{"text_format":"1","workbook":"xlsx","n_sheets":34,"sheets":["Menu","WEPS NLA","WEPS Munic","Nightsave Large NLA","Nightsave Large Munic"," Nightsave Small NLA","Nightsave Small Munic","Megaflex NLA","Megaflex Munic ","Megaflex Gen NLA","Miniflex NLA","Miniflex Munic ","Businessrate NLA","Businessrate Munic","Public Lighting NLA","Public Lighting Munic ","Homepower NLA","Homepower Munic","Homeflex NLA","Homelight NLA","Nightsave Rural NLA","Nightsave Rural Munic ","Ruraflex NLA","Ruraflex Munic ","Ruraflex Gen NLA","Landrate NLA","Landrate Munic "," TUoS NLA","DUoS NLA","Loss Factors"," Excess NCC NLA","Excess NCC Munic","Gen Reconciliations","Env levy"],"not_rendered":{"charts":0,"images":0,"macros":0,"external_links":7,"defined_names":537,"comments":1,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"Menu","index":0,"n_rows":27,"n_cols":10,"rows_kept":27,"cut":false,"hidden":false,"merged":[[1,5,1,10],[7,32,7,35],[8,32,8,35],[13,35,13,36],[3,32,3,38],[6,32,6,35],[5,7,5,9],[3,5,3,10]]}
[]
[null,null,null,null,null,"This file contains the excel tables of the rates contained in the published Schedule of Standard Prices for Eskom tariffs."]
[]
[null,null,null,null,null,"\n2023/24 SCHEDULE OF STANDARD PRICES FOR ESKOM TARIFFS \n\n1 April 2023 to 31 March 2024 for Non-Local Authority supplies, and\n1 July 2023 to 30 June 2024 for Local Authority supplies. "]
[]
[null,null,null,null,null,null,null,"Click on the arrow to select the tariff"]
[null,null,null,null,null,null,null,"Non-local authority (NLA)",null,"Local Authority (Munic)"]
[null,null,null,null,null,null,"WEPS","u",null,"u"]
[null,null,null,null,null,"ê","Megaflex","u",null,"u"]
[null,null,null,null,null,"ê","Megaflex Gen","u",null,"n/a"]
[null,null,null,null,null,"ê","Nightsave Large Urban","u",null,"u"]
[null,null,null,null,null,"ê","Miniflex","u",null,"u"]
[null,null,null,null,null,"ê","Nightsave Small Urban","u",null,"u"]
[null,null,null,null,null,"ê","Businessrate","u",null,"u"]
[null,null,null,null,null,"ê","Public lighting","u",null,"u"]
[null,null,null,null,null,"ê","Ruraflex","u",null,"u"]
[null,null,null,null,null,"ê","Ruraflex Gen","u",null,"n/a"]
[null,null,null,null,null,"ê","Landrate tariffs","u",null,"u"]
[null,null,null,null,null,"ê","Homepower tariffs","u",null,"u"]
[null,null,null,null,null,"ê","Homeflex","u",null,"n/a"]
[null,null,null,null,null,"ê","Homelight tariffs","u",null,"n/a"]
[null,null,null,null,null,"ê","Excess NCC charges","u",null,"u"]
[null,null,null,null,null,"ê","Transmission use of system charges","u",null,"n/a"]
[null,null,null,null,null,"ê","Distribution use of system charges","u",null,"n/a"]
[null,null,null,null,null,"ê","Loss factors","u",null,"u"]
[null,null,null,null,null,"ê","Excess network capacity charges","u",null,"u"]
[null,null,null,null,null,"ê","Generation reconciliations","u",null,"u"]

{"sheet":"WEPS NLA","index":1,"n_rows":62,"n_cols":23,"rows_kept":62,"cut":false,"hidden":false,"merged":[[57,7,57,18],[58,7,58,12],[58,13,58,18],[59,7,59,8],[59,9,59,10],[59,11,59,12],[59,13,59,14],[59,15,59,16],[59,17,59,18],[52,7,52,12],[52,13,52,18],[53,7,53,8],[53,9,53,10],[53,11,53,12],[53,13,53,14],[53,15,53,16],[53,17,53,18],[51,7,51,18],[36,7,36,8],[36,16,36,17],[36,18,36,19],[37,7,37,8],[38,7,38,8],[39,7,39,8],[40,7,40,8],[41,7,41,8],[44,9,45,10],[46,9,46,10],[44,7,46,8],[30,7,30,8],[30,16,30,17],[31,7,31,8],[31,16,31,17],[34,7,34,8],[34,9,35,10],[34,11,35,12],[34,16,34,19],[26,18,26,19],[27,7,27,8],[27,16,27,17],[28,7,28,8],[28,16,28,17],[26,16,26,17],[29,7,29,8],[29,16,29,17],[15,7,18,7],[19,7,22,7],[24,7,24,14],[25,7,26,8],[25,9,26,10],[25,11,26,12],[25,13,26,14],[1,6,1,23],[3,21,5,22],[11,7,14,7],[3,9,3,20],[4,7,6,7],[4,9,4,14],[4,15,4,20],[5,9,5,10],[5,11,5,12],[5,13,5,14],[5,15,5,16],[5,17,5,18],[5,19,5,20],[7,7,10,7]]}
[null,null,null,null,null,null,"Back to menu"]
["Non-municipal",null,null,null,null,null,"WEPS  – Non-local Authority"]
[]
[null,null,null,null,null,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,null,null,null,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,null,null,null,"Voltage","Peak",null,"Standard",null,"Off Peak",null,"Peak",null,"Standard",null,"Off Peak"]
["Tariff","Tariff nameBillcode","Tx zone","Voltage","Billcode",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"]
["WEPS","We",0,1,{"$f":"B8&C8&D8&IF($A$2=\"Non-municipal\",\"N\",IF($A$2=\"Municiple\",\"Y\",\"error\"))","v":"We01N"},null,null,"≤ 300km","< 500V",542.79,{"$f":"ROUND(J8 * (1 + VAT), 2)","v":624.21},165.14,{"$f":"ROUND(L8 * (1 + VAT), 2)","v":189.91},90.17,{"$f":"ROUND(N8 * (1 + VAT), 2)","v":103.7},177.74,{"$f":"ROUND(P8 * (1 + VAT), 2)","v":204.4},122.64,{"$f":"ROUND(R8 * (1 + VAT), 2)","v":141.04},78.19,{"$f":"ROUND(T8 * (1 + VAT), 2)","v":89.92},15.53,{"$f":"ROUND(V8 * (1 + VAT), 2)","v":17.86}]
["WEPS","We",0,2,"We02N",null,null,null,"≥ 500V & < 66kV",534.27,{"$f":"ROUND(J9 * (1 + VAT), 2)","v":614.41},161.85,186.13,87.91,101.1,174.26,200.4,119.96,137.94999999999999,76.099999999999994,87.52,14.19,16.32]
["WEPS","We",0,3,"We03N",null,null,null,"≥ 66kV & ≤ 132kV",517.35,594.95000000000005,156.71,180.22,85.12,97.89,168.78,194.1,116.13,133.55000000000001,73.72,84.78,13.81,15.88]
["WEPS","We",0,4,"We04N",null,null,null,"> 132kV*",487.58,560.72,147.68,169.83,80.22,92.25,159.1,182.97,109.47,125.89,69.459999999999994,79.88,17.47,20.09]
["WEPS","We",1,1,"We11N",null,null,"> 300km and \n≤ 600km","< 500V",547.21,629.29,165.8,190.67,90.02,103.52,178.52,205.3,122.91,141.35,77.98,89.68,15.64,17.989999999999998]
["WEPS","We",1,2,"We12N",null,null,null,"≥ 500V & < 66kV",539.6,620.54,163.44999999999999,187.97,88.76,102.07,176.05,202.46,121.14,139.31,76.849999999999994,88.38,14.32,16.47]
["WEPS","We",1,3,"We13N",null,null,null,"≥ 66kV & ≤ 132kV",522.42999999999995,600.79,158.24,181.98,85.91,98.8,170.41,195.97,117.29,134.88,74.42,85.58,13.92,16.010000000000002]
["WEPS","We",1,4,"We14N",null,null,null,"> 132kV*",492.47,566.34,149.21,171.59,80.97,93.12,160.63,184.72,110.53,127.11,70.11,80.63,17.62,20.260000000000002]
["WEPS","We",2,1,"We21N",null,null,"> 600km and \n≤ 900km","< 500V",552.66,635.55999999999995,167.42,192.53,90.89,104.52,180.28,207.32,124.1,142.72,78.7,90.51,15.82,18.190000000000001]
["WEPS","We",2,2,"We22N",null,null,null,"≥ 500V & < 66kV",545.02,626.77,165.13,189.9,89.66,103.11,177.79,204.46,122.38,140.74,77.63,89.27,14.45,16.62]
["WEPS","We",2,3,"We23N",null,null,null,"≥ 66kV & ≤ 132kV",527.77,606.94000000000005,159.88,183.86,86.8,99.82,172.15,197.97,118.51,136.29,75.19,86.47,14,16.100000000000001]
["WEPS","We",2,4,"We24N",null,null,null,"> 132kV*",497.43,572.04,150.66,173.26,81.87,94.15,162.25,186.59,111.66,128.41,70.86,81.489999999999995,17.88,20.56]
["WEPS","We",3,1,"We31N",null,null,"> 900km","< 500V",558.22,641.95000000000005,169.17,194.55,91.81,105.58,182.12,209.44,125.32,144.12,79.53,91.46,15.92,18.309999999999999]
["WEPS","We",3,2,"We32N",null,null,null,"≥ 500V & < 66kV",550.44000000000005,633.01,166.73,191.74,90.51,104.09,179.53,206.46,123.54,142.07,78.39,90.15,14.62,16.809999999999999]
["WEPS","We",3,3,"We33N",null,null,null,"≥ 66kV & ≤ 132kV",533.05999999999995,613.02,161.46,185.68,87.67,100.82,173.87,199.95,119.67,137.62,75.92,87.31,14.13,16.25]
["WEPS","We",3,4,"We34N",null,null,null,"> 132kV*",502.27,577.61,152.22,175.05,82.7,95.11,163.94,188.53,112.88,129.81,71.64,82.39,18.010000000000002,20.71]
[null,null,null,null,null,null,null,null,"* 132 kV or Transmission connected"]
[null,null,null,null,null,null,null,"Distribution network charges"]
[null,null,null,null,null,null,null,"Voltage",null,"Network capacity 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,null,null,null,null,"Voltage",null,"Ancillary service charge [c/kWh]"]
["Tariff","Tariff nameBillcode","Tx zone","Voltage","Billcode",null,null,null,null,null,"VAT incl",null,"VAT incl",null,"VAT incl",null,null,null,null,"VAT incl"]
["WEPS","We",0,1,"We01N",null,null,"< 500V",null,30.86,{"$f":"ROUND(J29 * (1 + VAT), 2)","v":35.49},58.51,{"$f":"ROUND(L29 * (1 + VAT), 2)","v":67.290000000000006},0,{"$f":"ROUND(N29 * (1 + VAT), 2)","v":0},null,"< 500V",null,0.71,{"$f":"ROUND(S29 * (1 + VAT), 2)","v":0.82}]
["WEPS","We",0,2,"We02N",null,null,"≥ 500V & < 66kV",null,28.3,{"$f":"ROUND(J30 * (1 + VAT), 2)","v":32.549999999999997},53.68,{"$f":"ROUND(L30 * (1 + VAT), 2)","v":61.73},0,{"$f":"ROUND(N30 * (1 + VAT), 2)","v":0},null,"≥ 500V & < 66kV",null,0.7,{"$f":"ROUND(S30 * (1 + VAT), 2)","v":0.81}]
["WEPS","We",0,3,"We03N",null,null,"≥ 66kV & ≤ 132kV",null,10.11,{"$f":"ROUND(J31 * (1 + VAT), 2)","v":11.63},18.71,{"$f":"ROUND(L31 * (1 + VAT), 2)","v":21.52},24.93,{"$f":"ROUND(N31 * (1 + VAT), 2)","v":28.67},null,"≥ 66kV & ≤ 132kV",null,0.68,{"$f":"ROUND(S31 * (1 + VAT), 2)","v":0.78}]
["WEPS","We",0,4,"We04N",null,null,"> 132kV*",null,0,{"$f":"ROUND(J32 * (1 + VAT), 2)","v":0},0,{"$f":"ROUND(L32 * (1 + VAT), 2)","v":0},24.93,{"$f":"ROUND(N32 * (1 + VAT), 2)","v":28.67},null,"> 132kV*",null,0.63,{"$f":"ROUND(S32 * (1 + VAT), 2)","v":0.72}]
[null,null,null,null,null,null,null,"* 132 kV or Transmission connected",null,null,null,null,null,null,null,null,"* 132 kV or Transmission connected"]
[]
[null,null,null,null,null,null,null,"Customer categories",null,"Service charge  [R/account/day]",null,"Administration charge  [R/POD/day]",null,null,null,null,"Reactive energy charge  [c/kVArh]"]
[]
["Tariff","Tariff nameBillcode","Tx zone","Voltage","Billcode",null,null,null,null,null,"VAT incl",null,"VAT incl",null,null,null,"High season",null,"Low season"]
["WEPS","We",0,1,"We01N",null,null,"≤ 100 kVA",null,25.21,{"$f":"ROUND(J38 * (1 + VAT), 2)","v":28.99},5.54,{"$f":"ROUND(L38 * (1 + VAT), 2)","v":6.37},null,null,null,null,"VAT incl",null,"VAT incl"]
["WEPS","We",0,1,"We01N",null,null,"> 100 kVA & ≤ 500 kVA",null,115.14,{"$f":"ROUND(J39 * (1 + VAT), 2)","v":132.41},32.299999999999997,{"$f":"ROUND(L39 * (1 + VAT), 2)","v":37.15},null,null,null,24.95,{"$f":"ROUND(Q39 * (1 + VAT), 2)","v":28.69},0,{"$f":"ROUND(S39 * (1 + VAT), 2)","v":0}]
["WEPS","We",0,1,"We01N",null,null,"> 500 kVA & ≤ 1 MVA",null,354.25,{"$f":"ROUND(J40 * (1 + VAT), 2)","v":407.39},64.12,{"$f":"ROUND(L40 * (1 + VAT), 2)","v":73.739999999999995}]
["WEPS","We",0,1,"We01N",null,null,"> 1 MVA",null,354.25,{"$f":"ROUND(J41 * (1 + VAT), 2)","v":407.39},159.66,{"$f":"ROUND(L41 * (1 + VAT), 2)","v":183.61}]
["WEPS","We",0,1,"We01N",null,null,"Key customers",null,6942.01,{"$f":"ROUND(J42 * (1 + VAT), 2)","v":7983.31},221.7,{"$f":"ROUND(L42 * (1 + VAT), 2)","v":254.96}]
[]
[]
[null,null,null,null,null,null,null,"Electrification and rural network subsidy charge  [c/kWh]",null,"Affordability subsidy charge [c/kWh] \nOnly payable by non-local authority tariffs"]
[]
[]
["Tariff","Tariff nameBillcode","Tx zone","Voltage","Billcode",null,null,null,"VAT incl",null,"VAT incl"]
["WEPS","We",0,1,"We01N",null,null,13.8,{"$f":"ROUND(H49 * (1 + VAT), 2)","v":15.87},7.37,{"$f":"ROUND(J49 * (1 + VAT), 2)","v":8.48}]
[]
[]
[null,null,null,null,null,null,null,"Active energy charge excluding losses   [c/kWh]"]
[null,null,null,null,null,null,null,"High demand season [Jun - Aug]",null,null,null,null,null,"Low demand season [Sep - May]"]
[null,null,null,null,null,null,null,"Peak",null,"Standard",null,"Off Peak",null,"Peak",null,"Standard",null,"Off Peak"]
["Tariff","Tariff nameBillcode","Tx zone","Voltage","Billcode",null,null,null,"VAT incl",null,"VAT incl",null,"VAT incl",null,"VAT incl",null,"VAT incl",null,"VAT incl"]
["WEPS","We",0,1,"We01N",null,null,{"$f":"ROUND(J11/'Loss Factors'!$T$6, 2)","v":482.42},{"$f":"ROUND(H56 * (1 + VAT), 2)","v":554.78},{"$f":"ROUND(L11/'Loss Factors'!$T$6, 2)","v":146.12},{"$f":"ROUND(J56 * (1 + VAT), 2)","v":168.04},{"$f":"ROUND(N11/'Loss Factors'!$T$6, 2)","v":79.37},{"$f":"ROUND(L56 * (1 + VAT), 2)","v":91.28},{"$f":"ROUND(P11/'Loss Factors'!$T$6, 2)","v":157.41999999999999},{"$f":"ROUND(N56 * (1 + VAT), 2)","v":181.03},{"$f":"ROUND(R11/'Loss Factors'!$T$6, 2)","v":108.31},{"$f":"ROUND(P56 * (1 + VAT), 2)","v":124.56},{"$f":"ROUND(T11/'Loss Factors'!$T$6, 2)","v":68.72},{"$f":"ROUND(R56 * (1 + VAT), 2)","v":79.03}]
[]
[null,null,null,null,null,null,null,"Active energy charge excluding losses and enviromental levy   [c/kWh]"]
[null,null,null,null,null,null,null,"High demand season [Jun - Aug]",null,null,null,null,null,"Low demand season [Sep - May]"]
[null,null,null,null,null,null,null,"Peak",null,"Standard",null,"Off Peak",null,"Peak",null,"Standard",null,"Off Peak"]
["Tariff","Tariff nameBillcode","Tx zone","Voltage","Billcode",null,null,null,"VAT incl",null,"VAT incl",null,"VAT incl",null,"VAT incl",null,"VAT incl",null,"VAT incl"]
["WEPS","We",0,1,"We01N",null,null,{"$f":"H56-ROUND('Env levy'!$C$8,2)","v":478.93},{"$f":"ROUND(H62 * (1 + VAT), 2)","v":550.77},{"$f":"J56-ROUND('Env levy'!$C$8,2)","v":142.63},{"$f":"ROUND(J62 * (1 + VAT), 2)","v":164.02},{"$f":"L56-ROUND('Env levy'!$C$8,2)","v":75.88000000000001},{"$f":"ROUND(L62 * (1 + VAT), 2)","v":87.26},{"$f":"N56-ROUND('Env levy'!$C$8,2)","v":153.92999999999998},{"$f":"ROUND(N62 * (1 + VAT), 2)","v":177.02},{"$f":"P56-ROUND('Env levy'!$C$8,2)","v":104.82000000000001},{"$f":"ROUND(P62 * (1 + VAT), 2)","v":120.54},{"$f":"R56-ROUND('Env levy'!$C$8,2)","v":65.23},{"$f":"ROUND(R62 * (1 + VAT), 2)","v":75.010000000000005}]

{"sheet":"WEPS Munic","index":2,"n_rows":62,"n_cols":23,"rows_kept":62,"cut":false,"hidden":false,"merged":[[29,16,29,17],[57,7,57,18],[58,7,58,12],[58,13,58,18],[59,7,59,8],[59,9,59,10],[59,11,59,12],[59,13,59,14],[59,15,59,16],[59,17,59,18],[53,17,53,18],[40,7,40,8],[41,7,41,8],[51,7,51,18],[52,7,52,12],[52,13,52,18],[53,7,53,8],[53,9,53,10],[53,11,53,12],[53,13,53,14],[53,15,53,16],[44,7,46,8],[39,7,39,8],[30,7,30,8],[30,16,30,17],[31,7,31,8],[31,16,31,17],[34,7,34,8],[34,9,35,10],[34,11,35,12],[34,16,34,19],[36,7,36,8],[36,16,36,17],[36,18,36,19],[37,7,37,8],[38,7,38,8],[26,18,26,19],[27,7,27,8],[28,7,28,8],[28,16,28,17],[26,16,27,17],[29,7,29,8],[15,7,18,7],[19,7,22,7],[24,7,24,14],[25,7,26,8],[25,9,26,10],[25,11,26,12],[25,13,26,14],[1,6,1,23],[3,21,5,22],[11,7,14,7],[3,9,3,20],[4,7,6,7],[4,9,4,14],[4,15,4,20],[5,9,5,10],[5,11,5,12],[5,13,5,14],[5,15,5,16],[5,17,5,18],[5,19,5,20],[7,7,10,7]]}
[null,null,null,null,null,null,"Back to menu"]
["Municiple",null,null,null,null,null,"WEPS  – Local Authority"]
[]
[null,null,null,null,null,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,null,null,null,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,null,null,null,"Voltage","Peak",null,"Standard",null,"Off Peak",null,"Peak",null,"Standard",null,"Off Peak"]
["Tariff","Tariff nameBillcode","Tx zone","Voltage","Billcode",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"]
["WEPS","We",0,1,{"$f":"B8&C8&D8&IF($A$2=\"Non-municipal\",\"N\",IF($A$2=\"Municiple\",\"Y\",\"error\"))","v":"We01Y"},null,null,"≤ 300km","< 500V",562.5,{"$f":"ROUND(J8 * (1 + VAT), 2)","v":646.88},171.17,{"$f":"ROUND(L8 * (1 + VAT), 2)","v":196.85},93.4,{"$f":"ROUND(N8 * (1 + VAT), 2)","v":107.41},184.15,{"$f":"ROUND(P8 * (1 + VAT), 2)","v":211.77},127.09,{"$f":"ROUND(R8 * (1 + VAT), 2)","v":146.15},81.010000000000005,{"$f":"ROUND(T8 * (1 + VAT), 2)","v":93.16},15.68,{"$f":"ROUND(V8 * (1 + VAT), 2)","v":18.03}]
["WEPS","We",0,2,{"$f":"B9&C9&D9&IF($A$2=\"Non-municipal\",\"N\",IF($A$2=\"Municiple\",\"Y\",\"error\"))","v":"We02Y"},null,null,null,"≥ 500V & < 66kV",553.63,636.66999999999996,167.74,192.9,91.11,104.78,180.6,207.69,124.29,142.93,78.88,90.71,14.3,16.45]
["WEPS","We",0,3,"We03Y",null,null,null,"≥ 66kV & ≤ 132kV",536.16999999999996,616.6,162.41999999999999,186.78,88.21,101.44,174.91,201.15,120.41,138.47,76.37,87.83,13.91,16]
["WEPS","We",0,4,"We04Y",null,null,null,"> 132kV*",505.3,581.1,153.07,176.03,83.12,95.59,164.83,189.55,113.44,130.46,71.959999999999994,82.75,17.62,20.260000000000002]
["WEPS","We",1,1,"We11Y",null,null,"> 300km and \n≤ 600km","< 500V",567.09,652.15,171.78,197.55,93.27,107.26,184.99,212.74,127.35,146.44999999999999,80.8,92.92,15.74,18.100000000000001]
["WEPS","We",1,2,"We12Y",null,null,null,"≥ 500V & < 66kV",559.16999999999996,643.04999999999995,169.39,194.8,91.98,105.78,182.44,209.81,125.55,144.38,79.64,91.59,14.47,16.64]
["WEPS","We",1,3,"We13Y",null,null,null,"≥ 66kV & ≤ 132kV",541.41,622.62,164,188.6,89.06,102.42,176.62,203.11,121.54,139.77000000000001,77.09,88.65,14.03,16.13]
["WEPS","We",1,4,"We14Y",null,null,null,"> 132kV*",510.34,586.89,154.63999999999999,177.84,83.95,96.54,166.45,191.42,114.6,131.79,72.67,83.57,17.79,20.46]
["WEPS","We",2,1,"We21Y",null,null,"> 600km and \n≤ 900km","< 500V",572.75,658.66,173.51,199.54,94.2,108.33,186.81,214.83,128.61000000000001,147.9,81.59,93.83,15.95,18.34]
["WEPS","We",2,2,"We22Y",null,null,null,"≥ 500V & < 66kV",564.80999999999995,649.53,171.08,196.74,92.92,106.86,184.28,211.92,126.75,145.76,80.45,92.52,14.55,16.73]
["WEPS","We",2,3,"We23Y",null,null,null,"≥ 66kV & ≤ 132kV",546.92999999999995,628.97,165.65,190.5,89.94,103.43,178.35,205.1,122.75,141.16,77.849999999999994,89.53,14.14,16.260000000000002]
["WEPS","We",2,4,"We24Y",null,null,null,"> 132kV*",515.46,592.78,156.18,179.61,84.79,97.51,168.17,193.4,115.73,133.09,73.41,84.42,18.03,20.73]
["WEPS","We",3,1,"We31Y",null,null,"> 900km","< 500V",578.48,665.25,175.27,201.56,95.17,109.45,188.73,217.04,129.87,149.35,82.41,94.77,16.02,18.420000000000002]
["WEPS","We",3,2,"We32Y",null,null,null,"≥ 500V & < 66kV",570.45000000000005,656.02,172.79,198.71,93.85,107.93,186.06,213.97,128.06,147.27000000000001,81.209999999999994,93.39,14.72,16.93]
["WEPS","We",3,3,"We33Y",null,null,null,"≥ 66kV & ≤ 132kV",552.42999999999995,635.29,167.36,192.46,90.88,104.51,180.2,207.23,124,142.6,78.66,90.46,14.24,16.38]
["WEPS","We",3,4,"We34Y",null,null,null,"> 132kV*",520.54,598.62,157.75,181.41,85.74,98.6,169.89,195.37,116.94,134.47999999999999,74.22,85.35,18.14,20.86]
[null,null,null,null,null,null,null,null,"* 132 kV or Transmission connected"]
[null,null,null,null,null,null,null,"Distribution network charges"]
[null,null,null,null,null,null,null,"Voltage",null,"Network capacity 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,null,null,null,null,"Voltage",null,"Ancillary service charge [c/kWh]"]
["Tariff","Tariff nameBillcode","Tx zone","Voltage","Billcode",null,null,null,null,null,"VAT incl",null,"VAT incl",null,"VAT incl",null,null,null,null,"VAT incl"]
["WEPS","We",0,1,{"$f":"B29&C29&D29&IF($A$2=\"Non-municipal\",\"N\",IF($A$2=\"Municiple\",\"Y\",\"error\"))","v":"We01Y"},null,null,"< 500V",null,31.26,{"$f":"ROUND(J29 * (1 + VAT), 2)","v":35.950000000000003},59.22,{"$f":"ROUND(L29 * (1 + VAT), 2)","v":68.099999999999994},0,{"$f":"ROUND(N29 * (1 + VAT), 2)","v":0},null,"< 500V",null,0.73,{"$f":"ROUND(S29 * (1 + VAT), 2)","v":0.84}]
["WEPS","We",0,2,{"$f":"B30&C30&D30&IF($A$2=\"Non-municipal\",\"N\",IF($A$2=\"Municiple\",\"Y\",\"error\"))","v":"We02Y"},null,null,"≥ 500V & < 66kV",null,28.65,{"$f":"ROUND(J30 * (1 + VAT), 2)","v":32.950000000000003},54.31,{"$f":"ROUND(L30 * (1 + VAT), 2)","v":62.46},0,{"$f":"ROUND(N30 * (1 + VAT), 2)","v":0},null,"≥ 500V & < 66kV",null,0.71,{"$f":"ROUND(S30 * (1 + VAT), 2)","v":0.82}]
["WEPS","We",0,3,{"$f":"B31&C31&D31&IF($A$2=\"Non-municipal\",\"N\",IF($A$2=\"Municiple\",\"Y\",\"error\"))","v":"We03Y"},null,null,"≥ 66kV & ≤ 132kV",null,10.25,{"$f":"ROUND(J31 * (1 + VAT), 2)","v":11.79},18.96,{"$f":"ROUND(L31 * (1 + VAT), 2)","v":21.8},25.1,{"$f":"ROUND(N31 * (1 + VAT), 2)","v":28.87},null,"≥ 66kV & ≤ 132kV",null,0.65,{"$f":"ROUND(S31 * (1 + VAT), 2)","v":0.75}]
["WEPS","We",0,4,{"$f":"B32&C32&D32&IF($A$2=\"Non-municipal\",\"N\",IF($A$2=\"Municiple\",\"Y\",\"error\"))","v":"We04Y"},null,null,"> 132kV*",null,0,{"$f":"ROUND(J32 * (1 + VAT), 2)","v":0},0,{"$f":"ROUND(L32 * (1 + VAT), 2)","v":0},25.1,{"$f":"ROUND(N32 * (1 + VAT), 2)","v":28.87},null,"> 132kV*",null,0.62,{"$f":"ROUND(S32 * (1 + VAT), 2)","v":0.71}]
[null,null,null,null,null,null,null,"* 132 kV or Transmission connected",null,null,null,null,null,null,null,null,"* 132 kV or Transmission connected"]
[]
[null,null,null,null,null,null,null,"Customer categories",null,"Service charge  [R/account/day]",null,"Administration charge  [R/POD/day]",null,null,null,null,"Reactive energy charge  [c/kVArh]"]
[]
["Tariff","Tariff nameBillcode","Tx zone","Voltage","Billcode",null,null,null,null,null,"VAT incl",null,"VAT incl",null,null,null,"High season",null,"Low season"]
["WEPS","We",0,1,{"$f":"B38&C38&D38&IF($A$2=\"Non-municipal\",\"N\",IF($A$2=\"Municiple\",\"Y\",\"error\"))","v":"We01Y"},null,null,"≤ 100 kVA",null,25.38,{"$f":"ROUND(J38 * (1 + VAT), 2)","v":29.19},5.56,{"$f":"ROUND(L38 * (1 + VAT), 2)","v":6.39},null,null,null,null,"VAT incl",null,"VAT incl"]
["WEPS","We",0,1,{"$f":"B39&C39&D39&IF($A$2=\"Non-municipal\",\"N\",IF($A$2=\"Municiple\",\"Y\",\"error\"))","v":"We01Y"},null,null,"> 100 kVA & ≤ 500 kVA",null,115.98,{"$f":"ROUND(J39 * (1 + VAT), 2)","v":133.38},32.479999999999997,{"$f":"ROUND(L39 * (1 + VAT), 2)","v":37.35},null,null,null,25.11,{"$f":"ROUND(Q39 * (1 + VAT), 2)","v":28.88},0,{"$f":"ROUND(S39 * (1 + VAT), 2)","v":0}]
["WEPS","We",0,1,{"$f":"B40&C40&D40&IF($A$2=\"Non-municipal\",\"N\",IF($A$2=\"Municiple\",\"Y\",\"error\"))","v":"We01Y"},null,null,"> 500 kVA & ≤ 1 MVA",null,356.92,{"$f":"ROUND(J40 * (1 + VAT), 2)","v":410.46},64.61,{"$f":"ROUND(L40 * (1 + VAT), 2)","v":74.3}]
["WEPS","We",0,1,{"$f":"B41&C41&D41&IF($A$2=\"Non-municipal\",\"N\",IF($A$2=\"Municiple\",\"Y\",\"error\"))","v":"We01Y"},null,null,"> 1 MVA",null,356.92,{"$f":"ROUND(J41 * (1 + VAT), 2)","v":410.46},160.88,{"$f":"ROUND(L41 * (1 + VAT), 2)","v":185.01}]
["WEPS","We",0,1,{"$f":"B42&C42&D42&IF($A$2=\"Non-municipal\",\"N\",IF($A$2=\"Municiple\",\"Y\",\"error\"))","v":"We01Y"},null,null,"Key customers",null,6994.19,{"$f":"ROUND(J42 * (1 + VAT), 2)","v":8043.32},223.36,{"$f":"ROUND(L42 * (1 + VAT), 2)","v":256.86}]
[]
[]
[null,null,null,null,null,null,null,"Electrification and rural network subsidy charge  [c/kWh]"]
[]
[]
["Tariff","Tariff nameBillcode","Tx zone","Voltage","Billcode",null,null,null,"VAT incl"]
["WEPS","We",0,1,{"$f":"B49&C49&D49&IF($A$2=\"Non-municipal\",\"N\",IF($A$2=\"Municiple\",\"Y\",\"error\"))","v":"We01Y"},null,null,13.9,{"$f":"ROUND(H49 * (1 + VAT), 2)","v":15.99}]
[]
[]
[null,null,null,null,null,null,null,"Active energy charge excluding losses   [c/kWh]"]
[null,null,null,null,null,null,null,"High demand season [Jun - Aug]",null,null,null,null,null,"Low demand season [Sep - May]"]
[null,null,null,null,null,null,null,"Peak",null,"Standard",null,"Off Peak",null,"Peak",null,"Standard",null,"Off Peak"]
["Tariff","Tariff nameBillcode","Tx zone","Voltage","Billcode",null,null,null,"VAT incl",null,"VAT incl",null,"VAT incl",null,"VAT incl",null,"VAT incl",null,"VAT incl"]
["WEPS","We",0,1,{"$f":"B56&C56&D56&IF($A$2=\"Non-municipal\",\"N\",IF($A$2=\"Municiple\",\"Y\",\"error\"))","v":"We01Y"},null,null,{"$f":"ROUND(J11/'Loss Factors'!$T$6, 2)","v":499.95},{"$f":"ROUND(H56 * (1 + VAT), 2)","v":574.94000000000005},{"$f":"ROUND(L11/'Loss Factors'!$T$6, 2)","v":151.44999999999999},{"$f":"ROUND(J56 * (1 + VAT), 2)","v":174.17},{"$f":"ROUND(N11/'Loss Factors'!$T$6, 2)","v":82.24},{"$f":"ROUND(L56 * (1 + VAT), 2)","v":94.58},{"$f":"ROUND(P11/'Loss Factors'!$T$6, 2)","v":163.08000000000001},{"$f":"ROUND(N56 * (1 + VAT), 2)","v":187.54},{"$f":"ROUND(R11/'Loss Factors'!$T$6, 2)","v":112.24},{"$f":"ROUND(P56 * (1 + VAT), 2)","v":129.08000000000001},{"$f":"ROUND(T11/'Loss Factors'!$T$6, 2)","v":71.2},{"$f":"ROUND(R56 * (1 + VAT), 2)","v":81.88}]
[]
[null,null,null,null,null,null,null,"Active energy charge excluding losses and enviromental levy   [c/kWh]"]
[null,null,null,null,null,null,null,"High demand season [Jun - Aug]",null,null,null,null,null,"Low demand season [Sep - May]"]
[null,null,null,null,null,null,null,"Peak",null,"Standard",null,"Off Peak",null,"Peak",null,"Standard",null,"Off Peak"]
["Tariff","Tariff nameBillcode","Tx zone","Voltage","Billcode",null,null,null,"VAT incl",null,"VAT incl",null,"VAT incl",null,"VAT incl",null,"VAT incl",null,"VAT incl"]
["WEPS","We",0,1,{"$f":"B62&C62&D62&IF($A$2=\"Non-municipal\",\"N\",IF($A$2=\"Municiple\",\"Y\",\"error\"))","v":"We01Y"},null,null,{"$f":"H56-ROUND('Env levy'!$C$8,2)","v":496.46},{"$f":"ROUND(H62 * (1 + VAT), 2)","v":570.92999999999995},{"$f":"J56-ROUND('Env levy'!$C$8,2)","v":147.95999999999998},{"$f":"ROUND(J62 * (1 + VAT), 2)","v":170.15},{"$f":"L56-ROUND('Env levy'!$C$8,2)","v":78.75},{"$f":"ROUND(L62 * (1 + VAT), 2)","v":90.56},{"$f":"N56-ROUND('Env levy'!$C$8,2)","v":159.59},{"$f":"ROUND(N62 * (1 + VAT), 2)","v":183.53},{"$f":"P56-ROUND('Env levy'!$C$8,2)","v":108.75},{"$f":"ROUND(P62 * (1 + VAT), 2)","v":125.06},{"$f":"R56-ROUND('Env levy'!$C$8,2)","v":67.710000000000008},{"$f":"ROUND(R62 * (1 + VAT), 2)","v":77.87}]

{"sheet":"Nightsave Large NLA","index":3,"n_rows":47,"n_cols":33,"rows_kept":47,"cut":false,"hidden":false,"merged":[[27,17,27,18],[28,7,28,8],[29,7,29,8],[30,7,30,8],[31,7,31,8],[26,9,27,10],[26,11,27,12],[26,13,27,14],[19,7,22,7],[25,7,25,14],[35,13,37,14],[26,7,27,8],[37,15,37,16],[32,7,32,8],[35,7,36,7],[35,8,36,9],[35,10,36,11],[35,15,36,16],[3,17,5,18],[1,6,1,19],[7,7,10,7],[11,7,14,7],[15,7,18,7],[3,9,3,12],[3,13,3,16],[4,7,6,7],[4,9,5,10],[4,11,5,12],[4,13,5,14],[4,15,5,16]]}
[null,null,null,null,null,null,null,"Back to menu"]
["Non-municipal",null,null,null,null,null,"Nightsave Urban Large – Non-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,"check value"]
[]
[null,null,null,null,null,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,null,null,null,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,null,null,null,null,null,"Voltage"]
["Tariff","Tariff nameBillcode","Tx zone","Voltage","Billcode",null,null,null,null,"","VAT incl",null,"VAT incl","","VAT incl",null,"VAT incl",null,"VAT incl"]
["Nightsave Large","NL",0,1,{"$f":"B8&C8&D8&IF($A$2=\"Non-municipal\",\"N\",IF($A$2=\"Municiple\",\"Y\",\"error\"))","v":"NL01N"},null,null,"≤ 300km","< 500V",134.06,{"$f":"ROUND(J8 * (1 + VAT), 2)","v":154.16999999999999},104.21,{"$f":"ROUND(L8 * (1 + VAT), 2)","v":119.84},407.91,{"$f":"ROUND(N8 * (1 + VAT), 2)","v":469.1},57.01,{"$f":"ROUND(P8 * (1 + VAT), 2)","v":65.56},15.53,{"$f":"ROUND(R8 * (1 + VAT), 2)","v":17.86}]
["Nightsave Large","NL",0,2,{"$f":"B9&C9&D9&IF($A$2=\"Non-municipal\",\"N\",IF($A$2=\"Municiple\",\"Y\",\"error\"))","v":"NL02N"},null,null,null,"≥ 500V & < 66kV",126.94,145.97999999999999,99.08,113.94,394.8,454.02,55.18,63.46,14.19,16.32]
["Nightsave Large","NL",0,3,"NL03N",null,null,null,"≥ 66kV & ≤ 132kV",126.01,144.91,97.9,112.59,380.43,437.49,53.18,61.16,13.81,15.88]
["Nightsave Large","NL",0,4,"NL04N",null,null,null,"> 132kV*",117.87,135.55000000000001,91.65,105.4,366.97,422.02,51.29,58.98,17.47,20.09]
["Nightsave Large","NL",1,1,"NL11N",null,null,"> 300km and \n≤ 600km","< 500V",135.85,156.22999999999999,105.36,121.16,412.11,473.93,57.56,66.19,15.64,17.989999999999998]
["Nightsave Large","NL",1,2,"NL12N",null,null,null,"≥ 500V & < 66kV",129.61000000000001,149.05000000000001,101.11,116.28,398.82,458.64,55.67,64.02,14.32,16.47]
["Nightsave Large","NL",1,3,"NL13N",null,null,null,"≥ 66kV & ≤ 132kV",128.65,147.94999999999999,99.89,114.87,384.19,441.82,53.68,61.73,13.92,16.010000000000002]
["Nightsave Large","NL",1,4,"NL14N",null,null,null,"> 132kV*",120.36,138.41,93.52,107.55,370.71,426.32,51.76,59.52,17.62,20.260000000000002]
["Nightsave Large","NL",2,1,"NL21N",null,null,"> 600km and \n≤ 900km","< 500V",137.11000000000001,157.68,106.38,122.34,416.33,478.78,58.15,66.87,15.82,18.190000000000001]
["Nightsave Large","NL",2,2,"NL22N",null,null,null,"≥ 500V & < 66kV",130.88999999999999,150.52000000000001,102.16,117.48,402.82,463.24,56.3,64.75,14.45,16.62]
["Nightsave Large","NL",2,3,"NL23N",null,null,null,"≥ 66kV & ≤ 132kV",129.9,149.38999999999999,100.88,116.01,388.07,446.28,54.22,62.35,14,16.100000000000001]
["Nightsave Large","NL",2,4,"NL24N",null,null,null,"> 132kV*",121.53,139.76,94.48,108.65,374.41,430.57,52.27,60.11,17.88,20.56]
["Nightsave Large","NL",3,1,"NL31N",null,null,"> 900km","< 500V",138.58000000000001,159.37,107.45,123.57,420.37,483.43,58.71,67.52,15.92,18.309999999999999]
["Nightsave Large","NL",3,2,"NL32N",null,null,null,"≥ 500V & < 66kV",132.16,151.97999999999999,103.14,118.61,406.85,467.88,56.8,65.319999999999993,14.62,16.809999999999999]
["Nightsave Large","NL",3,3,"NL33N",null,null,null,"≥ 66kV & ≤ 132kV",131.25,150.94,101.86,117.14,392.02,450.82,54.77,62.99,14.13,16.25]
["Nightsave Large","NL",3,4,"NL34N",null,null,null,"> 132kV*",122.83,141.25,95.51,109.84,378.21,434.94,52.8,60.72,18.010000000000002,20.71]
[null,null,null,null,null,null,null,null,"* 132 kV or Transmission connected"]
[]
[null,null,null,null,null,null,null,"Distribution network charges"]
[null,null,null,null,null,null,null,"Voltage",null,"Network capacity 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,null,null,null,null,"Voltage","Ancillary service charge [c/kWh]"]
["Tariff","Tariff nameBillcode","Tx zone","Voltage","Billcode",null,null,null,null,null,"VAT incl",null,"VAT incl",null,"VAT incl",null,null,null,"VAT incl"]
["Nightsave Large","NL",0,1,{"$f":"B30&C30&D30&IF($A$2=\"Non-municipal\",\"N\",IF($A$2=\"Municiple\",\"Y\",\"error\"))","v":"NL01N"},null,null,"< 500V",null,30.86,{"$f":"ROUND(J30 * (1 + VAT), 2)","v":35.49},58.51,{"$f":"ROUND(L30 * (1 + VAT), 2)","v":67.290000000000006},0,{"$f":"ROUND(N30 * (1 + VAT), 2)","v":0},null,"< 500V",0.71,{"$f":"ROUND(R30 * (1 + VAT), 2)","v":0.82}]
["Nightsave Large","NL",0,2,{"$f":"B31&C31&D31&IF($A$2=\"Non-municipal\",\"N\",IF($A$2=\"Municiple\",\"Y\",\"error\"))","v":"NL02N"},null,null,"≥ 500V & < 66kV",null,28.3,{"$f":"ROUND(J31 * (1 + VAT), 2)","v":32.549999999999997},53.68,{"$f":"ROUND(L31 * (1 + VAT), 2)","v":61.73},0,{"$f":"ROUND(N31 * (1 + VAT), 2)","v":0},null,"≥ 500V & < 66kV",0.7,{"$f":"ROUND(R31 * (1 + VAT), 2)","v":0.81}]
["Nightsave Large","NL",0,3,{"$f":"B32&C32&D32&IF($A$2=\"Non-municipal\",\"N\",IF($A$2=\"Municiple\",\"Y\",\"error\"))","v":"NL03N"},null,null,"≥ 66kV & ≤ 132kV",null,10.11,{"$f":"ROUND(J32 * (1 + VAT), 2)","v":11.63},18.71,{"$f":"ROUND(L32 * (1 + VAT), 2)","v":21.52},24.93,{"$f":"ROUND(N32 * (1 + VAT), 2)","v":28.67},null,"≥ 66kV & ≤ 132kV",0.68,{"$f":"ROUND(R32 * (1 + VAT), 2)","v":0.78}]
["Nightsave Large","NL",0,4,{"$f":"B33&C33&D33&IF($A$2=\"Non-municipal\",\"N\",IF($A$2=\"Municiple\",\"Y\",\"error\"))","v":"NL04N"},null,null,"> 132kV / Transmission connected",null,0,{"$f":"ROUND(J33 * (1 + VAT), 2)","v":0},0,{"$f":"ROUND(L33 * (1 + VAT), 2)","v":0},24.93,{"$f":"ROUND(N33 * (1 + VAT), 2)","v":28.67},null,"> 132kV*",0.63,{"$f":"ROUND(R33 * (1 + VAT), 2)","v":0.72}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"* 132 kV or Transmission connected"]
[]
[null,null,null,null,null,null,null,"Customer categories","Service charge  [R/account/day]",null,"Administration charge  [R/POD/day]",null,null,"Electrification and rural network subsidy charge  [c/kWh]",null,"Affordability subsidy charge [c/kWh] \nOnly payable by non-local authority tariffs"]
[]
["Tariff","Tariff nameBillcode","Tx zone","Voltage","Billcode",null,null,null,null,"VAT incl",null,"VAT incl"]
["Nightsave Large","NL",0,1,{"$f":"B39&C39&D39&IF($A$2=\"Non-municipal\",\"N\",IF($A$2=\"Municiple\",\"Y\",\"error\"))","v":"NL01N"},null,null,">1  MVA",354.25,{"$f":"ROUND(I39 * (1 + VAT), 2)","v":407.39},159.66,{"$f":"ROUND(K39 * (1 + VAT), 2)","v":183.61},null,null,"VAT incl",null,"VAT incl"]
["Nightsave Large","NL",0,1,{"$f":"B40&C40&D40&IF($A$2=\"Non-municipal\",\"N\",IF($A$2=\"Municiple\",\"Y\",\"error\"))","v":"NL01N"},null,null,"Key customers",6942.01,{"$f":"ROUND(I40 * (1 + VAT), 2)","v":7983.31},221.7,{"$f":"ROUND(K40 * (1 + VAT), 2)","v":254.96},null,13.8,{"$f":"ROUND(N40 * (1 + VAT), 2)","v":15.87},7.37,{"$f":"ROUND(P40 * (1 + VAT), 2)","v":8.48}]
[]
[]
[]
[]
[]
["Tariff","Tariff nameBillcode","Tx zone","Voltage","Billcode"]
["Nightsave Large","NL",0,1,{"$f":"B47&C47&D47&IF($A$2=\"Non-municipal\",\"N\",IF($A$2=\"Municiple\",\"Y\",\"error\"))","v":"NL01N"}]

{"sheet":"Nightsave Large Munic","index":4,"n_rows":47,"n_cols":33,"rows_kept":47,"cut":false,"hidden":false,"merged":[[27,17,27,18],[28,7,28,8],[29,7,29,8],[30,7,30,8],[31,7,31,8],[26,7,27,8],[26,9,27,10],[26,11,27,12],[26,13,27,14],[19,7,22,7],[25,7,25,14],[35,7,36,7],[35,8,36,9],[35,10,36,11],[35,13,37,14],[32,7,32,8],[3,17,5,18],[1,6,1,19],[7,7,10,7],[11,7,14,7],[15,7,18,7],[3,9,3,12],[3,13,3,16],[4,7,6,7],[4,9,5,10],[4,11,5,12],[4,13,5,14],[4,15,5,16]]}
[null,null,null,null,null,null,null,"Back to menu"]
["Municiple",null,null,null,null,null,"Nightsave Urban Large – 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,"check value"]
[]
[null,null,null,null,null,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,null,null,null,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,null,null,null,null,null,"Voltage"]
["Tariff","Tariff nameBillcode","Tx zone","Voltage","Billcode",null,null,null,null,"","VAT incl",null,"VAT incl","","VAT incl",null,"VAT incl",null,"VAT incl"]
["Nightsave Large","NL",0,1,"NL01Y",null,null,"≤ 300km","< 500V",138.94,{"$f":"ROUND(J8 * (1 + VAT), 2)","v":159.78},108.03,{"$f":"ROUND(L8 * (1 + VAT), 2)","v":124.23},414.79,{"$f":"ROUND(N8 * (1 + VAT), 2)","v":477.01},57.95,{"$f":"ROUND(P8 * (1 + VAT), 2)","v":66.64},15.68,{"$f":"ROUND(R8 * (1 + VAT), 2)","v":18.03}]
["Nightsave Large","NL",0,2,"NL02Y",null,null,null,"≥ 500V & < 66kV",131.56,151.29,102.69,118.09,401.47,461.69,56.14,64.56,14.3,16.45]
["Nightsave Large","NL",0,3,"NL03Y",null,null,null,"≥ 66kV & ≤ 132kV",130.59,150.18,101.43,116.64,386.85,444.88,54.07,62.18,13.91,16]
["Nightsave Large","NL",0,4,"NL04Y",null,null,null,"> 132kV*",122.17,140.5,94.99,109.24,373.19,429.17,52.13,59.95,17.62,20.260000000000002]
["Nightsave Large","NL",1,1,"NL11Y",null,null,"> 300km and \n≤ 600km","< 500V",140.75,161.86000000000001,109.2,125.58,419.09,481.95,58.51,67.290000000000006,15.74,18.100000000000001]
["Nightsave Large","NL",1,2,"NL12Y",null,null,null,"≥ 500V & < 66kV",134.31,154.46,104.76,120.47,405.52,466.35,56.63,65.12,14.47,16.64]
["Nightsave Large","NL",1,3,"NL13Y",null,null,null,"≥ 66kV & ≤ 132kV",133.31,153.31,103.55,119.08,390.71,449.32,54.59,62.78,14.03,16.13]
["Nightsave Large","NL",1,4,"NL14Y",null,null,null,"> 132kV*",124.68,143.38,96.95,111.49,376.97,433.52,52.64,60.54,17.79,20.46]
["Nightsave Large","NL",2,1,"NL21Y",null,null,"> 600km and \n≤ 900km","< 500V",142.09,163.4,110.22,126.75,423.33,486.83,59.14,68.010000000000005,15.95,18.34]
["Nightsave Large","NL",2,2,"NL22Y",null,null,null,"≥ 500V & < 66kV",135.66,156.01,105.85,121.73,409.65,471.1,57.24,65.83,14.55,16.73]
["Nightsave Large","NL",2,3,"NL23Y",null,null,null,"≥ 66kV & ≤ 132kV",134.63999999999999,154.84,104.58,120.27,394.64,453.84,55.12,63.39,14.14,16.260000000000002]
["Nightsave Large","NL",2,4,"NL24Y",null,null,null,"> 132kV*",125.94,144.83000000000001,97.92,112.61,380.78,437.9,53.21,61.19,18.03,20.73]
["Nightsave Large","NL",3,1,"NL31Y",null,null,"> 900km","< 500V",143.61000000000001,165.15,111.34,128.04,427.5,491.63,59.72,68.680000000000007,16.02,18.420000000000002]
["Nightsave Large","NL",3,2,"NL32Y",null,null,null,"≥ 500V & < 66kV",137.01,157.56,106.86,122.89,413.74,475.8,57.75,66.41,14.72,16.93]
["Nightsave Large","NL",3,3,"NL33Y",null,null,null,"≥ 66kV & ≤ 132kV",135.99,156.38999999999999,105.58,121.42,398.63,458.42,55.71,64.069999999999993,14.24,16.38]
["Nightsave Large","NL",3,4,"NL34Y",null,null,null,"> 132kV*",127.32,146.41999999999999,99.01,113.86,384.61,442.3,53.69,61.74,18.14,20.86]
[null,null,null,null,null,null,null,null,"* 132 kV or Transmission connected"]
[]
[null,null,null,null,null,null,null,"Distribution network charges"]
[null,null,null,null,null,null,null,"Voltage",null,"Network capacity 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,null,null,null,null,"Voltage","Ancillary service charge [c/kWh]"]
["Tariff","Tariff nameBillcode","Tx zone","Voltage","Billcode",null,null,null,null,null,"VAT incl",null,"VAT incl",null,"VAT incl",null,null,null,"VAT incl"]
["Nightsave Large","NL",0,1,"NL01Y",null,null,"< 500V",null,31.26,{"$f":"ROUND(J30 * (1 + VAT), 2)","v":35.950000000000003},59.22,{"$f":"ROUND(L30 * (1 + VAT), 2)","v":68.099999999999994},0,{"$f":"ROUND(N30 * (1 + VAT), 2)","v":0},null,"< 500V",0.73,{"$f":"ROUND(R30 * (1 + VAT), 2)","v":0.84}]
["Nightsave Large","NL",0,2,"NL02Y",null,null,"≥ 500V & < 66kV",null,28.65,{"$f":"ROUND(J31 * (1 + VAT), 2)","v":32.950000000000003},54.31,{"$f":"ROUND(L31 * (1 + VAT), 2)","v":62.46},0,{"$f":"ROUND(N31 * (1 + VAT), 2)","v":0},null,"≥ 500V & < 66kV",0.71,{"$f":"ROUND(R31 * (1 + VAT), 2)","v":0.82}]
["Nightsave Large","NL",0,3,"NL03Y",null,null,"≥ 66kV & ≤ 132kV",null,10.25,{"$f":"ROUND(J32 * (1 + VAT), 2)","v":11.79},18.96,{"$f":"ROUND(L32 * (1 + VAT), 2)","v":21.8},25.1,{"$f":"ROUND(N32 * (1 + VAT), 2)","v":28.87},null,"≥ 66kV & ≤ 132kV",0.65,{"$f":"ROUND(R32 * (1 + VAT), 2)","v":0.75}]
["Nightsave Large","NL",0,4,"NL04Y",null,null,"> 132kV / Transmission connected",null,0,{"$f":"ROUND(J33 * (1 + VAT), 2)","v":0},0,{"$f":"ROUND(L33 * (1 + VAT), 2)","v":0},25.1,{"$f":"ROUND(N33 * (1 + VAT), 2)","v":28.87},null,"> 132kV*",0.62,{"$f":"ROUND(R33 * (1 + VAT), 2)","v":0.71}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"* 132 kV or Transmission connected"]
[]
[null,null,null,null,null,null,null,"Customer categories","Service charge  [R/account/day]",null,"Administration charge  [R/POD/day]",null,null,"Electrification and rural network subsidy charge  [c/kWh]"]
[]
["Tariff","Tariff nameBillcode","Tx zone","Voltage","Billcode",null,null,null,null,"VAT incl",null,"VAT incl"]
["Nightsave Large","NL",0,1,"NL01Y",null,null,">1  MVA",356.92,{"$f":"ROUND(I39 * (1 + VAT), 2)","v":410.46},160.88,{"$f":"ROUND(K39 * (1 + VAT), 2)","v":185.01},null,null,"VAT incl"]
["Nightsave Large","NL",0,1,"NL01Y",null,null,"Key customers",6994.19,{"$f":"ROUND(I40 * (1 + VAT), 2)","v":8043.32},223.36,{"$f":"ROUND(K40 * (1 + VAT), 2)","v":256.86},null,13.9,{"$f":"ROUND(N40 * (1 + VAT), 2)","v":15.99}]
[]
[]
[]
[]
[]
["Tariff","Tariff nameBillcode","Tx zone","Voltage","Billcode"]
["Nightsave Large","NL",0,1,"NL01Y"]

{"sheet":" Nightsave Small NLA","index":5,"n_rows":48,"n_cols":33,"rows_kept":48,"cut":false,"hidden":false,"merged":[[29,7,29,8],[30,7,30,8],[31,7,31,8],[32,7,32,8],[35,7,36,7],[35,8,36,9],[26,9,27,10],[26,11,27,12],[26,13,27,14],[27,17,27,18],[35,10,36,11],[35,13,37,14],[35,15,36,16],[37,15,37,16],[1,6,1,19],[27,7,28,8],[3,9,3,12],[3,13,3,16],[3,17,5,18],[4,7,6,7],[4,9,5,10],[4,11,5,12],[4,13,5,14],[4,15,5,16],[7,7,10,7],[11,7,14,7],[15,7,18,7],[19,7,22,7],[25,7,25,14],[25,19,25,20]]}
[null,null,null,null,null,null,"Back to menu"]
["Non-municipal",null,null,null,null,null,"Nightsave Urban Small – Non-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,{"$f":"SUM(#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!)","v":{"$error":"#REF!"}},"check value"]
[]
[null,null,null,null,null,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,null,null,null,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,null,null,null,null,null,"Voltage"]
["Tariff","Tariff nameBillcode","Tx zone","Voltage","Billcode",null,null,null,null,"","VAT incl",null,"VAT incl","","VAT incl",null,"VAT incl",null,"VAT incl"]
["Nightsave Small","NS",0,1,{"$f":"B8&C8&D8&IF($A$2=\"Non-municipal\",\"N\",IF($A$2=\"Municiple\",\"Y\",\"error\"))","v":"NS01N"},null,null,"≤ 300km","< 500V",134.06,{"$f":"ROUND(J8 * (1 + VAT), 2)","v":154.16999999999999},104.21,{"$f":"ROUND(L8 * (1 + VAT), 2)","v":119.84},286.47000000000003,{"$f":"ROUND(N8 * (1 + VAT), 2)","v":329.44},36.92,{"$f":"ROUND(P8 * (1 + VAT), 2)","v":42.46},15.53,{"$f":"ROUND(R8 * (1 + VAT), 2)","v":17.86}]
["Nightsave Small","NS",0,2,{"$f":"B9&C9&D9&IF($A$2=\"Non-municipal\",\"N\",IF($A$2=\"Municiple\",\"Y\",\"error\"))","v":"NS02N"},null,null,null,"≥ 500V & < 66kV",126.94,145.97999999999999,99.08,113.94,277.25,318.83999999999997,35.68,41.03,14.19,16.32]
["Nightsave Small","NS",0,3,"NS03N",null,null,null,"≥ 66kV & ≤ 132kV",126.01,144.91,97.9,112.59,267.05,307.11,34.35,39.5,13.81,15.88]
["Nightsave Small","NS",0,4,"NS04N",null,null,null,"> 132kV*",117.87,135.55000000000001,91.65,105.4,257.70999999999998,296.37,33.15,38.119999999999997,17.47,20.09]
["Nightsave Small","NS",1,1,"NS11N",null,null,"> 300km and \n≤ 600km","< 500V",135.85,156.22999999999999,105.36,121.16,289.41000000000003,332.82,37.22,42.8,15.64,17.989999999999998]
["Nightsave Small","NS",1,2,"NS12N",null,null,null,"≥ 500V & < 66kV",129.61000000000001,149.05000000000001,101.11,116.28,280.02999999999997,322.02999999999997,36.03,41.43,14.32,16.47]
["Nightsave Small","NS",1,3,"NS13N",null,null,null,"≥ 66kV & ≤ 132kV",128.65,147.94999999999999,99.89,114.87,269.8,310.27,34.71,39.92,13.92,16.010000000000002]
["Nightsave Small","NS",1,4,"NS14N",null,null,null,"> 132kV*",120.36,138.41,93.52,107.55,260.27999999999997,299.32,33.479999999999997,38.5,17.62,20.260000000000002]
["Nightsave Small","NS",2,1,"NS21N",null,null,"> 600km and \n≤ 900km","< 500V",137.11000000000001,157.68,106.38,122.34,292.23,336.06,37.56,43.19,15.82,18.190000000000001]
["Nightsave Small","NS",2,2,"NS22N",null,null,null,"≥ 500V & < 66kV",130.88999999999999,150.52000000000001,102.16,117.48,282.89999999999998,325.33999999999997,36.39,41.85,14.45,16.62]
["Nightsave Small","NS",2,3,"NS23N",null,null,null,"≥ 66kV & ≤ 132kV",129.9,149.38999999999999,100.88,116.01,272.52999999999997,313.41000000000003,35.06,40.32,14,16.100000000000001]
["Nightsave Small","NS",2,4,"NS24N",null,null,null,"> 132kV*",121.53,139.76,94.48,108.65,262.85000000000002,302.27999999999997,33.82,38.89,17.88,20.56]
["Nightsave Small","NS",3,1,"NS31N",null,null,"> 900km","< 500V",138.58000000000001,159.37,107.45,123.57,295.24,339.53,37.97,43.67,15.92,18.309999999999999]
["Nightsave Small","NS",3,2,"NS32N",null,null,null,"≥ 500V & < 66kV",132.16,151.97999999999999,103.14,118.61,285.67,328.52,36.770000000000003,42.29,14.62,16.809999999999999]
["Nightsave Small","NS",3,3,"NS33N",null,null,null,"≥ 66kV & ≤ 132kV",131.25,150.94,101.86,117.14,275.29000000000002,316.58,35.44,40.76,14.13,16.25]
["Nightsave Small","NS",3,4,"NS34N",null,null,null,"> 132kV*",122.83,141.25,95.51,109.84,265.61,305.45,34.21,39.340000000000003,18.010000000000002,20.71]
[null,null,null,null,null,null,null,null,"* 132 kV or Transmission connected"]
[]
[null,null,null,null,null,null,null,"Distribution network charges"]
[null,null,null,null,null,null,null,null,null,"Network capacity 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,"Voltage",null,null,null,null,null,null,null,null,"Voltage","Ancillary service charge [c/kWh]"]
["Tariff","Tariff nameBillcode","Tx zone","Voltage","Billcode",null,null,null,null,null,"VAT incl",null,"VAT incl",null,"VAT incl",null,null,null,"VAT incl"]
["Nightsave Small","NS",0,1,{"$f":"B30&C30&D30&IF($A$2=\"Non-municipal\",\"N\",IF($A$2=\"Municiple\",\"Y\",\"error\"))","v":"NS01N"},null,null,"< 500V",null,30.86,{"$f":"ROUND(J30 * (1 + VAT), 2)","v":35.49},58.51,{"$f":"ROUND(L30 * (1 + VAT), 2)","v":67.290000000000006},0,{"$f":"ROUND(N30 * (1 + VAT), 2)","v":0},null,"< 500V",0.71,{"$f":"ROUND(R30 * (1 + VAT), 2)","v":0.82}]
["Nightsave Small","NS",0,2,{"$f":"B31&C31&D31&IF($A$2=\"Non-municipal\",\"N\",IF($A$2=\"Municiple\",\"Y\",\"error\"))","v":"NS02N"},null,null,"≥ 500V & < 66kV",null,28.3,{"$f":"ROUND(J31 * (1 + VAT), 2)","v":32.549999999999997},53.68,{"$f":"ROUND(L31 * (1 + VAT), 2)","v":61.73},0,{"$f":"ROUND(N31 * (1 + VAT), 2)","v":0},null,"≥ 500V & < 66kV",0.7,{"$f":"ROUND(R31 * (1 + VAT), 2)","v":0.81}]
["Nightsave Small","NS",0,3,{"$f":"B32&C32&D32&IF($A$2=\"Non-municipal\",\"N\",IF($A$2=\"Municiple\",\"Y\",\"error\"))","v":"NS03N"},null,null,"≥ 66kV & ≤ 132kV",null,10.11,{"$f":"ROUND(J32 * (1 + VAT), 2)","v":11.63},18.71,{"$f":"ROUND(L32 * (1 + VAT), 2)","v":21.52},24.93,{"$f":"ROUND(N32 * (1 + VAT), 2)","v":28.67},null,"≥ 66kV & ≤ 132kV",0.68,{"$f":"ROUND(R32 * (1 + VAT), 2)","v":0.78}]
["Nightsave Small","NS",0,4,{"$f":"B33&C33&D33&IF($A$2=\"Non-municipal\",\"N\",IF($A$2=\"Municiple\",\"Y\",\"error\"))","v":"NS04N"},null,null,"> 132kV / Transmission connected",null,0,{"$f":"ROUND(J33 * (1 + VAT), 2)","v":0},0,{"$f":"ROUND(L33 * (1 + VAT), 2)","v":0},24.93,{"$f":"ROUND(N33 * (1 + VAT), 2)","v":28.67},null,"> 132kV*",0.63,{"$f":"ROUND(R33 * (1 + VAT), 2)","v":0.72}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"* 132 kV or Transmission connected"]
[]
[null,null,null,null,null,null,null,"Customer categories","Service charge  [R/account/day]",null,"Administration charge  [R/POD/day]",null,null,"Electrification and rural network subsidy charge  [c/kWh]",null,"Affordability subsidy charge [c/kWh] \nOnly payable by non-local authority tariffs"]
[]
["Tariff","Tariff nameBillcode","Tx zone","Voltage","Billcode",null,null,null,null,"VAT incl",null,"VAT incl"]
["Nightsave Small","NS",0,1,{"$f":"B39&C39&D39&IF($A$2=\"Non-municipal\",\"N\",IF($A$2=\"Municiple\",\"Y\",\"error\"))","v":"NS01N"},null,null,"≤ 100 kVA",25.21,{"$f":"ROUND(I39 * (1 + VAT), 2)","v":28.99},5.54,{"$f":"ROUND(K39 * (1 + VAT), 2)","v":6.37},null,null,"VAT incl",null,"VAT incl"]
["Nightsave Small","NS",0,1,{"$f":"B40&C40&D40&IF($A$2=\"Non-municipal\",\"N\",IF($A$2=\"Municiple\",\"Y\",\"error\"))","v":"NS01N"},null,null,"> 100 kVA & ≤ 500 kVA",115.14,{"$f":"ROUND(I40 * (1 + VAT), 2)","v":132.41},32.299999999999997,{"$f":"ROUND(K40 * (1 + VAT), 2)","v":37.15},null,13.8,{"$f":"ROUND(N40 * (1 + VAT), 2)","v":15.87},7.37,{"$f":"ROUND(P40 * (1 + VAT), 2)","v":8.48}]
["Nightsave Small","NS",0,1,{"$f":"B41&C41&D41&IF($A$2=\"Non-municipal\",\"N\",IF($A$2=\"Municiple\",\"Y\",\"error\"))","v":"NS01N"},null,null,"> 500 kVA & ≤ 1 MVA",354.25,{"$f":"ROUND(I41 * (1 + VAT), 2)","v":407.39},64.12,{"$f":"ROUND(K41 * (1 + VAT), 2)","v":73.739999999999995}]
["Nightsave Small","NS",0,1,{"$f":"B42&C42&D42&IF($A$2=\"Non-municipal\",\"N\",IF($A$2=\"Municiple\",\"Y\",\"error\"))","v":"NS01N"},null,null,"Key customers",6942.01,{"$f":"ROUND(I42 * (1 + VAT), 2)","v":7983.31},221.7,{"$f":"ROUND(K42 * (1 + VAT), 2)","v":254.96}]
[]
[]
[]
[]
["Tariff","Tariff nameBillcode","Tx zone","Voltage","Billcode"]
["Nightsave Small","NS",0,1,{"$f":"B48&C48&D48&IF($A$2=\"Non-municipal\",\"N\",IF($A$2=\"Municiple\",\"Y\",\"error\"))","v":"NS01N"}]

{"sheet":"Nightsave Small Munic","index":6,"n_rows":48,"n_cols":33,"rows_kept":48,"cut":false,"hidden":false,"merged":[[29,7,29,8],[30,7,30,8],[31,7,31,8],[32,7,32,8],[35,7,36,7],[35,8,36,9],[26,9,27,10],[26,11,27,12],[26,13,27,14],[27,17,27,18],[35,10,36,11],[35,13,37,14],[1,6,1,19],[27,7,28,8],[3,9,3,12],[3,13,3,16],[3,17,5,18],[4,7,6,7],[4,9,5,10],[4,11,5,12],[4,13,5,14],[4,15,5,16],[7,7,10,7],[11,7,14,7],[15,7,18,7],[19,7,22,7],[25,7,25,14],[25,19,25,20]]}
[null,null,null,null,null,null,"Back to menu"]
["Municiple",null,null,null,null,null,"Nightsave Urban Small – 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,{"$f":"SUM(#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!)","v":{"$error":"#REF!"}},"check value"]
[]
[null,null,null,null,null,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,null,null,null,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,null,null,null,null,null,"Voltage"]
["Tariff","Tariff nameBillcode","Tx zone","Voltage","Billcode",null,null,null,null,"","VAT incl",null,"VAT incl","","VAT incl",null,"VAT incl",null,"VAT incl"]
["Nightsave Small","NS",0,1,"NS01Y",null,null,"≤ 300km","< 500V",138.94,{"$f":"ROUND(J8 * (1 + VAT), 2)","v":159.78},108.03,{"$f":"ROUND(L8 * (1 + VAT), 2)","v":124.23},291.29000000000002,{"$f":"ROUND(N8 * (1 + VAT), 2)","v":334.98},37.56,{"$f":"ROUND(P8 * (1 + VAT), 2)","v":43.19},15.68,{"$f":"ROUND(R8 * (1 + VAT), 2)","v":18.03}]
["Nightsave Small","NS",0,2,"NS02Y",null,null,null,"≥ 500V & < 66kV",131.56,151.29,102.69,118.09,281.91000000000003,324.2,36.28,41.72,14.3,16.45]
["Nightsave Small","NS",0,3,"NS03Y",null,null,null,"≥ 66kV & ≤ 132kV",130.59,150.18,101.43,116.64,271.58999999999997,312.33,34.92,40.159999999999997,13.91,16]
["Nightsave Small","NS",0,4,"NS04Y",null,null,null,"> 132kV*",122.17,140.5,94.99,109.24,262.06,301.37,33.72,38.78,17.62,20.260000000000002]
["Nightsave Small","NS",1,1,"NS11Y",null,null,"> 300km and \n≤ 600km","< 500V",140.75,161.86000000000001,109.2,125.58,294.3,338.45,37.869999999999997,43.55,15.74,18.100000000000001]
["Nightsave Small","NS",1,2,"NS12Y",null,null,null,"≥ 500V & < 66kV",134.31,154.46,104.76,120.47,284.83,327.55,36.61,42.1,14.47,16.64]
["Nightsave Small","NS",1,3,"NS13Y",null,null,null,"≥ 66kV & ≤ 132kV",133.31,153.31,103.55,119.08,274.39,315.55,35.26,40.549999999999997,14.03,16.13]
["Nightsave Small","NS",1,4,"NS14Y",null,null,null,"> 132kV*",124.68,143.38,96.95,111.49,264.69,304.39,34.049999999999997,39.159999999999997,17.79,20.46]
["Nightsave Small","NS",2,1,"NS21Y",null,null,"> 600km and \n≤ 900km","< 500V",142.09,163.4,110.22,126.75,297.24,341.83,38.22,43.95,15.95,18.34]
["Nightsave Small","NS",2,2,"NS22Y",null,null,null,"≥ 500V & < 66kV",135.66,156.01,105.85,121.73,287.66000000000003,330.81,37.03,42.58,14.55,16.73]
["Nightsave Small","NS",2,3,"NS23Y",null,null,null,"≥ 66kV & ≤ 132kV",134.63999999999999,154.84,104.58,120.27,277.14,318.70999999999998,35.630000000000003,40.97,14.14,16.260000000000002]
["Nightsave Small","NS",2,4,"NS24Y",null,null,null,"> 132kV*",125.94,144.83000000000001,97.92,112.61,267.31,307.41000000000003,34.369999999999997,39.53,18.03,20.73]
["Nightsave Small","NS",3,1,"NS31Y",null,null,"> 900km","< 500V",143.61000000000001,165.15,111.34,128.04,300.22000000000003,345.25,38.58,44.37,16.02,18.420000000000002]
["Nightsave Small","NS",3,2,"NS32Y",null,null,null,"≥ 500V & < 66kV",137.01,157.56,106.86,122.89,290.51,334.09,37.369999999999997,42.98,14.72,16.93]
["Nightsave Small","NS",3,3,"NS33Y",null,null,null,"≥ 66kV & ≤ 132kV",135.99,156.38999999999999,105.58,121.42,279.94,321.93,36.01,41.41,14.24,16.38]
["Nightsave Small","NS",3,4,"NS34Y",null,null,null,"> 132kV*",127.32,146.41999999999999,99.01,113.86,270.12,310.64,34.78,40,18.14,20.86]
[null,null,null,null,null,null,null,null,"* 132 kV or Transmission connected"]
[]
[null,null,null,null,null,null,null,"Distribution network charges"]
[null,null,null,null,null,null,null,null,null,"Network capacity 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,"Voltage",null,null,null,null,null,null,null,null,"Voltage","Ancillary service charge [c/kWh]"]
["Tariff","Tariff nameBillcode","Tx zone","Voltage","Billcode",null,null,null,null,null,"VAT incl",null,"VAT incl",null,"VAT incl",null,null,null,"VAT incl"]
["Nightsave Small","NS",0,1,"NS01Y",null,null,"< 500V",null,31.26,{"$f":"ROUND(J30 * (1 + VAT), 2)","v":35.950000000000003},59.22,{"$f":"ROUND(L30 * (1 + VAT), 2)","v":68.099999999999994},0,{"$f":"ROUND(N30 * (1 + VAT), 2)","v":0},null,"< 500V",0.73,{"$f":"ROUND(R30 * (1 + VAT), 2)","v":0.84}]
["Nightsave Small","NS",0,2,"NS02Y",null,null,"≥ 500V & < 66kV",null,28.65,{"$f":"ROUND(J31 * (1 + VAT), 2)","v":32.950000000000003},54.31,{"$f":"ROUND(L31 * (1 + VAT), 2)","v":62.46},0,{"$f":"ROUND(N31 * (1 + VAT), 2)","v":0},null,"≥ 500V & < 66kV",0.71,{"$f":"ROUND(R31 * (1 + VAT), 2)","v":0.82}]
["Nightsave Small","NS",0,3,"NS03Y",null,null,"≥ 66kV & ≤ 132kV",null,10.25,{"$f":"ROUND(J32 * (1 + VAT), 2)","v":11.79},18.96,{"$f":"ROUND(L32 * (1 + VAT), 2)","v":21.8},25.1,{"$f":"ROUND(N32 * (1 + VAT), 2)","v":28.87},null,"≥ 66kV & ≤ 132kV",0.65,{"$f":"ROUND(R32 * (1 + VAT), 2)","v":0.75}]
["Nightsave Small","NS",0,4,"NS04Y",null,null,"> 132kV / Transmission connected",null,0,{"$f":"ROUND(J33 * (1 + VAT), 2)","v":0},0,{"$f":"ROUND(L33 * (1 + VAT), 2)","v":0},25.1,{"$f":"ROUND(N33 * (1 + VAT), 2)","v":28.87},null,"> 132kV*",0.62,{"$f":"ROUND(R33 * (1 + VAT), 2)","v":0.71}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"* 132 kV or Transmission connected"]
[]
[null,null,null,null,null,null,null,"Customer categories","Service charge  [R/account/day]",null,"Administration charge  [R/POD/day]",null,null,"Electrification and rural network subsidy charge  [c/kWh]"]
[]
["Tariff","Tariff nameBillcode","Tx zone","Voltage","Billcode",null,null,null,null,"VAT incl",null,"VAT incl"]
["Nightsave Small","NS",0,1,"NS01Y",null,null,"≤ 100 kVA",25.38,{"$f":"ROUND(I39 * (1 + VAT), 2)","v":29.19},5.56,{"$f":"ROUND(K39 * (1 + VAT), 2)","v":6.39},null,null,"VAT incl"]
["Nightsave Small","NS",0,1,"NS01Y",null,null,"> 100 kVA & ≤ 500 kVA",115.98,{"$f":"ROUND(I40 * (1 + VAT), 2)","v":133.38},32.479999999999997,{"$f":"ROUND(K40 * (1 + VAT), 2)","v":37.35},null,13.9,{"$f":"ROUND(N40 * (1 + VAT), 2)","v":15.99}]
["Nightsave Small","NS",0,1,"NS01Y",null,null,"> 500 kVA & ≤ 1 MVA",356.92,{"$f":"ROUND(I41 * (1 + VAT), 2)","v":410.46},64.61,{"$f":"ROUND(K41 * (1 + VAT), 2)","v":74.3}]
["Nightsave Small","NS",0,1,"NS01Y",null,null,"Key customers",6994.19,{"$f":"ROUND(I42 * (1 + VAT), 2)","v":8043.32},223.36,{"$f":"ROUND(K42 * (1 + VAT), 2)","v":256.86}]
[]
[]
[]
[]
["Tariff","Tariff nameBillcode","Tx zone","Voltage","Billcode"]
["Nightsave Small","NS",0,1,"NS01Y"]

{"sheet":"Megaflex NLA","index":7,"n_rows":46,"n_cols":33,"rows_kept":46,"cut":false,"hidden":false,"merged":[[41,7,43,8],[27,7,28,8],[27,16,28,17],[31,7,31,8],[31,16,31,17],[38,7,38,8],[41,9,42,10],[43,9,43,10],[32,7,32,8],[32,16,32,17],[35,7,35,8],[35,9,36,10],[35,11,36,12],[35,16,35,19],[36,16,36,17],[36,18,36,19],[37,7,37,8],[39,7,39,8],[3,9,3,20],[4,7,6,7],[4,9,4,14],[4,15,4,20],[5,9,5,10],[5,11,5,12],[5,13,5,14],[5,15,5,16],[5,17,5,18],[5,19,5,20],[27,18,27,19],[1,6,1,23],[11,7,14,7],[7,7,10,7],[30,7,30,8],[30,16,30,17],[15,7,18,7],[19,7,22,7],[25,7,25,14],[26,9,27,10],[26,11,27,12],[26,13,27,14],[29,7,29,8],[29,16,29,17],[3,21,5,22]]}
[null,null,null,null,null,null,"Back to menu"]
["Non-municipal",null,null,null,null,null,"Megaflex – Non-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,{"$f":"SUM(J8:T23,V8:V23,#REF!,#REF!,#REF!,#REF!,H26:J26,L26)","v":{"$error":"#REF!"}},"check value"]
[]
[null,null,null,null,null,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,null,null,null,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,null,null,null,"Voltage","Peak",null,"Standard",null,"Off Peak",null,"Peak",null,"Standard",null,"Off Peak"]
["Tariff","Tariff nameBillcode","Tx zone","Voltage","Billcode",null,null,null,null,"","VAT incl",null,"VAT incl",null,"VAT incl",null,"VAT incl",null,"VAT incl",null,"VAT incl",null,"VAT incl"]
["Megaflex","Me",0,1,{"$f":"B8&C8&D8&IF($A$2=\"Non-municipal\",\"N\",IF($A$2=\"Municiple\",\"Y\",\"error\"))","v":"Me01N"},null,null,"≤ 300km","< 500V",542.79,{"$f":"ROUND(J8 * (1 + VAT), 2)","v":624.21},165.14,{"$f":"ROUND(L8 * (1 + VAT), 2)","v":189.91},90.17,{"$f":"ROUND(N8 * (1 + VAT), 2)","v":103.7},177.74,{"$f":"ROUND(P8 * (1 + VAT), 2)","v":204.4},122.64,{"$f":"ROUND(R8 * (1 + VAT), 2)","v":141.04},78.19,{"$f":"ROUND(T8 * (1 + VAT), 2)","v":89.92},15.53,{"$f":"ROUND(V8 * (1 + VAT), 2)","v":17.86}]
["Megaflex","Me",0,2,{"$f":"B9&C9&D9&IF($A$2=\"Non-municipal\",\"N\",IF($A$2=\"Municiple\",\"Y\",\"error\"))","v":"Me02N"},null,null,null,"≥ 500V & < 66kV",534.27,614.41,161.85,186.13,87.91,101.1,174.26,200.4,119.96,137.94999999999999,76.099999999999994,87.52,14.19,16.32]
["Megaflex","Me",0,3,"Me03N",null,null,null,"≥ 66kV & ≤ 132kV",517.35,594.95000000000005,156.71,180.22,85.12,97.89,168.78,194.1,116.13,133.55000000000001,73.72,84.78,13.81,15.88]
["Megaflex","Me",0,4,"Me04N",null,null,null,"> 132kV*",487.58,560.72,147.68,169.83,80.22,92.25,159.1,182.97,109.47,125.89,69.459999999999994,79.88,17.47,20.09]
["Megaflex","Me",1,1,"Me11N",null,null,"> 300km and \n≤ 600km","< 500V",547.21,629.29,165.8,190.67,90.02,103.52,178.52,205.3,122.91,141.35,77.98,89.68,15.64,17.989999999999998]
["Megaflex","Me",1,2,"Me12N",null,null,null,"≥ 500V & < 66kV",539.6,620.54,163.44999999999999,187.97,88.76,102.07,176.05,202.46,121.14,139.31,76.849999999999994,88.38,14.32,16.47]
["Megaflex","Me",1,3,"Me13N",null,null,null,"≥ 66kV & ≤ 132kV",522.42999999999995,600.79,158.24,181.98,85.91,98.8,170.41,195.97,117.29,134.88,74.42,85.58,13.92,16.010000000000002]
["Megaflex","Me",1,4,"Me14N",null,null,null,"> 132kV*",492.47,566.34,149.21,171.59,80.97,93.12,160.63,184.72,110.53,127.11,70.11,80.63,17.62,20.260000000000002]
["Megaflex","Me",2,1,"Me21N",null,null,"> 600km and \n≤ 900km","< 500V",552.66,635.55999999999995,167.42,192.53,90.89,104.52,180.28,207.32,124.1,142.72,78.7,90.51,15.82,18.190000000000001]
["Megaflex","Me",2,2,"Me22N",null,null,null,"≥ 500V & < 66kV",545.02,626.77,165.13,189.9,89.66,103.11,177.79,204.46,122.38,140.74,77.63,89.27,14.45,16.62]
["Megaflex","Me",2,3,"Me23N",null,null,null,"≥ 66kV & ≤ 132kV",527.77,606.94000000000005,159.88,183.86,86.8,99.82,172.15,197.97,118.51,136.29,75.19,86.47,14,16.100000000000001]
["Megaflex","Me",2,4,"Me24N",null,null,null,"> 132kV*",497.43,572.04,150.66,173.26,81.87,94.15,162.25,186.59,111.66,128.41,70.86,81.489999999999995,17.88,20.56]
["Megaflex","Me",3,1,"Me31N",null,null,"> 900km","< 500V",558.22,641.95000000000005,169.17,194.55,91.81,105.58,182.12,209.44,125.32,144.12,79.53,91.46,15.92,18.309999999999999]
["Megaflex","Me",3,2,"Me32N",null,null,null,"≥ 500V & < 66kV",550.44000000000005,633.01,166.73,191.74,90.51,104.09,179.53,206.46,123.54,142.07,78.39,90.15,14.62,16.809999999999999]
["Megaflex","Me",3,3,"Me33N",null,null,null,"≥ 66kV & ≤ 132kV",533.05999999999995,613.02,161.46,185.68,87.67,100.82,173.87,199.95,119.67,137.62,75.92,87.31,14.13,16.25]
["Megaflex","Me",3,4,"Me34N",null,null,null,"> 132kV*",502.27,577.61,152.22,175.05,82.7,95.11,163.94,188.53,112.88,129.81,71.64,82.39,18.010000000000002,20.71]
[null,null,null,null,null,null,null,null,"* 132 kV or Transmission connected"]
[]
[null,null,null,null,null,null,null,"Distribution network charges"]
[null,null,null,null,null,null,null,null,null,"Network capacity 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,"Voltage",null,null,null,null,null,null,null,null,"Voltage",null,"Ancillary service charge [c/kWh]"]
["Tariff","Tariff nameBillcode","Tx zone","Voltage","Billcode",null,null,null,null,null,"VAT incl",null,"VAT incl",null,"VAT incl",null,null,null,null,"VAT incl"]
["Megaflex","Me",0,1,{"$f":"B30&C30&D30&IF($A$2=\"Non-municipal\",\"N\",IF($A$2=\"Municiple\",\"Y\",\"error\"))","v":"Me01N"},null,null,"< 500V",null,30.86,{"$f":"ROUND(J30 * (1 + VAT), 2)","v":35.49},58.51,{"$f":"ROUND(L30 * (1 + VAT), 2)","v":67.290000000000006},0,{"$f":"ROUND(N30 * (1 + VAT), 2)","v":0},null,"< 500V",null,0.71,{"$f":"ROUND(S30 * (1 + VAT), 2)","v":0.82}]
["Megaflex","Me",0,2,{"$f":"B31&C31&D31&IF($A$2=\"Non-municipal\",\"N\",IF($A$2=\"Municiple\",\"Y\",\"error\"))","v":"Me02N"},null,null,"≥ 500V & < 66kV",null,28.3,{"$f":"ROUND(J31 * (1 + VAT), 2)","v":32.549999999999997},53.68,{"$f":"ROUND(L31 * (1 + VAT), 2)","v":61.73},0,{"$f":"ROUND(N31 * (1 + VAT), 2)","v":0},null,"≥ 500V & < 66kV",null,0.7,{"$f":"ROUND(S31 * (1 + VAT), 2)","v":0.81}]
["Megaflex","Me",0,3,{"$f":"B32&C32&D32&IF($A$2=\"Non-municipal\",\"N\",IF($A$2=\"Municiple\",\"Y\",\"error\"))","v":"Me03N"},null,null,"≥ 66kV & ≤ 132kV",null,10.11,{"$f":"ROUND(J32 * (1 + VAT), 2)","v":11.63},18.71,{"$f":"ROUND(L32 * (1 + VAT), 2)","v":21.52},24.93,{"$f":"ROUND(N32 * (1 + VAT), 2)","v":28.67},null,"≥ 66kV & ≤ 132kV",null,0.68,{"$f":"ROUND(S32 * (1 + VAT), 2)","v":0.78}]
["Megaflex","Me",0,4,{"$f":"B33&C33&D33&IF($A$2=\"Non-municipal\",\"N\",IF($A$2=\"Municiple\",\"Y\",\"error\"))","v":"Me04N"},null,null,"> 132kV*",null,0,{"$f":"ROUND(J33 * (1 + VAT), 2)","v":0},0,{"$f":"ROUND(L33 * (1 + VAT), 2)","v":0},24.93,{"$f":"ROUND(N33 * (1 + VAT), 2)","v":28.67},null,"> 132kV*",null,0.63,{"$f":"ROUND(S33 * (1 + VAT), 2)","v":0.72}]
[null,null,null,null,null,null,null,"* 132 kV or Transmission connected",null,null,null,null,null,null,null,null,"* 132 kV or Transmission connected"]
[]
[null,null,null,null,null,null,null,"Customer categories",null,"Service charge  [R/account/day]",null,"Administration charge  [R/POD/day]",null,null,null,null,"Reactive energy charge  [c/kVArh]"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"High season",null,"Low season"]
["Tariff","Tariff nameBillcode","Tx zone","Voltage","Billcode",null,null,null,null,null,"VAT incl",null,"VAT incl",null,null,null,null,"VAT incl",null,"VAT incl"]
["Megaflex","Me",0,1,{"$f":"B39&C39&D39&IF($A$2=\"Non-municipal\",\"N\",IF($A$2=\"Municiple\",\"Y\",\"error\"))","v":"Me01N"},null,null,"> 1 MVA",null,354.25,{"$f":"ROUND(J39 * (1 + VAT), 2)","v":407.39},159.66,{"$f":"ROUND(L39 * (1 + VAT), 2)","v":183.61},null,null,null,24.95,{"$f":"ROUND(Q39 * (1 + VAT), 2)","v":28.69},0,{"$f":"ROUND(S39 * (1 + VAT), 2)","v":0}]
["Megaflex","Me",0,1,{"$f":"B40&C40&D40&IF($A$2=\"Non-municipal\",\"N\",IF($A$2=\"Municiple\",\"Y\",\"error\"))","v":"Me01N"},null,null,"Key customers",null,6942.01,{"$f":"ROUND(J40 * (1 + VAT), 2)","v":7983.31},221.7,{"$f":"ROUND(L40 * (1 + VAT), 2)","v":254.96}]
[]
[null,null,null,null,null,null,null,"Electrification and rural network subsidy charge  [c/kWh]",null,"Affordability subsidy charge [c/kWh] \nOnly payable by non-local authority tariffs"]
[]
[]
["Tariff","Tariff nameBillcode","Tx zone","Voltage","Billcode",null,null,null,"VAT incl",null,"VAT incl"]
["Megaflex","Me",0,1,{"$f":"B46&C46&D46&IF($A$2=\"Non-municipal\",\"N\",IF($A$2=\"Municiple\",\"Y\",\"error\"))","v":"Me01N"},null,null,13.8,{"$f":"ROUND(H46 * (1 + VAT), 2)","v":15.87},7.37,{"$f":"ROUND(J46 * (1 + VAT), 2)","v":8.48}]

{"sheet":"Megaflex Munic ","index":8,"n_rows":46,"n_cols":33,"rows_kept":46,"cut":false,"hidden":false,"merged":[[3,21,5,22],[1,6,1,23],[41,7,43,8],[27,18,27,19],[29,7,29,8],[29,16,29,17],[27,7,28,8],[27,16,28,17],[39,7,39,8],[38,7,38,8],[37,7,37,8],[31,7,31,8],[31,16,31,17],[32,7,32,8],[32,16,32,17],[35,7,35,8],[3,9,3,20],[4,7,6,7],[4,9,4,14],[4,15,4,20],[5,9,5,10],[5,11,5,12],[5,13,5,14],[5,15,5,16],[5,17,5,18],[5,19,5,20],[36,18,36,19],[36,16,36,17],[35,16,35,19],[11,7,14,7],[7,7,10,7],[30,7,30,8],[30,16,30,17],[15,7,18,7],[19,7,22,7],[25,7,25,14],[26,9,27,10],[26,11,27,12],[26,13,27,14],[35,9,36,10],[35,11,36,12]]}
[null,null,null,null,null,null,"Back to menu",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
["Municiple",null,null,null,null,null,"Megaflex – Local Authority",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(J8:T23,V8:V23,#REF!,#REF!,#REF!,#REF!,H26:J26,L26)","v":{"$error":"#REF!"}},"check value"]
[]
[null,null,null,null,null,null,null,null,null,"Active energy charge [c/kWh]",null,null,null,null,null,null,null,null,null,null,null,"Transmission network charges [R/kVA/m]"]
[null,null,null,null,null,null,null,"Transmission zone",null,"High demand season [Jun - Aug]",null,null,null,null,null,"Low demand season [Sep - May]"]
[null,null,null,null,null,null,null,null,"Voltage","Peak",null,"Standard",null,"Off Peak",null,"Peak",null,"Standard",null,"Off Peak"]
["Tariff","Tariff nameBillcode","Tx zone","Voltage","Billcode",null,null,null,null,"","VAT incl",null,"VAT incl",null,"VAT incl",null,"VAT incl",null,"VAT incl",null,"VAT incl",null,"VAT incl"]
["Megaflex","Me",0,1,"Me01Y",null,null,"≤ 300km","< 500V",562.5,{"$f":"ROUND(J8 * (1 + VAT), 2)","v":646.88},171.17,{"$f":"ROUND(L8 * (1 + VAT), 2)","v":196.85},93.4,{"$f":"ROUND(N8 * (1 + VAT), 2)","v":107.41},184.15,{"$f":"ROUND(P8 * (1 + VAT), 2)","v":211.77},127.09,{"$f":"ROUND(R8 * (1 + VAT), 2)","v":146.15},81.010000000000005,{"$f":"ROUND(T8 * (1 + VAT), 2)","v":93.16},15.68,{"$f":"ROUND(V8 * (1 + VAT), 2)","v":18.03}]
["Megaflex","Me",0,2,"Me02Y",null,null,null,"≥ 500V & < 66kV",553.63,636.66999999999996,167.74,192.9,91.11,104.78,180.6,207.69,124.29,142.93,78.88,90.71,14.3,16.45]
["Megaflex","Me",0,3,"Me03Y",null,null,null,"≥ 66kV & ≤ 132kV",536.16999999999996,616.6,162.41999999999999,186.78,88.21,101.44,174.91,201.15,120.41,138.47,76.37,87.83,13.91,16]
["Megaflex","Me",0,4,"Me04Y",null,null,null,"> 132kV*",505.3,581.1,153.07,176.03,83.12,95.59,164.83,189.55,113.44,130.46,71.959999999999994,82.75,17.62,20.260000000000002]
["Megaflex","Me",1,1,"Me11Y",null,null,"> 300km and \n≤ 600km","< 500V",567.09,652.15,171.78,197.55,93.27,107.26,184.99,212.74,127.35,146.44999999999999,80.8,92.92,15.74,18.100000000000001]
["Megaflex","Me",1,2,"Me12Y",null,null,null,"≥ 500V & < 66kV",559.16999999999996,643.04999999999995,169.39,194.8,91.98,105.78,182.44,209.81,125.55,144.38,79.64,91.59,14.47,16.64]
["Megaflex","Me",1,3,"Me13Y",null,null,null,"≥ 66kV & ≤ 132kV",541.41,622.62,164,188.6,89.06,102.42,176.62,203.11,121.54,139.77000000000001,77.09,88.65,14.03,16.13]
["Megaflex","Me",1,4,"Me14Y",null,null,null,"> 132kV*",510.34,586.89,154.63999999999999,177.84,83.95,96.54,166.45,191.42,114.6,131.79,72.67,83.57,17.79,20.46]
["Megaflex","Me",2,1,"Me21Y",null,null,"> 600km and \n≤ 900km","< 500V",572.75,658.66,173.51,199.54,94.2,108.33,186.81,214.83,128.61000000000001,147.9,81.59,93.83,15.95,18.34]
["Megaflex","Me",2,2,"Me22Y",null,null,null,"≥ 500V & < 66kV",564.80999999999995,649.53,171.08,196.74,92.92,106.86,184.28,211.92,126.75,145.76,80.45,92.52,14.55,16.73]
["Megaflex","Me",2,3,"Me23Y",null,null,null,"≥ 66kV & ≤ 132kV",546.92999999999995,628.97,165.65,190.5,89.94,103.43,178.35,205.1,122.75,141.16,77.849999999999994,89.53,14.14,16.260000000000002]
["Megaflex","Me",2,4,"Me24Y",null,null,null,"> 132kV*",515.46,592.78,156.18,179.61,84.79,97.51,168.17,193.4,115.73,133.09,73.41,84.42,18.03,20.73]
["Megaflex","Me",3,1,"Me31Y",null,null,"> 900km","< 500V",578.48,665.25,175.27,201.56,95.17,109.45,188.73,217.04,129.87,149.35,82.41,94.77,16.02,18.420000000000002]
["Megaflex","Me",3,2,"Me32Y",null,null,null,"≥ 500V & < 66kV",570.45000000000005,656.02,172.79,198.71,93.85,107.93,186.06,213.97,128.06,147.27000000000001,81.209999999999994,93.39,14.72,16.93]
["Megaflex","Me",3,3,"Me33Y",null,null,null,"≥ 66kV & ≤ 132kV",552.42999999999995,635.29,167.36,192.46,90.88,104.51,180.2,207.23,124,142.6,78.66,90.46,14.24,16.38]
["Megaflex","Me",3,4,"Me34Y",null,null,null,"> 132kV*",520.54,598.62,157.75,181.41,85.74,98.6,169.89,195.37,116.94,134.47999999999999,74.22,85.35,18.14,20.86]
[null,null,null,null,null,null,null,null,"* 132 kV or Transmission connected"]
[]
[null,null,null,null,null,null,null,"Distribution network charges"]
[null,null,null,null,null,null,null,null,null,"Network capacity 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,"Voltage",null,null,null,null,null,null,null,null,"Voltage",null,"Ancillary service charge [c/kWh]"]
["Tariff","Tariff nameBillcode","Tx zone","Voltage","Billcode",null,null,null,null,null,"VAT incl",null,"VAT incl",null,"VAT incl",null,null,null,null,"VAT incl"]
["Megaflex","Me",0,1,"Me01Y",null,null,"< 500V",null,31.26,{"$f":"ROUND(J30 * (1 + VAT), 2)","v":35.950000000000003},59.22,{"$f":"ROUND(L30 * (1 + VAT), 2)","v":68.099999999999994},0,{"$f":"ROUND(N30 * (1 + VAT), 2)","v":0},null,"< 500V",null,0.73,{"$f":"ROUND(S30 * (1 + VAT), 2)","v":0.84}]
["Megaflex","Me",0,2,"Me02Y",null,null,"≥ 500V & < 66kV",null,28.65,{"$f":"ROUND(J31 * (1 + VAT), 2)","v":32.950000000000003},54.31,{"$f":"ROUND(L31 * (1 + VAT), 2)","v":62.46},0,{"$f":"ROUND(N31 * (1 + VAT), 2)","v":0},null,"≥ 500V & < 66kV",null,0.71,{"$f":"ROUND(S31 * (1 + VAT), 2)","v":0.82}]
["Megaflex","Me",0,3,"Me03Y",null,null,"≥ 66kV & ≤ 132kV",null,10.25,{"$f":"ROUND(J32 * (1 + VAT), 2)","v":11.79},18.96,{"$f":"ROUND(L32 * (1 + VAT), 2)","v":21.8},25.1,{"$f":"ROUND(N32 * (1 + VAT), 2)","v":28.87},null,"≥ 66kV & ≤ 132kV",null,0.65,{"$f":"ROUND(S32 * (1 + VAT), 2)","v":0.75}]
["Megaflex","Me",0,4,"Me04Y",null,null,"> 132kV*",null,0,{"$f":"ROUND(J33 * (1 + VAT), 2)","v":0},0,{"$f":"ROUND(L33 * (1 + VAT), 2)","v":0},25.1,{"$f":"ROUND(N33 * (1 + VAT), 2)","v":28.87},null,"> 132kV*",null,0.62,{"$f":"ROUND(S33 * (1 + VAT), 2)","v":0.71}]
[null,null,null,null,null,null,null,"* 132 kV or Transmission connected",null,null,null,null,null,null,null,null,"* 132 kV or Transmission connected"]
[]
[null,null,null,null,null,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,null,null,null,null,null,"High season",null,"Low season"]
["Tariff","Tariff nameBillcode","Tx zone","Voltage","Billcode",null,null,null,null,null,"VAT incl",null,"VAT incl",null,null,null,null,"VAT incl",null,"VAT incl"]
["Megaflex","Me",0,1,"Me01Y",null,null,"> 1 MVA",null,356.92,{"$f":"ROUND(J39 * (1 + VAT), 2)","v":410.46},160.88,{"$f":"ROUND(L39 * (1 + VAT), 2)","v":185.01},null,null,null,25.11,{"$f":"ROUND(Q39 * (1 + VAT), 2)","v":28.88},0,{"$f":"ROUND(S39 * (1 + VAT), 2)","v":0}]
["Megaflex","Me",0,1,"Me01Y",null,null,"Key customers",null,6994.19,{"$f":"ROUND(J40 * (1 + VAT), 2)","v":8043.32},223.36,{"$f":"ROUND(L40 * (1 + VAT), 2)","v":256.86}]
[]
[null,null,null,null,null,null,null,"Electrification and rural network subsidy charge  [c/kWh]"]
[]
[]
["Tariff","Tariff nameBillcode","Tx zone","Voltage","Billcode",null,null,null,"VAT incl"]
["Megaflex","Me",0,1,"Me01Y",null,null,13.9,{"$f":"ROUND(H46 * (1 + VAT), 2)","v":15.99}]

{"sheet":"Megaflex Gen NLA","index":9,"n_rows":64,"n_cols":25,"rows_kept":64,"cut":false,"hidden":false,"merged":[[53,7,53,14],[54,7,54,11],[54,12,54,14],[55,7,55,11],[55,12,55,14],[47,12,47,15],[30,16,30,17],[31,16,31,17],[32,16,32,17],[33,16,33,17],[34,16,34,17],[35,16,35,17],[39,16,39,17],[37,16,38,19],[39,18,39,19],[44,16,44,17],[43,16,43,17],[41,16,41,17],[40,16,40,17],[42,16,42,17],[36,11,37,12],[32,20,32,21],[28,22,29,23],[28,18,28,19],[33,20,33,21],[30,20,30,21],[31,20,31,21],[3,21,5,22],[26,16,26,19],[26,20,26,23],[28,16,28,17],[28,20,28,21],[11,7,14,7],[3,9,3,20],[4,7,6,7],[4,9,4,14],[4,15,4,20],[5,9,5,10],[5,11,5,12],[5,13,5,14],[5,15,5,16],[5,17,5,18],[5,19,5,20],[7,7,10,7],[31,7,31,8],[15,7,18,7],[19,7,22,7],[26,7,26,14],[27,9,28,10],[27,11,28,12],[27,13,28,14],[23,7,23,8],[30,7,30,8],[28,7,29,8],[43,7,43,8],[46,7,48,8],[45,7,45,10],[32,7,32,8],[33,7,33,8],[36,7,36,8],[36,9,37,10],[37,7,37,8],[1,6,1,24],[34,20,36,23],[58,12,58,13],[56,7,56,10],[56,12,56,14],[57,7,57,9],[57,10,57,11],[57,12,57,14],[58,10,58,11],[39,7,39,8],[38,7,38,8],[46,9,47,10],[48,9,48,10],[40,7,40,8],[41,7,41,8],[42,7,42,8]]}
[null,null,null,null,null,null,"Back to menu",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
["Non-municipal",null,null,null,null,null,"Megaflex Gen - Non-local authority"]
[]
[null,null,null,null,null,null,null,null,null,"Active energy charge for loads [c/kWh]",null,null,null,null,null,null,null,null,null,null,null,"Transmission network charges [R/kVA/m]"]
[null,null,null,null,null,null,null,"Transmission zone",null,"High demand season [Jun - Aug]",null,null,null,null,null,"Low demand season [Sep - May]"]
[null,null,null,null,null,null,null,null,"Voltage","Peak",null,"Standard",null,"Off Peak",null,"Peak",null,"Standard",null,"Off Peak"]
["Tariff","Tariff nameBillcode","Tx zone","Voltage","Billcode",null,null,null,null,"","VAT incl",null,"VAT incl",null,"VAT incl",null,"VAT incl",null,"VAT incl",null,"VAT incl",null,"VAT incl"]
["Genflex urban loads","GU",0,1,{"$f":"B8&C8&D8&IF($A$2=\"Non-municipal\",\"N\",IF($A$2=\"Municiple\",\"Y\",\"error\"))","v":"GU01N"},null,null,"≤ 300km","< 500V",542.79,{"$f":"ROUND(J8 * (1 + VAT), 2)","v":624.21},165.14,{"$f":"ROUND(L8 * (1 + VAT), 2)","v":189.91},90.17,{"$f":"ROUND(N8 * (1 + VAT), 2)","v":103.7},177.74,{"$f":"ROUND(P8 * (1 + VAT), 2)","v":204.4},122.64,{"$f":"ROUND(R8 * (1 + VAT), 2)","v":141.04},78.19,{"$f":"ROUND(T8 * (1 + VAT), 2)","v":89.92},15.53,{"$f":"ROUND(V8 * (1 + VAT), 2)","v":17.86}]
["Genflex urban loads","GU",0,2,{"$f":"B9&C9&D9&IF($A$2=\"Non-municipal\",\"N\",IF($A$2=\"Municiple\",\"Y\",\"error\"))","v":"GU02N"},null,null,null,"≥ 500V & < 66kV",534.27,614.41,161.85,186.13,87.91,101.1,174.26,200.4,119.96,137.94999999999999,76.099999999999994,87.52,14.19,16.32]
["Genflex urban loads","GU",0,3,"GU03N",null,null,null,"≥ 66kV & ≤ 132kV",517.35,594.95000000000005,156.71,180.22,85.12,97.89,168.78,194.1,116.13,133.55000000000001,73.72,84.78,13.81,15.88]
["Genflex urban loads","GU",0,4,"GU04N",null,null,null,"> 132kV*",487.58,560.72,147.68,169.83,80.22,92.25,159.1,182.97,109.47,125.89,69.459999999999994,79.88,17.47,20.09]
["Genflex urban loads","GU",1,1,"GU11N",null,null,"> 300km and \n≤ 600km","< 500V",547.21,629.29,165.8,190.67,90.02,103.52,178.52,205.3,122.91,141.35,77.98,89.68,15.64,17.989999999999998]
["Genflex urban loads","GU",1,2,"GU12N",null,null,null,"≥ 500V & < 66kV",539.6,620.54,163.44999999999999,187.97,88.76,102.07,176.05,202.46,121.14,139.31,76.849999999999994,88.38,14.32,16.47]
["Genflex urban loads","GU",1,3,"GU13N",null,null,null,"≥ 66kV & ≤ 132kV",522.42999999999995,600.79,158.24,181.98,85.91,98.8,170.41,195.97,117.29,134.88,74.42,85.58,13.92,16.010000000000002]
["Genflex urban loads","GU",1,4,"GU14N",null,null,null,"> 132kV*",492.47,566.34,149.21,171.59,80.97,93.12,160.63,184.72,110.53,127.11,70.11,80.63,17.62,20.260000000000002]
["Genflex urban loads","GU",2,1,"GU21N",null,null,"> 600km and \n≤ 900km","< 500V",552.66,635.55999999999995,167.42,192.53,90.89,104.52,180.28,207.32,124.1,142.72,78.7,90.51,15.82,18.190000000000001]
["Genflex urban loads","GU",2,2,"GU22N",null,null,null,"≥ 500V & < 66kV",545.02,626.77,165.13,189.9,89.66,103.11,177.79,204.46,122.38,140.74,77.63,89.27,14.45,16.62]
["Genflex urban loads","GU",2,3,"GU23N",null,null,null,"≥ 66kV & ≤ 132kV",527.77,606.94000000000005,159.88,183.86,86.8,99.82,172.15,197.97,118.51,136.29,75.19,86.47,14,16.100000000000001]
["Genflex urban loads","GU",2,4,"GU24N",null,null,null,"> 132kV*",497.43,572.04,150.66,173.26,81.87,94.15,162.25,186.59,111.66,128.41,70.86,81.489999999999995,17.88,20.56]
["Genflex urban loads","GU",3,1,"GU31N",null,null,"> 900km","< 500V",558.22,641.95000000000005,169.17,194.55,91.81,105.58,182.12,209.44,125.32,144.12,79.53,91.46,15.92,18.309999999999999]
["Genflex urban loads","GU",3,2,"GU32N",null,null,null,"≥ 500V & < 66kV",550.44000000000005,633.01,166.73,191.74,90.51,104.09,179.53,206.46,123.54,142.07,78.39,90.15,14.62,16.809999999999999]
["Genflex urban loads","GU",3,3,"GU33N",null,null,null,"≥ 66kV & ≤ 132kV",533.05999999999995,613.02,161.46,185.68,87.67,100.82,173.87,199.95,119.67,137.62,75.92,87.31,14.13,16.25]
["Genflex urban loads","GU",3,4,"GU34N",null,null,null,"> 132kV*",502.27,577.61,152.22,175.05,82.7,95.11,163.94,188.53,112.88,129.81,71.64,82.39,18.010000000000002,20.71]
["Gen-purchase","NLPurchADJ",0,4,"NLPurchADJ04N",null,null,"WEPS energy rate excluding losses",null,482.41812605125165,554.78,146.11655288413971,{"$f":"ROUND(L24 * (1 + VAT), 2)","v":168.03},79.370733155238952,{"$f":"ROUND(N24 * (1 + VAT), 2)","v":91.28},157.41565251805679,{"$f":"ROUND(P24 * (1 + VAT), 2)","v":181.03},108.31107153457999,{"$f":"ROUND(R24 * (1 + VAT), 2)","v":124.56},68.724646284753135,{"$f":"ROUND(T24 * (1 + VAT), 2)","v":79.03}]
["TUoS network charges for Transmission connected generators","GenTUOS","Cape",4,"GenTUOSCape4N",null,null,null,"* 132 kV or Transmission connected"]
["TUoS network charges for Transmission connected generators","GenTUOS","Karoo",4,"GenTUOSKaroo4N"]
["TUoS network charges for Transmission connected generators","GenTUOS","Kwazulu-Natal",4,"GenTUOSKwazulu-Natal4N",null,null,"Distribution network charges for loads",null,null,null,null,null,null,null,null,"Transmission network charges for generators ",null,null,null,"Distribution network charges for generators*"]
["TUoS network charges for Transmission connected generators","GenTUOS","Vaal",4,"GenTUOSVaal4N",null,null,null,null,"Network capacity charge \n[R/kVA/m]",null,"Network demand charge \n[R/kVA/m]",null,"Urban low voltage subsidy charge [R/kVA/m]"]
["TUoS network charges for Transmission connected generators","GenTUOS","Waterburg",4,"GenTUOSWaterburg4N",null,null,"Voltage",null,null,null,null,null,null,null,null,"TUoS [ > 132kV]",null,"Network charge\n[R/kW]",null,"Voltage ",null,"Network capacity charge    [R/kW/m]"]
["TUoS network charges for Transmission connected generators","GenTUOS","Mpumalanga",4,"GenTUOSMpumalanga4N",null,null,"Voltage",null,null,"VAT incl",null,"VAT incl",null,"VAT incl",null,null,null,null,"VAT incl"]
["Genflex urban loads","GU",0,1,{"$f":"B31&C31&D31&IF($A$2=\"Non-municipal\",\"N\",IF($A$2=\"Municiple\",\"Y\",\"error\"))","v":"GU01N"},null,null,"< 500V",null,30.86,{"$f":"ROUND(J31 * (1 + VAT), 2)","v":35.49},58.51,{"$f":"ROUND(L31 * (1 + VAT), 2)","v":67.290000000000006},0,{"$f":"ROUND(N31 * (1 + VAT), 2)","v":0},null,"Cape",null,0,{"$f":"ROUND(S31 * (1 + VAT), 2)","v":0},null,null,null,"VAT incl"]
["Genflex urban loads","GU",0,2,{"$f":"B32&C32&D32&IF($A$2=\"Non-municipal\",\"N\",IF($A$2=\"Municiple\",\"Y\",\"error\"))","v":"GU02N"},null,null,"≥ 500V & < 66kV",null,28.3,{"$f":"ROUND(J32 * (1 + VAT), 2)","v":32.549999999999997},53.68,{"$f":"ROUND(L32 * (1 + VAT), 2)","v":61.73},0,{"$f":"ROUND(N32 * (1 + VAT), 2)","v":0},null,"Karoo",null,0,0,"< 500V"]
["Genflex urban loads","GU",0,3,{"$f":"B33&C33&D33&IF($A$2=\"Non-municipal\",\"N\",IF($A$2=\"Municiple\",\"Y\",\"error\"))","v":"GU03N"},null,null,"≥ 66kV & ≤ 132kV",null,10.11,{"$f":"ROUND(J33 * (1 + VAT), 2)","v":11.63},18.71,{"$f":"ROUND(L33 * (1 + VAT), 2)","v":21.52},24.93,{"$f":"ROUND(N33 * (1 + VAT), 2)","v":28.67},null,"Kwazulu-Natal",null,3.67,4.22,"≥ 500V & < 66kV"]
["Genflex urban loads","GU",0,4,{"$f":"B34&C34&D34&IF($A$2=\"Non-municipal\",\"N\",IF($A$2=\"Municiple\",\"Y\",\"error\"))","v":"GU04N"},null,null,"> 132kV / Transmission connected",null,0,{"$f":"ROUND(J34 * (1 + VAT), 2)","v":0},0,{"$f":"ROUND(L34 * (1 + VAT), 2)","v":0},24.93,{"$f":"ROUND(N34 * (1 + VAT), 2)","v":28.67},null,"Vaal",null,12.21,14.04,"≥ 66kV & ≤ 132kV",null,24.95,{"$f":"ROUND(W34 * (1 + VAT), 2)","v":28.69}]
["Gen-DUoS urban","NEGenDUoSU",0,3,{"$f":"B35&C35&D35&IF($A$2=\"Non-municipal\",\"N\",IF($A$2=\"Municiple\",\"Y\",\"error\"))","v":"NEGenDUoSU03N"},null,null,null,null,null,null,null,null,null,null,null,"Waterberg",null,15.64,17.989999999999998,"* The Distribution network charge will be rebated by the Losses charge, but not beyond extintion"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Mpumalanga",null,14.51,16.690000000000001]
[null,null,null,null,null,null,null,"Customer categories",null,"Service charge  [R/account/day]",null,"Administration charge  [R/POD/day]"]
[null,null,null,null,null,null,null,"[kVA or MVA = loads]",null,null,null,null,null,null,null,null,"Ancillary service charge for loads and generators"]
["Tariff","Tariff nameBillcode","Tx zone","Voltage","Billcode",null,null,"[kW or MW = generators]",null,null,"VAT incl",null,"VAT incl"]
["Genflex urban loads","GU",0,1,{"$f":"B40&C40&D40&IF($A$2=\"Non-municipal\",\"N\",IF($A$2=\"Municiple\",\"Y\",\"error\"))","v":"GU01N"},null,null,"≤ 100 KVA/ kW ",null,25.21,{"$f":"ROUND(J40 * (1 + VAT), 2)","v":28.99},5.54,{"$f":"ROUND(L40 * (1 + VAT), 2)","v":6.37},null,null,null,"Voltage",null,"Ancillary service charge [c/kWh]"]
["Genflex urban loads","GU",0,1,{"$f":"B41&C41&D41&IF($A$2=\"Non-municipal\",\"N\",IF($A$2=\"Municiple\",\"Y\",\"error\"))","v":"GU01N"},null,null,"> 100 kVA/ kW & ≤ 500 kVA/ kW",null,115.14,{"$f":"ROUND(J41 * (1 + VAT), 2)","v":132.41},32.299999999999997,{"$f":"ROUND(L41 * (1 + VAT), 2)","v":37.15},null,null,null,null,null,null,"VAT incl"]
["Genflex urban loads","GU",0,1,{"$f":"B42&C42&D42&IF($A$2=\"Non-municipal\",\"N\",IF($A$2=\"Municiple\",\"Y\",\"error\"))","v":"GU01N"},null,null,"> 500 kVA/ kW & ≤ 1 MVA/MW",null,354.25,{"$f":"ROUND(J42 * (1 + VAT), 2)","v":407.39},64.12,{"$f":"ROUND(L42 * (1 + VAT), 2)","v":73.739999999999995},null,null,null,"< 500V",null,0.71,{"$f":"ROUND(S42 * (1 + VAT), 2)","v":0.82}]
["Genflex urban loads","GU",0,1,{"$f":"B43&C43&D43&IF($A$2=\"Non-municipal\",\"N\",IF($A$2=\"Municiple\",\"Y\",\"error\"))","v":"GU01N"},null,null,"> 1 MVA/MW",null,354.25,{"$f":"ROUND(J43 * (1 + VAT), 2)","v":407.39},159.66,{"$f":"ROUND(L43 * (1 + VAT), 2)","v":183.61},null,null,null,"≥ 500V & < 66kV",null,0.7,{"$f":"ROUND(S43 * (1 + VAT), 2)","v":0.81}]
["Genflex urban loads","GU",0,1,{"$f":"B44&C44&D44&IF($A$2=\"Non-municipal\",\"N\",IF($A$2=\"Municiple\",\"Y\",\"error\"))","v":"GU01N"},null,null,"Key customers or Transmission connected generators",null,6942.01,{"$f":"ROUND(J44 * (1 + VAT), 2)","v":7983.31},221.7,{"$f":"ROUND(L44 * (1 + VAT), 2)","v":254.96},null,null,null,"≥ 66kV & ≤ 132kV",null,0.68,{"$f":"ROUND(S44 * (1 + VAT), 2)","v":0.78}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"> 132kV",null,0.63,{"$f":"ROUND(S45 * (1 + VAT), 2)","v":0.72},null,null,null,null,{"$f":"'Loss Factors'!R10","v":0}]
[null,null,null,null,null,null,null,"Applicable to loads",null,null,null,null,null,null,null,null,"* 132 kV or Transmission connected"]
[null,null,null,null,null,null,null,"Electrification and rural network subsidy charge  [c/kWh]",null,"Affordability subsidy charge [c/kWh] \nOnly payable by non-local authority tariffs"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Reactive energy charge  [c/kVArh] (loads)"]
[null,null,null,null,null,null,null,null,null,null,null,null,"High season",null,"Low season"]
["Tariff","Tariff nameBillcode","Tx zone","Voltage","Billcode",null,null,null,"VAT incl",null,"VAT incl",null,null,"VAT incl",null,"VAT incl"]
["Genflex urban loads","GU",0,1,{"$f":"B51&C51&D51&IF($A$2=\"Non-municipal\",\"N\",IF($A$2=\"Municiple\",\"Y\",\"error\"))","v":"GU01N"},null,null,13.8,{"$f":"ROUND(H51 * (1 + VAT), 2)","v":15.87},7.37,{"$f":"ROUND(J51 * (1 + VAT), 2)","v":8.48},null,24.95,{"$f":"ROUND(M51 * (1 + VAT), 2)","v":28.69},0,{"$f":"ROUND(O51 * (1 + VAT), 2)","v":0}]
[]
[]
[null,null,null,null,null,null,null,"Losses charge for generators"]
[null,null,null,null,null,null,null,"Distribution connected generators",null,null,null,null,"Transmission connected generators"]
[null,null,null,null,null,null,null,"Formula",null,null,null,null,"Formula"]
[null,null,null,null,null,null,null,"Distribution = - ((Energy produced x WEPS rate excluding losses) x (Distribution loss factor x Transmission loss factor-1)) in each TOU period",null,null,null,null,"Transmission = (Energy produced x WEPS rate excluding losses) x (Transmission loss factor-1/Transmission loss factor) in each TOU period"]
[null,null,null,null,null,null,null,"Transmission loss factors for Distribution connected",null,null,"Distribution loss factors",null,"Generator loss factor"]
[null,null,null,null,null,null,null,"Distance from Johannesburg",null,null,{"$f":"'Loss Factors'!N5","v":"Voltage"},null,{"$f":"' TUoS NLA'!I38","v":"Cape"},null,{"$f":"' TUoS NLA'!J38","v":0.97099999999999997}]
[null,null,null,null,null,null,null,{"$f":"'Loss Factors'!R6","v":"≤ 300km"},null,{"$f":"'Loss Factors'!T6","v":1.0106999999999999},"< 500V",{"$f":"'Loss Factors'!O6","v":1.1111},{"$f":"' TUoS NLA'!I39","v":"Karoo"},null,{"$f":"' TUoS NLA'!J39","v":0.995}]
[null,null,null,null,null,null,null,{"$f":"'Loss Factors'!R7","v":"> 300km & ≤ 600km"},null,{"$f":"'Loss Factors'!T7","v":1.0207999999999999},"≥ 500V & < 66kV",{"$f":"'Loss Factors'!O7","v":1.0956999999999999},{"$f":"' TUoS NLA'!I40","v":"Kwazulu-Natal"},null,{"$f":"' TUoS NLA'!J40","v":1.004}]
[null,null,null,null,null,null,null,{"$f":"'Loss Factors'!R8","v":"> 600km & ≤ 900km"},null,{"$f":"'Loss Factors'!T8","v":1.0309999999999999},"≥ 66kV & ≤ 132kV",{"$f":"'Loss Factors'!O8","v":1.0610999999999999},{"$f":"' TUoS NLA'!I41","v":"Vaal"},null,{"$f":"' TUoS NLA'!J41","v":1.02}]
[null,null,null,null,null,null,null,{"$f":"'Loss Factors'!R9","v":"> 900km"},null,{"$f":"'Loss Factors'!T9","v":1.0412999999999999},"> 132kV*",{"$f":"'Loss Factors'!O9","v":1},{"$f":"' TUoS NLA'!I42","v":"Waterberg"},null,{"$f":"' TUoS NLA'!J42","v":1.0229999999999999}]
[null,null,null,null,null,null,null,"* 132 kV or Transmission connected",null,null,null,null,{"$f":"' TUoS NLA'!I43","v":"Mpumalanga"},null,{"$f":"' TUoS NLA'!J43","v":1.0209999999999999}]

{"sheet":"Miniflex NLA","index":10,"n_rows":45,"n_cols":23,"rows_kept":45,"cut":false,"hidden":false,"merged":[[35,7,37,8],[27,15,27,16],[27,17,27,18],[27,20,27,22],[28,7,28,8],[37,9,37,10],[37,14,37,15],[37,16,37,17],[30,7,30,8],[31,7,31,8],[32,7,32,8],[35,9,36,10],[35,14,36,17],[29,7,29,8],[11,7,14,7],[15,7,18,7],[19,7,22,7],[27,7,27,8],[25,7,25,8],[25,9,26,10],[25,11,26,12],[5,11,5,12],[5,13,5,14],[5,15,5,16],[3,21,5,22],[1,6,1,23],[5,17,5,18],[5,19,5,20],[7,7,10,7],[3,9,3,20],[4,7,6,7],[4,9,4,14],[4,15,4,20],[5,9,5,10]]}
[null,null,null,null,null,null,"Back to menu",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
["Non-municipal",null,null,null,null,null,"Miniflex - Non-Local Authority"]
[]
[null,null,null,null,null,null,null,null,null,"Active energy charge [c/kWh]",null,null,null,null,null,null,null,null,null,null,null,"Network capacity charge [R/kVA/m]"]
[null,null,null,null,null,null,null,"Transmission zone",null,"High demand season [Jun - Aug]",null,null,null,null,null,"Low demand season [Sep - May]"]
[null,null,null,null,null,null,null,null,"Voltage","Peak",null,"Standard",null,"Off Peak",null,"Peak",null,"Standard",null,"Off Peak"]
["Tariff","Tariff nameBillcode","Tx zone","Voltage","Billcode",null,null,null,null,"","VAT incl",null,"VAT incl",null,"VAT incl",null,"VAT incl",null,"VAT incl",null,"VAT incl",null,"VAT incl"]
["Miniflex","Mi",0,1,{"$f":"B8&C8&D8&IF($A$2=\"Non-municipal\",\"N\",IF($A$2=\"Municiple\",\"Y\",\"error\"))","v":"Mi01N"},null,null,"≤ 300km","< 500V",542.79,{"$f":"ROUND(J8 * (1 + VAT), 2)","v":624.21},165.14,{"$f":"ROUND(L8 * (1 + VAT), 2)","v":189.91},90.17,{"$f":"ROUND(N8 * (1 + VAT), 2)","v":103.7},177.74,{"$f":"ROUND(P8 * (1 + VAT), 2)","v":204.4},122.64,{"$f":"ROUND(R8 * (1 + VAT), 2)","v":141.04},78.19,{"$f":"ROUND(T8 * (1 + VAT), 2)","v":89.92},46.32,{"$f":"ROUND(V8 * (1 + VAT), 2)","v":53.27}]
["Miniflex","Mi",0,2,{"$f":"B9&C9&D9&IF($A$2=\"Non-municipal\",\"N\",IF($A$2=\"Municiple\",\"Y\",\"error\"))","v":"Mi02N"},null,null,null,"≥ 500V & < 66kV",534.27,614.41,161.85,186.13,87.91,101.1,174.26,200.4,119.96,137.94999999999999,76.099999999999994,87.52,42.46,48.83]
["Miniflex","Mi",0,3,"Mi03N",null,null,null,"≥ 66kV & ≤ 132kV",517.35,594.95000000000005,156.71,180.22,85.12,97.89,168.78,194.1,116.13,133.55000000000001,73.72,84.78,23.85,27.43]
["Miniflex","Mi",0,4,"Mi04N",null,null,null,"> 132kV*",487.58,560.72,147.68,169.83,80.22,92.25,159.1,182.97,109.47,125.89,69.459999999999994,79.88,17.38,19.989999999999998]
["Miniflex","Mi",1,1,"Mi11N",null,null,"> 300km and \n≤ 600km","< 500V",547.21,629.29,165.8,190.67,90.02,103.52,178.52,205.3,122.91,141.35,77.98,89.68,46.44,53.41]
["Miniflex","Mi",1,2,"Mi12N",null,null,null,"≥ 500V & < 66kV",539.6,620.54,163.44999999999999,187.97,88.76,102.07,176.05,202.46,121.14,139.31,76.849999999999994,88.38,42.6,48.99]
["Miniflex","Mi",1,3,"Mi13N",null,null,null,"≥ 66kV & ≤ 132kV",522.42999999999995,600.79,158.24,181.98,85.91,98.8,170.41,195.97,117.29,134.88,74.42,85.58,23.94,27.53]
["Miniflex","Mi",1,4,"Mi14N",null,null,null,"> 132kV*",492.47,566.34,149.21,171.59,80.97,93.12,160.63,184.72,110.53,127.11,70.11,80.63,17.57,20.21]
["Miniflex","Mi",2,1,"Mi21N",null,null,"> 600km and \n≤ 900km","< 500V",552.66,635.55999999999995,167.42,192.53,90.89,104.52,180.28,207.32,124.1,142.72,78.7,90.51,46.67,53.67]
["Miniflex","Mi",2,2,"Mi22N",null,null,null,"≥ 500V & < 66kV",545.02,626.77,165.13,189.9,89.66,103.11,177.79,204.46,122.38,140.74,77.63,89.27,42.73,49.14]
["Miniflex","Mi",2,3,"Mi23N",null,null,null,"≥ 66kV & ≤ 132kV",527.77,606.94000000000005,159.88,183.86,86.8,99.82,172.15,197.97,118.51,136.29,75.19,86.47,24.09,27.7]
["Miniflex","Mi",2,4,"Mi24N",null,null,null,"> 132kV*",497.43,572.04,150.66,173.26,81.87,94.15,162.25,186.59,111.66,128.41,70.86,81.489999999999995,17.82,20.49]
["Miniflex","Mi",3,1,"Mi31N",null,null,"> 900km","< 500V",558.22,641.95000000000005,169.17,194.55,91.81,105.58,182.12,209.44,125.32,144.12,79.53,91.46,46.7,53.71]
["Miniflex","Mi",3,2,"Mi32N",null,null,null,"≥ 500V & < 66kV",550.44000000000005,633.01,166.73,191.74,90.51,104.09,179.53,206.46,123.54,142.07,78.39,90.15,42.87,49.3]
["Miniflex","Mi",3,3,"Mi33N",null,null,null,"≥ 66kV & ≤ 132kV",533.05999999999995,613.02,161.46,185.68,87.67,100.82,173.87,199.95,119.67,137.62,75.92,87.31,24.18,27.81]
["Miniflex","Mi",3,4,"Mi34N",null,null,null,"> 132kV*",502.27,577.61,152.22,175.05,82.7,95.11,163.94,188.53,112.88,129.81,71.64,82.39,17.95,20.64]
[null,null,null,null,null,null,null,null,"* 132 kV or Transmission connected"]
[]
[null,null,null,null,null,null,null,"Customer categories",null,"Service charge  [R/account/day]",null,"Administration charge  [R/POD/day]"]
[]
["Tariff","Tariff nameBillcode","Tx zone","Voltage","Billcode",null,null,null,null,null,"VAT incl",null,"VAT incl",null,null,"Ancillary service charge [c/kWh]",null,"Network demand charge [c/kWh]        \n     [Peak & Standard]",null,null,"Urban low voltage subsidy charge [R/kVA/m]"]
["Miniflex","Mi",0,1,{"$f":"B29&C29&D29&IF($A$2=\"Non-municipal\",\"N\",IF($A$2=\"Municiple\",\"Y\",\"error\"))","v":"Mi01N"},null,null,"≤ 100 kVA",null,25.21,{"$f":"ROUND(J29 * (1 + VAT), 2)","v":28.99},5.54,{"$f":"ROUND(L29 * (1 + VAT), 2)","v":6.37},null,"Voltage",null,"VAT incl",null,"VAT incl",null,null,null,"VAT incl"]
["Miniflex","Mi",0,1,{"$f":"B30&C30&D30&IF($A$2=\"Non-municipal\",\"N\",IF($A$2=\"Municiple\",\"Y\",\"error\"))","v":"Mi01N"},null,null,"> 100 kVA & ≤ 500 kVA",null,115.14,{"$f":"ROUND(J30 * (1 + VAT), 2)","v":132.41},32.299999999999997,{"$f":"ROUND(L30 * (1 + VAT), 2)","v":37.15},null,"< 500V",0.71,{"$f":"ROUND(P30 * (1 + VAT), 2)","v":0.82},28.68,{"$f":"ROUND(R30 * (1 + VAT), 2)","v":32.979999999999997},null,"< 500V",0,{"$f":"ROUND(V30 * (1 + VAT), 2)","v":0}]
["Miniflex","Mi",0,1,{"$f":"B31&C31&D31&IF($A$2=\"Non-municipal\",\"N\",IF($A$2=\"Municiple\",\"Y\",\"error\"))","v":"Mi01N"},null,null,"> 500 kVA & ≤ 1 MVA",null,354.25,{"$f":"ROUND(J31 * (1 + VAT), 2)","v":407.39},64.12,{"$f":"ROUND(L31 * (1 + VAT), 2)","v":73.739999999999995},null,"≥ 500V & < 66kV",0.7,{"$f":"ROUND(P31 * (1 + VAT), 2)","v":0.81},12.02,{"$f":"ROUND(R31 * (1 + VAT), 2)","v":13.82},null,"≥ 500V & < 66kV",0,{"$f":"ROUND(V31 * (1 + VAT), 2)","v":0}]
["Miniflex","Mi",0,1,{"$f":"B32&C32&D32&IF($A$2=\"Non-municipal\",\"N\",IF($A$2=\"Municiple\",\"Y\",\"error\"))","v":"Mi01N"},null,null,"> 1 MVA",null,354.25,{"$f":"ROUND(J32 * (1 + VAT), 2)","v":407.39},159.66,{"$f":"ROUND(L32 * (1 + VAT), 2)","v":183.61},null,"≥ 66kV & ≤ 132kV",0.68,{"$f":"ROUND(P32 * (1 + VAT), 2)","v":0.78},4.1900000000000004,{"$f":"ROUND(R32 * (1 + VAT), 2)","v":4.82},null,"≥ 66kV & ≤ 132kV",24.93,{"$f":"ROUND(V32 * (1 + VAT), 2)","v":28.67}]
["Miniflex","Mi",0,1,{"$f":"B33&C33&D33&IF($A$2=\"Non-municipal\",\"N\",IF($A$2=\"Municiple\",\"Y\",\"error\"))","v":"Mi01N"},null,null,"Key customers",null,6942.01,{"$f":"ROUND(J33 * (1 + VAT), 2)","v":7983.31},221.7,{"$f":"ROUND(L33 * (1 + VAT), 2)","v":254.96},null,"> 132kV*",0.63,{"$f":"ROUND(P33 * (1 + VAT), 2)","v":0.72},0,{"$f":"ROUND(R33 * (1 + VAT), 2)","v":0},null,"> 132kV*",24.93,{"$f":"ROUND(V33 * (1 + VAT), 2)","v":28.67}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"* 132 kV or Transmission connected",null,null,null,null,null,"* 132 kV or Transmission connected"]
[]
[null,null,null,null,null,null,null,"Electrification and rural network subsidy charge  [c/kWh]",null,"Affordability subsidy charge [c/kWh] \nOnly payable by non-local authority tariffs",null,null,null,null,"Reactive energy charge  [c/kVArh]"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"High season",null,"Low season"]
["Tariff","Tariff nameBillcode","Tx zone","Voltage","Billcode",null,null,null,"VAT incl",null,"VAT incl",null,null,null,null,"VAT incl",null,"VAT incl"]
["Miniflex","Mi",0,1,{"$f":"B40&C40&D40&IF($A$2=\"Non-municipal\",\"N\",IF($A$2=\"Municiple\",\"Y\",\"error\"))","v":"Mi01N"},null,null,13.8,{"$f":"ROUND(H40 * (1 + VAT), 2)","v":15.87},7.37,{"$f":"ROUND(J40 * (1 + VAT), 2)","v":8.48},null,null,null,10.87,{"$f":"ROUND(O40 * (1 + VAT), 2)","v":12.5},0,{"$f":"ROUND(Q40 * (1 + VAT), 2)","v":0}]
[]
["Miniflex","Mi",0,1,{"$f":"B42&C42&D42&IF($A$2=\"Non-municipal\",\"N\",IF($A$2=\"Municiple\",\"Y\",\"error\"))","v":"Mi01N"}]
["Miniflex","Mi",1,2,{"$f":"B43&C43&D43&IF($A$2=\"Non-municipal\",\"N\",IF($A$2=\"Municiple\",\"Y\",\"error\"))","v":"Mi12N"}]
["Miniflex","Mi",2,3,{"$f":"B44&C44&D44&IF($A$2=\"Non-municipal\",\"N\",IF($A$2=\"Municiple\",\"Y\",\"error\"))","v":"Mi23N"}]
["Miniflex","Mi",3,4,{"$f":"B45&C45&D45&IF($A$2=\"Non-municipal\",\"N\",IF($A$2=\"Municiple\",\"Y\",\"error\"))","v":"Mi34N"}]

{"sheet":"Miniflex Munic ","index":11,"n_rows":45,"n_cols":23,"rows_kept":45,"cut":false,"hidden":false,"merged":[[37,11,37,12],[37,13,37,14],[27,7,27,8],[27,15,27,16],[30,7,30,8],[31,7,31,8],[32,7,32,8],[35,11,36,14],[35,7,37,8],[27,17,27,18],[27,20,27,22],[28,7,28,8],[29,7,29,8],[11,7,14,7],[15,7,18,7],[19,7,22,7],[25,9,26,10],[25,11,26,12],[25,7,25,8],[1,6,1,23],[3,21,5,22],[7,7,10,7],[3,9,3,20],[4,7,6,7],[4,9,4,14],[4,15,4,20],[5,9,5,10],[5,11,5,12],[5,13,5,14],[5,15,5,16],[5,17,5,18],[5,19,5,20]]}
[null,null,null,null,null,null,"Back to menu"]
["Municiple",null,null,null,null,null,"Miniflex - Local Authority"]
[]
[null,null,null,null,null,null,null,null,null,"Active energy charge [c/kWh]",null,null,null,null,null,null,null,null,null,null,null,"Network capacity charge [R/kVA/m]"]
[null,null,null,null,null,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,null,null,null,"Voltage","Peak",null,"Standard",null,"Off Peak",null,"Peak",null,"Standard",null,"Off Peak"]
["Tariff","Tariff nameBillcode","Tx zone","Voltage","Billcode",null,null,null,null,"","VAT incl",null,"VAT incl",null,"VAT incl",null,"VAT incl",null,"VAT incl",null,"VAT incl",null,"VAT incl"]
["Miniflex","Mi",0,1,"Mi01Y",null,null,"≤ 300km","< 500V",562.5,{"$f":"ROUND(J8 * (1 + VAT), 2)","v":646.88},171.17,{"$f":"ROUND(L8 * (1 + VAT), 2)","v":196.85},93.4,{"$f":"ROUND(N8 * (1 + VAT), 2)","v":107.41},184.15,{"$f":"ROUND(P8 * (1 + VAT), 2)","v":211.77},127.09,{"$f":"ROUND(R8 * (1 + VAT), 2)","v":146.15},81.010000000000005,{"$f":"ROUND(T8 * (1 + VAT), 2)","v":93.16},46.91,{"$f":"ROUND(V8 * (1 + VAT), 2)","v":53.95}]
["Miniflex","Mi",0,2,"Mi02Y",null,null,null,"≥ 500V & < 66kV",553.63,636.66999999999996,167.74,192.9,91.11,104.78,180.6,207.69,124.29,142.93,78.88,90.71,42.95,49.39]
["Miniflex","Mi",0,3,"Mi03Y",null,null,null,"≥ 66kV & ≤ 132kV",536.16999999999996,616.6,162.41999999999999,186.78,88.21,101.44,174.91,201.15,120.41,138.47,76.37,87.83,24.12,27.74]
["Miniflex","Mi",0,4,"Mi04Y",null,null,null,"> 132kV*",505.3,581.1,153.07,176.03,83.12,95.59,164.83,189.55,113.44,130.46,71.959999999999994,82.75,17.62,20.260000000000002]
["Miniflex","Mi",1,1,"Mi11Y",null,null,"> 300km and \n≤ 600km","< 500V",567.09,652.15,171.78,197.55,93.27,107.26,184.99,212.74,127.35,146.44999999999999,80.8,92.92,46.99,54.04]
["Miniflex","Mi",1,2,"Mi12Y",null,null,null,"≥ 500V & < 66kV",559.16999999999996,643.04999999999995,169.39,194.8,91.98,105.78,182.44,209.81,125.55,144.38,79.64,91.59,43.13,49.6]
["Miniflex","Mi",1,3,"Mi13Y",null,null,null,"≥ 66kV & ≤ 132kV",541.41,622.62,164,188.6,89.06,102.42,176.62,203.11,121.54,139.77000000000001,77.09,88.65,24.25,27.89]
["Miniflex","Mi",1,4,"Mi14Y",null,null,null,"> 132kV*",510.34,586.89,154.63999999999999,177.84,83.95,96.54,166.45,191.42,114.6,131.79,72.67,83.57,17.79,20.46]
["Miniflex","Mi",2,1,"Mi21Y",null,null,"> 600km and \n≤ 900km","< 500V",572.75,658.66,173.51,199.54,94.2,108.33,186.81,214.83,128.61000000000001,147.9,81.59,93.83,47.24,54.33]
["Miniflex","Mi",2,2,"Mi22Y",null,null,null,"≥ 500V & < 66kV",564.80999999999995,649.53,171.08,196.74,92.92,106.86,184.28,211.92,126.75,145.76,80.45,92.52,43.24,49.73]
["Miniflex","Mi",2,3,"Mi23Y",null,null,null,"≥ 66kV & ≤ 132kV",546.92999999999995,628.97,165.65,190.5,89.94,103.43,178.35,205.1,122.75,141.16,77.849999999999994,89.53,24.37,28.03]
["Miniflex","Mi",2,4,"Mi24Y",null,null,null,"> 132kV*",515.46,592.78,156.18,179.61,84.79,97.51,168.17,193.4,115.73,133.09,73.41,84.42,18.03,20.73]
["Miniflex","Mi",3,1,"Mi31Y",null,null,"> 900km","< 500V",578.48,665.25,175.27,201.56,95.17,109.45,188.73,217.04,129.87,149.35,82.41,94.77,47.26,54.35]
["Miniflex","Mi",3,2,"Mi32Y",null,null,null,"≥ 500V & < 66kV",570.45000000000005,656.02,172.79,198.71,93.85,107.93,186.06,213.97,128.06,147.27000000000001,81.209999999999994,93.39,43.43,49.94]
["Miniflex","Mi",3,3,"Mi33Y",null,null,null,"≥ 66kV & ≤ 132kV",552.42999999999995,635.29,167.36,192.46,90.88,104.51,180.2,207.23,124,142.6,78.66,90.46,24.46,28.13]
["Miniflex","Mi",3,4,"Mi34Y",null,null,null,"> 132kV*",520.54,598.62,157.75,181.41,85.74,98.6,169.89,195.37,116.94,134.47999999999999,74.22,85.35,18.14,20.86]
[null,null,null,null,null,null,null,null,"* 132 kV or Transmission connected"]
[]
[null,null,null,null,null,null,null,"Customer categories",null,"Service charge  [R/account/day]",null,"Administration charge  [R/POD/day]"]
[]
["Tariff","Tariff nameBillcode","Tx zone","Voltage","Billcode",null,null,null,null,null,"VAT incl",null,"VAT incl",null,null,"Ancillary service charge [c/kWh]",null,"Network demand charge [c/kWh]        \n     [Peak & Standard]",null,null,"Urban low voltage subsidy charge [R/kVA/m]"]
["Miniflex","Mi",0,1,"Mi01Y",null,null,"≤ 100 kVA",null,25.38,{"$f":"ROUND(J29 * (1 + VAT), 2)","v":29.19},5.56,{"$f":"ROUND(L29 * (1 + VAT), 2)","v":6.39},null,"Voltage",null,"VAT incl",null,"VAT incl",null,null,null,"VAT incl"]
["Miniflex","Mi",0,1,"Mi01Y",null,null,"> 100 kVA & ≤ 500 kVA",null,115.98,{"$f":"ROUND(J30 * (1 + VAT), 2)","v":133.38},32.479999999999997,{"$f":"ROUND(L30 * (1 + VAT), 2)","v":37.35},null,"< 500V",0.73,{"$f":"ROUND(P30 * (1 + VAT), 2)","v":0.84},29.02,{"$f":"ROUND(R30 * (1 + VAT), 2)","v":33.369999999999997},null,"< 500V",0,{"$f":"ROUND(V30 * (1 + VAT), 2)","v":0}]
["Miniflex","Mi",0,1,"Mi01Y",null,null,"> 500 kVA & ≤ 1 MVA",null,356.92,{"$f":"ROUND(J31 * (1 + VAT), 2)","v":410.46},64.61,{"$f":"ROUND(L31 * (1 + VAT), 2)","v":74.3},null,"≥ 500V & < 66kV",0.71,{"$f":"ROUND(P31 * (1 + VAT), 2)","v":0.82},12.19,{"$f":"ROUND(R31 * (1 + VAT), 2)","v":14.02},null,"≥ 500V & < 66kV",0,{"$f":"ROUND(V31 * (1 + VAT), 2)","v":0}]
["Miniflex","Mi",0,1,"Mi01Y",null,null,"> 1 MVA",null,356.92,{"$f":"ROUND(J32 * (1 + VAT), 2)","v":410.46},160.88,{"$f":"ROUND(L32 * (1 + VAT), 2)","v":185.01},null,"≥ 66kV & ≤ 132kV",0.65,{"$f":"ROUND(P32 * (1 + VAT), 2)","v":0.75},4.21,{"$f":"ROUND(R32 * (1 + VAT), 2)","v":4.84},null,"≥ 66kV & ≤ 132kV",25.1,{"$f":"ROUND(V32 * (1 + VAT), 2)","v":28.87}]
["Miniflex","Mi",0,1,"Mi01Y",null,null,"Key customers",null,6994.19,{"$f":"ROUND(J33 * (1 + VAT), 2)","v":8043.32},223.36,{"$f":"ROUND(L33 * (1 + VAT), 2)","v":256.86},null,"> 132kV*",0.62,{"$f":"ROUND(P33 * (1 + VAT), 2)","v":0.71},0,{"$f":"ROUND(R33 * (1 + VAT), 2)","v":0},null,"> 132kV*",25.1,{"$f":"ROUND(V33 * (1 + VAT), 2)","v":28.87}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"* 132 kV or Transmission connected",null,null,null,null,null,"* 132 kV or Transmission connected"]
[]
[null,null,null,null,null,null,null,"Electrification and rural network subsidy charge  [c/kWh]",null,null,null,"Reactive energy charge  [c/kVArh]"]
[]
[null,null,null,null,null,null,null,null,null,null,null,"High season",null,"Low season"]
["Tariff","Tariff nameBillcode","Tx zone","Voltage","Billcode",null,null,null,"VAT incl",null,null,null,"VAT incl",null,"VAT incl"]
["Miniflex","Mi",0,1,"Mi01Y",null,null,13.9,{"$f":"ROUND(H40 * (1 + VAT), 2)","v":15.99},null,null,11.01,{"$f":"ROUND(L40 * (1 + VAT), 2)","v":12.66},0,{"$f":"ROUND(N40 * (1 + VAT), 2)","v":0}]
[]
["Miniflex","Mi",0,1,"Mi01Y"]
["Miniflex","Mi",1,2,"Mi12Y"]
["Miniflex","Mi",2,3,"Mi23Y"]
["Miniflex","Mi",3,4,"Mi34Y"]

{"sheet":"Businessrate NLA","index":12,"n_rows":11,"n_cols":29,"rows_kept":11,"cut":false,"hidden":false,"merged":[[3,27,4,28],[4,17,4,18],[5,25,5,26],[5,27,5,28],[7,7,7,8],[3,9,4,10],[3,11,4,12],[3,13,4,14],[3,15,4,16],[3,17,3,18],[1,6,1,19],[8,7,8,8],[9,7,9,8],[10,7,10,8],[3,25,4,26],[9,19,9,20]]}
[null,null,null,null,null,null,null,"Back to menu"]
["Non-municipal",null,null,null,null,null,"Businessrate - Non-local Authority"]
[]
[null,null,null,null,null,null,null,null,null,"Energy charge [c/kWh]",null,"Ancillary service charge \n[c/kWh]",null,"Network demand charge \n [c/kWh]",null,"Network capacity charge\n [R/POD/day]",null,"Service and administration charge  \n[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,null,null,null,null,"All seasons",null,"All seasons"]
["Tariff","Tariff nameBillcode","Tx zone","Voltage","Billcode",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"]
["Businessrate 1","B1",0,1,{"$f":"B8&C8&D8&IF($A$2=\"Non-municipal\",\"N\",IF($A$2=\"Municiple\",\"Y\",\"error\"))","v":"B101N"},null,null,"Businessrate 1",null,185.83,{"$f":"ROUND(J8 * (1 + VAT), 2)","v":213.7},0.71,{"$f":"ROUND(L8 * (1 + VAT), 2)","v":0.82},26.23,{"$f":"ROUND(N8 * (1 + VAT), 2)","v":30.16},37.67,{"$f":"ROUND(P8 * (1 + VAT), 2)","v":43.32},32.56,{"$f":"ROUND(R8 * (1 + VAT), 2)","v":37.44},null,null,null,null,null,null,0,{"$f":"ROUND(Z8 * (1 + VAT), 2)","v":0},0,{"$f":"ROUND(AB8 * (1 + VAT), 2)","v":0}]
["Businessrate 2","B2",0,1,{"$f":"B9&C9&D9&IF($A$2=\"Non-municipal\",\"N\",IF($A$2=\"Municiple\",\"Y\",\"error\"))","v":"B201N"},null,null,"Businessrate 2",null,185.83,{"$f":"ROUND(J9 * (1 + VAT), 2)","v":213.7},0.71,{"$f":"ROUND(L9 * (1 + VAT), 2)","v":0.82},26.23,{"$f":"ROUND(N9 * (1 + VAT), 2)","v":30.16},63.48,{"$f":"ROUND(P9 * (1 + VAT), 2)","v":73},32.56,{"$f":"ROUND(R9 * (1 + VAT), 2)","v":37.44},null,null,null,null,null,null,{"$f":"Z8","v":0},{"$f":"ROUND(Z9 * (1 + VAT), 2)","v":0},{"$f":"AB8","v":0},{"$f":"ROUND(AB9 * (1 + VAT), 2)","v":0}]
["Businessrate 3","B3",0,1,{"$f":"B10&C10&D10&IF($A$2=\"Non-municipal\",\"N\",IF($A$2=\"Municiple\",\"Y\",\"error\"))","v":"B301N"},null,null,"Businessrate 3",null,185.83,{"$f":"ROUND(J10 * (1 + VAT), 2)","v":213.7},0.71,{"$f":"ROUND(L10 * (1 + VAT), 2)","v":0.82},26.23,{"$f":"ROUND(N10 * (1 + VAT), 2)","v":30.16},109.67,{"$f":"ROUND(P10 * (1 + VAT), 2)","v":126.12},32.56,{"$f":"ROUND(R10 * (1 + VAT), 2)","v":37.44},null,null,null,null,null,null,{"$f":"Z8","v":0},{"$f":"ROUND(Z10 * (1 + VAT), 2)","v":0},{"$f":"AB8","v":0},{"$f":"ROUND(AB10 * (1 + VAT), 2)","v":0}]
["Businessrate 4","B4",0,1,{"$f":"B11&C11&D11&IF($A$2=\"Non-municipal\",\"N\",IF($A$2=\"Municiple\",\"Y\",\"error\"))","v":"B401N"},null,null,"Businessrate 4",null,500.1,{"$f":"ROUND(J11 * (1 + VAT), 2)","v":575.12},0.71,{"$f":"ROUND(L11 * (1 + VAT), 2)","v":0.82},26.23,{"$f":"ROUND(N11 * (1 + VAT), 2)","v":30.16},null,null,null,null,null,null,null,null,null,null,{"$f":"Z9","v":0},{"$f":"ROUND(Z11 * (1 + VAT), 2)","v":0},{"$f":"AB9","v":0},{"$f":"ROUND(AB11 * (1 + VAT), 2)","v":0}]

{"sheet":"Businessrate Munic","index":13,"n_rows":11,"n_cols":29,"rows_kept":11,"cut":false,"hidden":false,"merged":[[3,27,4,28],[4,17,4,18],[5,25,5,26],[5,27,5,28],[7,7,7,8],[3,9,4,10],[3,11,4,12],[3,13,4,14],[3,15,4,16],[3,17,3,18],[1,6,1,19],[8,7,8,8],[9,7,9,8],[10,7,10,8],[3,25,4,26],[9,19,9,20]]}
[null,null,null,null,null,null,null,"Back to menu"]
["Municiple",null,null,null,null,null,"Businessrate - Local Authority"]
[]
[null,null,null,null,null,null,null,null,null,"Energy charge [c/kWh]",null,"Ancillary service charge \n[c/kWh]",null,"Network demand charge \n [c/kWh]",null,"Network capacity charge\n [R/POD/day]",null,"Service and administration charge  \n[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,null,null,null,null,"All seasons",null,"All seasons"]
["Tariff","Tariff nameBillcode","Tx zone","Voltage","Billcode",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"]
["Businessrate 1","B1",0,1,{"$f":"B8&C8&D8&IF($A$2=\"Non-municipal\",\"N\",IF($A$2=\"Municiple\",\"Y\",\"error\"))","v":"B101Y"},null,null,"Businessrate 1",null,192.58,{"$f":"ROUND(J8 * (1 + VAT), 2)","v":221.47},0.73,{"$f":"ROUND(L8 * (1 + VAT), 2)","v":0.84},26.7,{"$f":"ROUND(N8 * (1 + VAT), 2)","v":30.71},38.270000000000003,{"$f":"ROUND(P8 * (1 + VAT), 2)","v":44.01},32.770000000000003,{"$f":"ROUND(R8 * (1 + VAT), 2)","v":37.69},null,null,null,null,null,null,0,{"$f":"ROUND(Z8 * (1 + VAT), 2)","v":0},0,{"$f":"ROUND(AB8 * (1 + VAT), 2)","v":0}]
["Businessrate 2","B2",0,1,{"$f":"B9&C9&D9&IF($A$2=\"Non-municipal\",\"N\",IF($A$2=\"Municiple\",\"Y\",\"error\"))","v":"B201Y"},null,null,"Businessrate 2",null,192.58,{"$f":"ROUND(J9 * (1 + VAT), 2)","v":221.47},0.73,{"$f":"ROUND(L9 * (1 + VAT), 2)","v":0.84},26.7,{"$f":"ROUND(N9 * (1 + VAT), 2)","v":30.71},64.55,{"$f":"ROUND(P9 * (1 + VAT), 2)","v":74.23},32.770000000000003,{"$f":"ROUND(R9 * (1 + VAT), 2)","v":37.69},null,null,null,null,null,null,{"$f":"Z8","v":0},{"$f":"ROUND(Z9 * (1 + VAT), 2)","v":0},{"$f":"AB8","v":0},{"$f":"ROUND(AB9 * (1 + VAT), 2)","v":0}]
["Businessrate 3","B3",0,1,{"$f":"B10&C10&D10&IF($A$2=\"Non-municipal\",\"N\",IF($A$2=\"Municiple\",\"Y\",\"error\"))","v":"B301Y"},null,null,"Businessrate 3",null,192.58,{"$f":"ROUND(J10 * (1 + VAT), 2)","v":221.47},0.73,{"$f":"ROUND(L10 * (1 + VAT), 2)","v":0.84},26.7,{"$f":"ROUND(N10 * (1 + VAT), 2)","v":30.71},111.54,{"$f":"ROUND(P10 * (1 + VAT), 2)","v":128.27000000000001},32.770000000000003,{"$f":"ROUND(R10 * (1 + VAT), 2)","v":37.69},"Total",null,null,null,null,null,{"$f":"Z8","v":0},{"$f":"ROUND(Z10 * (1 + VAT), 2)","v":0},{"$f":"AB8","v":0},{"$f":"ROUND(AB10 * (1 + VAT), 2)","v":0}]
["Businessrate 4","B4",0,1,{"$f":"B11&C11&D11&IF($A$2=\"Non-municipal\",\"N\",IF($A$2=\"Municiple\",\"Y\",\"error\"))","v":"B401Y"},null,null,"Businessrate 4",null,518.25,{"$f":"ROUND(J11 * (1 + VAT), 2)","v":595.99},0.73,{"$f":"ROUND(L11 * (1 + VAT), 2)","v":0.84},26.7,{"$f":"ROUND(N11 * (1 + VAT), 2)","v":30.71},null,null,null,null,{"$f":"J11+L11+N11","v":545.68000000000006},{"$f":"ROUND(T11 * (1 + VAT), 2)","v":627.53},null,null,null,null,{"$f":"Z9","v":0},{"$f":"ROUND(Z11 * (1 + VAT), 2)","v":0},{"$f":"AB9","v":0},{"$f":"ROUND(AB11 * (1 + VAT), 2)","v":0}]

{"sheet":"Public Lighting NLA","index":14,"n_rows":14,"n_cols":14,"rows_kept":14,"cut":false,"hidden":false,"merged":[[1,6,1,14],[8,8,8,9],[8,12,8,13],[10,7,11,9],[10,10,10,11],[3,10,3,11],[3,12,3,13],[5,7,6,7],[5,8,5,9],[6,8,6,9]]}
[null,null,null,null,null,null,null,"Back to menu"]
["Non-municipal",null,null,null,null,null,"Public Lighting - Non-local Authority"]
[]
[null,null,null,null,null,null,null,null,null,null,"All Night ",null,"24 Hours "]
["Tariff","Tariff nameBillcode","Tx zone","Voltage","Billcode",null,null,null,null,null,"","VAT incl","","VAT incl"]
["Public lighting 24 hours","Pu",0,1,{"$f":"B6&C6&D6&IF($A$2=\"Non-municipal\",\"N\",IF($A$2=\"Municiple\",\"Y\",\"error\"))","v":"Pu01N"},null,null,"Public Lighting","Energy charge [c/kWh]",null,147.88999999999999,{"$f":"ROUND(K6 * (1 + VAT), 2)","v":170.07},198.01,{"$f":"ROUND(M6 * (1 + VAT), 2)","v":227.71}]
["Public lighting All Night","Pa",0,1,{"$f":"B7&C7&D7&IF($A$2=\"Non-municipal\",\"N\",IF($A$2=\"Municiple\",\"Y\",\"error\"))","v":"Pa01N"},null,null,null,"Energy charge [R/100W/month]",null,46.27,{"$f":"ROUND(K7 * (1 + VAT), 2)","v":53.21},133.37,{"$f":"ROUND(M7 * (1 + VAT), 2)","v":153.38}]
[]
["Public lighting Urban fixed","Pt",0,1,{"$f":"B9&C9&D9&IF($A$2=\"Non-municipal\",\"N\",IF($A$2=\"Municiple\",\"Y\",\"error\"))","v":"Pt01N"},null,null,"Public Lighting - Urban Fixed","Fixed charge [R/POD/day]",null,9.7200000000000006,{"$f":"ROUND(K9 * (1 + VAT), 2)","v":11.18}]
[]
[null,null,null,null,null,null,null,"Maintenance charges",null,null,"R/month"]
[null,null,null,null,null,null,null,null,null,null,"","VAT incl"]
["Public Lighting - Maintenance charge - per lumanaire","Plu",0,1,{"$f":"B13&C13&D13&IF($A$2=\"Non-municipal\",\"N\",IF($A$2=\"Municiple\",\"Y\",\"error\"))","v":"Plu01N"},null,null,null,null,"Per lumanaire",78.42,{"$f":"ROUND(K13 * (1 + VAT), 2)","v":90.18}]
["Public Lighting - Maintenance charge - per high-mast lumanaire","Plhm",0,1,{"$f":"B14&C14&D14&IF($A$2=\"Non-municipal\",\"N\",IF($A$2=\"Municiple\",\"Y\",\"error\"))","v":"Plhm01N"},null,null,null,null,"Per high-mast lumanaire",1825.53,{"$f":"ROUND(K14 * (1 + VAT), 2)","v":2099.36}]

{"sheet":"Public Lighting Munic ","index":15,"n_rows":14,"n_cols":29,"rows_kept":14,"cut":false,"hidden":false,"merged":[[1,6,1,14],[8,8,8,9],[8,12,8,13],[10,7,11,9],[10,10,10,11],[3,10,3,11],[3,12,3,13],[5,7,6,7],[5,8,5,9],[6,8,6,9]]}
[null,null,null,null,null,null,null,"Back to menu"]
["Municipal",null,null,null,null,null,"Public Lighting - Local Authority",null,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,null,null,null,null,null,"All Night ",null,"24 Hours "]
["Tariff","Tariff nameBillcode","Tx zone","Voltage","Billcode",null,null,null,null,null,"","VAT incl","","VAT incl"]
["Public lighting 24 hours","Pu",0,1,{"$f":"B6&C6&D6&IF($A$2=\"Non-municipal\",\"N\",IF($A$2=\"Municipal\",\"Y\",\"error\"))","v":"Pu01Y"},null,null,"Public Lighting","Energy charge [c/kWh]",null,155.46,{"$f":"ROUND(K6 * (1 + VAT), 2)","v":178.78},208.16,{"$f":"ROUND(M6 * (1 + VAT), 2)","v":239.38}]
["Public lighting All Night","Pa",0,1,{"$f":"B7&C7&D7&IF($A$2=\"Non-municipal\",\"N\",IF($A$2=\"Municipal\",\"Y\",\"error\"))","v":"Pa01Y"},null,null,null,"Energy charge [R/100W/month]",null,47.48,{"$f":"ROUND(K7 * (1 + VAT), 2)","v":54.6},136.85,{"$f":"ROUND(M7 * (1 + VAT), 2)","v":157.38}]
[]
["Public lighting Urban fixed","Pt",0,1,{"$f":"B9&C9&D9&IF($A$2=\"Non-municipal\",\"N\",IF($A$2=\"Municipal\",\"Y\",\"error\"))","v":"Pt01Y"},null,null,"Public Lighting - Urban Fixed ","Fixed charge [R/POD/day]",null,10.220000000000001,{"$f":"ROUND(K9 * (1 + VAT), 2)","v":11.75}]
[]
[null,null,null,null,null,null,null,"Maintenance charges",null,null,"R/month"]
[null,null,null,null,null,null,null,null,null,null,"","VAT incl"]
["Public Lighting - Maintenance charge - per lumanaire","Plu",0,1,{"$f":"B13&C13&D13&IF($A$2=\"Non-municipal\",\"N\",IF($A$2=\"Municipal\",\"Y\",\"error\"))","v":"Plu01Y"},null,null,null,null,"Per lumanaire",82.03,{"$f":"ROUND(K13 * (1 + VAT), 2)","v":94.33}]
["Public Lighting - Maintenance charge - per high-mast lumanaire","Plhm",0,1,{"$f":"B14&C14&D14&IF($A$2=\"Non-municipal\",\"N\",IF($A$2=\"Municipal\",\"Y\",\"error\"))","v":"Plhm01Y"},null,null,null,null,"Per high-mast lumanaire",1915.73,{"$f":"ROUND(K14 * (1 + VAT), 2)","v":2203.09}]

{"sheet":"Homepower NLA","index":16,"n_rows":15,"n_cols":15,"rows_kept":15,"cut":false,"hidden":false,"merged":[[1,6,1,15],[11,9,11,10],[11,11,11,12],[13,7,13,8],[4,13,4,14],[6,7,6,8],[7,7,7,8],[8,7,8,8],[9,7,9,8],[4,9,4,12]]}
[null,null,null,null,null,null,null,"Back to menu"]
["Non-municipal",null,null,null,null,null,"Homepower - Non-local Authority"]
[]
[]
[null,null,null,null,null,null,null,null,null,"Energy charge\n[c/kWh]",null,null,null,"Network capacity charge \n[R/POD/day]"]
["Tariff","Tariff nameBillcode","Tx zone","Voltage","Billcode",null,null,null,null,"Block 1   \n[>0 - 600 kWh]","VAT incl","Block 2   \n[>600 kWh]","VAT incl",null,"VAT incl"]
["Homepower 1","H1",0,1,{"$f":"B7&C7&D7&IF($A$2=\"Non-municipal\",\"N\",IF($A$2=\"Municiple\",\"Y\",\"error\"))","v":"H101N"},null,null,"Homepower 1",null,217.79,{"$f":"ROUND(J7 * (1 + VAT), 2)","v":250.46},343.91,{"$f":"ROUND(L7 * (1 + VAT), 2)","v":395.5},9.33,{"$f":"ROUND(N7 * (1 + VAT), 2)","v":10.73}]
["Homepower 2","H2",0,1,{"$f":"B8&C8&D8&IF($A$2=\"Non-municipal\",\"N\",IF($A$2=\"Municiple\",\"Y\",\"error\"))","v":"H201N"},null,null,"Homepower 2",null,217.79,{"$f":"ROUND(J8 * (1 + VAT), 2)","v":250.46},335.33,{"$f":"ROUND(L8 * (1 + VAT), 2)","v":385.63},17.48,{"$f":"ROUND(N8 * (1 + VAT), 2)","v":20.100000000000001}]
["Homepower 3","H3",0,1,{"$f":"B9&C9&D9&IF($A$2=\"Non-municipal\",\"N\",IF($A$2=\"Municiple\",\"Y\",\"error\"))","v":"H301N"},null,null,"Homepower 3",null,217.79,{"$f":"ROUND(J9 * (1 + VAT), 2)","v":250.46},335.33,{"$f":"ROUND(L9 * (1 + VAT), 2)","v":385.63},36.090000000000003,{"$f":"ROUND(N9 * (1 + VAT), 2)","v":41.5}]
["Homepower 4","H4",0,1,{"$f":"B10&C10&D10&IF($A$2=\"Non-municipal\",\"N\",IF($A$2=\"Municiple\",\"Y\",\"error\"))","v":"H401N"},null,null,"Homepower 4",null,217.79,{"$f":"ROUND(J10 * (1 + VAT), 2)","v":250.46},350.24,{"$f":"ROUND(L10 * (1 + VAT), 2)","v":402.78},5.7,{"$f":"ROUND(N10 * (1 + VAT), 2)","v":6.56}]
[]
[null,null,null,null,null,null,null,null,null,"Energy charge  \n[c/kWh]",null,"Network capacity charge [R/kVA]"]
[null,null,null,null,null,null,null,null,null,null,"VAT incl",null,"VAT incl"]
["Homepower Bulk < 500V","HB",0,1,{"$f":"B14&C14&D14&IF($A$2=\"Non-municipal\",\"N\",IF($A$2=\"Municiple\",\"Y\",\"error\"))","v":"HB01N"},null,null,"Homepower Bulk  \n",null,285.95999999999998,{"$f":"ROUND(J14 * (1 + VAT), 2)","v":328.85},59.18,{"$f":"ROUND(L14 * (1 + VAT), 2)","v":68.06}]
[null,null,null,null,null,null,null,"* The Network capacity charge is based on the NMD or on the maximum demand if measured."]

{"sheet":"Homepower Munic","index":17,"n_rows":9,"n_cols":15,"rows_kept":9,"cut":false,"hidden":false,"merged":[[1,6,1,15],[7,7,7,8],[8,7,8,8],[3,9,3,10],[3,11,3,12],[3,13,3,14],[5,7,5,8],[6,7,6,8]]}
[null,null,null,null,null,null,null,"Back to menu"]
["Municiple",null,null,null,null,null,"Homepower - Local Authority"]
[]
[null,null,null,null,null,null,null,null,null,"Energy charge\n[c/kWh]",null,"Energy charge\n[c/kWh]",null,"Network capacity charge [R/POD/day]"]
["Tariff","Tariff nameBillcode","Tx zone","Voltage","Billcode",null,null,null,null,"Block 1   \n[>0 - 600 kWh]","VAT incl","Block 2   \n[>600 kWh]","VAT incl",null,"VAT incl"]
["Homepower 1","H1",0,1,{"$f":"B6&C6&D6&IF($A$2=\"Non-municipal\",\"N\",IF($A$2=\"Municiple\",\"Y\",\"error\"))","v":"H101Y"},null,null,"Homepower 1",null,220.47,{"$f":"ROUND(J6 * (1 + VAT), 2)","v":253.54},348.11,{"$f":"ROUND(L6 * (1 + VAT), 2)","v":400.33},9.43,{"$f":"ROUND(N6 * (1 + VAT), 2)","v":10.84}]
["Homepower 2","H2",0,1,{"$f":"B7&C7&D7&IF($A$2=\"Non-municipal\",\"N\",IF($A$2=\"Municiple\",\"Y\",\"error\"))","v":"H201Y"},null,null,"Homepower 2",null,220.47,{"$f":"ROUND(J7 * (1 + VAT), 2)","v":253.54},339.38,{"$f":"ROUND(L7 * (1 + VAT), 2)","v":390.29},17.690000000000001,{"$f":"ROUND(N7 * (1 + VAT), 2)","v":20.34}]
["Homepower 3","H3",0,1,{"$f":"B8&C8&D8&IF($A$2=\"Non-municipal\",\"N\",IF($A$2=\"Municiple\",\"Y\",\"error\"))","v":"H301Y"},null,null,"Homepower 3",null,220.47,{"$f":"ROUND(J8 * (1 + VAT), 2)","v":253.54},339.38,{"$f":"ROUND(L8 * (1 + VAT), 2)","v":390.29},36.549999999999997,{"$f":"ROUND(N8 * (1 + VAT), 2)","v":42.03}]
["Homepower 4","H4",0,1,{"$f":"B9&C9&D9&IF($A$2=\"Non-municipal\",\"N\",IF($A$2=\"Municiple\",\"Y\",\"error\"))","v":"H401Y"},null,null,"Homepower 4",null,220.47,{"$f":"ROUND(J9 * (1 + VAT), 2)","v":253.54},354.52,{"$f":"ROUND(L9 * (1 + VAT), 2)","v":407.7},5.78,{"$f":"ROUND(N9 * (1 + VAT), 2)","v":6.65}]

{"sheet":"Homeflex NLA","index":18,"n_rows":22,"n_cols":20,"rows_kept":22,"cut":false,"hidden":false,"merged":[[6,4,6,15],[6,16,8,17],[6,18,8,19],[7,4,7,9],[3,4,3,19],[7,10,7,15],[8,4,8,5],[8,6,8,7],[8,8,8,9],[8,10,8,11],[8,12,8,13],[8,14,8,15],[14,6,15,7],[19,4,19,5],[20,4,20,5],[14,4,16,5],[17,4,17,5],[18,4,18,5]]}
[null,null,"Back to menu"]
[]
[]
[null,null,null,null,"Homeflex  - Non-local Authority"]
[]
[]
[null,null,null,null,"Active energy charge [c/kWh]",null,null,null,null,null,null,null,null,null,null,null,"Ancillary service charge [c/kWh]",null,"Network demand charge, ancillary service charge and retail charge [c/kWh]"]
[null,null,null,null,"High demand season [Jun - Aug]",null,null,null,null,null,"Low demand season [Sep - May]"]
[null,null,null,null,"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,"VAT incl"]
[null,null,null,null,542.79,{"$f":"ROUND(E11 * (1 + VAT), 2)","v":624.21},165.14,{"$f":"ROUND(G11 * (1 + VAT), 2)","v":189.91},90.17,{"$f":"ROUND(I11 * (1 + VAT), 2)","v":103.7},177.74,{"$f":"ROUND(K11 * (1 + VAT), 2)","v":204.4},122.64,{"$f":"ROUND(M11 * (1 + VAT), 2)","v":141.04},78.19,{"$f":"ROUND(O11 * (1 + VAT), 2)","v":89.92},0,{"$f":"ROUND(Q11 * (1 + VAT), 2)","v":0},112.11,{"$f":"ROUND(S11 * (1 + VAT), 2)","v":128.93}]
[null,null,null,null,"Refer to Gen-offset tables for the credit rate for energy exported"]
[]
[]
[null,null,null,null,null,null,"Network capacity charge [R/POD/day]*"]
[]
[null,null,null,null,null,null,null,"VAT incl"]
[null,null,null,null,"Homeflex 1",null,9.33,{"$f":"ROUND(G18 * (1 + VAT), 2)","v":10.73}]
[null,null,null,null,"Homeflex 2",null,17.48,{"$f":"ROUND(G19 * (1 + VAT), 2)","v":20.100000000000001}]
[null,null,null,null,"Homeflex 3",null,36.090000000000003,{"$f":"ROUND(G20 * (1 + VAT), 2)","v":41.5}]
[null,null,null,null,"Homeflex 4",null,5.7,{"$f":"ROUND(G21 * (1 + VAT), 2)","v":6.56}]
[null,null,null,null,"*The network capacity charge is based on the Notified Maximum Demand (NMD)."]

{"sheet":"Homelight NLA","index":19,"n_rows":13,"n_cols":11,"rows_kept":13,"cut":false,"hidden":false,"merged":[[1,6,1,12],[11,7,11,8],[12,7,12,8],[3,7,4,8],[3,9,3,10],[5,7,5,8],[6,7,6,8],[9,7,10,8],[9,9,9,10]]}
[null,null,null,null,null,null,null,"Back to menu"]
["Non-municipal",null,null,null,null,null,"Homelight - Non-local Authority"]
[]
[null,null,null,null,null,null,null,"Homelight 60A",null,"Energy charge [c/kWh]"]
["Tariff","Tariff nameBillcode","Tx zone","Voltage","Billcode",null,null,null,null,null,"VAT incl"]
["Homelight 1 60A","HL16",0,1,{"$f":"B6&C6&D6&IF($A$2=\"Non-municipal\",\"N\",IF($A$2=\"Municiple\",\"Y\",\"error\"))","v":"HL1601N"},null,null,"Block 1   [> 0 - 600 kWh]",null,206.06,{"$f":"ROUND(J6 * (1 + VAT), 2)","v":236.97}]
["Homelight 2 60A","HL26",0,1,{"$f":"B7&C7&D7&IF($A$2=\"Non-municipal\",\"N\",IF($A$2=\"Municiple\",\"Y\",\"error\"))","v":"HL2601N"},null,null,"Block 2   [>600 kWh]",null,350.24,{"$f":"ROUND(J7 * (1 + VAT), 2)","v":402.78}]
[]
[]
[null,null,null,null,null,null,null,"Homelight 20A",null,"Energy charge [c/kWh]"]
[null,null,null,null,null,null,null,null,null,null,"VAT incl"]
["Homelight 1 20A","HL12",0,1,{"$f":"B12&C12&D12&IF($A$2=\"Non-municipal\",\"N\",IF($A$2=\"Municiple\",\"Y\",\"error\"))","v":"HL1201N"},null,null,"Block 1   [> 0 - 350 kWh]",null,168.78,{"$f":"ROUND(J12 * (1 + VAT), 2)","v":194.1}]
["Homelight 2 20A","HL22",0,1,{"$f":"B13&C13&D13&IF($A$2=\"Non-municipal\",\"N\",IF($A$2=\"Municiple\",\"Y\",\"error\"))","v":"HL2201N"},null,null,"Block 2   [>350 kWh]",null,191.25,{"$f":"ROUND(J13 * (1 + VAT), 2)","v":219.94}]

{"sheet":"Nightsave Rural NLA","index":20,"n_rows":34,"n_cols":33,"rows_kept":34,"cut":false,"hidden":false,"merged":[[31,7,31,8],[32,7,32,8],[27,7,27,8],[28,7,28,8],[29,7,29,8],[29,15,29,16],[29,17,29,18],[30,7,30,8],[7,7,10,7],[11,7,14,7],[15,7,18,7],[19,7,22,7],[25,7,26,8],[25,9,26,10],[25,11,26,12],[1,6,1,19],[3,9,3,12],[3,13,3,16],[3,17,5,18],[4,7,6,7],[4,9,5,10],[4,11,5,12],[4,13,5,14],[4,15,5,16]]}
[null,null,null,null,null,null,"Back to menu",null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
["Non-municipal",null,null,null,null,null,"Nightsave Rural - Non-local Authority",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!)","v":{"$error":"#REF!"}},"check value"]
[]
[null,null,null,null,null,null,null,null,null,"Active energy charge [c/kWh]",null,null,null,"Energy demand charges [R/kVA/m]",null,null,null,"Network capacity charges [R/kVA/m]"]
[null,null,null,null,null,null,null,"Transmission zone",null,"High demand season \n[Jun - Aug]",null,"Low demand season \n[Sep - May]",null,"High demand season \n[Jun - Aug]",null,"Low demand season \n[Sep - May]"]
[null,null,null,null,null,null,null,null,"Voltage"]
["Tariff","Tariff nameBillcode","Tx zone","Voltage","Billcode",null,null,null,null,"","VAT incl",null,"VAT incl","","VAT incl",null,"VAT incl",null,"VAT incl"]
["Nightsave Rural","NR",0,1,{"$f":"B8&C8&D8&IF($A$2=\"Non-municipal\",\"N\",IF($A$2=\"Municiple\",\"Y\",\"error\"))","v":"NR01N"},null,null,"≤ 300km","< 500V",137.09,{"$f":"ROUND(J8 * (1 + VAT), 2)","v":157.65},106.51,{"$f":"ROUND(L8 * (1 + VAT), 2)","v":122.49},459.32,{"$f":"ROUND(N8 * (1 + VAT), 2)","v":528.22},243.08,{"$f":"ROUND(P8 * (1 + VAT), 2)","v":279.54000000000002},23.23,{"$f":"ROUND(R8 * (1 + VAT), 2)","v":26.71}]
["Nightsave Rural","NR",0,2,{"$f":"B9&C9&D9&IF($A$2=\"Non-municipal\",\"N\",IF($A$2=\"Municiple\",\"Y\",\"error\"))","v":"NR02N"},null,null,null,"≥ 500V & ≤ 22kV",135.46,155.78,105.31,121.11,445.08,511.84,234.48,269.64999999999998,21.35,24.55]
["Nightsave Rural","NR",null,null,"NRN",null,null,null,null,0,null,0,null,0,0,0,0,0]
["Nightsave Rural","NR",null,null,"NRN",null,null,null,null,0,null,0,null,0,0,0,0,0]
["Nightsave Rural","NR",1,1,"NR11N",null,null,"> 300km and \n≤ 600km","< 500V",138.43,159.19,107.59,123.73,464.85,534.58000000000004,246.48,283.45,23.27,26.76]
["Nightsave Rural","NR",1,2,"NR12N",null,null,null,"≥ 500V & ≤ 22kV",136.85,157.38,106.38,122.34,450.51,518.09,237.74,273.39999999999998,21.42,24.63]
["Nightsave Rural","NR",null,null,"NRN",null,null,null,null,0,null,0,null,0,0,0,0,0]
["Nightsave Rural","NR",null,null,"NRN",null,null,null,null,0,null,0,null,0,0,0,0,0]
["Nightsave Rural","NR",2,1,"NR21N",null,null,"> 600km and \n≤ 900km","< 500V",139.82,160.79,108.64,124.94,470.44,541.01,249.81,287.27999999999997,23.49,27.01]
["Nightsave Rural","NR",2,2,"NR22N",null,null,null,"≥ 500V & ≤ 22kV",138.19999999999999,158.93,107.44,123.56,455.91,524.29999999999995,241.01,277.16000000000003,21.56,24.79]
["Nightsave Rural","NR",null,null,"NRN",null,null,null,null,0,null,0,null,0,0,0,0,0]
["Nightsave Rural","NR",null,null,"NRN",null,null,null,null,0,null,0,null,0,0,0,0,0]
["Nightsave Rural","NR",3,1,"NR31N",null,null,"> 900km","< 500V",141.21,162.38999999999999,109.73,126.19,476.14,{"$f":"ROUND(N20 * (1 + VAT), 2)","v":547.55999999999995},253.23,{"$f":"ROUND(P20 * (1 + VAT), 2)","v":291.20999999999998},23.55,27.08]
["Nightsave Rural","NR",3,2,"NR32N",null,null,null,"≥ 500V & ≤ 22kV",139.53,160.46,108.49,124.76,461.49,{"$f":"ROUND(N21 * (1 + VAT), 2)","v":530.71},244.37,{"$f":"ROUND(P21 * (1 + VAT), 2)","v":281.02999999999997},21.61,24.85]
[]
[]
[]
[]
[null,null,null,null,null,null,null,"Customer categories",null,"Service charge  \n[R/account/day]",null,"Administration charge  [R/POD/day]"]
[]
["Tariff","Tariff nameBillcode","Tx zone","Voltage","Billcode",null,null,null,null,null,"VAT incl",null,"VAT incl"]
["Nightsave Rural","NR",0,1,{"$f":"B29&C29&D29&IF($A$2=\"Non-municipal\",\"N\",IF($A$2=\"Municiple\",\"Y\",\"error\"))","v":"NR01N"},null,null,"≤ 100 kVA",null,31.93,{"$f":"ROUND(J29 * (1 + VAT), 2)","v":36.72},9.06,{"$f":"ROUND(L29 * (1 + VAT), 2)","v":10.42}]
["Nightsave Rural","NR",0,1,"NR01N",null,null,"> 100 kVA & ≤ 500 kVA",null,108.89,{"$f":"ROUND(J30 * (1 + VAT), 2)","v":125.22},50.49,{"$f":"ROUND(L30 * (1 + VAT), 2)","v":58.06},null,null,"Ancillary service charge [c/kWh]",null,"Network demand charge [c/kWh]  in all time-of-use periods"]
["Nightsave Rural","NR",0,1,"NR01N",null,null,"> 500 kVA & ≤ 1 MVA",null,334.96,{"$f":"ROUND(J31 * (1 + VAT), 2)","v":385.2},77.489999999999995,{"$f":"ROUND(L31 * (1 + VAT), 2)","v":89.11},null,"Voltage",null,"VAT incl",null,"VAT incl"]
["Nightsave Rural","NR",0,1,"NR01N",null,null,"> 1 MVA",null,334.96,{"$f":"ROUND(J32 * (1 + VAT), 2)","v":385.2},143.77000000000001,{"$f":"ROUND(L32 * (1 + VAT), 2)","v":165.34},null,"< 500V",0.71,{"$f":"ROUND(P32 * (1 + VAT), 2)","v":0.82},46.2,{"$f":"ROUND(R32 * (1 + VAT), 2)","v":53.13}]
["Nightsave Rural","NR",0,1,"NR01N",null,null,"Key customers",null,6565,{"$f":"ROUND(J33 * (1 + VAT), 2)","v":7549.75},143.77000000000001,{"$f":"ROUND(L33 * (1 + VAT), 2)","v":165.34},null,"≥ 500V & ≤ 22kV",0.71,{"$f":"ROUND(P33 * (1 + VAT), 2)","v":0.82},40.51,{"$f":"ROUND(R33 * (1 + VAT), 2)","v":46.59}]
["Nightsave Rural","NR",0,2,"NR02N"]

{"sheet":"Nightsave Rural Munic ","index":21,"n_rows":33,"n_cols":33,"rows_kept":33,"cut":false,"hidden":false,"merged":[[31,7,31,8],[32,7,32,8],[27,7,27,8],[28,7,28,8],[29,7,29,8],[29,15,29,16],[29,17,29,18],[30,7,30,8],[7,7,10,7],[11,7,14,7],[15,7,18,7],[19,7,22,7],[25,7,26,8],[25,9,26,10],[25,11,26,12],[1,6,1,19],[3,9,3,12],[3,13,3,16],[3,17,5,18],[4,7,6,7],[4,9,5,10],[4,11,5,12],[4,13,5,14],[4,15,5,16]]}
[null,null,null,null,null,null,"Back to menu",null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
["Municiple",null,null,null,null,null,"Nightsave Rural - Local Authority",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!)","v":{"$error":"#REF!"}},"check value"]
[]
[null,null,null,null,null,null,null,null,null,"Active energy charge [c/kWh]",null,null,null,"Energy demand charges [R/kVA/m]",null,null,null,"Network capacity charges [R/kVA/m]"]
[null,null,null,null,null,null,null,"Transmission zone",null,"High demand season \n[Jun - Aug]",null,"Low demand season \n[Sep - May]",null,"High demand season \n[Jun - Aug]",null,"Low demand season \n[Sep - May]"]
[null,null,null,null,null,null,null,null,"Voltage"]
["Tariff","Tariff nameBillcode","Tx zone","Voltage","Billcode",null,null,null,null,"","VAT incl",null,"VAT incl","","VAT incl",null,"VAT incl",null,"VAT incl"]
["Nightsave Rural","NR",0,1,{"$f":"B8&C8&D8&IF($A$2=\"Non-municipal\",\"N\",IF($A$2=\"Municiple\",\"Y\",\"error\"))","v":"NR01Y"},null,null,"≤ 300km","< 500V",142.05000000000001,{"$f":"ROUND(J8 * (1 + VAT), 2)","v":163.36000000000001},110.4,{"$f":"ROUND(L8 * (1 + VAT), 2)","v":126.96},464.89,{"$f":"ROUND(N8 * (1 + VAT), 2)","v":534.62},246.06,{"$f":"ROUND(P8 * (1 + VAT), 2)","v":282.97000000000003},23.74,{"$f":"ROUND(R8 * (1 + VAT), 2)","v":27.3}]
["Nightsave Rural","NR",0,2,{"$f":"B9&C9&D9&IF($A$2=\"Non-municipal\",\"N\",IF($A$2=\"Municiple\",\"Y\",\"error\"))","v":"NR02Y"},null,null,null,"≥ 500V & ≤ 22kV",140.38,161.44,109.15,125.52,450.5,518.08000000000004,237.28,272.87,21.8,25.07]
["Nightsave Rural","NR",null,null,"NRY",null,null,null,null,0,null,0,null,0,0,0,0,0]
["Nightsave Rural","NR",null,null,"NRY",null,null,null,null,0,null,0,null,0,0,0,0,0]
["Nightsave Rural","NR",1,1,"NR11Y",null,null,"> 300km and \n≤ 600km","< 500V",143.49,165.01,111.51,128.24,470.54,541.12,249.46,286.88,23.78,27.35]
["Nightsave Rural","NR",1,2,"NR12Y",null,null,null,"≥ 500V & ≤ 22kV",141.79,163.06,110.22,126.75,456.01,524.41,240.6,276.69,21.88,25.16]
["Nightsave Rural","NR",null,null,"NRY",null,null,null,null,0,null,0,null,0,0,0,0,0]
["Nightsave Rural","NR",null,null,"NRY",null,null,null,null,0,null,0,null,0,0,0,0,0]
["Nightsave Rural","NR",2,1,"NR21Y",null,null,"> 600km and \n≤ 900km","< 500V",144.86000000000001,166.59,112.58,129.47,476.17,547.6,252.83,290.75,24.02,27.62]
["Nightsave Rural","NR",2,2,"NR22Y",null,null,null,"≥ 500V & ≤ 22kV",143.18,164.66,111.33,128.03,461.5,530.73,243.94,280.52999999999997,22.03,25.33]
["Nightsave Rural","NR",null,null,"NRY",null,null,null,null,0,null,0,null,0,0,0,0,0]
["Nightsave Rural","NR",null,null,"NRY",null,null,null,null,0,null,0,null,0,0,0,0,0]
["Nightsave Rural","NR",3,1,"NR31Y",null,null,"> 900km","< 500V",146.33000000000001,168.28,113.69,130.74,481.94,554.23,256.3,294.75,24.05,27.66]
["Nightsave Rural","NR",3,2,"NR32Y",null,null,null,"≥ 500V & ≤ 22kV",144.59,166.28,112.4,129.26,467.11,537.17999999999995,247.34,284.44,22.04,25.35]
[]
[]
[]
[]
[null,null,null,null,null,null,null,"Customer categories",null,"Service charge  \n[R/account/day]",null,"Administration charge  [R/POD/day]"]
[]
["Tariff","Tariff nameBillcode","Tx zone","Voltage","Billcode",null,null,null,null,null,"VAT incl",null,"VAT incl"]
["Nightsave Rural","NR",0,1,{"$f":"B29&C29&D29&IF($A$2=\"Non-municipal\",\"N\",IF($A$2=\"Municiple\",\"Y\",\"error\"))","v":"NR01Y"},null,null,"≤ 100 kVA",null,32.17,{"$f":"ROUND(J29 * (1 + VAT), 2)","v":37},9.1199999999999992,{"$f":"ROUND(L29 * (1 + VAT), 2)","v":10.49}]
["Nightsave Rural","NR",0,1,{"$f":"B30&C30&D30&IF($A$2=\"Non-municipal\",\"N\",IF($A$2=\"Municiple\",\"Y\",\"error\"))","v":"NR01Y"},null,null,"> 100 kVA & ≤ 500 kVA",null,109.71,{"$f":"ROUND(J30 * (1 + VAT), 2)","v":126.17},50.85,{"$f":"ROUND(L30 * (1 + VAT), 2)","v":58.48},null,null,"Ancillary service charge [c/kWh]",null,"Network demand charge [c/kWh]  in all time-of-use periods"]
["Nightsave Rural","NR",0,1,{"$f":"B31&C31&D31&IF($A$2=\"Non-municipal\",\"N\",IF($A$2=\"Municiple\",\"Y\",\"error\"))","v":"NR01Y"},null,null,"> 500 kVA & ≤ 1 MVA",null,337.51,{"$f":"ROUND(J31 * (1 + VAT), 2)","v":388.14},78.040000000000006,{"$f":"ROUND(L31 * (1 + VAT), 2)","v":89.75},null,"Voltage",null,"VAT incl",null,"VAT incl"]
["Nightsave Rural","NR",0,1,{"$f":"B32&C32&D32&IF($A$2=\"Non-municipal\",\"N\",IF($A$2=\"Municiple\",\"Y\",\"error\"))","v":"NR01Y"},null,null,"> 1 MVA",null,337.51,{"$f":"ROUND(J32 * (1 + VAT), 2)","v":388.14},144.85,{"$f":"ROUND(L32 * (1 + VAT), 2)","v":166.58},null,"< 500V",0.73,{"$f":"ROUND(P32 * (1 + VAT), 2)","v":0.84},47.24,{"$f":"ROUND(R32 * (1 + VAT), 2)","v":54.33}]
["Nightsave Rural","NR",0,1,{"$f":"B33&C33&D33&IF($A$2=\"Non-municipal\",\"N\",IF($A$2=\"Municiple\",\"Y\",\"error\"))","v":"NR01Y"},null,null,"Key customers",null,6614.31,{"$f":"ROUND(J33 * (1 + VAT), 2)","v":7606.46},144.85,{"$f":"ROUND(L33 * (1 + VAT), 2)","v":166.58},null,"≥ 500V & ≤ 22kV",0.73,{"$f":"ROUND(P33 * (1 + VAT), 2)","v":0.84},41.34,{"$f":"ROUND(R33 * (1 + VAT), 2)","v":47.54}]

{"sheet":"Ruraflex NLA","index":22,"n_rows":34,"n_cols":33,"rows_kept":34,"cut":false,"hidden":false,"merged":[[32,7,32,8],[29,7,29,8],[30,7,30,8],[30,14,30,17],[31,7,31,8],[31,14,31,15],[31,16,31,17],[25,16,25,17],[25,18,25,19],[26,14,26,15],[27,7,27,8],[27,14,27,15],[28,7,28,8],[28,14,28,15],[11,7,14,7],[15,7,18,7],[19,7,22,7],[25,7,26,8],[25,9,26,10],[25,11,26,12],[1,6,1,23],[3,21,5,22],[7,7,10,7],[3,9,3,20],[4,7,6,7],[4,9,4,14],[4,15,4,20],[5,9,5,10],[5,11,5,12],[5,13,5,14],[5,15,5,16],[5,17,5,18],[5,19,5,20]]}
[null,null,null,null,null,null,"Back to menu"]
["Non-municipal",null,null,null,null,null,"Ruraflex - Non-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,{"$f":"SUM(#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!)","v":{"$error":"#REF!"}},"check value"]
[]
[null,null,null,null,null,null,null,null,null,"Active energy charge [c/kWh]",null,null,null,null,null,null,null,null,null,null,null,"Network capacity charges [R/kVA/m]"]
[null,null,null,null,null,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,null,null,null,"Voltage","Peak",null,"Standard",null,"Off Peak",null,"Peak",null,"Standard",null,"Off Peak"]
["Tariff","Tariff nameBillcode","Tx zone","Voltage","Billcode",null,null,null,null,"","VAT incl",null,"VAT incl",null,"VAT incl",null,"VAT incl",null,"VAT incl",null,"VAT incl",null,"VAT incl"]
["Ruraflex","Ru",0,1,{"$f":"B8&C8&D8&IF($A$2=\"Non-municipal\",\"N\",IF($A$2=\"Municiple\",\"Y\",\"error\"))","v":"Ru01N"},null,null,"≤ 300km","< 500V",562.01,{"$f":"ROUND(J8 * (1 + VAT), 2)","v":646.30999999999995},170.26,{"$f":"ROUND(L8 * (1 + VAT), 2)","v":195.8},92.48,{"$f":"ROUND(N8 * (1 + VAT), 2)","v":106.35},183.34,{"$f":"ROUND(P8 * (1 + VAT), 2)","v":210.84},126.16,{"$f":"ROUND(R8 * (1 + VAT), 2)","v":145.08000000000001},80.040000000000006,{"$f":"ROUND(T8 * (1 + VAT), 2)","v":92.05},32.46,{"$f":"ROUND(V8 * (1 + VAT), 2)","v":37.33}]
["Ruraflex","Ru",0,2,{"$f":"B9&C9&D9&IF($A$2=\"Non-municipal\",\"N\",IF($A$2=\"Municiple\",\"Y\",\"error\"))","v":"Ru02N"},null,null,null,"≥ 500V & ≤ 22kV",556.46,639.92999999999995,168.59,193.88,91.53,105.26,181.53,208.76,124.91,143.65,79.209999999999994,91.09,29.75,34.21]
["Ruraflex","Ru",null,null,"RuN",null,null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
["Ruraflex","Ru",null,null,"RuN",null,null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
["Ruraflex","Ru",1,1,"Ru11N",null,null,"> 300km and \n≤ 600km","< 500V",567.66,652.80999999999995,171.97,197.77,93.39,107.4,185.17,212.95,127.45,146.57,80.87,93,32.56,37.44]
["Ruraflex","Ru",1,2,"Ru12N",null,null,null,"≥ 500V & ≤ 22kV",562,646.29999999999995,170.24,195.78,92.48,106.35,183.34,210.84,126.15,145.07,80.040000000000006,92.05,29.92,34.409999999999997]
["Ruraflex","Ru",null,null,"RuN",null,null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
["Ruraflex","Ru",null,null,"RuN",null,null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
["Ruraflex","Ru",2,1,"Ru21N",null,null,"> 600km and \n≤ 900km","< 500V",573.34,659.34,173.7,199.76,94.31,108.46,187.03,215.08,128.69999999999999,148.01,81.680000000000007,93.93,32.72,37.630000000000003]
["Ruraflex","Ru",2,2,"Ru22N",null,null,null,"≥ 500V & ≤ 22kV",567.62,652.76,171.92,197.71,93.39,107.4,185.17,212.95,127.45,146.57,80.87,93,30.07,34.58]
["Ruraflex","Ru",null,null,"RuN",null,null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
["Ruraflex","Ru",null,null,"RuN",null,null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
["Ruraflex","Ru",3,1,"Ru31N",null,null,"> 900km","< 500V",579.05999999999995,665.92,175.41,201.72,95.25,109.54,188.82,217.14,129.99,149.49,82.47,94.84,32.869999999999997,37.799999999999997]
["Ruraflex","Ru",3,2,"Ru32N",null,null,null,"≥ 500V & ≤ 22kV",573.32000000000005,659.32,173.7,199.76,94.31,108.46,187.03,215.08,128.69999999999999,148.01,81.680000000000007,93.93,30.08,34.590000000000003]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[]
[]
[null,null,null,null,null,null,null,"Customer categories",null,"Service charge  [R/account/day]",null,"Administration charge  [R/POD/day]",null,null,null,null,"Ancillary service charge [c/kWh]",null,"Network demand charge [c/kWh]  in all time-of-use periods"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Voltage",null,null,"VAT incl",null,"VAT incl"]
["Tariff","Tariff nameBillcode","Tx zone","Voltage","Billcode",null,null,null,null,null,"VAT incl",null,"VAT incl",null,"< 500V",null,0.71,{"$f":"ROUND(Q28 * (1 + VAT), 2)","v":0.82},46.2,{"$f":"ROUND(S28 * (1 + VAT), 2)","v":53.13}]
["Ruraflex","Ru",0,1,{"$f":"B29&C29&D29&IF($A$2=\"Non-municipal\",\"N\",IF($A$2=\"Municiple\",\"Y\",\"error\"))","v":"Ru01N"},null,null,"≤ 100 kVA",null,31.93,{"$f":"ROUND(J29 * (1 + VAT), 2)","v":36.72},9.06,{"$f":"ROUND(L29 * (1 + VAT), 2)","v":10.42},null,"≥ 500V & < 22kV",null,0.71,{"$f":"ROUND(Q29 * (1 + VAT), 2)","v":0.82},40.51,{"$f":"ROUND(S29 * (1 + VAT), 2)","v":46.59}]
["Ruraflex","Ru",0,1,{"$f":"B30&C30&D30&IF($A$2=\"Non-municipal\",\"N\",IF($A$2=\"Municiple\",\"Y\",\"error\"))","v":"Ru01N"},null,null,"> 100 kVA & ≤ 500 kVA",null,108.89,{"$f":"ROUND(J30 * (1 + VAT), 2)","v":125.22},50.49,{"$f":"ROUND(L30 * (1 + VAT), 2)","v":58.06}]
["Ruraflex","Ru",0,1,{"$f":"B31&C31&D31&IF($A$2=\"Non-municipal\",\"N\",IF($A$2=\"Municiple\",\"Y\",\"error\"))","v":"Ru01N"},null,null,"> 500 kVA & ≤ 1 MVA",null,334.96,{"$f":"ROUND(J31 * (1 + VAT), 2)","v":385.2},77.489999999999995,{"$f":"ROUND(L31 * (1 + VAT), 2)","v":89.11},null,"Reactive energy charge  [c/kVArh]"]
["Ruraflex","Ru",0,1,{"$f":"B32&C32&D32&IF($A$2=\"Non-municipal\",\"N\",IF($A$2=\"Municiple\",\"Y\",\"error\"))","v":"Ru01N"},null,null,"> 1 MVA",null,334.96,{"$f":"ROUND(J32 * (1 + VAT), 2)","v":385.2},143.77000000000001,{"$f":"ROUND(L32 * (1 + VAT), 2)","v":165.34},null,"High season",null,"Low season"]
["Ruraflex","Ru",0,1,{"$f":"B33&C33&D33&IF($A$2=\"Non-municipal\",\"N\",IF($A$2=\"Municiple\",\"Y\",\"error\"))","v":"Ru01N"},null,null,"Key customers",null,6565,{"$f":"ROUND(J33 * (1 + VAT), 2)","v":7549.75},143.77000000000001,{"$f":"ROUND(L33 * (1 + VAT), 2)","v":165.34},null,null,"VAT incl",null,"VAT incl"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,15.6,{"$f":"ROUND(O34 * (1 + VAT), 2)","v":17.940000000000001},0,{"$f":"ROUND(Q34 * (1 + VAT), 2)","v":0}]

{"sheet":"Ruraflex Munic ","index":23,"n_rows":34,"n_cols":33,"rows_kept":34,"cut":false,"hidden":false,"merged":[[32,7,32,8],[29,7,29,8],[30,7,30,8],[30,14,30,17],[31,7,31,8],[31,14,31,15],[31,16,31,17],[25,16,25,17],[25,18,25,19],[26,14,26,15],[27,7,27,8],[27,14,27,15],[28,7,28,8],[28,14,28,15],[11,7,14,7],[15,7,18,7],[19,7,22,7],[25,7,26,8],[25,9,26,10],[25,11,26,12],[1,6,1,23],[3,21,5,22],[7,7,10,7],[3,9,3,20],[4,7,6,7],[4,9,4,14],[4,15,4,20],[5,9,5,10],[5,11,5,12],[5,13,5,14],[5,15,5,16],[5,17,5,18],[5,19,5,20]]}
[null,null,null,null,null,null,"Back to menu"]
["Municiple",null,null,null,null,null,"Ruraflex - 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,{"$f":"SUM(#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!)","v":{"$error":"#REF!"}},"check value"]
[]
[null,null,null,null,null,null,null,null,null,"Active energy charge [c/kWh]",null,null,null,null,null,null,null,null,null,null,null,"Network capacity charges [R/kVA/m]"]
[null,null,null,null,null,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,null,null,null,"Voltage","Peak",null,"Standard",null,"Off Peak",null,"Peak",null,"Standard",null,"Off Peak"]
["Tariff","Tariff nameBillcode","Tx zone","Voltage","Billcode",null,null,null,null,"","VAT incl",null,"VAT incl",null,"VAT incl",null,"VAT incl",null,"VAT incl",null,"VAT incl",null,"VAT incl"]
["Ruraflex","Ru",0,1,{"$f":"B8&C8&D8&IF($A$2=\"Non-municipal\",\"N\",IF($A$2=\"Municiple\",\"Y\",\"error\"))","v":"Ru01Y"},null,null,"≤ 300km","< 500V",582.45000000000005,{"$f":"ROUND(J8 * (1 + VAT), 2)","v":669.82},176.43,{"$f":"ROUND(L8 * (1 + VAT), 2)","v":202.89},95.82,{"$f":"ROUND(N8 * (1 + VAT), 2)","v":110.19},190.01,{"$f":"ROUND(P8 * (1 + VAT), 2)","v":218.51},130.76,{"$f":"ROUND(R8 * (1 + VAT), 2)","v":150.37},82.95,{"$f":"ROUND(T8 * (1 + VAT), 2)","v":95.39},33.130000000000003,{"$f":"ROUND(V8 * (1 + VAT), 2)","v":38.1}]
["Ruraflex","Ru",0,2,{"$f":"B9&C9&D9&IF($A$2=\"Non-municipal\",\"N\",IF($A$2=\"Municiple\",\"Y\",\"error\"))","v":"Ru02Y"},null,null,null,"≥ 500V & ≤ 22kV",576.66,663.16,174.7,200.91,94.86,109.09,188.15,216.37,129.44,148.86000000000001,82.11,94.43,30.39,34.950000000000003]
["Ruraflex","Ru",null,null,"RuY",null,null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
["Ruraflex","Ru",null,null,"RuY",null,null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
["Ruraflex","Ru",1,1,"Ru11Y",null,null,"> 300km and \n≤ 600km","< 500V",588.24,676.48,178.23,204.96,96.73,111.24,191.87,220.65,132.08000000000001,151.88999999999999,83.81,96.38,33.270000000000003,38.26]
["Ruraflex","Ru",1,2,"Ru12Y",null,null,null,"≥ 500V & ≤ 22kV",582.44000000000005,669.81,176.39,202.85,95.82,110.19,190.01,218.51,130.74,150.35,82.95,95.39,30.56,35.14]
["Ruraflex","Ru",null,null,"RuY",null,null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
["Ruraflex","Ru",null,null,"RuY",null,null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
["Ruraflex","Ru",2,1,"Ru21Y",null,null,"> 600km and \n≤ 900km","< 500V",594.14,683.26,179.96,206.95,97.74,112.4,193.77,222.84,133.35,153.35,84.64,97.34,33.450000000000003,38.47]
["Ruraflex","Ru",2,2,"Ru22Y",null,null,null,"≥ 500V & ≤ 22kV",588.21,676.44,178.19,204.92,96.73,111.24,191.87,220.65,132.08000000000001,151.88999999999999,83.81,96.38,30.72,35.33]
["Ruraflex","Ru",null,null,"RuY",null,null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
["Ruraflex","Ru",null,null,"RuY",null,null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
["Ruraflex","Ru",3,1,"Ru31Y",null,null,"> 900km","< 500V",600.08000000000004,690.09,181.83,209.1,98.65,113.45,195.69,225.04,134.72999999999999,154.94,85.48,98.3,33.54,38.57]
["Ruraflex","Ru",3,2,"Ru32Y",null,null,null,"≥ 500V & ≤ 22kV",594.13,683.25,179.96,206.95,97.74,112.4,193.77,222.84,133.35,153.35,84.64,97.34,30.74,35.35]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[]
[]
[null,null,null,null,null,null,null,"Customer categories",null,"Service charge  [R/account/day]",null,"Administration charge  [R/POD/day]",null,null,null,null,"Ancillary service charge [c/kWh]",null,"Network demand charge [c/kWh]  in all time-of-use periods"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Voltage",null,null,"VAT incl",null,"VAT incl"]
["Tariff","Tariff nameBillcode","Tx zone","Voltage","Billcode",null,null,null,null,null,"VAT incl",null,"VAT incl",null,"< 500V",null,0.73,{"$f":"ROUND(Q28 * (1 + VAT), 2)","v":0.84},47.24,{"$f":"ROUND(S28 * (1 + VAT), 2)","v":54.33}]
["Ruraflex","Ru",0,1,{"$f":"B29&C29&D29&IF($A$2=\"Non-municipal\",\"N\",IF($A$2=\"Municiple\",\"Y\",\"error\"))","v":"Ru01Y"},null,null,"≤ 100 kVA",null,32.17,{"$f":"ROUND(J29 * (1 + VAT), 2)","v":37},9.1199999999999992,{"$f":"ROUND(L29 * (1 + VAT), 2)","v":10.49},null,"≥ 500V & < 22kV",null,0.73,{"$f":"ROUND(Q29 * (1 + VAT), 2)","v":0.84},41.34,{"$f":"ROUND(S29 * (1 + VAT), 2)","v":47.54}]
["Ruraflex","Ru",0,1,{"$f":"B30&C30&D30&IF($A$2=\"Non-municipal\",\"N\",IF($A$2=\"Municiple\",\"Y\",\"error\"))","v":"Ru01Y"},null,null,"> 100 kVA & ≤ 500 kVA",null,109.71,{"$f":"ROUND(J30 * (1 + VAT), 2)","v":126.17},50.85,{"$f":"ROUND(L30 * (1 + VAT), 2)","v":58.48}]
["Ruraflex","Ru",0,1,{"$f":"B31&C31&D31&IF($A$2=\"Non-municipal\",\"N\",IF($A$2=\"Municiple\",\"Y\",\"error\"))","v":"Ru01Y"},null,null,"> 500 kVA & ≤ 1 MVA",null,337.51,{"$f":"ROUND(J31 * (1 + VAT), 2)","v":388.14},78.040000000000006,{"$f":"ROUND(L31 * (1 + VAT), 2)","v":89.75},null,"Reactive energy charge  [c/kVArh]"]
["Ruraflex","Ru",0,1,{"$f":"B32&C32&D32&IF($A$2=\"Non-municipal\",\"N\",IF($A$2=\"Municiple\",\"Y\",\"error\"))","v":"Ru01Y"},null,null,"> 1 MVA",null,337.51,{"$f":"ROUND(J32 * (1 + VAT), 2)","v":388.14},144.85,{"$f":"ROUND(L32 * (1 + VAT), 2)","v":166.58},null,"High season",null,"Low season"]
["Ruraflex","Ru",0,1,{"$f":"B33&C33&D33&IF($A$2=\"Non-municipal\",\"N\",IF($A$2=\"Municiple\",\"Y\",\"error\"))","v":"Ru01Y"},null,null,"Key customers",null,6614.31,{"$f":"ROUND(J33 * (1 + VAT), 2)","v":7606.46},144.85,{"$f":"ROUND(L33 * (1 + VAT), 2)","v":166.58},null,null,"VAT incl",null,"VAT incl"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,15.7,{"$f":"ROUND(O34 * (1 + VAT), 2)","v":18.059999999999999},0,{"$f":"ROUND(Q34 * (1 + VAT), 2)","v":0}]

{"sheet":"Ruraflex Gen NLA","index":24,"n_rows":36,"n_cols":33,"rows_kept":36,"cut":false,"hidden":false,"merged":[[1,6,1,23],[7,7,10,7],[3,9,3,20],[3,21,3,22],[4,7,6,7],[4,9,4,14],[4,15,4,20],[4,21,5,22],[5,9,5,10],[5,11,5,12],[5,13,5,14],[5,15,5,16],[5,17,5,18],[5,19,5,20],[11,7,14,7],[15,7,18,7],[19,7,22,7],[27,9,28,10],[27,11,28,12],[23,7,23,8],[30,7,30,8],[30,14,30,15],[27,14,28,15],[27,16,27,17],[27,18,27,19],[27,7,27,8],[28,7,28,8],[29,7,29,8],[29,14,29,15],[34,7,34,8],[31,7,31,8],[32,7,32,8],[32,14,32,17],[33,7,33,8],[33,14,33,15],[33,16,33,17]]}
[null,null,null,null,null,null,"Back to menu",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
["Non-municipal",null,null,null,null,null,"Ruraflex Gen - Non-Local Authority",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!)","v":{"$error":"#REF!"}},"check value"]
[]
[null,null,null,null,null,null,null,null,null,"Active energy charge for loads [c/kWh]",null,null,null,null,null,null,null,null,null,null,null,"Network capacity charges [R/kVA/m]"]
[null,null,null,null,null,null,null,"Transmission zone",null,"High demand season [Jun - Aug]",null,null,null,null,null,"Low demand season [Sep - May]"]
[null,null,null,null,null,null,null,null,"Voltage","Peak",null,"Standard",null,"Off Peak",null,"Peak",null,"Standard",null,"Off Peak"]
["Tariff","Tariff nameBillcode","Tx zone","Voltage","Billcode",null,null,null,null,"","VAT incl",null,"VAT incl",null,"VAT incl",null,"VAT incl",null,"VAT incl",null,"VAT incl",null,"VAT incl"]
["Genflex rural","GR",0,1,{"$f":"B8&C8&D8&IF($A$2=\"Non-municipal\",\"N\",IF($A$2=\"Municiple\",\"Y\",\"error\"))","v":"GR01N"},null,null,"≤ 300km","< 500V",562.01,{"$f":"ROUND(J8 * (1 + VAT), 2)","v":646.30999999999995},170.26,{"$f":"ROUND(L8 * (1 + VAT), 2)","v":195.8},92.48,{"$f":"ROUND(N8 * (1 + VAT), 2)","v":106.35},183.34,{"$f":"ROUND(P8 * (1 + VAT), 2)","v":210.84},126.16,{"$f":"ROUND(R8 * (1 + VAT), 2)","v":145.08000000000001},80.040000000000006,{"$f":"ROUND(T8 * (1 + VAT), 2)","v":92.05},32.46,{"$f":"ROUND(V8 * (1 + VAT), 2)","v":37.33}]
["Genflex rural","GR",0,2,{"$f":"B9&C9&D9&IF($A$2=\"Non-municipal\",\"N\",IF($A$2=\"Municiple\",\"Y\",\"error\"))","v":"GR02N"},null,null,null,"≥ 500V & ≤ 22kV",556.46,639.92999999999995,168.59,193.88,91.53,105.26,181.53,208.76,124.91,143.65,79.209999999999994,91.09,29.75,34.21]
["Genflex rural","GR",null,null,"GRN",null,null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
["Genflex rural","GR",null,null,"GRN",null,null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
["Genflex rural","GR",1,1,"GR11N",null,null,"> 300km and \n≤ 600km","< 500V",567.66,652.80999999999995,171.97,197.77,93.39,107.4,185.17,212.95,127.45,146.57,80.87,93,32.56,37.44]
["Genflex rural","GR",1,2,"GR12N",null,null,null,"≥ 500V & ≤ 22kV",562,646.29999999999995,170.24,195.78,92.48,106.35,183.34,210.84,126.15,145.07,80.040000000000006,92.05,29.92,34.409999999999997]
["Genflex rural","GR",null,null,"GRN",null,null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
["Genflex rural","GR",null,null,"GRN",null,null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
["Genflex rural","GR",2,1,"GR21N",null,null,"> 600km and \n≤ 900km","< 500V",573.34,659.34,173.7,199.76,94.31,108.46,187.03,215.08,128.69999999999999,148.01,81.680000000000007,93.93,32.72,37.630000000000003]
["Genflex rural","GR",2,2,"GR22N",null,null,null,"≥ 500V & ≤ 22kV",567.62,652.76,171.92,197.71,93.39,107.4,185.17,212.95,127.45,146.57,80.87,93,30.07,34.58]
["Genflex rural","GR",null,null,"GRN",null,null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
["Genflex rural","GR",null,null,"GRN",null,null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
["Genflex rural","GR",3,1,"GR31N",null,null,"> 900km","< 500V",579.05999999999995,665.92,175.41,201.72,95.25,109.54,188.82,217.14,129.99,149.49,82.47,94.84,32.869999999999997,37.799999999999997]
["Genflex rural","GR",3,2,"GR32N",null,null,null,"≥ 500V & ≤ 22kV",573.32000000000005,659.32,173.7,199.76,94.31,108.46,187.03,215.08,128.69999999999999,148.01,81.680000000000007,93.93,30.08,34.590000000000003]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["Gen-purchase","NLPurchADJ",0,4,{"$f":"B24&C24&D24&IF($A$2=\"Non-municipal\",\"N\",IF($A$2=\"Municiple\",\"Y\",\"error\"))","v":"NLPurchADJ04N"}]
[]
[]
[]
[null,null,null,null,null,null,null,"Customer categories",null,"Service charge  [R/account/day]",null,"Administration charge  [R/POD/day]",null,null,"Voltage",null,"Ancillary service charge for loads and generators [c/kWh]",null,"Network demand charge [c/kWh] for loads  in all time-of-use periods\n"]
[null,null,null,null,null,null,null,"[kVA or MVA = loads]",null,null,null,null,null,null,null,null,null,"VAT incl",null,"VAT incl"]
["Tariff","Tariff nameBillcode","Tx zone","Voltage","Billcode",null,null,"[kW or MW = generators]",null,null,"VAT incl",null,"VAT incl",null,"< 500V",null,0.71,{"$f":"ROUND(Q30 * (1 + VAT), 2)","v":0.82},46.2,{"$f":"ROUND(S30 * (1 + VAT), 2)","v":53.13}]
["Genflex rural","GR",0,1,{"$f":"B31&C31&D31&IF($A$2=\"Non-municipal\",\"N\",IF($A$2=\"Municiple\",\"Y\",\"error\"))","v":"GR01N"},null,null,"≤ 100 kVA/kW",null,31.93,{"$f":"ROUND(J31 * (1 + VAT), 2)","v":36.72},9.06,{"$f":"ROUND(L31 * (1 + VAT), 2)","v":10.42},null,"≥ 500V & < 22kV",null,0.71,{"$f":"ROUND(Q31 * (1 + VAT), 2)","v":0.82},40.51,{"$f":"ROUND(S31 * (1 + VAT), 2)","v":46.59}]
["Genflex rural","GR",0,1,{"$f":"B32&C32&D32&IF($A$2=\"Non-municipal\",\"N\",IF($A$2=\"Municiple\",\"Y\",\"error\"))","v":"GR01N"},null,null,"> 100 KVA/kW & ≤ 500 kVA/kW",null,108.89,{"$f":"ROUND(J32 * (1 + VAT), 2)","v":125.22},50.49,{"$f":"ROUND(L32 * (1 + VAT), 2)","v":58.06}]
["Genflex rural","GR",0,1,{"$f":"B33&C33&D33&IF($A$2=\"Non-municipal\",\"N\",IF($A$2=\"Municiple\",\"Y\",\"error\"))","v":"GR01N"},null,null,"> 500 kVA/kW & ≤ 1 MVA/MW",null,334.96,{"$f":"ROUND(J33 * (1 + VAT), 2)","v":385.2},77.489999999999995,{"$f":"ROUND(L33 * (1 + VAT), 2)","v":89.11},null,"Reactive energy charge  [c/kVArh]"]
["Genflex rural","GR",0,1,{"$f":"B34&C34&D34&IF($A$2=\"Non-municipal\",\"N\",IF($A$2=\"Municiple\",\"Y\",\"error\"))","v":"GR01N"},null,null,"> 1 MVA/MW",null,334.96,{"$f":"ROUND(J34 * (1 + VAT), 2)","v":385.2},143.77000000000001,{"$f":"ROUND(L34 * (1 + VAT), 2)","v":165.34},null,"High season",null,"Low season"]
["Genflex rural","GR",0,1,{"$f":"B35&C35&D35&IF($A$2=\"Non-municipal\",\"N\",IF($A$2=\"Municiple\",\"Y\",\"error\"))","v":"GR01N"},null,null,"Key customers",null,6565,{"$f":"ROUND(J35 * (1 + VAT), 2)","v":7549.75},143.77000000000001,{"$f":"ROUND(L35 * (1 + VAT), 2)","v":165.34},null,null,"VAT incl",null,"VAT incl"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,15.6,{"$f":"ROUND(O36 * (1 + VAT), 2)","v":17.940000000000001},0,{"$f":"ROUND(Q36 * (1 + VAT), 2)","v":0}]

{"sheet":"Landrate NLA","index":25,"n_rows":13,"n_cols":19,"rows_kept":13,"cut":false,"hidden":false,"merged":[[1,6,1,19],[3,17,3,18],[11,7,11,8],[3,9,3,10],[3,11,3,12],[3,13,3,14],[3,15,3,16],[5,7,5,8],[6,7,6,8],[7,7,7,8],[8,7,8,8],[9,7,9,8],[10,7,10,8]]}
[null,null,null,null,null,null,null,"Back to menu"]
["Non-municipal",null,null,null,null,null,"Landrate - Non-local Authority"]
[]
[null,null,null,null,null,null,null,null,null,"Energy charge [c/kWh]",null,"Ancillary service charge [c/kWh]",null,"Network demand charge [c/kWh]",null,"Network capacity charge \n[R/POD/day]",null,"Service charge  \n[R/POD/day]"]
["Tariff","Tariff nameBillcode","Tx zone","Voltage","Billcode",null,null,null,null,null,"VAT incl",null,"VAT incl",null,"VAT incl",null,"VAT incl",null,"VAT incl"]
["Landrate 1","L1",0,1,{"$f":"B6&C6&D6&IF($A$2=\"Non-municipal\",\"N\",IF($A$2=\"Municiple\",\"Y\",\"error\"))","v":"L101N"},null,null,"Landrate 1",null,184.92,{"$f":"ROUND(J6 * (1 + VAT), 2)","v":212.66},0.71,{"$f":"ROUND(L6 * (1 + VAT), 2)","v":0.82},46.2,{"$f":"ROUND(N6 * (1 + VAT), 2)","v":53.13},49.39,{"$f":"ROUND(P6 * (1 + VAT), 2)","v":56.8},41.02,{"$f":"ROUND(R6 * (1 + VAT), 2)","v":47.17}]
["Landrate 2","L2",0,1,{"$f":"B7&C7&D7&IF($A$2=\"Non-municipal\",\"N\",IF($A$2=\"Municiple\",\"Y\",\"error\"))","v":"L201N"},null,null,"Landrate 2",null,184.92,212.66,0.71,{"$f":"ROUND(L7 * (1 + VAT), 2)","v":0.82},46.2,{"$f":"ROUND(N7 * (1 + VAT), 2)","v":53.13},75.92,{"$f":"ROUND(P7 * (1 + VAT), 2)","v":87.31},41.02,{"$f":"ROUND(R7 * (1 + VAT), 2)","v":47.17}]
["Landrate 3","L3",0,1,"L301N",null,null,"Landrate 3",null,184.92,212.66,0.71,{"$f":"ROUND(L8 * (1 + VAT), 2)","v":0.82},46.2,{"$f":"ROUND(N8 * (1 + VAT), 2)","v":53.13},121.38,{"$f":"ROUND(P8 * (1 + VAT), 2)","v":139.59},41.02,{"$f":"ROUND(R8 * (1 + VAT), 2)","v":47.17}]
["Landrate 4","L4",0,1,"L401N",null,null,"Landrate 4",null,399.41,459.32,0.71,{"$f":"ROUND(L9 * (1 + VAT), 2)","v":0.82},46.2,{"$f":"ROUND(N9 * (1 + VAT), 2)","v":53.13},39.33,{"$f":"ROUND(P9 * (1 + VAT), 2)","v":45.23},0,{"$f":"ROUND(R9 * (1 + VAT), 2)","v":0}]
["Landlight","Lt",0,1,{"$f":"B10&C10&D10&IF($A$2=\"Non-municipal\",\"N\",IF($A$2=\"Municiple\",\"Y\",\"error\"))","v":"Lt01N"},null,null,"Landlight 20A",null,531.74,611.5]
[null,"Lt60",0,1,{"$f":"B11&C11&D11&IF($A$2=\"Non-municipal\",\"N\",IF($A$2=\"Municiple\",\"Y\",\"error\"))","v":"Lt6001N"},null,null,"Landlight 60A",null,685.48,788.3]
["Landrate Dx","Ld",0,1,"Ld01N",null,null,"Landrate Dx*",null,null,null,null,null,null,null,null,null,87.97,{"$f":"ROUND(R12 * (1 + VAT), 2)","v":101.17}]
[null,null,null,null,null,null,null,"*R/day fixed charge inclusive of the following charges; energy, ancillary service, network demand, network capacity and service charge."]

{"sheet":"Landrate Munic ","index":26,"n_rows":11,"n_cols":19,"rows_kept":11,"cut":false,"hidden":false,"merged":[[1,6,1,19],[5,7,5,8],[6,7,6,8],[7,7,7,8],[8,7,8,8],[3,17,3,18],[9,7,9,8],[3,9,3,10],[3,11,3,12],[3,13,3,14],[3,15,3,16]]}
[null,null,null,null,null,null,null,"Back to menu"]
["Municiple",null,null,null,null,null,"Landrate - Local Authority"]
[]
[null,null,null,null,null,null,null,null,null,"Energy charge [c/kWh]",null,"Ancillary service charge [c/kWh]",null,"Network demand charge [c/kWh]",null,"Network capacity charge [R/POD/day]",null,"Service charge  [R/POD/day]"]
["Tariff","Tariff nameBillcode","Tx zone","Voltage","Billcode",null,null,null,null,null,"VAT incl",null,"VAT incl",null,"VAT incl",null,"VAT incl",null,"VAT incl"]
["Landrate 1","L1",0,1,{"$f":"B6&C6&D6&IF($A$2=\"Non-municipal\",\"N\",IF($A$2=\"Municiple\",\"Y\",\"error\"))","v":"L101Y"},null,null,"Landrate 1",null,191.63,{"$f":"ROUND(J6 * (1 + VAT), 2)","v":220.37},0.73,{"$f":"ROUND(L6 * (1 + VAT), 2)","v":0.84},47.24,{"$f":"ROUND(N6 * (1 + VAT), 2)","v":54.33},50.45,{"$f":"ROUND(P6 * (1 + VAT), 2)","v":58.02},41.29,{"$f":"ROUND(R6 * (1 + VAT), 2)","v":47.48}]
["Landrate 2","L2",0,1,{"$f":"B7&C7&D7&IF($A$2=\"Non-municipal\",\"N\",IF($A$2=\"Municiple\",\"Y\",\"error\"))","v":"L201Y"},null,null,"Landrate 2",null,191.63,{"$f":"ROUND(J7 * (1 + VAT), 2)","v":220.37},0.73,{"$f":"ROUND(L7 * (1 + VAT), 2)","v":0.84},47.24,{"$f":"ROUND(N7 * (1 + VAT), 2)","v":54.33},77.540000000000006,{"$f":"ROUND(P7 * (1 + VAT), 2)","v":89.17},41.29,{"$f":"ROUND(R7 * (1 + VAT), 2)","v":47.48}]
["Landrate 3","L3",0,1,{"$f":"B8&C8&D8&IF($A$2=\"Non-municipal\",\"N\",IF($A$2=\"Municiple\",\"Y\",\"error\"))","v":"L301Y"},null,null,"Landrate 3",null,191.63,{"$f":"ROUND(J8 * (1 + VAT), 2)","v":220.37},0.73,{"$f":"ROUND(L8 * (1 + VAT), 2)","v":0.84},47.24,{"$f":"ROUND(N8 * (1 + VAT), 2)","v":54.33},124,{"$f":"ROUND(P8 * (1 + VAT), 2)","v":142.6},41.29,{"$f":"ROUND(R8 * (1 + VAT), 2)","v":47.48}]
["Landrate 4","L4",0,1,{"$f":"B9&C9&D9&IF($A$2=\"Non-municipal\",\"N\",IF($A$2=\"Municiple\",\"Y\",\"error\"))","v":"L401Y"},null,null,"Landrate 4",null,413.9,{"$f":"ROUND(J9 * (1 + VAT), 2)","v":475.99},0.73,{"$f":"ROUND(L9 * (1 + VAT), 2)","v":0.84},47.24,{"$f":"ROUND(N9 * (1 + VAT), 2)","v":54.33},40.18,{"$f":"ROUND(P9 * (1 + VAT), 2)","v":46.21}]
["Landrate Dx","Ld",0,1,{"$f":"B10&C10&D10&IF($A$2=\"Non-municipal\",\"N\",IF($A$2=\"Municiple\",\"Y\",\"error\"))","v":"Ld01Y"},null,null,"Landrate Dx*",null,null,null,null,null,null,null,null,null,89.35,{"$f":"ROUND(R10 * (1 + VAT), 2)","v":102.75}]
[null,null,null,null,null,null,null,"*R/day fixed charge inclusive of the following charges; energy, ancillary service, network demand, network capacity and service charge."]

{"sheet":" TUoS NLA","index":27,"n_rows":68,"n_cols":13,"rows_kept":68,"cut":false,"hidden":false,"merged":[[14,7,14,12],[2,7,2,13],[5,7,5,10],[6,9,7,10],[8,7,8,8],[9,7,11,8],[27,7,27,9],[15,7,17,8],[15,9,17,10],[15,11,17,12],[18,7,18,8],[19,7,19,8],[20,7,20,8],[21,7,21,8],[22,7,22,8],[23,7,23,8],[24,7,24,8],[25,7,25,8],[63,7,65,8],[63,9,63,10],[66,7,66,8],[67,7,67,8],[35,7,36,8],[35,9,36,9],[45,7,46,8],[45,9,45,10],[53,7,54,8],[53,9,53,10]]}
[null,null,null,null,null,null,null,"Back to menu"]
["Non-municipal"]
[null,null,null,null,null,null,null," TUoS (Transmission use of system) charges\n(> 132 KV or direct Transmission connected) network charge for loads"]
[]
[]
[null,null,null,null,null,null,null,"Electrification and rural network subsidy charge\n [c/kWh]"]
[null,null,null,null,null,null,null,null,null,"Electrification and rural network subsidy charge [c/kWh]"]
[]
["Tariff","Tariff nameBillcode","Tx zone","Voltage","Billcode",null,null,"Tariff",null,null,"VAT incl"]
[null,null,null,null,null,null,null,"Megaflex, Miniflex, Nightsave Urban Large, Nightsave Urban Small, Transflex"]
["Megaflex","Me",0,1,{"$f":"B11&C11&D11&IF($A$2=\"Non-municipal\",\"N\",IF($A$2=\"Municiple\",\"Y\",\"error\"))","v":"Me01N"},null,null,null,null,{"$f":"'Megaflex NLA'!H46","v":13.8},{"$f":"ROUND(J11 * (1 + VAT), 2)","v":15.87}]
[]
[]
[]
[null,null,null,null,null,null,null,"Service and admin charges"]
[null,null,null,null,null,null,null,"Utilised capacity/maximum export capacity",null,"Service charge\n[R/account/day]",null,"Administration charge\n[R/POD/day]"]
[]
[]
[null,null,null,null,null,null,null,"[kVA/MVA = loads]"]
["Tariff","Tariff nameBillcode","Tx zone","Voltage","Billcode",null,null,"[kW/MW = generators]",null,null,"VAT incl",null,"VAT incl"]
["Miniflex","Mi",0,1,{"$f":"B21&C21&D21&IF($B$28=\"Non-municipal\",\"N\",IF($B$28=\"Municiple\",\"Y\",\"error\"))","v":"Mi01N"},null,null,"≤ 100 kVA/kW",null,25.21,{"$f":"ROUND(J21 * (1+ VAT), 2)","v":28.99},5.54,{"$f":"ROUND(L21 * (1+ VAT), 2)","v":6.37}]
["Miniflex","Mi",0,1,{"$f":"B22&C22&D22&IF($B$28=\"Non-municipal\",\"N\",IF($B$28=\"Municiple\",\"Y\",\"error\"))","v":"Mi01N"},null,null,"> 100 kVA/kW & ≤ 500 kVA/kW",null,115.14,{"$f":"ROUND(J22 * (1+ VAT), 2)","v":132.41},32.299999999999997,{"$f":"ROUND(L22 * (1+ VAT), 2)","v":37.15}]
["Miniflex","Mi",0,1,{"$f":"B23&C23&D23&IF($B$28=\"Non-municipal\",\"N\",IF($B$28=\"Municiple\",\"Y\",\"error\"))","v":"Mi01N"},null,null,"> 500 kVA/kW & ≤ 1 MVA/MW",null,354.25,{"$f":"ROUND(J23 * (1+ VAT), 2)","v":407.39},64.12,{"$f":"ROUND(L23 * (1+ VAT), 2)","v":73.739999999999995}]
["Miniflex","Mi",0,1,{"$f":"B24&C24&D24&IF($B$28=\"Non-municipal\",\"N\",IF($B$28=\"Municiple\",\"Y\",\"error\"))","v":"Mi01N"},null,null,"> 1 MVA/MW",null,354.25,{"$f":"ROUND(J24 * (1+ VAT), 2)","v":407.39},159.66,{"$f":"ROUND(L24 * (1+ VAT), 2)","v":183.61}]
["Miniflex","Mi",0,1,{"$f":"B25&C25&D25&IF($B$28=\"Non-municipal\",\"N\",IF($B$28=\"Municiple\",\"Y\",\"error\"))","v":"Mi01N"},null,null,"Key customers or Transmission connected generators",null,6942.01,{"$f":"ROUND(J25 * (1+ VAT), 2)","v":7983.31},221.7,{"$f":"ROUND(L25 * (1+ VAT), 2)","v":254.96}]
[]
[]
[null,"Non-municipal",null,null,null,null,null,"Transmission loss factors for loads"]
["Tariff","Tariff nameBillcode","Tx zone","Voltage","Billcode",null,null,"Distance from\nJohannesburg","Zone","Loss\nfactor"]
["Transmission loss factor","TxLoss",0,4,{"$f":"B30&C30&D30&IF($B$28=\"Non-municipal\",\"N\",IF($B$28=\"Municiple\",\"Y\",\"error\"))","v":"TxLoss04N"},null,null,"≤ 300km",0,1.0106999999999999]
["Transmission loss factor","TxLoss",1,4,{"$f":"B31&C31&D31&IF($B$28=\"Non-municipal\",\"N\",IF($B$28=\"Municiple\",\"Y\",\"error\"))","v":"TxLoss14N"},null,null,"> 300km & ≤ 600km",1,1.0207999999999999]
["Transmission loss factor","TxLoss",2,4,{"$f":"B32&C32&D32&IF($B$28=\"Non-municipal\",\"N\",IF($B$28=\"Municiple\",\"Y\",\"error\"))","v":"TxLoss24N"},null,null,"> 600km & ≤ 900km",2,1.0309999999999999]
["Transmission loss factor","TxLoss",3,4,{"$f":"B33&C33&D33&IF($B$28=\"Non-municipal\",\"N\",IF($B$28=\"Municiple\",\"Y\",\"error\"))","v":"TxLoss34N"},null,null,"> 900km",3,1.0412999999999999]
[]
[]
[null,null,null,null,null,null,null,"Loss factors for Transmission connected generators",null,"Loss factor"]
["Tariff","Tariff nameBillcode","Tx zone","Voltage","Billcode"]
["TUoS network charges for Transmission connected generators","GenTUOS","Cape",4,{"$f":"B38&C38&D38&IF($A$2=\"Non-municipal\",\"N\",IF($A$2=\"Municiple\",\"Y\",\"error\"))","v":"GenTUOSCape4N"},null,null,null,"Cape",{"$f":"'Loss Factors'!P14","v":0.97099999999999997}]
["TUoS network charges for Transmission connected generators","GenTUOS","Karoo",4,"GenTUOSKaroo4N",null,null,null,"Karoo",{"$f":"'Loss Factors'!P15","v":0.995}]
["TUoS network charges for Transmission connected generators","GenTUOS","Kwazulu-Natal",4,"GenTUOSKwazulu-Natal4N",null,null,null,"Kwazulu-Natal",{"$f":"'Loss Factors'!P16","v":1.004}]
["TUoS network charges for Transmission connected generators","GenTUOS","Vaal",4,"GenTUOSVaal4N",null,null,null,"Vaal",{"$f":"'Loss Factors'!P17","v":1.02}]
["TUoS network charges for Transmission connected generators","GenTUOS","Waterburg",4,"GenTUOSWaterburg4N",null,null,null,"Waterberg",{"$f":"'Loss Factors'!P18","v":1.0229999999999999}]
["TUoS network charges for Transmission connected generators","GenTUOS","Mpumalanga",4,"GenTUOSMpumalanga4N",null,null,null,"Mpumalanga",{"$f":"'Loss Factors'!P19","v":1.0209999999999999}]
[]
[]
[null,null,null,null,null,null,null,"TUoS network charge for Transmission connected loads",null,"Network capacity charge\n[R/kVA]"]
["Tariff","Tariff nameBillcode","Tx zone","Voltage","Billcode",null,null,null,null,null,"VAT incl"]
["WEPS","We",0,1,{"$f":"B48&C48&D48&IF($A$2=\"Non-municipal\",\"N\",IF($A$2=\"Municiple\",\"Y\",\"error\"))","v":"We01N"},null,null,null,"≤ 300km",{"$f":"'WEPS NLA'!V11","v":17.47},{"$f":"ROUND(J48 * (1+ VAT), 2)","v":20.09}]
["WEPS","We",0,2,{"$f":"B49&C49&D49&IF($A$2=\"Non-municipal\",\"N\",IF($A$2=\"Municiple\",\"Y\",\"error\"))","v":"We02N"},null,null,null,"> 300km & ≤ 600km",{"$f":"'WEPS NLA'!V15","v":17.62},{"$f":"ROUND(J49 * (1+ VAT), 2)","v":20.260000000000002}]
["WEPS","We",0,3,{"$f":"B50&C50&D50&IF($A$2=\"Non-municipal\",\"N\",IF($A$2=\"Municiple\",\"Y\",\"error\"))","v":"We03N"},null,null,null,"> 600km & ≤ 900km",{"$f":"'WEPS NLA'!V19","v":17.88},{"$f":"ROUND(J50 * (1+ VAT), 2)","v":20.56}]
["WEPS","We",0,4,{"$f":"B51&C51&D51&IF($A$2=\"Non-municipal\",\"N\",IF($A$2=\"Municiple\",\"Y\",\"error\"))","v":"We04N"},null,null,null,"> 900km",{"$f":"'WEPS NLA'!V23","v":18.010000000000002},{"$f":"ROUND(J51 * (1+ VAT), 2)","v":20.71}]
[]
[]
[null,null,null,null,null,null,null,"TUoS network charges for Transmission connected generators",null,"Network charge\n[R/kW]"]
["Tariff","Tariff nameBillcode","Tx zone","Voltage","Billcode",null,null,null,null,null,"VAT incl"]
["TUoS network charges for Transmission connected generators","GenTUOS","Cape",4,{"$f":"B56&C56&D56&IF($A$2=\"Non-municipal\",\"N\",IF($A$2=\"Municiple\",\"Y\",\"error\"))","v":"GenTUOSCape4N"},null,null,null,"Cape",0,{"$f":"ROUND(J56 * (1+ VAT), 2)","v":0}]
["TUoS network charges for Transmission connected generators","GenTUOS","Karoo",4,"GenTUOSKaroo4N",null,null,null,"Karoo",0,0]
["TUoS network charges for Transmission connected generators","GenTUOS","Kwazulu-Natal",4,"GenTUOSKwazulu-Natal4N",null,null,null,"Kwazulu-Natal",3.67,4.22]
["TUoS network charges for Transmission connected generators","GenTUOS","Vaal",4,"GenTUOSVaal4N",null,null,null,"Vaal",12.21,14.04]
["TUoS network charges for Transmission connected generators","GenTUOS","Waterburg",4,"GenTUOSWaterburg4N",null,null,null,"Waterberg",15.64,17.989999999999998]
["TUoS network charges for Transmission connected generators","GenTUOS","Mpumalanga",4,"GenTUOSMpumalanga4N",null,null,null,"Mpumalanga",14.51,16.690000000000001]
[]
[]
[null,null,null,null,null,null,null,"TUoS ancillary service charge for Transmission connected loads and generators",null,"Ancillary service charge\n[c/kWh]"]
[]
["Tariff","Tariff nameBillcode","Tx zone","Voltage","Billcode",null,null,null,null,null,"VAT incl"]
["TUoS network charges for Transmission connected generators","GenTUOS","Cape",4,{"$f":"B67&C67&D67&IF($A$2=\"Non-municipal\",\"N\",IF($A$2=\"Municiple\",\"Y\",\"error\"))","v":"GenTUOSCape4N"},null,null,"Generators",null,0.63,{"$f":"ROUND(J67 * (1+ VAT), 2)","v":0.72}]
["TUoS network charges for Transmission connected generators","GenTUOS","Cape",4,{"$f":"B68&C68&D68&IF($A$2=\"Non-municipal\",\"N\",IF($A$2=\"Municiple\",\"Y\",\"error\"))","v":"GenTUOSCape4N"},null,null,"Loads",null,0.63,{"$f":"ROUND(J68 * (1+ VAT), 2)","v":0.72}]

{"sheet":"DUoS NLA","index":28,"n_rows":125,"n_cols":21,"rows_kept":125,"cut":false,"hidden":false,"merged":[[76,17,78,18],[74,17,75,20],[74,7,75,14],[3,7,3,13],[86,9,88,10],[86,11,88,12],[48,7,48,14],[38,7,45,7],[44,8,45,8],[52,7,52,8],[53,7,53,8],[49,13,50,14],[6,9,6,10],[6,7,7,8],[14,7,15,8],[14,9,14,10],[94,7,94,8],[95,7,95,8],[91,7,91,8],[89,7,89,8],[76,11,77,12],[76,9,77,10],[110,7,110,9],[110,11,110,13],[76,13,77,14],[79,17,82,18],[76,19,77,20],[79,7,82,8],[96,7,96,8],[86,7,88,8],[92,7,92,8],[93,7,93,8],[85,7,85,12],[78,7,78,8],[90,7,90,8],[98,7,98,12],[99,7,101,8],[99,9,101,10],[31,8,33,8],[22,7,33,7],[62,7,62,8],[63,7,63,8],[55,7,55,8],[54,7,54,8],[49,9,50,10],[61,7,61,8],[59,11,60,12],[58,7,58,12],[59,9,60,10],[49,11,50,12],[51,7,51,8],[66,7,66,10],[69,7,69,8],[70,7,70,8],[71,7,71,8],[72,7,72,8],[67,9,68,10],[99,11,101,12],[102,7,102,8],[108,7,108,8],[103,7,103,8],[104,7,104,8],[105,7,105,8],[106,7,106,8],[107,7,107,8]]}
[]
["Non-Municipal",null,null,null,null,null,null,"Back to menu"]
[]
[null,null,null,null,null,null,null,"DUoS (Distribution use of system) charges"]
[]
[]
[null,null,null,null,null,null,null,"DUoS ancillary service charge Urbanp",null,"Charge\n[c/kWh]"]
["Tariff","Tariff nameBillcode","Tx zone","Voltage","Billcode",null,null,null,null,null,"VAT incl"]
["Gen-DUoS urban","NEGenDUoSU",0,1,{"$f":"B9&C9&D9&IF($A$2=\"Non-municipal\",\"N\",IF($A$2=\"Municiple\",\"Y\",\"error\"))","v":"NEGenDUoSU01N"},null,null,"< 500V",null,0.71,{"$f":"ROUND(J9 * (1 + VAT), 2)","v":0.82}]
["Gen-DUoS urban","NEGenDUoSU",0,2,{"$f":"B10&C10&D10&IF($A$2=\"Non-municipal\",\"N\",IF($A$2=\"Municiple\",\"Y\",\"error\"))","v":"NEGenDUoSU02N"},null,null,"≥ 500V & < 66kV",null,0.7,{"$f":"ROUND(J10 * (1 + VAT), 2)","v":0.81}]
["Gen-DUoS urban","NEGenDUoSU",0,3,{"$f":"B11&C11&D11&IF($A$2=\"Non-municipal\",\"N\",IF($A$2=\"Municiple\",\"Y\",\"error\"))","v":"NEGenDUoSU03N"},null,null,"≥ 66kV & ≤ 132kV",null,0.68,{"$f":"ROUND(J11 * (1 + VAT), 2)","v":0.78}]
[]
[]
[]
[null,null,null,null,null,null,null,"DUoS ancillary service charge Ruralp",null,"Charge                                           [c/kWh]"]
["Tariff","Tariff nameBillcode","Tx zone","Voltage","Billcode",null,null,null,null,null,"VAT incl"]
["Gen-DUoS rural","NEGenDUoSR",0,1,{"$f":"B17&C17&D17&IF($A$2=\"Non-municipal\",\"N\",IF($A$2=\"Municiple\",\"Y\",\"error\"))","v":"NEGenDUoSR01N"},null,null,"< 500V",null,0.71,{"$f":"ROUND(J17 * (1 + VAT), 2)","v":0.82}]
["Gen-DUoS rural","NEGenDUoSR",0,2,{"$f":"B18&C18&D18&IF($A$2=\"Non-municipal\",\"N\",IF($A$2=\"Municiple\",\"Y\",\"error\"))","v":"NEGenDUoSR02N"},null,null,"≥ 500V & ≤ 22kV",null,0.71,{"$f":"ROUND(J18 * (1 + VAT), 2)","v":0.82}]
[]
[]
[null,null,null,null,null,null,null,null,"Transmission zone","Voltage","[R/kVA]"]
["Tariff","Tariff nameBillcode","Tx zone","Voltage","Billcode",null,null,null,null,null,null,"VAT incl"]
[null,null,null,null,null,null,null,"ETUoS\nurban","≤ 300km","< 500V",{"$f":"'Megaflex NLA'!V8","v":15.53},{"$f":"ROUND(K23 * (1 + VAT), 2)","v":17.86}]
[null,null,null,null,null,null,null,null,null,"≥ 500V & < 66kV",{"$f":"'Megaflex NLA'!V9","v":14.19},16.32]
[null,null,null,null,null,null,null,null,null,"≥ 66kV & ≤ 132kV",{"$f":"'Megaflex NLA'!V10","v":13.81},15.88]
[null,null,null,null,null,null,null,null,"> 300km & ≤ 600km","< 500V",{"$f":"'Megaflex NLA'!V12","v":15.64},17.989999999999998]
[null,null,null,null,null,null,null,null,null,"≥ 500V & < 66kV",{"$f":"'Megaflex NLA'!V13","v":14.32},16.47]
[null,null,null,null,null,null,null,null,null,"≥ 66kV & ≤ 132kV",{"$f":"'Megaflex NLA'!V14","v":13.92},16.010000000000002]
[null,null,null,null,null,null,null,null,"> 600km & ≤ 900km","< 500V",{"$f":"'Megaflex NLA'!V16","v":15.82},18.190000000000001]
[null,null,null,null,null,null,null,null,null,"≥ 500V & < 66kV",{"$f":"'Megaflex NLA'!V17","v":14.45},16.62]
[null,null,null,null,null,null,null,null,null,"≥ 66kV & ≤ 132kV",{"$f":"'Megaflex NLA'!V18","v":14},16.100000000000001]
[null,null,null,null,null,null,null,null,"> 900km","< 500V",{"$f":"'Megaflex NLA'!V20","v":15.92},18.309999999999999]
[null,null,null,null,null,null,null,null,null,"≥ 500V & < 66kV",{"$f":"'Megaflex NLA'!V21","v":14.62},16.809999999999999]
[null,null,null,null,null,null,null,null,null,"≥ 66kV & ≤ 132kV",{"$f":"'Megaflex NLA'!V22","v":14.13},16.25]
[]
[]
[null,null,null,null,null,null,null,null,"Transmission zone","Voltage","[R/kVA]"]
["Tariff","Tariff nameBillcode","Tx zone","Voltage","Billcode",null,null,null,null,null,null,"VAT incl"]
[null,null,null,null,null,null,null,"ETUoS\nrural","≤ 300km","< 500V",{"$f":"'Ruraflex NLA'!V8","v":32.46},{"$f":"ROUND(K39 * (1 + VAT), 2)","v":37.33}]
[null,null,null,null,null,null,null,null,null,"≥ 500V & < 66kV",{"$f":"'Ruraflex NLA'!V9","v":29.75},34.21]
[null,null,null,null,null,null,null,null,"> 300km & ≤ 600km","< 500V",{"$f":"'Ruraflex NLA'!V12","v":32.56},37.44]
[null,null,null,null,null,null,null,null,null,"≥ 500V & < 66kV",{"$f":"'Ruraflex NLA'!V13","v":29.92},34.409999999999997]
[null,null,null,null,null,null,null,null,"> 600km & ≤ 900km","< 500V",{"$f":"'Ruraflex NLA'!V16","v":32.72},37.630000000000003]
[null,null,null,null,null,null,null,null,null,"≥ 500V & < 66kV",{"$f":"'Ruraflex NLA'!V17","v":30.07},34.58]
[null,null,null,null,null,null,null,null,"> 900km","< 500V",{"$f":"'Ruraflex NLA'!V20","v":32.869999999999997},37.799999999999997]
[null,null,null,null,null,null,null,null,null,"≥ 500V & < 66kV",{"$f":"'Ruraflex NLA'!V21","v":30.08},34.590000000000003]
[]
[]
[null,null,null,null,null,null,null,"DUoS network charges for urbanp loads"]
[null,null,null,null,null,null,null,null,null,"Network capacity charge    [R/kVA/m]",null,"Network demand charge \n[R/kVA/m]",null,"Urban low voltage subsidy charge [R/kVA/m]"]
[]
["Tariff","Tariff nameBillcode","Tx zone","Voltage","Billcode",null,null,"Voltage ",null,null,"VAT incl",null,"VAT incl",null,"VAT incl"]
["Gen-DUoS urban","NEGenDUoSU",0,1,{"$f":"B53&C53&D53&IF($A$2=\"Non-municipal\",\"N\",IF($A$2=\"Municiple\",\"Y\",\"error\"))","v":"NEGenDUoSU01N"},null,null,"< 500V",null,{"$f":"'Megaflex NLA'!J30","v":30.86},{"$f":"ROUND(J53 * (1 + VAT), 2)","v":35.49},{"$f":"'Megaflex NLA'!L30","v":58.51},{"$f":"ROUND(L53 * (1 + VAT), 2)","v":67.290000000000006},{"$f":"'Megaflex NLA'!N30","v":0},{"$f":"ROUND(N53 * (1 + VAT), 2)","v":0}]
["Gen-DUoS urban","NEGenDUoSU",0,2,{"$f":"B54&C54&D54&IF($A$2=\"Non-municipal\",\"N\",IF($A$2=\"Municiple\",\"Y\",\"error\"))","v":"NEGenDUoSU02N"},null,null,"≥ 500V & < 66kV",null,{"$f":"'Megaflex NLA'!J31","v":28.3},{"$f":"ROUND(J54 * (1 + VAT), 2)","v":32.549999999999997},{"$f":"'Megaflex NLA'!L31","v":53.68},{"$f":"ROUND(L54 * (1 + VAT), 2)","v":61.73},{"$f":"'Megaflex NLA'!N31","v":0},{"$f":"ROUND(N54 * (1 + VAT), 2)","v":0}]
["Gen-DUoS urban","NEGenDUoSU",0,3,{"$f":"B55&C55&D55&IF($A$2=\"Non-municipal\",\"N\",IF($A$2=\"Municiple\",\"Y\",\"error\"))","v":"NEGenDUoSU03N"},null,null,"≥ 66kV & ≤ 132kV",null,{"$f":"'Megaflex NLA'!J32","v":10.11},{"$f":"ROUND(J55 * (1 + VAT), 2)","v":11.63},{"$f":"'Megaflex NLA'!L32","v":18.71},{"$f":"ROUND(L55 * (1 + VAT), 2)","v":21.52},{"$f":"'Megaflex NLA'!N32","v":24.93},{"$f":"ROUND(N55 * (1 + VAT), 2)","v":28.67}]
["Gen-DUoS urban","NEGenDUoSU",0,4,{"$f":"B56&C56&D56&IF($A$2=\"Non-municipal\",\"N\",IF($A$2=\"Municiple\",\"Y\",\"error\"))","v":"NEGenDUoSU04N"},null,null,"> 132kV",null,{"$f":"'Megaflex NLA'!J33","v":0},{"$f":"ROUND(J56 * (1 + VAT), 2)","v":0},{"$f":"'Megaflex NLA'!L33","v":0},{"$f":"ROUND(L56 * (1 + VAT), 2)","v":0},{"$f":"'Megaflex NLA'!N33","v":24.93},{"$f":"ROUND(N56 * (1 + VAT), 2)","v":28.67}]
[]
[]
[null,null,null,null,null,null,null,"DUoS network charges ruralp loads"]
[null,null,null,null,null,null,null,null,null,"Network capacity charge [R/kVA/m]",null,"Network demand charge [c/kWh]"]
[]
["Tariff","Tariff nameBillcode","Tx zone","Voltage","Billcode",null,null,"Voltage",null,null,"VAT incl",null,"VAT incl"]
["Gen-DUoS rural","NEGenDUoSR",0,1,{"$f":"B63&C63&D63&IF($A$2=\"Non-municipal\",\"N\",IF($A$2=\"Municiple\",\"Y\",\"error\"))","v":"NEGenDUoSR01N"},null,null,"< 500V",null,{"$f":"'Ruraflex NLA'!V8","v":32.46},{"$f":"ROUND(J63 * (1 + VAT), 2)","v":37.33},{"$f":"'Ruraflex NLA'!S28","v":46.2},{"$f":"ROUND(L63 * (1 + VAT), 2)","v":53.13}]
["Gen-DUoS rural","NEGenDUoSR",0,2,{"$f":"B64&C64&D64&IF($A$2=\"Non-municipal\",\"N\",IF($A$2=\"Municiple\",\"Y\",\"error\"))","v":"NEGenDUoSR02N"},null,null,"≥ 500V & ≤ 22kV",null,{"$f":"'Ruraflex NLA'!V9","v":29.75},{"$f":"ROUND(J64 * (1 + VAT), 2)","v":34.21},{"$f":"'Ruraflex NLA'!S29","v":40.51},{"$f":"ROUND(L64 * (1 + VAT), 2)","v":46.59}]
[]
[]
[null,null,null,null,null,null,null,"DUoS network charges for generators"]
[null,null,null,null,null,null,null,null,null,"Network capacity charge    [R/kW/m]"]
[]
["Tariff","Tariff nameBillcode","Tx zone","Voltage","Billcode",null,null,"Voltage ",null,null,"VAT incl"]
["Gen-DUoS urban","NEGenDUoSU",0,1,{"$f":"B71&C71&D71&IF($A$2=\"Non-municipal\",\"N\",IF($A$2=\"Municiple\",\"Y\",\"error\"))","v":"NEGenDUoSU01N"},null,null,"< 500V"]
["Gen-DUoS urban","NEGenDUoSU",0,2,{"$f":"B72&C72&D72&IF($A$2=\"Non-municipal\",\"N\",IF($A$2=\"Municiple\",\"Y\",\"error\"))","v":"NEGenDUoSU02N"},null,null,"≥ 500V & < 66kV"]
["Gen-DUoS urban","NEGenDUoSU",0,3,{"$f":"B73&C73&D73&IF($A$2=\"Non-municipal\",\"N\",IF($A$2=\"Municiple\",\"Y\",\"error\"))","v":"NEGenDUoSU03N"},null,null,"≥ 66kV & ≤ 132kV",null,24.95,{"$f":"ROUND(J73 * (1 + VAT), 2)","v":28.69}]
[]
[null,null,null,null,null,null,null,"DUoS electrification and rural network subsidy charge [c/kWh]",null,null,null,null,null,null,null,null,null,"DUoS electrification and rural network subsidy charge [c/kWh]"]
[]
[null,null,null,null,null,null,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,null,null,"Tariff",null,"Electrification and rural network subsidy charge [c/kWh]"]
[]
["Tariff","Tariff nameBillcode","Tx zone","Voltage","Billcode",null,null,"Tariff",null,null,"VAT incl",null,"VAT incl",null,"VAT incl",null,null,null,null,null,"VAT incl"]
[null,null,null,null,null,null,null,"Megaflex, Miniflex, Nightsave Urban Large, Nightsave Urban Small, Transflex\n",null,null,null,null,null,null,null,null,null,"Megaflex, Miniflex, Nightsave Urban Large, Nightsave Urban Small, Transflex\n"]
["Megaflex","Me",0,1,{"$f":"B81&C81&D81&IF($A$2=\"Non-municipal\",\"N\",IF($A$2=\"Municiple\",\"Y\",\"error\"))","v":"Me01N"},null,null,null,null,9.16,{"$f":"ROUND(J81 * (1 + VAT), 2)","v":10.53},4.6399999999999997,{"$f":"ROUND(L81 * (1 + VAT), 2)","v":5.34},{"$f":"SUM(J81, L81)","v":13.8},{"$f":" ROUND(N81 * (1 + VAT), 2)","v":15.87},null,null,null,null,13.8,{"$f":" ROUND(T81 * (1 + VAT), 2)","v":15.87}]
[0.66370106761565839]
[0.33629893238434161]
[]
[]
[null,null,null,null,null,null,null,"DUoS service and administration charges (urbanp )"]
[null,null,null,null,null,null,null,"Customer categories \nutilised capacity / maximum export capacity",null,"Service charge\n[R/account/day]",null,"Administration charge\n[R/POD/day]"]
[]
[]
[null,null,null,null,null,null,null,"[kVA or MVA = loads]"]
["Tariff","Tariff nameBillcode","Tx zone","Voltage","Billcode",null,null,"[kW or MW = generators]",null,null,"VAT incl",null,"VAT incl"]
["Miniflex","Mi",0,1,{"$f":"B92&C92&D92&IF($A$2=\"Non-municipal\",\"N\",IF($A$2=\"Municiple\",\"Y\",\"error\"))","v":"Mi01N"},null,null,"≤ 100 kVA/kW",null,25.21,{"$f":"ROUND(J92 * (1 + VAT), 2)","v":28.99},5.54,{"$f":"ROUND(L92 * (1 + VAT), 2)","v":6.37}]
["Miniflex","Mi",0,1,{"$f":"B93&C93&D93&IF($A$2=\"Non-municipal\",\"N\",IF($A$2=\"Municiple\",\"Y\",\"error\"))","v":"Mi01N"},null,null,"> 100 kVA/kW & ≤ 500 kVA/kW",null,115.14,{"$f":"ROUND(J93 * (1 + VAT), 2)","v":132.41},32.299999999999997,{"$f":"ROUND(L93 * (1 + VAT), 2)","v":37.15}]
["Miniflex","Mi",0,1,{"$f":"B94&C94&D94&IF($A$2=\"Non-municipal\",\"N\",IF($A$2=\"Municiple\",\"Y\",\"error\"))","v":"Mi01N"},null,null,"> 500 kVA/kW & ≤ 1 MVA/MW",null,354.25,{"$f":"ROUND(J94 * (1 + VAT), 2)","v":407.39},64.12,{"$f":"ROUND(L94 * (1 + VAT), 2)","v":73.739999999999995}]
["Miniflex","Mi",0,1,{"$f":"B95&C95&D95&IF($A$2=\"Non-municipal\",\"N\",IF($A$2=\"Municiple\",\"Y\",\"error\"))","v":"Mi01N"},null,null,"> 1 MVA/MW",null,354.25,{"$f":"ROUND(J95 * (1 + VAT), 2)","v":407.39},159.66,{"$f":"ROUND(L95 * (1 + VAT), 2)","v":183.61}]
["Miniflex","Mi",0,1,{"$f":"B96&C96&D96&IF($A$2=\"Non-municipal\",\"N\",IF($A$2=\"Municiple\",\"Y\",\"error\"))","v":"Mi01N"},null,null,"Key customers or Transmission connected",null,6942.01,{"$f":"ROUND(J96 * (1 + VAT), 2)","v":7983.31},221.7,{"$f":"ROUND(L96 * (1 + VAT), 2)","v":254.96}]
[]
[]
[null,null,null,null,null,null,null,"DUoS service and administration charges (ruralp)"]
[null,null,null,null,null,null,null,"Customer categories \nutilised capacity / maximum export capacity",null,"Service charge\n[R/account/day]",null,"Administration charge\n[R/POD/day]"]
[]
[]
[null,null,null,null,null,null,null,"[kVA or MVA = loads]"]
["Tariff","Tariff nameBillcode","Tx zone","Voltage","Billcode",null,null,"[kW or MW = generators]",null,null,"VAT incl",null,"VAT incl"]
["Ruraflex","Ru",0,1,{"$f":"B105&C105&D105&IF($A$2=\"Non-municipal\",\"N\",IF($A$2=\"Municiple\",\"Y\",\"error\"))","v":"Ru01N"},null,null,"≤ 100 kVA/kW",null,31.93,{"$f":"ROUND(J105 * (1 + VAT), 2)","v":36.72},9.06,{"$f":"ROUND(L105 * (1 + VAT), 2)","v":10.42}]
["Ruraflex","Ru",0,1,{"$f":"B106&C106&D106&IF($A$2=\"Non-municipal\",\"N\",IF($A$2=\"Municiple\",\"Y\",\"error\"))","v":"Ru01N"},null,null,"> 100 kVA/kW & ≤ 500 kVA/kW",null,108.89,{"$f":"ROUND(J106 * (1 + VAT), 2)","v":125.22},50.49,{"$f":"ROUND(L106 * (1 + VAT), 2)","v":58.06}]
["Ruraflex","Ru",0,1,{"$f":"B107&C107&D107&IF($A$2=\"Non-municipal\",\"N\",IF($A$2=\"Municiple\",\"Y\",\"error\"))","v":"Ru01N"},null,null,"> 500 kVA/kW & ≤ 1 MVA/MW",null,334.96,{"$f":"ROUND(J107 * (1 + VAT), 2)","v":385.2},77.489999999999995,{"$f":"ROUND(L107 * (1 + VAT), 2)","v":89.11}]
["Ruraflex","Ru",0,1,{"$f":"B108&C108&D108&IF($A$2=\"Non-municipal\",\"N\",IF($A$2=\"Municiple\",\"Y\",\"error\"))","v":"Ru01N"},null,null,"> 1 MVA/MW",null,334.96,{"$f":"ROUND(J108 * (1 + VAT), 2)","v":385.2},143.77000000000001,{"$f":"ROUND(L108 * (1 + VAT), 2)","v":165.34}]
["Ruraflex","Ru",0,1,{"$f":"B109&C109&D109&IF($A$2=\"Non-municipal\",\"N\",IF($A$2=\"Municiple\",\"Y\",\"error\"))","v":"Ru01N"},null,null,"Key customers",null,6565,{"$f":"ROUND(J109 * (1 + VAT), 2)","v":7549.75},143.77000000000001,{"$f":"ROUND(L109 * (1 + VAT), 2)","v":165.34}]
[]
[null,null,null,null,null,null,null,"Distribution loss factors",null,null,null,"Transmission loss factors for loads"]
["Tariff","Tariff nameBillcode","Tx zone","Voltage","Billcode",null,null,"Voltage","Urbanp\nloss factor","Ruralp\nloss factor",null,"Distance from\nJohannesburg","Zone","Loss\nfactor"]
["Distribution loss factor - Urban","DxLossUrb",0,1,{"$f":"B113&C113&D113&IF($A$2=\"Non-municipal\",\"N\",IF($A$2=\"Municiple\",\"Y\",\"error\"))","v":"DxLossUrb01N"},null,null,"< 500V",1.1111,1.1527000000000001,null,"≤ 300km",0,1.0106999999999999]
["Distribution loss factor - Urban","DxLossUrb",0,2,{"$f":"B114&C114&D114&IF($A$2=\"Non-municipal\",\"N\",IF($A$2=\"Municiple\",\"Y\",\"error\"))","v":"DxLossUrb02N"},null,null,"≥ 500V & < 66kV",1.0956999999999999,1.1412,null,"> 300km & ≤ 600km",1,1.0207999999999999]
["Distribution loss factor - Urban","DxLossUrb",0,3,{"$f":"B115&C115&D115&IF($A$2=\"Non-municipal\",\"N\",IF($A$2=\"Municiple\",\"Y\",\"error\"))","v":"DxLossUrb03N"},null,null,"≥ 66kV & ≤ 132kV",1.0610999999999999,null,null,"> 600km & ≤ 900km",2,1.0309999999999999]
["Distribution loss factor - Urban","DxLossUrb",0,4,{"$f":"B116&C116&D116&IF($A$2=\"Non-municipal\",\"N\",IF($A$2=\"Municiple\",\"Y\",\"error\"))","v":"DxLossUrb04N"},null,null,"> 132kV",1,null,null,"> 900km",3,1.0412999999999999]
[]
["Distribution loss factor - Rural","DxLossRur",0,1,{"$f":"B118&C118&D118&IF($A$2=\"Non-municipal\",\"N\",IF($A$2=\"Municiple\",\"Y\",\"error\"))","v":"DxLossRur01N"}]
["Distribution loss factor - Rural","DxLossRur",0,2,{"$f":"B119&C119&D119&IF($A$2=\"Non-municipal\",\"N\",IF($A$2=\"Municiple\",\"Y\",\"error\"))","v":"DxLossRur02N"}]
[]
[]
["Transmission loss factor","TxLoss",0,4,{"$f":"B122&C122&D122&IF($A$2=\"Non-municipal\",\"N\",IF($A$2=\"Municiple\",\"Y\",\"error\"))","v":"TxLoss04N"}]
["Transmission loss factor","TxLoss",1,4,{"$f":"B123&C123&D123&IF($A$2=\"Non-municipal\",\"N\",IF($A$2=\"Municiple\",\"Y\",\"error\"))","v":"TxLoss14N"}]
["Transmission loss factor","TxLoss",2,4,{"$f":"B124&C124&D124&IF($A$2=\"Non-municipal\",\"N\",IF($A$2=\"Municiple\",\"Y\",\"error\"))","v":"TxLoss24N"}]
["Transmission loss factor","TxLoss",3,4,{"$f":"B125&C125&D125&IF($A$2=\"Non-municipal\",\"N\",IF($A$2=\"Municiple\",\"Y\",\"error\"))","v":"TxLoss34N"}]

{"sheet":"Loss Factors","index":29,"n_rows":19,"n_cols":38,"rows_kept":19,"cut":false,"hidden":false,"merged":[[1,13,1,19],[3,13,3,15],[3,17,3,19],[11,13,12,14],[11,15,12,15]]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Back to menu",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.15]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Loss factors"]
["Non-municipal"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Distribution loss factors",null,null,null,"Transmission loss factors for loads"]
["Tariff","Tariff nameBillcode","Tx zone","Voltage","Billcode",null,"Tariff","Tariff nameBillcode","Tx zone","Voltage","Billcode",null,null,"Voltage","Urban\nloss factor","Rural\nloss factor",null,"Distance from\nJohannesburg","Zone","Loss\nfactor"]
["Distribution loss factor - Urban","DxLossUrb",0,1,{"$f":"B6&C6&D6&IF($A$3=\"Non-municipal\",\"N\",IF($A$3=\"Municiple\",\"Y\",\"error\"))","v":"DxLossUrb01N"},null,"Transmission loss factor","TxLoss",0,4,{"$f":"H6&I6&J6&IF($A$3=\"Non-municipal\",\"N\",IF($A$3=\"Municiple\",\"Y\",\"error\"))","v":"TxLoss04N"},null,null,"< 500V",1.1111,1.1527000000000001,null,"≤ 300km",0,1.0106999999999999]
["Distribution loss factor - Urban","DxLossUrb",0,2,{"$f":"B7&C7&D7&IF($A$3=\"Non-municipal\",\"N\",IF($A$3=\"Municiple\",\"Y\",\"error\"))","v":"DxLossUrb02N"},null,"Transmission loss factor","TxLoss",1,4,{"$f":"H7&I7&J7&IF($A$3=\"Non-municipal\",\"N\",IF($A$3=\"Municiple\",\"Y\",\"error\"))","v":"TxLoss14N"},null,null,"≥ 500V & < 66kV",1.0956999999999999,1.1412,null,"> 300km & ≤ 600km",1,1.0207999999999999]
["Distribution loss factor - Urban","DxLossUrb",0,3,{"$f":"B8&C8&D8&IF($A$3=\"Non-municipal\",\"N\",IF($A$3=\"Municiple\",\"Y\",\"error\"))","v":"DxLossUrb03N"},null,"Transmission loss factor","TxLoss",2,4,{"$f":"H8&I8&J8&IF($A$3=\"Non-municipal\",\"N\",IF($A$3=\"Municiple\",\"Y\",\"error\"))","v":"TxLoss24N"},null,null,"≥ 66kV & ≤ 132kV",1.0610999999999999,null,null,"> 600km & ≤ 900km",2,1.0309999999999999]
["Distribution loss factor - Urban","DxLossUrb",0,4,{"$f":"B9&C9&D9&IF($A$3=\"Non-municipal\",\"N\",IF($A$3=\"Municiple\",\"Y\",\"error\"))","v":"DxLossUrb04N"},null,"Transmission loss factor","TxLoss",3,4,{"$f":"H9&I9&J9&IF($A$3=\"Non-municipal\",\"N\",IF($A$3=\"Municiple\",\"Y\",\"error\"))","v":"TxLoss34N"},null,null,"> 132kV/Transmission connected",1,null,null,"> 900km",3,1.0412999999999999]
[]
["Distribution loss factor - Rural","DxLossRur",0,1,{"$f":"B11&C11&D11&IF($A$3=\"Non-municipal\",\"N\",IF($A$3=\"Municiple\",\"Y\",\"error\"))","v":"DxLossRur01N"}]
["Distribution loss factor - Rural","DxLossRur",0,2,{"$f":"B12&C12&D12&IF($A$3=\"Non-municipal\",\"N\",IF($A$3=\"Municiple\",\"Y\",\"error\"))","v":"DxLossRur02N"},null,null,null,null,null,null,null,null,"Loss factors for Transmission connected generators",null,"Loss factor"]
["Tariff","Tariff nameBillcode","Tx zone","Voltage","Billcode"]
["TUoS network charges for Transmission connected generators","GenTUOS","Cape",4,{"$f":"B14&C14&D14&IF($A$3=\"Non-municipal\",\"N\",IF($A$3=\"Municiple\",\"Y\",\"error\"))","v":"GenTUOSCape4N"},null,null,null,null,null,null,null,null,null,"Cape",0.97099999999999997]
["TUoS network charges for Transmission connected generators","GenTUOS","Karoo",4,"GenTUOSKaroo4N",null,null,null,null,null,null,null,null,null,"Karoo",0.995]
["TUoS network charges for Transmission connected generators","GenTUOS","Kwazulu-Natal",4,"GenTUOSKwazulu-Natal4N",null,null,null,null,null,null,null,null,null,"Kwazulu-Natal",1.004]
["TUoS network charges for Transmission connected generators","GenTUOS","Vaal",4,"GenTUOSVaal4N",null,null,null,null,null,null,null,null,null,"Vaal",1.02]
["TUoS network charges for Transmission connected generators","GenTUOS","Waterburg",4,"GenTUOSWaterburg4N",null,null,null,null,null,null,null,null,null,"Waterburg",1.0229999999999999]
["TUoS network charges for Transmission connected generators","GenTUOS","Mpumalanga",4,"GenTUOSMpumalanga4N",null,null,null,null,null,null,null,null,null,"Mpumalanga",1.0209999999999999]

{"sheet":" Excess NCC NLA","index":30,"n_rows":62,"n_cols":40,"rows_kept":62,"cut":false,"hidden":false,"merged":[[1,17,1,34],[3,18,3,21],[27,18,27,21],[3,23,3,27],[3,29,3,33],[27,23,27,27],[27,29,27,33],[5,20,5,21],[5,26,5,27],[5,32,5,33],[6,18,8,18],[6,20,7,21],[6,24,8,24],[6,26,7,27],[6,30,8,30],[9,18,12,18],[9,24,12,24],[9,30,12,30],[13,18,16,18],[13,24,16,24],[13,30,16,30],[17,18,20,18],[17,24,20,24],[17,30,20,30],[21,18,24,18],[21,24,24,24],[21,30,24,30],[29,20,29,21],[29,26,29,27],[37,30,40,30],[29,32,29,33],[30,18,32,18],[30,20,31,21],[30,24,32,24],[30,26,31,27],[30,30,32,30],[30,32,31,33],[52,24,52,26],[54,25,54,26],[54,19,54,20],[52,18,52,20],[6,32,7,33],[41,18,44,18],[41,24,44,24],[41,30,44,30],[45,18,48,18],[45,24,48,24],[45,30,48,30],[33,18,36,18],[33,24,36,24],[33,30,36,30],[37,18,40,18],[37,24,40,24],[13,36,16,36],[17,36,20,36],[21,36,24,36],[3,36,3,39],[5,38,5,39],[6,36,8,36],[6,38,7,39],[9,36,12,36]]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Back to menu"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Excess network capacity charges (NCC)   - Non-Local Authority"]
[]
["Non-municipal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Urban - Excess NCC\nMegaflex/Megaflex Gen\n[non local authorities]",null,null,null,null,"Urban - Excess NCC\nNightsave Urban Large\n[non local authorities]",null,null,null,null,null,"Urban - Excess NCC\nMiniflex\n[non local authorities]",null,null,null,null,null,null,"Urban - Excess NCC\nWEPS\n[non local authorities]"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Excess NCC[R/kVA/m]",null,null,null,null,null,"Excess NCC[R/kVA/m]",null,null,null,null,null,"Excess NCC[R/kVA/m]",null,null,null,null,null,"Excess NCC[R/kVA/m]"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Transmission zone",null,null,null,null,null,"Transmission zone",null,null,null,null,null,"Transmission zone",null,null,null,null,null,"Transmission zone"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Voltage",null,null,null,null,null,"Voltage",null,null,null,null,null,"Voltage",null,null,null,null,null,"Voltage"]
["Tariff","Tariff nameBillcode","Tx zone","Voltage","Billcode",null,"Tariff","Tariff nameBillcode","Tx zone","Voltage","Billcode",null,"Tariff","Tariff nameBillcode","Tx zone","Voltage","Billcode",null,null,null,null,"VAT incl",null,null,null,null,null,"VAT incl",null,null,null,null,null,"VAT incl",null,null,null,null,null,"VAT incl"]
["Excess NAC Megaflex","ExNACMe",0,1,{"$f":"B10&C10&D10&IF($A$4=\"Non-municipal\",\"N\",IF($A$4=\"Municiple\",\"Y\",\"error\"))","v":"ExNACMe01N"},null,"Excess NAC Nightsave Large","ExNACNL",0,1,{"$f":"H10&I10&J10&IF($A$4=\"Non-municipal\",\"N\",IF($A$4=\"Municiple\",\"Y\",\"error\"))","v":"ExNACNL01N"},null,"Excess NAC Miniflex","ExNACMi",0,1,{"$f":"N10&O10&P10&IF($A$4=\"Non-municipal\",\"N\",IF($A$4=\"Municiple\",\"Y\",\"error\"))","v":"ExNACMi01N"},null,"≤ 300km","< 500V",46.39,{"$f":"ROUND(U10 * (1 + VAT), 2)","v":53.35},null,null,"≤ 300km","< 500V",46.39,{"$f":"ROUND(AA10 * (1 + VAT), 2)","v":53.35},null,null,"≤ 300km","< 500V",46.32,{"$f":"ROUND(AG10 * (1 + VAT), 2)","v":53.27},null,null,"≤ 300km","< 500V",46.39,{"$f":"ROUND(AM10 * (1 + VAT), 2)","v":53.35}]
["Excess NAC Megaflex","ExNACMe",0,2,{"$f":"B11&C11&D11&IF($A$4=\"Non-municipal\",\"N\",IF($A$4=\"Municiple\",\"Y\",\"error\"))","v":"ExNACMe02N"},null,"Excess NAC Nightsave Large","ExNACNL",0,2,{"$f":"H11&I11&J11&IF($A$4=\"Non-municipal\",\"N\",IF($A$4=\"Municiple\",\"Y\",\"error\"))","v":"ExNACNL02N"},null,"Excess NAC Miniflex","ExNACMi",0,2,{"$f":"N11&O11&P11&IF($A$4=\"Non-municipal\",\"N\",IF($A$4=\"Municiple\",\"Y\",\"error\"))","v":"ExNACMi02N"},null,null,"≥ 500V & < 66kV",42.49,48.86,null,null,null,"≥ 500V & < 66kV",42.49,48.86,null,null,null,"≥ 500V & < 66kV",42.46,48.83,null,null,null,"≥ 500V & < 66kV",42.49,48.86]
["Excess NAC Megaflex","ExNACMe",0,3,"ExNACMe03N",null,"Excess NAC Nightsave Large","ExNACNL",0,3,"ExNACNL03N",null,"Excess NAC Miniflex","ExNACMi",0,3,"ExNACMi03N",null,null,"≥ 66kV & ≤ 132kV",48.85,56.18,null,null,null,"≥ 66kV & ≤ 132kV",48.85,56.18,null,null,null,"≥ 66kV & ≤ 132kV",48.78,56.1,null,null,null,"≥ 66kV & ≤ 132kV",48.85,56.18]
["Excess NAC Megaflex","ExNACMe",0,4,"ExNACMe04N",null,"Excess NAC Nightsave Large","ExNACNL",0,4,"ExNACNL04N",null,"Excess NAC Miniflex","ExNACMi",0,4,"ExNACMi04N",null,null,"> 132kV*",42.4,48.76,null,null,null,"> 132kV*",42.4,48.76,null,null,null,"> 132kV*",42.31,48.66,null,null,null,"> 132kV*",42.4,48.76]
["Excess NAC Megaflex","ExNACMe",1,1,"ExNACMe11N",null,"Excess NAC Nightsave Large","ExNACNL",1,1,"ExNACNL11N",null,"Excess NAC Miniflex","ExNACMi",1,1,"ExNACMi11N",null,"> 300km and \n≤ 600km","< 500V",46.5,53.48,null,null,"> 300km and \n≤ 600km","< 500V",46.5,53.48,null,null,"> 300km and \n≤ 600km","< 500V",46.44,53.41,null,null,"> 300km and \n≤ 600km","< 500V",46.5,53.48]
["Excess NAC Megaflex","ExNACMe",1,2,"ExNACMe12N",null,"Excess NAC Nightsave Large","ExNACNL",1,2,"ExNACNL12N",null,"Excess NAC Miniflex","ExNACMi",1,2,"ExNACMi12N",null,null,"≥ 500V & < 66kV",42.620000000000005,49.01,null,null,null,"≥ 500V & < 66kV",42.620000000000005,49.01,null,null,null,"≥ 500V & < 66kV",42.6,48.99,null,null,null,"≥ 500V & < 66kV",42.620000000000005,49.01]
["Excess NAC Megaflex","ExNACMe",1,3,"ExNACMe13N",null,"Excess NAC Nightsave Large","ExNACNL",1,3,"ExNACNL13N",null,"Excess NAC Miniflex","ExNACMi",1,3,"ExNACMi13N",null,null,"≥ 66kV & ≤ 132kV",48.96,56.3,null,null,null,"≥ 66kV & ≤ 132kV",48.96,56.3,null,null,null,"≥ 66kV & ≤ 132kV",48.870000000000005,56.2,null,null,null,"≥ 66kV & ≤ 132kV",48.96,56.3]
["Excess NAC Megaflex","ExNACMe",1,4,"ExNACMe14N",null,"Excess NAC Nightsave Large","ExNACNL",1,4,"ExNACNL14N",null,"Excess NAC Miniflex","ExNACMi",1,4,"ExNACMi14N",null,null,"> 132kV*",42.55,48.93,null,null,null,"> 132kV*",42.55,48.93,null,null,null,"> 132kV*",42.5,48.88,null,null,null,"> 132kV*",42.55,48.93]
["Excess NAC Megaflex","ExNACMe",2,1,"ExNACMe21N",null,"Excess NAC Nightsave Large","ExNACNL",2,1,"ExNACNL21N",null,"Excess NAC Miniflex","ExNACMi",2,1,"ExNACMi21N",null,"> 600km and \n≤ 900km","< 500V",46.68,53.68,null,null,"> 600km and \n≤ 900km","< 500V",46.68,53.68,null,null,"> 600km and \n≤ 900km","< 500V",46.67,53.67,null,null,"> 600km and \n≤ 900km","< 500V",46.68,53.68]
["Excess NAC Megaflex","ExNACMe",2,2,"ExNACMe22N",null,"Excess NAC Nightsave Large","ExNACNL",2,2,"ExNACNL22N",null,"Excess NAC Miniflex","ExNACMi",2,2,"ExNACMi22N",null,null,"≥ 500V & < 66kV",42.75,49.16,null,null,null,"≥ 500V & < 66kV",42.75,49.16,null,null,null,"≥ 500V & < 66kV",42.73,49.14,null,null,null,"≥ 500V & < 66kV",42.75,49.16]
["Excess NAC Megaflex","ExNACMe",2,3,"ExNACMe23N",null,"Excess NAC Nightsave Large","ExNACNL",2,3,"ExNACNL23N",null,"Excess NAC Miniflex","ExNACMi",2,3,"ExNACMi23N",null,null,"≥ 66kV & ≤ 132kV",49.04,56.4,null,null,null,"≥ 66kV & ≤ 132kV",49.04,56.4,null,null,null,"≥ 66kV & ≤ 132kV",49.019999999999996,56.37,null,null,null,"≥ 66kV & ≤ 132kV",49.04,56.4]
["Excess NAC Megaflex","ExNACMe",2,4,"ExNACMe24N",null,"Excess NAC Nightsave Large","ExNACNL",2,4,"ExNACNL24N",null,"Excess NAC Miniflex","ExNACMi",2,4,"ExNACMi24N",null,null,"> 132kV*",42.81,49.23,null,null,null,"> 132kV*",42.81,49.23,null,null,null,"> 132kV*",42.75,49.16,null,null,null,"> 132kV*",42.81,49.23]
["Excess NAC Megaflex","ExNACMe",3,1,"ExNACMe31N",null,"Excess NAC Nightsave Large","ExNACNL",3,1,"ExNACNL31N",null,"Excess NAC Miniflex","ExNACMi",3,1,"ExNACMi31N",null,"> 900km","< 500V",46.78,53.8,null,null,"> 900km","< 500V",46.78,53.8,null,null,"> 900km","< 500V",46.7,53.71,null,null,"> 900km","< 500V",46.78,53.8]
["Excess NAC Megaflex","ExNACMe",3,2,"ExNACMe32N",null,"Excess NAC Nightsave Large","ExNACNL",3,2,"ExNACNL32N",null,"Excess NAC Miniflex","ExNACMi",3,2,"ExNACMi32N",null,null,"≥ 500V & < 66kV",42.92,49.36,null,null,null,"≥ 500V & < 66kV",42.92,49.36,null,null,null,"≥ 500V & < 66kV",42.87,49.3,null,null,null,"≥ 500V & < 66kV",42.92,49.36]
["Excess NAC Megaflex","ExNACMe",3,3,"ExNACMe33N",null,"Excess NAC Nightsave Large","ExNACNL",3,3,"ExNACNL33N",null,"Excess NAC Miniflex","ExNACMi",3,3,"ExNACMi33N",null,null,"≥ 66kV & ≤ 132kV",49.17,56.55,null,null,null,"≥ 66kV & ≤ 132kV",49.17,56.55,null,null,null,"≥ 66kV & ≤ 132kV",49.11,56.48,null,null,null,"≥ 66kV & ≤ 132kV",49.17,56.55]
["Excess NAC Megaflex","ExNACMe",3,4,"ExNACMe34N",null,"Excess NAC Nightsave Large","ExNACNL",3,4,"ExNACNL34N",null,"Excess NAC Miniflex","ExNACMi",3,4,"ExNACMi34N",null,null,"> 132kV*",42.94,49.38,null,null,null,"> 132kV*",42.94,49.38,null,null,null,"> 132kV*",42.879999999999995,49.31,null,null,null,"> 132kV*",42.94,49.38]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,null,null,null,null,"* 132 kV or Transmission connected"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Urban - Excess NCC\nNightsave Urban Small\n[non local authorities]",null,null,null,null,"Rural - Excess NCC\nNightsave Rural\n[non local authorities]",null,null,null,null,null,"Rural - Excess NCC\nRuraflex/Ruraflex Gen\n[non local authorities]"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Excess NCC[R/kVA/m]",null,null,null,null,null,"Excess NCC[R/kVA/m]",null,null,null,null,null,"Excess NCC[R/kVA/m]"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Transmission zone",null,null,null,null,null,"Transmission zone",null,null,null,null,null,"Transmission zone"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Voltage",null,null,null,null,null,"Voltage",null,null,null,null,null,"Voltage"]
["Tariff","Tariff nameBillcode","Tx zone","Voltage","Billcode",null,"Tariff","Tariff nameBillcode","Tx zone","Voltage","Billcode",null,"Tariff","Tariff nameBillcode","Tx zone","Voltage","Billcode",null,null,null,null,"VAT incl",null,null,null,null,null,"VAT incl",null,null,null,null,null,"VAT incl"]
["Excess NAC Nightsave Small","ExNACNS",0,1,{"$f":"B34&C34&D34&IF($A$4=\"Non-municipal\",\"N\",IF($A$4=\"Municiple\",\"Y\",\"error\"))","v":"ExNACNS01N"},null,"Excess NAC Nightsave Rural","ExNACNR",0,1,{"$f":"H34&I34&J34&IF($A$4=\"Non-municipal\",\"N\",IF($A$4=\"Municiple\",\"Y\",\"error\"))","v":"ExNACNR01N"},null,"Excess NAC Ruraflex","ExNACRu",0,1,{"$f":"N34&O34&P34&IF($A$4=\"Non-municipal\",\"N\",IF($A$4=\"Municiple\",\"Y\",\"error\"))","v":"ExNACRu01N"},null,"≤ 300km","< 500V",46.39,{"$f":"ROUND(U34 * (1 + VAT), 2)","v":53.35},null,null,"≤ 300km","< 500V",23.23,{"$f":"ROUND(AA34 * (1 + VAT), 2)","v":26.71},null,null,"≤ 300km","< 500V",32.46,{"$f":"ROUND(AG34 * (1 + VAT), 2)","v":37.33}]
["Excess NAC Nightsave Small","ExNACNS",0,2,{"$f":"B35&C35&D35&IF($A$4=\"Non-municipal\",\"N\",IF($A$4=\"Municiple\",\"Y\",\"error\"))","v":"ExNACNS02N"},null,"Excess NAC Nightsave Rural","ExNACNR",0,2,{"$f":"H35&I35&J35&IF($A$4=\"Non-municipal\",\"N\",IF($A$4=\"Municiple\",\"Y\",\"error\"))","v":"ExNACNR02N"},null,"Excess NAC Ruraflex","ExNACRu",0,2,{"$f":"N35&O35&P35&IF($A$4=\"Non-municipal\",\"N\",IF($A$4=\"Municiple\",\"Y\",\"error\"))","v":"ExNACRu02N"},null,null,"≥ 500V & < 66kV",42.49,48.86,null,null,null,"≥ 500V & ≤ 22kV",21.35,{"$f":"ROUND(AA35 * (1 + VAT), 2)","v":24.55},null,null,null,"≥ 500V & ≤ 22kV",29.75,{"$f":"ROUND(AG35 * (1 + VAT), 2)","v":34.21}]
["Excess NAC Nightsave Small","ExNACNS",0,3,"ExNACNS03N",null,"Excess NAC Nightsave Rural","ExNACNR",0,3,"ExNACNR03N",null,"Excess NAC Ruraflex","ExNACRu",0,3,"ExNACRu03N",null,null,"≥ 66kV & ≤ 132kV",48.85,56.18]
["Excess NAC Nightsave Small","ExNACNS",0,4,"ExNACNS04N",null,"Excess NAC Nightsave Rural","ExNACNR",0,4,"ExNACNR04N",null,"Excess NAC Ruraflex","ExNACRu",0,4,"ExNACRu04N",null,null,"> 132kV*",42.4,48.76]
["Excess NAC Nightsave Small","ExNACNS",1,1,"ExNACNS11N",null,"Excess NAC Nightsave Rural","ExNACNR",1,1,"ExNACNR11N",null,"Excess NAC Ruraflex","ExNACRu",1,1,"ExNACRu11N",null,"> 300km and \n≤ 600km","< 500V",46.5,53.48,null,null,"> 300km and \n≤ 600km","< 500V",23.27,{"$f":"ROUND(AA38 * (1 + VAT), 2)","v":26.76},null,null,"> 300km and \n≤ 600km","< 500V",32.56,{"$f":"ROUND(AG38 * (1 + VAT), 2)","v":37.44}]
["Excess NAC Nightsave Small","ExNACNS",1,2,"ExNACNS12N",null,"Excess NAC Nightsave Rural","ExNACNR",1,2,"ExNACNR12N",null,"Excess NAC Ruraflex","ExNACRu",1,2,"ExNACRu12N",null,null,"≥ 500V & < 66kV",42.620000000000005,49.01,null,null,null,"≥ 500V & ≤ 22kV",21.42,{"$f":"ROUND(AA39 * (1 + VAT), 2)","v":24.63},null,null,null,"≥ 500V & ≤ 22kV",29.92,{"$f":"ROUND(AG39 * (1 + VAT), 2)","v":34.409999999999997}]
["Excess NAC Nightsave Small","ExNACNS",1,3,"ExNACNS13N",null,"Excess NAC Nightsave Rural","ExNACNR",1,3,"ExNACNR13N",null,"Excess NAC Ruraflex","ExNACRu",1,3,"ExNACRu13N",null,null,"≥ 66kV & ≤ 132kV",48.96,56.3]
["Excess NAC Nightsave Small","ExNACNS",1,4,"ExNACNS14N",null,"Excess NAC Nightsave Rural","ExNACNR",1,4,"ExNACNR14N",null,"Excess NAC Ruraflex","ExNACRu",1,4,"ExNACRu14N",null,null,"> 132kV*",42.55,48.93]
["Excess NAC Nightsave Small","ExNACNS",2,1,"ExNACNS21N",null,"Excess NAC Nightsave Rural","ExNACNR",2,1,"ExNACNR21N",null,"Excess NAC Ruraflex","ExNACRu",2,1,"ExNACRu21N",null,"> 600km and \n≤ 900km","< 500V",46.68,53.68,null,null,"> 600km and \n≤ 900km","< 500V",23.49,{"$f":"ROUND(AA42 * (1 + VAT), 2)","v":27.01},null,null,"> 600km and \n≤ 900km","< 500V",32.72,{"$f":"ROUND(AG42 * (1 + VAT), 2)","v":37.630000000000003}]
["Excess NAC Nightsave Small","ExNACNS",2,2,"ExNACNS22N",null,"Excess NAC Nightsave Rural","ExNACNR",2,2,"ExNACNR22N",null,"Excess NAC Ruraflex","ExNACRu",2,2,"ExNACRu22N",null,null,"≥ 500V & < 66kV",42.75,49.16,null,null,null,"≥ 500V & ≤ 22kV",21.56,{"$f":"ROUND(AA43 * (1 + VAT), 2)","v":24.79},null,null,null,"≥ 500V & ≤ 22kV",30.07,{"$f":"ROUND(AG43 * (1 + VAT), 2)","v":34.58}]
["Excess NAC Nightsave Small","ExNACNS",2,3,"ExNACNS23N",null,"Excess NAC Nightsave Rural","ExNACNR",2,3,"ExNACNR23N",null,"Excess NAC Ruraflex","ExNACRu",2,3,"ExNACRu23N",null,null,"≥ 66kV & ≤ 132kV",49.04,56.4]
["Excess NAC Nightsave Small","ExNACNS",2,4,"ExNACNS24N",null,"Excess NAC Nightsave Rural","ExNACNR",2,4,"ExNACNR24N",null,"Excess NAC Ruraflex","ExNACRu",2,4,"ExNACRu24N",null,null,"> 132kV*",42.81,49.23]
["Excess NAC Nightsave Small","ExNACNS",3,1,"ExNACNS31N",null,"Excess NAC Nightsave Rural","ExNACNR",3,1,"ExNACNR31N",null,"Excess NAC Ruraflex","ExNACRu",3,1,"ExNACRu31N",null,"> 900km","< 500V",46.78,53.8,null,null,"> 900km","< 500V",23.55,{"$f":"ROUND(AA46 * (1 + VAT), 2)","v":27.08},null,null,"> 900km","< 500V",32.869999999999997,{"$f":"ROUND(AG46 * (1 + VAT), 2)","v":37.799999999999997}]
["Excess NAC Nightsave Small","ExNACNS",3,2,"ExNACNS32N",null,"Excess NAC Nightsave Rural","ExNACNR",3,2,"ExNACNR32N",null,"Excess NAC Ruraflex","ExNACRu",3,2,"ExNACRu32N",null,null,"≥ 500V & < 66kV",42.92,49.36,null,null,null,"≥ 500V & ≤ 22kV",21.61,{"$f":"ROUND(AA47 * (1 + VAT), 2)","v":24.85},null,null,null,"≥ 500V & ≤ 22kV",30.08,{"$f":"ROUND(AG47 * (1 + VAT), 2)","v":34.590000000000003}]
["Excess NAC Nightsave Small","ExNACNS",3,3,"ExNACNS33N",null,"Excess NAC Nightsave Rural","ExNACNR",3,3,"ExNACNR33N",null,"Excess NAC Ruraflex","ExNACRu",3,3,"ExNACRu33N",null,null,"≥ 66kV & ≤ 132kV",49.17,56.55]
["Excess NAC Nightsave Small","ExNACNS",3,4,"ExNACNS34N",null,"Excess NAC Nightsave Rural","ExNACNR",3,4,"ExNACNR34N",null,"Excess NAC Ruraflex","ExNACRu",3,4,"ExNACRu34N",null,null,"> 132kV*",42.94,49.38]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"* 132 kV or Transmission connected"]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Excess MEC- Transmission connected generators",null,null,null,null,null,"Excess MEC- Distribution connected Generators"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Excess Network capacity charge[R/kW/m]",null,null,null,null,null,"Excess Network capacity charge[R/kW/m]"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"VAT incl",null,null,null,null,null,"VAT incl"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cape",{"$f":"T58","v":3.67},{"$f":"ROUND(T57 * (1 + VAT), 2)","v":4.22},null,null,null,"Voltage "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Karoo",{"$f":"T59","v":3.67},4.22,null,null,null,"< 500V",0,{"$f":"ROUND(Z58 * (1 + VAT), 2)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Kwazulu-Natal",{"$f":"' TUoS NLA'!J58","v":3.67},4.22,null,null,null,"≥ 500V & < 66kV",{"$f":"Z60","v":24.95},{"$f":"ROUND(Z59 * (1 + VAT), 2)","v":28.69}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Vaal",{"$f":"' TUoS NLA'!J59","v":12.21},14.04,null,null,null,"≥ 66kV & ≤ 132kV",{"$f":"'DUoS NLA'!J73","v":24.95},{"$f":"ROUND(Z60 * (1 + VAT), 2)","v":28.69}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Waterberg",{"$f":"' TUoS NLA'!J60","v":15.64},17.989999999999998]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Mpumalanga",{"$f":"' TUoS NLA'!J61","v":14.51},16.690000000000001]

{"sheet":"Excess NCC Munic","index":31,"n_rows":50,"n_cols":40,"rows_kept":50,"cut":false,"hidden":false,"merged":[[1,17,1,34],[41,18,44,18],[41,24,44,24],[41,30,44,30],[45,18,48,18],[45,24,48,24],[45,30,48,30],[33,18,36,18],[33,24,36,24],[33,30,36,30],[37,18,40,18],[37,24,40,24],[37,30,40,30],[30,32,31,33],[27,18,27,21],[27,23,27,27],[27,29,27,33],[29,20,29,21],[29,26,29,27],[29,32,29,33],[30,18,32,18],[30,20,31,21],[30,24,32,24],[30,26,31,27],[30,30,32,30],[17,18,20,18],[17,24,20,24],[17,30,20,30],[21,18,24,18],[21,24,24,24],[21,30,24,30],[9,18,12,18],[9,24,12,24],[9,30,12,30],[13,18,16,18],[13,24,16,24],[13,30,16,30],[6,32,7,33],[3,18,3,21],[3,23,3,27],[3,29,3,33],[5,20,5,21],[5,26,5,27],[5,32,5,33],[6,18,8,18],[6,20,7,21],[6,24,8,24],[6,26,7,27],[6,30,8,30],[13,36,16,36],[17,36,20,36],[21,36,24,36],[3,36,3,39],[5,38,5,39],[6,36,8,36],[6,38,7,39],[9,36,12,36]]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Back to menu"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Excess network capacity charges (NCC)   - Non-Local Authority"]
[]
["Municiple",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Urban - Excess NCC\nMegaflex\n[Local authorities]",null,null,null,null,"Urban - Excess NCC\nNightsave Urban Large\n[Local authorities]",null,null,null,null,null,"Urban - Excess NCC\nMiniflex\n[Local authorities]",null,null,null,null,null,null,"Urban - Excess NCC\nWEPS\n[Local authorities]"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Excess NCC[R/kVA/m]",null,null,null,null,null,"Excess NCC[R/kVA/m]",null,null,null,null,null,"Excess NCC[R/kVA/m]",null,null,null,null,null,"Excess NCC[R/kVA/m]"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Transmission zone",null,null,null,null,null,"Transmission zone",null,null,null,null,null,"Transmission zone",null,null,null,null,null,"Transmission zone"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Voltage",null,null,null,null,null,"Voltage",null,null,null,null,null,"Voltage",null,null,null,null,null,"Voltage"]
["Tariff","Tariff nameBillcode","Tx zone","Voltage","Billcode",null,"Tariff","Tariff nameBillcode","Tx zone","Voltage","Billcode",null,"Tariff","Tariff nameBillcode","Tx zone","Voltage","Billcode",null,null,null,null,"VAT incl",null,null,null,null,null,"VAT incl",null,null,null,null,null,"VAT incl",null,null,null,null,null,"VAT incl"]
["Excess NAC Megaflex","ExNACMe",0,1,{"$f":"B10&C10&D10&IF($A$4=\"Non-municipal\",\"N\",IF($A$4=\"Municiple\",\"Y\",\"error\"))","v":"ExNACMe01Y"},null,"Excess NAC Nightsave Large","ExNACNL",0,1,{"$f":"H10&I10&J10&IF($A$4=\"Non-municipal\",\"N\",IF($A$4=\"Municiple\",\"Y\",\"error\"))","v":"ExNACNL01Y"},null,"Excess NAC Miniflex","ExNACMi",0,1,{"$f":"N10&O10&P10&IF($A$4=\"Non-municipal\",\"N\",IF($A$4=\"Municiple\",\"Y\",\"error\"))","v":"ExNACMi01Y"},null,"≤ 300km","< 500V",46.94,{"$f":"ROUND(U10 * (1 + VAT), 2)","v":53.98},null,null,"≤ 300km","< 500V",46.94,{"$f":"ROUND(AA10 * (1 + VAT), 2)","v":53.98},null,null,"≤ 300km","< 500V",46.91,{"$f":"ROUND(AG10 * (1 + VAT), 2)","v":53.95},null,null,"≤ 300km","< 500V",46.94,{"$f":"ROUND(AM10 * (1 + VAT), 2)","v":53.98}]
["Excess NAC Megaflex","ExNACMe",0,2,{"$f":"B11&C11&D11&IF($A$4=\"Non-municipal\",\"N\",IF($A$4=\"Municiple\",\"Y\",\"error\"))","v":"ExNACMe02Y"},null,"Excess NAC Nightsave Large","ExNACNL",0,2,{"$f":"H11&I11&J11&IF($A$4=\"Non-municipal\",\"N\",IF($A$4=\"Municiple\",\"Y\",\"error\"))","v":"ExNACNL02Y"},null,"Excess NAC Miniflex","ExNACMi",0,2,{"$f":"N11&O11&P11&IF($A$4=\"Non-municipal\",\"N\",IF($A$4=\"Municiple\",\"Y\",\"error\"))","v":"ExNACMi02Y"},null,null,"≥ 500V & < 66kV",42.95,49.39,null,null,null,"≥ 500V & < 66kV",42.95,49.39,null,null,null,"≥ 500V & < 66kV",42.95,49.39,null,null,null,"≥ 500V & < 66kV",42.95,49.39]
["Excess NAC Megaflex","ExNACMe",0,3,"ExNACMe03Y",null,"Excess NAC Nightsave Large","ExNACNL",0,3,"ExNACNL03Y",null,"Excess NAC Miniflex","ExNACMi",0,3,"ExNACMi03Y",null,null,"≥ 66kV & ≤ 132kV",49.260000000000005,56.65,null,null,null,"≥ 66kV & ≤ 132kV",49.260000000000005,56.65,null,null,null,"≥ 66kV & ≤ 132kV",49.22,56.6,null,null,null,"≥ 66kV & ≤ 132kV",49.260000000000005,56.65]
["Excess NAC Megaflex","ExNACMe",0,4,"ExNACMe04Y",null,"Excess NAC Nightsave Large","ExNACNL",0,4,"ExNACNL04Y",null,"Excess NAC Miniflex","ExNACMi",0,4,"ExNACMi04Y",null,null,"> 132kV*",42.72,49.13,null,null,null,"> 132kV*",42.72,49.13,null,null,null,"> 132kV*",42.72,49.13,null,null,null,"> 132kV*",42.72,49.13]
["Excess NAC Megaflex","ExNACMe",1,1,"ExNACMe11Y",null,"Excess NAC Nightsave Large","ExNACNL",1,1,"ExNACNL11Y",null,"Excess NAC Miniflex","ExNACMi",1,1,"ExNACMi11Y",null,"> 300km and \n≤ 600km","< 500V",47,54.05,null,null,"> 300km and \n≤ 600km","< 500V",47,54.05,null,null,"> 300km and \n≤ 600km","< 500V",46.99,54.04,null,null,"> 300km and \n≤ 600km","< 500V",47,54.05]
["Excess NAC Megaflex","ExNACMe",1,2,"ExNACMe12Y",null,"Excess NAC Nightsave Large","ExNACNL",1,2,"ExNACNL12Y",null,"Excess NAC Miniflex","ExNACMi",1,2,"ExNACMi12Y",null,null,"≥ 500V & < 66kV",43.12,49.59,null,null,null,"≥ 500V & < 66kV",43.12,49.59,null,null,null,"≥ 500V & < 66kV",43.13,49.6,null,null,null,"≥ 500V & < 66kV",43.12,49.59]
["Excess NAC Megaflex","ExNACMe",1,3,"ExNACMe13Y",null,"Excess NAC Nightsave Large","ExNACNL",1,3,"ExNACNL13Y",null,"Excess NAC Miniflex","ExNACMi",1,3,"ExNACMi13Y",null,null,"≥ 66kV & ≤ 132kV",49.38,56.79,null,null,null,"≥ 66kV & ≤ 132kV",49.38,56.79,null,null,null,"≥ 66kV & ≤ 132kV",49.35,56.75,null,null,null,"≥ 66kV & ≤ 132kV",49.38,56.79]
["Excess NAC Megaflex","ExNACMe",1,4,"ExNACMe14Y",null,"Excess NAC Nightsave Large","ExNACNL",1,4,"ExNACNL14Y",null,"Excess NAC Miniflex","ExNACMi",1,4,"ExNACMi14Y",null,null,"> 132kV*",42.89,49.32,null,null,null,"> 132kV*",42.89,49.32,null,null,null,"> 132kV*",42.89,49.32,null,null,null,"> 132kV*",42.89,49.32]
["Excess NAC Megaflex","ExNACMe",2,1,"ExNACMe21Y",null,"Excess NAC Nightsave Large","ExNACNL",2,1,"ExNACNL21Y",null,"Excess NAC Miniflex","ExNACMi",2,1,"ExNACMi21Y",null,"> 600km and \n≤ 900km","< 500V",47.21,54.29,null,null,"> 600km and \n≤ 900km","< 500V",47.21,54.29,null,null,"> 600km and \n≤ 900km","< 500V",47.24,54.33,null,null,"> 600km and \n≤ 900km","< 500V",47.21,54.29]
["Excess NAC Megaflex","ExNACMe",2,2,"ExNACMe22Y",null,"Excess NAC Nightsave Large","ExNACNL",2,2,"ExNACNL22Y",null,"Excess NAC Miniflex","ExNACMi",2,2,"ExNACMi22Y",null,null,"≥ 500V & < 66kV",43.2,49.68,null,null,null,"≥ 500V & < 66kV",43.2,49.68,null,null,null,"≥ 500V & < 66kV",43.24,49.73,null,null,null,"≥ 500V & < 66kV",43.2,49.68]
["Excess NAC Megaflex","ExNACMe",2,3,"ExNACMe23Y",null,"Excess NAC Nightsave Large","ExNACNL",2,3,"ExNACNL23Y",null,"Excess NAC Miniflex","ExNACMi",2,3,"ExNACMi23Y",null,null,"≥ 66kV & ≤ 132kV",49.49,56.91,null,null,null,"≥ 66kV & ≤ 132kV",49.49,56.91,null,null,null,"≥ 66kV & ≤ 132kV",49.47,56.89,null,null,null,"≥ 66kV & ≤ 132kV",49.49,56.91]
["Excess NAC Megaflex","ExNACMe",2,4,"ExNACMe24Y",null,"Excess NAC Nightsave Large","ExNACNL",2,4,"ExNACNL24Y",null,"Excess NAC Miniflex","ExNACMi",2,4,"ExNACMi24Y",null,null,"> 132kV*",43.13,49.6,null,null,null,"> 132kV*",43.13,49.6,null,null,null,"> 132kV*",43.13,49.6,null,null,null,"> 132kV*",43.13,49.6]
["Excess NAC Megaflex","ExNACMe",3,1,"ExNACMe31Y",null,"Excess NAC Nightsave Large","ExNACNL",3,1,"ExNACNL31Y",null,"Excess NAC Miniflex","ExNACMi",3,1,"ExNACMi31Y",null,"> 900km","< 500V",47.28,54.37,null,null,"> 900km","< 500V",47.28,54.37,null,null,"> 900km","< 500V",47.26,54.35,null,null,"> 900km","< 500V",47.28,54.37]
["Excess NAC Megaflex","ExNACMe",3,2,"ExNACMe32Y",null,"Excess NAC Nightsave Large","ExNACNL",3,2,"ExNACNL32Y",null,"Excess NAC Miniflex","ExNACMi",3,2,"ExNACMi32Y",null,null,"≥ 500V & < 66kV",43.37,49.88,null,null,null,"≥ 500V & < 66kV",43.37,49.88,null,null,null,"≥ 500V & < 66kV",43.43,49.94,null,null,null,"≥ 500V & < 66kV",43.37,49.88]
["Excess NAC Megaflex","ExNACMe",3,3,"ExNACMe33Y",null,"Excess NAC Nightsave Large","ExNACNL",3,3,"ExNACNL33Y",null,"Excess NAC Miniflex","ExNACMi",3,3,"ExNACMi33Y",null,null,"≥ 66kV & ≤ 132kV",49.59,57.03,null,null,null,"≥ 66kV & ≤ 132kV",49.59,57.03,null,null,null,"≥ 66kV & ≤ 132kV",49.56,56.99,null,null,null,"≥ 66kV & ≤ 132kV",49.59,57.03]
["Excess NAC Megaflex","ExNACMe",3,4,"ExNACMe34Y",null,"Excess NAC Nightsave Large","ExNACNL",3,4,"ExNACNL34Y",null,"Excess NAC Miniflex","ExNACMi",3,4,"ExNACMi34Y",null,null,"> 132kV*",43.24,49.73,null,null,null,"> 132kV*",43.24,49.73,null,null,null,"> 132kV*",43.24,49.73,null,null,null,"> 132kV*",43.24,49.73]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,null,null,null,null,"* 132 kV or Transmission connected"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Urban - Excess NCC\nNightsave Urban Small\n[Local authorities]",null,null,null,null,"Rural - Excess NCC\nNightsave Rural\n[Local authorities]",null,null,null,null,null,"Rural - Excess NCC\nRuraflex\n[Local authorities]"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Excess NCC[R/kVA/m]",null,null,null,null,null,"Excess NCC[R/kVA/m]",null,null,null,null,null,"Excess NCC[R/kVA/m]"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Transmission zone",null,null,null,null,null,"Transmission zone",null,null,null,null,null,"Transmission zone"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Voltage",null,null,null,null,null,"Voltage",null,null,null,null,null,"Voltage"]
["Tariff","Tariff nameBillcode","Tx zone","Voltage","Billcode",null,"Tariff","Tariff nameBillcode","Tx zone","Voltage","Billcode",null,"Tariff","Tariff nameBillcode","Tx zone","Voltage","Billcode",null,null,null,null,"VAT incl",null,null,null,null,null,"VAT incl",null,null,null,null,null,"VAT incl"]
["Excess NAC Nightsave Small","ExNACNS",0,1,{"$f":"B34&C34&D34&IF($A$4=\"Non-municipal\",\"N\",IF($A$4=\"Municiple\",\"Y\",\"error\"))","v":"ExNACNS01Y"},null,"Excess NAC Nightsave Rural","ExNACNR",0,1,{"$f":"H34&I34&J34&IF($A$4=\"Non-municipal\",\"N\",IF($A$4=\"Municiple\",\"Y\",\"error\"))","v":"ExNACNR01Y"},null,"Excess NAC Ruraflex","ExNACRu",0,1,{"$f":"N34&O34&P34&IF($A$4=\"Non-municipal\",\"N\",IF($A$4=\"Municiple\",\"Y\",\"error\"))","v":"ExNACRu01Y"},null,"≤ 300km","< 500V",46.94,{"$f":"ROUND(U34 * (1 + VAT), 2)","v":53.98},null,null,"≤ 300km","< 500V",23.74,{"$f":"ROUND(AA34 * (1 + VAT), 2)","v":27.3},null,null,"≤ 300km","< 500V",33.130000000000003,{"$f":"ROUND(AG34 * (1 + VAT), 2)","v":38.1}]
["Excess NAC Nightsave Small","ExNACNS",0,2,{"$f":"B35&C35&D35&IF($A$4=\"Non-municipal\",\"N\",IF($A$4=\"Municiple\",\"Y\",\"error\"))","v":"ExNACNS02Y"},null,"Excess NAC Nightsave Rural","ExNACNR",0,2,{"$f":"H35&I35&J35&IF($A$4=\"Non-municipal\",\"N\",IF($A$4=\"Municiple\",\"Y\",\"error\"))","v":"ExNACNR02Y"},null,"Excess NAC Ruraflex","ExNACRu",0,2,{"$f":"N35&O35&P35&IF($A$4=\"Non-municipal\",\"N\",IF($A$4=\"Municiple\",\"Y\",\"error\"))","v":"ExNACRu02Y"},null,null,"≥ 500V & < 66kV",42.95,49.39,null,null,null,"≥ 500V & ≤ 22kV",21.8,{"$f":"ROUND(AA35 * (1 + VAT), 2)","v":25.07},null,null,null,"≥ 500V & ≤ 22kV",30.39,{"$f":"ROUND(AG35 * (1 + VAT), 2)","v":34.950000000000003}]
["Excess NAC Nightsave Small","ExNACNS",0,3,"ExNACNS03Y",null,"Excess NAC Nightsave Rural","ExNACNR",0,3,"ExNACNR03Y",null,"Excess NAC Ruraflex","ExNACRu",0,3,"ExNACRu03Y",null,null,"≥ 66kV & ≤ 132kV",49.260000000000005,56.65]
["Excess NAC Nightsave Small","ExNACNS",0,4,"ExNACNS04Y",null,"Excess NAC Nightsave Rural","ExNACNR",0,4,"ExNACNR04Y",null,"Excess NAC Ruraflex","ExNACRu",0,4,"ExNACRu04Y",null,null,"> 132kV*",42.72,49.13]
["Excess NAC Nightsave Small","ExNACNS",1,1,"ExNACNS11Y",null,"Excess NAC Nightsave Rural","ExNACNR",1,1,"ExNACNR11Y",null,"Excess NAC Ruraflex","ExNACRu",1,1,"ExNACRu11Y",null,"> 300km and \n≤ 600km","< 500V",47,54.05,null,null,"> 300km and \n≤ 600km","< 500V",23.78,{"$f":"ROUND(AA38 * (1 + VAT), 2)","v":27.35},null,null,"> 300km and \n≤ 600km","< 500V",33.270000000000003,{"$f":"ROUND(AG38 * (1 + VAT), 2)","v":38.26}]
["Excess NAC Nightsave Small","ExNACNS",1,2,"ExNACNS12Y",null,"Excess NAC Nightsave Rural","ExNACNR",1,2,"ExNACNR12Y",null,"Excess NAC Ruraflex","ExNACRu",1,2,"ExNACRu12Y",null,null,"≥ 500V & < 66kV",43.12,49.59,null,null,null,"≥ 500V & ≤ 22kV",21.88,{"$f":"ROUND(AA39 * (1 + VAT), 2)","v":25.16},null,null,null,"≥ 500V & ≤ 22kV",30.56,{"$f":"ROUND(AG39 * (1 + VAT), 2)","v":35.14}]
["Excess NAC Nightsave Small","ExNACNS",1,3,"ExNACNS13Y",null,"Excess NAC Nightsave Rural","ExNACNR",1,3,"ExNACNR13Y",null,"Excess NAC Ruraflex","ExNACRu",1,3,"ExNACRu13Y",null,null,"≥ 66kV & ≤ 132kV",49.38,56.79]
["Excess NAC Nightsave Small","ExNACNS",1,4,"ExNACNS14Y",null,"Excess NAC Nightsave Rural","ExNACNR",1,4,"ExNACNR14Y",null,"Excess NAC Ruraflex","ExNACRu",1,4,"ExNACRu14Y",null,null,"> 132kV*",42.89,49.32]
["Excess NAC Nightsave Small","ExNACNS",2,1,"ExNACNS21Y",null,"Excess NAC Nightsave Rural","ExNACNR",2,1,"ExNACNR21Y",null,"Excess NAC Ruraflex","ExNACRu",2,1,"ExNACRu21Y",null,"> 600km and \n≤ 900km","< 500V",47.21,54.29,null,null,"> 600km and \n≤ 900km","< 500V",24.02,{"$f":"ROUND(AA42 * (1 + VAT), 2)","v":27.62},null,null,"> 600km and \n≤ 900km","< 500V",33.450000000000003,{"$f":"ROUND(AG42 * (1 + VAT), 2)","v":38.47}]
["Excess NAC Nightsave Small","ExNACNS",2,2,"ExNACNS22Y",null,"Excess NAC Nightsave Rural","ExNACNR",2,2,"ExNACNR22Y",null,"Excess NAC Ruraflex","ExNACRu",2,2,"ExNACRu22Y",null,null,"≥ 500V & < 66kV",43.2,49.68,null,null,null,"≥ 500V & ≤ 22kV",22.03,{"$f":"ROUND(AA43 * (1 + VAT), 2)","v":25.33},null,null,null,"≥ 500V & ≤ 22kV",30.72,{"$f":"ROUND(AG43 * (1 + VAT), 2)","v":35.33}]
["Excess NAC Nightsave Small","ExNACNS",2,3,"ExNACNS23Y",null,"Excess NAC Nightsave Rural","ExNACNR",2,3,"ExNACNR23Y",null,"Excess NAC Ruraflex","ExNACRu",2,3,"ExNACRu23Y",null,null,"≥ 66kV & ≤ 132kV",49.49,56.91]
["Excess NAC Nightsave Small","ExNACNS",2,4,"ExNACNS24Y",null,"Excess NAC Nightsave Rural","ExNACNR",2,4,"ExNACNR24Y",null,"Excess NAC Ruraflex","ExNACRu",2,4,"ExNACRu24Y",null,null,"> 132kV*",43.13,49.6]
["Excess NAC Nightsave Small","ExNACNS",3,1,"ExNACNS31Y",null,"Excess NAC Nightsave Rural","ExNACNR",3,1,"ExNACNR31Y",null,"Excess NAC Ruraflex","ExNACRu",3,1,"ExNACRu31Y",null,"> 900km","< 500V",47.28,54.37,null,null,"> 900km","< 500V",24.05,{"$f":"ROUND(AA46 * (1 + VAT), 2)","v":27.66},null,null,"> 900km","< 500V",33.54,{"$f":"ROUND(AG46 * (1 + VAT), 2)","v":38.57}]
["Excess NAC Nightsave Small","ExNACNS",3,2,"ExNACNS32Y",null,"Excess NAC Nightsave Rural","ExNACNR",3,2,"ExNACNR32Y",null,"Excess NAC Ruraflex","ExNACRu",3,2,"ExNACRu32Y",null,null,"≥ 500V & < 66kV",43.37,49.88,null,null,null,"≥ 500V & ≤ 22kV",22.04,{"$f":"ROUND(AA47 * (1 + VAT), 2)","v":25.35},null,null,null,"≥ 500V & ≤ 22kV",30.74,{"$f":"ROUND(AG47 * (1 + VAT), 2)","v":35.35}]
["Excess NAC Nightsave Small","ExNACNS",3,3,"ExNACNS33Y",null,"Excess NAC Nightsave Rural","ExNACNR",3,3,"ExNACNR33Y",null,"Excess NAC Ruraflex","ExNACRu",3,3,"ExNACRu33Y",null,null,"≥ 66kV & ≤ 132kV",49.59,57.03]
["Excess NAC Nightsave Small","ExNACNS",3,4,"ExNACNS34Y",null,"Excess NAC Nightsave Rural","ExNACNR",3,4,"ExNACNR34Y",null,"Excess NAC Ruraflex","ExNACRu",3,4,"ExNACRu34Y",null,null,"> 132kV*",43.24,49.73]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"* 132 kV or Transmission connected"]

{"sheet":"Gen Reconciliations","index":32,"n_rows":32,"n_cols":9,"rows_kept":32,"cut":false,"hidden":false,"merged":[[31,2,32,2],[31,3,32,3],[31,4,32,4],[22,2,26,2],[27,2,30,2],[1,1,1,9],[3,2,3,4],[20,2,20,4],[5,2,8,2],[9,2,11,2],[12,2,14,2],[15,2,17,2],[3,6,3,8],[5,6,8,6],[9,6,11,6],[12,6,14,6],[15,6,17,6]]}
[]
[null,"Generator reconciliations"]
[]
[null,null,"Gen-wheeling tariff",null,null,null,"Gen-purchase tariff"]
[null,null,"Tariff name","Tariff rate","Source",null,"Tariff name","Tariff rate","Source"]
[null,null,"Gen-wheeling non Munic urban","Energy: (credit)                     ","WEPS energy rate excluding losses ",null,"Gen-purchase- urban","Energy:                         ","WEPS energy rate excluding losses "]
[null,null,null,"Affordability subsidy: (credit)     ","same as WEPS",null,null,"Affordability subsidy:     ","same as WEPS"]
[null,null,null,"Admin charge:               ","same as WEPS",null,null,"Admin charge:               ","same as WEPS"]
[null,null,null,"Other components:        ","not applicable",null,null,"Other components:        ","not applicable"]
[null,null,"Gen-wheeling non Munic rural","Energy: (credit)                          ","WEPS energy rate excluding losses ",null,"Gen-purchase-rural","Energy:                         ","WEPS energy rate excluding losses "]
[null,null,null,"Admin charge:               ","same as Ruraflex",null,null,"Admin charge:               ","same as Ruraflex"]
[null,null,null,"Other components:        ","not applicable",null,null,"Other components:        ","not applicable"]
[null,null,"Gen-wheeling Munic urban","Energy (Local):  (credit)                        ","WEPS energy rate excluding losses (Local)",null,"Gen-purchase Munic urban","Energy:                         ","WEPS energy rate excluding losses(Local)"]
[null,null,null,"Admin charge:               ","same as WEPS (local)",null,null,"Admin charge:               ","same as WEPS (Local)"]
[null,null,null,"Other components:        ","not applicable",null,null,"Other components:        ","not applicable"]
[null,null,"Gen-wheeling Munic rural","Energy (Local): (credit)                          ","WEPS energy rate excluding losses (Local)",null,"Gen-purchase Munic rural","Energy:                         ","WEPS energy rate excluding losses(Local) "]
[null,null,null,"Admin charge:               ","same as Ruraflex (local)",null,null,"Admin charge:               ","same as Ruraflex (Local)"]
[null,null,null,"Other components:        ","not applicable",null,null,"Other components:        ","not applicable"]
[]
[]
[null,null,"Gen-offset tariff"]
[null,null,"Tariff name","Tariff rate","Source"]
[null,null,"Gen-offset urban","Energy: (credit)                        ","WEPS energy rate including losses (per Tx and voltage zone)"]
[null,null,null,"Ancilliary service charge (credit):","same as WEPS"]
[null,null,null,"Affordability subsidy: (credit)","same as WEPS"]
[null,null,null,"Admin charge:               ","same as WEPS"]
[null,null,null,"Other components:        ","not applicable"]
[null,null,"Gen-offset rural","Energy: (credit)        ","Ruraflex energy rate  (per Tx and voltage zone)"]
[null,null,null,"Ancilliary service charge (credit):   ","same as Ruraflex"]
[null,null,null,"Admin charge:               ","same as Ruraflex"]
[null,null,null,"Other components:        ","not applicable"]
[null,null,"Gen-offset Homeflex","Energy charge (credit)","Equal to the active energy charge of Homeflex"]

{"sheet":"Env levy","index":33,"n_rows":22,"n_cols":7,"rows_kept":22,"cut":false,"hidden":false,"merged":[]}
[]
[null,"Urban"]
[null,"Ave c/kWh","Column Labels"]
[null,"Row Labels",0,1,2,3,"Grand Total"]
[null,1,4.2441734963618041,3.9229221124432589,3.9527382105199051,3.9951826601450668,4.2303256421082995]
[null,2,3.8186059651047737,3.8567920247728718,3.895359945114679,3.9343135444971589,3.8300318858177489]
[null,3,3.6978495999019296,3.7348280958939521,3.7721763768754322,3.8098981406339028,3.7495844042255713]
[null,4,3.4850235973906436,3.5198738333649109,3.5550725710602902,0,3.4978362022439597]
[null,"Grand Total",3.7686931970332931,3.6664747565850311,3.7989660387480506,3.8482092095507561,3.7606121708915037]
[]
[null,"Rural pivot(excluding landrate)"]
[null,"Ave c/kWh","Column Labels"]
[null,"Row Labels",0,1,2,3,"Grand Total"]
[null,1,4.0171258990140295,4.0572971576934416,4.0978701290997126,4.1388488292040293,4.0647717863960162]
[null,2,3.9771598618902106,4.0169314603124926,4.0571007750330903,4.0976717833205187,4.0194221173035647]
[null,"Grand Total",3.9923982478103683,4.037020528594006,4.07597582688377,4.1170298512588177,4.0399027016693312]
[]
[null,"Landrate"]
[null,"Ave c/kWh","Column Labels"]
[null,"Row Labels",0,"Grand Total"]
[null,1,4.6542964835149112,4.6542964835149112]
[null,"Grand Total",4.6542964835149112,4.6542964835149112]