f":"ROUND(E8 * (1 + VAT), 2)","v":57.59},{"$f":"'[5]Non Local 201314'!S295","v":39.28},{"$f":"ROUND(G8 * (1 + VAT), 2)","v":44.78},{"$f":"'[5]Non Local 201314'!AE295","v":107.95},{"$f":"ROUND(I8 * (1 + VAT), 2)","v":123.06},{"$f":"'[5]Non Local 201314'!AF295","v":13.91},{"$f":"ROUND(K8 * (1 + VAT), 2)","v":15.86},{"$f":"'[5]Non Local 201314'!Z295","v":5.85},{"$f":"ROUND(M8 * (1 + VAT), 2)","v":6.67}]
[null,null,null,"≥ 500V & < 66kV",{"$f":"'[5]Non Local 201314'!P296","v":47.84},54.54,{"$f":"'[5]Non Local 201314'!S296","v":37.340000000000003},42.57,{"$f":"'[5]Non Local 201314'!AE296","v":104.48},119.11,{"$f":"'[5]Non Local 201314'!AF296","v":13.44},15.32,{"$f":"'[5]Non Local 201314'!Z296","v":5.35},6.1]
[null,null,null,"≥ 66kV & ≤ 132kV",{"$f":"'[5]Non Local 201314'!P297","v":47.49},54.14,{"$f":"'[5]Non Local 201314'!S297","v":36.89},42.05,{"$f":"'[5]Non Local 201314'!AE297","v":100.64},114.73,{"$f":"'[5]Non Local 201314'!AF297","v":12.94},14.75,{"$f":"'[5]Non Local 201314'!Z297","v":5.21},5.94]
[null,null,null,"> 132kV*",{"$f":"'[5]Non Local 201314'!P298","v":44.43},50.65,{"$f":"'[5]Non Local 201314'!S298","v":34.549999999999997},39.39,{"$f":"'[5]Non Local 201314'!AE298","v":97.12},110.72,{"$f":"'[5]Non Local 201314'!AF298","v":12.49},14.24,{"$f":"'[5]Non Local 201314'!Z298","v":6.58},7.5]
[null,null,"> 300km and \n≤ 600km","< 500V",{"$f":"'[5]Non Local 201314'!P299","v":51.19},58.36,{"$f":"'[5]Non Local 201314'!S299","v":39.700000000000003},45.26,{"$f":"'[5]Non Local 201314'!AE299","v":109.06},124.33,{"$f":"'[5]Non Local 201314'!AF299","v":14.03},15.99,{"$f":"'[5]Non Local 201314'!Z299","v":5.9},6.73]
[null,null,null,"≥ 500V & < 66kV",{"$f":"'[5]Non Local 201314'!P300","v":48.84},55.68,{"$f":"'[5]Non Local 201314'!S300","v":38.1},43.43,{"$f":"'[5]Non Local 201314'!AE300","v":105.54},120.32,{"$f":"'[5]Non Local 201314'!AF300","v":13.57},15.47,{"$f":"'[5]Non Local 201314'!Z300","v":5.4},6.16]
[null,null,null,"≥ 66kV & ≤ 132kV",{"$f":"'[5]Non Local 201314'!P301","v":48.48},55.27,{"$f":"'[5]Non Local 201314'!S301","v":37.64},42.91,{"$f":"'[5]Non Local 201314'!AE301","v":101.68},115.92,{"$f":"'[5]Non Local 201314'!AF301","v":13.08},14.91,{"$f":"'[5]Non Local 201314'!Z301","v":5.25},5.99]
[null,null,null,"> 132kV*",{"$f":"'[5]Non Local 201314'!P302","v":45.35},51.7,{"$f":"'[5]Non Local 201314'!S302","v":35.25},40.19,{"$f":"'[5]Non Local 201314'!AE302","v":98.09},111.82,{"$f":"'[5]Non Local 201314'!AF302","v":12.62},14.39,{"$f":"'[5]Non Local 201314'!Z302","v":6.65},7.58]
[null,null,"> 600km and \n≤ 900km","< 500V",{"$f":"'[5]Non Local 201314'!P303","v":51.68},58.92,{"$f":"'[5]Non Local 201314'!S303","v":40.090000000000003},45.7,{"$f":"'[5]Non Local 201314'!AE303","v":110.13},125.55,{"$f":"'[5]Non Local 201314'!AF303","v":14.16},16.14,{"$f":"'[5]Non Local 201314'!Z303","v":5.97},6.81]
[null,null,null,"≥ 500V & < 66kV",{"$f":"'[5]Non Local 201314'!P304","v":49.33},56.24,{"$f":"'[5]Non Local 201314'!S304","v":38.49},43.88,{"$f":"'[5]Non Local 201314'!AE304","v":106.61},121.54,{"$f":"'[5]Non Local 201314'!AF304","v":13.71},15.63,{"$f":"'[5]Non Local 201314'!Z304","v":5.44},6.2]
[null,null,null,"≥ 66kV & ≤ 132kV",{"$f":"'[5]Non Local 201314'!P305","v":48.96},55.81,{"$f":"'[5]Non Local 201314'!S305","v":38.020000000000003},43.34,{"$f":"'[5]Non Local 201314'!AE305","v":102.69},117.07,{"$f":"'[5]Non Local 201314'!AF305","v":13.21},15.06,{"$f":"'[5]Non Local 201314'!Z305","v":5.29},6.03]
[null,null,null,"> 132kV*",{"$f":"'[5]Non Local 201314'!P306","v":45.8},52.21,{"$f":"'[5]Non Local 201314'!S306","v":35.61},40.6,{"$f":"'[5]Non Local 201314'!AE306","v":99.06},112.93,{"$f":"'[5]Non Local 201314'!AF306","v":12.74},14.52,{"$f":"'[5]Non Local 201314'!Z306","v":6.74},7.68]
[null,null,"> 900km","< 500V",{"$f":"'[5]Non Local 201314'!P307","v":52.22},59.53,{"$f":"'[5]Non Local 201314'!S307","v":40.5},46.17,{"$f":"'[5]Non Local 201314'!AE307","v":111.25},126.83,{"$f":"'[5]Non Local 201314'!AF307","v":14.31},16.309999999999999,{"$f":"'[5]Non Local 201314'!Z307","v":5.99},6.83]
[null,null,null,"≥ 500V & < 66kV",{"$f":"'[5]Non Local 201314'!P308","v":49.81},56.78,{"$f":"'[5]Non Local 201314'!S308","v":38.86},44.3,{"$f":"'[5]Non Local 201314'!AE308","v":107.66},122.73,{"$f":"'[5]Non Local 201314'!AF308","v":13.85},15.79,{"$f":"'[5]Non Local 201314'!Z308","v":5.51},6.28]
[null,null,null,"≥ 66kV & ≤ 132kV",{"$f":"'[5]Non Local 201314'!P309","v":49.46},56.38,{"$f":"'[5]Non Local 201314'!S309","v":38.4},43.78,{"$f":"'[5]Non Local 201314'!AE309","v":103.74},118.26,{"$f":"'[5]Non Local 201314'!AF309","v":13.35},15.22,{"$f":"'[5]Non Local 201314'!Z309","v":5.32},6.06]
[null,null,null,"> 132kV*",{"$f":"'[5]Non Local 201314'!P310","v":46.29},52.77,{"$f":"'[5]Non Local 201314'!S310","v":36},41.04,{"$f":"'[5]Non Local 201314'!AE310","v":100.09},114.1,{"$f":"'[5]Non Local 201314'!AF310","v":12.89},14.69,{"$f":"'[5]Non Local 201314'!Z310","v":6.79},7.74]
[null,null,null,"* 132 kV or Transmission connected"]
[]
[null,null,"Distribution network charges"]
[null,null,null,null,"Network access charge \n[R/kVA/m]",null,"Network demand charge \n[R/kVA/m]",null,"Urban low voltage subsidy charge [R/kVA/m]"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Reliability service charge [c/kWh]"]
[null,null,"Voltage",null,null,"VAT incl",null,"VAT incl",null,"VAT incl",null,"Voltage",null,"VAT incl"]
[null,null,"< 500V",null,{"$f":"'[5]Non Local 201314'!AA295","v":11.63},{"$f":"ROUND(E30 * (1 + VAT), 2)","v":13.26},{"$f":"'[5]Non Local 201314'!AB295","v":22.05},{"$f":"ROUND(G30 * (1 + VAT), 2)","v":25.14},{"$f":"'[5]Non Local 201314'!AN247","v":0},{"$f":"ROUND(I30 * (1 + VAT), 2)","v":0},null,"< 500V",{"$f":"'[5]Non Local 201314'!Y295","v":0.27},{"$f":"ROUND(M30 * (1 + VAT), 2)","v":0.31}]
[null,null,"≥ 500V & < 66kV",null,{"$f":"'[5]Non Local 201314'!AA296","v":10.67},{"$f":"ROUND(E31 * (1 + VAT), 2)","v":12.16},{"$f":"'[5]Non Local 201314'!AB296","v":20.23},{"$f":"ROUND(G31 * (1 + VAT), 2)","v":23.06},{"$f":"'[5]Non Local 201314'!AN248","v":0},{"$f":"ROUND(I31 * (1 + VAT), 2)","v":0},null,"≥ 500V & < 66kV",{"$f":"'[5]Non Local 201314'!Y296","v":0.26},{"$f":"ROUND(M31 * (1 + VAT), 2)","v":0.3}]
[null,null,"≥ 66kV & ≤ 132kV",null,{"$f":"'[5]Non Local 201314'!AA297","v":3.81},{"$f":"ROUND(E32 * (1 + VAT), 2)","v":4.34},{"$f":"'[5]Non Local 201314'!AB297","v":7.05},{"$f":"ROUND(G32 * (1 + VAT), 2)","v":8.0399999999999991},{"$f":"'[5]Non Local 201314'!AN249","v":9.39},{"$f":"ROUND(I32 * (1 + VAT), 2)","v":10.7},null,"≥ 66kV & ≤ 132kV",{"$f":"'[5]Non Local 201314'!Y297","v":0.25},{"$f":"ROUND(M32 * (1 + VAT), 2)","v":0.28999999999999998}]
[null,null,"> 132kV / Transmission connected",null,{"$f":"'[5]Non Local 201314'!AA298","v":0},{"$f":"ROUND(E33 * (1 + VAT), 2)","v":0},{"$f":"'[5]Non Local 201314'!AB298","v":0},{"$f":"ROUND(G33 * (1 + VAT), 2)","v":0},{"$f":"'[5]Non Local 201314'!AN250","v":9.39},{"$f":"ROUND(I33 * (1 + VAT), 2)","v":10.7},null,"> 132kV / Transmission connected",{"$f":"'[5]Non Local 201314'!Y298","v":0.23},{"$f":"ROUND(M33 * (1 + VAT), 2)","v":0.26}]
[]
[]
[null,null,"Customer categories","Service charge  [R/account/day]",null,"Administration charge  [R/POD/day]"]
[]
[null,null,null,null,"VAT incl",null,"VAT incl"]
[null,null,"≤ 100 kVA",{"$f":"'[5]Non Local 201314'!$K$295","v":9.49},{"$f":"ROUND(D39 * (1 + VAT), 2)","v":10.82},{"$f":"'[5]Non Local 201314'!$F$295","v":2.08},{"$f":"ROUND(F39 * (1 + VAT), 2)","v":2.37}]
[null,null,"> 100 kVA & ≤ 500 kVA",{"$f":"'[5]Non Local 201314'!$L$295","v":43.38},{"$f":"ROUND(D40 * (1 + VAT), 2)","v":49.45},{"$f":"'[5]Non Local 201314'!$G$295","v":12.16},{"$f":"ROUND(F40 * (1 + VAT), 2)","v":13.86}]
[null,null,"> 500 kVA & ≤ 1 MVA",{"$f":"'[5]Non Local 201314'!$M$295","v":133.5},{"$f":"ROUND(D41 * (1 + VAT), 2)","v":152.19},{"$f":"'[5]Non Local 201314'!$H$295","v":24.17},{"$f":"ROUND(F41 * (1 + VAT), 2)","v":27.55}]
[null,null,"Key customers",{"$f":"'[5]Non Local 201314'!$O$295","v":2616.06},{"$f":"ROUND(D42 * (1 + VAT), 2)","v":2982.31},{"$f":"'[5]Non Local 201314'!$J$295","v":83.55},{"$f":"ROUND(F42 * (1 + VAT), 2)","v":95.25}]
[]
[null,null,"Electrification and rural network subsidy charge  [c/kWh]",null,"Affordability subsidy charge [c/kWh] payable by non-local authority tariffs"]
[]
[null,null,null,null,"All seasons"]
[null,null,null,"VAT incl",null,"VAT incl"]
[null,null,{"$f":"'[5]Non Local 201314'!AO295+'[5]Non Local 201314'!AM295","v":5.2},{"$f":"ROUND(C48 * (1 + VAT), 2)","v":5.93},{"$f":"'[5]Non Local 201314'!AP295","v":2.0699999999999998},{"$f":"ROUND(E48 * (1 + VAT), 2)","v":2.36}]

{"sheet":"Nightsave Small Munic inc","index":10,"n_rows":48,"n_cols":28,"rows_kept":48,"cut":false,"hidden":false,"merged":[[1,12,1,13],[4,8,5,9],[4,10,5,11],[4,12,5,13],[3,8,3,11],[3,12,3,13],[3,4,3,7],[4,2,6,2],[4,4,5,5],[4,6,5,7],[1,1,1,11],[7,2,10,2],[11,2,14,2],[15,2,18,2],[19,2,22,2],[25,2,25,9],[43,2,45,3],[27,12,27,13],[35,3,36,4],[35,5,36,6],[29,2,29,3],[30,2,30,3],[31,2,31,3],[32,2,32,3],[26,4,27,5],[26,6,27,7],[26,8,27,9],[28,2,28,3]]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(E8:E23,G8:G23,I8:I23,K8:K23,M8:M23,#REF!,#REF!,D39:D41,F39:F41,E30:E33,G30:G33) - '[5]Local 201314'!$AL$227","v":{"$error":"#REF!"}}]
[null,"Nightsave Urban Small tariff",null,null,null,null,null,null,null,null,null,null,"Local authority",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!)","v":{"$error":"#REF!"}},"check value"]
[]
[null,null,null,null,"Active energy charge [c/kWh]",null,null,null,"Energy demand charge [R/kVA/m]",null,null,null,"Transmission network charges [R/kVA/m]"]
[null,null,"Transmission zone",null,"High demand season \n[Jun - Aug]",null,"Low demand season \n[Sep - May]",null,"High demand season \n[Jun - Aug]",null,"Low demand season \n[Sep - May]"]
[null,null,null,"Voltage"]
[null,null,null,null,"","VAT incl",null,"VAT incl","","VAT incl",null,"VAT incl",null,"VAT incl"]
[null,null,"≤ 300km","< 500V",{"$f":"'[5]Local 201314'!P227","v":51.72},{"$f":"ROUND(E8 * (1 + VAT), 2)","v":58.96},{"$f":"'[5]Local 201314'!S227","v":40.22},{"$f":"ROUND(G8 * (1 + VAT), 2)","v":45.85},{"$f":"'[5]Local 201314'!AE227","v":108.45},{"$f":"ROUND(I8 * (1 + VAT), 2)","v":123.63},{"$f":"'[5]Local 201314'!AF227","v":13.98},{"$f":"ROUND(K8 * (1 + VAT), 2)","v":15.94},{"$f":"'[5]Local 201314'!Z227","v":5.83},{"$f":"ROUND(M8 * (1 + VAT), 2)","v":6.65}]
[null,null,null,"≥ 500V & < 66kV",{"$f":"'[5]Local 201314'!P228","v":48.98},55.84,{"$f":"'[5]Local 201314'!S228","v":38.229999999999997},43.58,{"$f":"'[5]Local 201314'!AE228","v":104.97},119.67,{"$f":"'[5]Local 201314'!AF228","v":13.5},15.39,{"$f":"'[5]Local 201314'!Z228","v":5.32},6.06]
[null,null,null,"≥ 66kV & ≤ 132kV",{"$f":"'[5]Local 201314'!P229","v":48.62},55.43,{"$f":"'[5]Local 201314'!S229","v":37.76},43.05,{"$f":"'[5]Local 201314'!AE229","v":101.11},115.27,{"$f":"'[5]Local 201314'!AF229","v":13},14.82,{"$f":"'[5]Local 201314'!Z229","v":5.18},5.91]
[null,null,null,"> 132kV*",{"$f":"'[5]Local 201314'!P230","v":45.48},51.85,{"$f":"'[5]Local 201314'!S230","v":35.369999999999997},40.32,{"$f":"'[5]Local 201314'!AE230","v":97.57},111.23,{"$f":"'[5]Local 201314'!AF230","v":12.55},14.31,{"$f":"'[5]Local 201314'!Z230","v":6.55},7.47]
[null,null,"> 300km and \n≤ 600km","< 500V",{"$f":"'[5]Local 201314'!P231","v":52.41},59.75,{"$f":"'[5]Local 201314'!S231","v":40.65},46.34,{"$f":"'[5]Local 201314'!AE231","v":109.57},124.91,{"$f":"'[5]Local 201314'!AF231","v":14.09},16.059999999999999,{"$f":"'[5]Local 201314'!Z231","v":5.87},6.69]
[null,null,null,"≥ 500V & < 66kV",{"$f":"'[5]Local 201314'!P232","v":50},57,{"$f":"'[5]Local 201314'!S232","v":39.01},44.47,{"$f":"'[5]Local 201314'!AE232","v":106.03},120.87,{"$f":"'[5]Local 201314'!AF232","v":13.63},15.54,{"$f":"'[5]Local 201314'!Z232","v":5.38},6.13]
[null,null,null,"≥ 66kV & ≤ 132kV",{"$f":"'[5]Local 201314'!P233","v":49.63},56.58,{"$f":"'[5]Local 201314'!S233","v":38.54},43.94,{"$f":"'[5]Local 201314'!AE233","v":102.16},116.46,{"$f":"'[5]Local 201314'!AF233","v":13.14},14.98,{"$f":"'[5]Local 201314'!Z233","v":5.22},5.95]
[null,null,null,"> 132kV*",{"$f":"'[5]Local 201314'!P234","v":46.43},52.93,{"$f":"'[5]Local 201314'!S234","v":36.090000000000003},41.14,{"$f":"'[5]Local 201314'!AE234","v":98.55},112.35,{"$f":"'[5]Local 201314'!AF234","v":12.68},14.46,{"$f":"'[5]Local 201314'!Z234","v":6.62},7.55]
[null,null,"> 600km and \n≤ 900km","< 500V",{"$f":"'[5]Local 201314'!P235","v":52.91},60.32,{"$f":"'[5]Local 201314'!S235","v":41.04},46.79,{"$f":"'[5]Local 201314'!AE235","v":110.65},126.14,{"$f":"'[5]Local 201314'!AF235","v":14.22},16.21,{"$f":"'[5]Local 201314'!Z235","v":5.94},6.77]
[null,null,null,"≥ 500V & < 66kV",{"$f":"'[5]Local 201314'!P236","v":50.5},57.57,{"$f":"'[5]Local 201314'!S236","v":39.409999999999997},44.93,{"$f":"'[5]Local 201314'!AE236","v":107.1},122.09,{"$f":"'[5]Local 201314'!AF236","v":13.77},15.7,{"$f":"'[5]Local 201314'!Z236","v":5.42},6.18]
[null,null,null,"≥ 66kV & ≤ 132kV",{"$f":"'[5]Local 201314'!P237","v":50.13},57.15,{"$f":"'[5]Local 201314'!S237","v":38.93},44.38,{"$f":"'[5]Local 201314'!AE237","v":103.17},117.61,{"$f":"'[5]Local 201314'!AF237","v":13.27},15.13,{"$f":"'[5]Local 201314'!Z237","v":5.27},6.01]
[null,null,null,"> 132kV*",{"$f":"'[5]Local 201314'!P238","v":46.89},53.45,{"$f":"'[5]Local 201314'!S238","v":36.450000000000003},41.55,{"$f":"'[5]Local 201314'!AE238","v":99.52},113.45,{"$f":"'[5]Local 201314'!AF238","v":12.8},14.59,{"$f":"'[5]Local 201314'!Z238","v":6.71},7.65]
[null,null,"> 900km","< 500V",{"$f":"'[5]Local 201314'!P239","v":53.46},60.94,{"$f":"'[5]Local 201314'!S239","v":41.46},47.26,{"$f":"'[5]Local 201314'!AE239","v":111.77},127.42,{"$f":"'[5]Local 201314'!AF239","v":14.37},16.38,{"$f":"'[5]Local 201314'!Z239","v":5.97},6.81]
[null,null,null,"≥ 500V & < 66kV",{"$f":"'[5]Local 201314'!P240","v":51},58.14,{"$f":"'[5]Local 201314'!S240","v":39.79},45.36,{"$f":"'[5]Local 201314'!AE240","v":108.16},123.3,{"$f":"'[5]Local 201314'!AF240","v":13.91},15.86,{"$f":"'[5]Local 201314'!Z240","v":5.48},6.25]
[null,null,null,"≥ 66kV & ≤ 132kV",{"$f":"'[5]Local 201314'!P241","v":50.63},57.72,{"$f":"'[5]Local 201314'!S241","v":39.31},44.81,{"$f":"'[5]Local 201314'!AE241","v":104.22},118.81,{"$f":"'[5]Local 201314'!AF241","v":13.41},15.29,{"$f":"'[5]Local 201314'!Z241","v":5.3},6.04]
[null,null,null,"> 132kV*",{"$f":"'[5]Local 201314'!P242","v":47.4},54.04,{"$f":"'[5]Local 201314'!S242","v":36.86},42.02,{"$f":"'[5]Local 201314'!AE242","v":100.56},114.64,{"$f":"'[5]Local 201314'!AF242","v":12.95},14.76,{"$f":"'[5]Local 201314'!Z242","v":6.76},7.71]
[null,null,null,"* 132 kV or Transmission connected"]
[]
[null,null,"Distribution network charges"]
[null,null,null,null,"Network access charge \n[R/kVA/m]",null,"Network demand charge \n[R/kVA/m]",null,"Urban low voltage subsidy charge [R/kVA/m]"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Reliability service charge [c/kWh]"]
[null,null,"Voltage",null,null,"VAT incl",null,"VAT incl",null,"VAT incl",null,"Voltage",null,"VAT incl"]
[null,null,"< 500V",null,{"$f":"'[5]Local 201314'!AA227","v":11.63},{"$f":"ROUND(E30 * (1 + VAT), 2)","v":13.26},{"$f":"'[5]Local 201314'!AB227","v":22.05},{"$f":"ROUND(G30 * (1 + VAT), 2)","v":25.14},{"$f":"'[5]Local 201314'!AN227","v":0},{"$f":"ROUND(I30 * (1 + VAT), 2)","v":0},null,"< 500V",{"$f":"'[5]Local 201314'!Y227","v":0.27},{"$f":"ROUND(M30 * (1 + VAT), 2)","v":0.31}]
[null,null,"≥ 500V & < 66kV",null,{"$f":"'[5]Local 201314'!AA228","v":10.67},{"$f":"ROUND(E31 * (1 + VAT), 2)","v":12.16},{"$f":"'[5]Local 201314'!AB228","v":20.23},{"$f":"ROUND(G31 * (1 + VAT), 2)","v":23.06},{"$f":"'[5]Local 201314'!AN228","v":0},{"$f":"ROUND(I31 * (1 + VAT), 2)","v":0},null,"≥ 500V & < 66kV",{"$f":"'[5]Local 201314'!Y228","v":0.26},{"$f":"ROUND(M31 * (1 + VAT), 2)","v":0.3}]
[null,null,"≥ 66kV & ≤ 132kV",null,{"$f":"'[5]Local 201314'!AA229","v":3.81},{"$f":"ROUND(E32 * (1 + VAT), 2)","v":4.34},{"$f":"'[5]Local 201314'!AB229","v":7.05},{"$f":"ROUND(G32 * (1 + VAT), 2)","v":8.0399999999999991},{"$f":"'[5]Local 201314'!AN229","v":9.39},{"$f":"ROUND(I32 * (1 + VAT), 2)","v":10.7},null,"≥ 66kV & ≤ 132kV",{"$f":"'[5]Local 201314'!Y229","v":0.25},{"$f":"ROUND(M32 * (1 + VAT), 2)","v":0.28999999999999998}]
[null,null,"> 132kV / Transmission connected",null,{"$f":"'[5]Local 201314'!AA230","v":0},{"$f":"ROUND(E33 * (1 + VAT), 2)","v":0},{"$f":"'[5]Local 201314'!AB230","v":0},{"$f":"ROUND(G33 * (1 + VAT), 2)","v":0},{"$f":"'[5]Local 201314'!AN230","v":9.39},{"$f":"ROUND(I33 * (1 + VAT), 2)","v":10.7},null,"> 132kV / Transmission connected",{"$f":"'[5]Local 201314'!Y230","v":0.23},{"$f":"ROUND(M33 * (1 + VAT), 2)","v":0.26}]
[]
[]
[null,null,null,"Service charge  [R/account/day]",null,"Administration charge  [R/POD/day]"]
[null,null,"Customer categories"]
[null,null,null,null,"VAT incl",null,"VAT incl"]
[null,null,"≤ 100 kVA",{"$f":"'[5]Local 201314'!$K$227","v":9.4499999999999993},{"$f":"ROUND(D39 * (1 + VAT), 2)","v":10.77},{"$f":"'[5]Local 201314'!$F$227","v":2.0699999999999998},{"$f":"ROUND(F39 * (1 + VAT), 2)","v":2.36}]
[null,null,"> 100 kVA & ≤ 500 kVA",{"$f":"'[5]Local 201314'!$L$227","v":43.18},{"$f":"ROUND(D40 * (1 + VAT), 2)","v":49.23},{"$f":"'[5]Local 201314'!$G$227","v":12.1},{"$f":"ROUND(F40 * (1 + VAT), 2)","v":13.79}]
[null,null,"> 500 kVA & ≤ 1 MVA",{"$f":"'[5]Local 201314'!$M$227","v":132.88},{"$f":"ROUND(D41 * (1 + VAT), 2)","v":151.47999999999999},{"$f":"'[5]Local 201314'!$H$227","v":24.06},{"$f":"ROUND(F41 * (1 + VAT), 2)","v":27.43}]
[null,null,"Key customers",{"$f":"'[5]Local 201314'!$O$227","v":2603.9499999999998},{"$f":"ROUND(D42 * (1 + VAT), 2)","v":2968.5},{"$f":"'[5]Local 201314'!$J$227","v":83.16},{"$f":"ROUND(F42 * (1 + VAT), 2)","v":94.8}]
[]
[null,null,"Electrification and rural network subsidy charge  [c/kWh]"]
[]
[]
[null,null,null,"VAT incl"]
[null,null,{"$f":"'[5]Local 201314'!$AO$227+'[5]Local 201314'!$AM$227","v":5.17},{"$f":"ROUND(C48 * (1 + VAT), 2)","v":5.89}]

{"sheet":"Ruraflex inc","index":11,"n_rows":34,"n_cols":28,"rows_kept":34,"cut":false,"hidden":false,"merged":[[32,2,32,3],[5,6,5,7],[25,4,26,5],[25,6,26,7],[27,2,27,3],[28,2,28,3],[29,2,29,3],[30,2,30,3],[31,2,31,3],[15,2,18,2],[19,2,22,2],[7,2,10,2],[11,2,14,2],[4,2,6,2],[4,4,4,9],[5,4,5,5],[1,1,1,11],[1,12,1,13],[1,14,1,17],[25,13,25,14],[25,11,25,12],[3,4,3,15],[3,16,3,17],[4,16,5,17],[5,8,5,9],[5,10,5,11],[5,12,5,13],[5,14,5,15],[4,10,4,15],[25,2,26,3],[26,9,26,10],[27,9,27,10],[28,9,28,10],[30,9,30,12],[31,9,31,10],[31,11,31,12]]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(E8:E23,G8:G23,I8:I23,K8:K23,M8:M23,O8:O23,Q8:Q23,#REF!,E29:E33,G29:G33,#REF!,#REF!) - '[5]Non Local 201314'!$AL$311","v":{"$error":"#REF!"}}]
[null,"Ruraflex tariff",null,null,null,null,null,null,null,null,null,null,null,null,"Non-local authority",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!)","v":{"$error":"#REF!"}},"check value"]
[]
[null,null,null,null,"Active energy charge [c/kWh]",null,null,null,null,null,null,null,null,null,null,null,"Network access charges [R/kVA/m]"]
[null,null,"Transmission zone",null,"High demand season [Jun - Aug]",null,null,null,null,null,"Low demand season [Sep - May]"]
[null,null,null,"Voltage","Peak",null,"Standard",null,"Off Peak",null,"Peak",null,"Standard",null,"Off Peak"]
[null,null,null,null,"","VAT incl",null,"VAT incl",null,"VAT incl",null,"VAT incl",null,"VAT incl",null,"VAT incl",null,"VAT incl"]
[null,null,"≤ 300km","< 500V",{"$f":"'[5]Non Local 201314'!P311","v":211.8},{"$f":"ROUND(E8 * (1 + VAT), 2)","v":241.45},{"$f":"'[5]Non Local 201314'!Q311","v":64.17},{"$f":"ROUND(G8 * (1 + VAT), 2)","v":73.150000000000006},{"$f":"'[5]Non Local 201314'!R311","v":34.840000000000003},{"$f":"ROUND(I8 * (1 + VAT), 2)","v":39.72},{"$f":"'[5]Non Local 201314'!S311","v":69.09},{"$f":"ROUND(K8 * (1 + VAT), 2)","v":78.760000000000005},{"$f":"'[5]Non Local 201314'!T311","v":47.55},{"$f":"ROUND(M8 * (1 + VAT), 2)","v":54.21},{"$f":"'[5]Non Local 201314'!U311","v":30.17},{"$f":"ROUND(O8 * (1 + VAT), 2)","v":34.39},{"$f":"'[5]Non Local 201314'!AA311","v":12.22},{"$f":"ROUND(Q8 * (1 + VAT), 2)","v":13.93}]
[null,null,null,"≥ 500V & ≤ 22kV",{"$f":"'[5]Non Local 201314'!P312","v":209.7},239.06,{"$f":"'[5]Non Local 201314'!Q312","v":63.53},72.42,{"$f":"'[5]Non Local 201314'!R312","v":34.49},39.32,{"$f":"'[5]Non Local 201314'!S312","v":68.41},77.989999999999995,{"$f":"'[5]Non Local 201314'!T312","v":47.07},53.66,{"$f":"'[5]Non Local 201314'!U312","v":29.86},34.04,{"$f":"'[5]Non Local 201314'!AA312","v":11.2},12.77]
[null,null,null,null,{"$f":"'[5]Non Local 201314'!P313","v":0},null,{"$f":"'[5]Non Local 201314'!Q313","v":0},null,{"$f":"'[5]Non Local 201314'!R313","v":0},null,{"$f":"'[5]Non Local 201314'!S313","v":0},null,{"$f":"'[5]Non Local 201314'!T313","v":0},null,{"$f":"'[5]Non Local 201314'!U313","v":0},null,{"$f":"'[5]Non Local 201314'!AA313","v":0}]
[null,null,null,null,{"$f":"'[5]Non Local 201314'!P314","v":0},null,{"$f":"'[5]Non Local 201314'!Q314","v":0},null,{"$f":"'[5]Non Local 201314'!R314","v":0},null,{"$f":"'[5]Non Local 201314'!S314","v":0},null,{"$f":"'[5]Non Local 201314'!T314","v":0},null,{"$f":"'[5]Non Local 201314'!U314","v":0},null,{"$f":"'[5]Non Local 201314'!AA314","v":0}]
[null,null,"> 300km and \n≤ 600km","< 500V",{"$f":"'[5]Non Local 201314'!P315","v":213.92},243.87,{"$f":"'[5]Non Local 201314'!Q315","v":64.81},73.88,{"$f":"'[5]Non Local 201314'!R315","v":35.19},40.119999999999997,{"$f":"'[5]Non Local 201314'!S315","v":69.78},79.55,{"$f":"'[5]Non Local 201314'!T315","v":48.03},54.75,{"$f":"'[5]Non Local 201314'!U315","v":30.47},34.74,{"$f":"'[5]Non Local 201314'!AA315","v":12.27},13.99]
[null,null,null,"≥ 500V & ≤ 22kV",{"$f":"'[5]Non Local 201314'!P316","v":211.79},241.44,{"$f":"'[5]Non Local 201314'!Q316","v":64.16},73.14,{"$f":"'[5]Non Local 201314'!R316","v":34.840000000000003},39.72,{"$f":"'[5]Non Local 201314'!S316","v":69.09},78.760000000000005,{"$f":"'[5]Non Local 201314'!T316","v":47.54},54.2,{"$f":"'[5]Non Local 201314'!U316","v":30.17},34.39,{"$f":"'[5]Non Local 201314'!AA316","v":11.28},12.86]
[null,null,null,null,{"$f":"'[5]Non Local 201314'!P317","v":0},null,{"$f":"'[5]Non Local 201314'!Q317","v":0},null,{"$f":"'[5]Non Local 201314'!R317","v":0},null,{"$f":"'[5]Non Local 201314'!S317","v":0},null,{"$f":"'[5]Non Local 201314'!T317","v":0},null,{"$f":"'[5]Non Local 201314'!U317","v":0},null,{"$f":"'[5]Non Local 201314'!AA317","v":0}]
[null,null,null,null,{"$f":"'[5]Non Local 201314'!P318","v":0},null,{"$f":"'[5]Non Local 201314'!Q318","v":0},null,{"$f":"'[5]Non Local 201314'!R318","v":0},null,{"$f":"'[5]Non Local 201314'!S318","v":0},null,{"$f":"'[5]Non Local 201314'!T318","v":0},null,{"$f":"'[5]Non Local 201314'!U318","v":0},null,{"$f":"'[5]Non Local 201314'!AA318","v":0}]
[null,null,"> 600km and \n≤ 900km","< 500V",{"$f":"'[5]Non Local 201314'!P319","v":216.06},246.31,{"$f":"'[5]Non Local 201314'!Q319","v":65.45},74.61,{"$f":"'[5]Non Local 201314'!R319","v":35.54},40.520000000000003,{"$f":"'[5]Non Local 201314'!S319","v":70.48},80.349999999999994,{"$f":"'[5]Non Local 201314'!T319","v":48.5},55.29,{"$f":"'[5]Non Local 201314'!U319","v":30.78},35.090000000000003,{"$f":"'[5]Non Local 201314'!AA319","v":12.33},14.06]
[null,null,null,"≥ 500V & ≤ 22kV",{"$f":"'[5]Non Local 201314'!P320","v":213.91},243.86,{"$f":"'[5]Non Local 201314'!Q320","v":64.8},73.87,{"$f":"'[5]Non Local 201314'!R320","v":35.19},40.119999999999997,{"$f":"'[5]Non Local 201314'!S320","v":69.78},79.55,{"$f":"'[5]Non Local 201314'!T320","v":48.03},54.75,{"$f":"'[5]Non Local 201314'!U320","v":30.47},34.74,{"$f":"'[5]Non Local 201314'!AA320","v":11.32},12.9]
[null,null,null,null,{"$f":"'[5]Non Local 201314'!P321","v":0},null,{"$f":"'[5]Non Local 201314'!Q321","v":0},null,{"$f":"'[5]Non Local 201314'!R321","v":0},null,{"$f":"'[5]Non Local 201314'!S321","v":0},null,{"$f":"'[5]Non Local 201314'!T321","v":0},null,{"$f":"'[5]Non Local 201314'!U321","v":0},null,{"$f":"'[5]Non Local 201314'!AA321","v":0}]
[null,null,null,null,{"$f":"'[5]Non Local 201314'!P322","v":0},null,{"$f":"'[5]Non Local 201314'!Q322","v":0},null,{"$f":"'[5]Non Local 201314'!R322","v":0},null,{"$f":"'[5]Non Local 201314'!S322","v":0},null,{"$f":"'[5]Non Local 201314'!T322","v":0},null,{"$f":"'[5]Non Local 201314'!U322","v":0},null,{"$f":"'[5]Non Local 201314'!AA322","v":0}]
[null,null,"> 900km","< 500V",{"$f":"'[5]Non Local 201314'!P323","v":218.21},248.76,{"$f":"'[5]Non Local 201314'!Q323","v":66.11},75.37,{"$f":"'[5]Non Local 201314'!R323","v":35.89},40.909999999999997,{"$f":"'[5]Non Local 201314'!S323","v":71.180000000000007},81.150000000000006,{"$f":"'[5]Non Local 201314'!T323","v":48.99},55.85,{"$f":"'[5]Non Local 201314'!U323","v":31.08},35.43,{"$f":"'[5]Non Local 201314'!AA323","v":12.38},14.11]
[null,null,null,"≥ 500V & ≤ 22kV",{"$f":"'[5]Non Local 201314'!P324","v":216.05},246.3,{"$f":"'[5]Non Local 201314'!Q324","v":65.45},74.61,{"$f":"'[5]Non Local 201314'!R324","v":35.54},40.520000000000003,{"$f":"'[5]Non Local 201314'!S324","v":70.48},80.349999999999994,{"$f":"'[5]Non Local 201314'!T324","v":48.5},55.29,{"$f":"'[5]Non Local 201314'!U324","v":30.78},35.090000000000003,{"$f":"'[5]Non Local 201314'!AA324","v":11.33},12.92]
[]
[]
[]
[]
[null,null,"Customer categories",null,"Service charge  [R/account/day]",null,"Administration charge  [R/POD/day]",null,null,null,null,"Reliability service charge [c/kWh]",null,"Network demand charge [c/kWh]        \n     [All time of use periods]"]
[null,null,null,null,null,null,null,null,null,"Voltage",null,null,"VAT incl",null,"VAT incl"]
[null,null,null,null,null,"VAT incl",null,"VAT incl",null,"< 500V",null,{"$f":"'[5]Non Local 201314'!Y311","v":0.27},{"$f":"ROUND(L28 * (1 + VAT), 2)","v":0.31},{"$f":"'[5]Non Local 201314'!AR311","v":17.41},{"$f":"ROUND(N28 * (1 + VAT), 2)","v":19.850000000000001}]
[null,null,"≤ 100 kVA",null,{"$f":"'[5]Non Local 201314'!$K$311","v":12.03},{"$f":"ROUND(E29 * (1 + VAT), 2)","v":13.71},{"$f":"'[5]Non Local 201314'!$F$311","v":3.42},{"$f":"ROUND(G29 * (1 + VAT), 2)","v":3.9},null,"≥ 500V & < 22kV",null,{"$f":"'[5]Non Local 201314'!Y312","v":0.27},{"$f":"ROUND(L29 * (1 + VAT), 2)","v":0.31},{"$f":"'[5]Non Local 201314'!AR312","v":15.26},{"$f":"ROUND(N29 * (1 + VAT), 2)","v":17.399999999999999}]
[null,null,"> 100 kVA & ≤ 500 kVA",null,{"$f":"'[5]Non Local 201314'!$L$311","v":41.04},{"$f":"ROUND(E30 * (1 + VAT), 2)","v":46.79},{"$f":"'[5]Non Local 201314'!$G$311","v":19.02},{"$f":"ROUND(G30 * (1 + VAT), 2)","v":21.68}]
[null,null,"> 500 kVA & ≤ 1 MVA",null,{"$f":"'[5]Non Local 201314'!$M$311","v":126.23},{"$f":"ROUND(E31 * (1 + VAT), 2)","v":143.9},{"$f":"'[5]Non Local 201314'!$H$311","v":29.19},{"$f":"ROUND(G31 * (1 + VAT), 2)","v":33.28},null,"Reactive energy charge  [c/kVArh]"]
[null,null,"> 1 MVA",null,{"$f":"'[5]Non Local 201314'!$N$311","v":126.23},{"$f":"ROUND(E32 * (1 + VAT), 2)","v":143.9},{"$f":"'[5]Non Local 201314'!$I$311","v":54.18},{"$f":"ROUND(G32 * (1 + VAT), 2)","v":61.77},null,"High season",null,"Low season"]
[null,null,"Key customers",null,{"$f":"'[5]Non Local 201314'!$O$311","v":2473.98},{"$f":"ROUND(E33 * (1 + VAT), 2)","v":2820.34},{"$f":"'[5]Non Local 201314'!$J$311","v":54.18},{"$f":"ROUND(G33 * (1 + VAT), 2)","v":61.77},null,null,"VAT incl",null,"VAT incl"]
[null,null,null,null,null,null,null,null,null,{"$f":"'[5]Non Local 201314'!$V$311","v":5.88},{"$f":"ROUND(J34 * (1 + VAT), 2)","v":6.7},0,{"$f":"ROUND(L34 * (1 + VAT), 2)","v":0}]

{"sheet":"Ruraflex Munic inc","index":12,"n_rows":34,"n_cols":28,"rows_kept":34,"cut":false,"hidden":false,"merged":[[5,10,5,11],[15,2,18,2],[19,2,22,2],[25,4,26,5],[25,6,26,7],[7,2,10,2],[11,2,14,2],[26,9,26,10],[25,2,26,3],[31,2,31,3],[32,2,32,3],[27,2,27,3],[28,2,28,3],[27,9,27,10],[28,9,28,10],[30,9,30,12],[30,2,30,3],[29,2,29,3],[31,9,31,10],[31,11,31,12],[25,13,25,14],[1,12,1,13],[1,14,1,17],[3,4,3,15],[25,11,25,12],[1,1,1,11],[3,16,3,17],[4,16,5,17],[5,6,5,7],[5,12,5,13],[5,14,5,15],[4,2,6,2],[4,4,4,9],[4,10,4,15],[5,4,5,5],[5,8,5,9]]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(E8:E23,G8:G23,I8:I23,K8:K23,M8:M23,O8:O23,Q8:Q23,#REF!,#REF!,#REF!,#REF!,#REF!) - '[5]Local 201314'!$AL$243","v":{"$error":"#REF!"}}]
[null,"Ruraflex  tariff",null,null,null,null,null,null,null,null,null,null,null,null,"Local authority",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!)","v":{"$error":"#REF!"}},"check value"]
[]
[null,null,null,null,"Active energy charge [c/kWh]",null,null,null,null,null,null,null,null,null,null,null,"Network access charges [R/kVA/m]"]
[null,null,"Transmission zone",null,"High demand season [Jun - Aug]",null,null,null,null,null,"Low demand season [Sep - May]"]
[null,null,null,"Voltage","Peak",null,"Standard",null,"Off Peak",null,"Peak",null,"Standard",null,"Off Peak"]
[null,null,null,null,"","VAT incl",null,"VAT incl",null,"VAT incl",null,"VAT incl",null,"VAT incl",null,"VAT incl",null,"VAT incl"]
[null,null,"≤ 300km","< 500V",{"$f":"'[5]Local 201314'!P243","v":216.84},{"$f":"ROUND(E8 * (1 + VAT), 2)","v":247.2},{"$f":"'[5]Local 201314'!Q243","v":65.69},{"$f":"ROUND(G8 * (1 + VAT), 2)","v":74.89},{"$f":"'[5]Local 201314'!R243","v":35.67},{"$f":"ROUND(I8 * (1 + VAT), 2)","v":40.659999999999997},{"$f":"'[5]Local 201314'!S243","v":70.739999999999995},{"$f":"ROUND(K8 * (1 + VAT), 2)","v":80.64},{"$f":"'[5]Local 201314'!T243","v":48.69},{"$f":"ROUND(M8 * (1 + VAT), 2)","v":55.51},{"$f":"'[5]Local 201314'!U243","v":30.88},{"$f":"ROUND(O8 * (1 + VAT), 2)","v":35.200000000000003},{"$f":"'[5]Local 201314'!AA243","v":12.33},{"$f":"ROUND(Q8 * (1 + VAT), 2)","v":14.06}]
[null,null,null,"≥ 500V & ≤ 22kV",{"$f":"'[5]Local 201314'!P244","v":214.69},244.75,{"$f":"'[5]Local 201314'!Q244","v":65.040000000000006},74.150000000000006,{"$f":"'[5]Local 201314'!R244","v":35.31},40.25,{"$f":"'[5]Local 201314'!S244","v":70.040000000000006},79.849999999999994,{"$f":"'[5]Local 201314'!T244","v":48.19},54.94,{"$f":"'[5]Local 201314'!U244","v":30.57},34.85,{"$f":"'[5]Local 201314'!AA244","v":11.31},12.89]
[null,null,null,null,{"$f":"'[5]Local 201314'!P245","v":0},null,{"$f":"'[5]Local 201314'!Q245","v":0},null,{"$f":"'[5]Local 201314'!R245","v":0},null,{"$f":"'[5]Local 201314'!S245","v":0},null,{"$f":"'[5]Local 201314'!T245","v":0},null,{"$f":"'[5]Local 201314'!U245","v":0},null,{"$f":"'[5]Local 201314'!AA245","v":0}]
[null,null,null,null,{"$f":"'[5]Local 201314'!P246","v":0},null,{"$f":"'[5]Local 201314'!Q246","v":0},null,{"$f":"'[5]Local 201314'!R246","v":0},null,{"$f":"'[5]Local 201314'!S246","v":0},null,{"$f":"'[5]Local 201314'!T246","v":0},null,{"$f":"'[5]Local 201314'!U246","v":0},null,{"$f":"'[5]Local 201314'!AA246","v":0}]
[null,null,"> 300km and \n≤ 600km","< 500V",{"$f":"'[5]Local 201314'!P247","v":219.01},249.67,{"$f":"'[5]Local 201314'!Q247","v":66.349999999999994},75.64,{"$f":"'[5]Local 201314'!R247","v":36.020000000000003},41.06,{"$f":"'[5]Local 201314'!S247","v":71.44},81.44,{"$f":"'[5]Local 201314'!T247","v":49.17},56.05,{"$f":"'[5]Local 201314'!U247","v":31.2},35.57,{"$f":"'[5]Local 201314'!AA247","v":12.38},14.11]
[null,null,null,"≥ 500V & ≤ 22kV",{"$f":"'[5]Local 201314'!P248","v":216.83},247.19,{"$f":"'[5]Local 201314'!Q248","v":65.680000000000007},74.88,{"$f":"'[5]Local 201314'!R248","v":35.67},40.659999999999997,{"$f":"'[5]Local 201314'!S248","v":70.739999999999995},80.64,{"$f":"'[5]Local 201314'!T248","v":48.68},55.5,{"$f":"'[5]Local 201314'!U248","v":30.88},35.200000000000003,{"$f":"'[5]Local 201314'!AA248","v":11.38},12.97]
[null,null,null,null,{"$f":"'[5]Local 201314'!P249","v":0},null,{"$f":"'[5]Local 201314'!Q249","v":0},null,{"$f":"'[5]Local 201314'!R249","v":0},null,{"$f":"'[5]Local 201314'!S249","v":0},null,{"$f":"'[5]Local 201314'!T249","v":0},null,{"$f":"'[5]Local 201314'!U249","v":0},null,{"$f":"'[5]Local 201314'!AA249","v":0}]
[null,null,null,null,{"$f":"'[5]Local 201314'!P250","v":0},null,{"$f":"'[5]Local 201314'!Q250","v":0},null,{"$f":"'[5]Local 201314'!R250","v":0},null,{"$f":"'[5]Local 201314'!S250","v":0},null,{"$f":"'[5]Local 201314'!T250","v":0},null,{"$f":"'[5]Local 201314'!U250","v":0},null,{"$f":"'[5]Local 201314'!AA250","v":0}]
[null,null,"> 600km and \n≤ 900km","< 500V",{"$f":"'[5]Local 201314'!P251","v":221.2},252.17,{"$f":"'[5]Local 201314'!Q251","v":67},76.38,{"$f":"'[5]Local 201314'!R251","v":36.39},41.48,{"$f":"'[5]Local 201314'!S251","v":72.150000000000006},82.25,{"$f":"'[5]Local 201314'!T251","v":49.65},56.6,{"$f":"'[5]Local 201314'!U251","v":31.51},35.92,{"$f":"'[5]Local 201314'!AA251","v":12.45},14.19]
[null,null,null,"≥ 500V & ≤ 22kV",{"$f":"'[5]Local 201314'!P252","v":219},249.66,{"$f":"'[5]Local 201314'!Q252","v":66.34},75.63,{"$f":"'[5]Local 201314'!R252","v":36.020000000000003},41.06,{"$f":"'[5]Local 201314'!S252","v":71.44},81.44,{"$f":"'[5]Local 201314'!T252","v":49.17},56.05,{"$f":"'[5]Local 201314'!U252","v":31.2},35.57,{"$f":"'[5]Local 201314'!AA252","v":11.43},13.03]
[null,null,null,null,{"$f":"'[5]Local 201314'!P253","v":0},null,{"$f":"'[5]Local 201314'!Q253","v":0},null,{"$f":"'[5]Local 201314'!R253","v":0},null,{"$f":"'[5]Local 201314'!S253","v":0},null,{"$f":"'[5]Local 201314'!T253","v":0},null,{"$f":"'[5]Local 201314'!U253","v":0},null,{"$f":"'[5]Local 201314'!AA253","v":0}]
[null,null,null,null,{"$f":"'[5]Local 201314'!P254","v":0},null,{"$f":"'[5]Local 201314'!Q254","v":0},null,{"$f":"'[5]Local 201314'!R254","v":0},null,{"$f":"'[5]Local 201314'!S254","v":0},null,{"$f":"'[5]Local 201314'!T254","v":0},null,{"$f":"'[5]Local 201314'!U254","v":0},null,{"$f":"'[5]Local 201314'!AA254","v":0}]
[null,null,"> 900km","< 500V",{"$f":"'[5]Local 201314'!P255","v":223.41},254.69,{"$f":"'[5]Local 201314'!Q255","v":67.680000000000007},77.16,{"$f":"'[5]Local 201314'!R255","v":36.74},41.88,{"$f":"'[5]Local 201314'!S255","v":72.87},83.07,{"$f":"'[5]Local 201314'!T255","v":50.16},57.18,{"$f":"'[5]Local 201314'!U255","v":31.82},36.270000000000003,{"$f":"'[5]Local 201314'!AA255","v":12.49},14.24]
[null,null,null,"≥ 500V & ≤ 22kV",{"$f":"'[5]Local 201314'!P256","v":221.19},252.16,{"$f":"'[5]Local 201314'!Q256","v":67},76.38,{"$f":"'[5]Local 201314'!R256","v":36.39},41.48,{"$f":"'[5]Local 201314'!S256","v":72.150000000000006},82.25,{"$f":"'[5]Local 201314'!T256","v":49.65},56.6,{"$f":"'[5]Local 201314'!U256","v":31.51},35.92,{"$f":"'[5]Local 201314'!AA256","v":11.44},13.04]
[]
[]
[]
[]
[null,null,"Customer categories",null,"Service charge  [R/account/day]",null,"Administration charge  [R/POD/day]",null,null,null,null,"Reliability service charge [c/kWh]",null,"Network demand charge [c/kWh]           \n  [All time of use periods]"]
[null,null,null,null,null,null,null,null,null,"Voltage",null,null,"VAT incl",null,"VAT incl"]
[null,null,null,null,null,"VAT incl",null,"VAT incl",null,"< 500V",null,{"$f":"'[5]Local 201314'!Y243","v":0.27},{"$f":"ROUND(L28 * (1 + VAT), 2)","v":0.31},{"$f":"'[5]Local 201314'!AR243","v":17.579999999999998},{"$f":"ROUND(N28 * (1 + VAT), 2)","v":20.04}]
[null,null,"≤ 100 kVA",null,{"$f":"'[5]Local 201314'!$K$243","v":11.98},{"$f":"ROUND(E29 * (1 + VAT), 2)","v":13.66},{"$f":"'[5]Local 201314'!$F$243","v":3.41},{"$f":"ROUND(G29 * (1 + VAT), 2)","v":3.89},null,"≥ 500V & < 22kV",null,{"$f":"'[5]Local 201314'!Y244","v":0.27},{"$f":"ROUND(L29 * (1 + VAT), 2)","v":0.31},{"$f":"'[5]Local 201314'!AR244","v":15.4},{"$f":"ROUND(N29 * (1 + VAT), 2)","v":17.559999999999999}]
[null,null,"> 100 kVA & ≤ 500 kVA",null,{"$f":"'[5]Local 201314'!$L$243","v":40.85},{"$f":"ROUND(E30 * (1 + VAT), 2)","v":46.57},{"$f":"'[5]Local 201314'!$G$243","v":18.93},{"$f":"ROUND(G30 * (1 + VAT), 2)","v":21.58}]
[null,null,"> 500 kVA & ≤ 1 MVA",null,{"$f":"'[5]Local 201314'!$M$243","v":125.65},{"$f":"ROUND(E31 * (1 + VAT), 2)","v":143.24},{"$f":"'[5]Local 201314'!$H$243","v":29.06},{"$f":"ROUND(G31 * (1 + VAT), 2)","v":33.130000000000003},null,"Reactive energy charge  [c/kVArh]"]
[null,null,"> 1 MVA",null,{"$f":"'[5]Local 201314'!$N$243","v":125.65},{"$f":"ROUND(E32 * (1 + VAT), 2)","v":143.24},{"$f":"'[5]Local 201314'!$I$243","v":53.93},{"$f":"ROUND(G32 * (1 + VAT), 2)","v":61.48},null,"High season",null,"Low season"]
[null,null,"Key customers",null,{"$f":"'[5]Local 201314'!$O$243","v":2462.52},{"$f":"ROUND(E33 * (1 + VAT), 2)","v":2807.27},{"$f":"'[5]Local 201314'!$J$243","v":53.93},{"$f":"ROUND(G33 * (1 + VAT), 2)","v":61.48},null,null,"VAT incl",null,"VAT incl"]
[null,null,null,null,null,null,null,null,null,{"$f":"'[5]Local 201314'!$V$243","v":5.85},{"$f":"ROUND(J34 * (1 + VAT), 2)","v":6.67},0,{"$f":"ROUND(L34 * (1 + VAT), 2)","v":0}]

{"sheet":"Nightsave Rural inc","index":13,"n_rows":33,"n_cols":28,"rows_kept":33,"cut":false,"hidden":false,"merged":[[4,10,5,11],[4,12,5,13],[4,2,6,2],[4,4,5,5],[4,6,5,7],[4,8,5,9],[3,4,3,7],[1,1,1,11],[1,12,1,13],[3,8,3,11],[3,12,3,13],[25,6,26,7],[30,2,30,3],[25,4,26,5],[7,2,10,2],[11,2,14,2],[15,2,18,2],[19,2,22,2],[25,2,26,3],[31,2,31,3],[32,2,32,3],[29,12,29,13],[29,10,29,11],[27,2,27,3],[28,2,28,3],[29,2,29,3]]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(E8:E23,G8:G23,I8:I23,K8:K23,M8:M23,#REF!,#REF!,#REF!) - '[5]Non Local 201314'!$AL$327","v":{"$error":"#REF!"}}]
[null,"Nightsave Rural tariff",null,null,null,null,null,null,null,null,null,null,"Non-local authority",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!)","v":{"$error":"#REF!"}},"check value"]
[]
[null,null,null,null,"Active energy charge [c/kWh]",null,null,null,"Energy demand charges [R/kVA/m]",null,null,null,"Network access charges [R/kVA/m]"]
[null,null,"Transmission zone",null,"High demand season \n[Jun - Aug]",null,"Low demand season \n[Sep - May]",null,"High demand season \n[Jun - Aug]",null,"Low demand season \n[Sep - May]"]
[null,null,null,"Voltage"]
[null,null,null,null,"","VAT incl",null,"VAT incl","","VAT incl",null,"VAT incl",null,"VAT incl"]
[null,null,"≤ 300km","< 500V",{"$f":"'[5]Non Local 201314'!P327","v":51.66},{"$f":"ROUND(E8 * (1 + VAT), 2)","v":58.89},{"$f":"'[5]Non Local 201314'!S327","v":40.14},{"$f":"ROUND(G8 * (1 + VAT), 2)","v":45.76},{"$f":"'[5]Non Local 201314'!AE327","v":173.09},{"$f":"ROUND(I8 * (1 + VAT), 2)","v":197.32},{"$f":"'[5]Non Local 201314'!AF327","v":91.61},{"$f":"ROUND(K8 * (1 + VAT), 2)","v":104.44},{"$f":"'[5]Non Local 201314'!AA327","v":8.75},{"$f":"ROUND(M8 * (1 + VAT), 2)","v":9.98}]
[null,null,null,"≥ 500V & ≤ 22kV",{"$f":"'[5]Non Local 201314'!P328","v":51.05},58.2,{"$f":"'[5]Non Local 201314'!S328","v":39.69},45.25,{"$f":"'[5]Non Local 201314'!AE328","v":167.72},191.2,{"$f":"'[5]Non Local 201314'!AF328","v":88.35},100.72,{"$f":"'[5]Non Local 201314'!AA328","v":8.0399999999999991},9.17]
[null,null,null,null,{"$f":"'[5]Non Local 201314'!P329","v":0},null,{"$f":"'[5]Non Local 201314'!S329","v":0},null,{"$f":"'[5]Non Local 201314'!AE329","v":0},null,{"$f":"'[5]Non Local 201314'!AF329","v":0},null,{"$f":"'[5]Non Local 201314'!AA329","v":0}]
[null,null,null,null,{"$f":"'[5]Non Local 201314'!P330","v":0},null,{"$f":"'[5]Non Local 201314'!S330","v":0},null,{"$f":"'[5]Non Local 201314'!AE330","v":0},null,{"$f":"'[5]Non Local 201314'!AF330","v":0},null,{"$f":"'[5]Non Local 201314'!AA330","v":0}]
[null,null,"> 300km and \n≤ 600km","< 500V",{"$f":"'[5]Non Local 201314'!P331","v":52.17},59.47,{"$f":"'[5]Non Local 201314'!S331","v":40.54},46.22,{"$f":"'[5]Non Local 201314'!AE331","v":175.18},199.71,{"$f":"'[5]Non Local 201314'!AF331","v":92.88},105.88,{"$f":"'[5]Non Local 201314'!AA331","v":8.7799999999999994},10.01]
[null,null,null,"≥ 500V & ≤ 22kV",{"$f":"'[5]Non Local 201314'!P332","v":51.57},58.79,{"$f":"'[5]Non Local 201314'!S332","v":40.090000000000003},45.7,{"$f":"'[5]Non Local 201314'!AE332","v":169.78},193.55,{"$f":"'[5]Non Local 201314'!AF332","v":89.58},102.12,{"$f":"'[5]Non Local 201314'!AA332","v":8.07},9.1999999999999993]
[null,null,null,null,{"$f":"'[5]Non Local 201314'!P333","v":0},null,{"$f":"'[5]Non Local 201314'!S333","v":0},null,{"$f":"'[5]Non Local 201314'!AE333","v":0},null,{"$f":"'[5]Non Local 201314'!AF333","v":0},null,{"$f":"'[5]Non Local 201314'!AA333","v":0}]
[null,null,null,null,{"$f":"'[5]Non Local 201314'!P334","v":0},null,{"$f":"'[5]Non Local 201314'!S334","v":0},null,{"$f":"'[5]Non Local 201314'!AE334","v":0},null,{"$f":"'[5]Non Local 201314'!AF334","v":0},null,{"$f":"'[5]Non Local 201314'!AA334","v":0}]
[null,null,"> 600km and \n≤ 900km","< 500V",{"$f":"'[5]Non Local 201314'!P335","v":52.69},60.07,{"$f":"'[5]Non Local 201314'!S335","v":40.94},46.67,{"$f":"'[5]Non Local 201314'!AE335","v":177.28},202.1,{"$f":"'[5]Non Local 201314'!AF335","v":94.13},107.31,{"$f":"'[5]Non Local 201314'!AA335","v":8.86},10.1]
[null,null,null,"≥ 500V & ≤ 22kV",{"$f":"'[5]Non Local 201314'!P336","v":52.07},59.36,{"$f":"'[5]Non Local 201314'!S336","v":40.49},46.16,{"$f":"'[5]Non Local 201314'!AE336","v":171.81},195.86,{"$f":"'[5]Non Local 201314'!AF336","v":90.82},103.53,{"$f":"'[5]Non Local 201314'!AA336","v":8.1300000000000008},9.27]
[null,null,null,null,{"$f":"'[5]Non Local 201314'!P337","v":0},null,{"$f":"'[5]Non Local 201314'!S337","v":0},null,{"$f":"'[5]Non Local 201314'!AE337","v":0},null,{"$f":"'[5]Non Local 201314'!AF337","v":0},null,{"$f":"'[5]Non Local 201314'!AA337","v":0}]
[null,null,null,null,{"$f":"'[5]Non Local 201314'!P338","v":0},null,{"$f":"'[5]Non Local 201314'!S338","v":0},null,{"$f":"'[5]Non Local 201314'!AE338","v":0},null,{"$f":"'[5]Non Local 201314'!AF338","v":0},null,{"$f":"'[5]Non Local 201314'!AA338","v":0}]
[null,null,"> 900km","< 500V",{"$f":"'[5]Non Local 201314'!P339","v":53.21},60.66,{"$f":"'[5]Non Local 201314'!S339","v":41.35},47.14,{"$f":"'[5]Non Local 201314'!AE339","v":179.43},204.55,{"$f":"'[5]Non Local 201314'!AF339","v":95.43},108.79,{"$f":"'[5]Non Local 201314'!AA339","v":8.8699999999999992},10.11]
[null,null,null,"≥ 500V & ≤ 22kV",{"$f":"'[5]Non Local 201314'!P340","v":52.58},59.94,{"$f":"'[5]Non Local 201314'!S340","v":40.880000000000003},46.6,{"$f":"'[5]Non Local 201314'!AE340","v":173.91},198.26,{"$f":"'[5]Non Local 201314'!AF340","v":92.09},104.98,{"$f":"'[5]Non Local 201314'!AA340","v":8.14},9.2799999999999994]
[]
[]
[]
[]
[null,null,"Customer categories",null,"Service charge  [R/account/day]",null,"Administration charge  [R/POD/day]"]
[]
[null,null,null,null,null,"VAT incl",null,"VAT incl"]
[null,null,"≤ 100 kVA",null,{"$f":"'[5]Non Local 201314'!$K$327","v":12.03},{"$f":"ROUND(E29 * (1 + VAT), 2)","v":13.71},{"$f":"'[5]Non Local 201314'!$F$327","v":3.42},{"$f":"ROUND(G29 * (1 + VAT), 2)","v":3.9}]
[null,null,"> 100 kVA & ≤ 500 kVA",null,{"$f":"'[5]Non Local 201314'!$L$327","v":41.04},{"$f":"ROUND(E30 * (1 + VAT), 2)","v":46.79},{"$f":"'[5]Non Local 201314'!$G$327","v":19.02},{"$f":"ROUND(G30 * (1 + VAT), 2)","v":21.68},null,null,"Reliability service charge [c/kWh]",null,"Network demand charge [c/kWh]         \n       [All time of use periods]"]
[null,null,"> 500 kVA & ≤ 1 MVA",null,{"$f":"'[5]Non Local 201314'!$M$327","v":126.23},{"$f":"ROUND(E31 * (1 + VAT), 2)","v":143.9},{"$f":"'[5]Non Local 201314'!$H$327","v":29.19},{"$f":"ROUND(G31 * (1 + VAT), 2)","v":33.28},null,"Voltage",null,"VAT incl",null,"VAT incl"]
[null,null,"> 1 MVA",null,{"$f":"'[5]Non Local 201314'!$N$327","v":126.23},{"$f":"ROUND(E32 * (1 + VAT), 2)","v":143.9},{"$f":"'[5]Non Local 201314'!$I$327","v":54.18},{"$f":"ROUND(G32 * (1 + VAT), 2)","v":61.77},null,"< 500V",{"$f":"'[5]Non Local 201314'!Y327","v":0.27},{"$f":"ROUND(K32 * (1 + VAT), 2)","v":0.31},{"$f":"'[5]Non Local 201314'!AR327","v":17.41},{"$f":"ROUND(M32 * (1 + VAT), 2)","v":19.850000000000001}]
[null,null,"Key customers",null,{"$f":"'[5]Non Local 201314'!$O$327","v":2473.98},{"$f":"ROUND(E33 * (1 + VAT), 2)","v":2820.34},{"$f":"'[5]Non Local 201314'!$J$327","v":54.18},{"$f":"ROUND(G33 * (1 + VAT), 2)","v":61.77},null,"≥ 500V & ≤ 22kV",{"$f":"'[5]Non Local 201314'!Y328","v":0.27},{"$f":"ROUND(K33 * (1 + VAT), 2)","v":0.31},{"$f":"'[5]Non Local 201314'!AR328","v":15.26},{"$f":"ROUND(M33 * (1 + VAT), 2)","v":17.399999999999999}]

{"sheet":"Nightsave Rural Munic inc","index":14,"n_rows":33,"n_cols":28,"rows_kept":33,"cut":false,"hidden":false,"merged":[[29,12,29,13],[27,2,27,3],[28,2,28,3],[29,2,29,3],[29,10,29,11],[3,4,3,7],[1,1,1,11],[1,12,1,13],[3,8,3,11],[3,12,3,13],[4,12,5,13],[4,2,6,2],[4,4,5,5],[4,6,5,7],[4,8,5,9],[4,10,5,11],[7,2,10,2],[25,6,26,7],[30,2,30,3],[31,2,31,3],[32,2,32,3],[11,2,14,2],[15,2,18,2],[19,2,22,2],[25,4,26,5],[25,2,26,3]]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(E8:E23,G8:G23,I8:I23,K8:K23,M8:M23,#REF!,#REF!,#REF!) - '[5]Local 201314'!$AL$259","v":{"$error":"#REF!"}}]
[null,"Nightsave Rural tariff",null,null,null,null,null,null,null,null,null,null,"Local authority",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!)","v":{"$error":"#REF!"}},"check value"]
[]
[null,null,null,null,"Active energy charge [c/kWh]",null,null,null,"Energy demand charges [R/kVA/m]",null,null,null,"Network access charges [R/kVA/m]"]
[null,null,"Transmission zone",null,"High demand season \n[Jun - Aug]",null,"Low demand season \n[Sep - May]",null,"High demand season \n[Jun - Aug]",null,"Low demand season \n[Sep - May]"]
[null,null,null,"Voltage"]
[null,null,null,null,"","VAT incl",null,"VAT incl","","VAT incl",null,"VAT incl",null,"VAT incl"]
[null,null,"≤ 300km","< 500V",{"$f":"'[5]Local 201314'!P259","v":52.89},{"$f":"ROUND(E8 * (1 + VAT), 2)","v":60.29},{"$f":"'[5]Local 201314'!S259","v":41.1},{"$f":"ROUND(G8 * (1 + VAT), 2)","v":46.85},{"$f":"'[5]Local 201314'!AE259","v":173.09},{"$f":"ROUND(I8 * (1 + VAT), 2)","v":197.32},{"$f":"'[5]Local 201314'!AF259","v":91.61},{"$f":"ROUND(K8 * (1 + VAT), 2)","v":104.44},{"$f":"'[5]Local 201314'!AA259","v":8.84},{"$f":"ROUND(M8 * (1 + VAT), 2)","v":10.08}]
[null,null,null,"≥ 500V & ≤ 22kV",{"$f":"'[5]Local 201314'!P260","v":52.27},59.59,{"$f":"'[5]Local 201314'!S260","v":40.64},46.33,{"$f":"'[5]Local 201314'!AE260","v":167.72},191.2,{"$f":"'[5]Local 201314'!AF260","v":88.35},100.72,{"$f":"'[5]Local 201314'!AA260","v":8.1199999999999992},9.26]
[null,null,null,null,{"$f":"'[5]Local 201314'!P261","v":0},null,{"$f":"'[5]Local 201314'!S261","v":0},null,{"$f":"'[5]Local 201314'!AE261","v":0},null,{"$f":"'[5]Local 201314'!AF261","v":0},null,{"$f":"'[5]Local 201314'!AA261","v":0}]
[null,null,null,null,{"$f":"'[5]Local 201314'!P262","v":0},null,{"$f":"'[5]Local 201314'!S262","v":0},null,{"$f":"'[5]Local 201314'!AE262","v":0},null,{"$f":"'[5]Local 201314'!AF262","v":0},null,{"$f":"'[5]Local 201314'!AA262","v":0}]
[null,null,"> 300km and \n≤ 600km","< 500V",{"$f":"'[5]Local 201314'!P263","v":53.42},60.9,{"$f":"'[5]Local 201314'!S263","v":41.51},47.32,{"$f":"'[5]Local 201314'!AE263","v":175.18},199.71,{"$f":"'[5]Local 201314'!AF263","v":92.88},105.88,{"$f":"'[5]Local 201314'!AA263","v":8.86},10.1]
[null,null,null,"≥ 500V & ≤ 22kV",{"$f":"'[5]Local 201314'!P264","v":52.79},60.18,{"$f":"'[5]Local 201314'!S264","v":41.04},46.79,{"$f":"'[5]Local 201314'!AE264","v":169.78},193.55,{"$f":"'[5]Local 201314'!AF264","v":89.58},102.12,{"$f":"'[5]Local 201314'!AA264","v":8.15},9.2899999999999991]
[null,null,null,null,{"$f":"'[5]Local 201314'!P265","v":0},null,{"$f":"'[5]Local 201314'!S265","v":0},null,{"$f":"'[5]Local 201314'!AE265","v":0},null,{"$f":"'[5]Local 201314'!AF265","v":0},null,{"$f":"'[5]Local 201314'!AA265","v":0}]
[null,null,null,null,{"$f":"'[5]Local 201314'!P266","v":0},null,{"$f":"'[5]Local 201314'!S266","v":0},null,{"$f":"'[5]Local 201314'!AE266","v":0},null,{"$f":"'[5]Local 201314'!AF266","v":0},null,{"$f":"'[5]Local 201314'!AA266","v":0}]
[null,null,"> 600km and \n≤ 900km","< 500V",{"$f":"'[5]Local 201314'!P267","v":53.94},61.49,{"$f":"'[5]Local 201314'!S267","v":41.91},47.78,{"$f":"'[5]Local 201314'!AE267","v":177.28},202.1,{"$f":"'[5]Local 201314'!AF267","v":94.13},107.31,{"$f":"'[5]Local 201314'!AA267","v":8.94},10.19]
[null,null,null,"≥ 500V & ≤ 22kV",{"$f":"'[5]Local 201314'!P268","v":53.31},60.77,{"$f":"'[5]Local 201314'!S268","v":41.45},47.25,{"$f":"'[5]Local 201314'!AE268","v":171.81},195.86,{"$f":"'[5]Local 201314'!AF268","v":90.82},103.53,{"$f":"'[5]Local 201314'!AA268","v":8.1999999999999993},9.35]
[null,null,null,null,{"$f":"'[5]Local 201314'!P269","v":0},null,{"$f":"'[5]Local 201314'!S269","v":0},null,{"$f":"'[5]Local 201314'!AE269","v":0},null,{"$f":"'[5]Local 201314'!AF269","v":0},null,{"$f":"'[5]Local 201314'!AA269","v":0}]
[null,null,null,null,{"$f":"'[5]Local 201314'!P270","v":0},null,{"$f":"'[5]Local 201314'!S270","v":0},null,{"$f":"'[5]Local 201314'!AE270","v":0},null,{"$f":"'[5]Local 201314'!AF270","v":0},null,{"$f":"'[5]Local 201314'!AA270","v":0}]
[null,null,"> 900km","< 500V",{"$f":"'[5]Local 201314'!P271","v":54.48},62.11,{"$f":"'[5]Local 201314'!S271","v":42.33},48.26,{"$f":"'[5]Local 201314'!AE271","v":179.43},204.55,{"$f":"'[5]Local 201314'!AF271","v":95.43},108.79,{"$f":"'[5]Local 201314'!AA271","v":8.9499999999999993},10.199999999999999]
[null,null,null,"≥ 500V & ≤ 22kV",{"$f":"'[5]Local 201314'!P272","v":53.84},61.38,{"$f":"'[5]Local 201314'!S272","v":41.85},47.71,{"$f":"'[5]Local 201314'!AE272","v":173.91},198.26,{"$f":"'[5]Local 201314'!AF272","v":92.09},104.98,{"$f":"'[5]Local 201314'!AA272","v":8.2100000000000009},9.36]
[]
[]
[]
[]
[null,null,"Customer categories",null,"Service charge  [R/account/day]",null,"Administration charge  [R/POD/day]"]
[]
[null,null,null,null,null,"VAT incl",null,"VAT incl"]
[null,null,"≤ 100 kVA",null,{"$f":"'[5]Local 201314'!$K$259","v":11.98},{"$f":"ROUND(E29 * (1 + VAT), 2)","v":13.66},{"$f":"'[5]Local 201314'!$F$259","v":3.41},{"$f":"ROUND(G29 * (1 + VAT), 2)","v":3.89}]
[null,null,"> 100 kVA & ≤ 500 kVA",null,{"$f":"'[5]Local 201314'!$L$259","v":40.85},{"$f":"ROUND(E30 * (1 + VAT), 2)","v":46.57},{"$f":"'[5]Local 201314'!$G$259","v":18.93},{"$f":"ROUND(G30 * (1 + VAT), 2)","v":21.58},null,null,"Reliability service charge [c/kWh]",null,"Network demand charge [c/kWh]          \n      [All time of use periods]"]
[null,null,"> 500 kVA & ≤ 1 MVA",null,{"$f":"'[5]Local 201314'!$M$259","v":125.65},{"$f":"ROUND(E31 * (1 + VAT), 2)","v":143.24},{"$f":"'[5]Local 201314'!$H$259","v":29.06},{"$f":"ROUND(G31 * (1 + VAT), 2)","v":33.130000000000003},null,"Voltage",null,"VAT incl",null,"VAT incl"]
[null,null,"> 1 MVA",null,{"$f":"'[5]Local 201314'!$N$259","v":125.65},{"$f":"ROUND(E32 * (1 + VAT), 2)","v":143.24},{"$f":"'[5]Local 201314'!$I$259","v":53.93},{"$f":"ROUND(G32 * (1 + VAT), 2)","v":61.48},null,"< 500V",{"$f":"'[5]Local 201314'!Y259","v":0.27},{"$f":"ROUND(K32 * (1 + VAT), 2)","v":0.31},{"$f":"'[5]Local 201314'!AR259","v":17.579999999999998},{"$f":"ROUND(M32 * (1 + VAT), 2)","v":20.04}]
[null,null,"Key customers",null,{"$f":"'[5]Local 201314'!$O$259","v":2462.52},{"$f":"ROUND(E33 * (1 + VAT), 2)","v":2807.27},{"$f":"'[5]Local 201314'!$J$259","v":53.93},{"$f":"ROUND(G33 * (1 + VAT), 2)","v":61.48},null,"≥ 500V & ≤ 22kV",{"$f":"'[5]Local 201314'!Y260","v":0.27},{"$f":"ROUND(K33 * (1 + VAT), 2)","v":0.31},{"$f":"'[5]Local 201314'!AR260","v":15.4},{"$f":"ROUND(M33 * (1 + VAT), 2)","v":17.559999999999999}]

{"sheet":"Businessrate inc","index":15,"n_rows":11,"n_cols":25,"rows_kept":11,"cut":false,"hidden":false,"merged":[[1,11,1,14],[3,13,3,14],[4,13,4,14],[10,3,10,4],[7,3,7,4],[5,23,5,24],[3,21,4,22],[3,23,4,24],[8,3,8,4],[9,3,9,4],[5,21,5,22],[3,5,4,6],[3,7,4,8],[3,9,4,10],[3,11,4,12]]}
[]
[null,"Businessrate tariffs",null,null,null,null,null,null,null,null,null,"Non-local authority"]
[]
[null,null,null,null,null,"Energy charge [c/kWh]",null,"Reliability service charge [c/kWh]",null,"Network demand charge  [c/kWh]",null,"Network access charge [R/POD/day]",null,"Service and administration charge  [R/POD/day]",null,null,null,null,null,null,null,"Electrification and rural network subsidy charge  [c/kWh]",null,"Affordability subsidy charge [c/kWh] payable by non-local authority tariffs"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"All seasons",null,"All seasons"]
[null,null,null,null,null,null,"VAT incl",null,"VAT incl",null,"VAT incl",null,"VAT incl",null,"VAT incl",null,null,null,null,null,null,null,"VAT incl",null,"VAT incl"]
[null,null,null,"Businessrate 1",null,{"$f":"'[5]Non Local 201314'!P407","v":70.040000000000006},{"$f":"ROUND(F8 * (1 + VAT), 2)","v":79.849999999999994},{"$f":"'[5]Non Local 201314'!Y407","v":0.27},{"$f":"ROUND(H8 * (1 + VAT), 2)","v":0.31},{"$f":"'[5]Non Local 201314'!AR407","v":9.89},{"$f":"ROUND(J8 * (1 + VAT), 2)","v":11.27},{"$f":"'[5]Non Local 201314'!AD407","v":14.19},{"$f":"ROUND(L8 * (1 + VAT), 2)","v":16.18},{"$f":"'[5]Non Local 201314'!K407","v":12.27},{"$f":"ROUND(N8 * (1 + VAT), 2)","v":13.99},null,null,null,null,null,null,{"$f":"'[5]Non Local 201314'!AO407+'[5]Non Local 201314'!AM407","v":0},{"$f":"ROUND(V8 * (1 + VAT), 2)","v":0},{"$f":"'[5]Non Local 201314'!AP407","v":0},{"$f":"ROUND(X8 * (1 + VAT), 2)","v":0}]
[null,null,null,"Businessrate 2",null,{"$f":"'[5]Non Local 201314'!P408","v":70.040000000000006},{"$f":"ROUND(F9 * (1 + VAT), 2)","v":79.849999999999994},{"$f":"'[5]Non Local 201314'!Y408","v":0.27},{"$f":"ROUND(H9 * (1 + VAT), 2)","v":0.31},{"$f":"'[5]Non Local 201314'!AR408","v":9.89},{"$f":"ROUND(J9 * (1 + VAT), 2)","v":11.27},{"$f":"'[5]Non Local 201314'!AD408","v":23.92},{"$f":"ROUND(L9 * (1 + VAT), 2)","v":27.27},{"$f":"'[5]Non Local 201314'!K408","v":12.27},{"$f":"ROUND(N9 * (1 + VAT), 2)","v":13.99},null,null,null,null,null,null,{"$f":"V8","v":0},{"$f":"ROUND(V9 * (1 + VAT), 2)","v":0},{"$f":"X8","v":0},{"$f":"ROUND(X9 * (1 + VAT), 2)","v":0}]
[null,null,null,"Businessrate 3",null,{"$f":"'[5]Non Local 201314'!P409","v":70.040000000000006},{"$f":"ROUND(F10 * (1 + VAT), 2)","v":79.849999999999994},{"$f":"'[5]Non Local 201314'!Y409","v":0.27},{"$f":"ROUND(H10 * (1 + VAT), 2)","v":0.31},{"$f":"'[5]Non Local 201314'!AR409","v":9.89},{"$f":"ROUND(J10 * (1 + VAT), 2)","v":11.27},{"$f":"'[5]Non Local 201314'!AD409","v":41.33},{"$f":"ROUND(L10 * (1 + VAT), 2)","v":47.12},{"$f":"'[5]Non Local 201314'!K409","v":12.27},{"$f":"ROUND(N10 * (1 + VAT), 2)","v":13.99},null,null,null,null,null,null,{"$f":"V8","v":0},{"$f":"ROUND(V10 * (1 + VAT), 2)","v":0},{"$f":"X8","v":0},{"$f":"ROUND(X10 * (1 + VAT), 2)","v":0}]
[null,null,null,"Businessrate 4",null,{"$f":"'[5]Non Local 201314'!P410","v":188.46},{"$f":"ROUND(F11 * (1 + VAT), 2)","v":214.84},{"$f":"'[5]Non Local 201314'!Y410","v":0.27},{"$f":"ROUND(H11 * (1 + VAT), 2)","v":0.31},{"$f":"'[5]Non Local 201314'!AR410","v":9.89},{"$f":"ROUND(J11 * (1 + VAT), 2)","v":11.27},null,null,null,null,null,null,null,null,null,null,{"$f":"V9","v":0},{"$f":"ROUND(V11 * (1 + VAT), 2)","v":0},{"$f":"X9","v":0},{"$f":"ROUND(X11 * (1 + VAT), 2)","v":0}]

{"sheet":"Businessrate Munic inc","index":16,"n_rows":10,"n_cols":24,"rows_kept":10,"cut":false,"hidden":false,"merged":[[1,13,1,14],[3,22,3,23],[9,3,9,4],[6,3,6,4],[7,3,7,4],[8,3,8,4],[4,22,4,23],[3,5,3,6],[3,13,3,14],[3,7,3,8],[3,9,3,10],[3,11,3,12]]}
[]
[null,"Businessrate tariffs",null,null,null,null,null,null,null,null,null,null,null,"Local authority"]
[]
[null,null,null,null,null,"Energy charge [c/kWh]",null,"Reliability service charge [c/kWh]",null,"Network demand charge  [c/kWh]",null,"Network access charge [R/POD/day]",null,"Service and administration charge  [R/POD/day]",null,null,null,null,null,null,null,null,"Electrification and rural network subsidy charge  [c/kWh]"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"All seasons"]
[null,null,null,null,null,null,"VAT incl",null,"VAT incl",null,"VAT incl",null,"VAT incl",null,"VAT incl",null,null,null,null,null,null,null,null,"VAT incl"]
[null,null,null,"Businessrate 1",null,{"$f":"'[5]Local 201314'!P275","v":71.7},{"$f":"ROUND(F7 * (1 + VAT), 2)","v":81.739999999999995},{"$f":"'[5]Non Local 201314'!Y407","v":0.27},{"$f":"ROUND(H7 * (1 + VAT), 2)","v":0.31},{"$f":"'[5]Local 201314'!AR275","v":9.94},{"$f":"ROUND(J7 * (1 + VAT), 2)","v":11.33},{"$f":"'[5]Local 201314'!AD275","v":14.26},{"$f":"ROUND(L7 * (1 + VAT), 2)","v":16.260000000000002},{"$f":"'[5]Local 201314'!K275","v":12.21},{"$f":"ROUND(N7 * (1 + VAT), 2)","v":13.92},null,null,null,null,null,null,null,{"$f":"'[5]Local 201314'!$AM$275 + '[5]Local 201314'!$AO$275","v":0},{"$f":"ROUND(W7 * (1 + VAT), 2)","v":0}]
[null,null,null,"Businessrate 2",null,{"$f":"'[5]Local 201314'!P276","v":71.7},{"$f":"ROUND(F8 * (1 + VAT), 2)","v":81.739999999999995},{"$f":"'[5]Non Local 201314'!Y408","v":0.27},{"$f":"ROUND(H8 * (1 + VAT), 2)","v":0.31},{"$f":"'[5]Local 201314'!AR276","v":9.94},{"$f":"ROUND(J8 * (1 + VAT), 2)","v":11.33},{"$f":"'[5]Local 201314'!AD276","v":24.03},{"$f":"ROUND(L8 * (1 + VAT), 2)","v":27.39},{"$f":"'[5]Local 201314'!K276","v":12.21},{"$f":"ROUND(N8 * (1 + VAT), 2)","v":13.92},null,null,null,null,null,null,null,{"$f":"W7","v":0},{"$f":"ROUND(W8 * (1 + VAT), 2)","v":0}]
[null,null,null,"Businessrate 3",null,{"$f":"'[5]Local 201314'!P277","v":71.7},{"$f":"ROUND(F9 * (1 + VAT), 2)","v":81.739999999999995},{"$f":"'[5]Non Local 201314'!Y409","v":0.27},{"$f":"ROUND(H9 * (1 + VAT), 2)","v":0.31},{"$f":"'[5]Local 201314'!AR277","v":9.94},{"$f":"ROUND(J9 * (1 + VAT), 2)","v":11.33},{"$f":"'[5]Local 201314'!AD277","v":41.53},{"$f":"ROUND(L9 * (1 + VAT), 2)","v":47.34},{"$f":"'[5]Local 201314'!K277","v":12.21},{"$f":"ROUND(N9 * (1 + VAT), 2)","v":13.92},null,null,null,null,null,null,null,{"$f":"W7","v":0},{"$f":"ROUND(W9 * (1 + VAT), 2)","v":0}]
[null,null,null,"Businessrate 4",null,{"$f":"'[5]Local 201314'!P278","v":192.95},{"$f":"ROUND(F10 * (1 + VAT), 2)","v":219.96},{"$f":"'[5]Non Local 201314'!Y410","v":0.27},{"$f":"ROUND(H10 * (1 + VAT), 2)","v":0.31},{"$f":"'[5]Local 201314'!AR278","v":9.94},{"$f":"ROUND(J10 * (1 + VAT), 2)","v":11.33},null,null,null,null,null,null,null,null,null,null,null,{"$f":"W8","v":0},{"$f":"ROUND(W10 * (1 + VAT), 2)","v":0}]

{"sheet":"Homepower inc","index":17,"n_rows":14,"n_cols":11,"rows_kept":14,"cut":false,"hidden":false,"merged":[[4,9,4,10],[7,3,7,4],[8,3,8,4],[9,3,9,4],[13,3,13,4],[4,7,4,8],[4,5,4,6],[6,3,6,4],[11,5,11,6],[11,7,11,8]]}
[]
[null,"Homepower tariffs                Local authority\n  ",null,"Homepower",null,null,null,null,null,null,"Non-local authority"]
[]
[]
[null,null,null,null,null,"Energy charge\n[c/kWh]",null,"Energy charge\n[c/kWh]",null,"Network access charge [R/POD/day]"]
[null,null,null,null,null,"Block 1   [>0 - 600 kWh]","VAT incl","Block 2   [>600 kWh]","VAT incl",null,"VAT incl"]
[null,null,null,"Homepower 1",null,{"$f":"'[5]Non Local 201314'!AH411","v":82.08},{"$f":"ROUND(F7 * (1 + VAT), 2)","v":93.57},{"$f":"'[5]Non Local 201314'!AK411","v":129.6},{"$f":"ROUND(H7 * (1 + VAT), 2)","v":147.74},{"$f":"'[5]Non Local 201314'!AD411","v":3.52},{"$f":"ROUND(J7 * (1 + VAT), 2)","v":4.01}]
[null,null,null,"Homepower 2",null,{"$f":"'[5]Non Local 201314'!AH412","v":82.08},{"$f":"ROUND(F8 * (1 + VAT), 2)","v":93.57},{"$f":"'[5]Non Local 201314'!AK412","v":126.36},{"$f":"ROUND(H8 * (1 + VAT), 2)","v":144.05000000000001},{"$f":"'[5]Non Local 201314'!AD412","v":6.59},{"$f":"ROUND(J8 * (1 + VAT), 2)","v":7.51}]
[null,null,null,"Homepower 3",null,{"$f":"'[5]Non Local 201314'!AH413","v":82.08},{"$f":"ROUND(F9 * (1 + VAT), 2)","v":93.57},{"$f":"'[5]Non Local 201314'!AK413","v":126.36},{"$f":"ROUND(H9 * (1 + VAT), 2)","v":144.05000000000001},{"$f":"'[5]Non Local 201314'!AD413","v":13.6},{"$f":"ROUND(J9 * (1 + VAT), 2)","v":15.5}]
[null,null,null,"Homepower 4",null,{"$f":"'[5]Non Local 201314'!AH414","v":82.08},{"$f":"ROUND(F10 * (1 + VAT), 2)","v":93.57},{"$f":"'[5]Non Local 201314'!AK414","v":131.99},{"$f":"ROUND(H10 * (1 + VAT), 2)","v":150.47},{"$f":"'[5]Non Local 201314'!AD414","v":2.15},{"$f":"ROUND(J10 * (1 + VAT), 2)","v":2.4500000000000002}]
[]
[null,null,null,null,null,"Energy charge  [c/kWh]",null,"Network access charge [R/kVA]"]
[null,null,null,null,null,null,"VAT incl",null,"VAT incl"]
[null,null,null,"Homepower Bulk ",null,{"$f":"'[5]Non Local 201314'!AH416","v":107.76},{"$f":"ROUND(F14 * (1 + VAT), 2)","v":122.85},{"$f":"'[5]Non Local 201314'!$AA$416","v":22.3},{"$f":"ROUND(H14 * (1 + VAT), 2)","v":25.42}]

{"sheet":"Homepower Munic inc","index":18,"n_rows":9,"n_cols":12,"rows_kept":9,"cut":false,"hidden":false,"merged":[[8,4,8,5],[6,4,6,5],[7,4,7,5],[1,10,1,11],[3,8,3,9],[3,6,3,7],[3,10,3,11],[5,4,5,5]]}
[]
[null,"Homepower tariffs",null,null,null,null,null,null,null,null,"Local authority"]
[]
[null,null,null,null,null,null,"Energy charge\n[c/kWh]",null,"Energy charge\n[c/kWh]",null,"Network access charge [R/POD/day]"]
[null,null,null,null,null,null,"Block 1   [>0 - 600 kWh]","VAT incl","Block 2   [>600 kWh]","VAT incl",null,"VAT incl"]
[null,null,null,null,"Homepower 1",null,{"$f":"'[5]Local 201314'!AH279","v":82.08},{"$f":"ROUND(G6 * (1 + VAT), 2)","v":93.57},{"$f":"'[5]Local 201314'!AK279","v":129.6},{"$f":"ROUND(I6 * (1 + VAT), 2)","v":147.74},{"$f":"'[5]Local 201314'!AD279","v":3.52},{"$f":"ROUND(K6 * (1 + VAT), 2)","v":4.01}]
[null,null,null,null,"Homepower 2",null,{"$f":"'[5]Local 201314'!AH280","v":82.08},{"$f":"ROUND(G7 * (1 + VAT), 2)","v":93.57},{"$f":"'[5]Local 201314'!AK280","v":126.36},{"$f":"ROUND(I7 * (1 + VAT), 2)","v":144.05000000000001},{"$f":"'[5]Local 201314'!AD280","v":6.59},{"$f":"ROUND(K7 * (1 + VAT), 2)","v":7.51}]
[null,null,null,null,"Homepower 3",null,{"$f":"'[5]Local 201314'!AH281","v":82.08},{"$f":"ROUND(G8 * (1 + VAT), 2)","v":93.57},{"$f":"'[5]Local 201314'!AK281","v":126.36},{"$f":"ROUND(I8 * (1 + VAT), 2)","v":144.05000000000001},{"$f":"'[5]Local 201314'!AD281","v":13.6},{"$f":"ROUND(K8 * (1 + VAT), 2)","v":15.5}]
[null,null,null,null,"Homepower 4",null,{"$f":"'[5]Local 201314'!AH282","v":82.08},{"$f":"ROUND(G9 * (1 + VAT), 2)","v":93.57},{"$f":"'[5]Local 201314'!AK282","v":131.99},{"$f":"ROUND(I9 * (1 + VAT), 2)","v":150.47},{"$f":"'[5]Local 201314'!AD282","v":2.15},{"$f":"ROUND(K9 * (1 + VAT), 2)","v":2.4500000000000002}]

{"sheet":"Homeflex REDESIGN inc","index":19,"n_rows":14,"n_cols":30,"rows_kept":14,"cut":false,"hidden":true,"merged":[[3,9,3,10],[3,11,3,12],[3,13,3,14],[3,7,3,8],[5,3,6,3],[7,3,8,3],[9,3,10,3],[11,3,12,3],[1,1,1,8],[3,5,3,6]]}
[]
[null,"Homeflex",null,null,null,null,null,null,null,null,null,null,null,null,"Non-local authority",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F6,J6:J16,L6:N16)","v":1059.4399999999996},"check value"]
[]
[null,null,null,null,null,"Peak energy charge [c/kWh]",null,"Off peak energy charge [c/kWh]",null,"Service & administration charge  [c/kWh]",null,"Network demand charge [c/kWh]",null,"Network access charge [R/POD/day]"]
[null,null,null,null,null,null,"VAT incl",null,"VAT incl",null,"VAT incl",null,"VAT incl",null,"VAT incl"]
[null,null,null,"Homeflex 1","High Demand",{"$f":"'[5]Non Local 201314'!P460+'[5]Non Local 201314'!Y460","v":210.70000000000002},{"$f":"ROUND(F6 * (1 + VAT), 2)","v":240.2},{"$f":"'[5]Non Local 201314'!Q460+'[5]Non Local 201314'!Y460","v":48.1},{"$f":"ROUND(H6 * (1 + VAT), 2)","v":54.83},{"$f":"'[5]Non Local 201314'!AT460","v":25.74},29.34,{"$f":"'[5]Non Local 201314'!AR460","v":34.04},38.81,{"$f":"'[5]Non Local 201314'!AD460","v":4.05},4.62]
[null,null,null,null,"Low Demand",{"$f":"'[5]Non Local 201314'!S460+'[5]Non Local 201314'!Y460","v":69.2},{"$f":"ROUND(F7 * (1 + VAT), 2)","v":78.89},{"$f":"'[5]Non Local 201314'!T460+'[5]Non Local 201314'!Y460","v":38.160000000000004},43.5,{"$f":"'[5]Non Local 201314'!AT460","v":25.74},29.34,{"$f":"'[5]Non Local 201314'!AR460","v":34.04},38.81,{"$f":"N6","v":4.05},4.62]
[null,null,null,"Homeflex 2","High Demand",{"$f":"'[5]Non Local 201314'!P461+'[5]Non Local 201314'!Y461","v":210.70000000000002},240.2,{"$f":"'[5]Non Local 201314'!Q461+'[5]Non Local 201314'!Y461","v":48.1},54.83,{"$f":"'[5]Non Local 201314'!AT461","v":25.74},29.34,{"$f":"'[5]Non Local 201314'!AR461","v":34.04},38.81,{"$f":"'[5]Non Local 201314'!AD461","v":7.53},8.58]
[null,null,null,null,"Low Demand",{"$f":"'[5]Non Local 201314'!S461+'[5]Non Local 201314'!Y461","v":69.2},78.89,{"$f":"'[5]Non Local 201314'!T461+'[5]Non Local 201314'!Y461","v":38.160000000000004},43.5,{"$f":"'[5]Non Local 201314'!AT461","v":25.74},29.34,{"$f":"'[5]Non Local 201314'!AR461","v":34.04},38.81,{"$f":"N8","v":7.53},8.58]
[null,null,null,"Homeflex 3","High Demand",{"$f":"'[5]Non Local 201314'!P462+'[5]Non Local 201314'!Y462","v":210.70000000000002},240.2,{"$f":"'[5]Non Local 201314'!Q462+'[5]Non Local 201314'!Y462","v":48.1},54.83,{"$f":"'[5]Non Local 201314'!AT462","v":25.74},29.34,{"$f":"'[5]Non Local 201314'!AR462","v":34.04},38.81,{"$f":"'[5]Non Local 201314'!AD462","v":16.010000000000002},18.25]
[null,null,null,null,"Low Demand",{"$f":"'[5]Non Local 201314'!S462+'[5]Non Local 201314'!Y462","v":69.2},78.89,{"$f":"'[5]Non Local 201314'!T462+'[5]Non Local 201314'!Y462","v":38.160000000000004},43.5,{"$f":"'[5]Non Local 201314'!AT462","v":25.74},29.34,{"$f":"'[5]Non Local 201314'!AR462","v":34.04},38.81,{"$f":"N10","v":16.010000000000002},18.25]
[null,null,null,"Homeflex 4","High Demand",{"$f":"'[5]Non Local 201314'!P463+'[5]Non Local 201314'!Y463","v":210.70000000000002},240.2,{"$f":"'[5]Non Local 201314'!Q463+'[5]Non Local 201314'!Y463","v":48.1},54.83,{"$f":"'[5]Non Local 201314'!AT463","v":25.74},29.34,{"$f":"'[5]Non Local 201314'!AR463","v":34.04},38.81,{"$f":"'[5]Non Local 201314'!AD463","v":2.42},2.76]
[null,null,null,null,"Low Demand",{"$f":"'[5]Non Local 201314'!S463+'[5]Non Local 201314'!Y463","v":69.2},78.89,{"$f":"'[5]Non Local 201314'!T463+'[5]Non Local 201314'!Y463","v":38.160000000000004},43.5,{"$f":"'[5]Non Local 201314'!AT463","v":25.74},29.34,{"$f":"'[5]Non Local 201314'!AR463","v":34.04},38.81,{"$f":"N12","v":2.42},2.76]
[null,null,null,null,null,"The network access charge is a R/kVA charge and is based on the Notified Maximum Demand (NMD)."]

{"sheet":"Homelight inc","index":20,"n_rows":13,"n_cols":29,"rows_kept":13,"cut":false,"hidden":false,"merged":[[1,1,1,6],[9,3,10,4],[12,3,12,4],[9,5,9,6],[11,3,11,4],[6,3,6,4],[5,3,5,4],[3,3,4,4],[3,5,3,6]]}
[]
[null,"Homelight tariffs  \nNon-local authority",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(#REF!,#REF!,#REF!,#REF!,#REF!,#REF!)","v":{"$error":"#REF!"}},"check value"]
[]
[null,null,null,"Homelight 60A",null,"Energy charge [c/kWh]"]
[null,null,null,null,null,null,"VAT incl"]
[null,null,null,"Block 1   [> 0 - 600 kWh]",null,{"$f":"'[5]Non Local 201314'!$AH$425","v":77.66},{"$f":"ROUND(F6 * (1 + VAT), 2)","v":88.53}]
[null,null,null,"Block 2   [>600 kWh]",null,{"$f":"'[5]Non Local 201314'!$AK$425","v":131.99},{"$f":"ROUND(F7 * (1 + VAT), 2)","v":150.47}]
[]
[]
[null,null,null,"Homelight 20A",null,"Energy charge [c/kWh]"]
[null,null,null,null,null,null,"VAT incl"]
[null,null,null,"Block 1   [> 0 - 350 kWh]",null,{"$f":"'[5]Non Local 201314'!$AH$424","v":73.22},{"$f":"ROUND(F12 * (1 + VAT), 2)","v":83.47}]
[null,null,null,"Block 2   [>350 kWh]",null,{"$f":"'[5]Non Local 201314'!$AK$424","v":78.599999999999994},{"$f":"ROUND(F13 * (1 + VAT), 2)","v":89.6}]

{"sheet":"Public Lighting inc","index":21,"n_rows":14,"n_cols":24,"rows_kept":14,"cut":false,"hidden":false,"merged":[[8,3,8,4],[8,7,8,8],[10,2,11,4],[10,5,10,6],[1,2,1,8],[3,5,3,6],[3,7,3,8],[5,2,6,2],[5,3,5,4],[6,3,6,4]]}
[]
[null,null,"Public Lighting tariffs     Non-local authority",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},"check value"]
[]
[null,null,null,null,null,"All Night ",null,"24 Hours "]
[null,null,null,null,null,"","VAT incl","","VAT incl"]
[null,null,"Public Lighting","Energy charge [c/kWh]",null,{"$f":"'[5]Non Local 201314'!$P$436","v":57.62},{"$f":"ROUND(F6 * (1 + VAT), 2)","v":65.69},{"$f":"'[5]Non Local 201314'!$P$437","v":77.16},{"$f":"ROUND(H6 * (1 + VAT), 2)","v":87.96}]
[null,null,null,"Energy charge [R/100W/month]",null,{"$f":"'[5]Non Local 201314'!$CJ$239","v":18.34},{"$f":"ROUND(F7 * (1 + VAT), 2)","v":20.91},{"$f":"'[5]Non Local 201314'!$CK$239","v":52.85},{"$f":"ROUND(H7 * (1 + VAT), 2)","v":60.25}]
[]
[null,null,"Public Lighting - Urban Fixed ","Fixed charge [R/POD/day]",null,{"$f":"'[5]Non Local 201314'!$CL$238","v":3.79},{"$f":"ROUND(F9 * (1 + VAT), 2)","v":4.32}]
[]
[null,null,"Maintenance charges",null,null,"R/month"]
[null,null,null,null,null,"","VAT incl"]
[null,null,null,null,"Per lumanaire",{"$f":"'[5]Non Local 201314'!$K$476","v":31.07},{"$f":"ROUND(F13 * (1 + VAT), 2)","v":35.42}]
[null,null,null,null,"Per high-mast lumanaire",{"$f":"'[5]Non Local 201314'!$K$477","v":723.41},{"$f":"ROUND(F14 * (1 + VAT), 2)","v":824.69}]

{"sheet":"Public Lighting Munic inc","index":22,"n_rows":14,"n_cols":9,"rows_kept":14,"cut":false,"hidden":false,"merged":[[1,2,1,8],[8,7,8,8],[10,2,11,4],[10,5,10,6],[3,7,3,8],[8,3,8,4],[5,2,6,2],[5,3,5,4],[6,3,6,4],[3,5,3,6]]}
[]
[null,null,"Public Lighting tariffs      Local authority"]
[]
[null,null,null,null,null,"All Night ",null,"24 Hours "]
[null,null,null,null,null,"","VAT incl","","VAT incl"]
[null,null,"Public Lighting","Energy charge [c/kWh]",null,{"$f":"'[5]Local 201314'!$P$296","v":59},{"$f":"ROUND(F6 * (1 + VAT), 2)","v":67.260000000000005},{"$f":"'[5]Local 201314'!$P$297","v":79},{"$f":"ROUND(H6 * (1 + VAT), 2)","v":90.06}]
[null,null,null,"Energy charge [R/100W/month]",null,{"$f":"'[5]Local 201314'!$CQ$168","v":18.34},{"$f":"ROUND(F7 * (1 + VAT), 2)","v":20.91},{"$f":"'[5]Local 201314'!$CR$168","v":52.85},{"$f":"ROUND(H7 * (1 + VAT), 2)","v":60.25}]
[]
[null,null,"Public Lighting - Urban Fixed ","Fixed charge [R/POD/day]",null,{"$f":"'[5]Local 201314'!$CS$167","v":3.88},{"$f":"ROUND(F9 * (1 + VAT), 2)","v":4.42}]
[]
[null,null,"Maintenance charges",null,null,"R/month"]
[null,null,null,null,null,"","VAT incl"]
[null,null,null,null,"Per lumanaire",{"$f":"'[5]Local 201314'!$K$370","v":31.68},{"$f":"ROUND(F13 * (1 + VAT), 2)","v":36.119999999999997}]
[null,null,null,null,"Per high-mast lumanaire",{"$f":"'[5]Local 201314'!$K$371","v":739.86},{"$f":"ROUND(F14 * (1 + VAT), 2)","v":843.44}]

{"sheet":"Landrate inc","index":23,"n_rows":11,"n_cols":28,"rows_kept":11,"cut":false,"hidden":false,"merged":[[10,3,10,4],[9,3,9,4],[8,3,8,4],[1,11,1,14],[1,1,1,10],[5,3,5,4],[6,3,6,4],[7,3,7,4],[3,11,3,12],[3,5,3,6],[3,13,3,14],[3,7,3,8],[3,9,3,10]]}
[]
[null,"Landrate tariffs",null,null,null,null,null,null,null,null,null,"Non-local authority",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(#REF!,#REF!,#REF!,#REF!,#REF!)","v":{"$error":"#REF!"}},"check value"]
[]
[null,null,null,null,null,"Energy charge [c/kWh]",null,"Reliability service charge [c/kWh]",null,"Network demand charge [c/kWh]",null,"Network  access charge [R/POD/day]",null,"Service and administration charge  [R/POD/day]"]
[null,null,null,null,null,null,"VAT incl",null,"VAT incl",null,"VAT incl",null,"VAT incl",null,"VAT incl"]
[null,null,null,"Landrate 1",null,{"$f":"'[5]Non Local 201314'!P417","v":69.69},{"$f":"ROUND(F6 * (1 + VAT), 2)","v":79.45},{"$f":"'[5]Non Local 201314'!Y417","v":0.27},{"$f":"ROUND(H6 * (1 + VAT), 2)","v":0.31},{"$f":"'[5]Non Local 201314'!AR417","v":17.41},{"$f":"ROUND(J6 * (1 + VAT), 2)","v":19.850000000000001},{"$f":"'[5]Non Local 201314'!AD417","v":18.61},{"$f":"ROUND(L6 * (1 + VAT), 2)","v":21.22},{"$f":"'[5]Non Local 201314'!K417","v":15.45},{"$f":"ROUND(N6 * (1 + VAT), 2)","v":17.61}]
[null,null,null,"Landrate 2",null,{"$f":"'[5]Non Local 201314'!P418","v":69.69},{"$f":"ROUND(F7 * (1 + VAT), 2)","v":79.45},{"$f":"'[5]Non Local 201314'!Y418","v":0.27},{"$f":"ROUND(H7 * (1 + VAT), 2)","v":0.31},{"$f":"'[5]Non Local 201314'!AR418","v":17.41},{"$f":"ROUND(J7 * (1 + VAT), 2)","v":19.850000000000001},{"$f":"'[5]Non Local 201314'!AD418","v":28.61},{"$f":"ROUND(L7 * (1 + VAT), 2)","v":32.619999999999997},{"$f":"'[5]Non Local 201314'!K418","v":15.45},{"$f":"ROUND(N7 * (1 + VAT), 2)","v":17.61}]
[null,null,null,"Landrate 3",null,{"$f":"'[5]Non Local 201314'!P419","v":69.69},{"$f":"ROUND(F8 * (1 + VAT), 2)","v":79.45},{"$f":"'[5]Non Local 201314'!Y419","v":0.27},{"$f":"ROUND(H8 * (1 + VAT), 2)","v":0.31},{"$f":"'[5]Non Local 201314'!AR419","v":17.41},{"$f":"ROUND(J8 * (1 + VAT), 2)","v":19.850000000000001},{"$f":"'[5]Non Local 201314'!AD419","v":45.74},{"$f":"ROUND(L8 * (1 + VAT), 2)","v":52.14},{"$f":"'[5]Non Local 201314'!K419","v":15.45},{"$f":"ROUND(N8 * (1 + VAT), 2)","v":17.61}]
[null,null,null,"Landrate 4",null,{"$f":"'[5]Non Local 201314'!P420","v":150.52000000000001},{"$f":"ROUND(F9 * (1 + VAT), 2)","v":171.59},{"$f":"'[5]Non Local 201314'!Y420","v":0.27},{"$f":"ROUND(H9 * (1 + VAT), 2)","v":0.31},{"$f":"'[5]Non Local 201314'!AR420","v":17.41},{"$f":"ROUND(J9 * (1 + VAT), 2)","v":19.850000000000001},{"$f":"'[5]Non Local 201314'!AD420","v":14.82},{"$f":"ROUND(L9 * (1 + VAT), 2)","v":16.89}]
[null,null,null,"Landlight",null,{"$f":"'[5]Non Local 201314'!$P$422","v":257.37},{"$f":"ROUND(F10 * (1 + VAT), 2)","v":293.39999999999998}]
[null,null,null,"Landrate Dx",null,null,null,null,null,null,null,null,null,{"$f":"ROUND('[5]Non Local 201314'!$CH$207, 2)","v":33.15},{"$f":"ROUND(N11 * (1 + VAT), 2)","v":37.79}]

{"sheet":"Landrate Munic inc","index":24,"n_rows":10,"n_cols":15,"rows_kept":10,"cut":false,"hidden":false,"merged":[[3,13,3,14],[3,11,3,12],[3,5,3,6],[1,1,1,10],[3,9,3,10],[1,12,1,14],[9,3,9,4],[8,3,8,4],[7,3,7,4],[3,7,3,8],[5,3,5,4],[6,3,6,4]]}
[]
[null,"Landrate tariffs",null,null,null,null,null,null,null,null,null,null,"Local authority"]
[]
[null,null,null,null,null,"Energy charge [c/kWh]",null,"Reliability service charge [c/kWh]",null,"Network demand charge [c/kWh]",null,"Network access charge [R/POD/day]",null,"Service and administration charge  [R/POD/day]"]
[null,null,null,null,null,null,"VAT incl",null,"VAT incl",null,"VAT incl",null,"VAT incl",null,"VAT incl"]
[null,null,null,"Landrate 1",null,{"$f":"'[5]Local 201314'!P285","v":71.349999999999994},{"$f":"ROUND(F6 * (1 + VAT), 2)","v":81.34},{"$f":"'[5]Local 201314'!Y285","v":0.27},{"$f":"ROUND(H6 * (1 + VAT), 2)","v":0.31},{"$f":"'[5]Local 201314'!AR285","v":17.579999999999998},{"$f":"ROUND(J6 * (1 + VAT), 2)","v":20.04},{"$f":"'[5]Local 201314'!AD285","v":18.78},{"$f":"ROUND(L6 * (1 + VAT), 2)","v":21.41},{"$f":"'[5]Local 201314'!K285","v":15.38},{"$f":"ROUND(N6 * (1 + VAT), 2)","v":17.53}]
[null,null,null,"Landrate 2",null,{"$f":"'[5]Local 201314'!P286","v":71.349999999999994},{"$f":"ROUND(F7 * (1 + VAT), 2)","v":81.34},{"$f":"'[5]Local 201314'!Y286","v":0.27},{"$f":"ROUND(H7 * (1 + VAT), 2)","v":0.31},{"$f":"'[5]Local 201314'!AR286","v":17.579999999999998},{"$f":"ROUND(J7 * (1 + VAT), 2)","v":20.04},{"$f":"'[5]Local 201314'!AD286","v":28.87},{"$f":"ROUND(L7 * (1 + VAT), 2)","v":32.909999999999997},{"$f":"'[5]Local 201314'!K286","v":15.38},{"$f":"ROUND(N7 * (1 + VAT), 2)","v":17.53}]
[null,null,null,"Landrate 3",null,{"$f":"'[5]Local 201314'!P287","v":71.349999999999994},{"$f":"ROUND(F8 * (1 + VAT), 2)","v":81.34},{"$f":"'[5]Local 201314'!Y287","v":0.27},{"$f":"ROUND(H8 * (1 + VAT), 2)","v":0.31},{"$f":"'[5]Local 201314'!AR287","v":17.579999999999998},{"$f":"ROUND(J8 * (1 + VAT), 2)","v":20.04},{"$f":"'[5]Local 201314'!AD287","v":46.17},{"$f":"ROUND(L8 * (1 + VAT), 2)","v":52.63},{"$f":"'[5]Local 201314'!K287","v":15.38},{"$f":"ROUND(N8 * (1 + VAT), 2)","v":17.53}]
[null,null,null,"Landrate 4",null,{"$f":"'[5]Local 201314'!P288","v":154.1},{"$f":"ROUND(F9 * (1 + VAT), 2)","v":175.67},{"$f":"'[5]Local 201314'!Y288","v":0.27},{"$f":"ROUND(H9 * (1 + VAT), 2)","v":0.31},{"$f":"'[5]Local 201314'!AR288","v":17.579999999999998},{"$f":"ROUND(J9 * (1 + VAT), 2)","v":20.04},{"$f":"'[5]Local 201314'!AD288","v":14.96},{"$f":"ROUND(L9 * (1 + VAT), 2)","v":17.05}]
[null,null,null,"Landrate Dx",null,null,null,null,null,null,null,null,null,{"$f":"ROUND('[5]Local 201314'!$CL$144, 2)","v":33.28},{"$f":"ROUND(N10 * (1 + VAT), 2)","v":37.94}]

{"sheet":"TOuS","index":25,"n_rows":68,"n_cols":7,"rows_kept":68,"cut":false,"hidden":false,"merged":[[2,1,2,7],[53,1,54,2],[53,3,53,4],[66,1,66,2],[15,3,17,4],[15,5,17,6],[45,3,45,4],[45,1,46,2],[5,1,5,4],[27,1,27,3],[22,1,22,2],[6,3,7,4],[8,1,8,2],[9,1,11,2],[14,1,14,6],[15,1,17,2],[67,1,67,2],[63,3,63,4],[63,1,65,2],[18,1,18,2],[19,1,19,2],[20,1,20,2],[21,1,21,2],[23,1,23,2],[24,1,24,2],[25,1,25,2],[35,1,36,2],[35,3,36,3]]}
[]
[]
[null,"TUoS\n(> 132 KV or direct Transmission connected) network charge for loads"]
[]
[]
[null,"Electrification and rural network subsidy charge [c/kWh]"]
[null,null,null,"Electrification and rural network subsidy charge [c/kWh]"]
[]
[null,"Tariff",null,null,"VAT incl"]
[null,"Megaflex, Miniflex, Nightsave Urban Large, Nightsave Urban Small, Businessrate \n"]
[null,null,null,{"$f":"'Megaflex inc'!C46","v":5.2},{"$f":" ROUND(D11 * (1 + VAT), 2)","v":5.93}]
[]
[]
[]
[null,"Service and admin charges"]
[null,"Utilised capacity/maximum export capacity",null,"Service charge\n[R/account/day]",null,"Administration charge\n[R/POD/day]"]
[]
[]
[null,"[kVA = loads]"]
[null,"[kW = generators]",null,null,"VAT incl",null,"VAT incl"]
[null,"≤ 100 kVA/kW",null,{"$f":"'[5]Non Local 201314'!$K$279","v":9.49},{"$f":"ROUND(D21 * (1 + VAT), 2)","v":10.82},{"$f":"'[5]Non Local 201314'!$F$279","v":2.08},{"$f":"ROUND(F21 * (1 + VAT), 2)","v":2.37}]
[null,"> 100 kVA/kW & ≤ 500 kVA/kW",null,{"$f":"'[5]Non Local 201314'!$L$279","v":43.38},{"$f":"ROUND(D22 * (1 + VAT), 2)","v":49.45},{"$f":"'[5]Non Local 201314'!$G$279","v":12.16},{"$f":"ROUND(F22 * (1 + VAT), 2)","v":13.86}]
[null,"> 500 kVA/kW & ≤ 1 MVA/MW",null,{"$f":"'[5]Non Local 201314'!$M$279","v":133.5},{"$f":"ROUND(D23 * (1 + VAT), 2)","v":152.19},{"$f":"'[5]Non Local 201314'!$H$279","v":24.17},{"$f":"ROUND(F23 * (1 + VAT), 2)","v":27.55}]
[null,"> 1 MVA/MW",null,{"$f":"'[5]Non Local 201314'!$N$279","v":133.5},{"$f":"ROUND(D24 * (1 + VAT), 2)","v":152.19},{"$f":"'[5]Non Local 201314'!$I$279","v":60.17},{"$f":"ROUND(F24 * (1 + VAT), 2)","v":68.59}]
[null,"Key customers or Transmission connected generators",null,{"$f":"'[5]Non Local 201314'!$O$279","v":2616.06},{"$f":"ROUND(D25 * (1 + VAT), 2)","v":2982.31},{"$f":"'[5]Non Local 201314'!$J$279","v":83.55},{"$f":"ROUND(F25 * (1 + VAT), 2)","v":95.25}]
[]
[]
[null,"Transmission loss factors for loads"]
[null,"Distance from\nJohannesburg","Zone","Loss\nfactor"]
[null,"≤ 300km",0,{"$f":"'Loss Factors'!I5","v":1.0106999999999999}]
[null,"> 300km & ≤ 600km",1,{"$f":"'Loss Factors'!I6","v":1.0207999999999999}]
[null,"> 600km & ≤ 900km",2,{"$f":"'Loss Factors'!I7","v":1.0309999999999999}]
[null,"> 900km",3,{"$f":"'Loss Factors'!I8","v":1.0412999999999999}]
[]
[]
[null,"Loss factors for Transmission connected generators",null,"Loss factor"]
[]
[null,null,"Cape",0.97099999999999997]
[null,null,"Karoo",0.995]
[null,null,"Kwazulu-Natal",1.004]
[null,null,"Vaal",1.02]
[null,null,"Waterberg",1.0229999999999999]
[null,null,"Mpumalanga",1.0209999999999999]
[]
[]
[null,"TUoS  [ > 132kV]",null,"Charge\n[R/kVA]"]
[null,null,null,null,"VAT incl"]
[null,null,"≤ 300km",{"$f":"'Megaflex inc'!Q11","v":6.58},{"$f":"ROUND(D48 * (1 + VAT), 2)","v":7.5}]
[null,null,"> 300km & ≤ 600km",{"$f":"'Megaflex inc'!Q15","v":6.65},{"$f":"ROUND(D49 * (1 + VAT), 2)","v":7.58}]
[null,null,"> 600km & ≤ 900km",{"$f":"'Megaflex inc'!Q19","v":6.74},{"$f":"ROUND(D50 * (1 + VAT), 2)","v":7.68}]
[null,null,"> 900km",{"$f":"'Megaflex inc'!Q23","v":6.79},{"$f":"ROUND(D51 * (1 + VAT), 2)","v":7.74}]
[]
[]
[null,"TUoS network charges for Transmission connected generators",null,"Charge\n[R/kW]"]
[null,null,null,null,"VAT incl"]
[null,null,"Cape",{"$f":"'[6]Gen NC'!C4","v":0},{"$f":"ROUND(D56 * (1 + VAT), 2)","v":0}]
[null,null,"Karoo",{"$f":"'[6]Gen NC'!C5","v":0},0]
[null,null,"Kwazulu-Natal",{"$f":"'[6]Gen NC'!C6","v":1.3842479968842412},1.58]
[null,null,"Vaal",{"$f":"'[6]Gen NC'!C7","v":4.6017199795783847},5.25]
[null,null,"Waterberg",{"$f":"'[6]Gen NC'!C8","v":5.8988511287443979},6.72]
[null,null,"Mpumalanga",{"$f":"'[6]Gen NC'!C9","v":5.4594717789924161},6.22]
[]
[]
[null,"Transmission connected reliability service charge",null,"Charge\n[c/kWh]"]
[]
[null,null,null,null,"VAT incl"]
[null,"Generators",null,{"$f":"'[5]Non Local 201314'!Y250","v":0.23},{"$f":"ROUND(D67 * (1 + VAT), 2)","v":0.26}]
[null,"Loads",null,{"$f":"'[5]Non Local 201314'!Y250","v":0.23},{"$f":"ROUND(D68 * (1 + VAT), 2)","v":0.26}]

{"sheet":"TOuS Original","index":26,"n_rows":109,"n_cols":14,"rows_kept":109,"cut":false,"hidden":true,"merged":[[103,12,103,13],[89,1,89,2],[90,1,90,2],[91,1,91,2],[93,1,93,3],[93,5,93,7],[103,10,104,11],[88,1,88,2],[73,3,74,4],[73,5,74,6],[73,7,74,8],[75,1,75,2],[76,1,79,2],[82,1,82,6],[83,1,85,2],[83,3,84,4],[83,5,84,6],[86,1,86,2],[87,1,87,2],[72,1,72,8],[56,3,57,4],[56,5,57,6],[58,1,58,2],[59,1,59,2],[60,1,60,2],[63,1,63,4],[64,3,65,4],[66,1,66,2],[67,1,67,2],[68,1,68,2],[69,1,69,2],[55,1,55,6],[35,1,42,1],[41,2,42,2],[45,1,45,8],[46,3,47,4],[46,5,47,6],[46,7,47,8],[48,1,48,2],[49,1,49,2],[50,1,50,2],[51,1,51,2],[52,1,52,2],[3,1,4,2],[3,3,3,4],[11,1,12,2],[11,3,11,4],[19,1,30,1],[28,2,30,2]]}
[]
[]
[]
[null,"Reliability service charge urban",null,"Charge\n[c/kWh]"]
[null,null,null,null,"VAT incl"]
[null,"< 500V",null,{"$f":"'[5]Non Local 201314'!Y247","v":0.27},{"$f":"ROUND(D6 * (1 + VAT), 2)","v":0.31}]
[null,"≥ 500V & < 66kV",null,{"$f":"'[5]Non Local 201314'!Y248","v":0.26},{"$f":"ROUND(D7 * (1 + VAT), 2)","v":0.3}]
[null,"≥ 66kV & ≤ 132kV",null,{"$f":"'[5]Non Local 201314'!Y249","v":0.25},{"$f":"ROUND(D8 * (1 + VAT), 2)","v":0.28999999999999998}]
[null,"> 132kV",null,{"$f":"'[5]Non Local 201314'!Y250","v":0.23},{"$f":"ROUND(D9 * (1 + VAT), 2)","v":0.26}]
[]
[]
[null,"Reliability service charge rural",null,"Charge                                           [c/kWh]"]
[null,null,null,null,"VAT incl"]
[null,"< 500V",null,{"$f":"'[5]Non Local 201314'!Y311","v":0.27},{"$f":"ROUND(D14 * (1 + VAT), 2)","v":0.31}]
[null,"≥ 500V & ≤ 22kV",null,{"$f":"'[5]Non Local 201314'!Y312","v":0.27},{"$f":"ROUND(D15 * (1 + VAT), 2)","v":0.31}]
[]
[]
[null,null,"Transmission zone","Voltage","R/kVA"]
[null,null,null,null,null,"VAT incl"]
[null,"ETUoS\nurban","≤ 300km","< 500V",{"$f":"'[7]DUoS and GUoS dx networks'!$G$44","v":11.364385961984476},{"$f":"ROUND(E20 * (1 + VAT), 2)","v":12.96}]
[null,null,null,"≥ 500V & < 66kV",{"$f":"'[7]DUoS and GUoS dx networks'!$G$45","v":11.194005362854275},12.76]
[null,null,null,"≥ 66kV & ≤ 132kV",{"$f":"'[7]DUoS and GUoS dx networks'!$G$46","v":10.836206104680851},12.35]
[null,null,"> 300km & ≤ 600km","< 500V",{"$f":"'[7]DUoS and GUoS dx networks'!$G$48","v":11.466614321462599},13.07]
[null,null,null,"≥ 500V & < 66kV",{"$f":"'[7]DUoS and GUoS dx networks'!$G$49","v":11.313271782245415},12.9]
[null,null,null,"≥ 66kV & ≤ 132kV",{"$f":"'[7]DUoS and GUoS dx networks'!$G$50","v":10.955472524071991},12.49]
[null,null,"> 600km & ≤ 900km","< 500V",{"$f":"'[7]DUoS and GUoS dx networks'!$G$52","v":11.585880740853739},13.21]
[null,null,null,"≥ 500V & < 66kV",{"$f":"'[7]DUoS and GUoS dx networks'!$G$53","v":11.432538201636557},13.03]
[null,null,null,"≥ 66kV & ≤ 132kV",{"$f":"'[7]DUoS and GUoS dx networks'!$G$54","v":11.057700883550114},12.61]
[null,null,"> 900km","< 500V",{"$f":"'[7]DUoS and GUoS dx networks'!$G$56","v":11.705147160244881},13.34]
[null,null,null,"≥ 500V & < 66kV",{"$f":"'[7]DUoS and GUoS dx networks'!$G$57","v":11.551804621027699},13.17]
[null,null,null,"≥ 66kV & ≤ 132kV",{"$f":"'[7]DUoS and GUoS dx networks'!$G$58","v":11.176967302941254},12.74]
[]
[]
[null,null,"Transmission zone","Voltage","R/kVA"]
[null,null,null,null,null,"VAT incl"]
[null,"ETUoS\nrural","≤ 300km","< 500V",{"$f":"'[7]DUoS and GUoS dx networks'!$G$65","v":11.773299399896962},{"$f":"ROUND(E36 * (1 + VAT), 2)","v":13.42}]
[null,null,null,"≥ 500V & < 66kV",{"$f":"'[7]DUoS and GUoS dx networks'!$G$66","v":11.671071040418839},13.31]
[null,null,"> 300km & ≤ 600km","< 500V",{"$f":"'[7]DUoS and GUoS dx networks'!$G$69","v":11.892565819288103},13.56]
[null,null,null,"≥ 500V & < 66kV",{"$f":"'[7]DUoS and GUoS dx networks'!$G$70","v":11.790337459809981},13.44]
[null,null,"> 600km & ≤ 900km","< 500V",{"$f":"'[7]DUoS and GUoS dx networks'!$G$73","v":12.011832238679244},13.69]
[null,null,null,"≥ 500V & < 66kV",{"$f":"'[7]DUoS and GUoS dx networks'!$G$74","v":11.909603879201123},13.58]
[null,null,"> 900km","< 500V",{"$f":"'[7]DUoS and GUoS dx networks'!$G$77","v":12.131098658070385},13.83]
[null,null,null,"≥ 500V & < 66kV",{"$f":"'[7]DUoS and GUoS dx networks'!$G$78","v":12.028870298592263},13.71]
[]
[]
[null,"Distribution network charges urban"]
[null,null,null,"Network access charge    [R/kVA/m]",null,"Network demand charge [R/kVA/m]",null,"Urban low voltage subsidy charge [R/kVA/m]"]
[]
[null,"Voltage ",null,null,"VAT incl",null,"VAT incl",null,"VAT incl"]
[null,"< 500V",null,{"$f":"'Megaflex inc'!E30","v":11.63},{"$f":"ROUND(D50 * (1 + VAT), 2)","v":13.26},{"$f":"'Megaflex inc'!G30","v":22.05},{"$f":"ROUND(F50 * (1 + VAT), 2)","v":25.14},{"$f":"'Megaflex inc'!I30","v":0},{"$f":"ROUND(H50 * (1 + VAT), 2)","v":0}]
[null,"≥ 500V & < 66kV",null,{"$f":"'Megaflex inc'!E31","v":10.67},{"$f":"ROUND(D51 * (1 + VAT), 2)","v":12.16},{"$f":"'Megaflex inc'!G31","v":20.23},{"$f":"ROUND(F51 * (1 + VAT), 2)","v":23.06},{"$f":"'Megaflex inc'!I31","v":0},{"$f":"ROUND(H51 * (1 + VAT), 2)","v":0}]
[null,"≥ 66kV & ≤ 132kV",null,{"$f":"'Megaflex inc'!E32","v":3.81},{"$f":"ROUND(D52 * (1 + VAT), 2)","v":4.34},{"$f":"'Megaflex inc'!G32","v":7.05},{"$f":"ROUND(F52 * (1 + VAT), 2)","v":8.0399999999999991},{"$f":"'Megaflex inc'!I32","v":9.39},{"$f":"ROUND(H52 * (1 + VAT), 2)","v":10.7}]
[null,"> 132kV",null,{"$f":"'Megaflex inc'!E33","v":0},{"$f":"ROUND(D53 * (1 + VAT), 2)","v":0},{"$f":"'Megaflex inc'!G33","v":0},{"$f":"ROUND(F53 * (1 + VAT), 2)","v":0},{"$f":"'Megaflex inc'!I33","v":9.39},{"$f":"ROUND(H53 * (1 + VAT), 2)","v":10.7}]
[]
[]
[null,"Distribution network charges rural"]
[null,null,null,"Network access charge [R/kVA/m]",null,"Network demand charge [c/kWh]"]
[]
[null,"Voltage",null,null,"VAT incl",null,"VAT incl"]
[null,"< 500V",null,{"$f":"'[7]DUoS and GUoS dx networks'!$F$31","v":6.2016647953894406},{"$f":"ROUND(D60 * (1 + VAT), 2)","v":7.07},{"$f":"'[7]DUoS and GUoS dx networks'!$F$38","v":19.673247251813724},{"$f":"ROUND(F60 * (1 + VAT), 2)","v":22.43}]
[null,"≥ 500V & ≤ 22kV",null,{"$f":"'[7]DUoS and GUoS dx networks'!$F$32","v":2.2975559127207621},{"$f":"ROUND(D61 * (1 + VAT), 2)","v":2.62},{"$f":"'[7]DUoS and GUoS dx networks'!$F$39","v":17.238867254434076},{"$f":"ROUND(F61 * (1 + VAT), 2)","v":19.649999999999999}]
[]
[]
[null,"Distribution network charges for Generators"]
[null,null,null,"Network access charge    [R/MW/m]"]
[]
[null,"Voltage ",null,null,"VAT incl"]
[null,"< 500V"]
[null,"≥ 500V & < 66kV"]
[null,"≥ 66kV & ≤ 132kV",null,{"$f":"'[5]Non Local 201314'!$AA$497","v":9.4},{"$f":"ROUND(D70 * (1 + VAT), 2)","v":10.72}]
[]
[]
[null,"Electrification and rural network subsidy charge [c/kWh]"]
[null,null,null,"Rural network subsidy charge            [c/kWh]",null,"Electrification networks subsidy charge  [c/kWh]",null,"Total electrification and rural network subsidy charge [c/kWh]"]
[]
[null,"Tariff",null,null,"VAT incl",null,"VAT incl",null,"VAT incl"]
[null,"Megaflex, Miniflex, Nightsave Urban Large, Nightsave Urban Small, Businessrate \n"]
[null,null,null,2.68,{"$f":"ROUND(D78 * (1 + VAT), 2)","v":3.06},0.91,{"$f":"ROUND(F78 * (1 + VAT), 2)","v":1.04},3.59,{"$f":" ROUND(H78 * (1 + VAT), 2)","v":4.09}]
[]
[]
[]
[]
[null,"Service and admin charges"]
[null,"Customer categories",null,"Service charge  [R/account/day]",null,"Administration charge  [R/POD/day]"]
[]
[null,null,null,null,"VAT incl",null,"VAT incl"]
[null,"≤ 100 kVA",null,{"$f":"'[5]Non Local 201314'!$K$279","v":9.49},{"$f":"ROUND(D87 * (1 + VAT), 2)","v":10.82},{"$f":"'[5]Non Local 201314'!$F$279","v":2.08},{"$f":"ROUND(F87 * (1 + VAT), 2)","v":2.37}]
[null,"> 100 kVA & ≤ 500 kVA",null,{"$f":"'[5]Non Local 201314'!$L$279","v":43.38},{"$f":"ROUND(D88 * (1 + VAT), 2)","v":49.45},{"$f":"'[5]Non Local 201314'!$G$279","v":12.16},{"$f":"ROUND(F88 * (1 + VAT), 2)","v":13.86}]
[null,"> 500 kVA & ≤ 1 MVA",null,{"$f":"'[5]Non Local 201314'!$M$279","v":133.5},{"$f":"ROUND(D89 * (1 + VAT), 2)","v":152.19},{"$f":"'[5]Non Local 201314'!$H$279","v":24.17},{"$f":"ROUND(F89 * (1 + VAT), 2)","v":27.55}]
[null,"> 1 MVA",null,{"$f":"'[5]Non Local 201314'!$N$279","v":133.5},{"$f":"ROUND(D90 * (1 + VAT), 2)","v":152.19},{"$f":"'[5]Non Local 201314'!$I$279","v":60.17},{"$f":"ROUND(F90 * (1 + VAT), 2)","v":68.59}]
[null,"Key customers",null,{"$f":"'[5]Non Local 201314'!$O$279","v":2616.06},{"$f":"ROUND(D91 * (1 + VAT), 2)","v":2982.31},{"$f":"'[5]Non Local 201314'!$J$279","v":83.55},{"$f":"ROUND(F91 * (1 + VAT), 2)","v":95.25}]
[]
[]
[null,"Distribution loss factors",null,null,null,"Transmission loss factors for loads"]
[null,"Voltage","Urban\nloss factor","Rural\nloss factor",null,"Distance from\nJohannesburg","Zone","Loss\nfactor"]
[null,"< 500V",{"$f":"'Loss Factors'!D5","v":1.1111},{"$f":"'Loss Factors'!E5","v":1.1527000000000001},null,"0 to 300 km",0,{"$f":"'Loss Factors'!I5","v":1.0106999999999999}]
[null,"≥ 500V & < 66kV",{"$f":"'Loss Factors'!D6","v":1.0956999999999999},{"$f":"'Loss Factors'!E6","v":1.1412},null,"301 to 600 km",1,{"$f":"'Loss Factors'!I6","v":1.0207999999999999}]
[null,"≥ 66kV & ≤ 132kV",{"$f":"'Loss Factors'!D7","v":1.0610999999999999},null,null,"601 to 900 km",2,{"$f":"'Loss Factors'!I7","v":1.0309999999999999}]
[null,"> 132kV",{"$f":"'Loss Factors'!D8","v":1},null,null,"> 900 km",3,{"$f":"'Loss Factors'!I8","v":1.0412999999999999}]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,"TUoS  [ > 132kV]",null,"Charge\nR/kVA"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"VAT incl"]
[null,null,null,null,null,null,null,null,null,null,null,"≤ 300km",{"$f":"'Megaflex inc'!Q11","v":6.58},{"$f":"ROUND(M106 * (1 + VAT), 2)","v":7.5}]
[null,null,null,null,null,null,null,null,null,null,null,"> 300km & ≤ 600km",{"$f":"'Megaflex inc'!Q15","v":6.65},{"$f":"ROUND(M107 * (1 + VAT), 2)","v":7.58}]
[null,null,null,null,null,null,null,null,null,null,null,"> 600km & ≤ 900km",{"$f":"'Megaflex inc'!Q19","v":6.74},{"$f":"ROUND(M108 * (1 + VAT), 2)","v":7.68}]
[null,null,null,null,null,null,null,null,null,null,null,"> 900km",{"$f":"'Megaflex inc'!Q23","v":6.79},{"$f":"ROUND(M109 * (1 + VAT), 2)","v":7.74}]

{"sheet":"DUoS","index":27,"n_rows":104,"n_cols":15,"rows_kept":104,"cut":false,"hidden":false,"merged":[[66,1,66,4],[69,1,69,2],[70,1,70,2],[71,1,71,2],[72,1,72,2],[67,3,68,4],[59,5,60,6],[58,1,58,6],[59,3,60,4],[49,5,50,6],[51,1,51,2],[62,1,62,2],[63,1,63,2],[55,1,55,2],[54,1,54,2],[49,3,50,4],[61,1,61,2],[6,1,7,2],[14,1,15,2],[14,3,14,4],[31,2,33,2],[22,1,33,1],[75,11,75,14],[98,1,98,3],[98,5,98,7],[76,7,77,8],[79,11,82,12],[76,13,77,14],[78,11,78,12],[75,1,75,8],[79,1,82,2],[96,1,96,2],[86,1,88,2],[92,1,92,2],[93,1,93,2],[85,1,85,6],[78,1,78,2],[90,1,90,2],[3,1,3,7],[86,3,88,4],[86,5,88,6],[94,1,94,2],[95,1,95,2],[91,1,91,2],[89,1,89,2],[76,5,77,6],[76,3,77,4],[48,1,48,8],[38,1,45,1],[44,2,45,2],[52,1,52,2],[53,1,53,2],[49,7,50,8],[6,3,6,4]]}
[]
[]
[]
[null,"DUoS"]
[]
[]
[null,"Reliability service charge Urbanp",null,"Charge\n[c/kWh]"]
[null,null,null,null,"VAT incl"]
[null,"< 500V",null,{"$f":"'[5]Non Local 201314'!Y247","v":0.27},{"$f":"ROUND(D9 * (1 + VAT), 2)","v":0.31}]
[null,"≥ 500V & < 66kV",null,{"$f":"'[5]Non Local 201314'!Y248","v":0.26},{"$f":"ROUND(D10 * (1 + VAT), 2)","v":0.3}]
[null,"≥ 66kV & ≤ 132kV",null,{"$f":"'[5]Non Local 201314'!Y249","v":0.25},{"$f":"ROUND(D11 * (1 + VAT), 2)","v":0.28999999999999998}]
[]
[]
[]
[null,"Reliability service charge Ruralp",null,"Charge                                           [c/kWh]"]
[null,null,null,null,"VAT incl"]
[null,"< 500V",null,{"$f":"'[5]Non Local 201314'!Y311","v":0.27},{"$f":"ROUND(D17 * (1 + VAT), 2)","v":0.31}]
[null,"≥ 500V & ≤ 22kV",null,{"$f":"'[5]Non Local 201314'!Y312","v":0.27},{"$f":"ROUND(D18 * (1 + VAT), 2)","v":0.31}]
[]
[]
[null,null,"Transmission zone","Voltage","[R/kVA]"]
[null,null,null,null,null,"VAT incl"]
[null,"ETUoS\nurban","≤ 300km","< 500V",{"$f":"'WEPS inc'!Q8","v":5.85},{"$f":"ROUND(E23 * (1 + VAT), 2)","v":6.67}]
[null,null,null,"≥ 500V & < 66kV",{"$f":"'WEPS inc'!Q9","v":5.35},6.1]
[null,null,null,"≥ 66kV & ≤ 132kV",{"$f":"'WEPS inc'!Q10","v":5.21},5.94]
[null,null,"> 300km & ≤ 600km","< 500V",{"$f":"'WEPS inc'!Q12","v":5.9},6.73]
[null,null,null,"≥ 500V & < 66kV",{"$f":"'WEPS inc'!Q13","v":5.4},6.16]
[null,null,null,"≥ 66kV & ≤ 132kV",{"$f":"'WEPS inc'!Q14","v":5.25},5.99]
[null,null,"> 600km & ≤ 900km","< 500V",{"$f":"'WEPS inc'!Q16","v":5.97},6.81]
[null,null,null,"≥ 500V & < 66kV",{"$f":"'WEPS inc'!Q17","v":5.44},6.2]
[null,null,null,"≥ 66kV & ≤ 132kV",{"$f":"'WEPS inc'!Q18","v":5.29},6.03]
[null,null,"> 900km","< 500V",{"$f":"'WEPS inc'!Q20","v":5.99},6.83]
[null,null,null,"≥ 500V & < 66kV",{"$f":"'WEPS inc'!Q21","v":5.51},6.28]
[null,null,null,"≥ 66kV & ≤ 132kV",{"$f":"'WEPS inc'!Q22","v":5.32},6.06]
[]
[]
[null,null,"Transmission zone","Voltage","[R/kVA]"]
[null,null,null,null,null,"VAT incl"]
[null,"ETUoS\nrural","≤ 300km","< 500V",{"$f":"'Ruraflex inc'!Q8","v":12.22},{"$f":"ROUND(E39 * (1 + VAT), 2)","v":13.93}]
[null,null,null,"≥ 500V & < 66kV",{"$f":"'Ruraflex inc'!Q9","v":11.2},12.77]
[null,null,"> 300km & ≤ 600km","< 500V",{"$f":"'Ruraflex inc'!Q12","v":12.27},13.99]
[null,null,null,"≥ 500V & < 66kV",{"$f":"'Ruraflex inc'!Q13","v":11.28},12.86]
[null,null,"> 600km & ≤ 900km","< 500V",{"$f":"'Ruraflex inc'!Q16","v":12.33},14.06]
[null,null,null,"≥ 500V & < 66kV",{"$f":"'Ruraflex inc'!Q17","v":11.32},12.9]
[null,null,"> 900km","< 500V",{"$f":"'Ruraflex inc'!Q20","v":12.38},14.11]
[null,null,null,"≥ 500V & < 66kV",{"$f":"'Ruraflex inc'!Q21","v":11.33},12.92]
[]
[]
[null,"Distribution network charges urban"]
[null,null,null,"Network access charge    [R/kVA/m]",null,"Network demand charge [R/kVA/m]",null,"Urban low voltage subsidy charge [R/kVA/m]"]
[]
[null,"Voltage ",null,null,"VAT incl",null,"VAT incl",null,"VAT incl"]
[null,"< 500V",null,{"$f":"'Megaflex inc'!E30","v":11.63},{"$f":"ROUND(D53 * (1 + VAT), 2)","v":13.26},{"$f":"'Megaflex inc'!G30","v":22.05},{"$f":"ROUND(F53 * (1 + VAT), 2)","v":25.14},{"$f":"'Megaflex inc'!I30","v":0},{"$f":"ROUND(H53 * (1 + VAT), 2)","v":0}]
[null,"≥ 500V & < 66kV",null,{"$f":"'Megaflex inc'!E31","v":10.67},{"$f":"ROUND(D54 * (1 + VAT), 2)","v":12.16},{"$f":"'Megaflex inc'!G31","v":20.23},{"$f":"ROUND(F54 * (1 + VAT), 2)","v":23.06},{"$f":"'Megaflex inc'!I31","v":0},{"$f":"ROUND(H54 * (1 + VAT), 2)","v":0}]
[null,"≥ 66kV & ≤ 132kV",null,{"$f":"'Megaflex inc'!E32","v":3.81},{"$f":"ROUND(D55 * (1 + VAT), 2)","v":4.34},{"$f":"'Megaflex inc'!G32","v":7.05},{"$f":"ROUND(F55 * (1 + VAT), 2)","v":8.0399999999999991},{"$f":"'Megaflex inc'!I32","v":9.39},{"$f":"ROUND(H55 * (1 + VAT), 2)","v":10.7}]
[null,"> 132kV / Transmission connected",null,{"$f":"'Megaflex inc'!E33","v":0},{"$f":"ROUND(D56 * (1 + VAT), 2)","v":0},{"$f":"'Megaflex inc'!G33","v":0},{"$f":"ROUND(F56 * (1 + VAT), 2)","v":0},{"$f":"'Megaflex inc'!I33","v":9.39},{"$f":"ROUND(H56 * (1 + VAT), 2)","v":10.7}]
[]
[]
[null,"Distribution network charges rural"]
[null,null,null,"Network access charge [R/kVA/m]",null,"Network demand charge [c/kWh]"]
[]
[null,"Voltage",null,null,"VAT incl",null,"VAT incl"]
[null,"< 500V",null,{"$f":"'Ruraflex inc'!Q8","v":12.22},{"$f":"ROUND(D63 * (1 + VAT), 2)","v":13.93},{"$f":"'Ruraflex inc'!N28","v":17.41},{"$f":"ROUND(F63 * (1 + VAT), 2)","v":19.850000000000001}]
[null,"≥ 500V & ≤ 22kV",null,{"$f":"'Ruraflex inc'!Q9","v":11.2},{"$f":"ROUND(D64 * (1 + VAT), 2)","v":12.77},{"$f":"'Ruraflex inc'!N29","v":15.26},{"$f":"ROUND(F64 * (1 + VAT), 2)","v":17.399999999999999}]
[]
[]
[null,"Distribution network charges for Generators"]
[null,null,null,"Network access charge    [R/kW/m]"]
[]
[null,"Voltage ",null,null,"VAT incl"]
[null,"< 500V"]
[null,"≥ 500V & < 66kV"]
[null,"≥ 66kV & ≤ 132kV",null,{"$f":"'[5]Non Local 201314'!$AA$497","v":9.4},{"$f":"ROUND(D73 * (1 + VAT), 2)","v":10.72}]
[]
[]
[null,"Electrification and rural network subsidy charge [c/kWh]",null,null,null,null,null,null,null,null,null,"Electrification and rural network subsidy charge [c/kWh]"]
[null,null,null,"Rural network subsidy charge            [c/kWh]",null,"Electrification networks subsidy charge [c/kWh]",null,"Electrification and rural network subsidy charge [c/kWh]",null,null,null,null,null,"Total electrification and rural network subsidy charge [c/kWh]"]
[]
[null,"Tariff",null,null,"VAT incl",null,"VAT incl",null,"VAT incl",null,null,"Tariff",null,null,"VAT incl"]
[null,"Megaflex, Miniflex, Nightsave Urban Large, Nightsave Urban Small, Businessrate \n",null,null,null,null,null,null,null,null,null,"Megaflex, Miniflex, Nightsave Urban Large, Nightsave Urban Small, Businessrate \n"]
[null,null,null,{"$f":"'[5]Non Local 201314'!$AM$247","v":3.45},{"$f":"ROUND(D81 * (1 + VAT), 2)","v":3.93},{"$f":"'[5]Non Local 201314'!$AO$247","v":1.75},{"$f":"ROUND(F81 * (1 + VAT), 2)","v":2},{"$f":"SUM(D81, F81)","v":5.2},{"$f":" ROUND(H81 * (1 + VAT), 2)","v":5.93},null,null,null,null,{"$f":"H81","v":5.2},{"$f":" ROUND(N81 * (1 + VAT), 2)","v":5.93}]
[]
[]
[]
[]
[null,"Service and admin charges"]
[null,"Utilised capacity/maximum export capacity",null,"Service charge\n[R/account/day]",null,"Administration charge\n[R/POD/day]"]
[]
[]
[null,"[kVA /MVA = loads]"]
[null,"[kW /MW = generators]",null,null,"VAT incl",null,"VAT incl"]
[null,"≤ 100 kVA/kW",null,{"$f":"'[5]Non Local 201314'!$K$279","v":9.49},{"$f":"ROUND(D92 * (1 + VAT), 2)","v":10.82},{"$f":"'[5]Non Local 201314'!$F$279","v":2.08},{"$f":"ROUND(F92 * (1 + VAT), 2)","v":2.37}]
[null,"> 100 kVA/kW & ≤ 500 kVA/kW",null,{"$f":"'[5]Non Local 201314'!$L$279","v":43.38},{"$f":"ROUND(D93 * (1 + VAT), 2)","v":49.45},{"$f":"'[5]Non Local 201314'!$G$279","v":12.16},{"$f":"ROUND(F93 * (1 + VAT), 2)","v":13.86}]
[null,"> 500 kVA/kW & ≤ 1 MVA/MW",null,{"$f":"'[5]Non Local 201314'!$M$279","v":133.5},{"$f":"ROUND(D94 * (1 + VAT), 2)","v":152.19},{"$f":"'[5]Non Local 201314'!$H$279","v":24.17},{"$f":"ROUND(F94 * (1 + VAT), 2)","v":27.55}]
[null,"> 1 MVA/MW",null,{"$f":"'[5]Non Local 201314'!$N$279","v":133.5},{"$f":"ROUND(D95 * (1 + VAT), 2)","v":152.19},{"$f":"'[5]Non Local 201314'!$I$279","v":60.17},{"$f":"ROUND(F95 * (1 + VAT), 2)","v":68.59}]
[null,"Key customers or Transmission connected generators",null,{"$f":"'[5]Non Local 201314'!$O$279","v":2616.06},{"$f":"ROUND(D96 * (1 + VAT), 2)","v":2982.31},{"$f":"'[5]Non Local 201314'!$J$279","v":83.55},{"$f":"ROUND(F96 * (1 + VAT), 2)","v":95.25}]
[]
[]
[null,"Distribution loss factors",null,null,null,"Transmission loss factors for loads"]
[null,"Voltage","Urban\nloss factor","Rural\nloss factor",null,"Distance from\nJohannesburg","Zone","Loss\nfactor"]
[null,"< 500V",{"$f":"'Loss Factors'!D5","v":1.1111},{"$f":"'Loss Factors'!E5","v":1.1527000000000001},null,"≤ 300km",0,{"$f":"'Loss Factors'!I5","v":1.0106999999999999}]
[null,"≥ 500V & < 66kV",{"$f":"'Loss Factors'!D6","v":1.0956999999999999},{"$f":"'Loss Factors'!E6","v":1.1412},null,"> 300km & ≤ 600km",1,{"$f":"'Loss Factors'!I6","v":1.0207999999999999}]
[null,"≥ 66kV & ≤ 132kV",{"$f":"'Loss Factors'!D7","v":1.0610999999999999},null,null,"> 600km & ≤ 900km",2,{"$f":"'Loss Factors'!I7","v":1.0309999999999999}]
[null,"> 132kV / Transmission connected",{"$f":"'Loss Factors'!D8","v":1},null,null,"> 900km",3,{"$f":"'Loss Factors'!I8","v":1.0412999999999999}]

{"sheet":"Excess NAC","index":28,"n_rows":47,"n_cols":18,"rows_kept":47,"cut":false,"hidden":false,"merged":[[4,16,5,17],[38,2,41,2],[38,8,41,8],[38,14,41,14],[42,2,45,2],[42,8,45,8],[42,14,45,14],[30,2,33,2],[30,8,33,8],[30,14,33,14],[34,2,37,2],[34,8,37,8],[34,14,37,14],[26,16,26,17],[27,2,29,2],[27,4,28,5],[27,8,29,8],[27,10,28,11],[27,14,29,14],[27,16,28,17],[19,2,22,2],[19,8,22,8],[19,14,22,14],[26,4,26,5],[26,10,26,11],[7,14,10,14],[11,2,14,2],[11,8,14,8],[11,14,14,14],[15,2,18,2],[15,8,18,8],[15,14,18,14],[1,1,1,5],[1,7,1,11],[1,13,1,17],[24,1,24,5],[24,7,24,11],[24,13,24,17],[3,4,3,5],[3,10,3,11],[3,16,3,17],[4,2,6,2],[4,4,5,5],[4,8,6,8],[4,10,5,11],[4,14,6,14],[7,2,10,2],[7,8,10,8]]}
[]
[null,"Urban - Excess NAC\nMegaflex\n[non local authorities]",null,null,null,null,null,"Urban - Excess NAC\nNightsave Urban Large\n[non local authorities]",null,null,null,null,null,"Urban - Excess NAC\nMiniflex\n[non local authorities]"]
[]
[null,null,null,null,"Excess network charge [R/kVA/m]",null,null,null,null,null,"Excess network charge [R/kVA/m]",null,null,null,null,null,"Excess network charge [R/kVA/m]"]
[null,null,"Transmission zone",null,null,null,null,null,"Transmission zone",null,null,null,null,null,"Transmission zone"]
[null,null,null,"Voltage",null,null,null,null,null,"Voltage",null,null,null,null,null,"Voltage"]
[null,null,null,null,null,"VAT incl",null,null,null,null,null,"VAT incl",null,null,null,null,null,"VAT incl"]
[null,null,"≤ 300km","< 500V",{"$f":"'[5]Non Local 201314'!Z562","v":17.48},{"$f":"ROUND(E8 * (1 + VAT), 2)","v":19.93},null,null,"≤ 300km","< 500V",{"$f":"'[5]Non Local 201314'!Z578","v":17.48},{"$f":"ROUND(K8 * (1 + VAT), 2)","v":19.93},null,null,"≤ 300km","< 500V",{"$f":"'[5]Non Local 201314'!Z594","v":17.46},{"$f":"ROUND(Q8 * (1 + VAT), 2)","v":19.899999999999999}]
[null,null,null,"≥ 500V & < 66kV",{"$f":"'[5]Non Local 201314'!Z563","v":16.02},18.260000000000002,null,null,null,"≥ 500V & < 66kV",{"$f":"'[5]Non Local 201314'!Z579","v":16.02},18.260000000000002,null,null,null,"≥ 500V & < 66kV",{"$f":"'[5]Non Local 201314'!Z595","v":16},18.239999999999998]
[null,null,null,"≥ 66kV & ≤ 132kV",{"$f":"'[5]Non Local 201314'!Z564","v":18.41},20.99,null,null,null,"≥ 66kV & ≤ 132kV",{"$f":"'[5]Non Local 201314'!Z580","v":18.41},20.99,null,null,null,"≥ 66kV & ≤ 132kV",{"$f":"'[5]Non Local 201314'!Z596","v":18.380000000000003},20.95]
[null,null,null,"> 132kV*",{"$f":"'[5]Non Local 201314'!Z565","v":15.97},18.21,null,null,null,"> 132kV*",{"$f":"'[5]Non Local 201314'!Z581","v":15.97},18.21,null,null,null,"> 132kV*",{"$f":"'[5]Non Local 201314'!Z597","v":15.940000000000001},18.170000000000002]
[null,null,"> 300km and \n≤ 600km","< 500V",{"$f":"'[5]Non Local 201314'!Z566","v":17.53},19.98,null,null,"> 300km and \n≤ 600km","< 500V",{"$f":"'[5]Non Local 201314'!Z582","v":17.53},19.98,null,null,"> 300km and \n≤ 600km","< 500V",{"$f":"'[5]Non Local 201314'!Z598","v":17.5},19.95]
[null,null,null,"≥ 500V & < 66kV",{"$f":"'[5]Non Local 201314'!Z567","v":16.07},18.32,null,null,null,"≥ 500V & < 66kV",{"$f":"'[5]Non Local 201314'!Z583","v":16.07},18.32,null,null,null,"≥ 500V & < 66kV",{"$f":"'[5]Non Local 201314'!Z599","v":16.05},18.3]
[null,null,null,"≥ 66kV & ≤ 132kV",{"$f":"'[5]Non Local 201314'!Z568","v":18.450000000000003},21.03,null,null,null,"≥ 66kV & ≤ 132kV",{"$f":"'[5]Non Local 201314'!Z584","v":18.450000000000003},21.03,null,null,null,"≥ 66kV & ≤ 132kV",{"$f":"'[5]Non Local 201314'!Z600","v":18.420000000000002},21]
[null,null,null,"> 132kV*",{"$f":"'[5]Non Local 201314'!Z569","v":16.04},18.29,null,null,null,"> 132kV*",{"$f":"'[5]Non Local 201314'!Z585","v":16.04},18.29,null,null,null,"> 132kV*",{"$f":"'[5]Non Local 201314'!Z601","v":16.010000000000002},18.25]
[null,null,"> 600km and \n≤ 900km","< 500V",{"$f":"'[5]Non Local 201314'!Z570","v":17.600000000000001},20.059999999999999,null,null,"> 600km and \n≤ 900km","< 500V",{"$f":"'[5]Non Local 201314'!Z586","v":17.600000000000001},20.059999999999999,null,null,"> 600km and \n≤ 900km","< 500V",{"$f":"'[5]Non Local 201314'!Z602","v":17.579999999999998},20.04]
[null,null,null,"≥ 500V & < 66kV",{"$f":"'[5]Non Local 201314'!Z571","v":16.11},18.37,null,null,null,"≥ 500V & < 66kV",{"$f":"'[5]Non Local 201314'!Z587","v":16.11},18.37,null,null,null,"≥ 500V & < 66kV",{"$f":"'[5]Non Local 201314'!Z603","v":16.09},18.34]
[null,null,null,"≥ 66kV & ≤ 132kV",{"$f":"'[5]Non Local 201314'!Z572","v":18.490000000000002},21.08,null,null,null,"≥ 66kV & ≤ 132kV",{"$f":"'[5]Non Local 201314'!Z588","v":18.490000000000002},21.08,null,null,null,"≥ 66kV & ≤ 132kV",{"$f":"'[5]Non Local 201314'!Z604","v":18.46},21.04]
[null,null,null,"> 132kV*",{"$f":"'[5]Non Local 201314'!Z573","v":16.130000000000003},18.39,null,null,null,"> 132kV*",{"$f":"'[5]Non Local 201314'!Z589","v":16.130000000000003},18.39,null,null,null,"> 132kV*",{"$f":"'[5]Non Local 201314'!Z605","v":16.100000000000001},18.350000000000001]
[null,null,"> 900km","< 500V",{"$f":"'[5]Non Local 201314'!Z574","v":17.62},20.09,null,null,"> 900km","< 500V",{"$f":"'[5]Non Local 201314'!Z590","v":17.62},20.09,null,null,"> 900km","< 500V",{"$f":"'[5]Non Local 201314'!Z606","v":17.600000000000001},20.059999999999999]
[null,null,null,"≥ 500V & < 66kV",{"$f":"'[5]Non Local 201314'!Z575","v":16.18},18.45,null,null,null,"≥ 500V & < 66kV",{"$f":"'[5]Non Local 201314'!Z591","v":16.18},18.45,null,null,null,"≥ 500V & < 66kV",{"$f":"'[5]Non Local 201314'!Z607","v":16.16},18.420000000000002]
[null,null,null,"≥ 66kV & ≤ 132kV",{"$f":"'[5]Non Local 201314'!Z576","v":18.520000000000003},21.11,null,null,null,"≥ 66kV & ≤ 132kV",{"$f":"'[5]Non Local 201314'!Z592","v":18.520000000000003},21.11,null,null,null,"≥ 66kV & ≤ 132kV",{"$f":"'[5]Non Local 201314'!Z608","v":18.5},21.09]
[null,null,null,"> 132kV*",{"$f":"'[5]Non Local 201314'!Z577","v":16.18},18.45,null,null,null,"> 132kV*",{"$f":"'[5]Non Local 201314'!Z593","v":16.18},18.45,null,null,null,"> 132kV*",{"$f":"'[5]Non Local 201314'!Z609","v":16.149999999999999},18.41]
[null,null,null,"* 132 kV or Transmission connected",null,null,null,null,null,"* 132 kV or Transmission connected",null,null,null,null,null,"* 132 kV or Transmission connected"]
[null,"Urban - Excess NAC\nNightsave Urban Small\n[non local authorities]",null,null,null,null,null,"Rural - Excess NAC\nNightsave Rural\n[non local authorities]",null,null,null,null,null,"Rural - Excess NAC\nRuraflex\n[non local authorities]"]
[]
[null,null,null,null,"Excess network charge [R/kVA/m]",null,null,null,null,null,"Excess network charge [R/kVA/m]",null,null,null,null,null,"Excess network charge [R/kVA/m]"]
[null,null,"Transmission zone",null,null,null,null,null,"Transmission zone",null,null,null,null,null,"Transmission zone"]
[null,null,null,"Voltage",null,null,null,null,null,"Voltage",null,null,null,null,null,"Voltage"]
[null,null,null,null,null,"VAT incl",null,null,null,null,null,"VAT incl",null,null,null,null,null,"VAT incl"]
[null,null,"≤ 300km","< 500V",{"$f":"'[5]Non Local 201314'!Z610","v":17.48},{"$f":"ROUND(E31 * (1 + VAT), 2)","v":19.93},null,null,"≤ 300km","< 500V",{"$f":"'[5]Non Local 201314'!Z642","v":8.75},{"$f":"ROUND(K31 * (1 + VAT), 2)","v":9.98},null,null,"≤ 300km","< 500V",{"$f":"'[5]Non Local 201314'!Z626","v":12.22},{"$f":"ROUND(Q31 * (1 + VAT), 2)","v":13.93}]
[null,null,null,"≥ 500V & < 66kV",{"$f":"'[5]Non Local 201314'!Z611","v":16.02},18.260000000000002,null,null,null,"≥ 500V & ≤ 22kV",{"$f":"'[5]Non Local 201314'!Z643","v":8.0399999999999991},9.17,null,null,null,"≥ 500V & ≤ 22kV",{"$f":"'[5]Non Local 201314'!Z627","v":11.2},12.77]
[null,null,null,"≥ 66kV & ≤ 132kV",{"$f":"'[5]Non Local 201314'!Z612","v":18.41},20.99]
[null,null,null,"> 132kV*",{"$f":"'[5]Non Local 201314'!Z613","v":15.97},18.21]
[null,null,"> 300km and \n≤ 600km","< 500V",{"$f":"'[5]Non Local 201314'!Z614","v":17.53},19.98,null,null,"> 300km and \n≤ 600km","< 500V",{"$f":"'[5]Non Local 201314'!Z646","v":8.7799999999999994},{"$f":"ROUND(K35 * (1 + VAT), 2)","v":10.01},null,null,"> 300km and \n≤ 600km","< 500V",{"$f":"'[5]Non Local 201314'!Z630","v":12.27},{"$f":"ROUND(Q35 * (1 + VAT), 2)","v":13.99}]
[null,null,null,"≥ 500V & < 66kV",{"$f":"'[5]Non Local 201314'!Z615","v":16.07},18.32,null,null,null,"≥ 500V & ≤ 22kV",{"$f":"'[5]Non Local 201314'!Z647","v":8.07},9.1999999999999993,null,null,null,"≥ 500V & ≤ 22kV",{"$f":"'[5]Non Local 201314'!Z631","v":11.28},12.86]
[null,null,null,"≥ 66kV & ≤ 132kV",{"$f":"'[5]Non Local 201314'!Z616","v":18.450000000000003},21.03]
[null,null,null,"> 132kV*",{"$f":"'[5]Non Local 201314'!Z617","v":16.04},18.29]
[null,null,"> 600km and \n≤ 900km","< 500V",{"$f":"'[5]Non Local 201314'!Z618","v":17.600000000000001},20.059999999999999,null,null,"> 600km and \n≤ 900km","< 500V",{"$f":"'[5]Non Local 201314'!Z650","v":8.86},{"$f":"ROUND(K39 * (1 + VAT), 2)","v":10.1},null,null,"> 600km and \n≤ 900km","< 500V",{"$f":"'[5]Non Local 201314'!Z634","v":12.33},{"$f":"ROUND(Q39 * (1 + VAT), 2)","v":14.06}]
[null,null,null,"≥ 500V & < 66kV",{"$f":"'[5]Non Local 201314'!Z619","v":16.11},18.37,null,null,null,"≥ 500V & ≤ 22kV",{"$f":"'[5]Non Local 201314'!Z651","v":8.1300000000000008},9.27,null,null,null,"≥ 500V & ≤ 22kV",{"$f":"'[5]Non Local 201314'!Z635","v":11.32},12.9]
[null,null,null,"≥ 66kV & ≤ 132kV",{"$f":"'[5]Non Local 201314'!Z620","v":18.490000000000002},21.08]
[null,null,null,"> 132kV*",{"$f":"'[5]Non Local 201314'!Z621","v":16.130000000000003},18.39]
[null,null,"> 900km","< 500V",{"$f":"'[5]Non Local 201314'!Z622","v":17.62},20.09,null,null,"> 900km","< 500V",{"$f":"'[5]Non Local 201314'!Z654","v":8.8699999999999992},{"$f":"ROUND(K43 * (1 + VAT), 2)","v":10.11},null,null,"> 900km","< 500V",{"$f":"'[5]Non Local 201314'!Z638","v":12.38},{"$f":"ROUND(Q43 * (1 + VAT), 2)","v":14.11}]
[null,null,null,"≥ 500V & < 66kV",{"$f":"'[5]Non Local 201314'!Z623","v":16.18},18.45,null,null,null,"≥ 500V & ≤ 22kV",{"$f":"'[5]Non Local 201314'!Z655","v":8.14},9.2799999999999994,null,null,null,"≥ 500V & ≤ 22kV",{"$f":"'[5]Non Local 201314'!Z639","v":11.33},12.92]
[null,null,null,"≥ 66kV & ≤ 132kV",{"$f":"'[5]Non Local 201314'!Z624","v":18.520000000000003},21.11]
[null,null,null,"> 132kV*",{"$f":"'[5]Non Local 201314'!Z625","v":16.18},18.45]
[null,null,null,"* 132 kV or Transmission connected"]

{"sheet":"Excess NAC munic","index":29,"n_rows":47,"n_cols":18,"rows_kept":47,"cut":false,"hidden":false,"merged":[[26,16,26,17],[15,2,18,2],[42,2,45,2],[42,8,45,8],[42,14,45,14],[27,16,28,17],[27,2,29,2],[27,4,28,5],[27,8,29,8],[27,10,28,11],[27,14,29,14],[26,4,26,5],[34,2,37,2],[34,8,37,8],[34,14,37,14],[38,2,41,2],[7,2,10,2],[7,8,10,8],[7,14,10,14],[11,2,14,2],[11,8,14,8],[11,14,14,14],[38,8,41,8],[38,14,41,14],[15,14,18,14],[19,2,22,2],[19,8,22,8],[19,14,22,14],[30,2,33,2],[30,8,33,8],[30,14,33,14],[26,10,26,11],[1,13,1,17],[24,1,24,5],[24,7,24,11],[24,13,24,17],[4,14,6,14],[4,16,5,17],[3,4,3,5],[3,10,3,11],[3,16,3,17],[4,4,5,5],[4,8,6,8],[4,10,5,11],[1,1,1,5],[1,7,1,11],[4,2,6,2],[15,8,18,8]]}
[]
[null,"Urban - Excess NAC\nMegaflex\n[local authorities]",null,null,null,null,null,"Urban - Excess NAC\nNightsave Urban Large\n[local authorities]",null,null,null,null,null,"Urban - Excess NAC\nMiniflex\n[local authorities]"]
[]
[null,null,null,null,"Excess network charge [R/kVA/m]",null,null,null,null,null,"Excess network charge [R/kVA/m]",null,null,null,null,null,"Excess network charge [R/kVA/m]"]
[null,null,"Transmission zone",null,null,null,null,null,"Transmission zone",null,null,null,null,null,"Transmission zone"]
[null,null,null,"Voltage",null,null,null,null,null,"Voltage",null,null,null,null,null,"Voltage"]
[null,null,null,null,null,"VAT incl",null,null,null,null,null,"VAT incl",null,null,null,null,null,"VAT incl"]
[null,null,"≤ 300km","< 500V",{"$f":"'[5]Local 201314'!Z438","v":17.46},{"$f":"ROUND(E8 * (1 + VAT), 2)","v":19.899999999999999},null,null,"≤ 300km","< 500V",{"$f":"'[5]Local 201314'!Z454","v":17.46},{"$f":"ROUND(K8 * (1 + VAT), 2)","v":19.899999999999999},null,null,"≤ 300km","< 500V",{"$f":"'[5]Local 201314'!Z470","v":17.46},{"$f":"ROUND(Q8 * (1 + VAT), 2)","v":19.899999999999999}]
[null,null,null,"≥ 500V & < 66kV",{"$f":"'[5]Local 201314'!Z439","v":15.99},18.23,null,null,null,"≥ 500V & < 66kV",{"$f":"'[5]Local 201314'!Z455","v":15.99},18.23,null,null,null,"≥ 500V & < 66kV",{"$f":"'[5]Local 201314'!Z471","v":16},18.239999999999998]
[null,null,null,"≥ 66kV & ≤ 132kV",{"$f":"'[5]Local 201314'!Z440","v":18.380000000000003},20.95,null,null,null,"≥ 66kV & ≤ 132kV",{"$f":"'[5]Local 201314'!Z456","v":18.380000000000003},20.95,null,null,null,"≥ 66kV & ≤ 132kV",{"$f":"'[5]Local 201314'!Z472","v":18.329999999999998},20.9]
[null,null,null,"> 132kV*",{"$f":"'[5]Local 201314'!Z441","v":15.940000000000001},18.170000000000002,null,null,null,"> 132kV*",{"$f":"'[5]Local 201314'!Z457","v":15.940000000000001},18.170000000000002,null,null,null,"> 132kV*",{"$f":"'[5]Local 201314'!Z473","v":15.89},18.11]
[null,null,"> 300km and \n≤ 600km","< 500V",{"$f":"'[5]Local 201314'!Z442","v":17.5},19.95,null,null,"> 300km and \n≤ 600km","< 500V",{"$f":"'[5]Local 201314'!Z458","v":17.5},19.95,null,null,"> 300km and \n≤ 600km","< 500V",{"$f":"'[5]Local 201314'!Z474","v":17.5},19.95]
[null,null,null,"≥ 500V & < 66kV",{"$f":"'[5]Local 201314'!Z443","v":16.05},18.3,null,null,null,"≥ 500V & < 66kV",{"$f":"'[5]Local 201314'!Z459","v":16.05},18.3,null,null,null,"≥ 500V & < 66kV",{"$f":"'[5]Local 201314'!Z475","v":16.05},18.3]
[null,null,null,"≥ 66kV & ≤ 132kV",{"$f":"'[5]Local 201314'!Z444","v":18.420000000000002},21,null,null,null,"≥ 66kV & ≤ 132kV",{"$f":"'[5]Local 201314'!Z460","v":18.420000000000002},21,null,null,null,"≥ 66kV & ≤ 132kV",{"$f":"'[5]Local 201314'!Z476","v":18.369999999999997},20.94]
[null,null,null,"> 132kV*",{"$f":"'[5]Local 201314'!Z445","v":16.010000000000002},18.25,null,null,null,"> 132kV*",{"$f":"'[5]Local 201314'!Z461","v":16.010000000000002},18.25,null,null,null,"> 132kV*",{"$f":"'[5]Local 201314'!Z477","v":15.96},18.190000000000001]
[null,null,"> 600km and \n≤ 900km","< 500V",{"$f":"'[5]Local 201314'!Z446","v":17.57},20.03,null,null,"> 600km and \n≤ 900km","< 500V",{"$f":"'[5]Local 201314'!Z462","v":17.57},20.03,null,null,"> 600km and \n≤ 900km","< 500V",{"$f":"'[5]Local 201314'!Z478","v":17.579999999999998},20.04]
[null,null,null,"≥ 500V & < 66kV",{"$f":"'[5]Local 201314'!Z447","v":16.09},18.34,null,null,null,"≥ 500V & < 66kV",{"$f":"'[5]Local 201314'!Z463","v":16.09},18.34,null,null,null,"≥ 500V & < 66kV",{"$f":"'[5]Local 201314'!Z479","v":16.09},18.34]
[null,null,null,"≥ 66kV & ≤ 132kV",{"$f":"'[5]Local 201314'!Z448","v":18.47},21.06,null,null,null,"≥ 66kV & ≤ 132kV",{"$f":"'[5]Local 201314'!Z464","v":18.47},21.06,null,null,null,"≥ 66kV & ≤ 132kV",{"$f":"'[5]Local 201314'!Z480","v":18.41},20.99]
[null,null,null,"> 132kV*",{"$f":"'[5]Local 201314'!Z449","v":16.100000000000001},18.350000000000001,null,null,null,"> 132kV*",{"$f":"'[5]Local 201314'!Z465","v":16.100000000000001},18.350000000000001,null,null,null,"> 132kV*",{"$f":"'[5]Local 201314'!Z481","v":16.05},18.3]
[null,null,"> 900km","< 500V",{"$f":"'[5]Local 201314'!Z450","v":17.600000000000001},20.059999999999999,null,null,"> 900km","< 500V",{"$f":"'[5]Local 201314'!Z466","v":17.600000000000001},20.059999999999999,null,null,"> 900km","< 500V",{"$f":"'[5]Local 201314'!Z482","v":17.600000000000001},20.059999999999999]
[null,null,null,"≥ 500V & < 66kV",{"$f":"'[5]Local 201314'!Z451","v":16.149999999999999},18.41,null,null,null,"≥ 500V & < 66kV",{"$f":"'[5]Local 201314'!Z467","v":16.149999999999999},18.41,null,null,null,"≥ 500V & < 66kV",{"$f":"'[5]Local 201314'!Z483","v":16.16},18.420000000000002]
[null,null,null,"≥ 66kV & ≤ 132kV",{"$f":"'[5]Local 201314'!Z452","v":18.5},21.09,null,null,null,"≥ 66kV & ≤ 132kV",{"$f":"'[5]Local 201314'!Z468","v":18.5},21.09,null,null,null,"≥ 66kV & ≤ 132kV",{"$f":"'[5]Local 201314'!Z484","v":18.45},21.03]
[null,null,null,"> 132kV*",{"$f":"'[5]Local 201314'!Z453","v":16.149999999999999},18.41,null,null,null,"> 132kV*",{"$f":"'[5]Local 201314'!Z469","v":16.149999999999999},18.41,null,null,null,"> 132kV*",{"$f":"'[5]Local 201314'!Z485","v":16.100000000000001},18.350000000000001]
[null,null,null,"* 132 kV or Transmission connected",null,null,null,null,null,"* 132 kV or Transmission connected",null,null,null,null,null,"* 132 kV or Transmission connected"]
[null,"Urban - Excess NAC\nNightsave Urban Small\n[local authorities]",null,null,null,null,null,"Rural - Excess NAC\nNightsave Rural\n[local authorities]"]
[]
[null,null,null,null,"Excess network charge [R/kVA/m]",null,null,null,null,null,"Excess network charge [R/kVA/m]",null,null,null,null,null,"Excess network charge [R/kVA/m]"]
[null,null,"Transmission zone",null,null,null,null,null,"Transmission zone",null,null,null,null,null,"Transmission zone"]
[null,null,null,"Voltage",null,null,null,null,null,"Voltage",null,null,null,null,null,"Voltage"]
[null,null,null,null,null,"VAT incl",null,null,null,null,null,"VAT incl",null,null,null,null,null,"VAT incl"]
[null,null,"≤ 300km","< 500V",{"$f":"'[5]Local 201314'!Z486","v":17.46},{"$f":"ROUND(E31 * (1 + VAT), 2)","v":19.899999999999999},null,null,"≤ 300km","< 500V",{"$f":"'[5]Local 201314'!Z518","v":8.84},{"$f":"ROUND(K31 * (1 + VAT), 2)","v":10.08},null,null,"≤ 300km","< 500V",{"$f":"'[5]Local 201314'!Z502","v":12.33},{"$f":"ROUND(Q31 * (1 + VAT), 2)","v":14.06}]
[null,null,null,"≥ 500V & < 66kV",{"$f":"'[5]Local 201314'!Z487","v":15.99},18.23,null,null,null,"≥ 500V & ≤ 22kV",{"$f":"'[5]Local 201314'!Z519","v":8.1199999999999992},9.26,null,null,null,"≥ 500V & ≤ 22kV",{"$f":"'[5]Local 201314'!Z503","v":11.31},12.89]
[null,null,null,"≥ 66kV & ≤ 132kV",{"$f":"'[5]Local 201314'!Z488","v":18.380000000000003},20.95]
[null,null,null,"> 132kV*",{"$f":"'[5]Local 201314'!Z489","v":15.940000000000001},18.170000000000002]
[null,null,"> 300km and \n≤ 600km","< 500V",{"$f":"'[5]Local 201314'!Z490","v":17.5},19.95,null,null,"> 300km and \n≤ 600km","< 500V",{"$f":"'[5]Local 201314'!Z522","v":8.86},{"$f":"ROUND(K35 * (1 + VAT), 2)","v":10.1},null,null,"> 300km and \n≤ 600km","< 500V",{"$f":"'[5]Local 201314'!Z506","v":12.38},{"$f":"ROUND(Q35 * (1 + VAT), 2)","v":14.11}]
[null,null,null,"≥ 500V & < 66kV",{"$f":"'[5]Local 201314'!Z491","v":16.05},18.3,null,null,null,"≥ 500V & ≤ 22kV",{"$f":"'[5]Local 201314'!Z523","v":8.15},9.2899999999999991,null,null,null,"≥ 500V & ≤ 22kV",{"$f":"'[5]Local 201314'!Z507","v":11.38},12.97]
[null,null,null,"≥ 66kV & ≤ 132kV",{"$f":"'[5]Local 201314'!Z492","v":18.420000000000002},21]
[null,null,null,"> 132kV*",{"$f":"'[5]Local 201314'!Z493","v":16.010000000000002},18.25]
[null,null,"> 600km and \n≤ 900km","< 500V",{"$f":"'[5]Local 201314'!Z494","v":17.57},20.03,null,null,"> 600km and \n≤ 900km","< 500V",{"$f":"'[5]Local 201314'!Z526","v":8.94},{"$f":"ROUND(K39 * (1 + VAT), 2)","v":10.19},null,null,"> 600km and \n≤ 900km","< 500V",{"$f":"'[5]Local 201314'!Z510","v":12.45},{"$f":"ROUND(Q39 * (1 + VAT), 2)","v":14.19}]
[null,null,null,"≥ 500V & < 66kV",{"$f":"'[5]Local 201314'!Z495","v":16.09},18.34,null,null,null,"≥ 500V & ≤ 22kV",{"$f":"'[5]Local 201314'!Z527","v":8.1999999999999993},9.35,null,null,null,"≥ 500V & ≤ 22kV",{"$f":"'[5]Local 201314'!Z511","v":11.43},13.03]
[null,null,null,"≥ 66kV & ≤ 132kV",{"$f":"'[5]Local 201314'!Z496","v":18.47},21.06]
[null,null,null,"> 132kV*",{"$f":"'[5]Local 201314'!Z497","v":16.100000000000001},18.350000000000001]
[null,null,"> 900km","< 500V",{"$f":"'[5]Local 201314'!Z498","v":17.600000000000001},20.059999999999999,null,null,"> 900km","< 500V",{"$f":"'[5]Local 201314'!Z530","v":8.9499999999999993},{"$f":"ROUND(K43 * (1 + VAT), 2)","v":10.199999999999999},null,null,"> 900km","< 500V",{"$f":"'[5]Local 201314'!Z514","v":12.49},{"$f":"ROUND(Q43 * (1 + VAT), 2)","v":14.24}]
[null,null,null,"≥ 500V & < 66kV",{"$f":"'[5]Local 201314'!Z499","v":16.149999999999999},18.41,null,null,null,"≥ 500V & ≤ 22kV",{"$f":"'[5]Local 201314'!Z531","v":8.2100000000000009},9.36,null,null,null,"≥ 500V & ≤ 22kV",{"$f":"'[5]Local 201314'!Z515","v":11.44},13.04]
[null,null,null,"≥ 66kV & ≤ 132kV",{"$f":"'[5]Local 201314'!Z500","v":18.5},21.09]
[null,null,null,"> 132kV*",{"$f":"'[5]Local 201314'!Z501","v":16.149999999999999},18.41]
[null,null,null,"* 132 kV or Transmission connected"]

{"sheet":"Loss Factors","index":30,"n_rows":18,"n_cols":27,"rows_kept":18,"cut":false,"hidden":false,"merged":[[2,2,2,4],[2,6,2,8],[10,2,11,3],[10,4,11,4]]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.14000000000000001]
[]
[null,null,"Distribution loss factors",null,null,null,"Transmission loss factors for loads"]
[null,null,"Voltage","Urban\nloss factor","Rural\nloss factor",null,"Distance from\nJohannesburg","Zone","Loss\nfactor"]
[null,null,"< 500V",{"$f":"ROUND('[8]Loss Factors'!D13, 4)","v":1.1111},{"$f":"ROUND('[8]Loss Factors'!E13, 4)","v":1.1527000000000001},null,"≤ 300km",0,{"$f":"ROUND('[8]Loss Factors'!D6, 4)","v":1.0106999999999999}]
[null,null,"≥ 500V & < 66kV",{"$f":"ROUND('[8]Loss Factors'!D14, 4)","v":1.0956999999999999},{"$f":"ROUND('[8]Loss Factors'!E14, 4)","v":1.1412},null,"> 300km & ≤ 600km",1,{"$f":"ROUND('[8]Loss Factors'!D7, 4)","v":1.0207999999999999}]
[null,null,"≥ 66kV & ≤ 132kV",{"$f":"ROUND('[8]Loss Factors'!D15, 4)","v":1.0610999999999999},null,null,"> 600km & ≤ 900km",2,{"$f":"ROUND('[8]Loss Factors'!D8, 4)","v":1.0309999999999999}]
[null,null,"> 132kV",{"$f":"ROUND('[8]Loss Factors'!D16, 4)","v":1},null,null,"> 900km",3,{"$f":"ROUND('[8]Loss Factors'!D9, 4)","v":1.0412999999999999}]
[]
[null,null,null,null,"2012/13"]
[null,null,"Loss factors for Transmission connected generators",null,"Loss factor"]
[]
[null,null,null,"Cape",{"$f":"TOuS!D38","v":0.97099999999999997}]
[null,null,null,"Karoo",{"$f":"TOuS!D39","v":0.995}]
[null,null,null,"Kwazulu-Natal",{"$f":"TOuS!D40","v":1.004}]
[null,null,null,"Vaal",{"$f":"TOuS!D41","v":1.02}]
[null,null,null,"Waterburg",{"$f":"TOuS!D42","v":1.0229999999999999}]
[null,null,null,"Mpumalanga",{"$f":"TOuS!D43","v":1.0209999999999999}]

{"sheet":"Env levy","index":31,"n_rows":22,"n_cols":7,"rows_kept":22,"cut":false,"hidden":true,"merged":[]}
[]
[null,"Urban"]
[null,"Ave c/kWh","Column Labels"]
[null,"Row Labels",0,1,2,3,"Grand Total"]
[null,1,{"$f":"ROUND('[9]Enviro Levy New'!AA30, 4)","v":4.2442000000000002},{"$f":"ROUND('[9]Enviro Levy New'!AB30, 4)","v":3.9228999999999998},{"$f":"ROUND('[9]Enviro Levy New'!AC30, 4)","v":3.9527000000000001},{"$f":"ROUND('[9]Enviro Levy New'!AD30, 4)","v":3.9952000000000001},{"$f":"ROUND('[9]Enviro Levy New'!AE30, 4)","v":4.2302999999999997}]
[null,2,{"$f":"ROUND('[9]Enviro Levy New'!AA31, 4)","v":3.8186},{"$f":"ROUND('[9]Enviro Levy New'!AB31, 4)","v":3.8567999999999998},{"$f":"ROUND('[9]Enviro Levy New'!AC31, 4)","v":3.8954},{"$f":"ROUND('[9]Enviro Levy New'!AD31, 4)","v":3.9342999999999999},{"$f":"ROUND('[9]Enviro Levy New'!AE31, 4)","v":3.83}]
[null,3,{"$f":"ROUND('[9]Enviro Levy New'!AA32, 4)","v":3.6978},{"$f":"ROUND('[9]Enviro Levy New'!AB32, 4)","v":3.7347999999999999},{"$f":"ROUND('[9]Enviro Levy New'!AC32, 4)","v":3.7722000000000002},{"$f":"ROUND('[9]Enviro Levy New'!AD32, 4)","v":3.8098999999999998},{"$f":"ROUND('[9]Enviro Levy New'!AE32, 4)","v":3.7496}]
[null,4,{"$f":"ROUND('[9]Enviro Levy New'!AA33, 4)","v":3.4849999999999999},{"$f":"ROUND('[9]Enviro Levy New'!AB33, 4)","v":3.5198999999999998},{"$f":"ROUND('[9]Enviro Levy New'!AC33, 4)","v":3.5550999999999999},{"$f":"ROUND('[9]Enviro Levy New'!AD33, 4)","v":0},{"$f":"ROUND('[9]Enviro Levy New'!AE33, 4)","v":3.4977999999999998}]
[null,"Grand Total",{"$f":"ROUND('[9]Enviro Levy New'!AA34, 4)","v":3.7686999999999999},{"$f":"ROUND('[9]Enviro Levy New'!AB34, 4)","v":3.6665000000000001},{"$f":"ROUND('[9]Enviro Levy New'!AC34, 4)","v":3.7989999999999999},{"$f":"ROUND('[9]Enviro Levy New'!AD34, 4)","v":3.8481999999999998},{"$f":"ROUND('[9]Enviro Levy New'!AE34, 4)","v":3.7606000000000002}]
[]
[null,"Rural pivot(excluding landrate)"]
[null,"Ave c/kWh","Column Labels"]
[null,"Row Labels",0,1,2,3,"Grand Total"]
[null,1,{"$f":"ROUND('[9]Enviro Levy New'!AA41, 4)","v":4.0171000000000001},{"$f":"ROUND('[9]Enviro Levy New'!AB41, 4)","v":4.0572999999999997},{"$f":"ROUND('[9]Enviro Levy New'!AC41, 4)","v":4.0979000000000001},{"$f":"ROUND('[9]Enviro Levy New'!AD41, 4)","v":4.1387999999999998},{"$f":"ROUND('[9]Enviro Levy New'!AE41, 4)","v":4.0648}]
[null,2,{"$f":"ROUND('[9]Enviro Levy New'!AA42, 4)","v":3.9771999999999998},{"$f":"ROUND('[9]Enviro Levy New'!AB42, 4)","v":4.0168999999999997},{"$f":"ROUND('[9]Enviro Levy New'!AC42, 4)","v":4.0571000000000002},{"$f":"ROUND('[9]Enviro Levy New'!AD42, 4)","v":4.0976999999999997},{"$f":"ROUND('[9]Enviro Levy New'!AE42, 4)","v":4.0194000000000001}]
[null,"Grand Total",{"$f":"ROUND('[9]Enviro Levy New'!AA43, 4)","v":3.9923999999999999},{"$f":"ROUND('[9]Enviro Levy New'!AB43, 4)","v":4.0369999999999999},{"$f":"ROUND('[9]Enviro Levy New'!AC43, 4)","v":4.0759999999999996},{"$f":"ROUND('[9]Enviro Levy New'!AD43, 4)","v":4.117},{"$f":"ROUND('[9]Enviro Levy New'!AE43, 4)","v":4.0399000000000003}]
[]
[null,"Landrate"]
[null,"Ave c/kWh","Column Labels"]
[null,"Row Labels",0,"Grand Total"]
[null,1,{"$f":"ROUND('[9]Enviro Levy New'!AA50, 4)","v":4.6543000000000001},{"$f":"ROUND('[9]Enviro Levy New'!AB50, 4)","v":4.6543000000000001}]
[null,"Grand Total",{"$f":"ROUND('[9]Enviro Levy New'!AA51, 4)","v":4.6543000000000001},{"$f":"ROUND('[9]Enviro Levy New'!AB51, 4)","v":4.6543000000000001}]