{"text_format":"1","workbook":"xlsx","n_sheets":12,"sheets":["Inputs","Monthly Average Bill","Tariff Comparison","FAQ","Rates Table","Workings High","Workings Low","Rates SPU - New","Rates SPU - Current","Mapping","Lists","Notes on updates"],"not_rendered":{"charts":4,"images":2,"macros":1,"external_links":0,"defined_names":148,"comments":2,"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":44,"n_cols":27,"rows_kept":44,"cut":false,"hidden":false,"merged":[[44,15,44,17],[33,6,33,8],[7,6,7,7],[8,6,8,7],[9,6,9,7],[22,15,37,25],[24,3,24,6],[28,6,28,8],[28,9,28,11],[28,12,29,12],[36,6,36,8],[36,9,36,11],[20,6,20,7]]}
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Version 6.14    27 March 2025"]
[]
[null,"Tariff Input Sheet"]
[]
[null,"Please enter the required information below:"]
[]
[null,null,null,"Customer Name",null,null,"Customer Name",null,"Enter the customer name as it is displayed on the rates bill.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Businessrate 1"]
[null,null,null,"Account number ",null,null,"Account Number",null,"Enter the account number as it is displayed on the rates bill.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Businessrate 2"]
[null,null,null,"Point of delivery ID",null,null,"Point of delivery",null,"Enter the Point of Delivery ID as it is displayed on the rates bill.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Businessrate 3"]
[null,null,null,"Number of PODs",null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Businessrate 4"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Homelight 20A"]
[null,null,null,"Select your tariff classification",null,null,null,null,"Select either Non-Local Authority (Eskom), Local Authority (Municipality)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Homelight 60A"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Homepower 1"]
[null,null,null,"Customer Category",null,null,"Small Power User",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Homepower 2"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Homepower 3"]
[null,null,null,"Select  supply size",null,null,null,null,"Select the appropriate customer supply size (kVA)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Homepower 4"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Homepower Bulk"]
[null,null,null,"Select tariff",null,null,null,null,"Drop box selection driven by the supply voltage inputs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Landrate 1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Landrate 2"]
[null,null,null,"Select previous tariff",null,null,"Businessrate 1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Landrate 3"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Landrate 4"]
[null,null,null,"Select supply voltage",null,null,{"$f":"Selected_Supply_Voltage","v":"< 500V"},null,null,null,null,null,null,null,null,"Calculations are based on the average number of days per month:\nAve days per month  = Total number of days in year (365) / months (12)\n                                     = 30.416667",null,null,null,null,null,null,null,null,null,null,"Landrate Dx"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Landlight 20A"]
[null,null,null,"Enter average monthly consumption for SPU tariffs excluding Homeflex",null,null,null,null,"kWh / month",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Landlight 60A"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Public Lighting All Night"]
[null,null,null,"For Homeflex tariff enter average monthly consumption below in cell M30:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Public Lighting 24 Hours"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Public Lighting Urban Fixed"]
[null,null,null,null,null,null,"High demand season [Jun - Aug]",null,null,"Low demand season [Sep - May]",null,null,"Total energy",null,null,null,null,null,null,null,null,null,null,null,null,null,"Homeflex 1"]
[null,null,null,null,null,null,"Peak energy","Standard energy","Off-peak energy","Peak energy","Standard energy","Off-peak energy",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Homeflex 2"]
[null,null,null,null,null,null,"kWh / month","kWh / month","kWh / month","kWh / month","kWh / month","kWh / month","kWh / month",null,null,null,null,null,null,null,null,null,null,null,null,null,"Homeflex 3"]
[null,null,null,null,null,null,{"$f":"IFERROR(Homeflex_Total_Energy*G39,\"\")","v":0},0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Homeflex 4"]
[]
[null,null,null,"Select profile to use",null,null,"Use assumed average urban residential profile"]
[]
[]
[null,null,null,null,null,null,"High demand season [Jun - Aug]",null,null,"Low demand season [Sep - May]"]
[null,null,null,null,null,null,"Peak energy","Standard energy","Off-peak energy","Peak energy","Standard energy","Off-peak energy"]
[null,null,null,null,null,null,{"$f":"IF($G$34=\"Use assumed average urban residential profile\",31%,\"\")","v":0.31},{"$f":"IF($G$34=\"Use assumed average urban residential profile\",49%,\"\")","v":0.49},{"$f":"IF($G$34=\"Use assumed average urban residential profile\",20%,\"\")","v":0.2},{"$f":"IF($G$34=\"Use assumed average urban residential profile\",30%,\"\")","v":0.3},{"$f":"IF($G$34=\"Use assumed average urban residential profile\",49%,\"\")","v":0.49},{"$f":"IF($G$34=\"Use assumed average urban residential profile\",21%,\"\")","v":0.21},{"$f":"(SUM(G39:I39)+SUM(J39:L39))/2","v":1},null,null,"M37 should add up to 100%"]
[]
[]
[]
[null,null,null,"Use assumed average urban residential profile"]
[null,null,null,"Use customer 's own urban residential profile"]

{"sheet":"Monthly Average Bill","index":1,"n_rows":76,"n_cols":18,"rows_kept":76,"cut":false,"hidden":false,"merged":[[9,13,9,14],[9,5,9,6],[4,7,4,8],[4,16,4,17]]}
[]
[]
[]
[null,"Monthly Average Bill",null,null,null,null,null,null,{"$f":"D10","v":"Businessrate 1"},null,{"$f":"B4","v":"Monthly Average Bill"},null,null,null,null,null,null,{"$f":"I4","v":"Businessrate 1"}]
[]
[null,"High Demand",null,null,null,null,null,null,null,null,"Low Demand"]
[]
[null,"Customer Name",null,{"$f":"Customer_Name","v":"Customer Name"},null,null,null,null,null,null,{"$f":"B8","v":"Customer Name"},null,{"$f":"D8","v":"Customer Name"}]
[null,{"$f":"Inputs!D10","v":"Point of delivery ID"},null,{"$f":"Delivery_ID","v":"Point of delivery"},null,null,null,null,null,null,{"$f":"B9","v":"Point of delivery ID"},null,{"$f":"D9","v":"Point of delivery"}]
[null,null,"Tariff",{"$f":"Selected_Base_Tariff","v":"Businessrate 1"},null,"Ave Monthly Consumption for SPU tariffs excluding Homeflex",null,{"$f":"IF(Selected_Customer_Category_ID=1,SPU_Annual_Total_Energy,0)","v":0},"kWh",null,null,{"$f":"C10","v":"Tariff"},{"$f":"D10","v":"Businessrate 1"},{"$f":"F10","v":"Ave Monthly Consumption for SPU tariffs excluding Homeflex"},null,{"$f":"H10","v":0},"kWh"]
[null,null,null,null,null,"Ave Homeflex Monthly Peak",null,{"$f":"IF(Selected_Customer_Category_ID=1,Homeflex_Peak_Energy_High,0)","v":0},"kWh",null,null,null,null,"Ave Homeflex Monthly Peak",null,{"$f":"IF(Selected_Customer_Category_ID=1,Homeflex_Peak_Energy_Low,0)","v":0},"kWh"]
[null,null,null,null,null,"Ave Homeflex Monthly Standard",null,{"$f":"IF(Selected_Customer_Category_ID=1,Homeflex_Standard_Energy_High,0)","v":0},"kWh",null,null,null,null,"Ave Homeflex Monthly Standard",null,{"$f":"IF(Selected_Customer_Category_ID=1,Homeflex_Standard_Energy_Low,0)","v":0},"kWh"]
[null,null,null,null,null,"Ave Homeflex Monthly Off-peak",null,{"$f":"IF(Selected_Customer_Category_ID=1,Homeflex_OffPeak_Energy_High,0)","v":0},"kWh",null,null,null,null,"Ave Homeflex Monthly Off-peak",null,{"$f":"IF(Selected_Customer_Category_ID=1,Homeflex_OffPeak_Energy_Low,0)","v":0},"kWh"]
[null,null,null,null,null,"Ave Homeflex Total Monthly Consumption",null,{"$f":"IF(Selected_Customer_Category_ID=1,Homeflex_Total_Energy,0)","v":0},"kWh",null,null,null,null,"Ave Homeflex Total Monthly Consumption",null,0,"kWh"]
[null,null,"Tariff Category",{"$f":"INDEX(Full_Tariff_Type,MATCH(D10,Full_Tariff_List,0))","v":"Urban"},null,"Days",null,{"$f":"ESKOM_Total_days","v":30.416666666666668},"days",null,null,{"$f":"C15","v":"Tariff Category"},{"$f":"D15","v":"Urban"},"Days",null,30.416666666666668,"days"]
[null,null,"Supply voltage",{"$f":"Selected_Supply_Voltage","v":"< 500V"},null,null,null,null,null,null,null,{"$f":"C16","v":"Supply voltage"},"< 500V"]
[null,null,"Tariff Classification",{"$f":"Selected_Tariff_Category","v":"Non-Local Authority"},null,null,null,null,null,null,null,"Tariff Classification","Non-Local Authority"]
[null,null,"No of PODS",{"$f":"PODs","v":1},null,null,null,null,null,null,null,"No of PODS",1]
[null,null,"Size of supply",{"$f":"Selected_Supply_Size","v":"5kVA, 16kVA, 20A or 60A"},null,null,null,null,null,null,null,"Size of supply","5kVA, 16kVA, 20A or 60A"]
[null,null,null,null,null,null,null,null,null,null,null,0,0]
[]
[null,"Network charges",null,"Units",{"$f":"Current_Period &\" Rates\"","v":"2024/25 Rates"},{"$f":"New_Period &\" Rates\"","v":"2025/26 Rates"},{"$f":"Current_Period&\" Charges\"","v":"2024/25 Charges"},{"$f":"New_Period&\" Charges\"","v":"2025/26 Charges"},"% Change",null,"Network charges",null,"Units",{"$f":"Current_Period &\" Rates\"","v":"2024/25 Rates"},{"$f":"New_Period &\" Rates\"","v":"2025/26 Rates"},{"$f":"Current_Period&\" Charges\"","v":"2024/25 Charges"},{"$f":"New_Period&\" Charges\"","v":"2025/26 Charges"},"% Change"]
[]
[null,null,"Network demand charge","c/kWh",{"$f":"'Rates Table'!E10","v":29.57},{"$f":"'Rates Table'!AK10","v":14.54},{"$f":"IFERROR(E24*IF(OR($D$10=\"Homeflex 1\",$D$10=\"Homeflex 2\", $D$10=\"Homeflex 3\",$D$10=\"Homeflex 4\"),(Homeflex_Total_Monthly_Energy),SPU_Total_Energy),0)/100","v":0},{"$f":"IFERROR(F24*IF(OR($D$10=\"Homeflex 1\",$D$10=\"Homeflex 2\", $D$10=\"Homeflex 3\",$D$10=\"Homeflex 4\"),(Homeflex_Total_Monthly_Energy),SPU_Total_Energy),0)/100","v":0},{"$f":"IFERROR(H24/G24-1,0)","v":0},null,null,"Network demand charge","c/kWh",{"$f":"E24","v":29.57},{"$f":"F24","v":14.54},0,0,{"$f":"I24","v":0}]
[null,null,"Network demand charge, Ancillary service charge and retail","c/kWh",{"$f":"'Rates Table'!E11","v":0},{"$f":"'Rates Table'!AK11","v":0},{"$f":"IFERROR(E25*Homeflex_Total_Monthly_Energy,0)/100","v":0},{"$f":"IFERROR(F25*Homeflex_Total_Monthly_Energy,0)/100","v":0},{"$f":"IFERROR(H25/G25-1,0)","v":0},null,null,"Network demand charge, Ancillary service charge and retail","c/kWh",{"$f":"E25","v":0},0,0,0,{"$f":"I25","v":0}]
[null,null,"Network capacity charge",{"$f":"IF(Table_1=1,\"R/kVA\",\"R/day\")","v":"R/day"},{"$f":"'Rates Table'!E12","v":42.47},{"$f":"'Rates Table'!AK12","v":20.34},{"$f":"IFERROR(E26*PODs*SPU_Days,0)","v":1291.7958333333333},{"$f":"IFERROR(F26*PODs*SPU_Days,0)","v":618.67500000000007},{"$f":"IFERROR(H26/G26-1,0)","v":-0.52107369908170464},null,null,"Network capacity charge",{"$f":"IF(Table_1=1,\"R/kVA\",\"R/day\")","v":"R/day"},{"$f":"E26","v":42.47},20.34,1291.7958333333333,618.67500000000007,{"$f":"I26","v":-0.52107369908170464}]
[]
[null,"Total network charges",null,null,null,null,{"$f":"SUM(G24:G26)","v":1291.7958333333333},{"$f":"SUM(H24:H26)","v":618.67500000000007},{"$f":"IFERROR(H28/G28-1,0)","v":-0.52107369908170464},null,"Total network charges",null,null,null,null,{"$f":"SUM(P24:P26)","v":1291.7958333333333},{"$f":"SUM(Q24:Q26)","v":618.67500000000007},{"$f":"IFERROR(Q28/P28-1,0)","v":-0.52107369908170464}]
[]
[null,"Energy charges",null,"Units",{"$f":"E22","v":"2024/25 Rates"},{"$f":"F22","v":"2025/26 Rates"},{"$f":"G22","v":"2024/25 Charges"},{"$f":"H22","v":"2025/26 Charges"},"% Change",null,"Energy charges",null,"Units",{"$f":"N22","v":"2024/25 Rates"},{"$f":"O22","v":"2025/26 Rates"},{"$f":"P22","v":"2024/25 Charges"},{"$f":"Q22","v":"2025/26 Charges"},"% Change"]
[]
[null,null,"Energy","c/kWh",{"$f":"'Rates Table'!E18","v":209.5},{"$f":"'Rates Table'!AK18","v":224.93},{"$f":"IFERROR(E32*(SPU_Total_Energy),0)/100","v":0},{"$f":"IFERROR(F32*(SPU_Total_Energy),0)/100","v":0},{"$f":"IFERROR(H32/G32-1,0)","v":0},null,null,"Energy","c/kWh",{"$f":"E32","v":209.5},{"$f":"F32","v":224.93},{"$f":"G32","v":0},{"$f":"H32","v":0},{"$f":"I32","v":0}]
[null,null,"Peak","c/kWh",{"$f":"'Rates Table'!E19","v":0},{"$f":"'Rates Table'!AK19","v":0},{"$f":"IFERROR(E33*(Ave_Monthly_Peak_High),0)/100","v":0},{"$f":"IFERROR(F33*(Ave_Monthly_Peak_High),0)/100","v":0},0,null,null,"Peak","c/kWh",{"$f":"IFERROR('Rates SPU - Current'!$L$29*IF(OR($D$10=\"Homeflex 1\",$D$10=\"Homeflex 2\", $D$10=\"Homeflex 3\",$D$10=\"Homeflex 4\"),1,0),0)","v":0},{"$f":"IFERROR('Rates SPU - New'!$L$29*IF(OR($D$10=\"Homeflex 1\",$D$10=\"Homeflex 2\", $D$10=\"Homeflex 3\",$D$10=\"Homeflex 4\"),1,0),0)","v":0},{"$f":"IFERROR(N33*IF(OR($D$10=\"Homeflex 1\",$D$10=\"Homeflex 2\", $D$10=\"Homeflex 3\",$D$10=\"Homeflex 4\"),(Ave_Monthly_Peak_Low),0),0)/100","v":0},{"$f":"IFERROR(O33*IF(OR($D$10=\"Homeflex 1\",$D$10=\"Homeflex 2\", $D$10=\"Homeflex 3\",$D$10=\"Homeflex 4\"),(Ave_Monthly_Peak_Low),0),0)/100","v":0},{"$f":"IFERROR(Q33/P33-1,0)","v":0}]
[null,null,"Standard","c/kWh",{"$f":"'Rates Table'!E20","v":0},{"$f":"'Rates Table'!AK20","v":0},{"$f":"IFERROR(E34*(Ave_Monthly_Standard_High),0)/100","v":0},{"$f":"IFERROR(F34*(Ave_Monthly_Standard_High),0)/100","v":0},0,null,null,"Standard","c/kWh",{"$f":"IFERROR('Rates SPU - Current'!$M$29*IF(OR($D$10=\"Homeflex 1\",$D$10=\"Homeflex 2\", $D$10=\"Homeflex 3\",$D$10=\"Homeflex 4\"),1,0),0)","v":0},{"$f":"IFERROR('Rates SPU - New'!$M$29*IF(OR($D$10=\"Homeflex 1\",$D$10=\"Homeflex 2\", $D$10=\"Homeflex 3\",$D$10=\"Homeflex 4\"),1,0),0)","v":0},{"$f":"IFERROR(N34*IF(OR($D$10=\"Homeflex 1\",$D$10=\"Homeflex 2\", $D$10=\"Homeflex 3\",$D$10=\"Homeflex 4\"),(Ave_Monthly_Standard_Low),0),0)/100","v":0},{"$f":"IFERROR(O34*IF(OR($D$10=\"Homeflex 1\",$D$10=\"Homeflex 2\", $D$10=\"Homeflex 3\",$D$10=\"Homeflex 4\"),(Ave_Monthly_Standard_Low),0),0)/100","v":0},{"$f":"IFERROR(Q34/P34-1,0)","v":0}]
[null,null,"Off-Peak","c/kWh",{"$f":"'Rates Table'!E21","v":0},{"$f":"'Rates Table'!AK21","v":0},{"$f":"IFERROR(E35*(Ave_Monthly_OffPeak_High),0)/100","v":0},{"$f":"IFERROR(F35*(Ave_Monthly_OffPeak_High),0)/100","v":0},0,null,null,"Off-Peak","c/kWh",{"$f":"IFERROR('Rates SPU - Current'!$N$29*IF(OR($D$10=\"Homeflex 1\",$D$10=\"Homeflex 2\", $D$10=\"Homeflex 3\",$D$10=\"Homeflex 4\"),1,0),0)","v":0},{"$f":"IFERROR('Rates SPU - New'!$N$29*IF(OR($D$10=\"Homeflex 1\",$D$10=\"Homeflex 2\", $D$10=\"Homeflex 3\",$D$10=\"Homeflex 4\"),1,0),0)","v":0},{"$f":"IFERROR(N35*IF(OR($D$10=\"Homeflex 1\",$D$10=\"Homeflex 2\", $D$10=\"Homeflex 3\",$D$10=\"Homeflex 4\"),(Ave_Monthly_OffPeak_Low),0),0)/100","v":0},{"$f":"IFERROR(O35*IF(OR($D$10=\"Homeflex 1\",$D$10=\"Homeflex 2\", $D$10=\"Homeflex 3\",$D$10=\"Homeflex 4\"),(Ave_Monthly_OffPeak_Low),0),0)/100","v":0},{"$f":"IFERROR(Q35/P35-1,0)","v":0}]
[null,null,"Energy - Block 1","c/kWh",{"$f":"'Rates Table'!E22","v":0},{"$f":"'Rates Table'!AK22","v":0},{"$f":"IFERROR(E36*(SPU_Block_1),0)/100","v":0},{"$f":"IFERROR(F36*(SPU_Block_1),0)/100","v":0},0,null,null,"Energy - Block 1","c/kWh",{"$f":"E36","v":0},0,0,0,0]
[null,null,"Energy - Block 2","c/kWh",{"$f":"'Rates Table'!E23","v":0},{"$f":"'Rates Table'!AK23","v":0},{"$f":"IFERROR(E37*(SPU_Block_2),0)/100","v":0},{"$f":"IFERROR(F37*(SPU_Block_2),0)/100","v":0},0,null,null,"Energy - Block 2","c/kWh",0,0,0,0,0]
[null,null,"Generation capacity charge","R/PoD/day",{"$f":"'Rates Table'!E24","v":0},{"$f":"'Rates Table'!AK24","v":1.98},{"$f":"IFERROR(E38*PODs*SPU_Days,0)","v":0},{"$f":"IFERROR(F38*PODs*SPU_Days,0)","v":60.225000000000001},0,null,null,"Generation capacity charge","R/PoD/day",0,1.98,0,60.225000000000001,0]
[null,null,"Legacy charge","c/kWh",{"$f":"'Rates Table'!E25","v":0},{"$f":"'Rates Table'!AK25","v":0},{"$f":"IFERROR(E39*IF(OR($D$10=\"Homeflex 1\",$D$10=\"Homeflex 2\", $D$10=\"Homeflex 3\",$D$10=\"Homeflex 4\"),(Homeflex_Total_Monthly_Energy),SPU_Total_Energy),0)/100","v":0},{"$f":"IFERROR(F39*IF(OR($D$10=\"Homeflex 1\",$D$10=\"Homeflex 2\", $D$10=\"Homeflex 3\",$D$10=\"Homeflex 4\"),(Homeflex_Total_Monthly_Energy),SPU_Total_Energy),0)/100","v":0},{"$f":"IFERROR(H39/G39-1,0)","v":0},null,null,"Legacy charge","c/kWh",0,0,0,0,0]
[null,"Total energy charges",null,null,null,null,{"$f":"SUM(G32:G39)","v":0},{"$f":"SUM(H32:H39)","v":60.225000000000001},{"$f":"IFERROR(H40/G40-1,0)","v":0},null,"Total energy charges",null,null,null,null,{"$f":"SUM(P32:P39)","v":0},{"$f":"SUM(Q32:Q39)","v":60.225000000000001},{"$f":"IFERROR(Q40/P40-1,0)","v":0}]
[]
[null,"Other charges",null,"Units",{"$f":"E22","v":"2024/25 Rates"},{"$f":"F22","v":"2025/26 Rates"},{"$f":"G22","v":"2024/25 Charges"},{"$f":"H22","v":"2025/26 Charges"},"% Change",null,"Other charges",null,"Units",{"$f":"N22","v":"2024/25 Rates"},{"$f":"O22","v":"2025/26 Rates"},{"$f":"P22","v":"2024/25 Charges"},{"$f":"Q22","v":"2025/26 Charges"},"% Change"]
[]
[null,null,"Ancillary service charge ","c/kWh",{"$f":"'Rates Table'!E31","v":0.8},{"$f":"'Rates Table'!AK31","v":0.41},{"$f":"IFERROR(E44*IF(OR($D$10=\"Homeflex 1\",$D$10=\"Homeflex 2\", $D$10=\"Homeflex 3\",$D$10=\"Homeflex 4\"),(Homeflex_Total_Monthly_Energy),SPU_Total_Energy),0)/100","v":0},{"$f":"IFERROR(F44*IF(OR($D$10=\"Homeflex 1\",$D$10=\"Homeflex 2\", $D$10=\"Homeflex 3\",$D$10=\"Homeflex 4\"),(Homeflex_Total_Monthly_Energy),SPU_Total_Energy),0)/100","v":0},{"$f":"IFERROR(H44/G44-1,0)","v":0},null,null,"Ancillary service charge ","c/kWh",{"$f":"E44","v":0.8},0.41,0,0,0]
[null,null,"Service charge",{"$f":"IF(Table_1=1,\"R/day\",\"R/day\")","v":"R/day"},{"$f":"'Rates Table'!E32","v":36.71},{"$f":"'Rates Table'!AK32","v":14.7},{"$f":"IFERROR(IF(Table_1=1,E45*PODs*SPU_Days,E45*PODs*SPU_Days),0)","v":1116.5958333333333},{"$f":"IFERROR(IF(Table_1=1,F45*PODs*SPU_Days,F45*PODs*SPU_Days),0)","v":447.125},{"$f":"IFERROR(H45/G45-1,0)","v":-0.59956415145736863},null,null,"Service charge",{"$f":"IF(Table_1=1,\"R/day\",\"R/day\")","v":"R/day"},36.71,14.7,1116.5958333333333,447.125,-0.59956415145736863]
[null,null,"Electrification and rural subsidy ","c/kWh",{"$f":"'Rates Table'!E33","v":0},{"$f":"'Rates Table'!AK33","v":4.9400000000000004},{"$f":"IFERROR(E46*IF(OR($D$10=\"Homeflex 1\",$D$10=\"Homeflex 2\", $D$10=\"Homeflex 3\",$D$10=\"Homeflex 4\"),(Homeflex_Total_Monthly_Energy),SPU_Total_Energy),0)/100","v":0},{"$f":"IFERROR(F46*IF(OR($D$10=\"Homeflex 1\",$D$10=\"Homeflex 2\", $D$10=\"Homeflex 3\",$D$10=\"Homeflex 4\"),(Homeflex_Total_Monthly_Energy),SPU_Total_Energy),0)/100","v":0},{"$f":"IFERROR(H46/G46-1,0)","v":0},null,null,"Ancillary service charge ","c/kWh",{"$f":"E46","v":0},{"$f":"F46","v":4.9400000000000004},{"$f":"G46","v":0},{"$f":"H46","v":0},{"$f":"I46","v":0}]
[]
[null,"Total other charges",null,null,null,null,{"$f":"SUM(G44:G46)","v":1116.5958333333333},{"$f":"SUM(H44:H46)","v":447.125},{"$f":"IFERROR(H48/G48-1,0)","v":-0.59956415145736863},null,"Total other charges",null,null,null,null,{"$f":"SUM(P44:P46)","v":1116.5958333333333},{"$f":"SUM(Q44:Q46)","v":447.125},{"$f":"IFERROR(Q48/P48-1,0)","v":-0.59956415145736863}]
[]
[null,"Total excl VAT",null,null,null,null,{"$f":"G48+G40+G28","v":2408.3916666666664},{"$f":"H48+H40+H28","v":1126.0250000000001},{"$f":"IFERROR(H50/G50-1,0)","v":-0.53245769133619592},null,"Total excl VAT",null,null,null,null,{"$f":"P48+P40+P28","v":2408.3916666666664},{"$f":"Q48+Q40+Q28","v":1126.0250000000001},{"$f":"IFERROR(Q50/P50-1,0)","v":-0.53245769133619592}]
[null,"VAT",null,{"$f":"VAT","v":0.15},null,null,{"$f":"G50*$D51","v":361.25874999999996},{"$f":"H50*$D51","v":168.90375},null,null,"VAT",null,{"$f":"VAT","v":0.15},null,null,{"$f":"P50*$D51","v":361.25874999999996},{"$f":"Q50*$D51","v":168.90375}]
[]
[null,"Total account",null,null,null,null,{"$f":"SUM(G50:G51)","v":2769.6504166666664},{"$f":"SUM(H50:H51)","v":1294.92875},{"$f":"IFERROR(H53/G53-1,0)","v":-0.53245769133619603},null,"Total account",null,null,null,null,{"$f":"SUM(P50:P51)","v":2769.6504166666664},{"$f":"SUM(Q50:Q51)","v":1294.92875},{"$f":"IFERROR(Q53/P53-1,0)","v":-0.53245769133619603}]
[]
[null,"Average price",null,"c/kWh",null,null,{"$f":"IFERROR(IF(OR($D$10=\"Homeflex 1\",$D$10=\"Homeflex 2\", $D$10=\"Homeflex 3\",$D$10=\"Homeflex 4\"),G50/Homeflex_Total_Monthly_Energy*100,G50/SPU_Total_Energy*100),0)","v":0},{"$f":"IFERROR(IF(OR($D$10=\"Homeflex 1\",$D$10=\"Homeflex 2\", $D$10=\"Homeflex 3\",$D$10=\"Homeflex 4\"),H50/Homeflex_Total_Monthly_Energy*100,H50/SPU_Total_Energy*100),0)","v":0},{"$f":"IFERROR(H55/G55-1,0)","v":0},null,"Average price",null,"c/kWh",null,null,{"$f":"IFERROR(IF(OR($D$10=\"Homeflex 1\",$D$10=\"Homeflex 2\", $D$10=\"Homeflex 3\",$D$10=\"Homeflex 4\"),P50/Homeflex_Total_Monthly_Energy*100,P50/SPU_Total_Energy*100),0)","v":0},{"$f":"IFERROR(IF(OR($D$10=\"Homeflex 1\",$D$10=\"Homeflex 2\", $D$10=\"Homeflex 3\",$D$10=\"Homeflex 4\"),Q50/Homeflex_Total_Monthly_Energy*100,Q50/SPU_Total_Energy*100),0)","v":0},{"$f":"IFERROR(Q55/P55-1,0)","v":0}]
[]
[]
[null,"Summary High demand",null,{"$f":"Current_Period","v":"2024/25"},{"$f":"New_Period","v":"2025/26"},"% Change",null,null,null,null,"Summary Low demand",null,{"$f":"Current_Period","v":"2024/25"},{"$f":"New_Period","v":"2025/26"},"% Change"]
[]
[null,null,"Total Network Charges",{"$f":"G28","v":1291.7958333333333},{"$f":"H28","v":618.67500000000007},{"$f":"I28","v":-0.52107369908170464},null,null,null,null,null,"Total Network Charges",{"$f":"P28","v":1291.7958333333333},{"$f":"Q28","v":618.67500000000007},{"$f":"R28","v":-0.52107369908170464}]
[null,null,"Total Energy Charges",{"$f":"G40","v":0},{"$f":"H40","v":60.225000000000001},{"$f":"I40","v":0},null,null,null,null,null,"Total Energy Charges",{"$f":"P40","v":0},{"$f":"Q40","v":60.225000000000001},{"$f":"R40","v":0}]
[null,null,"Other Charges",{"$f":"G48","v":1116.5958333333333},{"$f":"H48","v":447.125},{"$f":"I48","v":-0.59956415145736863},null,null,null,null,null,"Other Charges",{"$f":"P48","v":1116.5958333333333},{"$f":"Q48","v":447.125},{"$f":"R48","v":-0.59956415145736863}]
[]
[]
[null,null,"VAT",{"$f":"G51","v":361.25874999999996},{"$f":"H51","v":168.90375},null,null,null,null,null,null,"VAT",{"$f":"P51","v":361.25874999999996},{"$f":"Q51","v":168.90375}]
[]
[null,null,"Total Charges",{"$f":"G53","v":2769.6504166666664},{"$f":"H53","v":1294.92875},{"$f":"IFERROR(E67/D67-1,0)","v":-0.53245769133619603},null,null,null,null,null,"Total Charges",{"$f":"P53","v":2769.6504166666664},{"$f":"Q53","v":1294.92875},{"$f":"IFERROR(N67/M67-1,0)","v":-0.53245769133619603}]
[]
[]
[]
[]
[]
[]
[null,"Blocks"]
[null,null,"Block 1",{"$f":"IF(SPU_Total_Energy > SPU_Block_1_Upper, SPU_Block_1_Upper, SPU_Total_Energy)","v":0},{"$f":"IF(D10 = Lists!B21,  Block1_max_HL20A,  Block1_max_HL60A)","v":600}]
[null,null,"Block 2",{"$f":"SPU_Total_Energy - D75","v":0}]

{"sheet":"Tariff Comparison","index":2,"n_rows":112,"n_cols":18,"rows_kept":112,"cut":false,"hidden":false,"merged":[[4,15,4,16]]}
[]
[null,null,null,null,null,null,null,"Please select tariffs from the dropdown boxes to set up the Comparison Report.\n"]
[]
[null,"Comparison against other tariffs High Demand",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Monthly Average Bill'!I4","v":"Businessrate 1"}]
[]
[null,null,null,null,null,null,null,2,null,{"$f":"MATCH(H8,Full_Tariff_List,0)","v":4},null,1,null,{"$f":"MATCH(L8,Full_Tariff_List,0)","v":1},null,1,null,{"$f":"MATCH(P8,Full_Tariff_List,0)","v":1}]
[]
[null,null,null,{"$f":"'Monthly Average Bill'!I4","v":"Businessrate 1"},null,null,null,{"$f":"IFERROR(INDEX(Compare_Tariff_List,Dropdown_Compare_1),$D$8)","v":"Businessrate 4"},null,null,null,{"$f":"IFERROR(INDEX(Compare_Tariff_List,Dropdown_Compare_2),$D$8)","v":"Businessrate 1"},null,null,null,{"$f":"IFERROR(INDEX(Compare_Tariff_List,Dropdown_Compare_3),$D$8)","v":"Businessrate 1"}]
[null,null,null,{"$f":"IFERROR(INDEX(Compare_Long_Type,Selected_Compare_Tariff_ID),\"\")","v":"Commercial Urban"},null,null,null,{"$f":"IFERROR(INDEX(Compare_Long_Type,Dropdown_Compare_1),\"\")","v":"Commercial Urban"},null,null,null,{"$f":"IFERROR(INDEX(Compare_Long_Type,Dropdown_Compare_2),\"\")","v":"Commercial Urban"},null,null,null,{"$f":"IFERROR(INDEX(Compare_Long_Type,Dropdown_Compare_3),\"\")","v":"Commercial Urban"}]
[null,"Comparison Tariffs",null,{"$f":"Current_Period","v":"2024/25"},{"$f":"New_Period","v":"2025/26"},"% Change",null,{"$f":"Current_Period","v":"2024/25"},{"$f":"New_Period","v":"2025/26"},"% Change",null,{"$f":"Current_Period","v":"2024/25"},{"$f":"New_Period","v":"2025/26"},"% Change",null,{"$f":"Current_Period","v":"2024/25"},{"$f":"New_Period","v":"2025/26"},"% Change"]
[]
[null,null,"Network Charges",{"$f":"'Monthly Average Bill'!D60","v":1291.7958333333333},{"$f":"'Monthly Average Bill'!E60","v":618.67500000000007},{"$f":"IFERROR(E12/D12-1,0)","v":-0.52107369908170464},null,{"$f":"IF(Selected_Tariff_Category_ID=2,$D12,(IFERROR(SUMIFS(SPU_Network_Costs_Current,'Workings High'!$F$7:$AI$7,J$6),\"\")))","v":0},{"$f":"IFERROR(SUMIFS(SPU_Network_Costs_New,'Workings High'!$F$7:$AI$7,J$6),\"\")","v":0},{"$f":"IFERROR(I12/H12-1,0)","v":0},null,{"$f":"IF(Selected_Tariff_Category_ID=2,$D12,(IFERROR(SUMIFS(SPU_Network_Costs_Current,'Workings High'!$F$7:$AI$7,N$6),\"\")))","v":1291.7958333333333},{"$f":"IFERROR(SUMIFS(SPU_Network_Costs_New,'Workings High'!$F$7:$AI$7,N$6),\"\")","v":618.67500000000007},{"$f":"IFERROR(M12/L12-1,0)","v":-0.52107369908170464},null,{"$f":"IF(Selected_Tariff_Category_ID=2,$D12,(IFERROR(SUMIFS(SPU_Network_Costs_Current,'Workings High'!$F$7:$AI$7,R$6),\"\")))","v":1291.7958333333333},{"$f":"IFERROR(SUMIFS(SPU_Network_Costs_New,'Workings High'!$F$7:$AI$7,R$6),\"\")","v":618.67500000000007},{"$f":"IFERROR(Q12/P12-1,0)","v":-0.52107369908170464}]
[null,null,"Energy Charges",{"$f":"'Monthly Average Bill'!D61","v":0},{"$f":"'Monthly Average Bill'!E61","v":60.225000000000001},{"$f":"IFERROR(E13/D13-1,0)","v":0},null,{"$f":"IF(Selected_Tariff_Category_ID=2,$D13,(IFERROR(SUMIFS(SPU_Energy_Charges_Current,'Workings High'!$F$7:$AI$7,J$6),\"\")))","v":0},{"$f":"IFERROR(SUMIFS(SPU_Energy_Charges_New,'Workings High'!$F$7:$AI$7,J$6),\"\")","v":0},{"$f":"IFERROR(I13/H13-1,0)","v":0},null,{"$f":"IF(Selected_Tariff_Category_ID=2,$D13,(IFERROR(SUMIFS(SPU_Energy_Charges_Current,'Workings High'!$F$7:$AI$7,N$6),\"\")))","v":0},{"$f":"IFERROR(SUMIFS(SPU_Energy_Charges_New,'Workings High'!$F$7:$AI$7,N$6),\"\")","v":60.225000000000001},{"$f":"IFERROR(M13/L13-1,0)","v":0},null,{"$f":"IF(Selected_Tariff_Category_ID=2,$D13,(IFERROR(SUMIFS(SPU_Energy_Charges_Current,'Workings High'!$F$7:$AI$7,R$6),\"\")))","v":0},{"$f":"IFERROR(SUMIFS(SPU_Energy_Charges_New,'Workings High'!$F$7:$AI$7,R$6),\"\")","v":60.225000000000001},{"$f":"IFERROR(Q13/P13-1,0)","v":0}]
[null,null,"Other",{"$f":"'Monthly Average Bill'!D62","v":1116.5958333333333},{"$f":"'Monthly Average Bill'!E62","v":447.125},{"$f":"IFERROR(E14/D14-1,0)","v":-0.59956415145736863},null,{"$f":"IF(Selected_Tariff_Category_ID=2,$D14,(IFERROR(SUMIFS(SPU_Other_Charges_Current,'Workings High'!$F$7:$AI$7,J$6),\"\")))","v":0},{"$f":"IFERROR(SUMIFS(SPU_Other_Charges_NEw,'Workings High'!$F$7:$AI$7,J$6),\"\")","v":0},{"$f":"IFERROR(I14/H14-1,0)","v":0},null,{"$f":"IF(Selected_Tariff_Category_ID=2,$D14,(IFERROR(SUMIFS(SPU_Other_Charges_Current,'Workings High'!$F$7:$AI$7,N$6),\"\")))","v":1116.5958333333333},{"$f":"IFERROR(SUMIFS(SPU_Other_Charges_NEw,'Workings High'!$F$7:$AI$7,N$6),\"\")","v":447.125},{"$f":"IFERROR(M14/L14-1,0)","v":-0.59956415145736863},null,{"$f":"IF(Selected_Tariff_Category_ID=2,$D14,(IFERROR(SUMIFS(SPU_Other_Charges_Current,'Workings High'!$F$7:$AI$7,R$6),\"\")))","v":1116.5958333333333},{"$f":"IFERROR(SUMIFS(SPU_Other_Charges_NEw,'Workings High'!$F$7:$AI$7,R$6),\"\")","v":447.125},{"$f":"IFERROR(Q14/P14-1,0)","v":-0.59956415145736863}]
[]
[null,null,"Total",{"$f":"'Monthly Average Bill'!G50","v":2408.3916666666664},{"$f":"'Monthly Average Bill'!H50","v":1126.0250000000001},{"$f":"IFERROR(E16/D16-1,0)","v":-0.53245769133619592},null,{"$f":"SUM(H12:H14)","v":0},{"$f":"SUM(I12:I14)","v":0},{"$f":"IFERROR(I16/H16-1,0)","v":0},null,{"$f":"SUM(L12:L14)","v":2408.3916666666664},{"$f":"SUM(M12:M14)","v":1126.0250000000001},{"$f":"IFERROR(M16/L16-1,0)","v":-0.53245769133619592},null,{"$f":"SUM(P12:P14)","v":2408.3916666666664},{"$f":"SUM(Q12:Q14)","v":1126.0250000000001},{"$f":"IFERROR(Q16/P16-1,0)","v":-0.53245769133619592}]
[]
[null,null,"Average price c/kWh",{"$f":"'Monthly Average Bill'!G55","v":0},{"$f":"'Monthly Average Bill'!H55","v":0},{"$f":"IFERROR(E18/D18-1,0)","v":0},null,{"$f":"IFERROR(H16/(IF(OR(H$8=\"Homeflex 1\",H$8=\"Homeflex 2\", H$8=\"Homeflex 3\",H$8=\"Homeflex 4\"),(Homeflex_Total_Monthly_Energy),SPU_Total_Energy))*100,0)","v":0},{"$f":"IFERROR(I16/(IF(OR(H$8=\"Homeflex 1\",H$8=\"Homeflex 2\", H$8=\"Homeflex 3\",H$8=\"Homeflex 4\"),(Homeflex_Total_Monthly_Energy),SPU_Total_Energy))*100,0)","v":0},{"$f":"IFERROR(I18/H18-1,0)","v":0},null,{"$f":"IFERROR(L16/(IF(OR(L$8=\"Homeflex 1\",L$8=\"Homeflex 2\", L$8=\"Homeflex 3\",L$8=\"Homeflex 4\"),(Homeflex_Total_Monthly_Energy),SPU_Total_Energy))*100,0)","v":0},{"$f":"IFERROR(M16/(IF(OR(L$8=\"Homeflex 1\",L$8=\"Homeflex 2\", L$8=\"Homeflex 3\",L$8=\"Homeflex 4\"),(Homeflex_Total_Monthly_Energy),SPU_Total_Energy))*100,0)","v":0},{"$f":"IFERROR(M18/L18-1,0)","v":0},null,{"$f":"IFERROR(P16/(IF(OR(P$8=\"Homeflex 1\",P$8=\"Homeflex 2\", P$8=\"Homeflex 3\",P$8=\"Homeflex 4\"),(Homeflex_Total_Monthly_Energy),SPU_Total_Energy))*100,0)","v":0},{"$f":"IFERROR(Q16/(IF(OR(P$8=\"Homeflex 1\",P$8=\"Homeflex 2\", P$8=\"Homeflex 3\",P$8=\"Homeflex 4\"),(Homeflex_Total_Monthly_Energy),SPU_Total_Energy))*100,0)","v":0},{"$f":"IFERROR(Q18/P18-1,0)","v":0}]
[]
[]
[null,"Total Comparison",null,{"$f":"Current_Period","v":"2024/25"},{"$f":"New_Period","v":"2025/26"},"% Change"]
[]
[null,null,{"$f":"D8","v":"Businessrate 1"},{"$f":"D16","v":2408.3916666666664},{"$f":"E16","v":1126.0250000000001},{"$f":"IFERROR(E23/D23-1,0)","v":-0.53245769133619592}]
[null,null,{"$f":"H8","v":"Businessrate 4"},{"$f":"H16","v":0},{"$f":"I16","v":0},{"$f":"IFERROR(E24/D24-1,0)","v":0}]
[null,null,{"$f":"L8","v":"Businessrate 1"},{"$f":"L16","v":2408.3916666666664},{"$f":"M16","v":1126.0250000000001},{"$f":"IFERROR(E25/D25-1,0)","v":-0.53245769133619592}]
[null,null,{"$f":"P8","v":"Businessrate 1"},{"$f":"P16","v":2408.3916666666664},{"$f":"Q16","v":1126.0250000000001},{"$f":"IFERROR(E26/D26-1,0)","v":-0.53245769133619592}]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Comparison against other tariffs Low Demand",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Monthly Average Bill'!I4","v":"Businessrate 1"}]
[]
[null,null,null,null,null,null,null,3,null,{"$f":"MATCH(H39,Full_Tariff_List,0)","v":4},null,5,null,{"$f":"MATCH(L39,Full_Tariff_List,0)","v":1},null,7,null,{"$f":"MATCH(P39,Full_Tariff_List,0)","v":1}]
[]
[null,null,null,{"$f":"'Monthly Average Bill'!I4","v":"Businessrate 1"},null,null,null,{"$f":"IFERROR(INDEX(Compare_Tariff_List,Dropdown_Compare_1),$D$8)","v":"Businessrate 4"},null,null,null,{"$f":"IFERROR(INDEX(Compare_Tariff_List,Dropdown_Compare_2),$D$8)","v":"Businessrate 1"},null,null,null,{"$f":"IFERROR(INDEX(Compare_Tariff_List,Dropdown_Compare_3),$D$8)","v":"Businessrate 1"}]
[null,null,null,{"$f":"IFERROR(INDEX(Compare_Long_Type,Selected_Compare_Tariff_ID),\"\")","v":"Commercial Urban"},null,null,null,{"$f":"IFERROR(INDEX(Compare_Long_Type,Dropdown_Compare_1),\"\")","v":"Commercial Urban"},null,null,null,{"$f":"IFERROR(INDEX(Compare_Long_Type,Dropdown_Compare_2),\"\")","v":"Commercial Urban"},null,null,null,{"$f":"IFERROR(INDEX(Compare_Long_Type,Dropdown_Compare_3),\"\")","v":"Commercial Urban"}]
[null,"Comparison Tariffs",null,{"$f":"Current_Period","v":"2024/25"},{"$f":"New_Period","v":"2025/26"},"% Change",null,{"$f":"Current_Period","v":"2024/25"},{"$f":"New_Period","v":"2025/26"},"% Change",null,{"$f":"Current_Period","v":"2024/25"},{"$f":"New_Period","v":"2025/26"},"% Change",null,{"$f":"Current_Period","v":"2024/25"},{"$f":"New_Period","v":"2025/26"},"% Change"]
[]
[null,null,"Network Charges",{"$f":"'Monthly Average Bill'!M60","v":1291.7958333333333},{"$f":"'Monthly Average Bill'!N60","v":618.67500000000007},{"$f":"IFERROR(E43/D43-1,0)","v":-0.52107369908170464},null,{"$f":"IF(Selected_Tariff_Category_ID=2,$D43,(IFERROR(SUMIFS(SPU_Network_Costs_Current,'Workings Low'!$F$7:$AI$7,J$6),\"\")))","v":0},{"$f":"IFERROR(SUMIFS('Workings Low'!SPU_Network_Costs_New_Low,'Workings Low'!$F$7:$AI$7,J$6),\"\")","v":0},{"$f":"IFERROR(I43/H43-1,0)","v":0},null,{"$f":"IF(Selected_Tariff_Category_ID=2,$D43,(IFERROR(SUMIFS(SPU_Network_Costs_Current,'Workings Low'!$F$7:$AI$7,N$6),\"\")))","v":1291.7958333333333},{"$f":"IFERROR(SUMIFS('Workings Low'!SPU_Network_Costs_New_Low,'Workings Low'!$F$7:$AI$7,N$6),\"\")","v":618.67500000000007},{"$f":"IFERROR(M43/L43-1,0)","v":-0.52107369908170464},null,{"$f":"IF(Selected_Tariff_Category_ID=2,$D43,(IFERROR(SUMIFS(SPU_Network_Costs_Current,'Workings Low'!$F$7:$AI$7,R$6),\"\")))","v":1291.7958333333333},{"$f":"IFERROR(SUMIFS('Workings Low'!SPU_Network_Costs_New_Low,'Workings Low'!$F$7:$AI$7,R$6),\"\")","v":618.67500000000007},{"$f":"IFERROR(Q43/P43-1,0)","v":-0.52107369908170464}]
[null,null,"Energy Charges",{"$f":"'Monthly Average Bill'!M61","v":0},{"$f":"'Monthly Average Bill'!N61","v":60.225000000000001},{"$f":"IFERROR(E44/D44-1,0)","v":0},null,{"$f":"IF(Selected_Tariff_Category_ID=2,$D44,(IFERROR(SUMIFS(SPU_Energy_Charges_Current,'Workings Low'!$F$7:$AI$7,J$6),\"\")))","v":0},{"$f":"IFERROR(SUMIFS('Workings Low'!SPU_Energy_Charges_New_Low,'Workings Low'!$F$7:$AI$7,J$6),\"\")","v":0},{"$f":"IFERROR(I44/H44-1,0)","v":0},null,{"$f":"IF(Selected_Tariff_Category_ID=2,$D44,(IFERROR(SUMIFS(SPU_Energy_Charges_Current,'Workings Low'!$F$7:$AI$7,N$6),\"\")))","v":0},{"$f":"IFERROR(SUMIFS('Workings Low'!SPU_Energy_Charges_New_Low,'Workings Low'!$F$7:$AI$7,N$6),\"\")","v":60.225000000000001},{"$f":"IFERROR(M44/L44-1,0)","v":0},null,{"$f":"IF(Selected_Tariff_Category_ID=2,$D44,(IFERROR(SUMIFS(SPU_Energy_Charges_Current,'Workings Low'!$F$7:$AI$7,R$6),\"\")))","v":0},{"$f":"IFERROR(SUMIFS('Workings Low'!SPU_Energy_Charges_New_Low,'Workings Low'!$F$7:$AI$7,R$6),\"\")","v":60.225000000000001},{"$f":"IFERROR(Q44/P44-1,0)","v":0}]
[null,null,"Other",{"$f":"'Monthly Average Bill'!M62","v":1116.5958333333333},{"$f":"'Monthly Average Bill'!N62","v":447.125},{"$f":"IFERROR(E45/D45-1,0)","v":-0.59956415145736863},null,{"$f":"IF(Selected_Tariff_Category_ID=2,$D45,(IFERROR(SUMIFS(SPU_Other_Charges_Current,'Workings Low'!$F$7:$AI$7,J$6),\"\")))","v":0},{"$f":"IFERROR(SUMIFS('Workings Low'!SPU_Other_Charges_NEw_Low,'Workings Low'!$F$7:$AI$7,J$6),\"\")","v":0},{"$f":"IFERROR(I45/H45-1,0)","v":0},null,{"$f":"IF(Selected_Tariff_Category_ID=2,$D45,(IFERROR(SUMIFS(SPU_Other_Charges_Current,'Workings Low'!$F$7:$AI$7,N$6),\"\")))","v":1116.5958333333333},{"$f":"IFERROR(SUMIFS('Workings Low'!SPU_Other_Charges_NEw_Low,'Workings Low'!$F$7:$AI$7,N$6),\"\")","v":447.125},{"$f":"IFERROR(M45/L45-1,0)","v":-0.59956415145736863},null,{"$f":"IF(Selected_Tariff_Category_ID=2,$D45,(IFERROR(SUMIFS(SPU_Other_Charges_Current,'Workings Low'!$F$7:$AI$7,R$6),\"\")))","v":1116.5958333333333},{"$f":"IFERROR(SUMIFS('Workings Low'!SPU_Other_Charges_NEw_Low,'Workings Low'!$F$7:$AI$7,R$6),\"\")","v":447.125},{"$f":"IFERROR(Q45/P45-1,0)","v":-0.59956415145736863}]
[]
[null,null,"Total",{"$f":"'Monthly Average Bill'!P50","v":2408.3916666666664},{"$f":"'Monthly Average Bill'!Q50","v":1126.0250000000001},{"$f":"IFERROR(E47/D47-1,0)","v":-0.53245769133619592},null,{"$f":"SUM(H43:H45)","v":0},{"$f":"SUM(I43:I45)","v":0},{"$f":"IFERROR(I47/H47-1,0)","v":0},null,{"$f":"SUM(L43:L45)","v":2408.3916666666664},{"$f":"SUM(M43:M45)","v":1126.0250000000001},{"$f":"IFERROR(M47/L47-1,0)","v":-0.53245769133619592},null,{"$f":"SUM(P43:P45)","v":2408.3916666666664},{"$f":"SUM(Q43:Q45)","v":1126.0250000000001},{"$f":"IFERROR(Q47/P47-1,0)","v":-0.53245769133619592}]
[]
[null,null,"Average price c/kWh",{"$f":"'Monthly Average Bill'!P55","v":0},{"$f":"'Monthly Average Bill'!Q55","v":0},{"$f":"IFERROR(E49/D49-1,0)","v":0},null,{"$f":"IFERROR(H47/(IF(OR(H$39=\"Homeflex 1\",H$39=\"Homeflex 2\", H$39=\"Homeflex 3\",H$39=\"Homeflex 4\"),(Homeflex_Total_Monthly_Energy),SPU_Total_Energy))*100,0)","v":0},{"$f":"IFERROR(I47/(IF(OR(H$39=\"Homeflex 1\",H$39=\"Homeflex 2\", H$39=\"Homeflex 3\",H$39=\"Homeflex 4\"),(Homeflex_Total_Monthly_Energy),SPU_Total_Energy))*100,0)","v":0},{"$f":"IFERROR(I49/H49-1,0)","v":0},null,{"$f":"IFERROR(L47/(IF(OR(L$39=\"Homeflex 1\",L$39=\"Homeflex 2\", L$39=\"Homeflex 3\",L$39=\"Homeflex 4\"),(Homeflex_Total_Monthly_Energy),SPU_Total_Energy))*100,0)","v":0},{"$f":"IFERROR(M47/(IF(OR(L$39=\"Homeflex 1\",L$39=\"Homeflex 2\", L$39=\"Homeflex 3\",L$39=\"Homeflex 4\"),(Homeflex_Total_Monthly_Energy),SPU_Total_Energy))*100,0)","v":0},{"$f":"IFERROR(M49/L49-1,0)","v":0},null,{"$f":"IFERROR(P47/(IF(OR(P$39=\"Homeflex 1\",P$39=\"Homeflex 2\", P$39=\"Homeflex 3\",P$39=\"Homeflex 4\"),(Homeflex_Total_Monthly_Energy),SPU_Total_Energy))*100,0)","v":0},{"$f":"IFERROR(Q47/(IF(OR(P$39=\"Homeflex 1\",P$39=\"Homeflex 2\", P$39=\"Homeflex 3\",P$39=\"Homeflex 4\"),(Homeflex_Total_Monthly_Energy),SPU_Total_Energy))*100,0)","v":0},{"$f":"IFERROR(Q49/P49-1,0)","v":0}]
[]
[]
[null,"Total Comparison",null,{"$f":"Current_Period","v":"2024/25"},{"$f":"New_Period","v":"2025/26"},"% Change"]
[]
[null,null,{"$f":"D39","v":"Businessrate 1"},{"$f":"D47","v":2408.3916666666664},{"$f":"E47","v":1126.0250000000001},{"$f":"IFERROR(E54/D54-1,0)","v":-0.53245769133619592}]
[null,null,{"$f":"H39","v":"Businessrate 4"},{"$f":"H47","v":0},{"$f":"I47","v":0},{"$f":"IFERROR(E55/D55-1,0)","v":0}]
[null,null,{"$f":"L39","v":"Businessrate 1"},{"$f":"L47","v":2408.3916666666664},{"$f":"M47","v":1126.0250000000001},{"$f":"IFERROR(E56/D56-1,0)","v":-0.53245769133619592}]
[null,null,{"$f":"P39","v":"Businessrate 1"},{"$f":"P47","v":2408.3916666666664},{"$f":"Q47","v":1126.0250000000001},{"$f":"IFERROR(E57/D57-1,0)","v":-0.53245769133619592}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,"Descriptions"]
[null,null,"Rates Comparison"]
[null,null,"Average Price"]

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

{"sheet":"Rates Table","index":4,"n_rows":57,"n_cols":67,"rows_kept":57,"cut":false,"hidden":true,"merged":[]}
[]
[null,null,null,null,{"$f":"Inputs!G21","v":"Businessrate 1"},{"$f":"MATCH(E2,Full_Tariff_List,0)","v":1}]
[]
[null,"Rates by Tariff"]
[]
[null,"Tariffs",null,null,{"$f":"E2","v":"Businessrate 1"},{"$f":"INDEX(Full_Tariff_List,F$7,)","v":"Businessrate 1"},"Businessrate 2","Businessrate 3","Businessrate 4","Homelight 20A","Homelight 60A","Homepower 1","Homepower 2","Homepower 3","Homepower 4","Homepower Bulk","Landrate 1","Landrate 2","Landrate 3","Landrate 4","Landrate Dx","Landlight 20A","Landlight 60A","Public Lighting All Night","Public Lighting 24 Hours","Public Lighting Urban Fixed","Municflex","Municrate 1","Municrate 2","Municrate 3","Municrate 4","Homeflex 1","Homeflex 2","Homeflex 3","Homeflex 4",null,{"$f":"Selected_Base_Tariff","v":"Businessrate 1"},{"$f":"F6","v":"Businessrate 1"},"Businessrate 2","Businessrate 3","Businessrate 4","Homelight 20A","Homelight 60A","Homepower 1","Homepower 2","Homepower 3","Homepower 4","Homepower Bulk","Landrate 1","Landrate 2","Landrate 3","Landrate 4","Landrate Dx","Landlight 20A","Landlight 60A","Public Lighting All Night","Public Lighting 24 Hours","Public Lighting Urban Fixed","Municflex","Municrate 1","Municrate 2","Municrate 3","Municrate 4",{"$f":"AF6","v":"Homeflex 1"},{"$f":"AG6","v":"Homeflex 2"},{"$f":"AH6","v":"Homeflex 3"},{"$f":"AI6","v":"Homeflex 4"}]
[null,null,null,null,{"$f":"F2","v":1},1,{"$f":"F7+1","v":2},{"$f":"G7+1","v":3},4,5,6,7,8,9,10,11,12,13,14,15,{"$f":"T7+1","v":16},17,18,19,20,21,28,{"$f":"AA7+1","v":29},{"$f":"AB7+1","v":30},{"$f":"AC7+1","v":31},32,33,{"$f":"AF7+1","v":34},{"$f":"AG7+1","v":35},{"$f":"AH7+1","v":36},null,null,{"$f":"F7","v":1},{"$f":"G7","v":2},3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,28,29,30,31,32,{"$f":"AF7","v":33},{"$f":"AG7","v":34},{"$f":"AH7","v":35},{"$f":"AI7","v":36}]
[null,"Network charges",null,"Units",{"$f":"Current_Period&\" Rates\"","v":"2024/25 Rates"},"2024/25 Rates","2024/25 Rates","2024/25 Rates","2024/25 Rates","2024/25 Rates","2024/25 Rates","2024/25 Rates","2024/25 Rates","2024/25 Rates","2024/25 Rates","2024/25 Rates","2024/25 Rates","2024/25 Rates","2024/25 Rates","2024/25 Rates","2024/25 Rates","2024/25 Rates","2024/25 Rates","2024/25 Rates","2024/25 Rates","2024/25 Rates","2024/25 Rates","2024/25 Rates","2024/25 Rates","2024/25 Rates","2024/25 Rates","2024/25 Rates","2024/25 Rates","2024/25 Rates","2024/25 Rates",null,{"$f":"New_Period&\" Rates\"","v":"2025/26 Rates"},{"$f":"AK8","v":"2025/26 Rates"},{"$f":"AL8","v":"2025/26 Rates"},"2025/26 Rates","2025/26 Rates","2025/26 Rates","2025/26 Rates","2025/26 Rates","2025/26 Rates","2025/26 Rates","2025/26 Rates","2025/26 Rates","2025/26 Rates","2025/26 Rates","2025/26 Rates","2025/26 Rates",{"$f":"AZ8","v":"2025/26 Rates"},"2025/26 Rates","2025/26 Rates","2025/26 Rates","2025/26 Rates","2025/26 Rates",{"$f":"BF8","v":"2025/26 Rates"},{"$f":"BG8","v":"2025/26 Rates"},{"$f":"BH8","v":"2025/26 Rates"},{"$f":"BI8","v":"2025/26 Rates"},"2025/26 Rates",{"$f":"BE8","v":"2025/26 Rates"},"2025/26 Rates","2025/26 Rates","2025/26 Rates"]
[]
[null,null,"Distribution network demand charge","c/kWh",{"$f":"SUMIFS(F10:AI10,$F$7:$AI$7,$F$2)","v":29.57},{"$f":"INDEX(Rates_AllOther_Current[Network demand charge '[c/kWh']],MATCH(F$40,Rates_AllOther_Current[Code],0))","v":29.57},{"$f":"INDEX(Rates_AllOther_Current[Network demand charge '[c/kWh']],MATCH(G$40,Rates_AllOther_Current[Code],0))","v":29.57},{"$f":"INDEX(Rates_AllOther_Current[Network demand charge '[c/kWh']],MATCH(H$40,Rates_AllOther_Current[Code],0))","v":29.57},{"$f":"INDEX(Rates_AllOther_Current[Network demand charge '[c/kWh']],MATCH(I$40,Rates_AllOther_Current[Code],0))","v":29.57},{"$f":"INDEX(Rates_AllOther_Current[Network demand charge '[c/kWh']],MATCH(J$40,Rates_AllOther_Current[Code],0))","v":0},{"$f":"INDEX(Rates_AllOther_Current[Network demand charge '[c/kWh']],MATCH(K$40,Rates_AllOther_Current[Code],0))","v":0},{"$f":"INDEX(Rates_AllOther_Current[Network demand charge '[c/kWh']],MATCH(L$40,Rates_AllOther_Current[Code],0))","v":0},{"$f":"INDEX(Rates_AllOther_Current[Network demand charge '[c/kWh']],MATCH(M$40,Rates_AllOther_Current[Code],0))","v":0},{"$f":"INDEX(Rates_AllOther_Current[Network demand charge '[c/kWh']],MATCH(N$40,Rates_AllOther_Current[Code],0))","v":0},{"$f":"INDEX(Rates_AllOther_Current[Network demand charge '[c/kWh']],MATCH(O$40,Rates_AllOther_Current[Code],0))","v":0},{"$f":"INDEX(Rates_AllOther_Current[Network demand charge '[c/kWh']],MATCH(P$40,Rates_AllOther_Current[Code],0))","v":0},{"$f":"INDEX(Rates_AllOther_Current[Network demand charge '[c/kWh']],MATCH(Q$40,Rates_AllOther_Current[Code],0))","v":52.09},{"$f":"INDEX(Rates_AllOther_Current[Network demand charge '[c/kWh']],MATCH(R$40,Rates_AllOther_Current[Code],0))","v":52.09},{"$f":"INDEX(Rates_AllOther_Current[Network demand charge '[c/kWh']],MATCH(S$40,Rates_AllOther_Current[Code],0))","v":52.09},{"$f":"INDEX(Rates_AllOther_Current[Network demand charge '[c/kWh']],MATCH(T$40,Rates_AllOther_Current[Code],0))","v":52.09},{"$f":"INDEX(Rates_AllOther_Current[Network demand charge '[c/kWh']],MATCH(U$40,Rates_AllOther_Current[Code],0))","v":0},{"$f":"INDEX(Rates_AllOther_Current[Network demand charge '[c/kWh']],MATCH(V$40,Rates_AllOther_Current[Code],0))","v":0},{"$f":"INDEX(Rates_AllOther_Current[Network demand charge '[c/kWh']],MATCH(W$40,Rates_AllOther_Current[Code],0))","v":0},{"$f":"INDEX(Rates_AllOther_Current[Network demand charge '[c/kWh']],MATCH(X$40,Rates_AllOther_Current[Code],0))","v":0},{"$f":"INDEX(Rates_AllOther_Current[Network demand charge '[c/kWh']],MATCH(Y$40,Rates_AllOther_Current[Code],0))","v":0},{"$f":"INDEX(Rates_AllOther_Current[Network demand charge '[c/kWh']],MATCH(Z$40,Rates_AllOther_Current[Code],0))","v":0},null,null,null,null,null,"n/a","n/a","n/a","n/a",null,{"$f":"SUMIFS(AL10:BO10,$AL$7:$BO$7,Selected_Tariff_ID)","v":14.54},{"$f":"INDEX(Rates_AllOther_New[Network demand charge '[c/kWh']],MATCH(AL$40,Rates_AllOther_New[Code],0))","v":14.54},{"$f":"INDEX(Rates_AllOther_New[Network demand charge '[c/kWh']],MATCH(AM$40,Rates_AllOther_New[Code],0))","v":14.54},{"$f":"INDEX(Rates_AllOther_New[Network demand charge '[c/kWh']],MATCH(AN$40,Rates_AllOther_New[Code],0))","v":14.54},{"$f":"INDEX(Rates_AllOther_New[Network demand charge '[c/kWh']],MATCH(AO$40,Rates_AllOther_New[Code],0))","v":14.54},{"$f":"INDEX(Rates_AllOther_New[Network demand charge '[c/kWh']],MATCH(AP$40,Rates_AllOther_New[Code],0))","v":0},{"$f":"INDEX(Rates_AllOther_New[Network demand charge '[c/kWh']],MATCH(AQ$40,Rates_AllOther_New[Code],0))","v":0},{"$f":"INDEX(Rates_AllOther_New[Network demand charge '[c/kWh']],MATCH(AR$40,Rates_AllOther_New[Code],0))","v":26.37},{"$f":"INDEX(Rates_AllOther_New[Network demand charge '[c/kWh']],MATCH(AS$40,Rates_AllOther_New[Code],0))","v":26.37},{"$f":"INDEX(Rates_AllOther_New[Network demand charge '[c/kWh']],MATCH(AT$40,Rates_AllOther_New[Code],0))","v":26.37},{"$f":"INDEX(Rates_AllOther_New[Network demand charge '[c/kWh']],MATCH(AU$40,Rates_AllOther_New[Code],0))","v":26.37},{"$f":"INDEX(Rates_AllOther_New[Network demand charge '[c/kWh']],MATCH(AV$40,Rates_AllOther_New[Code],0))","v":26.37},{"$f":"INDEX(Rates_AllOther_New[Network demand charge '[c/kWh']],MATCH(AW$40,Rates_AllOther_New[Code],0))","v":61.66},{"$f":"INDEX(Rates_AllOther_New[Network demand charge '[c/kWh']],MATCH(AX$40,Rates_AllOther_New[Code],0))","v":61.66},{"$f":"INDEX(Rates_AllOther_New[Network demand charge '[c/kWh']],MATCH(AY$40,Rates_AllOther_New[Code],0))","v":61.66},{"$f":"INDEX(Rates_AllOther_New[Network demand charge '[c/kWh']],MATCH(AZ$40,Rates_AllOther_New[Code],0))","v":61.66},{"$f":"INDEX(Rates_AllOther_New[Network demand charge '[c/kWh']],MATCH(BA$40,Rates_AllOther_New[Code],0))","v":0},{"$f":"INDEX(Rates_AllOther_New[Network demand charge '[c/kWh']],MATCH(BB$40,Rates_AllOther_New[Code],0))","v":0},{"$f":"INDEX(Rates_AllOther_New[Network demand charge '[c/kWh']],MATCH(BC$40,Rates_AllOther_New[Code],0))","v":0},{"$f":"INDEX(Rates_AllOther_New[Network demand charge '[c/kWh']],MATCH(BD$40,Rates_AllOther_New[Code],0))","v":0},{"$f":"INDEX(Rates_AllOther_New[Network demand charge '[c/kWh']],MATCH(BE$40,Rates_AllOther_New[Code],0))","v":0},{"$f":"INDEX(Rates_AllOther_New[Network demand charge '[c/kWh']],MATCH(BF$40,Rates_AllOther_New[Code],0))","v":0},null,{"$f":"INDEX(Rates_AllOther_New[Network demand charge '[c/kWh']],MATCH(BH$40,Rates_AllOther_New[Code],0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Rates_AllOther_New[Network demand charge '[c/kWh']],MATCH(BI$40,Rates_AllOther_New[Code],0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Rates_AllOther_New[Network demand charge '[c/kWh']],MATCH(BJ$40,Rates_AllOther_New[Code],0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Rates_AllOther_New[Network demand charge '[c/kWh']],MATCH(BK$40,Rates_AllOther_New[Code],0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Rates_AllOther_New[Network demand charge '[c/kWh']],MATCH(BL$40,Rates_AllOther_New[Code],0))","v":26.37},{"$f":"INDEX(Rates_AllOther_New[Network demand charge '[c/kWh']],MATCH(BM$40,Rates_AllOther_New[Code],0))","v":26.37},{"$f":"INDEX(Rates_AllOther_New[Network demand charge '[c/kWh']],MATCH(BN$40,Rates_AllOther_New[Code],0))","v":26.37},{"$f":"INDEX(Rates_AllOther_New[Network demand charge '[c/kWh']],MATCH(BO$40,Rates_AllOther_New[Code],0))","v":26.37}]
[null,null,"Network demand charge, Ancillary service charge and retail","c/kWh",{"$f":"SUMIFS(F11:AI11,$F$7:$AI$7,$F$2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(Rates_AllOther_Current[Network demand charge, Ancillary service charge and retail '[c/kWh']],MATCH(AF$40,Rates_AllOther_Current[Code],0))","v":126.39},{"$f":"INDEX(Rates_AllOther_Current[Network demand charge, Ancillary service charge and retail '[c/kWh']],MATCH(AG$40,Rates_AllOther_Current[Code],0))","v":126.39},{"$f":"INDEX(Rates_AllOther_Current[Network demand charge, Ancillary service charge and retail '[c/kWh']],MATCH(AH$40,Rates_AllOther_Current[Code],0))","v":126.39},{"$f":"INDEX(Rates_AllOther_Current[Network demand charge, Ancillary service charge and retail '[c/kWh']],MATCH(AI$40,Rates_AllOther_Current[Code],0))","v":126.39},null,{"$f":"SUMIFS(AL11:BO11,$AL$7:$BO$7,Selected_Tariff_ID)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(Rates_AllOther_New[Network demand charge, Ancillary service charge and retail '[c/kWh']],MATCH(BL$40,Rates_AllOther_New[Code],0))","v":0},{"$f":"INDEX(Rates_AllOther_New[Network demand charge, Ancillary service charge and retail '[c/kWh']],MATCH(BM$40,Rates_AllOther_New[Code],0))","v":0},{"$f":"INDEX(Rates_AllOther_New[Network demand charge, Ancillary service charge and retail '[c/kWh']],MATCH(BN$40,Rates_AllOther_New[Code],0))","v":0},{"$f":"INDEX(Rates_AllOther_New[Network demand charge, Ancillary service charge and retail '[c/kWh']],MATCH(BO$40,Rates_AllOther_New[Code],0))","v":0}]
[null,null,"Network capacity charge",{"$f":"IF(Table_1=1,\"R/kVA\",\"R/day\")","v":"R/day"},{"$f":"SUMIFS(F12:AI12,$F$7:$AI$7,$F$2)","v":42.47},{"$f":"INDEX(Rates_AllOther_Current[Network capacity charge '[R/POD/day']],MATCH(F$40,Rates_AllOther_Current[Code],0))","v":42.47},{"$f":"INDEX(Rates_AllOther_Current[Network capacity charge '[R/POD/day']],MATCH(G$40,Rates_AllOther_Current[Code],0))","v":71.569999999999993},{"$f":"INDEX(Rates_AllOther_Current[Network capacity charge '[R/POD/day']],MATCH(H$40,Rates_AllOther_Current[Code],0))","v":123.64},{"$f":"INDEX(Rates_AllOther_Current[Network capacity charge '[R/POD/day']],MATCH(I$40,Rates_AllOther_Current[Code],0))","v":0},{"$f":"INDEX(Rates_AllOther_Current[Network capacity charge '[R/POD/day']],MATCH(J$40,Rates_AllOther_Current[Code],0))","v":0},{"$f":"INDEX(Rates_AllOther_Current[Network capacity charge '[R/POD/day']],MATCH(K$40,Rates_AllOther_Current[Code],0))","v":0},{"$f":"INDEX(Rates_AllOther_Current[Network capacity charge '[R/POD/day']],MATCH(L$40,Rates_AllOther_Current[Code],0))","v":10.52},{"$f":"INDEX(Rates_AllOther_Current[Network capacity charge '[R/POD/day']],MATCH(M$40,Rates_AllOther_Current[Code],0))","v":19.71},{"$f":"INDEX(Rates_AllOther_Current[Network capacity charge '[R/POD/day']],MATCH(N$40,Rates_AllOther_Current[Code],0))","v":40.69},{"$f":"INDEX(Rates_AllOther_Current[Network capacity charge '[R/POD/day']],MATCH(O$40,Rates_AllOther_Current[Code],0))","v":6.43},{"$f":"INDEX(Rates_AllOther_Current[Network capacity charge '[R/POD/day']],MATCH(P$40,Rates_AllOther_Current[Code],0))","v":66.72},{"$f":"INDEX(Rates_AllOther_Current[Network capacity charge '[R/POD/day']],MATCH(Q$40,Rates_AllOther_Current[Code],0))","v":55.68},{"$f":"INDEX(Rates_AllOther_Current[Network capacity charge '[R/POD/day']],MATCH(R$40,Rates_AllOther_Current[Code],0))","v":85.59},{"$f":"INDEX(Rates_AllOther_Current[Network capacity charge '[R/POD/day']],MATCH(S$40,Rates_AllOther_Current[Code],0))","v":136.84},{"$f":"INDEX(Rates_AllOther_Current[Network capacity charge '[R/POD/day']],MATCH(T$40,Rates_AllOther_Current[Code],0))","v":44.34},{"$f":"INDEX(Rates_AllOther_Current[Network capacity charge '[R/POD/day']],MATCH(U$40,Rates_AllOther_Current[Code],0))","v":0},{"$f":"INDEX(Rates_AllOther_Current[Network capacity charge '[R/POD/day']],MATCH(V$40,Rates_AllOther_Current[Code],0))","v":0},{"$f":"INDEX(Rates_AllOther_Current[Network capacity charge '[R/POD/day']],MATCH(W$40,Rates_AllOther_Current[Code],0))","v":0},{"$f":"INDEX(Rates_AllOther_Current[Network capacity charge '[R/POD/day']],MATCH(X$40,Rates_AllOther_Current[Code],0))","v":0},{"$f":"INDEX(Rates_AllOther_Current[Network capacity charge '[R/POD/day']],MATCH(Y$40,Rates_AllOther_Current[Code],0))","v":0},{"$f":"INDEX(Rates_AllOther_Current[Network capacity charge '[R/POD/day']],MATCH(Z$40,Rates_AllOther_Current[Code],0))","v":0},null,null,null,null,null,{"$f":"INDEX(Rates_AllOther_Current[Network capacity charge '[R/POD/day']],MATCH(AF$40,Rates_AllOther_Current[Code],0))","v":10.52},{"$f":"INDEX(Rates_AllOther_Current[Network capacity charge '[R/POD/day']],MATCH(AG$40,Rates_AllOther_Current[Code],0))","v":19.71},{"$f":"INDEX(Rates_AllOther_Current[Network capacity charge '[R/POD/day']],MATCH(AH$40,Rates_AllOther_Current[Code],0))","v":40.69},{"$f":"INDEX(Rates_AllOther_Current[Network capacity charge '[R/POD/day']],MATCH(AI$40,Rates_AllOther_Current[Code],0))","v":6.43},null,{"$f":"SUMIFS(AL12:BO12,$AL$7:$BO$7,Selected_Tariff_ID)","v":20.34},{"$f":"INDEX(Rates_AllOther_New[Network capacity charge '[R/POD/day']],MATCH(AL$40,Rates_AllOther_New[Code],0))","v":20.34},{"$f":"INDEX(Rates_AllOther_New[Network capacity charge '[R/POD/day']],MATCH(AM$40,Rates_AllOther_New[Code],0))","v":30.21},{"$f":"INDEX(Rates_AllOther_New[Network capacity charge '[R/POD/day']],MATCH(AN$40,Rates_AllOther_New[Code],0))","v":75.38},{"$f":"INDEX(Rates_AllOther_New[Network capacity charge '[R/POD/day']],MATCH(AO$40,Rates_AllOther_New[Code],0))","v":0},{"$f":"INDEX(Rates_AllOther_New[Network capacity charge '[R/POD/day']],MATCH(AP$40,Rates_AllOther_New[Code],0))","v":0},{"$f":"INDEX(Rates_AllOther_New[Network capacity charge '[R/POD/day']],MATCH(AQ$40,Rates_AllOther_New[Code],0))","v":0},{"$f":"INDEX(Rates_AllOther_New[Network capacity charge '[R/POD/day']],MATCH(AR$40,Rates_AllOther_New[Code],0))","v":12.13},{"$f":"INDEX(Rates_AllOther_New[Network capacity charge '[R/POD/day']],MATCH(AS$40,Rates_AllOther_New[Code],0))","v":27.07},{"$f":"INDEX(Rates_AllOther_New[Network capacity charge '[R/POD/day']],MATCH(AT$40,Rates_AllOther_New[Code],0))","v":57.82},{"$f":"INDEX(Rates_AllOther_New[Network capacity charge '[R/POD/day']],MATCH(AU$40,Rates_AllOther_New[Code],0))","v":8.35},{"$f":"INDEX(Rates_AllOther_New[Network capacity charge '[R/POD/day']],MATCH(AV$40,Rates_AllOther_New[Code],0))","v":0},{"$f":"INDEX(Rates_AllOther_New[Network capacity charge '[R/POD/day']],MATCH(AW$40,Rates_AllOther_New[Code],0))","v":62.2},{"$f":"INDEX(Rates_AllOther_New[Network capacity charge '[R/POD/day']],MATCH(AX$40,Rates_AllOther_New[Code],0))","v":96.99},{"$f":"INDEX(Rates_AllOther_New[Network capacity charge '[R/POD/day']],MATCH(AY$40,Rates_AllOther_New[Code],0))","v":155.32},{"$f":"INDEX(Rates_AllOther_New[Network capacity charge '[R/POD/day']],MATCH(AZ$40,Rates_AllOther_New[Code],0))","v":45.92},{"$f":"INDEX(Rates_AllOther_New[Network capacity charge '[R/POD/day']],MATCH(BA$40,Rates_AllOther_New[Code],0))","v":0},{"$f":"INDEX(Rates_AllOther_New[Network capacity charge '[R/POD/day']],MATCH(BB$40,Rates_AllOther_New[Code],0))","v":0},{"$f":"INDEX(Rates_AllOther_New[Network capacity charge '[R/POD/day']],MATCH(BC$40,Rates_AllOther_New[Code],0))","v":0},{"$f":"INDEX(Rates_AllOther_New[Network capacity charge '[R/POD/day']],MATCH(BD$40,Rates_AllOther_New[Code],0))","v":0},{"$f":"INDEX(Rates_AllOther_New[Network capacity charge '[R/POD/day']],MATCH(BE$40,Rates_AllOther_New[Code],0))","v":0},{"$f":"INDEX(Rates_AllOther_New[Network capacity charge '[R/POD/day']],MATCH(BF$40,Rates_AllOther_New[Code],0))","v":0},null,{"$f":"INDEX(Rates_AllOther_New[Network capacity charge '[R/POD/day']],MATCH(BH$40,Rates_AllOther_New[Code],0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Rates_AllOther_New[Network capacity charge '[R/POD/day']],MATCH(BI$40,Rates_AllOther_New[Code],0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Rates_AllOther_New[Network capacity charge '[R/POD/day']],MATCH(BJ$40,Rates_AllOther_New[Code],0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Rates_AllOther_New[Network capacity charge '[R/POD/day']],MATCH(BK$40,Rates_AllOther_New[Code],0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Rates_AllOther_New[Network capacity charge '[R/POD/day']],MATCH(BL$40,Rates_AllOther_New[Code],0))","v":12.13},{"$f":"INDEX(Rates_AllOther_New[Network capacity charge '[R/POD/day']],MATCH(BM$40,Rates_AllOther_New[Code],0))","v":27.07},{"$f":"INDEX(Rates_AllOther_New[Network capacity charge '[R/POD/day']],MATCH(BN$40,Rates_AllOther_New[Code],0))","v":57.82},{"$f":"INDEX(Rates_AllOther_New[Network capacity charge '[R/POD/day']],MATCH(BO$40,Rates_AllOther_New[Code],0))","v":8.35}]
[]
[null,"Total network charges"]
[]
[null,"Energy charges - High",null,"Units",{"$f":"E$8","v":"2024/25 Rates"},{"$f":"F$8","v":"2024/25 Rates"},"2024/25 Rates","2024/25 Rates","2024/25 Rates","2024/25 Rates","2024/25 Rates","2024/25 Rates","2024/25 Rates","2024/25 Rates","2024/25 Rates","2024/25 Rates","2024/25 Rates","2024/25 Rates","2024/25 Rates","2024/25 Rates","2024/25 Rates","2024/25 Rates","2024/25 Rates","2024/25 Rates","2024/25 Rates","2024/25 Rates","2024/25 Rates","2024/25 Rates","2024/25 Rates","2024/25 Rates","2024/25 Rates","2024/25 Rates","2024/25 Rates","2024/25 Rates","2024/25 Rates",null,{"$f":"AK$8","v":"2025/26 Rates"},{"$f":"AL$8","v":"2025/26 Rates"},"2025/26 Rates","2025/26 Rates","2025/26 Rates","2025/26 Rates","2025/26 Rates","2025/26 Rates","2025/26 Rates","2025/26 Rates","2025/26 Rates","2025/26 Rates","2025/26 Rates","2025/26 Rates","2025/26 Rates","2025/26 Rates","2025/26 Rates","2025/26 Rates","2025/26 Rates","2025/26 Rates","2025/26 Rates","2025/26 Rates","2025/26 Rates","2025/26 Rates","2025/26 Rates","2025/26 Rates","2025/26 Rates","2025/26 Rates","2025/26 Rates","2025/26 Rates","2025/26 Rates"]
[]
[null,null,"Energy","c/kWh",{"$f":"SUMIFS(F18:AI18,$F$7:$AI$7,$F$2)","v":209.5},{"$f":"INDEX(Rates_AllOther_Current[Energy charge '[c/kWh']],MATCH(F$40,Rates_AllOther_Current[Code],0))","v":209.5},{"$f":"INDEX(Rates_AllOther_Current[Energy charge '[c/kWh']],MATCH(G$40,Rates_AllOther_Current[Code],0))","v":209.5},{"$f":"INDEX(Rates_AllOther_Current[Energy charge '[c/kWh']],MATCH(H$40,Rates_AllOther_Current[Code],0))","v":209.5},{"$f":"INDEX(Rates_AllOther_Current[Energy charge '[c/kWh']],MATCH(I$40,Rates_AllOther_Current[Code],0))","v":563.80999999999995},{"$f":"INDEX(Rates_AllOther_Current[Energy charge '[c/kWh']],MATCH(J$40,Rates_AllOther_Current[Code],0))","v":0},{"$f":"INDEX(Rates_AllOther_Current[Energy charge '[c/kWh']],MATCH(K$40,Rates_AllOther_Current[Code],0))","v":0},{"$f":"INDEX(Rates_AllOther_Current[Energy charge '[c/kWh']],MATCH(L$40,Rates_AllOther_Current[Code],0))","v":0},{"$f":"INDEX(Rates_AllOther_Current[Energy charge '[c/kWh']],MATCH(M$40,Rates_AllOther_Current[Code],0))","v":0},{"$f":"INDEX(Rates_AllOther_Current[Energy charge '[c/kWh']],MATCH(N$40,Rates_AllOther_Current[Code],0))","v":0},{"$f":"INDEX(Rates_AllOther_Current[Energy charge '[c/kWh']],MATCH(O$40,Rates_AllOther_Current[Code],0))","v":0},{"$f":"INDEX(Rates_AllOther_Current[Energy charge '[c/kWh']],MATCH(P$40,Rates_AllOther_Current[Code],0))","v":322.39},{"$f":"INDEX(Rates_AllOther_Current[Energy charge '[c/kWh']],MATCH(Q$40,Rates_AllOther_Current[Code],0))","v":208.48},{"$f":"INDEX(Rates_AllOther_Current[Energy charge '[c/kWh']],MATCH(R$40,Rates_AllOther_Current[Code],0))","v":208.48},{"$f":"INDEX(Rates_AllOther_Current[Energy charge '[c/kWh']],MATCH(S$40,Rates_AllOther_Current[Code],0))","v":208.48},{"$f":"INDEX(Rates_AllOther_Current[Energy charge '[c/kWh']],MATCH(T$40,Rates_AllOther_Current[Code],0))","v":450.29},{"$f":"INDEX(Rates_AllOther_Current[Energy charge '[c/kWh']],MATCH(U$40,Rates_AllOther_Current[Code],0))","v":0},{"$f":"INDEX(Rates_AllOther_Current[Energy charge '[c/kWh']],MATCH(V$40,Rates_AllOther_Current[Code],0))","v":599.48},{"$f":"INDEX(Rates_AllOther_Current[Energy charge '[c/kWh']],MATCH(W$40,Rates_AllOther_Current[Code],0))","v":772.81},{"$f":"INDEX(Rates_AllOther_Current[Energy charge '[c/kWh']],MATCH(X$40,Rates_AllOther_Current[Code],0))","v":166.73},{"$f":"INDEX(Rates_AllOther_Current[Energy charge '[c/kWh']],MATCH(Y$40,Rates_AllOther_Current[Code],0))","v":223.24},{"$f":"INDEX(Rates_AllOther_Current[Energy charge '[c/kWh']],MATCH(Z$40,Rates_AllOther_Current[Code],0))","v":0},null,null,null,null,null,{"$f":"INDEX(Rates_AllOther_Current[Energy charge '[c/kWh']],MATCH(AF$40,Rates_AllOther_Current[Code],0))","v":0},{"$f":"INDEX(Rates_AllOther_Current[Energy charge '[c/kWh']],MATCH(AG$40,Rates_AllOther_Current[Code],0))","v":0},{"$f":"INDEX(Rates_AllOther_Current[Energy charge '[c/kWh']],MATCH(AH$40,Rates_AllOther_Current[Code],0))","v":0},{"$f":"INDEX(Rates_AllOther_Current[Energy charge '[c/kWh']],MATCH(AI$40,Rates_AllOther_Current[Code],0))","v":0},null,{"$f":"SUMIFS(AL18:BO18,$AL$7:$BO$7,Selected_Tariff_ID)","v":224.93},{"$f":"INDEX(Rates_AllOther_New[Energy charge '[c/kWh']],MATCH(AL$40,Rates_AllOther_New[Code],0))","v":224.93},{"$f":"INDEX(Rates_AllOther_New[Energy charge '[c/kWh']],MATCH(AM$40,Rates_AllOther_New[Code],0))","v":224.93},{"$f":"INDEX(Rates_AllOther_New[Energy charge '[c/kWh']],MATCH(AN$40,Rates_AllOther_New[Code],0))","v":224.93},{"$f":"INDEX(Rates_AllOther_New[Energy charge '[c/kWh']],MATCH(AO$40,Rates_AllOther_New[Code],0))","v":350.09},{"$f":"INDEX(Rates_AllOther_New[Energy charge '[c/kWh']],MATCH(AP$40,Rates_AllOther_New[Code],0))","v":216.11},{"$f":"INDEX(Rates_AllOther_New[Energy charge '[c/kWh']],MATCH(AQ$40,Rates_AllOther_New[Code],0))","v":274.72000000000003},{"$f":"INDEX(Rates_AllOther_New[Energy charge '[c/kWh']],MATCH(AR$40,Rates_AllOther_New[Code],0))","v":268.77999999999997},{"$f":"INDEX(Rates_AllOther_New[Energy charge '[c/kWh']],MATCH(AS$40,Rates_AllOther_New[Code],0))","v":268.77999999999997},{"$f":"INDEX(Rates_AllOther_New[Energy charge '[c/kWh']],MATCH(AT$40,Rates_AllOther_New[Code],0))","v":268.77999999999997},{"$f":"INDEX(Rates_AllOther_New[Energy charge '[c/kWh']],MATCH(AU$40,Rates_AllOther_New[Code],0))","v":268.77999999999997},{"$f":"INDEX(Rates_AllOther_New[Energy charge '[c/kWh']],MATCH(AV$40,Rates_AllOther_New[Code],0))","v":268.77999999999997},{"$f":"INDEX(Rates_AllOther_New[Energy charge '[c/kWh']],MATCH(AW$40,Rates_AllOther_New[Code],0))","v":224.93},{"$f":"INDEX(Rates_AllOther_New[Energy charge '[c/kWh']],MATCH(AX$40,Rates_AllOther_New[Code],0))","v":224.93},{"$f":"INDEX(Rates_AllOther_New[Energy charge '[c/kWh']],MATCH(AY$40,Rates_AllOther_New[Code],0))","v":224.93},{"$f":"INDEX(Rates_AllOther_New[Energy charge '[c/kWh']],MATCH(AZ$40,Rates_AllOther_New[Code],0))","v":369.32},{"$f":"INDEX(Rates_AllOther_New[Energy charge '[c/kWh']],MATCH(BA$40,Rates_AllOther_New[Code],0))","v":0},{"$f":"INDEX(Rates_AllOther_New[Energy charge '[c/kWh']],MATCH(BB$40,Rates_AllOther_New[Code],0))","v":603.54},{"$f":"INDEX(Rates_AllOther_New[Energy charge '[c/kWh']],MATCH(BC$40,Rates_AllOther_New[Code],0))","v":836},{"$f":"INDEX(Rates_AllOther_New[Energy charge '[c/kWh']],MATCH(BD$40,Rates_AllOther_New[Code],0))","v":242.11},{"$f":"INDEX(Rates_AllOther_New[Energy charge '[c/kWh']],MATCH(BE$40,Rates_AllOther_New[Code],0))","v":232.22},{"$f":"INDEX(Rates_AllOther_New[Energy charge '[c/kWh']],MATCH(BF$40,Rates_AllOther_New[Code],0))","v":0},null,{"$f":"INDEX(Rates_AllOther_New[Energy charge '[c/kWh']],MATCH(BH$40,Rates_AllOther_New[Code],0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Rates_AllOther_New[Energy charge '[c/kWh']],MATCH(BI$40,Rates_AllOther_New[Code],0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Rates_AllOther_New[Energy charge '[c/kWh']],MATCH(BJ$40,Rates_AllOther_New[Code],0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Rates_AllOther_New[Energy charge '[c/kWh']],MATCH(BK$40,Rates_AllOther_New[Code],0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Rates_AllOther_New[Energy charge '[c/kWh']],MATCH(BL$40,Rates_AllOther_New[Code],0))","v":"n/a"},{"$f":"INDEX(Rates_AllOther_New[Energy charge '[c/kWh']],MATCH(BM$40,Rates_AllOther_New[Code],0))","v":"n/a"},{"$f":"INDEX(Rates_AllOther_New[Energy charge '[c/kWh']],MATCH(BN$40,Rates_AllOther_New[Code],0))","v":"n/a"},{"$f":"INDEX(Rates_AllOther_New[Energy charge '[c/kWh']],MATCH(BO$40,Rates_AllOther_New[Code],0))","v":"n/a"}]
[null,null,"Peak consumption","c/kWh",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(Rates_AllOther_Current[High - Peak],MATCH(AF$40,Rates_AllOther_Current[Code],0))","v":611.94000000000005},{"$f":"INDEX(Rates_AllOther_Current[High - Peak],MATCH(AG$40,Rates_AllOther_Current[Code],0))","v":611.94000000000005},{"$f":"INDEX(Rates_AllOther_Current[High - Peak],MATCH(AH$40,Rates_AllOther_Current[Code],0))","v":611.94000000000005},{"$f":"INDEX(Rates_AllOther_Current[High - Peak],MATCH(AI$40,Rates_AllOther_Current[Code],0))","v":611.94000000000005},null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(Rates_AllOther_New[High - Peak],MATCH(BL$40,Rates_AllOther_New[Code],0))","v":706.97},{"$f":"INDEX(Rates_AllOther_New[High - Peak],MATCH(BM$40,Rates_AllOther_New[Code],0))","v":706.97},{"$f":"INDEX(Rates_AllOther_New[High - Peak],MATCH(BN$40,Rates_AllOther_New[Code],0))","v":706.97},{"$f":"INDEX(Rates_AllOther_New[High - Peak],MATCH(BO$40,Rates_AllOther_New[Code],0))","v":706.97}]
[null,null,"Standard consumption","c/kWh",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(Rates_AllOther_Current[High - Standard],MATCH(AF$40,Rates_AllOther_Current[Code],0))","v":186.18},{"$f":"INDEX(Rates_AllOther_Current[High - Standard],MATCH(AG$40,Rates_AllOther_Current[Code],0))","v":186.18},{"$f":"INDEX(Rates_AllOther_Current[High - Standard],MATCH(AH$40,Rates_AllOther_Current[Code],0))","v":186.18},{"$f":"INDEX(Rates_AllOther_Current[High - Standard],MATCH(AI$40,Rates_AllOther_Current[Code],0))","v":186.18},null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(Rates_AllOther_New[High - Standard],MATCH(BL$40,Rates_AllOther_New[Code],0))","v":216.31},{"$f":"INDEX(Rates_AllOther_New[High - Standard],MATCH(BM$40,Rates_AllOther_New[Code],0))","v":216.31},{"$f":"INDEX(Rates_AllOther_New[High - Standard],MATCH(BN$40,Rates_AllOther_New[Code],0))","v":216.31},{"$f":"INDEX(Rates_AllOther_New[High - Standard],MATCH(BO$40,Rates_AllOther_New[Code],0))","v":216.31}]
[null,null,"Off-Peak consumption","c/kWh",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(Rates_AllOther_Current[High-Off Peak],MATCH(AF$40,Rates_AllOther_Current[Code],0))","v":101.66},{"$f":"INDEX(Rates_AllOther_Current[High-Off Peak],MATCH(AG$40,Rates_AllOther_Current[Code],0))","v":101.66},{"$f":"INDEX(Rates_AllOther_Current[High-Off Peak],MATCH(AH$40,Rates_AllOther_Current[Code],0))","v":101.66},{"$f":"INDEX(Rates_AllOther_Current[High-Off Peak],MATCH(AI$40,Rates_AllOther_Current[Code],0))","v":101.66},null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(Rates_AllOther_New[High-Off Peak],MATCH(BL$40,Rates_AllOther_New[Code],0))","v":159.26},{"$f":"INDEX(Rates_AllOther_New[High-Off Peak],MATCH(BM$40,Rates_AllOther_New[Code],0))","v":159.26},{"$f":"INDEX(Rates_AllOther_New[High-Off Peak],MATCH(BN$40,Rates_AllOther_New[Code],0))","v":159.26},{"$f":"INDEX(Rates_AllOther_New[High-Off Peak],MATCH(BO$40,Rates_AllOther_New[Code],0))","v":159.26}]
[null,null,"Energy - Block 1","c/kWh",0,{"$f":"INDEX(Rates_AllOther_Current[Energy charge Block 1 '[c/kWh']],MATCH(F$40,Rates_AllOther_Current[Code],0))","v":0},{"$f":"INDEX(Rates_AllOther_Current[Energy charge Block 1 '[c/kWh']],MATCH(G$40,Rates_AllOther_Current[Code],0))","v":0},{"$f":"INDEX(Rates_AllOther_Current[Energy charge Block 1 '[c/kWh']],MATCH(H$40,Rates_AllOther_Current[Code],0))","v":0},{"$f":"INDEX(Rates_AllOther_Current[Energy charge Block 1 '[c/kWh']],MATCH(I$40,Rates_AllOther_Current[Code],0))","v":0},{"$f":"INDEX(Rates_AllOther_Current[Energy charge Block 1 '[c/kWh']],MATCH(J$40,Rates_AllOther_Current[Code],0))","v":190.28},{"$f":"INDEX(Rates_AllOther_Current[Energy charge Block 1 '[c/kWh']],MATCH(K$40,Rates_AllOther_Current[Code],0))","v":232.31},{"$f":"INDEX(Rates_AllOther_Current[Energy charge Block 1 '[c/kWh']],MATCH(L$40,Rates_AllOther_Current[Code],0))","v":245.54},{"$f":"INDEX(Rates_AllOther_Current[Energy charge Block 1 '[c/kWh']],MATCH(M$40,Rates_AllOther_Current[Code],0))","v":245.54},{"$f":"INDEX(Rates_AllOther_Current[Energy charge Block 1 '[c/kWh']],MATCH(N$40,Rates_AllOther_Current[Code],0))","v":245.54},{"$f":"INDEX(Rates_AllOther_Current[Energy charge Block 1 '[c/kWh']],MATCH(O$40,Rates_AllOther_Current[Code],0))","v":245.54},{"$f":"INDEX(Rates_AllOther_Current[Energy charge Block 1 '[c/kWh']],MATCH(P$40,Rates_AllOther_Current[Code],0))","v":0},{"$f":"INDEX(Rates_AllOther_Current[Energy charge Block 1 '[c/kWh']],MATCH(Q$40,Rates_AllOther_Current[Code],0))","v":0},{"$f":"INDEX(Rates_AllOther_Current[Energy charge Block 1 '[c/kWh']],MATCH(R$40,Rates_AllOther_Current[Code],0))","v":0},{"$f":"INDEX(Rates_AllOther_Current[Energy charge Block 1 '[c/kWh']],MATCH(S$40,Rates_AllOther_Current[Code],0))","v":0},{"$f":"INDEX(Rates_AllOther_Current[Energy charge Block 1 '[c/kWh']],MATCH(T$40,Rates_AllOther_Current[Code],0))","v":0},{"$f":"INDEX(Rates_AllOther_Current[Energy charge Block 1 '[c/kWh']],MATCH(U$40,Rates_AllOther_Current[Code],0))","v":0},{"$f":"INDEX(Rates_AllOther_Current[Energy charge Block 1 '[c/kWh']],MATCH(V$40,Rates_AllOther_Current[Code],0))","v":0},{"$f":"INDEX(Rates_AllOther_Current[Energy charge Block 1 '[c/kWh']],MATCH(W$40,Rates_AllOther_Current[Code],0))","v":0},{"$f":"INDEX(Rates_AllOther_Current[Energy charge Block 1 '[c/kWh']],MATCH(X$40,Rates_AllOther_Current[Code],0))","v":0},{"$f":"INDEX(Rates_AllOther_Current[Energy charge Block 1 '[c/kWh']],MATCH(Y$40,Rates_AllOther_Current[Code],0))","v":0},{"$f":"INDEX(Rates_AllOther_Current[Energy charge Block 1 '[c/kWh']],MATCH(Z$40,Rates_AllOther_Current[Code],0))","v":0},null,null,null,null,null,{"$f":"INDEX(Rates_AllOther_Current[Energy charge Block 1 '[c/kWh']],MATCH(AF$40,Rates_AllOther_Current[Code],0))","v":0},{"$f":"INDEX(Rates_AllOther_Current[Energy charge Block 1 '[c/kWh']],MATCH(AG$40,Rates_AllOther_Current[Code],0))","v":0},{"$f":"INDEX(Rates_AllOther_Current[Energy charge Block 1 '[c/kWh']],MATCH(AH$40,Rates_AllOther_Current[Code],0))","v":0},{"$f":"INDEX(Rates_AllOther_Current[Energy charge Block 1 '[c/kWh']],MATCH(AI$40,Rates_AllOther_Current[Code],0))","v":0},null,0,{"$f":"INDEX(Rates_AllOther_New[Energy charge Block 1 '[c/kWh']],MATCH(AL$40,Rates_AllOther_New[Code],0))","v":0},{"$f":"INDEX(Rates_AllOther_New[Energy charge Block 1 '[c/kWh']],MATCH(AM$40,Rates_AllOther_New[Code],0))","v":0},{"$f":"INDEX(Rates_AllOther_New[Energy charge Block 1 '[c/kWh']],MATCH(AN$40,Rates_AllOther_New[Code],0))","v":0},{"$f":"INDEX(Rates_AllOther_New[Energy charge Block 1 '[c/kWh']],MATCH(AO$40,Rates_AllOther_New[Code],0))","v":0},{"$f":"INDEX(Rates_AllOther_New[Energy charge Block 1 '[c/kWh']],MATCH(AP$40,Rates_AllOther_New[Code],0))","v":0},{"$f":"INDEX(Rates_AllOther_New[Energy charge Block 1 '[c/kWh']],MATCH(AQ$40,Rates_AllOther_New[Code],0))","v":0},{"$f":"INDEX(Rates_AllOther_New[Energy charge Block 1 '[c/kWh']],MATCH(AR$40,Rates_AllOther_New[Code],0))","v":0},{"$f":"INDEX(Rates_AllOther_New[Energy charge Block 1 '[c/kWh']],MATCH(AS$40,Rates_AllOther_New[Code],0))","v":0},{"$f":"INDEX(Rates_AllOther_New[Energy charge Block 1 '[c/kWh']],MATCH(AT$40,Rates_AllOther_New[Code],0))","v":0},{"$f":"INDEX(Rates_AllOther_New[Energy charge Block 1 '[c/kWh']],MATCH(AU$40,Rates_AllOther_New[Code],0))","v":0},{"$f":"INDEX(Rates_AllOther_New[Energy charge Block 1 '[c/kWh']],MATCH(AV$40,Rates_AllOther_New[Code],0))","v":0},{"$f":"INDEX(Rates_AllOther_New[Energy charge Block 1 '[c/kWh']],MATCH(AW$40,Rates_AllOther_New[Code],0))","v":0},{"$f":"INDEX(Rates_AllOther_New[Energy charge Block 1 '[c/kWh']],MATCH(AX$40,Rates_AllOther_New[Code],0))","v":0},{"$f":"INDEX(Rates_AllOther_New[Energy charge Block 1 '[c/kWh']],MATCH(AY$40,Rates_AllOther_New[Code],0))","v":0},{"$f":"INDEX(Rates_AllOther_New[Energy charge Block 1 '[c/kWh']],MATCH(AZ$40,Rates_AllOther_New[Code],0))","v":0},{"$f":"INDEX(Rates_AllOther_New[Energy charge Block 1 '[c/kWh']],MATCH(BA$40,Rates_AllOther_New[Code],0))","v":0},{"$f":"INDEX(Rates_AllOther_New[Energy charge Block 1 '[c/kWh']],MATCH(BB$40,Rates_AllOther_New[Code],0))","v":0},{"$f":"INDEX(Rates_AllOther_New[Energy charge Block 1 '[c/kWh']],MATCH(BC$40,Rates_AllOther_New[Code],0))","v":0},{"$f":"INDEX(Rates_AllOther_New[Energy charge Block 1 '[c/kWh']],MATCH(BD$40,Rates_AllOther_New[Code],0))","v":0},{"$f":"INDEX(Rates_AllOther_New[Energy charge Block 1 '[c/kWh']],MATCH(BE$40,Rates_AllOther_New[Code],0))","v":0},{"$f":"INDEX(Rates_AllOther_New[Energy charge Block 1 '[c/kWh']],MATCH(BF$40,Rates_AllOther_New[Code],0))","v":0},null,{"$f":"INDEX(Rates_AllOther_New[Energy charge Block 1 '[c/kWh']],MATCH(BH$40,Rates_AllOther_New[Code],0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Rates_AllOther_New[Energy charge Block 1 '[c/kWh']],MATCH(BI$40,Rates_AllOther_New[Code],0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Rates_AllOther_New[Energy charge Block 1 '[c/kWh']],MATCH(BJ$40,Rates_AllOther_New[Code],0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Rates_AllOther_New[Energy charge Block 1 '[c/kWh']],MATCH(BK$40,Rates_AllOther_New[Code],0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Rates_AllOther_New[Energy charge Block 1 '[c/kWh']],MATCH(BL$40,Rates_AllOther_New[Code],0))","v":"n/a"},{"$f":"INDEX(Rates_AllOther_New[Energy charge Block 1 '[c/kWh']],MATCH(BM$40,Rates_AllOther_New[Code],0))","v":"n/a"},{"$f":"INDEX(Rates_AllOther_New[Energy charge Block 1 '[c/kWh']],MATCH(BN$40,Rates_AllOther_New[Code],0))","v":"n/a"},{"$f":"INDEX(Rates_AllOther_New[Energy charge Block 1 '[c/kWh']],MATCH(BO$40,Rates_AllOther_New[Code],0))","v":"n/a"}]
[null,null,"Energy - Block 2","c/kWh",0,{"$f":"INDEX(Rates_AllOther_Current[Energy charge Block 2 '[c/kWh']],MATCH(F$40,Rates_AllOther_Current[Code],0))","v":0},{"$f":"INDEX(Rates_AllOther_Current[Energy charge Block 2 '[c/kWh']],MATCH(G$40,Rates_AllOther_Current[Code],0))","v":0},{"$f":"INDEX(Rates_AllOther_Current[Energy charge Block 2 '[c/kWh']],MATCH(H$40,Rates_AllOther_Current[Code],0))","v":0},{"$f":"INDEX(Rates_AllOther_Current[Energy charge Block 2 '[c/kWh']],MATCH(I$40,Rates_AllOther_Current[Code],0))","v":0},{"$f":"INDEX(Rates_AllOther_Current[Energy charge Block 2 '[c/kWh']],MATCH(J$40,Rates_AllOther_Current[Code],0))","v":215.62},{"$f":"INDEX(Rates_AllOther_Current[Energy charge Block 2 '[c/kWh']],MATCH(K$40,Rates_AllOther_Current[Code],0))","v":394.86},{"$f":"INDEX(Rates_AllOther_Current[Energy charge Block 2 '[c/kWh']],MATCH(L$40,Rates_AllOther_Current[Code],0))","v":387.72},{"$f":"INDEX(Rates_AllOther_Current[Energy charge Block 2 '[c/kWh']],MATCH(M$40,Rates_AllOther_Current[Code],0))","v":378.05},{"$f":"INDEX(Rates_AllOther_Current[Energy charge Block 2 '[c/kWh']],MATCH(N$40,Rates_AllOther_Current[Code],0))","v":378.05},{"$f":"INDEX(Rates_AllOther_Current[Energy charge Block 2 '[c/kWh']],MATCH(O$40,Rates_AllOther_Current[Code],0))","v":394.86},{"$f":"INDEX(Rates_AllOther_Current[Energy charge Block 2 '[c/kWh']],MATCH(P$40,Rates_AllOther_Current[Code],0))","v":0},{"$f":"INDEX(Rates_AllOther_Current[Energy charge Block 2 '[c/kWh']],MATCH(Q$40,Rates_AllOther_Current[Code],0))","v":0},{"$f":"INDEX(Rates_AllOther_Current[Energy charge Block 2 '[c/kWh']],MATCH(R$40,Rates_AllOther_Current[Code],0))","v":0},{"$f":"INDEX(Rates_AllOther_Current[Energy charge Block 2 '[c/kWh']],MATCH(S$40,Rates_AllOther_Current[Code],0))","v":0},{"$f":"INDEX(Rates_AllOther_Current[Energy charge Block 2 '[c/kWh']],MATCH(T$40,Rates_AllOther_Current[Code],0))","v":0},{"$f":"INDEX(Rates_AllOther_Current[Energy charge Block 2 '[c/kWh']],MATCH(U$40,Rates_AllOther_Current[Code],0))","v":0},{"$f":"INDEX(Rates_AllOther_Current[Energy charge Block 2 '[c/kWh']],MATCH(V$40,Rates_AllOther_Current[Code],0))","v":0},{"$f":"INDEX(Rates_AllOther_Current[Energy charge Block 2 '[c/kWh']],MATCH(W$40,Rates_AllOther_Current[Code],0))","v":0},{"$f":"INDEX(Rates_AllOther_Current[Energy charge Block 2 '[c/kWh']],MATCH(X$40,Rates_AllOther_Current[Code],0))","v":0},{"$f":"INDEX(Rates_AllOther_Current[Energy charge Block 2 '[c/kWh']],MATCH(Y$40,Rates_AllOther_Current[Code],0))","v":0},{"$f":"INDEX(Rates_AllOther_Current[Energy charge Block 2 '[c/kWh']],MATCH(Z$40,Rates_AllOther_Current[Code],0))","v":0},null,null,null,null,null,{"$f":"INDEX(Rates_AllOther_Current[Energy charge Block 2 '[c/kWh']],MATCH(AF$40,Rates_AllOther_Current[Code],0))","v":0},{"$f":"INDEX(Rates_AllOther_Current[Energy charge Block 2 '[c/kWh']],MATCH(AG$40,Rates_AllOther_Current[Code],0))","v":0},{"$f":"INDEX(Rates_AllOther_Current[Energy charge Block 2 '[c/kWh']],MATCH(AH$40,Rates_AllOther_Current[Code],0))","v":0},{"$f":"INDEX(Rates_AllOther_Current[Energy charge Block 2 '[c/kWh']],MATCH(AI$40,Rates_AllOther_Current[Code],0))","v":0},null,0,{"$f":"INDEX(Rates_AllOther_New[Energy charge Block 2 '[c/kWh']],MATCH(AL$40,Rates_AllOther_New[Code],0))","v":0},{"$f":"INDEX(Rates_AllOther_New[Energy charge Block 2 '[c/kWh']],MATCH(AM$40,Rates_AllOther_New[Code],0))","v":0},{"$f":"INDEX(Rates_AllOther_New[Energy charge Block 2 '[c/kWh']],MATCH(AN$40,Rates_AllOther_New[Code],0))","v":0},{"$f":"INDEX(Rates_AllOther_New[Energy charge Block 2 '[c/kWh']],MATCH(AO$40,Rates_AllOther_New[Code],0))","v":0},{"$f":"INDEX(Rates_AllOther_New[Energy charge Block 2 '[c/kWh']],MATCH(AP$40,Rates_AllOther_New[Code],0))","v":0},{"$f":"INDEX(Rates_AllOther_New[Energy charge Block 2 '[c/kWh']],MATCH(AQ$40,Rates_AllOther_New[Code],0))","v":0},{"$f":"INDEX(Rates_AllOther_New[Energy charge Block 2 '[c/kWh']],MATCH(AR$40,Rates_AllOther_New[Code],0))","v":0},{"$f":"INDEX(Rates_AllOther_New[Energy charge Block 2 '[c/kWh']],MATCH(AS$40,Rates_AllOther_New[Code],0))","v":0},{"$f":"INDEX(Rates_AllOther_New[Energy charge Block 2 '[c/kWh']],MATCH(AT$40,Rates_AllOther_New[Code],0))","v":0},{"$f":"INDEX(Rates_AllOther_New[Energy charge Block 2 '[c/kWh']],MATCH(AU$40,Rates_AllOther_New[Code],0))","v":0},{"$f":"INDEX(Rates_AllOther_New[Energy charge Block 2 '[c/kWh']],MATCH(AV$40,Rates_AllOther_New[Code],0))","v":0},{"$f":"INDEX(Rates_AllOther_New[Energy charge Block 2 '[c/kWh']],MATCH(AW$40,Rates_AllOther_New[Code],0))","v":0},{"$f":"INDEX(Rates_AllOther_New[Energy charge Block 2 '[c/kWh']],MATCH(AX$40,Rates_AllOther_New[Code],0))","v":0},{"$f":"INDEX(Rates_AllOther_New[Energy charge Block 2 '[c/kWh']],MATCH(AY$40,Rates_AllOther_New[Code],0))","v":0},{"$f":"INDEX(Rates_AllOther_New[Energy charge Block 2 '[c/kWh']],MATCH(AZ$40,Rates_AllOther_New[Code],0))","v":0},{"$f":"INDEX(Rates_AllOther_New[Energy charge Block 2 '[c/kWh']],MATCH(BA$40,Rates_AllOther_New[Code],0))","v":0},{"$f":"INDEX(Rates_AllOther_New[Energy charge Block 2 '[c/kWh']],MATCH(BB$40,Rates_AllOther_New[Code],0))","v":0},{"$f":"INDEX(Rates_AllOther_New[Energy charge Block 2 '[c/kWh']],MATCH(BC$40,Rates_AllOther_New[Code],0))","v":0},{"$f":"INDEX(Rates_AllOther_New[Energy charge Block 2 '[c/kWh']],MATCH(BD$40,Rates_AllOther_New[Code],0))","v":0},{"$f":"INDEX(Rates_AllOther_New[Energy charge Block 2 '[c/kWh']],MATCH(BE$40,Rates_AllOther_New[Code],0))","v":0},{"$f":"INDEX(Rates_AllOther_New[Energy charge Block 2 '[c/kWh']],MATCH(BF$40,Rates_AllOther_New[Code],0))","v":0},null,{"$f":"INDEX(Rates_AllOther_New[Energy charge Block 2 '[c/kWh']],MATCH(BH$40,Rates_AllOther_New[Code],0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Rates_AllOther_New[Energy charge Block 2 '[c/kWh']],MATCH(BI$40,Rates_AllOther_New[Code],0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Rates_AllOther_New[Energy charge Block 2 '[c/kWh']],MATCH(BJ$40,Rates_AllOther_New[Code],0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Rates_AllOther_New[Energy charge Block 2 '[c/kWh']],MATCH(BK$40,Rates_AllOther_New[Code],0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Rates_AllOther_New[Energy charge Block 2 '[c/kWh']],MATCH(BL$40,Rates_AllOther_New[Code],0))","v":"n/a"},{"$f":"INDEX(Rates_AllOther_New[Energy charge Block 2 '[c/kWh']],MATCH(BM$40,Rates_AllOther_New[Code],0))","v":"n/a"},{"$f":"INDEX(Rates_AllOther_New[Energy charge Block 2 '[c/kWh']],MATCH(BN$40,Rates_AllOther_New[Code],0))","v":"n/a"},{"$f":"INDEX(Rates_AllOther_New[Energy charge Block 2 '[c/kWh']],MATCH(BO$40,Rates_AllOther_New[Code],0))","v":"n/a"}]
[null,null,"Generation capacity charge","R/POD/day",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.98,{"$f":"INDEX(Rates_AllOther_New[Generation capacity charge '[R/POD/day']],MATCH(AL$40,Rates_AllOther_New[Code],0))","v":1.98},{"$f":"INDEX(Rates_AllOther_New[Generation capacity charge '[R/POD/day']],MATCH(AM$40,Rates_AllOther_New[Code],0))","v":2.95},{"$f":"INDEX(Rates_AllOther_New[Generation capacity charge '[R/POD/day']],MATCH(AN$40,Rates_AllOther_New[Code],0))","v":7.37},{"$f":"INDEX(Rates_AllOther_New[Generation capacity charge '[R/POD/day']],MATCH(AO$40,Rates_AllOther_New[Code],0))","v":0},{"$f":"INDEX(Rates_AllOther_New[Generation capacity charge '[R/POD/day']],MATCH(AP$40,Rates_AllOther_New[Code],0))","v":0},{"$f":"INDEX(Rates_AllOther_New[Generation capacity charge '[R/POD/day']],MATCH(AQ$40,Rates_AllOther_New[Code],0))","v":0},{"$f":"INDEX(Rates_AllOther_New[Generation capacity charge '[R/POD/day']],MATCH(AR$40,Rates_AllOther_New[Code],0))","v":0.72},{"$f":"INDEX(Rates_AllOther_New[Generation capacity charge '[R/POD/day']],MATCH(AS$40,Rates_AllOther_New[Code],0))","v":1.27},{"$f":"INDEX(Rates_AllOther_New[Generation capacity charge '[R/POD/day']],MATCH(AT$40,Rates_AllOther_New[Code],0))","v":3.1},{"$f":"INDEX(Rates_AllOther_New[Generation capacity charge '[R/POD/day']],MATCH(AU$40,Rates_AllOther_New[Code],0))","v":0.47},{"$f":"INDEX(Rates_AllOther_New[Generation capacity charge '[R/POD/day']],MATCH(AV$40,Rates_AllOther_New[Code],0))","v":4.78},{"$f":"INDEX(Rates_AllOther_New[Generation capacity charge '[R/POD/day']],MATCH(AW$40,Rates_AllOther_New[Code],0))","v":2.71},{"$f":"INDEX(Rates_AllOther_New[Generation capacity charge '[R/POD/day']],MATCH(AX$40,Rates_AllOther_New[Code],0))","v":5.37},{"$f":"INDEX(Rates_AllOther_New[Generation capacity charge '[R/POD/day']],MATCH(AY$40,Rates_AllOther_New[Code],0))","v":10.5},{"$f":"INDEX(Rates_AllOther_New[Generation capacity charge '[R/POD/day']],MATCH(AZ$40,Rates_AllOther_New[Code],0))","v":1.78},{"$f":"INDEX(Rates_AllOther_New[Generation capacity charge '[R/POD/day']],MATCH(BA$40,Rates_AllOther_New[Code],0))","v":0},{"$f":"INDEX(Rates_AllOther_New[Generation capacity charge '[R/POD/day']],MATCH(BB$40,Rates_AllOther_New[Code],0))","v":0},{"$f":"INDEX(Rates_AllOther_New[Generation capacity charge '[R/POD/day']],MATCH(BC$40,Rates_AllOther_New[Code],0))","v":0},{"$f":"INDEX(Rates_AllOther_New[Generation capacity charge '[R/POD/day']],MATCH(BD$40,Rates_AllOther_New[Code],0))","v":0},{"$f":"INDEX(Rates_AllOther_New[Generation capacity charge '[R/POD/day']],MATCH(BE$40,Rates_AllOther_New[Code],0))","v":0},{"$f":"INDEX(Rates_AllOther_New[Generation capacity charge '[R/POD/day']],MATCH(BF$40,Rates_AllOther_New[Code],0))","v":0},null,{"$f":"INDEX(Rates_AllOther_New[Generation capacity charge '[R/POD/day']],MATCH(BH$40,Rates_AllOther_New[Code],0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Rates_AllOther_New[Generation capacity charge '[R/POD/day']],MATCH(BI$40,Rates_AllOther_New[Code],0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Rates_AllOther_New[Generation capacity charge '[R/POD/day']],MATCH(BJ$40,Rates_AllOther_New[Code],0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Rates_AllOther_New[Generation capacity charge '[R/POD/day']],MATCH(BK$40,Rates_AllOther_New[Code],0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Rates_AllOther_New[Generation capacity charge '[R/POD/day']],MATCH(BL$40,Rates_AllOther_New[Code],0))","v":0.72},{"$f":"INDEX(Rates_AllOther_New[Generation capacity charge '[R/POD/day']],MATCH(BM$40,Rates_AllOther_New[Code],0))","v":1.27},{"$f":"INDEX(Rates_AllOther_New[Generation capacity charge '[R/POD/day']],MATCH(BN$40,Rates_AllOther_New[Code],0))","v":3.1},{"$f":"INDEX(Rates_AllOther_New[Generation capacity charge '[R/POD/day']],MATCH(BO$40,Rates_AllOther_New[Code],0))","v":0.47}]
[null,null,"Legacy charge","c/kWh",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"INDEX(Rates_AllOther_New[Legacy charge '[c/kWh']],MATCH(AL$40,Rates_AllOther_New[Code],0))","v":0},{"$f":"INDEX(Rates_AllOther_New[Legacy charge '[c/kWh']],MATCH(AM$40,Rates_AllOther_New[Code],0))","v":0},{"$f":"INDEX(Rates_AllOther_New[Legacy charge '[c/kWh']],MATCH(AN$40,Rates_AllOther_New[Code],0))","v":0},{"$f":"INDEX(Rates_AllOther_New[Legacy charge '[c/kWh']],MATCH(AO$40,Rates_AllOther_New[Code],0))","v":0},{"$f":"INDEX(Rates_AllOther_New[Legacy charge '[c/kWh']],MATCH(AP$40,Rates_AllOther_New[Code],0))","v":0},{"$f":"INDEX(Rates_AllOther_New[Legacy charge '[c/kWh']],MATCH(AQ$40,Rates_AllOther_New[Code],0))","v":0},{"$f":"INDEX(Rates_AllOther_New[Legacy charge '[c/kWh']],MATCH(AR$40,Rates_AllOther_New[Code],0))","v":0},{"$f":"INDEX(Rates_AllOther_New[Legacy charge '[c/kWh']],MATCH(AS$40,Rates_AllOther_New[Code],0))","v":0},{"$f":"INDEX(Rates_AllOther_New[Legacy charge '[c/kWh']],MATCH(AT$40,Rates_AllOther_New[Code],0))","v":0},{"$f":"INDEX(Rates_AllOther_New[Legacy charge '[c/kWh']],MATCH(AU$40,Rates_AllOther_New[Code],0))","v":0},{"$f":"INDEX(Rates_AllOther_New[Legacy charge '[c/kWh']],MATCH(AV$40,Rates_AllOther_New[Code],0))","v":0},{"$f":"INDEX(Rates_AllOther_New[Legacy charge '[c/kWh']],MATCH(AW$40,Rates_AllOther_New[Code],0))","v":0},{"$f":"INDEX(Rates_AllOther_New[Legacy charge '[c/kWh']],MATCH(AX$40,Rates_AllOther_New[Code],0))","v":0},{"$f":"INDEX(Rates_AllOther_New[Legacy charge '[c/kWh']],MATCH(AY$40,Rates_AllOther_New[Code],0))","v":0},{"$f":"INDEX(Rates_AllOther_New[Legacy charge '[c/kWh']],MATCH(AZ$40,Rates_AllOther_New[Code],0))","v":0},{"$f":"INDEX(Rates_AllOther_New[Legacy charge '[c/kWh']],MATCH(BA$40,Rates_AllOther_New[Code],0))","v":0},{"$f":"INDEX(Rates_AllOther_New[Legacy charge '[c/kWh']],MATCH(BB$40,Rates_AllOther_New[Code],0))","v":0},{"$f":"INDEX(Rates_AllOther_New[Legacy charge '[c/kWh']],MATCH(BC$40,Rates_AllOther_New[Code],0))","v":0},{"$f":"INDEX(Rates_AllOther_New[Legacy charge '[c/kWh']],MATCH(BD$40,Rates_AllOther_New[Code],0))","v":0},{"$f":"INDEX(Rates_AllOther_New[Legacy charge '[c/kWh']],MATCH(BE$40,Rates_AllOther_New[Code],0))","v":0},{"$f":"INDEX(Rates_AllOther_New[Legacy charge '[c/kWh']],MATCH(BF$40,Rates_AllOther_New[Code],0))","v":0},null,{"$f":"INDEX(Rates_AllOther_New[Legacy charge '[c/kWh']],MATCH(BH$40,Rates_AllOther_New[Code],0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Rates_AllOther_New[Legacy charge '[c/kWh']],MATCH(BI$40,Rates_AllOther_New[Code],0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Rates_AllOther_New[Legacy charge '[c/kWh']],MATCH(BJ$40,Rates_AllOther_New[Code],0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Rates_AllOther_New[Legacy charge '[c/kWh']],MATCH(BK$40,Rates_AllOther_New[Code],0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Rates_AllOther_New[Legacy charge '[c/kWh']],MATCH(BL$40,Rates_AllOther_New[Code],0))","v":22.78},{"$f":"INDEX(Rates_AllOther_New[Legacy charge '[c/kWh']],MATCH(BM$40,Rates_AllOther_New[Code],0))","v":22.78},{"$f":"INDEX(Rates_AllOther_New[Legacy charge '[c/kWh']],MATCH(BN$40,Rates_AllOther_New[Code],0))","v":22.78},{"$f":"INDEX(Rates_AllOther_New[Legacy charge '[c/kWh']],MATCH(BO$40,Rates_AllOther_New[Code],0))","v":22.78}]
[]
[null,"Total energy charges"]
[]
[null,"Other charges",null,"Units",{"$f":"E$8","v":"2024/25 Rates"},{"$f":"F$8","v":"2024/25 Rates"},"2024/25 Rates","2024/25 Rates","2024/25 Rates","2024/25 Rates","2024/25 Rates","2024/25 Rates","2024/25 Rates","2024/25 Rates","2024/25 Rates","2024/25 Rates","2024/25 Rates","2024/25 Rates","2024/25 Rates","2024/25 Rates","2024/25 Rates","2024/25 Rates","2024/25 Rates","2024/25 Rates","2024/25 Rates","2024/25 Rates","2024/25 Rates","2024/25 Rates","2024/25 Rates","2024/25 Rates","2024/25 Rates","2024/25 Rates","2024/25 Rates","2024/25 Rates","2024/25 Rates",null,{"$f":"AK$8","v":"2025/26 Rates"},{"$f":"AL$8","v":"2025/26 Rates"},"2025/26 Rates","2025/26 Rates","2025/26 Rates","2025/26 Rates","2025/26 Rates","2025/26 Rates","2025/26 Rates","2025/26 Rates","2025/26 Rates","2025/26 Rates","2025/26 Rates","2025/26 Rates","2025/26 Rates","2025/26 Rates","2025/26 Rates","2025/26 Rates","2025/26 Rates","2025/26 Rates","2025/26 Rates","2025/26 Rates","2025/26 Rates","2025/26 Rates","2025/26 Rates","2025/26 Rates","2025/26 Rates","2025/26 Rates","2025/26 Rates","2025/26 Rates","2025/26 Rates"]
[]
[null,null,"Ancillary service charge ","c/kWh",{"$f":"SUMIFS(F31:AI31,$F$7:$AI$7,$F$2)","v":0.8},{"$f":"INDEX(Rates_AllOther_Current[Ancillary service charge '[c/kWh']],MATCH(F$40,Rates_AllOther_Current[Code],0))","v":0.8},{"$f":"INDEX(Rates_AllOther_Current[Ancillary service charge '[c/kWh']],MATCH(G$40,Rates_AllOther_Current[Code],0))","v":0.8},{"$f":"INDEX(Rates_AllOther_Current[Ancillary service charge '[c/kWh']],MATCH(H$40,Rates_AllOther_Current[Code],0))","v":0.8},{"$f":"INDEX(Rates_AllOther_Current[Ancillary service charge '[c/kWh']],MATCH(I$40,Rates_AllOther_Current[Code],0))","v":0.8},{"$f":"INDEX(Rates_AllOther_Current[Ancillary service charge '[c/kWh']],MATCH(J$40,Rates_AllOther_Current[Code],0))","v":0},{"$f":"INDEX(Rates_AllOther_Current[Ancillary service charge '[c/kWh']],MATCH(K$40,Rates_AllOther_Current[Code],0))","v":0},{"$f":"INDEX(Rates_AllOther_Current[Ancillary service charge '[c/kWh']],MATCH(L$40,Rates_AllOther_Current[Code],0))","v":0},{"$f":"INDEX(Rates_AllOther_Current[Ancillary service charge '[c/kWh']],MATCH(M$40,Rates_AllOther_Current[Code],0))","v":0},{"$f":"INDEX(Rates_AllOther_Current[Ancillary service charge '[c/kWh']],MATCH(N$40,Rates_AllOther_Current[Code],0))","v":0},{"$f":"INDEX(Rates_AllOther_Current[Ancillary service charge '[c/kWh']],MATCH(O$40,Rates_AllOther_Current[Code],0))","v":0},{"$f":"INDEX(Rates_AllOther_Current[Ancillary service charge '[c/kWh']],MATCH(P$40,Rates_AllOther_Current[Code],0))","v":0},{"$f":"INDEX(Rates_AllOther_Current[Ancillary service charge '[c/kWh']],MATCH(Q$40,Rates_AllOther_Current[Code],0))","v":0.8},{"$f":"INDEX(Rates_AllOther_Current[Ancillary service charge '[c/kWh']],MATCH(R$40,Rates_AllOther_Current[Code],0))","v":0.8},{"$f":"INDEX(Rates_AllOther_Current[Ancillary service charge '[c/kWh']],MATCH(S$40,Rates_AllOther_Current[Code],0))","v":0.8},{"$f":"INDEX(Rates_AllOther_Current[Ancillary service charge '[c/kWh']],MATCH(T$40,Rates_AllOther_Current[Code],0))","v":0.8},{"$f":"INDEX(Rates_AllOther_Current[Ancillary service charge '[c/kWh']],MATCH(U$40,Rates_AllOther_Current[Code],0))","v":0},{"$f":"INDEX(Rates_AllOther_Current[Ancillary service charge '[c/kWh']],MATCH(V$40,Rates_AllOther_Current[Code],0))","v":0},{"$f":"INDEX(Rates_AllOther_Current[Ancillary service charge '[c/kWh']],MATCH(W$40,Rates_AllOther_Current[Code],0))","v":0},{"$f":"INDEX(Rates_AllOther_Current[Ancillary service charge '[c/kWh']],MATCH(X$40,Rates_AllOther_Current[Code],0))","v":0},{"$f":"INDEX(Rates_AllOther_Current[Ancillary service charge '[c/kWh']],MATCH(Y$40,Rates_AllOther_Current[Code],0))","v":0},{"$f":"INDEX(Rates_AllOther_Current[Ancillary service charge '[c/kWh']],MATCH(Z$40,Rates_AllOther_Current[Code],0))","v":0},null,null,null,null,null,{"$f":"INDEX(Rates_AllOther_Current[Ancillary service charge '[c/kWh']],MATCH(AF$40,Rates_AllOther_Current[Code],0))","v":0},{"$f":"INDEX(Rates_AllOther_Current[Ancillary service charge '[c/kWh']],MATCH(AG$40,Rates_AllOther_Current[Code],0))","v":0},{"$f":"INDEX(Rates_AllOther_Current[Ancillary service charge '[c/kWh']],MATCH(AH$40,Rates_AllOther_Current[Code],0))","v":0},{"$f":"INDEX(Rates_AllOther_Current[Ancillary service charge '[c/kWh']],MATCH(AI$40,Rates_AllOther_Current[Code],0))","v":0},null,{"$f":"SUMIFS(AL31:BO31,$AL$7:$BO$7,Selected_Tariff_ID)","v":0.41},{"$f":"INDEX(Rates_AllOther_New[Ancillary service charge '[c/kWh']],MATCH(AL$40,Rates_AllOther_New[Code],0))","v":0.41},{"$f":"INDEX(Rates_AllOther_New[Ancillary service charge '[c/kWh']],MATCH(AM$40,Rates_AllOther_New[Code],0))","v":0.41},{"$f":"INDEX(Rates_AllOther_New[Ancillary service charge '[c/kWh']],MATCH(AN$40,Rates_AllOther_New[Code],0))","v":0.41},{"$f":"INDEX(Rates_AllOther_New[Ancillary service charge '[c/kWh']],MATCH(AO$40,Rates_AllOther_New[Code],0))","v":0.41},{"$f":"INDEX(Rates_AllOther_New[Ancillary service charge '[c/kWh']],MATCH(AP$40,Rates_AllOther_New[Code],0))","v":0},{"$f":"INDEX(Rates_AllOther_New[Ancillary service charge '[c/kWh']],MATCH(AQ$40,Rates_AllOther_New[Code],0))","v":0},{"$f":"INDEX(Rates_AllOther_New[Ancillary service charge '[c/kWh']],MATCH(AR$40,Rates_AllOther_New[Code],0))","v":0.41},{"$f":"INDEX(Rates_AllOther_New[Ancillary service charge '[c/kWh']],MATCH(AS$40,Rates_AllOther_New[Code],0))","v":0.41},{"$f":"INDEX(Rates_AllOther_New[Ancillary service charge '[c/kWh']],MATCH(AT$40,Rates_AllOther_New[Code],0))","v":0.41},{"$f":"INDEX(Rates_AllOther_New[Ancillary service charge '[c/kWh']],MATCH(AU$40,Rates_AllOther_New[Code],0))","v":0.41},{"$f":"INDEX(Rates_AllOther_New[Ancillary service charge '[c/kWh']],MATCH(AV$40,Rates_AllOther_New[Code],0))","v":0.41},{"$f":"INDEX(Rates_AllOther_New[Ancillary service charge '[c/kWh']],MATCH(AW$40,Rates_AllOther_New[Code],0))","v":0.41},{"$f":"INDEX(Rates_AllOther_New[Ancillary service charge '[c/kWh']],MATCH(AX$40,Rates_AllOther_New[Code],0))","v":0.41},{"$f":"INDEX(Rates_AllOther_New[Ancillary service charge '[c/kWh']],MATCH(AY$40,Rates_AllOther_New[Code],0))","v":0.41},{"$f":"INDEX(Rates_AllOther_New[Ancillary service charge '[c/kWh']],MATCH(AZ$40,Rates_AllOther_New[Code],0))","v":0.41},{"$f":"INDEX(Rates_AllOther_New[Ancillary service charge '[c/kWh']],MATCH(BA$40,Rates_AllOther_New[Code],0))","v":0},{"$f":"INDEX(Rates_AllOther_New[Ancillary service charge '[c/kWh']],MATCH(BB$40,Rates_AllOther_New[Code],0))","v":0},{"$f":"INDEX(Rates_AllOther_New[Ancillary service charge '[c/kWh']],MATCH(BC$40,Rates_AllOther_New[Code],0))","v":0},{"$f":"INDEX(Rates_AllOther_New[Ancillary service charge '[c/kWh']],MATCH(BD$40,Rates_AllOther_New[Code],0))","v":0},{"$f":"INDEX(Rates_AllOther_New[Ancillary service charge '[c/kWh']],MATCH(BE$40,Rates_AllOther_New[Code],0))","v":0},{"$f":"INDEX(Rates_AllOther_New[Ancillary service charge '[c/kWh']],MATCH(BF$40,Rates_AllOther_New[Code],0))","v":0},null,{"$f":"INDEX(Rates_AllOther_New[Ancillary service charge '[c/kWh']],MATCH(BH$40,Rates_AllOther_New[Code],0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Rates_AllOther_New[Ancillary service charge '[c/kWh']],MATCH(BI$40,Rates_AllOther_New[Code],0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Rates_AllOther_New[Ancillary service charge '[c/kWh']],MATCH(BJ$40,Rates_AllOther_New[Code],0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Rates_AllOther_New[Ancillary service charge '[c/kWh']],MATCH(BK$40,Rates_AllOther_New[Code],0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Rates_AllOther_New[Ancillary service charge '[c/kWh']],MATCH(BL$40,Rates_AllOther_New[Code],0))","v":0.41},{"$f":"INDEX(Rates_AllOther_New[Ancillary service charge '[c/kWh']],MATCH(BM$40,Rates_AllOther_New[Code],0))","v":0.41},{"$f":"INDEX(Rates_AllOther_New[Ancillary service charge '[c/kWh']],MATCH(BN$40,Rates_AllOther_New[Code],0))","v":0.41},{"$f":"INDEX(Rates_AllOther_New[Ancillary service charge '[c/kWh']],MATCH(BO$40,Rates_AllOther_New[Code],0))","v":0.41}]
[null,null,"Service charge",{"$f":"IF(Table_1=1,\"R/day\",\"R/day\")","v":"R/day"},{"$f":"SUMIFS(F32:AI32,$F$7:$AI$7,$F$2)","v":36.71},{"$f":"INDEX(Rates_AllOther_Current[Service and administration charge '[R/POD/day']],MATCH(F$40,Rates_AllOther_Current[Code],0))","v":36.71},{"$f":"INDEX(Rates_AllOther_Current[Service and administration charge '[R/POD/day']],MATCH(G$40,Rates_AllOther_Current[Code],0))","v":36.71},{"$f":"INDEX(Rates_AllOther_Current[Service and administration charge '[R/POD/day']],MATCH(H$40,Rates_AllOther_Current[Code],0))","v":36.71},{"$f":"INDEX(Rates_AllOther_Current[Service and administration charge '[R/POD/day']],MATCH(I$40,Rates_AllOther_Current[Code],0))","v":0},{"$f":"INDEX(Rates_AllOther_Current[Service and administration charge '[R/POD/day']],MATCH(J$40,Rates_AllOther_Current[Code],0))","v":0},{"$f":"INDEX(Rates_AllOther_Current[Service and administration charge '[R/POD/day']],MATCH(K$40,Rates_AllOther_Current[Code],0))","v":0},{"$f":"INDEX(Rates_AllOther_Current[Service and administration charge '[R/POD/day']],MATCH(L$40,Rates_AllOther_Current[Code],0))","v":0},{"$f":"INDEX(Rates_AllOther_Current[Service and administration charge '[R/POD/day']],MATCH(M$40,Rates_AllOther_Current[Code],0))","v":0},{"$f":"INDEX(Rates_AllOther_Current[Service and administration charge '[R/POD/day']],MATCH(N$40,Rates_AllOther_Current[Code],0))","v":0},{"$f":"INDEX(Rates_AllOther_Current[Service and administration charge '[R/POD/day']],MATCH(O$40,Rates_AllOther_Current[Code],0))","v":0},{"$f":"INDEX(Rates_AllOther_Current[Service and administration charge '[R/POD/day']],MATCH(P$40,Rates_AllOther_Current[Code],0))","v":0},{"$f":"INDEX(Rates_AllOther_Current[Service and administration charge '[R/POD/day']],MATCH(Q$40,Rates_AllOther_Current[Code],0))","v":46.25},{"$f":"INDEX(Rates_AllOther_Current[Service and administration charge '[R/POD/day']],MATCH(R$40,Rates_AllOther_Current[Code],0))","v":46.25},{"$f":"INDEX(Rates_AllOther_Current[Service and administration charge '[R/POD/day']],MATCH(S$40,Rates_AllOther_Current[Code],0))","v":46.25},{"$f":"INDEX(Rates_AllOther_Current[Service and administration charge '[R/POD/day']],MATCH(T$40,Rates_AllOther_Current[Code],0))","v":0},{"$f":"INDEX(Rates_AllOther_Current[Service and administration charge '[R/POD/day']],MATCH(U$40,Rates_AllOther_Current[Code],0))","v":99.18},{"$f":"INDEX(Rates_AllOther_Current[Service and administration charge '[R/POD/day']],MATCH(V$40,Rates_AllOther_Current[Code],0))","v":0},{"$f":"INDEX(Rates_AllOther_Current[Service and administration charge '[R/POD/day']],MATCH(W$40,Rates_AllOther_Current[Code],0))","v":0},{"$f":"INDEX(Rates_AllOther_Current[Service and administration charge '[R/POD/day']],MATCH(X$40,Rates_AllOther_Current[Code],0))","v":0},{"$f":"INDEX(Rates_AllOther_Current[Service and administration charge '[R/POD/day']],MATCH(Y$40,Rates_AllOther_Current[Code],0))","v":0},{"$f":"INDEX(Rates_AllOther_Current[Service and administration charge '[R/POD/day']],MATCH(Z$40,Rates_AllOther_Current[Code],0))","v":10.96},null,null,null,null,null,{"$f":"INDEX(Rates_AllOther_Current[Service and administration charge '[R/POD/day']],MATCH(AF$40,Rates_AllOther_Current[Code],0))","v":0},{"$f":"INDEX(Rates_AllOther_Current[Service and administration charge '[R/POD/day']],MATCH(AG$40,Rates_AllOther_Current[Code],0))","v":0},{"$f":"INDEX(Rates_AllOther_Current[Service and administration charge '[R/POD/day']],MATCH(AH$40,Rates_AllOther_Current[Code],0))","v":0},{"$f":"INDEX(Rates_AllOther_Current[Service and administration charge '[R/POD/day']],MATCH(AI$40,Rates_AllOther_Current[Code],0))","v":0},null,{"$f":"SUMIFS(AL32:BO32,$AL$7:$BO$7,Selected_Tariff_ID)","v":14.7},{"$f":"INDEX(Rates_AllOther_New[Service and administration charge '[R/POD/day']],MATCH(AL$40,Rates_AllOther_New[Code],0))","v":14.7},{"$f":"INDEX(Rates_AllOther_New[Service and administration charge '[R/POD/day']],MATCH(AM$40,Rates_AllOther_New[Code],0))","v":14.7},{"$f":"INDEX(Rates_AllOther_New[Service and administration charge '[R/POD/day']],MATCH(AN$40,Rates_AllOther_New[Code],0))","v":14.7},{"$f":"INDEX(Rates_AllOther_New[Service and administration charge '[R/POD/day']],MATCH(AO$40,Rates_AllOther_New[Code],0))","v":0},{"$f":"INDEX(Rates_AllOther_New[Service and administration charge '[R/POD/day']],MATCH(AP$40,Rates_AllOther_New[Code],0))","v":0},{"$f":"INDEX(Rates_AllOther_New[Service and administration charge '[R/POD/day']],MATCH(AQ$40,Rates_AllOther_New[Code],0))","v":0},{"$f":"INDEX(Rates_AllOther_New[Service and administration charge '[R/POD/day']],MATCH(AR$40,Rates_AllOther_New[Code],0))","v":3.27},{"$f":"INDEX(Rates_AllOther_New[Service and administration charge '[R/POD/day']],MATCH(AS$40,Rates_AllOther_New[Code],0))","v":3.27},{"$f":"INDEX(Rates_AllOther_New[Service and administration charge '[R/POD/day']],MATCH(AT$40,Rates_AllOther_New[Code],0))","v":3.27},{"$f":"INDEX(Rates_AllOther_New[Service and administration charge '[R/POD/day']],MATCH(AU$40,Rates_AllOther_New[Code],0))","v":3.27},{"$f":"INDEX(Rates_AllOther_New[Service and administration charge '[R/POD/day']],MATCH(AV$40,Rates_AllOther_New[Code],0))","v":3.27},{"$f":"INDEX(Rates_AllOther_New[Service and administration charge '[R/POD/day']],MATCH(AW$40,Rates_AllOther_New[Code],0))","v":24.5},{"$f":"INDEX(Rates_AllOther_New[Service and administration charge '[R/POD/day']],MATCH(AX$40,Rates_AllOther_New[Code],0))","v":24.5},{"$f":"INDEX(Rates_AllOther_New[Service and administration charge '[R/POD/day']],MATCH(AY$40,Rates_AllOther_New[Code],0))","v":24.5},{"$f":"INDEX(Rates_AllOther_New[Service and administration charge '[R/POD/day']],MATCH(AZ$40,Rates_AllOther_New[Code],0))","v":0},{"$f":"INDEX(Rates_AllOther_New[Service and administration charge '[R/POD/day']],MATCH(BA$40,Rates_AllOther_New[Code],0))","v":87},{"$f":"INDEX(Rates_AllOther_New[Service and administration charge '[R/POD/day']],MATCH(BB$40,Rates_AllOther_New[Code],0))","v":0},{"$f":"INDEX(Rates_AllOther_New[Service and administration charge '[R/POD/day']],MATCH(BC$40,Rates_AllOther_New[Code],0))","v":0},{"$f":"INDEX(Rates_AllOther_New[Service and administration charge '[R/POD/day']],MATCH(BD$40,Rates_AllOther_New[Code],0))","v":0},{"$f":"INDEX(Rates_AllOther_New[Service and administration charge '[R/POD/day']],MATCH(BE$40,Rates_AllOther_New[Code],0))","v":0},{"$f":"INDEX(Rates_AllOther_New[Service and administration charge '[R/POD/day']],MATCH(BF$40,Rates_AllOther_New[Code],0))","v":32.299999999999997},null,{"$f":"INDEX(Rates_AllOther_New[Service and administration charge '[R/POD/day']],MATCH(BH$40,Rates_AllOther_New[Code],0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Rates_AllOther_New[Service and administration charge '[R/POD/day']],MATCH(BI$40,Rates_AllOther_New[Code],0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Rates_AllOther_New[Service and administration charge '[R/POD/day']],MATCH(BJ$40,Rates_AllOther_New[Code],0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Rates_AllOther_New[Service and administration charge '[R/POD/day']],MATCH(BK$40,Rates_AllOther_New[Code],0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Rates_AllOther_New[Service and administration charge '[R/POD/day']],MATCH(BL$40,Rates_AllOther_New[Code],0))","v":3.27},{"$f":"INDEX(Rates_AllOther_New[Service and administration charge '[R/POD/day']],MATCH(BM$40,Rates_AllOther_New[Code],0))","v":3.27},{"$f":"INDEX(Rates_AllOther_New[Service and administration charge '[R/POD/day']],MATCH(BN$40,Rates_AllOther_New[Code],0))","v":3.27},{"$f":"INDEX(Rates_AllOther_New[Service and administration charge '[R/POD/day']],MATCH(BO$40,Rates_AllOther_New[Code],0))","v":3.27}]
[null,null,"Electrification and rural subsidy ","c/kWh",{"$f":"SUMIFS(F33:AI33,$F$7:$AI$7,$F$2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIFS(AL33:BO33,$AL$7:$BO$7,Selected_Tariff_ID)","v":4.9400000000000004},{"$f":"INDEX(Rates_AllOther_New[Electrification and rural subsidy '[c/kWh']],MATCH(AL$40,Rates_AllOther_New[Code],0))","v":4.9400000000000004},{"$f":"INDEX(Rates_AllOther_New[Electrification and rural subsidy '[c/kWh']],MATCH(AM$40,Rates_AllOther_New[Code],0))","v":4.9400000000000004},{"$f":"INDEX(Rates_AllOther_New[Electrification and rural subsidy '[c/kWh']],MATCH(AN$40,Rates_AllOther_New[Code],0))","v":4.9400000000000004},{"$f":"INDEX(Rates_AllOther_New[Electrification and rural subsidy '[c/kWh']],MATCH(AO$40,Rates_AllOther_New[Code],0))","v":4.9400000000000004},{"$f":"INDEX(Rates_AllOther_New[Electrification and rural subsidy '[c/kWh']],MATCH(AP$40,Rates_AllOther_New[Code],0))","v":0},{"$f":"INDEX(Rates_AllOther_New[Electrification and rural subsidy '[c/kWh']],MATCH(AQ$40,Rates_AllOther_New[Code],0))","v":0},{"$f":"INDEX(Rates_AllOther_New[Electrification and rural subsidy '[c/kWh']],MATCH(AR$40,Rates_AllOther_New[Code],0))","v":0},{"$f":"INDEX(Rates_AllOther_New[Electrification and rural subsidy '[c/kWh']],MATCH(AS$40,Rates_AllOther_New[Code],0))","v":0},{"$f":"INDEX(Rates_AllOther_New[Electrification and rural subsidy '[c/kWh']],MATCH(AT$40,Rates_AllOther_New[Code],0))","v":0},{"$f":"INDEX(Rates_AllOther_New[Electrification and rural subsidy '[c/kWh']],MATCH(AU$40,Rates_AllOther_New[Code],0))","v":0},{"$f":"INDEX(Rates_AllOther_New[Electrification and rural subsidy '[c/kWh']],MATCH(AV$40,Rates_AllOther_New[Code],0))","v":0},{"$f":"INDEX(Rates_AllOther_New[Electrification and rural subsidy '[c/kWh']],MATCH(AW$40,Rates_AllOther_New[Code],0))","v":0},{"$f":"INDEX(Rates_AllOther_New[Electrification and rural subsidy '[c/kWh']],MATCH(AX$40,Rates_AllOther_New[Code],0))","v":0},{"$f":"INDEX(Rates_AllOther_New[Electrification and rural subsidy '[c/kWh']],MATCH(AY$40,Rates_AllOther_New[Code],0))","v":0},{"$f":"INDEX(Rates_AllOther_New[Electrification and rural subsidy '[c/kWh']],MATCH(AZ$40,Rates_AllOther_New[Code],0))","v":0},{"$f":"INDEX(Rates_AllOther_New[Electrification and rural subsidy '[c/kWh']],MATCH(BA$40,Rates_AllOther_New[Code],0))","v":0},{"$f":"INDEX(Rates_AllOther_New[Electrification and rural subsidy '[c/kWh']],MATCH(BB$40,Rates_AllOther_New[Code],0))","v":0},{"$f":"INDEX(Rates_AllOther_New[Electrification and rural subsidy '[c/kWh']],MATCH(BC$40,Rates_AllOther_New[Code],0))","v":0},{"$f":"INDEX(Rates_AllOther_New[Electrification and rural subsidy '[c/kWh']],MATCH(BD$40,Rates_AllOther_New[Code],0))","v":0},{"$f":"INDEX(Rates_AllOther_New[Electrification and rural subsidy '[c/kWh']],MATCH(BE$40,Rates_AllOther_New[Code],0))","v":0},{"$f":"INDEX(Rates_AllOther_New[Electrification and rural subsidy '[c/kWh']],MATCH(BF$40,Rates_AllOther_New[Code],0))","v":0},null,{"$f":"INDEX(Rates_AllOther_New[Electrification and rural subsidy '[c/kWh']],MATCH(BH$40,Rates_AllOther_New[Code],0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Rates_AllOther_New[Electrification and rural subsidy '[c/kWh']],MATCH(BI$40,Rates_AllOther_New[Code],0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Rates_AllOther_New[Electrification and rural subsidy '[c/kWh']],MATCH(BJ$40,Rates_AllOther_New[Code],0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Rates_AllOther_New[Electrification and rural subsidy '[c/kWh']],MATCH(BK$40,Rates_AllOther_New[Code],0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Rates_AllOther_New[Electrification and rural subsidy '[c/kWh']],MATCH(BL$40,Rates_AllOther_New[Code],0))","v":0},{"$f":"INDEX(Rates_AllOther_New[Electrification and rural subsidy '[c/kWh']],MATCH(BM$40,Rates_AllOther_New[Code],0))","v":0},{"$f":"INDEX(Rates_AllOther_New[Electrification and rural subsidy '[c/kWh']],MATCH(BN$40,Rates_AllOther_New[Code],0))","v":0},{"$f":"INDEX(Rates_AllOther_New[Electrification and rural subsidy '[c/kWh']],MATCH(BO$40,Rates_AllOther_New[Code],0))","v":0}]
[]
[null,"Total other charges"]
[]
[null,"Lookup values"]
[null,null,"Rates LPU Energy Table",null,{"$f":"E6&\"_\"&$D51&\"_\"&$D50&\"_\"&$D49","v":"Businessrate 1_Non-Local Authority_Not Applicable_< 500V"},{"$f":"F6&\"_\"&$D51&\"_\"&$D50&\"_\"&$D49","v":"Businessrate 1_Non-Local Authority_Not Applicable_< 500V"},"Businessrate 2_Non-Local Authority_Not Applicable_< 500V","Businessrate 3_Non-Local Authority_Not Applicable_< 500V","Businessrate 4_Non-Local Authority_Not Applicable_< 500V","Homelight 20A_Non-Local Authority_Not Applicable_< 500V","Homelight 60A_Non-Local Authority_Not Applicable_< 500V","Homepower 1_Non-Local Authority_Not Applicable_< 500V","Homepower 2_Non-Local Authority_Not Applicable_< 500V","Homepower 3_Non-Local Authority_Not Applicable_< 500V","Homepower 4_Non-Local Authority_Not Applicable_< 500V","Homepower Bulk_Non-Local Authority_Not Applicable_< 500V","Landrate 1_Non-Local Authority_Not Applicable_< 500V","Landrate 2_Non-Local Authority_Not Applicable_< 500V","Landrate 3_Non-Local Authority_Not Applicable_< 500V","Landrate 4_Non-Local Authority_Not Applicable_< 500V","Landrate Dx_Non-Local Authority_Not Applicable_< 500V","Landlight 20A_Non-Local Authority_Not Applicable_< 500V","Landlight 60A_Non-Local Authority_Not Applicable_< 500V","Public Lighting All Night_Non-Local Authority_Not Applicable_< 500V","Public Lighting 24 Hours_Non-Local Authority_Not Applicable_< 500V",{"$f":"Z6&\"_\"&$D51&\"_\"&$D50&\"_\"&$D49","v":"Public Lighting Urban Fixed_Non-Local Authority_Not Applicable_< 500V"},{"$f":"AA6&\"_\"&$D51&\"_\"&$D50&\"_\"&$D49","v":"Municflex_Non-Local Authority_Not Applicable_< 500V"},"Municrate 1_Non-Local Authority_Not Applicable_< 500V","Municrate 2_Non-Local Authority_Not Applicable_< 500V","Municrate 3_Non-Local Authority_Not Applicable_< 500V",{"$f":"AE6&\"_\"&$D51&\"_\"&$D50&\"_\"&$D49","v":"Municrate 4_Non-Local Authority_Not Applicable_< 500V"},"Homeflex 1_Non-Local Authority_Not Applicable_< 500V","Homeflex 2_Non-Local Authority_Not Applicable_< 500V","Homeflex 3_Non-Local Authority_Not Applicable_< 500V","Homeflex 4_Non-Local Authority_Not Applicable_< 500V",null,{"$f":"AK6&\"_\"&$D51&\"_\"&$D50&\"_\"&$D49","v":"Businessrate 1_Non-Local Authority_Not Applicable_< 500V"},{"$f":"F38","v":"Businessrate 1_Non-Local Authority_Not Applicable_< 500V"},"Businessrate 2_Non-Local Authority_Not Applicable_< 500V","Businessrate 3_Non-Local Authority_Not Applicable_< 500V","Businessrate 4_Non-Local Authority_Not Applicable_< 500V","Homelight 20A_Non-Local Authority_Not Applicable_< 500V","Homelight 60A_Non-Local Authority_Not Applicable_< 500V","Homepower 1_Non-Local Authority_Not Applicable_< 500V","Homepower 2_Non-Local Authority_Not Applicable_< 500V","Homepower 3_Non-Local Authority_Not Applicable_< 500V","Homepower 4_Non-Local Authority_Not Applicable_< 500V",{"$f":"P38","v":"Homepower Bulk_Non-Local Authority_Not Applicable_< 500V"},"Landrate 1_Non-Local Authority_Not Applicable_< 500V","Landrate 2_Non-Local Authority_Not Applicable_< 500V","Landrate 3_Non-Local Authority_Not Applicable_< 500V","Landrate 4_Non-Local Authority_Not Applicable_< 500V","Landrate Dx_Non-Local Authority_Not Applicable_< 500V","Landlight 20A_Non-Local Authority_Not Applicable_< 500V","Landlight 60A_Non-Local Authority_Not Applicable_< 500V","Public Lighting All Night_Non-Local Authority_Not Applicable_< 500V","Public Lighting 24 Hours_Non-Local Authority_Not Applicable_< 500V",{"$f":"Z38","v":"Public Lighting Urban Fixed_Non-Local Authority_Not Applicable_< 500V"},"Municflex_Non-Local Authority_Not Applicable_< 500V","Municrate 1_Non-Local Authority_Not Applicable_< 500V","Municrate 2_Non-Local Authority_Not Applicable_< 500V","Municrate 3_Non-Local Authority_Not Applicable_< 500V","Municrate 4_Non-Local Authority_Not Applicable_< 500V",{"$f":"AF38","v":"Homeflex 1_Non-Local Authority_Not Applicable_< 500V"},"Homeflex 2_Non-Local Authority_Not Applicable_< 500V","Homeflex 3_Non-Local Authority_Not Applicable_< 500V","Homeflex 4_Non-Local Authority_Not Applicable_< 500V"]
[null,null,"Rates LPU by Voltage",null,{"$f":"E6&\"_\"&$D51&\"_\"&$D49","v":"Businessrate 1_Non-Local Authority_< 500V"},{"$f":"F6&\"_\"&$D51&\"_\"&$D49","v":"Businessrate 1_Non-Local Authority_< 500V"},"Businessrate 2_Non-Local Authority_< 500V","Businessrate 3_Non-Local Authority_< 500V","Businessrate 4_Non-Local Authority_< 500V","Homelight 20A_Non-Local Authority_< 500V","Homelight 60A_Non-Local Authority_< 500V","Homepower 1_Non-Local Authority_< 500V","Homepower 2_Non-Local Authority_< 500V","Homepower 3_Non-Local Authority_< 500V","Homepower 4_Non-Local Authority_< 500V","Homepower Bulk_Non-Local Authority_< 500V","Landrate 1_Non-Local Authority_< 500V","Landrate 2_Non-Local Authority_< 500V","Landrate 3_Non-Local Authority_< 500V","Landrate 4_Non-Local Authority_< 500V","Landrate Dx_Non-Local Authority_< 500V","Landlight 20A_Non-Local Authority_< 500V","Landlight 60A_Non-Local Authority_< 500V","Public Lighting All Night_Non-Local Authority_< 500V","Public Lighting 24 Hours_Non-Local Authority_< 500V",{"$f":"Z6&\"_\"&$D51&\"_\"&$D49","v":"Public Lighting Urban Fixed_Non-Local Authority_< 500V"},{"$f":"AA6&\"_\"&$D51&\"_\"&$D49","v":"Municflex_Non-Local Authority_< 500V"},"Municrate 1_Non-Local Authority_< 500V","Municrate 2_Non-Local Authority_< 500V","Municrate 3_Non-Local Authority_< 500V",{"$f":"AE6&\"_\"&$D51&\"_\"&$D49","v":"Municrate 4_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,{"$f":"AK6&\"_\"&$D51&\"_\"&$D49","v":"Businessrate 1_Non-Local Authority_< 500V"},"Businessrate 1_Non-Local Authority_< 500V","Businessrate 2_Non-Local Authority_< 500V","Businessrate 3_Non-Local Authority_< 500V","Businessrate 4_Non-Local Authority_< 500V","Homelight 20A_Non-Local Authority_< 500V","Homelight 60A_Non-Local Authority_< 500V","Homepower 1_Non-Local Authority_< 500V","Homepower 2_Non-Local Authority_< 500V","Homepower 3_Non-Local Authority_< 500V","Homepower 4_Non-Local Authority_< 500V","Homepower Bulk_Non-Local Authority_< 500V","Landrate 1_Non-Local Authority_< 500V","Landrate 2_Non-Local Authority_< 500V","Landrate 3_Non-Local Authority_< 500V","Landrate 4_Non-Local Authority_< 500V","Landrate Dx_Non-Local Authority_< 500V","Landlight 20A_Non-Local Authority_< 500V","Landlight 60A_Non-Local Authority_< 500V","Public Lighting All Night_Non-Local Authority_< 500V","Public Lighting 24 Hours_Non-Local Authority_< 500V","Public Lighting Urban Fixed_Non-Local Authority_< 500V","Municflex_Non-Local Authority_< 500V","Municrate 1_Non-Local Authority_< 500V","Municrate 2_Non-Local Authority_< 500V","Municrate 3_Non-Local Authority_< 500V","Municrate 4_Non-Local Authority_< 500V","Homeflex 1_Non-Local Authority_< 500V","Homeflex 2_Non-Local Authority_< 500V","Homeflex 3_Non-Local Authority_< 500V","Homeflex 4_Non-Local Authority_< 500V"]
[null,null,"Rates SPU",null,{"$f":"E6&\"_\"&$D51","v":"Businessrate 1_Non-Local Authority"},{"$f":"F6&\"_\"&$D51","v":"Businessrate 1_Non-Local Authority"},"Businessrate 2_Non-Local Authority","Businessrate 3_Non-Local Authority","Businessrate 4_Non-Local Authority","Homelight 20A_Non-Local Authority","Homelight 60A_Non-Local Authority","Homepower 1_Non-Local Authority","Homepower 2_Non-Local Authority","Homepower 3_Non-Local Authority","Homepower 4_Non-Local Authority","Homepower Bulk_Non-Local Authority","Landrate 1_Non-Local Authority","Landrate 2_Non-Local Authority","Landrate 3_Non-Local Authority","Landrate 4_Non-Local Authority","Landrate Dx_Non-Local Authority","Landlight 20A_Non-Local Authority","Landlight 60A_Non-Local Authority","Public Lighting All Night_Non-Local Authority","Public Lighting 24 Hours_Non-Local Authority",{"$f":"Z6&\"_\"&$D51","v":"Public Lighting Urban Fixed_Non-Local Authority"},{"$f":"AA6&\"_\"&$D51","v":"Municflex_Non-Local Authority"},"Municrate 1_Non-Local Authority","Municrate 2_Non-Local Authority","Municrate 3_Non-Local Authority",{"$f":"AE6&\"_\"&$D51","v":"Municrate 4_Non-Local Authority"},"Homeflex 1_Non-Local Authority","Homeflex 2_Non-Local Authority","Homeflex 3_Non-Local Authority","Homeflex 4_Non-Local Authority",null,{"$f":"AK6&\"_\"&$D51","v":"Businessrate 1_Non-Local Authority"},"Businessrate 1_Non-Local Authority","Businessrate 2_Non-Local Authority","Businessrate 3_Non-Local Authority","Businessrate 4_Non-Local Authority","Homelight 20A_Non-Local Authority","Homelight 60A_Non-Local Authority","Homepower 1_Non-Local Authority","Homepower 2_Non-Local Authority","Homepower 3_Non-Local Authority","Homepower 4_Non-Local Authority","Homepower Bulk_Non-Local Authority","Landrate 1_Non-Local Authority","Landrate 2_Non-Local Authority","Landrate 3_Non-Local Authority","Landrate 4_Non-Local Authority","Landrate Dx_Non-Local Authority","Landlight 20A_Non-Local Authority","Landlight 60A_Non-Local Authority","Public Lighting All Night_Non-Local Authority","Public Lighting 24 Hours_Non-Local Authority","Public Lighting Urban Fixed_Non-Local Authority","Municflex_Non-Local Authority","Municrate 1_Non-Local Authority","Municrate 2_Non-Local Authority","Municrate 3_Non-Local Authority","Municrate 4_Non-Local Authority","Homeflex 1_Non-Local Authority","Homeflex 2_Non-Local Authority","Homeflex 3_Non-Local Authority","Homeflex 4_Non-Local Authority"]
[null,null,"Admin & Service Charges",null,{"$f":"INDEX(F41:AI41,0,F2)","v":"Urban_Non-Local Authority_≤100kVA"},{"$f":"$B56&\"_\"&$D51&\"_\"&$D53","v":"Urban_Non-Local Authority_≤100kVA"},{"$f":"$B56&\"_\"&$D51&\"_\"&$D53","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",{"$f":"$B57&\"_\"&$D51&\"_\"&$D53","v":"Rural_Non-Local Authority_≤100kVA"},{"$f":"$B57&\"_\"&$D51&\"_\"&$D53","v":"Rural_Non-Local Authority_≤100kVA"},"Rural_Non-Local Authority_≤100kVA","Rural_Non-Local Authority_≤100kVA","Rural_Non-Local Authority_≤100kVA","Rural_Non-Local Authority_≤100kVA","Rural_Non-Local Authority_≤100kVA",{"$f":"$B56&\"_\"&$D51&\"_\"&$D53","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",null,{"$f":"INDEX(AL41:BO41,0,Selected_Tariff_ID)","v":"Urban_Non-Local Authority_≤100kVA"},{"$f":"F41","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","Rural_Non-Local Authority_≤100kVA","Rural_Non-Local Authority_≤100kVA","Rural_Non-Local Authority_≤100kVA","Rural_Non-Local Authority_≤100kVA","Rural_Non-Local Authority_≤100kVA","Rural_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","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,{"$f":"SUMIFS(F44:AI44,$F$7:$AI$7,$F$2)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,{"$f":"F44","v":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,{"$f":"AF44","v":0},{"$f":"AG44","v":0},{"$f":"AH44","v":0},{"$f":"AI44","v":0}]
[]
[null,"Assumptions"]
[null,null,"Tariff:",{"$f":"Selected_Base_Tariff","v":"Businessrate 1"}]
[null,null,"Type",{"$f":"INDEX(Full_Tariff_Type,MATCH(D47,Full_Tariff_List,0))","v":"Urban"}]
[null,null,"Supply voltage",{"$f":"Selected_Supply_Voltage","v":"< 500V"}]
[null,null,"Transmission zone",{"$f":"Selected_Transmission","v":"Not Applicable"}]
[null,null,"Tariff Category",{"$f":"Selected_Tariff_Category","v":"Non-Local Authority"}]
[null,null,"No of PODS",{"$f":"PODs","v":1}]
[null,null,"Size of supply",{"$f":"IF(Selected_Customer_Category_ID=1,Lists!O21,Selected_Supply_Size)","v":"≤100kVA"}]
[]
[]
[null,"Urban"]
[null,"Rural"]

{"sheet":"Workings High","index":5,"n_rows":46,"n_cols":67,"rows_kept":46,"cut":false,"hidden":true,"merged":[]}
[]
[null,null,null,null,{"$f":"Inputs!G21","v":"Businessrate 1"},{"$f":"MATCH(E2,Full_Tariff_List,0)","v":1}]
[]
[null,"Calculations by Tariff"]
[]
[null,"Tariffs",null,null,{"$f":"E2","v":"Businessrate 1"},{"$f":"INDEX(Full_Tariff_List,F$7,)","v":"Businessrate 1"},"Businessrate 2","Businessrate 3","Businessrate 4","Homelight 20A","Homelight 60A","Homepower 1","Homepower 2","Homepower 3","Homepower 4","Homepower Bulk","Landrate 1","Landrate 2","Landrate 3","Landrate 4","Landrate Dx","Landlight 20A","Landlight 60A","Public Lighting All Night","Public Lighting 24 Hours","Public Lighting Urban Fixed","Municflex","Municrate 1","Municrate 2","Municrate 3","Municrate 4","Homeflex 1","Homeflex 2","Homeflex 3","Homeflex 4",null,{"$f":"Selected_Base_Tariff","v":"Businessrate 1"},{"$f":"F6","v":"Businessrate 1"},"Businessrate 2","Businessrate 3","Businessrate 4","Homelight 20A","Homelight 60A","Homepower 1","Homepower 2","Homepower 3",{"$f":"O6","v":"Homepower 4"},"Homepower Bulk","Landrate 1","Landrate 2","Landrate 3","Landrate 4","Landrate Dx","Landlight 20A","Landlight 60A","Public Lighting All Night",{"$f":"Y6","v":"Public Lighting 24 Hours"},"Public Lighting Urban Fixed",{"$f":"AA6","v":"Municflex"},"Municrate 1","Municrate 2","Municrate 3","Municrate 4",{"$f":"AF6","v":"Homeflex 1"},"Homeflex 2","Homeflex 3","Homeflex 4"]
[null,null,null,null,{"$f":"F2","v":1},1,{"$f":"F7+1","v":2},{"$f":"G7+1","v":3},4,5,6,7,8,9,10,11,12,13,14,15,{"$f":"T7+1","v":16},17,18,19,20,21,28,{"$f":"AA7+1","v":29},{"$f":"AB7+1","v":30},31,32,33,{"$f":"AF7+1","v":34},{"$f":"AG7+1","v":35},{"$f":"AH7+1","v":36},null,1,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,28,{"$f":"BG7+1","v":29},{"$f":"BH7+1","v":30},31,32,33,34,35,36]
[null,"Network charges",null,"Units",{"$f":"Current_Period&\" Rates\"","v":"2024/25 Rates"},{"$f":"E8","v":"2024/25 Rates"},{"$f":"F8","v":"2024/25 Rates"},"2024/25 Rates","2024/25 Rates","2024/25 Rates","2024/25 Rates","2024/25 Rates","2024/25 Rates","2024/25 Rates","2024/25 Rates","2024/25 Rates","2024/25 Rates","2024/25 Rates","2024/25 Rates","2024/25 Rates",{"$f":"T8","v":"2024/25 Rates"},"2024/25 Rates","2024/25 Rates","2024/25 Rates","2024/25 Rates","2024/25 Rates","2024/25 Rates",{"$f":"AA8","v":"2024/25 Rates"},{"$f":"AB8","v":"2024/25 Rates"},{"$f":"AC8","v":"2024/25 Rates"},{"$f":"AD8","v":"2024/25 Rates"},{"$f":"Y8","v":"2024/25 Rates"},"2024/25 Rates","2024/25 Rates","2024/25 Rates",null,{"$f":"New_Period&\" Rates\"","v":"2025/26 Rates"},{"$f":"AK8","v":"2025/26 Rates"},{"$f":"AL8","v":"2025/26 Rates"},"2025/26 Rates","2025/26 Rates","2025/26 Rates","2025/26 Rates","2025/26 Rates","2025/26 Rates","2025/26 Rates","2025/26 Rates","2025/26 Rates","2025/26 Rates","2025/26 Rates","2025/26 Rates","2025/26 Rates",{"$f":"AZ8","v":"2025/26 Rates"},"2025/26 Rates","2025/26 Rates","2025/26 Rates","2025/26 Rates","2025/26 Rates",{"$f":"BF8","v":"2025/26 Rates"},{"$f":"BG8","v":"2025/26 Rates"},{"$f":"BH8","v":"2025/26 Rates"},{"$f":"BI8","v":"2025/26 Rates"},"2025/26 Rates",{"$f":"BE8","v":"2025/26 Rates"},"2025/26 Rates","2025/26 Rates","2025/26 Rates"]
[]
[null,null,"Distribution network demand charge","c/kWh",{"$f":"SUMIFS(F10:AI10,$F$7:$AI$7,$F$2)","v":0},{"$f":"IFERROR('Rates Table'!F10*SPU_Annual_Total_Energy,0)/100","v":0},{"$f":"IFERROR('Rates Table'!G10*SPU_Annual_Total_Energy,0)/100","v":0},{"$f":"IFERROR('Rates Table'!H10*SPU_Annual_Total_Energy,0)/100","v":0},{"$f":"IFERROR('Rates Table'!I10*SPU_Annual_Total_Energy,0)/100","v":0},{"$f":"IFERROR('Rates Table'!J10*SPU_Annual_Total_Energy,0)/100","v":0},{"$f":"IFERROR('Rates Table'!K10*SPU_Annual_Total_Energy,0)/100","v":0},{"$f":"IFERROR('Rates Table'!L10*SPU_Annual_Total_Energy,0)/100","v":0},{"$f":"IFERROR('Rates Table'!M10*SPU_Annual_Total_Energy,0)/100","v":0},{"$f":"IFERROR('Rates Table'!N10*SPU_Annual_Total_Energy,0)/100","v":0},{"$f":"IFERROR('Rates Table'!O10*SPU_Annual_Total_Energy,0)/100","v":0},{"$f":"IFERROR('Rates Table'!P10*SPU_Annual_Total_Energy,0)/100","v":0},{"$f":"IFERROR('Rates Table'!Q10*SPU_Annual_Total_Energy,0)/100","v":0},{"$f":"IFERROR('Rates Table'!R10*SPU_Annual_Total_Energy,0)/100","v":0},{"$f":"IFERROR('Rates Table'!S10*SPU_Annual_Total_Energy,0)/100","v":0},{"$f":"IFERROR('Rates Table'!T10*SPU_Annual_Total_Energy,0)/100","v":0},{"$f":"IFERROR('Rates Table'!U10*SPU_Annual_Total_Energy,0)/100","v":0},{"$f":"IFERROR('Rates Table'!V10*SPU_Annual_Total_Energy,0)/100","v":0},{"$f":"IFERROR('Rates Table'!W10*SPU_Annual_Total_Energy,0)/100","v":0},{"$f":"IFERROR('Rates Table'!X10*SPU_Annual_Total_Energy,0)/100","v":0},{"$f":"IFERROR('Rates Table'!Y10*SPU_Annual_Total_Energy,0)/100","v":0},{"$f":"IFERROR('Rates Table'!Z10*SPU_Annual_Total_Energy,0)/100","v":0},null,{"$f":"IFERROR('Rates Table'!AB10*SPU_Annual_Total_Energy,0)/100","v":0},{"$f":"IFERROR('Rates Table'!AC10*SPU_Annual_Total_Energy,0)/100","v":0},{"$f":"IFERROR('Rates Table'!AD10*SPU_Annual_Total_Energy,0)/100","v":0},{"$f":"IFERROR('Rates Table'!AF10*SPU_Annual_Total_Energy,0)/100","v":0},{"$f":"IFERROR('Rates Table'!AF10*Homeflex_Total_Energy,0)/100","v":0},{"$f":"IFERROR('Rates Table'!AG10*Homeflex_Total_Energy,0)/100","v":0},{"$f":"IFERROR('Rates Table'!AH10*Homeflex_Total_Energy,0)/100","v":0},{"$f":"IFERROR('Rates Table'!AI10*Homeflex_Total_Energy,0)/100","v":0},null,{"$f":"SUMIFS(AL10:BO10,$F$7:$AI$7,Selected_Tariff_ID)","v":0},{"$f":"IFERROR('Rates Table'!AL10*SPU_Annual_Total_Energy,0)/100","v":0},{"$f":"IFERROR('Rates Table'!AM10*SPU_Annual_Total_Energy,0)/100","v":0},{"$f":"IFERROR('Rates Table'!AN10*SPU_Annual_Total_Energy,0)/100","v":0},{"$f":"IFERROR('Rates Table'!AO10*SPU_Annual_Total_Energy,0)/100","v":0},{"$f":"IFERROR('Rates Table'!AP10*SPU_Annual_Total_Energy,0)/100","v":0},{"$f":"IFERROR('Rates Table'!AQ10*SPU_Annual_Total_Energy,0)/100","v":0},{"$f":"IFERROR('Rates Table'!AR10*SPU_Annual_Total_Energy,0)/100","v":0},{"$f":"IFERROR('Rates Table'!AS10*SPU_Annual_Total_Energy,0)/100","v":0},{"$f":"IFERROR('Rates Table'!AT10*SPU_Annual_Total_Energy,0)/100","v":0},{"$f":"IFERROR('Rates Table'!AU10*SPU_Annual_Total_Energy,0)/100","v":0},{"$f":"IFERROR('Rates Table'!AV10*SPU_Annual_Total_Energy,0)/100","v":0},{"$f":"IFERROR('Rates Table'!AW10*SPU_Annual_Total_Energy,0)/100","v":0},{"$f":"IFERROR('Rates Table'!AX10*SPU_Annual_Total_Energy,0)/100","v":0},{"$f":"IFERROR('Rates Table'!AY10*SPU_Annual_Total_Energy,0)/100","v":0},{"$f":"IFERROR('Rates Table'!AZ10*SPU_Annual_Total_Energy,0)/100","v":0},{"$f":"IFERROR('Rates Table'!BA10*SPU_Annual_Total_Energy,0)/100","v":0},{"$f":"IFERROR('Rates Table'!BB10*SPU_Annual_Total_Energy,0)/100","v":0},{"$f":"IFERROR('Rates Table'!BC10*SPU_Annual_Total_Energy,0)/100","v":0},{"$f":"IFERROR('Rates Table'!BD10*SPU_Annual_Total_Energy,0)/100","v":0},{"$f":"IFERROR('Rates Table'!BE10*SPU_Annual_Total_Energy,0)/100","v":0},{"$f":"IFERROR('Rates Table'!BF10*SPU_Annual_Total_Energy,0)/100","v":0},{"$f":"IFERROR('Rates Table'!BG10*SPU_Annual_Total_Energy,0)/100","v":0},{"$f":"IFERROR('Rates Table'!BH10*SPU_Annual_Total_Energy,0)/100","v":0},{"$f":"IFERROR('Rates Table'!BI10*SPU_Annual_Total_Energy,0)/100","v":0},{"$f":"IFERROR('Rates Table'!BJ10*SPU_Annual_Total_Energy,0)/100","v":0},{"$f":"IFERROR('Rates Table'!BK10*SPU_Annual_Total_Energy,0)/100","v":0},{"$f":"IFERROR('Rates Table'!BL10*Homeflex_Total_Energy,0)/100","v":0},{"$f":"IFERROR('Rates Table'!BM10*Homeflex_Total_Energy,0)/100","v":0},{"$f":"IFERROR('Rates Table'!BN10*Homeflex_Total_Energy,0)/100","v":0},{"$f":"IFERROR('Rates Table'!BO10*Homeflex_Total_Energy,0)/100","v":0}]
[null,null,"Network demand charge, Ancillary service charge and retail","c/kWh",{"$f":"SUMIFS(F11:AI11,$F$7:$AI$7,$F$2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR('Rates Table'!AF11*Homeflex_Total_Energy,0)/100","v":0},{"$f":"IFERROR('Rates Table'!AG11*Homeflex_Total_Energy,0)/100","v":0},{"$f":"IFERROR('Rates Table'!AH11*Homeflex_Total_Energy,0)/100","v":0},{"$f":"IFERROR('Rates Table'!AI11*Homeflex_Total_Energy,0)/100","v":0},null,{"$f":"SUMIFS(AL11:BO11,$F$7:$AI$7,Selected_Tariff_ID)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR('Rates Table'!BL11*Homeflex_Total_Energy,0)/100","v":0},{"$f":"IFERROR('Rates Table'!BM11*Homeflex_Total_Energy,0)/100","v":0},{"$f":"IFERROR('Rates Table'!BN11*Homeflex_Total_Energy,0)/100","v":0},{"$f":"IFERROR('Rates Table'!BO11*Homeflex_Total_Energy,0)/100","v":0}]
[null,null,"Network capacity charge",{"$f":"IF(Table_1=1,\"R/kVA\",\"R/day\")","v":"R/day"},{"$f":"SUMIFS(F12:AI12,$F$7:$AI$7,$F$2)","v":1291.7958333333333},{"$f":"IFERROR('Rates Table'!F12*PODs*ESKOM_Total_days,0)","v":1291.7958333333333},{"$f":"IFERROR('Rates Table'!G12*PODs*ESKOM_Total_days,0)","v":2176.9208333333331},{"$f":"IFERROR('Rates Table'!H12*PODs*ESKOM_Total_days,0)","v":3760.7166666666667},{"$f":"IFERROR('Rates Table'!I12*PODs*ESKOM_Total_days,0)","v":0},{"$f":"IFERROR('Rates Table'!J12*PODs*ESKOM_Total_days,0)","v":0},{"$f":"IFERROR('Rates Table'!K12*PODs*ESKOM_Total_days,0)","v":0},{"$f":"IFERROR('Rates Table'!L12*PODs*ESKOM_Total_days,0)","v":319.98333333333335},{"$f":"IFERROR('Rates Table'!M12*PODs*ESKOM_Total_days,0)","v":599.51250000000005},{"$f":"IFERROR('Rates Table'!N12*PODs*ESKOM_Total_days,0)","v":1237.6541666666667},{"$f":"IFERROR('Rates Table'!O12*PODs*ESKOM_Total_days,0)","v":195.57916666666665},{"$f":"IFERROR('Rates Table'!P12*PODs*ESKOM_Total_days,0)","v":2029.4},{"$f":"IFERROR('Rates Table'!Q12*PODs*ESKOM_Total_days,0)","v":1693.6000000000001},{"$f":"IFERROR('Rates Table'!R12*PODs*ESKOM_Total_days,0)","v":2603.3625000000002},{"$f":"IFERROR('Rates Table'!S12*PODs*ESKOM_Total_days,0)","v":4162.2166666666672},{"$f":"IFERROR('Rates Table'!T12*PODs*ESKOM_Total_days,0)","v":1348.6750000000002},{"$f":"IFERROR('Rates Table'!U12*PODs*ESKOM_Total_days,0)","v":0},{"$f":"IFERROR('Rates Table'!V12*PODs*ESKOM_Total_days,0)","v":0},{"$f":"IFERROR('Rates Table'!W12*PODs*ESKOM_Total_days,0)","v":0},{"$f":"IFERROR('Rates Table'!X12*PODs*ESKOM_Total_days,0)","v":0},{"$f":"IFERROR('Rates Table'!Y12*PODs*ESKOM_Total_days,0)","v":0},{"$f":"IFERROR('Rates Table'!Z12*PODs*ESKOM_Total_days,0)","v":0},null,{"$f":"IFERROR('Rates Table'!AB12*PODs*ESKOM_Total_days,0)","v":0},{"$f":"IFERROR('Rates Table'!AC12*PODs*ESKOM_Total_days,0)","v":0},{"$f":"IFERROR('Rates Table'!AD12*PODs*ESKOM_Total_days,0)","v":0},{"$f":"IFERROR('Rates Table'!AF12*PODs*ESKOM_Total_days,0)","v":319.98333333333335},{"$f":"IFERROR('Rates Table'!AF12*PODs*ESKOM_Total_days,0)","v":319.98333333333335},{"$f":"IFERROR('Rates Table'!AG12*PODs*ESKOM_Total_days,0)","v":599.51250000000005},{"$f":"IFERROR('Rates Table'!AH12*PODs*ESKOM_Total_days,0)","v":1237.6541666666667},{"$f":"IFERROR('Rates Table'!AI12*PODs*ESKOM_Total_days,0)","v":195.57916666666665},null,{"$f":"SUMIFS(AL12:BO12,$F$7:$AI$7,Selected_Tariff_ID)","v":618.67500000000007},{"$f":"IFERROR('Rates Table'!AL12*PODs*ESKOM_Total_days,0)","v":618.67500000000007},{"$f":"IFERROR('Rates Table'!AM12*PODs*ESKOM_Total_days,0)","v":918.88750000000005},{"$f":"IFERROR('Rates Table'!AN12*PODs*ESKOM_Total_days,0)","v":2292.8083333333334},{"$f":"IFERROR('Rates Table'!AO12*PODs*ESKOM_Total_days,0)","v":0},{"$f":"IFERROR('Rates Table'!AP12*PODs*ESKOM_Total_days,0)","v":0},{"$f":"IFERROR('Rates Table'!AQ12*PODs*ESKOM_Total_days,0)","v":0},{"$f":"IFERROR('Rates Table'!AR12*PODs*ESKOM_Total_days,0)","v":368.95416666666671},{"$f":"IFERROR('Rates Table'!AS12*PODs*ESKOM_Total_days,0)","v":823.37916666666672},{"$f":"IFERROR('Rates Table'!AT12*PODs*ESKOM_Total_days,0)","v":1758.6916666666668},{"$f":"IFERROR('Rates Table'!AU12*PODs*ESKOM_Total_days,0)","v":253.97916666666666},{"$f":"IFERROR('Rates Table'!AV12*PODs*ESKOM_Total_days,0)","v":0},{"$f":"IFERROR('Rates Table'!AW12*PODs*ESKOM_Total_days,0)","v":1891.9166666666667},{"$f":"IFERROR('Rates Table'!AX12*PODs*ESKOM_Total_days,0)","v":2950.1125000000002},{"$f":"IFERROR('Rates Table'!AY12*PODs*ESKOM_Total_days,0)","v":4724.3166666666666},{"$f":"IFERROR('Rates Table'!AZ12*PODs*ESKOM_Total_days,0)","v":1396.7333333333333},{"$f":"IFERROR('Rates Table'!BA12*PODs*ESKOM_Total_days,0)","v":0},{"$f":"IFERROR('Rates Table'!BB12*PODs*ESKOM_Total_days,0)","v":0},{"$f":"IFERROR('Rates Table'!BC12*PODs*ESKOM_Total_days,0)","v":0},{"$f":"IFERROR('Rates Table'!BD12*PODs*ESKOM_Total_days,0)","v":0},{"$f":"IFERROR('Rates Table'!BE12*PODs*ESKOM_Total_days,0)","v":0},{"$f":"IFERROR('Rates Table'!BF12*PODs*ESKOM_Total_days,0)","v":0},{"$f":"IFERROR('Rates Table'!BG12*PODs*ESKOM_Total_days,0)","v":0},{"$f":"IFERROR('Rates Table'!BH12*PODs*ESKOM_Total_days,0)","v":0},{"$f":"IFERROR('Rates Table'!BI12*PODs*ESKOM_Total_days,0)","v":0},{"$f":"IFERROR('Rates Table'!BJ12*PODs*ESKOM_Total_days,0)","v":0},{"$f":"IFERROR('Rates Table'!BK12*PODs*ESKOM_Total_days,0)","v":0},{"$f":"IFERROR('Rates Table'!BL12*PODs*ESKOM_Total_days,0)","v":368.95416666666671},{"$f":"IFERROR('Rates Table'!BM12*PODs*ESKOM_Total_days,0)","v":823.37916666666672},{"$f":"IFERROR('Rates Table'!BN12*PODs*ESKOM_Total_days,0)","v":1758.6916666666668},{"$f":"IFERROR('Rates Table'!BO12*PODs*ESKOM_Total_days,0)","v":253.97916666666666}]
[]
[null,"Total network charges",null,null,{"$f":"SUM(E10:E12)","v":1291.7958333333333},1291.7958333333333,2176.9208333333331,3760.7166666666667,0,0,0,319.98333333333335,599.51250000000005,1237.6541666666667,195.57916666666665,2029.4,1693.6000000000001,2603.3625000000002,4162.2166666666672,1348.6750000000002,{"$f":"SUM(U10:U12)","v":0},0,0,0,0,{"$f":"SUM(Z10:Z12)","v":0},null,{"$f":"SUM(AB10:AB12)","v":0},0,0,319.98333333333335,319.98333333333335,{"$f":"SUM(AG10:AG12)","v":599.51250000000005},{"$f":"SUM(AH10:AH12)","v":1237.6541666666667},{"$f":"SUM(AI10:AI12)","v":195.57916666666665},null,{"$f":"SUM(AK10:AK12)","v":618.67500000000007},{"$f":"SUM(AL10:AL12)","v":618.67500000000007},918.88750000000005,2292.8083333333334,0,0,0,368.95416666666671,823.37916666666672,1758.6916666666668,253.97916666666666,0,1891.9166666666667,2950.1125000000002,4724.3166666666666,1396.7333333333333,{"$f":"SUM(BA10:BA12)","v":0},0,0,0,0,{"$f":"SUM(BF10:BF12)","v":0},{"$f":"SUM(BG10:BG12)","v":0},0,0,0,{"$f":"SUM(BK10:BK12)","v":0},368.95416666666671,{"$f":"SUM(BM10:BM12)","v":823.37916666666672},{"$f":"SUM(BN10:BN12)","v":1758.6916666666668},{"$f":"SUM(BO10:BO12)","v":253.97916666666666}]
[]
[null,"Energy charges",null,"Units",{"$f":"E$8","v":"2024/25 Rates"},{"$f":"F$8","v":"2024/25 Rates"},"2024/25 Rates","2024/25 Rates","2024/25 Rates","2024/25 Rates","2024/25 Rates","2024/25 Rates","2024/25 Rates","2024/25 Rates","2024/25 Rates","2024/25 Rates","2024/25 Rates","2024/25 Rates","2024/25 Rates","2024/25 Rates","2024/25 Rates","2024/25 Rates","2024/25 Rates","2024/25 Rates","2024/25 Rates","2024/25 Rates","2024/25 Rates","2024/25 Rates","2024/25 Rates","2024/25 Rates","2024/25 Rates","2024/25 Rates","2024/25 Rates","2024/25 Rates","2024/25 Rates",null,{"$f":"AK$8","v":"2025/26 Rates"},{"$f":"AL$8","v":"2025/26 Rates"},"2025/26 Rates","2025/26 Rates","2025/26 Rates","2025/26 Rates","2025/26 Rates","2025/26 Rates","2025/26 Rates","2025/26 Rates","2025/26 Rates","2025/26 Rates","2025/26 Rates","2025/26 Rates","2025/26 Rates","2025/26 Rates","2025/26 Rates","2025/26 Rates","2025/26 Rates","2025/26 Rates","2025/26 Rates","2025/26 Rates","2025/26 Rates","2025/26 Rates","2025/26 Rates","2025/26 Rates","2025/26 Rates","2025/26 Rates","2025/26 Rates","2025/26 Rates","2025/26 Rates"]
[]
[null,null,"Energy","c/kWh",{"$f":"SUMIFS(F18:AI18,$F$7:$AI$7,$F$2)","v":0},{"$f":"IFERROR('Rates Table'!F18*(SPU_Annual_Total_Energy),0)/100","v":0},{"$f":"IFERROR('Rates Table'!G18*(SPU_Annual_Total_Energy),0)/100","v":0},{"$f":"IFERROR('Rates Table'!H18*(SPU_Annual_Total_Energy),0)/100","v":0},{"$f":"IFERROR('Rates Table'!I18*(SPU_Annual_Total_Energy),0)/100","v":0},{"$f":"IFERROR('Rates Table'!J18*(SPU_Annual_Total_Energy),0)/100","v":0},{"$f":"IFERROR('Rates Table'!K18*(SPU_Annual_Total_Energy),0)/100","v":0},{"$f":"IFERROR('Rates Table'!L18*(SPU_Annual_Total_Energy),0)/100","v":0},{"$f":"IFERROR('Rates Table'!M18*(SPU_Annual_Total_Energy),0)/100","v":0},{"$f":"IFERROR('Rates Table'!N18*(SPU_Annual_Total_Energy),0)/100","v":0},{"$f":"IFERROR('Rates Table'!O18*(SPU_Annual_Total_Energy),0)/100","v":0},{"$f":"IFERROR('Rates Table'!P18*(SPU_Annual_Total_Energy),0)/100","v":0},{"$f":"IFERROR('Rates Table'!Q18*(SPU_Annual_Total_Energy),0)/100","v":0},{"$f":"IFERROR('Rates Table'!R18*(SPU_Annual_Total_Energy),0)/100","v":0},{"$f":"IFERROR('Rates Table'!S18*(SPU_Annual_Total_Energy),0)/100","v":0},{"$f":"IFERROR('Rates Table'!T18*(SPU_Annual_Total_Energy),0)/100","v":0},{"$f":"IFERROR('Rates Table'!U18*(SPU_Annual_Total_Energy),0)/100","v":0},{"$f":"IFERROR('Rates Table'!V18*(SPU_Annual_Total_Energy),0)/100","v":0},{"$f":"IFERROR('Rates Table'!W18*(SPU_Annual_Total_Energy),0)/100","v":0},{"$f":"IFERROR('Rates Table'!X18*(SPU_Annual_Total_Energy),0)/100","v":0},{"$f":"IFERROR('Rates Table'!Y18*(SPU_Annual_Total_Energy),0)/100","v":0},{"$f":"IFERROR('Rates Table'!Z18*(SPU_Annual_Total_Energy),0)/100","v":0},null,{"$f":"IFERROR('Rates Table'!AB18*(SPU_Annual_Total_Energy),0)/100","v":0},{"$f":"IFERROR('Rates Table'!AC18*(SPU_Annual_Total_Energy),0)/100","v":0},{"$f":"IFERROR('Rates Table'!AD18*(SPU_Annual_Total_Energy),0)/100","v":0},{"$f":"IFERROR('Rates Table'!AF18*(SPU_Annual_Total_Energy),0)/100","v":0},{"$f":"IFERROR('Rates Table'!AF18*(Homeflex_Total_Energy),0)/100","v":0},{"$f":"IFERROR('Rates Table'!AG18*(Homeflex_Total_Energy),0)/100","v":0},{"$f":"IFERROR('Rates Table'!AH18*(Homeflex_Total_Energy),0)/100","v":0},{"$f":"IFERROR('Rates Table'!AI18*(Homeflex_Total_Energy),0)/100","v":0},null,{"$f":"SUMIFS(AL18:BO18,$F$7:$AI$7,Selected_Tariff_ID)","v":0},{"$f":"IFERROR('Rates Table'!AL18*(SPU_Annual_Total_Energy),0)/100","v":0},{"$f":"IFERROR('Rates Table'!AM18*(SPU_Annual_Total_Energy),0)/100","v":0},{"$f":"IFERROR('Rates Table'!AN18*(SPU_Annual_Total_Energy),0)/100","v":0},{"$f":"IFERROR('Rates Table'!AO18*(SPU_Annual_Total_Energy),0)/100","v":0},{"$f":"IFERROR('Rates Table'!AP18*(SPU_Annual_Total_Energy),0)/100","v":0},{"$f":"IFERROR('Rates Table'!AQ18*(SPU_Annual_Total_Energy),0)/100","v":0},{"$f":"IFERROR('Rates Table'!AR18*(SPU_Annual_Total_Energy),0)/100","v":0},{"$f":"IFERROR('Rates Table'!AS18*(SPU_Annual_Total_Energy),0)/100","v":0},{"$f":"IFERROR('Rates Table'!AT18*(SPU_Annual_Total_Energy),0)/100","v":0},{"$f":"IFERROR('Rates Table'!AU18*(SPU_Annual_Total_Energy),0)/100","v":0},{"$f":"IFERROR('Rates Table'!AV18*(SPU_Annual_Total_Energy),0)/100","v":0},{"$f":"IFERROR('Rates Table'!AW18*(SPU_Annual_Total_Energy),0)/100","v":0},{"$f":"IFERROR('Rates Table'!AX18*(SPU_Annual_Total_Energy),0)/100","v":0},{"$f":"IFERROR('Rates Table'!AY18*(SPU_Annual_Total_Energy),0)/100","v":0},{"$f":"IFERROR('Rates Table'!AZ18*(SPU_Annual_Total_Energy),0)/100","v":0},{"$f":"IFERROR('Rates Table'!BA18*(SPU_Annual_Total_Energy),0)/100","v":0},{"$f":"IFERROR('Rates Table'!BB18*(SPU_Annual_Total_Energy),0)/100","v":0},{"$f":"IFERROR('Rates Table'!BC18*(SPU_Annual_Total_Energy),0)/100","v":0},{"$f":"IFERROR('Rates Table'!BD18*(SPU_Annual_Total_Energy),0)/100","v":0},{"$f":"IFERROR('Rates Table'!BE18*(SPU_Annual_Total_Energy),0)/100","v":0},{"$f":"IFERROR('Rates Table'!BF18*(SPU_Annual_Total_Energy),0)/100","v":0},{"$f":"IFERROR('Rates Table'!BG18*(SPU_Annual_Total_Energy),0)/100","v":0},{"$f":"IFERROR('Rates Table'!BH18*(SPU_Annual_Total_Energy),0)/100","v":0},{"$f":"IFERROR('Rates Table'!BI18*(SPU_Annual_Total_Energy),0)/100","v":0},{"$f":"IFERROR('Rates Table'!BJ18*(SPU_Annual_Total_Energy),0)/100","v":0},{"$f":"IFERROR('Rates Table'!BK18*(SPU_Annual_Total_Energy),0)/100","v":0},{"$f":"IFERROR('Rates Table'!BL18*(Homeflex_Total_Energy),0)/100","v":0},{"$f":"IFERROR('Rates Table'!BM18*(Homeflex_Total_Energy),0)/100","v":0},{"$f":"IFERROR('Rates Table'!BN18*(Homeflex_Total_Energy),0)/100","v":0},{"$f":"IFERROR('Rates Table'!BO18*(Homeflex_Total_Energy),0)/100","v":0}]
[null,null,"Peak consumption","c/kWh",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR('Rates Table'!AF19*(Homeflex_Peak_Energy_High),0)/100","v":0},{"$f":"IFERROR('Rates Table'!AG19*(Homeflex_Peak_Energy_High),0)/100","v":0},{"$f":"IFERROR('Rates Table'!AH19*(Homeflex_Peak_Energy_High),0)/100","v":0},{"$f":"IFERROR('Rates Table'!AI19*(Homeflex_Peak_Energy_High),0)/100","v":0},null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR('Rates Table'!BL19*(Homeflex_Peak_Energy_High),0)/100","v":0},{"$f":"IFERROR('Rates Table'!BM19*(Homeflex_Peak_Energy_High),0)/100","v":0},{"$f":"IFERROR('Rates Table'!BN19*(Homeflex_Peak_Energy_High),0)/100","v":0},{"$f":"IFERROR('Rates Table'!BO19*(Homeflex_Peak_Energy_High),0)/100","v":0}]
[null,null,"Standard consumption","c/kWh",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR('Rates Table'!AF20*(Homeflex_Standard_Energy_High),0)/100","v":0},{"$f":"IFERROR('Rates Table'!AG20*(Homeflex_Standard_Energy_High),0)/100","v":0},{"$f":"IFERROR('Rates Table'!AH20*(Homeflex_Standard_Energy_High),0)/100","v":0},{"$f":"IFERROR('Rates Table'!AI20*(Homeflex_Standard_Energy_High),0)/100","v":0},null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR('Rates Table'!BL20*(Homeflex_Standard_Energy_High),0)/100","v":0},{"$f":"IFERROR('Rates Table'!BM20*(Homeflex_Standard_Energy_High),0)/100","v":0},{"$f":"IFERROR('Rates Table'!BN20*(Homeflex_Standard_Energy_High),0)/100","v":0},{"$f":"IFERROR('Rates Table'!BO20*(Homeflex_Standard_Energy_High),0)/100","v":0}]
[null,null,"Off-Peak consumption","c/kWh",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR('Rates Table'!AF21*(Homeflex_OffPeak_Energy_High),0)/100","v":0},{"$f":"IFERROR('Rates Table'!AG21*(Homeflex_OffPeak_Energy_High),0)/100","v":0},{"$f":"IFERROR('Rates Table'!AH21*(Homeflex_OffPeak_Energy_High),0)/100","v":0},{"$f":"IFERROR('Rates Table'!AI21*(Homeflex_OffPeak_Energy_High),0)/100","v":0},null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR('Rates Table'!BL21*(Homeflex_OffPeak_Energy_High),0)/100","v":0},{"$f":"IFERROR('Rates Table'!BM21*(Homeflex_OffPeak_Energy_High),0)/100","v":0},{"$f":"IFERROR('Rates Table'!BN21*(Homeflex_OffPeak_Energy_High),0)/100","v":0},{"$f":"IFERROR('Rates Table'!BO21*(Homeflex_OffPeak_Energy_High),0)/100","v":0}]
[null,null,"Energy - Block 1","c/kWh",0,{"$f":"IFERROR('Rates Table'!F22*(SPU_Block_1),0)/100","v":0},{"$f":"IFERROR('Rates Table'!G22*(SPU_Block_1),0)/100","v":0},{"$f":"IFERROR('Rates Table'!H22*(SPU_Block_1),0)/100","v":0},{"$f":"IFERROR('Rates Table'!I22*(SPU_Block_1),0)/100","v":0},{"$f":"IFERROR('Rates Table'!J22*(SPU_Block_1),0)/100","v":0},{"$f":"IFERROR('Rates Table'!K22*(SPU_Block_1),0)/100","v":0},{"$f":"IFERROR('Rates Table'!L22*(SPU_Block_1),0)/100","v":0},{"$f":"IFERROR('Rates Table'!M22*(SPU_Block_1),0)/100","v":0},{"$f":"IFERROR('Rates Table'!N22*(SPU_Block_1),0)/100","v":0},{"$f":"IFERROR('Rates Table'!O22*(SPU_Block_1),0)/100","v":0},{"$f":"IFERROR('Rates Table'!P22*(SPU_Block_1),0)/100","v":0},{"$f":"IFERROR('Rates Table'!Q22*(SPU_Block_1),0)/100","v":0},{"$f":"IFERROR('Rates Table'!R22*(SPU_Block_1),0)/100","v":0},{"$f":"IFERROR('Rates Table'!S22*(SPU_Block_1),0)/100","v":0},{"$f":"IFERROR('Rates Table'!T22*(SPU_Block_1),0)/100","v":0},{"$f":"IFERROR('Rates Table'!U22*(SPU_Block_1),0)/100","v":0},{"$f":"IFERROR('Rates Table'!V22*(SPU_Block_1),0)/100","v":0},{"$f":"IFERROR('Rates Table'!W22*(SPU_Block_1),0)/100","v":0},{"$f":"IFERROR('Rates Table'!X22*(SPU_Block_1),0)/100","v":0},{"$f":"IFERROR('Rates Table'!Y22*(SPU_Block_1),0)/100","v":0},{"$f":"IFERROR('Rates Table'!Z22*(SPU_Block_1),0)/100","v":0},null,{"$f":"IFERROR('Rates Table'!AB22*(SPU_Block_1),0)/100","v":0},{"$f":"IFERROR('Rates Table'!AC22*(SPU_Block_1),0)/100","v":0},{"$f":"IFERROR('Rates Table'!AD22*(SPU_Block_1),0)/100","v":0},{"$f":"IFERROR('Rates Table'!AF22*(SPU_Block_1),0)/100","v":0},{"$f":"IFERROR('Rates Table'!AF22*(SPU_Block_1),0)/100","v":0},{"$f":"IFERROR('Rates Table'!AG22*(SPU_Block_1),0)/100","v":0},{"$f":"IFERROR('Rates Table'!AH22*(SPU_Block_1),0)/100","v":0},{"$f":"IFERROR('Rates Table'!AI22*(SPU_Block_1),0)/100","v":0},null,0,{"$f":"IFERROR('Rates Table'!AL22*(SPU_Block_1),0)/100","v":0},{"$f":"IFERROR('Rates Table'!AM22*(SPU_Block_1),0)/100","v":0},{"$f":"IFERROR('Rates Table'!AN22*(SPU_Block_1),0)/100","v":0},{"$f":"IFERROR('Rates Table'!AO22*(SPU_Block_1),0)/100","v":0},{"$f":"IFERROR('Rates Table'!AP22*(SPU_Block_1),0)/100","v":0},{"$f":"IFERROR('Rates Table'!AQ22*(SPU_Block_1),0)/100","v":0},{"$f":"IFERROR('Rates Table'!AR22*(SPU_Block_1),0)/100","v":0},{"$f":"IFERROR('Rates Table'!AS22*(SPU_Block_1),0)/100","v":0},{"$f":"IFERROR('Rates Table'!AT22*(SPU_Block_1),0)/100","v":0},{"$f":"IFERROR('Rates Table'!AU22*(SPU_Block_1),0)/100","v":0},{"$f":"IFERROR('Rates Table'!AV22*(SPU_Block_1),0)/100","v":0},{"$f":"IFERROR('Rates Table'!AW22*(SPU_Block_1),0)/100","v":0},{"$f":"IFERROR('Rates Table'!AX22*(SPU_Block_1),0)/100","v":0},{"$f":"IFERROR('Rates Table'!AY22*(SPU_Block_1),0)/100","v":0},{"$f":"IFERROR('Rates Table'!AZ22*(SPU_Block_1),0)/100","v":0},{"$f":"IFERROR('Rates Table'!BA22*(SPU_Block_1),0)/100","v":0},{"$f":"IFERROR('Rates Table'!BB22*(SPU_Block_1),0)/100","v":0},{"$f":"IFERROR('Rates Table'!BC22*(SPU_Block_1),0)/100","v":0},{"$f":"IFERROR('Rates Table'!BD22*(SPU_Block_1),0)/100","v":0},{"$f":"IFERROR('Rates Table'!BE22*(SPU_Block_1),0)/100","v":0},{"$f":"IFERROR('Rates Table'!BF22*(SPU_Block_1),0)/100","v":0},{"$f":"IFERROR('Rates Table'!BG22*(SPU_Block_1),0)/100","v":0},{"$f":"IFERROR('Rates Table'!BH22*(SPU_Block_1),0)/100","v":0},{"$f":"IFERROR('Rates Table'!BI22*(SPU_Block_1),0)/100","v":0},{"$f":"IFERROR('Rates Table'!BJ22*(SPU_Block_1),0)/100","v":0},{"$f":"IFERROR('Rates Table'!BK22*(SPU_Block_1),0)/100","v":0},{"$f":"IFERROR('Rates Table'!BL22*(SPU_Block_1),0)/100","v":0},{"$f":"IFERROR('Rates Table'!BM22*(SPU_Block_1),0)/100","v":0},{"$f":"IFERROR('Rates Table'!BN22*(SPU_Block_1),0)/100","v":0},{"$f":"IFERROR('Rates Table'!BO22*(SPU_Block_1),0)/100","v":0}]
[null,null,"Energy - Block 2","c/kWh",0,{"$f":"IFERROR('Rates Table'!F23*(SPU_Block_2),0)/100","v":0},{"$f":"IFERROR('Rates Table'!G23*(SPU_Block_2),0)/100","v":0},{"$f":"IFERROR('Rates Table'!H23*(SPU_Block_2),0)/100","v":0},{"$f":"IFERROR('Rates Table'!I23*(SPU_Block_2),0)/100","v":0},{"$f":"IFERROR('Rates Table'!J23*(SPU_Block_2),0)/100","v":0},{"$f":"IFERROR('Rates Table'!K23*(SPU_Block_2),0)/100","v":0},{"$f":"IFERROR('Rates Table'!L23*(SPU_Block_2),0)/100","v":0},{"$f":"IFERROR('Rates Table'!M23*(SPU_Block_2),0)/100","v":0},{"$f":"IFERROR('Rates Table'!N23*(SPU_Block_2),0)/100","v":0},{"$f":"IFERROR('Rates Table'!O23*(SPU_Block_2),0)/100","v":0},{"$f":"IFERROR('Rates Table'!P23*(SPU_Block_2),0)/100","v":0},{"$f":"IFERROR('Rates Table'!Q23*(SPU_Block_2),0)/100","v":0},{"$f":"IFERROR('Rates Table'!R23*(SPU_Block_2),0)/100","v":0},{"$f":"IFERROR('Rates Table'!S23*(SPU_Block_2),0)/100","v":0},{"$f":"IFERROR('Rates Table'!T23*(SPU_Block_2),0)/100","v":0},{"$f":"IFERROR('Rates Table'!U23*(SPU_Block_2),0)/100","v":0},{"$f":"IFERROR('Rates Table'!V23*(SPU_Block_2),0)/100","v":0},{"$f":"IFERROR('Rates Table'!W23*(SPU_Block_2),0)/100","v":0},{"$f":"IFERROR('Rates Table'!X23*(SPU_Block_2),0)/100","v":0},{"$f":"IFERROR('Rates Table'!Y23*(SPU_Block_2),0)/100","v":0},{"$f":"IFERROR('Rates Table'!Z23*(SPU_Block_2),0)/100","v":0},null,{"$f":"IFERROR('Rates Table'!AB23*(SPU_Block_2),0)/100","v":0},{"$f":"IFERROR('Rates Table'!AC23*(SPU_Block_2),0)/100","v":0},{"$f":"IFERROR('Rates Table'!AD23*(SPU_Block_2),0)/100","v":0},{"$f":"IFERROR('Rates Table'!AF23*(SPU_Block_2),0)/100","v":0},{"$f":"IFERROR('Rates Table'!AF23*(SPU_Block_2),0)/100","v":0},{"$f":"IFERROR('Rates Table'!AG23*(SPU_Block_2),0)/100","v":0},{"$f":"IFERROR('Rates Table'!AH23*(SPU_Block_2),0)/100","v":0},{"$f":"IFERROR('Rates Table'!AI23*(SPU_Block_2),0)/100","v":0},null,0,{"$f":"IFERROR('Rates Table'!AL23*(SPU_Block_2),0)/100","v":0},{"$f":"IFERROR('Rates Table'!AM23*(SPU_Block_2),0)/100","v":0},{"$f":"IFERROR('Rates Table'!AN23*(SPU_Block_2),0)/100","v":0},{"$f":"IFERROR('Rates Table'!AO23*(SPU_Block_2),0)/100","v":0},{"$f":"IFERROR('Rates Table'!AP23*(SPU_Block_2),0)/100","v":0},{"$f":"IFERROR('Rates Table'!AQ23*(SPU_Block_2),0)/100","v":0},{"$f":"IFERROR('Rates Table'!AR23*(SPU_Block_2),0)/100","v":0},{"$f":"IFERROR('Rates Table'!AS23*(SPU_Block_2),0)/100","v":0},{"$f":"IFERROR('Rates Table'!AT23*(SPU_Block_2),0)/100","v":0},{"$f":"IFERROR('Rates Table'!AU23*(SPU_Block_2),0)/100","v":0},{"$f":"IFERROR('Rates Table'!AV23*(SPU_Block_2),0)/100","v":0},{"$f":"IFERROR('Rates Table'!AW23*(SPU_Block_2),0)/100","v":0},{"$f":"IFERROR('Rates Table'!AX23*(SPU_Block_2),0)/100","v":0},{"$f":"IFERROR('Rates Table'!AY23*(SPU_Block_2),0)/100","v":0},{"$f":"IFERROR('Rates Table'!AZ23*(SPU_Block_2),0)/100","v":0},{"$f":"IFERROR('Rates Table'!BA23*(SPU_Block_2),0)/100","v":0},{"$f":"IFERROR('Rates Table'!BB23*(SPU_Block_2),0)/100","v":0},{"$f":"IFERROR('Rates Table'!BC23*(SPU_Block_2),0)/100","v":0},{"$f":"IFERROR('Rates Table'!BD23*(SPU_Block_2),0)/100","v":0},{"$f":"IFERROR('Rates Table'!BE23*(SPU_Block_2),0)/100","v":0},{"$f":"IFERROR('Rates Table'!BF23*(SPU_Block_2),0)/100","v":0},{"$f":"IFERROR('Rates Table'!BG23*(SPU_Block_2),0)/100","v":0},{"$f":"IFERROR('Rates Table'!BH23*(SPU_Block_2),0)/100","v":0},{"$f":"IFERROR('Rates Table'!BI23*(SPU_Block_2),0)/100","v":0},{"$f":"IFERROR('Rates Table'!BJ23*(SPU_Block_2),0)/100","v":0},{"$f":"IFERROR('Rates Table'!BK23*(SPU_Block_2),0)/100","v":0},{"$f":"IFERROR('Rates Table'!BL23*(SPU_Block_2),0)/100","v":0},{"$f":"IFERROR('Rates Table'!BM23*(SPU_Block_2),0)/100","v":0},{"$f":"IFERROR('Rates Table'!BN23*(SPU_Block_2),0)/100","v":0},{"$f":"IFERROR('Rates Table'!BO23*(SPU_Block_2),0)/100","v":0}]
[null,null,"Generation capacity charge","R/POD/day",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,60.225000000000001,{"$f":"IFERROR('Rates Table'!AL24*PODs*ESKOM_Total_days,0)","v":60.225000000000001},{"$f":"IFERROR('Rates Table'!AM24*PODs*ESKOM_Total_days,0)","v":89.729166666666671},{"$f":"IFERROR('Rates Table'!AN24*PODs*ESKOM_Total_days,0)","v":224.17083333333335},{"$f":"IFERROR('Rates Table'!AO24*PODs*ESKOM_Total_days,0)","v":0},{"$f":"IFERROR('Rates Table'!AP24*PODs*ESKOM_Total_days,0)","v":0},{"$f":"IFERROR('Rates Table'!AQ24*PODs*ESKOM_Total_days,0)","v":0},{"$f":"IFERROR('Rates Table'!AR24*PODs*ESKOM_Total_days,0)","v":21.9},{"$f":"IFERROR('Rates Table'!AS24*PODs*ESKOM_Total_days,0)","v":38.62916666666667},{"$f":"IFERROR('Rates Table'!AT24*PODs*ESKOM_Total_days,0)","v":94.291666666666671},{"$f":"IFERROR('Rates Table'!AU24*PODs*ESKOM_Total_days,0)","v":14.295833333333333},{"$f":"IFERROR('Rates Table'!AV24*PODs*ESKOM_Total_days,0)","v":145.39166666666668},{"$f":"IFERROR('Rates Table'!AW24*PODs*ESKOM_Total_days,0)","v":82.429166666666674},{"$f":"IFERROR('Rates Table'!AX24*PODs*ESKOM_Total_days,0)","v":163.33750000000001},{"$f":"IFERROR('Rates Table'!AY24*PODs*ESKOM_Total_days,0)","v":319.375},{"$f":"IFERROR('Rates Table'!AZ24*PODs*ESKOM_Total_days,0)","v":54.141666666666673},{"$f":"IFERROR('Rates Table'!BA24*PODs*ESKOM_Total_days,0)","v":0},{"$f":"IFERROR('Rates Table'!BB24*PODs*ESKOM_Total_days,0)","v":0},{"$f":"IFERROR('Rates Table'!BC24*PODs*ESKOM_Total_days,0)","v":0},{"$f":"IFERROR('Rates Table'!BD24*PODs*ESKOM_Total_days,0)","v":0},{"$f":"IFERROR('Rates Table'!BE24*PODs*ESKOM_Total_days,0)","v":0},{"$f":"IFERROR('Rates Table'!BF24*PODs*ESKOM_Total_days,0)","v":0},{"$f":"IFERROR('Rates Table'!BG24*PODs*ESKOM_Total_days,0)","v":0},{"$f":"IFERROR('Rates Table'!BH24*PODs*ESKOM_Total_days,0)","v":0},{"$f":"IFERROR('Rates Table'!BI24*PODs*ESKOM_Total_days,0)","v":0},{"$f":"IFERROR('Rates Table'!BJ24*PODs*ESKOM_Total_days,0)","v":0},{"$f":"IFERROR('Rates Table'!BK24*PODs*ESKOM_Total_days,0)","v":0},{"$f":"IFERROR('Rates Table'!BL24*PODs*ESKOM_Total_days,0)","v":21.9},{"$f":"IFERROR('Rates Table'!BM24*PODs*ESKOM_Total_days,0)","v":38.62916666666667},{"$f":"IFERROR('Rates Table'!BN24*PODs*ESKOM_Total_days,0)","v":94.291666666666671},{"$f":"IFERROR('Rates Table'!BO24*PODs*ESKOM_Total_days,0)","v":14.295833333333333}]
[null,null,"Legacy charge","c/kWh",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IFERROR('Rates Table'!AL25*(SPU_Annual_Total_Energy),0)/100","v":0},{"$f":"IFERROR('Rates Table'!AM25*(SPU_Annual_Total_Energy),0)/100","v":0},{"$f":"IFERROR('Rates Table'!AN25*(SPU_Annual_Total_Energy),0)/100","v":0},{"$f":"IFERROR('Rates Table'!AO25*(SPU_Annual_Total_Energy),0)/100","v":0},{"$f":"IFERROR('Rates Table'!AP25*(SPU_Annual_Total_Energy),0)/100","v":0},{"$f":"IFERROR('Rates Table'!AQ25*(SPU_Annual_Total_Energy),0)/100","v":0},{"$f":"IFERROR('Rates Table'!AR25*(SPU_Annual_Total_Energy),0)/100","v":0},{"$f":"IFERROR('Rates Table'!AS25*(SPU_Annual_Total_Energy),0)/100","v":0},{"$f":"IFERROR('Rates Table'!AT25*(SPU_Annual_Total_Energy),0)/100","v":0},{"$f":"IFERROR('Rates Table'!AU25*(SPU_Annual_Total_Energy),0)/100","v":0},{"$f":"IFERROR('Rates Table'!AV25*(SPU_Annual_Total_Energy),0)/100","v":0},{"$f":"IFERROR('Rates Table'!AW25*(SPU_Annual_Total_Energy),0)/100","v":0},{"$f":"IFERROR('Rates Table'!AX25*(SPU_Annual_Total_Energy),0)/100","v":0},{"$f":"IFERROR('Rates Table'!AY25*(SPU_Annual_Total_Energy),0)/100","v":0},{"$f":"IFERROR('Rates Table'!AZ25*(SPU_Annual_Total_Energy),0)/100","v":0},{"$f":"IFERROR('Rates Table'!BA25*(SPU_Annual_Total_Energy),0)/100","v":0},{"$f":"IFERROR('Rates Table'!BB25*(SPU_Annual_Total_Energy),0)/100","v":0},{"$f":"IFERROR('Rates Table'!BC25*(SPU_Annual_Total_Energy),0)/100","v":0},{"$f":"IFERROR('Rates Table'!BD25*(SPU_Annual_Total_Energy),0)/100","v":0},{"$f":"IFERROR('Rates Table'!BE25*(SPU_Annual_Total_Energy),0)/100","v":0},{"$f":"IFERROR('Rates Table'!BF25*(SPU_Annual_Total_Energy),0)/100","v":0},{"$f":"IFERROR('Rates Table'!BG25*(SPU_Annual_Total_Energy),0)/100","v":0},{"$f":"IFERROR('Rates Table'!BH25*(SPU_Annual_Total_Energy),0)/100","v":0},{"$f":"IFERROR('Rates Table'!BI25*(SPU_Annual_Total_Energy),0)/100","v":0},{"$f":"IFERROR('Rates Table'!BJ25*(SPU_Annual_Total_Energy),0)/100","v":0},{"$f":"IFERROR('Rates Table'!BK25*(SPU_Annual_Total_Energy),0)/100","v":0},{"$f":"IFERROR('Rates Table'!BL25*(Homeflex_Total_Energy),0)/100","v":0},{"$f":"IFERROR('Rates Table'!BM25*(Homeflex_Total_Energy),0)/100","v":0},{"$f":"IFERROR('Rates Table'!BN25*(Homeflex_Total_Energy),0)/100","v":0},{"$f":"IFERROR('Rates Table'!BO25*(Homeflex_Total_Energy),0)/100","v":0}]
[]
[null,"Total energy charges",null,null,{"$f":"SUM(E18:E25)","v":0},{"$f":"SUM(F18:F25)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(Z18:Z25)","v":0},null,{"$f":"SUM(AB18:AB25)","v":0},0,0,0,0,0,0,0,null,{"$f":"SUM(AK18:AK25)","v":60.225000000000001},{"$f":"SUM(AL18:AL25)","v":60.225000000000001},89.729166666666671,224.17083333333335,0,0,0,21.9,38.62916666666667,94.291666666666671,14.295833333333333,145.39166666666668,82.429166666666674,163.33750000000001,319.375,54.141666666666673,0,0,0,0,0,{"$f":"SUM(BF18:BF25)","v":0},{"$f":"SUM(BG18:BG25)","v":0},0,0,0,{"$f":"SUM(BK18:BK25)","v":0},21.9,38.62916666666667,94.291666666666671,14.295833333333333]
[]
[null,"Other charges",null,"Units",{"$f":"E$8","v":"2024/25 Rates"},{"$f":"F$8","v":"2024/25 Rates"},"2024/25 Rates","2024/25 Rates","2024/25 Rates","2024/25 Rates","2024/25 Rates","2024/25 Rates","2024/25 Rates","2024/25 Rates","2024/25 Rates","2024/25 Rates","2024/25 Rates","2024/25 Rates","2024/25 Rates","2024/25 Rates","2024/25 Rates","2024/25 Rates","2024/25 Rates","2024/25 Rates","2024/25 Rates","2024/25 Rates","2024/25 Rates","2024/25 Rates","2024/25 Rates","2024/25 Rates","2024/25 Rates","2024/25 Rates","2024/25 Rates","2024/25 Rates","2024/25 Rates",null,{"$f":"AK$8","v":"2025/26 Rates"},{"$f":"AL$8","v":"2025/26 Rates"},"2025/26 Rates","2025/26 Rates","2025/26 Rates","2025/26 Rates","2025/26 Rates","2025/26 Rates","2025/26 Rates","2025/26 Rates","2025/26 Rates","2025/26 Rates","2025/26 Rates","2025/26 Rates","2025/26 Rates","2025/26 Rates","2025/26 Rates","2025/26 Rates","2025/26 Rates","2025/26 Rates","2025/26 Rates","2025/26 Rates","2025/26 Rates","2025/26 Rates","2025/26 Rates","2025/26 Rates","2025/26 Rates","2025/26 Rates","2025/26 Rates","2025/26 Rates","2025/26 Rates"]
[]
[null,null,"Ancillary service charge ","c/kWh",{"$f":"SUMIFS(F31:AI31,$F$7:$AI$7,$F$2)","v":0},{"$f":"IFERROR(SPU_Annual_Total_Energy*'Rates Table'!F31,0)/100","v":0},{"$f":"IFERROR(SPU_Annual_Total_Energy*'Rates Table'!G31,0)/100","v":0},{"$f":"IFERROR(SPU_Annual_Total_Energy*'Rates Table'!H31,0)/100","v":0},{"$f":"IFERROR(SPU_Annual_Total_Energy*'Rates Table'!I31,0)/100","v":0},{"$f":"IFERROR(SPU_Annual_Total_Energy*'Rates Table'!J31,0)/100","v":0},{"$f":"IFERROR(SPU_Annual_Total_Energy*'Rates Table'!K31,0)/100","v":0},{"$f":"IFERROR(SPU_Annual_Total_Energy*'Rates Table'!L31,0)/100","v":0},{"$f":"IFERROR(SPU_Annual_Total_Energy*'Rates Table'!M31,0)/100","v":0},{"$f":"IFERROR(SPU_Annual_Total_Energy*'Rates Table'!N31,0)/100","v":0},{"$f":"IFERROR(SPU_Annual_Total_Energy*'Rates Table'!O31,0)/100","v":0},{"$f":"IFERROR(SPU_Annual_Total_Energy*'Rates Table'!P31,0)/100","v":0},{"$f":"IFERROR(SPU_Annual_Total_Energy*'Rates Table'!Q31,0)/100","v":0},{"$f":"IFERROR(SPU_Annual_Total_Energy*'Rates Table'!R31,0)/100","v":0},{"$f":"IFERROR(SPU_Annual_Total_Energy*'Rates Table'!S31,0)/100","v":0},{"$f":"IFERROR(SPU_Annual_Total_Energy*'Rates Table'!T31,0)/100","v":0},{"$f":"IFERROR(SPU_Annual_Total_Energy*'Rates Table'!U31,0)/100","v":0},{"$f":"IFERROR(SPU_Annual_Total_Energy*'Rates Table'!V31,0)/100","v":0},{"$f":"IFERROR(SPU_Annual_Total_Energy*'Rates Table'!W31,0)/100","v":0},{"$f":"IFERROR(SPU_Annual_Total_Energy*'Rates Table'!X31,0)/100","v":0},{"$f":"IFERROR(SPU_Annual_Total_Energy*'Rates Table'!Y31,0)/100","v":0},{"$f":"IFERROR(SPU_Annual_Total_Energy*'Rates Table'!Z31,0)/100","v":0},null,{"$f":"IFERROR(SPU_Annual_Total_Energy*'Rates Table'!AB31,0)/100","v":0},{"$f":"IFERROR(SPU_Annual_Total_Energy*'Rates Table'!AC31,0)/100","v":0},{"$f":"IFERROR(SPU_Annual_Total_Energy*'Rates Table'!AD31,0)/100","v":0},{"$f":"IFERROR(SPU_Annual_Total_Energy*'Rates Table'!AF31,0)/100","v":0},{"$f":"IFERROR(Homeflex_Total_Energy*'Rates Table'!AF31,0)/100","v":0},{"$f":"IFERROR(Homeflex_Total_Energy*'Rates Table'!AG31,0)/100","v":0},{"$f":"IFERROR(Homeflex_Total_Energy*'Rates Table'!AH31,0)/100","v":0},{"$f":"IFERROR(Homeflex_Total_Energy*'Rates Table'!AI31,0)/100","v":0},null,{"$f":"SUMIFS(AL31:BO31,$F$7:$AI$7,Selected_Tariff_ID)","v":0},{"$f":"IFERROR(SPU_Annual_Total_Energy*'Rates Table'!AL31,0)/100","v":0},{"$f":"IFERROR(SPU_Annual_Total_Energy*'Rates Table'!AM31,0)/100","v":0},{"$f":"IFERROR(SPU_Annual_Total_Energy*'Rates Table'!AN31,0)/100","v":0},{"$f":"IFERROR(SPU_Annual_Total_Energy*'Rates Table'!AO31,0)/100","v":0},{"$f":"IFERROR(SPU_Annual_Total_Energy*'Rates Table'!AP31,0)/100","v":0},{"$f":"IFERROR(SPU_Annual_Total_Energy*'Rates Table'!AQ31,0)/100","v":0},{"$f":"IFERROR(SPU_Annual_Total_Energy*'Rates Table'!AR31,0)/100","v":0},{"$f":"IFERROR(SPU_Annual_Total_Energy*'Rates Table'!AS31,0)/100","v":0},{"$f":"IFERROR(SPU_Annual_Total_Energy*'Rates Table'!AT31,0)/100","v":0},{"$f":"IFERROR(SPU_Annual_Total_Energy*'Rates Table'!AU31,0)/100","v":0},{"$f":"IFERROR(SPU_Annual_Total_Energy*'Rates Table'!AV31,0)/100","v":0},{"$f":"IFERROR(SPU_Annual_Total_Energy*'Rates Table'!AW31,0)/100","v":0},{"$f":"IFERROR(SPU_Annual_Total_Energy*'Rates Table'!AX31,0)/100","v":0},{"$f":"IFERROR(SPU_Annual_Total_Energy*'Rates Table'!AY31,0)/100","v":0},{"$f":"IFERROR(SPU_Annual_Total_Energy*'Rates Table'!AZ31,0)/100","v":0},{"$f":"IFERROR(SPU_Annual_Total_Energy*'Rates Table'!BA31,0)/100","v":0},{"$f":"IFERROR(SPU_Annual_Total_Energy*'Rates Table'!BB31,0)/100","v":0},{"$f":"IFERROR(SPU_Annual_Total_Energy*'Rates Table'!BC31,0)/100","v":0},{"$f":"IFERROR(SPU_Annual_Total_Energy*'Rates Table'!BD31,0)/100","v":0},{"$f":"IFERROR(SPU_Annual_Total_Energy*'Rates Table'!BE31,0)/100","v":0},{"$f":"IFERROR(SPU_Annual_Total_Energy*'Rates Table'!BF31,0)/100","v":0},{"$f":"IFERROR(SPU_Annual_Total_Energy*'Rates Table'!BG31,0)/100","v":0},{"$f":"IFERROR(SPU_Annual_Total_Energy*'Rates Table'!BH31,0)/100","v":0},{"$f":"IFERROR(SPU_Annual_Total_Energy*'Rates Table'!BI31,0)/100","v":0},{"$f":"IFERROR(SPU_Annual_Total_Energy*'Rates Table'!BJ31,0)/100","v":0},{"$f":"IFERROR(SPU_Annual_Total_Energy*'Rates Table'!BK31,0)/100","v":0},{"$f":"IFERROR(Homeflex_Total_Energy*'Rates Table'!BL31,0)/100","v":0},{"$f":"IFERROR(Homeflex_Total_Energy*'Rates Table'!BM31,0)/100","v":0},{"$f":"IFERROR(Homeflex_Total_Energy*'Rates Table'!BN31,0)/100","v":0},{"$f":"IFERROR(Homeflex_Total_Energy*'Rates Table'!BO31,0)/100","v":0}]
[null,null,"Service charge",{"$f":"IF(Table_1=1,\"R/day\",\"R/day\")","v":"R/day"},{"$f":"SUMIFS(F32:AI32,$F$7:$AI$7,$F$2)","v":1116.5958333333333},{"$f":"IFERROR('Rates Table'!F32*PODs*ESKOM_Total_days,0)","v":1116.5958333333333},{"$f":"IFERROR('Rates Table'!G32*PODs*ESKOM_Total_days,0)","v":1116.5958333333333},{"$f":"IFERROR('Rates Table'!H32*PODs*ESKOM_Total_days,0)","v":1116.5958333333333},{"$f":"IFERROR('Rates Table'!I32*PODs*ESKOM_Total_days,0)","v":0},{"$f":"IFERROR('Rates Table'!J32*PODs*ESKOM_Total_days,0)","v":0},{"$f":"IFERROR('Rates Table'!K32*PODs*ESKOM_Total_days,0)","v":0},{"$f":"IFERROR('Rates Table'!L32*PODs*ESKOM_Total_days,0)","v":0},{"$f":"IFERROR('Rates Table'!M32*PODs*ESKOM_Total_days,0)","v":0},{"$f":"IFERROR('Rates Table'!N32*PODs*ESKOM_Total_days,0)","v":0},{"$f":"IFERROR('Rates Table'!O32*PODs*ESKOM_Total_days,0)","v":0},{"$f":"IFERROR('Rates Table'!P32*PODs*ESKOM_Total_days,0)","v":0},{"$f":"IFERROR('Rates Table'!Q32*PODs*ESKOM_Total_days,0)","v":1406.7708333333335},{"$f":"IFERROR('Rates Table'!R32*PODs*ESKOM_Total_days,0)","v":1406.7708333333335},{"$f":"IFERROR('Rates Table'!S32*PODs*ESKOM_Total_days,0)","v":1406.7708333333335},{"$f":"IFERROR('Rates Table'!T32*PODs*ESKOM_Total_days,0)","v":0},{"$f":"IFERROR('Rates Table'!U32*PODs*ESKOM_Total_days,0)","v":3016.7250000000004},{"$f":"IFERROR('Rates Table'!V32*PODs*ESKOM_Total_days,0)","v":0},{"$f":"IFERROR('Rates Table'!W32*PODs*ESKOM_Total_days,0)","v":0},{"$f":"IFERROR('Rates Table'!X32*PODs*ESKOM_Total_days,0)","v":0},{"$f":"IFERROR('Rates Table'!Y32*PODs*ESKOM_Total_days,0)","v":0},{"$f":"IFERROR('Rates Table'!Z32*PODs*ESKOM_Total_days,0)","v":333.36666666666673},null,{"$f":"IFERROR('Rates Table'!AB32*PODs*ESKOM_Total_days,0)","v":0},{"$f":"IFERROR('Rates Table'!AC32*PODs*ESKOM_Total_days,0)","v":0},{"$f":"IFERROR('Rates Table'!AD32*PODs*ESKOM_Total_days,0)","v":0},{"$f":"IFERROR('Rates Table'!AF32*PODs*ESKOM_Total_days,0)","v":0},{"$f":"IFERROR('Rates Table'!AF32*PODs*ESKOM_Total_days,0)","v":0},{"$f":"IFERROR('Rates Table'!AG32*PODs*ESKOM_Total_days,0)","v":0},{"$f":"IFERROR('Rates Table'!AH32*PODs*ESKOM_Total_days,0)","v":0},{"$f":"IFERROR('Rates Table'!AI32*PODs*ESKOM_Total_days,0)","v":0},null,{"$f":"SUMIFS(AL32:BO32,$F$7:$AI$7,Selected_Tariff_ID)","v":447.125},{"$f":"IFERROR('Rates Table'!AL32*PODs*ESKOM_Total_days,0)","v":447.125},{"$f":"IFERROR('Rates Table'!AM32*PODs*ESKOM_Total_days,0)","v":447.125},{"$f":"IFERROR('Rates Table'!AN32*PODs*ESKOM_Total_days,0)","v":447.125},{"$f":"IFERROR('Rates Table'!AO32*PODs*ESKOM_Total_days,0)","v":0},{"$f":"IFERROR('Rates Table'!AP32*PODs*ESKOM_Total_days,0)","v":0},{"$f":"IFERROR('Rates Table'!AQ32*PODs*ESKOM_Total_days,0)","v":0},{"$f":"IFERROR('Rates Table'!AR32*PODs*ESKOM_Total_days,0)","v":99.462500000000006},{"$f":"IFERROR('Rates Table'!AS32*PODs*ESKOM_Total_days,0)","v":99.462500000000006},{"$f":"IFERROR('Rates Table'!AT32*PODs*ESKOM_Total_days,0)","v":99.462500000000006},{"$f":"IFERROR('Rates Table'!AU32*PODs*ESKOM_Total_days,0)","v":99.462500000000006},{"$f":"IFERROR('Rates Table'!AV32*PODs*ESKOM_Total_days,0)","v":99.462500000000006},{"$f":"IFERROR('Rates Table'!AW32*PODs*ESKOM_Total_days,0)","v":745.20833333333337},{"$f":"IFERROR('Rates Table'!AX32*PODs*ESKOM_Total_days,0)","v":745.20833333333337},{"$f":"IFERROR('Rates Table'!AY32*PODs*ESKOM_Total_days,0)","v":745.20833333333337},{"$f":"IFERROR('Rates Table'!AZ32*PODs*ESKOM_Total_days,0)","v":0},{"$f":"IFERROR('Rates Table'!BA32*PODs*ESKOM_Total_days,0)","v":2646.25},{"$f":"IFERROR('Rates Table'!BB32*PODs*ESKOM_Total_days,0)","v":0},{"$f":"IFERROR('Rates Table'!BC32*PODs*ESKOM_Total_days,0)","v":0},{"$f":"IFERROR('Rates Table'!BD32*PODs*ESKOM_Total_days,0)","v":0},{"$f":"IFERROR('Rates Table'!BE32*PODs*ESKOM_Total_days,0)","v":0},{"$f":"IFERROR('Rates Table'!BF32*PODs*ESKOM_Total_days,0)","v":982.45833333333326},{"$f":"IFERROR('Rates Table'!BG32*PODs*ESKOM_Total_days,0)","v":0},{"$f":"IFERROR('Rates Table'!BH32*PODs*ESKOM_Total_days,0)","v":0},{"$f":"IFERROR('Rates Table'!BI32*PODs*ESKOM_Total_days,0)","v":0},{"$f":"IFERROR('Rates Table'!BJ32*PODs*ESKOM_Total_days,0)","v":0},{"$f":"IFERROR('Rates Table'!BK32*PODs*ESKOM_Total_days,0)","v":0},{"$f":"IFERROR('Rates Table'!BL32*PODs*ESKOM_Total_days,0)","v":99.462500000000006},{"$f":"IFERROR('Rates Table'!BM32*PODs*ESKOM_Total_days,0)","v":99.462500000000006},{"$f":"IFERROR('Rates Table'!BN32*PODs*ESKOM_Total_days,0)","v":99.462500000000006},{"$f":"IFERROR('Rates Table'!BO32*PODs*ESKOM_Total_days,0)","v":99.462500000000006}]
[null,null,"Electrification and rural subsidy ","c/kWh",{"$f":"SUMIFS(F33:AI33,$F$7:$AI$7,$F$2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIFS(AL33:BO33,$F$7:$AI$7,Selected_Tariff_ID)","v":0},{"$f":"IFERROR(SPU_Annual_Total_Energy*'Rates Table'!AL33,0)/100","v":0},{"$f":"IFERROR(SPU_Annual_Total_Energy*'Rates Table'!AM33,0)/100","v":0},{"$f":"IFERROR(SPU_Annual_Total_Energy*'Rates Table'!AN33,0)/100","v":0},{"$f":"IFERROR(SPU_Annual_Total_Energy*'Rates Table'!AO33,0)/100","v":0},{"$f":"IFERROR(SPU_Annual_Total_Energy*'Rates Table'!AP33,0)/100","v":0},{"$f":"IFERROR(SPU_Annual_Total_Energy*'Rates Table'!AQ33,0)/100","v":0},{"$f":"IFERROR(SPU_Annual_Total_Energy*'Rates Table'!AR33,0)/100","v":0},{"$f":"IFERROR(SPU_Annual_Total_Energy*'Rates Table'!AS33,0)/100","v":0},{"$f":"IFERROR(SPU_Annual_Total_Energy*'Rates Table'!AT33,0)/100","v":0},{"$f":"IFERROR(SPU_Annual_Total_Energy*'Rates Table'!AU33,0)/100","v":0},{"$f":"IFERROR(SPU_Annual_Total_Energy*'Rates Table'!AV33,0)/100","v":0},{"$f":"IFERROR(SPU_Annual_Total_Energy*'Rates Table'!AW33,0)/100","v":0},{"$f":"IFERROR(SPU_Annual_Total_Energy*'Rates Table'!AX33,0)/100","v":0},{"$f":"IFERROR(SPU_Annual_Total_Energy*'Rates Table'!AY33,0)/100","v":0},{"$f":"IFERROR(SPU_Annual_Total_Energy*'Rates Table'!AZ33,0)/100","v":0},{"$f":"IFERROR(SPU_Annual_Total_Energy*'Rates Table'!BA33,0)/100","v":0},{"$f":"IFERROR(SPU_Annual_Total_Energy*'Rates Table'!BB33,0)/100","v":0},{"$f":"IFERROR(SPU_Annual_Total_Energy*'Rates Table'!BC33,0)/100","v":0},{"$f":"IFERROR(SPU_Annual_Total_Energy*'Rates Table'!BD33,0)/100","v":0},{"$f":"IFERROR(SPU_Annual_Total_Energy*'Rates Table'!BE33,0)/100","v":0},{"$f":"IFERROR(SPU_Annual_Total_Energy*'Rates Table'!BF33,0)/100","v":0},{"$f":"IFERROR(SPU_Annual_Total_Energy*'Rates Table'!BG33,0)/100","v":0},{"$f":"IFERROR(SPU_Annual_Total_Energy*'Rates Table'!BH33,0)/100","v":0},{"$f":"IFERROR(SPU_Annual_Total_Energy*'Rates Table'!BI33,0)/100","v":0},{"$f":"IFERROR(SPU_Annual_Total_Energy*'Rates Table'!BJ33,0)/100","v":0},{"$f":"IFERROR(SPU_Annual_Total_Energy*'Rates Table'!BK33,0)/100","v":0},{"$f":"IFERROR(Homeflex_Total_Energy*'Rates Table'!BL33,0)/100","v":0},{"$f":"IFERROR(Homeflex_Total_Energy*'Rates Table'!BM33,0)/100","v":0},{"$f":"IFERROR(Homeflex_Total_Energy*'Rates Table'!BN33,0)/100","v":0},{"$f":"IFERROR(Homeflex_Total_Energy*'Rates Table'!BO33,0)/100","v":0}]
[]
[null,"Total other charges",null,null,{"$f":"SUM(E30:E33)","v":1116.5958333333333},{"$f":"SUM(F30:F33)","v":1116.5958333333333},1116.5958333333333,1116.5958333333333,0,0,0,0,0,0,0,0,1406.7708333333335,1406.7708333333335,1406.7708333333335,0,3016.7250000000004,0,0,0,0,{"$f":"SUM(Z30:Z33)","v":333.36666666666673},{"$f":"SUM(AA30:AA33)","v":0},0,0,0,0,0,0,0,0,null,{"$f":"SUM(AK30:AK33)","v":447.125},{"$f":"SUM(AL30:AL33)","v":447.125},447.125,447.125,0,0,0,99.462500000000006,99.462500000000006,99.462500000000006,99.462500000000006,99.462500000000006,745.20833333333337,745.20833333333337,745.20833333333337,0,2646.25,0,0,0,0,{"$f":"SUM(BF30:BF33)","v":982.45833333333326},{"$f":"SUM(BG30:BG33)","v":0},0,0,0,{"$f":"SUM(BK30:BK33)","v":0},99.462500000000006,99.462500000000006,99.462500000000006,99.462500000000006]
[]
[null,"Total excl VAT",null,null,{"$f":"E35+E27+E14","v":2408.3916666666664},2408.3916666666664,3293.5166666666664,4877.3125,0,0,0,319.98333333333335,599.51250000000005,1237.6541666666667,195.57916666666665,2029.4,3100.3708333333334,4010.1333333333337,5568.9875000000011,1348.6750000000002,{"$f":"U35+U27+U14","v":3016.7250000000004},0,0,0,0,{"$f":"Z35+Z27+Z14","v":333.36666666666673},{"$f":"AA35+AA27+AA14","v":0},0,0,0,319.98333333333335,319.98333333333335,{"$f":"AG35+AG27+AG14","v":599.51250000000005},{"$f":"AH35+AH27+AH14","v":1237.6541666666667},{"$f":"AI35+AI27+AI14","v":195.57916666666665},null,{"$f":"AK35+AK27+AK14","v":1126.0250000000001},{"$f":"AL35+AL27+AL14","v":1126.0250000000001},1455.7416666666668,2964.104166666667,0,0,0,490.31666666666672,961.47083333333342,1952.4458333333334,367.73750000000001,244.85416666666669,2719.5541666666668,3858.6583333333338,5788.9,1450.875,{"$f":"BA35+BA27+BA14","v":2646.25},0,0,0,0,{"$f":"BF35+BF27+BF14","v":982.45833333333326},{"$f":"BG35+BG27+BG14","v":0},0,0,0,{"$f":"BK35+BK27+BK14","v":0},490.31666666666672,{"$f":"BM35+BM27+BM14","v":961.47083333333342},{"$f":"BN35+BN27+BN14","v":1952.4458333333334},{"$f":"BO35+BO27+BO14","v":367.73750000000001}]
[null,"VAT",null,{"$f":"'Monthly Average Bill'!D51","v":0.15},{"$f":"E37*$D38","v":361.25874999999996},{"$f":"F37*$D38","v":361.25874999999996},494.02749999999992,731.59687499999995,0,0,0,47.997500000000002,89.92687500000001,185.64812499999999,29.336874999999996,304.41000000000003,465.05562499999996,601.52,835.3481250000001,202.30125000000001,{"$f":"U37*$D38","v":452.50875000000002},0,0,0,0,{"$f":"Z37*$D38","v":50.00500000000001},{"$f":"AA37*$D38","v":0},0,0,0,47.997500000000002,47.997500000000002,{"$f":"AG37*$D38","v":89.92687500000001},{"$f":"AH37*$D38","v":185.64812499999999},{"$f":"AI37*$D38","v":29.336874999999996},null,{"$f":"AK37*$D38","v":168.90375},168.90375,218.36125000000001,444.61562500000002,0,0,0,73.547499999999999,144.22062500000001,292.86687499999999,55.160625000000003,36.728124999999999,407.93312500000002,578.79875000000004,868.33499999999992,217.63124999999999,{"$f":"BA37*$D38","v":396.9375},0,0,0,0,{"$f":"BF37*$D38","v":147.36874999999998},{"$f":"BG37*$D38","v":0},0,0,0,{"$f":"BK37*$D38","v":0},73.547499999999999,{"$f":"BM37*$D38","v":144.22062500000001},{"$f":"BN37*$D38","v":292.86687499999999},{"$f":"BO37*$D38","v":55.160625000000003}]
[]
[null,"Total account",null,null,{"$f":"SUM(E37:E38)","v":2769.6504166666664},{"$f":"SUM(F37:F38)","v":2769.6504166666664},3787.5441666666666,5608.9093750000002,0,0,0,367.98083333333335,689.43937500000004,1423.3022916666666,224.91604166666664,2333.81,3565.4264583333334,4611.6533333333336,6404.3356250000015,1550.9762500000002,{"$f":"SUM(U37:U38)","v":3469.2337500000003},0,0,0,0,{"$f":"SUM(Z37:Z38)","v":383.37166666666673},{"$f":"SUM(AA37:AA38)","v":0},0,0,0,367.98083333333335,367.98083333333335,{"$f":"SUM(AG37:AG38)","v":689.43937500000004},{"$f":"SUM(AH37:AH38)","v":1423.3022916666666},{"$f":"SUM(AI37:AI38)","v":224.91604166666664},null,{"$f":"SUM(AK37:AK38)","v":1294.92875},{"$f":"SUM(AL37:AL38)","v":1294.92875},1674.1029166666667,3408.7197916666669,0,0,0,563.86416666666673,1105.6914583333335,2245.3127083333334,422.89812499999999,281.58229166666666,3127.4872916666668,4437.4570833333337,6657.2349999999997,1668.5062499999999,{"$f":"SUM(BA37:BA38)","v":3043.1875},0,0,0,0,{"$f":"SUM(BF37:BF38)","v":1129.8270833333331},{"$f":"SUM(BG37:BG38)","v":0},0,0,0,{"$f":"SUM(BK37:BK38)","v":0},563.86416666666673,{"$f":"SUM(BM37:BM38)","v":1105.6914583333335},{"$f":"SUM(BN37:BN38)","v":2245.3127083333334},{"$f":"SUM(BO37:BO38)","v":422.89812499999999}]
[]
[null,"Average price c/kWh",null,null,{"$f":"SUMIFS(F42:AI42,$F$7:$AI$7,$F$2)","v":{"$error":"#DIV/0!"}},{"$f":"F37/SPU_Annual_Total_Energy*100","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"H37/SPU_Annual_Total_Energy*100","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"U37/SPU_Annual_Total_Energy*100","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"Z37/SPU_Annual_Total_Energy*100","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"AG37/SPU_Annual_Total_Energy*100","v":{"$error":"#DIV/0!"}},{"$f":"AH37/SPU_Annual_Total_Energy*100","v":{"$error":"#DIV/0!"}},{"$f":"AI37/SPU_Annual_Total_Energy*100","v":{"$error":"#DIV/0!"}},null,{"$f":"SUMIFS(AL42:BO42,$F$7:$AI$7,Selected_Tariff_ID)","v":{"$error":"#DIV/0!"}},{"$f":"AL37/SPU_Annual_Total_Energy*100","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"BA37/SPU_Annual_Total_Energy*100","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"BF37/SPU_Annual_Total_Energy*100","v":{"$error":"#DIV/0!"}},{"$f":"BG37/SPU_Annual_Total_Energy*100","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"BK37/SPU_Annual_Total_Energy*100","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"BM37/SPU_Annual_Total_Energy*100","v":{"$error":"#DIV/0!"}},{"$f":"BN37/SPU_Annual_Total_Energy*100","v":{"$error":"#DIV/0!"}},{"$f":"BO37/SPU_Annual_Total_Energy*100","v":{"$error":"#DIV/0!"}}]
[]
[null,"Check tables"]
[null,null,"Table 1: 1 = LPU, 0 = SPU",null,{"$f":"SUMIFS(F45:AI45,$F$7:$AI$7,$F$2)","v":0},{"$f":"'Rates Table'!F44","v":0},{"$f":"'Rates Table'!G44","v":0},{"$f":"'Rates Table'!H44","v":0},{"$f":"'Rates Table'!I44","v":0},{"$f":"'Rates Table'!J44","v":0},{"$f":"'Rates Table'!K44","v":0},{"$f":"'Rates Table'!L44","v":0},{"$f":"'Rates Table'!M44","v":0},{"$f":"'Rates Table'!N44","v":0},{"$f":"'Rates Table'!O44","v":0},{"$f":"'Rates Table'!P44","v":0},{"$f":"'Rates Table'!Q44","v":0},{"$f":"'Rates Table'!R44","v":0},{"$f":"'Rates Table'!S44","v":0},{"$f":"'Rates Table'!T44","v":0},{"$f":"'Rates Table'!U44","v":0},{"$f":"'Rates Table'!V44","v":0},{"$f":"'Rates Table'!W44","v":0},{"$f":"'Rates Table'!X44","v":0},{"$f":"'Rates Table'!Y44","v":0},{"$f":"'Rates Table'!Z44","v":0},{"$f":"'Rates Table'!AA44","v":0},{"$f":"'Rates Table'!AB44","v":0},{"$f":"'Rates Table'!AC44","v":0},{"$f":"'Rates Table'!AD44","v":0},{"$f":"'Rates Table'!AF44","v":0},{"$f":"'Rates Table'!AF44","v":0},{"$f":"'Rates Table'!AG44","v":0},{"$f":"'Rates Table'!AH44","v":0},{"$f":"'Rates Table'!AI44","v":0},null,{"$f":"SUMIFS(AL45:BO45,$F$7:$AI$7,Selected_Tariff_ID)","v":0},{"$f":"F45","v":0},0,0,0,0,0,0,0,0,0,{"$f":"P45","v":0},0,0,0,0,0,0,0,0,0,{"$f":"Z45","v":0},0,0,0,0,0,{"$f":"AF45","v":0},0,0,0]
[null,null,"Tariff Type",null,{"$f":"Selected_Tariff_Type","v":"Urban"},{"$f":"INDEX(Full_Tariff_Type,F$7,)","v":"Urban"},"Urban","Urban","Urban","Urban","Urban","Urban","Urban","Urban","Urban","Urban","Rural","Rural","Rural","Rural","Rural","Rural","Rural","Urban","Urban","Urban","Urban","Urban","Urban","Urban","Urban","Urban","Urban","Urban","Urban",null,{"$f":"Selected_Tariff_Type","v":"Urban"},"Urban","Urban","Urban","Urban","Urban","Urban","Urban","Urban","Urban","Urban","Urban","Rural","Rural","Rural","Rural","Rural","Rural","Rural","Urban","Urban","Urban","Urban","Urban","Urban","Urban","Urban","Urban","Urban","Urban","Urban"]

{"sheet":"Workings Low","index":6,"n_rows":46,"n_cols":67,"rows_kept":46,"cut":false,"hidden":true,"merged":[]}
[]
[null,null,null,null,{"$f":"Inputs!G21","v":"Businessrate 1"},{"$f":"MATCH(E2,Full_Tariff_List,0)","v":1}]
[]
[null,"Calculations by Tariff"]
[]
[null,"Tariffs",null,null,{"$f":"E2","v":"Businessrate 1"},{"$f":"INDEX(Full_Tariff_List,F$7,)","v":"Businessrate 1"},"Businessrate 2","Businessrate 3","Businessrate 4","Homelight 20A","Homelight 60A","Homepower 1","Homepower 2","Homepower 3","Homepower 4","Homepower Bulk","Landrate 1","Landrate 2","Landrate 3","Landrate 4","Landrate Dx","Landlight 20A","Landlight 60A","Public Lighting All Night","Public Lighting 24 Hours","Public Lighting Urban Fixed","Municflex","Municrate 1","Municrate 2","Municrate 3","Municrate 4","Homeflex 1","Homeflex 2","Homeflex 3","Homeflex 4",null,{"$f":"Selected_Base_Tariff","v":"Businessrate 1"},{"$f":"F6","v":"Businessrate 1"},"Businessrate 2","Businessrate 3","Businessrate 4","Homelight 20A","Homelight 60A","Homepower 1","Homepower 2","Homepower 3",{"$f":"O6","v":"Homepower 4"},"Homepower Bulk","Landrate 1","Landrate 2","Landrate 3","Landrate 4","Landrate Dx","Landlight 20A","Landlight 60A","Public Lighting All Night",{"$f":"Y6","v":"Public Lighting 24 Hours"},"Public Lighting Urban Fixed",{"$f":"AA6","v":"Municflex"},"Municrate 1","Municrate 2","Municrate 3","Municrate 4",{"$f":"AF6","v":"Homeflex 1"},"Homeflex 2","Homeflex 3","Homeflex 4"]
[null,null,null,null,{"$f":"F2","v":1},1,{"$f":"F7+1","v":2},{"$f":"G7+1","v":3},4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,28,{"$f":"AA7+1","v":29},{"$f":"AB7+1","v":30},{"$f":"AC7+1","v":31},{"$f":"AD7+1","v":32},33,{"$f":"AF7+1","v":34},{"$f":"AG7+1","v":35},{"$f":"AH7+1","v":36},null,1,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,28,{"$f":"BG7+1","v":29},{"$f":"BH7+1","v":30},31,32,33,34,35,36]
[null,"Network charges",null,"Units",{"$f":"Current_Period&\" Rates\"","v":"2024/25 Rates"},{"$f":"E8","v":"2024/25 Rates"},{"$f":"F8","v":"2024/25 Rates"},"2024/25 Rates","2024/25 Rates","2024/25 Rates","2024/25 Rates","2024/25 Rates","2024/25 Rates","2024/25 Rates","2024/25 Rates","2024/25 Rates","2024/25 Rates","2024/25 Rates","2024/25 Rates","2024/25 Rates","2024/25 Rates","2024/25 Rates","2024/25 Rates","2024/25 Rates","2024/25 Rates","2024/25 Rates","2024/25 Rates",{"$f":"AA8","v":"2024/25 Rates"},{"$f":"AB8","v":"2024/25 Rates"},{"$f":"AC8","v":"2024/25 Rates"},{"$f":"AD8","v":"2024/25 Rates"},{"$f":"Y8","v":"2024/25 Rates"},"2024/25 Rates","2024/25 Rates","2024/25 Rates",null,{"$f":"New_Period&\" Rates\"","v":"2025/26 Rates"},{"$f":"AK8","v":"2025/26 Rates"},{"$f":"AL8","v":"2025/26 Rates"},"2025/26 Rates","2025/26 Rates","2025/26 Rates","2025/26 Rates","2025/26 Rates","2025/26 Rates","2025/26 Rates","2025/26 Rates","2025/26 Rates","2025/26 Rates","2025/26 Rates","2025/26 Rates","2025/26 Rates","2025/26 Rates","2025/26 Rates","2025/26 Rates","2025/26 Rates","2025/26 Rates","2025/26 Rates","2025/26 Rates",{"$f":"BG8","v":"2025/26 Rates"},{"$f":"BH8","v":"2025/26 Rates"},{"$f":"BI8","v":"2025/26 Rates"},{"$f":"BJ8","v":"2025/26 Rates"},{"$f":"BE8","v":"2025/26 Rates"},"2025/26 Rates","2025/26 Rates","2025/26 Rates"]
[]
[null,null,"Distribution network demand charge","c/kWh",{"$f":"SUMIFS(F10:AI10,$F$7:$AI$7,$F$2)","v":0},{"$f":"IFERROR('Rates Table'!F10*SPU_Annual_Total_Energy,0)/100","v":0},{"$f":"IFERROR('Rates Table'!G10*SPU_Annual_Total_Energy,0)/100","v":0},{"$f":"IFERROR('Rates Table'!H10*SPU_Annual_Total_Energy,0)/100","v":0},{"$f":"IFERROR('Rates Table'!I10*SPU_Annual_Total_Energy,0)/100","v":0},{"$f":"IFERROR('Rates Table'!J10*SPU_Annual_Total_Energy,0)/100","v":0},{"$f":"IFERROR('Rates Table'!K10*SPU_Annual_Total_Energy,0)/100","v":0},{"$f":"IFERROR('Rates Table'!L10*SPU_Annual_Total_Energy,0)/100","v":0},{"$f":"IFERROR('Rates Table'!M10*SPU_Annual_Total_Energy,0)/100","v":0},{"$f":"IFERROR('Rates Table'!N10*SPU_Annual_Total_Energy,0)/100","v":0},{"$f":"IFERROR('Rates Table'!O10*SPU_Annual_Total_Energy,0)/100","v":0},{"$f":"IFERROR('Rates Table'!P10*SPU_Annual_Total_Energy,0)/100","v":0},{"$f":"IFERROR('Rates Table'!Q10*SPU_Annual_Total_Energy,0)/100","v":0},{"$f":"IFERROR('Rates Table'!R10*SPU_Annual_Total_Energy,0)/100","v":0},{"$f":"IFERROR('Rates Table'!S10*SPU_Annual_Total_Energy,0)/100","v":0},{"$f":"IFERROR('Rates Table'!T10*SPU_Annual_Total_Energy,0)/100","v":0},{"$f":"IFERROR('Rates Table'!U10*SPU_Annual_Total_Energy,0)/100","v":0},{"$f":"IFERROR('Rates Table'!V10*SPU_Annual_Total_Energy,0)/100","v":0},{"$f":"IFERROR('Rates Table'!W10*SPU_Annual_Total_Energy,0)/100","v":0},{"$f":"IFERROR('Rates Table'!X10*SPU_Annual_Total_Energy,0)/100","v":0},{"$f":"IFERROR('Rates Table'!Y10*SPU_Annual_Total_Energy,0)/100","v":0},{"$f":"IFERROR('Rates Table'!Z10*SPU_Annual_Total_Energy,0)/100","v":0},null,{"$f":"IFERROR('Rates Table'!AB10*SPU_Annual_Total_Energy,0)/100","v":0},{"$f":"IFERROR('Rates Table'!AC10*SPU_Annual_Total_Energy,0)/100","v":0},{"$f":"IFERROR('Rates Table'!AD10*SPU_Annual_Total_Energy,0)/100","v":0},{"$f":"IFERROR('Rates Table'!AF10*SPU_Annual_Total_Energy,0)/100","v":0},{"$f":"IFERROR('Rates Table'!AF10*SPU_Annual_Total_Energy,0)/100","v":0},{"$f":"IFERROR('Rates Table'!AG10*SPU_Annual_Total_Energy,0)/100","v":0},{"$f":"IFERROR('Rates Table'!AH10*SPU_Annual_Total_Energy,0)/100","v":0},{"$f":"IFERROR('Rates Table'!AI10*SPU_Annual_Total_Energy,0)/100","v":0},null,{"$f":"SUMIFS(AL10:BO10,$F$7:$AI$7,Selected_Tariff_ID)","v":0},{"$f":"IFERROR('Rates Table'!AL10*SPU_Annual_Total_Energy,0)/100","v":0},{"$f":"IFERROR('Rates Table'!AM10*SPU_Annual_Total_Energy,0)/100","v":0},{"$f":"IFERROR('Rates Table'!AN10*SPU_Annual_Total_Energy,0)/100","v":0},{"$f":"IFERROR('Rates Table'!AO10*SPU_Annual_Total_Energy,0)/100","v":0},{"$f":"IFERROR('Rates Table'!AP10*SPU_Annual_Total_Energy,0)/100","v":0},{"$f":"IFERROR('Rates Table'!AQ10*SPU_Annual_Total_Energy,0)/100","v":0},{"$f":"IFERROR('Rates Table'!AR10*SPU_Annual_Total_Energy,0)/100","v":0},{"$f":"IFERROR('Rates Table'!AS10*SPU_Annual_Total_Energy,0)/100","v":0},{"$f":"IFERROR('Rates Table'!AT10*SPU_Annual_Total_Energy,0)/100","v":0},{"$f":"IFERROR('Rates Table'!AU10*SPU_Annual_Total_Energy,0)/100","v":0},{"$f":"IFERROR('Rates Table'!AV10*SPU_Annual_Total_Energy,0)/100","v":0},{"$f":"IFERROR('Rates Table'!AW10*SPU_Annual_Total_Energy,0)/100","v":0},{"$f":"IFERROR('Rates Table'!AX10*SPU_Annual_Total_Energy,0)/100","v":0},{"$f":"IFERROR('Rates Table'!AY10*SPU_Annual_Total_Energy,0)/100","v":0},{"$f":"IFERROR('Rates Table'!AZ10*SPU_Annual_Total_Energy,0)/100","v":0},{"$f":"IFERROR('Rates Table'!BA10*SPU_Annual_Total_Energy,0)/100","v":0},{"$f":"IFERROR('Rates Table'!BB10*SPU_Annual_Total_Energy,0)/100","v":0},{"$f":"IFERROR('Rates Table'!BC10*SPU_Annual_Total_Energy,0)/100","v":0},{"$f":"IFERROR('Rates Table'!BD10*SPU_Annual_Total_Energy,0)/100","v":0},{"$f":"IFERROR('Rates Table'!BE10*SPU_Annual_Total_Energy,0)/100","v":0},{"$f":"IFERROR('Rates Table'!BF10*SPU_Annual_Total_Energy,0)/100","v":0},null,{"$f":"IFERROR('Rates Table'!BH10*SPU_Annual_Total_Energy,0)/100","v":0},{"$f":"IFERROR('Rates Table'!BI10*SPU_Annual_Total_Energy,0)/100","v":0},{"$f":"IFERROR('Rates Table'!BJ10*SPU_Annual_Total_Energy,0)/100","v":0},{"$f":"IFERROR('Rates Table'!BK10*SPU_Annual_Total_Energy,0)/100","v":0},{"$f":"IFERROR('Rates Table'!BL10*Homeflex_Total_Energy,0)/100","v":0},{"$f":"IFERROR('Rates Table'!BM10*Homeflex_Total_Energy,0)/100","v":0},{"$f":"IFERROR('Rates Table'!BN10*Homeflex_Total_Energy,0)/100","v":0},{"$f":"IFERROR('Rates Table'!BO10*Homeflex_Total_Energy,0)/100","v":0}]
[null,null,"Network demand charge, Ancillary service charge and retail","c/kWh",{"$f":"SUMIFS(F11:AI11,$F$7:$AI$7,$F$2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR('Rates Table'!AF11*SPU_Annual_Total_Energy,0)/100","v":0},{"$f":"IFERROR('Rates Table'!AG11*SPU_Annual_Total_Energy,0)/100","v":0},{"$f":"IFERROR('Rates Table'!AH11*SPU_Annual_Total_Energy,0)/100","v":0},{"$f":"IFERROR('Rates Table'!AI11*SPU_Annual_Total_Energy,0)/100","v":0},null,{"$f":"SUMIFS(AL11:BO11,$F$7:$AI$7,Selected_Tariff_ID)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR('Rates Table'!BL11*Homeflex_Total_Energy,0)/100","v":0},{"$f":"IFERROR('Rates Table'!BM11*Homeflex_Total_Energy,0)/100","v":0},{"$f":"IFERROR('Rates Table'!BN11*Homeflex_Total_Energy,0)/100","v":0},{"$f":"IFERROR('Rates Table'!BO11*Homeflex_Total_Energy,0)/100","v":0}]
[null,null,"Network capacity charge",{"$f":"IF(Table_1=1,\"R/kVA\",\"R/day\")","v":"R/day"},{"$f":"SUMIFS(F12:AI12,$F$7:$AI$7,$F$2)","v":1291.7958333333333},{"$f":"IFERROR('Rates Table'!F12*PODs*ESKOM_Total_days,0)","v":1291.7958333333333},{"$f":"IFERROR('Rates Table'!G12*PODs*ESKOM_Total_days,0)","v":2176.9208333333331},{"$f":"IFERROR('Rates Table'!H12*PODs*ESKOM_Total_days,0)","v":3760.7166666666667},{"$f":"IFERROR('Rates Table'!I12*PODs*ESKOM_Total_days,0)","v":0},{"$f":"IFERROR('Rates Table'!J12*PODs*ESKOM_Total_days,0)","v":0},{"$f":"IFERROR('Rates Table'!K12*PODs*ESKOM_Total_days,0)","v":0},{"$f":"IFERROR('Rates Table'!L12*PODs*ESKOM_Total_days,0)","v":319.98333333333335},{"$f":"IFERROR('Rates Table'!M12*PODs*ESKOM_Total_days,0)","v":599.51250000000005},{"$f":"IFERROR('Rates Table'!N12*PODs*ESKOM_Total_days,0)","v":1237.6541666666667},{"$f":"IFERROR('Rates Table'!O12*PODs*ESKOM_Total_days,0)","v":195.57916666666665},{"$f":"IFERROR('Rates Table'!P12*PODs*ESKOM_Total_days,0)","v":2029.4},{"$f":"IFERROR('Rates Table'!Q12*PODs*ESKOM_Total_days,0)","v":1693.6000000000001},{"$f":"IFERROR('Rates Table'!R12*PODs*ESKOM_Total_days,0)","v":2603.3625000000002},{"$f":"IFERROR('Rates Table'!S12*PODs*ESKOM_Total_days,0)","v":4162.2166666666672},{"$f":"IFERROR('Rates Table'!T12*PODs*ESKOM_Total_days,0)","v":1348.6750000000002},{"$f":"IFERROR('Rates Table'!U12*PODs*ESKOM_Total_days,0)","v":0},{"$f":"IFERROR('Rates Table'!V12*PODs*ESKOM_Total_days,0)","v":0},{"$f":"IFERROR('Rates Table'!W12*PODs*ESKOM_Total_days,0)","v":0},{"$f":"IFERROR('Rates Table'!X12*PODs*ESKOM_Total_days,0)","v":0},{"$f":"IFERROR('Rates Table'!Y12*PODs*ESKOM_Total_days,0)","v":0},{"$f":"IFERROR('Rates Table'!Z12*PODs*ESKOM_Total_days,0)","v":0},null,{"$f":"IFERROR('Rates Table'!AB12*PODs*ESKOM_Total_days,0)","v":0},{"$f":"IFERROR('Rates Table'!AC12*PODs*ESKOM_Total_days,0)","v":0},{"$f":"IFERROR('Rates Table'!AD12*PODs*ESKOM_Total_days,0)","v":0},{"$f":"IFERROR('Rates Table'!AF12*PODs*ESKOM_Total_days,0)","v":319.98333333333335},{"$f":"IFERROR('Rates Table'!AF12*PODs*ESKOM_Total_days,0)","v":319.98333333333335},{"$f":"IFERROR('Rates Table'!AG12*PODs*ESKOM_Total_days,0)","v":599.51250000000005},{"$f":"IFERROR('Rates Table'!AH12*PODs*ESKOM_Total_days,0)","v":1237.6541666666667},{"$f":"IFERROR('Rates Table'!AI12*PODs*ESKOM_Total_days,0)","v":195.57916666666665},null,{"$f":"SUMIFS(AL12:BO12,$F$7:$AI$7,Selected_Tariff_ID)","v":618.67500000000007},{"$f":"IFERROR('Rates Table'!AL12*PODs*ESKOM_Total_days,0)","v":618.67500000000007},{"$f":"IFERROR('Rates Table'!AM12*PODs*ESKOM_Total_days,0)","v":918.88750000000005},{"$f":"IFERROR('Rates Table'!AN12*PODs*ESKOM_Total_days,0)","v":2292.8083333333334},{"$f":"IFERROR('Rates Table'!AO12*PODs*ESKOM_Total_days,0)","v":0},{"$f":"IFERROR('Rates Table'!AP12*PODs*ESKOM_Total_days,0)","v":0},{"$f":"IFERROR('Rates Table'!AQ12*PODs*ESKOM_Total_days,0)","v":0},{"$f":"IFERROR('Rates Table'!AR12*PODs*ESKOM_Total_days,0)","v":368.95416666666671},{"$f":"IFERROR('Rates Table'!AS12*PODs*ESKOM_Total_days,0)","v":823.37916666666672},{"$f":"IFERROR('Rates Table'!AT12*PODs*ESKOM_Total_days,0)","v":1758.6916666666668},{"$f":"IFERROR('Rates Table'!AU12*PODs*ESKOM_Total_days,0)","v":253.97916666666666},{"$f":"IFERROR('Rates Table'!AV12*PODs*ESKOM_Total_days,0)","v":0},{"$f":"IFERROR('Rates Table'!AW12*PODs*ESKOM_Total_days,0)","v":1891.9166666666667},{"$f":"IFERROR('Rates Table'!AX12*PODs*ESKOM_Total_days,0)","v":2950.1125000000002},{"$f":"IFERROR('Rates Table'!AY12*PODs*ESKOM_Total_days,0)","v":4724.3166666666666},{"$f":"IFERROR('Rates Table'!AZ12*PODs*ESKOM_Total_days,0)","v":1396.7333333333333},{"$f":"IFERROR('Rates Table'!BA12*PODs*ESKOM_Total_days,0)","v":0},{"$f":"IFERROR('Rates Table'!BB12*PODs*ESKOM_Total_days,0)","v":0},{"$f":"IFERROR('Rates Table'!BC12*PODs*ESKOM_Total_days,0)","v":0},{"$f":"IFERROR('Rates Table'!BD12*PODs*ESKOM_Total_days,0)","v":0},{"$f":"IFERROR('Rates Table'!BE12*PODs*ESKOM_Total_days,0)","v":0},{"$f":"IFERROR('Rates Table'!BF12*PODs*ESKOM_Total_days,0)","v":0},null,{"$f":"IFERROR('Rates Table'!BH12*PODs*ESKOM_Total_days,0)","v":0},{"$f":"IFERROR('Rates Table'!BI12*PODs*ESKOM_Total_days,0)","v":0},{"$f":"IFERROR('Rates Table'!BJ12*PODs*ESKOM_Total_days,0)","v":0},{"$f":"IFERROR('Rates Table'!BK12*PODs*ESKOM_Total_days,0)","v":0},{"$f":"IFERROR('Rates Table'!BL12*PODs*ESKOM_Total_days,0)","v":368.95416666666671},{"$f":"IFERROR('Rates Table'!BM12*PODs*ESKOM_Total_days,0)","v":823.37916666666672},{"$f":"IFERROR('Rates Table'!BN12*PODs*ESKOM_Total_days,0)","v":1758.6916666666668},{"$f":"IFERROR('Rates Table'!BO12*PODs*ESKOM_Total_days,0)","v":253.97916666666666}]
[]
[null,"Total network charges",null,null,{"$f":"SUM(E10:E12)","v":1291.7958333333333},1291.7958333333333,2176.9208333333331,3760.7166666666667,0,0,0,319.98333333333335,599.51250000000005,1237.6541666666667,195.57916666666665,2029.4,1693.6000000000001,2603.3625000000002,4162.2166666666672,1348.6750000000002,0,0,0,0,0,{"$f":"SUM(Z10:Z12)","v":0},null,{"$f":"SUM(AB10:AB12)","v":0},0,0,319.98333333333335,319.98333333333335,599.51250000000005,1237.6541666666667,195.57916666666665,null,{"$f":"SUM(AK10:AK12)","v":618.67500000000007},618.67500000000007,918.88750000000005,2292.8083333333334,0,0,0,368.95416666666671,823.37916666666672,1758.6916666666668,253.97916666666666,0,1891.9166666666667,2950.1125000000002,4724.3166666666666,1396.7333333333333,0,0,0,0,0,{"$f":"SUM(BF10:BF12)","v":0},null,{"$f":"SUM(BH10:BH12)","v":0},0,0,{"$f":"SUM(BK10:BK12)","v":0},368.95416666666671,823.37916666666672,1758.6916666666668,253.97916666666666]
[]
[null,"Energy charges",null,"Units",{"$f":"E$8","v":"2024/25 Rates"},{"$f":"F$8","v":"2024/25 Rates"},"2024/25 Rates","2024/25 Rates","2024/25 Rates","2024/25 Rates","2024/25 Rates","2024/25 Rates","2024/25 Rates","2024/25 Rates","2024/25 Rates","2024/25 Rates","2024/25 Rates","2024/25 Rates","2024/25 Rates","2024/25 Rates","2024/25 Rates","2024/25 Rates","2024/25 Rates","2024/25 Rates","2024/25 Rates","2024/25 Rates","2024/25 Rates","2024/25 Rates","2024/25 Rates","2024/25 Rates","2024/25 Rates","2024/25 Rates","2024/25 Rates","2024/25 Rates","2024/25 Rates",null,{"$f":"AK$8","v":"2025/26 Rates"},{"$f":"AL$8","v":"2025/26 Rates"},"2025/26 Rates","2025/26 Rates","2025/26 Rates","2025/26 Rates","2025/26 Rates","2025/26 Rates","2025/26 Rates","2025/26 Rates","2025/26 Rates","2025/26 Rates","2025/26 Rates","2025/26 Rates","2025/26 Rates","2025/26 Rates","2025/26 Rates","2025/26 Rates","2025/26 Rates","2025/26 Rates","2025/26 Rates","2025/26 Rates","2025/26 Rates","2025/26 Rates","2025/26 Rates","2025/26 Rates","2025/26 Rates","2025/26 Rates","2025/26 Rates","2025/26 Rates","2025/26 Rates"]
[]
[null,null,"Energy","c/kWh",{"$f":"SUMIFS(F18:AI18,$F$7:$AI$7,$F$2)","v":0},{"$f":"IFERROR('Rates Table'!F18*(SPU_Annual_Total_Energy),0)/100","v":0},{"$f":"IFERROR('Rates Table'!G18*(SPU_Annual_Total_Energy),0)/100","v":0},{"$f":"IFERROR('Rates Table'!H18*(SPU_Annual_Total_Energy),0)/100","v":0},{"$f":"IFERROR('Rates Table'!I18*(SPU_Annual_Total_Energy),0)/100","v":0},{"$f":"IFERROR('Rates Table'!J18*(SPU_Annual_Total_Energy),0)/100","v":0},{"$f":"IFERROR('Rates Table'!K18*(SPU_Annual_Total_Energy),0)/100","v":0},{"$f":"IFERROR('Rates Table'!L18*(SPU_Annual_Total_Energy),0)/100","v":0},{"$f":"IFERROR('Rates Table'!M18*(SPU_Annual_Total_Energy),0)/100","v":0},{"$f":"IFERROR('Rates Table'!N18*(SPU_Annual_Total_Energy),0)/100","v":0},{"$f":"IFERROR('Rates Table'!O18*(SPU_Annual_Total_Energy),0)/100","v":0},{"$f":"IFERROR('Rates Table'!P18*(SPU_Annual_Total_Energy),0)/100","v":0},{"$f":"IFERROR('Rates Table'!Q18*(SPU_Annual_Total_Energy),0)/100","v":0},{"$f":"IFERROR('Rates Table'!R18*(SPU_Annual_Total_Energy),0)/100","v":0},{"$f":"IFERROR('Rates Table'!S18*(SPU_Annual_Total_Energy),0)/100","v":0},{"$f":"IFERROR('Rates Table'!T18*(SPU_Annual_Total_Energy),0)/100","v":0},{"$f":"IFERROR('Rates Table'!U18*(SPU_Annual_Total_Energy),0)/100","v":0},{"$f":"IFERROR('Rates Table'!V18*(SPU_Annual_Total_Energy),0)/100","v":0},{"$f":"IFERROR('Rates Table'!W18*(SPU_Annual_Total_Energy),0)/100","v":0},{"$f":"IFERROR('Rates Table'!X18*(SPU_Annual_Total_Energy),0)/100","v":0},{"$f":"IFERROR('Rates Table'!Y18*(SPU_Annual_Total_Energy),0)/100","v":0},{"$f":"IFERROR('Rates Table'!Z18*(SPU_Annual_Total_Energy),0)/100","v":0},null,{"$f":"IFERROR('Rates Table'!AB18*(SPU_Annual_Total_Energy),0)/100","v":0},{"$f":"IFERROR('Rates Table'!AC18*(SPU_Annual_Total_Energy),0)/100","v":0},{"$f":"IFERROR('Rates Table'!AD18*(SPU_Annual_Total_Energy),0)/100","v":0},{"$f":"IFERROR('Rates Table'!AF18*(SPU_Annual_Total_Energy),0)/100","v":0},{"$f":"IFERROR('Rates Table'!AF18*(SPU_Annual_Total_Energy),0)/100","v":0},{"$f":"IFERROR('Rates Table'!AG18*(SPU_Annual_Total_Energy),0)/100","v":0},{"$f":"IFERROR('Rates Table'!AH18*(SPU_Annual_Total_Energy),0)/100","v":0},{"$f":"IFERROR('Rates Table'!AI18*(SPU_Annual_Total_Energy),0)/100","v":0},null,{"$f":"SUMIFS(AL18:BO18,$F$7:$AI$7,Selected_Tariff_ID)","v":0},{"$f":"IFERROR('Rates Table'!AL18*(SPU_Annual_Total_Energy),0)/100","v":0},{"$f":"IFERROR('Rates Table'!AM18*(SPU_Annual_Total_Energy),0)/100","v":0},{"$f":"IFERROR('Rates Table'!AN18*(SPU_Annual_Total_Energy),0)/100","v":0},{"$f":"IFERROR('Rates Table'!AO18*(SPU_Annual_Total_Energy),0)/100","v":0},{"$f":"IFERROR('Rates Table'!AP18*(SPU_Annual_Total_Energy),0)/100","v":0},{"$f":"IFERROR('Rates Table'!AQ18*(SPU_Annual_Total_Energy),0)/100","v":0},{"$f":"IFERROR('Rates Table'!AR18*(SPU_Annual_Total_Energy),0)/100","v":0},{"$f":"IFERROR('Rates Table'!AS18*(SPU_Annual_Total_Energy),0)/100","v":0},{"$f":"IFERROR('Rates Table'!AT18*(SPU_Annual_Total_Energy),0)/100","v":0},{"$f":"IFERROR('Rates Table'!AU18*(SPU_Annual_Total_Energy),0)/100","v":0},{"$f":"IFERROR('Rates Table'!AV18*(SPU_Annual_Total_Energy),0)/100","v":0},{"$f":"IFERROR('Rates Table'!AW18*(SPU_Annual_Total_Energy),0)/100","v":0},{"$f":"IFERROR('Rates Table'!AX18*(SPU_Annual_Total_Energy),0)/100","v":0},{"$f":"IFERROR('Rates Table'!AY18*(SPU_Annual_Total_Energy),0)/100","v":0},{"$f":"IFERROR('Rates Table'!AZ18*(SPU_Annual_Total_Energy),0)/100","v":0},{"$f":"IFERROR('Rates Table'!BA18*(SPU_Annual_Total_Energy),0)/100","v":0},{"$f":"IFERROR('Rates Table'!BB18*(SPU_Annual_Total_Energy),0)/100","v":0},{"$f":"IFERROR('Rates Table'!BC18*(SPU_Annual_Total_Energy),0)/100","v":0},{"$f":"IFERROR('Rates Table'!BD18*(SPU_Annual_Total_Energy),0)/100","v":0},{"$f":"IFERROR('Rates Table'!BE18*(SPU_Annual_Total_Energy),0)/100","v":0},{"$f":"IFERROR('Rates Table'!BF18*(SPU_Annual_Total_Energy),0)/100","v":0},null,{"$f":"IFERROR('Rates Table'!BH18*(SPU_Annual_Total_Energy),0)/100","v":0},{"$f":"IFERROR('Rates Table'!BI18*(SPU_Annual_Total_Energy),0)/100","v":0},{"$f":"IFERROR('Rates Table'!BJ18*(SPU_Annual_Total_Energy),0)/100","v":0},{"$f":"IFERROR('Rates Table'!BK18*(SPU_Annual_Total_Energy),0)/100","v":0},{"$f":"IFERROR('Rates Table'!BL18*(Homeflex_Total_Energy),0)/100","v":0},{"$f":"IFERROR('Rates Table'!BM18*(Homeflex_Total_Energy),0)/100","v":0},{"$f":"IFERROR('Rates Table'!BN18*(Homeflex_Total_Energy),0)/100","v":0},{"$f":"IFERROR('Rates Table'!BO18*(Homeflex_Total_Energy),0)/100","v":0}]
[null,null,"Peak consumption","c/kWh",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,{"$f":"IFERROR('Rates Table'!AF19*(Homeflex_Peak_Energy_Low),0)/100","v":0},{"$f":"IFERROR('Rates Table'!AG19*(Homeflex_Peak_Energy_Low),0)/100","v":0},{"$f":"IFERROR('Rates Table'!AH19*(Homeflex_Peak_Energy_Low),0)/100","v":0},{"$f":"IFERROR('Rates Table'!AI19*(Homeflex_Peak_Energy_Low),0)/100","v":0},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,{"$f":"IFERROR('Rates SPU - New'!$L$29*(Homeflex_Peak_Energy_Low),0)/100","v":0},{"$f":"IFERROR('Rates SPU - New'!$L$29*(Homeflex_Peak_Energy_Low),0)/100","v":0},{"$f":"IFERROR('Rates SPU - New'!$L$29*(Homeflex_Peak_Energy_Low),0)/100","v":0},{"$f":"IFERROR('Rates SPU - New'!$L$29*(Homeflex_Peak_Energy_Low),0)/100","v":0}]
[null,null,"Standard consumption","c/kWh",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR('Rates Table'!AF20*(Homeflex_Standard_Energy_Low),0)/100","v":0},{"$f":"IFERROR('Rates Table'!AG20*(Homeflex_Standard_Energy_Low),0)/100","v":0},{"$f":"IFERROR('Rates Table'!AH20*(Homeflex_Standard_Energy_Low),0)/100","v":0},{"$f":"IFERROR('Rates Table'!AI20*(Homeflex_Standard_Energy_Low),0)/100","v":0},null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR('Rates SPU - New'!$M$30*(Homeflex_Standard_Energy_Low),0)/100","v":0},{"$f":"IFERROR('Rates SPU - New'!$M$30*(Homeflex_Standard_Energy_Low),0)/100","v":0},{"$f":"IFERROR('Rates SPU - New'!$M$30*(Homeflex_Standard_Energy_Low),0)/100","v":0},{"$f":"IFERROR('Rates SPU - New'!$M$30*(Homeflex_Standard_Energy_Low),0)/100","v":0}]
[null,null,"Off-Peak consumption","c/kWh",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR('Rates Table'!AF21*(Homeflex_OffPeak_Energy_Low),0)/100","v":0},{"$f":"IFERROR('Rates Table'!AG21*(Homeflex_OffPeak_Energy_Low),0)/100","v":0},{"$f":"IFERROR('Rates Table'!AH21*(Homeflex_OffPeak_Energy_Low),0)/100","v":0},{"$f":"IFERROR('Rates Table'!AI21*(Homeflex_OffPeak_Energy_Low),0)/100","v":0},null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR('Rates SPU - New'!$N$30*(Homeflex_OffPeak_Energy_Low),0)/100","v":0},{"$f":"IFERROR('Rates SPU - New'!$N$30*(Homeflex_OffPeak_Energy_Low),0)/100","v":0},{"$f":"IFERROR('Rates SPU - New'!$N$30*(Homeflex_OffPeak_Energy_Low),0)/100","v":0},{"$f":"IFERROR('Rates SPU - New'!$N$30*(Homeflex_OffPeak_Energy_Low),0)/100","v":0}]
[null,null,"Energy - Block 1","c/kWh",0,{"$f":"IFERROR('Rates Table'!F22*(SPU_Block_1),0)/100","v":0},{"$f":"IFERROR('Rates Table'!G22*(SPU_Block_1),0)/100","v":0},{"$f":"IFERROR('Rates Table'!H22*(SPU_Block_1),0)/100","v":0},{"$f":"IFERROR('Rates Table'!I22*(SPU_Block_1),0)/100","v":0},{"$f":"IFERROR('Rates Table'!J22*(SPU_Block_1),0)/100","v":0},{"$f":"IFERROR('Rates Table'!K22*(SPU_Block_1),0)/100","v":0},{"$f":"IFERROR('Rates Table'!L22*(SPU_Block_1),0)/100","v":0},{"$f":"IFERROR('Rates Table'!M22*(SPU_Block_1),0)/100","v":0},{"$f":"IFERROR('Rates Table'!N22*(SPU_Block_1),0)/100","v":0},{"$f":"IFERROR('Rates Table'!O22*(SPU_Block_1),0)/100","v":0},{"$f":"IFERROR('Rates Table'!P22*(SPU_Block_1),0)/100","v":0},{"$f":"IFERROR('Rates Table'!Q22*(SPU_Block_1),0)/100","v":0},{"$f":"IFERROR('Rates Table'!R22*(SPU_Block_1),0)/100","v":0},{"$f":"IFERROR('Rates Table'!S22*(SPU_Block_1),0)/100","v":0},{"$f":"IFERROR('Rates Table'!T22*(SPU_Block_1),0)/100","v":0},{"$f":"IFERROR('Rates Table'!U22*(SPU_Block_1),0)/100","v":0},{"$f":"IFERROR('Rates Table'!V22*(SPU_Block_1),0)/100","v":0},{"$f":"IFERROR('Rates Table'!W22*(SPU_Block_1),0)/100","v":0},{"$f":"IFERROR('Rates Table'!X22*(SPU_Block_1),0)/100","v":0},{"$f":"IFERROR('Rates Table'!Y22*(SPU_Block_1),0)/100","v":0},{"$f":"IFERROR('Rates Table'!Z22*(SPU_Block_1),0)/100","v":0},null,{"$f":"IFERROR('Rates Table'!AB22*(SPU_Block_1),0)/100","v":0},{"$f":"IFERROR('Rates Table'!AC22*(SPU_Block_1),0)/100","v":0},{"$f":"IFERROR('Rates Table'!AD22*(SPU_Block_1),0)/100","v":0},{"$f":"IFERROR('Rates Table'!AF22*(SPU_Block_1),0)/100","v":0},{"$f":"IFERROR('Rates Table'!AF22*(SPU_Block_1),0)/100","v":0},{"$f":"IFERROR('Rates Table'!AG22*(SPU_Block_1),0)/100","v":0},{"$f":"IFERROR('Rates Table'!AH22*(SPU_Block_1),0)/100","v":0},{"$f":"IFERROR('Rates Table'!AI22*(SPU_Block_1),0)/100","v":0},null,0,{"$f":"IFERROR('Rates Table'!AL22*(SPU_Block_1),0)/100","v":0},{"$f":"IFERROR('Rates Table'!AM22*(SPU_Block_1),0)/100","v":0},{"$f":"IFERROR('Rates Table'!AN22*(SPU_Block_1),0)/100","v":0},{"$f":"IFERROR('Rates Table'!AO22*(SPU_Block_1),0)/100","v":0},{"$f":"IFERROR('Rates Table'!AP22*(SPU_Block_1),0)/100","v":0},{"$f":"IFERROR('Rates Table'!AQ22*(SPU_Block_1),0)/100","v":0},{"$f":"IFERROR('Rates Table'!AR22*(SPU_Block_1),0)/100","v":0},{"$f":"IFERROR('Rates Table'!AS22*(SPU_Block_1),0)/100","v":0},{"$f":"IFERROR('Rates Table'!AT22*(SPU_Block_1),0)/100","v":0},{"$f":"IFERROR('Rates Table'!AU22*(SPU_Block_1),0)/100","v":0},{"$f":"IFERROR('Rates Table'!AV22*(SPU_Block_1),0)/100","v":0},{"$f":"IFERROR('Rates Table'!AW22*(SPU_Block_1),0)/100","v":0},{"$f":"IFERROR('Rates Table'!AX22*(SPU_Block_1),0)/100","v":0},{"$f":"IFERROR('Rates Table'!AY22*(SPU_Block_1),0)/100","v":0},{"$f":"IFERROR('Rates Table'!AZ22*(SPU_Block_1),0)/100","v":0},{"$f":"IFERROR('Rates Table'!BA22*(SPU_Block_1),0)/100","v":0},{"$f":"IFERROR('Rates Table'!BB22*(SPU_Block_1),0)/100","v":0},{"$f":"IFERROR('Rates Table'!BC22*(SPU_Block_1),0)/100","v":0},{"$f":"IFERROR('Rates Table'!BD22*(SPU_Block_1),0)/100","v":0},{"$f":"IFERROR('Rates Table'!BE22*(SPU_Block_1),0)/100","v":0},{"$f":"IFERROR('Rates Table'!BF22*(SPU_Block_1),0)/100","v":0},null,{"$f":"IFERROR('Rates Table'!BH22*(SPU_Block_1),0)/100","v":0},{"$f":"IFERROR('Rates Table'!BI22*(SPU_Block_1),0)/100","v":0},{"$f":"IFERROR('Rates Table'!BJ22*(SPU_Block_1),0)/100","v":0},{"$f":"IFERROR('Rates Table'!BK22*(SPU_Block_1),0)/100","v":0},{"$f":"IFERROR('Rates Table'!BL22*(SPU_Block_1),0)/100","v":0},{"$f":"IFERROR('Rates Table'!BM22*(SPU_Block_1),0)/100","v":0},{"$f":"IFERROR('Rates Table'!BN22*(SPU_Block_1),0)/100","v":0},{"$f":"IFERROR('Rates Table'!BO22*(SPU_Block_1),0)/100","v":0}]
[null,null,"Energy - Block 2","c/kWh",0,{"$f":"IFERROR('Rates Table'!F23*(SPU_Block_2),0)/100","v":0},{"$f":"IFERROR('Rates Table'!G23*(SPU_Block_2),0)/100","v":0},{"$f":"IFERROR('Rates Table'!H23*(SPU_Block_2),0)/100","v":0},{"$f":"IFERROR('Rates Table'!I23*(SPU_Block_2),0)/100","v":0},{"$f":"IFERROR('Rates Table'!J23*(SPU_Block_2),0)/100","v":0},{"$f":"IFERROR('Rates Table'!K23*(SPU_Block_2),0)/100","v":0},{"$f":"IFERROR('Rates Table'!L23*(SPU_Block_2),0)/100","v":0},{"$f":"IFERROR('Rates Table'!M23*(SPU_Block_2),0)/100","v":0},{"$f":"IFERROR('Rates Table'!N23*(SPU_Block_2),0)/100","v":0},{"$f":"IFERROR('Rates Table'!O23*(SPU_Block_2),0)/100","v":0},{"$f":"IFERROR('Rates Table'!P23*(SPU_Block_2),0)/100","v":0},{"$f":"IFERROR('Rates Table'!Q23*(SPU_Block_2),0)/100","v":0},{"$f":"IFERROR('Rates Table'!R23*(SPU_Block_2),0)/100","v":0},{"$f":"IFERROR('Rates Table'!S23*(SPU_Block_2),0)/100","v":0},{"$f":"IFERROR('Rates Table'!T23*(SPU_Block_2),0)/100","v":0},{"$f":"IFERROR('Rates Table'!U23*(SPU_Block_2),0)/100","v":0},{"$f":"IFERROR('Rates Table'!V23*(SPU_Block_2),0)/100","v":0},{"$f":"IFERROR('Rates Table'!W23*(SPU_Block_2),0)/100","v":0},{"$f":"IFERROR('Rates Table'!X23*(SPU_Block_2),0)/100","v":0},{"$f":"IFERROR('Rates Table'!Y23*(SPU_Block_2),0)/100","v":0},{"$f":"IFERROR('Rates Table'!Z23*(SPU_Block_2),0)/100","v":0},null,{"$f":"IFERROR('Rates Table'!AB23*(SPU_Block_2),0)/100","v":0},{"$f":"IFERROR('Rates Table'!AC23*(SPU_Block_2),0)/100","v":0},{"$f":"IFERROR('Rates Table'!AD23*(SPU_Block_2),0)/100","v":0},{"$f":"IFERROR('Rates Table'!AF23*(SPU_Block_2),0)/100","v":0},{"$f":"IFERROR('Rates Table'!AF23*(SPU_Block_2),0)/100","v":0},{"$f":"IFERROR('Rates Table'!AG23*(SPU_Block_2),0)/100","v":0},{"$f":"IFERROR('Rates Table'!AH23*(SPU_Block_2),0)/100","v":0},{"$f":"IFERROR('Rates Table'!AI23*(SPU_Block_2),0)/100","v":0},null,0,{"$f":"IFERROR('Rates Table'!AL23*(SPU_Block_2),0)/100","v":0},{"$f":"IFERROR('Rates Table'!AM23*(SPU_Block_2),0)/100","v":0},{"$f":"IFERROR('Rates Table'!AN23*(SPU_Block_2),0)/100","v":0},{"$f":"IFERROR('Rates Table'!AO23*(SPU_Block_2),0)/100","v":0},{"$f":"IFERROR('Rates Table'!AP23*(SPU_Block_2),0)/100","v":0},{"$f":"IFERROR('Rates Table'!AQ23*(SPU_Block_2),0)/100","v":0},{"$f":"IFERROR('Rates Table'!AR23*(SPU_Block_2),0)/100","v":0},{"$f":"IFERROR('Rates Table'!AS23*(SPU_Block_2),0)/100","v":0},{"$f":"IFERROR('Rates Table'!AT23*(SPU_Block_2),0)/100","v":0},{"$f":"IFERROR('Rates Table'!AU23*(SPU_Block_2),0)/100","v":0},{"$f":"IFERROR('Rates Table'!AV23*(SPU_Block_2),0)/100","v":0},{"$f":"IFERROR('Rates Table'!AW23*(SPU_Block_2),0)/100","v":0},{"$f":"IFERROR('Rates Table'!AX23*(SPU_Block_2),0)/100","v":0},{"$f":"IFERROR('Rates Table'!AY23*(SPU_Block_2),0)/100","v":0},{"$f":"IFERROR('Rates Table'!AZ23*(SPU_Block_2),0)/100","v":0},{"$f":"IFERROR('Rates Table'!BA23*(SPU_Block_2),0)/100","v":0},{"$f":"IFERROR('Rates Table'!BB23*(SPU_Block_2),0)/100","v":0},{"$f":"IFERROR('Rates Table'!BC23*(SPU_Block_2),0)/100","v":0},{"$f":"IFERROR('Rates Table'!BD23*(SPU_Block_2),0)/100","v":0},{"$f":"IFERROR('Rates Table'!BE23*(SPU_Block_2),0)/100","v":0},{"$f":"IFERROR('Rates Table'!BF23*(SPU_Block_2),0)/100","v":0},null,{"$f":"IFERROR('Rates Table'!BH23*(SPU_Block_2),0)/100","v":0},{"$f":"IFERROR('Rates Table'!BI23*(SPU_Block_2),0)/100","v":0},{"$f":"IFERROR('Rates Table'!BJ23*(SPU_Block_2),0)/100","v":0},{"$f":"IFERROR('Rates Table'!BK23*(SPU_Block_2),0)/100","v":0},{"$f":"IFERROR('Rates Table'!BL23*(SPU_Block_2),0)/100","v":0},{"$f":"IFERROR('Rates Table'!BM23*(SPU_Block_2),0)/100","v":0},{"$f":"IFERROR('Rates Table'!BN23*(SPU_Block_2),0)/100","v":0},{"$f":"IFERROR('Rates Table'!BO23*(SPU_Block_2),0)/100","v":0}]
[null,null,"Generation capacity charge","R/POD/day",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR('Rates Table'!AL24*PODs*ESKOM_Total_days,0)","v":60.225000000000001},{"$f":"IFERROR('Rates Table'!AM24*PODs*ESKOM_Total_days,0)","v":89.729166666666671},{"$f":"IFERROR('Rates Table'!AN24*PODs*ESKOM_Total_days,0)","v":224.17083333333335},{"$f":"IFERROR('Rates Table'!AO24*PODs*ESKOM_Total_days,0)","v":0},{"$f":"IFERROR('Rates Table'!AP24*PODs*ESKOM_Total_days,0)","v":0},{"$f":"IFERROR('Rates Table'!AQ24*PODs*ESKOM_Total_days,0)","v":0},{"$f":"IFERROR('Rates Table'!AR24*PODs*ESKOM_Total_days,0)","v":21.9},{"$f":"IFERROR('Rates Table'!AS24*PODs*ESKOM_Total_days,0)","v":38.62916666666667},{"$f":"IFERROR('Rates Table'!AT24*PODs*ESKOM_Total_days,0)","v":94.291666666666671},{"$f":"IFERROR('Rates Table'!AU24*PODs*ESKOM_Total_days,0)","v":14.295833333333333},{"$f":"IFERROR('Rates Table'!AV24*PODs*ESKOM_Total_days,0)","v":145.39166666666668},{"$f":"IFERROR('Rates Table'!AW24*PODs*ESKOM_Total_days,0)","v":82.429166666666674},{"$f":"IFERROR('Rates Table'!AX24*PODs*ESKOM_Total_days,0)","v":163.33750000000001},{"$f":"IFERROR('Rates Table'!AY24*PODs*ESKOM_Total_days,0)","v":319.375},{"$f":"IFERROR('Rates Table'!AZ24*PODs*ESKOM_Total_days,0)","v":54.141666666666673},{"$f":"IFERROR('Rates Table'!BA24*PODs*ESKOM_Total_days,0)","v":0},{"$f":"IFERROR('Rates Table'!BB24*PODs*ESKOM_Total_days,0)","v":0},{"$f":"IFERROR('Rates Table'!BC24*PODs*ESKOM_Total_days,0)","v":0},{"$f":"IFERROR('Rates Table'!BD24*PODs*ESKOM_Total_days,0)","v":0},{"$f":"IFERROR('Rates Table'!BE24*PODs*ESKOM_Total_days,0)","v":0},{"$f":"IFERROR('Rates Table'!BF24*PODs*ESKOM_Total_days,0)","v":0},null,{"$f":"IFERROR('Rates Table'!BH24*PODs*ESKOM_Total_days,0)","v":0},{"$f":"IFERROR('Rates Table'!BI24*PODs*ESKOM_Total_days,0)","v":0},{"$f":"IFERROR('Rates Table'!BJ24*PODs*ESKOM_Total_days,0)","v":0},{"$f":"IFERROR('Rates Table'!BK24*PODs*ESKOM_Total_days,0)","v":0},{"$f":"IFERROR('Rates Table'!BL24*PODs*ESKOM_Total_days,0)","v":21.9},{"$f":"IFERROR('Rates Table'!BM24*PODs*ESKOM_Total_days,0)","v":38.62916666666667},{"$f":"IFERROR('Rates Table'!BN24*PODs*ESKOM_Total_days,0)","v":94.291666666666671},{"$f":"IFERROR('Rates Table'!BO24*PODs*ESKOM_Total_days,0)","v":14.295833333333333}]
[null,null,"Legacy charge","c/kWh",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR('Rates Table'!AL25*(SPU_Annual_Total_Energy),0)/100","v":0},{"$f":"IFERROR('Rates Table'!AM25*(SPU_Annual_Total_Energy),0)/100","v":0},{"$f":"IFERROR('Rates Table'!AN25*(SPU_Annual_Total_Energy),0)/100","v":0},{"$f":"IFERROR('Rates Table'!AO25*(SPU_Annual_Total_Energy),0)/100","v":0},{"$f":"IFERROR('Rates Table'!AP25*(SPU_Annual_Total_Energy),0)/100","v":0},{"$f":"IFERROR('Rates Table'!AQ25*(SPU_Annual_Total_Energy),0)/100","v":0},{"$f":"IFERROR('Rates Table'!AR25*(SPU_Annual_Total_Energy),0)/100","v":0},{"$f":"IFERROR('Rates Table'!AS25*(SPU_Annual_Total_Energy),0)/100","v":0},{"$f":"IFERROR('Rates Table'!AT25*(SPU_Annual_Total_Energy),0)/100","v":0},{"$f":"IFERROR('Rates Table'!AU25*(SPU_Annual_Total_Energy),0)/100","v":0},{"$f":"IFERROR('Rates Table'!AV25*(SPU_Annual_Total_Energy),0)/100","v":0},{"$f":"IFERROR('Rates Table'!AW25*(SPU_Annual_Total_Energy),0)/100","v":0},{"$f":"IFERROR('Rates Table'!AX25*(SPU_Annual_Total_Energy),0)/100","v":0},{"$f":"IFERROR('Rates Table'!AY25*(SPU_Annual_Total_Energy),0)/100","v":0},{"$f":"IFERROR('Rates Table'!AZ25*(SPU_Annual_Total_Energy),0)/100","v":0},{"$f":"IFERROR('Rates Table'!BA25*(SPU_Annual_Total_Energy),0)/100","v":0},{"$f":"IFERROR('Rates Table'!BB25*(SPU_Annual_Total_Energy),0)/100","v":0},{"$f":"IFERROR('Rates Table'!BC25*(SPU_Annual_Total_Energy),0)/100","v":0},{"$f":"IFERROR('Rates Table'!BD25*(SPU_Annual_Total_Energy),0)/100","v":0},{"$f":"IFERROR('Rates Table'!BE25*(SPU_Annual_Total_Energy),0)/100","v":0},{"$f":"IFERROR('Rates Table'!BF25*(SPU_Annual_Total_Energy),0)/100","v":0},null,{"$f":"IFERROR('Rates Table'!BH25*(SPU_Annual_Total_Energy),0)/100","v":0},{"$f":"IFERROR('Rates Table'!BI25*(SPU_Annual_Total_Energy),0)/100","v":0},{"$f":"IFERROR('Rates Table'!BJ25*(SPU_Annual_Total_Energy),0)/100","v":0},{"$f":"IFERROR('Rates Table'!BK25*(SPU_Annual_Total_Energy),0)/100","v":0},{"$f":"IFERROR('Rates Table'!BL25*(Homeflex_Total_Energy),0)/100","v":0},{"$f":"IFERROR('Rates Table'!BM25*(Homeflex_Total_Energy),0)/100","v":0},{"$f":"IFERROR('Rates Table'!BN25*(Homeflex_Total_Energy),0)/100","v":0},{"$f":"IFERROR('Rates Table'!BO25*(Homeflex_Total_Energy),0)/100","v":0}]
[]
[null,"Total energy charges",null,null,{"$f":"SUM(E18:E25)","v":0},{"$f":"SUM(F18:F25)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(Z18:Z25)","v":0},null,{"$f":"SUM(AB18:AB25)","v":0},0,0,0,0,0,0,0,null,{"$f":"SUM(AK18:AK25)","v":0},{"$f":"SUM(AL18:AL25)","v":60.225000000000001},89.729166666666671,224.17083333333335,0,0,0,21.9,38.62916666666667,94.291666666666671,14.295833333333333,145.39166666666668,82.429166666666674,163.33750000000001,319.375,54.141666666666673,0,0,0,0,0,{"$f":"SUM(BF18:BF25)","v":0},null,{"$f":"SUM(BH18:BH25)","v":0},0,0,{"$f":"SUM(BK18:BK25)","v":0},21.9,38.62916666666667,94.291666666666671,14.295833333333333]
[]
[null,"Other charges",null,"Units",{"$f":"E$8","v":"2024/25 Rates"},{"$f":"F$8","v":"2024/25 Rates"},"2024/25 Rates","2024/25 Rates","2024/25 Rates","2024/25 Rates","2024/25 Rates","2024/25 Rates","2024/25 Rates","2024/25 Rates","2024/25 Rates","2024/25 Rates","2024/25 Rates","2024/25 Rates","2024/25 Rates","2024/25 Rates","2024/25 Rates","2024/25 Rates","2024/25 Rates","2024/25 Rates","2024/25 Rates","2024/25 Rates","2024/25 Rates","2024/25 Rates","2024/25 Rates","2024/25 Rates","2024/25 Rates","2024/25 Rates","2024/25 Rates","2024/25 Rates","2024/25 Rates",null,{"$f":"AK$8","v":"2025/26 Rates"},{"$f":"AL$8","v":"2025/26 Rates"},"2025/26 Rates","2025/26 Rates","2025/26 Rates","2025/26 Rates","2025/26 Rates","2025/26 Rates","2025/26 Rates","2025/26 Rates","2025/26 Rates","2025/26 Rates","2025/26 Rates","2025/26 Rates","2025/26 Rates","2025/26 Rates","2025/26 Rates","2025/26 Rates","2025/26 Rates","2025/26 Rates","2025/26 Rates","2025/26 Rates","2025/26 Rates","2025/26 Rates","2025/26 Rates","2025/26 Rates","2025/26 Rates","2025/26 Rates","2025/26 Rates","2025/26 Rates","2025/26 Rates"]
[]
[null,null,"Ancillary service charge ","c/kWh",{"$f":"SUMIFS(F31:AI31,$F$7:$AI$7,$F$2)","v":0},{"$f":"IFERROR(SPU_Annual_Total_Energy*'Rates Table'!F31,0)/100","v":0},{"$f":"IFERROR(SPU_Annual_Total_Energy*'Rates Table'!G31,0)/100","v":0},{"$f":"IFERROR(SPU_Annual_Total_Energy*'Rates Table'!H31,0)/100","v":0},{"$f":"IFERROR(SPU_Annual_Total_Energy*'Rates Table'!I31,0)/100","v":0},{"$f":"IFERROR(SPU_Annual_Total_Energy*'Rates Table'!J31,0)/100","v":0},{"$f":"IFERROR(SPU_Annual_Total_Energy*'Rates Table'!K31,0)/100","v":0},{"$f":"IFERROR(SPU_Annual_Total_Energy*'Rates Table'!L31,0)/100","v":0},{"$f":"IFERROR(SPU_Annual_Total_Energy*'Rates Table'!M31,0)/100","v":0},{"$f":"IFERROR(SPU_Annual_Total_Energy*'Rates Table'!N31,0)/100","v":0},{"$f":"IFERROR(SPU_Annual_Total_Energy*'Rates Table'!O31,0)/100","v":0},{"$f":"IFERROR(SPU_Annual_Total_Energy*'Rates Table'!P31,0)/100","v":0},{"$f":"IFERROR(SPU_Annual_Total_Energy*'Rates Table'!Q31,0)/100","v":0},{"$f":"IFERROR(SPU_Annual_Total_Energy*'Rates Table'!R31,0)/100","v":0},{"$f":"IFERROR(SPU_Annual_Total_Energy*'Rates Table'!S31,0)/100","v":0},{"$f":"IFERROR(SPU_Annual_Total_Energy*'Rates Table'!T31,0)/100","v":0},{"$f":"IFERROR(SPU_Annual_Total_Energy*'Rates Table'!U31,0)/100","v":0},{"$f":"IFERROR(SPU_Annual_Total_Energy*'Rates Table'!V31,0)/100","v":0},{"$f":"IFERROR(SPU_Annual_Total_Energy*'Rates Table'!W31,0)/100","v":0},{"$f":"IFERROR(SPU_Annual_Total_Energy*'Rates Table'!X31,0)/100","v":0},{"$f":"IFERROR(SPU_Annual_Total_Energy*'Rates Table'!Y31,0)/100","v":0},{"$f":"IFERROR(SPU_Annual_Total_Energy*'Rates Table'!Z31,0)/100","v":0},null,{"$f":"IFERROR(SPU_Annual_Total_Energy*'Rates Table'!AB31,0)/100","v":0},{"$f":"IFERROR(SPU_Annual_Total_Energy*'Rates Table'!AC31,0)/100","v":0},{"$f":"IFERROR(SPU_Annual_Total_Energy*'Rates Table'!AD31,0)/100","v":0},{"$f":"IFERROR(SPU_Annual_Total_Energy*'Rates Table'!AF31,0)/100","v":0},{"$f":"IFERROR(SPU_Annual_Total_Energy*'Rates Table'!AF31,0)/100","v":0},{"$f":"IFERROR(SPU_Annual_Total_Energy*'Rates Table'!AG31,0)/100","v":0},{"$f":"IFERROR(SPU_Annual_Total_Energy*'Rates Table'!AH31,0)/100","v":0},{"$f":"IFERROR(SPU_Annual_Total_Energy*'Rates Table'!AI31,0)/100","v":0},null,{"$f":"SUMIFS(AL31:BO31,$F$7:$AI$7,Selected_Tariff_ID)","v":0},{"$f":"IFERROR(SPU_Annual_Total_Energy*'Rates Table'!AL31,0)/100","v":0},{"$f":"IFERROR(SPU_Annual_Total_Energy*'Rates Table'!AM31,0)/100","v":0},{"$f":"IFERROR(SPU_Annual_Total_Energy*'Rates Table'!AN31,0)/100","v":0},{"$f":"IFERROR(SPU_Annual_Total_Energy*'Rates Table'!AO31,0)/100","v":0},{"$f":"IFERROR(SPU_Annual_Total_Energy*'Rates Table'!AP31,0)/100","v":0},{"$f":"IFERROR(SPU_Annual_Total_Energy*'Rates Table'!AQ31,0)/100","v":0},{"$f":"IFERROR(SPU_Annual_Total_Energy*'Rates Table'!AR31,0)/100","v":0},{"$f":"IFERROR(SPU_Annual_Total_Energy*'Rates Table'!AS31,0)/100","v":0},{"$f":"IFERROR(SPU_Annual_Total_Energy*'Rates Table'!AT31,0)/100","v":0},{"$f":"IFERROR(SPU_Annual_Total_Energy*'Rates Table'!AU31,0)/100","v":0},{"$f":"IFERROR(SPU_Annual_Total_Energy*'Rates Table'!AV31,0)/100","v":0},{"$f":"IFERROR(SPU_Annual_Total_Energy*'Rates Table'!AW31,0)/100","v":0},{"$f":"IFERROR(SPU_Annual_Total_Energy*'Rates Table'!AX31,0)/100","v":0},{"$f":"IFERROR(SPU_Annual_Total_Energy*'Rates Table'!AY31,0)/100","v":0},{"$f":"IFERROR(SPU_Annual_Total_Energy*'Rates Table'!AZ31,0)/100","v":0},{"$f":"IFERROR(SPU_Annual_Total_Energy*'Rates Table'!BA31,0)/100","v":0},{"$f":"IFERROR(SPU_Annual_Total_Energy*'Rates Table'!BB31,0)/100","v":0},{"$f":"IFERROR(SPU_Annual_Total_Energy*'Rates Table'!BC31,0)/100","v":0},{"$f":"IFERROR(SPU_Annual_Total_Energy*'Rates Table'!BD31,0)/100","v":0},{"$f":"IFERROR(SPU_Annual_Total_Energy*'Rates Table'!BE31,0)/100","v":0},{"$f":"IFERROR(SPU_Annual_Total_Energy*'Rates Table'!BF31,0)/100","v":0},null,{"$f":"IFERROR(SPU_Annual_Total_Energy*'Rates Table'!BH31,0)/100","v":0},{"$f":"IFERROR(SPU_Annual_Total_Energy*'Rates Table'!BI31,0)/100","v":0},{"$f":"IFERROR(SPU_Annual_Total_Energy*'Rates Table'!BJ31,0)/100","v":0},{"$f":"IFERROR(SPU_Annual_Total_Energy*'Rates Table'!BK31,0)/100","v":0},{"$f":"IFERROR(Homeflex_Total_Energy*'Rates Table'!BL31,0)/100","v":0},{"$f":"IFERROR(Homeflex_Total_Energy*'Rates Table'!BM31,0)/100","v":0},{"$f":"IFERROR(Homeflex_Total_Energy*'Rates Table'!BN31,0)/100","v":0},{"$f":"IFERROR(Homeflex_Total_Energy*'Rates Table'!BO31,0)/100","v":0}]
[null,null,"Service charge",{"$f":"IF(Table_1=1,\"R/day\",\"R/day\")","v":"R/day"},{"$f":"SUMIFS(F32:AI32,$F$7:$AI$7,$F$2)","v":1116.5958333333333},{"$f":"IFERROR('Rates Table'!F32*PODs*ESKOM_Total_days,0)","v":1116.5958333333333},{"$f":"IFERROR('Rates Table'!G32*PODs*ESKOM_Total_days,0)","v":1116.5958333333333},{"$f":"IFERROR('Rates Table'!H32*PODs*ESKOM_Total_days,0)","v":1116.5958333333333},{"$f":"IFERROR('Rates Table'!I32*PODs*ESKOM_Total_days,0)","v":0},{"$f":"IFERROR('Rates Table'!J32*PODs*ESKOM_Total_days,0)","v":0},{"$f":"IFERROR('Rates Table'!K32*PODs*ESKOM_Total_days,0)","v":0},{"$f":"IFERROR('Rates Table'!L32*PODs*ESKOM_Total_days,0)","v":0},{"$f":"IFERROR('Rates Table'!M32*PODs*ESKOM_Total_days,0)","v":0},{"$f":"IFERROR('Rates Table'!N32*PODs*ESKOM_Total_days,0)","v":0},{"$f":"IFERROR('Rates Table'!O32*PODs*ESKOM_Total_days,0)","v":0},{"$f":"IFERROR('Rates Table'!P32*PODs*ESKOM_Total_days,0)","v":0},{"$f":"IFERROR('Rates Table'!Q32*PODs*ESKOM_Total_days,0)","v":1406.7708333333335},{"$f":"IFERROR('Rates Table'!R32*PODs*ESKOM_Total_days,0)","v":1406.7708333333335},{"$f":"IFERROR('Rates Table'!S32*PODs*ESKOM_Total_days,0)","v":1406.7708333333335},{"$f":"IFERROR('Rates Table'!T32*PODs*ESKOM_Total_days,0)","v":0},{"$f":"IFERROR('Rates Table'!U32*PODs*ESKOM_Total_days,0)","v":3016.7250000000004},{"$f":"IFERROR('Rates Table'!V32*PODs*ESKOM_Total_days,0)","v":0},{"$f":"IFERROR('Rates Table'!W32*PODs*ESKOM_Total_days,0)","v":0},{"$f":"IFERROR('Rates Table'!X32*PODs*ESKOM_Total_days,0)","v":0},{"$f":"IFERROR('Rates Table'!Y32*PODs*ESKOM_Total_days,0)","v":0},{"$f":"IFERROR('Rates Table'!Z32*PODs*ESKOM_Total_days,0)","v":333.36666666666673},null,{"$f":"IFERROR('Rates Table'!AB32*PODs*ESKOM_Total_days,0)","v":0},{"$f":"IFERROR('Rates Table'!AC32*PODs*ESKOM_Total_days,0)","v":0},{"$f":"IFERROR('Rates Table'!AD32*PODs*ESKOM_Total_days,0)","v":0},{"$f":"IFERROR('Rates Table'!AF32*PODs*ESKOM_Total_days,0)","v":0},{"$f":"IFERROR('Rates Table'!AF32*PODs*ESKOM_Total_days,0)","v":0},{"$f":"IFERROR('Rates Table'!AG32*PODs*ESKOM_Total_days,0)","v":0},{"$f":"IFERROR('Rates Table'!AH32*PODs*ESKOM_Total_days,0)","v":0},{"$f":"IFERROR('Rates Table'!AI32*PODs*ESKOM_Total_days,0)","v":0},null,{"$f":"SUMIFS(AL32:BO32,$F$7:$AI$7,Selected_Tariff_ID)","v":447.125},{"$f":"IFERROR('Rates Table'!AL32*PODs*ESKOM_Total_days,0)","v":447.125},{"$f":"IFERROR('Rates Table'!AM32*PODs*ESKOM_Total_days,0)","v":447.125},{"$f":"IFERROR('Rates Table'!AN32*PODs*ESKOM_Total_days,0)","v":447.125},{"$f":"IFERROR('Rates Table'!AO32*PODs*ESKOM_Total_days,0)","v":0},{"$f":"IFERROR('Rates Table'!AP32*PODs*ESKOM_Total_days,0)","v":0},{"$f":"IFERROR('Rates Table'!AQ32*PODs*ESKOM_Total_days,0)","v":0},{"$f":"IFERROR('Rates Table'!AR32*PODs*ESKOM_Total_days,0)","v":99.462500000000006},{"$f":"IFERROR('Rates Table'!AS32*PODs*ESKOM_Total_days,0)","v":99.462500000000006},{"$f":"IFERROR('Rates Table'!AT32*PODs*ESKOM_Total_days,0)","v":99.462500000000006},{"$f":"IFERROR('Rates Table'!AU32*PODs*ESKOM_Total_days,0)","v":99.462500000000006},{"$f":"IFERROR('Rates Table'!AV32*PODs*ESKOM_Total_days,0)","v":99.462500000000006},{"$f":"IFERROR('Rates Table'!AW32*PODs*ESKOM_Total_days,0)","v":745.20833333333337},{"$f":"IFERROR('Rates Table'!AX32*PODs*ESKOM_Total_days,0)","v":745.20833333333337},{"$f":"IFERROR('Rates Table'!AY32*PODs*ESKOM_Total_days,0)","v":745.20833333333337},{"$f":"IFERROR('Rates Table'!AZ32*PODs*ESKOM_Total_days,0)","v":0},{"$f":"IFERROR('Rates Table'!BA32*PODs*ESKOM_Total_days,0)","v":2646.25},{"$f":"IFERROR('Rates Table'!BB32*PODs*ESKOM_Total_days,0)","v":0},{"$f":"IFERROR('Rates Table'!BC32*PODs*ESKOM_Total_days,0)","v":0},{"$f":"IFERROR('Rates Table'!BD32*PODs*ESKOM_Total_days,0)","v":0},{"$f":"IFERROR('Rates Table'!BE32*PODs*ESKOM_Total_days,0)","v":0},{"$f":"IFERROR('Rates Table'!BF32*PODs*ESKOM_Total_days,0)","v":982.45833333333326},null,{"$f":"IFERROR('Rates Table'!BH32*PODs*ESKOM_Total_days,0)","v":0},{"$f":"IFERROR('Rates Table'!BI32*PODs*ESKOM_Total_days,0)","v":0},{"$f":"IFERROR('Rates Table'!BJ32*PODs*ESKOM_Total_days,0)","v":0},{"$f":"IFERROR('Rates Table'!BK32*PODs*ESKOM_Total_days,0)","v":0},{"$f":"IFERROR('Rates Table'!BL32*PODs*ESKOM_Total_days,0)","v":99.462500000000006},{"$f":"IFERROR('Rates Table'!BM32*PODs*ESKOM_Total_days,0)","v":99.462500000000006},{"$f":"IFERROR('Rates Table'!BN32*PODs*ESKOM_Total_days,0)","v":99.462500000000006},{"$f":"IFERROR('Rates Table'!BO32*PODs*ESKOM_Total_days,0)","v":99.462500000000006}]
[null,null,"Electrification and rural subsidy ","c/kWh",{"$f":"SUMIFS(F33:AI33,$F$7:$AI$7,$F$2)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIFS(AL33:BO33,$F$7:$AI$7,Selected_Tariff_ID)","v":0},{"$f":"IFERROR(SPU_Annual_Total_Energy*'Rates Table'!AL33,0)/100","v":0},{"$f":"IFERROR(SPU_Annual_Total_Energy*'Rates Table'!AM33,0)/100","v":0},{"$f":"IFERROR(SPU_Annual_Total_Energy*'Rates Table'!AN33,0)/100","v":0},{"$f":"IFERROR(SPU_Annual_Total_Energy*'Rates Table'!AO33,0)/100","v":0},{"$f":"IFERROR(SPU_Annual_Total_Energy*'Rates Table'!AP33,0)/100","v":0},{"$f":"IFERROR(SPU_Annual_Total_Energy*'Rates Table'!AQ33,0)/100","v":0},{"$f":"IFERROR(SPU_Annual_Total_Energy*'Rates Table'!AR33,0)/100","v":0},{"$f":"IFERROR(SPU_Annual_Total_Energy*'Rates Table'!AS33,0)/100","v":0},{"$f":"IFERROR(SPU_Annual_Total_Energy*'Rates Table'!AT33,0)/100","v":0},{"$f":"IFERROR(SPU_Annual_Total_Energy*'Rates Table'!AU33,0)/100","v":0},{"$f":"IFERROR(SPU_Annual_Total_Energy*'Rates Table'!AV33,0)/100","v":0},{"$f":"IFERROR(SPU_Annual_Total_Energy*'Rates Table'!AW33,0)/100","v":0},{"$f":"IFERROR(SPU_Annual_Total_Energy*'Rates Table'!AX33,0)/100","v":0},{"$f":"IFERROR(SPU_Annual_Total_Energy*'Rates Table'!AY33,0)/100","v":0},{"$f":"IFERROR(SPU_Annual_Total_Energy*'Rates Table'!AZ33,0)/100","v":0},{"$f":"IFERROR(SPU_Annual_Total_Energy*'Rates Table'!BA33,0)/100","v":0},{"$f":"IFERROR(SPU_Annual_Total_Energy*'Rates Table'!BB33,0)/100","v":0},{"$f":"IFERROR(SPU_Annual_Total_Energy*'Rates Table'!BC33,0)/100","v":0},{"$f":"IFERROR(SPU_Annual_Total_Energy*'Rates Table'!BD33,0)/100","v":0},{"$f":"IFERROR(SPU_Annual_Total_Energy*'Rates Table'!BE33,0)/100","v":0},{"$f":"IFERROR(SPU_Annual_Total_Energy*'Rates Table'!BF33,0)/100","v":0},null,{"$f":"IFERROR(SPU_Annual_Total_Energy*'Rates Table'!BH33,0)/100","v":0},{"$f":"IFERROR(SPU_Annual_Total_Energy*'Rates Table'!BI33,0)/100","v":0},{"$f":"IFERROR(SPU_Annual_Total_Energy*'Rates Table'!BJ33,0)/100","v":0},{"$f":"IFERROR(SPU_Annual_Total_Energy*'Rates Table'!BK33,0)/100","v":0},{"$f":"IFERROR(Homeflex_Total_Energy*'Rates Table'!BL33,0)/100","v":0},{"$f":"IFERROR(Homeflex_Total_Energy*'Rates Table'!BM33,0)/100","v":0},{"$f":"IFERROR(Homeflex_Total_Energy*'Rates Table'!BN33,0)/100","v":0},{"$f":"IFERROR(Homeflex_Total_Energy*'Rates Table'!BO33,0)/100","v":0}]
[]
[null,"Total other charges",null,null,{"$f":"SUM(E30:E33)","v":1116.5958333333333},{"$f":"SUM(F30:F33)","v":1116.5958333333333},1116.5958333333333,1116.5958333333333,0,0,0,0,0,0,0,0,1406.7708333333335,1406.7708333333335,1406.7708333333335,0,3016.7250000000004,0,0,0,0,{"$f":"SUM(Z30:Z33)","v":333.36666666666673},null,{"$f":"SUM(AB30:AB33)","v":0},0,0,0,0,0,0,0,null,{"$f":"SUM(AK30:AK33)","v":447.125},{"$f":"SUM(AL30:AL33)","v":447.125},447.125,447.125,0,0,0,99.462500000000006,99.462500000000006,99.462500000000006,99.462500000000006,99.462500000000006,745.20833333333337,745.20833333333337,745.20833333333337,0,2646.25,0,0,0,0,{"$f":"SUM(BF30:BF33)","v":982.45833333333326},null,{"$f":"SUM(BH30:BH33)","v":0},0,0,{"$f":"SUM(BK30:BK33)","v":0},99.462500000000006,99.462500000000006,99.462500000000006,99.462500000000006]
[]
[null,"Total excl VAT",null,null,{"$f":"E35+E27+E14","v":2408.3916666666664},2408.3916666666664,3293.5166666666664,4877.3125,0,0,0,319.98333333333335,599.51250000000005,1237.6541666666667,195.57916666666665,2029.4,3100.3708333333334,4010.1333333333337,5568.9875000000011,1348.6750000000002,3016.7250000000004,0,0,0,0,{"$f":"Z35+Z27+Z14","v":333.36666666666673},null,{"$f":"AB35+AB27+AB14","v":0},0,0,319.98333333333335,319.98333333333335,599.51250000000005,1237.6541666666667,195.57916666666665,null,{"$f":"AK35+AK27+AK14","v":1065.8000000000002},1126.0250000000001,1455.7416666666668,2964.104166666667,0,0,0,490.31666666666672,961.47083333333342,1952.4458333333334,367.73750000000001,244.85416666666669,2719.5541666666668,3858.6583333333338,5788.9,1450.875,2646.25,0,0,0,0,{"$f":"BF35+BF27+BF14","v":982.45833333333326},null,{"$f":"BH35+BH27+BH14","v":0},0,0,{"$f":"BK35+BK27+BK14","v":0},490.31666666666672,961.47083333333342,1952.4458333333334,367.73750000000001]
[null,"VAT",null,{"$f":"'Monthly Average Bill'!D51","v":0.15},{"$f":"E37*$D38","v":361.25874999999996},{"$f":"F37*$D38","v":361.25874999999996},494.02749999999992,731.59687499999995,0,0,0,47.997500000000002,89.92687500000001,185.64812499999999,29.336874999999996,304.41000000000003,465.05562499999996,601.52,835.3481250000001,202.30125000000001,452.50875000000002,0,0,0,0,{"$f":"Z37*$D38","v":50.00500000000001},null,{"$f":"AB37*$D38","v":0},0,0,47.997500000000002,47.997500000000002,89.92687500000001,185.64812499999999,29.336874999999996,null,{"$f":"AK37*$D38","v":159.87000000000003},{"$f":"AL37*$D38","v":168.90375},218.36125000000001,444.61562500000002,0,0,0,73.547499999999999,144.22062500000001,292.86687499999999,55.160625000000003,36.728124999999999,407.93312500000002,578.79875000000004,868.33499999999992,217.63124999999999,396.9375,0,0,0,0,{"$f":"BF37*$D38","v":147.36874999999998},null,{"$f":"BH37*$D38","v":0},0,0,{"$f":"BK37*$D38","v":0},73.547499999999999,144.22062500000001,292.86687499999999,55.160625000000003]
[]
[null,"Total account",null,null,{"$f":"SUM(E37:E38)","v":2769.6504166666664},{"$f":"SUM(F37:F38)","v":2769.6504166666664},3787.5441666666666,5608.9093750000002,0,0,0,367.98083333333335,689.43937500000004,1423.3022916666666,224.91604166666664,2333.81,3565.4264583333334,4611.6533333333336,6404.3356250000015,1550.9762500000002,3469.2337500000003,0,0,0,0,{"$f":"SUM(Z37:Z38)","v":383.37166666666673},{"$f":"SUM(AA37:AA38)","v":0},{"$f":"SUM(AB37:AB38)","v":0},0,0,367.98083333333335,367.98083333333335,689.43937500000004,1423.3022916666666,224.91604166666664,null,{"$f":"SUM(AK37:AK38)","v":1225.6700000000003},{"$f":"SUM(AL37:AL38)","v":1294.92875},1674.1029166666667,3408.7197916666669,0,0,0,563.86416666666673,1105.6914583333335,2245.3127083333334,422.89812499999999,281.58229166666666,3127.4872916666668,4437.4570833333337,6657.2349999999997,1668.5062499999999,3043.1875,0,0,0,0,{"$f":"SUM(BF37:BF38)","v":1129.8270833333331},{"$f":"SUM(BG37:BG38)","v":0},{"$f":"SUM(BH37:BH38)","v":0},0,0,{"$f":"SUM(BK37:BK38)","v":0},563.86416666666673,1105.6914583333335,2245.3127083333334,422.89812499999999]
[]
[null,"Average price c/kWh",null,null,{"$f":"SUMIFS(F42:AI42,$F$7:$AI$7,$F$2)","v":{"$error":"#DIV/0!"}},{"$f":"F37/SPU_Annual_Total_Energy*100","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"H37/SPU_Annual_Total_Energy*100","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"Z37/SPU_Annual_Total_Energy*100","v":{"$error":"#DIV/0!"}},{"$f":"AA37/SPU_Annual_Total_Energy*100","v":{"$error":"#DIV/0!"}},{"$f":"AB37/SPU_Annual_Total_Energy*100","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"AD37/SPU_Annual_Total_Energy*100","v":{"$error":"#DIV/0!"}},{"$f":"AE37/SPU_Annual_Total_Energy*100","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$f":"SUMIFS(AL42:BO42,$F$7:$AI$7,Selected_Tariff_ID)","v":{"$error":"#DIV/0!"}},{"$f":"AL37/SPU_Annual_Total_Energy*100","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"BF37/SPU_Annual_Total_Energy*100","v":{"$error":"#DIV/0!"}},{"$f":"BG37/SPU_Annual_Total_Energy*100","v":{"$error":"#DIV/0!"}},{"$f":"BH37/SPU_Annual_Total_Energy*100","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"BK37/SPU_Annual_Total_Energy*100","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[]
[null,"Check tables"]
[null,null,"Table 1: 1 = LPU, 0 = SPU",null,{"$f":"SUMIFS(F45:AI45,$F$7:$AI$7,$F$2)","v":0},{"$f":"'Rates Table'!F44","v":0},{"$f":"'Rates Table'!G44","v":0},{"$f":"'Rates Table'!H44","v":0},{"$f":"'Rates Table'!I44","v":0},{"$f":"'Rates Table'!J44","v":0},{"$f":"'Rates Table'!K44","v":0},{"$f":"'Rates Table'!L44","v":0},{"$f":"'Rates Table'!M44","v":0},{"$f":"'Rates Table'!N44","v":0},{"$f":"'Rates Table'!O44","v":0},{"$f":"'Rates Table'!P44","v":0},{"$f":"'Rates Table'!Q44","v":0},{"$f":"'Rates Table'!R44","v":0},{"$f":"'Rates Table'!S44","v":0},{"$f":"'Rates Table'!T44","v":0},{"$f":"'Rates Table'!U44","v":0},{"$f":"'Rates Table'!V44","v":0},{"$f":"'Rates Table'!W44","v":0},{"$f":"'Rates Table'!X44","v":0},{"$f":"'Rates Table'!Y44","v":0},{"$f":"'Rates Table'!Z44","v":0},{"$f":"'Rates Table'!AA44","v":0},{"$f":"'Rates Table'!AB44","v":0},{"$f":"'Rates Table'!AC44","v":0},{"$f":"'Rates Table'!AD44","v":0},{"$f":"'Rates Table'!AF44","v":0},{"$f":"'Rates Table'!AF44","v":0},{"$f":"'Rates Table'!AG44","v":0},{"$f":"'Rates Table'!AH44","v":0},{"$f":"'Rates Table'!AI44","v":0},null,{"$f":"SUMIFS(AL45:BO45,$F$7:$AI$7,Selected_Tariff_ID)","v":0},{"$f":"F45","v":0},0,0,0,0,0,0,0,0,0,{"$f":"P45","v":0},0,0,0,0,0,0,0,0,0,{"$f":"Z45","v":0},0,0,0,0,0,{"$f":"AF45","v":0},0,0,0]
[null,null,"Tariff Type",null,{"$f":"Selected_Tariff_Type","v":"Urban"},{"$f":"INDEX(Full_Tariff_Type,F$7,)","v":"Urban"},"Urban","Urban","Urban","Urban","Urban","Urban","Urban","Urban","Urban","Urban","Rural","Rural","Rural","Rural","Rural","Rural","Rural","Urban","Urban","Urban","Urban","Urban","Urban","Urban","Urban","Urban","Urban","Urban","Urban",null,{"$f":"Selected_Tariff_Type","v":"Urban"},"Urban","Urban","Urban","Urban","Urban","Urban","Urban","Urban","Urban","Urban","Urban","Rural","Rural","Rural","Rural","Rural","Rural","Rural","Urban","Urban","Urban","Urban","Urban","Urban","Urban","Urban","Urban","Urban","Urban","Urban"]

{"sheet":"Rates SPU - New","index":7,"n_rows":51,"n_cols":29,"rows_kept":51,"cut":false,"hidden":true,"merged":[]}
[]
[]
[]
[null,null,{"$f":"\"Small Power User | Tariff Inputs | \"&New_Period","v":"Small Power User | Tariff Inputs | 2025/26"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Dx NAC"]
[null,null,"Rates - All Other",null,null,null,null,null,"kWhHP","kWhHS","kWhHO","kWhLP","kWhLS","kWhLO","kWhRBlock1","kWhRBlock4","kWhHP","Reliab","DxNDC Energy","DxNDC Energy","NAC POD","SerS",null,"ERS","GCC","Legacy"]
[null,null,"Tariff","Tariff Category","Type","Column1","Code","Matrix Code","High - Peak","High - Standard","High-Off Peak","Low - Peak","Low - Standard","Low-Off Peak","Energy charge Block 1 [c/kWh]","Energy charge Block 2 [c/kWh]","Energy charge [c/kWh]","Ancillary service charge [c/kWh]","Network demand charge [c/kWh]","Network demand charge, Ancillary service charge and retail [c/kWh]","Network capacity charge [R/POD/day]","Service and administration charge [R/POD/day]","Environmental levy charge [c/kWh]","Electrification and rural subsidy [c/kWh]","Generation capacity charge [R/POD/day]","Legacy charge [c/kWh]",null,null,"check"]
[null,null,"Businessrate 1","Non-Local Authority",null,null,{"$f":"C8&\"_\"&D8","v":"Businessrate 1_Non-Local Authority"},{"$f":"INDEX(Matrix_Tariff_Map,MATCH(C8,Matrix_Model_Tariffs,0),2)&IFERROR(INDEX(Matrix_Transmission_Map,MATCH(E8,Matrix_Model_Transmission,0),2),0)&IFERROR(INDEX(Matrix_Voltage_Map,MATCH(F8,Matrix_Model_Voltage,0),2),1)&INDEX(Matrix_Category_Map,MATCH(D8,Matrix_Model_Category,0),2)","v":"B101N"},0,0,0,0,0,0,0,0,224.93,0.41,14.54,null,20.34,14.7,"n/a",4.9400000000000004,1.98,0]
[null,null,"Businessrate 2","Non-Local Authority",null,null,{"$f":"C9&\"_\"&D9","v":"Businessrate 2_Non-Local Authority"},"B201N",0,0,0,0,0,0,0,0,224.93,0.41,14.54,null,30.21,14.7,"n/a",4.9400000000000004,2.95,0]
[null,null,"Businessrate 3","Non-Local Authority",null,null,{"$f":"C10&\"_\"&D10","v":"Businessrate 3_Non-Local Authority"},"B301N",0,0,0,0,0,0,0,0,224.93,0.41,14.54,null,75.38,14.7,"n/a",4.9400000000000004,7.37,0]
[null,null,"Businessrate 4","Non-Local Authority",null,null,{"$f":"C11&\"_\"&D11","v":"Businessrate 4_Non-Local Authority"},"B401N",0,0,0,0,0,0,0,0,350.09,0.41,14.54,null,0,0,"n/a",4.9400000000000004,0,0]
[null,null,"Homepower Bulk","Non-Local Authority",null,null,{"$f":"C12&\"_\"&D12","v":"Homepower Bulk_Non-Local Authority"},"HB01N",0,0,0,0,0,0,0,0,268.77999999999997,0.41,26.37,null,0,3.27,"n/a",0,4.78,0]
[null,null,"Homepower 1","Non-Local Authority",null,null,{"$f":"C13&\"_\"&D13","v":"Homepower 1_Non-Local Authority"},"H101N",0,0,0,0,0,0,null,null,268.77999999999997,0.41,26.37,null,12.13,3.27,"n/a",0,0.72,0]
[null,null,"Homepower 2","Non-Local Authority",null,null,"Homepower 2_Non-Local Authority","H201N",0,0,0,0,0,0,null,null,268.77999999999997,0.41,26.37,null,27.07,3.27,"n/a",0,1.27,0]
[null,null,"Homepower 3","Non-Local Authority",null,null,"Homepower 3_Non-Local Authority","H301N",0,0,0,0,0,0,null,null,268.77999999999997,0.41,26.37,null,57.82,3.27,"n/a",0,3.1,0]
[null,null,"Homepower 4","Non-Local Authority",null,null,"Homepower 4_Non-Local Authority","H401N",0,0,0,0,0,0,null,null,268.77999999999997,0.41,26.37,null,8.35,3.27,"n/a",0,0.47,0]
[null,null,"Homelight 20A","Non-Local Authority",null,null,"Homelight 20A_Non-Local Authority","HL2001N",0,0,0,0,0,0,null,null,216.11,0,0,null,0,0,"n/a",0,0,0]
[null,null,"Homelight 60A","Non-Local Authority",null,null,"Homelight 60A_Non-Local Authority","HL6001N",0,0,0,0,0,0,null,null,274.72000000000003,0,0,null,0,0,"n/a",0,0,0]
[null,null,"Landrate 1","Non-Local Authority",null,null,"Landrate 1_Non-Local Authority","L101N",0,0,0,0,0,0,0,0,224.93,0.41,61.66,null,62.2,24.5,"n/a",0,2.71,0]
[null,null,"Landrate 2","Non-Local Authority",null,null,"Landrate 2_Non-Local Authority","L201N",0,0,0,0,0,0,0,0,224.93,0.41,61.66,null,96.99,24.5,"n/a",0,5.37,0]
[null,null,"Landrate 3","Non-Local Authority",null,null,"Landrate 3_Non-Local Authority","L301N",0,0,0,0,0,0,0,0,224.93,0.41,61.66,null,155.32,24.5,"n/a",0,10.5,0]
[null,null,"Landrate 4","Non-Local Authority",null,null,"Landrate 4_Non-Local Authority","L401N",0,0,0,0,0,0,0,0,369.32,0.41,61.66,null,45.92,0,"n/a",0,1.78,0]
[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,"n/a",0,0,0]
[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"},0,0,0,0,0,0,0,0,603.54,0,0,null,0,0,"n/a",0,0,0]
[null,null,"Landlight 60A","Non-Local Authority",null,null,"Landlight 60A_Non-Local Authority","Lt6001N",0,0,0,0,0,0,0,0,836,0,0,null,0,0,"n/a",0,0,0]
[null,null,"Public Lighting All Night","Non-Local Authority",null,null,"Public Lighting All Night_Non-Local Authority","Pa01N",0,0,0,0,0,0,0,0,242.11,0,0,null,0,0,"n/a",0,0,0]
[null,null,"Public Lighting 24 Hours","Non-Local Authority",null,null,"Public Lighting 24 Hours_Non-Local Authority","Pu01N",0,0,0,0,0,0,0,0,232.22,0,0,null,0,0,"n/a",0,0,0]
[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,0,32.299999999999997,"n/a",0,0,0]
[null,null,"Homeflex 1","Non-Local Authority",null,null,"Homeflex 1_Non-Local Authority","HF101N",706.97,216.31,159.26,329.28,204.9,159.26,"n/a","n/a","n/a",0.41,26.37,0,12.13,3.27,"n/a",0,0.72,22.78]
[null,null,"Homeflex 2","Non-Local Authority",null,null,"Homeflex 2_Non-Local Authority","HF201N",706.97,216.31,159.26,329.28,204.9,159.26,"n/a","n/a","n/a",0.41,26.37,0,27.07,3.27,"n/a",0,1.27,22.78]
[null,null,"Homeflex 3","Non-Local Authority",null,null,"Homeflex 3_Non-Local Authority","HF301N",706.97,216.31,159.26,329.28,204.9,159.26,"n/a","n/a","n/a",0.41,26.37,0,57.82,3.27,"n/a",0,3.1,22.78]
[null,null,"Homeflex 4","Non-Local Authority",null,null,"Homeflex 4_Non-Local Authority","HF401N",706.97,216.31,159.26,329.28,204.9,159.26,"n/a","n/a","n/a",0.41,26.37,0,8.35,3.27,"n/a",0,0.47,22.78]
[null,null,"Municrate 1","Local Authority",null,null,"Municrate 1_Local Authority","Mr101Y",0,0,0,0,0,0,0,0,229.79,0.41,43.6,null,34.06,18.809999999999999,"n/a","n/a",2.17,"n/a"]
[null,null,"Municrate 2","Local Authority",null,null,"Municrate 2_Local Authority","Mr201Y",0,0,0,0,0,0,0,0,229.79,0.41,43.6,null,69.010000000000005,18.809999999999999,"n/a","n/a",4.01,"n/a"]
[null,null,"Municrate 3","Local Authority",null,null,"Municrate 3_Local Authority","Mr301Y",0,0,0,0,0,0,0,0,229.79,0.41,43.6,null,138.21,18.809999999999999,"n/a","n/a",8.4600000000000009,"n/a"]
[null,null,"Municrate 4","Local Authority",null,null,"Municrate 4_Local Authority","Mr401Y",0,0,0,0,0,0,0,0,349.28,0.41,43.6,null,0,0,"n/a","n/a",0,"n/a"]
[null,null,"Homepower Bulk","Local Authority",null,null,"Homepower Bulk_Local Authority","HB01Y",0,0,0,0,0,0,0,0,229.79,0.41,43.6,null,138.21,18.809999999999999,"n/a","n/a","n/a","n/a"]
[null,null,{"$f":"C13","v":"Homepower 1"},"Local Authority",null,null,{"$f":"C38&\"_\"&D38","v":"Homepower 1_Local Authority"},"Mr101Y",0,0,0,0,0,0,0,0,229.79,0.41,43.6,null,34.06,18.809999999999999,"n/a","n/a","n/a","n/a"]
[null,null,"Homepower 2","Local Authority",null,null,"Homepower 2_Local Authority","Mr201Y",0,0,0,0,0,0,0,0,229.79,0.41,43.6,null,69.010000000000005,18.809999999999999,"n/a","n/a","n/a","n/a"]
[null,null,"Homepower 3","Local Authority",null,null,"Homepower 3_Local Authority","Mr301Y",0,0,0,0,0,0,0,0,229.79,0.41,43.6,null,138.21,18.809999999999999,"n/a","n/a","n/a","n/a"]
[null,null,"Homepower 4","Local Authority",null,null,"Homepower 4_Local Authority","Mr401Y",0,0,0,0,0,0,0,0,349.28,0.41,43.6,null,0,0,"n/a","n/a","n/a","n/a"]
[null,null,"Homelight 20A","Local Authority",null,null,"Homelight 20A_Local Authority","HL2001Y",0,0,0,0,0,0,0,0,349.28,0.41,43.6,null,0,0,"n/a","n/a","n/a","n/a"]
[null,null,"Homelight 60A","Local Authority",null,null,"Homelight 60A_Local Authority","HL6001Y",0,0,0,0,0,0,0,0,349.28,0.41,43.6,null,0,0,"n/a","n/a","n/a","n/a"]
[null,null,"Landrate 1","Local Authority",null,null,"Landrate 1_Local Authority","Mr101Y",0,0,0,0,0,0,0,0,229.79,0.41,43.6,null,34.06,18.809999999999999,"n/a","n/a","n/a","n/a"]
[null,null,"Landrate 2","Local Authority",null,null,"Landrate 2_Local Authority","Mr201Y",0,0,0,0,0,0,0,0,229.79,0.41,43.6,null,69.010000000000005,18.809999999999999,"n/a","n/a","n/a","n/a"]
[null,null,"Landrate 3","Local Authority",null,null,"Landrate 3_Local Authority","Mr301Y",0,0,0,0,0,0,0,0,229.79,0.41,43.6,null,138.21,18.809999999999999,"n/a","n/a","n/a","n/a"]
[null,null,"Landrate 4","Local Authority",null,null,"Landrate 4_Local Authority","Mr401Y",0,0,0,0,0,0,0,0,349.28,0.41,43.6,null,0,0,"n/a","n/a","n/a","n/a"]
[null,null,"Landrate Dx","Local Authority",null,null,{"$f":"C48&\"_\"&D48","v":"Landrate Dx_Local Authority"},"Ld01Y",0,0,0,0,0,0,0,0,0,0,0,null,0,31.544682225344499,"n/a","n/a","n/a","n/a"]
[null,null,"Public Lighting All Night","Local Authority",null,null,{"$f":"C49&\"_\"&D49","v":"Public Lighting All Night_Local Authority"},{"$f":"INDEX(Matrix_Tariff_Map,MATCH(C49,Matrix_Model_Tariffs,0),2)&IFERROR(INDEX(Matrix_Transmission_Map,MATCH(E49,Matrix_Model_Transmission,0),2),0)&IFERROR(INDEX(Matrix_Voltage_Map,MATCH(F49,Matrix_Model_Voltage,0),2),1)&INDEX(Matrix_Category_Map,MATCH(D49,Matrix_Model_Category,0),2)","v":"Pa01Y"},0,0,0,0,0,0,0,0,257.35000000000002,0,0,null,0,0,"n/a","n/a","n/a","n/a"]
[null,null,"Public Lighting 24 Hours","Local Authority",null,null,{"$f":"C50&\"_\"&D50","v":"Public Lighting 24 Hours_Local Authority"},{"$f":"INDEX(Matrix_Tariff_Map,MATCH(C50,Matrix_Model_Tariffs,0),2)&IFERROR(INDEX(Matrix_Transmission_Map,MATCH(E50,Matrix_Model_Transmission,0),2),0)&IFERROR(INDEX(Matrix_Voltage_Map,MATCH(F50,Matrix_Model_Voltage,0),2),1)&INDEX(Matrix_Category_Map,MATCH(D50,Matrix_Model_Category,0),2)","v":"Pu01Y"},0,0,0,0,0,0,0,0,227.81,0,0,null,0,0,"n/a","n/a","n/a","n/a"]
[null,null,"Public Lighting Urban Fixed","Local Authority",null,null,{"$f":"C51&\"_\"&D51","v":"Public Lighting Urban Fixed_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":"Pt01Y"},0,0,0,0,0,0,0,0,0,0,0,null,0,31.544682225344499,"n/a","n/a","n/a","n/a"]

{"sheet":"Rates SPU - Current","index":8,"n_rows":51,"n_cols":23,"rows_kept":51,"cut":false,"hidden":true,"merged":[]}
[]
[]
[]
[null,null,{"$f":"\"Small Power User | Tariff Inputs | \"&Current_Period","v":"Small Power User | Tariff Inputs | 2024/25"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Dx NAC"]
[null,null,"Rates - All Other",null,null,null,null,null,"kWhHP","kWhHS","kWhHO","kWhLP","kWhLS","kWhLO","kWhRBlock1","kWhRBlock4","kWhHP","Reliab","DxNDC Energy","DxNDC Energy","NAC POD","SerS"]
[null,null,"Tariff","Tariff Category","Type","Column1","Code","Matrix Code","High - Peak","High - Standard","High-Off Peak","Low - Peak","Low - Standard","Low-Off Peak","Energy charge Block 1 [c/kWh]","Energy charge Block 2 [c/kWh]","Energy charge [c/kWh]","Ancillary service charge [c/kWh]","Network demand charge [c/kWh]","Network demand charge, Ancillary service charge and retail [c/kWh]","Network capacity charge [R/POD/day]","Service and administration charge [R/POD/day]","Environmental levy charge [c/kWh]"]
[null,null,"Businessrate 1","Non-Local Authority",null,null,{"$f":"C8&\"_\"&D8","v":"Businessrate 1_Non-Local Authority"},{"$f":"INDEX(Matrix_Tariff_Map,MATCH(C8,Matrix_Model_Tariffs,0),2)&IFERROR(INDEX(Matrix_Transmission_Map,MATCH(E8,Matrix_Model_Transmission,0),2),0)&IFERROR(INDEX(Matrix_Voltage_Map,MATCH(F8,Matrix_Model_Voltage,0),2),1)&INDEX(Matrix_Category_Map,MATCH(D8,Matrix_Model_Category,0),2)","v":"B101N"},0,0,0,0,0,0,0,0,209.5,0.8,29.57,null,42.47,36.71,"n/a"]
[null,null,"Businessrate 2","Non-Local Authority",null,null,{"$f":"C9&\"_\"&D9","v":"Businessrate 2_Non-Local Authority"},"B201N",0,0,0,0,0,0,0,0,209.5,0.8,29.57,null,71.569999999999993,36.71,"n/a"]
[null,null,"Businessrate 3","Non-Local Authority",null,null,{"$f":"C10&\"_\"&D10","v":"Businessrate 3_Non-Local Authority"},"B301N",0,0,0,0,0,0,0,0,209.5,0.8,29.57,null,123.64,36.71,"n/a"]
[null,null,"Businessrate 4","Non-Local Authority",null,null,{"$f":"C11&\"_\"&D11","v":"Businessrate 4_Non-Local Authority"},"B401N",0,0,0,0,0,0,0,0,563.80999999999995,0.8,29.57,null,0,0,"n/a"]
[null,null,"Homepower Bulk","Non-Local Authority",null,null,{"$f":"C12&\"_\"&D12","v":"Homepower Bulk_Non-Local Authority"},"HB01N",0,0,0,0,0,0,0,0,322.39,0,0,null,66.72,0,"n/a"]
[null,null,"Homepower 1","Non-Local Authority",null,null,{"$f":"C13&\"_\"&D13","v":"Homepower 1_Non-Local Authority"},"H101N",0,0,0,0,0,0,245.54,387.72,0,0,0,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,"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 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,"Landrate 1_Non-Local Authority","L101N",0,0,0,0,0,0,0,0,208.48,0.8,52.09,null,55.68,46.25,"n/a"]
[null,null,"Landrate 2","Non-Local Authority",null,null,"Landrate 2_Non-Local Authority","L201N",0,0,0,0,0,0,0,0,208.48,0.8,52.09,null,85.59,46.25,"n/a"]
[null,null,"Landrate 3","Non-Local Authority",null,null,"Landrate 3_Non-Local Authority","L301N",0,0,0,0,0,0,0,0,208.48,0.8,52.09,null,136.84,46.25,"n/a"]
[null,null,"Landrate 4","Non-Local Authority",null,null,"Landrate 4_Non-Local Authority","L401N",0,0,0,0,0,0,0,0,450.29,0.8,52.09,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,{"$f":"C24&\"_\"&D24","v":"Landlight 20A_Non-Local Authority"},"Lt2001N",0,0,0,0,0,0,0,0,599.48,0,0,null,0,0,"n/a"]
[null,null,"Landlight 60A","Non-Local Authority",null,null,"Landlight 60A_Non-Local Authority",{"$f":"INDEX(Matrix_Tariff_Map,MATCH(C25,Matrix_Model_Tariffs,0),2)&IFERROR(INDEX(Matrix_Transmission_Map,MATCH(E25,Matrix_Model_Transmission,0),2),0)&IFERROR(INDEX(Matrix_Voltage_Map,MATCH(F25,Matrix_Model_Voltage,0),2),1)&INDEX(Matrix_Category_Map,MATCH(D25,Matrix_Model_Category,0),2)","v":"Lt6001N"},0,0,0,0,0,0,0,0,772.81,0,0,null,0,0,"n/a"]
[null,null,"Public Lighting All Night","Non-Local Authority",null,null,"Public Lighting All Night_Non-Local Authority","Pa01N",0,0,0,0,0,0,0,0,166.73,0,0,null,0,0,"n/a"]
[null,null,"Public Lighting 24 Hours","Non-Local Authority",null,null,"Public Lighting 24 Hours_Non-Local Authority","Pu01N",0,0,0,0,0,0,0,0,223.24,0,0,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,"Homeflex 1_Non-Local Authority","HF101N",611.94000000000005,186.18,101.66,200.38,138.26,88.15,0,0,0,0,null,126.39,10.52,null,"n/a"]
[null,null,"Homeflex 2","Non-Local Authority",null,null,"Homeflex 2_Non-Local Authority","HF201N",611.94000000000005,186.18,101.66,200.38,138.26,88.15,0,0,0,0,null,126.39,19.71,null,"n/a"]
[null,null,"Homeflex 3","Non-Local Authority",null,null,"Homeflex 3_Non-Local Authority","HF301N",611.94000000000005,186.18,101.66,200.38,138.26,88.15,0,0,0,0,null,126.39,40.69,null,"n/a"]
[null,null,"Homeflex 4","Non-Local Authority",null,null,"Homeflex 4_Non-Local Authority","HF401N",611.94000000000005,186.18,101.66,200.38,138.26,88.15,0,0,0,0,null,126.39,6.43,null,"n/a"]
[null,null,{"$f":"C8","v":"Businessrate 1"},"Local Authority",null,null,"Businessrate 1_Local Authority","B101Y",0,0,0,0,0,0,0,0,217.08,0.82,30.1,null,43.14,36.94,"n/a"]
[null,null,"Businessrate 2","Local Authority",null,null,"Businessrate 2_Local Authority","B201Y",0,0,0,0,0,0,0,0,217.08,0.82,30.1,null,72.760000000000005,36.94,"n/a"]
[null,null,"Businessrate 3","Local Authority",null,null,"Businessrate 3_Local Authority","B301Y",0,0,0,0,0,0,0,0,217.08,0.82,30.1,null,125.73,36.94,"n/a"]
[null,null,"Businessrate 4","Local Authority",null,null,"Businessrate 4_Local Authority","B401Y",0,0,0,0,0,0,0,0,584.16999999999996,0.82,30.1,null,0,0,"n/a"]
[null,null,"Homepower Bulk","Local Authority",null,null,"Homepower Bulk_Local Authority","HB01Y",0,0,0,0,0,0,0,0,0,0,0,null,0,0,"n/a"]
[null,null,"Homepower 1","Local Authority",null,null,{"$f":"C38&\"_\"&D38","v":"Homepower 1_Local Authority"},"H101Y",0,0,0,0,0,0,248.51,392.39,0,0,0,null,10.63,0,"n/a"]
[null,null,"Homepower 2","Local Authority",null,null,"Homepower 2_Local Authority","H201Y",0,0,0,0,0,0,248.51,382.55,0,0,0,null,19.940000000000001,0,"n/a"]
[null,null,"Homepower 3","Local Authority",null,null,"Homepower 3_Local Authority","H301Y",0,0,0,0,0,0,248.51,382.55,0,0,0,null,41.2,0,"n/a"]
[null,null,"Homepower 4","Local Authority",null,null,"Homepower 4_Local Authority","H401Y",0,0,0,0,0,0,248.51,399.61,0,0,0,null,6.52,0,"n/a"]
[null,null,"Homelight 20A","Local Authority",null,null,"Homelight 20A_Local Authority","HL2001Y",0,0,0,0,0,0,0,0,0,0,0,null,0,0,"n/a"]
[null,null,"Homelight 60A","Local Authority",null,null,"Homelight 60A_Local Authority","HL6001Y",0,0,0,0,0,0,0,0,0,0,0,null,0,0,"n/a"]
[null,null,"Landrate 1","Local Authority",null,null,"Landrate 1_Local Authority","L101Y",0,0,0,0,0,0,0,0,216.01,0.82,53.25,null,56.87,46.54,"n/a"]
[null,null,"Landrate 2","Local Authority",null,null,"Landrate 2_Local Authority","L201Y",0,0,0,0,0,0,0,0,216.01,0.82,53.25,null,87.4,46.54,"n/a"]
[null,null,"Landrate 3","Local Authority",null,null,"Landrate 3_Local Authority","L301Y",0,0,0,0,0,0,0,0,216.01,0.82,53.25,null,139.77000000000001,46.54,"n/a"]
[null,null,"Landrate 4","Local Authority",null,null,"Landrate 4_Local Authority","L401Y",0,0,0,0,0,0,0,0,466.55,0.82,53.25,null,45.29,0,"n/a"]
[null,null,"Landrate Dx","Local Authority",null,null,{"$f":"C48&\"_\"&D48","v":"Landrate Dx_Local Authority"},"Ld01Y",0,0,0,0,0,0,0,0,0,0,0,null,0,100.71,"n/a"]
[null,null,"Public Lighting All Night","Local Authority",null,null,{"$f":"C49&\"_\"&D49","v":"Public Lighting All Night_Local Authority"},{"$f":"INDEX(Matrix_Tariff_Map,MATCH(C49,Matrix_Model_Tariffs,0),2)&IFERROR(INDEX(Matrix_Transmission_Map,MATCH(E49,Matrix_Model_Transmission,0),2),0)&IFERROR(INDEX(Matrix_Voltage_Map,MATCH(F49,Matrix_Model_Voltage,0),2),1)&INDEX(Matrix_Category_Map,MATCH(D49,Matrix_Model_Category,0),2)","v":"Pa01Y"},0,0,0,0,0,0,0,0,175.23,0,0,null,0,0,"n/a"]
[null,null,"Public Lighting 24 Hours","Local Authority",null,null,{"$f":"C50&\"_\"&D50","v":"Public Lighting 24 Hours_Local Authority"},{"$f":"INDEX(Matrix_Tariff_Map,MATCH(C50,Matrix_Model_Tariffs,0),2)&IFERROR(INDEX(Matrix_Transmission_Map,MATCH(E50,Matrix_Model_Transmission,0),2),0)&IFERROR(INDEX(Matrix_Voltage_Map,MATCH(F50,Matrix_Model_Voltage,0),2),1)&INDEX(Matrix_Category_Map,MATCH(D50,Matrix_Model_Category,0),2)","v":"Pu01Y"},0,0,0,0,0,0,0,0,234.64,0,0,null,0,0,"n/a"]
[null,null,"Public Lighting Urban Fixed","Local Authority",null,null,{"$f":"C51&\"_\"&D51","v":"Public Lighting Urban Fixed_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":"Pt01Y"},0,0,0,0,0,0,0,0,0,0,0,null,0,11.52,"n/a"]

{"sheet":"Mapping","index":9,"n_rows":43,"n_cols":7,"rows_kept":43,"cut":false,"hidden":true,"merged":[]}
[]
[]
[]
[null,"Mapping"]
[]
[]
[null,"Model Tariffs","Matrix Code","Munic RTP Tariff",null,"Model Transmission Zone","Matrix Code"]
[null,{"$f":"Lists!B17","v":"Businessrate 1"},"B1","Municrate 1",null,"Not Applicable",0]
[null,{"$f":"Lists!B18","v":"Businessrate 2"},"B2","Municrate 2",null,{"$f":"Lists!C94","v":"[0 - 300km]"},0]
[null,{"$f":"Lists!B19","v":"Businessrate 3"},"B3","Municrate 3",null,{"$f":"Lists!C95","v":"[301 - 600km]"},1]
[null,{"$f":"Lists!B20","v":"Businessrate 4"},"B4","Municrate 4",null,{"$f":"Lists!C96","v":"[601 - 900km]"},2]
[null,{"$f":"Lists!B21","v":"Homelight 20A"},"HL20",null,null,{"$f":"Lists!C97","v":"[> 900km]"},3]
[null,{"$f":"Lists!B22","v":"Homelight 60A"},"HL60"]
[null,{"$f":"Lists!B23","v":"Homepower 1"},"H1","Municrate 1"]
[null,{"$f":"Lists!B24","v":"Homepower 2"},"H2","Municrate 2",null,"Model Voltage","Matrix Code"]
[null,{"$f":"Lists!B25","v":"Homepower 3"},"H3","Municrate 3",null,{"$f":"Lists!C77","v":"< 500V"},1]
[null,{"$f":"Lists!B26","v":"Homepower 4"},"H4","Municrate 4",null,{"$f":"Lists!C78","v":"≥ 500V & < 66kV"},2]
[null,{"$f":"Lists!B27","v":"Homepower Bulk"},"HB",null,null,{"$f":"Lists!C79","v":"≥ 66kV & ≤ 132kV"},3]
[null,{"$f":"Lists!B28","v":"Landrate 1"},"L1","Municrate 1",null,{"$f":"Lists!C80","v":"> 132kV"},4]
[null,{"$f":"Lists!B29","v":"Landrate 2"},"L2","Municrate 2"]
[null,{"$f":"Lists!B30","v":"Landrate 3"},"L3","Municrate 3",null,"Model Category","Matrix Code"]
[null,{"$f":"Lists!B31","v":"Landrate 4"},"L4","Municrate 4",null,{"$f":"Lists!L37","v":"Non-Local Authority"},"N"]
[null,{"$f":"Lists!B32","v":"Landrate Dx"},"Ld",null,null,{"$f":"Lists!L38","v":"Local Authority"},"Y"]
[null,"Landlight 20A","Lt20"]
[null,"Landlight 60A","Lt60"]
[null,"Public Lighting All Night","Pa","Public Lighting All Night"]
[null,"Public Lighting 24 Hours","Pu","Public Lighting 24 Hours"]
[null,"Public Lighting Urban Fixed","Pt","Public Lighting Urban Fixed"]
[null,{"$f":"Lists!B38","v":"Megaflex"},"Me"]
[null,{"$f":"Lists!B39","v":"Miniflex"},"Mi"]
[null,{"$f":"Lists!B40","v":"Nightsave Large"},"NL"]
[null,{"$f":"Lists!B41","v":"Nightsave Rural"},"NR"]
[null,{"$f":"Lists!B42","v":"Nightsave Small"},"NS"]
[null,{"$f":"Lists!B43","v":"Ruraflex"},"Ru"]
[null,"Municflex","Mf"]
[null,"Municrate 1","Mr1"]
[null,"Municrate 2","Mr2"]
[null,"Municrate 3","Mr3"]
[null,"Municrate 4","Mr4"]
[null,"Homeflex 1","HF1"]
[null,"Homeflex 2","HF2"]
[null,"Homeflex 3","HF3"]
[null,"Homeflex 4","HF4"]

{"sheet":"Lists","index":10,"n_rows":115,"n_cols":29,"rows_kept":115,"cut":false,"hidden":true,"merged":[[54,17,54,28],[82,17,82,28]]}
[]
[]
[]
[null,"Model Lists"]
[]
[null,"Selections","Dropbox ID","Description","ID",null,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},{"$f":"Selected_Tariff_Category_ID","v":1},null,null,null,null,"ESKOM Financial Year End","2026-03-31","dd-mmm-yy",null,"Small Power User",1]
[null,"Selected Customer Category",1,{"$f":"INDEX(Customer_Category_List,Dropdown_Customer)","v":"Small Power User"},{"$f":"MATCH(D8,Customer_Category_List,0)","v":1},null,null,null,null,null,"Municipality Financial Year End",{"$f":"EOMONTH(ESKOM_Period,3)","v":"2026-06-30"},"dd-mmm-yy",null,"Large Power User",2]
[null,"Selected Supply Size",1,{"$f":"INDEX(Capacity_List,Dropdown_Supply)","v":"5kVA, 16kVA, 20A or 60A"},{"$f":"MATCH(D9,Capacity_List,0)","v":1},null,null,null,null,null,"Current Period","2024/25"]
[null,"Selected Base Tariff",1,{"$f":"INDEX(Supply_Tariff_List,MIN(Dropdown_Tariff,Supply_Tariff_List_Count),0)","v":"Businessrate 1"},{"$f":"MATCH(D10,Full_Tariff_List,0)","v":1},null,null,null,null,null,"New Period","2025/26",null,null,"SPU Capacity","Capacity ID"]
[null,"Selected Tariff Type",null,{"$f":"'Monthly Average Bill'!D15","v":"Urban"},{"$f":"IF(Selected_Tariff_Type=\"Rural\",2,1)","v":1},null,null,null,null,null,"Total Days",30.416666666666668,null,null,"5kVA, 16kVA, 20A or 60A",1]
[null,"Selected Supply Voltage",1,{"$f":"INDEX(Voltage_List,MIN(Dropdown_Voltage,Voltage_List_Count))","v":"< 500V"},{"$f":"MATCH(D12,Voltage_List,0)","v":1},null,null,null,null,null,null,null,null,null,"25kVA",2]
[null,"Selected transmission zone",1,{"$f":"INDEX(Transmission_List,MIN(Dropdown_Zone,Transmission_List_Count))","v":"Not Applicable"},{"$f":"MATCH(D13,Transmission_List,0)","v":1},null,null,null,null,null,"VAT",0.15,null,null,"32kVA",3]
[null,"Time of Use Toggle",null,null,{"$f":"IF(Selected_Customer_Category_ID=1,0,1)","v":0},null,null,null,null,null,null,null,null,null,"50kVA",4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,">50kVA",5]
[null,"Tariffs","Base Tariff","Tariff Variant","Type","Base Tariff ID","Tariff ID","RTP Tariff",null,"Base Tariffs","Type","Long Type","Base Tariff ID"]
[null,{"$f":"IF(D17=\"\",C17,C17&\" \"&D17)","v":"Businessrate 1"},"Businessrate",1,{"$f":"INDEX(Base_Tariff_Type,F17)","v":"Urban"},{"$f":"MATCH(C17,Base_Tariff_List,0)","v":1},1,"Municrate 1",null,"Businessrate","Urban","Commercial Urban",1]
[null,{"$f":"IF(D18=\"\",C18,C18&\" \"&D18)","v":"Businessrate 2"},"Businessrate",2,"Urban",1,2,"Municrate 2",null,"Homelight","Urban","Residential Urban",2]
[null,"Businessrate 3","Businessrate",3,"Urban",1,3,"Municrate 3",null,"Homepower","Urban","Residential Urban",3]
[null,"Businessrate 4","Businessrate",4,"Urban",1,4,"Municrate 4",null,"Landrate","Rural","Rural",4,null,"LPU Capacity","Capacity ID"]
[null,"Homelight 20A","Homelight","20A","Urban",2,5,null,null,"Megaflex","Urban","Commercial Urban",5,null,"≤100kVA",1]
[null,"Homelight 60A","Homelight","60A","Urban",2,6,null,null,"Miniflex","Urban","Commercial Urban",6,null,">100kVA & ≤500kVA",2]
[null,"Homepower 1","Homepower",1,"Urban",3,7,"Municrate 1",null,"Nightsave Large","Urban","Commercial Urban",7,null,">500kVA & ≤1MVA",3]
[null,"Homepower 2","Homepower",2,"Urban",3,8,"Municrate 2",null,"Nightsave Rural","Rural","Rural",8,null,">1MVA & ≤5MVA",4]
[null,"Homepower 3","Homepower",3,"Urban",3,9,"Municrate 3",null,"Nightsave Small","Urban","Commercial Urban",9,null,">5MVA",5]
[null,"Homepower 4","Homepower",4,"Urban",3,10,"Municrate 4",null,"Ruraflex","Rural","Rural",10,null,"Key customer",6]
[null,"Homepower Bulk","Homepower","Bulk","Urban",3,11,null,null,"Public Lighting","Urban","Commercial Urban",11]
[null,"Landrate 1","Landrate",1,"Rural",4,12,"Municrate 1",null,"Municflex","Urban","Commercial Urban",12,null,"Capacity","Capacity ID"]
[null,"Landrate 2","Landrate",2,"Rural",4,13,"Municrate 2",null,"Municrate","Urban","Residential Urban",13,null,{"$f":"IFERROR(IF(Selected_Customer_Category_ID=1,INDEX(Capacity_SPU_List,P29,0),INDEX(Capacity_LPU_List,P29,0)),\"\")","v":"5kVA, 16kVA, 20A or 60A"},1]
[null,"Landrate 3","Landrate",3,"Rural",4,14,"Municrate 3",null,"Homeflex","Urban","Residential Urban",14,null,"25kVA",2]
[null,"Landrate 4","Landrate",4,"Rural",4,15,"Municrate 4",null,null,null,null,null,null,"32kVA",3]
[null,"Landrate Dx","Landrate","Dx","Rural",4,16,null,null,null,null,null,null,null,"50kVA",4]
[null,"Landlight 20A","Landrate","Dx",{"$f":"INDEX(Base_Tariff_Type,F33)","v":"Rural"},{"$f":"MATCH(C33,Base_Tariff_List,0)","v":4},17,null,null,null,null,null,null,null,">50kVA",5]
[null,"Landlight 60A","Landrate","Dx",{"$f":"INDEX(Base_Tariff_Type,F34)","v":"Rural"},{"$f":"MATCH(C34,Base_Tariff_List,0)","v":4},18,null,null,null,null,null,null,null,"",6]
[null,"Public Lighting All Night","Public Lighting","All Night",{"$f":"INDEX(Base_Tariff_Type,F35)","v":"Urban"},11,19,"Public Lighting All Night"]
[null,"Public Lighting 24 Hours","Public Lighting","24 Hours",{"$f":"INDEX(Base_Tariff_Type,F36)","v":"Urban"},11,20,"Public Lighting 24 Hours",null,null,null,"Tariff Category","Tariff Category ID",null,"Capacity List Count",{"$f":"IF(Selected_Customer_Category_ID=1,COUNTA(Capacity_SPU_List),COUNTA(Capacity_LPU_List))","v":5}]
[null,"Public Lighting Urban Fixed","Public Lighting","Urban Fixed",{"$f":"INDEX(Base_Tariff_Type,F37)","v":"Urban"},11,21,"Public Lighting Urban Fixed",null,null,null,"Non-Local Authority",1]
[null,{"$f":"IF(D38=\"\",C38,C38&\" \"&D38)","v":"Megaflex"},"Megaflex",null,{"$f":"INDEX(Base_Tariff_Type,F38)","v":"Urban"},{"$f":"MATCH(C38,Base_Tariff_List,0)","v":5},22,null,null,null,null,"Local Authority",2]
[null,"Miniflex","Miniflex",null,"Urban",6,23]
[null,"Nightsave Large","Nightsave Large",null,"Urban",7,24]
[null,"Nightsave Rural","Nightsave Rural",null,"Rural",8,25,null,null,null,null,"Tariffs","Block 1 kWh"]
[null,"Nightsave Small","Nightsave Small",null,"Urban",9,26,null,null,null,null,"Homelight 20A",350]
[null,"Ruraflex","Ruraflex",null,"Rural",10,27,null,null,null,null,"Homelight 60A",600]
[null,"Municflex","Municflex",null,"Urban",12,28,null,null,null,null,"Homepower",600]
[null,"Municrate 1","Municrate",1,"Urban",13,29]
[null,"Municrate 2","Municrate",2,"Urban",13,30]
[null,"Municrate 3","Municrate",3,"Urban",13,31]
[null,"Municrate 4","Municrate",4,"Urban",13,32]
[null,"Homeflex 1","Homeflex",1,"Urban",14,33]
[null,"Homeflex 2","Homeflex",2,"Urban",14,34]
[null,"Homeflex 3","Homeflex",3,"Urban",14,35]
[null,"Homeflex 4","Homeflex",4,"Urban",14,36]
[]
[]
[null,"Selection Tables","LPU Selections",null,null,null,null,null,null,null,"SPU Selections",null,null,null,null,null,null,"Non Munic"]
[null,{"$f":"IF(Selected_Customer_Category_ID=1,INDEX(K56:P56,0,Selected_Supply_Size_ID),INDEX(C56:I56,Selected_Supply_Size_ID))","v":"5kVA, 16kVA, 20A or 60A"},{"$f":"$O21","v":"≤100kVA"},{"$f":"$O22","v":">100kVA & ≤500kVA"},{"$f":"$O23","v":">500kVA & ≤1MVA"},{"$f":"$O24","v":">1MVA & ≤5MVA"},{"$f":"$O25","v":">5MVA"},null,{"$f":"$O26","v":"Key customer"},null,{"$f":"$O11","v":"5kVA, 16kVA, 20A or 60A"},{"$f":"$O12","v":"25kVA"},{"$f":"$O13","v":"32kVA"},{"$f":"$O14","v":"50kVA"},{"$f":"$O15","v":">50kVA"},null,null,{"$f":"$O21","v":"≤100kVA"},{"$f":"$O22","v":">100kVA & ≤500kVA"},{"$f":"$O23","v":">500kVA & ≤1MVA"},{"$f":"$O24","v":">1MVA & ≤5MVA"},{"$f":"$O25","v":">5MVA"},{"$f":"$O26","v":"Key customer"},null,{"$f":"$O11","v":"5kVA, 16kVA, 20A or 60A"},{"$f":"$O12","v":"25kVA"},{"$f":"$O13","v":"32kVA"},{"$f":"$O14","v":"50kVA"},{"$f":"$O15","v":">50kVA"}]
[null,{"$f":"INDEX(K57:O57,0,Selected_Supply_Size_ID)","v":"Businessrate 1"},"Ruraflex","Ruraflex","Ruraflex","Ruraflex","Ruraflex",null,{"$f":"F57","v":"Ruraflex"},null,{"$f":"IF(IF(Dropdown_Category = 1, Y57, Y85) = 0, \"\", IF(Dropdown_Category = 1, Y57, Y85))","v":"Businessrate 1"},{"$f":"IF(IF(Dropdown_Category = 1, Z57, Z85) = 0, \"\", IF(Dropdown_Category = 1, Z57, Z85))","v":"Businessrate 1"},{"$f":"IF(IF(Dropdown_Category = 1, AA57, AA85) = 0, \"\", IF(Dropdown_Category = 1, AA57, AA85))","v":"Businessrate 1"},{"$f":"IF(IF(Dropdown_Category = 1, AB57, AB85) = 0, \"\", IF(Dropdown_Category = 1, AB57, AB85))","v":"Businessrate 2"},{"$f":"IF(IF(Dropdown_Category = 1, AC57, AC85) = 0, \"\", IF(Dropdown_Category = 1, AC57, AC85))","v":"Businessrate 2"},null,null,"Ruraflex","Ruraflex","Ruraflex","Ruraflex","Ruraflex",{"$f":"U57","v":"Ruraflex"},null,"Businessrate 1","Businessrate 1","Businessrate 1","Businessrate 2","Businessrate 2"]
[null,"Businessrate 4","Miniflex","Miniflex","Miniflex","Miniflex","Nightsave Large",null,"Nightsave Large",null,"Businessrate 4","Businessrate 4","Businessrate 4","Homepower 2","Businessrate 3",null,null,"Miniflex","Miniflex","Miniflex","Miniflex","Nightsave Large","Nightsave Large",null,"Businessrate 4","Businessrate 4","Businessrate 4","Homepower 2","Businessrate 3"]
[null,"Homepower 4","Nightsave Small","Nightsave Small","Nightsave Small","Nightsave Large","Megaflex",null,"Megaflex",null,"Homepower 4","Homepower 1","Homepower 1","Landrate 2","Homepower 2",null,null,"Nightsave Small","Nightsave Small","Nightsave Small","Nightsave Large","Megaflex","Megaflex",null,"Homepower 4","Homepower 1","Homepower 1","Landrate 2","Homepower 2"]
[null,"Homelight 20A","Nightsave Rural","Nightsave Rural","Nightsave Rural","Megaflex","Nightsave Rural",null,"Nightsave Rural",null,"Homelight 20A","Landrate 1","Landrate 1","Homepower Bulk","Homepower 3",null,null,"Nightsave Rural","Nightsave Rural","Nightsave Rural","Megaflex","Nightsave Rural","Nightsave Rural",null,"Homelight 20A","Landrate 1","Landrate 1","Homepower Bulk","Homepower 3"]
[null,"Homelight 60A","Homepower Bulk","Homepower Bulk","Homepower Bulk","Nightsave Rural",null,null,null,null,"Homelight 60A","Homeflex 1","Homeflex 1","Homeflex 2","Landrate 2",null,null,"Homepower Bulk","Homepower Bulk","Homepower Bulk","Nightsave Rural",null,null,null,"Homelight 60A","Homeflex 1","Homeflex 1","Homeflex 2","Landrate 2"]
[null,"Homeflex 4",null,null,null,null,null,null,null,null,"Homeflex 4","","","","Landrate 3",null,null,null,null,null,null,null,null,null,"Homeflex 4",null,null,null,"Landrate 3"]
[null,"Landrate 1",null,null,null,null,null,null,null,null,"Landrate 1","","","","Homepower Bulk",null,null,null,null,null,null,null,null,null,"Landrate 1",null,null,null,"Homepower Bulk"]
[null,"Landrate 4",null,null,null,null,null,null,null,null,"Landrate 4","","","","Homeflex 2",null,null,null,null,null,null,null,null,null,"Landrate 4",null,null,null,"Homeflex 2"]
[null,"Landrate Dx",null,null,null,null,null,null,null,null,"Landrate Dx","","","","Homeflex 3",null,null,null,null,null,null,null,null,null,"Landrate Dx",null,null,null,"Homeflex 3"]
[null,"Landlight 20A",null,null,null,null,null,null,null,null,"Landlight 20A","","","","",null,null,null,null,null,null,null,null,null,"Landlight 20A"]
[null,"Landlight 60A",null,null,null,null,null,null,null,null,"Landlight 60A","","","","",null,null,null,null,null,null,null,null,null,"Landlight 60A"]
[null,"Public Lighting All Night",null,null,null,null,null,null,null,null,"Public Lighting All Night","","","","",null,null,null,null,null,null,null,null,null,"Public Lighting All Night"]
[null,"Public Lighting 24 Hours",null,null,null,null,null,null,null,null,"Public Lighting 24 Hours","","","","",null,null,null,null,null,null,null,null,null,"Public Lighting 24 Hours"]
[null,"Public Lighting Urban Fixed",null,null,null,null,null,null,null,null,"Public Lighting Urban Fixed","","","","",null,null,null,null,null,null,null,null,null,"Public Lighting Urban Fixed"]
[]
[]
[null,{"$f":"INDEX(K73:O73,0,Selected_Supply_Size_ID)","v":14},{"$f":"COUNTA(C57:C70)","v":5},{"$f":"COUNTA(D57:D70)","v":5},{"$f":"COUNTA(E57:E70)","v":5},{"$f":"COUNTA(F57:F70)","v":5},{"$f":"COUNTA(G57:G70)","v":4},null,{"$f":"COUNTA(I57:I70)","v":4},null,{"$f":"COUNTA(K57:K70)","v":14},{"$f":"COUNTA(L57:L70)","v":14},{"$f":"COUNTA(M57:M70)","v":14},{"$f":"COUNTA(N57:N70)","v":14},{"$f":"COUNTA(O57:O70)","v":14}]
[]
[]
[null,"LPU Voltage","Urban","Rural",null,null,null,null,null,null,"Compare Tables","SPU","ID","Base Tariff ID","Long Type"]
[null,{"$f":"INDEX($C77:$D77,Selected_Tariff_Type_ID)","v":"< 500V"},"< 500V","< 500V",null,null,null,null,null,null,{"$f":"(IF(Selected_Customer_Category_ID=1,L77,B57))","v":"Businessrate 1"},{"$f":"B57","v":"Businessrate 1"},1,{"$f":"IFERROR(INDEX($F$17:$F$52,MATCH(K77,Full_Tariff_List,0),0),0)","v":1},{"$f":"IFERROR(INDEX($L$17:$L$30,MATCH(N77,$M$17:$M$30,0),0),0)","v":"Commercial Urban"}]
[null,{"$f":"INDEX($C78:$D78,Selected_Tariff_Type_ID)","v":"≥ 500V & < 66kV"},"≥ 500V & < 66kV","≥ 500V & < 66kV",null,null,null,null,null,null,"Businessrate 4",{"$f":"B58","v":"Businessrate 4"},2,1,{"$f":"IFERROR(INDEX($L$17:$L$30,MATCH(N78,$M$17:$M$30,0),0),0)","v":"Commercial Urban"}]
[null,{"$f":"INDEX($C79:$D79,Selected_Tariff_Type_ID)","v":"≥ 66kV & ≤ 132kV"},"≥ 66kV & ≤ 132kV",null,null,null,null,null,null,null,"Homepower 4",{"$f":"B59","v":"Homepower 4"},3,3,{"$f":"IFERROR(INDEX($L$17:$L$30,MATCH(N79,$M$17:$M$30,0),0),0)","v":"Residential Urban"}]
[null,{"$f":"INDEX($C80:$D80,Selected_Tariff_Type_ID)","v":"> 132kV"},"> 132kV",null,null,null,null,null,null,null,"Homelight 20A",{"$f":"B60","v":"Homelight 20A"},4,2,{"$f":"IFERROR(INDEX($L$17:$L$30,MATCH(N80,$M$17:$M$30,0),0),0)","v":"Residential Urban"}]
[null,null,null,null,null,null,null,null,null,null,"Homelight 60A",{"$f":"B61","v":"Homelight 60A"},5,2,{"$f":"IFERROR(INDEX($L$17:$L$30,MATCH(N81,$M$17:$M$30,0),0),0)","v":"Residential Urban"},null,null,{"$f":"COUNTA(R57:R70)","v":5},{"$f":"COUNTA(S57:S70)","v":5},5,5,4,4,0,14,5,5,5,9]
[null,{"$f":"INDEX($C82:$D82,Selected_Tariff_Type_ID)","v":4},{"$f":"COUNTA(C77:C80)","v":4},{"$f":"COUNTA(D77:D80)","v":2},null,null,null,null,null,null,"Landrate 1",{"$f":"B63","v":"Landrate 1"},6,4,{"$f":"IFERROR(INDEX($L$17:$L$30,MATCH(N82,$M$17:$M$30,0),0),0)","v":"Rural"}]
[null,null,null,null,null,null,null,null,null,null,"Landrate 4","Landrate 4",7,4,"Rural",null,null,"Munic"]
[null,"Voltage","LPU","SPU","Voltage ID",null,null,null,null,null,"Landrate Dx","Landrate Dx",8,4,"Rural",null,null,{"$f":"R56","v":"≤100kVA"},">100kVA & ≤500kVA",">500kVA & ≤1MVA",">1MVA & ≤5MVA",">5MVA","Key customer",0,"5kVA, 16kVA, 20A or 60A","25kVA","32kVA","50kVA",">50kVA"]
[null,{"$f":"IF(Selected_Customer_Category_ID=1,D85,C85)","v":"< 500V"},{"$f":"B77","v":"< 500V"},"< 500V",1,null,null,null,null,null,"Landlight 20A","Landlight 20A",9,4,"Rural",null,null,"Municflex","Municflex","Municflex","Municflex","Municflex","Municflex",null,"Municrate 1","Municrate 1","Municrate 1","Municrate 2","Municrate 2"]
[null,{"$f":"IF(Selected_Customer_Category_ID=1,D86,C86)","v":"≥ 500V & < 66kV"},{"$f":"B78","v":"≥ 500V & < 66kV"},"≥ 500V & < 66kV",2,null,null,null,null,null,"Landlight 60A","Landlight 60A",10,4,"Rural",null,null,null,null,null,null,null,null,null,"Municrate 4","Municrate 4","Municrate 4",null,"Municrate 3"]
[null,{"$f":"IF(Selected_Customer_Category_ID=1,D87,C87)","v":0},{"$f":"B79","v":"≥ 66kV & ≤ 132kV"},null,3,null,null,null,null,null,"Public Lighting All Night","Public Lighting All Night",11,11,"Commercial Urban",null,null,null,null,null,null,null,null,null,"Public Lighting All Night","Public Lighting 24 Hours","Public Lighting 24 Hours"]
[null,{"$f":"IF(Selected_Customer_Category_ID=1,D88,C88)","v":0},{"$f":"B80","v":"> 132kV"},null,4,null,null,null,null,null,"Public Lighting 24 Hours","Public Lighting 24 Hours",12,11,"Commercial Urban",null,null,null,null,null,null,null,null,null,"Public Lighting 24 Hours","Public Lighting All Night","Public Lighting All Night"]
[null,null,null,null,null,null,null,null,null,null,"Homeflex 4",{"$f":"B62","v":"Homeflex 4"},13,14,"Residential Urban",null,null,null,null,null,null,null,null,null,"Public Lighting Urban Fixed"]
[null,null,null,null,null,null,null,null,null,null,"Public Lighting Urban Fixed",{"$f":"B70","v":"Public Lighting Urban Fixed"},14,11,"Commercial Urban"]
[null,{"$f":"IF(Selected_Customer_Category_ID=1,D91,C91)","v":2},{"$f":"B82","v":4},{"$f":"COUNTA(D85:D88)","v":2},null,null,null,null,null,null,{"$f":"IF(Selected_Customer_Category_ID=1,L91,B73)","v":14},{"$f":"Supply_Tariff_List_Count","v":14}]
[]
[null,"Transmission zone","LPU","SPU","Transmission Zone ID",null,null,null,null,null,"Selected Tariff in Compare",{"$f":"MATCH(Selected_Base_Tariff,Compare_Tariff_List,0)","v":1}]
[null,{"$f":"IF(Selected_Customer_Category_ID=1,D94,C94)","v":"Not Applicable"},"[0 - 300km]","Not Applicable",0]
[null,{"$f":"IF(Selected_Customer_Category_ID=1,D95,C95)","v":0},"[301 - 600km]",null,1]
[null,{"$f":"IF(Selected_Customer_Category_ID=1,D96,C96)","v":0},"[601 - 900km]",null,2]
[null,{"$f":"IF(Selected_Customer_Category_ID=1,D97,C97)","v":0},"[> 900km]",null,3]
[]
[null,{"$f":"IF(Selected_Customer_Category_ID=1,D99,C99)","v":1},{"$f":"COUNTA(C94:C97)","v":4},{"$f":"COUNTA(D94:D97)","v":1},null,null,null,null,null,null,"Compare_Tariff_List"]
[]
[]
[null,"Months","Month ID","Season"]
[]
[null,{"$f":"DATE(YEAR(Period)-1,2,)","v":"2025-01-31"},1,"Low Demand"]
[null,{"$f":"EOMONTH(B104,1)","v":"2025-02-28"},2,"Low Demand"]
[null,{"$f":"EOMONTH(B105,1)","v":"2025-03-31"},3,"High Demand"]
[null,"2025-04-30",4,"Low Demand"]
[null,"2025-05-31",5,"Low Demand",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTA(R86:R98)","v":0},0,0,0,0,0,null,{"$f":"COUNTA(Y86:Y98)","v":4},{"$f":"COUNTA(Z86:Z98)","v":3},{"$f":"COUNTA(AA86:AA98)","v":3},{"$f":"COUNTA(AB86:AB98)","v":0},{"$f":"COUNTA(AC86:AC98)","v":1}]
[null,"2025-06-30",6,"High Demand"]
[null,"2025-07-31",7,"High Demand"]
[null,"2025-08-31",8,"High Demand"]
[null,"2025-09-30",9,"Low Demand"]
[null,"2025-10-31",10,"Low Demand"]
[null,"2025-11-30",11,"Low Demand"]
[null,"2025-12-31",12,"Low Demand"]

{"sheet":"Notes on updates","index":11,"n_rows":118,"n_cols":7,"rows_kept":118,"cut":false,"hidden":true,"merged":[[116,1,122,1],[109,1,115,1],[104,0,109,0],[103,1,108,1],[2,1,16,1],[18,1,26,1],[28,1,33,1],[35,1,41,1],[43,1,49,1],[51,1,57,1],[59,1,69,1],[70,1,80,1],[81,1,91,1],[92,1,102,1]]}
[]
[null,null,"Notes on updates",null,"Sheet",null,"Status"]
[null,"2015/16","]","Need to add SPU tariffs"]
[null,null,null,"Public Lighting All Night",null,null,"Done"]
[null,null,null,"Public Lighting 24 Hours"]
[null,null,null,"Public Lighting Urban Fixed"]
[null,null,null,"Landlight"]
[]
[null,null,"]","Rates"]
[null,null,null,"Update the New with 2015/16 rates",null,null,"2014-12-05"]
[null,null,null,"Update the Current with 2014/15 rates",null,null,"2014-12-05"]
[]
[null,null,"]","SPU"]
[null,null,null,"Activate the Tx zone. This is needed for LPU tariff conversions",null,null,"2014-12-05"]
[]
[null,null,"]","Tariff component name changes"]
[null,null,null,"Change the Distribution network access charge NAC) to Distribution network capacity charge (NCC)",null,null,"2015-10-14"]
[]
[null,"2016/17","]","Need to add SPU tariffs"]
[null,null,null,"Landlight 20A","Mapping\nLists",null,"2016-02-22"]
[null,null,null,"Landlight 60A","Mapping\nLists",null,"2016-02-22"]
[]
[null,null,"]","Rates"]
[null,null,null,"Update the New with 2016/17 rates","Rates SPU - New",null,"2016-03-02"]
[null,null,null,"Update the Current with 2015/16 rates","Rates SPU - Current",null,"2016-03-02"]
[null,null,null,"Tested & validated by RPM's & super-users",null,null,"2016-02-15"]
[null,null,null,"Tested & validated by PI team",null,null,"2016-02-16"]
[]
[null,"2017/18"]
[null,null,"]","Rates"]
[null,null,null,"Update the New with 2017/18 rates","Rates SPU - New",null,"2017-03-10"]
[null,null,null,"Update the Current with 2016/17 rates","Rates SPU - Current",null,"2017-03-10"]
[null,null,null,"Tested & validated by RPM's & super-users"]
[null,null,null,"Tested & validated by PI team"]
[]
[null,"2018/19"]
[null,null,"]","Rates"]
[null,null,null,"Update the New with 2018/19 rates","Rates SPU - New",null,"2018-02-22"]
[null,null,null,"Update the Current with 2017/18 rates","Rates SPU - Current",null,"2018-02-22"]
[null,null,null,"Update VAT rate to 15%","Rates SPU - Current",null,"2018-02-22"]
[null,null,null,"Tested & validated by RPM's & super-users"]
[null,null,null,"Tested & validated by PI team"]
[]
[null,"2019/20"]
[null,null,"]","Rates"]
[null,null,null,"Update the New with 2019/20 rates","Rates SPU - New",null,"2019-03-11"]
[null,null,null,"Update the Current with 2018/19 rates","Rates SPU - Current",null,"2019-03-11"]
[null,null,null,"Update Eskom financial year  [Range K7]","Lists",null,"2019-03-11"]
[null,null,null,"Tested & validated by RPM's & super-users"]
[null,null,null,"Tested & validated by PI team"]
[]
[null,"2020/21"]
[null,null,"]","Rates"]
[null,null,null,"Update the New with 2020/21 rates","Rates SPU - New",null,"2020-03-10"]
[null,null,null,"Update the Current with 2019/20 rates","Rates SPU - Current",null,"2020-03-10"]
[null,null,null,"Update Eskom financial year  [Range K7]","Lists",null,"2020-03-10"]
[null,null,null,"Tested & validated by RPM's & super-users"]
[null,null,null,"Tested & validated by PI team"]
[]
[null,"RTP 2019/20"]
[null,null,"]","Rates"]
[null,null,null,"Update the New with RTP 2019/20 rates","Rates SPU - New",null,"2020-06-22"]
[null,null,null,"Update the Current with 2019/20 rates","Rates SPU - Current",null,"2020-06-22"]
[null,null,null,"Update Eskom financial year  [Range K7]","Lists","Add RTP tariffs\nRow 44 - 48\nRange Q56 - AB107","2020-06-22"]
[]
[]
[null,null,null,"Tested & validated by PI team",null,"Feedback on","2020-07-06"]
[null,null,null,"Tested & validated by Core Workgroup",null,"Send out on","2020-07-06"]
[null,null,null,"Update for Public Lighting Urban Fixed",null,null,"2020-07-17"]
[]
[null,"RTP 2021/22"]
[null,null,"]","Rates"]
[null,null,null,"Update the New with RTP 2021/22 rates","Rates SPU - New",null,"2022-08-11"]
[null,null,null,"Update the Current with 2021/22 rates","Rates SPU - Current",null,"2022-08-11"]
[null,null,null,"Update Eskom financial year  [Range K7]","Lists",null,"2022-08-11"]
[null,null,null,"Add RTP Generation capacity charge","Rates SPU - New",null,"2022-08-11"]
[null,null,null,null,"Workings",null,"2022-08-11"]
[null,null,null,null,"Rates Table",null,"2022-08-11"]
[null,null,null,null,"  Monthly Average Bill",null,"2022-08-11"]
[null,null,null,null,"  Tariff Comparison",null,"2022-08-11"]
[]
[null,"RTP 2023/24"]
[null,null,"]","Rates"]
[null,null,null,"Update the New with RTP 2023/24 rates","Rates SPU - New",null,"2022-12-12"]
[null,null,null,"Update the Current with 2023/24 rates","Rates SPU - Current",null,"2022-12-12"]
[null,null,null,"Update Eskom financial year  [Range K7]","Lists",null,"2022-12-12"]
[null,null,null,"Add RTP Generation capacity charge","Rates SPU - New",null,"2022-12-12"]
[null,null,null,null,"Workings",null,"2022-12-12"]
[null,null,null,null,"Rates Table",null,"2022-12-12"]
[null,null,null,null,"  Monthly Average Bill",null,"2022-12-12"]
[null,null,null,null,"  Tariff Comparison",null,"2022-12-12"]
[]
[null,"RTP 2024/25"]
[null,null,"]","Rates"]
[null,null,null,"Update the New with RTP 2024/25 rates","Rates SPU - New",null,"2024-07-30"]
[null,null,null,"Update the Current with 2024/25 rates","Rates SPU - Current",null,"2024-07-30"]
[null,null,null,"Update Eskom financial year  [Range K7]","Lists",null,"2024-07-30"]
[null,null,null,"Add RTP Generation capacity charge","Rates SPU - New",null,"2024-07-30"]
[null,null,null,"Add RTP Legacy charge","Workings",null,"2024-07-30"]
[null,null,null,null,"Rates Table",null,"2024-07-30"]
[null,null,null,null,"  Monthly Average Bill",null,"2024-07-30"]
[null,null,null,null,"  Tariff Comparison",null,"2024-07-30"]
[]
[null,null,null,"Include Homeflex default profile","Inputs",null,"2024-07-31"]
[]
[]
[]
[]
[]
[null,"2025/26"]
[null,null,"]","Rates"]
[null,null,null,"Update the New with 2025/26 rates","Rates SPU - New",null,"2025-03-12"]
[null,null,null,"Update the Current with 2025/26 rates","Rates SPU - Current",null,"2025-03-12"]
[null,null,null,"Update Eskom financial year  [Range K7]","Lists",null,"2025-03-12"]
[]
[]
[null,"2025/26"]
[null,null,"]","Included previous tariff","Inputs",null,"2025-03-20"]