{"text_format":"1","workbook":"xlsx","n_sheets":18,"sheets":["Inputs","Bill Comparison","Monthly Comparison","Tariff Comparison","Workings High","Workings Low","Rates Table","Rates SPU - New","Rates SPU - Current","Rates LPU Other - New","Rates LPU Other - Current","Rates LPU by Voltage - New","Rates LPU by Voltage - Current","Rates LPU Energy - New","Rates LPU Energy - Current","Mapping","Lists","Notes on updates"],"not_rendered":{"charts":3,"images":2,"macros":1,"external_links":0,"defined_names":186,"comments":5,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"Inputs","index":0,"n_rows":56,"n_cols":19,"rows_kept":56,"cut":false,"hidden":false,"merged":[[7,6,7,7],[8,6,8,7],[9,6,9,7],[1,4,1,7],[55,2,58,6]]}
[]
[null,null,null,null,"Generators tariffs are excluded",null,null,null,null,null,null,null,null,null,"Version 6.13   02 October 2023"]
[]
[null,"Tariff Input Sheet"]
[]
[null,"Please enter the required information below:"]
[]
[null,null,null,"Customer Name",null,null,null,null,"Enter the customer name as it is displayed on the rates bill."]
[null,null,null,"Account number ",null,null,null,null,"Enter the account number as it is displayed on the rates bill."]
[null,null,null,"Point of delivery ID",null,null,null,null,"Enter the Point of Delivery ID as it is displayed on the rates bill."]
[null,null,null,"Number of PODs",null,null,null,1]
[]
[null,null,null,"Select your tariff category",null,null,null,null,"Select either Non-Local Authority (Eskom), Local Authority (Municipality)"]
[]
[null,null,null,"Select customer classification",null,null,null,null,"Select the appropriate customer category - Small Power User (SPU) or Large Power User (LPU)"]
[]
[null,null,null,"Select  supply size",null,null,null,null,"Select the appropriate customer supply size (kVA)"]
[]
[null,null,null,"Select tariff",null,null,null,null,"Drop box selection driven by the supply voltage inputs"]
[]
[null,null,null,"Select supply voltage",null,null,null,null,"Select the appropriate supply voltage (V)"]
[]
[null,null,null,"Select transmission zone",null,null,null,null,{"$f":"IF(Selected_Customer_Category_ID=1,\"Not Applicable to Small Power Users but used for LPU tariff conversions\",\"Select the appropriate transmission zone (km)\")","v":"Not Applicable to Small Power Users but used for LPU tariff conversions"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(D30<=TOU_Period,YEAR(TOU_Period),YEAR(TOU_Period)+1)","v":2025}]
[null,"Please enter your consumption data in the table below"]
[]
[null,null,null,null,null,null,"Peak energy","Standard energy","Off-peak energy","Chargeable demand","Utilised capacity","Excess reactive energy","Total energy",null,"Year","ESKOM Financial Year","Municipal Financial Year","Month ID"]
[null,null,null,"Month","Season",null,"kWh","kWh","kWh","kVA","kVA","kVArh","kWh"]
[]
[null,null,{"$f":"D30-EOMONTH(D30,-1)","v":30},{"$f":"DATE(YEAR(Period)-1,R30+1,)","v":"2024-04-30"},{"$f":"INDEX(List_Seasons,R30,0)","v":"Low Demand"},null,null,null,null,null,null,null,{"$f":"SUM($G30:$I30)","v":0},null,{"$f":"INDEX(P30:Q30,0,Selected_Tariff_Category_ID)","v":2025},{"$f":"IF(D30<=TOU_Period,YEAR(TOU_Period),YEAR(TOU_Period)+1)","v":2025},{"$f":"IF(Selected_Tariff_Category_ID = 2, YEAR(Municipality_Period), IF(D30<=EOMONTH(Municipality_Period,-12),YEAR(Municipality_Period)-1,YEAR(Municipality_Period)))","v":2024},{"$f":"MONTH(Period)+IF(Selected_Tariff_Category_ID=2, 4, 1)","v":4},{"$f":"IF(Selected_Tariff_Category_ID = 2, \"Apr \" & YEAR(Municipality_Period), \"\")","v":""}]
[null,null,{"$f":"D31-EOMONTH(D31,-1)","v":31},{"$f":"EOMONTH(D30,1)","v":"2024-05-31"},{"$f":"INDEX(List_Seasons,R31,0)","v":"Low Demand"},null,null,null,null,null,null,null,{"$f":"SUM($G31:$I31)","v":0},null,2025,2025,{"$f":"IF(Selected_Tariff_Category_ID = 2, YEAR(Municipality_Period), IF(D31<=EOMONTH(Municipality_Period,-12),YEAR(Municipality_Period)-1,YEAR(Municipality_Period)))","v":2024},{"$f":"MONTH(D31)","v":5},{"$f":"IF(Selected_Tariff_Category_ID = 2, \"May \" & YEAR(Municipality_Period), \"\")","v":""}]
[null,null,30,{"$f":"EOMONTH(D31,1)","v":"2024-06-30"},"High Demand",null,null,null,null,null,null,null,0,null,2025,2025,{"$f":"IF(Selected_Tariff_Category_ID = 2, YEAR(Municipality_Period), IF(D32<=EOMONTH(Municipality_Period,-12),YEAR(Municipality_Period)-1,YEAR(Municipality_Period)))","v":2024},6,{"$f":"IF(Selected_Tariff_Category_ID = 2, \"Jun \" & YEAR(Municipality_Period), \"\")","v":""}]
[null,null,31,"2024-07-31","High Demand",null,null,null,null,null,null,null,0,null,2025,2025,{"$f":"IF(D33<=EOMONTH(Municipality_Period,-12),YEAR(Municipality_Period)-1,YEAR(Municipality_Period))","v":2025},7]
[null,null,31,"2024-08-31","High Demand",null,null,null,null,null,null,null,0,null,2025,2025,2025,8]
[null,null,30,"2024-09-30","Low Demand",null,null,null,null,null,null,null,0,null,2025,2025,2025,9]
[null,null,31,"2024-10-31","Low Demand",null,null,null,null,null,null,null,0,null,2025,2025,2025,10]
[null,null,30,"2024-11-30","Low Demand",null,null,null,null,null,null,null,0,null,2025,2025,2025,11]
[null,null,31,"2024-12-31","Low Demand",null,null,null,null,null,null,null,0,null,2025,2025,2025,12]
[null,null,31,"2025-01-31","Low Demand",null,null,null,null,null,null,null,0,null,2025,2025,2025,1]
[null,null,28,"2025-02-28","Low Demand",null,null,null,null,null,null,null,0,null,2025,2025,2025,2]
[null,null,31,"2025-03-31","Low Demand",null,null,null,null,null,null,null,0,null,2025,2025,2025,3]
[]
[null,null,null,"Total",null,null,{"$f":"SUM(G30:G41)","v":0},{"$f":"SUM(H30:H41)","v":0},0,null,null,0,0]
[]
[null,"Consumption Data Summary"]
[]
[null,null,null,"Season","Days",null,{"$f":"G$27","v":"Peak energy"},{"$f":"H$27","v":"Standard energy"},"Off-peak energy","Chargeable demand","Utilised capacity","Excess reactive energy","Total energy"]
[]
[null,null,null,"Low Demand",{"$f":"SUMIFS(C$30:C$41,$E$30:$E$41,$D49,$O$30:$O$41,$P49) - IF(D40-EOMONTH(D40,-1) = 29, 1, 0)","v":273},null,{"$f":"SUMIFS(G$30:G$41,$E$30:$E$41,$D49,$O$30:$O$41,$P49)","v":0},0,0,0,0,0,0,null,null,{"$f":"YEAR(TOU_Period)","v":2025},{"$f":"COUNTIF($E$30:$E$41,D49)","v":9}]
[null,null,null,"High Demand",{"$f":"SUMIFS(C$30:C$41,$E$30:$E$41,$D50,$O$30:$O$41,$P50)","v":92},null,0,0,0,0,0,0,0,null,null,{"$f":"YEAR(TOU_Period)","v":2025},{"$f":"COUNTIF($E$30:$E$41,D50)","v":3}]
[]
[null,null,null,"Total",{"$f":"SUM(E49:E50)","v":365},null,{"$f":"SUM(G49:G50)","v":0},{"$f":"SUM(H49:H50)","v":0},0,null,null,0,0]
[]
[]
[null,null,"Note"]
[null,null,"Calculations are based on the average number of days per month:\nAve days per month  = Total number of days in year (365) / months (12)\n                                     = 30.416667"]

{"sheet":"Bill Comparison","index":1,"n_rows":117,"n_cols":18,"rows_kept":117,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[null,{"$f":"\"High demand vs low demand cost comparison for \"&New_Period&\" rates\"","v":"High demand vs low demand cost comparison for 2024/2025 rates"},null,null,null,null,null,null,{"$f":"D10","v":"Homepower 2"},null,{"$f":"B4","v":"High demand vs low demand cost comparison for 2024/2025 rates"},null,null,null,null,null,null,{"$f":"I4","v":"Homepower 2"}]
[]
[null,"High Demand",null,null,null,null,null,null,null,null,"Low Demand"]
[]
[null,"Customer Name:",null,{"$f":"Customer_Name","v":0},null,"High Demand Consumption Data",null,null,null,null,{"$f":"B8","v":"Customer Name:"},null,{"$f":"D8","v":0},null,"Low Demand Consumption Data"]
[null,{"$f":"Inputs!D10","v":"Point of delivery ID"},null,{"$f":"Delivery_ID","v":0},null,"Sum of Utilised Capacity",null,{"$f":"TOU_High_UC","v":0},"kVA",null,{"$f":"B9","v":"Point of delivery ID"},null,0,null,"Sum of Utilised Capacity",null,{"$f":"TOU_Low_UC","v":0},"kVA"]
[null,null,"Tariff",{"$f":"Selected_Base_Tariff","v":"Homepower 2"},null,"Sum of Chargeable Demands",null,{"$f":"TOU_High_Demand","v":0},"kVA",null,null,{"$f":"C10","v":"Tariff"},"Homepower 2",null,"Sum of Chargeable Demands",null,{"$f":"TOU_Low_Demand","v":0},"kVA"]
[null,null,"Tariff Category",{"$f":"INDEX(Full_Tariff_Type,MATCH(D10,Full_Tariff_List,0))","v":"Urban"},null,"Peak Consumption",null,{"$f":"TOU_High_Peak","v":0},"kWh",null,null,"Tariff Category","Urban",null,"Peak Consumption",null,{"$f":"TOU_Low_Peak","v":0},"kWh"]
[null,null,"Supply voltage",{"$f":"Selected_Supply_Voltage","v":"< 500V"},null,"Standard Consumption",null,{"$f":"TOU_High_Standard","v":0},"kWh",null,null,"Supply voltage","< 500V",null,"Standard Consumption",null,{"$f":"TOU_Low_Standard","v":0},"kWh"]
[null,null,"Transmission zone",{"$f":"Selected_Transmission","v":"[0 - 300km]"},null,"Off Peak Consumption",null,{"$f":"TOU_High_OffPeak","v":0},"kWh",null,null,"Transmission zone","[0 - 300km]",null,"Off Peak Consumption",null,{"$f":"TOU_Low_OffPeak","v":0},"kWh"]
[null,null,"Tariff Classification",{"$f":"Selected_Tariff_Category","v":"Non-Local Authority"},null,"Total Consumption",null,{"$f":"SUM(H11:H13)","v":0},"kWh",null,null,"Tariff Classification","Non-Local Authority",null,"Total Consumption",null,{"$f":"SUM(Q11:Q13)","v":0},"kWh"]
[null,null,"No of PODS",{"$f":"PODs","v":1},null,"Excess Reactive Energy",null,{"$f":"TOU_High_Excess_RE","v":0},"kVArh",null,null,"No of PODS",1,null,"Excess Reactive Energy",null,{"$f":"TOU_Low_Excess_RE","v":0},"kVArh"]
[null,null,"Size of supply",{"$f":"Selected_Supply_Size","v":"50kVA"},null,"Days",null,{"$f":"TOU_High_Days","v":92},"days",null,null,"Size of supply","50kVA",null,"Days",null,{"$f":"TOU_Low_Days","v":273},"days"]
[]
[null,"Network charges",null,"Units",{"$f":"Current_Period &\" Rates\"","v":"2023/2024 Rates"},{"$f":"New_Period &\" Rates\"","v":"2024/2025 Rates"},{"$f":"Current_Period&\" Charges\"","v":"2023/2024 Charges"},{"$f":"New_Period&\" Charges\"","v":"2024/2025 Charges"},"% Change",null,"Network charges",null,"Units",{"$f":"Current_Period &\" Rates\"","v":"2023/2024 Rates"},{"$f":"New_Period &\" Rates\"","v":"2024/2025 Rates"},{"$f":"Current_Period&\" Charges\"","v":"2023/2024 Charges"},{"$f":"New_Period&\" Charges\"","v":"2024/2025 Charges"},"% Change"]
[]
[{"$f":"IF(COUNTIF(B20:R20,\"n/a\")>0,\"n/a\",\"\")","v":"n/a"},null,"Transmission network charge","R/kVA",{"$f":"'Rates Table'!E10","v":"n/a"},{"$f":"'Rates Table'!AL10","v":"n/a"},{"$f":"IFERROR(E20*High_Utilised_Capacity,0)","v":0},{"$f":"IFERROR(F20*High_Utilised_Capacity,0)","v":0},{"$f":"IFERROR(H20/G20-1,0)","v":0},null,null,{"$f":"C20","v":"Transmission network charge"},{"$f":"D20","v":"R/kVA"},{"$f":"E20","v":"n/a"},{"$f":"F20","v":"n/a"},{"$f":"IFERROR(N20*Low_Utilised_Capacity,0)","v":0},{"$f":"IFERROR(O20*Low_Utilised_Capacity,0)","v":0},{"$f":"IFERROR(Q20/P20-1,0)","v":0}]
[{"$f":"IF(COUNTIF(B21:R21,\"n/a\")>0,\"n/a\",\"\")","v":"n/a"},null,"Distribution network capacity charge","R/kVA",{"$f":"'Rates Table'!E11","v":"n/a"},{"$f":"'Rates Table'!AL11","v":"n/a"},{"$f":"IFERROR(E21*High_Utilised_Capacity,0)","v":0},{"$f":"IFERROR(F21*High_Utilised_Capacity,0)","v":0},{"$f":"IFERROR(H21/G21-1,0)","v":0},null,null,{"$f":"C21","v":"Distribution network capacity charge"},{"$f":"D21","v":"R/kVA"},{"$f":"E21","v":"n/a"},"n/a",{"$f":"IFERROR(N21*Low_Utilised_Capacity,0)","v":0},{"$f":"IFERROR(O21*Low_Utilised_Capacity,0)","v":0},{"$f":"IFERROR(Q21/P21-1,0)","v":0}]
["n/a",null,"Distribution network demand charge","R/kVA",{"$f":"'Rates Table'!E12","v":"n/a"},{"$f":"'Rates Table'!AL12","v":"n/a"},{"$f":"IFERROR(E22*High_Demand,0)","v":0},{"$f":"IFERROR(F22*High_Demand,0)","v":0},0,null,null,"Distribution network demand charge","R/kVA","n/a","n/a",{"$f":"IFERROR(N22*Low_Demand,0)","v":0},{"$f":"IFERROR(O22*Low_Demand,0)","v":0},0]
["",null,"Network demand charge","c/kWh",{"$f":"'Rates Table'!E13","v":0},{"$f":"'Rates Table'!AL13","v":0},{"$f":"IFERROR(E23*IF($D$10=\"Miniflex\",(High_Peak+High_Standard),High_Total_Energy),0)/100","v":0},{"$f":"IFERROR(F23*IF($D$10=\"Miniflex\",(High_Peak+High_Standard),High_Total_Energy),0)/100","v":0},{"$f":"IFERROR(H23/G23-1,0)","v":0},null,null,"Network demand charge","c/kWh",0,0,{"$f":"IFERROR(N23*IF($M$10=\"Miniflex\",(Low_Peak+Low_Standard),Low_Total_Energy),0)/100","v":0},{"$f":"IFERROR(O23*IF($M$10=\"Miniflex\",(Low_Peak+Low_Standard),Low_Total_Energy),0)/100","v":0},0]
["n/a",null,"LV Subsidy Charge","R/kVA",{"$f":"'Rates Table'!E15","v":"n/a"},{"$f":"'Rates Table'!AL15","v":"n/a"},{"$f":"IFERROR(E24*High_Utilised_Capacity,0)","v":0},{"$f":"IFERROR(F24*High_Utilised_Capacity,0)","v":0},0,null,null,"LV Subsidy Charge","R/kVA","n/a","n/a",{"$f":"IFERROR(N24*Low_Utilised_Capacity,0)","v":0},{"$f":"IFERROR(O24*Low_Utilised_Capacity,0)","v":0},0]
[null,null,"Network demand charge, Ancillary service charge and retail","c/kWh",{"$f":"'Rates Table'!E14","v":0},{"$f":"'Rates Table'!AL14","v":0},{"$f":"IFERROR(E25*IF($D$10=\"Miniflex\",(High_Peak+High_Standard),High_Total_Energy),0)/100","v":0},{"$f":"IFERROR(F25*IF($D$10=\"Miniflex\",(High_Peak+High_Standard),High_Total_Energy),0)/100","v":0},0,null,null,"Network demand charge, Ancillary service charge and retail","c/kWh",{"$f":"E25","v":0},{"$f":"F25","v":0},{"$f":"IFERROR(N25*IF($M$10=\"Miniflex\",(Low_Peak+Low_Standard),Low_Total_Energy),0)/100","v":0},{"$f":"IFERROR(O25*IF($M$10=\"Miniflex\",(Low_Peak+Low_Standard),Low_Total_Energy),0)/100","v":0},{"$f":"IFERROR(Q25/P25-1,0)","v":0}]
["",null,"Network capacity charge",{"$f":"IF(Table_1=1,\"R/kVA\",\"R/day\")","v":"R/day"},{"$f":"'Rates Table'!E16","v":17.48},{"$f":"'Rates Table'!AL16","v":19.71},{"$f":"IFERROR(IF(Table_1=1,E26*High_Utilised_Capacity,E26*PODs*High_Days),0)","v":1608.16},{"$f":"IFERROR(IF(Table_1=1,F26*High_Utilised_Capacity,F26*PODs*High_Days),0)","v":1813.3200000000002},0.12757437070938216,null,null,"Network capacity charge","R/day",17.48,19.71,{"$f":"IFERROR(IF(Table_1=1,N26*Low_Utilised_Capacity,N26*PODs*Low_Days),0)","v":4772.04},{"$f":"IFERROR(IF(Table_1=1,O26*Low_Utilised_Capacity,O26*PODs*Low_Days),0)","v":5380.83},0.12757437070938216]
[""]
["","Total network charges",null,null,null,null,{"$f":"SUM(G20:G26)","v":1608.16},{"$f":"SUM(H20:H26)","v":1813.3200000000002},0.12757437070938216,null,"Total network charges",null,null,null,null,{"$f":"SUM(P20:P26)","v":4772.04},{"$f":"SUM(Q20:Q26)","v":5380.83},{"$f":"IFERROR(Q28/P28-1,0)","v":0.12757437070938216}]
[""]
["","Energy charges",null,"Units",{"$f":"E18","v":"2023/2024 Rates"},{"$f":"F18","v":"2024/2025 Rates"},"2023/2024 Charges","2024/2025 Charges","% Change",null,"Energy charges",null,"Units",{"$f":"N18","v":"2023/2024 Rates"},{"$f":"O18","v":"2024/2025 Rates"},"2023/2024 Charges","2024/2025 Charges","% Change"]
[""]
["n/a",null,"Peak","c/kWh",{"$f":"'Rates Table'!E22","v":"n/a"},{"$f":"'Rates Table'!AL22","v":"n/a"},{"$f":"IFERROR(E32*High_Peak,0)/100","v":0},{"$f":"IFERROR(F32*High_Peak,0)/100","v":0},{"$f":"IFERROR(H32/G32-1,0)","v":0},null,null,"Peak consumption",{"$f":"D32","v":"c/kWh"},{"$f":"'Rates Table'!E35","v":"n/a"},{"$f":"'Rates Table'!AL35","v":"n/a"},{"$f":"IFERROR(N32*Low_Peak,0)/100","v":0},{"$f":"IFERROR(O32*Low_Peak,0)/100","v":0},{"$f":"IFERROR(Q32/P32-1,0)","v":0}]
["n/a",null,"Standard","c/kWh",{"$f":"'Rates Table'!E23","v":"n/a"},{"$f":"'Rates Table'!AL23","v":"n/a"},{"$f":"IFERROR(E33*High_Standard,0)/100","v":0},{"$f":"IFERROR(F33*High_Standard,0)/100","v":0},0,null,null,"Standard consumption","c/kWh",{"$f":"'Rates Table'!E36","v":"n/a"},{"$f":"'Rates Table'!AL36","v":"n/a"},{"$f":"IFERROR(N33*Low_Standard,0)/100","v":0},{"$f":"IFERROR(O33*Low_Standard,0)/100","v":0},0]
["n/a",null,"Off-Peak","c/kWh",{"$f":"'Rates Table'!E24","v":"n/a"},{"$f":"'Rates Table'!AL24","v":"n/a"},{"$f":"IFERROR(E34*High_OffPeak,0)/100","v":0},{"$f":"IFERROR(F34*High_OffPeak,0)/100","v":0},0,null,null,"Off-Peak consumption","c/kWh",{"$f":"'Rates Table'!E37","v":"n/a"},{"$f":"'Rates Table'!AL37","v":"n/a"},{"$f":"IFERROR(N34*Low_OffPeak,0)/100","v":0},{"$f":"IFERROR(O34*Low_OffPeak,0)/100","v":0},0]
[{"$f":"A34","v":"n/a"}]
[{"$f":"A35","v":"n/a"},null,"Sub Total (TOU)",null,null,null,{"$f":"SUM(G32:G34)","v":0},{"$f":"SUM(H32:H34)","v":0},{"$f":"IFERROR(H36/G36-1,0)","v":0},null,null,{"$f":"C36","v":"Sub Total (TOU)"},null,null,null,{"$f":"SUM(P32:P34)","v":0},{"$f":"SUM(Q32:Q34)","v":0},{"$f":"IFERROR(Q36/P36-1,0)","v":0}]
[""]
["",null,"Sub Total (non-TOU)","c/kWh",{"$f":"'Rates Table'!E26","v":0},{"$f":"'Rates Table'!AL26","v":0},{"$f":"IFERROR(E38*(High_Total_Energy),0)/100","v":0},{"$f":"IFERROR(F38*(High_Total_Energy),0)/100","v":0},{"$f":"IFERROR(H38/G38-1,0)","v":0},null,null,{"$f":"C38","v":"Sub Total (non-TOU)"},{"$f":"D38","v":"c/kWh"},{"$f":"'Rates Table'!E39","v":0},{"$f":"'Rates Table'!AL39","v":0},{"$f":"IFERROR(N38*(Low_Total_Energy),0)/100","v":0},{"$f":"IFERROR(O38*(Low_Total_Energy),0)/100","v":0},{"$f":"IFERROR(Q38/P38-1,0)","v":0}]
["",null,"Energy - Block 1","c/kWh",{"$f":"'Rates Table'!E27","v":217.79},{"$f":"'Rates Table'!AL27","v":245.54},{"$f":"IFERROR(E39*(High_Block_1),0)/100","v":0},{"$f":"IFERROR(F39*(High_Block_1),0)/100","v":0},{"$f":"IFERROR(H39/G39-1,0)","v":0},null,null,{"$f":"C39","v":"Energy - Block 1"},"c/kWh",{"$f":"'Rates Table'!E40","v":217.79},{"$f":"'Rates Table'!AL40","v":245.54},{"$f":"IFERROR(N39*(Low_Block_1),0)/100","v":0},{"$f":"IFERROR(O39*(Low_Block_1),0)/100","v":0},0]
["",null,"Energy - Block 2","c/kWh",{"$f":"'Rates Table'!E28","v":335.33},{"$f":"'Rates Table'!AL28","v":378.05},{"$f":"IFERROR(E40*(High_Block_2),0)/100","v":0},{"$f":"IFERROR(F40*(High_Block_2),0)/100","v":0},{"$f":"IFERROR(H40/G40-1,0)","v":0},null,null,"Energy - Block 2","c/kWh",{"$f":"'Rates Table'!E41","v":335.33},{"$f":"'Rates Table'!AL41","v":378.05},{"$f":"IFERROR(N40*(Low_Block_2),0)/100","v":0},{"$f":"IFERROR(O40*(Low_Block_2),0)/100","v":0},0]
["n/a",null,"Energy Demand","R/kVA",{"$f":"'Rates Table'!E29","v":"n/a"},{"$f":"'Rates Table'!AL29","v":"n/a"},{"$f":"IFERROR(E41*High_Demand,0)","v":0},{"$f":"IFERROR(F41*High_Demand,0)","v":0},0,null,null,"Energy Demand","R/kVA",{"$f":"'Rates Table'!E42","v":"n/a"},{"$f":"'Rates Table'!AL42","v":"n/a"},{"$f":"IFERROR(N41*Low_Demand,0)","v":0},{"$f":"IFERROR(O41*Low_Demand,0)","v":0},0]
[""]
["","Total energy charges",null,null,null,null,{"$f":"SUM(G36:G41)","v":0},{"$f":"SUM(H36:H41)","v":0},{"$f":"IFERROR(H43/G43-1,0)","v":0},null,"Total energy charges",null,null,null,null,{"$f":"SUM(P36:P41)","v":0},{"$f":"SUM(Q36:Q41)","v":0},{"$f":"IFERROR(Q43/P43-1,0)","v":0}]
[""]
["","Other charges",null,"Units",{"$f":"E18","v":"2023/2024 Rates"},{"$f":"F18","v":"2024/2025 Rates"},{"$f":"G18","v":"2023/2024 Charges"},{"$f":"H18","v":"2024/2025 Charges"},"% Change",null,"Other charges",null,"Units",{"$f":"N18","v":"2023/2024 Rates"},{"$f":"O18","v":"2024/2025 Rates"},{"$f":"P18","v":"2023/2024 Charges"},{"$f":"Q18","v":"2024/2025 Charges"},"% Change"]
[""]
["",null,"Ancillary service charge ","c/kWh",{"$f":"'Rates Table'!E48","v":0},{"$f":"'Rates Table'!AL48","v":0},{"$f":"IFERROR(High_Total_Energy*E47,0)/100","v":0},{"$f":"IFERROR(High_Total_Energy*F47,0)/100","v":0},{"$f":"IFERROR(H47/G47-1,0)","v":0},null,null,{"$f":"C47","v":"Ancillary service charge "},{"$f":"D47","v":"c/kWh"},{"$f":"E47","v":0},{"$f":"F47","v":0},{"$f":"IFERROR(Low_Total_Energy*N47,0)/100","v":0},{"$f":"IFERROR(Low_Total_Energy*O47,0)/100","v":0},{"$f":"IFERROR(Q47/P47-1,0)","v":0}]
["n/a",null,"Reactive energy charge","c/kVArh",{"$f":"'Rates Table'!E49","v":"n/a"},{"$f":"'Rates Table'!AL49","v":"n/a"},{"$f":"IFERROR(High_Excess_RE*E48,0)/100","v":0},{"$f":"IFERROR(High_Excess_RE*F48,0)/100","v":0},0,null,null,{"$f":"C48","v":"Reactive energy charge"},"c/kVArh",0,0,{"$f":"IFERROR(Low_Excess_RE*N48,0)/100","v":0},{"$f":"IFERROR(Low_Excess_RE*O48,0)/100","v":0},0]
["n/a",null,"Electrification and rural subsidy charge","c/kWh",{"$f":"'Rates Table'!E50","v":"n/a"},{"$f":"'Rates Table'!AL50","v":"n/a"},{"$f":"IFERROR(High_Total_Energy*E49,0)/100","v":0},0,0,null,null,"Electrification and rural subsidy charge","c/kWh",{"$f":"E49","v":"n/a"},{"$f":"F49","v":"n/a"},{"$f":"IFERROR(Low_Total_Energy*N49,0)/100","v":0},0,0]
["n/a",null,"Affordability subsidy charge","c/kWh",{"$f":"'Rates Table'!E51","v":"n/a"},{"$f":"'Rates Table'!AL51","v":"n/a"},0,0,0,null,null,"Affordability subsidy charge","c/kWh","n/a","n/a",0,0,0]
["n/a",null,"Administration charge","R/day",{"$f":"'Rates Table'!E52","v":"n/a"},{"$f":"'Rates Table'!AL52","v":"n/a"},{"$f":"IFERROR(E51*PODs*High_Days,0)","v":0},{"$f":"IFERROR(F51*PODs*High_Days,0)","v":0},{"$f":"IFERROR(H51/G51-1,0)","v":0},null,null,"Administration charge","R/day","n/a","n/a",{"$f":"IFERROR(N51*PODs*Low_Days,0)","v":0},{"$f":"IFERROR(O51*PODs*Low_Days,0)","v":0},0]
["",null,"Service charge",{"$f":"IF(Table_1=1,\"R/day\",\"R/day\")","v":"R/day"},{"$f":"'Rates Table'!E53","v":0},{"$f":"'Rates Table'!AL53","v":0},{"$f":"IFERROR(IF(Table_1=1,E52*1*High_Days,E52*PODs*High_Days),0)","v":0},{"$f":"IFERROR(IF(Table_1=1,F52*1*High_Days,F52*PODs*High_Days),0)","v":0},0,null,null,"Service charge","R/day",0,0,{"$f":"IFERROR(IF(Table_1=1,N52*1*Low_Days,N52*PODs*Low_Days),0)","v":0},{"$f":"IFERROR(IF(Table_1=1,O52*1*Low_Days,O52*PODs*Low_Days),0)","v":0},0]
[""]
["","Total other charges",null,null,null,null,{"$f":"SUM(G47:G52)","v":0},{"$f":"SUM(H47:H52)","v":0},{"$f":"IFERROR(H54/G54-1,0)","v":0},null,"Total other charges",null,null,null,null,{"$f":"SUM(P47:P52)","v":0},{"$f":"SUM(Q47:Q52)","v":0},{"$f":"IFERROR(Q54/P54-1,0)","v":0}]
[""]
["","Total excl VAT",null,null,null,null,{"$f":"G54+G43+G28","v":1608.16},{"$f":"H54+H43+H28","v":1813.3200000000002},{"$f":"IFERROR(H56/G56-1,0)","v":0.12757437070938216},null,"Total excl VAT",null,null,null,null,{"$f":"P54+P43+P28","v":4772.04},{"$f":"Q54+Q43+Q28","v":5380.83},{"$f":"IFERROR(Q56/P56-1,0)","v":0.12757437070938216}]
["","VAT",null,{"$f":"VAT","v":0.15},null,null,{"$f":"G56*$D57","v":241.22399999999999},{"$f":"H56*$D57","v":271.99799999999999},null,null,"VAT",null,{"$f":"VAT","v":0.15},null,null,{"$f":"P56*$D57","v":715.80599999999993},{"$f":"Q56*$D57","v":807.12450000000001}]
[""]
["","Total account",null,null,null,null,{"$f":"SUM(G56:G57)","v":1849.384},{"$f":"SUM(H56:H57)","v":2085.3180000000002},{"$f":"IFERROR(H59/G59-1,0)","v":0.12757437070938216},null,"Total account",null,null,null,null,{"$f":"SUM(P56:P57)","v":5487.8459999999995},{"$f":"SUM(Q56:Q57)","v":6187.9544999999998},{"$f":"IFERROR(Q59/P59-1,0)","v":0.12757437070938216}]
[""]
["","Average price",null,"c/kWh",null,null,{"$f":"IFERROR(G56/High_Total_Energy*100,0)","v":0},{"$f":"IFERROR(H56/High_Total_Energy*100,0)","v":0},{"$f":"IFERROR(H61/G61-1,0)","v":0},null,"Average price",null,"c/kWh",null,null,{"$f":"IFERROR(P56/Low_Total_Energy*100,0)","v":0},{"$f":"IFERROR(Q56/Low_Total_Energy*100,0)","v":0},{"$f":"IFERROR(Q61/P61-1,0)","v":0}]
[""]
["","Annual"]
[""]
["","Network charges",null,"Units",{"$f":"E$18","v":"2023/2024 Rates"},{"$f":"F$18","v":"2024/2025 Rates"},"2023/2024 Charges","2024/2025 Charges","% Change"]
[""]
[{"$f":"A20","v":"n/a"},null,{"$f":"C20","v":"Transmission network charge"},"R/kVA",null,null,{"$f":"G20+P20","v":0},0,{"$f":"IFERROR(H67/G67-1,0)","v":0}]
[{"$f":"A21","v":"n/a"},null,"Distribution network capacity charge","R/kVA",null,null,0,0,{"$f":"IFERROR(H68/G68-1,0)","v":0}]
[{"$f":"A22","v":"n/a"},null,"Distribution network demand charge","R/kVA",null,null,0,0,0]
[{"$f":"A23","v":""},null,"Network demand charge","c/kWh",null,null,0,0,0]
[{"$f":"A24","v":"n/a"},null,"LV Subsidy Charge","R/kVA",null,null,0,0,0]
[{"$f":"A26","v":""},null,{"$f":"C26","v":"Network capacity charge"},{"$f":"D26","v":"R/day"},null,null,{"$f":"G26+P26","v":6380.2},7194.15,0.12757437070938216]
[""]
["","Total network charges",null,null,null,null,{"$f":"SUM(G67:G72)","v":6380.2},{"$f":"SUM(H67:H72)","v":7194.15},{"$f":"IFERROR(H74/G74-1,0)","v":0.12757437070938216}]
[""]
["","Energy charges",null,"Units",{"$f":"E$18","v":"2023/2024 Rates"},{"$f":"F$18","v":"2024/2025 Rates"},"2023/2024 Charges","2024/2025 Charges","% Change"]
[""]
["n/a",null,"Peak consumption",{"$f":"D32","v":"c/kWh"},null,null,{"$f":"G32+P32","v":0},0,{"$f":"IFERROR(H78/G78-1,0)","v":0}]
["n/a",null,"Standard consumption",{"$f":"D33","v":"c/kWh"},null,null,0,0,0]
["n/a",null,"Off-Peak consumption",{"$f":"D34","v":"c/kWh"},null,null,0,0,0]
["n/a"]
["n/a",null,"Sub Total (TOU)",null,null,null,{"$f":"SUM(G78:G80)","v":0},{"$f":"SUM(H78:H80)","v":0},{"$f":"IFERROR(H82/G82-1,0)","v":0}]
[""]
["",null,{"$f":"C38","v":"Sub Total (non-TOU)"},{"$f":"D38","v":"c/kWh"},null,null,{"$f":"G38+P38","v":0},0,{"$f":"IFERROR(H84/G84-1,0)","v":0}]
["",null,"Energy - Block 1",{"$f":"D39","v":"c/kWh"},null,null,0,0,0]
["",null,"Energy - Block 2",{"$f":"D40","v":"c/kWh"},null,null,0,0,0]
["n/a",null,{"$f":"C41","v":"Energy Demand"},{"$f":"D41","v":"R/kVA"},null,null,{"$f":"G41+P41","v":0},0,0]
[""]
["","Total energy charges",null,null,null,null,{"$f":"SUM(G82:G87)","v":0},{"$f":"SUM(H82:H87)","v":0},{"$f":"IFERROR(H89/G89-1,0)","v":0}]
[""]
["","Other charges",null,"Units",{"$f":"E$18","v":"2023/2024 Rates"},{"$f":"F$18","v":"2024/2025 Rates"},"2023/2024 Charges","2024/2025 Charges","% Change"]
[""]
["",null,"Ancillary service charge ",{"$f":"D47","v":"c/kWh"},null,null,{"$f":"G47+P47","v":0},0,{"$f":"IFERROR(H93/G93-1,0)","v":0}]
["n/a",null,"Reactive energy charge","c/kVArh",null,null,0,0,0]
["n/a",null,"Electrification and rural subsidy ","c/kWh",null,null,0,0,0]
["n/a",null,"Affordability subsidy ","c/kWh",null,null,0,0,0]
["n/a",null,"Administration charge","R/day",null,null,0,0,0]
["",null,"Service charge","R/day",null,null,0,0,0]
[]
[null,"Total other charges",null,null,null,null,{"$f":"SUM(G93:G98)","v":0},{"$f":"SUM(H93:H98)","v":0},{"$f":"IFERROR(H100/G100-1,0)","v":0}]
[]
[null,"Total excl VAT",null,null,null,null,{"$f":"G100+G89+G74","v":6380.2},{"$f":"H100+H89+H74","v":7194.15},{"$f":"IFERROR(H102/G102-1,0)","v":0.12757437070938216}]
[null,"VAT",null,{"$f":"VAT","v":0.15},null,null,{"$f":"G102*$D103","v":957.03},{"$f":"H102*$D103","v":1079.1224999999999}]
[]
[null,"Total account",null,null,null,null,{"$f":"SUM(G102:G103)","v":7337.23},{"$f":"SUM(H102:H103)","v":8273.2724999999991},{"$f":"IFERROR(H105/G105-1,0)","v":0.12757437070938216}]
[]
[null,"Average price",null,"c/kWh",null,null,{"$f":"IFERROR(G102/(High_Total_Energy+Low_Total_Energy)*100,0)","v":0},{"$f":"IFERROR(H102/(High_Total_Energy+Low_Total_Energy)*100,0)","v":0},{"$f":"IFERROR(H107/G107-1,0)","v":0}]
[]
[null,"Summary",null,null,{"$f":"G109","v":"2023/2024"},{"$f":"H109","v":"2024/2025"},{"$f":"Current_Period","v":"2023/2024"},{"$f":"New_Period","v":"2024/2025"},"% Change"]
[]
[null,null,"High Demand",null,{"$f":"G111","v":1849.384},{"$f":"H111","v":2085.3180000000002},{"$f":"G59","v":1849.384},{"$f":"H59","v":2085.3180000000002},{"$f":"IFERROR(H111/G111-1,0)","v":0.12757437070938216}]
[null,null,"Low Demand",null,{"$f":"G112","v":5487.8459999999995},{"$f":"H112","v":6187.9544999999998},{"$f":"P59","v":5487.8459999999995},{"$f":"Q59","v":6187.9544999999998},{"$f":"IFERROR(H112/G112-1,0)","v":0.12757437070938216}]
[null,null,"Total",null,null,null,{"$f":"SUM(G111:G112)","v":7337.23},{"$f":"SUM(H111:H112)","v":8273.2724999999991},{"$f":"IFERROR(H113/G113-1,0)","v":0.12757437070938216}]
[]
[null,"Blocks"]
[null,null,"Block 1",{"$f":"IF(High_Total_Energy / High_Months > Block_1_Upper, Block_1_Upper * High_Months, High_Total_Energy)","v":0},{"$f":"IF(D10 = Lists!B21,  Block1_max_HL20A,  Block1_max_HL60A)","v":600},null,null,null,null,null,null,"Block 1",{"$f":"IF(Low_Total_Energy / Low_Months > Block_1_Upper, Block_1_Upper * Low_Months, Low_Total_Energy)","v":0}]
[null,null,"Block 2",{"$f":"High_Total_Energy - D116","v":0},null,null,null,null,null,null,null,"Block 2",{"$f":"Low_Total_Energy - M116","v":0}]

{"sheet":"Monthly Comparison","index":2,"n_rows":95,"n_cols":28,"rows_kept":95,"cut":false,"hidden":false,"merged":[[13,2,14,2],[31,2,32,2],[54,2,55,2],[57,2,58,2],[65,2,66,2],[16,2,17,2],[19,2,20,2],[22,2,23,2],[28,2,29,2],[39,2,40,2],[42,2,43,2],[45,2,46,2],[48,2,49,2],[51,2,52,2],[34,2,35,2],[60,2,61,2],[25,2,26,2],[88,2,89,2],[92,2,93,2],[88,1,89,1],[92,1,93,1],[68,2,69,2],[71,2,72,2],[74,2,75,2],[77,2,78,2],[80,2,81,2],[83,2,84,2]]}
[]
[]
[]
[null,{"$f":"\"Cost comparison for \" & New_Period & \" rates\"","v":"Cost comparison for 2024/2025 rates"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"D8","v":"Homepower 2"}]
[]
[null,null,"Customer Name:",{"$f":"Customer_Name","v":0},null,null,null,null,null,"Consumption Data"]
[null,null,{"$f":"Inputs!D10","v":"Point of delivery ID"},{"$f":"Delivery_ID","v":0},null,null,null,null,null,"Sum of Utilised Capacity",null,{"$f":"TOU_High_UC + TOU_Low_UC","v":0},"kVA","Peak Consumption",null,{"$f":"TOU_High_Peak + TOU_Low_Peak","v":0},"kWh"]
[null,null,"Tariff",{"$f":"Selected_Base_Tariff","v":"Homepower 2"},null,"Tariff Classification",null,{"$f":"Selected_Tariff_Category","v":"Non-Local Authority"},null,"Sum of Chargeable Demands",null,{"$f":"TOU_High_Demand + TOU_Low_Demand","v":0},"kVA","Standard Consumption",null,{"$f":"TOU_High_Standard + TOU_Low_Standard","v":0},"kWh"]
[null,null,"Tariff Category",{"$f":"INDEX(Full_Tariff_Type,MATCH(D8,Full_Tariff_List,0))","v":"Urban"},null,"No of PODS",null,{"$f":"PODs","v":1},null,"Excess Reactive Energy",null,{"$f":"TOU_High_Excess_RE + TOU_Low_Excess_RE","v":0},"kVArh","Off Peak Consumption",null,{"$f":"TOU_High_OffPeak + TOU_Low_OffPeak","v":0},"kWh"]
[null,null,"Supply voltage",{"$f":"Selected_Supply_Voltage","v":"< 500V"},null,"Size of supply",null,{"$f":"Selected_Supply_Size","v":"50kVA"},null,"Days",null,{"$f":"TOU_High_Days + TOU_Low_Days","v":365},"days","Total Consumption",null,{"$f":"SUM(P7:P9)","v":0},"kWh"]
[null,null,"Transmission zone",{"$f":"Selected_Transmission","v":"[0 - 300km]"}]
[]
[null,"Network charges",null,null,{"$f":"Inputs!D30","v":"2024-04-30"},{"$f":"Inputs!D31","v":"2024-05-31"},{"$f":"Inputs!D32","v":"2024-06-30"},{"$f":"Inputs!D33","v":"2024-07-31"},{"$f":"Inputs!D34","v":"2024-08-31"},{"$f":"Inputs!D35","v":"2024-09-30"},{"$f":"Inputs!D36","v":"2024-10-31"},{"$f":"Inputs!D37","v":"2024-11-30"},{"$f":"Inputs!D38","v":"2024-12-31"},{"$f":"Inputs!D39","v":"2025-01-31"},{"$f":"Inputs!D40","v":"2025-02-28"},{"$f":"Inputs!D41","v":"2025-03-31"},"Total",null,null,null,null,null,null,null,null,null,"check",{"$f":"SUM(AB14:AB90)","v":-1.8189894035458565E-12}]
[null,null,"Transmission network charge - R/kVA",{"$f":"New_Period","v":"2024/2025"},{"$f":"IFERROR(Inputs!$K$30 * 'Rates Table'!$AL$10, 0)","v":0},{"$f":"IFERROR(Inputs!$K$31 * 'Rates Table'!$AL$10, 0)","v":0},{"$f":"IFERROR(Inputs!$K$32 * 'Rates Table'!$AL$10, 0)","v":0},{"$f":"IFERROR(Inputs!$K$33 * 'Rates Table'!$AL$10, 0)","v":0},{"$f":"IFERROR(Inputs!$K$34 * 'Rates Table'!$AL$10, 0)","v":0},{"$f":"IFERROR(Inputs!$K$35 * 'Rates Table'!$AL$10, 0)","v":0},{"$f":"IFERROR(Inputs!$K$36 * 'Rates Table'!$AL$10, 0)","v":0},{"$f":"IFERROR(Inputs!$K$37 * 'Rates Table'!$AL$10, 0)","v":0},{"$f":"IFERROR(Inputs!$K$38 * 'Rates Table'!$AL$10, 0)","v":0},{"$f":"IFERROR(Inputs!$K$39 * 'Rates Table'!$AL$10, 0)","v":0},{"$f":"IFERROR(Inputs!$K$40 * 'Rates Table'!$AL$10, 0)","v":0},{"$f":"IFERROR(Inputs!$K$41 * 'Rates Table'!$AL$10, 0)","v":0},{"$f":"SUM(E14:P14)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"'Bill Comparison'!H67","v":0},{"$f":"IFERROR(Q14 - AA14, \"\")","v":0}]
[null,null,null,{"$f":"Current_Period","v":"2023/2024"},{"$f":"IFERROR(Inputs!$K$30 * 'Rates Table'!$E$10, 0)","v":0},{"$f":"IFERROR(Inputs!$K$31 * 'Rates Table'!$E$10, 0)","v":0},{"$f":"IFERROR(Inputs!$K$32 * 'Rates Table'!$E$10, 0)","v":0},{"$f":"IFERROR(Inputs!$K$33 * 'Rates Table'!$E$10, 0)","v":0},{"$f":"IFERROR(Inputs!$K$34 * 'Rates Table'!$E$10, 0)","v":0},{"$f":"IFERROR(Inputs!$K$35 * 'Rates Table'!$E$10, 0)","v":0},{"$f":"IFERROR(Inputs!$K$36 * 'Rates Table'!$E$10, 0)","v":0},{"$f":"IFERROR(Inputs!$K$37 * 'Rates Table'!$E$10, 0)","v":0},{"$f":"IFERROR(Inputs!$K$38 * 'Rates Table'!$E$10, 0)","v":0},{"$f":"IFERROR(Inputs!$K$39 * 'Rates Table'!$E$10, 0)","v":0},{"$f":"IFERROR(Inputs!$K$40 * 'Rates Table'!$E$10, 0)","v":0},{"$f":"IFERROR(Inputs!$K$41 * 'Rates Table'!$E$10, 0)","v":0},{"$f":"SUM(E15:P15)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"'Bill Comparison'!G67","v":0},{"$f":"IFERROR(Q15 - AA15, \"\")","v":0}]
[null,null,null,"% change",{"$f":"IFERROR((E14 - E15) / E15, \"\")","v":""},{"$f":"IFERROR((F14 - F15) / F15, \"\")","v":""},"","","","","","","","","","",""]
[null,null,"Distribution network capacity charge",{"$f":"New_Period","v":"2024/2025"},{"$f":"IFERROR('Rates Table'!$AL$11*Inputs!$K$30,0)","v":0},{"$f":"IFERROR('Rates Table'!$AL$11*Inputs!$K$31,0)","v":0},{"$f":"IFERROR('Rates Table'!$AL$11*Inputs!$K$32,0)","v":0},{"$f":"IFERROR('Rates Table'!$AL$11*Inputs!$K$33,0)","v":0},{"$f":"IFERROR('Rates Table'!$AL$11*Inputs!$K$34,0)","v":0},{"$f":"IFERROR('Rates Table'!$AL$11*Inputs!$K$35,0)","v":0},{"$f":"IFERROR('Rates Table'!$AL$11*Inputs!$K$36,0)","v":0},{"$f":"IFERROR('Rates Table'!$AL$11*Inputs!$K$37,0)","v":0},{"$f":"IFERROR('Rates Table'!$AL$11*Inputs!$K$38,0)","v":0},{"$f":"IFERROR('Rates Table'!$AL$11*Inputs!$K$39,0)","v":0},{"$f":"IFERROR('Rates Table'!$AL$11*Inputs!$K$40,0)","v":0},{"$f":"IFERROR('Rates Table'!$AL$11*Inputs!$K$41,0)","v":0},{"$f":"SUM(E17:P17)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"'Bill Comparison'!H68","v":0},{"$f":"IFERROR(Q17 - AA17, \"\")","v":0}]
[null,null,null,{"$f":"Current_Period","v":"2023/2024"},{"$f":"IFERROR('Rates Table'!$E$11*Inputs!$K$30,0)","v":0},{"$f":"IFERROR('Rates Table'!$E$11*Inputs!$K$31,0)","v":0},{"$f":"IFERROR('Rates Table'!$E$11*Inputs!$K$32,0)","v":0},{"$f":"IFERROR('Rates Table'!$E$11*Inputs!$K$33,0)","v":0},{"$f":"IFERROR('Rates Table'!$E$11*Inputs!$K$34,0)","v":0},{"$f":"IFERROR('Rates Table'!$E$11*Inputs!$K$35,0)","v":0},{"$f":"IFERROR('Rates Table'!$E$11*Inputs!$K$36,0)","v":0},{"$f":"IFERROR('Rates Table'!$E$11*Inputs!$K$37,0)","v":0},{"$f":"IFERROR('Rates Table'!$E$11*Inputs!$K$38,0)","v":0},{"$f":"IFERROR('Rates Table'!$E$11*Inputs!$K$39,0)","v":0},{"$f":"IFERROR('Rates Table'!$E$11*Inputs!$K$40,0)","v":0},{"$f":"IFERROR('Rates Table'!$E$11*Inputs!$K$41,0)","v":0},{"$f":"SUM(E18:P18)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"'Bill Comparison'!G68","v":0},{"$f":"IFERROR(Q18 - AA18, \"\")","v":0}]
[null,null,null,"% change",{"$f":"IFERROR((E17 - E18) / E18, \"\")","v":""},{"$f":"IFERROR((F17 - F18) / F18, \"\")","v":""},{"$f":"IFERROR((G17 - G18) / G18, \"\")","v":""},{"$f":"IFERROR((H17 - H18) / H18, \"\")","v":""},{"$f":"IFERROR((I17 - I18) / I18, \"\")","v":""},{"$f":"IFERROR((J17 - J18) / J18, \"\")","v":""},{"$f":"IFERROR((K17 - K18) / K18, \"\")","v":""},{"$f":"IFERROR((L17 - L18) / L18, \"\")","v":""},{"$f":"IFERROR((M17 - M18) / M18, \"\")","v":""},{"$f":"IFERROR((N17 - N18) / N18, \"\")","v":""},{"$f":"IFERROR((O17 - O18) / O18, \"\")","v":""},{"$f":"IFERROR((P17 - P18) / P18, \"\")","v":""},{"$f":"IFERROR((Q17 - Q18) / Q18, \"\")","v":""}]
[null,null,"Distribution network demand charge - R/kVA",{"$f":"New_Period","v":"2024/2025"},{"$f":"IFERROR(Inputs!$J$30 * 'Rates Table'!$AL$12, 0)","v":0},{"$f":"IFERROR(Inputs!$J$31 * 'Rates Table'!$AL$12, 0)","v":0},{"$f":"IFERROR(Inputs!$J$32 * 'Rates Table'!$AL$12, 0)","v":0},{"$f":"IFERROR(Inputs!$J$33 * 'Rates Table'!$AL$12, 0)","v":0},{"$f":"IFERROR(Inputs!$J$34 * 'Rates Table'!$AL$12, 0)","v":0},{"$f":"IFERROR(Inputs!$J$35 * 'Rates Table'!$AL$12, 0)","v":0},{"$f":"IFERROR(Inputs!$J$36 * 'Rates Table'!$AL$12, 0)","v":0},{"$f":"IFERROR(Inputs!$J$37 * 'Rates Table'!$AL$12, 0)","v":0},{"$f":"IFERROR(Inputs!$J$38 * 'Rates Table'!$AL$12, 0)","v":0},{"$f":"IFERROR(Inputs!$J$39 * 'Rates Table'!$AL$12, 0)","v":0},{"$f":"IFERROR(Inputs!$J$40 * 'Rates Table'!$AL$12, 0)","v":0},{"$f":"IFERROR(Inputs!$J$41 * 'Rates Table'!$AL$12, 0)","v":0},{"$f":"SUM(E20:P20)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"'Bill Comparison'!H69","v":0},{"$f":"IFERROR(Q20 - AA20, \"\")","v":0}]
[null,null,null,{"$f":"Current_Period","v":"2023/2024"},{"$f":"IFERROR(Inputs!$J$30 * 'Rates Table'!$E$12, 0)","v":0},{"$f":"IFERROR(Inputs!$J$31 * 'Rates Table'!$E$12, 0)","v":0},{"$f":"IFERROR(Inputs!$J$32 * 'Rates Table'!$E$12, 0)","v":0},{"$f":"IFERROR(Inputs!$J$33 * 'Rates Table'!$E$12, 0)","v":0},{"$f":"IFERROR(Inputs!$J$34 * 'Rates Table'!$E$12, 0)","v":0},{"$f":"IFERROR(Inputs!$J$35 * 'Rates Table'!$E$12, 0)","v":0},{"$f":"IFERROR(Inputs!$J$36 * 'Rates Table'!$E$12, 0)","v":0},{"$f":"IFERROR(Inputs!$J$37 * 'Rates Table'!$E$12, 0)","v":0},{"$f":"IFERROR(Inputs!$J$38 * 'Rates Table'!$E$12, 0)","v":0},{"$f":"IFERROR(Inputs!$J$39 * 'Rates Table'!$E$12, 0)","v":0},{"$f":"IFERROR(Inputs!$J$40 * 'Rates Table'!$E$12, 0)","v":0},{"$f":"IFERROR(Inputs!$J$41 * 'Rates Table'!$E$12, 0)","v":0},{"$f":"SUM(E21:P21)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"'Bill Comparison'!G69","v":0},{"$f":"IFERROR(Q21 - AA21, \"\")","v":0}]
[null,null,null,"% change",{"$f":"IFERROR((E20 - E21) / E21, \"\")","v":""},{"$f":"IFERROR((F20 - F21) / F21, \"\")","v":""},{"$f":"IFERROR((G20 - G21) / G21, \"\")","v":""},{"$f":"IFERROR((H20 - H21) / H21, \"\")","v":""},{"$f":"IFERROR((I20 - I21) / I21, \"\")","v":""},{"$f":"IFERROR((J20 - J21) / J21, \"\")","v":""},{"$f":"IFERROR((K20 - K21) / K21, \"\")","v":""},{"$f":"IFERROR((L20 - L21) / L21, \"\")","v":""},{"$f":"IFERROR((M20 - M21) / M21, \"\")","v":""},{"$f":"IFERROR((N20 - N21) / N21, \"\")","v":""},{"$f":"IFERROR((O20 - O21) / O21, \"\")","v":""},{"$f":"IFERROR((P20 - P21) / P21, \"\")","v":""},{"$f":"IFERROR((Q20 - Q21) / Q21, \"\")","v":""}]
[null,null,"Network demand charge - c/kWh",{"$f":"New_Period","v":"2024/2025"},{"$f":"IFERROR('Rates Table'!$AL$13*IF($D$8=\"Miniflex\",Inputs!$G$30+Inputs!$H$30,Inputs!$M$30),0)/100","v":0},{"$f":"IFERROR('Rates Table'!$AL$13*IF($D$8=\"Miniflex\",Inputs!$G$31+Inputs!$H$31,Inputs!$M$31),0)/100","v":0},{"$f":"IFERROR('Rates Table'!$AL$13*IF($D$8=\"Miniflex\",Inputs!$G$32+Inputs!$H$32,Inputs!$M$32),0)/100","v":0},{"$f":"IFERROR('Rates Table'!$AL$13*IF($D$8=\"Miniflex\",Inputs!$G$33+Inputs!$H$33,Inputs!$M$33),0)/100","v":0},{"$f":"IFERROR('Rates Table'!$AL$13*IF($D$8=\"Miniflex\",Inputs!$G$34+Inputs!$H$34,Inputs!$M$34),0)/100","v":0},{"$f":"IFERROR('Rates Table'!$AL$13*IF($D$8=\"Miniflex\",Inputs!$G$35+Inputs!$H$35,Inputs!$M$35),0)/100","v":0},{"$f":"IFERROR('Rates Table'!$AL$13*IF($D$8=\"Miniflex\",Inputs!$G$36+Inputs!$H$36,Inputs!$M$36),0)/100","v":0},{"$f":"IFERROR('Rates Table'!$AL$13*IF($D$8=\"Miniflex\",Inputs!$G$37+Inputs!$H$37,Inputs!$M$37),0)/100","v":0},{"$f":"IFERROR('Rates Table'!$AL$13*IF($D$8=\"Miniflex\",Inputs!$G$38+Inputs!$H$38,Inputs!$M$38),0)/100","v":0},{"$f":"IFERROR('Rates Table'!$AL$13*IF($D$8=\"Miniflex\",Inputs!$G$39+Inputs!$H$39,Inputs!$M$39),0)/100","v":0},{"$f":"IFERROR('Rates Table'!$AL$13*IF($D$8=\"Miniflex\",Inputs!$G$40+Inputs!$H$40,Inputs!$M$40),0)/100","v":0},{"$f":"IFERROR('Rates Table'!$AL$13*IF($D$8=\"Miniflex\",Inputs!$G$41+Inputs!$H$41,Inputs!$M$41),0)/100","v":0},{"$f":"SUM(E23:P23)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"'Bill Comparison'!H70","v":0},{"$f":"IFERROR(Q23 - AA23, \"\")","v":0}]
[null,null,null,{"$f":"Current_Period","v":"2023/2024"},{"$f":"IFERROR('Rates Table'!$E$13*IF($D$8=\"Miniflex\",Inputs!$G$30+Inputs!$H$30,Inputs!$M$30),0)/100","v":0},{"$f":"IFERROR('Rates Table'!$E$13*IF($D$8=\"Miniflex\",Inputs!$G$31+Inputs!$H$31,Inputs!$M$31),0)/100","v":0},{"$f":"IFERROR('Rates Table'!$E$13*IF($D$8=\"Miniflex\",Inputs!$G$32+Inputs!$H$32,Inputs!$M$32),0)/100","v":0},{"$f":"IFERROR('Rates Table'!$E$13*IF($D$8=\"Miniflex\",Inputs!$G$33+Inputs!$H$33,Inputs!$M$33),0)/100","v":0},{"$f":"IFERROR('Rates Table'!$E$13*IF($D$8=\"Miniflex\",Inputs!$G$34+Inputs!$H$34,Inputs!$M$34),0)/100","v":0},{"$f":"IFERROR('Rates Table'!$E$13*IF($D$8=\"Miniflex\",Inputs!$G$35+Inputs!$H$35,Inputs!$M$35),0)/100","v":0},{"$f":"IFERROR('Rates Table'!$E$13*IF($D$8=\"Miniflex\",Inputs!$G$36+Inputs!$H$36,Inputs!$M$36),0)/100","v":0},{"$f":"IFERROR('Rates Table'!$E$13*IF($D$8=\"Miniflex\",Inputs!$G$37+Inputs!$H$37,Inputs!$M$37),0)/100","v":0},{"$f":"IFERROR('Rates Table'!$E$13*IF($D$8=\"Miniflex\",Inputs!$G$38+Inputs!$H$38,Inputs!$M$38),0)/100","v":0},{"$f":"IFERROR('Rates Table'!$E$13*IF($D$8=\"Miniflex\",Inputs!$G$39+Inputs!$H$39,Inputs!$M$39),0)/100","v":0},{"$f":"IFERROR('Rates Table'!$E$13*IF($D$8=\"Miniflex\",Inputs!$G$40+Inputs!$H$40,Inputs!$M$40),0)/100","v":0},{"$f":"IFERROR('Rates Table'!$E$13*IF($D$8=\"Miniflex\",Inputs!$G$41+Inputs!$H$41,Inputs!$M$41),0)/100","v":0},{"$f":"SUM(E24:P24)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"'Bill Comparison'!G70","v":0},{"$f":"IFERROR(Q24 - AA24, \"\")","v":0}]
[null,null,null,"% change",{"$f":"IFERROR((E23 - E24) / E24, \"\")","v":""},{"$f":"IFERROR((F23 - F24) / F24, \"\")","v":""},"","","","","","","","","","",{"$f":"IFERROR((Q23 - Q24) / Q24, \"\")","v":""}]
[null,null,"Network demand charge, Ancillary service charge and retail - c/kWh",{"$f":"New_Period","v":"2024/2025"},{"$f":"IFERROR('Rates Table'!$AL$14*IF($D$8=\"Miniflex\",Inputs!$G$30+Inputs!$H$30,Inputs!$M$30),0)/100","v":0},{"$f":"IFERROR('Rates Table'!$AL$14*IF($D$8=\"Miniflex\",Inputs!$G$31+Inputs!$H$31,Inputs!$M$31),0)/100","v":0},{"$f":"IFERROR('Rates Table'!$AL$14*IF($D$8=\"Miniflex\",Inputs!$G$32+Inputs!$H$32,Inputs!$M$32),0)/100","v":0},{"$f":"IFERROR('Rates Table'!$AL$14*IF($D$8=\"Miniflex\",Inputs!$G$33+Inputs!$H$33,Inputs!$M$33),0)/100","v":0},{"$f":"IFERROR('Rates Table'!$AL$14*IF($D$8=\"Miniflex\",Inputs!$G$34+Inputs!$H$34,Inputs!$M$34),0)/100","v":0},{"$f":"IFERROR('Rates Table'!$AL$14*IF($D$8=\"Miniflex\",Inputs!$G$35+Inputs!$H$35,Inputs!$M$35),0)/100","v":0},{"$f":"IFERROR('Rates Table'!$AL$14*IF($D$8=\"Miniflex\",Inputs!$G$36+Inputs!$H$36,Inputs!$M$36),0)/100","v":0},{"$f":"IFERROR('Rates Table'!$AL$14*IF($D$8=\"Miniflex\",Inputs!$G$37+Inputs!$H$37,Inputs!$M$37),0)/100","v":0},{"$f":"IFERROR('Rates Table'!$AL$14*IF($D$8=\"Miniflex\",Inputs!$G$38+Inputs!$H$38,Inputs!$M$38),0)/100","v":0},{"$f":"IFERROR('Rates Table'!$AL$14*IF($D$8=\"Miniflex\",Inputs!$G$39+Inputs!$H$39,Inputs!$M$39),0)/100","v":0},{"$f":"IFERROR('Rates Table'!$AL$14*IF($D$8=\"Miniflex\",Inputs!$G$40+Inputs!$H$40,Inputs!$M$40),0)/100","v":0},{"$f":"IFERROR('Rates Table'!$AL$14*IF($D$8=\"Miniflex\",Inputs!$G$41+Inputs!$H$41,Inputs!$M$41),0)/100","v":0},{"$f":"SUM(E26:P26)","v":0}]
[null,null,null,{"$f":"Current_Period","v":"2023/2024"},{"$f":"IFERROR('Rates Table'!$E$14*IF($D$8=\"Miniflex\",Inputs!$G$30+Inputs!$H$30,Inputs!$M$30),0)/100","v":0},{"$f":"IFERROR('Rates Table'!$E$14*IF($D$8=\"Miniflex\",Inputs!$G$31+Inputs!$H$31,Inputs!$M$31),0)/100","v":0},{"$f":"IFERROR('Rates Table'!$E$14*IF($D$8=\"Miniflex\",Inputs!$G$32+Inputs!$H$32,Inputs!$M$32),0)/100","v":0},{"$f":"IFERROR('Rates Table'!$E$14*IF($D$8=\"Miniflex\",Inputs!$G$33+Inputs!$H$33,Inputs!$M$33),0)/100","v":0},{"$f":"IFERROR('Rates Table'!$E$14*IF($D$8=\"Miniflex\",Inputs!$G$34+Inputs!$H$34,Inputs!$M$34),0)/100","v":0},{"$f":"IFERROR('Rates Table'!$E$14*IF($D$8=\"Miniflex\",Inputs!$G$35+Inputs!$H$35,Inputs!$M$35),0)/100","v":0},{"$f":"IFERROR('Rates Table'!$E$14*IF($D$8=\"Miniflex\",Inputs!$G$36+Inputs!$H$36,Inputs!$M$36),0)/100","v":0},{"$f":"IFERROR('Rates Table'!$E$14*IF($D$8=\"Miniflex\",Inputs!$G$37+Inputs!$H$37,Inputs!$M$37),0)/100","v":0},{"$f":"IFERROR('Rates Table'!$E$14*IF($D$8=\"Miniflex\",Inputs!$G$38+Inputs!$H$38,Inputs!$M$38),0)/100","v":0},{"$f":"IFERROR('Rates Table'!$E$14*IF($D$8=\"Miniflex\",Inputs!$G$39+Inputs!$H$39,Inputs!$M$39),0)/100","v":0},{"$f":"IFERROR('Rates Table'!$E$14*IF($D$8=\"Miniflex\",Inputs!$G$40+Inputs!$H$40,Inputs!$M$40),0)/100","v":0},{"$f":"IFERROR('Rates Table'!$E$14*IF($D$8=\"Miniflex\",Inputs!$G$41+Inputs!$H$41,Inputs!$M$41),0)/100","v":0},{"$f":"SUM(E27:P27)","v":0}]
[null,null,null,"% change",{"$f":"IFERROR((E26 - E27) / E27, \"\")","v":""},{"$f":"IFERROR((F26 - F27) / F27, \"\")","v":""},"","","","","","","","","","",""]
[null,null,"LV subsidy charge",{"$f":"New_Period","v":"2024/2025"},{"$f":"IFERROR(Inputs!$K$30 * 'Rates Table'!$AL$15, 0)","v":0},{"$f":"IFERROR(Inputs!$K$31 * 'Rates Table'!$AL$15, 0)","v":0},{"$f":"IFERROR(Inputs!$K$32 * 'Rates Table'!$AL$15, 0)","v":0},{"$f":"IFERROR(Inputs!$K$33 * 'Rates Table'!$AL$15, 0)","v":0},{"$f":"IFERROR(Inputs!$K$34 * 'Rates Table'!$AL$15, 0)","v":0},{"$f":"IFERROR(Inputs!$K$35 * 'Rates Table'!$AL$15, 0)","v":0},{"$f":"IFERROR(Inputs!$K$36 * 'Rates Table'!$AL$15, 0)","v":0},{"$f":"IFERROR(Inputs!$K$37 * 'Rates Table'!$AL$15, 0)","v":0},{"$f":"IFERROR(Inputs!$K$38 * 'Rates Table'!$AL$15, 0)","v":0},{"$f":"IFERROR(Inputs!$K$39 * 'Rates Table'!$AL$15, 0)","v":0},{"$f":"IFERROR(Inputs!$K$40 * 'Rates Table'!$AL$15, 0)","v":0},{"$f":"IFERROR(Inputs!$K$41 * 'Rates Table'!$AL$15, 0)","v":0},{"$f":"SUM(E29:P29)","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(Q29 - AA29, \"\")","v":0}]
[null,null,null,{"$f":"Current_Period","v":"2023/2024"},{"$f":"IFERROR(Inputs!$K$30 * 'Rates Table'!$E$15, 0)","v":0},{"$f":"IFERROR(Inputs!$K$31 * 'Rates Table'!$E$15, 0)","v":0},{"$f":"IFERROR(Inputs!$K$32 * 'Rates Table'!$E$15, 0)","v":0},{"$f":"IFERROR(Inputs!$K$33 * 'Rates Table'!$E$15, 0)","v":0},{"$f":"IFERROR(Inputs!$K$34 * 'Rates Table'!$E$15, 0)","v":0},{"$f":"IFERROR(Inputs!$K$35 * 'Rates Table'!$E$15, 0)","v":0},{"$f":"IFERROR(Inputs!$K$36 * 'Rates Table'!$E$15, 0)","v":0},{"$f":"IFERROR(Inputs!$K$37 * 'Rates Table'!$E$15, 0)","v":0},{"$f":"IFERROR(Inputs!$K$38 * 'Rates Table'!$E$15, 0)","v":0},{"$f":"IFERROR(Inputs!$K$39 * 'Rates Table'!$E$15, 0)","v":0},{"$f":"IFERROR(Inputs!$K$40 * 'Rates Table'!$E$15, 0)","v":0},{"$f":"IFERROR(Inputs!$K$41 * 'Rates Table'!$E$15, 0)","v":0},{"$f":"SUM(E30:P30)","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(Q30 - AA30, \"\")","v":0}]
[null,null,null,"% change",{"$f":"IFERROR((E29 - E30) / E30, \"\")","v":""},{"$f":"IFERROR((F29 - F30) / F30, \"\")","v":""},"","","","","","","","","","",{"$f":"IFERROR((Q29 - Q30) / Q30, \"\")","v":""}]
[null,null,"Network capacity charge - R/kVA ",{"$f":"New_Period","v":"2024/2025"},{"$f":"IFERROR(IF(Table_1=1,'Rates Table'!$AL$16*Inputs!$K$30,'Rates Table'!$AL$16*PODs*(TOU_High_Days + TOU_Low_Days)/12),0)","v":599.51250000000005},{"$f":"IFERROR(IF(Table_1=1,'Rates Table'!$AL$16*Inputs!$K$31,'Rates Table'!$AL$16*PODs*(TOU_High_Days + TOU_Low_Days)/12),0)","v":599.51250000000005},{"$f":"IFERROR(IF(Table_1=1,'Rates Table'!$AL$16*Inputs!$K$32,'Rates Table'!$AL$16*PODs*(TOU_High_Days + TOU_Low_Days)/12),0)","v":599.51250000000005},{"$f":"IFERROR(IF(Table_1=1,'Rates Table'!$AL$16*Inputs!$K$33,'Rates Table'!$AL$16*PODs*(TOU_High_Days + TOU_Low_Days)/12),0)","v":599.51250000000005},{"$f":"IFERROR(IF(Table_1=1,'Rates Table'!$AL$16*Inputs!$K$34,'Rates Table'!$AL$16*PODs*(TOU_High_Days + TOU_Low_Days)/12),0)","v":599.51250000000005},{"$f":"IFERROR(IF(Table_1=1,'Rates Table'!$AL$16*Inputs!$K$35,'Rates Table'!$AL$16*PODs*(TOU_High_Days + TOU_Low_Days)/12),0)","v":599.51250000000005},{"$f":"IFERROR(IF(Table_1=1,'Rates Table'!$AL$16*Inputs!$K$36,'Rates Table'!$AL$16*PODs*(TOU_High_Days + TOU_Low_Days)/12),0)","v":599.51250000000005},{"$f":"IFERROR(IF(Table_1=1,'Rates Table'!$AL$16*Inputs!$K$37,'Rates Table'!$AL$16*PODs*(TOU_High_Days + TOU_Low_Days)/12),0)","v":599.51250000000005},{"$f":"IFERROR(IF(Table_1=1,'Rates Table'!$AL$16*Inputs!$K$38,'Rates Table'!$AL$16*PODs*(TOU_High_Days + TOU_Low_Days)/12),0)","v":599.51250000000005},{"$f":"IFERROR(IF(Table_1=1,'Rates Table'!$AL$16*Inputs!$K$39,'Rates Table'!$AL$16*PODs*(TOU_High_Days + TOU_Low_Days)/12),0)","v":599.51250000000005},{"$f":"IFERROR(IF(Table_1=1,'Rates Table'!$AL$16*Inputs!$K$40,'Rates Table'!$AL$16*PODs*(TOU_High_Days + TOU_Low_Days)/12),0)","v":599.51250000000005},{"$f":"IFERROR(IF(Table_1=1,'Rates Table'!$AL$16*Inputs!$K$41,'Rates Table'!$AL$16*PODs*(TOU_High_Days + TOU_Low_Days)/12),0)","v":599.51250000000005},{"$f":"SUM(E32:P32)","v":7194.1499999999987},null,null,null,null,null,null,null,null,null,{"$f":"'Bill Comparison'!H72","v":7194.15},{"$f":"IFERROR(Q32 - AA32, \"\")","v":-9.0949470177292824E-13}]
[null,null,null,{"$f":"Current_Period","v":"2023/2024"},{"$f":"IFERROR(IF(Table_1=1,'Rates Table'!$E$16*Inputs!$K$30,'Rates Table'!$E$16*PODs*(TOU_High_Days + TOU_Low_Days)/12),0)","v":531.68333333333328},{"$f":"IFERROR(IF(Table_1=1,'Rates Table'!$E$16*Inputs!$K$31,'Rates Table'!$E$16*PODs*(TOU_High_Days + TOU_Low_Days)/12),0)","v":531.68333333333328},{"$f":"IFERROR(IF(Table_1=1,'Rates Table'!$E$16*Inputs!$K$32,'Rates Table'!$E$16*PODs*(TOU_High_Days + TOU_Low_Days)/12),0)","v":531.68333333333328},{"$f":"IFERROR(IF(Table_1=1,'Rates Table'!$E$16*Inputs!$K$33,'Rates Table'!$E$16*PODs*(TOU_High_Days + TOU_Low_Days)/12),0)","v":531.68333333333328},{"$f":"IFERROR(IF(Table_1=1,'Rates Table'!$E$16*Inputs!$K$34,'Rates Table'!$E$16*PODs*(TOU_High_Days + TOU_Low_Days)/12),0)","v":531.68333333333328},{"$f":"IFERROR(IF(Table_1=1,'Rates Table'!$E$16*Inputs!$K$35,'Rates Table'!$E$16*PODs*(TOU_High_Days + TOU_Low_Days)/12),0)","v":531.68333333333328},{"$f":"IFERROR(IF(Table_1=1,'Rates Table'!$E$16*Inputs!$K$36,'Rates Table'!$E$16*PODs*(TOU_High_Days + TOU_Low_Days)/12),0)","v":531.68333333333328},{"$f":"IFERROR(IF(Table_1=1,'Rates Table'!$E$16*Inputs!$K$37,'Rates Table'!$E$16*PODs*(TOU_High_Days + TOU_Low_Days)/12),0)","v":531.68333333333328},{"$f":"IFERROR(IF(Table_1=1,'Rates Table'!$E$16*Inputs!$K$38,'Rates Table'!$E$16*PODs*(TOU_High_Days + TOU_Low_Days)/12),0)","v":531.68333333333328},{"$f":"IFERROR(IF(Table_1=1,'Rates Table'!$E$16*Inputs!$K$39,'Rates Table'!$E$16*PODs*(TOU_High_Days + TOU_Low_Days)/12),0)","v":531.68333333333328},{"$f":"IFERROR(IF(Table_1=1,'Rates Table'!$E$16*Inputs!$K$40,'Rates Table'!$E$16*PODs*(TOU_High_Days + TOU_Low_Days)/12),0)","v":531.68333333333328},{"$f":"IFERROR(IF(Table_1=1,'Rates Table'!$E$16*Inputs!$K$41,'Rates Table'!$E$16*PODs*(TOU_High_Days + TOU_Low_Days)/12),0)","v":531.68333333333328},{"$f":"SUM(E33:P33)","v":6380.2},null,null,null,null,null,null,null,null,null,{"$f":"'Bill Comparison'!G72","v":6380.2},{"$f":"IFERROR(Q33 - AA33, \"\")","v":0}]
[null,null,null,"% change",{"$f":"IFERROR((E32 - E33) / E33, \"\")","v":0.12757437070938235},{"$f":"IFERROR((F32 - F33) / F33, \"\")","v":0.12757437070938235},0.12757437070938235,0.12757437070938235,0.12757437070938235,0.12757437070938235,0.12757437070938235,0.12757437070938235,0.12757437070938235,0.12757437070938235,0.12757437070938235,0.12757437070938235,{"$f":"IFERROR((Q32 - Q33) / Q33, \"\")","v":0.12757437070938199}]
[null,null,"Total network charges",{"$f":"New_Period","v":"2024/2025"},{"$f":"SUM(E17,E20,E23,E26,E29,E32,E14)","v":599.51250000000005},{"$f":"SUM(F17,F20,F23,F26,F29,F32,F14)","v":599.51250000000005},599.51250000000005,599.51250000000005,599.51250000000005,599.51250000000005,599.51250000000005,599.51250000000005,599.51250000000005,599.51250000000005,599.51250000000005,599.51250000000005,7194.1499999999987]
[null,null,null,{"$f":"Current_Period","v":"2023/2024"},{"$f":"SUM(E18,E21,E24,E27,E30,E33,E15)","v":531.68333333333328},{"$f":"SUM(F18,F21,F24,F27,F30,F33,F15)","v":531.68333333333328},531.68333333333328,531.68333333333328,531.68333333333328,531.68333333333328,531.68333333333328,531.68333333333328,531.68333333333328,531.68333333333328,531.68333333333328,531.68333333333328,6380.2]
[null,null,null,"% change",{"$f":"IFERROR((E35 - E36) / E36, \"\")","v":0.12757437070938235},{"$f":"IFERROR((F35 - F36) / F36, \"\")","v":0.12757437070938235},{"$f":"IFERROR((G35 - G36) / G36, \"\")","v":0.12757437070938235},{"$f":"IFERROR((H35 - H36) / H36, \"\")","v":0.12757437070938235},{"$f":"IFERROR((I35 - I36) / I36, \"\")","v":0.12757437070938235},{"$f":"IFERROR((J35 - J36) / J36, \"\")","v":0.12757437070938235},{"$f":"IFERROR((K35 - K36) / K36, \"\")","v":0.12757437070938235},{"$f":"IFERROR((L35 - L36) / L36, \"\")","v":0.12757437070938235},{"$f":"IFERROR((M35 - M36) / M36, \"\")","v":0.12757437070938235},{"$f":"IFERROR((N35 - N36) / N36, \"\")","v":0.12757437070938235},{"$f":"IFERROR((O35 - O36) / O36, \"\")","v":0.12757437070938235},{"$f":"IFERROR((P35 - P36) / P36, \"\")","v":0.12757437070938235},{"$f":"IFERROR((Q35 - Q36) / Q36, \"\")","v":0.12757437070938199}]
[]
[null,"Energy charges",null,null,{"$f":"E$13","v":"2024-04-30"},{"$f":"F$13","v":"2024-05-31"},"2024-06-30","2024-07-31","2024-08-31","2024-09-30","2024-10-31","2024-11-30","2024-12-31","2025-01-31","2025-02-28","2025-03-31","Total"]
[null,null,"Peak energy charge",{"$f":"New_Period","v":"2024/2025"},{"$f":"IF(TOU_indicator = \"Y\", Inputs!$G$30 * IF(Inputs!$E$30 = \"High Demand\", NewRate_kWh_P_high, NewRate_kWh_P_low) / 100, \"\")","v":""},{"$f":"IF(TOU_indicator = \"Y\", Inputs!$G$31 * IF(Inputs!$E$31 = \"High Demand\", NewRate_kWh_P_high, NewRate_kWh_P_low) / 100, \"\")","v":""},{"$f":"IF(TOU_indicator = \"Y\", Inputs!$G$32 * IF(Inputs!$E$32 = \"High Demand\", NewRate_kWh_P_high, NewRate_kWh_P_low) / 100, \"\")","v":""},{"$f":"IF(TOU_indicator = \"Y\", Inputs!$G$33 * IF(Inputs!$E$33 = \"High Demand\", NewRate_kWh_P_high, NewRate_kWh_P_low) / 100, \"\")","v":""},{"$f":"IF(TOU_indicator = \"Y\", Inputs!$G$34 * IF(Inputs!$E$34 = \"High Demand\", NewRate_kWh_P_high, NewRate_kWh_P_low) / 100, \"\")","v":""},{"$f":"IF(TOU_indicator = \"Y\", Inputs!$G$35 * IF(Inputs!$E$35 = \"High Demand\", NewRate_kWh_P_high, NewRate_kWh_P_low) / 100, \"\")","v":""},{"$f":"IF(TOU_indicator = \"Y\", Inputs!$G$36 * IF(Inputs!$E$36 = \"High Demand\", NewRate_kWh_P_high, NewRate_kWh_P_low) / 100, \"\")","v":""},{"$f":"IF(TOU_indicator = \"Y\", Inputs!$G$37 * IF(Inputs!$E$37 = \"High Demand\", NewRate_kWh_P_high, NewRate_kWh_P_low) / 100, \"\")","v":""},{"$f":"IF(TOU_indicator = \"Y\", Inputs!$G$38 * IF(Inputs!$E$38 = \"High Demand\", NewRate_kWh_P_high, NewRate_kWh_P_low) / 100, \"\")","v":""},{"$f":"IF(TOU_indicator = \"Y\", Inputs!$G$39 * IF(Inputs!$E$39 = \"High Demand\", NewRate_kWh_P_high, NewRate_kWh_P_low) / 100, \"\")","v":""},{"$f":"IF(TOU_indicator = \"Y\", Inputs!$G$40 * IF(Inputs!$E$40 = \"High Demand\", NewRate_kWh_P_high, NewRate_kWh_P_low) / 100, \"\")","v":""},{"$f":"IF(TOU_indicator = \"Y\", Inputs!$G$41 * IF(Inputs!$E$41 = \"High Demand\", NewRate_kWh_P_high, NewRate_kWh_P_low) / 100, \"\")","v":""},{"$f":"IF(E40 = \"\", \"\", SUM(E40:P40))","v":""},null,null,null,null,null,null,null,null,null,{"$f":"'Bill Comparison'!H78","v":0},{"$f":"IFERROR(Q40 - AA40, \"\")","v":""}]
[null,null,null,{"$f":"Current_Period","v":"2023/2024"},{"$f":"IF(TOU_indicator = \"Y\", Inputs!$G$30 * IF(Inputs!$E$30 = \"High Demand\", CurrRate_kWh_P_high, CurrRate_kWh_P_low) / 100, \"\")","v":""},{"$f":"IF(TOU_indicator = \"Y\", Inputs!$G$31 * IF(Inputs!$E$31 = \"High Demand\", CurrRate_kWh_P_high, CurrRate_kWh_P_low) / 100, \"\")","v":""},{"$f":"IF(TOU_indicator = \"Y\", Inputs!$G$32 * IF(Inputs!$E$32 = \"High Demand\", CurrRate_kWh_P_high, CurrRate_kWh_P_low) / 100, \"\")","v":""},{"$f":"IF(TOU_indicator = \"Y\", Inputs!$G$33 * IF(Inputs!$E$33 = \"High Demand\", CurrRate_kWh_P_high, CurrRate_kWh_P_low) / 100, \"\")","v":""},{"$f":"IF(TOU_indicator = \"Y\", Inputs!$G$34 * IF(Inputs!$E$34 = \"High Demand\", CurrRate_kWh_P_high, CurrRate_kWh_P_low) / 100, \"\")","v":""},{"$f":"IF(TOU_indicator = \"Y\", Inputs!$G$35 * IF(Inputs!$E$35 = \"High Demand\", CurrRate_kWh_P_high, CurrRate_kWh_P_low) / 100, \"\")","v":""},{"$f":"IF(TOU_indicator = \"Y\", Inputs!$G$36 * IF(Inputs!$E$36 = \"High Demand\", CurrRate_kWh_P_high, CurrRate_kWh_P_low) / 100, \"\")","v":""},{"$f":"IF(TOU_indicator = \"Y\", Inputs!$G$37 * IF(Inputs!$E$37 = \"High Demand\", CurrRate_kWh_P_high, CurrRate_kWh_P_low) / 100, \"\")","v":""},{"$f":"IF(TOU_indicator = \"Y\", Inputs!$G$38 * IF(Inputs!$E$38 = \"High Demand\", CurrRate_kWh_P_high, CurrRate_kWh_P_low) / 100, \"\")","v":""},{"$f":"IF(TOU_indicator = \"Y\", Inputs!$G$39 * IF(Inputs!$E$39 = \"High Demand\", CurrRate_kWh_P_high, CurrRate_kWh_P_low) / 100, \"\")","v":""},{"$f":"IF(TOU_indicator = \"Y\", Inputs!$G$40 * IF(Inputs!$E$40 = \"High Demand\", CurrRate_kWh_P_high, CurrRate_kWh_P_low) / 100, \"\")","v":""},{"$f":"IF(TOU_indicator = \"Y\", Inputs!$G$41 * IF(Inputs!$E$41 = \"High Demand\", CurrRate_kWh_P_high, CurrRate_kWh_P_low) / 100, \"\")","v":""},"",null,null,null,null,null,null,null,null,null,{"$f":"'Bill Comparison'!G78","v":0},{"$f":"IFERROR(Q41 - AA41, \"\")","v":""}]
[null,null,null,"% change",{"$f":"IFERROR((E40 - E41) / E41, \"\")","v":""},{"$f":"IFERROR((F40 - F41) / F41, \"\")","v":""},"","","","","","","","","","",""]
[null,null,"Standard energy charge",{"$f":"New_Period","v":"2024/2025"},{"$f":"IF(TOU_indicator = \"Y\", Inputs!$H$30 * IF(Inputs!$E$30 = \"High Demand\", NewRate_kWh_S_high, NewRate_kWh_S_low) / 100, \"\")","v":""},{"$f":"IF(TOU_indicator = \"Y\", Inputs!$H$31 * IF(Inputs!$E$31 = \"High Demand\", NewRate_kWh_S_high, NewRate_kWh_S_low) / 100, \"\")","v":""},{"$f":"IF(TOU_indicator = \"Y\", Inputs!$H$32 * IF(Inputs!$E$32 = \"High Demand\", NewRate_kWh_S_high, NewRate_kWh_S_low) / 100, \"\")","v":""},{"$f":"IF(TOU_indicator = \"Y\", Inputs!$H$33 * IF(Inputs!$E$33 = \"High Demand\", NewRate_kWh_S_high, NewRate_kWh_S_low) / 100, \"\")","v":""},{"$f":"IF(TOU_indicator = \"Y\", Inputs!$H$34 * IF(Inputs!$E$34 = \"High Demand\", NewRate_kWh_S_high, NewRate_kWh_S_low) / 100, \"\")","v":""},{"$f":"IF(TOU_indicator = \"Y\", Inputs!$H$35 * IF(Inputs!$E$35 = \"High Demand\", NewRate_kWh_S_high, NewRate_kWh_S_low) / 100, \"\")","v":""},{"$f":"IF(TOU_indicator = \"Y\", Inputs!$H$36 * IF(Inputs!$E$36 = \"High Demand\", NewRate_kWh_S_high, NewRate_kWh_S_low) / 100, \"\")","v":""},{"$f":"IF(TOU_indicator = \"Y\", Inputs!$H$37 * IF(Inputs!$E$37 = \"High Demand\", NewRate_kWh_S_high, NewRate_kWh_S_low) / 100, \"\")","v":""},{"$f":"IF(TOU_indicator = \"Y\", Inputs!$H$38 * IF(Inputs!$E$38 = \"High Demand\", NewRate_kWh_S_high, NewRate_kWh_S_low) / 100, \"\")","v":""},{"$f":"IF(TOU_indicator = \"Y\", Inputs!$H$39 * IF(Inputs!$E$39 = \"High Demand\", NewRate_kWh_S_high, NewRate_kWh_S_low) / 100, \"\")","v":""},{"$f":"IF(TOU_indicator = \"Y\", Inputs!$H$40 * IF(Inputs!$E$40 = \"High Demand\", NewRate_kWh_S_high, NewRate_kWh_S_low) / 100, \"\")","v":""},{"$f":"IF(TOU_indicator = \"Y\", Inputs!$H$41 * IF(Inputs!$E$41 = \"High Demand\", NewRate_kWh_S_high, NewRate_kWh_S_low) / 100, \"\")","v":""},{"$f":"IF(E43 = \"\", \"\", SUM(E43:P43))","v":""},null,null,null,null,null,null,null,null,null,{"$f":"'Bill Comparison'!H79","v":0},{"$f":"IFERROR(Q43 - AA43, \"\")","v":""}]
[null,null,null,{"$f":"Current_Period","v":"2023/2024"},{"$f":"IF(TOU_indicator = \"Y\", Inputs!$H$30 * IF(Inputs!$E$30 = \"High Demand\", CurrRate_kWh_S_high, CurrRate_kWh_S_low) / 100, \"\")","v":""},{"$f":"IF(TOU_indicator = \"Y\", Inputs!$H$31 * IF(Inputs!$E$31 = \"High Demand\", CurrRate_kWh_S_high, CurrRate_kWh_S_low) / 100, \"\")","v":""},{"$f":"IF(TOU_indicator = \"Y\", Inputs!$H$32 * IF(Inputs!$E$32 = \"High Demand\", CurrRate_kWh_S_high, CurrRate_kWh_S_low) / 100, \"\")","v":""},{"$f":"IF(TOU_indicator = \"Y\", Inputs!$H$33 * IF(Inputs!$E$33 = \"High Demand\", CurrRate_kWh_S_high, CurrRate_kWh_S_low) / 100, \"\")","v":""},{"$f":"IF(TOU_indicator = \"Y\", Inputs!$H$34 * IF(Inputs!$E$34 = \"High Demand\", CurrRate_kWh_S_high, CurrRate_kWh_S_low) / 100, \"\")","v":""},{"$f":"IF(TOU_indicator = \"Y\", Inputs!$H$35 * IF(Inputs!$E$35 = \"High Demand\", CurrRate_kWh_S_high, CurrRate_kWh_S_low) / 100, \"\")","v":""},{"$f":"IF(TOU_indicator = \"Y\", Inputs!$H$36 * IF(Inputs!$E$36 = \"High Demand\", CurrRate_kWh_S_high, CurrRate_kWh_S_low) / 100, \"\")","v":""},{"$f":"IF(TOU_indicator = \"Y\", Inputs!$H$37 * IF(Inputs!$E$37 = \"High Demand\", CurrRate_kWh_S_high, CurrRate_kWh_S_low) / 100, \"\")","v":""},{"$f":"IF(TOU_indicator = \"Y\", Inputs!$H$38 * IF(Inputs!$E$38 = \"High Demand\", CurrRate_kWh_S_high, CurrRate_kWh_S_low) / 100, \"\")","v":""},{"$f":"IF(TOU_indicator = \"Y\", Inputs!$H$39 * IF(Inputs!$E$39 = \"High Demand\", CurrRate_kWh_S_high, CurrRate_kWh_S_low) / 100, \"\")","v":""},{"$f":"IF(TOU_indicator = \"Y\", Inputs!$H$40 * IF(Inputs!$E$40 = \"High Demand\", CurrRate_kWh_S_high, CurrRate_kWh_S_low) / 100, \"\")","v":""},{"$f":"IF(TOU_indicator = \"Y\", Inputs!$H$41 * IF(Inputs!$E$41 = \"High Demand\", CurrRate_kWh_S_high, CurrRate_kWh_S_low) / 100, \"\")","v":""},"",null,null,null,null,null,null,null,null,null,{"$f":"'Bill Comparison'!G79","v":0},{"$f":"IFERROR(Q44 - AA44, \"\")","v":""}]
[null,null,null,"% change",{"$f":"IFERROR((E43 - E44) / E44, \"\")","v":""},{"$f":"IFERROR((F43 - F44) / F44, \"\")","v":""},{"$f":"IFERROR((G43 - G44) / G44, \"\")","v":""},{"$f":"IFERROR((H43 - H44) / H44, \"\")","v":""},{"$f":"IFERROR((I43 - I44) / I44, \"\")","v":""},{"$f":"IFERROR((J43 - J44) / J44, \"\")","v":""},{"$f":"IFERROR((K43 - K44) / K44, \"\")","v":""},{"$f":"IFERROR((L43 - L44) / L44, \"\")","v":""},{"$f":"IFERROR((M43 - M44) / M44, \"\")","v":""},{"$f":"IFERROR((N43 - N44) / N44, \"\")","v":""},{"$f":"IFERROR((O43 - O44) / O44, \"\")","v":""},{"$f":"IFERROR((P43 - P44) / P44, \"\")","v":""},{"$f":"IFERROR((Q43 - Q44) / Q44, \"\")","v":""}]
[null,null,"Off-Peak energy charge",{"$f":"New_Period","v":"2024/2025"},{"$f":"IF(TOU_indicator = \"Y\", Inputs!$I$30 * IF(Inputs!$E$30 = \"High Demand\", NewRate_kWh_O_high, NewRate_kWh_O_low) / 100, \"\")","v":""},{"$f":"IF(TOU_indicator = \"Y\", Inputs!$I$31 * IF(Inputs!$E$31 = \"High Demand\", NewRate_kWh_O_high, NewRate_kWh_O_low) / 100, \"\")","v":""},{"$f":"IF(TOU_indicator = \"Y\", Inputs!$I$32 * IF(Inputs!$E$32 = \"High Demand\", NewRate_kWh_O_high, NewRate_kWh_O_low) / 100, \"\")","v":""},{"$f":"IF(TOU_indicator = \"Y\", Inputs!$I$33 * IF(Inputs!$E$33 = \"High Demand\", NewRate_kWh_O_high, NewRate_kWh_O_low) / 100, \"\")","v":""},{"$f":"IF(TOU_indicator = \"Y\", Inputs!$I$34 * IF(Inputs!$E$34 = \"High Demand\", NewRate_kWh_O_high, NewRate_kWh_O_low) / 100, \"\")","v":""},{"$f":"IF(TOU_indicator = \"Y\", Inputs!$I$35 * IF(Inputs!$E$35 = \"High Demand\", NewRate_kWh_O_high, NewRate_kWh_O_low) / 100, \"\")","v":""},{"$f":"IF(TOU_indicator = \"Y\", Inputs!$I$36 * IF(Inputs!$E$36 = \"High Demand\", NewRate_kWh_O_high, NewRate_kWh_O_low) / 100, \"\")","v":""},{"$f":"IF(TOU_indicator = \"Y\", Inputs!$I$37 * IF(Inputs!$E$37 = \"High Demand\", NewRate_kWh_O_high, NewRate_kWh_O_low) / 100, \"\")","v":""},{"$f":"IF(TOU_indicator = \"Y\", Inputs!$I$38 * IF(Inputs!$E$38 = \"High Demand\", NewRate_kWh_O_high, NewRate_kWh_O_low) / 100, \"\")","v":""},{"$f":"IF(TOU_indicator = \"Y\", Inputs!$I$39 * IF(Inputs!$E$39 = \"High Demand\", NewRate_kWh_O_high, NewRate_kWh_O_low) / 100, \"\")","v":""},{"$f":"IF(TOU_indicator = \"Y\", Inputs!$I$40 * IF(Inputs!$E$40 = \"High Demand\", NewRate_kWh_O_high, NewRate_kWh_O_low) / 100, \"\")","v":""},{"$f":"IF(TOU_indicator = \"Y\", Inputs!$I$41 * IF(Inputs!$E$41 = \"High Demand\", NewRate_kWh_O_high, NewRate_kWh_O_low) / 100, \"\")","v":""},{"$f":"IF(E46 = \"\", \"\", SUM(E46:P46))","v":""},null,null,null,null,null,null,null,null,null,{"$f":"'Bill Comparison'!H80","v":0},{"$f":"IFERROR(Q46 - AA46, \"\")","v":""}]
[null,null,null,{"$f":"Current_Period","v":"2023/2024"},{"$f":"IF(TOU_indicator = \"Y\", Inputs!$I$30 * IF(Inputs!$E$30 = \"High Demand\", CurrRate_kWh_O_high, CurrRate_kWh_O_low) / 100, \"\")","v":""},{"$f":"IF(TOU_indicator = \"Y\", Inputs!$I$31 * IF(Inputs!$E$31 = \"High Demand\", CurrRate_kWh_O_high, CurrRate_kWh_O_low) / 100, \"\")","v":""},{"$f":"IF(TOU_indicator = \"Y\", Inputs!$I$32 * IF(Inputs!$E$32 = \"High Demand\", CurrRate_kWh_O_high, CurrRate_kWh_O_low) / 100, \"\")","v":""},{"$f":"IF(TOU_indicator = \"Y\", Inputs!$I$33 * IF(Inputs!$E$33 = \"High Demand\", CurrRate_kWh_O_high, CurrRate_kWh_O_low) / 100, \"\")","v":""},{"$f":"IF(TOU_indicator = \"Y\", Inputs!$I$34 * IF(Inputs!$E$34 = \"High Demand\", CurrRate_kWh_O_high, CurrRate_kWh_O_low) / 100, \"\")","v":""},{"$f":"IF(TOU_indicator = \"Y\", Inputs!$I$35 * IF(Inputs!$E$35 = \"High Demand\", CurrRate_kWh_O_high, CurrRate_kWh_O_low) / 100, \"\")","v":""},{"$f":"IF(TOU_indicator = \"Y\", Inputs!$I$36 * IF(Inputs!$E$36 = \"High Demand\", CurrRate_kWh_O_high, CurrRate_kWh_O_low) / 100, \"\")","v":""},{"$f":"IF(TOU_indicator = \"Y\", Inputs!$I$37 * IF(Inputs!$E$37 = \"High Demand\", CurrRate_kWh_O_high, CurrRate_kWh_O_low) / 100, \"\")","v":""},{"$f":"IF(TOU_indicator = \"Y\", Inputs!$I$38 * IF(Inputs!$E$38 = \"High Demand\", CurrRate_kWh_O_high, CurrRate_kWh_O_low) / 100, \"\")","v":""},{"$f":"IF(TOU_indicator = \"Y\", Inputs!$I$39 * IF(Inputs!$E$39 = \"High Demand\", CurrRate_kWh_O_high, CurrRate_kWh_O_low) / 100, \"\")","v":""},{"$f":"IF(TOU_indicator = \"Y\", Inputs!$I$40 * IF(Inputs!$E$40 = \"High Demand\", CurrRate_kWh_O_high, CurrRate_kWh_O_low) / 100, \"\")","v":""},{"$f":"IF(TOU_indicator = \"Y\", Inputs!$I$41 * IF(Inputs!$E$41 = \"High Demand\", CurrRate_kWh_O_high, CurrRate_kWh_O_low) / 100, \"\")","v":""},"",null,null,null,null,null,null,null,null,null,{"$f":"'Bill Comparison'!G80","v":0},{"$f":"IFERROR(Q47 - AA47, \"\")","v":""}]
[null,null,null,"% change",{"$f":"IFERROR((E46 - E47) / E47, \"\")","v":""},{"$f":"IFERROR((F46 - F47) / F47, \"\")","v":""},{"$f":"IFERROR((G46 - G47) / G47, \"\")","v":""},{"$f":"IFERROR((H46 - H47) / H47, \"\")","v":""},{"$f":"IFERROR((I46 - I47) / I47, \"\")","v":""},{"$f":"IFERROR((J46 - J47) / J47, \"\")","v":""},{"$f":"IFERROR((K46 - K47) / K47, \"\")","v":""},{"$f":"IFERROR((L46 - L47) / L47, \"\")","v":""},{"$f":"IFERROR((M46 - M47) / M47, \"\")","v":""},{"$f":"IFERROR((N46 - N47) / N47, \"\")","v":""},{"$f":"IFERROR((O46 - O47) / O47, \"\")","v":""},{"$f":"IFERROR((P46 - P47) / P47, \"\")","v":""},{"$f":"IFERROR((Q46 - Q47) / Q47, \"\")","v":""}]
[null,null,"Non-TOU energy charge",{"$f":"New_Period","v":"2024/2025"},{"$f":"IF(TOU_indicator = \"N\", Inputs!$M$30 * IF(Inputs!$E$30 = \"High Demand\", NewRate_kWh_H_nontou, NewRate_kWh_L_nontou) / 100, \"\")","v":0},{"$f":"IF(TOU_indicator = \"N\", Inputs!$M$31 * IF(Inputs!$E$31 = \"High Demand\", NewRate_kWh_H_nontou, NewRate_kWh_L_nontou) / 100, \"\")","v":0},{"$f":"IF(TOU_indicator = \"N\", Inputs!$M$32 * IF(Inputs!$E$32 = \"High Demand\", NewRate_kWh_H_nontou, NewRate_kWh_L_nontou) / 100, \"\")","v":0},{"$f":"IF(TOU_indicator = \"N\", Inputs!$M$33 * IF(Inputs!$E$33 = \"High Demand\", NewRate_kWh_H_nontou, NewRate_kWh_L_nontou) / 100, \"\")","v":0},{"$f":"IF(TOU_indicator = \"N\", Inputs!$M$34 * IF(Inputs!$E$34 = \"High Demand\", NewRate_kWh_H_nontou, NewRate_kWh_L_nontou) / 100, \"\")","v":0},{"$f":"IF(TOU_indicator = \"N\", Inputs!$M$35 * IF(Inputs!$E$35 = \"High Demand\", NewRate_kWh_H_nontou, NewRate_kWh_L_nontou) / 100, \"\")","v":0},{"$f":"IF(TOU_indicator = \"N\", Inputs!$M$36 * IF(Inputs!$E$36 = \"High Demand\", NewRate_kWh_H_nontou, NewRate_kWh_L_nontou) / 100, \"\")","v":0},{"$f":"IF(TOU_indicator = \"N\", Inputs!$M$37 * IF(Inputs!$E$37 = \"High Demand\", NewRate_kWh_H_nontou, NewRate_kWh_L_nontou) / 100, \"\")","v":0},{"$f":"IF(TOU_indicator = \"N\", Inputs!$M$38 * IF(Inputs!$E$38 = \"High Demand\", NewRate_kWh_H_nontou, NewRate_kWh_L_nontou) / 100, \"\")","v":0},{"$f":"IF(TOU_indicator = \"N\", Inputs!$M$39 * IF(Inputs!$E$39 = \"High Demand\", NewRate_kWh_H_nontou, NewRate_kWh_L_nontou) / 100, \"\")","v":0},{"$f":"IF(TOU_indicator = \"N\", Inputs!$M$40 * IF(Inputs!$E$40 = \"High Demand\", NewRate_kWh_H_nontou, NewRate_kWh_L_nontou) / 100, \"\")","v":0},{"$f":"IF(TOU_indicator = \"N\", Inputs!$M$41 * IF(Inputs!$E$41 = \"High Demand\", NewRate_kWh_H_nontou, NewRate_kWh_L_nontou) / 100, \"\")","v":0},{"$f":"IF(E49 = \"\", \"\", SUM(E49:P49))","v":0},null,null,null,null,null,null,null,null,null,{"$f":"'Bill Comparison'!H84","v":0},{"$f":"IFERROR(Q49 - AA49, \"\")","v":0}]
[null,null,null,{"$f":"Current_Period","v":"2023/2024"},{"$f":"IF(TOU_indicator = \"N\", Inputs!$M$30 * IF(Inputs!$E$30 = \"High Demand\", CurrRate_kWh_H_nontou, CurrRate_kWh_L_nontou) / 100, \"\")","v":0},{"$f":"IF(TOU_indicator = \"N\", Inputs!$M$31 * IF(Inputs!$E$31 = \"High Demand\", CurrRate_kWh_H_nontou, CurrRate_kWh_L_nontou) / 100, \"\")","v":0},{"$f":"IF(TOU_indicator = \"N\", Inputs!$M$32 * IF(Inputs!$E$32 = \"High Demand\", CurrRate_kWh_H_nontou, CurrRate_kWh_L_nontou) / 100, \"\")","v":0},{"$f":"IF(TOU_indicator = \"N\", Inputs!$M$33 * IF(Inputs!$E$33 = \"High Demand\", CurrRate_kWh_H_nontou, CurrRate_kWh_L_nontou) / 100, \"\")","v":0},{"$f":"IF(TOU_indicator = \"N\", Inputs!$M$34 * IF(Inputs!$E$34 = \"High Demand\", CurrRate_kWh_H_nontou, CurrRate_kWh_L_nontou) / 100, \"\")","v":0},{"$f":"IF(TOU_indicator = \"N\", Inputs!$M$35 * IF(Inputs!$E$35 = \"High Demand\", CurrRate_kWh_H_nontou, CurrRate_kWh_L_nontou) / 100, \"\")","v":0},{"$f":"IF(TOU_indicator = \"N\", Inputs!$M$36 * IF(Inputs!$E$36 = \"High Demand\", CurrRate_kWh_H_nontou, CurrRate_kWh_L_nontou) / 100, \"\")","v":0},{"$f":"IF(TOU_indicator = \"N\", Inputs!$M$37 * IF(Inputs!$E$37 = \"High Demand\", CurrRate_kWh_H_nontou, CurrRate_kWh_L_nontou) / 100, \"\")","v":0},{"$f":"IF(TOU_indicator = \"N\", Inputs!$M$38 * IF(Inputs!$E$38 = \"High Demand\", CurrRate_kWh_H_nontou, CurrRate_kWh_L_nontou) / 100, \"\")","v":0},{"$f":"IF(TOU_indicator = \"N\", Inputs!$M$39 * IF(Inputs!$E$39 = \"High Demand\", CurrRate_kWh_H_nontou, CurrRate_kWh_L_nontou) / 100, \"\")","v":0},{"$f":"IF(TOU_indicator = \"N\", Inputs!$M$40 * IF(Inputs!$E$40 = \"High Demand\", CurrRate_kWh_H_nontou, CurrRate_kWh_L_nontou) / 100, \"\")","v":0},{"$f":"IF(TOU_indicator = \"N\", Inputs!$M$41 * IF(Inputs!$E$41 = \"High Demand\", CurrRate_kWh_H_nontou, CurrRate_kWh_L_nontou) / 100, \"\")","v":0},{"$f":"IF(E50 = \"\", \"\", SUM(E50:P50))","v":0},null,null,null,null,null,null,null,null,null,{"$f":"'Bill Comparison'!G84","v":0},{"$f":"IFERROR(Q50 - AA50, \"\")","v":0}]
[null,null,null,"% change",{"$f":"IFERROR((E49 - E50) / E50, \"\")","v":""},{"$f":"IFERROR((F49 - F50) / F50, \"\")","v":""},"","","","","","","","","","",""]
[null,null,"Energy demand charge",{"$f":"New_Period","v":"2024/2025"},{"$f":"IFERROR(Inputs!$J$30 * IF(Inputs!$E$30 = \"High Demand\", NewRate_EDC_H, NewRate_EDC_L), \"\")","v":""},{"$f":"IFERROR(Inputs!$J$31 * IF(Inputs!$E$31 = \"High Demand\", NewRate_EDC_H, NewRate_EDC_L), \"\")","v":""},{"$f":"IFERROR(Inputs!$J$32 * IF(Inputs!$E$32 = \"High Demand\", NewRate_EDC_H, NewRate_EDC_L), \"\")","v":""},{"$f":"IFERROR(Inputs!$J$33 * IF(Inputs!$E$33 = \"High Demand\", NewRate_EDC_H, NewRate_EDC_L), \"\")","v":""},{"$f":"IFERROR(Inputs!$J$34 * IF(Inputs!$E$34 = \"High Demand\", NewRate_EDC_H, NewRate_EDC_L), \"\")","v":""},{"$f":"IFERROR(Inputs!$J$35 * IF(Inputs!$E$35 = \"High Demand\", NewRate_EDC_H, NewRate_EDC_L), \"\")","v":""},{"$f":"IFERROR(Inputs!$J$36 * IF(Inputs!$E$36 = \"High Demand\", NewRate_EDC_H, NewRate_EDC_L), \"\")","v":""},{"$f":"IFERROR(Inputs!$J$37 * IF(Inputs!$E$37 = \"High Demand\", NewRate_EDC_H, NewRate_EDC_L), \"\")","v":""},{"$f":"IFERROR(Inputs!$J$38 * IF(Inputs!$E$38 = \"High Demand\", NewRate_EDC_H, NewRate_EDC_L), \"\")","v":""},{"$f":"IFERROR(Inputs!$J$39 * IF(Inputs!$E$39 = \"High Demand\", NewRate_EDC_H, NewRate_EDC_L), \"\")","v":""},{"$f":"IFERROR(Inputs!$J$40 * IF(Inputs!$E$40 = \"High Demand\", NewRate_EDC_H, NewRate_EDC_L), \"\")","v":""},{"$f":"IFERROR(Inputs!$J$41 * IF(Inputs!$E$41 = \"High Demand\", NewRate_EDC_H, NewRate_EDC_L), \"\")","v":""},{"$f":"IF(E52 = \"\", \"\", SUM(E52:P52))","v":""},null,null,null,null,null,null,null,null,null,{"$f":"'Bill Comparison'!H87","v":0},{"$f":"IFERROR(Q52 - AA52, \"\")","v":""}]
[null,null,null,{"$f":"Current_Period","v":"2023/2024"},{"$f":"IFERROR(Inputs!$J$30 * IF(Inputs!$E$30 = \"High Demand\",  CurrRate_EDC_H, CurrRate_EDC_L), \"\")","v":""},{"$f":"IFERROR(Inputs!$J$31 * IF(Inputs!$E$31 = \"High Demand\",  CurrRate_EDC_H, CurrRate_EDC_L), \"\")","v":""},{"$f":"IFERROR(Inputs!$J$32 * IF(Inputs!$E$32 = \"High Demand\",  CurrRate_EDC_H, CurrRate_EDC_L), \"\")","v":""},{"$f":"IFERROR(Inputs!$J$33 * IF(Inputs!$E$33 = \"High Demand\",  CurrRate_EDC_H, CurrRate_EDC_L), \"\")","v":""},{"$f":"IFERROR(Inputs!$J$34 * IF(Inputs!$E$34 = \"High Demand\",  CurrRate_EDC_H, CurrRate_EDC_L), \"\")","v":""},{"$f":"IFERROR(Inputs!$J$35 * IF(Inputs!$E$35 = \"High Demand\",  CurrRate_EDC_H, CurrRate_EDC_L), \"\")","v":""},{"$f":"IFERROR(Inputs!$J$36 * IF(Inputs!$E$36 = \"High Demand\",  CurrRate_EDC_H, CurrRate_EDC_L), \"\")","v":""},{"$f":"IFERROR(Inputs!$J$37 * IF(Inputs!$E$37 = \"High Demand\",  CurrRate_EDC_H, CurrRate_EDC_L), \"\")","v":""},{"$f":"IFERROR(Inputs!$J$38  * IF(Inputs!$E$38 = \"High Demand\",  CurrRate_EDC_H, CurrRate_EDC_L), \"\")","v":""},{"$f":"IFERROR(Inputs!$J$39 * IF(Inputs!$E$39 = \"High Demand\",  CurrRate_EDC_H, CurrRate_EDC_L), \"\")","v":""},{"$f":"IFERROR(Inputs!$J$40 * IF(Inputs!$E$40 = \"High Demand\",  CurrRate_EDC_H, CurrRate_EDC_L), \"\")","v":""},{"$f":"IFERROR(Inputs!$J$41 * IF(Inputs!$E$41 = \"High Demand\",  CurrRate_EDC_H, CurrRate_EDC_L), \"\")","v":""},"",null,null,null,null,null,null,null,null,null,{"$f":"'Bill Comparison'!G87","v":0},{"$f":"IFERROR(Q53 - AA53, \"\")","v":""}]
[null,null,null,"% change",{"$f":"IFERROR((E52 - E53) / E53, \"\")","v":""},{"$f":"IFERROR((F52 - F53) / F53, \"\")","v":""},{"$f":"IFERROR((G52 - G53) / G53, \"\")","v":""},{"$f":"IFERROR((H52 - H53) / H53, \"\")","v":""},{"$f":"IFERROR((I52 - I53) / I53, \"\")","v":""},{"$f":"IFERROR((J52 - J53) / J53, \"\")","v":""},{"$f":"IFERROR((K52 - K53) / K53, \"\")","v":""},{"$f":"IFERROR((L52 - L53) / L53, \"\")","v":""},{"$f":"IFERROR((M52 - M53) / M53, \"\")","v":""},{"$f":"IFERROR((N52 - N53) / N53, \"\")","v":""},{"$f":"IFERROR((O52 - O53) / O53, \"\")","v":""},{"$f":"IFERROR((P52 - P53) / P53, \"\")","v":""},{"$f":"IFERROR((Q52 - Q53) / Q53, \"\")","v":""}]
[null,null,"Energy - Block 1 ",{"$f":"New_Period","v":"2024/2025"},{"$f":"IFERROR('Rates Table'!$AL$27*( IF(Inputs!$M$30 > 600, 600 *1, Inputs!$M$30)),0)/100","v":0},{"$f":"IFERROR('Rates Table'!$AL$27*( IF(Inputs!$M$31 > 600, 600 *1, Inputs!$M$31)),0)/100","v":0},{"$f":"IFERROR('Rates Table'!$AL$27*( IF(Inputs!$M$32 > 600, 600 *1, Inputs!$M$32)),0)/100","v":0},{"$f":"IFERROR('Rates Table'!$AL$27*( IF(Inputs!$M$33 > 600, 600 *1, Inputs!$M$33)),0)/100","v":0},{"$f":"IFERROR('Rates Table'!$AL$27*( IF(Inputs!$M$34 > 600, 600 *1, Inputs!$M$34)),0)/100","v":0},{"$f":"IFERROR('Rates Table'!$AL$27*( IF(Inputs!$M$35> 600, 600 *1, Inputs!$M$35)),0)/100","v":0},{"$f":"IFERROR('Rates Table'!$AL$27*( IF(Inputs!$M$36> 600, 600 *1, Inputs!$M$36)),0)/100","v":0},{"$f":"IFERROR('Rates Table'!$AL$27*( IF(Inputs!$M$37> 600, 600 *1, Inputs!$M$37)),0)/100","v":0},{"$f":"IFERROR('Rates Table'!$AL$27*( IF(Inputs!$M$38> 600, 600 *1, Inputs!$M$38)),0)/100","v":0},{"$f":"IFERROR('Rates Table'!$AL$27*( IF(Inputs!$M$39> 600, 600 *1, Inputs!$M$39)),0)/100","v":0},{"$f":"IFERROR('Rates Table'!$AL$27*( IF(Inputs!$M$40> 600, 600 *1, Inputs!$M$40)),0)/100","v":0},{"$f":"IFERROR('Rates Table'!$AL$27*( IF(Inputs!$M$41> 600, 600 *1, Inputs!$M$41)),0)/100","v":0},{"$f":"IF(E55 = \"\", \"\", SUM(E55:P55))","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(Q55 - AA55, \"\")","v":0}]
[null,null,null,{"$f":"Current_Period","v":"2023/2024"},{"$f":"IFERROR('Rates Table'!$E$27*( IF(Inputs!$M$30 > 600, 600 *1, Inputs!$M$30)),0)/100","v":0},{"$f":"IFERROR('Rates Table'!$E$27*( IF(Inputs!$M$31 > 600, 600 *1, Inputs!$M$31)),0)/100","v":0},{"$f":"IFERROR('Rates Table'!$E$27*( IF(Inputs!$M$32 > 600, 600 *1, Inputs!$M$32)),0)/100","v":0},{"$f":"IFERROR('Rates Table'!$E$27*( IF(Inputs!$M$33 > 600, 600 *1, Inputs!$M$33)),0)/100","v":0},{"$f":"IFERROR('Rates Table'!$E$27*( IF(Inputs!$M$34 > 600, 600 *1, Inputs!$M$34)),0)/100","v":0},{"$f":"IFERROR('Rates Table'!$E$27*( IF(Inputs!$M$35> 600, 600 *1, Inputs!$M$35)),0)/100","v":0},{"$f":"IFERROR('Rates Table'!$E$27*( IF(Inputs!$M$36> 600, 600 *1, Inputs!$M$36)),0)/100","v":0},{"$f":"IFERROR('Rates Table'!$E$27*( IF(Inputs!$M$37> 600, 600 *1, Inputs!$M$37)),0)/100","v":0},{"$f":"IFERROR('Rates Table'!$E$27*( IF(Inputs!$M$38> 600, 600 *1, Inputs!$M$38)),0)/100","v":0},{"$f":"IFERROR('Rates Table'!$E$27*( IF(Inputs!$M$39> 600, 600 *1, Inputs!$M$39)),0)/100","v":0},{"$f":"IFERROR('Rates Table'!$E$27*( IF(Inputs!$M$40> 600, 600 *1, Inputs!$M$40)),0)/100","v":0},{"$f":"IFERROR('Rates Table'!$E$27*( IF(Inputs!$M$41> 600, 600 *1, Inputs!$M$41)),0)/100","v":0},{"$f":"IF(E56 = \"\", \"\", SUM(E56:P56))","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(Q56 - AA56, \"\")","v":0}]
[null,null,null,"% change",{"$f":"IFERROR((E55 - E56) / E56, \"\")","v":""},{"$f":"IFERROR((F55 - F56) / F56, \"\")","v":""},"","","","","","","","","","",{"$f":"IFERROR((Q55 - Q56) / Q56, \"\")","v":""}]
[null,null,"Energy - Block 2",{"$f":"New_Period","v":"2024/2025"},{"$f":"IFERROR('Rates Table'!$AL$28*(Inputs!$M$30 - IF(Inputs!$M$30 > 600, 600 *1, Inputs!$M$30)),0)/100","v":0},{"$f":"IFERROR('Rates Table'!$AL$28*(Inputs!$M$31 - IF(Inputs!$M$31 > 600, 600 *1, Inputs!$M$31)),0)/100","v":0},{"$f":"IFERROR('Rates Table'!$AL$28*(Inputs!$M$32 - IF(Inputs!$M$32 > 600, 600 *1, Inputs!$M$32)),0)/100","v":0},{"$f":"IFERROR('Rates Table'!$AL$28*(Inputs!$M$33 - IF(Inputs!$M$33 > 600, 600 *1, Inputs!$M$33)),0)/100","v":0},{"$f":"IFERROR('Rates Table'!$AL$28*(Inputs!$M$34 - IF(Inputs!$M$34 > 600, 600 *1, Inputs!$M$34)),0)/100","v":0},{"$f":"IFERROR('Rates Table'!$AL$28*(Inputs!$M$35 - IF(Inputs!$M$35 > 600, 600 *1, Inputs!$M$35)),0)/100","v":0},{"$f":"IFERROR('Rates Table'!$AL$28*(Inputs!$M$36 - IF(Inputs!$M$36 > 600, 600 *1, Inputs!$M$36)),0)/100","v":0},{"$f":"IFERROR('Rates Table'!$AL$28*(Inputs!$M$37 - IF(Inputs!$M$37 > 600, 600 *1, Inputs!$M$37)),0)/100","v":0},{"$f":"IFERROR('Rates Table'!$AL$28*(Inputs!$M$38 - IF(Inputs!$M$38 > 600, 600 *1, Inputs!$M$38)),0)/100","v":0},{"$f":"IFERROR('Rates Table'!$AL$28*(Inputs!$M$39 - IF(Inputs!$M$39 > 600, 600 *1, Inputs!$M$39)),0)/100","v":0},{"$f":"IFERROR('Rates Table'!$AL$41*(Inputs!$M$39 - IF(Inputs!$M$40 > 600, 600 *1, Inputs!$M$40)),0)/100","v":0},{"$f":"IFERROR('Rates Table'!$AL$41*(Inputs!$M$41 - IF(Inputs!$M$41 > 600, 600 *1, Inputs!$M$41)),0)/100","v":0},{"$f":"IF(E58 = \"\", \"\", SUM(E58:P58))","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(Q58 - AA58, \"\")","v":0}]
[null,null,null,{"$f":"Current_Period","v":"2023/2024"},{"$f":"IFERROR('Rates Table'!$E$28*(Inputs!$M$30 - IF(Inputs!$M$30 > 600, 600 *1, Inputs!$M$30)),0)/100","v":0},{"$f":"IFERROR('Rates Table'!$E$28*(Inputs!$M$31 - IF(Inputs!$M$31 > 600, 600 *1, Inputs!$M$31)),0)/100","v":0},{"$f":"IFERROR('Rates Table'!$E$28*(Inputs!$M$32 - IF(Inputs!$M$32 > 600, 600 *1, Inputs!$M$32)),0)/100","v":0},{"$f":"IFERROR('Rates Table'!$E$28*(Inputs!$M$33 - IF(Inputs!$M$33 > 600, 600 *1, Inputs!$M$33)),0)/100","v":0},{"$f":"IFERROR('Rates Table'!$E$28*(Inputs!$M$34 - IF(Inputs!$M$34 > 600, 600 *1, Inputs!$M$34)),0)/100","v":0},{"$f":"IFERROR('Rates Table'!$E$28*(Inputs!$M$35 - IF(Inputs!$M$35 > 600, 600 *1, Inputs!$M$35)),0)/100","v":0},{"$f":"IFERROR('Rates Table'!$E$28*(Inputs!$M$36 - IF(Inputs!$M$36 > 600, 600 *1, Inputs!$M$36)),0)/100","v":0},{"$f":"IFERROR('Rates Table'!$E$28*(Inputs!$M$37 - IF(Inputs!$M$37 > 600, 600 *1, Inputs!$M$37)),0)/100","v":0},{"$f":"IFERROR('Rates Table'!$E$28*(Inputs!$M$38 - IF(Inputs!$M$38 > 600, 600 *1, Inputs!$M$38)),0)/100","v":0},{"$f":"IFERROR('Rates Table'!$E$28*(Inputs!$M$39 - IF(Inputs!$M$39 > 600, 600 *1, Inputs!$M$39)),0)/100","v":0},{"$f":"IFERROR('Rates Table'!$E$41*(Inputs!$M$39 - IF(Inputs!$M$40 > 600, 600 *1, Inputs!$M$40)),0)/100","v":0},{"$f":"IFERROR('Rates Table'!$E$41*(Inputs!$M$41 - IF(Inputs!$M$41 > 600, 600 *1, Inputs!$M$41)),0)/100","v":0},0,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(Q59 - AA59, \"\")","v":0}]
[null,null,null,"% change",{"$f":"IFERROR((E58 - E59) / E59, \"\")","v":""},{"$f":"IFERROR((F58 - F59) / F59, \"\")","v":""},"","","","","","","","","","",""]
[null,null,"Total energy charges",{"$f":"New_Period","v":"2024/2025"},{"$f":"SUM(E40,E43,E46,E49,E52,E55,E58)","v":0},{"$f":"SUM(F40,F43,F46,F49,F52,F55,F58)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(E61 = \"\", \"\", SUM(E61:P61))","v":0}]
[null,null,null,{"$f":"Current_Period","v":"2023/2024"},{"$f":"SUM(E41,E44,E47,E50,E53,E56,E59)","v":0},{"$f":"SUM(F41,F44,F47,F50,F53,F56,F59)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(P41,P44,P47,P50,P53,P56,P59)","v":0},{"$f":"IF(E62 = \"\", \"\", SUM(E62:P62))","v":0}]
[null,null,null,"% change",{"$f":"IFERROR((E61 - E62) / E62, \"\")","v":""},{"$f":"IFERROR((F61 - F62) / F62, \"\")","v":""},{"$f":"IFERROR((G61 - G62) / G62, \"\")","v":""},{"$f":"IFERROR((H61 - H62) / H62, \"\")","v":""},{"$f":"IFERROR((I61 - I62) / I62, \"\")","v":""},{"$f":"IFERROR((J61 - J62) / J62, \"\")","v":""},{"$f":"IFERROR((K61 - K62) / K62, \"\")","v":""},{"$f":"IFERROR((L61 - L62) / L62, \"\")","v":""},{"$f":"IFERROR((M61 - M62) / M62, \"\")","v":""},{"$f":"IFERROR((N61 - N62) / N62, \"\")","v":""},{"$f":"IFERROR((O61 - O62) / O62, \"\")","v":""},{"$f":"IFERROR((P61 - P62) / P62, \"\")","v":""},{"$f":"IFERROR((Q61 - Q62) / Q62, \"\")","v":""}]
[]
[null,"Other charges",null,null,{"$f":"E$13","v":"2024-04-30"},{"$f":"F$13","v":"2024-05-31"},"2024-06-30","2024-07-31","2024-08-31","2024-09-30","2024-10-31","2024-11-30","2024-12-31","2025-01-31","2025-02-28","2025-03-31","Total"]
[null,null,"Ancillary service charge",{"$f":"New_Period","v":"2024/2025"},{"$f":"IFERROR(Inputs!$M$30 * 'Rates Table'!$AL$48/100, \"\")","v":0},{"$f":"IFERROR(Inputs!$M$31 * 'Rates Table'!$AL$48/100, \"\")","v":0},{"$f":"IFERROR(Inputs!$M$32 * 'Rates Table'!$AL$48/100, \"\")","v":0},{"$f":"IFERROR(Inputs!$M$33 * 'Rates Table'!$AL$48/100, \"\")","v":0},{"$f":"IFERROR(Inputs!$M$34 * 'Rates Table'!$AL$48/100, \"\")","v":0},{"$f":"IFERROR(Inputs!$M$35 * 'Rates Table'!$AL$48/100, \"\")","v":0},{"$f":"IFERROR(Inputs!$M$36 * 'Rates Table'!$AL$48/100, \"\")","v":0},{"$f":"IFERROR(Inputs!$M$37 * 'Rates Table'!$AL$48/100, \"\")","v":0},{"$f":"IFERROR(Inputs!$M$38 * 'Rates Table'!$AL$48/100, \"\")","v":0},{"$f":"IFERROR(Inputs!$M$39 * 'Rates Table'!$AL$48/100, \"\")","v":0},{"$f":"IFERROR(Inputs!$M$40 * 'Rates Table'!$AL$48/100, \"\")","v":0},{"$f":"IFERROR(Inputs!$M$41 * 'Rates Table'!$AL$48/100, \"\")","v":0},{"$f":"SUM(E66:P66)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"'Bill Comparison'!H93","v":0},{"$f":"IFERROR(Q66 - AA66, \"\")","v":0}]
[null,null,null,{"$f":"Current_Period","v":"2023/2024"},{"$f":"IFERROR(Inputs!$M$30 * 'Rates Table'!$E$48/100, \"\")","v":0},{"$f":"IFERROR(Inputs!$M$31 * 'Rates Table'!$E$48/100, \"\")","v":0},{"$f":"IFERROR(Inputs!$M$32 * 'Rates Table'!$E$48/100, \"\")","v":0},{"$f":"IFERROR(Inputs!$M$33 * 'Rates Table'!$E$48/100, \"\")","v":0},{"$f":"IFERROR(Inputs!$M$34 * 'Rates Table'!$E$48/100, \"\")","v":0},{"$f":"IFERROR(Inputs!$M$35 * 'Rates Table'!$E$48/100, \"\")","v":0},{"$f":"IFERROR(Inputs!$M$36 * 'Rates Table'!$E$48/100, \"\")","v":0},{"$f":"IFERROR(Inputs!$M$37 * 'Rates Table'!$E$48/100, \"\")","v":0},{"$f":"IFERROR(Inputs!$M$38 * 'Rates Table'!$E$48/100, \"\")","v":0},{"$f":"IFERROR(Inputs!$M$39 * 'Rates Table'!$E$48/100, \"\")","v":0},{"$f":"IFERROR(Inputs!$M$40 * 'Rates Table'!$E$48/100, \"\")","v":0},{"$f":"IFERROR(Inputs!$M$41 * 'Rates Table'!$E$48/100, \"\")","v":0},{"$f":"SUM(E67:P67)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"'Bill Comparison'!G93","v":0},{"$f":"IFERROR(Q67 - AA67, \"\")","v":0}]
[null,null,null,"% change",{"$f":"IFERROR((E66 - E67) / E67, \"\")","v":""},{"$f":"IFERROR((F66 - F67) / F67, \"\")","v":""},{"$f":"IFERROR((G66 - G67) / G67, \"\")","v":""},{"$f":"IFERROR((H66 - H67) / H67, \"\")","v":""},{"$f":"IFERROR((I66 - I67) / I67, \"\")","v":""},{"$f":"IFERROR((J66 - J67) / J67, \"\")","v":""},{"$f":"IFERROR((K66 - K67) / K67, \"\")","v":""},{"$f":"IFERROR((L66 - L67) / L67, \"\")","v":""},{"$f":"IFERROR((M66 - M67) / M67, \"\")","v":""},{"$f":"IFERROR((N66 - N67) / N67, \"\")","v":""},{"$f":"IFERROR((O66 - O67) / O67, \"\")","v":""},{"$f":"IFERROR((P66 - P67) / P67, \"\")","v":""},{"$f":"IFERROR((Q66 - Q67) / Q67, \"\")","v":""}]
[null,null,"Reactive energy charge",{"$f":"New_Period","v":"2024/2025"},{"$f":"IFERROR(Inputs!$L$30 * IF(Inputs!$E$30 = \"High Demand\", 'Rates Table'!$AL$49/100, 0), 0)","v":0},{"$f":"IFERROR(Inputs!$L$31 * IF(Inputs!$E$31 = \"High Demand\", 'Rates Table'!$AL$49/100, 0), 0)","v":0},{"$f":"IFERROR(Inputs!$L$32 * IF(Inputs!$E$32 = \"High Demand\", 'Rates Table'!$AL$49/100, 0), 0)","v":0},{"$f":"IFERROR(Inputs!$L$33 * IF(Inputs!$E$33 = \"High Demand\", 'Rates Table'!$AL$49/100, 0), 0)","v":0},{"$f":"IFERROR(Inputs!$L$34 * IF(Inputs!$E$34 = \"High Demand\", 'Rates Table'!$AL$49/100, 0), 0)","v":0},{"$f":"IFERROR(Inputs!$L$35 * IF(Inputs!$E$35 = \"High Demand\", 'Rates Table'!$AL$49/100, 0), 0)","v":0},{"$f":"IFERROR(Inputs!$L$36 * IF(Inputs!$E$36 = \"High Demand\", 'Rates Table'!$AL$49/100, 0), 0)","v":0},{"$f":"IFERROR(Inputs!$L$37 * IF(Inputs!$E$37 = \"High Demand\", 'Rates Table'!$AL$49/100, 0), 0)","v":0},{"$f":"IFERROR(Inputs!$L$38 * IF(Inputs!$E$38 = \"High Demand\", 'Rates Table'!$AL$49/100, 0), 0)","v":0},{"$f":"IFERROR(Inputs!$L$39 * IF(Inputs!$E$39 = \"High Demand\", 'Rates Table'!$AL$49/100, 0), 0)","v":0},{"$f":"IFERROR(Inputs!$L$40 * IF(Inputs!$E$40 = \"High Demand\", 'Rates Table'!$AL$49/100, 0), 0)","v":0},{"$f":"IFERROR(Inputs!$L$41 * IF(Inputs!$E$41 = \"High Demand\", 'Rates Table'!$AL$49/100, 0), 0)","v":0},{"$f":"SUM(E69:P69)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"'Bill Comparison'!H94","v":0},{"$f":"IFERROR(Q69 - AA69, \"\")","v":0}]
[null,null,null,{"$f":"Current_Period","v":"2023/2024"},{"$f":"IFERROR(Inputs!$L$30 * IF(Inputs!$E$30 = \"High Demand\", 'Rates Table'!$E$49/100, 0), 0)","v":0},{"$f":"IFERROR(Inputs!$L$31 * IF(Inputs!$E$31 = \"High Demand\", 'Rates Table'!$E$49/100, 0), 0)","v":0},{"$f":"IFERROR(Inputs!$L$32 * IF(Inputs!$E$32 = \"High Demand\", 'Rates Table'!$E$49/100, 0), 0)","v":0},{"$f":"IFERROR(Inputs!$L$33 * IF(Inputs!$E$33 = \"High Demand\", 'Rates Table'!$E$49/100, 0), 0)","v":0},{"$f":"IFERROR(Inputs!$L$34 * IF(Inputs!$E$34 = \"High Demand\", 'Rates Table'!$E$49/100, 0), 0)","v":0},{"$f":"IFERROR(Inputs!$L$35 * IF(Inputs!$E$35 = \"High Demand\", 'Rates Table'!$E$49/100, 0), 0)","v":0},{"$f":"IFERROR(Inputs!$L$36 * IF(Inputs!$E$36 = \"High Demand\", 'Rates Table'!$E$49/100, 0), 0)","v":0},{"$f":"IFERROR(Inputs!$L$37 * IF(Inputs!$E$37 = \"High Demand\", 'Rates Table'!$E$49/100, 0), 0)","v":0},{"$f":"IFERROR(Inputs!$L$38 * IF(Inputs!$E$38 = \"High Demand\", 'Rates Table'!$E$49/100, 0), 0)","v":0},{"$f":"IFERROR(Inputs!$L$39 * IF(Inputs!$E$39 = \"High Demand\", 'Rates Table'!$E$49/100, 0), 0)","v":0},{"$f":"IFERROR(Inputs!$L$40 * IF(Inputs!$E$40 = \"High Demand\", 'Rates Table'!$E$49/100, 0), 0)","v":0},{"$f":"IFERROR(Inputs!$L$41 * IF(Inputs!$E$41 = \"High Demand\", 'Rates Table'!$E$49/100, 0), 0)","v":0},{"$f":"SUM(E70:P70)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"'Bill Comparison'!G94","v":0},{"$f":"IFERROR(Q70 - AA70, \"\")","v":0}]
[null,null,null,"% change",{"$f":"IFERROR((E69 - E70) / E70, \"\")","v":""},{"$f":"IFERROR((F69 - F70) / F70, \"\")","v":""},{"$f":"IFERROR((G69 - G70) / G70, \"\")","v":""},{"$f":"IFERROR((H69 - H70) / H70, \"\")","v":""},{"$f":"IFERROR((I69 - I70) / I70, \"\")","v":""},{"$f":"IFERROR((J69 - J70) / J70, \"\")","v":""},{"$f":"IFERROR((K69 - K70) / K70, \"\")","v":""},{"$f":"IFERROR((L69 - L70) / L70, \"\")","v":""},{"$f":"IFERROR((M69 - M70) / M70, \"\")","v":""},{"$f":"IFERROR((N69 - N70) / N70, \"\")","v":""},{"$f":"IFERROR((O69 - O70) / O70, \"\")","v":""},{"$f":"IFERROR((P69 - P70) / P70, \"\")","v":""},{"$f":"IFERROR((Q69 - Q70) / Q70, \"\")","v":""}]
[null,null,"Electrification and rural subsidy charge",{"$f":"New_Period","v":"2024/2025"},{"$f":"IFERROR(Inputs!$M$30 * 'Rates Table'!$AL$50/100, 0)","v":0},{"$f":"IFERROR(Inputs!$M$31 * 'Rates Table'!$AL$50/100, 0)","v":0},{"$f":"IFERROR(Inputs!$M$32 * 'Rates Table'!$AL$50/100, 0)","v":0},{"$f":"IFERROR(Inputs!$M$33 * 'Rates Table'!$AL$50/100, 0)","v":0},{"$f":"IFERROR(Inputs!$M$34 * 'Rates Table'!$AL$50/100, 0)","v":0},{"$f":"IFERROR(Inputs!$M$35 * 'Rates Table'!$AL$50/100, 0)","v":0},{"$f":"IFERROR(Inputs!$M$36 * 'Rates Table'!$AL$50/100, 0)","v":0},{"$f":"IFERROR(Inputs!$M$37 * 'Rates Table'!$AL$50/100, 0)","v":0},{"$f":"IFERROR(Inputs!$M$38 * 'Rates Table'!$AL$50/100, 0)","v":0},{"$f":"IFERROR(Inputs!$M$39 * 'Rates Table'!$AL$50/100, 0)","v":0},{"$f":"IFERROR(Inputs!$M$40 * 'Rates Table'!$AL$50/100, 0)","v":0},{"$f":"IFERROR(Inputs!$M$41 * 'Rates Table'!$AL$50/100, 0)","v":0},{"$f":"SUM(E72:P72)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"'Bill Comparison'!H95","v":0},{"$f":"IFERROR(Q72 - AA72, \"\")","v":0}]
[null,null,null,{"$f":"Current_Period","v":"2023/2024"},{"$f":"IFERROR(Inputs!$M$30 * 'Rates Table'!$E$50/100, 0)","v":0},{"$f":"IFERROR(Inputs!$M$31 * 'Rates Table'!$E$50/100, 0)","v":0},{"$f":"IFERROR(Inputs!$M$32 * 'Rates Table'!$E$50/100, 0)","v":0},{"$f":"IFERROR(Inputs!$M$33 * 'Rates Table'!$E$50/100, 0)","v":0},{"$f":"IFERROR(Inputs!$M$34 * 'Rates Table'!$E$50/100, 0)","v":0},{"$f":"IFERROR(Inputs!$M$35 * 'Rates Table'!$E$50/100, 0)","v":0},{"$f":"IFERROR(Inputs!$M$36 * 'Rates Table'!$E$50/100, 0)","v":0},{"$f":"IFERROR(Inputs!$M$37 * 'Rates Table'!$E$50/100, 0)","v":0},{"$f":"IFERROR(Inputs!$M$38 * 'Rates Table'!$E$50/100, 0)","v":0},{"$f":"IFERROR(Inputs!$M$39 * 'Rates Table'!$E$50/100, 0)","v":0},{"$f":"IFERROR(Inputs!$M$40 * 'Rates Table'!$E$50/100, 0)","v":0},{"$f":"IFERROR(Inputs!$M$41 * 'Rates Table'!$E$50/100, 0)","v":0},{"$f":"SUM(E73:P73)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"'Bill Comparison'!G95","v":0},{"$f":"IFERROR(Q73 - AA73, \"\")","v":0}]
[null,null,null,"% change",{"$f":"IFERROR((E72 - E73) / E73, \"\")","v":""},{"$f":"IFERROR((F72 - F73) / F73, \"\")","v":""},{"$f":"IFERROR((G72 - G73) / G73, \"\")","v":""},{"$f":"IFERROR((H72 - H73) / H73, \"\")","v":""},{"$f":"IFERROR((I72 - I73) / I73, \"\")","v":""},{"$f":"IFERROR((J72 - J73) / J73, \"\")","v":""},{"$f":"IFERROR((K72 - K73) / K73, \"\")","v":""},{"$f":"IFERROR((L72 - L73) / L73, \"\")","v":""},{"$f":"IFERROR((M72 - M73) / M73, \"\")","v":""},{"$f":"IFERROR((N72 - N73) / N73, \"\")","v":""},{"$f":"IFERROR((O72 - O73) / O73, \"\")","v":""},{"$f":"IFERROR((P72 - P73) / P73, \"\")","v":""},{"$f":"IFERROR((Q72 - Q73) / Q73, \"\")","v":""}]
[null,null,"Affordability charge",{"$f":"New_Period","v":"2024/2025"},{"$f":"IFERROR(Inputs!$M$30 * 'Rates Table'!$AL$51/100, 0)","v":0},{"$f":"IFERROR(Inputs!$M$31 * 'Rates Table'!$AL$51/100, 0)","v":0},{"$f":"IFERROR(Inputs!$M$32 * 'Rates Table'!$AL$51/100, 0)","v":0},{"$f":"IFERROR(Inputs!$M$33 * 'Rates Table'!$AL$51/100, 0)","v":0},{"$f":"IFERROR(Inputs!$M$34 * 'Rates Table'!$AL$51/100, 0)","v":0},{"$f":"IFERROR(Inputs!$M$35 * 'Rates Table'!$AL$51/100, 0)","v":0},{"$f":"IFERROR(Inputs!$M$36 * 'Rates Table'!$AL$51/100, 0)","v":0},{"$f":"IFERROR(Inputs!$M$37 * 'Rates Table'!$AL$51/100, 0)","v":0},{"$f":"IFERROR(Inputs!$M$38 * 'Rates Table'!$AL$51/100, 0)","v":0},{"$f":"IFERROR(Inputs!$M$39 * 'Rates Table'!$AL$51/100, 0)","v":0},{"$f":"IFERROR(Inputs!$M$40 * 'Rates Table'!$AL$51/100, 0)","v":0},{"$f":"IFERROR(Inputs!$M$41 * 'Rates Table'!$AL$51/100, 0)","v":0},{"$f":"SUM(E75:P75)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"'Bill Comparison'!H96","v":0},{"$f":"IFERROR(Q75 - AA75, \"\")","v":0}]
[null,null,null,{"$f":"Current_Period","v":"2023/2024"},{"$f":"IFERROR(Inputs!$M$30 * 'Rates Table'!$E$51/100, 0)","v":0},{"$f":"IFERROR(Inputs!$M$31 * 'Rates Table'!$E$51/100, 0)","v":0},{"$f":"IFERROR(Inputs!$M$32 * 'Rates Table'!$E$51/100, 0)","v":0},{"$f":"IFERROR(Inputs!$M$33 * 'Rates Table'!$E$51/100, 0)","v":0},{"$f":"IFERROR(Inputs!$M$34 * 'Rates Table'!$E$51/100, 0)","v":0},{"$f":"IFERROR(Inputs!$M$35 * 'Rates Table'!$E$51/100, 0)","v":0},{"$f":"IFERROR(Inputs!$M$36 * 'Rates Table'!$E$51/100, 0)","v":0},{"$f":"IFERROR(Inputs!$M$37 * 'Rates Table'!$E$51/100, 0)","v":0},{"$f":"IFERROR(Inputs!$M$38 * 'Rates Table'!$E$51/100, 0)","v":0},{"$f":"IFERROR(Inputs!$M$39 * 'Rates Table'!$E$51/100, 0)","v":0},{"$f":"IFERROR(Inputs!$M$40 * 'Rates Table'!$E$51/100, 0)","v":0},{"$f":"IFERROR(Inputs!$M$41 * 'Rates Table'!$E$51/100, 0)","v":0},{"$f":"SUM(E76:P76)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"'Bill Comparison'!G96","v":0},{"$f":"IFERROR(Q76 - AA76, \"\")","v":0}]
[null,null,null,"% change",{"$f":"IFERROR((E75 - E76) / E76, \"\")","v":""},{"$f":"IFERROR((F75 - F76) / F76, \"\")","v":""},{"$f":"IFERROR((G75 - G76) / G76, \"\")","v":""},{"$f":"IFERROR((H75 - H76) / H76, \"\")","v":""},{"$f":"IFERROR((I75 - I76) / I76, \"\")","v":""},{"$f":"IFERROR((J75 - J76) / J76, \"\")","v":""},{"$f":"IFERROR((K75 - K76) / K76, \"\")","v":""},{"$f":"IFERROR((L75 - L76) / L76, \"\")","v":""},{"$f":"IFERROR((M75 - M76) / M76, \"\")","v":""},{"$f":"IFERROR((N75 - N76) / N76, \"\")","v":""},{"$f":"IFERROR((O75 - O76) / O76, \"\")","v":""},{"$f":"IFERROR((P75 - P76) / P76, \"\")","v":""},{"$f":"IFERROR((Q75 - Q76) / Q76, \"\")","v":""}]
[null,null,"Administration charge",{"$f":"New_Period","v":"2024/2025"},{"$f":"IFERROR('Rates Table'!$AL$52*PODs*(TOU_High_Days + TOU_Low_Days)/12,0)","v":0},{"$f":"IFERROR('Rates Table'!$AL$52*PODs*(TOU_High_Days + TOU_Low_Days)/12,0)","v":0},{"$f":"IFERROR('Rates Table'!$AL$52*PODs*(TOU_High_Days + TOU_Low_Days)/12,0)","v":0},{"$f":"IFERROR('Rates Table'!$AL$52*PODs*(TOU_High_Days + TOU_Low_Days)/12,0)","v":0},{"$f":"IFERROR('Rates Table'!$AL$52*PODs*(TOU_High_Days + TOU_Low_Days)/12,0)","v":0},{"$f":"IFERROR('Rates Table'!$AL$52*PODs*(TOU_High_Days + TOU_Low_Days)/12,0)","v":0},{"$f":"IFERROR('Rates Table'!$AL$52*PODs*(TOU_High_Days + TOU_Low_Days)/12,0)","v":0},{"$f":"IFERROR('Rates Table'!$AL$52*PODs*(TOU_High_Days + TOU_Low_Days)/12,0)","v":0},{"$f":"IFERROR('Rates Table'!$AL$52*PODs*(TOU_High_Days + TOU_Low_Days)/12,0)","v":0},{"$f":"IFERROR('Rates Table'!$AL$52*PODs*(TOU_High_Days + TOU_Low_Days)/12,0)","v":0},{"$f":"IFERROR('Rates Table'!$AL$52*PODs*(TOU_High_Days + TOU_Low_Days)/12,0)","v":0},{"$f":"IFERROR('Rates Table'!$AL$52*PODs*(TOU_High_Days + TOU_Low_Days)/12,0)","v":0},{"$f":"SUM(E78:P78)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"'Bill Comparison'!H97","v":0},{"$f":"IFERROR(Q78 - AA78, \"\")","v":0}]
[null,null,null,{"$f":"Current_Period","v":"2023/2024"},{"$f":"IFERROR('Rates Table'!$E$52*PODs*(TOU_High_Days + TOU_Low_Days)/12,0)","v":0},{"$f":"IFERROR('Rates Table'!$E$52*PODs*(TOU_High_Days + TOU_Low_Days)/12,0)","v":0},{"$f":"IFERROR('Rates Table'!$E$52*PODs*(TOU_High_Days + TOU_Low_Days)/12,0)","v":0},{"$f":"IFERROR('Rates Table'!$E$52*PODs*(TOU_High_Days + TOU_Low_Days)/12,0)","v":0},{"$f":"IFERROR('Rates Table'!$E$52*PODs*(TOU_High_Days + TOU_Low_Days)/12,0)","v":0},{"$f":"IFERROR('Rates Table'!$E$52*PODs*(TOU_High_Days + TOU_Low_Days)/12,0)","v":0},{"$f":"IFERROR('Rates Table'!$E$52*PODs*(TOU_High_Days + TOU_Low_Days)/12,0)","v":0},{"$f":"IFERROR('Rates Table'!$E$52*PODs*(TOU_High_Days + TOU_Low_Days)/12,0)","v":0},{"$f":"IFERROR('Rates Table'!$E$52*PODs*(TOU_High_Days + TOU_Low_Days)/12,0)","v":0},{"$f":"IFERROR('Rates Table'!$E$52*PODs*(TOU_High_Days + TOU_Low_Days)/12,0)","v":0},{"$f":"IFERROR('Rates Table'!$E$52*PODs*(TOU_High_Days + TOU_Low_Days)/12,0)","v":0},{"$f":"IFERROR('Rates Table'!$E$52*PODs*(TOU_High_Days + TOU_Low_Days)/12,0)","v":0},{"$f":"SUM(E79:P79)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"'Bill Comparison'!G97","v":0},{"$f":"IFERROR(Q79 - AA79, \"\")","v":0}]
[null,null,null,"% change",{"$f":"IFERROR((E78 - E79) / E79, \"\")","v":""},{"$f":"IFERROR((F78 - F79) / F79, \"\")","v":""},{"$f":"IFERROR((G78 - G79) / G79, \"\")","v":""},{"$f":"IFERROR((H78 - H79) / H79, \"\")","v":""},{"$f":"IFERROR((I78 - I79) / I79, \"\")","v":""},{"$f":"IFERROR((J78 - J79) / J79, \"\")","v":""},{"$f":"IFERROR((K78 - K79) / K79, \"\")","v":""},{"$f":"IFERROR((L78 - L79) / L79, \"\")","v":""},{"$f":"IFERROR((M78 - M79) / M79, \"\")","v":""},{"$f":"IFERROR((N78 - N79) / N79, \"\")","v":""},{"$f":"IFERROR((O78 - O79) / O79, \"\")","v":""},{"$f":"IFERROR((P78 - P79) / P79, \"\")","v":""},{"$f":"IFERROR((Q78 - Q79) / Q79, \"\")","v":""}]
[null,null,"Service charge",{"$f":"New_Period","v":"2024/2025"},{"$f":"IFERROR(IF(Table_1=1,'Rates Table'!$AL$53*1*(TOU_High_Days + TOU_Low_Days)/12,'Rates Table'!$AL$53*PODs*(TOU_High_Days + TOU_Low_Days)/12),0)","v":0},{"$f":"IFERROR(IF(Table_1=1,'Rates Table'!$AL$53*1*(TOU_High_Days + TOU_Low_Days)/12,'Rates Table'!$AL$53*PODs*(TOU_High_Days + TOU_Low_Days)/12),0)","v":0},{"$f":"IFERROR(IF(Table_1=1,'Rates Table'!$AL$53*1*(TOU_High_Days + TOU_Low_Days)/12,'Rates Table'!$AL$53*PODs*(TOU_High_Days + TOU_Low_Days)/12),0)","v":0},{"$f":"IFERROR(IF(Table_1=1,'Rates Table'!$AL$53*1*(TOU_High_Days + TOU_Low_Days)/12,'Rates Table'!$AL$53*PODs*(TOU_High_Days + TOU_Low_Days)/12),0)","v":0},{"$f":"IFERROR(IF(Table_1=1,'Rates Table'!$AL$53*1*(TOU_High_Days + TOU_Low_Days)/12,'Rates Table'!$AL$53*PODs*(TOU_High_Days + TOU_Low_Days)/12),0)","v":0},{"$f":"IFERROR(IF(Table_1=1,'Rates Table'!$AL$53*1*(TOU_High_Days + TOU_Low_Days)/12,'Rates Table'!$AL$53*PODs*(TOU_High_Days + TOU_Low_Days)/12),0)","v":0},{"$f":"IFERROR(IF(Table_1=1,'Rates Table'!$AL$53*1*(TOU_High_Days + TOU_Low_Days)/12,'Rates Table'!$AL$53*PODs*(TOU_High_Days + TOU_Low_Days)/12),0)","v":0},{"$f":"IFERROR(IF(Table_1=1,'Rates Table'!$AL$53*1*(TOU_High_Days + TOU_Low_Days)/12,'Rates Table'!$AL$53*PODs*(TOU_High_Days + TOU_Low_Days)/12),0)","v":0},{"$f":"IFERROR(IF(Table_1=1,'Rates Table'!$AL$53*1*(TOU_High_Days + TOU_Low_Days)/12,'Rates Table'!$AL$53*PODs*(TOU_High_Days + TOU_Low_Days)/12),0)","v":0},{"$f":"IFERROR(IF(Table_1=1,'Rates Table'!$AL$53*1*(TOU_High_Days + TOU_Low_Days)/12,'Rates Table'!$AL$53*PODs*(TOU_High_Days + TOU_Low_Days)/12),0)","v":0},{"$f":"IFERROR(IF(Table_1=1,'Rates Table'!$AL$53*1*(TOU_High_Days + TOU_Low_Days)/12,'Rates Table'!$AL$53*PODs*(TOU_High_Days + TOU_Low_Days)/12),0)","v":0},{"$f":"IFERROR(IF(Table_1=1,'Rates Table'!$AL$53*1*(TOU_High_Days + TOU_Low_Days)/12,'Rates Table'!$AL$53*PODs*(TOU_High_Days + TOU_Low_Days)/12),0)","v":0},{"$f":"SUM(E81:P81)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"'Bill Comparison'!H98","v":0},{"$f":"IFERROR(Q81 - AA81, \"\")","v":0}]
[null,null,null,{"$f":"Current_Period","v":"2023/2024"},{"$f":"IFERROR(IF(Table_1=1,'Rates Table'!$E$53*1*(TOU_High_Days + TOU_Low_Days)/12,'Rates Table'!$E$53*PODs*(TOU_High_Days + TOU_Low_Days)/12),0)","v":0},{"$f":"IFERROR(IF(Table_1=1,'Rates Table'!$E$53*1*(TOU_High_Days + TOU_Low_Days)/12,'Rates Table'!$E$53*PODs*(TOU_High_Days + TOU_Low_Days)/12),0)","v":0},{"$f":"IFERROR(IF(Table_1=1,'Rates Table'!$E$53*1*(TOU_High_Days + TOU_Low_Days)/12,'Rates Table'!$E$53*PODs*(TOU_High_Days + TOU_Low_Days)/12),0)","v":0},{"$f":"IFERROR(IF(Table_1=1,'Rates Table'!$E$53*1*(TOU_High_Days + TOU_Low_Days)/12,'Rates Table'!$E$53*PODs*(TOU_High_Days + TOU_Low_Days)/12),0)","v":0},{"$f":"IFERROR(IF(Table_1=1,'Rates Table'!$E$53*1*(TOU_High_Days + TOU_Low_Days)/12,'Rates Table'!$E$53*PODs*(TOU_High_Days + TOU_Low_Days)/12),0)","v":0},{"$f":"IFERROR(IF(Table_1=1,'Rates Table'!$E$53*1*(TOU_High_Days + TOU_Low_Days)/12,'Rates Table'!$E$53*PODs*(TOU_High_Days + TOU_Low_Days)/12),0)","v":0},{"$f":"IFERROR(IF(Table_1=1,'Rates Table'!$E$53*1*(TOU_High_Days + TOU_Low_Days)/12,'Rates Table'!$E$53*PODs*(TOU_High_Days + TOU_Low_Days)/12),0)","v":0},{"$f":"IFERROR(IF(Table_1=1,'Rates Table'!$E$53*1*(TOU_High_Days + TOU_Low_Days)/12,'Rates Table'!$E$53*PODs*(TOU_High_Days + TOU_Low_Days)/12),0)","v":0},{"$f":"IFERROR(IF(Table_1=1,'Rates Table'!$E$53*1*(TOU_High_Days + TOU_Low_Days)/12,'Rates Table'!$E$53*PODs*(TOU_High_Days + TOU_Low_Days)/12),0)","v":0},{"$f":"IFERROR(IF(Table_1=1,'Rates Table'!$E$53*1*(TOU_High_Days + TOU_Low_Days)/12,'Rates Table'!$E$53*PODs*(TOU_High_Days + TOU_Low_Days)/12),0)","v":0},{"$f":"IFERROR(IF(Table_1=1,'Rates Table'!$E$53*1*(TOU_High_Days + TOU_Low_Days)/12,'Rates Table'!$E$53*PODs*(TOU_High_Days + TOU_Low_Days)/12),0)","v":0},{"$f":"IFERROR(IF(Table_1=1,'Rates Table'!$E$53*1*(TOU_High_Days + TOU_Low_Days)/12,'Rates Table'!$E$53*PODs*(TOU_High_Days + TOU_Low_Days)/12),0)","v":0},{"$f":"SUM(E82:P82)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"'Bill Comparison'!G98","v":0},{"$f":"IFERROR(Q82 - AA82, \"\")","v":0}]
[null,null,null,"% change",{"$f":"IFERROR((E81 - E82) / E82, \"\")","v":""},{"$f":"IFERROR((F81 - F82) / F82, \"\")","v":""},{"$f":"IFERROR((G81 - G82) / G82, \"\")","v":""},{"$f":"IFERROR((H81 - H82) / H82, \"\")","v":""},{"$f":"IFERROR((I81 - I82) / I82, \"\")","v":""},{"$f":"IFERROR((J81 - J82) / J82, \"\")","v":""},{"$f":"IFERROR((K81 - K82) / K82, \"\")","v":""},{"$f":"IFERROR((L81 - L82) / L82, \"\")","v":""},{"$f":"IFERROR((M81 - M82) / M82, \"\")","v":""},{"$f":"IFERROR((N81 - N82) / N82, \"\")","v":""},{"$f":"IFERROR((O81 - O82) / O82, \"\")","v":""},{"$f":"IFERROR((P81 - P82) / P82, \"\")","v":""},{"$f":"IFERROR((Q81 - Q82) / Q82, \"\")","v":""}]
[null,null,"Total other charges",{"$f":"New_Period","v":"2024/2025"},{"$f":"SUM(E69,E72,E75,E78,E81,E66)","v":0},{"$f":"SUM(F69,F72,F75,F78,F81,F66)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(Q69,Q72,Q75,Q78,Q81,Q66)","v":0}]
[null,null,null,{"$f":"Current_Period","v":"2023/2024"},{"$f":"SUM(E70,E73,E76,E79,E82,E67)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"% change",{"$f":"IFERROR((E84 - E85) / E85, \"\")","v":""},{"$f":"IFERROR((F84 - F85) / F85, \"\")","v":""},{"$f":"IFERROR((G84 - G85) / G85, \"\")","v":""},{"$f":"IFERROR((H84 - H85) / H85, \"\")","v":""},{"$f":"IFERROR((I84 - I85) / I85, \"\")","v":""},{"$f":"IFERROR((J84 - J85) / J85, \"\")","v":""},{"$f":"IFERROR((K84 - K85) / K85, \"\")","v":""},{"$f":"IFERROR((L84 - L85) / L85, \"\")","v":""},{"$f":"IFERROR((M84 - M85) / M85, \"\")","v":""},{"$f":"IFERROR((N84 - N85) / N85, \"\")","v":""},{"$f":"IFERROR((O84 - O85) / O85, \"\")","v":""},{"$f":"IFERROR((P84 - P85) / P85, \"\")","v":""},{"$f":"IFERROR((Q84 - Q85) / Q85, \"\")","v":""}]
[]
[null,"Total account charges",null,null,{"$f":"E$13","v":"2024-04-30"},{"$f":"F$13","v":"2024-05-31"},"2024-06-30","2024-07-31","2024-08-31","2024-09-30","2024-10-31","2024-11-30","2024-12-31","2025-01-31","2025-02-28","2025-03-31","Total"]
[null,null,"Total charges, excl VAT",{"$f":"New_Period","v":"2024/2025"},{"$f":"SUM(E35, E61, E84)","v":599.51250000000005},599.51250000000005,599.51250000000005,599.51250000000005,599.51250000000005,599.51250000000005,599.51250000000005,599.51250000000005,599.51250000000005,599.51250000000005,599.51250000000005,599.51250000000005,7194.1499999999987,null,null,null,null,null,null,null,null,null,{"$f":"'Bill Comparison'!H102","v":7194.15},{"$f":"IFERROR(Q89 - AA89, \"\")","v":-9.0949470177292824E-13}]
[null,null,null,{"$f":"Current_Period","v":"2023/2024"},{"$f":"SUM(E36, E62, E85)","v":531.68333333333328},531.68333333333328,531.68333333333328,531.68333333333328,531.68333333333328,531.68333333333328,531.68333333333328,531.68333333333328,531.68333333333328,531.68333333333328,531.68333333333328,531.68333333333328,6380.2,null,null,null,null,null,null,null,null,null,{"$f":"'Bill Comparison'!G102","v":6380.2},{"$f":"IFERROR(Q90 - AA90, \"\")","v":0}]
[null,null,null,"% change",{"$f":"IFERROR((E89 - E90) / E90, \"\")","v":0.12757437070938235},{"$f":"IFERROR((F89 - F90) / F90, \"\")","v":0.12757437070938235},{"$f":"IFERROR((G89 - G90) / G90, \"\")","v":0.12757437070938235},{"$f":"IFERROR((H89 - H90) / H90, \"\")","v":0.12757437070938235},{"$f":"IFERROR((I89 - I90) / I90, \"\")","v":0.12757437070938235},{"$f":"IFERROR((J89 - J90) / J90, \"\")","v":0.12757437070938235},{"$f":"IFERROR((K89 - K90) / K90, \"\")","v":0.12757437070938235},{"$f":"IFERROR((L89 - L90) / L90, \"\")","v":0.12757437070938235},{"$f":"IFERROR((M89 - M90) / M90, \"\")","v":0.12757437070938235},{"$f":"IFERROR((N89 - N90) / N90, \"\")","v":0.12757437070938235},{"$f":"IFERROR((O89 - O90) / O90, \"\")","v":0.12757437070938235},{"$f":"IFERROR((P89 - P90) / P90, \"\")","v":0.12757437070938235},{"$f":"IFERROR((Q89 - Q90) / Q90, \"\")","v":0.12757437070938199}]
[]
[null,null,"Total account, incl VAT",{"$f":"New_Period","v":"2024/2025"},{"$f":"E89 * (1 + VAT)","v":689.43937500000004},689.43937500000004,689.43937500000004,689.43937500000004,689.43937500000004,689.43937500000004,689.43937500000004,689.43937500000004,689.43937500000004,689.43937500000004,689.43937500000004,689.43937500000004,8273.2724999999973]
[null,null,null,{"$f":"Current_Period","v":"2023/2024"},{"$f":"E90 * (1 + VAT)","v":611.43583333333322},611.43583333333322,611.43583333333322,611.43583333333322,611.43583333333322,611.43583333333322,611.43583333333322,611.43583333333322,611.43583333333322,611.43583333333322,611.43583333333322,611.43583333333322,7337.23]
[null,null,null,"% change",{"$f":"IFERROR((E93 - E94) / E94, \"\")","v":0.12757437070938243},{"$f":"IFERROR((F93 - F94) / F94, \"\")","v":0.12757437070938243},{"$f":"IFERROR((G93 - G94) / G94, \"\")","v":0.12757437070938243},{"$f":"IFERROR((H93 - H94) / H94, \"\")","v":0.12757437070938243},{"$f":"IFERROR((I93 - I94) / I94, \"\")","v":0.12757437070938243},{"$f":"IFERROR((J93 - J94) / J94, \"\")","v":0.12757437070938243},{"$f":"IFERROR((K93 - K94) / K94, \"\")","v":0.12757437070938243},{"$f":"IFERROR((L93 - L94) / L94, \"\")","v":0.12757437070938243},{"$f":"IFERROR((M93 - M94) / M94, \"\")","v":0.12757437070938243},{"$f":"IFERROR((N93 - N94) / N94, \"\")","v":0.12757437070938243},{"$f":"IFERROR((O93 - O94) / O94, \"\")","v":0.12757437070938243},{"$f":"IFERROR((P93 - P94) / P94, \"\")","v":0.12757437070938243},{"$f":"IFERROR((Q93 - Q94) / Q94, \"\")","v":0.12757437070938185}]

{"sheet":"Tariff Comparison","index":3,"n_rows":24,"n_cols":18,"rows_kept":24,"cut":false,"hidden":false,"merged":[]}
[]
[null,null,null,null,null,null,null,"For comparative purposes, Utilised Capacity and Chargeable Demand figures are required for all LPU tariffs.\n"]
[]
[null,"Time of Use Comparison Data"]
[]
[null,null,null,null,null,null,null,5,{"$f":"MATCH(Selected_Base_Tariff,Compare_Tariff_List,0)","v":2},{"$f":"MATCH(H8,Full_Tariff_List,0)","v":11},null,1,null,{"$f":"MATCH(L8,Full_Tariff_List,0)","v":2},null,2,null,{"$f":"MATCH(P8,Full_Tariff_List,0)","v":8}]
[]
[null,null,null,{"$f":"'Bill Comparison'!I4","v":"Homepower 2"},null,null,null,{"$f":"IFERROR(INDEX(Compare_Tariff_List,Dropdown_Compare_1),$D$8)","v":"Homepower Bulk"},null,null,null,{"$f":"IFERROR(INDEX(Compare_Tariff_List,Dropdown_Compare_2),$D$8)","v":"Businessrate 2"},null,null,null,{"$f":"IFERROR(INDEX(Compare_Tariff_List,Dropdown_Compare_3),$D$8)","v":"Homepower 2"}]
[null,null,null,{"$f":"IFERROR(INDEX(Compare_Long_Type,Selected_Compare_Tariff_ID),\"\")","v":"Residential Urban"},null,null,null,{"$f":"IFERROR(INDEX(Compare_Long_Type,Dropdown_Compare_1),\"\")","v":"Residential Urban"},null,null,null,{"$f":"IFERROR(INDEX(Compare_Long_Type,Dropdown_Compare_2),\"\")","v":"Commercial Urban"},null,null,null,{"$f":"IFERROR(INDEX(Compare_Long_Type,Dropdown_Compare_3),\"\")","v":"Residential Urban"}]
[null,"Comparison Tariffs",null,{"$f":"Current_Period","v":"2023/2024"},{"$f":"New_Period","v":"2024/2025"},"% Change",null,{"$f":"Current_Period","v":"2023/2024"},{"$f":"New_Period","v":"2024/2025"},"% Change",null,{"$f":"Current_Period","v":"2023/2024"},{"$f":"New_Period","v":"2024/2025"},"% Change",null,{"$f":"Current_Period","v":"2023/2024"},{"$f":"New_Period","v":"2024/2025"},"% Change"]
[]
[null,null,"High-demand",{"$f":"'Bill Comparison'!G111","v":1849.384},{"$f":"'Bill Comparison'!H111","v":2085.3180000000002},{"$f":"IFERROR(E12/D12-1,0)","v":0.12757437070938216},null,{"$f":"IFERROR(INDEX(High_Total_Costs_Current,0,J$6),\"\")","v":6261.2440000000006},{"$f":"IFERROR(INDEX(High_Total_Costs_New,0,J$6),\"\")","v":7058.9759999999997},{"$f":"IFERROR(I12/H12-1,0)","v":0.12740790807705293},null,{"$f":"IFERROR(INDEX(High_Total_Costs_Current,0,N$6),\"\")","v":10161.032000000001},{"$f":"IFERROR(INDEX(High_Total_Costs_New,0,N$6),\"\")","v":11456.023999999999},{"$f":"IFERROR(M12/L12-1,0)","v":0.12744689712619728},null,{"$f":"IFERROR(INDEX(High_Total_Costs_Current,0,R$6),\"\")","v":1849.384},{"$f":"IFERROR(INDEX(High_Total_Costs_New,0,R$6),\"\")","v":2085.3180000000002},{"$f":"IFERROR(Q12/P12-1,0)","v":0.12757437070938216}]
[null,null,"Low demand ",{"$f":"'Bill Comparison'!G112","v":5487.8459999999995},{"$f":"'Bill Comparison'!H112","v":6187.9544999999998},{"$f":"IFERROR(E13/D13-1,0)","v":0.12757437070938216},null,{"$f":"IFERROR(INDEX(Low_Total_Costs_Current,0,J$6),\"\")","v":18579.560999999998},{"$f":"IFERROR(INDEX(Low_Total_Costs_New,0,J$6),\"\")","v":20946.744000000002},{"$f":"IFERROR(I13/H13-1,0)","v":0.12740790807705338},null,{"$f":"IFERROR(INDEX(Low_Total_Costs_Current,0,N$6),\"\")","v":30151.758000000002},{"$f":"IFERROR(INDEX(Low_Total_Costs_New,0,N$6),\"\")","v":33994.505999999994},{"$f":"IFERROR(M13/L13-1,0)","v":0.12744689712619706},null,{"$f":"IFERROR(INDEX(Low_Total_Costs_Current,0,R$6),\"\")","v":5487.8459999999995},{"$f":"IFERROR(INDEX(Low_Total_Costs_New,0,R$6),\"\")","v":6187.9544999999998},{"$f":"IFERROR(Q13/P13-1,0)","v":0.12757437070938216}]
[]
[null,null,"Total",{"$f":"SUM(D12:D13)","v":7337.23},{"$f":"SUM(E12:E13)","v":8273.2724999999991},{"$f":"IFERROR(E15/D15-1,0)","v":0.12757437070938216},null,{"$f":"SUM(H12:H13)","v":24840.805},{"$f":"SUM(I12:I13)","v":28005.72},{"$f":"IFERROR(I15/H15-1,0)","v":0.12740790807705316},null,{"$f":"SUM(L12:L13)","v":40312.79},{"$f":"SUM(M12:M13)","v":45450.529999999992},{"$f":"IFERROR(M15/L15-1,0)","v":0.12744689712619728},null,{"$f":"SUM(P12:P13)","v":7337.23},{"$f":"SUM(Q12:Q13)","v":8273.2724999999991},{"$f":"IFERROR(Q15/P15-1,0)","v":0.12757437070938216}]
[]
[null,null,"Average price c/kWh",{"$f":"'Bill Comparison'!G107","v":0},{"$f":"'Bill Comparison'!H107","v":0},{"$f":"IFERROR(E17/D17-1,0)","v":0},null,{"$f":"IFERROR(H15/(High_Total_Energy+Low_Total_Energy)/1.15*100,0)","v":0},{"$f":"IFERROR(I15/(High_Total_Energy+Low_Total_Energy)/1.15*100,0)","v":0},{"$f":"IFERROR(I17/H17-1,0)","v":0},null,{"$f":"IFERROR(L15/(High_Total_Energy+Low_Total_Energy)/1.15*100,0)","v":0},{"$f":"IFERROR(M15/(High_Total_Energy+Low_Total_Energy)/1.15*100,0)","v":0},{"$f":"IFERROR(M17/L17-1,0)","v":0},null,{"$f":"IFERROR(P15/(High_Total_Energy+Low_Total_Energy)/1.15*100,0)","v":0},{"$f":"IFERROR(Q15/(High_Total_Energy+Low_Total_Energy)/1.15*100,0)","v":0},{"$f":"IFERROR(Q17/P17-1,0)","v":0}]
[]
[null,"Annual Comparison",null,{"$f":"Current_Period","v":"2023/2024"},{"$f":"New_Period","v":"2024/2025"},"% Change"]
[]
[null,null,{"$f":"D8","v":"Homepower 2"},{"$f":"D15","v":7337.23},{"$f":"E15","v":8273.2724999999991},{"$f":"IFERROR(E21/D21-1,0)","v":0.12757437070938216}]
[null,null,{"$f":"H8","v":"Homepower Bulk"},{"$f":"H15","v":24840.805},{"$f":"I15","v":28005.72},{"$f":"IFERROR(E22/D22-1,0)","v":0.12740790807705316}]
[null,null,{"$f":"L8","v":"Businessrate 2"},{"$f":"L15","v":40312.79},{"$f":"M15","v":45450.529999999992},{"$f":"IFERROR(E23/D23-1,0)","v":0.12744689712619728}]
[null,null,{"$f":"P8","v":"Homepower 2"},{"$f":"P15","v":7337.23},{"$f":"Q15","v":8273.2724999999991},{"$f":"IFERROR(E24/D24-1,0)","v":0.12757437070938216}]

{"sheet":"Workings High","index":4,"n_rows":53,"n_cols":69,"rows_kept":53,"cut":false,"hidden":true,"merged":[]}
[]
[]
[]
[null,"Calculations for High Demand by Tariff"]
[]
[null,"Tariffs",null,null,{"$f":"Selected_Base_Tariff","v":"Homepower 2"},{"$f":"INDEX(Full_Tariff_List,F$7,)","v":"Businessrate 1"},"Businessrate 2","Businessrate 3","Businessrate 4","Homelight 20A","Homelight 60A","Homepower 1","Homepower 2","Homepower 3","Homepower 4","Homepower Bulk","Landrate 1","Landrate 2","Landrate 3","Landrate 4","Landrate Dx","Megaflex","Miniflex","Nightsave Large","Nightsave Rural","Nightsave Small","Ruraflex","Landlight 20A","Landlight 60A","Public Lighting 24 Hours","Public Lighting All Night","Public Lighting Urban Fixed","Homeflex 1","Homeflex 2","Homeflex 3","Homeflex 4",null,{"$f":"E6","v":"Homepower 2"},"Businessrate 1","Businessrate 2","Businessrate 3","Businessrate 4","Homelight 20A","Homelight 60A","Homepower 1","Homepower 2","Homepower 3","Homepower 4","Homepower Bulk","Landrate 1","Landrate 2","Landrate 3","Landrate 4","Landrate Dx","Megaflex","Miniflex","Nightsave Large","Nightsave Rural","Nightsave Small","Ruraflex","Landlight 20A","Landlight 60A","Public Lighting 24 Hours","Public Lighting All Night","Public Lighting Urban Fixed","Homeflex 1","Homeflex 2","Homeflex 3","Homeflex 4"]
[null,null,null,null,null,1,{"$f":"F7+1","v":2},{"$f":"G7+1","v":3},4,5,6,7,8,9,10,11,12,13,14,15,16,{"$f":"U7+1","v":17},18,19,20,21,22,{"$f":"AA7+1","v":23},{"$f":"AB7+1","v":24},{"$f":"AC7+1","v":25},{"$f":"AD7+1","v":26},{"$f":"AE7+1","v":27},{"$f":"AF7+1","v":28},{"$f":"AG7+1","v":29},{"$f":"AH7+1","v":30},{"$f":"AI7+1","v":31}]
[null,"Network charges",null,"Units",{"$f":"Current_Period&\" Rates\"","v":"2023/2024 Rates"},{"$f":"E8","v":"2023/2024 Rates"},{"$f":"F8","v":"2023/2024 Rates"},"2023/2024 Rates","2023/2024 Rates","2023/2024 Rates","2023/2024 Rates","2023/2024 Rates","2023/2024 Rates","2023/2024 Rates","2023/2024 Rates","2023/2024 Rates","2023/2024 Rates","2023/2024 Rates","2023/2024 Rates","2023/2024 Rates","2023/2024 Rates",{"$f":"U8","v":"2023/2024 Rates"},"2023/2024 Rates","2023/2024 Rates","2023/2024 Rates","2023/2024 Rates","2023/2024 Rates",{"$f":"AA8","v":"2023/2024 Rates"},{"$f":"AB8","v":"2023/2024 Rates"},{"$f":"AC8","v":"2023/2024 Rates"},{"$f":"AD8","v":"2023/2024 Rates"},{"$f":"AE8","v":"2023/2024 Rates"},{"$f":"AF8","v":"2023/2024 Rates"},{"$f":"AG8","v":"2023/2024 Rates"},{"$f":"AH8","v":"2023/2024 Rates"},{"$f":"AI8","v":"2023/2024 Rates"},null,{"$f":"New_Period&\" Rates\"","v":"2024/2025 Rates"},{"$f":"AL8","v":"2024/2025 Rates"},{"$f":"AM8","v":"2024/2025 Rates"},"2024/2025 Rates","2024/2025 Rates","2024/2025 Rates","2024/2025 Rates","2024/2025 Rates","2024/2025 Rates","2024/2025 Rates","2024/2025 Rates","2024/2025 Rates","2024/2025 Rates","2024/2025 Rates","2024/2025 Rates","2024/2025 Rates","2024/2025 Rates","2024/2025 Rates","2024/2025 Rates","2024/2025 Rates","2024/2025 Rates","2024/2025 Rates","2024/2025 Rates",{"$f":"BH8","v":"2024/2025 Rates"},{"$f":"BI8","v":"2024/2025 Rates"},{"$f":"BJ8","v":"2024/2025 Rates"},{"$f":"BK8","v":"2024/2025 Rates"},{"$f":"BL8","v":"2024/2025 Rates"},{"$f":"BM8","v":"2024/2025 Rates"},{"$f":"BN8","v":"2024/2025 Rates"},{"$f":"BO8","v":"2024/2025 Rates"},{"$f":"BP8","v":"2024/2025 Rates"}]
[]
[null,null,"Transmission network charge","R/kVA",{"$f":"INDEX(F10:AJ10,0,Selected_Tariff_ID)","v":0},{"$f":"IFERROR('Rates Table'!F10*High_Utilised_Capacity,0)","v":0},{"$f":"IFERROR('Rates Table'!G10*High_Utilised_Capacity,0)","v":0},{"$f":"IFERROR('Rates Table'!H10*High_Utilised_Capacity,0)","v":0},{"$f":"IFERROR('Rates Table'!I10*High_Utilised_Capacity,0)","v":0},{"$f":"IFERROR('Rates Table'!J10*High_Utilised_Capacity,0)","v":0},{"$f":"IFERROR('Rates Table'!K10*High_Utilised_Capacity,0)","v":0},{"$f":"IFERROR('Rates Table'!L10*High_Utilised_Capacity,0)","v":0},{"$f":"IFERROR('Rates Table'!M10*High_Utilised_Capacity,0)","v":0},{"$f":"IFERROR('Rates Table'!N10*High_Utilised_Capacity,0)","v":0},{"$f":"IFERROR('Rates Table'!O10*High_Utilised_Capacity,0)","v":0},{"$f":"IFERROR('Rates Table'!P10*High_Utilised_Capacity,0)","v":0},{"$f":"IFERROR('Rates Table'!Q10*High_Utilised_Capacity,0)","v":0},{"$f":"IFERROR('Rates Table'!R10*High_Utilised_Capacity,0)","v":0},{"$f":"IFERROR('Rates Table'!S10*High_Utilised_Capacity,0)","v":0},{"$f":"IFERROR('Rates Table'!T10*High_Utilised_Capacity,0)","v":0},{"$f":"IFERROR('Rates Table'!U10*High_Utilised_Capacity,0)","v":0},{"$f":"IFERROR('Rates Table'!V10*High_Utilised_Capacity,0)","v":0},{"$f":"IFERROR('Rates Table'!W10*High_Utilised_Capacity,0)","v":0},{"$f":"IFERROR('Rates Table'!X10*High_Utilised_Capacity,0)","v":0},{"$f":"IFERROR('Rates Table'!Y10*High_Utilised_Capacity,0)","v":0},{"$f":"IFERROR('Rates Table'!Z10*High_Utilised_Capacity,0)","v":0},{"$f":"IFERROR('Rates Table'!AA10*High_Utilised_Capacity,0)","v":0},{"$f":"IFERROR('Rates Table'!AB10*High_Utilised_Capacity,0)","v":0},{"$f":"IFERROR('Rates Table'!AC10*High_Utilised_Capacity,0)","v":0},{"$f":"IFERROR('Rates Table'!AD10*High_Utilised_Capacity,0)","v":0},{"$f":"IFERROR('Rates Table'!AE10*High_Utilised_Capacity,0)","v":0},{"$f":"IFERROR('Rates Table'!AF10*High_Utilised_Capacity,0)","v":0},{"$f":"IFERROR('Rates Table'!AG10*High_Utilised_Capacity,0)","v":0},{"$f":"IFERROR('Rates Table'!AH10*High_Utilised_Capacity,0)","v":0},{"$f":"IFERROR('Rates Table'!AI10*High_Utilised_Capacity,0)","v":0},{"$f":"IFERROR('Rates Table'!AJ10*High_Utilised_Capacity,0)","v":0},null,{"$f":"INDEX(AM10:BQ10,0,Selected_Tariff_ID)","v":0},{"$f":"IFERROR('Rates Table'!AM10*High_Utilised_Capacity,0)","v":0},{"$f":"IFERROR('Rates Table'!AN10*High_Utilised_Capacity,0)","v":0},{"$f":"IFERROR('Rates Table'!AO10*High_Utilised_Capacity,0)","v":0},{"$f":"IFERROR('Rates Table'!AP10*High_Utilised_Capacity,0)","v":0},{"$f":"IFERROR('Rates Table'!AQ10*High_Utilised_Capacity,0)","v":0},{"$f":"IFERROR('Rates Table'!AR10*High_Utilised_Capacity,0)","v":0},{"$f":"IFERROR('Rates Table'!AS10*High_Utilised_Capacity,0)","v":0},{"$f":"IFERROR('Rates Table'!AT10*High_Utilised_Capacity,0)","v":0},{"$f":"IFERROR('Rates Table'!AU10*High_Utilised_Capacity,0)","v":0},{"$f":"IFERROR('Rates Table'!AV10*High_Utilised_Capacity,0)","v":0},{"$f":"IFERROR('Rates Table'!AW10*High_Utilised_Capacity,0)","v":0},{"$f":"IFERROR('Rates Table'!AX10*High_Utilised_Capacity,0)","v":0},{"$f":"IFERROR('Rates Table'!AY10*High_Utilised_Capacity,0)","v":0},{"$f":"IFERROR('Rates Table'!AZ10*High_Utilised_Capacity,0)","v":0},{"$f":"IFERROR('Rates Table'!BA10*High_Utilised_Capacity,0)","v":0},{"$f":"IFERROR('Rates Table'!BB10*High_Utilised_Capacity,0)","v":0},{"$f":"IFERROR('Rates Table'!BC10*High_Utilised_Capacity,0)","v":0},{"$f":"IFERROR('Rates Table'!BD10*High_Utilised_Capacity,0)","v":0},{"$f":"IFERROR('Rates Table'!BE10*High_Utilised_Capacity,0)","v":0},{"$f":"IFERROR('Rates Table'!BF10*High_Utilised_Capacity,0)","v":0},{"$f":"IFERROR('Rates Table'!BG10*High_Utilised_Capacity,0)","v":0},{"$f":"IFERROR('Rates Table'!BH10*High_Utilised_Capacity,0)","v":0},{"$f":"IFERROR('Rates Table'!BI10*High_Utilised_Capacity,0)","v":0},{"$f":"IFERROR('Rates Table'!BJ10*High_Utilised_Capacity,0)","v":0},{"$f":"IFERROR('Rates Table'!BK10*High_Utilised_Capacity,0)","v":0},{"$f":"IFERROR('Rates Table'!BL10*High_Utilised_Capacity,0)","v":0},{"$f":"IFERROR('Rates Table'!BM10*High_Utilised_Capacity,0)","v":0},{"$f":"IFERROR('Rates Table'!BN10*High_Utilised_Capacity,0)","v":0},{"$f":"IFERROR('Rates Table'!BO10*High_Utilised_Capacity,0)","v":0},{"$f":"IFERROR('Rates Table'!BP10*High_Utilised_Capacity,0)","v":0},{"$f":"IFERROR('Rates Table'!BQ10*High_Utilised_Capacity,0)","v":0}]
[null,null,"Distribution network capacity charge","R/kVA",0,{"$f":"IFERROR('Rates Table'!F11*High_Utilised_Capacity,0)","v":0},{"$f":"IFERROR('Rates Table'!G11*High_Utilised_Capacity,0)","v":0},{"$f":"IFERROR('Rates Table'!H11*High_Utilised_Capacity,0)","v":0},{"$f":"IFERROR('Rates Table'!I11*High_Utilised_Capacity,0)","v":0},{"$f":"IFERROR('Rates Table'!J11*High_Utilised_Capacity,0)","v":0},{"$f":"IFERROR('Rates Table'!K11*High_Utilised_Capacity,0)","v":0},{"$f":"IFERROR('Rates Table'!L11*High_Utilised_Capacity,0)","v":0},{"$f":"IFERROR('Rates Table'!M11*High_Utilised_Capacity,0)","v":0},{"$f":"IFERROR('Rates Table'!N11*High_Utilised_Capacity,0)","v":0},{"$f":"IFERROR('Rates Table'!O11*High_Utilised_Capacity,0)","v":0},{"$f":"IFERROR('Rates Table'!P11*High_Utilised_Capacity,0)","v":0},{"$f":"IFERROR('Rates Table'!Q11*High_Utilised_Capacity,0)","v":0},{"$f":"IFERROR('Rates Table'!R11*High_Utilised_Capacity,0)","v":0},{"$f":"IFERROR('Rates Table'!S11*High_Utilised_Capacity,0)","v":0},{"$f":"IFERROR('Rates Table'!T11*High_Utilised_Capacity,0)","v":0},{"$f":"IFERROR('Rates Table'!U11*High_Utilised_Capacity,0)","v":0},{"$f":"IFERROR('Rates Table'!V11*High_Utilised_Capacity,0)","v":0},{"$f":"IFERROR('Rates Table'!W11*High_Utilised_Capacity,0)","v":0},{"$f":"IFERROR('Rates Table'!X11*High_Utilised_Capacity,0)","v":0},{"$f":"IFERROR('Rates Table'!Y11*High_Utilised_Capacity,0)","v":0},{"$f":"IFERROR('Rates Table'!Z11*High_Utilised_Capacity,0)","v":0},{"$f":"IFERROR('Rates Table'!AA11*High_Utilised_Capacity,0)","v":0},{"$f":"IFERROR('Rates Table'!AB11*High_Utilised_Capacity,0)","v":0},{"$f":"IFERROR('Rates Table'!AC11*High_Utilised_Capacity,0)","v":0},{"$f":"IFERROR('Rates Table'!AD11*High_Utilised_Capacity,0)","v":0},{"$f":"IFERROR('Rates Table'!AE11*High_Utilised_Capacity,0)","v":0},{"$f":"IFERROR('Rates Table'!AF11*High_Utilised_Capacity,0)","v":0},{"$f":"IFERROR('Rates Table'!AG11*High_Utilised_Capacity,0)","v":0},{"$f":"IFERROR('Rates Table'!AH11*High_Utilised_Capacity,0)","v":0},{"$f":"IFERROR('Rates Table'!AI11*High_Utilised_Capacity,0)","v":0},{"$f":"IFERROR('Rates Table'!AJ11*High_Utilised_Capacity,0)","v":0},null,0,{"$f":"IFERROR('Rates Table'!AM11*High_Utilised_Capacity,0)","v":0},{"$f":"IFERROR('Rates Table'!AN11*High_Utilised_Capacity,0)","v":0},{"$f":"IFERROR('Rates Table'!AO11*High_Utilised_Capacity,0)","v":0},{"$f":"IFERROR('Rates Table'!AP11*High_Utilised_Capacity,0)","v":0},{"$f":"IFERROR('Rates Table'!AQ11*High_Utilised_Capacity,0)","v":0},{"$f":"IFERROR('Rates Table'!AR11*High_Utilised_Capacity,0)","v":0},{"$f":"IFERROR('Rates Table'!AS11*High_Utilised_Capacity,0)","v":0},{"$f":"IFERROR('Rates Table'!AT11*High_Utilised_Capacity,0)","v":0},{"$f":"IFERROR('Rates Table'!AU11*High_Utilised_Capacity,0)","v":0},{"$f":"IFERROR('Rates Table'!AV11*High_Utilised_Capacity,0)","v":0},{"$f":"IFERROR('Rates Table'!AW11*High_Utilised_Capacity,0)","v":0},{"$f":"IFERROR('Rates Table'!AX11*High_Utilised_Capacity,0)","v":0},{"$f":"IFERROR('Rates Table'!AY11*High_Utilised_Capacity,0)","v":0},{"$f":"IFERROR('Rates Table'!AZ11*High_Utilised_Capacity,0)","v":0},{"$f":"IFERROR('Rates Table'!BA11*High_Utilised_Capacity,0)","v":0},{"$f":"IFERROR('Rates Table'!BB11*High_Utilised_Capacity,0)","v":0},{"$f":"IFERROR('Rates Table'!BC11*High_Utilised_Capacity,0)","v":0},{"$f":"IFERROR('Rates Table'!BD11*High_Utilised_Capacity,0)","v":0},{"$f":"IFERROR('Rates Table'!BE11*High_Utilised_Capacity,0)","v":0},{"$f":"IFERROR('Rates Table'!BF11*High_Utilised_Capacity,0)","v":0},{"$f":"IFERROR('Rates Table'!BG11*High_Utilised_Capacity,0)","v":0},{"$f":"IFERROR('Rates Table'!BH11*High_Utilised_Capacity,0)","v":0},{"$f":"IFERROR('Rates Table'!BI11*High_Utilised_Capacity,0)","v":0},{"$f":"IFERROR('Rates Table'!BJ11*High_Utilised_Capacity,0)","v":0},{"$f":"IFERROR('Rates Table'!BK11*High_Utilised_Capacity,0)","v":0},{"$f":"IFERROR('Rates Table'!BL11*High_Utilised_Capacity,0)","v":0},{"$f":"IFERROR('Rates Table'!BM11*High_Utilised_Capacity,0)","v":0},{"$f":"IFERROR('Rates Table'!BN11*High_Utilised_Capacity,0)","v":0},{"$f":"IFERROR('Rates Table'!BO11*High_Utilised_Capacity,0)","v":0},{"$f":"IFERROR('Rates Table'!BP11*High_Utilised_Capacity,0)","v":0},{"$f":"IFERROR('Rates Table'!BQ11*High_Utilised_Capacity,0)","v":0}]
[null,null,"Distribution network demand charge","R/kVA",0,{"$f":"IFERROR('Rates Table'!F12*High_Demand,0)","v":0},{"$f":"IFERROR('Rates Table'!G12*High_Demand,0)","v":0},{"$f":"IFERROR('Rates Table'!H12*High_Demand,0)","v":0},{"$f":"IFERROR('Rates Table'!I12*High_Demand,0)","v":0},{"$f":"IFERROR('Rates Table'!J12*High_Demand,0)","v":0},{"$f":"IFERROR('Rates Table'!K12*High_Demand,0)","v":0},{"$f":"IFERROR('Rates Table'!L12*High_Demand,0)","v":0},{"$f":"IFERROR('Rates Table'!M12*High_Demand,0)","v":0},{"$f":"IFERROR('Rates Table'!N12*High_Demand,0)","v":0},{"$f":"IFERROR('Rates Table'!O12*High_Demand,0)","v":0},{"$f":"IFERROR('Rates Table'!P12*High_Demand,0)","v":0},{"$f":"IFERROR('Rates Table'!Q12*High_Demand,0)","v":0},{"$f":"IFERROR('Rates Table'!R12*High_Demand,0)","v":0},{"$f":"IFERROR('Rates Table'!S12*High_Demand,0)","v":0},{"$f":"IFERROR('Rates Table'!T12*High_Demand,0)","v":0},{"$f":"IFERROR('Rates Table'!U12*High_Demand,0)","v":0},{"$f":"IFERROR('Rates Table'!V12*High_Demand,0)","v":0},{"$f":"IFERROR('Rates Table'!W12*High_Demand,0)","v":0},{"$f":"IFERROR('Rates Table'!X12*High_Demand,0)","v":0},{"$f":"IFERROR('Rates Table'!Y12*High_Demand,0)","v":0},{"$f":"IFERROR('Rates Table'!Z12*High_Demand,0)","v":0},{"$f":"IFERROR('Rates Table'!AA12*High_Demand,0)","v":0},{"$f":"IFERROR('Rates Table'!AB12*High_Demand,0)","v":0},{"$f":"IFERROR('Rates Table'!AC12*High_Demand,0)","v":0},{"$f":"IFERROR('Rates Table'!AD12*High_Demand,0)","v":0},{"$f":"IFERROR('Rates Table'!AE12*High_Demand,0)","v":0},{"$f":"IFERROR('Rates Table'!AF12*High_Demand,0)","v":0},{"$f":"IFERROR('Rates Table'!AG12*High_Demand,0)","v":0},{"$f":"IFERROR('Rates Table'!AH12*High_Demand,0)","v":0},{"$f":"IFERROR('Rates Table'!AI12*High_Demand,0)","v":0},{"$f":"IFERROR('Rates Table'!AJ12*High_Demand,0)","v":0},null,0,{"$f":"IFERROR('Rates Table'!AM12*High_Demand,0)","v":0},{"$f":"IFERROR('Rates Table'!AN12*High_Demand,0)","v":0},{"$f":"IFERROR('Rates Table'!AO12*High_Demand,0)","v":0},{"$f":"IFERROR('Rates Table'!AP12*High_Demand,0)","v":0},{"$f":"IFERROR('Rates Table'!AQ12*High_Demand,0)","v":0},{"$f":"IFERROR('Rates Table'!AR12*High_Demand,0)","v":0},{"$f":"IFERROR('Rates Table'!AS12*High_Demand,0)","v":0},{"$f":"IFERROR('Rates Table'!AT12*High_Demand,0)","v":0},{"$f":"IFERROR('Rates Table'!AU12*High_Demand,0)","v":0},{"$f":"IFERROR('Rates Table'!AV12*High_Demand,0)","v":0},{"$f":"IFERROR('Rates Table'!AW12*High_Demand,0)","v":0},{"$f":"IFERROR('Rates Table'!AX12*High_Demand,0)","v":0},{"$f":"IFERROR('Rates Table'!AY12*High_Demand,0)","v":0},{"$f":"IFERROR('Rates Table'!AZ12*High_Demand,0)","v":0},{"$f":"IFERROR('Rates Table'!BA12*High_Demand,0)","v":0},{"$f":"IFERROR('Rates Table'!BB12*High_Demand,0)","v":0},{"$f":"IFERROR('Rates Table'!BC12*High_Demand,0)","v":0},{"$f":"IFERROR('Rates Table'!BD12*High_Demand,0)","v":0},{"$f":"IFERROR('Rates Table'!BE12*High_Demand,0)","v":0},{"$f":"IFERROR('Rates Table'!BF12*High_Demand,0)","v":0},{"$f":"IFERROR('Rates Table'!BG12*High_Demand,0)","v":0},{"$f":"IFERROR('Rates Table'!BH12*High_Demand,0)","v":0},{"$f":"IFERROR('Rates Table'!BI12*High_Demand,0)","v":0},{"$f":"IFERROR('Rates Table'!BJ12*High_Demand,0)","v":0},{"$f":"IFERROR('Rates Table'!BK12*High_Demand,0)","v":0},{"$f":"IFERROR('Rates Table'!BL12*High_Demand,0)","v":0},{"$f":"IFERROR('Rates Table'!BM12*High_Demand,0)","v":0},{"$f":"IFERROR('Rates Table'!BN12*High_Demand,0)","v":0},{"$f":"IFERROR('Rates Table'!BO12*High_Demand,0)","v":0},{"$f":"IFERROR('Rates Table'!BP12*High_Demand,0)","v":0},{"$f":"IFERROR('Rates Table'!BQ12*High_Demand,0)","v":0}]
[null,null,"Distribution network demand charge","c/kWh",0,{"$f":"IFERROR('Rates Table'!F13*IF(F$6=\"Miniflex\",(High_Peak+High_Standard),High_Total_Energy),0)/100","v":0},{"$f":"IFERROR('Rates Table'!G13*IF(G$6=\"Miniflex\",(High_Peak+High_Standard),High_Total_Energy),0)/100","v":0},{"$f":"IFERROR('Rates Table'!H13*IF(H$6=\"Miniflex\",(High_Peak+High_Standard),High_Total_Energy),0)/100","v":0},{"$f":"IFERROR('Rates Table'!I13*IF(I$6=\"Miniflex\",(High_Peak+High_Standard),High_Total_Energy),0)/100","v":0},{"$f":"IFERROR('Rates Table'!J13*IF(J$6=\"Miniflex\",(High_Peak+High_Standard),High_Total_Energy),0)/100","v":0},{"$f":"IFERROR('Rates Table'!K13*IF(K$6=\"Miniflex\",(High_Peak+High_Standard),High_Total_Energy),0)/100","v":0},{"$f":"IFERROR('Rates Table'!L13*IF(L$6=\"Miniflex\",(High_Peak+High_Standard),High_Total_Energy),0)/100","v":0},{"$f":"IFERROR('Rates Table'!M13*IF(M$6=\"Miniflex\",(High_Peak+High_Standard),High_Total_Energy),0)/100","v":0},{"$f":"IFERROR('Rates Table'!N13*IF(N$6=\"Miniflex\",(High_Peak+High_Standard),High_Total_Energy),0)/100","v":0},{"$f":"IFERROR('Rates Table'!O13*IF(O$6=\"Miniflex\",(High_Peak+High_Standard),High_Total_Energy),0)/100","v":0},{"$f":"IFERROR('Rates Table'!P13*IF(P$6=\"Miniflex\",(High_Peak+High_Standard),High_Total_Energy),0)/100","v":0},{"$f":"IFERROR('Rates Table'!Q13*IF(Q$6=\"Miniflex\",(High_Peak+High_Standard),High_Total_Energy),0)/100","v":0},{"$f":"IFERROR('Rates Table'!R13*IF(R$6=\"Miniflex\",(High_Peak+High_Standard),High_Total_Energy),0)/100","v":0},{"$f":"IFERROR('Rates Table'!S13*IF(S$6=\"Miniflex\",(High_Peak+High_Standard),High_Total_Energy),0)/100","v":0},{"$f":"IFERROR('Rates Table'!T13*IF(T$6=\"Miniflex\",(High_Peak+High_Standard),High_Total_Energy),0)/100","v":0},{"$f":"IFERROR('Rates Table'!U13*IF(U$6=\"Miniflex\",(High_Peak+High_Standard),High_Total_Energy),0)/100","v":0},{"$f":"IFERROR('Rates Table'!V13*IF(V$6=\"Miniflex\",(High_Peak+High_Standard),High_Total_Energy),0)/100","v":0},{"$f":"IFERROR('Rates Table'!W13*IF(W$6=\"Miniflex\",(High_Peak+High_Standard),High_Total_Energy),0)/100","v":0},{"$f":"IFERROR('Rates Table'!X13*IF(X$6=\"Miniflex\",(High_Peak+High_Standard),High_Total_Energy),0)/100","v":0},{"$f":"IFERROR('Rates Table'!Y13*IF(Y$6=\"Miniflex\",(High_Peak+High_Standard),High_Total_Energy),0)/100","v":0},{"$f":"IFERROR('Rates Table'!Z13*IF(Z$6=\"Miniflex\",(High_Peak+High_Standard),High_Total_Energy),0)/100","v":0},{"$f":"IFERROR('Rates Table'!AA13*IF(AA$6=\"Miniflex\",(High_Peak+High_Standard),High_Total_Energy),0)/100","v":0},{"$f":"IFERROR('Rates Table'!AB13*IF(AB$6=\"Miniflex\",(High_Peak+High_Standard),High_Total_Energy),0)/100","v":0},{"$f":"IFERROR('Rates Table'!AC13*IF(AC$6=\"Miniflex\",(High_Peak+High_Standard),High_Total_Energy),0)/100","v":0},{"$f":"IFERROR('Rates Table'!AD13*IF(AD$6=\"Miniflex\",(High_Peak+High_Standard),High_Total_Energy),0)/100","v":0},{"$f":"IFERROR('Rates Table'!AE13*IF(AE$6=\"Miniflex\",(High_Peak+High_Standard),High_Total_Energy),0)/100","v":0},{"$f":"IFERROR('Rates Table'!AF13*IF(AF$6=\"Miniflex\",(High_Peak+High_Standard),High_Total_Energy),0)/100","v":0},"n/a","n/a","n/a","n/a",null,0,{"$f":"IFERROR('Rates Table'!AM13*IF(AM$6=\"Miniflex\",(High_Peak+High_Standard),High_Total_Energy),0)/100","v":0},{"$f":"IFERROR('Rates Table'!AN13*IF(AN$6=\"Miniflex\",(High_Peak+High_Standard),High_Total_Energy),0)/100","v":0},{"$f":"IFERROR('Rates Table'!AO13*IF(AO$6=\"Miniflex\",(High_Peak+High_Standard),High_Total_Energy),0)/100","v":0},{"$f":"IFERROR('Rates Table'!AP13*IF(AP$6=\"Miniflex\",(High_Peak+High_Standard),High_Total_Energy),0)/100","v":0},{"$f":"IFERROR('Rates Table'!AQ13*IF(AQ$6=\"Miniflex\",(High_Peak+High_Standard),High_Total_Energy),0)/100","v":0},{"$f":"IFERROR('Rates Table'!AR13*IF(AR$6=\"Miniflex\",(High_Peak+High_Standard),High_Total_Energy),0)/100","v":0},{"$f":"IFERROR('Rates Table'!AS13*IF(AS$6=\"Miniflex\",(High_Peak+High_Standard),High_Total_Energy),0)/100","v":0},{"$f":"IFERROR('Rates Table'!AT13*IF(AT$6=\"Miniflex\",(High_Peak+High_Standard),High_Total_Energy),0)/100","v":0},{"$f":"IFERROR('Rates Table'!AU13*IF(AU$6=\"Miniflex\",(High_Peak+High_Standard),High_Total_Energy),0)/100","v":0},{"$f":"IFERROR('Rates Table'!AV13*IF(AV$6=\"Miniflex\",(High_Peak+High_Standard),High_Total_Energy),0)/100","v":0},{"$f":"IFERROR('Rates Table'!AW13*IF(AW$6=\"Miniflex\",(High_Peak+High_Standard),High_Total_Energy),0)/100","v":0},{"$f":"IFERROR('Rates Table'!AX13*IF(AX$6=\"Miniflex\",(High_Peak+High_Standard),High_Total_Energy),0)/100","v":0},{"$f":"IFERROR('Rates Table'!AY13*IF(AY$6=\"Miniflex\",(High_Peak+High_Standard),High_Total_Energy),0)/100","v":0},{"$f":"IFERROR('Rates Table'!AZ13*IF(AZ$6=\"Miniflex\",(High_Peak+High_Standard),High_Total_Energy),0)/100","v":0},{"$f":"IFERROR('Rates Table'!BA13*IF(BA$6=\"Miniflex\",(High_Peak+High_Standard),High_Total_Energy),0)/100","v":0},{"$f":"IFERROR('Rates Table'!BB13*IF(BB$6=\"Miniflex\",(High_Peak+High_Standard),High_Total_Energy),0)/100","v":0},{"$f":"IFERROR('Rates Table'!BC13*IF(BC$6=\"Miniflex\",(High_Peak+High_Standard),High_Total_Energy),0)/100","v":0},{"$f":"IFERROR('Rates Table'!BD13*IF(BD$6=\"Miniflex\",(High_Peak+High_Standard),High_Total_Energy),0)/100","v":0},{"$f":"IFERROR('Rates Table'!BE13*IF(BE$6=\"Miniflex\",(High_Peak+High_Standard),High_Total_Energy),0)/100","v":0},{"$f":"IFERROR('Rates Table'!BF13*IF(BF$6=\"Miniflex\",(High_Peak+High_Standard),High_Total_Energy),0)/100","v":0},{"$f":"IFERROR('Rates Table'!BG13*IF(BG$6=\"Miniflex\",(High_Peak+High_Standard),High_Total_Energy),0)/100","v":0},{"$f":"IFERROR('Rates Table'!BH13*IF(BH$6=\"Miniflex\",(High_Peak+High_Standard),High_Total_Energy),0)/100","v":0},{"$f":"IFERROR('Rates Table'!BI13*IF(BI$6=\"Miniflex\",(High_Peak+High_Standard),High_Total_Energy),0)/100","v":0},{"$f":"IFERROR('Rates Table'!BJ13*IF(BJ$6=\"Miniflex\",(High_Peak+High_Standard),High_Total_Energy),0)/100","v":0},{"$f":"IFERROR('Rates Table'!BK13*IF(BK$6=\"Miniflex\",(High_Peak+High_Standard),High_Total_Energy),0)/100","v":0},{"$f":"IFERROR('Rates Table'!BL13*IF(BL$6=\"Miniflex\",(High_Peak+High_Standard),High_Total_Energy),0)/100","v":0},{"$f":"IFERROR('Rates Table'!BM13*IF(BM$6=\"Miniflex\",(High_Peak+High_Standard),High_Total_Energy),0)/100","v":0},"n/a","n/a","n/a","n/a"]
[null,null,"Network demand charge, Ancillary service charge and retail","c/kWh",{"$f":"INDEX(F14:AJ14,0,Selected_Tariff_ID)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR('Rates Table'!AG14*IF(AG$6=\"Miniflex\",(High_Peak+High_Standard),High_Total_Energy),0)/100","v":0},{"$f":"IFERROR('Rates Table'!AH14*IF(AH$6=\"Miniflex\",(High_Peak+High_Standard),High_Total_Energy),0)/100","v":0},{"$f":"IFERROR('Rates Table'!AI14*IF(AI$6=\"Miniflex\",(High_Peak+High_Standard),High_Total_Energy),0)/100","v":0},{"$f":"IFERROR('Rates Table'!AJ14*IF(AJ$6=\"Miniflex\",(High_Peak+High_Standard),High_Total_Energy),0)/100","v":0},null,{"$f":"INDEX(AM14:BQ14,0,Selected_Tariff_ID)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR('Rates Table'!BN14*IF(BN$6=\"Miniflex\",(High_Peak+High_Standard),High_Total_Energy),0)/100","v":0},{"$f":"IFERROR('Rates Table'!BO14*IF(BO$6=\"Miniflex\",(High_Peak+High_Standard),High_Total_Energy),0)/100","v":0},{"$f":"IFERROR('Rates Table'!BP14*IF(BP$6=\"Miniflex\",(High_Peak+High_Standard),High_Total_Energy),0)/100","v":0},{"$f":"IFERROR('Rates Table'!BQ14*IF(BQ$6=\"Miniflex\",(High_Peak+High_Standard),High_Total_Energy),0)/100","v":0}]
[null,null,"LV Subsidy Charge","R/kVA",0,{"$f":"IFERROR('Rates Table'!F15*High_Utilised_Capacity,0)","v":0},{"$f":"IFERROR('Rates Table'!G15*High_Utilised_Capacity,0)","v":0},{"$f":"IFERROR('Rates Table'!H15*High_Utilised_Capacity,0)","v":0},{"$f":"IFERROR('Rates Table'!I15*High_Utilised_Capacity,0)","v":0},{"$f":"IFERROR('Rates Table'!J15*High_Utilised_Capacity,0)","v":0},{"$f":"IFERROR('Rates Table'!K15*High_Utilised_Capacity,0)","v":0},{"$f":"IFERROR('Rates Table'!L15*High_Utilised_Capacity,0)","v":0},{"$f":"IFERROR('Rates Table'!M15*High_Utilised_Capacity,0)","v":0},{"$f":"IFERROR('Rates Table'!N15*High_Utilised_Capacity,0)","v":0},{"$f":"IFERROR('Rates Table'!O15*High_Utilised_Capacity,0)","v":0},{"$f":"IFERROR('Rates Table'!P15*High_Utilised_Capacity,0)","v":0},{"$f":"IFERROR('Rates Table'!Q15*High_Utilised_Capacity,0)","v":0},{"$f":"IFERROR('Rates Table'!R15*High_Utilised_Capacity,0)","v":0},{"$f":"IFERROR('Rates Table'!S15*High_Utilised_Capacity,0)","v":0},{"$f":"IFERROR('Rates Table'!T15*High_Utilised_Capacity,0)","v":0},{"$f":"IFERROR('Rates Table'!U15*High_Utilised_Capacity,0)","v":0},{"$f":"IFERROR('Rates Table'!V15*High_Utilised_Capacity,0)","v":0},{"$f":"IFERROR('Rates Table'!W15*High_Utilised_Capacity,0)","v":0},{"$f":"IFERROR('Rates Table'!X15*High_Utilised_Capacity,0)","v":0},{"$f":"IFERROR('Rates Table'!Y15*High_Utilised_Capacity,0)","v":0},{"$f":"IFERROR('Rates Table'!Z15*High_Utilised_Capacity,0)","v":0},{"$f":"IFERROR('Rates Table'!AA15*High_Utilised_Capacity,0)","v":0},{"$f":"IFERROR('Rates Table'!AB15*High_Utilised_Capacity,0)","v":0},{"$f":"IFERROR('Rates Table'!AC15*High_Utilised_Capacity,0)","v":0},{"$f":"IFERROR('Rates Table'!AD15*High_Utilised_Capacity,0)","v":0},{"$f":"IFERROR('Rates Table'!AE15*High_Utilised_Capacity,0)","v":0},{"$f":"IFERROR('Rates Table'!AF15*High_Utilised_Capacity,0)","v":0},{"$f":"IFERROR('Rates Table'!AG15*High_Utilised_Capacity,0)","v":0},{"$f":"IFERROR('Rates Table'!AH15*High_Utilised_Capacity,0)","v":0},{"$f":"IFERROR('Rates Table'!AI15*High_Utilised_Capacity,0)","v":0},{"$f":"IFERROR('Rates Table'!AJ15*High_Utilised_Capacity,0)","v":0},null,0,{"$f":"IFERROR('Rates Table'!AM15*High_Utilised_Capacity,0)","v":0},{"$f":"IFERROR('Rates Table'!AN15*High_Utilised_Capacity,0)","v":0},{"$f":"IFERROR('Rates Table'!AO15*High_Utilised_Capacity,0)","v":0},{"$f":"IFERROR('Rates Table'!AP15*High_Utilised_Capacity,0)","v":0},{"$f":"IFERROR('Rates Table'!AQ15*High_Utilised_Capacity,0)","v":0},{"$f":"IFERROR('Rates Table'!AR15*High_Utilised_Capacity,0)","v":0},{"$f":"IFERROR('Rates Table'!AS15*High_Utilised_Capacity,0)","v":0},{"$f":"IFERROR('Rates Table'!AT15*High_Utilised_Capacity,0)","v":0},{"$f":"IFERROR('Rates Table'!AU15*High_Utilised_Capacity,0)","v":0},{"$f":"IFERROR('Rates Table'!AV15*High_Utilised_Capacity,0)","v":0},{"$f":"IFERROR('Rates Table'!AW15*High_Utilised_Capacity,0)","v":0},{"$f":"IFERROR('Rates Table'!AX15*High_Utilised_Capacity,0)","v":0},{"$f":"IFERROR('Rates Table'!AY15*High_Utilised_Capacity,0)","v":0},{"$f":"IFERROR('Rates Table'!AZ15*High_Utilised_Capacity,0)","v":0},{"$f":"IFERROR('Rates Table'!BA15*High_Utilised_Capacity,0)","v":0},{"$f":"IFERROR('Rates Table'!BB15*High_Utilised_Capacity,0)","v":0},{"$f":"IFERROR('Rates Table'!BC15*High_Utilised_Capacity,0)","v":0},{"$f":"IFERROR('Rates Table'!BD15*High_Utilised_Capacity,0)","v":0},{"$f":"IFERROR('Rates Table'!BE15*High_Utilised_Capacity,0)","v":0},{"$f":"IFERROR('Rates Table'!BF15*High_Utilised_Capacity,0)","v":0},{"$f":"IFERROR('Rates Table'!BG15*High_Utilised_Capacity,0)","v":0},{"$f":"IFERROR('Rates Table'!BH15*High_Utilised_Capacity,0)","v":0},{"$f":"IFERROR('Rates Table'!BI15*High_Utilised_Capacity,0)","v":0},{"$f":"IFERROR('Rates Table'!BJ15*High_Utilised_Capacity,0)","v":0},{"$f":"IFERROR('Rates Table'!BK15*High_Utilised_Capacity,0)","v":0},{"$f":"IFERROR('Rates Table'!BL15*High_Utilised_Capacity,0)","v":0},{"$f":"IFERROR('Rates Table'!BM15*High_Utilised_Capacity,0)","v":0},{"$f":"IFERROR('Rates Table'!BN15*High_Utilised_Capacity,0)","v":0},{"$f":"IFERROR('Rates Table'!BO15*High_Utilised_Capacity,0)","v":0},{"$f":"IFERROR('Rates Table'!BP15*High_Utilised_Capacity,0)","v":0},{"$f":"IFERROR('Rates Table'!BQ15*High_Utilised_Capacity,0)","v":0}]
[null,null,"Network capacity charge",{"$f":"IF(Table_1=1,\"R/kVA\",\"R/day\")","v":"R/day"},1608.16,{"$f":"IFERROR(IF(F52=1,'Rates Table'!F16*High_Utilised_Capacity,'Rates Table'!F16*PODs*High_Days),0)","v":3465.6400000000003},{"$f":"IFERROR(IF(G52=1,'Rates Table'!G16*High_Utilised_Capacity,'Rates Table'!G16*PODs*High_Days),0)","v":5840.16},{"$f":"IFERROR(IF(H52=1,'Rates Table'!H16*High_Utilised_Capacity,'Rates Table'!H16*PODs*High_Days),0)","v":10089.64},{"$f":"IFERROR(IF(I52=1,'Rates Table'!I16*High_Utilised_Capacity,'Rates Table'!I16*PODs*High_Days),0)","v":0},{"$f":"IFERROR(IF(J52=1,'Rates Table'!J16*High_Utilised_Capacity,'Rates Table'!J16*PODs*High_Days),0)","v":0},{"$f":"IFERROR(IF(K52=1,'Rates Table'!K16*High_Utilised_Capacity,'Rates Table'!K16*PODs*High_Days),0)","v":0},{"$f":"IFERROR(IF(L52=1,'Rates Table'!L16*High_Utilised_Capacity,'Rates Table'!L16*PODs*High_Days),0)","v":858.36},{"$f":"IFERROR(IF(M52=1,'Rates Table'!M16*High_Utilised_Capacity,'Rates Table'!M16*PODs*High_Days),0)","v":1608.16},{"$f":"IFERROR(IF(N52=1,'Rates Table'!N16*High_Utilised_Capacity,'Rates Table'!N16*PODs*High_Days),0)","v":3320.28},{"$f":"IFERROR(IF(O52=1,'Rates Table'!O16*High_Utilised_Capacity,'Rates Table'!O16*PODs*High_Days),0)","v":524.4},{"$f":"IFERROR(IF(P52=1,'Rates Table'!P16*High_Utilised_Capacity,'Rates Table'!P16*PODs*High_Days),0)","v":5444.56},{"$f":"IFERROR(IF(Q52=1,'Rates Table'!Q16*High_Utilised_Capacity,'Rates Table'!Q16*PODs*High_Days),0)","v":4543.88},{"$f":"IFERROR(IF(R52=1,'Rates Table'!R16*High_Utilised_Capacity,'Rates Table'!R16*PODs*High_Days),0)","v":6984.64},{"$f":"IFERROR(IF(S52=1,'Rates Table'!S16*High_Utilised_Capacity,'Rates Table'!S16*PODs*High_Days),0)","v":11166.96},{"$f":"IFERROR(IF(T52=1,'Rates Table'!T16*High_Utilised_Capacity,'Rates Table'!T16*PODs*High_Days),0)","v":3618.3599999999997},{"$f":"IFERROR(IF(U52=1,'Rates Table'!U16*High_Utilised_Capacity,'Rates Table'!U16*PODs*High_Days),0)","v":0},{"$f":"IFERROR(IF(V52=1,'Rates Table'!V16*High_Utilised_Capacity,'Rates Table'!V16*PODs*High_Days),0)","v":0},{"$f":"IFERROR(IF(W52=1,'Rates Table'!W16*High_Utilised_Capacity,'Rates Table'!W16*PODs*High_Days),0)","v":0},{"$f":"IFERROR(IF(X52=1,'Rates Table'!X16*High_Utilised_Capacity,'Rates Table'!X16*PODs*High_Days),0)","v":0},{"$f":"IFERROR(IF(Y52=1,'Rates Table'!Y16*High_Utilised_Capacity,'Rates Table'!Y16*PODs*High_Days),0)","v":0},{"$f":"IFERROR(IF(Z52=1,'Rates Table'!Z16*High_Utilised_Capacity,'Rates Table'!Z16*PODs*High_Days),0)","v":0},{"$f":"IFERROR(IF(AA52=1,'Rates Table'!AA16*High_Utilised_Capacity,'Rates Table'!AA16*PODs*High_Days),0)","v":0},{"$f":"IFERROR(IF(AB52=1,'Rates Table'!AB16*High_Utilised_Capacity,'Rates Table'!AB16*PODs*High_Days),0)","v":0},{"$f":"IFERROR(IF(AC52=1,'Rates Table'!AC16*High_Utilised_Capacity,'Rates Table'!AC16*PODs*High_Days),0)","v":0},{"$f":"IFERROR(IF(AD52=1,'Rates Table'!AD16*High_Utilised_Capacity,'Rates Table'!AD16*PODs*High_Days),0)","v":0},{"$f":"IFERROR(IF(AE52=1,'Rates Table'!AE16*High_Utilised_Capacity,'Rates Table'!AE16*PODs*High_Days),0)","v":0},{"$f":"IFERROR(IF(AF52=1,'Rates Table'!AF16*High_Utilised_Capacity,'Rates Table'!AF16*PODs*High_Days),0)","v":0},{"$f":"IFERROR(IF(AG52=1,'Rates Table'!AG16*High_Utilised_Capacity,'Rates Table'!AG16*PODs*High_Days),0)","v":0},{"$f":"IFERROR(IF(AH52=1,'Rates Table'!AH16*High_Utilised_Capacity,'Rates Table'!AH16*PODs*High_Days),0)","v":0},{"$f":"IFERROR(IF(AI52=1,'Rates Table'!AI16*High_Utilised_Capacity,'Rates Table'!AI16*PODs*High_Days),0)","v":0},{"$f":"IFERROR(IF(AJ52=1,'Rates Table'!AJ16*High_Utilised_Capacity,'Rates Table'!AJ16*PODs*High_Days),0)","v":0},null,1813.3200000000002,{"$f":"IFERROR(IF(AM52=1,'Rates Table'!AM16*High_Utilised_Capacity,'Rates Table'!AM16*PODs*High_Days),0)","v":3907.24},{"$f":"IFERROR(IF(AN52=1,'Rates Table'!AN16*High_Utilised_Capacity,'Rates Table'!AN16*PODs*High_Days),0)","v":6584.44},{"$f":"IFERROR(IF(AO52=1,'Rates Table'!AO16*High_Utilised_Capacity,'Rates Table'!AO16*PODs*High_Days),0)","v":11374.88},{"$f":"IFERROR(IF(AP52=1,'Rates Table'!AP16*High_Utilised_Capacity,'Rates Table'!AP16*PODs*High_Days),0)","v":0},{"$f":"IFERROR(IF(AQ52=1,'Rates Table'!AQ16*High_Utilised_Capacity,'Rates Table'!AQ16*PODs*High_Days),0)","v":0},{"$f":"IFERROR(IF(AR52=1,'Rates Table'!AR16*High_Utilised_Capacity,'Rates Table'!AR16*PODs*High_Days),0)","v":0},{"$f":"IFERROR(IF(AS52=1,'Rates Table'!AS16*High_Utilised_Capacity,'Rates Table'!AS16*PODs*High_Days),0)","v":967.83999999999992},{"$f":"IFERROR(IF(AT52=1,'Rates Table'!AT16*High_Utilised_Capacity,'Rates Table'!AT16*PODs*High_Days),0)","v":1813.3200000000002},{"$f":"IFERROR(IF(AU52=1,'Rates Table'!AU16*High_Utilised_Capacity,'Rates Table'!AU16*PODs*High_Days),0)","v":3743.4799999999996},{"$f":"IFERROR(IF(AV52=1,'Rates Table'!AV16*High_Utilised_Capacity,'Rates Table'!AV16*PODs*High_Days),0)","v":591.55999999999995},{"$f":"IFERROR(IF(AW52=1,'Rates Table'!AW16*High_Utilised_Capacity,'Rates Table'!AW16*PODs*High_Days),0)","v":6138.24},{"$f":"IFERROR(IF(AX52=1,'Rates Table'!AX16*High_Utilised_Capacity,'Rates Table'!AX16*PODs*High_Days),0)","v":5122.5600000000004},{"$f":"IFERROR(IF(AY52=1,'Rates Table'!AY16*High_Utilised_Capacity,'Rates Table'!AY16*PODs*High_Days),0)","v":7874.2800000000007},{"$f":"IFERROR(IF(AZ52=1,'Rates Table'!AZ16*High_Utilised_Capacity,'Rates Table'!AZ16*PODs*High_Days),0)","v":12589.28},{"$f":"IFERROR(IF(BA52=1,'Rates Table'!BA16*High_Utilised_Capacity,'Rates Table'!BA16*PODs*High_Days),0)","v":4079.28},{"$f":"IFERROR(IF(BB52=1,'Rates Table'!BB16*High_Utilised_Capacity,'Rates Table'!BB16*PODs*High_Days),0)","v":0},{"$f":"IFERROR(IF(BC52=1,'Rates Table'!BC16*High_Utilised_Capacity,'Rates Table'!BC16*PODs*High_Days),0)","v":0},{"$f":"IFERROR(IF(BD52=1,'Rates Table'!BD16*High_Utilised_Capacity,'Rates Table'!BD16*PODs*High_Days),0)","v":0},{"$f":"IFERROR(IF(BE52=1,'Rates Table'!BE16*High_Utilised_Capacity,'Rates Table'!BE16*PODs*High_Days),0)","v":0},{"$f":"IFERROR(IF(BF52=1,'Rates Table'!BF16*High_Utilised_Capacity,'Rates Table'!BF16*PODs*High_Days),0)","v":0},{"$f":"IFERROR(IF(BG52=1,'Rates Table'!BG16*High_Utilised_Capacity,'Rates Table'!BG16*PODs*High_Days),0)","v":0},{"$f":"IFERROR(IF(BH52=1,'Rates Table'!BH16*High_Utilised_Capacity,'Rates Table'!BH16*PODs*High_Days),0)","v":0},{"$f":"IFERROR(IF(BI52=1,'Rates Table'!BI16*High_Utilised_Capacity,'Rates Table'!BI16*PODs*High_Days),0)","v":0},{"$f":"IFERROR(IF(BJ52=1,'Rates Table'!BJ16*High_Utilised_Capacity,'Rates Table'!BJ16*PODs*High_Days),0)","v":0},{"$f":"IFERROR(IF(BK52=1,'Rates Table'!BK16*High_Utilised_Capacity,'Rates Table'!BK16*PODs*High_Days),0)","v":0},{"$f":"IFERROR(IF(BL52=1,'Rates Table'!BL16*High_Utilised_Capacity,'Rates Table'!BL16*PODs*High_Days),0)","v":0},{"$f":"IFERROR(IF(BM52=1,'Rates Table'!BM16*High_Utilised_Capacity,'Rates Table'!BM16*PODs*High_Days),0)","v":0},{"$f":"IFERROR(IF(BN52=1,'Rates Table'!BN16*High_Utilised_Capacity,'Rates Table'!BN16*PODs*High_Days),0)","v":967.83999999999992},{"$f":"IFERROR(IF(BO52=1,'Rates Table'!BO16*High_Utilised_Capacity,'Rates Table'!BO16*PODs*High_Days),0)","v":1813.3200000000002},{"$f":"IFERROR(IF(BP52=1,'Rates Table'!BP16*High_Utilised_Capacity,'Rates Table'!BP16*PODs*High_Days),0)","v":3743.4799999999996},{"$f":"IFERROR(IF(BQ52=1,'Rates Table'!BQ16*High_Utilised_Capacity,'Rates Table'!BQ16*PODs*High_Days),0)","v":591.55999999999995}]
[]
[null,"Total network charges",null,null,{"$f":"SUM(E10:E16)","v":1608.16},{"$f":"SUM(F10:F16)","v":3465.6400000000003},{"$f":"SUM(G10:G16)","v":5840.16},10089.64,0,0,0,858.36,1608.16,3320.28,524.4,5444.56,4543.88,6984.64,11166.96,3618.3599999999997,0,0,0,0,0,0,0,{"$f":"SUM(AB10:AB16)","v":0},0,0,0,0,{"$f":"SUM(AG10:AG16)","v":0},{"$f":"SUM(AH10:AH16)","v":0},0,0,null,{"$f":"SUM(AL10:AL16)","v":1813.3200000000002},{"$f":"SUM(AM10:AM16)","v":3907.24},6584.44,11374.88,0,0,0,967.83999999999992,1813.3200000000002,3743.4799999999996,591.55999999999995,6138.24,5122.5600000000004,7874.2800000000007,12589.28,4079.28,0,0,0,0,0,0,0,{"$f":"SUM(BI10:BI16)","v":0},0,0,0,0,967.83999999999992,{"$f":"SUM(BO10:BO16)","v":1813.3200000000002},3743.4799999999996,591.55999999999995]
[]
[null,"Energy charges - High",null,"Units",{"$f":"E$8","v":"2023/2024 Rates"},{"$f":"F$8","v":"2023/2024 Rates"},"2023/2024 Rates","2023/2024 Rates","2023/2024 Rates","2023/2024 Rates","2023/2024 Rates","2023/2024 Rates","2023/2024 Rates","2023/2024 Rates","2023/2024 Rates","2023/2024 Rates","2023/2024 Rates","2023/2024 Rates","2023/2024 Rates","2023/2024 Rates","2023/2024 Rates","2023/2024 Rates","2023/2024 Rates","2023/2024 Rates","2023/2024 Rates","2023/2024 Rates","2023/2024 Rates","2023/2024 Rates","2023/2024 Rates","2023/2024 Rates","2023/2024 Rates","2023/2024 Rates","2023/2024 Rates","2023/2024 Rates","2023/2024 Rates","2023/2024 Rates",null,{"$f":"AL$8","v":"2024/2025 Rates"},{"$f":"AM$8","v":"2024/2025 Rates"},"2024/2025 Rates","2024/2025 Rates","2024/2025 Rates","2024/2025 Rates","2024/2025 Rates","2024/2025 Rates","2024/2025 Rates","2024/2025 Rates","2024/2025 Rates","2024/2025 Rates","2024/2025 Rates","2024/2025 Rates","2024/2025 Rates","2024/2025 Rates","2024/2025 Rates","2024/2025 Rates","2024/2025 Rates","2024/2025 Rates","2024/2025 Rates","2024/2025 Rates","2024/2025 Rates","2024/2025 Rates","2024/2025 Rates","2024/2025 Rates","2024/2025 Rates","2024/2025 Rates","2024/2025 Rates","2024/2025 Rates","2024/2025 Rates","2024/2025 Rates"]
[]
[null,null,"Peak consumption","c/kWh",{"$f":"INDEX(F22:AJ22,0,Selected_Tariff_ID)","v":0},{"$f":"IFERROR('Rates Table'!F22*High_Peak,0)/100","v":0},{"$f":"IFERROR('Rates Table'!G22*High_Peak,0)/100","v":0},{"$f":"IFERROR('Rates Table'!H22*High_Peak,0)/100","v":0},{"$f":"IFERROR('Rates Table'!I22*High_Peak,0)/100","v":0},{"$f":"IFERROR('Rates Table'!J22*High_Peak,0)/100","v":0},{"$f":"IFERROR('Rates Table'!K22*High_Peak,0)/100","v":0},{"$f":"IFERROR('Rates Table'!L22*High_Peak,0)/100","v":0},{"$f":"IFERROR('Rates Table'!M22*High_Peak,0)/100","v":0},{"$f":"IFERROR('Rates Table'!N22*High_Peak,0)/100","v":0},{"$f":"IFERROR('Rates Table'!O22*High_Peak,0)/100","v":0},{"$f":"IFERROR('Rates Table'!P22*High_Peak,0)/100","v":0},{"$f":"IFERROR('Rates Table'!Q22*High_Peak,0)/100","v":0},{"$f":"IFERROR('Rates Table'!R22*High_Peak,0)/100","v":0},{"$f":"IFERROR('Rates Table'!S22*High_Peak,0)/100","v":0},{"$f":"IFERROR('Rates Table'!T22*High_Peak,0)/100","v":0},{"$f":"IFERROR('Rates Table'!U22*High_Peak,0)/100","v":0},{"$f":"IFERROR('Rates Table'!V22*High_Peak,0)/100","v":0},{"$f":"IFERROR('Rates Table'!W22*High_Peak,0)/100","v":0},{"$f":"IFERROR('Rates Table'!X22*High_Peak,0)/100","v":0},{"$f":"IFERROR('Rates Table'!Y22*High_Peak,0)/100","v":0},{"$f":"IFERROR('Rates Table'!Z22*High_Peak,0)/100","v":0},{"$f":"IFERROR('Rates Table'!AA22*High_Peak,0)/100","v":0},{"$f":"IFERROR('Rates Table'!AB22*High_Peak,0)/100","v":0},{"$f":"IFERROR('Rates Table'!AC22*High_Peak,0)/100","v":0},{"$f":"IFERROR('Rates Table'!AD22*High_Peak,0)/100","v":0},{"$f":"IFERROR('Rates Table'!AE22*High_Peak,0)/100","v":0},{"$f":"IFERROR('Rates Table'!AF22*High_Peak,0)/100","v":0},{"$f":"IFERROR('Rates Table'!AG22*High_Peak,0)/100","v":0},{"$f":"IFERROR('Rates Table'!AH22*High_Peak,0)/100","v":0},{"$f":"IFERROR('Rates Table'!AI22*High_Peak,0)/100","v":0},{"$f":"IFERROR('Rates Table'!AJ22*High_Peak,0)/100","v":0},null,{"$f":"INDEX(AM22:BQ22,0,Selected_Tariff_ID)","v":0},{"$f":"IFERROR('Rates Table'!AM22*High_Peak,0)/100","v":0},{"$f":"IFERROR('Rates Table'!AN22*High_Peak,0)/100","v":0},{"$f":"IFERROR('Rates Table'!AO22*High_Peak,0)/100","v":0},{"$f":"IFERROR('Rates Table'!AP22*High_Peak,0)/100","v":0},{"$f":"IFERROR('Rates Table'!AQ22*High_Peak,0)/100","v":0},{"$f":"IFERROR('Rates Table'!AR22*High_Peak,0)/100","v":0},{"$f":"IFERROR('Rates Table'!AS22*High_Peak,0)/100","v":0},{"$f":"IFERROR('Rates Table'!AT22*High_Peak,0)/100","v":0},{"$f":"IFERROR('Rates Table'!AU22*High_Peak,0)/100","v":0},{"$f":"IFERROR('Rates Table'!AV22*High_Peak,0)/100","v":0},{"$f":"IFERROR('Rates Table'!AW22*High_Peak,0)/100","v":0},{"$f":"IFERROR('Rates Table'!AX22*High_Peak,0)/100","v":0},{"$f":"IFERROR('Rates Table'!AY22*High_Peak,0)/100","v":0},{"$f":"IFERROR('Rates Table'!AZ22*High_Peak,0)/100","v":0},{"$f":"IFERROR('Rates Table'!BA22*High_Peak,0)/100","v":0},{"$f":"IFERROR('Rates Table'!BB22*High_Peak,0)/100","v":0},{"$f":"IFERROR('Rates Table'!BC22*High_Peak,0)/100","v":0},{"$f":"IFERROR('Rates Table'!BD22*High_Peak,0)/100","v":0},{"$f":"IFERROR('Rates Table'!BE22*High_Peak,0)/100","v":0},{"$f":"IFERROR('Rates Table'!BF22*High_Peak,0)/100","v":0},{"$f":"IFERROR('Rates Table'!BG22*High_Peak,0)/100","v":0},{"$f":"IFERROR('Rates Table'!BH22*High_Peak,0)/100","v":0},{"$f":"IFERROR('Rates Table'!BI22*High_Peak,0)/100","v":0},{"$f":"IFERROR('Rates Table'!BJ22*High_Peak,0)/100","v":0},{"$f":"IFERROR('Rates Table'!BK22*High_Peak,0)/100","v":0},{"$f":"IFERROR('Rates Table'!BL22*High_Peak,0)/100","v":0},{"$f":"IFERROR('Rates Table'!BM22*High_Peak,0)/100","v":0},{"$f":"IFERROR('Rates Table'!BN22*High_Peak,0)/100","v":0},{"$f":"IFERROR('Rates Table'!BO22*High_Peak,0)/100","v":0},{"$f":"IFERROR('Rates Table'!BP22*High_Peak,0)/100","v":0},{"$f":"IFERROR('Rates Table'!BQ22*High_Peak,0)/100","v":0}]
[null,null,"Standard consumption","c/kWh",0,{"$f":"IFERROR('Rates Table'!F23*High_Standard,0)/100","v":0},{"$f":"IFERROR('Rates Table'!G23*High_Standard,0)/100","v":0},{"$f":"IFERROR('Rates Table'!H23*High_Standard,0)/100","v":0},{"$f":"IFERROR('Rates Table'!I23*High_Standard,0)/100","v":0},{"$f":"IFERROR('Rates Table'!J23*High_Standard,0)/100","v":0},{"$f":"IFERROR('Rates Table'!K23*High_Standard,0)/100","v":0},{"$f":"IFERROR('Rates Table'!L23*High_Standard,0)/100","v":0},{"$f":"IFERROR('Rates Table'!M23*High_Standard,0)/100","v":0},{"$f":"IFERROR('Rates Table'!N23*High_Standard,0)/100","v":0},{"$f":"IFERROR('Rates Table'!O23*High_Standard,0)/100","v":0},{"$f":"IFERROR('Rates Table'!P23*High_Standard,0)/100","v":0},{"$f":"IFERROR('Rates Table'!Q23*High_Standard,0)/100","v":0},{"$f":"IFERROR('Rates Table'!R23*High_Standard,0)/100","v":0},{"$f":"IFERROR('Rates Table'!S23*High_Standard,0)/100","v":0},{"$f":"IFERROR('Rates Table'!T23*High_Standard,0)/100","v":0},{"$f":"IFERROR('Rates Table'!U23*High_Standard,0)/100","v":0},{"$f":"IFERROR('Rates Table'!V23*High_Standard,0)/100","v":0},{"$f":"IFERROR('Rates Table'!W23*High_Standard,0)/100","v":0},{"$f":"IFERROR('Rates Table'!X23*High_Standard,0)/100","v":0},{"$f":"IFERROR('Rates Table'!Y23*High_Standard,0)/100","v":0},{"$f":"IFERROR('Rates Table'!Z23*High_Standard,0)/100","v":0},{"$f":"IFERROR('Rates Table'!AA23*High_Standard,0)/100","v":0},{"$f":"IFERROR('Rates Table'!AB23*High_Standard,0)/100","v":0},{"$f":"IFERROR('Rates Table'!AC23*High_Standard,0)/100","v":0},{"$f":"IFERROR('Rates Table'!AD23*High_Standard,0)/100","v":0},{"$f":"IFERROR('Rates Table'!AE23*High_Standard,0)/100","v":0},{"$f":"IFERROR('Rates Table'!AF23*High_Standard,0)/100","v":0},{"$f":"IFERROR('Rates Table'!AG23*High_Standard,0)/100","v":0},{"$f":"IFERROR('Rates Table'!AH23*High_Standard,0)/100","v":0},{"$f":"IFERROR('Rates Table'!AI23*High_Standard,0)/100","v":0},{"$f":"IFERROR('Rates Table'!AJ23*High_Standard,0)/100","v":0},null,0,{"$f":"IFERROR('Rates Table'!AM23*High_Standard,0)/100","v":0},{"$f":"IFERROR('Rates Table'!AN23*High_Standard,0)/100","v":0},{"$f":"IFERROR('Rates Table'!AO23*High_Standard,0)/100","v":0},{"$f":"IFERROR('Rates Table'!AP23*High_Standard,0)/100","v":0},{"$f":"IFERROR('Rates Table'!AQ23*High_Standard,0)/100","v":0},{"$f":"IFERROR('Rates Table'!AR23*High_Standard,0)/100","v":0},{"$f":"IFERROR('Rates Table'!AS23*High_Standard,0)/100","v":0},{"$f":"IFERROR('Rates Table'!AT23*High_Standard,0)/100","v":0},{"$f":"IFERROR('Rates Table'!AU23*High_Standard,0)/100","v":0},{"$f":"IFERROR('Rates Table'!AV23*High_Standard,0)/100","v":0},{"$f":"IFERROR('Rates Table'!AW23*High_Standard,0)/100","v":0},{"$f":"IFERROR('Rates Table'!AX23*High_Standard,0)/100","v":0},{"$f":"IFERROR('Rates Table'!AY23*High_Standard,0)/100","v":0},{"$f":"IFERROR('Rates Table'!AZ23*High_Standard,0)/100","v":0},{"$f":"IFERROR('Rates Table'!BA23*High_Standard,0)/100","v":0},{"$f":"IFERROR('Rates Table'!BB23*High_Standard,0)/100","v":0},{"$f":"IFERROR('Rates Table'!BC23*High_Standard,0)/100","v":0},{"$f":"IFERROR('Rates Table'!BD23*High_Standard,0)/100","v":0},{"$f":"IFERROR('Rates Table'!BE23*High_Standard,0)/100","v":0},{"$f":"IFERROR('Rates Table'!BF23*High_Standard,0)/100","v":0},{"$f":"IFERROR('Rates Table'!BG23*High_Standard,0)/100","v":0},{"$f":"IFERROR('Rates Table'!BH23*High_Standard,0)/100","v":0},{"$f":"IFERROR('Rates Table'!BI23*High_Standard,0)/100","v":0},{"$f":"IFERROR('Rates Table'!BJ23*High_Standard,0)/100","v":0},{"$f":"IFERROR('Rates Table'!BK23*High_Standard,0)/100","v":0},{"$f":"IFERROR('Rates Table'!BL23*High_Standard,0)/100","v":0},{"$f":"IFERROR('Rates Table'!BM23*High_Standard,0)/100","v":0},{"$f":"IFERROR('Rates Table'!BN23*High_Standard,0)/100","v":0},{"$f":"IFERROR('Rates Table'!BO23*High_Standard,0)/100","v":0},{"$f":"IFERROR('Rates Table'!BP23*High_Standard,0)/100","v":0},{"$f":"IFERROR('Rates Table'!BQ23*High_Standard,0)/100","v":0}]
[null,null,"Off-Peak consumption","c/kWh",0,{"$f":"IFERROR('Rates Table'!F24*High_OffPeak,0)/100","v":0},{"$f":"IFERROR('Rates Table'!G24*High_OffPeak,0)/100","v":0},{"$f":"IFERROR('Rates Table'!H24*High_OffPeak,0)/100","v":0},{"$f":"IFERROR('Rates Table'!I24*High_OffPeak,0)/100","v":0},{"$f":"IFERROR('Rates Table'!J24*High_OffPeak,0)/100","v":0},{"$f":"IFERROR('Rates Table'!K24*High_OffPeak,0)/100","v":0},{"$f":"IFERROR('Rates Table'!L24*High_OffPeak,0)/100","v":0},{"$f":"IFERROR('Rates Table'!M24*High_OffPeak,0)/100","v":0},{"$f":"IFERROR('Rates Table'!N24*High_OffPeak,0)/100","v":0},{"$f":"IFERROR('Rates Table'!O24*High_OffPeak,0)/100","v":0},{"$f":"IFERROR('Rates Table'!P24*High_OffPeak,0)/100","v":0},{"$f":"IFERROR('Rates Table'!Q24*High_OffPeak,0)/100","v":0},{"$f":"IFERROR('Rates Table'!R24*High_OffPeak,0)/100","v":0},{"$f":"IFERROR('Rates Table'!S24*High_OffPeak,0)/100","v":0},{"$f":"IFERROR('Rates Table'!T24*High_OffPeak,0)/100","v":0},{"$f":"IFERROR('Rates Table'!U24*High_OffPeak,0)/100","v":0},{"$f":"IFERROR('Rates Table'!V24*High_OffPeak,0)/100","v":0},{"$f":"IFERROR('Rates Table'!W24*High_OffPeak,0)/100","v":0},{"$f":"IFERROR('Rates Table'!X24*High_OffPeak,0)/100","v":0},{"$f":"IFERROR('Rates Table'!Y24*High_OffPeak,0)/100","v":0},{"$f":"IFERROR('Rates Table'!Z24*High_OffPeak,0)/100","v":0},{"$f":"IFERROR('Rates Table'!AA24*High_OffPeak,0)/100","v":0},{"$f":"IFERROR('Rates Table'!AB24*High_OffPeak,0)/100","v":0},{"$f":"IFERROR('Rates Table'!AC24*High_OffPeak,0)/100","v":0},{"$f":"IFERROR('Rates Table'!AD24*High_OffPeak,0)/100","v":0},{"$f":"IFERROR('Rates Table'!AE24*High_OffPeak,0)/100","v":0},{"$f":"IFERROR('Rates Table'!AF24*High_OffPeak,0)/100","v":0},{"$f":"IFERROR('Rates Table'!AG24*High_OffPeak,0)/100","v":0},{"$f":"IFERROR('Rates Table'!AH24*High_OffPeak,0)/100","v":0},{"$f":"IFERROR('Rates Table'!AI24*High_OffPeak,0)/100","v":0},{"$f":"IFERROR('Rates Table'!AJ24*High_OffPeak,0)/100","v":0},null,0,{"$f":"IFERROR('Rates Table'!AM24*High_OffPeak,0)/100","v":0},{"$f":"IFERROR('Rates Table'!AN24*High_OffPeak,0)/100","v":0},{"$f":"IFERROR('Rates Table'!AO24*High_OffPeak,0)/100","v":0},{"$f":"IFERROR('Rates Table'!AP24*High_OffPeak,0)/100","v":0},{"$f":"IFERROR('Rates Table'!AQ24*High_OffPeak,0)/100","v":0},{"$f":"IFERROR('Rates Table'!AR24*High_OffPeak,0)/100","v":0},{"$f":"IFERROR('Rates Table'!AS24*High_OffPeak,0)/100","v":0},{"$f":"IFERROR('Rates Table'!AT24*High_OffPeak,0)/100","v":0},{"$f":"IFERROR('Rates Table'!AU24*High_OffPeak,0)/100","v":0},{"$f":"IFERROR('Rates Table'!AV24*High_OffPeak,0)/100","v":0},{"$f":"IFERROR('Rates Table'!AW24*High_OffPeak,0)/100","v":0},{"$f":"IFERROR('Rates Table'!AX24*High_OffPeak,0)/100","v":0},{"$f":"IFERROR('Rates Table'!AY24*High_OffPeak,0)/100","v":0},{"$f":"IFERROR('Rates Table'!AZ24*High_OffPeak,0)/100","v":0},{"$f":"IFERROR('Rates Table'!BA24*High_OffPeak,0)/100","v":0},{"$f":"IFERROR('Rates Table'!BB24*High_OffPeak,0)/100","v":0},{"$f":"IFERROR('Rates Table'!BC24*High_OffPeak,0)/100","v":0},{"$f":"IFERROR('Rates Table'!BD24*High_OffPeak,0)/100","v":0},{"$f":"IFERROR('Rates Table'!BE24*High_OffPeak,0)/100","v":0},{"$f":"IFERROR('Rates Table'!BF24*High_OffPeak,0)/100","v":0},{"$f":"IFERROR('Rates Table'!BG24*High_OffPeak,0)/100","v":0},{"$f":"IFERROR('Rates Table'!BH24*High_OffPeak,0)/100","v":0},{"$f":"IFERROR('Rates Table'!BI24*High_OffPeak,0)/100","v":0},{"$f":"IFERROR('Rates Table'!BJ24*High_OffPeak,0)/100","v":0},{"$f":"IFERROR('Rates Table'!BK24*High_OffPeak,0)/100","v":0},{"$f":"IFERROR('Rates Table'!BL24*High_OffPeak,0)/100","v":0},{"$f":"IFERROR('Rates Table'!BM24*High_OffPeak,0)/100","v":0},{"$f":"IFERROR('Rates Table'!BN24*High_OffPeak,0)/100","v":0},{"$f":"IFERROR('Rates Table'!BO24*High_OffPeak,0)/100","v":0},{"$f":"IFERROR('Rates Table'!BP24*High_OffPeak,0)/100","v":0},{"$f":"IFERROR('Rates Table'!BQ24*High_OffPeak,0)/100","v":0}]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"Energy","c/kWh",0,{"$f":"IFERROR('Rates Table'!F26*(High_Total_Energy),0)/100","v":0},{"$f":"IFERROR('Rates Table'!G26*(High_Total_Energy),0)/100","v":0},{"$f":"IFERROR('Rates Table'!H26*(High_Total_Energy),0)/100","v":0},{"$f":"IFERROR('Rates Table'!I26*(High_Total_Energy),0)/100","v":0},{"$f":"IFERROR('Rates Table'!J26*(High_Total_Energy),0)/100","v":0},{"$f":"IFERROR('Rates Table'!K26*(High_Total_Energy),0)/100","v":0},{"$f":"IFERROR('Rates Table'!L26*(High_Total_Energy),0)/100","v":0},{"$f":"IFERROR('Rates Table'!M26*(High_Total_Energy),0)/100","v":0},{"$f":"IFERROR('Rates Table'!N26*(High_Total_Energy),0)/100","v":0},{"$f":"IFERROR('Rates Table'!O26*(High_Total_Energy),0)/100","v":0},{"$f":"IFERROR('Rates Table'!P26*(High_Total_Energy),0)/100","v":0},{"$f":"IFERROR('Rates Table'!Q26*(High_Total_Energy),0)/100","v":0},{"$f":"IFERROR('Rates Table'!R26*(High_Total_Energy),0)/100","v":0},{"$f":"IFERROR('Rates Table'!S26*(High_Total_Energy),0)/100","v":0},{"$f":"IFERROR('Rates Table'!T26*(High_Total_Energy),0)/100","v":0},{"$f":"IFERROR('Rates Table'!U26*(High_Total_Energy),0)/100","v":0},{"$f":"IFERROR('Rates Table'!V26*(High_Total_Energy),0)/100","v":0},{"$f":"IFERROR('Rates Table'!W26*(High_Total_Energy),0)/100","v":0},{"$f":"IFERROR('Rates Table'!X26*(High_Total_Energy),0)/100","v":0},{"$f":"IFERROR('Rates Table'!Y26*(High_Total_Energy),0)/100","v":0},{"$f":"IFERROR('Rates Table'!Z26*(High_Total_Energy),0)/100","v":0},{"$f":"IFERROR('Rates Table'!AA26*(High_Total_Energy),0)/100","v":0},{"$f":"IFERROR('Rates Table'!AB26*(High_Total_Energy),0)/100","v":0},{"$f":"IFERROR('Rates Table'!AC26*(High_Total_Energy),0)/100","v":0},{"$f":"IFERROR('Rates Table'!AD26*(High_Total_Energy),0)/100","v":0},{"$f":"IFERROR('Rates Table'!AE26*(High_Total_Energy),0)/100","v":0},{"$f":"IFERROR('Rates Table'!AF26*(High_Total_Energy),0)/100","v":0},{"$f":"IFERROR('Rates Table'!AG26*(High_Total_Energy),0)/100","v":0},{"$f":"IFERROR('Rates Table'!AH26*(High_Total_Energy),0)/100","v":0},{"$f":"IFERROR('Rates Table'!AI26*(High_Total_Energy),0)/100","v":0},{"$f":"IFERROR('Rates Table'!AJ26*(High_Total_Energy),0)/100","v":0},null,0,{"$f":"IFERROR('Rates Table'!AM26*(High_Total_Energy),0)/100","v":0},{"$f":"IFERROR('Rates Table'!AN26*(High_Total_Energy),0)/100","v":0},{"$f":"IFERROR('Rates Table'!AO26*(High_Total_Energy),0)/100","v":0},{"$f":"IFERROR('Rates Table'!AP26*(High_Total_Energy),0)/100","v":0},{"$f":"IFERROR('Rates Table'!AQ26*(High_Total_Energy),0)/100","v":0},{"$f":"IFERROR('Rates Table'!AR26*(High_Total_Energy),0)/100","v":0},{"$f":"IFERROR('Rates Table'!AS26*(High_Total_Energy),0)/100","v":0},{"$f":"IFERROR('Rates Table'!AT26*(High_Total_Energy),0)/100","v":0},{"$f":"IFERROR('Rates Table'!AU26*(High_Total_Energy),0)/100","v":0},{"$f":"IFERROR('Rates Table'!AV26*(High_Total_Energy),0)/100","v":0},{"$f":"IFERROR('Rates Table'!AW26*(High_Total_Energy),0)/100","v":0},{"$f":"IFERROR('Rates Table'!AX26*(High_Total_Energy),0)/100","v":0},{"$f":"IFERROR('Rates Table'!AY26*(High_Total_Energy),0)/100","v":0},{"$f":"IFERROR('Rates Table'!AZ26*(High_Total_Energy),0)/100","v":0},{"$f":"IFERROR('Rates Table'!BA26*(High_Total_Energy),0)/100","v":0},{"$f":"IFERROR('Rates Table'!BB26*(High_Total_Energy),0)/100","v":0},{"$f":"IFERROR('Rates Table'!BC26*(High_Total_Energy),0)/100","v":0},{"$f":"IFERROR('Rates Table'!BD26*(High_Total_Energy),0)/100","v":0},{"$f":"IFERROR('Rates Table'!BE26*(High_Total_Energy),0)/100","v":0},{"$f":"IFERROR('Rates Table'!BF26*(High_Total_Energy),0)/100","v":0},{"$f":"IFERROR('Rates Table'!BG26*(High_Total_Energy),0)/100","v":0},{"$f":"IFERROR('Rates Table'!BH26*(High_Total_Energy),0)/100","v":0},{"$f":"IFERROR('Rates Table'!BI26*(High_Total_Energy),0)/100","v":0},{"$f":"IFERROR('Rates Table'!BJ26*(High_Total_Energy),0)/100","v":0},{"$f":"IFERROR('Rates Table'!BK26*(High_Total_Energy),0)/100","v":0},{"$f":"IFERROR('Rates Table'!BL26*(High_Total_Energy),0)/100","v":0},{"$f":"IFERROR('Rates Table'!BM26*(High_Total_Energy),0)/100","v":0},{"$f":"IFERROR('Rates Table'!BN26*(High_Total_Energy),0)/100","v":0},{"$f":"IFERROR('Rates Table'!BO26*(High_Total_Energy),0)/100","v":0},{"$f":"IFERROR('Rates Table'!BP26*(High_Total_Energy),0)/100","v":0},{"$f":"IFERROR('Rates Table'!BQ26*(High_Total_Energy),0)/100","v":0}]
[null,null,"Energy - Block 1","c/kWh",0,{"$f":"IFERROR('Rates Table'!F27*(High_Block_1),0)/100","v":0},{"$f":"IFERROR('Rates Table'!G27*(High_Block_1),0)/100","v":0},{"$f":"IFERROR('Rates Table'!H27*(High_Block_1),0)/100","v":0},{"$f":"IFERROR('Rates Table'!I27*(High_Block_1),0)/100","v":0},{"$f":"IFERROR('Rates Table'!J27*(High_Block_1),0)/100","v":0},{"$f":"IFERROR('Rates Table'!K27*(High_Block_1),0)/100","v":0},{"$f":"IFERROR('Rates Table'!L27*(High_Block_1),0)/100","v":0},{"$f":"IFERROR('Rates Table'!M27*(High_Block_1),0)/100","v":0},{"$f":"IFERROR('Rates Table'!N27*(High_Block_1),0)/100","v":0},{"$f":"IFERROR('Rates Table'!O27*(High_Block_1),0)/100","v":0},{"$f":"IFERROR('Rates Table'!P27*(High_Block_1),0)/100","v":0},{"$f":"IFERROR('Rates Table'!Q27*(High_Block_1),0)/100","v":0},{"$f":"IFERROR('Rates Table'!R27*(High_Block_1),0)/100","v":0},{"$f":"IFERROR('Rates Table'!S27*(High_Block_1),0)/100","v":0},{"$f":"IFERROR('Rates Table'!T27*(High_Block_1),0)/100","v":0},{"$f":"IFERROR('Rates Table'!U27*(High_Block_1),0)/100","v":0},{"$f":"IFERROR('Rates Table'!V27*(High_Block_1),0)/100","v":0},{"$f":"IFERROR('Rates Table'!W27*(High_Block_1),0)/100","v":0},{"$f":"IFERROR('Rates Table'!X27*(High_Block_1),0)/100","v":0},{"$f":"IFERROR('Rates Table'!Y27*(High_Block_1),0)/100","v":0},{"$f":"IFERROR('Rates Table'!Z27*(High_Block_1),0)/100","v":0},{"$f":"IFERROR('Rates Table'!AA27*(High_Block_1),0)/100","v":0},{"$f":"IFERROR('Rates Table'!AB27*(High_Block_1),0)/100","v":0},{"$f":"IFERROR('Rates Table'!AC27*(High_Block_1),0)/100","v":0},{"$f":"IFERROR('Rates Table'!AD27*(High_Block_1),0)/100","v":0},{"$f":"IFERROR('Rates Table'!AE27*(High_Block_1),0)/100","v":0},{"$f":"IFERROR('Rates Table'!AF27*(High_Block_1),0)/100","v":0},{"$f":"IFERROR('Rates Table'!AG27*(High_Block_1),0)/100","v":0},{"$f":"IFERROR('Rates Table'!AH27*(High_Block_1),0)/100","v":0},{"$f":"IFERROR('Rates Table'!AI27*(High_Block_1),0)/100","v":0},{"$f":"IFERROR('Rates Table'!AJ27*(High_Block_1),0)/100","v":0},null,0,{"$f":"IFERROR('Rates Table'!AM27*(High_Block_1),0)/100","v":0},{"$f":"IFERROR('Rates Table'!AN27*(High_Block_1),0)/100","v":0},{"$f":"IFERROR('Rates Table'!AO27*(High_Block_1),0)/100","v":0},{"$f":"IFERROR('Rates Table'!AP27*(High_Block_1),0)/100","v":0},{"$f":"IFERROR('Rates Table'!AQ27*(High_Block_1),0)/100","v":0},{"$f":"IFERROR('Rates Table'!AR27*(High_Block_1),0)/100","v":0},{"$f":"IFERROR('Rates Table'!AS27*(High_Block_1),0)/100","v":0},{"$f":"IFERROR('Rates Table'!AT27*(High_Block_1),0)/100","v":0},{"$f":"IFERROR('Rates Table'!AU27*(High_Block_1),0)/100","v":0},{"$f":"IFERROR('Rates Table'!AV27*(High_Block_1),0)/100","v":0},{"$f":"IFERROR('Rates Table'!AW27*(High_Block_1),0)/100","v":0},{"$f":"IFERROR('Rates Table'!AX27*(High_Block_1),0)/100","v":0},{"$f":"IFERROR('Rates Table'!AY27*(High_Block_1),0)/100","v":0},{"$f":"IFERROR('Rates Table'!AZ27*(High_Block_1),0)/100","v":0},{"$f":"IFERROR('Rates Table'!BA27*(High_Block_1),0)/100","v":0},{"$f":"IFERROR('Rates Table'!BB27*(High_Block_1),0)/100","v":0},{"$f":"IFERROR('Rates Table'!BC27*(High_Block_1),0)/100","v":0},{"$f":"IFERROR('Rates Table'!BD27*(High_Block_1),0)/100","v":0},{"$f":"IFERROR('Rates Table'!BE27*(High_Block_1),0)/100","v":0},{"$f":"IFERROR('Rates Table'!BF27*(High_Block_1),0)/100","v":0},{"$f":"IFERROR('Rates Table'!BG27*(High_Block_1),0)/100","v":0},{"$f":"IFERROR('Rates Table'!BH27*(High_Block_1),0)/100","v":0},{"$f":"IFERROR('Rates Table'!BI27*(High_Block_1),0)/100","v":0},{"$f":"IFERROR('Rates Table'!BJ27*(High_Block_1),0)/100","v":0},{"$f":"IFERROR('Rates Table'!BK27*(High_Block_1),0)/100","v":0},{"$f":"IFERROR('Rates Table'!BL27*(High_Block_1),0)/100","v":0},{"$f":"IFERROR('Rates Table'!BM27*(High_Block_1),0)/100","v":0},{"$f":"IFERROR('Rates Table'!BN27*(High_Block_1),0)/100","v":0},{"$f":"IFERROR('Rates Table'!BO27*(High_Block_1),0)/100","v":0},{"$f":"IFERROR('Rates Table'!BP27*(High_Block_1),0)/100","v":0},{"$f":"IFERROR('Rates Table'!BQ27*(High_Block_1),0)/100","v":0}]
[null,null,"Energy - Block 2","c/kWh",0,{"$f":"IFERROR('Rates Table'!F28*(High_Block_2),0)/100","v":0},{"$f":"IFERROR('Rates Table'!G28*(High_Block_2),0)/100","v":0},{"$f":"IFERROR('Rates Table'!H28*(High_Block_2),0)/100","v":0},{"$f":"IFERROR('Rates Table'!I28*(High_Block_2),0)/100","v":0},{"$f":"IFERROR('Rates Table'!J28*(High_Block_2),0)/100","v":0},{"$f":"IFERROR('Rates Table'!K28*(High_Block_2),0)/100","v":0},{"$f":"IFERROR('Rates Table'!L28*(High_Block_2),0)/100","v":0},{"$f":"IFERROR('Rates Table'!M28*(High_Block_2),0)/100","v":0},{"$f":"IFERROR('Rates Table'!N28*(High_Block_2),0)/100","v":0},{"$f":"IFERROR('Rates Table'!O28*(High_Block_2),0)/100","v":0},{"$f":"IFERROR('Rates Table'!P28*(High_Block_2),0)/100","v":0},{"$f":"IFERROR('Rates Table'!Q28*(High_Block_2),0)/100","v":0},{"$f":"IFERROR('Rates Table'!R28*(High_Block_2),0)/100","v":0},{"$f":"IFERROR('Rates Table'!S28*(High_Block_2),0)/100","v":0},{"$f":"IFERROR('Rates Table'!T28*(High_Block_2),0)/100","v":0},{"$f":"IFERROR('Rates Table'!U28*(High_Block_2),0)/100","v":0},{"$f":"IFERROR('Rates Table'!V28*(High_Block_2),0)/100","v":0},{"$f":"IFERROR('Rates Table'!W28*(High_Block_2),0)/100","v":0},{"$f":"IFERROR('Rates Table'!X28*(High_Block_2),0)/100","v":0},{"$f":"IFERROR('Rates Table'!Y28*(High_Block_2),0)/100","v":0},{"$f":"IFERROR('Rates Table'!Z28*(High_Block_2),0)/100","v":0},{"$f":"IFERROR('Rates Table'!AA28*(High_Block_2),0)/100","v":0},{"$f":"IFERROR('Rates Table'!AB28*(High_Block_2),0)/100","v":0},{"$f":"IFERROR('Rates Table'!AC28*(High_Block_2),0)/100","v":0},{"$f":"IFERROR('Rates Table'!AD28*(High_Block_2),0)/100","v":0},{"$f":"IFERROR('Rates Table'!AE28*(High_Block_2),0)/100","v":0},{"$f":"IFERROR('Rates Table'!AF28*(High_Block_2),0)/100","v":0},{"$f":"IFERROR('Rates Table'!AG28*(High_Block_2),0)/100","v":0},{"$f":"IFERROR('Rates Table'!AH28*(High_Block_2),0)/100","v":0},{"$f":"IFERROR('Rates Table'!AI28*(High_Block_2),0)/100","v":0},{"$f":"IFERROR('Rates Table'!AJ28*(High_Block_2),0)/100","v":0},null,0,{"$f":"IFERROR('Rates Table'!AM28*(High_Block_2),0)/100","v":0},{"$f":"IFERROR('Rates Table'!AN28*(High_Block_2),0)/100","v":0},{"$f":"IFERROR('Rates Table'!AO28*(High_Block_2),0)/100","v":0},{"$f":"IFERROR('Rates Table'!AP28*(High_Block_2),0)/100","v":0},{"$f":"IFERROR('Rates Table'!AQ28*(High_Block_2),0)/100","v":0},{"$f":"IFERROR('Rates Table'!AR28*(High_Block_2),0)/100","v":0},{"$f":"IFERROR('Rates Table'!AS28*(High_Block_2),0)/100","v":0},{"$f":"IFERROR('Rates Table'!AT28*(High_Block_2),0)/100","v":0},{"$f":"IFERROR('Rates Table'!AU28*(High_Block_2),0)/100","v":0},{"$f":"IFERROR('Rates Table'!AV28*(High_Block_2),0)/100","v":0},{"$f":"IFERROR('Rates Table'!AW28*(High_Block_2),0)/100","v":0},{"$f":"IFERROR('Rates Table'!AX28*(High_Block_2),0)/100","v":0},{"$f":"IFERROR('Rates Table'!AY28*(High_Block_2),0)/100","v":0},{"$f":"IFERROR('Rates Table'!AZ28*(High_Block_2),0)/100","v":0},{"$f":"IFERROR('Rates Table'!BA28*(High_Block_2),0)/100","v":0},{"$f":"IFERROR('Rates Table'!BB28*(High_Block_2),0)/100","v":0},{"$f":"IFERROR('Rates Table'!BC28*(High_Block_2),0)/100","v":0},{"$f":"IFERROR('Rates Table'!BD28*(High_Block_2),0)/100","v":0},{"$f":"IFERROR('Rates Table'!BE28*(High_Block_2),0)/100","v":0},{"$f":"IFERROR('Rates Table'!BF28*(High_Block_2),0)/100","v":0},{"$f":"IFERROR('Rates Table'!BG28*(High_Block_2),0)/100","v":0},{"$f":"IFERROR('Rates Table'!BH28*(High_Block_2),0)/100","v":0},{"$f":"IFERROR('Rates Table'!BI28*(High_Block_2),0)/100","v":0},{"$f":"IFERROR('Rates Table'!BJ28*(High_Block_2),0)/100","v":0},{"$f":"IFERROR('Rates Table'!BK28*(High_Block_2),0)/100","v":0},{"$f":"IFERROR('Rates Table'!BL28*(High_Block_2),0)/100","v":0},{"$f":"IFERROR('Rates Table'!BM28*(High_Block_2),0)/100","v":0},{"$f":"IFERROR('Rates Table'!BN28*(High_Block_2),0)/100","v":0},{"$f":"IFERROR('Rates Table'!BO28*(High_Block_2),0)/100","v":0},{"$f":"IFERROR('Rates Table'!BP28*(High_Block_2),0)/100","v":0},{"$f":"IFERROR('Rates Table'!BQ28*(High_Block_2),0)/100","v":0}]
[null,null,"Energy Demand","R/kVA",0,{"$f":"IFERROR('Rates Table'!F29*High_Demand,0)","v":0},{"$f":"IFERROR('Rates Table'!G29*High_Demand,0)","v":0},{"$f":"IFERROR('Rates Table'!H29*High_Demand,0)","v":0},{"$f":"IFERROR('Rates Table'!I29*High_Demand,0)","v":0},{"$f":"IFERROR('Rates Table'!J29*High_Demand,0)","v":0},{"$f":"IFERROR('Rates Table'!K29*High_Demand,0)","v":0},{"$f":"IFERROR('Rates Table'!L29*High_Demand,0)","v":0},{"$f":"IFERROR('Rates Table'!M29*High_Demand,0)","v":0},{"$f":"IFERROR('Rates Table'!N29*High_Demand,0)","v":0},{"$f":"IFERROR('Rates Table'!O29*High_Demand,0)","v":0},{"$f":"IFERROR('Rates Table'!P29*High_Demand,0)","v":0},{"$f":"IFERROR('Rates Table'!Q29*High_Demand,0)","v":0},{"$f":"IFERROR('Rates Table'!R29*High_Demand,0)","v":0},{"$f":"IFERROR('Rates Table'!S29*High_Demand,0)","v":0},{"$f":"IFERROR('Rates Table'!T29*High_Demand,0)","v":0},{"$f":"IFERROR('Rates Table'!U29*High_Demand,0)","v":0},{"$f":"IFERROR('Rates Table'!V29*High_Demand,0)","v":0},{"$f":"IFERROR('Rates Table'!W29*High_Demand,0)","v":0},{"$f":"IFERROR('Rates Table'!X29*High_Demand,0)","v":0},{"$f":"IFERROR('Rates Table'!Y29*High_Demand,0)","v":0},{"$f":"IFERROR('Rates Table'!Z29*High_Demand,0)","v":0},{"$f":"IFERROR('Rates Table'!AA29*High_Demand,0)","v":0},{"$f":"IFERROR('Rates Table'!AB29*High_Demand,0)","v":0},{"$f":"IFERROR('Rates Table'!AC29*High_Demand,0)","v":0},{"$f":"IFERROR('Rates Table'!AD29*High_Demand,0)","v":0},{"$f":"IFERROR('Rates Table'!AE29*High_Demand,0)","v":0},{"$f":"IFERROR('Rates Table'!AF29*High_Demand,0)","v":0},{"$f":"IFERROR('Rates Table'!AG29*High_Demand,0)","v":0},{"$f":"IFERROR('Rates Table'!AH29*High_Demand,0)","v":0},{"$f":"IFERROR('Rates Table'!AI29*High_Demand,0)","v":0},{"$f":"IFERROR('Rates Table'!AJ29*High_Demand,0)","v":0},null,0,{"$f":"IFERROR('Rates Table'!AM29*High_Demand,0)","v":0},{"$f":"IFERROR('Rates Table'!AN29*High_Demand,0)","v":0},{"$f":"IFERROR('Rates Table'!AO29*High_Demand,0)","v":0},{"$f":"IFERROR('Rates Table'!AP29*High_Demand,0)","v":0},{"$f":"IFERROR('Rates Table'!AQ29*High_Demand,0)","v":0},{"$f":"IFERROR('Rates Table'!AR29*High_Demand,0)","v":0},{"$f":"IFERROR('Rates Table'!AS29*High_Demand,0)","v":0},{"$f":"IFERROR('Rates Table'!AT29*High_Demand,0)","v":0},{"$f":"IFERROR('Rates Table'!AU29*High_Demand,0)","v":0},{"$f":"IFERROR('Rates Table'!AV29*High_Demand,0)","v":0},{"$f":"IFERROR('Rates Table'!AW29*High_Demand,0)","v":0},{"$f":"IFERROR('Rates Table'!AX29*High_Demand,0)","v":0},{"$f":"IFERROR('Rates Table'!AY29*High_Demand,0)","v":0},{"$f":"IFERROR('Rates Table'!AZ29*High_Demand,0)","v":0},{"$f":"IFERROR('Rates Table'!BA29*High_Demand,0)","v":0},{"$f":"IFERROR('Rates Table'!BB29*High_Demand,0)","v":0},{"$f":"IFERROR('Rates Table'!BC29*High_Demand,0)","v":0},{"$f":"IFERROR('Rates Table'!BD29*High_Demand,0)","v":0},{"$f":"IFERROR('Rates Table'!BE29*High_Demand,0)","v":0},{"$f":"IFERROR('Rates Table'!BF29*High_Demand,0)","v":0},{"$f":"IFERROR('Rates Table'!BG29*High_Demand,0)","v":0},{"$f":"IFERROR('Rates Table'!BH29*High_Demand,0)","v":0},{"$f":"IFERROR('Rates Table'!BI29*High_Demand,0)","v":0},{"$f":"IFERROR('Rates Table'!BJ29*High_Demand,0)","v":0},{"$f":"IFERROR('Rates Table'!BK29*High_Demand,0)","v":0},{"$f":"IFERROR('Rates Table'!BL29*High_Demand,0)","v":0},{"$f":"IFERROR('Rates Table'!BM29*High_Demand,0)","v":0},{"$f":"IFERROR('Rates Table'!BN29*High_Demand,0)","v":0},{"$f":"IFERROR('Rates Table'!BO29*High_Demand,0)","v":0},{"$f":"IFERROR('Rates Table'!BP29*High_Demand,0)","v":0},{"$f":"IFERROR('Rates Table'!BQ29*High_Demand,0)","v":0}]
[]
[null,"Total energy charges",null,null,{"$f":"SUM(E22:E29)","v":0},{"$f":"SUM(F22:F29)","v":0},{"$f":"SUM(G22:G29)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AB22:AB29)","v":0},0,0,0,0,{"$f":"SUM(AG22:AG29)","v":0},{"$f":"SUM(AH22:AH29)","v":0},0,0,null,{"$f":"SUM(AL22:AL29)","v":0},{"$f":"SUM(AM22:AM29)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BI22:BI29)","v":0},0,0,0,0,0,{"$f":"SUM(BO22:BO29)","v":0},0,0]
[]
[null,"Other charges",null,"Units",{"$f":"E$8","v":"2023/2024 Rates"},{"$f":"F$8","v":"2023/2024 Rates"},"2023/2024 Rates","2023/2024 Rates","2023/2024 Rates","2023/2024 Rates","2023/2024 Rates","2023/2024 Rates","2023/2024 Rates","2023/2024 Rates","2023/2024 Rates","2023/2024 Rates","2023/2024 Rates","2023/2024 Rates","2023/2024 Rates","2023/2024 Rates","2023/2024 Rates","2023/2024 Rates","2023/2024 Rates","2023/2024 Rates","2023/2024 Rates","2023/2024 Rates","2023/2024 Rates","2023/2024 Rates","2023/2024 Rates","2023/2024 Rates","2023/2024 Rates","2023/2024 Rates","2023/2024 Rates","2023/2024 Rates","2023/2024 Rates","2023/2024 Rates",null,{"$f":"AL$8","v":"2024/2025 Rates"},{"$f":"AM$8","v":"2024/2025 Rates"},"2024/2025 Rates","2024/2025 Rates","2024/2025 Rates","2024/2025 Rates","2024/2025 Rates","2024/2025 Rates","2024/2025 Rates","2024/2025 Rates","2024/2025 Rates","2024/2025 Rates","2024/2025 Rates","2024/2025 Rates","2024/2025 Rates","2024/2025 Rates","2024/2025 Rates","2024/2025 Rates","2024/2025 Rates","2024/2025 Rates","2024/2025 Rates","2024/2025 Rates","2024/2025 Rates","2024/2025 Rates","2024/2025 Rates","2024/2025 Rates","2024/2025 Rates","2024/2025 Rates","2024/2025 Rates","2024/2025 Rates","2024/2025 Rates","2024/2025 Rates"]
[]
[null,null,"Ancillary service charge ","c/kWh",{"$f":"INDEX(F35:AJ35,0,Selected_Tariff_ID)","v":0},{"$f":"IFERROR(High_Total_Energy*'Rates Table'!F48,0)/100","v":0},{"$f":"IFERROR(High_Total_Energy*'Rates Table'!G48,0)/100","v":0},{"$f":"IFERROR(High_Total_Energy*'Rates Table'!H48,0)/100","v":0},{"$f":"IFERROR(High_Total_Energy*'Rates Table'!I48,0)/100","v":0},{"$f":"IFERROR(High_Total_Energy*'Rates Table'!J48,0)/100","v":0},{"$f":"IFERROR(High_Total_Energy*'Rates Table'!K48,0)/100","v":0},{"$f":"IFERROR(High_Total_Energy*'Rates Table'!L48,0)/100","v":0},{"$f":"IFERROR(High_Total_Energy*'Rates Table'!M48,0)/100","v":0},{"$f":"IFERROR(High_Total_Energy*'Rates Table'!N48,0)/100","v":0},{"$f":"IFERROR(High_Total_Energy*'Rates Table'!O48,0)/100","v":0},{"$f":"IFERROR(High_Total_Energy*'Rates Table'!P48,0)/100","v":0},{"$f":"IFERROR(High_Total_Energy*'Rates Table'!Q48,0)/100","v":0},{"$f":"IFERROR(High_Total_Energy*'Rates Table'!R48,0)/100","v":0},{"$f":"IFERROR(High_Total_Energy*'Rates Table'!S48,0)/100","v":0},{"$f":"IFERROR(High_Total_Energy*'Rates Table'!T48,0)/100","v":0},{"$f":"IFERROR(High_Total_Energy*'Rates Table'!U48,0)/100","v":0},{"$f":"IFERROR(High_Total_Energy*'Rates Table'!V48,0)/100","v":0},{"$f":"IFERROR(High_Total_Energy*'Rates Table'!W48,0)/100","v":0},{"$f":"IFERROR(High_Total_Energy*'Rates Table'!X48,0)/100","v":0},{"$f":"IFERROR(High_Total_Energy*'Rates Table'!Y48,0)/100","v":0},{"$f":"IFERROR(High_Total_Energy*'Rates Table'!Z48,0)/100","v":0},{"$f":"IFERROR(High_Total_Energy*'Rates Table'!AA48,0)/100","v":0},{"$f":"IFERROR(High_Total_Energy*'Rates Table'!AB48,0)/100","v":0},{"$f":"IFERROR(High_Total_Energy*'Rates Table'!AC48,0)/100","v":0},{"$f":"IFERROR(High_Total_Energy*'Rates Table'!AD48,0)/100","v":0},{"$f":"IFERROR(High_Total_Energy*'Rates Table'!AE48,0)/100","v":0},{"$f":"IFERROR(High_Total_Energy*'Rates Table'!AF48,0)/100","v":0},{"$f":"IFERROR(High_Total_Energy*'Rates Table'!AG48,0)/100","v":0},{"$f":"IFERROR(High_Total_Energy*'Rates Table'!AH48,0)/100","v":0},{"$f":"IFERROR(High_Total_Energy*'Rates Table'!AI48,0)/100","v":0},{"$f":"IFERROR(High_Total_Energy*'Rates Table'!AJ48,0)/100","v":0},null,{"$f":"INDEX(AM35:BQ35,0,Selected_Tariff_ID)","v":0},{"$f":"IFERROR(High_Total_Energy*'Rates Table'!AM48,0)/100","v":0},{"$f":"IFERROR(High_Total_Energy*'Rates Table'!AN48,0)/100","v":0},{"$f":"IFERROR(High_Total_Energy*'Rates Table'!AO48,0)/100","v":0},{"$f":"IFERROR(High_Total_Energy*'Rates Table'!AP48,0)/100","v":0},{"$f":"IFERROR(High_Total_Energy*'Rates Table'!AQ48,0)/100","v":0},{"$f":"IFERROR(High_Total_Energy*'Rates Table'!AR48,0)/100","v":0},{"$f":"IFERROR(High_Total_Energy*'Rates Table'!AS48,0)/100","v":0},{"$f":"IFERROR(High_Total_Energy*'Rates Table'!AT48,0)/100","v":0},{"$f":"IFERROR(High_Total_Energy*'Rates Table'!AU48,0)/100","v":0},{"$f":"IFERROR(High_Total_Energy*'Rates Table'!AV48,0)/100","v":0},{"$f":"IFERROR(High_Total_Energy*'Rates Table'!AW48,0)/100","v":0},{"$f":"IFERROR(High_Total_Energy*'Rates Table'!AX48,0)/100","v":0},{"$f":"IFERROR(High_Total_Energy*'Rates Table'!AY48,0)/100","v":0},{"$f":"IFERROR(High_Total_Energy*'Rates Table'!AZ48,0)/100","v":0},{"$f":"IFERROR(High_Total_Energy*'Rates Table'!BA48,0)/100","v":0},{"$f":"IFERROR(High_Total_Energy*'Rates Table'!BB48,0)/100","v":0},{"$f":"IFERROR(High_Total_Energy*'Rates Table'!BC48,0)/100","v":0},{"$f":"IFERROR(High_Total_Energy*'Rates Table'!BD48,0)/100","v":0},{"$f":"IFERROR(High_Total_Energy*'Rates Table'!BE48,0)/100","v":0},{"$f":"IFERROR(High_Total_Energy*'Rates Table'!BF48,0)/100","v":0},{"$f":"IFERROR(High_Total_Energy*'Rates Table'!BG48,0)/100","v":0},{"$f":"IFERROR(High_Total_Energy*'Rates Table'!BH48,0)/100","v":0},{"$f":"IFERROR(High_Total_Energy*'Rates Table'!BI48,0)/100","v":0},{"$f":"IFERROR(High_Total_Energy*'Rates Table'!BJ48,0)/100","v":0},{"$f":"IFERROR(High_Total_Energy*'Rates Table'!BK48,0)/100","v":0},{"$f":"IFERROR(High_Total_Energy*'Rates Table'!BL48,0)/100","v":0},{"$f":"IFERROR(High_Total_Energy*'Rates Table'!BM48,0)/100","v":0},{"$f":"IFERROR(High_Total_Energy*'Rates Table'!BN48,0)/100","v":0},{"$f":"IFERROR(High_Total_Energy*'Rates Table'!BO48,0)/100","v":0},{"$f":"IFERROR(High_Total_Energy*'Rates Table'!BP48,0)/100","v":0},{"$f":"IFERROR(High_Total_Energy*'Rates Table'!BQ48,0)/100","v":0}]
[null,null,"Reactive energy charge","c/kVArh",0,{"$f":"IFERROR(High_Excess_RE*'Rates Table'!F49,0)/100","v":0},{"$f":"IFERROR(High_Excess_RE*'Rates Table'!G49,0)/100","v":0},{"$f":"IFERROR(High_Excess_RE*'Rates Table'!H49,0)/100","v":0},{"$f":"IFERROR(High_Excess_RE*'Rates Table'!I49,0)/100","v":0},{"$f":"IFERROR(High_Excess_RE*'Rates Table'!J49,0)/100","v":0},{"$f":"IFERROR(High_Excess_RE*'Rates Table'!K49,0)/100","v":0},{"$f":"IFERROR(High_Excess_RE*'Rates Table'!L49,0)/100","v":0},{"$f":"IFERROR(High_Excess_RE*'Rates Table'!M49,0)/100","v":0},{"$f":"IFERROR(High_Excess_RE*'Rates Table'!N49,0)/100","v":0},{"$f":"IFERROR(High_Excess_RE*'Rates Table'!O49,0)/100","v":0},{"$f":"IFERROR(High_Excess_RE*'Rates Table'!P49,0)/100","v":0},{"$f":"IFERROR(High_Excess_RE*'Rates Table'!Q49,0)/100","v":0},{"$f":"IFERROR(High_Excess_RE*'Rates Table'!R49,0)/100","v":0},{"$f":"IFERROR(High_Excess_RE*'Rates Table'!S49,0)/100","v":0},{"$f":"IFERROR(High_Excess_RE*'Rates Table'!T49,0)/100","v":0},{"$f":"IFERROR(High_Excess_RE*'Rates Table'!U49,0)/100","v":0},{"$f":"IFERROR(High_Excess_RE*'Rates Table'!V49,0)/100","v":0},{"$f":"IFERROR(High_Excess_RE*'Rates Table'!W49,0)/100","v":0},{"$f":"IFERROR(High_Excess_RE*'Rates Table'!X49,0)/100","v":0},{"$f":"IFERROR(High_Excess_RE*'Rates Table'!Y49,0)/100","v":0},{"$f":"IFERROR(High_Excess_RE*'Rates Table'!Z49,0)/100","v":0},{"$f":"IFERROR(High_Excess_RE*'Rates Table'!AA49,0)/100","v":0},{"$f":"IFERROR(High_Excess_RE*'Rates Table'!AB49,0)/100","v":0},{"$f":"IFERROR(High_Excess_RE*'Rates Table'!AC49,0)/100","v":0},{"$f":"IFERROR(High_Excess_RE*'Rates Table'!AD49,0)/100","v":0},{"$f":"IFERROR(High_Excess_RE*'Rates Table'!AE49,0)/100","v":0},{"$f":"IFERROR(High_Excess_RE*'Rates Table'!AF49,0)/100","v":0},{"$f":"IFERROR(High_Excess_RE*'Rates Table'!AG49,0)/100","v":0},{"$f":"IFERROR(High_Excess_RE*'Rates Table'!AH49,0)/100","v":0},{"$f":"IFERROR(High_Excess_RE*'Rates Table'!AI49,0)/100","v":0},{"$f":"IFERROR(High_Excess_RE*'Rates Table'!AJ49,0)/100","v":0},null,0,{"$f":"IFERROR(High_Excess_RE*'Rates Table'!AM49,0)/100","v":0},{"$f":"IFERROR(High_Excess_RE*'Rates Table'!AN49,0)/100","v":0},{"$f":"IFERROR(High_Excess_RE*'Rates Table'!AO49,0)/100","v":0},{"$f":"IFERROR(High_Excess_RE*'Rates Table'!AP49,0)/100","v":0},{"$f":"IFERROR(High_Excess_RE*'Rates Table'!AQ49,0)/100","v":0},{"$f":"IFERROR(High_Excess_RE*'Rates Table'!AR49,0)/100","v":0},{"$f":"IFERROR(High_Excess_RE*'Rates Table'!AS49,0)/100","v":0},{"$f":"IFERROR(High_Excess_RE*'Rates Table'!AT49,0)/100","v":0},{"$f":"IFERROR(High_Excess_RE*'Rates Table'!AU49,0)/100","v":0},{"$f":"IFERROR(High_Excess_RE*'Rates Table'!AV49,0)/100","v":0},{"$f":"IFERROR(High_Excess_RE*'Rates Table'!AW49,0)/100","v":0},{"$f":"IFERROR(High_Excess_RE*'Rates Table'!AX49,0)/100","v":0},{"$f":"IFERROR(High_Excess_RE*'Rates Table'!AY49,0)/100","v":0},{"$f":"IFERROR(High_Excess_RE*'Rates Table'!AZ49,0)/100","v":0},{"$f":"IFERROR(High_Excess_RE*'Rates Table'!BA49,0)/100","v":0},{"$f":"IFERROR(High_Excess_RE*'Rates Table'!BB49,0)/100","v":0},{"$f":"IFERROR(High_Excess_RE*'Rates Table'!BC49,0)/100","v":0},{"$f":"IFERROR(High_Excess_RE*'Rates Table'!BD49,0)/100","v":0},{"$f":"IFERROR(High_Excess_RE*'Rates Table'!BE49,0)/100","v":0},{"$f":"IFERROR(High_Excess_RE*'Rates Table'!BF49,0)/100","v":0},{"$f":"IFERROR(High_Excess_RE*'Rates Table'!BG49,0)/100","v":0},{"$f":"IFERROR(High_Excess_RE*'Rates Table'!BH49,0)/100","v":0},{"$f":"IFERROR(High_Excess_RE*'Rates Table'!BI49,0)/100","v":0},{"$f":"IFERROR(High_Excess_RE*'Rates Table'!BJ49,0)/100","v":0},{"$f":"IFERROR(High_Excess_RE*'Rates Table'!BK49,0)/100","v":0},{"$f":"IFERROR(High_Excess_RE*'Rates Table'!BL49,0)/100","v":0},{"$f":"IFERROR(High_Excess_RE*'Rates Table'!BM49,0)/100","v":0},{"$f":"IFERROR(High_Excess_RE*'Rates Table'!BN49,0)/100","v":0},{"$f":"IFERROR(High_Excess_RE*'Rates Table'!BO49,0)/100","v":0},{"$f":"IFERROR(High_Excess_RE*'Rates Table'!BP49,0)/100","v":0},{"$f":"IFERROR(High_Excess_RE*'Rates Table'!BQ49,0)/100","v":0}]
[null,null,"Electrification and rural subsidy ","c/kWh",0,{"$f":"IFERROR(High_Total_Energy*'Rates Table'!F50,0)/100","v":0},{"$f":"IFERROR(High_Total_Energy*'Rates Table'!G50,0)/100","v":0},{"$f":"IFERROR(High_Total_Energy*'Rates Table'!H50,0)/100","v":0},{"$f":"IFERROR(High_Total_Energy*'Rates Table'!I50,0)/100","v":0},{"$f":"IFERROR(High_Total_Energy*'Rates Table'!J50,0)/100","v":0},{"$f":"IFERROR(High_Total_Energy*'Rates Table'!K50,0)/100","v":0},{"$f":"IFERROR(High_Total_Energy*'Rates Table'!L50,0)/100","v":0},{"$f":"IFERROR(High_Total_Energy*'Rates Table'!M50,0)/100","v":0},{"$f":"IFERROR(High_Total_Energy*'Rates Table'!N50,0)/100","v":0},{"$f":"IFERROR(High_Total_Energy*'Rates Table'!O50,0)/100","v":0},{"$f":"IFERROR(High_Total_Energy*'Rates Table'!P50,0)/100","v":0},{"$f":"IFERROR(High_Total_Energy*'Rates Table'!Q50,0)/100","v":0},{"$f":"IFERROR(High_Total_Energy*'Rates Table'!R50,0)/100","v":0},{"$f":"IFERROR(High_Total_Energy*'Rates Table'!S50,0)/100","v":0},{"$f":"IFERROR(High_Total_Energy*'Rates Table'!T50,0)/100","v":0},{"$f":"IFERROR(High_Total_Energy*'Rates Table'!U50,0)/100","v":0},{"$f":"IFERROR(High_Total_Energy*'Rates Table'!V50,0)/100","v":0},{"$f":"IFERROR(High_Total_Energy*'Rates Table'!W50,0)/100","v":0},{"$f":"IFERROR(High_Total_Energy*'Rates Table'!X50,0)/100","v":0},{"$f":"IFERROR(High_Total_Energy*'Rates Table'!Y50,0)/100","v":0},{"$f":"IFERROR(High_Total_Energy*'Rates Table'!Z50,0)/100","v":0},{"$f":"IFERROR(High_Total_Energy*'Rates Table'!AA50,0)/100","v":0},{"$f":"IFERROR(High_Total_Energy*'Rates Table'!AB50,0)/100","v":0},{"$f":"IFERROR(High_Total_Energy*'Rates Table'!AC50,0)/100","v":0},{"$f":"IFERROR(High_Total_Energy*'Rates Table'!AD50,0)/100","v":0},{"$f":"IFERROR(High_Total_Energy*'Rates Table'!AE50,0)/100","v":0},{"$f":"IFERROR(High_Total_Energy*'Rates Table'!AF50,0)/100","v":0},{"$f":"IFERROR(High_Total_Energy*'Rates Table'!AG50,0)/100","v":0},{"$f":"IFERROR(High_Total_Energy*'Rates Table'!AH50,0)/100","v":0},{"$f":"IFERROR(High_Total_Energy*'Rates Table'!AI50,0)/100","v":0},{"$f":"IFERROR(High_Total_Energy*'Rates Table'!AJ50,0)/100","v":0},null,0,{"$f":"IFERROR(High_Total_Energy*'Rates Table'!AM50,0)/100","v":0},{"$f":"IFERROR(High_Total_Energy*'Rates Table'!AN50,0)/100","v":0},{"$f":"IFERROR(High_Total_Energy*'Rates Table'!AO50,0)/100","v":0},{"$f":"IFERROR(High_Total_Energy*'Rates Table'!AP50,0)/100","v":0},{"$f":"IFERROR(High_Total_Energy*'Rates Table'!AQ50,0)/100","v":0},{"$f":"IFERROR(High_Total_Energy*'Rates Table'!AR50,0)/100","v":0},{"$f":"IFERROR(High_Total_Energy*'Rates Table'!AS50,0)/100","v":0},{"$f":"IFERROR(High_Total_Energy*'Rates Table'!AT50,0)/100","v":0},{"$f":"IFERROR(High_Total_Energy*'Rates Table'!AU50,0)/100","v":0},{"$f":"IFERROR(High_Total_Energy*'Rates Table'!AV50,0)/100","v":0},{"$f":"IFERROR(High_Total_Energy*'Rates Table'!AW50,0)/100","v":0},{"$f":"IFERROR(High_Total_Energy*'Rates Table'!AX50,0)/100","v":0},{"$f":"IFERROR(High_Total_Energy*'Rates Table'!AY50,0)/100","v":0},{"$f":"IFERROR(High_Total_Energy*'Rates Table'!AZ50,0)/100","v":0},{"$f":"IFERROR(High_Total_Energy*'Rates Table'!BA50,0)/100","v":0},{"$f":"IFERROR(High_Total_Energy*'Rates Table'!BB50,0)/100","v":0},{"$f":"IFERROR(High_Total_Energy*'Rates Table'!BC50,0)/100","v":0},{"$f":"IFERROR(High_Total_Energy*'Rates Table'!BD50,0)/100","v":0},{"$f":"IFERROR(High_Total_Energy*'Rates Table'!BE50,0)/100","v":0},{"$f":"IFERROR(High_Total_Energy*'Rates Table'!BF50,0)/100","v":0},{"$f":"IFERROR(High_Total_Energy*'Rates Table'!BG50,0)/100","v":0},{"$f":"IFERROR(High_Total_Energy*'Rates Table'!BH50,0)/100","v":0},{"$f":"IFERROR(High_Total_Energy*'Rates Table'!BI50,0)/100","v":0},{"$f":"IFERROR(High_Total_Energy*'Rates Table'!BJ50,0)/100","v":0},{"$f":"IFERROR(High_Total_Energy*'Rates Table'!BK50,0)/100","v":0},{"$f":"IFERROR(High_Total_Energy*'Rates Table'!BL50,0)/100","v":0},{"$f":"IFERROR(High_Total_Energy*'Rates Table'!BM50,0)/100","v":0},{"$f":"IFERROR(High_Total_Energy*'Rates Table'!BN50,0)/100","v":0},{"$f":"IFERROR(High_Total_Energy*'Rates Table'!BO50,0)/100","v":0},{"$f":"IFERROR(High_Total_Energy*'Rates Table'!BP50,0)/100","v":0},{"$f":"IFERROR(High_Total_Energy*'Rates Table'!BQ50,0)/100","v":0}]
[null,null,"Affordability subsidy ","c/kWh",0,{"$f":"IFERROR(High_Total_Energy*'Rates Table'!F51,0)/100","v":0},{"$f":"IFERROR(High_Total_Energy*'Rates Table'!G51,0)/100","v":0},{"$f":"IFERROR(High_Total_Energy*'Rates Table'!H51,0)/100","v":0},{"$f":"IFERROR(High_Total_Energy*'Rates Table'!I51,0)/100","v":0},{"$f":"IFERROR(High_Total_Energy*'Rates Table'!J51,0)/100","v":0},{"$f":"IFERROR(High_Total_Energy*'Rates Table'!K51,0)/100","v":0},{"$f":"IFERROR(High_Total_Energy*'Rates Table'!L51,0)/100","v":0},{"$f":"IFERROR(High_Total_Energy*'Rates Table'!M51,0)/100","v":0},{"$f":"IFERROR(High_Total_Energy*'Rates Table'!N51,0)/100","v":0},{"$f":"IFERROR(High_Total_Energy*'Rates Table'!O51,0)/100","v":0},{"$f":"IFERROR(High_Total_Energy*'Rates Table'!P51,0)/100","v":0},{"$f":"IFERROR(High_Total_Energy*'Rates Table'!Q51,0)/100","v":0},{"$f":"IFERROR(High_Total_Energy*'Rates Table'!R51,0)/100","v":0},{"$f":"IFERROR(High_Total_Energy*'Rates Table'!S51,0)/100","v":0},{"$f":"IFERROR(High_Total_Energy*'Rates Table'!T51,0)/100","v":0},{"$f":"IFERROR(High_Total_Energy*'Rates Table'!U51,0)/100","v":0},{"$f":"IFERROR(High_Total_Energy*'Rates Table'!V51,0)/100","v":0},{"$f":"IFERROR(High_Total_Energy*'Rates Table'!W51,0)/100","v":0},{"$f":"IFERROR(High_Total_Energy*'Rates Table'!X51,0)/100","v":0},{"$f":"IFERROR(High_Total_Energy*'Rates Table'!Y51,0)/100","v":0},{"$f":"IFERROR(High_Total_Energy*'Rates Table'!Z51,0)/100","v":0},{"$f":"IFERROR(High_Total_Energy*'Rates Table'!AA51,0)/100","v":0},{"$f":"IFERROR(High_Total_Energy*'Rates Table'!AB51,0)/100","v":0},{"$f":"IFERROR(High_Total_Energy*'Rates Table'!AC51,0)/100","v":0},{"$f":"IFERROR(High_Total_Energy*'Rates Table'!AD51,0)/100","v":0},{"$f":"IFERROR(High_Total_Energy*'Rates Table'!AE51,0)/100","v":0},{"$f":"IFERROR(High_Total_Energy*'Rates Table'!AF51,0)/100","v":0},{"$f":"IFERROR(High_Total_Energy*'Rates Table'!AG51,0)/100","v":0},{"$f":"IFERROR(High_Total_Energy*'Rates Table'!AH51,0)/100","v":0},{"$f":"IFERROR(High_Total_Energy*'Rates Table'!AI51,0)/100","v":0},{"$f":"IFERROR(High_Total_Energy*'Rates Table'!AJ51,0)/100","v":0},null,0,{"$f":"IFERROR(High_Total_Energy*'Rates Table'!AM51,0)/100","v":0},{"$f":"IFERROR(High_Total_Energy*'Rates Table'!AN51,0)/100","v":0},{"$f":"IFERROR(High_Total_Energy*'Rates Table'!AO51,0)/100","v":0},{"$f":"IFERROR(High_Total_Energy*'Rates Table'!AP51,0)/100","v":0},{"$f":"IFERROR(High_Total_Energy*'Rates Table'!AQ51,0)/100","v":0},{"$f":"IFERROR(High_Total_Energy*'Rates Table'!AR51,0)/100","v":0},{"$f":"IFERROR(High_Total_Energy*'Rates Table'!AS51,0)/100","v":0},{"$f":"IFERROR(High_Total_Energy*'Rates Table'!AT51,0)/100","v":0},{"$f":"IFERROR(High_Total_Energy*'Rates Table'!AU51,0)/100","v":0},{"$f":"IFERROR(High_Total_Energy*'Rates Table'!AV51,0)/100","v":0},{"$f":"IFERROR(High_Total_Energy*'Rates Table'!AW51,0)/100","v":0},{"$f":"IFERROR(High_Total_Energy*'Rates Table'!AX51,0)/100","v":0},{"$f":"IFERROR(High_Total_Energy*'Rates Table'!AY51,0)/100","v":0},{"$f":"IFERROR(High_Total_Energy*'Rates Table'!AZ51,0)/100","v":0},{"$f":"IFERROR(High_Total_Energy*'Rates Table'!BA51,0)/100","v":0},{"$f":"IFERROR(High_Total_Energy*'Rates Table'!BB51,0)/100","v":0},{"$f":"IFERROR(High_Total_Energy*'Rates Table'!BC51,0)/100","v":0},{"$f":"IFERROR(High_Total_Energy*'Rates Table'!BD51,0)/100","v":0},{"$f":"IFERROR(High_Total_Energy*'Rates Table'!BE51,0)/100","v":0},{"$f":"IFERROR(High_Total_Energy*'Rates Table'!BF51,0)/100","v":0},{"$f":"IFERROR(High_Total_Energy*'Rates Table'!BG51,0)/100","v":0},{"$f":"IFERROR(High_Total_Energy*'Rates Table'!BH51,0)/100","v":0},{"$f":"IFERROR(High_Total_Energy*'Rates Table'!BI51,0)/100","v":0},{"$f":"IFERROR(High_Total_Energy*'Rates Table'!BJ51,0)/100","v":0},{"$f":"IFERROR(High_Total_Energy*'Rates Table'!BK51,0)/100","v":0},{"$f":"IFERROR(High_Total_Energy*'Rates Table'!BL51,0)/100","v":0},{"$f":"IFERROR(High_Total_Energy*'Rates Table'!BM51,0)/100","v":0},{"$f":"IFERROR(High_Total_Energy*'Rates Table'!BN51,0)/100","v":0},{"$f":"IFERROR(High_Total_Energy*'Rates Table'!BO51,0)/100","v":0},{"$f":"IFERROR(High_Total_Energy*'Rates Table'!BP51,0)/100","v":0},{"$f":"IFERROR(High_Total_Energy*'Rates Table'!BQ51,0)/100","v":0}]
[null,null,"Administration charge","R/day",0,{"$f":"IFERROR('Rates Table'!F52*PODs*High_Days,0)","v":0},{"$f":"IFERROR('Rates Table'!G52*PODs*High_Days,0)","v":0},{"$f":"IFERROR('Rates Table'!H52*PODs*High_Days,0)","v":0},{"$f":"IFERROR('Rates Table'!I52*PODs*High_Days,0)","v":0},{"$f":"IFERROR('Rates Table'!J52*PODs*High_Days,0)","v":0},{"$f":"IFERROR('Rates Table'!K52*PODs*High_Days,0)","v":0},{"$f":"IFERROR('Rates Table'!L52*PODs*High_Days,0)","v":0},{"$f":"IFERROR('Rates Table'!M52*PODs*High_Days,0)","v":0},{"$f":"IFERROR('Rates Table'!N52*PODs*High_Days,0)","v":0},{"$f":"IFERROR('Rates Table'!O52*PODs*High_Days,0)","v":0},{"$f":"IFERROR('Rates Table'!P52*PODs*High_Days,0)","v":0},{"$f":"IFERROR('Rates Table'!Q52*PODs*High_Days,0)","v":0},{"$f":"IFERROR('Rates Table'!R52*PODs*High_Days,0)","v":0},{"$f":"IFERROR('Rates Table'!S52*PODs*High_Days,0)","v":0},{"$f":"IFERROR('Rates Table'!T52*PODs*High_Days,0)","v":0},{"$f":"IFERROR('Rates Table'!U52*PODs*High_Days,0)","v":0},{"$f":"IFERROR('Rates Table'!V52*PODs*High_Days,0)","v":509.68},{"$f":"IFERROR('Rates Table'!W52*PODs*High_Days,0)","v":509.68},{"$f":"IFERROR('Rates Table'!X52*PODs*High_Days,0)","v":509.68},{"$f":"IFERROR('Rates Table'!Y52*PODs*High_Days,0)","v":833.5200000000001},{"$f":"IFERROR('Rates Table'!Z52*PODs*High_Days,0)","v":509.68},{"$f":"IFERROR('Rates Table'!AA52*PODs*High_Days,0)","v":833.5200000000001},{"$f":"IFERROR('Rates Table'!AB52*PODs*High_Days,0)","v":0},{"$f":"IFERROR('Rates Table'!AC52*PODs*High_Days,0)","v":0},{"$f":"IFERROR('Rates Table'!AD52*PODs*High_Days,0)","v":0},{"$f":"IFERROR('Rates Table'!AE52*PODs*High_Days,0)","v":0},{"$f":"IFERROR('Rates Table'!AF52*PODs*High_Days,0)","v":0},{"$f":"IFERROR('Rates Table'!AG52*PODs*High_Days,0)","v":0},{"$f":"IFERROR('Rates Table'!AH52*PODs*High_Days,0)","v":0},{"$f":"IFERROR('Rates Table'!AI52*PODs*High_Days,0)","v":0},{"$f":"IFERROR('Rates Table'!AJ52*PODs*High_Days,0)","v":0},null,0,{"$f":"IFERROR('Rates Table'!AM52*PODs*High_Days,0)","v":0},{"$f":"IFERROR('Rates Table'!AN52*PODs*High_Days,0)","v":0},{"$f":"IFERROR('Rates Table'!AO52*PODs*High_Days,0)","v":0},{"$f":"IFERROR('Rates Table'!AP52*PODs*High_Days,0)","v":0},{"$f":"IFERROR('Rates Table'!AQ52*PODs*High_Days,0)","v":0},{"$f":"IFERROR('Rates Table'!AR52*PODs*High_Days,0)","v":0},{"$f":"IFERROR('Rates Table'!AS52*PODs*High_Days,0)","v":0},{"$f":"IFERROR('Rates Table'!AT52*PODs*High_Days,0)","v":0},{"$f":"IFERROR('Rates Table'!AU52*PODs*High_Days,0)","v":0},{"$f":"IFERROR('Rates Table'!AV52*PODs*High_Days,0)","v":0},{"$f":"IFERROR('Rates Table'!AW52*PODs*High_Days,0)","v":0},{"$f":"IFERROR('Rates Table'!AX52*PODs*High_Days,0)","v":0},{"$f":"IFERROR('Rates Table'!AY52*PODs*High_Days,0)","v":0},{"$f":"IFERROR('Rates Table'!AZ52*PODs*High_Days,0)","v":0},{"$f":"IFERROR('Rates Table'!BA52*PODs*High_Days,0)","v":0},{"$f":"IFERROR('Rates Table'!BB52*PODs*High_Days,0)","v":0},{"$f":"IFERROR('Rates Table'!BC52*PODs*High_Days,0)","v":575},{"$f":"IFERROR('Rates Table'!BD52*PODs*High_Days,0)","v":575},{"$f":"IFERROR('Rates Table'!BE52*PODs*High_Days,0)","v":575},{"$f":"IFERROR('Rates Table'!BF52*PODs*High_Days,0)","v":939.32},{"$f":"IFERROR('Rates Table'!BG52*PODs*High_Days,0)","v":575},{"$f":"IFERROR('Rates Table'!BH52*PODs*High_Days,0)","v":939.32},{"$f":"IFERROR('Rates Table'!BI52*PODs*High_Days,0)","v":0},{"$f":"IFERROR('Rates Table'!BJ52*PODs*High_Days,0)","v":0},{"$f":"IFERROR('Rates Table'!BK52*PODs*High_Days,0)","v":0},{"$f":"IFERROR('Rates Table'!BL52*PODs*High_Days,0)","v":0},{"$f":"IFERROR('Rates Table'!BM52*PODs*High_Days,0)","v":0},{"$f":"IFERROR('Rates Table'!BN52*PODs*High_Days,0)","v":0},{"$f":"IFERROR('Rates Table'!BO52*PODs*High_Days,0)","v":0},{"$f":"IFERROR('Rates Table'!BP52*PODs*High_Days,0)","v":0},{"$f":"IFERROR('Rates Table'!BQ52*PODs*High_Days,0)","v":0}]
[null,null,"Service charge",{"$f":"IF(Table_1=1,\"R/day\",\"R/day\")","v":"R/day"},0,{"$f":"IFERROR(IF(F$52=1,'Rates Table'!F53*PODs*High_Days,'Rates Table'!F53*PODs*High_Days),0)","v":2995.5200000000004},{"$f":"IFERROR(IF(G$52=1,'Rates Table'!G53*PODs*High_Days,'Rates Table'!G53*PODs*High_Days),0)","v":2995.5200000000004},{"$f":"IFERROR(IF(H$52=1,'Rates Table'!H53*PODs*High_Days,'Rates Table'!H53*PODs*High_Days),0)","v":2995.5200000000004},{"$f":"IFERROR(IF(I$52=1,'Rates Table'!I53*PODs*High_Days,'Rates Table'!I53*PODs*High_Days),0)","v":0},{"$f":"IFERROR(IF(J$52=1,'Rates Table'!J53*PODs*High_Days,'Rates Table'!J53*PODs*High_Days),0)","v":0},{"$f":"IFERROR(IF(K$52=1,'Rates Table'!K53*PODs*High_Days,'Rates Table'!K53*PODs*High_Days),0)","v":0},{"$f":"IFERROR(IF(L$52=1,'Rates Table'!L53*PODs*High_Days,'Rates Table'!L53*PODs*High_Days),0)","v":0},{"$f":"IFERROR(IF(M$52=1,'Rates Table'!M53*PODs*High_Days,'Rates Table'!M53*PODs*High_Days),0)","v":0},{"$f":"IFERROR(IF(N$52=1,'Rates Table'!N53*PODs*High_Days,'Rates Table'!N53*PODs*High_Days),0)","v":0},{"$f":"IFERROR(IF(O$52=1,'Rates Table'!O53*PODs*High_Days,'Rates Table'!O53*PODs*High_Days),0)","v":0},{"$f":"IFERROR(IF(P$52=1,'Rates Table'!P53*PODs*High_Days,'Rates Table'!P53*PODs*High_Days),0)","v":0},{"$f":"IFERROR(IF(Q$52=1,'Rates Table'!Q53*PODs*High_Days,'Rates Table'!Q53*PODs*High_Days),0)","v":3773.84},{"$f":"IFERROR(IF(R$52=1,'Rates Table'!R53*PODs*High_Days,'Rates Table'!R53*PODs*High_Days),0)","v":3773.84},{"$f":"IFERROR(IF(S$52=1,'Rates Table'!S53*PODs*High_Days,'Rates Table'!S53*PODs*High_Days),0)","v":3773.84},{"$f":"IFERROR(IF(T$52=1,'Rates Table'!T53*PODs*High_Days,'Rates Table'!T53*PODs*High_Days),0)","v":0},{"$f":"IFERROR(IF(U$52=1,'Rates Table'!U53*PODs*High_Days,'Rates Table'!U53*PODs*High_Days),0)","v":8093.24},{"$f":"IFERROR(IF(V$52=1,'Rates Table'!V53*PODs*High_Days,'Rates Table'!V53*PODs*High_Days),0)","v":2319.3200000000002},{"$f":"IFERROR(IF(W$52=1,'Rates Table'!W53*PODs*High_Days,'Rates Table'!W53*PODs*High_Days),0)","v":2319.3200000000002},{"$f":"IFERROR(IF(X$52=1,'Rates Table'!X53*PODs*High_Days,'Rates Table'!X53*PODs*High_Days),0)","v":2319.3200000000002},{"$f":"IFERROR(IF(Y$52=1,'Rates Table'!Y53*PODs*High_Days,'Rates Table'!Y53*PODs*High_Days),0)","v":2937.56},{"$f":"IFERROR(IF(Z$52=1,'Rates Table'!Z53*PODs*High_Days,'Rates Table'!Z53*PODs*High_Days),0)","v":2319.3200000000002},{"$f":"IFERROR(IF(AA$52=1,'Rates Table'!AA53*PODs*High_Days,'Rates Table'!AA53*PODs*High_Days),0)","v":2937.56},{"$f":"IFERROR(IF(AB$52=1,'Rates Table'!AB53*PODs*High_Days,'Rates Table'!AB53*PODs*High_Days),0)","v":0},{"$f":"IFERROR(IF(AC$52=1,'Rates Table'!AC53*PODs*High_Days,'Rates Table'!AC53*PODs*High_Days),0)","v":0},{"$f":"IFERROR(IF(AD$52=1,'Rates Table'!AD53*PODs*High_Days,'Rates Table'!AD53*PODs*High_Days),0)","v":0},{"$f":"IFERROR(IF(AE$52=1,'Rates Table'!AE53*PODs*High_Days,'Rates Table'!AE53*PODs*High_Days),0)","v":0},{"$f":"IFERROR(IF(AF$52=1,'Rates Table'!AF53*PODs*High_Days,'Rates Table'!AF53*PODs*High_Days),0)","v":894.24},{"$f":"IFERROR(IF(AG$52=1,'Rates Table'!AG53*PODs*High_Days,'Rates Table'!AG53*PODs*High_Days),0)","v":0},{"$f":"IFERROR(IF(AH$52=1,'Rates Table'!AH53*PODs*High_Days,'Rates Table'!AH53*PODs*High_Days),0)","v":0},{"$f":"IFERROR(IF(AI$52=1,'Rates Table'!AI53*PODs*High_Days,'Rates Table'!AI53*PODs*High_Days),0)","v":0},{"$f":"IFERROR(IF(AJ$52=1,'Rates Table'!AJ53*PODs*High_Days,'Rates Table'!AJ53*PODs*High_Days),0)","v":0},null,0,{"$f":"IFERROR(IF(AM$52=1,'Rates Table'!AM53*PODs*High_Days,'Rates Table'!AM53*PODs*High_Days),0)","v":3377.32},{"$f":"IFERROR(IF(AN$52=1,'Rates Table'!AN53*PODs*High_Days,'Rates Table'!AN53*PODs*High_Days),0)","v":3377.32},{"$f":"IFERROR(IF(AO$52=1,'Rates Table'!AO53*PODs*High_Days,'Rates Table'!AO53*PODs*High_Days),0)","v":3377.32},{"$f":"IFERROR(IF(AP$52=1,'Rates Table'!AP53*PODs*High_Days,'Rates Table'!AP53*PODs*High_Days),0)","v":0},{"$f":"IFERROR(IF(AQ$52=1,'Rates Table'!AQ53*PODs*High_Days,'Rates Table'!AQ53*PODs*High_Days),0)","v":0},{"$f":"IFERROR(IF(AR$52=1,'Rates Table'!AR53*PODs*High_Days,'Rates Table'!AR53*PODs*High_Days),0)","v":0},{"$f":"IFERROR(IF(AS$52=1,'Rates Table'!AS53*PODs*High_Days,'Rates Table'!AS53*PODs*High_Days),0)","v":0},{"$f":"IFERROR(IF(AT$52=1,'Rates Table'!AT53*PODs*High_Days,'Rates Table'!AT53*PODs*High_Days),0)","v":0},{"$f":"IFERROR(IF(AU$52=1,'Rates Table'!AU53*PODs*High_Days,'Rates Table'!AU53*PODs*High_Days),0)","v":0},{"$f":"IFERROR(IF(AV$52=1,'Rates Table'!AV53*PODs*High_Days,'Rates Table'!AV53*PODs*High_Days),0)","v":0},{"$f":"IFERROR(IF(AW$52=1,'Rates Table'!AW53*PODs*High_Days,'Rates Table'!AW53*PODs*High_Days),0)","v":0},{"$f":"IFERROR(IF(AX$52=1,'Rates Table'!AX53*PODs*High_Days,'Rates Table'!AX53*PODs*High_Days),0)","v":4255},{"$f":"IFERROR(IF(AY$52=1,'Rates Table'!AY53*PODs*High_Days,'Rates Table'!AY53*PODs*High_Days),0)","v":4255},{"$f":"IFERROR(IF(AZ$52=1,'Rates Table'!AZ53*PODs*High_Days,'Rates Table'!AZ53*PODs*High_Days),0)","v":4255},{"$f":"IFERROR(IF(BA$52=1,'Rates Table'!BA53*PODs*High_Days,'Rates Table'!BA53*PODs*High_Days),0)","v":0},{"$f":"IFERROR(IF(BB$52=1,'Rates Table'!BB53*PODs*High_Days,'Rates Table'!BB53*PODs*High_Days),0)","v":9124.5600000000013},{"$f":"IFERROR(IF(BC$52=1,'Rates Table'!BC53*PODs*High_Days,'Rates Table'!BC53*PODs*High_Days),0)","v":2614.6400000000003},{"$f":"IFERROR(IF(BD$52=1,'Rates Table'!BD53*PODs*High_Days,'Rates Table'!BD53*PODs*High_Days),0)","v":2614.6400000000003},{"$f":"IFERROR(IF(BE$52=1,'Rates Table'!BE53*PODs*High_Days,'Rates Table'!BE53*PODs*High_Days),0)","v":2614.6400000000003},{"$f":"IFERROR(IF(BF$52=1,'Rates Table'!BF53*PODs*High_Days,'Rates Table'!BF53*PODs*High_Days),0)","v":3312},{"$f":"IFERROR(IF(BG$52=1,'Rates Table'!BG53*PODs*High_Days,'Rates Table'!BG53*PODs*High_Days),0)","v":2614.6400000000003},{"$f":"IFERROR(IF(BH$52=1,'Rates Table'!BH53*PODs*High_Days,'Rates Table'!BH53*PODs*High_Days),0)","v":3312},{"$f":"IFERROR(IF(BI$52=1,'Rates Table'!BI53*PODs*High_Days,'Rates Table'!BI53*PODs*High_Days),0)","v":0},{"$f":"IFERROR(IF(BJ$52=1,'Rates Table'!BJ53*PODs*High_Days,'Rates Table'!BJ53*PODs*High_Days),0)","v":0},{"$f":"IFERROR(IF(BK$52=1,'Rates Table'!BK53*PODs*High_Days,'Rates Table'!BK53*PODs*High_Days),0)","v":0},{"$f":"IFERROR(IF(BL$52=1,'Rates Table'!BL53*PODs*High_Days,'Rates Table'!BL53*PODs*High_Days),0)","v":0},{"$f":"IFERROR(IF(BM$52=1,'Rates Table'!BM53*PODs*High_Days,'Rates Table'!BM53*PODs*High_Days),0)","v":1008.32},{"$f":"IFERROR(IF(BN$52=1,'Rates Table'!BN53*PODs*High_Days,'Rates Table'!BN53*PODs*High_Days),0)","v":770.96},{"$f":"IFERROR(IF(BO$52=1,'Rates Table'!BO53*PODs*High_Days,'Rates Table'!BO53*PODs*High_Days),0)","v":770.96},{"$f":"IFERROR(IF(BP$52=1,'Rates Table'!BP53*PODs*High_Days,'Rates Table'!BP53*PODs*High_Days),0)","v":770.96},{"$f":"IFERROR(IF(BQ$52=1,'Rates Table'!BQ53*PODs*High_Days,'Rates Table'!BQ53*PODs*High_Days),0)","v":770.96}]
[]
[null,"Total other charges",null,null,{"$f":"SUM(E34:E40)","v":0},2995.5200000000004,2995.5200000000004,2995.5200000000004,0,0,0,0,0,0,0,0,3773.84,3773.84,3773.84,0,8093.24,2829,2829,2829,3771.08,2829,3771.08,{"$f":"SUM(AB34:AB40)","v":0},0,0,0,894.24,{"$f":"SUM(AG34:AG40)","v":0},{"$f":"SUM(AH34:AH40)","v":0},0,0,null,{"$f":"SUM(AL34:AL40)","v":0},3377.32,3377.32,3377.32,0,0,0,0,0,0,0,0,4255,4255,4255,0,9124.5600000000013,3189.6400000000003,3189.6400000000003,3189.6400000000003,4251.32,3189.6400000000003,4251.32,{"$f":"SUM(BI34:BI40)","v":0},0,0,0,1008.32,770.96,{"$f":"SUM(BO34:BO40)","v":770.96},770.96,770.96]
[]
[null,"Total excl VAT",null,null,{"$f":"E42+E31+E18","v":1608.16},6461.1600000000008,8835.68,13085.16,0,0,0,858.36,1608.16,3320.28,524.4,5444.56,8317.7200000000012,10758.48,14940.8,3618.3599999999997,8093.24,2829,2829,2829,3771.08,2829,3771.08,{"$f":"AB42+AB31+AB18","v":0},0,0,0,894.24,{"$f":"AG42+AG31+AG18","v":0},{"$f":"AH42+AH31+AH18","v":0},0,0,null,{"$f":"AL42+AL31+AL18","v":1813.3200000000002},7284.5599999999995,9961.76,14752.199999999999,0,0,0,967.83999999999992,1813.3200000000002,3743.4799999999996,591.55999999999995,6138.24,9377.5600000000013,12129.28,16844.28,4079.28,9124.5600000000013,3189.6400000000003,3189.6400000000003,3189.6400000000003,4251.32,3189.6400000000003,4251.32,{"$f":"BI42+BI31+BI18","v":0},0,0,0,1008.32,1738.8,{"$f":"BO42+BO31+BO18","v":2584.2800000000002},4514.4399999999996,1362.52]
[null,"VAT",null,{"$f":"'Bill Comparison'!D57","v":0.15},{"$f":"E44*$D45","v":241.22399999999999},{"$f":"F44*$D45","v":969.17400000000009},1325.3520000000001,1962.7739999999999,0,0,0,128.75399999999999,241.22399999999999,498.04200000000003,78.66,816.68400000000008,1247.6580000000001,1613.7719999999999,2241.12,542.75399999999991,1213.9859999999999,424.34999999999997,424.34999999999997,424.34999999999997,565.66199999999992,424.34999999999997,565.66199999999992,{"$f":"AB44*$D45","v":0},0,0,0,134.136,{"$f":"AG44*$D45","v":0},{"$f":"AH44*$D45","v":0},0,0,null,{"$f":"AL44*$D45","v":271.99799999999999},{"$f":"AM44*$D45","v":1092.684},{"$f":"AN44*$D45","v":1494.2639999999999},{"$f":"AO44*$D45","v":2212.83},{"$f":"AP44*$D45","v":0},{"$f":"AQ44*$D45","v":0},{"$f":"AR44*$D45","v":0},{"$f":"AS44*$D45","v":145.17599999999999},{"$f":"AT44*$D45","v":271.99799999999999},{"$f":"AU44*$D45","v":561.52199999999993},{"$f":"AV44*$D45","v":88.733999999999995},{"$f":"AW44*$D45","v":920.73599999999999},{"$f":"AX44*$D45","v":1406.6340000000002},{"$f":"AY44*$D45","v":1819.3920000000001},{"$f":"AZ44*$D45","v":2526.6419999999998},{"$f":"BA44*$D45","v":611.89200000000005},{"$f":"BB44*$D45","v":1368.6840000000002},{"$f":"BC44*$D45","v":478.44600000000003},{"$f":"BD44*$D45","v":478.44600000000003},{"$f":"BE44*$D45","v":478.44600000000003},{"$f":"BF44*$D45","v":637.69799999999998},{"$f":"BG44*$D45","v":478.44600000000003},{"$f":"BH44*$D45","v":637.69799999999998},0,0,0,0,151.24799999999999,260.82,{"$f":"BO44*$D45","v":387.642},677.16599999999994,204.37799999999999]
[]
[null,"Total account",null,null,{"$f":"SUM(E44:E45)","v":1849.384},{"$f":"SUM(F44:F45)","v":7430.3340000000007},10161.032000000001,15047.933999999999,0,0,0,987.11400000000003,1849.384,3818.3220000000001,603.05999999999995,6261.2440000000006,9565.3780000000006,12372.252,17181.919999999998,4161.1139999999996,9307.2259999999987,3253.35,3253.35,3253.35,4336.7420000000002,3253.35,4336.7420000000002,{"$f":"SUM(AB44:AB45)","v":0},0,0,0,1028.376,{"$f":"SUM(AG44:AG45)","v":0},{"$f":"SUM(AH44:AH45)","v":0},0,0,null,{"$f":"SUM(AL44:AL45)","v":2085.3180000000002},{"$f":"SUM(AM44:AM45)","v":8377.2439999999988},11456.023999999999,16965.03,0,0,0,1113.0159999999998,2085.3180000000002,4305.0019999999995,680.29399999999998,7058.9759999999997,10784.194000000001,13948.672,19370.921999999999,4691.1720000000005,10493.244000000002,3668.0860000000002,3668.0860000000002,3668.0860000000002,4889.018,3668.0860000000002,4889.018,{"$f":"SUM(BI44:BI45)","v":0},0,0,0,1159.568,1999.62,{"$f":"SUM(BO44:BO45)","v":2971.922},5191.6059999999998,1566.8979999999999]
[]
[null,"Average price c/kWh",null,null,{"$f":"E44/High_Total_Energy*100","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"AB44/High_Total_Energy*100","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"AG44/High_Total_Energy*100","v":{"$error":"#DIV/0!"}},{"$f":"AH44/High_Total_Energy*100","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$f":"AL44/High_Total_Energy*100","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"BI44/High_Total_Energy*100","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"BO44/High_Total_Energy*100","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[]
[null,"Check tables"]
[null,null,"Table 1",null,{"$f":"INDEX(F52:AJ52,0,Selected_Tariff_ID)","v":0},{"$f":"'Rates Table'!F64","v":0},{"$f":"'Rates Table'!G64","v":0},{"$f":"'Rates Table'!H64","v":0},{"$f":"'Rates Table'!I64","v":0},{"$f":"'Rates Table'!J64","v":0},{"$f":"'Rates Table'!K64","v":0},{"$f":"'Rates Table'!L64","v":0},{"$f":"'Rates Table'!M64","v":0},{"$f":"'Rates Table'!N64","v":0},{"$f":"'Rates Table'!O64","v":0},{"$f":"'Rates Table'!P64","v":0},{"$f":"'Rates Table'!Q64","v":0},{"$f":"'Rates Table'!R64","v":0},{"$f":"'Rates Table'!S64","v":0},{"$f":"'Rates Table'!T64","v":0},{"$f":"'Rates Table'!U64","v":0},{"$f":"'Rates Table'!V64","v":1},{"$f":"'Rates Table'!W64","v":1},{"$f":"'Rates Table'!X64","v":1},{"$f":"'Rates Table'!Y64","v":1},{"$f":"'Rates Table'!Z64","v":1},{"$f":"'Rates Table'!AA64","v":1},{"$f":"'Rates Table'!AB64","v":0},{"$f":"'Rates Table'!AC64","v":0},{"$f":"'Rates Table'!AD64","v":0},{"$f":"'Rates Table'!AE64","v":0},{"$f":"'Rates Table'!AF64","v":0},{"$f":"'Rates Table'!AG64","v":0},{"$f":"'Rates Table'!AH64","v":0},{"$f":"'Rates Table'!AI64","v":0},{"$f":"'Rates Table'!AJ64","v":0},null,{"$f":"INDEX(AM52:BQ52,0,Selected_Tariff_ID)","v":0},{"$f":"F52","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"V52","v":1},1,1,1,1,1,{"$f":"AB52","v":0},{"$f":"AC52","v":0},{"$f":"AD52","v":0},{"$f":"AE52","v":0},{"$f":"AF52","v":0},{"$f":"AG52","v":0},{"$f":"AH52","v":0},{"$f":"AI52","v":0},{"$f":"AJ52","v":0}]
[null,null,"Tariff Type",null,{"$f":"Selected_Tariff_Type","v":"Urban"},{"$f":"INDEX(Full_Tariff_Type,F$7,)","v":"Urban"},"Urban","Urban","Urban","Urban","Urban","Urban","Urban","Urban","Urban","Urban","Rural","Rural","Rural","Rural","Rural","Urban","Urban","Urban","Rural","Urban","Rural","Rural","Rural","Urban","Urban","Urban","Urban","Urban","Urban","Urban",null,{"$f":"E53","v":"Urban"},"Urban","Urban","Urban","Urban","Urban","Urban","Urban","Urban","Urban","Urban","Urban","Rural","Rural","Rural","Rural","Rural","Urban","Urban","Urban","Rural","Urban","Rural","Rural","Rural","Urban","Urban","Urban","Urban","Urban","Urban","Urban"]

{"sheet":"Workings Low","index":5,"n_rows":53,"n_cols":69,"rows_kept":53,"cut":false,"hidden":true,"merged":[]}
[]
[]
[]
[null,"Calculations for Low Demand by Tariff"]
[]
[null,"Tariffs",null,null,{"$f":"Selected_Base_Tariff","v":"Homepower 2"},{"$f":"INDEX(Full_Tariff_List,F$7,)","v":"Businessrate 1"},"Businessrate 2","Businessrate 3","Businessrate 4","Homelight 20A","Homelight 60A","Homepower 1","Homepower 2","Homepower 3","Homepower 4","Homepower Bulk","Landrate 1","Landrate 2","Landrate 3","Landrate 4","Landrate Dx","Megaflex","Miniflex","Nightsave Large","Nightsave Rural","Nightsave Small","Ruraflex","Landlight 20A","Landlight 60A","Public Lighting 24 Hours","Public Lighting All Night","Public Lighting Urban Fixed","Homeflex 1","Homeflex 2","Homeflex 3","Homeflex 4",null,{"$f":"E6","v":"Homepower 2"},"Businessrate 1","Businessrate 2","Businessrate 3","Businessrate 4","Homelight 20A","Homelight 60A","Homepower 1","Homepower 2","Homepower 3","Homepower 4","Homepower Bulk","Landrate 1","Landrate 2","Landrate 3","Landrate 4","Landrate Dx","Megaflex","Miniflex","Nightsave Large","Nightsave Rural","Nightsave Small","Ruraflex","Landlight 20A","Landlight 60A","Public Lighting 24 Hours","Public Lighting All Night","Public Lighting Urban Fixed","Homeflex 1","Homeflex 2","Homeflex 3","Homeflex 4"]
[null,null,null,null,null,1,{"$f":"F7+1","v":2},{"$f":"G7+1","v":3},4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,{"$f":"AA7+1","v":23},{"$f":"AB7+1","v":24},{"$f":"AC7+1","v":25},{"$f":"AD7+1","v":26},{"$f":"AE7+1","v":27},{"$f":"AF7+1","v":28},{"$f":"AG7+1","v":29},{"$f":"AH7+1","v":30},{"$f":"AI7+1","v":31}]
[null,"Network charges",null,"Units",{"$f":"Current_Period&\" Rates\"","v":"2023/2024 Rates"},{"$f":"E8","v":"2023/2024 Rates"},{"$f":"F8","v":"2023/2024 Rates"},"2023/2024 Rates","2023/2024 Rates","2023/2024 Rates","2023/2024 Rates","2023/2024 Rates","2023/2024 Rates","2023/2024 Rates","2023/2024 Rates","2023/2024 Rates","2023/2024 Rates","2023/2024 Rates","2023/2024 Rates","2023/2024 Rates","2023/2024 Rates","2023/2024 Rates","2023/2024 Rates","2023/2024 Rates","2023/2024 Rates","2023/2024 Rates","2023/2024 Rates",{"$f":"AA8","v":"2023/2024 Rates"},{"$f":"AB8","v":"2023/2024 Rates"},{"$f":"AC8","v":"2023/2024 Rates"},{"$f":"AD8","v":"2023/2024 Rates"},{"$f":"AE8","v":"2023/2024 Rates"},{"$f":"AF8","v":"2023/2024 Rates"},{"$f":"AG8","v":"2023/2024 Rates"},{"$f":"AH8","v":"2023/2024 Rates"},{"$f":"AI8","v":"2023/2024 Rates"},null,{"$f":"New_Period&\" Rates\"","v":"2024/2025 Rates"},{"$f":"AL8","v":"2024/2025 Rates"},{"$f":"AM8","v":"2024/2025 Rates"},"2024/2025 Rates","2024/2025 Rates","2024/2025 Rates","2024/2025 Rates","2024/2025 Rates","2024/2025 Rates","2024/2025 Rates","2024/2025 Rates","2024/2025 Rates","2024/2025 Rates","2024/2025 Rates","2024/2025 Rates","2024/2025 Rates","2024/2025 Rates","2024/2025 Rates","2024/2025 Rates","2024/2025 Rates","2024/2025 Rates","2024/2025 Rates","2024/2025 Rates",{"$f":"BH8","v":"2024/2025 Rates"},{"$f":"BI8","v":"2024/2025 Rates"},{"$f":"BJ8","v":"2024/2025 Rates"},{"$f":"BK8","v":"2024/2025 Rates"},{"$f":"BL8","v":"2024/2025 Rates"},{"$f":"BM8","v":"2024/2025 Rates"},{"$f":"BN8","v":"2024/2025 Rates"},{"$f":"BO8","v":"2024/2025 Rates"},{"$f":"BP8","v":"2024/2025 Rates"}]
[]
[null,null,"Transmission network charge","R/kVA",{"$f":"INDEX(F10:AJ10,0,Selected_Tariff_ID)","v":0},{"$f":"IFERROR('Rates Table'!F10*Low_Utilised_Capacity,0)","v":0},{"$f":"IFERROR('Rates Table'!G10*Low_Utilised_Capacity,0)","v":0},{"$f":"IFERROR('Rates Table'!H10*Low_Utilised_Capacity,0)","v":0},{"$f":"IFERROR('Rates Table'!I10*Low_Utilised_Capacity,0)","v":0},{"$f":"IFERROR('Rates Table'!J10*Low_Utilised_Capacity,0)","v":0},{"$f":"IFERROR('Rates Table'!K10*Low_Utilised_Capacity,0)","v":0},{"$f":"IFERROR('Rates Table'!L10*Low_Utilised_Capacity,0)","v":0},{"$f":"IFERROR('Rates Table'!M10*Low_Utilised_Capacity,0)","v":0},{"$f":"IFERROR('Rates Table'!N10*Low_Utilised_Capacity,0)","v":0},{"$f":"IFERROR('Rates Table'!O10*Low_Utilised_Capacity,0)","v":0},{"$f":"IFERROR('Rates Table'!P10*Low_Utilised_Capacity,0)","v":0},{"$f":"IFERROR('Rates Table'!Q10*Low_Utilised_Capacity,0)","v":0},{"$f":"IFERROR('Rates Table'!R10*Low_Utilised_Capacity,0)","v":0},{"$f":"IFERROR('Rates Table'!S10*Low_Utilised_Capacity,0)","v":0},{"$f":"IFERROR('Rates Table'!T10*Low_Utilised_Capacity,0)","v":0},{"$f":"IFERROR('Rates Table'!U10*Low_Utilised_Capacity,0)","v":0},{"$f":"IFERROR('Rates Table'!V10*Low_Utilised_Capacity,0)","v":0},{"$f":"IFERROR('Rates Table'!W10*Low_Utilised_Capacity,0)","v":0},{"$f":"IFERROR('Rates Table'!X10*Low_Utilised_Capacity,0)","v":0},{"$f":"IFERROR('Rates Table'!Y10*Low_Utilised_Capacity,0)","v":0},{"$f":"IFERROR('Rates Table'!Z10*Low_Utilised_Capacity,0)","v":0},{"$f":"IFERROR('Rates Table'!AA10*Low_Utilised_Capacity,0)","v":0},{"$f":"IFERROR('Rates Table'!AB10*Low_Utilised_Capacity,0)","v":0},{"$f":"IFERROR('Rates Table'!AC10*Low_Utilised_Capacity,0)","v":0},{"$f":"IFERROR('Rates Table'!AD10*Low_Utilised_Capacity,0)","v":0},{"$f":"IFERROR('Rates Table'!AE10*Low_Utilised_Capacity,0)","v":0},{"$f":"IFERROR('Rates Table'!AF10*Low_Utilised_Capacity,0)","v":0},{"$f":"IFERROR('Rates Table'!AG10*Low_Utilised_Capacity,0)","v":0},{"$f":"IFERROR('Rates Table'!AH10*Low_Utilised_Capacity,0)","v":0},{"$f":"IFERROR('Rates Table'!AI10*Low_Utilised_Capacity,0)","v":0},{"$f":"IFERROR('Rates Table'!AJ10*Low_Utilised_Capacity,0)","v":0},null,{"$f":"INDEX(AM10:BQ10,0,Selected_Tariff_ID)","v":0},{"$f":"IFERROR('Rates Table'!AM10*Low_Utilised_Capacity,0)","v":0},{"$f":"IFERROR('Rates Table'!AN10*Low_Utilised_Capacity,0)","v":0},{"$f":"IFERROR('Rates Table'!AO10*Low_Utilised_Capacity,0)","v":0},{"$f":"IFERROR('Rates Table'!AP10*Low_Utilised_Capacity,0)","v":0},{"$f":"IFERROR('Rates Table'!AQ10*Low_Utilised_Capacity,0)","v":0},{"$f":"IFERROR('Rates Table'!AR10*Low_Utilised_Capacity,0)","v":0},{"$f":"IFERROR('Rates Table'!AS10*Low_Utilised_Capacity,0)","v":0},{"$f":"IFERROR('Rates Table'!AT10*Low_Utilised_Capacity,0)","v":0},{"$f":"IFERROR('Rates Table'!AU10*Low_Utilised_Capacity,0)","v":0},{"$f":"IFERROR('Rates Table'!AV10*Low_Utilised_Capacity,0)","v":0},{"$f":"IFERROR('Rates Table'!AW10*Low_Utilised_Capacity,0)","v":0},{"$f":"IFERROR('Rates Table'!AX10*Low_Utilised_Capacity,0)","v":0},{"$f":"IFERROR('Rates Table'!AY10*Low_Utilised_Capacity,0)","v":0},{"$f":"IFERROR('Rates Table'!AZ10*Low_Utilised_Capacity,0)","v":0},{"$f":"IFERROR('Rates Table'!BA10*Low_Utilised_Capacity,0)","v":0},{"$f":"IFERROR('Rates Table'!BB10*Low_Utilised_Capacity,0)","v":0},{"$f":"IFERROR('Rates Table'!BC10*Low_Utilised_Capacity,0)","v":0},{"$f":"IFERROR('Rates Table'!BD10*Low_Utilised_Capacity,0)","v":0},{"$f":"IFERROR('Rates Table'!BE10*Low_Utilised_Capacity,0)","v":0},{"$f":"IFERROR('Rates Table'!BF10*Low_Utilised_Capacity,0)","v":0},{"$f":"IFERROR('Rates Table'!BG10*Low_Utilised_Capacity,0)","v":0},{"$f":"IFERROR('Rates Table'!BH10*Low_Utilised_Capacity,0)","v":0},{"$f":"IFERROR('Rates Table'!BI10*Low_Utilised_Capacity,0)","v":0},{"$f":"IFERROR('Rates Table'!BJ10*Low_Utilised_Capacity,0)","v":0},{"$f":"IFERROR('Rates Table'!BK10*Low_Utilised_Capacity,0)","v":0},{"$f":"IFERROR('Rates Table'!BL10*Low_Utilised_Capacity,0)","v":0},{"$f":"IFERROR('Rates Table'!BM10*Low_Utilised_Capacity,0)","v":0},{"$f":"IFERROR('Rates Table'!BN10*Low_Utilised_Capacity,0)","v":0},{"$f":"IFERROR('Rates Table'!BO10*Low_Utilised_Capacity,0)","v":0},{"$f":"IFERROR('Rates Table'!BP10*Low_Utilised_Capacity,0)","v":0},{"$f":"IFERROR('Rates Table'!BQ10*Low_Utilised_Capacity,0)","v":0}]
[null,null,"Distribution network capacity charge","R/kVA",0,{"$f":"IFERROR('Rates Table'!F11*Low_Utilised_Capacity,0)","v":0},{"$f":"IFERROR('Rates Table'!G11*Low_Utilised_Capacity,0)","v":0},{"$f":"IFERROR('Rates Table'!H11*Low_Utilised_Capacity,0)","v":0},{"$f":"IFERROR('Rates Table'!I11*Low_Utilised_Capacity,0)","v":0},{"$f":"IFERROR('Rates Table'!J11*Low_Utilised_Capacity,0)","v":0},{"$f":"IFERROR('Rates Table'!K11*Low_Utilised_Capacity,0)","v":0},{"$f":"IFERROR('Rates Table'!L11*Low_Utilised_Capacity,0)","v":0},{"$f":"IFERROR('Rates Table'!M11*Low_Utilised_Capacity,0)","v":0},{"$f":"IFERROR('Rates Table'!N11*Low_Utilised_Capacity,0)","v":0},{"$f":"IFERROR('Rates Table'!O11*Low_Utilised_Capacity,0)","v":0},{"$f":"IFERROR('Rates Table'!P11*Low_Utilised_Capacity,0)","v":0},{"$f":"IFERROR('Rates Table'!Q11*Low_Utilised_Capacity,0)","v":0},{"$f":"IFERROR('Rates Table'!R11*Low_Utilised_Capacity,0)","v":0},{"$f":"IFERROR('Rates Table'!S11*Low_Utilised_Capacity,0)","v":0},{"$f":"IFERROR('Rates Table'!T11*Low_Utilised_Capacity,0)","v":0},{"$f":"IFERROR('Rates Table'!U11*Low_Utilised_Capacity,0)","v":0},{"$f":"IFERROR('Rates Table'!V11*Low_Utilised_Capacity,0)","v":0},{"$f":"IFERROR('Rates Table'!W11*Low_Utilised_Capacity,0)","v":0},{"$f":"IFERROR('Rates Table'!X11*Low_Utilised_Capacity,0)","v":0},{"$f":"IFERROR('Rates Table'!Y11*Low_Utilised_Capacity,0)","v":0},{"$f":"IFERROR('Rates Table'!Z11*Low_Utilised_Capacity,0)","v":0},{"$f":"IFERROR('Rates Table'!AA11*Low_Utilised_Capacity,0)","v":0},{"$f":"IFERROR('Rates Table'!AB11*Low_Utilised_Capacity,0)","v":0},{"$f":"IFERROR('Rates Table'!AC11*Low_Utilised_Capacity,0)","v":0},{"$f":"IFERROR('Rates Table'!AD11*Low_Utilised_Capacity,0)","v":0},{"$f":"IFERROR('Rates Table'!AE11*Low_Utilised_Capacity,0)","v":0},{"$f":"IFERROR('Rates Table'!AF11*Low_Utilised_Capacity,0)","v":0},{"$f":"IFERROR('Rates Table'!AG11*Low_Utilised_Capacity,0)","v":0},{"$f":"IFERROR('Rates Table'!AH11*Low_Utilised_Capacity,0)","v":0},{"$f":"IFERROR('Rates Table'!AI11*Low_Utilised_Capacity,0)","v":0},{"$f":"IFERROR('Rates Table'!AJ11*Low_Utilised_Capacity,0)","v":0},null,0,{"$f":"IFERROR('Rates Table'!AM11*Low_Utilised_Capacity,0)","v":0},{"$f":"IFERROR('Rates Table'!AN11*Low_Utilised_Capacity,0)","v":0},{"$f":"IFERROR('Rates Table'!AO11*Low_Utilised_Capacity,0)","v":0},{"$f":"IFERROR('Rates Table'!AP11*Low_Utilised_Capacity,0)","v":0},{"$f":"IFERROR('Rates Table'!AQ11*Low_Utilised_Capacity,0)","v":0},{"$f":"IFERROR('Rates Table'!AR11*Low_Utilised_Capacity,0)","v":0},{"$f":"IFERROR('Rates Table'!AS11*Low_Utilised_Capacity,0)","v":0},{"$f":"IFERROR('Rates Table'!AT11*Low_Utilised_Capacity,0)","v":0},{"$f":"IFERROR('Rates Table'!AU11*Low_Utilised_Capacity,0)","v":0},{"$f":"IFERROR('Rates Table'!AV11*Low_Utilised_Capacity,0)","v":0},{"$f":"IFERROR('Rates Table'!AW11*Low_Utilised_Capacity,0)","v":0},{"$f":"IFERROR('Rates Table'!AX11*Low_Utilised_Capacity,0)","v":0},{"$f":"IFERROR('Rates Table'!AY11*Low_Utilised_Capacity,0)","v":0},{"$f":"IFERROR('Rates Table'!AZ11*Low_Utilised_Capacity,0)","v":0},{"$f":"IFERROR('Rates Table'!BA11*Low_Utilised_Capacity,0)","v":0},{"$f":"IFERROR('Rates Table'!BB11*Low_Utilised_Capacity,0)","v":0},{"$f":"IFERROR('Rates Table'!BC11*Low_Utilised_Capacity,0)","v":0},{"$f":"IFERROR('Rates Table'!BD11*Low_Utilised_Capacity,0)","v":0},{"$f":"IFERROR('Rates Table'!BE11*Low_Utilised_Capacity,0)","v":0},{"$f":"IFERROR('Rates Table'!BF11*Low_Utilised_Capacity,0)","v":0},{"$f":"IFERROR('Rates Table'!BG11*Low_Utilised_Capacity,0)","v":0},{"$f":"IFERROR('Rates Table'!BH11*Low_Utilised_Capacity,0)","v":0},{"$f":"IFERROR('Rates Table'!BI11*Low_Utilised_Capacity,0)","v":0},{"$f":"IFERROR('Rates Table'!BJ11*Low_Utilised_Capacity,0)","v":0},{"$f":"IFERROR('Rates Table'!BK11*Low_Utilised_Capacity,0)","v":0},{"$f":"IFERROR('Rates Table'!BL11*Low_Utilised_Capacity,0)","v":0},{"$f":"IFERROR('Rates Table'!BM11*Low_Utilised_Capacity,0)","v":0},{"$f":"IFERROR('Rates Table'!BN11*Low_Utilised_Capacity,0)","v":0},{"$f":"IFERROR('Rates Table'!BO11*Low_Utilised_Capacity,0)","v":0},{"$f":"IFERROR('Rates Table'!BP11*Low_Utilised_Capacity,0)","v":0},{"$f":"IFERROR('Rates Table'!BQ11*Low_Utilised_Capacity,0)","v":0}]
[null,null,"Distribution network demand charge","R/kVA",0,{"$f":"IFERROR('Rates Table'!F12*Low_Demand,0)","v":0},{"$f":"IFERROR('Rates Table'!G12*Low_Demand,0)","v":0},{"$f":"IFERROR('Rates Table'!H12*Low_Demand,0)","v":0},{"$f":"IFERROR('Rates Table'!I12*Low_Demand,0)","v":0},{"$f":"IFERROR('Rates Table'!J12*Low_Demand,0)","v":0},{"$f":"IFERROR('Rates Table'!K12*Low_Demand,0)","v":0},{"$f":"IFERROR('Rates Table'!L12*Low_Demand,0)","v":0},{"$f":"IFERROR('Rates Table'!M12*Low_Demand,0)","v":0},{"$f":"IFERROR('Rates Table'!N12*Low_Demand,0)","v":0},{"$f":"IFERROR('Rates Table'!O12*Low_Demand,0)","v":0},{"$f":"IFERROR('Rates Table'!P12*Low_Demand,0)","v":0},{"$f":"IFERROR('Rates Table'!Q12*Low_Demand,0)","v":0},{"$f":"IFERROR('Rates Table'!R12*Low_Demand,0)","v":0},{"$f":"IFERROR('Rates Table'!S12*Low_Demand,0)","v":0},{"$f":"IFERROR('Rates Table'!T12*Low_Demand,0)","v":0},{"$f":"IFERROR('Rates Table'!U12*Low_Demand,0)","v":0},{"$f":"IFERROR('Rates Table'!V12*Low_Demand,0)","v":0},{"$f":"IFERROR('Rates Table'!W12*Low_Demand,0)","v":0},{"$f":"IFERROR('Rates Table'!X12*Low_Demand,0)","v":0},{"$f":"IFERROR('Rates Table'!Y12*Low_Demand,0)","v":0},{"$f":"IFERROR('Rates Table'!Z12*Low_Demand,0)","v":0},{"$f":"IFERROR('Rates Table'!AA12*Low_Demand,0)","v":0},{"$f":"IFERROR('Rates Table'!AB12*Low_Demand,0)","v":0},{"$f":"IFERROR('Rates Table'!AC12*Low_Demand,0)","v":0},{"$f":"IFERROR('Rates Table'!AD12*Low_Demand,0)","v":0},{"$f":"IFERROR('Rates Table'!AE12*Low_Demand,0)","v":0},{"$f":"IFERROR('Rates Table'!AF12*Low_Demand,0)","v":0},{"$f":"IFERROR('Rates Table'!AG12*Low_Demand,0)","v":0},{"$f":"IFERROR('Rates Table'!AH12*Low_Demand,0)","v":0},{"$f":"IFERROR('Rates Table'!AI12*Low_Demand,0)","v":0},{"$f":"IFERROR('Rates Table'!AJ12*Low_Demand,0)","v":0},null,0,{"$f":"IFERROR('Rates Table'!AM12*Low_Demand,0)","v":0},{"$f":"IFERROR('Rates Table'!AN12*Low_Demand,0)","v":0},{"$f":"IFERROR('Rates Table'!AO12*Low_Demand,0)","v":0},{"$f":"IFERROR('Rates Table'!AP12*Low_Demand,0)","v":0},{"$f":"IFERROR('Rates Table'!AQ12*Low_Demand,0)","v":0},{"$f":"IFERROR('Rates Table'!AR12*Low_Demand,0)","v":0},{"$f":"IFERROR('Rates Table'!AS12*Low_Demand,0)","v":0},{"$f":"IFERROR('Rates Table'!AT12*Low_Demand,0)","v":0},{"$f":"IFERROR('Rates Table'!AU12*Low_Demand,0)","v":0},{"$f":"IFERROR('Rates Table'!AV12*Low_Demand,0)","v":0},{"$f":"IFERROR('Rates Table'!AW12*Low_Demand,0)","v":0},{"$f":"IFERROR('Rates Table'!AX12*Low_Demand,0)","v":0},{"$f":"IFERROR('Rates Table'!AY12*Low_Demand,0)","v":0},{"$f":"IFERROR('Rates Table'!AZ12*Low_Demand,0)","v":0},{"$f":"IFERROR('Rates Table'!BA12*Low_Demand,0)","v":0},{"$f":"IFERROR('Rates Table'!BB12*Low_Demand,0)","v":0},{"$f":"IFERROR('Rates Table'!BC12*Low_Demand,0)","v":0},{"$f":"IFERROR('Rates Table'!BD12*Low_Demand,0)","v":0},{"$f":"IFERROR('Rates Table'!BE12*Low_Demand,0)","v":0},{"$f":"IFERROR('Rates Table'!BF12*Low_Demand,0)","v":0},{"$f":"IFERROR('Rates Table'!BG12*Low_Demand,0)","v":0},{"$f":"IFERROR('Rates Table'!BH12*Low_Demand,0)","v":0},{"$f":"IFERROR('Rates Table'!BI12*Low_Demand,0)","v":0},{"$f":"IFERROR('Rates Table'!BJ12*Low_Demand,0)","v":0},{"$f":"IFERROR('Rates Table'!BK12*Low_Demand,0)","v":0},{"$f":"IFERROR('Rates Table'!BL12*Low_Demand,0)","v":0},{"$f":"IFERROR('Rates Table'!BM12*Low_Demand,0)","v":0},{"$f":"IFERROR('Rates Table'!BN12*Low_Demand,0)","v":0},{"$f":"IFERROR('Rates Table'!BO12*Low_Demand,0)","v":0},{"$f":"IFERROR('Rates Table'!BP12*Low_Demand,0)","v":0},{"$f":"IFERROR('Rates Table'!BQ12*Low_Demand,0)","v":0}]
[null,null,"Distribution network demand charge","c/kWh",0,{"$f":"IFERROR('Rates Table'!F13*IF(F$6=\"Miniflex\",(Low_Peak+Low_Standard),Low_Total_Energy),0)/100","v":0},{"$f":"IFERROR('Rates Table'!G13*IF(G$6=\"Miniflex\",(Low_Peak+Low_Standard),Low_Total_Energy),0)/100","v":0},{"$f":"IFERROR('Rates Table'!H13*IF(H$6=\"Miniflex\",(Low_Peak+Low_Standard),Low_Total_Energy),0)/100","v":0},{"$f":"IFERROR('Rates Table'!I13*IF(I$6=\"Miniflex\",(Low_Peak+Low_Standard),Low_Total_Energy),0)/100","v":0},{"$f":"IFERROR('Rates Table'!J13*IF(J$6=\"Miniflex\",(Low_Peak+Low_Standard),Low_Total_Energy),0)/100","v":0},{"$f":"IFERROR('Rates Table'!K13*IF(K$6=\"Miniflex\",(Low_Peak+Low_Standard),Low_Total_Energy),0)/100","v":0},{"$f":"IFERROR('Rates Table'!L13*IF(L$6=\"Miniflex\",(Low_Peak+Low_Standard),Low_Total_Energy),0)/100","v":0},{"$f":"IFERROR('Rates Table'!M13*IF(M$6=\"Miniflex\",(Low_Peak+Low_Standard),Low_Total_Energy),0)/100","v":0},{"$f":"IFERROR('Rates Table'!N13*IF(N$6=\"Miniflex\",(Low_Peak+Low_Standard),Low_Total_Energy),0)/100","v":0},{"$f":"IFERROR('Rates Table'!O13*IF(O$6=\"Miniflex\",(Low_Peak+Low_Standard),Low_Total_Energy),0)/100","v":0},{"$f":"IFERROR('Rates Table'!P13*IF(P$6=\"Miniflex\",(Low_Peak+Low_Standard),Low_Total_Energy),0)/100","v":0},{"$f":"IFERROR('Rates Table'!Q13*IF(Q$6=\"Miniflex\",(Low_Peak+Low_Standard),Low_Total_Energy),0)/100","v":0},{"$f":"IFERROR('Rates Table'!R13*IF(R$6=\"Miniflex\",(Low_Peak+Low_Standard),Low_Total_Energy),0)/100","v":0},{"$f":"IFERROR('Rates Table'!S13*IF(S$6=\"Miniflex\",(Low_Peak+Low_Standard),Low_Total_Energy),0)/100","v":0},{"$f":"IFERROR('Rates Table'!T13*IF(T$6=\"Miniflex\",(Low_Peak+Low_Standard),Low_Total_Energy),0)/100","v":0},{"$f":"IFERROR('Rates Table'!U13*IF(U$6=\"Miniflex\",(Low_Peak+Low_Standard),Low_Total_Energy),0)/100","v":0},{"$f":"IFERROR('Rates Table'!V13*IF(V$6=\"Miniflex\",(Low_Peak+Low_Standard),Low_Total_Energy),0)/100","v":0},{"$f":"IFERROR('Rates Table'!W13*IF(W$6=\"Miniflex\",(Low_Peak+Low_Standard),Low_Total_Energy),0)/100","v":0},{"$f":"IFERROR('Rates Table'!X13*IF(X$6=\"Miniflex\",(Low_Peak+Low_Standard),Low_Total_Energy),0)/100","v":0},{"$f":"IFERROR('Rates Table'!Y13*IF(Y$6=\"Miniflex\",(Low_Peak+Low_Standard),Low_Total_Energy),0)/100","v":0},{"$f":"IFERROR('Rates Table'!Z13*IF(Z$6=\"Miniflex\",(Low_Peak+Low_Standard),Low_Total_Energy),0)/100","v":0},{"$f":"IFERROR('Rates Table'!AA13*IF(AA$6=\"Miniflex\",(Low_Peak+Low_Standard),Low_Total_Energy),0)/100","v":0},{"$f":"IFERROR('Rates Table'!AB13*IF(AB$6=\"Miniflex\",(Low_Peak+Low_Standard),Low_Total_Energy),0)/100","v":0},{"$f":"IFERROR('Rates Table'!AC13*IF(AC$6=\"Miniflex\",(Low_Peak+Low_Standard),Low_Total_Energy),0)/100","v":0},{"$f":"IFERROR('Rates Table'!AD13*IF(AD$6=\"Miniflex\",(Low_Peak+Low_Standard),Low_Total_Energy),0)/100","v":0},{"$f":"IFERROR('Rates Table'!AE13*IF(AE$6=\"Miniflex\",(Low_Peak+Low_Standard),Low_Total_Energy),0)/100","v":0},{"$f":"IFERROR('Rates Table'!AF13*IF(AF$6=\"Miniflex\",(Low_Peak+Low_Standard),Low_Total_Energy),0)/100","v":0},{"$f":"IFERROR('Rates Table'!AG13*IF(AG$6=\"Miniflex\",(Low_Peak+Low_Standard),Low_Total_Energy),0)/100","v":0},{"$f":"IFERROR('Rates Table'!AH13*IF(AH$6=\"Miniflex\",(Low_Peak+Low_Standard),Low_Total_Energy),0)/100","v":0},{"$f":"IFERROR('Rates Table'!AI13*IF(AI$6=\"Miniflex\",(Low_Peak+Low_Standard),Low_Total_Energy),0)/100","v":0},{"$f":"IFERROR('Rates Table'!AJ13*IF(AJ$6=\"Miniflex\",(Low_Peak+Low_Standard),Low_Total_Energy),0)/100","v":0},null,0,{"$f":"IFERROR('Rates Table'!AM13*IF(AM$6=\"Miniflex\",(Low_Peak+Low_Standard),Low_Total_Energy),0)/100","v":0},{"$f":"IFERROR('Rates Table'!AN13*IF(AN$6=\"Miniflex\",(Low_Peak+Low_Standard),Low_Total_Energy),0)/100","v":0},{"$f":"IFERROR('Rates Table'!AO13*IF(AO$6=\"Miniflex\",(Low_Peak+Low_Standard),Low_Total_Energy),0)/100","v":0},{"$f":"IFERROR('Rates Table'!AP13*IF(AP$6=\"Miniflex\",(Low_Peak+Low_Standard),Low_Total_Energy),0)/100","v":0},{"$f":"IFERROR('Rates Table'!AQ13*IF(AQ$6=\"Miniflex\",(Low_Peak+Low_Standard),Low_Total_Energy),0)/100","v":0},{"$f":"IFERROR('Rates Table'!AR13*IF(AR$6=\"Miniflex\",(Low_Peak+Low_Standard),Low_Total_Energy),0)/100","v":0},{"$f":"IFERROR('Rates Table'!AS13*IF(AS$6=\"Miniflex\",(Low_Peak+Low_Standard),Low_Total_Energy),0)/100","v":0},{"$f":"IFERROR('Rates Table'!AT13*IF(AT$6=\"Miniflex\",(Low_Peak+Low_Standard),Low_Total_Energy),0)/100","v":0},{"$f":"IFERROR('Rates Table'!AU13*IF(AU$6=\"Miniflex\",(Low_Peak+Low_Standard),Low_Total_Energy),0)/100","v":0},{"$f":"IFERROR('Rates Table'!AV13*IF(AV$6=\"Miniflex\",(Low_Peak+Low_Standard),Low_Total_Energy),0)/100","v":0},{"$f":"IFERROR('Rates Table'!AW13*IF(AW$6=\"Miniflex\",(Low_Peak+Low_Standard),Low_Total_Energy),0)/100","v":0},{"$f":"IFERROR('Rates Table'!AX13*IF(AX$6=\"Miniflex\",(Low_Peak+Low_Standard),Low_Total_Energy),0)/100","v":0},{"$f":"IFERROR('Rates Table'!AY13*IF(AY$6=\"Miniflex\",(Low_Peak+Low_Standard),Low_Total_Energy),0)/100","v":0},{"$f":"IFERROR('Rates Table'!AZ13*IF(AZ$6=\"Miniflex\",(Low_Peak+Low_Standard),Low_Total_Energy),0)/100","v":0},{"$f":"IFERROR('Rates Table'!BA13*IF(BA$6=\"Miniflex\",(Low_Peak+Low_Standard),Low_Total_Energy),0)/100","v":0},{"$f":"IFERROR('Rates Table'!BB13*IF(BB$6=\"Miniflex\",(Low_Peak+Low_Standard),Low_Total_Energy),0)/100","v":0},{"$f":"IFERROR('Rates Table'!BC13*IF(BC$6=\"Miniflex\",(Low_Peak+Low_Standard),Low_Total_Energy),0)/100","v":0},{"$f":"IFERROR('Rates Table'!BD13*IF(BD$6=\"Miniflex\",(Low_Peak+Low_Standard),Low_Total_Energy),0)/100","v":0},{"$f":"IFERROR('Rates Table'!BE13*IF(BE$6=\"Miniflex\",(Low_Peak+Low_Standard),Low_Total_Energy),0)/100","v":0},{"$f":"IFERROR('Rates Table'!BF13*IF(BF$6=\"Miniflex\",(Low_Peak+Low_Standard),Low_Total_Energy),0)/100","v":0},{"$f":"IFERROR('Rates Table'!BG13*IF(BG$6=\"Miniflex\",(Low_Peak+Low_Standard),Low_Total_Energy),0)/100","v":0},{"$f":"IFERROR('Rates Table'!BH13*IF(BH$6=\"Miniflex\",(Low_Peak+Low_Standard),Low_Total_Energy),0)/100","v":0},{"$f":"IFERROR('Rates Table'!BI13*IF(BI$6=\"Miniflex\",(Low_Peak+Low_Standard),Low_Total_Energy),0)/100","v":0},{"$f":"IFERROR('Rates Table'!BJ13*IF(BJ$6=\"Miniflex\",(Low_Peak+Low_Standard),Low_Total_Energy),0)/100","v":0},{"$f":"IFERROR('Rates Table'!BK13*IF(BK$6=\"Miniflex\",(Low_Peak+Low_Standard),Low_Total_Energy),0)/100","v":0},{"$f":"IFERROR('Rates Table'!BL13*IF(BL$6=\"Miniflex\",(Low_Peak+Low_Standard),Low_Total_Energy),0)/100","v":0},{"$f":"IFERROR('Rates Table'!BM13*IF(BM$6=\"Miniflex\",(Low_Peak+Low_Standard),Low_Total_Energy),0)/100","v":0},{"$f":"IFERROR('Rates Table'!BN13*IF(BN$6=\"Miniflex\",(Low_Peak+Low_Standard),Low_Total_Energy),0)/100","v":0},{"$f":"IFERROR('Rates Table'!BO13*IF(BO$6=\"Miniflex\",(Low_Peak+Low_Standard),Low_Total_Energy),0)/100","v":0},{"$f":"IFERROR('Rates Table'!BP13*IF(BP$6=\"Miniflex\",(Low_Peak+Low_Standard),Low_Total_Energy),0)/100","v":0},{"$f":"IFERROR('Rates Table'!BQ13*IF(BQ$6=\"Miniflex\",(Low_Peak+Low_Standard),Low_Total_Energy),0)/100","v":0}]
[null,null,"Network demand charge, Ancillary service charge and retail","c/kWh",{"$f":"INDEX(F14:AJ14,0,Selected_Tariff_ID)","v":0},{"$f":"IFERROR('Rates Table'!F14*IF(F$6=\"Miniflex\",(Low_Peak+Low_Standard),Low_Total_Energy),0)/100","v":0},{"$f":"IFERROR('Rates Table'!G14*IF(G$6=\"Miniflex\",(Low_Peak+Low_Standard),Low_Total_Energy),0)/100","v":0},{"$f":"IFERROR('Rates Table'!H14*IF(H$6=\"Miniflex\",(Low_Peak+Low_Standard),Low_Total_Energy),0)/100","v":0},{"$f":"IFERROR('Rates Table'!I14*IF(I$6=\"Miniflex\",(Low_Peak+Low_Standard),Low_Total_Energy),0)/100","v":0},{"$f":"IFERROR('Rates Table'!J14*IF(J$6=\"Miniflex\",(Low_Peak+Low_Standard),Low_Total_Energy),0)/100","v":0},{"$f":"IFERROR('Rates Table'!K14*IF(K$6=\"Miniflex\",(Low_Peak+Low_Standard),Low_Total_Energy),0)/100","v":0},{"$f":"IFERROR('Rates Table'!L14*IF(L$6=\"Miniflex\",(Low_Peak+Low_Standard),Low_Total_Energy),0)/100","v":0},{"$f":"IFERROR('Rates Table'!M14*IF(M$6=\"Miniflex\",(Low_Peak+Low_Standard),Low_Total_Energy),0)/100","v":0},{"$f":"IFERROR('Rates Table'!N14*IF(N$6=\"Miniflex\",(Low_Peak+Low_Standard),Low_Total_Energy),0)/100","v":0},{"$f":"IFERROR('Rates Table'!O14*IF(O$6=\"Miniflex\",(Low_Peak+Low_Standard),Low_Total_Energy),0)/100","v":0},{"$f":"IFERROR('Rates Table'!P14*IF(P$6=\"Miniflex\",(Low_Peak+Low_Standard),Low_Total_Energy),0)/100","v":0},{"$f":"IFERROR('Rates Table'!Q14*IF(Q$6=\"Miniflex\",(Low_Peak+Low_Standard),Low_Total_Energy),0)/100","v":0},{"$f":"IFERROR('Rates Table'!R14*IF(R$6=\"Miniflex\",(Low_Peak+Low_Standard),Low_Total_Energy),0)/100","v":0},{"$f":"IFERROR('Rates Table'!S14*IF(S$6=\"Miniflex\",(Low_Peak+Low_Standard),Low_Total_Energy),0)/100","v":0},{"$f":"IFERROR('Rates Table'!T14*IF(T$6=\"Miniflex\",(Low_Peak+Low_Standard),Low_Total_Energy),0)/100","v":0},{"$f":"IFERROR('Rates Table'!U14*IF(U$6=\"Miniflex\",(Low_Peak+Low_Standard),Low_Total_Energy),0)/100","v":0},{"$f":"IFERROR('Rates Table'!V14*IF(V$6=\"Miniflex\",(Low_Peak+Low_Standard),Low_Total_Energy),0)/100","v":0},{"$f":"IFERROR('Rates Table'!W14*IF(W$6=\"Miniflex\",(Low_Peak+Low_Standard),Low_Total_Energy),0)/100","v":0},{"$f":"IFERROR('Rates Table'!X14*IF(X$6=\"Miniflex\",(Low_Peak+Low_Standard),Low_Total_Energy),0)/100","v":0},{"$f":"IFERROR('Rates Table'!Y14*IF(Y$6=\"Miniflex\",(Low_Peak+Low_Standard),Low_Total_Energy),0)/100","v":0},{"$f":"IFERROR('Rates Table'!Z14*IF(Z$6=\"Miniflex\",(Low_Peak+Low_Standard),Low_Total_Energy),0)/100","v":0},{"$f":"IFERROR('Rates Table'!AA14*IF(AA$6=\"Miniflex\",(Low_Peak+Low_Standard),Low_Total_Energy),0)/100","v":0},{"$f":"IFERROR('Rates Table'!AB14*IF(AB$6=\"Miniflex\",(Low_Peak+Low_Standard),Low_Total_Energy),0)/100","v":0},{"$f":"IFERROR('Rates Table'!AC14*IF(AC$6=\"Miniflex\",(Low_Peak+Low_Standard),Low_Total_Energy),0)/100","v":0},{"$f":"IFERROR('Rates Table'!AD14*IF(AD$6=\"Miniflex\",(Low_Peak+Low_Standard),Low_Total_Energy),0)/100","v":0},{"$f":"IFERROR('Rates Table'!AE14*IF(AE$6=\"Miniflex\",(Low_Peak+Low_Standard),Low_Total_Energy),0)/100","v":0},{"$f":"IFERROR('Rates Table'!AF14*IF(AF$6=\"Miniflex\",(Low_Peak+Low_Standard),Low_Total_Energy),0)/100","v":0},{"$f":"IFERROR('Rates Table'!AG14*IF(AG$6=\"Miniflex\",(Low_Peak+Low_Standard),Low_Total_Energy),0)/100","v":0},{"$f":"IFERROR('Rates Table'!AH14*IF(AH$6=\"Miniflex\",(Low_Peak+Low_Standard),Low_Total_Energy),0)/100","v":0},{"$f":"IFERROR('Rates Table'!AI14*IF(AI$6=\"Miniflex\",(Low_Peak+Low_Standard),Low_Total_Energy),0)/100","v":0},{"$f":"IFERROR('Rates Table'!AJ14*IF(AJ$6=\"Miniflex\",(Low_Peak+Low_Standard),Low_Total_Energy),0)/100","v":0},null,{"$f":"INDEX(AM14:BQ14,0,Selected_Tariff_ID)","v":0},{"$f":"IFERROR('Rates Table'!AM14*IF(AM$6=\"Miniflex\",(Low_Peak+Low_Standard),Low_Total_Energy),0)/100","v":0},{"$f":"IFERROR('Rates Table'!AN14*IF(AN$6=\"Miniflex\",(Low_Peak+Low_Standard),Low_Total_Energy),0)/100","v":0},{"$f":"IFERROR('Rates Table'!AO14*IF(AO$6=\"Miniflex\",(Low_Peak+Low_Standard),Low_Total_Energy),0)/100","v":0},{"$f":"IFERROR('Rates Table'!AP14*IF(AP$6=\"Miniflex\",(Low_Peak+Low_Standard),Low_Total_Energy),0)/100","v":0},{"$f":"IFERROR('Rates Table'!AQ14*IF(AQ$6=\"Miniflex\",(Low_Peak+Low_Standard),Low_Total_Energy),0)/100","v":0},{"$f":"IFERROR('Rates Table'!AR14*IF(AR$6=\"Miniflex\",(Low_Peak+Low_Standard),Low_Total_Energy),0)/100","v":0},{"$f":"IFERROR('Rates Table'!AS14*IF(AS$6=\"Miniflex\",(Low_Peak+Low_Standard),Low_Total_Energy),0)/100","v":0},{"$f":"IFERROR('Rates Table'!AT14*IF(AT$6=\"Miniflex\",(Low_Peak+Low_Standard),Low_Total_Energy),0)/100","v":0},{"$f":"IFERROR('Rates Table'!AU14*IF(AU$6=\"Miniflex\",(Low_Peak+Low_Standard),Low_Total_Energy),0)/100","v":0},{"$f":"IFERROR('Rates Table'!AV14*IF(AV$6=\"Miniflex\",(Low_Peak+Low_Standard),Low_Total_Energy),0)/100","v":0},{"$f":"IFERROR('Rates Table'!AW14*IF(AW$6=\"Miniflex\",(Low_Peak+Low_Standard),Low_Total_Energy),0)/100","v":0},{"$f":"IFERROR('Rates Table'!AX14*IF(AX$6=\"Miniflex\",(Low_Peak+Low_Standard),Low_Total_Energy),0)/100","v":0},{"$f":"IFERROR('Rates Table'!AY14*IF(AY$6=\"Miniflex\",(Low_Peak+Low_Standard),Low_Total_Energy),0)/100","v":0},{"$f":"IFERROR('Rates Table'!AZ14*IF(AZ$6=\"Miniflex\",(Low_Peak+Low_Standard),Low_Total_Energy),0)/100","v":0},{"$f":"IFERROR('Rates Table'!BA14*IF(BA$6=\"Miniflex\",(Low_Peak+Low_Standard),Low_Total_Energy),0)/100","v":0},{"$f":"IFERROR('Rates Table'!BB14*IF(BB$6=\"Miniflex\",(Low_Peak+Low_Standard),Low_Total_Energy),0)/100","v":0},{"$f":"IFERROR('Rates Table'!BC14*IF(BC$6=\"Miniflex\",(Low_Peak+Low_Standard),Low_Total_Energy),0)/100","v":0},{"$f":"IFERROR('Rates Table'!BD14*IF(BD$6=\"Miniflex\",(Low_Peak+Low_Standard),Low_Total_Energy),0)/100","v":0},{"$f":"IFERROR('Rates Table'!BE14*IF(BE$6=\"Miniflex\",(Low_Peak+Low_Standard),Low_Total_Energy),0)/100","v":0},{"$f":"IFERROR('Rates Table'!BF14*IF(BF$6=\"Miniflex\",(Low_Peak+Low_Standard),Low_Total_Energy),0)/100","v":0},{"$f":"IFERROR('Rates Table'!BG14*IF(BG$6=\"Miniflex\",(Low_Peak+Low_Standard),Low_Total_Energy),0)/100","v":0},{"$f":"IFERROR('Rates Table'!BH14*IF(BH$6=\"Miniflex\",(Low_Peak+Low_Standard),Low_Total_Energy),0)/100","v":0},{"$f":"IFERROR('Rates Table'!BI14*IF(BI$6=\"Miniflex\",(Low_Peak+Low_Standard),Low_Total_Energy),0)/100","v":0},{"$f":"IFERROR('Rates Table'!BJ14*IF(BJ$6=\"Miniflex\",(Low_Peak+Low_Standard),Low_Total_Energy),0)/100","v":0},{"$f":"IFERROR('Rates Table'!BK14*IF(BK$6=\"Miniflex\",(Low_Peak+Low_Standard),Low_Total_Energy),0)/100","v":0},{"$f":"IFERROR('Rates Table'!BL14*IF(BL$6=\"Miniflex\",(Low_Peak+Low_Standard),Low_Total_Energy),0)/100","v":0},{"$f":"IFERROR('Rates Table'!BM14*IF(BM$6=\"Miniflex\",(Low_Peak+Low_Standard),Low_Total_Energy),0)/100","v":0},{"$f":"IFERROR('Rates Table'!BN14*IF(BN$6=\"Miniflex\",(Low_Peak+Low_Standard),Low_Total_Energy),0)/100","v":0},{"$f":"IFERROR('Rates Table'!BO14*IF(BO$6=\"Miniflex\",(Low_Peak+Low_Standard),Low_Total_Energy),0)/100","v":0},{"$f":"IFERROR('Rates Table'!BP14*IF(BP$6=\"Miniflex\",(Low_Peak+Low_Standard),Low_Total_Energy),0)/100","v":0},{"$f":"IFERROR('Rates Table'!BQ14*IF(BQ$6=\"Miniflex\",(Low_Peak+Low_Standard),Low_Total_Energy),0)/100","v":0}]
[null,null,"LV Subsidy Charge","R/kVA",0,{"$f":"IFERROR('Rates Table'!F15*Low_Utilised_Capacity,0)","v":0},{"$f":"IFERROR('Rates Table'!G15*Low_Utilised_Capacity,0)","v":0},{"$f":"IFERROR('Rates Table'!H15*Low_Utilised_Capacity,0)","v":0},{"$f":"IFERROR('Rates Table'!I15*Low_Utilised_Capacity,0)","v":0},{"$f":"IFERROR('Rates Table'!J15*Low_Utilised_Capacity,0)","v":0},{"$f":"IFERROR('Rates Table'!K15*Low_Utilised_Capacity,0)","v":0},{"$f":"IFERROR('Rates Table'!L15*Low_Utilised_Capacity,0)","v":0},{"$f":"IFERROR('Rates Table'!M15*Low_Utilised_Capacity,0)","v":0},{"$f":"IFERROR('Rates Table'!N15*Low_Utilised_Capacity,0)","v":0},{"$f":"IFERROR('Rates Table'!O15*Low_Utilised_Capacity,0)","v":0},{"$f":"IFERROR('Rates Table'!P15*Low_Utilised_Capacity,0)","v":0},{"$f":"IFERROR('Rates Table'!Q15*Low_Utilised_Capacity,0)","v":0},{"$f":"IFERROR('Rates Table'!R15*Low_Utilised_Capacity,0)","v":0},{"$f":"IFERROR('Rates Table'!S15*Low_Utilised_Capacity,0)","v":0},{"$f":"IFERROR('Rates Table'!T15*Low_Utilised_Capacity,0)","v":0},{"$f":"IFERROR('Rates Table'!U15*Low_Utilised_Capacity,0)","v":0},{"$f":"IFERROR('Rates Table'!V15*Low_Utilised_Capacity,0)","v":0},{"$f":"IFERROR('Rates Table'!W15*Low_Utilised_Capacity,0)","v":0},{"$f":"IFERROR('Rates Table'!X15*Low_Utilised_Capacity,0)","v":0},{"$f":"IFERROR('Rates Table'!Y15*Low_Utilised_Capacity,0)","v":0},{"$f":"IFERROR('Rates Table'!Z15*Low_Utilised_Capacity,0)","v":0},{"$f":"IFERROR('Rates Table'!AA15*Low_Utilised_Capacity,0)","v":0},{"$f":"IFERROR('Rates Table'!AB15*Low_Utilised_Capacity,0)","v":0},{"$f":"IFERROR('Rates Table'!AC15*Low_Utilised_Capacity,0)","v":0},{"$f":"IFERROR('Rates Table'!AD15*Low_Utilised_Capacity,0)","v":0},{"$f":"IFERROR('Rates Table'!AE15*Low_Utilised_Capacity,0)","v":0},{"$f":"IFERROR('Rates Table'!AF15*Low_Utilised_Capacity,0)","v":0},{"$f":"IFERROR('Rates Table'!AG15*Low_Utilised_Capacity,0)","v":0},{"$f":"IFERROR('Rates Table'!AH15*Low_Utilised_Capacity,0)","v":0},{"$f":"IFERROR('Rates Table'!AI15*Low_Utilised_Capacity,0)","v":0},{"$f":"IFERROR('Rates Table'!AJ15*Low_Utilised_Capacity,0)","v":0},null,0,{"$f":"IFERROR('Rates Table'!AM15*Low_Utilised_Capacity,0)","v":0},{"$f":"IFERROR('Rates Table'!AN15*Low_Utilised_Capacity,0)","v":0},{"$f":"IFERROR('Rates Table'!AO15*Low_Utilised_Capacity,0)","v":0},{"$f":"IFERROR('Rates Table'!AP15*Low_Utilised_Capacity,0)","v":0},{"$f":"IFERROR('Rates Table'!AQ15*Low_Utilised_Capacity,0)","v":0},{"$f":"IFERROR('Rates Table'!AR15*Low_Utilised_Capacity,0)","v":0},{"$f":"IFERROR('Rates Table'!AS15*Low_Utilised_Capacity,0)","v":0},{"$f":"IFERROR('Rates Table'!AT15*Low_Utilised_Capacity,0)","v":0},{"$f":"IFERROR('Rates Table'!AU15*Low_Utilised_Capacity,0)","v":0},{"$f":"IFERROR('Rates Table'!AV15*Low_Utilised_Capacity,0)","v":0},{"$f":"IFERROR('Rates Table'!AW15*Low_Utilised_Capacity,0)","v":0},{"$f":"IFERROR('Rates Table'!AX15*Low_Utilised_Capacity,0)","v":0},{"$f":"IFERROR('Rates Table'!AY15*Low_Utilised_Capacity,0)","v":0},{"$f":"IFERROR('Rates Table'!AZ15*Low_Utilised_Capacity,0)","v":0},{"$f":"IFERROR('Rates Table'!BA15*Low_Utilised_Capacity,0)","v":0},{"$f":"IFERROR('Rates Table'!BB15*Low_Utilised_Capacity,0)","v":0},{"$f":"IFERROR('Rates Table'!BC15*Low_Utilised_Capacity,0)","v":0},{"$f":"IFERROR('Rates Table'!BD15*Low_Utilised_Capacity,0)","v":0},{"$f":"IFERROR('Rates Table'!BE15*Low_Utilised_Capacity,0)","v":0},{"$f":"IFERROR('Rates Table'!BF15*Low_Utilised_Capacity,0)","v":0},{"$f":"IFERROR('Rates Table'!BG15*Low_Utilised_Capacity,0)","v":0},{"$f":"IFERROR('Rates Table'!BH15*Low_Utilised_Capacity,0)","v":0},{"$f":"IFERROR('Rates Table'!BI15*Low_Utilised_Capacity,0)","v":0},{"$f":"IFERROR('Rates Table'!BJ15*Low_Utilised_Capacity,0)","v":0},{"$f":"IFERROR('Rates Table'!BK15*Low_Utilised_Capacity,0)","v":0},{"$f":"IFERROR('Rates Table'!BL15*Low_Utilised_Capacity,0)","v":0},{"$f":"IFERROR('Rates Table'!BM15*Low_Utilised_Capacity,0)","v":0},{"$f":"IFERROR('Rates Table'!BN15*Low_Utilised_Capacity,0)","v":0},{"$f":"IFERROR('Rates Table'!BO15*Low_Utilised_Capacity,0)","v":0},{"$f":"IFERROR('Rates Table'!BP15*Low_Utilised_Capacity,0)","v":0},{"$f":"IFERROR('Rates Table'!BQ15*Low_Utilised_Capacity,0)","v":0}]
[null,null,"Network capacity charge",{"$f":"IF(Table_1=1,\"R/kVA\",\"R/day\")","v":"R/day"},4772.04,{"$f":"IFERROR(IF(F52=1,'Rates Table'!F16*Low_Utilised_Capacity,'Rates Table'!F16*PODs*Low_Days),0)","v":10283.91},{"$f":"IFERROR(IF(G52=1,'Rates Table'!G16*Low_Utilised_Capacity,'Rates Table'!G16*PODs*Low_Days),0)","v":17330.04},{"$f":"IFERROR(IF(H52=1,'Rates Table'!H16*Low_Utilised_Capacity,'Rates Table'!H16*PODs*Low_Days),0)","v":29939.91},{"$f":"IFERROR(IF(I52=1,'Rates Table'!I16*Low_Utilised_Capacity,'Rates Table'!I16*PODs*Low_Days),0)","v":0},{"$f":"IFERROR(IF(J52=1,'Rates Table'!J16*Low_Utilised_Capacity,'Rates Table'!J16*PODs*Low_Days),0)","v":0},{"$f":"IFERROR(IF(K52=1,'Rates Table'!K16*Low_Utilised_Capacity,'Rates Table'!K16*PODs*Low_Days),0)","v":0},{"$f":"IFERROR(IF(L52=1,'Rates Table'!L16*Low_Utilised_Capacity,'Rates Table'!L16*PODs*Low_Days),0)","v":2547.09},{"$f":"IFERROR(IF(M52=1,'Rates Table'!M16*Low_Utilised_Capacity,'Rates Table'!M16*PODs*Low_Days),0)","v":4772.04},{"$f":"IFERROR(IF(N52=1,'Rates Table'!N16*Low_Utilised_Capacity,'Rates Table'!N16*PODs*Low_Days),0)","v":9852.5700000000015},{"$f":"IFERROR(IF(O52=1,'Rates Table'!O16*Low_Utilised_Capacity,'Rates Table'!O16*PODs*Low_Days),0)","v":1556.1000000000001},{"$f":"IFERROR(IF(P52=1,'Rates Table'!P16*Low_Utilised_Capacity,'Rates Table'!P16*PODs*Low_Days),0)","v":16156.14},{"$f":"IFERROR(IF(Q52=1,'Rates Table'!Q16*Low_Utilised_Capacity,'Rates Table'!Q16*PODs*Low_Days),0)","v":13483.47},{"$f":"IFERROR(IF(R52=1,'Rates Table'!R16*Low_Utilised_Capacity,'Rates Table'!R16*PODs*Low_Days),0)","v":20726.16},{"$f":"IFERROR(IF(S52=1,'Rates Table'!S16*Low_Utilised_Capacity,'Rates Table'!S16*PODs*Low_Days),0)","v":33136.74},{"$f":"IFERROR(IF(T52=1,'Rates Table'!T16*Low_Utilised_Capacity,'Rates Table'!T16*PODs*Low_Days),0)","v":10737.09},{"$f":"IFERROR(IF(U52=1,'Rates Table'!U16*Low_Utilised_Capacity,'Rates Table'!U16*PODs*Low_Days),0)","v":0},{"$f":"IFERROR(IF(V52=1,'Rates Table'!V16*Low_Utilised_Capacity,'Rates Table'!V16*PODs*Low_Days),0)","v":0},{"$f":"IFERROR(IF(W52=1,'Rates Table'!W16*Low_Utilised_Capacity,'Rates Table'!W16*PODs*Low_Days),0)","v":0},{"$f":"IFERROR(IF(X52=1,'Rates Table'!X16*Low_Utilised_Capacity,'Rates Table'!X16*PODs*Low_Days),0)","v":0},{"$f":"IFERROR(IF(Y52=1,'Rates Table'!Y16*Low_Utilised_Capacity,'Rates Table'!Y16*PODs*Low_Days),0)","v":0},{"$f":"IFERROR(IF(Z52=1,'Rates Table'!Z16*Low_Utilised_Capacity,'Rates Table'!Z16*PODs*Low_Days),0)","v":0},{"$f":"IFERROR(IF(AA52=1,'Rates Table'!AA16*Low_Utilised_Capacity,'Rates Table'!AA16*PODs*Low_Days),0)","v":0},{"$f":"IFERROR(IF(AB52=1,'Rates Table'!AB16*Low_Utilised_Capacity,'Rates Table'!AB16*PODs*Low_Days),0)","v":0},{"$f":"IFERROR(IF(AC52=1,'Rates Table'!AC16*Low_Utilised_Capacity,'Rates Table'!AC16*PODs*Low_Days),0)","v":0},{"$f":"IFERROR(IF(AD52=1,'Rates Table'!AD16*Low_Utilised_Capacity,'Rates Table'!AD16*PODs*Low_Days),0)","v":0},{"$f":"IFERROR(IF(AE52=1,'Rates Table'!AE16*Low_Utilised_Capacity,'Rates Table'!AE16*PODs*Low_Days),0)","v":0},{"$f":"IFERROR(IF(AF52=1,'Rates Table'!AF16*Low_Utilised_Capacity,'Rates Table'!AF16*PODs*Low_Days),0)","v":0},{"$f":"IFERROR(IF(AG52=1,'Rates Table'!AG16*Low_Utilised_Capacity,'Rates Table'!AG16*PODs*Low_Days),0)","v":0},{"$f":"IFERROR(IF(AH52=1,'Rates Table'!AH16*Low_Utilised_Capacity,'Rates Table'!AH16*PODs*Low_Days),0)","v":0},{"$f":"IFERROR(IF(AI52=1,'Rates Table'!AI16*Low_Utilised_Capacity,'Rates Table'!AI16*PODs*Low_Days),0)","v":0},{"$f":"IFERROR(IF(AJ52=1,'Rates Table'!AJ16*Low_Utilised_Capacity,'Rates Table'!AJ16*PODs*Low_Days),0)","v":0},null,5380.83,{"$f":"IFERROR(IF(AM52=1,'Rates Table'!AM16*Low_Utilised_Capacity,'Rates Table'!AM16*PODs*Low_Days),0)","v":11594.31},{"$f":"IFERROR(IF(AN52=1,'Rates Table'!AN16*Low_Utilised_Capacity,'Rates Table'!AN16*PODs*Low_Days),0)","v":19538.609999999997},{"$f":"IFERROR(IF(AO52=1,'Rates Table'!AO16*Low_Utilised_Capacity,'Rates Table'!AO16*PODs*Low_Days),0)","v":33753.72},{"$f":"IFERROR(IF(AP52=1,'Rates Table'!AP16*Low_Utilised_Capacity,'Rates Table'!AP16*PODs*Low_Days),0)","v":0},{"$f":"IFERROR(IF(AQ52=1,'Rates Table'!AQ16*Low_Utilised_Capacity,'Rates Table'!AQ16*PODs*Low_Days),0)","v":0},{"$f":"IFERROR(IF(AR52=1,'Rates Table'!AR16*Low_Utilised_Capacity,'Rates Table'!AR16*PODs*Low_Days),0)","v":0},{"$f":"IFERROR(IF(AS52=1,'Rates Table'!AS16*Low_Utilised_Capacity,'Rates Table'!AS16*PODs*Low_Days),0)","v":2871.96},{"$f":"IFERROR(IF(AT52=1,'Rates Table'!AT16*Low_Utilised_Capacity,'Rates Table'!AT16*PODs*Low_Days),0)","v":5380.83},{"$f":"IFERROR(IF(AU52=1,'Rates Table'!AU16*Low_Utilised_Capacity,'Rates Table'!AU16*PODs*Low_Days),0)","v":11108.369999999999},{"$f":"IFERROR(IF(AV52=1,'Rates Table'!AV16*Low_Utilised_Capacity,'Rates Table'!AV16*PODs*Low_Days),0)","v":1755.3899999999999},{"$f":"IFERROR(IF(AW52=1,'Rates Table'!AW16*Low_Utilised_Capacity,'Rates Table'!AW16*PODs*Low_Days),0)","v":18214.560000000001},{"$f":"IFERROR(IF(AX52=1,'Rates Table'!AX16*Low_Utilised_Capacity,'Rates Table'!AX16*PODs*Low_Days),0)","v":15200.64},{"$f":"IFERROR(IF(AY52=1,'Rates Table'!AY16*Low_Utilised_Capacity,'Rates Table'!AY16*PODs*Low_Days),0)","v":23366.07},{"$f":"IFERROR(IF(AZ52=1,'Rates Table'!AZ16*Low_Utilised_Capacity,'Rates Table'!AZ16*PODs*Low_Days),0)","v":37357.32},{"$f":"IFERROR(IF(BA52=1,'Rates Table'!BA16*Low_Utilised_Capacity,'Rates Table'!BA16*PODs*Low_Days),0)","v":12104.820000000002},{"$f":"IFERROR(IF(BB52=1,'Rates Table'!BB16*Low_Utilised_Capacity,'Rates Table'!BB16*PODs*Low_Days),0)","v":0},{"$f":"IFERROR(IF(BC52=1,'Rates Table'!BC16*Low_Utilised_Capacity,'Rates Table'!BC16*PODs*Low_Days),0)","v":0},{"$f":"IFERROR(IF(BD52=1,'Rates Table'!BD16*Low_Utilised_Capacity,'Rates Table'!BD16*PODs*Low_Days),0)","v":0},{"$f":"IFERROR(IF(BE52=1,'Rates Table'!BE16*Low_Utilised_Capacity,'Rates Table'!BE16*PODs*Low_Days),0)","v":0},{"$f":"IFERROR(IF(BF52=1,'Rates Table'!BF16*Low_Utilised_Capacity,'Rates Table'!BF16*PODs*Low_Days),0)","v":0},{"$f":"IFERROR(IF(BG52=1,'Rates Table'!BG16*Low_Utilised_Capacity,'Rates Table'!BG16*PODs*Low_Days),0)","v":0},{"$f":"IFERROR(IF(BH52=1,'Rates Table'!BH16*Low_Utilised_Capacity,'Rates Table'!BH16*PODs*Low_Days),0)","v":0},{"$f":"IFERROR(IF(BI52=1,'Rates Table'!BI16*Low_Utilised_Capacity,'Rates Table'!BI16*PODs*Low_Days),0)","v":0},{"$f":"IFERROR(IF(BJ52=1,'Rates Table'!BJ16*Low_Utilised_Capacity,'Rates Table'!BJ16*PODs*Low_Days),0)","v":0},{"$f":"IFERROR(IF(BK52=1,'Rates Table'!BK16*Low_Utilised_Capacity,'Rates Table'!BK16*PODs*Low_Days),0)","v":0},{"$f":"IFERROR(IF(BL52=1,'Rates Table'!BL16*Low_Utilised_Capacity,'Rates Table'!BL16*PODs*Low_Days),0)","v":0},{"$f":"IFERROR(IF(BM52=1,'Rates Table'!BM16*Low_Utilised_Capacity,'Rates Table'!BM16*PODs*Low_Days),0)","v":0},{"$f":"IFERROR(IF(BN52=1,'Rates Table'!BN16*Low_Utilised_Capacity,'Rates Table'!BN16*PODs*Low_Days),0)","v":2871.96},{"$f":"IFERROR(IF(BO52=1,'Rates Table'!BO16*Low_Utilised_Capacity,'Rates Table'!BO16*PODs*Low_Days),0)","v":5380.83},{"$f":"IFERROR(IF(BP52=1,'Rates Table'!BP16*Low_Utilised_Capacity,'Rates Table'!BP16*PODs*Low_Days),0)","v":11108.369999999999},{"$f":"IFERROR(IF(BQ52=1,'Rates Table'!BQ16*Low_Utilised_Capacity,'Rates Table'!BQ16*PODs*Low_Days),0)","v":1755.3899999999999}]
[]
[null,"Total network charges",null,null,{"$f":"SUM(E10:E16)","v":4772.04},{"$f":"SUM(F10:F16)","v":10283.91},17330.04,29939.91,0,0,0,2547.09,4772.04,9852.5700000000015,1556.1000000000001,16156.14,13483.47,20726.16,33136.74,10737.09,0,0,0,0,0,0,0,{"$f":"SUM(AB10:AB16)","v":0},0,0,0,0,0,{"$f":"SUM(AH10:AH16)","v":0},0,0,null,{"$f":"SUM(AL10:AL16)","v":5380.83},{"$f":"SUM(AM10:AM16)","v":11594.31},19538.609999999997,33753.72,0,0,0,2871.96,5380.83,11108.369999999999,1755.3899999999999,18214.560000000001,15200.64,23366.07,37357.32,12104.820000000002,0,0,0,0,0,0,0,{"$f":"SUM(BI10:BI16)","v":0},0,0,0,0,2871.96,{"$f":"SUM(BO10:BO16)","v":5380.83},11108.369999999999,1755.3899999999999]
[]
[null,"Energy charges - low",null,"Units",{"$f":"E$8","v":"2023/2024 Rates"},{"$f":"F$8","v":"2023/2024 Rates"},"2023/2024 Rates","2023/2024 Rates","2023/2024 Rates","2023/2024 Rates","2023/2024 Rates","2023/2024 Rates","2023/2024 Rates","2023/2024 Rates","2023/2024 Rates","2023/2024 Rates","2023/2024 Rates","2023/2024 Rates","2023/2024 Rates","2023/2024 Rates","2023/2024 Rates","2023/2024 Rates","2023/2024 Rates","2023/2024 Rates","2023/2024 Rates","2023/2024 Rates","2023/2024 Rates","2023/2024 Rates","2023/2024 Rates","2023/2024 Rates","2023/2024 Rates","2023/2024 Rates","2023/2024 Rates","2023/2024 Rates","2023/2024 Rates","2023/2024 Rates",null,{"$f":"AL$8","v":"2024/2025 Rates"},{"$f":"AM$8","v":"2024/2025 Rates"},"2024/2025 Rates","2024/2025 Rates","2024/2025 Rates","2024/2025 Rates","2024/2025 Rates","2024/2025 Rates","2024/2025 Rates","2024/2025 Rates","2024/2025 Rates","2024/2025 Rates","2024/2025 Rates","2024/2025 Rates","2024/2025 Rates","2024/2025 Rates","2024/2025 Rates","2024/2025 Rates","2024/2025 Rates","2024/2025 Rates","2024/2025 Rates","2024/2025 Rates","2024/2025 Rates","2024/2025 Rates","2024/2025 Rates","2024/2025 Rates","2024/2025 Rates","2024/2025 Rates","2024/2025 Rates","2024/2025 Rates","2024/2025 Rates","2024/2025 Rates"]
[]
[null,null,"Peak consumption","c/kWh",{"$f":"INDEX(F22:AJ22,0,Selected_Tariff_ID)","v":0},{"$f":"IFERROR('Rates Table'!F35*Low_Peak,0)/100","v":0},{"$f":"IFERROR('Rates Table'!G35*Low_Peak,0)/100","v":0},{"$f":"IFERROR('Rates Table'!H35*Low_Peak,0)/100","v":0},{"$f":"IFERROR('Rates Table'!I35*Low_Peak,0)/100","v":0},{"$f":"IFERROR('Rates Table'!J35*Low_Peak,0)/100","v":0},{"$f":"IFERROR('Rates Table'!K35*Low_Peak,0)/100","v":0},{"$f":"IFERROR('Rates Table'!L35*Low_Peak,0)/100","v":0},{"$f":"IFERROR('Rates Table'!M35*Low_Peak,0)/100","v":0},{"$f":"IFERROR('Rates Table'!N35*Low_Peak,0)/100","v":0},{"$f":"IFERROR('Rates Table'!O35*Low_Peak,0)/100","v":0},{"$f":"IFERROR('Rates Table'!P35*Low_Peak,0)/100","v":0},{"$f":"IFERROR('Rates Table'!Q35*Low_Peak,0)/100","v":0},{"$f":"IFERROR('Rates Table'!R35*Low_Peak,0)/100","v":0},{"$f":"IFERROR('Rates Table'!S35*Low_Peak,0)/100","v":0},{"$f":"IFERROR('Rates Table'!T35*Low_Peak,0)/100","v":0},{"$f":"IFERROR('Rates Table'!U35*Low_Peak,0)/100","v":0},{"$f":"IFERROR('Rates Table'!V35*Low_Peak,0)/100","v":0},{"$f":"IFERROR('Rates Table'!W35*Low_Peak,0)/100","v":0},{"$f":"IFERROR('Rates Table'!X35*Low_Peak,0)/100","v":0},{"$f":"IFERROR('Rates Table'!Y35*Low_Peak,0)/100","v":0},{"$f":"IFERROR('Rates Table'!Z35*Low_Peak,0)/100","v":0},{"$f":"IFERROR('Rates Table'!AA35*Low_Peak,0)/100","v":0},{"$f":"IFERROR('Rates Table'!AB35*Low_Peak,0)/100","v":0},{"$f":"IFERROR('Rates Table'!AC35*Low_Peak,0)/100","v":0},{"$f":"IFERROR('Rates Table'!AD35*Low_Peak,0)/100","v":0},{"$f":"IFERROR('Rates Table'!AE35*Low_Peak,0)/100","v":0},{"$f":"IFERROR('Rates Table'!AF35*Low_Peak,0)/100","v":0},{"$f":"IFERROR('Rates Table'!AG35*Low_Peak,0)/100","v":0},{"$f":"IFERROR('Rates Table'!AH35*Low_Peak,0)/100","v":0},{"$f":"IFERROR('Rates Table'!AI35*Low_Peak,0)/100","v":0},{"$f":"IFERROR('Rates Table'!AJ35*Low_Peak,0)/100","v":0},null,{"$f":"INDEX(AM22:BQ22,0,Selected_Tariff_ID)","v":0},{"$f":"IFERROR('Rates Table'!AM35*Low_Peak,0)/100","v":0},{"$f":"IFERROR('Rates Table'!AN35*Low_Peak,0)/100","v":0},{"$f":"IFERROR('Rates Table'!AO35*Low_Peak,0)/100","v":0},{"$f":"IFERROR('Rates Table'!AP35*Low_Peak,0)/100","v":0},{"$f":"IFERROR('Rates Table'!AQ35*Low_Peak,0)/100","v":0},{"$f":"IFERROR('Rates Table'!AR35*Low_Peak,0)/100","v":0},{"$f":"IFERROR('Rates Table'!AS35*Low_Peak,0)/100","v":0},{"$f":"IFERROR('Rates Table'!AT35*Low_Peak,0)/100","v":0},{"$f":"IFERROR('Rates Table'!AU35*Low_Peak,0)/100","v":0},{"$f":"IFERROR('Rates Table'!AV35*Low_Peak,0)/100","v":0},{"$f":"IFERROR('Rates Table'!AW35*Low_Peak,0)/100","v":0},{"$f":"IFERROR('Rates Table'!AX35*Low_Peak,0)/100","v":0},{"$f":"IFERROR('Rates Table'!AY35*Low_Peak,0)/100","v":0},{"$f":"IFERROR('Rates Table'!AZ35*Low_Peak,0)/100","v":0},{"$f":"IFERROR('Rates Table'!BA35*Low_Peak,0)/100","v":0},{"$f":"IFERROR('Rates Table'!BB35*Low_Peak,0)/100","v":0},{"$f":"IFERROR('Rates Table'!BC35*Low_Peak,0)/100","v":0},{"$f":"IFERROR('Rates Table'!BD35*Low_Peak,0)/100","v":0},{"$f":"IFERROR('Rates Table'!BE35*Low_Peak,0)/100","v":0},{"$f":"IFERROR('Rates Table'!BF35*Low_Peak,0)/100","v":0},{"$f":"IFERROR('Rates Table'!BG35*Low_Peak,0)/100","v":0},{"$f":"IFERROR('Rates Table'!BH35*Low_Peak,0)/100","v":0},{"$f":"IFERROR('Rates Table'!BI35*Low_Peak,0)/100","v":0},{"$f":"IFERROR('Rates Table'!BJ35*Low_Peak,0)/100","v":0},{"$f":"IFERROR('Rates Table'!BK35*Low_Peak,0)/100","v":0},{"$f":"IFERROR('Rates Table'!BL35*Low_Peak,0)/100","v":0},{"$f":"IFERROR('Rates Table'!BM35*Low_Peak,0)/100","v":0},{"$f":"IFERROR('Rates Table'!BN35*Low_Peak,0)/100","v":0},{"$f":"IFERROR('Rates Table'!BO35*Low_Peak,0)/100","v":0},{"$f":"IFERROR('Rates Table'!BP35*Low_Peak,0)/100","v":0},{"$f":"IFERROR('Rates Table'!BQ35*Low_Peak,0)/100","v":0}]
[null,null,"Standard consumption","c/kWh",0,{"$f":"IFERROR('Rates Table'!F36*Low_Standard,0)/100","v":0},{"$f":"IFERROR('Rates Table'!G36*Low_Standard,0)/100","v":0},{"$f":"IFERROR('Rates Table'!H36*Low_Standard,0)/100","v":0},{"$f":"IFERROR('Rates Table'!I36*Low_Standard,0)/100","v":0},{"$f":"IFERROR('Rates Table'!J36*Low_Standard,0)/100","v":0},{"$f":"IFERROR('Rates Table'!K36*Low_Standard,0)/100","v":0},{"$f":"IFERROR('Rates Table'!L36*Low_Standard,0)/100","v":0},{"$f":"IFERROR('Rates Table'!M36*Low_Standard,0)/100","v":0},{"$f":"IFERROR('Rates Table'!N36*Low_Standard,0)/100","v":0},{"$f":"IFERROR('Rates Table'!O36*Low_Standard,0)/100","v":0},{"$f":"IFERROR('Rates Table'!P36*Low_Standard,0)/100","v":0},{"$f":"IFERROR('Rates Table'!Q36*Low_Standard,0)/100","v":0},{"$f":"IFERROR('Rates Table'!R36*Low_Standard,0)/100","v":0},{"$f":"IFERROR('Rates Table'!S36*Low_Standard,0)/100","v":0},{"$f":"IFERROR('Rates Table'!T36*Low_Standard,0)/100","v":0},{"$f":"IFERROR('Rates Table'!U36*Low_Standard,0)/100","v":0},{"$f":"IFERROR('Rates Table'!V36*Low_Standard,0)/100","v":0},{"$f":"IFERROR('Rates Table'!W36*Low_Standard,0)/100","v":0},{"$f":"IFERROR('Rates Table'!X36*Low_Standard,0)/100","v":0},{"$f":"IFERROR('Rates Table'!Y36*Low_Standard,0)/100","v":0},{"$f":"IFERROR('Rates Table'!Z36*Low_Standard,0)/100","v":0},{"$f":"IFERROR('Rates Table'!AA36*Low_Standard,0)/100","v":0},{"$f":"IFERROR('Rates Table'!AB36*Low_Standard,0)/100","v":0},{"$f":"IFERROR('Rates Table'!AC36*Low_Standard,0)/100","v":0},{"$f":"IFERROR('Rates Table'!AD36*Low_Standard,0)/100","v":0},{"$f":"IFERROR('Rates Table'!AE36*Low_Standard,0)/100","v":0},{"$f":"IFERROR('Rates Table'!AF36*Low_Standard,0)/100","v":0},{"$f":"IFERROR('Rates Table'!AG36*Low_Standard,0)/100","v":0},{"$f":"IFERROR('Rates Table'!AH36*Low_Standard,0)/100","v":0},{"$f":"IFERROR('Rates Table'!AI36*Low_Standard,0)/100","v":0},{"$f":"IFERROR('Rates Table'!AJ36*Low_Standard,0)/100","v":0},null,0,{"$f":"IFERROR('Rates Table'!AM36*Low_Standard,0)/100","v":0},{"$f":"IFERROR('Rates Table'!AN36*Low_Standard,0)/100","v":0},{"$f":"IFERROR('Rates Table'!AO36*Low_Standard,0)/100","v":0},{"$f":"IFERROR('Rates Table'!AP36*Low_Standard,0)/100","v":0},{"$f":"IFERROR('Rates Table'!AQ36*Low_Standard,0)/100","v":0},{"$f":"IFERROR('Rates Table'!AR36*Low_Standard,0)/100","v":0},{"$f":"IFERROR('Rates Table'!AS36*Low_Standard,0)/100","v":0},{"$f":"IFERROR('Rates Table'!AT36*Low_Standard,0)/100","v":0},{"$f":"IFERROR('Rates Table'!AU36*Low_Standard,0)/100","v":0},{"$f":"IFERROR('Rates Table'!AV36*Low_Standard,0)/100","v":0},{"$f":"IFERROR('Rates Table'!AW36*Low_Standard,0)/100","v":0},{"$f":"IFERROR('Rates Table'!AX36*Low_Standard,0)/100","v":0},{"$f":"IFERROR('Rates Table'!AY36*Low_Standard,0)/100","v":0},{"$f":"IFERROR('Rates Table'!AZ36*Low_Standard,0)/100","v":0},{"$f":"IFERROR('Rates Table'!BA36*Low_Standard,0)/100","v":0},{"$f":"IFERROR('Rates Table'!BB36*Low_Standard,0)/100","v":0},{"$f":"IFERROR('Rates Table'!BC36*Low_Standard,0)/100","v":0},{"$f":"IFERROR('Rates Table'!BD36*Low_Standard,0)/100","v":0},{"$f":"IFERROR('Rates Table'!BE36*Low_Standard,0)/100","v":0},{"$f":"IFERROR('Rates Table'!BF36*Low_Standard,0)/100","v":0},{"$f":"IFERROR('Rates Table'!BG36*Low_Standard,0)/100","v":0},{"$f":"IFERROR('Rates Table'!BH36*Low_Standard,0)/100","v":0},{"$f":"IFERROR('Rates Table'!BI36*Low_Standard,0)/100","v":0},{"$f":"IFERROR('Rates Table'!BJ36*Low_Standard,0)/100","v":0},{"$f":"IFERROR('Rates Table'!BK36*Low_Standard,0)/100","v":0},{"$f":"IFERROR('Rates Table'!BL36*Low_Standard,0)/100","v":0},{"$f":"IFERROR('Rates Table'!BM36*Low_Standard,0)/100","v":0},{"$f":"IFERROR('Rates Table'!BN36*Low_Standard,0)/100","v":0},{"$f":"IFERROR('Rates Table'!BO36*Low_Standard,0)/100","v":0},{"$f":"IFERROR('Rates Table'!BP36*Low_Standard,0)/100","v":0},{"$f":"IFERROR('Rates Table'!BQ36*Low_Standard,0)/100","v":0}]
[null,null,"Off-Peak consumption","c/kWh",0,{"$f":"IFERROR('Rates Table'!F37*Low_OffPeak,0)/100","v":0},{"$f":"IFERROR('Rates Table'!G37*Low_OffPeak,0)/100","v":0},{"$f":"IFERROR('Rates Table'!H37*Low_OffPeak,0)/100","v":0},{"$f":"IFERROR('Rates Table'!I37*Low_OffPeak,0)/100","v":0},{"$f":"IFERROR('Rates Table'!J37*Low_OffPeak,0)/100","v":0},{"$f":"IFERROR('Rates Table'!K37*Low_OffPeak,0)/100","v":0},{"$f":"IFERROR('Rates Table'!L37*Low_OffPeak,0)/100","v":0},{"$f":"IFERROR('Rates Table'!M37*Low_OffPeak,0)/100","v":0},{"$f":"IFERROR('Rates Table'!N37*Low_OffPeak,0)/100","v":0},{"$f":"IFERROR('Rates Table'!O37*Low_OffPeak,0)/100","v":0},{"$f":"IFERROR('Rates Table'!P37*Low_OffPeak,0)/100","v":0},{"$f":"IFERROR('Rates Table'!Q37*Low_OffPeak,0)/100","v":0},{"$f":"IFERROR('Rates Table'!R37*Low_OffPeak,0)/100","v":0},{"$f":"IFERROR('Rates Table'!S37*Low_OffPeak,0)/100","v":0},{"$f":"IFERROR('Rates Table'!T37*Low_OffPeak,0)/100","v":0},{"$f":"IFERROR('Rates Table'!U37*Low_OffPeak,0)/100","v":0},{"$f":"IFERROR('Rates Table'!V37*Low_OffPeak,0)/100","v":0},{"$f":"IFERROR('Rates Table'!W37*Low_OffPeak,0)/100","v":0},{"$f":"IFERROR('Rates Table'!X37*Low_OffPeak,0)/100","v":0},{"$f":"IFERROR('Rates Table'!Y37*Low_OffPeak,0)/100","v":0},{"$f":"IFERROR('Rates Table'!Z37*Low_OffPeak,0)/100","v":0},{"$f":"IFERROR('Rates Table'!AA37*Low_OffPeak,0)/100","v":0},{"$f":"IFERROR('Rates Table'!AB37*Low_OffPeak,0)/100","v":0},{"$f":"IFERROR('Rates Table'!AC37*Low_OffPeak,0)/100","v":0},{"$f":"IFERROR('Rates Table'!AD37*Low_OffPeak,0)/100","v":0},{"$f":"IFERROR('Rates Table'!AE37*Low_OffPeak,0)/100","v":0},{"$f":"IFERROR('Rates Table'!AF37*Low_OffPeak,0)/100","v":0},{"$f":"IFERROR('Rates Table'!AG37*Low_OffPeak,0)/100","v":0},{"$f":"IFERROR('Rates Table'!AH37*Low_OffPeak,0)/100","v":0},{"$f":"IFERROR('Rates Table'!AI37*Low_OffPeak,0)/100","v":0},{"$f":"IFERROR('Rates Table'!AJ37*Low_OffPeak,0)/100","v":0},null,0,{"$f":"IFERROR('Rates Table'!AM37*Low_OffPeak,0)/100","v":0},{"$f":"IFERROR('Rates Table'!AN37*Low_OffPeak,0)/100","v":0},{"$f":"IFERROR('Rates Table'!AO37*Low_OffPeak,0)/100","v":0},{"$f":"IFERROR('Rates Table'!AP37*Low_OffPeak,0)/100","v":0},{"$f":"IFERROR('Rates Table'!AQ37*Low_OffPeak,0)/100","v":0},{"$f":"IFERROR('Rates Table'!AR37*Low_OffPeak,0)/100","v":0},{"$f":"IFERROR('Rates Table'!AS37*Low_OffPeak,0)/100","v":0},{"$f":"IFERROR('Rates Table'!AT37*Low_OffPeak,0)/100","v":0},{"$f":"IFERROR('Rates Table'!AU37*Low_OffPeak,0)/100","v":0},{"$f":"IFERROR('Rates Table'!AV37*Low_OffPeak,0)/100","v":0},{"$f":"IFERROR('Rates Table'!AW37*Low_OffPeak,0)/100","v":0},{"$f":"IFERROR('Rates Table'!AX37*Low_OffPeak,0)/100","v":0},{"$f":"IFERROR('Rates Table'!AY37*Low_OffPeak,0)/100","v":0},{"$f":"IFERROR('Rates Table'!AZ37*Low_OffPeak,0)/100","v":0},{"$f":"IFERROR('Rates Table'!BA37*Low_OffPeak,0)/100","v":0},{"$f":"IFERROR('Rates Table'!BB37*Low_OffPeak,0)/100","v":0},{"$f":"IFERROR('Rates Table'!BC37*Low_OffPeak,0)/100","v":0},{"$f":"IFERROR('Rates Table'!BD37*Low_OffPeak,0)/100","v":0},{"$f":"IFERROR('Rates Table'!BE37*Low_OffPeak,0)/100","v":0},{"$f":"IFERROR('Rates Table'!BF37*Low_OffPeak,0)/100","v":0},{"$f":"IFERROR('Rates Table'!BG37*Low_OffPeak,0)/100","v":0},{"$f":"IFERROR('Rates Table'!BH37*Low_OffPeak,0)/100","v":0},{"$f":"IFERROR('Rates Table'!BI37*Low_OffPeak,0)/100","v":0},{"$f":"IFERROR('Rates Table'!BJ37*Low_OffPeak,0)/100","v":0},{"$f":"IFERROR('Rates Table'!BK37*Low_OffPeak,0)/100","v":0},{"$f":"IFERROR('Rates Table'!BL37*Low_OffPeak,0)/100","v":0},{"$f":"IFERROR('Rates Table'!BM37*Low_OffPeak,0)/100","v":0},{"$f":"IFERROR('Rates Table'!BN37*Low_OffPeak,0)/100","v":0},{"$f":"IFERROR('Rates Table'!BO37*Low_OffPeak,0)/100","v":0},{"$f":"IFERROR('Rates Table'!BP37*Low_OffPeak,0)/100","v":0},{"$f":"IFERROR('Rates Table'!BQ37*Low_OffPeak,0)/100","v":0}]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"Energy","c/kWh",0,{"$f":"IFERROR('Rates Table'!F39*(Low_Total_Energy),0)/100","v":0},{"$f":"IFERROR('Rates Table'!G39*(Low_Total_Energy),0)/100","v":0},{"$f":"IFERROR('Rates Table'!H39*(Low_Total_Energy),0)/100","v":0},{"$f":"IFERROR('Rates Table'!I39*(Low_Total_Energy),0)/100","v":0},{"$f":"IFERROR('Rates Table'!J39*(Low_Total_Energy),0)/100","v":0},{"$f":"IFERROR('Rates Table'!K39*(Low_Total_Energy),0)/100","v":0},{"$f":"IFERROR('Rates Table'!L39*(Low_Total_Energy),0)/100","v":0},{"$f":"IFERROR('Rates Table'!M39*(Low_Total_Energy),0)/100","v":0},{"$f":"IFERROR('Rates Table'!N39*(Low_Total_Energy),0)/100","v":0},{"$f":"IFERROR('Rates Table'!O39*(Low_Total_Energy),0)/100","v":0},{"$f":"IFERROR('Rates Table'!P39*(Low_Total_Energy),0)/100","v":0},{"$f":"IFERROR('Rates Table'!Q39*(Low_Total_Energy),0)/100","v":0},{"$f":"IFERROR('Rates Table'!R39*(Low_Total_Energy),0)/100","v":0},{"$f":"IFERROR('Rates Table'!S39*(Low_Total_Energy),0)/100","v":0},{"$f":"IFERROR('Rates Table'!T39*(Low_Total_Energy),0)/100","v":0},{"$f":"IFERROR('Rates Table'!U39*(Low_Total_Energy),0)/100","v":0},{"$f":"IFERROR('Rates Table'!V39*(Low_Total_Energy),0)/100","v":0},{"$f":"IFERROR('Rates Table'!W39*(Low_Total_Energy),0)/100","v":0},{"$f":"IFERROR('Rates Table'!X39*(Low_Total_Energy),0)/100","v":0},{"$f":"IFERROR('Rates Table'!Y39*(Low_Total_Energy),0)/100","v":0},{"$f":"IFERROR('Rates Table'!Z39*(Low_Total_Energy),0)/100","v":0},{"$f":"IFERROR('Rates Table'!AA39*(Low_Total_Energy),0)/100","v":0},{"$f":"IFERROR('Rates Table'!AB39*(Low_Total_Energy),0)/100","v":0},{"$f":"IFERROR('Rates Table'!AC39*(Low_Total_Energy),0)/100","v":0},{"$f":"IFERROR('Rates Table'!AD39*(Low_Total_Energy),0)/100","v":0},{"$f":"IFERROR('Rates Table'!AE39*(Low_Total_Energy),0)/100","v":0},{"$f":"IFERROR('Rates Table'!AF39*(Low_Total_Energy),0)/100","v":0},{"$f":"IFERROR('Rates Table'!AG39*(Low_Total_Energy),0)/100","v":0},{"$f":"IFERROR('Rates Table'!AH39*(Low_Total_Energy),0)/100","v":0},{"$f":"IFERROR('Rates Table'!AI39*(Low_Total_Energy),0)/100","v":0},{"$f":"IFERROR('Rates Table'!AJ39*(Low_Total_Energy),0)/100","v":0},null,0,{"$f":"IFERROR('Rates Table'!AM39*(Low_Total_Energy),0)/100","v":0},{"$f":"IFERROR('Rates Table'!AN39*(Low_Total_Energy),0)/100","v":0},{"$f":"IFERROR('Rates Table'!AO39*(Low_Total_Energy),0)/100","v":0},{"$f":"IFERROR('Rates Table'!AP39*(Low_Total_Energy),0)/100","v":0},{"$f":"IFERROR('Rates Table'!AQ39*(Low_Total_Energy),0)/100","v":0},{"$f":"IFERROR('Rates Table'!AR39*(Low_Total_Energy),0)/100","v":0},{"$f":"IFERROR('Rates Table'!AS39*(Low_Total_Energy),0)/100","v":0},{"$f":"IFERROR('Rates Table'!AT39*(Low_Total_Energy),0)/100","v":0},{"$f":"IFERROR('Rates Table'!AU39*(Low_Total_Energy),0)/100","v":0},{"$f":"IFERROR('Rates Table'!AV39*(Low_Total_Energy),0)/100","v":0},{"$f":"IFERROR('Rates Table'!AW39*(Low_Total_Energy),0)/100","v":0},{"$f":"IFERROR('Rates Table'!AX39*(Low_Total_Energy),0)/100","v":0},{"$f":"IFERROR('Rates Table'!AY39*(Low_Total_Energy),0)/100","v":0},{"$f":"IFERROR('Rates Table'!AZ39*(Low_Total_Energy),0)/100","v":0},{"$f":"IFERROR('Rates Table'!BA39*(Low_Total_Energy),0)/100","v":0},{"$f":"IFERROR('Rates Table'!BB39*(Low_Total_Energy),0)/100","v":0},{"$f":"IFERROR('Rates Table'!BC39*(Low_Total_Energy),0)/100","v":0},{"$f":"IFERROR('Rates Table'!BD39*(Low_Total_Energy),0)/100","v":0},{"$f":"IFERROR('Rates Table'!BE39*(Low_Total_Energy),0)/100","v":0},{"$f":"IFERROR('Rates Table'!BF39*(Low_Total_Energy),0)/100","v":0},{"$f":"IFERROR('Rates Table'!BG39*(Low_Total_Energy),0)/100","v":0},{"$f":"IFERROR('Rates Table'!BH39*(Low_Total_Energy),0)/100","v":0},{"$f":"IFERROR('Rates Table'!BI39*(Low_Total_Energy),0)/100","v":0},{"$f":"IFERROR('Rates Table'!BJ39*(Low_Total_Energy),0)/100","v":0},{"$f":"IFERROR('Rates Table'!BK39*(Low_Total_Energy),0)/100","v":0},{"$f":"IFERROR('Rates Table'!BL39*(Low_Total_Energy),0)/100","v":0},{"$f":"IFERROR('Rates Table'!BM39*(Low_Total_Energy),0)/100","v":0},{"$f":"IFERROR('Rates Table'!BN39*(Low_Total_Energy),0)/100","v":0},{"$f":"IFERROR('Rates Table'!BO39*(Low_Total_Energy),0)/100","v":0},{"$f":"IFERROR('Rates Table'!BP39*(Low_Total_Energy),0)/100","v":0},{"$f":"IFERROR('Rates Table'!BQ39*(Low_Total_Energy),0)/100","v":0}]
[null,null,"Energy - Block 1","c/kWh",0,{"$f":"IFERROR('Rates Table'!F40*(Low_Block_1),0)/100","v":0},{"$f":"IFERROR('Rates Table'!G40*(Low_Block_1),0)/100","v":0},{"$f":"IFERROR('Rates Table'!H40*(Low_Block_1),0)/100","v":0},{"$f":"IFERROR('Rates Table'!I40*(Low_Block_1),0)/100","v":0},{"$f":"IFERROR('Rates Table'!J40*(Low_Block_1),0)/100","v":0},{"$f":"IFERROR('Rates Table'!K40*(Low_Block_1),0)/100","v":0},{"$f":"IFERROR('Rates Table'!L40*(Low_Block_1),0)/100","v":0},{"$f":"IFERROR('Rates Table'!M40*(Low_Block_1),0)/100","v":0},{"$f":"IFERROR('Rates Table'!N40*(Low_Block_1),0)/100","v":0},{"$f":"IFERROR('Rates Table'!O40*(Low_Block_1),0)/100","v":0},{"$f":"IFERROR('Rates Table'!P40*(Low_Block_1),0)/100","v":0},{"$f":"IFERROR('Rates Table'!Q40*(Low_Block_1),0)/100","v":0},{"$f":"IFERROR('Rates Table'!R40*(Low_Block_1),0)/100","v":0},{"$f":"IFERROR('Rates Table'!S40*(Low_Block_1),0)/100","v":0},{"$f":"IFERROR('Rates Table'!T40*(Low_Block_1),0)/100","v":0},{"$f":"IFERROR('Rates Table'!U40*(Low_Block_1),0)/100","v":0},{"$f":"IFERROR('Rates Table'!V40*(Low_Block_1),0)/100","v":0},{"$f":"IFERROR('Rates Table'!W40*(Low_Block_1),0)/100","v":0},{"$f":"IFERROR('Rates Table'!X40*(Low_Block_1),0)/100","v":0},{"$f":"IFERROR('Rates Table'!Y40*(Low_Block_1),0)/100","v":0},{"$f":"IFERROR('Rates Table'!Z40*(Low_Block_1),0)/100","v":0},{"$f":"IFERROR('Rates Table'!AA40*(Low_Block_1),0)/100","v":0},{"$f":"IFERROR('Rates Table'!AB40*(Low_Block_1),0)/100","v":0},{"$f":"IFERROR('Rates Table'!AC40*(Low_Block_1),0)/100","v":0},{"$f":"IFERROR('Rates Table'!AD40*(Low_Block_1),0)/100","v":0},{"$f":"IFERROR('Rates Table'!AE40*(Low_Block_1),0)/100","v":0},{"$f":"IFERROR('Rates Table'!AF40*(Low_Block_1),0)/100","v":0},{"$f":"IFERROR('Rates Table'!AG40*(Low_Block_1),0)/100","v":0},{"$f":"IFERROR('Rates Table'!AH40*(Low_Block_1),0)/100","v":0},{"$f":"IFERROR('Rates Table'!AI40*(Low_Block_1),0)/100","v":0},{"$f":"IFERROR('Rates Table'!AJ40*(Low_Block_1),0)/100","v":0},null,0,{"$f":"IFERROR('Rates Table'!AM40*(Low_Block_1),0)/100","v":0},{"$f":"IFERROR('Rates Table'!AN40*(Low_Block_1),0)/100","v":0},{"$f":"IFERROR('Rates Table'!AO40*(Low_Block_1),0)/100","v":0},{"$f":"IFERROR('Rates Table'!AP40*(Low_Block_1),0)/100","v":0},{"$f":"IFERROR('Rates Table'!AQ40*(Low_Block_1),0)/100","v":0},{"$f":"IFERROR('Rates Table'!AR40*(Low_Block_1),0)/100","v":0},{"$f":"IFERROR('Rates Table'!AS40*(Low_Block_1),0)/100","v":0},{"$f":"IFERROR('Rates Table'!AT40*(Low_Block_1),0)/100","v":0},{"$f":"IFERROR('Rates Table'!AU40*(Low_Block_1),0)/100","v":0},{"$f":"IFERROR('Rates Table'!AV40*(Low_Block_1),0)/100","v":0},{"$f":"IFERROR('Rates Table'!AW40*(Low_Block_1),0)/100","v":0},{"$f":"IFERROR('Rates Table'!AX40*(Low_Block_1),0)/100","v":0},{"$f":"IFERROR('Rates Table'!AY40*(Low_Block_1),0)/100","v":0},{"$f":"IFERROR('Rates Table'!AZ40*(Low_Block_1),0)/100","v":0},{"$f":"IFERROR('Rates Table'!BA40*(Low_Block_1),0)/100","v":0},{"$f":"IFERROR('Rates Table'!BB40*(Low_Block_1),0)/100","v":0},{"$f":"IFERROR('Rates Table'!BC40*(Low_Block_1),0)/100","v":0},{"$f":"IFERROR('Rates Table'!BD40*(Low_Block_1),0)/100","v":0},{"$f":"IFERROR('Rates Table'!BE40*(Low_Block_1),0)/100","v":0},{"$f":"IFERROR('Rates Table'!BF40*(Low_Block_1),0)/100","v":0},{"$f":"IFERROR('Rates Table'!BG40*(Low_Block_1),0)/100","v":0},{"$f":"IFERROR('Rates Table'!BH40*(Low_Block_1),0)/100","v":0},{"$f":"IFERROR('Rates Table'!BI40*(Low_Block_1),0)/100","v":0},{"$f":"IFERROR('Rates Table'!BJ40*(Low_Block_1),0)/100","v":0},{"$f":"IFERROR('Rates Table'!BK40*(Low_Block_1),0)/100","v":0},{"$f":"IFERROR('Rates Table'!BL40*(Low_Block_1),0)/100","v":0},{"$f":"IFERROR('Rates Table'!BM40*(Low_Block_1),0)/100","v":0},{"$f":"IFERROR('Rates Table'!BN40*(Low_Block_1),0)/100","v":0},{"$f":"IFERROR('Rates Table'!BO40*(Low_Block_1),0)/100","v":0},{"$f":"IFERROR('Rates Table'!BP40*(Low_Block_1),0)/100","v":0},{"$f":"IFERROR('Rates Table'!BQ40*(Low_Block_1),0)/100","v":0}]
[null,null,"Energy - Block 2","c/kWh",0,{"$f":"IFERROR('Rates Table'!F41*(Low_Block_2),0)/100","v":0},{"$f":"IFERROR('Rates Table'!G41*(Low_Block_2),0)/100","v":0},{"$f":"IFERROR('Rates Table'!H41*(Low_Block_2),0)/100","v":0},{"$f":"IFERROR('Rates Table'!I41*(Low_Block_2),0)/100","v":0},{"$f":"IFERROR('Rates Table'!J41*(Low_Block_2),0)/100","v":0},{"$f":"IFERROR('Rates Table'!K41*(Low_Block_2),0)/100","v":0},{"$f":"IFERROR('Rates Table'!L41*(Low_Block_2),0)/100","v":0},{"$f":"IFERROR('Rates Table'!M41*(Low_Block_2),0)/100","v":0},{"$f":"IFERROR('Rates Table'!N41*(Low_Block_2),0)/100","v":0},{"$f":"IFERROR('Rates Table'!O41*(Low_Block_2),0)/100","v":0},{"$f":"IFERROR('Rates Table'!P41*(Low_Block_2),0)/100","v":0},{"$f":"IFERROR('Rates Table'!Q41*(Low_Block_2),0)/100","v":0},{"$f":"IFERROR('Rates Table'!R41*(Low_Block_2),0)/100","v":0},{"$f":"IFERROR('Rates Table'!S41*(Low_Block_2),0)/100","v":0},{"$f":"IFERROR('Rates Table'!T41*(Low_Block_2),0)/100","v":0},{"$f":"IFERROR('Rates Table'!U41*(Low_Block_2),0)/100","v":0},{"$f":"IFERROR('Rates Table'!V41*(Low_Block_2),0)/100","v":0},{"$f":"IFERROR('Rates Table'!W41*(Low_Block_2),0)/100","v":0},{"$f":"IFERROR('Rates Table'!X41*(Low_Block_2),0)/100","v":0},{"$f":"IFERROR('Rates Table'!Y41*(Low_Block_2),0)/100","v":0},{"$f":"IFERROR('Rates Table'!Z41*(Low_Block_2),0)/100","v":0},{"$f":"IFERROR('Rates Table'!AA41*(Low_Block_2),0)/100","v":0},{"$f":"IFERROR('Rates Table'!AB41*(Low_Block_2),0)/100","v":0},{"$f":"IFERROR('Rates Table'!AC41*(Low_Block_2),0)/100","v":0},{"$f":"IFERROR('Rates Table'!AD41*(Low_Block_2),0)/100","v":0},{"$f":"IFERROR('Rates Table'!AE41*(Low_Block_2),0)/100","v":0},{"$f":"IFERROR('Rates Table'!AF41*(Low_Block_2),0)/100","v":0},{"$f":"IFERROR('Rates Table'!AG41*(Low_Block_2),0)/100","v":0},{"$f":"IFERROR('Rates Table'!AH41*(Low_Block_2),0)/100","v":0},{"$f":"IFERROR('Rates Table'!AI41*(Low_Block_2),0)/100","v":0},{"$f":"IFERROR('Rates Table'!AJ41*(Low_Block_2),0)/100","v":0},null,0,{"$f":"IFERROR('Rates Table'!AM41*(Low_Block_2),0)/100","v":0},{"$f":"IFERROR('Rates Table'!AN41*(Low_Block_2),0)/100","v":0},{"$f":"IFERROR('Rates Table'!AO41*(Low_Block_2),0)/100","v":0},{"$f":"IFERROR('Rates Table'!AP41*(Low_Block_2),0)/100","v":0},{"$f":"IFERROR('Rates Table'!AQ41*(Low_Block_2),0)/100","v":0},{"$f":"IFERROR('Rates Table'!AR41*(Low_Block_2),0)/100","v":0},{"$f":"IFERROR('Rates Table'!AS41*(Low_Block_2),0)/100","v":0},{"$f":"IFERROR('Rates Table'!AT41*(Low_Block_2),0)/100","v":0},{"$f":"IFERROR('Rates Table'!AU41*(Low_Block_2),0)/100","v":0},{"$f":"IFERROR('Rates Table'!AV41*(Low_Block_2),0)/100","v":0},{"$f":"IFERROR('Rates Table'!AW41*(Low_Block_2),0)/100","v":0},{"$f":"IFERROR('Rates Table'!AX41*(Low_Block_2),0)/100","v":0},{"$f":"IFERROR('Rates Table'!AY41*(Low_Block_2),0)/100","v":0},{"$f":"IFERROR('Rates Table'!AZ41*(Low_Block_2),0)/100","v":0},{"$f":"IFERROR('Rates Table'!BA41*(Low_Block_2),0)/100","v":0},{"$f":"IFERROR('Rates Table'!BB41*(Low_Block_2),0)/100","v":0},{"$f":"IFERROR('Rates Table'!BC41*(Low_Block_2),0)/100","v":0},{"$f":"IFERROR('Rates Table'!BD41*(Low_Block_2),0)/100","v":0},{"$f":"IFERROR('Rates Table'!BE41*(Low_Block_2),0)/100","v":0},{"$f":"IFERROR('Rates Table'!BF41*(Low_Block_2),0)/100","v":0},{"$f":"IFERROR('Rates Table'!BG41*(Low_Block_2),0)/100","v":0},{"$f":"IFERROR('Rates Table'!BH41*(Low_Block_2),0)/100","v":0},{"$f":"IFERROR('Rates Table'!BI41*(Low_Block_2),0)/100","v":0},{"$f":"IFERROR('Rates Table'!BJ41*(Low_Block_2),0)/100","v":0},{"$f":"IFERROR('Rates Table'!BK41*(Low_Block_2),0)/100","v":0},{"$f":"IFERROR('Rates Table'!BL41*(Low_Block_2),0)/100","v":0},{"$f":"IFERROR('Rates Table'!BM41*(Low_Block_2),0)/100","v":0},{"$f":"IFERROR('Rates Table'!BN41*(Low_Block_2),0)/100","v":0},{"$f":"IFERROR('Rates Table'!BO41*(Low_Block_2),0)/100","v":0},{"$f":"IFERROR('Rates Table'!BP41*(Low_Block_2),0)/100","v":0},{"$f":"IFERROR('Rates Table'!BQ41*(Low_Block_2),0)/100","v":0}]
[null,null,"Energy Demand","R/kVA",0,{"$f":"IFERROR('Rates Table'!F42*Low_Demand,0)","v":0},{"$f":"IFERROR('Rates Table'!G42*Low_Demand,0)","v":0},{"$f":"IFERROR('Rates Table'!H42*Low_Demand,0)","v":0},{"$f":"IFERROR('Rates Table'!I42*Low_Demand,0)","v":0},{"$f":"IFERROR('Rates Table'!J42*Low_Demand,0)","v":0},{"$f":"IFERROR('Rates Table'!K42*Low_Demand,0)","v":0},{"$f":"IFERROR('Rates Table'!L42*Low_Demand,0)","v":0},{"$f":"IFERROR('Rates Table'!M42*Low_Demand,0)","v":0},{"$f":"IFERROR('Rates Table'!N42*Low_Demand,0)","v":0},{"$f":"IFERROR('Rates Table'!O42*Low_Demand,0)","v":0},{"$f":"IFERROR('Rates Table'!P42*Low_Demand,0)","v":0},{"$f":"IFERROR('Rates Table'!Q42*Low_Demand,0)","v":0},{"$f":"IFERROR('Rates Table'!R42*Low_Demand,0)","v":0},{"$f":"IFERROR('Rates Table'!S42*Low_Demand,0)","v":0},{"$f":"IFERROR('Rates Table'!T42*Low_Demand,0)","v":0},{"$f":"IFERROR('Rates Table'!U42*Low_Demand,0)","v":0},{"$f":"IFERROR('Rates Table'!V42*Low_Demand,0)","v":0},{"$f":"IFERROR('Rates Table'!W42*Low_Demand,0)","v":0},{"$f":"IFERROR('Rates Table'!X42*Low_Demand,0)","v":0},{"$f":"IFERROR('Rates Table'!Y42*Low_Demand,0)","v":0},{"$f":"IFERROR('Rates Table'!Z42*Low_Demand,0)","v":0},{"$f":"IFERROR('Rates Table'!AA42*Low_Demand,0)","v":0},{"$f":"IFERROR('Rates Table'!AB42*Low_Demand,0)","v":0},{"$f":"IFERROR('Rates Table'!AC42*Low_Demand,0)","v":0},{"$f":"IFERROR('Rates Table'!AD42*Low_Demand,0)","v":0},{"$f":"IFERROR('Rates Table'!AE42*Low_Demand,0)","v":0},{"$f":"IFERROR('Rates Table'!AF42*Low_Demand,0)","v":0},{"$f":"IFERROR('Rates Table'!AG42*Low_Demand,0)","v":0},{"$f":"IFERROR('Rates Table'!AH42*Low_Demand,0)","v":0},{"$f":"IFERROR('Rates Table'!AI42*Low_Demand,0)","v":0},{"$f":"IFERROR('Rates Table'!AJ42*Low_Demand,0)","v":0},null,0,{"$f":"IFERROR('Rates Table'!AM42*Low_Demand,0)","v":0},{"$f":"IFERROR('Rates Table'!AN42*Low_Demand,0)","v":0},{"$f":"IFERROR('Rates Table'!AO42*Low_Demand,0)","v":0},{"$f":"IFERROR('Rates Table'!AP42*Low_Demand,0)","v":0},{"$f":"IFERROR('Rates Table'!AQ42*Low_Demand,0)","v":0},{"$f":"IFERROR('Rates Table'!AR42*Low_Demand,0)","v":0},{"$f":"IFERROR('Rates Table'!AS42*Low_Demand,0)","v":0},{"$f":"IFERROR('Rates Table'!AT42*Low_Demand,0)","v":0},{"$f":"IFERROR('Rates Table'!AU42*Low_Demand,0)","v":0},{"$f":"IFERROR('Rates Table'!AV42*Low_Demand,0)","v":0},{"$f":"IFERROR('Rates Table'!AW42*Low_Demand,0)","v":0},{"$f":"IFERROR('Rates Table'!AX42*Low_Demand,0)","v":0},{"$f":"IFERROR('Rates Table'!AY42*Low_Demand,0)","v":0},{"$f":"IFERROR('Rates Table'!AZ42*Low_Demand,0)","v":0},{"$f":"IFERROR('Rates Table'!BA42*Low_Demand,0)","v":0},{"$f":"IFERROR('Rates Table'!BB42*Low_Demand,0)","v":0},{"$f":"IFERROR('Rates Table'!BC42*Low_Demand,0)","v":0},{"$f":"IFERROR('Rates Table'!BD42*Low_Demand,0)","v":0},{"$f":"IFERROR('Rates Table'!BE42*Low_Demand,0)","v":0},{"$f":"IFERROR('Rates Table'!BF42*Low_Demand,0)","v":0},{"$f":"IFERROR('Rates Table'!BG42*Low_Demand,0)","v":0},{"$f":"IFERROR('Rates Table'!BH42*Low_Demand,0)","v":0},{"$f":"IFERROR('Rates Table'!BI42*Low_Demand,0)","v":0},{"$f":"IFERROR('Rates Table'!BJ42*Low_Demand,0)","v":0},{"$f":"IFERROR('Rates Table'!BK42*Low_Demand,0)","v":0},{"$f":"IFERROR('Rates Table'!BL42*Low_Demand,0)","v":0},{"$f":"IFERROR('Rates Table'!BM42*Low_Demand,0)","v":0},{"$f":"IFERROR('Rates Table'!BN42*Low_Demand,0)","v":0},{"$f":"IFERROR('Rates Table'!BO42*Low_Demand,0)","v":0},{"$f":"IFERROR('Rates Table'!BP42*Low_Demand,0)","v":0},{"$f":"IFERROR('Rates Table'!BQ42*Low_Demand,0)","v":0}]
[]
[null,"Total energy charges",null,null,{"$f":"SUM(E22:E29)","v":0},{"$f":"SUM(F22:F29)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AB22:AB29)","v":0},0,0,0,0,0,{"$f":"SUM(AH22:AH29)","v":0},0,0,null,{"$f":"SUM(AL22:AL29)","v":0},{"$f":"SUM(AM22:AM29)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BI22:BI29)","v":0},0,0,0,0,0,{"$f":"SUM(BO22:BO29)","v":0},0,0]
[]
[null,"Other charges",null,"Units",{"$f":"E$8","v":"2023/2024 Rates"},{"$f":"F$8","v":"2023/2024 Rates"},"2023/2024 Rates","2023/2024 Rates","2023/2024 Rates","2023/2024 Rates","2023/2024 Rates","2023/2024 Rates","2023/2024 Rates","2023/2024 Rates","2023/2024 Rates","2023/2024 Rates","2023/2024 Rates","2023/2024 Rates","2023/2024 Rates","2023/2024 Rates","2023/2024 Rates","2023/2024 Rates","2023/2024 Rates","2023/2024 Rates","2023/2024 Rates","2023/2024 Rates","2023/2024 Rates","2023/2024 Rates","2023/2024 Rates","2023/2024 Rates","2023/2024 Rates","2023/2024 Rates","2023/2024 Rates","2023/2024 Rates","2023/2024 Rates","2023/2024 Rates",null,{"$f":"AL$8","v":"2024/2025 Rates"},{"$f":"AM$8","v":"2024/2025 Rates"},"2024/2025 Rates","2024/2025 Rates","2024/2025 Rates","2024/2025 Rates","2024/2025 Rates","2024/2025 Rates","2024/2025 Rates","2024/2025 Rates","2024/2025 Rates","2024/2025 Rates","2024/2025 Rates","2024/2025 Rates","2024/2025 Rates","2024/2025 Rates","2024/2025 Rates","2024/2025 Rates","2024/2025 Rates","2024/2025 Rates","2024/2025 Rates","2024/2025 Rates","2024/2025 Rates","2024/2025 Rates","2024/2025 Rates","2024/2025 Rates","2024/2025 Rates","2024/2025 Rates","2024/2025 Rates","2024/2025 Rates","2024/2025 Rates","2024/2025 Rates"]
[]
[null,null,"Ancillary service charge ","c/kWh",{"$f":"INDEX(F35:AJ35,0,Selected_Tariff_ID)","v":0},{"$f":"IFERROR(Low_Total_Energy*'Rates Table'!F48,0)/100","v":0},{"$f":"IFERROR(Low_Total_Energy*'Rates Table'!G48,0)/100","v":0},{"$f":"IFERROR(Low_Total_Energy*'Rates Table'!H48,0)/100","v":0},{"$f":"IFERROR(Low_Total_Energy*'Rates Table'!I48,0)/100","v":0},{"$f":"IFERROR(Low_Total_Energy*'Rates Table'!J48,0)/100","v":0},{"$f":"IFERROR(Low_Total_Energy*'Rates Table'!K48,0)/100","v":0},{"$f":"IFERROR(Low_Total_Energy*'Rates Table'!L48,0)/100","v":0},{"$f":"IFERROR(Low_Total_Energy*'Rates Table'!M48,0)/100","v":0},{"$f":"IFERROR(Low_Total_Energy*'Rates Table'!N48,0)/100","v":0},{"$f":"IFERROR(Low_Total_Energy*'Rates Table'!O48,0)/100","v":0},{"$f":"IFERROR(Low_Total_Energy*'Rates Table'!P48,0)/100","v":0},{"$f":"IFERROR(Low_Total_Energy*'Rates Table'!Q48,0)/100","v":0},{"$f":"IFERROR(Low_Total_Energy*'Rates Table'!R48,0)/100","v":0},{"$f":"IFERROR(Low_Total_Energy*'Rates Table'!S48,0)/100","v":0},{"$f":"IFERROR(Low_Total_Energy*'Rates Table'!T48,0)/100","v":0},{"$f":"IFERROR(Low_Total_Energy*'Rates Table'!U48,0)/100","v":0},{"$f":"IFERROR(Low_Total_Energy*'Rates Table'!V48,0)/100","v":0},{"$f":"IFERROR(Low_Total_Energy*'Rates Table'!W48,0)/100","v":0},{"$f":"IFERROR(Low_Total_Energy*'Rates Table'!X48,0)/100","v":0},{"$f":"IFERROR(Low_Total_Energy*'Rates Table'!Y48,0)/100","v":0},{"$f":"IFERROR(Low_Total_Energy*'Rates Table'!Z48,0)/100","v":0},{"$f":"IFERROR(Low_Total_Energy*'Rates Table'!AA48,0)/100","v":0},{"$f":"IFERROR(Low_Total_Energy*'Rates Table'!AB48,0)/100","v":0},{"$f":"IFERROR(Low_Total_Energy*'Rates Table'!AC48,0)/100","v":0},{"$f":"IFERROR(Low_Total_Energy*'Rates Table'!AD48,0)/100","v":0},{"$f":"IFERROR(Low_Total_Energy*'Rates Table'!AE48,0)/100","v":0},{"$f":"IFERROR(Low_Total_Energy*'Rates Table'!AF48,0)/100","v":0},{"$f":"IFERROR(Low_Total_Energy*'Rates Table'!AG48,0)/100","v":0},{"$f":"IFERROR(Low_Total_Energy*'Rates Table'!AH48,0)/100","v":0},{"$f":"IFERROR(Low_Total_Energy*'Rates Table'!AI48,0)/100","v":0},{"$f":"IFERROR(Low_Total_Energy*'Rates Table'!AJ48,0)/100","v":0},null,{"$f":"INDEX(AM35:BQ35,0,Selected_Tariff_ID)","v":0},{"$f":"IFERROR(Low_Total_Energy*'Rates Table'!AM48,0)/100","v":0},{"$f":"IFERROR(Low_Total_Energy*'Rates Table'!AN48,0)/100","v":0},{"$f":"IFERROR(Low_Total_Energy*'Rates Table'!AO48,0)/100","v":0},{"$f":"IFERROR(Low_Total_Energy*'Rates Table'!AP48,0)/100","v":0},{"$f":"IFERROR(Low_Total_Energy*'Rates Table'!AQ48,0)/100","v":0},{"$f":"IFERROR(Low_Total_Energy*'Rates Table'!AR48,0)/100","v":0},{"$f":"IFERROR(Low_Total_Energy*'Rates Table'!AS48,0)/100","v":0},{"$f":"IFERROR(Low_Total_Energy*'Rates Table'!AT48,0)/100","v":0},{"$f":"IFERROR(Low_Total_Energy*'Rates Table'!AU48,0)/100","v":0},{"$f":"IFERROR(Low_Total_Energy*'Rates Table'!AV48,0)/100","v":0},{"$f":"IFERROR(Low_Total_Energy*'Rates Table'!AW48,0)/100","v":0},{"$f":"IFERROR(Low_Total_Energy*'Rates Table'!AX48,0)/100","v":0},{"$f":"IFERROR(Low_Total_Energy*'Rates Table'!AY48,0)/100","v":0},{"$f":"IFERROR(Low_Total_Energy*'Rates Table'!AZ48,0)/100","v":0},{"$f":"IFERROR(Low_Total_Energy*'Rates Table'!BA48,0)/100","v":0},{"$f":"IFERROR(Low_Total_Energy*'Rates Table'!BB48,0)/100","v":0},{"$f":"IFERROR(Low_Total_Energy*'Rates Table'!BC48,0)/100","v":0},{"$f":"IFERROR(Low_Total_Energy*'Rates Table'!BD48,0)/100","v":0},{"$f":"IFERROR(Low_Total_Energy*'Rates Table'!BE48,0)/100","v":0},{"$f":"IFERROR(Low_Total_Energy*'Rates Table'!BF48,0)/100","v":0},{"$f":"IFERROR(Low_Total_Energy*'Rates Table'!BG48,0)/100","v":0},{"$f":"IFERROR(Low_Total_Energy*'Rates Table'!BH48,0)/100","v":0},{"$f":"IFERROR(Low_Total_Energy*'Rates Table'!BI48,0)/100","v":0},{"$f":"IFERROR(Low_Total_Energy*'Rates Table'!BJ48,0)/100","v":0},{"$f":"IFERROR(Low_Total_Energy*'Rates Table'!BK48,0)/100","v":0},{"$f":"IFERROR(Low_Total_Energy*'Rates Table'!BL48,0)/100","v":0},{"$f":"IFERROR(Low_Total_Energy*'Rates Table'!BM48,0)/100","v":0},{"$f":"IFERROR(Low_Total_Energy*'Rates Table'!BN48,0)/100","v":0},{"$f":"IFERROR(Low_Total_Energy*'Rates Table'!BO48,0)/100","v":0},{"$f":"IFERROR(Low_Total_Energy*'Rates Table'!BP48,0)/100","v":0},{"$f":"IFERROR(Low_Total_Energy*'Rates Table'!BQ48,0)/100","v":0}]
[null,null,"Reactive energy charge","c/kVArh",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Electrification and rural subsidy ","c/kWh",0,{"$f":"IFERROR(Low_Total_Energy*'Rates Table'!F50,0)/100","v":0},{"$f":"IFERROR(Low_Total_Energy*'Rates Table'!G50,0)/100","v":0},{"$f":"IFERROR(Low_Total_Energy*'Rates Table'!H50,0)/100","v":0},{"$f":"IFERROR(Low_Total_Energy*'Rates Table'!I50,0)/100","v":0},{"$f":"IFERROR(Low_Total_Energy*'Rates Table'!J50,0)/100","v":0},{"$f":"IFERROR(Low_Total_Energy*'Rates Table'!K50,0)/100","v":0},{"$f":"IFERROR(Low_Total_Energy*'Rates Table'!L50,0)/100","v":0},{"$f":"IFERROR(Low_Total_Energy*'Rates Table'!M50,0)/100","v":0},{"$f":"IFERROR(Low_Total_Energy*'Rates Table'!N50,0)/100","v":0},{"$f":"IFERROR(Low_Total_Energy*'Rates Table'!O50,0)/100","v":0},{"$f":"IFERROR(Low_Total_Energy*'Rates Table'!P50,0)/100","v":0},{"$f":"IFERROR(Low_Total_Energy*'Rates Table'!Q50,0)/100","v":0},{"$f":"IFERROR(Low_Total_Energy*'Rates Table'!R50,0)/100","v":0},{"$f":"IFERROR(Low_Total_Energy*'Rates Table'!S50,0)/100","v":0},{"$f":"IFERROR(Low_Total_Energy*'Rates Table'!T50,0)/100","v":0},{"$f":"IFERROR(Low_Total_Energy*'Rates Table'!U50,0)/100","v":0},{"$f":"IFERROR(Low_Total_Energy*'Rates Table'!V50,0)/100","v":0},{"$f":"IFERROR(Low_Total_Energy*'Rates Table'!W50,0)/100","v":0},{"$f":"IFERROR(Low_Total_Energy*'Rates Table'!X50,0)/100","v":0},{"$f":"IFERROR(Low_Total_Energy*'Rates Table'!Y50,0)/100","v":0},{"$f":"IFERROR(Low_Total_Energy*'Rates Table'!Z50,0)/100","v":0},{"$f":"IFERROR(Low_Total_Energy*'Rates Table'!AA50,0)/100","v":0},{"$f":"IFERROR(Low_Total_Energy*'Rates Table'!AB50,0)/100","v":0},{"$f":"IFERROR(Low_Total_Energy*'Rates Table'!AC50,0)/100","v":0},{"$f":"IFERROR(Low_Total_Energy*'Rates Table'!AD50,0)/100","v":0},{"$f":"IFERROR(Low_Total_Energy*'Rates Table'!AE50,0)/100","v":0},{"$f":"IFERROR(Low_Total_Energy*'Rates Table'!AF50,0)/100","v":0},{"$f":"IFERROR(Low_Total_Energy*'Rates Table'!AG50,0)/100","v":0},{"$f":"IFERROR(Low_Total_Energy*'Rates Table'!AH50,0)/100","v":0},{"$f":"IFERROR(Low_Total_Energy*'Rates Table'!AI50,0)/100","v":0},{"$f":"IFERROR(Low_Total_Energy*'Rates Table'!AJ50,0)/100","v":0},null,0,{"$f":"IFERROR(Low_Total_Energy*'Rates Table'!AM50,0)/100","v":0},{"$f":"IFERROR(Low_Total_Energy*'Rates Table'!AN50,0)/100","v":0},{"$f":"IFERROR(Low_Total_Energy*'Rates Table'!AO50,0)/100","v":0},{"$f":"IFERROR(Low_Total_Energy*'Rates Table'!AP50,0)/100","v":0},{"$f":"IFERROR(Low_Total_Energy*'Rates Table'!AQ50,0)/100","v":0},{"$f":"IFERROR(Low_Total_Energy*'Rates Table'!AR50,0)/100","v":0},{"$f":"IFERROR(Low_Total_Energy*'Rates Table'!AS50,0)/100","v":0},{"$f":"IFERROR(Low_Total_Energy*'Rates Table'!AT50,0)/100","v":0},{"$f":"IFERROR(Low_Total_Energy*'Rates Table'!AU50,0)/100","v":0},{"$f":"IFERROR(Low_Total_Energy*'Rates Table'!AV50,0)/100","v":0},{"$f":"IFERROR(Low_Total_Energy*'Rates Table'!AW50,0)/100","v":0},{"$f":"IFERROR(Low_Total_Energy*'Rates Table'!AX50,0)/100","v":0},{"$f":"IFERROR(Low_Total_Energy*'Rates Table'!AY50,0)/100","v":0},{"$f":"IFERROR(Low_Total_Energy*'Rates Table'!AZ50,0)/100","v":0},{"$f":"IFERROR(Low_Total_Energy*'Rates Table'!BA50,0)/100","v":0},{"$f":"IFERROR(Low_Total_Energy*'Rates Table'!BB50,0)/100","v":0},{"$f":"IFERROR(Low_Total_Energy*'Rates Table'!BC50,0)/100","v":0},{"$f":"IFERROR(Low_Total_Energy*'Rates Table'!BD50,0)/100","v":0},{"$f":"IFERROR(Low_Total_Energy*'Rates Table'!BE50,0)/100","v":0},{"$f":"IFERROR(Low_Total_Energy*'Rates Table'!BF50,0)/100","v":0},{"$f":"IFERROR(Low_Total_Energy*'Rates Table'!BG50,0)/100","v":0},{"$f":"IFERROR(Low_Total_Energy*'Rates Table'!BH50,0)/100","v":0},{"$f":"IFERROR(Low_Total_Energy*'Rates Table'!BI50,0)/100","v":0},{"$f":"IFERROR(Low_Total_Energy*'Rates Table'!BJ50,0)/100","v":0},{"$f":"IFERROR(Low_Total_Energy*'Rates Table'!BK50,0)/100","v":0},{"$f":"IFERROR(Low_Total_Energy*'Rates Table'!BL50,0)/100","v":0},{"$f":"IFERROR(Low_Total_Energy*'Rates Table'!BM50,0)/100","v":0},{"$f":"IFERROR(Low_Total_Energy*'Rates Table'!BN50,0)/100","v":0},{"$f":"IFERROR(Low_Total_Energy*'Rates Table'!BO50,0)/100","v":0},{"$f":"IFERROR(Low_Total_Energy*'Rates Table'!BP50,0)/100","v":0},{"$f":"IFERROR(Low_Total_Energy*'Rates Table'!BQ50,0)/100","v":0}]
[null,null,"Affordability subsidy ","c/kWh",0,{"$f":"IFERROR(Low_Total_Energy*'Rates Table'!F51,0)/100","v":0},{"$f":"IFERROR(Low_Total_Energy*'Rates Table'!G51,0)/100","v":0},{"$f":"IFERROR(Low_Total_Energy*'Rates Table'!H51,0)/100","v":0},{"$f":"IFERROR(Low_Total_Energy*'Rates Table'!I51,0)/100","v":0},{"$f":"IFERROR(Low_Total_Energy*'Rates Table'!J51,0)/100","v":0},{"$f":"IFERROR(Low_Total_Energy*'Rates Table'!K51,0)/100","v":0},{"$f":"IFERROR(Low_Total_Energy*'Rates Table'!L51,0)/100","v":0},{"$f":"IFERROR(Low_Total_Energy*'Rates Table'!M51,0)/100","v":0},{"$f":"IFERROR(Low_Total_Energy*'Rates Table'!N51,0)/100","v":0},{"$f":"IFERROR(Low_Total_Energy*'Rates Table'!O51,0)/100","v":0},{"$f":"IFERROR(Low_Total_Energy*'Rates Table'!P51,0)/100","v":0},{"$f":"IFERROR(Low_Total_Energy*'Rates Table'!Q51,0)/100","v":0},{"$f":"IFERROR(Low_Total_Energy*'Rates Table'!R51,0)/100","v":0},{"$f":"IFERROR(Low_Total_Energy*'Rates Table'!S51,0)/100","v":0},{"$f":"IFERROR(Low_Total_Energy*'Rates Table'!T51,0)/100","v":0},{"$f":"IFERROR(Low_Total_Energy*'Rates Table'!U51,0)/100","v":0},{"$f":"IFERROR(Low_Total_Energy*'Rates Table'!V51,0)/100","v":0},{"$f":"IFERROR(Low_Total_Energy*'Rates Table'!W51,0)/100","v":0},{"$f":"IFERROR(Low_Total_Energy*'Rates Table'!X51,0)/100","v":0},{"$f":"IFERROR(Low_Total_Energy*'Rates Table'!Y51,0)/100","v":0},{"$f":"IFERROR(Low_Total_Energy*'Rates Table'!Z51,0)/100","v":0},{"$f":"IFERROR(Low_Total_Energy*'Rates Table'!AA51,0)/100","v":0},{"$f":"IFERROR(Low_Total_Energy*'Rates Table'!AB51,0)/100","v":0},{"$f":"IFERROR(Low_Total_Energy*'Rates Table'!AC51,0)/100","v":0},{"$f":"IFERROR(Low_Total_Energy*'Rates Table'!AD51,0)/100","v":0},{"$f":"IFERROR(Low_Total_Energy*'Rates Table'!AE51,0)/100","v":0},{"$f":"IFERROR(Low_Total_Energy*'Rates Table'!AF51,0)/100","v":0},{"$f":"IFERROR(Low_Total_Energy*'Rates Table'!AG51,0)/100","v":0},{"$f":"IFERROR(Low_Total_Energy*'Rates Table'!AH51,0)/100","v":0},{"$f":"IFERROR(Low_Total_Energy*'Rates Table'!AI51,0)/100","v":0},{"$f":"IFERROR(Low_Total_Energy*'Rates Table'!AJ51,0)/100","v":0},null,0,{"$f":"IFERROR(Low_Total_Energy*'Rates Table'!AM51,0)/100","v":0},{"$f":"IFERROR(Low_Total_Energy*'Rates Table'!AN51,0)/100","v":0},{"$f":"IFERROR(Low_Total_Energy*'Rates Table'!AO51,0)/100","v":0},{"$f":"IFERROR(Low_Total_Energy*'Rates Table'!AP51,0)/100","v":0},{"$f":"IFERROR(Low_Total_Energy*'Rates Table'!AQ51,0)/100","v":0},{"$f":"IFERROR(Low_Total_Energy*'Rates Table'!AR51,0)/100","v":0},{"$f":"IFERROR(Low_Total_Energy*'Rates Table'!AS51,0)/100","v":0},{"$f":"IFERROR(Low_Total_Energy*'Rates Table'!AT51,0)/100","v":0},{"$f":"IFERROR(Low_Total_Energy*'Rates Table'!AU51,0)/100","v":0},{"$f":"IFERROR(Low_Total_Energy*'Rates Table'!AV51,0)/100","v":0},{"$f":"IFERROR(Low_Total_Energy*'Rates Table'!AW51,0)/100","v":0},{"$f":"IFERROR(Low_Total_Energy*'Rates Table'!AX51,0)/100","v":0},{"$f":"IFERROR(Low_Total_Energy*'Rates Table'!AY51,0)/100","v":0},{"$f":"IFERROR(Low_Total_Energy*'Rates Table'!AZ51,0)/100","v":0},{"$f":"IFERROR(Low_Total_Energy*'Rates Table'!BA51,0)/100","v":0},{"$f":"IFERROR(Low_Total_Energy*'Rates Table'!BB51,0)/100","v":0},{"$f":"IFERROR(Low_Total_Energy*'Rates Table'!BC51,0)/100","v":0},{"$f":"IFERROR(Low_Total_Energy*'Rates Table'!BD51,0)/100","v":0},{"$f":"IFERROR(Low_Total_Energy*'Rates Table'!BE51,0)/100","v":0},{"$f":"IFERROR(Low_Total_Energy*'Rates Table'!BF51,0)/100","v":0},{"$f":"IFERROR(Low_Total_Energy*'Rates Table'!BG51,0)/100","v":0},{"$f":"IFERROR(Low_Total_Energy*'Rates Table'!BH51,0)/100","v":0},{"$f":"IFERROR(Low_Total_Energy*'Rates Table'!BI51,0)/100","v":0},{"$f":"IFERROR(Low_Total_Energy*'Rates Table'!BJ51,0)/100","v":0},{"$f":"IFERROR(Low_Total_Energy*'Rates Table'!BK51,0)/100","v":0},{"$f":"IFERROR(Low_Total_Energy*'Rates Table'!BL51,0)/100","v":0},{"$f":"IFERROR(Low_Total_Energy*'Rates Table'!BM51,0)/100","v":0},{"$f":"IFERROR(Low_Total_Energy*'Rates Table'!BN51,0)/100","v":0},{"$f":"IFERROR(Low_Total_Energy*'Rates Table'!BO51,0)/100","v":0},{"$f":"IFERROR(Low_Total_Energy*'Rates Table'!BP51,0)/100","v":0},{"$f":"IFERROR(Low_Total_Energy*'Rates Table'!BQ51,0)/100","v":0}]
[null,null,"Administration charge","R/day",0,{"$f":"IFERROR('Rates Table'!F52*PODs*Low_Days,0)","v":0},{"$f":"IFERROR('Rates Table'!G52*PODs*Low_Days,0)","v":0},{"$f":"IFERROR('Rates Table'!H52*PODs*Low_Days,0)","v":0},{"$f":"IFERROR('Rates Table'!I52*PODs*Low_Days,0)","v":0},{"$f":"IFERROR('Rates Table'!J52*PODs*Low_Days,0)","v":0},{"$f":"IFERROR('Rates Table'!K52*PODs*Low_Days,0)","v":0},{"$f":"IFERROR('Rates Table'!L52*PODs*Low_Days,0)","v":0},{"$f":"IFERROR('Rates Table'!M52*PODs*Low_Days,0)","v":0},{"$f":"IFERROR('Rates Table'!N52*PODs*Low_Days,0)","v":0},{"$f":"IFERROR('Rates Table'!O52*PODs*Low_Days,0)","v":0},{"$f":"IFERROR('Rates Table'!P52*PODs*Low_Days,0)","v":0},{"$f":"IFERROR('Rates Table'!Q52*PODs*Low_Days,0)","v":0},{"$f":"IFERROR('Rates Table'!R52*PODs*Low_Days,0)","v":0},{"$f":"IFERROR('Rates Table'!S52*PODs*Low_Days,0)","v":0},{"$f":"IFERROR('Rates Table'!T52*PODs*Low_Days,0)","v":0},{"$f":"IFERROR('Rates Table'!U52*PODs*Low_Days,0)","v":0},{"$f":"IFERROR('Rates Table'!V52*PODs*Low_Days,0)","v":1512.42},{"$f":"IFERROR('Rates Table'!W52*PODs*Low_Days,0)","v":1512.42},{"$f":"IFERROR('Rates Table'!X52*PODs*Low_Days,0)","v":1512.42},{"$f":"IFERROR('Rates Table'!Y52*PODs*Low_Days,0)","v":2473.38},{"$f":"IFERROR('Rates Table'!Z52*PODs*Low_Days,0)","v":1512.42},{"$f":"IFERROR('Rates Table'!AA52*PODs*Low_Days,0)","v":2473.38},{"$f":"IFERROR('Rates Table'!AB52*PODs*Low_Days,0)","v":0},{"$f":"IFERROR('Rates Table'!AC52*PODs*Low_Days,0)","v":0},{"$f":"IFERROR('Rates Table'!AD52*PODs*Low_Days,0)","v":0},{"$f":"IFERROR('Rates Table'!AE52*PODs*Low_Days,0)","v":0},{"$f":"IFERROR('Rates Table'!AF52*PODs*Low_Days,0)","v":0},{"$f":"IFERROR('Rates Table'!AG52*PODs*Low_Days,0)","v":0},{"$f":"IFERROR('Rates Table'!AH52*PODs*Low_Days,0)","v":0},{"$f":"IFERROR('Rates Table'!AI52*PODs*Low_Days,0)","v":0},{"$f":"IFERROR('Rates Table'!AJ52*PODs*Low_Days,0)","v":0},null,0,{"$f":"IFERROR('Rates Table'!AM52*PODs*Low_Days,0)","v":0},{"$f":"IFERROR('Rates Table'!AN52*PODs*Low_Days,0)","v":0},{"$f":"IFERROR('Rates Table'!AO52*PODs*Low_Days,0)","v":0},{"$f":"IFERROR('Rates Table'!AP52*PODs*Low_Days,0)","v":0},{"$f":"IFERROR('Rates Table'!AQ52*PODs*Low_Days,0)","v":0},{"$f":"IFERROR('Rates Table'!AR52*PODs*Low_Days,0)","v":0},{"$f":"IFERROR('Rates Table'!AS52*PODs*Low_Days,0)","v":0},{"$f":"IFERROR('Rates Table'!AT52*PODs*Low_Days,0)","v":0},{"$f":"IFERROR('Rates Table'!AU52*PODs*Low_Days,0)","v":0},{"$f":"IFERROR('Rates Table'!AV52*PODs*Low_Days,0)","v":0},{"$f":"IFERROR('Rates Table'!AW52*PODs*Low_Days,0)","v":0},{"$f":"IFERROR('Rates Table'!AX52*PODs*Low_Days,0)","v":0},{"$f":"IFERROR('Rates Table'!AY52*PODs*Low_Days,0)","v":0},{"$f":"IFERROR('Rates Table'!AZ52*PODs*Low_Days,0)","v":0},{"$f":"IFERROR('Rates Table'!BA52*PODs*Low_Days,0)","v":0},{"$f":"IFERROR('Rates Table'!BB52*PODs*Low_Days,0)","v":0},{"$f":"IFERROR('Rates Table'!BC52*PODs*Low_Days,0)","v":1706.25},{"$f":"IFERROR('Rates Table'!BD52*PODs*Low_Days,0)","v":1706.25},{"$f":"IFERROR('Rates Table'!BE52*PODs*Low_Days,0)","v":1706.25},{"$f":"IFERROR('Rates Table'!BF52*PODs*Low_Days,0)","v":2787.3300000000004},{"$f":"IFERROR('Rates Table'!BG52*PODs*Low_Days,0)","v":1706.25},{"$f":"IFERROR('Rates Table'!BH52*PODs*Low_Days,0)","v":2787.3300000000004},{"$f":"IFERROR('Rates Table'!BI52*PODs*Low_Days,0)","v":0},{"$f":"IFERROR('Rates Table'!BJ52*PODs*Low_Days,0)","v":0},{"$f":"IFERROR('Rates Table'!BK52*PODs*Low_Days,0)","v":0},{"$f":"IFERROR('Rates Table'!BL52*PODs*Low_Days,0)","v":0},{"$f":"IFERROR('Rates Table'!BM52*PODs*Low_Days,0)","v":0},{"$f":"IFERROR('Rates Table'!BN52*PODs*Low_Days,0)","v":0},{"$f":"IFERROR('Rates Table'!BO52*PODs*Low_Days,0)","v":0},{"$f":"IFERROR('Rates Table'!BP52*PODs*Low_Days,0)","v":0},{"$f":"IFERROR('Rates Table'!BQ52*PODs*Low_Days,0)","v":0}]
[null,null,"Service charge",{"$f":"IF(Table_1=1,\"R/day\",\"R/day\")","v":"R/day"},0,{"$f":"IFERROR(IF(F$52=1,'Rates Table'!F53*PODs*Low_Days,'Rates Table'!F53*PODs*Low_Days),0)","v":8888.880000000001},{"$f":"IFERROR(IF(G$52=1,'Rates Table'!G53*PODs*Low_Days,'Rates Table'!G53*PODs*Low_Days),0)","v":8888.880000000001},{"$f":"IFERROR(IF(H$52=1,'Rates Table'!H53*PODs*Low_Days,'Rates Table'!H53*PODs*Low_Days),0)","v":8888.880000000001},{"$f":"IFERROR(IF(I$52=1,'Rates Table'!I53*PODs*Low_Days,'Rates Table'!I53*PODs*Low_Days),0)","v":0},{"$f":"IFERROR(IF(J$52=1,'Rates Table'!J53*PODs*Low_Days,'Rates Table'!J53*PODs*Low_Days),0)","v":0},{"$f":"IFERROR(IF(K$52=1,'Rates Table'!K53*PODs*Low_Days,'Rates Table'!K53*PODs*Low_Days),0)","v":0},{"$f":"IFERROR(IF(L$52=1,'Rates Table'!L53*PODs*Low_Days,'Rates Table'!L53*PODs*Low_Days),0)","v":0},{"$f":"IFERROR(IF(M$52=1,'Rates Table'!M53*PODs*Low_Days,'Rates Table'!M53*PODs*Low_Days),0)","v":0},{"$f":"IFERROR(IF(N$52=1,'Rates Table'!N53*PODs*Low_Days,'Rates Table'!N53*PODs*Low_Days),0)","v":0},{"$f":"IFERROR(IF(O$52=1,'Rates Table'!O53*PODs*Low_Days,'Rates Table'!O53*PODs*Low_Days),0)","v":0},{"$f":"IFERROR(IF(P$52=1,'Rates Table'!P53*PODs*Low_Days,'Rates Table'!P53*PODs*Low_Days),0)","v":0},{"$f":"IFERROR(IF(Q$52=1,'Rates Table'!Q53*PODs*Low_Days,'Rates Table'!Q53*PODs*Low_Days),0)","v":11198.460000000001},{"$f":"IFERROR(IF(R$52=1,'Rates Table'!R53*PODs*Low_Days,'Rates Table'!R53*PODs*Low_Days),0)","v":11198.460000000001},{"$f":"IFERROR(IF(S$52=1,'Rates Table'!S53*PODs*Low_Days,'Rates Table'!S53*PODs*Low_Days),0)","v":11198.460000000001},{"$f":"IFERROR(IF(T$52=1,'Rates Table'!T53*PODs*Low_Days,'Rates Table'!T53*PODs*Low_Days),0)","v":0},{"$f":"IFERROR(IF(U$52=1,'Rates Table'!U53*PODs*Low_Days,'Rates Table'!U53*PODs*Low_Days),0)","v":24015.81},{"$f":"IFERROR(IF(V$52=1,'Rates Table'!V53*PODs*Low_Days,'Rates Table'!V53*PODs*Low_Days),0)","v":6882.33},{"$f":"IFERROR(IF(W$52=1,'Rates Table'!W53*PODs*Low_Days,'Rates Table'!W53*PODs*Low_Days),0)","v":6882.33},{"$f":"IFERROR(IF(X$52=1,'Rates Table'!X53*PODs*Low_Days,'Rates Table'!X53*PODs*Low_Days),0)","v":6882.33},{"$f":"IFERROR(IF(Y$52=1,'Rates Table'!Y53*PODs*Low_Days,'Rates Table'!Y53*PODs*Low_Days),0)","v":8716.89},{"$f":"IFERROR(IF(Z$52=1,'Rates Table'!Z53*PODs*Low_Days,'Rates Table'!Z53*PODs*Low_Days),0)","v":6882.33},{"$f":"IFERROR(IF(AA$52=1,'Rates Table'!AA53*PODs*Low_Days,'Rates Table'!AA53*PODs*Low_Days),0)","v":8716.89},{"$f":"IFERROR(IF(AB$52=1,'Rates Table'!AB53*PODs*Low_Days,'Rates Table'!AB53*PODs*Low_Days),0)","v":0},{"$f":"IFERROR(IF(AC$52=1,'Rates Table'!AC53*PODs*Low_Days,'Rates Table'!AC53*PODs*Low_Days),0)","v":0},{"$f":"IFERROR(IF(AD$52=1,'Rates Table'!AD53*PODs*Low_Days,'Rates Table'!AD53*PODs*Low_Days),0)","v":0},{"$f":"IFERROR(IF(AE$52=1,'Rates Table'!AE53*PODs*Low_Days,'Rates Table'!AE53*PODs*Low_Days),0)","v":0},{"$f":"IFERROR(IF(AF$52=1,'Rates Table'!AF53*PODs*Low_Days,'Rates Table'!AF53*PODs*Low_Days),0)","v":2653.5600000000004},{"$f":"IFERROR(IF(AG$52=1,'Rates Table'!AG53*PODs*Low_Days,'Rates Table'!AG53*PODs*Low_Days),0)","v":0},{"$f":"IFERROR(IF(AH$52=1,'Rates Table'!AH53*PODs*Low_Days,'Rates Table'!AH53*PODs*Low_Days),0)","v":0},{"$f":"IFERROR(IF(AI$52=1,'Rates Table'!AI53*PODs*Low_Days,'Rates Table'!AI53*PODs*Low_Days),0)","v":0},{"$f":"IFERROR(IF(AJ$52=1,'Rates Table'!AJ53*PODs*Low_Days,'Rates Table'!AJ53*PODs*Low_Days),0)","v":0},null,0,{"$f":"IFERROR(IF(AM$52=1,'Rates Table'!AM53*PODs*Low_Days,'Rates Table'!AM53*PODs*Low_Days),0)","v":10021.83},{"$f":"IFERROR(IF(AN$52=1,'Rates Table'!AN53*PODs*Low_Days,'Rates Table'!AN53*PODs*Low_Days),0)","v":10021.83},{"$f":"IFERROR(IF(AO$52=1,'Rates Table'!AO53*PODs*Low_Days,'Rates Table'!AO53*PODs*Low_Days),0)","v":10021.83},{"$f":"IFERROR(IF(AP$52=1,'Rates Table'!AP53*PODs*Low_Days,'Rates Table'!AP53*PODs*Low_Days),0)","v":0},{"$f":"IFERROR(IF(AQ$52=1,'Rates Table'!AQ53*PODs*Low_Days,'Rates Table'!AQ53*PODs*Low_Days),0)","v":0},{"$f":"IFERROR(IF(AR$52=1,'Rates Table'!AR53*PODs*Low_Days,'Rates Table'!AR53*PODs*Low_Days),0)","v":0},{"$f":"IFERROR(IF(AS$52=1,'Rates Table'!AS53*PODs*Low_Days,'Rates Table'!AS53*PODs*Low_Days),0)","v":0},{"$f":"IFERROR(IF(AT$52=1,'Rates Table'!AT53*PODs*Low_Days,'Rates Table'!AT53*PODs*Low_Days),0)","v":0},{"$f":"IFERROR(IF(AU$52=1,'Rates Table'!AU53*PODs*Low_Days,'Rates Table'!AU53*PODs*Low_Days),0)","v":0},{"$f":"IFERROR(IF(AV$52=1,'Rates Table'!AV53*PODs*Low_Days,'Rates Table'!AV53*PODs*Low_Days),0)","v":0},{"$f":"IFERROR(IF(AW$52=1,'Rates Table'!AW53*PODs*Low_Days,'Rates Table'!AW53*PODs*Low_Days),0)","v":0},{"$f":"IFERROR(IF(AX$52=1,'Rates Table'!AX53*PODs*Low_Days,'Rates Table'!AX53*PODs*Low_Days),0)","v":12626.25},{"$f":"IFERROR(IF(AY$52=1,'Rates Table'!AY53*PODs*Low_Days,'Rates Table'!AY53*PODs*Low_Days),0)","v":12626.25},{"$f":"IFERROR(IF(AZ$52=1,'Rates Table'!AZ53*PODs*Low_Days,'Rates Table'!AZ53*PODs*Low_Days),0)","v":12626.25},{"$f":"IFERROR(IF(BA$52=1,'Rates Table'!BA53*PODs*Low_Days,'Rates Table'!BA53*PODs*Low_Days),0)","v":0},{"$f":"IFERROR(IF(BB$52=1,'Rates Table'!BB53*PODs*Low_Days,'Rates Table'!BB53*PODs*Low_Days),0)","v":27076.140000000003},{"$f":"IFERROR(IF(BC$52=1,'Rates Table'!BC53*PODs*Low_Days,'Rates Table'!BC53*PODs*Low_Days),0)","v":7758.6600000000008},{"$f":"IFERROR(IF(BD$52=1,'Rates Table'!BD53*PODs*Low_Days,'Rates Table'!BD53*PODs*Low_Days),0)","v":7758.6600000000008},{"$f":"IFERROR(IF(BE$52=1,'Rates Table'!BE53*PODs*Low_Days,'Rates Table'!BE53*PODs*Low_Days),0)","v":7758.6600000000008},{"$f":"IFERROR(IF(BF$52=1,'Rates Table'!BF53*PODs*Low_Days,'Rates Table'!BF53*PODs*Low_Days),0)","v":9828},{"$f":"IFERROR(IF(BG$52=1,'Rates Table'!BG53*PODs*Low_Days,'Rates Table'!BG53*PODs*Low_Days),0)","v":7758.6600000000008},{"$f":"IFERROR(IF(BH$52=1,'Rates Table'!BH53*PODs*Low_Days,'Rates Table'!BH53*PODs*Low_Days),0)","v":9828},{"$f":"IFERROR(IF(BI$52=1,'Rates Table'!BI53*PODs*Low_Days,'Rates Table'!BI53*PODs*Low_Days),0)","v":0},{"$f":"IFERROR(IF(BJ$52=1,'Rates Table'!BJ53*PODs*Low_Days,'Rates Table'!BJ53*PODs*Low_Days),0)","v":0},{"$f":"IFERROR(IF(BK$52=1,'Rates Table'!BK53*PODs*Low_Days,'Rates Table'!BK53*PODs*Low_Days),0)","v":0},{"$f":"IFERROR(IF(BL$52=1,'Rates Table'!BL53*PODs*Low_Days,'Rates Table'!BL53*PODs*Low_Days),0)","v":0},{"$f":"IFERROR(IF(BM$52=1,'Rates Table'!BM53*PODs*Low_Days,'Rates Table'!BM53*PODs*Low_Days),0)","v":2992.0800000000004},{"$f":"IFERROR(IF(BN$52=1,'Rates Table'!BN53*PODs*Low_Days,'Rates Table'!BN53*PODs*Low_Days),0)","v":2287.7400000000002},{"$f":"IFERROR(IF(BO$52=1,'Rates Table'!BO53*PODs*Low_Days,'Rates Table'!BO53*PODs*Low_Days),0)","v":2287.7400000000002},{"$f":"IFERROR(IF(BP$52=1,'Rates Table'!BP53*PODs*Low_Days,'Rates Table'!BP53*PODs*Low_Days),0)","v":2287.7400000000002},{"$f":"IFERROR(IF(BQ$52=1,'Rates Table'!BQ53*PODs*Low_Days,'Rates Table'!BQ53*PODs*Low_Days),0)","v":2287.7400000000002}]
[]
[null,"Total other charges",null,null,{"$f":"SUM(E34:E40)","v":0},8888.880000000001,8888.880000000001,8888.880000000001,0,0,0,0,0,0,0,0,11198.460000000001,11198.460000000001,11198.460000000001,0,24015.81,8394.75,8394.75,8394.75,11190.27,8394.75,11190.27,{"$f":"SUM(AB34:AB40)","v":0},0,0,0,2653.5600000000004,{"$f":"SUM(AG34:AG40)","v":0},{"$f":"SUM(AH34:AH40)","v":0},0,0,null,{"$f":"SUM(AL34:AL40)","v":0},10021.83,10021.83,10021.83,0,0,0,0,0,0,0,0,12626.25,12626.25,12626.25,0,27076.140000000003,9464.91,9464.91,9464.91,12615.33,9464.91,12615.33,{"$f":"SUM(BI34:BI40)","v":0},0,0,0,2992.0800000000004,2287.7400000000002,{"$f":"SUM(BO34:BO40)","v":2287.7400000000002},2287.7400000000002,2287.7400000000002]
[]
[null,"Total excl VAT",null,null,{"$f":"E42+E31+E18","v":4772.04},19172.79,26218.920000000002,38828.79,0,0,0,2547.09,4772.04,9852.5700000000015,1556.1000000000001,16156.14,24681.93,31924.620000000003,44335.199999999997,10737.09,24015.81,8394.75,8394.75,8394.75,11190.27,8394.75,11190.27,{"$f":"AB42+AB31+AB18","v":0},0,0,0,2653.5600000000004,0,{"$f":"AH42+AH31+AH18","v":0},0,0,null,{"$f":"AL42+AL31+AL18","v":5380.83},21616.14,29560.439999999995,43775.55,0,0,0,2871.96,5380.83,11108.369999999999,1755.3899999999999,18214.560000000001,27826.89,35992.32,49983.57,12104.820000000002,27076.140000000003,9464.91,9464.91,9464.91,12615.33,9464.91,12615.33,{"$f":"BI42+BI31+BI18","v":0},0,0,0,2992.0800000000004,5159.7000000000007,{"$f":"BO42+BO31+BO18","v":7668.57},13396.109999999999,4043.13]
[null,"VAT",null,{"$f":"'Bill Comparison'!D57","v":0.15},{"$f":"E44*$D45","v":715.80599999999993},{"$f":"F44*$D45","v":2875.9185000000002},3932.8380000000002,5824.3185000000003,0,0,0,382.06350000000003,715.80599999999993,1477.8855000000001,233.41500000000002,2423.4209999999998,3702.2894999999999,4788.6930000000002,6650.28,1610.5635,3602.3715000000002,1259.2124999999999,1259.2124999999999,1259.2124999999999,1678.5405000000001,1259.2124999999999,1678.5405000000001,{"$f":"AB44*$D45","v":0},0,0,0,398.03400000000005,0,{"$f":"AH44*$D45","v":0},0,0,null,{"$f":"AL44*$D45","v":807.12450000000001},{"$f":"AM44*$D45","v":3242.4209999999998},4434.0659999999989,6566.3325000000004,0,0,0,430.79399999999998,807.12450000000001,1666.2554999999998,263.30849999999998,2732.1840000000002,4174.0334999999995,5398.848,7497.5355,1815.7230000000002,4061.4210000000003,1419.7365,1419.7365,1419.7365,1892.2994999999999,1419.7365,1892.2994999999999,{"$f":"BI44*$D45","v":0},0,0,0,448.81200000000007,773.95500000000004,{"$f":"BO44*$D45","v":1150.2855},2009.4164999999998,606.46950000000004]
[]
[null,"Total account",null,null,{"$f":"SUM(E44:E45)","v":5487.8459999999995},{"$f":"SUM(F44:F45)","v":22048.708500000001},30151.758000000002,44653.108500000002,0,0,0,2929.1535000000003,5487.8459999999995,11330.455500000002,1789.5150000000001,18579.560999999998,28384.219499999999,36713.313000000002,50985.479999999996,12347.6535,27618.181500000002,9653.9624999999996,9653.9624999999996,9653.9624999999996,12868.8105,9653.9624999999996,12868.8105,{"$f":"SUM(AB44:AB45)","v":0},0,0,0,3051.5940000000005,0,{"$f":"SUM(AH44:AH45)","v":0},0,0,null,{"$f":"SUM(AL44:AL45)","v":6187.9544999999998},{"$f":"SUM(AM44:AM45)","v":24858.560999999998},33994.505999999994,50341.882500000007,0,0,0,3302.7539999999999,6187.9544999999998,12774.625499999998,2018.6985,20946.744000000002,32000.923499999997,41391.167999999998,57481.105499999998,13920.543000000001,31137.561000000002,10884.646499999999,10884.646499999999,10884.646499999999,14507.629499999999,10884.646499999999,14507.629499999999,{"$f":"SUM(BI44:BI45)","v":0},0,0,0,3440.8920000000003,5933.6550000000007,{"$f":"SUM(BO44:BO45)","v":8818.8554999999997},15405.526499999998,4649.5995000000003]
[]
[null,"Average price c/kWh",null,null,{"$f":"E44/Low_Total_Energy*100","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"AB44/Low_Total_Energy*100","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"AH44/Low_Total_Energy*100","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$f":"AL44/Low_Total_Energy*100","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"BI44/Low_Total_Energy*100","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"BO44/Low_Total_Energy*100","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[]
[null,"Check tables"]
[null,null,"Table 1",null,{"$f":"INDEX(F52:AJ52,0,Selected_Tariff_ID)","v":0},{"$f":"'Rates Table'!F64","v":0},{"$f":"'Rates Table'!G64","v":0},{"$f":"'Rates Table'!H64","v":0},{"$f":"'Rates Table'!I64","v":0},{"$f":"'Rates Table'!J64","v":0},{"$f":"'Rates Table'!K64","v":0},{"$f":"'Rates Table'!L64","v":0},{"$f":"'Rates Table'!M64","v":0},{"$f":"'Rates Table'!N64","v":0},{"$f":"'Rates Table'!O64","v":0},{"$f":"'Rates Table'!P64","v":0},{"$f":"'Rates Table'!Q64","v":0},{"$f":"'Rates Table'!R64","v":0},{"$f":"'Rates Table'!S64","v":0},{"$f":"'Rates Table'!T64","v":0},{"$f":"'Rates Table'!U64","v":0},{"$f":"'Rates Table'!V64","v":1},{"$f":"'Rates Table'!W64","v":1},{"$f":"'Rates Table'!X64","v":1},{"$f":"'Rates Table'!Y64","v":1},{"$f":"'Rates Table'!Z64","v":1},{"$f":"'Rates Table'!AA64","v":1},{"$f":"'Rates Table'!AB64","v":0},{"$f":"'Rates Table'!AC64","v":0},{"$f":"'Rates Table'!AD64","v":0},{"$f":"'Rates Table'!AE64","v":0},{"$f":"'Rates Table'!AF64","v":0},{"$f":"'Rates Table'!AG64","v":0},{"$f":"'Rates Table'!AH64","v":0},{"$f":"'Rates Table'!AI64","v":0},{"$f":"'Rates Table'!AJ64","v":0},null,{"$f":"INDEX(AM52:BQ52,0,Selected_Tariff_ID)","v":0},{"$f":"F52","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,1,1,1,1,1,{"$f":"AB52","v":0},{"$f":"AC52","v":0},{"$f":"AD52","v":0},{"$f":"AE52","v":0},{"$f":"AF52","v":0},{"$f":"AG52","v":0},{"$f":"AH52","v":0},{"$f":"AI52","v":0},{"$f":"AJ52","v":0}]
[null,null,"Tariff Type",null,{"$f":"Selected_Tariff_Type","v":"Urban"},{"$f":"INDEX(Full_Tariff_Type,F$7,)","v":"Urban"},"Urban","Urban","Urban","Urban","Urban","Urban","Urban","Urban","Urban","Urban","Rural","Rural","Rural","Rural","Rural","Urban","Urban","Urban","Rural","Urban","Rural","Rural","Rural","Urban","Urban","Urban","Urban","Urban","Urban","Urban",null,{"$f":"E53","v":"Urban"},"Urban","Urban","Urban","Urban","Urban","Urban","Urban","Urban","Urban","Urban","Urban","Rural","Rural","Rural","Rural","Rural","Urban","Urban","Urban","Rural","Urban","Rural","Rural","Rural","Urban","Urban","Urban","Urban","Urban","Urban","Urban"]

{"sheet":"Rates Table","index":6,"n_rows":77,"n_cols":69,"rows_kept":77,"cut":false,"hidden":true,"merged":[]}
[]
[]
[]
[null,"Rates by Tariff"]
[]
[null,"Tariffs",null,null,{"$f":"Selected_Base_Tariff","v":"Homepower 2"},{"$f":"INDEX(Full_Tariff_List,F$7,)","v":"Businessrate 1"},"Businessrate 2","Businessrate 3","Businessrate 4","Homelight 20A","Homelight 60A","Homepower 1","Homepower 2","Homepower 3","Homepower 4","Homepower Bulk","Landrate 1","Landrate 2","Landrate 3","Landrate 4","Landrate Dx","Megaflex","Miniflex","Nightsave Large","Nightsave Rural","Nightsave Small","Ruraflex","Landlight 20A","Landlight 60A","Public Lighting 24 Hours","Public Lighting All Night","Public Lighting Urban Fixed","Homeflex 1","Homeflex 2","Homeflex 3","Homeflex 4",null,{"$f":"E6","v":"Homepower 2"},"Businessrate 1","Businessrate 2","Businessrate 3","Businessrate 4","Homelight 20A","Homelight 60A","Homepower 1","Homepower 2","Homepower 3","Homepower 4","Homepower Bulk","Landrate 1","Landrate 2","Landrate 3","Landrate 4","Landrate Dx","Megaflex","Miniflex","Nightsave Large","Nightsave Rural","Nightsave Small","Ruraflex","Landlight 20A","Landlight 60A","Public Lighting 24 Hours","Public Lighting All Night","Public Lighting Urban Fixed","Homeflex 1","Homeflex 2","Homeflex 3","Homeflex 4"]
[null,null,null,null,null,1,{"$f":"F7+1","v":2},{"$f":"G7+1","v":3},4,5,6,7,8,9,10,11,12,13,14,15,16,{"$f":"U7+1","v":17},18,19,20,21,22,{"$f":"AA7+1","v":23},{"$f":"AB7+1","v":24},{"$f":"AC7+1","v":25},{"$f":"AD7+1","v":26},27,{"$f":"AF7+1","v":28},{"$f":"AG7+1","v":29},{"$f":"AH7+1","v":30},{"$f":"AI7+1","v":31}]
[null,"Network charges",null,"Units",{"$f":"Current_Period&\" Rates\"","v":"2023/2024 Rates"},"2023/2024 Rates","2023/2024 Rates","2023/2024 Rates","2023/2024 Rates","2023/2024 Rates","2023/2024 Rates","2023/2024 Rates","2023/2024 Rates","2023/2024 Rates","2023/2024 Rates","2023/2024 Rates","2023/2024 Rates","2023/2024 Rates","2023/2024 Rates","2023/2024 Rates","2023/2024 Rates","2023/2024 Rates","2023/2024 Rates","2023/2024 Rates","2023/2024 Rates","2023/2024 Rates","2023/2024 Rates","2023/2024 Rates","2023/2024 Rates","2023/2024 Rates","2023/2024 Rates","2023/2024 Rates","2023/2024 Rates","2023/2024 Rates","2023/2024 Rates","2023/2024 Rates",null,{"$f":"New_Period&\" Rates\"","v":"2024/2025 Rates"},{"$f":"AL8","v":"2024/2025 Rates"},{"$f":"AM8","v":"2024/2025 Rates"},"2024/2025 Rates","2024/2025 Rates","2024/2025 Rates","2024/2025 Rates","2024/2025 Rates","2024/2025 Rates","2024/2025 Rates","2024/2025 Rates","2024/2025 Rates","2024/2025 Rates","2024/2025 Rates","2024/2025 Rates","2024/2025 Rates","2024/2025 Rates","2024/2025 Rates","2024/2025 Rates","2024/2025 Rates","2024/2025 Rates","2024/2025 Rates","2024/2025 Rates",{"$f":"BH8","v":"2024/2025 Rates"},{"$f":"BI8","v":"2024/2025 Rates"},{"$f":"BJ8","v":"2024/2025 Rates"},{"$f":"BK8","v":"2024/2025 Rates"},{"$f":"BL8","v":"2024/2025 Rates"},{"$f":"BM8","v":"2024/2025 Rates"},{"$f":"BN8","v":"2024/2025 Rates"},{"$f":"BO8","v":"2024/2025 Rates"},{"$f":"BP8","v":"2024/2025 Rates"}]
[]
[null,null,"Transmission network charge","R/kVA",{"$f":"INDEX(F10:AJ10,0,Selected_Tariff_ID)","v":"n/a"},{"$f":"IF(F$64=1,INDEX(Rates_Energy_Current[Transmission Network Charges],MATCH(F$58,Rates_Energy_Current[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(G$64=1,INDEX(Rates_Energy_Current[Transmission Network Charges],MATCH(G$58,Rates_Energy_Current[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(H$64=1,INDEX(Rates_Energy_Current[Transmission Network Charges],MATCH(H$58,Rates_Energy_Current[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(I$64=1,INDEX(Rates_Energy_Current[Transmission Network Charges],MATCH(I$58,Rates_Energy_Current[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(J$64=1,INDEX(Rates_Energy_Current[Transmission Network Charges],MATCH(J$58,Rates_Energy_Current[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(K$64=1,INDEX(Rates_Energy_Current[Transmission Network Charges],MATCH(K$58,Rates_Energy_Current[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(L$64=1,INDEX(Rates_Energy_Current[Transmission Network Charges],MATCH(L$58,Rates_Energy_Current[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(M$64=1,INDEX(Rates_Energy_Current[Transmission Network Charges],MATCH(M$58,Rates_Energy_Current[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(N$64=1,INDEX(Rates_Energy_Current[Transmission Network Charges],MATCH(N$58,Rates_Energy_Current[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(O$64=1,INDEX(Rates_Energy_Current[Transmission Network Charges],MATCH(O$58,Rates_Energy_Current[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(P$64=1,INDEX(Rates_Energy_Current[Transmission Network Charges],MATCH(P$58,Rates_Energy_Current[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(Q$64=1,INDEX(Rates_Energy_Current[Transmission Network Charges],MATCH(Q$58,Rates_Energy_Current[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(R$64=1,INDEX(Rates_Energy_Current[Transmission Network Charges],MATCH(R$58,Rates_Energy_Current[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(S$64=1,INDEX(Rates_Energy_Current[Transmission Network Charges],MATCH(S$58,Rates_Energy_Current[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(T$64=1,INDEX(Rates_Energy_Current[Transmission Network Charges],MATCH(T$58,Rates_Energy_Current[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(U$64=1,INDEX(Rates_Energy_Current[Transmission Network Charges],MATCH(U$58,Rates_Energy_Current[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(V$64=1,INDEX(Rates_Energy_Current[Transmission Network Charges],MATCH(V$58,Rates_Energy_Current[Code],0)),\"n/a\")","v":15.53},{"$f":"IF(W$64=1,INDEX(Rates_Energy_Current[Transmission Network Charges],MATCH(W$58,Rates_Energy_Current[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(X$64=1,INDEX(Rates_Energy_Current[Transmission Network Charges],MATCH(X$58,Rates_Energy_Current[Code],0)),\"n/a\")","v":15.53},{"$f":"IF(Y$64=1,INDEX(Rates_Energy_Current[Transmission Network Charges],MATCH(Y$58,Rates_Energy_Current[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(Z$64=1,INDEX(Rates_Energy_Current[Transmission Network Charges],MATCH(Z$58,Rates_Energy_Current[Code],0)),\"n/a\")","v":15.53},{"$f":"IF(AA$64=1,INDEX(Rates_Energy_Current[Transmission Network Charges],MATCH(AA$58,Rates_Energy_Current[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(AB$64=1,INDEX(Rates_Energy_Current[Transmission Network Charges],MATCH(AB$58,Rates_Energy_Current[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(AC$64=1,INDEX(Rates_Energy_Current[Transmission Network Charges],MATCH(AC$58,Rates_Energy_Current[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(AD$64=1,INDEX(Rates_Energy_Current[Transmission Network Charges],MATCH(AD$58,Rates_Energy_Current[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(AE$64=1,INDEX(Rates_Energy_Current[Transmission Network Charges],MATCH(AE$58,Rates_Energy_Current[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(AF$64=1,INDEX(Rates_Energy_Current[Transmission Network Charges],MATCH(AF$58,Rates_Energy_Current[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(AG$64=1,INDEX(Rates_Energy_Current[Transmission Network Charges],MATCH(AG$58,Rates_Energy_Current[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(AH$64=1,INDEX(Rates_Energy_Current[Transmission Network Charges],MATCH(AH$58,Rates_Energy_Current[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(AI$64=1,INDEX(Rates_Energy_Current[Transmission Network Charges],MATCH(AI$58,Rates_Energy_Current[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(AJ$64=1,INDEX(Rates_Energy_Current[Transmission Network Charges],MATCH(AJ$58,Rates_Energy_Current[Code],0)),\"n/a\")","v":"n/a"},null,{"$f":"INDEX(AM10:BQ10,0,Selected_Tariff_ID)","v":"n/a"},{"$f":"IF(AM$64=1,INDEX(Rates_Energy_New[Transmission Network Charges],MATCH(AM$58,Rates_Energy_New[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(AN$64=1,INDEX(Rates_Energy_New[Transmission Network Charges],MATCH(AN$58,Rates_Energy_New[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(AO$64=1,INDEX(Rates_Energy_New[Transmission Network Charges],MATCH(AO$58,Rates_Energy_New[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(AP$64=1,INDEX(Rates_Energy_New[Transmission Network Charges],MATCH(AP$58,Rates_Energy_New[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(AQ$64=1,INDEX(Rates_Energy_New[Transmission Network Charges],MATCH(AQ$58,Rates_Energy_New[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(AR$64=1,INDEX(Rates_Energy_New[Transmission Network Charges],MATCH(AR$58,Rates_Energy_New[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(AS$64=1,INDEX(Rates_Energy_New[Transmission Network Charges],MATCH(AS$58,Rates_Energy_New[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(AT$64=1,INDEX(Rates_Energy_New[Transmission Network Charges],MATCH(AT$58,Rates_Energy_New[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(AU$64=1,INDEX(Rates_Energy_New[Transmission Network Charges],MATCH(AU$58,Rates_Energy_New[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(AV$64=1,INDEX(Rates_Energy_New[Transmission Network Charges],MATCH(AV$58,Rates_Energy_New[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(AW$64=1,INDEX(Rates_Energy_New[Transmission Network Charges],MATCH(AW$58,Rates_Energy_New[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(AX$64=1,INDEX(Rates_Energy_New[Transmission Network Charges],MATCH(AX$58,Rates_Energy_New[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(AY$64=1,INDEX(Rates_Energy_New[Transmission Network Charges],MATCH(AY$58,Rates_Energy_New[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(AZ$64=1,INDEX(Rates_Energy_New[Transmission Network Charges],MATCH(AZ$58,Rates_Energy_New[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(BA$64=1,INDEX(Rates_Energy_New[Transmission Network Charges],MATCH(BA$58,Rates_Energy_New[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(BB$64=1,INDEX(Rates_Energy_New[Transmission Network Charges],MATCH(BB$58,Rates_Energy_New[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(BC$64=1,INDEX(Rates_Energy_New[Transmission Network Charges],MATCH(BC$58,Rates_Energy_New[Code],0)),\"n/a\")","v":17.510000000000002},{"$f":"IF(BD$64=1,INDEX(Rates_Energy_New[Transmission Network Charges],MATCH(BD$58,Rates_Energy_New[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(BE$64=1,INDEX(Rates_Energy_New[Transmission Network Charges],MATCH(BE$58,Rates_Energy_New[Code],0)),\"n/a\")","v":17.510000000000002},{"$f":"IF(BF$64=1,INDEX(Rates_Energy_New[Transmission Network Charges],MATCH(BF$58,Rates_Energy_New[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(BG$64=1,INDEX(Rates_Energy_New[Transmission Network Charges],MATCH(BG$58,Rates_Energy_New[Code],0)),\"n/a\")","v":17.510000000000002},{"$f":"IF(BH$64=1,INDEX(Rates_Energy_New[Transmission Network Charges],MATCH(BH$58,Rates_Energy_New[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(BI$64=1,INDEX(Rates_Energy_New[Transmission Network Charges],MATCH(BI$58,Rates_Energy_New[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(BJ$64=1,INDEX(Rates_Energy_New[Transmission Network Charges],MATCH(BJ$58,Rates_Energy_New[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(BK$64=1,INDEX(Rates_Energy_New[Transmission Network Charges],MATCH(BK$58,Rates_Energy_New[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(BL$64=1,INDEX(Rates_Energy_New[Transmission Network Charges],MATCH(BL$58,Rates_Energy_New[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(BM$64=1,INDEX(Rates_Energy_New[Transmission Network Charges],MATCH(BM$58,Rates_Energy_New[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(BN$64=1,INDEX(Rates_Energy_New[Transmission Network Charges],MATCH(BN$58,Rates_Energy_New[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(BO$64=1,INDEX(Rates_Energy_New[Transmission Network Charges],MATCH(BO$58,Rates_Energy_New[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(BP$64=1,INDEX(Rates_Energy_New[Transmission Network Charges],MATCH(BP$58,Rates_Energy_New[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(BQ$64=1,INDEX(Rates_Energy_New[Transmission Network Charges],MATCH(BQ$58,Rates_Energy_New[Code],0)),\"n/a\")","v":"n/a"}]
[null,null,"Distribution network capacity charge","R/kVA","n/a",{"$f":"IF(F$64=1,INDEX(Rates_Distr_Network_Current[Network capacity charge R/kVA/m],MATCH(F$59,Rates_Distr_Network_Current[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(G$64=1,INDEX(Rates_Distr_Network_Current[Network capacity charge R/kVA/m],MATCH(G$59,Rates_Distr_Network_Current[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(H$64=1,INDEX(Rates_Distr_Network_Current[Network capacity charge R/kVA/m],MATCH(H$59,Rates_Distr_Network_Current[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(I$64=1,INDEX(Rates_Distr_Network_Current[Network capacity charge R/kVA/m],MATCH(I$59,Rates_Distr_Network_Current[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(J$64=1,INDEX(Rates_Distr_Network_Current[Network capacity charge R/kVA/m],MATCH(J$59,Rates_Distr_Network_Current[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(K$64=1,INDEX(Rates_Distr_Network_Current[Network capacity charge R/kVA/m],MATCH(K$59,Rates_Distr_Network_Current[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(L$64=1,INDEX(Rates_Distr_Network_Current[Network capacity charge R/kVA/m],MATCH(L$59,Rates_Distr_Network_Current[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(M$64=1,INDEX(Rates_Distr_Network_Current[Network capacity charge R/kVA/m],MATCH(M$59,Rates_Distr_Network_Current[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(N$64=1,INDEX(Rates_Distr_Network_Current[Network capacity charge R/kVA/m],MATCH(N$59,Rates_Distr_Network_Current[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(O$64=1,INDEX(Rates_Distr_Network_Current[Network capacity charge R/kVA/m],MATCH(O$59,Rates_Distr_Network_Current[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(P$64=1,INDEX(Rates_Distr_Network_Current[Network capacity charge R/kVA/m],MATCH(P$59,Rates_Distr_Network_Current[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(Q$64=1,INDEX(Rates_Distr_Network_Current[Network capacity charge R/kVA/m],MATCH(Q$59,Rates_Distr_Network_Current[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(R$64=1,INDEX(Rates_Distr_Network_Current[Network capacity charge R/kVA/m],MATCH(R$59,Rates_Distr_Network_Current[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(S$64=1,INDEX(Rates_Distr_Network_Current[Network capacity charge R/kVA/m],MATCH(S$59,Rates_Distr_Network_Current[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(T$64=1,INDEX(Rates_Distr_Network_Current[Network capacity charge R/kVA/m],MATCH(T$59,Rates_Distr_Network_Current[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(U$64=1,INDEX(Rates_Distr_Network_Current[Network capacity charge R/kVA/m],MATCH(U$59,Rates_Distr_Network_Current[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(V$64=1,INDEX(Rates_Distr_Network_Current[Network capacity charge R/kVA/m],MATCH(V$59,Rates_Distr_Network_Current[Code],0)),\"n/a\")","v":30.86},{"$f":"IF(W$64=1,INDEX(Rates_Distr_Network_Current[Network capacity charge R/kVA/m],MATCH(W$59,Rates_Distr_Network_Current[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(X$64=1,INDEX(Rates_Distr_Network_Current[Network capacity charge R/kVA/m],MATCH(X$59,Rates_Distr_Network_Current[Code],0)),\"n/a\")","v":30.86},{"$f":"IF(Y$64=1,INDEX(Rates_Distr_Network_Current[Network capacity charge R/kVA/m],MATCH(Y$59,Rates_Distr_Network_Current[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(Z$64=1,INDEX(Rates_Distr_Network_Current[Network capacity charge R/kVA/m],MATCH(Z$59,Rates_Distr_Network_Current[Code],0)),\"n/a\")","v":30.86},{"$f":"IF(AA$64=1,INDEX(Rates_Distr_Network_Current[Network capacity charge R/kVA/m],MATCH(AA$59,Rates_Distr_Network_Current[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(AB$64=1,INDEX(Rates_Distr_Network_Current[Network capacity charge R/kVA/m],MATCH(AB$59,Rates_Distr_Network_Current[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(AC$64=1,INDEX(Rates_Distr_Network_Current[Network capacity charge R/kVA/m],MATCH(AC$59,Rates_Distr_Network_Current[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(AD$64=1,INDEX(Rates_Distr_Network_Current[Network capacity charge R/kVA/m],MATCH(AD$59,Rates_Distr_Network_Current[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(AE$64=1,INDEX(Rates_Distr_Network_Current[Network capacity charge R/kVA/m],MATCH(AE$59,Rates_Distr_Network_Current[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(AF$64=1,INDEX(Rates_Distr_Network_Current[Network capacity charge R/kVA/m],MATCH(AF$59,Rates_Distr_Network_Current[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(AG$64=1,INDEX(Rates_Distr_Network_Current[Network capacity charge R/kVA/m],MATCH(AG$59,Rates_Distr_Network_Current[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(AH$64=1,INDEX(Rates_Distr_Network_Current[Network capacity charge R/kVA/m],MATCH(AH$59,Rates_Distr_Network_Current[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(AI$64=1,INDEX(Rates_Distr_Network_Current[Network capacity charge R/kVA/m],MATCH(AI$59,Rates_Distr_Network_Current[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(AJ$64=1,INDEX(Rates_Distr_Network_Current[Network capacity charge R/kVA/m],MATCH(AJ$59,Rates_Distr_Network_Current[Code],0)),\"n/a\")","v":"n/a"},null,"n/a",{"$f":"IF(AM$64=1,INDEX(Rates_Distr_Network_New[Network capacity charge R/kVA/m],MATCH(AM$59,Rates_Distr_Network_New[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(AN$64=1,INDEX(Rates_Distr_Network_New[Network capacity charge R/kVA/m],MATCH(AN$59,Rates_Distr_Network_New[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(AO$64=1,INDEX(Rates_Distr_Network_New[Network capacity charge R/kVA/m],MATCH(AO$59,Rates_Distr_Network_New[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(AP$64=1,INDEX(Rates_Distr_Network_New[Network capacity charge R/kVA/m],MATCH(AP$59,Rates_Distr_Network_New[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(AQ$64=1,INDEX(Rates_Distr_Network_New[Network capacity charge R/kVA/m],MATCH(AQ$59,Rates_Distr_Network_New[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(AR$64=1,INDEX(Rates_Distr_Network_New[Network capacity charge R/kVA/m],MATCH(AR$59,Rates_Distr_Network_New[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(AS$64=1,INDEX(Rates_Distr_Network_New[Network capacity charge R/kVA/m],MATCH(AS$59,Rates_Distr_Network_New[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(AT$64=1,INDEX(Rates_Distr_Network_New[Network capacity charge R/kVA/m],MATCH(AT$59,Rates_Distr_Network_New[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(AU$64=1,INDEX(Rates_Distr_Network_New[Network capacity charge R/kVA/m],MATCH(AU$59,Rates_Distr_Network_New[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(AV$64=1,INDEX(Rates_Distr_Network_New[Network capacity charge R/kVA/m],MATCH(AV$59,Rates_Distr_Network_New[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(AW$64=1,INDEX(Rates_Distr_Network_New[Network capacity charge R/kVA/m],MATCH(AW$59,Rates_Distr_Network_New[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(AX$64=1,INDEX(Rates_Distr_Network_New[Network capacity charge R/kVA/m],MATCH(AX$59,Rates_Distr_Network_New[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(AY$64=1,INDEX(Rates_Distr_Network_New[Network capacity charge R/kVA/m],MATCH(AY$59,Rates_Distr_Network_New[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(AZ$64=1,INDEX(Rates_Distr_Network_New[Network capacity charge R/kVA/m],MATCH(AZ$59,Rates_Distr_Network_New[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(BA$64=1,INDEX(Rates_Distr_Network_New[Network capacity charge R/kVA/m],MATCH(BA$59,Rates_Distr_Network_New[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(BB$64=1,INDEX(Rates_Distr_Network_New[Network capacity charge R/kVA/m],MATCH(BB$59,Rates_Distr_Network_New[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(BC$64=1,INDEX(Rates_Distr_Network_New[Network capacity charge R/kVA/m],MATCH(BC$59,Rates_Distr_Network_New[Code],0)),\"n/a\")","v":34.79},{"$f":"IF(BD$64=1,INDEX(Rates_Distr_Network_New[Network capacity charge R/kVA/m],MATCH(BD$59,Rates_Distr_Network_New[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(BE$64=1,INDEX(Rates_Distr_Network_New[Network capacity charge R/kVA/m],MATCH(BE$59,Rates_Distr_Network_New[Code],0)),\"n/a\")","v":34.79},{"$f":"IF(BF$64=1, INDEX(Rates_Distr_Network_New[Network capacity charge R/kVA/m], MATCH(BF$59,Rates_Distr_Network_New[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(BG$64=1,INDEX(Rates_Distr_Network_New[Network capacity charge R/kVA/m],MATCH(BG$59,Rates_Distr_Network_New[Code],0)),\"n/a\")","v":34.79},{"$f":"IF(BH$64=1,INDEX(Rates_Distr_Network_New[Network capacity charge R/kVA/m],MATCH(BH$59,Rates_Distr_Network_New[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(BI$64=1,INDEX(Rates_Distr_Network_New[Network capacity charge R/kVA/m],MATCH(BI$59,Rates_Distr_Network_New[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(BJ$64=1,INDEX(Rates_Distr_Network_New[Network capacity charge R/kVA/m],MATCH(BJ$59,Rates_Distr_Network_New[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(BK$64=1,INDEX(Rates_Distr_Network_New[Network capacity charge R/kVA/m],MATCH(BK$59,Rates_Distr_Network_New[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(BL$64=1,INDEX(Rates_Distr_Network_New[Network capacity charge R/kVA/m],MATCH(BL$59,Rates_Distr_Network_New[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(BM$64=1,INDEX(Rates_Distr_Network_New[Network capacity charge R/kVA/m],MATCH(BM$59,Rates_Distr_Network_New[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(BN$64=1,INDEX(Rates_Distr_Network_New[Network capacity charge R/kVA/m],MATCH(BN$59,Rates_Distr_Network_New[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(BO$64=1,INDEX(Rates_Distr_Network_New[Network capacity charge R/kVA/m],MATCH(BO$59,Rates_Distr_Network_New[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(BP$64=1,INDEX(Rates_Distr_Network_New[Network capacity charge R/kVA/m],MATCH(BP$59,Rates_Distr_Network_New[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(BQ$64=1,INDEX(Rates_Distr_Network_New[Network capacity charge R/kVA/m],MATCH(BQ$59,Rates_Distr_Network_New[Code],0)),\"n/a\")","v":"n/a"}]
[null,null,"Distribution network demand charge","R/kVA","n/a",{"$f":"IF(F$64=1,INDEX(Rates_Distr_Network_Current[Network demand charge R/kVA/m],MATCH(F$59,Rates_Distr_Network_Current[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(G$64=1,INDEX(Rates_Distr_Network_Current[Network demand charge R/kVA/m],MATCH(G$59,Rates_Distr_Network_Current[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(H$64=1,INDEX(Rates_Distr_Network_Current[Network demand charge R/kVA/m],MATCH(H$59,Rates_Distr_Network_Current[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(I$64=1,INDEX(Rates_Distr_Network_Current[Network demand charge R/kVA/m],MATCH(I$59,Rates_Distr_Network_Current[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(J$64=1,INDEX(Rates_Distr_Network_Current[Network demand charge R/kVA/m],MATCH(J$59,Rates_Distr_Network_Current[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(K$64=1,INDEX(Rates_Distr_Network_Current[Network demand charge R/kVA/m],MATCH(K$59,Rates_Distr_Network_Current[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(L$64=1,INDEX(Rates_Distr_Network_Current[Network demand charge R/kVA/m],MATCH(L$59,Rates_Distr_Network_Current[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(M$64=1,INDEX(Rates_Distr_Network_Current[Network demand charge R/kVA/m],MATCH(M$59,Rates_Distr_Network_Current[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(N$64=1,INDEX(Rates_Distr_Network_Current[Network demand charge R/kVA/m],MATCH(N$59,Rates_Distr_Network_Current[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(O$64=1,INDEX(Rates_Distr_Network_Current[Network demand charge R/kVA/m],MATCH(O$59,Rates_Distr_Network_Current[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(P$64=1,INDEX(Rates_Distr_Network_Current[Network demand charge R/kVA/m],MATCH(P$59,Rates_Distr_Network_Current[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(Q$64=1,INDEX(Rates_Distr_Network_Current[Network demand charge R/kVA/m],MATCH(Q$59,Rates_Distr_Network_Current[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(R$64=1,INDEX(Rates_Distr_Network_Current[Network demand charge R/kVA/m],MATCH(R$59,Rates_Distr_Network_Current[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(S$64=1,INDEX(Rates_Distr_Network_Current[Network demand charge R/kVA/m],MATCH(S$59,Rates_Distr_Network_Current[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(T$64=1,INDEX(Rates_Distr_Network_Current[Network demand charge R/kVA/m],MATCH(T$59,Rates_Distr_Network_Current[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(U$64=1,INDEX(Rates_Distr_Network_Current[Network demand charge R/kVA/m],MATCH(U$59,Rates_Distr_Network_Current[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(V$64=1,INDEX(Rates_Distr_Network_Current[Network demand charge R/kVA/m],MATCH(V$59,Rates_Distr_Network_Current[Code],0)),\"n/a\")","v":58.51},{"$f":"IF(W$64=1,INDEX(Rates_Distr_Network_Current[Network demand charge R/kVA/m],MATCH(W$59,Rates_Distr_Network_Current[Code],0)),\"n/a\")","v":0},{"$f":"IF(X$64=1,INDEX(Rates_Distr_Network_Current[Network demand charge R/kVA/m],MATCH(X$59,Rates_Distr_Network_Current[Code],0)),\"n/a\")","v":58.51},{"$f":"IF(Y$64=1,INDEX(Rates_Distr_Network_Current[Network demand charge R/kVA/m],MATCH(Y$59,Rates_Distr_Network_Current[Code],0)),\"n/a\")","v":0},{"$f":"IF(Z$64=1,INDEX(Rates_Distr_Network_Current[Network demand charge R/kVA/m],MATCH(Z$59,Rates_Distr_Network_Current[Code],0)),\"n/a\")","v":58.51},{"$f":"IF(AA$64=1,INDEX(Rates_Distr_Network_Current[Network demand charge R/kVA/m],MATCH(AA$59,Rates_Distr_Network_Current[Code],0)),\"n/a\")","v":0},{"$f":"IF(AB$64=1,INDEX(Rates_Distr_Network_Current[Network demand charge R/kVA/m],MATCH(AB$59,Rates_Distr_Network_Current[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(AC$64=1,INDEX(Rates_Distr_Network_Current[Network demand charge R/kVA/m],MATCH(AC$59,Rates_Distr_Network_Current[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(AD$64=1,INDEX(Rates_Distr_Network_Current[Network demand charge R/kVA/m],MATCH(AD$59,Rates_Distr_Network_Current[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(AE$64=1,INDEX(Rates_Distr_Network_Current[Network demand charge R/kVA/m],MATCH(AE$59,Rates_Distr_Network_Current[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(AF$64=1,INDEX(Rates_Distr_Network_Current[Network demand charge R/kVA/m],MATCH(AF$59,Rates_Distr_Network_Current[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(AG$64=1,INDEX(Rates_Distr_Network_Current[Network demand charge R/kVA/m],MATCH(AG$59,Rates_Distr_Network_Current[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(AH$64=1,INDEX(Rates_Distr_Network_Current[Network demand charge R/kVA/m],MATCH(AH$59,Rates_Distr_Network_Current[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(AI$64=1,INDEX(Rates_Distr_Network_Current[Network demand charge R/kVA/m],MATCH(AI$59,Rates_Distr_Network_Current[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(AJ$64=1,INDEX(Rates_Distr_Network_Current[Network demand charge R/kVA/m],MATCH(AJ$59,Rates_Distr_Network_Current[Code],0)),\"n/a\")","v":"n/a"},null,"n/a",{"$f":"IF(AM$64=1,INDEX(Rates_Distr_Network_New[Network demand charge R/kVA/m],MATCH(AM$59,Rates_Distr_Network_New[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(AN$64=1,INDEX(Rates_Distr_Network_New[Network demand charge R/kVA/m],MATCH(AN$59,Rates_Distr_Network_New[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(AO$64=1,INDEX(Rates_Distr_Network_New[Network demand charge R/kVA/m],MATCH(AO$59,Rates_Distr_Network_New[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(AP$64=1,INDEX(Rates_Distr_Network_New[Network demand charge R/kVA/m],MATCH(AP$59,Rates_Distr_Network_New[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(AQ$64=1,INDEX(Rates_Distr_Network_New[Network demand charge R/kVA/m],MATCH(AQ$59,Rates_Distr_Network_New[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(AR$64=1,INDEX(Rates_Distr_Network_New[Network demand charge R/kVA/m],MATCH(AR$59,Rates_Distr_Network_New[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(AS$64=1,INDEX(Rates_Distr_Network_New[Network demand charge R/kVA/m],MATCH(AS$59,Rates_Distr_Network_New[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(AT$64=1,INDEX(Rates_Distr_Network_New[Network demand charge R/kVA/m],MATCH(AT$59,Rates_Distr_Network_New[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(AU$64=1,INDEX(Rates_Distr_Network_New[Network demand charge R/kVA/m],MATCH(AU$59,Rates_Distr_Network_New[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(AV$64=1,INDEX(Rates_Distr_Network_New[Network demand charge R/kVA/m],MATCH(AV$59,Rates_Distr_Network_New[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(AW$64=1,INDEX(Rates_Distr_Network_New[Network demand charge R/kVA/m],MATCH(AW$59,Rates_Distr_Network_New[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(AX$64=1,INDEX(Rates_Distr_Network_New[Network demand charge R/kVA/m],MATCH(AX$59,Rates_Distr_Network_New[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(AY$64=1,INDEX(Rates_Distr_Network_New[Network demand charge R/kVA/m],MATCH(AY$59,Rates_Distr_Network_New[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(AZ$64=1,INDEX(Rates_Distr_Network_New[Network demand charge R/kVA/m],MATCH(AZ$59,Rates_Distr_Network_New[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(BA$64=1,INDEX(Rates_Distr_Network_New[Network demand charge R/kVA/m],MATCH(BA$59,Rates_Distr_Network_New[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(BB$64=1,INDEX(Rates_Distr_Network_New[Network demand charge R/kVA/m],MATCH(BB$59,Rates_Distr_Network_New[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(BC$64=1,INDEX(Rates_Distr_Network_New[Network demand charge R/kVA/m],MATCH(BC$59,Rates_Distr_Network_New[Code],0)),\"n/a\")","v":65.959999999999994},{"$f":"IF(BD$64=1,INDEX(Rates_Distr_Network_New[Network demand charge R/kVA/m],MATCH(BD$59,Rates_Distr_Network_New[Code],0)),\"n/a\")","v":0},{"$f":"IF(BE$64=1,INDEX(Rates_Distr_Network_New[Network demand charge R/kVA/m],MATCH(BE$59,Rates_Distr_Network_New[Code],0)),\"n/a\")","v":65.959999999999994},{"$f":"IF(BF$64=1,INDEX(Rates_Distr_Network_New[Network demand charge R/kVA/m],MATCH(BF$59,Rates_Distr_Network_New[Code],0)),\"n/a\")","v":0},{"$f":"IF(BG$64=1,INDEX(Rates_Distr_Network_New[Network demand charge R/kVA/m],MATCH(BG$59,Rates_Distr_Network_New[Code],0)),\"n/a\")","v":65.959999999999994},{"$f":"IF(BH$64=1,INDEX(Rates_Distr_Network_New[Network demand charge R/kVA/m],MATCH(BH$59,Rates_Distr_Network_New[Code],0)),\"n/a\")","v":0},{"$f":"IF(BI$64=1,INDEX(Rates_Distr_Network_New[Network demand charge R/kVA/m],MATCH(BI$59,Rates_Distr_Network_New[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(BJ$64=1,INDEX(Rates_Distr_Network_New[Network demand charge R/kVA/m],MATCH(BJ$59,Rates_Distr_Network_New[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(BK$64=1,INDEX(Rates_Distr_Network_New[Network demand charge R/kVA/m],MATCH(BK$59,Rates_Distr_Network_New[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(BL$64=1,INDEX(Rates_Distr_Network_New[Network demand charge R/kVA/m],MATCH(BL$59,Rates_Distr_Network_New[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(BM$64=1,INDEX(Rates_Distr_Network_New[Network demand charge R/kVA/m],MATCH(BM$59,Rates_Distr_Network_New[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(BN$64=1,INDEX(Rates_Distr_Network_New[Network demand charge R/kVA/m],MATCH(BN$59,Rates_Distr_Network_New[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(BO$64=1,INDEX(Rates_Distr_Network_New[Network demand charge R/kVA/m],MATCH(BO$59,Rates_Distr_Network_New[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(BP$64=1,INDEX(Rates_Distr_Network_New[Network demand charge R/kVA/m],MATCH(BP$59,Rates_Distr_Network_New[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(BQ$64=1,INDEX(Rates_Distr_Network_New[Network demand charge R/kVA/m],MATCH(BQ$59,Rates_Distr_Network_New[Code],0)),\"n/a\")","v":"n/a"}]
[null,null,"Distribution network demand charge","c/kWh",0,{"$f":"IF(F$64=1,INDEX(Rates_Distr_Network_Current[Network demand charge c/kwh],MATCH(F$59,Rates_Distr_Network_Current[Code],0)),INDEX(Rates_AllOther_Current[Network demand charge '[c/kWh']],MATCH(F$60,Rates_AllOther_Current[Code],0)))","v":26.23},{"$f":"IF(G$64=1,INDEX(Rates_Distr_Network_Current[Network demand charge c/kwh],MATCH(G$59,Rates_Distr_Network_Current[Code],0)),INDEX(Rates_AllOther_Current[Network demand charge '[c/kWh']],MATCH(G$60,Rates_AllOther_Current[Code],0)))","v":26.23},{"$f":"IF(H$64=1,INDEX(Rates_Distr_Network_Current[Network demand charge c/kwh],MATCH(H$59,Rates_Distr_Network_Current[Code],0)),INDEX(Rates_AllOther_Current[Network demand charge '[c/kWh']],MATCH(H$60,Rates_AllOther_Current[Code],0)))","v":26.23},{"$f":"IF(I$64=1,INDEX(Rates_Distr_Network_Current[Network demand charge c/kwh],MATCH(I$59,Rates_Distr_Network_Current[Code],0)),INDEX(Rates_AllOther_Current[Network demand charge '[c/kWh']],MATCH(I$60,Rates_AllOther_Current[Code],0)))","v":26.23},{"$f":"IF(J$64=1,INDEX(Rates_Distr_Network_Current[Network demand charge c/kwh],MATCH(J$59,Rates_Distr_Network_Current[Code],0)),INDEX(Rates_AllOther_Current[Network demand charge '[c/kWh']],MATCH(J$60,Rates_AllOther_Current[Code],0)))","v":0},{"$f":"IF(K$64=1,INDEX(Rates_Distr_Network_Current[Network demand charge c/kwh],MATCH(K$59,Rates_Distr_Network_Current[Code],0)),INDEX(Rates_AllOther_Current[Network demand charge '[c/kWh']],MATCH(K$60,Rates_AllOther_Current[Code],0)))","v":0},{"$f":"IF(L$64=1,INDEX(Rates_Distr_Network_Current[Network demand charge c/kwh],MATCH(L$59,Rates_Distr_Network_Current[Code],0)),INDEX(Rates_AllOther_Current[Network demand charge '[c/kWh']],MATCH(L$60,Rates_AllOther_Current[Code],0)))","v":0},{"$f":"IF(M$64=1,INDEX(Rates_Distr_Network_Current[Network demand charge c/kwh],MATCH(M$59,Rates_Distr_Network_Current[Code],0)),INDEX(Rates_AllOther_Current[Network demand charge '[c/kWh']],MATCH(M$60,Rates_AllOther_Current[Code],0)))","v":0},{"$f":"IF(N$64=1,INDEX(Rates_Distr_Network_Current[Network demand charge c/kwh],MATCH(N$59,Rates_Distr_Network_Current[Code],0)),INDEX(Rates_AllOther_Current[Network demand charge '[c/kWh']],MATCH(N$60,Rates_AllOther_Current[Code],0)))","v":0},{"$f":"IF(O$64=1,INDEX(Rates_Distr_Network_Current[Network demand charge c/kwh],MATCH(O$59,Rates_Distr_Network_Current[Code],0)),INDEX(Rates_AllOther_Current[Network demand charge '[c/kWh']],MATCH(O$60,Rates_AllOther_Current[Code],0)))","v":0},{"$f":"IF(P$64=1,INDEX(Rates_Distr_Network_Current[Network demand charge c/kwh],MATCH(P$59,Rates_Distr_Network_Current[Code],0)),INDEX(Rates_AllOther_Current[Network demand charge '[c/kWh']],MATCH(P$60,Rates_AllOther_Current[Code],0)))","v":0},{"$f":"IF(Q$64=1,INDEX(Rates_Distr_Network_Current[Network demand charge c/kwh],MATCH(Q$59,Rates_Distr_Network_Current[Code],0)),INDEX(Rates_AllOther_Current[Network demand charge '[c/kWh']],MATCH(Q$60,Rates_AllOther_Current[Code],0)))","v":46.2},{"$f":"IF(R$64=1,INDEX(Rates_Distr_Network_Current[Network demand charge c/kwh],MATCH(R$59,Rates_Distr_Network_Current[Code],0)),INDEX(Rates_AllOther_Current[Network demand charge '[c/kWh']],MATCH(R$60,Rates_AllOther_Current[Code],0)))","v":46.2},{"$f":"IF(S$64=1,INDEX(Rates_Distr_Network_Current[Network demand charge c/kwh],MATCH(S$59,Rates_Distr_Network_Current[Code],0)),INDEX(Rates_AllOther_Current[Network demand charge '[c/kWh']],MATCH(S$60,Rates_AllOther_Current[Code],0)))","v":46.2},{"$f":"IF(T$64=1,INDEX(Rates_Distr_Network_Current[Network demand charge c/kwh],MATCH(T$59,Rates_Distr_Network_Current[Code],0)),INDEX(Rates_AllOther_Current[Network demand charge '[c/kWh']],MATCH(T$60,Rates_AllOther_Current[Code],0)))","v":46.2},{"$f":"IF(U$64=1,INDEX(Rates_Distr_Network_Current[Network demand charge c/kwh],MATCH(U$59,Rates_Distr_Network_Current[Code],0)),INDEX(Rates_AllOther_Current[Network demand charge '[c/kWh']],MATCH(U$60,Rates_AllOther_Current[Code],0)))","v":0},{"$f":"IF(V$64=1,INDEX(Rates_Distr_Network_Current[Network demand charge c/kwh],MATCH(V$59,Rates_Distr_Network_Current[Code],0)),INDEX(Rates_AllOther_Current[Network demand charge '[c/kWh']],MATCH(V$60,Rates_AllOther_Current[Code],0)))","v":0},{"$f":"IF(W$64=1,INDEX(Rates_Distr_Network_Current[Network demand charge c/kwh],MATCH(W$59,Rates_Distr_Network_Current[Code],0)),INDEX(Rates_AllOther_Current[Network demand charge '[c/kWh']],MATCH(W$60,Rates_AllOther_Current[Code],0)))","v":28.68},{"$f":"IF(X$64=1,INDEX(Rates_Distr_Network_Current[Network demand charge c/kwh],MATCH(X$59,Rates_Distr_Network_Current[Code],0)),INDEX(Rates_AllOther_Current[Network demand charge '[c/kWh']],MATCH(X$60,Rates_AllOther_Current[Code],0)))","v":0},{"$f":"IF(Y$64=1,INDEX(Rates_Distr_Network_Current[Network demand charge c/kwh],MATCH(Y$59,Rates_Distr_Network_Current[Code],0)),INDEX(Rates_AllOther_Current[Network demand charge '[c/kWh']],MATCH(Y$60,Rates_AllOther_Current[Code],0)))","v":46.2},{"$f":"IF(Z$64=1,INDEX(Rates_Distr_Network_Current[Network demand charge c/kwh],MATCH(Z$59,Rates_Distr_Network_Current[Code],0)),INDEX(Rates_AllOther_Current[Network demand charge '[c/kWh']],MATCH(Z$60,Rates_AllOther_Current[Code],0)))","v":0},{"$f":"IF(AA$64=1,INDEX(Rates_Distr_Network_Current[Network demand charge c/kwh],MATCH(AA$59,Rates_Distr_Network_Current[Code],0)),INDEX(Rates_AllOther_Current[Network demand charge '[c/kWh']],MATCH(AA$60,Rates_AllOther_Current[Code],0)))","v":46.2},{"$f":"IF(AB$64=1,INDEX(Rates_Distr_Network_Current[Network demand charge c/kwh],MATCH(AB$59,Rates_Distr_Network_Current[Code],0)),INDEX(Rates_AllOther_Current[Network demand charge '[c/kWh']],MATCH(AB$60,Rates_AllOther_Current[Code],0)))","v":0},{"$f":"IF(AC$64=1,INDEX(Rates_Distr_Network_Current[Network demand charge c/kwh],MATCH(AC$59,Rates_Distr_Network_Current[Code],0)),INDEX(Rates_AllOther_Current[Network demand charge '[c/kWh']],MATCH(AC$60,Rates_AllOther_Current[Code],0)))","v":0},{"$f":"IF(AD$64=1,INDEX(Rates_Distr_Network_Current[Network demand charge c/kwh],MATCH(AD$59,Rates_Distr_Network_Current[Code],0)),INDEX(Rates_AllOther_Current[Network demand charge '[c/kWh']],MATCH(AD$60,Rates_AllOther_Current[Code],0)))","v":0},{"$f":"IF(AE$64=1,INDEX(Rates_Distr_Network_Current[Network demand charge c/kwh],MATCH(AE$59,Rates_Distr_Network_Current[Code],0)),INDEX(Rates_AllOther_Current[Network demand charge '[c/kWh']],MATCH(AE$60,Rates_AllOther_Current[Code],0)))","v":0},{"$f":"IF(AF$64=1,INDEX(Rates_Distr_Network_Current[Network demand charge c/kwh],MATCH(AF$59,Rates_Distr_Network_Current[Code],0)),INDEX(Rates_AllOther_Current[Network demand charge '[c/kWh']],MATCH(AF$60,Rates_AllOther_Current[Code],0)))","v":0},"n/a","n/a","n/a","n/a",null,0,{"$f":"IF(AM$64=1,INDEX(Rates_Distr_Network_New[Network demand charge c/kwh],MATCH(AM$59,Rates_Distr_Network_New[Code],0)),INDEX(Rates_AllOther_New[Network demand charge '[c/kWh']],MATCH(AM$60,Rates_AllOther_New[Code],0)))","v":29.57},{"$f":"IF(AN$64=1,INDEX(Rates_Distr_Network_New[Network demand charge c/kwh],MATCH(AN$59,Rates_Distr_Network_New[Code],0)),INDEX(Rates_AllOther_New[Network demand charge '[c/kWh']],MATCH(AN$60,Rates_AllOther_New[Code],0)))","v":29.57},{"$f":"IF(AO$64=1,INDEX(Rates_Distr_Network_New[Network demand charge c/kwh],MATCH(AO$59,Rates_Distr_Network_New[Code],0)),INDEX(Rates_AllOther_New[Network demand charge '[c/kWh']],MATCH(AO$60,Rates_AllOther_New[Code],0)))","v":29.57},{"$f":"IF(AP$64=1,INDEX(Rates_Distr_Network_New[Network demand charge c/kwh],MATCH(AP$59,Rates_Distr_Network_New[Code],0)),INDEX(Rates_AllOther_New[Network demand charge '[c/kWh']],MATCH(AP$60,Rates_AllOther_New[Code],0)))","v":29.57},{"$f":"IF(AQ$64=1,INDEX(Rates_Distr_Network_New[Network demand charge c/kwh],MATCH(AQ$59,Rates_Distr_Network_New[Code],0)),INDEX(Rates_AllOther_New[Network demand charge '[c/kWh']],MATCH(AQ$60,Rates_AllOther_New[Code],0)))","v":0},{"$f":"IF(AR$64=1,INDEX(Rates_Distr_Network_New[Network demand charge c/kwh],MATCH(AR$59,Rates_Distr_Network_New[Code],0)),INDEX(Rates_AllOther_New[Network demand charge '[c/kWh']],MATCH(AR$60,Rates_AllOther_New[Code],0)))","v":0},{"$f":"IF(AS$64=1,INDEX(Rates_Distr_Network_New[Network demand charge c/kwh],MATCH(AS$59,Rates_Distr_Network_New[Code],0)),INDEX(Rates_AllOther_New[Network demand charge '[c/kWh']],MATCH(AS$60,Rates_AllOther_New[Code],0)))","v":0},{"$f":"IF(AT$64=1,INDEX(Rates_Distr_Network_New[Network demand charge c/kwh],MATCH(AT$59,Rates_Distr_Network_New[Code],0)),INDEX(Rates_AllOther_New[Network demand charge '[c/kWh']],MATCH(AT$60,Rates_AllOther_New[Code],0)))","v":0},{"$f":"IF(AU$64=1,INDEX(Rates_Distr_Network_New[Network demand charge c/kwh],MATCH(AU$59,Rates_Distr_Network_New[Code],0)),INDEX(Rates_AllOther_New[Network demand charge '[c/kWh']],MATCH(AU$60,Rates_AllOther_New[Code],0)))","v":0},{"$f":"IF(AV$64=1,INDEX(Rates_Distr_Network_New[Network demand charge c/kwh],MATCH(AV$59,Rates_Distr_Network_New[Code],0)),INDEX(Rates_AllOther_New[Network demand charge '[c/kWh']],MATCH(AV$60,Rates_AllOther_New[Code],0)))","v":0},{"$f":"IF(AW$64=1,INDEX(Rates_Distr_Network_New[Network demand charge c/kwh],MATCH(AW$59,Rates_Distr_Network_New[Code],0)),INDEX(Rates_AllOther_New[Network demand charge '[c/kWh']],MATCH(AW$60,Rates_AllOther_New[Code],0)))","v":0},{"$f":"IF(AX$64=1,INDEX(Rates_Distr_Network_New[Network demand charge c/kwh],MATCH(AX$59,Rates_Distr_Network_New[Code],0)),INDEX(Rates_AllOther_New[Network demand charge '[c/kWh']],MATCH(AX$60,Rates_AllOther_New[Code],0)))","v":52.09},{"$f":"IF(AY$64=1,INDEX(Rates_Distr_Network_New[Network demand charge c/kwh],MATCH(AY$59,Rates_Distr_Network_New[Code],0)),INDEX(Rates_AllOther_New[Network demand charge '[c/kWh']],MATCH(AY$60,Rates_AllOther_New[Code],0)))","v":52.09},{"$f":"IF(AZ$64=1,INDEX(Rates_Distr_Network_New[Network demand charge c/kwh],MATCH(AZ$59,Rates_Distr_Network_New[Code],0)),INDEX(Rates_AllOther_New[Network demand charge '[c/kWh']],MATCH(AZ$60,Rates_AllOther_New[Code],0)))","v":52.09},{"$f":"IF(BA$64=1,INDEX(Rates_Distr_Network_New[Network demand charge c/kwh],MATCH(BA$59,Rates_Distr_Network_New[Code],0)),INDEX(Rates_AllOther_New[Network demand charge '[c/kWh']],MATCH(BA$60,Rates_AllOther_New[Code],0)))","v":52.09},{"$f":"IF(BB$64=1,INDEX(Rates_Distr_Network_New[Network demand charge c/kwh],MATCH(BB$59,Rates_Distr_Network_New[Code],0)),INDEX(Rates_AllOther_New[Network demand charge '[c/kWh']],MATCH(BB$60,Rates_AllOther_New[Code],0)))","v":0},{"$f":"IF(BC$64=1,INDEX(Rates_Distr_Network_New[Network demand charge c/kwh],MATCH(BC$59,Rates_Distr_Network_New[Code],0)),INDEX(Rates_AllOther_New[Network demand charge '[c/kWh']],MATCH(BC$60,Rates_AllOther_New[Code],0)))","v":0},{"$f":"IF(BD$64=1,INDEX(Rates_Distr_Network_New[Network demand charge c/kwh],MATCH(BD$59,Rates_Distr_Network_New[Code],0)),INDEX(Rates_AllOther_New[Network demand charge '[c/kWh']],MATCH(BD$60,Rates_AllOther_New[Code],0)))","v":32.33},{"$f":"IF(BE$64=1,INDEX(Rates_Distr_Network_New[Network demand charge c/kwh],MATCH(BE$59,Rates_Distr_Network_New[Code],0)),INDEX(Rates_AllOther_New[Network demand charge '[c/kWh']],MATCH(BE$60,Rates_AllOther_New[Code],0)))","v":0},{"$f":"IF(BF$64=1,INDEX(Rates_Distr_Network_New[Network demand charge c/kwh],MATCH(BF$59,Rates_Distr_Network_New[Code],0)),INDEX(Rates_AllOther_New[Network demand charge '[c/kWh']],MATCH(BF$60,Rates_AllOther_New[Code],0)))","v":52.09},{"$f":"IF(BG$64=1,INDEX(Rates_Distr_Network_New[Network demand charge c/kwh],MATCH(BG$59,Rates_Distr_Network_New[Code],0)),INDEX(Rates_AllOther_New[Network demand charge '[c/kWh']],MATCH(BG$60,Rates_AllOther_New[Code],0)))","v":0},{"$f":"IF(BH$64=1,INDEX(Rates_Distr_Network_New[Network demand charge c/kwh],MATCH(BH$59,Rates_Distr_Network_New[Code],0)),INDEX(Rates_AllOther_New[Network demand charge '[c/kWh']],MATCH(BH$60,Rates_AllOther_New[Code],0)))","v":52.09},{"$f":"IF(BI$64=1,INDEX(Rates_Distr_Network_New[Network demand charge c/kwh],MATCH(BI$59,Rates_Distr_Network_New[Code],0)),INDEX(Rates_AllOther_New[Network demand charge '[c/kWh']],MATCH(BI$60,Rates_AllOther_New[Code],0)))","v":0},{"$f":"IF(BJ$64=1,INDEX(Rates_Distr_Network_New[Network demand charge c/kwh],MATCH(BJ$59,Rates_Distr_Network_New[Code],0)),INDEX(Rates_AllOther_New[Network demand charge '[c/kWh']],MATCH(BJ$60,Rates_AllOther_New[Code],0)))","v":0},{"$f":"IF(BK$64=1,INDEX(Rates_Distr_Network_New[Network demand charge c/kwh],MATCH(BK$59,Rates_Distr_Network_New[Code],0)),INDEX(Rates_AllOther_New[Network demand charge '[c/kWh']],MATCH(BK$60,Rates_AllOther_New[Code],0)))","v":0},{"$f":"IF(BL$64=1,INDEX(Rates_Distr_Network_New[Network demand charge c/kwh],MATCH(BL$59,Rates_Distr_Network_New[Code],0)),INDEX(Rates_AllOther_New[Network demand charge '[c/kWh']],MATCH(BL$60,Rates_AllOther_New[Code],0)))","v":0},{"$f":"IF(BM$64=1,INDEX(Rates_Distr_Network_New[Network demand charge c/kwh],MATCH(BM$59,Rates_Distr_Network_New[Code],0)),INDEX(Rates_AllOther_New[Network demand charge '[c/kWh']],MATCH(BM$60,Rates_AllOther_New[Code],0)))","v":0},"n/a","n/a","n/a","n/a"]
[null,null,"Network demand charge, Ancillary service charge and retail","c/kWh",{"$f":"INDEX(F14:AJ14,0,Selected_Tariff_ID)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AG$64=1,INDEX(Rates_Distr_Network_Current[Network demand charge c/kwh],MATCH(AG$59,Rates_Distr_Network_Current[Code],0)),INDEX(Rates_AllOther_Current[Network demand charge, Ancillary service charge and retail '[c/kWh']],MATCH(AG$60,Rates_AllOther_Current[Code],0)))","v":0},{"$f":"IF(AH$64=1,INDEX(Rates_Distr_Network_Current[Network demand charge c/kwh],MATCH(AH$59,Rates_Distr_Network_Current[Code],0)),INDEX(Rates_AllOther_Current[Network demand charge, Ancillary service charge and retail '[c/kWh']],MATCH(AH$60,Rates_AllOther_Current[Code],0)))","v":0},{"$f":"IF(AI$64=1,INDEX(Rates_Distr_Network_Current[Network demand charge c/kwh],MATCH(AI$59,Rates_Distr_Network_Current[Code],0)),INDEX(Rates_AllOther_Current[Network demand charge, Ancillary service charge and retail '[c/kWh']],MATCH(AI$60,Rates_AllOther_Current[Code],0)))","v":0},{"$f":"IF(AJ$64=1,INDEX(Rates_Distr_Network_Current[Network demand charge c/kwh],MATCH(AJ$59,Rates_Distr_Network_Current[Code],0)),INDEX(Rates_AllOther_Current[Network demand charge, Ancillary service charge and retail '[c/kWh']],MATCH(AJ$60,Rates_AllOther_Current[Code],0)))","v":0},null,{"$f":"INDEX(AM14:BQ14,0,Selected_Tariff_ID)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BN$64=1,INDEX(Rates_Distr_Network_New[Network demand charge c/kwh],MATCH(BN$59,Rates_Distr_Network_New[Code],0)),INDEX(Rates_AllOther_New[Network demand charge, Ancillary service charge and retail '[c/kWh']],MATCH(BN$60,Rates_AllOther_New[Code],0)))","v":96.07},{"$f":"IF(BO$64=1,INDEX(Rates_Distr_Network_New[Network demand charge c/kwh],MATCH(BO$59,Rates_Distr_Network_New[Code],0)),INDEX(Rates_AllOther_New[Network demand charge, Ancillary service charge and retail '[c/kWh']],MATCH(BO$60,Rates_AllOther_New[Code],0)))","v":96.07},{"$f":"IF(BP$64=1,INDEX(Rates_Distr_Network_New[Network demand charge c/kwh],MATCH(BP$59,Rates_Distr_Network_New[Code],0)),INDEX(Rates_AllOther_New[Network demand charge, Ancillary service charge and retail '[c/kWh']],MATCH(BP$60,Rates_AllOther_New[Code],0)))","v":96.07},{"$f":"IF(BQ$64=1,INDEX(Rates_Distr_Network_New[Network demand charge c/kwh],MATCH(BQ$59,Rates_Distr_Network_New[Code],0)),INDEX(Rates_AllOther_New[Network demand charge, Ancillary service charge and retail '[c/kWh']],MATCH(BQ$60,Rates_AllOther_New[Code],0)))","v":96.07}]
[null,null,"LV Subsidy Charge","R/kVA","n/a",{"$f":"IF(F$64=1,INDEX(Rates_Distr_Network_Current[LV Subsidy Charge '[R/kVA/m']],MATCH(F$59,Rates_Distr_Network_Current[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(G$64=1,INDEX(Rates_Distr_Network_Current[LV Subsidy Charge '[R/kVA/m']],MATCH(G$59,Rates_Distr_Network_Current[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(H$64=1,INDEX(Rates_Distr_Network_Current[LV Subsidy Charge '[R/kVA/m']],MATCH(H$59,Rates_Distr_Network_Current[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(I$64=1,INDEX(Rates_Distr_Network_Current[LV Subsidy Charge '[R/kVA/m']],MATCH(I$59,Rates_Distr_Network_Current[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(J$64=1,INDEX(Rates_Distr_Network_Current[LV Subsidy Charge '[R/kVA/m']],MATCH(J$59,Rates_Distr_Network_Current[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(K$64=1,INDEX(Rates_Distr_Network_Current[LV Subsidy Charge '[R/kVA/m']],MATCH(K$59,Rates_Distr_Network_Current[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(L$64=1,INDEX(Rates_Distr_Network_Current[LV Subsidy Charge '[R/kVA/m']],MATCH(L$59,Rates_Distr_Network_Current[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(M$64=1,INDEX(Rates_Distr_Network_Current[LV Subsidy Charge '[R/kVA/m']],MATCH(M$59,Rates_Distr_Network_Current[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(N$64=1,INDEX(Rates_Distr_Network_Current[LV Subsidy Charge '[R/kVA/m']],MATCH(N$59,Rates_Distr_Network_Current[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(O$64=1,INDEX(Rates_Distr_Network_Current[LV Subsidy Charge '[R/kVA/m']],MATCH(O$59,Rates_Distr_Network_Current[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(P$64=1,INDEX(Rates_Distr_Network_Current[LV Subsidy Charge '[R/kVA/m']],MATCH(P$59,Rates_Distr_Network_Current[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(Q$64=1,INDEX(Rates_Distr_Network_Current[LV Subsidy Charge '[R/kVA/m']],MATCH(Q$59,Rates_Distr_Network_Current[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(R$64=1,INDEX(Rates_Distr_Network_Current[LV Subsidy Charge '[R/kVA/m']],MATCH(R$59,Rates_Distr_Network_Current[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(S$64=1,INDEX(Rates_Distr_Network_Current[LV Subsidy Charge '[R/kVA/m']],MATCH(S$59,Rates_Distr_Network_Current[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(T$64=1,INDEX(Rates_Distr_Network_Current[LV Subsidy Charge '[R/kVA/m']],MATCH(T$59,Rates_Distr_Network_Current[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(U$64=1,INDEX(Rates_Distr_Network_Current[LV Subsidy Charge '[R/kVA/m']],MATCH(U$59,Rates_Distr_Network_Current[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(V$64=1,INDEX(Rates_Distr_Network_Current[LV Subsidy Charge '[R/kVA/m']],MATCH(V$59,Rates_Distr_Network_Current[Code],0)),\"n/a\")","v":0},{"$f":"IF(W$64=1,INDEX(Rates_Distr_Network_Current[LV Subsidy Charge '[R/kVA/m']],MATCH(W$59,Rates_Distr_Network_Current[Code],0)),\"n/a\")","v":0},{"$f":"IF(X$64=1,INDEX(Rates_Distr_Network_Current[LV Subsidy Charge '[R/kVA/m']],MATCH(X$59,Rates_Distr_Network_Current[Code],0)),\"n/a\")","v":0},{"$f":"IF(Y$64=1,INDEX(Rates_Distr_Network_Current[LV Subsidy Charge '[R/kVA/m']],MATCH(Y$59,Rates_Distr_Network_Current[Code],0)),\"n/a\")","v":0},{"$f":"IF(Z$64=1,INDEX(Rates_Distr_Network_Current[LV Subsidy Charge '[R/kVA/m']],MATCH(Z$59,Rates_Distr_Network_Current[Code],0)),\"n/a\")","v":0},{"$f":"IF(AA$64=1,INDEX(Rates_Distr_Network_Current[LV Subsidy Charge '[R/kVA/m']],MATCH(AA$59,Rates_Distr_Network_Current[Code],0)),\"n/a\")","v":0},{"$f":"IF(AB$64=1,INDEX(Rates_Distr_Network_Current[LV Subsidy Charge '[R/kVA/m']],MATCH(AB$59,Rates_Distr_Network_Current[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(AC$64=1,INDEX(Rates_Distr_Network_Current[LV Subsidy Charge '[R/kVA/m']],MATCH(AC$59,Rates_Distr_Network_Current[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(AD$64=1,INDEX(Rates_Distr_Network_Current[LV Subsidy Charge '[R/kVA/m']],MATCH(AD$59,Rates_Distr_Network_Current[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(AE$64=1,INDEX(Rates_Distr_Network_Current[LV Subsidy Charge '[R/kVA/m']],MATCH(AE$59,Rates_Distr_Network_Current[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(AF$64=1,INDEX(Rates_Distr_Network_Current[LV Subsidy Charge '[R/kVA/m']],MATCH(AF$59,Rates_Distr_Network_Current[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(AG$64=1,INDEX(Rates_Distr_Network_Current[LV Subsidy Charge '[R/kVA/m']],MATCH(AG$59,Rates_Distr_Network_Current[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(AH$64=1,INDEX(Rates_Distr_Network_Current[LV Subsidy Charge '[R/kVA/m']],MATCH(AH$59,Rates_Distr_Network_Current[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(AI$64=1,INDEX(Rates_Distr_Network_Current[LV Subsidy Charge '[R/kVA/m']],MATCH(AI$59,Rates_Distr_Network_Current[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(AJ$64=1,INDEX(Rates_Distr_Network_Current[LV Subsidy Charge '[R/kVA/m']],MATCH(AJ$59,Rates_Distr_Network_Current[Code],0)),\"n/a\")","v":"n/a"},null,"n/a",{"$f":"IF(AM$64=1,INDEX(Rates_Distr_Network_New[LV Subsidy Charge '[R/kVA/m']],MATCH(AM$59,Rates_Distr_Network_New[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(AN$64=1,INDEX(Rates_Distr_Network_New[LV Subsidy Charge '[R/kVA/m']],MATCH(AN$59,Rates_Distr_Network_New[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(AO$64=1,INDEX(Rates_Distr_Network_New[LV Subsidy Charge '[R/kVA/m']],MATCH(AO$59,Rates_Distr_Network_New[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(AP$64=1,INDEX(Rates_Distr_Network_New[LV Subsidy Charge '[R/kVA/m']],MATCH(AP$59,Rates_Distr_Network_New[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(AQ$64=1,INDEX(Rates_Distr_Network_New[LV Subsidy Charge '[R/kVA/m']],MATCH(AQ$59,Rates_Distr_Network_New[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(AR$64=1,INDEX(Rates_Distr_Network_New[LV Subsidy Charge '[R/kVA/m']],MATCH(AR$59,Rates_Distr_Network_New[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(AS$64=1,INDEX(Rates_Distr_Network_New[LV Subsidy Charge '[R/kVA/m']],MATCH(AS$59,Rates_Distr_Network_New[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(AT$64=1,INDEX(Rates_Distr_Network_New[LV Subsidy Charge '[R/kVA/m']],MATCH(AT$59,Rates_Distr_Network_New[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(AU$64=1,INDEX(Rates_Distr_Network_New[LV Subsidy Charge '[R/kVA/m']],MATCH(AU$59,Rates_Distr_Network_New[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(AV$64=1,INDEX(Rates_Distr_Network_New[LV Subsidy Charge '[R/kVA/m']],MATCH(AV$59,Rates_Distr_Network_New[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(AW$64=1,INDEX(Rates_Distr_Network_New[LV Subsidy Charge '[R/kVA/m']],MATCH(AW$59,Rates_Distr_Network_New[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(AX$64=1,INDEX(Rates_Distr_Network_New[LV Subsidy Charge '[R/kVA/m']],MATCH(AX$59,Rates_Distr_Network_New[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(AY$64=1,INDEX(Rates_Distr_Network_New[LV Subsidy Charge '[R/kVA/m']],MATCH(AY$59,Rates_Distr_Network_New[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(AZ$64=1,INDEX(Rates_Distr_Network_New[LV Subsidy Charge '[R/kVA/m']],MATCH(AZ$59,Rates_Distr_Network_New[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(BA$64=1,INDEX(Rates_Distr_Network_New[LV Subsidy Charge '[R/kVA/m']],MATCH(BA$59,Rates_Distr_Network_New[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(BB$64=1,INDEX(Rates_Distr_Network_New[LV Subsidy Charge '[R/kVA/m']],MATCH(BB$59,Rates_Distr_Network_New[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(BC$64=1,INDEX(Rates_Distr_Network_New[LV Subsidy Charge '[R/kVA/m']],MATCH(BC$59,Rates_Distr_Network_New[Code],0)),\"n/a\")","v":0},{"$f":"IF(BD$64=1,INDEX(Rates_Distr_Network_New[LV Subsidy Charge '[R/kVA/m']],MATCH(BD$59,Rates_Distr_Network_New[Code],0)),\"n/a\")","v":0},{"$f":"IF(BE$64=1,INDEX(Rates_Distr_Network_New[LV Subsidy Charge '[R/kVA/m']],MATCH(BE$59,Rates_Distr_Network_New[Code],0)),\"n/a\")","v":0},{"$f":"IF(BF$64=1,INDEX(Rates_Distr_Network_New[LV Subsidy Charge '[R/kVA/m']],MATCH(BF$59,Rates_Distr_Network_New[Code],0)),\"n/a\")","v":0},{"$f":"IF(BG$64=1,INDEX(Rates_Distr_Network_New[LV Subsidy Charge '[R/kVA/m']],MATCH(BG$59,Rates_Distr_Network_New[Code],0)),\"n/a\")","v":0},{"$f":"IF(BH$64=1,INDEX(Rates_Distr_Network_New[LV Subsidy Charge '[R/kVA/m']],MATCH(BH$59,Rates_Distr_Network_New[Code],0)),\"n/a\")","v":0},{"$f":"IF(BI$64=1,INDEX(Rates_Distr_Network_New[LV Subsidy Charge '[R/kVA/m']],MATCH(BI$59,Rates_Distr_Network_New[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(BJ$64=1,INDEX(Rates_Distr_Network_New[LV Subsidy Charge '[R/kVA/m']],MATCH(BJ$59,Rates_Distr_Network_New[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(BK$64=1,INDEX(Rates_Distr_Network_New[LV Subsidy Charge '[R/kVA/m']],MATCH(BK$59,Rates_Distr_Network_New[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(BL$64=1,INDEX(Rates_Distr_Network_New[LV Subsidy Charge '[R/kVA/m']],MATCH(BL$59,Rates_Distr_Network_New[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(BM$64=1,INDEX(Rates_Distr_Network_New[LV Subsidy Charge '[R/kVA/m']],MATCH(BM$59,Rates_Distr_Network_New[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(BN$64=1,INDEX(Rates_Distr_Network_New[LV Subsidy Charge '[R/kVA/m']],MATCH(BN$59,Rates_Distr_Network_New[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(BO$64=1,INDEX(Rates_Distr_Network_New[LV Subsidy Charge '[R/kVA/m']],MATCH(BO$59,Rates_Distr_Network_New[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(BP$64=1,INDEX(Rates_Distr_Network_New[LV Subsidy Charge '[R/kVA/m']],MATCH(BP$59,Rates_Distr_Network_New[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(BQ$64=1,INDEX(Rates_Distr_Network_New[LV Subsidy Charge '[R/kVA/m']],MATCH(BQ$59,Rates_Distr_Network_New[Code],0)),\"n/a\")","v":"n/a"}]
[null,null,"Network capacity charge",{"$f":"IF(Table_1=1,\"R/kVA\",\"R/day\")","v":"R/day"},17.48,{"$f":"IF(F$64=1,INDEX(Rates_Energy_Current[Network Capacity Charges],MATCH(F$58,Rates_Energy_Current[Code],0)),INDEX(Rates_AllOther_Current[Network capacity charge '[R/POD/day']],MATCH(F$60,Rates_AllOther_Current[Code],0)))","v":37.67},{"$f":"IF(G$64=1,INDEX(Rates_Energy_Current[Network Capacity Charges],MATCH(G$58,Rates_Energy_Current[Code],0)),INDEX(Rates_AllOther_Current[Network capacity charge '[R/POD/day']],MATCH(G$60,Rates_AllOther_Current[Code],0)))","v":63.48},{"$f":"IF(H$64=1,INDEX(Rates_Energy_Current[Network Capacity Charges],MATCH(H$58,Rates_Energy_Current[Code],0)),INDEX(Rates_AllOther_Current[Network capacity charge '[R/POD/day']],MATCH(H$60,Rates_AllOther_Current[Code],0)))","v":109.67},{"$f":"IF(I$64=1,INDEX(Rates_Energy_Current[Network Capacity Charges],MATCH(I$58,Rates_Energy_Current[Code],0)),INDEX(Rates_AllOther_Current[Network capacity charge '[R/POD/day']],MATCH(I$60,Rates_AllOther_Current[Code],0)))","v":0},{"$f":"IF(J$64=1,INDEX(Rates_Energy_Current[Network Capacity Charges],MATCH(J$58,Rates_Energy_Current[Code],0)),INDEX(Rates_AllOther_Current[Network capacity charge '[R/POD/day']],MATCH(J$60,Rates_AllOther_Current[Code],0)))","v":0},{"$f":"IF(K$64=1,INDEX(Rates_Energy_Current[Network Capacity Charges],MATCH(K$58,Rates_Energy_Current[Code],0)),INDEX(Rates_AllOther_Current[Network capacity charge '[R/POD/day']],MATCH(K$60,Rates_AllOther_Current[Code],0)))","v":0},{"$f":"IF(L$64=1,INDEX(Rates_Energy_Current[Network Capacity Charges],MATCH(L$58,Rates_Energy_Current[Code],0)),INDEX(Rates_AllOther_Current[Network capacity charge '[R/POD/day']],MATCH(L$60,Rates_AllOther_Current[Code],0)))","v":9.33},{"$f":"IF(M$64=1,INDEX(Rates_Energy_Current[Network Capacity Charges],MATCH(M$58,Rates_Energy_Current[Code],0)),INDEX(Rates_AllOther_Current[Network capacity charge '[R/POD/day']],MATCH(M$60,Rates_AllOther_Current[Code],0)))","v":17.48},{"$f":"IF(N$64=1,INDEX(Rates_Energy_Current[Network Capacity Charges],MATCH(N$58,Rates_Energy_Current[Code],0)),INDEX(Rates_AllOther_Current[Network capacity charge '[R/POD/day']],MATCH(N$60,Rates_AllOther_Current[Code],0)))","v":36.090000000000003},{"$f":"IF(O$64=1,INDEX(Rates_Energy_Current[Network Capacity Charges],MATCH(O$58,Rates_Energy_Current[Code],0)),INDEX(Rates_AllOther_Current[Network capacity charge '[R/POD/day']],MATCH(O$60,Rates_AllOther_Current[Code],0)))","v":5.7},{"$f":"IF(P$64=1,INDEX(Rates_Energy_Current[Network Capacity Charges],MATCH(P$58,Rates_Energy_Current[Code],0)),INDEX(Rates_AllOther_Current[Network capacity charge '[R/POD/day']],MATCH(P$60,Rates_AllOther_Current[Code],0)))","v":59.18},{"$f":"IF(Q$64=1,INDEX(Rates_Energy_Current[Network Capacity Charges],MATCH(Q$58,Rates_Energy_Current[Code],0)),INDEX(Rates_AllOther_Current[Network capacity charge '[R/POD/day']],MATCH(Q$60,Rates_AllOther_Current[Code],0)))","v":49.39},{"$f":"IF(R$64=1,INDEX(Rates_Energy_Current[Network Capacity Charges],MATCH(R$58,Rates_Energy_Current[Code],0)),INDEX(Rates_AllOther_Current[Network capacity charge '[R/POD/day']],MATCH(R$60,Rates_AllOther_Current[Code],0)))","v":75.92},{"$f":"IF(S$64=1,INDEX(Rates_Energy_Current[Network Capacity Charges],MATCH(S$58,Rates_Energy_Current[Code],0)),INDEX(Rates_AllOther_Current[Network capacity charge '[R/POD/day']],MATCH(S$60,Rates_AllOther_Current[Code],0)))","v":121.38},{"$f":"IF(T$64=1,INDEX(Rates_Energy_Current[Network Capacity Charges],MATCH(T$58,Rates_Energy_Current[Code],0)),INDEX(Rates_AllOther_Current[Network capacity charge '[R/POD/day']],MATCH(T$60,Rates_AllOther_Current[Code],0)))","v":39.33},{"$f":"IF(U$64=1,INDEX(Rates_Energy_Current[Network Capacity Charges],MATCH(U$58,Rates_Energy_Current[Code],0)),INDEX(Rates_AllOther_Current[Network capacity charge '[R/POD/day']],MATCH(U$60,Rates_AllOther_Current[Code],0)))","v":0},{"$f":"IF(V$64=1,INDEX(Rates_Energy_Current[Network Capacity Charges],MATCH(V$58,Rates_Energy_Current[Code],0)),INDEX(Rates_AllOther_Current[Network capacity charge '[R/POD/day']],MATCH(V$60,Rates_AllOther_Current[Code],0)))","v":"n/a"},{"$f":"IF(W$64=1,INDEX(Rates_Energy_Current[Network Capacity Charges],MATCH(W$58,Rates_Energy_Current[Code],0)),INDEX(Rates_AllOther_Current[Network capacity charge '[R/POD/day']],MATCH(W$60,Rates_AllOther_Current[Code],0)))","v":46.32},{"$f":"IF(X$64=1,INDEX(Rates_Energy_Current[Network Capacity Charges],MATCH(X$58,Rates_Energy_Current[Code],0)),INDEX(Rates_AllOther_Current[Network capacity charge '[R/POD/day']],MATCH(X$60,Rates_AllOther_Current[Code],0)))","v":"n/a"},{"$f":"IF(Y$64=1,INDEX(Rates_Energy_Current[Network Capacity Charges],MATCH(Y$58,Rates_Energy_Current[Code],0)),INDEX(Rates_AllOther_Current[Network capacity charge '[R/POD/day']],MATCH(Y$60,Rates_AllOther_Current[Code],0)))","v":23.23},{"$f":"IF(Z$64=1,INDEX(Rates_Energy_Current[Network Capacity Charges],MATCH(Z$58,Rates_Energy_Current[Code],0)),INDEX(Rates_AllOther_Current[Network capacity charge '[R/POD/day']],MATCH(Z$60,Rates_AllOther_Current[Code],0)))","v":"n/a"},{"$f":"IF(AA$64=1,INDEX(Rates_Energy_Current[Network Capacity Charges],MATCH(AA$58,Rates_Energy_Current[Code],0)),INDEX(Rates_AllOther_Current[Network capacity charge '[R/POD/day']],MATCH(AA$60,Rates_AllOther_Current[Code],0)))","v":32.46},{"$f":"IF(AB$64=1,INDEX(Rates_Energy_Current[Network Capacity Charges],MATCH(AB$58,Rates_Energy_Current[Code],0)),INDEX(Rates_AllOther_Current[Network capacity charge '[R/POD/day']],MATCH(AB$60,Rates_AllOther_Current[Code],0)))","v":0},{"$f":"IF(AC$64=1,INDEX(Rates_Energy_Current[Network Capacity Charges],MATCH(AC$58,Rates_Energy_Current[Code],0)),INDEX(Rates_AllOther_Current[Network capacity charge '[R/POD/day']],MATCH(AC$60,Rates_AllOther_Current[Code],0)))","v":0},{"$f":"IF(AD$64=1,INDEX(Rates_Energy_Current[Network Capacity Charges],MATCH(AD$58,Rates_Energy_Current[Code],0)),INDEX(Rates_AllOther_Current[Network capacity charge '[R/POD/day']],MATCH(AD$60,Rates_AllOther_Current[Code],0)))","v":0},{"$f":"IF(AE$64=1,INDEX(Rates_Energy_Current[Network Capacity Charges],MATCH(AE$58,Rates_Energy_Current[Code],0)),INDEX(Rates_AllOther_Current[Network capacity charge '[R/POD/day']],MATCH(AE$60,Rates_AllOther_Current[Code],0)))","v":0},{"$f":"IF(AF$64=1,INDEX(Rates_Energy_Current[Network Capacity Charges],MATCH(AF$58,Rates_Energy_Current[Code],0)),INDEX(Rates_AllOther_Current[Network capacity charge '[R/POD/day']],MATCH(AF$60,Rates_AllOther_Current[Code],0)))","v":0},{"$f":"IF(AG$64=1,INDEX(Rates_Energy_Current[Network Capacity Charges],MATCH(AG$58,Rates_Energy_Current[Code],0)),INDEX(Rates_AllOther_Current[Network capacity charge '[R/POD/day']],MATCH(AG$60,Rates_AllOther_Current[Code],0)))","v":0},{"$f":"IF(AH$64=1,INDEX(Rates_Energy_Current[Network Capacity Charges],MATCH(AH$58,Rates_Energy_Current[Code],0)),INDEX(Rates_AllOther_Current[Network capacity charge '[R/POD/day']],MATCH(AH$60,Rates_AllOther_Current[Code],0)))","v":0},{"$f":"IF(AI$64=1,INDEX(Rates_Energy_Current[Network Capacity Charges],MATCH(AI$58,Rates_Energy_Current[Code],0)),INDEX(Rates_AllOther_Current[Network capacity charge '[R/POD/day']],MATCH(AI$60,Rates_AllOther_Current[Code],0)))","v":0},{"$f":"IF(AJ$64=1,INDEX(Rates_Energy_Current[Network Capacity Charges],MATCH(AJ$58,Rates_Energy_Current[Code],0)),INDEX(Rates_AllOther_Current[Network capacity charge '[R/POD/day']],MATCH(AJ$60,Rates_AllOther_Current[Code],0)))","v":0},null,19.71,{"$f":"IF(AM$64=1,INDEX(Rates_Energy_New[Network Capacity Charges],MATCH(AM$58,Rates_Energy_New[Code],0)),INDEX(Rates_AllOther_New[Network capacity charge '[R/POD/day']],MATCH(AM$60,Rates_AllOther_New[Code],0)))","v":42.47},{"$f":"IF(AN$64=1,INDEX(Rates_Energy_New[Network Capacity Charges],MATCH(AN$58,Rates_Energy_New[Code],0)),INDEX(Rates_AllOther_New[Network capacity charge '[R/POD/day']],MATCH(AN$60,Rates_AllOther_New[Code],0)))","v":71.569999999999993},{"$f":"IF(AO$64=1,INDEX(Rates_Energy_New[Network Capacity Charges],MATCH(AO$58,Rates_Energy_New[Code],0)),INDEX(Rates_AllOther_New[Network capacity charge '[R/POD/day']],MATCH(AO$60,Rates_AllOther_New[Code],0)))","v":123.64},{"$f":"IF(AP$64=1,INDEX(Rates_Energy_New[Network Capacity Charges],MATCH(AP$58,Rates_Energy_New[Code],0)),INDEX(Rates_AllOther_New[Network capacity charge '[R/POD/day']],MATCH(AP$60,Rates_AllOther_New[Code],0)))","v":0},{"$f":"IF(AQ$64=1,INDEX(Rates_Energy_New[Network Capacity Charges],MATCH(AQ$58,Rates_Energy_New[Code],0)),INDEX(Rates_AllOther_New[Network capacity charge '[R/POD/day']],MATCH(AQ$60,Rates_AllOther_New[Code],0)))","v":0},{"$f":"IF(AR$64=1,INDEX(Rates_Energy_New[Network Capacity Charges],MATCH(AR$58,Rates_Energy_New[Code],0)),INDEX(Rates_AllOther_New[Network capacity charge '[R/POD/day']],MATCH(AR$60,Rates_AllOther_New[Code],0)))","v":0},{"$f":"IF(AS$64=1,INDEX(Rates_Energy_New[Network Capacity Charges],MATCH(AS$58,Rates_Energy_New[Code],0)),INDEX(Rates_AllOther_New[Network capacity charge '[R/POD/day']],MATCH(AS$60,Rates_AllOther_New[Code],0)))","v":10.52},{"$f":"IF(AT$64=1,INDEX(Rates_Energy_New[Network Capacity Charges],MATCH(AT$58,Rates_Energy_New[Code],0)),INDEX(Rates_AllOther_New[Network capacity charge '[R/POD/day']],MATCH(AT$60,Rates_AllOther_New[Code],0)))","v":19.71},{"$f":"IF(AU$64=1,INDEX(Rates_Energy_New[Network Capacity Charges],MATCH(AU$58,Rates_Energy_New[Code],0)),INDEX(Rates_AllOther_New[Network capacity charge '[R/POD/day']],MATCH(AU$60,Rates_AllOther_New[Code],0)))","v":40.69},{"$f":"IF(AV$64=1,INDEX(Rates_Energy_New[Network Capacity Charges],MATCH(AV$58,Rates_Energy_New[Code],0)),INDEX(Rates_AllOther_New[Network capacity charge '[R/POD/day']],MATCH(AV$60,Rates_AllOther_New[Code],0)))","v":6.43},{"$f":"IF(AW$64=1,INDEX(Rates_Energy_New[Network Capacity Charges],MATCH(AW$58,Rates_Energy_New[Code],0)),INDEX(Rates_AllOther_New[Network capacity charge '[R/POD/day']],MATCH(AW$60,Rates_AllOther_New[Code],0)))","v":66.72},{"$f":"IF(AX$64=1,INDEX(Rates_Energy_New[Network Capacity Charges],MATCH(AX$58,Rates_Energy_New[Code],0)),INDEX(Rates_AllOther_New[Network capacity charge '[R/POD/day']],MATCH(AX$60,Rates_AllOther_New[Code],0)))","v":55.68},{"$f":"IF(AY$64=1,INDEX(Rates_Energy_New[Network Capacity Charges],MATCH(AY$58,Rates_Energy_New[Code],0)),INDEX(Rates_AllOther_New[Network capacity charge '[R/POD/day']],MATCH(AY$60,Rates_AllOther_New[Code],0)))","v":85.59},{"$f":"IF(AZ$64=1,INDEX(Rates_Energy_New[Network Capacity Charges],MATCH(AZ$58,Rates_Energy_New[Code],0)),INDEX(Rates_AllOther_New[Network capacity charge '[R/POD/day']],MATCH(AZ$60,Rates_AllOther_New[Code],0)))","v":136.84},{"$f":"IF(BA$64=1,INDEX(Rates_Energy_New[Network Capacity Charges],MATCH(BA$58,Rates_Energy_New[Code],0)),INDEX(Rates_AllOther_New[Network capacity charge '[R/POD/day']],MATCH(BA$60,Rates_AllOther_New[Code],0)))","v":44.34},{"$f":"IF(BB$64=1,INDEX(Rates_Energy_New[Network Capacity Charges],MATCH(BB$58,Rates_Energy_New[Code],0)),INDEX(Rates_AllOther_New[Network capacity charge '[R/POD/day']],MATCH(BB$60,Rates_AllOther_New[Code],0)))","v":0},{"$f":"IF(BC$64=1,INDEX(Rates_Energy_New[Network Capacity Charges],MATCH(BC$58,Rates_Energy_New[Code],0)),INDEX(Rates_AllOther_New[Network capacity charge '[R/POD/day']],MATCH(BC$60,Rates_AllOther_New[Code],0)))","v":"n/a"},{"$f":"IF(BD$64=1,INDEX(Rates_Energy_New[Network Capacity Charges],MATCH(BD$58,Rates_Energy_New[Code],0)),INDEX(Rates_AllOther_New[Network capacity charge '[R/POD/day']],MATCH(BD$60,Rates_AllOther_New[Code],0)))","v":52.22},{"$f":"IF(BE$64=1,INDEX(Rates_Energy_New[Network Capacity Charges],MATCH(BE$58,Rates_Energy_New[Code],0)),INDEX(Rates_AllOther_New[Network capacity charge '[R/POD/day']],MATCH(BE$60,Rates_AllOther_New[Code],0)))","v":"n/a"},{"$f":"IF(BF$64=1,INDEX(Rates_Energy_New[Network Capacity Charges],MATCH(BF$58,Rates_Energy_New[Code],0)),INDEX(Rates_AllOther_New[Network capacity charge '[R/POD/day']],MATCH(BF$60,Rates_AllOther_New[Code],0)))","v":26.19},{"$f":"IF(BG$64=1,INDEX(Rates_Energy_New[Network Capacity Charges],MATCH(BG$58,Rates_Energy_New[Code],0)),INDEX(Rates_AllOther_New[Network capacity charge '[R/POD/day']],MATCH(BG$60,Rates_AllOther_New[Code],0)))","v":"n/a"},{"$f":"IF(BH$64=1,INDEX(Rates_Energy_New[Network Capacity Charges],MATCH(BH$58,Rates_Energy_New[Code],0)),INDEX(Rates_AllOther_New[Network capacity charge '[R/POD/day']],MATCH(BH$60,Rates_AllOther_New[Code],0)))","v":36.6},{"$f":"IF(BI$64=1,INDEX(Rates_Energy_New[Network Capacity Charges],MATCH(BI$58,Rates_Energy_New[Code],0)),INDEX(Rates_AllOther_New[Network capacity charge '[R/POD/day']],MATCH(BI$60,Rates_AllOther_New[Code],0)))","v":0},{"$f":"IF(BJ$64=1,INDEX(Rates_Energy_New[Network Capacity Charges],MATCH(BJ$58,Rates_Energy_New[Code],0)),INDEX(Rates_AllOther_New[Network capacity charge '[R/POD/day']],MATCH(BJ$60,Rates_AllOther_New[Code],0)))","v":0},{"$f":"IF(BK$64=1,INDEX(Rates_Energy_New[Network Capacity Charges],MATCH(BK$58,Rates_Energy_New[Code],0)),INDEX(Rates_AllOther_New[Network capacity charge '[R/POD/day']],MATCH(BK$60,Rates_AllOther_New[Code],0)))","v":0},{"$f":"IF(BL$64=1,INDEX(Rates_Energy_New[Network Capacity Charges],MATCH(BL$58,Rates_Energy_New[Code],0)),INDEX(Rates_AllOther_New[Network capacity charge '[R/POD/day']],MATCH(BL$60,Rates_AllOther_New[Code],0)))","v":0},{"$f":"IF(BM$64=1,INDEX(Rates_Energy_New[Network Capacity Charges],MATCH(BM$58,Rates_Energy_New[Code],0)),INDEX(Rates_AllOther_New[Network capacity charge '[R/POD/day']],MATCH(BM$60,Rates_AllOther_New[Code],0)))","v":0},{"$f":"IF(BN$64=1,INDEX(Rates_Energy_New[Network Capacity Charges],MATCH(BN$58,Rates_Energy_New[Code],0)),INDEX(Rates_AllOther_New[Network capacity charge '[R/POD/day']],MATCH(BN$60,Rates_AllOther_New[Code],0)))","v":10.52},{"$f":"IF(BO$64=1,INDEX(Rates_Energy_New[Network Capacity Charges],MATCH(BO$58,Rates_Energy_New[Code],0)),INDEX(Rates_AllOther_New[Network capacity charge '[R/POD/day']],MATCH(BO$60,Rates_AllOther_New[Code],0)))","v":19.71},{"$f":"IF(BP$64=1,INDEX(Rates_Energy_New[Network Capacity Charges],MATCH(BP$58,Rates_Energy_New[Code],0)),INDEX(Rates_AllOther_New[Network capacity charge '[R/POD/day']],MATCH(BP$60,Rates_AllOther_New[Code],0)))","v":40.69},{"$f":"IF(BQ$64=1,INDEX(Rates_Energy_New[Network Capacity Charges],MATCH(BQ$58,Rates_Energy_New[Code],0)),INDEX(Rates_AllOther_New[Network capacity charge '[R/POD/day']],MATCH(BQ$60,Rates_AllOther_New[Code],0)))","v":6.43}]
[]
[null,"Total network charges"]
[]
[null,"Energy charges - High",null,"Units",{"$f":"E$8","v":"2023/2024 Rates"},{"$f":"F$8","v":"2023/2024 Rates"},"2023/2024 Rates","2023/2024 Rates","2023/2024 Rates","2023/2024 Rates","2023/2024 Rates","2023/2024 Rates","2023/2024 Rates","2023/2024 Rates","2023/2024 Rates","2023/2024 Rates","2023/2024 Rates","2023/2024 Rates","2023/2024 Rates","2023/2024 Rates","2023/2024 Rates","2023/2024 Rates","2023/2024 Rates","2023/2024 Rates","2023/2024 Rates","2023/2024 Rates","2023/2024 Rates","2023/2024 Rates","2023/2024 Rates","2023/2024 Rates","2023/2024 Rates","2023/2024 Rates","2023/2024 Rates","2023/2024 Rates","2023/2024 Rates","2023/2024 Rates",null,{"$f":"AL$8","v":"2024/2025 Rates"},{"$f":"AM$8","v":"2024/2025 Rates"},"2024/2025 Rates","2024/2025 Rates","2024/2025 Rates","2024/2025 Rates","2024/2025 Rates","2024/2025 Rates","2024/2025 Rates","2024/2025 Rates","2024/2025 Rates","2024/2025 Rates","2024/2025 Rates","2024/2025 Rates","2024/2025 Rates","2024/2025 Rates","2024/2025 Rates","2024/2025 Rates","2024/2025 Rates","2024/2025 Rates","2024/2025 Rates","2024/2025 Rates","2024/2025 Rates","2024/2025 Rates","2024/2025 Rates","2024/2025 Rates","2024/2025 Rates","2024/2025 Rates","2024/2025 Rates","2024/2025 Rates","2024/2025 Rates","2024/2025 Rates"]
[]
[null,null,"Peak consumption","c/kWh",{"$f":"INDEX(F22:AJ22,0,Selected_Tariff_ID)","v":"n/a"},{"$f":"IF(F$64=1,INDEX(Rates_Energy_Current[High - Peak],MATCH(F$58,Rates_Energy_Current[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(G$64=1,INDEX(Rates_Energy_Current[High - Peak],MATCH(G$58,Rates_Energy_Current[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(H$64=1,INDEX(Rates_Energy_Current[High - Peak],MATCH(H$58,Rates_Energy_Current[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(I$64=1,INDEX(Rates_Energy_Current[High - Peak],MATCH(I$58,Rates_Energy_Current[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(J$64=1,INDEX(Rates_Energy_Current[High - Peak],MATCH(J$58,Rates_Energy_Current[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(K$64=1,INDEX(Rates_Energy_Current[High - Peak],MATCH(K$58,Rates_Energy_Current[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(L$64=1,INDEX(Rates_Energy_Current[High - Peak],MATCH(L$58,Rates_Energy_Current[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(M$64=1,INDEX(Rates_Energy_Current[High - Peak],MATCH(M$58,Rates_Energy_Current[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(N$64=1,INDEX(Rates_Energy_Current[High - Peak],MATCH(N$58,Rates_Energy_Current[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(O$64=1,INDEX(Rates_Energy_Current[High - Peak],MATCH(O$58,Rates_Energy_Current[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(P$64=1,INDEX(Rates_Energy_Current[High - Peak],MATCH(P$58,Rates_Energy_Current[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(Q$64=1,INDEX(Rates_Energy_Current[High - Peak],MATCH(Q$58,Rates_Energy_Current[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(R$64=1,INDEX(Rates_Energy_Current[High - Peak],MATCH(R$58,Rates_Energy_Current[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(S$64=1,INDEX(Rates_Energy_Current[High - Peak],MATCH(S$58,Rates_Energy_Current[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(T$64=1,INDEX(Rates_Energy_Current[High - Peak],MATCH(T$58,Rates_Energy_Current[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(U$64=1,INDEX(Rates_Energy_Current[High - Peak],MATCH(U$58,Rates_Energy_Current[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(V$64=1,INDEX(Rates_Energy_Current[High - Peak],MATCH(V$58,Rates_Energy_Current[Code],0)),\"n/a\")","v":542.79},{"$f":"IF(W$64=1,INDEX(Rates_Energy_Current[High - Peak],MATCH(W$58,Rates_Energy_Current[Code],0)),\"n/a\")","v":542.79},{"$f":"IF(X$64=1,INDEX(Rates_Energy_Current[High - Peak],MATCH(X$58,Rates_Energy_Current[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(Y$64=1,INDEX(Rates_Energy_Current[High - Peak],MATCH(Y$58,Rates_Energy_Current[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(Z$64=1,INDEX(Rates_Energy_Current[High - Peak],MATCH(Z$58,Rates_Energy_Current[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(AA$64=1,INDEX(Rates_Energy_Current[High - Peak],MATCH(AA$58,Rates_Energy_Current[Code],0)),\"n/a\")","v":562.01},{"$f":"IF(AB$64=1,INDEX(Rates_Energy_Current[High - Peak],MATCH(AB$58,Rates_Energy_Current[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(AC$64=1,INDEX(Rates_Energy_Current[High - Peak],MATCH(AC$58,Rates_Energy_Current[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(AD$64=1,INDEX(Rates_Energy_Current[High - Peak],MATCH(AD$58,Rates_Energy_Current[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(AE$64=1,INDEX(Rates_Energy_Current[High - Peak],MATCH(AE$58,Rates_Energy_Current[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(AF$64=1,INDEX(Rates_Energy_Current[High - Peak],MATCH(AF$58,Rates_Energy_Current[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(AG$64=1,INDEX(Rates_Energy_Current[High Charge],MATCH(AG$58,Rates_Energy_Current[Code],0)),INDEX(Rates_AllOther_Current[High - Peak],MATCH(AG$60,Rates_AllOther_Current[Code],0)))","v":0},{"$f":"IF(AH$64=1,INDEX(Rates_Energy_Current[High Charge],MATCH(AH$58,Rates_Energy_Current[Code],0)),INDEX(Rates_AllOther_Current[High - Peak],MATCH(AH$60,Rates_AllOther_Current[Code],0)))","v":0},{"$f":"IF(AI$64=1,INDEX(Rates_Energy_Current[High Charge],MATCH(AI$58,Rates_Energy_Current[Code],0)),INDEX(Rates_AllOther_Current[High - Peak],MATCH(AI$60,Rates_AllOther_Current[Code],0)))","v":0},{"$f":"IF(AJ$64=1,INDEX(Rates_Energy_Current[High Charge],MATCH(AJ$58,Rates_Energy_Current[Code],0)),INDEX(Rates_AllOther_Current[High - Peak],MATCH(AJ$60,Rates_AllOther_Current[Code],0)))","v":0},null,{"$f":"INDEX(AM22:BQ22,0,Selected_Tariff_ID)","v":"n/a"},{"$f":"IF(AM$64=1,INDEX(Rates_Energy_New[High - Peak],MATCH(AM$58,Rates_Energy_New[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(AN$64=1,INDEX(Rates_Energy_New[High - Peak],MATCH(AN$58,Rates_Energy_New[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(AO$64=1,INDEX(Rates_Energy_New[High - Peak],MATCH(AO$58,Rates_Energy_New[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(AP$64=1,INDEX(Rates_Energy_New[High - Peak],MATCH(AP$58,Rates_Energy_New[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(AQ$64=1,INDEX(Rates_Energy_New[High - Peak],MATCH(AQ$58,Rates_Energy_New[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(AR$64=1,INDEX(Rates_Energy_New[High - Peak],MATCH(AR$58,Rates_Energy_New[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(AS$64=1,INDEX(Rates_Energy_New[High - Peak],MATCH(AS$58,Rates_Energy_New[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(AT$64=1,INDEX(Rates_Energy_New[High - Peak],MATCH(AT$58,Rates_Energy_New[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(AU$64=1,INDEX(Rates_Energy_New[High - Peak],MATCH(AU$58,Rates_Energy_New[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(AV$64=1,INDEX(Rates_Energy_New[High - Peak],MATCH(AV$58,Rates_Energy_New[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(AW$64=1,INDEX(Rates_Energy_New[High - Peak],MATCH(AW$58,Rates_Energy_New[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(AX$64=1,INDEX(Rates_Energy_New[High - Peak],MATCH(AX$58,Rates_Energy_New[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(AY$64=1,INDEX(Rates_Energy_New[High - Peak],MATCH(AY$58,Rates_Energy_New[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(AZ$64=1,INDEX(Rates_Energy_New[High - Peak],MATCH(AZ$58,Rates_Energy_New[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(BA$64=1,INDEX(Rates_Energy_New[High - Peak],MATCH(BA$58,Rates_Energy_New[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(BB$64=1,INDEX(Rates_Energy_New[High - Peak],MATCH(BB$58,Rates_Energy_New[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(BC$64=1,INDEX(Rates_Energy_New[High - Peak],MATCH(BC$58,Rates_Energy_New[Code],0)),\"n/a\")","v":611.94000000000005},{"$f":"IF(BD$64=1,INDEX(Rates_Energy_New[High - Peak],MATCH(BD$58,Rates_Energy_New[Code],0)),\"n/a\")","v":611.94000000000005},{"$f":"IF(BE$64=1,INDEX(Rates_Energy_New[High - Peak],MATCH(BE$58,Rates_Energy_New[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(BF$64=1,INDEX(Rates_Energy_New[High - Peak],MATCH(BF$58,Rates_Energy_New[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(BG$64=1,INDEX(Rates_Energy_New[High - Peak],MATCH(BG$58,Rates_Energy_New[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(BH$64=1,INDEX(Rates_Energy_New[High - Peak],MATCH(BH$58,Rates_Energy_New[Code],0)),\"n/a\")","v":633.61},{"$f":"IF(BI$64=1,INDEX(Rates_Energy_New[High - Peak],MATCH(BI$58,Rates_Energy_New[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(BJ$64=1,INDEX(Rates_Energy_New[High - Peak],MATCH(BJ$58,Rates_Energy_New[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(BK$64=1,INDEX(Rates_Energy_New[High - Peak],MATCH(BK$58,Rates_Energy_New[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(BL$64=1,INDEX(Rates_Energy_New[High - Peak],MATCH(BL$58,Rates_Energy_New[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(BM$64=1,INDEX(Rates_Energy_New[High - Peak],MATCH(BM$58,Rates_Energy_New[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(BN$64=1,INDEX(Rates_Energy_New[High Charge],MATCH(BN$58,Rates_Energy_New[Code],0)),INDEX(Rates_AllOther_New[High - Peak],MATCH(BN$60,Rates_AllOther_New[Code],0)))","v":611.94000000000005},{"$f":"IF(BO$64=1,INDEX(Rates_Energy_New[High Charge],MATCH(BO$58,Rates_Energy_New[Code],0)),INDEX(Rates_AllOther_New[High - Peak],MATCH(BO$60,Rates_AllOther_New[Code],0)))","v":611.94000000000005},{"$f":"IF(BP$64=1,INDEX(Rates_Energy_New[High Charge],MATCH(BP$58,Rates_Energy_New[Code],0)),INDEX(Rates_AllOther_New[High - Peak],MATCH(BP$60,Rates_AllOther_New[Code],0)))","v":611.94000000000005},{"$f":"IF(BQ$64=1,INDEX(Rates_Energy_New[High Charge],MATCH(BQ$58,Rates_Energy_New[Code],0)),INDEX(Rates_AllOther_New[High - Peak],MATCH(BQ$60,Rates_AllOther_New[Code],0)))","v":611.94000000000005}]
[null,null,"Standard consumption","c/kWh","n/a",{"$f":"IF(F$64=1,INDEX(Rates_Energy_Current[High - Standard],MATCH(F$58,Rates_Energy_Current[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(G$64=1,INDEX(Rates_Energy_Current[High - Standard],MATCH(G$58,Rates_Energy_Current[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(H$64=1,INDEX(Rates_Energy_Current[High - Standard],MATCH(H$58,Rates_Energy_Current[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(I$64=1,INDEX(Rates_Energy_Current[High - Standard],MATCH(I$58,Rates_Energy_Current[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(J$64=1,INDEX(Rates_Energy_Current[High - Standard],MATCH(J$58,Rates_Energy_Current[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(K$64=1,INDEX(Rates_Energy_Current[High - Standard],MATCH(K$58,Rates_Energy_Current[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(L$64=1,INDEX(Rates_Energy_Current[High - Standard],MATCH(L$58,Rates_Energy_Current[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(M$64=1,INDEX(Rates_Energy_Current[High - Standard],MATCH(M$58,Rates_Energy_Current[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(N$64=1,INDEX(Rates_Energy_Current[High - Standard],MATCH(N$58,Rates_Energy_Current[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(O$64=1,INDEX(Rates_Energy_Current[High - Standard],MATCH(O$58,Rates_Energy_Current[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(P$64=1,INDEX(Rates_Energy_Current[High - Standard],MATCH(P$58,Rates_Energy_Current[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(Q$64=1,INDEX(Rates_Energy_Current[High - Standard],MATCH(Q$58,Rates_Energy_Current[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(R$64=1,INDEX(Rates_Energy_Current[High - Standard],MATCH(R$58,Rates_Energy_Current[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(S$64=1,INDEX(Rates_Energy_Current[High - Standard],MATCH(S$58,Rates_Energy_Current[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(T$64=1,INDEX(Rates_Energy_Current[High - Standard],MATCH(T$58,Rates_Energy_Current[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(U$64=1,INDEX(Rates_Energy_Current[High - Standard],MATCH(U$58,Rates_Energy_Current[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(V$64=1,INDEX(Rates_Energy_Current[High - Standard],MATCH(V$58,Rates_Energy_Current[Code],0)),\"n/a\")","v":165.14},{"$f":"IF(W$64=1,INDEX(Rates_Energy_Current[High - Standard],MATCH(W$58,Rates_Energy_Current[Code],0)),\"n/a\")","v":165.14},{"$f":"IF(X$64=1,INDEX(Rates_Energy_Current[High - Standard],MATCH(X$58,Rates_Energy_Current[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(Y$64=1,INDEX(Rates_Energy_Current[High - Standard],MATCH(Y$58,Rates_Energy_Current[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(Z$64=1,INDEX(Rates_Energy_Current[High - Standard],MATCH(Z$58,Rates_Energy_Current[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(AA$64=1,INDEX(Rates_Energy_Current[High - Standard],MATCH(AA$58,Rates_Energy_Current[Code],0)),\"n/a\")","v":170.26},{"$f":"IF(AB$64=1,INDEX(Rates_Energy_Current[High - Standard],MATCH(AB$58,Rates_Energy_Current[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(AC$64=1,INDEX(Rates_Energy_Current[High - Standard],MATCH(AC$58,Rates_Energy_Current[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(AD$64=1,INDEX(Rates_Energy_Current[High - Standard],MATCH(AD$58,Rates_Energy_Current[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(AE$64=1,INDEX(Rates_Energy_Current[High - Standard],MATCH(AE$58,Rates_Energy_Current[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(AF$64=1,INDEX(Rates_Energy_Current[High - Standard],MATCH(AF$58,Rates_Energy_Current[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(AG$64=1,INDEX(Rates_Energy_Current[High Charge],MATCH(AG$58,Rates_Energy_Current[Code],0)),INDEX(Rates_AllOther_Current[High - Standard],MATCH(AG$60,Rates_AllOther_Current[Code],0)))","v":0},{"$f":"IF(AH$64=1,INDEX(Rates_Energy_Current[High Charge],MATCH(AH$58,Rates_Energy_Current[Code],0)),INDEX(Rates_AllOther_Current[High - Standard],MATCH(AH$60,Rates_AllOther_Current[Code],0)))","v":0},{"$f":"IF(AI$64=1,INDEX(Rates_Energy_Current[High Charge],MATCH(AI$58,Rates_Energy_Current[Code],0)),INDEX(Rates_AllOther_Current[High - Standard],MATCH(AI$60,Rates_AllOther_Current[Code],0)))","v":0},{"$f":"IF(AJ$64=1,INDEX(Rates_Energy_Current[High Charge],MATCH(AJ$58,Rates_Energy_Current[Code],0)),INDEX(Rates_AllOther_Current[High - Standard],MATCH(AJ$60,Rates_AllOther_Current[Code],0)))","v":0},null,"n/a",{"$f":"IF(AM$64=1,INDEX(Rates_Energy_New[High - Standard],MATCH(AM$58,Rates_Energy_New[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(AN$64=1,INDEX(Rates_Energy_New[High - Standard],MATCH(AN$58,Rates_Energy_New[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(AO$64=1,INDEX(Rates_Energy_New[High - Standard],MATCH(AO$58,Rates_Energy_New[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(AP$64=1,INDEX(Rates_Energy_New[High - Standard],MATCH(AP$58,Rates_Energy_New[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(AQ$64=1,INDEX(Rates_Energy_New[High - Standard],MATCH(AQ$58,Rates_Energy_New[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(AR$64=1,INDEX(Rates_Energy_New[High - Standard],MATCH(AR$58,Rates_Energy_New[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(AS$64=1,INDEX(Rates_Energy_New[High - Standard],MATCH(AS$58,Rates_Energy_New[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(AT$64=1,INDEX(Rates_Energy_New[High - Standard],MATCH(AT$58,Rates_Energy_New[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(AU$64=1,INDEX(Rates_Energy_New[High - Standard],MATCH(AU$58,Rates_Energy_New[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(AV$64=1,INDEX(Rates_Energy_New[High - Standard],MATCH(AV$58,Rates_Energy_New[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(AW$64=1,INDEX(Rates_Energy_New[High - Standard],MATCH(AW$58,Rates_Energy_New[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(AX$64=1,INDEX(Rates_Energy_New[High - Standard],MATCH(AX$58,Rates_Energy_New[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(AY$64=1,INDEX(Rates_Energy_New[High - Standard],MATCH(AY$58,Rates_Energy_New[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(AZ$64=1,INDEX(Rates_Energy_New[High - Standard],MATCH(AZ$58,Rates_Energy_New[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(BA$64=1,INDEX(Rates_Energy_New[High - Standard],MATCH(BA$58,Rates_Energy_New[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(BB$64=1,INDEX(Rates_Energy_New[High - Standard],MATCH(BB$58,Rates_Energy_New[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(BC$64=1,INDEX(Rates_Energy_New[High - Standard],MATCH(BC$58,Rates_Energy_New[Code],0)),\"n/a\")","v":186.18},{"$f":"IF(BD$64=1,INDEX(Rates_Energy_New[High - Standard],MATCH(BD$58,Rates_Energy_New[Code],0)),\"n/a\")","v":186.18},{"$f":"IF(BE$64=1,INDEX(Rates_Energy_New[High - Standard],MATCH(BE$58,Rates_Energy_New[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(BF$64=1,INDEX(Rates_Energy_New[High - Standard],MATCH(BF$58,Rates_Energy_New[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(BG$64=1,INDEX(Rates_Energy_New[High - Standard],MATCH(BG$58,Rates_Energy_New[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(BH$64=1,INDEX(Rates_Energy_New[High - Standard],MATCH(BH$58,Rates_Energy_New[Code],0)),\"n/a\")","v":191.95},{"$f":"IF(BI$64=1,INDEX(Rates_Energy_New[High - Standard],MATCH(BI$58,Rates_Energy_New[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(BJ$64=1,INDEX(Rates_Energy_New[High - Standard],MATCH(BJ$58,Rates_Energy_New[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(BK$64=1,INDEX(Rates_Energy_New[High - Standard],MATCH(BK$58,Rates_Energy_New[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(BL$64=1,INDEX(Rates_Energy_New[High - Standard],MATCH(BL$58,Rates_Energy_New[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(BM$64=1,INDEX(Rates_Energy_New[High - Standard],MATCH(BM$58,Rates_Energy_New[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(BN$64=1,INDEX(Rates_Energy_New[High Charge],MATCH(BN$58,Rates_Energy_New[Code],0)),INDEX(Rates_AllOther_New[High - Standard],MATCH(BN$60,Rates_AllOther_New[Code],0)))","v":186.18},{"$f":"IF(BO$64=1,INDEX(Rates_Energy_New[High Charge],MATCH(BO$58,Rates_Energy_New[Code],0)),INDEX(Rates_AllOther_New[High - Standard],MATCH(BO$60,Rates_AllOther_New[Code],0)))","v":186.18},{"$f":"IF(BP$64=1,INDEX(Rates_Energy_New[High Charge],MATCH(BP$58,Rates_Energy_New[Code],0)),INDEX(Rates_AllOther_New[High - Standard],MATCH(BP$60,Rates_AllOther_New[Code],0)))","v":186.18},{"$f":"IF(BQ$64=1,INDEX(Rates_Energy_New[High Charge],MATCH(BQ$58,Rates_Energy_New[Code],0)),INDEX(Rates_AllOther_New[High - Standard],MATCH(BQ$60,Rates_AllOther_New[Code],0)))","v":186.18}]
[null,null,"Off-Peak consumption","c/kWh","n/a",{"$f":"IF(F$64=1,INDEX(Rates_Energy_Current[High-Off Peak],MATCH(F$58,Rates_Energy_Current[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(G$64=1,INDEX(Rates_Energy_Current[High-Off Peak],MATCH(G$58,Rates_Energy_Current[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(H$64=1,INDEX(Rates_Energy_Current[High-Off Peak],MATCH(H$58,Rates_Energy_Current[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(I$64=1,INDEX(Rates_Energy_Current[High-Off Peak],MATCH(I$58,Rates_Energy_Current[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(J$64=1,INDEX(Rates_Energy_Current[High-Off Peak],MATCH(J$58,Rates_Energy_Current[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(K$64=1,INDEX(Rates_Energy_Current[High-Off Peak],MATCH(K$58,Rates_Energy_Current[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(L$64=1,INDEX(Rates_Energy_Current[High-Off Peak],MATCH(L$58,Rates_Energy_Current[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(M$64=1,INDEX(Rates_Energy_Current[High-Off Peak],MATCH(M$58,Rates_Energy_Current[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(N$64=1,INDEX(Rates_Energy_Current[High-Off Peak],MATCH(N$58,Rates_Energy_Current[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(O$64=1,INDEX(Rates_Energy_Current[High-Off Peak],MATCH(O$58,Rates_Energy_Current[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(P$64=1,INDEX(Rates_Energy_Current[High-Off Peak],MATCH(P$58,Rates_Energy_Current[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(Q$64=1,INDEX(Rates_Energy_Current[High-Off Peak],MATCH(Q$58,Rates_Energy_Current[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(R$64=1,INDEX(Rates_Energy_Current[High-Off Peak],MATCH(R$58,Rates_Energy_Current[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(S$64=1,INDEX(Rates_Energy_Current[High-Off Peak],MATCH(S$58,Rates_Energy_Current[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(T$64=1,INDEX(Rates_Energy_Current[High-Off Peak],MATCH(T$58,Rates_Energy_Current[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(U$64=1,INDEX(Rates_Energy_Current[High-Off Peak],MATCH(U$58,Rates_Energy_Current[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(V$64=1,INDEX(Rates_Energy_Current[High-Off Peak],MATCH(V$58,Rates_Energy_Current[Code],0)),\"n/a\")","v":90.17},{"$f":"IF(W$64=1,INDEX(Rates_Energy_Current[High-Off Peak],MATCH(W$58,Rates_Energy_Current[Code],0)),\"n/a\")","v":90.17},{"$f":"IF(X$64=1,INDEX(Rates_Energy_Current[High-Off Peak],MATCH(X$58,Rates_Energy_Current[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(Y$64=1,INDEX(Rates_Energy_Current[High-Off Peak],MATCH(Y$58,Rates_Energy_Current[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(Z$64=1,INDEX(Rates_Energy_Current[High-Off Peak],MATCH(Z$58,Rates_Energy_Current[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(AA$64=1,INDEX(Rates_Energy_Current[High-Off Peak],MATCH(AA$58,Rates_Energy_Current[Code],0)),\"n/a\")","v":92.48},{"$f":"IF(AB$64=1,INDEX(Rates_Energy_Current[High-Off Peak],MATCH(AB$58,Rates_Energy_Current[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(AC$64=1,INDEX(Rates_Energy_Current[High-Off Peak],MATCH(AC$58,Rates_Energy_Current[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(AD$64=1,INDEX(Rates_Energy_Current[High-Off Peak],MATCH(AD$58,Rates_Energy_Current[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(AE$64=1,INDEX(Rates_Energy_Current[High-Off Peak],MATCH(AE$58,Rates_Energy_Current[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(AF$64=1,INDEX(Rates_Energy_Current[High-Off Peak],MATCH(AF$58,Rates_Energy_Current[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(AG$64=1,INDEX(Rates_Energy_Current[High Charge],MATCH(AG$58,Rates_Energy_Current[Code],0)),INDEX(Rates_AllOther_Current[High-Off Peak],MATCH(AG$60,Rates_AllOther_Current[Code],0)))","v":0},{"$f":"IF(AH$64=1,INDEX(Rates_Energy_Current[High Charge],MATCH(AH$58,Rates_Energy_Current[Code],0)),INDEX(Rates_AllOther_Current[High-Off Peak],MATCH(AH$60,Rates_AllOther_Current[Code],0)))","v":0},{"$f":"IF(AI$64=1,INDEX(Rates_Energy_Current[High Charge],MATCH(AI$58,Rates_Energy_Current[Code],0)),INDEX(Rates_AllOther_Current[High-Off Peak],MATCH(AI$60,Rates_AllOther_Current[Code],0)))","v":0},{"$f":"IF(AJ$64=1,INDEX(Rates_Energy_Current[High Charge],MATCH(AJ$58,Rates_Energy_Current[Code],0)),INDEX(Rates_AllOther_Current[High-Off Peak],MATCH(AJ$60,Rates_AllOther_Current[Code],0)))","v":0},null,"n/a",{"$f":"IF(AM$64=1,INDEX(Rates_Energy_New[High-Off Peak],MATCH(AM$58,Rates_Energy_New[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(AN$64=1,INDEX(Rates_Energy_New[High-Off Peak],MATCH(AN$58,Rates_Energy_New[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(AO$64=1,INDEX(Rates_Energy_New[High-Off Peak],MATCH(AO$58,Rates_Energy_New[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(AP$64=1,INDEX(Rates_Energy_New[High-Off Peak],MATCH(AP$58,Rates_Energy_New[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(AQ$64=1,INDEX(Rates_Energy_New[High-Off Peak],MATCH(AQ$58,Rates_Energy_New[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(AR$64=1,INDEX(Rates_Energy_New[High-Off Peak],MATCH(AR$58,Rates_Energy_New[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(AS$64=1,INDEX(Rates_Energy_New[High-Off Peak],MATCH(AS$58,Rates_Energy_New[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(AT$64=1,INDEX(Rates_Energy_New[High-Off Peak],MATCH(AT$58,Rates_Energy_New[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(AU$64=1,INDEX(Rates_Energy_New[High-Off Peak],MATCH(AU$58,Rates_Energy_New[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(AV$64=1,INDEX(Rates_Energy_New[High-Off Peak],MATCH(AV$58,Rates_Energy_New[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(AW$64=1,INDEX(Rates_Energy_New[High-Off Peak],MATCH(AW$58,Rates_Energy_New[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(AX$64=1,INDEX(Rates_Energy_New[High-Off Peak],MATCH(AX$58,Rates_Energy_New[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(AY$64=1,INDEX(Rates_Energy_New[High-Off Peak],MATCH(AY$58,Rates_Energy_New[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(AZ$64=1,INDEX(Rates_Energy_New[High-Off Peak],MATCH(AZ$58,Rates_Energy_New[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(BA$64=1,INDEX(Rates_Energy_New[High-Off Peak],MATCH(BA$58,Rates_Energy_New[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(BB$64=1,INDEX(Rates_Energy_New[High-Off Peak],MATCH(BB$58,Rates_Energy_New[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(BC$64=1,INDEX(Rates_Energy_New[High-Off Peak],MATCH(BC$58,Rates_Energy_New[Code],0)),\"n/a\")","v":101.66},{"$f":"IF(BD$64=1,INDEX(Rates_Energy_New[High-Off Peak],MATCH(BD$58,Rates_Energy_New[Code],0)),\"n/a\")","v":101.66},{"$f":"IF(BE$64=1,INDEX(Rates_Energy_New[High-Off Peak],MATCH(BE$58,Rates_Energy_New[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(BF$64=1,INDEX(Rates_Energy_New[High-Off Peak],MATCH(BF$58,Rates_Energy_New[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(BG$64=1,INDEX(Rates_Energy_New[High-Off Peak],MATCH(BG$58,Rates_Energy_New[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(BH$64=1,INDEX(Rates_Energy_New[High-Off Peak],MATCH(BH$58,Rates_Energy_New[Code],0)),\"n/a\")","v":104.26},{"$f":"IF(BI$64=1,INDEX(Rates_Energy_New[High-Off Peak],MATCH(BI$58,Rates_Energy_New[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(BJ$64=1,INDEX(Rates_Energy_New[High-Off Peak],MATCH(BJ$58,Rates_Energy_New[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(BK$64=1,INDEX(Rates_Energy_New[High-Off Peak],MATCH(BK$58,Rates_Energy_New[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(BL$64=1,INDEX(Rates_Energy_New[High-Off Peak],MATCH(BL$58,Rates_Energy_New[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(BM$64=1,INDEX(Rates_Energy_New[High-Off Peak],MATCH(BM$58,Rates_Energy_New[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(BN$64=1,INDEX(Rates_Energy_New[High Charge],MATCH(BN$58,Rates_Energy_New[Code],0)),INDEX(Rates_AllOther_New[High-Off Peak],MATCH(BN$60,Rates_AllOther_New[Code],0)))","v":101.66},{"$f":"IF(BO$64=1,INDEX(Rates_Energy_New[High Charge],MATCH(BO$58,Rates_Energy_New[Code],0)),INDEX(Rates_AllOther_New[High-Off Peak],MATCH(BO$60,Rates_AllOther_New[Code],0)))","v":101.66},{"$f":"IF(BP$64=1,INDEX(Rates_Energy_New[High Charge],MATCH(BP$58,Rates_Energy_New[Code],0)),INDEX(Rates_AllOther_New[High-Off Peak],MATCH(BP$60,Rates_AllOther_New[Code],0)))","v":101.66},{"$f":"IF(BQ$64=1,INDEX(Rates_Energy_New[High Charge],MATCH(BQ$58,Rates_Energy_New[Code],0)),INDEX(Rates_AllOther_New[High-Off Peak],MATCH(BQ$60,Rates_AllOther_New[Code],0)))","v":101.66}]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"Energy","c/kWh",0,{"$f":"IF(F$64=1,INDEX(Rates_Energy_Current[High Charge],MATCH(F$58,Rates_Energy_Current[Code],0)),INDEX(Rates_AllOther_Current[Energy charge '[c/kWh']],MATCH(F$60,Rates_AllOther_Current[Code],0)))","v":185.83},{"$f":"IF(G$64=1,INDEX(Rates_Energy_Current[High Charge],MATCH(G$58,Rates_Energy_Current[Code],0)),INDEX(Rates_AllOther_Current[Energy charge '[c/kWh']],MATCH(G$60,Rates_AllOther_Current[Code],0)))","v":185.83},{"$f":"IF(H$64=1,INDEX(Rates_Energy_Current[High Charge],MATCH(H$58,Rates_Energy_Current[Code],0)),INDEX(Rates_AllOther_Current[Energy charge '[c/kWh']],MATCH(H$60,Rates_AllOther_Current[Code],0)))","v":185.83},{"$f":"IF(I$64=1,INDEX(Rates_Energy_Current[High Charge],MATCH(I$58,Rates_Energy_Current[Code],0)),INDEX(Rates_AllOther_Current[Energy charge '[c/kWh']],MATCH(I$60,Rates_AllOther_Current[Code],0)))","v":500.1},{"$f":"IF(J$64=1,INDEX(Rates_Energy_Current[High Charge],MATCH(J$58,Rates_Energy_Current[Code],0)),INDEX(Rates_AllOther_Current[Energy charge '[c/kWh']],MATCH(J$60,Rates_AllOther_Current[Code],0)))","v":0},{"$f":"IF(K$64=1,INDEX(Rates_Energy_Current[High Charge],MATCH(K$58,Rates_Energy_Current[Code],0)),INDEX(Rates_AllOther_Current[Energy charge '[c/kWh']],MATCH(K$60,Rates_AllOther_Current[Code],0)))","v":0},{"$f":"IF(L$64=1,INDEX(Rates_Energy_Current[High Charge],MATCH(L$58,Rates_Energy_Current[Code],0)),INDEX(Rates_AllOther_Current[Energy charge '[c/kWh']],MATCH(L$60,Rates_AllOther_Current[Code],0)))","v":0},{"$f":"IF(M$64=1,INDEX(Rates_Energy_Current[High Charge],MATCH(M$58,Rates_Energy_Current[Code],0)),INDEX(Rates_AllOther_Current[Energy charge '[c/kWh']],MATCH(M$60,Rates_AllOther_Current[Code],0)))","v":0},{"$f":"IF(N$64=1,INDEX(Rates_Energy_Current[High Charge],MATCH(N$58,Rates_Energy_Current[Code],0)),INDEX(Rates_AllOther_Current[Energy charge '[c/kWh']],MATCH(N$60,Rates_AllOther_Current[Code],0)))","v":0},{"$f":"IF(O$64=1,INDEX(Rates_Energy_Current[High Charge],MATCH(O$58,Rates_Energy_Current[Code],0)),INDEX(Rates_AllOther_Current[Energy charge '[c/kWh']],MATCH(O$60,Rates_AllOther_Current[Code],0)))","v":0},{"$f":"IF(P$64=1,INDEX(Rates_Energy_Current[High Charge],MATCH(P$58,Rates_Energy_Current[Code],0)),INDEX(Rates_AllOther_Current[Energy charge '[c/kWh']],MATCH(P$60,Rates_AllOther_Current[Code],0)))","v":285.95999999999998},{"$f":"IF(Q$64=1,INDEX(Rates_Energy_Current[High Charge],MATCH(Q$58,Rates_Energy_Current[Code],0)),INDEX(Rates_AllOther_Current[Energy charge '[c/kWh']],MATCH(Q$60,Rates_AllOther_Current[Code],0)))","v":184.92},{"$f":"IF(R$64=1,INDEX(Rates_Energy_Current[High Charge],MATCH(R$58,Rates_Energy_Current[Code],0)),INDEX(Rates_AllOther_Current[Energy charge '[c/kWh']],MATCH(R$60,Rates_AllOther_Current[Code],0)))","v":184.92},{"$f":"IF(S$64=1,INDEX(Rates_Energy_Current[High Charge],MATCH(S$58,Rates_Energy_Current[Code],0)),INDEX(Rates_AllOther_Current[Energy charge '[c/kWh']],MATCH(S$60,Rates_AllOther_Current[Code],0)))","v":184.92},{"$f":"IF(T$64=1,INDEX(Rates_Energy_Current[High Charge],MATCH(T$58,Rates_Energy_Current[Code],0)),INDEX(Rates_AllOther_Current[Energy charge '[c/kWh']],MATCH(T$60,Rates_AllOther_Current[Code],0)))","v":399.41},{"$f":"IF(U$64=1,INDEX(Rates_Energy_Current[High Charge],MATCH(U$58,Rates_Energy_Current[Code],0)),INDEX(Rates_AllOther_Current[Energy charge '[c/kWh']],MATCH(U$60,Rates_AllOther_Current[Code],0)))","v":0},{"$f":"IF(V$64=1,INDEX(Rates_Energy_Current[High Charge],MATCH(V$58,Rates_Energy_Current[Code],0)),INDEX(Rates_AllOther_Current[Energy charge '[c/kWh']],MATCH(V$60,Rates_AllOther_Current[Code],0)))","v":"n/a"},{"$f":"IF(W$64=1,INDEX(Rates_Energy_Current[High Charge],MATCH(W$58,Rates_Energy_Current[Code],0)),INDEX(Rates_AllOther_Current[Energy charge '[c/kWh']],MATCH(W$60,Rates_AllOther_Current[Code],0)))","v":"n/a"},{"$f":"IF(X$64=1,INDEX(Rates_Energy_Current[High Charge],MATCH(X$58,Rates_Energy_Current[Code],0)),INDEX(Rates_AllOther_Current[Energy charge '[c/kWh']],MATCH(X$60,Rates_AllOther_Current[Code],0)))","v":134.06},{"$f":"IF(Y$64=1,INDEX(Rates_Energy_Current[High Charge],MATCH(Y$58,Rates_Energy_Current[Code],0)),INDEX(Rates_AllOther_Current[Energy charge '[c/kWh']],MATCH(Y$60,Rates_AllOther_Current[Code],0)))","v":137.09},{"$f":"IF(Z$64=1,INDEX(Rates_Energy_Current[High Charge],MATCH(Z$58,Rates_Energy_Current[Code],0)),INDEX(Rates_AllOther_Current[Energy charge '[c/kWh']],MATCH(Z$60,Rates_AllOther_Current[Code],0)))","v":134.06},{"$f":"IF(AA$64=1,INDEX(Rates_Energy_Current[High Charge],MATCH(AA$58,Rates_Energy_Current[Code],0)),INDEX(Rates_AllOther_Current[Energy charge '[c/kWh']],MATCH(AA$60,Rates_AllOther_Current[Code],0)))","v":"n/a"},{"$f":"IF(AB$64=1,INDEX(Rates_Energy_Current[High Charge],MATCH(AB$58,Rates_Energy_Current[Code],0)),INDEX(Rates_AllOther_Current[Energy charge '[c/kWh']],MATCH(AB$60,Rates_AllOther_Current[Code],0)))","v":531.74},{"$f":"IF(AC$64=1,INDEX(Rates_Energy_Current[High Charge],MATCH(AC$58,Rates_Energy_Current[Code],0)),INDEX(Rates_AllOther_Current[Energy charge '[c/kWh']],MATCH(AC$60,Rates_AllOther_Current[Code],0)))","v":685.48},{"$f":"IF(AD$64=1,INDEX(Rates_Energy_Current[High Charge],MATCH(AD$58,Rates_Energy_Current[Code],0)),INDEX(Rates_AllOther_Current[Energy charge '[c/kWh']],MATCH(AD$60,Rates_AllOther_Current[Code],0)))","v":198.01},{"$f":"IF(AE$64=1,INDEX(Rates_Energy_Current[High Charge],MATCH(AE$58,Rates_Energy_Current[Code],0)),INDEX(Rates_AllOther_Current[Energy charge '[c/kWh']],MATCH(AE$60,Rates_AllOther_Current[Code],0)))","v":147.88999999999999},{"$f":"IF(AF$64=1,INDEX(Rates_Energy_Current[High Charge],MATCH(AF$58,Rates_Energy_Current[Code],0)),INDEX(Rates_AllOther_Current[Energy charge '[c/kWh']],MATCH(AF$60,Rates_AllOther_Current[Code],0)))","v":0},{"$f":"IF(AG$64=1,INDEX(Rates_Energy_Current[High Charge],MATCH(AG$58,Rates_Energy_Current[Code],0)),INDEX(Rates_AllOther_Current[Energy charge '[c/kWh']],MATCH(AG$60,Rates_AllOther_Current[Code],0)))","v":0},{"$f":"IF(AH$64=1,INDEX(Rates_Energy_Current[High Charge],MATCH(AH$58,Rates_Energy_Current[Code],0)),INDEX(Rates_AllOther_Current[Energy charge '[c/kWh']],MATCH(AH$60,Rates_AllOther_Current[Code],0)))","v":0},{"$f":"IF(AI$64=1,INDEX(Rates_Energy_Current[High Charge],MATCH(AI$58,Rates_Energy_Current[Code],0)),INDEX(Rates_AllOther_Current[Energy charge '[c/kWh']],MATCH(AI$60,Rates_AllOther_Current[Code],0)))","v":0},{"$f":"IF(AJ$64=1,INDEX(Rates_Energy_Current[High Charge],MATCH(AJ$58,Rates_Energy_Current[Code],0)),INDEX(Rates_AllOther_Current[Energy charge '[c/kWh']],MATCH(AJ$60,Rates_AllOther_Current[Code],0)))","v":0},null,0,{"$f":"IF(AM$64=1,INDEX(Rates_Energy_New[High Charge],MATCH(AM$58,Rates_Energy_New[Code],0)),INDEX(Rates_AllOther_New[Energy charge '[c/kWh']],MATCH(AM$60,Rates_AllOther_New[Code],0)))","v":209.5},{"$f":"IF(AN$64=1,INDEX(Rates_Energy_New[High Charge],MATCH(AN$58,Rates_Energy_New[Code],0)),INDEX(Rates_AllOther_New[Energy charge '[c/kWh']],MATCH(AN$60,Rates_AllOther_New[Code],0)))","v":209.5},{"$f":"IF(AO$64=1,INDEX(Rates_Energy_New[High Charge],MATCH(AO$58,Rates_Energy_New[Code],0)),INDEX(Rates_AllOther_New[Energy charge '[c/kWh']],MATCH(AO$60,Rates_AllOther_New[Code],0)))","v":209.5},{"$f":"IF(AP$64=1,INDEX(Rates_Energy_New[High Charge],MATCH(AP$58,Rates_Energy_New[Code],0)),INDEX(Rates_AllOther_New[Energy charge '[c/kWh']],MATCH(AP$60,Rates_AllOther_New[Code],0)))","v":563.80999999999995},{"$f":"IF(AQ$64=1,INDEX(Rates_Energy_New[High Charge],MATCH(AQ$58,Rates_Energy_New[Code],0)),INDEX(Rates_AllOther_New[Energy charge '[c/kWh']],MATCH(AQ$60,Rates_AllOther_New[Code],0)))","v":0},{"$f":"IF(AR$64=1,INDEX(Rates_Energy_New[High Charge],MATCH(AR$58,Rates_Energy_New[Code],0)),INDEX(Rates_AllOther_New[Energy charge '[c/kWh']],MATCH(AR$60,Rates_AllOther_New[Code],0)))","v":0},{"$f":"IF(AS$64=1,INDEX(Rates_Energy_New[High Charge],MATCH(AS$58,Rates_Energy_New[Code],0)),INDEX(Rates_AllOther_New[Energy charge '[c/kWh']],MATCH(AS$60,Rates_AllOther_New[Code],0)))","v":0},{"$f":"IF(AT$64=1,INDEX(Rates_Energy_New[High Charge],MATCH(AT$58,Rates_Energy_New[Code],0)),INDEX(Rates_AllOther_New[Energy charge '[c/kWh']],MATCH(AT$60,Rates_AllOther_New[Code],0)))","v":0},{"$f":"IF(AU$64=1,INDEX(Rates_Energy_New[High Charge],MATCH(AU$58,Rates_Energy_New[Code],0)),INDEX(Rates_AllOther_New[Energy charge '[c/kWh']],MATCH(AU$60,Rates_AllOther_New[Code],0)))","v":0},{"$f":"IF(AV$64=1,INDEX(Rates_Energy_New[High Charge],MATCH(AV$58,Rates_Energy_New[Code],0)),INDEX(Rates_AllOther_New[Energy charge '[c/kWh']],MATCH(AV$60,Rates_AllOther_New[Code],0)))","v":0},{"$f":"IF(AW$64=1,INDEX(Rates_Energy_New[High Charge],MATCH(AW$58,Rates_Energy_New[Code],0)),INDEX(Rates_AllOther_New[Energy charge '[c/kWh']],MATCH(AW$60,Rates_AllOther_New[Code],0)))","v":322.39},{"$f":"IF(AX$64=1,INDEX(Rates_Energy_New[High Charge],MATCH(AX$58,Rates_Energy_New[Code],0)),INDEX(Rates_AllOther_New[Energy charge '[c/kWh']],MATCH(AX$60,Rates_AllOther_New[Code],0)))","v":208.48},{"$f":"IF(AY$64=1,INDEX(Rates_Energy_New[High Charge],MATCH(AY$58,Rates_Energy_New[Code],0)),INDEX(Rates_AllOther_New[Energy charge '[c/kWh']],MATCH(AY$60,Rates_AllOther_New[Code],0)))","v":208.48},{"$f":"IF(AZ$64=1,INDEX(Rates_Energy_New[High Charge],MATCH(AZ$58,Rates_Energy_New[Code],0)),INDEX(Rates_AllOther_New[Energy charge '[c/kWh']],MATCH(AZ$60,Rates_AllOther_New[Code],0)))","v":208.48},{"$f":"IF(BA$64=1,INDEX(Rates_Energy_New[High Charge],MATCH(BA$58,Rates_Energy_New[Code],0)),INDEX(Rates_AllOther_New[Energy charge '[c/kWh']],MATCH(BA$60,Rates_AllOther_New[Code],0)))","v":450.29},{"$f":"IF(BB$64=1,INDEX(Rates_Energy_New[High Charge],MATCH(BB$58,Rates_Energy_New[Code],0)),INDEX(Rates_AllOther_New[Energy charge '[c/kWh']],MATCH(BB$60,Rates_AllOther_New[Code],0)))","v":0},{"$f":"IF(BC$64=1,INDEX(Rates_Energy_New[High Charge],MATCH(BC$58,Rates_Energy_New[Code],0)),INDEX(Rates_AllOther_New[Energy charge '[c/kWh']],MATCH(BC$60,Rates_AllOther_New[Code],0)))","v":"n/a"},{"$f":"IF(BD$64=1,INDEX(Rates_Energy_New[High Charge],MATCH(BD$58,Rates_Energy_New[Code],0)),INDEX(Rates_AllOther_New[Energy charge '[c/kWh']],MATCH(BD$60,Rates_AllOther_New[Code],0)))","v":"n/a"},{"$f":"IF(BE$64=1,INDEX(Rates_Energy_New[High Charge],MATCH(BE$58,Rates_Energy_New[Code],0)),INDEX(Rates_AllOther_New[Energy charge '[c/kWh']],MATCH(BE$60,Rates_AllOther_New[Code],0)))","v":151.13999999999999},{"$f":"IF(BF$64=1,INDEX(Rates_Energy_New[High Charge],MATCH(BF$58,Rates_Energy_New[Code],0)),INDEX(Rates_AllOther_New[Energy charge '[c/kWh']],MATCH(BF$60,Rates_AllOther_New[Code],0)))","v":154.56},{"$f":"IF(BG$64=1,INDEX(Rates_Energy_New[High Charge],MATCH(BG$58,Rates_Energy_New[Code],0)),INDEX(Rates_AllOther_New[Energy charge '[c/kWh']],MATCH(BG$60,Rates_AllOther_New[Code],0)))","v":151.13999999999999},{"$f":"IF(BH$64=1,INDEX(Rates_Energy_New[High Charge],MATCH(BH$58,Rates_Energy_New[Code],0)),INDEX(Rates_AllOther_New[Energy charge '[c/kWh']],MATCH(BH$60,Rates_AllOther_New[Code],0)))","v":"n/a"},{"$f":"IF(BI$64=1,INDEX(Rates_Energy_New[High Charge],MATCH(BI$58,Rates_Energy_New[Code],0)),INDEX(Rates_AllOther_New[Energy charge '[c/kWh']],MATCH(BI$60,Rates_AllOther_New[Code],0)))","v":599.48},{"$f":"IF(BJ$64=1,INDEX(Rates_Energy_New[High Charge],MATCH(BJ$58,Rates_Energy_New[Code],0)),INDEX(Rates_AllOther_New[Energy charge '[c/kWh']],MATCH(BJ$60,Rates_AllOther_New[Code],0)))","v":772.81},{"$f":"IF(BK$64=1,INDEX(Rates_Energy_New[High Charge],MATCH(BK$58,Rates_Energy_New[Code],0)),INDEX(Rates_AllOther_New[Energy charge '[c/kWh']],MATCH(BK$60,Rates_AllOther_New[Code],0)))","v":223.24},{"$f":"IF(BL$64=1,INDEX(Rates_Energy_New[High Charge],MATCH(BL$58,Rates_Energy_New[Code],0)),INDEX(Rates_AllOther_New[Energy charge '[c/kWh']],MATCH(BL$60,Rates_AllOther_New[Code],0)))","v":166.73},{"$f":"IF(BM$64=1,INDEX(Rates_Energy_New[High Charge],MATCH(BM$58,Rates_Energy_New[Code],0)),INDEX(Rates_AllOther_New[Energy charge '[c/kWh']],MATCH(BM$60,Rates_AllOther_New[Code],0)))","v":0},{"$f":"IF(BN$64=1,INDEX(Rates_Energy_New[High Charge],MATCH(BN$58,Rates_Energy_New[Code],0)),INDEX(Rates_AllOther_New[Energy charge '[c/kWh']],MATCH(BN$60,Rates_AllOther_New[Code],0)))","v":"n/a"},{"$f":"IF(BO$64=1,INDEX(Rates_Energy_New[High Charge],MATCH(BO$58,Rates_Energy_New[Code],0)),INDEX(Rates_AllOther_New[Energy charge '[c/kWh']],MATCH(BO$60,Rates_AllOther_New[Code],0)))","v":"n/a"},{"$f":"IF(BP$64=1,INDEX(Rates_Energy_New[High Charge],MATCH(BP$58,Rates_Energy_New[Code],0)),INDEX(Rates_AllOther_New[Energy charge '[c/kWh']],MATCH(BP$60,Rates_AllOther_New[Code],0)))","v":"n/a"},{"$f":"IF(BQ$64=1,INDEX(Rates_Energy_New[High Charge],MATCH(BQ$58,Rates_Energy_New[Code],0)),INDEX(Rates_AllOther_New[Energy charge '[c/kWh']],MATCH(BQ$60,Rates_AllOther_New[Code],0)))","v":"n/a"}]
[null,null,"Energy - Block 1","c/kWh",217.79,{"$f":"IF(F$64=1,\"n/a\",INDEX(Rates_AllOther_Current[Energy charge Block 1 '[c/kWh']],MATCH(F$60,Rates_AllOther_Current[Code],0)))","v":0},{"$f":"IF(G$64=1,\"n/a\",INDEX(Rates_AllOther_Current[Energy charge Block 1 '[c/kWh']],MATCH(G$60,Rates_AllOther_Current[Code],0)))","v":0},{"$f":"IF(H$64=1,\"n/a\",INDEX(Rates_AllOther_Current[Energy charge Block 1 '[c/kWh']],MATCH(H$60,Rates_AllOther_Current[Code],0)))","v":0},{"$f":"IF(I$64=1,\"n/a\",INDEX(Rates_AllOther_Current[Energy charge Block 1 '[c/kWh']],MATCH(I$60,Rates_AllOther_Current[Code],0)))","v":0},{"$f":"IF(J$64=1,\"n/a\",INDEX(Rates_AllOther_Current[Energy charge Block 1 '[c/kWh']],MATCH(J$60,Rates_AllOther_Current[Code],0)))","v":168.78},{"$f":"IF(K$64=1,\"n/a\",INDEX(Rates_AllOther_Current[Energy charge Block 1 '[c/kWh']],MATCH(K$60,Rates_AllOther_Current[Code],0)))","v":206.06},{"$f":"IF(L$64=1,\"n/a\",INDEX(Rates_AllOther_Current[Energy charge Block 1 '[c/kWh']],MATCH(L$60,Rates_AllOther_Current[Code],0)))","v":217.79},{"$f":"IF(M$64=1,\"n/a\",INDEX(Rates_AllOther_Current[Energy charge Block 1 '[c/kWh']],MATCH(M$60,Rates_AllOther_Current[Code],0)))","v":217.79},{"$f":"IF(N$64=1,\"n/a\",INDEX(Rates_AllOther_Current[Energy charge Block 1 '[c/kWh']],MATCH(N$60,Rates_AllOther_Current[Code],0)))","v":217.79},{"$f":"IF(O$64=1,\"n/a\",INDEX(Rates_AllOther_Current[Energy charge Block 1 '[c/kWh']],MATCH(O$60,Rates_AllOther_Current[Code],0)))","v":217.79},{"$f":"IF(P$64=1,\"n/a\",INDEX(Rates_AllOther_Current[Energy charge Block 1 '[c/kWh']],MATCH(P$60,Rates_AllOther_Current[Code],0)))","v":0},{"$f":"IF(Q$64=1,\"n/a\",INDEX(Rates_AllOther_Current[Energy charge Block 1 '[c/kWh']],MATCH(Q$60,Rates_AllOther_Current[Code],0)))","v":0},{"$f":"IF(R$64=1,\"n/a\",INDEX(Rates_AllOther_Current[Energy charge Block 1 '[c/kWh']],MATCH(R$60,Rates_AllOther_Current[Code],0)))","v":0},{"$f":"IF(S$64=1,\"n/a\",INDEX(Rates_AllOther_Current[Energy charge Block 1 '[c/kWh']],MATCH(S$60,Rates_AllOther_Current[Code],0)))","v":0},{"$f":"IF(T$64=1,\"n/a\",INDEX(Rates_AllOther_Current[Energy charge Block 1 '[c/kWh']],MATCH(T$60,Rates_AllOther_Current[Code],0)))","v":0},{"$f":"IF(U$64=1,\"n/a\",INDEX(Rates_AllOther_Current[Energy charge Block 1 '[c/kWh']],MATCH(U$60,Rates_AllOther_Current[Code],0)))","v":0},{"$f":"IF(V$64=1,\"n/a\",INDEX(Rates_AllOther_Current[Energy charge Block 1 '[c/kWh']],MATCH(V$60,Rates_AllOther_Current[Code],0)))","v":"n/a"},{"$f":"IF(W$64=1,\"n/a\",INDEX(Rates_AllOther_Current[Energy charge Block 1 '[c/kWh']],MATCH(W$60,Rates_AllOther_Current[Code],0)))","v":"n/a"},{"$f":"IF(X$64=1,\"n/a\",INDEX(Rates_AllOther_Current[Energy charge Block 1 '[c/kWh']],MATCH(X$60,Rates_AllOther_Current[Code],0)))","v":"n/a"},{"$f":"IF(Y$64=1,\"n/a\",INDEX(Rates_AllOther_Current[Energy charge Block 1 '[c/kWh']],MATCH(Y$60,Rates_AllOther_Current[Code],0)))","v":"n/a"},{"$f":"IF(Z$64=1,\"n/a\",INDEX(Rates_AllOther_Current[Energy charge Block 1 '[c/kWh']],MATCH(Z$60,Rates_AllOther_Current[Code],0)))","v":"n/a"},{"$f":"IF(AA$64=1,\"n/a\",INDEX(Rates_AllOther_Current[Energy charge Block 1 '[c/kWh']],MATCH(AA$60,Rates_AllOther_Current[Code],0)))","v":"n/a"},{"$f":"IF(AB$64=1,\"n/a\",INDEX(Rates_AllOther_Current[Energy charge Block 1 '[c/kWh']],MATCH(AB$60,Rates_AllOther_Current[Code],0)))","v":0},{"$f":"IF(AC$64=1,\"n/a\",INDEX(Rates_AllOther_Current[Energy charge Block 1 '[c/kWh']],MATCH(AC$60,Rates_AllOther_Current[Code],0)))","v":0},{"$f":"IF(AD$64=1,\"n/a\",INDEX(Rates_AllOther_Current[Energy charge Block 1 '[c/kWh']],MATCH(AD$60,Rates_AllOther_Current[Code],0)))","v":0},{"$f":"IF(AE$64=1,\"n/a\",INDEX(Rates_AllOther_Current[Energy charge Block 1 '[c/kWh']],MATCH(AE$60,Rates_AllOther_Current[Code],0)))","v":0},{"$f":"IF(AF$64=1,\"n/a\",INDEX(Rates_AllOther_Current[Energy charge Block 1 '[c/kWh']],MATCH(AF$60,Rates_AllOther_Current[Code],0)))","v":0},{"$f":"IF(AG$64=1,\"n/a\",INDEX(Rates_AllOther_Current[Energy charge Block 1 '[c/kWh']],MATCH(AG$60,Rates_AllOther_Current[Code],0)))","v":0},{"$f":"IF(AH$64=1,\"n/a\",INDEX(Rates_AllOther_Current[Energy charge Block 1 '[c/kWh']],MATCH(AH$60,Rates_AllOther_Current[Code],0)))","v":0},{"$f":"IF(AI$64=1,\"n/a\",INDEX(Rates_AllOther_Current[Energy charge Block 1 '[c/kWh']],MATCH(AI$60,Rates_AllOther_Current[Code],0)))","v":0},{"$f":"IF(AJ$64=1,\"n/a\",INDEX(Rates_AllOther_Current[Energy charge Block 1 '[c/kWh']],MATCH(AJ$60,Rates_AllOther_Current[Code],0)))","v":0},null,245.54,{"$f":"IF(AM$64=1,\"n/a\",INDEX(Rates_AllOther_New[Energy charge Block 1 '[c/kWh']],MATCH(AM$60,Rates_AllOther_New[Code],0)))","v":0},{"$f":"IF(AN$64=1,\"n/a\",INDEX(Rates_AllOther_New[Energy charge Block 1 '[c/kWh']],MATCH(AN$60,Rates_AllOther_New[Code],0)))","v":0},{"$f":"IF(AO$64=1,\"n/a\",INDEX(Rates_AllOther_New[Energy charge Block 1 '[c/kWh']],MATCH(AO$60,Rates_AllOther_New[Code],0)))","v":0},{"$f":"IF(AP$64=1,\"n/a\",INDEX(Rates_AllOther_New[Energy charge Block 1 '[c/kWh']],MATCH(AP$60,Rates_AllOther_New[Code],0)))","v":0},{"$f":"IF(AQ$64=1,\"n/a\",INDEX(Rates_AllOther_New[Energy charge Block 1 '[c/kWh']],MATCH(AQ$60,Rates_AllOther_New[Code],0)))","v":190.28},{"$f":"IF(AR$64=1,\"n/a\",INDEX(Rates_AllOther_New[Energy charge Block 1 '[c/kWh']],MATCH(AR$60,Rates_AllOther_New[Code],0)))","v":232.31},{"$f":"IF(AS$64=1,\"n/a\",INDEX(Rates_AllOther_New[Energy charge Block 1 '[c/kWh']],MATCH(AS$60,Rates_AllOther_New[Code],0)))","v":245.54},{"$f":"IF(AT$64=1,\"n/a\",INDEX(Rates_AllOther_New[Energy charge Block 1 '[c/kWh']],MATCH(AT$60,Rates_AllOther_New[Code],0)))","v":245.54},{"$f":"IF(AU$64=1,\"n/a\",INDEX(Rates_AllOther_New[Energy charge Block 1 '[c/kWh']],MATCH(AU$60,Rates_AllOther_New[Code],0)))","v":245.54},{"$f":"IF(AV$64=1,\"n/a\",INDEX(Rates_AllOther_New[Energy charge Block 1 '[c/kWh']],MATCH(AV$60,Rates_AllOther_New[Code],0)))","v":245.54},{"$f":"IF(AW$64=1,\"n/a\",INDEX(Rates_AllOther_New[Energy charge Block 1 '[c/kWh']],MATCH(AW$60,Rates_AllOther_New[Code],0)))","v":0},{"$f":"IF(AX$64=1,\"n/a\",INDEX(Rates_AllOther_New[Energy charge Block 1 '[c/kWh']],MATCH(AX$60,Rates_AllOther_New[Code],0)))","v":0},{"$f":"IF(AY$64=1,\"n/a\",INDEX(Rates_AllOther_New[Energy charge Block 1 '[c/kWh']],MATCH(AY$60,Rates_AllOther_New[Code],0)))","v":0},{"$f":"IF(AZ$64=1,\"n/a\",INDEX(Rates_AllOther_New[Energy charge Block 1 '[c/kWh']],MATCH(AZ$60,Rates_AllOther_New[Code],0)))","v":0},{"$f":"IF(BA$64=1,\"n/a\",INDEX(Rates_AllOther_New[Energy charge Block 1 '[c/kWh']],MATCH(BA$60,Rates_AllOther_New[Code],0)))","v":0},{"$f":"IF(BB$64=1,\"n/a\",INDEX(Rates_AllOther_New[Energy charge Block 1 '[c/kWh']],MATCH(BB$60,Rates_AllOther_New[Code],0)))","v":0},{"$f":"IF(BC$64=1,\"n/a\",INDEX(Rates_AllOther_New[Energy charge Block 1 '[c/kWh']],MATCH(BC$60,Rates_AllOther_New[Code],0)))","v":"n/a"},{"$f":"IF(BD$64=1,\"n/a\",INDEX(Rates_AllOther_New[Energy charge Block 1 '[c/kWh']],MATCH(BD$60,Rates_AllOther_New[Code],0)))","v":"n/a"},{"$f":"IF(BE$64=1,\"n/a\",INDEX(Rates_AllOther_New[Energy charge Block 1 '[c/kWh']],MATCH(BE$60,Rates_AllOther_New[Code],0)))","v":"n/a"},{"$f":"IF(BF$64=1,\"n/a\",INDEX(Rates_AllOther_New[Energy charge Block 1 '[c/kWh']],MATCH(BF$60,Rates_AllOther_New[Code],0)))","v":"n/a"},{"$f":"IF(BG$64=1,\"n/a\",INDEX(Rates_AllOther_New[Energy charge Block 1 '[c/kWh']],MATCH(BG$60,Rates_AllOther_New[Code],0)))","v":"n/a"},{"$f":"IF(BH$64=1,\"n/a\",INDEX(Rates_AllOther_New[Energy charge Block 1 '[c/kWh']],MATCH(BH$60,Rates_AllOther_New[Code],0)))","v":"n/a"},{"$f":"IF(BI$64=1,\"n/a\",INDEX(Rates_AllOther_New[Energy charge Block 1 '[c/kWh']],MATCH(BI$60,Rates_AllOther_New[Code],0)))","v":0},{"$f":"IF(BJ$64=1,\"n/a\",INDEX(Rates_AllOther_New[Energy charge Block 1 '[c/kWh']],MATCH(BJ$60,Rates_AllOther_New[Code],0)))","v":0},{"$f":"IF(BK$64=1,\"n/a\",INDEX(Rates_AllOther_New[Energy charge Block 1 '[c/kWh']],MATCH(BK$60,Rates_AllOther_New[Code],0)))","v":0},{"$f":"IF(BL$64=1,\"n/a\",INDEX(Rates_AllOther_New[Energy charge Block 1 '[c/kWh']],MATCH(BL$60,Rates_AllOther_New[Code],0)))","v":0},{"$f":"IF(BM$64=1,\"n/a\",INDEX(Rates_AllOther_New[Energy charge Block 1 '[c/kWh']],MATCH(BM$60,Rates_AllOther_New[Code],0)))","v":0},{"$f":"IF(BN$64=1,\"n/a\",INDEX(Rates_AllOther_New[Energy charge Block 1 '[c/kWh']],MATCH(BN$60,Rates_AllOther_New[Code],0)))","v":"n/a"},{"$f":"IF(BO$64=1,\"n/a\",INDEX(Rates_AllOther_New[Energy charge Block 1 '[c/kWh']],MATCH(BO$60,Rates_AllOther_New[Code],0)))","v":"n/a"},{"$f":"IF(BP$64=1,\"n/a\",INDEX(Rates_AllOther_New[Energy charge Block 1 '[c/kWh']],MATCH(BP$60,Rates_AllOther_New[Code],0)))","v":"n/a"},{"$f":"IF(BQ$64=1,\"n/a\",INDEX(Rates_AllOther_New[Energy charge Block 1 '[c/kWh']],MATCH(BQ$60,Rates_AllOther_New[Code],0)))","v":"n/a"}]
[null,null,"Energy - Block 2","c/kWh",335.33,{"$f":"IF(F$64=1,\"n/a\",INDEX(Rates_AllOther_Current[Energy charge Block 2 '[c/kWh']],MATCH(F$60,Rates_AllOther_Current[Code],0)))","v":0},{"$f":"IF(G$64=1,\"n/a\",INDEX(Rates_AllOther_Current[Energy charge Block 2 '[c/kWh']],MATCH(G$60,Rates_AllOther_Current[Code],0)))","v":0},{"$f":"IF(H$64=1,\"n/a\",INDEX(Rates_AllOther_Current[Energy charge Block 2 '[c/kWh']],MATCH(H$60,Rates_AllOther_Current[Code],0)))","v":0},{"$f":"IF(I$64=1,\"n/a\",INDEX(Rates_AllOther_Current[Energy charge Block 2 '[c/kWh']],MATCH(I$60,Rates_AllOther_Current[Code],0)))","v":0},{"$f":"IF(J$64=1,\"n/a\",INDEX(Rates_AllOther_Current[Energy charge Block 2 '[c/kWh']],MATCH(J$60,Rates_AllOther_Current[Code],0)))","v":191.25},{"$f":"IF(K$64=1,\"n/a\",INDEX(Rates_AllOther_Current[Energy charge Block 2 '[c/kWh']],MATCH(K$60,Rates_AllOther_Current[Code],0)))","v":350.24},{"$f":"IF(L$64=1,\"n/a\",INDEX(Rates_AllOther_Current[Energy charge Block 2 '[c/kWh']],MATCH(L$60,Rates_AllOther_Current[Code],0)))","v":343.91},{"$f":"IF(M$64=1,\"n/a\",INDEX(Rates_AllOther_Current[Energy charge Block 2 '[c/kWh']],MATCH(M$60,Rates_AllOther_Current[Code],0)))","v":335.33},{"$f":"IF(N$64=1,\"n/a\",INDEX(Rates_AllOther_Current[Energy charge Block 2 '[c/kWh']],MATCH(N$60,Rates_AllOther_Current[Code],0)))","v":335.33},{"$f":"IF(O$64=1,\"n/a\",INDEX(Rates_AllOther_Current[Energy charge Block 2 '[c/kWh']],MATCH(O$60,Rates_AllOther_Current[Code],0)))","v":350.24},{"$f":"IF(P$64=1,\"n/a\",INDEX(Rates_AllOther_Current[Energy charge Block 2 '[c/kWh']],MATCH(P$60,Rates_AllOther_Current[Code],0)))","v":0},{"$f":"IF(Q$64=1,\"n/a\",INDEX(Rates_AllOther_Current[Energy charge Block 2 '[c/kWh']],MATCH(Q$60,Rates_AllOther_Current[Code],0)))","v":0},{"$f":"IF(R$64=1,\"n/a\",INDEX(Rates_AllOther_Current[Energy charge Block 2 '[c/kWh']],MATCH(R$60,Rates_AllOther_Current[Code],0)))","v":0},{"$f":"IF(S$64=1,\"n/a\",INDEX(Rates_AllOther_Current[Energy charge Block 2 '[c/kWh']],MATCH(S$60,Rates_AllOther_Current[Code],0)))","v":0},{"$f":"IF(T$64=1,\"n/a\",INDEX(Rates_AllOther_Current[Energy charge Block 2 '[c/kWh']],MATCH(T$60,Rates_AllOther_Current[Code],0)))","v":0},{"$f":"IF(U$64=1,\"n/a\",INDEX(Rates_AllOther_Current[Energy charge Block 2 '[c/kWh']],MATCH(U$60,Rates_AllOther_Current[Code],0)))","v":0},{"$f":"IF(V$64=1,\"n/a\",INDEX(Rates_AllOther_Current[Energy charge Block 2 '[c/kWh']],MATCH(V$60,Rates_AllOther_Current[Code],0)))","v":"n/a"},{"$f":"IF(W$64=1,\"n/a\",INDEX(Rates_AllOther_Current[Energy charge Block 2 '[c/kWh']],MATCH(W$60,Rates_AllOther_Current[Code],0)))","v":"n/a"},{"$f":"IF(X$64=1,\"n/a\",INDEX(Rates_AllOther_Current[Energy charge Block 2 '[c/kWh']],MATCH(X$60,Rates_AllOther_Current[Code],0)))","v":"n/a"},{"$f":"IF(Y$64=1,\"n/a\",INDEX(Rates_AllOther_Current[Energy charge Block 2 '[c/kWh']],MATCH(Y$60,Rates_AllOther_Current[Code],0)))","v":"n/a"},{"$f":"IF(Z$64=1,\"n/a\",INDEX(Rates_AllOther_Current[Energy charge Block 2 '[c/kWh']],MATCH(Z$60,Rates_AllOther_Current[Code],0)))","v":"n/a"},{"$f":"IF(AA$64=1,\"n/a\",INDEX(Rates_AllOther_Current[Energy charge Block 2 '[c/kWh']],MATCH(AA$60,Rates_AllOther_Current[Code],0)))","v":"n/a"},{"$f":"IF(AB$64=1,\"n/a\",INDEX(Rates_AllOther_Current[Energy charge Block 2 '[c/kWh']],MATCH(AB$60,Rates_AllOther_Current[Code],0)))","v":0},{"$f":"IF(AC$64=1,\"n/a\",INDEX(Rates_AllOther_Current[Energy charge Block 2 '[c/kWh']],MATCH(AC$60,Rates_AllOther_Current[Code],0)))","v":0},{"$f":"IF(AD$64=1,\"n/a\",INDEX(Rates_AllOther_Current[Energy charge Block 2 '[c/kWh']],MATCH(AD$60,Rates_AllOther_Current[Code],0)))","v":0},{"$f":"IF(AE$64=1,\"n/a\",INDEX(Rates_AllOther_Current[Energy charge Block 2 '[c/kWh']],MATCH(AE$60,Rates_AllOther_Current[Code],0)))","v":0},{"$f":"IF(AF$64=1,\"n/a\",INDEX(Rates_AllOther_Current[Energy charge Block 2 '[c/kWh']],MATCH(AF$60,Rates_AllOther_Current[Code],0)))","v":0},{"$f":"IF(AG$64=1,\"n/a\",INDEX(Rates_AllOther_Current[Energy charge Block 2 '[c/kWh']],MATCH(AG$60,Rates_AllOther_Current[Code],0)))","v":0},{"$f":"IF(AH$64=1,\"n/a\",INDEX(Rates_AllOther_Current[Energy charge Block 2 '[c/kWh']],MATCH(AH$60,Rates_AllOther_Current[Code],0)))","v":0},{"$f":"IF(AI$64=1,\"n/a\",INDEX(Rates_AllOther_Current[Energy charge Block 2 '[c/kWh']],MATCH(AI$60,Rates_AllOther_Current[Code],0)))","v":0},{"$f":"IF(AJ$64=1,\"n/a\",INDEX(Rates_AllOther_Current[Energy charge Block 2 '[c/kWh']],MATCH(AJ$60,Rates_AllOther_Current[Code],0)))","v":0},null,378.05,{"$f":"IF(AM$64=1,\"n/a\",INDEX(Rates_AllOther_New[Energy charge Block 2 '[c/kWh']],MATCH(AM$60,Rates_AllOther_New[Code],0)))","v":0},{"$f":"IF(AN$64=1,\"n/a\",INDEX(Rates_AllOther_New[Energy charge Block 2 '[c/kWh']],MATCH(AN$60,Rates_AllOther_New[Code],0)))","v":0},{"$f":"IF(AO$64=1,\"n/a\",INDEX(Rates_AllOther_New[Energy charge Block 2 '[c/kWh']],MATCH(AO$60,Rates_AllOther_New[Code],0)))","v":0},{"$f":"IF(AP$64=1,\"n/a\",INDEX(Rates_AllOther_New[Energy charge Block 2 '[c/kWh']],MATCH(AP$60,Rates_AllOther_New[Code],0)))","v":0},{"$f":"IF(AQ$64=1,\"n/a\",INDEX(Rates_AllOther_New[Energy charge Block 2 '[c/kWh']],MATCH(AQ$60,Rates_AllOther_New[Code],0)))","v":215.62},{"$f":"IF(AR$64=1,\"n/a\",INDEX(Rates_AllOther_New[Energy charge Block 2 '[c/kWh']],MATCH(AR$60,Rates_AllOther_New[Code],0)))","v":394.86},{"$f":"IF(AS$64=1,\"n/a\",INDEX(Rates_AllOther_New[Energy charge Block 2 '[c/kWh']],MATCH(AS$60,Rates_AllOther_New[Code],0)))","v":387.72},{"$f":"IF(AT$64=1,\"n/a\",INDEX(Rates_AllOther_New[Energy charge Block 2 '[c/kWh']],MATCH(AT$60,Rates_AllOther_New[Code],0)))","v":378.05},{"$f":"IF(AU$64=1,\"n/a\",INDEX(Rates_AllOther_New[Energy charge Block 2 '[c/kWh']],MATCH(AU$60,Rates_AllOther_New[Code],0)))","v":378.05},{"$f":"IF(AV$64=1,\"n/a\",INDEX(Rates_AllOther_New[Energy charge Block 2 '[c/kWh']],MATCH(AV$60,Rates_AllOther_New[Code],0)))","v":394.86},{"$f":"IF(AW$64=1,\"n/a\",INDEX(Rates_AllOther_New[Energy charge Block 2 '[c/kWh']],MATCH(AW$60,Rates_AllOther_New[Code],0)))","v":0},{"$f":"IF(AX$64=1,\"n/a\",INDEX(Rates_AllOther_New[Energy charge Block 2 '[c/kWh']],MATCH(AX$60,Rates_AllOther_New[Code],0)))","v":0},{"$f":"IF(AY$64=1,\"n/a\",INDEX(Rates_AllOther_New[Energy charge Block 2 '[c/kWh']],MATCH(AY$60,Rates_AllOther_New[Code],0)))","v":0},{"$f":"IF(AZ$64=1,\"n/a\",INDEX(Rates_AllOther_New[Energy charge Block 2 '[c/kWh']],MATCH(AZ$60,Rates_AllOther_New[Code],0)))","v":0},{"$f":"IF(BA$64=1,\"n/a\",INDEX(Rates_AllOther_New[Energy charge Block 2 '[c/kWh']],MATCH(BA$60,Rates_AllOther_New[Code],0)))","v":0},{"$f":"IF(BB$64=1,\"n/a\",INDEX(Rates_AllOther_New[Energy charge Block 2 '[c/kWh']],MATCH(BB$60,Rates_AllOther_New[Code],0)))","v":0},{"$f":"IF(BC$64=1,\"n/a\",INDEX(Rates_AllOther_New[Energy charge Block 2 '[c/kWh']],MATCH(BC$60,Rates_AllOther_New[Code],0)))","v":"n/a"},{"$f":"IF(BD$64=1,\"n/a\",INDEX(Rates_AllOther_New[Energy charge Block 2 '[c/kWh']],MATCH(BD$60,Rates_AllOther_New[Code],0)))","v":"n/a"},{"$f":"IF(BE$64=1,\"n/a\",INDEX(Rates_AllOther_New[Energy charge Block 2 '[c/kWh']],MATCH(BE$60,Rates_AllOther_New[Code],0)))","v":"n/a"},{"$f":"IF(BF$64=1,\"n/a\",INDEX(Rates_AllOther_New[Energy charge Block 2 '[c/kWh']],MATCH(BF$60,Rates_AllOther_New[Code],0)))","v":"n/a"},{"$f":"IF(BG$64=1,\"n/a\",INDEX(Rates_AllOther_New[Energy charge Block 2 '[c/kWh']],MATCH(BG$60,Rates_AllOther_New[Code],0)))","v":"n/a"},{"$f":"IF(BH$64=1,\"n/a\",INDEX(Rates_AllOther_New[Energy charge Block 2 '[c/kWh']],MATCH(BH$60,Rates_AllOther_New[Code],0)))","v":"n/a"},{"$f":"IF(BI$64=1,\"n/a\",INDEX(Rates_AllOther_New[Energy charge Block 2 '[c/kWh']],MATCH(BI$60,Rates_AllOther_New[Code],0)))","v":0},{"$f":"IF(BJ$64=1,\"n/a\",INDEX(Rates_AllOther_New[Energy charge Block 2 '[c/kWh']],MATCH(BJ$60,Rates_AllOther_New[Code],0)))","v":0},{"$f":"IF(BK$64=1,\"n/a\",INDEX(Rates_AllOther_New[Energy charge Block 2 '[c/kWh']],MATCH(BK$60,Rates_AllOther_New[Code],0)))","v":0},{"$f":"IF(BL$64=1,\"n/a\",INDEX(Rates_AllOther_New[Energy charge Block 2 '[c/kWh']],MATCH(BL$60,Rates_AllOther_New[Code],0)))","v":0},{"$f":"IF(BM$64=1,\"n/a\",INDEX(Rates_AllOther_New[Energy charge Block 2 '[c/kWh']],MATCH(BM$60,Rates_AllOther_New[Code],0)))","v":0},{"$f":"IF(BN$64=1,\"n/a\",INDEX(Rates_AllOther_New[Energy charge Block 2 '[c/kWh']],MATCH(BN$60,Rates_AllOther_New[Code],0)))","v":"n/a"},{"$f":"IF(BO$64=1,\"n/a\",INDEX(Rates_AllOther_New[Energy charge Block 2 '[c/kWh']],MATCH(BO$60,Rates_AllOther_New[Code],0)))","v":"n/a"},{"$f":"IF(BP$64=1,\"n/a\",INDEX(Rates_AllOther_New[Energy charge Block 2 '[c/kWh']],MATCH(BP$60,Rates_AllOther_New[Code],0)))","v":"n/a"},{"$f":"IF(BQ$64=1,\"n/a\",INDEX(Rates_AllOther_New[Energy charge Block 2 '[c/kWh']],MATCH(BQ$60,Rates_AllOther_New[Code],0)))","v":"n/a"}]
[null,null,"Energy Demand","R/kVA","n/a",{"$f":"IF(F$64=1,INDEX(Rates_Energy_Current[High Demand],MATCH(F$58,Rates_Energy_Current[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(G$64=1,INDEX(Rates_Energy_Current[High Demand],MATCH(G$58,Rates_Energy_Current[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(H$64=1,INDEX(Rates_Energy_Current[High Demand],MATCH(H$58,Rates_Energy_Current[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(I$64=1,INDEX(Rates_Energy_Current[High Demand],MATCH(I$58,Rates_Energy_Current[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(J$64=1,INDEX(Rates_Energy_Current[High Demand],MATCH(J$58,Rates_Energy_Current[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(K$64=1,INDEX(Rates_Energy_Current[High Demand],MATCH(K$58,Rates_Energy_Current[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(L$64=1,INDEX(Rates_Energy_Current[High Demand],MATCH(L$58,Rates_Energy_Current[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(M$64=1,INDEX(Rates_Energy_Current[High Demand],MATCH(M$58,Rates_Energy_Current[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(N$64=1,INDEX(Rates_Energy_Current[High Demand],MATCH(N$58,Rates_Energy_Current[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(O$64=1,INDEX(Rates_Energy_Current[High Demand],MATCH(O$58,Rates_Energy_Current[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(P$64=1,INDEX(Rates_Energy_Current[High Demand],MATCH(P$58,Rates_Energy_Current[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(Q$64=1,INDEX(Rates_Energy_Current[High Demand],MATCH(Q$58,Rates_Energy_Current[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(R$64=1,INDEX(Rates_Energy_Current[High Demand],MATCH(R$58,Rates_Energy_Current[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(S$64=1,INDEX(Rates_Energy_Current[High Demand],MATCH(S$58,Rates_Energy_Current[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(T$64=1,INDEX(Rates_Energy_Current[High Demand],MATCH(T$58,Rates_Energy_Current[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(U$64=1,INDEX(Rates_Energy_Current[High Demand],MATCH(U$58,Rates_Energy_Current[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(V$64=1,INDEX(Rates_Energy_Current[High Demand],MATCH(V$58,Rates_Energy_Current[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(W$64=1,INDEX(Rates_Energy_Current[High Demand],MATCH(W$58,Rates_Energy_Current[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(X$64=1,INDEX(Rates_Energy_Current[High Demand],MATCH(X$58,Rates_Energy_Current[Code],0)),\"n/a\")","v":407.91},{"$f":"IF(Y$64=1,INDEX(Rates_Energy_Current[High Demand],MATCH(Y$58,Rates_Energy_Current[Code],0)),\"n/a\")","v":459.32},{"$f":"IF(Z$64=1,INDEX(Rates_Energy_Current[High Demand],MATCH(Z$58,Rates_Energy_Current[Code],0)),\"n/a\")","v":286.47000000000003},{"$f":"IF(AA$64=1,INDEX(Rates_Energy_Current[High Demand],MATCH(AA$58,Rates_Energy_Current[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(AB$64=1,INDEX(Rates_Energy_Current[High Demand],MATCH(AB$58,Rates_Energy_Current[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(AC$64=1,INDEX(Rates_Energy_Current[High Demand],MATCH(AC$58,Rates_Energy_Current[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(AD$64=1,INDEX(Rates_Energy_Current[High Demand],MATCH(AD$58,Rates_Energy_Current[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(AE$64=1,INDEX(Rates_Energy_Current[High Demand],MATCH(AE$58,Rates_Energy_Current[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(AF$64=1,INDEX(Rates_Energy_Current[High Demand],MATCH(AF$58,Rates_Energy_Current[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(AG$64=1,INDEX(Rates_Energy_Current[High Demand],MATCH(AG$58,Rates_Energy_Current[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(AH$64=1,INDEX(Rates_Energy_Current[High Demand],MATCH(AH$58,Rates_Energy_Current[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(AI$64=1,INDEX(Rates_Energy_Current[High Demand],MATCH(AI$58,Rates_Energy_Current[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(AJ$64=1,INDEX(Rates_Energy_Current[High Demand],MATCH(AJ$58,Rates_Energy_Current[Code],0)),\"n/a\")","v":"n/a"},null,"n/a",{"$f":"IF(AM$64=1,INDEX(Rates_Energy_New[High Demand],MATCH(AM$58,Rates_Energy_New[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(AN$64=1,INDEX(Rates_Energy_New[High Demand],MATCH(AN$58,Rates_Energy_New[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(AO$64=1,INDEX(Rates_Energy_New[High Demand],MATCH(AO$58,Rates_Energy_New[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(AP$64=1,INDEX(Rates_Energy_New[High Demand],MATCH(AP$58,Rates_Energy_New[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(AQ$64=1,INDEX(Rates_Energy_New[High Demand],MATCH(AQ$58,Rates_Energy_New[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(AR$64=1,INDEX(Rates_Energy_New[High Demand],MATCH(AR$58,Rates_Energy_New[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(AS$64=1,INDEX(Rates_Energy_New[High Demand],MATCH(AS$58,Rates_Energy_New[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(AT$64=1,INDEX(Rates_Energy_New[High Demand],MATCH(AT$58,Rates_Energy_New[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(AU$64=1,INDEX(Rates_Energy_New[High Demand],MATCH(AU$58,Rates_Energy_New[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(AV$64=1,INDEX(Rates_Energy_New[High Demand],MATCH(AV$58,Rates_Energy_New[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(AW$64=1,INDEX(Rates_Energy_New[High Demand],MATCH(AW$58,Rates_Energy_New[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(AX$64=1,INDEX(Rates_Energy_New[High Demand],MATCH(AX$58,Rates_Energy_New[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(AY$64=1,INDEX(Rates_Energy_New[High Demand],MATCH(AY$58,Rates_Energy_New[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(AZ$64=1,INDEX(Rates_Energy_New[High Demand],MATCH(AZ$58,Rates_Energy_New[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(BA$64=1,INDEX(Rates_Energy_New[High Demand],MATCH(BA$58,Rates_Energy_New[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(BB$64=1,INDEX(Rates_Energy_New[High Demand],MATCH(BB$58,Rates_Energy_New[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(BC$64=1,INDEX(Rates_Energy_New[High Demand],MATCH(BC$58,Rates_Energy_New[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(BD$64=1,INDEX(Rates_Energy_New[High Demand],MATCH(BD$58,Rates_Energy_New[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(BE$64=1,INDEX(Rates_Energy_New[High Demand],MATCH(BE$58,Rates_Energy_New[Code],0)),\"n/a\")","v":459.88},{"$f":"IF(BF$64=1,INDEX(Rates_Energy_New[High Demand],MATCH(BF$58,Rates_Energy_New[Code],0)),\"n/a\")","v":517.84},{"$f":"IF(BG$64=1,INDEX(Rates_Energy_New[High Demand],MATCH(BG$58,Rates_Energy_New[Code],0)),\"n/a\")","v":322.97000000000003},{"$f":"IF(BH$64=1,INDEX(Rates_Energy_New[High Demand],MATCH(BH$58,Rates_Energy_New[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(BI$64=1,INDEX(Rates_Energy_New[High Demand],MATCH(BI$58,Rates_Energy_New[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(BJ$64=1,INDEX(Rates_Energy_New[High Demand],MATCH(BJ$58,Rates_Energy_New[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(BK$64=1,INDEX(Rates_Energy_New[High Demand],MATCH(BK$58,Rates_Energy_New[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(BL$64=1,INDEX(Rates_Energy_New[High Demand],MATCH(BL$58,Rates_Energy_New[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(BM$64=1,INDEX(Rates_Energy_New[High Demand],MATCH(BM$58,Rates_Energy_New[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(BN$64=1,INDEX(Rates_Energy_New[High Demand],MATCH(BN$58,Rates_Energy_New[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(BO$64=1,INDEX(Rates_Energy_New[High Demand],MATCH(BO$58,Rates_Energy_New[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(BP$64=1,INDEX(Rates_Energy_New[High Demand],MATCH(BP$58,Rates_Energy_New[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(BQ$64=1,INDEX(Rates_Energy_New[High Demand],MATCH(BQ$58,Rates_Energy_New[Code],0)),\"n/a\")","v":"n/a"}]
[]
[null,"Total energy charges"]
[]
[null,"Energy charges - Low",null,"Units",{"$f":"E$8","v":"2023/2024 Rates"},{"$f":"F$8","v":"2023/2024 Rates"},"2023/2024 Rates","2023/2024 Rates","2023/2024 Rates","2023/2024 Rates","2023/2024 Rates","2023/2024 Rates","2023/2024 Rates","2023/2024 Rates","2023/2024 Rates","2023/2024 Rates","2023/2024 Rates","2023/2024 Rates","2023/2024 Rates","2023/2024 Rates","2023/2024 Rates","2023/2024 Rates","2023/2024 Rates","2023/2024 Rates","2023/2024 Rates","2023/2024 Rates","2023/2024 Rates","2023/2024 Rates","2023/2024 Rates","2023/2024 Rates","2023/2024 Rates","2023/2024 Rates","2023/2024 Rates","2023/2024 Rates","2023/2024 Rates","2023/2024 Rates",null,{"$f":"AL$8","v":"2024/2025 Rates"},{"$f":"AM$8","v":"2024/2025 Rates"},"2024/2025 Rates","2024/2025 Rates","2024/2025 Rates","2024/2025 Rates","2024/2025 Rates","2024/2025 Rates","2024/2025 Rates","2024/2025 Rates","2024/2025 Rates","2024/2025 Rates","2024/2025 Rates","2024/2025 Rates","2024/2025 Rates","2024/2025 Rates","2024/2025 Rates","2024/2025 Rates","2024/2025 Rates","2024/2025 Rates","2024/2025 Rates","2024/2025 Rates","2024/2025 Rates","2024/2025 Rates","2024/2025 Rates","2024/2025 Rates","2024/2025 Rates","2024/2025 Rates","2024/2025 Rates","2024/2025 Rates","2024/2025 Rates","2024/2025 Rates"]
[]
[null,null,"Peak consumption","c/kWh",{"$f":"INDEX(F35:AJ35,0,Selected_Tariff_ID)","v":"n/a"},{"$f":"IF(F$64=1,INDEX(Rates_Energy_Current[Low - Peak],MATCH(F$58,Rates_Energy_Current[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(G$64=1,INDEX(Rates_Energy_Current[Low - Peak],MATCH(G$58,Rates_Energy_Current[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(H$64=1,INDEX(Rates_Energy_Current[Low - Peak],MATCH(H$58,Rates_Energy_Current[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(I$64=1,INDEX(Rates_Energy_Current[Low - Peak],MATCH(I$58,Rates_Energy_Current[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(J$64=1,INDEX(Rates_Energy_Current[Low - Peak],MATCH(J$58,Rates_Energy_Current[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(K$64=1,INDEX(Rates_Energy_Current[Low - Peak],MATCH(K$58,Rates_Energy_Current[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(L$64=1,INDEX(Rates_Energy_Current[Low - Peak],MATCH(L$58,Rates_Energy_Current[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(M$64=1,INDEX(Rates_Energy_Current[Low - Peak],MATCH(M$58,Rates_Energy_Current[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(N$64=1,INDEX(Rates_Energy_Current[Low - Peak],MATCH(N$58,Rates_Energy_Current[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(O$64=1,INDEX(Rates_Energy_Current[Low - Peak],MATCH(O$58,Rates_Energy_Current[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(P$64=1,INDEX(Rates_Energy_Current[Low - Peak],MATCH(P$58,Rates_Energy_Current[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(Q$64=1,INDEX(Rates_Energy_Current[Low - Peak],MATCH(Q$58,Rates_Energy_Current[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(R$64=1,INDEX(Rates_Energy_Current[Low - Peak],MATCH(R$58,Rates_Energy_Current[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(S$64=1,INDEX(Rates_Energy_Current[Low - Peak],MATCH(S$58,Rates_Energy_Current[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(T$64=1,INDEX(Rates_Energy_Current[Low - Peak],MATCH(T$58,Rates_Energy_Current[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(U$64=1,INDEX(Rates_Energy_Current[Low - Peak],MATCH(U$58,Rates_Energy_Current[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(V$64=1,INDEX(Rates_Energy_Current[Low - Peak],MATCH(V$58,Rates_Energy_Current[Code],0)),\"n/a\")","v":177.74},{"$f":"IF(W$64=1,INDEX(Rates_Energy_Current[Low - Peak],MATCH(W$58,Rates_Energy_Current[Code],0)),\"n/a\")","v":177.74},{"$f":"IF(X$64=1,INDEX(Rates_Energy_Current[Low - Peak],MATCH(X$58,Rates_Energy_Current[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(Y$64=1,INDEX(Rates_Energy_Current[Low - Peak],MATCH(Y$58,Rates_Energy_Current[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(Z$64=1,INDEX(Rates_Energy_Current[Low - Peak],MATCH(Z$58,Rates_Energy_Current[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(AA$64=1,INDEX(Rates_Energy_Current[Low - Peak],MATCH(AA$58,Rates_Energy_Current[Code],0)),\"n/a\")","v":183.34},{"$f":"IF(AB$64=1,INDEX(Rates_Energy_Current[Low - Peak],MATCH(AB$58,Rates_Energy_Current[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(AC$64=1,INDEX(Rates_Energy_Current[Low - Peak],MATCH(AC$58,Rates_Energy_Current[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(AD$64=1,INDEX(Rates_Energy_Current[Low - Peak],MATCH(AD$58,Rates_Energy_Current[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(AE$64=1,INDEX(Rates_Energy_Current[Low - Peak],MATCH(AE$58,Rates_Energy_Current[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(AF$64=1,INDEX(Rates_Energy_Current[Low - Peak],MATCH(AF$58,Rates_Energy_Current[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(AG$64=1,INDEX(Rates_Energy_Current[Low Charge],MATCH(AG$58,Rates_Energy_Current[Code],0)),INDEX(Rates_AllOther_Current[Low - Peak],MATCH(AG$60,Rates_AllOther_Current[Code],0)))","v":0},{"$f":"IF(AH$64=1,INDEX(Rates_Energy_Current[Low Charge],MATCH(AH$58,Rates_Energy_Current[Code],0)),INDEX(Rates_AllOther_Current[Low - Peak],MATCH(AH$60,Rates_AllOther_Current[Code],0)))","v":0},{"$f":"IF(AI$64=1,INDEX(Rates_Energy_Current[Low Charge],MATCH(AI$58,Rates_Energy_Current[Code],0)),INDEX(Rates_AllOther_Current[Low - Peak],MATCH(AI$60,Rates_AllOther_Current[Code],0)))","v":0},{"$f":"IF(AJ$64=1,INDEX(Rates_Energy_Current[Low Charge],MATCH(AJ$58,Rates_Energy_Current[Code],0)),INDEX(Rates_AllOther_Current[Low - Peak],MATCH(AJ$60,Rates_AllOther_Current[Code],0)))","v":0},null,{"$f":"INDEX(AM35:BQ35,0,Selected_Tariff_ID)","v":"n/a"},{"$f":"IF(AM$64=1,INDEX(Rates_Energy_New[Low - Peak],MATCH(AM$58,Rates_Energy_New[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(AN$64=1,INDEX(Rates_Energy_New[Low - Peak],MATCH(AN$58,Rates_Energy_New[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(AO$64=1,INDEX(Rates_Energy_New[Low - Peak],MATCH(AO$58,Rates_Energy_New[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(AP$64=1,INDEX(Rates_Energy_New[Low - Peak],MATCH(AP$58,Rates_Energy_New[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(AQ$64=1,INDEX(Rates_Energy_New[Low - Peak],MATCH(AQ$58,Rates_Energy_New[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(AR$64=1,INDEX(Rates_Energy_New[Low - Peak],MATCH(AR$58,Rates_Energy_New[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(AS$64=1,INDEX(Rates_Energy_New[Low - Peak],MATCH(AS$58,Rates_Energy_New[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(AT$64=1,INDEX(Rates_Energy_New[Low - Peak],MATCH(AT$58,Rates_Energy_New[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(AU$64=1,INDEX(Rates_Energy_New[Low - Peak],MATCH(AU$58,Rates_Energy_New[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(AV$64=1,INDEX(Rates_Energy_New[Low - Peak],MATCH(AV$58,Rates_Energy_New[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(AW$64=1,INDEX(Rates_Energy_New[Low - Peak],MATCH(AW$58,Rates_Energy_New[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(AX$64=1,INDEX(Rates_Energy_New[Low - Peak],MATCH(AX$58,Rates_Energy_New[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(AY$64=1,INDEX(Rates_Energy_New[Low - Peak],MATCH(AY$58,Rates_Energy_New[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(AZ$64=1,INDEX(Rates_Energy_New[Low - Peak],MATCH(AZ$58,Rates_Energy_New[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(BA$64=1,INDEX(Rates_Energy_New[Low - Peak],MATCH(BA$58,Rates_Energy_New[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(BB$64=1,INDEX(Rates_Energy_New[Low - Peak],MATCH(BB$58,Rates_Energy_New[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(BC$64=1,INDEX(Rates_Energy_New[Low - Peak],MATCH(BC$58,Rates_Energy_New[Code],0)),\"n/a\")","v":200.38},{"$f":"IF(BD$64=1,INDEX(Rates_Energy_New[Low - Peak],MATCH(BD$58,Rates_Energy_New[Code],0)),\"n/a\")","v":200.38},{"$f":"IF(BE$64=1,INDEX(Rates_Energy_New[Low - Peak],MATCH(BE$58,Rates_Energy_New[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(BF$64=1,INDEX(Rates_Energy_New[Low - Peak],MATCH(BF$58,Rates_Energy_New[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(BG$64=1,INDEX(Rates_Energy_New[Low - Peak],MATCH(BG$58,Rates_Energy_New[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(BH$64=1,INDEX(Rates_Energy_New[Low - Peak],MATCH(BH$58,Rates_Energy_New[Code],0)),\"n/a\")","v":206.7},{"$f":"IF(BI$64=1,INDEX(Rates_Energy_New[Low - Peak],MATCH(BI$58,Rates_Energy_New[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(BJ$64=1,INDEX(Rates_Energy_New[Low - Peak],MATCH(BJ$58,Rates_Energy_New[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(BK$64=1,INDEX(Rates_Energy_New[Low - Peak],MATCH(BK$58,Rates_Energy_New[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(BL$64=1,INDEX(Rates_Energy_New[Low - Peak],MATCH(BL$58,Rates_Energy_New[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(BM$64=1,INDEX(Rates_Energy_New[Low - Peak],MATCH(BM$58,Rates_Energy_New[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(BN$64=1,INDEX(Rates_Energy_New[Low Charge],MATCH(BN$58,Rates_Energy_New[Code],0)),INDEX(Rates_AllOther_New[Low - Peak],MATCH(BN$60,Rates_AllOther_New[Code],0)))","v":200.38},{"$f":"IF(BO$64=1,INDEX(Rates_Energy_New[Low Charge],MATCH(BO$58,Rates_Energy_New[Code],0)),INDEX(Rates_AllOther_New[Low - Peak],MATCH(BO$60,Rates_AllOther_New[Code],0)))","v":200.38},{"$f":"IF(BP$64=1,INDEX(Rates_Energy_New[Low Charge],MATCH(BP$58,Rates_Energy_New[Code],0)),INDEX(Rates_AllOther_New[Low - Peak],MATCH(BP$60,Rates_AllOther_New[Code],0)))","v":200.38},{"$f":"IF(BQ$64=1,INDEX(Rates_Energy_New[Low Charge],MATCH(BQ$58,Rates_Energy_New[Code],0)),INDEX(Rates_AllOther_New[Low - Peak],MATCH(BQ$60,Rates_AllOther_New[Code],0)))","v":200.38}]
[null,null,"Standard consumption","c/kWh","n/a",{"$f":"IF(F$64=1,INDEX(Rates_Energy_Current[Low - Standard],MATCH(F$58,Rates_Energy_Current[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(G$64=1,INDEX(Rates_Energy_Current[Low - Standard],MATCH(G$58,Rates_Energy_Current[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(H$64=1,INDEX(Rates_Energy_Current[Low - Standard],MATCH(H$58,Rates_Energy_Current[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(I$64=1,INDEX(Rates_Energy_Current[Low - Standard],MATCH(I$58,Rates_Energy_Current[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(J$64=1,INDEX(Rates_Energy_Current[Low - Standard],MATCH(J$58,Rates_Energy_Current[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(K$64=1,INDEX(Rates_Energy_Current[Low - Standard],MATCH(K$58,Rates_Energy_Current[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(L$64=1,INDEX(Rates_Energy_Current[Low - Standard],MATCH(L$58,Rates_Energy_Current[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(M$64=1,INDEX(Rates_Energy_Current[Low - Standard],MATCH(M$58,Rates_Energy_Current[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(N$64=1,INDEX(Rates_Energy_Current[Low - Standard],MATCH(N$58,Rates_Energy_Current[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(O$64=1,INDEX(Rates_Energy_Current[Low - Standard],MATCH(O$58,Rates_Energy_Current[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(P$64=1,INDEX(Rates_Energy_Current[Low - Standard],MATCH(P$58,Rates_Energy_Current[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(Q$64=1,INDEX(Rates_Energy_Current[Low - Standard],MATCH(Q$58,Rates_Energy_Current[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(R$64=1,INDEX(Rates_Energy_Current[Low - Standard],MATCH(R$58,Rates_Energy_Current[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(S$64=1,INDEX(Rates_Energy_Current[Low - Standard],MATCH(S$58,Rates_Energy_Current[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(T$64=1,INDEX(Rates_Energy_Current[Low - Standard],MATCH(T$58,Rates_Energy_Current[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(U$64=1,INDEX(Rates_Energy_Current[Low - Standard],MATCH(U$58,Rates_Energy_Current[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(V$64=1,INDEX(Rates_Energy_Current[Low - Standard],MATCH(V$58,Rates_Energy_Current[Code],0)),\"n/a\")","v":122.64},{"$f":"IF(W$64=1,INDEX(Rates_Energy_Current[Low - Standard],MATCH(W$58,Rates_Energy_Current[Code],0)),\"n/a\")","v":122.64},{"$f":"IF(X$64=1,INDEX(Rates_Energy_Current[Low - Standard],MATCH(X$58,Rates_Energy_Current[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(Y$64=1,INDEX(Rates_Energy_Current[Low - Standard],MATCH(Y$58,Rates_Energy_Current[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(Z$64=1,INDEX(Rates_Energy_Current[Low - Standard],MATCH(Z$58,Rates_Energy_Current[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(AA$64=1,INDEX(Rates_Energy_Current[Low - Standard],MATCH(AA$58,Rates_Energy_Current[Code],0)),\"n/a\")","v":126.16},{"$f":"IF(AB$64=1,INDEX(Rates_Energy_Current[Low - Standard],MATCH(AB$58,Rates_Energy_Current[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(AC$64=1,INDEX(Rates_Energy_Current[Low - Standard],MATCH(AC$58,Rates_Energy_Current[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(AD$64=1,INDEX(Rates_Energy_Current[Low - Standard],MATCH(AD$58,Rates_Energy_Current[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(AE$64=1,INDEX(Rates_Energy_Current[Low - Standard],MATCH(AE$58,Rates_Energy_Current[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(AF$64=1,INDEX(Rates_Energy_Current[Low - Standard],MATCH(AF$58,Rates_Energy_Current[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(AG$64=1,INDEX(Rates_Energy_Current[Low Charge],MATCH(AG$58,Rates_Energy_Current[Code],0)),INDEX(Rates_AllOther_Current[Low - Standard],MATCH(AG$60,Rates_AllOther_Current[Code],0)))","v":0},{"$f":"IF(AH$64=1,INDEX(Rates_Energy_Current[Low Charge],MATCH(AH$58,Rates_Energy_Current[Code],0)),INDEX(Rates_AllOther_Current[Low - Standard],MATCH(AH$60,Rates_AllOther_Current[Code],0)))","v":0},{"$f":"IF(AI$64=1,INDEX(Rates_Energy_Current[Low Charge],MATCH(AI$58,Rates_Energy_Current[Code],0)),INDEX(Rates_AllOther_Current[Low - Standard],MATCH(AI$60,Rates_AllOther_Current[Code],0)))","v":0},{"$f":"IF(AJ$64=1,INDEX(Rates_Energy_Current[Low Charge],MATCH(AJ$58,Rates_Energy_Current[Code],0)),INDEX(Rates_AllOther_Current[Low - Standard],MATCH(AJ$60,Rates_AllOther_Current[Code],0)))","v":0},null,"n/a",{"$f":"IF(AM$64=1,INDEX(Rates_Energy_New[Low - Standard],MATCH(AM$58,Rates_Energy_New[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(AN$64=1,INDEX(Rates_Energy_New[Low - Standard],MATCH(AN$58,Rates_Energy_New[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(AO$64=1,INDEX(Rates_Energy_New[Low - Standard],MATCH(AO$58,Rates_Energy_New[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(AP$64=1,INDEX(Rates_Energy_New[Low - Standard],MATCH(AP$58,Rates_Energy_New[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(AQ$64=1,INDEX(Rates_Energy_New[Low - Standard],MATCH(AQ$58,Rates_Energy_New[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(AR$64=1,INDEX(Rates_Energy_New[Low - Standard],MATCH(AR$58,Rates_Energy_New[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(AS$64=1,INDEX(Rates_Energy_New[Low - Standard],MATCH(AS$58,Rates_Energy_New[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(AT$64=1,INDEX(Rates_Energy_New[Low - Standard],MATCH(AT$58,Rates_Energy_New[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(AU$64=1,INDEX(Rates_Energy_New[Low - Standard],MATCH(AU$58,Rates_Energy_New[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(AV$64=1,INDEX(Rates_Energy_New[Low - Standard],MATCH(AV$58,Rates_Energy_New[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(AW$64=1,INDEX(Rates_Energy_New[Low - Standard],MATCH(AW$58,Rates_Energy_New[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(AX$64=1,INDEX(Rates_Energy_New[Low - Standard],MATCH(AX$58,Rates_Energy_New[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(AY$64=1,INDEX(Rates_Energy_New[Low - Standard],MATCH(AY$58,Rates_Energy_New[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(AZ$64=1,INDEX(Rates_Energy_New[Low - Standard],MATCH(AZ$58,Rates_Energy_New[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(BA$64=1,INDEX(Rates_Energy_New[Low - Standard],MATCH(BA$58,Rates_Energy_New[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(BB$64=1,INDEX(Rates_Energy_New[Low - Standard],MATCH(BB$58,Rates_Energy_New[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(BC$64=1,INDEX(Rates_Energy_New[Low - Standard],MATCH(BC$58,Rates_Energy_New[Code],0)),\"n/a\")","v":138.26},{"$f":"IF(BD$64=1,INDEX(Rates_Energy_New[Low - Standard],MATCH(BD$58,Rates_Energy_New[Code],0)),\"n/a\")","v":138.26},{"$f":"IF(BE$64=1,INDEX(Rates_Energy_New[Low - Standard],MATCH(BE$58,Rates_Energy_New[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(BF$64=1,INDEX(Rates_Energy_New[Low - Standard],MATCH(BF$58,Rates_Energy_New[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(BG$64=1,INDEX(Rates_Energy_New[Low - Standard],MATCH(BG$58,Rates_Energy_New[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(BH$64=1,INDEX(Rates_Energy_New[Low - Standard],MATCH(BH$58,Rates_Energy_New[Code],0)),\"n/a\")","v":142.22999999999999},{"$f":"IF(BI$64=1,INDEX(Rates_Energy_New[Low - Standard],MATCH(BI$58,Rates_Energy_New[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(BJ$64=1,INDEX(Rates_Energy_New[Low - Standard],MATCH(BJ$58,Rates_Energy_New[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(BK$64=1,INDEX(Rates_Energy_New[Low - Standard],MATCH(BK$58,Rates_Energy_New[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(BL$64=1,INDEX(Rates_Energy_New[Low - Standard],MATCH(BL$58,Rates_Energy_New[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(BM$64=1,INDEX(Rates_Energy_New[Low - Standard],MATCH(BM$58,Rates_Energy_New[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(BN$64=1,INDEX(Rates_Energy_New[Low Charge],MATCH(BN$58,Rates_Energy_New[Code],0)),INDEX(Rates_AllOther_New[Low - Standard],MATCH(BN$60,Rates_AllOther_New[Code],0)))","v":138.26},{"$f":"IF(BO$64=1,INDEX(Rates_Energy_New[Low Charge],MATCH(BO$58,Rates_Energy_New[Code],0)),INDEX(Rates_AllOther_New[Low - Standard],MATCH(BO$60,Rates_AllOther_New[Code],0)))","v":138.26},{"$f":"IF(BP$64=1,INDEX(Rates_Energy_New[Low Charge],MATCH(BP$58,Rates_Energy_New[Code],0)),INDEX(Rates_AllOther_New[Low - Standard],MATCH(BP$60,Rates_AllOther_New[Code],0)))","v":138.26},{"$f":"IF(BQ$64=1,INDEX(Rates_Energy_New[Low Charge],MATCH(BQ$58,Rates_Energy_New[Code],0)),INDEX(Rates_AllOther_New[Low - Standard],MATCH(BQ$60,Rates_AllOther_New[Code],0)))","v":138.26}]
[null,null,"Off-Peak consumption","c/kWh","n/a",{"$f":"IF(F$64=1,INDEX(Rates_Energy_Current[Low-Off Peak],MATCH(F$58,Rates_Energy_Current[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(G$64=1,INDEX(Rates_Energy_Current[Low-Off Peak],MATCH(G$58,Rates_Energy_Current[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(H$64=1,INDEX(Rates_Energy_Current[Low-Off Peak],MATCH(H$58,Rates_Energy_Current[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(I$64=1,INDEX(Rates_Energy_Current[Low-Off Peak],MATCH(I$58,Rates_Energy_Current[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(J$64=1,INDEX(Rates_Energy_Current[Low-Off Peak],MATCH(J$58,Rates_Energy_Current[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(K$64=1,INDEX(Rates_Energy_Current[Low-Off Peak],MATCH(K$58,Rates_Energy_Current[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(L$64=1,INDEX(Rates_Energy_Current[Low-Off Peak],MATCH(L$58,Rates_Energy_Current[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(M$64=1,INDEX(Rates_Energy_Current[Low-Off Peak],MATCH(M$58,Rates_Energy_Current[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(N$64=1,INDEX(Rates_Energy_Current[Low-Off Peak],MATCH(N$58,Rates_Energy_Current[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(O$64=1,INDEX(Rates_Energy_Current[Low-Off Peak],MATCH(O$58,Rates_Energy_Current[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(P$64=1,INDEX(Rates_Energy_Current[Low-Off Peak],MATCH(P$58,Rates_Energy_Current[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(Q$64=1,INDEX(Rates_Energy_Current[Low-Off Peak],MATCH(Q$58,Rates_Energy_Current[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(R$64=1,INDEX(Rates_Energy_Current[Low-Off Peak],MATCH(R$58,Rates_Energy_Current[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(S$64=1,INDEX(Rates_Energy_Current[Low-Off Peak],MATCH(S$58,Rates_Energy_Current[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(T$64=1,INDEX(Rates_Energy_Current[Low-Off Peak],MATCH(T$58,Rates_Energy_Current[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(U$64=1,INDEX(Rates_Energy_Current[Low-Off Peak],MATCH(U$58,Rates_Energy_Current[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(V$64=1,INDEX(Rates_Energy_Current[Low-Off Peak],MATCH(V$58,Rates_Energy_Current[Code],0)),\"n/a\")","v":78.19},{"$f":"IF(W$64=1,INDEX(Rates_Energy_Current[Low-Off Peak],MATCH(W$58,Rates_Energy_Current[Code],0)),\"n/a\")","v":78.19},{"$f":"IF(X$64=1,INDEX(Rates_Energy_Current[Low-Off Peak],MATCH(X$58,Rates_Energy_Current[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(Y$64=1,INDEX(Rates_Energy_Current[Low-Off Peak],MATCH(Y$58,Rates_Energy_Current[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(Z$64=1,INDEX(Rates_Energy_Current[Low-Off Peak],MATCH(Z$58,Rates_Energy_Current[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(AA$64=1,INDEX(Rates_Energy_Current[Low-Off Peak],MATCH(AA$58,Rates_Energy_Current[Code],0)),\"n/a\")","v":80.040000000000006},{"$f":"IF(AB$64=1,INDEX(Rates_Energy_Current[Low-Off Peak],MATCH(AB$58,Rates_Energy_Current[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(AC$64=1,INDEX(Rates_Energy_Current[Low-Off Peak],MATCH(AC$58,Rates_Energy_Current[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(AD$64=1,INDEX(Rates_Energy_Current[Low-Off Peak],MATCH(AD$58,Rates_Energy_Current[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(AE$64=1,INDEX(Rates_Energy_Current[Low-Off Peak],MATCH(AE$58,Rates_Energy_Current[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(AF$64=1,INDEX(Rates_Energy_Current[Low-Off Peak],MATCH(AF$58,Rates_Energy_Current[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(AG$64=1,INDEX(Rates_Energy_Current[Low Charge],MATCH(AG$58,Rates_Energy_Current[Code],0)),INDEX(Rates_AllOther_Current[Low-Off Peak],MATCH(AG$60,Rates_AllOther_Current[Code],0)))","v":0},{"$f":"IF(AH$64=1,INDEX(Rates_Energy_Current[Low Charge],MATCH(AH$58,Rates_Energy_Current[Code],0)),INDEX(Rates_AllOther_Current[Low-Off Peak],MATCH(AH$60,Rates_AllOther_Current[Code],0)))","v":0},{"$f":"IF(AI$64=1,INDEX(Rates_Energy_Current[Low Charge],MATCH(AI$58,Rates_Energy_Current[Code],0)),INDEX(Rates_AllOther_Current[Low-Off Peak],MATCH(AI$60,Rates_AllOther_Current[Code],0)))","v":0},{"$f":"IF(AJ$64=1,INDEX(Rates_Energy_Current[Low Charge],MATCH(AJ$58,Rates_Energy_Current[Code],0)),INDEX(Rates_AllOther_Current[Low-Off Peak],MATCH(AJ$60,Rates_AllOther_Current[Code],0)))","v":0},null,"n/a",{"$f":"IF(AM$64=1,INDEX(Rates_Energy_New[Low-Off Peak],MATCH(AM$58,Rates_Energy_New[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(AN$64=1,INDEX(Rates_Energy_New[Low-Off Peak],MATCH(AN$58,Rates_Energy_New[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(AO$64=1,INDEX(Rates_Energy_New[Low-Off Peak],MATCH(AO$58,Rates_Energy_New[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(AP$64=1,INDEX(Rates_Energy_New[Low-Off Peak],MATCH(AP$58,Rates_Energy_New[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(AQ$64=1,INDEX(Rates_Energy_New[Low-Off Peak],MATCH(AQ$58,Rates_Energy_New[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(AR$64=1,INDEX(Rates_Energy_New[Low-Off Peak],MATCH(AR$58,Rates_Energy_New[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(AS$64=1,INDEX(Rates_Energy_New[Low-Off Peak],MATCH(AS$58,Rates_Energy_New[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(AT$64=1,INDEX(Rates_Energy_New[Low-Off Peak],MATCH(AT$58,Rates_Energy_New[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(AU$64=1,INDEX(Rates_Energy_New[Low-Off Peak],MATCH(AU$58,Rates_Energy_New[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(AV$64=1,INDEX(Rates_Energy_New[Low-Off Peak],MATCH(AV$58,Rates_Energy_New[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(AW$64=1,INDEX(Rates_Energy_New[Low-Off Peak],MATCH(AW$58,Rates_Energy_New[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(AX$64=1,INDEX(Rates_Energy_New[Low-Off Peak],MATCH(AX$58,Rates_Energy_New[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(AY$64=1,INDEX(Rates_Energy_New[Low-Off Peak],MATCH(AY$58,Rates_Energy_New[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(AZ$64=1,INDEX(Rates_Energy_New[Low-Off Peak],MATCH(AZ$58,Rates_Energy_New[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(BA$64=1,INDEX(Rates_Energy_New[Low-Off Peak],MATCH(BA$58,Rates_Energy_New[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(BB$64=1,INDEX(Rates_Energy_New[Low-Off Peak],MATCH(BB$58,Rates_Energy_New[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(BC$64=1,INDEX(Rates_Energy_New[Low-Off Peak],MATCH(BC$58,Rates_Energy_New[Code],0)),\"n/a\")","v":88.15},{"$f":"IF(BD$64=1,INDEX(Rates_Energy_New[Low-Off Peak],MATCH(BD$58,Rates_Energy_New[Code],0)),\"n/a\")","v":88.15},{"$f":"IF(BE$64=1,INDEX(Rates_Energy_New[Low-Off Peak],MATCH(BE$58,Rates_Energy_New[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(BF$64=1,INDEX(Rates_Energy_New[Low-Off Peak],MATCH(BF$58,Rates_Energy_New[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(BG$64=1,INDEX(Rates_Energy_New[Low-Off Peak],MATCH(BG$58,Rates_Energy_New[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(BH$64=1,INDEX(Rates_Energy_New[Low-Off Peak],MATCH(BH$58,Rates_Energy_New[Code],0)),\"n/a\")","v":90.24},{"$f":"IF(BI$64=1,INDEX(Rates_Energy_New[Low-Off Peak],MATCH(BI$58,Rates_Energy_New[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(BJ$64=1,INDEX(Rates_Energy_New[Low-Off Peak],MATCH(BJ$58,Rates_Energy_New[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(BK$64=1,INDEX(Rates_Energy_New[Low-Off Peak],MATCH(BK$58,Rates_Energy_New[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(BL$64=1,INDEX(Rates_Energy_New[Low-Off Peak],MATCH(BL$58,Rates_Energy_New[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(BM$64=1,INDEX(Rates_Energy_New[Low-Off Peak],MATCH(BM$58,Rates_Energy_New[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(BN$64=1,INDEX(Rates_Energy_New[Low Charge],MATCH(BN$58,Rates_Energy_New[Code],0)),INDEX(Rates_AllOther_New[Low-Off Peak],MATCH(BN$60,Rates_AllOther_New[Code],0)))","v":88.15},{"$f":"IF(BO$64=1,INDEX(Rates_Energy_New[Low Charge],MATCH(BO$58,Rates_Energy_New[Code],0)),INDEX(Rates_AllOther_New[Low-Off Peak],MATCH(BO$60,Rates_AllOther_New[Code],0)))","v":88.15},{"$f":"IF(BP$64=1,INDEX(Rates_Energy_New[Low Charge],MATCH(BP$58,Rates_Energy_New[Code],0)),INDEX(Rates_AllOther_New[Low-Off Peak],MATCH(BP$60,Rates_AllOther_New[Code],0)))","v":88.15},{"$f":"IF(BQ$64=1,INDEX(Rates_Energy_New[Low Charge],MATCH(BQ$58,Rates_Energy_New[Code],0)),INDEX(Rates_AllOther_New[Low-Off Peak],MATCH(BQ$60,Rates_AllOther_New[Code],0)))","v":88.15}]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"Energy","c/kWh",0,{"$f":"IF(F$64=1,INDEX(Rates_Energy_Current[Low Charge],MATCH(F$58,Rates_Energy_Current[Code],0)),INDEX(Rates_AllOther_Current[Energy charge '[c/kWh']],MATCH(F$60,Rates_AllOther_Current[Code],0)))","v":185.83},{"$f":"IF(G$64=1,INDEX(Rates_Energy_Current[Low Charge],MATCH(G$58,Rates_Energy_Current[Code],0)),INDEX(Rates_AllOther_Current[Energy charge '[c/kWh']],MATCH(G$60,Rates_AllOther_Current[Code],0)))","v":185.83},{"$f":"IF(H$64=1,INDEX(Rates_Energy_Current[Low Charge],MATCH(H$58,Rates_Energy_Current[Code],0)),INDEX(Rates_AllOther_Current[Energy charge '[c/kWh']],MATCH(H$60,Rates_AllOther_Current[Code],0)))","v":185.83},{"$f":"IF(I$64=1,INDEX(Rates_Energy_Current[Low Charge],MATCH(I$58,Rates_Energy_Current[Code],0)),INDEX(Rates_AllOther_Current[Energy charge '[c/kWh']],MATCH(I$60,Rates_AllOther_Current[Code],0)))","v":500.1},{"$f":"IF(J$64=1,INDEX(Rates_Energy_Current[Low Charge],MATCH(J$58,Rates_Energy_Current[Code],0)),INDEX(Rates_AllOther_Current[Energy charge '[c/kWh']],MATCH(J$60,Rates_AllOther_Current[Code],0)))","v":0},{"$f":"IF(K$64=1,INDEX(Rates_Energy_Current[Low Charge],MATCH(K$58,Rates_Energy_Current[Code],0)),INDEX(Rates_AllOther_Current[Energy charge '[c/kWh']],MATCH(K$60,Rates_AllOther_Current[Code],0)))","v":0},{"$f":"IF(L$64=1,INDEX(Rates_Energy_Current[Low Charge],MATCH(L$58,Rates_Energy_Current[Code],0)),INDEX(Rates_AllOther_Current[Energy charge '[c/kWh']],MATCH(L$60,Rates_AllOther_Current[Code],0)))","v":0},{"$f":"IF(M$64=1,INDEX(Rates_Energy_Current[Low Charge],MATCH(M$58,Rates_Energy_Current[Code],0)),INDEX(Rates_AllOther_Current[Energy charge '[c/kWh']],MATCH(M$60,Rates_AllOther_Current[Code],0)))","v":0},{"$f":"IF(N$64=1,INDEX(Rates_Energy_Current[Low Charge],MATCH(N$58,Rates_Energy_Current[Code],0)),INDEX(Rates_AllOther_Current[Energy charge '[c/kWh']],MATCH(N$60,Rates_AllOther_Current[Code],0)))","v":0},{"$f":"IF(O$64=1,INDEX(Rates_Energy_Current[Low Charge],MATCH(O$58,Rates_Energy_Current[Code],0)),INDEX(Rates_AllOther_Current[Energy charge '[c/kWh']],MATCH(O$60,Rates_AllOther_Current[Code],0)))","v":0},{"$f":"IF(P$64=1,INDEX(Rates_Energy_Current[Low Charge],MATCH(P$58,Rates_Energy_Current[Code],0)),INDEX(Rates_AllOther_Current[Energy charge '[c/kWh']],MATCH(P$60,Rates_AllOther_Current[Code],0)))","v":285.95999999999998},{"$f":"IF(Q$64=1,INDEX(Rates_Energy_Current[Low Charge],MATCH(Q$58,Rates_Energy_Current[Code],0)),INDEX(Rates_AllOther_Current[Energy charge '[c/kWh']],MATCH(Q$60,Rates_AllOther_Current[Code],0)))","v":184.92},{"$f":"IF(R$64=1,INDEX(Rates_Energy_Current[Low Charge],MATCH(R$58,Rates_Energy_Current[Code],0)),INDEX(Rates_AllOther_Current[Energy charge '[c/kWh']],MATCH(R$60,Rates_AllOther_Current[Code],0)))","v":184.92},{"$f":"IF(S$64=1,INDEX(Rates_Energy_Current[Low Charge],MATCH(S$58,Rates_Energy_Current[Code],0)),INDEX(Rates_AllOther_Current[Energy charge '[c/kWh']],MATCH(S$60,Rates_AllOther_Current[Code],0)))","v":184.92},{"$f":"IF(T$64=1,INDEX(Rates_Energy_Current[Low Charge],MATCH(T$58,Rates_Energy_Current[Code],0)),INDEX(Rates_AllOther_Current[Energy charge '[c/kWh']],MATCH(T$60,Rates_AllOther_Current[Code],0)))","v":399.41},{"$f":"IF(U$64=1,INDEX(Rates_Energy_Current[Low Charge],MATCH(U$58,Rates_Energy_Current[Code],0)),INDEX(Rates_AllOther_Current[Energy charge '[c/kWh']],MATCH(U$60,Rates_AllOther_Current[Code],0)))","v":0},{"$f":"IF(V$64=1,INDEX(Rates_Energy_Current[Low Charge],MATCH(V$58,Rates_Energy_Current[Code],0)),INDEX(Rates_AllOther_Current[Energy charge '[c/kWh']],MATCH(V$60,Rates_AllOther_Current[Code],0)))","v":"n/a"},{"$f":"IF(W$64=1,INDEX(Rates_Energy_Current[Low Charge],MATCH(W$58,Rates_Energy_Current[Code],0)),INDEX(Rates_AllOther_Current[Energy charge '[c/kWh']],MATCH(W$60,Rates_AllOther_Current[Code],0)))","v":"n/a"},{"$f":"IF(X$64=1,INDEX(Rates_Energy_Current[Low Charge],MATCH(X$58,Rates_Energy_Current[Code],0)),INDEX(Rates_AllOther_Current[Energy charge '[c/kWh']],MATCH(X$60,Rates_AllOther_Current[Code],0)))","v":104.21},{"$f":"IF(Y$64=1,INDEX(Rates_Energy_Current[Low Charge],MATCH(Y$58,Rates_Energy_Current[Code],0)),INDEX(Rates_AllOther_Current[Energy charge '[c/kWh']],MATCH(Y$60,Rates_AllOther_Current[Code],0)))","v":106.51},{"$f":"IF(Z$64=1,INDEX(Rates_Energy_Current[Low Charge],MATCH(Z$58,Rates_Energy_Current[Code],0)),INDEX(Rates_AllOther_Current[Energy charge '[c/kWh']],MATCH(Z$60,Rates_AllOther_Current[Code],0)))","v":104.21},{"$f":"IF(AA$64=1,INDEX(Rates_Energy_Current[Low Charge],MATCH(AA$58,Rates_Energy_Current[Code],0)),INDEX(Rates_AllOther_Current[Energy charge '[c/kWh']],MATCH(AA$60,Rates_AllOther_Current[Code],0)))","v":"n/a"},{"$f":"IF(AB$64=1,INDEX(Rates_Energy_Current[Low Charge],MATCH(AB$58,Rates_Energy_Current[Code],0)),INDEX(Rates_AllOther_Current[Energy charge '[c/kWh']],MATCH(AB$60,Rates_AllOther_Current[Code],0)))","v":531.74},{"$f":"IF(AC$64=1,INDEX(Rates_Energy_Current[Low Charge],MATCH(AC$58,Rates_Energy_Current[Code],0)),INDEX(Rates_AllOther_Current[Energy charge '[c/kWh']],MATCH(AC$60,Rates_AllOther_Current[Code],0)))","v":685.48},{"$f":"IF(AD$64=1,INDEX(Rates_Energy_Current[Low Charge],MATCH(AD$58,Rates_Energy_Current[Code],0)),INDEX(Rates_AllOther_Current[Energy charge '[c/kWh']],MATCH(AD$60,Rates_AllOther_Current[Code],0)))","v":198.01},{"$f":"IF(AE$64=1,INDEX(Rates_Energy_Current[Low Charge],MATCH(AE$58,Rates_Energy_Current[Code],0)),INDEX(Rates_AllOther_Current[Energy charge '[c/kWh']],MATCH(AE$60,Rates_AllOther_Current[Code],0)))","v":147.88999999999999},{"$f":"IF(AF$64=1,INDEX(Rates_Energy_Current[Low Charge],MATCH(AF$58,Rates_Energy_Current[Code],0)),INDEX(Rates_AllOther_Current[Energy charge '[c/kWh']],MATCH(AF$60,Rates_AllOther_Current[Code],0)))","v":0},{"$f":"IF(AG$64=1,INDEX(Rates_Energy_Current[Low Charge],MATCH(AG$58,Rates_Energy_Current[Code],0)),INDEX(Rates_AllOther_Current[Energy charge '[c/kWh']],MATCH(AG$60,Rates_AllOther_Current[Code],0)))","v":0},{"$f":"IF(AH$64=1,INDEX(Rates_Energy_Current[Low Charge],MATCH(AH$58,Rates_Energy_Current[Code],0)),INDEX(Rates_AllOther_Current[Energy charge '[c/kWh']],MATCH(AH$60,Rates_AllOther_Current[Code],0)))","v":0},{"$f":"IF(AI$64=1,INDEX(Rates_Energy_Current[Low Charge],MATCH(AI$58,Rates_Energy_Current[Code],0)),INDEX(Rates_AllOther_Current[Energy charge '[c/kWh']],MATCH(AI$60,Rates_AllOther_Current[Code],0)))","v":0},{"$f":"IF(AJ$64=1,INDEX(Rates_Energy_Current[Low Charge],MATCH(AJ$58,Rates_Energy_Current[Code],0)),INDEX(Rates_AllOther_Current[Energy charge '[c/kWh']],MATCH(AJ$60,Rates_AllOther_Current[Code],0)))","v":0},null,0,{"$f":"IF(AM$64=1,INDEX(Rates_Energy_New[Low Charge],MATCH(AM$58,Rates_Energy_New[Code],0)),INDEX(Rates_AllOther_New[Energy charge '[c/kWh']],MATCH(AM$60,Rates_AllOther_New[Code],0)))","v":209.5},{"$f":"IF(AN$64=1,INDEX(Rates_Energy_New[Low Charge],MATCH(AN$58,Rates_Energy_New[Code],0)),INDEX(Rates_AllOther_New[Energy charge '[c/kWh']],MATCH(AN$60,Rates_AllOther_New[Code],0)))","v":209.5},{"$f":"IF(AO$64=1,INDEX(Rates_Energy_New[Low Charge],MATCH(AO$58,Rates_Energy_New[Code],0)),INDEX(Rates_AllOther_New[Energy charge '[c/kWh']],MATCH(AO$60,Rates_AllOther_New[Code],0)))","v":209.5},{"$f":"IF(AP$64=1,INDEX(Rates_Energy_New[Low Charge],MATCH(AP$58,Rates_Energy_New[Code],0)),INDEX(Rates_AllOther_New[Energy charge '[c/kWh']],MATCH(AP$60,Rates_AllOther_New[Code],0)))","v":563.80999999999995},{"$f":"IF(AQ$64=1,INDEX(Rates_Energy_New[Low Charge],MATCH(AQ$58,Rates_Energy_New[Code],0)),INDEX(Rates_AllOther_New[Energy charge '[c/kWh']],MATCH(AQ$60,Rates_AllOther_New[Code],0)))","v":0},{"$f":"IF(AR$64=1,INDEX(Rates_Energy_New[Low Charge],MATCH(AR$58,Rates_Energy_New[Code],0)),INDEX(Rates_AllOther_New[Energy charge '[c/kWh']],MATCH(AR$60,Rates_AllOther_New[Code],0)))","v":0},{"$f":"IF(AS$64=1,INDEX(Rates_Energy_New[Low Charge],MATCH(AS$58,Rates_Energy_New[Code],0)),INDEX(Rates_AllOther_New[Energy charge '[c/kWh']],MATCH(AS$60,Rates_AllOther_New[Code],0)))","v":0},{"$f":"IF(AT$64=1,INDEX(Rates_Energy_New[Low Charge],MATCH(AT$58,Rates_Energy_New[Code],0)),INDEX(Rates_AllOther_New[Energy charge '[c/kWh']],MATCH(AT$60,Rates_AllOther_New[Code],0)))","v":0},{"$f":"IF(AU$64=1,INDEX(Rates_Energy_New[Low Charge],MATCH(AU$58,Rates_Energy_New[Code],0)),INDEX(Rates_AllOther_New[Energy charge '[c/kWh']],MATCH(AU$60,Rates_AllOther_New[Code],0)))","v":0},{"$f":"IF(AV$64=1,INDEX(Rates_Energy_New[Low Charge],MATCH(AV$58,Rates_Energy_New[Code],0)),INDEX(Rates_AllOther_New[Energy charge '[c/kWh']],MATCH(AV$60,Rates_AllOther_New[Code],0)))","v":0},{"$f":"IF(AW$64=1,INDEX(Rates_Energy_New[Low Charge],MATCH(AW$58,Rates_Energy_New[Code],0)),INDEX(Rates_AllOther_New[Energy charge '[c/kWh']],MATCH(AW$60,Rates_AllOther_New[Code],0)))","v":322.39},{"$f":"IF(AX$64=1,INDEX(Rates_Energy_New[Low Charge],MATCH(AX$58,Rates_Energy_New[Code],0)),INDEX(Rates_AllOther_New[Energy charge '[c/kWh']],MATCH(AX$60,Rates_AllOther_New[Code],0)))","v":208.48},{"$f":"IF(AY$64=1,INDEX(Rates_Energy_New[Low Charge],MATCH(AY$58,Rates_Energy_New[Code],0)),INDEX(Rates_AllOther_New[Energy charge '[c/kWh']],MATCH(AY$60,Rates_AllOther_New[Code],0)))","v":208.48},{"$f":"IF(AZ$64=1,INDEX(Rates_Energy_New[Low Charge],MATCH(AZ$58,Rates_Energy_New[Code],0)),INDEX(Rates_AllOther_New[Energy charge '[c/kWh']],MATCH(AZ$60,Rates_AllOther_New[Code],0)))","v":208.48},{"$f":"IF(BA$64=1,INDEX(Rates_Energy_New[Low Charge],MATCH(BA$58,Rates_Energy_New[Code],0)),INDEX(Rates_AllOther_New[Energy charge '[c/kWh']],MATCH(BA$60,Rates_AllOther_New[Code],0)))","v":450.29},{"$f":"IF(BB$64=1,INDEX(Rates_Energy_New[Low Charge],MATCH(BB$58,Rates_Energy_New[Code],0)),INDEX(Rates_AllOther_New[Energy charge '[c/kWh']],MATCH(BB$60,Rates_AllOther_New[Code],0)))","v":0},{"$f":"IF(BC$64=1,INDEX(Rates_Energy_New[Low Charge],MATCH(BC$58,Rates_Energy_New[Code],0)),INDEX(Rates_AllOther_New[Energy charge '[c/kWh']],MATCH(BC$60,Rates_AllOther_New[Code],0)))","v":"n/a"},{"$f":"IF(BD$64=1,INDEX(Rates_Energy_New[Low Charge],MATCH(BD$58,Rates_Energy_New[Code],0)),INDEX(Rates_AllOther_New[Energy charge '[c/kWh']],MATCH(BD$60,Rates_AllOther_New[Code],0)))","v":"n/a"},{"$f":"IF(BE$64=1,INDEX(Rates_Energy_New[Low Charge],MATCH(BE$58,Rates_Energy_New[Code],0)),INDEX(Rates_AllOther_New[Energy charge '[c/kWh']],MATCH(BE$60,Rates_AllOther_New[Code],0)))","v":117.49},{"$f":"IF(BF$64=1,INDEX(Rates_Energy_New[Low Charge],MATCH(BF$58,Rates_Energy_New[Code],0)),INDEX(Rates_AllOther_New[Energy charge '[c/kWh']],MATCH(BF$60,Rates_AllOther_New[Code],0)))","v":120.08},{"$f":"IF(BG$64=1,INDEX(Rates_Energy_New[Low Charge],MATCH(BG$58,Rates_Energy_New[Code],0)),INDEX(Rates_AllOther_New[Energy charge '[c/kWh']],MATCH(BG$60,Rates_AllOther_New[Code],0)))","v":117.49},{"$f":"IF(BH$64=1,INDEX(Rates_Energy_New[Low Charge],MATCH(BH$58,Rates_Energy_New[Code],0)),INDEX(Rates_AllOther_New[Energy charge '[c/kWh']],MATCH(BH$60,Rates_AllOther_New[Code],0)))","v":"n/a"},{"$f":"IF(BI$64=1,INDEX(Rates_Energy_New[Low Charge],MATCH(BI$58,Rates_Energy_New[Code],0)),INDEX(Rates_AllOther_New[Energy charge '[c/kWh']],MATCH(BI$60,Rates_AllOther_New[Code],0)))","v":599.48},{"$f":"IF(BJ$64=1,INDEX(Rates_Energy_New[Low Charge],MATCH(BJ$58,Rates_Energy_New[Code],0)),INDEX(Rates_AllOther_New[Energy charge '[c/kWh']],MATCH(BJ$60,Rates_AllOther_New[Code],0)))","v":772.81},{"$f":"IF(BK$64=1,INDEX(Rates_Energy_New[Low Charge],MATCH(BK$58,Rates_Energy_New[Code],0)),INDEX(Rates_AllOther_New[Energy charge '[c/kWh']],MATCH(BK$60,Rates_AllOther_New[Code],0)))","v":223.24},{"$f":"IF(BL$64=1,INDEX(Rates_Energy_New[Low Charge],MATCH(BL$58,Rates_Energy_New[Code],0)),INDEX(Rates_AllOther_New[Energy charge '[c/kWh']],MATCH(BL$60,Rates_AllOther_New[Code],0)))","v":166.73},{"$f":"IF(BM$64=1,INDEX(Rates_Energy_New[Low Charge],MATCH(BM$58,Rates_Energy_New[Code],0)),INDEX(Rates_AllOther_New[Energy charge '[c/kWh']],MATCH(BM$60,Rates_AllOther_New[Code],0)))","v":0},{"$f":"IF(BN$64=1,INDEX(Rates_Energy_New[Low Charge],MATCH(BN$58,Rates_Energy_New[Code],0)),INDEX(Rates_AllOther_New[Energy charge '[c/kWh']],MATCH(BN$60,Rates_AllOther_New[Code],0)))","v":"n/a"},{"$f":"IF(BO$64=1,INDEX(Rates_Energy_New[Low Charge],MATCH(BO$58,Rates_Energy_New[Code],0)),INDEX(Rates_AllOther_New[Energy charge '[c/kWh']],MATCH(BO$60,Rates_AllOther_New[Code],0)))","v":"n/a"},{"$f":"IF(BP$64=1,INDEX(Rates_Energy_New[Low Charge],MATCH(BP$58,Rates_Energy_New[Code],0)),INDEX(Rates_AllOther_New[Energy charge '[c/kWh']],MATCH(BP$60,Rates_AllOther_New[Code],0)))","v":"n/a"},{"$f":"IF(BQ$64=1,INDEX(Rates_Energy_New[Low Charge],MATCH(BQ$58,Rates_Energy_New[Code],0)),INDEX(Rates_AllOther_New[Energy charge '[c/kWh']],MATCH(BQ$60,Rates_AllOther_New[Code],0)))","v":"n/a"}]
[null,null,"Energy - Block 1","c/kWh",217.79,{"$f":"IF(F$64=1,\"n/a\",INDEX(Rates_AllOther_Current[Energy charge Block 1 '[c/kWh']],MATCH(F$60,Rates_AllOther_Current[Code],0)))","v":0},{"$f":"IF(G$64=1,\"n/a\",INDEX(Rates_AllOther_Current[Energy charge Block 1 '[c/kWh']],MATCH(G$60,Rates_AllOther_Current[Code],0)))","v":0},{"$f":"IF(H$64=1,\"n/a\",INDEX(Rates_AllOther_Current[Energy charge Block 1 '[c/kWh']],MATCH(H$60,Rates_AllOther_Current[Code],0)))","v":0},{"$f":"IF(I$64=1,\"n/a\",INDEX(Rates_AllOther_Current[Energy charge Block 1 '[c/kWh']],MATCH(I$60,Rates_AllOther_Current[Code],0)))","v":0},{"$f":"IF(J$64=1,\"n/a\",INDEX(Rates_AllOther_Current[Energy charge Block 1 '[c/kWh']],MATCH(J$60,Rates_AllOther_Current[Code],0)))","v":168.78},{"$f":"IF(K$64=1,\"n/a\",INDEX(Rates_AllOther_Current[Energy charge Block 1 '[c/kWh']],MATCH(K$60,Rates_AllOther_Current[Code],0)))","v":206.06},{"$f":"IF(L$64=1,\"n/a\",INDEX(Rates_AllOther_Current[Energy charge Block 1 '[c/kWh']],MATCH(L$60,Rates_AllOther_Current[Code],0)))","v":217.79},{"$f":"IF(M$64=1,\"n/a\",INDEX(Rates_AllOther_Current[Energy charge Block 1 '[c/kWh']],MATCH(M$60,Rates_AllOther_Current[Code],0)))","v":217.79},{"$f":"IF(N$64=1,\"n/a\",INDEX(Rates_AllOther_Current[Energy charge Block 1 '[c/kWh']],MATCH(N$60,Rates_AllOther_Current[Code],0)))","v":217.79},{"$f":"IF(O$64=1,\"n/a\",INDEX(Rates_AllOther_Current[Energy charge Block 1 '[c/kWh']],MATCH(O$60,Rates_AllOther_Current[Code],0)))","v":217.79},{"$f":"IF(P$64=1,\"n/a\",INDEX(Rates_AllOther_Current[Energy charge Block 1 '[c/kWh']],MATCH(P$60,Rates_AllOther_Current[Code],0)))","v":0},{"$f":"IF(Q$64=1,\"n/a\",INDEX(Rates_AllOther_Current[Energy charge Block 1 '[c/kWh']],MATCH(Q$60,Rates_AllOther_Current[Code],0)))","v":0},{"$f":"IF(R$64=1,\"n/a\",INDEX(Rates_AllOther_Current[Energy charge Block 1 '[c/kWh']],MATCH(R$60,Rates_AllOther_Current[Code],0)))","v":0},{"$f":"IF(S$64=1,\"n/a\",INDEX(Rates_AllOther_Current[Energy charge Block 1 '[c/kWh']],MATCH(S$60,Rates_AllOther_Current[Code],0)))","v":0},{"$f":"IF(T$64=1,\"n/a\",INDEX(Rates_AllOther_Current[Energy charge Block 1 '[c/kWh']],MATCH(T$60,Rates_AllOther_Current[Code],0)))","v":0},{"$f":"IF(U$64=1,\"n/a\",INDEX(Rates_AllOther_Current[Energy charge Block 1 '[c/kWh']],MATCH(U$60,Rates_AllOther_Current[Code],0)))","v":0},{"$f":"IF(V$64=1,\"n/a\",INDEX(Rates_AllOther_Current[Energy charge Block 1 '[c/kWh']],MATCH(V$60,Rates_AllOther_Current[Code],0)))","v":"n/a"},{"$f":"IF(W$64=1,\"n/a\",INDEX(Rates_AllOther_Current[Energy charge Block 1 '[c/kWh']],MATCH(W$60,Rates_AllOther_Current[Code],0)))","v":"n/a"},{"$f":"IF(X$64=1,\"n/a\",INDEX(Rates_AllOther_Current[Energy charge Block 1 '[c/kWh']],MATCH(X$60,Rates_AllOther_Current[Code],0)))","v":"n/a"},{"$f":"IF(Y$64=1,\"n/a\",INDEX(Rates_AllOther_Current[Energy charge Block 1 '[c/kWh']],MATCH(Y$60,Rates_AllOther_Current[Code],0)))","v":"n/a"},{"$f":"IF(Z$64=1,\"n/a\",INDEX(Rates_AllOther_Current[Energy charge Block 1 '[c/kWh']],MATCH(Z$60,Rates_AllOther_Current[Code],0)))","v":"n/a"},{"$f":"IF(AA$64=1,\"n/a\",INDEX(Rates_AllOther_Current[Energy charge Block 1 '[c/kWh']],MATCH(AA$60,Rates_AllOther_Current[Code],0)))","v":"n/a"},{"$f":"IF(AB$64=1,\"n/a\",INDEX(Rates_AllOther_Current[Energy charge Block 1 '[c/kWh']],MATCH(AB$60,Rates_AllOther_Current[Code],0)))","v":0},{"$f":"IF(AC$64=1,\"n/a\",INDEX(Rates_AllOther_Current[Energy charge Block 1 '[c/kWh']],MATCH(AC$60,Rates_AllOther_Current[Code],0)))","v":0},{"$f":"IF(AD$64=1,\"n/a\",INDEX(Rates_AllOther_Current[Energy charge Block 1 '[c/kWh']],MATCH(AD$60,Rates_AllOther_Current[Code],0)))","v":0},{"$f":"IF(AE$64=1,\"n/a\",INDEX(Rates_AllOther_Current[Energy charge Block 1 '[c/kWh']],MATCH(AE$60,Rates_AllOther_Current[Code],0)))","v":0},{"$f":"IF(AF$64=1,\"n/a\",INDEX(Rates_AllOther_Current[Energy charge Block 1 '[c/kWh']],MATCH(AF$60,Rates_AllOther_Current[Code],0)))","v":0},{"$f":"IF(AG$64=1,\"n/a\",INDEX(Rates_AllOther_Current[Energy charge Block 1 '[c/kWh']],MATCH(AG$60,Rates_AllOther_Current[Code],0)))","v":0},{"$f":"IF(AH$64=1,\"n/a\",INDEX(Rates_AllOther_Current[Energy charge Block 1 '[c/kWh']],MATCH(AH$60,Rates_AllOther_Current[Code],0)))","v":0},{"$f":"IF(AI$64=1,\"n/a\",INDEX(Rates_AllOther_Current[Energy charge Block 1 '[c/kWh']],MATCH(AI$60,Rates_AllOther_Current[Code],0)))","v":0},{"$f":"IF(AJ$64=1,\"n/a\",INDEX(Rates_AllOther_Current[Energy charge Block 1 '[c/kWh']],MATCH(AJ$60,Rates_AllOther_Current[Code],0)))","v":0},null,245.54,{"$f":"IF(AM$64=1,\"n/a\",INDEX(Rates_AllOther_New[Energy charge Block 1 '[c/kWh']],MATCH(AM$60,Rates_AllOther_New[Code],0)))","v":0},{"$f":"IF(AN$64=1,\"n/a\",INDEX(Rates_AllOther_New[Energy charge Block 1 '[c/kWh']],MATCH(AN$60,Rates_AllOther_New[Code],0)))","v":0},{"$f":"IF(AO$64=1,\"n/a\",INDEX(Rates_AllOther_New[Energy charge Block 1 '[c/kWh']],MATCH(AO$60,Rates_AllOther_New[Code],0)))","v":0},{"$f":"IF(AP$64=1,\"n/a\",INDEX(Rates_AllOther_New[Energy charge Block 1 '[c/kWh']],MATCH(AP$60,Rates_AllOther_New[Code],0)))","v":0},{"$f":"IF(AQ$64=1,\"n/a\",INDEX(Rates_AllOther_New[Energy charge Block 1 '[c/kWh']],MATCH(AQ$60,Rates_AllOther_New[Code],0)))","v":190.28},{"$f":"IF(AR$64=1,\"n/a\",INDEX(Rates_AllOther_New[Energy charge Block 1 '[c/kWh']],MATCH(AR$60,Rates_AllOther_New[Code],0)))","v":232.31},{"$f":"IF(AS$64=1,\"n/a\",INDEX(Rates_AllOther_New[Energy charge Block 1 '[c/kWh']],MATCH(AS$60,Rates_AllOther_New[Code],0)))","v":245.54},{"$f":"IF(AT$64=1,\"n/a\",INDEX(Rates_AllOther_New[Energy charge Block 1 '[c/kWh']],MATCH(AT$60,Rates_AllOther_New[Code],0)))","v":245.54},{"$f":"IF(AU$64=1,\"n/a\",INDEX(Rates_AllOther_New[Energy charge Block 1 '[c/kWh']],MATCH(AU$60,Rates_AllOther_New[Code],0)))","v":245.54},{"$f":"IF(AV$64=1,\"n/a\",INDEX(Rates_AllOther_New[Energy charge Block 1 '[c/kWh']],MATCH(AV$60,Rates_AllOther_New[Code],0)))","v":245.54},{"$f":"IF(AW$64=1,\"n/a\",INDEX(Rates_AllOther_New[Energy charge Block 1 '[c/kWh']],MATCH(AW$60,Rates_AllOther_New[Code],0)))","v":0},{"$f":"IF(AX$64=1,\"n/a\",INDEX(Rates_AllOther_New[Energy charge Block 1 '[c/kWh']],MATCH(AX$60,Rates_AllOther_New[Code],0)))","v":0},{"$f":"IF(AY$64=1,\"n/a\",INDEX(Rates_AllOther_New[Energy charge Block 1 '[c/kWh']],MATCH(AY$60,Rates_AllOther_New[Code],0)))","v":0},{"$f":"IF(AZ$64=1,\"n/a\",INDEX(Rates_AllOther_New[Energy charge Block 1 '[c/kWh']],MATCH(AZ$60,Rates_AllOther_New[Code],0)))","v":0},{"$f":"IF(BA$64=1,\"n/a\",INDEX(Rates_AllOther_New[Energy charge Block 1 '[c/kWh']],MATCH(BA$60,Rates_AllOther_New[Code],0)))","v":0},{"$f":"IF(BB$64=1,\"n/a\",INDEX(Rates_AllOther_New[Energy charge Block 1 '[c/kWh']],MATCH(BB$60,Rates_AllOther_New[Code],0)))","v":0},{"$f":"IF(BC$64=1,\"n/a\",INDEX(Rates_AllOther_New[Energy charge Block 1 '[c/kWh']],MATCH(BC$60,Rates_AllOther_New[Code],0)))","v":"n/a"},{"$f":"IF(BD$64=1,\"n/a\",INDEX(Rates_AllOther_New[Energy charge Block 1 '[c/kWh']],MATCH(BD$60,Rates_AllOther_New[Code],0)))","v":"n/a"},{"$f":"IF(BE$64=1,\"n/a\",INDEX(Rates_AllOther_New[Energy charge Block 1 '[c/kWh']],MATCH(BE$60,Rates_AllOther_New[Code],0)))","v":"n/a"},{"$f":"IF(BF$64=1,\"n/a\",INDEX(Rates_AllOther_New[Energy charge Block 1 '[c/kWh']],MATCH(BF$60,Rates_AllOther_New[Code],0)))","v":"n/a"},{"$f":"IF(BG$64=1,\"n/a\",INDEX(Rates_AllOther_New[Energy charge Block 1 '[c/kWh']],MATCH(BG$60,Rates_AllOther_New[Code],0)))","v":"n/a"},{"$f":"IF(BH$64=1,\"n/a\",INDEX(Rates_AllOther_New[Energy charge Block 1 '[c/kWh']],MATCH(BH$60,Rates_AllOther_New[Code],0)))","v":"n/a"},{"$f":"IF(BI$64=1,\"n/a\",INDEX(Rates_AllOther_New[Energy charge Block 1 '[c/kWh']],MATCH(BI$60,Rates_AllOther_New[Code],0)))","v":0},{"$f":"IF(BJ$64=1,\"n/a\",INDEX(Rates_AllOther_New[Energy charge Block 1 '[c/kWh']],MATCH(BJ$60,Rates_AllOther_New[Code],0)))","v":0},{"$f":"IF(BK$64=1,\"n/a\",INDEX(Rates_AllOther_New[Energy charge Block 1 '[c/kWh']],MATCH(BK$60,Rates_AllOther_New[Code],0)))","v":0},{"$f":"IF(BL$64=1,\"n/a\",INDEX(Rates_AllOther_New[Energy charge Block 1 '[c/kWh']],MATCH(BL$60,Rates_AllOther_New[Code],0)))","v":0},{"$f":"IF(BM$64=1,\"n/a\",INDEX(Rates_AllOther_New[Energy charge Block 1 '[c/kWh']],MATCH(BM$60,Rates_AllOther_New[Code],0)))","v":0},{"$f":"IF(BN$64=1,\"n/a\",INDEX(Rates_AllOther_New[Energy charge Block 1 '[c/kWh']],MATCH(BN$60,Rates_AllOther_New[Code],0)))","v":"n/a"},{"$f":"IF(BO$64=1,\"n/a\",INDEX(Rates_AllOther_New[Energy charge Block 1 '[c/kWh']],MATCH(BO$60,Rates_AllOther_New[Code],0)))","v":"n/a"},{"$f":"IF(BP$64=1,\"n/a\",INDEX(Rates_AllOther_New[Energy charge Block 1 '[c/kWh']],MATCH(BP$60,Rates_AllOther_New[Code],0)))","v":"n/a"},{"$f":"IF(BQ$64=1,\"n/a\",INDEX(Rates_AllOther_New[Energy charge Block 1 '[c/kWh']],MATCH(BQ$60,Rates_AllOther_New[Code],0)))","v":"n/a"}]
[null,null,"Energy - Block 2","c/kWh",335.33,{"$f":"IF(F$64=1,\"n/a\",INDEX(Rates_AllOther_Current[Energy charge Block 2 '[c/kWh']],MATCH(F$60,Rates_AllOther_Current[Code],0)))","v":0},{"$f":"IF(G$64=1,\"n/a\",INDEX(Rates_AllOther_Current[Energy charge Block 2 '[c/kWh']],MATCH(G$60,Rates_AllOther_Current[Code],0)))","v":0},{"$f":"IF(H$64=1,\"n/a\",INDEX(Rates_AllOther_Current[Energy charge Block 2 '[c/kWh']],MATCH(H$60,Rates_AllOther_Current[Code],0)))","v":0},{"$f":"IF(I$64=1,\"n/a\",INDEX(Rates_AllOther_Current[Energy charge Block 2 '[c/kWh']],MATCH(I$60,Rates_AllOther_Current[Code],0)))","v":0},{"$f":"IF(J$64=1,\"n/a\",INDEX(Rates_AllOther_Current[Energy charge Block 2 '[c/kWh']],MATCH(J$60,Rates_AllOther_Current[Code],0)))","v":191.25},{"$f":"IF(K$64=1,\"n/a\",INDEX(Rates_AllOther_Current[Energy charge Block 2 '[c/kWh']],MATCH(K$60,Rates_AllOther_Current[Code],0)))","v":350.24},{"$f":"IF(L$64=1,\"n/a\",INDEX(Rates_AllOther_Current[Energy charge Block 2 '[c/kWh']],MATCH(L$60,Rates_AllOther_Current[Code],0)))","v":343.91},{"$f":"IF(M$64=1,\"n/a\",INDEX(Rates_AllOther_Current[Energy charge Block 2 '[c/kWh']],MATCH(M$60,Rates_AllOther_Current[Code],0)))","v":335.33},{"$f":"IF(N$64=1,\"n/a\",INDEX(Rates_AllOther_Current[Energy charge Block 2 '[c/kWh']],MATCH(N$60,Rates_AllOther_Current[Code],0)))","v":335.33},{"$f":"IF(O$64=1,\"n/a\",INDEX(Rates_AllOther_Current[Energy charge Block 2 '[c/kWh']],MATCH(O$60,Rates_AllOther_Current[Code],0)))","v":350.24},{"$f":"IF(P$64=1,\"n/a\",INDEX(Rates_AllOther_Current[Energy charge Block 2 '[c/kWh']],MATCH(P$60,Rates_AllOther_Current[Code],0)))","v":0},{"$f":"IF(Q$64=1,\"n/a\",INDEX(Rates_AllOther_Current[Energy charge Block 2 '[c/kWh']],MATCH(Q$60,Rates_AllOther_Current[Code],0)))","v":0},{"$f":"IF(R$64=1,\"n/a\",INDEX(Rates_AllOther_Current[Energy charge Block 2 '[c/kWh']],MATCH(R$60,Rates_AllOther_Current[Code],0)))","v":0},{"$f":"IF(S$64=1,\"n/a\",INDEX(Rates_AllOther_Current[Energy charge Block 2 '[c/kWh']],MATCH(S$60,Rates_AllOther_Current[Code],0)))","v":0},{"$f":"IF(T$64=1,\"n/a\",INDEX(Rates_AllOther_Current[Energy charge Block 2 '[c/kWh']],MATCH(T$60,Rates_AllOther_Current[Code],0)))","v":0},{"$f":"IF(U$64=1,\"n/a\",INDEX(Rates_AllOther_Current[Energy charge Block 2 '[c/kWh']],MATCH(U$60,Rates_AllOther_Current[Code],0)))","v":0},{"$f":"IF(V$64=1,\"n/a\",INDEX(Rates_AllOther_Current[Energy charge Block 2 '[c/kWh']],MATCH(V$60,Rates_AllOther_Current[Code],0)))","v":"n/a"},{"$f":"IF(W$64=1,\"n/a\",INDEX(Rates_AllOther_Current[Energy charge Block 2 '[c/kWh']],MATCH(W$60,Rates_AllOther_Current[Code],0)))","v":"n/a"},{"$f":"IF(X$64=1,\"n/a\",INDEX(Rates_AllOther_Current[Energy charge Block 2 '[c/kWh']],MATCH(X$60,Rates_AllOther_Current[Code],0)))","v":"n/a"},{"$f":"IF(Y$64=1,\"n/a\",INDEX(Rates_AllOther_Current[Energy charge Block 2 '[c/kWh']],MATCH(Y$60,Rates_AllOther_Current[Code],0)))","v":"n/a"},{"$f":"IF(Z$64=1,\"n/a\",INDEX(Rates_AllOther_Current[Energy charge Block 2 '[c/kWh']],MATCH(Z$60,Rates_AllOther_Current[Code],0)))","v":"n/a"},{"$f":"IF(AA$64=1,\"n/a\",INDEX(Rates_AllOther_Current[Energy charge Block 2 '[c/kWh']],MATCH(AA$60,Rates_AllOther_Current[Code],0)))","v":"n/a"},{"$f":"IF(AB$64=1,\"n/a\",INDEX(Rates_AllOther_Current[Energy charge Block 2 '[c/kWh']],MATCH(AB$60,Rates_AllOther_Current[Code],0)))","v":0},{"$f":"IF(AC$64=1,\"n/a\",INDEX(Rates_AllOther_Current[Energy charge Block 2 '[c/kWh']],MATCH(AC$60,Rates_AllOther_Current[Code],0)))","v":0},{"$f":"IF(AD$64=1,\"n/a\",INDEX(Rates_AllOther_Current[Energy charge Block 2 '[c/kWh']],MATCH(AD$60,Rates_AllOther_Current[Code],0)))","v":0},{"$f":"IF(AE$64=1,\"n/a\",INDEX(Rates_AllOther_Current[Energy charge Block 2 '[c/kWh']],MATCH(AE$60,Rates_AllOther_Current[Code],0)))","v":0},{"$f":"IF(AF$64=1,\"n/a\",INDEX(Rates_AllOther_Current[Energy charge Block 2 '[c/kWh']],MATCH(AF$60,Rates_AllOther_Current[Code],0)))","v":0},{"$f":"IF(AG$64=1,\"n/a\",INDEX(Rates_AllOther_Current[Energy charge Block 2 '[c/kWh']],MATCH(AG$60,Rates_AllOther_Current[Code],0)))","v":0},{"$f":"IF(AH$64=1,\"n/a\",INDEX(Rates_AllOther_Current[Energy charge Block 2 '[c/kWh']],MATCH(AH$60,Rates_AllOther_Current[Code],0)))","v":0},{"$f":"IF(AI$64=1,\"n/a\",INDEX(Rates_AllOther_Current[Energy charge Block 2 '[c/kWh']],MATCH(AI$60,Rates_AllOther_Current[Code],0)))","v":0},{"$f":"IF(AJ$64=1,\"n/a\",INDEX(Rates_AllOther_Current[Energy charge Block 2 '[c/kWh']],MATCH(AJ$60,Rates_AllOther_Current[Code],0)))","v":0},null,378.05,{"$f":"IF(AM$64=1,\"n/a\",INDEX(Rates_AllOther_New[Energy charge Block 2 '[c/kWh']],MATCH(AM$60,Rates_AllOther_New[Code],0)))","v":0},{"$f":"IF(AN$64=1,\"n/a\",INDEX(Rates_AllOther_New[Energy charge Block 2 '[c/kWh']],MATCH(AN$60,Rates_AllOther_New[Code],0)))","v":0},{"$f":"IF(AO$64=1,\"n/a\",INDEX(Rates_AllOther_New[Energy charge Block 2 '[c/kWh']],MATCH(AO$60,Rates_AllOther_New[Code],0)))","v":0},{"$f":"IF(AP$64=1,\"n/a\",INDEX(Rates_AllOther_New[Energy charge Block 2 '[c/kWh']],MATCH(AP$60,Rates_AllOther_New[Code],0)))","v":0},{"$f":"IF(AQ$64=1,\"n/a\",INDEX(Rates_AllOther_New[Energy charge Block 2 '[c/kWh']],MATCH(AQ$60,Rates_AllOther_New[Code],0)))","v":215.62},{"$f":"IF(AR$64=1,\"n/a\",INDEX(Rates_AllOther_New[Energy charge Block 2 '[c/kWh']],MATCH(AR$60,Rates_AllOther_New[Code],0)))","v":394.86},{"$f":"IF(AS$64=1,\"n/a\",INDEX(Rates_AllOther_New[Energy charge Block 2 '[c/kWh']],MATCH(AS$60,Rates_AllOther_New[Code],0)))","v":387.72},{"$f":"IF(AT$64=1,\"n/a\",INDEX(Rates_AllOther_New[Energy charge Block 2 '[c/kWh']],MATCH(AT$60,Rates_AllOther_New[Code],0)))","v":378.05},{"$f":"IF(AU$64=1,\"n/a\",INDEX(Rates_AllOther_New[Energy charge Block 2 '[c/kWh']],MATCH(AU$60,Rates_AllOther_New[Code],0)))","v":378.05},{"$f":"IF(AV$64=1,\"n/a\",INDEX(Rates_AllOther_New[Energy charge Block 2 '[c/kWh']],MATCH(AV$60,Rates_AllOther_New[Code],0)))","v":394.86},{"$f":"IF(AW$64=1,\"n/a\",INDEX(Rates_AllOther_New[Energy charge Block 2 '[c/kWh']],MATCH(AW$60,Rates_AllOther_New[Code],0)))","v":0},{"$f":"IF(AX$64=1,\"n/a\",INDEX(Rates_AllOther_New[Energy charge Block 2 '[c/kWh']],MATCH(AX$60,Rates_AllOther_New[Code],0)))","v":0},{"$f":"IF(AY$64=1,\"n/a\",INDEX(Rates_AllOther_New[Energy charge Block 2 '[c/kWh']],MATCH(AY$60,Rates_AllOther_New[Code],0)))","v":0},{"$f":"IF(AZ$64=1,\"n/a\",INDEX(Rates_AllOther_New[Energy charge Block 2 '[c/kWh']],MATCH(AZ$60,Rates_AllOther_New[Code],0)))","v":0},{"$f":"IF(BA$64=1,\"n/a\",INDEX(Rates_AllOther_New[Energy charge Block 2 '[c/kWh']],MATCH(BA$60,Rates_AllOther_New[Code],0)))","v":0},{"$f":"IF(BB$64=1,\"n/a\",INDEX(Rates_AllOther_New[Energy charge Block 2 '[c/kWh']],MATCH(BB$60,Rates_AllOther_New[Code],0)))","v":0},{"$f":"IF(BC$64=1,\"n/a\",INDEX(Rates_AllOther_New[Energy charge Block 2 '[c/kWh']],MATCH(BC$60,Rates_AllOther_New[Code],0)))","v":"n/a"},{"$f":"IF(BD$64=1,\"n/a\",INDEX(Rates_AllOther_New[Energy charge Block 2 '[c/kWh']],MATCH(BD$60,Rates_AllOther_New[Code],0)))","v":"n/a"},{"$f":"IF(BE$64=1,\"n/a\",INDEX(Rates_AllOther_New[Energy charge Block 2 '[c/kWh']],MATCH(BE$60,Rates_AllOther_New[Code],0)))","v":"n/a"},{"$f":"IF(BF$64=1,\"n/a\",INDEX(Rates_AllOther_New[Energy charge Block 2 '[c/kWh']],MATCH(BF$60,Rates_AllOther_New[Code],0)))","v":"n/a"},{"$f":"IF(BG$64=1,\"n/a\",INDEX(Rates_AllOther_New[Energy charge Block 2 '[c/kWh']],MATCH(BG$60,Rates_AllOther_New[Code],0)))","v":"n/a"},{"$f":"IF(BH$64=1,\"n/a\",INDEX(Rates_AllOther_New[Energy charge Block 2 '[c/kWh']],MATCH(BH$60,Rates_AllOther_New[Code],0)))","v":"n/a"},{"$f":"IF(BI$64=1,\"n/a\",INDEX(Rates_AllOther_New[Energy charge Block 2 '[c/kWh']],MATCH(BI$60,Rates_AllOther_New[Code],0)))","v":0},{"$f":"IF(BJ$64=1,\"n/a\",INDEX(Rates_AllOther_New[Energy charge Block 2 '[c/kWh']],MATCH(BJ$60,Rates_AllOther_New[Code],0)))","v":0},{"$f":"IF(BK$64=1,\"n/a\",INDEX(Rates_AllOther_New[Energy charge Block 2 '[c/kWh']],MATCH(BK$60,Rates_AllOther_New[Code],0)))","v":0},{"$f":"IF(BL$64=1,\"n/a\",INDEX(Rates_AllOther_New[Energy charge Block 2 '[c/kWh']],MATCH(BL$60,Rates_AllOther_New[Code],0)))","v":0},{"$f":"IF(BM$64=1,\"n/a\",INDEX(Rates_AllOther_New[Energy charge Block 2 '[c/kWh']],MATCH(BM$60,Rates_AllOther_New[Code],0)))","v":0},{"$f":"IF(BN$64=1,\"n/a\",INDEX(Rates_AllOther_New[Energy charge Block 2 '[c/kWh']],MATCH(BN$60,Rates_AllOther_New[Code],0)))","v":"n/a"},{"$f":"IF(BO$64=1,\"n/a\",INDEX(Rates_AllOther_New[Energy charge Block 2 '[c/kWh']],MATCH(BO$60,Rates_AllOther_New[Code],0)))","v":"n/a"},{"$f":"IF(BP$64=1,\"n/a\",INDEX(Rates_AllOther_New[Energy charge Block 2 '[c/kWh']],MATCH(BP$60,Rates_AllOther_New[Code],0)))","v":"n/a"},{"$f":"IF(BQ$64=1,\"n/a\",INDEX(Rates_AllOther_New[Energy charge Block 2 '[c/kWh']],MATCH(BQ$60,Rates_AllOther_New[Code],0)))","v":"n/a"}]
[null,null,"Energy Demand","R/kVA","n/a",{"$f":"IF(F$64=1,INDEX(Rates_Energy_Current[Low Demand],MATCH(F$58,Rates_Energy_Current[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(G$64=1,INDEX(Rates_Energy_Current[Low Demand],MATCH(G$58,Rates_Energy_Current[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(H$64=1,INDEX(Rates_Energy_Current[Low Demand],MATCH(H$58,Rates_Energy_Current[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(I$64=1,INDEX(Rates_Energy_Current[Low Demand],MATCH(I$58,Rates_Energy_Current[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(J$64=1,INDEX(Rates_Energy_Current[Low Demand],MATCH(J$58,Rates_Energy_Current[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(K$64=1,INDEX(Rates_Energy_Current[Low Demand],MATCH(K$58,Rates_Energy_Current[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(L$64=1,INDEX(Rates_Energy_Current[Low Demand],MATCH(L$58,Rates_Energy_Current[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(M$64=1,INDEX(Rates_Energy_Current[Low Demand],MATCH(M$58,Rates_Energy_Current[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(N$64=1,INDEX(Rates_Energy_Current[Low Demand],MATCH(N$58,Rates_Energy_Current[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(O$64=1,INDEX(Rates_Energy_Current[Low Demand],MATCH(O$58,Rates_Energy_Current[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(P$64=1,INDEX(Rates_Energy_Current[Low Demand],MATCH(P$58,Rates_Energy_Current[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(Q$64=1,INDEX(Rates_Energy_Current[Low Demand],MATCH(Q$58,Rates_Energy_Current[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(R$64=1,INDEX(Rates_Energy_Current[Low Demand],MATCH(R$58,Rates_Energy_Current[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(S$64=1,INDEX(Rates_Energy_Current[Low Demand],MATCH(S$58,Rates_Energy_Current[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(T$64=1,INDEX(Rates_Energy_Current[Low Demand],MATCH(T$58,Rates_Energy_Current[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(U$64=1,INDEX(Rates_Energy_Current[Low Demand],MATCH(U$58,Rates_Energy_Current[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(V$64=1,INDEX(Rates_Energy_Current[Low Demand],MATCH(V$58,Rates_Energy_Current[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(W$64=1,INDEX(Rates_Energy_Current[Low Demand],MATCH(W$58,Rates_Energy_Current[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(X$64=1,INDEX(Rates_Energy_Current[Low Demand],MATCH(X$58,Rates_Energy_Current[Code],0)),\"n/a\")","v":57.01},{"$f":"IF(Y$64=1,INDEX(Rates_Energy_Current[Low Demand],MATCH(Y$58,Rates_Energy_Current[Code],0)),\"n/a\")","v":243.08},{"$f":"IF(Z$64=1,INDEX(Rates_Energy_Current[Low Demand],MATCH(Z$58,Rates_Energy_Current[Code],0)),\"n/a\")","v":36.92},{"$f":"IF(AA$64=1,INDEX(Rates_Energy_Current[Low Demand],MATCH(AA$58,Rates_Energy_Current[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(AB$64=1,INDEX(Rates_Energy_Current[Low Demand],MATCH(AB$58,Rates_Energy_Current[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(AC$64=1,INDEX(Rates_Energy_Current[Low Demand],MATCH(AC$58,Rates_Energy_Current[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(AD$64=1,INDEX(Rates_Energy_Current[Low Demand],MATCH(AD$58,Rates_Energy_Current[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(AE$64=1,INDEX(Rates_Energy_Current[Low Demand],MATCH(AE$58,Rates_Energy_Current[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(AF$64=1,INDEX(Rates_Energy_Current[Low Demand],MATCH(AF$58,Rates_Energy_Current[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(AG$64=1,INDEX(Rates_Energy_Current[Low Demand],MATCH(AG$58,Rates_Energy_Current[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(AH$64=1,INDEX(Rates_Energy_Current[Low Demand],MATCH(AH$58,Rates_Energy_Current[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(AI$64=1,INDEX(Rates_Energy_Current[Low Demand],MATCH(AI$58,Rates_Energy_Current[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(AJ$64=1,INDEX(Rates_Energy_Current[Low Demand],MATCH(AJ$58,Rates_Energy_Current[Code],0)),\"n/a\")","v":"n/a"},null,"n/a",{"$f":"IF(AM$64=1,INDEX(Rates_Energy_New[Low Demand],MATCH(AM$58,Rates_Energy_New[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(AN$64=1,INDEX(Rates_Energy_New[Low Demand],MATCH(AN$58,Rates_Energy_New[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(AO$64=1,INDEX(Rates_Energy_New[Low Demand],MATCH(AO$58,Rates_Energy_New[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(AP$64=1,INDEX(Rates_Energy_New[Low Demand],MATCH(AP$58,Rates_Energy_New[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(AQ$64=1,INDEX(Rates_Energy_New[Low Demand],MATCH(AQ$58,Rates_Energy_New[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(AR$64=1,INDEX(Rates_Energy_New[Low Demand],MATCH(AR$58,Rates_Energy_New[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(AS$64=1,INDEX(Rates_Energy_New[Low Demand],MATCH(AS$58,Rates_Energy_New[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(AT$64=1,INDEX(Rates_Energy_New[Low Demand],MATCH(AT$58,Rates_Energy_New[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(AU$64=1,INDEX(Rates_Energy_New[Low Demand],MATCH(AU$58,Rates_Energy_New[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(AV$64=1,INDEX(Rates_Energy_New[Low Demand],MATCH(AV$58,Rates_Energy_New[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(AW$64=1,INDEX(Rates_Energy_New[Low Demand],MATCH(AW$58,Rates_Energy_New[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(AX$64=1,INDEX(Rates_Energy_New[Low Demand],MATCH(AX$58,Rates_Energy_New[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(AY$64=1,INDEX(Rates_Energy_New[Low Demand],MATCH(AY$58,Rates_Energy_New[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(AZ$64=1,INDEX(Rates_Energy_New[Low Demand],MATCH(AZ$58,Rates_Energy_New[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(BA$64=1,INDEX(Rates_Energy_New[Low Demand],MATCH(BA$58,Rates_Energy_New[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(BB$64=1,INDEX(Rates_Energy_New[Low Demand],MATCH(BB$58,Rates_Energy_New[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(BC$64=1,INDEX(Rates_Energy_New[Low Demand],MATCH(BC$58,Rates_Energy_New[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(BD$64=1,INDEX(Rates_Energy_New[Low Demand],MATCH(BD$58,Rates_Energy_New[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(BE$64=1,INDEX(Rates_Energy_New[Low Demand],MATCH(BE$58,Rates_Energy_New[Code],0)),\"n/a\")","v":64.27},{"$f":"IF(BF$64=1,INDEX(Rates_Energy_New[Low Demand],MATCH(BF$58,Rates_Energy_New[Code],0)),\"n/a\")","v":274.05},{"$f":"IF(BG$64=1,INDEX(Rates_Energy_New[Low Demand],MATCH(BG$58,Rates_Energy_New[Code],0)),\"n/a\")","v":41.62},{"$f":"IF(BH$64=1,INDEX(Rates_Energy_New[Low Demand],MATCH(BH$58,Rates_Energy_New[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(BI$64=1,INDEX(Rates_Energy_New[Low Demand],MATCH(BI$58,Rates_Energy_New[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(BJ$64=1,INDEX(Rates_Energy_New[Low Demand],MATCH(BJ$58,Rates_Energy_New[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(BK$64=1,INDEX(Rates_Energy_New[Low Demand],MATCH(BK$58,Rates_Energy_New[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(BL$64=1,INDEX(Rates_Energy_New[Low Demand],MATCH(BL$58,Rates_Energy_New[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(BM$64=1,INDEX(Rates_Energy_New[Low Demand],MATCH(BM$58,Rates_Energy_New[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(BN$64=1,INDEX(Rates_Energy_New[Low Demand],MATCH(BN$58,Rates_Energy_New[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(BO$64=1,INDEX(Rates_Energy_New[Low Demand],MATCH(BO$58,Rates_Energy_New[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(BP$64=1,INDEX(Rates_Energy_New[Low Demand],MATCH(BP$58,Rates_Energy_New[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(BQ$64=1,INDEX(Rates_Energy_New[Low Demand],MATCH(BQ$58,Rates_Energy_New[Code],0)),\"n/a\")","v":"n/a"}]
[]
[null,"Total energy charges"]
[]
[null,"Other charges",null,"Units",{"$f":"E$8","v":"2023/2024 Rates"},{"$f":"F$8","v":"2023/2024 Rates"},"2023/2024 Rates","2023/2024 Rates","2023/2024 Rates","2023/2024 Rates","2023/2024 Rates","2023/2024 Rates","2023/2024 Rates","2023/2024 Rates","2023/2024 Rates","2023/2024 Rates","2023/2024 Rates","2023/2024 Rates","2023/2024 Rates","2023/2024 Rates","2023/2024 Rates","2023/2024 Rates","2023/2024 Rates","2023/2024 Rates","2023/2024 Rates","2023/2024 Rates","2023/2024 Rates","2023/2024 Rates","2023/2024 Rates","2023/2024 Rates","2023/2024 Rates","2023/2024 Rates","2023/2024 Rates","2023/2024 Rates","2023/2024 Rates","2023/2024 Rates",null,{"$f":"AL$8","v":"2024/2025 Rates"},{"$f":"AM$8","v":"2024/2025 Rates"},"2024/2025 Rates","2024/2025 Rates","2024/2025 Rates","2024/2025 Rates","2024/2025 Rates","2024/2025 Rates","2024/2025 Rates","2024/2025 Rates","2024/2025 Rates","2024/2025 Rates","2024/2025 Rates","2024/2025 Rates","2024/2025 Rates","2024/2025 Rates","2024/2025 Rates","2024/2025 Rates","2024/2025 Rates","2024/2025 Rates","2024/2025 Rates","2024/2025 Rates","2024/2025 Rates","2024/2025 Rates","2024/2025 Rates","2024/2025 Rates","2024/2025 Rates","2024/2025 Rates","2024/2025 Rates","2024/2025 Rates","2024/2025 Rates","2024/2025 Rates"]
[]
[null,null,"Ancillary service charge ","c/kWh",{"$f":"INDEX(F48:AJ48,0,Selected_Tariff_ID)","v":0},{"$f":"IF(F$64=1,INDEX(Rates_Distr_Network_Current[Ancillary service charge '[c/kWh']],MATCH(F$59,Rates_Distr_Network_Current[Code],0)),INDEX(Rates_AllOther_Current[Ancillary service charge '[c/kWh']],MATCH(F$60,Rates_AllOther_Current[Code],0)))","v":0.71},{"$f":"IF(G$64=1,INDEX(Rates_Distr_Network_Current[Ancillary service charge '[c/kWh']],MATCH(G$59,Rates_Distr_Network_Current[Code],0)),INDEX(Rates_AllOther_Current[Ancillary service charge '[c/kWh']],MATCH(G$60,Rates_AllOther_Current[Code],0)))","v":0.71},{"$f":"IF(H$64=1,INDEX(Rates_Distr_Network_Current[Ancillary service charge '[c/kWh']],MATCH(H$59,Rates_Distr_Network_Current[Code],0)),INDEX(Rates_AllOther_Current[Ancillary service charge '[c/kWh']],MATCH(H$60,Rates_AllOther_Current[Code],0)))","v":0.71},{"$f":"IF(I$64=1,INDEX(Rates_Distr_Network_Current[Ancillary service charge '[c/kWh']],MATCH(I$59,Rates_Distr_Network_Current[Code],0)),INDEX(Rates_AllOther_Current[Ancillary service charge '[c/kWh']],MATCH(I$60,Rates_AllOther_Current[Code],0)))","v":0.71},{"$f":"IF(J$64=1,INDEX(Rates_Distr_Network_Current[Ancillary service charge '[c/kWh']],MATCH(J$59,Rates_Distr_Network_Current[Code],0)),INDEX(Rates_AllOther_Current[Ancillary service charge '[c/kWh']],MATCH(J$60,Rates_AllOther_Current[Code],0)))","v":0},{"$f":"IF(K$64=1,INDEX(Rates_Distr_Network_Current[Ancillary service charge '[c/kWh']],MATCH(K$59,Rates_Distr_Network_Current[Code],0)),INDEX(Rates_AllOther_Current[Ancillary service charge '[c/kWh']],MATCH(K$60,Rates_AllOther_Current[Code],0)))","v":0},{"$f":"IF(L$64=1,INDEX(Rates_Distr_Network_Current[Ancillary service charge '[c/kWh']],MATCH(L$59,Rates_Distr_Network_Current[Code],0)),INDEX(Rates_AllOther_Current[Ancillary service charge '[c/kWh']],MATCH(L$60,Rates_AllOther_Current[Code],0)))","v":0},{"$f":"IF(M$64=1,INDEX(Rates_Distr_Network_Current[Ancillary service charge '[c/kWh']],MATCH(M$59,Rates_Distr_Network_Current[Code],0)),INDEX(Rates_AllOther_Current[Ancillary service charge '[c/kWh']],MATCH(M$60,Rates_AllOther_Current[Code],0)))","v":0},{"$f":"IF(N$64=1,INDEX(Rates_Distr_Network_Current[Ancillary service charge '[c/kWh']],MATCH(N$59,Rates_Distr_Network_Current[Code],0)),INDEX(Rates_AllOther_Current[Ancillary service charge '[c/kWh']],MATCH(N$60,Rates_AllOther_Current[Code],0)))","v":0},{"$f":"IF(O$64=1,INDEX(Rates_Distr_Network_Current[Ancillary service charge '[c/kWh']],MATCH(O$59,Rates_Distr_Network_Current[Code],0)),INDEX(Rates_AllOther_Current[Ancillary service charge '[c/kWh']],MATCH(O$60,Rates_AllOther_Current[Code],0)))","v":0},{"$f":"IF(P$64=1,INDEX(Rates_Distr_Network_Current[Ancillary service charge '[c/kWh']],MATCH(P$59,Rates_Distr_Network_Current[Code],0)),INDEX(Rates_AllOther_Current[Ancillary service charge '[c/kWh']],MATCH(P$60,Rates_AllOther_Current[Code],0)))","v":0},{"$f":"IF(Q$64=1,INDEX(Rates_Distr_Network_Current[Ancillary service charge '[c/kWh']],MATCH(Q$59,Rates_Distr_Network_Current[Code],0)),INDEX(Rates_AllOther_Current[Ancillary service charge '[c/kWh']],MATCH(Q$60,Rates_AllOther_Current[Code],0)))","v":0.71},{"$f":"IF(R$64=1,INDEX(Rates_Distr_Network_Current[Ancillary service charge '[c/kWh']],MATCH(R$59,Rates_Distr_Network_Current[Code],0)),INDEX(Rates_AllOther_Current[Ancillary service charge '[c/kWh']],MATCH(R$60,Rates_AllOther_Current[Code],0)))","v":0.71},{"$f":"IF(S$64=1,INDEX(Rates_Distr_Network_Current[Ancillary service charge '[c/kWh']],MATCH(S$59,Rates_Distr_Network_Current[Code],0)),INDEX(Rates_AllOther_Current[Ancillary service charge '[c/kWh']],MATCH(S$60,Rates_AllOther_Current[Code],0)))","v":0.71},{"$f":"IF(T$64=1,INDEX(Rates_Distr_Network_Current[Ancillary service charge '[c/kWh']],MATCH(T$59,Rates_Distr_Network_Current[Code],0)),INDEX(Rates_AllOther_Current[Ancillary service charge '[c/kWh']],MATCH(T$60,Rates_AllOther_Current[Code],0)))","v":0.71},{"$f":"IF(U$64=1,INDEX(Rates_Distr_Network_Current[Ancillary service charge '[c/kWh']],MATCH(U$59,Rates_Distr_Network_Current[Code],0)),INDEX(Rates_AllOther_Current[Ancillary service charge '[c/kWh']],MATCH(U$60,Rates_AllOther_Current[Code],0)))","v":0},{"$f":"IF(V$64=1,INDEX(Rates_Distr_Network_Current[Ancillary service charge '[c/kWh']],MATCH(V$59,Rates_Distr_Network_Current[Code],0)),INDEX(Rates_AllOther_Current[Ancillary service charge '[c/kWh']],MATCH(V$60,Rates_AllOther_Current[Code],0)))","v":0.71},{"$f":"IF(W$64=1,INDEX(Rates_Distr_Network_Current[Ancillary service charge '[c/kWh']],MATCH(W$59,Rates_Distr_Network_Current[Code],0)),INDEX(Rates_AllOther_Current[Ancillary service charge '[c/kWh']],MATCH(W$60,Rates_AllOther_Current[Code],0)))","v":0.71},{"$f":"IF(X$64=1,INDEX(Rates_Distr_Network_Current[Ancillary service charge '[c/kWh']],MATCH(X$59,Rates_Distr_Network_Current[Code],0)),INDEX(Rates_AllOther_Current[Ancillary service charge '[c/kWh']],MATCH(X$60,Rates_AllOther_Current[Code],0)))","v":0.71},{"$f":"IF(Y$64=1,INDEX(Rates_Distr_Network_Current[Ancillary service charge '[c/kWh']],MATCH(Y$59,Rates_Distr_Network_Current[Code],0)),INDEX(Rates_AllOther_Current[Ancillary service charge '[c/kWh']],MATCH(Y$60,Rates_AllOther_Current[Code],0)))","v":0.71},{"$f":"IF(Z$64=1,INDEX(Rates_Distr_Network_Current[Ancillary service charge '[c/kWh']],MATCH(Z$59,Rates_Distr_Network_Current[Code],0)),INDEX(Rates_AllOther_Current[Ancillary service charge '[c/kWh']],MATCH(Z$60,Rates_AllOther_Current[Code],0)))","v":0.71},{"$f":"IF(AA$64=1,INDEX(Rates_Distr_Network_Current[Ancillary service charge '[c/kWh']],MATCH(AA$59,Rates_Distr_Network_Current[Code],0)),INDEX(Rates_AllOther_Current[Ancillary service charge '[c/kWh']],MATCH(AA$60,Rates_AllOther_Current[Code],0)))","v":0.71},{"$f":"IF(AB$64=1,INDEX(Rates_Distr_Network_Current[Ancillary service charge '[c/kWh']],MATCH(AB$59,Rates_Distr_Network_Current[Code],0)),INDEX(Rates_AllOther_Current[Ancillary service charge '[c/kWh']],MATCH(AB$60,Rates_AllOther_Current[Code],0)))","v":0},{"$f":"IF(AC$64=1,INDEX(Rates_Distr_Network_Current[Ancillary service charge '[c/kWh']],MATCH(AC$59,Rates_Distr_Network_Current[Code],0)),INDEX(Rates_AllOther_Current[Ancillary service charge '[c/kWh']],MATCH(AC$60,Rates_AllOther_Current[Code],0)))","v":0},{"$f":"IF(AD$64=1,INDEX(Rates_Distr_Network_Current[Ancillary service charge '[c/kWh']],MATCH(AD$59,Rates_Distr_Network_Current[Code],0)),INDEX(Rates_AllOther_Current[Ancillary service charge '[c/kWh']],MATCH(AD$60,Rates_AllOther_Current[Code],0)))","v":0},{"$f":"IF(AE$64=1,INDEX(Rates_Distr_Network_Current[Ancillary service charge '[c/kWh']],MATCH(AE$59,Rates_Distr_Network_Current[Code],0)),INDEX(Rates_AllOther_Current[Ancillary service charge '[c/kWh']],MATCH(AE$60,Rates_AllOther_Current[Code],0)))","v":0},{"$f":"IF(AF$64=1,INDEX(Rates_Distr_Network_Current[Ancillary service charge '[c/kWh']],MATCH(AF$59,Rates_Distr_Network_Current[Code],0)),INDEX(Rates_AllOther_Current[Ancillary service charge '[c/kWh']],MATCH(AF$60,Rates_AllOther_Current[Code],0)))","v":0},{"$f":"IF(AG$64=1,INDEX(Rates_Distr_Network_Current[Ancillary service charge '[c/kWh']],MATCH(AG$59,Rates_Distr_Network_Current[Code],0)),INDEX(Rates_AllOther_Current[Ancillary service charge '[c/kWh']],MATCH(AG$60,Rates_AllOther_Current[Code],0)))","v":0},{"$f":"IF(AH$64=1,INDEX(Rates_Distr_Network_Current[Ancillary service charge '[c/kWh']],MATCH(AH$59,Rates_Distr_Network_Current[Code],0)),INDEX(Rates_AllOther_Current[Ancillary service charge '[c/kWh']],MATCH(AH$60,Rates_AllOther_Current[Code],0)))","v":0},{"$f":"IF(AI$64=1,INDEX(Rates_Distr_Network_Current[Ancillary service charge '[c/kWh']],MATCH(AI$59,Rates_Distr_Network_Current[Code],0)),INDEX(Rates_AllOther_Current[Ancillary service charge '[c/kWh']],MATCH(AI$60,Rates_AllOther_Current[Code],0)))","v":0},{"$f":"IF(AJ$64=1,INDEX(Rates_Distr_Network_Current[Ancillary service charge '[c/kWh']],MATCH(AJ$59,Rates_Distr_Network_Current[Code],0)),INDEX(Rates_AllOther_Current[Ancillary service charge '[c/kWh']],MATCH(AJ$60,Rates_AllOther_Current[Code],0)))","v":0},null,{"$f":"INDEX(AM48:BQ48,0,Selected_Tariff_ID)","v":0},{"$f":"IF(AM$64=1,INDEX(Rates_Distr_Network_New[Ancillary service charge '[c/kWh']],MATCH(AM$59,Rates_Distr_Network_New[Code],0)),INDEX(Rates_AllOther_New[Ancillary service charge '[c/kWh']],MATCH(AM$60,Rates_AllOther_New[Code],0)))","v":0.8},{"$f":"IF(AN$64=1,INDEX(Rates_Distr_Network_New[Ancillary service charge '[c/kWh']],MATCH(AN$59,Rates_Distr_Network_New[Code],0)),INDEX(Rates_AllOther_New[Ancillary service charge '[c/kWh']],MATCH(AN$60,Rates_AllOther_New[Code],0)))","v":0.8},{"$f":"IF(AO$64=1,INDEX(Rates_Distr_Network_New[Ancillary service charge '[c/kWh']],MATCH(AO$59,Rates_Distr_Network_New[Code],0)),INDEX(Rates_AllOther_New[Ancillary service charge '[c/kWh']],MATCH(AO$60,Rates_AllOther_New[Code],0)))","v":0.8},{"$f":"IF(AP$64=1,INDEX(Rates_Distr_Network_New[Ancillary service charge '[c/kWh']],MATCH(AP$59,Rates_Distr_Network_New[Code],0)),INDEX(Rates_AllOther_New[Ancillary service charge '[c/kWh']],MATCH(AP$60,Rates_AllOther_New[Code],0)))","v":0.8},{"$f":"IF(AQ$64=1,INDEX(Rates_Distr_Network_New[Ancillary service charge '[c/kWh']],MATCH(AQ$59,Rates_Distr_Network_New[Code],0)),INDEX(Rates_AllOther_New[Ancillary service charge '[c/kWh']],MATCH(AQ$60,Rates_AllOther_New[Code],0)))","v":0},{"$f":"IF(AR$64=1,INDEX(Rates_Distr_Network_New[Ancillary service charge '[c/kWh']],MATCH(AR$59,Rates_Distr_Network_New[Code],0)),INDEX(Rates_AllOther_New[Ancillary service charge '[c/kWh']],MATCH(AR$60,Rates_AllOther_New[Code],0)))","v":0},{"$f":"IF(AS$64=1,INDEX(Rates_Distr_Network_New[Ancillary service charge '[c/kWh']],MATCH(AS$59,Rates_Distr_Network_New[Code],0)),INDEX(Rates_AllOther_New[Ancillary service charge '[c/kWh']],MATCH(AS$60,Rates_AllOther_New[Code],0)))","v":0},{"$f":"IF(AT$64=1,INDEX(Rates_Distr_Network_New[Ancillary service charge '[c/kWh']],MATCH(AT$59,Rates_Distr_Network_New[Code],0)),INDEX(Rates_AllOther_New[Ancillary service charge '[c/kWh']],MATCH(AT$60,Rates_AllOther_New[Code],0)))","v":0},{"$f":"IF(AU$64=1,INDEX(Rates_Distr_Network_New[Ancillary service charge '[c/kWh']],MATCH(AU$59,Rates_Distr_Network_New[Code],0)),INDEX(Rates_AllOther_New[Ancillary service charge '[c/kWh']],MATCH(AU$60,Rates_AllOther_New[Code],0)))","v":0},{"$f":"IF(AV$64=1,INDEX(Rates_Distr_Network_New[Ancillary service charge '[c/kWh']],MATCH(AV$59,Rates_Distr_Network_New[Code],0)),INDEX(Rates_AllOther_New[Ancillary service charge '[c/kWh']],MATCH(AV$60,Rates_AllOther_New[Code],0)))","v":0},{"$f":"IF(AW$64=1,INDEX(Rates_Distr_Network_New[Ancillary service charge '[c/kWh']],MATCH(AW$59,Rates_Distr_Network_New[Code],0)),INDEX(Rates_AllOther_New[Ancillary service charge '[c/kWh']],MATCH(AW$60,Rates_AllOther_New[Code],0)))","v":0},{"$f":"IF(AX$64=1,INDEX(Rates_Distr_Network_New[Ancillary service charge '[c/kWh']],MATCH(AX$59,Rates_Distr_Network_New[Code],0)),INDEX(Rates_AllOther_New[Ancillary service charge '[c/kWh']],MATCH(AX$60,Rates_AllOther_New[Code],0)))","v":0.8},{"$f":"IF(AY$64=1,INDEX(Rates_Distr_Network_New[Ancillary service charge '[c/kWh']],MATCH(AY$59,Rates_Distr_Network_New[Code],0)),INDEX(Rates_AllOther_New[Ancillary service charge '[c/kWh']],MATCH(AY$60,Rates_AllOther_New[Code],0)))","v":0.8},{"$f":"IF(AZ$64=1,INDEX(Rates_Distr_Network_New[Ancillary service charge '[c/kWh']],MATCH(AZ$59,Rates_Distr_Network_New[Code],0)),INDEX(Rates_AllOther_New[Ancillary service charge '[c/kWh']],MATCH(AZ$60,Rates_AllOther_New[Code],0)))","v":0.8},{"$f":"IF(BA$64=1,INDEX(Rates_Distr_Network_New[Ancillary service charge '[c/kWh']],MATCH(BA$59,Rates_Distr_Network_New[Code],0)),INDEX(Rates_AllOther_New[Ancillary service charge '[c/kWh']],MATCH(BA$60,Rates_AllOther_New[Code],0)))","v":0.8},{"$f":"IF(BB$64=1,INDEX(Rates_Distr_Network_New[Ancillary service charge '[c/kWh']],MATCH(BB$59,Rates_Distr_Network_New[Code],0)),INDEX(Rates_AllOther_New[Ancillary service charge '[c/kWh']],MATCH(BB$60,Rates_AllOther_New[Code],0)))","v":0},{"$f":"IF(BC$64=1,INDEX(Rates_Distr_Network_New[Ancillary service charge '[c/kWh']],MATCH(BC$59,Rates_Distr_Network_New[Code],0)),INDEX(Rates_AllOther_New[Ancillary service charge '[c/kWh']],MATCH(BC$60,Rates_AllOther_New[Code],0)))","v":0.8},{"$f":"IF(BD$64=1,INDEX(Rates_Distr_Network_New[Ancillary service charge '[c/kWh']],MATCH(BD$59,Rates_Distr_Network_New[Code],0)),INDEX(Rates_AllOther_New[Ancillary service charge '[c/kWh']],MATCH(BD$60,Rates_AllOther_New[Code],0)))","v":0.8},{"$f":"IF(BE$64=1,INDEX(Rates_Distr_Network_New[Ancillary service charge '[c/kWh']],MATCH(BE$59,Rates_Distr_Network_New[Code],0)),INDEX(Rates_AllOther_New[Ancillary service charge '[c/kWh']],MATCH(BE$60,Rates_AllOther_New[Code],0)))","v":0.8},{"$f":"IF(BF$64=1,INDEX(Rates_Distr_Network_New[Ancillary service charge '[c/kWh']],MATCH(BF$59,Rates_Distr_Network_New[Code],0)),INDEX(Rates_AllOther_New[Ancillary service charge '[c/kWh']],MATCH(BF$60,Rates_AllOther_New[Code],0)))","v":0.8},{"$f":"IF(BG$64=1,INDEX(Rates_Distr_Network_New[Ancillary service charge '[c/kWh']],MATCH(BG$59,Rates_Distr_Network_New[Code],0)),INDEX(Rates_AllOther_New[Ancillary service charge '[c/kWh']],MATCH(BG$60,Rates_AllOther_New[Code],0)))","v":0.8},{"$f":"IF(BH$64=1,INDEX(Rates_Distr_Network_New[Ancillary service charge '[c/kWh']],MATCH(BH$59,Rates_Distr_Network_New[Code],0)),INDEX(Rates_AllOther_New[Ancillary service charge '[c/kWh']],MATCH(BH$60,Rates_AllOther_New[Code],0)))","v":0.8},{"$f":"IF(BI$64=1,INDEX(Rates_Distr_Network_New[Ancillary service charge '[c/kWh']],MATCH(BI$59,Rates_Distr_Network_New[Code],0)),INDEX(Rates_AllOther_New[Ancillary service charge '[c/kWh']],MATCH(BI$60,Rates_AllOther_New[Code],0)))","v":0},{"$f":"IF(BJ$64=1,INDEX(Rates_Distr_Network_New[Ancillary service charge '[c/kWh']],MATCH(BJ$59,Rates_Distr_Network_New[Code],0)),INDEX(Rates_AllOther_New[Ancillary service charge '[c/kWh']],MATCH(BJ$60,Rates_AllOther_New[Code],0)))","v":0},{"$f":"IF(BK$64=1,INDEX(Rates_Distr_Network_New[Ancillary service charge '[c/kWh']],MATCH(BK$59,Rates_Distr_Network_New[Code],0)),INDEX(Rates_AllOther_New[Ancillary service charge '[c/kWh']],MATCH(BK$60,Rates_AllOther_New[Code],0)))","v":0},{"$f":"IF(BL$64=1,INDEX(Rates_Distr_Network_New[Ancillary service charge '[c/kWh']],MATCH(BL$59,Rates_Distr_Network_New[Code],0)),INDEX(Rates_AllOther_New[Ancillary service charge '[c/kWh']],MATCH(BL$60,Rates_AllOther_New[Code],0)))","v":0},{"$f":"IF(BM$64=1,INDEX(Rates_Distr_Network_New[Ancillary service charge '[c/kWh']],MATCH(BM$59,Rates_Distr_Network_New[Code],0)),INDEX(Rates_AllOther_New[Ancillary service charge '[c/kWh']],MATCH(BM$60,Rates_AllOther_New[Code],0)))","v":0},{"$f":"IF(BN$64=1,INDEX(Rates_Distr_Network_New[Ancillary service charge '[c/kWh']],MATCH(BN$59,Rates_Distr_Network_New[Code],0)),INDEX(Rates_AllOther_New[Ancillary service charge '[c/kWh']],MATCH(BN$60,Rates_AllOther_New[Code],0)))","v":0.8},{"$f":"IF(BO$64=1,INDEX(Rates_Distr_Network_New[Ancillary service charge '[c/kWh']],MATCH(BO$59,Rates_Distr_Network_New[Code],0)),INDEX(Rates_AllOther_New[Ancillary service charge '[c/kWh']],MATCH(BO$60,Rates_AllOther_New[Code],0)))","v":0.8},{"$f":"IF(BP$64=1,INDEX(Rates_Distr_Network_New[Ancillary service charge '[c/kWh']],MATCH(BP$59,Rates_Distr_Network_New[Code],0)),INDEX(Rates_AllOther_New[Ancillary service charge '[c/kWh']],MATCH(BP$60,Rates_AllOther_New[Code],0)))","v":0.8},{"$f":"IF(BQ$64=1,INDEX(Rates_Distr_Network_New[Ancillary service charge '[c/kWh']],MATCH(BQ$59,Rates_Distr_Network_New[Code],0)),INDEX(Rates_AllOther_New[Ancillary service charge '[c/kWh']],MATCH(BQ$60,Rates_AllOther_New[Code],0)))","v":0.8}]
[null,null,"Reactive energy charge","c/kVArh","n/a",{"$f":"IF(F$64=1,INDEX(Rates_Other_Current[Reactive energy charge  - High c/kVArh],MATCH(F$60,Rates_Other_Current[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(G$64=1,INDEX(Rates_Other_Current[Reactive energy charge  - High c/kVArh],MATCH(G$60,Rates_Other_Current[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(H$64=1,INDEX(Rates_Other_Current[Reactive energy charge  - High c/kVArh],MATCH(H$60,Rates_Other_Current[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(I$64=1,INDEX(Rates_Other_Current[Reactive energy charge  - High c/kVArh],MATCH(I$60,Rates_Other_Current[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(J$64=1,INDEX(Rates_Other_Current[Reactive energy charge  - High c/kVArh],MATCH(J$60,Rates_Other_Current[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(K$64=1,INDEX(Rates_Other_Current[Reactive energy charge  - High c/kVArh],MATCH(K$60,Rates_Other_Current[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(L$64=1,INDEX(Rates_Other_Current[Reactive energy charge  - High c/kVArh],MATCH(L$60,Rates_Other_Current[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(M$64=1,INDEX(Rates_Other_Current[Reactive energy charge  - High c/kVArh],MATCH(M$60,Rates_Other_Current[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(N$64=1,INDEX(Rates_Other_Current[Reactive energy charge  - High c/kVArh],MATCH(N$60,Rates_Other_Current[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(O$64=1,INDEX(Rates_Other_Current[Reactive energy charge  - High c/kVArh],MATCH(O$60,Rates_Other_Current[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(P$64=1,INDEX(Rates_Other_Current[Reactive energy charge  - High c/kVArh],MATCH(P$60,Rates_Other_Current[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(Q$64=1,INDEX(Rates_Other_Current[Reactive energy charge  - High c/kVArh],MATCH(Q$60,Rates_Other_Current[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(R$64=1,INDEX(Rates_Other_Current[Reactive energy charge  - High c/kVArh],MATCH(R$60,Rates_Other_Current[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(S$64=1,INDEX(Rates_Other_Current[Reactive energy charge  - High c/kVArh],MATCH(S$60,Rates_Other_Current[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(T$64=1,INDEX(Rates_Other_Current[Reactive energy charge  - High c/kVArh],MATCH(T$60,Rates_Other_Current[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(U$64=1,INDEX(Rates_Other_Current[Reactive energy charge  - High c/kVArh],MATCH(U$60,Rates_Other_Current[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(V$64=1,INDEX(Rates_Other_Current[Reactive energy charge  - High c/kVArh],MATCH(V$60,Rates_Other_Current[Code],0)),\"n/a\")","v":24.95},{"$f":"IF(W$64=1,INDEX(Rates_Other_Current[Reactive energy charge  - High c/kVArh],MATCH(W$60,Rates_Other_Current[Code],0)),\"n/a\")","v":10.87},{"$f":"IF(X$64=1,INDEX(Rates_Other_Current[Reactive energy charge  - High c/kVArh],MATCH(X$60,Rates_Other_Current[Code],0)),\"n/a\")","v":0},{"$f":"IF(Y$64=1,INDEX(Rates_Other_Current[Reactive energy charge  - High c/kVArh],MATCH(Y$60,Rates_Other_Current[Code],0)),\"n/a\")","v":0},{"$f":"IF(Z$64=1,INDEX(Rates_Other_Current[Reactive energy charge  - High c/kVArh],MATCH(Z$60,Rates_Other_Current[Code],0)),\"n/a\")","v":0},{"$f":"IF(AA$64=1,INDEX(Rates_Other_Current[Reactive energy charge  - High c/kVArh],MATCH(AA$60,Rates_Other_Current[Code],0)),\"n/a\")","v":15.6},{"$f":"IF(AB$64=1,INDEX(Rates_Other_Current[Reactive energy charge  - High c/kVArh],MATCH(AB$60,Rates_Other_Current[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(AC$64=1,INDEX(Rates_Other_Current[Reactive energy charge  - High c/kVArh],MATCH(AC$60,Rates_Other_Current[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(AD$64=1,INDEX(Rates_Other_Current[Reactive energy charge  - High c/kVArh],MATCH(AD$60,Rates_Other_Current[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(AE$64=1,INDEX(Rates_Other_Current[Reactive energy charge  - High c/kVArh],MATCH(AE$60,Rates_Other_Current[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(AF$64=1,INDEX(Rates_Other_Current[Reactive energy charge  - High c/kVArh],MATCH(AF$60,Rates_Other_Current[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(AG$64=1,INDEX(Rates_Other_Current[Reactive energy charge  - High c/kVArh],MATCH(AG$60,Rates_Other_Current[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(AH$64=1,INDEX(Rates_Other_Current[Reactive energy charge  - High c/kVArh],MATCH(AH$60,Rates_Other_Current[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(AI$64=1,INDEX(Rates_Other_Current[Reactive energy charge  - High c/kVArh],MATCH(AI$60,Rates_Other_Current[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(AJ$64=1,INDEX(Rates_Other_Current[Reactive energy charge  - High c/kVArh],MATCH(AJ$60,Rates_Other_Current[Code],0)),\"n/a\")","v":"n/a"},null,"n/a",{"$f":"IF(AM$64=1,INDEX(Rates_Other_New[Reactive energy charge  - High c/kVArh],MATCH(AM$60,Rates_Other_New[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(AN$64=1,INDEX(Rates_Other_New[Reactive energy charge  - High c/kVArh],MATCH(AN$60,Rates_Other_New[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(AO$64=1,INDEX(Rates_Other_New[Reactive energy charge  - High c/kVArh],MATCH(AO$60,Rates_Other_New[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(AP$64=1,INDEX(Rates_Other_New[Reactive energy charge  - High c/kVArh],MATCH(AP$60,Rates_Other_New[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(AQ$64=1,INDEX(Rates_Other_New[Reactive energy charge  - High c/kVArh],MATCH(AQ$60,Rates_Other_New[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(AR$64=1,INDEX(Rates_Other_New[Reactive energy charge  - High c/kVArh],MATCH(AR$60,Rates_Other_New[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(AS$64=1,INDEX(Rates_Other_New[Reactive energy charge  - High c/kVArh],MATCH(AS$60,Rates_Other_New[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(AT$64=1,INDEX(Rates_Other_New[Reactive energy charge  - High c/kVArh],MATCH(AT$60,Rates_Other_New[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(AU$64=1,INDEX(Rates_Other_New[Reactive energy charge  - High c/kVArh],MATCH(AU$60,Rates_Other_New[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(AV$64=1,INDEX(Rates_Other_New[Reactive energy charge  - High c/kVArh],MATCH(AV$60,Rates_Other_New[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(AW$64=1,INDEX(Rates_Other_New[Reactive energy charge  - High c/kVArh],MATCH(AW$60,Rates_Other_New[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(AX$64=1,INDEX(Rates_Other_New[Reactive energy charge  - High c/kVArh],MATCH(AX$60,Rates_Other_New[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(AY$64=1,INDEX(Rates_Other_New[Reactive energy charge  - High c/kVArh],MATCH(AY$60,Rates_Other_New[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(AZ$64=1,INDEX(Rates_Other_New[Reactive energy charge  - High c/kVArh],MATCH(AZ$60,Rates_Other_New[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(BA$64=1,INDEX(Rates_Other_New[Reactive energy charge  - High c/kVArh],MATCH(BA$60,Rates_Other_New[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(BB$64=1,INDEX(Rates_Other_New[Reactive energy charge  - High c/kVArh],MATCH(BB$60,Rates_Other_New[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(BC$64=1,INDEX(Rates_Other_New[Reactive energy charge  - High c/kVArh],MATCH(BC$60,Rates_Other_New[Code],0)),\"n/a\")","v":28.13},{"$f":"IF(BD$64=1,INDEX(Rates_Other_New[Reactive energy charge  - High c/kVArh],MATCH(BD$60,Rates_Other_New[Code],0)),\"n/a\")","v":12.25},{"$f":"IF(BE$64=1,INDEX(Rates_Other_New[Reactive energy charge  - High c/kVArh],MATCH(BE$60,Rates_Other_New[Code],0)),\"n/a\")","v":0},{"$f":"IF(BF$64=1,INDEX(Rates_Other_New[Reactive energy charge  - High c/kVArh],MATCH(BF$60,Rates_Other_New[Code],0)),\"n/a\")","v":0},{"$f":"IF(BG$64=1,INDEX(Rates_Other_New[Reactive energy charge  - High c/kVArh],MATCH(BG$60,Rates_Other_New[Code],0)),\"n/a\")","v":0},{"$f":"IF(BH$64=1,INDEX(Rates_Other_New[Reactive energy charge  - High c/kVArh],MATCH(BH$60,Rates_Other_New[Code],0)),\"n/a\")","v":17.59},{"$f":"IF(BI$64=1,INDEX(Rates_Other_New[Reactive energy charge  - High c/kVArh],MATCH(BI$60,Rates_Other_New[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(BJ$64=1,INDEX(Rates_Other_New[Reactive energy charge  - High c/kVArh],MATCH(BJ$60,Rates_Other_New[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(BK$64=1,INDEX(Rates_Other_New[Reactive energy charge  - High c/kVArh],MATCH(BK$60,Rates_Other_New[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(BL$64=1,INDEX(Rates_Other_New[Reactive energy charge  - High c/kVArh],MATCH(BL$60,Rates_Other_New[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(BM$64=1,INDEX(Rates_Other_New[Reactive energy charge  - High c/kVArh],MATCH(BM$60,Rates_Other_New[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(BN$64=1,INDEX(Rates_Other_New[Reactive energy charge  - High c/kVArh],MATCH(BN$60,Rates_Other_New[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(BO$64=1,INDEX(Rates_Other_New[Reactive energy charge  - High c/kVArh],MATCH(BO$60,Rates_Other_New[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(BP$64=1,INDEX(Rates_Other_New[Reactive energy charge  - High c/kVArh],MATCH(BP$60,Rates_Other_New[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(BQ$64=1,INDEX(Rates_Other_New[Reactive energy charge  - High c/kVArh],MATCH(BQ$60,Rates_Other_New[Code],0)),\"n/a\")","v":"n/a"}]
[null,null,"Electrification and rural subsidy ","c/kWh","n/a",{"$f":"IF(F$64=1,INDEX(Rates_Other_Current[Electrification and rural subsidy  c/kWh],MATCH(F$60,Rates_Other_Current[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(G$64=1,INDEX(Rates_Other_Current[Electrification and rural subsidy  c/kWh],MATCH(G$60,Rates_Other_Current[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(H$64=1,INDEX(Rates_Other_Current[Electrification and rural subsidy  c/kWh],MATCH(H$60,Rates_Other_Current[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(I$64=1,INDEX(Rates_Other_Current[Electrification and rural subsidy  c/kWh],MATCH(I$60,Rates_Other_Current[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(J$64=1,INDEX(Rates_Other_Current[Electrification and rural subsidy  c/kWh],MATCH(J$60,Rates_Other_Current[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(K$64=1,INDEX(Rates_Other_Current[Electrification and rural subsidy  c/kWh],MATCH(K$60,Rates_Other_Current[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(L$64=1,INDEX(Rates_Other_Current[Electrification and rural subsidy  c/kWh],MATCH(L$60,Rates_Other_Current[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(M$64=1,INDEX(Rates_Other_Current[Electrification and rural subsidy  c/kWh],MATCH(M$60,Rates_Other_Current[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(N$64=1,INDEX(Rates_Other_Current[Electrification and rural subsidy  c/kWh],MATCH(N$60,Rates_Other_Current[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(O$64=1,INDEX(Rates_Other_Current[Electrification and rural subsidy  c/kWh],MATCH(O$60,Rates_Other_Current[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(P$64=1,INDEX(Rates_Other_Current[Electrification and rural subsidy  c/kWh],MATCH(P$60,Rates_Other_Current[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(Q$64=1,INDEX(Rates_Other_Current[Electrification and rural subsidy  c/kWh],MATCH(Q$60,Rates_Other_Current[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(R$64=1,INDEX(Rates_Other_Current[Electrification and rural subsidy  c/kWh],MATCH(R$60,Rates_Other_Current[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(S$64=1,INDEX(Rates_Other_Current[Electrification and rural subsidy  c/kWh],MATCH(S$60,Rates_Other_Current[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(T$64=1,INDEX(Rates_Other_Current[Electrification and rural subsidy  c/kWh],MATCH(T$60,Rates_Other_Current[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(U$64=1,INDEX(Rates_Other_Current[Electrification and rural subsidy  c/kWh],MATCH(U$60,Rates_Other_Current[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(V$64=1,INDEX(Rates_Other_Current[Electrification and rural subsidy  c/kWh],MATCH(V$60,Rates_Other_Current[Code],0)),\"n/a\")","v":13.8},{"$f":"IF(W$64=1,INDEX(Rates_Other_Current[Electrification and rural subsidy  c/kWh],MATCH(W$60,Rates_Other_Current[Code],0)),\"n/a\")","v":13.8},{"$f":"IF(X$64=1,INDEX(Rates_Other_Current[Electrification and rural subsidy  c/kWh],MATCH(X$60,Rates_Other_Current[Code],0)),\"n/a\")","v":13.8},{"$f":"IF(Y$64=1,INDEX(Rates_Other_Current[Electrification and rural subsidy  c/kWh],MATCH(Y$60,Rates_Other_Current[Code],0)),\"n/a\")","v":0},{"$f":"IF(Z$64=1,INDEX(Rates_Other_Current[Electrification and rural subsidy  c/kWh],MATCH(Z$60,Rates_Other_Current[Code],0)),\"n/a\")","v":13.8},{"$f":"IF(AA$64=1,INDEX(Rates_Other_Current[Electrification and rural subsidy  c/kWh],MATCH(AA$60,Rates_Other_Current[Code],0)),\"n/a\")","v":0},{"$f":"IF(AB$64=1,INDEX(Rates_Other_Current[Electrification and rural subsidy  c/kWh],MATCH(AB$60,Rates_Other_Current[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(AC$64=1,INDEX(Rates_Other_Current[Electrification and rural subsidy  c/kWh],MATCH(AC$60,Rates_Other_Current[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(AD$64=1,INDEX(Rates_Other_Current[Electrification and rural subsidy  c/kWh],MATCH(AD$60,Rates_Other_Current[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(AE$64=1,INDEX(Rates_Other_Current[Electrification and rural subsidy  c/kWh],MATCH(AE$60,Rates_Other_Current[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(AF$64=1,INDEX(Rates_Other_Current[Electrification and rural subsidy  c/kWh],MATCH(AF$60,Rates_Other_Current[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(AG$64=1,INDEX(Rates_Other_Current[Electrification and rural subsidy  c/kWh],MATCH(AG$60,Rates_Other_Current[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(AH$64=1,INDEX(Rates_Other_Current[Electrification and rural subsidy  c/kWh],MATCH(AH$60,Rates_Other_Current[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(AI$64=1,INDEX(Rates_Other_Current[Electrification and rural subsidy  c/kWh],MATCH(AI$60,Rates_Other_Current[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(AJ$64=1,INDEX(Rates_Other_Current[Electrification and rural subsidy  c/kWh],MATCH(AJ$60,Rates_Other_Current[Code],0)),\"n/a\")","v":"n/a"},null,"n/a",{"$f":"IF(AM$64=1,INDEX(Rates_Other_New[Electrification and rural subsidy  c/kWh],MATCH(AM$60,Rates_Other_New[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(AN$64=1,INDEX(Rates_Other_New[Electrification and rural subsidy  c/kWh],MATCH(AN$60,Rates_Other_New[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(AO$64=1,INDEX(Rates_Other_New[Electrification and rural subsidy  c/kWh],MATCH(AO$60,Rates_Other_New[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(AP$64=1,INDEX(Rates_Other_New[Electrification and rural subsidy  c/kWh],MATCH(AP$60,Rates_Other_New[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(AQ$64=1,INDEX(Rates_Other_New[Electrification and rural subsidy  c/kWh],MATCH(AQ$60,Rates_Other_New[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(AR$64=1,INDEX(Rates_Other_New[Electrification and rural subsidy  c/kWh],MATCH(AR$60,Rates_Other_New[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(AS$64=1,INDEX(Rates_Other_New[Electrification and rural subsidy  c/kWh],MATCH(AS$60,Rates_Other_New[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(AT$64=1,INDEX(Rates_Other_New[Electrification and rural subsidy  c/kWh],MATCH(AT$60,Rates_Other_New[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(AU$64=1,INDEX(Rates_Other_New[Electrification and rural subsidy  c/kWh],MATCH(AU$60,Rates_Other_New[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(AV$64=1,INDEX(Rates_Other_New[Electrification and rural subsidy  c/kWh],MATCH(AV$60,Rates_Other_New[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(AW$64=1,INDEX(Rates_Other_New[Electrification and rural subsidy  c/kWh],MATCH(AW$60,Rates_Other_New[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(AX$64=1,INDEX(Rates_Other_New[Electrification and rural subsidy  c/kWh],MATCH(AX$60,Rates_Other_New[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(AY$64=1,INDEX(Rates_Other_New[Electrification and rural subsidy  c/kWh],MATCH(AY$60,Rates_Other_New[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(AZ$64=1,INDEX(Rates_Other_New[Electrification and rural subsidy  c/kWh],MATCH(AZ$60,Rates_Other_New[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(BA$64=1,INDEX(Rates_Other_New[Electrification and rural subsidy  c/kWh],MATCH(BA$60,Rates_Other_New[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(BB$64=1,INDEX(Rates_Other_New[Electrification and rural subsidy  c/kWh],MATCH(BB$60,Rates_Other_New[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(BC$64=1,INDEX(Rates_Other_New[Electrification and rural subsidy  c/kWh],MATCH(BC$60,Rates_Other_New[Code],0)),\"n/a\")","v":15.56},{"$f":"IF(BD$64=1,INDEX(Rates_Other_New[Electrification and rural subsidy  c/kWh],MATCH(BD$60,Rates_Other_New[Code],0)),\"n/a\")","v":15.56},{"$f":"IF(BE$64=1,INDEX(Rates_Other_New[Electrification and rural subsidy  c/kWh],MATCH(BE$60,Rates_Other_New[Code],0)),\"n/a\")","v":15.56},{"$f":"IF(BF$64=1,INDEX(Rates_Other_New[Electrification and rural subsidy  c/kWh],MATCH(BF$60,Rates_Other_New[Code],0)),\"n/a\")","v":0},{"$f":"IF(BG$64=1,INDEX(Rates_Other_New[Electrification and rural subsidy  c/kWh],MATCH(BG$60,Rates_Other_New[Code],0)),\"n/a\")","v":15.56},{"$f":"IF(BH$64=1,INDEX(Rates_Other_New[Electrification and rural subsidy  c/kWh],MATCH(BH$60,Rates_Other_New[Code],0)),\"n/a\")","v":0},{"$f":"IF(BI$64=1,INDEX(Rates_Other_New[Electrification and rural subsidy  c/kWh],MATCH(BI$60,Rates_Other_New[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(BJ$64=1,INDEX(Rates_Other_New[Electrification and rural subsidy  c/kWh],MATCH(BJ$60,Rates_Other_New[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(BK$64=1,INDEX(Rates_Other_New[Electrification and rural subsidy  c/kWh],MATCH(BK$60,Rates_Other_New[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(BL$64=1,INDEX(Rates_Other_New[Electrification and rural subsidy  c/kWh],MATCH(BL$60,Rates_Other_New[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(BM$64=1,INDEX(Rates_Other_New[Electrification and rural subsidy  c/kWh],MATCH(BM$60,Rates_Other_New[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(BN$64=1,INDEX(Rates_Other_New[Electrification and rural subsidy  c/kWh],MATCH(BN$60,Rates_Other_New[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(BO$64=1,INDEX(Rates_Other_New[Electrification and rural subsidy  c/kWh],MATCH(BO$60,Rates_Other_New[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(BP$64=1,INDEX(Rates_Other_New[Electrification and rural subsidy  c/kWh],MATCH(BP$60,Rates_Other_New[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(BQ$64=1,INDEX(Rates_Other_New[Electrification and rural subsidy  c/kWh],MATCH(BQ$60,Rates_Other_New[Code],0)),\"n/a\")","v":"n/a"}]
[null,null,"Affordability subsidy ","c/kWh","n/a",{"$f":"IF(F$64=1,INDEX(Rates_Other_Current[Affordability Subsidy c/kWh],MATCH(F$60,Rates_Other_Current[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(G$64=1,INDEX(Rates_Other_Current[Affordability Subsidy c/kWh],MATCH(G$60,Rates_Other_Current[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(H$64=1,INDEX(Rates_Other_Current[Affordability Subsidy c/kWh],MATCH(H$60,Rates_Other_Current[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(I$64=1,INDEX(Rates_Other_Current[Affordability Subsidy c/kWh],MATCH(I$60,Rates_Other_Current[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(J$64=1,INDEX(Rates_Other_Current[Affordability Subsidy c/kWh],MATCH(J$60,Rates_Other_Current[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(K$64=1,INDEX(Rates_Other_Current[Affordability Subsidy c/kWh],MATCH(K$60,Rates_Other_Current[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(L$64=1,INDEX(Rates_Other_Current[Affordability Subsidy c/kWh],MATCH(L$60,Rates_Other_Current[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(M$64=1,INDEX(Rates_Other_Current[Affordability Subsidy c/kWh],MATCH(M$60,Rates_Other_Current[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(N$64=1,INDEX(Rates_Other_Current[Affordability Subsidy c/kWh],MATCH(N$60,Rates_Other_Current[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(O$64=1,INDEX(Rates_Other_Current[Affordability Subsidy c/kWh],MATCH(O$60,Rates_Other_Current[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(P$64=1,INDEX(Rates_Other_Current[Affordability Subsidy c/kWh],MATCH(P$60,Rates_Other_Current[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(Q$64=1,INDEX(Rates_Other_Current[Affordability Subsidy c/kWh],MATCH(Q$60,Rates_Other_Current[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(R$64=1,INDEX(Rates_Other_Current[Affordability Subsidy c/kWh],MATCH(R$60,Rates_Other_Current[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(S$64=1,INDEX(Rates_Other_Current[Affordability Subsidy c/kWh],MATCH(S$60,Rates_Other_Current[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(T$64=1,INDEX(Rates_Other_Current[Affordability Subsidy c/kWh],MATCH(T$60,Rates_Other_Current[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(U$64=1,INDEX(Rates_Other_Current[Affordability Subsidy c/kWh],MATCH(U$60,Rates_Other_Current[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(V$64=1,INDEX(Rates_Other_Current[Affordability Subsidy c/kWh],MATCH(V$60,Rates_Other_Current[Code],0)),\"n/a\")","v":7.37},{"$f":"IF(W$64=1,INDEX(Rates_Other_Current[Affordability Subsidy c/kWh],MATCH(W$60,Rates_Other_Current[Code],0)),\"n/a\")","v":7.37},{"$f":"IF(X$64=1,INDEX(Rates_Other_Current[Affordability Subsidy c/kWh],MATCH(X$60,Rates_Other_Current[Code],0)),\"n/a\")","v":7.37},{"$f":"IF(Y$64=1,INDEX(Rates_Other_Current[Affordability Subsidy c/kWh],MATCH(Y$60,Rates_Other_Current[Code],0)),\"n/a\")","v":0},{"$f":"IF(Z$64=1,INDEX(Rates_Other_Current[Affordability Subsidy c/kWh],MATCH(Z$60,Rates_Other_Current[Code],0)),\"n/a\")","v":7.37},{"$f":"IF(AA$64=1,INDEX(Rates_Other_Current[Affordability Subsidy c/kWh],MATCH(AA$60,Rates_Other_Current[Code],0)),\"n/a\")","v":0},{"$f":"IF(AB$64=1,INDEX(Rates_Other_Current[Affordability Subsidy c/kWh],MATCH(AB$60,Rates_Other_Current[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(AC$64=1,INDEX(Rates_Other_Current[Affordability Subsidy c/kWh],MATCH(AC$60,Rates_Other_Current[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(AD$64=1,INDEX(Rates_Other_Current[Affordability Subsidy c/kWh],MATCH(AD$60,Rates_Other_Current[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(AE$64=1,INDEX(Rates_Other_Current[Affordability Subsidy c/kWh],MATCH(AE$60,Rates_Other_Current[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(AF$64=1,INDEX(Rates_Other_Current[Affordability Subsidy c/kWh],MATCH(AF$60,Rates_Other_Current[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(AG$64=1,INDEX(Rates_Other_Current[Affordability Subsidy c/kWh],MATCH(AG$60,Rates_Other_Current[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(AH$64=1,INDEX(Rates_Other_Current[Affordability Subsidy c/kWh],MATCH(AH$60,Rates_Other_Current[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(AI$64=1,INDEX(Rates_Other_Current[Affordability Subsidy c/kWh],MATCH(AI$60,Rates_Other_Current[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(AJ$64=1,INDEX(Rates_Other_Current[Affordability Subsidy c/kWh],MATCH(AJ$60,Rates_Other_Current[Code],0)),\"n/a\")","v":"n/a"},null,"n/a",{"$f":"IF(AM$64=1,INDEX(Rates_Other_New[Affordability Subsidy c/kWh],MATCH(AM$60,Rates_Other_New[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(AN$64=1,INDEX(Rates_Other_New[Affordability Subsidy c/kWh],MATCH(AN$60,Rates_Other_New[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(AO$64=1,INDEX(Rates_Other_New[Affordability Subsidy c/kWh],MATCH(AO$60,Rates_Other_New[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(AP$64=1,INDEX(Rates_Other_New[Affordability Subsidy c/kWh],MATCH(AP$60,Rates_Other_New[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(AQ$64=1,INDEX(Rates_Other_New[Affordability Subsidy c/kWh],MATCH(AQ$60,Rates_Other_New[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(AR$64=1,INDEX(Rates_Other_New[Affordability Subsidy c/kWh],MATCH(AR$60,Rates_Other_New[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(AS$64=1,INDEX(Rates_Other_New[Affordability Subsidy c/kWh],MATCH(AS$60,Rates_Other_New[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(AT$64=1,INDEX(Rates_Other_New[Affordability Subsidy c/kWh],MATCH(AT$60,Rates_Other_New[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(AU$64=1,INDEX(Rates_Other_New[Affordability Subsidy c/kWh],MATCH(AU$60,Rates_Other_New[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(AV$64=1,INDEX(Rates_Other_New[Affordability Subsidy c/kWh],MATCH(AV$60,Rates_Other_New[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(AW$64=1,INDEX(Rates_Other_New[Affordability Subsidy c/kWh],MATCH(AW$60,Rates_Other_New[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(AX$64=1,INDEX(Rates_Other_New[Affordability Subsidy c/kWh],MATCH(AX$60,Rates_Other_New[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(AY$64=1,INDEX(Rates_Other_New[Affordability Subsidy c/kWh],MATCH(AY$60,Rates_Other_New[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(AZ$64=1,INDEX(Rates_Other_New[Affordability Subsidy c/kWh],MATCH(AZ$60,Rates_Other_New[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(BA$64=1,INDEX(Rates_Other_New[Affordability Subsidy c/kWh],MATCH(BA$60,Rates_Other_New[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(BB$64=1,INDEX(Rates_Other_New[Affordability Subsidy c/kWh],MATCH(BB$60,Rates_Other_New[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(BC$64=1,INDEX(Rates_Other_New[Affordability Subsidy c/kWh],MATCH(BC$60,Rates_Other_New[Code],0)),\"n/a\")","v":9.23},{"$f":"IF(BD$64=1,INDEX(Rates_Other_New[Affordability Subsidy c/kWh],MATCH(BD$60,Rates_Other_New[Code],0)),\"n/a\")","v":9.23},{"$f":"IF(BE$64=1,INDEX(Rates_Other_New[Affordability Subsidy c/kWh],MATCH(BE$60,Rates_Other_New[Code],0)),\"n/a\")","v":9.23},{"$f":"IF(BF$64=1,INDEX(Rates_Other_New[Affordability Subsidy c/kWh],MATCH(BF$60,Rates_Other_New[Code],0)),\"n/a\")","v":0},{"$f":"IF(BG$64=1,INDEX(Rates_Other_New[Affordability Subsidy c/kWh],MATCH(BG$60,Rates_Other_New[Code],0)),\"n/a\")","v":9.23},{"$f":"IF(BH$64=1,INDEX(Rates_Other_New[Affordability Subsidy c/kWh],MATCH(BH$60,Rates_Other_New[Code],0)),\"n/a\")","v":0},{"$f":"IF(BI$64=1,INDEX(Rates_Other_New[Affordability Subsidy c/kWh],MATCH(BI$60,Rates_Other_New[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(BJ$64=1,INDEX(Rates_Other_New[Affordability Subsidy c/kWh],MATCH(BJ$60,Rates_Other_New[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(BK$64=1,INDEX(Rates_Other_New[Affordability Subsidy c/kWh],MATCH(BK$60,Rates_Other_New[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(BL$64=1,INDEX(Rates_Other_New[Affordability Subsidy c/kWh],MATCH(BL$60,Rates_Other_New[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(BM$64=1,INDEX(Rates_Other_New[Affordability Subsidy c/kWh],MATCH(BM$60,Rates_Other_New[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(BN$64=1,INDEX(Rates_Other_New[Affordability Subsidy c/kWh],MATCH(BN$60,Rates_Other_New[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(BO$64=1,INDEX(Rates_Other_New[Affordability Subsidy c/kWh],MATCH(BO$60,Rates_Other_New[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(BP$64=1,INDEX(Rates_Other_New[Affordability Subsidy c/kWh],MATCH(BP$60,Rates_Other_New[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(BQ$64=1,INDEX(Rates_Other_New[Affordability Subsidy c/kWh],MATCH(BQ$60,Rates_Other_New[Code],0)),\"n/a\")","v":"n/a"}]
[null,null,"Administration charge","R/day","n/a",{"$f":"IF(F$64=1,INDEX(Rates_Admin_Current[Administration charge  '[R/POD/day']],MATCH(F$61,Rates_Admin_Current[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(G$64=1,INDEX(Rates_Admin_Current[Administration charge  '[R/POD/day']],MATCH(G$61,Rates_Admin_Current[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(H$64=1,INDEX(Rates_Admin_Current[Administration charge  '[R/POD/day']],MATCH(H$61,Rates_Admin_Current[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(I$64=1,INDEX(Rates_Admin_Current[Administration charge  '[R/POD/day']],MATCH(I$61,Rates_Admin_Current[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(J$64=1,INDEX(Rates_Admin_Current[Administration charge  '[R/POD/day']],MATCH(J$61,Rates_Admin_Current[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(K$64=1,INDEX(Rates_Admin_Current[Administration charge  '[R/POD/day']],MATCH(K$61,Rates_Admin_Current[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(L$64=1,INDEX(Rates_Admin_Current[Administration charge  '[R/POD/day']],MATCH(L$61,Rates_Admin_Current[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(M$64=1,INDEX(Rates_Admin_Current[Administration charge  '[R/POD/day']],MATCH(M$61,Rates_Admin_Current[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(N$64=1,INDEX(Rates_Admin_Current[Administration charge  '[R/POD/day']],MATCH(N$61,Rates_Admin_Current[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(O$64=1,INDEX(Rates_Admin_Current[Administration charge  '[R/POD/day']],MATCH(O$61,Rates_Admin_Current[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(P$64=1,INDEX(Rates_Admin_Current[Administration charge  '[R/POD/day']],MATCH(P$61,Rates_Admin_Current[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(Q$64=1,INDEX(Rates_Admin_Current[Administration charge  '[R/POD/day']],MATCH(Q$61,Rates_Admin_Current[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(R$64=1,INDEX(Rates_Admin_Current[Administration charge  '[R/POD/day']],MATCH(R$61,Rates_Admin_Current[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(S$64=1,INDEX(Rates_Admin_Current[Administration charge  '[R/POD/day']],MATCH(S$61,Rates_Admin_Current[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(T$64=1,INDEX(Rates_Admin_Current[Administration charge  '[R/POD/day']],MATCH(T$61,Rates_Admin_Current[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(U$64=1,INDEX(Rates_Admin_Current[Administration charge  '[R/POD/day']],MATCH(U$61,Rates_Admin_Current[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(V$64=1,INDEX(Rates_Admin_Current[Administration charge  '[R/POD/day']],MATCH(V$61,Rates_Admin_Current[Code],0)),\"n/a\")","v":5.54},{"$f":"IF(W$64=1,INDEX(Rates_Admin_Current[Administration charge  '[R/POD/day']],MATCH(W$61,Rates_Admin_Current[Code],0)),\"n/a\")","v":5.54},{"$f":"IF(X$64=1,INDEX(Rates_Admin_Current[Administration charge  '[R/POD/day']],MATCH(X$61,Rates_Admin_Current[Code],0)),\"n/a\")","v":5.54},{"$f":"IF(Y$64=1,INDEX(Rates_Admin_Current[Administration charge  '[R/POD/day']],MATCH(Y$61,Rates_Admin_Current[Code],0)),\"n/a\")","v":9.06},{"$f":"IF(Z$64=1,INDEX(Rates_Admin_Current[Administration charge  '[R/POD/day']],MATCH(Z$61,Rates_Admin_Current[Code],0)),\"n/a\")","v":5.54},{"$f":"IF(AA$64=1,INDEX(Rates_Admin_Current[Administration charge  '[R/POD/day']],MATCH(AA$61,Rates_Admin_Current[Code],0)),\"n/a\")","v":9.06},{"$f":"IF(AB$64=1,INDEX(Rates_Admin_Current[Administration charge  '[R/POD/day']],MATCH(AB$61,Rates_Admin_Current[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(AC$64=1,INDEX(Rates_Admin_Current[Administration charge  '[R/POD/day']],MATCH(AC$61,Rates_Admin_Current[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(AD$64=1,INDEX(Rates_Admin_Current[Administration charge  '[R/POD/day']],MATCH(AD$61,Rates_Admin_Current[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(AE$64=1,INDEX(Rates_Admin_Current[Administration charge  '[R/POD/day']],MATCH(AE$61,Rates_Admin_Current[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(AF$64=1,INDEX(Rates_Admin_Current[Administration charge  '[R/POD/day']],MATCH(AF$61,Rates_Admin_Current[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(AG$64=1,INDEX(Rates_Admin_Current[Administration charge  '[R/POD/day']],MATCH(AG$61,Rates_Admin_Current[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(AH$64=1,INDEX(Rates_Admin_Current[Administration charge  '[R/POD/day']],MATCH(AH$61,Rates_Admin_Current[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(AI$64=1,INDEX(Rates_Admin_Current[Administration charge  '[R/POD/day']],MATCH(AI$61,Rates_Admin_Current[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(AJ$64=1,INDEX(Rates_Admin_Current[Administration charge  '[R/POD/day']],MATCH(AJ$61,Rates_Admin_Current[Code],0)),\"n/a\")","v":"n/a"},null,"n/a",{"$f":"IF(AM$64=1,INDEX(Rates_Admin_New[Administration charge  '[R/POD/day']],MATCH(AM$61,Rates_Admin_New[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(AN$64=1,INDEX(Rates_Admin_New[Administration charge  '[R/POD/day']],MATCH(AN$61,Rates_Admin_New[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(AO$64=1,INDEX(Rates_Admin_New[Administration charge  '[R/POD/day']],MATCH(AO$61,Rates_Admin_New[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(AP$64=1,INDEX(Rates_Admin_New[Administration charge  '[R/POD/day']],MATCH(AP$61,Rates_Admin_New[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(AQ$64=1,INDEX(Rates_Admin_New[Administration charge  '[R/POD/day']],MATCH(AQ$61,Rates_Admin_New[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(AR$64=1,INDEX(Rates_Admin_New[Administration charge  '[R/POD/day']],MATCH(AR$61,Rates_Admin_New[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(AS$64=1,INDEX(Rates_Admin_New[Administration charge  '[R/POD/day']],MATCH(AS$61,Rates_Admin_New[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(AT$64=1,INDEX(Rates_Admin_New[Administration charge  '[R/POD/day']],MATCH(AT$61,Rates_Admin_New[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(AU$64=1,INDEX(Rates_Admin_New[Administration charge  '[R/POD/day']],MATCH(AU$61,Rates_Admin_New[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(AV$64=1,INDEX(Rates_Admin_New[Administration charge  '[R/POD/day']],MATCH(AV$61,Rates_Admin_New[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(AW$64=1,INDEX(Rates_Admin_New[Administration charge  '[R/POD/day']],MATCH(AW$61,Rates_Admin_New[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(AX$64=1,INDEX(Rates_Admin_New[Administration charge  '[R/POD/day']],MATCH(AX$61,Rates_Admin_New[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(AY$64=1,INDEX(Rates_Admin_New[Administration charge  '[R/POD/day']],MATCH(AY$61,Rates_Admin_New[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(AZ$64=1,INDEX(Rates_Admin_New[Administration charge  '[R/POD/day']],MATCH(AZ$61,Rates_Admin_New[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(BA$64=1,INDEX(Rates_Admin_New[Administration charge  '[R/POD/day']],MATCH(BA$61,Rates_Admin_New[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(BB$64=1,INDEX(Rates_Admin_New[Administration charge  '[R/POD/day']],MATCH(BB$61,Rates_Admin_New[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(BC$64=1,INDEX(Rates_Admin_New[Administration charge  '[R/POD/day']],MATCH(BC$61,Rates_Admin_New[Code],0)),\"n/a\")","v":6.25},{"$f":"IF(BD$64=1,INDEX(Rates_Admin_New[Administration charge  '[R/POD/day']],MATCH(BD$61,Rates_Admin_New[Code],0)),\"n/a\")","v":6.25},{"$f":"IF(BE$64=1,INDEX(Rates_Admin_New[Administration charge  '[R/POD/day']],MATCH(BE$61,Rates_Admin_New[Code],0)),\"n/a\")","v":6.25},{"$f":"IF(BF$64=1,INDEX(Rates_Admin_New[Administration charge  '[R/POD/day']],MATCH(BF$61,Rates_Admin_New[Code],0)),\"n/a\")","v":10.210000000000001},{"$f":"IF(BG$64=1,INDEX(Rates_Admin_New[Administration charge  '[R/POD/day']],MATCH(BG$61,Rates_Admin_New[Code],0)),\"n/a\")","v":6.25},{"$f":"IF(BH$64=1,INDEX(Rates_Admin_New[Administration charge  '[R/POD/day']],MATCH(BH$61,Rates_Admin_New[Code],0)),\"n/a\")","v":10.210000000000001},{"$f":"IF(BI$64=1,INDEX(Rates_Admin_New[Administration charge  '[R/POD/day']],MATCH(BI$61,Rates_Admin_New[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(BJ$64=1,INDEX(Rates_Admin_New[Administration charge  '[R/POD/day']],MATCH(BJ$61,Rates_Admin_New[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(BK$64=1,INDEX(Rates_Admin_New[Administration charge  '[R/POD/day']],MATCH(BK$61,Rates_Admin_New[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(BL$64=1,INDEX(Rates_Admin_New[Administration charge  '[R/POD/day']],MATCH(BL$61,Rates_Admin_New[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(BM$64=1,INDEX(Rates_Admin_New[Administration charge  '[R/POD/day']],MATCH(BM$61,Rates_Admin_New[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(BN$64=1,INDEX(Rates_Admin_New[Administration charge  '[R/POD/day']],MATCH(BN$61,Rates_Admin_New[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(BO$64=1,INDEX(Rates_Admin_New[Administration charge  '[R/POD/day']],MATCH(BO$61,Rates_Admin_New[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(BP$64=1,INDEX(Rates_Admin_New[Administration charge  '[R/POD/day']],MATCH(BP$61,Rates_Admin_New[Code],0)),\"n/a\")","v":"n/a"},{"$f":"IF(BQ$64=1,INDEX(Rates_Admin_New[Administration charge  '[R/POD/day']],MATCH(BQ$61,Rates_Admin_New[Code],0)),\"n/a\")","v":"n/a"}]
[null,null,"Service charge",{"$f":"IF(Table_1=1,\"R/day\",\"R/day\")","v":"R/day"},0,{"$f":"IF(F$64=1,INDEX(Rates_Admin_Current[Service charge  '[R/Account/day']],MATCH(F$61,Rates_Admin_Current[Code],0)),INDEX(Rates_AllOther_Current[Service and administration charge '[R/POD/day']],MATCH(F$60,Rates_AllOther_Current[Code],0)))","v":32.56},{"$f":"IF(G$64=1,INDEX(Rates_Admin_Current[Service charge  '[R/Account/day']],MATCH(G$61,Rates_Admin_Current[Code],0)),INDEX(Rates_AllOther_Current[Service and administration charge '[R/POD/day']],MATCH(G$60,Rates_AllOther_Current[Code],0)))","v":32.56},{"$f":"IF(H$64=1,INDEX(Rates_Admin_Current[Service charge  '[R/Account/day']],MATCH(H$61,Rates_Admin_Current[Code],0)),INDEX(Rates_AllOther_Current[Service and administration charge '[R/POD/day']],MATCH(H$60,Rates_AllOther_Current[Code],0)))","v":32.56},{"$f":"IF(I$64=1,INDEX(Rates_Admin_Current[Service charge  '[R/Account/day']],MATCH(I$61,Rates_Admin_Current[Code],0)),INDEX(Rates_AllOther_Current[Service and administration charge '[R/POD/day']],MATCH(I$60,Rates_AllOther_Current[Code],0)))","v":0},{"$f":"IF(J$64=1,INDEX(Rates_Admin_Current[Service charge  '[R/Account/day']],MATCH(J$61,Rates_Admin_Current[Code],0)),INDEX(Rates_AllOther_Current[Service and administration charge '[R/POD/day']],MATCH(J$60,Rates_AllOther_Current[Code],0)))","v":0},{"$f":"IF(K$64=1,INDEX(Rates_Admin_Current[Service charge  '[R/Account/day']],MATCH(K$61,Rates_Admin_Current[Code],0)),INDEX(Rates_AllOther_Current[Service and administration charge '[R/POD/day']],MATCH(K$60,Rates_AllOther_Current[Code],0)))","v":0},{"$f":"IF(L$64=1,INDEX(Rates_Admin_Current[Service charge  '[R/Account/day']],MATCH(L$61,Rates_Admin_Current[Code],0)),INDEX(Rates_AllOther_Current[Service and administration charge '[R/POD/day']],MATCH(L$60,Rates_AllOther_Current[Code],0)))","v":0},{"$f":"IF(M$64=1,INDEX(Rates_Admin_Current[Service charge  '[R/Account/day']],MATCH(M$61,Rates_Admin_Current[Code],0)),INDEX(Rates_AllOther_Current[Service and administration charge '[R/POD/day']],MATCH(M$60,Rates_AllOther_Current[Code],0)))","v":0},{"$f":"IF(N$64=1,INDEX(Rates_Admin_Current[Service charge  '[R/Account/day']],MATCH(N$61,Rates_Admin_Current[Code],0)),INDEX(Rates_AllOther_Current[Service and administration charge '[R/POD/day']],MATCH(N$60,Rates_AllOther_Current[Code],0)))","v":0},{"$f":"IF(O$64=1,INDEX(Rates_Admin_Current[Service charge  '[R/Account/day']],MATCH(O$61,Rates_Admin_Current[Code],0)),INDEX(Rates_AllOther_Current[Service and administration charge '[R/POD/day']],MATCH(O$60,Rates_AllOther_Current[Code],0)))","v":0},{"$f":"IF(P$64=1,INDEX(Rates_Admin_Current[Service charge  '[R/Account/day']],MATCH(P$61,Rates_Admin_Current[Code],0)),INDEX(Rates_AllOther_Current[Service and administration charge '[R/POD/day']],MATCH(P$60,Rates_AllOther_Current[Code],0)))","v":0},{"$f":"IF(Q$64=1,INDEX(Rates_Admin_Current[Service charge  '[R/Account/day']],MATCH(Q$61,Rates_Admin_Current[Code],0)),INDEX(Rates_AllOther_Current[Service and administration charge '[R/POD/day']],MATCH(Q$60,Rates_AllOther_Current[Code],0)))","v":41.02},{"$f":"IF(R$64=1,INDEX(Rates_Admin_Current[Service charge  '[R/Account/day']],MATCH(R$61,Rates_Admin_Current[Code],0)),INDEX(Rates_AllOther_Current[Service and administration charge '[R/POD/day']],MATCH(R$60,Rates_AllOther_Current[Code],0)))","v":41.02},{"$f":"IF(S$64=1,INDEX(Rates_Admin_Current[Service charge  '[R/Account/day']],MATCH(S$61,Rates_Admin_Current[Code],0)),INDEX(Rates_AllOther_Current[Service and administration charge '[R/POD/day']],MATCH(S$60,Rates_AllOther_Current[Code],0)))","v":41.02},{"$f":"IF(T$64=1,INDEX(Rates_Admin_Current[Service charge  '[R/Account/day']],MATCH(T$61,Rates_Admin_Current[Code],0)),INDEX(Rates_AllOther_Current[Service and administration charge '[R/POD/day']],MATCH(T$60,Rates_AllOther_Current[Code],0)))","v":0},{"$f":"IF(U$64=1,INDEX(Rates_Admin_Current[Service charge  '[R/Account/day']],MATCH(U$61,Rates_Admin_Current[Code],0)),INDEX(Rates_AllOther_Current[Service and administration charge '[R/POD/day']],MATCH(U$60,Rates_AllOther_Current[Code],0)))","v":87.97},{"$f":"IF(V$64=1,INDEX(Rates_Admin_Current[Service charge  '[R/Account/day']],MATCH(V$61,Rates_Admin_Current[Code],0)),INDEX(Rates_AllOther_Current[Service and administration charge '[R/POD/day']],MATCH(V$60,Rates_AllOther_Current[Code],0)))","v":25.21},{"$f":"IF(W$64=1,INDEX(Rates_Admin_Current[Service charge  '[R/Account/day']],MATCH(W$61,Rates_Admin_Current[Code],0)),INDEX(Rates_AllOther_Current[Service and administration charge '[R/POD/day']],MATCH(W$60,Rates_AllOther_Current[Code],0)))","v":25.21},{"$f":"IF(X$64=1,INDEX(Rates_Admin_Current[Service charge  '[R/Account/day']],MATCH(X$61,Rates_Admin_Current[Code],0)),INDEX(Rates_AllOther_Current[Service and administration charge '[R/POD/day']],MATCH(X$60,Rates_AllOther_Current[Code],0)))","v":25.21},{"$f":"IF(Y$64=1,INDEX(Rates_Admin_Current[Service charge  '[R/Account/day']],MATCH(Y$61,Rates_Admin_Current[Code],0)),INDEX(Rates_AllOther_Current[Service and administration charge '[R/POD/day']],MATCH(Y$60,Rates_AllOther_Current[Code],0)))","v":31.93},{"$f":"IF(Z$64=1,INDEX(Rates_Admin_Current[Service charge  '[R/Account/day']],MATCH(Z$61,Rates_Admin_Current[Code],0)),INDEX(Rates_AllOther_Current[Service and administration charge '[R/POD/day']],MATCH(Z$60,Rates_AllOther_Current[Code],0)))","v":25.21},{"$f":"IF(AA$64=1,INDEX(Rates_Admin_Current[Service charge  '[R/Account/day']],MATCH(AA$61,Rates_Admin_Current[Code],0)),INDEX(Rates_AllOther_Current[Service and administration charge '[R/POD/day']],MATCH(AA$60,Rates_AllOther_Current[Code],0)))","v":31.93},{"$f":"IF(AB$64=1,INDEX(Rates_Admin_Current[Service charge  '[R/Account/day']],MATCH(AB$61,Rates_Admin_Current[Code],0)),INDEX(Rates_AllOther_Current[Service and administration charge '[R/POD/day']],MATCH(AB$60,Rates_AllOther_Current[Code],0)))","v":0},{"$f":"IF(AC$64=1,INDEX(Rates_Admin_Current[Service charge  '[R/Account/day']],MATCH(AC$61,Rates_Admin_Current[Code],0)),INDEX(Rates_AllOther_Current[Service and administration charge '[R/POD/day']],MATCH(AC$60,Rates_AllOther_Current[Code],0)))","v":0},{"$f":"IF(AD$64=1,INDEX(Rates_Admin_Current[Service charge  '[R/Account/day']],MATCH(AD$61,Rates_Admin_Current[Code],0)),INDEX(Rates_AllOther_Current[Service and administration charge '[R/POD/day']],MATCH(AD$60,Rates_AllOther_Current[Code],0)))","v":0},{"$f":"IF(AE$64=1,INDEX(Rates_Admin_Current[Service charge  '[R/Account/day']],MATCH(AE$61,Rates_Admin_Current[Code],0)),INDEX(Rates_AllOther_Current[Service and administration charge '[R/POD/day']],MATCH(AE$60,Rates_AllOther_Current[Code],0)))","v":0},{"$f":"IF(AF$64=1,INDEX(Rates_Admin_Current[Service charge  '[R/Account/day']],MATCH(AF$61,Rates_Admin_Current[Code],0)),INDEX(Rates_AllOther_Current[Service and administration charge '[R/POD/day']],MATCH(AF$60,Rates_AllOther_Current[Code],0)))","v":9.7200000000000006},{"$f":"IF(AG$64=1,INDEX(Rates_Admin_Current[Service charge  '[R/Account/day']],MATCH(AG$61,Rates_Admin_Current[Code],0)),INDEX(Rates_AllOther_Current[Service and administration charge '[R/POD/day']],MATCH(AG$60,Rates_AllOther_Current[Code],0)))","v":0},{"$f":"IF(AH$64=1,INDEX(Rates_Admin_Current[Service charge  '[R/Account/day']],MATCH(AH$61,Rates_Admin_Current[Code],0)),INDEX(Rates_AllOther_Current[Service and administration charge '[R/POD/day']],MATCH(AH$60,Rates_AllOther_Current[Code],0)))","v":0},{"$f":"IF(AI$64=1,INDEX(Rates_Admin_Current[Service charge  '[R/Account/day']],MATCH(AI$61,Rates_Admin_Current[Code],0)),INDEX(Rates_AllOther_Current[Service and administration charge '[R/POD/day']],MATCH(AI$60,Rates_AllOther_Current[Code],0)))","v":0},{"$f":"IF(AJ$64=1,INDEX(Rates_Admin_Current[Service charge  '[R/Account/day']],MATCH(AJ$61,Rates_Admin_Current[Code],0)),INDEX(Rates_AllOther_Current[Service and administration charge '[R/POD/day']],MATCH(AJ$60,Rates_AllOther_Current[Code],0)))","v":0},null,0,{"$f":"IF(AM$64=1,INDEX(Rates_Admin_New[Service charge  '[R/Account/day']],MATCH(AM$61,Rates_Admin_New[Code],0)),INDEX(Rates_AllOther_New[Service and administration charge '[R/POD/day']],MATCH(AM$60,Rates_AllOther_New[Code],0)))","v":36.71},{"$f":"IF(AN$64=1,INDEX(Rates_Admin_New[Service charge  '[R/Account/day']],MATCH(AN$61,Rates_Admin_New[Code],0)),INDEX(Rates_AllOther_New[Service and administration charge '[R/POD/day']],MATCH(AN$60,Rates_AllOther_New[Code],0)))","v":36.71},{"$f":"IF(AO$64=1,INDEX(Rates_Admin_New[Service charge  '[R/Account/day']],MATCH(AO$61,Rates_Admin_New[Code],0)),INDEX(Rates_AllOther_New[Service and administration charge '[R/POD/day']],MATCH(AO$60,Rates_AllOther_New[Code],0)))","v":36.71},{"$f":"IF(AP$64=1,INDEX(Rates_Admin_New[Service charge  '[R/Account/day']],MATCH(AP$61,Rates_Admin_New[Code],0)),INDEX(Rates_AllOther_New[Service and administration charge '[R/POD/day']],MATCH(AP$60,Rates_AllOther_New[Code],0)))","v":0},{"$f":"IF(AQ$64=1,INDEX(Rates_Admin_New[Service charge  '[R/Account/day']],MATCH(AQ$61,Rates_Admin_New[Code],0)),INDEX(Rates_AllOther_New[Service and administration charge '[R/POD/day']],MATCH(AQ$60,Rates_AllOther_New[Code],0)))","v":0},{"$f":"IF(AR$64=1,INDEX(Rates_Admin_New[Service charge  '[R/Account/day']],MATCH(AR$61,Rates_Admin_New[Code],0)),INDEX(Rates_AllOther_New[Service and administration charge '[R/POD/day']],MATCH(AR$60,Rates_AllOther_New[Code],0)))","v":0},{"$f":"IF(AS$64=1,INDEX(Rates_Admin_New[Service charge  '[R/Account/day']],MATCH(AS$61,Rates_Admin_New[Code],0)),INDEX(Rates_AllOther_New[Service and administration charge '[R/POD/day']],MATCH(AS$60,Rates_AllOther_New[Code],0)))","v":0},{"$f":"IF(AT$64=1,INDEX(Rates_Admin_New[Service charge  '[R/Account/day']],MATCH(AT$61,Rates_Admin_New[Code],0)),INDEX(Rates_AllOther_New[Service and administration charge '[R/POD/day']],MATCH(AT$60,Rates_AllOther_New[Code],0)))","v":0},{"$f":"IF(AU$64=1,INDEX(Rates_Admin_New[Service charge  '[R/Account/day']],MATCH(AU$61,Rates_Admin_New[Code],0)),INDEX(Rates_AllOther_New[Service and administration charge '[R/POD/day']],MATCH(AU$60,Rates_AllOther_New[Code],0)))","v":0},{"$f":"IF(AV$64=1,INDEX(Rates_Admin_New[Service charge  '[R/Account/day']],MATCH(AV$61,Rates_Admin_New[Code],0)),INDEX(Rates_AllOther_New[Service and administration charge '[R/POD/day']],MATCH(AV$60,Rates_AllOther_New[Code],0)))","v":0},{"$f":"IF(AW$64=1,INDEX(Rates_Admin_New[Service charge  '[R/Account/day']],MATCH(AW$61,Rates_Admin_New[Code],0)),INDEX(Rates_AllOther_New[Service and administration charge '[R/POD/day']],MATCH(AW$60,Rates_AllOther_New[Code],0)))","v":0},{"$f":"IF(AX$64=1,INDEX(Rates_Admin_New[Service charge  '[R/Account/day']],MATCH(AX$61,Rates_Admin_New[Code],0)),INDEX(Rates_AllOther_New[Service and administration charge '[R/POD/day']],MATCH(AX$60,Rates_AllOther_New[Code],0)))","v":46.25},{"$f":"IF(AY$64=1,INDEX(Rates_Admin_New[Service charge  '[R/Account/day']],MATCH(AY$61,Rates_Admin_New[Code],0)),INDEX(Rates_AllOther_New[Service and administration charge '[R/POD/day']],MATCH(AY$60,Rates_AllOther_New[Code],0)))","v":46.25},{"$f":"IF(AZ$64=1,INDEX(Rates_Admin_New[Service charge  '[R/Account/day']],MATCH(AZ$61,Rates_Admin_New[Code],0)),INDEX(Rates_AllOther_New[Service and administration charge '[R/POD/day']],MATCH(AZ$60,Rates_AllOther_New[Code],0)))","v":46.25},{"$f":"IF(BA$64=1,INDEX(Rates_Admin_New[Service charge  '[R/Account/day']],MATCH(BA$61,Rates_Admin_New[Code],0)),INDEX(Rates_AllOther_New[Service and administration charge '[R/POD/day']],MATCH(BA$60,Rates_AllOther_New[Code],0)))","v":0},{"$f":"IF(BB$64=1,INDEX(Rates_Admin_New[Service charge  '[R/Account/day']],MATCH(BB$61,Rates_Admin_New[Code],0)),INDEX(Rates_AllOther_New[Service and administration charge '[R/POD/day']],MATCH(BB$60,Rates_AllOther_New[Code],0)))","v":99.18},{"$f":"IF(BC$64=1,INDEX(Rates_Admin_New[Service charge  '[R/Account/day']],MATCH(BC$61,Rates_Admin_New[Code],0)),INDEX(Rates_AllOther_New[Service and administration charge '[R/POD/day']],MATCH(BC$60,Rates_AllOther_New[Code],0)))","v":28.42},{"$f":"IF(BD$64=1,INDEX(Rates_Admin_New[Service charge  '[R/Account/day']],MATCH(BD$61,Rates_Admin_New[Code],0)),INDEX(Rates_AllOther_New[Service and administration charge '[R/POD/day']],MATCH(BD$60,Rates_AllOther_New[Code],0)))","v":28.42},{"$f":"IF(BE$64=1,INDEX(Rates_Admin_New[Service charge  '[R/Account/day']],MATCH(BE$61,Rates_Admin_New[Code],0)),INDEX(Rates_AllOther_New[Service and administration charge '[R/POD/day']],MATCH(BE$60,Rates_AllOther_New[Code],0)))","v":28.42},{"$f":"IF(BF$64=1,INDEX(Rates_Admin_New[Service charge  '[R/Account/day']],MATCH(BF$61,Rates_Admin_New[Code],0)),INDEX(Rates_AllOther_New[Service and administration charge '[R/POD/day']],MATCH(BF$60,Rates_AllOther_New[Code],0)))","v":36},{"$f":"IF(BG$64=1,INDEX(Rates_Admin_New[Service charge  '[R/Account/day']],MATCH(BG$61,Rates_Admin_New[Code],0)),INDEX(Rates_AllOther_New[Service and administration charge '[R/POD/day']],MATCH(BG$60,Rates_AllOther_New[Code],0)))","v":28.42},{"$f":"IF(BH$64=1,INDEX(Rates_Admin_New[Service charge  '[R/Account/day']],MATCH(BH$61,Rates_Admin_New[Code],0)),INDEX(Rates_AllOther_New[Service and administration charge '[R/POD/day']],MATCH(BH$60,Rates_AllOther_New[Code],0)))","v":36},{"$f":"IF(BI$64=1,INDEX(Rates_Admin_New[Service charge  '[R/Account/day']],MATCH(BI$61,Rates_Admin_New[Code],0)),INDEX(Rates_AllOther_New[Service and administration charge '[R/POD/day']],MATCH(BI$60,Rates_AllOther_New[Code],0)))","v":0},{"$f":"IF(BJ$64=1,INDEX(Rates_Admin_New[Service charge  '[R/Account/day']],MATCH(BJ$61,Rates_Admin_New[Code],0)),INDEX(Rates_AllOther_New[Service and administration charge '[R/POD/day']],MATCH(BJ$60,Rates_AllOther_New[Code],0)))","v":0},{"$f":"IF(BK$64=1,INDEX(Rates_Admin_New[Service charge  '[R/Account/day']],MATCH(BK$61,Rates_Admin_New[Code],0)),INDEX(Rates_AllOther_New[Service and administration charge '[R/POD/day']],MATCH(BK$60,Rates_AllOther_New[Code],0)))","v":0},{"$f":"IF(BL$64=1,INDEX(Rates_Admin_New[Service charge  '[R/Account/day']],MATCH(BL$61,Rates_Admin_New[Code],0)),INDEX(Rates_AllOther_New[Service and administration charge '[R/POD/day']],MATCH(BL$60,Rates_AllOther_New[Code],0)))","v":0},{"$f":"IF(BM$64=1,INDEX(Rates_Admin_New[Service charge  '[R/Account/day']],MATCH(BM$61,Rates_Admin_New[Code],0)),INDEX(Rates_AllOther_New[Service and administration charge '[R/POD/day']],MATCH(BM$60,Rates_AllOther_New[Code],0)))","v":10.96},{"$f":"IF(BN$64=1,INDEX(Rates_Admin_New[Service charge  '[R/Account/day']],MATCH(BN$61,Rates_Admin_New[Code],0)),INDEX(Rates_AllOther_New[Service and administration charge '[R/POD/day']],MATCH(BN$60,Rates_AllOther_New[Code],0)))","v":8.3800000000000008},{"$f":"IF(BO$64=1,INDEX(Rates_Admin_New[Service charge  '[R/Account/day']],MATCH(BO$61,Rates_Admin_New[Code],0)),INDEX(Rates_AllOther_New[Service and administration charge '[R/POD/day']],MATCH(BO$60,Rates_AllOther_New[Code],0)))","v":8.3800000000000008},{"$f":"IF(BP$64=1,INDEX(Rates_Admin_New[Service charge  '[R/Account/day']],MATCH(BP$61,Rates_Admin_New[Code],0)),INDEX(Rates_AllOther_New[Service and administration charge '[R/POD/day']],MATCH(BP$60,Rates_AllOther_New[Code],0)))","v":8.3800000000000008},{"$f":"IF(BQ$64=1,INDEX(Rates_Admin_New[Service charge  '[R/Account/day']],MATCH(BQ$61,Rates_Admin_New[Code],0)),INDEX(Rates_AllOther_New[Service and administration charge '[R/POD/day']],MATCH(BQ$60,Rates_AllOther_New[Code],0)))","v":8.3800000000000008}]
[]
[null,"Total other charges"]
[]
[null,"Lookup values"]
[null,null,"Rates LPU Energy Table",null,{"$f":"INDEX(F58:AJ58,0,Selected_Tariff_ID)","v":"Homepower 2_Non-Local Authority_[0 - 300km]_< 500V"},{"$f":"F6&\"_\"&$D71&\"_\"&$D70&\"_\"&$D69","v":"Businessrate 1_Non-Local Authority_[0 - 300km]_< 500V"},"Businessrate 2_Non-Local Authority_[0 - 300km]_< 500V","Businessrate 3_Non-Local Authority_[0 - 300km]_< 500V","Businessrate 4_Non-Local Authority_[0 - 300km]_< 500V","Homelight 20A_Non-Local Authority_[0 - 300km]_< 500V","Homelight 60A_Non-Local Authority_[0 - 300km]_< 500V","Homepower 1_Non-Local Authority_[0 - 300km]_< 500V","Homepower 2_Non-Local Authority_[0 - 300km]_< 500V","Homepower 3_Non-Local Authority_[0 - 300km]_< 500V","Homepower 4_Non-Local Authority_[0 - 300km]_< 500V","Homepower Bulk_Non-Local Authority_[0 - 300km]_< 500V","Landrate 1_Non-Local Authority_[0 - 300km]_< 500V","Landrate 2_Non-Local Authority_[0 - 300km]_< 500V","Landrate 3_Non-Local Authority_[0 - 300km]_< 500V","Landrate 4_Non-Local Authority_[0 - 300km]_< 500V","Landrate Dx_Non-Local Authority_[0 - 300km]_< 500V","Megaflex_Non-Local Authority_[0 - 300km]_< 500V","Miniflex_Non-Local Authority_[0 - 300km]_< 500V","Nightsave Large_Non-Local Authority_[0 - 300km]_< 500V","Nightsave Rural_Non-Local Authority_[0 - 300km]_< 500V","Nightsave Small_Non-Local Authority_[0 - 300km]_< 500V","Ruraflex_Non-Local Authority_[0 - 300km]_< 500V",{"$f":"AB6&\"_\"&$D71&\"_\"&$D70&\"_\"&$D69","v":"Landlight 20A_Non-Local Authority_[0 - 300km]_< 500V"},"Landlight 60A_Non-Local Authority_[0 - 300km]_< 500V","Public Lighting 24 Hours_Non-Local Authority_[0 - 300km]_< 500V","Public Lighting All Night_Non-Local Authority_[0 - 300km]_< 500V","Public Lighting Urban Fixed_Non-Local Authority_[0 - 300km]_< 500V","Homeflex 1_Non-Local Authority_[0 - 300km]_< 500V","Homeflex 2_Non-Local Authority_[0 - 300km]_< 500V","Homeflex 3_Non-Local Authority_[0 - 300km]_< 500V","Homeflex 4_Non-Local Authority_[0 - 300km]_< 500V",null,null,{"$f":"F58","v":"Businessrate 1_Non-Local Authority_[0 - 300km]_< 500V"},"Businessrate 2_Non-Local Authority_[0 - 300km]_< 500V","Businessrate 3_Non-Local Authority_[0 - 300km]_< 500V","Businessrate 4_Non-Local Authority_[0 - 300km]_< 500V","Homelight 20A_Non-Local Authority_[0 - 300km]_< 500V","Homelight 60A_Non-Local Authority_[0 - 300km]_< 500V","Homepower 1_Non-Local Authority_[0 - 300km]_< 500V","Homepower 2_Non-Local Authority_[0 - 300km]_< 500V","Homepower 3_Non-Local Authority_[0 - 300km]_< 500V","Homepower 4_Non-Local Authority_[0 - 300km]_< 500V","Homepower Bulk_Non-Local Authority_[0 - 300km]_< 500V","Landrate 1_Non-Local Authority_[0 - 300km]_< 500V","Landrate 2_Non-Local Authority_[0 - 300km]_< 500V","Landrate 3_Non-Local Authority_[0 - 300km]_< 500V","Landrate 4_Non-Local Authority_[0 - 300km]_< 500V","Landrate Dx_Non-Local Authority_[0 - 300km]_< 500V",{"$f":"V58","v":"Megaflex_Non-Local Authority_[0 - 300km]_< 500V"},"Miniflex_Non-Local Authority_[0 - 300km]_< 500V","Nightsave Large_Non-Local Authority_[0 - 300km]_< 500V","Nightsave Rural_Non-Local Authority_[0 - 300km]_< 500V",{"$f":"Z58","v":"Nightsave Small_Non-Local Authority_[0 - 300km]_< 500V"},"Ruraflex_Non-Local Authority_[0 - 300km]_< 500V",{"$f":"AB58","v":"Landlight 20A_Non-Local Authority_[0 - 300km]_< 500V"},"Landlight 60A_Non-Local Authority_[0 - 300km]_< 500V","Public Lighting 24 Hours_Non-Local Authority_[0 - 300km]_< 500V","Public Lighting All Night_Non-Local Authority_[0 - 300km]_< 500V","Public Lighting Urban Fixed_Non-Local Authority_[0 - 300km]_< 500V",{"$f":"AG58","v":"Homeflex 1_Non-Local Authority_[0 - 300km]_< 500V"},{"$f":"AH58","v":"Homeflex 2_Non-Local Authority_[0 - 300km]_< 500V"},{"$f":"AI58","v":"Homeflex 3_Non-Local Authority_[0 - 300km]_< 500V"},{"$f":"AJ58","v":"Homeflex 4_Non-Local Authority_[0 - 300km]_< 500V"}]
[null,null,"Rates LPU by Voltage",null,{"$f":"INDEX(F59:AJ59,0,Selected_Tariff_ID)","v":"Homepower 2_Non-Local Authority_< 500V"},{"$f":"F6&\"_\"&$D71&\"_\"&$D69","v":"Businessrate 1_Non-Local Authority_< 500V"},"Businessrate 2_Non-Local Authority_< 500V","Businessrate 3_Non-Local Authority_< 500V","Businessrate 4_Non-Local Authority_< 500V","Homelight 20A_Non-Local Authority_< 500V","Homelight 60A_Non-Local Authority_< 500V","Homepower 1_Non-Local Authority_< 500V","Homepower 2_Non-Local Authority_< 500V","Homepower 3_Non-Local Authority_< 500V","Homepower 4_Non-Local Authority_< 500V","Homepower Bulk_Non-Local Authority_< 500V","Landrate 1_Non-Local Authority_< 500V","Landrate 2_Non-Local Authority_< 500V","Landrate 3_Non-Local Authority_< 500V","Landrate 4_Non-Local Authority_< 500V","Landrate Dx_Non-Local Authority_< 500V","Megaflex_Non-Local Authority_< 500V","Miniflex_Non-Local Authority_< 500V","Nightsave Large_Non-Local Authority_< 500V","Nightsave Rural_Non-Local Authority_< 500V","Nightsave Small_Non-Local Authority_< 500V","Ruraflex_Non-Local Authority_< 500V",{"$f":"AB6&\"_\"&$D71&\"_\"&$D69","v":"Landlight 20A_Non-Local Authority_< 500V"},"Landlight 60A_Non-Local Authority_< 500V","Public Lighting 24 Hours_Non-Local Authority_< 500V","Public Lighting All Night_Non-Local Authority_< 500V","Public Lighting Urban Fixed_Non-Local Authority_< 500V","Homeflex 1_Non-Local Authority_< 500V","Homeflex 2_Non-Local Authority_< 500V","Homeflex 3_Non-Local Authority_< 500V","Homeflex 4_Non-Local Authority_< 500V",null,null,"Businessrate 1_Non-Local Authority_< 500V","Businessrate 2_Non-Local Authority_< 500V","Businessrate 3_Non-Local Authority_< 500V","Businessrate 4_Non-Local Authority_< 500V","Homelight 20A_Non-Local Authority_< 500V","Homelight 60A_Non-Local Authority_< 500V","Homepower 1_Non-Local Authority_< 500V","Homepower 2_Non-Local Authority_< 500V","Homepower 3_Non-Local Authority_< 500V","Homepower 4_Non-Local Authority_< 500V","Homepower Bulk_Non-Local Authority_< 500V","Landrate 1_Non-Local Authority_< 500V","Landrate 2_Non-Local Authority_< 500V","Landrate 3_Non-Local Authority_< 500V","Landrate 4_Non-Local Authority_< 500V","Landrate Dx_Non-Local Authority_< 500V","Megaflex_Non-Local Authority_< 500V","Miniflex_Non-Local Authority_< 500V","Nightsave Large_Non-Local Authority_< 500V","Nightsave Rural_Non-Local Authority_< 500V","Nightsave Small_Non-Local Authority_< 500V","Ruraflex_Non-Local Authority_< 500V","Landlight 20A_Non-Local Authority_< 500V","Landlight 60A_Non-Local Authority_< 500V","Public Lighting 24 Hours_Non-Local Authority_< 500V","Public Lighting All Night_Non-Local Authority_< 500V","Public Lighting Urban Fixed_Non-Local Authority_< 500V","Homeflex 1_Non-Local Authority_< 500V","Homeflex 2_Non-Local Authority_< 500V","Homeflex 3_Non-Local Authority_< 500V","Homeflex 4_Non-Local Authority_< 500V"]
[null,null,"Rates SPU",null,{"$f":"INDEX(F60:AJ60,0,Selected_Tariff_ID)","v":"Homepower 2_Non-Local Authority"},{"$f":"F6&\"_\"&$D71","v":"Businessrate 1_Non-Local Authority"},"Businessrate 2_Non-Local Authority","Businessrate 3_Non-Local Authority","Businessrate 4_Non-Local Authority","Homelight 20A_Non-Local Authority","Homelight 60A_Non-Local Authority","Homepower 1_Non-Local Authority","Homepower 2_Non-Local Authority","Homepower 3_Non-Local Authority","Homepower 4_Non-Local Authority","Homepower Bulk_Non-Local Authority","Landrate 1_Non-Local Authority","Landrate 2_Non-Local Authority","Landrate 3_Non-Local Authority","Landrate 4_Non-Local Authority","Landrate Dx_Non-Local Authority","Megaflex_Non-Local Authority","Miniflex_Non-Local Authority","Nightsave Large_Non-Local Authority","Nightsave Rural_Non-Local Authority","Nightsave Small_Non-Local Authority","Ruraflex_Non-Local Authority",{"$f":"AB6&\"_\"&$D71","v":"Landlight 20A_Non-Local Authority"},"Landlight 60A_Non-Local Authority","Public Lighting 24 Hours_Non-Local Authority","Public Lighting All Night_Non-Local Authority","Public Lighting Urban Fixed_Non-Local Authority","Homeflex 1_Non-Local Authority","Homeflex 2_Non-Local Authority","Homeflex 3_Non-Local Authority","Homeflex 4_Non-Local Authority",null,null,"Businessrate 1_Non-Local Authority","Businessrate 2_Non-Local Authority","Businessrate 3_Non-Local Authority","Businessrate 4_Non-Local Authority","Homelight 20A_Non-Local Authority","Homelight 60A_Non-Local Authority","Homepower 1_Non-Local Authority","Homepower 2_Non-Local Authority","Homepower 3_Non-Local Authority","Homepower 4_Non-Local Authority","Homepower Bulk_Non-Local Authority","Landrate 1_Non-Local Authority","Landrate 2_Non-Local Authority","Landrate 3_Non-Local Authority","Landrate 4_Non-Local Authority","Landrate Dx_Non-Local Authority","Megaflex_Non-Local Authority","Miniflex_Non-Local Authority","Nightsave Large_Non-Local Authority","Nightsave Rural_Non-Local Authority","Nightsave Small_Non-Local Authority","Ruraflex_Non-Local Authority","Landlight 20A_Non-Local Authority","Landlight 60A_Non-Local Authority","Public Lighting 24 Hours_Non-Local Authority","Public Lighting All Night_Non-Local Authority","Public Lighting Urban Fixed_Non-Local Authority","Homeflex 1_Non-Local Authority","Homeflex 2_Non-Local Authority","Homeflex 3_Non-Local Authority","Homeflex 4_Non-Local Authority"]
[null,null,"Admin & Service Charges",null,{"$f":"INDEX(F61:AJ61,0,Selected_Tariff_ID)","v":"Urban_Non-Local Authority_≤100kVA"},{"$f":"$D68&\"_\"&$D71&\"_\"&$D73","v":"Urban_Non-Local Authority_≤100kVA"},"Urban_Non-Local Authority_≤100kVA","Urban_Non-Local Authority_≤100kVA","Urban_Non-Local Authority_≤100kVA","Urban_Non-Local Authority_≤100kVA","Urban_Non-Local Authority_≤100kVA","Urban_Non-Local Authority_≤100kVA","Urban_Non-Local Authority_≤100kVA","Urban_Non-Local Authority_≤100kVA","Urban_Non-Local Authority_≤100kVA","Urban_Non-Local Authority_≤100kVA","Urban_Non-Local Authority_≤100kVA","Urban_Non-Local Authority_≤100kVA","Urban_Non-Local Authority_≤100kVA","Urban_Non-Local Authority_≤100kVA","Urban_Non-Local Authority_≤100kVA",{"$f":"$C76&\"_\"&$D71&\"_\"&$D73","v":"Urban_Non-Local Authority_≤100kVA"},{"$f":"$C76&\"_\"&$D71&\"_\"&$D73","v":"Urban_Non-Local Authority_≤100kVA"},{"$f":"$C76&\"_\"&$D71&\"_\"&$D73","v":"Urban_Non-Local Authority_≤100kVA"},{"$f":"$C77&\"_\"&$D71&\"_\"&$D73","v":"Rural_Non-Local Authority_≤100kVA"},{"$f":"$C76&\"_\"&$D71&\"_\"&$D73","v":"Urban_Non-Local Authority_≤100kVA"},{"$f":"$C77&\"_\"&$D71&\"_\"&$D73","v":"Rural_Non-Local Authority_≤100kVA"},{"$f":"$D68&\"_\"&$D71&\"_\"&$D73","v":"Urban_Non-Local Authority_≤100kVA"},"Urban_Non-Local Authority_≤100kVA","Urban_Non-Local Authority_≤100kVA","Urban_Non-Local Authority_≤100kVA","Urban_Non-Local Authority_≤100kVA","Urban_Non-Local Authority_≤100kVA","Urban_Non-Local Authority_≤100kVA","Urban_Non-Local Authority_≤100kVA","Urban_Non-Local Authority_≤100kVA",null,null,"Urban_Non-Local Authority_≤100kVA","Urban_Non-Local Authority_≤100kVA","Urban_Non-Local Authority_≤100kVA","Urban_Non-Local Authority_≤100kVA","Urban_Non-Local Authority_≤100kVA","Urban_Non-Local Authority_≤100kVA","Urban_Non-Local Authority_≤100kVA","Urban_Non-Local Authority_≤100kVA","Urban_Non-Local Authority_≤100kVA","Urban_Non-Local Authority_≤100kVA","Urban_Non-Local Authority_≤100kVA","Urban_Non-Local Authority_≤100kVA","Urban_Non-Local Authority_≤100kVA","Urban_Non-Local Authority_≤100kVA","Urban_Non-Local Authority_≤100kVA","Urban_Non-Local Authority_≤100kVA","Urban_Non-Local Authority_≤100kVA","Urban_Non-Local Authority_≤100kVA","Urban_Non-Local Authority_≤100kVA","Rural_Non-Local Authority_≤100kVA","Urban_Non-Local Authority_≤100kVA","Rural_Non-Local Authority_≤100kVA","Urban_Non-Local Authority_≤100kVA","Urban_Non-Local Authority_≤100kVA","Urban_Non-Local Authority_≤100kVA","Urban_Non-Local Authority_≤100kVA","Urban_Non-Local Authority_≤100kVA","Urban_Non-Local Authority_≤100kVA","Urban_Non-Local Authority_≤100kVA","Urban_Non-Local Authority_≤100kVA","Urban_Non-Local Authority_≤100kVA"]
[]
[null,"Check tables"]
[null,null,"Table 1: 1 = LPU, 0 = SPU",null,{"$f":"INDEX(F64:AJ64,0,Selected_Tariff_ID)","v":0},{"$f":"IF(ISNA(MATCH(F58,Rates_Energy_Current[Code],0)),0,1)","v":0},{"$f":"IF(ISNA(MATCH(G58,Rates_Energy_Current[Code],0)),0,1)","v":0},{"$f":"IF(ISNA(MATCH(H58,Rates_Energy_Current[Code],0)),0,1)","v":0},{"$f":"IF(ISNA(MATCH(I58,Rates_Energy_Current[Code],0)),0,1)","v":0},{"$f":"IF(ISNA(MATCH(J58,Rates_Energy_Current[Code],0)),0,1)","v":0},{"$f":"IF(ISNA(MATCH(K58,Rates_Energy_Current[Code],0)),0,1)","v":0},{"$f":"IF(ISNA(MATCH(L58,Rates_Energy_Current[Code],0)),0,1)","v":0},{"$f":"IF(ISNA(MATCH(M58,Rates_Energy_Current[Code],0)),0,1)","v":0},{"$f":"IF(ISNA(MATCH(N58,Rates_Energy_Current[Code],0)),0,1)","v":0},{"$f":"IF(ISNA(MATCH(O58,Rates_Energy_Current[Code],0)),0,1)","v":0},{"$f":"IF(ISNA(MATCH(P58,Rates_Energy_Current[Code],0)),0,1)","v":0},{"$f":"IF(ISNA(MATCH(Q58,Rates_Energy_Current[Code],0)),0,1)","v":0},{"$f":"IF(ISNA(MATCH(R58,Rates_Energy_Current[Code],0)),0,1)","v":0},{"$f":"IF(ISNA(MATCH(S58,Rates_Energy_Current[Code],0)),0,1)","v":0},{"$f":"IF(ISNA(MATCH(T58,Rates_Energy_Current[Code],0)),0,1)","v":0},{"$f":"IF(ISNA(MATCH(U58,Rates_Energy_Current[Code],0)),0,1)","v":0},{"$f":"IF(ISNA(MATCH(V58,Rates_Energy_Current[Code],0)),0,1)","v":1},{"$f":"IF(ISNA(MATCH(W58,Rates_Energy_Current[Code],0)),0,1)","v":1},{"$f":"IF(ISNA(MATCH(X58,Rates_Energy_Current[Code],0)),0,1)","v":1},{"$f":"IF(ISNA(MATCH(Y58,Rates_Energy_Current[Code],0)),0,1)","v":1},{"$f":"IF(ISNA(MATCH(Z58,Rates_Energy_Current[Code],0)),0,1)","v":1},{"$f":"IF(ISNA(MATCH(AA58,Rates_Energy_Current[Code],0)),0,1)","v":1},{"$f":"IF(ISNA(MATCH(AB58,Rates_Energy_Current[Code],0)),0,1)","v":0},{"$f":"IF(ISNA(MATCH(AC58,Rates_Energy_Current[Matrix Code],0)),0,1)","v":0},{"$f":"IF(ISNA(MATCH(AD58,Rates_Energy_Current[High - Peak],0)),0,1)","v":0},{"$f":"IF(ISNA(MATCH(AE58,Rates_Energy_Current[High - Standard],0)),0,1)","v":0},{"$f":"IF(ISNA(MATCH(AF58,Rates_Energy_Current[High-Off Peak],0)),0,1)","v":0},{"$f":"IF(ISNA(MATCH(AG58,Rates_Energy_Current[Code],0)),0,1)","v":0},{"$f":"IF(ISNA(MATCH(AH58,Rates_Energy_Current[Code],0)),0,1)","v":0},{"$f":"IF(ISNA(MATCH(AI58,Rates_Energy_Current[Code],0)),0,1)","v":0},{"$f":"IF(ISNA(MATCH(AJ58,Rates_Energy_Current[Code],0)),0,1)","v":0},null,{"$f":"INDEX(AM64:BQ64,0,Selected_Tariff_ID)","v":0},{"$f":"F64","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"V64","v":1},1,1,1,1,1,0,0,0,0,0,{"$f":"AG64","v":0},{"$f":"AH64","v":0},{"$f":"AI64","v":0},{"$f":"AJ64","v":0}]
[]
[null,"Assumptions"]
[null,null,"Tariff:",{"$f":"Selected_Base_Tariff","v":"Homepower 2"}]
[null,null,"Type",{"$f":"INDEX(Full_Tariff_Type,MATCH(D67,Full_Tariff_List,0))","v":"Urban"}]
[null,null,"Supply voltage",{"$f":"Selected_Supply_Voltage","v":"< 500V"}]
[null,null,"Transmission zone",{"$f":"Selected_Transmission","v":"[0 - 300km]"}]
[null,null,"Tariff Category",{"$f":"Selected_Tariff_Category","v":"Non-Local Authority"}]
[null,null,"No of PODS",{"$f":"PODs","v":1}]
[null,null,"Size of supply",{"$f":"IF(Selected_Customer_Category_ID=1,Lists!N21,Selected_Supply_Size)","v":"≤100kVA"}]
[]
[]
[null,null,"Urban"]
[null,null,"Rural"]

{"sheet":"Rates SPU - New","index":7,"n_rows":53,"n_cols":28,"rows_kept":53,"cut":false,"hidden":true,"merged":[]}
[]
[]
[]
[null,null,{"$f":"\"Small Power User | Tariff Inputs | \"&New_Period","v":"Small Power User | Tariff Inputs | 2024/2025"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Dx NAC"]
[null,null,"Rates - All Other",null,null,null,null,null,"kWhHP","kWhHS","kWhHO","kWhLP","kWhLS","kWhLO","kWhRBlock1","kWhRBlock4","kWhHP","Reliab","DxNDC Energy","DxNDC Energy","NAC POD","SerS"]
[null,null,"Tariff","Tariff Category","Type","Column1","Code","Matrix Code","High - Peak","High - Standard","High-Off Peak","Low - Peak","Low - Standard","Low-Off Peak","Energy charge Block 1 [c/kWh]","Energy charge Block 2 [c/kWh]","Energy charge [c/kWh]","Ancillary service charge [c/kWh]","Network demand charge [c/kWh]","Network demand charge, Ancillary service charge and retail [c/kWh]","Network capacity charge [R/POD/day]","Service and administration charge [R/POD/day]","Environmental levy charge [c/kWh]",null,null,"checks","Total","RIM total"]
[null,null,"Businessrate 1","Non-Local Authority",null,null,{"$f":"C8&\"_\"&D8","v":"Businessrate 1_Non-Local Authority"},{"$f":"INDEX(Matrix_Tariff_Map,MATCH(C8,Matrix_Model_Tariffs,0),2)&IFERROR(INDEX(Matrix_Transmission_Map,MATCH(E8,Matrix_Model_Transmission,0),2),0)&IFERROR(INDEX(Matrix_Voltage_Map,MATCH(F8,Matrix_Model_Voltage,0),2),1)&INDEX(Matrix_Category_Map,MATCH(D8,Matrix_Model_Category,0),2)","v":"B101N"},209.5,209.5,209.5,209.5,209.5,209.5,0,0,209.5,0.8,29.57,null,42.47,36.71,"n/a",null,null,"Businessrate",{"$f":"SUM(O8:W11)","v":1661.6},1661.5999999999997]
[null,null,"Businessrate 2","Non-Local Authority",null,null,{"$f":"C9&\"_\"&D9","v":"Businessrate 2_Non-Local Authority"},"B201N",209.5,209.5,209.5,209.5,209.5,209.5,0,0,209.5,0.8,29.57,null,71.569999999999993,36.71,"n/a"]
[null,null,"Businessrate 3","Non-Local Authority",null,null,"Businessrate 3_Non-Local Authority","B301N",209.5,209.5,209.5,209.5,209.5,209.5,0,0,209.5,0.8,29.57,null,123.64,36.71,"n/a"]
[null,null,"Businessrate 4","Non-Local Authority",null,null,{"$f":"C11&\"_\"&D11","v":"Businessrate 4_Non-Local Authority"},"B401N",563.80999999999995,563.80999999999995,563.80999999999995,563.80999999999995,563.80999999999995,563.80999999999995,0,0,563.80999999999995,0.8,29.57,null,0,0,"n/a"]
[null,null,"Homepower Bulk","Non-Local Authority",null,null,{"$f":"C12&\"_\"&D12","v":"Homepower Bulk_Non-Local Authority"},"HB01N",322.39,322.39,322.39,322.39,322.39,322.39,0,0,322.39,0,0,null,66.72,0,"n/a",null,null,"Homepower",{"$f":"SUM(O12:W16)","v":2987.3},2987.2999999999997]
[null,null,"Homepower 1","Non-Local Authority",null,null,{"$f":"C13&\"_\"&D13","v":"Homepower 1_Non-Local Authority"},"H101N",0,0,0,0,0,0,245.54,387.72,0,0,0,null,10.52,0,"n/a"]
[null,null,"Homepower 2","Non-Local Authority",null,null,"Homepower 2_Non-Local Authority","H201N",0,0,0,0,0,0,245.54,378.05,0,0,0,null,19.71,0,"n/a"]
[null,null,"Homepower 3","Non-Local Authority",null,null,"Homepower 3_Non-Local Authority","H301N",0,0,0,0,0,0,245.54,378.05,0,0,0,null,40.69,0,"n/a"]
[null,null,"Homepower 4","Non-Local Authority",null,null,"Homepower 4_Non-Local Authority","H401N",0,0,0,0,0,0,245.54,394.86,0,0,0,null,6.43,0,"n/a"]
[null,null,"Homelight 20A","Non-Local Authority",null,null,{"$f":"C17&\"_\"&D17","v":"Homelight 20A_Non-Local Authority"},"HL2001N",0,0,0,0,0,0,190.28,215.62,0,0,0,null,0,0,"n/a",null,null,"Homelight",{"$f":"SUM(O17:W18)","v":1033.0700000000002},1033.0700000000002]
[null,null,"Homelight 60A","Non-Local Authority",null,null,"Homelight 60A_Non-Local Authority","HL6001N",0,0,0,0,0,0,232.31,394.86,0,0,0,null,0,0,"n/a"]
[null,null,"Landrate 1","Non-Local Authority",null,null,{"$f":"C19&\"_\"&D19","v":"Landrate 1_Non-Local Authority"},"L101N",208.48,208.48,208.48,208.48,208.48,208.48,0,0,208.48,0.8,52.09,null,55.68,46.25,"n/a",null,null,"Landrate",{"$f":"SUM(O19:W25)","v":3219.9599999999996},3219.9600000000014]
[null,null,"Landrate 2","Non-Local Authority",null,null,"Landrate 2_Non-Local Authority","L201N",208.48,208.48,208.48,208.48,208.48,208.48,0,0,208.48,0.8,52.09,null,85.59,46.25,"n/a"]
[null,null,"Landrate 3","Non-Local Authority",null,null,"Landrate 3_Non-Local Authority","L301N",208.48,208.48,208.48,208.48,208.48,208.48,0,0,208.48,0.8,52.09,null,136.84,46.25,"n/a"]
[null,null,"Landrate 4","Non-Local Authority",null,null,"Landrate 4_Non-Local Authority","L401N",450.29,450.29,450.29,450.29,450.29,450.29,0,0,450.29,0.8,52.09,null,44.34,0,"n/a"]
[null,null,"Landrate Dx","Non-Local Authority",null,null,"Landrate Dx_Non-Local Authority","Ld01N",0,0,0,0,0,0,0,0,0,0,0,null,0,99.18,"n/a"]
[null,null,"Landlight 20A","Non-Local Authority",null,null,{"$f":"C24&\"_\"&D24","v":"Landlight 20A_Non-Local Authority"},{"$f":"INDEX(Matrix_Tariff_Map,MATCH(C24,Matrix_Model_Tariffs,0),2)&IFERROR(INDEX(Matrix_Transmission_Map,MATCH(E24,Matrix_Model_Transmission,0),2),0)&IFERROR(INDEX(Matrix_Voltage_Map,MATCH(F24,Matrix_Model_Voltage,0),2),1)&INDEX(Matrix_Category_Map,MATCH(D24,Matrix_Model_Category,0),2)","v":"Lt2001N"},599.48,599.48,599.48,599.48,599.48,599.48,0,0,599.48,0,0,null,0,0,"n/a"]
[null,null,"Landlight 60A","Non-Local Authority",null,null,"Landlight 60A_Non-Local Authority","Lt6001N",772.81,772.81,772.81,772.81,772.81,772.81,0,0,772.81,0,0,null,0,0,"n/a"]
[null,null,"Public Lighting 24 Hours","Non-Local Authority",null,null,"Public Lighting 24 Hours_Non-Local Authority","Pu01N",223.24,223.24,223.24,223.24,223.24,223.24,0,0,223.24,0,0,null,0,0,"n/a",null,null,"Public Lighting",{"$f":"SUM(O26:W28)","v":400.93},400.93]
[null,null,"Public Lighting All Night","Non-Local Authority",null,null,"Public Lighting All Night_Non-Local Authority","Pa01N",166.73,166.73,166.73,166.73,166.73,166.73,0,0,166.73,0,0,null,0,0,"n/a"]
[null,null,"Public Lighting Urban Fixed","Non-Local Authority",null,null,"Public Lighting Urban Fixed_Non-Local Authority","Pt01N",0,0,0,0,0,0,0,0,0,0,0,null,0,10.96,"n/a"]
[null,null,"Homeflex 1","Non-Local Authority",null,null,{"$f":"C29&\"_\"&D29","v":"Homeflex 1_Non-Local Authority"},{"$f":"INDEX(Matrix_Tariff_Map,MATCH(C29,Matrix_Model_Tariffs,0),2)&IFERROR(INDEX(Matrix_Transmission_Map,MATCH(E29,Matrix_Model_Transmission,0),2),0)&IFERROR(INDEX(Matrix_Voltage_Map,MATCH(F29,Matrix_Model_Voltage,0),2),1)&INDEX(Matrix_Category_Map,MATCH(D29,Matrix_Model_Category,0),2)","v":"HF101N"},611.94000000000005,186.18,101.66,200.38,138.26,88.15,"n/a","n/a","n/a",0.8,96.07,96.07,10.52,8.3800000000000008,"n/a",null,null,"Businessrate",{"$f":"SUM(O33:W36)","v":1711.5399999999997},1711.5399999999995]
[null,null,"Homeflex 2","Non-Local Authority",null,null,"Homeflex 2_Non-Local Authority",{"$f":"INDEX(Matrix_Tariff_Map,MATCH(C30,Matrix_Model_Tariffs,0),2)&IFERROR(INDEX(Matrix_Transmission_Map,MATCH(E30,Matrix_Model_Transmission,0),2),0)&IFERROR(INDEX(Matrix_Voltage_Map,MATCH(F30,Matrix_Model_Voltage,0),2),1)&INDEX(Matrix_Category_Map,MATCH(D30,Matrix_Model_Category,0),2)","v":"HF201N"},611.94000000000005,186.18,101.66,200.38,138.26,88.15,"n/a","n/a","n/a",0.8,96.07,96.07,19.71,8.3800000000000008,"n/a"]
[null,null,"Homeflex 3","Non-Local Authority",null,null,"Homeflex 3_Non-Local Authority",{"$f":"INDEX(Matrix_Tariff_Map,MATCH(C31,Matrix_Model_Tariffs,0),2)&IFERROR(INDEX(Matrix_Transmission_Map,MATCH(E31,Matrix_Model_Transmission,0),2),0)&IFERROR(INDEX(Matrix_Voltage_Map,MATCH(F31,Matrix_Model_Voltage,0),2),1)&INDEX(Matrix_Category_Map,MATCH(D31,Matrix_Model_Category,0),2)","v":"HF301N"},611.94000000000005,186.18,101.66,200.38,138.26,88.15,"n/a","n/a","n/a",0.8,96.07,96.07,40.69,8.3800000000000008,"n/a"]
[null,null,"Homeflex 4","Non-Local Authority",null,null,"Homeflex 4_Non-Local Authority",{"$f":"INDEX(Matrix_Tariff_Map,MATCH(C32,Matrix_Model_Tariffs,0),2)&IFERROR(INDEX(Matrix_Transmission_Map,MATCH(E32,Matrix_Model_Transmission,0),2),0)&IFERROR(INDEX(Matrix_Voltage_Map,MATCH(F32,Matrix_Model_Voltage,0),2),1)&INDEX(Matrix_Category_Map,MATCH(D32,Matrix_Model_Category,0),2)","v":"HF401N"},611.94000000000005,186.18,101.66,200.38,138.26,88.15,"n/a","n/a","n/a",0.8,96.07,96.07,6.43,8.3800000000000008,"n/a"]
[null,null,{"$f":"C8","v":"Businessrate 1"},"Local Authority",null,null,"Businessrate 1_Local Authority","B101Y","n/a","n/a","n/a","n/a","n/a","n/a",0,0,217.08,0.82,30.1,null,43.14,36.94,"n/a",null,null,"Homepower",{"$f":"SUM(O37:W41)","v":2629.4300000000003},2629.43]
[null,null,{"$f":"C9","v":"Businessrate 2"},"Local Authority",null,null,{"$f":"C34&\"_\"&D34","v":"Businessrate 2_Local Authority"},"B201Y","n/a","n/a","n/a","n/a","n/a","n/a",0,0,217.08,0.82,30.1,null,72.760000000000005,36.94,"n/a"]
[null,null,{"$f":"C10","v":"Businessrate 3"},"Local Authority",null,null,"Businessrate 3_Local Authority","B301Y","n/a","n/a","n/a","n/a","n/a","n/a",0,0,217.08,0.82,30.1,null,125.73,36.94,"n/a"]
[null,null,{"$f":"C11","v":"Businessrate 4"},"Local Authority",null,null,{"$f":"C36&\"_\"&D36","v":"Businessrate 4_Local Authority"},"B401Y","n/a","n/a","n/a","n/a","n/a","n/a",0,0,584.16999999999996,0.82,30.1,null,0,0,"n/a"]
[null,null,"Homepower Bulk","Local Authority",null,null,{"$f":"C37&\"_\"&D37","v":"Homepower Bulk_Local Authority"},"HB01Y","n/a","n/a","n/a","n/a","n/a","n/a",0,0,0,0,0,null,0,0,"n/a"]
[null,null,{"$f":"C13","v":"Homepower 1"},"Local Authority",null,null,{"$f":"C38&\"_\"&D38","v":"Homepower 1_Local Authority"},"H101Y","n/a","n/a","n/a","n/a","n/a","n/a",248.51,392.39,0,0,0,null,10.63,0,"n/a",null,null,"Homelight",{"$f":"SUM(O42:W43)","v":0},0]
[null,null,"Homepower 2","Local Authority",null,null,"Homepower 2_Local Authority","H201Y","n/a","n/a","n/a","n/a","n/a","n/a",248.51,382.55,0,0,0,null,19.940000000000001,0,"n/a"]
[null,null,"Homepower 3","Local Authority",null,null,"Homepower 3_Local Authority","H301Y","n/a","n/a","n/a","n/a","n/a","n/a",248.51,382.55,0,0,0,null,41.2,0,"n/a",null,null,"Landrate",{"$f":"SUM(O44:W50)","v":1900.52},1900.5199999999995]
[null,null,"Homepower 4","Local Authority",null,null,"Homepower 4_Local Authority","H401Y","n/a","n/a","n/a","n/a","n/a","n/a",248.51,399.61,0,0,0,null,6.52,0,"n/a"]
[null,null,"Homelight 20A","Local Authority",null,null,"Homelight 20A_Local Authority","HL2001Y","n/a","n/a","n/a","n/a","n/a","n/a",0,0,0,0,0,null,0,0,"n/a"]
[null,null,"Homelight 60A","Local Authority",null,null,"Homelight 60A_Local Authority","HL6001Y","n/a","n/a","n/a","n/a","n/a","n/a",0,0,0,0,0,null,0,0,"n/a"]
[null,null,"Landrate 1","Local Authority",null,null,"Landrate 1_Local Authority","L101Y","n/a","n/a","n/a","n/a","n/a","n/a",0,0,216.01,0.82,53.25,null,56.87,46.54,"n/a"]
[null,null,"Landrate 2","Local Authority",null,null,"Landrate 2_Local Authority","L201Y","n/a","n/a","n/a","n/a","n/a","n/a",0,0,216.01,0.82,53.25,null,87.4,46.54,"n/a"]
[null,null,"Landrate 3","Local Authority",null,null,{"$f":"C46&\"_\"&D46","v":"Landrate 3_Local Authority"},"L301Y","n/a","n/a","n/a","n/a","n/a","n/a",0,0,216.01,0.82,53.25,null,139.77000000000001,46.54,"n/a"]
[null,null,"Landrate 4","Local Authority",null,null,"Landrate 4_Local Authority","L401Y","n/a","n/a","n/a","n/a","n/a","n/a",0,0,466.55,0.82,53.25,null,45.29,0,"n/a",null,null,"Public Lighting",{"$f":"SUM(O51:W53)","v":421.39},421.39]
[null,null,"Landrate Dx","Local Authority",null,null,{"$f":"C48&\"_\"&D48","v":"Landrate Dx_Local Authority"},{"$f":"INDEX(Matrix_Tariff_Map,MATCH(C48,Matrix_Model_Tariffs,0),2)&IFERROR(INDEX(Matrix_Transmission_Map,MATCH(E48,Matrix_Model_Transmission,0),2),0)&IFERROR(INDEX(Matrix_Voltage_Map,MATCH(F48,Matrix_Model_Voltage,0),2),1)&INDEX(Matrix_Category_Map,MATCH(D48,Matrix_Model_Category,0),2)","v":"Ld01Y"},"n/a","n/a","n/a","n/a","n/a","n/a",0,0,0,0,0,null,0,100.71,"n/a"]
[null,null,"Landlight 20A","Local Authority",null,null,"Landlight 20A_Local Authority",{"$f":"INDEX(Matrix_Tariff_Map,MATCH(C49,Matrix_Model_Tariffs,0),2)&IFERROR(INDEX(Matrix_Transmission_Map,MATCH(E49,Matrix_Model_Transmission,0),2),0)&IFERROR(INDEX(Matrix_Voltage_Map,MATCH(F49,Matrix_Model_Voltage,0),2),1)&INDEX(Matrix_Category_Map,MATCH(D49,Matrix_Model_Category,0),2)","v":"Lt2001Y"},"n/a","n/a","n/a","n/a","n/a","n/a",0,0,0,0,0,null,0,0,"n/a"]
[null,null,"Landlight 60A","Local Authority",null,null,"Landlight 60A_Local Authority",{"$f":"INDEX(Matrix_Tariff_Map,MATCH(C50,Matrix_Model_Tariffs,0),2)&IFERROR(INDEX(Matrix_Transmission_Map,MATCH(E50,Matrix_Model_Transmission,0),2),0)&IFERROR(INDEX(Matrix_Voltage_Map,MATCH(F50,Matrix_Model_Voltage,0),2),1)&INDEX(Matrix_Category_Map,MATCH(D50,Matrix_Model_Category,0),2)","v":"Lt6001Y"},"n/a","n/a","n/a","n/a","n/a","n/a",0,0,0,0,0,null,0,0,"n/a"]
[null,null,"Public Lighting 24 Hours","Local Authority",null,null,"Public Lighting 24 Hours_Local Authority",{"$f":"INDEX(Matrix_Tariff_Map,MATCH(C51,Matrix_Model_Tariffs,0),2)&IFERROR(INDEX(Matrix_Transmission_Map,MATCH(E51,Matrix_Model_Transmission,0),2),0)&IFERROR(INDEX(Matrix_Voltage_Map,MATCH(F51,Matrix_Model_Voltage,0),2),1)&INDEX(Matrix_Category_Map,MATCH(D51,Matrix_Model_Category,0),2)","v":"Pu01Y"},"n/a","n/a","n/a","n/a","n/a","n/a",0,0,234.64,0,0,null,0,0,"n/a"]
[null,null,"Public Lighting All Night","Local Authority",null,null,"Public Lighting All Night_Local Authority",{"$f":"INDEX(Matrix_Tariff_Map,MATCH(C52,Matrix_Model_Tariffs,0),2)&IFERROR(INDEX(Matrix_Transmission_Map,MATCH(E52,Matrix_Model_Transmission,0),2),0)&IFERROR(INDEX(Matrix_Voltage_Map,MATCH(F52,Matrix_Model_Voltage,0),2),1)&INDEX(Matrix_Category_Map,MATCH(D52,Matrix_Model_Category,0),2)","v":"Pa01Y"},"n/a","n/a","n/a","n/a","n/a","n/a",0,0,175.23,0,0,null,0,0,"n/a"]
[null,null,"Public Lighting Urban Fixed","Local Authority",null,null,{"$f":"C53&\"_\"&D53","v":"Public Lighting Urban Fixed_Local Authority"},"Pt01Y","n/a","n/a","n/a","n/a","n/a","n/a",0,0,0,0,0,null,0,11.52,"n/a"]

{"sheet":"Rates SPU - Current","index":8,"n_rows":53,"n_cols":23,"rows_kept":53,"cut":false,"hidden":true,"merged":[]}
[]
[]
[]
[null,null,{"$f":"\"Small Power User | Tariff Inputs | \"&Current_Period","v":"Small Power User | Tariff Inputs | 2023/2024"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Dx NAC"]
[null,null,"Rates - All Other",null,null,null,null,null,"kWhHP","kWhHS","kWhHO","kWhLP","kWhLS","kWhLO","kWhRBlock1","kWhRBlock4","kWhHP","Reliab","DxNDC Energy","DxNDC Energy","NAC POD","SerS"]
[null,null,"Tariff","Tariff Category","Type","Column1","Code","Matrix Code","High - Peak","High - Standard","High-Off Peak","Low - Peak","Low - Standard","Low-Off Peak","Energy charge Block 1 [c/kWh]","Energy charge Block 2 [c/kWh]","Energy charge [c/kWh]","Ancillary service charge [c/kWh]","Network demand charge [c/kWh]","Network demand charge, Ancillary service charge and retail [c/kWh]","Network capacity charge [R/POD/day]","Service and administration charge [R/POD/day]","Environmental levy charge [c/kWh]"]
[null,null,"Businessrate 1","Non-Local Authority",null,null,{"$f":"C8&\"_\"&D8","v":"Businessrate 1_Non-Local Authority"},{"$f":"INDEX(Matrix_Tariff_Map,MATCH(C8,Matrix_Model_Tariffs,0),2)&IFERROR(INDEX(Matrix_Transmission_Map,MATCH(E8,Matrix_Model_Transmission,0),2),0)&IFERROR(INDEX(Matrix_Voltage_Map,MATCH(F8,Matrix_Model_Voltage,0),2),1)&INDEX(Matrix_Category_Map,MATCH(D8,Matrix_Model_Category,0),2)","v":"B101N"},185.83,185.83,185.83,185.83,185.83,185.83,0,0,185.83,0.71,26.23,null,37.67,32.56,"n/a"]
[null,null,"Businessrate 2","Non-Local Authority",null,null,{"$f":"C9&\"_\"&D9","v":"Businessrate 2_Non-Local Authority"},"B201N",185.83,185.83,185.83,185.83,185.83,185.83,0,0,185.83,0.71,26.23,null,63.48,32.56,"n/a"]
[null,null,"Businessrate 3","Non-Local Authority",null,null,"Businessrate 3_Non-Local Authority","B301N",185.83,185.83,185.83,185.83,185.83,185.83,0,0,185.83,0.71,26.23,null,109.67,32.56,"n/a"]
[null,null,"Businessrate 4","Non-Local Authority",null,null,{"$f":"C11&\"_\"&D11","v":"Businessrate 4_Non-Local Authority"},"B401N",500.1,500.1,500.1,500.1,500.1,500.1,0,0,500.1,0.71,26.23,null,0,0,"n/a"]
[null,null,"Homepower Bulk","Non-Local Authority",null,null,{"$f":"C12&\"_\"&D12","v":"Homepower Bulk_Non-Local Authority"},"HB01N",285.95999999999998,285.95999999999998,285.95999999999998,285.95999999999998,285.95999999999998,285.95999999999998,0,0,285.95999999999998,0,0,null,59.18,0,"n/a"]
[null,null,"Homepower 1","Non-Local Authority",null,null,{"$f":"C13&\"_\"&D13","v":"Homepower 1_Non-Local Authority"},"H101N",0,0,0,0,0,0,217.79,343.91,0,0,0,null,9.33,0,"n/a"]
[null,null,"Homepower 2","Non-Local Authority",null,null,"Homepower 2_Non-Local Authority","H201N",0,0,0,0,0,0,217.79,335.33,0,0,0,null,17.48,0,"n/a"]
[null,null,"Homepower 3","Non-Local Authority",null,null,"Homepower 3_Non-Local Authority","H301N",0,0,0,0,0,0,217.79,335.33,0,0,0,null,36.090000000000003,0,"n/a"]
[null,null,"Homepower 4","Non-Local Authority",null,null,"Homepower 4_Non-Local Authority","H401N",0,0,0,0,0,0,217.79,350.24,0,0,0,null,5.7,0,"n/a"]
[null,null,"Homelight 20A","Non-Local Authority",null,null,"Homelight 20A_Non-Local Authority","HL2001N",0,0,0,0,0,0,168.78,191.25,0,0,0,null,0,0,"n/a"]
[null,null,"Homelight 60A","Non-Local Authority",null,null,"Homelight 60A_Non-Local Authority","HL6001N",0,0,0,0,0,0,206.06,350.24,0,0,0,null,0,0,"n/a"]
[null,null,"Landrate 1","Non-Local Authority",null,null,"Landrate 1_Non-Local Authority","L101N",184.92,184.92,184.92,184.92,184.92,184.92,0,0,184.92,0.71,46.2,null,49.39,41.02,"n/a"]
[null,null,"Landrate 2","Non-Local Authority",null,null,"Landrate 2_Non-Local Authority","L201N",184.92,184.92,184.92,184.92,184.92,184.92,0,0,184.92,0.71,46.2,null,75.92,41.02,"n/a"]
[null,null,"Landrate 3","Non-Local Authority",null,null,"Landrate 3_Non-Local Authority","L301N",184.92,184.92,184.92,184.92,184.92,184.92,0,0,184.92,0.71,46.2,null,121.38,41.02,"n/a"]
[null,null,"Landrate 4","Non-Local Authority",null,null,"Landrate 4_Non-Local Authority","L401N",399.41,399.41,399.41,399.41,399.41,399.41,0,0,399.41,0.71,46.2,null,39.33,0,"n/a"]
[null,null,"Landrate Dx","Non-Local Authority",null,null,"Landrate Dx_Non-Local Authority","Ld01N",0,0,0,0,0,0,0,0,0,0,0,null,0,87.97,"n/a"]
[null,null,"Landlight 20A","Non-Local Authority",null,null,{"$f":"C24&\"_\"&D24","v":"Landlight 20A_Non-Local Authority"},{"$f":"INDEX(Matrix_Tariff_Map,MATCH(C24,Matrix_Model_Tariffs,0),2)&IFERROR(INDEX(Matrix_Transmission_Map,MATCH(E24,Matrix_Model_Transmission,0),2),0)&IFERROR(INDEX(Matrix_Voltage_Map,MATCH(F24,Matrix_Model_Voltage,0),2),1)&INDEX(Matrix_Category_Map,MATCH(D24,Matrix_Model_Category,0),2)","v":"Lt2001N"},531.74,531.74,531.74,531.74,531.74,531.74,0,0,531.74,0,0,null,0,0,"n/a"]
[null,null,"Landlight 60A","Non-Local Authority",null,null,"Landlight 60A_Non-Local Authority","Lt6001N",685.48,685.48,685.48,685.48,685.48,685.48,0,0,685.48,0,0,null,0,0,"n/a"]
[null,null,"Public Lighting 24 Hours","Non-Local Authority",null,null,"Public Lighting 24 Hours_Non-Local Authority","Pu01N",198.01,198.01,198.01,198.01,198.01,198.01,0,0,198.01,0,0,null,0,0,"n/a"]
[null,null,"Public Lighting All Night","Non-Local Authority",null,null,"Public Lighting All Night_Non-Local Authority","Pa01N",147.88999999999999,147.88999999999999,147.88999999999999,147.88999999999999,147.88999999999999,147.88999999999999,0,0,147.88999999999999,0,0,null,0,0,"n/a"]
[null,null,"Public Lighting Urban Fixed","Non-Local Authority",null,null,"Public Lighting Urban Fixed_Non-Local Authority","Pt01N",0,0,0,0,0,0,0,0,0,0,0,null,0,9.7200000000000006,"n/a"]
[null,null,"Homeflex 1","Non-Local Authority",null,null,{"$f":"C29&\"_\"&D29","v":"Homeflex 1_Non-Local Authority"},"HF101N",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Homeflex 2","Non-Local Authority",null,null,"Homeflex 2_Non-Local Authority","HF201N",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Homeflex 3","Non-Local Authority",null,null,"Homeflex 3_Non-Local Authority","HF301N",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Homeflex 4","Non-Local Authority",null,null,"Homeflex 4_Non-Local Authority","HF401N",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"C8","v":"Businessrate 1"},"Local Authority",null,null,"Businessrate 1_Local Authority","B101Y","n/a","n/a","n/a","n/a","n/a","n/a",0,0,192.58,0.73,26.7,null,38.270000000000003,32.770000000000003,"n/a"]
[null,null,"Businessrate 2","Local Authority",null,null,{"$f":"C34&\"_\"&D34","v":"Businessrate 2_Local Authority"},"B201Y","n/a","n/a","n/a","n/a","n/a","n/a",0,0,192.58,0.73,26.7,null,64.55,32.770000000000003,"n/a"]
[null,null,"Businessrate 3","Local Authority",null,null,"Businessrate 3_Local Authority","B301Y","n/a","n/a","n/a","n/a","n/a","n/a",0,0,192.58,0.73,26.7,null,111.54,32.770000000000003,"n/a"]
[null,null,"Businessrate 4","Local Authority",null,null,{"$f":"C36&\"_\"&D36","v":"Businessrate 4_Local Authority"},"B401Y","n/a","n/a","n/a","n/a","n/a","n/a",0,0,518.25,0.73,26.7,null,0,0,"n/a"]
[null,null,"Homepower Bulk","Local Authority",null,null,{"$f":"C37&\"_\"&D37","v":"Homepower Bulk_Local Authority"},"HB01Y","n/a","n/a","n/a","n/a","n/a","n/a",0,0,0,0,0,null,0,0,"n/a"]
[null,null,"Homepower 1","Local Authority",null,null,{"$f":"C38&\"_\"&D38","v":"Homepower 1_Local Authority"},"H101Y","n/a","n/a","n/a","n/a","n/a","n/a",220.47,348.11,0,0,0,null,9.43,0,"n/a"]
[null,null,"Homepower 2","Local Authority",null,null,"Homepower 2_Local Authority","H201Y","n/a","n/a","n/a","n/a","n/a","n/a",220.47,339.38,0,0,0,null,17.690000000000001,0,"n/a"]
[null,null,"Homepower 3","Local Authority",null,null,"Homepower 3_Local Authority","H301Y","n/a","n/a","n/a","n/a","n/a","n/a",220.47,339.38,0,0,0,null,36.549999999999997,0,"n/a"]
[null,null,"Homepower 4","Local Authority",null,null,"Homepower 4_Local Authority","H401Y","n/a","n/a","n/a","n/a","n/a","n/a",220.47,354.52,0,0,0,null,5.78,0,"n/a"]
[null,null,"Homelight 20A","Local Authority",null,null,"Homelight 20A_Local Authority","HL2001Y","n/a","n/a","n/a","n/a","n/a","n/a",0,0,0,0,0,null,0,0,"n/a"]
[null,null,"Homelight 60A","Local Authority",null,null,"Homelight 60A_Local Authority","HL6001Y","n/a","n/a","n/a","n/a","n/a","n/a",0,0,0,0,0,null,0,0,"n/a"]
[null,null,"Landrate 1","Local Authority",null,null,"Landrate 1_Local Authority","L101Y","n/a","n/a","n/a","n/a","n/a","n/a",0,0,191.63,0.73,47.24,null,50.45,41.29,"n/a"]
[null,null,"Landrate 2","Local Authority",null,null,"Landrate 2_Local Authority","L201Y","n/a","n/a","n/a","n/a","n/a","n/a",0,0,191.63,0.73,47.24,null,77.540000000000006,41.29,"n/a"]
[null,null,"Landrate 3","Local Authority",null,null,"Landrate 3_Local Authority","L301Y","n/a","n/a","n/a","n/a","n/a","n/a",0,0,191.63,0.73,47.24,null,124,41.29,"n/a"]
[null,null,"Landrate 4","Local Authority",null,null,"Landrate 4_Local Authority","L401Y","n/a","n/a","n/a","n/a","n/a","n/a",0,0,413.9,0.73,47.24,null,40.18,0,"n/a"]
[null,null,"Landrate Dx","Local Authority",null,null,{"$f":"C48&\"_\"&D48","v":"Landrate Dx_Local Authority"},"Ld01Y","n/a","n/a","n/a","n/a","n/a","n/a",0,0,0,0,0,null,0,89.35,"n/a"]
[null,null,"Landlight 20A","Local Authority",null,null,{"$f":"C49&\"_\"&D49","v":"Landlight 20A_Local Authority"},{"$f":"INDEX(Matrix_Tariff_Map,MATCH(C49,Matrix_Model_Tariffs,0),2)&IFERROR(INDEX(Matrix_Transmission_Map,MATCH(E49,Matrix_Model_Transmission,0),2),0)&IFERROR(INDEX(Matrix_Voltage_Map,MATCH(F49,Matrix_Model_Voltage,0),2),1)&INDEX(Matrix_Category_Map,MATCH(D49,Matrix_Model_Category,0),2)","v":"Lt2001Y"},"n/a","n/a","n/a","n/a","n/a","n/a",0,0,0,0,0,null,0,0,"n/a"]
[null,null,"Landlight 60A","Local Authority",null,null,{"$f":"C50&\"_\"&D50","v":"Landlight 60A_Local Authority"},{"$f":"INDEX(Matrix_Tariff_Map,MATCH(C50,Matrix_Model_Tariffs,0),2)&IFERROR(INDEX(Matrix_Transmission_Map,MATCH(E50,Matrix_Model_Transmission,0),2),0)&IFERROR(INDEX(Matrix_Voltage_Map,MATCH(F50,Matrix_Model_Voltage,0),2),1)&INDEX(Matrix_Category_Map,MATCH(D50,Matrix_Model_Category,0),2)","v":"Lt6001Y"},"n/a","n/a","n/a","n/a","n/a","n/a",0,0,0,0,0,null,0,0,"n/a"]
[null,null,"Public Lighting 24 Hours","Local Authority",null,null,"Public Lighting 24 Hours_Local Authority",{"$f":"INDEX(Matrix_Tariff_Map,MATCH(C51,Matrix_Model_Tariffs,0),2)&IFERROR(INDEX(Matrix_Transmission_Map,MATCH(E51,Matrix_Model_Transmission,0),2),0)&IFERROR(INDEX(Matrix_Voltage_Map,MATCH(F51,Matrix_Model_Voltage,0),2),1)&INDEX(Matrix_Category_Map,MATCH(D51,Matrix_Model_Category,0),2)","v":"Pu01Y"},"n/a","n/a","n/a","n/a","n/a","n/a",0,0,208.16,0,0,null,0,0,"n/a"]
[null,null,"Public Lighting All Night","Local Authority",null,null,{"$f":"C52&\"_\"&D52","v":"Public Lighting All Night_Local Authority"},{"$f":"INDEX(Matrix_Tariff_Map,MATCH(C52,Matrix_Model_Tariffs,0),2)&IFERROR(INDEX(Matrix_Transmission_Map,MATCH(E52,Matrix_Model_Transmission,0),2),0)&IFERROR(INDEX(Matrix_Voltage_Map,MATCH(F52,Matrix_Model_Voltage,0),2),1)&INDEX(Matrix_Category_Map,MATCH(D52,Matrix_Model_Category,0),2)","v":"Pa01Y"},"n/a","n/a","n/a","n/a","n/a","n/a",0,0,155.46,0,0,null,0,0,"n/a"]
[null,null,"Public Lighting Urban Fixed","Local Authority",null,null,{"$f":"C53&\"_\"&D53","v":"Public Lighting Urban Fixed_Local Authority"},{"$f":"INDEX(Matrix_Tariff_Map,MATCH(C53,Matrix_Model_Tariffs,0),2)&IFERROR(INDEX(Matrix_Transmission_Map,MATCH(E53,Matrix_Model_Transmission,0),2),0)&IFERROR(INDEX(Matrix_Voltage_Map,MATCH(F53,Matrix_Model_Voltage,0),2),1)&INDEX(Matrix_Category_Map,MATCH(D53,Matrix_Model_Category,0),2)","v":"Pt01Y"},"n/a","n/a","n/a","n/a","n/a","n/a",0,0,0,0,0,null,0,10.220000000000001,"n/a"]

{"sheet":"Rates LPU Other - New","index":9,"n_rows":47,"n_cols":22,"rows_kept":47,"cut":false,"hidden":true,"merged":[]}
[]
[]
[]
[null,null,{"$f":"\"Large Power User | Other Charges Inputs | \"&New_Period","v":"Large Power User | Other Charges Inputs | 2024/2025"}]
[]
[null,null,"Rates - Other",null,null,null,null,null,"ERS",null,"kvarh",null,"SubAfford"]
[]
[null,null,"Tariff","Tariff Category","Type","Column1","Code","Matrix Code","Electrification and rural subsidy  c/kWh","Environmental levy c/kWh","Reactive energy charge  - High c/kVArh","Reactive energy charge  - Low c/kVArh","Affordability Subsidy c/kWh",null,null,null,null,null,"checks","Total","RIM total"]
[null,null,"Megaflex","Non-Local Authority",null,null,{"$f":"C9&\"_\"&D9","v":"Megaflex_Non-Local Authority"},{"$f":"Rates_Other_Current[[#This Row],[Matrix Code]]","v":"Me01N"},15.56,"n/a",28.13,"n/a",9.23,null,null,null,null,null,{"$f":"Rates_Other_New[[#This Row],[Tariff]] & \" \" & Rates_Other_New[[#This Row],[Tariff Category]]","v":"Megaflex Non-Local Authority"},{"$f":"SUM(Rates_Other_New[[#This Row],[Electrification and rural subsidy  c/kWh]:[Affordability Subsidy c/kWh]])","v":52.92},52.92,{"$f":"T9 = U9","v":true}]
[null,null,{"$f":"C9","v":"Megaflex"},"Local Authority",null,null,{"$f":"C10&\"_\"&D10","v":"Megaflex_Local Authority"},{"$f":"Rates_Other_Current[[#This Row],[Matrix Code]]","v":"Me01Y"},15.67,"n/a",28.3,"n/a",0,null,null,null,null,null,{"$f":"Rates_Other_New[[#This Row],[Tariff]] & \" \" & Rates_Other_New[[#This Row],[Tariff Category]]","v":"Megaflex Local Authority"},{"$f":"SUM(Rates_Other_New[[#This Row],[Electrification and rural subsidy  c/kWh]:[Affordability Subsidy c/kWh]])","v":43.97},43.97,{"$f":"T10 = U10","v":true}]
[null,null,"Miniflex","Non-Local Authority",null,null,"Miniflex_Non-Local Authority",{"$f":"Rates_Other_Current[[#This Row],[Matrix Code]]","v":"Mi01N"},15.56,"n/a",12.25,"n/a",9.23,null,null,null,null,null,{"$f":"Rates_Other_New[[#This Row],[Tariff]] & \" \" & Rates_Other_New[[#This Row],[Tariff Category]]","v":"Miniflex Non-Local Authority"},{"$f":"SUM(Rates_Other_New[[#This Row],[Electrification and rural subsidy  c/kWh]:[Affordability Subsidy c/kWh]])","v":37.040000000000006},null,false]
[null,null,{"$f":"C11","v":"Miniflex"},"Local Authority",null,null,{"$f":"C12&\"_\"&D12","v":"Miniflex_Local Authority"},{"$f":"Rates_Other_Current[[#This Row],[Matrix Code]]","v":"Mi01Y"},15.67,"n/a",12.41,"n/a",0,null,null,null,null,null,{"$f":"Rates_Other_New[[#This Row],[Tariff]] & \" \" & Rates_Other_New[[#This Row],[Tariff Category]]","v":"Miniflex Local Authority"},{"$f":"SUM(Rates_Other_New[[#This Row],[Electrification and rural subsidy  c/kWh]:[Affordability Subsidy c/kWh]])","v":28.08},null,false]
[null,null,"Ruraflex","Non-Local Authority",null,null,"Ruraflex_Non-Local Authority",{"$f":"Rates_Other_Current[[#This Row],[Matrix Code]]","v":"Ru01N"},0,"n/a",17.59,"n/a",0,null,null,null,null,null,{"$f":"Rates_Other_New[[#This Row],[Tariff]] & \" \" & Rates_Other_New[[#This Row],[Tariff Category]]","v":"Ruraflex Non-Local Authority"},{"$f":"SUM(Rates_Other_New[[#This Row],[Electrification and rural subsidy  c/kWh]:[Affordability Subsidy c/kWh]])","v":17.59},null,false]
[null,null,{"$f":"C13","v":"Ruraflex"},"Local Authority",null,null,{"$f":"C14&\"_\"&D14","v":"Ruraflex_Local Authority"},{"$f":"Rates_Other_Current[[#This Row],[Matrix Code]]","v":"Ru01Y"},0,"n/a",17.7,"n/a",0,null,null,null,null,null,{"$f":"Rates_Other_New[[#This Row],[Tariff]] & \" \" & Rates_Other_New[[#This Row],[Tariff Category]]","v":"Ruraflex Local Authority"},{"$f":"SUM(Rates_Other_New[[#This Row],[Electrification and rural subsidy  c/kWh]:[Affordability Subsidy c/kWh]])","v":17.7},null,false]
[null,null,"Nightsave Small","Non-Local Authority",null,null,"Nightsave Small_Non-Local Authority",{"$f":"Rates_Other_Current[[#This Row],[Matrix Code]]","v":"NS01N"},15.56,"n/a",0,"n/a",9.23,null,null,null,null,null,{"$f":"Rates_Other_New[[#This Row],[Tariff]] & \" \" & Rates_Other_New[[#This Row],[Tariff Category]]","v":"Nightsave Small Non-Local Authority"},{"$f":"SUM(Rates_Other_New[[#This Row],[Electrification and rural subsidy  c/kWh]:[Affordability Subsidy c/kWh]])","v":24.79},null,false]
[null,null,{"$f":"C15","v":"Nightsave Small"},"Local Authority",null,null,{"$f":"C16&\"_\"&D16","v":"Nightsave Small_Local Authority"},{"$f":"Rates_Other_Current[[#This Row],[Matrix Code]]","v":"NS01Y"},15.67,"n/a",0,"n/a",0,null,null,null,null,null,{"$f":"Rates_Other_New[[#This Row],[Tariff]] & \" \" & Rates_Other_New[[#This Row],[Tariff Category]]","v":"Nightsave Small Local Authority"},{"$f":"SUM(Rates_Other_New[[#This Row],[Electrification and rural subsidy  c/kWh]:[Affordability Subsidy c/kWh]])","v":15.67},null,false]
[null,null,"Nightsave Large","Non-Local Authority",null,null,"Nightsave Large_Non-Local Authority",{"$f":"Rates_Other_Current[[#This Row],[Matrix Code]]","v":"NL01N"},15.56,"n/a",0,"n/a",9.23,null,null,null,null,null,{"$f":"Rates_Other_New[[#This Row],[Tariff]] & \" \" & Rates_Other_New[[#This Row],[Tariff Category]]","v":"Nightsave Large Non-Local Authority"},{"$f":"SUM(Rates_Other_New[[#This Row],[Electrification and rural subsidy  c/kWh]:[Affordability Subsidy c/kWh]])","v":24.79},null,false]
[null,null,{"$f":"C17","v":"Nightsave Large"},"Local Authority",null,null,{"$f":"C18&\"_\"&D18","v":"Nightsave Large_Local Authority"},{"$f":"Rates_Other_Current[[#This Row],[Matrix Code]]","v":"NL01Y"},15.67,"n/a",0,"n/a",0,null,null,null,null,null,{"$f":"Rates_Other_New[[#This Row],[Tariff]] & \" \" & Rates_Other_New[[#This Row],[Tariff Category]]","v":"Nightsave Large Local Authority"},{"$f":"SUM(Rates_Other_New[[#This Row],[Electrification and rural subsidy  c/kWh]:[Affordability Subsidy c/kWh]])","v":15.67},null,false]
[null,null,"Nightsave Rural","Non-Local Authority",null,null,"Nightsave Rural_Non-Local Authority",{"$f":"Rates_Other_Current[[#This Row],[Matrix Code]]","v":"NR01N"},0,"n/a",0,"n/a",0,null,null,null,null,null,{"$f":"Rates_Other_New[[#This Row],[Tariff]] & \" \" & Rates_Other_New[[#This Row],[Tariff Category]]","v":"Nightsave Rural Non-Local Authority"},{"$f":"SUM(Rates_Other_New[[#This Row],[Electrification and rural subsidy  c/kWh]:[Affordability Subsidy c/kWh]])","v":0},null,true]
[null,null,{"$f":"C19","v":"Nightsave Rural"},"Local Authority",null,null,{"$f":"C20&\"_\"&D20","v":"Nightsave Rural_Local Authority"},{"$f":"Rates_Other_Current[[#This Row],[Matrix Code]]","v":"NR01Y"},0,"n/a",0,"n/a",0,null,null,null,null,null,{"$f":"Rates_Other_New[[#This Row],[Tariff]] & \" \" & Rates_Other_New[[#This Row],[Tariff Category]]","v":"Nightsave Rural Local Authority"},{"$f":"SUM(Rates_Other_New[[#This Row],[Electrification and rural subsidy  c/kWh]:[Affordability Subsidy c/kWh]])","v":0},null,true]
[]
[null,null,"Rates - Admin & Service Charges by Utilized Capacity"]
[null,null,"Tariff","Tariff Category","Type","Supply Size","Code","Matrix Code","Service charge  [R/Account/day]","Administration charge  [R/POD/day]"]
[null,null,"All","Non-Local Authority","Urban","≤100kVA",{"$f":"Rates_Admin_New[[#This Row],[Type]]&\"_\"&Rates_Admin_New[[#This Row],[Tariff Category]]&\"_\"&Rates_Admin_New[[#This Row],[Supply Size]]","v":"Urban_Non-Local Authority_≤100kVA"},{"$f":"Rates_Admin_Current[[#This Row],[Matrix Code]]","v":"Mi01N"},28.42,6.25,null,"SerS","AdmS"]
[null,null,"All","Non-Local Authority","Urban",">100kVA & ≤500kVA",{"$f":"Rates_Admin_New[[#This Row],[Type]]&\"_\"&Rates_Admin_New[[#This Row],[Tariff Category]]&\"_\"&Rates_Admin_New[[#This Row],[Supply Size]]","v":"Urban_Non-Local Authority_>100kVA & ≤500kVA"},{"$f":"Rates_Admin_Current[[#This Row],[Matrix Code]]","v":"Mi01N"},129.81,36.42,null,"SerM","AdmM"]
[null,null,"All","Non-Local Authority","Urban",">500kVA & ≤1MVA",{"$f":"Rates_Admin_New[[#This Row],[Type]]&\"_\"&Rates_Admin_New[[#This Row],[Tariff Category]]&\"_\"&Rates_Admin_New[[#This Row],[Supply Size]]","v":"Urban_Non-Local Authority_>500kVA & ≤1MVA"},{"$f":"Rates_Admin_Current[[#This Row],[Matrix Code]]","v":"Mi01N"},399.38,72.290000000000006,null,"SerL","AdmL"]
[null,null,"All","Non-Local Authority","Urban",">1MVA & ≤5MVA",{"$f":"Rates_Admin_New[[#This Row],[Type]]&\"_\"&Rates_Admin_New[[#This Row],[Tariff Category]]&\"_\"&Rates_Admin_New[[#This Row],[Supply Size]]","v":"Urban_Non-Local Authority_>1MVA & ≤5MVA"},{"$f":"Rates_Admin_Current[[#This Row],[Matrix Code]]","v":"Mi01N"},399.38,180,null,"SerVL","AdmVL"]
[null,null,"All","Non-Local Authority","Urban",">5MVA",{"$f":"Rates_Admin_New[[#This Row],[Type]]&\"_\"&Rates_Admin_New[[#This Row],[Tariff Category]]&\"_\"&Rates_Admin_New[[#This Row],[Supply Size]]","v":"Urban_Non-Local Authority_>5MVA"},{"$f":"Rates_Admin_Current[[#This Row],[Matrix Code]]","v":"Mi01N"},399.38,180,null,"SerVL","AdmVL"]
[null,null,"All","Non-Local Authority","Urban","Key customer",{"$f":"Rates_Admin_New[[#This Row],[Type]]&\"_\"&Rates_Admin_New[[#This Row],[Tariff Category]]&\"_\"&Rates_Admin_New[[#This Row],[Supply Size]]","v":"Urban_Non-Local Authority_Key customer"},{"$f":"Rates_Admin_Current[[#This Row],[Matrix Code]]","v":"Mi01N"},7826.42,249.94,null,"SerK","AdmK"]
[null,null,"All","Local Authority","Urban","≤100kVA",{"$f":"Rates_Admin_New[[#This Row],[Type]]&\"_\"&Rates_Admin_New[[#This Row],[Tariff Category]]&\"_\"&Rates_Admin_New[[#This Row],[Supply Size]]","v":"Urban_Local Authority_≤100kVA"},{"$f":"Rates_Admin_Current[[#This Row],[Matrix Code]]","v":"Mi01Y"},28.61,6.27,null,"SerS","AdmS"]
[null,null,"All","Local Authority","Urban",">100kVA & ≤500kVA",{"$f":"Rates_Admin_New[[#This Row],[Type]]&\"_\"&Rates_Admin_New[[#This Row],[Tariff Category]]&\"_\"&Rates_Admin_New[[#This Row],[Supply Size]]","v":"Urban_Local Authority_>100kVA & ≤500kVA"},{"$f":"Rates_Admin_Current[[#This Row],[Matrix Code]]","v":"Mi01Y"},130.72999999999999,36.61,null,"SerM","AdmM"]
[null,null,"All","Local Authority","Urban",">500kVA & ≤1MVA",{"$f":"Rates_Admin_New[[#This Row],[Type]]&\"_\"&Rates_Admin_New[[#This Row],[Tariff Category]]&\"_\"&Rates_Admin_New[[#This Row],[Supply Size]]","v":"Urban_Local Authority_>500kVA & ≤1MVA"},{"$f":"Rates_Admin_Current[[#This Row],[Matrix Code]]","v":"Mi01Y"},402.32,72.83,null,"SerL","AdmL"]
[null,null,"All","Local Authority","Urban",">1MVA & ≤5MVA",{"$f":"Rates_Admin_New[[#This Row],[Type]]&\"_\"&Rates_Admin_New[[#This Row],[Tariff Category]]&\"_\"&Rates_Admin_New[[#This Row],[Supply Size]]","v":"Urban_Local Authority_>1MVA & ≤5MVA"},{"$f":"Rates_Admin_Current[[#This Row],[Matrix Code]]","v":"Mi01Y"},402.32,181.34,null,"SerVL","AdmVL"]
[null,null,"All","Local Authority","Urban",">5MVA",{"$f":"Rates_Admin_New[[#This Row],[Type]]&\"_\"&Rates_Admin_New[[#This Row],[Tariff Category]]&\"_\"&Rates_Admin_New[[#This Row],[Supply Size]]","v":"Urban_Local Authority_>5MVA"},{"$f":"Rates_Admin_Current[[#This Row],[Matrix Code]]","v":"Mi01Y"},402.32,181.34,null,"SerVL","AdmVL"]
[null,null,"All","Local Authority","Urban","Key customer",{"$f":"Rates_Admin_New[[#This Row],[Type]]&\"_\"&Rates_Admin_New[[#This Row],[Tariff Category]]&\"_\"&Rates_Admin_New[[#This Row],[Supply Size]]","v":"Urban_Local Authority_Key customer"},{"$f":"Rates_Admin_Current[[#This Row],[Matrix Code]]","v":"Mi01Y"},7883.85,251.77,null,"SerK","AdmK"]
[null,null,"All","Non-Local Authority","Rural","≤100kVA",{"$f":"Rates_Admin_New[[#This Row],[Type]]&\"_\"&Rates_Admin_New[[#This Row],[Tariff Category]]&\"_\"&Rates_Admin_New[[#This Row],[Supply Size]]","v":"Rural_Non-Local Authority_≤100kVA"},{"$f":"Rates_Admin_Current[[#This Row],[Matrix Code]]","v":"Ru01N"},36,10.210000000000001,null,"SerS","AdmS"]
[null,null,"All","Non-Local Authority","Rural",">100kVA & ≤500kVA",{"$f":"Rates_Admin_New[[#This Row],[Type]]&\"_\"&Rates_Admin_New[[#This Row],[Tariff Category]]&\"_\"&Rates_Admin_New[[#This Row],[Supply Size]]","v":"Rural_Non-Local Authority_>100kVA & ≤500kVA"},{"$f":"Rates_Admin_Current[[#This Row],[Matrix Code]]","v":"Ru01N"},122.76,56.92,null,"SerM","AdmM"]
[null,null,"All","Non-Local Authority","Rural",">500kVA & ≤1MVA",{"$f":"Rates_Admin_New[[#This Row],[Type]]&\"_\"&Rates_Admin_New[[#This Row],[Tariff Category]]&\"_\"&Rates_Admin_New[[#This Row],[Supply Size]]","v":"Rural_Non-Local Authority_>500kVA & ≤1MVA"},{"$f":"Rates_Admin_Current[[#This Row],[Matrix Code]]","v":"Ru01N"},377.63,87.36,null,"SerL","AdmL"]
[null,null,"All","Non-Local Authority","Rural",">1MVA & ≤5MVA",{"$f":"Rates_Admin_New[[#This Row],[Type]]&\"_\"&Rates_Admin_New[[#This Row],[Tariff Category]]&\"_\"&Rates_Admin_New[[#This Row],[Supply Size]]","v":"Rural_Non-Local Authority_>1MVA & ≤5MVA"},{"$f":"Rates_Admin_Current[[#This Row],[Matrix Code]]","v":"Ru01N"},377.63,162.09,null,"SerVL","AdmVL"]
[null,null,"All","Non-Local Authority","Rural",">5MVA",{"$f":"Rates_Admin_New[[#This Row],[Type]]&\"_\"&Rates_Admin_New[[#This Row],[Tariff Category]]&\"_\"&Rates_Admin_New[[#This Row],[Supply Size]]","v":"Rural_Non-Local Authority_>5MVA"},{"$f":"Rates_Admin_Current[[#This Row],[Matrix Code]]","v":"Ru01N"},377.63,162.09,null,"SerVL","AdmVL"]
[null,null,"All","Non-Local Authority","Rural","Key customer",{"$f":"Rates_Admin_New[[#This Row],[Type]]&\"_\"&Rates_Admin_New[[#This Row],[Tariff Category]]&\"_\"&Rates_Admin_New[[#This Row],[Supply Size]]","v":"Rural_Non-Local Authority_Key customer"},{"$f":"Rates_Admin_Current[[#This Row],[Matrix Code]]","v":"Ru01N"},7401.38,162.09,null,"SerK","AdmK"]
[null,null,"All","Local Authority","Rural","≤100kVA",{"$f":"Rates_Admin_New[[#This Row],[Type]]&\"_\"&Rates_Admin_New[[#This Row],[Tariff Category]]&\"_\"&Rates_Admin_New[[#This Row],[Supply Size]]","v":"Rural_Local Authority_≤100kVA"},{"$f":"Rates_Admin_Current[[#This Row],[Matrix Code]]","v":"Ru01Y"},36.26,10.28,null,"SerS","AdmS"]
[null,null,"All","Local Authority","Rural",">100kVA & ≤500kVA",{"$f":"Rates_Admin_New[[#This Row],[Type]]&\"_\"&Rates_Admin_New[[#This Row],[Tariff Category]]&\"_\"&Rates_Admin_New[[#This Row],[Supply Size]]","v":"Rural_Local Authority_>100kVA & ≤500kVA"},{"$f":"Rates_Admin_Current[[#This Row],[Matrix Code]]","v":"Ru01Y"},123.67,57.32,null,"SerM","AdmM"]
[null,null,"All","Local Authority","Rural",">500kVA & ≤1MVA",{"$f":"Rates_Admin_New[[#This Row],[Type]]&\"_\"&Rates_Admin_New[[#This Row],[Tariff Category]]&\"_\"&Rates_Admin_New[[#This Row],[Supply Size]]","v":"Rural_Local Authority_>500kVA & ≤1MVA"},{"$f":"Rates_Admin_Current[[#This Row],[Matrix Code]]","v":"Ru01Y"},380.44,87.97,null,"SerL","AdmL"]
[null,null,"All","Local Authority","Rural",">1MVA & ≤5MVA",{"$f":"Rates_Admin_New[[#This Row],[Type]]&\"_\"&Rates_Admin_New[[#This Row],[Tariff Category]]&\"_\"&Rates_Admin_New[[#This Row],[Supply Size]]","v":"Rural_Local Authority_>1MVA & ≤5MVA"},{"$f":"Rates_Admin_Current[[#This Row],[Matrix Code]]","v":"Ru01Y"},380.44,163.27000000000001,null,"SerVL","AdmVL"]
[null,null,"All","Local Authority","Rural",">5MVA",{"$f":"Rates_Admin_New[[#This Row],[Type]]&\"_\"&Rates_Admin_New[[#This Row],[Tariff Category]]&\"_\"&Rates_Admin_New[[#This Row],[Supply Size]]","v":"Rural_Local Authority_>5MVA"},{"$f":"Rates_Admin_Current[[#This Row],[Matrix Code]]","v":"Ru01Y"},380.44,163.27000000000001,null,"SerVL","AdmVL"]
[null,null,"All","Local Authority","Rural","Key customer",{"$f":"Rates_Admin_New[[#This Row],[Type]]&\"_\"&Rates_Admin_New[[#This Row],[Tariff Category]]&\"_\"&Rates_Admin_New[[#This Row],[Supply Size]]","v":"Rural_Local Authority_Key customer"},{"$f":"Rates_Admin_Current[[#This Row],[Matrix Code]]","v":"Ru01Y"},7455.65,163.27000000000001,null,"SerK","AdmK"]

{"sheet":"Rates LPU Other - Current","index":10,"n_rows":47,"n_cols":13,"rows_kept":47,"cut":false,"hidden":true,"merged":[]}
[]
[]
[]
[null,null,{"$f":"\"Large Power User | Other Charges Inputs | \"&Current_Period","v":"Large Power User | Other Charges Inputs | 2023/2024"}]
[]
[null,null,"Rates - Other",null,null,null,null,null,"ERS",null,"kvarh",null,"SubAfford"]
[]
[null,null,"Tariff","Tariff Category","Type","Supply Size","Code","Matrix Code","Electrification and rural subsidy  c/kWh","Environmental levy c/kWh","Reactive energy charge  - High c/kVArh","Reactive energy charge  - Low c/kVArh","Affordability Subsidy c/kWh"]
[null,null,"Megaflex","Non-Local Authority",null,null,{"$f":"C9&\"_\"&D9","v":"Megaflex_Non-Local Authority"},{"$f":"INDEX(Matrix_Tariff_Map,MATCH(C9,Matrix_Model_Tariffs,0),2)&IFERROR(INDEX(Matrix_Transmission_Map,MATCH(E9,Matrix_Model_Transmission,0),2),0)&IFERROR(INDEX(Matrix_Voltage_Map,MATCH(F9,Matrix_Model_Voltage,0),2),1)&INDEX(Matrix_Category_Map,MATCH(D9,Matrix_Model_Category,0),2)","v":"Me01N"},13.8,"n/a",24.95,"n/a",7.37]
[null,null,{"$f":"C9","v":"Megaflex"},"Local Authority",null,null,{"$f":"C10&\"_\"&D10","v":"Megaflex_Local Authority"},"Me01Y",13.9,"n/a",25.11,"n/a",0]
[null,null,"Miniflex","Non-Local Authority",null,null,"Miniflex_Non-Local Authority","Mi01N",13.8,"n/a",10.87,"n/a",7.37]
[null,null,{"$f":"C11","v":"Miniflex"},"Local Authority",null,null,{"$f":"C12&\"_\"&D12","v":"Miniflex_Local Authority"},"Mi01Y",13.9,"n/a",11.01,"n/a",0]
[null,null,"Ruraflex","Non-Local Authority",null,null,"Ruraflex_Non-Local Authority","Ru01N",0,"n/a",15.6,"n/a",0]
[null,null,{"$f":"C13","v":"Ruraflex"},"Local Authority",null,null,{"$f":"C14&\"_\"&D14","v":"Ruraflex_Local Authority"},"Ru01Y",0,"n/a",15.7,"n/a",0]
[null,null,"Nightsave Small","Non-Local Authority",null,null,"Nightsave Small_Non-Local Authority","NS01N",13.8,"n/a",0,"n/a",7.37]
[null,null,{"$f":"C15","v":"Nightsave Small"},"Local Authority",null,null,{"$f":"C16&\"_\"&D16","v":"Nightsave Small_Local Authority"},"NS01Y",13.9,"n/a",0,"n/a",0]
[null,null,"Nightsave Large","Non-Local Authority",null,null,"Nightsave Large_Non-Local Authority","NL01N",13.8,"n/a",0,"n/a",7.37]
[null,null,{"$f":"C17","v":"Nightsave Large"},"Local Authority",null,null,{"$f":"C18&\"_\"&D18","v":"Nightsave Large_Local Authority"},"NL01Y",13.9,"n/a",0,"n/a",0]
[null,null,"Nightsave Rural","Non-Local Authority",null,null,"Nightsave Rural_Non-Local Authority","NR01N",0,"n/a",0,"n/a",0]
[null,null,{"$f":"C19","v":"Nightsave Rural"},"Local Authority",null,null,{"$f":"C20&\"_\"&D20","v":"Nightsave Rural_Local Authority"},"NR01Y",0,"n/a",0,"n/a",0]
[]
[null,null,"Rates - Admin & Service Charges by Utilized Capacity"]
[null,null,"Tariff","Tariff Category","Type","Supply Size","Code","Matrix Code","Service charge  [R/Account/day]","Administration charge  [R/POD/day]"]
[null,null,"All","Non-Local Authority","Urban","≤100kVA",{"$f":"Rates_Admin_Current[[#This Row],[Type]]&\"_\"&Rates_Admin_Current[[#This Row],[Tariff Category]]&\"_\"&Rates_Admin_Current[[#This Row],[Supply Size]]","v":"Urban_Non-Local Authority_≤100kVA"},"Mi01N",25.21,5.54,null,"SerS","AdmS"]
[null,null,"All","Non-Local Authority","Urban",">100kVA & ≤500kVA",{"$f":"Rates_Admin_Current[[#This Row],[Type]]&\"_\"&Rates_Admin_Current[[#This Row],[Tariff Category]]&\"_\"&Rates_Admin_Current[[#This Row],[Supply Size]]","v":"Urban_Non-Local Authority_>100kVA & ≤500kVA"},"Mi01N",115.14,32.299999999999997,null,"SerM","AdmM"]
[null,null,"All","Non-Local Authority","Urban",">500kVA & ≤1MVA",{"$f":"Rates_Admin_Current[[#This Row],[Type]]&\"_\"&Rates_Admin_Current[[#This Row],[Tariff Category]]&\"_\"&Rates_Admin_Current[[#This Row],[Supply Size]]","v":"Urban_Non-Local Authority_>500kVA & ≤1MVA"},"Mi01N",354.25,64.12,null,"SerL","AdmL"]
[null,null,"All","Non-Local Authority","Urban",">1MVA & ≤5MVA",{"$f":"Rates_Admin_Current[[#This Row],[Type]]&\"_\"&Rates_Admin_Current[[#This Row],[Tariff Category]]&\"_\"&Rates_Admin_Current[[#This Row],[Supply Size]]","v":"Urban_Non-Local Authority_>1MVA & ≤5MVA"},"Mi01N",354.25,159.66,null,"SerVL","AdmVL"]
[null,null,"All","Non-Local Authority","Urban",">5MVA",{"$f":"Rates_Admin_Current[[#This Row],[Type]]&\"_\"&Rates_Admin_Current[[#This Row],[Tariff Category]]&\"_\"&Rates_Admin_Current[[#This Row],[Supply Size]]","v":"Urban_Non-Local Authority_>5MVA"},"Mi01N",354.25,159.66,null,"SerVL","AdmVL"]
[null,null,"All","Non-Local Authority","Urban","Key customer",{"$f":"Rates_Admin_Current[[#This Row],[Type]]&\"_\"&Rates_Admin_Current[[#This Row],[Tariff Category]]&\"_\"&Rates_Admin_Current[[#This Row],[Supply Size]]","v":"Urban_Non-Local Authority_Key customer"},"Mi01N",6942.01,221.7,null,"SerK","AdmK"]
[null,null,"All","Local Authority","Urban","≤100kVA",{"$f":"Rates_Admin_Current[[#This Row],[Type]]&\"_\"&Rates_Admin_Current[[#This Row],[Tariff Category]]&\"_\"&Rates_Admin_Current[[#This Row],[Supply Size]]","v":"Urban_Local Authority_≤100kVA"},"Mi01Y",25.38,5.56,null,"SerS","AdmS"]
[null,null,"All","Local Authority","Urban",">100kVA & ≤500kVA",{"$f":"Rates_Admin_Current[[#This Row],[Type]]&\"_\"&Rates_Admin_Current[[#This Row],[Tariff Category]]&\"_\"&Rates_Admin_Current[[#This Row],[Supply Size]]","v":"Urban_Local Authority_>100kVA & ≤500kVA"},"Mi01Y",115.98,32.479999999999997,null,"SerM","AdmM"]
[null,null,"All","Local Authority","Urban",">500kVA & ≤1MVA",{"$f":"Rates_Admin_Current[[#This Row],[Type]]&\"_\"&Rates_Admin_Current[[#This Row],[Tariff Category]]&\"_\"&Rates_Admin_Current[[#This Row],[Supply Size]]","v":"Urban_Local Authority_>500kVA & ≤1MVA"},"Mi01Y",356.92,64.61,null,"SerL","AdmL"]
[null,null,"All","Local Authority","Urban",">1MVA & ≤5MVA",{"$f":"Rates_Admin_Current[[#This Row],[Type]]&\"_\"&Rates_Admin_Current[[#This Row],[Tariff Category]]&\"_\"&Rates_Admin_Current[[#This Row],[Supply Size]]","v":"Urban_Local Authority_>1MVA & ≤5MVA"},"Mi01Y",356.92,160.88,null,"SerVL","AdmVL"]
[null,null,"All","Local Authority","Urban",">5MVA",{"$f":"Rates_Admin_Current[[#This Row],[Type]]&\"_\"&Rates_Admin_Current[[#This Row],[Tariff Category]]&\"_\"&Rates_Admin_Current[[#This Row],[Supply Size]]","v":"Urban_Local Authority_>5MVA"},"Mi01Y",356.92,160.88,null,"SerVL","AdmVL"]
[null,null,"All","Local Authority","Urban","Key customer",{"$f":"Rates_Admin_Current[[#This Row],[Type]]&\"_\"&Rates_Admin_Current[[#This Row],[Tariff Category]]&\"_\"&Rates_Admin_Current[[#This Row],[Supply Size]]","v":"Urban_Local Authority_Key customer"},"Mi01Y",6994.19,223.36,null,"SerK","AdmK"]
[null,null,"All","Non-Local Authority","Rural","≤100kVA",{"$f":"Rates_Admin_Current[[#This Row],[Type]]&\"_\"&Rates_Admin_Current[[#This Row],[Tariff Category]]&\"_\"&Rates_Admin_Current[[#This Row],[Supply Size]]","v":"Rural_Non-Local Authority_≤100kVA"},"Ru01N",31.93,9.06,null,"SerS","AdmS"]
[null,null,"All","Non-Local Authority","Rural",">100kVA & ≤500kVA",{"$f":"Rates_Admin_Current[[#This Row],[Type]]&\"_\"&Rates_Admin_Current[[#This Row],[Tariff Category]]&\"_\"&Rates_Admin_Current[[#This Row],[Supply Size]]","v":"Rural_Non-Local Authority_>100kVA & ≤500kVA"},"Ru01N",108.89,50.49,null,"SerM","AdmM"]
[null,null,"All","Non-Local Authority","Rural",">500kVA & ≤1MVA",{"$f":"Rates_Admin_Current[[#This Row],[Type]]&\"_\"&Rates_Admin_Current[[#This Row],[Tariff Category]]&\"_\"&Rates_Admin_Current[[#This Row],[Supply Size]]","v":"Rural_Non-Local Authority_>500kVA & ≤1MVA"},"Ru01N",334.96,77.489999999999995,null,"SerL","AdmL"]
[null,null,"All","Non-Local Authority","Rural",">1MVA & ≤5MVA",{"$f":"Rates_Admin_Current[[#This Row],[Type]]&\"_\"&Rates_Admin_Current[[#This Row],[Tariff Category]]&\"_\"&Rates_Admin_Current[[#This Row],[Supply Size]]","v":"Rural_Non-Local Authority_>1MVA & ≤5MVA"},"Ru01N",334.96,143.77000000000001,null,"SerVL","AdmVL"]
[null,null,"All","Non-Local Authority","Rural",">5MVA",{"$f":"Rates_Admin_Current[[#This Row],[Type]]&\"_\"&Rates_Admin_Current[[#This Row],[Tariff Category]]&\"_\"&Rates_Admin_Current[[#This Row],[Supply Size]]","v":"Rural_Non-Local Authority_>5MVA"},"Ru01N",334.96,143.77000000000001,null,"SerVL","AdmVL"]
[null,null,"All","Non-Local Authority","Rural","Key customer",{"$f":"Rates_Admin_Current[[#This Row],[Type]]&\"_\"&Rates_Admin_Current[[#This Row],[Tariff Category]]&\"_\"&Rates_Admin_Current[[#This Row],[Supply Size]]","v":"Rural_Non-Local Authority_Key customer"},"Ru01N",6565,143.77000000000001,null,"SerK","AdmK"]
[null,null,"All","Local Authority","Rural","≤100kVA",{"$f":"Rates_Admin_Current[[#This Row],[Type]]&\"_\"&Rates_Admin_Current[[#This Row],[Tariff Category]]&\"_\"&Rates_Admin_Current[[#This Row],[Supply Size]]","v":"Rural_Local Authority_≤100kVA"},"Ru01Y",32.17,9.1199999999999992,null,"SerS","AdmS"]
[null,null,"All","Local Authority","Rural",">100kVA & ≤500kVA",{"$f":"Rates_Admin_Current[[#This Row],[Type]]&\"_\"&Rates_Admin_Current[[#This Row],[Tariff Category]]&\"_\"&Rates_Admin_Current[[#This Row],[Supply Size]]","v":"Rural_Local Authority_>100kVA & ≤500kVA"},"Ru01Y",109.71,50.85,null,"SerM","AdmM"]
[null,null,"All","Local Authority","Rural",">500kVA & ≤1MVA",{"$f":"Rates_Admin_Current[[#This Row],[Type]]&\"_\"&Rates_Admin_Current[[#This Row],[Tariff Category]]&\"_\"&Rates_Admin_Current[[#This Row],[Supply Size]]","v":"Rural_Local Authority_>500kVA & ≤1MVA"},"Ru01Y",337.51,78.040000000000006,null,"SerL","AdmL"]
[null,null,"All","Local Authority","Rural",">1MVA & ≤5MVA",{"$f":"Rates_Admin_Current[[#This Row],[Type]]&\"_\"&Rates_Admin_Current[[#This Row],[Tariff Category]]&\"_\"&Rates_Admin_Current[[#This Row],[Supply Size]]","v":"Rural_Local Authority_>1MVA & ≤5MVA"},"Ru01Y",337.51,144.85,null,"SerVL","AdmVL"]
[null,null,"All","Local Authority","Rural",">5MVA",{"$f":"Rates_Admin_Current[[#This Row],[Type]]&\"_\"&Rates_Admin_Current[[#This Row],[Tariff Category]]&\"_\"&Rates_Admin_Current[[#This Row],[Supply Size]]","v":"Rural_Local Authority_>5MVA"},"Ru01Y",337.51,144.85,null,"SerVL","AdmVL"]
[null,null,"All","Local Authority","Rural","Key customer",{"$f":"Rates_Admin_Current[[#This Row],[Type]]&\"_\"&Rates_Admin_Current[[#This Row],[Tariff Category]]&\"_\"&Rates_Admin_Current[[#This Row],[Supply Size]]","v":"Rural_Local Authority_Key customer"},"Ru01Y",6614.31,144.85,null,"SerK","AdmK"]

{"sheet":"Rates LPU by Voltage - New","index":11,"n_rows":71,"n_cols":13,"rows_kept":71,"cut":false,"hidden":true,"merged":[]}
[]
[]
[]
[null,null,{"$f":"\"Large Power User | Network & Reliability Service Charges by Voltage Inputs | \"&New_Period","v":"Large Power User | Network & Reliability Service Charges by Voltage Inputs | 2024/2025"}]
[]
[null,null,"Summary - Rates categorized by Voltage",null,null,null,null,null,"Dx NCC","Dx NDC","DxNDC Energy","Reliab","SubUrbLowVolt"]
[null,null,"Tariff","Tariff Category","Type","Supply Voltage","Code","Column1","Network capacity charge R/kVA/m","Network demand charge R/kVA/m","Network demand charge c/kwh","Ancillary service charge [c/kWh]","LV Subsidy Charge [R/kVA/m]"]
[null,null,"Megaflex",{"$f":"Selected_Tariff_Category","v":"Non-Local Authority"},null,{"$f":"Selected_Supply_Voltage","v":"< 500V"},{"$f":"C8 & \"_\" & D8 & \"_\" & F8","v":"Megaflex_Non-Local Authority_< 500V"},null,{"$f":"INDEX(I$19:I$81,MATCH($G8,$G$19:$G$81,0))","v":34.79},65.959999999999994,0,0.8,0]
[null,null,"Miniflex","Non-Local Authority",null,"< 500V","Miniflex_Non-Local Authority_< 500V",null,"n/a",0,32.33,0.8,0]
[null,null,"Ruraflex","Non-Local Authority",null,"< 500V","Ruraflex_Non-Local Authority_< 500V",null,"n/a",0,52.09,0.8,0]
[null,null,"Nightsave Small","Non-Local Authority",null,"< 500V","Nightsave Small_Non-Local Authority_< 500V",null,34.79,65.959999999999994,0,0.8,0]
[null,null,"Nightsave Large","Non-Local Authority",null,"< 500V","Nightsave Large_Non-Local Authority_< 500V",null,34.79,65.959999999999994,0,0.8,0]
[null,null,"Nightsave Rural","Non-Local Authority",null,"< 500V","Nightsave Rural_Non-Local Authority_< 500V",null,"n/a",0,52.09,0.8,0]
[]
[null,null,null,null,null,null,null,null,"Dx NAC","Dx NDC","DxNDC Energy","Reliab","SubUrbLowVolt"]
[null,null,"Tariff","Tariff Category","Type","Supply Voltage","Code",null,"Network Capacity Charge","Network Demand Charge","Network Demand Charge","Reliability Service Charge","LV Subsidy Charge"]
[null,null,null,null,null,null,null,null,"R/kVA/m","R/kVA/m","c/kWh","c/kWh","R/kVA/m"]
[null,null,null,null,null,null,null,null,{"$f":"'Rates LPU by Voltage - Current'!I18","v":"Dx NCC"},{"$f":"'Rates LPU by Voltage - Current'!J18","v":"Dx NDC"},{"$f":"'Rates LPU by Voltage - Current'!K18","v":"DxNDC Energy"},{"$f":"'Rates LPU by Voltage - Current'!L18","v":"Reliab"},{"$f":"'Rates LPU by Voltage - Current'!M18","v":"SubUrbLowVolt"}]
[null,null,"Megaflex","Non-Local Authority",{"$f":"INDEX(Base_Tariff_Type,MATCH($C19,Base_Tariff_List,0))","v":"Urban"},"< 500V",{"$f":"C19 & \"_\" & D19 & \"_\" & F19","v":"Megaflex_Non-Local Authority_< 500V"},{"$f":"INDEX(Matrix_Tariff_Map,MATCH(C19,Matrix_Model_Tariffs,0),2)&IFERROR(INDEX(Matrix_Transmission_Map,MATCH(#REF!,Matrix_Model_Transmission,0),2),0)&INDEX(Matrix_Voltage_Map,MATCH(F19,Matrix_Model_Voltage,0),2)&INDEX(Matrix_Category_Map,MATCH(D19,Matrix_Model_Category,0),2)","v":"Me01N"},34.79,65.959999999999994,0,0.8,0]
[null,null,{"$f":"C19","v":"Megaflex"},"Non-Local Authority",{"$f":"E19","v":"Urban"},"≥ 500V & < 66kV","Megaflex_Non-Local Authority_≥ 500V & < 66kV",{"$f":"INDEX(Matrix_Tariff_Map,MATCH(C20,Matrix_Model_Tariffs,0),2)&IFERROR(INDEX(Matrix_Transmission_Map,MATCH(#REF!,Matrix_Model_Transmission,0),2),0)&INDEX(Matrix_Voltage_Map,MATCH(F20,Matrix_Model_Voltage,0),2)&INDEX(Matrix_Category_Map,MATCH(D20,Matrix_Model_Category,0),2)","v":"Me02N"},31.91,60.52,0,0.79,0]
[null,null,{"$f":"C20","v":"Megaflex"},"Non-Local Authority",{"$f":"E20","v":"Urban"},"≥ 66kV & ≤ 132kV","Megaflex_Non-Local Authority_≥ 66kV & ≤ 132kV",{"$f":"INDEX(Matrix_Tariff_Map,MATCH(C21,Matrix_Model_Tariffs,0),2)&IFERROR(INDEX(Matrix_Transmission_Map,MATCH(#REF!,Matrix_Model_Transmission,0),2),0)&INDEX(Matrix_Voltage_Map,MATCH(F21,Matrix_Model_Voltage,0),2)&INDEX(Matrix_Category_Map,MATCH(D21,Matrix_Model_Category,0),2)","v":"Me03N"},11.4,21.09,0,0.77,28.11]
[null,null,"Megaflex","Non-Local Authority","Urban","> 132kV","Megaflex_Non-Local Authority_> 132kV",{"$f":"INDEX(Matrix_Tariff_Map,MATCH(C22,Matrix_Model_Tariffs,0),2)&IFERROR(INDEX(Matrix_Transmission_Map,MATCH(#REF!,Matrix_Model_Transmission,0),2),0)&INDEX(Matrix_Voltage_Map,MATCH(F22,Matrix_Model_Voltage,0),2)&INDEX(Matrix_Category_Map,MATCH(D22,Matrix_Model_Category,0),2)","v":"Me04N"},0,0,0,0.71,28.11]
[null,null,{"$f":"C22","v":"Megaflex"},"Local Authority",{"$f":"E22","v":"Urban"},{"$f":"F19","v":"< 500V"},"Megaflex_Local Authority_< 500V",{"$f":"INDEX(Matrix_Tariff_Map,MATCH(C23,Matrix_Model_Tariffs,0),2)&IFERROR(INDEX(Matrix_Transmission_Map,MATCH(#REF!,Matrix_Model_Transmission,0),2),0)&INDEX(Matrix_Voltage_Map,MATCH(F23,Matrix_Model_Voltage,0),2)&INDEX(Matrix_Category_Map,MATCH(D23,Matrix_Model_Category,0),2)","v":"Me01Y"},35.24,66.75,0,0.82,0]
[null,null,"Megaflex","Local Authority","Urban",{"$f":"F20","v":"≥ 500V & < 66kV"},"Megaflex_Local Authority_≥ 500V & < 66kV",{"$f":"INDEX(Matrix_Tariff_Map,MATCH(C24,Matrix_Model_Tariffs,0),2)&IFERROR(INDEX(Matrix_Transmission_Map,MATCH(#REF!,Matrix_Model_Transmission,0),2),0)&INDEX(Matrix_Voltage_Map,MATCH(F24,Matrix_Model_Voltage,0),2)&INDEX(Matrix_Category_Map,MATCH(D24,Matrix_Model_Category,0),2)","v":"Me02Y"},32.29,61.22,0,0.8,0]
[null,null,"Megaflex","Local Authority","Urban",{"$f":"F21","v":"≥ 66kV & ≤ 132kV"},"Megaflex_Local Authority_≥ 66kV & ≤ 132kV",{"$f":"INDEX(Matrix_Tariff_Map,MATCH(C25,Matrix_Model_Tariffs,0),2)&IFERROR(INDEX(Matrix_Transmission_Map,MATCH(#REF!,Matrix_Model_Transmission,0),2),0)&INDEX(Matrix_Voltage_Map,MATCH(F25,Matrix_Model_Voltage,0),2)&INDEX(Matrix_Category_Map,MATCH(D25,Matrix_Model_Category,0),2)","v":"Me03Y"},11.55,21.37,0,0.73,28.29]
[null,null,"Megaflex","Local Authority","Urban",{"$f":"F22","v":"> 132kV"},"Megaflex_Local Authority_> 132kV",{"$f":"INDEX(Matrix_Tariff_Map,MATCH(C26,Matrix_Model_Tariffs,0),2)&IFERROR(INDEX(Matrix_Transmission_Map,MATCH(#REF!,Matrix_Model_Transmission,0),2),0)&INDEX(Matrix_Voltage_Map,MATCH(F26,Matrix_Model_Voltage,0),2)&INDEX(Matrix_Category_Map,MATCH(D26,Matrix_Model_Category,0),2)","v":"Me04Y"},0,0,0,0.7,28.29]
[]
[null,null,"Miniflex","Non-Local Authority",{"$f":"INDEX(Base_Tariff_Type,MATCH($C28,Base_Tariff_List,0))","v":"Urban"},"< 500V",{"$f":"C28 & \"_\" & D28 & \"_\" & F28","v":"Miniflex_Non-Local Authority_< 500V"},{"$f":"INDEX(Matrix_Tariff_Map,MATCH(C28,Matrix_Model_Tariffs,0),2)&IFERROR(INDEX(Matrix_Transmission_Map,MATCH(#REF!,Matrix_Model_Transmission,0),2),0)&INDEX(Matrix_Voltage_Map,MATCH(F28,Matrix_Model_Voltage,0),2)&INDEX(Matrix_Category_Map,MATCH(D28,Matrix_Model_Category,0),2)","v":"Mi01N"},"n/a",0,32.33,0.8,0]
[null,null,{"$f":"C28","v":"Miniflex"},"Non-Local Authority",{"$f":"E28","v":"Urban"},"≥ 500V & < 66kV","Miniflex_Non-Local Authority_≥ 500V & < 66kV",{"$f":"INDEX(Matrix_Tariff_Map,MATCH(C29,Matrix_Model_Tariffs,0),2)&IFERROR(INDEX(Matrix_Transmission_Map,MATCH(#REF!,Matrix_Model_Transmission,0),2),0)&INDEX(Matrix_Voltage_Map,MATCH(F29,Matrix_Model_Voltage,0),2)&INDEX(Matrix_Category_Map,MATCH(D29,Matrix_Model_Category,0),2)","v":"Mi02N"},"n/a",0,13.55,0.79,0]
[null,null,{"$f":"C29","v":"Miniflex"},"Non-Local Authority",{"$f":"E29","v":"Urban"},"≥ 66kV & ≤ 132kV","Miniflex_Non-Local Authority_≥ 66kV & ≤ 132kV",{"$f":"INDEX(Matrix_Tariff_Map,MATCH(C30,Matrix_Model_Tariffs,0),2)&IFERROR(INDEX(Matrix_Transmission_Map,MATCH(#REF!,Matrix_Model_Transmission,0),2),0)&INDEX(Matrix_Voltage_Map,MATCH(F30,Matrix_Model_Voltage,0),2)&INDEX(Matrix_Category_Map,MATCH(D30,Matrix_Model_Category,0),2)","v":"Mi03N"},"n/a",0,4.72,0.77,28.11]
[null,null,"Miniflex","Non-Local Authority","Urban","> 132kV","Miniflex_Non-Local Authority_> 132kV",{"$f":"INDEX(Matrix_Tariff_Map,MATCH(C31,Matrix_Model_Tariffs,0),2)&IFERROR(INDEX(Matrix_Transmission_Map,MATCH(#REF!,Matrix_Model_Transmission,0),2),0)&INDEX(Matrix_Voltage_Map,MATCH(F31,Matrix_Model_Voltage,0),2)&INDEX(Matrix_Category_Map,MATCH(D31,Matrix_Model_Category,0),2)","v":"Mi04N"},"n/a",0,0,0.71,28.11]
[null,null,{"$f":"C31","v":"Miniflex"},"Local Authority",{"$f":"E31","v":"Urban"},{"$f":"F28","v":"< 500V"},"Miniflex_Local Authority_< 500V",{"$f":"INDEX(Matrix_Tariff_Map,MATCH(C32,Matrix_Model_Tariffs,0),2)&IFERROR(INDEX(Matrix_Transmission_Map,MATCH(#REF!,Matrix_Model_Transmission,0),2),0)&INDEX(Matrix_Voltage_Map,MATCH(F32,Matrix_Model_Voltage,0),2)&INDEX(Matrix_Category_Map,MATCH(D32,Matrix_Model_Category,0),2)","v":"Mi01Y"},"n/a",0,32.71,0.82,0]
[null,null,"Miniflex","Local Authority","Urban",{"$f":"F29","v":"≥ 500V & < 66kV"},"Miniflex_Local Authority_≥ 500V & < 66kV",{"$f":"INDEX(Matrix_Tariff_Map,MATCH(C33,Matrix_Model_Tariffs,0),2)&IFERROR(INDEX(Matrix_Transmission_Map,MATCH(#REF!,Matrix_Model_Transmission,0),2),0)&INDEX(Matrix_Voltage_Map,MATCH(F33,Matrix_Model_Voltage,0),2)&INDEX(Matrix_Category_Map,MATCH(D33,Matrix_Model_Category,0),2)","v":"Mi02Y"},"n/a",0,13.74,0.8,0]
[null,null,"Miniflex","Local Authority","Urban",{"$f":"F30","v":"≥ 66kV & ≤ 132kV"},"Miniflex_Local Authority_≥ 66kV & ≤ 132kV",{"$f":"INDEX(Matrix_Tariff_Map,MATCH(C34,Matrix_Model_Tariffs,0),2)&IFERROR(INDEX(Matrix_Transmission_Map,MATCH(#REF!,Matrix_Model_Transmission,0),2),0)&INDEX(Matrix_Voltage_Map,MATCH(F34,Matrix_Model_Voltage,0),2)&INDEX(Matrix_Category_Map,MATCH(D34,Matrix_Model_Category,0),2)","v":"Mi03Y"},"n/a",0,4.75,0.73,28.29]
[null,null,"Miniflex","Local Authority","Urban",{"$f":"F31","v":"> 132kV"},"Miniflex_Local Authority_> 132kV",{"$f":"INDEX(Matrix_Tariff_Map,MATCH(C35,Matrix_Model_Tariffs,0),2)&IFERROR(INDEX(Matrix_Transmission_Map,MATCH(#REF!,Matrix_Model_Transmission,0),2),0)&INDEX(Matrix_Voltage_Map,MATCH(F35,Matrix_Model_Voltage,0),2)&INDEX(Matrix_Category_Map,MATCH(D35,Matrix_Model_Category,0),2)","v":"Mi04Y"},"n/a",0,0,0.7,28.29]
[]
[null,null,"Ruraflex","Non-Local Authority",{"$f":"INDEX(Base_Tariff_Type,MATCH($C37,Base_Tariff_List,0))","v":"Rural"},"< 500V",{"$f":"C37 & \"_\" & D37 & \"_\" & F37","v":"Ruraflex_Non-Local Authority_< 500V"},{"$f":"INDEX(Matrix_Tariff_Map,MATCH(C37,Matrix_Model_Tariffs,0),2)&IFERROR(INDEX(Matrix_Transmission_Map,MATCH(#REF!,Matrix_Model_Transmission,0),2),0)&INDEX(Matrix_Voltage_Map,MATCH(F37,Matrix_Model_Voltage,0),2)&INDEX(Matrix_Category_Map,MATCH(D37,Matrix_Model_Category,0),2)","v":"Ru01N"},"n/a",0,52.09,0.8,0]
[null,null,{"$f":"C37","v":"Ruraflex"},"Non-Local Authority",{"$f":"E37","v":"Rural"},"≥ 500V & < 66kV","Ruraflex_Non-Local Authority_≥ 500V & < 66kV",{"$f":"INDEX(Matrix_Tariff_Map,MATCH(C38,Matrix_Model_Tariffs,0),2)&IFERROR(INDEX(Matrix_Transmission_Map,MATCH(#REF!,Matrix_Model_Transmission,0),2),0)&INDEX(Matrix_Voltage_Map,MATCH(F38,Matrix_Model_Voltage,0),2)&INDEX(Matrix_Category_Map,MATCH(D38,Matrix_Model_Category,0),2)","v":"Ru02N"},"n/a",0,45.67,0.8,0]
[null,null,{"$f":"C38","v":"Ruraflex"},"Non-Local Authority",{"$f":"E38","v":"Rural"},"≥ 66kV & ≤ 132kV","Ruraflex_Non-Local Authority_≥ 66kV & ≤ 132kV",{"$f":"INDEX(Matrix_Tariff_Map,MATCH(C39,Matrix_Model_Tariffs,0),2)&IFERROR(INDEX(Matrix_Transmission_Map,MATCH(#REF!,Matrix_Model_Transmission,0),2),0)&INDEX(Matrix_Voltage_Map,MATCH(F39,Matrix_Model_Voltage,0),2)&INDEX(Matrix_Category_Map,MATCH(D39,Matrix_Model_Category,0),2)","v":"Ru03N"},"n/a",0,0,0,0]
[null,null,"Ruraflex","Non-Local Authority","Rural","> 132kV","Ruraflex_Non-Local Authority_> 132kV",{"$f":"INDEX(Matrix_Tariff_Map,MATCH(C40,Matrix_Model_Tariffs,0),2)&IFERROR(INDEX(Matrix_Transmission_Map,MATCH(#REF!,Matrix_Model_Transmission,0),2),0)&INDEX(Matrix_Voltage_Map,MATCH(F40,Matrix_Model_Voltage,0),2)&INDEX(Matrix_Category_Map,MATCH(D40,Matrix_Model_Category,0),2)","v":"Ru04N"},"n/a",0,0,0,0]
[null,null,{"$f":"C38","v":"Ruraflex"},"Local Authority",{"$f":"E38","v":"Rural"},{"$f":"F37","v":"< 500V"},"Ruraflex_Local Authority_< 500V",{"$f":"INDEX(Matrix_Tariff_Map,MATCH(C41,Matrix_Model_Tariffs,0),2)&IFERROR(INDEX(Matrix_Transmission_Map,MATCH(#REF!,Matrix_Model_Transmission,0),2),0)&INDEX(Matrix_Voltage_Map,MATCH(F41,Matrix_Model_Voltage,0),2)&INDEX(Matrix_Category_Map,MATCH(D41,Matrix_Model_Category,0),2)","v":"Ru01Y"},"n/a",0,53.25,0.82,0]
[null,null,{"$f":"C41","v":"Ruraflex"},"Local Authority",{"$f":"E41","v":"Rural"},{"$f":"F38","v":"≥ 500V & < 66kV"},"Ruraflex_Local Authority_≥ 500V & < 66kV",{"$f":"INDEX(Matrix_Tariff_Map,MATCH(C42,Matrix_Model_Tariffs,0),2)&IFERROR(INDEX(Matrix_Transmission_Map,MATCH(#REF!,Matrix_Model_Transmission,0),2),0)&INDEX(Matrix_Voltage_Map,MATCH(F42,Matrix_Model_Voltage,0),2)&INDEX(Matrix_Category_Map,MATCH(D42,Matrix_Model_Category,0),2)","v":"Ru02Y"},"n/a",0,46.6,0.82,0]
[null,null,"Ruraflex","Local Authority","Rural",{"$f":"F39","v":"≥ 66kV & ≤ 132kV"},"Ruraflex_Local Authority_≥ 66kV & ≤ 132kV",{"$f":"INDEX(Matrix_Tariff_Map,MATCH(C43,Matrix_Model_Tariffs,0),2)&IFERROR(INDEX(Matrix_Transmission_Map,MATCH(#REF!,Matrix_Model_Transmission,0),2),0)&INDEX(Matrix_Voltage_Map,MATCH(F43,Matrix_Model_Voltage,0),2)&INDEX(Matrix_Category_Map,MATCH(D43,Matrix_Model_Category,0),2)","v":"Ru03Y"},"n/a",0,0,0,0]
[null,null,"Ruraflex","Local Authority","Rural",{"$f":"F40","v":"> 132kV"},"Ruraflex_Local Authority_> 132kV",{"$f":"INDEX(Matrix_Tariff_Map,MATCH(C44,Matrix_Model_Tariffs,0),2)&IFERROR(INDEX(Matrix_Transmission_Map,MATCH(#REF!,Matrix_Model_Transmission,0),2),0)&INDEX(Matrix_Voltage_Map,MATCH(F44,Matrix_Model_Voltage,0),2)&INDEX(Matrix_Category_Map,MATCH(D44,Matrix_Model_Category,0),2)","v":"Ru04Y"},"n/a",0,0,0,0]
[]
[null,null,"Nightsave Small","Non-Local Authority",{"$f":"INDEX(Base_Tariff_Type,MATCH($C46,Base_Tariff_List,0))","v":"Urban"},"< 500V",{"$f":"C46 & \"_\" & D46 & \"_\" & F46","v":"Nightsave Small_Non-Local Authority_< 500V"},{"$f":"INDEX(Matrix_Tariff_Map,MATCH(C46,Matrix_Model_Tariffs,0),2)&IFERROR(INDEX(Matrix_Transmission_Map,MATCH(#REF!,Matrix_Model_Transmission,0),2),0)&INDEX(Matrix_Voltage_Map,MATCH(F46,Matrix_Model_Voltage,0),2)&INDEX(Matrix_Category_Map,MATCH(D46,Matrix_Model_Category,0),2)","v":"NS01N"},34.79,65.959999999999994,0,0.8,0]
[null,null,{"$f":"C46","v":"Nightsave Small"},"Non-Local Authority",{"$f":"E46","v":"Urban"},"≥ 500V & < 66kV","Nightsave Small_Non-Local Authority_≥ 500V & < 66kV",{"$f":"INDEX(Matrix_Tariff_Map,MATCH(C47,Matrix_Model_Tariffs,0),2)&IFERROR(INDEX(Matrix_Transmission_Map,MATCH(#REF!,Matrix_Model_Transmission,0),2),0)&INDEX(Matrix_Voltage_Map,MATCH(F47,Matrix_Model_Voltage,0),2)&INDEX(Matrix_Category_Map,MATCH(D47,Matrix_Model_Category,0),2)","v":"NS02N"},31.91,60.52,0,0.79,0]
[null,null,{"$f":"C47","v":"Nightsave Small"},"Non-Local Authority",{"$f":"E47","v":"Urban"},"≥ 66kV & ≤ 132kV","Nightsave Small_Non-Local Authority_≥ 66kV & ≤ 132kV",{"$f":"INDEX(Matrix_Tariff_Map,MATCH(C48,Matrix_Model_Tariffs,0),2)&IFERROR(INDEX(Matrix_Transmission_Map,MATCH(#REF!,Matrix_Model_Transmission,0),2),0)&INDEX(Matrix_Voltage_Map,MATCH(F48,Matrix_Model_Voltage,0),2)&INDEX(Matrix_Category_Map,MATCH(D48,Matrix_Model_Category,0),2)","v":"NS03N"},11.4,21.09,0,0.77,28.11]
[null,null,"Nightsave Small","Non-Local Authority","Urban","> 132kV","Nightsave Small_Non-Local Authority_> 132kV",{"$f":"INDEX(Matrix_Tariff_Map,MATCH(C49,Matrix_Model_Tariffs,0),2)&IFERROR(INDEX(Matrix_Transmission_Map,MATCH(#REF!,Matrix_Model_Transmission,0),2),0)&INDEX(Matrix_Voltage_Map,MATCH(F49,Matrix_Model_Voltage,0),2)&INDEX(Matrix_Category_Map,MATCH(D49,Matrix_Model_Category,0),2)","v":"NS04N"},0,0,0,0.71,28.11]
[null,null,{"$f":"C49","v":"Nightsave Small"},"Local Authority",{"$f":"E49","v":"Urban"},{"$f":"F46","v":"< 500V"},"Nightsave Small_Local Authority_< 500V",{"$f":"INDEX(Matrix_Tariff_Map,MATCH(C50,Matrix_Model_Tariffs,0),2)&IFERROR(INDEX(Matrix_Transmission_Map,MATCH(#REF!,Matrix_Model_Transmission,0),2),0)&INDEX(Matrix_Voltage_Map,MATCH(F50,Matrix_Model_Voltage,0),2)&INDEX(Matrix_Category_Map,MATCH(D50,Matrix_Model_Category,0),2)","v":"NS01Y"},35.24,66.75,0,0.82,0]
[null,null,"Nightsave Small","Local Authority","Urban",{"$f":"F47","v":"≥ 500V & < 66kV"},"Nightsave Small_Local Authority_≥ 500V & < 66kV",{"$f":"INDEX(Matrix_Tariff_Map,MATCH(C51,Matrix_Model_Tariffs,0),2)&IFERROR(INDEX(Matrix_Transmission_Map,MATCH(#REF!,Matrix_Model_Transmission,0),2),0)&INDEX(Matrix_Voltage_Map,MATCH(F51,Matrix_Model_Voltage,0),2)&INDEX(Matrix_Category_Map,MATCH(D51,Matrix_Model_Category,0),2)","v":"NS02Y"},32.29,61.22,0,0.8,0]
[null,null,"Nightsave Small","Local Authority","Urban",{"$f":"F48","v":"≥ 66kV & ≤ 132kV"},"Nightsave Small_Local Authority_≥ 66kV & ≤ 132kV",{"$f":"INDEX(Matrix_Tariff_Map,MATCH(C52,Matrix_Model_Tariffs,0),2)&IFERROR(INDEX(Matrix_Transmission_Map,MATCH(#REF!,Matrix_Model_Transmission,0),2),0)&INDEX(Matrix_Voltage_Map,MATCH(F52,Matrix_Model_Voltage,0),2)&INDEX(Matrix_Category_Map,MATCH(D52,Matrix_Model_Category,0),2)","v":"NS03Y"},11.55,21.37,0,0.73,28.29]
[null,null,"Nightsave Small","Local Authority","Urban",{"$f":"F49","v":"> 132kV"},"Nightsave Small_Local Authority_> 132kV",{"$f":"INDEX(Matrix_Tariff_Map,MATCH(C53,Matrix_Model_Tariffs,0),2)&IFERROR(INDEX(Matrix_Transmission_Map,MATCH(#REF!,Matrix_Model_Transmission,0),2),0)&INDEX(Matrix_Voltage_Map,MATCH(F53,Matrix_Model_Voltage,0),2)&INDEX(Matrix_Category_Map,MATCH(D53,Matrix_Model_Category,0),2)","v":"NS04Y"},0,0,0,0.7,28.29]
[]
[null,null,"Nightsave Large","Non-Local Authority",{"$f":"INDEX(Base_Tariff_Type,MATCH($C55,Base_Tariff_List,0))","v":"Urban"},"< 500V",{"$f":"C55 & \"_\" & D55 & \"_\" & F55","v":"Nightsave Large_Non-Local Authority_< 500V"},{"$f":"INDEX(Matrix_Tariff_Map,MATCH(C55,Matrix_Model_Tariffs,0),2)&IFERROR(INDEX(Matrix_Transmission_Map,MATCH(#REF!,Matrix_Model_Transmission,0),2),0)&INDEX(Matrix_Voltage_Map,MATCH(F55,Matrix_Model_Voltage,0),2)&INDEX(Matrix_Category_Map,MATCH(D55,Matrix_Model_Category,0),2)","v":"NL01N"},34.79,65.959999999999994,0,0.8,0]
[null,null,{"$f":"C55","v":"Nightsave Large"},"Non-Local Authority",{"$f":"E55","v":"Urban"},"≥ 500V & < 66kV","Nightsave Large_Non-Local Authority_≥ 500V & < 66kV",{"$f":"INDEX(Matrix_Tariff_Map,MATCH(C56,Matrix_Model_Tariffs,0),2)&IFERROR(INDEX(Matrix_Transmission_Map,MATCH(#REF!,Matrix_Model_Transmission,0),2),0)&INDEX(Matrix_Voltage_Map,MATCH(F56,Matrix_Model_Voltage,0),2)&INDEX(Matrix_Category_Map,MATCH(D56,Matrix_Model_Category,0),2)","v":"NL02N"},31.91,60.52,0,0.79,0]
[null,null,{"$f":"C56","v":"Nightsave Large"},"Non-Local Authority",{"$f":"E56","v":"Urban"},"≥ 66kV & ≤ 132kV","Nightsave Large_Non-Local Authority_≥ 66kV & ≤ 132kV",{"$f":"INDEX(Matrix_Tariff_Map,MATCH(C57,Matrix_Model_Tariffs,0),2)&IFERROR(INDEX(Matrix_Transmission_Map,MATCH(#REF!,Matrix_Model_Transmission,0),2),0)&INDEX(Matrix_Voltage_Map,MATCH(F57,Matrix_Model_Voltage,0),2)&INDEX(Matrix_Category_Map,MATCH(D57,Matrix_Model_Category,0),2)","v":"NL03N"},11.4,21.09,0,0.77,28.11]
[null,null,"Nightsave Large","Non-Local Authority","Urban","> 132kV","Nightsave Large_Non-Local Authority_> 132kV",{"$f":"INDEX(Matrix_Tariff_Map,MATCH(C58,Matrix_Model_Tariffs,0),2)&IFERROR(INDEX(Matrix_Transmission_Map,MATCH(#REF!,Matrix_Model_Transmission,0),2),0)&INDEX(Matrix_Voltage_Map,MATCH(F58,Matrix_Model_Voltage,0),2)&INDEX(Matrix_Category_Map,MATCH(D58,Matrix_Model_Category,0),2)","v":"NL04N"},0,0,0,0.71,28.11]
[null,null,{"$f":"C58","v":"Nightsave Large"},"Local Authority",{"$f":"E58","v":"Urban"},{"$f":"F55","v":"< 500V"},"Nightsave Large_Local Authority_< 500V",{"$f":"INDEX(Matrix_Tariff_Map,MATCH(C59,Matrix_Model_Tariffs,0),2)&IFERROR(INDEX(Matrix_Transmission_Map,MATCH(#REF!,Matrix_Model_Transmission,0),2),0)&INDEX(Matrix_Voltage_Map,MATCH(F59,Matrix_Model_Voltage,0),2)&INDEX(Matrix_Category_Map,MATCH(D59,Matrix_Model_Category,0),2)","v":"NL01Y"},35.24,66.75,0,0.82,0]
[null,null,"Nightsave Large","Local Authority","Urban",{"$f":"F56","v":"≥ 500V & < 66kV"},"Nightsave Large_Local Authority_≥ 500V & < 66kV",{"$f":"INDEX(Matrix_Tariff_Map,MATCH(C60,Matrix_Model_Tariffs,0),2)&IFERROR(INDEX(Matrix_Transmission_Map,MATCH(#REF!,Matrix_Model_Transmission,0),2),0)&INDEX(Matrix_Voltage_Map,MATCH(F60,Matrix_Model_Voltage,0),2)&INDEX(Matrix_Category_Map,MATCH(D60,Matrix_Model_Category,0),2)","v":"NL02Y"},32.29,61.22,0,0.8,0]
[null,null,"Nightsave Large","Local Authority","Urban",{"$f":"F57","v":"≥ 66kV & ≤ 132kV"},"Nightsave Large_Local Authority_≥ 66kV & ≤ 132kV",{"$f":"INDEX(Matrix_Tariff_Map,MATCH(C61,Matrix_Model_Tariffs,0),2)&IFERROR(INDEX(Matrix_Transmission_Map,MATCH(#REF!,Matrix_Model_Transmission,0),2),0)&INDEX(Matrix_Voltage_Map,MATCH(F61,Matrix_Model_Voltage,0),2)&INDEX(Matrix_Category_Map,MATCH(D61,Matrix_Model_Category,0),2)","v":"NL03Y"},11.55,21.37,0,0.73,28.29]
[null,null,"Nightsave Large","Local Authority","Urban",{"$f":"F58","v":"> 132kV"},"Nightsave Large_Local Authority_> 132kV",{"$f":"INDEX(Matrix_Tariff_Map,MATCH(C62,Matrix_Model_Tariffs,0),2)&IFERROR(INDEX(Matrix_Transmission_Map,MATCH(#REF!,Matrix_Model_Transmission,0),2),0)&INDEX(Matrix_Voltage_Map,MATCH(F62,Matrix_Model_Voltage,0),2)&INDEX(Matrix_Category_Map,MATCH(D62,Matrix_Model_Category,0),2)","v":"NL04Y"},0,0,0,0.7,28.29]
[]
[null,null,"Nightsave Rural","Non-Local Authority",{"$f":"INDEX(Base_Tariff_Type,MATCH($C64,Base_Tariff_List,0))","v":"Rural"},"< 500V",{"$f":"C64 & \"_\" & D64 & \"_\" & F64","v":"Nightsave Rural_Non-Local Authority_< 500V"},{"$f":"INDEX(Matrix_Tariff_Map,MATCH(C64,Matrix_Model_Tariffs,0),2)&IFERROR(INDEX(Matrix_Transmission_Map,MATCH(#REF!,Matrix_Model_Transmission,0),2),0)&INDEX(Matrix_Voltage_Map,MATCH(F64,Matrix_Model_Voltage,0),2)&INDEX(Matrix_Category_Map,MATCH(D64,Matrix_Model_Category,0),2)","v":"NR01N"},"n/a",0,52.09,0.8,0]
[null,null,"Nightsave Rural","Non-Local Authority","Rural","≥ 500V & < 66kV","Nightsave Rural_Non-Local Authority_≥ 500V & < 66kV",{"$f":"INDEX(Matrix_Tariff_Map,MATCH(C65,Matrix_Model_Tariffs,0),2)&IFERROR(INDEX(Matrix_Transmission_Map,MATCH(#REF!,Matrix_Model_Transmission,0),2),0)&INDEX(Matrix_Voltage_Map,MATCH(F65,Matrix_Model_Voltage,0),2)&INDEX(Matrix_Category_Map,MATCH(D65,Matrix_Model_Category,0),2)","v":"NR02N"},"n/a",0,45.67,0.8,0]
[null,null,"Nightsave Rural","Non-Local Authority","Rural","≥ 66kV & ≤ 132kV","Nightsave Rural_Non-Local Authority_≥ 66kV & ≤ 132kV",{"$f":"INDEX(Matrix_Tariff_Map,MATCH(C66,Matrix_Model_Tariffs,0),2)&IFERROR(INDEX(Matrix_Transmission_Map,MATCH(#REF!,Matrix_Model_Transmission,0),2),0)&INDEX(Matrix_Voltage_Map,MATCH(F66,Matrix_Model_Voltage,0),2)&INDEX(Matrix_Category_Map,MATCH(D66,Matrix_Model_Category,0),2)","v":"NR03N"},"n/a",0,0,0,0]
[null,null,"Nightsave Rural","Non-Local Authority","Rural","> 132kV","Nightsave Rural_Non-Local Authority_> 132kV",{"$f":"INDEX(Matrix_Tariff_Map,MATCH(C67,Matrix_Model_Tariffs,0),2)&IFERROR(INDEX(Matrix_Transmission_Map,MATCH(#REF!,Matrix_Model_Transmission,0),2),0)&INDEX(Matrix_Voltage_Map,MATCH(F67,Matrix_Model_Voltage,0),2)&INDEX(Matrix_Category_Map,MATCH(D67,Matrix_Model_Category,0),2)","v":"NR04N"},"n/a",0,0,0,0]
[null,null,"Nightsave Rural","Local Authority","Rural","< 500V","Nightsave Rural_Local Authority_< 500V",{"$f":"INDEX(Matrix_Tariff_Map,MATCH(C68,Matrix_Model_Tariffs,0),2)&IFERROR(INDEX(Matrix_Transmission_Map,MATCH(#REF!,Matrix_Model_Transmission,0),2),0)&INDEX(Matrix_Voltage_Map,MATCH(F68,Matrix_Model_Voltage,0),2)&INDEX(Matrix_Category_Map,MATCH(D68,Matrix_Model_Category,0),2)","v":"NR01Y"},"n/a",0,53.25,0.82,0]
[null,null,"Nightsave Rural","Local Authority","Rural","≥ 500V & < 66kV","Nightsave Rural_Local Authority_≥ 500V & < 66kV",{"$f":"INDEX(Matrix_Tariff_Map,MATCH(C69,Matrix_Model_Tariffs,0),2)&IFERROR(INDEX(Matrix_Transmission_Map,MATCH(#REF!,Matrix_Model_Transmission,0),2),0)&INDEX(Matrix_Voltage_Map,MATCH(F69,Matrix_Model_Voltage,0),2)&INDEX(Matrix_Category_Map,MATCH(D69,Matrix_Model_Category,0),2)","v":"NR02Y"},"n/a",0,46.6,0.82,0]
[null,null,"Nightsave Rural","Local Authority","Rural","≥ 66kV & ≤ 132kV","Nightsave Rural_Local Authority_≥ 66kV & ≤ 132kV",{"$f":"INDEX(Matrix_Tariff_Map,MATCH(C70,Matrix_Model_Tariffs,0),2)&IFERROR(INDEX(Matrix_Transmission_Map,MATCH(#REF!,Matrix_Model_Transmission,0),2),0)&INDEX(Matrix_Voltage_Map,MATCH(F70,Matrix_Model_Voltage,0),2)&INDEX(Matrix_Category_Map,MATCH(D70,Matrix_Model_Category,0),2)","v":"NR03Y"},"n/a",0,0,0,0]
[null,null,"Nightsave Rural","Local Authority","Rural","> 132kV","Nightsave Rural_Local Authority_> 132kV",{"$f":"INDEX(Matrix_Tariff_Map,MATCH(C71,Matrix_Model_Tariffs,0),2)&IFERROR(INDEX(Matrix_Transmission_Map,MATCH(#REF!,Matrix_Model_Transmission,0),2),0)&INDEX(Matrix_Voltage_Map,MATCH(F71,Matrix_Model_Voltage,0),2)&INDEX(Matrix_Category_Map,MATCH(D71,Matrix_Model_Category,0),2)","v":"NR04Y"},"n/a",0,0,0,0]

{"sheet":"Rates LPU by Voltage - Current","index":12,"n_rows":71,"n_cols":13,"rows_kept":71,"cut":false,"hidden":true,"merged":[]}
[]
[]
[]
[null,null,{"$f":"\"Large Power User | Network & Reliability Service Charges by Voltage Inputs | \"&Current_Period","v":"Large Power User | Network & Reliability Service Charges by Voltage Inputs | 2023/2024"}]
[]
[null,null,"Summary - Rates categorized by Voltage"]
[null,null,"Tariff","Tariff Category","Transmission Zone","Supply Voltage","Code","Matrix code","Network capacity charge R/kVA/m","Network demand charge R/kVA/m","Network demand charge c/kwh","Ancillary service charge [c/kWh]","LV Subsidy Charge [R/kVA/m]"]
[null,null,"Megaflex",{"$f":"Selected_Tariff_Category","v":"Non-Local Authority"},null,{"$f":"Selected_Supply_Voltage","v":"< 500V"},{"$f":"C8&\"_\"&D8&\"_\"&F8","v":"Megaflex_Non-Local Authority_< 500V"},null,{"$f":"INDEX(I$19:I$81,MATCH($G8,$G$19:$G$81,0))","v":30.86},58.51,0,0.71,0]
[null,null,"Miniflex","Non-Local Authority",null,"< 500V","Miniflex_Non-Local Authority_< 500V",null,"n/a",0,28.68,0.71,0]
[null,null,"Ruraflex","Non-Local Authority",null,"< 500V","Ruraflex_Non-Local Authority_< 500V",null,"n/a",0,46.2,0.71,0]
[null,null,"Nightsave Small","Non-Local Authority",null,"< 500V","Nightsave Small_Non-Local Authority_< 500V",null,30.86,58.51,0,0.71,0]
[null,null,"Nightsave Large","Non-Local Authority",null,"< 500V","Nightsave Large_Non-Local Authority_< 500V",null,30.86,58.51,0,0.71,0]
[null,null,"Nightsave Rural","Non-Local Authority",null,"< 500V","Nightsave Rural_Non-Local Authority_< 500V",null,"n/a",0,46.2,0.71,0]
[]
[null,null,null,null,null,null,null,null,"Dx NAC","Dx NDC","DxNDC Energy","Reliab","SubUrbLowVolt"]
[null,null,"Tariff","Tariff Category","Transmission Zone","Supply Voltage","Code","Matrix Code","Network Capacity Charge","Network Demand Charge","Network Demand Charge","Reliability Service Charge","LV Subsidy Charge"]
[null,null,null,null,null,null,null,null,"R/kVA/m","R/kVA/m","c/kWh","c/kWh","R/kVA/m"]
[null,null,null,null,null,null,null,null,"Dx NCC","Dx NDC","DxNDC Energy","Reliab","SubUrbLowVolt"]
[null,null,"Megaflex","Non-Local Authority",null,"< 500V",{"$f":"C19&\"_\"&D19&\"_\"&F19","v":"Megaflex_Non-Local Authority_< 500V"},{"$f":"INDEX(Matrix_Tariff_Map,MATCH(C19,Matrix_Model_Tariffs,0),2)&IFERROR(INDEX(Matrix_Transmission_Map,MATCH(E19,Matrix_Model_Transmission,0),2),0)&INDEX(Matrix_Voltage_Map,MATCH(F19,Matrix_Model_Voltage,0),2)&INDEX(Matrix_Category_Map,MATCH(D19,Matrix_Model_Category,0),2)","v":"Me01N"},30.86,58.51,0,0.71,0]
[null,null,{"$f":"C19","v":"Megaflex"},"Non-Local Authority",null,"≥ 500V & < 66kV","Megaflex_Non-Local Authority_≥ 500V & < 66kV","Me02N",28.3,53.68,0,0.7,0]
[null,null,{"$f":"C20","v":"Megaflex"},"Non-Local Authority",null,"≥ 66kV & ≤ 132kV","Megaflex_Non-Local Authority_≥ 66kV & ≤ 132kV","Me03N",10.11,18.71,0,0.68,24.93]
[null,null,"Megaflex","Non-Local Authority",null,"> 132kV","Megaflex_Non-Local Authority_> 132kV","Me04N",0,0,0,0.63,24.93]
[null,null,{"$f":"C22","v":"Megaflex"},"Local Authority",null,{"$f":"F19","v":"< 500V"},"Megaflex_Local Authority_< 500V","Me01Y",31.26,59.22,0,0.73,0]
[null,null,"Megaflex","Local Authority",null,{"$f":"F20","v":"≥ 500V & < 66kV"},"Megaflex_Local Authority_≥ 500V & < 66kV","Me02Y",28.65,54.31,0,0.71,0]
[null,null,"Megaflex","Local Authority",null,{"$f":"F21","v":"≥ 66kV & ≤ 132kV"},"Megaflex_Local Authority_≥ 66kV & ≤ 132kV","Me03Y",10.25,18.96,0,0.65,25.1]
[null,null,"Megaflex","Local Authority",null,{"$f":"F22","v":"> 132kV"},"Megaflex_Local Authority_> 132kV","Me04Y",0,0,0,0.62,25.1]
[]
[null,null,"Miniflex","Non-Local Authority",null,"< 500V",{"$f":"C28&\"_\"&D28&\"_\"&F28","v":"Miniflex_Non-Local Authority_< 500V"},{"$f":"INDEX(Matrix_Tariff_Map,MATCH(C28,Matrix_Model_Tariffs,0),2)&IFERROR(INDEX(Matrix_Transmission_Map,MATCH(E28,Matrix_Model_Transmission,0),2),0)&INDEX(Matrix_Voltage_Map,MATCH(F28,Matrix_Model_Voltage,0),2)&INDEX(Matrix_Category_Map,MATCH(D28,Matrix_Model_Category,0),2)","v":"Mi01N"},"n/a",0,28.68,0.71,0]
[null,null,{"$f":"C28","v":"Miniflex"},"Non-Local Authority",null,"≥ 500V & < 66kV","Miniflex_Non-Local Authority_≥ 500V & < 66kV","Mi02N","n/a",0,12.02,0.7,0]
[null,null,{"$f":"C29","v":"Miniflex"},"Non-Local Authority",null,"≥ 66kV & ≤ 132kV","Miniflex_Non-Local Authority_≥ 66kV & ≤ 132kV","Mi03N","n/a",0,4.1900000000000004,0.68,24.93]
[null,null,"Miniflex","Non-Local Authority",null,"> 132kV","Miniflex_Non-Local Authority_> 132kV","Mi04N","n/a",0,0,0.63,24.93]
[null,null,{"$f":"C31","v":"Miniflex"},"Local Authority",null,{"$f":"F28","v":"< 500V"},"Miniflex_Local Authority_< 500V","Mi01Y","n/a",0,29.02,0.73,0]
[null,null,"Miniflex","Local Authority",null,{"$f":"F29","v":"≥ 500V & < 66kV"},"Miniflex_Local Authority_≥ 500V & < 66kV","Mi02Y","n/a",0,12.19,0.71,0]
[null,null,"Miniflex","Local Authority",null,{"$f":"F30","v":"≥ 66kV & ≤ 132kV"},"Miniflex_Local Authority_≥ 66kV & ≤ 132kV","Mi03Y","n/a",0,4.21,0.65,25.1]
[null,null,"Miniflex","Local Authority",null,{"$f":"F31","v":"> 132kV"},"Miniflex_Local Authority_> 132kV","Mi04Y","n/a",0,0,0.62,25.1]
[]
[null,null,"Ruraflex","Non-Local Authority",null,"< 500V",{"$f":"C37&\"_\"&D37&\"_\"&F37","v":"Ruraflex_Non-Local Authority_< 500V"},{"$f":"INDEX(Matrix_Tariff_Map,MATCH(C37,Matrix_Model_Tariffs,0),2)&IFERROR(INDEX(Matrix_Transmission_Map,MATCH(E37,Matrix_Model_Transmission,0),2),0)&INDEX(Matrix_Voltage_Map,MATCH(F37,Matrix_Model_Voltage,0),2)&INDEX(Matrix_Category_Map,MATCH(D37,Matrix_Model_Category,0),2)","v":"Ru01N"},"n/a",0,46.2,0.71,0]
[null,null,{"$f":"C37","v":"Ruraflex"},"Non-Local Authority",null,"≥ 500V & < 66kV","Ruraflex_Non-Local Authority_≥ 500V & < 66kV","Ru02N","n/a",0,40.51,0.71,0]
[null,null,{"$f":"C38","v":"Ruraflex"},"Non-Local Authority",null,"≥ 66kV & ≤ 132kV","Ruraflex_Non-Local Authority_≥ 66kV & ≤ 132kV","Ru03N","n/a",0,0,0,0]
[null,null,"Ruraflex","Non-Local Authority",null,"> 132kV","Ruraflex_Non-Local Authority_> 132kV","Ru04N","n/a",0,0,0,0]
[null,null,{"$f":"C38","v":"Ruraflex"},"Local Authority",null,{"$f":"F37","v":"< 500V"},"Ruraflex_Local Authority_< 500V","Ru01Y","n/a",0,47.24,0.73,0]
[null,null,{"$f":"C39","v":"Ruraflex"},"Local Authority",null,{"$f":"F38","v":"≥ 500V & < 66kV"},"Ruraflex_Local Authority_≥ 500V & < 66kV","Ru02Y","n/a",0,41.34,0.73,0]
[null,null,"Ruraflex","Local Authority",null,{"$f":"F39","v":"≥ 66kV & ≤ 132kV"},"Ruraflex_Local Authority_≥ 66kV & ≤ 132kV","Ru03Y","n/a",0,0,0,0]
[null,null,"Ruraflex","Local Authority",null,{"$f":"F40","v":"> 132kV"},"Ruraflex_Local Authority_> 132kV","Ru04Y","n/a",0,0,0,0]
[]
[null,null,"Nightsave Small","Non-Local Authority",null,"< 500V",{"$f":"C46&\"_\"&D46&\"_\"&F46","v":"Nightsave Small_Non-Local Authority_< 500V"},{"$f":"INDEX(Matrix_Tariff_Map,MATCH(C46,Matrix_Model_Tariffs,0),2)&IFERROR(INDEX(Matrix_Transmission_Map,MATCH(E46,Matrix_Model_Transmission,0),2),0)&INDEX(Matrix_Voltage_Map,MATCH(F46,Matrix_Model_Voltage,0),2)&INDEX(Matrix_Category_Map,MATCH(D46,Matrix_Model_Category,0),2)","v":"NS01N"},30.86,58.51,0,0.71,0]
[null,null,{"$f":"C46","v":"Nightsave Small"},"Non-Local Authority",null,"≥ 500V & < 66kV","Nightsave Small_Non-Local Authority_≥ 500V & < 66kV","NS02N",28.3,53.68,0,0.7,0]
[null,null,{"$f":"C47","v":"Nightsave Small"},"Non-Local Authority",null,"≥ 66kV & ≤ 132kV","Nightsave Small_Non-Local Authority_≥ 66kV & ≤ 132kV","NS03N",10.11,18.71,0,0.68,24.93]
[null,null,"Nightsave Small","Non-Local Authority",null,"> 132kV","Nightsave Small_Non-Local Authority_> 132kV","NS04N",0,0,0,0.63,24.93]
[null,null,{"$f":"C49","v":"Nightsave Small"},"Local Authority",null,{"$f":"F46","v":"< 500V"},"Nightsave Small_Local Authority_< 500V","NS01Y",31.26,59.22,0,0.73,0]
[null,null,"Nightsave Small","Local Authority",null,{"$f":"F47","v":"≥ 500V & < 66kV"},"Nightsave Small_Local Authority_≥ 500V & < 66kV","NS02Y",28.65,54.31,0,0.71,0]
[null,null,"Nightsave Small","Local Authority",null,{"$f":"F48","v":"≥ 66kV & ≤ 132kV"},"Nightsave Small_Local Authority_≥ 66kV & ≤ 132kV","NS03Y",10.25,18.96,0,0.65,25.1]
[null,null,"Nightsave Small","Local Authority",null,{"$f":"F49","v":"> 132kV"},"Nightsave Small_Local Authority_> 132kV","NS04Y",0,0,0,0.62,25.1]
[]
[null,null,"Nightsave Large","Non-Local Authority",null,"< 500V",{"$f":"C55&\"_\"&D55&\"_\"&F55","v":"Nightsave Large_Non-Local Authority_< 500V"},{"$f":"INDEX(Matrix_Tariff_Map,MATCH(C55,Matrix_Model_Tariffs,0),2)&IFERROR(INDEX(Matrix_Transmission_Map,MATCH(E55,Matrix_Model_Transmission,0),2),0)&INDEX(Matrix_Voltage_Map,MATCH(F55,Matrix_Model_Voltage,0),2)&INDEX(Matrix_Category_Map,MATCH(D55,Matrix_Model_Category,0),2)","v":"NL01N"},30.86,58.51,0,0.71,0]
[null,null,{"$f":"C55","v":"Nightsave Large"},"Non-Local Authority",null,"≥ 500V & < 66kV","Nightsave Large_Non-Local Authority_≥ 500V & < 66kV","NL02N",28.3,53.68,0,0.7,0]
[null,null,{"$f":"C56","v":"Nightsave Large"},"Non-Local Authority",null,"≥ 66kV & ≤ 132kV","Nightsave Large_Non-Local Authority_≥ 66kV & ≤ 132kV","NL03N",10.11,18.71,0,0.68,24.93]
[null,null,"Nightsave Large","Non-Local Authority",null,"> 132kV","Nightsave Large_Non-Local Authority_> 132kV","NL04N",0,0,0,0.63,24.93]
[null,null,{"$f":"C58","v":"Nightsave Large"},"Local Authority",null,{"$f":"F55","v":"< 500V"},"Nightsave Large_Local Authority_< 500V","NL01Y",31.26,59.22,0,0.73,0]
[null,null,"Nightsave Large","Local Authority",null,{"$f":"F56","v":"≥ 500V & < 66kV"},"Nightsave Large_Local Authority_≥ 500V & < 66kV","NL02Y",28.65,54.31,0,0.71,0]
[null,null,"Nightsave Large","Local Authority",null,{"$f":"F57","v":"≥ 66kV & ≤ 132kV"},"Nightsave Large_Local Authority_≥ 66kV & ≤ 132kV","NL03Y",10.25,18.96,0,0.65,25.1]
[null,null,"Nightsave Large","Local Authority",null,{"$f":"F58","v":"> 132kV"},"Nightsave Large_Local Authority_> 132kV","NL04Y",0,0,0,0.62,25.1]
[]
[null,null,"Nightsave Rural","Non-Local Authority",null,"< 500V",{"$f":"C64&\"_\"&D64&\"_\"&F64","v":"Nightsave Rural_Non-Local Authority_< 500V"},{"$f":"INDEX(Matrix_Tariff_Map,MATCH(C64,Matrix_Model_Tariffs,0),2)&IFERROR(INDEX(Matrix_Transmission_Map,MATCH(E64,Matrix_Model_Transmission,0),2),0)&INDEX(Matrix_Voltage_Map,MATCH(F64,Matrix_Model_Voltage,0),2)&INDEX(Matrix_Category_Map,MATCH(D64,Matrix_Model_Category,0),2)","v":"NR01N"},"n/a",0,46.2,0.71,0]
[null,null,{"$f":"C64","v":"Nightsave Rural"},"Non-Local Authority",null,"≥ 500V & < 66kV","Nightsave Rural_Non-Local Authority_≥ 500V & < 66kV","NR02N","n/a",0,40.51,0.71,0]
[null,null,{"$f":"C65","v":"Nightsave Rural"},"Non-Local Authority",null,"≥ 66kV & ≤ 132kV","Nightsave Rural_Non-Local Authority_≥ 66kV & ≤ 132kV","NR03N","n/a",0,0,0,0]
[null,null,"Nightsave Rural","Non-Local Authority",null,"> 132kV","Nightsave Rural_Non-Local Authority_> 132kV","NR04N","n/a",0,0,0,0]
[null,null,{"$f":"C64","v":"Nightsave Rural"},"Local Authority",null,{"$f":"F64","v":"< 500V"},"Nightsave Rural_Local Authority_< 500V","NR01Y","n/a",0,47.24,0.73,0]
[null,null,{"$f":"C68","v":"Nightsave Rural"},"Local Authority",null,{"$f":"F65","v":"≥ 500V & < 66kV"},"Nightsave Rural_Local Authority_≥ 500V & < 66kV","NR02Y","n/a",0,41.34,0.73,0]
[null,null,"Nightsave Rural","Local Authority",null,{"$f":"F66","v":"≥ 66kV & ≤ 132kV"},"Nightsave Rural_Local Authority_≥ 66kV & ≤ 132kV","NR03Y","n/a",0,0,0,0]
[null,null,"Nightsave Rural","Local Authority",null,{"$f":"F67","v":"> 132kV"},"Nightsave Rural_Local Authority_> 132kV","NR04Y","n/a",0,0,0,0]

{"sheet":"Rates LPU Energy - New","index":13,"n_rows":215,"n_cols":20,"rows_kept":215,"cut":false,"hidden":true,"merged":[]}
[]
[]
[]
[null,null,{"$f":"\"Large Power User | Energy Charge Inputs | \"&New_Period","v":"Large Power User | Energy Charge Inputs | 2024/2025"}]
[null,null,null,null,null,null,null,null,"c/kWh","c/kWh","c/kWh","c/kWh","c/kWh","c/kWh","c/kWh","c/kWh","[R/kVA/m]","[R/kVA/m]","[R/kVA/m]","[R/kVA/m]"]
[null,null,"Summary - Rates categorized by Voltage and by Transmission Zone",null,null,null,null,null,"Active Energy Charge [c/kWh]",null,null,null,null,null,"Active Energy Charge [c/kWh]",null,"Energy Demand Charge"]
[null,null,"Tariff","Tariff Category","Transmission Zone","Supply Voltage","Code","Matrix Code","High - Peak","High - Standard","High-Off Peak","Low - Peak","Low - Standard","Low-Off Peak","High Charge","Low Charge","High Demand","Low Demand","Transmission Network Charges","Network Capacity Charges"]
[null,null,"Megaflex",{"$f":"Selected_Tariff_Category","v":"Non-Local Authority"},{"$f":"Selected_Transmission","v":"[0 - 300km]"},{"$f":"Selected_Supply_Voltage","v":"< 500V"},{"$f":"C8&\"_\"&D8&\"_\"&E8&\"_\"&F8","v":"Megaflex_Non-Local Authority_[0 - 300km]_< 500V"},{"$f":"INDEX(H$19:H$241,MATCH($G8,$G$19:$G$241,0))","v":"Me01N"},611.94000000000005,186.18,101.66,200.38,138.26,88.15,"n/a","n/a","n/a","n/a",17.510000000000002,"n/a"]
[null,null,"Miniflex","Non-Local Authority","[0 - 300km]","< 500V",{"$f":"C9&\"_\"&D9&\"_\"&E9&\"_\"&F9","v":"Miniflex_Non-Local Authority_[0 - 300km]_< 500V"},"Mi01N",611.94000000000005,186.18,101.66,200.38,138.26,88.15,"n/a","n/a","n/a","n/a","n/a",52.22]
[null,null,"Ruraflex","Non-Local Authority","[0 - 300km]","< 500V","Ruraflex_Non-Local Authority_[0 - 300km]_< 500V","Ru01N",633.61,191.95,104.26,206.7,142.22999999999999,90.24,"n/a","n/a","n/a","n/a","n/a",36.6]
[null,null,"Nightsave Small","Non-Local Authority","[0 - 300km]","< 500V","Nightsave Small_Non-Local Authority_[0 - 300km]_< 500V","NS01N","n/a","n/a","n/a","n/a","n/a","n/a",151.13999999999999,117.49,322.97000000000003,41.62,17.510000000000002,"n/a"]
[null,null,"Nightsave Large","Non-Local Authority","[0 - 300km]","< 500V","Nightsave Large_Non-Local Authority_[0 - 300km]_< 500V","NL01N","n/a","n/a","n/a","n/a","n/a","n/a",151.13999999999999,117.49,459.88,64.27,17.510000000000002,"n/a"]
[null,null,"Nightsave Rural","Non-Local Authority","[0 - 300km]","< 500V","Nightsave Rural_Non-Local Authority_[0 - 300km]_< 500V","NR01N","n/a","n/a","n/a","n/a","n/a","n/a",154.56,120.08,517.84,274.05,"n/a",26.19]
[]
[]
[null,null,"Tariff","Tariff Category","Transmission Zone","Supply Voltage","Code","Matrix Code","High - Peak","High - Standard","High-Off Peak","Low - Peak","Low - Standard","Low-Off Peak","High Demand","Low Demand","High Demand","Low Demand","Transmission network charges","Network Access Charges"]
[null,null,null,null,null,null,null,null,"c/kWh","c/kWh","c/kWh","c/kWh","c/kWh","c/kWh","c/kWh","c/kWh","R/kVA/m","R/kVA/m","R/kVA/m","R/kVA/m"]
[null,null,null,null,null,null,null,null,{"$f":"'Rates LPU Energy - Current'!I18","v":"kWhHP"},{"$f":"'Rates LPU Energy - Current'!J18","v":"kWhHS"},{"$f":"'Rates LPU Energy - Current'!K18","v":"kWhHO"},{"$f":"'Rates LPU Energy - Current'!L18","v":"kWhLP"},{"$f":"'Rates LPU Energy - Current'!M18","v":"kWhLS"},{"$f":"'Rates LPU Energy - Current'!N18","v":"kWhLO"},{"$f":"'Rates LPU Energy - Current'!O18","v":"kWhHP"},{"$f":"'Rates LPU Energy - Current'!P18","v":"kWhLP"},{"$f":"'Rates LPU Energy - Current'!Q18","v":"EDC H"},{"$f":"'Rates LPU Energy - Current'!R18","v":"EDC L"},{"$f":"'Rates LPU Energy - Current'!S18","v":"Tx NAC"},{"$f":"'Rates LPU Energy - Current'!T18","v":"Dx NAC"}]
[null,null,"Megaflex","Non-Local Authority","[0 - 300km]","< 500V",{"$f":"C19&\"_\"&D19&\"_\"&E19&\"_\"&F19","v":"Megaflex_Non-Local Authority_[0 - 300km]_< 500V"},{"$f":"'Rates LPU Energy - Current'!H19","v":"Me01N"},611.94000000000005,186.18,101.66,200.38,138.26,88.15,"n/a","n/a","n/a","n/a",17.510000000000002,"n/a"]
[null,null,{"$f":"C19","v":"Megaflex"},"Non-Local Authority","[0 - 300km]","≥ 500V & < 66kV",{"$f":"C20&\"_\"&D20&\"_\"&E20&\"_\"&F20","v":"Megaflex_Non-Local Authority_[0 - 300km]_≥ 500V & < 66kV"},{"$f":"'Rates LPU Energy - Current'!H20","v":"Me02N"},602.34,182.47,99.11,196.46,135.24,85.8,"n/a","n/a","n/a","n/a",16,"n/a"]
[null,null,{"$f":"C20","v":"Megaflex"},"Non-Local Authority","[0 - 300km]","≥ 66kV & ≤ 132kV","Megaflex_Non-Local Authority_[0 - 300km]_≥ 66kV & ≤ 132kV",{"$f":"'Rates LPU Energy - Current'!H21","v":"Me03N"},583.26,176.67,95.96,190.28,130.91999999999999,83.11,"n/a","n/a","n/a","n/a",15.57,"n/a"]
[null,null,"Megaflex","Non-Local Authority","[0 - 300km]","> 132kV","Megaflex_Non-Local Authority_[0 - 300km]_> 132kV",{"$f":"'Rates LPU Energy - Current'!H22","v":"Me04N"},549.70000000000005,166.49,90.44,179.37,123.42,78.31,"n/a","n/a","n/a","n/a",19.7,"n/a"]
[null,null,"Megaflex","Non-Local Authority","[301 - 600km]","< 500V","Megaflex_Non-Local Authority_[301 - 600km]_< 500V",{"$f":"'Rates LPU Energy - Current'!H23","v":"Me11N"},616.91999999999996,186.92,101.49,201.26,138.57,87.91,"n/a","n/a","n/a","n/a",17.63,"n/a"]
[null,null,"Megaflex","Non-Local Authority","[301 - 600km]","≥ 500V & < 66kV","Megaflex_Non-Local Authority_[301 - 600km]_≥ 500V & < 66kV",{"$f":"'Rates LPU Energy - Current'!H24","v":"Me12N"},608.35,184.27,100.07,198.48,136.57,86.64,"n/a","n/a","n/a","n/a",16.14,"n/a"]
[null,null,"Megaflex","Non-Local Authority","[301 - 600km]","≥ 66kV & ≤ 132kV","Megaflex_Non-Local Authority_[301 - 600km]_≥ 66kV & ≤ 132kV",{"$f":"'Rates LPU Energy - Current'!H25","v":"Me13N"},588.99,178.4,96.85,192.12,132.22999999999999,83.9,"n/a","n/a","n/a","n/a",15.69,"n/a"]
[null,null,"Megaflex","Non-Local Authority","[301 - 600km]","> 132kV","Megaflex_Non-Local Authority_[301 - 600km]_> 132kV",{"$f":"'Rates LPU Energy - Current'!H26","v":"Me14N"},555.21,168.22,91.29,181.09,124.61,79.040000000000006,"n/a","n/a","n/a","n/a",19.86,"n/a"]
[null,null,"Megaflex","Non-Local Authority","[601 - 900km]","< 500V","Megaflex_Non-Local Authority_[601 - 900km]_< 500V",{"$f":"'Rates LPU Energy - Current'!H27","v":"Me21N"},623.07000000000005,188.75,102.47,203.25,139.91,88.73,"n/a","n/a","n/a","n/a",17.84,"n/a"]
[null,null,"Megaflex","Non-Local Authority","[601 - 900km]","≥ 500V & < 66kV","Megaflex_Non-Local Authority_[601 - 900km]_≥ 500V & < 66kV",{"$f":"'Rates LPU Energy - Current'!H28","v":"Me22N"},614.46,186.17,101.08,200.44,137.97,87.52,"n/a","n/a","n/a","n/a",16.29,"n/a"]
[null,null,"Megaflex","Non-Local Authority","[601 - 900km]","≥ 66kV & ≤ 132kV","Megaflex_Non-Local Authority_[601 - 900km]_≥ 66kV & ≤ 132kV",{"$f":"'Rates LPU Energy - Current'!H29","v":"Me23N"},595.01,180.25,97.86,194.08,133.61000000000001,84.77,"n/a","n/a","n/a","n/a",15.78,"n/a"]
[null,null,"Megaflex","Non-Local Authority","[601 - 900km]","> 132kV","Megaflex_Non-Local Authority_[601 - 900km]_> 132kV",{"$f":"'Rates LPU Energy - Current'!H30","v":"Me24N"},560.79999999999995,169.85,92.3,182.92,125.89,79.89,"n/a","n/a","n/a","n/a",20.16,"n/a"]
[null,null,"Megaflex","Non-Local Authority","[> 900km]","< 500V","Megaflex_Non-Local Authority_[> 900km]_< 500V",{"$f":"'Rates LPU Energy - Current'!H31","v":"Me31N"},629.34,190.72,103.51,205.32,141.29,89.66,"n/a","n/a","n/a","n/a",17.95,"n/a"]
[null,null,"Megaflex","Non-Local Authority","[> 900km]","≥ 500V & < 66kV","Megaflex_Non-Local Authority_[> 900km]_≥ 500V & < 66kV",{"$f":"'Rates LPU Energy - Current'!H32","v":"Me32N"},620.57000000000005,187.97,102.04,202.4,139.28,88.38,"n/a","n/a","n/a","n/a",16.48,"n/a"]
[null,null,"Megaflex","Non-Local Authority","[> 900km]","≥ 66kV & ≤ 132kV","Megaflex_Non-Local Authority_[> 900km]_≥ 66kV & ≤ 132kV",{"$f":"'Rates LPU Energy - Current'!H33","v":"Me33N"},600.97,182.03,98.84,196.02,134.91999999999999,85.59,"n/a","n/a","n/a","n/a",15.93,"n/a"]
[null,null,"Megaflex","Non-Local Authority","[> 900km]","> 132kV","Megaflex_Non-Local Authority_[> 900km]_> 132kV",{"$f":"'Rates LPU Energy - Current'!H34","v":"Me34N"},566.26,171.61,93.24,184.83,127.26,80.77,"n/a","n/a","n/a","n/a",20.3,"n/a"]
[null,null,"Megaflex","Local Authority",{"$f":"E19","v":"[0 - 300km]"},{"$f":"F19","v":"< 500V"},"Megaflex_Local Authority_[0 - 300km]_< 500V",{"$f":"'Rates LPU Energy - Current'!H35","v":"Me01Y"},634.04999999999995,192.94,105.28,207.57,143.26,91.31,"n/a","n/a","n/a","n/a",17.670000000000002,"n/a"]
[null,null,"Megaflex","Local Authority",{"$f":"E20","v":"[0 - 300km]"},"≥ 500V & < 66kV","Megaflex_Local Authority_[0 - 300km]_≥ 500V & < 66kV",{"$f":"'Rates LPU Energy - Current'!H36","v":"Me02Y"},624.04999999999995,189.08,102.7,203.57,140.1,88.91,"n/a","n/a","n/a","n/a",16.12,"n/a"]
[null,null,"Megaflex","Local Authority","[0 - 300km]","≥ 66kV & ≤ 132kV","Megaflex_Local Authority_[0 - 300km]_≥ 66kV & ≤ 132kV",{"$f":"'Rates LPU Energy - Current'!H37","v":"Me03Y"},604.37,183.08,99.43,197.16,135.72999999999999,86.08,"n/a","n/a","n/a","n/a",15.68,"n/a"]
[null,null,"Megaflex","Local Authority","[0 - 300km]","> 132kV","Megaflex_Local Authority_[0 - 300km]_> 132kV",{"$f":"'Rates LPU Energy - Current'!H38","v":"Me04Y"},569.57000000000005,172.54,93.69,185.8,127.87,81.11,"n/a","n/a","n/a","n/a",19.86,"n/a"]
[null,null,"Megaflex","Local Authority","[301 - 600km]","< 500V","Megaflex_Local Authority_[301 - 600km]_< 500V",{"$f":"'Rates LPU Energy - Current'!H39","v":"Me11Y"},639.22,193.63,105.13,208.52,143.55000000000001,91.08,"n/a","n/a","n/a","n/a",17.739999999999998,"n/a"]
[null,null,"Megaflex","Local Authority","[301 - 600km]","≥ 500V & < 66kV","Megaflex_Local Authority_[301 - 600km]_≥ 500V & < 66kV",{"$f":"'Rates LPU Energy - Current'!H40","v":"Me12Y"},630.29999999999995,190.94,103.68,205.65,141.52000000000001,89.77,"n/a","n/a","n/a","n/a",16.309999999999999,"n/a"]
[null,null,"Megaflex","Local Authority","[301 - 600km]","≥ 66kV & ≤ 132kV","Megaflex_Local Authority_[301 - 600km]_≥ 66kV & ≤ 132kV",{"$f":"'Rates LPU Energy - Current'!H41","v":"Me13Y"},610.28,184.86,100.39,199.09,137,86.9,"n/a","n/a","n/a","n/a",15.81,"n/a"]
[null,null,"Megaflex","Local Authority","[301 - 600km]","> 132kV","Megaflex_Local Authority_[301 - 600km]_> 132kV",{"$f":"'Rates LPU Energy - Current'!H42","v":"Me14Y"},575.26,174.31,94.63,187.62,129.18,81.91,"n/a","n/a","n/a","n/a",20.05,"n/a"]
[null,null,"Megaflex","Local Authority","[601 - 900km]","< 500V","Megaflex_Local Authority_[601 - 900km]_< 500V",{"$f":"'Rates LPU Energy - Current'!H43","v":"Me21Y"},645.6,195.58,106.18,210.57,144.97,91.97,"n/a","n/a","n/a","n/a",17.98,"n/a"]
[null,null,"Megaflex","Local Authority","[601 - 900km]","≥ 500V & < 66kV","Megaflex_Local Authority_[601 - 900km]_≥ 500V & < 66kV",{"$f":"'Rates LPU Energy - Current'!H44","v":"Me22Y"},636.65,192.84,104.74,207.72,142.87,90.68,"n/a","n/a","n/a","n/a",16.399999999999999,"n/a"]
[null,null,"Megaflex","Local Authority","[601 - 900km]","≥ 66kV & ≤ 132kV","Megaflex_Local Authority_[601 - 900km]_≥ 66kV & ≤ 132kV",{"$f":"'Rates LPU Energy - Current'!H45","v":"Me23Y"},616.5,186.72,101.38,201.04,138.36000000000001,87.75,"n/a","n/a","n/a","n/a",15.94,"n/a"]
[null,null,"Megaflex","Local Authority","[601 - 900km]","> 132kV","Megaflex_Local Authority_[601 - 900km]_> 132kV",{"$f":"'Rates LPU Energy - Current'!H46","v":"Me24Y"},581.03,176.05,95.58,189.56,130.44999999999999,82.75,"n/a","n/a","n/a","n/a",20.32,"n/a"]
[null,null,"Megaflex","Local Authority","[> 900km]","< 500V","Megaflex_Local Authority_[> 900km]_< 500V",{"$f":"'Rates LPU Energy - Current'!H47","v":"Me31Y"},652.05999999999995,197.56,107.28,212.74,146.38999999999999,92.89,"n/a","n/a","n/a","n/a",18.059999999999999,"n/a"]
[null,null,"Megaflex","Local Authority","[> 900km]","≥ 500V & < 66kV","Megaflex_Local Authority_[> 900km]_≥ 500V & < 66kV",{"$f":"'Rates LPU Energy - Current'!H48","v":"Me32Y"},643.01,194.77,105.79,209.73,144.35,91.54,"n/a","n/a","n/a","n/a",16.59,"n/a"]
[null,null,"Megaflex","Local Authority","[> 900km]","≥ 66kV & ≤ 132kV","Megaflex_Local Authority_[> 900km]_≥ 66kV & ≤ 132kV",{"$f":"'Rates LPU Energy - Current'!H49","v":"Me33Y"},622.70000000000005,188.65,102.44,203.12,139.77000000000001,88.67,"n/a","n/a","n/a","n/a",16.05,"n/a"]
[null,null,"Megaflex","Local Authority","[> 900km]","> 132kV","Megaflex_Local Authority_[> 900km]_> 132kV",{"$f":"'Rates LPU Energy - Current'!H50","v":"Me34Y"},586.75,177.82,96.65,191.5,131.81,83.66,"n/a","n/a","n/a","n/a",20.45,"n/a"]
[]
[null,null,"Miniflex","Non-Local Authority","[0 - 300km]","< 500V","Miniflex_Non-Local Authority_[0 - 300km]_< 500V",{"$f":"'Rates LPU Energy - Current'!H52","v":"Mi01N"},611.94000000000005,186.18,101.66,200.38,138.26,88.15,"n/a","n/a","n/a","n/a","n/a",52.22]
[null,null,{"$f":"C52","v":"Miniflex"},"Non-Local Authority","[0 - 300km]","≥ 500V & < 66kV","Miniflex_Non-Local Authority_[0 - 300km]_≥ 500V & < 66kV",{"$f":"'Rates LPU Energy - Current'!H53","v":"Mi02N"},602.34,182.47,99.11,196.46,135.24,85.8,"n/a","n/a","n/a","n/a","n/a",47.87]
[null,null,{"$f":"C53","v":"Miniflex"},"Non-Local Authority","[0 - 300km]","≥ 66kV & ≤ 132kV","Miniflex_Non-Local Authority_[0 - 300km]_≥ 66kV & ≤ 132kV",{"$f":"'Rates LPU Energy - Current'!H54","v":"Mi03N"},583.26,176.67,95.96,190.28,130.91999999999999,83.11,"n/a","n/a","n/a","n/a","n/a",26.89]
[null,null,"Miniflex","Non-Local Authority","[0 - 300km]","> 132kV","Miniflex_Non-Local Authority_[0 - 300km]_> 132kV",{"$f":"'Rates LPU Energy - Current'!H55","v":"Mi04N"},549.70000000000005,166.49,90.44,179.37,123.42,78.31,"n/a","n/a","n/a","n/a","n/a",19.59]
[null,null,"Miniflex","Non-Local Authority","[301 - 600km]","< 500V","Miniflex_Non-Local Authority_[301 - 600km]_< 500V",{"$f":"'Rates LPU Energy - Current'!H56","v":"Mi11N"},616.91999999999996,186.92,101.49,201.26,138.57,87.91,"n/a","n/a","n/a","n/a","n/a",52.36]
[null,null,"Miniflex","Non-Local Authority","[301 - 600km]","≥ 500V & < 66kV","Miniflex_Non-Local Authority_[301 - 600km]_≥ 500V & < 66kV",{"$f":"'Rates LPU Energy - Current'!H57","v":"Mi12N"},608.35,184.27,100.07,198.48,136.57,86.64,"n/a","n/a","n/a","n/a","n/a",48.03]
[null,null,"Miniflex","Non-Local Authority","[301 - 600km]","≥ 66kV & ≤ 132kV","Miniflex_Non-Local Authority_[301 - 600km]_≥ 66kV & ≤ 132kV",{"$f":"'Rates LPU Energy - Current'!H58","v":"Mi13N"},588.99,178.4,96.85,192.12,132.22999999999999,83.9,"n/a","n/a","n/a","n/a","n/a",26.99]
[null,null,"Miniflex","Non-Local Authority","[301 - 600km]","> 132kV","Miniflex_Non-Local Authority_[301 - 600km]_> 132kV",{"$f":"'Rates LPU Energy - Current'!H59","v":"Mi14N"},555.21,168.22,91.29,181.09,124.61,79.040000000000006,"n/a","n/a","n/a","n/a","n/a",19.809999999999999]
[null,null,"Miniflex","Non-Local Authority","[601 - 900km]","< 500V","Miniflex_Non-Local Authority_[601 - 900km]_< 500V",{"$f":"'Rates LPU Energy - Current'!H60","v":"Mi21N"},623.07000000000005,188.75,102.47,203.25,139.91,88.73,"n/a","n/a","n/a","n/a","n/a",52.62]
[null,null,"Miniflex","Non-Local Authority","[601 - 900km]","≥ 500V & < 66kV","Miniflex_Non-Local Authority_[601 - 900km]_≥ 500V & < 66kV",{"$f":"'Rates LPU Energy - Current'!H61","v":"Mi22N"},614.46,186.17,101.08,200.44,137.97,87.52,"n/a","n/a","n/a","n/a","n/a",48.17]
[null,null,"Miniflex","Non-Local Authority","[601 - 900km]","≥ 66kV & ≤ 132kV","Miniflex_Non-Local Authority_[601 - 900km]_≥ 66kV & ≤ 132kV",{"$f":"'Rates LPU Energy - Current'!H62","v":"Mi23N"},595.01,180.25,97.86,194.08,133.61000000000001,84.77,"n/a","n/a","n/a","n/a","n/a",27.16]
[null,null,"Miniflex","Non-Local Authority","[601 - 900km]","> 132kV","Miniflex_Non-Local Authority_[601 - 900km]_> 132kV",{"$f":"'Rates LPU Energy - Current'!H63","v":"Mi24N"},560.79999999999995,169.85,92.3,182.92,125.89,79.89,"n/a","n/a","n/a","n/a","n/a",20.09]
[null,null,"Miniflex","Non-Local Authority","[> 900km]","< 500V","Miniflex_Non-Local Authority_[> 900km]_< 500V",{"$f":"'Rates LPU Energy - Current'!H64","v":"Mi31N"},629.34,190.72,103.51,205.32,141.29,89.66,"n/a","n/a","n/a","n/a","n/a",52.65]
[null,null,"Miniflex","Non-Local Authority","[> 900km]","≥ 500V & < 66kV","Miniflex_Non-Local Authority_[> 900km]_≥ 500V & < 66kV",{"$f":"'Rates LPU Energy - Current'!H65","v":"Mi32N"},620.57000000000005,187.97,102.04,202.4,139.28,88.38,"n/a","n/a","n/a","n/a","n/a",48.33]
[null,null,"Miniflex","Non-Local Authority","[> 900km]","≥ 66kV & ≤ 132kV","Miniflex_Non-Local Authority_[> 900km]_≥ 66kV & ≤ 132kV",{"$f":"'Rates LPU Energy - Current'!H66","v":"Mi33N"},600.97,182.03,98.84,196.02,134.91999999999999,85.59,"n/a","n/a","n/a","n/a","n/a",27.26]
[null,null,"Miniflex","Non-Local Authority","[> 900km]","> 132kV","Miniflex_Non-Local Authority_[> 900km]_> 132kV",{"$f":"'Rates LPU Energy - Current'!H67","v":"Mi34N"},566.26,171.61,93.24,184.83,127.26,80.77,"n/a","n/a","n/a","n/a","n/a",20.239999999999998]
[null,null,"Miniflex","Local Authority",{"$f":"E52","v":"[0 - 300km]"},{"$f":"F52","v":"< 500V"},"Miniflex_Local Authority_[0 - 300km]_< 500V",{"$f":"'Rates LPU Energy - Current'!H68","v":"Mi01Y"},634.04999999999995,192.94,105.28,207.57,143.26,91.31,"n/a","n/a","n/a","n/a","n/a",52.88]
[null,null,"Miniflex","Local Authority",{"$f":"E53","v":"[0 - 300km]"},"≥ 500V & < 66kV","Miniflex_Local Authority_[0 - 300km]_≥ 500V & < 66kV",{"$f":"'Rates LPU Energy - Current'!H69","v":"Mi02Y"},624.04999999999995,189.08,102.7,203.57,140.1,88.91,"n/a","n/a","n/a","n/a","n/a",48.41]
[null,null,"Miniflex","Local Authority","[0 - 300km]","≥ 66kV & ≤ 132kV","Miniflex_Local Authority_[0 - 300km]_≥ 66kV & ≤ 132kV",{"$f":"'Rates LPU Energy - Current'!H70","v":"Mi03Y"},604.37,183.08,99.43,197.16,135.72999999999999,86.08,"n/a","n/a","n/a","n/a","n/a",27.19]
[null,null,"Miniflex","Local Authority","[0 - 300km]","> 132kV","Miniflex_Local Authority_[0 - 300km]_> 132kV",{"$f":"'Rates LPU Energy - Current'!H71","v":"Mi04Y"},569.57000000000005,172.54,93.69,185.8,127.87,81.11,"n/a","n/a","n/a","n/a","n/a",19.86]
[null,null,"Miniflex","Local Authority","[301 - 600km]","< 500V","Miniflex_Local Authority_[301 - 600km]_< 500V",{"$f":"'Rates LPU Energy - Current'!H72","v":"Mi11Y"},639.22,193.63,105.13,208.52,143.55000000000001,91.08,"n/a","n/a","n/a","n/a","n/a",52.97]
[null,null,"Miniflex","Local Authority","[301 - 600km]","≥ 500V & < 66kV","Miniflex_Local Authority_[301 - 600km]_≥ 500V & < 66kV",{"$f":"'Rates LPU Energy - Current'!H73","v":"Mi12Y"},630.29999999999995,190.94,103.68,205.65,141.52000000000001,89.77,"n/a","n/a","n/a","n/a","n/a",48.62]
[null,null,"Miniflex","Local Authority","[301 - 600km]","≥ 66kV & ≤ 132kV","Miniflex_Local Authority_[301 - 600km]_≥ 66kV & ≤ 132kV",{"$f":"'Rates LPU Energy - Current'!H74","v":"Mi13Y"},610.28,184.86,100.39,199.09,137,86.9,"n/a","n/a","n/a","n/a","n/a",27.33]
[null,null,"Miniflex","Local Authority","[301 - 600km]","> 132kV","Miniflex_Local Authority_[301 - 600km]_> 132kV",{"$f":"'Rates LPU Energy - Current'!H75","v":"Mi14Y"},575.26,174.31,94.63,187.62,129.18,81.91,"n/a","n/a","n/a","n/a","n/a",20.05]
[null,null,"Miniflex","Local Authority","[601 - 900km]","< 500V","Miniflex_Local Authority_[601 - 900km]_< 500V",{"$f":"'Rates LPU Energy - Current'!H76","v":"Mi21Y"},645.6,195.58,106.18,210.57,144.97,91.97,"n/a","n/a","n/a","n/a","n/a",53.25]
[null,null,"Miniflex","Local Authority","[601 - 900km]","≥ 500V & < 66kV","Miniflex_Local Authority_[601 - 900km]_≥ 500V & < 66kV",{"$f":"'Rates LPU Energy - Current'!H77","v":"Mi22Y"},636.65,192.84,104.74,207.72,142.87,90.68,"n/a","n/a","n/a","n/a","n/a",48.74]
[null,null,"Miniflex","Local Authority","[601 - 900km]","≥ 66kV & ≤ 132kV","Miniflex_Local Authority_[601 - 900km]_≥ 66kV & ≤ 132kV",{"$f":"'Rates LPU Energy - Current'!H78","v":"Mi23Y"},616.5,186.72,101.38,201.04,138.36000000000001,87.75,"n/a","n/a","n/a","n/a","n/a",27.47]
[null,null,"Miniflex","Local Authority","[601 - 900km]","> 132kV","Miniflex_Local Authority_[601 - 900km]_> 132kV",{"$f":"'Rates LPU Energy - Current'!H79","v":"Mi24Y"},581.03,176.05,95.58,189.56,130.44999999999999,82.75,"n/a","n/a","n/a","n/a","n/a",20.32]
[null,null,"Miniflex","Local Authority","[> 900km]","< 500V","Miniflex_Local Authority_[> 900km]_< 500V",{"$f":"'Rates LPU Energy - Current'!H80","v":"Mi31Y"},652.05999999999995,197.56,107.28,212.74,146.38999999999999,92.89,"n/a","n/a","n/a","n/a","n/a",53.27]
[null,null,"Miniflex","Local Authority","[> 900km]","≥ 500V & < 66kV","Miniflex_Local Authority_[> 900km]_≥ 500V & < 66kV",{"$f":"'Rates LPU Energy - Current'!H81","v":"Mi32Y"},643.01,194.77,105.79,209.73,144.35,91.54,"n/a","n/a","n/a","n/a","n/a",48.95]
[null,null,"Miniflex","Local Authority","[> 900km]","≥ 66kV & ≤ 132kV","Miniflex_Local Authority_[> 900km]_≥ 66kV & ≤ 132kV",{"$f":"'Rates LPU Energy - Current'!H82","v":"Mi33Y"},622.70000000000005,188.65,102.44,203.12,139.77000000000001,88.67,"n/a","n/a","n/a","n/a","n/a",27.57]
[null,null,"Miniflex","Local Authority","[> 900km]","> 132kV","Miniflex_Local Authority_[> 900km]_> 132kV",{"$f":"'Rates LPU Energy - Current'!H83","v":"Mi34Y"},586.75,177.82,96.65,191.5,131.81,83.66,"n/a","n/a","n/a","n/a","n/a",20.45]
[]
[null,null,"Ruraflex","Non-Local Authority","[0 - 300km]","< 500V","Ruraflex_Non-Local Authority_[0 - 300km]_< 500V",{"$f":"'Rates LPU Energy - Current'!H85","v":"Ru01N"},633.61,191.95,104.26,206.7,142.22999999999999,90.24,"n/a","n/a","n/a","n/a","n/a",36.6]
[null,null,{"$f":"C85","v":"Ruraflex"},"Non-Local Authority","[0 - 300km]","≥ 500V & < 66kV","Ruraflex_Non-Local Authority_[0 - 300km]_≥ 500V & < 66kV",{"$f":"'Rates LPU Energy - Current'!H86","v":"Ru02N"},627.35,190.07,103.19,204.66,140.82,89.3,"n/a","n/a","n/a","n/a","n/a",33.54]
[null,null,{"$f":"C86","v":"Ruraflex"},"Non-Local Authority","[0 - 300km]","≥ 66kV & ≤ 132kV",{"$f":"C87&\"_\"&D87&\"_\"&E87&\"_\"&F87","v":"Ruraflex_Non-Local Authority_[0 - 300km]_≥ 66kV & ≤ 132kV"},{"$f":"'Rates LPU Energy - Current'!H87","v":"Ru03N"},0,0,0,0,0,0,"n/a","n/a","n/a","n/a","n/a",0]
[null,null,"Ruraflex","Non-Local Authority","[0 - 300km]","> 132kV","Ruraflex_Non-Local Authority_[0 - 300km]_> 132kV",{"$f":"'Rates LPU Energy - Current'!H88","v":"Ru04N"},0,0,0,0,0,0,"n/a","n/a","n/a","n/a","n/a",0]
[null,null,{"$f":"C86","v":"Ruraflex"},"Non-Local Authority","[301 - 600km]","< 500V","Ruraflex_Non-Local Authority_[301 - 600km]_< 500V",{"$f":"'Rates LPU Energy - Current'!H89","v":"Ru11N"},639.98,193.88,105.29,208.76,143.69,91.17,"n/a","n/a","n/a","n/a","n/a",36.71]
[null,null,{"$f":"C89","v":"Ruraflex"},"Non-Local Authority","[301 - 600km]","≥ 500V & < 66kV","Ruraflex_Non-Local Authority_[301 - 600km]_≥ 500V & < 66kV",{"$f":"'Rates LPU Energy - Current'!H90","v":"Ru12N"},633.6,191.93,104.26,206.7,142.22,90.24,"n/a","n/a","n/a","n/a","n/a",33.729999999999997]
[null,null,"Ruraflex","Non-Local Authority","[301 - 600km]","≥ 66kV & ≤ 132kV","Ruraflex_Non-Local Authority_[301 - 600km]_≥ 66kV & ≤ 132kV",{"$f":"'Rates LPU Energy - Current'!H91","v":"Ru13N"},0,0,0,0,0,0,"n/a","n/a","n/a","n/a","n/a",0]
[null,null,"Ruraflex","Non-Local Authority","[301 - 600km]","> 132kV","Ruraflex_Non-Local Authority_[301 - 600km]_> 132kV",{"$f":"'Rates LPU Energy - Current'!H92","v":"Ru14N"},0,0,0,0,0,0,"n/a","n/a","n/a","n/a","n/a",0]
[null,null,{"$f":"C90","v":"Ruraflex"},"Non-Local Authority","[601 - 900km]","< 500V","Ruraflex_Non-Local Authority_[601 - 900km]_< 500V",{"$f":"'Rates LPU Energy - Current'!H93","v":"Ru21N"},646.38,195.83,106.33,210.86,145.1,92.09,"n/a","n/a","n/a","n/a","n/a",36.89]
[null,null,"Ruraflex","Non-Local Authority","[601 - 900km]","≥ 500V & < 66kV","Ruraflex_Non-Local Authority_[601 - 900km]_≥ 500V & < 66kV",{"$f":"'Rates LPU Energy - Current'!H94","v":"Ru22N"},639.92999999999995,193.82,105.29,208.76,143.69,91.17,"n/a","n/a","n/a","n/a","n/a",33.9]
[null,null,"Ruraflex","Non-Local Authority","[601 - 900km]","≥ 66kV & ≤ 132kV","Ruraflex_Non-Local Authority_[601 - 900km]_≥ 66kV & ≤ 132kV",{"$f":"'Rates LPU Energy - Current'!H95","v":"Ru23N"},0,0,0,0,0,0,"n/a","n/a","n/a","n/a","n/a",0]
[null,null,"Ruraflex","Non-Local Authority","[601 - 900km]","> 132kV","Ruraflex_Non-Local Authority_[601 - 900km]_> 132kV",{"$f":"'Rates LPU Energy - Current'!H96","v":"Ru24N"},0,0,0,0,0,0,"n/a","n/a","n/a","n/a","n/a",0]
[null,null,{"$f":"C94","v":"Ruraflex"},"Non-Local Authority","[> 900km]","< 500V","Ruraflex_Non-Local Authority_[> 900km]_< 500V",{"$f":"'Rates LPU Energy - Current'!H97","v":"Ru31N"},652.83000000000004,197.76,107.38,212.88,146.55000000000001,92.98,"n/a","n/a","n/a","n/a","n/a",37.06]
[null,null,"Ruraflex","Non-Local Authority","[> 900km]","≥ 500V & < 66kV","Ruraflex_Non-Local Authority_[> 900km]_≥ 500V & < 66kV",{"$f":"'Rates LPU Energy - Current'!H98","v":"Ru32N"},646.36,195.83,106.33,210.86,145.1,92.09,"n/a","n/a","n/a","n/a","n/a",33.909999999999997]
[null,null,"Ruraflex","Non-Local Authority","[> 900km]","≥ 66kV & ≤ 132kV","Ruraflex_Non-Local Authority_[> 900km]_≥ 66kV & ≤ 132kV",{"$f":"'Rates LPU Energy - Current'!H99","v":"Ru33N"},0,0,0,0,0,0,"n/a","n/a","n/a","n/a","n/a",0]
[null,null,"Ruraflex","Non-Local Authority","[> 900km]","> 132kV","Ruraflex_Non-Local Authority_[> 900km]_> 132kV",{"$f":"'Rates LPU Energy - Current'!H100","v":"Ru34N"},0,0,0,0,0,0,"n/a","n/a","n/a","n/a","n/a",0]
[null,null,{"$f":"C98","v":"Ruraflex"},"Local Authority",{"$f":"E85","v":"[0 - 300km]"},{"$f":"F85","v":"< 500V"},"Ruraflex_Local Authority_[0 - 300km]_< 500V",{"$f":"'Rates LPU Energy - Current'!H101","v":"Ru01Y"},656.54,198.87,108.01,214.18,147.38999999999999,93.5,"n/a","n/a","n/a","n/a","n/a",37.340000000000003]
[null,null,"Ruraflex","Local Authority",{"$f":"E86","v":"[0 - 300km]"},{"$f":"F86","v":"≥ 500V & < 66kV"},"Ruraflex_Local Authority_[0 - 300km]_≥ 500V & < 66kV",{"$f":"'Rates LPU Energy - Current'!H102","v":"Ru02Y"},650.01,196.92,106.93,212.08,145.9,92.55,"n/a","n/a","n/a","n/a","n/a",34.26]
[null,null,"Ruraflex","Local Authority",{"$f":"E87","v":"[0 - 300km]"},{"$f":"F87","v":"≥ 66kV & ≤ 132kV"},"Ruraflex_Local Authority_[0 - 300km]_≥ 66kV & ≤ 132kV",{"$f":"'Rates LPU Energy - Current'!H103","v":"Ru03Y"},0,0,0,0,0,0,"n/a","n/a","n/a","n/a","n/a",0]
[null,null,"Ruraflex","Local Authority","[0 - 300km]",{"$f":"F88","v":"> 132kV"},"Ruraflex_Local Authority_[0 - 300km]_> 132kV",{"$f":"'Rates LPU Energy - Current'!H104","v":"Ru04Y"},0,0,0,0,0,0,"n/a","n/a","n/a","n/a","n/a",0]
[null,null,{"$f":"C102","v":"Ruraflex"},"Local Authority",{"$f":"E89","v":"[301 - 600km]"},{"$f":"F89","v":"< 500V"},"Ruraflex_Local Authority_[301 - 600km]_< 500V",{"$f":"'Rates LPU Energy - Current'!H105","v":"Ru11Y"},663.06,200.9,109.03,216.28,148.88,94.47,"n/a","n/a","n/a","n/a","n/a",37.5]
[null,null,"Ruraflex","Local Authority",{"$f":"E90","v":"[301 - 600km]"},{"$f":"F90","v":"≥ 500V & < 66kV"},"Ruraflex_Local Authority_[301 - 600km]_≥ 500V & < 66kV",{"$f":"'Rates LPU Energy - Current'!H106","v":"Ru12Y"},656.53,198.83,108.01,214.18,147.37,93.5,"n/a","n/a","n/a","n/a","n/a",34.450000000000003]
[null,null,"Ruraflex","Local Authority",{"$f":"E91","v":"[301 - 600km]"},{"$f":"F91","v":"≥ 66kV & ≤ 132kV"},"Ruraflex_Local Authority_[301 - 600km]_≥ 66kV & ≤ 132kV",{"$f":"'Rates LPU Energy - Current'!H107","v":"Ru13Y"},0,0,0,0,0,0,"n/a","n/a","n/a","n/a","n/a",0]
[null,null,"Ruraflex","Local Authority","[301 - 600km]",{"$f":"F92","v":"> 132kV"},"Ruraflex_Local Authority_[301 - 600km]_> 132kV",{"$f":"'Rates LPU Energy - Current'!H108","v":"Ru14Y"},0,0,0,0,0,0,"n/a","n/a","n/a","n/a","n/a",0]
[null,null,{"$f":"C106","v":"Ruraflex"},"Local Authority",{"$f":"E93","v":"[601 - 900km]"},{"$f":"F93","v":"< 500V"},"Ruraflex_Local Authority_[601 - 900km]_< 500V",{"$f":"'Rates LPU Energy - Current'!H109","v":"Ru21Y"},669.71,202.85,110.17,218.42,150.31,95.41,"n/a","n/a","n/a","n/a","n/a",37.700000000000003]
[null,null,"Ruraflex","Local Authority",{"$f":"E94","v":"[601 - 900km]"},{"$f":"F94","v":"≥ 500V & < 66kV"},"Ruraflex_Local Authority_[601 - 900km]_≥ 500V & < 66kV",{"$f":"'Rates LPU Energy - Current'!H110","v":"Ru22Y"},663.03,200.86,109.03,216.28,148.88,94.47,"n/a","n/a","n/a","n/a","n/a",34.630000000000003]
[null,null,"Ruraflex","Local Authority",{"$f":"E95","v":"[601 - 900km]"},{"$f":"F95","v":"≥ 66kV & ≤ 132kV"},"Ruraflex_Local Authority_[601 - 900km]_≥ 66kV & ≤ 132kV",{"$f":"'Rates LPU Energy - Current'!H111","v":"Ru23Y"},0,0,0,0,0,0,"n/a","n/a","n/a","n/a","n/a",0]
[null,null,"Ruraflex","Local Authority","[601 - 900km]",{"$f":"F96","v":"> 132kV"},"Ruraflex_Local Authority_[601 - 900km]_> 132kV",{"$f":"'Rates LPU Energy - Current'!H112","v":"Ru24Y"},0,0,0,0,0,0,"n/a","n/a","n/a","n/a","n/a",0]
[null,null,{"$f":"C110","v":"Ruraflex"},"Local Authority",{"$f":"E97","v":"[> 900km]"},{"$f":"F97","v":"< 500V"},"Ruraflex_Local Authority_[> 900km]_< 500V",{"$f":"'Rates LPU Energy - Current'!H113","v":"Ru31Y"},676.41,204.96,111.2,220.58,151.87,96.35,"n/a","n/a","n/a","n/a","n/a",37.81]
[null,null,"Ruraflex","Local Authority",{"$f":"E98","v":"[> 900km]"},{"$f":"F98","v":"≥ 500V & < 66kV"},"Ruraflex_Local Authority_[> 900km]_≥ 500V & < 66kV",{"$f":"'Rates LPU Energy - Current'!H114","v":"Ru32Y"},669.7,202.85,110.17,218.42,150.31,95.41,"n/a","n/a","n/a","n/a","n/a",34.65]
[null,null,"Ruraflex","Local Authority",{"$f":"E99","v":"[> 900km]"},{"$f":"F99","v":"≥ 66kV & ≤ 132kV"},"Ruraflex_Local Authority_[> 900km]_≥ 66kV & ≤ 132kV",{"$f":"'Rates LPU Energy - Current'!H115","v":"Ru33Y"},0,0,0,0,0,0,"n/a","n/a","n/a","n/a","n/a",0]
[null,null,"Ruraflex","Local Authority","[> 900km]",{"$f":"F100","v":"> 132kV"},"Ruraflex_Local Authority_[> 900km]_> 132kV",{"$f":"'Rates LPU Energy - Current'!H116","v":"Ru34Y"},0,0,0,0,0,0,"n/a","n/a","n/a","n/a","n/a",0]
[]
[null,null,"Nightsave Small","Non-Local Authority","[0 - 300km]","< 500V",{"$f":"C118&\"_\"&D118&\"_\"&E118&\"_\"&F118","v":"Nightsave Small_Non-Local Authority_[0 - 300km]_< 500V"},{"$f":"'Rates LPU Energy - Current'!H118","v":"NS01N"},"n/a","n/a","n/a","n/a","n/a","n/a",151.13999999999999,117.49,322.97000000000003,41.62,17.510000000000002,"n/a"]
[null,null,{"$f":"C118","v":"Nightsave Small"},"Non-Local Authority","[0 - 300km]","≥ 500V & < 66kV","Nightsave Small_Non-Local Authority_[0 - 300km]_≥ 500V & < 66kV",{"$f":"'Rates LPU Energy - Current'!H119","v":"NS02N"},"n/a","n/a","n/a","n/a","n/a","n/a",143.11000000000001,111.7,312.57,40.229999999999997,16,"n/a"]
[null,null,{"$f":"C119","v":"Nightsave Small"},"Non-Local Authority","[0 - 300km]","≥ 66kV & ≤ 132kV","Nightsave Small_Non-Local Authority_[0 - 300km]_≥ 66kV & ≤ 132kV",{"$f":"'Rates LPU Energy - Current'!H120","v":"NS03N"},"n/a","n/a","n/a","n/a","n/a","n/a",142.06,110.37,301.07,38.729999999999997,15.57,"n/a"]
[null,null,"Nightsave Small","Non-Local Authority","[0 - 300km]","> 132kV","Nightsave Small_Non-Local Authority_[0 - 300km]_> 132kV",{"$f":"'Rates LPU Energy - Current'!H121","v":"NS04N"},"n/a","n/a","n/a","n/a","n/a","n/a",132.88999999999999,103.33,290.54000000000002,37.369999999999997,19.7,"n/a"]
[null,null,"Nightsave Small","Non-Local Authority","[301 - 600km]","< 500V","Nightsave Small_Non-Local Authority_[301 - 600km]_< 500V",{"$f":"'Rates LPU Energy - Current'!H122","v":"NS11N"},"n/a","n/a","n/a","n/a","n/a","n/a",153.16,118.78,326.27999999999997,41.96,17.63,"n/a"]
[null,null,"Nightsave Small","Non-Local Authority","[301 - 600km]","≥ 500V & < 66kV","Nightsave Small_Non-Local Authority_[301 - 600km]_≥ 500V & < 66kV",{"$f":"'Rates LPU Energy - Current'!H123","v":"NS12N"},"n/a","n/a","n/a","n/a","n/a","n/a",146.12,113.99,315.70999999999998,40.619999999999997,16.14,"n/a"]
[null,null,"Nightsave Small","Non-Local Authority","[301 - 600km]","≥ 66kV & ≤ 132kV","Nightsave Small_Non-Local Authority_[301 - 600km]_≥ 66kV & ≤ 132kV",{"$f":"'Rates LPU Energy - Current'!H124","v":"NS13N"},"n/a","n/a","n/a","n/a","n/a","n/a",145.04,112.62,304.17,39.130000000000003,15.69,"n/a"]
[null,null,"Nightsave Small","Non-Local Authority","[301 - 600km]","> 132kV","Nightsave Small_Non-Local Authority_[301 - 600km]_> 132kV",{"$f":"'Rates LPU Energy - Current'!H125","v":"NS14N"},"n/a","n/a","n/a","n/a","n/a","n/a",135.69,105.43,293.44,37.75,19.86,"n/a"]
[null,null,"Nightsave Small","Non-Local Authority","[601 - 900km]","< 500V","Nightsave Small_Non-Local Authority_[601 - 900km]_< 500V",{"$f":"'Rates LPU Energy - Current'!H126","v":"NS21N"},"n/a","n/a","n/a","n/a","n/a","n/a",154.58000000000001,119.93,329.46,42.35,17.84,"n/a"]
[null,null,"Nightsave Small","Non-Local Authority","[601 - 900km]","≥ 500V & < 66kV","Nightsave Small_Non-Local Authority_[601 - 900km]_≥ 500V & < 66kV",{"$f":"'Rates LPU Energy - Current'!H127","v":"NS22N"},"n/a","n/a","n/a","n/a","n/a","n/a",147.57,115.18,318.94,41.03,16.29,"n/a"]
[null,null,"Nightsave Small","Non-Local Authority","[601 - 900km]","≥ 66kV & ≤ 132kV","Nightsave Small_Non-Local Authority_[601 - 900km]_≥ 66kV & ≤ 132kV",{"$f":"'Rates LPU Energy - Current'!H128","v":"NS23N"},"n/a","n/a","n/a","n/a","n/a","n/a",146.44999999999999,113.73,307.25,39.53,15.78,"n/a"]
[null,null,"Nightsave Small","Non-Local Authority","[601 - 900km]","> 132kV","Nightsave Small_Non-Local Authority_[601 - 900km]_> 132kV",{"$f":"'Rates LPU Energy - Current'!H129","v":"NS24N"},"n/a","n/a","n/a","n/a","n/a","n/a",137.01,106.52,296.33999999999997,38.130000000000003,20.16,"n/a"]
[null,null,"Nightsave Small","Non-Local Authority","[> 900km]","< 500V","Nightsave Small_Non-Local Authority_[> 900km]_< 500V",{"$f":"'Rates LPU Energy - Current'!H130","v":"NS31N"},"n/a","n/a","n/a","n/a","n/a","n/a",156.24,121.14,332.85,42.81,17.95,"n/a"]
[null,null,"Nightsave Small","Non-Local Authority","[> 900km]","≥ 500V & < 66kV","Nightsave Small_Non-Local Authority_[> 900km]_≥ 500V & < 66kV",{"$f":"'Rates LPU Energy - Current'!H131","v":"NS32N"},"n/a","n/a","n/a","n/a","n/a","n/a",149,116.28,322.06,41.45,16.48,"n/a"]
[null,null,"Nightsave Small","Non-Local Authority","[> 900km]","≥ 66kV & ≤ 132kV","Nightsave Small_Non-Local Authority_[> 900km]_≥ 66kV & ≤ 132kV",{"$f":"'Rates LPU Energy - Current'!H132","v":"NS33N"},"n/a","n/a","n/a","n/a","n/a","n/a",147.97,114.84,310.36,39.96,15.93,"n/a"]
[null,null,"Nightsave Small","Non-Local Authority","[> 900km]","> 132kV","Nightsave Small_Non-Local Authority_[> 900km]_> 132kV",{"$f":"'Rates LPU Energy - Current'!H133","v":"NS34N"},"n/a","n/a","n/a","n/a","n/a","n/a",138.47999999999999,107.68,299.45,38.57,20.3,"n/a"]
[null,null,"Nightsave Small","Local Authority",{"$f":"E118","v":"[0 - 300km]"},{"$f":"F118","v":"< 500V"},"Nightsave Small_Local Authority_[0 - 300km]_< 500V",{"$f":"'Rates LPU Energy - Current'!H134","v":"NS01Y"},"n/a","n/a","n/a","n/a","n/a","n/a",156.61000000000001,121.77,328.34,42.34,17.670000000000002,"n/a"]
[null,null,"Nightsave Small","Local Authority",{"$f":"E119","v":"[0 - 300km]"},"≥ 500V & < 66kV","Nightsave Small_Local Authority_[0 - 300km]_≥ 500V & < 66kV",{"$f":"'Rates LPU Energy - Current'!H135","v":"NS02Y"},"n/a","n/a","n/a","n/a","n/a","n/a",148.29,115.75,317.77,40.89,16.12,"n/a"]
[null,null,"Nightsave Small","Local Authority","[0 - 300km]","≥ 66kV & ≤ 132kV","Nightsave Small_Local Authority_[0 - 300km]_≥ 66kV & ≤ 132kV",{"$f":"'Rates LPU Energy - Current'!H136","v":"NS03Y"},"n/a","n/a","n/a","n/a","n/a","n/a",147.19999999999999,114.33,306.14,39.36,15.68,"n/a"]
[null,null,"Nightsave Small","Local Authority","[0 - 300km]","> 132kV","Nightsave Small_Local Authority_[0 - 300km]_> 132kV",{"$f":"'Rates LPU Energy - Current'!H137","v":"NS04Y"},"n/a","n/a","n/a","n/a","n/a","n/a",137.71,107.07,295.39,38.01,19.86,"n/a"]
[null,null,"Nightsave Small","Local Authority","[301 - 600km]","< 500V","Nightsave Small_Local Authority_[301 - 600km]_< 500V",{"$f":"'Rates LPU Energy - Current'!H138","v":"NS11Y"},"n/a","n/a","n/a","n/a","n/a","n/a",158.65,123.09,331.73,42.69,17.739999999999998,"n/a"]
[null,null,"Nightsave Small","Local Authority","[301 - 600km]","≥ 500V & < 66kV","Nightsave Small_Local Authority_[301 - 600km]_≥ 500V & < 66kV",{"$f":"'Rates LPU Energy - Current'!H139","v":"NS12Y"},"n/a","n/a","n/a","n/a","n/a","n/a",151.38999999999999,118.09,321.06,41.27,16.309999999999999,"n/a"]
[null,null,"Nightsave Small","Local Authority","[301 - 600km]","≥ 66kV & ≤ 132kV","Nightsave Small_Local Authority_[301 - 600km]_≥ 66kV & ≤ 132kV",{"$f":"'Rates LPU Energy - Current'!H140","v":"NS13Y"},"n/a","n/a","n/a","n/a","n/a","n/a",150.27000000000001,116.72,309.29000000000002,39.75,15.81,"n/a"]
[null,null,"Nightsave Small","Local Authority","[301 - 600km]","> 132kV","Nightsave Small_Local Authority_[301 - 600km]_> 132kV",{"$f":"'Rates LPU Energy - Current'!H141","v":"NS14Y"},"n/a","n/a","n/a","n/a","n/a","n/a",140.54,109.28,298.36,38.380000000000003,20.05,"n/a"]
[null,null,"Nightsave Small","Local Authority","[601 - 900km]","< 500V","Nightsave Small_Local Authority_[601 - 900km]_< 500V",{"$f":"'Rates LPU Energy - Current'!H142","v":"NS21Y"},"n/a","n/a","n/a","n/a","n/a","n/a",160.16,124.24,335.05,43.08,17.98,"n/a"]
[null,null,"Nightsave Small","Local Authority","[601 - 900km]","≥ 500V & < 66kV","Nightsave Small_Local Authority_[601 - 900km]_≥ 500V & < 66kV",{"$f":"'Rates LPU Energy - Current'!H143","v":"NS22Y"},"n/a","n/a","n/a","n/a","n/a","n/a",152.91999999999999,119.31,324.25,41.74,16.399999999999999,"n/a"]
[null,null,"Nightsave Small","Local Authority","[601 - 900km]","≥ 66kV & ≤ 132kV","Nightsave Small_Local Authority_[601 - 900km]_≥ 66kV & ≤ 132kV",{"$f":"'Rates LPU Energy - Current'!H144","v":"NS23Y"},"n/a","n/a","n/a","n/a","n/a","n/a",151.77000000000001,117.88,312.39,40.159999999999997,15.94,"n/a"]
[null,null,"Nightsave Small","Local Authority","[601 - 900km]","> 132kV","Nightsave Small_Local Authority_[601 - 900km]_> 132kV",{"$f":"'Rates LPU Energy - Current'!H145","v":"NS24Y"},"n/a","n/a","n/a","n/a","n/a","n/a",141.96,110.38,301.31,38.74,20.32,"n/a"]
[null,null,"Nightsave Small","Local Authority","[> 900km]","< 500V","Nightsave Small_Local Authority_[> 900km]_< 500V",{"$f":"'Rates LPU Energy - Current'!H146","v":"NS31Y"},"n/a","n/a","n/a","n/a","n/a","n/a",161.88,125.5,338.41,43.49,18.059999999999999,"n/a"]
[null,null,"Nightsave Small","Local Authority","[> 900km]","≥ 500V & < 66kV","Nightsave Small_Local Authority_[> 900km]_≥ 500V & < 66kV",{"$f":"'Rates LPU Energy - Current'!H147","v":"NS32Y"},"n/a","n/a","n/a","n/a","n/a","n/a",154.44,120.45,327.45999999999998,42.12,16.59,"n/a"]
[null,null,"Nightsave Small","Local Authority","[> 900km]","≥ 66kV & ≤ 132kV","Nightsave Small_Local Authority_[> 900km]_≥ 66kV & ≤ 132kV",{"$f":"'Rates LPU Energy - Current'!H148","v":"NS33Y"},"n/a","n/a","n/a","n/a","n/a","n/a",153.29,119.01,315.55,40.590000000000003,16.05,"n/a"]
[null,null,"Nightsave Small","Local Authority","[> 900km]","> 132kV","Nightsave Small_Local Authority_[> 900km]_> 132kV",{"$f":"'Rates LPU Energy - Current'!H149","v":"NS34Y"},"n/a","n/a","n/a","n/a","n/a","n/a",143.52000000000001,111.6,304.48,39.200000000000003,20.45,"n/a"]
[]
[null,null,"Nightsave Large","Non-Local Authority","[0 - 300km]","< 500V",{"$f":"C151&\"_\"&D151&\"_\"&E151&\"_\"&F151","v":"Nightsave Large_Non-Local Authority_[0 - 300km]_< 500V"},{"$f":"'Rates LPU Energy - Current'!H151","v":"NL01N"},"n/a","n/a","n/a","n/a","n/a","n/a",151.13999999999999,117.49,459.88,64.27,17.510000000000002,"n/a"]
[null,null,{"$f":"C151","v":"Nightsave Large"},"Non-Local Authority","[0 - 300km]","≥ 500V & < 66kV","Nightsave Large_Non-Local Authority_[0 - 300km]_≥ 500V & < 66kV",{"$f":"'Rates LPU Energy - Current'!H152","v":"NL02N"},"n/a","n/a","n/a","n/a","n/a","n/a",143.11000000000001,111.7,445.1,62.21,16,"n/a"]
[null,null,{"$f":"C152","v":"Nightsave Large"},"Non-Local Authority","[0 - 300km]","≥ 66kV & ≤ 132kV","Nightsave Large_Non-Local Authority_[0 - 300km]_≥ 66kV & ≤ 132kV",{"$f":"'Rates LPU Energy - Current'!H153","v":"NL03N"},"n/a","n/a","n/a","n/a","n/a","n/a",142.06,110.37,428.9,59.96,15.57,"n/a"]
[null,null,"Nightsave Large","Non-Local Authority","[0 - 300km]","> 132kV","Nightsave Large_Non-Local Authority_[0 - 300km]_> 132kV",{"$f":"'Rates LPU Energy - Current'!H154","v":"NL04N"},"n/a","n/a","n/a","n/a","n/a","n/a",132.88999999999999,103.33,413.72,57.82,19.7,"n/a"]
[null,null,"Nightsave Large","Non-Local Authority","[301 - 600km]","< 500V","Nightsave Large_Non-Local Authority_[301 - 600km]_< 500V",{"$f":"'Rates LPU Energy - Current'!H155","v":"NL11N"},"n/a","n/a","n/a","n/a","n/a","n/a",153.16,118.78,464.61,64.89,17.63,"n/a"]
[null,null,"Nightsave Large","Non-Local Authority","[301 - 600km]","≥ 500V & < 66kV","Nightsave Large_Non-Local Authority_[301 - 600km]_≥ 500V & < 66kV",{"$f":"'Rates LPU Energy - Current'!H156","v":"NL12N"},"n/a","n/a","n/a","n/a","n/a","n/a",146.12,113.99,449.63,62.76,16.14,"n/a"]
[null,null,"Nightsave Large","Non-Local Authority","[301 - 600km]","≥ 66kV & ≤ 132kV","Nightsave Large_Non-Local Authority_[301 - 600km]_≥ 66kV & ≤ 132kV",{"$f":"'Rates LPU Energy - Current'!H157","v":"NL13N"},"n/a","n/a","n/a","n/a","n/a","n/a",145.04,112.62,433.14,60.52,15.69,"n/a"]
[null,null,"Nightsave Large","Non-Local Authority","[301 - 600km]","> 132kV","Nightsave Large_Non-Local Authority_[301 - 600km]_> 132kV",{"$f":"'Rates LPU Energy - Current'!H158","v":"NL14N"},"n/a","n/a","n/a","n/a","n/a","n/a",135.69,105.43,417.94,58.35,19.86,"n/a"]
[null,null,"Nightsave Large","Non-Local Authority","[601 - 900km]","< 500V","Nightsave Large_Non-Local Authority_[601 - 900km]_< 500V",{"$f":"'Rates LPU Energy - Current'!H159","v":"NL21N"},"n/a","n/a","n/a","n/a","n/a","n/a",154.58000000000001,119.93,469.37,65.56,17.84,"n/a"]
[null,null,"Nightsave Large","Non-Local Authority","[601 - 900km]","≥ 500V & < 66kV","Nightsave Large_Non-Local Authority_[601 - 900km]_≥ 500V & < 66kV",{"$f":"'Rates LPU Energy - Current'!H160","v":"NL22N"},"n/a","n/a","n/a","n/a","n/a","n/a",147.57,115.18,454.14,63.47,16.29,"n/a"]
[null,null,"Nightsave Large","Non-Local Authority","[601 - 900km]","≥ 66kV & ≤ 132kV","Nightsave Large_Non-Local Authority_[601 - 900km]_≥ 66kV & ≤ 132kV",{"$f":"'Rates LPU Energy - Current'!H161","v":"NL23N"},"n/a","n/a","n/a","n/a","n/a","n/a",146.44999999999999,113.73,437.51,61.13,15.78,"n/a"]
[null,null,"Nightsave Large","Non-Local Authority","[601 - 900km]","> 132kV","Nightsave Large_Non-Local Authority_[601 - 900km]_> 132kV",{"$f":"'Rates LPU Energy - Current'!H162","v":"NL24N"},"n/a","n/a","n/a","n/a","n/a","n/a",137.01,106.52,422.11,58.93,20.16,"n/a"]
[null,null,"Nightsave Large","Non-Local Authority","[> 900km]","< 500V","Nightsave Large_Non-Local Authority_[> 900km]_< 500V",{"$f":"'Rates LPU Energy - Current'!H163","v":"NL31N"},"n/a","n/a","n/a","n/a","n/a","n/a",156.24,121.14,473.93,66.19,17.95,"n/a"]
[null,null,"Nightsave Large","Non-Local Authority","[> 900km]","≥ 500V & < 66kV","Nightsave Large_Non-Local Authority_[> 900km]_≥ 500V & < 66kV",{"$f":"'Rates LPU Energy - Current'!H164","v":"NL32N"},"n/a","n/a","n/a","n/a","n/a","n/a",149,116.28,458.68,64.040000000000006,16.48,"n/a"]
[null,null,"Nightsave Large","Non-Local Authority","[> 900km]","≥ 66kV & ≤ 132kV","Nightsave Large_Non-Local Authority_[> 900km]_≥ 66kV & ≤ 132kV",{"$f":"'Rates LPU Energy - Current'!H165","v":"NL33N"},"n/a","n/a","n/a","n/a","n/a","n/a",147.97,114.84,441.96,61.75,15.93,"n/a"]
[null,null,"Nightsave Large","Non-Local Authority","[> 900km]","> 132kV","Nightsave Large_Non-Local Authority_[> 900km]_> 132kV",{"$f":"'Rates LPU Energy - Current'!H166","v":"NL34N"},"n/a","n/a","n/a","n/a","n/a","n/a",138.47999999999999,107.68,426.39,59.53,20.3,"n/a"]
[null,null,"Nightsave Large","Local Authority",{"$f":"E151","v":"[0 - 300km]"},{"$f":"F151","v":"< 500V"},"Nightsave Large_Local Authority_[0 - 300km]_< 500V",{"$f":"'Rates LPU Energy - Current'!H167","v":"NL01Y"},"n/a","n/a","n/a","n/a","n/a","n/a",156.61000000000001,121.77,467.55,65.319999999999993,17.670000000000002,"n/a"]
[null,null,"Nightsave Large","Local Authority",{"$f":"E152","v":"[0 - 300km]"},"≥ 500V & < 66kV","Nightsave Large_Local Authority_[0 - 300km]_≥ 500V & < 66kV",{"$f":"'Rates LPU Energy - Current'!H168","v":"NL02Y"},"n/a","n/a","n/a","n/a","n/a","n/a",148.29,115.75,452.54,63.28,16.12,"n/a"]
[null,null,"Nightsave Large","Local Authority","[0 - 300km]","≥ 66kV & ≤ 132kV","Nightsave Large_Local Authority_[0 - 300km]_≥ 66kV & ≤ 132kV",{"$f":"'Rates LPU Energy - Current'!H169","v":"NL03Y"},"n/a","n/a","n/a","n/a","n/a","n/a",147.19999999999999,114.33,436.06,60.95,15.68,"n/a"]
[null,null,"Nightsave Large","Local Authority","[0 - 300km]","> 132kV","Nightsave Large_Local Authority_[0 - 300km]_> 132kV",{"$f":"'Rates LPU Energy - Current'!H170","v":"NL04Y"},"n/a","n/a","n/a","n/a","n/a","n/a",137.71,107.07,420.66,58.76,19.86,"n/a"]
[null,null,"Nightsave Large","Local Authority","[301 - 600km]","< 500V","Nightsave Large_Local Authority_[301 - 600km]_< 500V",{"$f":"'Rates LPU Energy - Current'!H171","v":"NL11Y"},"n/a","n/a","n/a","n/a","n/a","n/a",158.65,123.09,472.4,65.95,17.739999999999998,"n/a"]
[null,null,"Nightsave Large","Local Authority","[301 - 600km]","≥ 500V & < 66kV","Nightsave Large_Local Authority_[301 - 600km]_≥ 500V & < 66kV",{"$f":"'Rates LPU Energy - Current'!H172","v":"NL12Y"},"n/a","n/a","n/a","n/a","n/a","n/a",151.38999999999999,118.09,457.1,63.83,16.309999999999999,"n/a"]
[null,null,"Nightsave Large","Local Authority","[301 - 600km]","≥ 66kV & ≤ 132kV","Nightsave Large_Local Authority_[301 - 600km]_≥ 66kV & ≤ 132kV",{"$f":"'Rates LPU Energy - Current'!H173","v":"NL13Y"},"n/a","n/a","n/a","n/a","n/a","n/a",150.27000000000001,116.72,440.41,61.53,15.81,"n/a"]
[null,null,"Nightsave Large","Local Authority","[301 - 600km]","> 132kV","Nightsave Large_Local Authority_[301 - 600km]_> 132kV",{"$f":"'Rates LPU Energy - Current'!H174","v":"NL14Y"},"n/a","n/a","n/a","n/a","n/a","n/a",140.54,109.28,424.92,59.34,20.05,"n/a"]
[null,null,"Nightsave Large","Local Authority","[601 - 900km]","< 500V","Nightsave Large_Local Authority_[601 - 900km]_< 500V",{"$f":"'Rates LPU Energy - Current'!H175","v":"NL21Y"},"n/a","n/a","n/a","n/a","n/a","n/a",160.16,124.24,477.18,66.66,17.98,"n/a"]
[null,null,"Nightsave Large","Local Authority","[601 - 900km]","≥ 500V & < 66kV","Nightsave Large_Local Authority_[601 - 900km]_≥ 500V & < 66kV",{"$f":"'Rates LPU Energy - Current'!H176","v":"NL22Y"},"n/a","n/a","n/a","n/a","n/a","n/a",152.91999999999999,119.31,461.76,64.52,16.399999999999999,"n/a"]
[null,null,"Nightsave Large","Local Authority","[601 - 900km]","≥ 66kV & ≤ 132kV","Nightsave Large_Local Authority_[601 - 900km]_≥ 66kV & ≤ 132kV",{"$f":"'Rates LPU Energy - Current'!H177","v":"NL23Y"},"n/a","n/a","n/a","n/a","n/a","n/a",151.77000000000001,117.88,444.84,62.13,15.94,"n/a"]
[null,null,"Nightsave Large","Local Authority","[601 - 900km]","> 132kV","Nightsave Large_Local Authority_[601 - 900km]_> 132kV",{"$f":"'Rates LPU Energy - Current'!H178","v":"NL24Y"},"n/a","n/a","n/a","n/a","n/a","n/a",141.96,110.38,429.22,59.98,20.32,"n/a"]
[null,null,"Nightsave Large","Local Authority","[> 900km]","< 500V","Nightsave Large_Local Authority_[> 900km]_< 500V",{"$f":"'Rates LPU Energy - Current'!H179","v":"NL31Y"},"n/a","n/a","n/a","n/a","n/a","n/a",161.88,125.5,481.88,67.319999999999993,18.059999999999999,"n/a"]
[null,null,"Nightsave Large","Local Authority","[> 900km]","≥ 500V & < 66kV","Nightsave Large_Local Authority_[> 900km]_≥ 500V & < 66kV",{"$f":"'Rates LPU Energy - Current'!H180","v":"NL32Y"},"n/a","n/a","n/a","n/a","n/a","n/a",154.44,120.45,466.37,65.099999999999994,16.59,"n/a"]
[null,null,"Nightsave Large","Local Authority","[> 900km]","≥ 66kV & ≤ 132kV","Nightsave Large_Local Authority_[> 900km]_≥ 66kV & ≤ 132kV",{"$f":"'Rates LPU Energy - Current'!H181","v":"NL33Y"},"n/a","n/a","n/a","n/a","n/a","n/a",153.29,119.01,449.34,62.8,16.05,"n/a"]
[null,null,"Nightsave Large","Local Authority","[> 900km]","> 132kV","Nightsave Large_Local Authority_[> 900km]_> 132kV",{"$f":"'Rates LPU Energy - Current'!H182","v":"NL34Y"},"n/a","n/a","n/a","n/a","n/a","n/a",143.52000000000001,111.6,433.53,60.52,20.45,"n/a"]
[]
[null,null,"Nightsave Rural","Non-Local Authority","[0 - 300km]","< 500V",{"$f":"C184&\"_\"&D184&\"_\"&E184&\"_\"&F184","v":"Nightsave Rural_Non-Local Authority_[0 - 300km]_< 500V"},{"$f":"'Rates LPU Energy - Current'!H184","v":"NR01N"},"n/a","n/a","n/a","n/a","n/a","n/a",154.56,120.08,517.84,274.05,"n/a",26.19]
[null,null,{"$f":"C184","v":"Nightsave Rural"},"Non-Local Authority","[0 - 300km]","≥ 500V & < 66kV","Nightsave Rural_Non-Local Authority_[0 - 300km]_≥ 500V & < 66kV",{"$f":"'Rates LPU Energy - Current'!H185","v":"NR02N"},"n/a","n/a","n/a","n/a","n/a","n/a",152.72,118.73,501.78,264.35000000000002,"n/a",24.07]
[null,null,{"$f":"C185","v":"Nightsave Rural"},"Non-Local Authority","[0 - 300km]","≥ 66kV & ≤ 132kV","Nightsave Rural_Non-Local Authority_[0 - 300km]_≥ 66kV & ≤ 132kV",{"$f":"'Rates LPU Energy - Current'!H186","v":"NR03N"},"n/a","n/a","n/a","n/a","n/a","n/a",0,0,0,0,"n/a",0]
[null,null,"Nightsave Rural","Non-Local Authority","[0 - 300km]","> 132kV","Nightsave Rural_Non-Local Authority_[0 - 300km]_> 132kV",{"$f":"'Rates LPU Energy - Current'!H187","v":"NR04N"},"n/a","n/a","n/a","n/a","n/a","n/a",0,0,0,0,"n/a",0]
[null,null,"Nightsave Rural","Non-Local Authority","[301 - 600km]","< 500V","Nightsave Rural_Non-Local Authority_[301 - 600km]_< 500V",{"$f":"'Rates LPU Energy - Current'!H188","v":"NR11N"},"n/a","n/a","n/a","n/a","n/a","n/a",156.07,121.3,524.07000000000005,277.88,"n/a",26.23]
[null,null,{"$f":"C188","v":"Nightsave Rural"},"Non-Local Authority","[301 - 600km]","≥ 500V & < 66kV","Nightsave Rural_Non-Local Authority_[301 - 600km]_≥ 500V & < 66kV",{"$f":"'Rates LPU Energy - Current'!H189","v":"NR12N"},"n/a","n/a","n/a","n/a","n/a","n/a",154.28,119.93,507.9,268.02999999999997,"n/a",24.15]
[null,null,"Nightsave Rural","Non-Local Authority","[301 - 600km]","≥ 66kV & ≤ 132kV","Nightsave Rural_Non-Local Authority_[301 - 600km]_≥ 66kV & ≤ 132kV",{"$f":"'Rates LPU Energy - Current'!H190","v":"NR13N"},"n/a","n/a","n/a","n/a","n/a","n/a",0,0,0,0,"n/a",0]
[null,null,"Nightsave Rural","Non-Local Authority","[301 - 600km]","> 132kV","Nightsave Rural_Non-Local Authority_[301 - 600km]_> 132kV",{"$f":"'Rates LPU Energy - Current'!H191","v":"NR14N"},"n/a","n/a","n/a","n/a","n/a","n/a",0,0,0,0,"n/a",0]
[null,null,"Nightsave Rural","Non-Local Authority","[601 - 900km]","< 500V","Nightsave Rural_Non-Local Authority_[601 - 900km]_< 500V",{"$f":"'Rates LPU Energy - Current'!H192","v":"NR21N"},"n/a","n/a","n/a","n/a","n/a","n/a",157.63,122.48,530.37,281.64,"n/a",26.48]
[null,null,"Nightsave Rural","Non-Local Authority","[601 - 900km]","≥ 500V & < 66kV","Nightsave Rural_Non-Local Authority_[601 - 900km]_≥ 500V & < 66kV",{"$f":"'Rates LPU Energy - Current'!H193","v":"NR22N"},"n/a","n/a","n/a","n/a","n/a","n/a",155.81,121.13,513.99,271.70999999999998,"n/a",24.31]
[null,null,"Nightsave Rural","Non-Local Authority","[601 - 900km]","≥ 66kV & ≤ 132kV","Nightsave Rural_Non-Local Authority_[601 - 900km]_≥ 66kV & ≤ 132kV",{"$f":"'Rates LPU Energy - Current'!H194","v":"NR23N"},"n/a","n/a","n/a","n/a","n/a","n/a",0,0,0,0,"n/a",0]
[null,null,"Nightsave Rural","Non-Local Authority","[601 - 900km]","> 132kV","Nightsave Rural_Non-Local Authority_[601 - 900km]_> 132kV",{"$f":"'Rates LPU Energy - Current'!H195","v":"NR24N"},"n/a","n/a","n/a","n/a","n/a","n/a",0,0,0,0,"n/a",0]
[null,null,"Nightsave Rural","Non-Local Authority","[> 900km]","< 500V","Nightsave Rural_Non-Local Authority_[> 900km]_< 500V",{"$f":"'Rates LPU Energy - Current'!H196","v":"NR31N"},"n/a","n/a","n/a","n/a","n/a","n/a",159.19999999999999,123.71,536.79999999999995,285.49,"n/a",26.55]
[null,null,"Nightsave Rural","Non-Local Authority","[> 900km]","≥ 500V & < 66kV","Nightsave Rural_Non-Local Authority_[> 900km]_≥ 500V & < 66kV",{"$f":"'Rates LPU Energy - Current'!H197","v":"NR32N"},"n/a","n/a","n/a","n/a","n/a","n/a",157.31,122.31,520.28,275.5,"n/a",24.36]
[null,null,"Nightsave Rural","Non-Local Authority","[> 900km]","≥ 66kV & ≤ 132kV","Nightsave Rural_Non-Local Authority_[> 900km]_≥ 66kV & ≤ 132kV",{"$f":"'Rates LPU Energy - Current'!H198","v":"NR33N"},"n/a","n/a","n/a","n/a","n/a","n/a",0,0,0,0,"n/a",0]
[null,null,"Nightsave Rural","Non-Local Authority","[> 900km]","> 132kV","Nightsave Rural_Non-Local Authority_[> 900km]_> 132kV",{"$f":"'Rates LPU Energy - Current'!H199","v":"NR34N"},"n/a","n/a","n/a","n/a","n/a","n/a",0,0,0,0,"n/a",0]
[null,null,{"$f":"C197","v":"Nightsave Rural"},"Local Authority",{"$f":"E184","v":"[0 - 300km]"},{"$f":"F184","v":"< 500V"},"Nightsave Rural_Local Authority_[0 - 300km]_< 500V",{"$f":"'Rates LPU Energy - Current'!H200","v":"NR01Y"},"n/a","n/a","n/a","n/a","n/a","n/a",160.12,124.44,524.02,277.36,"n/a",26.76]
[null,null,"Nightsave Rural","Local Authority",{"$f":"E185","v":"[0 - 300km]"},"≥ 500V & < 66kV","Nightsave Rural_Local Authority_[0 - 300km]_≥ 500V & < 66kV",{"$f":"'Rates LPU Energy - Current'!H201","v":"NR02Y"},"n/a","n/a","n/a","n/a","n/a","n/a",158.24,123.03,507.8,267.45999999999998,"n/a",24.57]
[null,null,"Nightsave Rural","Local Authority",{"$f":"E186","v":"[0 - 300km]"},"≥ 66kV & ≤ 132kV","Nightsave Rural_Local Authority_[0 - 300km]_≥ 66kV & ≤ 132kV",{"$f":"'Rates LPU Energy - Current'!H202","v":"NR03Y"},"n/a","n/a","n/a","n/a","n/a","n/a",0,0,0,0,"n/a",0]
[null,null,"Nightsave Rural","Local Authority",{"$f":"E187","v":"[0 - 300km]"},"> 132kV","Nightsave Rural_Local Authority_[0 - 300km]_> 132kV",{"$f":"'Rates LPU Energy - Current'!H203","v":"NR04Y"},"n/a","n/a","n/a","n/a","n/a","n/a",0,0,0,0,"n/a",0]
[null,null,"Nightsave Rural","Local Authority",{"$f":"E188","v":"[301 - 600km]"},"< 500V","Nightsave Rural_Local Authority_[301 - 600km]_< 500V",{"$f":"'Rates LPU Energy - Current'!H204","v":"NR11Y"},"n/a","n/a","n/a","n/a","n/a","n/a",161.74,125.69,530.39,281.19,"n/a",26.8]
[null,null,"Nightsave Rural","Local Authority",{"$f":"E189","v":"[301 - 600km]"},"≥ 500V & < 66kV","Nightsave Rural_Local Authority_[301 - 600km]_≥ 500V & < 66kV",{"$f":"'Rates LPU Energy - Current'!H205","v":"NR12Y"},"n/a","n/a","n/a","n/a","n/a","n/a",159.83000000000001,124.24,514.01,271.2,"n/a",24.66]
[null,null,"Nightsave Rural","Local Authority",{"$f":"E190","v":"[301 - 600km]"},"≥ 66kV & ≤ 132kV","Nightsave Rural_Local Authority_[301 - 600km]_≥ 66kV & ≤ 132kV",{"$f":"'Rates LPU Energy - Current'!H206","v":"NR13Y"},"n/a","n/a","n/a","n/a","n/a","n/a",0,0,0,0,"n/a",0]
[null,null,"Nightsave Rural","Local Authority",{"$f":"E191","v":"[301 - 600km]"},"> 132kV","Nightsave Rural_Local Authority_[301 - 600km]_> 132kV",{"$f":"'Rates LPU Energy - Current'!H207","v":"NR14Y"},"n/a","n/a","n/a","n/a","n/a","n/a",0,0,0,0,"n/a",0]
[null,null,"Nightsave Rural","Local Authority",{"$f":"E192","v":"[601 - 900km]"},"< 500V","Nightsave Rural_Local Authority_[601 - 900km]_< 500V",{"$f":"'Rates LPU Energy - Current'!H208","v":"NR21Y"},"n/a","n/a","n/a","n/a","n/a","n/a",163.29,126.9,536.74,284.99,"n/a",27.08]
[null,null,"Nightsave Rural","Local Authority",{"$f":"E193","v":"[601 - 900km]"},"≥ 500V & < 66kV","Nightsave Rural_Local Authority_[601 - 900km]_≥ 500V & < 66kV",{"$f":"'Rates LPU Energy - Current'!H209","v":"NR22Y"},"n/a","n/a","n/a","n/a","n/a","n/a",161.38999999999999,125.49,520.20000000000005,274.97000000000003,"n/a",24.83]
[null,null,"Nightsave Rural","Local Authority",{"$f":"E194","v":"[601 - 900km]"},"≥ 66kV & ≤ 132kV","Nightsave Rural_Local Authority_[601 - 900km]_≥ 66kV & ≤ 132kV",{"$f":"'Rates LPU Energy - Current'!H210","v":"NR23Y"},"n/a","n/a","n/a","n/a","n/a","n/a",0,0,0,0,"n/a",0]
[null,null,"Nightsave Rural","Local Authority",{"$f":"E195","v":"[601 - 900km]"},"> 132kV","Nightsave Rural_Local Authority_[601 - 900km]_> 132kV",{"$f":"'Rates LPU Energy - Current'!H211","v":"NR24Y"},"n/a","n/a","n/a","n/a","n/a","n/a",0,0,0,0,"n/a",0]
[null,null,"Nightsave Rural","Local Authority",{"$f":"E196","v":"[> 900km]"},"< 500V","Nightsave Rural_Local Authority_[> 900km]_< 500V",{"$f":"'Rates LPU Energy - Current'!H212","v":"NR31Y"},"n/a","n/a","n/a","n/a","n/a","n/a",164.94,128.15,543.24,288.89999999999998,"n/a",27.11]
[null,null,"Nightsave Rural","Local Authority",{"$f":"E197","v":"[> 900km]"},"≥ 500V & < 66kV","Nightsave Rural_Local Authority_[> 900km]_≥ 500V & < 66kV",{"$f":"'Rates LPU Energy - Current'!H213","v":"NR32Y"},"n/a","n/a","n/a","n/a","n/a","n/a",162.97999999999999,126.7,526.53,278.8,"n/a",24.84]
[null,null,"Nightsave Rural","Local Authority",{"$f":"E198","v":"[> 900km]"},"≥ 66kV & ≤ 132kV","Nightsave Rural_Local Authority_[> 900km]_≥ 66kV & ≤ 132kV",{"$f":"'Rates LPU Energy - Current'!H214","v":"NR33Y"},"n/a","n/a","n/a","n/a","n/a","n/a",0,0,0,0,"n/a",0]
[null,null,"Nightsave Rural","Local Authority",{"$f":"E199","v":"[> 900km]"},"> 132kV","Nightsave Rural_Local Authority_[> 900km]_> 132kV",{"$f":"'Rates LPU Energy - Current'!H215","v":"NR34Y"},"n/a","n/a","n/a","n/a","n/a","n/a",0,0,0,0,"n/a",0]

{"sheet":"Rates LPU Energy - Current","index":14,"n_rows":215,"n_cols":20,"rows_kept":215,"cut":false,"hidden":true,"merged":[]}
[]
[null,null,null,null,null,null,{"$f":"'Rates Table'!E58","v":"Homepower 2_Non-Local Authority_[0 - 300km]_< 500V"}]
[]
[null,null,{"$f":"\"Large Power User | Energy Charge Inputs | \"&Current_Period","v":"Large Power User | Energy Charge Inputs | 2023/2024"}]
[null,null,null,null,null,null,null,null,"c/kWh","c/kWh","c/kWh","c/kWh","c/kWh","c/kWh","c/kWh","c/kWh","[R/kVA/m]","[R/kVA/m]","[R/kVA/m]","[R/kVA/m]"]
[null,null,"Summary - Rates categorized by Voltage and by Transmission Zone",null,null,null,null,null,"Active Energy Charge [c/kWh]",null,null,null,null,null,"Active Energy Charge [c/kWh]",null,"Energy Demand Charge"]
[null,null,"Tariff","Tariff Category","Transmission Zone","Supply Voltage","Code","Matrix Code","High - Peak","High - Standard","High-Off Peak","Low - Peak","Low - Standard","Low-Off Peak","High Charge","Low Charge","High Demand","Low Demand","Transmission Network Charges","Network Capacity Charges"]
[null,null,"Megaflex",{"$f":"Selected_Tariff_Category","v":"Non-Local Authority"},{"$f":"Selected_Transmission","v":"[0 - 300km]"},{"$f":"Selected_Supply_Voltage","v":"< 500V"},{"$f":"C8&\"_\"&D8&\"_\"&E8&\"_\"&F8","v":"Megaflex_Non-Local Authority_[0 - 300km]_< 500V"},{"$f":"INDEX(H$19:H$221,MATCH($G8,$G$19:$G$221,0))","v":"Me01N"},542.79,165.14,90.17,177.74,122.64,78.19,"n/a","n/a","n/a","n/a",15.53,"n/a"]
[null,null,"Miniflex","Non-Local Authority","[0 - 300km]","< 500V",{"$f":"C9&\"_\"&D9&\"_\"&E9&\"_\"&F9","v":"Miniflex_Non-Local Authority_[0 - 300km]_< 500V"},"Mi01N",542.79,165.14,90.17,177.74,122.64,78.19,"n/a","n/a","n/a","n/a","n/a",46.32]
[null,null,"Ruraflex","Non-Local Authority","[0 - 300km]","< 500V","Ruraflex_Non-Local Authority_[0 - 300km]_< 500V","Ru01N",562.01,170.26,92.48,183.34,126.16,80.040000000000006,"n/a","n/a","n/a","n/a","n/a",32.46]
[null,null,"Nightsave Small","Non-Local Authority","[0 - 300km]","< 500V","Nightsave Small_Non-Local Authority_[0 - 300km]_< 500V","NS01N","n/a","n/a","n/a","n/a","n/a","n/a",134.06,104.21,286.47000000000003,36.92,15.53,"n/a"]
[null,null,"Nightsave Large","Non-Local Authority","[0 - 300km]","< 500V","Nightsave Large_Non-Local Authority_[0 - 300km]_< 500V","NL01N","n/a","n/a","n/a","n/a","n/a","n/a",134.06,104.21,407.91,57.01,15.53,"n/a"]
[null,null,"Nightsave Rural","Non-Local Authority","[0 - 300km]","< 500V","Nightsave Rural_Non-Local Authority_[0 - 300km]_< 500V","NR01N","n/a","n/a","n/a","n/a","n/a","n/a",137.09,106.51,459.32,243.08,"n/a",23.23]
[]
[]
[null,null,"Tariff","Tariff Category","Transmission Zone","Supply Voltage","Code","Matrix Code","High - Peak","High - Standard","High-Off Peak","Low - Peak","Low - Standard","Low-Off Peak","High Demand","Low Demand","High Demand","Low Demand","Transmission network charges","Network Access Charges"]
[null,null,null,null,null,null,null,null,"c/kWh","c/kWh","c/kWh","c/kWh","c/kWh","c/kWh","c/kWh","c/kWh","R/kVA/m","R/kVA/m","R/kVA/m","R/kVA/m"]
[null,null,null,null,null,null,null,null,"kWhHP","kWhHS","kWhHO","kWhLP","kWhLS","kWhLO","kWhHP","kWhLP","EDC H","EDC L","Tx NAC","Dx NAC"]
[null,null,"Megaflex","Non-Local Authority","[0 - 300km]","< 500V",{"$f":"C19&\"_\"&D19&\"_\"&E19&\"_\"&F19","v":"Megaflex_Non-Local Authority_[0 - 300km]_< 500V"},{"$f":"INDEX(Matrix_Tariff_Map,MATCH(C19,Matrix_Model_Tariffs,0),2)&INDEX(Matrix_Transmission_Map,MATCH(E19,Matrix_Model_Transmission,0),2)&INDEX(Matrix_Voltage_Map,MATCH(F19,Matrix_Model_Voltage,0),2)&INDEX(Matrix_Category_Map,MATCH(D19,Matrix_Model_Category,0),2)","v":"Me01N"},542.79,165.14,90.17,177.74,122.64,78.19,"n/a","n/a","n/a","n/a",15.53,"n/a"]
[null,null,{"$f":"C19","v":"Megaflex"},"Non-Local Authority","[0 - 300km]","≥ 500V & < 66kV",{"$f":"C20&\"_\"&D20&\"_\"&E20&\"_\"&F20","v":"Megaflex_Non-Local Authority_[0 - 300km]_≥ 500V & < 66kV"},"Me02N",534.27,161.85,87.91,174.26,119.96,76.099999999999994,"n/a","n/a","n/a","n/a",14.19,"n/a"]
[null,null,{"$f":"C20","v":"Megaflex"},"Non-Local Authority","[0 - 300km]","≥ 66kV & ≤ 132kV","Megaflex_Non-Local Authority_[0 - 300km]_≥ 66kV & ≤ 132kV","Me03N",517.35,156.71,85.12,168.78,116.13,73.72,"n/a","n/a","n/a","n/a",13.81,"n/a"]
[null,null,"Megaflex","Non-Local Authority","[0 - 300km]","> 132kV","Megaflex_Non-Local Authority_[0 - 300km]_> 132kV","Me04N",487.58,147.68,80.22,159.1,109.47,69.459999999999994,"n/a","n/a","n/a","n/a",17.47,"n/a"]
[null,null,"Megaflex","Non-Local Authority","[301 - 600km]","< 500V","Megaflex_Non-Local Authority_[301 - 600km]_< 500V","Me11N",547.21,165.8,90.02,178.52,122.91,77.98,"n/a","n/a","n/a","n/a",15.64,"n/a"]
[null,null,"Megaflex","Non-Local Authority","[301 - 600km]","≥ 500V & < 66kV","Megaflex_Non-Local Authority_[301 - 600km]_≥ 500V & < 66kV","Me12N",539.6,163.44999999999999,88.76,176.05,121.14,76.849999999999994,"n/a","n/a","n/a","n/a",14.32,"n/a"]
[null,null,"Megaflex","Non-Local Authority","[301 - 600km]","≥ 66kV & ≤ 132kV","Megaflex_Non-Local Authority_[301 - 600km]_≥ 66kV & ≤ 132kV","Me13N",522.42999999999995,158.24,85.91,170.41,117.29,74.42,"n/a","n/a","n/a","n/a",13.92,"n/a"]
[null,null,"Megaflex","Non-Local Authority","[301 - 600km]","> 132kV","Megaflex_Non-Local Authority_[301 - 600km]_> 132kV","Me14N",492.47,149.21,80.97,160.63,110.53,70.11,"n/a","n/a","n/a","n/a",17.62,"n/a"]
[null,null,"Megaflex","Non-Local Authority","[601 - 900km]","< 500V","Megaflex_Non-Local Authority_[601 - 900km]_< 500V","Me21N",552.66,167.42,90.89,180.28,124.1,78.7,"n/a","n/a","n/a","n/a",15.82,"n/a"]
[null,null,"Megaflex","Non-Local Authority","[601 - 900km]","≥ 500V & < 66kV","Megaflex_Non-Local Authority_[601 - 900km]_≥ 500V & < 66kV","Me22N",545.02,165.13,89.66,177.79,122.38,77.63,"n/a","n/a","n/a","n/a",14.45,"n/a"]
[null,null,"Megaflex","Non-Local Authority","[601 - 900km]","≥ 66kV & ≤ 132kV","Megaflex_Non-Local Authority_[601 - 900km]_≥ 66kV & ≤ 132kV","Me23N",527.77,159.88,86.8,172.15,118.51,75.19,"n/a","n/a","n/a","n/a",14,"n/a"]
[null,null,"Megaflex","Non-Local Authority","[601 - 900km]","> 132kV","Megaflex_Non-Local Authority_[601 - 900km]_> 132kV","Me24N",497.43,150.66,81.87,162.25,111.66,70.86,"n/a","n/a","n/a","n/a",17.88,"n/a"]
[null,null,"Megaflex","Non-Local Authority","[> 900km]","< 500V","Megaflex_Non-Local Authority_[> 900km]_< 500V","Me31N",558.22,169.17,91.81,182.12,125.32,79.53,"n/a","n/a","n/a","n/a",15.92,"n/a"]
[null,null,"Megaflex","Non-Local Authority","[> 900km]","≥ 500V & < 66kV","Megaflex_Non-Local Authority_[> 900km]_≥ 500V & < 66kV","Me32N",550.44000000000005,166.73,90.51,179.53,123.54,78.39,"n/a","n/a","n/a","n/a",14.62,"n/a"]
[null,null,"Megaflex","Non-Local Authority","[> 900km]","≥ 66kV & ≤ 132kV","Megaflex_Non-Local Authority_[> 900km]_≥ 66kV & ≤ 132kV","Me33N",533.05999999999995,161.46,87.67,173.87,119.67,75.92,"n/a","n/a","n/a","n/a",14.13,"n/a"]
[null,null,"Megaflex","Non-Local Authority","[> 900km]","> 132kV","Megaflex_Non-Local Authority_[> 900km]_> 132kV","Me34N",502.27,152.22,82.7,163.94,112.88,71.64,"n/a","n/a","n/a","n/a",18.010000000000002,"n/a"]
[null,null,"Megaflex","Local Authority",{"$f":"E19","v":"[0 - 300km]"},{"$f":"F19","v":"< 500V"},"Megaflex_Local Authority_[0 - 300km]_< 500V","Me01Y",562.5,171.17,93.4,184.15,127.09,81.010000000000005,"n/a","n/a","n/a","n/a",15.68,"n/a"]
[null,null,"Megaflex","Local Authority",{"$f":"E20","v":"[0 - 300km]"},"≥ 500V & < 66kV","Megaflex_Local Authority_[0 - 300km]_≥ 500V & < 66kV","Me02Y",553.63,167.74,91.11,180.6,124.29,78.88,"n/a","n/a","n/a","n/a",14.3,"n/a"]
[null,null,"Megaflex","Local Authority","[0 - 300km]","≥ 66kV & ≤ 132kV","Megaflex_Local Authority_[0 - 300km]_≥ 66kV & ≤ 132kV","Me03Y",536.16999999999996,162.41999999999999,88.21,174.91,120.41,76.37,"n/a","n/a","n/a","n/a",13.91,"n/a"]
[null,null,"Megaflex","Local Authority","[0 - 300km]","> 132kV","Megaflex_Local Authority_[0 - 300km]_> 132kV","Me04Y",505.3,153.07,83.12,164.83,113.44,71.959999999999994,"n/a","n/a","n/a","n/a",17.62,"n/a"]
[null,null,"Megaflex","Local Authority","[301 - 600km]","< 500V","Megaflex_Local Authority_[301 - 600km]_< 500V","Me11Y",567.09,171.78,93.27,184.99,127.35,80.8,"n/a","n/a","n/a","n/a",15.74,"n/a"]
[null,null,"Megaflex","Local Authority","[301 - 600km]","≥ 500V & < 66kV","Megaflex_Local Authority_[301 - 600km]_≥ 500V & < 66kV","Me12Y",559.16999999999996,169.39,91.98,182.44,125.55,79.64,"n/a","n/a","n/a","n/a",14.47,"n/a"]
[null,null,"Megaflex","Local Authority","[301 - 600km]","≥ 66kV & ≤ 132kV","Megaflex_Local Authority_[301 - 600km]_≥ 66kV & ≤ 132kV","Me13Y",541.41,164,89.06,176.62,121.54,77.09,"n/a","n/a","n/a","n/a",14.03,"n/a"]
[null,null,"Megaflex","Local Authority","[301 - 600km]","> 132kV","Megaflex_Local Authority_[301 - 600km]_> 132kV","Me14Y",510.34,154.63999999999999,83.95,166.45,114.6,72.67,"n/a","n/a","n/a","n/a",17.79,"n/a"]
[null,null,"Megaflex","Local Authority","[601 - 900km]","< 500V","Megaflex_Local Authority_[601 - 900km]_< 500V","Me21Y",572.75,173.51,94.2,186.81,128.61000000000001,81.59,"n/a","n/a","n/a","n/a",15.95,"n/a"]
[null,null,"Megaflex","Local Authority","[601 - 900km]","≥ 500V & < 66kV","Megaflex_Local Authority_[601 - 900km]_≥ 500V & < 66kV","Me22Y",564.80999999999995,171.08,92.92,184.28,126.75,80.45,"n/a","n/a","n/a","n/a",14.55,"n/a"]
[null,null,"Megaflex","Local Authority","[601 - 900km]","≥ 66kV & ≤ 132kV","Megaflex_Local Authority_[601 - 900km]_≥ 66kV & ≤ 132kV","Me23Y",546.92999999999995,165.65,89.94,178.35,122.75,77.849999999999994,"n/a","n/a","n/a","n/a",14.14,"n/a"]
[null,null,"Megaflex","Local Authority","[601 - 900km]","> 132kV","Megaflex_Local Authority_[601 - 900km]_> 132kV","Me24Y",515.46,156.18,84.79,168.17,115.73,73.41,"n/a","n/a","n/a","n/a",18.03,"n/a"]
[null,null,"Megaflex","Local Authority","[> 900km]","< 500V","Megaflex_Local Authority_[> 900km]_< 500V","Me31Y",578.48,175.27,95.17,188.73,129.87,82.41,"n/a","n/a","n/a","n/a",16.02,"n/a"]
[null,null,"Megaflex","Local Authority","[> 900km]","≥ 500V & < 66kV","Megaflex_Local Authority_[> 900km]_≥ 500V & < 66kV","Me32Y",570.45000000000005,172.79,93.85,186.06,128.06,81.209999999999994,"n/a","n/a","n/a","n/a",14.72,"n/a"]
[null,null,"Megaflex","Local Authority","[> 900km]","≥ 66kV & ≤ 132kV","Megaflex_Local Authority_[> 900km]_≥ 66kV & ≤ 132kV","Me33Y",552.42999999999995,167.36,90.88,180.2,124,78.66,"n/a","n/a","n/a","n/a",14.24,"n/a"]
[null,null,"Megaflex","Local Authority","[> 900km]","> 132kV","Megaflex_Local Authority_[> 900km]_> 132kV","Me34Y",520.54,157.75,85.74,169.89,116.94,74.22,"n/a","n/a","n/a","n/a",18.14,"n/a"]
[]
[null,null,"Miniflex","Non-Local Authority","[0 - 300km]","< 500V","Miniflex_Non-Local Authority_[0 - 300km]_< 500V",{"$f":"INDEX(Matrix_Tariff_Map,MATCH(C52,Matrix_Model_Tariffs,0),2)&INDEX(Matrix_Transmission_Map,MATCH(E52,Matrix_Model_Transmission,0),2)&INDEX(Matrix_Voltage_Map,MATCH(F52,Matrix_Model_Voltage,0),2)&INDEX(Matrix_Category_Map,MATCH(D52,Matrix_Model_Category,0),2)","v":"Mi01N"},542.79,165.14,90.17,177.74,122.64,78.19,"n/a","n/a","n/a","n/a","n/a",46.32]
[null,null,{"$f":"C52","v":"Miniflex"},"Non-Local Authority","[0 - 300km]","≥ 500V & < 66kV","Miniflex_Non-Local Authority_[0 - 300km]_≥ 500V & < 66kV","Mi02N",534.27,161.85,87.91,174.26,119.96,76.099999999999994,"n/a","n/a","n/a","n/a","n/a",42.46]
[null,null,{"$f":"C53","v":"Miniflex"},"Non-Local Authority","[0 - 300km]","≥ 66kV & ≤ 132kV","Miniflex_Non-Local Authority_[0 - 300km]_≥ 66kV & ≤ 132kV","Mi03N",517.35,156.71,85.12,168.78,116.13,73.72,"n/a","n/a","n/a","n/a","n/a",23.85]
[null,null,"Miniflex","Non-Local Authority","[0 - 300km]","> 132kV","Miniflex_Non-Local Authority_[0 - 300km]_> 132kV","Mi04N",487.58,147.68,80.22,159.1,109.47,69.459999999999994,"n/a","n/a","n/a","n/a","n/a",17.38]
[null,null,"Miniflex","Non-Local Authority","[301 - 600km]","< 500V","Miniflex_Non-Local Authority_[301 - 600km]_< 500V","Mi11N",547.21,165.8,90.02,178.52,122.91,77.98,"n/a","n/a","n/a","n/a","n/a",46.44]
[null,null,"Miniflex","Non-Local Authority","[301 - 600km]","≥ 500V & < 66kV","Miniflex_Non-Local Authority_[301 - 600km]_≥ 500V & < 66kV","Mi12N",539.6,163.44999999999999,88.76,176.05,121.14,76.849999999999994,"n/a","n/a","n/a","n/a","n/a",42.6]
[null,null,"Miniflex","Non-Local Authority","[301 - 600km]","≥ 66kV & ≤ 132kV","Miniflex_Non-Local Authority_[301 - 600km]_≥ 66kV & ≤ 132kV","Mi13N",522.42999999999995,158.24,85.91,170.41,117.29,74.42,"n/a","n/a","n/a","n/a","n/a",23.94]
[null,null,"Miniflex","Non-Local Authority","[301 - 600km]","> 132kV","Miniflex_Non-Local Authority_[301 - 600km]_> 132kV","Mi14N",492.47,149.21,80.97,160.63,110.53,70.11,"n/a","n/a","n/a","n/a","n/a",17.57]
[null,null,"Miniflex","Non-Local Authority","[601 - 900km]","< 500V","Miniflex_Non-Local Authority_[601 - 900km]_< 500V","Mi21N",552.66,167.42,90.89,180.28,124.1,78.7,"n/a","n/a","n/a","n/a","n/a",46.67]
[null,null,"Miniflex","Non-Local Authority","[601 - 900km]","≥ 500V & < 66kV","Miniflex_Non-Local Authority_[601 - 900km]_≥ 500V & < 66kV","Mi22N",545.02,165.13,89.66,177.79,122.38,77.63,"n/a","n/a","n/a","n/a","n/a",42.73]
[null,null,"Miniflex","Non-Local Authority","[601 - 900km]","≥ 66kV & ≤ 132kV","Miniflex_Non-Local Authority_[601 - 900km]_≥ 66kV & ≤ 132kV","Mi23N",527.77,159.88,86.8,172.15,118.51,75.19,"n/a","n/a","n/a","n/a","n/a",24.09]
[null,null,"Miniflex","Non-Local Authority","[601 - 900km]","> 132kV","Miniflex_Non-Local Authority_[601 - 900km]_> 132kV","Mi24N",497.43,150.66,81.87,162.25,111.66,70.86,"n/a","n/a","n/a","n/a","n/a",17.82]
[null,null,"Miniflex","Non-Local Authority","[> 900km]","< 500V","Miniflex_Non-Local Authority_[> 900km]_< 500V","Mi31N",558.22,169.17,91.81,182.12,125.32,79.53,"n/a","n/a","n/a","n/a","n/a",46.7]
[null,null,"Miniflex","Non-Local Authority","[> 900km]","≥ 500V & < 66kV","Miniflex_Non-Local Authority_[> 900km]_≥ 500V & < 66kV","Mi32N",550.44000000000005,166.73,90.51,179.53,123.54,78.39,"n/a","n/a","n/a","n/a","n/a",42.87]
[null,null,"Miniflex","Non-Local Authority","[> 900km]","≥ 66kV & ≤ 132kV","Miniflex_Non-Local Authority_[> 900km]_≥ 66kV & ≤ 132kV","Mi33N",533.05999999999995,161.46,87.67,173.87,119.67,75.92,"n/a","n/a","n/a","n/a","n/a",24.18]
[null,null,"Miniflex","Non-Local Authority","[> 900km]","> 132kV","Miniflex_Non-Local Authority_[> 900km]_> 132kV","Mi34N",502.27,152.22,82.7,163.94,112.88,71.64,"n/a","n/a","n/a","n/a","n/a",17.95]
[null,null,"Miniflex","Local Authority",{"$f":"E52","v":"[0 - 300km]"},{"$f":"F52","v":"< 500V"},"Miniflex_Local Authority_[0 - 300km]_< 500V","Mi01Y",562.5,171.17,93.4,184.15,127.09,81.010000000000005,"n/a","n/a","n/a","n/a","n/a",46.91]
[null,null,"Miniflex","Local Authority",{"$f":"E53","v":"[0 - 300km]"},"≥ 500V & < 66kV","Miniflex_Local Authority_[0 - 300km]_≥ 500V & < 66kV","Mi02Y",553.63,167.74,91.11,180.6,124.29,78.88,"n/a","n/a","n/a","n/a","n/a",42.95]
[null,null,"Miniflex","Local Authority",{"$f":"E54","v":"[0 - 300km]"},"≥ 66kV & ≤ 132kV","Miniflex_Local Authority_[0 - 300km]_≥ 66kV & ≤ 132kV","Mi03Y",536.16999999999996,162.41999999999999,88.21,174.91,120.41,76.37,"n/a","n/a","n/a","n/a","n/a",24.12]
[null,null,"Miniflex","Local Authority",{"$f":"E55","v":"[0 - 300km]"},"> 132kV","Miniflex_Local Authority_[0 - 300km]_> 132kV","Mi04Y",505.3,153.07,83.12,164.83,113.44,71.959999999999994,"n/a","n/a","n/a","n/a","n/a",17.62]
[null,null,"Miniflex","Local Authority",{"$f":"E56","v":"[301 - 600km]"},"< 500V","Miniflex_Local Authority_[301 - 600km]_< 500V","Mi11Y",567.09,171.78,93.27,184.99,127.35,80.8,"n/a","n/a","n/a","n/a","n/a",46.99]
[null,null,"Miniflex","Local Authority",{"$f":"E57","v":"[301 - 600km]"},"≥ 500V & < 66kV","Miniflex_Local Authority_[301 - 600km]_≥ 500V & < 66kV","Mi12Y",559.16999999999996,169.39,91.98,182.44,125.55,79.64,"n/a","n/a","n/a","n/a","n/a",43.13]
[null,null,"Miniflex","Local Authority",{"$f":"E58","v":"[301 - 600km]"},"≥ 66kV & ≤ 132kV","Miniflex_Local Authority_[301 - 600km]_≥ 66kV & ≤ 132kV","Mi13Y",541.41,164,89.06,176.62,121.54,77.09,"n/a","n/a","n/a","n/a","n/a",24.25]
[null,null,"Miniflex","Local Authority",{"$f":"E59","v":"[301 - 600km]"},"> 132kV","Miniflex_Local Authority_[301 - 600km]_> 132kV","Mi14Y",510.34,154.63999999999999,83.95,166.45,114.6,72.67,"n/a","n/a","n/a","n/a","n/a",17.79]
[null,null,"Miniflex","Local Authority",{"$f":"E60","v":"[601 - 900km]"},"< 500V","Miniflex_Local Authority_[601 - 900km]_< 500V","Mi21Y",572.75,173.51,94.2,186.81,128.61000000000001,81.59,"n/a","n/a","n/a","n/a","n/a",47.24]
[null,null,"Miniflex","Local Authority",{"$f":"E61","v":"[601 - 900km]"},"≥ 500V & < 66kV","Miniflex_Local Authority_[601 - 900km]_≥ 500V & < 66kV","Mi22Y",564.80999999999995,171.08,92.92,184.28,126.75,80.45,"n/a","n/a","n/a","n/a","n/a",43.24]
[null,null,"Miniflex","Local Authority",{"$f":"E62","v":"[601 - 900km]"},"≥ 66kV & ≤ 132kV","Miniflex_Local Authority_[601 - 900km]_≥ 66kV & ≤ 132kV","Mi23Y",546.92999999999995,165.65,89.94,178.35,122.75,77.849999999999994,"n/a","n/a","n/a","n/a","n/a",24.37]
[null,null,"Miniflex","Local Authority",{"$f":"E63","v":"[601 - 900km]"},"> 132kV","Miniflex_Local Authority_[601 - 900km]_> 132kV","Mi24Y",515.46,156.18,84.79,168.17,115.73,73.41,"n/a","n/a","n/a","n/a","n/a",18.03]
[null,null,"Miniflex","Local Authority",{"$f":"E64","v":"[> 900km]"},"< 500V","Miniflex_Local Authority_[> 900km]_< 500V","Mi31Y",578.48,175.27,95.17,188.73,129.87,82.41,"n/a","n/a","n/a","n/a","n/a",47.26]
[null,null,"Miniflex","Local Authority",{"$f":"E65","v":"[> 900km]"},"≥ 500V & < 66kV","Miniflex_Local Authority_[> 900km]_≥ 500V & < 66kV","Mi32Y",570.45000000000005,172.79,93.85,186.06,128.06,81.209999999999994,"n/a","n/a","n/a","n/a","n/a",43.43]
[null,null,"Miniflex","Local Authority",{"$f":"E66","v":"[> 900km]"},"≥ 66kV & ≤ 132kV","Miniflex_Local Authority_[> 900km]_≥ 66kV & ≤ 132kV","Mi33Y",552.42999999999995,167.36,90.88,180.2,124,78.66,"n/a","n/a","n/a","n/a","n/a",24.46]
[null,null,"Miniflex","Local Authority",{"$f":"E67","v":"[> 900km]"},"> 132kV","Miniflex_Local Authority_[> 900km]_> 132kV","Mi34Y",520.54,157.75,85.74,169.89,116.94,74.22,"n/a","n/a","n/a","n/a","n/a",18.14]
[]
[null,null,"Ruraflex","Non-Local Authority","[0 - 300km]","< 500V",{"$f":"C85&\"_\"&D85&\"_\"&E85&\"_\"&F85","v":"Ruraflex_Non-Local Authority_[0 - 300km]_< 500V"},{"$f":"INDEX(Matrix_Tariff_Map,MATCH(C85,Matrix_Model_Tariffs,0),2)&INDEX(Matrix_Transmission_Map,MATCH(E85,Matrix_Model_Transmission,0),2)&INDEX(Matrix_Voltage_Map,MATCH(F85,Matrix_Model_Voltage,0),2)&INDEX(Matrix_Category_Map,MATCH(D85,Matrix_Model_Category,0),2)","v":"Ru01N"},562.01,170.26,92.48,183.34,126.16,80.040000000000006,"n/a","n/a","n/a","n/a","n/a",32.46]
[null,null,{"$f":"C85","v":"Ruraflex"},"Non-Local Authority","[0 - 300km]","≥ 500V & < 66kV","Ruraflex_Non-Local Authority_[0 - 300km]_≥ 500V & < 66kV","Ru02N",556.46,168.59,91.53,181.53,124.91,79.209999999999994,"n/a","n/a","n/a","n/a","n/a",29.75]
[null,null,{"$f":"C86","v":"Ruraflex"},"Non-Local Authority","[0 - 300km]","≥ 66kV & ≤ 132kV","Ruraflex_Non-Local Authority_[0 - 300km]_≥ 66kV & ≤ 132kV","Ru03N",0,0,0,0,0,0,"n/a","n/a","n/a","n/a","n/a",0]
[null,null,"Ruraflex","Non-Local Authority","[0 - 300km]","> 132kV","Ruraflex_Non-Local Authority_[0 - 300km]_> 132kV","Ru04N",0,0,0,0,0,0,"n/a","n/a","n/a","n/a","n/a",0]
[null,null,"Ruraflex","Non-Local Authority","[301 - 600km]","< 500V","Ruraflex_Non-Local Authority_[301 - 600km]_< 500V","Ru11N",567.66,171.97,93.39,185.17,127.45,80.87,"n/a","n/a","n/a","n/a","n/a",32.56]
[null,null,"Ruraflex","Non-Local Authority","[301 - 600km]","≥ 500V & < 66kV","Ruraflex_Non-Local Authority_[301 - 600km]_≥ 500V & < 66kV","Ru12N",562,170.24,92.48,183.34,126.15,80.040000000000006,"n/a","n/a","n/a","n/a","n/a",29.92]
[null,null,"Ruraflex","Non-Local Authority","[301 - 600km]","≥ 66kV & ≤ 132kV","Ruraflex_Non-Local Authority_[301 - 600km]_≥ 66kV & ≤ 132kV","Ru13N",0,0,0,0,0,0,"n/a","n/a","n/a","n/a","n/a",0]
[null,null,"Ruraflex","Non-Local Authority","[301 - 600km]","> 132kV","Ruraflex_Non-Local Authority_[301 - 600km]_> 132kV","Ru14N",0,0,0,0,0,0,"n/a","n/a","n/a","n/a","n/a",0]
[null,null,"Ruraflex","Non-Local Authority","[601 - 900km]","< 500V","Ruraflex_Non-Local Authority_[601 - 900km]_< 500V","Ru21N",573.34,173.7,94.31,187.03,128.69999999999999,81.680000000000007,"n/a","n/a","n/a","n/a","n/a",32.72]
[null,null,"Ruraflex","Non-Local Authority","[601 - 900km]","≥ 500V & < 66kV","Ruraflex_Non-Local Authority_[601 - 900km]_≥ 500V & < 66kV","Ru22N",567.62,171.92,93.39,185.17,127.45,80.87,"n/a","n/a","n/a","n/a","n/a",30.07]
[null,null,"Ruraflex","Non-Local Authority","[601 - 900km]","≥ 66kV & ≤ 132kV","Ruraflex_Non-Local Authority_[601 - 900km]_≥ 66kV & ≤ 132kV","Ru23N",0,0,0,0,0,0,"n/a","n/a","n/a","n/a","n/a",0]
[null,null,"Ruraflex","Non-Local Authority","[601 - 900km]","> 132kV","Ruraflex_Non-Local Authority_[601 - 900km]_> 132kV","Ru24N",0,0,0,0,0,0,"n/a","n/a","n/a","n/a","n/a",0]
[null,null,"Ruraflex","Non-Local Authority","[> 900km]","< 500V","Ruraflex_Non-Local Authority_[> 900km]_< 500V","Ru31N",579.05999999999995,175.41,95.25,188.82,129.99,82.47,"n/a","n/a","n/a","n/a","n/a",32.869999999999997]
[null,null,"Ruraflex","Non-Local Authority","[> 900km]","≥ 500V & < 66kV","Ruraflex_Non-Local Authority_[> 900km]_≥ 500V & < 66kV","Ru32N",573.32000000000005,173.7,94.31,187.03,128.69999999999999,81.680000000000007,"n/a","n/a","n/a","n/a","n/a",30.08]
[null,null,"Ruraflex","Non-Local Authority","[> 900km]","≥ 66kV & ≤ 132kV","Ruraflex_Non-Local Authority_[> 900km]_≥ 66kV & ≤ 132kV","Ru33N",0,0,0,0,0,0,"n/a","n/a","n/a","n/a","n/a",0]
[null,null,"Ruraflex","Non-Local Authority","[> 900km]","> 132kV","Ruraflex_Non-Local Authority_[> 900km]_> 132kV","Ru34N",0,0,0,0,0,0,"n/a","n/a","n/a","n/a","n/a",0]
[null,null,"Ruraflex","Local Authority",{"$f":"E85","v":"[0 - 300km]"},{"$f":"F85","v":"< 500V"},"Ruraflex_Local Authority_[0 - 300km]_< 500V","Ru01Y",582.45000000000005,176.43,95.82,190.01,130.76,82.95,"n/a","n/a","n/a","n/a","n/a",33.130000000000003]
[null,null,"Ruraflex","Local Authority",{"$f":"E86","v":"[0 - 300km]"},"≥ 500V & < 66kV","Ruraflex_Local Authority_[0 - 300km]_≥ 500V & < 66kV","Ru02Y",576.66,174.7,94.86,188.15,129.44,82.11,"n/a","n/a","n/a","n/a","n/a",30.39]
[null,null,"Ruraflex","Local Authority",{"$f":"E87","v":"[0 - 300km]"},"≥ 66kV & ≤ 132kV","Ruraflex_Local Authority_[0 - 300km]_≥ 66kV & ≤ 132kV","Ru03Y",0,0,0,0,0,0,"n/a","n/a","n/a","n/a","n/a",0]
[null,null,"Ruraflex","Local Authority",{"$f":"E88","v":"[0 - 300km]"},"> 132kV","Ruraflex_Local Authority_[0 - 300km]_> 132kV","Ru04Y",0,0,0,0,0,0,"n/a","n/a","n/a","n/a","n/a",0]
[null,null,"Ruraflex","Local Authority",{"$f":"E89","v":"[301 - 600km]"},"< 500V","Ruraflex_Local Authority_[301 - 600km]_< 500V","Ru11Y",588.24,178.23,96.73,191.87,132.08000000000001,83.81,"n/a","n/a","n/a","n/a","n/a",33.270000000000003]
[null,null,"Ruraflex","Local Authority",{"$f":"E90","v":"[301 - 600km]"},"≥ 500V & < 66kV","Ruraflex_Local Authority_[301 - 600km]_≥ 500V & < 66kV","Ru12Y",582.44000000000005,176.39,95.82,190.01,130.74,82.95,"n/a","n/a","n/a","n/a","n/a",30.56]
[null,null,"Ruraflex","Local Authority",{"$f":"E91","v":"[301 - 600km]"},"≥ 66kV & ≤ 132kV","Ruraflex_Local Authority_[301 - 600km]_≥ 66kV & ≤ 132kV","Ru13Y",0,0,0,0,0,0,"n/a","n/a","n/a","n/a","n/a",0]
[null,null,"Ruraflex","Local Authority",{"$f":"E92","v":"[301 - 600km]"},"> 132kV","Ruraflex_Local Authority_[301 - 600km]_> 132kV","Ru14Y",0,0,0,0,0,0,"n/a","n/a","n/a","n/a","n/a",0]
[null,null,"Ruraflex","Local Authority",{"$f":"E93","v":"[601 - 900km]"},"< 500V","Ruraflex_Local Authority_[601 - 900km]_< 500V","Ru21Y",594.14,179.96,97.74,193.77,133.35,84.64,"n/a","n/a","n/a","n/a","n/a",33.450000000000003]
[null,null,"Ruraflex","Local Authority",{"$f":"E94","v":"[601 - 900km]"},"≥ 500V & < 66kV","Ruraflex_Local Authority_[601 - 900km]_≥ 500V & < 66kV","Ru22Y",588.21,178.19,96.73,191.87,132.08000000000001,83.81,"n/a","n/a","n/a","n/a","n/a",30.72]
[null,null,"Ruraflex","Local Authority",{"$f":"E95","v":"[601 - 900km]"},"≥ 66kV & ≤ 132kV","Ruraflex_Local Authority_[601 - 900km]_≥ 66kV & ≤ 132kV","Ru23Y",0,0,0,0,0,0,"n/a","n/a","n/a","n/a","n/a",0]
[null,null,"Ruraflex","Local Authority",{"$f":"E96","v":"[601 - 900km]"},"> 132kV","Ruraflex_Local Authority_[601 - 900km]_> 132kV","Ru24Y",0,0,0,0,0,0,"n/a","n/a","n/a","n/a","n/a",0]
[null,null,"Ruraflex","Local Authority",{"$f":"E97","v":"[> 900km]"},"< 500V","Ruraflex_Local Authority_[> 900km]_< 500V","Ru31Y",600.08000000000004,181.83,98.65,195.69,134.72999999999999,85.48,"n/a","n/a","n/a","n/a","n/a",33.54]
[null,null,"Ruraflex","Local Authority",{"$f":"E98","v":"[> 900km]"},"≥ 500V & < 66kV","Ruraflex_Local Authority_[> 900km]_≥ 500V & < 66kV","Ru32Y",594.13,179.96,97.74,193.77,133.35,84.64,"n/a","n/a","n/a","n/a","n/a",30.74]
[null,null,"Ruraflex","Local Authority",{"$f":"E99","v":"[> 900km]"},"≥ 66kV & ≤ 132kV","Ruraflex_Local Authority_[> 900km]_≥ 66kV & ≤ 132kV","Ru33Y",0,0,0,0,0,0,"n/a","n/a","n/a","n/a","n/a",0]
[null,null,"Ruraflex","Local Authority",{"$f":"E100","v":"[> 900km]"},"> 132kV","Ruraflex_Local Authority_[> 900km]_> 132kV","Ru34Y",0,0,0,0,0,0,"n/a","n/a","n/a","n/a","n/a",0]
[]
[null,null,"Nightsave Small","Non-Local Authority","[0 - 300km]","< 500V",{"$f":"C118&\"_\"&D118&\"_\"&E118&\"_\"&F118","v":"Nightsave Small_Non-Local Authority_[0 - 300km]_< 500V"},{"$f":"INDEX(Matrix_Tariff_Map,MATCH(C118,Matrix_Model_Tariffs,0),2)&INDEX(Matrix_Transmission_Map,MATCH(E118,Matrix_Model_Transmission,0),2)&INDEX(Matrix_Voltage_Map,MATCH(F118,Matrix_Model_Voltage,0),2)&INDEX(Matrix_Category_Map,MATCH(D118,Matrix_Model_Category,0),2)","v":"NS01N"},"n/a","n/a","n/a","n/a","n/a","n/a",134.06,104.21,286.47000000000003,36.92,15.53,"n/a"]
[null,null,{"$f":"C118","v":"Nightsave Small"},"Non-Local Authority","[0 - 300km]","≥ 500V & < 66kV","Nightsave Small_Non-Local Authority_[0 - 300km]_≥ 500V & < 66kV","NS02N","n/a","n/a","n/a","n/a","n/a","n/a",126.94,99.08,277.25,35.68,14.19,"n/a"]
[null,null,{"$f":"C119","v":"Nightsave Small"},"Non-Local Authority","[0 - 300km]","≥ 66kV & ≤ 132kV","Nightsave Small_Non-Local Authority_[0 - 300km]_≥ 66kV & ≤ 132kV","NS03N","n/a","n/a","n/a","n/a","n/a","n/a",126.01,97.9,267.05,34.35,13.81,"n/a"]
[null,null,"Nightsave Small","Non-Local Authority","[0 - 300km]","> 132kV","Nightsave Small_Non-Local Authority_[0 - 300km]_> 132kV","NS04N","n/a","n/a","n/a","n/a","n/a","n/a",117.87,91.65,257.70999999999998,33.15,17.47,"n/a"]
[null,null,"Nightsave Small","Non-Local Authority","[301 - 600km]","< 500V","Nightsave Small_Non-Local Authority_[301 - 600km]_< 500V","NS11N","n/a","n/a","n/a","n/a","n/a","n/a",135.85,105.36,289.41000000000003,37.22,15.64,"n/a"]
[null,null,"Nightsave Small","Non-Local Authority","[301 - 600km]","≥ 500V & < 66kV","Nightsave Small_Non-Local Authority_[301 - 600km]_≥ 500V & < 66kV","NS12N","n/a","n/a","n/a","n/a","n/a","n/a",129.61000000000001,101.11,280.02999999999997,36.03,14.32,"n/a"]
[null,null,"Nightsave Small","Non-Local Authority","[301 - 600km]","≥ 66kV & ≤ 132kV","Nightsave Small_Non-Local Authority_[301 - 600km]_≥ 66kV & ≤ 132kV","NS13N","n/a","n/a","n/a","n/a","n/a","n/a",128.65,99.89,269.8,34.71,13.92,"n/a"]
[null,null,"Nightsave Small","Non-Local Authority","[301 - 600km]","> 132kV","Nightsave Small_Non-Local Authority_[301 - 600km]_> 132kV","NS14N","n/a","n/a","n/a","n/a","n/a","n/a",120.36,93.52,260.27999999999997,33.479999999999997,17.62,"n/a"]
[null,null,"Nightsave Small","Non-Local Authority","[601 - 900km]","< 500V","Nightsave Small_Non-Local Authority_[601 - 900km]_< 500V","NS21N","n/a","n/a","n/a","n/a","n/a","n/a",137.11000000000001,106.38,292.23,37.56,15.82,"n/a"]
[null,null,"Nightsave Small","Non-Local Authority","[601 - 900km]","≥ 500V & < 66kV","Nightsave Small_Non-Local Authority_[601 - 900km]_≥ 500V & < 66kV","NS22N","n/a","n/a","n/a","n/a","n/a","n/a",130.88999999999999,102.16,282.89999999999998,36.39,14.45,"n/a"]
[null,null,"Nightsave Small","Non-Local Authority","[601 - 900km]","≥ 66kV & ≤ 132kV","Nightsave Small_Non-Local Authority_[601 - 900km]_≥ 66kV & ≤ 132kV","NS23N","n/a","n/a","n/a","n/a","n/a","n/a",129.9,100.88,272.52999999999997,35.06,14,"n/a"]
[null,null,"Nightsave Small","Non-Local Authority","[601 - 900km]","> 132kV","Nightsave Small_Non-Local Authority_[601 - 900km]_> 132kV","NS24N","n/a","n/a","n/a","n/a","n/a","n/a",121.53,94.48,262.85000000000002,33.82,17.88,"n/a"]
[null,null,"Nightsave Small","Non-Local Authority","[> 900km]","< 500V","Nightsave Small_Non-Local Authority_[> 900km]_< 500V","NS31N","n/a","n/a","n/a","n/a","n/a","n/a",138.58000000000001,107.45,295.24,37.97,15.92,"n/a"]
[null,null,"Nightsave Small","Non-Local Authority","[> 900km]","≥ 500V & < 66kV","Nightsave Small_Non-Local Authority_[> 900km]_≥ 500V & < 66kV","NS32N","n/a","n/a","n/a","n/a","n/a","n/a",132.16,103.14,285.67,36.770000000000003,14.62,"n/a"]
[null,null,"Nightsave Small","Non-Local Authority","[> 900km]","≥ 66kV & ≤ 132kV","Nightsave Small_Non-Local Authority_[> 900km]_≥ 66kV & ≤ 132kV","NS33N","n/a","n/a","n/a","n/a","n/a","n/a",131.25,101.86,275.29000000000002,35.44,14.13,"n/a"]
[null,null,"Nightsave Small","Non-Local Authority","[> 900km]","> 132kV","Nightsave Small_Non-Local Authority_[> 900km]_> 132kV","NS34N","n/a","n/a","n/a","n/a","n/a","n/a",122.83,95.51,265.61,34.21,18.010000000000002,"n/a"]
[null,null,"Nightsave Small","Local Authority",{"$f":"E118","v":"[0 - 300km]"},{"$f":"F118","v":"< 500V"},"Nightsave Small_Local Authority_[0 - 300km]_< 500V","NS01Y","n/a","n/a","n/a","n/a","n/a","n/a",138.94,108.03,291.29000000000002,37.56,15.68,"n/a"]
[null,null,"Nightsave Small","Local Authority",{"$f":"E119","v":"[0 - 300km]"},"≥ 500V & < 66kV","Nightsave Small_Local Authority_[0 - 300km]_≥ 500V & < 66kV","NS02Y","n/a","n/a","n/a","n/a","n/a","n/a",131.56,102.69,281.91000000000003,36.28,14.3,"n/a"]
[null,null,"Nightsave Small","Local Authority",{"$f":"E120","v":"[0 - 300km]"},"≥ 66kV & ≤ 132kV","Nightsave Small_Local Authority_[0 - 300km]_≥ 66kV & ≤ 132kV","NS03Y","n/a","n/a","n/a","n/a","n/a","n/a",130.59,101.43,271.58999999999997,34.92,13.91,"n/a"]
[null,null,"Nightsave Small","Local Authority",{"$f":"E121","v":"[0 - 300km]"},"> 132kV","Nightsave Small_Local Authority_[0 - 300km]_> 132kV","NS04Y","n/a","n/a","n/a","n/a","n/a","n/a",122.17,94.99,262.06,33.72,17.62,"n/a"]
[null,null,"Nightsave Small","Local Authority",{"$f":"E122","v":"[301 - 600km]"},"< 500V","Nightsave Small_Local Authority_[301 - 600km]_< 500V","NS11Y","n/a","n/a","n/a","n/a","n/a","n/a",140.75,109.2,294.3,37.869999999999997,15.74,"n/a"]
[null,null,"Nightsave Small","Local Authority",{"$f":"E123","v":"[301 - 600km]"},"≥ 500V & < 66kV","Nightsave Small_Local Authority_[301 - 600km]_≥ 500V & < 66kV","NS12Y","n/a","n/a","n/a","n/a","n/a","n/a",134.31,104.76,284.83,36.61,14.47,"n/a"]
[null,null,"Nightsave Small","Local Authority",{"$f":"E124","v":"[301 - 600km]"},"≥ 66kV & ≤ 132kV","Nightsave Small_Local Authority_[301 - 600km]_≥ 66kV & ≤ 132kV","NS13Y","n/a","n/a","n/a","n/a","n/a","n/a",133.31,103.55,274.39,35.26,14.03,"n/a"]
[null,null,"Nightsave Small","Local Authority",{"$f":"E125","v":"[301 - 600km]"},"> 132kV","Nightsave Small_Local Authority_[301 - 600km]_> 132kV","NS14Y","n/a","n/a","n/a","n/a","n/a","n/a",124.68,96.95,264.69,34.049999999999997,17.79,"n/a"]
[null,null,"Nightsave Small","Local Authority",{"$f":"E126","v":"[601 - 900km]"},"< 500V","Nightsave Small_Local Authority_[601 - 900km]_< 500V","NS21Y","n/a","n/a","n/a","n/a","n/a","n/a",142.09,110.22,297.24,38.22,15.95,"n/a"]
[null,null,"Nightsave Small","Local Authority",{"$f":"E127","v":"[601 - 900km]"},"≥ 500V & < 66kV","Nightsave Small_Local Authority_[601 - 900km]_≥ 500V & < 66kV","NS22Y","n/a","n/a","n/a","n/a","n/a","n/a",135.66,105.85,287.66000000000003,37.03,14.55,"n/a"]
[null,null,"Nightsave Small","Local Authority",{"$f":"E128","v":"[601 - 900km]"},"≥ 66kV & ≤ 132kV","Nightsave Small_Local Authority_[601 - 900km]_≥ 66kV & ≤ 132kV","NS23Y","n/a","n/a","n/a","n/a","n/a","n/a",134.63999999999999,104.58,277.14,35.630000000000003,14.14,"n/a"]
[null,null,"Nightsave Small","Local Authority",{"$f":"E129","v":"[601 - 900km]"},"> 132kV","Nightsave Small_Local Authority_[601 - 900km]_> 132kV","NS24Y","n/a","n/a","n/a","n/a","n/a","n/a",125.94,97.92,267.31,34.369999999999997,18.03,"n/a"]
[null,null,"Nightsave Small","Local Authority",{"$f":"E130","v":"[> 900km]"},"< 500V","Nightsave Small_Local Authority_[> 900km]_< 500V","NS31Y","n/a","n/a","n/a","n/a","n/a","n/a",143.61000000000001,111.34,300.22000000000003,38.58,16.02,"n/a"]
[null,null,"Nightsave Small","Local Authority",{"$f":"E131","v":"[> 900km]"},"≥ 500V & < 66kV","Nightsave Small_Local Authority_[> 900km]_≥ 500V & < 66kV","NS32Y","n/a","n/a","n/a","n/a","n/a","n/a",137.01,106.86,290.51,37.369999999999997,14.72,"n/a"]
[null,null,"Nightsave Small","Local Authority",{"$f":"E132","v":"[> 900km]"},"≥ 66kV & ≤ 132kV","Nightsave Small_Local Authority_[> 900km]_≥ 66kV & ≤ 132kV","NS33Y","n/a","n/a","n/a","n/a","n/a","n/a",135.99,105.58,279.94,36.01,14.24,"n/a"]
[null,null,"Nightsave Small","Local Authority",{"$f":"E133","v":"[> 900km]"},"> 132kV","Nightsave Small_Local Authority_[> 900km]_> 132kV","NS34Y","n/a","n/a","n/a","n/a","n/a","n/a",127.32,99.01,270.12,34.78,18.14,"n/a"]
[]
[null,null,"Nightsave Large","Non-Local Authority","[0 - 300km]","< 500V",{"$f":"C151&\"_\"&D151&\"_\"&E151&\"_\"&F151","v":"Nightsave Large_Non-Local Authority_[0 - 300km]_< 500V"},{"$f":"INDEX(Matrix_Tariff_Map,MATCH(C151,Matrix_Model_Tariffs,0),2)&INDEX(Matrix_Transmission_Map,MATCH(E151,Matrix_Model_Transmission,0),2)&INDEX(Matrix_Voltage_Map,MATCH(F151,Matrix_Model_Voltage,0),2)&INDEX(Matrix_Category_Map,MATCH(D151,Matrix_Model_Category,0),2)","v":"NL01N"},"n/a","n/a","n/a","n/a","n/a","n/a",134.06,104.21,407.91,57.01,15.53,"n/a"]
[null,null,{"$f":"C151","v":"Nightsave Large"},"Non-Local Authority","[0 - 300km]","≥ 500V & < 66kV","Nightsave Large_Non-Local Authority_[0 - 300km]_≥ 500V & < 66kV","NL02N","n/a","n/a","n/a","n/a","n/a","n/a",126.94,99.08,394.8,55.18,14.19,"n/a"]
[null,null,{"$f":"C152","v":"Nightsave Large"},"Non-Local Authority","[0 - 300km]","≥ 66kV & ≤ 132kV","Nightsave Large_Non-Local Authority_[0 - 300km]_≥ 66kV & ≤ 132kV","NL03N","n/a","n/a","n/a","n/a","n/a","n/a",126.01,97.9,380.43,53.18,13.81,"n/a"]
[null,null,"Nightsave Large","Non-Local Authority","[0 - 300km]","> 132kV","Nightsave Large_Non-Local Authority_[0 - 300km]_> 132kV","NL04N","n/a","n/a","n/a","n/a","n/a","n/a",117.87,91.65,366.97,51.29,17.47,"n/a"]
[null,null,"Nightsave Large","Non-Local Authority","[301 - 600km]","< 500V","Nightsave Large_Non-Local Authority_[301 - 600km]_< 500V","NL11N","n/a","n/a","n/a","n/a","n/a","n/a",135.85,105.36,412.11,57.56,15.64,"n/a"]
[null,null,"Nightsave Large","Non-Local Authority","[301 - 600km]","≥ 500V & < 66kV","Nightsave Large_Non-Local Authority_[301 - 600km]_≥ 500V & < 66kV","NL12N","n/a","n/a","n/a","n/a","n/a","n/a",129.61000000000001,101.11,398.82,55.67,14.32,"n/a"]
[null,null,"Nightsave Large","Non-Local Authority","[301 - 600km]","≥ 66kV & ≤ 132kV","Nightsave Large_Non-Local Authority_[301 - 600km]_≥ 66kV & ≤ 132kV","NL13N","n/a","n/a","n/a","n/a","n/a","n/a",128.65,99.89,384.19,53.68,13.92,"n/a"]
[null,null,"Nightsave Large","Non-Local Authority","[301 - 600km]","> 132kV","Nightsave Large_Non-Local Authority_[301 - 600km]_> 132kV","NL14N","n/a","n/a","n/a","n/a","n/a","n/a",120.36,93.52,370.71,51.76,17.62,"n/a"]
[null,null,"Nightsave Large","Non-Local Authority","[601 - 900km]","< 500V","Nightsave Large_Non-Local Authority_[601 - 900km]_< 500V","NL21N","n/a","n/a","n/a","n/a","n/a","n/a",137.11000000000001,106.38,416.33,58.15,15.82,"n/a"]
[null,null,"Nightsave Large","Non-Local Authority","[601 - 900km]","≥ 500V & < 66kV","Nightsave Large_Non-Local Authority_[601 - 900km]_≥ 500V & < 66kV","NL22N","n/a","n/a","n/a","n/a","n/a","n/a",130.88999999999999,102.16,402.82,56.3,14.45,"n/a"]
[null,null,"Nightsave Large","Non-Local Authority","[601 - 900km]","≥ 66kV & ≤ 132kV","Nightsave Large_Non-Local Authority_[601 - 900km]_≥ 66kV & ≤ 132kV","NL23N","n/a","n/a","n/a","n/a","n/a","n/a",129.9,100.88,388.07,54.22,14,"n/a"]
[null,null,"Nightsave Large","Non-Local Authority","[601 - 900km]","> 132kV","Nightsave Large_Non-Local Authority_[601 - 900km]_> 132kV","NL24N","n/a","n/a","n/a","n/a","n/a","n/a",121.53,94.48,374.41,52.27,17.88,"n/a"]
[null,null,"Nightsave Large","Non-Local Authority","[> 900km]","< 500V","Nightsave Large_Non-Local Authority_[> 900km]_< 500V","NL31N","n/a","n/a","n/a","n/a","n/a","n/a",138.58000000000001,107.45,420.37,58.71,15.92,"n/a"]
[null,null,"Nightsave Large","Non-Local Authority","[> 900km]","≥ 500V & < 66kV","Nightsave Large_Non-Local Authority_[> 900km]_≥ 500V & < 66kV","NL32N","n/a","n/a","n/a","n/a","n/a","n/a",132.16,103.14,406.85,56.8,14.62,"n/a"]
[null,null,"Nightsave Large","Non-Local Authority","[> 900km]","≥ 66kV & ≤ 132kV","Nightsave Large_Non-Local Authority_[> 900km]_≥ 66kV & ≤ 132kV","NL33N","n/a","n/a","n/a","n/a","n/a","n/a",131.25,101.86,392.02,54.77,14.13,"n/a"]
[null,null,"Nightsave Large","Non-Local Authority","[> 900km]","> 132kV","Nightsave Large_Non-Local Authority_[> 900km]_> 132kV","NL34N","n/a","n/a","n/a","n/a","n/a","n/a",122.83,95.51,378.21,52.8,18.010000000000002,"n/a"]
[null,null,"Nightsave Large","Local Authority",{"$f":"E151","v":"[0 - 300km]"},{"$f":"F151","v":"< 500V"},"Nightsave Large_Local Authority_[0 - 300km]_< 500V","NL01Y","n/a","n/a","n/a","n/a","n/a","n/a",138.94,108.03,414.79,57.95,15.68,"n/a"]
[null,null,"Nightsave Large","Local Authority",{"$f":"E152","v":"[0 - 300km]"},"≥ 500V & < 66kV","Nightsave Large_Local Authority_[0 - 300km]_≥ 500V & < 66kV","NL02Y","n/a","n/a","n/a","n/a","n/a","n/a",131.56,102.69,401.47,56.14,14.3,"n/a"]
[null,null,"Nightsave Large","Local Authority",{"$f":"E153","v":"[0 - 300km]"},"≥ 66kV & ≤ 132kV","Nightsave Large_Local Authority_[0 - 300km]_≥ 66kV & ≤ 132kV","NL03Y","n/a","n/a","n/a","n/a","n/a","n/a",130.59,101.43,386.85,54.07,13.91,"n/a"]
[null,null,"Nightsave Large","Local Authority",{"$f":"E154","v":"[0 - 300km]"},"> 132kV","Nightsave Large_Local Authority_[0 - 300km]_> 132kV","NL04Y","n/a","n/a","n/a","n/a","n/a","n/a",122.17,94.99,373.19,52.13,17.62,"n/a"]
[null,null,"Nightsave Large","Local Authority",{"$f":"E155","v":"[301 - 600km]"},"< 500V","Nightsave Large_Local Authority_[301 - 600km]_< 500V","NL11Y","n/a","n/a","n/a","n/a","n/a","n/a",140.75,109.2,419.09,58.51,15.74,"n/a"]
[null,null,"Nightsave Large","Local Authority",{"$f":"E156","v":"[301 - 600km]"},"≥ 500V & < 66kV","Nightsave Large_Local Authority_[301 - 600km]_≥ 500V & < 66kV","NL12Y","n/a","n/a","n/a","n/a","n/a","n/a",134.31,104.76,405.52,56.63,14.47,"n/a"]
[null,null,"Nightsave Large","Local Authority",{"$f":"E157","v":"[301 - 600km]"},"≥ 66kV & ≤ 132kV","Nightsave Large_Local Authority_[301 - 600km]_≥ 66kV & ≤ 132kV","NL13Y","n/a","n/a","n/a","n/a","n/a","n/a",133.31,103.55,390.71,54.59,14.03,"n/a"]
[null,null,"Nightsave Large","Local Authority",{"$f":"E158","v":"[301 - 600km]"},"> 132kV","Nightsave Large_Local Authority_[301 - 600km]_> 132kV","NL14Y","n/a","n/a","n/a","n/a","n/a","n/a",124.68,96.95,376.97,52.64,17.79,"n/a"]
[null,null,"Nightsave Large","Local Authority",{"$f":"E159","v":"[601 - 900km]"},"< 500V","Nightsave Large_Local Authority_[601 - 900km]_< 500V","NL21Y","n/a","n/a","n/a","n/a","n/a","n/a",142.09,110.22,423.33,59.14,15.95,"n/a"]
[null,null,"Nightsave Large","Local Authority",{"$f":"E160","v":"[601 - 900km]"},"≥ 500V & < 66kV","Nightsave Large_Local Authority_[601 - 900km]_≥ 500V & < 66kV","NL22Y","n/a","n/a","n/a","n/a","n/a","n/a",135.66,105.85,409.65,57.24,14.55,"n/a"]
[null,null,"Nightsave Large","Local Authority",{"$f":"E161","v":"[601 - 900km]"},"≥ 66kV & ≤ 132kV","Nightsave Large_Local Authority_[601 - 900km]_≥ 66kV & ≤ 132kV","NL23Y","n/a","n/a","n/a","n/a","n/a","n/a",134.63999999999999,104.58,394.64,55.12,14.14,"n/a"]
[null,null,"Nightsave Large","Local Authority",{"$f":"E162","v":"[601 - 900km]"},"> 132kV","Nightsave Large_Local Authority_[601 - 900km]_> 132kV","NL24Y","n/a","n/a","n/a","n/a","n/a","n/a",125.94,97.92,380.78,53.21,18.03,"n/a"]
[null,null,"Nightsave Large","Local Authority",{"$f":"E163","v":"[> 900km]"},"< 500V","Nightsave Large_Local Authority_[> 900km]_< 500V","NL31Y","n/a","n/a","n/a","n/a","n/a","n/a",143.61000000000001,111.34,427.5,59.72,16.02,"n/a"]
[null,null,"Nightsave Large","Local Authority",{"$f":"E164","v":"[> 900km]"},"≥ 500V & < 66kV","Nightsave Large_Local Authority_[> 900km]_≥ 500V & < 66kV","NL32Y","n/a","n/a","n/a","n/a","n/a","n/a",137.01,106.86,413.74,57.75,14.72,"n/a"]
[null,null,"Nightsave Large","Local Authority",{"$f":"E165","v":"[> 900km]"},"≥ 66kV & ≤ 132kV","Nightsave Large_Local Authority_[> 900km]_≥ 66kV & ≤ 132kV","NL33Y","n/a","n/a","n/a","n/a","n/a","n/a",135.99,105.58,398.63,55.71,14.24,"n/a"]
[null,null,"Nightsave Large","Local Authority",{"$f":"E166","v":"[> 900km]"},"> 132kV","Nightsave Large_Local Authority_[> 900km]_> 132kV","NL34Y","n/a","n/a","n/a","n/a","n/a","n/a",127.32,99.01,384.61,53.69,18.14,"n/a"]
[]
[null,null,"Nightsave Rural","Non-Local Authority","[0 - 300km]","< 500V",{"$f":"C184&\"_\"&D184&\"_\"&E184&\"_\"&F184","v":"Nightsave Rural_Non-Local Authority_[0 - 300km]_< 500V"},{"$f":"INDEX(Matrix_Tariff_Map,MATCH(C184,Matrix_Model_Tariffs,0),2)&INDEX(Matrix_Transmission_Map,MATCH(E184,Matrix_Model_Transmission,0),2)&INDEX(Matrix_Voltage_Map,MATCH(F184,Matrix_Model_Voltage,0),2)&INDEX(Matrix_Category_Map,MATCH(D184,Matrix_Model_Category,0),2)","v":"NR01N"},"n/a","n/a","n/a","n/a","n/a","n/a",137.09,106.51,459.32,243.08,"n/a",23.23]
[null,null,{"$f":"C184","v":"Nightsave Rural"},"Non-Local Authority","[0 - 300km]","≥ 500V & < 66kV","Nightsave Rural_Non-Local Authority_[0 - 300km]_≥ 500V & < 66kV","NR02N","n/a","n/a","n/a","n/a","n/a","n/a",135.46,105.31,445.08,234.48,"n/a",21.35]
[null,null,{"$f":"C185","v":"Nightsave Rural"},"Non-Local Authority","[0 - 300km]","≥ 66kV & ≤ 132kV","Nightsave Rural_Non-Local Authority_[0 - 300km]_≥ 66kV & ≤ 132kV","NR03N","n/a","n/a","n/a","n/a","n/a","n/a",0,0,0,0,"n/a",0]
[null,null,"Nightsave Rural","Non-Local Authority","[0 - 300km]","> 132kV","Nightsave Rural_Non-Local Authority_[0 - 300km]_> 132kV","NR04N","n/a","n/a","n/a","n/a","n/a","n/a",0,0,0,0,"n/a",0]
[null,null,"Nightsave Rural","Non-Local Authority","[301 - 600km]","< 500V","Nightsave Rural_Non-Local Authority_[301 - 600km]_< 500V","NR11N","n/a","n/a","n/a","n/a","n/a","n/a",138.43,107.59,464.85,246.48,"n/a",23.27]
[null,null,"Nightsave Rural","Non-Local Authority","[301 - 600km]","≥ 500V & < 66kV","Nightsave Rural_Non-Local Authority_[301 - 600km]_≥ 500V & < 66kV","NR12N","n/a","n/a","n/a","n/a","n/a","n/a",136.85,106.38,450.51,237.74,"n/a",21.42]
[null,null,"Nightsave Rural","Non-Local Authority","[301 - 600km]","≥ 66kV & ≤ 132kV","Nightsave Rural_Non-Local Authority_[301 - 600km]_≥ 66kV & ≤ 132kV","NR13N","n/a","n/a","n/a","n/a","n/a","n/a",0,0,0,0,"n/a",0]
[null,null,"Nightsave Rural","Non-Local Authority","[301 - 600km]","> 132kV","Nightsave Rural_Non-Local Authority_[301 - 600km]_> 132kV","NR14N","n/a","n/a","n/a","n/a","n/a","n/a",0,0,0,0,"n/a",0]
[null,null,"Nightsave Rural","Non-Local Authority","[601 - 900km]","< 500V","Nightsave Rural_Non-Local Authority_[601 - 900km]_< 500V","NR21N","n/a","n/a","n/a","n/a","n/a","n/a",139.82,108.64,470.44,249.81,"n/a",23.49]
[null,null,"Nightsave Rural","Non-Local Authority","[601 - 900km]","≥ 500V & < 66kV","Nightsave Rural_Non-Local Authority_[601 - 900km]_≥ 500V & < 66kV","NR22N","n/a","n/a","n/a","n/a","n/a","n/a",138.19999999999999,107.44,455.91,241.01,"n/a",21.56]
[null,null,"Nightsave Rural","Non-Local Authority","[601 - 900km]","≥ 66kV & ≤ 132kV","Nightsave Rural_Non-Local Authority_[601 - 900km]_≥ 66kV & ≤ 132kV","NR23N","n/a","n/a","n/a","n/a","n/a","n/a",0,0,0,0,"n/a",0]
[null,null,"Nightsave Rural","Non-Local Authority","[601 - 900km]","> 132kV","Nightsave Rural_Non-Local Authority_[601 - 900km]_> 132kV","NR24N","n/a","n/a","n/a","n/a","n/a","n/a",0,0,0,0,"n/a",0]
[null,null,"Nightsave Rural","Non-Local Authority","[> 900km]","< 500V","Nightsave Rural_Non-Local Authority_[> 900km]_< 500V","NR31N","n/a","n/a","n/a","n/a","n/a","n/a",141.21,109.73,476.14,253.23,"n/a",23.55]
[null,null,"Nightsave Rural","Non-Local Authority","[> 900km]","≥ 500V & < 66kV","Nightsave Rural_Non-Local Authority_[> 900km]_≥ 500V & < 66kV","NR32N","n/a","n/a","n/a","n/a","n/a","n/a",139.53,108.49,461.49,244.37,"n/a",21.61]
[null,null,"Nightsave Rural","Non-Local Authority","[> 900km]","≥ 66kV & ≤ 132kV","Nightsave Rural_Non-Local Authority_[> 900km]_≥ 66kV & ≤ 132kV","NR33N","n/a","n/a","n/a","n/a","n/a","n/a",0,0,0,0,"n/a",0]
[null,null,"Nightsave Rural","Non-Local Authority","[> 900km]","> 132kV","Nightsave Rural_Non-Local Authority_[> 900km]_> 132kV","NR34N","n/a","n/a","n/a","n/a","n/a","n/a",0,0,0,0,"n/a",0]
[null,null,"Nightsave Rural","Local Authority",{"$f":"E184","v":"[0 - 300km]"},{"$f":"F184","v":"< 500V"},"Nightsave Rural_Local Authority_[0 - 300km]_< 500V","NR01Y","n/a","n/a","n/a","n/a","n/a","n/a",142.05000000000001,110.4,464.89,246.06,"n/a",23.74]
[null,null,"Nightsave Rural","Local Authority",{"$f":"E185","v":"[0 - 300km]"},"≥ 500V & < 66kV","Nightsave Rural_Local Authority_[0 - 300km]_≥ 500V & < 66kV","NR02Y","n/a","n/a","n/a","n/a","n/a","n/a",140.38,109.15,450.5,237.28,"n/a",21.8]
[null,null,"Nightsave Rural","Local Authority",{"$f":"E186","v":"[0 - 300km]"},"≥ 66kV & ≤ 132kV","Nightsave Rural_Local Authority_[0 - 300km]_≥ 66kV & ≤ 132kV","NR03Y","n/a","n/a","n/a","n/a","n/a","n/a",0,0,0,0,"n/a",0]
[null,null,"Nightsave Rural","Local Authority",{"$f":"E187","v":"[0 - 300km]"},"> 132kV","Nightsave Rural_Local Authority_[0 - 300km]_> 132kV","NR04Y","n/a","n/a","n/a","n/a","n/a","n/a",0,0,0,0,"n/a",0]
[null,null,"Nightsave Rural","Local Authority",{"$f":"E188","v":"[301 - 600km]"},"< 500V","Nightsave Rural_Local Authority_[301 - 600km]_< 500V","NR11Y","n/a","n/a","n/a","n/a","n/a","n/a",143.49,111.51,470.54,249.46,"n/a",23.78]
[null,null,"Nightsave Rural","Local Authority",{"$f":"E189","v":"[301 - 600km]"},"≥ 500V & < 66kV","Nightsave Rural_Local Authority_[301 - 600km]_≥ 500V & < 66kV","NR12Y","n/a","n/a","n/a","n/a","n/a","n/a",141.79,110.22,456.01,240.6,"n/a",21.88]
[null,null,"Nightsave Rural","Local Authority",{"$f":"E190","v":"[301 - 600km]"},"≥ 66kV & ≤ 132kV","Nightsave Rural_Local Authority_[301 - 600km]_≥ 66kV & ≤ 132kV","NR13Y","n/a","n/a","n/a","n/a","n/a","n/a",0,0,0,0,"n/a",0]
[null,null,"Nightsave Rural","Local Authority",{"$f":"E191","v":"[301 - 600km]"},"> 132kV","Nightsave Rural_Local Authority_[301 - 600km]_> 132kV","NR14Y","n/a","n/a","n/a","n/a","n/a","n/a",0,0,0,0,"n/a",0]
[null,null,"Nightsave Rural","Local Authority",{"$f":"E192","v":"[601 - 900km]"},"< 500V","Nightsave Rural_Local Authority_[601 - 900km]_< 500V","NR21Y","n/a","n/a","n/a","n/a","n/a","n/a",144.86000000000001,112.58,476.17,252.83,"n/a",24.02]
[null,null,"Nightsave Rural","Local Authority",{"$f":"E193","v":"[601 - 900km]"},"≥ 500V & < 66kV","Nightsave Rural_Local Authority_[601 - 900km]_≥ 500V & < 66kV","NR22Y","n/a","n/a","n/a","n/a","n/a","n/a",143.18,111.33,461.5,243.94,"n/a",22.03]
[null,null,"Nightsave Rural","Local Authority",{"$f":"E194","v":"[601 - 900km]"},"≥ 66kV & ≤ 132kV","Nightsave Rural_Local Authority_[601 - 900km]_≥ 66kV & ≤ 132kV","NR23Y","n/a","n/a","n/a","n/a","n/a","n/a",0,0,0,0,"n/a",0]
[null,null,"Nightsave Rural","Local Authority",{"$f":"E195","v":"[601 - 900km]"},"> 132kV","Nightsave Rural_Local Authority_[601 - 900km]_> 132kV","NR24Y","n/a","n/a","n/a","n/a","n/a","n/a",0,0,0,0,"n/a",0]
[null,null,"Nightsave Rural","Local Authority",{"$f":"E196","v":"[> 900km]"},"< 500V","Nightsave Rural_Local Authority_[> 900km]_< 500V","NR31Y","n/a","n/a","n/a","n/a","n/a","n/a",146.33000000000001,113.69,481.94,256.3,"n/a",24.05]
[null,null,"Nightsave Rural","Local Authority",{"$f":"E197","v":"[> 900km]"},"≥ 500V & < 66kV","Nightsave Rural_Local Authority_[> 900km]_≥ 500V & < 66kV","NR32Y","n/a","n/a","n/a","n/a","n/a","n/a",144.59,112.4,467.11,247.34,"n/a",22.04]
[null,null,"Nightsave Rural","Local Authority",{"$f":"E198","v":"[> 900km]"},"≥ 66kV & ≤ 132kV","Nightsave Rural_Local Authority_[> 900km]_≥ 66kV & ≤ 132kV","NR33Y","n/a","n/a","n/a","n/a","n/a","n/a",0,0,0,0,"n/a",0]
[null,null,"Nightsave Rural","Local Authority",{"$f":"E199","v":"[> 900km]"},"> 132kV","Nightsave Rural_Local Authority_[> 900km]_> 132kV","NR34Y","n/a","n/a","n/a","n/a","n/a","n/a",0,0,0,0,"n/a",0]

{"sheet":"Mapping","index":15,"n_rows":38,"n_cols":12,"rows_kept":38,"cut":false,"hidden":true,"merged":[]}
[]
[]
[]
[null,"Mapping"]
[]
[null,null,null,null,null,null,null,null,null,null,null,"Previous"]
[null,"Model Tariffs","Matrix Code",null,"Model Transmission Zone","Matrix Code",null,null,null,null,null,"Matrix Code"]
[null,{"$f":"Lists!B17","v":"Businessrate 1"},"B1",null,"Not Applicable",0,null,null,null,null,null,"Bus1"]
[null,{"$f":"Lists!B18","v":"Businessrate 2"},"B2",null,{"$f":"Lists!C88","v":"[0 - 300km]"},0,null,null,null,null,null,"Bus2"]
[null,{"$f":"Lists!B19","v":"Businessrate 3"},"B3",null,{"$f":"Lists!C89","v":"[301 - 600km]"},1,null,null,null,null,null,"Bus3"]
[null,{"$f":"Lists!B20","v":"Businessrate 4"},"B4",null,{"$f":"Lists!C90","v":"[601 - 900km]"},2,null,null,null,null,null,"Bus4"]
[null,{"$f":"Lists!B21","v":"Homelight 20A"},"HL20",null,{"$f":"Lists!C91","v":"[> 900km]"},3,null,null,null,null,null,"HL120"]
[null,{"$f":"Lists!B22","v":"Homelight 60A"},"HL60",null,null,null,null,null,null,null,null,"HL160"]
[null,{"$f":"Lists!B23","v":"Homepower 1"},"H1",null,null,null,null,null,null,null,null,"HP1"]
[null,{"$f":"Lists!B24","v":"Homepower 2"},"H2",null,"Model Voltage","Matrix Code",null,null,null,null,null,"HP2"]
[null,{"$f":"Lists!B25","v":"Homepower 3"},"H3",null,{"$f":"Lists!C72","v":"< 500V"},1,null,null,null,null,null,"HP3"]
[null,{"$f":"Lists!B26","v":"Homepower 4"},"H4",null,{"$f":"Lists!C73","v":"≥ 500V & < 66kV"},2,null,null,null,null,null,"HP4"]
[null,{"$f":"Lists!B27","v":"Homepower Bulk"},"HB",null,{"$f":"Lists!C74","v":"≥ 66kV & ≤ 132kV"},3,null,null,null,null,null,"HPB"]
[null,{"$f":"Lists!B28","v":"Landrate 1"},"L1",null,{"$f":"Lists!C75","v":"> 132kV"},4,null,null,null,null,null,"Lan1"]
[null,{"$f":"Lists!B29","v":"Landrate 2"},"L2",null,null,null,null,null,null,null,null,"Lan2"]
[null,{"$f":"Lists!B30","v":"Landrate 3"},"L3",null,"Model Category","Matrix Code",null,null,null,null,null,"Lan3"]
[null,{"$f":"Lists!B31","v":"Landrate 4"},"L4",null,{"$f":"Lists!K32","v":"Non-Local Authority"},"N",null,null,null,null,null,"Lan4"]
[null,{"$f":"Lists!B32","v":"Landrate Dx"},"Ld",null,{"$f":"Lists!K33","v":"Local Authority"},"Y",null,null,null,null,null,"LanDx"]
[null,{"$f":"Lists!B33","v":"Megaflex"},"Me",null,null,null,null,null,null,null,null,"Me"]
[null,{"$f":"Lists!B34","v":"Miniflex"},"Mi",null,null,null,null,null,null,null,null,"Mi"]
[null,{"$f":"Lists!B35","v":"Nightsave Large"},"NL",null,null,null,null,null,null,null,null,"NL"]
[null,{"$f":"Lists!B36","v":"Nightsave Rural"},"NR",null,null,null,null,null,null,null,null,"NR"]
[null,{"$f":"Lists!B37","v":"Nightsave Small"},"NS",null,null,null,null,null,null,null,null,"NS"]
[null,{"$f":"Lists!B38","v":"Ruraflex"},"Ru",null,null,null,null,null,null,null,null,"Ru"]
[null,"Landlight 20A","Lt20",null,null,null,null,null,null,null,null,"Lt20"]
[null,"Landlight 60A","Lt60",null,null,null,null,null,null,null,null,"Lt60"]
[null,"Public Lighting 24 Hours","Pu",null,null,null,null,null,null,null,null,"Pu"]
[null,"Public Lighting All Night","Pa",null,null,null,null,null,null,null,null,"Pa"]
[null,"Public Lighting Urban Fixed","Pt",null,null,null,null,null,null,null,null,"Pt"]
[null,"Homeflex 1","HF1"]
[null,"Homeflex 2","HF2"]
[null,"Homeflex 3","HF3"]
[null,"Homeflex 4","HF4"]

{"sheet":"Lists","index":16,"n_rows":109,"n_cols":15,"rows_kept":109,"cut":false,"hidden":true,"merged":[]}
[]
[]
[]
[null,"Model Lists"]
[]
[null,"Selections","Dropbox ID","Description","ID",null,null,null,null,"Description","Dates","Units",null,"Customer Category","Tariff Category ID"]
[null,"Selected Tariff Category",1,{"$f":"INDEX(Tariff_Category_List,Dropdown_Category)","v":"Non-Local Authority"},{"$f":"MATCH(D7,Tariff_Category_List,0)","v":1},{"$f":"Selected_Tariff_Category_ID","v":1},null,null,null,"ESKOM Financial Year End","2025-03-31","dd-mmm-yy",null,"Small Power User",1]
[null,"Selected Customer Category",1,{"$f":"INDEX(Customer_Category_List,Dropdown_Customer)","v":"Small Power User"},{"$f":"MATCH(D8, Customer_Category_List, 0)","v":1},null,null,null,null,"Municipality Financial Year End",{"$f":"EOMONTH(TOU_Period,3)","v":"2025-06-30"},"dd-mmm-yy",null,"Large Power User",2]
[null,"Selected Supply Size",4,{"$f":"INDEX(Capacity_List,Dropdown_Supply)","v":"50kVA"},{"$f":"MATCH(D9,Capacity_List,0)","v":4},null,null,null,null,"Current Period",{"$f":"YEAR(Period)-2&\"/\"&YEAR(Period)-1","v":"2023/2024"}]
[null,"Selected Base Tariff",2,{"$f":"INDEX(Supply_Tariff_List,MIN(Dropdown_Tariff,Supply_Tariff_List_Count),0)","v":"Homepower 2"},{"$f":"MATCH(D10,Full_Tariff_List,0)","v":8},{"$f":"VLOOKUP(Selected_Tariff_ID, G17:H47, 2, FALSE)","v":"N"},null,null,null,"New Period",{"$f":"YEAR(Period)-1&\"/\"&YEAR(Period)","v":"2024/2025"},null,null,"SPU Capacity","Capacity ID"]
[null,"Selected Tariff Type",null,{"$f":"'Bill Comparison'!D11","v":"Urban"},{"$f":"IF(Selected_Tariff_Type=\"Rural\",2,1)","v":1},null,null,null,null,null,null,null,null,"5kVA, 16kVA, 20A or 60A",1]
[null,"Selected Supply Voltage",2,{"$f":"INDEX(Voltage_List,MIN(Dropdown_Voltage,Voltage_List_Count))","v":"< 500V"},{"$f":"MATCH(D12,Voltage_List,0)","v":1},null,null,null,null,"VAT",0.15,null,null,"25kVA",2]
[null,"Selected transmission zone",1,{"$f":"INDEX(Transmission_List,MIN(Dropdown_Zone,Transmission_List_Count))","v":"[0 - 300km]"},{"$f":"MATCH(D13,Transmission_List,0)","v":1},null,null,null,null,null,null,null,null,"32kVA",3]
[null,"Time of Use Toggle",null,null,{"$f":"IF(Selected_Customer_Category_ID=1,0,1)","v":0},null,null,null,null,null,null,null,null,"50kVA",4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,">50kVA",5]
[null,"Tariffs","Base Tariff","Tariff Variant","Type","Base Tariff ID","Tariff ID","TOU","Base Tariffs","Type","Long Type","Base Tariff ID"]
[null,{"$f":"IF(D17=\"\",C17,C17&\" \"&D17)","v":"Businessrate 1"},"Businessrate",1,{"$f":"INDEX(Base_Tariff_Type,F17)","v":"Urban"},{"$f":"MATCH(C17,Base_Tariff_List,0)","v":1},1,"N","Businessrate","Urban","Commercial Urban",1]
[null,{"$f":"IF(D18=\"\",C18,C18&\" \"&D18)","v":"Businessrate 2"},"Businessrate",2,"Urban",1,2,"N","Homelight","Urban","Residential Urban",2]
[null,"Businessrate 3","Businessrate",3,"Urban",1,3,"N","Homepower","Urban","Residential Urban",3]
[null,"Businessrate 4","Businessrate",4,"Urban",1,4,"N","Landrate","Rural","Rural",4,null,"LPU Capacity","Capacity ID"]
[null,"Homelight 20A","Homelight","20A","Urban",2,5,"N","Megaflex","Urban","Urban",5,null,"≤100kVA",1]
[null,"Homelight 60A","Homelight","60A","Urban",2,6,"N","Miniflex","Urban","Urban",6,null,">100kVA & ≤500kVA",2]
[null,"Homepower 1","Homepower",1,"Urban",3,7,"N","Nightsave Large","Urban","Urban",7,null,">500kVA & ≤1MVA",3]
[null,"Homepower 2","Homepower",2,"Urban",3,8,"N","Nightsave Rural","Rural","Rural",8,null,">1MVA & ≤5MVA",4]
[null,"Homepower 3","Homepower",3,"Urban",3,9,"N","Nightsave Small","Urban","Urban",9,null,">5MVA",5]
[null,"Homepower 4","Homepower",4,"Urban",3,10,"N","Ruraflex","Rural","Rural",10,null,"Key customer",6]
[null,"Homepower Bulk","Homepower","Bulk","Urban",3,11,"N","Public Lighting","Urban","Commercial Urban",11]
[null,"Landrate 1","Landrate",1,"Rural",4,12,"N","Homeflex","Urban","Residential Urban",12,null,"Capacity","Capacity ID"]
[null,"Landrate 2","Landrate",2,"Rural",4,13,"N",null,null,null,null,null,{"$f":"IFERROR(IF(Selected_Customer_Category_ID=1,INDEX(Capacity_SPU_List,O29,0),INDEX(Capacity_LPU_List,O29,0)),\"\")","v":"5kVA, 16kVA, 20A or 60A"},1]
[null,"Landrate 3","Landrate",3,"Rural",4,14,"N",null,null,null,null,null,"25kVA",2]
[null,"Landrate 4","Landrate",4,"Rural",4,15,"N",null,null,"Tariff Category","Tariff Category ID",null,"32kVA",3]
[null,"Landrate Dx","Landrate","Dx","Rural",4,16,"N",null,null,"Non-Local Authority",1,null,"50kVA",4]
[null,"Megaflex","Megaflex",null,"Urban",5,17,"Y",null,null,"Local Authority",2,null,">50kVA",5]
[null,"Miniflex","Miniflex",null,"Urban",6,18,"Y",null,null,null,null,null,"",6]
[null,"Nightsave Large","Nightsave Large",null,"Urban",7,19,"N"]
[null,"Nightsave Rural","Nightsave Rural",null,"Rural",8,20,"N",null,null,"Tariffs","Block 1 kWh",null,"Capacity List Count",{"$f":"IF(Selected_Customer_Category_ID=1,COUNTA(Capacity_SPU_List),COUNTA(Capacity_LPU_List))","v":5}]
[null,"Nightsave Small","Nightsave Small",null,"Urban",9,21,"N",null,null,"Homelight 20A",350]
[null,{"$f":"IF(D38=\"\",C38,C38&\" \"&D38)","v":"Ruraflex"},"Ruraflex",null,{"$f":"INDEX(Base_Tariff_Type,F38)","v":"Rural"},{"$f":"MATCH(C38,Base_Tariff_List,0)","v":10},22,"Y",null,null,"Homelight 60A",600]
[null,"Landlight 20A","Landrate","20A",{"$f":"INDEX(Base_Tariff_Type,F39)","v":"Rural"},4,23,"N",null,null,"Homepower",600]
[null,"Landlight 60A","Landrate","60A","Rural",4,24,"N"]
[null,"Public Lighting 24 Hours","Public Lighting","24 Hours","Urban",11,25,"N"]
[null,"Public Lighting All Night","Public Lighting","All Night","Urban",11,26,"N"]
[null,"Public Lighting Urban Fixed","Public Lighting","Urban Fixed","Urban",11,27,"N"]
[null,"Homeflex 1","Homeflex",1,"Urban",{"$f":"MATCH(C44,Base_Tariff_List,0)","v":12},28,"Y"]
[null,"Homeflex 2","Homeflex",2,"Urban",{"$f":"MATCH(C45,Base_Tariff_List,0)","v":12},29,"Y"]
[null,"Homeflex 3","Homeflex",3,"Urban",12,30,"Y"]
[null,"Homeflex 4","Homeflex",4,"Urban",12,31,"Y"]
[]
[null,"Selection Tables","LPU Selections",null,null,null,null,null,null,"SPU Selections"]
[null,{"$f":"IF(Selected_Customer_Category_ID=1,INDEX(J50:O50,0,Selected_Supply_Size_ID),INDEX(C50:H50,Selected_Supply_Size_ID))","v":"50kVA"},{"$f":"$N21","v":"≤100kVA"},{"$f":"$N22","v":">100kVA & ≤500kVA"},{"$f":"$N23","v":">500kVA & ≤1MVA"},{"$f":"$N24","v":">1MVA & ≤5MVA"},{"$f":"$N25","v":">5MVA"},{"$f":"$N26","v":"Key customer"},null,{"$f":"$N11","v":"5kVA, 16kVA, 20A or 60A"},{"$f":"$N12","v":"25kVA"},{"$f":"$N13","v":"32kVA"},{"$f":"$N14","v":"50kVA"},{"$f":"$N15","v":">50kVA"}]
[null,{"$f":"IF(Selected_Customer_Category_ID=1,INDEX(J51:N51,0,Selected_Supply_Size_ID),INDEX(C51:H51,Selected_Supply_Size_ID))","v":"Businessrate 2"},"Ruraflex","Ruraflex","Ruraflex","Ruraflex","Ruraflex",{"$f":"F51","v":"Ruraflex"},null,"Businessrate 1","Businessrate 1","Businessrate 1","Businessrate 2","Businessrate 2"]
[null,{"$f":"IF(Selected_Customer_Category_ID=1,INDEX(J52:N52,0,Selected_Supply_Size_ID),INDEX(C52:H52,Selected_Supply_Size_ID))","v":"Homepower 2"},"Miniflex","Miniflex","Miniflex","Miniflex","Nightsave Large","Nightsave Large",null,"Businessrate 4","Businessrate 4","Businessrate 4","Homepower 2","Businessrate 3"]
[null,{"$f":"IF(Selected_Customer_Category_ID=1,INDEX(J53:N53,0,Selected_Supply_Size_ID),INDEX(C53:H53,Selected_Supply_Size_ID))","v":"Landrate 2"},"Nightsave Small","Nightsave Small","Nightsave Small","Nightsave Large","Megaflex","Megaflex",null,"Homepower 4","Homepower 1","Homepower 1","Landrate 2","Homepower 2"]
[null,{"$f":"IF(Selected_Customer_Category_ID=1,INDEX(J54:N54,0,Selected_Supply_Size_ID),INDEX(C54:H54,Selected_Supply_Size_ID))","v":"Homeflex 2"},"Nightsave Rural","Nightsave Rural","Nightsave Rural","Megaflex","Nightsave Rural","Nightsave Rural",null,"Homelight 20A","Landrate 1","Landrate 1","Homeflex 2","Homepower 3"]
[null,{"$f":"IF(Selected_Customer_Category_ID=1,INDEX(J55:N55,0,Selected_Supply_Size_ID),INDEX(C55:H55,Selected_Supply_Size_ID))","v":"Homepower Bulk"},"Homepower Bulk","Homepower Bulk","Homepower Bulk","Nightsave Rural",null,null,null,"Homelight 60A","Public Lighting 24 Hours","Public Lighting 24 Hours","Homepower Bulk","Landrate 2"]
[null,0,null,null,null,null,null,null,null,"Landrate 1","Public Lighting All Night","Public Lighting All Night",null,"Landrate 3"]
[null,{"$f":"IF(Selected_Customer_Category_ID=1,INDEX(J57:N57,0,Selected_Supply_Size_ID),INDEX(C57:H57,Selected_Supply_Size_ID))","v":0},null,null,null,null,null,null,null,"Landrate 4","Homeflex 1","Homeflex 1",null,"Homepower Bulk"]
[null,0,null,null,null,null,null,null,null,"Landrate Dx",null,null,null,"Homeflex 2"]
[null,0,null,null,null,null,null,null,null,"Landlight 20A",null,null,null,"Homeflex 3"]
[null,0,null,null,null,null,null,null,null,"Landlight 60A"]
[null,0,null,null,null,null,null,null,null,"Public Lighting 24 Hours"]
[null,0,null,null,null,null,null,null,null,"Public Lighting All Night"]
[null,{"$f":"IF(Selected_Customer_Category_ID=1,INDEX(J63:N63,0,Selected_Supply_Size_ID),INDEX(C63:H63,Selected_Supply_Size_ID))","v":0},null,null,null,null,null,null,null,"Homeflex 4"]
[null,0,null,null,null,null,null,null,null,"Public Lighting Urban Fixed"]
[null,0,null,null,null,null,null,null,null,"Miniflex"]
[null,0,null,null,null,null,null,null,null,"Ruraflex"]
[]
[null,{"$f":"IF(Selected_Customer_Category_ID=1,INDEX(J68:N68,0,Selected_Supply_Size_ID),INDEX(C68:H68,Selected_Supply_Size_ID))","v":5},{"$f":"COUNTA(C51:C63)","v":5},{"$f":"COUNTA(D51:D63)","v":5},5,5,4,4,null,{"$f":"COUNTA(J51:J63)","v":13},{"$f":"COUNTA(K51:K63)","v":7},{"$f":"COUNTA(L51:L63)","v":7},{"$f":"COUNTA(M51:M63)","v":5},{"$f":"COUNTA(N51:N63)","v":9}]
[]
[]
[null,"LPU Voltage","Urban","Rural",null,null,null,null,null,"Compare Tables","SPU","ID","Base Tariff ID","Long Type"]
[null,{"$f":"INDEX($C72:$D72,Selected_Tariff_Type_ID)","v":"< 500V"},"< 500V","< 500V",null,null,null,null,null,{"$f":"IF(Selected_Customer_Category_ID = 1, K72, B51)","v":"Businessrate 2"},{"$f":"IF(Selected_Customer_Category_ID = 1, IF(L72 <= $B$68, INDEX(SPU_Selections, L72, Selected_Supply_Size_ID), INDEX($C$51:$C$63, L72 - $B$68, 0)), \"\")","v":"Businessrate 2"},1,{"$f":"IFERROR(INDEX($F$17:$F$47,MATCH(J72,Full_Tariff_List,0),0),0)","v":1},{"$f":"IFERROR(INDEX($K$17:$K$28,MATCH(M72,$L$17:$L$28,0),0),0)","v":"Commercial Urban"}]
[null,{"$f":"INDEX($C73:$D73,Selected_Tariff_Type_ID)","v":"≥ 500V & < 66kV"},"≥ 500V & < 66kV","≥ 500V & < 66kV","'≥ 500V & ≤ 22kV",null,null,null,null,{"$f":"IF(Selected_Customer_Category_ID = 1, K73, B52)","v":"Homepower 2"},"Homepower 2",2,3,{"$f":"IFERROR(INDEX($K$17:$K$28,MATCH(M73,$L$17:$L$28,0),0),0)","v":"Residential Urban"}]
[null,{"$f":"INDEX($C74:$D74,Selected_Tariff_Type_ID)","v":"≥ 66kV & ≤ 132kV"},"≥ 66kV & ≤ 132kV",null,null,null,null,null,null,"Landrate 2","Landrate 2",3,4,"Rural"]
[null,{"$f":"INDEX($C75:$D75,Selected_Tariff_Type_ID)","v":"> 132kV"},"> 132kV",null,null,null,null,null,null,"Homeflex 2","Homeflex 2",4,12,"Residential Urban"]
[null,null,null,null,null,null,null,null,null,"Homepower Bulk","Homepower Bulk",5,3,"Residential Urban"]
[null,{"$f":"INDEX($C77:$D77,Selected_Tariff_Type_ID)","v":4},{"$f":"COUNTA(C72:C75)","v":4},{"$f":"COUNTA(D72:D75)","v":2},null,null,null,null,null,"Ruraflex","Ruraflex",6,10,"Rural"]
[null,null,null,null,null,null,null,null,null,"Miniflex","Miniflex",7,6,"Urban"]
[null,"Voltage","LPU","SPU","Voltage ID",null,null,null,null,"Nightsave Small","Nightsave Small",8,9,"Urban"]
[null,{"$f":"IF(Selected_Customer_Category_ID=1,D80,C80)","v":"< 500V"},{"$f":"B72","v":"< 500V"},"< 500V",1,null,null,null,null,"Nightsave Rural","Nightsave Rural",9,8,"Rural"]
[null,{"$f":"IF(Selected_Customer_Category_ID=1,D81,C81)","v":0},{"$f":"B73","v":"≥ 500V & < 66kV"},null,2,null,null,null,null,"Homepower Bulk","Homepower Bulk",10,3,"Residential Urban"]
[null,{"$f":"IF(Selected_Customer_Category_ID=1,D82,C82)","v":0},"≥ 66kV & ≤ 132kV",null,3,null,null,null,null,0,0,11,0,0]
[null,{"$f":"IF(Selected_Customer_Category_ID=1,D83,C83)","v":0},"> 132kV",null,4,null,null,null,null,0,0,12,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Selected_Customer_Category_ID = 1, K84, B63)","v":0},0,13,0,0]
[null,{"$f":"IF(Selected_Customer_Category_ID=1,D85,C85)","v":1},{"$f":"B77","v":4},{"$f":"COUNTA(D80:D83)","v":1},null,null,null,null,null,{"$f":"IF(Selected_Customer_Category_ID = 1, K85, B67)","v":0},0,14,0,0]
[]
[null,"Transmission zone","LPU","SPU","Transmission Zone ID"]
[null,{"$f":"IF(Selected_Customer_Category_ID=1,D88,C88)","v":"[0 - 300km]"},"[0 - 300km]","[0 - 300km]",0,null,"Not Applicable"]
[null,{"$f":"IF(Selected_Customer_Category_ID=1,D89,C89)","v":"[301 - 600km]"},"[301 - 600km]","[301 - 600km]",1]
[null,{"$f":"IF(Selected_Customer_Category_ID=1,D90,C90)","v":"[601 - 900km]"},"[601 - 900km]","[601 - 900km]",2]
[null,{"$f":"IF(Selected_Customer_Category_ID=1,D91,C91)","v":"[> 900km]"},"[> 900km]","[> 900km]",3,null,null,null,null,{"$f":"IF(Selected_Customer_Category_ID=1,K91,B68)","v":10},{"$f":"IF(Selected_Customer_Category_ID=1,INDEX(J68:O68,0,Selected_Supply_Size_ID)+C68,0)","v":10}]
[]
[null,{"$f":"IF(Selected_Customer_Category_ID=1,D93,C93)","v":4},{"$f":"COUNTA(C88:C91)","v":4},{"$f":"COUNTA(D88:D91)","v":4},null,null,null,null,null,"Selected Tariff in Compare",{"$f":"MATCH(Selected_Base_Tariff,Compare_Tariff_List,0)","v":2}]
[]
[]
[null,"Months","Month ID","Season"]
[]
[null,{"$f":"DATE(YEAR(Period)-1,2,)","v":"2024-01-31"},1,"Low Demand"]
[null,{"$f":"EOMONTH(B98,1)","v":"2024-02-29"},2,"Low Demand"]
[null,{"$f":"EOMONTH(B99,1)","v":"2024-03-31"},3,"Low Demand"]
[null,"2024-04-30",4,"Low Demand"]
[null,"2024-05-31",5,"Low Demand"]
[null,"2024-06-30",6,"High Demand"]
[null,"2024-07-31",7,"High Demand"]
[null,"2024-08-31",8,"High Demand"]
[null,"2024-09-30",9,"Low Demand"]
[null,"2024-10-31",10,"Low Demand"]
[null,"2024-11-30",11,"Low Demand"]
[null,"2024-12-31",12,"Low Demand"]

{"sheet":"Notes on updates","index":17,"n_rows":103,"n_cols":8,"rows_kept":103,"cut":false,"hidden":true,"merged":[[21,5,25,5],[34,1,40,1],[37,5,38,5],[67,1,72,1],[57,1,65,1],[50,1,55,1],[42,1,48,1],[45,5,46,5],[2,1,17,1],[20,1,32,1],[21,4,25,4],[81,1,95,1],[97,1,102,1],[74,1,79,1]]}
[]
[null,null,"Notes on updates",null,"Sheet","Status"]
[null,"2015/16","]","Need to add SPU tariffs"]
[null,null,null,"Public Lighting All Night"]
[null,null,null,"Public Lighting 24 Hours"]
[null,null,null,"Public Lighting Urban Fixed"]
[null,null,null,"Landlight",null,"Done"]
[]
[null,null,"]","Rates"]
[null,null,null,"Update the New with 2015/16 rates",null,"2014-12-05"]
[null,null,null,"Update the Current with 2014/15 rates",null,"2014-12-05"]
[]
[null,null,"]","SPU"]
[null,null,null,"Activate the Tx zone. This is needed for LPU tariff conversions",null,"2014-12-05"]
[]
[null,null,"]","Tariff component names"]
[null,null,null,"Change Distribution network access charge (NAC) to Distribution network capacity charge (NCC)",null,"2015/10/14"]
[null,null,null,"Change Reliability service charge to Ancillary service charge",null,"2015/10/14"]
[]
[]
[null,"2016/17","]","Need to add SPU tariffs [update sheets Lists & Mapping]"]
[null,null,null,"Landlight 20A","Mapping\nLists","2016-02-29"]
[null,null,null,"Landlight 60A"]
[null,null,null,"Public Lighting 24 Hours"]
[null,null,null,"Public Lighting All Night"]
[null,null,null,"Public Lighting Urban Fixed"]
[]
[null,null,"]","Rates"]
[null,null,null,"Add new Tariffs (above) rates","Rates SPU - New\nRates SPU - Current\nRates Table\nWorkings High\nWorking Low","2016-03-02"]
[null,null,null,"Update the New with 2016/17 rates","Rates SPU - New\nRates LPU Other - New\nRates LPU by Voltage - New\nRates LPU Energy - New","2016-03-02"]
[null,null,null,"Update the Current with 2015/16 rates","Rates SPU - Current\nRates LPU Other - Current\nRates LPU by Voltage - Current\nRates LPU Energy - Current","2016-03-02","Range R30","=MONTH(Period)+IF(Selected_Tariff_Category_ID=2, 4, 1)"]
[null,null,6.05,"Tested & validated by RPM's & super-users",null,"2016-03-15","Range Q30","=IF(D30<=EOMONTH(Municipality_Period,-12),YEAR(Municipality_Period)-1,YEAR(Municipality_Period))"]
[null,null,null,"Tested & validated by PI team",null,"2016-03-16","Range E13"]
[]
[null,"2017/18"]
[null,null,null,"Update the New with 2017/18 rates","Rates SPU - New\nRates LPU Other - New\nRates LPU by Voltage - New\nRates LPU Energy - New","2017-03-10"]
[null,null,null,"Update the Current with 2016/17 rates","Rates SPU - Current\nRates LPU Other - Current\nRates LPU by Voltage - Current\nRates LPU Energy - Current","2017-03-10"]
[null,null,null,"Correct the Munic calcs [months showing & calculations for season calcs]","Inputs","2017-03-13"]
[null,null,null,null,"Monthly Comparison"]
[null,null,6.06,"Tested & validated by RPM's & super-users"]
[null,null,null,"Tested & validated by PI team"]
[]
[null,"2018/19"]
[null,null,null,"Update the New with 2018/19 rates","Rates SPU - New\nRates LPU Other - New\nRates LPU by Voltage - New\nRates LPU Energy - New","2018-02-22"]
[null,null,null,"Update the Current with 2017/18 rates","Rates SPU - Current\nRates LPU Other - Current\nRates LPU by Voltage - Current\nRates LPU Energy - Current","2018-02-22"]
[null,null,null,"Update VAT to 15%","Lists","2018-02-22"]
[]
[null,null,6.07,"Tested & validated by RPM's & super-users"]
[null,null,null,"Tested & validated by PI team"]
[]
[null,"2019/20"]
[null,null,null,"Update the New with 2019/20 rates","Rates SPU - New\nRates LPU Other - New\nRates LPU by Voltage - New\nRates LPU Energy - New","2019-03-11"]
[null,null,null,"Update the Current with 2018/19 rates","Rates SPU - Current\nRates LPU Other - Current\nRates LPU by Voltage - Current\nRates LPU Energy - Current","2019-03-11"]
[null,null,null,"Update Eskom financial year  [Range K7]","Lists","2019-03-11"]
[null,null,6.08,"Tested & validated by RPM's & super-users"]
[null,null,null,"Tested & validated by PI team"]
[]
[null,"2020/21"]
[null,null,null,"Update the New with 2020/21 rates","Rates SPU - New\nRates LPU Other - New\nRates LPU by Voltage - New\nRates LPU Energy - New","2020-03-09"]
[null,null,null,"Update the Current with 2019/20 rates","Rates SPU - Current\nRates LPU Other - Current\nRates LPU by Voltage - Current\nRates LPU Energy - Current","2020-03-09"]
[null,null,null,"Update Eskom financial year  [Range K7]","Lists","2020-03-09"]
[null,null,null,"Add Homepower Bulk as LPU tariff (C53, D53, E53, M55)","Lists","2020-03-09"]
[null,null,null,"Correct Service Charge revenue - base on 1 account","Bill Comparison","2020-03-09"]
[null,null,null,null,"Monthly Comparison","2020-03-09"]
[null,null,6.09,"Tested & validated by RPM's & super-users"]
[null,null,null,"Tested & validated by PI team"]
[]
[null,"2021/22"]
[null,null,null,"Update the New with 2021/22 rates","Rates SPU - New\nRates LPU Other - New\nRates LPU by Voltage - New\nRates LPU Energy - New","2021-03-09"]
[null,null,null,"Update the Current with 2020/21 rates","Rates SPU - Current\nRates LPU Other - Current\nRates LPU by Voltage - Current\nRates LPU Energy - Current","2021-03-09"]
[null,null,null,"Update Eskom financial year  [Range K7]","Lists","2021-03-09"]
[null,null,"6.10","Tested & validated by RPM's & super-users"]
[null,null,null,"Tested & validated by PI team"]
[]
[null,"2022/23"]
[null,null,null,"Update the New with 2022/23 rates","Rates SPU - New\nRates LPU Other - New\nRates LPU by Voltage - New\nRates LPU Energy - New","2022-03-09"]
[null,null,null,"Update the Current with 2021/22 rates","Rates SPU - Current\nRates LPU Other - Current\nRates LPU by Voltage - Current\nRates LPU Energy - Current","2022-03-09"]
[null,null,null,"Update Eskom financial year  [Range K7]","Lists","2022-03-09"]
[null,null,"6.11","Tested & validated by RPM's & super-users"]
[null,null,null,"Tested & validated by PI team"]
[]
[null,"2023/24"]
[null,null,null,"Update the New with 2023/24 rates","Rates SPU - New\nRates LPU Other - New\nRates LPU by Voltage - New\nRates LPU Energy - New","2023-03-13"]
[null,null,null,"Update the Current with 2022/23 rates","Rates SPU - Current\nRates LPU Other - Current\nRates LPU by Voltage - Current\nRates LPU Energy - Current","2023-03-13"]
[null,null,null,"Update Eskom financial year  [Range K7]","Lists","2023-03-13"]
[null,null,"6.12","Tested & validated by RPM's & super-users"]
[null,null,null,"Tested & validated by PI team"]
[null,null,null,"Add Homeflex tariff","Bill Comparison","2023-03-13"]
[null,null,null,null,"Monthly Comparison","2023-03-13"]
[null,null,null,null,"Tariff Comparison","2023-03-13"]
[null,null,null,null,"Rates SPU - New","2023-03-13"]
[null,null,null,null,"Workings High","2023-03-13"]
[null,null,null,null,"Workings Low","2023-03-13"]
[null,null,null,null,"Rate table","2023-03-13"]
[null,null,null,null,"Mapping","2023-03-13"]
[null,null,null,null,"Lists","2023-03-13"]
[]
[null,"2024/25"]
[null,null,null,"Update the New with 2024/25 rates","Rates SPU - New\nRates LPU Other - New\nRates LPU by Voltage - New\nRates LPU Energy - New","2023-10-02"]
[null,null,null,"Update the Current with 2023/24 rates","Rates SPU - Current\nRates LPU Other - Current\nRates LPU by Voltage - Current\nRates LPU Energy - Current","2023-10-02"]
[null,null,null,"Update Eskom financial year  [Range K7]","Lists","2023-10-02"]
[null,null,"6.13","Tested & validated by RPM's & super-users",null,"2023-10-02"]
[null,null,null,"Tested & validated by PI team",null,"2023-10-02"]