{"text_format":"1","workbook":"xlsx","n_sheets":18,"sheets":["Cover","Disclaimer","Contents","User Guide","OP_Rates","OP_CMAB","CH_CostStack_RES","CH_CostStack_SME","CH_CostStack_SME 10k","Inputs","General Assumptions","CPI","Calc_Rates","Calc_TU_values","Calc_TU_rates","Sources","Lookup refs","Checks"],"not_rendered":{"charts":3,"images":1,"macros":1,"external_links":0,"defined_names":43,"comments":1,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"Cover","index":0,"n_rows":11,"n_cols":2,"rows_kept":11,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[]
[]
[]
[null,"Victorian Default Offer (VDO)"]
[]
[null,"Calculation model"]
[]
[null,"2025-26"]

{"sheet":"Disclaimer","index":1,"n_rows":5,"n_cols":2,"rows_kept":5,"cut":false,"hidden":false,"merged":[[4,1,28,1]]}
[null,"VDO calculation model"]
[]
[null,"Essential Services Commission"]
[]
[null,"Disclaimer, copyright & terms and conditions of use\n\nThe VDO Price Determination model (model) does not constitute a decision or determination by the Essential Services Commission (commission). The model has been designed by the commission to enable it to calculate the tariffs a retailer may charge prescribed customers under a standing offer.\n\nLimited access to this model is made available to third parties (users) for information purposes only and for the sole purpose of illustrating the modelling framework used by the commission to calculate the VDO tariffs.  The commission gives no warranty and makes no representation as to the accuracy, reliability, timeliness or other features of the data contained in the model for use other than calculation by the commission of the VDO tariffs.\n\nCopyright and all other intellectual property rights in the model vests with the commission.  The commission hereby permits a user to view the model, download and use the model, and display and print the model from the commission’s website only in unaltered form, for the purposes of internal study, research, criticism or review by the user only, provided the user acknowledges the source of the model or any parts of the model.\n\nA user must not disrupt, modify or interfere with the model, or alter or tamper with any information or material in or associated with the model, or gain or attempt to gain unauthorized access to secure parts of the model.  A user must not make the model available to a third party and must direct a third party to access the model directly from the commission’s website.\n\nBy viewing, downloading, using, displaying or printing the model or parts of the model, you agree to be bound by the disclaimer, copyright provisions and these terms and conditions of use. \n   \nNote:  If you have obtained the model otherwise than by downloading it from the commission’s website, the model may have been modified by a previous user. The commission accepts no liability in relation to modifications made by any user.\n\nNote for reading the model: Due to rounding, the sum of individual cost stacks may vary slightly from the total bill amount."]

{"sheet":"Contents","index":2,"n_rows":18,"n_cols":5,"rows_kept":18,"cut":false,"hidden":false,"merged":[]}
[null,{"$f":"Disclaimer!$B$1","v":"VDO calculation model"}]
[{"$f":"_xlfn.SHEET()","v":3},"Contents"]
[null,"Confidentiality","Name","Link","Description"]
[null,"Public","Cover","Cover!A1"]
[null,"Public","Disclaimer","Disclaimer!A1","This page contains a declaration regarding the limitations and use of this model."]
[null,"Public","User Guide","User guide","Instructions for model operation."]
[null,"Public","OP_Rates","OP_Rates","Output rates (both from cost stack calculation and true up) for all tariffs."]
[null,"Public","OP_CMAB","OP_CMAB","Output annual bills for Compliant Maximum Annual Bill (CMAB)."]
[null,"Private","CH_CostStack_RES","CH_CostStack_RES","Creates the cost stack in the VDO paper for typical residential customer bill"]
[null,"Private","CH_CostStack_SME","CH_CostStack_SME","Creates the cost stack in the VDO paper for small business customer bill with usage of 20Mwh/year"]
[null,"Private","CH_CostStack_SME 10k","CH_CostStack_SME_10k","Creates the cost stack in the VDO paper for small business customer bill with usage of 10Mwh/year"]
[null,"Public","Inputs","Inputs","All cost and non-cost inputs used in the model."]
[null,"Public","General Assumptions","General assumptions","Assumptions and constants used in the model."]
[null,"Public","CPI","CPI","Contains CPI indices used in the model."]
[null,"Public","Calc_Rates","Calc_Rates","Calculations for cost stack rates."]
[null,"Public","Calc_TU_values","Calc_TU_values","Calculations for total true up amounts to be recovered."]
[null,"Public","Calc_TU_rates","Calc_TU_rates","Calculations for true up rates to be applied over the determination period."]
[null,"Public","Sources","Sources","Sources for the input values in the Inputs table"]

{"sheet":"User Guide","index":3,"n_rows":113,"n_cols":3,"rows_kept":113,"cut":false,"hidden":false,"merged":[[1,0,2,0]]}
["Worksheet description:","<< Back to Contents"]
["[Please provide a description of what this sheet does and any specific details or other notes the user needs to know]",null,"VDO calculation model"]
[null,{"$f":"_xlfn.SHEET()","v":4},"User Guide"]
[]
["Section/Item notes (where necessary)",{"$f":"MAX(B$3:B4)+0.01","v":4.01},"Model Structure"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Section/Item notes (where necessary)",{"$f":"MAX(B$3:B38)+0.01","v":4.0199999999999996},"Calculation methodology"]
[]
[]
[null,null,"Calculated rates and prices"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,"True up costs and rates"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,"Annual bills"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Section/Item notes (where necessary)",{"$f":"MAX(B$3:B105)+0.01","v":4.0299999999999994},"Worksheets"]
[]
[null,null,"Information"]
[null,null,"Inupts and assumptions"]
[null,null,"Cost calculations"]
[null,null,"Output and summary"]
[null,null,"Supporting information"]
[null,null,"Charts"]

{"sheet":"OP_Rates","index":4,"n_rows":147,"n_cols":21,"rows_kept":147,"cut":false,"hidden":false,"merged":[[1,0,2,0]]}
["Worksheet description:","<< Back to Contents",null,null,null,"Checks:"]
["[Please provide a description of what this sheet does and any specific details or other notes the user needs to know]",null,{"$f":"Disclaimer!$B$1","v":"VDO calculation model"},null,null,{"$f":"Calc_Rates!$D$5","v":"VDO 2025-26 - Final"},{"$f":"Calc_Rates!$D$279","v":"VDO 2024-25 - Final"}]
[null,{"$f":"_xlfn.SHEET()","v":5},{"$f":"\"VDO rates\"","v":"VDO rates"},null,null,{"$f":"SUM(G55:K62,Q55:U62,G44:K51,Q44:U51,G66:K74,Q66:U74)","v":0},{"$f":"SUM(G128:K135,Q128:U135,G117:K124,Q117:U124,G139:K147,Q139:U147)","v":0}]
[]
["Section/Item notes (where necessary)",{"$f":"MAX(B$3:B4)+0.01","v":5.01},{"$f":"\"VDO rates - \"&Calc_Rates!$D$5","v":"VDO rates - VDO 2025-26 - Final"}]
[]
[null,null,"VDO residential rates",null,null,null,null,null,null,null,null,null,"VDO small business rates"]
[null,null,"Rate name","Unit","Customer type","-","Ausnet","Citipower","Jemena","Powercor","United Energy",null,"Rate name","Unit","Customer type","-","Ausnet","Citipower","Jemena","Powercor","United Energy"]
[null,null,"Anytime - supply","$","Residential","-",{"$f":"ROUND(\nSUMIFS(OP_Rates_RES_1[Ausnet],OP_Rates_RES_1[[Rate name]:[Rate name]],OP_TotalRates_RES_1[[#This Row],[Rate name]:[Rate name]])+\nSUMIFS(OP_RatesTU_RES_1[Ausnet],\nOP_RatesTU_RES_1[[Rate name]:[Rate name]],IF(OP_TotalRates_RES_1[[#This Row],[Unit]:[Unit]]<>\"$\",OP_TotalRates_RES_1[[#This Row],[Rate name]:[Rate name]],LEFT(OP_TotalRates_RES_1[[#This Row],[Rate name]:[Rate name]],LEN(OP_TotalRates_RES_1[[#This Row],[Rate name]:[Rate name]])-FIND(\" - supply\",OP_TotalRates_RES_1[[#This Row],[Rate name]:[Rate name]])-1))),4)","v":1.4146000000000001},{"$f":"ROUND(\nSUMIFS(OP_Rates_RES_1[Citipower],OP_Rates_RES_1[[Rate name]:[Rate name]],OP_TotalRates_RES_1[[#This Row],[Rate name]:[Rate name]])+\nSUMIFS(OP_RatesTU_RES_1[Citipower],\nOP_RatesTU_RES_1[[Rate name]:[Rate name]],IF(OP_TotalRates_RES_1[[#This Row],[Unit]:[Unit]]<>\"$\",OP_TotalRates_RES_1[[#This Row],[Rate name]:[Rate name]],LEFT(OP_TotalRates_RES_1[[#This Row],[Rate name]:[Rate name]],LEN(OP_TotalRates_RES_1[[#This Row],[Rate name]:[Rate name]])-FIND(\" - supply\",OP_TotalRates_RES_1[[#This Row],[Rate name]:[Rate name]])-1))),4)","v":1.2406999999999999},{"$f":"ROUND(\nSUMIFS(OP_Rates_RES_1[Jemena],OP_Rates_RES_1[[Rate name]:[Rate name]],OP_TotalRates_RES_1[[#This Row],[Rate name]:[Rate name]])+\nSUMIFS(OP_RatesTU_RES_1[Jemena],\nOP_RatesTU_RES_1[[Rate name]:[Rate name]],IF(OP_TotalRates_RES_1[[#This Row],[Unit]:[Unit]]<>\"$\",OP_TotalRates_RES_1[[#This Row],[Rate name]:[Rate name]],LEFT(OP_TotalRates_RES_1[[#This Row],[Rate name]:[Rate name]],LEN(OP_TotalRates_RES_1[[#This Row],[Rate name]:[Rate name]])-FIND(\" - supply\",OP_TotalRates_RES_1[[#This Row],[Rate name]:[Rate name]])-1))),4)","v":1.2301},{"$f":"ROUND(\nSUMIFS(OP_Rates_RES_1[Powercor],OP_Rates_RES_1[[Rate name]:[Rate name]],OP_TotalRates_RES_1[[#This Row],[Rate name]:[Rate name]])+\nSUMIFS(OP_RatesTU_RES_1[Powercor],\nOP_RatesTU_RES_1[[Rate name]:[Rate name]],IF(OP_TotalRates_RES_1[[#This Row],[Unit]:[Unit]]<>\"$\",OP_TotalRates_RES_1[[#This Row],[Rate name]:[Rate name]],LEFT(OP_TotalRates_RES_1[[#This Row],[Rate name]:[Rate name]],LEN(OP_TotalRates_RES_1[[#This Row],[Rate name]:[Rate name]])-FIND(\" - supply\",OP_TotalRates_RES_1[[#This Row],[Rate name]:[Rate name]])-1))),4)","v":1.3684000000000001},{"$f":"ROUND(\nSUMIFS(OP_Rates_RES_1[United Energy],OP_Rates_RES_1[[Rate name]:[Rate name]],OP_TotalRates_RES_1[[#This Row],[Rate name]:[Rate name]])+\nSUMIFS(OP_RatesTU_RES_1[United Energy],\nOP_RatesTU_RES_1[[Rate name]:[Rate name]],IF(OP_TotalRates_RES_1[[#This Row],[Unit]:[Unit]]<>\"$\",OP_TotalRates_RES_1[[#This Row],[Rate name]:[Rate name]],LEFT(OP_TotalRates_RES_1[[#This Row],[Rate name]:[Rate name]],LEN(OP_TotalRates_RES_1[[#This Row],[Rate name]:[Rate name]])-FIND(\" - supply\",OP_TotalRates_RES_1[[#This Row],[Rate name]:[Rate name]])-1))),4)","v":1.1648000000000001},null,"Anytime - supply","$","Small business","-",{"$f":"ROUND(\nSUMIFS(OP_Rates_SME_1[Ausnet],OP_Rates_SME_1[[Rate name]:[Rate name]],OP_TotalRates_SME_1[[#This Row],[Rate name]:[Rate name]])+\nSUMIFS(OP_RatesTU_SME_1[Ausnet],\nOP_RatesTU_SME_1[[Rate name]:[Rate name]],IF(OP_TotalRates_SME_1[[#This Row],[Unit]:[Unit]]<>\"$\",OP_TotalRates_SME_1[[#This Row],[Rate name]:[Rate name]],LEFT(OP_TotalRates_SME_1[[#This Row],[Rate name]:[Rate name]],LEN(OP_TotalRates_SME_1[[#This Row],[Rate name]:[Rate name]])-FIND(\" - supply\",OP_TotalRates_SME_1[[#This Row],[Rate name]:[Rate name]])-1))),4)","v":1.4146000000000001},{"$f":"ROUND(\nSUMIFS(OP_Rates_SME_1[Citipower],OP_Rates_SME_1[[Rate name]:[Rate name]],OP_TotalRates_SME_1[[#This Row],[Rate name]:[Rate name]])+\nSUMIFS(OP_RatesTU_SME_1[Citipower],\nOP_RatesTU_SME_1[[Rate name]:[Rate name]],IF(OP_TotalRates_SME_1[[#This Row],[Unit]:[Unit]]<>\"$\",OP_TotalRates_SME_1[[#This Row],[Rate name]:[Rate name]],LEFT(OP_TotalRates_SME_1[[#This Row],[Rate name]:[Rate name]],LEN(OP_TotalRates_SME_1[[#This Row],[Rate name]:[Rate name]])-FIND(\" - supply\",OP_TotalRates_SME_1[[#This Row],[Rate name]:[Rate name]])-1))),4)","v":1.4469000000000001},{"$f":"ROUND(\nSUMIFS(OP_Rates_SME_1[Jemena],OP_Rates_SME_1[[Rate name]:[Rate name]],OP_TotalRates_SME_1[[#This Row],[Rate name]:[Rate name]])+\nSUMIFS(OP_RatesTU_SME_1[Jemena],\nOP_RatesTU_SME_1[[Rate name]:[Rate name]],IF(OP_TotalRates_SME_1[[#This Row],[Unit]:[Unit]]<>\"$\",OP_TotalRates_SME_1[[#This Row],[Rate name]:[Rate name]],LEFT(OP_TotalRates_SME_1[[#This Row],[Rate name]:[Rate name]],LEN(OP_TotalRates_SME_1[[#This Row],[Rate name]:[Rate name]])-FIND(\" - supply\",OP_TotalRates_SME_1[[#This Row],[Rate name]:[Rate name]])-1))),4)","v":1.5833999999999999},{"$f":"ROUND(\nSUMIFS(OP_Rates_SME_1[Powercor],OP_Rates_SME_1[[Rate name]:[Rate name]],OP_TotalRates_SME_1[[#This Row],[Rate name]:[Rate name]])+\nSUMIFS(OP_RatesTU_SME_1[Powercor],\nOP_RatesTU_SME_1[[Rate name]:[Rate name]],IF(OP_TotalRates_SME_1[[#This Row],[Unit]:[Unit]]<>\"$\",OP_TotalRates_SME_1[[#This Row],[Rate name]:[Rate name]],LEFT(OP_TotalRates_SME_1[[#This Row],[Rate name]:[Rate name]],LEN(OP_TotalRates_SME_1[[#This Row],[Rate name]:[Rate name]])-FIND(\" - supply\",OP_TotalRates_SME_1[[#This Row],[Rate name]:[Rate name]])-1))),4)","v":1.5905},{"$f":"ROUND(\nSUMIFS(OP_Rates_SME_1[United Energy],OP_Rates_SME_1[[Rate name]:[Rate name]],OP_TotalRates_SME_1[[#This Row],[Rate name]:[Rate name]])+\nSUMIFS(OP_RatesTU_SME_1[United Energy],\nOP_RatesTU_SME_1[[Rate name]:[Rate name]],IF(OP_TotalRates_SME_1[[#This Row],[Unit]:[Unit]]<>\"$\",OP_TotalRates_SME_1[[#This Row],[Rate name]:[Rate name]],LEFT(OP_TotalRates_SME_1[[#This Row],[Rate name]:[Rate name]],LEN(OP_TotalRates_SME_1[[#This Row],[Rate name]:[Rate name]])-FIND(\" - supply\",OP_TotalRates_SME_1[[#This Row],[Rate name]:[Rate name]])-1))),4)","v":1.3711}]
[null,null,"Block 1","$/kWh","Residential","-",{"$f":"ROUND(\nSUMIFS(OP_Rates_RES_1[Ausnet],OP_Rates_RES_1[[Rate name]:[Rate name]],OP_TotalRates_RES_1[[#This Row],[Rate name]:[Rate name]])+\nSUMIFS(OP_RatesTU_RES_1[Ausnet],\nOP_RatesTU_RES_1[[Rate name]:[Rate name]],IF(OP_TotalRates_RES_1[[#This Row],[Unit]:[Unit]]<>\"$\",OP_TotalRates_RES_1[[#This Row],[Rate name]:[Rate name]],LEFT(OP_TotalRates_RES_1[[#This Row],[Rate name]:[Rate name]],LEN(OP_TotalRates_RES_1[[#This Row],[Rate name]:[Rate name]])-FIND(\" - supply\",OP_TotalRates_RES_1[[#This Row],[Rate name]:[Rate name]])-1))),4)","v":0.34770000000000001},{"$f":"ROUND(\nSUMIFS(OP_Rates_RES_1[Citipower],OP_Rates_RES_1[[Rate name]:[Rate name]],OP_TotalRates_RES_1[[#This Row],[Rate name]:[Rate name]])+\nSUMIFS(OP_RatesTU_RES_1[Citipower],\nOP_RatesTU_RES_1[[Rate name]:[Rate name]],IF(OP_TotalRates_RES_1[[#This Row],[Unit]:[Unit]]<>\"$\",OP_TotalRates_RES_1[[#This Row],[Rate name]:[Rate name]],LEFT(OP_TotalRates_RES_1[[#This Row],[Rate name]:[Rate name]],LEN(OP_TotalRates_RES_1[[#This Row],[Rate name]:[Rate name]])-FIND(\" - supply\",OP_TotalRates_RES_1[[#This Row],[Rate name]:[Rate name]])-1))),4)","v":0},{"$f":"ROUND(\nSUMIFS(OP_Rates_RES_1[Jemena],OP_Rates_RES_1[[Rate name]:[Rate name]],OP_TotalRates_RES_1[[#This Row],[Rate name]:[Rate name]])+\nSUMIFS(OP_RatesTU_RES_1[Jemena],\nOP_RatesTU_RES_1[[Rate name]:[Rate name]],IF(OP_TotalRates_RES_1[[#This Row],[Unit]:[Unit]]<>\"$\",OP_TotalRates_RES_1[[#This Row],[Rate name]:[Rate name]],LEFT(OP_TotalRates_RES_1[[#This Row],[Rate name]:[Rate name]],LEN(OP_TotalRates_RES_1[[#This Row],[Rate name]:[Rate name]])-FIND(\" - supply\",OP_TotalRates_RES_1[[#This Row],[Rate name]:[Rate name]])-1))),4)","v":0},{"$f":"ROUND(\nSUMIFS(OP_Rates_RES_1[Powercor],OP_Rates_RES_1[[Rate name]:[Rate name]],OP_TotalRates_RES_1[[#This Row],[Rate name]:[Rate name]])+\nSUMIFS(OP_RatesTU_RES_1[Powercor],\nOP_RatesTU_RES_1[[Rate name]:[Rate name]],IF(OP_TotalRates_RES_1[[#This Row],[Unit]:[Unit]]<>\"$\",OP_TotalRates_RES_1[[#This Row],[Rate name]:[Rate name]],LEFT(OP_TotalRates_RES_1[[#This Row],[Rate name]:[Rate name]],LEN(OP_TotalRates_RES_1[[#This Row],[Rate name]:[Rate name]])-FIND(\" - supply\",OP_TotalRates_RES_1[[#This Row],[Rate name]:[Rate name]])-1))),4)","v":0},{"$f":"ROUND(\nSUMIFS(OP_Rates_RES_1[United Energy],OP_Rates_RES_1[[Rate name]:[Rate name]],OP_TotalRates_RES_1[[#This Row],[Rate name]:[Rate name]])+\nSUMIFS(OP_RatesTU_RES_1[United Energy],\nOP_RatesTU_RES_1[[Rate name]:[Rate name]],IF(OP_TotalRates_RES_1[[#This Row],[Unit]:[Unit]]<>\"$\",OP_TotalRates_RES_1[[#This Row],[Rate name]:[Rate name]],LEFT(OP_TotalRates_RES_1[[#This Row],[Rate name]:[Rate name]],LEN(OP_TotalRates_RES_1[[#This Row],[Rate name]:[Rate name]])-FIND(\" - supply\",OP_TotalRates_RES_1[[#This Row],[Rate name]:[Rate name]])-1))),4)","v":0},null,"Block 1","$/kWh","Small business","-",{"$f":"ROUND(\nSUMIFS(OP_Rates_SME_1[Ausnet],OP_Rates_SME_1[[Rate name]:[Rate name]],OP_TotalRates_SME_1[[#This Row],[Rate name]:[Rate name]])+\nSUMIFS(OP_RatesTU_SME_1[Ausnet],\nOP_RatesTU_SME_1[[Rate name]:[Rate name]],IF(OP_TotalRates_SME_1[[#This Row],[Unit]:[Unit]]<>\"$\",OP_TotalRates_SME_1[[#This Row],[Rate name]:[Rate name]],LEFT(OP_TotalRates_SME_1[[#This Row],[Rate name]:[Rate name]],LEN(OP_TotalRates_SME_1[[#This Row],[Rate name]:[Rate name]])-FIND(\" - supply\",OP_TotalRates_SME_1[[#This Row],[Rate name]:[Rate name]])-1))),4)","v":0.3881},{"$f":"ROUND(\nSUMIFS(OP_Rates_SME_1[Citipower],OP_Rates_SME_1[[Rate name]:[Rate name]],OP_TotalRates_SME_1[[#This Row],[Rate name]:[Rate name]])+\nSUMIFS(OP_RatesTU_SME_1[Citipower],\nOP_RatesTU_SME_1[[Rate name]:[Rate name]],IF(OP_TotalRates_SME_1[[#This Row],[Unit]:[Unit]]<>\"$\",OP_TotalRates_SME_1[[#This Row],[Rate name]:[Rate name]],LEFT(OP_TotalRates_SME_1[[#This Row],[Rate name]:[Rate name]],LEN(OP_TotalRates_SME_1[[#This Row],[Rate name]:[Rate name]])-FIND(\" - supply\",OP_TotalRates_SME_1[[#This Row],[Rate name]:[Rate name]])-1))),4)","v":0},{"$f":"ROUND(\nSUMIFS(OP_Rates_SME_1[Jemena],OP_Rates_SME_1[[Rate name]:[Rate name]],OP_TotalRates_SME_1[[#This Row],[Rate name]:[Rate name]])+\nSUMIFS(OP_RatesTU_SME_1[Jemena],\nOP_RatesTU_SME_1[[Rate name]:[Rate name]],IF(OP_TotalRates_SME_1[[#This Row],[Unit]:[Unit]]<>\"$\",OP_TotalRates_SME_1[[#This Row],[Rate name]:[Rate name]],LEFT(OP_TotalRates_SME_1[[#This Row],[Rate name]:[Rate name]],LEN(OP_TotalRates_SME_1[[#This Row],[Rate name]:[Rate name]])-FIND(\" - supply\",OP_TotalRates_SME_1[[#This Row],[Rate name]:[Rate name]])-1))),4)","v":0},{"$f":"ROUND(\nSUMIFS(OP_Rates_SME_1[Powercor],OP_Rates_SME_1[[Rate name]:[Rate name]],OP_TotalRates_SME_1[[#This Row],[Rate name]:[Rate name]])+\nSUMIFS(OP_RatesTU_SME_1[Powercor],\nOP_RatesTU_SME_1[[Rate name]:[Rate name]],IF(OP_TotalRates_SME_1[[#This Row],[Unit]:[Unit]]<>\"$\",OP_TotalRates_SME_1[[#This Row],[Rate name]:[Rate name]],LEFT(OP_TotalRates_SME_1[[#This Row],[Rate name]:[Rate name]],LEN(OP_TotalRates_SME_1[[#This Row],[Rate name]:[Rate name]])-FIND(\" - supply\",OP_TotalRates_SME_1[[#This Row],[Rate name]:[Rate name]])-1))),4)","v":0},{"$f":"ROUND(\nSUMIFS(OP_Rates_SME_1[United Energy],OP_Rates_SME_1[[Rate name]:[Rate name]],OP_TotalRates_SME_1[[#This Row],[Rate name]:[Rate name]])+\nSUMIFS(OP_RatesTU_SME_1[United Energy],\nOP_RatesTU_SME_1[[Rate name]:[Rate name]],IF(OP_TotalRates_SME_1[[#This Row],[Unit]:[Unit]]<>\"$\",OP_TotalRates_SME_1[[#This Row],[Rate name]:[Rate name]],LEFT(OP_TotalRates_SME_1[[#This Row],[Rate name]:[Rate name]],LEN(OP_TotalRates_SME_1[[#This Row],[Rate name]:[Rate name]])-FIND(\" - supply\",OP_TotalRates_SME_1[[#This Row],[Rate name]:[Rate name]])-1))),4)","v":0}]
[null,null,"Balance","$/kWh","Residential","-",{"$f":"ROUND(\nSUMIFS(OP_Rates_RES_1[Ausnet],OP_Rates_RES_1[[Rate name]:[Rate name]],OP_TotalRates_RES_1[[#This Row],[Rate name]:[Rate name]])+\nSUMIFS(OP_RatesTU_RES_1[Ausnet],\nOP_RatesTU_RES_1[[Rate name]:[Rate name]],IF(OP_TotalRates_RES_1[[#This Row],[Unit]:[Unit]]<>\"$\",OP_TotalRates_RES_1[[#This Row],[Rate name]:[Rate name]],LEFT(OP_TotalRates_RES_1[[#This Row],[Rate name]:[Rate name]],LEN(OP_TotalRates_RES_1[[#This Row],[Rate name]:[Rate name]])-FIND(\" - supply\",OP_TotalRates_RES_1[[#This Row],[Rate name]:[Rate name]])-1))),4)","v":0.34770000000000001},{"$f":"ROUND(\nSUMIFS(OP_Rates_RES_1[Citipower],OP_Rates_RES_1[[Rate name]:[Rate name]],OP_TotalRates_RES_1[[#This Row],[Rate name]:[Rate name]])+\nSUMIFS(OP_RatesTU_RES_1[Citipower],\nOP_RatesTU_RES_1[[Rate name]:[Rate name]],IF(OP_TotalRates_RES_1[[#This Row],[Unit]:[Unit]]<>\"$\",OP_TotalRates_RES_1[[#This Row],[Rate name]:[Rate name]],LEFT(OP_TotalRates_RES_1[[#This Row],[Rate name]:[Rate name]],LEN(OP_TotalRates_RES_1[[#This Row],[Rate name]:[Rate name]])-FIND(\" - supply\",OP_TotalRates_RES_1[[#This Row],[Rate name]:[Rate name]])-1))),4)","v":0},{"$f":"ROUND(\nSUMIFS(OP_Rates_RES_1[Jemena],OP_Rates_RES_1[[Rate name]:[Rate name]],OP_TotalRates_RES_1[[#This Row],[Rate name]:[Rate name]])+\nSUMIFS(OP_RatesTU_RES_1[Jemena],\nOP_RatesTU_RES_1[[Rate name]:[Rate name]],IF(OP_TotalRates_RES_1[[#This Row],[Unit]:[Unit]]<>\"$\",OP_TotalRates_RES_1[[#This Row],[Rate name]:[Rate name]],LEFT(OP_TotalRates_RES_1[[#This Row],[Rate name]:[Rate name]],LEN(OP_TotalRates_RES_1[[#This Row],[Rate name]:[Rate name]])-FIND(\" - supply\",OP_TotalRates_RES_1[[#This Row],[Rate name]:[Rate name]])-1))),4)","v":0},{"$f":"ROUND(\nSUMIFS(OP_Rates_RES_1[Powercor],OP_Rates_RES_1[[Rate name]:[Rate name]],OP_TotalRates_RES_1[[#This Row],[Rate name]:[Rate name]])+\nSUMIFS(OP_RatesTU_RES_1[Powercor],\nOP_RatesTU_RES_1[[Rate name]:[Rate name]],IF(OP_TotalRates_RES_1[[#This Row],[Unit]:[Unit]]<>\"$\",OP_TotalRates_RES_1[[#This Row],[Rate name]:[Rate name]],LEFT(OP_TotalRates_RES_1[[#This Row],[Rate name]:[Rate name]],LEN(OP_TotalRates_RES_1[[#This Row],[Rate name]:[Rate name]])-FIND(\" - supply\",OP_TotalRates_RES_1[[#This Row],[Rate name]:[Rate name]])-1))),4)","v":0},{"$f":"ROUND(\nSUMIFS(OP_Rates_RES_1[United Energy],OP_Rates_RES_1[[Rate name]:[Rate name]],OP_TotalRates_RES_1[[#This Row],[Rate name]:[Rate name]])+\nSUMIFS(OP_RatesTU_RES_1[United Energy],\nOP_RatesTU_RES_1[[Rate name]:[Rate name]],IF(OP_TotalRates_RES_1[[#This Row],[Unit]:[Unit]]<>\"$\",OP_TotalRates_RES_1[[#This Row],[Rate name]:[Rate name]],LEFT(OP_TotalRates_RES_1[[#This Row],[Rate name]:[Rate name]],LEN(OP_TotalRates_RES_1[[#This Row],[Rate name]:[Rate name]])-FIND(\" - supply\",OP_TotalRates_RES_1[[#This Row],[Rate name]:[Rate name]])-1))),4)","v":0},null,"Balance","$/kWh","Small business","-",{"$f":"ROUND(\nSUMIFS(OP_Rates_SME_1[Ausnet],OP_Rates_SME_1[[Rate name]:[Rate name]],OP_TotalRates_SME_1[[#This Row],[Rate name]:[Rate name]])+\nSUMIFS(OP_RatesTU_SME_1[Ausnet],\nOP_RatesTU_SME_1[[Rate name]:[Rate name]],IF(OP_TotalRates_SME_1[[#This Row],[Unit]:[Unit]]<>\"$\",OP_TotalRates_SME_1[[#This Row],[Rate name]:[Rate name]],LEFT(OP_TotalRates_SME_1[[#This Row],[Rate name]:[Rate name]],LEN(OP_TotalRates_SME_1[[#This Row],[Rate name]:[Rate name]])-FIND(\" - supply\",OP_TotalRates_SME_1[[#This Row],[Rate name]:[Rate name]])-1))),4)","v":0.3881},{"$f":"ROUND(\nSUMIFS(OP_Rates_SME_1[Citipower],OP_Rates_SME_1[[Rate name]:[Rate name]],OP_TotalRates_SME_1[[#This Row],[Rate name]:[Rate name]])+\nSUMIFS(OP_RatesTU_SME_1[Citipower],\nOP_RatesTU_SME_1[[Rate name]:[Rate name]],IF(OP_TotalRates_SME_1[[#This Row],[Unit]:[Unit]]<>\"$\",OP_TotalRates_SME_1[[#This Row],[Rate name]:[Rate name]],LEFT(OP_TotalRates_SME_1[[#This Row],[Rate name]:[Rate name]],LEN(OP_TotalRates_SME_1[[#This Row],[Rate name]:[Rate name]])-FIND(\" - supply\",OP_TotalRates_SME_1[[#This Row],[Rate name]:[Rate name]])-1))),4)","v":0},{"$f":"ROUND(\nSUMIFS(OP_Rates_SME_1[Jemena],OP_Rates_SME_1[[Rate name]:[Rate name]],OP_TotalRates_SME_1[[#This Row],[Rate name]:[Rate name]])+\nSUMIFS(OP_RatesTU_SME_1[Jemena],\nOP_RatesTU_SME_1[[Rate name]:[Rate name]],IF(OP_TotalRates_SME_1[[#This Row],[Unit]:[Unit]]<>\"$\",OP_TotalRates_SME_1[[#This Row],[Rate name]:[Rate name]],LEFT(OP_TotalRates_SME_1[[#This Row],[Rate name]:[Rate name]],LEN(OP_TotalRates_SME_1[[#This Row],[Rate name]:[Rate name]])-FIND(\" - supply\",OP_TotalRates_SME_1[[#This Row],[Rate name]:[Rate name]])-1))),4)","v":0},{"$f":"ROUND(\nSUMIFS(OP_Rates_SME_1[Powercor],OP_Rates_SME_1[[Rate name]:[Rate name]],OP_TotalRates_SME_1[[#This Row],[Rate name]:[Rate name]])+\nSUMIFS(OP_RatesTU_SME_1[Powercor],\nOP_RatesTU_SME_1[[Rate name]:[Rate name]],IF(OP_TotalRates_SME_1[[#This Row],[Unit]:[Unit]]<>\"$\",OP_TotalRates_SME_1[[#This Row],[Rate name]:[Rate name]],LEFT(OP_TotalRates_SME_1[[#This Row],[Rate name]:[Rate name]],LEN(OP_TotalRates_SME_1[[#This Row],[Rate name]:[Rate name]])-FIND(\" - supply\",OP_TotalRates_SME_1[[#This Row],[Rate name]:[Rate name]])-1))),4)","v":0},{"$f":"ROUND(\nSUMIFS(OP_Rates_SME_1[United Energy],OP_Rates_SME_1[[Rate name]:[Rate name]],OP_TotalRates_SME_1[[#This Row],[Rate name]:[Rate name]])+\nSUMIFS(OP_RatesTU_SME_1[United Energy],\nOP_RatesTU_SME_1[[Rate name]:[Rate name]],IF(OP_TotalRates_SME_1[[#This Row],[Unit]:[Unit]]<>\"$\",OP_TotalRates_SME_1[[#This Row],[Rate name]:[Rate name]],LEFT(OP_TotalRates_SME_1[[#This Row],[Rate name]:[Rate name]],LEN(OP_TotalRates_SME_1[[#This Row],[Rate name]:[Rate name]])-FIND(\" - supply\",OP_TotalRates_SME_1[[#This Row],[Rate name]:[Rate name]])-1))),4)","v":0}]
[null,null,"Single rate","$/kWh","Residential","-",{"$f":"ROUND(\nSUMIFS(OP_Rates_RES_1[Ausnet],OP_Rates_RES_1[[Rate name]:[Rate name]],OP_TotalRates_RES_1[[#This Row],[Rate name]:[Rate name]])+\nSUMIFS(OP_RatesTU_RES_1[Ausnet],\nOP_RatesTU_RES_1[[Rate name]:[Rate name]],IF(OP_TotalRates_RES_1[[#This Row],[Unit]:[Unit]]<>\"$\",OP_TotalRates_RES_1[[#This Row],[Rate name]:[Rate name]],LEFT(OP_TotalRates_RES_1[[#This Row],[Rate name]:[Rate name]],LEN(OP_TotalRates_RES_1[[#This Row],[Rate name]:[Rate name]])-FIND(\" - supply\",OP_TotalRates_RES_1[[#This Row],[Rate name]:[Rate name]])-1))),4)","v":0},{"$f":"ROUND(\nSUMIFS(OP_Rates_RES_1[Citipower],OP_Rates_RES_1[[Rate name]:[Rate name]],OP_TotalRates_RES_1[[#This Row],[Rate name]:[Rate name]])+\nSUMIFS(OP_RatesTU_RES_1[Citipower],\nOP_RatesTU_RES_1[[Rate name]:[Rate name]],IF(OP_TotalRates_RES_1[[#This Row],[Unit]:[Unit]]<>\"$\",OP_TotalRates_RES_1[[#This Row],[Rate name]:[Rate name]],LEFT(OP_TotalRates_RES_1[[#This Row],[Rate name]:[Rate name]],LEN(OP_TotalRates_RES_1[[#This Row],[Rate name]:[Rate name]])-FIND(\" - supply\",OP_TotalRates_RES_1[[#This Row],[Rate name]:[Rate name]])-1))),4)","v":0.27329999999999999},{"$f":"ROUND(\nSUMIFS(OP_Rates_RES_1[Jemena],OP_Rates_RES_1[[Rate name]:[Rate name]],OP_TotalRates_RES_1[[#This Row],[Rate name]:[Rate name]])+\nSUMIFS(OP_RatesTU_RES_1[Jemena],\nOP_RatesTU_RES_1[[Rate name]:[Rate name]],IF(OP_TotalRates_RES_1[[#This Row],[Unit]:[Unit]]<>\"$\",OP_TotalRates_RES_1[[#This Row],[Rate name]:[Rate name]],LEFT(OP_TotalRates_RES_1[[#This Row],[Rate name]:[Rate name]],LEN(OP_TotalRates_RES_1[[#This Row],[Rate name]:[Rate name]])-FIND(\" - supply\",OP_TotalRates_RES_1[[#This Row],[Rate name]:[Rate name]])-1))),4)","v":0.29720000000000002},{"$f":"ROUND(\nSUMIFS(OP_Rates_RES_1[Powercor],OP_Rates_RES_1[[Rate name]:[Rate name]],OP_TotalRates_RES_1[[#This Row],[Rate name]:[Rate name]])+\nSUMIFS(OP_RatesTU_RES_1[Powercor],\nOP_RatesTU_RES_1[[Rate name]:[Rate name]],IF(OP_TotalRates_RES_1[[#This Row],[Unit]:[Unit]]<>\"$\",OP_TotalRates_RES_1[[#This Row],[Rate name]:[Rate name]],LEFT(OP_TotalRates_RES_1[[#This Row],[Rate name]:[Rate name]],LEN(OP_TotalRates_RES_1[[#This Row],[Rate name]:[Rate name]])-FIND(\" - supply\",OP_TotalRates_RES_1[[#This Row],[Rate name]:[Rate name]])-1))),4)","v":0.3009},{"$f":"ROUND(\nSUMIFS(OP_Rates_RES_1[United Energy],OP_Rates_RES_1[[Rate name]:[Rate name]],OP_TotalRates_RES_1[[#This Row],[Rate name]:[Rate name]])+\nSUMIFS(OP_RatesTU_RES_1[United Energy],\nOP_RatesTU_RES_1[[Rate name]:[Rate name]],IF(OP_TotalRates_RES_1[[#This Row],[Unit]:[Unit]]<>\"$\",OP_TotalRates_RES_1[[#This Row],[Rate name]:[Rate name]],LEFT(OP_TotalRates_RES_1[[#This Row],[Rate name]:[Rate name]],LEN(OP_TotalRates_RES_1[[#This Row],[Rate name]:[Rate name]])-FIND(\" - supply\",OP_TotalRates_RES_1[[#This Row],[Rate name]:[Rate name]])-1))),4)","v":0.28839999999999999},null,"Single rate","$/kWh","Small business","-",{"$f":"ROUND(\nSUMIFS(OP_Rates_SME_1[Ausnet],OP_Rates_SME_1[[Rate name]:[Rate name]],OP_TotalRates_SME_1[[#This Row],[Rate name]:[Rate name]])+\nSUMIFS(OP_RatesTU_SME_1[Ausnet],\nOP_RatesTU_SME_1[[Rate name]:[Rate name]],IF(OP_TotalRates_SME_1[[#This Row],[Unit]:[Unit]]<>\"$\",OP_TotalRates_SME_1[[#This Row],[Rate name]:[Rate name]],LEFT(OP_TotalRates_SME_1[[#This Row],[Rate name]:[Rate name]],LEN(OP_TotalRates_SME_1[[#This Row],[Rate name]:[Rate name]])-FIND(\" - supply\",OP_TotalRates_SME_1[[#This Row],[Rate name]:[Rate name]])-1))),4)","v":0},{"$f":"ROUND(\nSUMIFS(OP_Rates_SME_1[Citipower],OP_Rates_SME_1[[Rate name]:[Rate name]],OP_TotalRates_SME_1[[#This Row],[Rate name]:[Rate name]])+\nSUMIFS(OP_RatesTU_SME_1[Citipower],\nOP_RatesTU_SME_1[[Rate name]:[Rate name]],IF(OP_TotalRates_SME_1[[#This Row],[Unit]:[Unit]]<>\"$\",OP_TotalRates_SME_1[[#This Row],[Rate name]:[Rate name]],LEFT(OP_TotalRates_SME_1[[#This Row],[Rate name]:[Rate name]],LEN(OP_TotalRates_SME_1[[#This Row],[Rate name]:[Rate name]])-FIND(\" - supply\",OP_TotalRates_SME_1[[#This Row],[Rate name]:[Rate name]])-1))),4)","v":0.26569999999999999},{"$f":"ROUND(\nSUMIFS(OP_Rates_SME_1[Jemena],OP_Rates_SME_1[[Rate name]:[Rate name]],OP_TotalRates_SME_1[[#This Row],[Rate name]:[Rate name]])+\nSUMIFS(OP_RatesTU_SME_1[Jemena],\nOP_RatesTU_SME_1[[Rate name]:[Rate name]],IF(OP_TotalRates_SME_1[[#This Row],[Unit]:[Unit]]<>\"$\",OP_TotalRates_SME_1[[#This Row],[Rate name]:[Rate name]],LEFT(OP_TotalRates_SME_1[[#This Row],[Rate name]:[Rate name]],LEN(OP_TotalRates_SME_1[[#This Row],[Rate name]:[Rate name]])-FIND(\" - supply\",OP_TotalRates_SME_1[[#This Row],[Rate name]:[Rate name]])-1))),4)","v":0.31409999999999999},{"$f":"ROUND(\nSUMIFS(OP_Rates_SME_1[Powercor],OP_Rates_SME_1[[Rate name]:[Rate name]],OP_TotalRates_SME_1[[#This Row],[Rate name]:[Rate name]])+\nSUMIFS(OP_RatesTU_SME_1[Powercor],\nOP_RatesTU_SME_1[[Rate name]:[Rate name]],IF(OP_TotalRates_SME_1[[#This Row],[Unit]:[Unit]]<>\"$\",OP_TotalRates_SME_1[[#This Row],[Rate name]:[Rate name]],LEFT(OP_TotalRates_SME_1[[#This Row],[Rate name]:[Rate name]],LEN(OP_TotalRates_SME_1[[#This Row],[Rate name]:[Rate name]])-FIND(\" - supply\",OP_TotalRates_SME_1[[#This Row],[Rate name]:[Rate name]])-1))),4)","v":0.29270000000000002},{"$f":"ROUND(\nSUMIFS(OP_Rates_SME_1[United Energy],OP_Rates_SME_1[[Rate name]:[Rate name]],OP_TotalRates_SME_1[[#This Row],[Rate name]:[Rate name]])+\nSUMIFS(OP_RatesTU_SME_1[United Energy],\nOP_RatesTU_SME_1[[Rate name]:[Rate name]],IF(OP_TotalRates_SME_1[[#This Row],[Unit]:[Unit]]<>\"$\",OP_TotalRates_SME_1[[#This Row],[Rate name]:[Rate name]],LEFT(OP_TotalRates_SME_1[[#This Row],[Rate name]:[Rate name]],LEN(OP_TotalRates_SME_1[[#This Row],[Rate name]:[Rate name]])-FIND(\" - supply\",OP_TotalRates_SME_1[[#This Row],[Rate name]:[Rate name]])-1))),4)","v":0.27889999999999998}]
[null,null,"TOU - supply","$","Residential","-",{"$f":"ROUND(\nSUMIFS(OP_Rates_RES_1[Ausnet],OP_Rates_RES_1[[Rate name]:[Rate name]],OP_TotalRates_RES_1[[#This Row],[Rate name]:[Rate name]])+\nSUMIFS(OP_RatesTU_RES_1[Ausnet],\nOP_RatesTU_RES_1[[Rate name]:[Rate name]],IF(OP_TotalRates_RES_1[[#This Row],[Unit]:[Unit]]<>\"$\",OP_TotalRates_RES_1[[#This Row],[Rate name]:[Rate name]],LEFT(OP_TotalRates_RES_1[[#This Row],[Rate name]:[Rate name]],LEN(OP_TotalRates_RES_1[[#This Row],[Rate name]:[Rate name]])-FIND(\" - supply\",OP_TotalRates_RES_1[[#This Row],[Rate name]:[Rate name]])-1))),4)","v":1.4146000000000001},{"$f":"ROUND(\nSUMIFS(OP_Rates_RES_1[Citipower],OP_Rates_RES_1[[Rate name]:[Rate name]],OP_TotalRates_RES_1[[#This Row],[Rate name]:[Rate name]])+\nSUMIFS(OP_RatesTU_RES_1[Citipower],\nOP_RatesTU_RES_1[[Rate name]:[Rate name]],IF(OP_TotalRates_RES_1[[#This Row],[Unit]:[Unit]]<>\"$\",OP_TotalRates_RES_1[[#This Row],[Rate name]:[Rate name]],LEFT(OP_TotalRates_RES_1[[#This Row],[Rate name]:[Rate name]],LEN(OP_TotalRates_RES_1[[#This Row],[Rate name]:[Rate name]])-FIND(\" - supply\",OP_TotalRates_RES_1[[#This Row],[Rate name]:[Rate name]])-1))),4)","v":1.2406999999999999},{"$f":"ROUND(\nSUMIFS(OP_Rates_RES_1[Jemena],OP_Rates_RES_1[[Rate name]:[Rate name]],OP_TotalRates_RES_1[[#This Row],[Rate name]:[Rate name]])+\nSUMIFS(OP_RatesTU_RES_1[Jemena],\nOP_RatesTU_RES_1[[Rate name]:[Rate name]],IF(OP_TotalRates_RES_1[[#This Row],[Unit]:[Unit]]<>\"$\",OP_TotalRates_RES_1[[#This Row],[Rate name]:[Rate name]],LEFT(OP_TotalRates_RES_1[[#This Row],[Rate name]:[Rate name]],LEN(OP_TotalRates_RES_1[[#This Row],[Rate name]:[Rate name]])-FIND(\" - supply\",OP_TotalRates_RES_1[[#This Row],[Rate name]:[Rate name]])-1))),4)","v":1.2301},{"$f":"ROUND(\nSUMIFS(OP_Rates_RES_1[Powercor],OP_Rates_RES_1[[Rate name]:[Rate name]],OP_TotalRates_RES_1[[#This Row],[Rate name]:[Rate name]])+\nSUMIFS(OP_RatesTU_RES_1[Powercor],\nOP_RatesTU_RES_1[[Rate name]:[Rate name]],IF(OP_TotalRates_RES_1[[#This Row],[Unit]:[Unit]]<>\"$\",OP_TotalRates_RES_1[[#This Row],[Rate name]:[Rate name]],LEFT(OP_TotalRates_RES_1[[#This Row],[Rate name]:[Rate name]],LEN(OP_TotalRates_RES_1[[#This Row],[Rate name]:[Rate name]])-FIND(\" - supply\",OP_TotalRates_RES_1[[#This Row],[Rate name]:[Rate name]])-1))),4)","v":1.3684000000000001},{"$f":"ROUND(\nSUMIFS(OP_Rates_RES_1[United Energy],OP_Rates_RES_1[[Rate name]:[Rate name]],OP_TotalRates_RES_1[[#This Row],[Rate name]:[Rate name]])+\nSUMIFS(OP_RatesTU_RES_1[United Energy],\nOP_RatesTU_RES_1[[Rate name]:[Rate name]],IF(OP_TotalRates_RES_1[[#This Row],[Unit]:[Unit]]<>\"$\",OP_TotalRates_RES_1[[#This Row],[Rate name]:[Rate name]],LEFT(OP_TotalRates_RES_1[[#This Row],[Rate name]:[Rate name]],LEN(OP_TotalRates_RES_1[[#This Row],[Rate name]:[Rate name]])-FIND(\" - supply\",OP_TotalRates_RES_1[[#This Row],[Rate name]:[Rate name]])-1))),4)","v":1.1648000000000001},null,"TOU - supply","$","Small business","-",{"$f":"ROUND(\nSUMIFS(OP_Rates_SME_1[Ausnet],OP_Rates_SME_1[[Rate name]:[Rate name]],OP_TotalRates_SME_1[[#This Row],[Rate name]:[Rate name]])+\nSUMIFS(OP_RatesTU_SME_1[Ausnet],\nOP_RatesTU_SME_1[[Rate name]:[Rate name]],IF(OP_TotalRates_SME_1[[#This Row],[Unit]:[Unit]]<>\"$\",OP_TotalRates_SME_1[[#This Row],[Rate name]:[Rate name]],LEFT(OP_TotalRates_SME_1[[#This Row],[Rate name]:[Rate name]],LEN(OP_TotalRates_SME_1[[#This Row],[Rate name]:[Rate name]])-FIND(\" - supply\",OP_TotalRates_SME_1[[#This Row],[Rate name]:[Rate name]])-1))),4)","v":1.4146000000000001},{"$f":"ROUND(\nSUMIFS(OP_Rates_SME_1[Citipower],OP_Rates_SME_1[[Rate name]:[Rate name]],OP_TotalRates_SME_1[[#This Row],[Rate name]:[Rate name]])+\nSUMIFS(OP_RatesTU_SME_1[Citipower],\nOP_RatesTU_SME_1[[Rate name]:[Rate name]],IF(OP_TotalRates_SME_1[[#This Row],[Unit]:[Unit]]<>\"$\",OP_TotalRates_SME_1[[#This Row],[Rate name]:[Rate name]],LEFT(OP_TotalRates_SME_1[[#This Row],[Rate name]:[Rate name]],LEN(OP_TotalRates_SME_1[[#This Row],[Rate name]:[Rate name]])-FIND(\" - supply\",OP_TotalRates_SME_1[[#This Row],[Rate name]:[Rate name]])-1))),4)","v":1.4469000000000001},{"$f":"ROUND(\nSUMIFS(OP_Rates_SME_1[Jemena],OP_Rates_SME_1[[Rate name]:[Rate name]],OP_TotalRates_SME_1[[#This Row],[Rate name]:[Rate name]])+\nSUMIFS(OP_RatesTU_SME_1[Jemena],\nOP_RatesTU_SME_1[[Rate name]:[Rate name]],IF(OP_TotalRates_SME_1[[#This Row],[Unit]:[Unit]]<>\"$\",OP_TotalRates_SME_1[[#This Row],[Rate name]:[Rate name]],LEFT(OP_TotalRates_SME_1[[#This Row],[Rate name]:[Rate name]],LEN(OP_TotalRates_SME_1[[#This Row],[Rate name]:[Rate name]])-FIND(\" - supply\",OP_TotalRates_SME_1[[#This Row],[Rate name]:[Rate name]])-1))),4)","v":1.6721999999999999},{"$f":"ROUND(\nSUMIFS(OP_Rates_SME_1[Powercor],OP_Rates_SME_1[[Rate name]:[Rate name]],OP_TotalRates_SME_1[[#This Row],[Rate name]:[Rate name]])+\nSUMIFS(OP_RatesTU_SME_1[Powercor],\nOP_RatesTU_SME_1[[Rate name]:[Rate name]],IF(OP_TotalRates_SME_1[[#This Row],[Unit]:[Unit]]<>\"$\",OP_TotalRates_SME_1[[#This Row],[Rate name]:[Rate name]],LEFT(OP_TotalRates_SME_1[[#This Row],[Rate name]:[Rate name]],LEN(OP_TotalRates_SME_1[[#This Row],[Rate name]:[Rate name]])-FIND(\" - supply\",OP_TotalRates_SME_1[[#This Row],[Rate name]:[Rate name]])-1))),4)","v":1.5905},{"$f":"ROUND(\nSUMIFS(OP_Rates_SME_1[United Energy],OP_Rates_SME_1[[Rate name]:[Rate name]],OP_TotalRates_SME_1[[#This Row],[Rate name]:[Rate name]])+\nSUMIFS(OP_RatesTU_SME_1[United Energy],\nOP_RatesTU_SME_1[[Rate name]:[Rate name]],IF(OP_TotalRates_SME_1[[#This Row],[Unit]:[Unit]]<>\"$\",OP_TotalRates_SME_1[[#This Row],[Rate name]:[Rate name]],LEFT(OP_TotalRates_SME_1[[#This Row],[Rate name]:[Rate name]],LEN(OP_TotalRates_SME_1[[#This Row],[Rate name]:[Rate name]])-FIND(\" - supply\",OP_TotalRates_SME_1[[#This Row],[Rate name]:[Rate name]])-1))),4)","v":1.3711}]
[null,null,"Peak","$/kWh","Residential","-",{"$f":"ROUND(\nSUMIFS(OP_Rates_RES_1[Ausnet],OP_Rates_RES_1[[Rate name]:[Rate name]],OP_TotalRates_RES_1[[#This Row],[Rate name]:[Rate name]])+\nSUMIFS(OP_RatesTU_RES_1[Ausnet],\nOP_RatesTU_RES_1[[Rate name]:[Rate name]],IF(OP_TotalRates_RES_1[[#This Row],[Unit]:[Unit]]<>\"$\",OP_TotalRates_RES_1[[#This Row],[Rate name]:[Rate name]],LEFT(OP_TotalRates_RES_1[[#This Row],[Rate name]:[Rate name]],LEN(OP_TotalRates_RES_1[[#This Row],[Rate name]:[Rate name]])-FIND(\" - supply\",OP_TotalRates_RES_1[[#This Row],[Rate name]:[Rate name]])-1))),4)","v":0.46820000000000001},{"$f":"ROUND(\nSUMIFS(OP_Rates_RES_1[Citipower],OP_Rates_RES_1[[Rate name]:[Rate name]],OP_TotalRates_RES_1[[#This Row],[Rate name]:[Rate name]])+\nSUMIFS(OP_RatesTU_RES_1[Citipower],\nOP_RatesTU_RES_1[[Rate name]:[Rate name]],IF(OP_TotalRates_RES_1[[#This Row],[Unit]:[Unit]]<>\"$\",OP_TotalRates_RES_1[[#This Row],[Rate name]:[Rate name]],LEFT(OP_TotalRates_RES_1[[#This Row],[Rate name]:[Rate name]],LEN(OP_TotalRates_RES_1[[#This Row],[Rate name]:[Rate name]])-FIND(\" - supply\",OP_TotalRates_RES_1[[#This Row],[Rate name]:[Rate name]])-1))),4)","v":0.36330000000000001},{"$f":"ROUND(\nSUMIFS(OP_Rates_RES_1[Jemena],OP_Rates_RES_1[[Rate name]:[Rate name]],OP_TotalRates_RES_1[[#This Row],[Rate name]:[Rate name]])+\nSUMIFS(OP_RatesTU_RES_1[Jemena],\nOP_RatesTU_RES_1[[Rate name]:[Rate name]],IF(OP_TotalRates_RES_1[[#This Row],[Unit]:[Unit]]<>\"$\",OP_TotalRates_RES_1[[#This Row],[Rate name]:[Rate name]],LEFT(OP_TotalRates_RES_1[[#This Row],[Rate name]:[Rate name]],LEN(OP_TotalRates_RES_1[[#This Row],[Rate name]:[Rate name]])-FIND(\" - supply\",OP_TotalRates_RES_1[[#This Row],[Rate name]:[Rate name]])-1))),4)","v":0.37609999999999999},{"$f":"ROUND(\nSUMIFS(OP_Rates_RES_1[Powercor],OP_Rates_RES_1[[Rate name]:[Rate name]],OP_TotalRates_RES_1[[#This Row],[Rate name]:[Rate name]])+\nSUMIFS(OP_RatesTU_RES_1[Powercor],\nOP_RatesTU_RES_1[[Rate name]:[Rate name]],IF(OP_TotalRates_RES_1[[#This Row],[Unit]:[Unit]]<>\"$\",OP_TotalRates_RES_1[[#This Row],[Rate name]:[Rate name]],LEFT(OP_TotalRates_RES_1[[#This Row],[Rate name]:[Rate name]],LEN(OP_TotalRates_RES_1[[#This Row],[Rate name]:[Rate name]])-FIND(\" - supply\",OP_TotalRates_RES_1[[#This Row],[Rate name]:[Rate name]])-1))),4)","v":0.40400000000000003},{"$f":"ROUND(\nSUMIFS(OP_Rates_RES_1[United Energy],OP_Rates_RES_1[[Rate name]:[Rate name]],OP_TotalRates_RES_1[[#This Row],[Rate name]:[Rate name]])+\nSUMIFS(OP_RatesTU_RES_1[United Energy],\nOP_RatesTU_RES_1[[Rate name]:[Rate name]],IF(OP_TotalRates_RES_1[[#This Row],[Unit]:[Unit]]<>\"$\",OP_TotalRates_RES_1[[#This Row],[Rate name]:[Rate name]],LEFT(OP_TotalRates_RES_1[[#This Row],[Rate name]:[Rate name]],LEN(OP_TotalRates_RES_1[[#This Row],[Rate name]:[Rate name]])-FIND(\" - supply\",OP_TotalRates_RES_1[[#This Row],[Rate name]:[Rate name]])-1))),4)","v":0.38369999999999999},null,"Peak","$/kWh","Small business","-",{"$f":"ROUND(\nSUMIFS(OP_Rates_SME_1[Ausnet],OP_Rates_SME_1[[Rate name]:[Rate name]],OP_TotalRates_SME_1[[#This Row],[Rate name]:[Rate name]])+\nSUMIFS(OP_RatesTU_SME_1[Ausnet],\nOP_RatesTU_SME_1[[Rate name]:[Rate name]],IF(OP_TotalRates_SME_1[[#This Row],[Unit]:[Unit]]<>\"$\",OP_TotalRates_SME_1[[#This Row],[Rate name]:[Rate name]],LEFT(OP_TotalRates_SME_1[[#This Row],[Rate name]:[Rate name]],LEN(OP_TotalRates_SME_1[[#This Row],[Rate name]:[Rate name]])-FIND(\" - supply\",OP_TotalRates_SME_1[[#This Row],[Rate name]:[Rate name]])-1))),4)","v":0.40310000000000001},{"$f":"ROUND(\nSUMIFS(OP_Rates_SME_1[Citipower],OP_Rates_SME_1[[Rate name]:[Rate name]],OP_TotalRates_SME_1[[#This Row],[Rate name]:[Rate name]])+\nSUMIFS(OP_RatesTU_SME_1[Citipower],\nOP_RatesTU_SME_1[[Rate name]:[Rate name]],IF(OP_TotalRates_SME_1[[#This Row],[Unit]:[Unit]]<>\"$\",OP_TotalRates_SME_1[[#This Row],[Rate name]:[Rate name]],LEFT(OP_TotalRates_SME_1[[#This Row],[Rate name]:[Rate name]],LEN(OP_TotalRates_SME_1[[#This Row],[Rate name]:[Rate name]])-FIND(\" - supply\",OP_TotalRates_SME_1[[#This Row],[Rate name]:[Rate name]])-1))),4)","v":0.33050000000000002},{"$f":"ROUND(\nSUMIFS(OP_Rates_SME_1[Jemena],OP_Rates_SME_1[[Rate name]:[Rate name]],OP_TotalRates_SME_1[[#This Row],[Rate name]:[Rate name]])+\nSUMIFS(OP_RatesTU_SME_1[Jemena],\nOP_RatesTU_SME_1[[Rate name]:[Rate name]],IF(OP_TotalRates_SME_1[[#This Row],[Unit]:[Unit]]<>\"$\",OP_TotalRates_SME_1[[#This Row],[Rate name]:[Rate name]],LEFT(OP_TotalRates_SME_1[[#This Row],[Rate name]:[Rate name]],LEN(OP_TotalRates_SME_1[[#This Row],[Rate name]:[Rate name]])-FIND(\" - supply\",OP_TotalRates_SME_1[[#This Row],[Rate name]:[Rate name]])-1))),4)","v":0.3579},{"$f":"ROUND(\nSUMIFS(OP_Rates_SME_1[Powercor],OP_Rates_SME_1[[Rate name]:[Rate name]],OP_TotalRates_SME_1[[#This Row],[Rate name]:[Rate name]])+\nSUMIFS(OP_RatesTU_SME_1[Powercor],\nOP_RatesTU_SME_1[[Rate name]:[Rate name]],IF(OP_TotalRates_SME_1[[#This Row],[Unit]:[Unit]]<>\"$\",OP_TotalRates_SME_1[[#This Row],[Rate name]:[Rate name]],LEFT(OP_TotalRates_SME_1[[#This Row],[Rate name]:[Rate name]],LEN(OP_TotalRates_SME_1[[#This Row],[Rate name]:[Rate name]])-FIND(\" - supply\",OP_TotalRates_SME_1[[#This Row],[Rate name]:[Rate name]])-1))),4)","v":0.38950000000000001},{"$f":"ROUND(\nSUMIFS(OP_Rates_SME_1[United Energy],OP_Rates_SME_1[[Rate name]:[Rate name]],OP_TotalRates_SME_1[[#This Row],[Rate name]:[Rate name]])+\nSUMIFS(OP_RatesTU_SME_1[United Energy],\nOP_RatesTU_SME_1[[Rate name]:[Rate name]],IF(OP_TotalRates_SME_1[[#This Row],[Unit]:[Unit]]<>\"$\",OP_TotalRates_SME_1[[#This Row],[Rate name]:[Rate name]],LEFT(OP_TotalRates_SME_1[[#This Row],[Rate name]:[Rate name]],LEN(OP_TotalRates_SME_1[[#This Row],[Rate name]:[Rate name]])-FIND(\" - supply\",OP_TotalRates_SME_1[[#This Row],[Rate name]:[Rate name]])-1))),4)","v":0.35010000000000002}]
[null,null,"Off peak","$/kWh","Residential","-",{"$f":"ROUND(\nSUMIFS(OP_Rates_RES_1[Ausnet],OP_Rates_RES_1[[Rate name]:[Rate name]],OP_TotalRates_RES_1[[#This Row],[Rate name]:[Rate name]])+\nSUMIFS(OP_RatesTU_RES_1[Ausnet],\nOP_RatesTU_RES_1[[Rate name]:[Rate name]],IF(OP_TotalRates_RES_1[[#This Row],[Unit]:[Unit]]<>\"$\",OP_TotalRates_RES_1[[#This Row],[Rate name]:[Rate name]],LEFT(OP_TotalRates_RES_1[[#This Row],[Rate name]:[Rate name]],LEN(OP_TotalRates_RES_1[[#This Row],[Rate name]:[Rate name]])-FIND(\" - supply\",OP_TotalRates_RES_1[[#This Row],[Rate name]:[Rate name]])-1))),4)","v":0.2399},{"$f":"ROUND(\nSUMIFS(OP_Rates_RES_1[Citipower],OP_Rates_RES_1[[Rate name]:[Rate name]],OP_TotalRates_RES_1[[#This Row],[Rate name]:[Rate name]])+\nSUMIFS(OP_RatesTU_RES_1[Citipower],\nOP_RatesTU_RES_1[[Rate name]:[Rate name]],IF(OP_TotalRates_RES_1[[#This Row],[Unit]:[Unit]]<>\"$\",OP_TotalRates_RES_1[[#This Row],[Rate name]:[Rate name]],LEFT(OP_TotalRates_RES_1[[#This Row],[Rate name]:[Rate name]],LEN(OP_TotalRates_RES_1[[#This Row],[Rate name]:[Rate name]])-FIND(\" - supply\",OP_TotalRates_RES_1[[#This Row],[Rate name]:[Rate name]])-1))),4)","v":0.22059999999999999},{"$f":"ROUND(\nSUMIFS(OP_Rates_RES_1[Jemena],OP_Rates_RES_1[[Rate name]:[Rate name]],OP_TotalRates_RES_1[[#This Row],[Rate name]:[Rate name]])+\nSUMIFS(OP_RatesTU_RES_1[Jemena],\nOP_RatesTU_RES_1[[Rate name]:[Rate name]],IF(OP_TotalRates_RES_1[[#This Row],[Unit]:[Unit]]<>\"$\",OP_TotalRates_RES_1[[#This Row],[Rate name]:[Rate name]],LEFT(OP_TotalRates_RES_1[[#This Row],[Rate name]:[Rate name]],LEN(OP_TotalRates_RES_1[[#This Row],[Rate name]:[Rate name]])-FIND(\" - supply\",OP_TotalRates_RES_1[[#This Row],[Rate name]:[Rate name]])-1))),4)","v":0.23680000000000001},{"$f":"ROUND(\nSUMIFS(OP_Rates_RES_1[Powercor],OP_Rates_RES_1[[Rate name]:[Rate name]],OP_TotalRates_RES_1[[#This Row],[Rate name]:[Rate name]])+\nSUMIFS(OP_RatesTU_RES_1[Powercor],\nOP_RatesTU_RES_1[[Rate name]:[Rate name]],IF(OP_TotalRates_RES_1[[#This Row],[Unit]:[Unit]]<>\"$\",OP_TotalRates_RES_1[[#This Row],[Rate name]:[Rate name]],LEFT(OP_TotalRates_RES_1[[#This Row],[Rate name]:[Rate name]],LEN(OP_TotalRates_RES_1[[#This Row],[Rate name]:[Rate name]])-FIND(\" - supply\",OP_TotalRates_RES_1[[#This Row],[Rate name]:[Rate name]])-1))),4)","v":0.23649999999999999},{"$f":"ROUND(\nSUMIFS(OP_Rates_RES_1[United Energy],OP_Rates_RES_1[[Rate name]:[Rate name]],OP_TotalRates_RES_1[[#This Row],[Rate name]:[Rate name]])+\nSUMIFS(OP_RatesTU_RES_1[United Energy],\nOP_RatesTU_RES_1[[Rate name]:[Rate name]],IF(OP_TotalRates_RES_1[[#This Row],[Unit]:[Unit]]<>\"$\",OP_TotalRates_RES_1[[#This Row],[Rate name]:[Rate name]],LEFT(OP_TotalRates_RES_1[[#This Row],[Rate name]:[Rate name]],LEN(OP_TotalRates_RES_1[[#This Row],[Rate name]:[Rate name]])-FIND(\" - supply\",OP_TotalRates_RES_1[[#This Row],[Rate name]:[Rate name]])-1))),4)","v":0.22989999999999999},null,"Off peak","$/kWh","Small business","-",{"$f":"ROUND(\nSUMIFS(OP_Rates_SME_1[Ausnet],OP_Rates_SME_1[[Rate name]:[Rate name]],OP_TotalRates_SME_1[[#This Row],[Rate name]:[Rate name]])+\nSUMIFS(OP_RatesTU_SME_1[Ausnet],\nOP_RatesTU_SME_1[[Rate name]:[Rate name]],IF(OP_TotalRates_SME_1[[#This Row],[Unit]:[Unit]]<>\"$\",OP_TotalRates_SME_1[[#This Row],[Rate name]:[Rate name]],LEFT(OP_TotalRates_SME_1[[#This Row],[Rate name]:[Rate name]],LEN(OP_TotalRates_SME_1[[#This Row],[Rate name]:[Rate name]])-FIND(\" - supply\",OP_TotalRates_SME_1[[#This Row],[Rate name]:[Rate name]])-1))),4)","v":0.2198},{"$f":"ROUND(\nSUMIFS(OP_Rates_SME_1[Citipower],OP_Rates_SME_1[[Rate name]:[Rate name]],OP_TotalRates_SME_1[[#This Row],[Rate name]:[Rate name]])+\nSUMIFS(OP_RatesTU_SME_1[Citipower],\nOP_RatesTU_SME_1[[Rate name]:[Rate name]],IF(OP_TotalRates_SME_1[[#This Row],[Unit]:[Unit]]<>\"$\",OP_TotalRates_SME_1[[#This Row],[Rate name]:[Rate name]],LEFT(OP_TotalRates_SME_1[[#This Row],[Rate name]:[Rate name]],LEN(OP_TotalRates_SME_1[[#This Row],[Rate name]:[Rate name]])-FIND(\" - supply\",OP_TotalRates_SME_1[[#This Row],[Rate name]:[Rate name]])-1))),4)","v":0.19470000000000001},{"$f":"ROUND(\nSUMIFS(OP_Rates_SME_1[Jemena],OP_Rates_SME_1[[Rate name]:[Rate name]],OP_TotalRates_SME_1[[#This Row],[Rate name]:[Rate name]])+\nSUMIFS(OP_RatesTU_SME_1[Jemena],\nOP_RatesTU_SME_1[[Rate name]:[Rate name]],IF(OP_TotalRates_SME_1[[#This Row],[Unit]:[Unit]]<>\"$\",OP_TotalRates_SME_1[[#This Row],[Rate name]:[Rate name]],LEFT(OP_TotalRates_SME_1[[#This Row],[Rate name]:[Rate name]],LEN(OP_TotalRates_SME_1[[#This Row],[Rate name]:[Rate name]])-FIND(\" - supply\",OP_TotalRates_SME_1[[#This Row],[Rate name]:[Rate name]])-1))),4)","v":0.20280000000000001},{"$f":"ROUND(\nSUMIFS(OP_Rates_SME_1[Powercor],OP_Rates_SME_1[[Rate name]:[Rate name]],OP_TotalRates_SME_1[[#This Row],[Rate name]:[Rate name]])+\nSUMIFS(OP_RatesTU_SME_1[Powercor],\nOP_RatesTU_SME_1[[Rate name]:[Rate name]],IF(OP_TotalRates_SME_1[[#This Row],[Unit]:[Unit]]<>\"$\",OP_TotalRates_SME_1[[#This Row],[Rate name]:[Rate name]],LEFT(OP_TotalRates_SME_1[[#This Row],[Rate name]:[Rate name]],LEN(OP_TotalRates_SME_1[[#This Row],[Rate name]:[Rate name]])-FIND(\" - supply\",OP_TotalRates_SME_1[[#This Row],[Rate name]:[Rate name]])-1))),4)","v":0.21110000000000001},{"$f":"ROUND(\nSUMIFS(OP_Rates_SME_1[United Energy],OP_Rates_SME_1[[Rate name]:[Rate name]],OP_TotalRates_SME_1[[#This Row],[Rate name]:[Rate name]])+\nSUMIFS(OP_RatesTU_SME_1[United Energy],\nOP_RatesTU_SME_1[[Rate name]:[Rate name]],IF(OP_TotalRates_SME_1[[#This Row],[Unit]:[Unit]]<>\"$\",OP_TotalRates_SME_1[[#This Row],[Rate name]:[Rate name]],LEFT(OP_TotalRates_SME_1[[#This Row],[Rate name]:[Rate name]],LEN(OP_TotalRates_SME_1[[#This Row],[Rate name]:[Rate name]])-FIND(\" - supply\",OP_TotalRates_SME_1[[#This Row],[Rate name]:[Rate name]])-1))),4)","v":0.20269999999999999}]
[null,null,"Controlled load","$/kWh","Residential","-",{"$f":"ROUND(\nSUMIFS(OP_Rates_RES_1[Ausnet],OP_Rates_RES_1[[Rate name]:[Rate name]],OP_TotalRates_RES_1[[#This Row],[Rate name]:[Rate name]])+\nSUMIFS(OP_RatesTU_RES_1[Ausnet],\nOP_RatesTU_RES_1[[Rate name]:[Rate name]],IF(OP_TotalRates_RES_1[[#This Row],[Unit]:[Unit]]<>\"$\",OP_TotalRates_RES_1[[#This Row],[Rate name]:[Rate name]],LEFT(OP_TotalRates_RES_1[[#This Row],[Rate name]:[Rate name]],LEN(OP_TotalRates_RES_1[[#This Row],[Rate name]:[Rate name]])-FIND(\" - supply\",OP_TotalRates_RES_1[[#This Row],[Rate name]:[Rate name]])-1))),4)","v":0.2399},{"$f":"ROUND(\nSUMIFS(OP_Rates_RES_1[Citipower],OP_Rates_RES_1[[Rate name]:[Rate name]],OP_TotalRates_RES_1[[#This Row],[Rate name]:[Rate name]])+\nSUMIFS(OP_RatesTU_RES_1[Citipower],\nOP_RatesTU_RES_1[[Rate name]:[Rate name]],IF(OP_TotalRates_RES_1[[#This Row],[Unit]:[Unit]]<>\"$\",OP_TotalRates_RES_1[[#This Row],[Rate name]:[Rate name]],LEFT(OP_TotalRates_RES_1[[#This Row],[Rate name]:[Rate name]],LEN(OP_TotalRates_RES_1[[#This Row],[Rate name]:[Rate name]])-FIND(\" - supply\",OP_TotalRates_RES_1[[#This Row],[Rate name]:[Rate name]])-1))),4)","v":0.20119999999999999},{"$f":"ROUND(\nSUMIFS(OP_Rates_RES_1[Jemena],OP_Rates_RES_1[[Rate name]:[Rate name]],OP_TotalRates_RES_1[[#This Row],[Rate name]:[Rate name]])+\nSUMIFS(OP_RatesTU_RES_1[Jemena],\nOP_RatesTU_RES_1[[Rate name]:[Rate name]],IF(OP_TotalRates_RES_1[[#This Row],[Unit]:[Unit]]<>\"$\",OP_TotalRates_RES_1[[#This Row],[Rate name]:[Rate name]],LEFT(OP_TotalRates_RES_1[[#This Row],[Rate name]:[Rate name]],LEN(OP_TotalRates_RES_1[[#This Row],[Rate name]:[Rate name]])-FIND(\" - supply\",OP_TotalRates_RES_1[[#This Row],[Rate name]:[Rate name]])-1))),4)","v":0.23139999999999999},{"$f":"ROUND(\nSUMIFS(OP_Rates_RES_1[Powercor],OP_Rates_RES_1[[Rate name]:[Rate name]],OP_TotalRates_RES_1[[#This Row],[Rate name]:[Rate name]])+\nSUMIFS(OP_RatesTU_RES_1[Powercor],\nOP_RatesTU_RES_1[[Rate name]:[Rate name]],IF(OP_TotalRates_RES_1[[#This Row],[Unit]:[Unit]]<>\"$\",OP_TotalRates_RES_1[[#This Row],[Rate name]:[Rate name]],LEFT(OP_TotalRates_RES_1[[#This Row],[Rate name]:[Rate name]],LEN(OP_TotalRates_RES_1[[#This Row],[Rate name]:[Rate name]])-FIND(\" - supply\",OP_TotalRates_RES_1[[#This Row],[Rate name]:[Rate name]])-1))),4)","v":0.2122},{"$f":"ROUND(\nSUMIFS(OP_Rates_RES_1[United Energy],OP_Rates_RES_1[[Rate name]:[Rate name]],OP_TotalRates_RES_1[[#This Row],[Rate name]:[Rate name]])+\nSUMIFS(OP_RatesTU_RES_1[United Energy],\nOP_RatesTU_RES_1[[Rate name]:[Rate name]],IF(OP_TotalRates_RES_1[[#This Row],[Unit]:[Unit]]<>\"$\",OP_TotalRates_RES_1[[#This Row],[Rate name]:[Rate name]],LEFT(OP_TotalRates_RES_1[[#This Row],[Rate name]:[Rate name]],LEN(OP_TotalRates_RES_1[[#This Row],[Rate name]:[Rate name]])-FIND(\" - supply\",OP_TotalRates_RES_1[[#This Row],[Rate name]:[Rate name]])-1))),4)","v":0.2107},null,null,null,null,"-",{"$f":"ROUND(\nSUMIFS(OP_Rates_SME_1[Ausnet],OP_Rates_SME_1[[Rate name]:[Rate name]],OP_TotalRates_SME_1[[#This Row],[Rate name]:[Rate name]])+\nSUMIFS(OP_RatesTU_SME_1[Ausnet],\nOP_RatesTU_SME_1[[Rate name]:[Rate name]],IF(OP_TotalRates_SME_1[[#This Row],[Unit]:[Unit]]<>\"$\",OP_TotalRates_SME_1[[#This Row],[Rate name]:[Rate name]],LEFT(OP_TotalRates_SME_1[[#This Row],[Rate name]:[Rate name]],LEN(OP_TotalRates_SME_1[[#This Row],[Rate name]:[Rate name]])-FIND(\" - supply\",OP_TotalRates_SME_1[[#This Row],[Rate name]:[Rate name]])-1))),4)","v":0},{"$f":"ROUND(\nSUMIFS(OP_Rates_SME_1[Citipower],OP_Rates_SME_1[[Rate name]:[Rate name]],OP_TotalRates_SME_1[[#This Row],[Rate name]:[Rate name]])+\nSUMIFS(OP_RatesTU_SME_1[Citipower],\nOP_RatesTU_SME_1[[Rate name]:[Rate name]],IF(OP_TotalRates_SME_1[[#This Row],[Unit]:[Unit]]<>\"$\",OP_TotalRates_SME_1[[#This Row],[Rate name]:[Rate name]],LEFT(OP_TotalRates_SME_1[[#This Row],[Rate name]:[Rate name]],LEN(OP_TotalRates_SME_1[[#This Row],[Rate name]:[Rate name]])-FIND(\" - supply\",OP_TotalRates_SME_1[[#This Row],[Rate name]:[Rate name]])-1))),4)","v":0},{"$f":"ROUND(\nSUMIFS(OP_Rates_SME_1[Jemena],OP_Rates_SME_1[[Rate name]:[Rate name]],OP_TotalRates_SME_1[[#This Row],[Rate name]:[Rate name]])+\nSUMIFS(OP_RatesTU_SME_1[Jemena],\nOP_RatesTU_SME_1[[Rate name]:[Rate name]],IF(OP_TotalRates_SME_1[[#This Row],[Unit]:[Unit]]<>\"$\",OP_TotalRates_SME_1[[#This Row],[Rate name]:[Rate name]],LEFT(OP_TotalRates_SME_1[[#This Row],[Rate name]:[Rate name]],LEN(OP_TotalRates_SME_1[[#This Row],[Rate name]:[Rate name]])-FIND(\" - supply\",OP_TotalRates_SME_1[[#This Row],[Rate name]:[Rate name]])-1))),4)","v":0},{"$f":"ROUND(\nSUMIFS(OP_Rates_SME_1[Powercor],OP_Rates_SME_1[[Rate name]:[Rate name]],OP_TotalRates_SME_1[[#This Row],[Rate name]:[Rate name]])+\nSUMIFS(OP_RatesTU_SME_1[Powercor],\nOP_RatesTU_SME_1[[Rate name]:[Rate name]],IF(OP_TotalRates_SME_1[[#This Row],[Unit]:[Unit]]<>\"$\",OP_TotalRates_SME_1[[#This Row],[Rate name]:[Rate name]],LEFT(OP_TotalRates_SME_1[[#This Row],[Rate name]:[Rate name]],LEN(OP_TotalRates_SME_1[[#This Row],[Rate name]:[Rate name]])-FIND(\" - supply\",OP_TotalRates_SME_1[[#This Row],[Rate name]:[Rate name]])-1))),4)","v":0},{"$f":"ROUND(\nSUMIFS(OP_Rates_SME_1[United Energy],OP_Rates_SME_1[[Rate name]:[Rate name]],OP_TotalRates_SME_1[[#This Row],[Rate name]:[Rate name]])+\nSUMIFS(OP_RatesTU_SME_1[United Energy],\nOP_RatesTU_SME_1[[Rate name]:[Rate name]],IF(OP_TotalRates_SME_1[[#This Row],[Unit]:[Unit]]<>\"$\",OP_TotalRates_SME_1[[#This Row],[Rate name]:[Rate name]],LEFT(OP_TotalRates_SME_1[[#This Row],[Rate name]:[Rate name]],LEN(OP_TotalRates_SME_1[[#This Row],[Rate name]:[Rate name]])-FIND(\" - supply\",OP_TotalRates_SME_1[[#This Row],[Rate name]:[Rate name]])-1))),4)","v":0}]
[]
[null,null,"Residential calculated rate",null,null,null,null,null,null,null,null,null,"Small business calculated rate"]
[null,null,"Rate name","Unit","Customer type","-","Ausnet","Citipower","Jemena","Powercor","United Energy",null,"Rate name","Unit","Customer type","-","Ausnet","Citipower","Jemena","Powercor","United Energy"]
[null,null,"Anytime - supply","$","Residential","-",{"$f":"SUMIFS(Calc_Rates!G$18:G$48,Calc_Rates!$C$18:$C$48,OP_Rates!$C20,Calc_Rates!$F$18:$F$48,OP_Rates!$E20)","v":1.4145601918718378},{"$f":"SUMIFS(Calc_Rates!H$18:H$48,Calc_Rates!$C$18:$C$48,OP_Rates!$C20,Calc_Rates!$F$18:$F$48,OP_Rates!$E20)","v":1.2406674829348012},{"$f":"SUMIFS(Calc_Rates!I$18:I$48,Calc_Rates!$C$18:$C$48,OP_Rates!$C20,Calc_Rates!$F$18:$F$48,OP_Rates!$E20)","v":1.2300858214440984},{"$f":"SUMIFS(Calc_Rates!J$18:J$48,Calc_Rates!$C$18:$C$48,OP_Rates!$C20,Calc_Rates!$F$18:$F$48,OP_Rates!$E20)","v":1.3683751836868627},{"$f":"SUMIFS(Calc_Rates!K$18:K$48,Calc_Rates!$C$18:$C$48,OP_Rates!$C20,Calc_Rates!$F$18:$F$48,OP_Rates!$E20)","v":1.1648390231996351},null,"Anytime - supply","$","Small business","-",{"$f":"IF(SUMIFS(Calc_Rates!G$18:G$48,Calc_Rates!$C$18:$C$48,OP_Rates!$M20,Calc_Rates!$F$18:$F$48,OP_Rates!$O20)=0,\"-\",SUMIFS(Calc_Rates!G$18:G$48,Calc_Rates!$C$18:$C$48,OP_Rates!$M20,Calc_Rates!$F$18:$F$48,OP_Rates!$O20))","v":1.4145601918718378},{"$f":"IF(SUMIFS(Calc_Rates!H$18:H$48,Calc_Rates!$C$18:$C$48,OP_Rates!$M20,Calc_Rates!$F$18:$F$48,OP_Rates!$O20)=0,\"-\",SUMIFS(Calc_Rates!H$18:H$48,Calc_Rates!$C$18:$C$48,OP_Rates!$M20,Calc_Rates!$F$18:$F$48,OP_Rates!$O20))","v":1.4468823489348013},{"$f":"IF(SUMIFS(Calc_Rates!I$18:I$48,Calc_Rates!$C$18:$C$48,OP_Rates!$M20,Calc_Rates!$F$18:$F$48,OP_Rates!$O20)=0,\"-\",SUMIFS(Calc_Rates!I$18:I$48,Calc_Rates!$C$18:$C$48,OP_Rates!$M20,Calc_Rates!$F$18:$F$48,OP_Rates!$O20))","v":1.5833885601838245},{"$f":"IF(SUMIFS(Calc_Rates!J$18:J$48,Calc_Rates!$C$18:$C$48,OP_Rates!$M20,Calc_Rates!$F$18:$F$48,OP_Rates!$O20)=0,\"-\",SUMIFS(Calc_Rates!J$18:J$48,Calc_Rates!$C$18:$C$48,OP_Rates!$M20,Calc_Rates!$F$18:$F$48,OP_Rates!$O20))","v":1.5904527316868626},{"$f":"IF(SUMIFS(Calc_Rates!K$18:K$48,Calc_Rates!$C$18:$C$48,OP_Rates!$M20,Calc_Rates!$F$18:$F$48,OP_Rates!$O20)=0,\"-\",SUMIFS(Calc_Rates!K$18:K$48,Calc_Rates!$C$18:$C$48,OP_Rates!$M20,Calc_Rates!$F$18:$F$48,OP_Rates!$O20))","v":1.3710538891996349}]
[null,null,"Block 1","$/kWh","Residential","-",{"$f":"IF(SUMIFS(Calc_Rates!G$63:G$141,Calc_Rates!$C$63:$C$141,OP_Rates!$C21&\" charge\",Calc_Rates!$F$63:$F$141,OP_Rates!$E21)=0,\"-\",SUMIFS(Calc_Rates!G$63:G$141,Calc_Rates!$C$63:$C$141,OP_Rates!$C21&\" charge\",Calc_Rates!$F$63:$F$141,OP_Rates!$E21))","v":0.348425734657894},{"$f":"IF(SUMIFS(Calc_Rates!H$63:H$141,Calc_Rates!$C$63:$C$141,OP_Rates!$C21&\" charge\",Calc_Rates!$F$63:$F$141,OP_Rates!$E21)=0,\"-\",SUMIFS(Calc_Rates!H$63:H$141,Calc_Rates!$C$63:$C$141,OP_Rates!$C21&\" charge\",Calc_Rates!$F$63:$F$141,OP_Rates!$E21))","v":"-"},{"$f":"IF(SUMIFS(Calc_Rates!I$63:I$141,Calc_Rates!$C$63:$C$141,OP_Rates!$C21&\" charge\",Calc_Rates!$F$63:$F$141,OP_Rates!$E21)=0,\"-\",SUMIFS(Calc_Rates!I$63:I$141,Calc_Rates!$C$63:$C$141,OP_Rates!$C21&\" charge\",Calc_Rates!$F$63:$F$141,OP_Rates!$E21))","v":"-"},{"$f":"IF(SUMIFS(Calc_Rates!J$63:J$141,Calc_Rates!$C$63:$C$141,OP_Rates!$C21&\" charge\",Calc_Rates!$F$63:$F$141,OP_Rates!$E21)=0,\"-\",SUMIFS(Calc_Rates!J$63:J$141,Calc_Rates!$C$63:$C$141,OP_Rates!$C21&\" charge\",Calc_Rates!$F$63:$F$141,OP_Rates!$E21))","v":"-"},{"$f":"IF(SUMIFS(Calc_Rates!K$63:K$141,Calc_Rates!$C$63:$C$141,OP_Rates!$C21&\" charge\",Calc_Rates!$F$63:$F$141,OP_Rates!$E21)=0,\"-\",SUMIFS(Calc_Rates!K$63:K$141,Calc_Rates!$C$63:$C$141,OP_Rates!$C21&\" charge\",Calc_Rates!$F$63:$F$141,OP_Rates!$E21))","v":"-"},null,"Block 1","$/kWh","Small business","-",{"$f":"IF(SUMIFS(Calc_Rates!G$63:G$141,Calc_Rates!$C$63:$C$141,OP_Rates!$M21&\" charge\",Calc_Rates!$F$63:$F$141,OP_Rates!$O21)=0,\"-\",SUMIFS(Calc_Rates!G$63:G$141,Calc_Rates!$C$63:$C$141,OP_Rates!$M21&\" charge\",Calc_Rates!$F$63:$F$141,OP_Rates!$O21))","v":0.38886176247622045},{"$f":"IF(SUMIFS(Calc_Rates!H$63:H$141,Calc_Rates!$C$63:$C$141,OP_Rates!$M21&\" charge\",Calc_Rates!$F$63:$F$141,OP_Rates!$O21)=0,\"-\",SUMIFS(Calc_Rates!H$63:H$141,Calc_Rates!$C$63:$C$141,OP_Rates!$M21&\" charge\",Calc_Rates!$F$63:$F$141,OP_Rates!$O21))","v":"-"},{"$f":"IF(SUMIFS(Calc_Rates!I$63:I$141,Calc_Rates!$C$63:$C$141,OP_Rates!$M21&\" charge\",Calc_Rates!$F$63:$F$141,OP_Rates!$O21)=0,\"-\",SUMIFS(Calc_Rates!I$63:I$141,Calc_Rates!$C$63:$C$141,OP_Rates!$M21&\" charge\",Calc_Rates!$F$63:$F$141,OP_Rates!$O21))","v":"-"},{"$f":"IF(SUMIFS(Calc_Rates!J$63:J$141,Calc_Rates!$C$63:$C$141,OP_Rates!$M21&\" charge\",Calc_Rates!$F$63:$F$141,OP_Rates!$O21)=0,\"-\",SUMIFS(Calc_Rates!J$63:J$141,Calc_Rates!$C$63:$C$141,OP_Rates!$M21&\" charge\",Calc_Rates!$F$63:$F$141,OP_Rates!$O21))","v":"-"},{"$f":"IF(SUMIFS(Calc_Rates!K$63:K$141,Calc_Rates!$C$63:$C$141,OP_Rates!$M21&\" charge\",Calc_Rates!$F$63:$F$141,OP_Rates!$O21)=0,\"-\",SUMIFS(Calc_Rates!K$63:K$141,Calc_Rates!$C$63:$C$141,OP_Rates!$M21&\" charge\",Calc_Rates!$F$63:$F$141,OP_Rates!$O21))","v":"-"}]
[null,null,"Balance","$/kWh","Residential","-",{"$f":"IF(SUMIFS(Calc_Rates!G$63:G$141,Calc_Rates!$C$63:$C$141,OP_Rates!$C22&\" charge\",Calc_Rates!$F$63:$F$141,OP_Rates!$E22)=0,\"-\",SUMIFS(Calc_Rates!G$63:G$141,Calc_Rates!$C$63:$C$141,OP_Rates!$C22&\" charge\",Calc_Rates!$F$63:$F$141,OP_Rates!$E22))","v":0.34842562067031158},{"$f":"IF(SUMIFS(Calc_Rates!H$63:H$141,Calc_Rates!$C$63:$C$141,OP_Rates!$C22&\" charge\",Calc_Rates!$F$63:$F$141,OP_Rates!$E22)=0,\"-\",SUMIFS(Calc_Rates!H$63:H$141,Calc_Rates!$C$63:$C$141,OP_Rates!$C22&\" charge\",Calc_Rates!$F$63:$F$141,OP_Rates!$E22))","v":"-"},{"$f":"IF(SUMIFS(Calc_Rates!I$63:I$141,Calc_Rates!$C$63:$C$141,OP_Rates!$C22&\" charge\",Calc_Rates!$F$63:$F$141,OP_Rates!$E22)=0,\"-\",SUMIFS(Calc_Rates!I$63:I$141,Calc_Rates!$C$63:$C$141,OP_Rates!$C22&\" charge\",Calc_Rates!$F$63:$F$141,OP_Rates!$E22))","v":"-"},{"$f":"IF(SUMIFS(Calc_Rates!J$63:J$141,Calc_Rates!$C$63:$C$141,OP_Rates!$C22&\" charge\",Calc_Rates!$F$63:$F$141,OP_Rates!$E22)=0,\"-\",SUMIFS(Calc_Rates!J$63:J$141,Calc_Rates!$C$63:$C$141,OP_Rates!$C22&\" charge\",Calc_Rates!$F$63:$F$141,OP_Rates!$E22))","v":"-"},{"$f":"IF(SUMIFS(Calc_Rates!K$63:K$141,Calc_Rates!$C$63:$C$141,OP_Rates!$C22&\" charge\",Calc_Rates!$F$63:$F$141,OP_Rates!$E22)=0,\"-\",SUMIFS(Calc_Rates!K$63:K$141,Calc_Rates!$C$63:$C$141,OP_Rates!$C22&\" charge\",Calc_Rates!$F$63:$F$141,OP_Rates!$E22))","v":"-"},null,"Balance","$/kWh","Small business","-",{"$f":"IF(SUMIFS(Calc_Rates!G$63:G$141,Calc_Rates!$C$63:$C$141,OP_Rates!$M22&\" charge\",Calc_Rates!$F$63:$F$141,OP_Rates!$O22)=0,\"-\",SUMIFS(Calc_Rates!G$63:G$141,Calc_Rates!$C$63:$C$141,OP_Rates!$M22&\" charge\",Calc_Rates!$F$63:$F$141,OP_Rates!$O22))","v":0.38886176247622045},{"$f":"IF(SUMIFS(Calc_Rates!H$63:H$141,Calc_Rates!$C$63:$C$141,OP_Rates!$M22&\" charge\",Calc_Rates!$F$63:$F$141,OP_Rates!$O22)=0,\"-\",SUMIFS(Calc_Rates!H$63:H$141,Calc_Rates!$C$63:$C$141,OP_Rates!$M22&\" charge\",Calc_Rates!$F$63:$F$141,OP_Rates!$O22))","v":"-"},{"$f":"IF(SUMIFS(Calc_Rates!I$63:I$141,Calc_Rates!$C$63:$C$141,OP_Rates!$M22&\" charge\",Calc_Rates!$F$63:$F$141,OP_Rates!$O22)=0,\"-\",SUMIFS(Calc_Rates!I$63:I$141,Calc_Rates!$C$63:$C$141,OP_Rates!$M22&\" charge\",Calc_Rates!$F$63:$F$141,OP_Rates!$O22))","v":"-"},{"$f":"IF(SUMIFS(Calc_Rates!J$63:J$141,Calc_Rates!$C$63:$C$141,OP_Rates!$M22&\" charge\",Calc_Rates!$F$63:$F$141,OP_Rates!$O22)=0,\"-\",SUMIFS(Calc_Rates!J$63:J$141,Calc_Rates!$C$63:$C$141,OP_Rates!$M22&\" charge\",Calc_Rates!$F$63:$F$141,OP_Rates!$O22))","v":"-"},{"$f":"IF(SUMIFS(Calc_Rates!K$63:K$141,Calc_Rates!$C$63:$C$141,OP_Rates!$M22&\" charge\",Calc_Rates!$F$63:$F$141,OP_Rates!$O22)=0,\"-\",SUMIFS(Calc_Rates!K$63:K$141,Calc_Rates!$C$63:$C$141,OP_Rates!$M22&\" charge\",Calc_Rates!$F$63:$F$141,OP_Rates!$O22))","v":"-"}]
[null,null,"Single rate","$/kWh","Residential","-",{"$f":"IF(SUMIFS(Calc_Rates!G$63:G$141,Calc_Rates!$C$63:$C$141,OP_Rates!$C23&\" charge\",Calc_Rates!$F$63:$F$141,OP_Rates!$E23)=0,\"-\",SUMIFS(Calc_Rates!G$63:G$141,Calc_Rates!$C$63:$C$141,OP_Rates!$C23&\" charge\",Calc_Rates!$F$63:$F$141,OP_Rates!$E23))","v":"-"},{"$f":"IF(SUMIFS(Calc_Rates!H$63:H$141,Calc_Rates!$C$63:$C$141,OP_Rates!$C23&\" charge\",Calc_Rates!$F$63:$F$141,OP_Rates!$E23)=0,\"-\",SUMIFS(Calc_Rates!H$63:H$141,Calc_Rates!$C$63:$C$141,OP_Rates!$C23&\" charge\",Calc_Rates!$F$63:$F$141,OP_Rates!$E23))","v":0.27397000019913514},{"$f":"IF(SUMIFS(Calc_Rates!I$63:I$141,Calc_Rates!$C$63:$C$141,OP_Rates!$C23&\" charge\",Calc_Rates!$F$63:$F$141,OP_Rates!$E23)=0,\"-\",SUMIFS(Calc_Rates!I$63:I$141,Calc_Rates!$C$63:$C$141,OP_Rates!$C23&\" charge\",Calc_Rates!$F$63:$F$141,OP_Rates!$E23))","v":0.29787694456196079},{"$f":"IF(SUMIFS(Calc_Rates!J$63:J$141,Calc_Rates!$C$63:$C$141,OP_Rates!$C23&\" charge\",Calc_Rates!$F$63:$F$141,OP_Rates!$E23)=0,\"-\",SUMIFS(Calc_Rates!J$63:J$141,Calc_Rates!$C$63:$C$141,OP_Rates!$C23&\" charge\",Calc_Rates!$F$63:$F$141,OP_Rates!$E23))","v":0.30161104754512058},{"$f":"IF(SUMIFS(Calc_Rates!K$63:K$141,Calc_Rates!$C$63:$C$141,OP_Rates!$C23&\" charge\",Calc_Rates!$F$63:$F$141,OP_Rates!$E23)=0,\"-\",SUMIFS(Calc_Rates!K$63:K$141,Calc_Rates!$C$63:$C$141,OP_Rates!$C23&\" charge\",Calc_Rates!$F$63:$F$141,OP_Rates!$E23))","v":0.28907869438594308},null,"Single rate","$/kWh","Small business","-",{"$f":"IF(SUMIFS(Calc_Rates!G$63:G$141,Calc_Rates!$C$63:$C$141,OP_Rates!$M23&\" charge\",Calc_Rates!$F$63:$F$141,OP_Rates!$O23)=0,\"-\",SUMIFS(Calc_Rates!G$63:G$141,Calc_Rates!$C$63:$C$141,OP_Rates!$M23&\" charge\",Calc_Rates!$F$63:$F$141,OP_Rates!$O23))","v":"-"},{"$f":"IF(SUMIFS(Calc_Rates!H$63:H$141,Calc_Rates!$C$63:$C$141,OP_Rates!$M23&\" charge\",Calc_Rates!$F$63:$F$141,OP_Rates!$O23)=0,\"-\",SUMIFS(Calc_Rates!H$63:H$141,Calc_Rates!$C$63:$C$141,OP_Rates!$M23&\" charge\",Calc_Rates!$F$63:$F$141,OP_Rates!$O23))","v":0.2664195419727976},{"$f":"IF(SUMIFS(Calc_Rates!I$63:I$141,Calc_Rates!$C$63:$C$141,OP_Rates!$M23&\" charge\",Calc_Rates!$F$63:$F$141,OP_Rates!$O23)=0,\"-\",SUMIFS(Calc_Rates!I$63:I$141,Calc_Rates!$C$63:$C$141,OP_Rates!$M23&\" charge\",Calc_Rates!$F$63:$F$141,OP_Rates!$O23))","v":0.31485953138815548},{"$f":"IF(SUMIFS(Calc_Rates!J$63:J$141,Calc_Rates!$C$63:$C$141,OP_Rates!$M23&\" charge\",Calc_Rates!$F$63:$F$141,OP_Rates!$O23)=0,\"-\",SUMIFS(Calc_Rates!J$63:J$141,Calc_Rates!$C$63:$C$141,OP_Rates!$M23&\" charge\",Calc_Rates!$F$63:$F$141,OP_Rates!$O23))","v":0.2934655720652351},{"$f":"IF(SUMIFS(Calc_Rates!K$63:K$141,Calc_Rates!$C$63:$C$141,OP_Rates!$M23&\" charge\",Calc_Rates!$F$63:$F$141,OP_Rates!$O23)=0,\"-\",SUMIFS(Calc_Rates!K$63:K$141,Calc_Rates!$C$63:$C$141,OP_Rates!$M23&\" charge\",Calc_Rates!$F$63:$F$141,OP_Rates!$O23))","v":0.27964956637690136}]
[null,null,"TOU - supply","$","Residential","-",{"$f":"IF(SUMIFS(Calc_Rates!G$18:G$48,Calc_Rates!$C$18:$C$48,OP_Rates!$C24,Calc_Rates!$F$18:$F$48,OP_Rates!$E24)=0,\"-\",SUMIFS(Calc_Rates!G$18:G$48,Calc_Rates!$C$18:$C$48,OP_Rates!$C24,Calc_Rates!$F$18:$F$48,OP_Rates!$E24))","v":1.4145601918718378},{"$f":"IF(SUMIFS(Calc_Rates!H$18:H$48,Calc_Rates!$C$18:$C$48,OP_Rates!$C24,Calc_Rates!$F$18:$F$48,OP_Rates!$E24)=0,\"-\",SUMIFS(Calc_Rates!H$18:H$48,Calc_Rates!$C$18:$C$48,OP_Rates!$C24,Calc_Rates!$F$18:$F$48,OP_Rates!$E24))","v":1.2406674829348012},{"$f":"IF(SUMIFS(Calc_Rates!I$18:I$48,Calc_Rates!$C$18:$C$48,OP_Rates!$C24,Calc_Rates!$F$18:$F$48,OP_Rates!$E24)=0,\"-\",SUMIFS(Calc_Rates!I$18:I$48,Calc_Rates!$C$18:$C$48,OP_Rates!$C24,Calc_Rates!$F$18:$F$48,OP_Rates!$E24))","v":1.2300858214440984},{"$f":"IF(SUMIFS(Calc_Rates!J$18:J$48,Calc_Rates!$C$18:$C$48,OP_Rates!$C24,Calc_Rates!$F$18:$F$48,OP_Rates!$E24)=0,\"-\",SUMIFS(Calc_Rates!J$18:J$48,Calc_Rates!$C$18:$C$48,OP_Rates!$C24,Calc_Rates!$F$18:$F$48,OP_Rates!$E24))","v":1.3683751836868627},{"$f":"IF(SUMIFS(Calc_Rates!K$18:K$48,Calc_Rates!$C$18:$C$48,OP_Rates!$C24,Calc_Rates!$F$18:$F$48,OP_Rates!$E24)=0,\"-\",SUMIFS(Calc_Rates!K$18:K$48,Calc_Rates!$C$18:$C$48,OP_Rates!$C24,Calc_Rates!$F$18:$F$48,OP_Rates!$E24))","v":1.1648390231996351},null,"TOU - supply","$","Small business","-",{"$f":"IF(SUMIFS(Calc_Rates!G$18:G$48,Calc_Rates!$C$18:$C$48,OP_Rates!$M24,Calc_Rates!$F$18:$F$48,OP_Rates!$O24)=0,\"-\",SUMIFS(Calc_Rates!G$18:G$48,Calc_Rates!$C$18:$C$48,OP_Rates!$M24,Calc_Rates!$F$18:$F$48,OP_Rates!$O24))","v":1.4145601918718378},{"$f":"IF(SUMIFS(Calc_Rates!H$18:H$48,Calc_Rates!$C$18:$C$48,OP_Rates!$M24,Calc_Rates!$F$18:$F$48,OP_Rates!$O24)=0,\"-\",SUMIFS(Calc_Rates!H$18:H$48,Calc_Rates!$C$18:$C$48,OP_Rates!$M24,Calc_Rates!$F$18:$F$48,OP_Rates!$O24))","v":1.4468823489348013},{"$f":"IF(SUMIFS(Calc_Rates!I$18:I$48,Calc_Rates!$C$18:$C$48,OP_Rates!$M24,Calc_Rates!$F$18:$F$48,OP_Rates!$O24)=0,\"-\",SUMIFS(Calc_Rates!I$18:I$48,Calc_Rates!$C$18:$C$48,OP_Rates!$M24,Calc_Rates!$F$18:$F$48,OP_Rates!$O24))","v":1.6722106971701258},{"$f":"IF(SUMIFS(Calc_Rates!J$18:J$48,Calc_Rates!$C$18:$C$48,OP_Rates!$M24,Calc_Rates!$F$18:$F$48,OP_Rates!$O24)=0,\"-\",SUMIFS(Calc_Rates!J$18:J$48,Calc_Rates!$C$18:$C$48,OP_Rates!$M24,Calc_Rates!$F$18:$F$48,OP_Rates!$O24))","v":1.5904527316868626},{"$f":"IF(SUMIFS(Calc_Rates!K$18:K$48,Calc_Rates!$C$18:$C$48,OP_Rates!$M24,Calc_Rates!$F$18:$F$48,OP_Rates!$O24)=0,\"-\",SUMIFS(Calc_Rates!K$18:K$48,Calc_Rates!$C$18:$C$48,OP_Rates!$M24,Calc_Rates!$F$18:$F$48,OP_Rates!$O24))","v":1.3710538891996349}]
[null,null,"Peak","$/kWh","Residential","-",{"$f":"IF(SUMIFS(Calc_Rates!G$63:G$141,Calc_Rates!$C$63:$C$141,OP_Rates!$C25&\" charge\",Calc_Rates!$F$63:$F$141,OP_Rates!$E25)=0,\"-\",SUMIFS(Calc_Rates!G$63:G$141,Calc_Rates!$C$63:$C$141,OP_Rates!$C25&\" charge\",Calc_Rates!$F$63:$F$141,OP_Rates!$E25))","v":0.46893266939124295},{"$f":"IF(SUMIFS(Calc_Rates!H$63:H$141,Calc_Rates!$C$63:$C$141,OP_Rates!$C25&\" charge\",Calc_Rates!$F$63:$F$141,OP_Rates!$E25)=0,\"-\",SUMIFS(Calc_Rates!H$63:H$141,Calc_Rates!$C$63:$C$141,OP_Rates!$C25&\" charge\",Calc_Rates!$F$63:$F$141,OP_Rates!$E25))","v":0.36405150819913512},{"$f":"IF(SUMIFS(Calc_Rates!I$63:I$141,Calc_Rates!$C$63:$C$141,OP_Rates!$C25&\" charge\",Calc_Rates!$F$63:$F$141,OP_Rates!$E25)=0,\"-\",SUMIFS(Calc_Rates!I$63:I$141,Calc_Rates!$C$63:$C$141,OP_Rates!$C25&\" charge\",Calc_Rates!$F$63:$F$141,OP_Rates!$E25))","v":0.37677352496196087},{"$f":"IF(SUMIFS(Calc_Rates!J$63:J$141,Calc_Rates!$C$63:$C$141,OP_Rates!$C25&\" charge\",Calc_Rates!$F$63:$F$141,OP_Rates!$E25)=0,\"-\",SUMIFS(Calc_Rates!J$63:J$141,Calc_Rates!$C$63:$C$141,OP_Rates!$C25&\" charge\",Calc_Rates!$F$63:$F$141,OP_Rates!$E25))","v":0.40477637354512053},{"$f":"IF(SUMIFS(Calc_Rates!K$63:K$141,Calc_Rates!$C$63:$C$141,OP_Rates!$C25&\" charge\",Calc_Rates!$F$63:$F$141,OP_Rates!$E25)=0,\"-\",SUMIFS(Calc_Rates!K$63:K$141,Calc_Rates!$C$63:$C$141,OP_Rates!$C25&\" charge\",Calc_Rates!$F$63:$F$141,OP_Rates!$E25))","v":0.38437057238594313},null,"Peak","$/kWh","Small business","-",{"$f":"IF(SUMIFS(Calc_Rates!G$63:G$141,Calc_Rates!$C$63:$C$141,OP_Rates!$M25&\" charge\",Calc_Rates!$F$63:$F$141,OP_Rates!$O25)=0,\"-\",SUMIFS(Calc_Rates!G$63:G$141,Calc_Rates!$C$63:$C$141,OP_Rates!$M25&\" charge\",Calc_Rates!$F$63:$F$141,OP_Rates!$O25))","v":0.40386541433094114},{"$f":"IF(SUMIFS(Calc_Rates!H$63:H$141,Calc_Rates!$C$63:$C$141,OP_Rates!$M25&\" charge\",Calc_Rates!$F$63:$F$141,OP_Rates!$O25)=0,\"-\",SUMIFS(Calc_Rates!H$63:H$141,Calc_Rates!$C$63:$C$141,OP_Rates!$M25&\" charge\",Calc_Rates!$F$63:$F$141,OP_Rates!$O25))","v":0.33125970197279758},{"$f":"IF(SUMIFS(Calc_Rates!I$63:I$141,Calc_Rates!$C$63:$C$141,OP_Rates!$M25&\" charge\",Calc_Rates!$F$63:$F$141,OP_Rates!$O25)=0,\"-\",SUMIFS(Calc_Rates!I$63:I$141,Calc_Rates!$C$63:$C$141,OP_Rates!$M25&\" charge\",Calc_Rates!$F$63:$F$141,OP_Rates!$O25))","v":0.35864979658815549},{"$f":"IF(SUMIFS(Calc_Rates!J$63:J$141,Calc_Rates!$C$63:$C$141,OP_Rates!$M25&\" charge\",Calc_Rates!$F$63:$F$141,OP_Rates!$O25)=0,\"-\",SUMIFS(Calc_Rates!J$63:J$141,Calc_Rates!$C$63:$C$141,OP_Rates!$M25&\" charge\",Calc_Rates!$F$63:$F$141,OP_Rates!$O25))","v":0.39026266806523513},{"$f":"IF(SUMIFS(Calc_Rates!K$63:K$141,Calc_Rates!$C$63:$C$141,OP_Rates!$M25&\" charge\",Calc_Rates!$F$63:$F$141,OP_Rates!$O25)=0,\"-\",SUMIFS(Calc_Rates!K$63:K$141,Calc_Rates!$C$63:$C$141,OP_Rates!$M25&\" charge\",Calc_Rates!$F$63:$F$141,OP_Rates!$O25))","v":0.35085795637690143}]
[null,null,"Off peak","$/kWh","Residential","-",{"$f":"IF(SUMIFS(Calc_Rates!G$63:G$141,Calc_Rates!$C$63:$C$141,OP_Rates!$C26&\" charge\",Calc_Rates!$F$63:$F$141,OP_Rates!$E26)=0,\"-\",SUMIFS(Calc_Rates!G$63:G$141,Calc_Rates!$C$63:$C$141,OP_Rates!$C26&\" charge\",Calc_Rates!$F$63:$F$141,OP_Rates!$E26))","v":0.24063127586901151},{"$f":"IF(SUMIFS(Calc_Rates!H$63:H$141,Calc_Rates!$C$63:$C$141,OP_Rates!$C26&\" charge\",Calc_Rates!$F$63:$F$141,OP_Rates!$E26)=0,\"-\",SUMIFS(Calc_Rates!H$63:H$141,Calc_Rates!$C$63:$C$141,OP_Rates!$C26&\" charge\",Calc_Rates!$F$63:$F$141,OP_Rates!$E26))","v":0.22128737019913514},{"$f":"IF(SUMIFS(Calc_Rates!I$63:I$141,Calc_Rates!$C$63:$C$141,OP_Rates!$C26&\" charge\",Calc_Rates!$F$63:$F$141,OP_Rates!$E26)=0,\"-\",SUMIFS(Calc_Rates!I$63:I$141,Calc_Rates!$C$63:$C$141,OP_Rates!$C26&\" charge\",Calc_Rates!$F$63:$F$141,OP_Rates!$E26))","v":0.23747138836196086},{"$f":"IF(SUMIFS(Calc_Rates!J$63:J$141,Calc_Rates!$C$63:$C$141,OP_Rates!$C26&\" charge\",Calc_Rates!$F$63:$F$141,OP_Rates!$E26)=0,\"-\",SUMIFS(Calc_Rates!J$63:J$141,Calc_Rates!$C$63:$C$141,OP_Rates!$C26&\" charge\",Calc_Rates!$F$63:$F$141,OP_Rates!$E26))","v":0.23723403154512054},{"$f":"IF(SUMIFS(Calc_Rates!K$63:K$141,Calc_Rates!$C$63:$C$141,OP_Rates!$C26&\" charge\",Calc_Rates!$F$63:$F$141,OP_Rates!$E26)=0,\"-\",SUMIFS(Calc_Rates!K$63:K$141,Calc_Rates!$C$63:$C$141,OP_Rates!$C26&\" charge\",Calc_Rates!$F$63:$F$141,OP_Rates!$E26))","v":0.23060676438594313},null,"Off peak","$/kWh","Small business","-",{"$f":"IF(SUMIFS(Calc_Rates!G$63:G$141,Calc_Rates!$C$63:$C$141,OP_Rates!$M26&\" charge\",Calc_Rates!$F$63:$F$141,OP_Rates!$O26)=0,\"-\",SUMIFS(Calc_Rates!G$63:G$141,Calc_Rates!$C$63:$C$141,OP_Rates!$M26&\" charge\",Calc_Rates!$F$63:$F$141,OP_Rates!$O26))","v":0.22052623390425613},{"$f":"IF(SUMIFS(Calc_Rates!H$63:H$141,Calc_Rates!$C$63:$C$141,OP_Rates!$M26&\" charge\",Calc_Rates!$F$63:$F$141,OP_Rates!$O26)=0,\"-\",SUMIFS(Calc_Rates!H$63:H$141,Calc_Rates!$C$63:$C$141,OP_Rates!$M26&\" charge\",Calc_Rates!$F$63:$F$141,OP_Rates!$O26))","v":0.19544272397279758},{"$f":"IF(SUMIFS(Calc_Rates!I$63:I$141,Calc_Rates!$C$63:$C$141,OP_Rates!$M26&\" charge\",Calc_Rates!$F$63:$F$141,OP_Rates!$O26)=0,\"-\",SUMIFS(Calc_Rates!I$63:I$141,Calc_Rates!$C$63:$C$141,OP_Rates!$M26&\" charge\",Calc_Rates!$F$63:$F$141,OP_Rates!$O26))","v":0.20355444958815549},{"$f":"IF(SUMIFS(Calc_Rates!J$63:J$141,Calc_Rates!$C$63:$C$141,OP_Rates!$M26&\" charge\",Calc_Rates!$F$63:$F$141,OP_Rates!$O26)=0,\"-\",SUMIFS(Calc_Rates!J$63:J$141,Calc_Rates!$C$63:$C$141,OP_Rates!$M26&\" charge\",Calc_Rates!$F$63:$F$141,OP_Rates!$O26))","v":0.21183644206523511},{"$f":"IF(SUMIFS(Calc_Rates!K$63:K$141,Calc_Rates!$C$63:$C$141,OP_Rates!$M26&\" charge\",Calc_Rates!$F$63:$F$141,OP_Rates!$O26)=0,\"-\",SUMIFS(Calc_Rates!K$63:K$141,Calc_Rates!$C$63:$C$141,OP_Rates!$M26&\" charge\",Calc_Rates!$F$63:$F$141,OP_Rates!$O26))","v":0.20346237837690145}]
[null,null,"Controlled load","$/kWh","Residential","-",{"$f":"IF(SUMIFS(Calc_Rates!G$63:G$141,Calc_Rates!$C$63:$C$141,OP_Rates!$C27&\" charge\",Calc_Rates!$F$63:$F$141,OP_Rates!$E27)=0,\"-\",SUMIFS(Calc_Rates!G$63:G$141,Calc_Rates!$C$63:$C$141,OP_Rates!$C27&\" charge\",Calc_Rates!$F$63:$F$141,OP_Rates!$E27))","v":0.24063127586901151},{"$f":"IF(SUMIFS(Calc_Rates!H$63:H$141,Calc_Rates!$C$63:$C$141,OP_Rates!$C27&\" charge\",Calc_Rates!$F$63:$F$141,OP_Rates!$E27)=0,\"-\",SUMIFS(Calc_Rates!H$63:H$141,Calc_Rates!$C$63:$C$141,OP_Rates!$C27&\" charge\",Calc_Rates!$F$63:$F$141,OP_Rates!$E27))","v":0.20195110819913517},{"$f":"IF(SUMIFS(Calc_Rates!I$63:I$141,Calc_Rates!$C$63:$C$141,OP_Rates!$C27&\" charge\",Calc_Rates!$F$63:$F$141,OP_Rates!$E27)=0,\"-\",SUMIFS(Calc_Rates!I$63:I$141,Calc_Rates!$C$63:$C$141,OP_Rates!$C27&\" charge\",Calc_Rates!$F$63:$F$141,OP_Rates!$E27))","v":0.23212207516196084},{"$f":"IF(SUMIFS(Calc_Rates!J$63:J$141,Calc_Rates!$C$63:$C$141,OP_Rates!$C27&\" charge\",Calc_Rates!$F$63:$F$141,OP_Rates!$E27)=0,\"-\",SUMIFS(Calc_Rates!J$63:J$141,Calc_Rates!$C$63:$C$141,OP_Rates!$C27&\" charge\",Calc_Rates!$F$63:$F$141,OP_Rates!$E27))","v":0.21291897154512054},{"$f":"IF(SUMIFS(Calc_Rates!K$63:K$141,Calc_Rates!$C$63:$C$141,OP_Rates!$C27&\" charge\",Calc_Rates!$F$63:$F$141,OP_Rates!$E27)=0,\"-\",SUMIFS(Calc_Rates!K$63:K$141,Calc_Rates!$C$63:$C$141,OP_Rates!$C27&\" charge\",Calc_Rates!$F$63:$F$141,OP_Rates!$E27))","v":0.21138628838594312},null,null,null,null,"-"]
[]
[null,null,"Residential True Up",null,null,null,null,null,null,null,null,null,"Small business True Up"]
[null,null,"Rate name","Unit","Customer type","Cost element","Ausnet","Citipower","Jemena","Powercor","United Energy",null,"Rate name","Unit","Customer type","Cost element","Ausnet","Citipower","Jemena","Powercor","United Energy"]
[null,null,"Anytime","$","Residential","Network",{"$f":"IFERROR(\nIF(OP_RatesTU_RES_1[[#This Row],[Cost element]:[Cost element]]=\"Network\",\nIF(OP_RatesTU_RES_1[[#This Row],[Rate name]:[Rate name]]<>\"Controlled load\",\nINDEX(Calc_TUR_Net_1[[Ausnet]:[United Energy]],MATCH(1,(Calc_TUR_Net_1[[Customer type]:[Customer type]]=OP_RatesTU_RES_1[[#This Row],[Customer type]:[Customer type]])*(Calc_TUR_Net_1[[Rate type]:[Rate type]]=OP_RatesTU_RES_1[[#This Row],[Rate name]:[Rate name]]),0),MATCH(OP_RatesTU_RES_1[[#Headers],[Ausnet]],Calc_TUR_Net_1[[#Headers],[Ausnet]:[United Energy]],0)),\n\nINDEX(Calc_TUR_NetCL_1[[Ausnet]:[United Energy]],MATCH(OP_RatesTU_RES_1[[#This Row],[Customer type]:[Customer type]],Calc_TUR_NetCL_1[[Customer type]:[Customer type]],0),MATCH(OP_RatesTU_RES_1[[#Headers],[Ausnet]],Calc_TUR_NetCL_1[[#Headers],[Ausnet]:[United Energy]],0))),\n\n\nIF(OP_RatesTU_RES_1[[#This Row],[Cost element]:[Cost element]]=\"Environmental\",\nSUMIFS(INDEX(Calc_TUR_Env_1[[Ausnet]:[United Energy]],0,MATCH(OP_RatesTU_RES_1[[#Headers],[Ausnet]],Calc_TUR_Env_1[[#Headers],[Ausnet]:[United Energy]],0)),\nCalc_TUR_Env_1[[Customer type]:[Customer type]],OP_RatesTU_RES_1[[#This Row],[Customer type]:[Customer type]],Calc_TUR_Env_1[[Rate type]:[Rate type]],OP_RatesTU_RES_1[[#This Row],[Rate name]:[Rate name]]),\n\"-\")),\"-\")","v":"-"},{"$f":"IFERROR(\nIF(OP_RatesTU_RES_1[[#This Row],[Cost element]:[Cost element]]=\"Network\",\nIF(OP_RatesTU_RES_1[[#This Row],[Rate name]:[Rate name]]<>\"Controlled load\",\nINDEX(Calc_TUR_Net_1[[Ausnet]:[United Energy]],MATCH(1,(Calc_TUR_Net_1[[Customer type]:[Customer type]]=OP_RatesTU_RES_1[[#This Row],[Customer type]:[Customer type]])*(Calc_TUR_Net_1[[Rate type]:[Rate type]]=OP_RatesTU_RES_1[[#This Row],[Rate name]:[Rate name]]),0),MATCH(OP_RatesTU_RES_1[[#Headers],[Citipower]],Calc_TUR_Net_1[[#Headers],[Ausnet]:[United Energy]],0)),\n\nINDEX(Calc_TUR_NetCL_1[[Ausnet]:[United Energy]],MATCH(OP_RatesTU_RES_1[[#This Row],[Customer type]:[Customer type]],Calc_TUR_NetCL_1[[Customer type]:[Customer type]],0),MATCH(OP_RatesTU_RES_1[[#Headers],[Citipower]],Calc_TUR_NetCL_1[[#Headers],[Ausnet]:[United Energy]],0))),\n\n\nIF(OP_RatesTU_RES_1[[#This Row],[Cost element]:[Cost element]]=\"Environmental\",\nSUMIFS(INDEX(Calc_TUR_Env_1[[Ausnet]:[United Energy]],0,MATCH(OP_RatesTU_RES_1[[#Headers],[Citipower]],Calc_TUR_Env_1[[#Headers],[Ausnet]:[United Energy]],0)),\nCalc_TUR_Env_1[[Customer type]:[Customer type]],OP_RatesTU_RES_1[[#This Row],[Customer type]:[Customer type]],Calc_TUR_Env_1[[Rate type]:[Rate type]],OP_RatesTU_RES_1[[#This Row],[Rate name]:[Rate name]]),\n\"-\")),\"-\")","v":"-"},{"$f":"IFERROR(\nIF(OP_RatesTU_RES_1[[#This Row],[Cost element]:[Cost element]]=\"Network\",\nIF(OP_RatesTU_RES_1[[#This Row],[Rate name]:[Rate name]]<>\"Controlled load\",\nINDEX(Calc_TUR_Net_1[[Ausnet]:[United Energy]],MATCH(1,(Calc_TUR_Net_1[[Customer type]:[Customer type]]=OP_RatesTU_RES_1[[#This Row],[Customer type]:[Customer type]])*(Calc_TUR_Net_1[[Rate type]:[Rate type]]=OP_RatesTU_RES_1[[#This Row],[Rate name]:[Rate name]]),0),MATCH(OP_RatesTU_RES_1[[#Headers],[Jemena]],Calc_TUR_Net_1[[#Headers],[Ausnet]:[United Energy]],0)),\n\nINDEX(Calc_TUR_NetCL_1[[Ausnet]:[United Energy]],MATCH(OP_RatesTU_RES_1[[#This Row],[Customer type]:[Customer type]],Calc_TUR_NetCL_1[[Customer type]:[Customer type]],0),MATCH(OP_RatesTU_RES_1[[#Headers],[Jemena]],Calc_TUR_NetCL_1[[#Headers],[Ausnet]:[United Energy]],0))),\n\n\nIF(OP_RatesTU_RES_1[[#This Row],[Cost element]:[Cost element]]=\"Environmental\",\nSUMIFS(INDEX(Calc_TUR_Env_1[[Ausnet]:[United Energy]],0,MATCH(OP_RatesTU_RES_1[[#Headers],[Jemena]],Calc_TUR_Env_1[[#Headers],[Ausnet]:[United Energy]],0)),\nCalc_TUR_Env_1[[Customer type]:[Customer type]],OP_RatesTU_RES_1[[#This Row],[Customer type]:[Customer type]],Calc_TUR_Env_1[[Rate type]:[Rate type]],OP_RatesTU_RES_1[[#This Row],[Rate name]:[Rate name]]),\n\"-\")),\"-\")","v":"-"},{"$f":"IFERROR(\nIF(OP_RatesTU_RES_1[[#This Row],[Cost element]:[Cost element]]=\"Network\",\nIF(OP_RatesTU_RES_1[[#This Row],[Rate name]:[Rate name]]<>\"Controlled load\",\nINDEX(Calc_TUR_Net_1[[Ausnet]:[United Energy]],MATCH(1,(Calc_TUR_Net_1[[Customer type]:[Customer type]]=OP_RatesTU_RES_1[[#This Row],[Customer type]:[Customer type]])*(Calc_TUR_Net_1[[Rate type]:[Rate type]]=OP_RatesTU_RES_1[[#This Row],[Rate name]:[Rate name]]),0),MATCH(OP_RatesTU_RES_1[[#Headers],[Powercor]],Calc_TUR_Net_1[[#Headers],[Ausnet]:[United Energy]],0)),\n\nINDEX(Calc_TUR_NetCL_1[[Ausnet]:[United Energy]],MATCH(OP_RatesTU_RES_1[[#This Row],[Customer type]:[Customer type]],Calc_TUR_NetCL_1[[Customer type]:[Customer type]],0),MATCH(OP_RatesTU_RES_1[[#Headers],[Powercor]],Calc_TUR_NetCL_1[[#Headers],[Ausnet]:[United Energy]],0))),\n\n\nIF(OP_RatesTU_RES_1[[#This Row],[Cost element]:[Cost element]]=\"Environmental\",\nSUMIFS(INDEX(Calc_TUR_Env_1[[Ausnet]:[United Energy]],0,MATCH(OP_RatesTU_RES_1[[#Headers],[Powercor]],Calc_TUR_Env_1[[#Headers],[Ausnet]:[United Energy]],0)),\nCalc_TUR_Env_1[[Customer type]:[Customer type]],OP_RatesTU_RES_1[[#This Row],[Customer type]:[Customer type]],Calc_TUR_Env_1[[Rate type]:[Rate type]],OP_RatesTU_RES_1[[#This Row],[Rate name]:[Rate name]]),\n\"-\")),\"-\")","v":"-"},{"$f":"IFERROR(\nIF(OP_RatesTU_RES_1[[#This Row],[Cost element]:[Cost element]]=\"Network\",\nIF(OP_RatesTU_RES_1[[#This Row],[Rate name]:[Rate name]]<>\"Controlled load\",\nINDEX(Calc_TUR_Net_1[[Ausnet]:[United Energy]],MATCH(1,(Calc_TUR_Net_1[[Customer type]:[Customer type]]=OP_RatesTU_RES_1[[#This Row],[Customer type]:[Customer type]])*(Calc_TUR_Net_1[[Rate type]:[Rate type]]=OP_RatesTU_RES_1[[#This Row],[Rate name]:[Rate name]]),0),MATCH(OP_RatesTU_RES_1[[#Headers],[United Energy]],Calc_TUR_Net_1[[#Headers],[Ausnet]:[United Energy]],0)),\n\nINDEX(Calc_TUR_NetCL_1[[Ausnet]:[United Energy]],MATCH(OP_RatesTU_RES_1[[#This Row],[Customer type]:[Customer type]],Calc_TUR_NetCL_1[[Customer type]:[Customer type]],0),MATCH(OP_RatesTU_RES_1[[#Headers],[United Energy]],Calc_TUR_NetCL_1[[#Headers],[Ausnet]:[United Energy]],0))),\n\n\nIF(OP_RatesTU_RES_1[[#This Row],[Cost element]:[Cost element]]=\"Environmental\",\nSUMIFS(INDEX(Calc_TUR_Env_1[[Ausnet]:[United Energy]],0,MATCH(OP_RatesTU_RES_1[[#Headers],[United Energy]],Calc_TUR_Env_1[[#Headers],[Ausnet]:[United Energy]],0)),\nCalc_TUR_Env_1[[Customer type]:[Customer type]],OP_RatesTU_RES_1[[#This Row],[Customer type]:[Customer type]],Calc_TUR_Env_1[[Rate type]:[Rate type]],OP_RatesTU_RES_1[[#This Row],[Rate name]:[Rate name]]),\n\"-\")),\"-\")","v":"-"},null,"Anytime","$","Small business","Network",{"$f":"IFERROR(\nIF(OP_RatesTU_SME_1[[#This Row],[Cost element]:[Cost element]]=\"Network\",\nINDEX(Calc_TUR_Net_1[[Ausnet]:[United Energy]],MATCH(1,(Calc_TUR_Net_1[[Customer type]:[Customer type]]=OP_RatesTU_SME_1[[#This Row],[Customer type]:[Customer type]])*(Calc_TUR_Net_1[[Rate type]:[Rate type]]=OP_RatesTU_SME_1[[#This Row],[Rate name]:[Rate name]]),0),MATCH(OP_RatesTU_SME_1[[#Headers],[Ausnet]],Calc_TUR_Net_1[[#Headers],[Ausnet]:[United Energy]],0)),\n\nIF(OP_RatesTU_SME_1[[#This Row],[Cost element]:[Cost element]]=\"Environmental\",\nSUMIFS(INDEX(Calc_TUR_Env_1[[Ausnet]:[United Energy]],0,MATCH(OP_RatesTU_SME_1[[#Headers],[Ausnet]],Calc_TUR_Env_1[[#Headers],[Ausnet]:[United Energy]],0)),\nCalc_TUR_Env_1[[Customer type]:[Customer type]],OP_RatesTU_SME_1[[#This Row],[Customer type]:[Customer type]],Calc_TUR_Env_1[[Rate type]:[Rate type]],OP_RatesTU_SME_1[[#This Row],[Rate name]:[Rate name]]),\n\"-\")),\"-\")","v":"-"},{"$f":"IFERROR(\nIF(OP_RatesTU_SME_1[[#This Row],[Cost element]:[Cost element]]=\"Network\",\nINDEX(Calc_TUR_Net_1[[Ausnet]:[United Energy]],MATCH(1,(Calc_TUR_Net_1[[Customer type]:[Customer type]]=OP_RatesTU_SME_1[[#This Row],[Customer type]:[Customer type]])*(Calc_TUR_Net_1[[Rate type]:[Rate type]]=OP_RatesTU_SME_1[[#This Row],[Rate name]:[Rate name]]),0),MATCH(OP_RatesTU_SME_1[[#Headers],[Citipower]],Calc_TUR_Net_1[[#Headers],[Ausnet]:[United Energy]],0)),\n\nIF(OP_RatesTU_SME_1[[#This Row],[Cost element]:[Cost element]]=\"Environmental\",\nSUMIFS(INDEX(Calc_TUR_Env_1[[Ausnet]:[United Energy]],0,MATCH(OP_RatesTU_SME_1[[#Headers],[Citipower]],Calc_TUR_Env_1[[#Headers],[Ausnet]:[United Energy]],0)),\nCalc_TUR_Env_1[[Customer type]:[Customer type]],OP_RatesTU_SME_1[[#This Row],[Customer type]:[Customer type]],Calc_TUR_Env_1[[Rate type]:[Rate type]],OP_RatesTU_SME_1[[#This Row],[Rate name]:[Rate name]]),\n\"-\")),\"-\")","v":"-"},{"$f":"IFERROR(\nIF(OP_RatesTU_SME_1[[#This Row],[Cost element]:[Cost element]]=\"Network\",\nINDEX(Calc_TUR_Net_1[[Ausnet]:[United Energy]],MATCH(1,(Calc_TUR_Net_1[[Customer type]:[Customer type]]=OP_RatesTU_SME_1[[#This Row],[Customer type]:[Customer type]])*(Calc_TUR_Net_1[[Rate type]:[Rate type]]=OP_RatesTU_SME_1[[#This Row],[Rate name]:[Rate name]]),0),MATCH(OP_RatesTU_SME_1[[#Headers],[Jemena]],Calc_TUR_Net_1[[#Headers],[Ausnet]:[United Energy]],0)),\n\nIF(OP_RatesTU_SME_1[[#This Row],[Cost element]:[Cost element]]=\"Environmental\",\nSUMIFS(INDEX(Calc_TUR_Env_1[[Ausnet]:[United Energy]],0,MATCH(OP_RatesTU_SME_1[[#Headers],[Jemena]],Calc_TUR_Env_1[[#Headers],[Ausnet]:[United Energy]],0)),\nCalc_TUR_Env_1[[Customer type]:[Customer type]],OP_RatesTU_SME_1[[#This Row],[Customer type]:[Customer type]],Calc_TUR_Env_1[[Rate type]:[Rate type]],OP_RatesTU_SME_1[[#This Row],[Rate name]:[Rate name]]),\n\"-\")),\"-\")","v":"-"},{"$f":"IFERROR(\nIF(OP_RatesTU_SME_1[[#This Row],[Cost element]:[Cost element]]=\"Network\",\nINDEX(Calc_TUR_Net_1[[Ausnet]:[United Energy]],MATCH(1,(Calc_TUR_Net_1[[Customer type]:[Customer type]]=OP_RatesTU_SME_1[[#This Row],[Customer type]:[Customer type]])*(Calc_TUR_Net_1[[Rate type]:[Rate type]]=OP_RatesTU_SME_1[[#This Row],[Rate name]:[Rate name]]),0),MATCH(OP_RatesTU_SME_1[[#Headers],[Powercor]],Calc_TUR_Net_1[[#Headers],[Ausnet]:[United Energy]],0)),\n\nIF(OP_RatesTU_SME_1[[#This Row],[Cost element]:[Cost element]]=\"Environmental\",\nSUMIFS(INDEX(Calc_TUR_Env_1[[Ausnet]:[United Energy]],0,MATCH(OP_RatesTU_SME_1[[#Headers],[Powercor]],Calc_TUR_Env_1[[#Headers],[Ausnet]:[United Energy]],0)),\nCalc_TUR_Env_1[[Customer type]:[Customer type]],OP_RatesTU_SME_1[[#This Row],[Customer type]:[Customer type]],Calc_TUR_Env_1[[Rate type]:[Rate type]],OP_RatesTU_SME_1[[#This Row],[Rate name]:[Rate name]]),\n\"-\")),\"-\")","v":"-"},{"$f":"IFERROR(\nIF(OP_RatesTU_SME_1[[#This Row],[Cost element]:[Cost element]]=\"Network\",\nINDEX(Calc_TUR_Net_1[[Ausnet]:[United Energy]],MATCH(1,(Calc_TUR_Net_1[[Customer type]:[Customer type]]=OP_RatesTU_SME_1[[#This Row],[Customer type]:[Customer type]])*(Calc_TUR_Net_1[[Rate type]:[Rate type]]=OP_RatesTU_SME_1[[#This Row],[Rate name]:[Rate name]]),0),MATCH(OP_RatesTU_SME_1[[#Headers],[United Energy]],Calc_TUR_Net_1[[#Headers],[Ausnet]:[United Energy]],0)),\n\nIF(OP_RatesTU_SME_1[[#This Row],[Cost element]:[Cost element]]=\"Environmental\",\nSUMIFS(INDEX(Calc_TUR_Env_1[[Ausnet]:[United Energy]],0,MATCH(OP_RatesTU_SME_1[[#Headers],[United Energy]],Calc_TUR_Env_1[[#Headers],[Ausnet]:[United Energy]],0)),\nCalc_TUR_Env_1[[Customer type]:[Customer type]],OP_RatesTU_SME_1[[#This Row],[Customer type]:[Customer type]],Calc_TUR_Env_1[[Rate type]:[Rate type]],OP_RatesTU_SME_1[[#This Row],[Rate name]:[Rate name]]),\n\"-\")),\"-\")","v":"-"}]
[null,null,"TOU","$","Residential","Network",{"$f":"IFERROR(\nIF(OP_RatesTU_RES_1[[#This Row],[Cost element]:[Cost element]]=\"Network\",\nIF(OP_RatesTU_RES_1[[#This Row],[Rate name]:[Rate name]]<>\"Controlled load\",\nINDEX(Calc_TUR_Net_1[[Ausnet]:[United Energy]],MATCH(1,(Calc_TUR_Net_1[[Customer type]:[Customer type]]=OP_RatesTU_RES_1[[#This Row],[Customer type]:[Customer type]])*(Calc_TUR_Net_1[[Rate type]:[Rate type]]=OP_RatesTU_RES_1[[#This Row],[Rate name]:[Rate name]]),0),MATCH(OP_RatesTU_RES_1[[#Headers],[Ausnet]],Calc_TUR_Net_1[[#Headers],[Ausnet]:[United Energy]],0)),\n\nINDEX(Calc_TUR_NetCL_1[[Ausnet]:[United Energy]],MATCH(OP_RatesTU_RES_1[[#This Row],[Customer type]:[Customer type]],Calc_TUR_NetCL_1[[Customer type]:[Customer type]],0),MATCH(OP_RatesTU_RES_1[[#Headers],[Ausnet]],Calc_TUR_NetCL_1[[#Headers],[Ausnet]:[United Energy]],0))),\n\n\nIF(OP_RatesTU_RES_1[[#This Row],[Cost element]:[Cost element]]=\"Environmental\",\nSUMIFS(INDEX(Calc_TUR_Env_1[[Ausnet]:[United Energy]],0,MATCH(OP_RatesTU_RES_1[[#Headers],[Ausnet]],Calc_TUR_Env_1[[#Headers],[Ausnet]:[United Energy]],0)),\nCalc_TUR_Env_1[[Customer type]:[Customer type]],OP_RatesTU_RES_1[[#This Row],[Customer type]:[Customer type]],Calc_TUR_Env_1[[Rate type]:[Rate type]],OP_RatesTU_RES_1[[#This Row],[Rate name]:[Rate name]]),\n\"-\")),\"-\")","v":"-"},{"$f":"IFERROR(\nIF(OP_RatesTU_RES_1[[#This Row],[Cost element]:[Cost element]]=\"Network\",\nIF(OP_RatesTU_RES_1[[#This Row],[Rate name]:[Rate name]]<>\"Controlled load\",\nINDEX(Calc_TUR_Net_1[[Ausnet]:[United Energy]],MATCH(1,(Calc_TUR_Net_1[[Customer type]:[Customer type]]=OP_RatesTU_RES_1[[#This Row],[Customer type]:[Customer type]])*(Calc_TUR_Net_1[[Rate type]:[Rate type]]=OP_RatesTU_RES_1[[#This Row],[Rate name]:[Rate name]]),0),MATCH(OP_RatesTU_RES_1[[#Headers],[Citipower]],Calc_TUR_Net_1[[#Headers],[Ausnet]:[United Energy]],0)),\n\nINDEX(Calc_TUR_NetCL_1[[Ausnet]:[United Energy]],MATCH(OP_RatesTU_RES_1[[#This Row],[Customer type]:[Customer type]],Calc_TUR_NetCL_1[[Customer type]:[Customer type]],0),MATCH(OP_RatesTU_RES_1[[#Headers],[Citipower]],Calc_TUR_NetCL_1[[#Headers],[Ausnet]:[United Energy]],0))),\n\n\nIF(OP_RatesTU_RES_1[[#This Row],[Cost element]:[Cost element]]=\"Environmental\",\nSUMIFS(INDEX(Calc_TUR_Env_1[[Ausnet]:[United Energy]],0,MATCH(OP_RatesTU_RES_1[[#Headers],[Citipower]],Calc_TUR_Env_1[[#Headers],[Ausnet]:[United Energy]],0)),\nCalc_TUR_Env_1[[Customer type]:[Customer type]],OP_RatesTU_RES_1[[#This Row],[Customer type]:[Customer type]],Calc_TUR_Env_1[[Rate type]:[Rate type]],OP_RatesTU_RES_1[[#This Row],[Rate name]:[Rate name]]),\n\"-\")),\"-\")","v":"-"},{"$f":"IFERROR(\nIF(OP_RatesTU_RES_1[[#This Row],[Cost element]:[Cost element]]=\"Network\",\nIF(OP_RatesTU_RES_1[[#This Row],[Rate name]:[Rate name]]<>\"Controlled load\",\nINDEX(Calc_TUR_Net_1[[Ausnet]:[United Energy]],MATCH(1,(Calc_TUR_Net_1[[Customer type]:[Customer type]]=OP_RatesTU_RES_1[[#This Row],[Customer type]:[Customer type]])*(Calc_TUR_Net_1[[Rate type]:[Rate type]]=OP_RatesTU_RES_1[[#This Row],[Rate name]:[Rate name]]),0),MATCH(OP_RatesTU_RES_1[[#Headers],[Jemena]],Calc_TUR_Net_1[[#Headers],[Ausnet]:[United Energy]],0)),\n\nINDEX(Calc_TUR_NetCL_1[[Ausnet]:[United Energy]],MATCH(OP_RatesTU_RES_1[[#This Row],[Customer type]:[Customer type]],Calc_TUR_NetCL_1[[Customer type]:[Customer type]],0),MATCH(OP_RatesTU_RES_1[[#Headers],[Jemena]],Calc_TUR_NetCL_1[[#Headers],[Ausnet]:[United Energy]],0))),\n\n\nIF(OP_RatesTU_RES_1[[#This Row],[Cost element]:[Cost element]]=\"Environmental\",\nSUMIFS(INDEX(Calc_TUR_Env_1[[Ausnet]:[United Energy]],0,MATCH(OP_RatesTU_RES_1[[#Headers],[Jemena]],Calc_TUR_Env_1[[#Headers],[Ausnet]:[United Energy]],0)),\nCalc_TUR_Env_1[[Customer type]:[Customer type]],OP_RatesTU_RES_1[[#This Row],[Customer type]:[Customer type]],Calc_TUR_Env_1[[Rate type]:[Rate type]],OP_RatesTU_RES_1[[#This Row],[Rate name]:[Rate name]]),\n\"-\")),\"-\")","v":"-"},{"$f":"IFERROR(\nIF(OP_RatesTU_RES_1[[#This Row],[Cost element]:[Cost element]]=\"Network\",\nIF(OP_RatesTU_RES_1[[#This Row],[Rate name]:[Rate name]]<>\"Controlled load\",\nINDEX(Calc_TUR_Net_1[[Ausnet]:[United Energy]],MATCH(1,(Calc_TUR_Net_1[[Customer type]:[Customer type]]=OP_RatesTU_RES_1[[#This Row],[Customer type]:[Customer type]])*(Calc_TUR_Net_1[[Rate type]:[Rate type]]=OP_RatesTU_RES_1[[#This Row],[Rate name]:[Rate name]]),0),MATCH(OP_RatesTU_RES_1[[#Headers],[Powercor]],Calc_TUR_Net_1[[#Headers],[Ausnet]:[United Energy]],0)),\n\nINDEX(Calc_TUR_NetCL_1[[Ausnet]:[United Energy]],MATCH(OP_RatesTU_RES_1[[#This Row],[Customer type]:[Customer type]],Calc_TUR_NetCL_1[[Customer type]:[Customer type]],0),MATCH(OP_RatesTU_RES_1[[#Headers],[Powercor]],Calc_TUR_NetCL_1[[#Headers],[Ausnet]:[United Energy]],0))),\n\n\nIF(OP_RatesTU_RES_1[[#This Row],[Cost element]:[Cost element]]=\"Environmental\",\nSUMIFS(INDEX(Calc_TUR_Env_1[[Ausnet]:[United Energy]],0,MATCH(OP_RatesTU_RES_1[[#Headers],[Powercor]],Calc_TUR_Env_1[[#Headers],[Ausnet]:[United Energy]],0)),\nCalc_TUR_Env_1[[Customer type]:[Customer type]],OP_RatesTU_RES_1[[#This Row],[Customer type]:[Customer type]],Calc_TUR_Env_1[[Rate type]:[Rate type]],OP_RatesTU_RES_1[[#This Row],[Rate name]:[Rate name]]),\n\"-\")),\"-\")","v":"-"},{"$f":"IFERROR(\nIF(OP_RatesTU_RES_1[[#This Row],[Cost element]:[Cost element]]=\"Network\",\nIF(OP_RatesTU_RES_1[[#This Row],[Rate name]:[Rate name]]<>\"Controlled load\",\nINDEX(Calc_TUR_Net_1[[Ausnet]:[United Energy]],MATCH(1,(Calc_TUR_Net_1[[Customer type]:[Customer type]]=OP_RatesTU_RES_1[[#This Row],[Customer type]:[Customer type]])*(Calc_TUR_Net_1[[Rate type]:[Rate type]]=OP_RatesTU_RES_1[[#This Row],[Rate name]:[Rate name]]),0),MATCH(OP_RatesTU_RES_1[[#Headers],[United Energy]],Calc_TUR_Net_1[[#Headers],[Ausnet]:[United Energy]],0)),\n\nINDEX(Calc_TUR_NetCL_1[[Ausnet]:[United Energy]],MATCH(OP_RatesTU_RES_1[[#This Row],[Customer type]:[Customer type]],Calc_TUR_NetCL_1[[Customer type]:[Customer type]],0),MATCH(OP_RatesTU_RES_1[[#Headers],[United Energy]],Calc_TUR_NetCL_1[[#Headers],[Ausnet]:[United Energy]],0))),\n\n\nIF(OP_RatesTU_RES_1[[#This Row],[Cost element]:[Cost element]]=\"Environmental\",\nSUMIFS(INDEX(Calc_TUR_Env_1[[Ausnet]:[United Energy]],0,MATCH(OP_RatesTU_RES_1[[#Headers],[United Energy]],Calc_TUR_Env_1[[#Headers],[Ausnet]:[United Energy]],0)),\nCalc_TUR_Env_1[[Customer type]:[Customer type]],OP_RatesTU_RES_1[[#This Row],[Customer type]:[Customer type]],Calc_TUR_Env_1[[Rate type]:[Rate type]],OP_RatesTU_RES_1[[#This Row],[Rate name]:[Rate name]]),\n\"-\")),\"-\")","v":"-"},null,"TOU","$","Small business","Network",{"$f":"IFERROR(\nIF(OP_RatesTU_SME_1[[#This Row],[Cost element]:[Cost element]]=\"Network\",\nINDEX(Calc_TUR_Net_1[[Ausnet]:[United Energy]],MATCH(1,(Calc_TUR_Net_1[[Customer type]:[Customer type]]=OP_RatesTU_SME_1[[#This Row],[Customer type]:[Customer type]])*(Calc_TUR_Net_1[[Rate type]:[Rate type]]=OP_RatesTU_SME_1[[#This Row],[Rate name]:[Rate name]]),0),MATCH(OP_RatesTU_SME_1[[#Headers],[Ausnet]],Calc_TUR_Net_1[[#Headers],[Ausnet]:[United Energy]],0)),\n\nIF(OP_RatesTU_SME_1[[#This Row],[Cost element]:[Cost element]]=\"Environmental\",\nSUMIFS(INDEX(Calc_TUR_Env_1[[Ausnet]:[United Energy]],0,MATCH(OP_RatesTU_SME_1[[#Headers],[Ausnet]],Calc_TUR_Env_1[[#Headers],[Ausnet]:[United Energy]],0)),\nCalc_TUR_Env_1[[Customer type]:[Customer type]],OP_RatesTU_SME_1[[#This Row],[Customer type]:[Customer type]],Calc_TUR_Env_1[[Rate type]:[Rate type]],OP_RatesTU_SME_1[[#This Row],[Rate name]:[Rate name]]),\n\"-\")),\"-\")","v":"-"},{"$f":"IFERROR(\nIF(OP_RatesTU_SME_1[[#This Row],[Cost element]:[Cost element]]=\"Network\",\nINDEX(Calc_TUR_Net_1[[Ausnet]:[United Energy]],MATCH(1,(Calc_TUR_Net_1[[Customer type]:[Customer type]]=OP_RatesTU_SME_1[[#This Row],[Customer type]:[Customer type]])*(Calc_TUR_Net_1[[Rate type]:[Rate type]]=OP_RatesTU_SME_1[[#This Row],[Rate name]:[Rate name]]),0),MATCH(OP_RatesTU_SME_1[[#Headers],[Citipower]],Calc_TUR_Net_1[[#Headers],[Ausnet]:[United Energy]],0)),\n\nIF(OP_RatesTU_SME_1[[#This Row],[Cost element]:[Cost element]]=\"Environmental\",\nSUMIFS(INDEX(Calc_TUR_Env_1[[Ausnet]:[United Energy]],0,MATCH(OP_RatesTU_SME_1[[#Headers],[Citipower]],Calc_TUR_Env_1[[#Headers],[Ausnet]:[United Energy]],0)),\nCalc_TUR_Env_1[[Customer type]:[Customer type]],OP_RatesTU_SME_1[[#This Row],[Customer type]:[Customer type]],Calc_TUR_Env_1[[Rate type]:[Rate type]],OP_RatesTU_SME_1[[#This Row],[Rate name]:[Rate name]]),\n\"-\")),\"-\")","v":"-"},{"$f":"IFERROR(\nIF(OP_RatesTU_SME_1[[#This Row],[Cost element]:[Cost element]]=\"Network\",\nINDEX(Calc_TUR_Net_1[[Ausnet]:[United Energy]],MATCH(1,(Calc_TUR_Net_1[[Customer type]:[Customer type]]=OP_RatesTU_SME_1[[#This Row],[Customer type]:[Customer type]])*(Calc_TUR_Net_1[[Rate type]:[Rate type]]=OP_RatesTU_SME_1[[#This Row],[Rate name]:[Rate name]]),0),MATCH(OP_RatesTU_SME_1[[#Headers],[Jemena]],Calc_TUR_Net_1[[#Headers],[Ausnet]:[United Energy]],0)),\n\nIF(OP_RatesTU_SME_1[[#This Row],[Cost element]:[Cost element]]=\"Environmental\",\nSUMIFS(INDEX(Calc_TUR_Env_1[[Ausnet]:[United Energy]],0,MATCH(OP_RatesTU_SME_1[[#Headers],[Jemena]],Calc_TUR_Env_1[[#Headers],[Ausnet]:[United Energy]],0)),\nCalc_TUR_Env_1[[Customer type]:[Customer type]],OP_RatesTU_SME_1[[#This Row],[Customer type]:[Customer type]],Calc_TUR_Env_1[[Rate type]:[Rate type]],OP_RatesTU_SME_1[[#This Row],[Rate name]:[Rate name]]),\n\"-\")),\"-\")","v":"-"},{"$f":"IFERROR(\nIF(OP_RatesTU_SME_1[[#This Row],[Cost element]:[Cost element]]=\"Network\",\nINDEX(Calc_TUR_Net_1[[Ausnet]:[United Energy]],MATCH(1,(Calc_TUR_Net_1[[Customer type]:[Customer type]]=OP_RatesTU_SME_1[[#This Row],[Customer type]:[Customer type]])*(Calc_TUR_Net_1[[Rate type]:[Rate type]]=OP_RatesTU_SME_1[[#This Row],[Rate name]:[Rate name]]),0),MATCH(OP_RatesTU_SME_1[[#Headers],[Powercor]],Calc_TUR_Net_1[[#Headers],[Ausnet]:[United Energy]],0)),\n\nIF(OP_RatesTU_SME_1[[#This Row],[Cost element]:[Cost element]]=\"Environmental\",\nSUMIFS(INDEX(Calc_TUR_Env_1[[Ausnet]:[United Energy]],0,MATCH(OP_RatesTU_SME_1[[#Headers],[Powercor]],Calc_TUR_Env_1[[#Headers],[Ausnet]:[United Energy]],0)),\nCalc_TUR_Env_1[[Customer type]:[Customer type]],OP_RatesTU_SME_1[[#This Row],[Customer type]:[Customer type]],Calc_TUR_Env_1[[Rate type]:[Rate type]],OP_RatesTU_SME_1[[#This Row],[Rate name]:[Rate name]]),\n\"-\")),\"-\")","v":"-"},{"$f":"IFERROR(\nIF(OP_RatesTU_SME_1[[#This Row],[Cost element]:[Cost element]]=\"Network\",\nINDEX(Calc_TUR_Net_1[[Ausnet]:[United Energy]],MATCH(1,(Calc_TUR_Net_1[[Customer type]:[Customer type]]=OP_RatesTU_SME_1[[#This Row],[Customer type]:[Customer type]])*(Calc_TUR_Net_1[[Rate type]:[Rate type]]=OP_RatesTU_SME_1[[#This Row],[Rate name]:[Rate name]]),0),MATCH(OP_RatesTU_SME_1[[#Headers],[United Energy]],Calc_TUR_Net_1[[#Headers],[Ausnet]:[United Energy]],0)),\n\nIF(OP_RatesTU_SME_1[[#This Row],[Cost element]:[Cost element]]=\"Environmental\",\nSUMIFS(INDEX(Calc_TUR_Env_1[[Ausnet]:[United Energy]],0,MATCH(OP_RatesTU_SME_1[[#Headers],[United Energy]],Calc_TUR_Env_1[[#Headers],[Ausnet]:[United Energy]],0)),\nCalc_TUR_Env_1[[Customer type]:[Customer type]],OP_RatesTU_SME_1[[#This Row],[Customer type]:[Customer type]],Calc_TUR_Env_1[[Rate type]:[Rate type]],OP_RatesTU_SME_1[[#This Row],[Rate name]:[Rate name]]),\n\"-\")),\"-\")","v":"-"}]
[null,null,"Controlled load","$/kWh","Residential","Network",{"$f":"IFERROR(\nIF(OP_RatesTU_RES_1[[#This Row],[Cost element]:[Cost element]]=\"Network\",\nIF(OP_RatesTU_RES_1[[#This Row],[Rate name]:[Rate name]]<>\"Controlled load\",\nINDEX(Calc_TUR_Net_1[[Ausnet]:[United Energy]],MATCH(1,(Calc_TUR_Net_1[[Customer type]:[Customer type]]=OP_RatesTU_RES_1[[#This Row],[Customer type]:[Customer type]])*(Calc_TUR_Net_1[[Rate type]:[Rate type]]=OP_RatesTU_RES_1[[#This Row],[Rate name]:[Rate name]]),0),MATCH(OP_RatesTU_RES_1[[#Headers],[Ausnet]],Calc_TUR_Net_1[[#Headers],[Ausnet]:[United Energy]],0)),\n\nINDEX(Calc_TUR_NetCL_1[[Ausnet]:[United Energy]],MATCH(OP_RatesTU_RES_1[[#This Row],[Customer type]:[Customer type]],Calc_TUR_NetCL_1[[Customer type]:[Customer type]],0),MATCH(OP_RatesTU_RES_1[[#Headers],[Ausnet]],Calc_TUR_NetCL_1[[#Headers],[Ausnet]:[United Energy]],0))),\n\n\nIF(OP_RatesTU_RES_1[[#This Row],[Cost element]:[Cost element]]=\"Environmental\",\nSUMIFS(INDEX(Calc_TUR_Env_1[[Ausnet]:[United Energy]],0,MATCH(OP_RatesTU_RES_1[[#Headers],[Ausnet]],Calc_TUR_Env_1[[#Headers],[Ausnet]:[United Energy]],0)),\nCalc_TUR_Env_1[[Customer type]:[Customer type]],OP_RatesTU_RES_1[[#This Row],[Customer type]:[Customer type]],Calc_TUR_Env_1[[Rate type]:[Rate type]],OP_RatesTU_RES_1[[#This Row],[Rate name]:[Rate name]]),\n\"-\")),\"-\")","v":"-"},{"$f":"IFERROR(\nIF(OP_RatesTU_RES_1[[#This Row],[Cost element]:[Cost element]]=\"Network\",\nIF(OP_RatesTU_RES_1[[#This Row],[Rate name]:[Rate name]]<>\"Controlled load\",\nINDEX(Calc_TUR_Net_1[[Ausnet]:[United Energy]],MATCH(1,(Calc_TUR_Net_1[[Customer type]:[Customer type]]=OP_RatesTU_RES_1[[#This Row],[Customer type]:[Customer type]])*(Calc_TUR_Net_1[[Rate type]:[Rate type]]=OP_RatesTU_RES_1[[#This Row],[Rate name]:[Rate name]]),0),MATCH(OP_RatesTU_RES_1[[#Headers],[Citipower]],Calc_TUR_Net_1[[#Headers],[Ausnet]:[United Energy]],0)),\n\nINDEX(Calc_TUR_NetCL_1[[Ausnet]:[United Energy]],MATCH(OP_RatesTU_RES_1[[#This Row],[Customer type]:[Customer type]],Calc_TUR_NetCL_1[[Customer type]:[Customer type]],0),MATCH(OP_RatesTU_RES_1[[#Headers],[Citipower]],Calc_TUR_NetCL_1[[#Headers],[Ausnet]:[United Energy]],0))),\n\n\nIF(OP_RatesTU_RES_1[[#This Row],[Cost element]:[Cost element]]=\"Environmental\",\nSUMIFS(INDEX(Calc_TUR_Env_1[[Ausnet]:[United Energy]],0,MATCH(OP_RatesTU_RES_1[[#Headers],[Citipower]],Calc_TUR_Env_1[[#Headers],[Ausnet]:[United Energy]],0)),\nCalc_TUR_Env_1[[Customer type]:[Customer type]],OP_RatesTU_RES_1[[#This Row],[Customer type]:[Customer type]],Calc_TUR_Env_1[[Rate type]:[Rate type]],OP_RatesTU_RES_1[[#This Row],[Rate name]:[Rate name]]),\n\"-\")),\"-\")","v":"-"},{"$f":"IFERROR(\nIF(OP_RatesTU_RES_1[[#This Row],[Cost element]:[Cost element]]=\"Network\",\nIF(OP_RatesTU_RES_1[[#This Row],[Rate name]:[Rate name]]<>\"Controlled load\",\nINDEX(Calc_TUR_Net_1[[Ausnet]:[United Energy]],MATCH(1,(Calc_TUR_Net_1[[Customer type]:[Customer type]]=OP_RatesTU_RES_1[[#This Row],[Customer type]:[Customer type]])*(Calc_TUR_Net_1[[Rate type]:[Rate type]]=OP_RatesTU_RES_1[[#This Row],[Rate name]:[Rate name]]),0),MATCH(OP_RatesTU_RES_1[[#Headers],[Jemena]],Calc_TUR_Net_1[[#Headers],[Ausnet]:[United Energy]],0)),\n\nINDEX(Calc_TUR_NetCL_1[[Ausnet]:[United Energy]],MATCH(OP_RatesTU_RES_1[[#This Row],[Customer type]:[Customer type]],Calc_TUR_NetCL_1[[Customer type]:[Customer type]],0),MATCH(OP_RatesTU_RES_1[[#Headers],[Jemena]],Calc_TUR_NetCL_1[[#Headers],[Ausnet]:[United Energy]],0))),\n\n\nIF(OP_RatesTU_RES_1[[#This Row],[Cost element]:[Cost element]]=\"Environmental\",\nSUMIFS(INDEX(Calc_TUR_Env_1[[Ausnet]:[United Energy]],0,MATCH(OP_RatesTU_RES_1[[#Headers],[Jemena]],Calc_TUR_Env_1[[#Headers],[Ausnet]:[United Energy]],0)),\nCalc_TUR_Env_1[[Customer type]:[Customer type]],OP_RatesTU_RES_1[[#This Row],[Customer type]:[Customer type]],Calc_TUR_Env_1[[Rate type]:[Rate type]],OP_RatesTU_RES_1[[#This Row],[Rate name]:[Rate name]]),\n\"-\")),\"-\")","v":"-"},{"$f":"IFERROR(\nIF(OP_RatesTU_RES_1[[#This Row],[Cost element]:[Cost element]]=\"Network\",\nIF(OP_RatesTU_RES_1[[#This Row],[Rate name]:[Rate name]]<>\"Controlled load\",\nINDEX(Calc_TUR_Net_1[[Ausnet]:[United Energy]],MATCH(1,(Calc_TUR_Net_1[[Customer type]:[Customer type]]=OP_RatesTU_RES_1[[#This Row],[Customer type]:[Customer type]])*(Calc_TUR_Net_1[[Rate type]:[Rate type]]=OP_RatesTU_RES_1[[#This Row],[Rate name]:[Rate name]]),0),MATCH(OP_RatesTU_RES_1[[#Headers],[Powercor]],Calc_TUR_Net_1[[#Headers],[Ausnet]:[United Energy]],0)),\n\nINDEX(Calc_TUR_NetCL_1[[Ausnet]:[United Energy]],MATCH(OP_RatesTU_RES_1[[#This Row],[Customer type]:[Customer type]],Calc_TUR_NetCL_1[[Customer type]:[Customer type]],0),MATCH(OP_RatesTU_RES_1[[#Headers],[Powercor]],Calc_TUR_NetCL_1[[#Headers],[Ausnet]:[United Energy]],0))),\n\n\nIF(OP_RatesTU_RES_1[[#This Row],[Cost element]:[Cost element]]=\"Environmental\",\nSUMIFS(INDEX(Calc_TUR_Env_1[[Ausnet]:[United Energy]],0,MATCH(OP_RatesTU_RES_1[[#Headers],[Powercor]],Calc_TUR_Env_1[[#Headers],[Ausnet]:[United Energy]],0)),\nCalc_TUR_Env_1[[Customer type]:[Customer type]],OP_RatesTU_RES_1[[#This Row],[Customer type]:[Customer type]],Calc_TUR_Env_1[[Rate type]:[Rate type]],OP_RatesTU_RES_1[[#This Row],[Rate name]:[Rate name]]),\n\"-\")),\"-\")","v":"-"},{"$f":"IFERROR(\nIF(OP_RatesTU_RES_1[[#This Row],[Cost element]:[Cost element]]=\"Network\",\nIF(OP_RatesTU_RES_1[[#This Row],[Rate name]:[Rate name]]<>\"Controlled load\",\nINDEX(Calc_TUR_Net_1[[Ausnet]:[United Energy]],MATCH(1,(Calc_TUR_Net_1[[Customer type]:[Customer type]]=OP_RatesTU_RES_1[[#This Row],[Customer type]:[Customer type]])*(Calc_TUR_Net_1[[Rate type]:[Rate type]]=OP_RatesTU_RES_1[[#This Row],[Rate name]:[Rate name]]),0),MATCH(OP_RatesTU_RES_1[[#Headers],[United Energy]],Calc_TUR_Net_1[[#Headers],[Ausnet]:[United Energy]],0)),\n\nINDEX(Calc_TUR_NetCL_1[[Ausnet]:[United Energy]],MATCH(OP_RatesTU_RES_1[[#This Row],[Customer type]:[Customer type]],Calc_TUR_NetCL_1[[Customer type]:[Customer type]],0),MATCH(OP_RatesTU_RES_1[[#Headers],[United Energy]],Calc_TUR_NetCL_1[[#Headers],[Ausnet]:[United Energy]],0))),\n\n\nIF(OP_RatesTU_RES_1[[#This Row],[Cost element]:[Cost element]]=\"Environmental\",\nSUMIFS(INDEX(Calc_TUR_Env_1[[Ausnet]:[United Energy]],0,MATCH(OP_RatesTU_RES_1[[#Headers],[United Energy]],Calc_TUR_Env_1[[#Headers],[Ausnet]:[United Energy]],0)),\nCalc_TUR_Env_1[[Customer type]:[Customer type]],OP_RatesTU_RES_1[[#This Row],[Customer type]:[Customer type]],Calc_TUR_Env_1[[Rate type]:[Rate type]],OP_RatesTU_RES_1[[#This Row],[Rate name]:[Rate name]]),\n\"-\")),\"-\")","v":"-"},null,null,null,null,null,{"$f":"IFERROR(\nIF(OP_RatesTU_SME_1[[#This Row],[Cost element]:[Cost element]]=\"Network\",\nINDEX(Calc_TUR_Net_1[[Ausnet]:[United Energy]],MATCH(1,(Calc_TUR_Net_1[[Customer type]:[Customer type]]=OP_RatesTU_SME_1[[#This Row],[Customer type]:[Customer type]])*(Calc_TUR_Net_1[[Rate type]:[Rate type]]=OP_RatesTU_SME_1[[#This Row],[Rate name]:[Rate name]]),0),MATCH(OP_RatesTU_SME_1[[#Headers],[Ausnet]],Calc_TUR_Net_1[[#Headers],[Ausnet]:[United Energy]],0)),\n\nIF(OP_RatesTU_SME_1[[#This Row],[Cost element]:[Cost element]]=\"Environmental\",\nSUMIFS(INDEX(Calc_TUR_Env_1[[Ausnet]:[United Energy]],0,MATCH(OP_RatesTU_SME_1[[#Headers],[Ausnet]],Calc_TUR_Env_1[[#Headers],[Ausnet]:[United Energy]],0)),\nCalc_TUR_Env_1[[Customer type]:[Customer type]],OP_RatesTU_SME_1[[#This Row],[Customer type]:[Customer type]],Calc_TUR_Env_1[[Rate type]:[Rate type]],OP_RatesTU_SME_1[[#This Row],[Rate name]:[Rate name]]),\n\"-\")),\"-\")","v":"-"},{"$f":"IFERROR(\nIF(OP_RatesTU_SME_1[[#This Row],[Cost element]:[Cost element]]=\"Network\",\nINDEX(Calc_TUR_Net_1[[Ausnet]:[United Energy]],MATCH(1,(Calc_TUR_Net_1[[Customer type]:[Customer type]]=OP_RatesTU_SME_1[[#This Row],[Customer type]:[Customer type]])*(Calc_TUR_Net_1[[Rate type]:[Rate type]]=OP_RatesTU_SME_1[[#This Row],[Rate name]:[Rate name]]),0),MATCH(OP_RatesTU_SME_1[[#Headers],[Citipower]],Calc_TUR_Net_1[[#Headers],[Ausnet]:[United Energy]],0)),\n\nIF(OP_RatesTU_SME_1[[#This Row],[Cost element]:[Cost element]]=\"Environmental\",\nSUMIFS(INDEX(Calc_TUR_Env_1[[Ausnet]:[United Energy]],0,MATCH(OP_RatesTU_SME_1[[#Headers],[Citipower]],Calc_TUR_Env_1[[#Headers],[Ausnet]:[United Energy]],0)),\nCalc_TUR_Env_1[[Customer type]:[Customer type]],OP_RatesTU_SME_1[[#This Row],[Customer type]:[Customer type]],Calc_TUR_Env_1[[Rate type]:[Rate type]],OP_RatesTU_SME_1[[#This Row],[Rate name]:[Rate name]]),\n\"-\")),\"-\")","v":"-"},{"$f":"IFERROR(\nIF(OP_RatesTU_SME_1[[#This Row],[Cost element]:[Cost element]]=\"Network\",\nINDEX(Calc_TUR_Net_1[[Ausnet]:[United Energy]],MATCH(1,(Calc_TUR_Net_1[[Customer type]:[Customer type]]=OP_RatesTU_SME_1[[#This Row],[Customer type]:[Customer type]])*(Calc_TUR_Net_1[[Rate type]:[Rate type]]=OP_RatesTU_SME_1[[#This Row],[Rate name]:[Rate name]]),0),MATCH(OP_RatesTU_SME_1[[#Headers],[Jemena]],Calc_TUR_Net_1[[#Headers],[Ausnet]:[United Energy]],0)),\n\nIF(OP_RatesTU_SME_1[[#This Row],[Cost element]:[Cost element]]=\"Environmental\",\nSUMIFS(INDEX(Calc_TUR_Env_1[[Ausnet]:[United Energy]],0,MATCH(OP_RatesTU_SME_1[[#Headers],[Jemena]],Calc_TUR_Env_1[[#Headers],[Ausnet]:[United Energy]],0)),\nCalc_TUR_Env_1[[Customer type]:[Customer type]],OP_RatesTU_SME_1[[#This Row],[Customer type]:[Customer type]],Calc_TUR_Env_1[[Rate type]:[Rate type]],OP_RatesTU_SME_1[[#This Row],[Rate name]:[Rate name]]),\n\"-\")),\"-\")","v":"-"},{"$f":"IFERROR(\nIF(OP_RatesTU_SME_1[[#This Row],[Cost element]:[Cost element]]=\"Network\",\nINDEX(Calc_TUR_Net_1[[Ausnet]:[United Energy]],MATCH(1,(Calc_TUR_Net_1[[Customer type]:[Customer type]]=OP_RatesTU_SME_1[[#This Row],[Customer type]:[Customer type]])*(Calc_TUR_Net_1[[Rate type]:[Rate type]]=OP_RatesTU_SME_1[[#This Row],[Rate name]:[Rate name]]),0),MATCH(OP_RatesTU_SME_1[[#Headers],[Powercor]],Calc_TUR_Net_1[[#Headers],[Ausnet]:[United Energy]],0)),\n\nIF(OP_RatesTU_SME_1[[#This Row],[Cost element]:[Cost element]]=\"Environmental\",\nSUMIFS(INDEX(Calc_TUR_Env_1[[Ausnet]:[United Energy]],0,MATCH(OP_RatesTU_SME_1[[#Headers],[Powercor]],Calc_TUR_Env_1[[#Headers],[Ausnet]:[United Energy]],0)),\nCalc_TUR_Env_1[[Customer type]:[Customer type]],OP_RatesTU_SME_1[[#This Row],[Customer type]:[Customer type]],Calc_TUR_Env_1[[Rate type]:[Rate type]],OP_RatesTU_SME_1[[#This Row],[Rate name]:[Rate name]]),\n\"-\")),\"-\")","v":"-"},{"$f":"IFERROR(\nIF(OP_RatesTU_SME_1[[#This Row],[Cost element]:[Cost element]]=\"Network\",\nINDEX(Calc_TUR_Net_1[[Ausnet]:[United Energy]],MATCH(1,(Calc_TUR_Net_1[[Customer type]:[Customer type]]=OP_RatesTU_SME_1[[#This Row],[Customer type]:[Customer type]])*(Calc_TUR_Net_1[[Rate type]:[Rate type]]=OP_RatesTU_SME_1[[#This Row],[Rate name]:[Rate name]]),0),MATCH(OP_RatesTU_SME_1[[#Headers],[United Energy]],Calc_TUR_Net_1[[#Headers],[Ausnet]:[United Energy]],0)),\n\nIF(OP_RatesTU_SME_1[[#This Row],[Cost element]:[Cost element]]=\"Environmental\",\nSUMIFS(INDEX(Calc_TUR_Env_1[[Ausnet]:[United Energy]],0,MATCH(OP_RatesTU_SME_1[[#Headers],[United Energy]],Calc_TUR_Env_1[[#Headers],[Ausnet]:[United Energy]],0)),\nCalc_TUR_Env_1[[Customer type]:[Customer type]],OP_RatesTU_SME_1[[#This Row],[Customer type]:[Customer type]],Calc_TUR_Env_1[[Rate type]:[Rate type]],OP_RatesTU_SME_1[[#This Row],[Rate name]:[Rate name]]),\n\"-\")),\"-\")","v":"-"}]
[null,null,"Block 1","$/kWh","Residential","Environmental",{"$f":"IFERROR(\nIF(OP_RatesTU_RES_1[[#This Row],[Cost element]:[Cost element]]=\"Network\",\nIF(OP_RatesTU_RES_1[[#This Row],[Rate name]:[Rate name]]<>\"Controlled load\",\nINDEX(Calc_TUR_Net_1[[Ausnet]:[United Energy]],MATCH(1,(Calc_TUR_Net_1[[Customer type]:[Customer type]]=OP_RatesTU_RES_1[[#This Row],[Customer type]:[Customer type]])*(Calc_TUR_Net_1[[Rate type]:[Rate type]]=OP_RatesTU_RES_1[[#This Row],[Rate name]:[Rate name]]),0),MATCH(OP_RatesTU_RES_1[[#Headers],[Ausnet]],Calc_TUR_Net_1[[#Headers],[Ausnet]:[United Energy]],0)),\n\nINDEX(Calc_TUR_NetCL_1[[Ausnet]:[United Energy]],MATCH(OP_RatesTU_RES_1[[#This Row],[Customer type]:[Customer type]],Calc_TUR_NetCL_1[[Customer type]:[Customer type]],0),MATCH(OP_RatesTU_RES_1[[#Headers],[Ausnet]],Calc_TUR_NetCL_1[[#Headers],[Ausnet]:[United Energy]],0))),\n\n\nIF(OP_RatesTU_RES_1[[#This Row],[Cost element]:[Cost element]]=\"Environmental\",\nSUMIFS(INDEX(Calc_TUR_Env_1[[Ausnet]:[United Energy]],0,MATCH(OP_RatesTU_RES_1[[#Headers],[Ausnet]],Calc_TUR_Env_1[[#Headers],[Ausnet]:[United Energy]],0)),\nCalc_TUR_Env_1[[Customer type]:[Customer type]],OP_RatesTU_RES_1[[#This Row],[Customer type]:[Customer type]],Calc_TUR_Env_1[[Rate type]:[Rate type]],OP_RatesTU_RES_1[[#This Row],[Rate name]:[Rate name]]),\n\"-\")),\"-\")","v":-7.3951089067853339E-4},{"$f":"IFERROR(\nIF(OP_RatesTU_RES_1[[#This Row],[Cost element]:[Cost element]]=\"Network\",\nIF(OP_RatesTU_RES_1[[#This Row],[Rate name]:[Rate name]]<>\"Controlled load\",\nINDEX(Calc_TUR_Net_1[[Ausnet]:[United Energy]],MATCH(1,(Calc_TUR_Net_1[[Customer type]:[Customer type]]=OP_RatesTU_RES_1[[#This Row],[Customer type]:[Customer type]])*(Calc_TUR_Net_1[[Rate type]:[Rate type]]=OP_RatesTU_RES_1[[#This Row],[Rate name]:[Rate name]]),0),MATCH(OP_RatesTU_RES_1[[#Headers],[Citipower]],Calc_TUR_Net_1[[#Headers],[Ausnet]:[United Energy]],0)),\n\nINDEX(Calc_TUR_NetCL_1[[Ausnet]:[United Energy]],MATCH(OP_RatesTU_RES_1[[#This Row],[Customer type]:[Customer type]],Calc_TUR_NetCL_1[[Customer type]:[Customer type]],0),MATCH(OP_RatesTU_RES_1[[#Headers],[Citipower]],Calc_TUR_NetCL_1[[#Headers],[Ausnet]:[United Energy]],0))),\n\n\nIF(OP_RatesTU_RES_1[[#This Row],[Cost element]:[Cost element]]=\"Environmental\",\nSUMIFS(INDEX(Calc_TUR_Env_1[[Ausnet]:[United Energy]],0,MATCH(OP_RatesTU_RES_1[[#Headers],[Citipower]],Calc_TUR_Env_1[[#Headers],[Ausnet]:[United Energy]],0)),\nCalc_TUR_Env_1[[Customer type]:[Customer type]],OP_RatesTU_RES_1[[#This Row],[Customer type]:[Customer type]],Calc_TUR_Env_1[[Rate type]:[Rate type]],OP_RatesTU_RES_1[[#This Row],[Rate name]:[Rate name]]),\n\"-\")),\"-\")","v":0},{"$f":"IFERROR(\nIF(OP_RatesTU_RES_1[[#This Row],[Cost element]:[Cost element]]=\"Network\",\nIF(OP_RatesTU_RES_1[[#This Row],[Rate name]:[Rate name]]<>\"Controlled load\",\nINDEX(Calc_TUR_Net_1[[Ausnet]:[United Energy]],MATCH(1,(Calc_TUR_Net_1[[Customer type]:[Customer type]]=OP_RatesTU_RES_1[[#This Row],[Customer type]:[Customer type]])*(Calc_TUR_Net_1[[Rate type]:[Rate type]]=OP_RatesTU_RES_1[[#This Row],[Rate name]:[Rate name]]),0),MATCH(OP_RatesTU_RES_1[[#Headers],[Jemena]],Calc_TUR_Net_1[[#Headers],[Ausnet]:[United Energy]],0)),\n\nINDEX(Calc_TUR_NetCL_1[[Ausnet]:[United Energy]],MATCH(OP_RatesTU_RES_1[[#This Row],[Customer type]:[Customer type]],Calc_TUR_NetCL_1[[Customer type]:[Customer type]],0),MATCH(OP_RatesTU_RES_1[[#Headers],[Jemena]],Calc_TUR_NetCL_1[[#Headers],[Ausnet]:[United Energy]],0))),\n\n\nIF(OP_RatesTU_RES_1[[#This Row],[Cost element]:[Cost element]]=\"Environmental\",\nSUMIFS(INDEX(Calc_TUR_Env_1[[Ausnet]:[United Energy]],0,MATCH(OP_RatesTU_RES_1[[#Headers],[Jemena]],Calc_TUR_Env_1[[#Headers],[Ausnet]:[United Energy]],0)),\nCalc_TUR_Env_1[[Customer type]:[Customer type]],OP_RatesTU_RES_1[[#This Row],[Customer type]:[Customer type]],Calc_TUR_Env_1[[Rate type]:[Rate type]],OP_RatesTU_RES_1[[#This Row],[Rate name]:[Rate name]]),\n\"-\")),\"-\")","v":0},{"$f":"IFERROR(\nIF(OP_RatesTU_RES_1[[#This Row],[Cost element]:[Cost element]]=\"Network\",\nIF(OP_RatesTU_RES_1[[#This Row],[Rate name]:[Rate name]]<>\"Controlled load\",\nINDEX(Calc_TUR_Net_1[[Ausnet]:[United Energy]],MATCH(1,(Calc_TUR_Net_1[[Customer type]:[Customer type]]=OP_RatesTU_RES_1[[#This Row],[Customer type]:[Customer type]])*(Calc_TUR_Net_1[[Rate type]:[Rate type]]=OP_RatesTU_RES_1[[#This Row],[Rate name]:[Rate name]]),0),MATCH(OP_RatesTU_RES_1[[#Headers],[Powercor]],Calc_TUR_Net_1[[#Headers],[Ausnet]:[United Energy]],0)),\n\nINDEX(Calc_TUR_NetCL_1[[Ausnet]:[United Energy]],MATCH(OP_RatesTU_RES_1[[#This Row],[Customer type]:[Customer type]],Calc_TUR_NetCL_1[[Customer type]:[Customer type]],0),MATCH(OP_RatesTU_RES_1[[#Headers],[Powercor]],Calc_TUR_NetCL_1[[#Headers],[Ausnet]:[United Energy]],0))),\n\n\nIF(OP_RatesTU_RES_1[[#This Row],[Cost element]:[Cost element]]=\"Environmental\",\nSUMIFS(INDEX(Calc_TUR_Env_1[[Ausnet]:[United Energy]],0,MATCH(OP_RatesTU_RES_1[[#Headers],[Powercor]],Calc_TUR_Env_1[[#Headers],[Ausnet]:[United Energy]],0)),\nCalc_TUR_Env_1[[Customer type]:[Customer type]],OP_RatesTU_RES_1[[#This Row],[Customer type]:[Customer type]],Calc_TUR_Env_1[[Rate type]:[Rate type]],OP_RatesTU_RES_1[[#This Row],[Rate name]:[Rate name]]),\n\"-\")),\"-\")","v":0},{"$f":"IFERROR(\nIF(OP_RatesTU_RES_1[[#This Row],[Cost element]:[Cost element]]=\"Network\",\nIF(OP_RatesTU_RES_1[[#This Row],[Rate name]:[Rate name]]<>\"Controlled load\",\nINDEX(Calc_TUR_Net_1[[Ausnet]:[United Energy]],MATCH(1,(Calc_TUR_Net_1[[Customer type]:[Customer type]]=OP_RatesTU_RES_1[[#This Row],[Customer type]:[Customer type]])*(Calc_TUR_Net_1[[Rate type]:[Rate type]]=OP_RatesTU_RES_1[[#This Row],[Rate name]:[Rate name]]),0),MATCH(OP_RatesTU_RES_1[[#Headers],[United Energy]],Calc_TUR_Net_1[[#Headers],[Ausnet]:[United Energy]],0)),\n\nINDEX(Calc_TUR_NetCL_1[[Ausnet]:[United Energy]],MATCH(OP_RatesTU_RES_1[[#This Row],[Customer type]:[Customer type]],Calc_TUR_NetCL_1[[Customer type]:[Customer type]],0),MATCH(OP_RatesTU_RES_1[[#Headers],[United Energy]],Calc_TUR_NetCL_1[[#Headers],[Ausnet]:[United Energy]],0))),\n\n\nIF(OP_RatesTU_RES_1[[#This Row],[Cost element]:[Cost element]]=\"Environmental\",\nSUMIFS(INDEX(Calc_TUR_Env_1[[Ausnet]:[United Energy]],0,MATCH(OP_RatesTU_RES_1[[#Headers],[United Energy]],Calc_TUR_Env_1[[#Headers],[Ausnet]:[United Energy]],0)),\nCalc_TUR_Env_1[[Customer type]:[Customer type]],OP_RatesTU_RES_1[[#This Row],[Customer type]:[Customer type]],Calc_TUR_Env_1[[Rate type]:[Rate type]],OP_RatesTU_RES_1[[#This Row],[Rate name]:[Rate name]]),\n\"-\")),\"-\")","v":0},null,"Block 1","$/kWh","Small business","Environmental",{"$f":"IFERROR(\nIF(OP_RatesTU_SME_1[[#This Row],[Cost element]:[Cost element]]=\"Network\",\nINDEX(Calc_TUR_Net_1[[Ausnet]:[United Energy]],MATCH(1,(Calc_TUR_Net_1[[Customer type]:[Customer type]]=OP_RatesTU_SME_1[[#This Row],[Customer type]:[Customer type]])*(Calc_TUR_Net_1[[Rate type]:[Rate type]]=OP_RatesTU_SME_1[[#This Row],[Rate name]:[Rate name]]),0),MATCH(OP_RatesTU_SME_1[[#Headers],[Ausnet]],Calc_TUR_Net_1[[#Headers],[Ausnet]:[United Energy]],0)),\n\nIF(OP_RatesTU_SME_1[[#This Row],[Cost element]:[Cost element]]=\"Environmental\",\nSUMIFS(INDEX(Calc_TUR_Env_1[[Ausnet]:[United Energy]],0,MATCH(OP_RatesTU_SME_1[[#Headers],[Ausnet]],Calc_TUR_Env_1[[#Headers],[Ausnet]:[United Energy]],0)),\nCalc_TUR_Env_1[[Customer type]:[Customer type]],OP_RatesTU_SME_1[[#This Row],[Customer type]:[Customer type]],Calc_TUR_Env_1[[Rate type]:[Rate type]],OP_RatesTU_SME_1[[#This Row],[Rate name]:[Rate name]]),\n\"-\")),\"-\")","v":-7.3951089067853339E-4},{"$f":"IFERROR(\nIF(OP_RatesTU_SME_1[[#This Row],[Cost element]:[Cost element]]=\"Network\",\nINDEX(Calc_TUR_Net_1[[Ausnet]:[United Energy]],MATCH(1,(Calc_TUR_Net_1[[Customer type]:[Customer type]]=OP_RatesTU_SME_1[[#This Row],[Customer type]:[Customer type]])*(Calc_TUR_Net_1[[Rate type]:[Rate type]]=OP_RatesTU_SME_1[[#This Row],[Rate name]:[Rate name]]),0),MATCH(OP_RatesTU_SME_1[[#Headers],[Citipower]],Calc_TUR_Net_1[[#Headers],[Ausnet]:[United Energy]],0)),\n\nIF(OP_RatesTU_SME_1[[#This Row],[Cost element]:[Cost element]]=\"Environmental\",\nSUMIFS(INDEX(Calc_TUR_Env_1[[Ausnet]:[United Energy]],0,MATCH(OP_RatesTU_SME_1[[#Headers],[Citipower]],Calc_TUR_Env_1[[#Headers],[Ausnet]:[United Energy]],0)),\nCalc_TUR_Env_1[[Customer type]:[Customer type]],OP_RatesTU_SME_1[[#This Row],[Customer type]:[Customer type]],Calc_TUR_Env_1[[Rate type]:[Rate type]],OP_RatesTU_SME_1[[#This Row],[Rate name]:[Rate name]]),\n\"-\")),\"-\")","v":0},{"$f":"IFERROR(\nIF(OP_RatesTU_SME_1[[#This Row],[Cost element]:[Cost element]]=\"Network\",\nINDEX(Calc_TUR_Net_1[[Ausnet]:[United Energy]],MATCH(1,(Calc_TUR_Net_1[[Customer type]:[Customer type]]=OP_RatesTU_SME_1[[#This Row],[Customer type]:[Customer type]])*(Calc_TUR_Net_1[[Rate type]:[Rate type]]=OP_RatesTU_SME_1[[#This Row],[Rate name]:[Rate name]]),0),MATCH(OP_RatesTU_SME_1[[#Headers],[Jemena]],Calc_TUR_Net_1[[#Headers],[Ausnet]:[United Energy]],0)),\n\nIF(OP_RatesTU_SME_1[[#This Row],[Cost element]:[Cost element]]=\"Environmental\",\nSUMIFS(INDEX(Calc_TUR_Env_1[[Ausnet]:[United Energy]],0,MATCH(OP_RatesTU_SME_1[[#Headers],[Jemena]],Calc_TUR_Env_1[[#Headers],[Ausnet]:[United Energy]],0)),\nCalc_TUR_Env_1[[Customer type]:[Customer type]],OP_RatesTU_SME_1[[#This Row],[Customer type]:[Customer type]],Calc_TUR_Env_1[[Rate type]:[Rate type]],OP_RatesTU_SME_1[[#This Row],[Rate name]:[Rate name]]),\n\"-\")),\"-\")","v":0},{"$f":"IFERROR(\nIF(OP_RatesTU_SME_1[[#This Row],[Cost element]:[Cost element]]=\"Network\",\nINDEX(Calc_TUR_Net_1[[Ausnet]:[United Energy]],MATCH(1,(Calc_TUR_Net_1[[Customer type]:[Customer type]]=OP_RatesTU_SME_1[[#This Row],[Customer type]:[Customer type]])*(Calc_TUR_Net_1[[Rate type]:[Rate type]]=OP_RatesTU_SME_1[[#This Row],[Rate name]:[Rate name]]),0),MATCH(OP_RatesTU_SME_1[[#Headers],[Powercor]],Calc_TUR_Net_1[[#Headers],[Ausnet]:[United Energy]],0)),\n\nIF(OP_RatesTU_SME_1[[#This Row],[Cost element]:[Cost element]]=\"Environmental\",\nSUMIFS(INDEX(Calc_TUR_Env_1[[Ausnet]:[United Energy]],0,MATCH(OP_RatesTU_SME_1[[#Headers],[Powercor]],Calc_TUR_Env_1[[#Headers],[Ausnet]:[United Energy]],0)),\nCalc_TUR_Env_1[[Customer type]:[Customer type]],OP_RatesTU_SME_1[[#This Row],[Customer type]:[Customer type]],Calc_TUR_Env_1[[Rate type]:[Rate type]],OP_RatesTU_SME_1[[#This Row],[Rate name]:[Rate name]]),\n\"-\")),\"-\")","v":0},{"$f":"IFERROR(\nIF(OP_RatesTU_SME_1[[#This Row],[Cost element]:[Cost element]]=\"Network\",\nINDEX(Calc_TUR_Net_1[[Ausnet]:[United Energy]],MATCH(1,(Calc_TUR_Net_1[[Customer type]:[Customer type]]=OP_RatesTU_SME_1[[#This Row],[Customer type]:[Customer type]])*(Calc_TUR_Net_1[[Rate type]:[Rate type]]=OP_RatesTU_SME_1[[#This Row],[Rate name]:[Rate name]]),0),MATCH(OP_RatesTU_SME_1[[#Headers],[United Energy]],Calc_TUR_Net_1[[#Headers],[Ausnet]:[United Energy]],0)),\n\nIF(OP_RatesTU_SME_1[[#This Row],[Cost element]:[Cost element]]=\"Environmental\",\nSUMIFS(INDEX(Calc_TUR_Env_1[[Ausnet]:[United Energy]],0,MATCH(OP_RatesTU_SME_1[[#Headers],[United Energy]],Calc_TUR_Env_1[[#Headers],[Ausnet]:[United Energy]],0)),\nCalc_TUR_Env_1[[Customer type]:[Customer type]],OP_RatesTU_SME_1[[#This Row],[Customer type]:[Customer type]],Calc_TUR_Env_1[[Rate type]:[Rate type]],OP_RatesTU_SME_1[[#This Row],[Rate name]:[Rate name]]),\n\"-\")),\"-\")","v":0}]
[null,null,"Balance","$/kWh","Residential","Environmental",{"$f":"IFERROR(\nIF(OP_RatesTU_RES_1[[#This Row],[Cost element]:[Cost element]]=\"Network\",\nIF(OP_RatesTU_RES_1[[#This Row],[Rate name]:[Rate name]]<>\"Controlled load\",\nINDEX(Calc_TUR_Net_1[[Ausnet]:[United Energy]],MATCH(1,(Calc_TUR_Net_1[[Customer type]:[Customer type]]=OP_RatesTU_RES_1[[#This Row],[Customer type]:[Customer type]])*(Calc_TUR_Net_1[[Rate type]:[Rate type]]=OP_RatesTU_RES_1[[#This Row],[Rate name]:[Rate name]]),0),MATCH(OP_RatesTU_RES_1[[#Headers],[Ausnet]],Calc_TUR_Net_1[[#Headers],[Ausnet]:[United Energy]],0)),\n\nINDEX(Calc_TUR_NetCL_1[[Ausnet]:[United Energy]],MATCH(OP_RatesTU_RES_1[[#This Row],[Customer type]:[Customer type]],Calc_TUR_NetCL_1[[Customer type]:[Customer type]],0),MATCH(OP_RatesTU_RES_1[[#Headers],[Ausnet]],Calc_TUR_NetCL_1[[#Headers],[Ausnet]:[United Energy]],0))),\n\n\nIF(OP_RatesTU_RES_1[[#This Row],[Cost element]:[Cost element]]=\"Environmental\",\nSUMIFS(INDEX(Calc_TUR_Env_1[[Ausnet]:[United Energy]],0,MATCH(OP_RatesTU_RES_1[[#Headers],[Ausnet]],Calc_TUR_Env_1[[#Headers],[Ausnet]:[United Energy]],0)),\nCalc_TUR_Env_1[[Customer type]:[Customer type]],OP_RatesTU_RES_1[[#This Row],[Customer type]:[Customer type]],Calc_TUR_Env_1[[Rate type]:[Rate type]],OP_RatesTU_RES_1[[#This Row],[Rate name]:[Rate name]]),\n\"-\")),\"-\")","v":-7.3951089067853339E-4},{"$f":"IFERROR(\nIF(OP_RatesTU_RES_1[[#This Row],[Cost element]:[Cost element]]=\"Network\",\nIF(OP_RatesTU_RES_1[[#This Row],[Rate name]:[Rate name]]<>\"Controlled load\",\nINDEX(Calc_TUR_Net_1[[Ausnet]:[United Energy]],MATCH(1,(Calc_TUR_Net_1[[Customer type]:[Customer type]]=OP_RatesTU_RES_1[[#This Row],[Customer type]:[Customer type]])*(Calc_TUR_Net_1[[Rate type]:[Rate type]]=OP_RatesTU_RES_1[[#This Row],[Rate name]:[Rate name]]),0),MATCH(OP_RatesTU_RES_1[[#Headers],[Citipower]],Calc_TUR_Net_1[[#Headers],[Ausnet]:[United Energy]],0)),\n\nINDEX(Calc_TUR_NetCL_1[[Ausnet]:[United Energy]],MATCH(OP_RatesTU_RES_1[[#This Row],[Customer type]:[Customer type]],Calc_TUR_NetCL_1[[Customer type]:[Customer type]],0),MATCH(OP_RatesTU_RES_1[[#Headers],[Citipower]],Calc_TUR_NetCL_1[[#Headers],[Ausnet]:[United Energy]],0))),\n\n\nIF(OP_RatesTU_RES_1[[#This Row],[Cost element]:[Cost element]]=\"Environmental\",\nSUMIFS(INDEX(Calc_TUR_Env_1[[Ausnet]:[United Energy]],0,MATCH(OP_RatesTU_RES_1[[#Headers],[Citipower]],Calc_TUR_Env_1[[#Headers],[Ausnet]:[United Energy]],0)),\nCalc_TUR_Env_1[[Customer type]:[Customer type]],OP_RatesTU_RES_1[[#This Row],[Customer type]:[Customer type]],Calc_TUR_Env_1[[Rate type]:[Rate type]],OP_RatesTU_RES_1[[#This Row],[Rate name]:[Rate name]]),\n\"-\")),\"-\")","v":0},{"$f":"IFERROR(\nIF(OP_RatesTU_RES_1[[#This Row],[Cost element]:[Cost element]]=\"Network\",\nIF(OP_RatesTU_RES_1[[#This Row],[Rate name]:[Rate name]]<>\"Controlled load\",\nINDEX(Calc_TUR_Net_1[[Ausnet]:[United Energy]],MATCH(1,(Calc_TUR_Net_1[[Customer type]:[Customer type]]=OP_RatesTU_RES_1[[#This Row],[Customer type]:[Customer type]])*(Calc_TUR_Net_1[[Rate type]:[Rate type]]=OP_RatesTU_RES_1[[#This Row],[Rate name]:[Rate name]]),0),MATCH(OP_RatesTU_RES_1[[#Headers],[Jemena]],Calc_TUR_Net_1[[#Headers],[Ausnet]:[United Energy]],0)),\n\nINDEX(Calc_TUR_NetCL_1[[Ausnet]:[United Energy]],MATCH(OP_RatesTU_RES_1[[#This Row],[Customer type]:[Customer type]],Calc_TUR_NetCL_1[[Customer type]:[Customer type]],0),MATCH(OP_RatesTU_RES_1[[#Headers],[Jemena]],Calc_TUR_NetCL_1[[#Headers],[Ausnet]:[United Energy]],0))),\n\n\nIF(OP_RatesTU_RES_1[[#This Row],[Cost element]:[Cost element]]=\"Environmental\",\nSUMIFS(INDEX(Calc_TUR_Env_1[[Ausnet]:[United Energy]],0,MATCH(OP_RatesTU_RES_1[[#Headers],[Jemena]],Calc_TUR_Env_1[[#Headers],[Ausnet]:[United Energy]],0)),\nCalc_TUR_Env_1[[Customer type]:[Customer type]],OP_RatesTU_RES_1[[#This Row],[Customer type]:[Customer type]],Calc_TUR_Env_1[[Rate type]:[Rate type]],OP_RatesTU_RES_1[[#This Row],[Rate name]:[Rate name]]),\n\"-\")),\"-\")","v":0},{"$f":"IFERROR(\nIF(OP_RatesTU_RES_1[[#This Row],[Cost element]:[Cost element]]=\"Network\",\nIF(OP_RatesTU_RES_1[[#This Row],[Rate name]:[Rate name]]<>\"Controlled load\",\nINDEX(Calc_TUR_Net_1[[Ausnet]:[United Energy]],MATCH(1,(Calc_TUR_Net_1[[Customer type]:[Customer type]]=OP_RatesTU_RES_1[[#This Row],[Customer type]:[Customer type]])*(Calc_TUR_Net_1[[Rate type]:[Rate type]]=OP_RatesTU_RES_1[[#This Row],[Rate name]:[Rate name]]),0),MATCH(OP_RatesTU_RES_1[[#Headers],[Powercor]],Calc_TUR_Net_1[[#Headers],[Ausnet]:[United Energy]],0)),\n\nINDEX(Calc_TUR_NetCL_1[[Ausnet]:[United Energy]],MATCH(OP_RatesTU_RES_1[[#This Row],[Customer type]:[Customer type]],Calc_TUR_NetCL_1[[Customer type]:[Customer type]],0),MATCH(OP_RatesTU_RES_1[[#Headers],[Powercor]],Calc_TUR_NetCL_1[[#Headers],[Ausnet]:[United Energy]],0))),\n\n\nIF(OP_RatesTU_RES_1[[#This Row],[Cost element]:[Cost element]]=\"Environmental\",\nSUMIFS(INDEX(Calc_TUR_Env_1[[Ausnet]:[United Energy]],0,MATCH(OP_RatesTU_RES_1[[#Headers],[Powercor]],Calc_TUR_Env_1[[#Headers],[Ausnet]:[United Energy]],0)),\nCalc_TUR_Env_1[[Customer type]:[Customer type]],OP_RatesTU_RES_1[[#This Row],[Customer type]:[Customer type]],Calc_TUR_Env_1[[Rate type]:[Rate type]],OP_RatesTU_RES_1[[#This Row],[Rate name]:[Rate name]]),\n\"-\")),\"-\")","v":0},{"$f":"IFERROR(\nIF(OP_RatesTU_RES_1[[#This Row],[Cost element]:[Cost element]]=\"Network\",\nIF(OP_RatesTU_RES_1[[#This Row],[Rate name]:[Rate name]]<>\"Controlled load\",\nINDEX(Calc_TUR_Net_1[[Ausnet]:[United Energy]],MATCH(1,(Calc_TUR_Net_1[[Customer type]:[Customer type]]=OP_RatesTU_RES_1[[#This Row],[Customer type]:[Customer type]])*(Calc_TUR_Net_1[[Rate type]:[Rate type]]=OP_RatesTU_RES_1[[#This Row],[Rate name]:[Rate name]]),0),MATCH(OP_RatesTU_RES_1[[#Headers],[United Energy]],Calc_TUR_Net_1[[#Headers],[Ausnet]:[United Energy]],0)),\n\nINDEX(Calc_TUR_NetCL_1[[Ausnet]:[United Energy]],MATCH(OP_RatesTU_RES_1[[#This Row],[Customer type]:[Customer type]],Calc_TUR_NetCL_1[[Customer type]:[Customer type]],0),MATCH(OP_RatesTU_RES_1[[#Headers],[United Energy]],Calc_TUR_NetCL_1[[#Headers],[Ausnet]:[United Energy]],0))),\n\n\nIF(OP_RatesTU_RES_1[[#This Row],[Cost element]:[Cost element]]=\"Environmental\",\nSUMIFS(INDEX(Calc_TUR_Env_1[[Ausnet]:[United Energy]],0,MATCH(OP_RatesTU_RES_1[[#Headers],[United Energy]],Calc_TUR_Env_1[[#Headers],[Ausnet]:[United Energy]],0)),\nCalc_TUR_Env_1[[Customer type]:[Customer type]],OP_RatesTU_RES_1[[#This Row],[Customer type]:[Customer type]],Calc_TUR_Env_1[[Rate type]:[Rate type]],OP_RatesTU_RES_1[[#This Row],[Rate name]:[Rate name]]),\n\"-\")),\"-\")","v":0},null,"Balance","$/kWh","Small business","Environmental",{"$f":"IFERROR(\nIF(OP_RatesTU_SME_1[[#This Row],[Cost element]:[Cost element]]=\"Network\",\nINDEX(Calc_TUR_Net_1[[Ausnet]:[United Energy]],MATCH(1,(Calc_TUR_Net_1[[Customer type]:[Customer type]]=OP_RatesTU_SME_1[[#This Row],[Customer type]:[Customer type]])*(Calc_TUR_Net_1[[Rate type]:[Rate type]]=OP_RatesTU_SME_1[[#This Row],[Rate name]:[Rate name]]),0),MATCH(OP_RatesTU_SME_1[[#Headers],[Ausnet]],Calc_TUR_Net_1[[#Headers],[Ausnet]:[United Energy]],0)),\n\nIF(OP_RatesTU_SME_1[[#This Row],[Cost element]:[Cost element]]=\"Environmental\",\nSUMIFS(INDEX(Calc_TUR_Env_1[[Ausnet]:[United Energy]],0,MATCH(OP_RatesTU_SME_1[[#Headers],[Ausnet]],Calc_TUR_Env_1[[#Headers],[Ausnet]:[United Energy]],0)),\nCalc_TUR_Env_1[[Customer type]:[Customer type]],OP_RatesTU_SME_1[[#This Row],[Customer type]:[Customer type]],Calc_TUR_Env_1[[Rate type]:[Rate type]],OP_RatesTU_SME_1[[#This Row],[Rate name]:[Rate name]]),\n\"-\")),\"-\")","v":-7.3951089067853339E-4},{"$f":"IFERROR(\nIF(OP_RatesTU_SME_1[[#This Row],[Cost element]:[Cost element]]=\"Network\",\nINDEX(Calc_TUR_Net_1[[Ausnet]:[United Energy]],MATCH(1,(Calc_TUR_Net_1[[Customer type]:[Customer type]]=OP_RatesTU_SME_1[[#This Row],[Customer type]:[Customer type]])*(Calc_TUR_Net_1[[Rate type]:[Rate type]]=OP_RatesTU_SME_1[[#This Row],[Rate name]:[Rate name]]),0),MATCH(OP_RatesTU_SME_1[[#Headers],[Citipower]],Calc_TUR_Net_1[[#Headers],[Ausnet]:[United Energy]],0)),\n\nIF(OP_RatesTU_SME_1[[#This Row],[Cost element]:[Cost element]]=\"Environmental\",\nSUMIFS(INDEX(Calc_TUR_Env_1[[Ausnet]:[United Energy]],0,MATCH(OP_RatesTU_SME_1[[#Headers],[Citipower]],Calc_TUR_Env_1[[#Headers],[Ausnet]:[United Energy]],0)),\nCalc_TUR_Env_1[[Customer type]:[Customer type]],OP_RatesTU_SME_1[[#This Row],[Customer type]:[Customer type]],Calc_TUR_Env_1[[Rate type]:[Rate type]],OP_RatesTU_SME_1[[#This Row],[Rate name]:[Rate name]]),\n\"-\")),\"-\")","v":0},{"$f":"IFERROR(\nIF(OP_RatesTU_SME_1[[#This Row],[Cost element]:[Cost element]]=\"Network\",\nINDEX(Calc_TUR_Net_1[[Ausnet]:[United Energy]],MATCH(1,(Calc_TUR_Net_1[[Customer type]:[Customer type]]=OP_RatesTU_SME_1[[#This Row],[Customer type]:[Customer type]])*(Calc_TUR_Net_1[[Rate type]:[Rate type]]=OP_RatesTU_SME_1[[#This Row],[Rate name]:[Rate name]]),0),MATCH(OP_RatesTU_SME_1[[#Headers],[Jemena]],Calc_TUR_Net_1[[#Headers],[Ausnet]:[United Energy]],0)),\n\nIF(OP_RatesTU_SME_1[[#This Row],[Cost element]:[Cost element]]=\"Environmental\",\nSUMIFS(INDEX(Calc_TUR_Env_1[[Ausnet]:[United Energy]],0,MATCH(OP_RatesTU_SME_1[[#Headers],[Jemena]],Calc_TUR_Env_1[[#Headers],[Ausnet]:[United Energy]],0)),\nCalc_TUR_Env_1[[Customer type]:[Customer type]],OP_RatesTU_SME_1[[#This Row],[Customer type]:[Customer type]],Calc_TUR_Env_1[[Rate type]:[Rate type]],OP_RatesTU_SME_1[[#This Row],[Rate name]:[Rate name]]),\n\"-\")),\"-\")","v":0},{"$f":"IFERROR(\nIF(OP_RatesTU_SME_1[[#This Row],[Cost element]:[Cost element]]=\"Network\",\nINDEX(Calc_TUR_Net_1[[Ausnet]:[United Energy]],MATCH(1,(Calc_TUR_Net_1[[Customer type]:[Customer type]]=OP_RatesTU_SME_1[[#This Row],[Customer type]:[Customer type]])*(Calc_TUR_Net_1[[Rate type]:[Rate type]]=OP_RatesTU_SME_1[[#This Row],[Rate name]:[Rate name]]),0),MATCH(OP_RatesTU_SME_1[[#Headers],[Powercor]],Calc_TUR_Net_1[[#Headers],[Ausnet]:[United Energy]],0)),\n\nIF(OP_RatesTU_SME_1[[#This Row],[Cost element]:[Cost element]]=\"Environmental\",\nSUMIFS(INDEX(Calc_TUR_Env_1[[Ausnet]:[United Energy]],0,MATCH(OP_RatesTU_SME_1[[#Headers],[Powercor]],Calc_TUR_Env_1[[#Headers],[Ausnet]:[United Energy]],0)),\nCalc_TUR_Env_1[[Customer type]:[Customer type]],OP_RatesTU_SME_1[[#This Row],[Customer type]:[Customer type]],Calc_TUR_Env_1[[Rate type]:[Rate type]],OP_RatesTU_SME_1[[#This Row],[Rate name]:[Rate name]]),\n\"-\")),\"-\")","v":0},{"$f":"IFERROR(\nIF(OP_RatesTU_SME_1[[#This Row],[Cost element]:[Cost element]]=\"Network\",\nINDEX(Calc_TUR_Net_1[[Ausnet]:[United Energy]],MATCH(1,(Calc_TUR_Net_1[[Customer type]:[Customer type]]=OP_RatesTU_SME_1[[#This Row],[Customer type]:[Customer type]])*(Calc_TUR_Net_1[[Rate type]:[Rate type]]=OP_RatesTU_SME_1[[#This Row],[Rate name]:[Rate name]]),0),MATCH(OP_RatesTU_SME_1[[#Headers],[United Energy]],Calc_TUR_Net_1[[#Headers],[Ausnet]:[United Energy]],0)),\n\nIF(OP_RatesTU_SME_1[[#This Row],[Cost element]:[Cost element]]=\"Environmental\",\nSUMIFS(INDEX(Calc_TUR_Env_1[[Ausnet]:[United Energy]],0,MATCH(OP_RatesTU_SME_1[[#Headers],[United Energy]],Calc_TUR_Env_1[[#Headers],[Ausnet]:[United Energy]],0)),\nCalc_TUR_Env_1[[Customer type]:[Customer type]],OP_RatesTU_SME_1[[#This Row],[Customer type]:[Customer type]],Calc_TUR_Env_1[[Rate type]:[Rate type]],OP_RatesTU_SME_1[[#This Row],[Rate name]:[Rate name]]),\n\"-\")),\"-\")","v":0}]
[null,null,"Single rate","$/kWh","Residential","Environmental",{"$f":"IFERROR(\nIF(OP_RatesTU_RES_1[[#This Row],[Cost element]:[Cost element]]=\"Network\",\nIF(OP_RatesTU_RES_1[[#This Row],[Rate name]:[Rate name]]<>\"Controlled load\",\nINDEX(Calc_TUR_Net_1[[Ausnet]:[United Energy]],MATCH(1,(Calc_TUR_Net_1[[Customer type]:[Customer type]]=OP_RatesTU_RES_1[[#This Row],[Customer type]:[Customer type]])*(Calc_TUR_Net_1[[Rate type]:[Rate type]]=OP_RatesTU_RES_1[[#This Row],[Rate name]:[Rate name]]),0),MATCH(OP_RatesTU_RES_1[[#Headers],[Ausnet]],Calc_TUR_Net_1[[#Headers],[Ausnet]:[United Energy]],0)),\n\nINDEX(Calc_TUR_NetCL_1[[Ausnet]:[United Energy]],MATCH(OP_RatesTU_RES_1[[#This Row],[Customer type]:[Customer type]],Calc_TUR_NetCL_1[[Customer type]:[Customer type]],0),MATCH(OP_RatesTU_RES_1[[#Headers],[Ausnet]],Calc_TUR_NetCL_1[[#Headers],[Ausnet]:[United Energy]],0))),\n\n\nIF(OP_RatesTU_RES_1[[#This Row],[Cost element]:[Cost element]]=\"Environmental\",\nSUMIFS(INDEX(Calc_TUR_Env_1[[Ausnet]:[United Energy]],0,MATCH(OP_RatesTU_RES_1[[#Headers],[Ausnet]],Calc_TUR_Env_1[[#Headers],[Ausnet]:[United Energy]],0)),\nCalc_TUR_Env_1[[Customer type]:[Customer type]],OP_RatesTU_RES_1[[#This Row],[Customer type]:[Customer type]],Calc_TUR_Env_1[[Rate type]:[Rate type]],OP_RatesTU_RES_1[[#This Row],[Rate name]:[Rate name]]),\n\"-\")),\"-\")","v":0},{"$f":"IFERROR(\nIF(OP_RatesTU_RES_1[[#This Row],[Cost element]:[Cost element]]=\"Network\",\nIF(OP_RatesTU_RES_1[[#This Row],[Rate name]:[Rate name]]<>\"Controlled load\",\nINDEX(Calc_TUR_Net_1[[Ausnet]:[United Energy]],MATCH(1,(Calc_TUR_Net_1[[Customer type]:[Customer type]]=OP_RatesTU_RES_1[[#This Row],[Customer type]:[Customer type]])*(Calc_TUR_Net_1[[Rate type]:[Rate type]]=OP_RatesTU_RES_1[[#This Row],[Rate name]:[Rate name]]),0),MATCH(OP_RatesTU_RES_1[[#Headers],[Citipower]],Calc_TUR_Net_1[[#Headers],[Ausnet]:[United Energy]],0)),\n\nINDEX(Calc_TUR_NetCL_1[[Ausnet]:[United Energy]],MATCH(OP_RatesTU_RES_1[[#This Row],[Customer type]:[Customer type]],Calc_TUR_NetCL_1[[Customer type]:[Customer type]],0),MATCH(OP_RatesTU_RES_1[[#Headers],[Citipower]],Calc_TUR_NetCL_1[[#Headers],[Ausnet]:[United Energy]],0))),\n\n\nIF(OP_RatesTU_RES_1[[#This Row],[Cost element]:[Cost element]]=\"Environmental\",\nSUMIFS(INDEX(Calc_TUR_Env_1[[Ausnet]:[United Energy]],0,MATCH(OP_RatesTU_RES_1[[#Headers],[Citipower]],Calc_TUR_Env_1[[#Headers],[Ausnet]:[United Energy]],0)),\nCalc_TUR_Env_1[[Customer type]:[Customer type]],OP_RatesTU_RES_1[[#This Row],[Customer type]:[Customer type]],Calc_TUR_Env_1[[Rate type]:[Rate type]],OP_RatesTU_RES_1[[#This Row],[Rate name]:[Rate name]]),\n\"-\")),\"-\")","v":-7.1464584159526903E-4},{"$f":"IFERROR(\nIF(OP_RatesTU_RES_1[[#This Row],[Cost element]:[Cost element]]=\"Network\",\nIF(OP_RatesTU_RES_1[[#This Row],[Rate name]:[Rate name]]<>\"Controlled load\",\nINDEX(Calc_TUR_Net_1[[Ausnet]:[United Energy]],MATCH(1,(Calc_TUR_Net_1[[Customer type]:[Customer type]]=OP_RatesTU_RES_1[[#This Row],[Customer type]:[Customer type]])*(Calc_TUR_Net_1[[Rate type]:[Rate type]]=OP_RatesTU_RES_1[[#This Row],[Rate name]:[Rate name]]),0),MATCH(OP_RatesTU_RES_1[[#Headers],[Jemena]],Calc_TUR_Net_1[[#Headers],[Ausnet]:[United Energy]],0)),\n\nINDEX(Calc_TUR_NetCL_1[[Ausnet]:[United Energy]],MATCH(OP_RatesTU_RES_1[[#This Row],[Customer type]:[Customer type]],Calc_TUR_NetCL_1[[Customer type]:[Customer type]],0),MATCH(OP_RatesTU_RES_1[[#Headers],[Jemena]],Calc_TUR_NetCL_1[[#Headers],[Ausnet]:[United Energy]],0))),\n\n\nIF(OP_RatesTU_RES_1[[#This Row],[Cost element]:[Cost element]]=\"Environmental\",\nSUMIFS(INDEX(Calc_TUR_Env_1[[Ausnet]:[United Energy]],0,MATCH(OP_RatesTU_RES_1[[#Headers],[Jemena]],Calc_TUR_Env_1[[#Headers],[Ausnet]:[United Energy]],0)),\nCalc_TUR_Env_1[[Customer type]:[Customer type]],OP_RatesTU_RES_1[[#This Row],[Customer type]:[Customer type]],Calc_TUR_Env_1[[Rate type]:[Rate type]],OP_RatesTU_RES_1[[#This Row],[Rate name]:[Rate name]]),\n\"-\")),\"-\")","v":-7.1777771867140392E-4},{"$f":"IFERROR(\nIF(OP_RatesTU_RES_1[[#This Row],[Cost element]:[Cost element]]=\"Network\",\nIF(OP_RatesTU_RES_1[[#This Row],[Rate name]:[Rate name]]<>\"Controlled load\",\nINDEX(Calc_TUR_Net_1[[Ausnet]:[United Energy]],MATCH(1,(Calc_TUR_Net_1[[Customer type]:[Customer type]]=OP_RatesTU_RES_1[[#This Row],[Customer type]:[Customer type]])*(Calc_TUR_Net_1[[Rate type]:[Rate type]]=OP_RatesTU_RES_1[[#This Row],[Rate name]:[Rate name]]),0),MATCH(OP_RatesTU_RES_1[[#Headers],[Powercor]],Calc_TUR_Net_1[[#Headers],[Ausnet]:[United Energy]],0)),\n\nINDEX(Calc_TUR_NetCL_1[[Ausnet]:[United Energy]],MATCH(OP_RatesTU_RES_1[[#This Row],[Customer type]:[Customer type]],Calc_TUR_NetCL_1[[Customer type]:[Customer type]],0),MATCH(OP_RatesTU_RES_1[[#Headers],[Powercor]],Calc_TUR_NetCL_1[[#Headers],[Ausnet]:[United Energy]],0))),\n\n\nIF(OP_RatesTU_RES_1[[#This Row],[Cost element]:[Cost element]]=\"Environmental\",\nSUMIFS(INDEX(Calc_TUR_Env_1[[Ausnet]:[United Energy]],0,MATCH(OP_RatesTU_RES_1[[#Headers],[Powercor]],Calc_TUR_Env_1[[#Headers],[Ausnet]:[United Energy]],0)),\nCalc_TUR_Env_1[[Customer type]:[Customer type]],OP_RatesTU_RES_1[[#This Row],[Customer type]:[Customer type]],Calc_TUR_Env_1[[Rate type]:[Rate type]],OP_RatesTU_RES_1[[#This Row],[Rate name]:[Rate name]]),\n\"-\")),\"-\")","v":-7.2956666243540272E-4},{"$f":"IFERROR(\nIF(OP_RatesTU_RES_1[[#This Row],[Cost element]:[Cost element]]=\"Network\",\nIF(OP_RatesTU_RES_1[[#This Row],[Rate name]:[Rate name]]<>\"Controlled load\",\nINDEX(Calc_TUR_Net_1[[Ausnet]:[United Energy]],MATCH(1,(Calc_TUR_Net_1[[Customer type]:[Customer type]]=OP_RatesTU_RES_1[[#This Row],[Customer type]:[Customer type]])*(Calc_TUR_Net_1[[Rate type]:[Rate type]]=OP_RatesTU_RES_1[[#This Row],[Rate name]:[Rate name]]),0),MATCH(OP_RatesTU_RES_1[[#Headers],[United Energy]],Calc_TUR_Net_1[[#Headers],[Ausnet]:[United Energy]],0)),\n\nINDEX(Calc_TUR_NetCL_1[[Ausnet]:[United Energy]],MATCH(OP_RatesTU_RES_1[[#This Row],[Customer type]:[Customer type]],Calc_TUR_NetCL_1[[Customer type]:[Customer type]],0),MATCH(OP_RatesTU_RES_1[[#Headers],[United Energy]],Calc_TUR_NetCL_1[[#Headers],[Ausnet]:[United Energy]],0))),\n\n\nIF(OP_RatesTU_RES_1[[#This Row],[Cost element]:[Cost element]]=\"Environmental\",\nSUMIFS(INDEX(Calc_TUR_Env_1[[Ausnet]:[United Energy]],0,MATCH(OP_RatesTU_RES_1[[#Headers],[United Energy]],Calc_TUR_Env_1[[#Headers],[Ausnet]:[United Energy]],0)),\nCalc_TUR_Env_1[[Customer type]:[Customer type]],OP_RatesTU_RES_1[[#This Row],[Customer type]:[Customer type]],Calc_TUR_Env_1[[Rate type]:[Rate type]],OP_RatesTU_RES_1[[#This Row],[Rate name]:[Rate name]]),\n\"-\")),\"-\")","v":-7.1550941312983484E-4},null,"Single rate","$/kWh","Small business","Environmental",{"$f":"IFERROR(\nIF(OP_RatesTU_SME_1[[#This Row],[Cost element]:[Cost element]]=\"Network\",\nINDEX(Calc_TUR_Net_1[[Ausnet]:[United Energy]],MATCH(1,(Calc_TUR_Net_1[[Customer type]:[Customer type]]=OP_RatesTU_SME_1[[#This Row],[Customer type]:[Customer type]])*(Calc_TUR_Net_1[[Rate type]:[Rate type]]=OP_RatesTU_SME_1[[#This Row],[Rate name]:[Rate name]]),0),MATCH(OP_RatesTU_SME_1[[#Headers],[Ausnet]],Calc_TUR_Net_1[[#Headers],[Ausnet]:[United Energy]],0)),\n\nIF(OP_RatesTU_SME_1[[#This Row],[Cost element]:[Cost element]]=\"Environmental\",\nSUMIFS(INDEX(Calc_TUR_Env_1[[Ausnet]:[United Energy]],0,MATCH(OP_RatesTU_SME_1[[#Headers],[Ausnet]],Calc_TUR_Env_1[[#Headers],[Ausnet]:[United Energy]],0)),\nCalc_TUR_Env_1[[Customer type]:[Customer type]],OP_RatesTU_SME_1[[#This Row],[Customer type]:[Customer type]],Calc_TUR_Env_1[[Rate type]:[Rate type]],OP_RatesTU_SME_1[[#This Row],[Rate name]:[Rate name]]),\n\"-\")),\"-\")","v":0},{"$f":"IFERROR(\nIF(OP_RatesTU_SME_1[[#This Row],[Cost element]:[Cost element]]=\"Network\",\nINDEX(Calc_TUR_Net_1[[Ausnet]:[United Energy]],MATCH(1,(Calc_TUR_Net_1[[Customer type]:[Customer type]]=OP_RatesTU_SME_1[[#This Row],[Customer type]:[Customer type]])*(Calc_TUR_Net_1[[Rate type]:[Rate type]]=OP_RatesTU_SME_1[[#This Row],[Rate name]:[Rate name]]),0),MATCH(OP_RatesTU_SME_1[[#Headers],[Citipower]],Calc_TUR_Net_1[[#Headers],[Ausnet]:[United Energy]],0)),\n\nIF(OP_RatesTU_SME_1[[#This Row],[Cost element]:[Cost element]]=\"Environmental\",\nSUMIFS(INDEX(Calc_TUR_Env_1[[Ausnet]:[United Energy]],0,MATCH(OP_RatesTU_SME_1[[#Headers],[Citipower]],Calc_TUR_Env_1[[#Headers],[Ausnet]:[United Energy]],0)),\nCalc_TUR_Env_1[[Customer type]:[Customer type]],OP_RatesTU_SME_1[[#This Row],[Customer type]:[Customer type]],Calc_TUR_Env_1[[Rate type]:[Rate type]],OP_RatesTU_SME_1[[#This Row],[Rate name]:[Rate name]]),\n\"-\")),\"-\")","v":-7.1464584159526903E-4},{"$f":"IFERROR(\nIF(OP_RatesTU_SME_1[[#This Row],[Cost element]:[Cost element]]=\"Network\",\nINDEX(Calc_TUR_Net_1[[Ausnet]:[United Energy]],MATCH(1,(Calc_TUR_Net_1[[Customer type]:[Customer type]]=OP_RatesTU_SME_1[[#This Row],[Customer type]:[Customer type]])*(Calc_TUR_Net_1[[Rate type]:[Rate type]]=OP_RatesTU_SME_1[[#This Row],[Rate name]:[Rate name]]),0),MATCH(OP_RatesTU_SME_1[[#Headers],[Jemena]],Calc_TUR_Net_1[[#Headers],[Ausnet]:[United Energy]],0)),\n\nIF(OP_RatesTU_SME_1[[#This Row],[Cost element]:[Cost element]]=\"Environmental\",\nSUMIFS(INDEX(Calc_TUR_Env_1[[Ausnet]:[United Energy]],0,MATCH(OP_RatesTU_SME_1[[#Headers],[Jemena]],Calc_TUR_Env_1[[#Headers],[Ausnet]:[United Energy]],0)),\nCalc_TUR_Env_1[[Customer type]:[Customer type]],OP_RatesTU_SME_1[[#This Row],[Customer type]:[Customer type]],Calc_TUR_Env_1[[Rate type]:[Rate type]],OP_RatesTU_SME_1[[#This Row],[Rate name]:[Rate name]]),\n\"-\")),\"-\")","v":-7.1777771867140392E-4},{"$f":"IFERROR(\nIF(OP_RatesTU_SME_1[[#This Row],[Cost element]:[Cost element]]=\"Network\",\nINDEX(Calc_TUR_Net_1[[Ausnet]:[United Energy]],MATCH(1,(Calc_TUR_Net_1[[Customer type]:[Customer type]]=OP_RatesTU_SME_1[[#This Row],[Customer type]:[Customer type]])*(Calc_TUR_Net_1[[Rate type]:[Rate type]]=OP_RatesTU_SME_1[[#This Row],[Rate name]:[Rate name]]),0),MATCH(OP_RatesTU_SME_1[[#Headers],[Powercor]],Calc_TUR_Net_1[[#Headers],[Ausnet]:[United Energy]],0)),\n\nIF(OP_RatesTU_SME_1[[#This Row],[Cost element]:[Cost element]]=\"Environmental\",\nSUMIFS(INDEX(Calc_TUR_Env_1[[Ausnet]:[United Energy]],0,MATCH(OP_RatesTU_SME_1[[#Headers],[Powercor]],Calc_TUR_Env_1[[#Headers],[Ausnet]:[United Energy]],0)),\nCalc_TUR_Env_1[[Customer type]:[Customer type]],OP_RatesTU_SME_1[[#This Row],[Customer type]:[Customer type]],Calc_TUR_Env_1[[Rate type]:[Rate type]],OP_RatesTU_SME_1[[#This Row],[Rate name]:[Rate name]]),\n\"-\")),\"-\")","v":-7.2956666243540272E-4},{"$f":"IFERROR(\nIF(OP_RatesTU_SME_1[[#This Row],[Cost element]:[Cost element]]=\"Network\",\nINDEX(Calc_TUR_Net_1[[Ausnet]:[United Energy]],MATCH(1,(Calc_TUR_Net_1[[Customer type]:[Customer type]]=OP_RatesTU_SME_1[[#This Row],[Customer type]:[Customer type]])*(Calc_TUR_Net_1[[Rate type]:[Rate type]]=OP_RatesTU_SME_1[[#This Row],[Rate name]:[Rate name]]),0),MATCH(OP_RatesTU_SME_1[[#Headers],[United Energy]],Calc_TUR_Net_1[[#Headers],[Ausnet]:[United Energy]],0)),\n\nIF(OP_RatesTU_SME_1[[#This Row],[Cost element]:[Cost element]]=\"Environmental\",\nSUMIFS(INDEX(Calc_TUR_Env_1[[Ausnet]:[United Energy]],0,MATCH(OP_RatesTU_SME_1[[#Headers],[United Energy]],Calc_TUR_Env_1[[#Headers],[Ausnet]:[United Energy]],0)),\nCalc_TUR_Env_1[[Customer type]:[Customer type]],OP_RatesTU_SME_1[[#This Row],[Customer type]:[Customer type]],Calc_TUR_Env_1[[Rate type]:[Rate type]],OP_RatesTU_SME_1[[#This Row],[Rate name]:[Rate name]]),\n\"-\")),\"-\")","v":-7.1550941312983484E-4}]
[null,null,"Peak","$/kWh","Residential","Environmental",{"$f":"IFERROR(\nIF(OP_RatesTU_RES_1[[#This Row],[Cost element]:[Cost element]]=\"Network\",\nIF(OP_RatesTU_RES_1[[#This Row],[Rate name]:[Rate name]]<>\"Controlled load\",\nINDEX(Calc_TUR_Net_1[[Ausnet]:[United Energy]],MATCH(1,(Calc_TUR_Net_1[[Customer type]:[Customer type]]=OP_RatesTU_RES_1[[#This Row],[Customer type]:[Customer type]])*(Calc_TUR_Net_1[[Rate type]:[Rate type]]=OP_RatesTU_RES_1[[#This Row],[Rate name]:[Rate name]]),0),MATCH(OP_RatesTU_RES_1[[#Headers],[Ausnet]],Calc_TUR_Net_1[[#Headers],[Ausnet]:[United Energy]],0)),\n\nINDEX(Calc_TUR_NetCL_1[[Ausnet]:[United Energy]],MATCH(OP_RatesTU_RES_1[[#This Row],[Customer type]:[Customer type]],Calc_TUR_NetCL_1[[Customer type]:[Customer type]],0),MATCH(OP_RatesTU_RES_1[[#Headers],[Ausnet]],Calc_TUR_NetCL_1[[#Headers],[Ausnet]:[United Energy]],0))),\n\n\nIF(OP_RatesTU_RES_1[[#This Row],[Cost element]:[Cost element]]=\"Environmental\",\nSUMIFS(INDEX(Calc_TUR_Env_1[[Ausnet]:[United Energy]],0,MATCH(OP_RatesTU_RES_1[[#Headers],[Ausnet]],Calc_TUR_Env_1[[#Headers],[Ausnet]:[United Energy]],0)),\nCalc_TUR_Env_1[[Customer type]:[Customer type]],OP_RatesTU_RES_1[[#This Row],[Customer type]:[Customer type]],Calc_TUR_Env_1[[Rate type]:[Rate type]],OP_RatesTU_RES_1[[#This Row],[Rate name]:[Rate name]]),\n\"-\")),\"-\")","v":-7.3951089067853339E-4},{"$f":"IFERROR(\nIF(OP_RatesTU_RES_1[[#This Row],[Cost element]:[Cost element]]=\"Network\",\nIF(OP_RatesTU_RES_1[[#This Row],[Rate name]:[Rate name]]<>\"Controlled load\",\nINDEX(Calc_TUR_Net_1[[Ausnet]:[United Energy]],MATCH(1,(Calc_TUR_Net_1[[Customer type]:[Customer type]]=OP_RatesTU_RES_1[[#This Row],[Customer type]:[Customer type]])*(Calc_TUR_Net_1[[Rate type]:[Rate type]]=OP_RatesTU_RES_1[[#This Row],[Rate name]:[Rate name]]),0),MATCH(OP_RatesTU_RES_1[[#Headers],[Citipower]],Calc_TUR_Net_1[[#Headers],[Ausnet]:[United Energy]],0)),\n\nINDEX(Calc_TUR_NetCL_1[[Ausnet]:[United Energy]],MATCH(OP_RatesTU_RES_1[[#This Row],[Customer type]:[Customer type]],Calc_TUR_NetCL_1[[Customer type]:[Customer type]],0),MATCH(OP_RatesTU_RES_1[[#Headers],[Citipower]],Calc_TUR_NetCL_1[[#Headers],[Ausnet]:[United Energy]],0))),\n\n\nIF(OP_RatesTU_RES_1[[#This Row],[Cost element]:[Cost element]]=\"Environmental\",\nSUMIFS(INDEX(Calc_TUR_Env_1[[Ausnet]:[United Energy]],0,MATCH(OP_RatesTU_RES_1[[#Headers],[Citipower]],Calc_TUR_Env_1[[#Headers],[Ausnet]:[United Energy]],0)),\nCalc_TUR_Env_1[[Customer type]:[Customer type]],OP_RatesTU_RES_1[[#This Row],[Customer type]:[Customer type]],Calc_TUR_Env_1[[Rate type]:[Rate type]],OP_RatesTU_RES_1[[#This Row],[Rate name]:[Rate name]]),\n\"-\")),\"-\")","v":-7.1464584159526903E-4},{"$f":"IFERROR(\nIF(OP_RatesTU_RES_1[[#This Row],[Cost element]:[Cost element]]=\"Network\",\nIF(OP_RatesTU_RES_1[[#This Row],[Rate name]:[Rate name]]<>\"Controlled load\",\nINDEX(Calc_TUR_Net_1[[Ausnet]:[United Energy]],MATCH(1,(Calc_TUR_Net_1[[Customer type]:[Customer type]]=OP_RatesTU_RES_1[[#This Row],[Customer type]:[Customer type]])*(Calc_TUR_Net_1[[Rate type]:[Rate type]]=OP_RatesTU_RES_1[[#This Row],[Rate name]:[Rate name]]),0),MATCH(OP_RatesTU_RES_1[[#Headers],[Jemena]],Calc_TUR_Net_1[[#Headers],[Ausnet]:[United Energy]],0)),\n\nINDEX(Calc_TUR_NetCL_1[[Ausnet]:[United Energy]],MATCH(OP_RatesTU_RES_1[[#This Row],[Customer type]:[Customer type]],Calc_TUR_NetCL_1[[Customer type]:[Customer type]],0),MATCH(OP_RatesTU_RES_1[[#Headers],[Jemena]],Calc_TUR_NetCL_1[[#Headers],[Ausnet]:[United Energy]],0))),\n\n\nIF(OP_RatesTU_RES_1[[#This Row],[Cost element]:[Cost element]]=\"Environmental\",\nSUMIFS(INDEX(Calc_TUR_Env_1[[Ausnet]:[United Energy]],0,MATCH(OP_RatesTU_RES_1[[#Headers],[Jemena]],Calc_TUR_Env_1[[#Headers],[Ausnet]:[United Energy]],0)),\nCalc_TUR_Env_1[[Customer type]:[Customer type]],OP_RatesTU_RES_1[[#This Row],[Customer type]:[Customer type]],Calc_TUR_Env_1[[Rate type]:[Rate type]],OP_RatesTU_RES_1[[#This Row],[Rate name]:[Rate name]]),\n\"-\")),\"-\")","v":-7.1777771867140392E-4},{"$f":"IFERROR(\nIF(OP_RatesTU_RES_1[[#This Row],[Cost element]:[Cost element]]=\"Network\",\nIF(OP_RatesTU_RES_1[[#This Row],[Rate name]:[Rate name]]<>\"Controlled load\",\nINDEX(Calc_TUR_Net_1[[Ausnet]:[United Energy]],MATCH(1,(Calc_TUR_Net_1[[Customer type]:[Customer type]]=OP_RatesTU_RES_1[[#This Row],[Customer type]:[Customer type]])*(Calc_TUR_Net_1[[Rate type]:[Rate type]]=OP_RatesTU_RES_1[[#This Row],[Rate name]:[Rate name]]),0),MATCH(OP_RatesTU_RES_1[[#Headers],[Powercor]],Calc_TUR_Net_1[[#Headers],[Ausnet]:[United Energy]],0)),\n\nINDEX(Calc_TUR_NetCL_1[[Ausnet]:[United Energy]],MATCH(OP_RatesTU_RES_1[[#This Row],[Customer type]:[Customer type]],Calc_TUR_NetCL_1[[Customer type]:[Customer type]],0),MATCH(OP_RatesTU_RES_1[[#Headers],[Powercor]],Calc_TUR_NetCL_1[[#Headers],[Ausnet]:[United Energy]],0))),\n\n\nIF(OP_RatesTU_RES_1[[#This Row],[Cost element]:[Cost element]]=\"Environmental\",\nSUMIFS(INDEX(Calc_TUR_Env_1[[Ausnet]:[United Energy]],0,MATCH(OP_RatesTU_RES_1[[#Headers],[Powercor]],Calc_TUR_Env_1[[#Headers],[Ausnet]:[United Energy]],0)),\nCalc_TUR_Env_1[[Customer type]:[Customer type]],OP_RatesTU_RES_1[[#This Row],[Customer type]:[Customer type]],Calc_TUR_Env_1[[Rate type]:[Rate type]],OP_RatesTU_RES_1[[#This Row],[Rate name]:[Rate name]]),\n\"-\")),\"-\")","v":-7.2956666243540272E-4},{"$f":"IFERROR(\nIF(OP_RatesTU_RES_1[[#This Row],[Cost element]:[Cost element]]=\"Network\",\nIF(OP_RatesTU_RES_1[[#This Row],[Rate name]:[Rate name]]<>\"Controlled load\",\nINDEX(Calc_TUR_Net_1[[Ausnet]:[United Energy]],MATCH(1,(Calc_TUR_Net_1[[Customer type]:[Customer type]]=OP_RatesTU_RES_1[[#This Row],[Customer type]:[Customer type]])*(Calc_TUR_Net_1[[Rate type]:[Rate type]]=OP_RatesTU_RES_1[[#This Row],[Rate name]:[Rate name]]),0),MATCH(OP_RatesTU_RES_1[[#Headers],[United Energy]],Calc_TUR_Net_1[[#Headers],[Ausnet]:[United Energy]],0)),\n\nINDEX(Calc_TUR_NetCL_1[[Ausnet]:[United Energy]],MATCH(OP_RatesTU_RES_1[[#This Row],[Customer type]:[Customer type]],Calc_TUR_NetCL_1[[Customer type]:[Customer type]],0),MATCH(OP_RatesTU_RES_1[[#Headers],[United Energy]],Calc_TUR_NetCL_1[[#Headers],[Ausnet]:[United Energy]],0))),\n\n\nIF(OP_RatesTU_RES_1[[#This Row],[Cost element]:[Cost element]]=\"Environmental\",\nSUMIFS(INDEX(Calc_TUR_Env_1[[Ausnet]:[United Energy]],0,MATCH(OP_RatesTU_RES_1[[#Headers],[United Energy]],Calc_TUR_Env_1[[#Headers],[Ausnet]:[United Energy]],0)),\nCalc_TUR_Env_1[[Customer type]:[Customer type]],OP_RatesTU_RES_1[[#This Row],[Customer type]:[Customer type]],Calc_TUR_Env_1[[Rate type]:[Rate type]],OP_RatesTU_RES_1[[#This Row],[Rate name]:[Rate name]]),\n\"-\")),\"-\")","v":-7.1550941312983484E-4},null,"Peak","$/kWh","Small business","Environmental",{"$f":"IFERROR(\nIF(OP_RatesTU_SME_1[[#This Row],[Cost element]:[Cost element]]=\"Network\",\nINDEX(Calc_TUR_Net_1[[Ausnet]:[United Energy]],MATCH(1,(Calc_TUR_Net_1[[Customer type]:[Customer type]]=OP_RatesTU_SME_1[[#This Row],[Customer type]:[Customer type]])*(Calc_TUR_Net_1[[Rate type]:[Rate type]]=OP_RatesTU_SME_1[[#This Row],[Rate name]:[Rate name]]),0),MATCH(OP_RatesTU_SME_1[[#Headers],[Ausnet]],Calc_TUR_Net_1[[#Headers],[Ausnet]:[United Energy]],0)),\n\nIF(OP_RatesTU_SME_1[[#This Row],[Cost element]:[Cost element]]=\"Environmental\",\nSUMIFS(INDEX(Calc_TUR_Env_1[[Ausnet]:[United Energy]],0,MATCH(OP_RatesTU_SME_1[[#Headers],[Ausnet]],Calc_TUR_Env_1[[#Headers],[Ausnet]:[United Energy]],0)),\nCalc_TUR_Env_1[[Customer type]:[Customer type]],OP_RatesTU_SME_1[[#This Row],[Customer type]:[Customer type]],Calc_TUR_Env_1[[Rate type]:[Rate type]],OP_RatesTU_SME_1[[#This Row],[Rate name]:[Rate name]]),\n\"-\")),\"-\")","v":-7.3951089067853339E-4},{"$f":"IFERROR(\nIF(OP_RatesTU_SME_1[[#This Row],[Cost element]:[Cost element]]=\"Network\",\nINDEX(Calc_TUR_Net_1[[Ausnet]:[United Energy]],MATCH(1,(Calc_TUR_Net_1[[Customer type]:[Customer type]]=OP_RatesTU_SME_1[[#This Row],[Customer type]:[Customer type]])*(Calc_TUR_Net_1[[Rate type]:[Rate type]]=OP_RatesTU_SME_1[[#This Row],[Rate name]:[Rate name]]),0),MATCH(OP_RatesTU_SME_1[[#Headers],[Citipower]],Calc_TUR_Net_1[[#Headers],[Ausnet]:[United Energy]],0)),\n\nIF(OP_RatesTU_SME_1[[#This Row],[Cost element]:[Cost element]]=\"Environmental\",\nSUMIFS(INDEX(Calc_TUR_Env_1[[Ausnet]:[United Energy]],0,MATCH(OP_RatesTU_SME_1[[#Headers],[Citipower]],Calc_TUR_Env_1[[#Headers],[Ausnet]:[United Energy]],0)),\nCalc_TUR_Env_1[[Customer type]:[Customer type]],OP_RatesTU_SME_1[[#This Row],[Customer type]:[Customer type]],Calc_TUR_Env_1[[Rate type]:[Rate type]],OP_RatesTU_SME_1[[#This Row],[Rate name]:[Rate name]]),\n\"-\")),\"-\")","v":-7.1464584159526903E-4},{"$f":"IFERROR(\nIF(OP_RatesTU_SME_1[[#This Row],[Cost element]:[Cost element]]=\"Network\",\nINDEX(Calc_TUR_Net_1[[Ausnet]:[United Energy]],MATCH(1,(Calc_TUR_Net_1[[Customer type]:[Customer type]]=OP_RatesTU_SME_1[[#This Row],[Customer type]:[Customer type]])*(Calc_TUR_Net_1[[Rate type]:[Rate type]]=OP_RatesTU_SME_1[[#This Row],[Rate name]:[Rate name]]),0),MATCH(OP_RatesTU_SME_1[[#Headers],[Jemena]],Calc_TUR_Net_1[[#Headers],[Ausnet]:[United Energy]],0)),\n\nIF(OP_RatesTU_SME_1[[#This Row],[Cost element]:[Cost element]]=\"Environmental\",\nSUMIFS(INDEX(Calc_TUR_Env_1[[Ausnet]:[United Energy]],0,MATCH(OP_RatesTU_SME_1[[#Headers],[Jemena]],Calc_TUR_Env_1[[#Headers],[Ausnet]:[United Energy]],0)),\nCalc_TUR_Env_1[[Customer type]:[Customer type]],OP_RatesTU_SME_1[[#This Row],[Customer type]:[Customer type]],Calc_TUR_Env_1[[Rate type]:[Rate type]],OP_RatesTU_SME_1[[#This Row],[Rate name]:[Rate name]]),\n\"-\")),\"-\")","v":-7.1777771867140392E-4},{"$f":"IFERROR(\nIF(OP_RatesTU_SME_1[[#This Row],[Cost element]:[Cost element]]=\"Network\",\nINDEX(Calc_TUR_Net_1[[Ausnet]:[United Energy]],MATCH(1,(Calc_TUR_Net_1[[Customer type]:[Customer type]]=OP_RatesTU_SME_1[[#This Row],[Customer type]:[Customer type]])*(Calc_TUR_Net_1[[Rate type]:[Rate type]]=OP_RatesTU_SME_1[[#This Row],[Rate name]:[Rate name]]),0),MATCH(OP_RatesTU_SME_1[[#Headers],[Powercor]],Calc_TUR_Net_1[[#Headers],[Ausnet]:[United Energy]],0)),\n\nIF(OP_RatesTU_SME_1[[#This Row],[Cost element]:[Cost element]]=\"Environmental\",\nSUMIFS(INDEX(Calc_TUR_Env_1[[Ausnet]:[United Energy]],0,MATCH(OP_RatesTU_SME_1[[#Headers],[Powercor]],Calc_TUR_Env_1[[#Headers],[Ausnet]:[United Energy]],0)),\nCalc_TUR_Env_1[[Customer type]:[Customer type]],OP_RatesTU_SME_1[[#This Row],[Customer type]:[Customer type]],Calc_TUR_Env_1[[Rate type]:[Rate type]],OP_RatesTU_SME_1[[#This Row],[Rate name]:[Rate name]]),\n\"-\")),\"-\")","v":-7.2956666243540272E-4},{"$f":"IFERROR(\nIF(OP_RatesTU_SME_1[[#This Row],[Cost element]:[Cost element]]=\"Network\",\nINDEX(Calc_TUR_Net_1[[Ausnet]:[United Energy]],MATCH(1,(Calc_TUR_Net_1[[Customer type]:[Customer type]]=OP_RatesTU_SME_1[[#This Row],[Customer type]:[Customer type]])*(Calc_TUR_Net_1[[Rate type]:[Rate type]]=OP_RatesTU_SME_1[[#This Row],[Rate name]:[Rate name]]),0),MATCH(OP_RatesTU_SME_1[[#Headers],[United Energy]],Calc_TUR_Net_1[[#Headers],[Ausnet]:[United Energy]],0)),\n\nIF(OP_RatesTU_SME_1[[#This Row],[Cost element]:[Cost element]]=\"Environmental\",\nSUMIFS(INDEX(Calc_TUR_Env_1[[Ausnet]:[United Energy]],0,MATCH(OP_RatesTU_SME_1[[#Headers],[United Energy]],Calc_TUR_Env_1[[#Headers],[Ausnet]:[United Energy]],0)),\nCalc_TUR_Env_1[[Customer type]:[Customer type]],OP_RatesTU_SME_1[[#This Row],[Customer type]:[Customer type]],Calc_TUR_Env_1[[Rate type]:[Rate type]],OP_RatesTU_SME_1[[#This Row],[Rate name]:[Rate name]]),\n\"-\")),\"-\")","v":-7.1550941312983484E-4}]
[null,null,"Off peak","$/kWh","Residential","Environmental",{"$f":"IFERROR(\nIF(OP_RatesTU_RES_1[[#This Row],[Cost element]:[Cost element]]=\"Network\",\nIF(OP_RatesTU_RES_1[[#This Row],[Rate name]:[Rate name]]<>\"Controlled load\",\nINDEX(Calc_TUR_Net_1[[Ausnet]:[United Energy]],MATCH(1,(Calc_TUR_Net_1[[Customer type]:[Customer type]]=OP_RatesTU_RES_1[[#This Row],[Customer type]:[Customer type]])*(Calc_TUR_Net_1[[Rate type]:[Rate type]]=OP_RatesTU_RES_1[[#This Row],[Rate name]:[Rate name]]),0),MATCH(OP_RatesTU_RES_1[[#Headers],[Ausnet]],Calc_TUR_Net_1[[#Headers],[Ausnet]:[United Energy]],0)),\n\nINDEX(Calc_TUR_NetCL_1[[Ausnet]:[United Energy]],MATCH(OP_RatesTU_RES_1[[#This Row],[Customer type]:[Customer type]],Calc_TUR_NetCL_1[[Customer type]:[Customer type]],0),MATCH(OP_RatesTU_RES_1[[#Headers],[Ausnet]],Calc_TUR_NetCL_1[[#Headers],[Ausnet]:[United Energy]],0))),\n\n\nIF(OP_RatesTU_RES_1[[#This Row],[Cost element]:[Cost element]]=\"Environmental\",\nSUMIFS(INDEX(Calc_TUR_Env_1[[Ausnet]:[United Energy]],0,MATCH(OP_RatesTU_RES_1[[#Headers],[Ausnet]],Calc_TUR_Env_1[[#Headers],[Ausnet]:[United Energy]],0)),\nCalc_TUR_Env_1[[Customer type]:[Customer type]],OP_RatesTU_RES_1[[#This Row],[Customer type]:[Customer type]],Calc_TUR_Env_1[[Rate type]:[Rate type]],OP_RatesTU_RES_1[[#This Row],[Rate name]:[Rate name]]),\n\"-\")),\"-\")","v":-7.3951089067853339E-4},{"$f":"IFERROR(\nIF(OP_RatesTU_RES_1[[#This Row],[Cost element]:[Cost element]]=\"Network\",\nIF(OP_RatesTU_RES_1[[#This Row],[Rate name]:[Rate name]]<>\"Controlled load\",\nINDEX(Calc_TUR_Net_1[[Ausnet]:[United Energy]],MATCH(1,(Calc_TUR_Net_1[[Customer type]:[Customer type]]=OP_RatesTU_RES_1[[#This Row],[Customer type]:[Customer type]])*(Calc_TUR_Net_1[[Rate type]:[Rate type]]=OP_RatesTU_RES_1[[#This Row],[Rate name]:[Rate name]]),0),MATCH(OP_RatesTU_RES_1[[#Headers],[Citipower]],Calc_TUR_Net_1[[#Headers],[Ausnet]:[United Energy]],0)),\n\nINDEX(Calc_TUR_NetCL_1[[Ausnet]:[United Energy]],MATCH(OP_RatesTU_RES_1[[#This Row],[Customer type]:[Customer type]],Calc_TUR_NetCL_1[[Customer type]:[Customer type]],0),MATCH(OP_RatesTU_RES_1[[#Headers],[Citipower]],Calc_TUR_NetCL_1[[#Headers],[Ausnet]:[United Energy]],0))),\n\n\nIF(OP_RatesTU_RES_1[[#This Row],[Cost element]:[Cost element]]=\"Environmental\",\nSUMIFS(INDEX(Calc_TUR_Env_1[[Ausnet]:[United Energy]],0,MATCH(OP_RatesTU_RES_1[[#Headers],[Citipower]],Calc_TUR_Env_1[[#Headers],[Ausnet]:[United Energy]],0)),\nCalc_TUR_Env_1[[Customer type]:[Customer type]],OP_RatesTU_RES_1[[#This Row],[Customer type]:[Customer type]],Calc_TUR_Env_1[[Rate type]:[Rate type]],OP_RatesTU_RES_1[[#This Row],[Rate name]:[Rate name]]),\n\"-\")),\"-\")","v":-7.1464584159526903E-4},{"$f":"IFERROR(\nIF(OP_RatesTU_RES_1[[#This Row],[Cost element]:[Cost element]]=\"Network\",\nIF(OP_RatesTU_RES_1[[#This Row],[Rate name]:[Rate name]]<>\"Controlled load\",\nINDEX(Calc_TUR_Net_1[[Ausnet]:[United Energy]],MATCH(1,(Calc_TUR_Net_1[[Customer type]:[Customer type]]=OP_RatesTU_RES_1[[#This Row],[Customer type]:[Customer type]])*(Calc_TUR_Net_1[[Rate type]:[Rate type]]=OP_RatesTU_RES_1[[#This Row],[Rate name]:[Rate name]]),0),MATCH(OP_RatesTU_RES_1[[#Headers],[Jemena]],Calc_TUR_Net_1[[#Headers],[Ausnet]:[United Energy]],0)),\n\nINDEX(Calc_TUR_NetCL_1[[Ausnet]:[United Energy]],MATCH(OP_RatesTU_RES_1[[#This Row],[Customer type]:[Customer type]],Calc_TUR_NetCL_1[[Customer type]:[Customer type]],0),MATCH(OP_RatesTU_RES_1[[#Headers],[Jemena]],Calc_TUR_NetCL_1[[#Headers],[Ausnet]:[United Energy]],0))),\n\n\nIF(OP_RatesTU_RES_1[[#This Row],[Cost element]:[Cost element]]=\"Environmental\",\nSUMIFS(INDEX(Calc_TUR_Env_1[[Ausnet]:[United Energy]],0,MATCH(OP_RatesTU_RES_1[[#Headers],[Jemena]],Calc_TUR_Env_1[[#Headers],[Ausnet]:[United Energy]],0)),\nCalc_TUR_Env_1[[Customer type]:[Customer type]],OP_RatesTU_RES_1[[#This Row],[Customer type]:[Customer type]],Calc_TUR_Env_1[[Rate type]:[Rate type]],OP_RatesTU_RES_1[[#This Row],[Rate name]:[Rate name]]),\n\"-\")),\"-\")","v":-7.1777771867140392E-4},{"$f":"IFERROR(\nIF(OP_RatesTU_RES_1[[#This Row],[Cost element]:[Cost element]]=\"Network\",\nIF(OP_RatesTU_RES_1[[#This Row],[Rate name]:[Rate name]]<>\"Controlled load\",\nINDEX(Calc_TUR_Net_1[[Ausnet]:[United Energy]],MATCH(1,(Calc_TUR_Net_1[[Customer type]:[Customer type]]=OP_RatesTU_RES_1[[#This Row],[Customer type]:[Customer type]])*(Calc_TUR_Net_1[[Rate type]:[Rate type]]=OP_RatesTU_RES_1[[#This Row],[Rate name]:[Rate name]]),0),MATCH(OP_RatesTU_RES_1[[#Headers],[Powercor]],Calc_TUR_Net_1[[#Headers],[Ausnet]:[United Energy]],0)),\n\nINDEX(Calc_TUR_NetCL_1[[Ausnet]:[United Energy]],MATCH(OP_RatesTU_RES_1[[#This Row],[Customer type]:[Customer type]],Calc_TUR_NetCL_1[[Customer type]:[Customer type]],0),MATCH(OP_RatesTU_RES_1[[#Headers],[Powercor]],Calc_TUR_NetCL_1[[#Headers],[Ausnet]:[United Energy]],0))),\n\n\nIF(OP_RatesTU_RES_1[[#This Row],[Cost element]:[Cost element]]=\"Environmental\",\nSUMIFS(INDEX(Calc_TUR_Env_1[[Ausnet]:[United Energy]],0,MATCH(OP_RatesTU_RES_1[[#Headers],[Powercor]],Calc_TUR_Env_1[[#Headers],[Ausnet]:[United Energy]],0)),\nCalc_TUR_Env_1[[Customer type]:[Customer type]],OP_RatesTU_RES_1[[#This Row],[Customer type]:[Customer type]],Calc_TUR_Env_1[[Rate type]:[Rate type]],OP_RatesTU_RES_1[[#This Row],[Rate name]:[Rate name]]),\n\"-\")),\"-\")","v":-7.2956666243540272E-4},{"$f":"IFERROR(\nIF(OP_RatesTU_RES_1[[#This Row],[Cost element]:[Cost element]]=\"Network\",\nIF(OP_RatesTU_RES_1[[#This Row],[Rate name]:[Rate name]]<>\"Controlled load\",\nINDEX(Calc_TUR_Net_1[[Ausnet]:[United Energy]],MATCH(1,(Calc_TUR_Net_1[[Customer type]:[Customer type]]=OP_RatesTU_RES_1[[#This Row],[Customer type]:[Customer type]])*(Calc_TUR_Net_1[[Rate type]:[Rate type]]=OP_RatesTU_RES_1[[#This Row],[Rate name]:[Rate name]]),0),MATCH(OP_RatesTU_RES_1[[#Headers],[United Energy]],Calc_TUR_Net_1[[#Headers],[Ausnet]:[United Energy]],0)),\n\nINDEX(Calc_TUR_NetCL_1[[Ausnet]:[United Energy]],MATCH(OP_RatesTU_RES_1[[#This Row],[Customer type]:[Customer type]],Calc_TUR_NetCL_1[[Customer type]:[Customer type]],0),MATCH(OP_RatesTU_RES_1[[#Headers],[United Energy]],Calc_TUR_NetCL_1[[#Headers],[Ausnet]:[United Energy]],0))),\n\n\nIF(OP_RatesTU_RES_1[[#This Row],[Cost element]:[Cost element]]=\"Environmental\",\nSUMIFS(INDEX(Calc_TUR_Env_1[[Ausnet]:[United Energy]],0,MATCH(OP_RatesTU_RES_1[[#Headers],[United Energy]],Calc_TUR_Env_1[[#Headers],[Ausnet]:[United Energy]],0)),\nCalc_TUR_Env_1[[Customer type]:[Customer type]],OP_RatesTU_RES_1[[#This Row],[Customer type]:[Customer type]],Calc_TUR_Env_1[[Rate type]:[Rate type]],OP_RatesTU_RES_1[[#This Row],[Rate name]:[Rate name]]),\n\"-\")),\"-\")","v":-7.1550941312983484E-4},null,"Off peak","$/kWh","Small business","Environmental",{"$f":"IFERROR(\nIF(OP_RatesTU_SME_1[[#This Row],[Cost element]:[Cost element]]=\"Network\",\nINDEX(Calc_TUR_Net_1[[Ausnet]:[United Energy]],MATCH(1,(Calc_TUR_Net_1[[Customer type]:[Customer type]]=OP_RatesTU_SME_1[[#This Row],[Customer type]:[Customer type]])*(Calc_TUR_Net_1[[Rate type]:[Rate type]]=OP_RatesTU_SME_1[[#This Row],[Rate name]:[Rate name]]),0),MATCH(OP_RatesTU_SME_1[[#Headers],[Ausnet]],Calc_TUR_Net_1[[#Headers],[Ausnet]:[United Energy]],0)),\n\nIF(OP_RatesTU_SME_1[[#This Row],[Cost element]:[Cost element]]=\"Environmental\",\nSUMIFS(INDEX(Calc_TUR_Env_1[[Ausnet]:[United Energy]],0,MATCH(OP_RatesTU_SME_1[[#Headers],[Ausnet]],Calc_TUR_Env_1[[#Headers],[Ausnet]:[United Energy]],0)),\nCalc_TUR_Env_1[[Customer type]:[Customer type]],OP_RatesTU_SME_1[[#This Row],[Customer type]:[Customer type]],Calc_TUR_Env_1[[Rate type]:[Rate type]],OP_RatesTU_SME_1[[#This Row],[Rate name]:[Rate name]]),\n\"-\")),\"-\")","v":-7.3951089067853339E-4},{"$f":"IFERROR(\nIF(OP_RatesTU_SME_1[[#This Row],[Cost element]:[Cost element]]=\"Network\",\nINDEX(Calc_TUR_Net_1[[Ausnet]:[United Energy]],MATCH(1,(Calc_TUR_Net_1[[Customer type]:[Customer type]]=OP_RatesTU_SME_1[[#This Row],[Customer type]:[Customer type]])*(Calc_TUR_Net_1[[Rate type]:[Rate type]]=OP_RatesTU_SME_1[[#This Row],[Rate name]:[Rate name]]),0),MATCH(OP_RatesTU_SME_1[[#Headers],[Citipower]],Calc_TUR_Net_1[[#Headers],[Ausnet]:[United Energy]],0)),\n\nIF(OP_RatesTU_SME_1[[#This Row],[Cost element]:[Cost element]]=\"Environmental\",\nSUMIFS(INDEX(Calc_TUR_Env_1[[Ausnet]:[United Energy]],0,MATCH(OP_RatesTU_SME_1[[#Headers],[Citipower]],Calc_TUR_Env_1[[#Headers],[Ausnet]:[United Energy]],0)),\nCalc_TUR_Env_1[[Customer type]:[Customer type]],OP_RatesTU_SME_1[[#This Row],[Customer type]:[Customer type]],Calc_TUR_Env_1[[Rate type]:[Rate type]],OP_RatesTU_SME_1[[#This Row],[Rate name]:[Rate name]]),\n\"-\")),\"-\")","v":-7.1464584159526903E-4},{"$f":"IFERROR(\nIF(OP_RatesTU_SME_1[[#This Row],[Cost element]:[Cost element]]=\"Network\",\nINDEX(Calc_TUR_Net_1[[Ausnet]:[United Energy]],MATCH(1,(Calc_TUR_Net_1[[Customer type]:[Customer type]]=OP_RatesTU_SME_1[[#This Row],[Customer type]:[Customer type]])*(Calc_TUR_Net_1[[Rate type]:[Rate type]]=OP_RatesTU_SME_1[[#This Row],[Rate name]:[Rate name]]),0),MATCH(OP_RatesTU_SME_1[[#Headers],[Jemena]],Calc_TUR_Net_1[[#Headers],[Ausnet]:[United Energy]],0)),\n\nIF(OP_RatesTU_SME_1[[#This Row],[Cost element]:[Cost element]]=\"Environmental\",\nSUMIFS(INDEX(Calc_TUR_Env_1[[Ausnet]:[United Energy]],0,MATCH(OP_RatesTU_SME_1[[#Headers],[Jemena]],Calc_TUR_Env_1[[#Headers],[Ausnet]:[United Energy]],0)),\nCalc_TUR_Env_1[[Customer type]:[Customer type]],OP_RatesTU_SME_1[[#This Row],[Customer type]:[Customer type]],Calc_TUR_Env_1[[Rate type]:[Rate type]],OP_RatesTU_SME_1[[#This Row],[Rate name]:[Rate name]]),\n\"-\")),\"-\")","v":-7.1777771867140392E-4},{"$f":"IFERROR(\nIF(OP_RatesTU_SME_1[[#This Row],[Cost element]:[Cost element]]=\"Network\",\nINDEX(Calc_TUR_Net_1[[Ausnet]:[United Energy]],MATCH(1,(Calc_TUR_Net_1[[Customer type]:[Customer type]]=OP_RatesTU_SME_1[[#This Row],[Customer type]:[Customer type]])*(Calc_TUR_Net_1[[Rate type]:[Rate type]]=OP_RatesTU_SME_1[[#This Row],[Rate name]:[Rate name]]),0),MATCH(OP_RatesTU_SME_1[[#Headers],[Powercor]],Calc_TUR_Net_1[[#Headers],[Ausnet]:[United Energy]],0)),\n\nIF(OP_RatesTU_SME_1[[#This Row],[Cost element]:[Cost element]]=\"Environmental\",\nSUMIFS(INDEX(Calc_TUR_Env_1[[Ausnet]:[United Energy]],0,MATCH(OP_RatesTU_SME_1[[#Headers],[Powercor]],Calc_TUR_Env_1[[#Headers],[Ausnet]:[United Energy]],0)),\nCalc_TUR_Env_1[[Customer type]:[Customer type]],OP_RatesTU_SME_1[[#This Row],[Customer type]:[Customer type]],Calc_TUR_Env_1[[Rate type]:[Rate type]],OP_RatesTU_SME_1[[#This Row],[Rate name]:[Rate name]]),\n\"-\")),\"-\")","v":-7.2956666243540272E-4},{"$f":"IFERROR(\nIF(OP_RatesTU_SME_1[[#This Row],[Cost element]:[Cost element]]=\"Network\",\nINDEX(Calc_TUR_Net_1[[Ausnet]:[United Energy]],MATCH(1,(Calc_TUR_Net_1[[Customer type]:[Customer type]]=OP_RatesTU_SME_1[[#This Row],[Customer type]:[Customer type]])*(Calc_TUR_Net_1[[Rate type]:[Rate type]]=OP_RatesTU_SME_1[[#This Row],[Rate name]:[Rate name]]),0),MATCH(OP_RatesTU_SME_1[[#Headers],[United Energy]],Calc_TUR_Net_1[[#Headers],[Ausnet]:[United Energy]],0)),\n\nIF(OP_RatesTU_SME_1[[#This Row],[Cost element]:[Cost element]]=\"Environmental\",\nSUMIFS(INDEX(Calc_TUR_Env_1[[Ausnet]:[United Energy]],0,MATCH(OP_RatesTU_SME_1[[#Headers],[United Energy]],Calc_TUR_Env_1[[#Headers],[Ausnet]:[United Energy]],0)),\nCalc_TUR_Env_1[[Customer type]:[Customer type]],OP_RatesTU_SME_1[[#This Row],[Customer type]:[Customer type]],Calc_TUR_Env_1[[Rate type]:[Rate type]],OP_RatesTU_SME_1[[#This Row],[Rate name]:[Rate name]]),\n\"-\")),\"-\")","v":-7.1550941312983484E-4}]
[null,null,"Controlled load","$/kWh","Residential","Environmental",{"$f":"IFERROR(\nIF(OP_RatesTU_RES_1[[#This Row],[Cost element]:[Cost element]]=\"Network\",\nIF(OP_RatesTU_RES_1[[#This Row],[Rate name]:[Rate name]]<>\"Controlled load\",\nINDEX(Calc_TUR_Net_1[[Ausnet]:[United Energy]],MATCH(1,(Calc_TUR_Net_1[[Customer type]:[Customer type]]=OP_RatesTU_RES_1[[#This Row],[Customer type]:[Customer type]])*(Calc_TUR_Net_1[[Rate type]:[Rate type]]=OP_RatesTU_RES_1[[#This Row],[Rate name]:[Rate name]]),0),MATCH(OP_RatesTU_RES_1[[#Headers],[Ausnet]],Calc_TUR_Net_1[[#Headers],[Ausnet]:[United Energy]],0)),\n\nINDEX(Calc_TUR_NetCL_1[[Ausnet]:[United Energy]],MATCH(OP_RatesTU_RES_1[[#This Row],[Customer type]:[Customer type]],Calc_TUR_NetCL_1[[Customer type]:[Customer type]],0),MATCH(OP_RatesTU_RES_1[[#Headers],[Ausnet]],Calc_TUR_NetCL_1[[#Headers],[Ausnet]:[United Energy]],0))),\n\n\nIF(OP_RatesTU_RES_1[[#This Row],[Cost element]:[Cost element]]=\"Environmental\",\nSUMIFS(INDEX(Calc_TUR_Env_1[[Ausnet]:[United Energy]],0,MATCH(OP_RatesTU_RES_1[[#Headers],[Ausnet]],Calc_TUR_Env_1[[#Headers],[Ausnet]:[United Energy]],0)),\nCalc_TUR_Env_1[[Customer type]:[Customer type]],OP_RatesTU_RES_1[[#This Row],[Customer type]:[Customer type]],Calc_TUR_Env_1[[Rate type]:[Rate type]],OP_RatesTU_RES_1[[#This Row],[Rate name]:[Rate name]]),\n\"-\")),\"-\")","v":-7.3951089067853339E-4},{"$f":"IFERROR(\nIF(OP_RatesTU_RES_1[[#This Row],[Cost element]:[Cost element]]=\"Network\",\nIF(OP_RatesTU_RES_1[[#This Row],[Rate name]:[Rate name]]<>\"Controlled load\",\nINDEX(Calc_TUR_Net_1[[Ausnet]:[United Energy]],MATCH(1,(Calc_TUR_Net_1[[Customer type]:[Customer type]]=OP_RatesTU_RES_1[[#This Row],[Customer type]:[Customer type]])*(Calc_TUR_Net_1[[Rate type]:[Rate type]]=OP_RatesTU_RES_1[[#This Row],[Rate name]:[Rate name]]),0),MATCH(OP_RatesTU_RES_1[[#Headers],[Citipower]],Calc_TUR_Net_1[[#Headers],[Ausnet]:[United Energy]],0)),\n\nINDEX(Calc_TUR_NetCL_1[[Ausnet]:[United Energy]],MATCH(OP_RatesTU_RES_1[[#This Row],[Customer type]:[Customer type]],Calc_TUR_NetCL_1[[Customer type]:[Customer type]],0),MATCH(OP_RatesTU_RES_1[[#Headers],[Citipower]],Calc_TUR_NetCL_1[[#Headers],[Ausnet]:[United Energy]],0))),\n\n\nIF(OP_RatesTU_RES_1[[#This Row],[Cost element]:[Cost element]]=\"Environmental\",\nSUMIFS(INDEX(Calc_TUR_Env_1[[Ausnet]:[United Energy]],0,MATCH(OP_RatesTU_RES_1[[#Headers],[Citipower]],Calc_TUR_Env_1[[#Headers],[Ausnet]:[United Energy]],0)),\nCalc_TUR_Env_1[[Customer type]:[Customer type]],OP_RatesTU_RES_1[[#This Row],[Customer type]:[Customer type]],Calc_TUR_Env_1[[Rate type]:[Rate type]],OP_RatesTU_RES_1[[#This Row],[Rate name]:[Rate name]]),\n\"-\")),\"-\")","v":-7.1464584159526903E-4},{"$f":"IFERROR(\nIF(OP_RatesTU_RES_1[[#This Row],[Cost element]:[Cost element]]=\"Network\",\nIF(OP_RatesTU_RES_1[[#This Row],[Rate name]:[Rate name]]<>\"Controlled load\",\nINDEX(Calc_TUR_Net_1[[Ausnet]:[United Energy]],MATCH(1,(Calc_TUR_Net_1[[Customer type]:[Customer type]]=OP_RatesTU_RES_1[[#This Row],[Customer type]:[Customer type]])*(Calc_TUR_Net_1[[Rate type]:[Rate type]]=OP_RatesTU_RES_1[[#This Row],[Rate name]:[Rate name]]),0),MATCH(OP_RatesTU_RES_1[[#Headers],[Jemena]],Calc_TUR_Net_1[[#Headers],[Ausnet]:[United Energy]],0)),\n\nINDEX(Calc_TUR_NetCL_1[[Ausnet]:[United Energy]],MATCH(OP_RatesTU_RES_1[[#This Row],[Customer type]:[Customer type]],Calc_TUR_NetCL_1[[Customer type]:[Customer type]],0),MATCH(OP_RatesTU_RES_1[[#Headers],[Jemena]],Calc_TUR_NetCL_1[[#Headers],[Ausnet]:[United Energy]],0))),\n\n\nIF(OP_RatesTU_RES_1[[#This Row],[Cost element]:[Cost element]]=\"Environmental\",\nSUMIFS(INDEX(Calc_TUR_Env_1[[Ausnet]:[United Energy]],0,MATCH(OP_RatesTU_RES_1[[#Headers],[Jemena]],Calc_TUR_Env_1[[#Headers],[Ausnet]:[United Energy]],0)),\nCalc_TUR_Env_1[[Customer type]:[Customer type]],OP_RatesTU_RES_1[[#This Row],[Customer type]:[Customer type]],Calc_TUR_Env_1[[Rate type]:[Rate type]],OP_RatesTU_RES_1[[#This Row],[Rate name]:[Rate name]]),\n\"-\")),\"-\")","v":-7.1777771867140392E-4},{"$f":"IFERROR(\nIF(OP_RatesTU_RES_1[[#This Row],[Cost element]:[Cost element]]=\"Network\",\nIF(OP_RatesTU_RES_1[[#This Row],[Rate name]:[Rate name]]<>\"Controlled load\",\nINDEX(Calc_TUR_Net_1[[Ausnet]:[United Energy]],MATCH(1,(Calc_TUR_Net_1[[Customer type]:[Customer type]]=OP_RatesTU_RES_1[[#This Row],[Customer type]:[Customer type]])*(Calc_TUR_Net_1[[Rate type]:[Rate type]]=OP_RatesTU_RES_1[[#This Row],[Rate name]:[Rate name]]),0),MATCH(OP_RatesTU_RES_1[[#Headers],[Powercor]],Calc_TUR_Net_1[[#Headers],[Ausnet]:[United Energy]],0)),\n\nINDEX(Calc_TUR_NetCL_1[[Ausnet]:[United Energy]],MATCH(OP_RatesTU_RES_1[[#This Row],[Customer type]:[Customer type]],Calc_TUR_NetCL_1[[Customer type]:[Customer type]],0),MATCH(OP_RatesTU_RES_1[[#Headers],[Powercor]],Calc_TUR_NetCL_1[[#Headers],[Ausnet]:[United Energy]],0))),\n\n\nIF(OP_RatesTU_RES_1[[#This Row],[Cost element]:[Cost element]]=\"Environmental\",\nSUMIFS(INDEX(Calc_TUR_Env_1[[Ausnet]:[United Energy]],0,MATCH(OP_RatesTU_RES_1[[#Headers],[Powercor]],Calc_TUR_Env_1[[#Headers],[Ausnet]:[United Energy]],0)),\nCalc_TUR_Env_1[[Customer type]:[Customer type]],OP_RatesTU_RES_1[[#This Row],[Customer type]:[Customer type]],Calc_TUR_Env_1[[Rate type]:[Rate type]],OP_RatesTU_RES_1[[#This Row],[Rate name]:[Rate name]]),\n\"-\")),\"-\")","v":-7.2956666243540272E-4},{"$f":"IFERROR(\nIF(OP_RatesTU_RES_1[[#This Row],[Cost element]:[Cost element]]=\"Network\",\nIF(OP_RatesTU_RES_1[[#This Row],[Rate name]:[Rate name]]<>\"Controlled load\",\nINDEX(Calc_TUR_Net_1[[Ausnet]:[United Energy]],MATCH(1,(Calc_TUR_Net_1[[Customer type]:[Customer type]]=OP_RatesTU_RES_1[[#This Row],[Customer type]:[Customer type]])*(Calc_TUR_Net_1[[Rate type]:[Rate type]]=OP_RatesTU_RES_1[[#This Row],[Rate name]:[Rate name]]),0),MATCH(OP_RatesTU_RES_1[[#Headers],[United Energy]],Calc_TUR_Net_1[[#Headers],[Ausnet]:[United Energy]],0)),\n\nINDEX(Calc_TUR_NetCL_1[[Ausnet]:[United Energy]],MATCH(OP_RatesTU_RES_1[[#This Row],[Customer type]:[Customer type]],Calc_TUR_NetCL_1[[Customer type]:[Customer type]],0),MATCH(OP_RatesTU_RES_1[[#Headers],[United Energy]],Calc_TUR_NetCL_1[[#Headers],[Ausnet]:[United Energy]],0))),\n\n\nIF(OP_RatesTU_RES_1[[#This Row],[Cost element]:[Cost element]]=\"Environmental\",\nSUMIFS(INDEX(Calc_TUR_Env_1[[Ausnet]:[United Energy]],0,MATCH(OP_RatesTU_RES_1[[#Headers],[United Energy]],Calc_TUR_Env_1[[#Headers],[Ausnet]:[United Energy]],0)),\nCalc_TUR_Env_1[[Customer type]:[Customer type]],OP_RatesTU_RES_1[[#This Row],[Customer type]:[Customer type]],Calc_TUR_Env_1[[Rate type]:[Rate type]],OP_RatesTU_RES_1[[#This Row],[Rate name]:[Rate name]]),\n\"-\")),\"-\")","v":-7.1550941312983484E-4},null,null,null,null,null,{"$f":"IFERROR(\nIF(OP_RatesTU_SME_1[[#This Row],[Cost element]:[Cost element]]=\"Network\",\nINDEX(Calc_TUR_Net_1[[Ausnet]:[United Energy]],MATCH(1,(Calc_TUR_Net_1[[Customer type]:[Customer type]]=OP_RatesTU_SME_1[[#This Row],[Customer type]:[Customer type]])*(Calc_TUR_Net_1[[Rate type]:[Rate type]]=OP_RatesTU_SME_1[[#This Row],[Rate name]:[Rate name]]),0),MATCH(OP_RatesTU_SME_1[[#Headers],[Ausnet]],Calc_TUR_Net_1[[#Headers],[Ausnet]:[United Energy]],0)),\n\nIF(OP_RatesTU_SME_1[[#This Row],[Cost element]:[Cost element]]=\"Environmental\",\nSUMIFS(INDEX(Calc_TUR_Env_1[[Ausnet]:[United Energy]],0,MATCH(OP_RatesTU_SME_1[[#Headers],[Ausnet]],Calc_TUR_Env_1[[#Headers],[Ausnet]:[United Energy]],0)),\nCalc_TUR_Env_1[[Customer type]:[Customer type]],OP_RatesTU_SME_1[[#This Row],[Customer type]:[Customer type]],Calc_TUR_Env_1[[Rate type]:[Rate type]],OP_RatesTU_SME_1[[#This Row],[Rate name]:[Rate name]]),\n\"-\")),\"-\")","v":"-"},{"$f":"IFERROR(\nIF(OP_RatesTU_SME_1[[#This Row],[Cost element]:[Cost element]]=\"Network\",\nINDEX(Calc_TUR_Net_1[[Ausnet]:[United Energy]],MATCH(1,(Calc_TUR_Net_1[[Customer type]:[Customer type]]=OP_RatesTU_SME_1[[#This Row],[Customer type]:[Customer type]])*(Calc_TUR_Net_1[[Rate type]:[Rate type]]=OP_RatesTU_SME_1[[#This Row],[Rate name]:[Rate name]]),0),MATCH(OP_RatesTU_SME_1[[#Headers],[Citipower]],Calc_TUR_Net_1[[#Headers],[Ausnet]:[United Energy]],0)),\n\nIF(OP_RatesTU_SME_1[[#This Row],[Cost element]:[Cost element]]=\"Environmental\",\nSUMIFS(INDEX(Calc_TUR_Env_1[[Ausnet]:[United Energy]],0,MATCH(OP_RatesTU_SME_1[[#Headers],[Citipower]],Calc_TUR_Env_1[[#Headers],[Ausnet]:[United Energy]],0)),\nCalc_TUR_Env_1[[Customer type]:[Customer type]],OP_RatesTU_SME_1[[#This Row],[Customer type]:[Customer type]],Calc_TUR_Env_1[[Rate type]:[Rate type]],OP_RatesTU_SME_1[[#This Row],[Rate name]:[Rate name]]),\n\"-\")),\"-\")","v":"-"},{"$f":"IFERROR(\nIF(OP_RatesTU_SME_1[[#This Row],[Cost element]:[Cost element]]=\"Network\",\nINDEX(Calc_TUR_Net_1[[Ausnet]:[United Energy]],MATCH(1,(Calc_TUR_Net_1[[Customer type]:[Customer type]]=OP_RatesTU_SME_1[[#This Row],[Customer type]:[Customer type]])*(Calc_TUR_Net_1[[Rate type]:[Rate type]]=OP_RatesTU_SME_1[[#This Row],[Rate name]:[Rate name]]),0),MATCH(OP_RatesTU_SME_1[[#Headers],[Jemena]],Calc_TUR_Net_1[[#Headers],[Ausnet]:[United Energy]],0)),\n\nIF(OP_RatesTU_SME_1[[#This Row],[Cost element]:[Cost element]]=\"Environmental\",\nSUMIFS(INDEX(Calc_TUR_Env_1[[Ausnet]:[United Energy]],0,MATCH(OP_RatesTU_SME_1[[#Headers],[Jemena]],Calc_TUR_Env_1[[#Headers],[Ausnet]:[United Energy]],0)),\nCalc_TUR_Env_1[[Customer type]:[Customer type]],OP_RatesTU_SME_1[[#This Row],[Customer type]:[Customer type]],Calc_TUR_Env_1[[Rate type]:[Rate type]],OP_RatesTU_SME_1[[#This Row],[Rate name]:[Rate name]]),\n\"-\")),\"-\")","v":"-"},{"$f":"IFERROR(\nIF(OP_RatesTU_SME_1[[#This Row],[Cost element]:[Cost element]]=\"Network\",\nINDEX(Calc_TUR_Net_1[[Ausnet]:[United Energy]],MATCH(1,(Calc_TUR_Net_1[[Customer type]:[Customer type]]=OP_RatesTU_SME_1[[#This Row],[Customer type]:[Customer type]])*(Calc_TUR_Net_1[[Rate type]:[Rate type]]=OP_RatesTU_SME_1[[#This Row],[Rate name]:[Rate name]]),0),MATCH(OP_RatesTU_SME_1[[#Headers],[Powercor]],Calc_TUR_Net_1[[#Headers],[Ausnet]:[United Energy]],0)),\n\nIF(OP_RatesTU_SME_1[[#This Row],[Cost element]:[Cost element]]=\"Environmental\",\nSUMIFS(INDEX(Calc_TUR_Env_1[[Ausnet]:[United Energy]],0,MATCH(OP_RatesTU_SME_1[[#Headers],[Powercor]],Calc_TUR_Env_1[[#Headers],[Ausnet]:[United Energy]],0)),\nCalc_TUR_Env_1[[Customer type]:[Customer type]],OP_RatesTU_SME_1[[#This Row],[Customer type]:[Customer type]],Calc_TUR_Env_1[[Rate type]:[Rate type]],OP_RatesTU_SME_1[[#This Row],[Rate name]:[Rate name]]),\n\"-\")),\"-\")","v":"-"},{"$f":"IFERROR(\nIF(OP_RatesTU_SME_1[[#This Row],[Cost element]:[Cost element]]=\"Network\",\nINDEX(Calc_TUR_Net_1[[Ausnet]:[United Energy]],MATCH(1,(Calc_TUR_Net_1[[Customer type]:[Customer type]]=OP_RatesTU_SME_1[[#This Row],[Customer type]:[Customer type]])*(Calc_TUR_Net_1[[Rate type]:[Rate type]]=OP_RatesTU_SME_1[[#This Row],[Rate name]:[Rate name]]),0),MATCH(OP_RatesTU_SME_1[[#Headers],[United Energy]],Calc_TUR_Net_1[[#Headers],[Ausnet]:[United Energy]],0)),\n\nIF(OP_RatesTU_SME_1[[#This Row],[Cost element]:[Cost element]]=\"Environmental\",\nSUMIFS(INDEX(Calc_TUR_Env_1[[Ausnet]:[United Energy]],0,MATCH(OP_RatesTU_SME_1[[#Headers],[United Energy]],Calc_TUR_Env_1[[#Headers],[Ausnet]:[United Energy]],0)),\nCalc_TUR_Env_1[[Customer type]:[Customer type]],OP_RatesTU_SME_1[[#This Row],[Customer type]:[Customer type]],Calc_TUR_Env_1[[Rate type]:[Rate type]],OP_RatesTU_SME_1[[#This Row],[Rate name]:[Rate name]]),\n\"-\")),\"-\")","v":"-"}]
[]
[null,null,"Checks"]
[null,null,{"$f":"C$7&\" - checks\"","v":"VDO residential rates - checks"},null,null,null,null,null,null,null,null,null,{"$f":"M$7&\" - checks\"","v":"VDO small business rates - checks"}]
[null,null,"Rate name","Unit","Customer type",null,"Ausnet","Citipower","Jemena","Powercor","United Energy",null,"Rate name","Unit","Customer type",null,"Ausnet","Citipower","Jemena","Powercor","United Energy"]
[null,null,"Anytime - supply","$","Residential",null,{"$f":"IF(ROUND(G9,4)=ROUND(\nSUMIFS(OP_Rates_RES_1[Ausnet],OP_Rates_RES_1[[Rate name]:[Rate name]],$C44)+\nSUMIFS(OP_RatesTU_RES_1[Ausnet],OP_RatesTU_RES_1[[Rate name]:[Rate name]],\nIF($D44<>\"$\",$C44,LEFT($C44,LEN($C44)-FIND(\" - supply\",$C44)-1))),4),\n0,1)","v":0},{"$f":"IF(ROUND(H9,4)=ROUND(\nSUMIFS(OP_Rates_RES_1[Citipower],OP_Rates_RES_1[[Rate name]:[Rate name]],$C44)+\nSUMIFS(OP_RatesTU_RES_1[Citipower],OP_RatesTU_RES_1[[Rate name]:[Rate name]],\nIF($D44<>\"$\",$C44,LEFT($C44,LEN($C44)-FIND(\" - supply\",$C44)-1))),4),\n0,1)","v":0},{"$f":"IF(ROUND(I9,4)=ROUND(\nSUMIFS(OP_Rates_RES_1[Jemena],OP_Rates_RES_1[[Rate name]:[Rate name]],$C44)+\nSUMIFS(OP_RatesTU_RES_1[Jemena],OP_RatesTU_RES_1[[Rate name]:[Rate name]],\nIF($D44<>\"$\",$C44,LEFT($C44,LEN($C44)-FIND(\" - supply\",$C44)-1))),4),\n0,1)","v":0},{"$f":"IF(ROUND(J9,4)=ROUND(\nSUMIFS(OP_Rates_RES_1[Powercor],OP_Rates_RES_1[[Rate name]:[Rate name]],$C44)+\nSUMIFS(OP_RatesTU_RES_1[Powercor],OP_RatesTU_RES_1[[Rate name]:[Rate name]],\nIF($D44<>\"$\",$C44,LEFT($C44,LEN($C44)-FIND(\" - supply\",$C44)-1))),4),\n0,1)","v":0},{"$f":"IF(ROUND(K9,4)=ROUND(\nSUMIFS(OP_Rates_RES_1[United Energy],OP_Rates_RES_1[[Rate name]:[Rate name]],$C44)+\nSUMIFS(OP_RatesTU_RES_1[United Energy],OP_RatesTU_RES_1[[Rate name]:[Rate name]],\nIF($D44<>\"$\",$C44,LEFT($C44,LEN($C44)-FIND(\" - supply\",$C44)-1))),4),\n0,1)","v":0},null,"Anytime - supply","$","Small business",null,{"$f":"IF(ROUND(Q9,4)=ROUND(\nSUMIFS(OP_Rates_SME_1[Ausnet],OP_Rates_SME_1[[Rate name]:[Rate name]],$C44)+\nSUMIFS(OP_RatesTU_SME_1[Ausnet],OP_RatesTU_SME_1[[Rate name]:[Rate name]],\nIF($D44<>\"$\",$C44,LEFT($C44,LEN($C44)-FIND(\" - supply\",$C44)-1))),4),\n0,1)","v":0},{"$f":"IF(ROUND(R9,4)=ROUND(\nSUMIFS(OP_Rates_SME_1[Citipower],OP_Rates_SME_1[[Rate name]:[Rate name]],$C44)+\nSUMIFS(OP_RatesTU_SME_1[Citipower],OP_RatesTU_SME_1[[Rate name]:[Rate name]],\nIF($D44<>\"$\",$C44,LEFT($C44,LEN($C44)-FIND(\" - supply\",$C44)-1))),4),\n0,1)","v":0},{"$f":"IF(ROUND(S9,4)=ROUND(\nSUMIFS(OP_Rates_SME_1[Jemena],OP_Rates_SME_1[[Rate name]:[Rate name]],$C44)+\nSUMIFS(OP_RatesTU_SME_1[Jemena],OP_RatesTU_SME_1[[Rate name]:[Rate name]],\nIF($D44<>\"$\",$C44,LEFT($C44,LEN($C44)-FIND(\" - supply\",$C44)-1))),4),\n0,1)","v":0},{"$f":"IF(ROUND(T9,4)=ROUND(\nSUMIFS(OP_Rates_SME_1[Powercor],OP_Rates_SME_1[[Rate name]:[Rate name]],$C44)+\nSUMIFS(OP_RatesTU_SME_1[Powercor],OP_RatesTU_SME_1[[Rate name]:[Rate name]],\nIF($D44<>\"$\",$C44,LEFT($C44,LEN($C44)-FIND(\" - supply\",$C44)-1))),4),\n0,1)","v":0},{"$f":"IF(ROUND(U9,4)=ROUND(\nSUMIFS(OP_Rates_SME_1[United Energy],OP_Rates_SME_1[[Rate name]:[Rate name]],$C44)+\nSUMIFS(OP_RatesTU_SME_1[United Energy],OP_RatesTU_SME_1[[Rate name]:[Rate name]],\nIF($D44<>\"$\",$C44,LEFT($C44,LEN($C44)-FIND(\" - supply\",$C44)-1))),4),\n0,1)","v":0}]
[null,null,"Block 1","$/kWh","Residential",null,{"$f":"IF(ROUND(G10,4)=ROUND(\nSUMIFS(OP_Rates_RES_1[Ausnet],OP_Rates_RES_1[[Rate name]:[Rate name]],$C45)+\nSUMIFS(OP_RatesTU_RES_1[Ausnet],OP_RatesTU_RES_1[[Rate name]:[Rate name]],\nIF($D45<>\"$\",$C45,LEFT($C45,LEN($C45)-FIND(\" - supply\",$C45)-1))),4),\n0,1)","v":0},{"$f":"IF(ROUND(H10,4)=ROUND(\nSUMIFS(OP_Rates_RES_1[Citipower],OP_Rates_RES_1[[Rate name]:[Rate name]],$C45)+\nSUMIFS(OP_RatesTU_RES_1[Citipower],OP_RatesTU_RES_1[[Rate name]:[Rate name]],\nIF($D45<>\"$\",$C45,LEFT($C45,LEN($C45)-FIND(\" - supply\",$C45)-1))),4),\n0,1)","v":0},{"$f":"IF(ROUND(I10,4)=ROUND(\nSUMIFS(OP_Rates_RES_1[Jemena],OP_Rates_RES_1[[Rate name]:[Rate name]],$C45)+\nSUMIFS(OP_RatesTU_RES_1[Jemena],OP_RatesTU_RES_1[[Rate name]:[Rate name]],\nIF($D45<>\"$\",$C45,LEFT($C45,LEN($C45)-FIND(\" - supply\",$C45)-1))),4),\n0,1)","v":0},{"$f":"IF(ROUND(J10,4)=ROUND(\nSUMIFS(OP_Rates_RES_1[Powercor],OP_Rates_RES_1[[Rate name]:[Rate name]],$C45)+\nSUMIFS(OP_RatesTU_RES_1[Powercor],OP_RatesTU_RES_1[[Rate name]:[Rate name]],\nIF($D45<>\"$\",$C45,LEFT($C45,LEN($C45)-FIND(\" - supply\",$C45)-1))),4),\n0,1)","v":0},{"$f":"IF(ROUND(K10,4)=ROUND(\nSUMIFS(OP_Rates_RES_1[United Energy],OP_Rates_RES_1[[Rate name]:[Rate name]],$C45)+\nSUMIFS(OP_RatesTU_RES_1[United Energy],OP_RatesTU_RES_1[[Rate name]:[Rate name]],\nIF($D45<>\"$\",$C45,LEFT($C45,LEN($C45)-FIND(\" - supply\",$C45)-1))),4),\n0,1)","v":0},null,"Block 1","$/kWh","Small business",null,{"$f":"IF(ROUND(Q10,4)=ROUND(\nSUMIFS(OP_Rates_SME_1[Ausnet],OP_Rates_SME_1[[Rate name]:[Rate name]],$C45)+\nSUMIFS(OP_RatesTU_SME_1[Ausnet],OP_RatesTU_SME_1[[Rate name]:[Rate name]],\nIF($D45<>\"$\",$C45,LEFT($C45,LEN($C45)-FIND(\" - supply\",$C45)-1))),4),\n0,1)","v":0},{"$f":"IF(ROUND(R10,4)=ROUND(\nSUMIFS(OP_Rates_SME_1[Citipower],OP_Rates_SME_1[[Rate name]:[Rate name]],$C45)+\nSUMIFS(OP_RatesTU_SME_1[Citipower],OP_RatesTU_SME_1[[Rate name]:[Rate name]],\nIF($D45<>\"$\",$C45,LEFT($C45,LEN($C45)-FIND(\" - supply\",$C45)-1))),4),\n0,1)","v":0},{"$f":"IF(ROUND(S10,4)=ROUND(\nSUMIFS(OP_Rates_SME_1[Jemena],OP_Rates_SME_1[[Rate name]:[Rate name]],$C45)+\nSUMIFS(OP_RatesTU_SME_1[Jemena],OP_RatesTU_SME_1[[Rate name]:[Rate name]],\nIF($D45<>\"$\",$C45,LEFT($C45,LEN($C45)-FIND(\" - supply\",$C45)-1))),4),\n0,1)","v":0},{"$f":"IF(ROUND(T10,4)=ROUND(\nSUMIFS(OP_Rates_SME_1[Powercor],OP_Rates_SME_1[[Rate name]:[Rate name]],$C45)+\nSUMIFS(OP_RatesTU_SME_1[Powercor],OP_RatesTU_SME_1[[Rate name]:[Rate name]],\nIF($D45<>\"$\",$C45,LEFT($C45,LEN($C45)-FIND(\" - supply\",$C45)-1))),4),\n0,1)","v":0},{"$f":"IF(ROUND(U10,4)=ROUND(\nSUMIFS(OP_Rates_SME_1[United Energy],OP_Rates_SME_1[[Rate name]:[Rate name]],$C45)+\nSUMIFS(OP_RatesTU_SME_1[United Energy],OP_RatesTU_SME_1[[Rate name]:[Rate name]],\nIF($D45<>\"$\",$C45,LEFT($C45,LEN($C45)-FIND(\" - supply\",$C45)-1))),4),\n0,1)","v":0}]
[null,null,"Balance","$/kWh","Residential",null,{"$f":"IF(ROUND(G11,4)=ROUND(\nSUMIFS(OP_Rates_RES_1[Ausnet],OP_Rates_RES_1[[Rate name]:[Rate name]],$C46)+\nSUMIFS(OP_RatesTU_RES_1[Ausnet],OP_RatesTU_RES_1[[Rate name]:[Rate name]],\nIF($D46<>\"$\",$C46,LEFT($C46,LEN($C46)-FIND(\" - supply\",$C46)-1))),4),\n0,1)","v":0},{"$f":"IF(ROUND(H11,4)=ROUND(\nSUMIFS(OP_Rates_RES_1[Citipower],OP_Rates_RES_1[[Rate name]:[Rate name]],$C46)+\nSUMIFS(OP_RatesTU_RES_1[Citipower],OP_RatesTU_RES_1[[Rate name]:[Rate name]],\nIF($D46<>\"$\",$C46,LEFT($C46,LEN($C46)-FIND(\" - supply\",$C46)-1))),4),\n0,1)","v":0},{"$f":"IF(ROUND(I11,4)=ROUND(\nSUMIFS(OP_Rates_RES_1[Jemena],OP_Rates_RES_1[[Rate name]:[Rate name]],$C46)+\nSUMIFS(OP_RatesTU_RES_1[Jemena],OP_RatesTU_RES_1[[Rate name]:[Rate name]],\nIF($D46<>\"$\",$C46,LEFT($C46,LEN($C46)-FIND(\" - supply\",$C46)-1))),4),\n0,1)","v":0},{"$f":"IF(ROUND(J11,4)=ROUND(\nSUMIFS(OP_Rates_RES_1[Powercor],OP_Rates_RES_1[[Rate name]:[Rate name]],$C46)+\nSUMIFS(OP_RatesTU_RES_1[Powercor],OP_RatesTU_RES_1[[Rate name]:[Rate name]],\nIF($D46<>\"$\",$C46,LEFT($C46,LEN($C46)-FIND(\" - supply\",$C46)-1))),4),\n0,1)","v":0},{"$f":"IF(ROUND(K11,4)=ROUND(\nSUMIFS(OP_Rates_RES_1[United Energy],OP_Rates_RES_1[[Rate name]:[Rate name]],$C46)+\nSUMIFS(OP_RatesTU_RES_1[United Energy],OP_RatesTU_RES_1[[Rate name]:[Rate name]],\nIF($D46<>\"$\",$C46,LEFT($C46,LEN($C46)-FIND(\" - supply\",$C46)-1))),4),\n0,1)","v":0},null,"Balance","$/kWh","Small business",null,{"$f":"IF(ROUND(Q11,4)=ROUND(\nSUMIFS(OP_Rates_SME_1[Ausnet],OP_Rates_SME_1[[Rate name]:[Rate name]],$C46)+\nSUMIFS(OP_RatesTU_SME_1[Ausnet],OP_RatesTU_SME_1[[Rate name]:[Rate name]],\nIF($D46<>\"$\",$C46,LEFT($C46,LEN($C46)-FIND(\" - supply\",$C46)-1))),4),\n0,1)","v":0},{"$f":"IF(ROUND(R11,4)=ROUND(\nSUMIFS(OP_Rates_SME_1[Citipower],OP_Rates_SME_1[[Rate name]:[Rate name]],$C46)+\nSUMIFS(OP_RatesTU_SME_1[Citipower],OP_RatesTU_SME_1[[Rate name]:[Rate name]],\nIF($D46<>\"$\",$C46,LEFT($C46,LEN($C46)-FIND(\" - supply\",$C46)-1))),4),\n0,1)","v":0},{"$f":"IF(ROUND(S11,4)=ROUND(\nSUMIFS(OP_Rates_SME_1[Jemena],OP_Rates_SME_1[[Rate name]:[Rate name]],$C46)+\nSUMIFS(OP_RatesTU_SME_1[Jemena],OP_RatesTU_SME_1[[Rate name]:[Rate name]],\nIF($D46<>\"$\",$C46,LEFT($C46,LEN($C46)-FIND(\" - supply\",$C46)-1))),4),\n0,1)","v":0},{"$f":"IF(ROUND(T11,4)=ROUND(\nSUMIFS(OP_Rates_SME_1[Powercor],OP_Rates_SME_1[[Rate name]:[Rate name]],$C46)+\nSUMIFS(OP_RatesTU_SME_1[Powercor],OP_RatesTU_SME_1[[Rate name]:[Rate name]],\nIF($D46<>\"$\",$C46,LEFT($C46,LEN($C46)-FIND(\" - supply\",$C46)-1))),4),\n0,1)","v":0},{"$f":"IF(ROUND(U11,4)=ROUND(\nSUMIFS(OP_Rates_SME_1[United Energy],OP_Rates_SME_1[[Rate name]:[Rate name]],$C46)+\nSUMIFS(OP_RatesTU_SME_1[United Energy],OP_RatesTU_SME_1[[Rate name]:[Rate name]],\nIF($D46<>\"$\",$C46,LEFT($C46,LEN($C46)-FIND(\" - supply\",$C46)-1))),4),\n0,1)","v":0}]
[null,null,"Single rate","$/kWh","Residential",null,{"$f":"IF(ROUND(G12,4)=ROUND(\nSUMIFS(OP_Rates_RES_1[Ausnet],OP_Rates_RES_1[[Rate name]:[Rate name]],$C47)+\nSUMIFS(OP_RatesTU_RES_1[Ausnet],OP_RatesTU_RES_1[[Rate name]:[Rate name]],\nIF($D47<>\"$\",$C47,LEFT($C47,LEN($C47)-FIND(\" - supply\",$C47)-1))),4),\n0,1)","v":0},{"$f":"IF(ROUND(H12,4)=ROUND(\nSUMIFS(OP_Rates_RES_1[Citipower],OP_Rates_RES_1[[Rate name]:[Rate name]],$C47)+\nSUMIFS(OP_RatesTU_RES_1[Citipower],OP_RatesTU_RES_1[[Rate name]:[Rate name]],\nIF($D47<>\"$\",$C47,LEFT($C47,LEN($C47)-FIND(\" - supply\",$C47)-1))),4),\n0,1)","v":0},{"$f":"IF(ROUND(I12,4)=ROUND(\nSUMIFS(OP_Rates_RES_1[Jemena],OP_Rates_RES_1[[Rate name]:[Rate name]],$C47)+\nSUMIFS(OP_RatesTU_RES_1[Jemena],OP_RatesTU_RES_1[[Rate name]:[Rate name]],\nIF($D47<>\"$\",$C47,LEFT($C47,LEN($C47)-FIND(\" - supply\",$C47)-1))),4),\n0,1)","v":0},{"$f":"IF(ROUND(J12,4)=ROUND(\nSUMIFS(OP_Rates_RES_1[Powercor],OP_Rates_RES_1[[Rate name]:[Rate name]],$C47)+\nSUMIFS(OP_RatesTU_RES_1[Powercor],OP_RatesTU_RES_1[[Rate name]:[Rate name]],\nIF($D47<>\"$\",$C47,LEFT($C47,LEN($C47)-FIND(\" - supply\",$C47)-1))),4),\n0,1)","v":0},{"$f":"IF(ROUND(K12,4)=ROUND(\nSUMIFS(OP_Rates_RES_1[United Energy],OP_Rates_RES_1[[Rate name]:[Rate name]],$C47)+\nSUMIFS(OP_RatesTU_RES_1[United Energy],OP_RatesTU_RES_1[[Rate name]:[Rate name]],\nIF($D47<>\"$\",$C47,LEFT($C47,LEN($C47)-FIND(\" - supply\",$C47)-1))),4),\n0,1)","v":0},null,"Single rate","$/kWh","Small business",null,{"$f":"IF(ROUND(Q12,4)=ROUND(\nSUMIFS(OP_Rates_SME_1[Ausnet],OP_Rates_SME_1[[Rate name]:[Rate name]],$C47)+\nSUMIFS(OP_RatesTU_SME_1[Ausnet],OP_RatesTU_SME_1[[Rate name]:[Rate name]],\nIF($D47<>\"$\",$C47,LEFT($C47,LEN($C47)-FIND(\" - supply\",$C47)-1))),4),\n0,1)","v":0},{"$f":"IF(ROUND(R12,4)=ROUND(\nSUMIFS(OP_Rates_SME_1[Citipower],OP_Rates_SME_1[[Rate name]:[Rate name]],$C47)+\nSUMIFS(OP_RatesTU_SME_1[Citipower],OP_RatesTU_SME_1[[Rate name]:[Rate name]],\nIF($D47<>\"$\",$C47,LEFT($C47,LEN($C47)-FIND(\" - supply\",$C47)-1))),4),\n0,1)","v":0},{"$f":"IF(ROUND(S12,4)=ROUND(\nSUMIFS(OP_Rates_SME_1[Jemena],OP_Rates_SME_1[[Rate name]:[Rate name]],$C47)+\nSUMIFS(OP_RatesTU_SME_1[Jemena],OP_RatesTU_SME_1[[Rate name]:[Rate name]],\nIF($D47<>\"$\",$C47,LEFT($C47,LEN($C47)-FIND(\" - supply\",$C47)-1))),4),\n0,1)","v":0},{"$f":"IF(ROUND(T12,4)=ROUND(\nSUMIFS(OP_Rates_SME_1[Powercor],OP_Rates_SME_1[[Rate name]:[Rate name]],$C47)+\nSUMIFS(OP_RatesTU_SME_1[Powercor],OP_RatesTU_SME_1[[Rate name]:[Rate name]],\nIF($D47<>\"$\",$C47,LEFT($C47,LEN($C47)-FIND(\" - supply\",$C47)-1))),4),\n0,1)","v":0},{"$f":"IF(ROUND(U12,4)=ROUND(\nSUMIFS(OP_Rates_SME_1[United Energy],OP_Rates_SME_1[[Rate name]:[Rate name]],$C47)+\nSUMIFS(OP_RatesTU_SME_1[United Energy],OP_RatesTU_SME_1[[Rate name]:[Rate name]],\nIF($D47<>\"$\",$C47,LEFT($C47,LEN($C47)-FIND(\" - supply\",$C47)-1))),4),\n0,1)","v":0}]
[null,null,"TOU - supply","$","Residential",null,{"$f":"IF(ROUND(G13,4)=ROUND(\nSUMIFS(OP_Rates_RES_1[Ausnet],OP_Rates_RES_1[[Rate name]:[Rate name]],$C48)+\nSUMIFS(OP_RatesTU_RES_1[Ausnet],OP_RatesTU_RES_1[[Rate name]:[Rate name]],\nIF($D48<>\"$\",$C48,LEFT($C48,LEN($C48)-FIND(\" - supply\",$C48)-1))),4),\n0,1)","v":0},{"$f":"IF(ROUND(H13,4)=ROUND(\nSUMIFS(OP_Rates_RES_1[Citipower],OP_Rates_RES_1[[Rate name]:[Rate name]],$C48)+\nSUMIFS(OP_RatesTU_RES_1[Citipower],OP_RatesTU_RES_1[[Rate name]:[Rate name]],\nIF($D48<>\"$\",$C48,LEFT($C48,LEN($C48)-FIND(\" - supply\",$C48)-1))),4),\n0,1)","v":0},{"$f":"IF(ROUND(I13,4)=ROUND(\nSUMIFS(OP_Rates_RES_1[Jemena],OP_Rates_RES_1[[Rate name]:[Rate name]],$C48)+\nSUMIFS(OP_RatesTU_RES_1[Jemena],OP_RatesTU_RES_1[[Rate name]:[Rate name]],\nIF($D48<>\"$\",$C48,LEFT($C48,LEN($C48)-FIND(\" - supply\",$C48)-1))),4),\n0,1)","v":0},{"$f":"IF(ROUND(J13,4)=ROUND(\nSUMIFS(OP_Rates_RES_1[Powercor],OP_Rates_RES_1[[Rate name]:[Rate name]],$C48)+\nSUMIFS(OP_RatesTU_RES_1[Powercor],OP_RatesTU_RES_1[[Rate name]:[Rate name]],\nIF($D48<>\"$\",$C48,LEFT($C48,LEN($C48)-FIND(\" - supply\",$C48)-1))),4),\n0,1)","v":0},{"$f":"IF(ROUND(K13,4)=ROUND(\nSUMIFS(OP_Rates_RES_1[United Energy],OP_Rates_RES_1[[Rate name]:[Rate name]],$C48)+\nSUMIFS(OP_RatesTU_RES_1[United Energy],OP_RatesTU_RES_1[[Rate name]:[Rate name]],\nIF($D48<>\"$\",$C48,LEFT($C48,LEN($C48)-FIND(\" - supply\",$C48)-1))),4),\n0,1)","v":0},null,"TOU - supply","$","Small business",null,{"$f":"IF(ROUND(Q13,4)=ROUND(\nSUMIFS(OP_Rates_SME_1[Ausnet],OP_Rates_SME_1[[Rate name]:[Rate name]],$C48)+\nSUMIFS(OP_RatesTU_SME_1[Ausnet],OP_RatesTU_SME_1[[Rate name]:[Rate name]],\nIF($D48<>\"$\",$C48,LEFT($C48,LEN($C48)-FIND(\" - supply\",$C48)-1))),4),\n0,1)","v":0},{"$f":"IF(ROUND(R13,4)=ROUND(\nSUMIFS(OP_Rates_SME_1[Citipower],OP_Rates_SME_1[[Rate name]:[Rate name]],$C48)+\nSUMIFS(OP_RatesTU_SME_1[Citipower],OP_RatesTU_SME_1[[Rate name]:[Rate name]],\nIF($D48<>\"$\",$C48,LEFT($C48,LEN($C48)-FIND(\" - supply\",$C48)-1))),4),\n0,1)","v":0},{"$f":"IF(ROUND(S13,4)=ROUND(\nSUMIFS(OP_Rates_SME_1[Jemena],OP_Rates_SME_1[[Rate name]:[Rate name]],$C48)+\nSUMIFS(OP_RatesTU_SME_1[Jemena],OP_RatesTU_SME_1[[Rate name]:[Rate name]],\nIF($D48<>\"$\",$C48,LEFT($C48,LEN($C48)-FIND(\" - supply\",$C48)-1))),4),\n0,1)","v":0},{"$f":"IF(ROUND(T13,4)=ROUND(\nSUMIFS(OP_Rates_SME_1[Powercor],OP_Rates_SME_1[[Rate name]:[Rate name]],$C48)+\nSUMIFS(OP_RatesTU_SME_1[Powercor],OP_RatesTU_SME_1[[Rate name]:[Rate name]],\nIF($D48<>\"$\",$C48,LEFT($C48,LEN($C48)-FIND(\" - supply\",$C48)-1))),4),\n0,1)","v":0},{"$f":"IF(ROUND(U13,4)=ROUND(\nSUMIFS(OP_Rates_SME_1[United Energy],OP_Rates_SME_1[[Rate name]:[Rate name]],$C48)+\nSUMIFS(OP_RatesTU_SME_1[United Energy],OP_RatesTU_SME_1[[Rate name]:[Rate name]],\nIF($D48<>\"$\",$C48,LEFT($C48,LEN($C48)-FIND(\" - supply\",$C48)-1))),4),\n0,1)","v":0}]
[null,null,"Peak","$/kWh","Residential",null,{"$f":"IF(ROUND(G14,4)=ROUND(\nSUMIFS(OP_Rates_RES_1[Ausnet],OP_Rates_RES_1[[Rate name]:[Rate name]],$C49)+\nSUMIFS(OP_RatesTU_RES_1[Ausnet],OP_RatesTU_RES_1[[Rate name]:[Rate name]],\nIF($D49<>\"$\",$C49,LEFT($C49,LEN($C49)-FIND(\" - supply\",$C49)-1))),4),\n0,1)","v":0},{"$f":"IF(ROUND(H14,4)=ROUND(\nSUMIFS(OP_Rates_RES_1[Citipower],OP_Rates_RES_1[[Rate name]:[Rate name]],$C49)+\nSUMIFS(OP_RatesTU_RES_1[Citipower],OP_RatesTU_RES_1[[Rate name]:[Rate name]],\nIF($D49<>\"$\",$C49,LEFT($C49,LEN($C49)-FIND(\" - supply\",$C49)-1))),4),\n0,1)","v":0},{"$f":"IF(ROUND(I14,4)=ROUND(\nSUMIFS(OP_Rates_RES_1[Jemena],OP_Rates_RES_1[[Rate name]:[Rate name]],$C49)+\nSUMIFS(OP_RatesTU_RES_1[Jemena],OP_RatesTU_RES_1[[Rate name]:[Rate name]],\nIF($D49<>\"$\",$C49,LEFT($C49,LEN($C49)-FIND(\" - supply\",$C49)-1))),4),\n0,1)","v":0},{"$f":"IF(ROUND(J14,4)=ROUND(\nSUMIFS(OP_Rates_RES_1[Powercor],OP_Rates_RES_1[[Rate name]:[Rate name]],$C49)+\nSUMIFS(OP_RatesTU_RES_1[Powercor],OP_RatesTU_RES_1[[Rate name]:[Rate name]],\nIF($D49<>\"$\",$C49,LEFT($C49,LEN($C49)-FIND(\" - supply\",$C49)-1))),4),\n0,1)","v":0},{"$f":"IF(ROUND(K14,4)=ROUND(\nSUMIFS(OP_Rates_RES_1[United Energy],OP_Rates_RES_1[[Rate name]:[Rate name]],$C49)+\nSUMIFS(OP_RatesTU_RES_1[United Energy],OP_RatesTU_RES_1[[Rate name]:[Rate name]],\nIF($D49<>\"$\",$C49,LEFT($C49,LEN($C49)-FIND(\" - supply\",$C49)-1))),4),\n0,1)","v":0},null,"Peak","$/kWh","Small business",null,{"$f":"IF(ROUND(Q14,4)=ROUND(\nSUMIFS(OP_Rates_SME_1[Ausnet],OP_Rates_SME_1[[Rate name]:[Rate name]],$C49)+\nSUMIFS(OP_RatesTU_SME_1[Ausnet],OP_RatesTU_SME_1[[Rate name]:[Rate name]],\nIF($D49<>\"$\",$C49,LEFT($C49,LEN($C49)-FIND(\" - supply\",$C49)-1))),4),\n0,1)","v":0},{"$f":"IF(ROUND(R14,4)=ROUND(\nSUMIFS(OP_Rates_SME_1[Citipower],OP_Rates_SME_1[[Rate name]:[Rate name]],$C49)+\nSUMIFS(OP_RatesTU_SME_1[Citipower],OP_RatesTU_SME_1[[Rate name]:[Rate name]],\nIF($D49<>\"$\",$C49,LEFT($C49,LEN($C49)-FIND(\" - supply\",$C49)-1))),4),\n0,1)","v":0},{"$f":"IF(ROUND(S14,4)=ROUND(\nSUMIFS(OP_Rates_SME_1[Jemena],OP_Rates_SME_1[[Rate name]:[Rate name]],$C49)+\nSUMIFS(OP_RatesTU_SME_1[Jemena],OP_RatesTU_SME_1[[Rate name]:[Rate name]],\nIF($D49<>\"$\",$C49,LEFT($C49,LEN($C49)-FIND(\" - supply\",$C49)-1))),4),\n0,1)","v":0},{"$f":"IF(ROUND(T14,4)=ROUND(\nSUMIFS(OP_Rates_SME_1[Powercor],OP_Rates_SME_1[[Rate name]:[Rate name]],$C49)+\nSUMIFS(OP_RatesTU_SME_1[Powercor],OP_RatesTU_SME_1[[Rate name]:[Rate name]],\nIF($D49<>\"$\",$C49,LEFT($C49,LEN($C49)-FIND(\" - supply\",$C49)-1))),4),\n0,1)","v":0},{"$f":"IF(ROUND(U14,4)=ROUND(\nSUMIFS(OP_Rates_SME_1[United Energy],OP_Rates_SME_1[[Rate name]:[Rate name]],$C49)+\nSUMIFS(OP_RatesTU_SME_1[United Energy],OP_RatesTU_SME_1[[Rate name]:[Rate name]],\nIF($D49<>\"$\",$C49,LEFT($C49,LEN($C49)-FIND(\" - supply\",$C49)-1))),4),\n0,1)","v":0}]
[null,null,"Off peak","$/kWh","Residential",null,{"$f":"IF(ROUND(G15,4)=ROUND(\nSUMIFS(OP_Rates_RES_1[Ausnet],OP_Rates_RES_1[[Rate name]:[Rate name]],$C50)+\nSUMIFS(OP_RatesTU_RES_1[Ausnet],OP_RatesTU_RES_1[[Rate name]:[Rate name]],\nIF($D50<>\"$\",$C50,LEFT($C50,LEN($C50)-FIND(\" - supply\",$C50)-1))),4),\n0,1)","v":0},{"$f":"IF(ROUND(H15,4)=ROUND(\nSUMIFS(OP_Rates_RES_1[Citipower],OP_Rates_RES_1[[Rate name]:[Rate name]],$C50)+\nSUMIFS(OP_RatesTU_RES_1[Citipower],OP_RatesTU_RES_1[[Rate name]:[Rate name]],\nIF($D50<>\"$\",$C50,LEFT($C50,LEN($C50)-FIND(\" - supply\",$C50)-1))),4),\n0,1)","v":0},{"$f":"IF(ROUND(I15,4)=ROUND(\nSUMIFS(OP_Rates_RES_1[Jemena],OP_Rates_RES_1[[Rate name]:[Rate name]],$C50)+\nSUMIFS(OP_RatesTU_RES_1[Jemena],OP_RatesTU_RES_1[[Rate name]:[Rate name]],\nIF($D50<>\"$\",$C50,LEFT($C50,LEN($C50)-FIND(\" - supply\",$C50)-1))),4),\n0,1)","v":0},{"$f":"IF(ROUND(J15,4)=ROUND(\nSUMIFS(OP_Rates_RES_1[Powercor],OP_Rates_RES_1[[Rate name]:[Rate name]],$C50)+\nSUMIFS(OP_RatesTU_RES_1[Powercor],OP_RatesTU_RES_1[[Rate name]:[Rate name]],\nIF($D50<>\"$\",$C50,LEFT($C50,LEN($C50)-FIND(\" - supply\",$C50)-1))),4),\n0,1)","v":0},{"$f":"IF(ROUND(K15,4)=ROUND(\nSUMIFS(OP_Rates_RES_1[United Energy],OP_Rates_RES_1[[Rate name]:[Rate name]],$C50)+\nSUMIFS(OP_RatesTU_RES_1[United Energy],OP_RatesTU_RES_1[[Rate name]:[Rate name]],\nIF($D50<>\"$\",$C50,LEFT($C50,LEN($C50)-FIND(\" - supply\",$C50)-1))),4),\n0,1)","v":0},null,"Off peak","$/kWh","Small business",null,{"$f":"IF(ROUND(Q15,4)=ROUND(\nSUMIFS(OP_Rates_SME_1[Ausnet],OP_Rates_SME_1[[Rate name]:[Rate name]],$C50)+\nSUMIFS(OP_RatesTU_SME_1[Ausnet],OP_RatesTU_SME_1[[Rate name]:[Rate name]],\nIF($D50<>\"$\",$C50,LEFT($C50,LEN($C50)-FIND(\" - supply\",$C50)-1))),4),\n0,1)","v":0},{"$f":"IF(ROUND(R15,4)=ROUND(\nSUMIFS(OP_Rates_SME_1[Citipower],OP_Rates_SME_1[[Rate name]:[Rate name]],$C50)+\nSUMIFS(OP_RatesTU_SME_1[Citipower],OP_RatesTU_SME_1[[Rate name]:[Rate name]],\nIF($D50<>\"$\",$C50,LEFT($C50,LEN($C50)-FIND(\" - supply\",$C50)-1))),4),\n0,1)","v":0},{"$f":"IF(ROUND(S15,4)=ROUND(\nSUMIFS(OP_Rates_SME_1[Jemena],OP_Rates_SME_1[[Rate name]:[Rate name]],$C50)+\nSUMIFS(OP_RatesTU_SME_1[Jemena],OP_RatesTU_SME_1[[Rate name]:[Rate name]],\nIF($D50<>\"$\",$C50,LEFT($C50,LEN($C50)-FIND(\" - supply\",$C50)-1))),4),\n0,1)","v":0},{"$f":"IF(ROUND(T15,4)=ROUND(\nSUMIFS(OP_Rates_SME_1[Powercor],OP_Rates_SME_1[[Rate name]:[Rate name]],$C50)+\nSUMIFS(OP_RatesTU_SME_1[Powercor],OP_RatesTU_SME_1[[Rate name]:[Rate name]],\nIF($D50<>\"$\",$C50,LEFT($C50,LEN($C50)-FIND(\" - supply\",$C50)-1))),4),\n0,1)","v":0},{"$f":"IF(ROUND(U15,4)=ROUND(\nSUMIFS(OP_Rates_SME_1[United Energy],OP_Rates_SME_1[[Rate name]:[Rate name]],$C50)+\nSUMIFS(OP_RatesTU_SME_1[United Energy],OP_RatesTU_SME_1[[Rate name]:[Rate name]],\nIF($D50<>\"$\",$C50,LEFT($C50,LEN($C50)-FIND(\" - supply\",$C50)-1))),4),\n0,1)","v":0}]
[null,null,"Controlled load","$/kWh","Residential",null,{"$f":"IF(ROUND(G16,4)=ROUND(\nSUMIFS(OP_Rates_RES_1[Ausnet],OP_Rates_RES_1[[Rate name]:[Rate name]],$C51)+\nSUMIFS(OP_RatesTU_RES_1[Ausnet],OP_RatesTU_RES_1[[Rate name]:[Rate name]],\nIF($D51<>\"$\",$C51,LEFT($C51,LEN($C51)-FIND(\" - supply\",$C51)-1))),4),\n0,1)","v":0},{"$f":"IF(ROUND(H16,4)=ROUND(\nSUMIFS(OP_Rates_RES_1[Citipower],OP_Rates_RES_1[[Rate name]:[Rate name]],$C51)+\nSUMIFS(OP_RatesTU_RES_1[Citipower],OP_RatesTU_RES_1[[Rate name]:[Rate name]],\nIF($D51<>\"$\",$C51,LEFT($C51,LEN($C51)-FIND(\" - supply\",$C51)-1))),4),\n0,1)","v":0},{"$f":"IF(ROUND(I16,4)=ROUND(\nSUMIFS(OP_Rates_RES_1[Jemena],OP_Rates_RES_1[[Rate name]:[Rate name]],$C51)+\nSUMIFS(OP_RatesTU_RES_1[Jemena],OP_RatesTU_RES_1[[Rate name]:[Rate name]],\nIF($D51<>\"$\",$C51,LEFT($C51,LEN($C51)-FIND(\" - supply\",$C51)-1))),4),\n0,1)","v":0},{"$f":"IF(ROUND(J16,4)=ROUND(\nSUMIFS(OP_Rates_RES_1[Powercor],OP_Rates_RES_1[[Rate name]:[Rate name]],$C51)+\nSUMIFS(OP_RatesTU_RES_1[Powercor],OP_RatesTU_RES_1[[Rate name]:[Rate name]],\nIF($D51<>\"$\",$C51,LEFT($C51,LEN($C51)-FIND(\" - supply\",$C51)-1))),4),\n0,1)","v":0},{"$f":"IF(ROUND(K16,4)=ROUND(\nSUMIFS(OP_Rates_RES_1[United Energy],OP_Rates_RES_1[[Rate name]:[Rate name]],$C51)+\nSUMIFS(OP_RatesTU_RES_1[United Energy],OP_RatesTU_RES_1[[Rate name]:[Rate name]],\nIF($D51<>\"$\",$C51,LEFT($C51,LEN($C51)-FIND(\" - supply\",$C51)-1))),4),\n0,1)","v":0}]
[]
[null,null,{"$f":"C$18&\" - checks\"","v":"Residential calculated rate - checks"},null,null,null,null,null,null,null,null,null,{"$f":"M$18&\" - checks\"","v":"Small business calculated rate - checks"}]
[null,null,"Rate name","Unit","Customer type",null,"Ausnet","Citipower","Jemena","Powercor","United Energy",null,"Rate name","Unit","Customer type",null,"Ausnet","Citipower","Jemena","Powercor","United Energy"]
[null,null,"Anytime - supply","$","Residential",null,{"$f":"IF(G20=\"-\",\"-\",\nIF(ROUND(G20,8)=\nROUND(((\n(SUMIFS(Calc_NetworkF_1[Ausnet],Calc_NetworkF_1[[Cost item]:[Cost item]],$C55,Calc_NetworkF_1[[Customer type]:[Customer type]],$E55)+\nSUMIFS(Calc_Fixed_1[Ausnet],Calc_Fixed_1[[Customer type]:[Customer type]],\"All\")+\nSUMIFS(Calc_Fixed_1[Ausnet],Calc_Fixed_1[[Customer type]:[Customer type]],$E55))/DiY)*(1+Calc_ROM_1[Ausnet]))*(1+GST),8),0,1))","v":0},{"$f":"IF(H20=\"-\",\"-\",\nIF(ROUND(H20,8)=\nROUND(((\n(SUMIFS(Calc_NetworkF_1[Citipower],Calc_NetworkF_1[[Cost item]:[Cost item]],$C55,Calc_NetworkF_1[[Customer type]:[Customer type]],$E55)+\nSUMIFS(Calc_Fixed_1[Citipower],Calc_Fixed_1[[Customer type]:[Customer type]],\"All\")+\nSUMIFS(Calc_Fixed_1[Citipower],Calc_Fixed_1[[Customer type]:[Customer type]],$E55))/DiY)*(1+Calc_ROM_1[Citipower]))*(1+GST),8),0,1))","v":0},{"$f":"IF(I20=\"-\",\"-\",\nIF(ROUND(I20,8)=\nROUND(((\n(SUMIFS(Calc_NetworkF_1[Jemena],Calc_NetworkF_1[[Cost item]:[Cost item]],$C55,Calc_NetworkF_1[[Customer type]:[Customer type]],$E55)+\nSUMIFS(Calc_Fixed_1[Jemena],Calc_Fixed_1[[Customer type]:[Customer type]],\"All\")+\nSUMIFS(Calc_Fixed_1[Jemena],Calc_Fixed_1[[Customer type]:[Customer type]],$E55))/DiY)*(1+Calc_ROM_1[Jemena]))*(1+GST),8),0,1))","v":0},{"$f":"IF(J20=\"-\",\"-\",\nIF(ROUND(J20,8)=\nROUND(((\n(SUMIFS(Calc_NetworkF_1[Powercor],Calc_NetworkF_1[[Cost item]:[Cost item]],$C55,Calc_NetworkF_1[[Customer type]:[Customer type]],$E55)+\nSUMIFS(Calc_Fixed_1[Powercor],Calc_Fixed_1[[Customer type]:[Customer type]],\"All\")+\nSUMIFS(Calc_Fixed_1[Powercor],Calc_Fixed_1[[Customer type]:[Customer type]],$E55))/DiY)*(1+Calc_ROM_1[Powercor]))*(1+GST),8),0,1))","v":0},{"$f":"IF(K20=\"-\",\"-\",\nIF(ROUND(K20,8)=\nROUND(((\n(SUMIFS(Calc_NetworkF_1[United Energy],Calc_NetworkF_1[[Cost item]:[Cost item]],$C55,Calc_NetworkF_1[[Customer type]:[Customer type]],$E55)+\nSUMIFS(Calc_Fixed_1[United Energy],Calc_Fixed_1[[Customer type]:[Customer type]],\"All\")+\nSUMIFS(Calc_Fixed_1[United Energy],Calc_Fixed_1[[Customer type]:[Customer type]],$E55))/DiY)*(1+Calc_ROM_1[United Energy]))*(1+GST),8),0,1))","v":0},null,"Anytime - supply","$","Small business",null,{"$f":"IF(Q20=\"-\",\"-\",\nIF(ROUND(Q20,8)=\nROUND(((\n(SUMIFS(Calc_NetworkF_1[Ausnet],Calc_NetworkF_1[[Cost item]:[Cost item]],$M55,Calc_NetworkF_1[[Customer type]:[Customer type]],$O55)+\nSUMIFS(Calc_Fixed_1[Ausnet],Calc_Fixed_1[[Customer type]:[Customer type]],\"All\")+\nSUMIFS(Calc_Fixed_1[Ausnet],Calc_Fixed_1[[Customer type]:[Customer type]],$O55))/DiY)*(1+Calc_ROM_1[Ausnet]))*(1+GST),8),0,1))","v":0},{"$f":"IF(R20=\"-\",\"-\",\nIF(ROUND(R20,8)=\nROUND(((\n(SUMIFS(Calc_NetworkF_1[Citipower],Calc_NetworkF_1[[Cost item]:[Cost item]],$M55,Calc_NetworkF_1[[Customer type]:[Customer type]],$O55)+\nSUMIFS(Calc_Fixed_1[Citipower],Calc_Fixed_1[[Customer type]:[Customer type]],\"All\")+\nSUMIFS(Calc_Fixed_1[Citipower],Calc_Fixed_1[[Customer type]:[Customer type]],$O55))/DiY)*(1+Calc_ROM_1[Citipower]))*(1+GST),8),0,1))","v":0},{"$f":"IF(S20=\"-\",\"-\",\nIF(ROUND(S20,8)=\nROUND(((\n(SUMIFS(Calc_NetworkF_1[Jemena],Calc_NetworkF_1[[Cost item]:[Cost item]],$M55,Calc_NetworkF_1[[Customer type]:[Customer type]],$O55)+\nSUMIFS(Calc_Fixed_1[Jemena],Calc_Fixed_1[[Customer type]:[Customer type]],\"All\")+\nSUMIFS(Calc_Fixed_1[Jemena],Calc_Fixed_1[[Customer type]:[Customer type]],$O55))/DiY)*(1+Calc_ROM_1[Jemena]))*(1+GST),8),0,1))","v":0},{"$f":"IF(T20=\"-\",\"-\",\nIF(ROUND(T20,8)=\nROUND(((\n(SUMIFS(Calc_NetworkF_1[Powercor],Calc_NetworkF_1[[Cost item]:[Cost item]],$M55,Calc_NetworkF_1[[Customer type]:[Customer type]],$O55)+\nSUMIFS(Calc_Fixed_1[Powercor],Calc_Fixed_1[[Customer type]:[Customer type]],\"All\")+\nSUMIFS(Calc_Fixed_1[Powercor],Calc_Fixed_1[[Customer type]:[Customer type]],$O55))/DiY)*(1+Calc_ROM_1[Powercor]))*(1+GST),8),0,1))","v":0},{"$f":"IF(U20=\"-\",\"-\",\nIF(ROUND(U20,8)=\nROUND(((\n(SUMIFS(Calc_NetworkF_1[United Energy],Calc_NetworkF_1[[Cost item]:[Cost item]],$M55,Calc_NetworkF_1[[Customer type]:[Customer type]],$O55)+\nSUMIFS(Calc_Fixed_1[United Energy],Calc_Fixed_1[[Customer type]:[Customer type]],\"All\")+\nSUMIFS(Calc_Fixed_1[United Energy],Calc_Fixed_1[[Customer type]:[Customer type]],$O55))/DiY)*(1+Calc_ROM_1[United Energy]))*(1+GST),8),0,1))","v":0}]
[null,null,"Block 1","$/kWh","Residential",null,{"$f":"IF(G21=\"-\",\"-\",\nIF(ROUND(G21,8)=ROUND(\n((SUMIFS(Calc_Variable_1[Ausnet],Calc_Variable_1[[Customer type]:[Customer type]],\"All\")+\nSUMIFS(Calc_Variable_1[Ausnet],Calc_Variable_1[[Customer type]:[Customer type]],OP_Rates!$E56)+\nSUMIFS(Calc_NetworkV_1[Ausnet],Calc_NetworkV_1[[Customer type]:[Customer type]],OP_Rates!$E56,Calc_NetworkV_1[[Cost item]:[Cost item]],OP_Rates!$C56))*(1+Calc_ROM_1[Ausnet]))*(1+GST),8),0,1))","v":0},{"$f":"IF(H21=\"-\",\"-\",\nIF(ROUND(H21,8)=ROUND(\n((SUMIFS(Calc_Variable_1[Citipower],Calc_Variable_1[[Customer type]:[Customer type]],\"All\")+\nSUMIFS(Calc_Variable_1[Citipower],Calc_Variable_1[[Customer type]:[Customer type]],OP_Rates!$E56)+\nSUMIFS(Calc_NetworkV_1[Citipower],Calc_NetworkV_1[[Customer type]:[Customer type]],OP_Rates!$E56,Calc_NetworkV_1[[Cost item]:[Cost item]],OP_Rates!$C56))*(1+Calc_ROM_1[Citipower]))*(1+GST),8),0,1))","v":"-"},{"$f":"IF(I21=\"-\",\"-\",\nIF(ROUND(I21,8)=ROUND(\n((SUMIFS(Calc_Variable_1[Jemena],Calc_Variable_1[[Customer type]:[Customer type]],\"All\")+\nSUMIFS(Calc_Variable_1[Jemena],Calc_Variable_1[[Customer type]:[Customer type]],OP_Rates!$E56)+\nSUMIFS(Calc_NetworkV_1[Jemena],Calc_NetworkV_1[[Customer type]:[Customer type]],OP_Rates!$E56,Calc_NetworkV_1[[Cost item]:[Cost item]],OP_Rates!$C56))*(1+Calc_ROM_1[Jemena]))*(1+GST),8),0,1))","v":"-"},{"$f":"IF(J21=\"-\",\"-\",\nIF(ROUND(J21,8)=ROUND(\n((SUMIFS(Calc_Variable_1[Powercor],Calc_Variable_1[[Customer type]:[Customer type]],\"All\")+\nSUMIFS(Calc_Variable_1[Powercor],Calc_Variable_1[[Customer type]:[Customer type]],OP_Rates!$E56)+\nSUMIFS(Calc_NetworkV_1[Powercor],Calc_NetworkV_1[[Customer type]:[Customer type]],OP_Rates!$E56,Calc_NetworkV_1[[Cost item]:[Cost item]],OP_Rates!$C56))*(1+Calc_ROM_1[Powercor]))*(1+GST),8),0,1))","v":"-"},{"$f":"IF(K21=\"-\",\"-\",\nIF(ROUND(K21,8)=ROUND(\n((SUMIFS(Calc_Variable_1[United Energy],Calc_Variable_1[[Customer type]:[Customer type]],\"All\")+\nSUMIFS(Calc_Variable_1[United Energy],Calc_Variable_1[[Customer type]:[Customer type]],OP_Rates!$E56)+\nSUMIFS(Calc_NetworkV_1[United Energy],Calc_NetworkV_1[[Customer type]:[Customer type]],OP_Rates!$E56,Calc_NetworkV_1[[Cost item]:[Cost item]],OP_Rates!$C56))*(1+Calc_ROM_1[United Energy]))*(1+GST),8),0,1))","v":"-"},null,"Block 1","$/kWh","Small business",null,{"$f":"IF(Q21=\"-\",\"-\",\nIF(ROUND(Q21,8)=ROUND(\n((SUMIFS(Calc_Variable_1[Ausnet],Calc_Variable_1[[Customer type]:[Customer type]],\"All\")+\nSUMIFS(Calc_Variable_1[Ausnet],Calc_Variable_1[[Customer type]:[Customer type]],OP_Rates!$O56)+\nSUMIFS(Calc_NetworkV_1[Ausnet],Calc_NetworkV_1[[Customer type]:[Customer type]],OP_Rates!$O56,Calc_NetworkV_1[[Cost item]:[Cost item]],OP_Rates!$M56))*(1+Calc_ROM_1[Ausnet]))*(1+GST),8),0,1))","v":0},{"$f":"IF(R21=\"-\",\"-\",\nIF(ROUND(R21,8)=ROUND(\n((SUMIFS(Calc_Variable_1[Citipower],Calc_Variable_1[[Customer type]:[Customer type]],\"All\")+\nSUMIFS(Calc_Variable_1[Citipower],Calc_Variable_1[[Customer type]:[Customer type]],OP_Rates!$O56)+\nSUMIFS(Calc_NetworkV_1[Citipower],Calc_NetworkV_1[[Customer type]:[Customer type]],OP_Rates!$O56,Calc_NetworkV_1[[Cost item]:[Cost item]],OP_Rates!$M56))*(1+Calc_ROM_1[Citipower]))*(1+GST),8),0,1))","v":"-"},{"$f":"IF(S21=\"-\",\"-\",\nIF(ROUND(S21,8)=ROUND(\n((SUMIFS(Calc_Variable_1[Jemena],Calc_Variable_1[[Customer type]:[Customer type]],\"All\")+\nSUMIFS(Calc_Variable_1[Jemena],Calc_Variable_1[[Customer type]:[Customer type]],OP_Rates!$O56)+\nSUMIFS(Calc_NetworkV_1[Jemena],Calc_NetworkV_1[[Customer type]:[Customer type]],OP_Rates!$O56,Calc_NetworkV_1[[Cost item]:[Cost item]],OP_Rates!$M56))*(1+Calc_ROM_1[Jemena]))*(1+GST),8),0,1))","v":"-"},{"$f":"IF(T21=\"-\",\"-\",\nIF(ROUND(T21,8)=ROUND(\n((SUMIFS(Calc_Variable_1[Powercor],Calc_Variable_1[[Customer type]:[Customer type]],\"All\")+\nSUMIFS(Calc_Variable_1[Powercor],Calc_Variable_1[[Customer type]:[Customer type]],OP_Rates!$O56)+\nSUMIFS(Calc_NetworkV_1[Powercor],Calc_NetworkV_1[[Customer type]:[Customer type]],OP_Rates!$O56,Calc_NetworkV_1[[Cost item]:[Cost item]],OP_Rates!$M56))*(1+Calc_ROM_1[Powercor]))*(1+GST),8),0,1))","v":"-"},{"$f":"IF(U21=\"-\",\"-\",\nIF(ROUND(U21,8)=ROUND(\n((SUMIFS(Calc_Variable_1[United Energy],Calc_Variable_1[[Customer type]:[Customer type]],\"All\")+\nSUMIFS(Calc_Variable_1[United Energy],Calc_Variable_1[[Customer type]:[Customer type]],OP_Rates!$O56)+\nSUMIFS(Calc_NetworkV_1[United Energy],Calc_NetworkV_1[[Customer type]:[Customer type]],OP_Rates!$O56,Calc_NetworkV_1[[Cost item]:[Cost item]],OP_Rates!$M56))*(1+Calc_ROM_1[United Energy]))*(1+GST),8),0,1))","v":"-"}]
[null,null,"Balance","$/kWh","Residential",null,{"$f":"IF(G22=\"-\",\"-\",\nIF(ROUND(G22,8)=ROUND(\n((SUMIFS(Calc_Variable_1[Ausnet],Calc_Variable_1[[Customer type]:[Customer type]],\"All\")+\nSUMIFS(Calc_Variable_1[Ausnet],Calc_Variable_1[[Customer type]:[Customer type]],OP_Rates!$E57)+\nSUMIFS(Calc_NetworkV_1[Ausnet],Calc_NetworkV_1[[Customer type]:[Customer type]],OP_Rates!$E57,Calc_NetworkV_1[[Cost item]:[Cost item]],OP_Rates!$C57))*(1+Calc_ROM_1[Ausnet]))*(1+GST),8),0,1))","v":0},{"$f":"IF(H22=\"-\",\"-\",\nIF(ROUND(H22,8)=ROUND(\n((SUMIFS(Calc_Variable_1[Citipower],Calc_Variable_1[[Customer type]:[Customer type]],\"All\")+\nSUMIFS(Calc_Variable_1[Citipower],Calc_Variable_1[[Customer type]:[Customer type]],OP_Rates!$E57)+\nSUMIFS(Calc_NetworkV_1[Citipower],Calc_NetworkV_1[[Customer type]:[Customer type]],OP_Rates!$E57,Calc_NetworkV_1[[Cost item]:[Cost item]],OP_Rates!$C57))*(1+Calc_ROM_1[Citipower]))*(1+GST),8),0,1))","v":"-"},{"$f":"IF(I22=\"-\",\"-\",\nIF(ROUND(I22,8)=ROUND(\n((SUMIFS(Calc_Variable_1[Jemena],Calc_Variable_1[[Customer type]:[Customer type]],\"All\")+\nSUMIFS(Calc_Variable_1[Jemena],Calc_Variable_1[[Customer type]:[Customer type]],OP_Rates!$E57)+\nSUMIFS(Calc_NetworkV_1[Jemena],Calc_NetworkV_1[[Customer type]:[Customer type]],OP_Rates!$E57,Calc_NetworkV_1[[Cost item]:[Cost item]],OP_Rates!$C57))*(1+Calc_ROM_1[Jemena]))*(1+GST),8),0,1))","v":"-"},{"$f":"IF(J22=\"-\",\"-\",\nIF(ROUND(J22,8)=ROUND(\n((SUMIFS(Calc_Variable_1[Powercor],Calc_Variable_1[[Customer type]:[Customer type]],\"All\")+\nSUMIFS(Calc_Variable_1[Powercor],Calc_Variable_1[[Customer type]:[Customer type]],OP_Rates!$E57)+\nSUMIFS(Calc_NetworkV_1[Powercor],Calc_NetworkV_1[[Customer type]:[Customer type]],OP_Rates!$E57,Calc_NetworkV_1[[Cost item]:[Cost item]],OP_Rates!$C57))*(1+Calc_ROM_1[Powercor]))*(1+GST),8),0,1))","v":"-"},{"$f":"IF(K22=\"-\",\"-\",\nIF(ROUND(K22,8)=ROUND(\n((SUMIFS(Calc_Variable_1[United Energy],Calc_Variable_1[[Customer type]:[Customer type]],\"All\")+\nSUMIFS(Calc_Variable_1[United Energy],Calc_Variable_1[[Customer type]:[Customer type]],OP_Rates!$E57)+\nSUMIFS(Calc_NetworkV_1[United Energy],Calc_NetworkV_1[[Customer type]:[Customer type]],OP_Rates!$E57,Calc_NetworkV_1[[Cost item]:[Cost item]],OP_Rates!$C57))*(1+Calc_ROM_1[United Energy]))*(1+GST),8),0,1))","v":"-"},null,"Balance","$/kWh","Small business",null,{"$f":"IF(Q22=\"-\",\"-\",\nIF(ROUND(Q22,8)=ROUND(\n((SUMIFS(Calc_Variable_1[Ausnet],Calc_Variable_1[[Customer type]:[Customer type]],\"All\")+\nSUMIFS(Calc_Variable_1[Ausnet],Calc_Variable_1[[Customer type]:[Customer type]],OP_Rates!$O57)+\nSUMIFS(Calc_NetworkV_1[Ausnet],Calc_NetworkV_1[[Customer type]:[Customer type]],OP_Rates!$O57,Calc_NetworkV_1[[Cost item]:[Cost item]],OP_Rates!$M57))*(1+Calc_ROM_1[Ausnet]))*(1+GST),8),0,1))","v":0},{"$f":"IF(R22=\"-\",\"-\",\nIF(ROUND(R22,8)=ROUND(\n((SUMIFS(Calc_Variable_1[Citipower],Calc_Variable_1[[Customer type]:[Customer type]],\"All\")+\nSUMIFS(Calc_Variable_1[Citipower],Calc_Variable_1[[Customer type]:[Customer type]],OP_Rates!$O57)+\nSUMIFS(Calc_NetworkV_1[Citipower],Calc_NetworkV_1[[Customer type]:[Customer type]],OP_Rates!$O57,Calc_NetworkV_1[[Cost item]:[Cost item]],OP_Rates!$M57))*(1+Calc_ROM_1[Citipower]))*(1+GST),8),0,1))","v":"-"},{"$f":"IF(S22=\"-\",\"-\",\nIF(ROUND(S22,8)=ROUND(\n((SUMIFS(Calc_Variable_1[Jemena],Calc_Variable_1[[Customer type]:[Customer type]],\"All\")+\nSUMIFS(Calc_Variable_1[Jemena],Calc_Variable_1[[Customer type]:[Customer type]],OP_Rates!$O57)+\nSUMIFS(Calc_NetworkV_1[Jemena],Calc_NetworkV_1[[Customer type]:[Customer type]],OP_Rates!$O57,Calc_NetworkV_1[[Cost item]:[Cost item]],OP_Rates!$M57))*(1+Calc_ROM_1[Jemena]))*(1+GST),8),0,1))","v":"-"},{"$f":"IF(T22=\"-\",\"-\",\nIF(ROUND(T22,8)=ROUND(\n((SUMIFS(Calc_Variable_1[Powercor],Calc_Variable_1[[Customer type]:[Customer type]],\"All\")+\nSUMIFS(Calc_Variable_1[Powercor],Calc_Variable_1[[Customer type]:[Customer type]],OP_Rates!$O57)+\nSUMIFS(Calc_NetworkV_1[Powercor],Calc_NetworkV_1[[Customer type]:[Customer type]],OP_Rates!$O57,Calc_NetworkV_1[[Cost item]:[Cost item]],OP_Rates!$M57))*(1+Calc_ROM_1[Powercor]))*(1+GST),8),0,1))","v":"-"},{"$f":"IF(U22=\"-\",\"-\",\nIF(ROUND(U22,8)=ROUND(\n((SUMIFS(Calc_Variable_1[United Energy],Calc_Variable_1[[Customer type]:[Customer type]],\"All\")+\nSUMIFS(Calc_Variable_1[United Energy],Calc_Variable_1[[Customer type]:[Customer type]],OP_Rates!$O57)+\nSUMIFS(Calc_NetworkV_1[United Energy],Calc_NetworkV_1[[Customer type]:[Customer type]],OP_Rates!$O57,Calc_NetworkV_1[[Cost item]:[Cost item]],OP_Rates!$M57))*(1+Calc_ROM_1[United Energy]))*(1+GST),8),0,1))","v":"-"}]
[null,null,"Single rate","$/kWh","Residential",null,{"$f":"IF(G23=\"-\",\"-\",\nIF(ROUND(G23,8)=ROUND(\n((SUMIFS(Calc_Variable_1[Ausnet],Calc_Variable_1[[Customer type]:[Customer type]],\"All\")+\nSUMIFS(Calc_Variable_1[Ausnet],Calc_Variable_1[[Customer type]:[Customer type]],OP_Rates!$E58)+\nSUMIFS(Calc_NetworkV_1[Ausnet],Calc_NetworkV_1[[Customer type]:[Customer type]],OP_Rates!$E58,Calc_NetworkV_1[[Cost item]:[Cost item]],OP_Rates!$C58))*(1+Calc_ROM_1[Ausnet]))*(1+GST),8),0,1))","v":"-"},{"$f":"IF(H23=\"-\",\"-\",\nIF(ROUND(H23,8)=ROUND(\n((SUMIFS(Calc_Variable_1[Citipower],Calc_Variable_1[[Customer type]:[Customer type]],\"All\")+\nSUMIFS(Calc_Variable_1[Citipower],Calc_Variable_1[[Customer type]:[Customer type]],OP_Rates!$E58)+\nSUMIFS(Calc_NetworkV_1[Citipower],Calc_NetworkV_1[[Customer type]:[Customer type]],OP_Rates!$E58,Calc_NetworkV_1[[Cost item]:[Cost item]],OP_Rates!$C58))*(1+Calc_ROM_1[Citipower]))*(1+GST),8),0,1))","v":0},{"$f":"IF(I23=\"-\",\"-\",\nIF(ROUND(I23,8)=ROUND(\n((SUMIFS(Calc_Variable_1[Jemena],Calc_Variable_1[[Customer type]:[Customer type]],\"All\")+\nSUMIFS(Calc_Variable_1[Jemena],Calc_Variable_1[[Customer type]:[Customer type]],OP_Rates!$E58)+\nSUMIFS(Calc_NetworkV_1[Jemena],Calc_NetworkV_1[[Customer type]:[Customer type]],OP_Rates!$E58,Calc_NetworkV_1[[Cost item]:[Cost item]],OP_Rates!$C58))*(1+Calc_ROM_1[Jemena]))*(1+GST),8),0,1))","v":0},{"$f":"IF(J23=\"-\",\"-\",\nIF(ROUND(J23,8)=ROUND(\n((SUMIFS(Calc_Variable_1[Powercor],Calc_Variable_1[[Customer type]:[Customer type]],\"All\")+\nSUMIFS(Calc_Variable_1[Powercor],Calc_Variable_1[[Customer type]:[Customer type]],OP_Rates!$E58)+\nSUMIFS(Calc_NetworkV_1[Powercor],Calc_NetworkV_1[[Customer type]:[Customer type]],OP_Rates!$E58,Calc_NetworkV_1[[Cost item]:[Cost item]],OP_Rates!$C58))*(1+Calc_ROM_1[Powercor]))*(1+GST),8),0,1))","v":0},{"$f":"IF(K23=\"-\",\"-\",\nIF(ROUND(K23,8)=ROUND(\n((SUMIFS(Calc_Variable_1[United Energy],Calc_Variable_1[[Customer type]:[Customer type]],\"All\")+\nSUMIFS(Calc_Variable_1[United Energy],Calc_Variable_1[[Customer type]:[Customer type]],OP_Rates!$E58)+\nSUMIFS(Calc_NetworkV_1[United Energy],Calc_NetworkV_1[[Customer type]:[Customer type]],OP_Rates!$E58,Calc_NetworkV_1[[Cost item]:[Cost item]],OP_Rates!$C58))*(1+Calc_ROM_1[United Energy]))*(1+GST),8),0,1))","v":0},null,"Single rate","$/kWh","Small business",null,{"$f":"IF(Q23=\"-\",\"-\",\nIF(ROUND(Q23,8)=ROUND(\n((SUMIFS(Calc_Variable_1[Ausnet],Calc_Variable_1[[Customer type]:[Customer type]],\"All\")+\nSUMIFS(Calc_Variable_1[Ausnet],Calc_Variable_1[[Customer type]:[Customer type]],OP_Rates!$O58)+\nSUMIFS(Calc_NetworkV_1[Ausnet],Calc_NetworkV_1[[Customer type]:[Customer type]],OP_Rates!$O58,Calc_NetworkV_1[[Cost item]:[Cost item]],OP_Rates!$M58))*(1+Calc_ROM_1[Ausnet]))*(1+GST),8),0,1))","v":"-"},{"$f":"IF(R23=\"-\",\"-\",\nIF(ROUND(R23,8)=ROUND(\n((SUMIFS(Calc_Variable_1[Citipower],Calc_Variable_1[[Customer type]:[Customer type]],\"All\")+\nSUMIFS(Calc_Variable_1[Citipower],Calc_Variable_1[[Customer type]:[Customer type]],OP_Rates!$O58)+\nSUMIFS(Calc_NetworkV_1[Citipower],Calc_NetworkV_1[[Customer type]:[Customer type]],OP_Rates!$O58,Calc_NetworkV_1[[Cost item]:[Cost item]],OP_Rates!$M58))*(1+Calc_ROM_1[Citipower]))*(1+GST),8),0,1))","v":0},{"$f":"IF(S23=\"-\",\"-\",\nIF(ROUND(S23,8)=ROUND(\n((SUMIFS(Calc_Variable_1[Jemena],Calc_Variable_1[[Customer type]:[Customer type]],\"All\")+\nSUMIFS(Calc_Variable_1[Jemena],Calc_Variable_1[[Customer type]:[Customer type]],OP_Rates!$O58)+\nSUMIFS(Calc_NetworkV_1[Jemena],Calc_NetworkV_1[[Customer type]:[Customer type]],OP_Rates!$O58,Calc_NetworkV_1[[Cost item]:[Cost item]],OP_Rates!$M58))*(1+Calc_ROM_1[Jemena]))*(1+GST),8),0,1))","v":0},{"$f":"IF(T23=\"-\",\"-\",\nIF(ROUND(T23,8)=ROUND(\n((SUMIFS(Calc_Variable_1[Powercor],Calc_Variable_1[[Customer type]:[Customer type]],\"All\")+\nSUMIFS(Calc_Variable_1[Powercor],Calc_Variable_1[[Customer type]:[Customer type]],OP_Rates!$O58)+\nSUMIFS(Calc_NetworkV_1[Powercor],Calc_NetworkV_1[[Customer type]:[Customer type]],OP_Rates!$O58,Calc_NetworkV_1[[Cost item]:[Cost item]],OP_Rates!$M58))*(1+Calc_ROM_1[Powercor]))*(1+GST),8),0,1))","v":0},{"$f":"IF(U23=\"-\",\"-\",\nIF(ROUND(U23,8)=ROUND(\n((SUMIFS(Calc_Variable_1[United Energy],Calc_Variable_1[[Customer type]:[Customer type]],\"All\")+\nSUMIFS(Calc_Variable_1[United Energy],Calc_Variable_1[[Customer type]:[Customer type]],OP_Rates!$O58)+\nSUMIFS(Calc_NetworkV_1[United Energy],Calc_NetworkV_1[[Customer type]:[Customer type]],OP_Rates!$O58,Calc_NetworkV_1[[Cost item]:[Cost item]],OP_Rates!$M58))*(1+Calc_ROM_1[United Energy]))*(1+GST),8),0,1))","v":0}]
[null,null,"TOU - supply","$","Residential",null,{"$f":"IF(G24=\"-\",\"-\",\nIF(ROUND(G24,8)=\nROUND((((SUMIFS(Calc_NetworkF_1[Ausnet],Calc_NetworkF_1[[Cost item]:[Cost item]],$C59,Calc_NetworkF_1[[Customer type]:[Customer type]],$E59)+SUMIFS(Calc_Fixed_1[Ausnet],Calc_Fixed_1[[Customer type]:[Customer type]],\"All\")+SUMIFS(Calc_Fixed_1[Ausnet],Calc_Fixed_1[[Customer type]:[Customer type]],$E59))/DiY)*(1+Calc_ROM_1[Ausnet]))*(1+GST),8),0,1))","v":0},{"$f":"IF(H24=\"-\",\"-\",\nIF(ROUND(H24,8)=\nROUND((((SUMIFS(Calc_NetworkF_1[Citipower],Calc_NetworkF_1[[Cost item]:[Cost item]],$C59,Calc_NetworkF_1[[Customer type]:[Customer type]],$E59)+SUMIFS(Calc_Fixed_1[Citipower],Calc_Fixed_1[[Customer type]:[Customer type]],\"All\")+SUMIFS(Calc_Fixed_1[Citipower],Calc_Fixed_1[[Customer type]:[Customer type]],$E59))/DiY)*(1+Calc_ROM_1[Citipower]))*(1+GST),8),0,1))","v":0},{"$f":"IF(I24=\"-\",\"-\",\nIF(ROUND(I24,8)=\nROUND((((SUMIFS(Calc_NetworkF_1[Jemena],Calc_NetworkF_1[[Cost item]:[Cost item]],$C59,Calc_NetworkF_1[[Customer type]:[Customer type]],$E59)+SUMIFS(Calc_Fixed_1[Jemena],Calc_Fixed_1[[Customer type]:[Customer type]],\"All\")+SUMIFS(Calc_Fixed_1[Jemena],Calc_Fixed_1[[Customer type]:[Customer type]],$E59))/DiY)*(1+Calc_ROM_1[Jemena]))*(1+GST),8),0,1))","v":0},{"$f":"IF(J24=\"-\",\"-\",\nIF(ROUND(J24,8)=\nROUND((((SUMIFS(Calc_NetworkF_1[Powercor],Calc_NetworkF_1[[Cost item]:[Cost item]],$C59,Calc_NetworkF_1[[Customer type]:[Customer type]],$E59)+SUMIFS(Calc_Fixed_1[Powercor],Calc_Fixed_1[[Customer type]:[Customer type]],\"All\")+SUMIFS(Calc_Fixed_1[Powercor],Calc_Fixed_1[[Customer type]:[Customer type]],$E59))/DiY)*(1+Calc_ROM_1[Powercor]))*(1+GST),8),0,1))","v":0},{"$f":"IF(K24=\"-\",\"-\",\nIF(ROUND(K24,8)=\nROUND((((SUMIFS(Calc_NetworkF_1[United Energy],Calc_NetworkF_1[[Cost item]:[Cost item]],$C59,Calc_NetworkF_1[[Customer type]:[Customer type]],$E59)+SUMIFS(Calc_Fixed_1[United Energy],Calc_Fixed_1[[Customer type]:[Customer type]],\"All\")+SUMIFS(Calc_Fixed_1[United Energy],Calc_Fixed_1[[Customer type]:[Customer type]],$E59))/DiY)*(1+Calc_ROM_1[United Energy]))*(1+GST),8),0,1))","v":0},null,"TOU - supply","$","Small business",null,{"$f":"IF(Q24=\"-\",\"-\",\nIF(ROUND(Q24,8)=\nROUND((((SUMIFS(Calc_NetworkF_1[Ausnet],Calc_NetworkF_1[[Cost item]:[Cost item]],$M59,Calc_NetworkF_1[[Customer type]:[Customer type]],$O59)+SUMIFS(Calc_Fixed_1[Ausnet],Calc_Fixed_1[[Customer type]:[Customer type]],\"All\")+SUMIFS(Calc_Fixed_1[Ausnet],Calc_Fixed_1[[Customer type]:[Customer type]],$O59))/DiY)*(1+Calc_ROM_1[Ausnet]))*(1+GST),8),0,1))","v":0},{"$f":"IF(R24=\"-\",\"-\",\nIF(ROUND(R24,8)=\nROUND((((SUMIFS(Calc_NetworkF_1[Citipower],Calc_NetworkF_1[[Cost item]:[Cost item]],$M59,Calc_NetworkF_1[[Customer type]:[Customer type]],$O59)+SUMIFS(Calc_Fixed_1[Citipower],Calc_Fixed_1[[Customer type]:[Customer type]],\"All\")+SUMIFS(Calc_Fixed_1[Citipower],Calc_Fixed_1[[Customer type]:[Customer type]],$O59))/DiY)*(1+Calc_ROM_1[Citipower]))*(1+GST),8),0,1))","v":0},{"$f":"IF(S24=\"-\",\"-\",\nIF(ROUND(S24,8)=\nROUND((((SUMIFS(Calc_NetworkF_1[Jemena],Calc_NetworkF_1[[Cost item]:[Cost item]],$M59,Calc_NetworkF_1[[Customer type]:[Customer type]],$O59)+SUMIFS(Calc_Fixed_1[Jemena],Calc_Fixed_1[[Customer type]:[Customer type]],\"All\")+SUMIFS(Calc_Fixed_1[Jemena],Calc_Fixed_1[[Customer type]:[Customer type]],$O59))/DiY)*(1+Calc_ROM_1[Jemena]))*(1+GST),8),0,1))","v":0},{"$f":"IF(T24=\"-\",\"-\",\nIF(ROUND(T24,8)=\nROUND((((SUMIFS(Calc_NetworkF_1[Powercor],Calc_NetworkF_1[[Cost item]:[Cost item]],$M59,Calc_NetworkF_1[[Customer type]:[Customer type]],$O59)+SUMIFS(Calc_Fixed_1[Powercor],Calc_Fixed_1[[Customer type]:[Customer type]],\"All\")+SUMIFS(Calc_Fixed_1[Powercor],Calc_Fixed_1[[Customer type]:[Customer type]],$O59))/DiY)*(1+Calc_ROM_1[Powercor]))*(1+GST),8),0,1))","v":0},{"$f":"IF(U24=\"-\",\"-\",\nIF(ROUND(U24,8)=\nROUND((((SUMIFS(Calc_NetworkF_1[United Energy],Calc_NetworkF_1[[Cost item]:[Cost item]],$M59,Calc_NetworkF_1[[Customer type]:[Customer type]],$O59)+SUMIFS(Calc_Fixed_1[United Energy],Calc_Fixed_1[[Customer type]:[Customer type]],\"All\")+SUMIFS(Calc_Fixed_1[United Energy],Calc_Fixed_1[[Customer type]:[Customer type]],$O59))/DiY)*(1+Calc_ROM_1[United Energy]))*(1+GST),8),0,1))","v":0}]
[null,null,"Peak","$/kWh","Residential",null,{"$f":"IF(G25=\"-\",\"-\",\nIF(ROUND(G25,8)=ROUND(\n((SUMIFS(Calc_Variable_1[Ausnet],Calc_Variable_1[[Customer type]:[Customer type]],\"All\")+\nSUMIFS(Calc_Variable_1[Ausnet],Calc_Variable_1[[Customer type]:[Customer type]],OP_Rates!$E60)+\nSUMIFS(Calc_NetworkV_1[Ausnet],Calc_NetworkV_1[[Customer type]:[Customer type]],OP_Rates!$E60,Calc_NetworkV_1[[Cost item]:[Cost item]],OP_Rates!$C60))*(1+Calc_ROM_1[Ausnet]))*(1+GST),8),0,1))","v":0},{"$f":"IF(H25=\"-\",\"-\",\nIF(ROUND(H25,8)=ROUND(\n((SUMIFS(Calc_Variable_1[Citipower],Calc_Variable_1[[Customer type]:[Customer type]],\"All\")+\nSUMIFS(Calc_Variable_1[Citipower],Calc_Variable_1[[Customer type]:[Customer type]],OP_Rates!$E60)+\nSUMIFS(Calc_NetworkV_1[Citipower],Calc_NetworkV_1[[Customer type]:[Customer type]],OP_Rates!$E60,Calc_NetworkV_1[[Cost item]:[Cost item]],OP_Rates!$C60))*(1+Calc_ROM_1[Citipower]))*(1+GST),8),0,1))","v":0},{"$f":"IF(I25=\"-\",\"-\",\nIF(ROUND(I25,8)=ROUND(\n((SUMIFS(Calc_Variable_1[Jemena],Calc_Variable_1[[Customer type]:[Customer type]],\"All\")+\nSUMIFS(Calc_Variable_1[Jemena],Calc_Variable_1[[Customer type]:[Customer type]],OP_Rates!$E60)+\nSUMIFS(Calc_NetworkV_1[Jemena],Calc_NetworkV_1[[Customer type]:[Customer type]],OP_Rates!$E60,Calc_NetworkV_1[[Cost item]:[Cost item]],OP_Rates!$C60))*(1+Calc_ROM_1[Jemena]))*(1+GST),8),0,1))","v":0},{"$f":"IF(J25=\"-\",\"-\",\nIF(ROUND(J25,8)=ROUND(\n((SUMIFS(Calc_Variable_1[Powercor],Calc_Variable_1[[Customer type]:[Customer type]],\"All\")+\nSUMIFS(Calc_Variable_1[Powercor],Calc_Variable_1[[Customer type]:[Customer type]],OP_Rates!$E60)+\nSUMIFS(Calc_NetworkV_1[Powercor],Calc_NetworkV_1[[Customer type]:[Customer type]],OP_Rates!$E60,Calc_NetworkV_1[[Cost item]:[Cost item]],OP_Rates!$C60))*(1+Calc_ROM_1[Powercor]))*(1+GST),8),0,1))","v":0},{"$f":"IF(K25=\"-\",\"-\",\nIF(ROUND(K25,8)=ROUND(\n((SUMIFS(Calc_Variable_1[United Energy],Calc_Variable_1[[Customer type]:[Customer type]],\"All\")+\nSUMIFS(Calc_Variable_1[United Energy],Calc_Variable_1[[Customer type]:[Customer type]],OP_Rates!$E60)+\nSUMIFS(Calc_NetworkV_1[United Energy],Calc_NetworkV_1[[Customer type]:[Customer type]],OP_Rates!$E60,Calc_NetworkV_1[[Cost item]:[Cost item]],OP_Rates!$C60))*(1+Calc_ROM_1[United Energy]))*(1+GST),8),0,1))","v":0},null,"Peak","$/kWh","Small business",null,{"$f":"IF(Q25=\"-\",\"-\",\nIF(ROUND(Q25,8)=ROUND(\n((SUMIFS(Calc_Variable_1[Ausnet],Calc_Variable_1[[Customer type]:[Customer type]],\"All\")+\nSUMIFS(Calc_Variable_1[Ausnet],Calc_Variable_1[[Customer type]:[Customer type]],OP_Rates!$O60)+\nSUMIFS(Calc_NetworkV_1[Ausnet],Calc_NetworkV_1[[Customer type]:[Customer type]],OP_Rates!$O60,Calc_NetworkV_1[[Cost item]:[Cost item]],OP_Rates!$M60))*(1+Calc_ROM_1[Ausnet]))*(1+GST),8),0,1))","v":0},{"$f":"IF(R25=\"-\",\"-\",\nIF(ROUND(R25,8)=ROUND(\n((SUMIFS(Calc_Variable_1[Citipower],Calc_Variable_1[[Customer type]:[Customer type]],\"All\")+\nSUMIFS(Calc_Variable_1[Citipower],Calc_Variable_1[[Customer type]:[Customer type]],OP_Rates!$O60)+\nSUMIFS(Calc_NetworkV_1[Citipower],Calc_NetworkV_1[[Customer type]:[Customer type]],OP_Rates!$O60,Calc_NetworkV_1[[Cost item]:[Cost item]],OP_Rates!$M60))*(1+Calc_ROM_1[Citipower]))*(1+GST),8),0,1))","v":0},{"$f":"IF(S25=\"-\",\"-\",\nIF(ROUND(S25,8)=ROUND(\n((SUMIFS(Calc_Variable_1[Jemena],Calc_Variable_1[[Customer type]:[Customer type]],\"All\")+\nSUMIFS(Calc_Variable_1[Jemena],Calc_Variable_1[[Customer type]:[Customer type]],OP_Rates!$O60)+\nSUMIFS(Calc_NetworkV_1[Jemena],Calc_NetworkV_1[[Customer type]:[Customer type]],OP_Rates!$O60,Calc_NetworkV_1[[Cost item]:[Cost item]],OP_Rates!$M60))*(1+Calc_ROM_1[Jemena]))*(1+GST),8),0,1))","v":0},{"$f":"IF(T25=\"-\",\"-\",\nIF(ROUND(T25,8)=ROUND(\n((SUMIFS(Calc_Variable_1[Powercor],Calc_Variable_1[[Customer type]:[Customer type]],\"All\")+\nSUMIFS(Calc_Variable_1[Powercor],Calc_Variable_1[[Customer type]:[Customer type]],OP_Rates!$O60)+\nSUMIFS(Calc_NetworkV_1[Powercor],Calc_NetworkV_1[[Customer type]:[Customer type]],OP_Rates!$O60,Calc_NetworkV_1[[Cost item]:[Cost item]],OP_Rates!$M60))*(1+Calc_ROM_1[Powercor]))*(1+GST),8),0,1))","v":0},{"$f":"IF(U25=\"-\",\"-\",\nIF(ROUND(U25,8)=ROUND(\n((SUMIFS(Calc_Variable_1[United Energy],Calc_Variable_1[[Customer type]:[Customer type]],\"All\")+\nSUMIFS(Calc_Variable_1[United Energy],Calc_Variable_1[[Customer type]:[Customer type]],OP_Rates!$O60)+\nSUMIFS(Calc_NetworkV_1[United Energy],Calc_NetworkV_1[[Customer type]:[Customer type]],OP_Rates!$O60,Calc_NetworkV_1[[Cost item]:[Cost item]],OP_Rates!$M60))*(1+Calc_ROM_1[United Energy]))*(1+GST),8),0,1))","v":0}]
[null,null,"Off peak","$/kWh","Residential",null,{"$f":"IF(G26=\"-\",\"-\",\nIF(ROUND(G26,8)=ROUND(\n((SUMIFS(Calc_Variable_1[Ausnet],Calc_Variable_1[[Customer type]:[Customer type]],\"All\")+\nSUMIFS(Calc_Variable_1[Ausnet],Calc_Variable_1[[Customer type]:[Customer type]],OP_Rates!$E61)+\nSUMIFS(Calc_NetworkV_1[Ausnet],Calc_NetworkV_1[[Customer type]:[Customer type]],OP_Rates!$E61,Calc_NetworkV_1[[Cost item]:[Cost item]],OP_Rates!$C61))*(1+Calc_ROM_1[Ausnet]))*(1+GST),8),0,1))","v":0},{"$f":"IF(H26=\"-\",\"-\",\nIF(ROUND(H26,8)=ROUND(\n((SUMIFS(Calc_Variable_1[Citipower],Calc_Variable_1[[Customer type]:[Customer type]],\"All\")+\nSUMIFS(Calc_Variable_1[Citipower],Calc_Variable_1[[Customer type]:[Customer type]],OP_Rates!$E61)+\nSUMIFS(Calc_NetworkV_1[Citipower],Calc_NetworkV_1[[Customer type]:[Customer type]],OP_Rates!$E61,Calc_NetworkV_1[[Cost item]:[Cost item]],OP_Rates!$C61))*(1+Calc_ROM_1[Citipower]))*(1+GST),8),0,1))","v":0},{"$f":"IF(I26=\"-\",\"-\",\nIF(ROUND(I26,8)=ROUND(\n((SUMIFS(Calc_Variable_1[Jemena],Calc_Variable_1[[Customer type]:[Customer type]],\"All\")+\nSUMIFS(Calc_Variable_1[Jemena],Calc_Variable_1[[Customer type]:[Customer type]],OP_Rates!$E61)+\nSUMIFS(Calc_NetworkV_1[Jemena],Calc_NetworkV_1[[Customer type]:[Customer type]],OP_Rates!$E61,Calc_NetworkV_1[[Cost item]:[Cost item]],OP_Rates!$C61))*(1+Calc_ROM_1[Jemena]))*(1+GST),8),0,1))","v":0},{"$f":"IF(J26=\"-\",\"-\",\nIF(ROUND(J26,8)=ROUND(\n((SUMIFS(Calc_Variable_1[Powercor],Calc_Variable_1[[Customer type]:[Customer type]],\"All\")+\nSUMIFS(Calc_Variable_1[Powercor],Calc_Variable_1[[Customer type]:[Customer type]],OP_Rates!$E61)+\nSUMIFS(Calc_NetworkV_1[Powercor],Calc_NetworkV_1[[Customer type]:[Customer type]],OP_Rates!$E61,Calc_NetworkV_1[[Cost item]:[Cost item]],OP_Rates!$C61))*(1+Calc_ROM_1[Powercor]))*(1+GST),8),0,1))","v":0},{"$f":"IF(K26=\"-\",\"-\",\nIF(ROUND(K26,8)=ROUND(\n((SUMIFS(Calc_Variable_1[United Energy],Calc_Variable_1[[Customer type]:[Customer type]],\"All\")+\nSUMIFS(Calc_Variable_1[United Energy],Calc_Variable_1[[Customer type]:[Customer type]],OP_Rates!$E61)+\nSUMIFS(Calc_NetworkV_1[United Energy],Calc_NetworkV_1[[Customer type]:[Customer type]],OP_Rates!$E61,Calc_NetworkV_1[[Cost item]:[Cost item]],OP_Rates!$C61))*(1+Calc_ROM_1[United Energy]))*(1+GST),8),0,1))","v":0},null,"Off peak","$/kWh","Small business",null,{"$f":"IF(Q26=\"-\",\"-\",\nIF(ROUND(Q26,8)=ROUND(\n((SUMIFS(Calc_Variable_1[Ausnet],Calc_Variable_1[[Customer type]:[Customer type]],\"All\")+\nSUMIFS(Calc_Variable_1[Ausnet],Calc_Variable_1[[Customer type]:[Customer type]],OP_Rates!$O61)+\nSUMIFS(Calc_NetworkV_1[Ausnet],Calc_NetworkV_1[[Customer type]:[Customer type]],OP_Rates!$O61,Calc_NetworkV_1[[Cost item]:[Cost item]],OP_Rates!$M61))*(1+Calc_ROM_1[Ausnet]))*(1+GST),8),0,1))","v":0},{"$f":"IF(R26=\"-\",\"-\",\nIF(ROUND(R26,8)=ROUND(\n((SUMIFS(Calc_Variable_1[Citipower],Calc_Variable_1[[Customer type]:[Customer type]],\"All\")+\nSUMIFS(Calc_Variable_1[Citipower],Calc_Variable_1[[Customer type]:[Customer type]],OP_Rates!$O61)+\nSUMIFS(Calc_NetworkV_1[Citipower],Calc_NetworkV_1[[Customer type]:[Customer type]],OP_Rates!$O61,Calc_NetworkV_1[[Cost item]:[Cost item]],OP_Rates!$M61))*(1+Calc_ROM_1[Citipower]))*(1+GST),8),0,1))","v":0},{"$f":"IF(S26=\"-\",\"-\",\nIF(ROUND(S26,8)=ROUND(\n((SUMIFS(Calc_Variable_1[Jemena],Calc_Variable_1[[Customer type]:[Customer type]],\"All\")+\nSUMIFS(Calc_Variable_1[Jemena],Calc_Variable_1[[Customer type]:[Customer type]],OP_Rates!$O61)+\nSUMIFS(Calc_NetworkV_1[Jemena],Calc_NetworkV_1[[Customer type]:[Customer type]],OP_Rates!$O61,Calc_NetworkV_1[[Cost item]:[Cost item]],OP_Rates!$M61))*(1+Calc_ROM_1[Jemena]))*(1+GST),8),0,1))","v":0},{"$f":"IF(T26=\"-\",\"-\",\nIF(ROUND(T26,8)=ROUND(\n((SUMIFS(Calc_Variable_1[Powercor],Calc_Variable_1[[Customer type]:[Customer type]],\"All\")+\nSUMIFS(Calc_Variable_1[Powercor],Calc_Variable_1[[Customer type]:[Customer type]],OP_Rates!$O61)+\nSUMIFS(Calc_NetworkV_1[Powercor],Calc_NetworkV_1[[Customer type]:[Customer type]],OP_Rates!$O61,Calc_NetworkV_1[[Cost item]:[Cost item]],OP_Rates!$M61))*(1+Calc_ROM_1[Powercor]))*(1+GST),8),0,1))","v":0},{"$f":"IF(U26=\"-\",\"-\",\nIF(ROUND(U26,8)=ROUND(\n((SUMIFS(Calc_Variable_1[United Energy],Calc_Variable_1[[Customer type]:[Customer type]],\"All\")+\nSUMIFS(Calc_Variable_1[United Energy],Calc_Variable_1[[Customer type]:[Customer type]],OP_Rates!$O61)+\nSUMIFS(Calc_NetworkV_1[United Energy],Calc_NetworkV_1[[Customer type]:[Customer type]],OP_Rates!$O61,Calc_NetworkV_1[[Cost item]:[Cost item]],OP_Rates!$M61))*(1+Calc_ROM_1[United Energy]))*(1+GST),8),0,1))","v":0}]
[null,null,"Controlled load","$/kWh","Residential",null,{"$f":"IF(G27=\"-\",\"-\",\nIF(ROUND(G27,8)=ROUND(\n((SUMIFS(Calc_Variable_1[Ausnet],Calc_Variable_1[[Customer type]:[Customer type]],\"All\")+\nSUMIFS(Calc_Variable_1[Ausnet],Calc_Variable_1[[Customer type]:[Customer type]],OP_Rates!$E62)+\nSUMIFS(Calc_NetworkV_1[Ausnet],Calc_NetworkV_1[[Customer type]:[Customer type]],OP_Rates!$E62,Calc_NetworkV_1[[Cost item]:[Cost item]],OP_Rates!$C62))*(1+Calc_ROM_1[Ausnet]))*(1+GST),8),0,1))","v":0},{"$f":"IF(H27=\"-\",\"-\",\nIF(ROUND(H27,8)=ROUND(\n((SUMIFS(Calc_Variable_1[Citipower],Calc_Variable_1[[Customer type]:[Customer type]],\"All\")+\nSUMIFS(Calc_Variable_1[Citipower],Calc_Variable_1[[Customer type]:[Customer type]],OP_Rates!$E62)+\nSUMIFS(Calc_NetworkV_1[Citipower],Calc_NetworkV_1[[Customer type]:[Customer type]],OP_Rates!$E62,Calc_NetworkV_1[[Cost item]:[Cost item]],OP_Rates!$C62))*(1+Calc_ROM_1[Citipower]))*(1+GST),8),0,1))","v":0},{"$f":"IF(I27=\"-\",\"-\",\nIF(ROUND(I27,8)=ROUND(\n((SUMIFS(Calc_Variable_1[Jemena],Calc_Variable_1[[Customer type]:[Customer type]],\"All\")+\nSUMIFS(Calc_Variable_1[Jemena],Calc_Variable_1[[Customer type]:[Customer type]],OP_Rates!$E62)+\nSUMIFS(Calc_NetworkV_1[Jemena],Calc_NetworkV_1[[Customer type]:[Customer type]],OP_Rates!$E62,Calc_NetworkV_1[[Cost item]:[Cost item]],OP_Rates!$C62))*(1+Calc_ROM_1[Jemena]))*(1+GST),8),0,1))","v":0},{"$f":"IF(J27=\"-\",\"-\",\nIF(ROUND(J27,8)=ROUND(\n((SUMIFS(Calc_Variable_1[Powercor],Calc_Variable_1[[Customer type]:[Customer type]],\"All\")+\nSUMIFS(Calc_Variable_1[Powercor],Calc_Variable_1[[Customer type]:[Customer type]],OP_Rates!$E62)+\nSUMIFS(Calc_NetworkV_1[Powercor],Calc_NetworkV_1[[Customer type]:[Customer type]],OP_Rates!$E62,Calc_NetworkV_1[[Cost item]:[Cost item]],OP_Rates!$C62))*(1+Calc_ROM_1[Powercor]))*(1+GST),8),0,1))","v":0},{"$f":"IF(K27=\"-\",\"-\",\nIF(ROUND(K27,8)=ROUND(\n((SUMIFS(Calc_Variable_1[United Energy],Calc_Variable_1[[Customer type]:[Customer type]],\"All\")+\nSUMIFS(Calc_Variable_1[United Energy],Calc_Variable_1[[Customer type]:[Customer type]],OP_Rates!$E62)+\nSUMIFS(Calc_NetworkV_1[United Energy],Calc_NetworkV_1[[Customer type]:[Customer type]],OP_Rates!$E62,Calc_NetworkV_1[[Cost item]:[Cost item]],OP_Rates!$C62))*(1+Calc_ROM_1[United Energy]))*(1+GST),8),0,1))","v":0}]
[]
[null,null,{"$f":"C$29&\" - checks\"","v":"Residential True Up - checks"},null,null,null,null,null,null,null,null,null,{"$f":"M$29&\" - checks\"","v":"Small business True Up - checks"}]
[null,null,"Rate name","Unit","Customer type","Cost element","Ausnet","Citipower","Jemena","Powercor","United Energy",null,"Rate name","Unit","Customer type","Cost element","Ausnet","Citipower","Jemena","Powercor","United Energy"]
[null,null,"Anytime","$","Residential","Network",{"$f":"IF(G31=\"-\",\"-\",\nIF(ROUND(G31,8)=\nIF($F66=\"Network\",\nIF($C66<>\"Controlled load\",\nROUND(INDEX(Calc_TUR_Net_1[[Ausnet]:[United Energy]],MATCH(1,(Calc_TUR_Net_1[[Customer type]:[Customer type]]=OP_Rates!$E66)*(Calc_TUR_Net_1[[Rate type]:[Rate type]]=OP_Rates!$C66),0),MATCH(OP_Rates!G$65,Calc_TUR_Net_1[[#Headers],[Ausnet]:[United Energy]],0)),8),\n\nROUND(INDEX(Calc_TUR_NetCL_1[[Ausnet]:[United Energy]],MATCH(OP_Rates!$E66,Calc_TUR_Net_1[[Customer type]:[Customer type]],0),MATCH(OP_Rates!G$65,Calc_TUR_Net_1[[#Headers],[Ausnet]:[United Energy]],0)),8)),\n\n\nIF($F66=\"Environmental\",\nROUND(SUMIFS(Calc_TUR_Env_1[Ausnet],Calc_TUR_Env_1[[Customer type]:[Customer type]],OP_Rates!$E66,Calc_TUR_Env_1[[Rate type]:[Rate type]],OP_Rates!$C66),8))),0,1))","v":"-"},{"$f":"IF(H31=\"-\",\"-\",\nIF(ROUND(H31,8)=\nIF($F66=\"Network\",\nIF($C66<>\"Controlled load\",\nROUND(INDEX(Calc_TUR_Net_1[[Ausnet]:[United Energy]],MATCH(1,(Calc_TUR_Net_1[[Customer type]:[Customer type]]=OP_Rates!$E66)*(Calc_TUR_Net_1[[Rate type]:[Rate type]]=OP_Rates!$C66),0),MATCH(OP_Rates!H$65,Calc_TUR_Net_1[[#Headers],[Ausnet]:[United Energy]],0)),8),\n\nROUND(INDEX(Calc_TUR_NetCL_1[[Ausnet]:[United Energy]],MATCH(OP_Rates!$E66,Calc_TUR_Net_1[[Customer type]:[Customer type]],0),MATCH(OP_Rates!H$65,Calc_TUR_Net_1[[#Headers],[Ausnet]:[United Energy]],0)),8)),\n\n\nIF($F66=\"Environmental\",\nROUND(SUMIFS(Calc_TUR_Env_1[Citipower],Calc_TUR_Env_1[[Customer type]:[Customer type]],OP_Rates!$E66,Calc_TUR_Env_1[[Rate type]:[Rate type]],OP_Rates!$C66),8))),0,1))","v":"-"},{"$f":"IF(I31=\"-\",\"-\",\nIF(ROUND(I31,8)=\nIF($F66=\"Network\",\nIF($C66<>\"Controlled load\",\nROUND(INDEX(Calc_TUR_Net_1[[Ausnet]:[United Energy]],MATCH(1,(Calc_TUR_Net_1[[Customer type]:[Customer type]]=OP_Rates!$E66)*(Calc_TUR_Net_1[[Rate type]:[Rate type]]=OP_Rates!$C66),0),MATCH(OP_Rates!I$65,Calc_TUR_Net_1[[#Headers],[Ausnet]:[United Energy]],0)),8),\n\nROUND(INDEX(Calc_TUR_NetCL_1[[Ausnet]:[United Energy]],MATCH(OP_Rates!$E66,Calc_TUR_Net_1[[Customer type]:[Customer type]],0),MATCH(OP_Rates!I$65,Calc_TUR_Net_1[[#Headers],[Ausnet]:[United Energy]],0)),8)),\n\n\nIF($F66=\"Environmental\",\nROUND(SUMIFS(Calc_TUR_Env_1[Jemena],Calc_TUR_Env_1[[Customer type]:[Customer type]],OP_Rates!$E66,Calc_TUR_Env_1[[Rate type]:[Rate type]],OP_Rates!$C66),8))),0,1))","v":"-"},{"$f":"IF(J31=\"-\",\"-\",\nIF(ROUND(J31,8)=\nIF($F66=\"Network\",\nIF($C66<>\"Controlled load\",\nROUND(INDEX(Calc_TUR_Net_1[[Ausnet]:[United Energy]],MATCH(1,(Calc_TUR_Net_1[[Customer type]:[Customer type]]=OP_Rates!$E66)*(Calc_TUR_Net_1[[Rate type]:[Rate type]]=OP_Rates!$C66),0),MATCH(OP_Rates!J$65,Calc_TUR_Net_1[[#Headers],[Ausnet]:[United Energy]],0)),8),\n\nROUND(INDEX(Calc_TUR_NetCL_1[[Ausnet]:[United Energy]],MATCH(OP_Rates!$E66,Calc_TUR_Net_1[[Customer type]:[Customer type]],0),MATCH(OP_Rates!J$65,Calc_TUR_Net_1[[#Headers],[Ausnet]:[United Energy]],0)),8)),\n\n\nIF($F66=\"Environmental\",\nROUND(SUMIFS(Calc_TUR_Env_1[Powercor],Calc_TUR_Env_1[[Customer type]:[Customer type]],OP_Rates!$E66,Calc_TUR_Env_1[[Rate type]:[Rate type]],OP_Rates!$C66),8))),0,1))","v":"-"},{"$f":"IF(K31=\"-\",\"-\",\nIF(ROUND(K31,8)=\nIF($F66=\"Network\",\nIF($C66<>\"Controlled load\",\nROUND(INDEX(Calc_TUR_Net_1[[Ausnet]:[United Energy]],MATCH(1,(Calc_TUR_Net_1[[Customer type]:[Customer type]]=OP_Rates!$E66)*(Calc_TUR_Net_1[[Rate type]:[Rate type]]=OP_Rates!$C66),0),MATCH(OP_Rates!K$65,Calc_TUR_Net_1[[#Headers],[Ausnet]:[United Energy]],0)),8),\n\nROUND(INDEX(Calc_TUR_NetCL_1[[Ausnet]:[United Energy]],MATCH(OP_Rates!$E66,Calc_TUR_Net_1[[Customer type]:[Customer type]],0),MATCH(OP_Rates!K$65,Calc_TUR_Net_1[[#Headers],[Ausnet]:[United Energy]],0)),8)),\n\n\nIF($F66=\"Environmental\",\nROUND(SUMIFS(Calc_TUR_Env_1[United Energy],Calc_TUR_Env_1[[Customer type]:[Customer type]],OP_Rates!$E66,Calc_TUR_Env_1[[Rate type]:[Rate type]],OP_Rates!$C66),8))),0,1))","v":"-"},null,"Anytime","$","Small business","Network",{"$f":"IF(Q31=\"-\",\"-\",\nIF(ROUND(Q31,8)=\nIF($P66=\"Network\",\nROUND(INDEX(Calc_TUR_Net_1[[Ausnet]:[United Energy]],MATCH(1,(Calc_TUR_Net_1[[Customer type]:[Customer type]]=OP_Rates!$O66)*(Calc_TUR_Net_1[[Rate type]:[Rate type]]=OP_Rates!$C66),0),MATCH(OP_Rates!Q$65,Calc_TUR_Net_1[[#Headers],[Ausnet]:[United Energy]],0)),8),\nIF($P66=\"Environmental\",\nROUND(SUMIFS(Calc_TUR_Env_1[Ausnet],Calc_TUR_Env_1[[Customer type]:[Customer type]],OP_Rates!$O66,Calc_TUR_Env_1[[Rate type]:[Rate type]],OP_Rates!$C66),8))),0,1))","v":"-"},{"$f":"IF(R31=\"-\",\"-\",\nIF(ROUND(R31,8)=\nIF($P66=\"Network\",\nROUND(INDEX(Calc_TUR_Net_1[[Ausnet]:[United Energy]],MATCH(1,(Calc_TUR_Net_1[[Customer type]:[Customer type]]=OP_Rates!$O66)*(Calc_TUR_Net_1[[Rate type]:[Rate type]]=OP_Rates!$C66),0),MATCH(OP_Rates!R$65,Calc_TUR_Net_1[[#Headers],[Ausnet]:[United Energy]],0)),8),\nIF($P66=\"Environmental\",\nROUND(SUMIFS(Calc_TUR_Env_1[Citipower],Calc_TUR_Env_1[[Customer type]:[Customer type]],OP_Rates!$O66,Calc_TUR_Env_1[[Rate type]:[Rate type]],OP_Rates!$C66),8))),0,1))","v":"-"},{"$f":"IF(S31=\"-\",\"-\",\nIF(ROUND(S31,8)=\nIF($P66=\"Network\",\nROUND(INDEX(Calc_TUR_Net_1[[Ausnet]:[United Energy]],MATCH(1,(Calc_TUR_Net_1[[Customer type]:[Customer type]]=OP_Rates!$O66)*(Calc_TUR_Net_1[[Rate type]:[Rate type]]=OP_Rates!$C66),0),MATCH(OP_Rates!S$65,Calc_TUR_Net_1[[#Headers],[Ausnet]:[United Energy]],0)),8),\nIF($P66=\"Environmental\",\nROUND(SUMIFS(Calc_TUR_Env_1[Jemena],Calc_TUR_Env_1[[Customer type]:[Customer type]],OP_Rates!$O66,Calc_TUR_Env_1[[Rate type]:[Rate type]],OP_Rates!$C66),8))),0,1))","v":"-"},{"$f":"IF(T31=\"-\",\"-\",\nIF(ROUND(T31,8)=\nIF($P66=\"Network\",\nROUND(INDEX(Calc_TUR_Net_1[[Ausnet]:[United Energy]],MATCH(1,(Calc_TUR_Net_1[[Customer type]:[Customer type]]=OP_Rates!$O66)*(Calc_TUR_Net_1[[Rate type]:[Rate type]]=OP_Rates!$C66),0),MATCH(OP_Rates!T$65,Calc_TUR_Net_1[[#Headers],[Ausnet]:[United Energy]],0)),8),\nIF($P66=\"Environmental\",\nROUND(SUMIFS(Calc_TUR_Env_1[Powercor],Calc_TUR_Env_1[[Customer type]:[Customer type]],OP_Rates!$O66,Calc_TUR_Env_1[[Rate type]:[Rate type]],OP_Rates!$C66),8))),0,1))","v":"-"},{"$f":"IF(U31=\"-\",\"-\",\nIF(ROUND(U31,8)=\nIF($P66=\"Network\",\nROUND(INDEX(Calc_TUR_Net_1[[Ausnet]:[United Energy]],MATCH(1,(Calc_TUR_Net_1[[Customer type]:[Customer type]]=OP_Rates!$O66)*(Calc_TUR_Net_1[[Rate type]:[Rate type]]=OP_Rates!$C66),0),MATCH(OP_Rates!U$65,Calc_TUR_Net_1[[#Headers],[Ausnet]:[United Energy]],0)),8),\nIF($P66=\"Environmental\",\nROUND(SUMIFS(Calc_TUR_Env_1[United Energy],Calc_TUR_Env_1[[Customer type]:[Customer type]],OP_Rates!$O66,Calc_TUR_Env_1[[Rate type]:[Rate type]],OP_Rates!$C66),8))),0,1))","v":"-"}]
[null,null,"TOU","$","Residential","Network",{"$f":"IF(G32=\"-\",\"-\",\nIF(ROUND(G32,8)=\nIF($F67=\"Network\",\nIF($C67<>\"Controlled load\",\nROUND(INDEX(Calc_TUR_Net_1[[Ausnet]:[United Energy]],MATCH(1,(Calc_TUR_Net_1[[Customer type]:[Customer type]]=OP_Rates!$E67)*(Calc_TUR_Net_1[[Rate type]:[Rate type]]=OP_Rates!$C67),0),MATCH(OP_Rates!G$65,Calc_TUR_Net_1[[#Headers],[Ausnet]:[United Energy]],0)),8),\n\nROUND(INDEX(Calc_TUR_NetCL_1[[Ausnet]:[United Energy]],MATCH(OP_Rates!$E67,Calc_TUR_Net_1[[Customer type]:[Customer type]],0),MATCH(OP_Rates!G$65,Calc_TUR_Net_1[[#Headers],[Ausnet]:[United Energy]],0)),8)),\n\n\nIF($F67=\"Environmental\",\nROUND(SUMIFS(Calc_TUR_Env_1[Ausnet],Calc_TUR_Env_1[[Customer type]:[Customer type]],OP_Rates!$E67,Calc_TUR_Env_1[[Rate type]:[Rate type]],OP_Rates!$C67),8))),0,1))","v":"-"},{"$f":"IF(H32=\"-\",\"-\",\nIF(ROUND(H32,8)=\nIF($F67=\"Network\",\nIF($C67<>\"Controlled load\",\nROUND(INDEX(Calc_TUR_Net_1[[Ausnet]:[United Energy]],MATCH(1,(Calc_TUR_Net_1[[Customer type]:[Customer type]]=OP_Rates!$E67)*(Calc_TUR_Net_1[[Rate type]:[Rate type]]=OP_Rates!$C67),0),MATCH(OP_Rates!H$65,Calc_TUR_Net_1[[#Headers],[Ausnet]:[United Energy]],0)),8),\n\nROUND(INDEX(Calc_TUR_NetCL_1[[Ausnet]:[United Energy]],MATCH(OP_Rates!$E67,Calc_TUR_Net_1[[Customer type]:[Customer type]],0),MATCH(OP_Rates!H$65,Calc_TUR_Net_1[[#Headers],[Ausnet]:[United Energy]],0)),8)),\n\n\nIF($F67=\"Environmental\",\nROUND(SUMIFS(Calc_TUR_Env_1[Citipower],Calc_TUR_Env_1[[Customer type]:[Customer type]],OP_Rates!$E67,Calc_TUR_Env_1[[Rate type]:[Rate type]],OP_Rates!$C67),8))),0,1))","v":"-"},{"$f":"IF(I32=\"-\",\"-\",\nIF(ROUND(I32,8)=\nIF($F67=\"Network\",\nIF($C67<>\"Controlled load\",\nROUND(INDEX(Calc_TUR_Net_1[[Ausnet]:[United Energy]],MATCH(1,(Calc_TUR_Net_1[[Customer type]:[Customer type]]=OP_Rates!$E67)*(Calc_TUR_Net_1[[Rate type]:[Rate type]]=OP_Rates!$C67),0),MATCH(OP_Rates!I$65,Calc_TUR_Net_1[[#Headers],[Ausnet]:[United Energy]],0)),8),\n\nROUND(INDEX(Calc_TUR_NetCL_1[[Ausnet]:[United Energy]],MATCH(OP_Rates!$E67,Calc_TUR_Net_1[[Customer type]:[Customer type]],0),MATCH(OP_Rates!I$65,Calc_TUR_Net_1[[#Headers],[Ausnet]:[United Energy]],0)),8)),\n\n\nIF($F67=\"Environmental\",\nROUND(SUMIFS(Calc_TUR_Env_1[Jemena],Calc_TUR_Env_1[[Customer type]:[Customer type]],OP_Rates!$E67,Calc_TUR_Env_1[[Rate type]:[Rate type]],OP_Rates!$C67),8))),0,1))","v":"-"},{"$f":"IF(J32=\"-\",\"-\",\nIF(ROUND(J32,8)=\nIF($F67=\"Network\",\nIF($C67<>\"Controlled load\",\nROUND(INDEX(Calc_TUR_Net_1[[Ausnet]:[United Energy]],MATCH(1,(Calc_TUR_Net_1[[Customer type]:[Customer type]]=OP_Rates!$E67)*(Calc_TUR_Net_1[[Rate type]:[Rate type]]=OP_Rates!$C67),0),MATCH(OP_Rates!J$65,Calc_TUR_Net_1[[#Headers],[Ausnet]:[United Energy]],0)),8),\n\nROUND(INDEX(Calc_TUR_NetCL_1[[Ausnet]:[United Energy]],MATCH(OP_Rates!$E67,Calc_TUR_Net_1[[Customer type]:[Customer type]],0),MATCH(OP_Rates!J$65,Calc_TUR_Net_1[[#Headers],[Ausnet]:[United Energy]],0)),8)),\n\n\nIF($F67=\"Environmental\",\nROUND(SUMIFS(Calc_TUR_Env_1[Powercor],Calc_TUR_Env_1[[Customer type]:[Customer type]],OP_Rates!$E67,Calc_TUR_Env_1[[Rate type]:[Rate type]],OP_Rates!$C67),8))),0,1))","v":"-"},{"$f":"IF(K32=\"-\",\"-\",\nIF(ROUND(K32,8)=\nIF($F67=\"Network\",\nIF($C67<>\"Controlled load\",\nROUND(INDEX(Calc_TUR_Net_1[[Ausnet]:[United Energy]],MATCH(1,(Calc_TUR_Net_1[[Customer type]:[Customer type]]=OP_Rates!$E67)*(Calc_TUR_Net_1[[Rate type]:[Rate type]]=OP_Rates!$C67),0),MATCH(OP_Rates!K$65,Calc_TUR_Net_1[[#Headers],[Ausnet]:[United Energy]],0)),8),\n\nROUND(INDEX(Calc_TUR_NetCL_1[[Ausnet]:[United Energy]],MATCH(OP_Rates!$E67,Calc_TUR_Net_1[[Customer type]:[Customer type]],0),MATCH(OP_Rates!K$65,Calc_TUR_Net_1[[#Headers],[Ausnet]:[United Energy]],0)),8)),\n\n\nIF($F67=\"Environmental\",\nROUND(SUMIFS(Calc_TUR_Env_1[United Energy],Calc_TUR_Env_1[[Customer type]:[Customer type]],OP_Rates!$E67,Calc_TUR_Env_1[[Rate type]:[Rate type]],OP_Rates!$C67),8))),0,1))","v":"-"},null,"TOU","$","Small business","Network",{"$f":"IF(Q32=\"-\",\"-\",\nIF(ROUND(Q32,8)=\nIF($P67=\"Network\",\nROUND(INDEX(Calc_TUR_Net_1[[Ausnet]:[United Energy]],MATCH(1,(Calc_TUR_Net_1[[Customer type]:[Customer type]]=OP_Rates!$O67)*(Calc_TUR_Net_1[[Rate type]:[Rate type]]=OP_Rates!$C67),0),MATCH(OP_Rates!Q$65,Calc_TUR_Net_1[[#Headers],[Ausnet]:[United Energy]],0)),8),\nIF($P67=\"Environmental\",\nROUND(SUMIFS(Calc_TUR_Env_1[Ausnet],Calc_TUR_Env_1[[Customer type]:[Customer type]],OP_Rates!$O67,Calc_TUR_Env_1[[Rate type]:[Rate type]],OP_Rates!$C67),8))),0,1))","v":"-"},{"$f":"IF(R32=\"-\",\"-\",\nIF(ROUND(R32,8)=\nIF($P67=\"Network\",\nROUND(INDEX(Calc_TUR_Net_1[[Ausnet]:[United Energy]],MATCH(1,(Calc_TUR_Net_1[[Customer type]:[Customer type]]=OP_Rates!$O67)*(Calc_TUR_Net_1[[Rate type]:[Rate type]]=OP_Rates!$C67),0),MATCH(OP_Rates!R$65,Calc_TUR_Net_1[[#Headers],[Ausnet]:[United Energy]],0)),8),\nIF($P67=\"Environmental\",\nROUND(SUMIFS(Calc_TUR_Env_1[Citipower],Calc_TUR_Env_1[[Customer type]:[Customer type]],OP_Rates!$O67,Calc_TUR_Env_1[[Rate type]:[Rate type]],OP_Rates!$C67),8))),0,1))","v":"-"},{"$f":"IF(S32=\"-\",\"-\",\nIF(ROUND(S32,8)=\nIF($P67=\"Network\",\nROUND(INDEX(Calc_TUR_Net_1[[Ausnet]:[United Energy]],MATCH(1,(Calc_TUR_Net_1[[Customer type]:[Customer type]]=OP_Rates!$O67)*(Calc_TUR_Net_1[[Rate type]:[Rate type]]=OP_Rates!$C67),0),MATCH(OP_Rates!S$65,Calc_TUR_Net_1[[#Headers],[Ausnet]:[United Energy]],0)),8),\nIF($P67=\"Environmental\",\nROUND(SUMIFS(Calc_TUR_Env_1[Jemena],Calc_TUR_Env_1[[Customer type]:[Customer type]],OP_Rates!$O67,Calc_TUR_Env_1[[Rate type]:[Rate type]],OP_Rates!$C67),8))),0,1))","v":"-"},{"$f":"IF(T32=\"-\",\"-\",\nIF(ROUND(T32,8)=\nIF($P67=\"Network\",\nROUND(INDEX(Calc_TUR_Net_1[[Ausnet]:[United Energy]],MATCH(1,(Calc_TUR_Net_1[[Customer type]:[Customer type]]=OP_Rates!$O67)*(Calc_TUR_Net_1[[Rate type]:[Rate type]]=OP_Rates!$C67),0),MATCH(OP_Rates!T$65,Calc_TUR_Net_1[[#Headers],[Ausnet]:[United Energy]],0)),8),\nIF($P67=\"Environmental\",\nROUND(SUMIFS(Calc_TUR_Env_1[Powercor],Calc_TUR_Env_1[[Customer type]:[Customer type]],OP_Rates!$O67,Calc_TUR_Env_1[[Rate type]:[Rate type]],OP_Rates!$C67),8))),0,1))","v":"-"},{"$f":"IF(U32=\"-\",\"-\",\nIF(ROUND(U32,8)=\nIF($P67=\"Network\",\nROUND(INDEX(Calc_TUR_Net_1[[Ausnet]:[United Energy]],MATCH(1,(Calc_TUR_Net_1[[Customer type]:[Customer type]]=OP_Rates!$O67)*(Calc_TUR_Net_1[[Rate type]:[Rate type]]=OP_Rates!$C67),0),MATCH(OP_Rates!U$65,Calc_TUR_Net_1[[#Headers],[Ausnet]:[United Energy]],0)),8),\nIF($P67=\"Environmental\",\nROUND(SUMIFS(Calc_TUR_Env_1[United Energy],Calc_TUR_Env_1[[Customer type]:[Customer type]],OP_Rates!$O67,Calc_TUR_Env_1[[Rate type]:[Rate type]],OP_Rates!$C67),8))),0,1))","v":"-"}]
[null,null,"Controlled load","$/kWh","Residential","Network",{"$f":"IF(G33=\"-\",\"-\",\nIF(ROUND(G33,8)=\nIF($F68=\"Network\",\nIF($C68<>\"Controlled load\",\nROUND(INDEX(Calc_TUR_Net_1[[Ausnet]:[United Energy]],MATCH(1,(Calc_TUR_Net_1[[Customer type]:[Customer type]]=OP_Rates!$E68)*(Calc_TUR_Net_1[[Rate type]:[Rate type]]=OP_Rates!$C68),0),MATCH(OP_Rates!G$65,Calc_TUR_Net_1[[#Headers],[Ausnet]:[United Energy]],0)),8),\n\nROUND(INDEX(Calc_TUR_NetCL_1[[Ausnet]:[United Energy]],MATCH(OP_Rates!$E68,Calc_TUR_Net_1[[Customer type]:[Customer type]],0),MATCH(OP_Rates!G$65,Calc_TUR_Net_1[[#Headers],[Ausnet]:[United Energy]],0)),8)),\n\n\nIF($F68=\"Environmental\",\nROUND(SUMIFS(Calc_TUR_Env_1[Ausnet],Calc_TUR_Env_1[[Customer type]:[Customer type]],OP_Rates!$E68,Calc_TUR_Env_1[[Rate type]:[Rate type]],OP_Rates!$C68),8))),0,1))","v":"-"},{"$f":"IF(H33=\"-\",\"-\",\nIF(ROUND(H33,8)=\nIF($F68=\"Network\",\nIF($C68<>\"Controlled load\",\nROUND(INDEX(Calc_TUR_Net_1[[Ausnet]:[United Energy]],MATCH(1,(Calc_TUR_Net_1[[Customer type]:[Customer type]]=OP_Rates!$E68)*(Calc_TUR_Net_1[[Rate type]:[Rate type]]=OP_Rates!$C68),0),MATCH(OP_Rates!H$65,Calc_TUR_Net_1[[#Headers],[Ausnet]:[United Energy]],0)),8),\n\nROUND(INDEX(Calc_TUR_NetCL_1[[Ausnet]:[United Energy]],MATCH(OP_Rates!$E68,Calc_TUR_Net_1[[Customer type]:[Customer type]],0),MATCH(OP_Rates!H$65,Calc_TUR_Net_1[[#Headers],[Ausnet]:[United Energy]],0)),8)),\n\n\nIF($F68=\"Environmental\",\nROUND(SUMIFS(Calc_TUR_Env_1[Citipower],Calc_TUR_Env_1[[Customer type]:[Customer type]],OP_Rates!$E68,Calc_TUR_Env_1[[Rate type]:[Rate type]],OP_Rates!$C68),8))),0,1))","v":"-"},{"$f":"IF(I33=\"-\",\"-\",\nIF(ROUND(I33,8)=\nIF($F68=\"Network\",\nIF($C68<>\"Controlled load\",\nROUND(INDEX(Calc_TUR_Net_1[[Ausnet]:[United Energy]],MATCH(1,(Calc_TUR_Net_1[[Customer type]:[Customer type]]=OP_Rates!$E68)*(Calc_TUR_Net_1[[Rate type]:[Rate type]]=OP_Rates!$C68),0),MATCH(OP_Rates!I$65,Calc_TUR_Net_1[[#Headers],[Ausnet]:[United Energy]],0)),8),\n\nROUND(INDEX(Calc_TUR_NetCL_1[[Ausnet]:[United Energy]],MATCH(OP_Rates!$E68,Calc_TUR_Net_1[[Customer type]:[Customer type]],0),MATCH(OP_Rates!I$65,Calc_TUR_Net_1[[#Headers],[Ausnet]:[United Energy]],0)),8)),\n\n\nIF($F68=\"Environmental\",\nROUND(SUMIFS(Calc_TUR_Env_1[Jemena],Calc_TUR_Env_1[[Customer type]:[Customer type]],OP_Rates!$E68,Calc_TUR_Env_1[[Rate type]:[Rate type]],OP_Rates!$C68),8))),0,1))","v":"-"},{"$f":"IF(J33=\"-\",\"-\",\nIF(ROUND(J33,8)=\nIF($F68=\"Network\",\nIF($C68<>\"Controlled load\",\nROUND(INDEX(Calc_TUR_Net_1[[Ausnet]:[United Energy]],MATCH(1,(Calc_TUR_Net_1[[Customer type]:[Customer type]]=OP_Rates!$E68)*(Calc_TUR_Net_1[[Rate type]:[Rate type]]=OP_Rates!$C68),0),MATCH(OP_Rates!J$65,Calc_TUR_Net_1[[#Headers],[Ausnet]:[United Energy]],0)),8),\n\nROUND(INDEX(Calc_TUR_NetCL_1[[Ausnet]:[United Energy]],MATCH(OP_Rates!$E68,Calc_TUR_Net_1[[Customer type]:[Customer type]],0),MATCH(OP_Rates!J$65,Calc_TUR_Net_1[[#Headers],[Ausnet]:[United Energy]],0)),8)),\n\n\nIF($F68=\"Environmental\",\nROUND(SUMIFS(Calc_TUR_Env_1[Powercor],Calc_TUR_Env_1[[Customer type]:[Customer type]],OP_Rates!$E68,Calc_TUR_Env_1[[Rate type]:[Rate type]],OP_Rates!$C68),8))),0,1))","v":"-"},{"$f":"IF(K33=\"-\",\"-\",\nIF(ROUND(K33,8)=\nIF($F68=\"Network\",\nIF($C68<>\"Controlled load\",\nROUND(INDEX(Calc_TUR_Net_1[[Ausnet]:[United Energy]],MATCH(1,(Calc_TUR_Net_1[[Customer type]:[Customer type]]=OP_Rates!$E68)*(Calc_TUR_Net_1[[Rate type]:[Rate type]]=OP_Rates!$C68),0),MATCH(OP_Rates!K$65,Calc_TUR_Net_1[[#Headers],[Ausnet]:[United Energy]],0)),8),\n\nROUND(INDEX(Calc_TUR_NetCL_1[[Ausnet]:[United Energy]],MATCH(OP_Rates!$E68,Calc_TUR_Net_1[[Customer type]:[Customer type]],0),MATCH(OP_Rates!K$65,Calc_TUR_Net_1[[#Headers],[Ausnet]:[United Energy]],0)),8)),\n\n\nIF($F68=\"Environmental\",\nROUND(SUMIFS(Calc_TUR_Env_1[United Energy],Calc_TUR_Env_1[[Customer type]:[Customer type]],OP_Rates!$E68,Calc_TUR_Env_1[[Rate type]:[Rate type]],OP_Rates!$C68),8))),0,1))","v":"-"},null,null,null,null,null,{"$f":"IF(Q33=\"-\",\"-\",\nIF(ROUND(Q33,8)=\nIF($P68=\"Network\",\nROUND(INDEX(Calc_TUR_Net_1[[Ausnet]:[United Energy]],MATCH(1,(Calc_TUR_Net_1[[Customer type]:[Customer type]]=OP_Rates!$O68)*(Calc_TUR_Net_1[[Rate type]:[Rate type]]=OP_Rates!$C68),0),MATCH(OP_Rates!Q$65,Calc_TUR_Net_1[[#Headers],[Ausnet]:[United Energy]],0)),8),\nIF($P68=\"Environmental\",\nROUND(SUMIFS(Calc_TUR_Env_1[Ausnet],Calc_TUR_Env_1[[Customer type]:[Customer type]],OP_Rates!$O68,Calc_TUR_Env_1[[Rate type]:[Rate type]],OP_Rates!$C68),8))),0,1))","v":"-"},{"$f":"IF(R33=\"-\",\"-\",\nIF(ROUND(R33,8)=\nIF($P68=\"Network\",\nROUND(INDEX(Calc_TUR_Net_1[[Ausnet]:[United Energy]],MATCH(1,(Calc_TUR_Net_1[[Customer type]:[Customer type]]=OP_Rates!$O68)*(Calc_TUR_Net_1[[Rate type]:[Rate type]]=OP_Rates!$C68),0),MATCH(OP_Rates!R$65,Calc_TUR_Net_1[[#Headers],[Ausnet]:[United Energy]],0)),8),\nIF($P68=\"Environmental\",\nROUND(SUMIFS(Calc_TUR_Env_1[Citipower],Calc_TUR_Env_1[[Customer type]:[Customer type]],OP_Rates!$O68,Calc_TUR_Env_1[[Rate type]:[Rate type]],OP_Rates!$C68),8))),0,1))","v":"-"},{"$f":"IF(S33=\"-\",\"-\",\nIF(ROUND(S33,8)=\nIF($P68=\"Network\",\nROUND(INDEX(Calc_TUR_Net_1[[Ausnet]:[United Energy]],MATCH(1,(Calc_TUR_Net_1[[Customer type]:[Customer type]]=OP_Rates!$O68)*(Calc_TUR_Net_1[[Rate type]:[Rate type]]=OP_Rates!$C68),0),MATCH(OP_Rates!S$65,Calc_TUR_Net_1[[#Headers],[Ausnet]:[United Energy]],0)),8),\nIF($P68=\"Environmental\",\nROUND(SUMIFS(Calc_TUR_Env_1[Jemena],Calc_TUR_Env_1[[Customer type]:[Customer type]],OP_Rates!$O68,Calc_TUR_Env_1[[Rate type]:[Rate type]],OP_Rates!$C68),8))),0,1))","v":"-"},{"$f":"IF(T33=\"-\",\"-\",\nIF(ROUND(T33,8)=\nIF($P68=\"Network\",\nROUND(INDEX(Calc_TUR_Net_1[[Ausnet]:[United Energy]],MATCH(1,(Calc_TUR_Net_1[[Customer type]:[Customer type]]=OP_Rates!$O68)*(Calc_TUR_Net_1[[Rate type]:[Rate type]]=OP_Rates!$C68),0),MATCH(OP_Rates!T$65,Calc_TUR_Net_1[[#Headers],[Ausnet]:[United Energy]],0)),8),\nIF($P68=\"Environmental\",\nROUND(SUMIFS(Calc_TUR_Env_1[Powercor],Calc_TUR_Env_1[[Customer type]:[Customer type]],OP_Rates!$O68,Calc_TUR_Env_1[[Rate type]:[Rate type]],OP_Rates!$C68),8))),0,1))","v":"-"},{"$f":"IF(U33=\"-\",\"-\",\nIF(ROUND(U33,8)=\nIF($P68=\"Network\",\nROUND(INDEX(Calc_TUR_Net_1[[Ausnet]:[United Energy]],MATCH(1,(Calc_TUR_Net_1[[Customer type]:[Customer type]]=OP_Rates!$O68)*(Calc_TUR_Net_1[[Rate type]:[Rate type]]=OP_Rates!$C68),0),MATCH(OP_Rates!U$65,Calc_TUR_Net_1[[#Headers],[Ausnet]:[United Energy]],0)),8),\nIF($P68=\"Environmental\",\nROUND(SUMIFS(Calc_TUR_Env_1[United Energy],Calc_TUR_Env_1[[Customer type]:[Customer type]],OP_Rates!$O68,Calc_TUR_Env_1[[Rate type]:[Rate type]],OP_Rates!$C68),8))),0,1))","v":"-"}]
[null,null,"Block 1","$/kWh","Residential","Environmental",{"$f":"IF(G34=\"-\",\"-\",\nIF(ROUND(G34,8)=\nIF($F69=\"Network\",\nIF($C69<>\"Controlled load\",\nROUND(INDEX(Calc_TUR_Net_1[[Ausnet]:[United Energy]],MATCH(1,(Calc_TUR_Net_1[[Customer type]:[Customer type]]=OP_Rates!$E69)*(Calc_TUR_Net_1[[Rate type]:[Rate type]]=OP_Rates!$C69),0),MATCH(OP_Rates!G$65,Calc_TUR_Net_1[[#Headers],[Ausnet]:[United Energy]],0)),8),\n\nROUND(INDEX(Calc_TUR_NetCL_1[[Ausnet]:[United Energy]],MATCH(OP_Rates!$E69,Calc_TUR_Net_1[[Customer type]:[Customer type]],0),MATCH(OP_Rates!G$65,Calc_TUR_Net_1[[#Headers],[Ausnet]:[United Energy]],0)),8)),\n\n\nIF($F69=\"Environmental\",\nROUND(SUMIFS(Calc_TUR_Env_1[Ausnet],Calc_TUR_Env_1[[Customer type]:[Customer type]],OP_Rates!$E69,Calc_TUR_Env_1[[Rate type]:[Rate type]],OP_Rates!$C69),8))),0,1))","v":0},{"$f":"IF(H34=\"-\",\"-\",\nIF(ROUND(H34,8)=\nIF($F69=\"Network\",\nIF($C69<>\"Controlled load\",\nROUND(INDEX(Calc_TUR_Net_1[[Ausnet]:[United Energy]],MATCH(1,(Calc_TUR_Net_1[[Customer type]:[Customer type]]=OP_Rates!$E69)*(Calc_TUR_Net_1[[Rate type]:[Rate type]]=OP_Rates!$C69),0),MATCH(OP_Rates!H$65,Calc_TUR_Net_1[[#Headers],[Ausnet]:[United Energy]],0)),8),\n\nROUND(INDEX(Calc_TUR_NetCL_1[[Ausnet]:[United Energy]],MATCH(OP_Rates!$E69,Calc_TUR_Net_1[[Customer type]:[Customer type]],0),MATCH(OP_Rates!H$65,Calc_TUR_Net_1[[#Headers],[Ausnet]:[United Energy]],0)),8)),\n\n\nIF($F69=\"Environmental\",\nROUND(SUMIFS(Calc_TUR_Env_1[Citipower],Calc_TUR_Env_1[[Customer type]:[Customer type]],OP_Rates!$E69,Calc_TUR_Env_1[[Rate type]:[Rate type]],OP_Rates!$C69),8))),0,1))","v":0},{"$f":"IF(I34=\"-\",\"-\",\nIF(ROUND(I34,8)=\nIF($F69=\"Network\",\nIF($C69<>\"Controlled load\",\nROUND(INDEX(Calc_TUR_Net_1[[Ausnet]:[United Energy]],MATCH(1,(Calc_TUR_Net_1[[Customer type]:[Customer type]]=OP_Rates!$E69)*(Calc_TUR_Net_1[[Rate type]:[Rate type]]=OP_Rates!$C69),0),MATCH(OP_Rates!I$65,Calc_TUR_Net_1[[#Headers],[Ausnet]:[United Energy]],0)),8),\n\nROUND(INDEX(Calc_TUR_NetCL_1[[Ausnet]:[United Energy]],MATCH(OP_Rates!$E69,Calc_TUR_Net_1[[Customer type]:[Customer type]],0),MATCH(OP_Rates!I$65,Calc_TUR_Net_1[[#Headers],[Ausnet]:[United Energy]],0)),8)),\n\n\nIF($F69=\"Environmental\",\nROUND(SUMIFS(Calc_TUR_Env_1[Jemena],Calc_TUR_Env_1[[Customer type]:[Customer type]],OP_Rates!$E69,Calc_TUR_Env_1[[Rate type]:[Rate type]],OP_Rates!$C69),8))),0,1))","v":0},{"$f":"IF(J34=\"-\",\"-\",\nIF(ROUND(J34,8)=\nIF($F69=\"Network\",\nIF($C69<>\"Controlled load\",\nROUND(INDEX(Calc_TUR_Net_1[[Ausnet]:[United Energy]],MATCH(1,(Calc_TUR_Net_1[[Customer type]:[Customer type]]=OP_Rates!$E69)*(Calc_TUR_Net_1[[Rate type]:[Rate type]]=OP_Rates!$C69),0),MATCH(OP_Rates!J$65,Calc_TUR_Net_1[[#Headers],[Ausnet]:[United Energy]],0)),8),\n\nROUND(INDEX(Calc_TUR_NetCL_1[[Ausnet]:[United Energy]],MATCH(OP_Rates!$E69,Calc_TUR_Net_1[[Customer type]:[Customer type]],0),MATCH(OP_Rates!J$65,Calc_TUR_Net_1[[#Headers],[Ausnet]:[United Energy]],0)),8)),\n\n\nIF($F69=\"Environmental\",\nROUND(SUMIFS(Calc_TUR_Env_1[Powercor],Calc_TUR_Env_1[[Customer type]:[Customer type]],OP_Rates!$E69,Calc_TUR_Env_1[[Rate type]:[Rate type]],OP_Rates!$C69),8))),0,1))","v":0},{"$f":"IF(K34=\"-\",\"-\",\nIF(ROUND(K34,8)=\nIF($F69=\"Network\",\nIF($C69<>\"Controlled load\",\nROUND(INDEX(Calc_TUR_Net_1[[Ausnet]:[United Energy]],MATCH(1,(Calc_TUR_Net_1[[Customer type]:[Customer type]]=OP_Rates!$E69)*(Calc_TUR_Net_1[[Rate type]:[Rate type]]=OP_Rates!$C69),0),MATCH(OP_Rates!K$65,Calc_TUR_Net_1[[#Headers],[Ausnet]:[United Energy]],0)),8),\n\nROUND(INDEX(Calc_TUR_NetCL_1[[Ausnet]:[United Energy]],MATCH(OP_Rates!$E69,Calc_TUR_Net_1[[Customer type]:[Customer type]],0),MATCH(OP_Rates!K$65,Calc_TUR_Net_1[[#Headers],[Ausnet]:[United Energy]],0)),8)),\n\n\nIF($F69=\"Environmental\",\nROUND(SUMIFS(Calc_TUR_Env_1[United Energy],Calc_TUR_Env_1[[Customer type]:[Customer type]],OP_Rates!$E69,Calc_TUR_Env_1[[Rate type]:[Rate type]],OP_Rates!$C69),8))),0,1))","v":0},null,"Block 1","$/kWh","Small business","Environmental",{"$f":"IF(Q34=\"-\",\"-\",\nIF(ROUND(Q34,8)=\nIF($P69=\"Network\",\nROUND(INDEX(Calc_TUR_Net_1[[Ausnet]:[United Energy]],MATCH(1,(Calc_TUR_Net_1[[Customer type]:[Customer type]]=OP_Rates!$O69)*(Calc_TUR_Net_1[[Rate type]:[Rate type]]=OP_Rates!$C69),0),MATCH(OP_Rates!Q$65,Calc_TUR_Net_1[[#Headers],[Ausnet]:[United Energy]],0)),8),\nIF($P69=\"Environmental\",\nROUND(SUMIFS(Calc_TUR_Env_1[Ausnet],Calc_TUR_Env_1[[Customer type]:[Customer type]],OP_Rates!$O69,Calc_TUR_Env_1[[Rate type]:[Rate type]],OP_Rates!$C69),8))),0,1))","v":0},{"$f":"IF(R34=\"-\",\"-\",\nIF(ROUND(R34,8)=\nIF($P69=\"Network\",\nROUND(INDEX(Calc_TUR_Net_1[[Ausnet]:[United Energy]],MATCH(1,(Calc_TUR_Net_1[[Customer type]:[Customer type]]=OP_Rates!$O69)*(Calc_TUR_Net_1[[Rate type]:[Rate type]]=OP_Rates!$C69),0),MATCH(OP_Rates!R$65,Calc_TUR_Net_1[[#Headers],[Ausnet]:[United Energy]],0)),8),\nIF($P69=\"Environmental\",\nROUND(SUMIFS(Calc_TUR_Env_1[Citipower],Calc_TUR_Env_1[[Customer type]:[Customer type]],OP_Rates!$O69,Calc_TUR_Env_1[[Rate type]:[Rate type]],OP_Rates!$C69),8))),0,1))","v":0},{"$f":"IF(S34=\"-\",\"-\",\nIF(ROUND(S34,8)=\nIF($P69=\"Network\",\nROUND(INDEX(Calc_TUR_Net_1[[Ausnet]:[United Energy]],MATCH(1,(Calc_TUR_Net_1[[Customer type]:[Customer type]]=OP_Rates!$O69)*(Calc_TUR_Net_1[[Rate type]:[Rate type]]=OP_Rates!$C69),0),MATCH(OP_Rates!S$65,Calc_TUR_Net_1[[#Headers],[Ausnet]:[United Energy]],0)),8),\nIF($P69=\"Environmental\",\nROUND(SUMIFS(Calc_TUR_Env_1[Jemena],Calc_TUR_Env_1[[Customer type]:[Customer type]],OP_Rates!$O69,Calc_TUR_Env_1[[Rate type]:[Rate type]],OP_Rates!$C69),8))),0,1))","v":0},{"$f":"IF(T34=\"-\",\"-\",\nIF(ROUND(T34,8)=\nIF($P69=\"Network\",\nROUND(INDEX(Calc_TUR_Net_1[[Ausnet]:[United Energy]],MATCH(1,(Calc_TUR_Net_1[[Customer type]:[Customer type]]=OP_Rates!$O69)*(Calc_TUR_Net_1[[Rate type]:[Rate type]]=OP_Rates!$C69),0),MATCH(OP_Rates!T$65,Calc_TUR_Net_1[[#Headers],[Ausnet]:[United Energy]],0)),8),\nIF($P69=\"Environmental\",\nROUND(SUMIFS(Calc_TUR_Env_1[Powercor],Calc_TUR_Env_1[[Customer type]:[Customer type]],OP_Rates!$O69,Calc_TUR_Env_1[[Rate type]:[Rate type]],OP_Rates!$C69),8))),0,1))","v":0},{"$f":"IF(U34=\"-\",\"-\",\nIF(ROUND(U34,8)=\nIF($P69=\"Network\",\nROUND(INDEX(Calc_TUR_Net_1[[Ausnet]:[United Energy]],MATCH(1,(Calc_TUR_Net_1[[Customer type]:[Customer type]]=OP_Rates!$O69)*(Calc_TUR_Net_1[[Rate type]:[Rate type]]=OP_Rates!$C69),0),MATCH(OP_Rates!U$65,Calc_TUR_Net_1[[#Headers],[Ausnet]:[United Energy]],0)),8),\nIF($P69=\"Environmental\",\nROUND(SUMIFS(Calc_TUR_Env_1[United Energy],Calc_TUR_Env_1[[Customer type]:[Customer type]],OP_Rates!$O69,Calc_TUR_Env_1[[Rate type]:[Rate type]],OP_Rates!$C69),8))),0,1))","v":0}]
[null,null,"Balance","$/kWh","Residential","Environmental",{"$f":"IF(G35=\"-\",\"-\",\nIF(ROUND(G35,8)=\nIF($F70=\"Network\",\nIF($C70<>\"Controlled load\",\nROUND(INDEX(Calc_TUR_Net_1[[Ausnet]:[United Energy]],MATCH(1,(Calc_TUR_Net_1[[Customer type]:[Customer type]]=OP_Rates!$E70)*(Calc_TUR_Net_1[[Rate type]:[Rate type]]=OP_Rates!$C70),0),MATCH(OP_Rates!G$65,Calc_TUR_Net_1[[#Headers],[Ausnet]:[United Energy]],0)),8),\n\nROUND(INDEX(Calc_TUR_NetCL_1[[Ausnet]:[United Energy]],MATCH(OP_Rates!$E70,Calc_TUR_Net_1[[Customer type]:[Customer type]],0),MATCH(OP_Rates!G$65,Calc_TUR_Net_1[[#Headers],[Ausnet]:[United Energy]],0)),8)),\n\n\nIF($F70=\"Environmental\",\nROUND(SUMIFS(Calc_TUR_Env_1[Ausnet],Calc_TUR_Env_1[[Customer type]:[Customer type]],OP_Rates!$E70,Calc_TUR_Env_1[[Rate type]:[Rate type]],OP_Rates!$C70),8))),0,1))","v":0},{"$f":"IF(H35=\"-\",\"-\",\nIF(ROUND(H35,8)=\nIF($F70=\"Network\",\nIF($C70<>\"Controlled load\",\nROUND(INDEX(Calc_TUR_Net_1[[Ausnet]:[United Energy]],MATCH(1,(Calc_TUR_Net_1[[Customer type]:[Customer type]]=OP_Rates!$E70)*(Calc_TUR_Net_1[[Rate type]:[Rate type]]=OP_Rates!$C70),0),MATCH(OP_Rates!H$65,Calc_TUR_Net_1[[#Headers],[Ausnet]:[United Energy]],0)),8),\n\nROUND(INDEX(Calc_TUR_NetCL_1[[Ausnet]:[United Energy]],MATCH(OP_Rates!$E70,Calc_TUR_Net_1[[Customer type]:[Customer type]],0),MATCH(OP_Rates!H$65,Calc_TUR_Net_1[[#Headers],[Ausnet]:[United Energy]],0)),8)),\n\n\nIF($F70=\"Environmental\",\nROUND(SUMIFS(Calc_TUR_Env_1[Citipower],Calc_TUR_Env_1[[Customer type]:[Customer type]],OP_Rates!$E70,Calc_TUR_Env_1[[Rate type]:[Rate type]],OP_Rates!$C70),8))),0,1))","v":0},{"$f":"IF(I35=\"-\",\"-\",\nIF(ROUND(I35,8)=\nIF($F70=\"Network\",\nIF($C70<>\"Controlled load\",\nROUND(INDEX(Calc_TUR_Net_1[[Ausnet]:[United Energy]],MATCH(1,(Calc_TUR_Net_1[[Customer type]:[Customer type]]=OP_Rates!$E70)*(Calc_TUR_Net_1[[Rate type]:[Rate type]]=OP_Rates!$C70),0),MATCH(OP_Rates!I$65,Calc_TUR_Net_1[[#Headers],[Ausnet]:[United Energy]],0)),8),\n\nROUND(INDEX(Calc_TUR_NetCL_1[[Ausnet]:[United Energy]],MATCH(OP_Rates!$E70,Calc_TUR_Net_1[[Customer type]:[Customer type]],0),MATCH(OP_Rates!I$65,Calc_TUR_Net_1[[#Headers],[Ausnet]:[United Energy]],0)),8)),\n\n\nIF($F70=\"Environmental\",\nROUND(SUMIFS(Calc_TUR_Env_1[Jemena],Calc_TUR_Env_1[[Customer type]:[Customer type]],OP_Rates!$E70,Calc_TUR_Env_1[[Rate type]:[Rate type]],OP_Rates!$C70),8))),0,1))","v":0},{"$f":"IF(J35=\"-\",\"-\",\nIF(ROUND(J35,8)=\nIF($F70=\"Network\",\nIF($C70<>\"Controlled load\",\nROUND(INDEX(Calc_TUR_Net_1[[Ausnet]:[United Energy]],MATCH(1,(Calc_TUR_Net_1[[Customer type]:[Customer type]]=OP_Rates!$E70)*(Calc_TUR_Net_1[[Rate type]:[Rate type]]=OP_Rates!$C70),0),MATCH(OP_Rates!J$65,Calc_TUR_Net_1[[#Headers],[Ausnet]:[United Energy]],0)),8),\n\nROUND(INDEX(Calc_TUR_NetCL_1[[Ausnet]:[United Energy]],MATCH(OP_Rates!$E70,Calc_TUR_Net_1[[Customer type]:[Customer type]],0),MATCH(OP_Rates!J$65,Calc_TUR_Net_1[[#Headers],[Ausnet]:[United Energy]],0)),8)),\n\n\nIF($F70=\"Environmental\",\nROUND(SUMIFS(Calc_TUR_Env_1[Powercor],Calc_TUR_Env_1[[Customer type]:[Customer type]],OP_Rates!$E70,Calc_TUR_Env_1[[Rate type]:[Rate type]],OP_Rates!$C70),8))),0,1))","v":0},{"$f":"IF(K35=\"-\",\"-\",\nIF(ROUND(K35,8)=\nIF($F70=\"Network\",\nIF($C70<>\"Controlled load\",\nROUND(INDEX(Calc_TUR_Net_1[[Ausnet]:[United Energy]],MATCH(1,(Calc_TUR_Net_1[[Customer type]:[Customer type]]=OP_Rates!$E70)*(Calc_TUR_Net_1[[Rate type]:[Rate type]]=OP_Rates!$C70),0),MATCH(OP_Rates!K$65,Calc_TUR_Net_1[[#Headers],[Ausnet]:[United Energy]],0)),8),\n\nROUND(INDEX(Calc_TUR_NetCL_1[[Ausnet]:[United Energy]],MATCH(OP_Rates!$E70,Calc_TUR_Net_1[[Customer type]:[Customer type]],0),MATCH(OP_Rates!K$65,Calc_TUR_Net_1[[#Headers],[Ausnet]:[United Energy]],0)),8)),\n\n\nIF($F70=\"Environmental\",\nROUND(SUMIFS(Calc_TUR_Env_1[United Energy],Calc_TUR_Env_1[[Customer type]:[Customer type]],OP_Rates!$E70,Calc_TUR_Env_1[[Rate type]:[Rate type]],OP_Rates!$C70),8))),0,1))","v":0},null,"Balance","$/kWh","Small business","Environmental",{"$f":"IF(Q35=\"-\",\"-\",\nIF(ROUND(Q35,8)=\nIF($P70=\"Network\",\nROUND(INDEX(Calc_TUR_Net_1[[Ausnet]:[United Energy]],MATCH(1,(Calc_TUR_Net_1[[Customer type]:[Customer type]]=OP_Rates!$O70)*(Calc_TUR_Net_1[[Rate type]:[Rate type]]=OP_Rates!$C70),0),MATCH(OP_Rates!Q$65,Calc_TUR_Net_1[[#Headers],[Ausnet]:[United Energy]],0)),8),\nIF($P70=\"Environmental\",\nROUND(SUMIFS(Calc_TUR_Env_1[Ausnet],Calc_TUR_Env_1[[Customer type]:[Customer type]],OP_Rates!$O70,Calc_TUR_Env_1[[Rate type]:[Rate type]],OP_Rates!$C70),8))),0,1))","v":0},{"$f":"IF(R35=\"-\",\"-\",\nIF(ROUND(R35,8)=\nIF($P70=\"Network\",\nROUND(INDEX(Calc_TUR_Net_1[[Ausnet]:[United Energy]],MATCH(1,(Calc_TUR_Net_1[[Customer type]:[Customer type]]=OP_Rates!$O70)*(Calc_TUR_Net_1[[Rate type]:[Rate type]]=OP_Rates!$C70),0),MATCH(OP_Rates!R$65,Calc_TUR_Net_1[[#Headers],[Ausnet]:[United Energy]],0)),8),\nIF($P70=\"Environmental\",\nROUND(SUMIFS(Calc_TUR_Env_1[Citipower],Calc_TUR_Env_1[[Customer type]:[Customer type]],OP_Rates!$O70,Calc_TUR_Env_1[[Rate type]:[Rate type]],OP_Rates!$C70),8))),0,1))","v":0},{"$f":"IF(S35=\"-\",\"-\",\nIF(ROUND(S35,8)=\nIF($P70=\"Network\",\nROUND(INDEX(Calc_TUR_Net_1[[Ausnet]:[United Energy]],MATCH(1,(Calc_TUR_Net_1[[Customer type]:[Customer type]]=OP_Rates!$O70)*(Calc_TUR_Net_1[[Rate type]:[Rate type]]=OP_Rates!$C70),0),MATCH(OP_Rates!S$65,Calc_TUR_Net_1[[#Headers],[Ausnet]:[United Energy]],0)),8),\nIF($P70=\"Environmental\",\nROUND(SUMIFS(Calc_TUR_Env_1[Jemena],Calc_TUR_Env_1[[Customer type]:[Customer type]],OP_Rates!$O70,Calc_TUR_Env_1[[Rate type]:[Rate type]],OP_Rates!$C70),8))),0,1))","v":0},{"$f":"IF(T35=\"-\",\"-\",\nIF(ROUND(T35,8)=\nIF($P70=\"Network\",\nROUND(INDEX(Calc_TUR_Net_1[[Ausnet]:[United Energy]],MATCH(1,(Calc_TUR_Net_1[[Customer type]:[Customer type]]=OP_Rates!$O70)*(Calc_TUR_Net_1[[Rate type]:[Rate type]]=OP_Rates!$C70),0),MATCH(OP_Rates!T$65,Calc_TUR_Net_1[[#Headers],[Ausnet]:[United Energy]],0)),8),\nIF($P70=\"Environmental\",\nROUND(SUMIFS(Calc_TUR_Env_1[Powercor],Calc_TUR_Env_1[[Customer type]:[Customer type]],OP_Rates!$O70,Calc_TUR_Env_1[[Rate type]:[Rate type]],OP_Rates!$C70),8))),0,1))","v":0},{"$f":"IF(U35=\"-\",\"-\",\nIF(ROUND(U35,8)=\nIF($P70=\"Network\",\nROUND(INDEX(Calc_TUR_Net_1[[Ausnet]:[United Energy]],MATCH(1,(Calc_TUR_Net_1[[Customer type]:[Customer type]]=OP_Rates!$O70)*(Calc_TUR_Net_1[[Rate type]:[Rate type]]=OP_Rates!$C70),0),MATCH(OP_Rates!U$65,Calc_TUR_Net_1[[#Headers],[Ausnet]:[United Energy]],0)),8),\nIF($P70=\"Environmental\",\nROUND(SUMIFS(Calc_TUR_Env_1[United Energy],Calc_TUR_Env_1[[Customer type]:[Customer type]],OP_Rates!$O70,Calc_TUR_Env_1[[Rate type]:[Rate type]],OP_Rates!$C70),8))),0,1))","v":0}]
[null,null,"Single rate","$/kWh","Residential","Environmental",{"$f":"IF(G36=\"-\",\"-\",\nIF(ROUND(G36,8)=\nIF($F71=\"Network\",\nIF($C71<>\"Controlled load\",\nROUND(INDEX(Calc_TUR_Net_1[[Ausnet]:[United Energy]],MATCH(1,(Calc_TUR_Net_1[[Customer type]:[Customer type]]=OP_Rates!$E71)*(Calc_TUR_Net_1[[Rate type]:[Rate type]]=OP_Rates!$C71),0),MATCH(OP_Rates!G$65,Calc_TUR_Net_1[[#Headers],[Ausnet]:[United Energy]],0)),8),\n\nROUND(INDEX(Calc_TUR_NetCL_1[[Ausnet]:[United Energy]],MATCH(OP_Rates!$E71,Calc_TUR_Net_1[[Customer type]:[Customer type]],0),MATCH(OP_Rates!G$65,Calc_TUR_Net_1[[#Headers],[Ausnet]:[United Energy]],0)),8)),\n\n\nIF($F71=\"Environmental\",\nROUND(SUMIFS(Calc_TUR_Env_1[Ausnet],Calc_TUR_Env_1[[Customer type]:[Customer type]],OP_Rates!$E71,Calc_TUR_Env_1[[Rate type]:[Rate type]],OP_Rates!$C71),8))),0,1))","v":0},{"$f":"IF(H36=\"-\",\"-\",\nIF(ROUND(H36,8)=\nIF($F71=\"Network\",\nIF($C71<>\"Controlled load\",\nROUND(INDEX(Calc_TUR_Net_1[[Ausnet]:[United Energy]],MATCH(1,(Calc_TUR_Net_1[[Customer type]:[Customer type]]=OP_Rates!$E71)*(Calc_TUR_Net_1[[Rate type]:[Rate type]]=OP_Rates!$C71),0),MATCH(OP_Rates!H$65,Calc_TUR_Net_1[[#Headers],[Ausnet]:[United Energy]],0)),8),\n\nROUND(INDEX(Calc_TUR_NetCL_1[[Ausnet]:[United Energy]],MATCH(OP_Rates!$E71,Calc_TUR_Net_1[[Customer type]:[Customer type]],0),MATCH(OP_Rates!H$65,Calc_TUR_Net_1[[#Headers],[Ausnet]:[United Energy]],0)),8)),\n\n\nIF($F71=\"Environmental\",\nROUND(SUMIFS(Calc_TUR_Env_1[Citipower],Calc_TUR_Env_1[[Customer type]:[Customer type]],OP_Rates!$E71,Calc_TUR_Env_1[[Rate type]:[Rate type]],OP_Rates!$C71),8))),0,1))","v":0},{"$f":"IF(I36=\"-\",\"-\",\nIF(ROUND(I36,8)=\nIF($F71=\"Network\",\nIF($C71<>\"Controlled load\",\nROUND(INDEX(Calc_TUR_Net_1[[Ausnet]:[United Energy]],MATCH(1,(Calc_TUR_Net_1[[Customer type]:[Customer type]]=OP_Rates!$E71)*(Calc_TUR_Net_1[[Rate type]:[Rate type]]=OP_Rates!$C71),0),MATCH(OP_Rates!I$65,Calc_TUR_Net_1[[#Headers],[Ausnet]:[United Energy]],0)),8),\n\nROUND(INDEX(Calc_TUR_NetCL_1[[Ausnet]:[United Energy]],MATCH(OP_Rates!$E71,Calc_TUR_Net_1[[Customer type]:[Customer type]],0),MATCH(OP_Rates!I$65,Calc_TUR_Net_1[[#Headers],[Ausnet]:[United Energy]],0)),8)),\n\n\nIF($F71=\"Environmental\",\nROUND(SUMIFS(Calc_TUR_Env_1[Jemena],Calc_TUR_Env_1[[Customer type]:[Customer type]],OP_Rates!$E71,Calc_TUR_Env_1[[Rate type]:[Rate type]],OP_Rates!$C71),8))),0,1))","v":0},{"$f":"IF(J36=\"-\",\"-\",\nIF(ROUND(J36,8)=\nIF($F71=\"Network\",\nIF($C71<>\"Controlled load\",\nROUND(INDEX(Calc_TUR_Net_1[[Ausnet]:[United Energy]],MATCH(1,(Calc_TUR_Net_1[[Customer type]:[Customer type]]=OP_Rates!$E71)*(Calc_TUR_Net_1[[Rate type]:[Rate type]]=OP_Rates!$C71),0),MATCH(OP_Rates!J$65,Calc_TUR_Net_1[[#Headers],[Ausnet]:[United Energy]],0)),8),\n\nROUND(INDEX(Calc_TUR_NetCL_1[[Ausnet]:[United Energy]],MATCH(OP_Rates!$E71,Calc_TUR_Net_1[[Customer type]:[Customer type]],0),MATCH(OP_Rates!J$65,Calc_TUR_Net_1[[#Headers],[Ausnet]:[United Energy]],0)),8)),\n\n\nIF($F71=\"Environmental\",\nROUND(SUMIFS(Calc_TUR_Env_1[Powercor],Calc_TUR_Env_1[[Customer type]:[Customer type]],OP_Rates!$E71,Calc_TUR_Env_1[[Rate type]:[Rate type]],OP_Rates!$C71),8))),0,1))","v":0},{"$f":"IF(K36=\"-\",\"-\",\nIF(ROUND(K36,8)=\nIF($F71=\"Network\",\nIF($C71<>\"Controlled load\",\nROUND(INDEX(Calc_TUR_Net_1[[Ausnet]:[United Energy]],MATCH(1,(Calc_TUR_Net_1[[Customer type]:[Customer type]]=OP_Rates!$E71)*(Calc_TUR_Net_1[[Rate type]:[Rate type]]=OP_Rates!$C71),0),MATCH(OP_Rates!K$65,Calc_TUR_Net_1[[#Headers],[Ausnet]:[United Energy]],0)),8),\n\nROUND(INDEX(Calc_TUR_NetCL_1[[Ausnet]:[United Energy]],MATCH(OP_Rates!$E71,Calc_TUR_Net_1[[Customer type]:[Customer type]],0),MATCH(OP_Rates!K$65,Calc_TUR_Net_1[[#Headers],[Ausnet]:[United Energy]],0)),8)),\n\n\nIF($F71=\"Environmental\",\nROUND(SUMIFS(Calc_TUR_Env_1[United Energy],Calc_TUR_Env_1[[Customer type]:[Customer type]],OP_Rates!$E71,Calc_TUR_Env_1[[Rate type]:[Rate type]],OP_Rates!$C71),8))),0,1))","v":0},null,"Single rate","$/kWh","Small business","Environmental",{"$f":"IF(Q36=\"-\",\"-\",\nIF(ROUND(Q36,8)=\nIF($P71=\"Network\",\nROUND(INDEX(Calc_TUR_Net_1[[Ausnet]:[United Energy]],MATCH(1,(Calc_TUR_Net_1[[Customer type]:[Customer type]]=OP_Rates!$O71)*(Calc_TUR_Net_1[[Rate type]:[Rate type]]=OP_Rates!$C71),0),MATCH(OP_Rates!Q$65,Calc_TUR_Net_1[[#Headers],[Ausnet]:[United Energy]],0)),8),\nIF($P71=\"Environmental\",\nROUND(SUMIFS(Calc_TUR_Env_1[Ausnet],Calc_TUR_Env_1[[Customer type]:[Customer type]],OP_Rates!$O71,Calc_TUR_Env_1[[Rate type]:[Rate type]],OP_Rates!$C71),8))),0,1))","v":0},{"$f":"IF(R36=\"-\",\"-\",\nIF(ROUND(R36,8)=\nIF($P71=\"Network\",\nROUND(INDEX(Calc_TUR_Net_1[[Ausnet]:[United Energy]],MATCH(1,(Calc_TUR_Net_1[[Customer type]:[Customer type]]=OP_Rates!$O71)*(Calc_TUR_Net_1[[Rate type]:[Rate type]]=OP_Rates!$C71),0),MATCH(OP_Rates!R$65,Calc_TUR_Net_1[[#Headers],[Ausnet]:[United Energy]],0)),8),\nIF($P71=\"Environmental\",\nROUND(SUMIFS(Calc_TUR_Env_1[Citipower],Calc_TUR_Env_1[[Customer type]:[Customer type]],OP_Rates!$O71,Calc_TUR_Env_1[[Rate type]:[Rate type]],OP_Rates!$C71),8))),0,1))","v":0},{"$f":"IF(S36=\"-\",\"-\",\nIF(ROUND(S36,8)=\nIF($P71=\"Network\",\nROUND(INDEX(Calc_TUR_Net_1[[Ausnet]:[United Energy]],MATCH(1,(Calc_TUR_Net_1[[Customer type]:[Customer type]]=OP_Rates!$O71)*(Calc_TUR_Net_1[[Rate type]:[Rate type]]=OP_Rates!$C71),0),MATCH(OP_Rates!S$65,Calc_TUR_Net_1[[#Headers],[Ausnet]:[United Energy]],0)),8),\nIF($P71=\"Environmental\",\nROUND(SUMIFS(Calc_TUR_Env_1[Jemena],Calc_TUR_Env_1[[Customer type]:[Customer type]],OP_Rates!$O71,Calc_TUR_Env_1[[Rate type]:[Rate type]],OP_Rates!$C71),8))),0,1))","v":0},{"$f":"IF(T36=\"-\",\"-\",\nIF(ROUND(T36,8)=\nIF($P71=\"Network\",\nROUND(INDEX(Calc_TUR_Net_1[[Ausnet]:[United Energy]],MATCH(1,(Calc_TUR_Net_1[[Customer type]:[Customer type]]=OP_Rates!$O71)*(Calc_TUR_Net_1[[Rate type]:[Rate type]]=OP_Rates!$C71),0),MATCH(OP_Rates!T$65,Calc_TUR_Net_1[[#Headers],[Ausnet]:[United Energy]],0)),8),\nIF($P71=\"Environmental\",\nROUND(SUMIFS(Calc_TUR_Env_1[Powercor],Calc_TUR_Env_1[[Customer type]:[Customer type]],OP_Rates!$O71,Calc_TUR_Env_1[[Rate type]:[Rate type]],OP_Rates!$C71),8))),0,1))","v":0},{"$f":"IF(U36=\"-\",\"-\",\nIF(ROUND(U36,8)=\nIF($P71=\"Network\",\nROUND(INDEX(Calc_TUR_Net_1[[Ausnet]:[United Energy]],MATCH(1,(Calc_TUR_Net_1[[Customer type]:[Customer type]]=OP_Rates!$O71)*(Calc_TUR_Net_1[[Rate type]:[Rate type]]=OP_Rates!$C71),0),MATCH(OP_Rates!U$65,Calc_TUR_Net_1[[#Headers],[Ausnet]:[United Energy]],0)),8),\nIF($P71=\"Environmental\",\nROUND(SUMIFS(Calc_TUR_Env_1[United Energy],Calc_TUR_Env_1[[Customer type]:[Customer type]],OP_Rates!$O71,Calc_TUR_Env_1[[Rate type]:[Rate type]],OP_Rates!$C71),8))),0,1))","v":0}]
[null,null,"Peak","$/kWh","Residential","Environmental",{"$f":"IF(G37=\"-\",\"-\",\nIF(ROUND(G37,8)=\nIF($F72=\"Network\",\nIF($C72<>\"Controlled load\",\nROUND(INDEX(Calc_TUR_Net_1[[Ausnet]:[United Energy]],MATCH(1,(Calc_TUR_Net_1[[Customer type]:[Customer type]]=OP_Rates!$E72)*(Calc_TUR_Net_1[[Rate type]:[Rate type]]=OP_Rates!$C72),0),MATCH(OP_Rates!G$65,Calc_TUR_Net_1[[#Headers],[Ausnet]:[United Energy]],0)),8),\n\nROUND(INDEX(Calc_TUR_NetCL_1[[Ausnet]:[United Energy]],MATCH(OP_Rates!$E72,Calc_TUR_Net_1[[Customer type]:[Customer type]],0),MATCH(OP_Rates!G$65,Calc_TUR_Net_1[[#Headers],[Ausnet]:[United Energy]],0)),8)),\n\n\nIF($F72=\"Environmental\",\nROUND(SUMIFS(Calc_TUR_Env_1[Ausnet],Calc_TUR_Env_1[[Customer type]:[Customer type]],OP_Rates!$E72,Calc_TUR_Env_1[[Rate type]:[Rate type]],OP_Rates!$C72),8))),0,1))","v":0},{"$f":"IF(H37=\"-\",\"-\",\nIF(ROUND(H37,8)=\nIF($F72=\"Network\",\nIF($C72<>\"Controlled load\",\nROUND(INDEX(Calc_TUR_Net_1[[Ausnet]:[United Energy]],MATCH(1,(Calc_TUR_Net_1[[Customer type]:[Customer type]]=OP_Rates!$E72)*(Calc_TUR_Net_1[[Rate type]:[Rate type]]=OP_Rates!$C72),0),MATCH(OP_Rates!H$65,Calc_TUR_Net_1[[#Headers],[Ausnet]:[United Energy]],0)),8),\n\nROUND(INDEX(Calc_TUR_NetCL_1[[Ausnet]:[United Energy]],MATCH(OP_Rates!$E72,Calc_TUR_Net_1[[Customer type]:[Customer type]],0),MATCH(OP_Rates!H$65,Calc_TUR_Net_1[[#Headers],[Ausnet]:[United Energy]],0)),8)),\n\n\nIF($F72=\"Environmental\",\nROUND(SUMIFS(Calc_TUR_Env_1[Citipower],Calc_TUR_Env_1[[Customer type]:[Customer type]],OP_Rates!$E72,Calc_TUR_Env_1[[Rate type]:[Rate type]],OP_Rates!$C72),8))),0,1))","v":0},{"$f":"IF(I37=\"-\",\"-\",\nIF(ROUND(I37,8)=\nIF($F72=\"Network\",\nIF($C72<>\"Controlled load\",\nROUND(INDEX(Calc_TUR_Net_1[[Ausnet]:[United Energy]],MATCH(1,(Calc_TUR_Net_1[[Customer type]:[Customer type]]=OP_Rates!$E72)*(Calc_TUR_Net_1[[Rate type]:[Rate type]]=OP_Rates!$C72),0),MATCH(OP_Rates!I$65,Calc_TUR_Net_1[[#Headers],[Ausnet]:[United Energy]],0)),8),\n\nROUND(INDEX(Calc_TUR_NetCL_1[[Ausnet]:[United Energy]],MATCH(OP_Rates!$E72,Calc_TUR_Net_1[[Customer type]:[Customer type]],0),MATCH(OP_Rates!I$65,Calc_TUR_Net_1[[#Headers],[Ausnet]:[United Energy]],0)),8)),\n\n\nIF($F72=\"Environmental\",\nROUND(SUMIFS(Calc_TUR_Env_1[Jemena],Calc_TUR_Env_1[[Customer type]:[Customer type]],OP_Rates!$E72,Calc_TUR_Env_1[[Rate type]:[Rate type]],OP_Rates!$C72),8))),0,1))","v":0},{"$f":"IF(J37=\"-\",\"-\",\nIF(ROUND(J37,8)=\nIF($F72=\"Network\",\nIF($C72<>\"Controlled load\",\nROUND(INDEX(Calc_TUR_Net_1[[Ausnet]:[United Energy]],MATCH(1,(Calc_TUR_Net_1[[Customer type]:[Customer type]]=OP_Rates!$E72)*(Calc_TUR_Net_1[[Rate type]:[Rate type]]=OP_Rates!$C72),0),MATCH(OP_Rates!J$65,Calc_TUR_Net_1[[#Headers],[Ausnet]:[United Energy]],0)),8),\n\nROUND(INDEX(Calc_TUR_NetCL_1[[Ausnet]:[United Energy]],MATCH(OP_Rates!$E72,Calc_TUR_Net_1[[Customer type]:[Customer type]],0),MATCH(OP_Rates!J$65,Calc_TUR_Net_1[[#Headers],[Ausnet]:[United Energy]],0)),8)),\n\n\nIF($F72=\"Environmental\",\nROUND(SUMIFS(Calc_TUR_Env_1[Powercor],Calc_TUR_Env_1[[Customer type]:[Customer type]],OP_Rates!$E72,Calc_TUR_Env_1[[Rate type]:[Rate type]],OP_Rates!$C72),8))),0,1))","v":0},{"$f":"IF(K37=\"-\",\"-\",\nIF(ROUND(K37,8)=\nIF($F72=\"Network\",\nIF($C72<>\"Controlled load\",\nROUND(INDEX(Calc_TUR_Net_1[[Ausnet]:[United Energy]],MATCH(1,(Calc_TUR_Net_1[[Customer type]:[Customer type]]=OP_Rates!$E72)*(Calc_TUR_Net_1[[Rate type]:[Rate type]]=OP_Rates!$C72),0),MATCH(OP_Rates!K$65,Calc_TUR_Net_1[[#Headers],[Ausnet]:[United Energy]],0)),8),\n\nROUND(INDEX(Calc_TUR_NetCL_1[[Ausnet]:[United Energy]],MATCH(OP_Rates!$E72,Calc_TUR_Net_1[[Customer type]:[Customer type]],0),MATCH(OP_Rates!K$65,Calc_TUR_Net_1[[#Headers],[Ausnet]:[United Energy]],0)),8)),\n\n\nIF($F72=\"Environmental\",\nROUND(SUMIFS(Calc_TUR_Env_1[United Energy],Calc_TUR_Env_1[[Customer type]:[Customer type]],OP_Rates!$E72,Calc_TUR_Env_1[[Rate type]:[Rate type]],OP_Rates!$C72),8))),0,1))","v":0},null,"Peak","$/kWh","Small business","Environmental",{"$f":"IF(Q37=\"-\",\"-\",\nIF(ROUND(Q37,8)=\nIF($P72=\"Network\",\nROUND(INDEX(Calc_TUR_Net_1[[Ausnet]:[United Energy]],MATCH(1,(Calc_TUR_Net_1[[Customer type]:[Customer type]]=OP_Rates!$O72)*(Calc_TUR_Net_1[[Rate type]:[Rate type]]=OP_Rates!$C72),0),MATCH(OP_Rates!Q$65,Calc_TUR_Net_1[[#Headers],[Ausnet]:[United Energy]],0)),8),\nIF($P72=\"Environmental\",\nROUND(SUMIFS(Calc_TUR_Env_1[Ausnet],Calc_TUR_Env_1[[Customer type]:[Customer type]],OP_Rates!$O72,Calc_TUR_Env_1[[Rate type]:[Rate type]],OP_Rates!$C72),8))),0,1))","v":0},{"$f":"IF(R37=\"-\",\"-\",\nIF(ROUND(R37,8)=\nIF($P72=\"Network\",\nROUND(INDEX(Calc_TUR_Net_1[[Ausnet]:[United Energy]],MATCH(1,(Calc_TUR_Net_1[[Customer type]:[Customer type]]=OP_Rates!$O72)*(Calc_TUR_Net_1[[Rate type]:[Rate type]]=OP_Rates!$C72),0),MATCH(OP_Rates!R$65,Calc_TUR_Net_1[[#Headers],[Ausnet]:[United Energy]],0)),8),\nIF($P72=\"Environmental\",\nROUND(SUMIFS(Calc_TUR_Env_1[Citipower],Calc_TUR_Env_1[[Customer type]:[Customer type]],OP_Rates!$O72,Calc_TUR_Env_1[[Rate type]:[Rate type]],OP_Rates!$C72),8))),0,1))","v":0},{"$f":"IF(S37=\"-\",\"-\",\nIF(ROUND(S37,8)=\nIF($P72=\"Network\",\nROUND(INDEX(Calc_TUR_Net_1[[Ausnet]:[United Energy]],MATCH(1,(Calc_TUR_Net_1[[Customer type]:[Customer type]]=OP_Rates!$O72)*(Calc_TUR_Net_1[[Rate type]:[Rate type]]=OP_Rates!$C72),0),MATCH(OP_Rates!S$65,Calc_TUR_Net_1[[#Headers],[Ausnet]:[United Energy]],0)),8),\nIF($P72=\"Environmental\",\nROUND(SUMIFS(Calc_TUR_Env_1[Jemena],Calc_TUR_Env_1[[Customer type]:[Customer type]],OP_Rates!$O72,Calc_TUR_Env_1[[Rate type]:[Rate type]],OP_Rates!$C72),8))),0,1))","v":0},{"$f":"IF(T37=\"-\",\"-\",\nIF(ROUND(T37,8)=\nIF($P72=\"Network\",\nROUND(INDEX(Calc_TUR_Net_1[[Ausnet]:[United Energy]],MATCH(1,(Calc_TUR_Net_1[[Customer type]:[Customer type]]=OP_Rates!$O72)*(Calc_TUR_Net_1[[Rate type]:[Rate type]]=OP_Rates!$C72),0),MATCH(OP_Rates!T$65,Calc_TUR_Net_1[[#Headers],[Ausnet]:[United Energy]],0)),8),\nIF($P72=\"Environmental\",\nROUND(SUMIFS(Calc_TUR_Env_1[Powercor],Calc_TUR_Env_1[[Customer type]:[Customer type]],OP_Rates!$O72,Calc_TUR_Env_1[[Rate type]:[Rate type]],OP_Rates!$C72),8))),0,1))","v":0},{"$f":"IF(U37=\"-\",\"-\",\nIF(ROUND(U37,8)=\nIF($P72=\"Network\",\nROUND(INDEX(Calc_TUR_Net_1[[Ausnet]:[United Energy]],MATCH(1,(Calc_TUR_Net_1[[Customer type]:[Customer type]]=OP_Rates!$O72)*(Calc_TUR_Net_1[[Rate type]:[Rate type]]=OP_Rates!$C72),0),MATCH(OP_Rates!U$65,Calc_TUR_Net_1[[#Headers],[Ausnet]:[United Energy]],0)),8),\nIF($P72=\"Environmental\",\nROUND(SUMIFS(Calc_TUR_Env_1[United Energy],Calc_TUR_Env_1[[Customer type]:[Customer type]],OP_Rates!$O72,Calc_TUR_Env_1[[Rate type]:[Rate type]],OP_Rates!$C72),8))),0,1))","v":0}]
[null,null,"Off peak","$/kWh","Residential","Environmental",{"$f":"IF(G38=\"-\",\"-\",\nIF(ROUND(G38,8)=\nIF($F73=\"Network\",\nIF($C73<>\"Controlled load\",\nROUND(INDEX(Calc_TUR_Net_1[[Ausnet]:[United Energy]],MATCH(1,(Calc_TUR_Net_1[[Customer type]:[Customer type]]=OP_Rates!$E73)*(Calc_TUR_Net_1[[Rate type]:[Rate type]]=OP_Rates!$C73),0),MATCH(OP_Rates!G$65,Calc_TUR_Net_1[[#Headers],[Ausnet]:[United Energy]],0)),8),\n\nROUND(INDEX(Calc_TUR_NetCL_1[[Ausnet]:[United Energy]],MATCH(OP_Rates!$E73,Calc_TUR_Net_1[[Customer type]:[Customer type]],0),MATCH(OP_Rates!G$65,Calc_TUR_Net_1[[#Headers],[Ausnet]:[United Energy]],0)),8)),\n\n\nIF($F73=\"Environmental\",\nROUND(SUMIFS(Calc_TUR_Env_1[Ausnet],Calc_TUR_Env_1[[Customer type]:[Customer type]],OP_Rates!$E73,Calc_TUR_Env_1[[Rate type]:[Rate type]],OP_Rates!$C73),8))),0,1))","v":0},{"$f":"IF(H38=\"-\",\"-\",\nIF(ROUND(H38,8)=\nIF($F73=\"Network\",\nIF($C73<>\"Controlled load\",\nROUND(INDEX(Calc_TUR_Net_1[[Ausnet]:[United Energy]],MATCH(1,(Calc_TUR_Net_1[[Customer type]:[Customer type]]=OP_Rates!$E73)*(Calc_TUR_Net_1[[Rate type]:[Rate type]]=OP_Rates!$C73),0),MATCH(OP_Rates!H$65,Calc_TUR_Net_1[[#Headers],[Ausnet]:[United Energy]],0)),8),\n\nROUND(INDEX(Calc_TUR_NetCL_1[[Ausnet]:[United Energy]],MATCH(OP_Rates!$E73,Calc_TUR_Net_1[[Customer type]:[Customer type]],0),MATCH(OP_Rates!H$65,Calc_TUR_Net_1[[#Headers],[Ausnet]:[United Energy]],0)),8)),\n\n\nIF($F73=\"Environmental\",\nROUND(SUMIFS(Calc_TUR_Env_1[Citipower],Calc_TUR_Env_1[[Customer type]:[Customer type]],OP_Rates!$E73,Calc_TUR_Env_1[[Rate type]:[Rate type]],OP_Rates!$C73),8))),0,1))","v":0},{"$f":"IF(I38=\"-\",\"-\",\nIF(ROUND(I38,8)=\nIF($F73=\"Network\",\nIF($C73<>\"Controlled load\",\nROUND(INDEX(Calc_TUR_Net_1[[Ausnet]:[United Energy]],MATCH(1,(Calc_TUR_Net_1[[Customer type]:[Customer type]]=OP_Rates!$E73)*(Calc_TUR_Net_1[[Rate type]:[Rate type]]=OP_Rates!$C73),0),MATCH(OP_Rates!I$65,Calc_TUR_Net_1[[#Headers],[Ausnet]:[United Energy]],0)),8),\n\nROUND(INDEX(Calc_TUR_NetCL_1[[Ausnet]:[United Energy]],MATCH(OP_Rates!$E73,Calc_TUR_Net_1[[Customer type]:[Customer type]],0),MATCH(OP_Rates!I$65,Calc_TUR_Net_1[[#Headers],[Ausnet]:[United Energy]],0)),8)),\n\n\nIF($F73=\"Environmental\",\nROUND(SUMIFS(Calc_TUR_Env_1[Jemena],Calc_TUR_Env_1[[Customer type]:[Customer type]],OP_Rates!$E73,Calc_TUR_Env_1[[Rate type]:[Rate type]],OP_Rates!$C73),8))),0,1))","v":0},{"$f":"IF(J38=\"-\",\"-\",\nIF(ROUND(J38,8)=\nIF($F73=\"Network\",\nIF($C73<>\"Controlled load\",\nROUND(INDEX(Calc_TUR_Net_1[[Ausnet]:[United Energy]],MATCH(1,(Calc_TUR_Net_1[[Customer type]:[Customer type]]=OP_Rates!$E73)*(Calc_TUR_Net_1[[Rate type]:[Rate type]]=OP_Rates!$C73),0),MATCH(OP_Rates!J$65,Calc_TUR_Net_1[[#Headers],[Ausnet]:[United Energy]],0)),8),\n\nROUND(INDEX(Calc_TUR_NetCL_1[[Ausnet]:[United Energy]],MATCH(OP_Rates!$E73,Calc_TUR_Net_1[[Customer type]:[Customer type]],0),MATCH(OP_Rates!J$65,Calc_TUR_Net_1[[#Headers],[Ausnet]:[United Energy]],0)),8)),\n\n\nIF($F73=\"Environmental\",\nROUND(SUMIFS(Calc_TUR_Env_1[Powercor],Calc_TUR_Env_1[[Customer type]:[Customer type]],OP_Rates!$E73,Calc_TUR_Env_1[[Rate type]:[Rate type]],OP_Rates!$C73),8))),0,1))","v":0},{"$f":"IF(K38=\"-\",\"-\",\nIF(ROUND(K38,8)=\nIF($F73=\"Network\",\nIF($C73<>\"Controlled load\",\nROUND(INDEX(Calc_TUR_Net_1[[Ausnet]:[United Energy]],MATCH(1,(Calc_TUR_Net_1[[Customer type]:[Customer type]]=OP_Rates!$E73)*(Calc_TUR_Net_1[[Rate type]:[Rate type]]=OP_Rates!$C73),0),MATCH(OP_Rates!K$65,Calc_TUR_Net_1[[#Headers],[Ausnet]:[United Energy]],0)),8),\n\nROUND(INDEX(Calc_TUR_NetCL_1[[Ausnet]:[United Energy]],MATCH(OP_Rates!$E73,Calc_TUR_Net_1[[Customer type]:[Customer type]],0),MATCH(OP_Rates!K$65,Calc_TUR_Net_1[[#Headers],[Ausnet]:[United Energy]],0)),8)),\n\n\nIF($F73=\"Environmental\",\nROUND(SUMIFS(Calc_TUR_Env_1[United Energy],Calc_TUR_Env_1[[Customer type]:[Customer type]],OP_Rates!$E73,Calc_TUR_Env_1[[Rate type]:[Rate type]],OP_Rates!$C73),8))),0,1))","v":0},null,"Off peak","$/kWh","Small business","Environmental",{"$f":"IF(Q38=\"-\",\"-\",\nIF(ROUND(Q38,8)=\nIF($P73=\"Network\",\nROUND(INDEX(Calc_TUR_Net_1[[Ausnet]:[United Energy]],MATCH(1,(Calc_TUR_Net_1[[Customer type]:[Customer type]]=OP_Rates!$O73)*(Calc_TUR_Net_1[[Rate type]:[Rate type]]=OP_Rates!$C73),0),MATCH(OP_Rates!Q$65,Calc_TUR_Net_1[[#Headers],[Ausnet]:[United Energy]],0)),8),\nIF($P73=\"Environmental\",\nROUND(SUMIFS(Calc_TUR_Env_1[Ausnet],Calc_TUR_Env_1[[Customer type]:[Customer type]],OP_Rates!$O73,Calc_TUR_Env_1[[Rate type]:[Rate type]],OP_Rates!$C73),8))),0,1))","v":0},{"$f":"IF(R38=\"-\",\"-\",\nIF(ROUND(R38,8)=\nIF($P73=\"Network\",\nROUND(INDEX(Calc_TUR_Net_1[[Ausnet]:[United Energy]],MATCH(1,(Calc_TUR_Net_1[[Customer type]:[Customer type]]=OP_Rates!$O73)*(Calc_TUR_Net_1[[Rate type]:[Rate type]]=OP_Rates!$C73),0),MATCH(OP_Rates!R$65,Calc_TUR_Net_1[[#Headers],[Ausnet]:[United Energy]],0)),8),\nIF($P73=\"Environmental\",\nROUND(SUMIFS(Calc_TUR_Env_1[Citipower],Calc_TUR_Env_1[[Customer type]:[Customer type]],OP_Rates!$O73,Calc_TUR_Env_1[[Rate type]:[Rate type]],OP_Rates!$C73),8))),0,1))","v":0},{"$f":"IF(S38=\"-\",\"-\",\nIF(ROUND(S38,8)=\nIF($P73=\"Network\",\nROUND(INDEX(Calc_TUR_Net_1[[Ausnet]:[United Energy]],MATCH(1,(Calc_TUR_Net_1[[Customer type]:[Customer type]]=OP_Rates!$O73)*(Calc_TUR_Net_1[[Rate type]:[Rate type]]=OP_Rates!$C73),0),MATCH(OP_Rates!S$65,Calc_TUR_Net_1[[#Headers],[Ausnet]:[United Energy]],0)),8),\nIF($P73=\"Environmental\",\nROUND(SUMIFS(Calc_TUR_Env_1[Jemena],Calc_TUR_Env_1[[Customer type]:[Customer type]],OP_Rates!$O73,Calc_TUR_Env_1[[Rate type]:[Rate type]],OP_Rates!$C73),8))),0,1))","v":0},{"$f":"IF(T38=\"-\",\"-\",\nIF(ROUND(T38,8)=\nIF($P73=\"Network\",\nROUND(INDEX(Calc_TUR_Net_1[[Ausnet]:[United Energy]],MATCH(1,(Calc_TUR_Net_1[[Customer type]:[Customer type]]=OP_Rates!$O73)*(Calc_TUR_Net_1[[Rate type]:[Rate type]]=OP_Rates!$C73),0),MATCH(OP_Rates!T$65,Calc_TUR_Net_1[[#Headers],[Ausnet]:[United Energy]],0)),8),\nIF($P73=\"Environmental\",\nROUND(SUMIFS(Calc_TUR_Env_1[Powercor],Calc_TUR_Env_1[[Customer type]:[Customer type]],OP_Rates!$O73,Calc_TUR_Env_1[[Rate type]:[Rate type]],OP_Rates!$C73),8))),0,1))","v":0},{"$f":"IF(U38=\"-\",\"-\",\nIF(ROUND(U38,8)=\nIF($P73=\"Network\",\nROUND(INDEX(Calc_TUR_Net_1[[Ausnet]:[United Energy]],MATCH(1,(Calc_TUR_Net_1[[Customer type]:[Customer type]]=OP_Rates!$O73)*(Calc_TUR_Net_1[[Rate type]:[Rate type]]=OP_Rates!$C73),0),MATCH(OP_Rates!U$65,Calc_TUR_Net_1[[#Headers],[Ausnet]:[United Energy]],0)),8),\nIF($P73=\"Environmental\",\nROUND(SUMIFS(Calc_TUR_Env_1[United Energy],Calc_TUR_Env_1[[Customer type]:[Customer type]],OP_Rates!$O73,Calc_TUR_Env_1[[Rate type]:[Rate type]],OP_Rates!$C73),8))),0,1))","v":0}]
[null,null,"Controlled load","$/kWh","Residential","Environmental",{"$f":"IF(G39=\"-\",\"-\",\nIF(ROUND(G39,8)=\nIF($F74=\"Network\",\nIF($C74<>\"Controlled load\",\nROUND(INDEX(Calc_TUR_Net_1[[Ausnet]:[United Energy]],MATCH(1,(Calc_TUR_Net_1[[Customer type]:[Customer type]]=OP_Rates!$E74)*(Calc_TUR_Net_1[[Rate type]:[Rate type]]=OP_Rates!$C74),0),MATCH(OP_Rates!G$65,Calc_TUR_Net_1[[#Headers],[Ausnet]:[United Energy]],0)),8),\n\nROUND(INDEX(Calc_TUR_NetCL_1[[Ausnet]:[United Energy]],MATCH(OP_Rates!$E74,Calc_TUR_Net_1[[Customer type]:[Customer type]],0),MATCH(OP_Rates!G$65,Calc_TUR_Net_1[[#Headers],[Ausnet]:[United Energy]],0)),8)),\n\n\nIF($F74=\"Environmental\",\nROUND(SUMIFS(Calc_TUR_Env_1[Ausnet],Calc_TUR_Env_1[[Customer type]:[Customer type]],OP_Rates!$E74,Calc_TUR_Env_1[[Rate type]:[Rate type]],OP_Rates!$C74),8))),0,1))","v":0},{"$f":"IF(H39=\"-\",\"-\",\nIF(ROUND(H39,8)=\nIF($F74=\"Network\",\nIF($C74<>\"Controlled load\",\nROUND(INDEX(Calc_TUR_Net_1[[Ausnet]:[United Energy]],MATCH(1,(Calc_TUR_Net_1[[Customer type]:[Customer type]]=OP_Rates!$E74)*(Calc_TUR_Net_1[[Rate type]:[Rate type]]=OP_Rates!$C74),0),MATCH(OP_Rates!H$65,Calc_TUR_Net_1[[#Headers],[Ausnet]:[United Energy]],0)),8),\n\nROUND(INDEX(Calc_TUR_NetCL_1[[Ausnet]:[United Energy]],MATCH(OP_Rates!$E74,Calc_TUR_Net_1[[Customer type]:[Customer type]],0),MATCH(OP_Rates!H$65,Calc_TUR_Net_1[[#Headers],[Ausnet]:[United Energy]],0)),8)),\n\n\nIF($F74=\"Environmental\",\nROUND(SUMIFS(Calc_TUR_Env_1[Citipower],Calc_TUR_Env_1[[Customer type]:[Customer type]],OP_Rates!$E74,Calc_TUR_Env_1[[Rate type]:[Rate type]],OP_Rates!$C74),8))),0,1))","v":0},{"$f":"IF(I39=\"-\",\"-\",\nIF(ROUND(I39,8)=\nIF($F74=\"Network\",\nIF($C74<>\"Controlled load\",\nROUND(INDEX(Calc_TUR_Net_1[[Ausnet]:[United Energy]],MATCH(1,(Calc_TUR_Net_1[[Customer type]:[Customer type]]=OP_Rates!$E74)*(Calc_TUR_Net_1[[Rate type]:[Rate type]]=OP_Rates!$C74),0),MATCH(OP_Rates!I$65,Calc_TUR_Net_1[[#Headers],[Ausnet]:[United Energy]],0)),8),\n\nROUND(INDEX(Calc_TUR_NetCL_1[[Ausnet]:[United Energy]],MATCH(OP_Rates!$E74,Calc_TUR_Net_1[[Customer type]:[Customer type]],0),MATCH(OP_Rates!I$65,Calc_TUR_Net_1[[#Headers],[Ausnet]:[United Energy]],0)),8)),\n\n\nIF($F74=\"Environmental\",\nROUND(SUMIFS(Calc_TUR_Env_1[Jemena],Calc_TUR_Env_1[[Customer type]:[Customer type]],OP_Rates!$E74,Calc_TUR_Env_1[[Rate type]:[Rate type]],OP_Rates!$C74),8))),0,1))","v":0},{"$f":"IF(J39=\"-\",\"-\",\nIF(ROUND(J39,8)=\nIF($F74=\"Network\",\nIF($C74<>\"Controlled load\",\nROUND(INDEX(Calc_TUR_Net_1[[Ausnet]:[United Energy]],MATCH(1,(Calc_TUR_Net_1[[Customer type]:[Customer type]]=OP_Rates!$E74)*(Calc_TUR_Net_1[[Rate type]:[Rate type]]=OP_Rates!$C74),0),MATCH(OP_Rates!J$65,Calc_TUR_Net_1[[#Headers],[Ausnet]:[United Energy]],0)),8),\n\nROUND(INDEX(Calc_TUR_NetCL_1[[Ausnet]:[United Energy]],MATCH(OP_Rates!$E74,Calc_TUR_Net_1[[Customer type]:[Customer type]],0),MATCH(OP_Rates!J$65,Calc_TUR_Net_1[[#Headers],[Ausnet]:[United Energy]],0)),8)),\n\n\nIF($F74=\"Environmental\",\nROUND(SUMIFS(Calc_TUR_Env_1[Powercor],Calc_TUR_Env_1[[Customer type]:[Customer type]],OP_Rates!$E74,Calc_TUR_Env_1[[Rate type]:[Rate type]],OP_Rates!$C74),8))),0,1))","v":0},{"$f":"IF(K39=\"-\",\"-\",\nIF(ROUND(K39,8)=\nIF($F74=\"Network\",\nIF($C74<>\"Controlled load\",\nROUND(INDEX(Calc_TUR_Net_1[[Ausnet]:[United Energy]],MATCH(1,(Calc_TUR_Net_1[[Customer type]:[Customer type]]=OP_Rates!$E74)*(Calc_TUR_Net_1[[Rate type]:[Rate type]]=OP_Rates!$C74),0),MATCH(OP_Rates!K$65,Calc_TUR_Net_1[[#Headers],[Ausnet]:[United Energy]],0)),8),\n\nROUND(INDEX(Calc_TUR_NetCL_1[[Ausnet]:[United Energy]],MATCH(OP_Rates!$E74,Calc_TUR_Net_1[[Customer type]:[Customer type]],0),MATCH(OP_Rates!K$65,Calc_TUR_Net_1[[#Headers],[Ausnet]:[United Energy]],0)),8)),\n\n\nIF($F74=\"Environmental\",\nROUND(SUMIFS(Calc_TUR_Env_1[United Energy],Calc_TUR_Env_1[[Customer type]:[Customer type]],OP_Rates!$E74,Calc_TUR_Env_1[[Rate type]:[Rate type]],OP_Rates!$C74),8))),0,1))","v":0}]
[]
[]
[]
[null,{"$f":"MAX(B$3:B77)+0.01","v":5.0199999999999996},{"$f":"\"VDO rates - \"&Calc_Rates!$D$279","v":"VDO rates - VDO 2024-25 - Final"}]
[]
[null,null,"VDO residential rates",null,null,null,null,null,null,null,null,null,"VDO small business rates"]
[null,null,"Rate name","Unit","Customer type","-","Ausnet","Citipower","Jemena","Powercor","United Energy",null,"Rate name","Unit","Customer type","-","Ausnet","Citipower","Jemena","Powercor","United Energy"]
[null,null,"Anytime - supply","$","Residential","-",{"$f":"ROUND(\nSUMIFS(OP_Rates_RES_2[Ausnet],OP_Rates_RES_2[[Rate name]:[Rate name]],OP_TotalRates_RES_2[[#This Row],[Rate name]:[Rate name]])+\nSUMIFS(OP_RatesTU_RES_2[Ausnet],\nOP_RatesTU_RES_2[[Rate name]:[Rate name]],\nIF(OP_TotalRates_RES_2[[#This Row],[Unit]:[Unit]]<>\"$\",OP_TotalRates_RES_2[[#This Row],[Rate name]:[Rate name]],\nIF(OP_TotalRates_RES_2[[#This Row],[Rate name]:[Rate name]]=\"Anytime - supply\",\"Anytime\",\"TOU\"))),4)","v":1.3353999999999999},{"$f":"ROUND(\nSUMIFS(OP_Rates_RES_2[Citipower],OP_Rates_RES_2[[Rate name]:[Rate name]],OP_TotalRates_RES_2[[#This Row],[Rate name]:[Rate name]])+\nSUMIFS(OP_RatesTU_RES_2[Citipower],\nOP_RatesTU_RES_2[[Rate name]:[Rate name]],\nIF(OP_TotalRates_RES_2[[#This Row],[Unit]:[Unit]]<>\"$\",OP_TotalRates_RES_2[[#This Row],[Rate name]:[Rate name]],\nIF(OP_TotalRates_RES_2[[#This Row],[Rate name]:[Rate name]]=\"Anytime - supply\",\"Anytime\",\"TOU\"))),4)","v":1.1673},{"$f":"ROUND(\nSUMIFS(OP_Rates_RES_2[Jemena],OP_Rates_RES_2[[Rate name]:[Rate name]],OP_TotalRates_RES_2[[#This Row],[Rate name]:[Rate name]])+\nSUMIFS(OP_RatesTU_RES_2[Jemena],\nOP_RatesTU_RES_2[[Rate name]:[Rate name]],\nIF(OP_TotalRates_RES_2[[#This Row],[Unit]:[Unit]]<>\"$\",OP_TotalRates_RES_2[[#This Row],[Rate name]:[Rate name]],\nIF(OP_TotalRates_RES_2[[#This Row],[Rate name]:[Rate name]]=\"Anytime - supply\",\"Anytime\",\"TOU\"))),4)","v":1.2104999999999999},{"$f":"ROUND(\nSUMIFS(OP_Rates_RES_2[Powercor],OP_Rates_RES_2[[Rate name]:[Rate name]],OP_TotalRates_RES_2[[#This Row],[Rate name]:[Rate name]])+\nSUMIFS(OP_RatesTU_RES_2[Powercor],\nOP_RatesTU_RES_2[[Rate name]:[Rate name]],\nIF(OP_TotalRates_RES_2[[#This Row],[Unit]:[Unit]]<>\"$\",OP_TotalRates_RES_2[[#This Row],[Rate name]:[Rate name]],\nIF(OP_TotalRates_RES_2[[#This Row],[Rate name]:[Rate name]]=\"Anytime - supply\",\"Anytime\",\"TOU\"))),4)","v":1.3163},{"$f":"ROUND(\nSUMIFS(OP_Rates_RES_2[United Energy],OP_Rates_RES_2[[Rate name]:[Rate name]],OP_TotalRates_RES_2[[#This Row],[Rate name]:[Rate name]])+\nSUMIFS(OP_RatesTU_RES_2[United Energy],\nOP_RatesTU_RES_2[[Rate name]:[Rate name]],\nIF(OP_TotalRates_RES_2[[#This Row],[Unit]:[Unit]]<>\"$\",OP_TotalRates_RES_2[[#This Row],[Rate name]:[Rate name]],\nIF(OP_TotalRates_RES_2[[#This Row],[Rate name]:[Rate name]]=\"Anytime - supply\",\"Anytime\",\"TOU\"))),4)","v":1.0954999999999999},null,"Anytime - supply","$","Small business","-",{"$f":"ROUND(\nSUMIFS(OP_Rates_SME_2[Ausnet],OP_Rates_SME_2[[Rate name]:[Rate name]],OP_TotalRates_SME_2[[#This Row],[Rate name]:[Rate name]])+\nSUMIFS(OP_RatesTU_SME_2[Ausnet],\nOP_RatesTU_SME_2[[Rate name]:[Rate name]],\nIF(OP_TotalRates_SME_2[[#This Row],[Unit]:[Unit]]<>\"$\",OP_TotalRates_SME_2[[#This Row],[Rate name]:[Rate name]],\nIF(OP_TotalRates_SME_2[[#This Row],[Rate name]:[Rate name]]=\"Anytime - supply\",\"Anytime\",\"TOU\"))),4)","v":1.3353999999999999},{"$f":"ROUND(\nSUMIFS(OP_Rates_SME_2[Citipower],OP_Rates_SME_2[[Rate name]:[Rate name]],OP_TotalRates_SME_2[[#This Row],[Rate name]:[Rate name]])+\nSUMIFS(OP_RatesTU_SME_2[Citipower],\nOP_RatesTU_SME_2[[Rate name]:[Rate name]],\nIF(OP_TotalRates_SME_2[[#This Row],[Unit]:[Unit]]<>\"$\",OP_TotalRates_SME_2[[#This Row],[Rate name]:[Rate name]],\nIF(OP_TotalRates_SME_2[[#This Row],[Rate name]:[Rate name]]=\"Anytime - supply\",\"Anytime\",\"TOU\"))),4)","v":1.3583000000000001},{"$f":"ROUND(\nSUMIFS(OP_Rates_SME_2[Jemena],OP_Rates_SME_2[[Rate name]:[Rate name]],OP_TotalRates_SME_2[[#This Row],[Rate name]:[Rate name]])+\nSUMIFS(OP_RatesTU_SME_2[Jemena],\nOP_RatesTU_SME_2[[Rate name]:[Rate name]],\nIF(OP_TotalRates_SME_2[[#This Row],[Unit]:[Unit]]<>\"$\",OP_TotalRates_SME_2[[#This Row],[Rate name]:[Rate name]],\nIF(OP_TotalRates_SME_2[[#This Row],[Rate name]:[Rate name]]=\"Anytime - supply\",\"Anytime\",\"TOU\"))),4)","v":1.4055},{"$f":"ROUND(\nSUMIFS(OP_Rates_SME_2[Powercor],OP_Rates_SME_2[[Rate name]:[Rate name]],OP_TotalRates_SME_2[[#This Row],[Rate name]:[Rate name]])+\nSUMIFS(OP_RatesTU_SME_2[Powercor],\nOP_RatesTU_SME_2[[Rate name]:[Rate name]],\nIF(OP_TotalRates_SME_2[[#This Row],[Unit]:[Unit]]<>\"$\",OP_TotalRates_SME_2[[#This Row],[Rate name]:[Rate name]],\nIF(OP_TotalRates_SME_2[[#This Row],[Rate name]:[Rate name]]=\"Anytime - supply\",\"Anytime\",\"TOU\"))),4)","v":1.4594},{"$f":"ROUND(\nSUMIFS(OP_Rates_SME_2[United Energy],OP_Rates_SME_2[[Rate name]:[Rate name]],OP_TotalRates_SME_2[[#This Row],[Rate name]:[Rate name]])+\nSUMIFS(OP_RatesTU_SME_2[United Energy],\nOP_RatesTU_SME_2[[Rate name]:[Rate name]],\nIF(OP_TotalRates_SME_2[[#This Row],[Unit]:[Unit]]<>\"$\",OP_TotalRates_SME_2[[#This Row],[Rate name]:[Rate name]],\nIF(OP_TotalRates_SME_2[[#This Row],[Rate name]:[Rate name]]=\"Anytime - supply\",\"Anytime\",\"TOU\"))),4)","v":1.2865}]
[null,null,"Block 1","$/kWh","Residential","-",{"$f":"ROUND(\nSUMIFS(OP_Rates_RES_2[Ausnet],OP_Rates_RES_2[[Rate name]:[Rate name]],OP_TotalRates_RES_2[[#This Row],[Rate name]:[Rate name]])+\nSUMIFS(OP_RatesTU_RES_2[Ausnet],\nOP_RatesTU_RES_2[[Rate name]:[Rate name]],\nIF(OP_TotalRates_RES_2[[#This Row],[Unit]:[Unit]]<>\"$\",OP_TotalRates_RES_2[[#This Row],[Rate name]:[Rate name]],\nIF(OP_TotalRates_RES_2[[#This Row],[Rate name]:[Rate name]]=\"Anytime - supply\",\"Anytime\",\"TOU\"))),4)","v":0.35360000000000003},{"$f":"ROUND(\nSUMIFS(OP_Rates_RES_2[Citipower],OP_Rates_RES_2[[Rate name]:[Rate name]],OP_TotalRates_RES_2[[#This Row],[Rate name]:[Rate name]])+\nSUMIFS(OP_RatesTU_RES_2[Citipower],\nOP_RatesTU_RES_2[[Rate name]:[Rate name]],\nIF(OP_TotalRates_RES_2[[#This Row],[Unit]:[Unit]]<>\"$\",OP_TotalRates_RES_2[[#This Row],[Rate name]:[Rate name]],\nIF(OP_TotalRates_RES_2[[#This Row],[Rate name]:[Rate name]]=\"Anytime - supply\",\"Anytime\",\"TOU\"))),4)","v":0},{"$f":"ROUND(\nSUMIFS(OP_Rates_RES_2[Jemena],OP_Rates_RES_2[[Rate name]:[Rate name]],OP_TotalRates_RES_2[[#This Row],[Rate name]:[Rate name]])+\nSUMIFS(OP_RatesTU_RES_2[Jemena],\nOP_RatesTU_RES_2[[Rate name]:[Rate name]],\nIF(OP_TotalRates_RES_2[[#This Row],[Unit]:[Unit]]<>\"$\",OP_TotalRates_RES_2[[#This Row],[Rate name]:[Rate name]],\nIF(OP_TotalRates_RES_2[[#This Row],[Rate name]:[Rate name]]=\"Anytime - supply\",\"Anytime\",\"TOU\"))),4)","v":0},{"$f":"ROUND(\nSUMIFS(OP_Rates_RES_2[Powercor],OP_Rates_RES_2[[Rate name]:[Rate name]],OP_TotalRates_RES_2[[#This Row],[Rate name]:[Rate name]])+\nSUMIFS(OP_RatesTU_RES_2[Powercor],\nOP_RatesTU_RES_2[[Rate name]:[Rate name]],\nIF(OP_TotalRates_RES_2[[#This Row],[Unit]:[Unit]]<>\"$\",OP_TotalRates_RES_2[[#This Row],[Rate name]:[Rate name]],\nIF(OP_TotalRates_RES_2[[#This Row],[Rate name]:[Rate name]]=\"Anytime - supply\",\"Anytime\",\"TOU\"))),4)","v":0},{"$f":"ROUND(\nSUMIFS(OP_Rates_RES_2[United Energy],OP_Rates_RES_2[[Rate name]:[Rate name]],OP_TotalRates_RES_2[[#This Row],[Rate name]:[Rate name]])+\nSUMIFS(OP_RatesTU_RES_2[United Energy],\nOP_RatesTU_RES_2[[Rate name]:[Rate name]],\nIF(OP_TotalRates_RES_2[[#This Row],[Unit]:[Unit]]<>\"$\",OP_TotalRates_RES_2[[#This Row],[Rate name]:[Rate name]],\nIF(OP_TotalRates_RES_2[[#This Row],[Rate name]:[Rate name]]=\"Anytime - supply\",\"Anytime\",\"TOU\"))),4)","v":0},null,"Block 1","$/kWh","Small business","-",{"$f":"ROUND(\nSUMIFS(OP_Rates_SME_2[Ausnet],OP_Rates_SME_2[[Rate name]:[Rate name]],OP_TotalRates_SME_2[[#This Row],[Rate name]:[Rate name]])+\nSUMIFS(OP_RatesTU_SME_2[Ausnet],\nOP_RatesTU_SME_2[[Rate name]:[Rate name]],\nIF(OP_TotalRates_SME_2[[#This Row],[Unit]:[Unit]]<>\"$\",OP_TotalRates_SME_2[[#This Row],[Rate name]:[Rate name]],\nIF(OP_TotalRates_SME_2[[#This Row],[Rate name]:[Rate name]]=\"Anytime - supply\",\"Anytime\",\"TOU\"))),4)","v":0.38369999999999999},{"$f":"ROUND(\nSUMIFS(OP_Rates_SME_2[Citipower],OP_Rates_SME_2[[Rate name]:[Rate name]],OP_TotalRates_SME_2[[#This Row],[Rate name]:[Rate name]])+\nSUMIFS(OP_RatesTU_SME_2[Citipower],\nOP_RatesTU_SME_2[[Rate name]:[Rate name]],\nIF(OP_TotalRates_SME_2[[#This Row],[Unit]:[Unit]]<>\"$\",OP_TotalRates_SME_2[[#This Row],[Rate name]:[Rate name]],\nIF(OP_TotalRates_SME_2[[#This Row],[Rate name]:[Rate name]]=\"Anytime - supply\",\"Anytime\",\"TOU\"))),4)","v":0},{"$f":"ROUND(\nSUMIFS(OP_Rates_SME_2[Jemena],OP_Rates_SME_2[[Rate name]:[Rate name]],OP_TotalRates_SME_2[[#This Row],[Rate name]:[Rate name]])+\nSUMIFS(OP_RatesTU_SME_2[Jemena],\nOP_RatesTU_SME_2[[Rate name]:[Rate name]],\nIF(OP_TotalRates_SME_2[[#This Row],[Unit]:[Unit]]<>\"$\",OP_TotalRates_SME_2[[#This Row],[Rate name]:[Rate name]],\nIF(OP_TotalRates_SME_2[[#This Row],[Rate name]:[Rate name]]=\"Anytime - supply\",\"Anytime\",\"TOU\"))),4)","v":0},{"$f":"ROUND(\nSUMIFS(OP_Rates_SME_2[Powercor],OP_Rates_SME_2[[Rate name]:[Rate name]],OP_TotalRates_SME_2[[#This Row],[Rate name]:[Rate name]])+\nSUMIFS(OP_RatesTU_SME_2[Powercor],\nOP_RatesTU_SME_2[[Rate name]:[Rate name]],\nIF(OP_TotalRates_SME_2[[#This Row],[Unit]:[Unit]]<>\"$\",OP_TotalRates_SME_2[[#This Row],[Rate name]:[Rate name]],\nIF(OP_TotalRates_SME_2[[#This Row],[Rate name]:[Rate name]]=\"Anytime - supply\",\"Anytime\",\"TOU\"))),4)","v":0},{"$f":"ROUND(\nSUMIFS(OP_Rates_SME_2[United Energy],OP_Rates_SME_2[[Rate name]:[Rate name]],OP_TotalRates_SME_2[[#This Row],[Rate name]:[Rate name]])+\nSUMIFS(OP_RatesTU_SME_2[United Energy],\nOP_RatesTU_SME_2[[Rate name]:[Rate name]],\nIF(OP_TotalRates_SME_2[[#This Row],[Unit]:[Unit]]<>\"$\",OP_TotalRates_SME_2[[#This Row],[Rate name]:[Rate name]],\nIF(OP_TotalRates_SME_2[[#This Row],[Rate name]:[Rate name]]=\"Anytime - supply\",\"Anytime\",\"TOU\"))),4)","v":0}]
["Section/Item notes (where necessary)",null,"Balance","$/kWh","Residential","-",{"$f":"ROUND(\nSUMIFS(OP_Rates_RES_2[Ausnet],OP_Rates_RES_2[[Rate name]:[Rate name]],OP_TotalRates_RES_2[[#This Row],[Rate name]:[Rate name]])+\nSUMIFS(OP_RatesTU_RES_2[Ausnet],\nOP_RatesTU_RES_2[[Rate name]:[Rate name]],\nIF(OP_TotalRates_RES_2[[#This Row],[Unit]:[Unit]]<>\"$\",OP_TotalRates_RES_2[[#This Row],[Rate name]:[Rate name]],\nIF(OP_TotalRates_RES_2[[#This Row],[Rate name]:[Rate name]]=\"Anytime - supply\",\"Anytime\",\"TOU\"))),4)","v":0.36170000000000002},{"$f":"ROUND(\nSUMIFS(OP_Rates_RES_2[Citipower],OP_Rates_RES_2[[Rate name]:[Rate name]],OP_TotalRates_RES_2[[#This Row],[Rate name]:[Rate name]])+\nSUMIFS(OP_RatesTU_RES_2[Citipower],\nOP_RatesTU_RES_2[[Rate name]:[Rate name]],\nIF(OP_TotalRates_RES_2[[#This Row],[Unit]:[Unit]]<>\"$\",OP_TotalRates_RES_2[[#This Row],[Rate name]:[Rate name]],\nIF(OP_TotalRates_RES_2[[#This Row],[Rate name]:[Rate name]]=\"Anytime - supply\",\"Anytime\",\"TOU\"))),4)","v":0},{"$f":"ROUND(\nSUMIFS(OP_Rates_RES_2[Jemena],OP_Rates_RES_2[[Rate name]:[Rate name]],OP_TotalRates_RES_2[[#This Row],[Rate name]:[Rate name]])+\nSUMIFS(OP_RatesTU_RES_2[Jemena],\nOP_RatesTU_RES_2[[Rate name]:[Rate name]],\nIF(OP_TotalRates_RES_2[[#This Row],[Unit]:[Unit]]<>\"$\",OP_TotalRates_RES_2[[#This Row],[Rate name]:[Rate name]],\nIF(OP_TotalRates_RES_2[[#This Row],[Rate name]:[Rate name]]=\"Anytime - supply\",\"Anytime\",\"TOU\"))),4)","v":0},{"$f":"ROUND(\nSUMIFS(OP_Rates_RES_2[Powercor],OP_Rates_RES_2[[Rate name]:[Rate name]],OP_TotalRates_RES_2[[#This Row],[Rate name]:[Rate name]])+\nSUMIFS(OP_RatesTU_RES_2[Powercor],\nOP_RatesTU_RES_2[[Rate name]:[Rate name]],\nIF(OP_TotalRates_RES_2[[#This Row],[Unit]:[Unit]]<>\"$\",OP_TotalRates_RES_2[[#This Row],[Rate name]:[Rate name]],\nIF(OP_TotalRates_RES_2[[#This Row],[Rate name]:[Rate name]]=\"Anytime - supply\",\"Anytime\",\"TOU\"))),4)","v":0},{"$f":"ROUND(\nSUMIFS(OP_Rates_RES_2[United Energy],OP_Rates_RES_2[[Rate name]:[Rate name]],OP_TotalRates_RES_2[[#This Row],[Rate name]:[Rate name]])+\nSUMIFS(OP_RatesTU_RES_2[United Energy],\nOP_RatesTU_RES_2[[Rate name]:[Rate name]],\nIF(OP_TotalRates_RES_2[[#This Row],[Unit]:[Unit]]<>\"$\",OP_TotalRates_RES_2[[#This Row],[Rate name]:[Rate name]],\nIF(OP_TotalRates_RES_2[[#This Row],[Rate name]:[Rate name]]=\"Anytime - supply\",\"Anytime\",\"TOU\"))),4)","v":0},null,"Balance","$/kWh","Small business","-",{"$f":"ROUND(\nSUMIFS(OP_Rates_SME_2[Ausnet],OP_Rates_SME_2[[Rate name]:[Rate name]],OP_TotalRates_SME_2[[#This Row],[Rate name]:[Rate name]])+\nSUMIFS(OP_RatesTU_SME_2[Ausnet],\nOP_RatesTU_SME_2[[Rate name]:[Rate name]],\nIF(OP_TotalRates_SME_2[[#This Row],[Unit]:[Unit]]<>\"$\",OP_TotalRates_SME_2[[#This Row],[Rate name]:[Rate name]],\nIF(OP_TotalRates_SME_2[[#This Row],[Rate name]:[Rate name]]=\"Anytime - supply\",\"Anytime\",\"TOU\"))),4)","v":0.39450000000000002},{"$f":"ROUND(\nSUMIFS(OP_Rates_SME_2[Citipower],OP_Rates_SME_2[[Rate name]:[Rate name]],OP_TotalRates_SME_2[[#This Row],[Rate name]:[Rate name]])+\nSUMIFS(OP_RatesTU_SME_2[Citipower],\nOP_RatesTU_SME_2[[Rate name]:[Rate name]],\nIF(OP_TotalRates_SME_2[[#This Row],[Unit]:[Unit]]<>\"$\",OP_TotalRates_SME_2[[#This Row],[Rate name]:[Rate name]],\nIF(OP_TotalRates_SME_2[[#This Row],[Rate name]:[Rate name]]=\"Anytime - supply\",\"Anytime\",\"TOU\"))),4)","v":0},{"$f":"ROUND(\nSUMIFS(OP_Rates_SME_2[Jemena],OP_Rates_SME_2[[Rate name]:[Rate name]],OP_TotalRates_SME_2[[#This Row],[Rate name]:[Rate name]])+\nSUMIFS(OP_RatesTU_SME_2[Jemena],\nOP_RatesTU_SME_2[[Rate name]:[Rate name]],\nIF(OP_TotalRates_SME_2[[#This Row],[Unit]:[Unit]]<>\"$\",OP_TotalRates_SME_2[[#This Row],[Rate name]:[Rate name]],\nIF(OP_TotalRates_SME_2[[#This Row],[Rate name]:[Rate name]]=\"Anytime - supply\",\"Anytime\",\"TOU\"))),4)","v":0},{"$f":"ROUND(\nSUMIFS(OP_Rates_SME_2[Powercor],OP_Rates_SME_2[[Rate name]:[Rate name]],OP_TotalRates_SME_2[[#This Row],[Rate name]:[Rate name]])+\nSUMIFS(OP_RatesTU_SME_2[Powercor],\nOP_RatesTU_SME_2[[Rate name]:[Rate name]],\nIF(OP_TotalRates_SME_2[[#This Row],[Unit]:[Unit]]<>\"$\",OP_TotalRates_SME_2[[#This Row],[Rate name]:[Rate name]],\nIF(OP_TotalRates_SME_2[[#This Row],[Rate name]:[Rate name]]=\"Anytime - supply\",\"Anytime\",\"TOU\"))),4)","v":0},{"$f":"ROUND(\nSUMIFS(OP_Rates_SME_2[United Energy],OP_Rates_SME_2[[Rate name]:[Rate name]],OP_TotalRates_SME_2[[#This Row],[Rate name]:[Rate name]])+\nSUMIFS(OP_RatesTU_SME_2[United Energy],\nOP_RatesTU_SME_2[[Rate name]:[Rate name]],\nIF(OP_TotalRates_SME_2[[#This Row],[Unit]:[Unit]]<>\"$\",OP_TotalRates_SME_2[[#This Row],[Rate name]:[Rate name]],\nIF(OP_TotalRates_SME_2[[#This Row],[Rate name]:[Rate name]]=\"Anytime - supply\",\"Anytime\",\"TOU\"))),4)","v":0}]
[null,null,"Single rate","$/kWh","Residential","-",{"$f":"ROUND(\nSUMIFS(OP_Rates_RES_2[Ausnet],OP_Rates_RES_2[[Rate name]:[Rate name]],OP_TotalRates_RES_2[[#This Row],[Rate name]:[Rate name]])+\nSUMIFS(OP_RatesTU_RES_2[Ausnet],\nOP_RatesTU_RES_2[[Rate name]:[Rate name]],\nIF(OP_TotalRates_RES_2[[#This Row],[Unit]:[Unit]]<>\"$\",OP_TotalRates_RES_2[[#This Row],[Rate name]:[Rate name]],\nIF(OP_TotalRates_RES_2[[#This Row],[Rate name]:[Rate name]]=\"Anytime - supply\",\"Anytime\",\"TOU\"))),4)","v":0},{"$f":"ROUND(\nSUMIFS(OP_Rates_RES_2[Citipower],OP_Rates_RES_2[[Rate name]:[Rate name]],OP_TotalRates_RES_2[[#This Row],[Rate name]:[Rate name]])+\nSUMIFS(OP_RatesTU_RES_2[Citipower],\nOP_RatesTU_RES_2[[Rate name]:[Rate name]],\nIF(OP_TotalRates_RES_2[[#This Row],[Unit]:[Unit]]<>\"$\",OP_TotalRates_RES_2[[#This Row],[Rate name]:[Rate name]],\nIF(OP_TotalRates_RES_2[[#This Row],[Rate name]:[Rate name]]=\"Anytime - supply\",\"Anytime\",\"TOU\"))),4)","v":0.25750000000000001},{"$f":"ROUND(\nSUMIFS(OP_Rates_RES_2[Jemena],OP_Rates_RES_2[[Rate name]:[Rate name]],OP_TotalRates_RES_2[[#This Row],[Rate name]:[Rate name]])+\nSUMIFS(OP_RatesTU_RES_2[Jemena],\nOP_RatesTU_RES_2[[Rate name]:[Rate name]],\nIF(OP_TotalRates_RES_2[[#This Row],[Unit]:[Unit]]<>\"$\",OP_TotalRates_RES_2[[#This Row],[Rate name]:[Rate name]],\nIF(OP_TotalRates_RES_2[[#This Row],[Rate name]:[Rate name]]=\"Anytime - supply\",\"Anytime\",\"TOU\"))),4)","v":0.3054},{"$f":"ROUND(\nSUMIFS(OP_Rates_RES_2[Powercor],OP_Rates_RES_2[[Rate name]:[Rate name]],OP_TotalRates_RES_2[[#This Row],[Rate name]:[Rate name]])+\nSUMIFS(OP_RatesTU_RES_2[Powercor],\nOP_RatesTU_RES_2[[Rate name]:[Rate name]],\nIF(OP_TotalRates_RES_2[[#This Row],[Unit]:[Unit]]<>\"$\",OP_TotalRates_RES_2[[#This Row],[Rate name]:[Rate name]],\nIF(OP_TotalRates_RES_2[[#This Row],[Rate name]:[Rate name]]=\"Anytime - supply\",\"Anytime\",\"TOU\"))),4)","v":0.30449999999999999},{"$f":"ROUND(\nSUMIFS(OP_Rates_RES_2[United Energy],OP_Rates_RES_2[[Rate name]:[Rate name]],OP_TotalRates_RES_2[[#This Row],[Rate name]:[Rate name]])+\nSUMIFS(OP_RatesTU_RES_2[United Energy],\nOP_RatesTU_RES_2[[Rate name]:[Rate name]],\nIF(OP_TotalRates_RES_2[[#This Row],[Unit]:[Unit]]<>\"$\",OP_TotalRates_RES_2[[#This Row],[Rate name]:[Rate name]],\nIF(OP_TotalRates_RES_2[[#This Row],[Rate name]:[Rate name]]=\"Anytime - supply\",\"Anytime\",\"TOU\"))),4)","v":0.28839999999999999},null,"Single rate","$/kWh","Small business","-",{"$f":"ROUND(\nSUMIFS(OP_Rates_SME_2[Ausnet],OP_Rates_SME_2[[Rate name]:[Rate name]],OP_TotalRates_SME_2[[#This Row],[Rate name]:[Rate name]])+\nSUMIFS(OP_RatesTU_SME_2[Ausnet],\nOP_RatesTU_SME_2[[Rate name]:[Rate name]],\nIF(OP_TotalRates_SME_2[[#This Row],[Unit]:[Unit]]<>\"$\",OP_TotalRates_SME_2[[#This Row],[Rate name]:[Rate name]],\nIF(OP_TotalRates_SME_2[[#This Row],[Rate name]:[Rate name]]=\"Anytime - supply\",\"Anytime\",\"TOU\"))),4)","v":0},{"$f":"ROUND(\nSUMIFS(OP_Rates_SME_2[Citipower],OP_Rates_SME_2[[Rate name]:[Rate name]],OP_TotalRates_SME_2[[#This Row],[Rate name]:[Rate name]])+\nSUMIFS(OP_RatesTU_SME_2[Citipower],\nOP_RatesTU_SME_2[[Rate name]:[Rate name]],\nIF(OP_TotalRates_SME_2[[#This Row],[Unit]:[Unit]]<>\"$\",OP_TotalRates_SME_2[[#This Row],[Rate name]:[Rate name]],\nIF(OP_TotalRates_SME_2[[#This Row],[Rate name]:[Rate name]]=\"Anytime - supply\",\"Anytime\",\"TOU\"))),4)","v":0.25290000000000001},{"$f":"ROUND(\nSUMIFS(OP_Rates_SME_2[Jemena],OP_Rates_SME_2[[Rate name]:[Rate name]],OP_TotalRates_SME_2[[#This Row],[Rate name]:[Rate name]])+\nSUMIFS(OP_RatesTU_SME_2[Jemena],\nOP_RatesTU_SME_2[[Rate name]:[Rate name]],\nIF(OP_TotalRates_SME_2[[#This Row],[Unit]:[Unit]]<>\"$\",OP_TotalRates_SME_2[[#This Row],[Rate name]:[Rate name]],\nIF(OP_TotalRates_SME_2[[#This Row],[Rate name]:[Rate name]]=\"Anytime - supply\",\"Anytime\",\"TOU\"))),4)","v":0.31819999999999998},{"$f":"ROUND(\nSUMIFS(OP_Rates_SME_2[Powercor],OP_Rates_SME_2[[Rate name]:[Rate name]],OP_TotalRates_SME_2[[#This Row],[Rate name]:[Rate name]])+\nSUMIFS(OP_RatesTU_SME_2[Powercor],\nOP_RatesTU_SME_2[[Rate name]:[Rate name]],\nIF(OP_TotalRates_SME_2[[#This Row],[Unit]:[Unit]]<>\"$\",OP_TotalRates_SME_2[[#This Row],[Rate name]:[Rate name]],\nIF(OP_TotalRates_SME_2[[#This Row],[Rate name]:[Rate name]]=\"Anytime - supply\",\"Anytime\",\"TOU\"))),4)","v":0.2797},{"$f":"ROUND(\nSUMIFS(OP_Rates_SME_2[United Energy],OP_Rates_SME_2[[Rate name]:[Rate name]],OP_TotalRates_SME_2[[#This Row],[Rate name]:[Rate name]])+\nSUMIFS(OP_RatesTU_SME_2[United Energy],\nOP_RatesTU_SME_2[[Rate name]:[Rate name]],\nIF(OP_TotalRates_SME_2[[#This Row],[Unit]:[Unit]]<>\"$\",OP_TotalRates_SME_2[[#This Row],[Rate name]:[Rate name]],\nIF(OP_TotalRates_SME_2[[#This Row],[Rate name]:[Rate name]]=\"Anytime - supply\",\"Anytime\",\"TOU\"))),4)","v":0.2742}]
[null,null,"TOU - supply","$","Residential","-",{"$f":"ROUND(\nSUMIFS(OP_Rates_RES_2[Ausnet],OP_Rates_RES_2[[Rate name]:[Rate name]],OP_TotalRates_RES_2[[#This Row],[Rate name]:[Rate name]])+\nSUMIFS(OP_RatesTU_RES_2[Ausnet],\nOP_RatesTU_RES_2[[Rate name]:[Rate name]],\nIF(OP_TotalRates_RES_2[[#This Row],[Unit]:[Unit]]<>\"$\",OP_TotalRates_RES_2[[#This Row],[Rate name]:[Rate name]],\nIF(OP_TotalRates_RES_2[[#This Row],[Rate name]:[Rate name]]=\"Anytime - supply\",\"Anytime\",\"TOU\"))),4)","v":1.3353999999999999},{"$f":"ROUND(\nSUMIFS(OP_Rates_RES_2[Citipower],OP_Rates_RES_2[[Rate name]:[Rate name]],OP_TotalRates_RES_2[[#This Row],[Rate name]:[Rate name]])+\nSUMIFS(OP_RatesTU_RES_2[Citipower],\nOP_RatesTU_RES_2[[Rate name]:[Rate name]],\nIF(OP_TotalRates_RES_2[[#This Row],[Unit]:[Unit]]<>\"$\",OP_TotalRates_RES_2[[#This Row],[Rate name]:[Rate name]],\nIF(OP_TotalRates_RES_2[[#This Row],[Rate name]:[Rate name]]=\"Anytime - supply\",\"Anytime\",\"TOU\"))),4)","v":1.1673},{"$f":"ROUND(\nSUMIFS(OP_Rates_RES_2[Jemena],OP_Rates_RES_2[[Rate name]:[Rate name]],OP_TotalRates_RES_2[[#This Row],[Rate name]:[Rate name]])+\nSUMIFS(OP_RatesTU_RES_2[Jemena],\nOP_RatesTU_RES_2[[Rate name]:[Rate name]],\nIF(OP_TotalRates_RES_2[[#This Row],[Unit]:[Unit]]<>\"$\",OP_TotalRates_RES_2[[#This Row],[Rate name]:[Rate name]],\nIF(OP_TotalRates_RES_2[[#This Row],[Rate name]:[Rate name]]=\"Anytime - supply\",\"Anytime\",\"TOU\"))),4)","v":1.2104999999999999},{"$f":"ROUND(\nSUMIFS(OP_Rates_RES_2[Powercor],OP_Rates_RES_2[[Rate name]:[Rate name]],OP_TotalRates_RES_2[[#This Row],[Rate name]:[Rate name]])+\nSUMIFS(OP_RatesTU_RES_2[Powercor],\nOP_RatesTU_RES_2[[Rate name]:[Rate name]],\nIF(OP_TotalRates_RES_2[[#This Row],[Unit]:[Unit]]<>\"$\",OP_TotalRates_RES_2[[#This Row],[Rate name]:[Rate name]],\nIF(OP_TotalRates_RES_2[[#This Row],[Rate name]:[Rate name]]=\"Anytime - supply\",\"Anytime\",\"TOU\"))),4)","v":1.3163},{"$f":"ROUND(\nSUMIFS(OP_Rates_RES_2[United Energy],OP_Rates_RES_2[[Rate name]:[Rate name]],OP_TotalRates_RES_2[[#This Row],[Rate name]:[Rate name]])+\nSUMIFS(OP_RatesTU_RES_2[United Energy],\nOP_RatesTU_RES_2[[Rate name]:[Rate name]],\nIF(OP_TotalRates_RES_2[[#This Row],[Unit]:[Unit]]<>\"$\",OP_TotalRates_RES_2[[#This Row],[Rate name]:[Rate name]],\nIF(OP_TotalRates_RES_2[[#This Row],[Rate name]:[Rate name]]=\"Anytime - supply\",\"Anytime\",\"TOU\"))),4)","v":1.0954999999999999},null,"TOU - supply","$","Small business","-",{"$f":"ROUND(\nSUMIFS(OP_Rates_SME_2[Ausnet],OP_Rates_SME_2[[Rate name]:[Rate name]],OP_TotalRates_SME_2[[#This Row],[Rate name]:[Rate name]])+\nSUMIFS(OP_RatesTU_SME_2[Ausnet],\nOP_RatesTU_SME_2[[Rate name]:[Rate name]],\nIF(OP_TotalRates_SME_2[[#This Row],[Unit]:[Unit]]<>\"$\",OP_TotalRates_SME_2[[#This Row],[Rate name]:[Rate name]],\nIF(OP_TotalRates_SME_2[[#This Row],[Rate name]:[Rate name]]=\"Anytime - supply\",\"Anytime\",\"TOU\"))),4)","v":1.3353999999999999},{"$f":"ROUND(\nSUMIFS(OP_Rates_SME_2[Citipower],OP_Rates_SME_2[[Rate name]:[Rate name]],OP_TotalRates_SME_2[[#This Row],[Rate name]:[Rate name]])+\nSUMIFS(OP_RatesTU_SME_2[Citipower],\nOP_RatesTU_SME_2[[Rate name]:[Rate name]],\nIF(OP_TotalRates_SME_2[[#This Row],[Unit]:[Unit]]<>\"$\",OP_TotalRates_SME_2[[#This Row],[Rate name]:[Rate name]],\nIF(OP_TotalRates_SME_2[[#This Row],[Rate name]:[Rate name]]=\"Anytime - supply\",\"Anytime\",\"TOU\"))),4)","v":1.3583000000000001},{"$f":"ROUND(\nSUMIFS(OP_Rates_SME_2[Jemena],OP_Rates_SME_2[[Rate name]:[Rate name]],OP_TotalRates_SME_2[[#This Row],[Rate name]:[Rate name]])+\nSUMIFS(OP_RatesTU_SME_2[Jemena],\nOP_RatesTU_SME_2[[Rate name]:[Rate name]],\nIF(OP_TotalRates_SME_2[[#This Row],[Unit]:[Unit]]<>\"$\",OP_TotalRates_SME_2[[#This Row],[Rate name]:[Rate name]],\nIF(OP_TotalRates_SME_2[[#This Row],[Rate name]:[Rate name]]=\"Anytime - supply\",\"Anytime\",\"TOU\"))),4)","v":1.7271000000000001},{"$f":"ROUND(\nSUMIFS(OP_Rates_SME_2[Powercor],OP_Rates_SME_2[[Rate name]:[Rate name]],OP_TotalRates_SME_2[[#This Row],[Rate name]:[Rate name]])+\nSUMIFS(OP_RatesTU_SME_2[Powercor],\nOP_RatesTU_SME_2[[Rate name]:[Rate name]],\nIF(OP_TotalRates_SME_2[[#This Row],[Unit]:[Unit]]<>\"$\",OP_TotalRates_SME_2[[#This Row],[Rate name]:[Rate name]],\nIF(OP_TotalRates_SME_2[[#This Row],[Rate name]:[Rate name]]=\"Anytime - supply\",\"Anytime\",\"TOU\"))),4)","v":1.4594},{"$f":"ROUND(\nSUMIFS(OP_Rates_SME_2[United Energy],OP_Rates_SME_2[[Rate name]:[Rate name]],OP_TotalRates_SME_2[[#This Row],[Rate name]:[Rate name]])+\nSUMIFS(OP_RatesTU_SME_2[United Energy],\nOP_RatesTU_SME_2[[Rate name]:[Rate name]],\nIF(OP_TotalRates_SME_2[[#This Row],[Unit]:[Unit]]<>\"$\",OP_TotalRates_SME_2[[#This Row],[Rate name]:[Rate name]],\nIF(OP_TotalRates_SME_2[[#This Row],[Rate name]:[Rate name]]=\"Anytime - supply\",\"Anytime\",\"TOU\"))),4)","v":1.2865}]
[null,null,"Peak","$/kWh","Residential","-",{"$f":"ROUND(\nSUMIFS(OP_Rates_RES_2[Ausnet],OP_Rates_RES_2[[Rate name]:[Rate name]],OP_TotalRates_RES_2[[#This Row],[Rate name]:[Rate name]])+\nSUMIFS(OP_RatesTU_RES_2[Ausnet],\nOP_RatesTU_RES_2[[Rate name]:[Rate name]],\nIF(OP_TotalRates_RES_2[[#This Row],[Unit]:[Unit]]<>\"$\",OP_TotalRates_RES_2[[#This Row],[Rate name]:[Rate name]],\nIF(OP_TotalRates_RES_2[[#This Row],[Rate name]:[Rate name]]=\"Anytime - supply\",\"Anytime\",\"TOU\"))),4)","v":0.47160000000000002},{"$f":"ROUND(\nSUMIFS(OP_Rates_RES_2[Citipower],OP_Rates_RES_2[[Rate name]:[Rate name]],OP_TotalRates_RES_2[[#This Row],[Rate name]:[Rate name]])+\nSUMIFS(OP_RatesTU_RES_2[Citipower],\nOP_RatesTU_RES_2[[Rate name]:[Rate name]],\nIF(OP_TotalRates_RES_2[[#This Row],[Unit]:[Unit]]<>\"$\",OP_TotalRates_RES_2[[#This Row],[Rate name]:[Rate name]],\nIF(OP_TotalRates_RES_2[[#This Row],[Rate name]:[Rate name]]=\"Anytime - supply\",\"Anytime\",\"TOU\"))),4)","v":0.34460000000000002},{"$f":"ROUND(\nSUMIFS(OP_Rates_RES_2[Jemena],OP_Rates_RES_2[[Rate name]:[Rate name]],OP_TotalRates_RES_2[[#This Row],[Rate name]:[Rate name]])+\nSUMIFS(OP_RatesTU_RES_2[Jemena],\nOP_RatesTU_RES_2[[Rate name]:[Rate name]],\nIF(OP_TotalRates_RES_2[[#This Row],[Unit]:[Unit]]<>\"$\",OP_TotalRates_RES_2[[#This Row],[Rate name]:[Rate name]],\nIF(OP_TotalRates_RES_2[[#This Row],[Rate name]:[Rate name]]=\"Anytime - supply\",\"Anytime\",\"TOU\"))),4)","v":0.38700000000000001},{"$f":"ROUND(\nSUMIFS(OP_Rates_RES_2[Powercor],OP_Rates_RES_2[[Rate name]:[Rate name]],OP_TotalRates_RES_2[[#This Row],[Rate name]:[Rate name]])+\nSUMIFS(OP_RatesTU_RES_2[Powercor],\nOP_RatesTU_RES_2[[Rate name]:[Rate name]],\nIF(OP_TotalRates_RES_2[[#This Row],[Unit]:[Unit]]<>\"$\",OP_TotalRates_RES_2[[#This Row],[Rate name]:[Rate name]],\nIF(OP_TotalRates_RES_2[[#This Row],[Rate name]:[Rate name]]=\"Anytime - supply\",\"Anytime\",\"TOU\"))),4)","v":0.4052},{"$f":"ROUND(\nSUMIFS(OP_Rates_RES_2[United Energy],OP_Rates_RES_2[[Rate name]:[Rate name]],OP_TotalRates_RES_2[[#This Row],[Rate name]:[Rate name]])+\nSUMIFS(OP_RatesTU_RES_2[United Energy],\nOP_RatesTU_RES_2[[Rate name]:[Rate name]],\nIF(OP_TotalRates_RES_2[[#This Row],[Unit]:[Unit]]<>\"$\",OP_TotalRates_RES_2[[#This Row],[Rate name]:[Rate name]],\nIF(OP_TotalRates_RES_2[[#This Row],[Rate name]:[Rate name]]=\"Anytime - supply\",\"Anytime\",\"TOU\"))),4)","v":0.38300000000000001},null,"Peak","$/kWh","Small business","-",{"$f":"ROUND(\nSUMIFS(OP_Rates_SME_2[Ausnet],OP_Rates_SME_2[[Rate name]:[Rate name]],OP_TotalRates_SME_2[[#This Row],[Rate name]:[Rate name]])+\nSUMIFS(OP_RatesTU_SME_2[Ausnet],\nOP_RatesTU_SME_2[[Rate name]:[Rate name]],\nIF(OP_TotalRates_SME_2[[#This Row],[Unit]:[Unit]]<>\"$\",OP_TotalRates_SME_2[[#This Row],[Rate name]:[Rate name]],\nIF(OP_TotalRates_SME_2[[#This Row],[Rate name]:[Rate name]]=\"Anytime - supply\",\"Anytime\",\"TOU\"))),4)","v":0.39529999999999998},{"$f":"ROUND(\nSUMIFS(OP_Rates_SME_2[Citipower],OP_Rates_SME_2[[Rate name]:[Rate name]],OP_TotalRates_SME_2[[#This Row],[Rate name]:[Rate name]])+\nSUMIFS(OP_RatesTU_SME_2[Citipower],\nOP_RatesTU_SME_2[[Rate name]:[Rate name]],\nIF(OP_TotalRates_SME_2[[#This Row],[Unit]:[Unit]]<>\"$\",OP_TotalRates_SME_2[[#This Row],[Rate name]:[Rate name]],\nIF(OP_TotalRates_SME_2[[#This Row],[Rate name]:[Rate name]]=\"Anytime - supply\",\"Anytime\",\"TOU\"))),4)","v":0.3145},{"$f":"ROUND(\nSUMIFS(OP_Rates_SME_2[Jemena],OP_Rates_SME_2[[Rate name]:[Rate name]],OP_TotalRates_SME_2[[#This Row],[Rate name]:[Rate name]])+\nSUMIFS(OP_RatesTU_SME_2[Jemena],\nOP_RatesTU_SME_2[[Rate name]:[Rate name]],\nIF(OP_TotalRates_SME_2[[#This Row],[Unit]:[Unit]]<>\"$\",OP_TotalRates_SME_2[[#This Row],[Rate name]:[Rate name]],\nIF(OP_TotalRates_SME_2[[#This Row],[Rate name]:[Rate name]]=\"Anytime - supply\",\"Anytime\",\"TOU\"))),4)","v":0.36499999999999999},{"$f":"ROUND(\nSUMIFS(OP_Rates_SME_2[Powercor],OP_Rates_SME_2[[Rate name]:[Rate name]],OP_TotalRates_SME_2[[#This Row],[Rate name]:[Rate name]])+\nSUMIFS(OP_RatesTU_SME_2[Powercor],\nOP_RatesTU_SME_2[[Rate name]:[Rate name]],\nIF(OP_TotalRates_SME_2[[#This Row],[Unit]:[Unit]]<>\"$\",OP_TotalRates_SME_2[[#This Row],[Rate name]:[Rate name]],\nIF(OP_TotalRates_SME_2[[#This Row],[Rate name]:[Rate name]]=\"Anytime - supply\",\"Anytime\",\"TOU\"))),4)","v":0.37390000000000001},{"$f":"ROUND(\nSUMIFS(OP_Rates_SME_2[United Energy],OP_Rates_SME_2[[Rate name]:[Rate name]],OP_TotalRates_SME_2[[#This Row],[Rate name]:[Rate name]])+\nSUMIFS(OP_RatesTU_SME_2[United Energy],\nOP_RatesTU_SME_2[[Rate name]:[Rate name]],\nIF(OP_TotalRates_SME_2[[#This Row],[Unit]:[Unit]]<>\"$\",OP_TotalRates_SME_2[[#This Row],[Rate name]:[Rate name]],\nIF(OP_TotalRates_SME_2[[#This Row],[Rate name]:[Rate name]]=\"Anytime - supply\",\"Anytime\",\"TOU\"))),4)","v":0.3453}]
[null,null,"Off peak","$/kWh","Residential","-",{"$f":"ROUND(\nSUMIFS(OP_Rates_RES_2[Ausnet],OP_Rates_RES_2[[Rate name]:[Rate name]],OP_TotalRates_RES_2[[#This Row],[Rate name]:[Rate name]])+\nSUMIFS(OP_RatesTU_RES_2[Ausnet],\nOP_RatesTU_RES_2[[Rate name]:[Rate name]],\nIF(OP_TotalRates_RES_2[[#This Row],[Unit]:[Unit]]<>\"$\",OP_TotalRates_RES_2[[#This Row],[Rate name]:[Rate name]],\nIF(OP_TotalRates_RES_2[[#This Row],[Rate name]:[Rate name]]=\"Anytime - supply\",\"Anytime\",\"TOU\"))),4)","v":0.25119999999999998},{"$f":"ROUND(\nSUMIFS(OP_Rates_RES_2[Citipower],OP_Rates_RES_2[[Rate name]:[Rate name]],OP_TotalRates_RES_2[[#This Row],[Rate name]:[Rate name]])+\nSUMIFS(OP_RatesTU_RES_2[Citipower],\nOP_RatesTU_RES_2[[Rate name]:[Rate name]],\nIF(OP_TotalRates_RES_2[[#This Row],[Unit]:[Unit]]<>\"$\",OP_TotalRates_RES_2[[#This Row],[Rate name]:[Rate name]],\nIF(OP_TotalRates_RES_2[[#This Row],[Rate name]:[Rate name]]=\"Anytime - supply\",\"Anytime\",\"TOU\"))),4)","v":0.2087},{"$f":"ROUND(\nSUMIFS(OP_Rates_RES_2[Jemena],OP_Rates_RES_2[[Rate name]:[Rate name]],OP_TotalRates_RES_2[[#This Row],[Rate name]:[Rate name]])+\nSUMIFS(OP_RatesTU_RES_2[Jemena],\nOP_RatesTU_RES_2[[Rate name]:[Rate name]],\nIF(OP_TotalRates_RES_2[[#This Row],[Unit]:[Unit]]<>\"$\",OP_TotalRates_RES_2[[#This Row],[Rate name]:[Rate name]],\nIF(OP_TotalRates_RES_2[[#This Row],[Rate name]:[Rate name]]=\"Anytime - supply\",\"Anytime\",\"TOU\"))),4)","v":0.24199999999999999},{"$f":"ROUND(\nSUMIFS(OP_Rates_RES_2[Powercor],OP_Rates_RES_2[[Rate name]:[Rate name]],OP_TotalRates_RES_2[[#This Row],[Rate name]:[Rate name]])+\nSUMIFS(OP_RatesTU_RES_2[Powercor],\nOP_RatesTU_RES_2[[Rate name]:[Rate name]],\nIF(OP_TotalRates_RES_2[[#This Row],[Unit]:[Unit]]<>\"$\",OP_TotalRates_RES_2[[#This Row],[Rate name]:[Rate name]],\nIF(OP_TotalRates_RES_2[[#This Row],[Rate name]:[Rate name]]=\"Anytime - supply\",\"Anytime\",\"TOU\"))),4)","v":0.2457},{"$f":"ROUND(\nSUMIFS(OP_Rates_RES_2[United Energy],OP_Rates_RES_2[[Rate name]:[Rate name]],OP_TotalRates_RES_2[[#This Row],[Rate name]:[Rate name]])+\nSUMIFS(OP_RatesTU_RES_2[United Energy],\nOP_RatesTU_RES_2[[Rate name]:[Rate name]],\nIF(OP_TotalRates_RES_2[[#This Row],[Unit]:[Unit]]<>\"$\",OP_TotalRates_RES_2[[#This Row],[Rate name]:[Rate name]],\nIF(OP_TotalRates_RES_2[[#This Row],[Rate name]:[Rate name]]=\"Anytime - supply\",\"Anytime\",\"TOU\"))),4)","v":0.23130000000000001},null,"Off peak","$/kWh","Small business","-",{"$f":"ROUND(\nSUMIFS(OP_Rates_SME_2[Ausnet],OP_Rates_SME_2[[Rate name]:[Rate name]],OP_TotalRates_SME_2[[#This Row],[Rate name]:[Rate name]])+\nSUMIFS(OP_RatesTU_SME_2[Ausnet],\nOP_RatesTU_SME_2[[Rate name]:[Rate name]],\nIF(OP_TotalRates_SME_2[[#This Row],[Unit]:[Unit]]<>\"$\",OP_TotalRates_SME_2[[#This Row],[Rate name]:[Rate name]],\nIF(OP_TotalRates_SME_2[[#This Row],[Rate name]:[Rate name]]=\"Anytime - supply\",\"Anytime\",\"TOU\"))),4)","v":0.21529999999999999},{"$f":"ROUND(\nSUMIFS(OP_Rates_SME_2[Citipower],OP_Rates_SME_2[[Rate name]:[Rate name]],OP_TotalRates_SME_2[[#This Row],[Rate name]:[Rate name]])+\nSUMIFS(OP_RatesTU_SME_2[Citipower],\nOP_RatesTU_SME_2[[Rate name]:[Rate name]],\nIF(OP_TotalRates_SME_2[[#This Row],[Unit]:[Unit]]<>\"$\",OP_TotalRates_SME_2[[#This Row],[Rate name]:[Rate name]],\nIF(OP_TotalRates_SME_2[[#This Row],[Rate name]:[Rate name]]=\"Anytime - supply\",\"Anytime\",\"TOU\"))),4)","v":0.1857},{"$f":"ROUND(\nSUMIFS(OP_Rates_SME_2[Jemena],OP_Rates_SME_2[[Rate name]:[Rate name]],OP_TotalRates_SME_2[[#This Row],[Rate name]:[Rate name]])+\nSUMIFS(OP_RatesTU_SME_2[Jemena],\nOP_RatesTU_SME_2[[Rate name]:[Rate name]],\nIF(OP_TotalRates_SME_2[[#This Row],[Unit]:[Unit]]<>\"$\",OP_TotalRates_SME_2[[#This Row],[Rate name]:[Rate name]],\nIF(OP_TotalRates_SME_2[[#This Row],[Rate name]:[Rate name]]=\"Anytime - supply\",\"Anytime\",\"TOU\"))),4)","v":0.2009},{"$f":"ROUND(\nSUMIFS(OP_Rates_SME_2[Powercor],OP_Rates_SME_2[[Rate name]:[Rate name]],OP_TotalRates_SME_2[[#This Row],[Rate name]:[Rate name]])+\nSUMIFS(OP_RatesTU_SME_2[Powercor],\nOP_RatesTU_SME_2[[Rate name]:[Rate name]],\nIF(OP_TotalRates_SME_2[[#This Row],[Unit]:[Unit]]<>\"$\",OP_TotalRates_SME_2[[#This Row],[Rate name]:[Rate name]],\nIF(OP_TotalRates_SME_2[[#This Row],[Rate name]:[Rate name]]=\"Anytime - supply\",\"Anytime\",\"TOU\"))),4)","v":0.20469999999999999},{"$f":"ROUND(\nSUMIFS(OP_Rates_SME_2[United Energy],OP_Rates_SME_2[[Rate name]:[Rate name]],OP_TotalRates_SME_2[[#This Row],[Rate name]:[Rate name]])+\nSUMIFS(OP_RatesTU_SME_2[United Energy],\nOP_RatesTU_SME_2[[Rate name]:[Rate name]],\nIF(OP_TotalRates_SME_2[[#This Row],[Unit]:[Unit]]<>\"$\",OP_TotalRates_SME_2[[#This Row],[Rate name]:[Rate name]],\nIF(OP_TotalRates_SME_2[[#This Row],[Rate name]:[Rate name]]=\"Anytime - supply\",\"Anytime\",\"TOU\"))),4)","v":0.19689999999999999}]
[null,null,"Controlled load","$/kWh","Residential","-",{"$f":"ROUND(\nSUMIFS(OP_Rates_RES_2[Ausnet],OP_Rates_RES_2[[Rate name]:[Rate name]],OP_TotalRates_RES_2[[#This Row],[Rate name]:[Rate name]])+\nSUMIFS(OP_RatesTU_RES_2[Ausnet],\nOP_RatesTU_RES_2[[Rate name]:[Rate name]],\nIF(OP_TotalRates_RES_2[[#This Row],[Unit]:[Unit]]<>\"$\",OP_TotalRates_RES_2[[#This Row],[Rate name]:[Rate name]],\nIF(OP_TotalRates_RES_2[[#This Row],[Rate name]:[Rate name]]=\"Anytime - supply\",\"Anytime\",\"TOU\"))),4)","v":0.25119999999999998},{"$f":"ROUND(\nSUMIFS(OP_Rates_RES_2[Citipower],OP_Rates_RES_2[[Rate name]:[Rate name]],OP_TotalRates_RES_2[[#This Row],[Rate name]:[Rate name]])+\nSUMIFS(OP_RatesTU_RES_2[Citipower],\nOP_RatesTU_RES_2[[Rate name]:[Rate name]],\nIF(OP_TotalRates_RES_2[[#This Row],[Unit]:[Unit]]<>\"$\",OP_TotalRates_RES_2[[#This Row],[Rate name]:[Rate name]],\nIF(OP_TotalRates_RES_2[[#This Row],[Rate name]:[Rate name]]=\"Anytime - supply\",\"Anytime\",\"TOU\"))),4)","v":0.19009999999999999},{"$f":"ROUND(\nSUMIFS(OP_Rates_RES_2[Jemena],OP_Rates_RES_2[[Rate name]:[Rate name]],OP_TotalRates_RES_2[[#This Row],[Rate name]:[Rate name]])+\nSUMIFS(OP_RatesTU_RES_2[Jemena],\nOP_RatesTU_RES_2[[Rate name]:[Rate name]],\nIF(OP_TotalRates_RES_2[[#This Row],[Unit]:[Unit]]<>\"$\",OP_TotalRates_RES_2[[#This Row],[Rate name]:[Rate name]],\nIF(OP_TotalRates_RES_2[[#This Row],[Rate name]:[Rate name]]=\"Anytime - supply\",\"Anytime\",\"TOU\"))),4)","v":0.23619999999999999},{"$f":"ROUND(\nSUMIFS(OP_Rates_RES_2[Powercor],OP_Rates_RES_2[[Rate name]:[Rate name]],OP_TotalRates_RES_2[[#This Row],[Rate name]:[Rate name]])+\nSUMIFS(OP_RatesTU_RES_2[Powercor],\nOP_RatesTU_RES_2[[Rate name]:[Rate name]],\nIF(OP_TotalRates_RES_2[[#This Row],[Unit]:[Unit]]<>\"$\",OP_TotalRates_RES_2[[#This Row],[Rate name]:[Rate name]],\nIF(OP_TotalRates_RES_2[[#This Row],[Rate name]:[Rate name]]=\"Anytime - supply\",\"Anytime\",\"TOU\"))),4)","v":0.22259999999999999},{"$f":"ROUND(\nSUMIFS(OP_Rates_RES_2[United Energy],OP_Rates_RES_2[[Rate name]:[Rate name]],OP_TotalRates_RES_2[[#This Row],[Rate name]:[Rate name]])+\nSUMIFS(OP_RatesTU_RES_2[United Energy],\nOP_RatesTU_RES_2[[Rate name]:[Rate name]],\nIF(OP_TotalRates_RES_2[[#This Row],[Unit]:[Unit]]<>\"$\",OP_TotalRates_RES_2[[#This Row],[Rate name]:[Rate name]],\nIF(OP_TotalRates_RES_2[[#This Row],[Rate name]:[Rate name]]=\"Anytime - supply\",\"Anytime\",\"TOU\"))),4)","v":0.21049999999999999},null,null,null,null,"-",{"$f":"ROUND(\nSUMIFS(OP_Rates_SME_2[Ausnet],OP_Rates_SME_2[[Rate name]:[Rate name]],OP_TotalRates_SME_2[[#This Row],[Rate name]:[Rate name]])+\nSUMIFS(OP_RatesTU_SME_2[Ausnet],\nOP_RatesTU_SME_2[[Rate name]:[Rate name]],\nIF(OP_TotalRates_SME_2[[#This Row],[Unit]:[Unit]]<>\"$\",OP_TotalRates_SME_2[[#This Row],[Rate name]:[Rate name]],\nIF(OP_TotalRates_SME_2[[#This Row],[Rate name]:[Rate name]]=\"Anytime - supply\",\"Anytime\",\"TOU\"))),4)","v":0},{"$f":"ROUND(\nSUMIFS(OP_Rates_SME_2[Citipower],OP_Rates_SME_2[[Rate name]:[Rate name]],OP_TotalRates_SME_2[[#This Row],[Rate name]:[Rate name]])+\nSUMIFS(OP_RatesTU_SME_2[Citipower],\nOP_RatesTU_SME_2[[Rate name]:[Rate name]],\nIF(OP_TotalRates_SME_2[[#This Row],[Unit]:[Unit]]<>\"$\",OP_TotalRates_SME_2[[#This Row],[Rate name]:[Rate name]],\nIF(OP_TotalRates_SME_2[[#This Row],[Rate name]:[Rate name]]=\"Anytime - supply\",\"Anytime\",\"TOU\"))),4)","v":0},{"$f":"ROUND(\nSUMIFS(OP_Rates_SME_2[Jemena],OP_Rates_SME_2[[Rate name]:[Rate name]],OP_TotalRates_SME_2[[#This Row],[Rate name]:[Rate name]])+\nSUMIFS(OP_RatesTU_SME_2[Jemena],\nOP_RatesTU_SME_2[[Rate name]:[Rate name]],\nIF(OP_TotalRates_SME_2[[#This Row],[Unit]:[Unit]]<>\"$\",OP_TotalRates_SME_2[[#This Row],[Rate name]:[Rate name]],\nIF(OP_TotalRates_SME_2[[#This Row],[Rate name]:[Rate name]]=\"Anytime - supply\",\"Anytime\",\"TOU\"))),4)","v":0},{"$f":"ROUND(\nSUMIFS(OP_Rates_SME_2[Powercor],OP_Rates_SME_2[[Rate name]:[Rate name]],OP_TotalRates_SME_2[[#This Row],[Rate name]:[Rate name]])+\nSUMIFS(OP_RatesTU_SME_2[Powercor],\nOP_RatesTU_SME_2[[Rate name]:[Rate name]],\nIF(OP_TotalRates_SME_2[[#This Row],[Unit]:[Unit]]<>\"$\",OP_TotalRates_SME_2[[#This Row],[Rate name]:[Rate name]],\nIF(OP_TotalRates_SME_2[[#This Row],[Rate name]:[Rate name]]=\"Anytime - supply\",\"Anytime\",\"TOU\"))),4)","v":0},{"$f":"ROUND(\nSUMIFS(OP_Rates_SME_2[United Energy],OP_Rates_SME_2[[Rate name]:[Rate name]],OP_TotalRates_SME_2[[#This Row],[Rate name]:[Rate name]])+\nSUMIFS(OP_RatesTU_SME_2[United Energy],\nOP_RatesTU_SME_2[[Rate name]:[Rate name]],\nIF(OP_TotalRates_SME_2[[#This Row],[Unit]:[Unit]]<>\"$\",OP_TotalRates_SME_2[[#This Row],[Rate name]:[Rate name]],\nIF(OP_TotalRates_SME_2[[#This Row],[Rate name]:[Rate name]]=\"Anytime - supply\",\"Anytime\",\"TOU\"))),4)","v":0}]
[]
[null,null,"Residential calculated rate",null,null,null,null,null,null,null,null,null,"Small business calculated rate"]
[null,null,"Rate name","Unit","Customer type","-","Ausnet","Citipower","Jemena","Powercor","United Energy",null,"Rate name","Unit","Customer type","-","Ausnet","Citipower","Jemena","Powercor","United Energy"]
[null,null,"Anytime - supply","$","Residential","-",{"$f":"IF(SUMIFS(Calc_Rates!G$292:G$322,Calc_Rates!$C$292:$C$322,OP_Rates!$C93,Calc_Rates!$F$292:$F$322,OP_Rates!$E93)=0,\"-\",SUMIFS(Calc_Rates!G$292:G$322,Calc_Rates!$C$292:$C$322,OP_Rates!$C93,Calc_Rates!$F$292:$F$322,OP_Rates!$E93))","v":1.3354033941276167},{"$f":"IF(SUMIFS(Calc_Rates!H$292:H$322,Calc_Rates!$C$292:$C$322,OP_Rates!$C93,Calc_Rates!$F$292:$F$322,OP_Rates!$E93)=0,\"-\",SUMIFS(Calc_Rates!H$292:H$322,Calc_Rates!$C$292:$C$322,OP_Rates!$C93,Calc_Rates!$F$292:$F$322,OP_Rates!$E93))","v":1.1672917160857212},{"$f":"IF(SUMIFS(Calc_Rates!I$292:I$322,Calc_Rates!$C$292:$C$322,OP_Rates!$C93,Calc_Rates!$F$292:$F$322,OP_Rates!$E93)=0,\"-\",SUMIFS(Calc_Rates!I$292:I$322,Calc_Rates!$C$292:$C$322,OP_Rates!$C93,Calc_Rates!$F$292:$F$322,OP_Rates!$E93))","v":1.2104555065189555},{"$f":"IF(SUMIFS(Calc_Rates!J$292:J$322,Calc_Rates!$C$292:$C$322,OP_Rates!$C93,Calc_Rates!$F$292:$F$322,OP_Rates!$E93)=0,\"-\",SUMIFS(Calc_Rates!J$292:J$322,Calc_Rates!$C$292:$C$322,OP_Rates!$C93,Calc_Rates!$F$292:$F$322,OP_Rates!$E93))","v":1.3162736533726007},{"$f":"IF(SUMIFS(Calc_Rates!K$292:K$322,Calc_Rates!$C$292:$C$322,OP_Rates!$C93,Calc_Rates!$F$292:$F$322,OP_Rates!$E93)=0,\"-\",SUMIFS(Calc_Rates!K$292:K$322,Calc_Rates!$C$292:$C$322,OP_Rates!$C93,Calc_Rates!$F$292:$F$322,OP_Rates!$E93))","v":1.0954980519455504},null,"Anytime - supply","$","Small business","-",{"$f":"IF(SUMIFS(Calc_Rates!G$292:G$322,Calc_Rates!$C$292:$C$322,OP_Rates!$M93,Calc_Rates!$F$292:$F$322,OP_Rates!$O93)=0,\"-\",SUMIFS(Calc_Rates!G$292:G$322,Calc_Rates!$C$292:$C$322,OP_Rates!$M93,Calc_Rates!$F$292:$F$322,OP_Rates!$O93))","v":1.3354033941276167},{"$f":"IF(SUMIFS(Calc_Rates!H$292:H$322,Calc_Rates!$C$292:$C$322,OP_Rates!$M93,Calc_Rates!$F$292:$F$322,OP_Rates!$O93)=0,\"-\",SUMIFS(Calc_Rates!H$292:H$322,Calc_Rates!$C$292:$C$322,OP_Rates!$M93,Calc_Rates!$F$292:$F$322,OP_Rates!$O93))","v":1.3582587560857211},{"$f":"IF(SUMIFS(Calc_Rates!I$292:I$322,Calc_Rates!$C$292:$C$322,OP_Rates!$M93,Calc_Rates!$F$292:$F$322,OP_Rates!$O93)=0,\"-\",SUMIFS(Calc_Rates!I$292:I$322,Calc_Rates!$C$292:$C$322,OP_Rates!$M93,Calc_Rates!$F$292:$F$322,OP_Rates!$O93))","v":1.4055215624093667},{"$f":"IF(SUMIFS(Calc_Rates!J$292:J$322,Calc_Rates!$C$292:$C$322,OP_Rates!$M93,Calc_Rates!$F$292:$F$322,OP_Rates!$O93)=0,\"-\",SUMIFS(Calc_Rates!J$292:J$322,Calc_Rates!$C$292:$C$322,OP_Rates!$M93,Calc_Rates!$F$292:$F$322,OP_Rates!$O93))","v":1.4593827733726006},{"$f":"IF(SUMIFS(Calc_Rates!K$292:K$322,Calc_Rates!$C$292:$C$322,OP_Rates!$M93,Calc_Rates!$F$292:$F$322,OP_Rates!$O93)=0,\"-\",SUMIFS(Calc_Rates!K$292:K$322,Calc_Rates!$C$292:$C$322,OP_Rates!$M93,Calc_Rates!$F$292:$F$322,OP_Rates!$O93))","v":1.2864650919455505}]
[null,null,"Block 1","$/kWh","Residential","-",{"$f":"IF(SUMIFS(Calc_Rates!G$337:G$415,Calc_Rates!$C$337:$C$415,OP_Rates!$C94&\" charge\",Calc_Rates!$F$337:$F$415,OP_Rates!$E94)=0,\"-\",SUMIFS(Calc_Rates!G$337:G$415,Calc_Rates!$C$337:$C$415,OP_Rates!$C94&\" charge\",Calc_Rates!$F$337:$F$415,OP_Rates!$E94))","v":0.35296712806939362},{"$f":"IF(SUMIFS(Calc_Rates!H$337:H$415,Calc_Rates!$C$337:$C$415,OP_Rates!$C94&\" charge\",Calc_Rates!$F$337:$F$415,OP_Rates!$E94)=0,\"-\",SUMIFS(Calc_Rates!H$337:H$415,Calc_Rates!$C$337:$C$415,OP_Rates!$C94&\" charge\",Calc_Rates!$F$337:$F$415,OP_Rates!$E94))","v":"-"},{"$f":"IF(SUMIFS(Calc_Rates!I$337:I$415,Calc_Rates!$C$337:$C$415,OP_Rates!$C94&\" charge\",Calc_Rates!$F$337:$F$415,OP_Rates!$E94)=0,\"-\",SUMIFS(Calc_Rates!I$337:I$415,Calc_Rates!$C$337:$C$415,OP_Rates!$C94&\" charge\",Calc_Rates!$F$337:$F$415,OP_Rates!$E94))","v":"-"},{"$f":"IF(SUMIFS(Calc_Rates!J$337:J$415,Calc_Rates!$C$337:$C$415,OP_Rates!$C94&\" charge\",Calc_Rates!$F$337:$F$415,OP_Rates!$E94)=0,\"-\",SUMIFS(Calc_Rates!J$337:J$415,Calc_Rates!$C$337:$C$415,OP_Rates!$C94&\" charge\",Calc_Rates!$F$337:$F$415,OP_Rates!$E94))","v":"-"},{"$f":"IF(SUMIFS(Calc_Rates!K$337:K$415,Calc_Rates!$C$337:$C$415,OP_Rates!$C94&\" charge\",Calc_Rates!$F$337:$F$415,OP_Rates!$E94)=0,\"-\",SUMIFS(Calc_Rates!K$337:K$415,Calc_Rates!$C$337:$C$415,OP_Rates!$C94&\" charge\",Calc_Rates!$F$337:$F$415,OP_Rates!$E94))","v":"-"},null,"Block 1","$/kWh","Small business","-",{"$f":"IF(SUMIFS(Calc_Rates!G$337:G$415,Calc_Rates!$C$337:$C$415,OP_Rates!$M94&\" charge\",Calc_Rates!$F$337:$F$415,OP_Rates!$O94)=0,\"-\",SUMIFS(Calc_Rates!G$337:G$415,Calc_Rates!$C$337:$C$415,OP_Rates!$M94&\" charge\",Calc_Rates!$F$337:$F$415,OP_Rates!$O94))","v":0.38299967590210771},{"$f":"IF(SUMIFS(Calc_Rates!H$337:H$415,Calc_Rates!$C$337:$C$415,OP_Rates!$M94&\" charge\",Calc_Rates!$F$337:$F$415,OP_Rates!$O94)=0,\"-\",SUMIFS(Calc_Rates!H$337:H$415,Calc_Rates!$C$337:$C$415,OP_Rates!$M94&\" charge\",Calc_Rates!$F$337:$F$415,OP_Rates!$O94))","v":"-"},{"$f":"IF(SUMIFS(Calc_Rates!I$337:I$415,Calc_Rates!$C$337:$C$415,OP_Rates!$M94&\" charge\",Calc_Rates!$F$337:$F$415,OP_Rates!$O94)=0,\"-\",SUMIFS(Calc_Rates!I$337:I$415,Calc_Rates!$C$337:$C$415,OP_Rates!$M94&\" charge\",Calc_Rates!$F$337:$F$415,OP_Rates!$O94))","v":"-"},{"$f":"IF(SUMIFS(Calc_Rates!J$337:J$415,Calc_Rates!$C$337:$C$415,OP_Rates!$M94&\" charge\",Calc_Rates!$F$337:$F$415,OP_Rates!$O94)=0,\"-\",SUMIFS(Calc_Rates!J$337:J$415,Calc_Rates!$C$337:$C$415,OP_Rates!$M94&\" charge\",Calc_Rates!$F$337:$F$415,OP_Rates!$O94))","v":"-"},{"$f":"IF(SUMIFS(Calc_Rates!K$337:K$415,Calc_Rates!$C$337:$C$415,OP_Rates!$M94&\" charge\",Calc_Rates!$F$337:$F$415,OP_Rates!$O94)=0,\"-\",SUMIFS(Calc_Rates!K$337:K$415,Calc_Rates!$C$337:$C$415,OP_Rates!$M94&\" charge\",Calc_Rates!$F$337:$F$415,OP_Rates!$O94))","v":"-"}]
[null,null,"Balance","$/kWh","Residential","-",{"$f":"IF(SUMIFS(Calc_Rates!G$337:G$415,Calc_Rates!$C$337:$C$415,OP_Rates!$C95&\" charge\",Calc_Rates!$F$337:$F$415,OP_Rates!$E95)=0,\"-\",SUMIFS(Calc_Rates!G$337:G$415,Calc_Rates!$C$337:$C$415,OP_Rates!$C95&\" charge\",Calc_Rates!$F$337:$F$415,OP_Rates!$E95))","v":0.36103293927709051},{"$f":"IF(SUMIFS(Calc_Rates!H$337:H$415,Calc_Rates!$C$337:$C$415,OP_Rates!$C95&\" charge\",Calc_Rates!$F$337:$F$415,OP_Rates!$E95)=0,\"-\",SUMIFS(Calc_Rates!H$337:H$415,Calc_Rates!$C$337:$C$415,OP_Rates!$C95&\" charge\",Calc_Rates!$F$337:$F$415,OP_Rates!$E95))","v":"-"},{"$f":"IF(SUMIFS(Calc_Rates!I$337:I$415,Calc_Rates!$C$337:$C$415,OP_Rates!$C95&\" charge\",Calc_Rates!$F$337:$F$415,OP_Rates!$E95)=0,\"-\",SUMIFS(Calc_Rates!I$337:I$415,Calc_Rates!$C$337:$C$415,OP_Rates!$C95&\" charge\",Calc_Rates!$F$337:$F$415,OP_Rates!$E95))","v":"-"},{"$f":"IF(SUMIFS(Calc_Rates!J$337:J$415,Calc_Rates!$C$337:$C$415,OP_Rates!$C95&\" charge\",Calc_Rates!$F$337:$F$415,OP_Rates!$E95)=0,\"-\",SUMIFS(Calc_Rates!J$337:J$415,Calc_Rates!$C$337:$C$415,OP_Rates!$C95&\" charge\",Calc_Rates!$F$337:$F$415,OP_Rates!$E95))","v":"-"},{"$f":"IF(SUMIFS(Calc_Rates!K$337:K$415,Calc_Rates!$C$337:$C$415,OP_Rates!$C95&\" charge\",Calc_Rates!$F$337:$F$415,OP_Rates!$E95)=0,\"-\",SUMIFS(Calc_Rates!K$337:K$415,Calc_Rates!$C$337:$C$415,OP_Rates!$C95&\" charge\",Calc_Rates!$F$337:$F$415,OP_Rates!$E95))","v":"-"},null,"Balance","$/kWh","Small business","-",{"$f":"IF(SUMIFS(Calc_Rates!G$337:G$415,Calc_Rates!$C$337:$C$415,OP_Rates!$M95&\" charge\",Calc_Rates!$F$337:$F$415,OP_Rates!$O95)=0,\"-\",SUMIFS(Calc_Rates!G$337:G$415,Calc_Rates!$C$337:$C$415,OP_Rates!$M95&\" charge\",Calc_Rates!$F$337:$F$415,OP_Rates!$O95))","v":0.39379068348098573},{"$f":"IF(SUMIFS(Calc_Rates!H$337:H$415,Calc_Rates!$C$337:$C$415,OP_Rates!$M95&\" charge\",Calc_Rates!$F$337:$F$415,OP_Rates!$O95)=0,\"-\",SUMIFS(Calc_Rates!H$337:H$415,Calc_Rates!$C$337:$C$415,OP_Rates!$M95&\" charge\",Calc_Rates!$F$337:$F$415,OP_Rates!$O95))","v":"-"},{"$f":"IF(SUMIFS(Calc_Rates!I$337:I$415,Calc_Rates!$C$337:$C$415,OP_Rates!$M95&\" charge\",Calc_Rates!$F$337:$F$415,OP_Rates!$O95)=0,\"-\",SUMIFS(Calc_Rates!I$337:I$415,Calc_Rates!$C$337:$C$415,OP_Rates!$M95&\" charge\",Calc_Rates!$F$337:$F$415,OP_Rates!$O95))","v":"-"},{"$f":"IF(SUMIFS(Calc_Rates!J$337:J$415,Calc_Rates!$C$337:$C$415,OP_Rates!$M95&\" charge\",Calc_Rates!$F$337:$F$415,OP_Rates!$O95)=0,\"-\",SUMIFS(Calc_Rates!J$337:J$415,Calc_Rates!$C$337:$C$415,OP_Rates!$M95&\" charge\",Calc_Rates!$F$337:$F$415,OP_Rates!$O95))","v":"-"},{"$f":"IF(SUMIFS(Calc_Rates!K$337:K$415,Calc_Rates!$C$337:$C$415,OP_Rates!$M95&\" charge\",Calc_Rates!$F$337:$F$415,OP_Rates!$O95)=0,\"-\",SUMIFS(Calc_Rates!K$337:K$415,Calc_Rates!$C$337:$C$415,OP_Rates!$M95&\" charge\",Calc_Rates!$F$337:$F$415,OP_Rates!$O95))","v":"-"}]
[null,null,"Single rate","$/kWh","Residential","-",{"$f":"IF(SUMIFS(Calc_Rates!G$337:G$415,Calc_Rates!$C$337:$C$415,OP_Rates!$C96&\" charge\",Calc_Rates!$F$337:$F$415,OP_Rates!$E96)=0,\"-\",SUMIFS(Calc_Rates!G$337:G$415,Calc_Rates!$C$337:$C$415,OP_Rates!$C96&\" charge\",Calc_Rates!$F$337:$F$415,OP_Rates!$E96))","v":"-"},{"$f":"IF(SUMIFS(Calc_Rates!H$337:H$415,Calc_Rates!$C$337:$C$415,OP_Rates!$C96&\" charge\",Calc_Rates!$F$337:$F$415,OP_Rates!$E96)=0,\"-\",SUMIFS(Calc_Rates!H$337:H$415,Calc_Rates!$C$337:$C$415,OP_Rates!$C96&\" charge\",Calc_Rates!$F$337:$F$415,OP_Rates!$E96))","v":0.256824233451863},{"$f":"IF(SUMIFS(Calc_Rates!I$337:I$415,Calc_Rates!$C$337:$C$415,OP_Rates!$C96&\" charge\",Calc_Rates!$F$337:$F$415,OP_Rates!$E96)=0,\"-\",SUMIFS(Calc_Rates!I$337:I$415,Calc_Rates!$C$337:$C$415,OP_Rates!$C96&\" charge\",Calc_Rates!$F$337:$F$415,OP_Rates!$E96))","v":0.30480534986049757},{"$f":"IF(SUMIFS(Calc_Rates!J$337:J$415,Calc_Rates!$C$337:$C$415,OP_Rates!$C96&\" charge\",Calc_Rates!$F$337:$F$415,OP_Rates!$E96)=0,\"-\",SUMIFS(Calc_Rates!J$337:J$415,Calc_Rates!$C$337:$C$415,OP_Rates!$C96&\" charge\",Calc_Rates!$F$337:$F$415,OP_Rates!$E96))","v":0.30386923225803553},{"$f":"IF(SUMIFS(Calc_Rates!K$337:K$415,Calc_Rates!$C$337:$C$415,OP_Rates!$C96&\" charge\",Calc_Rates!$F$337:$F$415,OP_Rates!$E96)=0,\"-\",SUMIFS(Calc_Rates!K$337:K$415,Calc_Rates!$C$337:$C$415,OP_Rates!$C96&\" charge\",Calc_Rates!$F$337:$F$415,OP_Rates!$E96))","v":0.28776546446168838},null,"Single rate","$/kWh","Small business","-",{"$f":"IF(SUMIFS(Calc_Rates!G$337:G$415,Calc_Rates!$C$337:$C$415,OP_Rates!$M96&\" charge\",Calc_Rates!$F$337:$F$415,OP_Rates!$O96)=0,\"-\",SUMIFS(Calc_Rates!G$337:G$415,Calc_Rates!$C$337:$C$415,OP_Rates!$M96&\" charge\",Calc_Rates!$F$337:$F$415,OP_Rates!$O96))","v":"-"},{"$f":"IF(SUMIFS(Calc_Rates!H$337:H$415,Calc_Rates!$C$337:$C$415,OP_Rates!$M96&\" charge\",Calc_Rates!$F$337:$F$415,OP_Rates!$O96)=0,\"-\",SUMIFS(Calc_Rates!H$337:H$415,Calc_Rates!$C$337:$C$415,OP_Rates!$M96&\" charge\",Calc_Rates!$F$337:$F$415,OP_Rates!$O96))","v":0.25227732541905218},{"$f":"IF(SUMIFS(Calc_Rates!I$337:I$415,Calc_Rates!$C$337:$C$415,OP_Rates!$M96&\" charge\",Calc_Rates!$F$337:$F$415,OP_Rates!$O96)=0,\"-\",SUMIFS(Calc_Rates!I$337:I$415,Calc_Rates!$C$337:$C$415,OP_Rates!$M96&\" charge\",Calc_Rates!$F$337:$F$415,OP_Rates!$O96))","v":0.31752827678683349},{"$f":"IF(SUMIFS(Calc_Rates!J$337:J$415,Calc_Rates!$C$337:$C$415,OP_Rates!$M96&\" charge\",Calc_Rates!$F$337:$F$415,OP_Rates!$O96)=0,\"-\",SUMIFS(Calc_Rates!J$337:J$415,Calc_Rates!$C$337:$C$415,OP_Rates!$M96&\" charge\",Calc_Rates!$F$337:$F$415,OP_Rates!$O96))","v":0.27909014792632242},{"$f":"IF(SUMIFS(Calc_Rates!K$337:K$415,Calc_Rates!$C$337:$C$415,OP_Rates!$M96&\" charge\",Calc_Rates!$F$337:$F$415,OP_Rates!$O96)=0,\"-\",SUMIFS(Calc_Rates!K$337:K$415,Calc_Rates!$C$337:$C$415,OP_Rates!$M96&\" charge\",Calc_Rates!$F$337:$F$415,OP_Rates!$O96))","v":0.27353024053491742}]
[null,null,"TOU - supply","$","Residential","-",{"$f":"IF(SUMIFS(Calc_Rates!G$292:G$322,Calc_Rates!$C$292:$C$322,OP_Rates!$C97,Calc_Rates!$F$292:$F$322,OP_Rates!$E97)=0,\"-\",SUMIFS(Calc_Rates!G$292:G$322,Calc_Rates!$C$292:$C$322,OP_Rates!$C97,Calc_Rates!$F$292:$F$322,OP_Rates!$E97))","v":1.3354033941276167},{"$f":"IF(SUMIFS(Calc_Rates!H$292:H$322,Calc_Rates!$C$292:$C$322,OP_Rates!$C97,Calc_Rates!$F$292:$F$322,OP_Rates!$E97)=0,\"-\",SUMIFS(Calc_Rates!H$292:H$322,Calc_Rates!$C$292:$C$322,OP_Rates!$C97,Calc_Rates!$F$292:$F$322,OP_Rates!$E97))","v":1.1672917160857212},{"$f":"IF(SUMIFS(Calc_Rates!I$292:I$322,Calc_Rates!$C$292:$C$322,OP_Rates!$C97,Calc_Rates!$F$292:$F$322,OP_Rates!$E97)=0,\"-\",SUMIFS(Calc_Rates!I$292:I$322,Calc_Rates!$C$292:$C$322,OP_Rates!$C97,Calc_Rates!$F$292:$F$322,OP_Rates!$E97))","v":1.2104555065189555},{"$f":"IF(SUMIFS(Calc_Rates!J$292:J$322,Calc_Rates!$C$292:$C$322,OP_Rates!$C97,Calc_Rates!$F$292:$F$322,OP_Rates!$E97)=0,\"-\",SUMIFS(Calc_Rates!J$292:J$322,Calc_Rates!$C$292:$C$322,OP_Rates!$C97,Calc_Rates!$F$292:$F$322,OP_Rates!$E97))","v":1.3162736533726007},{"$f":"IF(SUMIFS(Calc_Rates!K$292:K$322,Calc_Rates!$C$292:$C$322,OP_Rates!$C97,Calc_Rates!$F$292:$F$322,OP_Rates!$E97)=0,\"-\",SUMIFS(Calc_Rates!K$292:K$322,Calc_Rates!$C$292:$C$322,OP_Rates!$C97,Calc_Rates!$F$292:$F$322,OP_Rates!$E97))","v":1.0954980519455504},null,"TOU - supply","$","Small business","-",{"$f":"IF(SUMIFS(Calc_Rates!G$292:G$322,Calc_Rates!$C$292:$C$322,OP_Rates!$M97,Calc_Rates!$F$292:$F$322,OP_Rates!$O97)=0,\"-\",SUMIFS(Calc_Rates!G$292:G$322,Calc_Rates!$C$292:$C$322,OP_Rates!$M97,Calc_Rates!$F$292:$F$322,OP_Rates!$O97))","v":1.3354033941276167},{"$f":"IF(SUMIFS(Calc_Rates!H$292:H$322,Calc_Rates!$C$292:$C$322,OP_Rates!$M97,Calc_Rates!$F$292:$F$322,OP_Rates!$O97)=0,\"-\",SUMIFS(Calc_Rates!H$292:H$322,Calc_Rates!$C$292:$C$322,OP_Rates!$M97,Calc_Rates!$F$292:$F$322,OP_Rates!$O97))","v":1.3582587560857211},{"$f":"IF(SUMIFS(Calc_Rates!I$292:I$322,Calc_Rates!$C$292:$C$322,OP_Rates!$M97,Calc_Rates!$F$292:$F$322,OP_Rates!$O97)=0,\"-\",SUMIFS(Calc_Rates!I$292:I$322,Calc_Rates!$C$292:$C$322,OP_Rates!$M97,Calc_Rates!$F$292:$F$322,OP_Rates!$O97))","v":1.7270556248751197},{"$f":"IF(SUMIFS(Calc_Rates!J$292:J$322,Calc_Rates!$C$292:$C$322,OP_Rates!$M97,Calc_Rates!$F$292:$F$322,OP_Rates!$O97)=0,\"-\",SUMIFS(Calc_Rates!J$292:J$322,Calc_Rates!$C$292:$C$322,OP_Rates!$M97,Calc_Rates!$F$292:$F$322,OP_Rates!$O97))","v":1.4593827733726006},{"$f":"IF(SUMIFS(Calc_Rates!K$292:K$322,Calc_Rates!$C$292:$C$322,OP_Rates!$M97,Calc_Rates!$F$292:$F$322,OP_Rates!$O97)=0,\"-\",SUMIFS(Calc_Rates!K$292:K$322,Calc_Rates!$C$292:$C$322,OP_Rates!$M97,Calc_Rates!$F$292:$F$322,OP_Rates!$O97))","v":1.2864650919455505}]
[null,null,"Peak","$/kWh","Residential","-",{"$f":"IF(SUMIFS(Calc_Rates!G$337:G$415,Calc_Rates!$C$337:$C$415,OP_Rates!$C98&\" charge\",Calc_Rates!$F$337:$F$415,OP_Rates!$E98)=0,\"-\",SUMIFS(Calc_Rates!G$337:G$415,Calc_Rates!$C$337:$C$415,OP_Rates!$C98&\" charge\",Calc_Rates!$F$337:$F$415,OP_Rates!$E98))","v":0.4709170131883692},{"$f":"IF(SUMIFS(Calc_Rates!H$337:H$415,Calc_Rates!$C$337:$C$415,OP_Rates!$C98&\" charge\",Calc_Rates!$F$337:$F$415,OP_Rates!$E98)=0,\"-\",SUMIFS(Calc_Rates!H$337:H$415,Calc_Rates!$C$337:$C$415,OP_Rates!$C98&\" charge\",Calc_Rates!$F$337:$F$415,OP_Rates!$E98))","v":0.34394423345186298},{"$f":"IF(SUMIFS(Calc_Rates!I$337:I$415,Calc_Rates!$C$337:$C$415,OP_Rates!$C98&\" charge\",Calc_Rates!$F$337:$F$415,OP_Rates!$E98)=0,\"-\",SUMIFS(Calc_Rates!I$337:I$415,Calc_Rates!$C$337:$C$415,OP_Rates!$C98&\" charge\",Calc_Rates!$F$337:$F$415,OP_Rates!$E98))","v":0.38637290186049755},{"$f":"IF(SUMIFS(Calc_Rates!J$337:J$415,Calc_Rates!$C$337:$C$415,OP_Rates!$C98&\" charge\",Calc_Rates!$F$337:$F$415,OP_Rates!$E98)=0,\"-\",SUMIFS(Calc_Rates!J$337:J$415,Calc_Rates!$C$337:$C$415,OP_Rates!$C98&\" charge\",Calc_Rates!$F$337:$F$415,OP_Rates!$E98))","v":0.40457995225803561},{"$f":"IF(SUMIFS(Calc_Rates!K$337:K$415,Calc_Rates!$C$337:$C$415,OP_Rates!$C98&\" charge\",Calc_Rates!$F$337:$F$415,OP_Rates!$E98)=0,\"-\",SUMIFS(Calc_Rates!K$337:K$415,Calc_Rates!$C$337:$C$415,OP_Rates!$C98&\" charge\",Calc_Rates!$F$337:$F$415,OP_Rates!$E98))","v":0.38231970446168834},null,"Peak","$/kWh","Small business","-",{"$f":"IF(SUMIFS(Calc_Rates!G$337:G$415,Calc_Rates!$C$337:$C$415,OP_Rates!$M98&\" charge\",Calc_Rates!$F$337:$F$415,OP_Rates!$O98)=0,\"-\",SUMIFS(Calc_Rates!G$337:G$415,Calc_Rates!$C$337:$C$415,OP_Rates!$M98&\" charge\",Calc_Rates!$F$337:$F$415,OP_Rates!$O98))","v":0.39462449617784889},{"$f":"IF(SUMIFS(Calc_Rates!H$337:H$415,Calc_Rates!$C$337:$C$415,OP_Rates!$M98&\" charge\",Calc_Rates!$F$337:$F$415,OP_Rates!$O98)=0,\"-\",SUMIFS(Calc_Rates!H$337:H$415,Calc_Rates!$C$337:$C$415,OP_Rates!$M98&\" charge\",Calc_Rates!$F$337:$F$415,OP_Rates!$O98))","v":0.3138421254190521},{"$f":"IF(SUMIFS(Calc_Rates!I$337:I$415,Calc_Rates!$C$337:$C$415,OP_Rates!$M98&\" charge\",Calc_Rates!$F$337:$F$415,OP_Rates!$O98)=0,\"-\",SUMIFS(Calc_Rates!I$337:I$415,Calc_Rates!$C$337:$C$415,OP_Rates!$M98&\" charge\",Calc_Rates!$F$337:$F$415,OP_Rates!$O98))","v":0.36435237278683358},{"$f":"IF(SUMIFS(Calc_Rates!J$337:J$415,Calc_Rates!$C$337:$C$415,OP_Rates!$M98&\" charge\",Calc_Rates!$F$337:$F$415,OP_Rates!$O98)=0,\"-\",SUMIFS(Calc_Rates!J$337:J$415,Calc_Rates!$C$337:$C$415,OP_Rates!$M98&\" charge\",Calc_Rates!$F$337:$F$415,OP_Rates!$O98))","v":0.3732959079263225},{"$f":"IF(SUMIFS(Calc_Rates!K$337:K$415,Calc_Rates!$C$337:$C$415,OP_Rates!$M98&\" charge\",Calc_Rates!$F$337:$F$415,OP_Rates!$O98)=0,\"-\",SUMIFS(Calc_Rates!K$337:K$415,Calc_Rates!$C$337:$C$415,OP_Rates!$M98&\" charge\",Calc_Rates!$F$337:$F$415,OP_Rates!$O98))","v":0.34462016053491745}]
[null,null,"Off peak","$/kWh","Residential","-",{"$f":"IF(SUMIFS(Calc_Rates!G$337:G$415,Calc_Rates!$C$337:$C$415,OP_Rates!$C99&\" charge\",Calc_Rates!$F$337:$F$415,OP_Rates!$E99)=0,\"-\",SUMIFS(Calc_Rates!G$337:G$415,Calc_Rates!$C$337:$C$415,OP_Rates!$C99&\" charge\",Calc_Rates!$F$337:$F$415,OP_Rates!$E99))","v":0.25052329042780785},{"$f":"IF(SUMIFS(Calc_Rates!H$337:H$415,Calc_Rates!$C$337:$C$415,OP_Rates!$C99&\" charge\",Calc_Rates!$F$337:$F$415,OP_Rates!$E99)=0,\"-\",SUMIFS(Calc_Rates!H$337:H$415,Calc_Rates!$C$337:$C$415,OP_Rates!$C99&\" charge\",Calc_Rates!$F$337:$F$415,OP_Rates!$E99))","v":0.20803703345186303},{"$f":"IF(SUMIFS(Calc_Rates!I$337:I$415,Calc_Rates!$C$337:$C$415,OP_Rates!$C99&\" charge\",Calc_Rates!$F$337:$F$415,OP_Rates!$E99)=0,\"-\",SUMIFS(Calc_Rates!I$337:I$415,Calc_Rates!$C$337:$C$415,OP_Rates!$C99&\" charge\",Calc_Rates!$F$337:$F$415,OP_Rates!$E99))","v":0.24139360586049752},{"$f":"IF(SUMIFS(Calc_Rates!J$337:J$415,Calc_Rates!$C$337:$C$415,OP_Rates!$C99&\" charge\",Calc_Rates!$F$337:$F$415,OP_Rates!$E99)=0,\"-\",SUMIFS(Calc_Rates!J$337:J$415,Calc_Rates!$C$337:$C$415,OP_Rates!$C99&\" charge\",Calc_Rates!$F$337:$F$415,OP_Rates!$E99))","v":0.24509227225803557},{"$f":"IF(SUMIFS(Calc_Rates!K$337:K$415,Calc_Rates!$C$337:$C$415,OP_Rates!$C99&\" charge\",Calc_Rates!$F$337:$F$415,OP_Rates!$E99)=0,\"-\",SUMIFS(Calc_Rates!K$337:K$415,Calc_Rates!$C$337:$C$415,OP_Rates!$C99&\" charge\",Calc_Rates!$F$337:$F$415,OP_Rates!$E99))","v":0.23061474446168834},null,"Off peak","$/kWh","Small business","-",{"$f":"IF(SUMIFS(Calc_Rates!G$337:G$415,Calc_Rates!$C$337:$C$415,OP_Rates!$M99&\" charge\",Calc_Rates!$F$337:$F$415,OP_Rates!$O99)=0,\"-\",SUMIFS(Calc_Rates!G$337:G$415,Calc_Rates!$C$337:$C$415,OP_Rates!$M99&\" charge\",Calc_Rates!$F$337:$F$415,OP_Rates!$O99))","v":0.21464908879412836},{"$f":"IF(SUMIFS(Calc_Rates!H$337:H$415,Calc_Rates!$C$337:$C$415,OP_Rates!$M99&\" charge\",Calc_Rates!$F$337:$F$415,OP_Rates!$O99)=0,\"-\",SUMIFS(Calc_Rates!H$337:H$415,Calc_Rates!$C$337:$C$415,OP_Rates!$M99&\" charge\",Calc_Rates!$F$337:$F$415,OP_Rates!$O99))","v":0.18502068541905214},{"$f":"IF(SUMIFS(Calc_Rates!I$337:I$415,Calc_Rates!$C$337:$C$415,OP_Rates!$M99&\" charge\",Calc_Rates!$F$337:$F$415,OP_Rates!$O99)=0,\"-\",SUMIFS(Calc_Rates!I$337:I$415,Calc_Rates!$C$337:$C$415,OP_Rates!$M99&\" charge\",Calc_Rates!$F$337:$F$415,OP_Rates!$O99))","v":0.20027637278683352},{"$f":"IF(SUMIFS(Calc_Rates!J$337:J$415,Calc_Rates!$C$337:$C$415,OP_Rates!$M99&\" charge\",Calc_Rates!$F$337:$F$415,OP_Rates!$O99)=0,\"-\",SUMIFS(Calc_Rates!J$337:J$415,Calc_Rates!$C$337:$C$415,OP_Rates!$M99&\" charge\",Calc_Rates!$F$337:$F$415,OP_Rates!$O99))","v":0.20405078792632245},{"$f":"IF(SUMIFS(Calc_Rates!K$337:K$415,Calc_Rates!$C$337:$C$415,OP_Rates!$M99&\" charge\",Calc_Rates!$F$337:$F$415,OP_Rates!$O99)=0,\"-\",SUMIFS(Calc_Rates!K$337:K$415,Calc_Rates!$C$337:$C$415,OP_Rates!$M99&\" charge\",Calc_Rates!$F$337:$F$415,OP_Rates!$O99))","v":0.19628384053491743}]
[null,null,"Controlled load","$/kWh","Residential","-",{"$f":"IF(SUMIFS(Calc_Rates!G$337:G$415,Calc_Rates!$C$337:$C$415,OP_Rates!$C100&\" charge\",Calc_Rates!$F$337:$F$415,OP_Rates!$E100)=0,\"-\",SUMIFS(Calc_Rates!G$337:G$415,Calc_Rates!$C$337:$C$415,OP_Rates!$C100&\" charge\",Calc_Rates!$F$337:$F$415,OP_Rates!$E100))","v":0.25052329042780785},{"$f":"IF(SUMIFS(Calc_Rates!H$337:H$415,Calc_Rates!$C$337:$C$415,OP_Rates!$C100&\" charge\",Calc_Rates!$F$337:$F$415,OP_Rates!$E100)=0,\"-\",SUMIFS(Calc_Rates!H$337:H$415,Calc_Rates!$C$337:$C$415,OP_Rates!$C100&\" charge\",Calc_Rates!$F$337:$F$415,OP_Rates!$E100))","v":0.18945143345186299},{"$f":"IF(SUMIFS(Calc_Rates!I$337:I$415,Calc_Rates!$C$337:$C$415,OP_Rates!$C100&\" charge\",Calc_Rates!$F$337:$F$415,OP_Rates!$E100)=0,\"-\",SUMIFS(Calc_Rates!I$337:I$415,Calc_Rates!$C$337:$C$415,OP_Rates!$C100&\" charge\",Calc_Rates!$F$337:$F$415,OP_Rates!$E100))","v":0.23560883786049752},{"$f":"IF(SUMIFS(Calc_Rates!J$337:J$415,Calc_Rates!$C$337:$C$415,OP_Rates!$C100&\" charge\",Calc_Rates!$F$337:$F$415,OP_Rates!$E100)=0,\"-\",SUMIFS(Calc_Rates!J$337:J$415,Calc_Rates!$C$337:$C$415,OP_Rates!$C100&\" charge\",Calc_Rates!$F$337:$F$415,OP_Rates!$E100))","v":0.22197643225803559},{"$f":"IF(SUMIFS(Calc_Rates!K$337:K$415,Calc_Rates!$C$337:$C$415,OP_Rates!$C100&\" charge\",Calc_Rates!$F$337:$F$415,OP_Rates!$E100)=0,\"-\",SUMIFS(Calc_Rates!K$337:K$415,Calc_Rates!$C$337:$C$415,OP_Rates!$C100&\" charge\",Calc_Rates!$F$337:$F$415,OP_Rates!$E100))","v":0.20982210446168834},null,null,null,null,"-"]
[]
[null,null,"Residential True Up",null,null,null,null,null,null,null,null,null,"Small business True Up"]
[null,null,"Rate name","Unit","Customer type","Cost element","Ausnet","Citipower","Jemena","Powercor","United Energy",null,"Rate name","Unit","Customer type","Cost element","Ausnet","Citipower","Jemena","Powercor","United Energy"]
[null,null,"Anytime","$","Residential","Network",{"$f":"IFERROR(\nIF(OP_RatesTU_RES_2[[#This Row],[Cost element]:[Cost element]]=\"Network\",\nIF(OP_RatesTU_RES_2[[#This Row],[Rate name]:[Rate name]]<>\"Controlled load\",\nINDEX(Calc_TUR_Net_2[[Ausnet]:[United Energy]],MATCH(1,(Calc_TUR_Net_2[[Customer type]:[Customer type]]=OP_RatesTU_RES_2[[#This Row],[Customer type]:[Customer type]])*(Calc_TUR_Net_2[[Rate type]:[Rate type]]=OP_RatesTU_RES_2[[#This Row],[Rate name]:[Rate name]]),0),MATCH(OP_RatesTU_RES_2[[#Headers],[Ausnet]],Calc_TUR_Net_2[[#Headers],[Ausnet]:[United Energy]],0)),\n\nINDEX(Calc_TUR_NetCL_2[[Ausnet]:[United Energy]],MATCH(OP_RatesTU_RES_2[[#This Row],[Customer type]:[Customer type]],Calc_TUR_NetCL_2[[Customer type]:[Customer type]],0),MATCH(OP_RatesTU_RES_2[[#Headers],[Ausnet]],Calc_TUR_NetCL_2[[#Headers],[Ausnet]:[United Energy]],0))),\n\n\nIF(OP_RatesTU_RES_2[[#This Row],[Cost element]:[Cost element]]=\"Environmental\",\nSUMIFS(INDEX(Calc_TUR_ENV_2[[Ausnet]:[United Energy]],0,MATCH(OP_RatesTU_RES_2[[#Headers],[Ausnet]],Calc_TUR_ENV_2[[#Headers],[Ausnet]:[United Energy]],0)),\nCalc_TUR_ENV_2[[Customer type]:[Customer type]],OP_RatesTU_RES_2[[#This Row],[Customer type]:[Customer type]],Calc_TUR_ENV_2[[Rate type]:[Rate type]],OP_RatesTU_RES_2[[#This Row],[Rate name]:[Rate name]]),\n\"-\")),\"-\")","v":"-"},{"$f":"IFERROR(\nIF(OP_RatesTU_RES_2[[#This Row],[Cost element]:[Cost element]]=\"Network\",\nIF(OP_RatesTU_RES_2[[#This Row],[Rate name]:[Rate name]]<>\"Controlled load\",\nINDEX(Calc_TUR_Net_2[[Ausnet]:[United Energy]],MATCH(1,(Calc_TUR_Net_2[[Customer type]:[Customer type]]=OP_RatesTU_RES_2[[#This Row],[Customer type]:[Customer type]])*(Calc_TUR_Net_2[[Rate type]:[Rate type]]=OP_RatesTU_RES_2[[#This Row],[Rate name]:[Rate name]]),0),MATCH(OP_RatesTU_RES_2[[#Headers],[Citipower]],Calc_TUR_Net_2[[#Headers],[Ausnet]:[United Energy]],0)),\n\nINDEX(Calc_TUR_NetCL_2[[Ausnet]:[United Energy]],MATCH(OP_RatesTU_RES_2[[#This Row],[Customer type]:[Customer type]],Calc_TUR_NetCL_2[[Customer type]:[Customer type]],0),MATCH(OP_RatesTU_RES_2[[#Headers],[Citipower]],Calc_TUR_NetCL_2[[#Headers],[Ausnet]:[United Energy]],0))),\n\n\nIF(OP_RatesTU_RES_2[[#This Row],[Cost element]:[Cost element]]=\"Environmental\",\nSUMIFS(INDEX(Calc_TUR_ENV_2[[Ausnet]:[United Energy]],0,MATCH(OP_RatesTU_RES_2[[#Headers],[Citipower]],Calc_TUR_ENV_2[[#Headers],[Ausnet]:[United Energy]],0)),\nCalc_TUR_ENV_2[[Customer type]:[Customer type]],OP_RatesTU_RES_2[[#This Row],[Customer type]:[Customer type]],Calc_TUR_ENV_2[[Rate type]:[Rate type]],OP_RatesTU_RES_2[[#This Row],[Rate name]:[Rate name]]),\n\"-\")),\"-\")","v":"-"},{"$f":"IFERROR(\nIF(OP_RatesTU_RES_2[[#This Row],[Cost element]:[Cost element]]=\"Network\",\nIF(OP_RatesTU_RES_2[[#This Row],[Rate name]:[Rate name]]<>\"Controlled load\",\nINDEX(Calc_TUR_Net_2[[Ausnet]:[United Energy]],MATCH(1,(Calc_TUR_Net_2[[Customer type]:[Customer type]]=OP_RatesTU_RES_2[[#This Row],[Customer type]:[Customer type]])*(Calc_TUR_Net_2[[Rate type]:[Rate type]]=OP_RatesTU_RES_2[[#This Row],[Rate name]:[Rate name]]),0),MATCH(OP_RatesTU_RES_2[[#Headers],[Jemena]],Calc_TUR_Net_2[[#Headers],[Ausnet]:[United Energy]],0)),\n\nINDEX(Calc_TUR_NetCL_2[[Ausnet]:[United Energy]],MATCH(OP_RatesTU_RES_2[[#This Row],[Customer type]:[Customer type]],Calc_TUR_NetCL_2[[Customer type]:[Customer type]],0),MATCH(OP_RatesTU_RES_2[[#Headers],[Jemena]],Calc_TUR_NetCL_2[[#Headers],[Ausnet]:[United Energy]],0))),\n\n\nIF(OP_RatesTU_RES_2[[#This Row],[Cost element]:[Cost element]]=\"Environmental\",\nSUMIFS(INDEX(Calc_TUR_ENV_2[[Ausnet]:[United Energy]],0,MATCH(OP_RatesTU_RES_2[[#Headers],[Jemena]],Calc_TUR_ENV_2[[#Headers],[Ausnet]:[United Energy]],0)),\nCalc_TUR_ENV_2[[Customer type]:[Customer type]],OP_RatesTU_RES_2[[#This Row],[Customer type]:[Customer type]],Calc_TUR_ENV_2[[Rate type]:[Rate type]],OP_RatesTU_RES_2[[#This Row],[Rate name]:[Rate name]]),\n\"-\")),\"-\")","v":"-"},{"$f":"IFERROR(\nIF(OP_RatesTU_RES_2[[#This Row],[Cost element]:[Cost element]]=\"Network\",\nIF(OP_RatesTU_RES_2[[#This Row],[Rate name]:[Rate name]]<>\"Controlled load\",\nINDEX(Calc_TUR_Net_2[[Ausnet]:[United Energy]],MATCH(1,(Calc_TUR_Net_2[[Customer type]:[Customer type]]=OP_RatesTU_RES_2[[#This Row],[Customer type]:[Customer type]])*(Calc_TUR_Net_2[[Rate type]:[Rate type]]=OP_RatesTU_RES_2[[#This Row],[Rate name]:[Rate name]]),0),MATCH(OP_RatesTU_RES_2[[#Headers],[Powercor]],Calc_TUR_Net_2[[#Headers],[Ausnet]:[United Energy]],0)),\n\nINDEX(Calc_TUR_NetCL_2[[Ausnet]:[United Energy]],MATCH(OP_RatesTU_RES_2[[#This Row],[Customer type]:[Customer type]],Calc_TUR_NetCL_2[[Customer type]:[Customer type]],0),MATCH(OP_RatesTU_RES_2[[#Headers],[Powercor]],Calc_TUR_NetCL_2[[#Headers],[Ausnet]:[United Energy]],0))),\n\n\nIF(OP_RatesTU_RES_2[[#This Row],[Cost element]:[Cost element]]=\"Environmental\",\nSUMIFS(INDEX(Calc_TUR_ENV_2[[Ausnet]:[United Energy]],0,MATCH(OP_RatesTU_RES_2[[#Headers],[Powercor]],Calc_TUR_ENV_2[[#Headers],[Ausnet]:[United Energy]],0)),\nCalc_TUR_ENV_2[[Customer type]:[Customer type]],OP_RatesTU_RES_2[[#This Row],[Customer type]:[Customer type]],Calc_TUR_ENV_2[[Rate type]:[Rate type]],OP_RatesTU_RES_2[[#This Row],[Rate name]:[Rate name]]),\n\"-\")),\"-\")","v":"-"},{"$f":"IFERROR(\nIF(OP_RatesTU_RES_2[[#This Row],[Cost element]:[Cost element]]=\"Network\",\nIF(OP_RatesTU_RES_2[[#This Row],[Rate name]:[Rate name]]<>\"Controlled load\",\nINDEX(Calc_TUR_Net_2[[Ausnet]:[United Energy]],MATCH(1,(Calc_TUR_Net_2[[Customer type]:[Customer type]]=OP_RatesTU_RES_2[[#This Row],[Customer type]:[Customer type]])*(Calc_TUR_Net_2[[Rate type]:[Rate type]]=OP_RatesTU_RES_2[[#This Row],[Rate name]:[Rate name]]),0),MATCH(OP_RatesTU_RES_2[[#Headers],[United Energy]],Calc_TUR_Net_2[[#Headers],[Ausnet]:[United Energy]],0)),\n\nINDEX(Calc_TUR_NetCL_2[[Ausnet]:[United Energy]],MATCH(OP_RatesTU_RES_2[[#This Row],[Customer type]:[Customer type]],Calc_TUR_NetCL_2[[Customer type]:[Customer type]],0),MATCH(OP_RatesTU_RES_2[[#Headers],[United Energy]],Calc_TUR_NetCL_2[[#Headers],[Ausnet]:[United Energy]],0))),\n\n\nIF(OP_RatesTU_RES_2[[#This Row],[Cost element]:[Cost element]]=\"Environmental\",\nSUMIFS(INDEX(Calc_TUR_ENV_2[[Ausnet]:[United Energy]],0,MATCH(OP_RatesTU_RES_2[[#Headers],[United Energy]],Calc_TUR_ENV_2[[#Headers],[Ausnet]:[United Energy]],0)),\nCalc_TUR_ENV_2[[Customer type]:[Customer type]],OP_RatesTU_RES_2[[#This Row],[Customer type]:[Customer type]],Calc_TUR_ENV_2[[Rate type]:[Rate type]],OP_RatesTU_RES_2[[#This Row],[Rate name]:[Rate name]]),\n\"-\")),\"-\")","v":"-"},null,"Anytime","$","Small business","Network",{"$f":"IFERROR(\nIF(OP_RatesTU_SME_2[[#This Row],[Cost element]:[Cost element]]=\"Network\",\nINDEX(Calc_TUR_Net_2[[Ausnet]:[United Energy]],MATCH(1,(Calc_TUR_Net_2[[Customer type]:[Customer type]]=OP_RatesTU_SME_2[[#This Row],[Customer type]:[Customer type]])*(Calc_TUR_Net_2[[Rate type]:[Rate type]]=OP_RatesTU_SME_2[[#This Row],[Rate name]:[Rate name]]),0),MATCH(OP_RatesTU_SME_2[[#Headers],[Ausnet]],Calc_TUR_Net_2[[#Headers],[Ausnet]:[United Energy]],0)),\n\nIF(OP_RatesTU_SME_2[[#This Row],[Cost element]:[Cost element]]=\"Environmental\",\nSUMIFS(INDEX(Calc_TUR_ENV_2[[Ausnet]:[United Energy]],0,MATCH(OP_RatesTU_SME_2[[#Headers],[Ausnet]],Calc_TUR_ENV_2[[#Headers],[Ausnet]:[United Energy]],0)),\nCalc_TUR_ENV_2[[Customer type]:[Customer type]],OP_RatesTU_SME_2[[#This Row],[Customer type]:[Customer type]],Calc_TUR_ENV_2[[Rate type]:[Rate type]],OP_RatesTU_SME_2[[#This Row],[Rate name]:[Rate name]]),\"-\")),\n\"-\")","v":"-"},{"$f":"IFERROR(\nIF(OP_RatesTU_SME_2[[#This Row],[Cost element]:[Cost element]]=\"Network\",\nINDEX(Calc_TUR_Net_2[[Ausnet]:[United Energy]],MATCH(1,(Calc_TUR_Net_2[[Customer type]:[Customer type]]=OP_RatesTU_SME_2[[#This Row],[Customer type]:[Customer type]])*(Calc_TUR_Net_2[[Rate type]:[Rate type]]=OP_RatesTU_SME_2[[#This Row],[Rate name]:[Rate name]]),0),MATCH(OP_RatesTU_SME_2[[#Headers],[Citipower]],Calc_TUR_Net_2[[#Headers],[Ausnet]:[United Energy]],0)),\n\nIF(OP_RatesTU_SME_2[[#This Row],[Cost element]:[Cost element]]=\"Environmental\",\nSUMIFS(INDEX(Calc_TUR_ENV_2[[Ausnet]:[United Energy]],0,MATCH(OP_RatesTU_SME_2[[#Headers],[Citipower]],Calc_TUR_ENV_2[[#Headers],[Ausnet]:[United Energy]],0)),\nCalc_TUR_ENV_2[[Customer type]:[Customer type]],OP_RatesTU_SME_2[[#This Row],[Customer type]:[Customer type]],Calc_TUR_ENV_2[[Rate type]:[Rate type]],OP_RatesTU_SME_2[[#This Row],[Rate name]:[Rate name]]),\"-\")),\n\"-\")","v":"-"},{"$f":"IFERROR(\nIF(OP_RatesTU_SME_2[[#This Row],[Cost element]:[Cost element]]=\"Network\",\nINDEX(Calc_TUR_Net_2[[Ausnet]:[United Energy]],MATCH(1,(Calc_TUR_Net_2[[Customer type]:[Customer type]]=OP_RatesTU_SME_2[[#This Row],[Customer type]:[Customer type]])*(Calc_TUR_Net_2[[Rate type]:[Rate type]]=OP_RatesTU_SME_2[[#This Row],[Rate name]:[Rate name]]),0),MATCH(OP_RatesTU_SME_2[[#Headers],[Jemena]],Calc_TUR_Net_2[[#Headers],[Ausnet]:[United Energy]],0)),\n\nIF(OP_RatesTU_SME_2[[#This Row],[Cost element]:[Cost element]]=\"Environmental\",\nSUMIFS(INDEX(Calc_TUR_ENV_2[[Ausnet]:[United Energy]],0,MATCH(OP_RatesTU_SME_2[[#Headers],[Jemena]],Calc_TUR_ENV_2[[#Headers],[Ausnet]:[United Energy]],0)),\nCalc_TUR_ENV_2[[Customer type]:[Customer type]],OP_RatesTU_SME_2[[#This Row],[Customer type]:[Customer type]],Calc_TUR_ENV_2[[Rate type]:[Rate type]],OP_RatesTU_SME_2[[#This Row],[Rate name]:[Rate name]]),\"-\")),\n\"-\")","v":"-"},{"$f":"IFERROR(\nIF(OP_RatesTU_SME_2[[#This Row],[Cost element]:[Cost element]]=\"Network\",\nINDEX(Calc_TUR_Net_2[[Ausnet]:[United Energy]],MATCH(1,(Calc_TUR_Net_2[[Customer type]:[Customer type]]=OP_RatesTU_SME_2[[#This Row],[Customer type]:[Customer type]])*(Calc_TUR_Net_2[[Rate type]:[Rate type]]=OP_RatesTU_SME_2[[#This Row],[Rate name]:[Rate name]]),0),MATCH(OP_RatesTU_SME_2[[#Headers],[Powercor]],Calc_TUR_Net_2[[#Headers],[Ausnet]:[United Energy]],0)),\n\nIF(OP_RatesTU_SME_2[[#This Row],[Cost element]:[Cost element]]=\"Environmental\",\nSUMIFS(INDEX(Calc_TUR_ENV_2[[Ausnet]:[United Energy]],0,MATCH(OP_RatesTU_SME_2[[#Headers],[Powercor]],Calc_TUR_ENV_2[[#Headers],[Ausnet]:[United Energy]],0)),\nCalc_TUR_ENV_2[[Customer type]:[Customer type]],OP_RatesTU_SME_2[[#This Row],[Customer type]:[Customer type]],Calc_TUR_ENV_2[[Rate type]:[Rate type]],OP_RatesTU_SME_2[[#This Row],[Rate name]:[Rate name]]),\"-\")),\n\"-\")","v":"-"},{"$f":"IFERROR(\nIF(OP_RatesTU_SME_2[[#This Row],[Cost element]:[Cost element]]=\"Network\",\nINDEX(Calc_TUR_Net_2[[Ausnet]:[United Energy]],MATCH(1,(Calc_TUR_Net_2[[Customer type]:[Customer type]]=OP_RatesTU_SME_2[[#This Row],[Customer type]:[Customer type]])*(Calc_TUR_Net_2[[Rate type]:[Rate type]]=OP_RatesTU_SME_2[[#This Row],[Rate name]:[Rate name]]),0),MATCH(OP_RatesTU_SME_2[[#Headers],[United Energy]],Calc_TUR_Net_2[[#Headers],[Ausnet]:[United Energy]],0)),\n\nIF(OP_RatesTU_SME_2[[#This Row],[Cost element]:[Cost element]]=\"Environmental\",\nSUMIFS(INDEX(Calc_TUR_ENV_2[[Ausnet]:[United Energy]],0,MATCH(OP_RatesTU_SME_2[[#Headers],[United Energy]],Calc_TUR_ENV_2[[#Headers],[Ausnet]:[United Energy]],0)),\nCalc_TUR_ENV_2[[Customer type]:[Customer type]],OP_RatesTU_SME_2[[#This Row],[Customer type]:[Customer type]],Calc_TUR_ENV_2[[Rate type]:[Rate type]],OP_RatesTU_SME_2[[#This Row],[Rate name]:[Rate name]]),\"-\")),\n\"-\")","v":"-"}]
[null,null,"TOU","$","Residential","Network",{"$f":"IFERROR(\nIF(OP_RatesTU_RES_2[[#This Row],[Cost element]:[Cost element]]=\"Network\",\nIF(OP_RatesTU_RES_2[[#This Row],[Rate name]:[Rate name]]<>\"Controlled load\",\nINDEX(Calc_TUR_Net_2[[Ausnet]:[United Energy]],MATCH(1,(Calc_TUR_Net_2[[Customer type]:[Customer type]]=OP_RatesTU_RES_2[[#This Row],[Customer type]:[Customer type]])*(Calc_TUR_Net_2[[Rate type]:[Rate type]]=OP_RatesTU_RES_2[[#This Row],[Rate name]:[Rate name]]),0),MATCH(OP_RatesTU_RES_2[[#Headers],[Ausnet]],Calc_TUR_Net_2[[#Headers],[Ausnet]:[United Energy]],0)),\n\nINDEX(Calc_TUR_NetCL_2[[Ausnet]:[United Energy]],MATCH(OP_RatesTU_RES_2[[#This Row],[Customer type]:[Customer type]],Calc_TUR_NetCL_2[[Customer type]:[Customer type]],0),MATCH(OP_RatesTU_RES_2[[#Headers],[Ausnet]],Calc_TUR_NetCL_2[[#Headers],[Ausnet]:[United Energy]],0))),\n\n\nIF(OP_RatesTU_RES_2[[#This Row],[Cost element]:[Cost element]]=\"Environmental\",\nSUMIFS(INDEX(Calc_TUR_ENV_2[[Ausnet]:[United Energy]],0,MATCH(OP_RatesTU_RES_2[[#Headers],[Ausnet]],Calc_TUR_ENV_2[[#Headers],[Ausnet]:[United Energy]],0)),\nCalc_TUR_ENV_2[[Customer type]:[Customer type]],OP_RatesTU_RES_2[[#This Row],[Customer type]:[Customer type]],Calc_TUR_ENV_2[[Rate type]:[Rate type]],OP_RatesTU_RES_2[[#This Row],[Rate name]:[Rate name]]),\n\"-\")),\"-\")","v":"-"},{"$f":"IFERROR(\nIF(OP_RatesTU_RES_2[[#This Row],[Cost element]:[Cost element]]=\"Network\",\nIF(OP_RatesTU_RES_2[[#This Row],[Rate name]:[Rate name]]<>\"Controlled load\",\nINDEX(Calc_TUR_Net_2[[Ausnet]:[United Energy]],MATCH(1,(Calc_TUR_Net_2[[Customer type]:[Customer type]]=OP_RatesTU_RES_2[[#This Row],[Customer type]:[Customer type]])*(Calc_TUR_Net_2[[Rate type]:[Rate type]]=OP_RatesTU_RES_2[[#This Row],[Rate name]:[Rate name]]),0),MATCH(OP_RatesTU_RES_2[[#Headers],[Citipower]],Calc_TUR_Net_2[[#Headers],[Ausnet]:[United Energy]],0)),\n\nINDEX(Calc_TUR_NetCL_2[[Ausnet]:[United Energy]],MATCH(OP_RatesTU_RES_2[[#This Row],[Customer type]:[Customer type]],Calc_TUR_NetCL_2[[Customer type]:[Customer type]],0),MATCH(OP_RatesTU_RES_2[[#Headers],[Citipower]],Calc_TUR_NetCL_2[[#Headers],[Ausnet]:[United Energy]],0))),\n\n\nIF(OP_RatesTU_RES_2[[#This Row],[Cost element]:[Cost element]]=\"Environmental\",\nSUMIFS(INDEX(Calc_TUR_ENV_2[[Ausnet]:[United Energy]],0,MATCH(OP_RatesTU_RES_2[[#Headers],[Citipower]],Calc_TUR_ENV_2[[#Headers],[Ausnet]:[United Energy]],0)),\nCalc_TUR_ENV_2[[Customer type]:[Customer type]],OP_RatesTU_RES_2[[#This Row],[Customer type]:[Customer type]],Calc_TUR_ENV_2[[Rate type]:[Rate type]],OP_RatesTU_RES_2[[#This Row],[Rate name]:[Rate name]]),\n\"-\")),\"-\")","v":"-"},{"$f":"IFERROR(\nIF(OP_RatesTU_RES_2[[#This Row],[Cost element]:[Cost element]]=\"Network\",\nIF(OP_RatesTU_RES_2[[#This Row],[Rate name]:[Rate name]]<>\"Controlled load\",\nINDEX(Calc_TUR_Net_2[[Ausnet]:[United Energy]],MATCH(1,(Calc_TUR_Net_2[[Customer type]:[Customer type]]=OP_RatesTU_RES_2[[#This Row],[Customer type]:[Customer type]])*(Calc_TUR_Net_2[[Rate type]:[Rate type]]=OP_RatesTU_RES_2[[#This Row],[Rate name]:[Rate name]]),0),MATCH(OP_RatesTU_RES_2[[#Headers],[Jemena]],Calc_TUR_Net_2[[#Headers],[Ausnet]:[United Energy]],0)),\n\nINDEX(Calc_TUR_NetCL_2[[Ausnet]:[United Energy]],MATCH(OP_RatesTU_RES_2[[#This Row],[Customer type]:[Customer type]],Calc_TUR_NetCL_2[[Customer type]:[Customer type]],0),MATCH(OP_RatesTU_RES_2[[#Headers],[Jemena]],Calc_TUR_NetCL_2[[#Headers],[Ausnet]:[United Energy]],0))),\n\n\nIF(OP_RatesTU_RES_2[[#This Row],[Cost element]:[Cost element]]=\"Environmental\",\nSUMIFS(INDEX(Calc_TUR_ENV_2[[Ausnet]:[United Energy]],0,MATCH(OP_RatesTU_RES_2[[#Headers],[Jemena]],Calc_TUR_ENV_2[[#Headers],[Ausnet]:[United Energy]],0)),\nCalc_TUR_ENV_2[[Customer type]:[Customer type]],OP_RatesTU_RES_2[[#This Row],[Customer type]:[Customer type]],Calc_TUR_ENV_2[[Rate type]:[Rate type]],OP_RatesTU_RES_2[[#This Row],[Rate name]:[Rate name]]),\n\"-\")),\"-\")","v":"-"},{"$f":"IFERROR(\nIF(OP_RatesTU_RES_2[[#This Row],[Cost element]:[Cost element]]=\"Network\",\nIF(OP_RatesTU_RES_2[[#This Row],[Rate name]:[Rate name]]<>\"Controlled load\",\nINDEX(Calc_TUR_Net_2[[Ausnet]:[United Energy]],MATCH(1,(Calc_TUR_Net_2[[Customer type]:[Customer type]]=OP_RatesTU_RES_2[[#This Row],[Customer type]:[Customer type]])*(Calc_TUR_Net_2[[Rate type]:[Rate type]]=OP_RatesTU_RES_2[[#This Row],[Rate name]:[Rate name]]),0),MATCH(OP_RatesTU_RES_2[[#Headers],[Powercor]],Calc_TUR_Net_2[[#Headers],[Ausnet]:[United Energy]],0)),\n\nINDEX(Calc_TUR_NetCL_2[[Ausnet]:[United Energy]],MATCH(OP_RatesTU_RES_2[[#This Row],[Customer type]:[Customer type]],Calc_TUR_NetCL_2[[Customer type]:[Customer type]],0),MATCH(OP_RatesTU_RES_2[[#Headers],[Powercor]],Calc_TUR_NetCL_2[[#Headers],[Ausnet]:[United Energy]],0))),\n\n\nIF(OP_RatesTU_RES_2[[#This Row],[Cost element]:[Cost element]]=\"Environmental\",\nSUMIFS(INDEX(Calc_TUR_ENV_2[[Ausnet]:[United Energy]],0,MATCH(OP_RatesTU_RES_2[[#Headers],[Powercor]],Calc_TUR_ENV_2[[#Headers],[Ausnet]:[United Energy]],0)),\nCalc_TUR_ENV_2[[Customer type]:[Customer type]],OP_RatesTU_RES_2[[#This Row],[Customer type]:[Customer type]],Calc_TUR_ENV_2[[Rate type]:[Rate type]],OP_RatesTU_RES_2[[#This Row],[Rate name]:[Rate name]]),\n\"-\")),\"-\")","v":"-"},{"$f":"IFERROR(\nIF(OP_RatesTU_RES_2[[#This Row],[Cost element]:[Cost element]]=\"Network\",\nIF(OP_RatesTU_RES_2[[#This Row],[Rate name]:[Rate name]]<>\"Controlled load\",\nINDEX(Calc_TUR_Net_2[[Ausnet]:[United Energy]],MATCH(1,(Calc_TUR_Net_2[[Customer type]:[Customer type]]=OP_RatesTU_RES_2[[#This Row],[Customer type]:[Customer type]])*(Calc_TUR_Net_2[[Rate type]:[Rate type]]=OP_RatesTU_RES_2[[#This Row],[Rate name]:[Rate name]]),0),MATCH(OP_RatesTU_RES_2[[#Headers],[United Energy]],Calc_TUR_Net_2[[#Headers],[Ausnet]:[United Energy]],0)),\n\nINDEX(Calc_TUR_NetCL_2[[Ausnet]:[United Energy]],MATCH(OP_RatesTU_RES_2[[#This Row],[Customer type]:[Customer type]],Calc_TUR_NetCL_2[[Customer type]:[Customer type]],0),MATCH(OP_RatesTU_RES_2[[#Headers],[United Energy]],Calc_TUR_NetCL_2[[#Headers],[Ausnet]:[United Energy]],0))),\n\n\nIF(OP_RatesTU_RES_2[[#This Row],[Cost element]:[Cost element]]=\"Environmental\",\nSUMIFS(INDEX(Calc_TUR_ENV_2[[Ausnet]:[United Energy]],0,MATCH(OP_RatesTU_RES_2[[#Headers],[United Energy]],Calc_TUR_ENV_2[[#Headers],[Ausnet]:[United Energy]],0)),\nCalc_TUR_ENV_2[[Customer type]:[Customer type]],OP_RatesTU_RES_2[[#This Row],[Customer type]:[Customer type]],Calc_TUR_ENV_2[[Rate type]:[Rate type]],OP_RatesTU_RES_2[[#This Row],[Rate name]:[Rate name]]),\n\"-\")),\"-\")","v":"-"},null,"TOU","$","Small business","Network",{"$f":"IFERROR(\nIF(OP_RatesTU_SME_2[[#This Row],[Cost element]:[Cost element]]=\"Network\",\nINDEX(Calc_TUR_Net_2[[Ausnet]:[United Energy]],MATCH(1,(Calc_TUR_Net_2[[Customer type]:[Customer type]]=OP_RatesTU_SME_2[[#This Row],[Customer type]:[Customer type]])*(Calc_TUR_Net_2[[Rate type]:[Rate type]]=OP_RatesTU_SME_2[[#This Row],[Rate name]:[Rate name]]),0),MATCH(OP_RatesTU_SME_2[[#Headers],[Ausnet]],Calc_TUR_Net_2[[#Headers],[Ausnet]:[United Energy]],0)),\n\nIF(OP_RatesTU_SME_2[[#This Row],[Cost element]:[Cost element]]=\"Environmental\",\nSUMIFS(INDEX(Calc_TUR_ENV_2[[Ausnet]:[United Energy]],0,MATCH(OP_RatesTU_SME_2[[#Headers],[Ausnet]],Calc_TUR_ENV_2[[#Headers],[Ausnet]:[United Energy]],0)),\nCalc_TUR_ENV_2[[Customer type]:[Customer type]],OP_RatesTU_SME_2[[#This Row],[Customer type]:[Customer type]],Calc_TUR_ENV_2[[Rate type]:[Rate type]],OP_RatesTU_SME_2[[#This Row],[Rate name]:[Rate name]]),\"-\")),\n\"-\")","v":"-"},{"$f":"IFERROR(\nIF(OP_RatesTU_SME_2[[#This Row],[Cost element]:[Cost element]]=\"Network\",\nINDEX(Calc_TUR_Net_2[[Ausnet]:[United Energy]],MATCH(1,(Calc_TUR_Net_2[[Customer type]:[Customer type]]=OP_RatesTU_SME_2[[#This Row],[Customer type]:[Customer type]])*(Calc_TUR_Net_2[[Rate type]:[Rate type]]=OP_RatesTU_SME_2[[#This Row],[Rate name]:[Rate name]]),0),MATCH(OP_RatesTU_SME_2[[#Headers],[Citipower]],Calc_TUR_Net_2[[#Headers],[Ausnet]:[United Energy]],0)),\n\nIF(OP_RatesTU_SME_2[[#This Row],[Cost element]:[Cost element]]=\"Environmental\",\nSUMIFS(INDEX(Calc_TUR_ENV_2[[Ausnet]:[United Energy]],0,MATCH(OP_RatesTU_SME_2[[#Headers],[Citipower]],Calc_TUR_ENV_2[[#Headers],[Ausnet]:[United Energy]],0)),\nCalc_TUR_ENV_2[[Customer type]:[Customer type]],OP_RatesTU_SME_2[[#This Row],[Customer type]:[Customer type]],Calc_TUR_ENV_2[[Rate type]:[Rate type]],OP_RatesTU_SME_2[[#This Row],[Rate name]:[Rate name]]),\"-\")),\n\"-\")","v":"-"},{"$f":"IFERROR(\nIF(OP_RatesTU_SME_2[[#This Row],[Cost element]:[Cost element]]=\"Network\",\nINDEX(Calc_TUR_Net_2[[Ausnet]:[United Energy]],MATCH(1,(Calc_TUR_Net_2[[Customer type]:[Customer type]]=OP_RatesTU_SME_2[[#This Row],[Customer type]:[Customer type]])*(Calc_TUR_Net_2[[Rate type]:[Rate type]]=OP_RatesTU_SME_2[[#This Row],[Rate name]:[Rate name]]),0),MATCH(OP_RatesTU_SME_2[[#Headers],[Jemena]],Calc_TUR_Net_2[[#Headers],[Ausnet]:[United Energy]],0)),\n\nIF(OP_RatesTU_SME_2[[#This Row],[Cost element]:[Cost element]]=\"Environmental\",\nSUMIFS(INDEX(Calc_TUR_ENV_2[[Ausnet]:[United Energy]],0,MATCH(OP_RatesTU_SME_2[[#Headers],[Jemena]],Calc_TUR_ENV_2[[#Headers],[Ausnet]:[United Energy]],0)),\nCalc_TUR_ENV_2[[Customer type]:[Customer type]],OP_RatesTU_SME_2[[#This Row],[Customer type]:[Customer type]],Calc_TUR_ENV_2[[Rate type]:[Rate type]],OP_RatesTU_SME_2[[#This Row],[Rate name]:[Rate name]]),\"-\")),\n\"-\")","v":"-"},{"$f":"IFERROR(\nIF(OP_RatesTU_SME_2[[#This Row],[Cost element]:[Cost element]]=\"Network\",\nINDEX(Calc_TUR_Net_2[[Ausnet]:[United Energy]],MATCH(1,(Calc_TUR_Net_2[[Customer type]:[Customer type]]=OP_RatesTU_SME_2[[#This Row],[Customer type]:[Customer type]])*(Calc_TUR_Net_2[[Rate type]:[Rate type]]=OP_RatesTU_SME_2[[#This Row],[Rate name]:[Rate name]]),0),MATCH(OP_RatesTU_SME_2[[#Headers],[Powercor]],Calc_TUR_Net_2[[#Headers],[Ausnet]:[United Energy]],0)),\n\nIF(OP_RatesTU_SME_2[[#This Row],[Cost element]:[Cost element]]=\"Environmental\",\nSUMIFS(INDEX(Calc_TUR_ENV_2[[Ausnet]:[United Energy]],0,MATCH(OP_RatesTU_SME_2[[#Headers],[Powercor]],Calc_TUR_ENV_2[[#Headers],[Ausnet]:[United Energy]],0)),\nCalc_TUR_ENV_2[[Customer type]:[Customer type]],OP_RatesTU_SME_2[[#This Row],[Customer type]:[Customer type]],Calc_TUR_ENV_2[[Rate type]:[Rate type]],OP_RatesTU_SME_2[[#This Row],[Rate name]:[Rate name]]),\"-\")),\n\"-\")","v":"-"},{"$f":"IFERROR(\nIF(OP_RatesTU_SME_2[[#This Row],[Cost element]:[Cost element]]=\"Network\",\nINDEX(Calc_TUR_Net_2[[Ausnet]:[United Energy]],MATCH(1,(Calc_TUR_Net_2[[Customer type]:[Customer type]]=OP_RatesTU_SME_2[[#This Row],[Customer type]:[Customer type]])*(Calc_TUR_Net_2[[Rate type]:[Rate type]]=OP_RatesTU_SME_2[[#This Row],[Rate name]:[Rate name]]),0),MATCH(OP_RatesTU_SME_2[[#Headers],[United Energy]],Calc_TUR_Net_2[[#Headers],[Ausnet]:[United Energy]],0)),\n\nIF(OP_RatesTU_SME_2[[#This Row],[Cost element]:[Cost element]]=\"Environmental\",\nSUMIFS(INDEX(Calc_TUR_ENV_2[[Ausnet]:[United Energy]],0,MATCH(OP_RatesTU_SME_2[[#Headers],[United Energy]],Calc_TUR_ENV_2[[#Headers],[Ausnet]:[United Energy]],0)),\nCalc_TUR_ENV_2[[Customer type]:[Customer type]],OP_RatesTU_SME_2[[#This Row],[Customer type]:[Customer type]],Calc_TUR_ENV_2[[Rate type]:[Rate type]],OP_RatesTU_SME_2[[#This Row],[Rate name]:[Rate name]]),\"-\")),\n\"-\")","v":"-"}]
[null,null,"Controlled load","$/kWh","Residential","Network",{"$f":"IFERROR(\nIF(OP_RatesTU_RES_2[[#This Row],[Cost element]:[Cost element]]=\"Network\",\nIF(OP_RatesTU_RES_2[[#This Row],[Rate name]:[Rate name]]<>\"Controlled load\",\nINDEX(Calc_TUR_Net_2[[Ausnet]:[United Energy]],MATCH(1,(Calc_TUR_Net_2[[Customer type]:[Customer type]]=OP_RatesTU_RES_2[[#This Row],[Customer type]:[Customer type]])*(Calc_TUR_Net_2[[Rate type]:[Rate type]]=OP_RatesTU_RES_2[[#This Row],[Rate name]:[Rate name]]),0),MATCH(OP_RatesTU_RES_2[[#Headers],[Ausnet]],Calc_TUR_Net_2[[#Headers],[Ausnet]:[United Energy]],0)),\n\nINDEX(Calc_TUR_NetCL_2[[Ausnet]:[United Energy]],MATCH(OP_RatesTU_RES_2[[#This Row],[Customer type]:[Customer type]],Calc_TUR_NetCL_2[[Customer type]:[Customer type]],0),MATCH(OP_RatesTU_RES_2[[#Headers],[Ausnet]],Calc_TUR_NetCL_2[[#Headers],[Ausnet]:[United Energy]],0))),\n\n\nIF(OP_RatesTU_RES_2[[#This Row],[Cost element]:[Cost element]]=\"Environmental\",\nSUMIFS(INDEX(Calc_TUR_ENV_2[[Ausnet]:[United Energy]],0,MATCH(OP_RatesTU_RES_2[[#Headers],[Ausnet]],Calc_TUR_ENV_2[[#Headers],[Ausnet]:[United Energy]],0)),\nCalc_TUR_ENV_2[[Customer type]:[Customer type]],OP_RatesTU_RES_2[[#This Row],[Customer type]:[Customer type]],Calc_TUR_ENV_2[[Rate type]:[Rate type]],OP_RatesTU_RES_2[[#This Row],[Rate name]:[Rate name]]),\n\"-\")),\"-\")","v":"-"},{"$f":"IFERROR(\nIF(OP_RatesTU_RES_2[[#This Row],[Cost element]:[Cost element]]=\"Network\",\nIF(OP_RatesTU_RES_2[[#This Row],[Rate name]:[Rate name]]<>\"Controlled load\",\nINDEX(Calc_TUR_Net_2[[Ausnet]:[United Energy]],MATCH(1,(Calc_TUR_Net_2[[Customer type]:[Customer type]]=OP_RatesTU_RES_2[[#This Row],[Customer type]:[Customer type]])*(Calc_TUR_Net_2[[Rate type]:[Rate type]]=OP_RatesTU_RES_2[[#This Row],[Rate name]:[Rate name]]),0),MATCH(OP_RatesTU_RES_2[[#Headers],[Citipower]],Calc_TUR_Net_2[[#Headers],[Ausnet]:[United Energy]],0)),\n\nINDEX(Calc_TUR_NetCL_2[[Ausnet]:[United Energy]],MATCH(OP_RatesTU_RES_2[[#This Row],[Customer type]:[Customer type]],Calc_TUR_NetCL_2[[Customer type]:[Customer type]],0),MATCH(OP_RatesTU_RES_2[[#Headers],[Citipower]],Calc_TUR_NetCL_2[[#Headers],[Ausnet]:[United Energy]],0))),\n\n\nIF(OP_RatesTU_RES_2[[#This Row],[Cost element]:[Cost element]]=\"Environmental\",\nSUMIFS(INDEX(Calc_TUR_ENV_2[[Ausnet]:[United Energy]],0,MATCH(OP_RatesTU_RES_2[[#Headers],[Citipower]],Calc_TUR_ENV_2[[#Headers],[Ausnet]:[United Energy]],0)),\nCalc_TUR_ENV_2[[Customer type]:[Customer type]],OP_RatesTU_RES_2[[#This Row],[Customer type]:[Customer type]],Calc_TUR_ENV_2[[Rate type]:[Rate type]],OP_RatesTU_RES_2[[#This Row],[Rate name]:[Rate name]]),\n\"-\")),\"-\")","v":"-"},{"$f":"IFERROR(\nIF(OP_RatesTU_RES_2[[#This Row],[Cost element]:[Cost element]]=\"Network\",\nIF(OP_RatesTU_RES_2[[#This Row],[Rate name]:[Rate name]]<>\"Controlled load\",\nINDEX(Calc_TUR_Net_2[[Ausnet]:[United Energy]],MATCH(1,(Calc_TUR_Net_2[[Customer type]:[Customer type]]=OP_RatesTU_RES_2[[#This Row],[Customer type]:[Customer type]])*(Calc_TUR_Net_2[[Rate type]:[Rate type]]=OP_RatesTU_RES_2[[#This Row],[Rate name]:[Rate name]]),0),MATCH(OP_RatesTU_RES_2[[#Headers],[Jemena]],Calc_TUR_Net_2[[#Headers],[Ausnet]:[United Energy]],0)),\n\nINDEX(Calc_TUR_NetCL_2[[Ausnet]:[United Energy]],MATCH(OP_RatesTU_RES_2[[#This Row],[Customer type]:[Customer type]],Calc_TUR_NetCL_2[[Customer type]:[Customer type]],0),MATCH(OP_RatesTU_RES_2[[#Headers],[Jemena]],Calc_TUR_NetCL_2[[#Headers],[Ausnet]:[United Energy]],0))),\n\n\nIF(OP_RatesTU_RES_2[[#This Row],[Cost element]:[Cost element]]=\"Environmental\",\nSUMIFS(INDEX(Calc_TUR_ENV_2[[Ausnet]:[United Energy]],0,MATCH(OP_RatesTU_RES_2[[#Headers],[Jemena]],Calc_TUR_ENV_2[[#Headers],[Ausnet]:[United Energy]],0)),\nCalc_TUR_ENV_2[[Customer type]:[Customer type]],OP_RatesTU_RES_2[[#This Row],[Customer type]:[Customer type]],Calc_TUR_ENV_2[[Rate type]:[Rate type]],OP_RatesTU_RES_2[[#This Row],[Rate name]:[Rate name]]),\n\"-\")),\"-\")","v":"-"},{"$f":"IFERROR(\nIF(OP_RatesTU_RES_2[[#This Row],[Cost element]:[Cost element]]=\"Network\",\nIF(OP_RatesTU_RES_2[[#This Row],[Rate name]:[Rate name]]<>\"Controlled load\",\nINDEX(Calc_TUR_Net_2[[Ausnet]:[United Energy]],MATCH(1,(Calc_TUR_Net_2[[Customer type]:[Customer type]]=OP_RatesTU_RES_2[[#This Row],[Customer type]:[Customer type]])*(Calc_TUR_Net_2[[Rate type]:[Rate type]]=OP_RatesTU_RES_2[[#This Row],[Rate name]:[Rate name]]),0),MATCH(OP_RatesTU_RES_2[[#Headers],[Powercor]],Calc_TUR_Net_2[[#Headers],[Ausnet]:[United Energy]],0)),\n\nINDEX(Calc_TUR_NetCL_2[[Ausnet]:[United Energy]],MATCH(OP_RatesTU_RES_2[[#This Row],[Customer type]:[Customer type]],Calc_TUR_NetCL_2[[Customer type]:[Customer type]],0),MATCH(OP_RatesTU_RES_2[[#Headers],[Powercor]],Calc_TUR_NetCL_2[[#Headers],[Ausnet]:[United Energy]],0))),\n\n\nIF(OP_RatesTU_RES_2[[#This Row],[Cost element]:[Cost element]]=\"Environmental\",\nSUMIFS(INDEX(Calc_TUR_ENV_2[[Ausnet]:[United Energy]],0,MATCH(OP_RatesTU_RES_2[[#Headers],[Powercor]],Calc_TUR_ENV_2[[#Headers],[Ausnet]:[United Energy]],0)),\nCalc_TUR_ENV_2[[Customer type]:[Customer type]],OP_RatesTU_RES_2[[#This Row],[Customer type]:[Customer type]],Calc_TUR_ENV_2[[Rate type]:[Rate type]],OP_RatesTU_RES_2[[#This Row],[Rate name]:[Rate name]]),\n\"-\")),\"-\")","v":"-"},{"$f":"IFERROR(\nIF(OP_RatesTU_RES_2[[#This Row],[Cost element]:[Cost element]]=\"Network\",\nIF(OP_RatesTU_RES_2[[#This Row],[Rate name]:[Rate name]]<>\"Controlled load\",\nINDEX(Calc_TUR_Net_2[[Ausnet]:[United Energy]],MATCH(1,(Calc_TUR_Net_2[[Customer type]:[Customer type]]=OP_RatesTU_RES_2[[#This Row],[Customer type]:[Customer type]])*(Calc_TUR_Net_2[[Rate type]:[Rate type]]=OP_RatesTU_RES_2[[#This Row],[Rate name]:[Rate name]]),0),MATCH(OP_RatesTU_RES_2[[#Headers],[United Energy]],Calc_TUR_Net_2[[#Headers],[Ausnet]:[United Energy]],0)),\n\nINDEX(Calc_TUR_NetCL_2[[Ausnet]:[United Energy]],MATCH(OP_RatesTU_RES_2[[#This Row],[Customer type]:[Customer type]],Calc_TUR_NetCL_2[[Customer type]:[Customer type]],0),MATCH(OP_RatesTU_RES_2[[#Headers],[United Energy]],Calc_TUR_NetCL_2[[#Headers],[Ausnet]:[United Energy]],0))),\n\n\nIF(OP_RatesTU_RES_2[[#This Row],[Cost element]:[Cost element]]=\"Environmental\",\nSUMIFS(INDEX(Calc_TUR_ENV_2[[Ausnet]:[United Energy]],0,MATCH(OP_RatesTU_RES_2[[#Headers],[United Energy]],Calc_TUR_ENV_2[[#Headers],[Ausnet]:[United Energy]],0)),\nCalc_TUR_ENV_2[[Customer type]:[Customer type]],OP_RatesTU_RES_2[[#This Row],[Customer type]:[Customer type]],Calc_TUR_ENV_2[[Rate type]:[Rate type]],OP_RatesTU_RES_2[[#This Row],[Rate name]:[Rate name]]),\n\"-\")),\"-\")","v":"-"},null,null,null,null,null,{"$f":"IFERROR(\nIF(OP_RatesTU_SME_2[[#This Row],[Cost element]:[Cost element]]=\"Network\",\nINDEX(Calc_TUR_Net_2[[Ausnet]:[United Energy]],MATCH(1,(Calc_TUR_Net_2[[Customer type]:[Customer type]]=OP_RatesTU_SME_2[[#This Row],[Customer type]:[Customer type]])*(Calc_TUR_Net_2[[Rate type]:[Rate type]]=OP_RatesTU_SME_2[[#This Row],[Rate name]:[Rate name]]),0),MATCH(OP_RatesTU_SME_2[[#Headers],[Ausnet]],Calc_TUR_Net_2[[#Headers],[Ausnet]:[United Energy]],0)),\n\nIF(OP_RatesTU_SME_2[[#This Row],[Cost element]:[Cost element]]=\"Environmental\",\nSUMIFS(INDEX(Calc_TUR_ENV_2[[Ausnet]:[United Energy]],0,MATCH(OP_RatesTU_SME_2[[#Headers],[Ausnet]],Calc_TUR_ENV_2[[#Headers],[Ausnet]:[United Energy]],0)),\nCalc_TUR_ENV_2[[Customer type]:[Customer type]],OP_RatesTU_SME_2[[#This Row],[Customer type]:[Customer type]],Calc_TUR_ENV_2[[Rate type]:[Rate type]],OP_RatesTU_SME_2[[#This Row],[Rate name]:[Rate name]]),\"-\")),\n\"-\")","v":"-"},{"$f":"IFERROR(\nIF(OP_RatesTU_SME_2[[#This Row],[Cost element]:[Cost element]]=\"Network\",\nINDEX(Calc_TUR_Net_2[[Ausnet]:[United Energy]],MATCH(1,(Calc_TUR_Net_2[[Customer type]:[Customer type]]=OP_RatesTU_SME_2[[#This Row],[Customer type]:[Customer type]])*(Calc_TUR_Net_2[[Rate type]:[Rate type]]=OP_RatesTU_SME_2[[#This Row],[Rate name]:[Rate name]]),0),MATCH(OP_RatesTU_SME_2[[#Headers],[Citipower]],Calc_TUR_Net_2[[#Headers],[Ausnet]:[United Energy]],0)),\n\nIF(OP_RatesTU_SME_2[[#This Row],[Cost element]:[Cost element]]=\"Environmental\",\nSUMIFS(INDEX(Calc_TUR_ENV_2[[Ausnet]:[United Energy]],0,MATCH(OP_RatesTU_SME_2[[#Headers],[Citipower]],Calc_TUR_ENV_2[[#Headers],[Ausnet]:[United Energy]],0)),\nCalc_TUR_ENV_2[[Customer type]:[Customer type]],OP_RatesTU_SME_2[[#This Row],[Customer type]:[Customer type]],Calc_TUR_ENV_2[[Rate type]:[Rate type]],OP_RatesTU_SME_2[[#This Row],[Rate name]:[Rate name]]),\"-\")),\n\"-\")","v":"-"},{"$f":"IFERROR(\nIF(OP_RatesTU_SME_2[[#This Row],[Cost element]:[Cost element]]=\"Network\",\nINDEX(Calc_TUR_Net_2[[Ausnet]:[United Energy]],MATCH(1,(Calc_TUR_Net_2[[Customer type]:[Customer type]]=OP_RatesTU_SME_2[[#This Row],[Customer type]:[Customer type]])*(Calc_TUR_Net_2[[Rate type]:[Rate type]]=OP_RatesTU_SME_2[[#This Row],[Rate name]:[Rate name]]),0),MATCH(OP_RatesTU_SME_2[[#Headers],[Jemena]],Calc_TUR_Net_2[[#Headers],[Ausnet]:[United Energy]],0)),\n\nIF(OP_RatesTU_SME_2[[#This Row],[Cost element]:[Cost element]]=\"Environmental\",\nSUMIFS(INDEX(Calc_TUR_ENV_2[[Ausnet]:[United Energy]],0,MATCH(OP_RatesTU_SME_2[[#Headers],[Jemena]],Calc_TUR_ENV_2[[#Headers],[Ausnet]:[United Energy]],0)),\nCalc_TUR_ENV_2[[Customer type]:[Customer type]],OP_RatesTU_SME_2[[#This Row],[Customer type]:[Customer type]],Calc_TUR_ENV_2[[Rate type]:[Rate type]],OP_RatesTU_SME_2[[#This Row],[Rate name]:[Rate name]]),\"-\")),\n\"-\")","v":"-"},{"$f":"IFERROR(\nIF(OP_RatesTU_SME_2[[#This Row],[Cost element]:[Cost element]]=\"Network\",\nINDEX(Calc_TUR_Net_2[[Ausnet]:[United Energy]],MATCH(1,(Calc_TUR_Net_2[[Customer type]:[Customer type]]=OP_RatesTU_SME_2[[#This Row],[Customer type]:[Customer type]])*(Calc_TUR_Net_2[[Rate type]:[Rate type]]=OP_RatesTU_SME_2[[#This Row],[Rate name]:[Rate name]]),0),MATCH(OP_RatesTU_SME_2[[#Headers],[Powercor]],Calc_TUR_Net_2[[#Headers],[Ausnet]:[United Energy]],0)),\n\nIF(OP_RatesTU_SME_2[[#This Row],[Cost element]:[Cost element]]=\"Environmental\",\nSUMIFS(INDEX(Calc_TUR_ENV_2[[Ausnet]:[United Energy]],0,MATCH(OP_RatesTU_SME_2[[#Headers],[Powercor]],Calc_TUR_ENV_2[[#Headers],[Ausnet]:[United Energy]],0)),\nCalc_TUR_ENV_2[[Customer type]:[Customer type]],OP_RatesTU_SME_2[[#This Row],[Customer type]:[Customer type]],Calc_TUR_ENV_2[[Rate type]:[Rate type]],OP_RatesTU_SME_2[[#This Row],[Rate name]:[Rate name]]),\"-\")),\n\"-\")","v":"-"},{"$f":"IFERROR(\nIF(OP_RatesTU_SME_2[[#This Row],[Cost element]:[Cost element]]=\"Network\",\nINDEX(Calc_TUR_Net_2[[Ausnet]:[United Energy]],MATCH(1,(Calc_TUR_Net_2[[Customer type]:[Customer type]]=OP_RatesTU_SME_2[[#This Row],[Customer type]:[Customer type]])*(Calc_TUR_Net_2[[Rate type]:[Rate type]]=OP_RatesTU_SME_2[[#This Row],[Rate name]:[Rate name]]),0),MATCH(OP_RatesTU_SME_2[[#Headers],[United Energy]],Calc_TUR_Net_2[[#Headers],[Ausnet]:[United Energy]],0)),\n\nIF(OP_RatesTU_SME_2[[#This Row],[Cost element]:[Cost element]]=\"Environmental\",\nSUMIFS(INDEX(Calc_TUR_ENV_2[[Ausnet]:[United Energy]],0,MATCH(OP_RatesTU_SME_2[[#Headers],[United Energy]],Calc_TUR_ENV_2[[#Headers],[Ausnet]:[United Energy]],0)),\nCalc_TUR_ENV_2[[Customer type]:[Customer type]],OP_RatesTU_SME_2[[#This Row],[Customer type]:[Customer type]],Calc_TUR_ENV_2[[Rate type]:[Rate type]],OP_RatesTU_SME_2[[#This Row],[Rate name]:[Rate name]]),\"-\")),\n\"-\")","v":"-"}]
[null,null,"Block 1","$/kWh","Residential","Environmental",{"$f":"IFERROR(\nIF(OP_RatesTU_RES_2[[#This Row],[Cost element]:[Cost element]]=\"Network\",\nIF(OP_RatesTU_RES_2[[#This Row],[Rate name]:[Rate name]]<>\"Controlled load\",\nINDEX(Calc_TUR_Net_2[[Ausnet]:[United Energy]],MATCH(1,(Calc_TUR_Net_2[[Customer type]:[Customer type]]=OP_RatesTU_RES_2[[#This Row],[Customer type]:[Customer type]])*(Calc_TUR_Net_2[[Rate type]:[Rate type]]=OP_RatesTU_RES_2[[#This Row],[Rate name]:[Rate name]]),0),MATCH(OP_RatesTU_RES_2[[#Headers],[Ausnet]],Calc_TUR_Net_2[[#Headers],[Ausnet]:[United Energy]],0)),\n\nINDEX(Calc_TUR_NetCL_2[[Ausnet]:[United Energy]],MATCH(OP_RatesTU_RES_2[[#This Row],[Customer type]:[Customer type]],Calc_TUR_NetCL_2[[Customer type]:[Customer type]],0),MATCH(OP_RatesTU_RES_2[[#Headers],[Ausnet]],Calc_TUR_NetCL_2[[#Headers],[Ausnet]:[United Energy]],0))),\n\n\nIF(OP_RatesTU_RES_2[[#This Row],[Cost element]:[Cost element]]=\"Environmental\",\nSUMIFS(INDEX(Calc_TUR_ENV_2[[Ausnet]:[United Energy]],0,MATCH(OP_RatesTU_RES_2[[#Headers],[Ausnet]],Calc_TUR_ENV_2[[#Headers],[Ausnet]:[United Energy]],0)),\nCalc_TUR_ENV_2[[Customer type]:[Customer type]],OP_RatesTU_RES_2[[#This Row],[Customer type]:[Customer type]],Calc_TUR_ENV_2[[Rate type]:[Rate type]],OP_RatesTU_RES_2[[#This Row],[Rate name]:[Rate name]]),\n\"-\")),\"-\")","v":6.604688478961399E-4},{"$f":"IFERROR(\nIF(OP_RatesTU_RES_2[[#This Row],[Cost element]:[Cost element]]=\"Network\",\nIF(OP_RatesTU_RES_2[[#This Row],[Rate name]:[Rate name]]<>\"Controlled load\",\nINDEX(Calc_TUR_Net_2[[Ausnet]:[United Energy]],MATCH(1,(Calc_TUR_Net_2[[Customer type]:[Customer type]]=OP_RatesTU_RES_2[[#This Row],[Customer type]:[Customer type]])*(Calc_TUR_Net_2[[Rate type]:[Rate type]]=OP_RatesTU_RES_2[[#This Row],[Rate name]:[Rate name]]),0),MATCH(OP_RatesTU_RES_2[[#Headers],[Citipower]],Calc_TUR_Net_2[[#Headers],[Ausnet]:[United Energy]],0)),\n\nINDEX(Calc_TUR_NetCL_2[[Ausnet]:[United Energy]],MATCH(OP_RatesTU_RES_2[[#This Row],[Customer type]:[Customer type]],Calc_TUR_NetCL_2[[Customer type]:[Customer type]],0),MATCH(OP_RatesTU_RES_2[[#Headers],[Citipower]],Calc_TUR_NetCL_2[[#Headers],[Ausnet]:[United Energy]],0))),\n\n\nIF(OP_RatesTU_RES_2[[#This Row],[Cost element]:[Cost element]]=\"Environmental\",\nSUMIFS(INDEX(Calc_TUR_ENV_2[[Ausnet]:[United Energy]],0,MATCH(OP_RatesTU_RES_2[[#Headers],[Citipower]],Calc_TUR_ENV_2[[#Headers],[Ausnet]:[United Energy]],0)),\nCalc_TUR_ENV_2[[Customer type]:[Customer type]],OP_RatesTU_RES_2[[#This Row],[Customer type]:[Customer type]],Calc_TUR_ENV_2[[Rate type]:[Rate type]],OP_RatesTU_RES_2[[#This Row],[Rate name]:[Rate name]]),\n\"-\")),\"-\")","v":0},{"$f":"IFERROR(\nIF(OP_RatesTU_RES_2[[#This Row],[Cost element]:[Cost element]]=\"Network\",\nIF(OP_RatesTU_RES_2[[#This Row],[Rate name]:[Rate name]]<>\"Controlled load\",\nINDEX(Calc_TUR_Net_2[[Ausnet]:[United Energy]],MATCH(1,(Calc_TUR_Net_2[[Customer type]:[Customer type]]=OP_RatesTU_RES_2[[#This Row],[Customer type]:[Customer type]])*(Calc_TUR_Net_2[[Rate type]:[Rate type]]=OP_RatesTU_RES_2[[#This Row],[Rate name]:[Rate name]]),0),MATCH(OP_RatesTU_RES_2[[#Headers],[Jemena]],Calc_TUR_Net_2[[#Headers],[Ausnet]:[United Energy]],0)),\n\nINDEX(Calc_TUR_NetCL_2[[Ausnet]:[United Energy]],MATCH(OP_RatesTU_RES_2[[#This Row],[Customer type]:[Customer type]],Calc_TUR_NetCL_2[[Customer type]:[Customer type]],0),MATCH(OP_RatesTU_RES_2[[#Headers],[Jemena]],Calc_TUR_NetCL_2[[#Headers],[Ausnet]:[United Energy]],0))),\n\n\nIF(OP_RatesTU_RES_2[[#This Row],[Cost element]:[Cost element]]=\"Environmental\",\nSUMIFS(INDEX(Calc_TUR_ENV_2[[Ausnet]:[United Energy]],0,MATCH(OP_RatesTU_RES_2[[#Headers],[Jemena]],Calc_TUR_ENV_2[[#Headers],[Ausnet]:[United Energy]],0)),\nCalc_TUR_ENV_2[[Customer type]:[Customer type]],OP_RatesTU_RES_2[[#This Row],[Customer type]:[Customer type]],Calc_TUR_ENV_2[[Rate type]:[Rate type]],OP_RatesTU_RES_2[[#This Row],[Rate name]:[Rate name]]),\n\"-\")),\"-\")","v":0},{"$f":"IFERROR(\nIF(OP_RatesTU_RES_2[[#This Row],[Cost element]:[Cost element]]=\"Network\",\nIF(OP_RatesTU_RES_2[[#This Row],[Rate name]:[Rate name]]<>\"Controlled load\",\nINDEX(Calc_TUR_Net_2[[Ausnet]:[United Energy]],MATCH(1,(Calc_TUR_Net_2[[Customer type]:[Customer type]]=OP_RatesTU_RES_2[[#This Row],[Customer type]:[Customer type]])*(Calc_TUR_Net_2[[Rate type]:[Rate type]]=OP_RatesTU_RES_2[[#This Row],[Rate name]:[Rate name]]),0),MATCH(OP_RatesTU_RES_2[[#Headers],[Powercor]],Calc_TUR_Net_2[[#Headers],[Ausnet]:[United Energy]],0)),\n\nINDEX(Calc_TUR_NetCL_2[[Ausnet]:[United Energy]],MATCH(OP_RatesTU_RES_2[[#This Row],[Customer type]:[Customer type]],Calc_TUR_NetCL_2[[Customer type]:[Customer type]],0),MATCH(OP_RatesTU_RES_2[[#Headers],[Powercor]],Calc_TUR_NetCL_2[[#Headers],[Ausnet]:[United Energy]],0))),\n\n\nIF(OP_RatesTU_RES_2[[#This Row],[Cost element]:[Cost element]]=\"Environmental\",\nSUMIFS(INDEX(Calc_TUR_ENV_2[[Ausnet]:[United Energy]],0,MATCH(OP_RatesTU_RES_2[[#Headers],[Powercor]],Calc_TUR_ENV_2[[#Headers],[Ausnet]:[United Energy]],0)),\nCalc_TUR_ENV_2[[Customer type]:[Customer type]],OP_RatesTU_RES_2[[#This Row],[Customer type]:[Customer type]],Calc_TUR_ENV_2[[Rate type]:[Rate type]],OP_RatesTU_RES_2[[#This Row],[Rate name]:[Rate name]]),\n\"-\")),\"-\")","v":0},{"$f":"IFERROR(\nIF(OP_RatesTU_RES_2[[#This Row],[Cost element]:[Cost element]]=\"Network\",\nIF(OP_RatesTU_RES_2[[#This Row],[Rate name]:[Rate name]]<>\"Controlled load\",\nINDEX(Calc_TUR_Net_2[[Ausnet]:[United Energy]],MATCH(1,(Calc_TUR_Net_2[[Customer type]:[Customer type]]=OP_RatesTU_RES_2[[#This Row],[Customer type]:[Customer type]])*(Calc_TUR_Net_2[[Rate type]:[Rate type]]=OP_RatesTU_RES_2[[#This Row],[Rate name]:[Rate name]]),0),MATCH(OP_RatesTU_RES_2[[#Headers],[United Energy]],Calc_TUR_Net_2[[#Headers],[Ausnet]:[United Energy]],0)),\n\nINDEX(Calc_TUR_NetCL_2[[Ausnet]:[United Energy]],MATCH(OP_RatesTU_RES_2[[#This Row],[Customer type]:[Customer type]],Calc_TUR_NetCL_2[[Customer type]:[Customer type]],0),MATCH(OP_RatesTU_RES_2[[#Headers],[United Energy]],Calc_TUR_NetCL_2[[#Headers],[Ausnet]:[United Energy]],0))),\n\n\nIF(OP_RatesTU_RES_2[[#This Row],[Cost element]:[Cost element]]=\"Environmental\",\nSUMIFS(INDEX(Calc_TUR_ENV_2[[Ausnet]:[United Energy]],0,MATCH(OP_RatesTU_RES_2[[#Headers],[United Energy]],Calc_TUR_ENV_2[[#Headers],[Ausnet]:[United Energy]],0)),\nCalc_TUR_ENV_2[[Customer type]:[Customer type]],OP_RatesTU_RES_2[[#This Row],[Customer type]:[Customer type]],Calc_TUR_ENV_2[[Rate type]:[Rate type]],OP_RatesTU_RES_2[[#This Row],[Rate name]:[Rate name]]),\n\"-\")),\"-\")","v":0},null,"Block 1","$/kWh","Small business","Environmental",{"$f":"IFERROR(\nIF(OP_RatesTU_SME_2[[#This Row],[Cost element]:[Cost element]]=\"Network\",\nINDEX(Calc_TUR_Net_2[[Ausnet]:[United Energy]],MATCH(1,(Calc_TUR_Net_2[[Customer type]:[Customer type]]=OP_RatesTU_SME_2[[#This Row],[Customer type]:[Customer type]])*(Calc_TUR_Net_2[[Rate type]:[Rate type]]=OP_RatesTU_SME_2[[#This Row],[Rate name]:[Rate name]]),0),MATCH(OP_RatesTU_SME_2[[#Headers],[Ausnet]],Calc_TUR_Net_2[[#Headers],[Ausnet]:[United Energy]],0)),\n\nIF(OP_RatesTU_SME_2[[#This Row],[Cost element]:[Cost element]]=\"Environmental\",\nSUMIFS(INDEX(Calc_TUR_ENV_2[[Ausnet]:[United Energy]],0,MATCH(OP_RatesTU_SME_2[[#Headers],[Ausnet]],Calc_TUR_ENV_2[[#Headers],[Ausnet]:[United Energy]],0)),\nCalc_TUR_ENV_2[[Customer type]:[Customer type]],OP_RatesTU_SME_2[[#This Row],[Customer type]:[Customer type]],Calc_TUR_ENV_2[[Rate type]:[Rate type]],OP_RatesTU_SME_2[[#This Row],[Rate name]:[Rate name]]),\"-\")),\n\"-\")","v":6.604688478961399E-4},{"$f":"IFERROR(\nIF(OP_RatesTU_SME_2[[#This Row],[Cost element]:[Cost element]]=\"Network\",\nINDEX(Calc_TUR_Net_2[[Ausnet]:[United Energy]],MATCH(1,(Calc_TUR_Net_2[[Customer type]:[Customer type]]=OP_RatesTU_SME_2[[#This Row],[Customer type]:[Customer type]])*(Calc_TUR_Net_2[[Rate type]:[Rate type]]=OP_RatesTU_SME_2[[#This Row],[Rate name]:[Rate name]]),0),MATCH(OP_RatesTU_SME_2[[#Headers],[Citipower]],Calc_TUR_Net_2[[#Headers],[Ausnet]:[United Energy]],0)),\n\nIF(OP_RatesTU_SME_2[[#This Row],[Cost element]:[Cost element]]=\"Environmental\",\nSUMIFS(INDEX(Calc_TUR_ENV_2[[Ausnet]:[United Energy]],0,MATCH(OP_RatesTU_SME_2[[#Headers],[Citipower]],Calc_TUR_ENV_2[[#Headers],[Ausnet]:[United Energy]],0)),\nCalc_TUR_ENV_2[[Customer type]:[Customer type]],OP_RatesTU_SME_2[[#This Row],[Customer type]:[Customer type]],Calc_TUR_ENV_2[[Rate type]:[Rate type]],OP_RatesTU_SME_2[[#This Row],[Rate name]:[Rate name]]),\"-\")),\n\"-\")","v":0},{"$f":"IFERROR(\nIF(OP_RatesTU_SME_2[[#This Row],[Cost element]:[Cost element]]=\"Network\",\nINDEX(Calc_TUR_Net_2[[Ausnet]:[United Energy]],MATCH(1,(Calc_TUR_Net_2[[Customer type]:[Customer type]]=OP_RatesTU_SME_2[[#This Row],[Customer type]:[Customer type]])*(Calc_TUR_Net_2[[Rate type]:[Rate type]]=OP_RatesTU_SME_2[[#This Row],[Rate name]:[Rate name]]),0),MATCH(OP_RatesTU_SME_2[[#Headers],[Jemena]],Calc_TUR_Net_2[[#Headers],[Ausnet]:[United Energy]],0)),\n\nIF(OP_RatesTU_SME_2[[#This Row],[Cost element]:[Cost element]]=\"Environmental\",\nSUMIFS(INDEX(Calc_TUR_ENV_2[[Ausnet]:[United Energy]],0,MATCH(OP_RatesTU_SME_2[[#Headers],[Jemena]],Calc_TUR_ENV_2[[#Headers],[Ausnet]:[United Energy]],0)),\nCalc_TUR_ENV_2[[Customer type]:[Customer type]],OP_RatesTU_SME_2[[#This Row],[Customer type]:[Customer type]],Calc_TUR_ENV_2[[Rate type]:[Rate type]],OP_RatesTU_SME_2[[#This Row],[Rate name]:[Rate name]]),\"-\")),\n\"-\")","v":0},{"$f":"IFERROR(\nIF(OP_RatesTU_SME_2[[#This Row],[Cost element]:[Cost element]]=\"Network\",\nINDEX(Calc_TUR_Net_2[[Ausnet]:[United Energy]],MATCH(1,(Calc_TUR_Net_2[[Customer type]:[Customer type]]=OP_RatesTU_SME_2[[#This Row],[Customer type]:[Customer type]])*(Calc_TUR_Net_2[[Rate type]:[Rate type]]=OP_RatesTU_SME_2[[#This Row],[Rate name]:[Rate name]]),0),MATCH(OP_RatesTU_SME_2[[#Headers],[Powercor]],Calc_TUR_Net_2[[#Headers],[Ausnet]:[United Energy]],0)),\n\nIF(OP_RatesTU_SME_2[[#This Row],[Cost element]:[Cost element]]=\"Environmental\",\nSUMIFS(INDEX(Calc_TUR_ENV_2[[Ausnet]:[United Energy]],0,MATCH(OP_RatesTU_SME_2[[#Headers],[Powercor]],Calc_TUR_ENV_2[[#Headers],[Ausnet]:[United Energy]],0)),\nCalc_TUR_ENV_2[[Customer type]:[Customer type]],OP_RatesTU_SME_2[[#This Row],[Customer type]:[Customer type]],Calc_TUR_ENV_2[[Rate type]:[Rate type]],OP_RatesTU_SME_2[[#This Row],[Rate name]:[Rate name]]),\"-\")),\n\"-\")","v":0},{"$f":"IFERROR(\nIF(OP_RatesTU_SME_2[[#This Row],[Cost element]:[Cost element]]=\"Network\",\nINDEX(Calc_TUR_Net_2[[Ausnet]:[United Energy]],MATCH(1,(Calc_TUR_Net_2[[Customer type]:[Customer type]]=OP_RatesTU_SME_2[[#This Row],[Customer type]:[Customer type]])*(Calc_TUR_Net_2[[Rate type]:[Rate type]]=OP_RatesTU_SME_2[[#This Row],[Rate name]:[Rate name]]),0),MATCH(OP_RatesTU_SME_2[[#Headers],[United Energy]],Calc_TUR_Net_2[[#Headers],[Ausnet]:[United Energy]],0)),\n\nIF(OP_RatesTU_SME_2[[#This Row],[Cost element]:[Cost element]]=\"Environmental\",\nSUMIFS(INDEX(Calc_TUR_ENV_2[[Ausnet]:[United Energy]],0,MATCH(OP_RatesTU_SME_2[[#Headers],[United Energy]],Calc_TUR_ENV_2[[#Headers],[Ausnet]:[United Energy]],0)),\nCalc_TUR_ENV_2[[Customer type]:[Customer type]],OP_RatesTU_SME_2[[#This Row],[Customer type]:[Customer type]],Calc_TUR_ENV_2[[Rate type]:[Rate type]],OP_RatesTU_SME_2[[#This Row],[Rate name]:[Rate name]]),\"-\")),\n\"-\")","v":0}]
[null,null,"Balance","$/kWh","Residential","Environmental",{"$f":"IFERROR(\nIF(OP_RatesTU_RES_2[[#This Row],[Cost element]:[Cost element]]=\"Network\",\nIF(OP_RatesTU_RES_2[[#This Row],[Rate name]:[Rate name]]<>\"Controlled load\",\nINDEX(Calc_TUR_Net_2[[Ausnet]:[United Energy]],MATCH(1,(Calc_TUR_Net_2[[Customer type]:[Customer type]]=OP_RatesTU_RES_2[[#This Row],[Customer type]:[Customer type]])*(Calc_TUR_Net_2[[Rate type]:[Rate type]]=OP_RatesTU_RES_2[[#This Row],[Rate name]:[Rate name]]),0),MATCH(OP_RatesTU_RES_2[[#Headers],[Ausnet]],Calc_TUR_Net_2[[#Headers],[Ausnet]:[United Energy]],0)),\n\nINDEX(Calc_TUR_NetCL_2[[Ausnet]:[United Energy]],MATCH(OP_RatesTU_RES_2[[#This Row],[Customer type]:[Customer type]],Calc_TUR_NetCL_2[[Customer type]:[Customer type]],0),MATCH(OP_RatesTU_RES_2[[#Headers],[Ausnet]],Calc_TUR_NetCL_2[[#Headers],[Ausnet]:[United Energy]],0))),\n\n\nIF(OP_RatesTU_RES_2[[#This Row],[Cost element]:[Cost element]]=\"Environmental\",\nSUMIFS(INDEX(Calc_TUR_ENV_2[[Ausnet]:[United Energy]],0,MATCH(OP_RatesTU_RES_2[[#Headers],[Ausnet]],Calc_TUR_ENV_2[[#Headers],[Ausnet]:[United Energy]],0)),\nCalc_TUR_ENV_2[[Customer type]:[Customer type]],OP_RatesTU_RES_2[[#This Row],[Customer type]:[Customer type]],Calc_TUR_ENV_2[[Rate type]:[Rate type]],OP_RatesTU_RES_2[[#This Row],[Rate name]:[Rate name]]),\n\"-\")),\"-\")","v":6.604688478961399E-4},{"$f":"IFERROR(\nIF(OP_RatesTU_RES_2[[#This Row],[Cost element]:[Cost element]]=\"Network\",\nIF(OP_RatesTU_RES_2[[#This Row],[Rate name]:[Rate name]]<>\"Controlled load\",\nINDEX(Calc_TUR_Net_2[[Ausnet]:[United Energy]],MATCH(1,(Calc_TUR_Net_2[[Customer type]:[Customer type]]=OP_RatesTU_RES_2[[#This Row],[Customer type]:[Customer type]])*(Calc_TUR_Net_2[[Rate type]:[Rate type]]=OP_RatesTU_RES_2[[#This Row],[Rate name]:[Rate name]]),0),MATCH(OP_RatesTU_RES_2[[#Headers],[Citipower]],Calc_TUR_Net_2[[#Headers],[Ausnet]:[United Energy]],0)),\n\nINDEX(Calc_TUR_NetCL_2[[Ausnet]:[United Energy]],MATCH(OP_RatesTU_RES_2[[#This Row],[Customer type]:[Customer type]],Calc_TUR_NetCL_2[[Customer type]:[Customer type]],0),MATCH(OP_RatesTU_RES_2[[#Headers],[Citipower]],Calc_TUR_NetCL_2[[#Headers],[Ausnet]:[United Energy]],0))),\n\n\nIF(OP_RatesTU_RES_2[[#This Row],[Cost element]:[Cost element]]=\"Environmental\",\nSUMIFS(INDEX(Calc_TUR_ENV_2[[Ausnet]:[United Energy]],0,MATCH(OP_RatesTU_RES_2[[#Headers],[Citipower]],Calc_TUR_ENV_2[[#Headers],[Ausnet]:[United Energy]],0)),\nCalc_TUR_ENV_2[[Customer type]:[Customer type]],OP_RatesTU_RES_2[[#This Row],[Customer type]:[Customer type]],Calc_TUR_ENV_2[[Rate type]:[Rate type]],OP_RatesTU_RES_2[[#This Row],[Rate name]:[Rate name]]),\n\"-\")),\"-\")","v":0},{"$f":"IFERROR(\nIF(OP_RatesTU_RES_2[[#This Row],[Cost element]:[Cost element]]=\"Network\",\nIF(OP_RatesTU_RES_2[[#This Row],[Rate name]:[Rate name]]<>\"Controlled load\",\nINDEX(Calc_TUR_Net_2[[Ausnet]:[United Energy]],MATCH(1,(Calc_TUR_Net_2[[Customer type]:[Customer type]]=OP_RatesTU_RES_2[[#This Row],[Customer type]:[Customer type]])*(Calc_TUR_Net_2[[Rate type]:[Rate type]]=OP_RatesTU_RES_2[[#This Row],[Rate name]:[Rate name]]),0),MATCH(OP_RatesTU_RES_2[[#Headers],[Jemena]],Calc_TUR_Net_2[[#Headers],[Ausnet]:[United Energy]],0)),\n\nINDEX(Calc_TUR_NetCL_2[[Ausnet]:[United Energy]],MATCH(OP_RatesTU_RES_2[[#This Row],[Customer type]:[Customer type]],Calc_TUR_NetCL_2[[Customer type]:[Customer type]],0),MATCH(OP_RatesTU_RES_2[[#Headers],[Jemena]],Calc_TUR_NetCL_2[[#Headers],[Ausnet]:[United Energy]],0))),\n\n\nIF(OP_RatesTU_RES_2[[#This Row],[Cost element]:[Cost element]]=\"Environmental\",\nSUMIFS(INDEX(Calc_TUR_ENV_2[[Ausnet]:[United Energy]],0,MATCH(OP_RatesTU_RES_2[[#Headers],[Jemena]],Calc_TUR_ENV_2[[#Headers],[Ausnet]:[United Energy]],0)),\nCalc_TUR_ENV_2[[Customer type]:[Customer type]],OP_RatesTU_RES_2[[#This Row],[Customer type]:[Customer type]],Calc_TUR_ENV_2[[Rate type]:[Rate type]],OP_RatesTU_RES_2[[#This Row],[Rate name]:[Rate name]]),\n\"-\")),\"-\")","v":0},{"$f":"IFERROR(\nIF(OP_RatesTU_RES_2[[#This Row],[Cost element]:[Cost element]]=\"Network\",\nIF(OP_RatesTU_RES_2[[#This Row],[Rate name]:[Rate name]]<>\"Controlled load\",\nINDEX(Calc_TUR_Net_2[[Ausnet]:[United Energy]],MATCH(1,(Calc_TUR_Net_2[[Customer type]:[Customer type]]=OP_RatesTU_RES_2[[#This Row],[Customer type]:[Customer type]])*(Calc_TUR_Net_2[[Rate type]:[Rate type]]=OP_RatesTU_RES_2[[#This Row],[Rate name]:[Rate name]]),0),MATCH(OP_RatesTU_RES_2[[#Headers],[Powercor]],Calc_TUR_Net_2[[#Headers],[Ausnet]:[United Energy]],0)),\n\nINDEX(Calc_TUR_NetCL_2[[Ausnet]:[United Energy]],MATCH(OP_RatesTU_RES_2[[#This Row],[Customer type]:[Customer type]],Calc_TUR_NetCL_2[[Customer type]:[Customer type]],0),MATCH(OP_RatesTU_RES_2[[#Headers],[Powercor]],Calc_TUR_NetCL_2[[#Headers],[Ausnet]:[United Energy]],0))),\n\n\nIF(OP_RatesTU_RES_2[[#This Row],[Cost element]:[Cost element]]=\"Environmental\",\nSUMIFS(INDEX(Calc_TUR_ENV_2[[Ausnet]:[United Energy]],0,MATCH(OP_RatesTU_RES_2[[#Headers],[Powercor]],Calc_TUR_ENV_2[[#Headers],[Ausnet]:[United Energy]],0)),\nCalc_TUR_ENV_2[[Customer type]:[Customer type]],OP_RatesTU_RES_2[[#This Row],[Customer type]:[Customer type]],Calc_TUR_ENV_2[[Rate type]:[Rate type]],OP_RatesTU_RES_2[[#This Row],[Rate name]:[Rate name]]),\n\"-\")),\"-\")","v":0},{"$f":"IFERROR(\nIF(OP_RatesTU_RES_2[[#This Row],[Cost element]:[Cost element]]=\"Network\",\nIF(OP_RatesTU_RES_2[[#This Row],[Rate name]:[Rate name]]<>\"Controlled load\",\nINDEX(Calc_TUR_Net_2[[Ausnet]:[United Energy]],MATCH(1,(Calc_TUR_Net_2[[Customer type]:[Customer type]]=OP_RatesTU_RES_2[[#This Row],[Customer type]:[Customer type]])*(Calc_TUR_Net_2[[Rate type]:[Rate type]]=OP_RatesTU_RES_2[[#This Row],[Rate name]:[Rate name]]),0),MATCH(OP_RatesTU_RES_2[[#Headers],[United Energy]],Calc_TUR_Net_2[[#Headers],[Ausnet]:[United Energy]],0)),\n\nINDEX(Calc_TUR_NetCL_2[[Ausnet]:[United Energy]],MATCH(OP_RatesTU_RES_2[[#This Row],[Customer type]:[Customer type]],Calc_TUR_NetCL_2[[Customer type]:[Customer type]],0),MATCH(OP_RatesTU_RES_2[[#Headers],[United Energy]],Calc_TUR_NetCL_2[[#Headers],[Ausnet]:[United Energy]],0))),\n\n\nIF(OP_RatesTU_RES_2[[#This Row],[Cost element]:[Cost element]]=\"Environmental\",\nSUMIFS(INDEX(Calc_TUR_ENV_2[[Ausnet]:[United Energy]],0,MATCH(OP_RatesTU_RES_2[[#Headers],[United Energy]],Calc_TUR_ENV_2[[#Headers],[Ausnet]:[United Energy]],0)),\nCalc_TUR_ENV_2[[Customer type]:[Customer type]],OP_RatesTU_RES_2[[#This Row],[Customer type]:[Customer type]],Calc_TUR_ENV_2[[Rate type]:[Rate type]],OP_RatesTU_RES_2[[#This Row],[Rate name]:[Rate name]]),\n\"-\")),\"-\")","v":0},null,"Balance","$/kWh","Small business","Environmental",{"$f":"IFERROR(\nIF(OP_RatesTU_SME_2[[#This Row],[Cost element]:[Cost element]]=\"Network\",\nINDEX(Calc_TUR_Net_2[[Ausnet]:[United Energy]],MATCH(1,(Calc_TUR_Net_2[[Customer type]:[Customer type]]=OP_RatesTU_SME_2[[#This Row],[Customer type]:[Customer type]])*(Calc_TUR_Net_2[[Rate type]:[Rate type]]=OP_RatesTU_SME_2[[#This Row],[Rate name]:[Rate name]]),0),MATCH(OP_RatesTU_SME_2[[#Headers],[Ausnet]],Calc_TUR_Net_2[[#Headers],[Ausnet]:[United Energy]],0)),\n\nIF(OP_RatesTU_SME_2[[#This Row],[Cost element]:[Cost element]]=\"Environmental\",\nSUMIFS(INDEX(Calc_TUR_ENV_2[[Ausnet]:[United Energy]],0,MATCH(OP_RatesTU_SME_2[[#Headers],[Ausnet]],Calc_TUR_ENV_2[[#Headers],[Ausnet]:[United Energy]],0)),\nCalc_TUR_ENV_2[[Customer type]:[Customer type]],OP_RatesTU_SME_2[[#This Row],[Customer type]:[Customer type]],Calc_TUR_ENV_2[[Rate type]:[Rate type]],OP_RatesTU_SME_2[[#This Row],[Rate name]:[Rate name]]),\"-\")),\n\"-\")","v":6.604688478961399E-4},{"$f":"IFERROR(\nIF(OP_RatesTU_SME_2[[#This Row],[Cost element]:[Cost element]]=\"Network\",\nINDEX(Calc_TUR_Net_2[[Ausnet]:[United Energy]],MATCH(1,(Calc_TUR_Net_2[[Customer type]:[Customer type]]=OP_RatesTU_SME_2[[#This Row],[Customer type]:[Customer type]])*(Calc_TUR_Net_2[[Rate type]:[Rate type]]=OP_RatesTU_SME_2[[#This Row],[Rate name]:[Rate name]]),0),MATCH(OP_RatesTU_SME_2[[#Headers],[Citipower]],Calc_TUR_Net_2[[#Headers],[Ausnet]:[United Energy]],0)),\n\nIF(OP_RatesTU_SME_2[[#This Row],[Cost element]:[Cost element]]=\"Environmental\",\nSUMIFS(INDEX(Calc_TUR_ENV_2[[Ausnet]:[United Energy]],0,MATCH(OP_RatesTU_SME_2[[#Headers],[Citipower]],Calc_TUR_ENV_2[[#Headers],[Ausnet]:[United Energy]],0)),\nCalc_TUR_ENV_2[[Customer type]:[Customer type]],OP_RatesTU_SME_2[[#This Row],[Customer type]:[Customer type]],Calc_TUR_ENV_2[[Rate type]:[Rate type]],OP_RatesTU_SME_2[[#This Row],[Rate name]:[Rate name]]),\"-\")),\n\"-\")","v":0},{"$f":"IFERROR(\nIF(OP_RatesTU_SME_2[[#This Row],[Cost element]:[Cost element]]=\"Network\",\nINDEX(Calc_TUR_Net_2[[Ausnet]:[United Energy]],MATCH(1,(Calc_TUR_Net_2[[Customer type]:[Customer type]]=OP_RatesTU_SME_2[[#This Row],[Customer type]:[Customer type]])*(Calc_TUR_Net_2[[Rate type]:[Rate type]]=OP_RatesTU_SME_2[[#This Row],[Rate name]:[Rate name]]),0),MATCH(OP_RatesTU_SME_2[[#Headers],[Jemena]],Calc_TUR_Net_2[[#Headers],[Ausnet]:[United Energy]],0)),\n\nIF(OP_RatesTU_SME_2[[#This Row],[Cost element]:[Cost element]]=\"Environmental\",\nSUMIFS(INDEX(Calc_TUR_ENV_2[[Ausnet]:[United Energy]],0,MATCH(OP_RatesTU_SME_2[[#Headers],[Jemena]],Calc_TUR_ENV_2[[#Headers],[Ausnet]:[United Energy]],0)),\nCalc_TUR_ENV_2[[Customer type]:[Customer type]],OP_RatesTU_SME_2[[#This Row],[Customer type]:[Customer type]],Calc_TUR_ENV_2[[Rate type]:[Rate type]],OP_RatesTU_SME_2[[#This Row],[Rate name]:[Rate name]]),\"-\")),\n\"-\")","v":0},{"$f":"IFERROR(\nIF(OP_RatesTU_SME_2[[#This Row],[Cost element]:[Cost element]]=\"Network\",\nINDEX(Calc_TUR_Net_2[[Ausnet]:[United Energy]],MATCH(1,(Calc_TUR_Net_2[[Customer type]:[Customer type]]=OP_RatesTU_SME_2[[#This Row],[Customer type]:[Customer type]])*(Calc_TUR_Net_2[[Rate type]:[Rate type]]=OP_RatesTU_SME_2[[#This Row],[Rate name]:[Rate name]]),0),MATCH(OP_RatesTU_SME_2[[#Headers],[Powercor]],Calc_TUR_Net_2[[#Headers],[Ausnet]:[United Energy]],0)),\n\nIF(OP_RatesTU_SME_2[[#This Row],[Cost element]:[Cost element]]=\"Environmental\",\nSUMIFS(INDEX(Calc_TUR_ENV_2[[Ausnet]:[United Energy]],0,MATCH(OP_RatesTU_SME_2[[#Headers],[Powercor]],Calc_TUR_ENV_2[[#Headers],[Ausnet]:[United Energy]],0)),\nCalc_TUR_ENV_2[[Customer type]:[Customer type]],OP_RatesTU_SME_2[[#This Row],[Customer type]:[Customer type]],Calc_TUR_ENV_2[[Rate type]:[Rate type]],OP_RatesTU_SME_2[[#This Row],[Rate name]:[Rate name]]),\"-\")),\n\"-\")","v":0},{"$f":"IFERROR(\nIF(OP_RatesTU_SME_2[[#This Row],[Cost element]:[Cost element]]=\"Network\",\nINDEX(Calc_TUR_Net_2[[Ausnet]:[United Energy]],MATCH(1,(Calc_TUR_Net_2[[Customer type]:[Customer type]]=OP_RatesTU_SME_2[[#This Row],[Customer type]:[Customer type]])*(Calc_TUR_Net_2[[Rate type]:[Rate type]]=OP_RatesTU_SME_2[[#This Row],[Rate name]:[Rate name]]),0),MATCH(OP_RatesTU_SME_2[[#Headers],[United Energy]],Calc_TUR_Net_2[[#Headers],[Ausnet]:[United Energy]],0)),\n\nIF(OP_RatesTU_SME_2[[#This Row],[Cost element]:[Cost element]]=\"Environmental\",\nSUMIFS(INDEX(Calc_TUR_ENV_2[[Ausnet]:[United Energy]],0,MATCH(OP_RatesTU_SME_2[[#Headers],[United Energy]],Calc_TUR_ENV_2[[#Headers],[Ausnet]:[United Energy]],0)),\nCalc_TUR_ENV_2[[Customer type]:[Customer type]],OP_RatesTU_SME_2[[#This Row],[Customer type]:[Customer type]],Calc_TUR_ENV_2[[Rate type]:[Rate type]],OP_RatesTU_SME_2[[#This Row],[Rate name]:[Rate name]]),\"-\")),\n\"-\")","v":0}]
[null,null,"Single rate","$/kWh","Residential","Environmental",{"$f":"IFERROR(\nIF(OP_RatesTU_RES_2[[#This Row],[Cost element]:[Cost element]]=\"Network\",\nIF(OP_RatesTU_RES_2[[#This Row],[Rate name]:[Rate name]]<>\"Controlled load\",\nINDEX(Calc_TUR_Net_2[[Ausnet]:[United Energy]],MATCH(1,(Calc_TUR_Net_2[[Customer type]:[Customer type]]=OP_RatesTU_RES_2[[#This Row],[Customer type]:[Customer type]])*(Calc_TUR_Net_2[[Rate type]:[Rate type]]=OP_RatesTU_RES_2[[#This Row],[Rate name]:[Rate name]]),0),MATCH(OP_RatesTU_RES_2[[#Headers],[Ausnet]],Calc_TUR_Net_2[[#Headers],[Ausnet]:[United Energy]],0)),\n\nINDEX(Calc_TUR_NetCL_2[[Ausnet]:[United Energy]],MATCH(OP_RatesTU_RES_2[[#This Row],[Customer type]:[Customer type]],Calc_TUR_NetCL_2[[Customer type]:[Customer type]],0),MATCH(OP_RatesTU_RES_2[[#Headers],[Ausnet]],Calc_TUR_NetCL_2[[#Headers],[Ausnet]:[United Energy]],0))),\n\n\nIF(OP_RatesTU_RES_2[[#This Row],[Cost element]:[Cost element]]=\"Environmental\",\nSUMIFS(INDEX(Calc_TUR_ENV_2[[Ausnet]:[United Energy]],0,MATCH(OP_RatesTU_RES_2[[#Headers],[Ausnet]],Calc_TUR_ENV_2[[#Headers],[Ausnet]:[United Energy]],0)),\nCalc_TUR_ENV_2[[Customer type]:[Customer type]],OP_RatesTU_RES_2[[#This Row],[Customer type]:[Customer type]],Calc_TUR_ENV_2[[Rate type]:[Rate type]],OP_RatesTU_RES_2[[#This Row],[Rate name]:[Rate name]]),\n\"-\")),\"-\")","v":0},{"$f":"IFERROR(\nIF(OP_RatesTU_RES_2[[#This Row],[Cost element]:[Cost element]]=\"Network\",\nIF(OP_RatesTU_RES_2[[#This Row],[Rate name]:[Rate name]]<>\"Controlled load\",\nINDEX(Calc_TUR_Net_2[[Ausnet]:[United Energy]],MATCH(1,(Calc_TUR_Net_2[[Customer type]:[Customer type]]=OP_RatesTU_RES_2[[#This Row],[Customer type]:[Customer type]])*(Calc_TUR_Net_2[[Rate type]:[Rate type]]=OP_RatesTU_RES_2[[#This Row],[Rate name]:[Rate name]]),0),MATCH(OP_RatesTU_RES_2[[#Headers],[Citipower]],Calc_TUR_Net_2[[#Headers],[Ausnet]:[United Energy]],0)),\n\nINDEX(Calc_TUR_NetCL_2[[Ausnet]:[United Energy]],MATCH(OP_RatesTU_RES_2[[#This Row],[Customer type]:[Customer type]],Calc_TUR_NetCL_2[[Customer type]:[Customer type]],0),MATCH(OP_RatesTU_RES_2[[#Headers],[Citipower]],Calc_TUR_NetCL_2[[#Headers],[Ausnet]:[United Energy]],0))),\n\n\nIF(OP_RatesTU_RES_2[[#This Row],[Cost element]:[Cost element]]=\"Environmental\",\nSUMIFS(INDEX(Calc_TUR_ENV_2[[Ausnet]:[United Energy]],0,MATCH(OP_RatesTU_RES_2[[#Headers],[Citipower]],Calc_TUR_ENV_2[[#Headers],[Ausnet]:[United Energy]],0)),\nCalc_TUR_ENV_2[[Customer type]:[Customer type]],OP_RatesTU_RES_2[[#This Row],[Customer type]:[Customer type]],Calc_TUR_ENV_2[[Rate type]:[Rate type]],OP_RatesTU_RES_2[[#This Row],[Rate name]:[Rate name]]),\n\"-\")),\"-\")","v":6.3586744515789766E-4},{"$f":"IFERROR(\nIF(OP_RatesTU_RES_2[[#This Row],[Cost element]:[Cost element]]=\"Network\",\nIF(OP_RatesTU_RES_2[[#This Row],[Rate name]:[Rate name]]<>\"Controlled load\",\nINDEX(Calc_TUR_Net_2[[Ausnet]:[United Energy]],MATCH(1,(Calc_TUR_Net_2[[Customer type]:[Customer type]]=OP_RatesTU_RES_2[[#This Row],[Customer type]:[Customer type]])*(Calc_TUR_Net_2[[Rate type]:[Rate type]]=OP_RatesTU_RES_2[[#This Row],[Rate name]:[Rate name]]),0),MATCH(OP_RatesTU_RES_2[[#Headers],[Jemena]],Calc_TUR_Net_2[[#Headers],[Ausnet]:[United Energy]],0)),\n\nINDEX(Calc_TUR_NetCL_2[[Ausnet]:[United Energy]],MATCH(OP_RatesTU_RES_2[[#This Row],[Customer type]:[Customer type]],Calc_TUR_NetCL_2[[Customer type]:[Customer type]],0),MATCH(OP_RatesTU_RES_2[[#Headers],[Jemena]],Calc_TUR_NetCL_2[[#Headers],[Ausnet]:[United Energy]],0))),\n\n\nIF(OP_RatesTU_RES_2[[#This Row],[Cost element]:[Cost element]]=\"Environmental\",\nSUMIFS(INDEX(Calc_TUR_ENV_2[[Ausnet]:[United Energy]],0,MATCH(OP_RatesTU_RES_2[[#Headers],[Jemena]],Calc_TUR_ENV_2[[#Headers],[Ausnet]:[United Energy]],0)),\nCalc_TUR_ENV_2[[Customer type]:[Customer type]],OP_RatesTU_RES_2[[#This Row],[Customer type]:[Customer type]],Calc_TUR_ENV_2[[Rate type]:[Rate type]],OP_RatesTU_RES_2[[#This Row],[Rate name]:[Rate name]]),\n\"-\")),\"-\")","v":6.360885634276712E-4},{"$f":"IFERROR(\nIF(OP_RatesTU_RES_2[[#This Row],[Cost element]:[Cost element]]=\"Network\",\nIF(OP_RatesTU_RES_2[[#This Row],[Rate name]:[Rate name]]<>\"Controlled load\",\nINDEX(Calc_TUR_Net_2[[Ausnet]:[United Energy]],MATCH(1,(Calc_TUR_Net_2[[Customer type]:[Customer type]]=OP_RatesTU_RES_2[[#This Row],[Customer type]:[Customer type]])*(Calc_TUR_Net_2[[Rate type]:[Rate type]]=OP_RatesTU_RES_2[[#This Row],[Rate name]:[Rate name]]),0),MATCH(OP_RatesTU_RES_2[[#Headers],[Powercor]],Calc_TUR_Net_2[[#Headers],[Ausnet]:[United Energy]],0)),\n\nINDEX(Calc_TUR_NetCL_2[[Ausnet]:[United Energy]],MATCH(OP_RatesTU_RES_2[[#This Row],[Customer type]:[Customer type]],Calc_TUR_NetCL_2[[Customer type]:[Customer type]],0),MATCH(OP_RatesTU_RES_2[[#Headers],[Powercor]],Calc_TUR_NetCL_2[[#Headers],[Ausnet]:[United Energy]],0))),\n\n\nIF(OP_RatesTU_RES_2[[#This Row],[Cost element]:[Cost element]]=\"Environmental\",\nSUMIFS(INDEX(Calc_TUR_ENV_2[[Ausnet]:[United Energy]],0,MATCH(OP_RatesTU_RES_2[[#Headers],[Powercor]],Calc_TUR_ENV_2[[#Headers],[Ausnet]:[United Energy]],0)),\nCalc_TUR_ENV_2[[Customer type]:[Customer type]],OP_RatesTU_RES_2[[#This Row],[Customer type]:[Customer type]],Calc_TUR_ENV_2[[Rate type]:[Rate type]],OP_RatesTU_RES_2[[#This Row],[Rate name]:[Rate name]]),\n\"-\")),\"-\")","v":6.5195693584001928E-4},{"$f":"IFERROR(\nIF(OP_RatesTU_RES_2[[#This Row],[Cost element]:[Cost element]]=\"Network\",\nIF(OP_RatesTU_RES_2[[#This Row],[Rate name]:[Rate name]]<>\"Controlled load\",\nINDEX(Calc_TUR_Net_2[[Ausnet]:[United Energy]],MATCH(1,(Calc_TUR_Net_2[[Customer type]:[Customer type]]=OP_RatesTU_RES_2[[#This Row],[Customer type]:[Customer type]])*(Calc_TUR_Net_2[[Rate type]:[Rate type]]=OP_RatesTU_RES_2[[#This Row],[Rate name]:[Rate name]]),0),MATCH(OP_RatesTU_RES_2[[#Headers],[United Energy]],Calc_TUR_Net_2[[#Headers],[Ausnet]:[United Energy]],0)),\n\nINDEX(Calc_TUR_NetCL_2[[Ausnet]:[United Energy]],MATCH(OP_RatesTU_RES_2[[#This Row],[Customer type]:[Customer type]],Calc_TUR_NetCL_2[[Customer type]:[Customer type]],0),MATCH(OP_RatesTU_RES_2[[#Headers],[United Energy]],Calc_TUR_NetCL_2[[#Headers],[Ausnet]:[United Energy]],0))),\n\n\nIF(OP_RatesTU_RES_2[[#This Row],[Cost element]:[Cost element]]=\"Environmental\",\nSUMIFS(INDEX(Calc_TUR_ENV_2[[Ausnet]:[United Energy]],0,MATCH(OP_RatesTU_RES_2[[#Headers],[United Energy]],Calc_TUR_ENV_2[[#Headers],[Ausnet]:[United Energy]],0)),\nCalc_TUR_ENV_2[[Customer type]:[Customer type]],OP_RatesTU_RES_2[[#This Row],[Customer type]:[Customer type]],Calc_TUR_ENV_2[[Rate type]:[Rate type]],OP_RatesTU_RES_2[[#This Row],[Rate name]:[Rate name]]),\n\"-\")),\"-\")","v":6.3705837898588545E-4},null,"Single rate","$/kWh","Small business","Environmental",{"$f":"IFERROR(\nIF(OP_RatesTU_SME_2[[#This Row],[Cost element]:[Cost element]]=\"Network\",\nINDEX(Calc_TUR_Net_2[[Ausnet]:[United Energy]],MATCH(1,(Calc_TUR_Net_2[[Customer type]:[Customer type]]=OP_RatesTU_SME_2[[#This Row],[Customer type]:[Customer type]])*(Calc_TUR_Net_2[[Rate type]:[Rate type]]=OP_RatesTU_SME_2[[#This Row],[Rate name]:[Rate name]]),0),MATCH(OP_RatesTU_SME_2[[#Headers],[Ausnet]],Calc_TUR_Net_2[[#Headers],[Ausnet]:[United Energy]],0)),\n\nIF(OP_RatesTU_SME_2[[#This Row],[Cost element]:[Cost element]]=\"Environmental\",\nSUMIFS(INDEX(Calc_TUR_ENV_2[[Ausnet]:[United Energy]],0,MATCH(OP_RatesTU_SME_2[[#Headers],[Ausnet]],Calc_TUR_ENV_2[[#Headers],[Ausnet]:[United Energy]],0)),\nCalc_TUR_ENV_2[[Customer type]:[Customer type]],OP_RatesTU_SME_2[[#This Row],[Customer type]:[Customer type]],Calc_TUR_ENV_2[[Rate type]:[Rate type]],OP_RatesTU_SME_2[[#This Row],[Rate name]:[Rate name]]),\"-\")),\n\"-\")","v":0},{"$f":"IFERROR(\nIF(OP_RatesTU_SME_2[[#This Row],[Cost element]:[Cost element]]=\"Network\",\nINDEX(Calc_TUR_Net_2[[Ausnet]:[United Energy]],MATCH(1,(Calc_TUR_Net_2[[Customer type]:[Customer type]]=OP_RatesTU_SME_2[[#This Row],[Customer type]:[Customer type]])*(Calc_TUR_Net_2[[Rate type]:[Rate type]]=OP_RatesTU_SME_2[[#This Row],[Rate name]:[Rate name]]),0),MATCH(OP_RatesTU_SME_2[[#Headers],[Citipower]],Calc_TUR_Net_2[[#Headers],[Ausnet]:[United Energy]],0)),\n\nIF(OP_RatesTU_SME_2[[#This Row],[Cost element]:[Cost element]]=\"Environmental\",\nSUMIFS(INDEX(Calc_TUR_ENV_2[[Ausnet]:[United Energy]],0,MATCH(OP_RatesTU_SME_2[[#Headers],[Citipower]],Calc_TUR_ENV_2[[#Headers],[Ausnet]:[United Energy]],0)),\nCalc_TUR_ENV_2[[Customer type]:[Customer type]],OP_RatesTU_SME_2[[#This Row],[Customer type]:[Customer type]],Calc_TUR_ENV_2[[Rate type]:[Rate type]],OP_RatesTU_SME_2[[#This Row],[Rate name]:[Rate name]]),\"-\")),\n\"-\")","v":6.3586744515789766E-4},{"$f":"IFERROR(\nIF(OP_RatesTU_SME_2[[#This Row],[Cost element]:[Cost element]]=\"Network\",\nINDEX(Calc_TUR_Net_2[[Ausnet]:[United Energy]],MATCH(1,(Calc_TUR_Net_2[[Customer type]:[Customer type]]=OP_RatesTU_SME_2[[#This Row],[Customer type]:[Customer type]])*(Calc_TUR_Net_2[[Rate type]:[Rate type]]=OP_RatesTU_SME_2[[#This Row],[Rate name]:[Rate name]]),0),MATCH(OP_RatesTU_SME_2[[#Headers],[Jemena]],Calc_TUR_Net_2[[#Headers],[Ausnet]:[United Energy]],0)),\n\nIF(OP_RatesTU_SME_2[[#This Row],[Cost element]:[Cost element]]=\"Environmental\",\nSUMIFS(INDEX(Calc_TUR_ENV_2[[Ausnet]:[United Energy]],0,MATCH(OP_RatesTU_SME_2[[#Headers],[Jemena]],Calc_TUR_ENV_2[[#Headers],[Ausnet]:[United Energy]],0)),\nCalc_TUR_ENV_2[[Customer type]:[Customer type]],OP_RatesTU_SME_2[[#This Row],[Customer type]:[Customer type]],Calc_TUR_ENV_2[[Rate type]:[Rate type]],OP_RatesTU_SME_2[[#This Row],[Rate name]:[Rate name]]),\"-\")),\n\"-\")","v":6.360885634276712E-4},{"$f":"IFERROR(\nIF(OP_RatesTU_SME_2[[#This Row],[Cost element]:[Cost element]]=\"Network\",\nINDEX(Calc_TUR_Net_2[[Ausnet]:[United Energy]],MATCH(1,(Calc_TUR_Net_2[[Customer type]:[Customer type]]=OP_RatesTU_SME_2[[#This Row],[Customer type]:[Customer type]])*(Calc_TUR_Net_2[[Rate type]:[Rate type]]=OP_RatesTU_SME_2[[#This Row],[Rate name]:[Rate name]]),0),MATCH(OP_RatesTU_SME_2[[#Headers],[Powercor]],Calc_TUR_Net_2[[#Headers],[Ausnet]:[United Energy]],0)),\n\nIF(OP_RatesTU_SME_2[[#This Row],[Cost element]:[Cost element]]=\"Environmental\",\nSUMIFS(INDEX(Calc_TUR_ENV_2[[Ausnet]:[United Energy]],0,MATCH(OP_RatesTU_SME_2[[#Headers],[Powercor]],Calc_TUR_ENV_2[[#Headers],[Ausnet]:[United Energy]],0)),\nCalc_TUR_ENV_2[[Customer type]:[Customer type]],OP_RatesTU_SME_2[[#This Row],[Customer type]:[Customer type]],Calc_TUR_ENV_2[[Rate type]:[Rate type]],OP_RatesTU_SME_2[[#This Row],[Rate name]:[Rate name]]),\"-\")),\n\"-\")","v":6.5195693584001928E-4},{"$f":"IFERROR(\nIF(OP_RatesTU_SME_2[[#This Row],[Cost element]:[Cost element]]=\"Network\",\nINDEX(Calc_TUR_Net_2[[Ausnet]:[United Energy]],MATCH(1,(Calc_TUR_Net_2[[Customer type]:[Customer type]]=OP_RatesTU_SME_2[[#This Row],[Customer type]:[Customer type]])*(Calc_TUR_Net_2[[Rate type]:[Rate type]]=OP_RatesTU_SME_2[[#This Row],[Rate name]:[Rate name]]),0),MATCH(OP_RatesTU_SME_2[[#Headers],[United Energy]],Calc_TUR_Net_2[[#Headers],[Ausnet]:[United Energy]],0)),\n\nIF(OP_RatesTU_SME_2[[#This Row],[Cost element]:[Cost element]]=\"Environmental\",\nSUMIFS(INDEX(Calc_TUR_ENV_2[[Ausnet]:[United Energy]],0,MATCH(OP_RatesTU_SME_2[[#Headers],[United Energy]],Calc_TUR_ENV_2[[#Headers],[Ausnet]:[United Energy]],0)),\nCalc_TUR_ENV_2[[Customer type]:[Customer type]],OP_RatesTU_SME_2[[#This Row],[Customer type]:[Customer type]],Calc_TUR_ENV_2[[Rate type]:[Rate type]],OP_RatesTU_SME_2[[#This Row],[Rate name]:[Rate name]]),\"-\")),\n\"-\")","v":6.3705837898588545E-4}]
[null,null,"Peak","$/kWh","Residential","Environmental",{"$f":"IFERROR(\nIF(OP_RatesTU_RES_2[[#This Row],[Cost element]:[Cost element]]=\"Network\",\nIF(OP_RatesTU_RES_2[[#This Row],[Rate name]:[Rate name]]<>\"Controlled load\",\nINDEX(Calc_TUR_Net_2[[Ausnet]:[United Energy]],MATCH(1,(Calc_TUR_Net_2[[Customer type]:[Customer type]]=OP_RatesTU_RES_2[[#This Row],[Customer type]:[Customer type]])*(Calc_TUR_Net_2[[Rate type]:[Rate type]]=OP_RatesTU_RES_2[[#This Row],[Rate name]:[Rate name]]),0),MATCH(OP_RatesTU_RES_2[[#Headers],[Ausnet]],Calc_TUR_Net_2[[#Headers],[Ausnet]:[United Energy]],0)),\n\nINDEX(Calc_TUR_NetCL_2[[Ausnet]:[United Energy]],MATCH(OP_RatesTU_RES_2[[#This Row],[Customer type]:[Customer type]],Calc_TUR_NetCL_2[[Customer type]:[Customer type]],0),MATCH(OP_RatesTU_RES_2[[#Headers],[Ausnet]],Calc_TUR_NetCL_2[[#Headers],[Ausnet]:[United Energy]],0))),\n\n\nIF(OP_RatesTU_RES_2[[#This Row],[Cost element]:[Cost element]]=\"Environmental\",\nSUMIFS(INDEX(Calc_TUR_ENV_2[[Ausnet]:[United Energy]],0,MATCH(OP_RatesTU_RES_2[[#Headers],[Ausnet]],Calc_TUR_ENV_2[[#Headers],[Ausnet]:[United Energy]],0)),\nCalc_TUR_ENV_2[[Customer type]:[Customer type]],OP_RatesTU_RES_2[[#This Row],[Customer type]:[Customer type]],Calc_TUR_ENV_2[[Rate type]:[Rate type]],OP_RatesTU_RES_2[[#This Row],[Rate name]:[Rate name]]),\n\"-\")),\"-\")","v":6.604688478961399E-4},{"$f":"IFERROR(\nIF(OP_RatesTU_RES_2[[#This Row],[Cost element]:[Cost element]]=\"Network\",\nIF(OP_RatesTU_RES_2[[#This Row],[Rate name]:[Rate name]]<>\"Controlled load\",\nINDEX(Calc_TUR_Net_2[[Ausnet]:[United Energy]],MATCH(1,(Calc_TUR_Net_2[[Customer type]:[Customer type]]=OP_RatesTU_RES_2[[#This Row],[Customer type]:[Customer type]])*(Calc_TUR_Net_2[[Rate type]:[Rate type]]=OP_RatesTU_RES_2[[#This Row],[Rate name]:[Rate name]]),0),MATCH(OP_RatesTU_RES_2[[#Headers],[Citipower]],Calc_TUR_Net_2[[#Headers],[Ausnet]:[United Energy]],0)),\n\nINDEX(Calc_TUR_NetCL_2[[Ausnet]:[United Energy]],MATCH(OP_RatesTU_RES_2[[#This Row],[Customer type]:[Customer type]],Calc_TUR_NetCL_2[[Customer type]:[Customer type]],0),MATCH(OP_RatesTU_RES_2[[#Headers],[Citipower]],Calc_TUR_NetCL_2[[#Headers],[Ausnet]:[United Energy]],0))),\n\n\nIF(OP_RatesTU_RES_2[[#This Row],[Cost element]:[Cost element]]=\"Environmental\",\nSUMIFS(INDEX(Calc_TUR_ENV_2[[Ausnet]:[United Energy]],0,MATCH(OP_RatesTU_RES_2[[#Headers],[Citipower]],Calc_TUR_ENV_2[[#Headers],[Ausnet]:[United Energy]],0)),\nCalc_TUR_ENV_2[[Customer type]:[Customer type]],OP_RatesTU_RES_2[[#This Row],[Customer type]:[Customer type]],Calc_TUR_ENV_2[[Rate type]:[Rate type]],OP_RatesTU_RES_2[[#This Row],[Rate name]:[Rate name]]),\n\"-\")),\"-\")","v":6.3586744515789766E-4},{"$f":"IFERROR(\nIF(OP_RatesTU_RES_2[[#This Row],[Cost element]:[Cost element]]=\"Network\",\nIF(OP_RatesTU_RES_2[[#This Row],[Rate name]:[Rate name]]<>\"Controlled load\",\nINDEX(Calc_TUR_Net_2[[Ausnet]:[United Energy]],MATCH(1,(Calc_TUR_Net_2[[Customer type]:[Customer type]]=OP_RatesTU_RES_2[[#This Row],[Customer type]:[Customer type]])*(Calc_TUR_Net_2[[Rate type]:[Rate type]]=OP_RatesTU_RES_2[[#This Row],[Rate name]:[Rate name]]),0),MATCH(OP_RatesTU_RES_2[[#Headers],[Jemena]],Calc_TUR_Net_2[[#Headers],[Ausnet]:[United Energy]],0)),\n\nINDEX(Calc_TUR_NetCL_2[[Ausnet]:[United Energy]],MATCH(OP_RatesTU_RES_2[[#This Row],[Customer type]:[Customer type]],Calc_TUR_NetCL_2[[Customer type]:[Customer type]],0),MATCH(OP_RatesTU_RES_2[[#Headers],[Jemena]],Calc_TUR_NetCL_2[[#Headers],[Ausnet]:[United Energy]],0))),\n\n\nIF(OP_RatesTU_RES_2[[#This Row],[Cost element]:[Cost element]]=\"Environmental\",\nSUMIFS(INDEX(Calc_TUR_ENV_2[[Ausnet]:[United Energy]],0,MATCH(OP_RatesTU_RES_2[[#Headers],[Jemena]],Calc_TUR_ENV_2[[#Headers],[Ausnet]:[United Energy]],0)),\nCalc_TUR_ENV_2[[Customer type]:[Customer type]],OP_RatesTU_RES_2[[#This Row],[Customer type]:[Customer type]],Calc_TUR_ENV_2[[Rate type]:[Rate type]],OP_RatesTU_RES_2[[#This Row],[Rate name]:[Rate name]]),\n\"-\")),\"-\")","v":6.360885634276712E-4},{"$f":"IFERROR(\nIF(OP_RatesTU_RES_2[[#This Row],[Cost element]:[Cost element]]=\"Network\",\nIF(OP_RatesTU_RES_2[[#This Row],[Rate name]:[Rate name]]<>\"Controlled load\",\nINDEX(Calc_TUR_Net_2[[Ausnet]:[United Energy]],MATCH(1,(Calc_TUR_Net_2[[Customer type]:[Customer type]]=OP_RatesTU_RES_2[[#This Row],[Customer type]:[Customer type]])*(Calc_TUR_Net_2[[Rate type]:[Rate type]]=OP_RatesTU_RES_2[[#This Row],[Rate name]:[Rate name]]),0),MATCH(OP_RatesTU_RES_2[[#Headers],[Powercor]],Calc_TUR_Net_2[[#Headers],[Ausnet]:[United Energy]],0)),\n\nINDEX(Calc_TUR_NetCL_2[[Ausnet]:[United Energy]],MATCH(OP_RatesTU_RES_2[[#This Row],[Customer type]:[Customer type]],Calc_TUR_NetCL_2[[Customer type]:[Customer type]],0),MATCH(OP_RatesTU_RES_2[[#Headers],[Powercor]],Calc_TUR_NetCL_2[[#Headers],[Ausnet]:[United Energy]],0))),\n\n\nIF(OP_RatesTU_RES_2[[#This Row],[Cost element]:[Cost element]]=\"Environmental\",\nSUMIFS(INDEX(Calc_TUR_ENV_2[[Ausnet]:[United Energy]],0,MATCH(OP_RatesTU_RES_2[[#Headers],[Powercor]],Calc_TUR_ENV_2[[#Headers],[Ausnet]:[United Energy]],0)),\nCalc_TUR_ENV_2[[Customer type]:[Customer type]],OP_RatesTU_RES_2[[#This Row],[Customer type]:[Customer type]],Calc_TUR_ENV_2[[Rate type]:[Rate type]],OP_RatesTU_RES_2[[#This Row],[Rate name]:[Rate name]]),\n\"-\")),\"-\")","v":6.5195693584001928E-4},{"$f":"IFERROR(\nIF(OP_RatesTU_RES_2[[#This Row],[Cost element]:[Cost element]]=\"Network\",\nIF(OP_RatesTU_RES_2[[#This Row],[Rate name]:[Rate name]]<>\"Controlled load\",\nINDEX(Calc_TUR_Net_2[[Ausnet]:[United Energy]],MATCH(1,(Calc_TUR_Net_2[[Customer type]:[Customer type]]=OP_RatesTU_RES_2[[#This Row],[Customer type]:[Customer type]])*(Calc_TUR_Net_2[[Rate type]:[Rate type]]=OP_RatesTU_RES_2[[#This Row],[Rate name]:[Rate name]]),0),MATCH(OP_RatesTU_RES_2[[#Headers],[United Energy]],Calc_TUR_Net_2[[#Headers],[Ausnet]:[United Energy]],0)),\n\nINDEX(Calc_TUR_NetCL_2[[Ausnet]:[United Energy]],MATCH(OP_RatesTU_RES_2[[#This Row],[Customer type]:[Customer type]],Calc_TUR_NetCL_2[[Customer type]:[Customer type]],0),MATCH(OP_RatesTU_RES_2[[#Headers],[United Energy]],Calc_TUR_NetCL_2[[#Headers],[Ausnet]:[United Energy]],0))),\n\n\nIF(OP_RatesTU_RES_2[[#This Row],[Cost element]:[Cost element]]=\"Environmental\",\nSUMIFS(INDEX(Calc_TUR_ENV_2[[Ausnet]:[United Energy]],0,MATCH(OP_RatesTU_RES_2[[#Headers],[United Energy]],Calc_TUR_ENV_2[[#Headers],[Ausnet]:[United Energy]],0)),\nCalc_TUR_ENV_2[[Customer type]:[Customer type]],OP_RatesTU_RES_2[[#This Row],[Customer type]:[Customer type]],Calc_TUR_ENV_2[[Rate type]:[Rate type]],OP_RatesTU_RES_2[[#This Row],[Rate name]:[Rate name]]),\n\"-\")),\"-\")","v":6.3705837898588545E-4},null,"Peak","$/kWh","Small business","Environmental",{"$f":"IFERROR(\nIF(OP_RatesTU_SME_2[[#This Row],[Cost element]:[Cost element]]=\"Network\",\nINDEX(Calc_TUR_Net_2[[Ausnet]:[United Energy]],MATCH(1,(Calc_TUR_Net_2[[Customer type]:[Customer type]]=OP_RatesTU_SME_2[[#This Row],[Customer type]:[Customer type]])*(Calc_TUR_Net_2[[Rate type]:[Rate type]]=OP_RatesTU_SME_2[[#This Row],[Rate name]:[Rate name]]),0),MATCH(OP_RatesTU_SME_2[[#Headers],[Ausnet]],Calc_TUR_Net_2[[#Headers],[Ausnet]:[United Energy]],0)),\n\nIF(OP_RatesTU_SME_2[[#This Row],[Cost element]:[Cost element]]=\"Environmental\",\nSUMIFS(INDEX(Calc_TUR_ENV_2[[Ausnet]:[United Energy]],0,MATCH(OP_RatesTU_SME_2[[#Headers],[Ausnet]],Calc_TUR_ENV_2[[#Headers],[Ausnet]:[United Energy]],0)),\nCalc_TUR_ENV_2[[Customer type]:[Customer type]],OP_RatesTU_SME_2[[#This Row],[Customer type]:[Customer type]],Calc_TUR_ENV_2[[Rate type]:[Rate type]],OP_RatesTU_SME_2[[#This Row],[Rate name]:[Rate name]]),\"-\")),\n\"-\")","v":6.604688478961399E-4},{"$f":"IFERROR(\nIF(OP_RatesTU_SME_2[[#This Row],[Cost element]:[Cost element]]=\"Network\",\nINDEX(Calc_TUR_Net_2[[Ausnet]:[United Energy]],MATCH(1,(Calc_TUR_Net_2[[Customer type]:[Customer type]]=OP_RatesTU_SME_2[[#This Row],[Customer type]:[Customer type]])*(Calc_TUR_Net_2[[Rate type]:[Rate type]]=OP_RatesTU_SME_2[[#This Row],[Rate name]:[Rate name]]),0),MATCH(OP_RatesTU_SME_2[[#Headers],[Citipower]],Calc_TUR_Net_2[[#Headers],[Ausnet]:[United Energy]],0)),\n\nIF(OP_RatesTU_SME_2[[#This Row],[Cost element]:[Cost element]]=\"Environmental\",\nSUMIFS(INDEX(Calc_TUR_ENV_2[[Ausnet]:[United Energy]],0,MATCH(OP_RatesTU_SME_2[[#Headers],[Citipower]],Calc_TUR_ENV_2[[#Headers],[Ausnet]:[United Energy]],0)),\nCalc_TUR_ENV_2[[Customer type]:[Customer type]],OP_RatesTU_SME_2[[#This Row],[Customer type]:[Customer type]],Calc_TUR_ENV_2[[Rate type]:[Rate type]],OP_RatesTU_SME_2[[#This Row],[Rate name]:[Rate name]]),\"-\")),\n\"-\")","v":6.3586744515789766E-4},{"$f":"IFERROR(\nIF(OP_RatesTU_SME_2[[#This Row],[Cost element]:[Cost element]]=\"Network\",\nINDEX(Calc_TUR_Net_2[[Ausnet]:[United Energy]],MATCH(1,(Calc_TUR_Net_2[[Customer type]:[Customer type]]=OP_RatesTU_SME_2[[#This Row],[Customer type]:[Customer type]])*(Calc_TUR_Net_2[[Rate type]:[Rate type]]=OP_RatesTU_SME_2[[#This Row],[Rate name]:[Rate name]]),0),MATCH(OP_RatesTU_SME_2[[#Headers],[Jemena]],Calc_TUR_Net_2[[#Headers],[Ausnet]:[United Energy]],0)),\n\nIF(OP_RatesTU_SME_2[[#This Row],[Cost element]:[Cost element]]=\"Environmental\",\nSUMIFS(INDEX(Calc_TUR_ENV_2[[Ausnet]:[United Energy]],0,MATCH(OP_RatesTU_SME_2[[#Headers],[Jemena]],Calc_TUR_ENV_2[[#Headers],[Ausnet]:[United Energy]],0)),\nCalc_TUR_ENV_2[[Customer type]:[Customer type]],OP_RatesTU_SME_2[[#This Row],[Customer type]:[Customer type]],Calc_TUR_ENV_2[[Rate type]:[Rate type]],OP_RatesTU_SME_2[[#This Row],[Rate name]:[Rate name]]),\"-\")),\n\"-\")","v":6.360885634276712E-4},{"$f":"IFERROR(\nIF(OP_RatesTU_SME_2[[#This Row],[Cost element]:[Cost element]]=\"Network\",\nINDEX(Calc_TUR_Net_2[[Ausnet]:[United Energy]],MATCH(1,(Calc_TUR_Net_2[[Customer type]:[Customer type]]=OP_RatesTU_SME_2[[#This Row],[Customer type]:[Customer type]])*(Calc_TUR_Net_2[[Rate type]:[Rate type]]=OP_RatesTU_SME_2[[#This Row],[Rate name]:[Rate name]]),0),MATCH(OP_RatesTU_SME_2[[#Headers],[Powercor]],Calc_TUR_Net_2[[#Headers],[Ausnet]:[United Energy]],0)),\n\nIF(OP_RatesTU_SME_2[[#This Row],[Cost element]:[Cost element]]=\"Environmental\",\nSUMIFS(INDEX(Calc_TUR_ENV_2[[Ausnet]:[United Energy]],0,MATCH(OP_RatesTU_SME_2[[#Headers],[Powercor]],Calc_TUR_ENV_2[[#Headers],[Ausnet]:[United Energy]],0)),\nCalc_TUR_ENV_2[[Customer type]:[Customer type]],OP_RatesTU_SME_2[[#This Row],[Customer type]:[Customer type]],Calc_TUR_ENV_2[[Rate type]:[Rate type]],OP_RatesTU_SME_2[[#This Row],[Rate name]:[Rate name]]),\"-\")),\n\"-\")","v":6.5195693584001928E-4},{"$f":"IFERROR(\nIF(OP_RatesTU_SME_2[[#This Row],[Cost element]:[Cost element]]=\"Network\",\nINDEX(Calc_TUR_Net_2[[Ausnet]:[United Energy]],MATCH(1,(Calc_TUR_Net_2[[Customer type]:[Customer type]]=OP_RatesTU_SME_2[[#This Row],[Customer type]:[Customer type]])*(Calc_TUR_Net_2[[Rate type]:[Rate type]]=OP_RatesTU_SME_2[[#This Row],[Rate name]:[Rate name]]),0),MATCH(OP_RatesTU_SME_2[[#Headers],[United Energy]],Calc_TUR_Net_2[[#Headers],[Ausnet]:[United Energy]],0)),\n\nIF(OP_RatesTU_SME_2[[#This Row],[Cost element]:[Cost element]]=\"Environmental\",\nSUMIFS(INDEX(Calc_TUR_ENV_2[[Ausnet]:[United Energy]],0,MATCH(OP_RatesTU_SME_2[[#Headers],[United Energy]],Calc_TUR_ENV_2[[#Headers],[Ausnet]:[United Energy]],0)),\nCalc_TUR_ENV_2[[Customer type]:[Customer type]],OP_RatesTU_SME_2[[#This Row],[Customer type]:[Customer type]],Calc_TUR_ENV_2[[Rate type]:[Rate type]],OP_RatesTU_SME_2[[#This Row],[Rate name]:[Rate name]]),\"-\")),\n\"-\")","v":6.3705837898588545E-4}]
[null,null,"Off peak","$/kWh","Residential","Environmental",{"$f":"IFERROR(\nIF(OP_RatesTU_RES_2[[#This Row],[Cost element]:[Cost element]]=\"Network\",\nIF(OP_RatesTU_RES_2[[#This Row],[Rate name]:[Rate name]]<>\"Controlled load\",\nINDEX(Calc_TUR_Net_2[[Ausnet]:[United Energy]],MATCH(1,(Calc_TUR_Net_2[[Customer type]:[Customer type]]=OP_RatesTU_RES_2[[#This Row],[Customer type]:[Customer type]])*(Calc_TUR_Net_2[[Rate type]:[Rate type]]=OP_RatesTU_RES_2[[#This Row],[Rate name]:[Rate name]]),0),MATCH(OP_RatesTU_RES_2[[#Headers],[Ausnet]],Calc_TUR_Net_2[[#Headers],[Ausnet]:[United Energy]],0)),\n\nINDEX(Calc_TUR_NetCL_2[[Ausnet]:[United Energy]],MATCH(OP_RatesTU_RES_2[[#This Row],[Customer type]:[Customer type]],Calc_TUR_NetCL_2[[Customer type]:[Customer type]],0),MATCH(OP_RatesTU_RES_2[[#Headers],[Ausnet]],Calc_TUR_NetCL_2[[#Headers],[Ausnet]:[United Energy]],0))),\n\n\nIF(OP_RatesTU_RES_2[[#This Row],[Cost element]:[Cost element]]=\"Environmental\",\nSUMIFS(INDEX(Calc_TUR_ENV_2[[Ausnet]:[United Energy]],0,MATCH(OP_RatesTU_RES_2[[#Headers],[Ausnet]],Calc_TUR_ENV_2[[#Headers],[Ausnet]:[United Energy]],0)),\nCalc_TUR_ENV_2[[Customer type]:[Customer type]],OP_RatesTU_RES_2[[#This Row],[Customer type]:[Customer type]],Calc_TUR_ENV_2[[Rate type]:[Rate type]],OP_RatesTU_RES_2[[#This Row],[Rate name]:[Rate name]]),\n\"-\")),\"-\")","v":6.604688478961399E-4},{"$f":"IFERROR(\nIF(OP_RatesTU_RES_2[[#This Row],[Cost element]:[Cost element]]=\"Network\",\nIF(OP_RatesTU_RES_2[[#This Row],[Rate name]:[Rate name]]<>\"Controlled load\",\nINDEX(Calc_TUR_Net_2[[Ausnet]:[United Energy]],MATCH(1,(Calc_TUR_Net_2[[Customer type]:[Customer type]]=OP_RatesTU_RES_2[[#This Row],[Customer type]:[Customer type]])*(Calc_TUR_Net_2[[Rate type]:[Rate type]]=OP_RatesTU_RES_2[[#This Row],[Rate name]:[Rate name]]),0),MATCH(OP_RatesTU_RES_2[[#Headers],[Citipower]],Calc_TUR_Net_2[[#Headers],[Ausnet]:[United Energy]],0)),\n\nINDEX(Calc_TUR_NetCL_2[[Ausnet]:[United Energy]],MATCH(OP_RatesTU_RES_2[[#This Row],[Customer type]:[Customer type]],Calc_TUR_NetCL_2[[Customer type]:[Customer type]],0),MATCH(OP_RatesTU_RES_2[[#Headers],[Citipower]],Calc_TUR_NetCL_2[[#Headers],[Ausnet]:[United Energy]],0))),\n\n\nIF(OP_RatesTU_RES_2[[#This Row],[Cost element]:[Cost element]]=\"Environmental\",\nSUMIFS(INDEX(Calc_TUR_ENV_2[[Ausnet]:[United Energy]],0,MATCH(OP_RatesTU_RES_2[[#Headers],[Citipower]],Calc_TUR_ENV_2[[#Headers],[Ausnet]:[United Energy]],0)),\nCalc_TUR_ENV_2[[Customer type]:[Customer type]],OP_RatesTU_RES_2[[#This Row],[Customer type]:[Customer type]],Calc_TUR_ENV_2[[Rate type]:[Rate type]],OP_RatesTU_RES_2[[#This Row],[Rate name]:[Rate name]]),\n\"-\")),\"-\")","v":6.3586744515789766E-4},{"$f":"IFERROR(\nIF(OP_RatesTU_RES_2[[#This Row],[Cost element]:[Cost element]]=\"Network\",\nIF(OP_RatesTU_RES_2[[#This Row],[Rate name]:[Rate name]]<>\"Controlled load\",\nINDEX(Calc_TUR_Net_2[[Ausnet]:[United Energy]],MATCH(1,(Calc_TUR_Net_2[[Customer type]:[Customer type]]=OP_RatesTU_RES_2[[#This Row],[Customer type]:[Customer type]])*(Calc_TUR_Net_2[[Rate type]:[Rate type]]=OP_RatesTU_RES_2[[#This Row],[Rate name]:[Rate name]]),0),MATCH(OP_RatesTU_RES_2[[#Headers],[Jemena]],Calc_TUR_Net_2[[#Headers],[Ausnet]:[United Energy]],0)),\n\nINDEX(Calc_TUR_NetCL_2[[Ausnet]:[United Energy]],MATCH(OP_RatesTU_RES_2[[#This Row],[Customer type]:[Customer type]],Calc_TUR_NetCL_2[[Customer type]:[Customer type]],0),MATCH(OP_RatesTU_RES_2[[#Headers],[Jemena]],Calc_TUR_NetCL_2[[#Headers],[Ausnet]:[United Energy]],0))),\n\n\nIF(OP_RatesTU_RES_2[[#This Row],[Cost element]:[Cost element]]=\"Environmental\",\nSUMIFS(INDEX(Calc_TUR_ENV_2[[Ausnet]:[United Energy]],0,MATCH(OP_RatesTU_RES_2[[#Headers],[Jemena]],Calc_TUR_ENV_2[[#Headers],[Ausnet]:[United Energy]],0)),\nCalc_TUR_ENV_2[[Customer type]:[Customer type]],OP_RatesTU_RES_2[[#This Row],[Customer type]:[Customer type]],Calc_TUR_ENV_2[[Rate type]:[Rate type]],OP_RatesTU_RES_2[[#This Row],[Rate name]:[Rate name]]),\n\"-\")),\"-\")","v":6.360885634276712E-4},{"$f":"IFERROR(\nIF(OP_RatesTU_RES_2[[#This Row],[Cost element]:[Cost element]]=\"Network\",\nIF(OP_RatesTU_RES_2[[#This Row],[Rate name]:[Rate name]]<>\"Controlled load\",\nINDEX(Calc_TUR_Net_2[[Ausnet]:[United Energy]],MATCH(1,(Calc_TUR_Net_2[[Customer type]:[Customer type]]=OP_RatesTU_RES_2[[#This Row],[Customer type]:[Customer type]])*(Calc_TUR_Net_2[[Rate type]:[Rate type]]=OP_RatesTU_RES_2[[#This Row],[Rate name]:[Rate name]]),0),MATCH(OP_RatesTU_RES_2[[#Headers],[Powercor]],Calc_TUR_Net_2[[#Headers],[Ausnet]:[United Energy]],0)),\n\nINDEX(Calc_TUR_NetCL_2[[Ausnet]:[United Energy]],MATCH(OP_RatesTU_RES_2[[#This Row],[Customer type]:[Customer type]],Calc_TUR_NetCL_2[[Customer type]:[Customer type]],0),MATCH(OP_RatesTU_RES_2[[#Headers],[Powercor]],Calc_TUR_NetCL_2[[#Headers],[Ausnet]:[United Energy]],0))),\n\n\nIF(OP_RatesTU_RES_2[[#This Row],[Cost element]:[Cost element]]=\"Environmental\",\nSUMIFS(INDEX(Calc_TUR_ENV_2[[Ausnet]:[United Energy]],0,MATCH(OP_RatesTU_RES_2[[#Headers],[Powercor]],Calc_TUR_ENV_2[[#Headers],[Ausnet]:[United Energy]],0)),\nCalc_TUR_ENV_2[[Customer type]:[Customer type]],OP_RatesTU_RES_2[[#This Row],[Customer type]:[Customer type]],Calc_TUR_ENV_2[[Rate type]:[Rate type]],OP_RatesTU_RES_2[[#This Row],[Rate name]:[Rate name]]),\n\"-\")),\"-\")","v":6.5195693584001928E-4},{"$f":"IFERROR(\nIF(OP_RatesTU_RES_2[[#This Row],[Cost element]:[Cost element]]=\"Network\",\nIF(OP_RatesTU_RES_2[[#This Row],[Rate name]:[Rate name]]<>\"Controlled load\",\nINDEX(Calc_TUR_Net_2[[Ausnet]:[United Energy]],MATCH(1,(Calc_TUR_Net_2[[Customer type]:[Customer type]]=OP_RatesTU_RES_2[[#This Row],[Customer type]:[Customer type]])*(Calc_TUR_Net_2[[Rate type]:[Rate type]]=OP_RatesTU_RES_2[[#This Row],[Rate name]:[Rate name]]),0),MATCH(OP_RatesTU_RES_2[[#Headers],[United Energy]],Calc_TUR_Net_2[[#Headers],[Ausnet]:[United Energy]],0)),\n\nINDEX(Calc_TUR_NetCL_2[[Ausnet]:[United Energy]],MATCH(OP_RatesTU_RES_2[[#This Row],[Customer type]:[Customer type]],Calc_TUR_NetCL_2[[Customer type]:[Customer type]],0),MATCH(OP_RatesTU_RES_2[[#Headers],[United Energy]],Calc_TUR_NetCL_2[[#Headers],[Ausnet]:[United Energy]],0))),\n\n\nIF(OP_RatesTU_RES_2[[#This Row],[Cost element]:[Cost element]]=\"Environmental\",\nSUMIFS(INDEX(Calc_TUR_ENV_2[[Ausnet]:[United Energy]],0,MATCH(OP_RatesTU_RES_2[[#Headers],[United Energy]],Calc_TUR_ENV_2[[#Headers],[Ausnet]:[United Energy]],0)),\nCalc_TUR_ENV_2[[Customer type]:[Customer type]],OP_RatesTU_RES_2[[#This Row],[Customer type]:[Customer type]],Calc_TUR_ENV_2[[Rate type]:[Rate type]],OP_RatesTU_RES_2[[#This Row],[Rate name]:[Rate name]]),\n\"-\")),\"-\")","v":6.3705837898588545E-4},null,"Off peak","$/kWh","Small business","Environmental",{"$f":"IFERROR(\nIF(OP_RatesTU_SME_2[[#This Row],[Cost element]:[Cost element]]=\"Network\",\nINDEX(Calc_TUR_Net_2[[Ausnet]:[United Energy]],MATCH(1,(Calc_TUR_Net_2[[Customer type]:[Customer type]]=OP_RatesTU_SME_2[[#This Row],[Customer type]:[Customer type]])*(Calc_TUR_Net_2[[Rate type]:[Rate type]]=OP_RatesTU_SME_2[[#This Row],[Rate name]:[Rate name]]),0),MATCH(OP_RatesTU_SME_2[[#Headers],[Ausnet]],Calc_TUR_Net_2[[#Headers],[Ausnet]:[United Energy]],0)),\n\nIF(OP_RatesTU_SME_2[[#This Row],[Cost element]:[Cost element]]=\"Environmental\",\nSUMIFS(INDEX(Calc_TUR_ENV_2[[Ausnet]:[United Energy]],0,MATCH(OP_RatesTU_SME_2[[#Headers],[Ausnet]],Calc_TUR_ENV_2[[#Headers],[Ausnet]:[United Energy]],0)),\nCalc_TUR_ENV_2[[Customer type]:[Customer type]],OP_RatesTU_SME_2[[#This Row],[Customer type]:[Customer type]],Calc_TUR_ENV_2[[Rate type]:[Rate type]],OP_RatesTU_SME_2[[#This Row],[Rate name]:[Rate name]]),\"-\")),\n\"-\")","v":6.604688478961399E-4},{"$f":"IFERROR(\nIF(OP_RatesTU_SME_2[[#This Row],[Cost element]:[Cost element]]=\"Network\",\nINDEX(Calc_TUR_Net_2[[Ausnet]:[United Energy]],MATCH(1,(Calc_TUR_Net_2[[Customer type]:[Customer type]]=OP_RatesTU_SME_2[[#This Row],[Customer type]:[Customer type]])*(Calc_TUR_Net_2[[Rate type]:[Rate type]]=OP_RatesTU_SME_2[[#This Row],[Rate name]:[Rate name]]),0),MATCH(OP_RatesTU_SME_2[[#Headers],[Citipower]],Calc_TUR_Net_2[[#Headers],[Ausnet]:[United Energy]],0)),\n\nIF(OP_RatesTU_SME_2[[#This Row],[Cost element]:[Cost element]]=\"Environmental\",\nSUMIFS(INDEX(Calc_TUR_ENV_2[[Ausnet]:[United Energy]],0,MATCH(OP_RatesTU_SME_2[[#Headers],[Citipower]],Calc_TUR_ENV_2[[#Headers],[Ausnet]:[United Energy]],0)),\nCalc_TUR_ENV_2[[Customer type]:[Customer type]],OP_RatesTU_SME_2[[#This Row],[Customer type]:[Customer type]],Calc_TUR_ENV_2[[Rate type]:[Rate type]],OP_RatesTU_SME_2[[#This Row],[Rate name]:[Rate name]]),\"-\")),\n\"-\")","v":6.3586744515789766E-4},{"$f":"IFERROR(\nIF(OP_RatesTU_SME_2[[#This Row],[Cost element]:[Cost element]]=\"Network\",\nINDEX(Calc_TUR_Net_2[[Ausnet]:[United Energy]],MATCH(1,(Calc_TUR_Net_2[[Customer type]:[Customer type]]=OP_RatesTU_SME_2[[#This Row],[Customer type]:[Customer type]])*(Calc_TUR_Net_2[[Rate type]:[Rate type]]=OP_RatesTU_SME_2[[#This Row],[Rate name]:[Rate name]]),0),MATCH(OP_RatesTU_SME_2[[#Headers],[Jemena]],Calc_TUR_Net_2[[#Headers],[Ausnet]:[United Energy]],0)),\n\nIF(OP_RatesTU_SME_2[[#This Row],[Cost element]:[Cost element]]=\"Environmental\",\nSUMIFS(INDEX(Calc_TUR_ENV_2[[Ausnet]:[United Energy]],0,MATCH(OP_RatesTU_SME_2[[#Headers],[Jemena]],Calc_TUR_ENV_2[[#Headers],[Ausnet]:[United Energy]],0)),\nCalc_TUR_ENV_2[[Customer type]:[Customer type]],OP_RatesTU_SME_2[[#This Row],[Customer type]:[Customer type]],Calc_TUR_ENV_2[[Rate type]:[Rate type]],OP_RatesTU_SME_2[[#This Row],[Rate name]:[Rate name]]),\"-\")),\n\"-\")","v":6.360885634276712E-4},{"$f":"IFERROR(\nIF(OP_RatesTU_SME_2[[#This Row],[Cost element]:[Cost element]]=\"Network\",\nINDEX(Calc_TUR_Net_2[[Ausnet]:[United Energy]],MATCH(1,(Calc_TUR_Net_2[[Customer type]:[Customer type]]=OP_RatesTU_SME_2[[#This Row],[Customer type]:[Customer type]])*(Calc_TUR_Net_2[[Rate type]:[Rate type]]=OP_RatesTU_SME_2[[#This Row],[Rate name]:[Rate name]]),0),MATCH(OP_RatesTU_SME_2[[#Headers],[Powercor]],Calc_TUR_Net_2[[#Headers],[Ausnet]:[United Energy]],0)),\n\nIF(OP_RatesTU_SME_2[[#This Row],[Cost element]:[Cost element]]=\"Environmental\",\nSUMIFS(INDEX(Calc_TUR_ENV_2[[Ausnet]:[United Energy]],0,MATCH(OP_RatesTU_SME_2[[#Headers],[Powercor]],Calc_TUR_ENV_2[[#Headers],[Ausnet]:[United Energy]],0)),\nCalc_TUR_ENV_2[[Customer type]:[Customer type]],OP_RatesTU_SME_2[[#This Row],[Customer type]:[Customer type]],Calc_TUR_ENV_2[[Rate type]:[Rate type]],OP_RatesTU_SME_2[[#This Row],[Rate name]:[Rate name]]),\"-\")),\n\"-\")","v":6.5195693584001928E-4},{"$f":"IFERROR(\nIF(OP_RatesTU_SME_2[[#This Row],[Cost element]:[Cost element]]=\"Network\",\nINDEX(Calc_TUR_Net_2[[Ausnet]:[United Energy]],MATCH(1,(Calc_TUR_Net_2[[Customer type]:[Customer type]]=OP_RatesTU_SME_2[[#This Row],[Customer type]:[Customer type]])*(Calc_TUR_Net_2[[Rate type]:[Rate type]]=OP_RatesTU_SME_2[[#This Row],[Rate name]:[Rate name]]),0),MATCH(OP_RatesTU_SME_2[[#Headers],[United Energy]],Calc_TUR_Net_2[[#Headers],[Ausnet]:[United Energy]],0)),\n\nIF(OP_RatesTU_SME_2[[#This Row],[Cost element]:[Cost element]]=\"Environmental\",\nSUMIFS(INDEX(Calc_TUR_ENV_2[[Ausnet]:[United Energy]],0,MATCH(OP_RatesTU_SME_2[[#Headers],[United Energy]],Calc_TUR_ENV_2[[#Headers],[Ausnet]:[United Energy]],0)),\nCalc_TUR_ENV_2[[Customer type]:[Customer type]],OP_RatesTU_SME_2[[#This Row],[Customer type]:[Customer type]],Calc_TUR_ENV_2[[Rate type]:[Rate type]],OP_RatesTU_SME_2[[#This Row],[Rate name]:[Rate name]]),\"-\")),\n\"-\")","v":6.3705837898588545E-4}]
[null,null,"Controlled load","$/kWh","Residential","Environmental",{"$f":"IFERROR(\nIF(OP_RatesTU_RES_2[[#This Row],[Cost element]:[Cost element]]=\"Network\",\nIF(OP_RatesTU_RES_2[[#This Row],[Rate name]:[Rate name]]<>\"Controlled load\",\nINDEX(Calc_TUR_Net_2[[Ausnet]:[United Energy]],MATCH(1,(Calc_TUR_Net_2[[Customer type]:[Customer type]]=OP_RatesTU_RES_2[[#This Row],[Customer type]:[Customer type]])*(Calc_TUR_Net_2[[Rate type]:[Rate type]]=OP_RatesTU_RES_2[[#This Row],[Rate name]:[Rate name]]),0),MATCH(OP_RatesTU_RES_2[[#Headers],[Ausnet]],Calc_TUR_Net_2[[#Headers],[Ausnet]:[United Energy]],0)),\n\nINDEX(Calc_TUR_NetCL_2[[Ausnet]:[United Energy]],MATCH(OP_RatesTU_RES_2[[#This Row],[Customer type]:[Customer type]],Calc_TUR_NetCL_2[[Customer type]:[Customer type]],0),MATCH(OP_RatesTU_RES_2[[#Headers],[Ausnet]],Calc_TUR_NetCL_2[[#Headers],[Ausnet]:[United Energy]],0))),\n\n\nIF(OP_RatesTU_RES_2[[#This Row],[Cost element]:[Cost element]]=\"Environmental\",\nSUMIFS(INDEX(Calc_TUR_ENV_2[[Ausnet]:[United Energy]],0,MATCH(OP_RatesTU_RES_2[[#Headers],[Ausnet]],Calc_TUR_ENV_2[[#Headers],[Ausnet]:[United Energy]],0)),\nCalc_TUR_ENV_2[[Customer type]:[Customer type]],OP_RatesTU_RES_2[[#This Row],[Customer type]:[Customer type]],Calc_TUR_ENV_2[[Rate type]:[Rate type]],OP_RatesTU_RES_2[[#This Row],[Rate name]:[Rate name]]),\n\"-\")),\"-\")","v":6.604688478961399E-4},{"$f":"IFERROR(\nIF(OP_RatesTU_RES_2[[#This Row],[Cost element]:[Cost element]]=\"Network\",\nIF(OP_RatesTU_RES_2[[#This Row],[Rate name]:[Rate name]]<>\"Controlled load\",\nINDEX(Calc_TUR_Net_2[[Ausnet]:[United Energy]],MATCH(1,(Calc_TUR_Net_2[[Customer type]:[Customer type]]=OP_RatesTU_RES_2[[#This Row],[Customer type]:[Customer type]])*(Calc_TUR_Net_2[[Rate type]:[Rate type]]=OP_RatesTU_RES_2[[#This Row],[Rate name]:[Rate name]]),0),MATCH(OP_RatesTU_RES_2[[#Headers],[Citipower]],Calc_TUR_Net_2[[#Headers],[Ausnet]:[United Energy]],0)),\n\nINDEX(Calc_TUR_NetCL_2[[Ausnet]:[United Energy]],MATCH(OP_RatesTU_RES_2[[#This Row],[Customer type]:[Customer type]],Calc_TUR_NetCL_2[[Customer type]:[Customer type]],0),MATCH(OP_RatesTU_RES_2[[#Headers],[Citipower]],Calc_TUR_NetCL_2[[#Headers],[Ausnet]:[United Energy]],0))),\n\n\nIF(OP_RatesTU_RES_2[[#This Row],[Cost element]:[Cost element]]=\"Environmental\",\nSUMIFS(INDEX(Calc_TUR_ENV_2[[Ausnet]:[United Energy]],0,MATCH(OP_RatesTU_RES_2[[#Headers],[Citipower]],Calc_TUR_ENV_2[[#Headers],[Ausnet]:[United Energy]],0)),\nCalc_TUR_ENV_2[[Customer type]:[Customer type]],OP_RatesTU_RES_2[[#This Row],[Customer type]:[Customer type]],Calc_TUR_ENV_2[[Rate type]:[Rate type]],OP_RatesTU_RES_2[[#This Row],[Rate name]:[Rate name]]),\n\"-\")),\"-\")","v":6.3586744515789766E-4},{"$f":"IFERROR(\nIF(OP_RatesTU_RES_2[[#This Row],[Cost element]:[Cost element]]=\"Network\",\nIF(OP_RatesTU_RES_2[[#This Row],[Rate name]:[Rate name]]<>\"Controlled load\",\nINDEX(Calc_TUR_Net_2[[Ausnet]:[United Energy]],MATCH(1,(Calc_TUR_Net_2[[Customer type]:[Customer type]]=OP_RatesTU_RES_2[[#This Row],[Customer type]:[Customer type]])*(Calc_TUR_Net_2[[Rate type]:[Rate type]]=OP_RatesTU_RES_2[[#This Row],[Rate name]:[Rate name]]),0),MATCH(OP_RatesTU_RES_2[[#Headers],[Jemena]],Calc_TUR_Net_2[[#Headers],[Ausnet]:[United Energy]],0)),\n\nINDEX(Calc_TUR_NetCL_2[[Ausnet]:[United Energy]],MATCH(OP_RatesTU_RES_2[[#This Row],[Customer type]:[Customer type]],Calc_TUR_NetCL_2[[Customer type]:[Customer type]],0),MATCH(OP_RatesTU_RES_2[[#Headers],[Jemena]],Calc_TUR_NetCL_2[[#Headers],[Ausnet]:[United Energy]],0))),\n\n\nIF(OP_RatesTU_RES_2[[#This Row],[Cost element]:[Cost element]]=\"Environmental\",\nSUMIFS(INDEX(Calc_TUR_ENV_2[[Ausnet]:[United Energy]],0,MATCH(OP_RatesTU_RES_2[[#Headers],[Jemena]],Calc_TUR_ENV_2[[#Headers],[Ausnet]:[United Energy]],0)),\nCalc_TUR_ENV_2[[Customer type]:[Customer type]],OP_RatesTU_RES_2[[#This Row],[Customer type]:[Customer type]],Calc_TUR_ENV_2[[Rate type]:[Rate type]],OP_RatesTU_RES_2[[#This Row],[Rate name]:[Rate name]]),\n\"-\")),\"-\")","v":6.360885634276712E-4},{"$f":"IFERROR(\nIF(OP_RatesTU_RES_2[[#This Row],[Cost element]:[Cost element]]=\"Network\",\nIF(OP_RatesTU_RES_2[[#This Row],[Rate name]:[Rate name]]<>\"Controlled load\",\nINDEX(Calc_TUR_Net_2[[Ausnet]:[United Energy]],MATCH(1,(Calc_TUR_Net_2[[Customer type]:[Customer type]]=OP_RatesTU_RES_2[[#This Row],[Customer type]:[Customer type]])*(Calc_TUR_Net_2[[Rate type]:[Rate type]]=OP_RatesTU_RES_2[[#This Row],[Rate name]:[Rate name]]),0),MATCH(OP_RatesTU_RES_2[[#Headers],[Powercor]],Calc_TUR_Net_2[[#Headers],[Ausnet]:[United Energy]],0)),\n\nINDEX(Calc_TUR_NetCL_2[[Ausnet]:[United Energy]],MATCH(OP_RatesTU_RES_2[[#This Row],[Customer type]:[Customer type]],Calc_TUR_NetCL_2[[Customer type]:[Customer type]],0),MATCH(OP_RatesTU_RES_2[[#Headers],[Powercor]],Calc_TUR_NetCL_2[[#Headers],[Ausnet]:[United Energy]],0))),\n\n\nIF(OP_RatesTU_RES_2[[#This Row],[Cost element]:[Cost element]]=\"Environmental\",\nSUMIFS(INDEX(Calc_TUR_ENV_2[[Ausnet]:[United Energy]],0,MATCH(OP_RatesTU_RES_2[[#Headers],[Powercor]],Calc_TUR_ENV_2[[#Headers],[Ausnet]:[United Energy]],0)),\nCalc_TUR_ENV_2[[Customer type]:[Customer type]],OP_RatesTU_RES_2[[#This Row],[Customer type]:[Customer type]],Calc_TUR_ENV_2[[Rate type]:[Rate type]],OP_RatesTU_RES_2[[#This Row],[Rate name]:[Rate name]]),\n\"-\")),\"-\")","v":6.5195693584001928E-4},{"$f":"IFERROR(\nIF(OP_RatesTU_RES_2[[#This Row],[Cost element]:[Cost element]]=\"Network\",\nIF(OP_RatesTU_RES_2[[#This Row],[Rate name]:[Rate name]]<>\"Controlled load\",\nINDEX(Calc_TUR_Net_2[[Ausnet]:[United Energy]],MATCH(1,(Calc_TUR_Net_2[[Customer type]:[Customer type]]=OP_RatesTU_RES_2[[#This Row],[Customer type]:[Customer type]])*(Calc_TUR_Net_2[[Rate type]:[Rate type]]=OP_RatesTU_RES_2[[#This Row],[Rate name]:[Rate name]]),0),MATCH(OP_RatesTU_RES_2[[#Headers],[United Energy]],Calc_TUR_Net_2[[#Headers],[Ausnet]:[United Energy]],0)),\n\nINDEX(Calc_TUR_NetCL_2[[Ausnet]:[United Energy]],MATCH(OP_RatesTU_RES_2[[#This Row],[Customer type]:[Customer type]],Calc_TUR_NetCL_2[[Customer type]:[Customer type]],0),MATCH(OP_RatesTU_RES_2[[#Headers],[United Energy]],Calc_TUR_NetCL_2[[#Headers],[Ausnet]:[United Energy]],0))),\n\n\nIF(OP_RatesTU_RES_2[[#This Row],[Cost element]:[Cost element]]=\"Environmental\",\nSUMIFS(INDEX(Calc_TUR_ENV_2[[Ausnet]:[United Energy]],0,MATCH(OP_RatesTU_RES_2[[#Headers],[United Energy]],Calc_TUR_ENV_2[[#Headers],[Ausnet]:[United Energy]],0)),\nCalc_TUR_ENV_2[[Customer type]:[Customer type]],OP_RatesTU_RES_2[[#This Row],[Customer type]:[Customer type]],Calc_TUR_ENV_2[[Rate type]:[Rate type]],OP_RatesTU_RES_2[[#This Row],[Rate name]:[Rate name]]),\n\"-\")),\"-\")","v":6.3705837898588545E-4},null,null,null,null,null,{"$f":"IFERROR(\nIF(OP_RatesTU_SME_2[[#This Row],[Cost element]:[Cost element]]=\"Network\",\nINDEX(Calc_TUR_Net_2[[Ausnet]:[United Energy]],MATCH(1,(Calc_TUR_Net_2[[Customer type]:[Customer type]]=OP_RatesTU_SME_2[[#This Row],[Customer type]:[Customer type]])*(Calc_TUR_Net_2[[Rate type]:[Rate type]]=OP_RatesTU_SME_2[[#This Row],[Rate name]:[Rate name]]),0),MATCH(OP_RatesTU_SME_2[[#Headers],[Ausnet]],Calc_TUR_Net_2[[#Headers],[Ausnet]:[United Energy]],0)),\n\nIF(OP_RatesTU_SME_2[[#This Row],[Cost element]:[Cost element]]=\"Environmental\",\nSUMIFS(INDEX(Calc_TUR_ENV_2[[Ausnet]:[United Energy]],0,MATCH(OP_RatesTU_SME_2[[#Headers],[Ausnet]],Calc_TUR_ENV_2[[#Headers],[Ausnet]:[United Energy]],0)),\nCalc_TUR_ENV_2[[Customer type]:[Customer type]],OP_RatesTU_SME_2[[#This Row],[Customer type]:[Customer type]],Calc_TUR_ENV_2[[Rate type]:[Rate type]],OP_RatesTU_SME_2[[#This Row],[Rate name]:[Rate name]]),\"-\")),\n\"-\")","v":"-"},{"$f":"IFERROR(\nIF(OP_RatesTU_SME_2[[#This Row],[Cost element]:[Cost element]]=\"Network\",\nINDEX(Calc_TUR_Net_2[[Ausnet]:[United Energy]],MATCH(1,(Calc_TUR_Net_2[[Customer type]:[Customer type]]=OP_RatesTU_SME_2[[#This Row],[Customer type]:[Customer type]])*(Calc_TUR_Net_2[[Rate type]:[Rate type]]=OP_RatesTU_SME_2[[#This Row],[Rate name]:[Rate name]]),0),MATCH(OP_RatesTU_SME_2[[#Headers],[Citipower]],Calc_TUR_Net_2[[#Headers],[Ausnet]:[United Energy]],0)),\n\nIF(OP_RatesTU_SME_2[[#This Row],[Cost element]:[Cost element]]=\"Environmental\",\nSUMIFS(INDEX(Calc_TUR_ENV_2[[Ausnet]:[United Energy]],0,MATCH(OP_RatesTU_SME_2[[#Headers],[Citipower]],Calc_TUR_ENV_2[[#Headers],[Ausnet]:[United Energy]],0)),\nCalc_TUR_ENV_2[[Customer type]:[Customer type]],OP_RatesTU_SME_2[[#This Row],[Customer type]:[Customer type]],Calc_TUR_ENV_2[[Rate type]:[Rate type]],OP_RatesTU_SME_2[[#This Row],[Rate name]:[Rate name]]),\"-\")),\n\"-\")","v":"-"},{"$f":"IFERROR(\nIF(OP_RatesTU_SME_2[[#This Row],[Cost element]:[Cost element]]=\"Network\",\nINDEX(Calc_TUR_Net_2[[Ausnet]:[United Energy]],MATCH(1,(Calc_TUR_Net_2[[Customer type]:[Customer type]]=OP_RatesTU_SME_2[[#This Row],[Customer type]:[Customer type]])*(Calc_TUR_Net_2[[Rate type]:[Rate type]]=OP_RatesTU_SME_2[[#This Row],[Rate name]:[Rate name]]),0),MATCH(OP_RatesTU_SME_2[[#Headers],[Jemena]],Calc_TUR_Net_2[[#Headers],[Ausnet]:[United Energy]],0)),\n\nIF(OP_RatesTU_SME_2[[#This Row],[Cost element]:[Cost element]]=\"Environmental\",\nSUMIFS(INDEX(Calc_TUR_ENV_2[[Ausnet]:[United Energy]],0,MATCH(OP_RatesTU_SME_2[[#Headers],[Jemena]],Calc_TUR_ENV_2[[#Headers],[Ausnet]:[United Energy]],0)),\nCalc_TUR_ENV_2[[Customer type]:[Customer type]],OP_RatesTU_SME_2[[#This Row],[Customer type]:[Customer type]],Calc_TUR_ENV_2[[Rate type]:[Rate type]],OP_RatesTU_SME_2[[#This Row],[Rate name]:[Rate name]]),\"-\")),\n\"-\")","v":"-"},{"$f":"IFERROR(\nIF(OP_RatesTU_SME_2[[#This Row],[Cost element]:[Cost element]]=\"Network\",\nINDEX(Calc_TUR_Net_2[[Ausnet]:[United Energy]],MATCH(1,(Calc_TUR_Net_2[[Customer type]:[Customer type]]=OP_RatesTU_SME_2[[#This Row],[Customer type]:[Customer type]])*(Calc_TUR_Net_2[[Rate type]:[Rate type]]=OP_RatesTU_SME_2[[#This Row],[Rate name]:[Rate name]]),0),MATCH(OP_RatesTU_SME_2[[#Headers],[Powercor]],Calc_TUR_Net_2[[#Headers],[Ausnet]:[United Energy]],0)),\n\nIF(OP_RatesTU_SME_2[[#This Row],[Cost element]:[Cost element]]=\"Environmental\",\nSUMIFS(INDEX(Calc_TUR_ENV_2[[Ausnet]:[United Energy]],0,MATCH(OP_RatesTU_SME_2[[#Headers],[Powercor]],Calc_TUR_ENV_2[[#Headers],[Ausnet]:[United Energy]],0)),\nCalc_TUR_ENV_2[[Customer type]:[Customer type]],OP_RatesTU_SME_2[[#This Row],[Customer type]:[Customer type]],Calc_TUR_ENV_2[[Rate type]:[Rate type]],OP_RatesTU_SME_2[[#This Row],[Rate name]:[Rate name]]),\"-\")),\n\"-\")","v":"-"},{"$f":"IFERROR(\nIF(OP_RatesTU_SME_2[[#This Row],[Cost element]:[Cost element]]=\"Network\",\nINDEX(Calc_TUR_Net_2[[Ausnet]:[United Energy]],MATCH(1,(Calc_TUR_Net_2[[Customer type]:[Customer type]]=OP_RatesTU_SME_2[[#This Row],[Customer type]:[Customer type]])*(Calc_TUR_Net_2[[Rate type]:[Rate type]]=OP_RatesTU_SME_2[[#This Row],[Rate name]:[Rate name]]),0),MATCH(OP_RatesTU_SME_2[[#Headers],[United Energy]],Calc_TUR_Net_2[[#Headers],[Ausnet]:[United Energy]],0)),\n\nIF(OP_RatesTU_SME_2[[#This Row],[Cost element]:[Cost element]]=\"Environmental\",\nSUMIFS(INDEX(Calc_TUR_ENV_2[[Ausnet]:[United Energy]],0,MATCH(OP_RatesTU_SME_2[[#Headers],[United Energy]],Calc_TUR_ENV_2[[#Headers],[Ausnet]:[United Energy]],0)),\nCalc_TUR_ENV_2[[Customer type]:[Customer type]],OP_RatesTU_SME_2[[#This Row],[Customer type]:[Customer type]],Calc_TUR_ENV_2[[Rate type]:[Rate type]],OP_RatesTU_SME_2[[#This Row],[Rate name]:[Rate name]]),\"-\")),\n\"-\")","v":"-"}]
[]
[null,null,"Checks"]
[null,null,{"$f":"C$80&\" - checks\"","v":"VDO residential rates - checks"},null,null,null,null,null,null,null,null,null,{"$f":"M$80&\" - checks\"","v":"VDO small business rates - checks"}]
[null,null,"Rate name","Unit","Customer type",null,"Ausnet","Citipower","Jemena","Powercor","United Energy",null,"Rate name","Unit","Customer type",null,"Ausnet","Citipower","Jemena","Powercor","United Energy"]
[null,null,"Anytime - supply","$","Residential",null,{"$f":"IF(ROUND(G82,4)=ROUND(\nSUMIFS(OP_Rates_RES_2[Ausnet],OP_Rates_RES_2[[Rate name]:[Rate name]],$C117)+\nSUMIFS(OP_RatesTU_RES_2[Ausnet],OP_RatesTU_RES_2[[Rate name]:[Rate name]],\nIF($D117<>\"$\",$C117,\nIF($C117=\"Anytime - supply\",\"Anytime\",\"TOU\"))),4),\n0,1)","v":0},{"$f":"IF(ROUND(H82,4)=ROUND(\nSUMIFS(OP_Rates_RES_2[Citipower],OP_Rates_RES_2[[Rate name]:[Rate name]],$C117)+\nSUMIFS(OP_RatesTU_RES_2[Citipower],OP_RatesTU_RES_2[[Rate name]:[Rate name]],\nIF($D117<>\"$\",$C117,\nIF($C117=\"Anytime - supply\",\"Anytime\",\"TOU\"))),4),\n0,1)","v":0},{"$f":"IF(ROUND(I82,4)=ROUND(\nSUMIFS(OP_Rates_RES_2[Jemena],OP_Rates_RES_2[[Rate name]:[Rate name]],$C117)+\nSUMIFS(OP_RatesTU_RES_2[Jemena],OP_RatesTU_RES_2[[Rate name]:[Rate name]],\nIF($D117<>\"$\",$C117,\nIF($C117=\"Anytime - supply\",\"Anytime\",\"TOU\"))),4),\n0,1)","v":0},{"$f":"IF(ROUND(J82,4)=ROUND(\nSUMIFS(OP_Rates_RES_2[Powercor],OP_Rates_RES_2[[Rate name]:[Rate name]],$C117)+\nSUMIFS(OP_RatesTU_RES_2[Powercor],OP_RatesTU_RES_2[[Rate name]:[Rate name]],\nIF($D117<>\"$\",$C117,\nIF($C117=\"Anytime - supply\",\"Anytime\",\"TOU\"))),4),\n0,1)","v":0},{"$f":"IF(ROUND(K82,4)=ROUND(\nSUMIFS(OP_Rates_RES_2[United Energy],OP_Rates_RES_2[[Rate name]:[Rate name]],$C117)+\nSUMIFS(OP_RatesTU_RES_2[United Energy],OP_RatesTU_RES_2[[Rate name]:[Rate name]],\nIF($D117<>\"$\",$C117,\nIF($C117=\"Anytime - supply\",\"Anytime\",\"TOU\"))),4),\n0,1)","v":0},null,"Anytime - supply","$","Small business",null,{"$f":"IF(ROUND(Q82,4)=ROUND(\nSUMIFS(OP_Rates_SME_2[Ausnet],OP_Rates_SME_2[[Rate name]:[Rate name]],$M117)+\nSUMIFS(OP_RatesTU_SME_2[Ausnet],OP_RatesTU_SME_2[[Rate name]:[Rate name]],\nIF($N117<>\"$\",$M117,\nIF($M117=\"Anytime - supply\",\"Anytime\",\"TOU\"))),4),\n0,1)","v":0},{"$f":"IF(ROUND(R82,4)=ROUND(\nSUMIFS(OP_Rates_SME_2[Citipower],OP_Rates_SME_2[[Rate name]:[Rate name]],$M117)+\nSUMIFS(OP_RatesTU_SME_2[Citipower],OP_RatesTU_SME_2[[Rate name]:[Rate name]],\nIF($N117<>\"$\",$M117,\nIF($M117=\"Anytime - supply\",\"Anytime\",\"TOU\"))),4),\n0,1)","v":0},{"$f":"IF(ROUND(S82,4)=ROUND(\nSUMIFS(OP_Rates_SME_2[Jemena],OP_Rates_SME_2[[Rate name]:[Rate name]],$M117)+\nSUMIFS(OP_RatesTU_SME_2[Jemena],OP_RatesTU_SME_2[[Rate name]:[Rate name]],\nIF($N117<>\"$\",$M117,\nIF($M117=\"Anytime - supply\",\"Anytime\",\"TOU\"))),4),\n0,1)","v":0},{"$f":"IF(ROUND(T82,4)=ROUND(\nSUMIFS(OP_Rates_SME_2[Powercor],OP_Rates_SME_2[[Rate name]:[Rate name]],$M117)+\nSUMIFS(OP_RatesTU_SME_2[Powercor],OP_RatesTU_SME_2[[Rate name]:[Rate name]],\nIF($N117<>\"$\",$M117,\nIF($M117=\"Anytime - supply\",\"Anytime\",\"TOU\"))),4),\n0,1)","v":0},{"$f":"IF(ROUND(U82,4)=ROUND(\nSUMIFS(OP_Rates_SME_2[United Energy],OP_Rates_SME_2[[Rate name]:[Rate name]],$M117)+\nSUMIFS(OP_RatesTU_SME_2[United Energy],OP_RatesTU_SME_2[[Rate name]:[Rate name]],\nIF($N117<>\"$\",$M117,\nIF($M117=\"Anytime - supply\",\"Anytime\",\"TOU\"))),4),\n0,1)","v":0}]
[null,null,"Block 1","$/kWh","Residential",null,{"$f":"IF(ROUND(G83,4)=ROUND(\nSUMIFS(OP_Rates_RES_2[Ausnet],OP_Rates_RES_2[[Rate name]:[Rate name]],$C118)+\nSUMIFS(OP_RatesTU_RES_2[Ausnet],OP_RatesTU_RES_2[[Rate name]:[Rate name]],\nIF($D118<>\"$\",$C118,\nIF($C118=\"Anytime - supply\",\"Anytime\",\"TOU\"))),4),\n0,1)","v":0},{"$f":"IF(ROUND(H83,4)=ROUND(\nSUMIFS(OP_Rates_RES_2[Citipower],OP_Rates_RES_2[[Rate name]:[Rate name]],$C118)+\nSUMIFS(OP_RatesTU_RES_2[Citipower],OP_RatesTU_RES_2[[Rate name]:[Rate name]],\nIF($D118<>\"$\",$C118,\nIF($C118=\"Anytime - supply\",\"Anytime\",\"TOU\"))),4),\n0,1)","v":0},{"$f":"IF(ROUND(I83,4)=ROUND(\nSUMIFS(OP_Rates_RES_2[Jemena],OP_Rates_RES_2[[Rate name]:[Rate name]],$C118)+\nSUMIFS(OP_RatesTU_RES_2[Jemena],OP_RatesTU_RES_2[[Rate name]:[Rate name]],\nIF($D118<>\"$\",$C118,\nIF($C118=\"Anytime - supply\",\"Anytime\",\"TOU\"))),4),\n0,1)","v":0},{"$f":"IF(ROUND(J83,4)=ROUND(\nSUMIFS(OP_Rates_RES_2[Powercor],OP_Rates_RES_2[[Rate name]:[Rate name]],$C118)+\nSUMIFS(OP_RatesTU_RES_2[Powercor],OP_RatesTU_RES_2[[Rate name]:[Rate name]],\nIF($D118<>\"$\",$C118,\nIF($C118=\"Anytime - supply\",\"Anytime\",\"TOU\"))),4),\n0,1)","v":0},{"$f":"IF(ROUND(K83,4)=ROUND(\nSUMIFS(OP_Rates_RES_2[United Energy],OP_Rates_RES_2[[Rate name]:[Rate name]],$C118)+\nSUMIFS(OP_RatesTU_RES_2[United Energy],OP_RatesTU_RES_2[[Rate name]:[Rate name]],\nIF($D118<>\"$\",$C118,\nIF($C118=\"Anytime - supply\",\"Anytime\",\"TOU\"))),4),\n0,1)","v":0},null,"Block 1","$/kWh","Small business",null,{"$f":"IF(ROUND(Q83,4)=ROUND(\nSUMIFS(OP_Rates_SME_2[Ausnet],OP_Rates_SME_2[[Rate name]:[Rate name]],$M118)+\nSUMIFS(OP_RatesTU_SME_2[Ausnet],OP_RatesTU_SME_2[[Rate name]:[Rate name]],\nIF($N118<>\"$\",$M118,\nIF($M118=\"Anytime - supply\",\"Anytime\",\"TOU\"))),4),\n0,1)","v":0},{"$f":"IF(ROUND(R83,4)=ROUND(\nSUMIFS(OP_Rates_SME_2[Citipower],OP_Rates_SME_2[[Rate name]:[Rate name]],$M118)+\nSUMIFS(OP_RatesTU_SME_2[Citipower],OP_RatesTU_SME_2[[Rate name]:[Rate name]],\nIF($N118<>\"$\",$M118,\nIF($M118=\"Anytime - supply\",\"Anytime\",\"TOU\"))),4),\n0,1)","v":0},{"$f":"IF(ROUND(S83,4)=ROUND(\nSUMIFS(OP_Rates_SME_2[Jemena],OP_Rates_SME_2[[Rate name]:[Rate name]],$M118)+\nSUMIFS(OP_RatesTU_SME_2[Jemena],OP_RatesTU_SME_2[[Rate name]:[Rate name]],\nIF($N118<>\"$\",$M118,\nIF($M118=\"Anytime - supply\",\"Anytime\",\"TOU\"))),4),\n0,1)","v":0},{"$f":"IF(ROUND(T83,4)=ROUND(\nSUMIFS(OP_Rates_SME_2[Powercor],OP_Rates_SME_2[[Rate name]:[Rate name]],$M118)+\nSUMIFS(OP_RatesTU_SME_2[Powercor],OP_RatesTU_SME_2[[Rate name]:[Rate name]],\nIF($N118<>\"$\",$M118,\nIF($M118=\"Anytime - supply\",\"Anytime\",\"TOU\"))),4),\n0,1)","v":0},{"$f":"IF(ROUND(U83,4)=ROUND(\nSUMIFS(OP_Rates_SME_2[United Energy],OP_Rates_SME_2[[Rate name]:[Rate name]],$M118)+\nSUMIFS(OP_RatesTU_SME_2[United Energy],OP_RatesTU_SME_2[[Rate name]:[Rate name]],\nIF($N118<>\"$\",$M118,\nIF($M118=\"Anytime - supply\",\"Anytime\",\"TOU\"))),4),\n0,1)","v":0}]
[null,null,"Balance","$/kWh","Residential",null,{"$f":"IF(ROUND(G84,4)=ROUND(\nSUMIFS(OP_Rates_RES_2[Ausnet],OP_Rates_RES_2[[Rate name]:[Rate name]],$C119)+\nSUMIFS(OP_RatesTU_RES_2[Ausnet],OP_RatesTU_RES_2[[Rate name]:[Rate name]],\nIF($D119<>\"$\",$C119,\nIF($C119=\"Anytime - supply\",\"Anytime\",\"TOU\"))),4),\n0,1)","v":0},{"$f":"IF(ROUND(H84,4)=ROUND(\nSUMIFS(OP_Rates_RES_2[Citipower],OP_Rates_RES_2[[Rate name]:[Rate name]],$C119)+\nSUMIFS(OP_RatesTU_RES_2[Citipower],OP_RatesTU_RES_2[[Rate name]:[Rate name]],\nIF($D119<>\"$\",$C119,\nIF($C119=\"Anytime - supply\",\"Anytime\",\"TOU\"))),4),\n0,1)","v":0},{"$f":"IF(ROUND(I84,4)=ROUND(\nSUMIFS(OP_Rates_RES_2[Jemena],OP_Rates_RES_2[[Rate name]:[Rate name]],$C119)+\nSUMIFS(OP_RatesTU_RES_2[Jemena],OP_RatesTU_RES_2[[Rate name]:[Rate name]],\nIF($D119<>\"$\",$C119,\nIF($C119=\"Anytime - supply\",\"Anytime\",\"TOU\"))),4),\n0,1)","v":0},{"$f":"IF(ROUND(J84,4)=ROUND(\nSUMIFS(OP_Rates_RES_2[Powercor],OP_Rates_RES_2[[Rate name]:[Rate name]],$C119)+\nSUMIFS(OP_RatesTU_RES_2[Powercor],OP_RatesTU_RES_2[[Rate name]:[Rate name]],\nIF($D119<>\"$\",$C119,\nIF($C119=\"Anytime - supply\",\"Anytime\",\"TOU\"))),4),\n0,1)","v":0},{"$f":"IF(ROUND(K84,4)=ROUND(\nSUMIFS(OP_Rates_RES_2[United Energy],OP_Rates_RES_2[[Rate name]:[Rate name]],$C119)+\nSUMIFS(OP_RatesTU_RES_2[United Energy],OP_RatesTU_RES_2[[Rate name]:[Rate name]],\nIF($D119<>\"$\",$C119,\nIF($C119=\"Anytime - supply\",\"Anytime\",\"TOU\"))),4),\n0,1)","v":0},null,"Balance","$/kWh","Small business",null,{"$f":"IF(ROUND(Q84,4)=ROUND(\nSUMIFS(OP_Rates_SME_2[Ausnet],OP_Rates_SME_2[[Rate name]:[Rate name]],$M119)+\nSUMIFS(OP_RatesTU_SME_2[Ausnet],OP_RatesTU_SME_2[[Rate name]:[Rate name]],\nIF($N119<>\"$\",$M119,\nIF($M119=\"Anytime - supply\",\"Anytime\",\"TOU\"))),4),\n0,1)","v":0},{"$f":"IF(ROUND(R84,4)=ROUND(\nSUMIFS(OP_Rates_SME_2[Citipower],OP_Rates_SME_2[[Rate name]:[Rate name]],$M119)+\nSUMIFS(OP_RatesTU_SME_2[Citipower],OP_RatesTU_SME_2[[Rate name]:[Rate name]],\nIF($N119<>\"$\",$M119,\nIF($M119=\"Anytime - supply\",\"Anytime\",\"TOU\"))),4),\n0,1)","v":0},{"$f":"IF(ROUND(S84,4)=ROUND(\nSUMIFS(OP_Rates_SME_2[Jemena],OP_Rates_SME_2[[Rate name]:[Rate name]],$M119)+\nSUMIFS(OP_RatesTU_SME_2[Jemena],OP_RatesTU_SME_2[[Rate name]:[Rate name]],\nIF($N119<>\"$\",$M119,\nIF($M119=\"Anytime - supply\",\"Anytime\",\"TOU\"))),4),\n0,1)","v":0},{"$f":"IF(ROUND(T84,4)=ROUND(\nSUMIFS(OP_Rates_SME_2[Powercor],OP_Rates_SME_2[[Rate name]:[Rate name]],$M119)+\nSUMIFS(OP_RatesTU_SME_2[Powercor],OP_RatesTU_SME_2[[Rate name]:[Rate name]],\nIF($N119<>\"$\",$M119,\nIF($M119=\"Anytime - supply\",\"Anytime\",\"TOU\"))),4),\n0,1)","v":0},{"$f":"IF(ROUND(U84,4)=ROUND(\nSUMIFS(OP_Rates_SME_2[United Energy],OP_Rates_SME_2[[Rate name]:[Rate name]],$M119)+\nSUMIFS(OP_RatesTU_SME_2[United Energy],OP_RatesTU_SME_2[[Rate name]:[Rate name]],\nIF($N119<>\"$\",$M119,\nIF($M119=\"Anytime - supply\",\"Anytime\",\"TOU\"))),4),\n0,1)","v":0}]
[null,null,"Single rate","$/kWh","Residential",null,{"$f":"IF(ROUND(G85,4)=ROUND(\nSUMIFS(OP_Rates_RES_2[Ausnet],OP_Rates_RES_2[[Rate name]:[Rate name]],$C120)+\nSUMIFS(OP_RatesTU_RES_2[Ausnet],OP_RatesTU_RES_2[[Rate name]:[Rate name]],\nIF($D120<>\"$\",$C120,\nIF($C120=\"Anytime - supply\",\"Anytime\",\"TOU\"))),4),\n0,1)","v":0},{"$f":"IF(ROUND(H85,4)=ROUND(\nSUMIFS(OP_Rates_RES_2[Citipower],OP_Rates_RES_2[[Rate name]:[Rate name]],$C120)+\nSUMIFS(OP_RatesTU_RES_2[Citipower],OP_RatesTU_RES_2[[Rate name]:[Rate name]],\nIF($D120<>\"$\",$C120,\nIF($C120=\"Anytime - supply\",\"Anytime\",\"TOU\"))),4),\n0,1)","v":0},{"$f":"IF(ROUND(I85,4)=ROUND(\nSUMIFS(OP_Rates_RES_2[Jemena],OP_Rates_RES_2[[Rate name]:[Rate name]],$C120)+\nSUMIFS(OP_RatesTU_RES_2[Jemena],OP_RatesTU_RES_2[[Rate name]:[Rate name]],\nIF($D120<>\"$\",$C120,\nIF($C120=\"Anytime - supply\",\"Anytime\",\"TOU\"))),4),\n0,1)","v":0},{"$f":"IF(ROUND(J85,4)=ROUND(\nSUMIFS(OP_Rates_RES_2[Powercor],OP_Rates_RES_2[[Rate name]:[Rate name]],$C120)+\nSUMIFS(OP_RatesTU_RES_2[Powercor],OP_RatesTU_RES_2[[Rate name]:[Rate name]],\nIF($D120<>\"$\",$C120,\nIF($C120=\"Anytime - supply\",\"Anytime\",\"TOU\"))),4),\n0,1)","v":0},{"$f":"IF(ROUND(K85,4)=ROUND(\nSUMIFS(OP_Rates_RES_2[United Energy],OP_Rates_RES_2[[Rate name]:[Rate name]],$C120)+\nSUMIFS(OP_RatesTU_RES_2[United Energy],OP_RatesTU_RES_2[[Rate name]:[Rate name]],\nIF($D120<>\"$\",$C120,\nIF($C120=\"Anytime - supply\",\"Anytime\",\"TOU\"))),4),\n0,1)","v":0},null,"Single rate","$/kWh","Small business",null,{"$f":"IF(ROUND(Q85,4)=ROUND(\nSUMIFS(OP_Rates_SME_2[Ausnet],OP_Rates_SME_2[[Rate name]:[Rate name]],$M120)+\nSUMIFS(OP_RatesTU_SME_2[Ausnet],OP_RatesTU_SME_2[[Rate name]:[Rate name]],\nIF($N120<>\"$\",$M120,\nIF($M120=\"Anytime - supply\",\"Anytime\",\"TOU\"))),4),\n0,1)","v":0},{"$f":"IF(ROUND(R85,4)=ROUND(\nSUMIFS(OP_Rates_SME_2[Citipower],OP_Rates_SME_2[[Rate name]:[Rate name]],$M120)+\nSUMIFS(OP_RatesTU_SME_2[Citipower],OP_RatesTU_SME_2[[Rate name]:[Rate name]],\nIF($N120<>\"$\",$M120,\nIF($M120=\"Anytime - supply\",\"Anytime\",\"TOU\"))),4),\n0,1)","v":0},{"$f":"IF(ROUND(S85,4)=ROUND(\nSUMIFS(OP_Rates_SME_2[Jemena],OP_Rates_SME_2[[Rate name]:[Rate name]],$M120)+\nSUMIFS(OP_RatesTU_SME_2[Jemena],OP_RatesTU_SME_2[[Rate name]:[Rate name]],\nIF($N120<>\"$\",$M120,\nIF($M120=\"Anytime - supply\",\"Anytime\",\"TOU\"))),4),\n0,1)","v":0},{"$f":"IF(ROUND(T85,4)=ROUND(\nSUMIFS(OP_Rates_SME_2[Powercor],OP_Rates_SME_2[[Rate name]:[Rate name]],$M120)+\nSUMIFS(OP_RatesTU_SME_2[Powercor],OP_RatesTU_SME_2[[Rate name]:[Rate name]],\nIF($N120<>\"$\",$M120,\nIF($M120=\"Anytime - supply\",\"Anytime\",\"TOU\"))),4),\n0,1)","v":0},{"$f":"IF(ROUND(U85,4)=ROUND(\nSUMIFS(OP_Rates_SME_2[United Energy],OP_Rates_SME_2[[Rate name]:[Rate name]],$M120)+\nSUMIFS(OP_RatesTU_SME_2[United Energy],OP_RatesTU_SME_2[[Rate name]:[Rate name]],\nIF($N120<>\"$\",$M120,\nIF($M120=\"Anytime - supply\",\"Anytime\",\"TOU\"))),4),\n0,1)","v":0}]
[null,null,"TOU - supply","$","Residential",null,{"$f":"IF(ROUND(G86,4)=ROUND(\nSUMIFS(OP_Rates_RES_2[Ausnet],OP_Rates_RES_2[[Rate name]:[Rate name]],$C121)+\nSUMIFS(OP_RatesTU_RES_2[Ausnet],OP_RatesTU_RES_2[[Rate name]:[Rate name]],\nIF($D121<>\"$\",$C121,\nIF($C121=\"Anytime - supply\",\"Anytime\",\"TOU\"))),4),\n0,1)","v":0},{"$f":"IF(ROUND(H86,4)=ROUND(\nSUMIFS(OP_Rates_RES_2[Citipower],OP_Rates_RES_2[[Rate name]:[Rate name]],$C121)+\nSUMIFS(OP_RatesTU_RES_2[Citipower],OP_RatesTU_RES_2[[Rate name]:[Rate name]],\nIF($D121<>\"$\",$C121,\nIF($C121=\"Anytime - supply\",\"Anytime\",\"TOU\"))),4),\n0,1)","v":0},{"$f":"IF(ROUND(I86,4)=ROUND(\nSUMIFS(OP_Rates_RES_2[Jemena],OP_Rates_RES_2[[Rate name]:[Rate name]],$C121)+\nSUMIFS(OP_RatesTU_RES_2[Jemena],OP_RatesTU_RES_2[[Rate name]:[Rate name]],\nIF($D121<>\"$\",$C121,\nIF($C121=\"Anytime - supply\",\"Anytime\",\"TOU\"))),4),\n0,1)","v":0},{"$f":"IF(ROUND(J86,4)=ROUND(\nSUMIFS(OP_Rates_RES_2[Powercor],OP_Rates_RES_2[[Rate name]:[Rate name]],$C121)+\nSUMIFS(OP_RatesTU_RES_2[Powercor],OP_RatesTU_RES_2[[Rate name]:[Rate name]],\nIF($D121<>\"$\",$C121,\nIF($C121=\"Anytime - supply\",\"Anytime\",\"TOU\"))),4),\n0,1)","v":0},{"$f":"IF(ROUND(K86,4)=ROUND(\nSUMIFS(OP_Rates_RES_2[United Energy],OP_Rates_RES_2[[Rate name]:[Rate name]],$C121)+\nSUMIFS(OP_RatesTU_RES_2[United Energy],OP_RatesTU_RES_2[[Rate name]:[Rate name]],\nIF($D121<>\"$\",$C121,\nIF($C121=\"Anytime - supply\",\"Anytime\",\"TOU\"))),4),\n0,1)","v":0},null,"TOU - supply","$","Small business",null,{"$f":"IF(ROUND(Q86,4)=ROUND(\nSUMIFS(OP_Rates_SME_2[Ausnet],OP_Rates_SME_2[[Rate name]:[Rate name]],$M121)+\nSUMIFS(OP_RatesTU_SME_2[Ausnet],OP_RatesTU_SME_2[[Rate name]:[Rate name]],\nIF($N121<>\"$\",$M121,\nIF($M121=\"Anytime - supply\",\"Anytime\",\"TOU\"))),4),\n0,1)","v":0},{"$f":"IF(ROUND(R86,4)=ROUND(\nSUMIFS(OP_Rates_SME_2[Citipower],OP_Rates_SME_2[[Rate name]:[Rate name]],$M121)+\nSUMIFS(OP_RatesTU_SME_2[Citipower],OP_RatesTU_SME_2[[Rate name]:[Rate name]],\nIF($N121<>\"$\",$M121,\nIF($M121=\"Anytime - supply\",\"Anytime\",\"TOU\"))),4),\n0,1)","v":0},{"$f":"IF(ROUND(S86,4)=ROUND(\nSUMIFS(OP_Rates_SME_2[Jemena],OP_Rates_SME_2[[Rate name]:[Rate name]],$M121)+\nSUMIFS(OP_RatesTU_SME_2[Jemena],OP_RatesTU_SME_2[[Rate name]:[Rate name]],\nIF($N121<>\"$\",$M121,\nIF($M121=\"Anytime - supply\",\"Anytime\",\"TOU\"))),4),\n0,1)","v":0},{"$f":"IF(ROUND(T86,4)=ROUND(\nSUMIFS(OP_Rates_SME_2[Powercor],OP_Rates_SME_2[[Rate name]:[Rate name]],$M121)+\nSUMIFS(OP_RatesTU_SME_2[Powercor],OP_RatesTU_SME_2[[Rate name]:[Rate name]],\nIF($N121<>\"$\",$M121,\nIF($M121=\"Anytime - supply\",\"Anytime\",\"TOU\"))),4),\n0,1)","v":0},{"$f":"IF(ROUND(U86,4)=ROUND(\nSUMIFS(OP_Rates_SME_2[United Energy],OP_Rates_SME_2[[Rate name]:[Rate name]],$M121)+\nSUMIFS(OP_RatesTU_SME_2[United Energy],OP_RatesTU_SME_2[[Rate name]:[Rate name]],\nIF($N121<>\"$\",$M121,\nIF($M121=\"Anytime - supply\",\"Anytime\",\"TOU\"))),4),\n0,1)","v":0}]
[null,null,"Peak","$/kWh","Residential",null,{"$f":"IF(ROUND(G87,4)=ROUND(\nSUMIFS(OP_Rates_RES_2[Ausnet],OP_Rates_RES_2[[Rate name]:[Rate name]],$C122)+\nSUMIFS(OP_RatesTU_RES_2[Ausnet],OP_RatesTU_RES_2[[Rate name]:[Rate name]],\nIF($D122<>\"$\",$C122,\nIF($C122=\"Anytime - supply\",\"Anytime\",\"TOU\"))),4),\n0,1)","v":0},{"$f":"IF(ROUND(H87,4)=ROUND(\nSUMIFS(OP_Rates_RES_2[Citipower],OP_Rates_RES_2[[Rate name]:[Rate name]],$C122)+\nSUMIFS(OP_RatesTU_RES_2[Citipower],OP_RatesTU_RES_2[[Rate name]:[Rate name]],\nIF($D122<>\"$\",$C122,\nIF($C122=\"Anytime - supply\",\"Anytime\",\"TOU\"))),4),\n0,1)","v":0},{"$f":"IF(ROUND(I87,4)=ROUND(\nSUMIFS(OP_Rates_RES_2[Jemena],OP_Rates_RES_2[[Rate name]:[Rate name]],$C122)+\nSUMIFS(OP_RatesTU_RES_2[Jemena],OP_RatesTU_RES_2[[Rate name]:[Rate name]],\nIF($D122<>\"$\",$C122,\nIF($C122=\"Anytime - supply\",\"Anytime\",\"TOU\"))),4),\n0,1)","v":0},{"$f":"IF(ROUND(J87,4)=ROUND(\nSUMIFS(OP_Rates_RES_2[Powercor],OP_Rates_RES_2[[Rate name]:[Rate name]],$C122)+\nSUMIFS(OP_RatesTU_RES_2[Powercor],OP_RatesTU_RES_2[[Rate name]:[Rate name]],\nIF($D122<>\"$\",$C122,\nIF($C122=\"Anytime - supply\",\"Anytime\",\"TOU\"))),4),\n0,1)","v":0},{"$f":"IF(ROUND(K87,4)=ROUND(\nSUMIFS(OP_Rates_RES_2[United Energy],OP_Rates_RES_2[[Rate name]:[Rate name]],$C122)+\nSUMIFS(OP_RatesTU_RES_2[United Energy],OP_RatesTU_RES_2[[Rate name]:[Rate name]],\nIF($D122<>\"$\",$C122,\nIF($C122=\"Anytime - supply\",\"Anytime\",\"TOU\"))),4),\n0,1)","v":0},null,"Peak","$/kWh","Small business",null,{"$f":"IF(ROUND(Q87,4)=ROUND(\nSUMIFS(OP_Rates_SME_2[Ausnet],OP_Rates_SME_2[[Rate name]:[Rate name]],$M122)+\nSUMIFS(OP_RatesTU_SME_2[Ausnet],OP_RatesTU_SME_2[[Rate name]:[Rate name]],\nIF($N122<>\"$\",$M122,\nIF($M122=\"Anytime - supply\",\"Anytime\",\"TOU\"))),4),\n0,1)","v":0},{"$f":"IF(ROUND(R87,4)=ROUND(\nSUMIFS(OP_Rates_SME_2[Citipower],OP_Rates_SME_2[[Rate name]:[Rate name]],$M122)+\nSUMIFS(OP_RatesTU_SME_2[Citipower],OP_RatesTU_SME_2[[Rate name]:[Rate name]],\nIF($N122<>\"$\",$M122,\nIF($M122=\"Anytime - supply\",\"Anytime\",\"TOU\"))),4),\n0,1)","v":0},{"$f":"IF(ROUND(S87,4)=ROUND(\nSUMIFS(OP_Rates_SME_2[Jemena],OP_Rates_SME_2[[Rate name]:[Rate name]],$M122)+\nSUMIFS(OP_RatesTU_SME_2[Jemena],OP_RatesTU_SME_2[[Rate name]:[Rate name]],\nIF($N122<>\"$\",$M122,\nIF($M122=\"Anytime - supply\",\"Anytime\",\"TOU\"))),4),\n0,1)","v":0},{"$f":"IF(ROUND(T87,4)=ROUND(\nSUMIFS(OP_Rates_SME_2[Powercor],OP_Rates_SME_2[[Rate name]:[Rate name]],$M122)+\nSUMIFS(OP_RatesTU_SME_2[Powercor],OP_RatesTU_SME_2[[Rate name]:[Rate name]],\nIF($N122<>\"$\",$M122,\nIF($M122=\"Anytime - supply\",\"Anytime\",\"TOU\"))),4),\n0,1)","v":0},{"$f":"IF(ROUND(U87,4)=ROUND(\nSUMIFS(OP_Rates_SME_2[United Energy],OP_Rates_SME_2[[Rate name]:[Rate name]],$M122)+\nSUMIFS(OP_RatesTU_SME_2[United Energy],OP_RatesTU_SME_2[[Rate name]:[Rate name]],\nIF($N122<>\"$\",$M122,\nIF($M122=\"Anytime - supply\",\"Anytime\",\"TOU\"))),4),\n0,1)","v":0}]
[null,null,"Off peak","$/kWh","Residential",null,{"$f":"IF(ROUND(G88,4)=ROUND(\nSUMIFS(OP_Rates_RES_2[Ausnet],OP_Rates_RES_2[[Rate name]:[Rate name]],$C123)+\nSUMIFS(OP_RatesTU_RES_2[Ausnet],OP_RatesTU_RES_2[[Rate name]:[Rate name]],\nIF($D123<>\"$\",$C123,\nIF($C123=\"Anytime - supply\",\"Anytime\",\"TOU\"))),4),\n0,1)","v":0},{"$f":"IF(ROUND(H88,4)=ROUND(\nSUMIFS(OP_Rates_RES_2[Citipower],OP_Rates_RES_2[[Rate name]:[Rate name]],$C123)+\nSUMIFS(OP_RatesTU_RES_2[Citipower],OP_RatesTU_RES_2[[Rate name]:[Rate name]],\nIF($D123<>\"$\",$C123,\nIF($C123=\"Anytime - supply\",\"Anytime\",\"TOU\"))),4),\n0,1)","v":0},{"$f":"IF(ROUND(I88,4)=ROUND(\nSUMIFS(OP_Rates_RES_2[Jemena],OP_Rates_RES_2[[Rate name]:[Rate name]],$C123)+\nSUMIFS(OP_RatesTU_RES_2[Jemena],OP_RatesTU_RES_2[[Rate name]:[Rate name]],\nIF($D123<>\"$\",$C123,\nIF($C123=\"Anytime - supply\",\"Anytime\",\"TOU\"))),4),\n0,1)","v":0},{"$f":"IF(ROUND(J88,4)=ROUND(\nSUMIFS(OP_Rates_RES_2[Powercor],OP_Rates_RES_2[[Rate name]:[Rate name]],$C123)+\nSUMIFS(OP_RatesTU_RES_2[Powercor],OP_RatesTU_RES_2[[Rate name]:[Rate name]],\nIF($D123<>\"$\",$C123,\nIF($C123=\"Anytime - supply\",\"Anytime\",\"TOU\"))),4),\n0,1)","v":0},{"$f":"IF(ROUND(K88,4)=ROUND(\nSUMIFS(OP_Rates_RES_2[United Energy],OP_Rates_RES_2[[Rate name]:[Rate name]],$C123)+\nSUMIFS(OP_RatesTU_RES_2[United Energy],OP_RatesTU_RES_2[[Rate name]:[Rate name]],\nIF($D123<>\"$\",$C123,\nIF($C123=\"Anytime - supply\",\"Anytime\",\"TOU\"))),4),\n0,1)","v":0},null,"Off peak","$/kWh","Small business",null,{"$f":"IF(ROUND(Q88,4)=ROUND(\nSUMIFS(OP_Rates_SME_2[Ausnet],OP_Rates_SME_2[[Rate name]:[Rate name]],$M123)+\nSUMIFS(OP_RatesTU_SME_2[Ausnet],OP_RatesTU_SME_2[[Rate name]:[Rate name]],\nIF($N123<>\"$\",$M123,\nIF($M123=\"Anytime - supply\",\"Anytime\",\"TOU\"))),4),\n0,1)","v":0},{"$f":"IF(ROUND(R88,4)=ROUND(\nSUMIFS(OP_Rates_SME_2[Citipower],OP_Rates_SME_2[[Rate name]:[Rate name]],$M123)+\nSUMIFS(OP_RatesTU_SME_2[Citipower],OP_RatesTU_SME_2[[Rate name]:[Rate name]],\nIF($N123<>\"$\",$M123,\nIF($M123=\"Anytime - supply\",\"Anytime\",\"TOU\"))),4),\n0,1)","v":0},{"$f":"IF(ROUND(S88,4)=ROUND(\nSUMIFS(OP_Rates_SME_2[Jemena],OP_Rates_SME_2[[Rate name]:[Rate name]],$M123)+\nSUMIFS(OP_RatesTU_SME_2[Jemena],OP_RatesTU_SME_2[[Rate name]:[Rate name]],\nIF($N123<>\"$\",$M123,\nIF($M123=\"Anytime - supply\",\"Anytime\",\"TOU\"))),4),\n0,1)","v":0},{"$f":"IF(ROUND(T88,4)=ROUND(\nSUMIFS(OP_Rates_SME_2[Powercor],OP_Rates_SME_2[[Rate name]:[Rate name]],$M123)+\nSUMIFS(OP_RatesTU_SME_2[Powercor],OP_RatesTU_SME_2[[Rate name]:[Rate name]],\nIF($N123<>\"$\",$M123,\nIF($M123=\"Anytime - supply\",\"Anytime\",\"TOU\"))),4),\n0,1)","v":0},{"$f":"IF(ROUND(U88,4)=ROUND(\nSUMIFS(OP_Rates_SME_2[United Energy],OP_Rates_SME_2[[Rate name]:[Rate name]],$M123)+\nSUMIFS(OP_RatesTU_SME_2[United Energy],OP_RatesTU_SME_2[[Rate name]:[Rate name]],\nIF($N123<>\"$\",$M123,\nIF($M123=\"Anytime - supply\",\"Anytime\",\"TOU\"))),4),\n0,1)","v":0}]
[null,null,"Controlled load","$/kWh","Residential",null,{"$f":"IF(ROUND(G89,4)=ROUND(\nSUMIFS(OP_Rates_RES_2[Ausnet],OP_Rates_RES_2[[Rate name]:[Rate name]],$C124)+\nSUMIFS(OP_RatesTU_RES_2[Ausnet],OP_RatesTU_RES_2[[Rate name]:[Rate name]],\nIF($D124<>\"$\",$C124,\nIF($C124=\"Anytime - supply\",\"Anytime\",\"TOU\"))),4),\n0,1)","v":0},{"$f":"IF(ROUND(H89,4)=ROUND(\nSUMIFS(OP_Rates_RES_2[Citipower],OP_Rates_RES_2[[Rate name]:[Rate name]],$C124)+\nSUMIFS(OP_RatesTU_RES_2[Citipower],OP_RatesTU_RES_2[[Rate name]:[Rate name]],\nIF($D124<>\"$\",$C124,\nIF($C124=\"Anytime - supply\",\"Anytime\",\"TOU\"))),4),\n0,1)","v":0},{"$f":"IF(ROUND(I89,4)=ROUND(\nSUMIFS(OP_Rates_RES_2[Jemena],OP_Rates_RES_2[[Rate name]:[Rate name]],$C124)+\nSUMIFS(OP_RatesTU_RES_2[Jemena],OP_RatesTU_RES_2[[Rate name]:[Rate name]],\nIF($D124<>\"$\",$C124,\nIF($C124=\"Anytime - supply\",\"Anytime\",\"TOU\"))),4),\n0,1)","v":0},{"$f":"IF(ROUND(J89,4)=ROUND(\nSUMIFS(OP_Rates_RES_2[Powercor],OP_Rates_RES_2[[Rate name]:[Rate name]],$C124)+\nSUMIFS(OP_RatesTU_RES_2[Powercor],OP_RatesTU_RES_2[[Rate name]:[Rate name]],\nIF($D124<>\"$\",$C124,\nIF($C124=\"Anytime - supply\",\"Anytime\",\"TOU\"))),4),\n0,1)","v":0},{"$f":"IF(ROUND(K89,4)=ROUND(\nSUMIFS(OP_Rates_RES_2[United Energy],OP_Rates_RES_2[[Rate name]:[Rate name]],$C124)+\nSUMIFS(OP_RatesTU_RES_2[United Energy],OP_RatesTU_RES_2[[Rate name]:[Rate name]],\nIF($D124<>\"$\",$C124,\nIF($C124=\"Anytime - supply\",\"Anytime\",\"TOU\"))),4),\n0,1)","v":0}]
[]
[null,null,{"$f":"C$91&\" - checks\"","v":"Residential calculated rate - checks"},null,null,null,null,null,null,null,null,null,{"$f":"M$91&\" - checks\"","v":"Small business calculated rate - checks"}]
[null,null,"Rate name","Unit","Customer type",null,"Ausnet","Citipower","Jemena","Powercor","United Energy",null,"Rate name","Unit","Customer type",null,"Ausnet","Citipower","Jemena","Powercor","United Energy"]
[null,null,"Anytime - supply","$","Residential",null,{"$f":"IF(G93=\"-\",\"-\",\nIF(ROUND(G93,8)=\nROUND(((\n(SUMIFS(Calc_NetworkF_2[Ausnet],Calc_NetworkF_2[[Cost item]:[Cost item]],$C128,Calc_NetworkF_2[[Customer type]:[Customer type]],$E128)+\nSUMIFS(Calc_Fixed_2[Ausnet],Calc_Fixed_2[[Customer type]:[Customer type]],\"All\")+\nSUMIFS(Calc_Fixed_2[Ausnet],Calc_Fixed_2[[Customer type]:[Customer type]],$E128))/DiPY)*(1+Calc_ROM_2[Ausnet]))*(1+GST),8),0,1))","v":0},{"$f":"IF(H93=\"-\",\"-\",\nIF(ROUND(H93,8)=\nROUND(((\n(SUMIFS(Calc_NetworkF_2[Citipower],Calc_NetworkF_2[[Cost item]:[Cost item]],$C128,Calc_NetworkF_2[[Customer type]:[Customer type]],$E128)+\nSUMIFS(Calc_Fixed_2[Citipower],Calc_Fixed_2[[Customer type]:[Customer type]],\"All\")+\nSUMIFS(Calc_Fixed_2[Citipower],Calc_Fixed_2[[Customer type]:[Customer type]],$E128))/DiPY)*(1+Calc_ROM_2[Citipower]))*(1+GST),8),0,1))","v":0},{"$f":"IF(I93=\"-\",\"-\",\nIF(ROUND(I93,8)=\nROUND(((\n(SUMIFS(Calc_NetworkF_2[Jemena],Calc_NetworkF_2[[Cost item]:[Cost item]],$C128,Calc_NetworkF_2[[Customer type]:[Customer type]],$E128)+\nSUMIFS(Calc_Fixed_2[Jemena],Calc_Fixed_2[[Customer type]:[Customer type]],\"All\")+\nSUMIFS(Calc_Fixed_2[Jemena],Calc_Fixed_2[[Customer type]:[Customer type]],$E128))/DiPY)*(1+Calc_ROM_2[Jemena]))*(1+GST),8),0,1))","v":0},{"$f":"IF(J93=\"-\",\"-\",\nIF(ROUND(J93,8)=\nROUND(((\n(SUMIFS(Calc_NetworkF_2[Powercor],Calc_NetworkF_2[[Cost item]:[Cost item]],$C128,Calc_NetworkF_2[[Customer type]:[Customer type]],$E128)+\nSUMIFS(Calc_Fixed_2[Powercor],Calc_Fixed_2[[Customer type]:[Customer type]],\"All\")+\nSUMIFS(Calc_Fixed_2[Powercor],Calc_Fixed_2[[Customer type]:[Customer type]],$E128))/DiPY)*(1+Calc_ROM_2[Powercor]))*(1+GST),8),0,1))","v":0},{"$f":"IF(K93=\"-\",\"-\",\nIF(ROUND(K93,8)=\nROUND(((\n(SUMIFS(Calc_NetworkF_2[United Energy],Calc_NetworkF_2[[Cost item]:[Cost item]],$C128,Calc_NetworkF_2[[Customer type]:[Customer type]],$E128)+\nSUMIFS(Calc_Fixed_2[United Energy],Calc_Fixed_2[[Customer type]:[Customer type]],\"All\")+\nSUMIFS(Calc_Fixed_2[United Energy],Calc_Fixed_2[[Customer type]:[Customer type]],$E128))/DiPY)*(1+Calc_ROM_2[United Energy]))*(1+GST),8),0,1))","v":0},null,"Anytime - supply","$","Small business",null,{"$f":"IF(Q93=\"-\",\"-\",\nIF(ROUND(Q93,8)=\nROUND((((SUMIFS(Calc_NetworkF_2[Ausnet],Calc_NetworkF_2[[Cost item]:[Cost item]],$M128,Calc_NetworkF_2[[Customer type]:[Customer type]],$O128)+SUMIFS(Calc_Fixed_2[Ausnet],Calc_Fixed_2[[Customer type]:[Customer type]],\"All\")+SUMIFS(Calc_Fixed_2[Ausnet],Calc_Fixed_2[[Customer type]:[Customer type]],$O128))/DiPY)*(1+Calc_ROM_2[Ausnet]))*(1+GST),8),0,1))","v":0},{"$f":"IF(R93=\"-\",\"-\",\nIF(ROUND(R93,8)=\nROUND((((SUMIFS(Calc_NetworkF_2[Citipower],Calc_NetworkF_2[[Cost item]:[Cost item]],$M128,Calc_NetworkF_2[[Customer type]:[Customer type]],$O128)+SUMIFS(Calc_Fixed_2[Citipower],Calc_Fixed_2[[Customer type]:[Customer type]],\"All\")+SUMIFS(Calc_Fixed_2[Citipower],Calc_Fixed_2[[Customer type]:[Customer type]],$O128))/DiPY)*(1+Calc_ROM_2[Citipower]))*(1+GST),8),0,1))","v":0},{"$f":"IF(S93=\"-\",\"-\",\nIF(ROUND(S93,8)=\nROUND((((SUMIFS(Calc_NetworkF_2[Jemena],Calc_NetworkF_2[[Cost item]:[Cost item]],$M128,Calc_NetworkF_2[[Customer type]:[Customer type]],$O128)+SUMIFS(Calc_Fixed_2[Jemena],Calc_Fixed_2[[Customer type]:[Customer type]],\"All\")+SUMIFS(Calc_Fixed_2[Jemena],Calc_Fixed_2[[Customer type]:[Customer type]],$O128))/DiPY)*(1+Calc_ROM_2[Jemena]))*(1+GST),8),0,1))","v":0},{"$f":"IF(T93=\"-\",\"-\",\nIF(ROUND(T93,8)=\nROUND((((SUMIFS(Calc_NetworkF_2[Powercor],Calc_NetworkF_2[[Cost item]:[Cost item]],$M128,Calc_NetworkF_2[[Customer type]:[Customer type]],$O128)+SUMIFS(Calc_Fixed_2[Powercor],Calc_Fixed_2[[Customer type]:[Customer type]],\"All\")+SUMIFS(Calc_Fixed_2[Powercor],Calc_Fixed_2[[Customer type]:[Customer type]],$O128))/DiPY)*(1+Calc_ROM_2[Powercor]))*(1+GST),8),0,1))","v":0},{"$f":"IF(U93=\"-\",\"-\",\nIF(ROUND(U93,8)=\nROUND((((SUMIFS(Calc_NetworkF_2[United Energy],Calc_NetworkF_2[[Cost item]:[Cost item]],$M128,Calc_NetworkF_2[[Customer type]:[Customer type]],$O128)+SUMIFS(Calc_Fixed_2[United Energy],Calc_Fixed_2[[Customer type]:[Customer type]],\"All\")+SUMIFS(Calc_Fixed_2[United Energy],Calc_Fixed_2[[Customer type]:[Customer type]],$O128))/DiPY)*(1+Calc_ROM_2[United Energy]))*(1+GST),8),0,1))","v":0}]
[null,null,"Block 1","$/kWh","Residential",null,{"$f":"IF(G94=\"-\",\"-\",\nIF(ROUND(G94,8)=ROUND(\n((SUMIFS(Calc_Variable_2[Ausnet],Calc_Variable_2[[Customer type]:[Customer type]],\"All\")+\nSUMIFS(Calc_Variable_2[Ausnet],Calc_Variable_2[[Customer type]:[Customer type]],OP_Rates!$E129)+\nSUMIFS(Calc_NetworkV_2[Ausnet],Calc_NetworkV_2[[Customer type]:[Customer type]],OP_Rates!$E129,Calc_NetworkV_2[[Cost item]:[Cost item]],OP_Rates!$C129))*(1+Calc_ROM_2[Ausnet]))*(1+GST),8),0,1))","v":0},{"$f":"IF(H94=\"-\",\"-\",\nIF(ROUND(H94,8)=ROUND(\n((SUMIFS(Calc_Variable_2[Citipower],Calc_Variable_2[[Customer type]:[Customer type]],\"All\")+\nSUMIFS(Calc_Variable_2[Citipower],Calc_Variable_2[[Customer type]:[Customer type]],OP_Rates!$E129)+\nSUMIFS(Calc_NetworkV_2[Citipower],Calc_NetworkV_2[[Customer type]:[Customer type]],OP_Rates!$E129,Calc_NetworkV_2[[Cost item]:[Cost item]],OP_Rates!$C129))*(1+Calc_ROM_2[Citipower]))*(1+GST),8),0,1))","v":"-"},{"$f":"IF(I94=\"-\",\"-\",\nIF(ROUND(I94,8)=ROUND(\n((SUMIFS(Calc_Variable_2[Jemena],Calc_Variable_2[[Customer type]:[Customer type]],\"All\")+\nSUMIFS(Calc_Variable_2[Jemena],Calc_Variable_2[[Customer type]:[Customer type]],OP_Rates!$E129)+\nSUMIFS(Calc_NetworkV_2[Jemena],Calc_NetworkV_2[[Customer type]:[Customer type]],OP_Rates!$E129,Calc_NetworkV_2[[Cost item]:[Cost item]],OP_Rates!$C129))*(1+Calc_ROM_2[Jemena]))*(1+GST),8),0,1))","v":"-"},{"$f":"IF(J94=\"-\",\"-\",\nIF(ROUND(J94,8)=ROUND(\n((SUMIFS(Calc_Variable_2[Powercor],Calc_Variable_2[[Customer type]:[Customer type]],\"All\")+\nSUMIFS(Calc_Variable_2[Powercor],Calc_Variable_2[[Customer type]:[Customer type]],OP_Rates!$E129)+\nSUMIFS(Calc_NetworkV_2[Powercor],Calc_NetworkV_2[[Customer type]:[Customer type]],OP_Rates!$E129,Calc_NetworkV_2[[Cost item]:[Cost item]],OP_Rates!$C129))*(1+Calc_ROM_2[Powercor]))*(1+GST),8),0,1))","v":"-"},{"$f":"IF(K94=\"-\",\"-\",\nIF(ROUND(K94,8)=ROUND(\n((SUMIFS(Calc_Variable_2[United Energy],Calc_Variable_2[[Customer type]:[Customer type]],\"All\")+\nSUMIFS(Calc_Variable_2[United Energy],Calc_Variable_2[[Customer type]:[Customer type]],OP_Rates!$E129)+\nSUMIFS(Calc_NetworkV_2[United Energy],Calc_NetworkV_2[[Customer type]:[Customer type]],OP_Rates!$E129,Calc_NetworkV_2[[Cost item]:[Cost item]],OP_Rates!$C129))*(1+Calc_ROM_2[United Energy]))*(1+GST),8),0,1))","v":"-"},null,"Block 1","$/kWh","Small business",null,{"$f":"IF(Q94=\"-\",\"-\",\nIF(ROUND(Q94,8)=ROUND(\n((SUMIFS(Calc_Variable_2[Ausnet],Calc_Variable_2[[Customer type]:[Customer type]],\"All\")+SUMIFS(Calc_Variable_2[Ausnet],Calc_Variable_2[[Customer type]:[Customer type]],OP_Rates!$O129)+\nSUMIFS(Calc_NetworkV_2[Ausnet],Calc_NetworkV_2[[Customer type]:[Customer type]],OP_Rates!$O129,Calc_NetworkV_2[[Cost item]:[Cost item]],OP_Rates!$M129))*(1+Calc_ROM_2[Ausnet]))*(1+GST),8),0,1))","v":0},{"$f":"IF(R94=\"-\",\"-\",\nIF(ROUND(R94,8)=ROUND(\n((SUMIFS(Calc_Variable_2[Citipower],Calc_Variable_2[[Customer type]:[Customer type]],\"All\")+SUMIFS(Calc_Variable_2[Citipower],Calc_Variable_2[[Customer type]:[Customer type]],OP_Rates!$O129)+\nSUMIFS(Calc_NetworkV_2[Citipower],Calc_NetworkV_2[[Customer type]:[Customer type]],OP_Rates!$O129,Calc_NetworkV_2[[Cost item]:[Cost item]],OP_Rates!$M129))*(1+Calc_ROM_2[Citipower]))*(1+GST),8),0,1))","v":"-"},{"$f":"IF(S94=\"-\",\"-\",\nIF(ROUND(S94,8)=ROUND(\n((SUMIFS(Calc_Variable_2[Jemena],Calc_Variable_2[[Customer type]:[Customer type]],\"All\")+SUMIFS(Calc_Variable_2[Jemena],Calc_Variable_2[[Customer type]:[Customer type]],OP_Rates!$O129)+\nSUMIFS(Calc_NetworkV_2[Jemena],Calc_NetworkV_2[[Customer type]:[Customer type]],OP_Rates!$O129,Calc_NetworkV_2[[Cost item]:[Cost item]],OP_Rates!$M129))*(1+Calc_ROM_2[Jemena]))*(1+GST),8),0,1))","v":"-"},{"$f":"IF(T94=\"-\",\"-\",\nIF(ROUND(T94,8)=ROUND(\n((SUMIFS(Calc_Variable_2[Powercor],Calc_Variable_2[[Customer type]:[Customer type]],\"All\")+SUMIFS(Calc_Variable_2[Powercor],Calc_Variable_2[[Customer type]:[Customer type]],OP_Rates!$O129)+\nSUMIFS(Calc_NetworkV_2[Powercor],Calc_NetworkV_2[[Customer type]:[Customer type]],OP_Rates!$O129,Calc_NetworkV_2[[Cost item]:[Cost item]],OP_Rates!$M129))*(1+Calc_ROM_2[Powercor]))*(1+GST),8),0,1))","v":"-"},{"$f":"IF(U94=\"-\",\"-\",\nIF(ROUND(U94,8)=ROUND(\n((SUMIFS(Calc_Variable_2[United Energy],Calc_Variable_2[[Customer type]:[Customer type]],\"All\")+SUMIFS(Calc_Variable_2[United Energy],Calc_Variable_2[[Customer type]:[Customer type]],OP_Rates!$O129)+\nSUMIFS(Calc_NetworkV_2[United Energy],Calc_NetworkV_2[[Customer type]:[Customer type]],OP_Rates!$O129,Calc_NetworkV_2[[Cost item]:[Cost item]],OP_Rates!$M129))*(1+Calc_ROM_2[United Energy]))*(1+GST),8),0,1))","v":"-"}]
[null,null,"Balance","$/kWh","Residential",null,{"$f":"IF(G95=\"-\",\"-\",\nIF(ROUND(G95,8)=ROUND(\n((SUMIFS(Calc_Variable_2[Ausnet],Calc_Variable_2[[Customer type]:[Customer type]],\"All\")+\nSUMIFS(Calc_Variable_2[Ausnet],Calc_Variable_2[[Customer type]:[Customer type]],OP_Rates!$E130)+\nSUMIFS(Calc_NetworkV_2[Ausnet],Calc_NetworkV_2[[Customer type]:[Customer type]],OP_Rates!$E130,Calc_NetworkV_2[[Cost item]:[Cost item]],OP_Rates!$C130))*(1+Calc_ROM_2[Ausnet]))*(1+GST),8),0,1))","v":0},{"$f":"IF(H95=\"-\",\"-\",\nIF(ROUND(H95,8)=ROUND(\n((SUMIFS(Calc_Variable_2[Citipower],Calc_Variable_2[[Customer type]:[Customer type]],\"All\")+\nSUMIFS(Calc_Variable_2[Citipower],Calc_Variable_2[[Customer type]:[Customer type]],OP_Rates!$E130)+\nSUMIFS(Calc_NetworkV_2[Citipower],Calc_NetworkV_2[[Customer type]:[Customer type]],OP_Rates!$E130,Calc_NetworkV_2[[Cost item]:[Cost item]],OP_Rates!$C130))*(1+Calc_ROM_2[Citipower]))*(1+GST),8),0,1))","v":"-"},{"$f":"IF(I95=\"-\",\"-\",\nIF(ROUND(I95,8)=ROUND(\n((SUMIFS(Calc_Variable_2[Jemena],Calc_Variable_2[[Customer type]:[Customer type]],\"All\")+\nSUMIFS(Calc_Variable_2[Jemena],Calc_Variable_2[[Customer type]:[Customer type]],OP_Rates!$E130)+\nSUMIFS(Calc_NetworkV_2[Jemena],Calc_NetworkV_2[[Customer type]:[Customer type]],OP_Rates!$E130,Calc_NetworkV_2[[Cost item]:[Cost item]],OP_Rates!$C130))*(1+Calc_ROM_2[Jemena]))*(1+GST),8),0,1))","v":"-"},{"$f":"IF(J95=\"-\",\"-\",\nIF(ROUND(J95,8)=ROUND(\n((SUMIFS(Calc_Variable_2[Powercor],Calc_Variable_2[[Customer type]:[Customer type]],\"All\")+\nSUMIFS(Calc_Variable_2[Powercor],Calc_Variable_2[[Customer type]:[Customer type]],OP_Rates!$E130)+\nSUMIFS(Calc_NetworkV_2[Powercor],Calc_NetworkV_2[[Customer type]:[Customer type]],OP_Rates!$E130,Calc_NetworkV_2[[Cost item]:[Cost item]],OP_Rates!$C130))*(1+Calc_ROM_2[Powercor]))*(1+GST),8),0,1))","v":"-"},{"$f":"IF(K95=\"-\",\"-\",\nIF(ROUND(K95,8)=ROUND(\n((SUMIFS(Calc_Variable_2[United Energy],Calc_Variable_2[[Customer type]:[Customer type]],\"All\")+\nSUMIFS(Calc_Variable_2[United Energy],Calc_Variable_2[[Customer type]:[Customer type]],OP_Rates!$E130)+\nSUMIFS(Calc_NetworkV_2[United Energy],Calc_NetworkV_2[[Customer type]:[Customer type]],OP_Rates!$E130,Calc_NetworkV_2[[Cost item]:[Cost item]],OP_Rates!$C130))*(1+Calc_ROM_2[United Energy]))*(1+GST),8),0,1))","v":"-"},null,"Balance","$/kWh","Small business",null,{"$f":"IF(Q95=\"-\",\"-\",\nIF(ROUND(Q95,8)=ROUND(\n((SUMIFS(Calc_Variable_2[Ausnet],Calc_Variable_2[[Customer type]:[Customer type]],\"All\")+SUMIFS(Calc_Variable_2[Ausnet],Calc_Variable_2[[Customer type]:[Customer type]],OP_Rates!$O130)+\nSUMIFS(Calc_NetworkV_2[Ausnet],Calc_NetworkV_2[[Customer type]:[Customer type]],OP_Rates!$O130,Calc_NetworkV_2[[Cost item]:[Cost item]],OP_Rates!$M130))*(1+Calc_ROM_2[Ausnet]))*(1+GST),8),0,1))","v":0},{"$f":"IF(R95=\"-\",\"-\",\nIF(ROUND(R95,8)=ROUND(\n((SUMIFS(Calc_Variable_2[Citipower],Calc_Variable_2[[Customer type]:[Customer type]],\"All\")+SUMIFS(Calc_Variable_2[Citipower],Calc_Variable_2[[Customer type]:[Customer type]],OP_Rates!$O130)+\nSUMIFS(Calc_NetworkV_2[Citipower],Calc_NetworkV_2[[Customer type]:[Customer type]],OP_Rates!$O130,Calc_NetworkV_2[[Cost item]:[Cost item]],OP_Rates!$M130))*(1+Calc_ROM_2[Citipower]))*(1+GST),8),0,1))","v":"-"},{"$f":"IF(S95=\"-\",\"-\",\nIF(ROUND(S95,8)=ROUND(\n((SUMIFS(Calc_Variable_2[Jemena],Calc_Variable_2[[Customer type]:[Customer type]],\"All\")+SUMIFS(Calc_Variable_2[Jemena],Calc_Variable_2[[Customer type]:[Customer type]],OP_Rates!$O130)+\nSUMIFS(Calc_NetworkV_2[Jemena],Calc_NetworkV_2[[Customer type]:[Customer type]],OP_Rates!$O130,Calc_NetworkV_2[[Cost item]:[Cost item]],OP_Rates!$M130))*(1+Calc_ROM_2[Jemena]))*(1+GST),8),0,1))","v":"-"},{"$f":"IF(T95=\"-\",\"-\",\nIF(ROUND(T95,8)=ROUND(\n((SUMIFS(Calc_Variable_2[Powercor],Calc_Variable_2[[Customer type]:[Customer type]],\"All\")+SUMIFS(Calc_Variable_2[Powercor],Calc_Variable_2[[Customer type]:[Customer type]],OP_Rates!$O130)+\nSUMIFS(Calc_NetworkV_2[Powercor],Calc_NetworkV_2[[Customer type]:[Customer type]],OP_Rates!$O130,Calc_NetworkV_2[[Cost item]:[Cost item]],OP_Rates!$M130))*(1+Calc_ROM_2[Powercor]))*(1+GST),8),0,1))","v":"-"},{"$f":"IF(U95=\"-\",\"-\",\nIF(ROUND(U95,8)=ROUND(\n((SUMIFS(Calc_Variable_2[United Energy],Calc_Variable_2[[Customer type]:[Customer type]],\"All\")+SUMIFS(Calc_Variable_2[United Energy],Calc_Variable_2[[Customer type]:[Customer type]],OP_Rates!$O130)+\nSUMIFS(Calc_NetworkV_2[United Energy],Calc_NetworkV_2[[Customer type]:[Customer type]],OP_Rates!$O130,Calc_NetworkV_2[[Cost item]:[Cost item]],OP_Rates!$M130))*(1+Calc_ROM_2[United Energy]))*(1+GST),8),0,1))","v":"-"}]
[null,null,"Single rate","$/kWh","Residential",null,{"$f":"IF(G96=\"-\",\"-\",\nIF(ROUND(G96,8)=ROUND(\n((SUMIFS(Calc_Variable_2[Ausnet],Calc_Variable_2[[Customer type]:[Customer type]],\"All\")+\nSUMIFS(Calc_Variable_2[Ausnet],Calc_Variable_2[[Customer type]:[Customer type]],OP_Rates!$E131)+\nSUMIFS(Calc_NetworkV_2[Ausnet],Calc_NetworkV_2[[Customer type]:[Customer type]],OP_Rates!$E131,Calc_NetworkV_2[[Cost item]:[Cost item]],OP_Rates!$C131))*(1+Calc_ROM_2[Ausnet]))*(1+GST),8),0,1))","v":"-"},{"$f":"IF(H96=\"-\",\"-\",\nIF(ROUND(H96,8)=ROUND(\n((SUMIFS(Calc_Variable_2[Citipower],Calc_Variable_2[[Customer type]:[Customer type]],\"All\")+\nSUMIFS(Calc_Variable_2[Citipower],Calc_Variable_2[[Customer type]:[Customer type]],OP_Rates!$E131)+\nSUMIFS(Calc_NetworkV_2[Citipower],Calc_NetworkV_2[[Customer type]:[Customer type]],OP_Rates!$E131,Calc_NetworkV_2[[Cost item]:[Cost item]],OP_Rates!$C131))*(1+Calc_ROM_2[Citipower]))*(1+GST),8),0,1))","v":0},{"$f":"IF(I96=\"-\",\"-\",\nIF(ROUND(I96,8)=ROUND(\n((SUMIFS(Calc_Variable_2[Jemena],Calc_Variable_2[[Customer type]:[Customer type]],\"All\")+\nSUMIFS(Calc_Variable_2[Jemena],Calc_Variable_2[[Customer type]:[Customer type]],OP_Rates!$E131)+\nSUMIFS(Calc_NetworkV_2[Jemena],Calc_NetworkV_2[[Customer type]:[Customer type]],OP_Rates!$E131,Calc_NetworkV_2[[Cost item]:[Cost item]],OP_Rates!$C131))*(1+Calc_ROM_2[Jemena]))*(1+GST),8),0,1))","v":0},{"$f":"IF(J96=\"-\",\"-\",\nIF(ROUND(J96,8)=ROUND(\n((SUMIFS(Calc_Variable_2[Powercor],Calc_Variable_2[[Customer type]:[Customer type]],\"All\")+\nSUMIFS(Calc_Variable_2[Powercor],Calc_Variable_2[[Customer type]:[Customer type]],OP_Rates!$E131)+\nSUMIFS(Calc_NetworkV_2[Powercor],Calc_NetworkV_2[[Customer type]:[Customer type]],OP_Rates!$E131,Calc_NetworkV_2[[Cost item]:[Cost item]],OP_Rates!$C131))*(1+Calc_ROM_2[Powercor]))*(1+GST),8),0,1))","v":0},{"$f":"IF(K96=\"-\",\"-\",\nIF(ROUND(K96,8)=ROUND(\n((SUMIFS(Calc_Variable_2[United Energy],Calc_Variable_2[[Customer type]:[Customer type]],\"All\")+\nSUMIFS(Calc_Variable_2[United Energy],Calc_Variable_2[[Customer type]:[Customer type]],OP_Rates!$E131)+\nSUMIFS(Calc_NetworkV_2[United Energy],Calc_NetworkV_2[[Customer type]:[Customer type]],OP_Rates!$E131,Calc_NetworkV_2[[Cost item]:[Cost item]],OP_Rates!$C131))*(1+Calc_ROM_2[United Energy]))*(1+GST),8),0,1))","v":0},null,"Single rate","$/kWh","Small business",null,{"$f":"IF(Q96=\"-\",\"-\",\nIF(ROUND(Q96,8)=ROUND(\n((SUMIFS(Calc_Variable_2[Ausnet],Calc_Variable_2[[Customer type]:[Customer type]],\"All\")+SUMIFS(Calc_Variable_2[Ausnet],Calc_Variable_2[[Customer type]:[Customer type]],OP_Rates!$O131)+\nSUMIFS(Calc_NetworkV_2[Ausnet],Calc_NetworkV_2[[Customer type]:[Customer type]],OP_Rates!$O131,Calc_NetworkV_2[[Cost item]:[Cost item]],OP_Rates!$M131))*(1+Calc_ROM_2[Ausnet]))*(1+GST),8),0,1))","v":"-"},{"$f":"IF(R96=\"-\",\"-\",\nIF(ROUND(R96,8)=ROUND(\n((SUMIFS(Calc_Variable_2[Citipower],Calc_Variable_2[[Customer type]:[Customer type]],\"All\")+SUMIFS(Calc_Variable_2[Citipower],Calc_Variable_2[[Customer type]:[Customer type]],OP_Rates!$O131)+\nSUMIFS(Calc_NetworkV_2[Citipower],Calc_NetworkV_2[[Customer type]:[Customer type]],OP_Rates!$O131,Calc_NetworkV_2[[Cost item]:[Cost item]],OP_Rates!$M131))*(1+Calc_ROM_2[Citipower]))*(1+GST),8),0,1))","v":0},{"$f":"IF(S96=\"-\",\"-\",\nIF(ROUND(S96,8)=ROUND(\n((SUMIFS(Calc_Variable_2[Jemena],Calc_Variable_2[[Customer type]:[Customer type]],\"All\")+SUMIFS(Calc_Variable_2[Jemena],Calc_Variable_2[[Customer type]:[Customer type]],OP_Rates!$O131)+\nSUMIFS(Calc_NetworkV_2[Jemena],Calc_NetworkV_2[[Customer type]:[Customer type]],OP_Rates!$O131,Calc_NetworkV_2[[Cost item]:[Cost item]],OP_Rates!$M131))*(1+Calc_ROM_2[Jemena]))*(1+GST),8),0,1))","v":0},{"$f":"IF(T96=\"-\",\"-\",\nIF(ROUND(T96,8)=ROUND(\n((SUMIFS(Calc_Variable_2[Powercor],Calc_Variable_2[[Customer type]:[Customer type]],\"All\")+SUMIFS(Calc_Variable_2[Powercor],Calc_Variable_2[[Customer type]:[Customer type]],OP_Rates!$O131)+\nSUMIFS(Calc_NetworkV_2[Powercor],Calc_NetworkV_2[[Customer type]:[Customer type]],OP_Rates!$O131,Calc_NetworkV_2[[Cost item]:[Cost item]],OP_Rates!$M131))*(1+Calc_ROM_2[Powercor]))*(1+GST),8),0,1))","v":0},{"$f":"IF(U96=\"-\",\"-\",\nIF(ROUND(U96,8)=ROUND(\n((SUMIFS(Calc_Variable_2[United Energy],Calc_Variable_2[[Customer type]:[Customer type]],\"All\")+SUMIFS(Calc_Variable_2[United Energy],Calc_Variable_2[[Customer type]:[Customer type]],OP_Rates!$O131)+\nSUMIFS(Calc_NetworkV_2[United Energy],Calc_NetworkV_2[[Customer type]:[Customer type]],OP_Rates!$O131,Calc_NetworkV_2[[Cost item]:[Cost item]],OP_Rates!$M131))*(1+Calc_ROM_2[United Energy]))*(1+GST),8),0,1))","v":0}]
[null,null,"TOU - supply","$","Residential",null,{"$f":"IF(G97=\"-\",\"-\",\nIF(ROUND(G97,8)=\nROUND((((SUMIFS(Calc_NetworkF_2[Ausnet],Calc_NetworkF_2[[Cost item]:[Cost item]],$C132,Calc_NetworkF_2[[Customer type]:[Customer type]],$E132)+SUMIFS(Calc_Fixed_2[Ausnet],Calc_Fixed_2[[Customer type]:[Customer type]],\"All\")+SUMIFS(Calc_Fixed_2[Ausnet],Calc_Fixed_2[[Customer type]:[Customer type]],$E132))/DiPY)*(1+Calc_ROM_2[Ausnet]))*(1+GST),8),0,1))","v":0},{"$f":"IF(H97=\"-\",\"-\",\nIF(ROUND(H97,8)=\nROUND((((SUMIFS(Calc_NetworkF_2[Citipower],Calc_NetworkF_2[[Cost item]:[Cost item]],$C132,Calc_NetworkF_2[[Customer type]:[Customer type]],$E132)+SUMIFS(Calc_Fixed_2[Citipower],Calc_Fixed_2[[Customer type]:[Customer type]],\"All\")+SUMIFS(Calc_Fixed_2[Citipower],Calc_Fixed_2[[Customer type]:[Customer type]],$E132))/DiPY)*(1+Calc_ROM_2[Citipower]))*(1+GST),8),0,1))","v":0},{"$f":"IF(I97=\"-\",\"-\",\nIF(ROUND(I97,8)=\nROUND((((SUMIFS(Calc_NetworkF_2[Jemena],Calc_NetworkF_2[[Cost item]:[Cost item]],$C132,Calc_NetworkF_2[[Customer type]:[Customer type]],$E132)+SUMIFS(Calc_Fixed_2[Jemena],Calc_Fixed_2[[Customer type]:[Customer type]],\"All\")+SUMIFS(Calc_Fixed_2[Jemena],Calc_Fixed_2[[Customer type]:[Customer type]],$E132))/DiPY)*(1+Calc_ROM_2[Jemena]))*(1+GST),8),0,1))","v":0},{"$f":"IF(J97=\"-\",\"-\",\nIF(ROUND(J97,8)=\nROUND((((SUMIFS(Calc_NetworkF_2[Powercor],Calc_NetworkF_2[[Cost item]:[Cost item]],$C132,Calc_NetworkF_2[[Customer type]:[Customer type]],$E132)+SUMIFS(Calc_Fixed_2[Powercor],Calc_Fixed_2[[Customer type]:[Customer type]],\"All\")+SUMIFS(Calc_Fixed_2[Powercor],Calc_Fixed_2[[Customer type]:[Customer type]],$E132))/DiPY)*(1+Calc_ROM_2[Powercor]))*(1+GST),8),0,1))","v":0},{"$f":"IF(K97=\"-\",\"-\",\nIF(ROUND(K97,8)=\nROUND((((SUMIFS(Calc_NetworkF_2[United Energy],Calc_NetworkF_2[[Cost item]:[Cost item]],$C132,Calc_NetworkF_2[[Customer type]:[Customer type]],$E132)+SUMIFS(Calc_Fixed_2[United Energy],Calc_Fixed_2[[Customer type]:[Customer type]],\"All\")+SUMIFS(Calc_Fixed_2[United Energy],Calc_Fixed_2[[Customer type]:[Customer type]],$E132))/DiPY)*(1+Calc_ROM_2[United Energy]))*(1+GST),8),0,1))","v":0},null,"TOU - supply","$","Small business",null,{"$f":"IF(Q97=\"-\",\"-\",\nIF(ROUND(Q97,8)=\nROUND((((SUMIFS(Calc_NetworkF_2[Ausnet],Calc_NetworkF_2[[Cost item]:[Cost item]],$M132,Calc_NetworkF_2[[Customer type]:[Customer type]],$O132)+SUMIFS(Calc_Fixed_2[Ausnet],Calc_Fixed_2[[Customer type]:[Customer type]],\"All\")+SUMIFS(Calc_Fixed_2[Ausnet],Calc_Fixed_2[[Customer type]:[Customer type]],$O132))/DiPY)*(1+Calc_ROM_2[Ausnet]))*(1+GST),8),0,1))","v":0},{"$f":"IF(R97=\"-\",\"-\",\nIF(ROUND(R97,8)=\nROUND((((SUMIFS(Calc_NetworkF_2[Citipower],Calc_NetworkF_2[[Cost item]:[Cost item]],$M132,Calc_NetworkF_2[[Customer type]:[Customer type]],$O132)+SUMIFS(Calc_Fixed_2[Citipower],Calc_Fixed_2[[Customer type]:[Customer type]],\"All\")+SUMIFS(Calc_Fixed_2[Citipower],Calc_Fixed_2[[Customer type]:[Customer type]],$O132))/DiPY)*(1+Calc_ROM_2[Citipower]))*(1+GST),8),0,1))","v":0},{"$f":"IF(S97=\"-\",\"-\",\nIF(ROUND(S97,8)=\nROUND((((SUMIFS(Calc_NetworkF_2[Jemena],Calc_NetworkF_2[[Cost item]:[Cost item]],$M132,Calc_NetworkF_2[[Customer type]:[Customer type]],$O132)+SUMIFS(Calc_Fixed_2[Jemena],Calc_Fixed_2[[Customer type]:[Customer type]],\"All\")+SUMIFS(Calc_Fixed_2[Jemena],Calc_Fixed_2[[Customer type]:[Customer type]],$O132))/DiPY)*(1+Calc_ROM_2[Jemena]))*(1+GST),8),0,1))","v":0},{"$f":"IF(T97=\"-\",\"-\",\nIF(ROUND(T97,8)=\nROUND((((SUMIFS(Calc_NetworkF_2[Powercor],Calc_NetworkF_2[[Cost item]:[Cost item]],$M132,Calc_NetworkF_2[[Customer type]:[Customer type]],$O132)+SUMIFS(Calc_Fixed_2[Powercor],Calc_Fixed_2[[Customer type]:[Customer type]],\"All\")+SUMIFS(Calc_Fixed_2[Powercor],Calc_Fixed_2[[Customer type]:[Customer type]],$O132))/DiPY)*(1+Calc_ROM_2[Powercor]))*(1+GST),8),0,1))","v":0},{"$f":"IF(U97=\"-\",\"-\",\nIF(ROUND(U97,8)=\nROUND((((SUMIFS(Calc_NetworkF_2[United Energy],Calc_NetworkF_2[[Cost item]:[Cost item]],$M132,Calc_NetworkF_2[[Customer type]:[Customer type]],$O132)+SUMIFS(Calc_Fixed_2[United Energy],Calc_Fixed_2[[Customer type]:[Customer type]],\"All\")+SUMIFS(Calc_Fixed_2[United Energy],Calc_Fixed_2[[Customer type]:[Customer type]],$O132))/DiPY)*(1+Calc_ROM_2[United Energy]))*(1+GST),8),0,1))","v":0}]
[null,null,"Peak","$/kWh","Residential",null,{"$f":"IF(G98=\"-\",\"-\",\nIF(ROUND(G98,8)=ROUND(\n((SUMIFS(Calc_Variable_2[Ausnet],Calc_Variable_2[[Customer type]:[Customer type]],\"All\")+\nSUMIFS(Calc_Variable_2[Ausnet],Calc_Variable_2[[Customer type]:[Customer type]],OP_Rates!$E133)+\nSUMIFS(Calc_NetworkV_2[Ausnet],Calc_NetworkV_2[[Customer type]:[Customer type]],OP_Rates!$E133,Calc_NetworkV_2[[Cost item]:[Cost item]],OP_Rates!$C133))*(1+Calc_ROM_2[Ausnet]))*(1+GST),8),0,1))","v":0},{"$f":"IF(H98=\"-\",\"-\",\nIF(ROUND(H98,8)=ROUND(\n((SUMIFS(Calc_Variable_2[Citipower],Calc_Variable_2[[Customer type]:[Customer type]],\"All\")+\nSUMIFS(Calc_Variable_2[Citipower],Calc_Variable_2[[Customer type]:[Customer type]],OP_Rates!$E133)+\nSUMIFS(Calc_NetworkV_2[Citipower],Calc_NetworkV_2[[Customer type]:[Customer type]],OP_Rates!$E133,Calc_NetworkV_2[[Cost item]:[Cost item]],OP_Rates!$C133))*(1+Calc_ROM_2[Citipower]))*(1+GST),8),0,1))","v":0},{"$f":"IF(I98=\"-\",\"-\",\nIF(ROUND(I98,8)=ROUND(\n((SUMIFS(Calc_Variable_2[Jemena],Calc_Variable_2[[Customer type]:[Customer type]],\"All\")+\nSUMIFS(Calc_Variable_2[Jemena],Calc_Variable_2[[Customer type]:[Customer type]],OP_Rates!$E133)+\nSUMIFS(Calc_NetworkV_2[Jemena],Calc_NetworkV_2[[Customer type]:[Customer type]],OP_Rates!$E133,Calc_NetworkV_2[[Cost item]:[Cost item]],OP_Rates!$C133))*(1+Calc_ROM_2[Jemena]))*(1+GST),8),0,1))","v":0},{"$f":"IF(J98=\"-\",\"-\",\nIF(ROUND(J98,8)=ROUND(\n((SUMIFS(Calc_Variable_2[Powercor],Calc_Variable_2[[Customer type]:[Customer type]],\"All\")+\nSUMIFS(Calc_Variable_2[Powercor],Calc_Variable_2[[Customer type]:[Customer type]],OP_Rates!$E133)+\nSUMIFS(Calc_NetworkV_2[Powercor],Calc_NetworkV_2[[Customer type]:[Customer type]],OP_Rates!$E133,Calc_NetworkV_2[[Cost item]:[Cost item]],OP_Rates!$C133))*(1+Calc_ROM_2[Powercor]))*(1+GST),8),0,1))","v":0},{"$f":"IF(K98=\"-\",\"-\",\nIF(ROUND(K98,8)=ROUND(\n((SUMIFS(Calc_Variable_2[United Energy],Calc_Variable_2[[Customer type]:[Customer type]],\"All\")+\nSUMIFS(Calc_Variable_2[United Energy],Calc_Variable_2[[Customer type]:[Customer type]],OP_Rates!$E133)+\nSUMIFS(Calc_NetworkV_2[United Energy],Calc_NetworkV_2[[Customer type]:[Customer type]],OP_Rates!$E133,Calc_NetworkV_2[[Cost item]:[Cost item]],OP_Rates!$C133))*(1+Calc_ROM_2[United Energy]))*(1+GST),8),0,1))","v":0},null,"Peak","$/kWh","Small business",null,{"$f":"IF(Q98=\"-\",\"-\",\nIF(ROUND(Q98,8)=ROUND(\n((SUMIFS(Calc_Variable_2[Ausnet],Calc_Variable_2[[Customer type]:[Customer type]],\"All\")+SUMIFS(Calc_Variable_2[Ausnet],Calc_Variable_2[[Customer type]:[Customer type]],OP_Rates!$O133)+\nSUMIFS(Calc_NetworkV_2[Ausnet],Calc_NetworkV_2[[Customer type]:[Customer type]],OP_Rates!$O133,Calc_NetworkV_2[[Cost item]:[Cost item]],OP_Rates!$M133))*(1+Calc_ROM_2[Ausnet]))*(1+GST),8),0,1))","v":0},{"$f":"IF(R98=\"-\",\"-\",\nIF(ROUND(R98,8)=ROUND(\n((SUMIFS(Calc_Variable_2[Citipower],Calc_Variable_2[[Customer type]:[Customer type]],\"All\")+SUMIFS(Calc_Variable_2[Citipower],Calc_Variable_2[[Customer type]:[Customer type]],OP_Rates!$O133)+\nSUMIFS(Calc_NetworkV_2[Citipower],Calc_NetworkV_2[[Customer type]:[Customer type]],OP_Rates!$O133,Calc_NetworkV_2[[Cost item]:[Cost item]],OP_Rates!$M133))*(1+Calc_ROM_2[Citipower]))*(1+GST),8),0,1))","v":0},{"$f":"IF(S98=\"-\",\"-\",\nIF(ROUND(S98,8)=ROUND(\n((SUMIFS(Calc_Variable_2[Jemena],Calc_Variable_2[[Customer type]:[Customer type]],\"All\")+SUMIFS(Calc_Variable_2[Jemena],Calc_Variable_2[[Customer type]:[Customer type]],OP_Rates!$O133)+\nSUMIFS(Calc_NetworkV_2[Jemena],Calc_NetworkV_2[[Customer type]:[Customer type]],OP_Rates!$O133,Calc_NetworkV_2[[Cost item]:[Cost item]],OP_Rates!$M133))*(1+Calc_ROM_2[Jemena]))*(1+GST),8),0,1))","v":0},{"$f":"IF(T98=\"-\",\"-\",\nIF(ROUND(T98,8)=ROUND(\n((SUMIFS(Calc_Variable_2[Powercor],Calc_Variable_2[[Customer type]:[Customer type]],\"All\")+SUMIFS(Calc_Variable_2[Powercor],Calc_Variable_2[[Customer type]:[Customer type]],OP_Rates!$O133)+\nSUMIFS(Calc_NetworkV_2[Powercor],Calc_NetworkV_2[[Customer type]:[Customer type]],OP_Rates!$O133,Calc_NetworkV_2[[Cost item]:[Cost item]],OP_Rates!$M133))*(1+Calc_ROM_2[Powercor]))*(1+GST),8),0,1))","v":0},{"$f":"IF(U98=\"-\",\"-\",\nIF(ROUND(U98,8)=ROUND(\n((SUMIFS(Calc_Variable_2[United Energy],Calc_Variable_2[[Customer type]:[Customer type]],\"All\")+SUMIFS(Calc_Variable_2[United Energy],Calc_Variable_2[[Customer type]:[Customer type]],OP_Rates!$O133)+\nSUMIFS(Calc_NetworkV_2[United Energy],Calc_NetworkV_2[[Customer type]:[Customer type]],OP_Rates!$O133,Calc_NetworkV_2[[Cost item]:[Cost item]],OP_Rates!$M133))*(1+Calc_ROM_2[United Energy]))*(1+GST),8),0,1))","v":0}]
[null,null,"Off peak","$/kWh","Residential",null,{"$f":"IF(G99=\"-\",\"-\",\nIF(ROUND(G99,8)=ROUND(\n((SUMIFS(Calc_Variable_2[Ausnet],Calc_Variable_2[[Customer type]:[Customer type]],\"All\")+\nSUMIFS(Calc_Variable_2[Ausnet],Calc_Variable_2[[Customer type]:[Customer type]],OP_Rates!$E134)+\nSUMIFS(Calc_NetworkV_2[Ausnet],Calc_NetworkV_2[[Customer type]:[Customer type]],OP_Rates!$E134,Calc_NetworkV_2[[Cost item]:[Cost item]],OP_Rates!$C134))*(1+Calc_ROM_2[Ausnet]))*(1+GST),8),0,1))","v":0},{"$f":"IF(H99=\"-\",\"-\",\nIF(ROUND(H99,8)=ROUND(\n((SUMIFS(Calc_Variable_2[Citipower],Calc_Variable_2[[Customer type]:[Customer type]],\"All\")+\nSUMIFS(Calc_Variable_2[Citipower],Calc_Variable_2[[Customer type]:[Customer type]],OP_Rates!$E134)+\nSUMIFS(Calc_NetworkV_2[Citipower],Calc_NetworkV_2[[Customer type]:[Customer type]],OP_Rates!$E134,Calc_NetworkV_2[[Cost item]:[Cost item]],OP_Rates!$C134))*(1+Calc_ROM_2[Citipower]))*(1+GST),8),0,1))","v":0},{"$f":"IF(I99=\"-\",\"-\",\nIF(ROUND(I99,8)=ROUND(\n((SUMIFS(Calc_Variable_2[Jemena],Calc_Variable_2[[Customer type]:[Customer type]],\"All\")+\nSUMIFS(Calc_Variable_2[Jemena],Calc_Variable_2[[Customer type]:[Customer type]],OP_Rates!$E134)+\nSUMIFS(Calc_NetworkV_2[Jemena],Calc_NetworkV_2[[Customer type]:[Customer type]],OP_Rates!$E134,Calc_NetworkV_2[[Cost item]:[Cost item]],OP_Rates!$C134))*(1+Calc_ROM_2[Jemena]))*(1+GST),8),0,1))","v":0},{"$f":"IF(J99=\"-\",\"-\",\nIF(ROUND(J99,8)=ROUND(\n((SUMIFS(Calc_Variable_2[Powercor],Calc_Variable_2[[Customer type]:[Customer type]],\"All\")+\nSUMIFS(Calc_Variable_2[Powercor],Calc_Variable_2[[Customer type]:[Customer type]],OP_Rates!$E134)+\nSUMIFS(Calc_NetworkV_2[Powercor],Calc_NetworkV_2[[Customer type]:[Customer type]],OP_Rates!$E134,Calc_NetworkV_2[[Cost item]:[Cost item]],OP_Rates!$C134))*(1+Calc_ROM_2[Powercor]))*(1+GST),8),0,1))","v":0},{"$f":"IF(K99=\"-\",\"-\",\nIF(ROUND(K99,8)=ROUND(\n((SUMIFS(Calc_Variable_2[United Energy],Calc_Variable_2[[Customer type]:[Customer type]],\"All\")+\nSUMIFS(Calc_Variable_2[United Energy],Calc_Variable_2[[Customer type]:[Customer type]],OP_Rates!$E134)+\nSUMIFS(Calc_NetworkV_2[United Energy],Calc_NetworkV_2[[Customer type]:[Customer type]],OP_Rates!$E134,Calc_NetworkV_2[[Cost item]:[Cost item]],OP_Rates!$C134))*(1+Calc_ROM_2[United Energy]))*(1+GST),8),0,1))","v":0},null,"Off peak","$/kWh","Small business",null,{"$f":"IF(Q99=\"-\",\"-\",\nIF(ROUND(Q99,8)=ROUND(\n((SUMIFS(Calc_Variable_2[Ausnet],Calc_Variable_2[[Customer type]:[Customer type]],\"All\")+SUMIFS(Calc_Variable_2[Ausnet],Calc_Variable_2[[Customer type]:[Customer type]],OP_Rates!$O134)+\nSUMIFS(Calc_NetworkV_2[Ausnet],Calc_NetworkV_2[[Customer type]:[Customer type]],OP_Rates!$O134,Calc_NetworkV_2[[Cost item]:[Cost item]],OP_Rates!$M134))*(1+Calc_ROM_2[Ausnet]))*(1+GST),8),0,1))","v":0},{"$f":"IF(R99=\"-\",\"-\",\nIF(ROUND(R99,8)=ROUND(\n((SUMIFS(Calc_Variable_2[Citipower],Calc_Variable_2[[Customer type]:[Customer type]],\"All\")+SUMIFS(Calc_Variable_2[Citipower],Calc_Variable_2[[Customer type]:[Customer type]],OP_Rates!$O134)+\nSUMIFS(Calc_NetworkV_2[Citipower],Calc_NetworkV_2[[Customer type]:[Customer type]],OP_Rates!$O134,Calc_NetworkV_2[[Cost item]:[Cost item]],OP_Rates!$M134))*(1+Calc_ROM_2[Citipower]))*(1+GST),8),0,1))","v":0},{"$f":"IF(S99=\"-\",\"-\",\nIF(ROUND(S99,8)=ROUND(\n((SUMIFS(Calc_Variable_2[Jemena],Calc_Variable_2[[Customer type]:[Customer type]],\"All\")+SUMIFS(Calc_Variable_2[Jemena],Calc_Variable_2[[Customer type]:[Customer type]],OP_Rates!$O134)+\nSUMIFS(Calc_NetworkV_2[Jemena],Calc_NetworkV_2[[Customer type]:[Customer type]],OP_Rates!$O134,Calc_NetworkV_2[[Cost item]:[Cost item]],OP_Rates!$M134))*(1+Calc_ROM_2[Jemena]))*(1+GST),8),0,1))","v":0},{"$f":"IF(T99=\"-\",\"-\",\nIF(ROUND(T99,8)=ROUND(\n((SUMIFS(Calc_Variable_2[Powercor],Calc_Variable_2[[Customer type]:[Customer type]],\"All\")+SUMIFS(Calc_Variable_2[Powercor],Calc_Variable_2[[Customer type]:[Customer type]],OP_Rates!$O134)+\nSUMIFS(Calc_NetworkV_2[Powercor],Calc_NetworkV_2[[Customer type]:[Customer type]],OP_Rates!$O134,Calc_NetworkV_2[[Cost item]:[Cost item]],OP_Rates!$M134))*(1+Calc_ROM_2[Powercor]))*(1+GST),8),0,1))","v":0},{"$f":"IF(U99=\"-\",\"-\",\nIF(ROUND(U99,8)=ROUND(\n((SUMIFS(Calc_Variable_2[United Energy],Calc_Variable_2[[Customer type]:[Customer type]],\"All\")+SUMIFS(Calc_Variable_2[United Energy],Calc_Variable_2[[Customer type]:[Customer type]],OP_Rates!$O134)+\nSUMIFS(Calc_NetworkV_2[United Energy],Calc_NetworkV_2[[Customer type]:[Customer type]],OP_Rates!$O134,Calc_NetworkV_2[[Cost item]:[Cost item]],OP_Rates!$M134))*(1+Calc_ROM_2[United Energy]))*(1+GST),8),0,1))","v":0}]
[null,null,"Controlled load","$/kWh","Residential",null,{"$f":"IF(G100=\"-\",\"-\",\nIF(ROUND(G100,8)=ROUND(\n((SUMIFS(Calc_Variable_2[Ausnet],Calc_Variable_2[[Customer type]:[Customer type]],\"All\")+\nSUMIFS(Calc_Variable_2[Ausnet],Calc_Variable_2[[Customer type]:[Customer type]],OP_Rates!$E135)+\nSUMIFS(Calc_NetworkV_2[Ausnet],Calc_NetworkV_2[[Customer type]:[Customer type]],OP_Rates!$E135,Calc_NetworkV_2[[Cost item]:[Cost item]],OP_Rates!$C135))*(1+Calc_ROM_2[Ausnet]))*(1+GST),8),0,1))","v":0},{"$f":"IF(H100=\"-\",\"-\",\nIF(ROUND(H100,8)=ROUND(\n((SUMIFS(Calc_Variable_2[Citipower],Calc_Variable_2[[Customer type]:[Customer type]],\"All\")+\nSUMIFS(Calc_Variable_2[Citipower],Calc_Variable_2[[Customer type]:[Customer type]],OP_Rates!$E135)+\nSUMIFS(Calc_NetworkV_2[Citipower],Calc_NetworkV_2[[Customer type]:[Customer type]],OP_Rates!$E135,Calc_NetworkV_2[[Cost item]:[Cost item]],OP_Rates!$C135))*(1+Calc_ROM_2[Citipower]))*(1+GST),8),0,1))","v":0},{"$f":"IF(I100=\"-\",\"-\",\nIF(ROUND(I100,8)=ROUND(\n((SUMIFS(Calc_Variable_2[Jemena],Calc_Variable_2[[Customer type]:[Customer type]],\"All\")+\nSUMIFS(Calc_Variable_2[Jemena],Calc_Variable_2[[Customer type]:[Customer type]],OP_Rates!$E135)+\nSUMIFS(Calc_NetworkV_2[Jemena],Calc_NetworkV_2[[Customer type]:[Customer type]],OP_Rates!$E135,Calc_NetworkV_2[[Cost item]:[Cost item]],OP_Rates!$C135))*(1+Calc_ROM_2[Jemena]))*(1+GST),8),0,1))","v":0},{"$f":"IF(J100=\"-\",\"-\",\nIF(ROUND(J100,8)=ROUND(\n((SUMIFS(Calc_Variable_2[Powercor],Calc_Variable_2[[Customer type]:[Customer type]],\"All\")+\nSUMIFS(Calc_Variable_2[Powercor],Calc_Variable_2[[Customer type]:[Customer type]],OP_Rates!$E135)+\nSUMIFS(Calc_NetworkV_2[Powercor],Calc_NetworkV_2[[Customer type]:[Customer type]],OP_Rates!$E135,Calc_NetworkV_2[[Cost item]:[Cost item]],OP_Rates!$C135))*(1+Calc_ROM_2[Powercor]))*(1+GST),8),0,1))","v":0},{"$f":"IF(K100=\"-\",\"-\",\nIF(ROUND(K100,8)=ROUND(\n((SUMIFS(Calc_Variable_2[United Energy],Calc_Variable_2[[Customer type]:[Customer type]],\"All\")+\nSUMIFS(Calc_Variable_2[United Energy],Calc_Variable_2[[Customer type]:[Customer type]],OP_Rates!$E135)+\nSUMIFS(Calc_NetworkV_2[United Energy],Calc_NetworkV_2[[Customer type]:[Customer type]],OP_Rates!$E135,Calc_NetworkV_2[[Cost item]:[Cost item]],OP_Rates!$C135))*(1+Calc_ROM_2[United Energy]))*(1+GST),8),0,1))","v":0}]
[]
[null,null,{"$f":"C$102&\" - checks\"","v":"Residential True Up - checks"},null,null,null,null,null,null,null,null,null,{"$f":"M$102&\" - checks\"","v":"Small business True Up - checks"}]
[null,null,"Rate name","Unit","Customer type","Cost element","Ausnet","Citipower","Jemena","Powercor","United Energy",null,"Rate name","Unit","Customer type","Cost element","Ausnet","Citipower","Jemena","Powercor","United Energy"]
[null,null,"Anytime","$","Residential","Network",{"$f":"IF(G104=\"-\",\"-\",\nIF(ROUND(G104,8)=\nIF($F139=\"Network\",\nIF($C139<>\"Controlled load\",\nROUND(INDEX(Calc_TUR_Net_2[[Ausnet]:[United Energy]],MATCH(1,(Calc_TUR_Net_2[[Customer type]:[Customer type]]=OP_Rates!$E139)*(Calc_TUR_Net_2[[Rate type]:[Rate type]]=OP_Rates!$C139),0),MATCH(OP_Rates!G$65,Calc_TUR_Net_2[[#Headers],[Ausnet]:[United Energy]],0)),8),\n\nROUND(INDEX(Calc_TUR_NetCL_2[[Ausnet]:[United Energy]],MATCH(OP_Rates!$E139,Calc_TUR_Net_2[[Customer type]:[Customer type]],0),MATCH(OP_Rates!G$65,Calc_TUR_Net_2[[#Headers],[Ausnet]:[United Energy]],0)),8)),\n\n\nIF($F139=\"Environmental\",\nROUND(SUMIFS(Calc_TUR_ENV_2[Ausnet],Calc_TUR_ENV_2[[Customer type]:[Customer type]],OP_Rates!$E139,Calc_TUR_ENV_2[[Rate type]:[Rate type]],OP_Rates!$C139),8))),0,1))","v":"-"},{"$f":"IF(H104=\"-\",\"-\",\nIF(ROUND(H104,8)=\nIF($F139=\"Network\",\nIF($C139<>\"Controlled load\",\nROUND(INDEX(Calc_TUR_Net_2[[Ausnet]:[United Energy]],MATCH(1,(Calc_TUR_Net_2[[Customer type]:[Customer type]]=OP_Rates!$E139)*(Calc_TUR_Net_2[[Rate type]:[Rate type]]=OP_Rates!$C139),0),MATCH(OP_Rates!H$65,Calc_TUR_Net_2[[#Headers],[Ausnet]:[United Energy]],0)),8),\n\nROUND(INDEX(Calc_TUR_NetCL_2[[Ausnet]:[United Energy]],MATCH(OP_Rates!$E139,Calc_TUR_Net_2[[Customer type]:[Customer type]],0),MATCH(OP_Rates!H$65,Calc_TUR_Net_2[[#Headers],[Ausnet]:[United Energy]],0)),8)),\n\n\nIF($F139=\"Environmental\",\nROUND(SUMIFS(Calc_TUR_ENV_2[Citipower],Calc_TUR_ENV_2[[Customer type]:[Customer type]],OP_Rates!$E139,Calc_TUR_ENV_2[[Rate type]:[Rate type]],OP_Rates!$C139),8))),0,1))","v":"-"},{"$f":"IF(I104=\"-\",\"-\",\nIF(ROUND(I104,8)=\nIF($F139=\"Network\",\nIF($C139<>\"Controlled load\",\nROUND(INDEX(Calc_TUR_Net_2[[Ausnet]:[United Energy]],MATCH(1,(Calc_TUR_Net_2[[Customer type]:[Customer type]]=OP_Rates!$E139)*(Calc_TUR_Net_2[[Rate type]:[Rate type]]=OP_Rates!$C139),0),MATCH(OP_Rates!I$65,Calc_TUR_Net_2[[#Headers],[Ausnet]:[United Energy]],0)),8),\n\nROUND(INDEX(Calc_TUR_NetCL_2[[Ausnet]:[United Energy]],MATCH(OP_Rates!$E139,Calc_TUR_Net_2[[Customer type]:[Customer type]],0),MATCH(OP_Rates!I$65,Calc_TUR_Net_2[[#Headers],[Ausnet]:[United Energy]],0)),8)),\n\n\nIF($F139=\"Environmental\",\nROUND(SUMIFS(Calc_TUR_ENV_2[Jemena],Calc_TUR_ENV_2[[Customer type]:[Customer type]],OP_Rates!$E139,Calc_TUR_ENV_2[[Rate type]:[Rate type]],OP_Rates!$C139),8))),0,1))","v":"-"},{"$f":"IF(J104=\"-\",\"-\",\nIF(ROUND(J104,8)=\nIF($F139=\"Network\",\nIF($C139<>\"Controlled load\",\nROUND(INDEX(Calc_TUR_Net_2[[Ausnet]:[United Energy]],MATCH(1,(Calc_TUR_Net_2[[Customer type]:[Customer type]]=OP_Rates!$E139)*(Calc_TUR_Net_2[[Rate type]:[Rate type]]=OP_Rates!$C139),0),MATCH(OP_Rates!J$65,Calc_TUR_Net_2[[#Headers],[Ausnet]:[United Energy]],0)),8),\n\nROUND(INDEX(Calc_TUR_NetCL_2[[Ausnet]:[United Energy]],MATCH(OP_Rates!$E139,Calc_TUR_Net_2[[Customer type]:[Customer type]],0),MATCH(OP_Rates!J$65,Calc_TUR_Net_2[[#Headers],[Ausnet]:[United Energy]],0)),8)),\n\n\nIF($F139=\"Environmental\",\nROUND(SUMIFS(Calc_TUR_ENV_2[Powercor],Calc_TUR_ENV_2[[Customer type]:[Customer type]],OP_Rates!$E139,Calc_TUR_ENV_2[[Rate type]:[Rate type]],OP_Rates!$C139),8))),0,1))","v":"-"},{"$f":"IF(K104=\"-\",\"-\",\nIF(ROUND(K104,8)=\nIF($F139=\"Network\",\nIF($C139<>\"Controlled load\",\nROUND(INDEX(Calc_TUR_Net_2[[Ausnet]:[United Energy]],MATCH(1,(Calc_TUR_Net_2[[Customer type]:[Customer type]]=OP_Rates!$E139)*(Calc_TUR_Net_2[[Rate type]:[Rate type]]=OP_Rates!$C139),0),MATCH(OP_Rates!K$65,Calc_TUR_Net_2[[#Headers],[Ausnet]:[United Energy]],0)),8),\n\nROUND(INDEX(Calc_TUR_NetCL_2[[Ausnet]:[United Energy]],MATCH(OP_Rates!$E139,Calc_TUR_Net_2[[Customer type]:[Customer type]],0),MATCH(OP_Rates!K$65,Calc_TUR_Net_2[[#Headers],[Ausnet]:[United Energy]],0)),8)),\n\n\nIF($F139=\"Environmental\",\nROUND(SUMIFS(Calc_TUR_ENV_2[United Energy],Calc_TUR_ENV_2[[Customer type]:[Customer type]],OP_Rates!$E139,Calc_TUR_ENV_2[[Rate type]:[Rate type]],OP_Rates!$C139),8))),0,1))","v":"-"},null,"Anytime","$","Small business","Network",{"$f":"IF(Q104=\"-\",\"-\",\nIF(ROUND(Q104,8)=\nIF($P139=\"Network\",\nROUND(INDEX(Calc_TUR_Net_2[[Ausnet]:[United Energy]],MATCH(1,(Calc_TUR_Net_2[[Customer type]:[Customer type]]=OP_Rates!$O139)*(Calc_TUR_Net_2[[Rate type]:[Rate type]]=OP_Rates!$M139),0),MATCH(OP_Rates!Q$65,Calc_TUR_Net_2[[#Headers],[Ausnet]:[United Energy]],0)),8),\nIF($P139=\"Environmental\",\nROUND(SUMIFS(Calc_TUR_ENV_2[Ausnet],Calc_TUR_ENV_2[[Customer type]:[Customer type]],OP_Rates!$O139,Calc_TUR_ENV_2[[Rate type]:[Rate type]],OP_Rates!$M139),8))),0,1))","v":"-"},{"$f":"IF(R104=\"-\",\"-\",\nIF(ROUND(R104,8)=\nIF($P139=\"Network\",\nROUND(INDEX(Calc_TUR_Net_2[[Ausnet]:[United Energy]],MATCH(1,(Calc_TUR_Net_2[[Customer type]:[Customer type]]=OP_Rates!$O139)*(Calc_TUR_Net_2[[Rate type]:[Rate type]]=OP_Rates!$M139),0),MATCH(OP_Rates!R$65,Calc_TUR_Net_2[[#Headers],[Ausnet]:[United Energy]],0)),8),\nIF($P139=\"Environmental\",\nROUND(SUMIFS(Calc_TUR_ENV_2[Citipower],Calc_TUR_ENV_2[[Customer type]:[Customer type]],OP_Rates!$O139,Calc_TUR_ENV_2[[Rate type]:[Rate type]],OP_Rates!$M139),8))),0,1))","v":"-"},{"$f":"IF(S104=\"-\",\"-\",\nIF(ROUND(S104,8)=\nIF($P139=\"Network\",\nROUND(INDEX(Calc_TUR_Net_2[[Ausnet]:[United Energy]],MATCH(1,(Calc_TUR_Net_2[[Customer type]:[Customer type]]=OP_Rates!$O139)*(Calc_TUR_Net_2[[Rate type]:[Rate type]]=OP_Rates!$M139),0),MATCH(OP_Rates!S$65,Calc_TUR_Net_2[[#Headers],[Ausnet]:[United Energy]],0)),8),\nIF($P139=\"Environmental\",\nROUND(SUMIFS(Calc_TUR_ENV_2[Jemena],Calc_TUR_ENV_2[[Customer type]:[Customer type]],OP_Rates!$O139,Calc_TUR_ENV_2[[Rate type]:[Rate type]],OP_Rates!$M139),8))),0,1))","v":"-"},{"$f":"IF(T104=\"-\",\"-\",\nIF(ROUND(T104,8)=\nIF($P139=\"Network\",\nROUND(INDEX(Calc_TUR_Net_2[[Ausnet]:[United Energy]],MATCH(1,(Calc_TUR_Net_2[[Customer type]:[Customer type]]=OP_Rates!$O139)*(Calc_TUR_Net_2[[Rate type]:[Rate type]]=OP_Rates!$M139),0),MATCH(OP_Rates!T$65,Calc_TUR_Net_2[[#Headers],[Ausnet]:[United Energy]],0)),8),\nIF($P139=\"Environmental\",\nROUND(SUMIFS(Calc_TUR_ENV_2[Powercor],Calc_TUR_ENV_2[[Customer type]:[Customer type]],OP_Rates!$O139,Calc_TUR_ENV_2[[Rate type]:[Rate type]],OP_Rates!$M139),8))),0,1))","v":"-"},{"$f":"IF(U104=\"-\",\"-\",\nIF(ROUND(U104,8)=\nIF($P139=\"Network\",\nROUND(INDEX(Calc_TUR_Net_2[[Ausnet]:[United Energy]],MATCH(1,(Calc_TUR_Net_2[[Customer type]:[Customer type]]=OP_Rates!$O139)*(Calc_TUR_Net_2[[Rate type]:[Rate type]]=OP_Rates!$M139),0),MATCH(OP_Rates!U$65,Calc_TUR_Net_2[[#Headers],[Ausnet]:[United Energy]],0)),8),\nIF($P139=\"Environmental\",\nROUND(SUMIFS(Calc_TUR_ENV_2[United Energy],Calc_TUR_ENV_2[[Customer type]:[Customer type]],OP_Rates!$O139,Calc_TUR_ENV_2[[Rate type]:[Rate type]],OP_Rates!$M139),8))),0,1))","v":"-"}]
[null,null,"TOU","$","Residential","Network",{"$f":"IF(G105=\"-\",\"-\",\nIF(ROUND(G105,8)=\nIF($F140=\"Network\",\nIF($C140<>\"Controlled load\",\nROUND(INDEX(Calc_TUR_Net_2[[Ausnet]:[United Energy]],MATCH(1,(Calc_TUR_Net_2[[Customer type]:[Customer type]]=OP_Rates!$E140)*(Calc_TUR_Net_2[[Rate type]:[Rate type]]=OP_Rates!$C140),0),MATCH(OP_Rates!G$65,Calc_TUR_Net_2[[#Headers],[Ausnet]:[United Energy]],0)),8),\n\nROUND(INDEX(Calc_TUR_NetCL_2[[Ausnet]:[United Energy]],MATCH(OP_Rates!$E140,Calc_TUR_Net_2[[Customer type]:[Customer type]],0),MATCH(OP_Rates!G$65,Calc_TUR_Net_2[[#Headers],[Ausnet]:[United Energy]],0)),8)),\n\n\nIF($F140=\"Environmental\",\nROUND(SUMIFS(Calc_TUR_ENV_2[Ausnet],Calc_TUR_ENV_2[[Customer type]:[Customer type]],OP_Rates!$E140,Calc_TUR_ENV_2[[Rate type]:[Rate type]],OP_Rates!$C140),8))),0,1))","v":"-"},{"$f":"IF(H105=\"-\",\"-\",\nIF(ROUND(H105,8)=\nIF($F140=\"Network\",\nIF($C140<>\"Controlled load\",\nROUND(INDEX(Calc_TUR_Net_2[[Ausnet]:[United Energy]],MATCH(1,(Calc_TUR_Net_2[[Customer type]:[Customer type]]=OP_Rates!$E140)*(Calc_TUR_Net_2[[Rate type]:[Rate type]]=OP_Rates!$C140),0),MATCH(OP_Rates!H$65,Calc_TUR_Net_2[[#Headers],[Ausnet]:[United Energy]],0)),8),\n\nROUND(INDEX(Calc_TUR_NetCL_2[[Ausnet]:[United Energy]],MATCH(OP_Rates!$E140,Calc_TUR_Net_2[[Customer type]:[Customer type]],0),MATCH(OP_Rates!H$65,Calc_TUR_Net_2[[#Headers],[Ausnet]:[United Energy]],0)),8)),\n\n\nIF($F140=\"Environmental\",\nROUND(SUMIFS(Calc_TUR_ENV_2[Citipower],Calc_TUR_ENV_2[[Customer type]:[Customer type]],OP_Rates!$E140,Calc_TUR_ENV_2[[Rate type]:[Rate type]],OP_Rates!$C140),8))),0,1))","v":"-"},{"$f":"IF(I105=\"-\",\"-\",\nIF(ROUND(I105,8)=\nIF($F140=\"Network\",\nIF($C140<>\"Controlled load\",\nROUND(INDEX(Calc_TUR_Net_2[[Ausnet]:[United Energy]],MATCH(1,(Calc_TUR_Net_2[[Customer type]:[Customer type]]=OP_Rates!$E140)*(Calc_TUR_Net_2[[Rate type]:[Rate type]]=OP_Rates!$C140),0),MATCH(OP_Rates!I$65,Calc_TUR_Net_2[[#Headers],[Ausnet]:[United Energy]],0)),8),\n\nROUND(INDEX(Calc_TUR_NetCL_2[[Ausnet]:[United Energy]],MATCH(OP_Rates!$E140,Calc_TUR_Net_2[[Customer type]:[Customer type]],0),MATCH(OP_Rates!I$65,Calc_TUR_Net_2[[#Headers],[Ausnet]:[United Energy]],0)),8)),\n\n\nIF($F140=\"Environmental\",\nROUND(SUMIFS(Calc_TUR_ENV_2[Jemena],Calc_TUR_ENV_2[[Customer type]:[Customer type]],OP_Rates!$E140,Calc_TUR_ENV_2[[Rate type]:[Rate type]],OP_Rates!$C140),8))),0,1))","v":"-"},{"$f":"IF(J105=\"-\",\"-\",\nIF(ROUND(J105,8)=\nIF($F140=\"Network\",\nIF($C140<>\"Controlled load\",\nROUND(INDEX(Calc_TUR_Net_2[[Ausnet]:[United Energy]],MATCH(1,(Calc_TUR_Net_2[[Customer type]:[Customer type]]=OP_Rates!$E140)*(Calc_TUR_Net_2[[Rate type]:[Rate type]]=OP_Rates!$C140),0),MATCH(OP_Rates!J$65,Calc_TUR_Net_2[[#Headers],[Ausnet]:[United Energy]],0)),8),\n\nROUND(INDEX(Calc_TUR_NetCL_2[[Ausnet]:[United Energy]],MATCH(OP_Rates!$E140,Calc_TUR_Net_2[[Customer type]:[Customer type]],0),MATCH(OP_Rates!J$65,Calc_TUR_Net_2[[#Headers],[Ausnet]:[United Energy]],0)),8)),\n\n\nIF($F140=\"Environmental\",\nROUND(SUMIFS(Calc_TUR_ENV_2[Powercor],Calc_TUR_ENV_2[[Customer type]:[Customer type]],OP_Rates!$E140,Calc_TUR_ENV_2[[Rate type]:[Rate type]],OP_Rates!$C140),8))),0,1))","v":"-"},{"$f":"IF(K105=\"-\",\"-\",\nIF(ROUND(K105,8)=\nIF($F140=\"Network\",\nIF($C140<>\"Controlled load\",\nROUND(INDEX(Calc_TUR_Net_2[[Ausnet]:[United Energy]],MATCH(1,(Calc_TUR_Net_2[[Customer type]:[Customer type]]=OP_Rates!$E140)*(Calc_TUR_Net_2[[Rate type]:[Rate type]]=OP_Rates!$C140),0),MATCH(OP_Rates!K$65,Calc_TUR_Net_2[[#Headers],[Ausnet]:[United Energy]],0)),8),\n\nROUND(INDEX(Calc_TUR_NetCL_2[[Ausnet]:[United Energy]],MATCH(OP_Rates!$E140,Calc_TUR_Net_2[[Customer type]:[Customer type]],0),MATCH(OP_Rates!K$65,Calc_TUR_Net_2[[#Headers],[Ausnet]:[United Energy]],0)),8)),\n\n\nIF($F140=\"Environmental\",\nROUND(SUMIFS(Calc_TUR_ENV_2[United Energy],Calc_TUR_ENV_2[[Customer type]:[Customer type]],OP_Rates!$E140,Calc_TUR_ENV_2[[Rate type]:[Rate type]],OP_Rates!$C140),8))),0,1))","v":"-"},null,"TOU","$","Small business","Network",{"$f":"IF(Q105=\"-\",\"-\",\nIF(ROUND(Q105,8)=\nIF($P140=\"Network\",\nROUND(INDEX(Calc_TUR_Net_2[[Ausnet]:[United Energy]],MATCH(1,(Calc_TUR_Net_2[[Customer type]:[Customer type]]=OP_Rates!$O140)*(Calc_TUR_Net_2[[Rate type]:[Rate type]]=OP_Rates!$M140),0),MATCH(OP_Rates!Q$65,Calc_TUR_Net_2[[#Headers],[Ausnet]:[United Energy]],0)),8),\nIF($P140=\"Environmental\",\nROUND(SUMIFS(Calc_TUR_ENV_2[Ausnet],Calc_TUR_ENV_2[[Customer type]:[Customer type]],OP_Rates!$O140,Calc_TUR_ENV_2[[Rate type]:[Rate type]],OP_Rates!$M140),8))),0,1))","v":"-"},{"$f":"IF(R105=\"-\",\"-\",\nIF(ROUND(R105,8)=\nIF($P140=\"Network\",\nROUND(INDEX(Calc_TUR_Net_2[[Ausnet]:[United Energy]],MATCH(1,(Calc_TUR_Net_2[[Customer type]:[Customer type]]=OP_Rates!$O140)*(Calc_TUR_Net_2[[Rate type]:[Rate type]]=OP_Rates!$M140),0),MATCH(OP_Rates!R$65,Calc_TUR_Net_2[[#Headers],[Ausnet]:[United Energy]],0)),8),\nIF($P140=\"Environmental\",\nROUND(SUMIFS(Calc_TUR_ENV_2[Citipower],Calc_TUR_ENV_2[[Customer type]:[Customer type]],OP_Rates!$O140,Calc_TUR_ENV_2[[Rate type]:[Rate type]],OP_Rates!$M140),8))),0,1))","v":"-"},{"$f":"IF(S105=\"-\",\"-\",\nIF(ROUND(S105,8)=\nIF($P140=\"Network\",\nROUND(INDEX(Calc_TUR_Net_2[[Ausnet]:[United Energy]],MATCH(1,(Calc_TUR_Net_2[[Customer type]:[Customer type]]=OP_Rates!$O140)*(Calc_TUR_Net_2[[Rate type]:[Rate type]]=OP_Rates!$M140),0),MATCH(OP_Rates!S$65,Calc_TUR_Net_2[[#Headers],[Ausnet]:[United Energy]],0)),8),\nIF($P140=\"Environmental\",\nROUND(SUMIFS(Calc_TUR_ENV_2[Jemena],Calc_TUR_ENV_2[[Customer type]:[Customer type]],OP_Rates!$O140,Calc_TUR_ENV_2[[Rate type]:[Rate type]],OP_Rates!$M140),8))),0,1))","v":"-"},{"$f":"IF(T105=\"-\",\"-\",\nIF(ROUND(T105,8)=\nIF($P140=\"Network\",\nROUND(INDEX(Calc_TUR_Net_2[[Ausnet]:[United Energy]],MATCH(1,(Calc_TUR_Net_2[[Customer type]:[Customer type]]=OP_Rates!$O140)*(Calc_TUR_Net_2[[Rate type]:[Rate type]]=OP_Rates!$M140),0),MATCH(OP_Rates!T$65,Calc_TUR_Net_2[[#Headers],[Ausnet]:[United Energy]],0)),8),\nIF($P140=\"Environmental\",\nROUND(SUMIFS(Calc_TUR_ENV_2[Powercor],Calc_TUR_ENV_2[[Customer type]:[Customer type]],OP_Rates!$O140,Calc_TUR_ENV_2[[Rate type]:[Rate type]],OP_Rates!$M140),8))),0,1))","v":"-"},{"$f":"IF(U105=\"-\",\"-\",\nIF(ROUND(U105,8)=\nIF($P140=\"Network\",\nROUND(INDEX(Calc_TUR_Net_2[[Ausnet]:[United Energy]],MATCH(1,(Calc_TUR_Net_2[[Customer type]:[Customer type]]=OP_Rates!$O140)*(Calc_TUR_Net_2[[Rate type]:[Rate type]]=OP_Rates!$M140),0),MATCH(OP_Rates!U$65,Calc_TUR_Net_2[[#Headers],[Ausnet]:[United Energy]],0)),8),\nIF($P140=\"Environmental\",\nROUND(SUMIFS(Calc_TUR_ENV_2[United Energy],Calc_TUR_ENV_2[[Customer type]:[Customer type]],OP_Rates!$O140,Calc_TUR_ENV_2[[Rate type]:[Rate type]],OP_Rates!$M140),8))),0,1))","v":"-"}]
[null,null,"Controlled load","$/kWh","Residential","Network",{"$f":"IF(G106=\"-\",\"-\",\nIF(ROUND(G106,8)=\nIF($F141=\"Network\",\nIF($C141<>\"Controlled load\",\nROUND(INDEX(Calc_TUR_Net_2[[Ausnet]:[United Energy]],MATCH(1,(Calc_TUR_Net_2[[Customer type]:[Customer type]]=OP_Rates!$E141)*(Calc_TUR_Net_2[[Rate type]:[Rate type]]=OP_Rates!$C141),0),MATCH(OP_Rates!G$65,Calc_TUR_Net_2[[#Headers],[Ausnet]:[United Energy]],0)),8),\n\nROUND(INDEX(Calc_TUR_NetCL_2[[Ausnet]:[United Energy]],MATCH(OP_Rates!$E141,Calc_TUR_Net_2[[Customer type]:[Customer type]],0),MATCH(OP_Rates!G$65,Calc_TUR_Net_2[[#Headers],[Ausnet]:[United Energy]],0)),8)),\n\n\nIF($F141=\"Environmental\",\nROUND(SUMIFS(Calc_TUR_ENV_2[Ausnet],Calc_TUR_ENV_2[[Customer type]:[Customer type]],OP_Rates!$E141,Calc_TUR_ENV_2[[Rate type]:[Rate type]],OP_Rates!$C141),8))),0,1))","v":"-"},{"$f":"IF(H106=\"-\",\"-\",\nIF(ROUND(H106,8)=\nIF($F141=\"Network\",\nIF($C141<>\"Controlled load\",\nROUND(INDEX(Calc_TUR_Net_2[[Ausnet]:[United Energy]],MATCH(1,(Calc_TUR_Net_2[[Customer type]:[Customer type]]=OP_Rates!$E141)*(Calc_TUR_Net_2[[Rate type]:[Rate type]]=OP_Rates!$C141),0),MATCH(OP_Rates!H$65,Calc_TUR_Net_2[[#Headers],[Ausnet]:[United Energy]],0)),8),\n\nROUND(INDEX(Calc_TUR_NetCL_2[[Ausnet]:[United Energy]],MATCH(OP_Rates!$E141,Calc_TUR_Net_2[[Customer type]:[Customer type]],0),MATCH(OP_Rates!H$65,Calc_TUR_Net_2[[#Headers],[Ausnet]:[United Energy]],0)),8)),\n\n\nIF($F141=\"Environmental\",\nROUND(SUMIFS(Calc_TUR_ENV_2[Citipower],Calc_TUR_ENV_2[[Customer type]:[Customer type]],OP_Rates!$E141,Calc_TUR_ENV_2[[Rate type]:[Rate type]],OP_Rates!$C141),8))),0,1))","v":"-"},{"$f":"IF(I106=\"-\",\"-\",\nIF(ROUND(I106,8)=\nIF($F141=\"Network\",\nIF($C141<>\"Controlled load\",\nROUND(INDEX(Calc_TUR_Net_2[[Ausnet]:[United Energy]],MATCH(1,(Calc_TUR_Net_2[[Customer type]:[Customer type]]=OP_Rates!$E141)*(Calc_TUR_Net_2[[Rate type]:[Rate type]]=OP_Rates!$C141),0),MATCH(OP_Rates!I$65,Calc_TUR_Net_2[[#Headers],[Ausnet]:[United Energy]],0)),8),\n\nROUND(INDEX(Calc_TUR_NetCL_2[[Ausnet]:[United Energy]],MATCH(OP_Rates!$E141,Calc_TUR_Net_2[[Customer type]:[Customer type]],0),MATCH(OP_Rates!I$65,Calc_TUR_Net_2[[#Headers],[Ausnet]:[United Energy]],0)),8)),\n\n\nIF($F141=\"Environmental\",\nROUND(SUMIFS(Calc_TUR_ENV_2[Jemena],Calc_TUR_ENV_2[[Customer type]:[Customer type]],OP_Rates!$E141,Calc_TUR_ENV_2[[Rate type]:[Rate type]],OP_Rates!$C141),8))),0,1))","v":"-"},{"$f":"IF(J106=\"-\",\"-\",\nIF(ROUND(J106,8)=\nIF($F141=\"Network\",\nIF($C141<>\"Controlled load\",\nROUND(INDEX(Calc_TUR_Net_2[[Ausnet]:[United Energy]],MATCH(1,(Calc_TUR_Net_2[[Customer type]:[Customer type]]=OP_Rates!$E141)*(Calc_TUR_Net_2[[Rate type]:[Rate type]]=OP_Rates!$C141),0),MATCH(OP_Rates!J$65,Calc_TUR_Net_2[[#Headers],[Ausnet]:[United Energy]],0)),8),\n\nROUND(INDEX(Calc_TUR_NetCL_2[[Ausnet]:[United Energy]],MATCH(OP_Rates!$E141,Calc_TUR_Net_2[[Customer type]:[Customer type]],0),MATCH(OP_Rates!J$65,Calc_TUR_Net_2[[#Headers],[Ausnet]:[United Energy]],0)),8)),\n\n\nIF($F141=\"Environmental\",\nROUND(SUMIFS(Calc_TUR_ENV_2[Powercor],Calc_TUR_ENV_2[[Customer type]:[Customer type]],OP_Rates!$E141,Calc_TUR_ENV_2[[Rate type]:[Rate type]],OP_Rates!$C141),8))),0,1))","v":"-"},{"$f":"IF(K106=\"-\",\"-\",\nIF(ROUND(K106,8)=\nIF($F141=\"Network\",\nIF($C141<>\"Controlled load\",\nROUND(INDEX(Calc_TUR_Net_2[[Ausnet]:[United Energy]],MATCH(1,(Calc_TUR_Net_2[[Customer type]:[Customer type]]=OP_Rates!$E141)*(Calc_TUR_Net_2[[Rate type]:[Rate type]]=OP_Rates!$C141),0),MATCH(OP_Rates!K$65,Calc_TUR_Net_2[[#Headers],[Ausnet]:[United Energy]],0)),8),\n\nROUND(INDEX(Calc_TUR_NetCL_2[[Ausnet]:[United Energy]],MATCH(OP_Rates!$E141,Calc_TUR_Net_2[[Customer type]:[Customer type]],0),MATCH(OP_Rates!K$65,Calc_TUR_Net_2[[#Headers],[Ausnet]:[United Energy]],0)),8)),\n\n\nIF($F141=\"Environmental\",\nROUND(SUMIFS(Calc_TUR_ENV_2[United Energy],Calc_TUR_ENV_2[[Customer type]:[Customer type]],OP_Rates!$E141,Calc_TUR_ENV_2[[Rate type]:[Rate type]],OP_Rates!$C141),8))),0,1))","v":"-"},null,"Controlled load",null,null,null,{"$f":"IF(Q106=\"-\",\"-\",\nIF(ROUND(Q106,8)=\nIF($P141=\"Network\",\nROUND(INDEX(Calc_TUR_Net_2[[Ausnet]:[United Energy]],MATCH(1,(Calc_TUR_Net_2[[Customer type]:[Customer type]]=OP_Rates!$O141)*(Calc_TUR_Net_2[[Rate type]:[Rate type]]=OP_Rates!$M141),0),MATCH(OP_Rates!Q$65,Calc_TUR_Net_2[[#Headers],[Ausnet]:[United Energy]],0)),8),\nIF($P141=\"Environmental\",\nROUND(SUMIFS(Calc_TUR_ENV_2[Ausnet],Calc_TUR_ENV_2[[Customer type]:[Customer type]],OP_Rates!$O141,Calc_TUR_ENV_2[[Rate type]:[Rate type]],OP_Rates!$M141),8))),0,1))","v":"-"},{"$f":"IF(R106=\"-\",\"-\",\nIF(ROUND(R106,8)=\nIF($P141=\"Network\",\nROUND(INDEX(Calc_TUR_Net_2[[Ausnet]:[United Energy]],MATCH(1,(Calc_TUR_Net_2[[Customer type]:[Customer type]]=OP_Rates!$O141)*(Calc_TUR_Net_2[[Rate type]:[Rate type]]=OP_Rates!$M141),0),MATCH(OP_Rates!R$65,Calc_TUR_Net_2[[#Headers],[Ausnet]:[United Energy]],0)),8),\nIF($P141=\"Environmental\",\nROUND(SUMIFS(Calc_TUR_ENV_2[Citipower],Calc_TUR_ENV_2[[Customer type]:[Customer type]],OP_Rates!$O141,Calc_TUR_ENV_2[[Rate type]:[Rate type]],OP_Rates!$M141),8))),0,1))","v":"-"},{"$f":"IF(S106=\"-\",\"-\",\nIF(ROUND(S106,8)=\nIF($P141=\"Network\",\nROUND(INDEX(Calc_TUR_Net_2[[Ausnet]:[United Energy]],MATCH(1,(Calc_TUR_Net_2[[Customer type]:[Customer type]]=OP_Rates!$O141)*(Calc_TUR_Net_2[[Rate type]:[Rate type]]=OP_Rates!$M141),0),MATCH(OP_Rates!S$65,Calc_TUR_Net_2[[#Headers],[Ausnet]:[United Energy]],0)),8),\nIF($P141=\"Environmental\",\nROUND(SUMIFS(Calc_TUR_ENV_2[Jemena],Calc_TUR_ENV_2[[Customer type]:[Customer type]],OP_Rates!$O141,Calc_TUR_ENV_2[[Rate type]:[Rate type]],OP_Rates!$M141),8))),0,1))","v":"-"},{"$f":"IF(T106=\"-\",\"-\",\nIF(ROUND(T106,8)=\nIF($P141=\"Network\",\nROUND(INDEX(Calc_TUR_Net_2[[Ausnet]:[United Energy]],MATCH(1,(Calc_TUR_Net_2[[Customer type]:[Customer type]]=OP_Rates!$O141)*(Calc_TUR_Net_2[[Rate type]:[Rate type]]=OP_Rates!$M141),0),MATCH(OP_Rates!T$65,Calc_TUR_Net_2[[#Headers],[Ausnet]:[United Energy]],0)),8),\nIF($P141=\"Environmental\",\nROUND(SUMIFS(Calc_TUR_ENV_2[Powercor],Calc_TUR_ENV_2[[Customer type]:[Customer type]],OP_Rates!$O141,Calc_TUR_ENV_2[[Rate type]:[Rate type]],OP_Rates!$M141),8))),0,1))","v":"-"},{"$f":"IF(U106=\"-\",\"-\",\nIF(ROUND(U106,8)=\nIF($P141=\"Network\",\nROUND(INDEX(Calc_TUR_Net_2[[Ausnet]:[United Energy]],MATCH(1,(Calc_TUR_Net_2[[Customer type]:[Customer type]]=OP_Rates!$O141)*(Calc_TUR_Net_2[[Rate type]:[Rate type]]=OP_Rates!$M141),0),MATCH(OP_Rates!U$65,Calc_TUR_Net_2[[#Headers],[Ausnet]:[United Energy]],0)),8),\nIF($P141=\"Environmental\",\nROUND(SUMIFS(Calc_TUR_ENV_2[United Energy],Calc_TUR_ENV_2[[Customer type]:[Customer type]],OP_Rates!$O141,Calc_TUR_ENV_2[[Rate type]:[Rate type]],OP_Rates!$M141),8))),0,1))","v":"-"}]
[null,null,"Block 1","$/kWh","Residential","Environmental",{"$f":"IF(G107=\"-\",\"-\",\nIF(ROUND(G107,8)=\nIF($F142=\"Network\",\nIF($C142<>\"Controlled load\",\nROUND(INDEX(Calc_TUR_Net_2[[Ausnet]:[United Energy]],MATCH(1,(Calc_TUR_Net_2[[Customer type]:[Customer type]]=OP_Rates!$E142)*(Calc_TUR_Net_2[[Rate type]:[Rate type]]=OP_Rates!$C142),0),MATCH(OP_Rates!G$65,Calc_TUR_Net_2[[#Headers],[Ausnet]:[United Energy]],0)),8),\n\nROUND(INDEX(Calc_TUR_NetCL_2[[Ausnet]:[United Energy]],MATCH(OP_Rates!$E142,Calc_TUR_Net_2[[Customer type]:[Customer type]],0),MATCH(OP_Rates!G$65,Calc_TUR_Net_2[[#Headers],[Ausnet]:[United Energy]],0)),8)),\n\n\nIF($F142=\"Environmental\",\nROUND(SUMIFS(Calc_TUR_ENV_2[Ausnet],Calc_TUR_ENV_2[[Customer type]:[Customer type]],OP_Rates!$E142,Calc_TUR_ENV_2[[Rate type]:[Rate type]],OP_Rates!$C142),8))),0,1))","v":0},{"$f":"IF(H107=\"-\",\"-\",\nIF(ROUND(H107,8)=\nIF($F142=\"Network\",\nIF($C142<>\"Controlled load\",\nROUND(INDEX(Calc_TUR_Net_2[[Ausnet]:[United Energy]],MATCH(1,(Calc_TUR_Net_2[[Customer type]:[Customer type]]=OP_Rates!$E142)*(Calc_TUR_Net_2[[Rate type]:[Rate type]]=OP_Rates!$C142),0),MATCH(OP_Rates!H$65,Calc_TUR_Net_2[[#Headers],[Ausnet]:[United Energy]],0)),8),\n\nROUND(INDEX(Calc_TUR_NetCL_2[[Ausnet]:[United Energy]],MATCH(OP_Rates!$E142,Calc_TUR_Net_2[[Customer type]:[Customer type]],0),MATCH(OP_Rates!H$65,Calc_TUR_Net_2[[#Headers],[Ausnet]:[United Energy]],0)),8)),\n\n\nIF($F142=\"Environmental\",\nROUND(SUMIFS(Calc_TUR_ENV_2[Citipower],Calc_TUR_ENV_2[[Customer type]:[Customer type]],OP_Rates!$E142,Calc_TUR_ENV_2[[Rate type]:[Rate type]],OP_Rates!$C142),8))),0,1))","v":0},{"$f":"IF(I107=\"-\",\"-\",\nIF(ROUND(I107,8)=\nIF($F142=\"Network\",\nIF($C142<>\"Controlled load\",\nROUND(INDEX(Calc_TUR_Net_2[[Ausnet]:[United Energy]],MATCH(1,(Calc_TUR_Net_2[[Customer type]:[Customer type]]=OP_Rates!$E142)*(Calc_TUR_Net_2[[Rate type]:[Rate type]]=OP_Rates!$C142),0),MATCH(OP_Rates!I$65,Calc_TUR_Net_2[[#Headers],[Ausnet]:[United Energy]],0)),8),\n\nROUND(INDEX(Calc_TUR_NetCL_2[[Ausnet]:[United Energy]],MATCH(OP_Rates!$E142,Calc_TUR_Net_2[[Customer type]:[Customer type]],0),MATCH(OP_Rates!I$65,Calc_TUR_Net_2[[#Headers],[Ausnet]:[United Energy]],0)),8)),\n\n\nIF($F142=\"Environmental\",\nROUND(SUMIFS(Calc_TUR_ENV_2[Jemena],Calc_TUR_ENV_2[[Customer type]:[Customer type]],OP_Rates!$E142,Calc_TUR_ENV_2[[Rate type]:[Rate type]],OP_Rates!$C142),8))),0,1))","v":0},{"$f":"IF(J107=\"-\",\"-\",\nIF(ROUND(J107,8)=\nIF($F142=\"Network\",\nIF($C142<>\"Controlled load\",\nROUND(INDEX(Calc_TUR_Net_2[[Ausnet]:[United Energy]],MATCH(1,(Calc_TUR_Net_2[[Customer type]:[Customer type]]=OP_Rates!$E142)*(Calc_TUR_Net_2[[Rate type]:[Rate type]]=OP_Rates!$C142),0),MATCH(OP_Rates!J$65,Calc_TUR_Net_2[[#Headers],[Ausnet]:[United Energy]],0)),8),\n\nROUND(INDEX(Calc_TUR_NetCL_2[[Ausnet]:[United Energy]],MATCH(OP_Rates!$E142,Calc_TUR_Net_2[[Customer type]:[Customer type]],0),MATCH(OP_Rates!J$65,Calc_TUR_Net_2[[#Headers],[Ausnet]:[United Energy]],0)),8)),\n\n\nIF($F142=\"Environmental\",\nROUND(SUMIFS(Calc_TUR_ENV_2[Powercor],Calc_TUR_ENV_2[[Customer type]:[Customer type]],OP_Rates!$E142,Calc_TUR_ENV_2[[Rate type]:[Rate type]],OP_Rates!$C142),8))),0,1))","v":0},{"$f":"IF(K107=\"-\",\"-\",\nIF(ROUND(K107,8)=\nIF($F142=\"Network\",\nIF($C142<>\"Controlled load\",\nROUND(INDEX(Calc_TUR_Net_2[[Ausnet]:[United Energy]],MATCH(1,(Calc_TUR_Net_2[[Customer type]:[Customer type]]=OP_Rates!$E142)*(Calc_TUR_Net_2[[Rate type]:[Rate type]]=OP_Rates!$C142),0),MATCH(OP_Rates!K$65,Calc_TUR_Net_2[[#Headers],[Ausnet]:[United Energy]],0)),8),\n\nROUND(INDEX(Calc_TUR_NetCL_2[[Ausnet]:[United Energy]],MATCH(OP_Rates!$E142,Calc_TUR_Net_2[[Customer type]:[Customer type]],0),MATCH(OP_Rates!K$65,Calc_TUR_Net_2[[#Headers],[Ausnet]:[United Energy]],0)),8)),\n\n\nIF($F142=\"Environmental\",\nROUND(SUMIFS(Calc_TUR_ENV_2[United Energy],Calc_TUR_ENV_2[[Customer type]:[Customer type]],OP_Rates!$E142,Calc_TUR_ENV_2[[Rate type]:[Rate type]],OP_Rates!$C142),8))),0,1))","v":0},null,"Block 1","$/kWh","Small business","Environmental",{"$f":"IF(Q107=\"-\",\"-\",\nIF(ROUND(Q107,8)=\nIF($P142=\"Network\",\nROUND(INDEX(Calc_TUR_Net_2[[Ausnet]:[United Energy]],MATCH(1,(Calc_TUR_Net_2[[Customer type]:[Customer type]]=OP_Rates!$O142)*(Calc_TUR_Net_2[[Rate type]:[Rate type]]=OP_Rates!$M142),0),MATCH(OP_Rates!Q$65,Calc_TUR_Net_2[[#Headers],[Ausnet]:[United Energy]],0)),8),\nIF($P142=\"Environmental\",\nROUND(SUMIFS(Calc_TUR_ENV_2[Ausnet],Calc_TUR_ENV_2[[Customer type]:[Customer type]],OP_Rates!$O142,Calc_TUR_ENV_2[[Rate type]:[Rate type]],OP_Rates!$M142),8))),0,1))","v":0},{"$f":"IF(R107=\"-\",\"-\",\nIF(ROUND(R107,8)=\nIF($P142=\"Network\",\nROUND(INDEX(Calc_TUR_Net_2[[Ausnet]:[United Energy]],MATCH(1,(Calc_TUR_Net_2[[Customer type]:[Customer type]]=OP_Rates!$O142)*(Calc_TUR_Net_2[[Rate type]:[Rate type]]=OP_Rates!$M142),0),MATCH(OP_Rates!R$65,Calc_TUR_Net_2[[#Headers],[Ausnet]:[United Energy]],0)),8),\nIF($P142=\"Environmental\",\nROUND(SUMIFS(Calc_TUR_ENV_2[Citipower],Calc_TUR_ENV_2[[Customer type]:[Customer type]],OP_Rates!$O142,Calc_TUR_ENV_2[[Rate type]:[Rate type]],OP_Rates!$M142),8))),0,1))","v":0},{"$f":"IF(S107=\"-\",\"-\",\nIF(ROUND(S107,8)=\nIF($P142=\"Network\",\nROUND(INDEX(Calc_TUR_Net_2[[Ausnet]:[United Energy]],MATCH(1,(Calc_TUR_Net_2[[Customer type]:[Customer type]]=OP_Rates!$O142)*(Calc_TUR_Net_2[[Rate type]:[Rate type]]=OP_Rates!$M142),0),MATCH(OP_Rates!S$65,Calc_TUR_Net_2[[#Headers],[Ausnet]:[United Energy]],0)),8),\nIF($P142=\"Environmental\",\nROUND(SUMIFS(Calc_TUR_ENV_2[Jemena],Calc_TUR_ENV_2[[Customer type]:[Customer type]],OP_Rates!$O142,Calc_TUR_ENV_2[[Rate type]:[Rate type]],OP_Rates!$M142),8))),0,1))","v":0},{"$f":"IF(T107=\"-\",\"-\",\nIF(ROUND(T107,8)=\nIF($P142=\"Network\",\nROUND(INDEX(Calc_TUR_Net_2[[Ausnet]:[United Energy]],MATCH(1,(Calc_TUR_Net_2[[Customer type]:[Customer type]]=OP_Rates!$O142)*(Calc_TUR_Net_2[[Rate type]:[Rate type]]=OP_Rates!$M142),0),MATCH(OP_Rates!T$65,Calc_TUR_Net_2[[#Headers],[Ausnet]:[United Energy]],0)),8),\nIF($P142=\"Environmental\",\nROUND(SUMIFS(Calc_TUR_ENV_2[Powercor],Calc_TUR_ENV_2[[Customer type]:[Customer type]],OP_Rates!$O142,Calc_TUR_ENV_2[[Rate type]:[Rate type]],OP_Rates!$M142),8))),0,1))","v":0},{"$f":"IF(U107=\"-\",\"-\",\nIF(ROUND(U107,8)=\nIF($P142=\"Network\",\nROUND(INDEX(Calc_TUR_Net_2[[Ausnet]:[United Energy]],MATCH(1,(Calc_TUR_Net_2[[Customer type]:[Customer type]]=OP_Rates!$O142)*(Calc_TUR_Net_2[[Rate type]:[Rate type]]=OP_Rates!$M142),0),MATCH(OP_Rates!U$65,Calc_TUR_Net_2[[#Headers],[Ausnet]:[United Energy]],0)),8),\nIF($P142=\"Environmental\",\nROUND(SUMIFS(Calc_TUR_ENV_2[United Energy],Calc_TUR_ENV_2[[Customer type]:[Customer type]],OP_Rates!$O142,Calc_TUR_ENV_2[[Rate type]:[Rate type]],OP_Rates!$M142),8))),0,1))","v":0}]
[null,null,"Balance","$/kWh","Residential","Environmental",{"$f":"IF(G108=\"-\",\"-\",\nIF(ROUND(G108,8)=\nIF($F143=\"Network\",\nIF($C143<>\"Controlled load\",\nROUND(INDEX(Calc_TUR_Net_2[[Ausnet]:[United Energy]],MATCH(1,(Calc_TUR_Net_2[[Customer type]:[Customer type]]=OP_Rates!$E143)*(Calc_TUR_Net_2[[Rate type]:[Rate type]]=OP_Rates!$C143),0),MATCH(OP_Rates!G$65,Calc_TUR_Net_2[[#Headers],[Ausnet]:[United Energy]],0)),8),\n\nROUND(INDEX(Calc_TUR_NetCL_2[[Ausnet]:[United Energy]],MATCH(OP_Rates!$E143,Calc_TUR_Net_2[[Customer type]:[Customer type]],0),MATCH(OP_Rates!G$65,Calc_TUR_Net_2[[#Headers],[Ausnet]:[United Energy]],0)),8)),\n\n\nIF($F143=\"Environmental\",\nROUND(SUMIFS(Calc_TUR_ENV_2[Ausnet],Calc_TUR_ENV_2[[Customer type]:[Customer type]],OP_Rates!$E143,Calc_TUR_ENV_2[[Rate type]:[Rate type]],OP_Rates!$C143),8))),0,1))","v":0},{"$f":"IF(H108=\"-\",\"-\",\nIF(ROUND(H108,8)=\nIF($F143=\"Network\",\nIF($C143<>\"Controlled load\",\nROUND(INDEX(Calc_TUR_Net_2[[Ausnet]:[United Energy]],MATCH(1,(Calc_TUR_Net_2[[Customer type]:[Customer type]]=OP_Rates!$E143)*(Calc_TUR_Net_2[[Rate type]:[Rate type]]=OP_Rates!$C143),0),MATCH(OP_Rates!H$65,Calc_TUR_Net_2[[#Headers],[Ausnet]:[United Energy]],0)),8),\n\nROUND(INDEX(Calc_TUR_NetCL_2[[Ausnet]:[United Energy]],MATCH(OP_Rates!$E143,Calc_TUR_Net_2[[Customer type]:[Customer type]],0),MATCH(OP_Rates!H$65,Calc_TUR_Net_2[[#Headers],[Ausnet]:[United Energy]],0)),8)),\n\n\nIF($F143=\"Environmental\",\nROUND(SUMIFS(Calc_TUR_ENV_2[Citipower],Calc_TUR_ENV_2[[Customer type]:[Customer type]],OP_Rates!$E143,Calc_TUR_ENV_2[[Rate type]:[Rate type]],OP_Rates!$C143),8))),0,1))","v":0},{"$f":"IF(I108=\"-\",\"-\",\nIF(ROUND(I108,8)=\nIF($F143=\"Network\",\nIF($C143<>\"Controlled load\",\nROUND(INDEX(Calc_TUR_Net_2[[Ausnet]:[United Energy]],MATCH(1,(Calc_TUR_Net_2[[Customer type]:[Customer type]]=OP_Rates!$E143)*(Calc_TUR_Net_2[[Rate type]:[Rate type]]=OP_Rates!$C143),0),MATCH(OP_Rates!I$65,Calc_TUR_Net_2[[#Headers],[Ausnet]:[United Energy]],0)),8),\n\nROUND(INDEX(Calc_TUR_NetCL_2[[Ausnet]:[United Energy]],MATCH(OP_Rates!$E143,Calc_TUR_Net_2[[Customer type]:[Customer type]],0),MATCH(OP_Rates!I$65,Calc_TUR_Net_2[[#Headers],[Ausnet]:[United Energy]],0)),8)),\n\n\nIF($F143=\"Environmental\",\nROUND(SUMIFS(Calc_TUR_ENV_2[Jemena],Calc_TUR_ENV_2[[Customer type]:[Customer type]],OP_Rates!$E143,Calc_TUR_ENV_2[[Rate type]:[Rate type]],OP_Rates!$C143),8))),0,1))","v":0},{"$f":"IF(J108=\"-\",\"-\",\nIF(ROUND(J108,8)=\nIF($F143=\"Network\",\nIF($C143<>\"Controlled load\",\nROUND(INDEX(Calc_TUR_Net_2[[Ausnet]:[United Energy]],MATCH(1,(Calc_TUR_Net_2[[Customer type]:[Customer type]]=OP_Rates!$E143)*(Calc_TUR_Net_2[[Rate type]:[Rate type]]=OP_Rates!$C143),0),MATCH(OP_Rates!J$65,Calc_TUR_Net_2[[#Headers],[Ausnet]:[United Energy]],0)),8),\n\nROUND(INDEX(Calc_TUR_NetCL_2[[Ausnet]:[United Energy]],MATCH(OP_Rates!$E143,Calc_TUR_Net_2[[Customer type]:[Customer type]],0),MATCH(OP_Rates!J$65,Calc_TUR_Net_2[[#Headers],[Ausnet]:[United Energy]],0)),8)),\n\n\nIF($F143=\"Environmental\",\nROUND(SUMIFS(Calc_TUR_ENV_2[Powercor],Calc_TUR_ENV_2[[Customer type]:[Customer type]],OP_Rates!$E143,Calc_TUR_ENV_2[[Rate type]:[Rate type]],OP_Rates!$C143),8))),0,1))","v":0},{"$f":"IF(K108=\"-\",\"-\",\nIF(ROUND(K108,8)=\nIF($F143=\"Network\",\nIF($C143<>\"Controlled load\",\nROUND(INDEX(Calc_TUR_Net_2[[Ausnet]:[United Energy]],MATCH(1,(Calc_TUR_Net_2[[Customer type]:[Customer type]]=OP_Rates!$E143)*(Calc_TUR_Net_2[[Rate type]:[Rate type]]=OP_Rates!$C143),0),MATCH(OP_Rates!K$65,Calc_TUR_Net_2[[#Headers],[Ausnet]:[United Energy]],0)),8),\n\nROUND(INDEX(Calc_TUR_NetCL_2[[Ausnet]:[United Energy]],MATCH(OP_Rates!$E143,Calc_TUR_Net_2[[Customer type]:[Customer type]],0),MATCH(OP_Rates!K$65,Calc_TUR_Net_2[[#Headers],[Ausnet]:[United Energy]],0)),8)),\n\n\nIF($F143=\"Environmental\",\nROUND(SUMIFS(Calc_TUR_ENV_2[United Energy],Calc_TUR_ENV_2[[Customer type]:[Customer type]],OP_Rates!$E143,Calc_TUR_ENV_2[[Rate type]:[Rate type]],OP_Rates!$C143),8))),0,1))","v":0},null,"Balance","$/kWh","Small business","Environmental",{"$f":"IF(Q108=\"-\",\"-\",\nIF(ROUND(Q108,8)=\nIF($P143=\"Network\",\nROUND(INDEX(Calc_TUR_Net_2[[Ausnet]:[United Energy]],MATCH(1,(Calc_TUR_Net_2[[Customer type]:[Customer type]]=OP_Rates!$O143)*(Calc_TUR_Net_2[[Rate type]:[Rate type]]=OP_Rates!$M143),0),MATCH(OP_Rates!Q$65,Calc_TUR_Net_2[[#Headers],[Ausnet]:[United Energy]],0)),8),\nIF($P143=\"Environmental\",\nROUND(SUMIFS(Calc_TUR_ENV_2[Ausnet],Calc_TUR_ENV_2[[Customer type]:[Customer type]],OP_Rates!$O143,Calc_TUR_ENV_2[[Rate type]:[Rate type]],OP_Rates!$M143),8))),0,1))","v":0},{"$f":"IF(R108=\"-\",\"-\",\nIF(ROUND(R108,8)=\nIF($P143=\"Network\",\nROUND(INDEX(Calc_TUR_Net_2[[Ausnet]:[United Energy]],MATCH(1,(Calc_TUR_Net_2[[Customer type]:[Customer type]]=OP_Rates!$O143)*(Calc_TUR_Net_2[[Rate type]:[Rate type]]=OP_Rates!$M143),0),MATCH(OP_Rates!R$65,Calc_TUR_Net_2[[#Headers],[Ausnet]:[United Energy]],0)),8),\nIF($P143=\"Environmental\",\nROUND(SUMIFS(Calc_TUR_ENV_2[Citipower],Calc_TUR_ENV_2[[Customer type]:[Customer type]],OP_Rates!$O143,Calc_TUR_ENV_2[[Rate type]:[Rate type]],OP_Rates!$M143),8))),0,1))","v":0},{"$f":"IF(S108=\"-\",\"-\",\nIF(ROUND(S108,8)=\nIF($P143=\"Network\",\nROUND(INDEX(Calc_TUR_Net_2[[Ausnet]:[United Energy]],MATCH(1,(Calc_TUR_Net_2[[Customer type]:[Customer type]]=OP_Rates!$O143)*(Calc_TUR_Net_2[[Rate type]:[Rate type]]=OP_Rates!$M143),0),MATCH(OP_Rates!S$65,Calc_TUR_Net_2[[#Headers],[Ausnet]:[United Energy]],0)),8),\nIF($P143=\"Environmental\",\nROUND(SUMIFS(Calc_TUR_ENV_2[Jemena],Calc_TUR_ENV_2[[Customer type]:[Customer type]],OP_Rates!$O143,Calc_TUR_ENV_2[[Rate type]:[Rate type]],OP_Rates!$M143),8))),0,1))","v":0},{"$f":"IF(T108=\"-\",\"-\",\nIF(ROUND(T108,8)=\nIF($P143=\"Network\",\nROUND(INDEX(Calc_TUR_Net_2[[Ausnet]:[United Energy]],MATCH(1,(Calc_TUR_Net_2[[Customer type]:[Customer type]]=OP_Rates!$O143)*(Calc_TUR_Net_2[[Rate type]:[Rate type]]=OP_Rates!$M143),0),MATCH(OP_Rates!T$65,Calc_TUR_Net_2[[#Headers],[Ausnet]:[United Energy]],0)),8),\nIF($P143=\"Environmental\",\nROUND(SUMIFS(Calc_TUR_ENV_2[Powercor],Calc_TUR_ENV_2[[Customer type]:[Customer type]],OP_Rates!$O143,Calc_TUR_ENV_2[[Rate type]:[Rate type]],OP_Rates!$M143),8))),0,1))","v":0},{"$f":"IF(U108=\"-\",\"-\",\nIF(ROUND(U108,8)=\nIF($P143=\"Network\",\nROUND(INDEX(Calc_TUR_Net_2[[Ausnet]:[United Energy]],MATCH(1,(Calc_TUR_Net_2[[Customer type]:[Customer type]]=OP_Rates!$O143)*(Calc_TUR_Net_2[[Rate type]:[Rate type]]=OP_Rates!$M143),0),MATCH(OP_Rates!U$65,Calc_TUR_Net_2[[#Headers],[Ausnet]:[United Energy]],0)),8),\nIF($P143=\"Environmental\",\nROUND(SUMIFS(Calc_TUR_ENV_2[United Energy],Calc_TUR_ENV_2[[Customer type]:[Customer type]],OP_Rates!$O143,Calc_TUR_ENV_2[[Rate type]:[Rate type]],OP_Rates!$M143),8))),0,1))","v":0}]
[null,null,"Single rate","$/kWh","Residential","Environmental",{"$f":"IF(G109=\"-\",\"-\",\nIF(ROUND(G109,8)=\nIF($F144=\"Network\",\nIF($C144<>\"Controlled load\",\nROUND(INDEX(Calc_TUR_Net_2[[Ausnet]:[United Energy]],MATCH(1,(Calc_TUR_Net_2[[Customer type]:[Customer type]]=OP_Rates!$E144)*(Calc_TUR_Net_2[[Rate type]:[Rate type]]=OP_Rates!$C144),0),MATCH(OP_Rates!G$65,Calc_TUR_Net_2[[#Headers],[Ausnet]:[United Energy]],0)),8),\n\nROUND(INDEX(Calc_TUR_NetCL_2[[Ausnet]:[United Energy]],MATCH(OP_Rates!$E144,Calc_TUR_Net_2[[Customer type]:[Customer type]],0),MATCH(OP_Rates!G$65,Calc_TUR_Net_2[[#Headers],[Ausnet]:[United Energy]],0)),8)),\n\n\nIF($F144=\"Environmental\",\nROUND(SUMIFS(Calc_TUR_ENV_2[Ausnet],Calc_TUR_ENV_2[[Customer type]:[Customer type]],OP_Rates!$E144,Calc_TUR_ENV_2[[Rate type]:[Rate type]],OP_Rates!$C144),8))),0,1))","v":0},{"$f":"IF(H109=\"-\",\"-\",\nIF(ROUND(H109,8)=\nIF($F144=\"Network\",\nIF($C144<>\"Controlled load\",\nROUND(INDEX(Calc_TUR_Net_2[[Ausnet]:[United Energy]],MATCH(1,(Calc_TUR_Net_2[[Customer type]:[Customer type]]=OP_Rates!$E144)*(Calc_TUR_Net_2[[Rate type]:[Rate type]]=OP_Rates!$C144),0),MATCH(OP_Rates!H$65,Calc_TUR_Net_2[[#Headers],[Ausnet]:[United Energy]],0)),8),\n\nROUND(INDEX(Calc_TUR_NetCL_2[[Ausnet]:[United Energy]],MATCH(OP_Rates!$E144,Calc_TUR_Net_2[[Customer type]:[Customer type]],0),MATCH(OP_Rates!H$65,Calc_TUR_Net_2[[#Headers],[Ausnet]:[United Energy]],0)),8)),\n\n\nIF($F144=\"Environmental\",\nROUND(SUMIFS(Calc_TUR_ENV_2[Citipower],Calc_TUR_ENV_2[[Customer type]:[Customer type]],OP_Rates!$E144,Calc_TUR_ENV_2[[Rate type]:[Rate type]],OP_Rates!$C144),8))),0,1))","v":0},{"$f":"IF(I109=\"-\",\"-\",\nIF(ROUND(I109,8)=\nIF($F144=\"Network\",\nIF($C144<>\"Controlled load\",\nROUND(INDEX(Calc_TUR_Net_2[[Ausnet]:[United Energy]],MATCH(1,(Calc_TUR_Net_2[[Customer type]:[Customer type]]=OP_Rates!$E144)*(Calc_TUR_Net_2[[Rate type]:[Rate type]]=OP_Rates!$C144),0),MATCH(OP_Rates!I$65,Calc_TUR_Net_2[[#Headers],[Ausnet]:[United Energy]],0)),8),\n\nROUND(INDEX(Calc_TUR_NetCL_2[[Ausnet]:[United Energy]],MATCH(OP_Rates!$E144,Calc_TUR_Net_2[[Customer type]:[Customer type]],0),MATCH(OP_Rates!I$65,Calc_TUR_Net_2[[#Headers],[Ausnet]:[United Energy]],0)),8)),\n\n\nIF($F144=\"Environmental\",\nROUND(SUMIFS(Calc_TUR_ENV_2[Jemena],Calc_TUR_ENV_2[[Customer type]:[Customer type]],OP_Rates!$E144,Calc_TUR_ENV_2[[Rate type]:[Rate type]],OP_Rates!$C144),8))),0,1))","v":0},{"$f":"IF(J109=\"-\",\"-\",\nIF(ROUND(J109,8)=\nIF($F144=\"Network\",\nIF($C144<>\"Controlled load\",\nROUND(INDEX(Calc_TUR_Net_2[[Ausnet]:[United Energy]],MATCH(1,(Calc_TUR_Net_2[[Customer type]:[Customer type]]=OP_Rates!$E144)*(Calc_TUR_Net_2[[Rate type]:[Rate type]]=OP_Rates!$C144),0),MATCH(OP_Rates!J$65,Calc_TUR_Net_2[[#Headers],[Ausnet]:[United Energy]],0)),8),\n\nROUND(INDEX(Calc_TUR_NetCL_2[[Ausnet]:[United Energy]],MATCH(OP_Rates!$E144,Calc_TUR_Net_2[[Customer type]:[Customer type]],0),MATCH(OP_Rates!J$65,Calc_TUR_Net_2[[#Headers],[Ausnet]:[United Energy]],0)),8)),\n\n\nIF($F144=\"Environmental\",\nROUND(SUMIFS(Calc_TUR_ENV_2[Powercor],Calc_TUR_ENV_2[[Customer type]:[Customer type]],OP_Rates!$E144,Calc_TUR_ENV_2[[Rate type]:[Rate type]],OP_Rates!$C144),8))),0,1))","v":0},{"$f":"IF(K109=\"-\",\"-\",\nIF(ROUND(K109,8)=\nIF($F144=\"Network\",\nIF($C144<>\"Controlled load\",\nROUND(INDEX(Calc_TUR_Net_2[[Ausnet]:[United Energy]],MATCH(1,(Calc_TUR_Net_2[[Customer type]:[Customer type]]=OP_Rates!$E144)*(Calc_TUR_Net_2[[Rate type]:[Rate type]]=OP_Rates!$C144),0),MATCH(OP_Rates!K$65,Calc_TUR_Net_2[[#Headers],[Ausnet]:[United Energy]],0)),8),\n\nROUND(INDEX(Calc_TUR_NetCL_2[[Ausnet]:[United Energy]],MATCH(OP_Rates!$E144,Calc_TUR_Net_2[[Customer type]:[Customer type]],0),MATCH(OP_Rates!K$65,Calc_TUR_Net_2[[#Headers],[Ausnet]:[United Energy]],0)),8)),\n\n\nIF($F144=\"Environmental\",\nROUND(SUMIFS(Calc_TUR_ENV_2[United Energy],Calc_TUR_ENV_2[[Customer type]:[Customer type]],OP_Rates!$E144,Calc_TUR_ENV_2[[Rate type]:[Rate type]],OP_Rates!$C144),8))),0,1))","v":0},null,"Single rate","$/kWh","Small business","Environmental",{"$f":"IF(Q109=\"-\",\"-\",\nIF(ROUND(Q109,8)=\nIF($P144=\"Network\",\nROUND(INDEX(Calc_TUR_Net_2[[Ausnet]:[United Energy]],MATCH(1,(Calc_TUR_Net_2[[Customer type]:[Customer type]]=OP_Rates!$O144)*(Calc_TUR_Net_2[[Rate type]:[Rate type]]=OP_Rates!$M144),0),MATCH(OP_Rates!Q$65,Calc_TUR_Net_2[[#Headers],[Ausnet]:[United Energy]],0)),8),\nIF($P144=\"Environmental\",\nROUND(SUMIFS(Calc_TUR_ENV_2[Ausnet],Calc_TUR_ENV_2[[Customer type]:[Customer type]],OP_Rates!$O144,Calc_TUR_ENV_2[[Rate type]:[Rate type]],OP_Rates!$M144),8))),0,1))","v":0},{"$f":"IF(R109=\"-\",\"-\",\nIF(ROUND(R109,8)=\nIF($P144=\"Network\",\nROUND(INDEX(Calc_TUR_Net_2[[Ausnet]:[United Energy]],MATCH(1,(Calc_TUR_Net_2[[Customer type]:[Customer type]]=OP_Rates!$O144)*(Calc_TUR_Net_2[[Rate type]:[Rate type]]=OP_Rates!$M144),0),MATCH(OP_Rates!R$65,Calc_TUR_Net_2[[#Headers],[Ausnet]:[United Energy]],0)),8),\nIF($P144=\"Environmental\",\nROUND(SUMIFS(Calc_TUR_ENV_2[Citipower],Calc_TUR_ENV_2[[Customer type]:[Customer type]],OP_Rates!$O144,Calc_TUR_ENV_2[[Rate type]:[Rate type]],OP_Rates!$M144),8))),0,1))","v":0},{"$f":"IF(S109=\"-\",\"-\",\nIF(ROUND(S109,8)=\nIF($P144=\"Network\",\nROUND(INDEX(Calc_TUR_Net_2[[Ausnet]:[United Energy]],MATCH(1,(Calc_TUR_Net_2[[Customer type]:[Customer type]]=OP_Rates!$O144)*(Calc_TUR_Net_2[[Rate type]:[Rate type]]=OP_Rates!$M144),0),MATCH(OP_Rates!S$65,Calc_TUR_Net_2[[#Headers],[Ausnet]:[United Energy]],0)),8),\nIF($P144=\"Environmental\",\nROUND(SUMIFS(Calc_TUR_ENV_2[Jemena],Calc_TUR_ENV_2[[Customer type]:[Customer type]],OP_Rates!$O144,Calc_TUR_ENV_2[[Rate type]:[Rate type]],OP_Rates!$M144),8))),0,1))","v":0},{"$f":"IF(T109=\"-\",\"-\",\nIF(ROUND(T109,8)=\nIF($P144=\"Network\",\nROUND(INDEX(Calc_TUR_Net_2[[Ausnet]:[United Energy]],MATCH(1,(Calc_TUR_Net_2[[Customer type]:[Customer type]]=OP_Rates!$O144)*(Calc_TUR_Net_2[[Rate type]:[Rate type]]=OP_Rates!$M144),0),MATCH(OP_Rates!T$65,Calc_TUR_Net_2[[#Headers],[Ausnet]:[United Energy]],0)),8),\nIF($P144=\"Environmental\",\nROUND(SUMIFS(Calc_TUR_ENV_2[Powercor],Calc_TUR_ENV_2[[Customer type]:[Customer type]],OP_Rates!$O144,Calc_TUR_ENV_2[[Rate type]:[Rate type]],OP_Rates!$M144),8))),0,1))","v":0},{"$f":"IF(U109=\"-\",\"-\",\nIF(ROUND(U109,8)=\nIF($P144=\"Network\",\nROUND(INDEX(Calc_TUR_Net_2[[Ausnet]:[United Energy]],MATCH(1,(Calc_TUR_Net_2[[Customer type]:[Customer type]]=OP_Rates!$O144)*(Calc_TUR_Net_2[[Rate type]:[Rate type]]=OP_Rates!$M144),0),MATCH(OP_Rates!U$65,Calc_TUR_Net_2[[#Headers],[Ausnet]:[United Energy]],0)),8),\nIF($P144=\"Environmental\",\nROUND(SUMIFS(Calc_TUR_ENV_2[United Energy],Calc_TUR_ENV_2[[Customer type]:[Customer type]],OP_Rates!$O144,Calc_TUR_ENV_2[[Rate type]:[Rate type]],OP_Rates!$M144),8))),0,1))","v":0}]
[null,null,"Peak","$/kWh","Residential","Environmental",{"$f":"IF(G110=\"-\",\"-\",\nIF(ROUND(G110,8)=\nIF($F145=\"Network\",\nIF($C145<>\"Controlled load\",\nROUND(INDEX(Calc_TUR_Net_2[[Ausnet]:[United Energy]],MATCH(1,(Calc_TUR_Net_2[[Customer type]:[Customer type]]=OP_Rates!$E145)*(Calc_TUR_Net_2[[Rate type]:[Rate type]]=OP_Rates!$C145),0),MATCH(OP_Rates!G$65,Calc_TUR_Net_2[[#Headers],[Ausnet]:[United Energy]],0)),8),\n\nROUND(INDEX(Calc_TUR_NetCL_2[[Ausnet]:[United Energy]],MATCH(OP_Rates!$E145,Calc_TUR_Net_2[[Customer type]:[Customer type]],0),MATCH(OP_Rates!G$65,Calc_TUR_Net_2[[#Headers],[Ausnet]:[United Energy]],0)),8)),\n\n\nIF($F145=\"Environmental\",\nROUND(SUMIFS(Calc_TUR_ENV_2[Ausnet],Calc_TUR_ENV_2[[Customer type]:[Customer type]],OP_Rates!$E145,Calc_TUR_ENV_2[[Rate type]:[Rate type]],OP_Rates!$C145),8))),0,1))","v":0},{"$f":"IF(H110=\"-\",\"-\",\nIF(ROUND(H110,8)=\nIF($F145=\"Network\",\nIF($C145<>\"Controlled load\",\nROUND(INDEX(Calc_TUR_Net_2[[Ausnet]:[United Energy]],MATCH(1,(Calc_TUR_Net_2[[Customer type]:[Customer type]]=OP_Rates!$E145)*(Calc_TUR_Net_2[[Rate type]:[Rate type]]=OP_Rates!$C145),0),MATCH(OP_Rates!H$65,Calc_TUR_Net_2[[#Headers],[Ausnet]:[United Energy]],0)),8),\n\nROUND(INDEX(Calc_TUR_NetCL_2[[Ausnet]:[United Energy]],MATCH(OP_Rates!$E145,Calc_TUR_Net_2[[Customer type]:[Customer type]],0),MATCH(OP_Rates!H$65,Calc_TUR_Net_2[[#Headers],[Ausnet]:[United Energy]],0)),8)),\n\n\nIF($F145=\"Environmental\",\nROUND(SUMIFS(Calc_TUR_ENV_2[Citipower],Calc_TUR_ENV_2[[Customer type]:[Customer type]],OP_Rates!$E145,Calc_TUR_ENV_2[[Rate type]:[Rate type]],OP_Rates!$C145),8))),0,1))","v":0},{"$f":"IF(I110=\"-\",\"-\",\nIF(ROUND(I110,8)=\nIF($F145=\"Network\",\nIF($C145<>\"Controlled load\",\nROUND(INDEX(Calc_TUR_Net_2[[Ausnet]:[United Energy]],MATCH(1,(Calc_TUR_Net_2[[Customer type]:[Customer type]]=OP_Rates!$E145)*(Calc_TUR_Net_2[[Rate type]:[Rate type]]=OP_Rates!$C145),0),MATCH(OP_Rates!I$65,Calc_TUR_Net_2[[#Headers],[Ausnet]:[United Energy]],0)),8),\n\nROUND(INDEX(Calc_TUR_NetCL_2[[Ausnet]:[United Energy]],MATCH(OP_Rates!$E145,Calc_TUR_Net_2[[Customer type]:[Customer type]],0),MATCH(OP_Rates!I$65,Calc_TUR_Net_2[[#Headers],[Ausnet]:[United Energy]],0)),8)),\n\n\nIF($F145=\"Environmental\",\nROUND(SUMIFS(Calc_TUR_ENV_2[Jemena],Calc_TUR_ENV_2[[Customer type]:[Customer type]],OP_Rates!$E145,Calc_TUR_ENV_2[[Rate type]:[Rate type]],OP_Rates!$C145),8))),0,1))","v":0},{"$f":"IF(J110=\"-\",\"-\",\nIF(ROUND(J110,8)=\nIF($F145=\"Network\",\nIF($C145<>\"Controlled load\",\nROUND(INDEX(Calc_TUR_Net_2[[Ausnet]:[United Energy]],MATCH(1,(Calc_TUR_Net_2[[Customer type]:[Customer type]]=OP_Rates!$E145)*(Calc_TUR_Net_2[[Rate type]:[Rate type]]=OP_Rates!$C145),0),MATCH(OP_Rates!J$65,Calc_TUR_Net_2[[#Headers],[Ausnet]:[United Energy]],0)),8),\n\nROUND(INDEX(Calc_TUR_NetCL_2[[Ausnet]:[United Energy]],MATCH(OP_Rates!$E145,Calc_TUR_Net_2[[Customer type]:[Customer type]],0),MATCH(OP_Rates!J$65,Calc_TUR_Net_2[[#Headers],[Ausnet]:[United Energy]],0)),8)),\n\n\nIF($F145=\"Environmental\",\nROUND(SUMIFS(Calc_TUR_ENV_2[Powercor],Calc_TUR_ENV_2[[Customer type]:[Customer type]],OP_Rates!$E145,Calc_TUR_ENV_2[[Rate type]:[Rate type]],OP_Rates!$C145),8))),0,1))","v":0},{"$f":"IF(K110=\"-\",\"-\",\nIF(ROUND(K110,8)=\nIF($F145=\"Network\",\nIF($C145<>\"Controlled load\",\nROUND(INDEX(Calc_TUR_Net_2[[Ausnet]:[United Energy]],MATCH(1,(Calc_TUR_Net_2[[Customer type]:[Customer type]]=OP_Rates!$E145)*(Calc_TUR_Net_2[[Rate type]:[Rate type]]=OP_Rates!$C145),0),MATCH(OP_Rates!K$65,Calc_TUR_Net_2[[#Headers],[Ausnet]:[United Energy]],0)),8),\n\nROUND(INDEX(Calc_TUR_NetCL_2[[Ausnet]:[United Energy]],MATCH(OP_Rates!$E145,Calc_TUR_Net_2[[Customer type]:[Customer type]],0),MATCH(OP_Rates!K$65,Calc_TUR_Net_2[[#Headers],[Ausnet]:[United Energy]],0)),8)),\n\n\nIF($F145=\"Environmental\",\nROUND(SUMIFS(Calc_TUR_ENV_2[United Energy],Calc_TUR_ENV_2[[Customer type]:[Customer type]],OP_Rates!$E145,Calc_TUR_ENV_2[[Rate type]:[Rate type]],OP_Rates!$C145),8))),0,1))","v":0},null,"Peak","$/kWh","Small business","Environmental",{"$f":"IF(Q110=\"-\",\"-\",\nIF(ROUND(Q110,8)=\nIF($P145=\"Network\",\nROUND(INDEX(Calc_TUR_Net_2[[Ausnet]:[United Energy]],MATCH(1,(Calc_TUR_Net_2[[Customer type]:[Customer type]]=OP_Rates!$O145)*(Calc_TUR_Net_2[[Rate type]:[Rate type]]=OP_Rates!$M145),0),MATCH(OP_Rates!Q$65,Calc_TUR_Net_2[[#Headers],[Ausnet]:[United Energy]],0)),8),\nIF($P145=\"Environmental\",\nROUND(SUMIFS(Calc_TUR_ENV_2[Ausnet],Calc_TUR_ENV_2[[Customer type]:[Customer type]],OP_Rates!$O145,Calc_TUR_ENV_2[[Rate type]:[Rate type]],OP_Rates!$M145),8))),0,1))","v":0},{"$f":"IF(R110=\"-\",\"-\",\nIF(ROUND(R110,8)=\nIF($P145=\"Network\",\nROUND(INDEX(Calc_TUR_Net_2[[Ausnet]:[United Energy]],MATCH(1,(Calc_TUR_Net_2[[Customer type]:[Customer type]]=OP_Rates!$O145)*(Calc_TUR_Net_2[[Rate type]:[Rate type]]=OP_Rates!$M145),0),MATCH(OP_Rates!R$65,Calc_TUR_Net_2[[#Headers],[Ausnet]:[United Energy]],0)),8),\nIF($P145=\"Environmental\",\nROUND(SUMIFS(Calc_TUR_ENV_2[Citipower],Calc_TUR_ENV_2[[Customer type]:[Customer type]],OP_Rates!$O145,Calc_TUR_ENV_2[[Rate type]:[Rate type]],OP_Rates!$M145),8))),0,1))","v":0},{"$f":"IF(S110=\"-\",\"-\",\nIF(ROUND(S110,8)=\nIF($P145=\"Network\",\nROUND(INDEX(Calc_TUR_Net_2[[Ausnet]:[United Energy]],MATCH(1,(Calc_TUR_Net_2[[Customer type]:[Customer type]]=OP_Rates!$O145)*(Calc_TUR_Net_2[[Rate type]:[Rate type]]=OP_Rates!$M145),0),MATCH(OP_Rates!S$65,Calc_TUR_Net_2[[#Headers],[Ausnet]:[United Energy]],0)),8),\nIF($P145=\"Environmental\",\nROUND(SUMIFS(Calc_TUR_ENV_2[Jemena],Calc_TUR_ENV_2[[Customer type]:[Customer type]],OP_Rates!$O145,Calc_TUR_ENV_2[[Rate type]:[Rate type]],OP_Rates!$M145),8))),0,1))","v":0},{"$f":"IF(T110=\"-\",\"-\",\nIF(ROUND(T110,8)=\nIF($P145=\"Network\",\nROUND(INDEX(Calc_TUR_Net_2[[Ausnet]:[United Energy]],MATCH(1,(Calc_TUR_Net_2[[Customer type]:[Customer type]]=OP_Rates!$O145)*(Calc_TUR_Net_2[[Rate type]:[Rate type]]=OP_Rates!$M145),0),MATCH(OP_Rates!T$65,Calc_TUR_Net_2[[#Headers],[Ausnet]:[United Energy]],0)),8),\nIF($P145=\"Environmental\",\nROUND(SUMIFS(Calc_TUR_ENV_2[Powercor],Calc_TUR_ENV_2[[Customer type]:[Customer type]],OP_Rates!$O145,Calc_TUR_ENV_2[[Rate type]:[Rate type]],OP_Rates!$M145),8))),0,1))","v":0},{"$f":"IF(U110=\"-\",\"-\",\nIF(ROUND(U110,8)=\nIF($P145=\"Network\",\nROUND(INDEX(Calc_TUR_Net_2[[Ausnet]:[United Energy]],MATCH(1,(Calc_TUR_Net_2[[Customer type]:[Customer type]]=OP_Rates!$O145)*(Calc_TUR_Net_2[[Rate type]:[Rate type]]=OP_Rates!$M145),0),MATCH(OP_Rates!U$65,Calc_TUR_Net_2[[#Headers],[Ausnet]:[United Energy]],0)),8),\nIF($P145=\"Environmental\",\nROUND(SUMIFS(Calc_TUR_ENV_2[United Energy],Calc_TUR_ENV_2[[Customer type]:[Customer type]],OP_Rates!$O145,Calc_TUR_ENV_2[[Rate type]:[Rate type]],OP_Rates!$M145),8))),0,1))","v":0}]
[null,null,"Off peak","$/kWh","Residential","Environmental",{"$f":"IF(G111=\"-\",\"-\",\nIF(ROUND(G111,8)=\nIF($F146=\"Network\",\nIF($C146<>\"Controlled load\",\nROUND(INDEX(Calc_TUR_Net_2[[Ausnet]:[United Energy]],MATCH(1,(Calc_TUR_Net_2[[Customer type]:[Customer type]]=OP_Rates!$E146)*(Calc_TUR_Net_2[[Rate type]:[Rate type]]=OP_Rates!$C146),0),MATCH(OP_Rates!G$65,Calc_TUR_Net_2[[#Headers],[Ausnet]:[United Energy]],0)),8),\n\nROUND(INDEX(Calc_TUR_NetCL_2[[Ausnet]:[United Energy]],MATCH(OP_Rates!$E146,Calc_TUR_Net_2[[Customer type]:[Customer type]],0),MATCH(OP_Rates!G$65,Calc_TUR_Net_2[[#Headers],[Ausnet]:[United Energy]],0)),8)),\n\n\nIF($F146=\"Environmental\",\nROUND(SUMIFS(Calc_TUR_ENV_2[Ausnet],Calc_TUR_ENV_2[[Customer type]:[Customer type]],OP_Rates!$E146,Calc_TUR_ENV_2[[Rate type]:[Rate type]],OP_Rates!$C146),8))),0,1))","v":0},{"$f":"IF(H111=\"-\",\"-\",\nIF(ROUND(H111,8)=\nIF($F146=\"Network\",\nIF($C146<>\"Controlled load\",\nROUND(INDEX(Calc_TUR_Net_2[[Ausnet]:[United Energy]],MATCH(1,(Calc_TUR_Net_2[[Customer type]:[Customer type]]=OP_Rates!$E146)*(Calc_TUR_Net_2[[Rate type]:[Rate type]]=OP_Rates!$C146),0),MATCH(OP_Rates!H$65,Calc_TUR_Net_2[[#Headers],[Ausnet]:[United Energy]],0)),8),\n\nROUND(INDEX(Calc_TUR_NetCL_2[[Ausnet]:[United Energy]],MATCH(OP_Rates!$E146,Calc_TUR_Net_2[[Customer type]:[Customer type]],0),MATCH(OP_Rates!H$65,Calc_TUR_Net_2[[#Headers],[Ausnet]:[United Energy]],0)),8)),\n\n\nIF($F146=\"Environmental\",\nROUND(SUMIFS(Calc_TUR_ENV_2[Citipower],Calc_TUR_ENV_2[[Customer type]:[Customer type]],OP_Rates!$E146,Calc_TUR_ENV_2[[Rate type]:[Rate type]],OP_Rates!$C146),8))),0,1))","v":0},{"$f":"IF(I111=\"-\",\"-\",\nIF(ROUND(I111,8)=\nIF($F146=\"Network\",\nIF($C146<>\"Controlled load\",\nROUND(INDEX(Calc_TUR_Net_2[[Ausnet]:[United Energy]],MATCH(1,(Calc_TUR_Net_2[[Customer type]:[Customer type]]=OP_Rates!$E146)*(Calc_TUR_Net_2[[Rate type]:[Rate type]]=OP_Rates!$C146),0),MATCH(OP_Rates!I$65,Calc_TUR_Net_2[[#Headers],[Ausnet]:[United Energy]],0)),8),\n\nROUND(INDEX(Calc_TUR_NetCL_2[[Ausnet]:[United Energy]],MATCH(OP_Rates!$E146,Calc_TUR_Net_2[[Customer type]:[Customer type]],0),MATCH(OP_Rates!I$65,Calc_TUR_Net_2[[#Headers],[Ausnet]:[United Energy]],0)),8)),\n\n\nIF($F146=\"Environmental\",\nROUND(SUMIFS(Calc_TUR_ENV_2[Jemena],Calc_TUR_ENV_2[[Customer type]:[Customer type]],OP_Rates!$E146,Calc_TUR_ENV_2[[Rate type]:[Rate type]],OP_Rates!$C146),8))),0,1))","v":0},{"$f":"IF(J111=\"-\",\"-\",\nIF(ROUND(J111,8)=\nIF($F146=\"Network\",\nIF($C146<>\"Controlled load\",\nROUND(INDEX(Calc_TUR_Net_2[[Ausnet]:[United Energy]],MATCH(1,(Calc_TUR_Net_2[[Customer type]:[Customer type]]=OP_Rates!$E146)*(Calc_TUR_Net_2[[Rate type]:[Rate type]]=OP_Rates!$C146),0),MATCH(OP_Rates!J$65,Calc_TUR_Net_2[[#Headers],[Ausnet]:[United Energy]],0)),8),\n\nROUND(INDEX(Calc_TUR_NetCL_2[[Ausnet]:[United Energy]],MATCH(OP_Rates!$E146,Calc_TUR_Net_2[[Customer type]:[Customer type]],0),MATCH(OP_Rates!J$65,Calc_TUR_Net_2[[#Headers],[Ausnet]:[United Energy]],0)),8)),\n\n\nIF($F146=\"Environmental\",\nROUND(SUMIFS(Calc_TUR_ENV_2[Powercor],Calc_TUR_ENV_2[[Customer type]:[Customer type]],OP_Rates!$E146,Calc_TUR_ENV_2[[Rate type]:[Rate type]],OP_Rates!$C146),8))),0,1))","v":0},{"$f":"IF(K111=\"-\",\"-\",\nIF(ROUND(K111,8)=\nIF($F146=\"Network\",\nIF($C146<>\"Controlled load\",\nROUND(INDEX(Calc_TUR_Net_2[[Ausnet]:[United Energy]],MATCH(1,(Calc_TUR_Net_2[[Customer type]:[Customer type]]=OP_Rates!$E146)*(Calc_TUR_Net_2[[Rate type]:[Rate type]]=OP_Rates!$C146),0),MATCH(OP_Rates!K$65,Calc_TUR_Net_2[[#Headers],[Ausnet]:[United Energy]],0)),8),\n\nROUND(INDEX(Calc_TUR_NetCL_2[[Ausnet]:[United Energy]],MATCH(OP_Rates!$E146,Calc_TUR_Net_2[[Customer type]:[Customer type]],0),MATCH(OP_Rates!K$65,Calc_TUR_Net_2[[#Headers],[Ausnet]:[United Energy]],0)),8)),\n\n\nIF($F146=\"Environmental\",\nROUND(SUMIFS(Calc_TUR_ENV_2[United Energy],Calc_TUR_ENV_2[[Customer type]:[Customer type]],OP_Rates!$E146,Calc_TUR_ENV_2[[Rate type]:[Rate type]],OP_Rates!$C146),8))),0,1))","v":0},null,"Off peak","$/kWh","Small business","Environmental",{"$f":"IF(Q111=\"-\",\"-\",\nIF(ROUND(Q111,8)=\nIF($P146=\"Network\",\nROUND(INDEX(Calc_TUR_Net_2[[Ausnet]:[United Energy]],MATCH(1,(Calc_TUR_Net_2[[Customer type]:[Customer type]]=OP_Rates!$O146)*(Calc_TUR_Net_2[[Rate type]:[Rate type]]=OP_Rates!$M146),0),MATCH(OP_Rates!Q$65,Calc_TUR_Net_2[[#Headers],[Ausnet]:[United Energy]],0)),8),\nIF($P146=\"Environmental\",\nROUND(SUMIFS(Calc_TUR_ENV_2[Ausnet],Calc_TUR_ENV_2[[Customer type]:[Customer type]],OP_Rates!$O146,Calc_TUR_ENV_2[[Rate type]:[Rate type]],OP_Rates!$M146),8))),0,1))","v":0},{"$f":"IF(R111=\"-\",\"-\",\nIF(ROUND(R111,8)=\nIF($P146=\"Network\",\nROUND(INDEX(Calc_TUR_Net_2[[Ausnet]:[United Energy]],MATCH(1,(Calc_TUR_Net_2[[Customer type]:[Customer type]]=OP_Rates!$O146)*(Calc_TUR_Net_2[[Rate type]:[Rate type]]=OP_Rates!$M146),0),MATCH(OP_Rates!R$65,Calc_TUR_Net_2[[#Headers],[Ausnet]:[United Energy]],0)),8),\nIF($P146=\"Environmental\",\nROUND(SUMIFS(Calc_TUR_ENV_2[Citipower],Calc_TUR_ENV_2[[Customer type]:[Customer type]],OP_Rates!$O146,Calc_TUR_ENV_2[[Rate type]:[Rate type]],OP_Rates!$M146),8))),0,1))","v":0},{"$f":"IF(S111=\"-\",\"-\",\nIF(ROUND(S111,8)=\nIF($P146=\"Network\",\nROUND(INDEX(Calc_TUR_Net_2[[Ausnet]:[United Energy]],MATCH(1,(Calc_TUR_Net_2[[Customer type]:[Customer type]]=OP_Rates!$O146)*(Calc_TUR_Net_2[[Rate type]:[Rate type]]=OP_Rates!$M146),0),MATCH(OP_Rates!S$65,Calc_TUR_Net_2[[#Headers],[Ausnet]:[United Energy]],0)),8),\nIF($P146=\"Environmental\",\nROUND(SUMIFS(Calc_TUR_ENV_2[Jemena],Calc_TUR_ENV_2[[Customer type]:[Customer type]],OP_Rates!$O146,Calc_TUR_ENV_2[[Rate type]:[Rate type]],OP_Rates!$M146),8))),0,1))","v":0},{"$f":"IF(T111=\"-\",\"-\",\nIF(ROUND(T111,8)=\nIF($P146=\"Network\",\nROUND(INDEX(Calc_TUR_Net_2[[Ausnet]:[United Energy]],MATCH(1,(Calc_TUR_Net_2[[Customer type]:[Customer type]]=OP_Rates!$O146)*(Calc_TUR_Net_2[[Rate type]:[Rate type]]=OP_Rates!$M146),0),MATCH(OP_Rates!T$65,Calc_TUR_Net_2[[#Headers],[Ausnet]:[United Energy]],0)),8),\nIF($P146=\"Environmental\",\nROUND(SUMIFS(Calc_TUR_ENV_2[Powercor],Calc_TUR_ENV_2[[Customer type]:[Customer type]],OP_Rates!$O146,Calc_TUR_ENV_2[[Rate type]:[Rate type]],OP_Rates!$M146),8))),0,1))","v":0},{"$f":"IF(U111=\"-\",\"-\",\nIF(ROUND(U111,8)=\nIF($P146=\"Network\",\nROUND(INDEX(Calc_TUR_Net_2[[Ausnet]:[United Energy]],MATCH(1,(Calc_TUR_Net_2[[Customer type]:[Customer type]]=OP_Rates!$O146)*(Calc_TUR_Net_2[[Rate type]:[Rate type]]=OP_Rates!$M146),0),MATCH(OP_Rates!U$65,Calc_TUR_Net_2[[#Headers],[Ausnet]:[United Energy]],0)),8),\nIF($P146=\"Environmental\",\nROUND(SUMIFS(Calc_TUR_ENV_2[United Energy],Calc_TUR_ENV_2[[Customer type]:[Customer type]],OP_Rates!$O146,Calc_TUR_ENV_2[[Rate type]:[Rate type]],OP_Rates!$M146),8))),0,1))","v":0}]
[null,null,"Controlled load","$/kWh","Residential","Environmental",{"$f":"IF(G112=\"-\",\"-\",\nIF(ROUND(G112,8)=\nIF($F147=\"Network\",\nIF($C147<>\"Controlled load\",\nROUND(INDEX(Calc_TUR_Net_2[[Ausnet]:[United Energy]],MATCH(1,(Calc_TUR_Net_2[[Customer type]:[Customer type]]=OP_Rates!$E147)*(Calc_TUR_Net_2[[Rate type]:[Rate type]]=OP_Rates!$C147),0),MATCH(OP_Rates!G$65,Calc_TUR_Net_2[[#Headers],[Ausnet]:[United Energy]],0)),8),\n\nROUND(INDEX(Calc_TUR_NetCL_2[[Ausnet]:[United Energy]],MATCH(OP_Rates!$E147,Calc_TUR_Net_2[[Customer type]:[Customer type]],0),MATCH(OP_Rates!G$65,Calc_TUR_Net_2[[#Headers],[Ausnet]:[United Energy]],0)),8)),\n\n\nIF($F147=\"Environmental\",\nROUND(SUMIFS(Calc_TUR_ENV_2[Ausnet],Calc_TUR_ENV_2[[Customer type]:[Customer type]],OP_Rates!$E147,Calc_TUR_ENV_2[[Rate type]:[Rate type]],OP_Rates!$C147),8))),0,1))","v":0},{"$f":"IF(H112=\"-\",\"-\",\nIF(ROUND(H112,8)=\nIF($F147=\"Network\",\nIF($C147<>\"Controlled load\",\nROUND(INDEX(Calc_TUR_Net_2[[Ausnet]:[United Energy]],MATCH(1,(Calc_TUR_Net_2[[Customer type]:[Customer type]]=OP_Rates!$E147)*(Calc_TUR_Net_2[[Rate type]:[Rate type]]=OP_Rates!$C147),0),MATCH(OP_Rates!H$65,Calc_TUR_Net_2[[#Headers],[Ausnet]:[United Energy]],0)),8),\n\nROUND(INDEX(Calc_TUR_NetCL_2[[Ausnet]:[United Energy]],MATCH(OP_Rates!$E147,Calc_TUR_Net_2[[Customer type]:[Customer type]],0),MATCH(OP_Rates!H$65,Calc_TUR_Net_2[[#Headers],[Ausnet]:[United Energy]],0)),8)),\n\n\nIF($F147=\"Environmental\",\nROUND(SUMIFS(Calc_TUR_ENV_2[Citipower],Calc_TUR_ENV_2[[Customer type]:[Customer type]],OP_Rates!$E147,Calc_TUR_ENV_2[[Rate type]:[Rate type]],OP_Rates!$C147),8))),0,1))","v":0},{"$f":"IF(I112=\"-\",\"-\",\nIF(ROUND(I112,8)=\nIF($F147=\"Network\",\nIF($C147<>\"Controlled load\",\nROUND(INDEX(Calc_TUR_Net_2[[Ausnet]:[United Energy]],MATCH(1,(Calc_TUR_Net_2[[Customer type]:[Customer type]]=OP_Rates!$E147)*(Calc_TUR_Net_2[[Rate type]:[Rate type]]=OP_Rates!$C147),0),MATCH(OP_Rates!I$65,Calc_TUR_Net_2[[#Headers],[Ausnet]:[United Energy]],0)),8),\n\nROUND(INDEX(Calc_TUR_NetCL_2[[Ausnet]:[United Energy]],MATCH(OP_Rates!$E147,Calc_TUR_Net_2[[Customer type]:[Customer type]],0),MATCH(OP_Rates!I$65,Calc_TUR_Net_2[[#Headers],[Ausnet]:[United Energy]],0)),8)),\n\n\nIF($F147=\"Environmental\",\nROUND(SUMIFS(Calc_TUR_ENV_2[Jemena],Calc_TUR_ENV_2[[Customer type]:[Customer type]],OP_Rates!$E147,Calc_TUR_ENV_2[[Rate type]:[Rate type]],OP_Rates!$C147),8))),0,1))","v":0},{"$f":"IF(J112=\"-\",\"-\",\nIF(ROUND(J112,8)=\nIF($F147=\"Network\",\nIF($C147<>\"Controlled load\",\nROUND(INDEX(Calc_TUR_Net_2[[Ausnet]:[United Energy]],MATCH(1,(Calc_TUR_Net_2[[Customer type]:[Customer type]]=OP_Rates!$E147)*(Calc_TUR_Net_2[[Rate type]:[Rate type]]=OP_Rates!$C147),0),MATCH(OP_Rates!J$65,Calc_TUR_Net_2[[#Headers],[Ausnet]:[United Energy]],0)),8),\n\nROUND(INDEX(Calc_TUR_NetCL_2[[Ausnet]:[United Energy]],MATCH(OP_Rates!$E147,Calc_TUR_Net_2[[Customer type]:[Customer type]],0),MATCH(OP_Rates!J$65,Calc_TUR_Net_2[[#Headers],[Ausnet]:[United Energy]],0)),8)),\n\n\nIF($F147=\"Environmental\",\nROUND(SUMIFS(Calc_TUR_ENV_2[Powercor],Calc_TUR_ENV_2[[Customer type]:[Customer type]],OP_Rates!$E147,Calc_TUR_ENV_2[[Rate type]:[Rate type]],OP_Rates!$C147),8))),0,1))","v":0},{"$f":"IF(K112=\"-\",\"-\",\nIF(ROUND(K112,8)=\nIF($F147=\"Network\",\nIF($C147<>\"Controlled load\",\nROUND(INDEX(Calc_TUR_Net_2[[Ausnet]:[United Energy]],MATCH(1,(Calc_TUR_Net_2[[Customer type]:[Customer type]]=OP_Rates!$E147)*(Calc_TUR_Net_2[[Rate type]:[Rate type]]=OP_Rates!$C147),0),MATCH(OP_Rates!K$65,Calc_TUR_Net_2[[#Headers],[Ausnet]:[United Energy]],0)),8),\n\nROUND(INDEX(Calc_TUR_NetCL_2[[Ausnet]:[United Energy]],MATCH(OP_Rates!$E147,Calc_TUR_Net_2[[Customer type]:[Customer type]],0),MATCH(OP_Rates!K$65,Calc_TUR_Net_2[[#Headers],[Ausnet]:[United Energy]],0)),8)),\n\n\nIF($F147=\"Environmental\",\nROUND(SUMIFS(Calc_TUR_ENV_2[United Energy],Calc_TUR_ENV_2[[Customer type]:[Customer type]],OP_Rates!$E147,Calc_TUR_ENV_2[[Rate type]:[Rate type]],OP_Rates!$C147),8))),0,1))","v":0}]

{"sheet":"OP_CMAB","index":5,"n_rows":38,"n_cols":17,"rows_kept":38,"cut":false,"hidden":false,"merged":[[1,0,2,0]]}
["Worksheet description:","<< Back to Contents",null,null,null,null,"Checks:"]
["[Please provide a description of what this sheet does and any specific details or other notes the user needs to know]",null,{"$f":"Disclaimer!$B$1","v":"VDO calculation model"},null,null,null,{"$f":"Calc_Rates!$D$5","v":"VDO 2025-26 - Final"},{"$f":"Calc_Rates!$D$279","v":"VDO 2024-25 - Final"}]
[null,{"$f":"_xlfn.SHEET()","v":6},"Compliant Maximum Annual Bill (CMAB)",null,null,null,{"$f":"SUM(E15:I17)+SUM(M15:Q17)","v":0},{"$f":"SUM(E29:I31)+SUM(M29:Q31)","v":0}]
[]
["Section/Item notes (where necessary)",{"$f":"MAX(B$3:B4)+0.01","v":6.01},{"$f":"\"CMAB amounts - \"&Calc_Rates!$D$5","v":"CMAB amounts - VDO 2025-26 - Final"}]
[]
[null,null,"VDO decision",{"$f":"Calc_Rates!$D$5","v":"VDO 2025-26 - Final"}]
[]
[null,null,"Residential",null,null,null,null,null,null,null,"Small business"]
[null,null,"Customer type","Usage profile","Ausnet","Citipower","Jemena","Powercor","United Energy",null,"Customer type","Usage profile","Ausnet","Citipower","Jemena","Powercor","United Energy"]
[null,null,"Residential","Residential - small",{"$f":"IFERROR(IF(ISNUMBER(MATCH($D$7,'Lookup refs'!$Q$8:$Q$17,0)),\nROUNDUP(\n(INDEX(OP_TotalRates_RES_1[[Ausnet]:[United Energy]],MATCH(\"TOU - supply\",OP_TotalRates_RES_1[[Rate name]:[Rate name]],0),MATCH(E$10,OP_TotalRates_RES_1[[#Headers],[Ausnet]:[United Energy]],0))*DiY)+\n\n(INDEX(OP_TotalRates_RES_1[[Ausnet]:[United Energy]],MATCH(\"Peak\",OP_TotalRates_RES_1[[Rate name]:[Rate name]],0),MATCH(E$10,OP_TotalRates_RES_1[[#Headers],[Ausnet]:[United Energy]],0))*\nINDEX(Input_Usage[],MATCH($D11&\" - Peak\",Input_Usage[[Ref]:[Ref]],0),MATCH($D$7,Inputs!$C$158:$BA$158,0)))+\nIFERROR((INDEX(OP_TotalRates_RES_1[[Ausnet]:[United Energy]],MATCH(\"TOU - Shoulder\",OP_TotalRates_RES_1[[Rate name]:[Rate name]],0),MATCH(E$10,OP_TotalRates_RES_1[[#Headers],[Ausnet]:[United Energy]],0))*\nINDEX(Input_Usage[],MATCH($D11&\" - Shoulder\",Input_Usage[[Ref]:[Ref]],0),MATCH($D$7,Inputs!$C$158:$BA$158,0))),0)+\n(INDEX(OP_TotalRates_RES_1[[Ausnet]:[United Energy]],MATCH(\"Off peak\",OP_TotalRates_RES_1[[Rate name]:[Rate name]],0),MATCH(E$10,OP_TotalRates_RES_1[[#Headers],[Ausnet]:[United Energy]],0))*\nINDEX(Input_Usage[],MATCH($D11&\" - Off peak\",Input_Usage[[Ref]:[Ref]],0),MATCH($D$7,Inputs!$C$158:$BA$158,0))),0),\nROUNDUP(\n(INDEX(OP_TotalRates_RES_1[[Ausnet]:[United Energy]],MATCH(\"Anytime - supply\",OP_TotalRates_RES_1[[Rate name]:[Rate name]],0),MATCH(E$10,OP_TotalRates_RES_1[[#Headers],[Ausnet]:[United Energy]],0))*DiY)+\n\n(INDEX(OP_TotalRates_RES_1[[Ausnet]:[United Energy]],MATCH(\"Block 1\",OP_TotalRates_RES_1[[Rate name]:[Rate name]],0),MATCH(E$10,OP_TotalRates_RES_1[[#Headers],[Ausnet]:[United Energy]],0))*\nINDEX(Input_Usage[],MATCH($D11&\" - Block 1\",Input_Usage[[Ref]:[Ref]],0),MATCH($D$7,Inputs!$C$158:$BA$158,0)))+\nIFERROR((INDEX(OP_TotalRates_RES_1[[Ausnet]:[United Energy]],MATCH(\"Balance\",OP_TotalRates_RES_1[[Rate name]:[Rate name]],0),MATCH(E$10,OP_TotalRates_RES_1[[#Headers],[Ausnet]:[United Energy]],0))*\nINDEX(Input_Usage[],MATCH($D11&\" - Balance\",Input_Usage[[Ref]:[Ref]],0),MATCH($D$7,Inputs!$C$158:$BA$158,0))),0)+\n(INDEX(OP_TotalRates_RES_1[[Ausnet]:[United Energy]],MATCH(\"Single rate\",OP_TotalRates_RES_1[[Rate name]:[Rate name]],0),MATCH(E$10,OP_TotalRates_RES_1[[#Headers],[Ausnet]:[United Energy]],0))*\nINDEX(Input_Usage[],MATCH($D11&\" - Single rate\",Input_Usage[[Ref]:[Ref]],0),MATCH($D$7,Inputs!$C$158:$BA$158,0))),0)),\"-\")","v":1212},{"$f":"IFERROR(IF(ISNUMBER(MATCH($D$7,'Lookup refs'!$Q$8:$Q$17,0)),\nROUNDUP(\n(INDEX(OP_TotalRates_RES_1[[Ausnet]:[United Energy]],MATCH(\"TOU - supply\",OP_TotalRates_RES_1[[Rate name]:[Rate name]],0),MATCH(F$10,OP_TotalRates_RES_1[[#Headers],[Ausnet]:[United Energy]],0))*_xlfn.SINGLE(DiY))+\n\n(INDEX(OP_TotalRates_RES_1[[Ausnet]:[United Energy]],MATCH(\"Peak\",OP_TotalRates_RES_1[[Rate name]:[Rate name]],0),MATCH(F$10,OP_TotalRates_RES_1[[#Headers],[Ausnet]:[United Energy]],0))*\nINDEX(Input_Usage[],MATCH($D11&\" - Peak\",Input_Usage[[Ref]:[Ref]],0),MATCH($D$7,Inputs!$C$158:$BA$158,0)))+\nIFERROR((INDEX(OP_TotalRates_RES_1[[Ausnet]:[United Energy]],MATCH(\"TOU - Shoulder\",OP_TotalRates_RES_1[[Rate name]:[Rate name]],0),MATCH(F$10,OP_TotalRates_RES_1[[#Headers],[Ausnet]:[United Energy]],0))*\nINDEX(Input_Usage[],MATCH($D11&\" - Shoulder\",Input_Usage[[Ref]:[Ref]],0),MATCH($D$7,Inputs!$C$158:$BA$158,0))),0)+\n(INDEX(OP_TotalRates_RES_1[[Ausnet]:[United Energy]],MATCH(\"Off peak\",OP_TotalRates_RES_1[[Rate name]:[Rate name]],0),MATCH(F$10,OP_TotalRates_RES_1[[#Headers],[Ausnet]:[United Energy]],0))*\nINDEX(Input_Usage[],MATCH($D11&\" - Off peak\",Input_Usage[[Ref]:[Ref]],0),MATCH($D$7,Inputs!$C$158:$BA$158,0))),0),\nROUNDUP(\n(INDEX(OP_TotalRates_RES_1[[Ausnet]:[United Energy]],MATCH(\"Anytime - supply\",OP_TotalRates_RES_1[[Rate name]:[Rate name]],0),MATCH(F$10,OP_TotalRates_RES_1[[#Headers],[Ausnet]:[United Energy]],0))*_xlfn.SINGLE(DiY))+\n\n(INDEX(OP_TotalRates_RES_1[[Ausnet]:[United Energy]],MATCH(\"Block 1\",OP_TotalRates_RES_1[[Rate name]:[Rate name]],0),MATCH(F$10,OP_TotalRates_RES_1[[#Headers],[Ausnet]:[United Energy]],0))*\nINDEX(Input_Usage[],MATCH($D11&\" - Block 1\",Input_Usage[[Ref]:[Ref]],0),MATCH($D$7,Inputs!$C$158:$BA$158,0)))+\nIFERROR((INDEX(OP_TotalRates_RES_1[[Ausnet]:[United Energy]],MATCH(\"Balance\",OP_TotalRates_RES_1[[Rate name]:[Rate name]],0),MATCH(F$10,OP_TotalRates_RES_1[[#Headers],[Ausnet]:[United Energy]],0))*\nINDEX(Input_Usage[],MATCH($D11&\" - Balance\",Input_Usage[[Ref]:[Ref]],0),MATCH($D$7,Inputs!$C$158:$BA$158,0))),0)+\n(INDEX(OP_TotalRates_RES_1[[Ausnet]:[United Energy]],MATCH(\"Single rate\",OP_TotalRates_RES_1[[Rate name]:[Rate name]],0),MATCH(F$10,OP_TotalRates_RES_1[[#Headers],[Ausnet]:[United Energy]],0))*\nINDEX(Input_Usage[],MATCH($D11&\" - Single rate\",Input_Usage[[Ref]:[Ref]],0),MATCH($D$7,Inputs!$C$158:$BA$158,0))),0)),\"-\")","v":1000},{"$f":"IFERROR(IF(ISNUMBER(MATCH($D$7,'Lookup refs'!$Q$8:$Q$17,0)),\nROUNDUP(\n(INDEX(OP_TotalRates_RES_1[[Ausnet]:[United Energy]],MATCH(\"TOU - supply\",OP_TotalRates_RES_1[[Rate name]:[Rate name]],0),MATCH(G$10,OP_TotalRates_RES_1[[#Headers],[Ausnet]:[United Energy]],0))*_xlfn.SINGLE(DiY))+\n\n(INDEX(OP_TotalRates_RES_1[[Ausnet]:[United Energy]],MATCH(\"Peak\",OP_TotalRates_RES_1[[Rate name]:[Rate name]],0),MATCH(G$10,OP_TotalRates_RES_1[[#Headers],[Ausnet]:[United Energy]],0))*\nINDEX(Input_Usage[],MATCH($D11&\" - Peak\",Input_Usage[[Ref]:[Ref]],0),MATCH($D$7,Inputs!$C$158:$BA$158,0)))+\nIFERROR((INDEX(OP_TotalRates_RES_1[[Ausnet]:[United Energy]],MATCH(\"TOU - Shoulder\",OP_TotalRates_RES_1[[Rate name]:[Rate name]],0),MATCH(G$10,OP_TotalRates_RES_1[[#Headers],[Ausnet]:[United Energy]],0))*\nINDEX(Input_Usage[],MATCH($D11&\" - Shoulder\",Input_Usage[[Ref]:[Ref]],0),MATCH($D$7,Inputs!$C$158:$BA$158,0))),0)+\n(INDEX(OP_TotalRates_RES_1[[Ausnet]:[United Energy]],MATCH(\"Off peak\",OP_TotalRates_RES_1[[Rate name]:[Rate name]],0),MATCH(G$10,OP_TotalRates_RES_1[[#Headers],[Ausnet]:[United Energy]],0))*\nINDEX(Input_Usage[],MATCH($D11&\" - Off peak\",Input_Usage[[Ref]:[Ref]],0),MATCH($D$7,Inputs!$C$158:$BA$158,0))),0),\nROUNDUP(\n(INDEX(OP_TotalRates_RES_1[[Ausnet]:[United Energy]],MATCH(\"Anytime - supply\",OP_TotalRates_RES_1[[Rate name]:[Rate name]],0),MATCH(G$10,OP_TotalRates_RES_1[[#Headers],[Ausnet]:[United Energy]],0))*_xlfn.SINGLE(DiY))+\n\n(INDEX(OP_TotalRates_RES_1[[Ausnet]:[United Energy]],MATCH(\"Block 1\",OP_TotalRates_RES_1[[Rate name]:[Rate name]],0),MATCH(G$10,OP_TotalRates_RES_1[[#Headers],[Ausnet]:[United Energy]],0))*\nINDEX(Input_Usage[],MATCH($D11&\" - Block 1\",Input_Usage[[Ref]:[Ref]],0),MATCH($D$7,Inputs!$C$158:$BA$158,0)))+\nIFERROR((INDEX(OP_TotalRates_RES_1[[Ausnet]:[United Energy]],MATCH(\"Balance\",OP_TotalRates_RES_1[[Rate name]:[Rate name]],0),MATCH(G$10,OP_TotalRates_RES_1[[#Headers],[Ausnet]:[United Energy]],0))*\nINDEX(Input_Usage[],MATCH($D11&\" - Balance\",Input_Usage[[Ref]:[Ref]],0),MATCH($D$7,Inputs!$C$158:$BA$158,0))),0)+\n(INDEX(OP_TotalRates_RES_1[[Ausnet]:[United Energy]],MATCH(\"Single rate\",OP_TotalRates_RES_1[[Rate name]:[Rate name]],0),MATCH(G$10,OP_TotalRates_RES_1[[#Headers],[Ausnet]:[United Energy]],0))*\nINDEX(Input_Usage[],MATCH($D11&\" - Single rate\",Input_Usage[[Ref]:[Ref]],0),MATCH($D$7,Inputs!$C$158:$BA$158,0))),0)),\"-\")","v":1044},{"$f":"IFERROR(IF(ISNUMBER(MATCH($D$7,'Lookup refs'!$Q$8:$Q$17,0)),\nROUNDUP(\n(INDEX(OP_TotalRates_RES_1[[Ausnet]:[United Energy]],MATCH(\"TOU - supply\",OP_TotalRates_RES_1[[Rate name]:[Rate name]],0),MATCH(H$10,OP_TotalRates_RES_1[[#Headers],[Ausnet]:[United Energy]],0))*_xlfn.SINGLE(DiY))+\n\n(INDEX(OP_TotalRates_RES_1[[Ausnet]:[United Energy]],MATCH(\"Peak\",OP_TotalRates_RES_1[[Rate name]:[Rate name]],0),MATCH(H$10,OP_TotalRates_RES_1[[#Headers],[Ausnet]:[United Energy]],0))*\nINDEX(Input_Usage[],MATCH($D11&\" - Peak\",Input_Usage[[Ref]:[Ref]],0),MATCH($D$7,Inputs!$C$158:$BA$158,0)))+\nIFERROR((INDEX(OP_TotalRates_RES_1[[Ausnet]:[United Energy]],MATCH(\"TOU - Shoulder\",OP_TotalRates_RES_1[[Rate name]:[Rate name]],0),MATCH(H$10,OP_TotalRates_RES_1[[#Headers],[Ausnet]:[United Energy]],0))*\nINDEX(Input_Usage[],MATCH($D11&\" - Shoulder\",Input_Usage[[Ref]:[Ref]],0),MATCH($D$7,Inputs!$C$158:$BA$158,0))),0)+\n(INDEX(OP_TotalRates_RES_1[[Ausnet]:[United Energy]],MATCH(\"Off peak\",OP_TotalRates_RES_1[[Rate name]:[Rate name]],0),MATCH(H$10,OP_TotalRates_RES_1[[#Headers],[Ausnet]:[United Energy]],0))*\nINDEX(Input_Usage[],MATCH($D11&\" - Off peak\",Input_Usage[[Ref]:[Ref]],0),MATCH($D$7,Inputs!$C$158:$BA$158,0))),0),\nROUNDUP(\n(INDEX(OP_TotalRates_RES_1[[Ausnet]:[United Energy]],MATCH(\"Anytime - supply\",OP_TotalRates_RES_1[[Rate name]:[Rate name]],0),MATCH(H$10,OP_TotalRates_RES_1[[#Headers],[Ausnet]:[United Energy]],0))*_xlfn.SINGLE(DiY))+\n\n(INDEX(OP_TotalRates_RES_1[[Ausnet]:[United Energy]],MATCH(\"Block 1\",OP_TotalRates_RES_1[[Rate name]:[Rate name]],0),MATCH(H$10,OP_TotalRates_RES_1[[#Headers],[Ausnet]:[United Energy]],0))*\nINDEX(Input_Usage[],MATCH($D11&\" - Block 1\",Input_Usage[[Ref]:[Ref]],0),MATCH($D$7,Inputs!$C$158:$BA$158,0)))+\nIFERROR((INDEX(OP_TotalRates_RES_1[[Ausnet]:[United Energy]],MATCH(\"Balance\",OP_TotalRates_RES_1[[Rate name]:[Rate name]],0),MATCH(H$10,OP_TotalRates_RES_1[[#Headers],[Ausnet]:[United Energy]],0))*\nINDEX(Input_Usage[],MATCH($D11&\" - Balance\",Input_Usage[[Ref]:[Ref]],0),MATCH($D$7,Inputs!$C$158:$BA$158,0))),0)+\n(INDEX(OP_TotalRates_RES_1[[Ausnet]:[United Energy]],MATCH(\"Single rate\",OP_TotalRates_RES_1[[Rate name]:[Rate name]],0),MATCH(H$10,OP_TotalRates_RES_1[[#Headers],[Ausnet]:[United Energy]],0))*\nINDEX(Input_Usage[],MATCH($D11&\" - Single rate\",Input_Usage[[Ref]:[Ref]],0),MATCH($D$7,Inputs!$C$158:$BA$158,0))),0)),\"-\")","v":1102},{"$f":"IFERROR(IF(ISNUMBER(MATCH($D$7,'Lookup refs'!$Q$8:$Q$17,0)),\nROUNDUP(\n(INDEX(OP_TotalRates_RES_1[[Ausnet]:[United Energy]],MATCH(\"TOU - supply\",OP_TotalRates_RES_1[[Rate name]:[Rate name]],0),MATCH(I$10,OP_TotalRates_RES_1[[#Headers],[Ausnet]:[United Energy]],0))*_xlfn.SINGLE(DiY))+\n\n(INDEX(OP_TotalRates_RES_1[[Ausnet]:[United Energy]],MATCH(\"Peak\",OP_TotalRates_RES_1[[Rate name]:[Rate name]],0),MATCH(I$10,OP_TotalRates_RES_1[[#Headers],[Ausnet]:[United Energy]],0))*\nINDEX(Input_Usage[],MATCH($D11&\" - Peak\",Input_Usage[[Ref]:[Ref]],0),MATCH($D$7,Inputs!$C$158:$BA$158,0)))+\nIFERROR((INDEX(OP_TotalRates_RES_1[[Ausnet]:[United Energy]],MATCH(\"TOU - Shoulder\",OP_TotalRates_RES_1[[Rate name]:[Rate name]],0),MATCH(I$10,OP_TotalRates_RES_1[[#Headers],[Ausnet]:[United Energy]],0))*\nINDEX(Input_Usage[],MATCH($D11&\" - Shoulder\",Input_Usage[[Ref]:[Ref]],0),MATCH($D$7,Inputs!$C$158:$BA$158,0))),0)+\n(INDEX(OP_TotalRates_RES_1[[Ausnet]:[United Energy]],MATCH(\"Off peak\",OP_TotalRates_RES_1[[Rate name]:[Rate name]],0),MATCH(I$10,OP_TotalRates_RES_1[[#Headers],[Ausnet]:[United Energy]],0))*\nINDEX(Input_Usage[],MATCH($D11&\" - Off peak\",Input_Usage[[Ref]:[Ref]],0),MATCH($D$7,Inputs!$C$158:$BA$158,0))),0),\nROUNDUP(\n(INDEX(OP_TotalRates_RES_1[[Ausnet]:[United Energy]],MATCH(\"Anytime - supply\",OP_TotalRates_RES_1[[Rate name]:[Rate name]],0),MATCH(I$10,OP_TotalRates_RES_1[[#Headers],[Ausnet]:[United Energy]],0))*_xlfn.SINGLE(DiY))+\n\n(INDEX(OP_TotalRates_RES_1[[Ausnet]:[United Energy]],MATCH(\"Block 1\",OP_TotalRates_RES_1[[Rate name]:[Rate name]],0),MATCH(I$10,OP_TotalRates_RES_1[[#Headers],[Ausnet]:[United Energy]],0))*\nINDEX(Input_Usage[],MATCH($D11&\" - Block 1\",Input_Usage[[Ref]:[Ref]],0),MATCH($D$7,Inputs!$C$158:$BA$158,0)))+\nIFERROR((INDEX(OP_TotalRates_RES_1[[Ausnet]:[United Energy]],MATCH(\"Balance\",OP_TotalRates_RES_1[[Rate name]:[Rate name]],0),MATCH(I$10,OP_TotalRates_RES_1[[#Headers],[Ausnet]:[United Energy]],0))*\nINDEX(Input_Usage[],MATCH($D11&\" - Balance\",Input_Usage[[Ref]:[Ref]],0),MATCH($D$7,Inputs!$C$158:$BA$158,0))),0)+\n(INDEX(OP_TotalRates_RES_1[[Ausnet]:[United Energy]],MATCH(\"Single rate\",OP_TotalRates_RES_1[[Rate name]:[Rate name]],0),MATCH(I$10,OP_TotalRates_RES_1[[#Headers],[Ausnet]:[United Energy]],0))*\nINDEX(Input_Usage[],MATCH($D11&\" - Single rate\",Input_Usage[[Ref]:[Ref]],0),MATCH($D$7,Inputs!$C$158:$BA$158,0))),0)),\"-\")","v":1002},null,"Small business","Small business - small",{"$f":"IFERROR(IF(ISNUMBER(MATCH($D$7,'Lookup refs'!$Q$8:$Q$17,0)),\nROUNDUP(\n(INDEX(OP_TotalRates_SME_1[[Ausnet]:[United Energy]],MATCH(\"TOU - supply\",OP_TotalRates_SME_1[[Rate name]:[Rate name]],0),MATCH(M$10,OP_TotalRates_SME_1[[#Headers],[Ausnet]:[United Energy]],0))*DiY)+\n\n(INDEX(OP_TotalRates_SME_1[[Ausnet]:[United Energy]],MATCH(\"Peak\",OP_TotalRates_SME_1[[Rate name]:[Rate name]],0),MATCH(M$10,OP_TotalRates_SME_1[[#Headers],[Ausnet]:[United Energy]],0))*\nINDEX(Input_Usage[],MATCH($L11&\" - Peak\",Input_Usage[[Ref]:[Ref]],0),MATCH($D$7,Inputs!$C$158:$BA$158,0)))+\nIFERROR((INDEX(OP_TotalRates_SME_1[[Ausnet]:[United Energy]],MATCH(\"TOU - Shoulder\",OP_TotalRates_SME_1[[Rate name]:[Rate name]],0),MATCH(M$10,OP_TotalRates_SME_1[[#Headers],[Ausnet]:[United Energy]],0))*\nINDEX(Input_Usage[],MATCH($L11&\" - Shoulder\",Input_Usage[[Ref]:[Ref]],0),MATCH($D$7,Inputs!$C$158:$BA$158,0))),0)+\n(INDEX(OP_TotalRates_SME_1[[Ausnet]:[United Energy]],MATCH(\"Off peak\",OP_TotalRates_SME_1[[Rate name]:[Rate name]],0),MATCH(M$10,OP_TotalRates_SME_1[[#Headers],[Ausnet]:[United Energy]],0))*\nINDEX(Input_Usage[],MATCH($L11&\" - Off peak\",Input_Usage[[Ref]:[Ref]],0),MATCH($D$7,Inputs!$C$158:$BA$158,0))),0),\nROUNDUP(\n(INDEX(OP_TotalRates_SME_1[[Ausnet]:[United Energy]],MATCH(\"Anytime - supply\",OP_TotalRates_SME_1[[Rate name]:[Rate name]],0),MATCH(M$10,OP_TotalRates_SME_1[[#Headers],[Ausnet]:[United Energy]],0))*DiY)+\n\n(INDEX(OP_TotalRates_SME_1[[Ausnet]:[United Energy]],MATCH(\"Block 1\",OP_TotalRates_SME_1[[Rate name]:[Rate name]],0),MATCH(M$10,OP_TotalRates_SME_1[[#Headers],[Ausnet]:[United Energy]],0))*\nINDEX(Input_Usage[],MATCH($L11&\" - Block 1\",Input_Usage[[Ref]:[Ref]],0),MATCH($D$7,Inputs!$C$158:$BA$158,0)))+\nIFERROR((INDEX(OP_TotalRates_SME_1[[Ausnet]:[United Energy]],MATCH(\"Balance\",OP_TotalRates_SME_1[[Rate name]:[Rate name]],0),MATCH(M$10,OP_TotalRates_SME_1[[#Headers],[Ausnet]:[United Energy]],0))*\nINDEX(Input_Usage[],MATCH($L11&\" - Balance\",Input_Usage[[Ref]:[Ref]],0),MATCH($D$7,Inputs!$C$158:$BA$158,0))),0)+\n(INDEX(OP_TotalRates_SME_1[[Ausnet]:[United Energy]],MATCH(\"Single Rate\",OP_TotalRates_SME_1[[Rate name]:[Rate name]],0),MATCH(M$10,OP_TotalRates_SME_1[[#Headers],[Ausnet]:[United Energy]],0))*\nINDEX(Input_Usage[],MATCH($L11&\" - Single Rate\",Input_Usage[[Ref]:[Ref]],0),MATCH($D$7,Inputs!$C$158:$BA$158,0))),0)),\"-\")","v":4398},{"$f":"IFERROR(IF(ISNUMBER(MATCH($D$7,'Lookup refs'!$Q$8:$Q$17,0)),\nROUNDUP(\n(INDEX(OP_TotalRates_SME_1[[Ausnet]:[United Energy]],MATCH(\"TOU - supply\",OP_TotalRates_SME_1[[Rate name]:[Rate name]],0),MATCH(N$10,OP_TotalRates_SME_1[[#Headers],[Ausnet]:[United Energy]],0))*DiY)+\n\n(INDEX(OP_TotalRates_SME_1[[Ausnet]:[United Energy]],MATCH(\"Peak\",OP_TotalRates_SME_1[[Rate name]:[Rate name]],0),MATCH(N$10,OP_TotalRates_SME_1[[#Headers],[Ausnet]:[United Energy]],0))*\nINDEX(Input_Usage[],MATCH($L11&\" - Peak\",Input_Usage[[Ref]:[Ref]],0),MATCH($D$7,Inputs!$C$158:$BA$158,0)))+\nIFERROR((INDEX(OP_TotalRates_SME_1[[Ausnet]:[United Energy]],MATCH(\"TOU - Shoulder\",OP_TotalRates_SME_1[[Rate name]:[Rate name]],0),MATCH(N$10,OP_TotalRates_SME_1[[#Headers],[Ausnet]:[United Energy]],0))*\nINDEX(Input_Usage[],MATCH($L11&\" - Shoulder\",Input_Usage[[Ref]:[Ref]],0),MATCH($D$7,Inputs!$C$158:$BA$158,0))),0)+\n(INDEX(OP_TotalRates_SME_1[[Ausnet]:[United Energy]],MATCH(\"Off peak\",OP_TotalRates_SME_1[[Rate name]:[Rate name]],0),MATCH(N$10,OP_TotalRates_SME_1[[#Headers],[Ausnet]:[United Energy]],0))*\nINDEX(Input_Usage[],MATCH($L11&\" - Off peak\",Input_Usage[[Ref]:[Ref]],0),MATCH($D$7,Inputs!$C$158:$BA$158,0))),0),\nROUNDUP(\n(INDEX(OP_TotalRates_SME_1[[Ausnet]:[United Energy]],MATCH(\"Anytime - supply\",OP_TotalRates_SME_1[[Rate name]:[Rate name]],0),MATCH(N$10,OP_TotalRates_SME_1[[#Headers],[Ausnet]:[United Energy]],0))*DiY)+\n\n(INDEX(OP_TotalRates_SME_1[[Ausnet]:[United Energy]],MATCH(\"Block 1\",OP_TotalRates_SME_1[[Rate name]:[Rate name]],0),MATCH(N$10,OP_TotalRates_SME_1[[#Headers],[Ausnet]:[United Energy]],0))*\nINDEX(Input_Usage[],MATCH($L11&\" - Block 1\",Input_Usage[[Ref]:[Ref]],0),MATCH($D$7,Inputs!$C$158:$BA$158,0)))+\nIFERROR((INDEX(OP_TotalRates_SME_1[[Ausnet]:[United Energy]],MATCH(\"Balance\",OP_TotalRates_SME_1[[Rate name]:[Rate name]],0),MATCH(N$10,OP_TotalRates_SME_1[[#Headers],[Ausnet]:[United Energy]],0))*\nINDEX(Input_Usage[],MATCH($L11&\" - Balance\",Input_Usage[[Ref]:[Ref]],0),MATCH($D$7,Inputs!$C$158:$BA$158,0))),0)+\n(INDEX(OP_TotalRates_SME_1[[Ausnet]:[United Energy]],MATCH(\"Single Rate\",OP_TotalRates_SME_1[[Rate name]:[Rate name]],0),MATCH(N$10,OP_TotalRates_SME_1[[#Headers],[Ausnet]:[United Energy]],0))*\nINDEX(Input_Usage[],MATCH($L11&\" - Single Rate\",Input_Usage[[Ref]:[Ref]],0),MATCH($D$7,Inputs!$C$158:$BA$158,0))),0)),\"-\")","v":3186},{"$f":"IFERROR(IF(ISNUMBER(MATCH($D$7,'Lookup refs'!$Q$8:$Q$17,0)),\nROUNDUP(\n(INDEX(OP_TotalRates_SME_1[[Ausnet]:[United Energy]],MATCH(\"TOU - supply\",OP_TotalRates_SME_1[[Rate name]:[Rate name]],0),MATCH(O$10,OP_TotalRates_SME_1[[#Headers],[Ausnet]:[United Energy]],0))*DiY)+\n\n(INDEX(OP_TotalRates_SME_1[[Ausnet]:[United Energy]],MATCH(\"Peak\",OP_TotalRates_SME_1[[Rate name]:[Rate name]],0),MATCH(O$10,OP_TotalRates_SME_1[[#Headers],[Ausnet]:[United Energy]],0))*\nINDEX(Input_Usage[],MATCH($L11&\" - Peak\",Input_Usage[[Ref]:[Ref]],0),MATCH($D$7,Inputs!$C$158:$BA$158,0)))+\nIFERROR((INDEX(OP_TotalRates_SME_1[[Ausnet]:[United Energy]],MATCH(\"TOU - Shoulder\",OP_TotalRates_SME_1[[Rate name]:[Rate name]],0),MATCH(O$10,OP_TotalRates_SME_1[[#Headers],[Ausnet]:[United Energy]],0))*\nINDEX(Input_Usage[],MATCH($L11&\" - Shoulder\",Input_Usage[[Ref]:[Ref]],0),MATCH($D$7,Inputs!$C$158:$BA$158,0))),0)+\n(INDEX(OP_TotalRates_SME_1[[Ausnet]:[United Energy]],MATCH(\"Off peak\",OP_TotalRates_SME_1[[Rate name]:[Rate name]],0),MATCH(O$10,OP_TotalRates_SME_1[[#Headers],[Ausnet]:[United Energy]],0))*\nINDEX(Input_Usage[],MATCH($L11&\" - Off peak\",Input_Usage[[Ref]:[Ref]],0),MATCH($D$7,Inputs!$C$158:$BA$158,0))),0),\nROUNDUP(\n(INDEX(OP_TotalRates_SME_1[[Ausnet]:[United Energy]],MATCH(\"Anytime - supply\",OP_TotalRates_SME_1[[Rate name]:[Rate name]],0),MATCH(O$10,OP_TotalRates_SME_1[[#Headers],[Ausnet]:[United Energy]],0))*DiY)+\n\n(INDEX(OP_TotalRates_SME_1[[Ausnet]:[United Energy]],MATCH(\"Block 1\",OP_TotalRates_SME_1[[Rate name]:[Rate name]],0),MATCH(O$10,OP_TotalRates_SME_1[[#Headers],[Ausnet]:[United Energy]],0))*\nINDEX(Input_Usage[],MATCH($L11&\" - Block 1\",Input_Usage[[Ref]:[Ref]],0),MATCH($D$7,Inputs!$C$158:$BA$158,0)))+\nIFERROR((INDEX(OP_TotalRates_SME_1[[Ausnet]:[United Energy]],MATCH(\"Balance\",OP_TotalRates_SME_1[[Rate name]:[Rate name]],0),MATCH(O$10,OP_TotalRates_SME_1[[#Headers],[Ausnet]:[United Energy]],0))*\nINDEX(Input_Usage[],MATCH($L11&\" - Balance\",Input_Usage[[Ref]:[Ref]],0),MATCH($D$7,Inputs!$C$158:$BA$158,0))),0)+\n(INDEX(OP_TotalRates_SME_1[[Ausnet]:[United Energy]],MATCH(\"Single Rate\",OP_TotalRates_SME_1[[Rate name]:[Rate name]],0),MATCH(O$10,OP_TotalRates_SME_1[[#Headers],[Ausnet]:[United Energy]],0))*\nINDEX(Input_Usage[],MATCH($L11&\" - Single Rate\",Input_Usage[[Ref]:[Ref]],0),MATCH($D$7,Inputs!$C$158:$BA$158,0))),0)),\"-\")","v":3719},{"$f":"IFERROR(IF(ISNUMBER(MATCH($D$7,'Lookup refs'!$Q$8:$Q$17,0)),\nROUNDUP(\n(INDEX(OP_TotalRates_SME_1[[Ausnet]:[United Energy]],MATCH(\"TOU - supply\",OP_TotalRates_SME_1[[Rate name]:[Rate name]],0),MATCH(P$10,OP_TotalRates_SME_1[[#Headers],[Ausnet]:[United Energy]],0))*DiY)+\n\n(INDEX(OP_TotalRates_SME_1[[Ausnet]:[United Energy]],MATCH(\"Peak\",OP_TotalRates_SME_1[[Rate name]:[Rate name]],0),MATCH(P$10,OP_TotalRates_SME_1[[#Headers],[Ausnet]:[United Energy]],0))*\nINDEX(Input_Usage[],MATCH($L11&\" - Peak\",Input_Usage[[Ref]:[Ref]],0),MATCH($D$7,Inputs!$C$158:$BA$158,0)))+\nIFERROR((INDEX(OP_TotalRates_SME_1[[Ausnet]:[United Energy]],MATCH(\"TOU - Shoulder\",OP_TotalRates_SME_1[[Rate name]:[Rate name]],0),MATCH(P$10,OP_TotalRates_SME_1[[#Headers],[Ausnet]:[United Energy]],0))*\nINDEX(Input_Usage[],MATCH($L11&\" - Shoulder\",Input_Usage[[Ref]:[Ref]],0),MATCH($D$7,Inputs!$C$158:$BA$158,0))),0)+\n(INDEX(OP_TotalRates_SME_1[[Ausnet]:[United Energy]],MATCH(\"Off peak\",OP_TotalRates_SME_1[[Rate name]:[Rate name]],0),MATCH(P$10,OP_TotalRates_SME_1[[#Headers],[Ausnet]:[United Energy]],0))*\nINDEX(Input_Usage[],MATCH($L11&\" - Off peak\",Input_Usage[[Ref]:[Ref]],0),MATCH($D$7,Inputs!$C$158:$BA$158,0))),0),\nROUNDUP(\n(INDEX(OP_TotalRates_SME_1[[Ausnet]:[United Energy]],MATCH(\"Anytime - supply\",OP_TotalRates_SME_1[[Rate name]:[Rate name]],0),MATCH(P$10,OP_TotalRates_SME_1[[#Headers],[Ausnet]:[United Energy]],0))*DiY)+\n\n(INDEX(OP_TotalRates_SME_1[[Ausnet]:[United Energy]],MATCH(\"Block 1\",OP_TotalRates_SME_1[[Rate name]:[Rate name]],0),MATCH(P$10,OP_TotalRates_SME_1[[#Headers],[Ausnet]:[United Energy]],0))*\nINDEX(Input_Usage[],MATCH($L11&\" - Block 1\",Input_Usage[[Ref]:[Ref]],0),MATCH($D$7,Inputs!$C$158:$BA$158,0)))+\nIFERROR((INDEX(OP_TotalRates_SME_1[[Ausnet]:[United Energy]],MATCH(\"Balance\",OP_TotalRates_SME_1[[Rate name]:[Rate name]],0),MATCH(P$10,OP_TotalRates_SME_1[[#Headers],[Ausnet]:[United Energy]],0))*\nINDEX(Input_Usage[],MATCH($L11&\" - Balance\",Input_Usage[[Ref]:[Ref]],0),MATCH($D$7,Inputs!$C$158:$BA$158,0))),0)+\n(INDEX(OP_TotalRates_SME_1[[Ausnet]:[United Energy]],MATCH(\"Single Rate\",OP_TotalRates_SME_1[[Rate name]:[Rate name]],0),MATCH(P$10,OP_TotalRates_SME_1[[#Headers],[Ausnet]:[United Energy]],0))*\nINDEX(Input_Usage[],MATCH($L11&\" - Single Rate\",Input_Usage[[Ref]:[Ref]],0),MATCH($D$7,Inputs!$C$158:$BA$158,0))),0)),\"-\")","v":3508},{"$f":"IFERROR(IF(ISNUMBER(MATCH($D$7,'Lookup refs'!$Q$8:$Q$17,0)),\nROUNDUP(\n(INDEX(OP_TotalRates_SME_1[[Ausnet]:[United Energy]],MATCH(\"TOU - supply\",OP_TotalRates_SME_1[[Rate name]:[Rate name]],0),MATCH(Q$10,OP_TotalRates_SME_1[[#Headers],[Ausnet]:[United Energy]],0))*DiY)+\n\n(INDEX(OP_TotalRates_SME_1[[Ausnet]:[United Energy]],MATCH(\"Peak\",OP_TotalRates_SME_1[[Rate name]:[Rate name]],0),MATCH(Q$10,OP_TotalRates_SME_1[[#Headers],[Ausnet]:[United Energy]],0))*\nINDEX(Input_Usage[],MATCH($L11&\" - Peak\",Input_Usage[[Ref]:[Ref]],0),MATCH($D$7,Inputs!$C$158:$BA$158,0)))+\nIFERROR((INDEX(OP_TotalRates_SME_1[[Ausnet]:[United Energy]],MATCH(\"TOU - Shoulder\",OP_TotalRates_SME_1[[Rate name]:[Rate name]],0),MATCH(Q$10,OP_TotalRates_SME_1[[#Headers],[Ausnet]:[United Energy]],0))*\nINDEX(Input_Usage[],MATCH($L11&\" - Shoulder\",Input_Usage[[Ref]:[Ref]],0),MATCH($D$7,Inputs!$C$158:$BA$158,0))),0)+\n(INDEX(OP_TotalRates_SME_1[[Ausnet]:[United Energy]],MATCH(\"Off peak\",OP_TotalRates_SME_1[[Rate name]:[Rate name]],0),MATCH(Q$10,OP_TotalRates_SME_1[[#Headers],[Ausnet]:[United Energy]],0))*\nINDEX(Input_Usage[],MATCH($L11&\" - Off peak\",Input_Usage[[Ref]:[Ref]],0),MATCH($D$7,Inputs!$C$158:$BA$158,0))),0),\nROUNDUP(\n(INDEX(OP_TotalRates_SME_1[[Ausnet]:[United Energy]],MATCH(\"Anytime - supply\",OP_TotalRates_SME_1[[Rate name]:[Rate name]],0),MATCH(Q$10,OP_TotalRates_SME_1[[#Headers],[Ausnet]:[United Energy]],0))*DiY)+\n\n(INDEX(OP_TotalRates_SME_1[[Ausnet]:[United Energy]],MATCH(\"Block 1\",OP_TotalRates_SME_1[[Rate name]:[Rate name]],0),MATCH(Q$10,OP_TotalRates_SME_1[[#Headers],[Ausnet]:[United Energy]],0))*\nINDEX(Input_Usage[],MATCH($L11&\" - Block 1\",Input_Usage[[Ref]:[Ref]],0),MATCH($D$7,Inputs!$C$158:$BA$158,0)))+\nIFERROR((INDEX(OP_TotalRates_SME_1[[Ausnet]:[United Energy]],MATCH(\"Balance\",OP_TotalRates_SME_1[[Rate name]:[Rate name]],0),MATCH(Q$10,OP_TotalRates_SME_1[[#Headers],[Ausnet]:[United Energy]],0))*\nINDEX(Input_Usage[],MATCH($L11&\" - Balance\",Input_Usage[[Ref]:[Ref]],0),MATCH($D$7,Inputs!$C$158:$BA$158,0))),0)+\n(INDEX(OP_TotalRates_SME_1[[Ausnet]:[United Energy]],MATCH(\"Single Rate\",OP_TotalRates_SME_1[[Rate name]:[Rate name]],0),MATCH(Q$10,OP_TotalRates_SME_1[[#Headers],[Ausnet]:[United Energy]],0))*\nINDEX(Input_Usage[],MATCH($L11&\" - Single Rate\",Input_Usage[[Ref]:[Ref]],0),MATCH($D$7,Inputs!$C$158:$BA$158,0))),0)),\"-\")","v":3290}]
[null,null,"Residential","Residential - medium",{"$f":"IFERROR(IF(ISNUMBER(MATCH($D$7,'Lookup refs'!$Q$8:$Q$17,0)),\nROUNDUP(\n(INDEX(OP_TotalRates_RES_1[[Ausnet]:[United Energy]],MATCH(\"TOU - supply\",OP_TotalRates_RES_1[[Rate name]:[Rate name]],0),MATCH(E$10,OP_TotalRates_RES_1[[#Headers],[Ausnet]:[United Energy]],0))*_xlfn.SINGLE(DiY))+\n\n(INDEX(OP_TotalRates_RES_1[[Ausnet]:[United Energy]],MATCH(\"Peak\",OP_TotalRates_RES_1[[Rate name]:[Rate name]],0),MATCH(E$10,OP_TotalRates_RES_1[[#Headers],[Ausnet]:[United Energy]],0))*\nINDEX(Input_Usage[],MATCH($D12&\" - Peak\",Input_Usage[[Ref]:[Ref]],0),MATCH($D$7,Inputs!$C$158:$BA$158,0)))+\nIFERROR((INDEX(OP_TotalRates_RES_1[[Ausnet]:[United Energy]],MATCH(\"TOU - Shoulder\",OP_TotalRates_RES_1[[Rate name]:[Rate name]],0),MATCH(E$10,OP_TotalRates_RES_1[[#Headers],[Ausnet]:[United Energy]],0))*\nINDEX(Input_Usage[],MATCH($D12&\" - Shoulder\",Input_Usage[[Ref]:[Ref]],0),MATCH($D$7,Inputs!$C$158:$BA$158,0))),0)+\n(INDEX(OP_TotalRates_RES_1[[Ausnet]:[United Energy]],MATCH(\"Off peak\",OP_TotalRates_RES_1[[Rate name]:[Rate name]],0),MATCH(E$10,OP_TotalRates_RES_1[[#Headers],[Ausnet]:[United Energy]],0))*\nINDEX(Input_Usage[],MATCH($D12&\" - Off peak\",Input_Usage[[Ref]:[Ref]],0),MATCH($D$7,Inputs!$C$158:$BA$158,0))),0),\nROUNDUP(\n(INDEX(OP_TotalRates_RES_1[[Ausnet]:[United Energy]],MATCH(\"Anytime - supply\",OP_TotalRates_RES_1[[Rate name]:[Rate name]],0),MATCH(E$10,OP_TotalRates_RES_1[[#Headers],[Ausnet]:[United Energy]],0))*_xlfn.SINGLE(DiY))+\n\n(INDEX(OP_TotalRates_RES_1[[Ausnet]:[United Energy]],MATCH(\"Block 1\",OP_TotalRates_RES_1[[Rate name]:[Rate name]],0),MATCH(E$10,OP_TotalRates_RES_1[[#Headers],[Ausnet]:[United Energy]],0))*\nINDEX(Input_Usage[],MATCH($D12&\" - Block 1\",Input_Usage[[Ref]:[Ref]],0),MATCH($D$7,Inputs!$C$158:$BA$158,0)))+\nIFERROR((INDEX(OP_TotalRates_RES_1[[Ausnet]:[United Energy]],MATCH(\"Balance\",OP_TotalRates_RES_1[[Rate name]:[Rate name]],0),MATCH(E$10,OP_TotalRates_RES_1[[#Headers],[Ausnet]:[United Energy]],0))*\nINDEX(Input_Usage[],MATCH($D12&\" - Balance\",Input_Usage[[Ref]:[Ref]],0),MATCH($D$7,Inputs!$C$158:$BA$158,0))),0)+\n(INDEX(OP_TotalRates_RES_1[[Ausnet]:[United Energy]],MATCH(\"Single rate\",OP_TotalRates_RES_1[[Rate name]:[Rate name]],0),MATCH(E$10,OP_TotalRates_RES_1[[#Headers],[Ausnet]:[United Energy]],0))*\nINDEX(Input_Usage[],MATCH($D12&\" - Single rate\",Input_Usage[[Ref]:[Ref]],0),MATCH($D$7,Inputs!$C$158:$BA$158,0))),0)),\"-\")","v":1908},{"$f":"IFERROR(IF(ISNUMBER(MATCH($D$7,'Lookup refs'!$Q$8:$Q$17,0)),\nROUNDUP(\n(INDEX(OP_TotalRates_RES_1[[Ausnet]:[United Energy]],MATCH(\"TOU - supply\",OP_TotalRates_RES_1[[Rate name]:[Rate name]],0),MATCH(F$10,OP_TotalRates_RES_1[[#Headers],[Ausnet]:[United Energy]],0))*_xlfn.SINGLE(DiY))+\n\n(INDEX(OP_TotalRates_RES_1[[Ausnet]:[United Energy]],MATCH(\"Peak\",OP_TotalRates_RES_1[[Rate name]:[Rate name]],0),MATCH(F$10,OP_TotalRates_RES_1[[#Headers],[Ausnet]:[United Energy]],0))*\nINDEX(Input_Usage[],MATCH($D12&\" - Peak\",Input_Usage[[Ref]:[Ref]],0),MATCH($D$7,Inputs!$C$158:$BA$158,0)))+\nIFERROR((INDEX(OP_TotalRates_RES_1[[Ausnet]:[United Energy]],MATCH(\"TOU - Shoulder\",OP_TotalRates_RES_1[[Rate name]:[Rate name]],0),MATCH(F$10,OP_TotalRates_RES_1[[#Headers],[Ausnet]:[United Energy]],0))*\nINDEX(Input_Usage[],MATCH($D12&\" - Shoulder\",Input_Usage[[Ref]:[Ref]],0),MATCH($D$7,Inputs!$C$158:$BA$158,0))),0)+\n(INDEX(OP_TotalRates_RES_1[[Ausnet]:[United Energy]],MATCH(\"Off peak\",OP_TotalRates_RES_1[[Rate name]:[Rate name]],0),MATCH(F$10,OP_TotalRates_RES_1[[#Headers],[Ausnet]:[United Energy]],0))*\nINDEX(Input_Usage[],MATCH($D12&\" - Off peak\",Input_Usage[[Ref]:[Ref]],0),MATCH($D$7,Inputs!$C$158:$BA$158,0))),0),\nROUNDUP(\n(INDEX(OP_TotalRates_RES_1[[Ausnet]:[United Energy]],MATCH(\"Anytime - supply\",OP_TotalRates_RES_1[[Rate name]:[Rate name]],0),MATCH(F$10,OP_TotalRates_RES_1[[#Headers],[Ausnet]:[United Energy]],0))*_xlfn.SINGLE(DiY))+\n\n(INDEX(OP_TotalRates_RES_1[[Ausnet]:[United Energy]],MATCH(\"Block 1\",OP_TotalRates_RES_1[[Rate name]:[Rate name]],0),MATCH(F$10,OP_TotalRates_RES_1[[#Headers],[Ausnet]:[United Energy]],0))*\nINDEX(Input_Usage[],MATCH($D12&\" - Block 1\",Input_Usage[[Ref]:[Ref]],0),MATCH($D$7,Inputs!$C$158:$BA$158,0)))+\nIFERROR((INDEX(OP_TotalRates_RES_1[[Ausnet]:[United Energy]],MATCH(\"Balance\",OP_TotalRates_RES_1[[Rate name]:[Rate name]],0),MATCH(F$10,OP_TotalRates_RES_1[[#Headers],[Ausnet]:[United Energy]],0))*\nINDEX(Input_Usage[],MATCH($D12&\" - Balance\",Input_Usage[[Ref]:[Ref]],0),MATCH($D$7,Inputs!$C$158:$BA$158,0))),0)+\n(INDEX(OP_TotalRates_RES_1[[Ausnet]:[United Energy]],MATCH(\"Single rate\",OP_TotalRates_RES_1[[Rate name]:[Rate name]],0),MATCH(F$10,OP_TotalRates_RES_1[[#Headers],[Ausnet]:[United Energy]],0))*\nINDEX(Input_Usage[],MATCH($D12&\" - Single rate\",Input_Usage[[Ref]:[Ref]],0),MATCH($D$7,Inputs!$C$158:$BA$158,0))),0)),\"-\")","v":1547},{"$f":"IFERROR(IF(ISNUMBER(MATCH($D$7,'Lookup refs'!$Q$8:$Q$17,0)),\nROUNDUP(\n(INDEX(OP_TotalRates_RES_1[[Ausnet]:[United Energy]],MATCH(\"TOU - supply\",OP_TotalRates_RES_1[[Rate name]:[Rate name]],0),MATCH(G$10,OP_TotalRates_RES_1[[#Headers],[Ausnet]:[United Energy]],0))*_xlfn.SINGLE(DiY))+\n\n(INDEX(OP_TotalRates_RES_1[[Ausnet]:[United Energy]],MATCH(\"Peak\",OP_TotalRates_RES_1[[Rate name]:[Rate name]],0),MATCH(G$10,OP_TotalRates_RES_1[[#Headers],[Ausnet]:[United Energy]],0))*\nINDEX(Input_Usage[],MATCH($D12&\" - Peak\",Input_Usage[[Ref]:[Ref]],0),MATCH($D$7,Inputs!$C$158:$BA$158,0)))+\nIFERROR((INDEX(OP_TotalRates_RES_1[[Ausnet]:[United Energy]],MATCH(\"TOU - Shoulder\",OP_TotalRates_RES_1[[Rate name]:[Rate name]],0),MATCH(G$10,OP_TotalRates_RES_1[[#Headers],[Ausnet]:[United Energy]],0))*\nINDEX(Input_Usage[],MATCH($D12&\" - Shoulder\",Input_Usage[[Ref]:[Ref]],0),MATCH($D$7,Inputs!$C$158:$BA$158,0))),0)+\n(INDEX(OP_TotalRates_RES_1[[Ausnet]:[United Energy]],MATCH(\"Off peak\",OP_TotalRates_RES_1[[Rate name]:[Rate name]],0),MATCH(G$10,OP_TotalRates_RES_1[[#Headers],[Ausnet]:[United Energy]],0))*\nINDEX(Input_Usage[],MATCH($D12&\" - Off peak\",Input_Usage[[Ref]:[Ref]],0),MATCH($D$7,Inputs!$C$158:$BA$158,0))),0),\nROUNDUP(\n(INDEX(OP_TotalRates_RES_1[[Ausnet]:[United Energy]],MATCH(\"Anytime - supply\",OP_TotalRates_RES_1[[Rate name]:[Rate name]],0),MATCH(G$10,OP_TotalRates_RES_1[[#Headers],[Ausnet]:[United Energy]],0))*_xlfn.SINGLE(DiY))+\n\n(INDEX(OP_TotalRates_RES_1[[Ausnet]:[United Energy]],MATCH(\"Block 1\",OP_TotalRates_RES_1[[Rate name]:[Rate name]],0),MATCH(G$10,OP_TotalRates_RES_1[[#Headers],[Ausnet]:[United Energy]],0))*\nINDEX(Input_Usage[],MATCH($D12&\" - Block 1\",Input_Usage[[Ref]:[Ref]],0),MATCH($D$7,Inputs!$C$158:$BA$158,0)))+\nIFERROR((INDEX(OP_TotalRates_RES_1[[Ausnet]:[United Energy]],MATCH(\"Balance\",OP_TotalRates_RES_1[[Rate name]:[Rate name]],0),MATCH(G$10,OP_TotalRates_RES_1[[#Headers],[Ausnet]:[United Energy]],0))*\nINDEX(Input_Usage[],MATCH($D12&\" - Balance\",Input_Usage[[Ref]:[Ref]],0),MATCH($D$7,Inputs!$C$158:$BA$158,0))),0)+\n(INDEX(OP_TotalRates_RES_1[[Ausnet]:[United Energy]],MATCH(\"Single rate\",OP_TotalRates_RES_1[[Rate name]:[Rate name]],0),MATCH(G$10,OP_TotalRates_RES_1[[#Headers],[Ausnet]:[United Energy]],0))*\nINDEX(Input_Usage[],MATCH($D12&\" - Single rate\",Input_Usage[[Ref]:[Ref]],0),MATCH($D$7,Inputs!$C$158:$BA$158,0))),0)),\"-\")","v":1638},{"$f":"IFERROR(IF(ISNUMBER(MATCH($D$7,'Lookup refs'!$Q$8:$Q$17,0)),\nROUNDUP(\n(INDEX(OP_TotalRates_RES_1[[Ausnet]:[United Energy]],MATCH(\"TOU - supply\",OP_TotalRates_RES_1[[Rate name]:[Rate name]],0),MATCH(H$10,OP_TotalRates_RES_1[[#Headers],[Ausnet]:[United Energy]],0))*_xlfn.SINGLE(DiY))+\n\n(INDEX(OP_TotalRates_RES_1[[Ausnet]:[United Energy]],MATCH(\"Peak\",OP_TotalRates_RES_1[[Rate name]:[Rate name]],0),MATCH(H$10,OP_TotalRates_RES_1[[#Headers],[Ausnet]:[United Energy]],0))*\nINDEX(Input_Usage[],MATCH($D12&\" - Peak\",Input_Usage[[Ref]:[Ref]],0),MATCH($D$7,Inputs!$C$158:$BA$158,0)))+\nIFERROR((INDEX(OP_TotalRates_RES_1[[Ausnet]:[United Energy]],MATCH(\"TOU - Shoulder\",OP_TotalRates_RES_1[[Rate name]:[Rate name]],0),MATCH(H$10,OP_TotalRates_RES_1[[#Headers],[Ausnet]:[United Energy]],0))*\nINDEX(Input_Usage[],MATCH($D12&\" - Shoulder\",Input_Usage[[Ref]:[Ref]],0),MATCH($D$7,Inputs!$C$158:$BA$158,0))),0)+\n(INDEX(OP_TotalRates_RES_1[[Ausnet]:[United Energy]],MATCH(\"Off peak\",OP_TotalRates_RES_1[[Rate name]:[Rate name]],0),MATCH(H$10,OP_TotalRates_RES_1[[#Headers],[Ausnet]:[United Energy]],0))*\nINDEX(Input_Usage[],MATCH($D12&\" - Off peak\",Input_Usage[[Ref]:[Ref]],0),MATCH($D$7,Inputs!$C$158:$BA$158,0))),0),\nROUNDUP(\n(INDEX(OP_TotalRates_RES_1[[Ausnet]:[United Energy]],MATCH(\"Anytime - supply\",OP_TotalRates_RES_1[[Rate name]:[Rate name]],0),MATCH(H$10,OP_TotalRates_RES_1[[#Headers],[Ausnet]:[United Energy]],0))*_xlfn.SINGLE(DiY))+\n\n(INDEX(OP_TotalRates_RES_1[[Ausnet]:[United Energy]],MATCH(\"Block 1\",OP_TotalRates_RES_1[[Rate name]:[Rate name]],0),MATCH(H$10,OP_TotalRates_RES_1[[#Headers],[Ausnet]:[United Energy]],0))*\nINDEX(Input_Usage[],MATCH($D12&\" - Block 1\",Input_Usage[[Ref]:[Ref]],0),MATCH($D$7,Inputs!$C$158:$BA$158,0)))+\nIFERROR((INDEX(OP_TotalRates_RES_1[[Ausnet]:[United Energy]],MATCH(\"Balance\",OP_TotalRates_RES_1[[Rate name]:[Rate name]],0),MATCH(H$10,OP_TotalRates_RES_1[[#Headers],[Ausnet]:[United Energy]],0))*\nINDEX(Input_Usage[],MATCH($D12&\" - Balance\",Input_Usage[[Ref]:[Ref]],0),MATCH($D$7,Inputs!$C$158:$BA$158,0))),0)+\n(INDEX(OP_TotalRates_RES_1[[Ausnet]:[United Energy]],MATCH(\"Single rate\",OP_TotalRates_RES_1[[Rate name]:[Rate name]],0),MATCH(H$10,OP_TotalRates_RES_1[[#Headers],[Ausnet]:[United Energy]],0))*\nINDEX(Input_Usage[],MATCH($D12&\" - Single rate\",Input_Usage[[Ref]:[Ref]],0),MATCH($D$7,Inputs!$C$158:$BA$158,0))),0)),\"-\")","v":1704},{"$f":"IFERROR(IF(ISNUMBER(MATCH($D$7,'Lookup refs'!$Q$8:$Q$17,0)),\nROUNDUP(\n(INDEX(OP_TotalRates_RES_1[[Ausnet]:[United Energy]],MATCH(\"TOU - supply\",OP_TotalRates_RES_1[[Rate name]:[Rate name]],0),MATCH(I$10,OP_TotalRates_RES_1[[#Headers],[Ausnet]:[United Energy]],0))*_xlfn.SINGLE(DiY))+\n\n(INDEX(OP_TotalRates_RES_1[[Ausnet]:[United Energy]],MATCH(\"Peak\",OP_TotalRates_RES_1[[Rate name]:[Rate name]],0),MATCH(I$10,OP_TotalRates_RES_1[[#Headers],[Ausnet]:[United Energy]],0))*\nINDEX(Input_Usage[],MATCH($D12&\" - Peak\",Input_Usage[[Ref]:[Ref]],0),MATCH($D$7,Inputs!$C$158:$BA$158,0)))+\nIFERROR((INDEX(OP_TotalRates_RES_1[[Ausnet]:[United Energy]],MATCH(\"TOU - Shoulder\",OP_TotalRates_RES_1[[Rate name]:[Rate name]],0),MATCH(I$10,OP_TotalRates_RES_1[[#Headers],[Ausnet]:[United Energy]],0))*\nINDEX(Input_Usage[],MATCH($D12&\" - Shoulder\",Input_Usage[[Ref]:[Ref]],0),MATCH($D$7,Inputs!$C$158:$BA$158,0))),0)+\n(INDEX(OP_TotalRates_RES_1[[Ausnet]:[United Energy]],MATCH(\"Off peak\",OP_TotalRates_RES_1[[Rate name]:[Rate name]],0),MATCH(I$10,OP_TotalRates_RES_1[[#Headers],[Ausnet]:[United Energy]],0))*\nINDEX(Input_Usage[],MATCH($D12&\" - Off peak\",Input_Usage[[Ref]:[Ref]],0),MATCH($D$7,Inputs!$C$158:$BA$158,0))),0),\nROUNDUP(\n(INDEX(OP_TotalRates_RES_1[[Ausnet]:[United Energy]],MATCH(\"Anytime - supply\",OP_TotalRates_RES_1[[Rate name]:[Rate name]],0),MATCH(I$10,OP_TotalRates_RES_1[[#Headers],[Ausnet]:[United Energy]],0))*_xlfn.SINGLE(DiY))+\n\n(INDEX(OP_TotalRates_RES_1[[Ausnet]:[United Energy]],MATCH(\"Block 1\",OP_TotalRates_RES_1[[Rate name]:[Rate name]],0),MATCH(I$10,OP_TotalRates_RES_1[[#Headers],[Ausnet]:[United Energy]],0))*\nINDEX(Input_Usage[],MATCH($D12&\" - Block 1\",Input_Usage[[Ref]:[Ref]],0),MATCH($D$7,Inputs!$C$158:$BA$158,0)))+\nIFERROR((INDEX(OP_TotalRates_RES_1[[Ausnet]:[United Energy]],MATCH(\"Balance\",OP_TotalRates_RES_1[[Rate name]:[Rate name]],0),MATCH(I$10,OP_TotalRates_RES_1[[#Headers],[Ausnet]:[United Energy]],0))*\nINDEX(Input_Usage[],MATCH($D12&\" - Balance\",Input_Usage[[Ref]:[Ref]],0),MATCH($D$7,Inputs!$C$158:$BA$158,0))),0)+\n(INDEX(OP_TotalRates_RES_1[[Ausnet]:[United Energy]],MATCH(\"Single rate\",OP_TotalRates_RES_1[[Rate name]:[Rate name]],0),MATCH(I$10,OP_TotalRates_RES_1[[#Headers],[Ausnet]:[United Energy]],0))*\nINDEX(Input_Usage[],MATCH($D12&\" - Single rate\",Input_Usage[[Ref]:[Ref]],0),MATCH($D$7,Inputs!$C$158:$BA$158,0))),0)),\"-\")","v":1579},null,"Small business","Small business - medium",{"$f":"IFERROR(IF(ISNUMBER(MATCH($D$7,'Lookup refs'!$Q$8:$Q$17,0)),\nROUNDUP(\n(INDEX(OP_TotalRates_SME_1[[Ausnet]:[United Energy]],MATCH(\"TOU - supply\",OP_TotalRates_SME_1[[Rate name]:[Rate name]],0),MATCH(M$10,OP_TotalRates_SME_1[[#Headers],[Ausnet]:[United Energy]],0))*DiY)+\n\n(INDEX(OP_TotalRates_SME_1[[Ausnet]:[United Energy]],MATCH(\"Peak\",OP_TotalRates_SME_1[[Rate name]:[Rate name]],0),MATCH(M$10,OP_TotalRates_SME_1[[#Headers],[Ausnet]:[United Energy]],0))*\nINDEX(Input_Usage[],MATCH($L12&\" - Peak\",Input_Usage[[Ref]:[Ref]],0),MATCH($D$7,Inputs!$C$158:$BA$158,0)))+\nIFERROR((INDEX(OP_TotalRates_SME_1[[Ausnet]:[United Energy]],MATCH(\"TOU - Shoulder\",OP_TotalRates_SME_1[[Rate name]:[Rate name]],0),MATCH(M$10,OP_TotalRates_SME_1[[#Headers],[Ausnet]:[United Energy]],0))*\nINDEX(Input_Usage[],MATCH($L12&\" - Shoulder\",Input_Usage[[Ref]:[Ref]],0),MATCH($D$7,Inputs!$C$158:$BA$158,0))),0)+\n(INDEX(OP_TotalRates_SME_1[[Ausnet]:[United Energy]],MATCH(\"Off peak\",OP_TotalRates_SME_1[[Rate name]:[Rate name]],0),MATCH(M$10,OP_TotalRates_SME_1[[#Headers],[Ausnet]:[United Energy]],0))*\nINDEX(Input_Usage[],MATCH($L12&\" - Off peak\",Input_Usage[[Ref]:[Ref]],0),MATCH($D$7,Inputs!$C$158:$BA$158,0))),0),\nROUNDUP(\n(INDEX(OP_TotalRates_SME_1[[Ausnet]:[United Energy]],MATCH(\"Anytime - supply\",OP_TotalRates_SME_1[[Rate name]:[Rate name]],0),MATCH(M$10,OP_TotalRates_SME_1[[#Headers],[Ausnet]:[United Energy]],0))*DiY)+\n\n(INDEX(OP_TotalRates_SME_1[[Ausnet]:[United Energy]],MATCH(\"Block 1\",OP_TotalRates_SME_1[[Rate name]:[Rate name]],0),MATCH(M$10,OP_TotalRates_SME_1[[#Headers],[Ausnet]:[United Energy]],0))*\nINDEX(Input_Usage[],MATCH($L12&\" - Block 1\",Input_Usage[[Ref]:[Ref]],0),MATCH($D$7,Inputs!$C$158:$BA$158,0)))+\nIFERROR((INDEX(OP_TotalRates_SME_1[[Ausnet]:[United Energy]],MATCH(\"Balance\",OP_TotalRates_SME_1[[Rate name]:[Rate name]],0),MATCH(M$10,OP_TotalRates_SME_1[[#Headers],[Ausnet]:[United Energy]],0))*\nINDEX(Input_Usage[],MATCH($L12&\" - Balance\",Input_Usage[[Ref]:[Ref]],0),MATCH($D$7,Inputs!$C$158:$BA$158,0))),0)+\n(INDEX(OP_TotalRates_SME_1[[Ausnet]:[United Energy]],MATCH(\"Single Rate\",OP_TotalRates_SME_1[[Rate name]:[Rate name]],0),MATCH(M$10,OP_TotalRates_SME_1[[#Headers],[Ausnet]:[United Energy]],0))*\nINDEX(Input_Usage[],MATCH($L12&\" - Single Rate\",Input_Usage[[Ref]:[Ref]],0),MATCH($D$7,Inputs!$C$158:$BA$158,0))),0)),\"-\")","v":8279},{"$f":"IFERROR(IF(ISNUMBER(MATCH($D$7,'Lookup refs'!$Q$8:$Q$17,0)),\nROUNDUP(\n(INDEX(OP_TotalRates_SME_1[[Ausnet]:[United Energy]],MATCH(\"TOU - supply\",OP_TotalRates_SME_1[[Rate name]:[Rate name]],0),MATCH(N$10,OP_TotalRates_SME_1[[#Headers],[Ausnet]:[United Energy]],0))*DiY)+\n\n(INDEX(OP_TotalRates_SME_1[[Ausnet]:[United Energy]],MATCH(\"Peak\",OP_TotalRates_SME_1[[Rate name]:[Rate name]],0),MATCH(N$10,OP_TotalRates_SME_1[[#Headers],[Ausnet]:[United Energy]],0))*\nINDEX(Input_Usage[],MATCH($L12&\" - Peak\",Input_Usage[[Ref]:[Ref]],0),MATCH($D$7,Inputs!$C$158:$BA$158,0)))+\nIFERROR((INDEX(OP_TotalRates_SME_1[[Ausnet]:[United Energy]],MATCH(\"TOU - Shoulder\",OP_TotalRates_SME_1[[Rate name]:[Rate name]],0),MATCH(N$10,OP_TotalRates_SME_1[[#Headers],[Ausnet]:[United Energy]],0))*\nINDEX(Input_Usage[],MATCH($L12&\" - Shoulder\",Input_Usage[[Ref]:[Ref]],0),MATCH($D$7,Inputs!$C$158:$BA$158,0))),0)+\n(INDEX(OP_TotalRates_SME_1[[Ausnet]:[United Energy]],MATCH(\"Off peak\",OP_TotalRates_SME_1[[Rate name]:[Rate name]],0),MATCH(N$10,OP_TotalRates_SME_1[[#Headers],[Ausnet]:[United Energy]],0))*\nINDEX(Input_Usage[],MATCH($L12&\" - Off peak\",Input_Usage[[Ref]:[Ref]],0),MATCH($D$7,Inputs!$C$158:$BA$158,0))),0),\nROUNDUP(\n(INDEX(OP_TotalRates_SME_1[[Ausnet]:[United Energy]],MATCH(\"Anytime - supply\",OP_TotalRates_SME_1[[Rate name]:[Rate name]],0),MATCH(N$10,OP_TotalRates_SME_1[[#Headers],[Ausnet]:[United Energy]],0))*DiY)+\n\n(INDEX(OP_TotalRates_SME_1[[Ausnet]:[United Energy]],MATCH(\"Block 1\",OP_TotalRates_SME_1[[Rate name]:[Rate name]],0),MATCH(N$10,OP_TotalRates_SME_1[[#Headers],[Ausnet]:[United Energy]],0))*\nINDEX(Input_Usage[],MATCH($L12&\" - Block 1\",Input_Usage[[Ref]:[Ref]],0),MATCH($D$7,Inputs!$C$158:$BA$158,0)))+\nIFERROR((INDEX(OP_TotalRates_SME_1[[Ausnet]:[United Energy]],MATCH(\"Balance\",OP_TotalRates_SME_1[[Rate name]:[Rate name]],0),MATCH(N$10,OP_TotalRates_SME_1[[#Headers],[Ausnet]:[United Energy]],0))*\nINDEX(Input_Usage[],MATCH($L12&\" - Balance\",Input_Usage[[Ref]:[Ref]],0),MATCH($D$7,Inputs!$C$158:$BA$158,0))),0)+\n(INDEX(OP_TotalRates_SME_1[[Ausnet]:[United Energy]],MATCH(\"Single Rate\",OP_TotalRates_SME_1[[Rate name]:[Rate name]],0),MATCH(N$10,OP_TotalRates_SME_1[[#Headers],[Ausnet]:[United Energy]],0))*\nINDEX(Input_Usage[],MATCH($L12&\" - Single Rate\",Input_Usage[[Ref]:[Ref]],0),MATCH($D$7,Inputs!$C$158:$BA$158,0))),0)),\"-\")","v":5843},{"$f":"IFERROR(IF(ISNUMBER(MATCH($D$7,'Lookup refs'!$Q$8:$Q$17,0)),\nROUNDUP(\n(INDEX(OP_TotalRates_SME_1[[Ausnet]:[United Energy]],MATCH(\"TOU - supply\",OP_TotalRates_SME_1[[Rate name]:[Rate name]],0),MATCH(O$10,OP_TotalRates_SME_1[[#Headers],[Ausnet]:[United Energy]],0))*DiY)+\n\n(INDEX(OP_TotalRates_SME_1[[Ausnet]:[United Energy]],MATCH(\"Peak\",OP_TotalRates_SME_1[[Rate name]:[Rate name]],0),MATCH(O$10,OP_TotalRates_SME_1[[#Headers],[Ausnet]:[United Energy]],0))*\nINDEX(Input_Usage[],MATCH($L12&\" - Peak\",Input_Usage[[Ref]:[Ref]],0),MATCH($D$7,Inputs!$C$158:$BA$158,0)))+\nIFERROR((INDEX(OP_TotalRates_SME_1[[Ausnet]:[United Energy]],MATCH(\"TOU - Shoulder\",OP_TotalRates_SME_1[[Rate name]:[Rate name]],0),MATCH(O$10,OP_TotalRates_SME_1[[#Headers],[Ausnet]:[United Energy]],0))*\nINDEX(Input_Usage[],MATCH($L12&\" - Shoulder\",Input_Usage[[Ref]:[Ref]],0),MATCH($D$7,Inputs!$C$158:$BA$158,0))),0)+\n(INDEX(OP_TotalRates_SME_1[[Ausnet]:[United Energy]],MATCH(\"Off peak\",OP_TotalRates_SME_1[[Rate name]:[Rate name]],0),MATCH(O$10,OP_TotalRates_SME_1[[#Headers],[Ausnet]:[United Energy]],0))*\nINDEX(Input_Usage[],MATCH($L12&\" - Off peak\",Input_Usage[[Ref]:[Ref]],0),MATCH($D$7,Inputs!$C$158:$BA$158,0))),0),\nROUNDUP(\n(INDEX(OP_TotalRates_SME_1[[Ausnet]:[United Energy]],MATCH(\"Anytime - supply\",OP_TotalRates_SME_1[[Rate name]:[Rate name]],0),MATCH(O$10,OP_TotalRates_SME_1[[#Headers],[Ausnet]:[United Energy]],0))*DiY)+\n\n(INDEX(OP_TotalRates_SME_1[[Ausnet]:[United Energy]],MATCH(\"Block 1\",OP_TotalRates_SME_1[[Rate name]:[Rate name]],0),MATCH(O$10,OP_TotalRates_SME_1[[#Headers],[Ausnet]:[United Energy]],0))*\nINDEX(Input_Usage[],MATCH($L12&\" - Block 1\",Input_Usage[[Ref]:[Ref]],0),MATCH($D$7,Inputs!$C$158:$BA$158,0)))+\nIFERROR((INDEX(OP_TotalRates_SME_1[[Ausnet]:[United Energy]],MATCH(\"Balance\",OP_TotalRates_SME_1[[Rate name]:[Rate name]],0),MATCH(O$10,OP_TotalRates_SME_1[[#Headers],[Ausnet]:[United Energy]],0))*\nINDEX(Input_Usage[],MATCH($L12&\" - Balance\",Input_Usage[[Ref]:[Ref]],0),MATCH($D$7,Inputs!$C$158:$BA$158,0))),0)+\n(INDEX(OP_TotalRates_SME_1[[Ausnet]:[United Energy]],MATCH(\"Single Rate\",OP_TotalRates_SME_1[[Rate name]:[Rate name]],0),MATCH(O$10,OP_TotalRates_SME_1[[#Headers],[Ausnet]:[United Energy]],0))*\nINDEX(Input_Usage[],MATCH($L12&\" - Single Rate\",Input_Usage[[Ref]:[Ref]],0),MATCH($D$7,Inputs!$C$158:$BA$158,0))),0)),\"-\")","v":6860},{"$f":"IFERROR(IF(ISNUMBER(MATCH($D$7,'Lookup refs'!$Q$8:$Q$17,0)),\nROUNDUP(\n(INDEX(OP_TotalRates_SME_1[[Ausnet]:[United Energy]],MATCH(\"TOU - supply\",OP_TotalRates_SME_1[[Rate name]:[Rate name]],0),MATCH(P$10,OP_TotalRates_SME_1[[#Headers],[Ausnet]:[United Energy]],0))*DiY)+\n\n(INDEX(OP_TotalRates_SME_1[[Ausnet]:[United Energy]],MATCH(\"Peak\",OP_TotalRates_SME_1[[Rate name]:[Rate name]],0),MATCH(P$10,OP_TotalRates_SME_1[[#Headers],[Ausnet]:[United Energy]],0))*\nINDEX(Input_Usage[],MATCH($L12&\" - Peak\",Input_Usage[[Ref]:[Ref]],0),MATCH($D$7,Inputs!$C$158:$BA$158,0)))+\nIFERROR((INDEX(OP_TotalRates_SME_1[[Ausnet]:[United Energy]],MATCH(\"TOU - Shoulder\",OP_TotalRates_SME_1[[Rate name]:[Rate name]],0),MATCH(P$10,OP_TotalRates_SME_1[[#Headers],[Ausnet]:[United Energy]],0))*\nINDEX(Input_Usage[],MATCH($L12&\" - Shoulder\",Input_Usage[[Ref]:[Ref]],0),MATCH($D$7,Inputs!$C$158:$BA$158,0))),0)+\n(INDEX(OP_TotalRates_SME_1[[Ausnet]:[United Energy]],MATCH(\"Off peak\",OP_TotalRates_SME_1[[Rate name]:[Rate name]],0),MATCH(P$10,OP_TotalRates_SME_1[[#Headers],[Ausnet]:[United Energy]],0))*\nINDEX(Input_Usage[],MATCH($L12&\" - Off peak\",Input_Usage[[Ref]:[Ref]],0),MATCH($D$7,Inputs!$C$158:$BA$158,0))),0),\nROUNDUP(\n(INDEX(OP_TotalRates_SME_1[[Ausnet]:[United Energy]],MATCH(\"Anytime - supply\",OP_TotalRates_SME_1[[Rate name]:[Rate name]],0),MATCH(P$10,OP_TotalRates_SME_1[[#Headers],[Ausnet]:[United Energy]],0))*DiY)+\n\n(INDEX(OP_TotalRates_SME_1[[Ausnet]:[United Energy]],MATCH(\"Block 1\",OP_TotalRates_SME_1[[Rate name]:[Rate name]],0),MATCH(P$10,OP_TotalRates_SME_1[[#Headers],[Ausnet]:[United Energy]],0))*\nINDEX(Input_Usage[],MATCH($L12&\" - Block 1\",Input_Usage[[Ref]:[Ref]],0),MATCH($D$7,Inputs!$C$158:$BA$158,0)))+\nIFERROR((INDEX(OP_TotalRates_SME_1[[Ausnet]:[United Energy]],MATCH(\"Balance\",OP_TotalRates_SME_1[[Rate name]:[Rate name]],0),MATCH(P$10,OP_TotalRates_SME_1[[#Headers],[Ausnet]:[United Energy]],0))*\nINDEX(Input_Usage[],MATCH($L12&\" - Balance\",Input_Usage[[Ref]:[Ref]],0),MATCH($D$7,Inputs!$C$158:$BA$158,0))),0)+\n(INDEX(OP_TotalRates_SME_1[[Ausnet]:[United Energy]],MATCH(\"Single Rate\",OP_TotalRates_SME_1[[Rate name]:[Rate name]],0),MATCH(P$10,OP_TotalRates_SME_1[[#Headers],[Ausnet]:[United Energy]],0))*\nINDEX(Input_Usage[],MATCH($L12&\" - Single Rate\",Input_Usage[[Ref]:[Ref]],0),MATCH($D$7,Inputs!$C$158:$BA$158,0))),0)),\"-\")","v":6435},{"$f":"IFERROR(IF(ISNUMBER(MATCH($D$7,'Lookup refs'!$Q$8:$Q$17,0)),\nROUNDUP(\n(INDEX(OP_TotalRates_SME_1[[Ausnet]:[United Energy]],MATCH(\"TOU - supply\",OP_TotalRates_SME_1[[Rate name]:[Rate name]],0),MATCH(Q$10,OP_TotalRates_SME_1[[#Headers],[Ausnet]:[United Energy]],0))*DiY)+\n\n(INDEX(OP_TotalRates_SME_1[[Ausnet]:[United Energy]],MATCH(\"Peak\",OP_TotalRates_SME_1[[Rate name]:[Rate name]],0),MATCH(Q$10,OP_TotalRates_SME_1[[#Headers],[Ausnet]:[United Energy]],0))*\nINDEX(Input_Usage[],MATCH($L12&\" - Peak\",Input_Usage[[Ref]:[Ref]],0),MATCH($D$7,Inputs!$C$158:$BA$158,0)))+\nIFERROR((INDEX(OP_TotalRates_SME_1[[Ausnet]:[United Energy]],MATCH(\"TOU - Shoulder\",OP_TotalRates_SME_1[[Rate name]:[Rate name]],0),MATCH(Q$10,OP_TotalRates_SME_1[[#Headers],[Ausnet]:[United Energy]],0))*\nINDEX(Input_Usage[],MATCH($L12&\" - Shoulder\",Input_Usage[[Ref]:[Ref]],0),MATCH($D$7,Inputs!$C$158:$BA$158,0))),0)+\n(INDEX(OP_TotalRates_SME_1[[Ausnet]:[United Energy]],MATCH(\"Off peak\",OP_TotalRates_SME_1[[Rate name]:[Rate name]],0),MATCH(Q$10,OP_TotalRates_SME_1[[#Headers],[Ausnet]:[United Energy]],0))*\nINDEX(Input_Usage[],MATCH($L12&\" - Off peak\",Input_Usage[[Ref]:[Ref]],0),MATCH($D$7,Inputs!$C$158:$BA$158,0))),0),\nROUNDUP(\n(INDEX(OP_TotalRates_SME_1[[Ausnet]:[United Energy]],MATCH(\"Anytime - supply\",OP_TotalRates_SME_1[[Rate name]:[Rate name]],0),MATCH(Q$10,OP_TotalRates_SME_1[[#Headers],[Ausnet]:[United Energy]],0))*DiY)+\n\n(INDEX(OP_TotalRates_SME_1[[Ausnet]:[United Energy]],MATCH(\"Block 1\",OP_TotalRates_SME_1[[Rate name]:[Rate name]],0),MATCH(Q$10,OP_TotalRates_SME_1[[#Headers],[Ausnet]:[United Energy]],0))*\nINDEX(Input_Usage[],MATCH($L12&\" - Block 1\",Input_Usage[[Ref]:[Ref]],0),MATCH($D$7,Inputs!$C$158:$BA$158,0)))+\nIFERROR((INDEX(OP_TotalRates_SME_1[[Ausnet]:[United Energy]],MATCH(\"Balance\",OP_TotalRates_SME_1[[Rate name]:[Rate name]],0),MATCH(Q$10,OP_TotalRates_SME_1[[#Headers],[Ausnet]:[United Energy]],0))*\nINDEX(Input_Usage[],MATCH($L12&\" - Balance\",Input_Usage[[Ref]:[Ref]],0),MATCH($D$7,Inputs!$C$158:$BA$158,0))),0)+\n(INDEX(OP_TotalRates_SME_1[[Ausnet]:[United Energy]],MATCH(\"Single Rate\",OP_TotalRates_SME_1[[Rate name]:[Rate name]],0),MATCH(Q$10,OP_TotalRates_SME_1[[#Headers],[Ausnet]:[United Energy]],0))*\nINDEX(Input_Usage[],MATCH($L12&\" - Single Rate\",Input_Usage[[Ref]:[Ref]],0),MATCH($D$7,Inputs!$C$158:$BA$158,0))),0)),\"-\")","v":6079}]
[null,null,"Residential","Residential - large",{"$f":"IFERROR(IF(ISNUMBER(MATCH($D$7,'Lookup refs'!$Q$8:$Q$17,0)),\nROUNDUP(\n(INDEX(OP_TotalRates_RES_1[[Ausnet]:[United Energy]],MATCH(\"TOU - supply\",OP_TotalRates_RES_1[[Rate name]:[Rate name]],0),MATCH(E$10,OP_TotalRates_RES_1[[#Headers],[Ausnet]:[United Energy]],0))*DiY)+\n\n(INDEX(OP_TotalRates_RES_1[[Ausnet]:[United Energy]],MATCH(\"Peak\",OP_TotalRates_RES_1[[Rate name]:[Rate name]],0),MATCH(E$10,OP_TotalRates_RES_1[[#Headers],[Ausnet]:[United Energy]],0))*\nINDEX(Input_Usage[],MATCH($D13&\" - Peak\",Input_Usage[[Ref]:[Ref]],0),MATCH($D$7,Inputs!$C$158:$BA$158,0)))+\nIFERROR((INDEX(OP_TotalRates_RES_1[[Ausnet]:[United Energy]],MATCH(\"TOU - Shoulder\",OP_TotalRates_RES_1[[Rate name]:[Rate name]],0),MATCH(E$10,OP_TotalRates_RES_1[[#Headers],[Ausnet]:[United Energy]],0))*\nINDEX(Input_Usage[],MATCH($D13&\" - Shoulder\",Input_Usage[[Ref]:[Ref]],0),MATCH($D$7,Inputs!$C$158:$BA$158,0))),0)+\n(INDEX(OP_TotalRates_RES_1[[Ausnet]:[United Energy]],MATCH(\"Off peak\",OP_TotalRates_RES_1[[Rate name]:[Rate name]],0),MATCH(E$10,OP_TotalRates_RES_1[[#Headers],[Ausnet]:[United Energy]],0))*\nINDEX(Input_Usage[],MATCH($D13&\" - Off peak\",Input_Usage[[Ref]:[Ref]],0),MATCH($D$7,Inputs!$C$158:$BA$158,0))),0),\nROUNDUP(\n(INDEX(OP_TotalRates_RES_1[[Ausnet]:[United Energy]],MATCH(\"Anytime - supply\",OP_TotalRates_RES_1[[Rate name]:[Rate name]],0),MATCH(E$10,OP_TotalRates_RES_1[[#Headers],[Ausnet]:[United Energy]],0))*DiY)+\n\n(INDEX(OP_TotalRates_RES_1[[Ausnet]:[United Energy]],MATCH(\"Block 1\",OP_TotalRates_RES_1[[Rate name]:[Rate name]],0),MATCH(E$10,OP_TotalRates_RES_1[[#Headers],[Ausnet]:[United Energy]],0))*\nINDEX(Input_Usage[],MATCH($D13&\" - Block 1\",Input_Usage[[Ref]:[Ref]],0),MATCH($D$7,Inputs!$C$158:$BA$158,0)))+\nIFERROR((INDEX(OP_TotalRates_RES_1[[Ausnet]:[United Energy]],MATCH(\"Balance\",OP_TotalRates_RES_1[[Rate name]:[Rate name]],0),MATCH(E$10,OP_TotalRates_RES_1[[#Headers],[Ausnet]:[United Energy]],0))*\nINDEX(Input_Usage[],MATCH($D13&\" - Balance\",Input_Usage[[Ref]:[Ref]],0),MATCH($D$7,Inputs!$C$158:$BA$158,0))),0)+\n(INDEX(OP_TotalRates_RES_1[[Ausnet]:[United Energy]],MATCH(\"Single rate\",OP_TotalRates_RES_1[[Rate name]:[Rate name]],0),MATCH(E$10,OP_TotalRates_RES_1[[#Headers],[Ausnet]:[United Energy]],0))*\nINDEX(Input_Usage[],MATCH($D13&\" - Single rate\",Input_Usage[[Ref]:[Ref]],0),MATCH($D$7,Inputs!$C$158:$BA$158,0))),0)),\"-\")","v":3298},{"$f":"IFERROR(IF(ISNUMBER(MATCH($D$7,'Lookup refs'!$Q$8:$Q$17,0)),\nROUNDUP(\n(INDEX(OP_TotalRates_RES_1[[Ausnet]:[United Energy]],MATCH(\"TOU - supply\",OP_TotalRates_RES_1[[Rate name]:[Rate name]],0),MATCH(F$10,OP_TotalRates_RES_1[[#Headers],[Ausnet]:[United Energy]],0))*_xlfn.SINGLE(DiY))+\n\n(INDEX(OP_TotalRates_RES_1[[Ausnet]:[United Energy]],MATCH(\"Peak\",OP_TotalRates_RES_1[[Rate name]:[Rate name]],0),MATCH(F$10,OP_TotalRates_RES_1[[#Headers],[Ausnet]:[United Energy]],0))*\nINDEX(Input_Usage[],MATCH($D13&\" - Peak\",Input_Usage[[Ref]:[Ref]],0),MATCH($D$7,Inputs!$C$158:$BA$158,0)))+\nIFERROR((INDEX(OP_TotalRates_RES_1[[Ausnet]:[United Energy]],MATCH(\"TOU - Shoulder\",OP_TotalRates_RES_1[[Rate name]:[Rate name]],0),MATCH(F$10,OP_TotalRates_RES_1[[#Headers],[Ausnet]:[United Energy]],0))*\nINDEX(Input_Usage[],MATCH($D13&\" - Shoulder\",Input_Usage[[Ref]:[Ref]],0),MATCH($D$7,Inputs!$C$158:$BA$158,0))),0)+\n(INDEX(OP_TotalRates_RES_1[[Ausnet]:[United Energy]],MATCH(\"Off peak\",OP_TotalRates_RES_1[[Rate name]:[Rate name]],0),MATCH(F$10,OP_TotalRates_RES_1[[#Headers],[Ausnet]:[United Energy]],0))*\nINDEX(Input_Usage[],MATCH($D13&\" - Off peak\",Input_Usage[[Ref]:[Ref]],0),MATCH($D$7,Inputs!$C$158:$BA$158,0))),0),\nROUNDUP(\n(INDEX(OP_TotalRates_RES_1[[Ausnet]:[United Energy]],MATCH(\"Anytime - supply\",OP_TotalRates_RES_1[[Rate name]:[Rate name]],0),MATCH(F$10,OP_TotalRates_RES_1[[#Headers],[Ausnet]:[United Energy]],0))*_xlfn.SINGLE(DiY))+\n\n(INDEX(OP_TotalRates_RES_1[[Ausnet]:[United Energy]],MATCH(\"Block 1\",OP_TotalRates_RES_1[[Rate name]:[Rate name]],0),MATCH(F$10,OP_TotalRates_RES_1[[#Headers],[Ausnet]:[United Energy]],0))*\nINDEX(Input_Usage[],MATCH($D13&\" - Block 1\",Input_Usage[[Ref]:[Ref]],0),MATCH($D$7,Inputs!$C$158:$BA$158,0)))+\nIFERROR((INDEX(OP_TotalRates_RES_1[[Ausnet]:[United Energy]],MATCH(\"Balance\",OP_TotalRates_RES_1[[Rate name]:[Rate name]],0),MATCH(F$10,OP_TotalRates_RES_1[[#Headers],[Ausnet]:[United Energy]],0))*\nINDEX(Input_Usage[],MATCH($D13&\" - Balance\",Input_Usage[[Ref]:[Ref]],0),MATCH($D$7,Inputs!$C$158:$BA$158,0))),0)+\n(INDEX(OP_TotalRates_RES_1[[Ausnet]:[United Energy]],MATCH(\"Single rate\",OP_TotalRates_RES_1[[Rate name]:[Rate name]],0),MATCH(F$10,OP_TotalRates_RES_1[[#Headers],[Ausnet]:[United Energy]],0))*\nINDEX(Input_Usage[],MATCH($D13&\" - Single rate\",Input_Usage[[Ref]:[Ref]],0),MATCH($D$7,Inputs!$C$158:$BA$158,0))),0)),\"-\")","v":2640},{"$f":"IFERROR(IF(ISNUMBER(MATCH($D$7,'Lookup refs'!$Q$8:$Q$17,0)),\nROUNDUP(\n(INDEX(OP_TotalRates_RES_1[[Ausnet]:[United Energy]],MATCH(\"TOU - supply\",OP_TotalRates_RES_1[[Rate name]:[Rate name]],0),MATCH(G$10,OP_TotalRates_RES_1[[#Headers],[Ausnet]:[United Energy]],0))*_xlfn.SINGLE(DiY))+\n\n(INDEX(OP_TotalRates_RES_1[[Ausnet]:[United Energy]],MATCH(\"Peak\",OP_TotalRates_RES_1[[Rate name]:[Rate name]],0),MATCH(G$10,OP_TotalRates_RES_1[[#Headers],[Ausnet]:[United Energy]],0))*\nINDEX(Input_Usage[],MATCH($D13&\" - Peak\",Input_Usage[[Ref]:[Ref]],0),MATCH($D$7,Inputs!$C$158:$BA$158,0)))+\nIFERROR((INDEX(OP_TotalRates_RES_1[[Ausnet]:[United Energy]],MATCH(\"TOU - Shoulder\",OP_TotalRates_RES_1[[Rate name]:[Rate name]],0),MATCH(G$10,OP_TotalRates_RES_1[[#Headers],[Ausnet]:[United Energy]],0))*\nINDEX(Input_Usage[],MATCH($D13&\" - Shoulder\",Input_Usage[[Ref]:[Ref]],0),MATCH($D$7,Inputs!$C$158:$BA$158,0))),0)+\n(INDEX(OP_TotalRates_RES_1[[Ausnet]:[United Energy]],MATCH(\"Off peak\",OP_TotalRates_RES_1[[Rate name]:[Rate name]],0),MATCH(G$10,OP_TotalRates_RES_1[[#Headers],[Ausnet]:[United Energy]],0))*\nINDEX(Input_Usage[],MATCH($D13&\" - Off peak\",Input_Usage[[Ref]:[Ref]],0),MATCH($D$7,Inputs!$C$158:$BA$158,0))),0),\nROUNDUP(\n(INDEX(OP_TotalRates_RES_1[[Ausnet]:[United Energy]],MATCH(\"Anytime - supply\",OP_TotalRates_RES_1[[Rate name]:[Rate name]],0),MATCH(G$10,OP_TotalRates_RES_1[[#Headers],[Ausnet]:[United Energy]],0))*_xlfn.SINGLE(DiY))+\n\n(INDEX(OP_TotalRates_RES_1[[Ausnet]:[United Energy]],MATCH(\"Block 1\",OP_TotalRates_RES_1[[Rate name]:[Rate name]],0),MATCH(G$10,OP_TotalRates_RES_1[[#Headers],[Ausnet]:[United Energy]],0))*\nINDEX(Input_Usage[],MATCH($D13&\" - Block 1\",Input_Usage[[Ref]:[Ref]],0),MATCH($D$7,Inputs!$C$158:$BA$158,0)))+\nIFERROR((INDEX(OP_TotalRates_RES_1[[Ausnet]:[United Energy]],MATCH(\"Balance\",OP_TotalRates_RES_1[[Rate name]:[Rate name]],0),MATCH(G$10,OP_TotalRates_RES_1[[#Headers],[Ausnet]:[United Energy]],0))*\nINDEX(Input_Usage[],MATCH($D13&\" - Balance\",Input_Usage[[Ref]:[Ref]],0),MATCH($D$7,Inputs!$C$158:$BA$158,0))),0)+\n(INDEX(OP_TotalRates_RES_1[[Ausnet]:[United Energy]],MATCH(\"Single rate\",OP_TotalRates_RES_1[[Rate name]:[Rate name]],0),MATCH(G$10,OP_TotalRates_RES_1[[#Headers],[Ausnet]:[United Energy]],0))*\nINDEX(Input_Usage[],MATCH($D13&\" - Single rate\",Input_Usage[[Ref]:[Ref]],0),MATCH($D$7,Inputs!$C$158:$BA$158,0))),0)),\"-\")","v":2827},{"$f":"IFERROR(IF(ISNUMBER(MATCH($D$7,'Lookup refs'!$Q$8:$Q$17,0)),\nROUNDUP(\n(INDEX(OP_TotalRates_RES_1[[Ausnet]:[United Energy]],MATCH(\"TOU - supply\",OP_TotalRates_RES_1[[Rate name]:[Rate name]],0),MATCH(H$10,OP_TotalRates_RES_1[[#Headers],[Ausnet]:[United Energy]],0))*_xlfn.SINGLE(DiY))+\n\n(INDEX(OP_TotalRates_RES_1[[Ausnet]:[United Energy]],MATCH(\"Peak\",OP_TotalRates_RES_1[[Rate name]:[Rate name]],0),MATCH(H$10,OP_TotalRates_RES_1[[#Headers],[Ausnet]:[United Energy]],0))*\nINDEX(Input_Usage[],MATCH($D13&\" - Peak\",Input_Usage[[Ref]:[Ref]],0),MATCH($D$7,Inputs!$C$158:$BA$158,0)))+\nIFERROR((INDEX(OP_TotalRates_RES_1[[Ausnet]:[United Energy]],MATCH(\"TOU - Shoulder\",OP_TotalRates_RES_1[[Rate name]:[Rate name]],0),MATCH(H$10,OP_TotalRates_RES_1[[#Headers],[Ausnet]:[United Energy]],0))*\nINDEX(Input_Usage[],MATCH($D13&\" - Shoulder\",Input_Usage[[Ref]:[Ref]],0),MATCH($D$7,Inputs!$C$158:$BA$158,0))),0)+\n(INDEX(OP_TotalRates_RES_1[[Ausnet]:[United Energy]],MATCH(\"Off peak\",OP_TotalRates_RES_1[[Rate name]:[Rate name]],0),MATCH(H$10,OP_TotalRates_RES_1[[#Headers],[Ausnet]:[United Energy]],0))*\nINDEX(Input_Usage[],MATCH($D13&\" - Off peak\",Input_Usage[[Ref]:[Ref]],0),MATCH($D$7,Inputs!$C$158:$BA$158,0))),0),\nROUNDUP(\n(INDEX(OP_TotalRates_RES_1[[Ausnet]:[United Energy]],MATCH(\"Anytime - supply\",OP_TotalRates_RES_1[[Rate name]:[Rate name]],0),MATCH(H$10,OP_TotalRates_RES_1[[#Headers],[Ausnet]:[United Energy]],0))*_xlfn.SINGLE(DiY))+\n\n(INDEX(OP_TotalRates_RES_1[[Ausnet]:[United Energy]],MATCH(\"Block 1\",OP_TotalRates_RES_1[[Rate name]:[Rate name]],0),MATCH(H$10,OP_TotalRates_RES_1[[#Headers],[Ausnet]:[United Energy]],0))*\nINDEX(Input_Usage[],MATCH($D13&\" - Block 1\",Input_Usage[[Ref]:[Ref]],0),MATCH($D$7,Inputs!$C$158:$BA$158,0)))+\nIFERROR((INDEX(OP_TotalRates_RES_1[[Ausnet]:[United Energy]],MATCH(\"Balance\",OP_TotalRates_RES_1[[Rate name]:[Rate name]],0),MATCH(H$10,OP_TotalRates_RES_1[[#Headers],[Ausnet]:[United Energy]],0))*\nINDEX(Input_Usage[],MATCH($D13&\" - Balance\",Input_Usage[[Ref]:[Ref]],0),MATCH($D$7,Inputs!$C$158:$BA$158,0))),0)+\n(INDEX(OP_TotalRates_RES_1[[Ausnet]:[United Energy]],MATCH(\"Single rate\",OP_TotalRates_RES_1[[Rate name]:[Rate name]],0),MATCH(H$10,OP_TotalRates_RES_1[[#Headers],[Ausnet]:[United Energy]],0))*\nINDEX(Input_Usage[],MATCH($D13&\" - Single rate\",Input_Usage[[Ref]:[Ref]],0),MATCH($D$7,Inputs!$C$158:$BA$158,0))),0)),\"-\")","v":2907},{"$f":"IFERROR(IF(ISNUMBER(MATCH($D$7,'Lookup refs'!$Q$8:$Q$17,0)),\nROUNDUP(\n(INDEX(OP_TotalRates_RES_1[[Ausnet]:[United Energy]],MATCH(\"TOU - supply\",OP_TotalRates_RES_1[[Rate name]:[Rate name]],0),MATCH(I$10,OP_TotalRates_RES_1[[#Headers],[Ausnet]:[United Energy]],0))*_xlfn.SINGLE(DiY))+\n\n(INDEX(OP_TotalRates_RES_1[[Ausnet]:[United Energy]],MATCH(\"Peak\",OP_TotalRates_RES_1[[Rate name]:[Rate name]],0),MATCH(I$10,OP_TotalRates_RES_1[[#Headers],[Ausnet]:[United Energy]],0))*\nINDEX(Input_Usage[],MATCH($D13&\" - Peak\",Input_Usage[[Ref]:[Ref]],0),MATCH($D$7,Inputs!$C$158:$BA$158,0)))+\nIFERROR((INDEX(OP_TotalRates_RES_1[[Ausnet]:[United Energy]],MATCH(\"TOU - Shoulder\",OP_TotalRates_RES_1[[Rate name]:[Rate name]],0),MATCH(I$10,OP_TotalRates_RES_1[[#Headers],[Ausnet]:[United Energy]],0))*\nINDEX(Input_Usage[],MATCH($D13&\" - Shoulder\",Input_Usage[[Ref]:[Ref]],0),MATCH($D$7,Inputs!$C$158:$BA$158,0))),0)+\n(INDEX(OP_TotalRates_RES_1[[Ausnet]:[United Energy]],MATCH(\"Off peak\",OP_TotalRates_RES_1[[Rate name]:[Rate name]],0),MATCH(I$10,OP_TotalRates_RES_1[[#Headers],[Ausnet]:[United Energy]],0))*\nINDEX(Input_Usage[],MATCH($D13&\" - Off peak\",Input_Usage[[Ref]:[Ref]],0),MATCH($D$7,Inputs!$C$158:$BA$158,0))),0),\nROUNDUP(\n(INDEX(OP_TotalRates_RES_1[[Ausnet]:[United Energy]],MATCH(\"Anytime - supply\",OP_TotalRates_RES_1[[Rate name]:[Rate name]],0),MATCH(I$10,OP_TotalRates_RES_1[[#Headers],[Ausnet]:[United Energy]],0))*_xlfn.SINGLE(DiY))+\n\n(INDEX(OP_TotalRates_RES_1[[Ausnet]:[United Energy]],MATCH(\"Block 1\",OP_TotalRates_RES_1[[Rate name]:[Rate name]],0),MATCH(I$10,OP_TotalRates_RES_1[[#Headers],[Ausnet]:[United Energy]],0))*\nINDEX(Input_Usage[],MATCH($D13&\" - Block 1\",Input_Usage[[Ref]:[Ref]],0),MATCH($D$7,Inputs!$C$158:$BA$158,0)))+\nIFERROR((INDEX(OP_TotalRates_RES_1[[Ausnet]:[United Energy]],MATCH(\"Balance\",OP_TotalRates_RES_1[[Rate name]:[Rate name]],0),MATCH(I$10,OP_TotalRates_RES_1[[#Headers],[Ausnet]:[United Energy]],0))*\nINDEX(Input_Usage[],MATCH($D13&\" - Balance\",Input_Usage[[Ref]:[Ref]],0),MATCH($D$7,Inputs!$C$158:$BA$158,0))),0)+\n(INDEX(OP_TotalRates_RES_1[[Ausnet]:[United Energy]],MATCH(\"Single rate\",OP_TotalRates_RES_1[[Rate name]:[Rate name]],0),MATCH(I$10,OP_TotalRates_RES_1[[#Headers],[Ausnet]:[United Energy]],0))*\nINDEX(Input_Usage[],MATCH($D13&\" - Single rate\",Input_Usage[[Ref]:[Ref]],0),MATCH($D$7,Inputs!$C$158:$BA$158,0))),0)),\"-\")","v":2733},null,"Small business","Small business - large",{"$f":"IFERROR(IF(ISNUMBER(MATCH($D$7,'Lookup refs'!$Q$8:$Q$17,0)),\nROUNDUP(\n(INDEX(OP_TotalRates_SME_1[[Ausnet]:[United Energy]],MATCH(\"TOU - supply\",OP_TotalRates_SME_1[[Rate name]:[Rate name]],0),MATCH(M$10,OP_TotalRates_SME_1[[#Headers],[Ausnet]:[United Energy]],0))*DiY)+\n\n(INDEX(OP_TotalRates_SME_1[[Ausnet]:[United Energy]],MATCH(\"Peak\",OP_TotalRates_SME_1[[Rate name]:[Rate name]],0),MATCH(M$10,OP_TotalRates_SME_1[[#Headers],[Ausnet]:[United Energy]],0))*\nINDEX(Input_Usage[],MATCH($L13&\" - Peak\",Input_Usage[[Ref]:[Ref]],0),MATCH($D$7,Inputs!$C$158:$BA$158,0)))+\nIFERROR((INDEX(OP_TotalRates_SME_1[[Ausnet]:[United Energy]],MATCH(\"TOU - Shoulder\",OP_TotalRates_SME_1[[Rate name]:[Rate name]],0),MATCH(M$10,OP_TotalRates_SME_1[[#Headers],[Ausnet]:[United Energy]],0))*\nINDEX(Input_Usage[],MATCH($L13&\" - Shoulder\",Input_Usage[[Ref]:[Ref]],0),MATCH($D$7,Inputs!$C$158:$BA$158,0))),0)+\n(INDEX(OP_TotalRates_SME_1[[Ausnet]:[United Energy]],MATCH(\"Off peak\",OP_TotalRates_SME_1[[Rate name]:[Rate name]],0),MATCH(M$10,OP_TotalRates_SME_1[[#Headers],[Ausnet]:[United Energy]],0))*\nINDEX(Input_Usage[],MATCH($L13&\" - Off peak\",Input_Usage[[Ref]:[Ref]],0),MATCH($D$7,Inputs!$C$158:$BA$158,0))),0),\nROUNDUP(\n(INDEX(OP_TotalRates_SME_1[[Ausnet]:[United Energy]],MATCH(\"Anytime - supply\",OP_TotalRates_SME_1[[Rate name]:[Rate name]],0),MATCH(M$10,OP_TotalRates_SME_1[[#Headers],[Ausnet]:[United Energy]],0))*DiY)+\n\n(INDEX(OP_TotalRates_SME_1[[Ausnet]:[United Energy]],MATCH(\"Block 1\",OP_TotalRates_SME_1[[Rate name]:[Rate name]],0),MATCH(M$10,OP_TotalRates_SME_1[[#Headers],[Ausnet]:[United Energy]],0))*\nINDEX(Input_Usage[],MATCH($L13&\" - Block 1\",Input_Usage[[Ref]:[Ref]],0),MATCH($D$7,Inputs!$C$158:$BA$158,0)))+\nIFERROR((INDEX(OP_TotalRates_SME_1[[Ausnet]:[United Energy]],MATCH(\"Balance\",OP_TotalRates_SME_1[[Rate name]:[Rate name]],0),MATCH(M$10,OP_TotalRates_SME_1[[#Headers],[Ausnet]:[United Energy]],0))*\nINDEX(Input_Usage[],MATCH($L13&\" - Balance\",Input_Usage[[Ref]:[Ref]],0),MATCH($D$7,Inputs!$C$158:$BA$158,0))),0)+\n(INDEX(OP_TotalRates_SME_1[[Ausnet]:[United Energy]],MATCH(\"Single Rate\",OP_TotalRates_SME_1[[Rate name]:[Rate name]],0),MATCH(M$10,OP_TotalRates_SME_1[[#Headers],[Ausnet]:[United Energy]],0))*\nINDEX(Input_Usage[],MATCH($L13&\" - Single Rate\",Input_Usage[[Ref]:[Ref]],0),MATCH($D$7,Inputs!$C$158:$BA$158,0))),0)),\"-\")","v":16041},{"$f":"IFERROR(IF(ISNUMBER(MATCH($D$7,'Lookup refs'!$Q$8:$Q$17,0)),\nROUNDUP(\n(INDEX(OP_TotalRates_SME_1[[Ausnet]:[United Energy]],MATCH(\"TOU - supply\",OP_TotalRates_SME_1[[Rate name]:[Rate name]],0),MATCH(N$10,OP_TotalRates_SME_1[[#Headers],[Ausnet]:[United Energy]],0))*DiY)+\n\n(INDEX(OP_TotalRates_SME_1[[Ausnet]:[United Energy]],MATCH(\"Peak\",OP_TotalRates_SME_1[[Rate name]:[Rate name]],0),MATCH(N$10,OP_TotalRates_SME_1[[#Headers],[Ausnet]:[United Energy]],0))*\nINDEX(Input_Usage[],MATCH($L13&\" - Peak\",Input_Usage[[Ref]:[Ref]],0),MATCH($D$7,Inputs!$C$158:$BA$158,0)))+\nIFERROR((INDEX(OP_TotalRates_SME_1[[Ausnet]:[United Energy]],MATCH(\"TOU - Shoulder\",OP_TotalRates_SME_1[[Rate name]:[Rate name]],0),MATCH(N$10,OP_TotalRates_SME_1[[#Headers],[Ausnet]:[United Energy]],0))*\nINDEX(Input_Usage[],MATCH($L13&\" - Shoulder\",Input_Usage[[Ref]:[Ref]],0),MATCH($D$7,Inputs!$C$158:$BA$158,0))),0)+\n(INDEX(OP_TotalRates_SME_1[[Ausnet]:[United Energy]],MATCH(\"Off peak\",OP_TotalRates_SME_1[[Rate name]:[Rate name]],0),MATCH(N$10,OP_TotalRates_SME_1[[#Headers],[Ausnet]:[United Energy]],0))*\nINDEX(Input_Usage[],MATCH($L13&\" - Off peak\",Input_Usage[[Ref]:[Ref]],0),MATCH($D$7,Inputs!$C$158:$BA$158,0))),0),\nROUNDUP(\n(INDEX(OP_TotalRates_SME_1[[Ausnet]:[United Energy]],MATCH(\"Anytime - supply\",OP_TotalRates_SME_1[[Rate name]:[Rate name]],0),MATCH(N$10,OP_TotalRates_SME_1[[#Headers],[Ausnet]:[United Energy]],0))*DiY)+\n\n(INDEX(OP_TotalRates_SME_1[[Ausnet]:[United Energy]],MATCH(\"Block 1\",OP_TotalRates_SME_1[[Rate name]:[Rate name]],0),MATCH(N$10,OP_TotalRates_SME_1[[#Headers],[Ausnet]:[United Energy]],0))*\nINDEX(Input_Usage[],MATCH($L13&\" - Block 1\",Input_Usage[[Ref]:[Ref]],0),MATCH($D$7,Inputs!$C$158:$BA$158,0)))+\nIFERROR((INDEX(OP_TotalRates_SME_1[[Ausnet]:[United Energy]],MATCH(\"Balance\",OP_TotalRates_SME_1[[Rate name]:[Rate name]],0),MATCH(N$10,OP_TotalRates_SME_1[[#Headers],[Ausnet]:[United Energy]],0))*\nINDEX(Input_Usage[],MATCH($L13&\" - Balance\",Input_Usage[[Ref]:[Ref]],0),MATCH($D$7,Inputs!$C$158:$BA$158,0))),0)+\n(INDEX(OP_TotalRates_SME_1[[Ausnet]:[United Energy]],MATCH(\"Single Rate\",OP_TotalRates_SME_1[[Rate name]:[Rate name]],0),MATCH(N$10,OP_TotalRates_SME_1[[#Headers],[Ausnet]:[United Energy]],0))*\nINDEX(Input_Usage[],MATCH($L13&\" - Single Rate\",Input_Usage[[Ref]:[Ref]],0),MATCH($D$7,Inputs!$C$158:$BA$158,0))),0)),\"-\")","v":11157},{"$f":"IFERROR(IF(ISNUMBER(MATCH($D$7,'Lookup refs'!$Q$8:$Q$17,0)),\nROUNDUP(\n(INDEX(OP_TotalRates_SME_1[[Ausnet]:[United Energy]],MATCH(\"TOU - supply\",OP_TotalRates_SME_1[[Rate name]:[Rate name]],0),MATCH(O$10,OP_TotalRates_SME_1[[#Headers],[Ausnet]:[United Energy]],0))*DiY)+\n\n(INDEX(OP_TotalRates_SME_1[[Ausnet]:[United Energy]],MATCH(\"Peak\",OP_TotalRates_SME_1[[Rate name]:[Rate name]],0),MATCH(O$10,OP_TotalRates_SME_1[[#Headers],[Ausnet]:[United Energy]],0))*\nINDEX(Input_Usage[],MATCH($L13&\" - Peak\",Input_Usage[[Ref]:[Ref]],0),MATCH($D$7,Inputs!$C$158:$BA$158,0)))+\nIFERROR((INDEX(OP_TotalRates_SME_1[[Ausnet]:[United Energy]],MATCH(\"TOU - Shoulder\",OP_TotalRates_SME_1[[Rate name]:[Rate name]],0),MATCH(O$10,OP_TotalRates_SME_1[[#Headers],[Ausnet]:[United Energy]],0))*\nINDEX(Input_Usage[],MATCH($L13&\" - Shoulder\",Input_Usage[[Ref]:[Ref]],0),MATCH($D$7,Inputs!$C$158:$BA$158,0))),0)+\n(INDEX(OP_TotalRates_SME_1[[Ausnet]:[United Energy]],MATCH(\"Off peak\",OP_TotalRates_SME_1[[Rate name]:[Rate name]],0),MATCH(O$10,OP_TotalRates_SME_1[[#Headers],[Ausnet]:[United Energy]],0))*\nINDEX(Input_Usage[],MATCH($L13&\" - Off peak\",Input_Usage[[Ref]:[Ref]],0),MATCH($D$7,Inputs!$C$158:$BA$158,0))),0),\nROUNDUP(\n(INDEX(OP_TotalRates_SME_1[[Ausnet]:[United Energy]],MATCH(\"Anytime - supply\",OP_TotalRates_SME_1[[Rate name]:[Rate name]],0),MATCH(O$10,OP_TotalRates_SME_1[[#Headers],[Ausnet]:[United Energy]],0))*DiY)+\n\n(INDEX(OP_TotalRates_SME_1[[Ausnet]:[United Energy]],MATCH(\"Block 1\",OP_TotalRates_SME_1[[Rate name]:[Rate name]],0),MATCH(O$10,OP_TotalRates_SME_1[[#Headers],[Ausnet]:[United Energy]],0))*\nINDEX(Input_Usage[],MATCH($L13&\" - Block 1\",Input_Usage[[Ref]:[Ref]],0),MATCH($D$7,Inputs!$C$158:$BA$158,0)))+\nIFERROR((INDEX(OP_TotalRates_SME_1[[Ausnet]:[United Energy]],MATCH(\"Balance\",OP_TotalRates_SME_1[[Rate name]:[Rate name]],0),MATCH(O$10,OP_TotalRates_SME_1[[#Headers],[Ausnet]:[United Energy]],0))*\nINDEX(Input_Usage[],MATCH($L13&\" - Balance\",Input_Usage[[Ref]:[Ref]],0),MATCH($D$7,Inputs!$C$158:$BA$158,0))),0)+\n(INDEX(OP_TotalRates_SME_1[[Ausnet]:[United Energy]],MATCH(\"Single Rate\",OP_TotalRates_SME_1[[Rate name]:[Rate name]],0),MATCH(O$10,OP_TotalRates_SME_1[[#Headers],[Ausnet]:[United Energy]],0))*\nINDEX(Input_Usage[],MATCH($L13&\" - Single Rate\",Input_Usage[[Ref]:[Ref]],0),MATCH($D$7,Inputs!$C$158:$BA$158,0))),0)),\"-\")","v":13142},{"$f":"IFERROR(IF(ISNUMBER(MATCH($D$7,'Lookup refs'!$Q$8:$Q$17,0)),\nROUNDUP(\n(INDEX(OP_TotalRates_SME_1[[Ausnet]:[United Energy]],MATCH(\"TOU - supply\",OP_TotalRates_SME_1[[Rate name]:[Rate name]],0),MATCH(P$10,OP_TotalRates_SME_1[[#Headers],[Ausnet]:[United Energy]],0))*DiY)+\n\n(INDEX(OP_TotalRates_SME_1[[Ausnet]:[United Energy]],MATCH(\"Peak\",OP_TotalRates_SME_1[[Rate name]:[Rate name]],0),MATCH(P$10,OP_TotalRates_SME_1[[#Headers],[Ausnet]:[United Energy]],0))*\nINDEX(Input_Usage[],MATCH($L13&\" - Peak\",Input_Usage[[Ref]:[Ref]],0),MATCH($D$7,Inputs!$C$158:$BA$158,0)))+\nIFERROR((INDEX(OP_TotalRates_SME_1[[Ausnet]:[United Energy]],MATCH(\"TOU - Shoulder\",OP_TotalRates_SME_1[[Rate name]:[Rate name]],0),MATCH(P$10,OP_TotalRates_SME_1[[#Headers],[Ausnet]:[United Energy]],0))*\nINDEX(Input_Usage[],MATCH($L13&\" - Shoulder\",Input_Usage[[Ref]:[Ref]],0),MATCH($D$7,Inputs!$C$158:$BA$158,0))),0)+\n(INDEX(OP_TotalRates_SME_1[[Ausnet]:[United Energy]],MATCH(\"Off peak\",OP_TotalRates_SME_1[[Rate name]:[Rate name]],0),MATCH(P$10,OP_TotalRates_SME_1[[#Headers],[Ausnet]:[United Energy]],0))*\nINDEX(Input_Usage[],MATCH($L13&\" - Off peak\",Input_Usage[[Ref]:[Ref]],0),MATCH($D$7,Inputs!$C$158:$BA$158,0))),0),\nROUNDUP(\n(INDEX(OP_TotalRates_SME_1[[Ausnet]:[United Energy]],MATCH(\"Anytime - supply\",OP_TotalRates_SME_1[[Rate name]:[Rate name]],0),MATCH(P$10,OP_TotalRates_SME_1[[#Headers],[Ausnet]:[United Energy]],0))*DiY)+\n\n(INDEX(OP_TotalRates_SME_1[[Ausnet]:[United Energy]],MATCH(\"Block 1\",OP_TotalRates_SME_1[[Rate name]:[Rate name]],0),MATCH(P$10,OP_TotalRates_SME_1[[#Headers],[Ausnet]:[United Energy]],0))*\nINDEX(Input_Usage[],MATCH($L13&\" - Block 1\",Input_Usage[[Ref]:[Ref]],0),MATCH($D$7,Inputs!$C$158:$BA$158,0)))+\nIFERROR((INDEX(OP_TotalRates_SME_1[[Ausnet]:[United Energy]],MATCH(\"Balance\",OP_TotalRates_SME_1[[Rate name]:[Rate name]],0),MATCH(P$10,OP_TotalRates_SME_1[[#Headers],[Ausnet]:[United Energy]],0))*\nINDEX(Input_Usage[],MATCH($L13&\" - Balance\",Input_Usage[[Ref]:[Ref]],0),MATCH($D$7,Inputs!$C$158:$BA$158,0))),0)+\n(INDEX(OP_TotalRates_SME_1[[Ausnet]:[United Energy]],MATCH(\"Single Rate\",OP_TotalRates_SME_1[[Rate name]:[Rate name]],0),MATCH(P$10,OP_TotalRates_SME_1[[#Headers],[Ausnet]:[United Energy]],0))*\nINDEX(Input_Usage[],MATCH($L13&\" - Single Rate\",Input_Usage[[Ref]:[Ref]],0),MATCH($D$7,Inputs!$C$158:$BA$158,0))),0)),\"-\")","v":12289},{"$f":"IFERROR(IF(ISNUMBER(MATCH($D$7,'Lookup refs'!$Q$8:$Q$17,0)),\nROUNDUP(\n(INDEX(OP_TotalRates_SME_1[[Ausnet]:[United Energy]],MATCH(\"TOU - supply\",OP_TotalRates_SME_1[[Rate name]:[Rate name]],0),MATCH(Q$10,OP_TotalRates_SME_1[[#Headers],[Ausnet]:[United Energy]],0))*DiY)+\n\n(INDEX(OP_TotalRates_SME_1[[Ausnet]:[United Energy]],MATCH(\"Peak\",OP_TotalRates_SME_1[[Rate name]:[Rate name]],0),MATCH(Q$10,OP_TotalRates_SME_1[[#Headers],[Ausnet]:[United Energy]],0))*\nINDEX(Input_Usage[],MATCH($L13&\" - Peak\",Input_Usage[[Ref]:[Ref]],0),MATCH($D$7,Inputs!$C$158:$BA$158,0)))+\nIFERROR((INDEX(OP_TotalRates_SME_1[[Ausnet]:[United Energy]],MATCH(\"TOU - Shoulder\",OP_TotalRates_SME_1[[Rate name]:[Rate name]],0),MATCH(Q$10,OP_TotalRates_SME_1[[#Headers],[Ausnet]:[United Energy]],0))*\nINDEX(Input_Usage[],MATCH($L13&\" - Shoulder\",Input_Usage[[Ref]:[Ref]],0),MATCH($D$7,Inputs!$C$158:$BA$158,0))),0)+\n(INDEX(OP_TotalRates_SME_1[[Ausnet]:[United Energy]],MATCH(\"Off peak\",OP_TotalRates_SME_1[[Rate name]:[Rate name]],0),MATCH(Q$10,OP_TotalRates_SME_1[[#Headers],[Ausnet]:[United Energy]],0))*\nINDEX(Input_Usage[],MATCH($L13&\" - Off peak\",Input_Usage[[Ref]:[Ref]],0),MATCH($D$7,Inputs!$C$158:$BA$158,0))),0),\nROUNDUP(\n(INDEX(OP_TotalRates_SME_1[[Ausnet]:[United Energy]],MATCH(\"Anytime - supply\",OP_TotalRates_SME_1[[Rate name]:[Rate name]],0),MATCH(Q$10,OP_TotalRates_SME_1[[#Headers],[Ausnet]:[United Energy]],0))*DiY)+\n\n(INDEX(OP_TotalRates_SME_1[[Ausnet]:[United Energy]],MATCH(\"Block 1\",OP_TotalRates_SME_1[[Rate name]:[Rate name]],0),MATCH(Q$10,OP_TotalRates_SME_1[[#Headers],[Ausnet]:[United Energy]],0))*\nINDEX(Input_Usage[],MATCH($L13&\" - Block 1\",Input_Usage[[Ref]:[Ref]],0),MATCH($D$7,Inputs!$C$158:$BA$158,0)))+\nIFERROR((INDEX(OP_TotalRates_SME_1[[Ausnet]:[United Energy]],MATCH(\"Balance\",OP_TotalRates_SME_1[[Rate name]:[Rate name]],0),MATCH(Q$10,OP_TotalRates_SME_1[[#Headers],[Ausnet]:[United Energy]],0))*\nINDEX(Input_Usage[],MATCH($L13&\" - Balance\",Input_Usage[[Ref]:[Ref]],0),MATCH($D$7,Inputs!$C$158:$BA$158,0))),0)+\n(INDEX(OP_TotalRates_SME_1[[Ausnet]:[United Energy]],MATCH(\"Single Rate\",OP_TotalRates_SME_1[[Rate name]:[Rate name]],0),MATCH(Q$10,OP_TotalRates_SME_1[[#Headers],[Ausnet]:[United Energy]],0))*\nINDEX(Input_Usage[],MATCH($L13&\" - Single Rate\",Input_Usage[[Ref]:[Ref]],0),MATCH($D$7,Inputs!$C$158:$BA$158,0))),0)),\"-\")","v":11657}]
[]
[null,null,null,null,{"$f":"IF(E11=\nROUNDUP(\n(INDEX(OP_TotalRates_RES_1[[Ausnet]:[United Energy]],MATCH(\"Anytime - supply\",OP_TotalRates_RES_1[[Rate name]:[Rate name]],0),MATCH(E$10,OP_TotalRates_RES_1[[#Headers],[Ausnet]:[United Energy]],0))*DiY)+\n\n(INDEX(OP_TotalRates_RES_1[[Ausnet]:[United Energy]],MATCH(\"Block 1\",OP_TotalRates_RES_1[[Rate name]:[Rate name]],0),MATCH(E$10,OP_TotalRates_RES_1[[#Headers],[Ausnet]:[United Energy]],0))*\nINDEX(Input_Usage[],MATCH($D11&\" - Block 1\",Input_Usage[[Ref]:[Ref]],0),MATCH($D$7,Inputs!$C$158:$BA$158,0)))+\nIFERROR((INDEX(OP_TotalRates_RES_1[[Ausnet]:[United Energy]],MATCH(\"Balance\",OP_TotalRates_RES_1[[Rate name]:[Rate name]],0),MATCH(E$10,OP_TotalRates_RES_1[[#Headers],[Ausnet]:[United Energy]],0))*\nINDEX(Input_Usage[],MATCH($D11&\" - Balance\",Input_Usage[[Ref]:[Ref]],0),MATCH($D$7,Inputs!$C$158:$BA$158,0))),0)+\n(INDEX(OP_TotalRates_RES_1[[Ausnet]:[United Energy]],MATCH(\"Single rate\",OP_TotalRates_RES_1[[Rate name]:[Rate name]],0),MATCH(E$10,OP_TotalRates_RES_1[[#Headers],[Ausnet]:[United Energy]],0))*\nINDEX(Input_Usage[],MATCH($D11&\" - Single rate\",Input_Usage[[Ref]:[Ref]],0),MATCH($D$7,Inputs!$C$158:$BA$158,0))),0),0,1)","v":0},{"$f":"IF(F11=\nROUNDUP(\n(INDEX(OP_TotalRates_RES_1[[Ausnet]:[United Energy]],MATCH(\"Anytime - supply\",OP_TotalRates_RES_1[[Rate name]:[Rate name]],0),MATCH(F$10,OP_TotalRates_RES_1[[#Headers],[Ausnet]:[United Energy]],0))*DiY)+\n\n(INDEX(OP_TotalRates_RES_1[[Ausnet]:[United Energy]],MATCH(\"Block 1\",OP_TotalRates_RES_1[[Rate name]:[Rate name]],0),MATCH(F$10,OP_TotalRates_RES_1[[#Headers],[Ausnet]:[United Energy]],0))*\nINDEX(Input_Usage[],MATCH($D11&\" - Block 1\",Input_Usage[[Ref]:[Ref]],0),MATCH($D$7,Inputs!$C$158:$BA$158,0)))+\nIFERROR((INDEX(OP_TotalRates_RES_1[[Ausnet]:[United Energy]],MATCH(\"Balance\",OP_TotalRates_RES_1[[Rate name]:[Rate name]],0),MATCH(F$10,OP_TotalRates_RES_1[[#Headers],[Ausnet]:[United Energy]],0))*\nINDEX(Input_Usage[],MATCH($D11&\" - Balance\",Input_Usage[[Ref]:[Ref]],0),MATCH($D$7,Inputs!$C$158:$BA$158,0))),0)+\n(INDEX(OP_TotalRates_RES_1[[Ausnet]:[United Energy]],MATCH(\"Single rate\",OP_TotalRates_RES_1[[Rate name]:[Rate name]],0),MATCH(F$10,OP_TotalRates_RES_1[[#Headers],[Ausnet]:[United Energy]],0))*\nINDEX(Input_Usage[],MATCH($D11&\" - Single rate\",Input_Usage[[Ref]:[Ref]],0),MATCH($D$7,Inputs!$C$158:$BA$158,0))),0),0,1)","v":0},{"$f":"IF(G11=\nROUNDUP(\n(INDEX(OP_TotalRates_RES_1[[Ausnet]:[United Energy]],MATCH(\"Anytime - supply\",OP_TotalRates_RES_1[[Rate name]:[Rate name]],0),MATCH(G$10,OP_TotalRates_RES_1[[#Headers],[Ausnet]:[United Energy]],0))*DiY)+\n\n(INDEX(OP_TotalRates_RES_1[[Ausnet]:[United Energy]],MATCH(\"Block 1\",OP_TotalRates_RES_1[[Rate name]:[Rate name]],0),MATCH(G$10,OP_TotalRates_RES_1[[#Headers],[Ausnet]:[United Energy]],0))*\nINDEX(Input_Usage[],MATCH($D11&\" - Block 1\",Input_Usage[[Ref]:[Ref]],0),MATCH($D$7,Inputs!$C$158:$BA$158,0)))+\nIFERROR((INDEX(OP_TotalRates_RES_1[[Ausnet]:[United Energy]],MATCH(\"Balance\",OP_TotalRates_RES_1[[Rate name]:[Rate name]],0),MATCH(G$10,OP_TotalRates_RES_1[[#Headers],[Ausnet]:[United Energy]],0))*\nINDEX(Input_Usage[],MATCH($D11&\" - Balance\",Input_Usage[[Ref]:[Ref]],0),MATCH($D$7,Inputs!$C$158:$BA$158,0))),0)+\n(INDEX(OP_TotalRates_RES_1[[Ausnet]:[United Energy]],MATCH(\"Single rate\",OP_TotalRates_RES_1[[Rate name]:[Rate name]],0),MATCH(G$10,OP_TotalRates_RES_1[[#Headers],[Ausnet]:[United Energy]],0))*\nINDEX(Input_Usage[],MATCH($D11&\" - Single rate\",Input_Usage[[Ref]:[Ref]],0),MATCH($D$7,Inputs!$C$158:$BA$158,0))),0),0,1)","v":0},{"$f":"IF(H11=\nROUNDUP(\n(INDEX(OP_TotalRates_RES_1[[Ausnet]:[United Energy]],MATCH(\"Anytime - supply\",OP_TotalRates_RES_1[[Rate name]:[Rate name]],0),MATCH(H$10,OP_TotalRates_RES_1[[#Headers],[Ausnet]:[United Energy]],0))*DiY)+\n\n(INDEX(OP_TotalRates_RES_1[[Ausnet]:[United Energy]],MATCH(\"Block 1\",OP_TotalRates_RES_1[[Rate name]:[Rate name]],0),MATCH(H$10,OP_TotalRates_RES_1[[#Headers],[Ausnet]:[United Energy]],0))*\nINDEX(Input_Usage[],MATCH($D11&\" - Block 1\",Input_Usage[[Ref]:[Ref]],0),MATCH($D$7,Inputs!$C$158:$BA$158,0)))+\nIFERROR((INDEX(OP_TotalRates_RES_1[[Ausnet]:[United Energy]],MATCH(\"Balance\",OP_TotalRates_RES_1[[Rate name]:[Rate name]],0),MATCH(H$10,OP_TotalRates_RES_1[[#Headers],[Ausnet]:[United Energy]],0))*\nINDEX(Input_Usage[],MATCH($D11&\" - Balance\",Input_Usage[[Ref]:[Ref]],0),MATCH($D$7,Inputs!$C$158:$BA$158,0))),0)+\n(INDEX(OP_TotalRates_RES_1[[Ausnet]:[United Energy]],MATCH(\"Single rate\",OP_TotalRates_RES_1[[Rate name]:[Rate name]],0),MATCH(H$10,OP_TotalRates_RES_1[[#Headers],[Ausnet]:[United Energy]],0))*\nINDEX(Input_Usage[],MATCH($D11&\" - Single rate\",Input_Usage[[Ref]:[Ref]],0),MATCH($D$7,Inputs!$C$158:$BA$158,0))),0),0,1)","v":0},{"$f":"IF(I11=\nROUNDUP(\n(INDEX(OP_TotalRates_RES_1[[Ausnet]:[United Energy]],MATCH(\"Anytime - supply\",OP_TotalRates_RES_1[[Rate name]:[Rate name]],0),MATCH(I$10,OP_TotalRates_RES_1[[#Headers],[Ausnet]:[United Energy]],0))*DiY)+\n\n(INDEX(OP_TotalRates_RES_1[[Ausnet]:[United Energy]],MATCH(\"Block 1\",OP_TotalRates_RES_1[[Rate name]:[Rate name]],0),MATCH(I$10,OP_TotalRates_RES_1[[#Headers],[Ausnet]:[United Energy]],0))*\nINDEX(Input_Usage[],MATCH($D11&\" - Block 1\",Input_Usage[[Ref]:[Ref]],0),MATCH($D$7,Inputs!$C$158:$BA$158,0)))+\nIFERROR((INDEX(OP_TotalRates_RES_1[[Ausnet]:[United Energy]],MATCH(\"Balance\",OP_TotalRates_RES_1[[Rate name]:[Rate name]],0),MATCH(I$10,OP_TotalRates_RES_1[[#Headers],[Ausnet]:[United Energy]],0))*\nINDEX(Input_Usage[],MATCH($D11&\" - Balance\",Input_Usage[[Ref]:[Ref]],0),MATCH($D$7,Inputs!$C$158:$BA$158,0))),0)+\n(INDEX(OP_TotalRates_RES_1[[Ausnet]:[United Energy]],MATCH(\"Single rate\",OP_TotalRates_RES_1[[Rate name]:[Rate name]],0),MATCH(I$10,OP_TotalRates_RES_1[[#Headers],[Ausnet]:[United Energy]],0))*\nINDEX(Input_Usage[],MATCH($D11&\" - Single rate\",Input_Usage[[Ref]:[Ref]],0),MATCH($D$7,Inputs!$C$158:$BA$158,0))),0),0,1)","v":0},null,null,null,{"$f":"IF(M11=\nROUNDUP(\n(INDEX(OP_TotalRates_SME_1[[Ausnet]:[United Energy]],MATCH(\"Anytime - supply\",OP_TotalRates_SME_1[[Rate name]:[Rate name]],0),MATCH(M$10,OP_TotalRates_SME_1[[#Headers],[Ausnet]:[United Energy]],0))*DiY)+\n\n(INDEX(OP_TotalRates_SME_1[[Ausnet]:[United Energy]],MATCH(\"Block 1\",OP_TotalRates_SME_1[[Rate name]:[Rate name]],0),MATCH(M$10,OP_TotalRates_SME_1[[#Headers],[Ausnet]:[United Energy]],0))*\nINDEX(Input_Usage[],MATCH($L11&\" - Block 1\",Input_Usage[[Ref]:[Ref]],0),MATCH($D$7,Inputs!$C$158:$BA$158,0)))+\nIFERROR((INDEX(OP_TotalRates_SME_1[[Ausnet]:[United Energy]],MATCH(\"Balance\",OP_TotalRates_SME_1[[Rate name]:[Rate name]],0),MATCH(M$10,OP_TotalRates_SME_1[[#Headers],[Ausnet]:[United Energy]],0))*\nINDEX(Input_Usage[],MATCH($L11&\" - Balance\",Input_Usage[[Ref]:[Ref]],0),MATCH($D$7,Inputs!$C$158:$BA$158,0))),0)+\n(INDEX(OP_TotalRates_SME_1[[Ausnet]:[United Energy]],MATCH(\"Single Rate\",OP_TotalRates_SME_1[[Rate name]:[Rate name]],0),MATCH(M$10,OP_TotalRates_SME_1[[#Headers],[Ausnet]:[United Energy]],0))*\nINDEX(Input_Usage[],MATCH($L11&\" - Single Rate\",Input_Usage[[Ref]:[Ref]],0),MATCH($D$7,Inputs!$C$158:$BA$158,0))),0),0,1)","v":0},{"$f":"IF(N11=\nROUNDUP(\n(INDEX(OP_TotalRates_SME_1[[Ausnet]:[United Energy]],MATCH(\"Anytime - supply\",OP_TotalRates_SME_1[[Rate name]:[Rate name]],0),MATCH(N$10,OP_TotalRates_SME_1[[#Headers],[Ausnet]:[United Energy]],0))*DiY)+\n\n(INDEX(OP_TotalRates_SME_1[[Ausnet]:[United Energy]],MATCH(\"Block 1\",OP_TotalRates_SME_1[[Rate name]:[Rate name]],0),MATCH(N$10,OP_TotalRates_SME_1[[#Headers],[Ausnet]:[United Energy]],0))*\nINDEX(Input_Usage[],MATCH($L11&\" - Block 1\",Input_Usage[[Ref]:[Ref]],0),MATCH($D$7,Inputs!$C$158:$BA$158,0)))+\nIFERROR((INDEX(OP_TotalRates_SME_1[[Ausnet]:[United Energy]],MATCH(\"Balance\",OP_TotalRates_SME_1[[Rate name]:[Rate name]],0),MATCH(N$10,OP_TotalRates_SME_1[[#Headers],[Ausnet]:[United Energy]],0))*\nINDEX(Input_Usage[],MATCH($L11&\" - Balance\",Input_Usage[[Ref]:[Ref]],0),MATCH($D$7,Inputs!$C$158:$BA$158,0))),0)+\n(INDEX(OP_TotalRates_SME_1[[Ausnet]:[United Energy]],MATCH(\"Single Rate\",OP_TotalRates_SME_1[[Rate name]:[Rate name]],0),MATCH(N$10,OP_TotalRates_SME_1[[#Headers],[Ausnet]:[United Energy]],0))*\nINDEX(Input_Usage[],MATCH($L11&\" - Single Rate\",Input_Usage[[Ref]:[Ref]],0),MATCH($D$7,Inputs!$C$158:$BA$158,0))),0),0,1)","v":0},{"$f":"IF(O11=\nROUNDUP(\n(INDEX(OP_TotalRates_SME_1[[Ausnet]:[United Energy]],MATCH(\"Anytime - supply\",OP_TotalRates_SME_1[[Rate name]:[Rate name]],0),MATCH(O$10,OP_TotalRates_SME_1[[#Headers],[Ausnet]:[United Energy]],0))*DiY)+\n\n(INDEX(OP_TotalRates_SME_1[[Ausnet]:[United Energy]],MATCH(\"Block 1\",OP_TotalRates_SME_1[[Rate name]:[Rate name]],0),MATCH(O$10,OP_TotalRates_SME_1[[#Headers],[Ausnet]:[United Energy]],0))*\nINDEX(Input_Usage[],MATCH($L11&\" - Block 1\",Input_Usage[[Ref]:[Ref]],0),MATCH($D$7,Inputs!$C$158:$BA$158,0)))+\nIFERROR((INDEX(OP_TotalRates_SME_1[[Ausnet]:[United Energy]],MATCH(\"Balance\",OP_TotalRates_SME_1[[Rate name]:[Rate name]],0),MATCH(O$10,OP_TotalRates_SME_1[[#Headers],[Ausnet]:[United Energy]],0))*\nINDEX(Input_Usage[],MATCH($L11&\" - Balance\",Input_Usage[[Ref]:[Ref]],0),MATCH($D$7,Inputs!$C$158:$BA$158,0))),0)+\n(INDEX(OP_TotalRates_SME_1[[Ausnet]:[United Energy]],MATCH(\"Single Rate\",OP_TotalRates_SME_1[[Rate name]:[Rate name]],0),MATCH(O$10,OP_TotalRates_SME_1[[#Headers],[Ausnet]:[United Energy]],0))*\nINDEX(Input_Usage[],MATCH($L11&\" - Single Rate\",Input_Usage[[Ref]:[Ref]],0),MATCH($D$7,Inputs!$C$158:$BA$158,0))),0),0,1)","v":0},{"$f":"IF(P11=\nROUNDUP(\n(INDEX(OP_TotalRates_SME_1[[Ausnet]:[United Energy]],MATCH(\"Anytime - supply\",OP_TotalRates_SME_1[[Rate name]:[Rate name]],0),MATCH(P$10,OP_TotalRates_SME_1[[#Headers],[Ausnet]:[United Energy]],0))*DiY)+\n\n(INDEX(OP_TotalRates_SME_1[[Ausnet]:[United Energy]],MATCH(\"Block 1\",OP_TotalRates_SME_1[[Rate name]:[Rate name]],0),MATCH(P$10,OP_TotalRates_SME_1[[#Headers],[Ausnet]:[United Energy]],0))*\nINDEX(Input_Usage[],MATCH($L11&\" - Block 1\",Input_Usage[[Ref]:[Ref]],0),MATCH($D$7,Inputs!$C$158:$BA$158,0)))+\nIFERROR((INDEX(OP_TotalRates_SME_1[[Ausnet]:[United Energy]],MATCH(\"Balance\",OP_TotalRates_SME_1[[Rate name]:[Rate name]],0),MATCH(P$10,OP_TotalRates_SME_1[[#Headers],[Ausnet]:[United Energy]],0))*\nINDEX(Input_Usage[],MATCH($L11&\" - Balance\",Input_Usage[[Ref]:[Ref]],0),MATCH($D$7,Inputs!$C$158:$BA$158,0))),0)+\n(INDEX(OP_TotalRates_SME_1[[Ausnet]:[United Energy]],MATCH(\"Single Rate\",OP_TotalRates_SME_1[[Rate name]:[Rate name]],0),MATCH(P$10,OP_TotalRates_SME_1[[#Headers],[Ausnet]:[United Energy]],0))*\nINDEX(Input_Usage[],MATCH($L11&\" - Single Rate\",Input_Usage[[Ref]:[Ref]],0),MATCH($D$7,Inputs!$C$158:$BA$158,0))),0),0,1)","v":0},{"$f":"IF(Q11=\nROUNDUP(\n(INDEX(OP_TotalRates_SME_1[[Ausnet]:[United Energy]],MATCH(\"Anytime - supply\",OP_TotalRates_SME_1[[Rate name]:[Rate name]],0),MATCH(Q$10,OP_TotalRates_SME_1[[#Headers],[Ausnet]:[United Energy]],0))*DiY)+\n\n(INDEX(OP_TotalRates_SME_1[[Ausnet]:[United Energy]],MATCH(\"Block 1\",OP_TotalRates_SME_1[[Rate name]:[Rate name]],0),MATCH(Q$10,OP_TotalRates_SME_1[[#Headers],[Ausnet]:[United Energy]],0))*\nINDEX(Input_Usage[],MATCH($L11&\" - Block 1\",Input_Usage[[Ref]:[Ref]],0),MATCH($D$7,Inputs!$C$158:$BA$158,0)))+\nIFERROR((INDEX(OP_TotalRates_SME_1[[Ausnet]:[United Energy]],MATCH(\"Balance\",OP_TotalRates_SME_1[[Rate name]:[Rate name]],0),MATCH(Q$10,OP_TotalRates_SME_1[[#Headers],[Ausnet]:[United Energy]],0))*\nINDEX(Input_Usage[],MATCH($L11&\" - Balance\",Input_Usage[[Ref]:[Ref]],0),MATCH($D$7,Inputs!$C$158:$BA$158,0))),0)+\n(INDEX(OP_TotalRates_SME_1[[Ausnet]:[United Energy]],MATCH(\"Single Rate\",OP_TotalRates_SME_1[[Rate name]:[Rate name]],0),MATCH(Q$10,OP_TotalRates_SME_1[[#Headers],[Ausnet]:[United Energy]],0))*\nINDEX(Input_Usage[],MATCH($L11&\" - Single Rate\",Input_Usage[[Ref]:[Ref]],0),MATCH($D$7,Inputs!$C$158:$BA$158,0))),0),0,1)","v":0}]
[null,null,null,null,{"$f":"IF(E12=\nROUNDUP(\n(INDEX(OP_TotalRates_RES_1[[Ausnet]:[United Energy]],MATCH(\"Anytime - supply\",OP_TotalRates_RES_1[[Rate name]:[Rate name]],0),MATCH(E$10,OP_TotalRates_RES_1[[#Headers],[Ausnet]:[United Energy]],0))*DiY)+\n\n(INDEX(OP_TotalRates_RES_1[[Ausnet]:[United Energy]],MATCH(\"Block 1\",OP_TotalRates_RES_1[[Rate name]:[Rate name]],0),MATCH(E$10,OP_TotalRates_RES_1[[#Headers],[Ausnet]:[United Energy]],0))*\nINDEX(Input_Usage[],MATCH($D12&\" - Block 1\",Input_Usage[[Ref]:[Ref]],0),MATCH($D$7,Inputs!$C$158:$BA$158,0)))+\nIFERROR((INDEX(OP_TotalRates_RES_1[[Ausnet]:[United Energy]],MATCH(\"Balance\",OP_TotalRates_RES_1[[Rate name]:[Rate name]],0),MATCH(E$10,OP_TotalRates_RES_1[[#Headers],[Ausnet]:[United Energy]],0))*\nINDEX(Input_Usage[],MATCH($D12&\" - Balance\",Input_Usage[[Ref]:[Ref]],0),MATCH($D$7,Inputs!$C$158:$BA$158,0))),0)+\n(INDEX(OP_TotalRates_RES_1[[Ausnet]:[United Energy]],MATCH(\"Single rate\",OP_TotalRates_RES_1[[Rate name]:[Rate name]],0),MATCH(E$10,OP_TotalRates_RES_1[[#Headers],[Ausnet]:[United Energy]],0))*\nINDEX(Input_Usage[],MATCH($D12&\" - Single rate\",Input_Usage[[Ref]:[Ref]],0),MATCH($D$7,Inputs!$C$158:$BA$158,0))),0),0,1)","v":0},{"$f":"IF(F12=\nROUNDUP(\n(INDEX(OP_TotalRates_RES_1[[Ausnet]:[United Energy]],MATCH(\"Anytime - supply\",OP_TotalRates_RES_1[[Rate name]:[Rate name]],0),MATCH(F$10,OP_TotalRates_RES_1[[#Headers],[Ausnet]:[United Energy]],0))*DiY)+\n\n(INDEX(OP_TotalRates_RES_1[[Ausnet]:[United Energy]],MATCH(\"Block 1\",OP_TotalRates_RES_1[[Rate name]:[Rate name]],0),MATCH(F$10,OP_TotalRates_RES_1[[#Headers],[Ausnet]:[United Energy]],0))*\nINDEX(Input_Usage[],MATCH($D12&\" - Block 1\",Input_Usage[[Ref]:[Ref]],0),MATCH($D$7,Inputs!$C$158:$BA$158,0)))+\nIFERROR((INDEX(OP_TotalRates_RES_1[[Ausnet]:[United Energy]],MATCH(\"Balance\",OP_TotalRates_RES_1[[Rate name]:[Rate name]],0),MATCH(F$10,OP_TotalRates_RES_1[[#Headers],[Ausnet]:[United Energy]],0))*\nINDEX(Input_Usage[],MATCH($D12&\" - Balance\",Input_Usage[[Ref]:[Ref]],0),MATCH($D$7,Inputs!$C$158:$BA$158,0))),0)+\n(INDEX(OP_TotalRates_RES_1[[Ausnet]:[United Energy]],MATCH(\"Single rate\",OP_TotalRates_RES_1[[Rate name]:[Rate name]],0),MATCH(F$10,OP_TotalRates_RES_1[[#Headers],[Ausnet]:[United Energy]],0))*\nINDEX(Input_Usage[],MATCH($D12&\" - Single rate\",Input_Usage[[Ref]:[Ref]],0),MATCH($D$7,Inputs!$C$158:$BA$158,0))),0),0,1)","v":0},{"$f":"IF(G12=\nROUNDUP(\n(INDEX(OP_TotalRates_RES_1[[Ausnet]:[United Energy]],MATCH(\"Anytime - supply\",OP_TotalRates_RES_1[[Rate name]:[Rate name]],0),MATCH(G$10,OP_TotalRates_RES_1[[#Headers],[Ausnet]:[United Energy]],0))*DiY)+\n\n(INDEX(OP_TotalRates_RES_1[[Ausnet]:[United Energy]],MATCH(\"Block 1\",OP_TotalRates_RES_1[[Rate name]:[Rate name]],0),MATCH(G$10,OP_TotalRates_RES_1[[#Headers],[Ausnet]:[United Energy]],0))*\nINDEX(Input_Usage[],MATCH($D12&\" - Block 1\",Input_Usage[[Ref]:[Ref]],0),MATCH($D$7,Inputs!$C$158:$BA$158,0)))+\nIFERROR((INDEX(OP_TotalRates_RES_1[[Ausnet]:[United Energy]],MATCH(\"Balance\",OP_TotalRates_RES_1[[Rate name]:[Rate name]],0),MATCH(G$10,OP_TotalRates_RES_1[[#Headers],[Ausnet]:[United Energy]],0))*\nINDEX(Input_Usage[],MATCH($D12&\" - Balance\",Input_Usage[[Ref]:[Ref]],0),MATCH($D$7,Inputs!$C$158:$BA$158,0))),0)+\n(INDEX(OP_TotalRates_RES_1[[Ausnet]:[United Energy]],MATCH(\"Single rate\",OP_TotalRates_RES_1[[Rate name]:[Rate name]],0),MATCH(G$10,OP_TotalRates_RES_1[[#Headers],[Ausnet]:[United Energy]],0))*\nINDEX(Input_Usage[],MATCH($D12&\" - Single rate\",Input_Usage[[Ref]:[Ref]],0),MATCH($D$7,Inputs!$C$158:$BA$158,0))),0),0,1)","v":0},{"$f":"IF(H12=\nROUNDUP(\n(INDEX(OP_TotalRates_RES_1[[Ausnet]:[United Energy]],MATCH(\"Anytime - supply\",OP_TotalRates_RES_1[[Rate name]:[Rate name]],0),MATCH(H$10,OP_TotalRates_RES_1[[#Headers],[Ausnet]:[United Energy]],0))*DiY)+\n\n(INDEX(OP_TotalRates_RES_1[[Ausnet]:[United Energy]],MATCH(\"Block 1\",OP_TotalRates_RES_1[[Rate name]:[Rate name]],0),MATCH(H$10,OP_TotalRates_RES_1[[#Headers],[Ausnet]:[United Energy]],0))*\nINDEX(Input_Usage[],MATCH($D12&\" - Block 1\",Input_Usage[[Ref]:[Ref]],0),MATCH($D$7,Inputs!$C$158:$BA$158,0)))+\nIFERROR((INDEX(OP_TotalRates_RES_1[[Ausnet]:[United Energy]],MATCH(\"Balance\",OP_TotalRates_RES_1[[Rate name]:[Rate name]],0),MATCH(H$10,OP_TotalRates_RES_1[[#Headers],[Ausnet]:[United Energy]],0))*\nINDEX(Input_Usage[],MATCH($D12&\" - Balance\",Input_Usage[[Ref]:[Ref]],0),MATCH($D$7,Inputs!$C$158:$BA$158,0))),0)+\n(INDEX(OP_TotalRates_RES_1[[Ausnet]:[United Energy]],MATCH(\"Single rate\",OP_TotalRates_RES_1[[Rate name]:[Rate name]],0),MATCH(H$10,OP_TotalRates_RES_1[[#Headers],[Ausnet]:[United Energy]],0))*\nINDEX(Input_Usage[],MATCH($D12&\" - Single rate\",Input_Usage[[Ref]:[Ref]],0),MATCH($D$7,Inputs!$C$158:$BA$158,0))),0),0,1)","v":0},{"$f":"IF(I12=\nROUNDUP(\n(INDEX(OP_TotalRates_RES_1[[Ausnet]:[United Energy]],MATCH(\"Anytime - supply\",OP_TotalRates_RES_1[[Rate name]:[Rate name]],0),MATCH(I$10,OP_TotalRates_RES_1[[#Headers],[Ausnet]:[United Energy]],0))*DiY)+\n\n(INDEX(OP_TotalRates_RES_1[[Ausnet]:[United Energy]],MATCH(\"Block 1\",OP_TotalRates_RES_1[[Rate name]:[Rate name]],0),MATCH(I$10,OP_TotalRates_RES_1[[#Headers],[Ausnet]:[United Energy]],0))*\nINDEX(Input_Usage[],MATCH($D12&\" - Block 1\",Input_Usage[[Ref]:[Ref]],0),MATCH($D$7,Inputs!$C$158:$BA$158,0)))+\nIFERROR((INDEX(OP_TotalRates_RES_1[[Ausnet]:[United Energy]],MATCH(\"Balance\",OP_TotalRates_RES_1[[Rate name]:[Rate name]],0),MATCH(I$10,OP_TotalRates_RES_1[[#Headers],[Ausnet]:[United Energy]],0))*\nINDEX(Input_Usage[],MATCH($D12&\" - Balance\",Input_Usage[[Ref]:[Ref]],0),MATCH($D$7,Inputs!$C$158:$BA$158,0))),0)+\n(INDEX(OP_TotalRates_RES_1[[Ausnet]:[United Energy]],MATCH(\"Single rate\",OP_TotalRates_RES_1[[Rate name]:[Rate name]],0),MATCH(I$10,OP_TotalRates_RES_1[[#Headers],[Ausnet]:[United Energy]],0))*\nINDEX(Input_Usage[],MATCH($D12&\" - Single rate\",Input_Usage[[Ref]:[Ref]],0),MATCH($D$7,Inputs!$C$158:$BA$158,0))),0),0,1)","v":0},null,null,null,{"$f":"IF(M12=\nROUNDUP(\n(INDEX(OP_TotalRates_SME_1[[Ausnet]:[United Energy]],MATCH(\"Anytime - supply\",OP_TotalRates_SME_1[[Rate name]:[Rate name]],0),MATCH(M$10,OP_TotalRates_SME_1[[#Headers],[Ausnet]:[United Energy]],0))*DiY)+\n\n(INDEX(OP_TotalRates_SME_1[[Ausnet]:[United Energy]],MATCH(\"Block 1\",OP_TotalRates_SME_1[[Rate name]:[Rate name]],0),MATCH(M$10,OP_TotalRates_SME_1[[#Headers],[Ausnet]:[United Energy]],0))*\nINDEX(Input_Usage[],MATCH($L12&\" - Block 1\",Input_Usage[[Ref]:[Ref]],0),MATCH($D$7,Inputs!$C$158:$BA$158,0)))+\nIFERROR((INDEX(OP_TotalRates_SME_1[[Ausnet]:[United Energy]],MATCH(\"Balance\",OP_TotalRates_SME_1[[Rate name]:[Rate name]],0),MATCH(M$10,OP_TotalRates_SME_1[[#Headers],[Ausnet]:[United Energy]],0))*\nINDEX(Input_Usage[],MATCH($L12&\" - Balance\",Input_Usage[[Ref]:[Ref]],0),MATCH($D$7,Inputs!$C$158:$BA$158,0))),0)+\n(INDEX(OP_TotalRates_SME_1[[Ausnet]:[United Energy]],MATCH(\"Single Rate\",OP_TotalRates_SME_1[[Rate name]:[Rate name]],0),MATCH(M$10,OP_TotalRates_SME_1[[#Headers],[Ausnet]:[United Energy]],0))*\nINDEX(Input_Usage[],MATCH($L12&\" - Single Rate\",Input_Usage[[Ref]:[Ref]],0),MATCH($D$7,Inputs!$C$158:$BA$158,0))),0),0,1)","v":0},{"$f":"IF(N12=\nROUNDUP(\n(INDEX(OP_TotalRates_SME_1[[Ausnet]:[United Energy]],MATCH(\"Anytime - supply\",OP_TotalRates_SME_1[[Rate name]:[Rate name]],0),MATCH(N$10,OP_TotalRates_SME_1[[#Headers],[Ausnet]:[United Energy]],0))*DiY)+\n\n(INDEX(OP_TotalRates_SME_1[[Ausnet]:[United Energy]],MATCH(\"Block 1\",OP_TotalRates_SME_1[[Rate name]:[Rate name]],0),MATCH(N$10,OP_TotalRates_SME_1[[#Headers],[Ausnet]:[United Energy]],0))*\nINDEX(Input_Usage[],MATCH($L12&\" - Block 1\",Input_Usage[[Ref]:[Ref]],0),MATCH($D$7,Inputs!$C$158:$BA$158,0)))+\nIFERROR((INDEX(OP_TotalRates_SME_1[[Ausnet]:[United Energy]],MATCH(\"Balance\",OP_TotalRates_SME_1[[Rate name]:[Rate name]],0),MATCH(N$10,OP_TotalRates_SME_1[[#Headers],[Ausnet]:[United Energy]],0))*\nINDEX(Input_Usage[],MATCH($L12&\" - Balance\",Input_Usage[[Ref]:[Ref]],0),MATCH($D$7,Inputs!$C$158:$BA$158,0))),0)+\n(INDEX(OP_TotalRates_SME_1[[Ausnet]:[United Energy]],MATCH(\"Single Rate\",OP_TotalRates_SME_1[[Rate name]:[Rate name]],0),MATCH(N$10,OP_TotalRates_SME_1[[#Headers],[Ausnet]:[United Energy]],0))*\nINDEX(Input_Usage[],MATCH($L12&\" - Single Rate\",Input_Usage[[Ref]:[Ref]],0),MATCH($D$7,Inputs!$C$158:$BA$158,0))),0),0,1)","v":0},{"$f":"IF(O12=\nROUNDUP(\n(INDEX(OP_TotalRates_SME_1[[Ausnet]:[United Energy]],MATCH(\"Anytime - supply\",OP_TotalRates_SME_1[[Rate name]:[Rate name]],0),MATCH(O$10,OP_TotalRates_SME_1[[#Headers],[Ausnet]:[United Energy]],0))*DiY)+\n\n(INDEX(OP_TotalRates_SME_1[[Ausnet]:[United Energy]],MATCH(\"Block 1\",OP_TotalRates_SME_1[[Rate name]:[Rate name]],0),MATCH(O$10,OP_TotalRates_SME_1[[#Headers],[Ausnet]:[United Energy]],0))*\nINDEX(Input_Usage[],MATCH($L12&\" - Block 1\",Input_Usage[[Ref]:[Ref]],0),MATCH($D$7,Inputs!$C$158:$BA$158,0)))+\nIFERROR((INDEX(OP_TotalRates_SME_1[[Ausnet]:[United Energy]],MATCH(\"Balance\",OP_TotalRates_SME_1[[Rate name]:[Rate name]],0),MATCH(O$10,OP_TotalRates_SME_1[[#Headers],[Ausnet]:[United Energy]],0))*\nINDEX(Input_Usage[],MATCH($L12&\" - Balance\",Input_Usage[[Ref]:[Ref]],0),MATCH($D$7,Inputs!$C$158:$BA$158,0))),0)+\n(INDEX(OP_TotalRates_SME_1[[Ausnet]:[United Energy]],MATCH(\"Single Rate\",OP_TotalRates_SME_1[[Rate name]:[Rate name]],0),MATCH(O$10,OP_TotalRates_SME_1[[#Headers],[Ausnet]:[United Energy]],0))*\nINDEX(Input_Usage[],MATCH($L12&\" - Single Rate\",Input_Usage[[Ref]:[Ref]],0),MATCH($D$7,Inputs!$C$158:$BA$158,0))),0),0,1)","v":0},{"$f":"IF(P12=\nROUNDUP(\n(INDEX(OP_TotalRates_SME_1[[Ausnet]:[United Energy]],MATCH(\"Anytime - supply\",OP_TotalRates_SME_1[[Rate name]:[Rate name]],0),MATCH(P$10,OP_TotalRates_SME_1[[#Headers],[Ausnet]:[United Energy]],0))*DiY)+\n\n(INDEX(OP_TotalRates_SME_1[[Ausnet]:[United Energy]],MATCH(\"Block 1\",OP_TotalRates_SME_1[[Rate name]:[Rate name]],0),MATCH(P$10,OP_TotalRates_SME_1[[#Headers],[Ausnet]:[United Energy]],0))*\nINDEX(Input_Usage[],MATCH($L12&\" - Block 1\",Input_Usage[[Ref]:[Ref]],0),MATCH($D$7,Inputs!$C$158:$BA$158,0)))+\nIFERROR((INDEX(OP_TotalRates_SME_1[[Ausnet]:[United Energy]],MATCH(\"Balance\",OP_TotalRates_SME_1[[Rate name]:[Rate name]],0),MATCH(P$10,OP_TotalRates_SME_1[[#Headers],[Ausnet]:[United Energy]],0))*\nINDEX(Input_Usage[],MATCH($L12&\" - Balance\",Input_Usage[[Ref]:[Ref]],0),MATCH($D$7,Inputs!$C$158:$BA$158,0))),0)+\n(INDEX(OP_TotalRates_SME_1[[Ausnet]:[United Energy]],MATCH(\"Single Rate\",OP_TotalRates_SME_1[[Rate name]:[Rate name]],0),MATCH(P$10,OP_TotalRates_SME_1[[#Headers],[Ausnet]:[United Energy]],0))*\nINDEX(Input_Usage[],MATCH($L12&\" - Single Rate\",Input_Usage[[Ref]:[Ref]],0),MATCH($D$7,Inputs!$C$158:$BA$158,0))),0),0,1)","v":0},{"$f":"IF(Q12=\nROUNDUP(\n(INDEX(OP_TotalRates_SME_1[[Ausnet]:[United Energy]],MATCH(\"Anytime - supply\",OP_TotalRates_SME_1[[Rate name]:[Rate name]],0),MATCH(Q$10,OP_TotalRates_SME_1[[#Headers],[Ausnet]:[United Energy]],0))*DiY)+\n\n(INDEX(OP_TotalRates_SME_1[[Ausnet]:[United Energy]],MATCH(\"Block 1\",OP_TotalRates_SME_1[[Rate name]:[Rate name]],0),MATCH(Q$10,OP_TotalRates_SME_1[[#Headers],[Ausnet]:[United Energy]],0))*\nINDEX(Input_Usage[],MATCH($L12&\" - Block 1\",Input_Usage[[Ref]:[Ref]],0),MATCH($D$7,Inputs!$C$158:$BA$158,0)))+\nIFERROR((INDEX(OP_TotalRates_SME_1[[Ausnet]:[United Energy]],MATCH(\"Balance\",OP_TotalRates_SME_1[[Rate name]:[Rate name]],0),MATCH(Q$10,OP_TotalRates_SME_1[[#Headers],[Ausnet]:[United Energy]],0))*\nINDEX(Input_Usage[],MATCH($L12&\" - Balance\",Input_Usage[[Ref]:[Ref]],0),MATCH($D$7,Inputs!$C$158:$BA$158,0))),0)+\n(INDEX(OP_TotalRates_SME_1[[Ausnet]:[United Energy]],MATCH(\"Single Rate\",OP_TotalRates_SME_1[[Rate name]:[Rate name]],0),MATCH(Q$10,OP_TotalRates_SME_1[[#Headers],[Ausnet]:[United Energy]],0))*\nINDEX(Input_Usage[],MATCH($L12&\" - Single Rate\",Input_Usage[[Ref]:[Ref]],0),MATCH($D$7,Inputs!$C$158:$BA$158,0))),0),0,1)","v":0}]
[null,null,null,null,{"$f":"IF(E13=\nROUNDUP(\n(INDEX(OP_TotalRates_RES_1[[Ausnet]:[United Energy]],MATCH(\"Anytime - supply\",OP_TotalRates_RES_1[[Rate name]:[Rate name]],0),MATCH(E$10,OP_TotalRates_RES_1[[#Headers],[Ausnet]:[United Energy]],0))*DiY)+\n\n(INDEX(OP_TotalRates_RES_1[[Ausnet]:[United Energy]],MATCH(\"Block 1\",OP_TotalRates_RES_1[[Rate name]:[Rate name]],0),MATCH(E$10,OP_TotalRates_RES_1[[#Headers],[Ausnet]:[United Energy]],0))*\nINDEX(Input_Usage[],MATCH($D13&\" - Block 1\",Input_Usage[[Ref]:[Ref]],0),MATCH($D$7,Inputs!$C$158:$BA$158,0)))+\nIFERROR((INDEX(OP_TotalRates_RES_1[[Ausnet]:[United Energy]],MATCH(\"Balance\",OP_TotalRates_RES_1[[Rate name]:[Rate name]],0),MATCH(E$10,OP_TotalRates_RES_1[[#Headers],[Ausnet]:[United Energy]],0))*\nINDEX(Input_Usage[],MATCH($D13&\" - Balance\",Input_Usage[[Ref]:[Ref]],0),MATCH($D$7,Inputs!$C$158:$BA$158,0))),0)+\n(INDEX(OP_TotalRates_RES_1[[Ausnet]:[United Energy]],MATCH(\"Single rate\",OP_TotalRates_RES_1[[Rate name]:[Rate name]],0),MATCH(E$10,OP_TotalRates_RES_1[[#Headers],[Ausnet]:[United Energy]],0))*\nINDEX(Input_Usage[],MATCH($D13&\" - Single rate\",Input_Usage[[Ref]:[Ref]],0),MATCH($D$7,Inputs!$C$158:$BA$158,0))),0),0,1)","v":0},{"$f":"IF(F13=\nROUNDUP(\n(INDEX(OP_TotalRates_RES_1[[Ausnet]:[United Energy]],MATCH(\"Anytime - supply\",OP_TotalRates_RES_1[[Rate name]:[Rate name]],0),MATCH(F$10,OP_TotalRates_RES_1[[#Headers],[Ausnet]:[United Energy]],0))*DiY)+\n\n(INDEX(OP_TotalRates_RES_1[[Ausnet]:[United Energy]],MATCH(\"Block 1\",OP_TotalRates_RES_1[[Rate name]:[Rate name]],0),MATCH(F$10,OP_TotalRates_RES_1[[#Headers],[Ausnet]:[United Energy]],0))*\nINDEX(Input_Usage[],MATCH($D13&\" - Block 1\",Input_Usage[[Ref]:[Ref]],0),MATCH($D$7,Inputs!$C$158:$BA$158,0)))+\nIFERROR((INDEX(OP_TotalRates_RES_1[[Ausnet]:[United Energy]],MATCH(\"Balance\",OP_TotalRates_RES_1[[Rate name]:[Rate name]],0),MATCH(F$10,OP_TotalRates_RES_1[[#Headers],[Ausnet]:[United Energy]],0))*\nINDEX(Input_Usage[],MATCH($D13&\" - Balance\",Input_Usage[[Ref]:[Ref]],0),MATCH($D$7,Inputs!$C$158:$BA$158,0))),0)+\n(INDEX(OP_TotalRates_RES_1[[Ausnet]:[United Energy]],MATCH(\"Single rate\",OP_TotalRates_RES_1[[Rate name]:[Rate name]],0),MATCH(F$10,OP_TotalRates_RES_1[[#Headers],[Ausnet]:[United Energy]],0))*\nINDEX(Input_Usage[],MATCH($D13&\" - Single rate\",Input_Usage[[Ref]:[Ref]],0),MATCH($D$7,Inputs!$C$158:$BA$158,0))),0),0,1)","v":0},{"$f":"IF(G13=\nROUNDUP(\n(INDEX(OP_TotalRates_RES_1[[Ausnet]:[United Energy]],MATCH(\"Anytime - supply\",OP_TotalRates_RES_1[[Rate name]:[Rate name]],0),MATCH(G$10,OP_TotalRates_RES_1[[#Headers],[Ausnet]:[United Energy]],0))*DiY)+\n\n(INDEX(OP_TotalRates_RES_1[[Ausnet]:[United Energy]],MATCH(\"Block 1\",OP_TotalRates_RES_1[[Rate name]:[Rate name]],0),MATCH(G$10,OP_TotalRates_RES_1[[#Headers],[Ausnet]:[United Energy]],0))*\nINDEX(Input_Usage[],MATCH($D13&\" - Block 1\",Input_Usage[[Ref]:[Ref]],0),MATCH($D$7,Inputs!$C$158:$BA$158,0)))+\nIFERROR((INDEX(OP_TotalRates_RES_1[[Ausnet]:[United Energy]],MATCH(\"Balance\",OP_TotalRates_RES_1[[Rate name]:[Rate name]],0),MATCH(G$10,OP_TotalRates_RES_1[[#Headers],[Ausnet]:[United Energy]],0))*\nINDEX(Input_Usage[],MATCH($D13&\" - Balance\",Input_Usage[[Ref]:[Ref]],0),MATCH($D$7,Inputs!$C$158:$BA$158,0))),0)+\n(INDEX(OP_TotalRates_RES_1[[Ausnet]:[United Energy]],MATCH(\"Single rate\",OP_TotalRates_RES_1[[Rate name]:[Rate name]],0),MATCH(G$10,OP_TotalRates_RES_1[[#Headers],[Ausnet]:[United Energy]],0))*\nINDEX(Input_Usage[],MATCH($D13&\" - Single rate\",Input_Usage[[Ref]:[Ref]],0),MATCH($D$7,Inputs!$C$158:$BA$158,0))),0),0,1)","v":0},{"$f":"IF(H13=\nROUNDUP(\n(INDEX(OP_TotalRates_RES_1[[Ausnet]:[United Energy]],MATCH(\"Anytime - supply\",OP_TotalRates_RES_1[[Rate name]:[Rate name]],0),MATCH(H$10,OP_TotalRates_RES_1[[#Headers],[Ausnet]:[United Energy]],0))*DiY)+\n\n(INDEX(OP_TotalRates_RES_1[[Ausnet]:[United Energy]],MATCH(\"Block 1\",OP_TotalRates_RES_1[[Rate name]:[Rate name]],0),MATCH(H$10,OP_TotalRates_RES_1[[#Headers],[Ausnet]:[United Energy]],0))*\nINDEX(Input_Usage[],MATCH($D13&\" - Block 1\",Input_Usage[[Ref]:[Ref]],0),MATCH($D$7,Inputs!$C$158:$BA$158,0)))+\nIFERROR((INDEX(OP_TotalRates_RES_1[[Ausnet]:[United Energy]],MATCH(\"Balance\",OP_TotalRates_RES_1[[Rate name]:[Rate name]],0),MATCH(H$10,OP_TotalRates_RES_1[[#Headers],[Ausnet]:[United Energy]],0))*\nINDEX(Input_Usage[],MATCH($D13&\" - Balance\",Input_Usage[[Ref]:[Ref]],0),MATCH($D$7,Inputs!$C$158:$BA$158,0))),0)+\n(INDEX(OP_TotalRates_RES_1[[Ausnet]:[United Energy]],MATCH(\"Single rate\",OP_TotalRates_RES_1[[Rate name]:[Rate name]],0),MATCH(H$10,OP_TotalRates_RES_1[[#Headers],[Ausnet]:[United Energy]],0))*\nINDEX(Input_Usage[],MATCH($D13&\" - Single rate\",Input_Usage[[Ref]:[Ref]],0),MATCH($D$7,Inputs!$C$158:$BA$158,0))),0),0,1)","v":0},{"$f":"IF(I13=\nROUNDUP(\n(INDEX(OP_TotalRates_RES_1[[Ausnet]:[United Energy]],MATCH(\"Anytime - supply\",OP_TotalRates_RES_1[[Rate name]:[Rate name]],0),MATCH(I$10,OP_TotalRates_RES_1[[#Headers],[Ausnet]:[United Energy]],0))*DiY)+\n\n(INDEX(OP_TotalRates_RES_1[[Ausnet]:[United Energy]],MATCH(\"Block 1\",OP_TotalRates_RES_1[[Rate name]:[Rate name]],0),MATCH(I$10,OP_TotalRates_RES_1[[#Headers],[Ausnet]:[United Energy]],0))*\nINDEX(Input_Usage[],MATCH($D13&\" - Block 1\",Input_Usage[[Ref]:[Ref]],0),MATCH($D$7,Inputs!$C$158:$BA$158,0)))+\nIFERROR((INDEX(OP_TotalRates_RES_1[[Ausnet]:[United Energy]],MATCH(\"Balance\",OP_TotalRates_RES_1[[Rate name]:[Rate name]],0),MATCH(I$10,OP_TotalRates_RES_1[[#Headers],[Ausnet]:[United Energy]],0))*\nINDEX(Input_Usage[],MATCH($D13&\" - Balance\",Input_Usage[[Ref]:[Ref]],0),MATCH($D$7,Inputs!$C$158:$BA$158,0))),0)+\n(INDEX(OP_TotalRates_RES_1[[Ausnet]:[United Energy]],MATCH(\"Single rate\",OP_TotalRates_RES_1[[Rate name]:[Rate name]],0),MATCH(I$10,OP_TotalRates_RES_1[[#Headers],[Ausnet]:[United Energy]],0))*\nINDEX(Input_Usage[],MATCH($D13&\" - Single rate\",Input_Usage[[Ref]:[Ref]],0),MATCH($D$7,Inputs!$C$158:$BA$158,0))),0),0,1)","v":0},null,null,null,{"$f":"IF(M13=\nROUNDUP(\n(INDEX(OP_TotalRates_SME_1[[Ausnet]:[United Energy]],MATCH(\"Anytime - supply\",OP_TotalRates_SME_1[[Rate name]:[Rate name]],0),MATCH(M$10,OP_TotalRates_SME_1[[#Headers],[Ausnet]:[United Energy]],0))*DiY)+\n\n(INDEX(OP_TotalRates_SME_1[[Ausnet]:[United Energy]],MATCH(\"Block 1\",OP_TotalRates_SME_1[[Rate name]:[Rate name]],0),MATCH(M$10,OP_TotalRates_SME_1[[#Headers],[Ausnet]:[United Energy]],0))*\nINDEX(Input_Usage[],MATCH($L13&\" - Block 1\",Input_Usage[[Ref]:[Ref]],0),MATCH($D$7,Inputs!$C$158:$BA$158,0)))+\nIFERROR((INDEX(OP_TotalRates_SME_1[[Ausnet]:[United Energy]],MATCH(\"Balance\",OP_TotalRates_SME_1[[Rate name]:[Rate name]],0),MATCH(M$10,OP_TotalRates_SME_1[[#Headers],[Ausnet]:[United Energy]],0))*\nINDEX(Input_Usage[],MATCH($L13&\" - Balance\",Input_Usage[[Ref]:[Ref]],0),MATCH($D$7,Inputs!$C$158:$BA$158,0))),0)+\n(INDEX(OP_TotalRates_SME_1[[Ausnet]:[United Energy]],MATCH(\"Single Rate\",OP_TotalRates_SME_1[[Rate name]:[Rate name]],0),MATCH(M$10,OP_TotalRates_SME_1[[#Headers],[Ausnet]:[United Energy]],0))*\nINDEX(Input_Usage[],MATCH($L13&\" - Single Rate\",Input_Usage[[Ref]:[Ref]],0),MATCH($D$7,Inputs!$C$158:$BA$158,0))),0),0,1)","v":0},{"$f":"IF(N13=\nROUNDUP(\n(INDEX(OP_TotalRates_SME_1[[Ausnet]:[United Energy]],MATCH(\"Anytime - supply\",OP_TotalRates_SME_1[[Rate name]:[Rate name]],0),MATCH(N$10,OP_TotalRates_SME_1[[#Headers],[Ausnet]:[United Energy]],0))*DiY)+\n\n(INDEX(OP_TotalRates_SME_1[[Ausnet]:[United Energy]],MATCH(\"Block 1\",OP_TotalRates_SME_1[[Rate name]:[Rate name]],0),MATCH(N$10,OP_TotalRates_SME_1[[#Headers],[Ausnet]:[United Energy]],0))*\nINDEX(Input_Usage[],MATCH($L13&\" - Block 1\",Input_Usage[[Ref]:[Ref]],0),MATCH($D$7,Inputs!$C$158:$BA$158,0)))+\nIFERROR((INDEX(OP_TotalRates_SME_1[[Ausnet]:[United Energy]],MATCH(\"Balance\",OP_TotalRates_SME_1[[Rate name]:[Rate name]],0),MATCH(N$10,OP_TotalRates_SME_1[[#Headers],[Ausnet]:[United Energy]],0))*\nINDEX(Input_Usage[],MATCH($L13&\" - Balance\",Input_Usage[[Ref]:[Ref]],0),MATCH($D$7,Inputs!$C$158:$BA$158,0))),0)+\n(INDEX(OP_TotalRates_SME_1[[Ausnet]:[United Energy]],MATCH(\"Single Rate\",OP_TotalRates_SME_1[[Rate name]:[Rate name]],0),MATCH(N$10,OP_TotalRates_SME_1[[#Headers],[Ausnet]:[United Energy]],0))*\nINDEX(Input_Usage[],MATCH($L13&\" - Single Rate\",Input_Usage[[Ref]:[Ref]],0),MATCH($D$7,Inputs!$C$158:$BA$158,0))),0),0,1)","v":0},{"$f":"IF(O13=\nROUNDUP(\n(INDEX(OP_TotalRates_SME_1[[Ausnet]:[United Energy]],MATCH(\"Anytime - supply\",OP_TotalRates_SME_1[[Rate name]:[Rate name]],0),MATCH(O$10,OP_TotalRates_SME_1[[#Headers],[Ausnet]:[United Energy]],0))*DiY)+\n\n(INDEX(OP_TotalRates_SME_1[[Ausnet]:[United Energy]],MATCH(\"Block 1\",OP_TotalRates_SME_1[[Rate name]:[Rate name]],0),MATCH(O$10,OP_TotalRates_SME_1[[#Headers],[Ausnet]:[United Energy]],0))*\nINDEX(Input_Usage[],MATCH($L13&\" - Block 1\",Input_Usage[[Ref]:[Ref]],0),MATCH($D$7,Inputs!$C$158:$BA$158,0)))+\nIFERROR((INDEX(OP_TotalRates_SME_1[[Ausnet]:[United Energy]],MATCH(\"Balance\",OP_TotalRates_SME_1[[Rate name]:[Rate name]],0),MATCH(O$10,OP_TotalRates_SME_1[[#Headers],[Ausnet]:[United Energy]],0))*\nINDEX(Input_Usage[],MATCH($L13&\" - Balance\",Input_Usage[[Ref]:[Ref]],0),MATCH($D$7,Inputs!$C$158:$BA$158,0))),0)+\n(INDEX(OP_TotalRates_SME_1[[Ausnet]:[United Energy]],MATCH(\"Single Rate\",OP_TotalRates_SME_1[[Rate name]:[Rate name]],0),MATCH(O$10,OP_TotalRates_SME_1[[#Headers],[Ausnet]:[United Energy]],0))*\nINDEX(Input_Usage[],MATCH($L13&\" - Single Rate\",Input_Usage[[Ref]:[Ref]],0),MATCH($D$7,Inputs!$C$158:$BA$158,0))),0),0,1)","v":0},{"$f":"IF(P13=\nROUNDUP(\n(INDEX(OP_TotalRates_SME_1[[Ausnet]:[United Energy]],MATCH(\"Anytime - supply\",OP_TotalRates_SME_1[[Rate name]:[Rate name]],0),MATCH(P$10,OP_TotalRates_SME_1[[#Headers],[Ausnet]:[United Energy]],0))*DiY)+\n\n(INDEX(OP_TotalRates_SME_1[[Ausnet]:[United Energy]],MATCH(\"Block 1\",OP_TotalRates_SME_1[[Rate name]:[Rate name]],0),MATCH(P$10,OP_TotalRates_SME_1[[#Headers],[Ausnet]:[United Energy]],0))*\nINDEX(Input_Usage[],MATCH($L13&\" - Block 1\",Input_Usage[[Ref]:[Ref]],0),MATCH($D$7,Inputs!$C$158:$BA$158,0)))+\nIFERROR((INDEX(OP_TotalRates_SME_1[[Ausnet]:[United Energy]],MATCH(\"Balance\",OP_TotalRates_SME_1[[Rate name]:[Rate name]],0),MATCH(P$10,OP_TotalRates_SME_1[[#Headers],[Ausnet]:[United Energy]],0))*\nINDEX(Input_Usage[],MATCH($L13&\" - Balance\",Input_Usage[[Ref]:[Ref]],0),MATCH($D$7,Inputs!$C$158:$BA$158,0))),0)+\n(INDEX(OP_TotalRates_SME_1[[Ausnet]:[United Energy]],MATCH(\"Single Rate\",OP_TotalRates_SME_1[[Rate name]:[Rate name]],0),MATCH(P$10,OP_TotalRates_SME_1[[#Headers],[Ausnet]:[United Energy]],0))*\nINDEX(Input_Usage[],MATCH($L13&\" - Single Rate\",Input_Usage[[Ref]:[Ref]],0),MATCH($D$7,Inputs!$C$158:$BA$158,0))),0),0,1)","v":0},{"$f":"IF(Q13=\nROUNDUP(\n(INDEX(OP_TotalRates_SME_1[[Ausnet]:[United Energy]],MATCH(\"Anytime - supply\",OP_TotalRates_SME_1[[Rate name]:[Rate name]],0),MATCH(Q$10,OP_TotalRates_SME_1[[#Headers],[Ausnet]:[United Energy]],0))*DiY)+\n\n(INDEX(OP_TotalRates_SME_1[[Ausnet]:[United Energy]],MATCH(\"Block 1\",OP_TotalRates_SME_1[[Rate name]:[Rate name]],0),MATCH(Q$10,OP_TotalRates_SME_1[[#Headers],[Ausnet]:[United Energy]],0))*\nINDEX(Input_Usage[],MATCH($L13&\" - Block 1\",Input_Usage[[Ref]:[Ref]],0),MATCH($D$7,Inputs!$C$158:$BA$158,0)))+\nIFERROR((INDEX(OP_TotalRates_SME_1[[Ausnet]:[United Energy]],MATCH(\"Balance\",OP_TotalRates_SME_1[[Rate name]:[Rate name]],0),MATCH(Q$10,OP_TotalRates_SME_1[[#Headers],[Ausnet]:[United Energy]],0))*\nINDEX(Input_Usage[],MATCH($L13&\" - Balance\",Input_Usage[[Ref]:[Ref]],0),MATCH($D$7,Inputs!$C$158:$BA$158,0))),0)+\n(INDEX(OP_TotalRates_SME_1[[Ausnet]:[United Energy]],MATCH(\"Single Rate\",OP_TotalRates_SME_1[[Rate name]:[Rate name]],0),MATCH(Q$10,OP_TotalRates_SME_1[[#Headers],[Ausnet]:[United Energy]],0))*\nINDEX(Input_Usage[],MATCH($L13&\" - Single Rate\",Input_Usage[[Ref]:[Ref]],0),MATCH($D$7,Inputs!$C$158:$BA$158,0))),0),0,1)","v":0}]
[]
["Section/Item notes (where necessary)",{"$f":"MAX(B$3:B18)+0.01","v":6.02},{"$f":"\"CMAB amounts - \"&Calc_Rates!$D$279","v":"CMAB amounts - VDO 2024-25 - Final"}]
[]
[null,null,"VDO decision",{"$f":"Calc_Rates!$D$279","v":"VDO 2024-25 - Final"}]
[]
[null,null,"Residential",null,null,null,null,null,null,null,"Small business"]
[null,null,"Customer type","Usage profile","Ausnet","Citipower","Jemena","Powercor","United Energy",null,"Customer type","Usage profile","Ausnet","Citipower","Jemena","Powercor","United Energy"]
[null,null,"Residential",{"$f":"D11","v":"Residential - small"},{"$f":"IFERROR(IF(ISNUMBER(MATCH($D$21,'Lookup refs'!$Q$8:$Q$17,0)),\nROUNDUP(\n(INDEX(OP_TotalRates_RES_2[[Ausnet]:[United Energy]],MATCH(\"TOU - supply\",OP_TotalRates_RES_2[[Rate name]:[Rate name]],0),MATCH(E$10,OP_TotalRates_RES_2[[#Headers],[Ausnet]:[United Energy]],0))*DiY)+\n\n(INDEX(OP_TotalRates_RES_2[[Ausnet]:[United Energy]],MATCH(\"Peak\",OP_TotalRates_RES_2[[Rate name]:[Rate name]],0),MATCH(E$10,OP_TotalRates_RES_2[[#Headers],[Ausnet]:[United Energy]],0))*\nINDEX(Input_Usage[],MATCH($D25&\" - Peak\",Input_Usage[[Ref]:[Ref]],0),MATCH($D$7,Inputs!$C$158:$BA$158,0)))+\nIFERROR((INDEX(OP_TotalRates_RES_2[[Ausnet]:[United Energy]],MATCH(\"TOU - Shoulder\",OP_TotalRates_RES_2[[Rate name]:[Rate name]],0),MATCH(E$10,OP_TotalRates_RES_2[[#Headers],[Ausnet]:[United Energy]],0))*\nINDEX(Input_Usage[],MATCH($D25&\" - Shoulder\",Input_Usage[[Ref]:[Ref]],0),MATCH($D$7,Inputs!$C$158:$BA$158,0))),0)+\n(INDEX(OP_TotalRates_RES_2[[Ausnet]:[United Energy]],MATCH(\"Off peak\",OP_TotalRates_RES_2[[Rate name]:[Rate name]],0),MATCH(E$10,OP_TotalRates_RES_2[[#Headers],[Ausnet]:[United Energy]],0))*\nINDEX(Input_Usage[],MATCH($D25&\" - Off peak\",Input_Usage[[Ref]:[Ref]],0),MATCH($D$7,Inputs!$C$158:$BA$158,0))),0),\nROUNDUP(\n(INDEX(OP_TotalRates_RES_2[[Ausnet]:[United Energy]],MATCH(\"Anytime - supply\",OP_TotalRates_RES_2[[Rate name]:[Rate name]],0),MATCH(E$10,OP_TotalRates_RES_2[[#Headers],[Ausnet]:[United Energy]],0))*DiY)+\n\n(INDEX(OP_TotalRates_RES_2[[Ausnet]:[United Energy]],MATCH(\"Block 1\",OP_TotalRates_RES_2[[Rate name]:[Rate name]],0),MATCH(E$10,OP_TotalRates_RES_2[[#Headers],[Ausnet]:[United Energy]],0))*\nINDEX(Input_Usage[],MATCH($D25&\" - Block 1\",Input_Usage[[Ref]:[Ref]],0),MATCH($D$7,Inputs!$C$158:$BA$158,0)))+\nIFERROR((INDEX(OP_TotalRates_RES_2[[Ausnet]:[United Energy]],MATCH(\"Balance\",OP_TotalRates_RES_2[[Rate name]:[Rate name]],0),MATCH(E$10,OP_TotalRates_RES_2[[#Headers],[Ausnet]:[United Energy]],0))*\nINDEX(Input_Usage[],MATCH($D25&\" - Balance\",Input_Usage[[Ref]:[Ref]],0),MATCH($D$7,Inputs!$C$158:$BA$158,0))),0)+\n(INDEX(OP_TotalRates_RES_2[[Ausnet]:[United Energy]],MATCH(\"Single rate\",OP_TotalRates_RES_2[[Rate name]:[Rate name]],0),MATCH(E$10,OP_TotalRates_RES_2[[#Headers],[Ausnet]:[United Energy]],0))*\nINDEX(Input_Usage[],MATCH($D25&\" - Single rate\",Input_Usage[[Ref]:[Ref]],0),MATCH($D$7,Inputs!$C$158:$BA$158,0))),0)),\"-\")","v":1136},{"$f":"IFERROR(IF(ISNUMBER(MATCH($D$21,'Lookup refs'!$Q$8:$Q$17,0)),\nROUNDUP(\n(INDEX(OP_TotalRates_RES_2[[Ausnet]:[United Energy]],MATCH(\"TOU - supply\",OP_TotalRates_RES_2[[Rate name]:[Rate name]],0),MATCH(F$10,OP_TotalRates_RES_2[[#Headers],[Ausnet]:[United Energy]],0))*DiY)+\n\n(INDEX(OP_TotalRates_RES_2[[Ausnet]:[United Energy]],MATCH(\"Peak\",OP_TotalRates_RES_2[[Rate name]:[Rate name]],0),MATCH(F$10,OP_TotalRates_RES_2[[#Headers],[Ausnet]:[United Energy]],0))*\nINDEX(Input_Usage[],MATCH($D25&\" - Peak\",Input_Usage[[Ref]:[Ref]],0),MATCH($D$7,Inputs!$C$158:$BA$158,0)))+\nIFERROR((INDEX(OP_TotalRates_RES_2[[Ausnet]:[United Energy]],MATCH(\"TOU - Shoulder\",OP_TotalRates_RES_2[[Rate name]:[Rate name]],0),MATCH(F$10,OP_TotalRates_RES_2[[#Headers],[Ausnet]:[United Energy]],0))*\nINDEX(Input_Usage[],MATCH($D25&\" - Shoulder\",Input_Usage[[Ref]:[Ref]],0),MATCH($D$7,Inputs!$C$158:$BA$158,0))),0)+\n(INDEX(OP_TotalRates_RES_2[[Ausnet]:[United Energy]],MATCH(\"Off peak\",OP_TotalRates_RES_2[[Rate name]:[Rate name]],0),MATCH(F$10,OP_TotalRates_RES_2[[#Headers],[Ausnet]:[United Energy]],0))*\nINDEX(Input_Usage[],MATCH($D25&\" - Off peak\",Input_Usage[[Ref]:[Ref]],0),MATCH($D$7,Inputs!$C$158:$BA$158,0))),0),\nROUNDUP(\n(INDEX(OP_TotalRates_RES_2[[Ausnet]:[United Energy]],MATCH(\"Anytime - supply\",OP_TotalRates_RES_2[[Rate name]:[Rate name]],0),MATCH(F$10,OP_TotalRates_RES_2[[#Headers],[Ausnet]:[United Energy]],0))*DiY)+\n\n(INDEX(OP_TotalRates_RES_2[[Ausnet]:[United Energy]],MATCH(\"Block 1\",OP_TotalRates_RES_2[[Rate name]:[Rate name]],0),MATCH(F$10,OP_TotalRates_RES_2[[#Headers],[Ausnet]:[United Energy]],0))*\nINDEX(Input_Usage[],MATCH($D25&\" - Block 1\",Input_Usage[[Ref]:[Ref]],0),MATCH($D$7,Inputs!$C$158:$BA$158,0)))+\nIFERROR((INDEX(OP_TotalRates_RES_2[[Ausnet]:[United Energy]],MATCH(\"Balance\",OP_TotalRates_RES_2[[Rate name]:[Rate name]],0),MATCH(F$10,OP_TotalRates_RES_2[[#Headers],[Ausnet]:[United Energy]],0))*\nINDEX(Input_Usage[],MATCH($D25&\" - Balance\",Input_Usage[[Ref]:[Ref]],0),MATCH($D$7,Inputs!$C$158:$BA$158,0))),0)+\n(INDEX(OP_TotalRates_RES_2[[Ausnet]:[United Energy]],MATCH(\"Single rate\",OP_TotalRates_RES_2[[Rate name]:[Rate name]],0),MATCH(F$10,OP_TotalRates_RES_2[[#Headers],[Ausnet]:[United Energy]],0))*\nINDEX(Input_Usage[],MATCH($D25&\" - Single rate\",Input_Usage[[Ref]:[Ref]],0),MATCH($D$7,Inputs!$C$158:$BA$158,0))),0)),\"-\")","v":934},{"$f":"IFERROR(IF(ISNUMBER(MATCH($D$21,'Lookup refs'!$Q$8:$Q$17,0)),\nROUNDUP(\n(INDEX(OP_TotalRates_RES_2[[Ausnet]:[United Energy]],MATCH(\"TOU - supply\",OP_TotalRates_RES_2[[Rate name]:[Rate name]],0),MATCH(G$10,OP_TotalRates_RES_2[[#Headers],[Ausnet]:[United Energy]],0))*DiY)+\n\n(INDEX(OP_TotalRates_RES_2[[Ausnet]:[United Energy]],MATCH(\"Peak\",OP_TotalRates_RES_2[[Rate name]:[Rate name]],0),MATCH(G$10,OP_TotalRates_RES_2[[#Headers],[Ausnet]:[United Energy]],0))*\nINDEX(Input_Usage[],MATCH($D25&\" - Peak\",Input_Usage[[Ref]:[Ref]],0),MATCH($D$7,Inputs!$C$158:$BA$158,0)))+\nIFERROR((INDEX(OP_TotalRates_RES_2[[Ausnet]:[United Energy]],MATCH(\"TOU - Shoulder\",OP_TotalRates_RES_2[[Rate name]:[Rate name]],0),MATCH(G$10,OP_TotalRates_RES_2[[#Headers],[Ausnet]:[United Energy]],0))*\nINDEX(Input_Usage[],MATCH($D25&\" - Shoulder\",Input_Usage[[Ref]:[Ref]],0),MATCH($D$7,Inputs!$C$158:$BA$158,0))),0)+\n(INDEX(OP_TotalRates_RES_2[[Ausnet]:[United Energy]],MATCH(\"Off peak\",OP_TotalRates_RES_2[[Rate name]:[Rate name]],0),MATCH(G$10,OP_TotalRates_RES_2[[#Headers],[Ausnet]:[United Energy]],0))*\nINDEX(Input_Usage[],MATCH($D25&\" - Off peak\",Input_Usage[[Ref]:[Ref]],0),MATCH($D$7,Inputs!$C$158:$BA$158,0))),0),\nROUNDUP(\n(INDEX(OP_TotalRates_RES_2[[Ausnet]:[United Energy]],MATCH(\"Anytime - supply\",OP_TotalRates_RES_2[[Rate name]:[Rate name]],0),MATCH(G$10,OP_TotalRates_RES_2[[#Headers],[Ausnet]:[United Energy]],0))*DiY)+\n\n(INDEX(OP_TotalRates_RES_2[[Ausnet]:[United Energy]],MATCH(\"Block 1\",OP_TotalRates_RES_2[[Rate name]:[Rate name]],0),MATCH(G$10,OP_TotalRates_RES_2[[#Headers],[Ausnet]:[United Energy]],0))*\nINDEX(Input_Usage[],MATCH($D25&\" - Block 1\",Input_Usage[[Ref]:[Ref]],0),MATCH($D$7,Inputs!$C$158:$BA$158,0)))+\nIFERROR((INDEX(OP_TotalRates_RES_2[[Ausnet]:[United Energy]],MATCH(\"Balance\",OP_TotalRates_RES_2[[Rate name]:[Rate name]],0),MATCH(G$10,OP_TotalRates_RES_2[[#Headers],[Ausnet]:[United Energy]],0))*\nINDEX(Input_Usage[],MATCH($D25&\" - Balance\",Input_Usage[[Ref]:[Ref]],0),MATCH($D$7,Inputs!$C$158:$BA$158,0))),0)+\n(INDEX(OP_TotalRates_RES_2[[Ausnet]:[United Energy]],MATCH(\"Single rate\",OP_TotalRates_RES_2[[Rate name]:[Rate name]],0),MATCH(G$10,OP_TotalRates_RES_2[[#Headers],[Ausnet]:[United Energy]],0))*\nINDEX(Input_Usage[],MATCH($D25&\" - Single rate\",Input_Usage[[Ref]:[Ref]],0),MATCH($D$7,Inputs!$C$158:$BA$158,0))),0)),\"-\")","v":1022},{"$f":"IFERROR(IF(ISNUMBER(MATCH($D$21,'Lookup refs'!$Q$8:$Q$17,0)),\nROUNDUP(\n(INDEX(OP_TotalRates_RES_2[[Ausnet]:[United Energy]],MATCH(\"TOU - supply\",OP_TotalRates_RES_2[[Rate name]:[Rate name]],0),MATCH(H$10,OP_TotalRates_RES_2[[#Headers],[Ausnet]:[United Energy]],0))*DiY)+\n\n(INDEX(OP_TotalRates_RES_2[[Ausnet]:[United Energy]],MATCH(\"Peak\",OP_TotalRates_RES_2[[Rate name]:[Rate name]],0),MATCH(H$10,OP_TotalRates_RES_2[[#Headers],[Ausnet]:[United Energy]],0))*\nINDEX(Input_Usage[],MATCH($D25&\" - Peak\",Input_Usage[[Ref]:[Ref]],0),MATCH($D$7,Inputs!$C$158:$BA$158,0)))+\nIFERROR((INDEX(OP_TotalRates_RES_2[[Ausnet]:[United Energy]],MATCH(\"TOU - Shoulder\",OP_TotalRates_RES_2[[Rate name]:[Rate name]],0),MATCH(H$10,OP_TotalRates_RES_2[[#Headers],[Ausnet]:[United Energy]],0))*\nINDEX(Input_Usage[],MATCH($D25&\" - Shoulder\",Input_Usage[[Ref]:[Ref]],0),MATCH($D$7,Inputs!$C$158:$BA$158,0))),0)+\n(INDEX(OP_TotalRates_RES_2[[Ausnet]:[United Energy]],MATCH(\"Off peak\",OP_TotalRates_RES_2[[Rate name]:[Rate name]],0),MATCH(H$10,OP_TotalRates_RES_2[[#Headers],[Ausnet]:[United Energy]],0))*\nINDEX(Input_Usage[],MATCH($D25&\" - Off peak\",Input_Usage[[Ref]:[Ref]],0),MATCH($D$7,Inputs!$C$158:$BA$158,0))),0),\nROUNDUP(\n(INDEX(OP_TotalRates_RES_2[[Ausnet]:[United Energy]],MATCH(\"Anytime - supply\",OP_TotalRates_RES_2[[Rate name]:[Rate name]],0),MATCH(H$10,OP_TotalRates_RES_2[[#Headers],[Ausnet]:[United Energy]],0))*DiY)+\n\n(INDEX(OP_TotalRates_RES_2[[Ausnet]:[United Energy]],MATCH(\"Block 1\",OP_TotalRates_RES_2[[Rate name]:[Rate name]],0),MATCH(H$10,OP_TotalRates_RES_2[[#Headers],[Ausnet]:[United Energy]],0))*\nINDEX(Input_Usage[],MATCH($D25&\" - Block 1\",Input_Usage[[Ref]:[Ref]],0),MATCH($D$7,Inputs!$C$158:$BA$158,0)))+\nIFERROR((INDEX(OP_TotalRates_RES_2[[Ausnet]:[United Energy]],MATCH(\"Balance\",OP_TotalRates_RES_2[[Rate name]:[Rate name]],0),MATCH(H$10,OP_TotalRates_RES_2[[#Headers],[Ausnet]:[United Energy]],0))*\nINDEX(Input_Usage[],MATCH($D25&\" - Balance\",Input_Usage[[Ref]:[Ref]],0),MATCH($D$7,Inputs!$C$158:$BA$158,0))),0)+\n(INDEX(OP_TotalRates_RES_2[[Ausnet]:[United Energy]],MATCH(\"Single rate\",OP_TotalRates_RES_2[[Rate name]:[Rate name]],0),MATCH(H$10,OP_TotalRates_RES_2[[#Headers],[Ausnet]:[United Energy]],0))*\nINDEX(Input_Usage[],MATCH($D25&\" - Single rate\",Input_Usage[[Ref]:[Ref]],0),MATCH($D$7,Inputs!$C$158:$BA$158,0))),0)),\"-\")","v":1078},{"$f":"IFERROR(IF(ISNUMBER(MATCH($D$21,'Lookup refs'!$Q$8:$Q$17,0)),\nROUNDUP(\n(INDEX(OP_TotalRates_RES_2[[Ausnet]:[United Energy]],MATCH(\"TOU - supply\",OP_TotalRates_RES_2[[Rate name]:[Rate name]],0),MATCH(I$10,OP_TotalRates_RES_2[[#Headers],[Ausnet]:[United Energy]],0))*DiY)+\n\n(INDEX(OP_TotalRates_RES_2[[Ausnet]:[United Energy]],MATCH(\"Peak\",OP_TotalRates_RES_2[[Rate name]:[Rate name]],0),MATCH(I$10,OP_TotalRates_RES_2[[#Headers],[Ausnet]:[United Energy]],0))*\nINDEX(Input_Usage[],MATCH($D25&\" - Peak\",Input_Usage[[Ref]:[Ref]],0),MATCH($D$7,Inputs!$C$158:$BA$158,0)))+\nIFERROR((INDEX(OP_TotalRates_RES_2[[Ausnet]:[United Energy]],MATCH(\"TOU - Shoulder\",OP_TotalRates_RES_2[[Rate name]:[Rate name]],0),MATCH(I$10,OP_TotalRates_RES_2[[#Headers],[Ausnet]:[United Energy]],0))*\nINDEX(Input_Usage[],MATCH($D25&\" - Shoulder\",Input_Usage[[Ref]:[Ref]],0),MATCH($D$7,Inputs!$C$158:$BA$158,0))),0)+\n(INDEX(OP_TotalRates_RES_2[[Ausnet]:[United Energy]],MATCH(\"Off peak\",OP_TotalRates_RES_2[[Rate name]:[Rate name]],0),MATCH(I$10,OP_TotalRates_RES_2[[#Headers],[Ausnet]:[United Energy]],0))*\nINDEX(Input_Usage[],MATCH($D25&\" - Off peak\",Input_Usage[[Ref]:[Ref]],0),MATCH($D$7,Inputs!$C$158:$BA$158,0))),0),\nROUNDUP(\n(INDEX(OP_TotalRates_RES_2[[Ausnet]:[United Energy]],MATCH(\"Anytime - supply\",OP_TotalRates_RES_2[[Rate name]:[Rate name]],0),MATCH(I$10,OP_TotalRates_RES_2[[#Headers],[Ausnet]:[United Energy]],0))*DiY)+\n\n(INDEX(OP_TotalRates_RES_2[[Ausnet]:[United Energy]],MATCH(\"Block 1\",OP_TotalRates_RES_2[[Rate name]:[Rate name]],0),MATCH(I$10,OP_TotalRates_RES_2[[#Headers],[Ausnet]:[United Energy]],0))*\nINDEX(Input_Usage[],MATCH($D25&\" - Block 1\",Input_Usage[[Ref]:[Ref]],0),MATCH($D$7,Inputs!$C$158:$BA$158,0)))+\nIFERROR((INDEX(OP_TotalRates_RES_2[[Ausnet]:[United Energy]],MATCH(\"Balance\",OP_TotalRates_RES_2[[Rate name]:[Rate name]],0),MATCH(I$10,OP_TotalRates_RES_2[[#Headers],[Ausnet]:[United Energy]],0))*\nINDEX(Input_Usage[],MATCH($D25&\" - Balance\",Input_Usage[[Ref]:[Ref]],0),MATCH($D$7,Inputs!$C$158:$BA$158,0))),0)+\n(INDEX(OP_TotalRates_RES_2[[Ausnet]:[United Energy]],MATCH(\"Single rate\",OP_TotalRates_RES_2[[Rate name]:[Rate name]],0),MATCH(I$10,OP_TotalRates_RES_2[[#Headers],[Ausnet]:[United Energy]],0))*\nINDEX(Input_Usage[],MATCH($D25&\" - Single rate\",Input_Usage[[Ref]:[Ref]],0),MATCH($D$7,Inputs!$C$158:$BA$158,0))),0)),\"-\")","v":963},null,"Small business",{"$f":"L11","v":"Small business - small"},{"$f":"IFERROR(IF(ISNUMBER(MATCH($D$21,'Lookup refs'!$Q$8:$Q$17,0)),\nROUNDUP(\n(INDEX(OP_TotalRates_SME_2[[Ausnet]:[United Energy]],MATCH(\"TOU - supply\",OP_TotalRates_SME_2[[Rate name]:[Rate name]],0),MATCH(M$10,OP_TotalRates_SME_2[[#Headers],[Ausnet]:[United Energy]],0))*DiY)+\n\n(INDEX(OP_TotalRates_SME_2[[Ausnet]:[United Energy]],MATCH(\"Peak\",OP_TotalRates_SME_2[[Rate name]:[Rate name]],0),MATCH(M$10,OP_TotalRates_SME_2[[#Headers],[Ausnet]:[United Energy]],0))*\nINDEX(Input_Usage[],MATCH($L25&\" - Peak\",Input_Usage[[Ref]:[Ref]],0),MATCH($D$7,Inputs!$C$158:$BA$158,0)))+\nIFERROR((INDEX(OP_TotalRates_SME_2[[Ausnet]:[United Energy]],MATCH(\"TOU - Shoulder\",OP_TotalRates_SME_2[[Rate name]:[Rate name]],0),MATCH(M$10,OP_TotalRates_SME_2[[#Headers],[Ausnet]:[United Energy]],0))*\nINDEX(Input_Usage[],MATCH($L25&\" - Shoulder\",Input_Usage[[Ref]:[Ref]],0),MATCH($D$7,Inputs!$C$158:$BA$158,0))),0)+\n(INDEX(OP_TotalRates_SME_2[[Ausnet]:[United Energy]],MATCH(\"Off peak\",OP_TotalRates_SME_2[[Rate name]:[Rate name]],0),MATCH(M$10,OP_TotalRates_SME_2[[#Headers],[Ausnet]:[United Energy]],0))*\nINDEX(Input_Usage[],MATCH($L25&\" - Off peak\",Input_Usage[[Ref]:[Ref]],0),MATCH($D$7,Inputs!$C$158:$BA$158,0))),0),\nROUNDUP(\n(INDEX(OP_TotalRates_SME_2[[Ausnet]:[United Energy]],MATCH(\"Anytime - supply\",OP_TotalRates_SME_2[[Rate name]:[Rate name]],0),MATCH(M$10,OP_TotalRates_SME_2[[#Headers],[Ausnet]:[United Energy]],0))*DiY)+\n\n(INDEX(OP_TotalRates_SME_2[[Ausnet]:[United Energy]],MATCH(\"Block 1\",OP_TotalRates_SME_2[[Rate name]:[Rate name]],0),MATCH(M$10,OP_TotalRates_SME_2[[#Headers],[Ausnet]:[United Energy]],0))*\nINDEX(Input_Usage[],MATCH($L25&\" - Block 1\",Input_Usage[[Ref]:[Ref]],0),MATCH($D$7,Inputs!$C$158:$BA$158,0)))+\nIFERROR((INDEX(OP_TotalRates_SME_2[[Ausnet]:[United Energy]],MATCH(\"Balance\",OP_TotalRates_SME_2[[Rate name]:[Rate name]],0),MATCH(M$10,OP_TotalRates_SME_2[[#Headers],[Ausnet]:[United Energy]],0))*\nINDEX(Input_Usage[],MATCH($L25&\" - Balance\",Input_Usage[[Ref]:[Ref]],0),MATCH($D$7,Inputs!$C$158:$BA$158,0))),0)+\n(INDEX(OP_TotalRates_SME_2[[Ausnet]:[United Energy]],MATCH(\"Single Rate\",OP_TotalRates_SME_2[[Rate name]:[Rate name]],0),MATCH(M$10,OP_TotalRates_SME_2[[#Headers],[Ausnet]:[United Energy]],0))*\nINDEX(Input_Usage[],MATCH($L25&\" - Single Rate\",Input_Usage[[Ref]:[Ref]],0),MATCH($D$7,Inputs!$C$158:$BA$158,0))),0)),\"-\")","v":3523},{"$f":"IFERROR(IF(ISNUMBER(MATCH($D$21,'Lookup refs'!$Q$8:$Q$17,0)),\nROUNDUP(\n(INDEX(OP_TotalRates_SME_2[[Ausnet]:[United Energy]],MATCH(\"TOU - supply\",OP_TotalRates_SME_2[[Rate name]:[Rate name]],0),MATCH(N$10,OP_TotalRates_SME_2[[#Headers],[Ausnet]:[United Energy]],0))*DiY)+\n\n(INDEX(OP_TotalRates_SME_2[[Ausnet]:[United Energy]],MATCH(\"Peak\",OP_TotalRates_SME_2[[Rate name]:[Rate name]],0),MATCH(N$10,OP_TotalRates_SME_2[[#Headers],[Ausnet]:[United Energy]],0))*\nINDEX(Input_Usage[],MATCH($L25&\" - Peak\",Input_Usage[[Ref]:[Ref]],0),MATCH($D$7,Inputs!$C$158:$BA$158,0)))+\nIFERROR((INDEX(OP_TotalRates_SME_2[[Ausnet]:[United Energy]],MATCH(\"TOU - Shoulder\",OP_TotalRates_SME_2[[Rate name]:[Rate name]],0),MATCH(N$10,OP_TotalRates_SME_2[[#Headers],[Ausnet]:[United Energy]],0))*\nINDEX(Input_Usage[],MATCH($L25&\" - Shoulder\",Input_Usage[[Ref]:[Ref]],0),MATCH($D$7,Inputs!$C$158:$BA$158,0))),0)+\n(INDEX(OP_TotalRates_SME_2[[Ausnet]:[United Energy]],MATCH(\"Off peak\",OP_TotalRates_SME_2[[Rate name]:[Rate name]],0),MATCH(N$10,OP_TotalRates_SME_2[[#Headers],[Ausnet]:[United Energy]],0))*\nINDEX(Input_Usage[],MATCH($L25&\" - Off peak\",Input_Usage[[Ref]:[Ref]],0),MATCH($D$7,Inputs!$C$158:$BA$158,0))),0),\nROUNDUP(\n(INDEX(OP_TotalRates_SME_2[[Ausnet]:[United Energy]],MATCH(\"Anytime - supply\",OP_TotalRates_SME_2[[Rate name]:[Rate name]],0),MATCH(N$10,OP_TotalRates_SME_2[[#Headers],[Ausnet]:[United Energy]],0))*DiY)+\n\n(INDEX(OP_TotalRates_SME_2[[Ausnet]:[United Energy]],MATCH(\"Block 1\",OP_TotalRates_SME_2[[Rate name]:[Rate name]],0),MATCH(N$10,OP_TotalRates_SME_2[[#Headers],[Ausnet]:[United Energy]],0))*\nINDEX(Input_Usage[],MATCH($L25&\" - Block 1\",Input_Usage[[Ref]:[Ref]],0),MATCH($D$7,Inputs!$C$158:$BA$158,0)))+\nIFERROR((INDEX(OP_TotalRates_SME_2[[Ausnet]:[United Energy]],MATCH(\"Balance\",OP_TotalRates_SME_2[[Rate name]:[Rate name]],0),MATCH(N$10,OP_TotalRates_SME_2[[#Headers],[Ausnet]:[United Energy]],0))*\nINDEX(Input_Usage[],MATCH($L25&\" - Balance\",Input_Usage[[Ref]:[Ref]],0),MATCH($D$7,Inputs!$C$158:$BA$158,0))),0)+\n(INDEX(OP_TotalRates_SME_2[[Ausnet]:[United Energy]],MATCH(\"Single Rate\",OP_TotalRates_SME_2[[Rate name]:[Rate name]],0),MATCH(N$10,OP_TotalRates_SME_2[[#Headers],[Ausnet]:[United Energy]],0))*\nINDEX(Input_Usage[],MATCH($L25&\" - Single Rate\",Input_Usage[[Ref]:[Ref]],0),MATCH($D$7,Inputs!$C$158:$BA$158,0))),0)),\"-\")","v":2984},{"$f":"IFERROR(IF(ISNUMBER(MATCH($D$21,'Lookup refs'!$Q$8:$Q$17,0)),\nROUNDUP(\n(INDEX(OP_TotalRates_SME_2[[Ausnet]:[United Energy]],MATCH(\"TOU - supply\",OP_TotalRates_SME_2[[Rate name]:[Rate name]],0),MATCH(O$10,OP_TotalRates_SME_2[[#Headers],[Ausnet]:[United Energy]],0))*DiY)+\n\n(INDEX(OP_TotalRates_SME_2[[Ausnet]:[United Energy]],MATCH(\"Peak\",OP_TotalRates_SME_2[[Rate name]:[Rate name]],0),MATCH(O$10,OP_TotalRates_SME_2[[#Headers],[Ausnet]:[United Energy]],0))*\nINDEX(Input_Usage[],MATCH($L25&\" - Peak\",Input_Usage[[Ref]:[Ref]],0),MATCH($D$7,Inputs!$C$158:$BA$158,0)))+\nIFERROR((INDEX(OP_TotalRates_SME_2[[Ausnet]:[United Energy]],MATCH(\"TOU - Shoulder\",OP_TotalRates_SME_2[[Rate name]:[Rate name]],0),MATCH(O$10,OP_TotalRates_SME_2[[#Headers],[Ausnet]:[United Energy]],0))*\nINDEX(Input_Usage[],MATCH($L25&\" - Shoulder\",Input_Usage[[Ref]:[Ref]],0),MATCH($D$7,Inputs!$C$158:$BA$158,0))),0)+\n(INDEX(OP_TotalRates_SME_2[[Ausnet]:[United Energy]],MATCH(\"Off peak\",OP_TotalRates_SME_2[[Rate name]:[Rate name]],0),MATCH(O$10,OP_TotalRates_SME_2[[#Headers],[Ausnet]:[United Energy]],0))*\nINDEX(Input_Usage[],MATCH($L25&\" - Off peak\",Input_Usage[[Ref]:[Ref]],0),MATCH($D$7,Inputs!$C$158:$BA$158,0))),0),\nROUNDUP(\n(INDEX(OP_TotalRates_SME_2[[Ausnet]:[United Energy]],MATCH(\"Anytime - supply\",OP_TotalRates_SME_2[[Rate name]:[Rate name]],0),MATCH(O$10,OP_TotalRates_SME_2[[#Headers],[Ausnet]:[United Energy]],0))*DiY)+\n\n(INDEX(OP_TotalRates_SME_2[[Ausnet]:[United Energy]],MATCH(\"Block 1\",OP_TotalRates_SME_2[[Rate name]:[Rate name]],0),MATCH(O$10,OP_TotalRates_SME_2[[#Headers],[Ausnet]:[United Energy]],0))*\nINDEX(Input_Usage[],MATCH($L25&\" - Block 1\",Input_Usage[[Ref]:[Ref]],0),MATCH($D$7,Inputs!$C$158:$BA$158,0)))+\nIFERROR((INDEX(OP_TotalRates_SME_2[[Ausnet]:[United Energy]],MATCH(\"Balance\",OP_TotalRates_SME_2[[Rate name]:[Rate name]],0),MATCH(O$10,OP_TotalRates_SME_2[[#Headers],[Ausnet]:[United Energy]],0))*\nINDEX(Input_Usage[],MATCH($L25&\" - Balance\",Input_Usage[[Ref]:[Ref]],0),MATCH($D$7,Inputs!$C$158:$BA$158,0))),0)+\n(INDEX(OP_TotalRates_SME_2[[Ausnet]:[United Energy]],MATCH(\"Single Rate\",OP_TotalRates_SME_2[[Rate name]:[Rate name]],0),MATCH(O$10,OP_TotalRates_SME_2[[#Headers],[Ausnet]:[United Energy]],0))*\nINDEX(Input_Usage[],MATCH($L25&\" - Single Rate\",Input_Usage[[Ref]:[Ref]],0),MATCH($D$7,Inputs!$C$158:$BA$158,0))),0)),\"-\")","v":3444},{"$f":"IFERROR(IF(ISNUMBER(MATCH($D$21,'Lookup refs'!$Q$8:$Q$17,0)),\nROUNDUP(\n(INDEX(OP_TotalRates_SME_2[[Ausnet]:[United Energy]],MATCH(\"TOU - supply\",OP_TotalRates_SME_2[[Rate name]:[Rate name]],0),MATCH(P$10,OP_TotalRates_SME_2[[#Headers],[Ausnet]:[United Energy]],0))*DiY)+\n\n(INDEX(OP_TotalRates_SME_2[[Ausnet]:[United Energy]],MATCH(\"Peak\",OP_TotalRates_SME_2[[Rate name]:[Rate name]],0),MATCH(P$10,OP_TotalRates_SME_2[[#Headers],[Ausnet]:[United Energy]],0))*\nINDEX(Input_Usage[],MATCH($L25&\" - Peak\",Input_Usage[[Ref]:[Ref]],0),MATCH($D$7,Inputs!$C$158:$BA$158,0)))+\nIFERROR((INDEX(OP_TotalRates_SME_2[[Ausnet]:[United Energy]],MATCH(\"TOU - Shoulder\",OP_TotalRates_SME_2[[Rate name]:[Rate name]],0),MATCH(P$10,OP_TotalRates_SME_2[[#Headers],[Ausnet]:[United Energy]],0))*\nINDEX(Input_Usage[],MATCH($L25&\" - Shoulder\",Input_Usage[[Ref]:[Ref]],0),MATCH($D$7,Inputs!$C$158:$BA$158,0))),0)+\n(INDEX(OP_TotalRates_SME_2[[Ausnet]:[United Energy]],MATCH(\"Off peak\",OP_TotalRates_SME_2[[Rate name]:[Rate name]],0),MATCH(P$10,OP_TotalRates_SME_2[[#Headers],[Ausnet]:[United Energy]],0))*\nINDEX(Input_Usage[],MATCH($L25&\" - Off peak\",Input_Usage[[Ref]:[Ref]],0),MATCH($D$7,Inputs!$C$158:$BA$158,0))),0),\nROUNDUP(\n(INDEX(OP_TotalRates_SME_2[[Ausnet]:[United Energy]],MATCH(\"Anytime - supply\",OP_TotalRates_SME_2[[Rate name]:[Rate name]],0),MATCH(P$10,OP_TotalRates_SME_2[[#Headers],[Ausnet]:[United Energy]],0))*DiY)+\n\n(INDEX(OP_TotalRates_SME_2[[Ausnet]:[United Energy]],MATCH(\"Block 1\",OP_TotalRates_SME_2[[Rate name]:[Rate name]],0),MATCH(P$10,OP_TotalRates_SME_2[[#Headers],[Ausnet]:[United Energy]],0))*\nINDEX(Input_Usage[],MATCH($L25&\" - Block 1\",Input_Usage[[Ref]:[Ref]],0),MATCH($D$7,Inputs!$C$158:$BA$158,0)))+\nIFERROR((INDEX(OP_TotalRates_SME_2[[Ausnet]:[United Energy]],MATCH(\"Balance\",OP_TotalRates_SME_2[[Rate name]:[Rate name]],0),MATCH(P$10,OP_TotalRates_SME_2[[#Headers],[Ausnet]:[United Energy]],0))*\nINDEX(Input_Usage[],MATCH($L25&\" - Balance\",Input_Usage[[Ref]:[Ref]],0),MATCH($D$7,Inputs!$C$158:$BA$158,0))),0)+\n(INDEX(OP_TotalRates_SME_2[[Ausnet]:[United Energy]],MATCH(\"Single Rate\",OP_TotalRates_SME_2[[Rate name]:[Rate name]],0),MATCH(P$10,OP_TotalRates_SME_2[[#Headers],[Ausnet]:[United Energy]],0))*\nINDEX(Input_Usage[],MATCH($L25&\" - Single Rate\",Input_Usage[[Ref]:[Ref]],0),MATCH($D$7,Inputs!$C$158:$BA$158,0))),0)),\"-\")","v":3409},{"$f":"IFERROR(IF(ISNUMBER(MATCH($D$21,'Lookup refs'!$Q$8:$Q$17,0)),\nROUNDUP(\n(INDEX(OP_TotalRates_SME_2[[Ausnet]:[United Energy]],MATCH(\"TOU - supply\",OP_TotalRates_SME_2[[Rate name]:[Rate name]],0),MATCH(Q$10,OP_TotalRates_SME_2[[#Headers],[Ausnet]:[United Energy]],0))*DiY)+\n\n(INDEX(OP_TotalRates_SME_2[[Ausnet]:[United Energy]],MATCH(\"Peak\",OP_TotalRates_SME_2[[Rate name]:[Rate name]],0),MATCH(Q$10,OP_TotalRates_SME_2[[#Headers],[Ausnet]:[United Energy]],0))*\nINDEX(Input_Usage[],MATCH($L25&\" - Peak\",Input_Usage[[Ref]:[Ref]],0),MATCH($D$7,Inputs!$C$158:$BA$158,0)))+\nIFERROR((INDEX(OP_TotalRates_SME_2[[Ausnet]:[United Energy]],MATCH(\"TOU - Shoulder\",OP_TotalRates_SME_2[[Rate name]:[Rate name]],0),MATCH(Q$10,OP_TotalRates_SME_2[[#Headers],[Ausnet]:[United Energy]],0))*\nINDEX(Input_Usage[],MATCH($L25&\" - Shoulder\",Input_Usage[[Ref]:[Ref]],0),MATCH($D$7,Inputs!$C$158:$BA$158,0))),0)+\n(INDEX(OP_TotalRates_SME_2[[Ausnet]:[United Energy]],MATCH(\"Off peak\",OP_TotalRates_SME_2[[Rate name]:[Rate name]],0),MATCH(Q$10,OP_TotalRates_SME_2[[#Headers],[Ausnet]:[United Energy]],0))*\nINDEX(Input_Usage[],MATCH($L25&\" - Off peak\",Input_Usage[[Ref]:[Ref]],0),MATCH($D$7,Inputs!$C$158:$BA$158,0))),0),\nROUNDUP(\n(INDEX(OP_TotalRates_SME_2[[Ausnet]:[United Energy]],MATCH(\"Anytime - supply\",OP_TotalRates_SME_2[[Rate name]:[Rate name]],0),MATCH(Q$10,OP_TotalRates_SME_2[[#Headers],[Ausnet]:[United Energy]],0))*DiY)+\n\n(INDEX(OP_TotalRates_SME_2[[Ausnet]:[United Energy]],MATCH(\"Block 1\",OP_TotalRates_SME_2[[Rate name]:[Rate name]],0),MATCH(Q$10,OP_TotalRates_SME_2[[#Headers],[Ausnet]:[United Energy]],0))*\nINDEX(Input_Usage[],MATCH($L25&\" - Block 1\",Input_Usage[[Ref]:[Ref]],0),MATCH($D$7,Inputs!$C$158:$BA$158,0)))+\nIFERROR((INDEX(OP_TotalRates_SME_2[[Ausnet]:[United Energy]],MATCH(\"Balance\",OP_TotalRates_SME_2[[Rate name]:[Rate name]],0),MATCH(Q$10,OP_TotalRates_SME_2[[#Headers],[Ausnet]:[United Energy]],0))*\nINDEX(Input_Usage[],MATCH($L25&\" - Balance\",Input_Usage[[Ref]:[Ref]],0),MATCH($D$7,Inputs!$C$158:$BA$158,0))),0)+\n(INDEX(OP_TotalRates_SME_2[[Ausnet]:[United Energy]],MATCH(\"Single Rate\",OP_TotalRates_SME_2[[Rate name]:[Rate name]],0),MATCH(Q$10,OP_TotalRates_SME_2[[#Headers],[Ausnet]:[United Energy]],0))*\nINDEX(Input_Usage[],MATCH($L25&\" - Single Rate\",Input_Usage[[Ref]:[Ref]],0),MATCH($D$7,Inputs!$C$158:$BA$158,0))),0)),\"-\")","v":3166}]
[null,null,"Residential",{"$f":"D12","v":"Residential - medium"},{"$f":"IFERROR(IF(ISNUMBER(MATCH($D$21,'Lookup refs'!$Q$8:$Q$17,0)),\nROUNDUP(\n(INDEX(OP_TotalRates_RES_2[[Ausnet]:[United Energy]],MATCH(\"TOU - supply\",OP_TotalRates_RES_2[[Rate name]:[Rate name]],0),MATCH(E$10,OP_TotalRates_RES_2[[#Headers],[Ausnet]:[United Energy]],0))*DiY)+\n\n(INDEX(OP_TotalRates_RES_2[[Ausnet]:[United Energy]],MATCH(\"Peak\",OP_TotalRates_RES_2[[Rate name]:[Rate name]],0),MATCH(E$10,OP_TotalRates_RES_2[[#Headers],[Ausnet]:[United Energy]],0))*\nINDEX(Input_Usage[],MATCH($D26&\" - Peak\",Input_Usage[[Ref]:[Ref]],0),MATCH($D$7,Inputs!$C$158:$BA$158,0)))+\nIFERROR((INDEX(OP_TotalRates_RES_2[[Ausnet]:[United Energy]],MATCH(\"TOU - Shoulder\",OP_TotalRates_RES_2[[Rate name]:[Rate name]],0),MATCH(E$10,OP_TotalRates_RES_2[[#Headers],[Ausnet]:[United Energy]],0))*\nINDEX(Input_Usage[],MATCH($D26&\" - Shoulder\",Input_Usage[[Ref]:[Ref]],0),MATCH($D$7,Inputs!$C$158:$BA$158,0))),0)+\n(INDEX(OP_TotalRates_RES_2[[Ausnet]:[United Energy]],MATCH(\"Off peak\",OP_TotalRates_RES_2[[Rate name]:[Rate name]],0),MATCH(E$10,OP_TotalRates_RES_2[[#Headers],[Ausnet]:[United Energy]],0))*\nINDEX(Input_Usage[],MATCH($D26&\" - Off peak\",Input_Usage[[Ref]:[Ref]],0),MATCH($D$7,Inputs!$C$158:$BA$158,0))),0),\nROUNDUP(\n(INDEX(OP_TotalRates_RES_2[[Ausnet]:[United Energy]],MATCH(\"Anytime - supply\",OP_TotalRates_RES_2[[Rate name]:[Rate name]],0),MATCH(E$10,OP_TotalRates_RES_2[[#Headers],[Ausnet]:[United Energy]],0))*DiY)+\n\n(INDEX(OP_TotalRates_RES_2[[Ausnet]:[United Energy]],MATCH(\"Block 1\",OP_TotalRates_RES_2[[Rate name]:[Rate name]],0),MATCH(E$10,OP_TotalRates_RES_2[[#Headers],[Ausnet]:[United Energy]],0))*\nINDEX(Input_Usage[],MATCH($D26&\" - Block 1\",Input_Usage[[Ref]:[Ref]],0),MATCH($D$7,Inputs!$C$158:$BA$158,0)))+\nIFERROR((INDEX(OP_TotalRates_RES_2[[Ausnet]:[United Energy]],MATCH(\"Balance\",OP_TotalRates_RES_2[[Rate name]:[Rate name]],0),MATCH(E$10,OP_TotalRates_RES_2[[#Headers],[Ausnet]:[United Energy]],0))*\nINDEX(Input_Usage[],MATCH($D26&\" - Balance\",Input_Usage[[Ref]:[Ref]],0),MATCH($D$7,Inputs!$C$158:$BA$158,0))),0)+\n(INDEX(OP_TotalRates_RES_2[[Ausnet]:[United Energy]],MATCH(\"Single rate\",OP_TotalRates_RES_2[[Rate name]:[Rate name]],0),MATCH(E$10,OP_TotalRates_RES_2[[#Headers],[Ausnet]:[United Energy]],0))*\nINDEX(Input_Usage[],MATCH($D26&\" - Single rate\",Input_Usage[[Ref]:[Ref]],0),MATCH($D$7,Inputs!$C$158:$BA$158,0))),0)),\"-\")","v":1784},{"$f":"IFERROR(IF(ISNUMBER(MATCH($D$21,'Lookup refs'!$Q$8:$Q$17,0)),\nROUNDUP(\n(INDEX(OP_TotalRates_RES_2[[Ausnet]:[United Energy]],MATCH(\"TOU - supply\",OP_TotalRates_RES_2[[Rate name]:[Rate name]],0),MATCH(F$10,OP_TotalRates_RES_2[[#Headers],[Ausnet]:[United Energy]],0))*DiY)+\n\n(INDEX(OP_TotalRates_RES_2[[Ausnet]:[United Energy]],MATCH(\"Peak\",OP_TotalRates_RES_2[[Rate name]:[Rate name]],0),MATCH(F$10,OP_TotalRates_RES_2[[#Headers],[Ausnet]:[United Energy]],0))*\nINDEX(Input_Usage[],MATCH($D26&\" - Peak\",Input_Usage[[Ref]:[Ref]],0),MATCH($D$7,Inputs!$C$158:$BA$158,0)))+\nIFERROR((INDEX(OP_TotalRates_RES_2[[Ausnet]:[United Energy]],MATCH(\"TOU - Shoulder\",OP_TotalRates_RES_2[[Rate name]:[Rate name]],0),MATCH(F$10,OP_TotalRates_RES_2[[#Headers],[Ausnet]:[United Energy]],0))*\nINDEX(Input_Usage[],MATCH($D26&\" - Shoulder\",Input_Usage[[Ref]:[Ref]],0),MATCH($D$7,Inputs!$C$158:$BA$158,0))),0)+\n(INDEX(OP_TotalRates_RES_2[[Ausnet]:[United Energy]],MATCH(\"Off peak\",OP_TotalRates_RES_2[[Rate name]:[Rate name]],0),MATCH(F$10,OP_TotalRates_RES_2[[#Headers],[Ausnet]:[United Energy]],0))*\nINDEX(Input_Usage[],MATCH($D26&\" - Off peak\",Input_Usage[[Ref]:[Ref]],0),MATCH($D$7,Inputs!$C$158:$BA$158,0))),0),\nROUNDUP(\n(INDEX(OP_TotalRates_RES_2[[Ausnet]:[United Energy]],MATCH(\"Anytime - supply\",OP_TotalRates_RES_2[[Rate name]:[Rate name]],0),MATCH(F$10,OP_TotalRates_RES_2[[#Headers],[Ausnet]:[United Energy]],0))*DiY)+\n\n(INDEX(OP_TotalRates_RES_2[[Ausnet]:[United Energy]],MATCH(\"Block 1\",OP_TotalRates_RES_2[[Rate name]:[Rate name]],0),MATCH(F$10,OP_TotalRates_RES_2[[#Headers],[Ausnet]:[United Energy]],0))*\nINDEX(Input_Usage[],MATCH($D26&\" - Block 1\",Input_Usage[[Ref]:[Ref]],0),MATCH($D$7,Inputs!$C$158:$BA$158,0)))+\nIFERROR((INDEX(OP_TotalRates_RES_2[[Ausnet]:[United Energy]],MATCH(\"Balance\",OP_TotalRates_RES_2[[Rate name]:[Rate name]],0),MATCH(F$10,OP_TotalRates_RES_2[[#Headers],[Ausnet]:[United Energy]],0))*\nINDEX(Input_Usage[],MATCH($D26&\" - Balance\",Input_Usage[[Ref]:[Ref]],0),MATCH($D$7,Inputs!$C$158:$BA$158,0))),0)+\n(INDEX(OP_TotalRates_RES_2[[Ausnet]:[United Energy]],MATCH(\"Single rate\",OP_TotalRates_RES_2[[Rate name]:[Rate name]],0),MATCH(F$10,OP_TotalRates_RES_2[[#Headers],[Ausnet]:[United Energy]],0))*\nINDEX(Input_Usage[],MATCH($D26&\" - Single rate\",Input_Usage[[Ref]:[Ref]],0),MATCH($D$7,Inputs!$C$158:$BA$158,0))),0)),\"-\")","v":1441},{"$f":"IFERROR(IF(ISNUMBER(MATCH($D$21,'Lookup refs'!$Q$8:$Q$17,0)),\nROUNDUP(\n(INDEX(OP_TotalRates_RES_2[[Ausnet]:[United Energy]],MATCH(\"TOU - supply\",OP_TotalRates_RES_2[[Rate name]:[Rate name]],0),MATCH(G$10,OP_TotalRates_RES_2[[#Headers],[Ausnet]:[United Energy]],0))*DiY)+\n\n(INDEX(OP_TotalRates_RES_2[[Ausnet]:[United Energy]],MATCH(\"Peak\",OP_TotalRates_RES_2[[Rate name]:[Rate name]],0),MATCH(G$10,OP_TotalRates_RES_2[[#Headers],[Ausnet]:[United Energy]],0))*\nINDEX(Input_Usage[],MATCH($D26&\" - Peak\",Input_Usage[[Ref]:[Ref]],0),MATCH($D$7,Inputs!$C$158:$BA$158,0)))+\nIFERROR((INDEX(OP_TotalRates_RES_2[[Ausnet]:[United Energy]],MATCH(\"TOU - Shoulder\",OP_TotalRates_RES_2[[Rate name]:[Rate name]],0),MATCH(G$10,OP_TotalRates_RES_2[[#Headers],[Ausnet]:[United Energy]],0))*\nINDEX(Input_Usage[],MATCH($D26&\" - Shoulder\",Input_Usage[[Ref]:[Ref]],0),MATCH($D$7,Inputs!$C$158:$BA$158,0))),0)+\n(INDEX(OP_TotalRates_RES_2[[Ausnet]:[United Energy]],MATCH(\"Off peak\",OP_TotalRates_RES_2[[Rate name]:[Rate name]],0),MATCH(G$10,OP_TotalRates_RES_2[[#Headers],[Ausnet]:[United Energy]],0))*\nINDEX(Input_Usage[],MATCH($D26&\" - Off peak\",Input_Usage[[Ref]:[Ref]],0),MATCH($D$7,Inputs!$C$158:$BA$158,0))),0),\nROUNDUP(\n(INDEX(OP_TotalRates_RES_2[[Ausnet]:[United Energy]],MATCH(\"Anytime - supply\",OP_TotalRates_RES_2[[Rate name]:[Rate name]],0),MATCH(G$10,OP_TotalRates_RES_2[[#Headers],[Ausnet]:[United Energy]],0))*DiY)+\n\n(INDEX(OP_TotalRates_RES_2[[Ausnet]:[United Energy]],MATCH(\"Block 1\",OP_TotalRates_RES_2[[Rate name]:[Rate name]],0),MATCH(G$10,OP_TotalRates_RES_2[[#Headers],[Ausnet]:[United Energy]],0))*\nINDEX(Input_Usage[],MATCH($D26&\" - Block 1\",Input_Usage[[Ref]:[Ref]],0),MATCH($D$7,Inputs!$C$158:$BA$158,0)))+\nIFERROR((INDEX(OP_TotalRates_RES_2[[Ausnet]:[United Energy]],MATCH(\"Balance\",OP_TotalRates_RES_2[[Rate name]:[Rate name]],0),MATCH(G$10,OP_TotalRates_RES_2[[#Headers],[Ausnet]:[United Energy]],0))*\nINDEX(Input_Usage[],MATCH($D26&\" - Balance\",Input_Usage[[Ref]:[Ref]],0),MATCH($D$7,Inputs!$C$158:$BA$158,0))),0)+\n(INDEX(OP_TotalRates_RES_2[[Ausnet]:[United Energy]],MATCH(\"Single rate\",OP_TotalRates_RES_2[[Rate name]:[Rate name]],0),MATCH(G$10,OP_TotalRates_RES_2[[#Headers],[Ausnet]:[United Energy]],0))*\nINDEX(Input_Usage[],MATCH($D26&\" - Single rate\",Input_Usage[[Ref]:[Ref]],0),MATCH($D$7,Inputs!$C$158:$BA$158,0))),0)),\"-\")","v":1602},{"$f":"IFERROR(IF(ISNUMBER(MATCH($D$21,'Lookup refs'!$Q$8:$Q$17,0)),\nROUNDUP(\n(INDEX(OP_TotalRates_RES_2[[Ausnet]:[United Energy]],MATCH(\"TOU - supply\",OP_TotalRates_RES_2[[Rate name]:[Rate name]],0),MATCH(H$10,OP_TotalRates_RES_2[[#Headers],[Ausnet]:[United Energy]],0))*DiY)+\n\n(INDEX(OP_TotalRates_RES_2[[Ausnet]:[United Energy]],MATCH(\"Peak\",OP_TotalRates_RES_2[[Rate name]:[Rate name]],0),MATCH(H$10,OP_TotalRates_RES_2[[#Headers],[Ausnet]:[United Energy]],0))*\nINDEX(Input_Usage[],MATCH($D26&\" - Peak\",Input_Usage[[Ref]:[Ref]],0),MATCH($D$7,Inputs!$C$158:$BA$158,0)))+\nIFERROR((INDEX(OP_TotalRates_RES_2[[Ausnet]:[United Energy]],MATCH(\"TOU - Shoulder\",OP_TotalRates_RES_2[[Rate name]:[Rate name]],0),MATCH(H$10,OP_TotalRates_RES_2[[#Headers],[Ausnet]:[United Energy]],0))*\nINDEX(Input_Usage[],MATCH($D26&\" - Shoulder\",Input_Usage[[Ref]:[Ref]],0),MATCH($D$7,Inputs!$C$158:$BA$158,0))),0)+\n(INDEX(OP_TotalRates_RES_2[[Ausnet]:[United Energy]],MATCH(\"Off peak\",OP_TotalRates_RES_2[[Rate name]:[Rate name]],0),MATCH(H$10,OP_TotalRates_RES_2[[#Headers],[Ausnet]:[United Energy]],0))*\nINDEX(Input_Usage[],MATCH($D26&\" - Off peak\",Input_Usage[[Ref]:[Ref]],0),MATCH($D$7,Inputs!$C$158:$BA$158,0))),0),\nROUNDUP(\n(INDEX(OP_TotalRates_RES_2[[Ausnet]:[United Energy]],MATCH(\"Anytime - supply\",OP_TotalRates_RES_2[[Rate name]:[Rate name]],0),MATCH(H$10,OP_TotalRates_RES_2[[#Headers],[Ausnet]:[United Energy]],0))*DiY)+\n\n(INDEX(OP_TotalRates_RES_2[[Ausnet]:[United Energy]],MATCH(\"Block 1\",OP_TotalRates_RES_2[[Rate name]:[Rate name]],0),MATCH(H$10,OP_TotalRates_RES_2[[#Headers],[Ausnet]:[United Energy]],0))*\nINDEX(Input_Usage[],MATCH($D26&\" - Block 1\",Input_Usage[[Ref]:[Ref]],0),MATCH($D$7,Inputs!$C$158:$BA$158,0)))+\nIFERROR((INDEX(OP_TotalRates_RES_2[[Ausnet]:[United Energy]],MATCH(\"Balance\",OP_TotalRates_RES_2[[Rate name]:[Rate name]],0),MATCH(H$10,OP_TotalRates_RES_2[[#Headers],[Ausnet]:[United Energy]],0))*\nINDEX(Input_Usage[],MATCH($D26&\" - Balance\",Input_Usage[[Ref]:[Ref]],0),MATCH($D$7,Inputs!$C$158:$BA$158,0))),0)+\n(INDEX(OP_TotalRates_RES_2[[Ausnet]:[United Energy]],MATCH(\"Single rate\",OP_TotalRates_RES_2[[Rate name]:[Rate name]],0),MATCH(H$10,OP_TotalRates_RES_2[[#Headers],[Ausnet]:[United Energy]],0))*\nINDEX(Input_Usage[],MATCH($D26&\" - Single rate\",Input_Usage[[Ref]:[Ref]],0),MATCH($D$7,Inputs!$C$158:$BA$158,0))),0)),\"-\")","v":1674},{"$f":"IFERROR(IF(ISNUMBER(MATCH($D$21,'Lookup refs'!$Q$8:$Q$17,0)),\nROUNDUP(\n(INDEX(OP_TotalRates_RES_2[[Ausnet]:[United Energy]],MATCH(\"TOU - supply\",OP_TotalRates_RES_2[[Rate name]:[Rate name]],0),MATCH(I$10,OP_TotalRates_RES_2[[#Headers],[Ausnet]:[United Energy]],0))*DiY)+\n\n(INDEX(OP_TotalRates_RES_2[[Ausnet]:[United Energy]],MATCH(\"Peak\",OP_TotalRates_RES_2[[Rate name]:[Rate name]],0),MATCH(I$10,OP_TotalRates_RES_2[[#Headers],[Ausnet]:[United Energy]],0))*\nINDEX(Input_Usage[],MATCH($D26&\" - Peak\",Input_Usage[[Ref]:[Ref]],0),MATCH($D$7,Inputs!$C$158:$BA$158,0)))+\nIFERROR((INDEX(OP_TotalRates_RES_2[[Ausnet]:[United Energy]],MATCH(\"TOU - Shoulder\",OP_TotalRates_RES_2[[Rate name]:[Rate name]],0),MATCH(I$10,OP_TotalRates_RES_2[[#Headers],[Ausnet]:[United Energy]],0))*\nINDEX(Input_Usage[],MATCH($D26&\" - Shoulder\",Input_Usage[[Ref]:[Ref]],0),MATCH($D$7,Inputs!$C$158:$BA$158,0))),0)+\n(INDEX(OP_TotalRates_RES_2[[Ausnet]:[United Energy]],MATCH(\"Off peak\",OP_TotalRates_RES_2[[Rate name]:[Rate name]],0),MATCH(I$10,OP_TotalRates_RES_2[[#Headers],[Ausnet]:[United Energy]],0))*\nINDEX(Input_Usage[],MATCH($D26&\" - Off peak\",Input_Usage[[Ref]:[Ref]],0),MATCH($D$7,Inputs!$C$158:$BA$158,0))),0),\nROUNDUP(\n(INDEX(OP_TotalRates_RES_2[[Ausnet]:[United Energy]],MATCH(\"Anytime - supply\",OP_TotalRates_RES_2[[Rate name]:[Rate name]],0),MATCH(I$10,OP_TotalRates_RES_2[[#Headers],[Ausnet]:[United Energy]],0))*DiY)+\n\n(INDEX(OP_TotalRates_RES_2[[Ausnet]:[United Energy]],MATCH(\"Block 1\",OP_TotalRates_RES_2[[Rate name]:[Rate name]],0),MATCH(I$10,OP_TotalRates_RES_2[[#Headers],[Ausnet]:[United Energy]],0))*\nINDEX(Input_Usage[],MATCH($D26&\" - Block 1\",Input_Usage[[Ref]:[Ref]],0),MATCH($D$7,Inputs!$C$158:$BA$158,0)))+\nIFERROR((INDEX(OP_TotalRates_RES_2[[Ausnet]:[United Energy]],MATCH(\"Balance\",OP_TotalRates_RES_2[[Rate name]:[Rate name]],0),MATCH(I$10,OP_TotalRates_RES_2[[#Headers],[Ausnet]:[United Energy]],0))*\nINDEX(Input_Usage[],MATCH($D26&\" - Balance\",Input_Usage[[Ref]:[Ref]],0),MATCH($D$7,Inputs!$C$158:$BA$158,0))),0)+\n(INDEX(OP_TotalRates_RES_2[[Ausnet]:[United Energy]],MATCH(\"Single rate\",OP_TotalRates_RES_2[[Rate name]:[Rate name]],0),MATCH(I$10,OP_TotalRates_RES_2[[#Headers],[Ausnet]:[United Energy]],0))*\nINDEX(Input_Usage[],MATCH($D26&\" - Single rate\",Input_Usage[[Ref]:[Ref]],0),MATCH($D$7,Inputs!$C$158:$BA$158,0))),0)),\"-\")","v":1526},null,"Small business",{"$f":"L12","v":"Small business - medium"},{"$f":"IFERROR(IF(ISNUMBER(MATCH($D$21,'Lookup refs'!$Q$8:$Q$17,0)),\nROUNDUP(\n(INDEX(OP_TotalRates_SME_2[[Ausnet]:[United Energy]],MATCH(\"TOU - supply\",OP_TotalRates_SME_2[[Rate name]:[Rate name]],0),MATCH(M$10,OP_TotalRates_SME_2[[#Headers],[Ausnet]:[United Energy]],0))*DiY)+\n\n(INDEX(OP_TotalRates_SME_2[[Ausnet]:[United Energy]],MATCH(\"Peak\",OP_TotalRates_SME_2[[Rate name]:[Rate name]],0),MATCH(M$10,OP_TotalRates_SME_2[[#Headers],[Ausnet]:[United Energy]],0))*\nINDEX(Input_Usage[],MATCH($L26&\" - Peak\",Input_Usage[[Ref]:[Ref]],0),MATCH($D$7,Inputs!$C$158:$BA$158,0)))+\nIFERROR((INDEX(OP_TotalRates_SME_2[[Ausnet]:[United Energy]],MATCH(\"TOU - Shoulder\",OP_TotalRates_SME_2[[Rate name]:[Rate name]],0),MATCH(M$10,OP_TotalRates_SME_2[[#Headers],[Ausnet]:[United Energy]],0))*\nINDEX(Input_Usage[],MATCH($L26&\" - Shoulder\",Input_Usage[[Ref]:[Ref]],0),MATCH($D$7,Inputs!$C$158:$BA$158,0))),0)+\n(INDEX(OP_TotalRates_SME_2[[Ausnet]:[United Energy]],MATCH(\"Off peak\",OP_TotalRates_SME_2[[Rate name]:[Rate name]],0),MATCH(M$10,OP_TotalRates_SME_2[[#Headers],[Ausnet]:[United Energy]],0))*\nINDEX(Input_Usage[],MATCH($L26&\" - Off peak\",Input_Usage[[Ref]:[Ref]],0),MATCH($D$7,Inputs!$C$158:$BA$158,0))),0),\nROUNDUP(\n(INDEX(OP_TotalRates_SME_2[[Ausnet]:[United Energy]],MATCH(\"Anytime - supply\",OP_TotalRates_SME_2[[Rate name]:[Rate name]],0),MATCH(M$10,OP_TotalRates_SME_2[[#Headers],[Ausnet]:[United Energy]],0))*DiY)+\n\n(INDEX(OP_TotalRates_SME_2[[Ausnet]:[United Energy]],MATCH(\"Block 1\",OP_TotalRates_SME_2[[Rate name]:[Rate name]],0),MATCH(M$10,OP_TotalRates_SME_2[[#Headers],[Ausnet]:[United Energy]],0))*\nINDEX(Input_Usage[],MATCH($L26&\" - Block 1\",Input_Usage[[Ref]:[Ref]],0),MATCH($D$7,Inputs!$C$158:$BA$158,0)))+\nIFERROR((INDEX(OP_TotalRates_SME_2[[Ausnet]:[United Energy]],MATCH(\"Balance\",OP_TotalRates_SME_2[[Rate name]:[Rate name]],0),MATCH(M$10,OP_TotalRates_SME_2[[#Headers],[Ausnet]:[United Energy]],0))*\nINDEX(Input_Usage[],MATCH($L26&\" - Balance\",Input_Usage[[Ref]:[Ref]],0),MATCH($D$7,Inputs!$C$158:$BA$158,0))),0)+\n(INDEX(OP_TotalRates_SME_2[[Ausnet]:[United Energy]],MATCH(\"Single Rate\",OP_TotalRates_SME_2[[Rate name]:[Rate name]],0),MATCH(M$10,OP_TotalRates_SME_2[[#Headers],[Ausnet]:[United Energy]],0))*\nINDEX(Input_Usage[],MATCH($L26&\" - Single Rate\",Input_Usage[[Ref]:[Ref]],0),MATCH($D$7,Inputs!$C$158:$BA$158,0))),0)),\"-\")","v":6558},{"$f":"IFERROR(IF(ISNUMBER(MATCH($D$21,'Lookup refs'!$Q$8:$Q$17,0)),\nROUNDUP(\n(INDEX(OP_TotalRates_SME_2[[Ausnet]:[United Energy]],MATCH(\"TOU - supply\",OP_TotalRates_SME_2[[Rate name]:[Rate name]],0),MATCH(N$10,OP_TotalRates_SME_2[[#Headers],[Ausnet]:[United Energy]],0))*DiY)+\n\n(INDEX(OP_TotalRates_SME_2[[Ausnet]:[United Energy]],MATCH(\"Peak\",OP_TotalRates_SME_2[[Rate name]:[Rate name]],0),MATCH(N$10,OP_TotalRates_SME_2[[#Headers],[Ausnet]:[United Energy]],0))*\nINDEX(Input_Usage[],MATCH($L26&\" - Peak\",Input_Usage[[Ref]:[Ref]],0),MATCH($D$7,Inputs!$C$158:$BA$158,0)))+\nIFERROR((INDEX(OP_TotalRates_SME_2[[Ausnet]:[United Energy]],MATCH(\"TOU - Shoulder\",OP_TotalRates_SME_2[[Rate name]:[Rate name]],0),MATCH(N$10,OP_TotalRates_SME_2[[#Headers],[Ausnet]:[United Energy]],0))*\nINDEX(Input_Usage[],MATCH($L26&\" - Shoulder\",Input_Usage[[Ref]:[Ref]],0),MATCH($D$7,Inputs!$C$158:$BA$158,0))),0)+\n(INDEX(OP_TotalRates_SME_2[[Ausnet]:[United Energy]],MATCH(\"Off peak\",OP_TotalRates_SME_2[[Rate name]:[Rate name]],0),MATCH(N$10,OP_TotalRates_SME_2[[#Headers],[Ausnet]:[United Energy]],0))*\nINDEX(Input_Usage[],MATCH($L26&\" - Off peak\",Input_Usage[[Ref]:[Ref]],0),MATCH($D$7,Inputs!$C$158:$BA$158,0))),0),\nROUNDUP(\n(INDEX(OP_TotalRates_SME_2[[Ausnet]:[United Energy]],MATCH(\"Anytime - supply\",OP_TotalRates_SME_2[[Rate name]:[Rate name]],0),MATCH(N$10,OP_TotalRates_SME_2[[#Headers],[Ausnet]:[United Energy]],0))*DiY)+\n\n(INDEX(OP_TotalRates_SME_2[[Ausnet]:[United Energy]],MATCH(\"Block 1\",OP_TotalRates_SME_2[[Rate name]:[Rate name]],0),MATCH(N$10,OP_TotalRates_SME_2[[#Headers],[Ausnet]:[United Energy]],0))*\nINDEX(Input_Usage[],MATCH($L26&\" - Block 1\",Input_Usage[[Ref]:[Ref]],0),MATCH($D$7,Inputs!$C$158:$BA$158,0)))+\nIFERROR((INDEX(OP_TotalRates_SME_2[[Ausnet]:[United Energy]],MATCH(\"Balance\",OP_TotalRates_SME_2[[Rate name]:[Rate name]],0),MATCH(N$10,OP_TotalRates_SME_2[[#Headers],[Ausnet]:[United Energy]],0))*\nINDEX(Input_Usage[],MATCH($L26&\" - Balance\",Input_Usage[[Ref]:[Ref]],0),MATCH($D$7,Inputs!$C$158:$BA$158,0))),0)+\n(INDEX(OP_TotalRates_SME_2[[Ausnet]:[United Energy]],MATCH(\"Single Rate\",OP_TotalRates_SME_2[[Rate name]:[Rate name]],0),MATCH(N$10,OP_TotalRates_SME_2[[#Headers],[Ausnet]:[United Energy]],0))*\nINDEX(Input_Usage[],MATCH($L26&\" - Single Rate\",Input_Usage[[Ref]:[Ref]],0),MATCH($D$7,Inputs!$C$158:$BA$158,0))),0)),\"-\")","v":5473},{"$f":"IFERROR(IF(ISNUMBER(MATCH($D$21,'Lookup refs'!$Q$8:$Q$17,0)),\nROUNDUP(\n(INDEX(OP_TotalRates_SME_2[[Ausnet]:[United Energy]],MATCH(\"TOU - supply\",OP_TotalRates_SME_2[[Rate name]:[Rate name]],0),MATCH(O$10,OP_TotalRates_SME_2[[#Headers],[Ausnet]:[United Energy]],0))*DiY)+\n\n(INDEX(OP_TotalRates_SME_2[[Ausnet]:[United Energy]],MATCH(\"Peak\",OP_TotalRates_SME_2[[Rate name]:[Rate name]],0),MATCH(O$10,OP_TotalRates_SME_2[[#Headers],[Ausnet]:[United Energy]],0))*\nINDEX(Input_Usage[],MATCH($L26&\" - Peak\",Input_Usage[[Ref]:[Ref]],0),MATCH($D$7,Inputs!$C$158:$BA$158,0)))+\nIFERROR((INDEX(OP_TotalRates_SME_2[[Ausnet]:[United Energy]],MATCH(\"TOU - Shoulder\",OP_TotalRates_SME_2[[Rate name]:[Rate name]],0),MATCH(O$10,OP_TotalRates_SME_2[[#Headers],[Ausnet]:[United Energy]],0))*\nINDEX(Input_Usage[],MATCH($L26&\" - Shoulder\",Input_Usage[[Ref]:[Ref]],0),MATCH($D$7,Inputs!$C$158:$BA$158,0))),0)+\n(INDEX(OP_TotalRates_SME_2[[Ausnet]:[United Energy]],MATCH(\"Off peak\",OP_TotalRates_SME_2[[Rate name]:[Rate name]],0),MATCH(O$10,OP_TotalRates_SME_2[[#Headers],[Ausnet]:[United Energy]],0))*\nINDEX(Input_Usage[],MATCH($L26&\" - Off peak\",Input_Usage[[Ref]:[Ref]],0),MATCH($D$7,Inputs!$C$158:$BA$158,0))),0),\nROUNDUP(\n(INDEX(OP_TotalRates_SME_2[[Ausnet]:[United Energy]],MATCH(\"Anytime - supply\",OP_TotalRates_SME_2[[Rate name]:[Rate name]],0),MATCH(O$10,OP_TotalRates_SME_2[[#Headers],[Ausnet]:[United Energy]],0))*DiY)+\n\n(INDEX(OP_TotalRates_SME_2[[Ausnet]:[United Energy]],MATCH(\"Block 1\",OP_TotalRates_SME_2[[Rate name]:[Rate name]],0),MATCH(O$10,OP_TotalRates_SME_2[[#Headers],[Ausnet]:[United Energy]],0))*\nINDEX(Input_Usage[],MATCH($L26&\" - Block 1\",Input_Usage[[Ref]:[Ref]],0),MATCH($D$7,Inputs!$C$158:$BA$158,0)))+\nIFERROR((INDEX(OP_TotalRates_SME_2[[Ausnet]:[United Energy]],MATCH(\"Balance\",OP_TotalRates_SME_2[[Rate name]:[Rate name]],0),MATCH(O$10,OP_TotalRates_SME_2[[#Headers],[Ausnet]:[United Energy]],0))*\nINDEX(Input_Usage[],MATCH($L26&\" - Balance\",Input_Usage[[Ref]:[Ref]],0),MATCH($D$7,Inputs!$C$158:$BA$158,0))),0)+\n(INDEX(OP_TotalRates_SME_2[[Ausnet]:[United Energy]],MATCH(\"Single Rate\",OP_TotalRates_SME_2[[Rate name]:[Rate name]],0),MATCH(O$10,OP_TotalRates_SME_2[[#Headers],[Ausnet]:[United Energy]],0))*\nINDEX(Input_Usage[],MATCH($L26&\" - Single Rate\",Input_Usage[[Ref]:[Ref]],0),MATCH($D$7,Inputs!$C$158:$BA$158,0))),0)),\"-\")","v":6257},{"$f":"IFERROR(IF(ISNUMBER(MATCH($D$21,'Lookup refs'!$Q$8:$Q$17,0)),\nROUNDUP(\n(INDEX(OP_TotalRates_SME_2[[Ausnet]:[United Energy]],MATCH(\"TOU - supply\",OP_TotalRates_SME_2[[Rate name]:[Rate name]],0),MATCH(P$10,OP_TotalRates_SME_2[[#Headers],[Ausnet]:[United Energy]],0))*DiY)+\n\n(INDEX(OP_TotalRates_SME_2[[Ausnet]:[United Energy]],MATCH(\"Peak\",OP_TotalRates_SME_2[[Rate name]:[Rate name]],0),MATCH(P$10,OP_TotalRates_SME_2[[#Headers],[Ausnet]:[United Energy]],0))*\nINDEX(Input_Usage[],MATCH($L26&\" - Peak\",Input_Usage[[Ref]:[Ref]],0),MATCH($D$7,Inputs!$C$158:$BA$158,0)))+\nIFERROR((INDEX(OP_TotalRates_SME_2[[Ausnet]:[United Energy]],MATCH(\"TOU - Shoulder\",OP_TotalRates_SME_2[[Rate name]:[Rate name]],0),MATCH(P$10,OP_TotalRates_SME_2[[#Headers],[Ausnet]:[United Energy]],0))*\nINDEX(Input_Usage[],MATCH($L26&\" - Shoulder\",Input_Usage[[Ref]:[Ref]],0),MATCH($D$7,Inputs!$C$158:$BA$158,0))),0)+\n(INDEX(OP_TotalRates_SME_2[[Ausnet]:[United Energy]],MATCH(\"Off peak\",OP_TotalRates_SME_2[[Rate name]:[Rate name]],0),MATCH(P$10,OP_TotalRates_SME_2[[#Headers],[Ausnet]:[United Energy]],0))*\nINDEX(Input_Usage[],MATCH($L26&\" - Off peak\",Input_Usage[[Ref]:[Ref]],0),MATCH($D$7,Inputs!$C$158:$BA$158,0))),0),\nROUNDUP(\n(INDEX(OP_TotalRates_SME_2[[Ausnet]:[United Energy]],MATCH(\"Anytime - supply\",OP_TotalRates_SME_2[[Rate name]:[Rate name]],0),MATCH(P$10,OP_TotalRates_SME_2[[#Headers],[Ausnet]:[United Energy]],0))*DiY)+\n\n(INDEX(OP_TotalRates_SME_2[[Ausnet]:[United Energy]],MATCH(\"Block 1\",OP_TotalRates_SME_2[[Rate name]:[Rate name]],0),MATCH(P$10,OP_TotalRates_SME_2[[#Headers],[Ausnet]:[United Energy]],0))*\nINDEX(Input_Usage[],MATCH($L26&\" - Block 1\",Input_Usage[[Ref]:[Ref]],0),MATCH($D$7,Inputs!$C$158:$BA$158,0)))+\nIFERROR((INDEX(OP_TotalRates_SME_2[[Ausnet]:[United Energy]],MATCH(\"Balance\",OP_TotalRates_SME_2[[Rate name]:[Rate name]],0),MATCH(P$10,OP_TotalRates_SME_2[[#Headers],[Ausnet]:[United Energy]],0))*\nINDEX(Input_Usage[],MATCH($L26&\" - Balance\",Input_Usage[[Ref]:[Ref]],0),MATCH($D$7,Inputs!$C$158:$BA$158,0))),0)+\n(INDEX(OP_TotalRates_SME_2[[Ausnet]:[United Energy]],MATCH(\"Single Rate\",OP_TotalRates_SME_2[[Rate name]:[Rate name]],0),MATCH(P$10,OP_TotalRates_SME_2[[#Headers],[Ausnet]:[United Energy]],0))*\nINDEX(Input_Usage[],MATCH($L26&\" - Single Rate\",Input_Usage[[Ref]:[Ref]],0),MATCH($D$7,Inputs!$C$158:$BA$158,0))),0)),\"-\")","v":6285},{"$f":"IFERROR(IF(ISNUMBER(MATCH($D$21,'Lookup refs'!$Q$8:$Q$17,0)),\nROUNDUP(\n(INDEX(OP_TotalRates_SME_2[[Ausnet]:[United Energy]],MATCH(\"TOU - supply\",OP_TotalRates_SME_2[[Rate name]:[Rate name]],0),MATCH(Q$10,OP_TotalRates_SME_2[[#Headers],[Ausnet]:[United Energy]],0))*DiY)+\n\n(INDEX(OP_TotalRates_SME_2[[Ausnet]:[United Energy]],MATCH(\"Peak\",OP_TotalRates_SME_2[[Rate name]:[Rate name]],0),MATCH(Q$10,OP_TotalRates_SME_2[[#Headers],[Ausnet]:[United Energy]],0))*\nINDEX(Input_Usage[],MATCH($L26&\" - Peak\",Input_Usage[[Ref]:[Ref]],0),MATCH($D$7,Inputs!$C$158:$BA$158,0)))+\nIFERROR((INDEX(OP_TotalRates_SME_2[[Ausnet]:[United Energy]],MATCH(\"TOU - Shoulder\",OP_TotalRates_SME_2[[Rate name]:[Rate name]],0),MATCH(Q$10,OP_TotalRates_SME_2[[#Headers],[Ausnet]:[United Energy]],0))*\nINDEX(Input_Usage[],MATCH($L26&\" - Shoulder\",Input_Usage[[Ref]:[Ref]],0),MATCH($D$7,Inputs!$C$158:$BA$158,0))),0)+\n(INDEX(OP_TotalRates_SME_2[[Ausnet]:[United Energy]],MATCH(\"Off peak\",OP_TotalRates_SME_2[[Rate name]:[Rate name]],0),MATCH(Q$10,OP_TotalRates_SME_2[[#Headers],[Ausnet]:[United Energy]],0))*\nINDEX(Input_Usage[],MATCH($L26&\" - Off peak\",Input_Usage[[Ref]:[Ref]],0),MATCH($D$7,Inputs!$C$158:$BA$158,0))),0),\nROUNDUP(\n(INDEX(OP_TotalRates_SME_2[[Ausnet]:[United Energy]],MATCH(\"Anytime - supply\",OP_TotalRates_SME_2[[Rate name]:[Rate name]],0),MATCH(Q$10,OP_TotalRates_SME_2[[#Headers],[Ausnet]:[United Energy]],0))*DiY)+\n\n(INDEX(OP_TotalRates_SME_2[[Ausnet]:[United Energy]],MATCH(\"Block 1\",OP_TotalRates_SME_2[[Rate name]:[Rate name]],0),MATCH(Q$10,OP_TotalRates_SME_2[[#Headers],[Ausnet]:[United Energy]],0))*\nINDEX(Input_Usage[],MATCH($L26&\" - Block 1\",Input_Usage[[Ref]:[Ref]],0),MATCH($D$7,Inputs!$C$158:$BA$158,0)))+\nIFERROR((INDEX(OP_TotalRates_SME_2[[Ausnet]:[United Energy]],MATCH(\"Balance\",OP_TotalRates_SME_2[[Rate name]:[Rate name]],0),MATCH(Q$10,OP_TotalRates_SME_2[[#Headers],[Ausnet]:[United Energy]],0))*\nINDEX(Input_Usage[],MATCH($L26&\" - Balance\",Input_Usage[[Ref]:[Ref]],0),MATCH($D$7,Inputs!$C$158:$BA$158,0))),0)+\n(INDEX(OP_TotalRates_SME_2[[Ausnet]:[United Energy]],MATCH(\"Single Rate\",OP_TotalRates_SME_2[[Rate name]:[Rate name]],0),MATCH(Q$10,OP_TotalRates_SME_2[[#Headers],[Ausnet]:[United Energy]],0))*\nINDEX(Input_Usage[],MATCH($L26&\" - Single Rate\",Input_Usage[[Ref]:[Ref]],0),MATCH($D$7,Inputs!$C$158:$BA$158,0))),0)),\"-\")","v":5862}]
[null,null,"Residential","Residential - large",{"$f":"IFERROR(IF(ISNUMBER(MATCH($D$21,'Lookup refs'!$Q$8:$Q$17,0)),\nROUNDUP(\n(INDEX(OP_TotalRates_RES_2[[Ausnet]:[United Energy]],MATCH(\"TOU - supply\",OP_TotalRates_RES_2[[Rate name]:[Rate name]],0),MATCH(E$10,OP_TotalRates_RES_2[[#Headers],[Ausnet]:[United Energy]],0))*DiY)+\n\n(INDEX(OP_TotalRates_RES_2[[Ausnet]:[United Energy]],MATCH(\"Peak\",OP_TotalRates_RES_2[[Rate name]:[Rate name]],0),MATCH(E$10,OP_TotalRates_RES_2[[#Headers],[Ausnet]:[United Energy]],0))*\nINDEX(Input_Usage[],MATCH($D27&\" - Peak\",Input_Usage[[Ref]:[Ref]],0),MATCH($D$7,Inputs!$C$158:$BA$158,0)))+\nIFERROR((INDEX(OP_TotalRates_RES_2[[Ausnet]:[United Energy]],MATCH(\"TOU - Shoulder\",OP_TotalRates_RES_2[[Rate name]:[Rate name]],0),MATCH(E$10,OP_TotalRates_RES_2[[#Headers],[Ausnet]:[United Energy]],0))*\nINDEX(Input_Usage[],MATCH($D27&\" - Shoulder\",Input_Usage[[Ref]:[Ref]],0),MATCH($D$7,Inputs!$C$158:$BA$158,0))),0)+\n(INDEX(OP_TotalRates_RES_2[[Ausnet]:[United Energy]],MATCH(\"Off peak\",OP_TotalRates_RES_2[[Rate name]:[Rate name]],0),MATCH(E$10,OP_TotalRates_RES_2[[#Headers],[Ausnet]:[United Energy]],0))*\nINDEX(Input_Usage[],MATCH($D27&\" - Off peak\",Input_Usage[[Ref]:[Ref]],0),MATCH($D$7,Inputs!$C$158:$BA$158,0))),0),\nROUNDUP(\n(INDEX(OP_TotalRates_RES_2[[Ausnet]:[United Energy]],MATCH(\"Anytime - supply\",OP_TotalRates_RES_2[[Rate name]:[Rate name]],0),MATCH(E$10,OP_TotalRates_RES_2[[#Headers],[Ausnet]:[United Energy]],0))*DiY)+\n\n(INDEX(OP_TotalRates_RES_2[[Ausnet]:[United Energy]],MATCH(\"Block 1\",OP_TotalRates_RES_2[[Rate name]:[Rate name]],0),MATCH(E$10,OP_TotalRates_RES_2[[#Headers],[Ausnet]:[United Energy]],0))*\nINDEX(Input_Usage[],MATCH($D27&\" - Block 1\",Input_Usage[[Ref]:[Ref]],0),MATCH($D$7,Inputs!$C$158:$BA$158,0)))+\nIFERROR((INDEX(OP_TotalRates_RES_2[[Ausnet]:[United Energy]],MATCH(\"Balance\",OP_TotalRates_RES_2[[Rate name]:[Rate name]],0),MATCH(E$10,OP_TotalRates_RES_2[[#Headers],[Ausnet]:[United Energy]],0))*\nINDEX(Input_Usage[],MATCH($D27&\" - Balance\",Input_Usage[[Ref]:[Ref]],0),MATCH($D$7,Inputs!$C$158:$BA$158,0))),0)+\n(INDEX(OP_TotalRates_RES_2[[Ausnet]:[United Energy]],MATCH(\"Single rate\",OP_TotalRates_RES_2[[Rate name]:[Rate name]],0),MATCH(E$10,OP_TotalRates_RES_2[[#Headers],[Ausnet]:[United Energy]],0))*\nINDEX(Input_Usage[],MATCH($D27&\" - Single rate\",Input_Usage[[Ref]:[Ref]],0),MATCH($D$7,Inputs!$C$158:$BA$158,0))),0)),\"-\")","v":3079},{"$f":"IFERROR(IF(ISNUMBER(MATCH($D$21,'Lookup refs'!$Q$8:$Q$17,0)),\nROUNDUP(\n(INDEX(OP_TotalRates_RES_2[[Ausnet]:[United Energy]],MATCH(\"TOU - supply\",OP_TotalRates_RES_2[[Rate name]:[Rate name]],0),MATCH(F$10,OP_TotalRates_RES_2[[#Headers],[Ausnet]:[United Energy]],0))*DiY)+\n\n(INDEX(OP_TotalRates_RES_2[[Ausnet]:[United Energy]],MATCH(\"Peak\",OP_TotalRates_RES_2[[Rate name]:[Rate name]],0),MATCH(F$10,OP_TotalRates_RES_2[[#Headers],[Ausnet]:[United Energy]],0))*\nINDEX(Input_Usage[],MATCH($D27&\" - Peak\",Input_Usage[[Ref]:[Ref]],0),MATCH($D$7,Inputs!$C$158:$BA$158,0)))+\nIFERROR((INDEX(OP_TotalRates_RES_2[[Ausnet]:[United Energy]],MATCH(\"TOU - Shoulder\",OP_TotalRates_RES_2[[Rate name]:[Rate name]],0),MATCH(F$10,OP_TotalRates_RES_2[[#Headers],[Ausnet]:[United Energy]],0))*\nINDEX(Input_Usage[],MATCH($D27&\" - Shoulder\",Input_Usage[[Ref]:[Ref]],0),MATCH($D$7,Inputs!$C$158:$BA$158,0))),0)+\n(INDEX(OP_TotalRates_RES_2[[Ausnet]:[United Energy]],MATCH(\"Off peak\",OP_TotalRates_RES_2[[Rate name]:[Rate name]],0),MATCH(F$10,OP_TotalRates_RES_2[[#Headers],[Ausnet]:[United Energy]],0))*\nINDEX(Input_Usage[],MATCH($D27&\" - Off peak\",Input_Usage[[Ref]:[Ref]],0),MATCH($D$7,Inputs!$C$158:$BA$158,0))),0),\nROUNDUP(\n(INDEX(OP_TotalRates_RES_2[[Ausnet]:[United Energy]],MATCH(\"Anytime - supply\",OP_TotalRates_RES_2[[Rate name]:[Rate name]],0),MATCH(F$10,OP_TotalRates_RES_2[[#Headers],[Ausnet]:[United Energy]],0))*DiY)+\n\n(INDEX(OP_TotalRates_RES_2[[Ausnet]:[United Energy]],MATCH(\"Block 1\",OP_TotalRates_RES_2[[Rate name]:[Rate name]],0),MATCH(F$10,OP_TotalRates_RES_2[[#Headers],[Ausnet]:[United Energy]],0))*\nINDEX(Input_Usage[],MATCH($D27&\" - Block 1\",Input_Usage[[Ref]:[Ref]],0),MATCH($D$7,Inputs!$C$158:$BA$158,0)))+\nIFERROR((INDEX(OP_TotalRates_RES_2[[Ausnet]:[United Energy]],MATCH(\"Balance\",OP_TotalRates_RES_2[[Rate name]:[Rate name]],0),MATCH(F$10,OP_TotalRates_RES_2[[#Headers],[Ausnet]:[United Energy]],0))*\nINDEX(Input_Usage[],MATCH($D27&\" - Balance\",Input_Usage[[Ref]:[Ref]],0),MATCH($D$7,Inputs!$C$158:$BA$158,0))),0)+\n(INDEX(OP_TotalRates_RES_2[[Ausnet]:[United Energy]],MATCH(\"Single rate\",OP_TotalRates_RES_2[[Rate name]:[Rate name]],0),MATCH(F$10,OP_TotalRates_RES_2[[#Headers],[Ausnet]:[United Energy]],0))*\nINDEX(Input_Usage[],MATCH($D27&\" - Single rate\",Input_Usage[[Ref]:[Ref]],0),MATCH($D$7,Inputs!$C$158:$BA$158,0))),0)),\"-\")","v":2455},{"$f":"IFERROR(IF(ISNUMBER(MATCH($D$21,'Lookup refs'!$Q$8:$Q$17,0)),\nROUNDUP(\n(INDEX(OP_TotalRates_RES_2[[Ausnet]:[United Energy]],MATCH(\"TOU - supply\",OP_TotalRates_RES_2[[Rate name]:[Rate name]],0),MATCH(G$10,OP_TotalRates_RES_2[[#Headers],[Ausnet]:[United Energy]],0))*DiY)+\n\n(INDEX(OP_TotalRates_RES_2[[Ausnet]:[United Energy]],MATCH(\"Peak\",OP_TotalRates_RES_2[[Rate name]:[Rate name]],0),MATCH(G$10,OP_TotalRates_RES_2[[#Headers],[Ausnet]:[United Energy]],0))*\nINDEX(Input_Usage[],MATCH($D27&\" - Peak\",Input_Usage[[Ref]:[Ref]],0),MATCH($D$7,Inputs!$C$158:$BA$158,0)))+\nIFERROR((INDEX(OP_TotalRates_RES_2[[Ausnet]:[United Energy]],MATCH(\"TOU - Shoulder\",OP_TotalRates_RES_2[[Rate name]:[Rate name]],0),MATCH(G$10,OP_TotalRates_RES_2[[#Headers],[Ausnet]:[United Energy]],0))*\nINDEX(Input_Usage[],MATCH($D27&\" - Shoulder\",Input_Usage[[Ref]:[Ref]],0),MATCH($D$7,Inputs!$C$158:$BA$158,0))),0)+\n(INDEX(OP_TotalRates_RES_2[[Ausnet]:[United Energy]],MATCH(\"Off peak\",OP_TotalRates_RES_2[[Rate name]:[Rate name]],0),MATCH(G$10,OP_TotalRates_RES_2[[#Headers],[Ausnet]:[United Energy]],0))*\nINDEX(Input_Usage[],MATCH($D27&\" - Off peak\",Input_Usage[[Ref]:[Ref]],0),MATCH($D$7,Inputs!$C$158:$BA$158,0))),0),\nROUNDUP(\n(INDEX(OP_TotalRates_RES_2[[Ausnet]:[United Energy]],MATCH(\"Anytime - supply\",OP_TotalRates_RES_2[[Rate name]:[Rate name]],0),MATCH(G$10,OP_TotalRates_RES_2[[#Headers],[Ausnet]:[United Energy]],0))*DiY)+\n\n(INDEX(OP_TotalRates_RES_2[[Ausnet]:[United Energy]],MATCH(\"Block 1\",OP_TotalRates_RES_2[[Rate name]:[Rate name]],0),MATCH(G$10,OP_TotalRates_RES_2[[#Headers],[Ausnet]:[United Energy]],0))*\nINDEX(Input_Usage[],MATCH($D27&\" - Block 1\",Input_Usage[[Ref]:[Ref]],0),MATCH($D$7,Inputs!$C$158:$BA$158,0)))+\nIFERROR((INDEX(OP_TotalRates_RES_2[[Ausnet]:[United Energy]],MATCH(\"Balance\",OP_TotalRates_RES_2[[Rate name]:[Rate name]],0),MATCH(G$10,OP_TotalRates_RES_2[[#Headers],[Ausnet]:[United Energy]],0))*\nINDEX(Input_Usage[],MATCH($D27&\" - Balance\",Input_Usage[[Ref]:[Ref]],0),MATCH($D$7,Inputs!$C$158:$BA$158,0))),0)+\n(INDEX(OP_TotalRates_RES_2[[Ausnet]:[United Energy]],MATCH(\"Single rate\",OP_TotalRates_RES_2[[Rate name]:[Rate name]],0),MATCH(G$10,OP_TotalRates_RES_2[[#Headers],[Ausnet]:[United Energy]],0))*\nINDEX(Input_Usage[],MATCH($D27&\" - Single rate\",Input_Usage[[Ref]:[Ref]],0),MATCH($D$7,Inputs!$C$158:$BA$158,0))),0)),\"-\")","v":2761},{"$f":"IFERROR(IF(ISNUMBER(MATCH($D$21,'Lookup refs'!$Q$8:$Q$17,0)),\nROUNDUP(\n(INDEX(OP_TotalRates_RES_2[[Ausnet]:[United Energy]],MATCH(\"TOU - supply\",OP_TotalRates_RES_2[[Rate name]:[Rate name]],0),MATCH(H$10,OP_TotalRates_RES_2[[#Headers],[Ausnet]:[United Energy]],0))*DiY)+\n\n(INDEX(OP_TotalRates_RES_2[[Ausnet]:[United Energy]],MATCH(\"Peak\",OP_TotalRates_RES_2[[Rate name]:[Rate name]],0),MATCH(H$10,OP_TotalRates_RES_2[[#Headers],[Ausnet]:[United Energy]],0))*\nINDEX(Input_Usage[],MATCH($D27&\" - Peak\",Input_Usage[[Ref]:[Ref]],0),MATCH($D$7,Inputs!$C$158:$BA$158,0)))+\nIFERROR((INDEX(OP_TotalRates_RES_2[[Ausnet]:[United Energy]],MATCH(\"TOU - Shoulder\",OP_TotalRates_RES_2[[Rate name]:[Rate name]],0),MATCH(H$10,OP_TotalRates_RES_2[[#Headers],[Ausnet]:[United Energy]],0))*\nINDEX(Input_Usage[],MATCH($D27&\" - Shoulder\",Input_Usage[[Ref]:[Ref]],0),MATCH($D$7,Inputs!$C$158:$BA$158,0))),0)+\n(INDEX(OP_TotalRates_RES_2[[Ausnet]:[United Energy]],MATCH(\"Off peak\",OP_TotalRates_RES_2[[Rate name]:[Rate name]],0),MATCH(H$10,OP_TotalRates_RES_2[[#Headers],[Ausnet]:[United Energy]],0))*\nINDEX(Input_Usage[],MATCH($D27&\" - Off peak\",Input_Usage[[Ref]:[Ref]],0),MATCH($D$7,Inputs!$C$158:$BA$158,0))),0),\nROUNDUP(\n(INDEX(OP_TotalRates_RES_2[[Ausnet]:[United Energy]],MATCH(\"Anytime - supply\",OP_TotalRates_RES_2[[Rate name]:[Rate name]],0),MATCH(H$10,OP_TotalRates_RES_2[[#Headers],[Ausnet]:[United Energy]],0))*DiY)+\n\n(INDEX(OP_TotalRates_RES_2[[Ausnet]:[United Energy]],MATCH(\"Block 1\",OP_TotalRates_RES_2[[Rate name]:[Rate name]],0),MATCH(H$10,OP_TotalRates_RES_2[[#Headers],[Ausnet]:[United Energy]],0))*\nINDEX(Input_Usage[],MATCH($D27&\" - Block 1\",Input_Usage[[Ref]:[Ref]],0),MATCH($D$7,Inputs!$C$158:$BA$158,0)))+\nIFERROR((INDEX(OP_TotalRates_RES_2[[Ausnet]:[United Energy]],MATCH(\"Balance\",OP_TotalRates_RES_2[[Rate name]:[Rate name]],0),MATCH(H$10,OP_TotalRates_RES_2[[#Headers],[Ausnet]:[United Energy]],0))*\nINDEX(Input_Usage[],MATCH($D27&\" - Balance\",Input_Usage[[Ref]:[Ref]],0),MATCH($D$7,Inputs!$C$158:$BA$158,0))),0)+\n(INDEX(OP_TotalRates_RES_2[[Ausnet]:[United Energy]],MATCH(\"Single rate\",OP_TotalRates_RES_2[[Rate name]:[Rate name]],0),MATCH(H$10,OP_TotalRates_RES_2[[#Headers],[Ausnet]:[United Energy]],0))*\nINDEX(Input_Usage[],MATCH($D27&\" - Single rate\",Input_Usage[[Ref]:[Ref]],0),MATCH($D$7,Inputs!$C$158:$BA$158,0))),0)),\"-\")","v":2868},{"$f":"IFERROR(IF(ISNUMBER(MATCH($D$21,'Lookup refs'!$Q$8:$Q$17,0)),\nROUNDUP(\n(INDEX(OP_TotalRates_RES_2[[Ausnet]:[United Energy]],MATCH(\"TOU - supply\",OP_TotalRates_RES_2[[Rate name]:[Rate name]],0),MATCH(I$10,OP_TotalRates_RES_2[[#Headers],[Ausnet]:[United Energy]],0))*DiY)+\n\n(INDEX(OP_TotalRates_RES_2[[Ausnet]:[United Energy]],MATCH(\"Peak\",OP_TotalRates_RES_2[[Rate name]:[Rate name]],0),MATCH(I$10,OP_TotalRates_RES_2[[#Headers],[Ausnet]:[United Energy]],0))*\nINDEX(Input_Usage[],MATCH($D27&\" - Peak\",Input_Usage[[Ref]:[Ref]],0),MATCH($D$7,Inputs!$C$158:$BA$158,0)))+\nIFERROR((INDEX(OP_TotalRates_RES_2[[Ausnet]:[United Energy]],MATCH(\"TOU - Shoulder\",OP_TotalRates_RES_2[[Rate name]:[Rate name]],0),MATCH(I$10,OP_TotalRates_RES_2[[#Headers],[Ausnet]:[United Energy]],0))*\nINDEX(Input_Usage[],MATCH($D27&\" - Shoulder\",Input_Usage[[Ref]:[Ref]],0),MATCH($D$7,Inputs!$C$158:$BA$158,0))),0)+\n(INDEX(OP_TotalRates_RES_2[[Ausnet]:[United Energy]],MATCH(\"Off peak\",OP_TotalRates_RES_2[[Rate name]:[Rate name]],0),MATCH(I$10,OP_TotalRates_RES_2[[#Headers],[Ausnet]:[United Energy]],0))*\nINDEX(Input_Usage[],MATCH($D27&\" - Off peak\",Input_Usage[[Ref]:[Ref]],0),MATCH($D$7,Inputs!$C$158:$BA$158,0))),0),\nROUNDUP(\n(INDEX(OP_TotalRates_RES_2[[Ausnet]:[United Energy]],MATCH(\"Anytime - supply\",OP_TotalRates_RES_2[[Rate name]:[Rate name]],0),MATCH(I$10,OP_TotalRates_RES_2[[#Headers],[Ausnet]:[United Energy]],0))*DiY)+\n\n(INDEX(OP_TotalRates_RES_2[[Ausnet]:[United Energy]],MATCH(\"Block 1\",OP_TotalRates_RES_2[[Rate name]:[Rate name]],0),MATCH(I$10,OP_TotalRates_RES_2[[#Headers],[Ausnet]:[United Energy]],0))*\nINDEX(Input_Usage[],MATCH($D27&\" - Block 1\",Input_Usage[[Ref]:[Ref]],0),MATCH($D$7,Inputs!$C$158:$BA$158,0)))+\nIFERROR((INDEX(OP_TotalRates_RES_2[[Ausnet]:[United Energy]],MATCH(\"Balance\",OP_TotalRates_RES_2[[Rate name]:[Rate name]],0),MATCH(I$10,OP_TotalRates_RES_2[[#Headers],[Ausnet]:[United Energy]],0))*\nINDEX(Input_Usage[],MATCH($D27&\" - Balance\",Input_Usage[[Ref]:[Ref]],0),MATCH($D$7,Inputs!$C$158:$BA$158,0))),0)+\n(INDEX(OP_TotalRates_RES_2[[Ausnet]:[United Energy]],MATCH(\"Single rate\",OP_TotalRates_RES_2[[Rate name]:[Rate name]],0),MATCH(I$10,OP_TotalRates_RES_2[[#Headers],[Ausnet]:[United Energy]],0))*\nINDEX(Input_Usage[],MATCH($D27&\" - Single rate\",Input_Usage[[Ref]:[Ref]],0),MATCH($D$7,Inputs!$C$158:$BA$158,0))),0)),\"-\")","v":2651},null,"Small business","Small business - large",{"$f":"IFERROR(IF(ISNUMBER(MATCH($D$21,'Lookup refs'!$Q$8:$Q$17,0)),\nROUNDUP(\n(INDEX(OP_TotalRates_SME_2[[Ausnet]:[United Energy]],MATCH(\"TOU - supply\",OP_TotalRates_SME_2[[Rate name]:[Rate name]],0),MATCH(M$10,OP_TotalRates_SME_2[[#Headers],[Ausnet]:[United Energy]],0))*DiY)+\n\n(INDEX(OP_TotalRates_SME_2[[Ausnet]:[United Energy]],MATCH(\"Peak\",OP_TotalRates_SME_2[[Rate name]:[Rate name]],0),MATCH(M$10,OP_TotalRates_SME_2[[#Headers],[Ausnet]:[United Energy]],0))*\nINDEX(Input_Usage[],MATCH($L27&\" - Peak\",Input_Usage[[Ref]:[Ref]],0),MATCH($D$7,Inputs!$C$158:$BA$158,0)))+\nIFERROR((INDEX(OP_TotalRates_SME_2[[Ausnet]:[United Energy]],MATCH(\"TOU - Shoulder\",OP_TotalRates_SME_2[[Rate name]:[Rate name]],0),MATCH(M$10,OP_TotalRates_SME_2[[#Headers],[Ausnet]:[United Energy]],0))*\nINDEX(Input_Usage[],MATCH($L27&\" - Shoulder\",Input_Usage[[Ref]:[Ref]],0),MATCH($D$7,Inputs!$C$158:$BA$158,0))),0)+\n(INDEX(OP_TotalRates_SME_2[[Ausnet]:[United Energy]],MATCH(\"Off peak\",OP_TotalRates_SME_2[[Rate name]:[Rate name]],0),MATCH(M$10,OP_TotalRates_SME_2[[#Headers],[Ausnet]:[United Energy]],0))*\nINDEX(Input_Usage[],MATCH($L27&\" - Off peak\",Input_Usage[[Ref]:[Ref]],0),MATCH($D$7,Inputs!$C$158:$BA$158,0))),0),\nROUNDUP(\n(INDEX(OP_TotalRates_SME_2[[Ausnet]:[United Energy]],MATCH(\"Anytime - supply\",OP_TotalRates_SME_2[[Rate name]:[Rate name]],0),MATCH(M$10,OP_TotalRates_SME_2[[#Headers],[Ausnet]:[United Energy]],0))*DiY)+\n\n(INDEX(OP_TotalRates_SME_2[[Ausnet]:[United Energy]],MATCH(\"Block 1\",OP_TotalRates_SME_2[[Rate name]:[Rate name]],0),MATCH(M$10,OP_TotalRates_SME_2[[#Headers],[Ausnet]:[United Energy]],0))*\nINDEX(Input_Usage[],MATCH($L27&\" - Block 1\",Input_Usage[[Ref]:[Ref]],0),MATCH($D$7,Inputs!$C$158:$BA$158,0)))+\nIFERROR((INDEX(OP_TotalRates_SME_2[[Ausnet]:[United Energy]],MATCH(\"Balance\",OP_TotalRates_SME_2[[Rate name]:[Rate name]],0),MATCH(M$10,OP_TotalRates_SME_2[[#Headers],[Ausnet]:[United Energy]],0))*\nINDEX(Input_Usage[],MATCH($L27&\" - Balance\",Input_Usage[[Ref]:[Ref]],0),MATCH($D$7,Inputs!$C$158:$BA$158,0))),0)+\n(INDEX(OP_TotalRates_SME_2[[Ausnet]:[United Energy]],MATCH(\"Single Rate\",OP_TotalRates_SME_2[[Rate name]:[Rate name]],0),MATCH(M$10,OP_TotalRates_SME_2[[#Headers],[Ausnet]:[United Energy]],0))*\nINDEX(Input_Usage[],MATCH($L27&\" - Single Rate\",Input_Usage[[Ref]:[Ref]],0),MATCH($D$7,Inputs!$C$158:$BA$158,0))),0)),\"-\")","v":12628},{"$f":"IFERROR(IF(ISNUMBER(MATCH($D$21,'Lookup refs'!$Q$8:$Q$17,0)),\nROUNDUP(\n(INDEX(OP_TotalRates_SME_2[[Ausnet]:[United Energy]],MATCH(\"TOU - supply\",OP_TotalRates_SME_2[[Rate name]:[Rate name]],0),MATCH(N$10,OP_TotalRates_SME_2[[#Headers],[Ausnet]:[United Energy]],0))*DiY)+\n\n(INDEX(OP_TotalRates_SME_2[[Ausnet]:[United Energy]],MATCH(\"Peak\",OP_TotalRates_SME_2[[Rate name]:[Rate name]],0),MATCH(N$10,OP_TotalRates_SME_2[[#Headers],[Ausnet]:[United Energy]],0))*\nINDEX(Input_Usage[],MATCH($L27&\" - Peak\",Input_Usage[[Ref]:[Ref]],0),MATCH($D$7,Inputs!$C$158:$BA$158,0)))+\nIFERROR((INDEX(OP_TotalRates_SME_2[[Ausnet]:[United Energy]],MATCH(\"TOU - Shoulder\",OP_TotalRates_SME_2[[Rate name]:[Rate name]],0),MATCH(N$10,OP_TotalRates_SME_2[[#Headers],[Ausnet]:[United Energy]],0))*\nINDEX(Input_Usage[],MATCH($L27&\" - Shoulder\",Input_Usage[[Ref]:[Ref]],0),MATCH($D$7,Inputs!$C$158:$BA$158,0))),0)+\n(INDEX(OP_TotalRates_SME_2[[Ausnet]:[United Energy]],MATCH(\"Off peak\",OP_TotalRates_SME_2[[Rate name]:[Rate name]],0),MATCH(N$10,OP_TotalRates_SME_2[[#Headers],[Ausnet]:[United Energy]],0))*\nINDEX(Input_Usage[],MATCH($L27&\" - Off peak\",Input_Usage[[Ref]:[Ref]],0),MATCH($D$7,Inputs!$C$158:$BA$158,0))),0),\nROUNDUP(\n(INDEX(OP_TotalRates_SME_2[[Ausnet]:[United Energy]],MATCH(\"Anytime - supply\",OP_TotalRates_SME_2[[Rate name]:[Rate name]],0),MATCH(N$10,OP_TotalRates_SME_2[[#Headers],[Ausnet]:[United Energy]],0))*DiY)+\n\n(INDEX(OP_TotalRates_SME_2[[Ausnet]:[United Energy]],MATCH(\"Block 1\",OP_TotalRates_SME_2[[Rate name]:[Rate name]],0),MATCH(N$10,OP_TotalRates_SME_2[[#Headers],[Ausnet]:[United Energy]],0))*\nINDEX(Input_Usage[],MATCH($L27&\" - Block 1\",Input_Usage[[Ref]:[Ref]],0),MATCH($D$7,Inputs!$C$158:$BA$158,0)))+\nIFERROR((INDEX(OP_TotalRates_SME_2[[Ausnet]:[United Energy]],MATCH(\"Balance\",OP_TotalRates_SME_2[[Rate name]:[Rate name]],0),MATCH(N$10,OP_TotalRates_SME_2[[#Headers],[Ausnet]:[United Energy]],0))*\nINDEX(Input_Usage[],MATCH($L27&\" - Balance\",Input_Usage[[Ref]:[Ref]],0),MATCH($D$7,Inputs!$C$158:$BA$158,0))),0)+\n(INDEX(OP_TotalRates_SME_2[[Ausnet]:[United Energy]],MATCH(\"Single Rate\",OP_TotalRates_SME_2[[Rate name]:[Rate name]],0),MATCH(N$10,OP_TotalRates_SME_2[[#Headers],[Ausnet]:[United Energy]],0))*\nINDEX(Input_Usage[],MATCH($L27&\" - Single Rate\",Input_Usage[[Ref]:[Ref]],0),MATCH($D$7,Inputs!$C$158:$BA$158,0))),0)),\"-\")","v":10449},{"$f":"IFERROR(IF(ISNUMBER(MATCH($D$21,'Lookup refs'!$Q$8:$Q$17,0)),\nROUNDUP(\n(INDEX(OP_TotalRates_SME_2[[Ausnet]:[United Energy]],MATCH(\"TOU - supply\",OP_TotalRates_SME_2[[Rate name]:[Rate name]],0),MATCH(O$10,OP_TotalRates_SME_2[[#Headers],[Ausnet]:[United Energy]],0))*DiY)+\n\n(INDEX(OP_TotalRates_SME_2[[Ausnet]:[United Energy]],MATCH(\"Peak\",OP_TotalRates_SME_2[[Rate name]:[Rate name]],0),MATCH(O$10,OP_TotalRates_SME_2[[#Headers],[Ausnet]:[United Energy]],0))*\nINDEX(Input_Usage[],MATCH($L27&\" - Peak\",Input_Usage[[Ref]:[Ref]],0),MATCH($D$7,Inputs!$C$158:$BA$158,0)))+\nIFERROR((INDEX(OP_TotalRates_SME_2[[Ausnet]:[United Energy]],MATCH(\"TOU - Shoulder\",OP_TotalRates_SME_2[[Rate name]:[Rate name]],0),MATCH(O$10,OP_TotalRates_SME_2[[#Headers],[Ausnet]:[United Energy]],0))*\nINDEX(Input_Usage[],MATCH($L27&\" - Shoulder\",Input_Usage[[Ref]:[Ref]],0),MATCH($D$7,Inputs!$C$158:$BA$158,0))),0)+\n(INDEX(OP_TotalRates_SME_2[[Ausnet]:[United Energy]],MATCH(\"Off peak\",OP_TotalRates_SME_2[[Rate name]:[Rate name]],0),MATCH(O$10,OP_TotalRates_SME_2[[#Headers],[Ausnet]:[United Energy]],0))*\nINDEX(Input_Usage[],MATCH($L27&\" - Off peak\",Input_Usage[[Ref]:[Ref]],0),MATCH($D$7,Inputs!$C$158:$BA$158,0))),0),\nROUNDUP(\n(INDEX(OP_TotalRates_SME_2[[Ausnet]:[United Energy]],MATCH(\"Anytime - supply\",OP_TotalRates_SME_2[[Rate name]:[Rate name]],0),MATCH(O$10,OP_TotalRates_SME_2[[#Headers],[Ausnet]:[United Energy]],0))*DiY)+\n\n(INDEX(OP_TotalRates_SME_2[[Ausnet]:[United Energy]],MATCH(\"Block 1\",OP_TotalRates_SME_2[[Rate name]:[Rate name]],0),MATCH(O$10,OP_TotalRates_SME_2[[#Headers],[Ausnet]:[United Energy]],0))*\nINDEX(Input_Usage[],MATCH($L27&\" - Block 1\",Input_Usage[[Ref]:[Ref]],0),MATCH($D$7,Inputs!$C$158:$BA$158,0)))+\nIFERROR((INDEX(OP_TotalRates_SME_2[[Ausnet]:[United Energy]],MATCH(\"Balance\",OP_TotalRates_SME_2[[Rate name]:[Rate name]],0),MATCH(O$10,OP_TotalRates_SME_2[[#Headers],[Ausnet]:[United Energy]],0))*\nINDEX(Input_Usage[],MATCH($L27&\" - Balance\",Input_Usage[[Ref]:[Ref]],0),MATCH($D$7,Inputs!$C$158:$BA$158,0))),0)+\n(INDEX(OP_TotalRates_SME_2[[Ausnet]:[United Energy]],MATCH(\"Single Rate\",OP_TotalRates_SME_2[[Rate name]:[Rate name]],0),MATCH(O$10,OP_TotalRates_SME_2[[#Headers],[Ausnet]:[United Energy]],0))*\nINDEX(Input_Usage[],MATCH($L27&\" - Single Rate\",Input_Usage[[Ref]:[Ref]],0),MATCH($D$7,Inputs!$C$158:$BA$158,0))),0)),\"-\")","v":11883},{"$f":"IFERROR(IF(ISNUMBER(MATCH($D$21,'Lookup refs'!$Q$8:$Q$17,0)),\nROUNDUP(\n(INDEX(OP_TotalRates_SME_2[[Ausnet]:[United Energy]],MATCH(\"TOU - supply\",OP_TotalRates_SME_2[[Rate name]:[Rate name]],0),MATCH(P$10,OP_TotalRates_SME_2[[#Headers],[Ausnet]:[United Energy]],0))*DiY)+\n\n(INDEX(OP_TotalRates_SME_2[[Ausnet]:[United Energy]],MATCH(\"Peak\",OP_TotalRates_SME_2[[Rate name]:[Rate name]],0),MATCH(P$10,OP_TotalRates_SME_2[[#Headers],[Ausnet]:[United Energy]],0))*\nINDEX(Input_Usage[],MATCH($L27&\" - Peak\",Input_Usage[[Ref]:[Ref]],0),MATCH($D$7,Inputs!$C$158:$BA$158,0)))+\nIFERROR((INDEX(OP_TotalRates_SME_2[[Ausnet]:[United Energy]],MATCH(\"TOU - Shoulder\",OP_TotalRates_SME_2[[Rate name]:[Rate name]],0),MATCH(P$10,OP_TotalRates_SME_2[[#Headers],[Ausnet]:[United Energy]],0))*\nINDEX(Input_Usage[],MATCH($L27&\" - Shoulder\",Input_Usage[[Ref]:[Ref]],0),MATCH($D$7,Inputs!$C$158:$BA$158,0))),0)+\n(INDEX(OP_TotalRates_SME_2[[Ausnet]:[United Energy]],MATCH(\"Off peak\",OP_TotalRates_SME_2[[Rate name]:[Rate name]],0),MATCH(P$10,OP_TotalRates_SME_2[[#Headers],[Ausnet]:[United Energy]],0))*\nINDEX(Input_Usage[],MATCH($L27&\" - Off peak\",Input_Usage[[Ref]:[Ref]],0),MATCH($D$7,Inputs!$C$158:$BA$158,0))),0),\nROUNDUP(\n(INDEX(OP_TotalRates_SME_2[[Ausnet]:[United Energy]],MATCH(\"Anytime - supply\",OP_TotalRates_SME_2[[Rate name]:[Rate name]],0),MATCH(P$10,OP_TotalRates_SME_2[[#Headers],[Ausnet]:[United Energy]],0))*DiY)+\n\n(INDEX(OP_TotalRates_SME_2[[Ausnet]:[United Energy]],MATCH(\"Block 1\",OP_TotalRates_SME_2[[Rate name]:[Rate name]],0),MATCH(P$10,OP_TotalRates_SME_2[[#Headers],[Ausnet]:[United Energy]],0))*\nINDEX(Input_Usage[],MATCH($L27&\" - Block 1\",Input_Usage[[Ref]:[Ref]],0),MATCH($D$7,Inputs!$C$158:$BA$158,0)))+\nIFERROR((INDEX(OP_TotalRates_SME_2[[Ausnet]:[United Energy]],MATCH(\"Balance\",OP_TotalRates_SME_2[[Rate name]:[Rate name]],0),MATCH(P$10,OP_TotalRates_SME_2[[#Headers],[Ausnet]:[United Energy]],0))*\nINDEX(Input_Usage[],MATCH($L27&\" - Balance\",Input_Usage[[Ref]:[Ref]],0),MATCH($D$7,Inputs!$C$158:$BA$158,0))),0)+\n(INDEX(OP_TotalRates_SME_2[[Ausnet]:[United Energy]],MATCH(\"Single Rate\",OP_TotalRates_SME_2[[Rate name]:[Rate name]],0),MATCH(P$10,OP_TotalRates_SME_2[[#Headers],[Ausnet]:[United Energy]],0))*\nINDEX(Input_Usage[],MATCH($L27&\" - Single Rate\",Input_Usage[[Ref]:[Ref]],0),MATCH($D$7,Inputs!$C$158:$BA$158,0))),0)),\"-\")","v":12038},{"$f":"IFERROR(IF(ISNUMBER(MATCH($D$21,'Lookup refs'!$Q$8:$Q$17,0)),\nROUNDUP(\n(INDEX(OP_TotalRates_SME_2[[Ausnet]:[United Energy]],MATCH(\"TOU - supply\",OP_TotalRates_SME_2[[Rate name]:[Rate name]],0),MATCH(Q$10,OP_TotalRates_SME_2[[#Headers],[Ausnet]:[United Energy]],0))*DiY)+\n\n(INDEX(OP_TotalRates_SME_2[[Ausnet]:[United Energy]],MATCH(\"Peak\",OP_TotalRates_SME_2[[Rate name]:[Rate name]],0),MATCH(Q$10,OP_TotalRates_SME_2[[#Headers],[Ausnet]:[United Energy]],0))*\nINDEX(Input_Usage[],MATCH($L27&\" - Peak\",Input_Usage[[Ref]:[Ref]],0),MATCH($D$7,Inputs!$C$158:$BA$158,0)))+\nIFERROR((INDEX(OP_TotalRates_SME_2[[Ausnet]:[United Energy]],MATCH(\"TOU - Shoulder\",OP_TotalRates_SME_2[[Rate name]:[Rate name]],0),MATCH(Q$10,OP_TotalRates_SME_2[[#Headers],[Ausnet]:[United Energy]],0))*\nINDEX(Input_Usage[],MATCH($L27&\" - Shoulder\",Input_Usage[[Ref]:[Ref]],0),MATCH($D$7,Inputs!$C$158:$BA$158,0))),0)+\n(INDEX(OP_TotalRates_SME_2[[Ausnet]:[United Energy]],MATCH(\"Off peak\",OP_TotalRates_SME_2[[Rate name]:[Rate name]],0),MATCH(Q$10,OP_TotalRates_SME_2[[#Headers],[Ausnet]:[United Energy]],0))*\nINDEX(Input_Usage[],MATCH($L27&\" - Off peak\",Input_Usage[[Ref]:[Ref]],0),MATCH($D$7,Inputs!$C$158:$BA$158,0))),0),\nROUNDUP(\n(INDEX(OP_TotalRates_SME_2[[Ausnet]:[United Energy]],MATCH(\"Anytime - supply\",OP_TotalRates_SME_2[[Rate name]:[Rate name]],0),MATCH(Q$10,OP_TotalRates_SME_2[[#Headers],[Ausnet]:[United Energy]],0))*DiY)+\n\n(INDEX(OP_TotalRates_SME_2[[Ausnet]:[United Energy]],MATCH(\"Block 1\",OP_TotalRates_SME_2[[Rate name]:[Rate name]],0),MATCH(Q$10,OP_TotalRates_SME_2[[#Headers],[Ausnet]:[United Energy]],0))*\nINDEX(Input_Usage[],MATCH($L27&\" - Block 1\",Input_Usage[[Ref]:[Ref]],0),MATCH($D$7,Inputs!$C$158:$BA$158,0)))+\nIFERROR((INDEX(OP_TotalRates_SME_2[[Ausnet]:[United Energy]],MATCH(\"Balance\",OP_TotalRates_SME_2[[Rate name]:[Rate name]],0),MATCH(Q$10,OP_TotalRates_SME_2[[#Headers],[Ausnet]:[United Energy]],0))*\nINDEX(Input_Usage[],MATCH($L27&\" - Balance\",Input_Usage[[Ref]:[Ref]],0),MATCH($D$7,Inputs!$C$158:$BA$158,0))),0)+\n(INDEX(OP_TotalRates_SME_2[[Ausnet]:[United Energy]],MATCH(\"Single Rate\",OP_TotalRates_SME_2[[Rate name]:[Rate name]],0),MATCH(Q$10,OP_TotalRates_SME_2[[#Headers],[Ausnet]:[United Energy]],0))*\nINDEX(Input_Usage[],MATCH($L27&\" - Single Rate\",Input_Usage[[Ref]:[Ref]],0),MATCH($D$7,Inputs!$C$158:$BA$158,0))),0)),\"-\")","v":11255}]
[]
[null,null,null,null,{"$f":"IF(E25=\nROUNDUP(\n(INDEX(OP_TotalRates_RES_2[[Ausnet]:[United Energy]],MATCH(\"TOU - supply\",OP_TotalRates_RES_2[Rate name],0),MATCH(E$24,OP_TotalRates_RES_2[[#Headers],[Ausnet]:[United Energy]],0))*DiPY)+\n\n(INDEX(OP_TotalRates_RES_2[[Ausnet]:[United Energy]],MATCH(\"Peak\",OP_TotalRates_RES_2[Rate name],0),MATCH(E$24,OP_TotalRates_RES_2[[#Headers],[Ausnet]:[United Energy]],0))*\nINDEX(Input_Usage[],MATCH($D25&\" - Peak\",Input_Usage[Profile name]&\" - \"&Input_Usage[Usage type],0),MATCH($D$7,Inputs!$C$158:$BA$158,0)))+\nIFERROR((INDEX(OP_TotalRates_RES_2[[Ausnet]:[United Energy]],MATCH(\"TOU - Shoulder\",OP_TotalRates_RES_2[Rate name],0),MATCH(E$24,OP_TotalRates_RES_2[[#Headers],[Ausnet]:[United Energy]],0))*\nINDEX(Input_Usage[],MATCH($D25&\" - Shoulder\",Input_Usage[Profile name]&\" - \"&Input_Usage[Usage type],0),MATCH($D$7,Inputs!$C$158:$BA$158,0))),0)+\n(INDEX(OP_TotalRates_RES_2[[Ausnet]:[United Energy]],MATCH(\"Off peak\",OP_TotalRates_RES_2[Rate name],0),MATCH(E$24,OP_TotalRates_RES_2[[#Headers],[Ausnet]:[United Energy]],0))*\nINDEX(Input_Usage[],MATCH($D25&\" - Off peak\",Input_Usage[Profile name]&\" - \"&Input_Usage[Usage type],0),MATCH($D$7,Inputs!$C$158:$BA$158,0))),0),0,1)","v":0},{"$f":"IF(F25=\nROUNDUP(\n(INDEX(OP_TotalRates_RES_2[[Ausnet]:[United Energy]],MATCH(\"TOU - supply\",OP_TotalRates_RES_2[Rate name],0),MATCH(F$24,OP_TotalRates_RES_2[[#Headers],[Ausnet]:[United Energy]],0))*DiPY)+\n\n(INDEX(OP_TotalRates_RES_2[[Ausnet]:[United Energy]],MATCH(\"Peak\",OP_TotalRates_RES_2[Rate name],0),MATCH(F$24,OP_TotalRates_RES_2[[#Headers],[Ausnet]:[United Energy]],0))*\nINDEX(Input_Usage[],MATCH($D25&\" - Peak\",Input_Usage[Profile name]&\" - \"&Input_Usage[Usage type],0),MATCH($D$7,Inputs!$C$158:$BA$158,0)))+\nIFERROR((INDEX(OP_TotalRates_RES_2[[Ausnet]:[United Energy]],MATCH(\"TOU - Shoulder\",OP_TotalRates_RES_2[Rate name],0),MATCH(F$24,OP_TotalRates_RES_2[[#Headers],[Ausnet]:[United Energy]],0))*\nINDEX(Input_Usage[],MATCH($D25&\" - Shoulder\",Input_Usage[Profile name]&\" - \"&Input_Usage[Usage type],0),MATCH($D$7,Inputs!$C$158:$BA$158,0))),0)+\n(INDEX(OP_TotalRates_RES_2[[Ausnet]:[United Energy]],MATCH(\"Off peak\",OP_TotalRates_RES_2[Rate name],0),MATCH(F$24,OP_TotalRates_RES_2[[#Headers],[Ausnet]:[United Energy]],0))*\nINDEX(Input_Usage[],MATCH($D25&\" - Off peak\",Input_Usage[Profile name]&\" - \"&Input_Usage[Usage type],0),MATCH($D$7,Inputs!$C$158:$BA$158,0))),0),0,1)","v":0},{"$f":"IF(G25=\nROUNDUP(\n(INDEX(OP_TotalRates_RES_2[[Ausnet]:[United Energy]],MATCH(\"TOU - supply\",OP_TotalRates_RES_2[Rate name],0),MATCH(G$24,OP_TotalRates_RES_2[[#Headers],[Ausnet]:[United Energy]],0))*DiPY)+\n\n(INDEX(OP_TotalRates_RES_2[[Ausnet]:[United Energy]],MATCH(\"Peak\",OP_TotalRates_RES_2[Rate name],0),MATCH(G$24,OP_TotalRates_RES_2[[#Headers],[Ausnet]:[United Energy]],0))*\nINDEX(Input_Usage[],MATCH($D25&\" - Peak\",Input_Usage[Profile name]&\" - \"&Input_Usage[Usage type],0),MATCH($D$7,Inputs!$C$158:$BA$158,0)))+\nIFERROR((INDEX(OP_TotalRates_RES_2[[Ausnet]:[United Energy]],MATCH(\"TOU - Shoulder\",OP_TotalRates_RES_2[Rate name],0),MATCH(G$24,OP_TotalRates_RES_2[[#Headers],[Ausnet]:[United Energy]],0))*\nINDEX(Input_Usage[],MATCH($D25&\" - Shoulder\",Input_Usage[Profile name]&\" - \"&Input_Usage[Usage type],0),MATCH($D$7,Inputs!$C$158:$BA$158,0))),0)+\n(INDEX(OP_TotalRates_RES_2[[Ausnet]:[United Energy]],MATCH(\"Off peak\",OP_TotalRates_RES_2[Rate name],0),MATCH(G$24,OP_TotalRates_RES_2[[#Headers],[Ausnet]:[United Energy]],0))*\nINDEX(Input_Usage[],MATCH($D25&\" - Off peak\",Input_Usage[Profile name]&\" - \"&Input_Usage[Usage type],0),MATCH($D$7,Inputs!$C$158:$BA$158,0))),0),0,1)","v":0},{"$f":"IF(H25=\nROUNDUP(\n(INDEX(OP_TotalRates_RES_2[[Ausnet]:[United Energy]],MATCH(\"TOU - supply\",OP_TotalRates_RES_2[Rate name],0),MATCH(H$24,OP_TotalRates_RES_2[[#Headers],[Ausnet]:[United Energy]],0))*DiPY)+\n\n(INDEX(OP_TotalRates_RES_2[[Ausnet]:[United Energy]],MATCH(\"Peak\",OP_TotalRates_RES_2[Rate name],0),MATCH(H$24,OP_TotalRates_RES_2[[#Headers],[Ausnet]:[United Energy]],0))*\nINDEX(Input_Usage[],MATCH($D25&\" - Peak\",Input_Usage[Profile name]&\" - \"&Input_Usage[Usage type],0),MATCH($D$7,Inputs!$C$158:$BA$158,0)))+\nIFERROR((INDEX(OP_TotalRates_RES_2[[Ausnet]:[United Energy]],MATCH(\"TOU - Shoulder\",OP_TotalRates_RES_2[Rate name],0),MATCH(H$24,OP_TotalRates_RES_2[[#Headers],[Ausnet]:[United Energy]],0))*\nINDEX(Input_Usage[],MATCH($D25&\" - Shoulder\",Input_Usage[Profile name]&\" - \"&Input_Usage[Usage type],0),MATCH($D$7,Inputs!$C$158:$BA$158,0))),0)+\n(INDEX(OP_TotalRates_RES_2[[Ausnet]:[United Energy]],MATCH(\"Off peak\",OP_TotalRates_RES_2[Rate name],0),MATCH(H$24,OP_TotalRates_RES_2[[#Headers],[Ausnet]:[United Energy]],0))*\nINDEX(Input_Usage[],MATCH($D25&\" - Off peak\",Input_Usage[Profile name]&\" - \"&Input_Usage[Usage type],0),MATCH($D$7,Inputs!$C$158:$BA$158,0))),0),0,1)","v":0},{"$f":"IF(I25=\nROUNDUP(\n(INDEX(OP_TotalRates_RES_2[[Ausnet]:[United Energy]],MATCH(\"TOU - supply\",OP_TotalRates_RES_2[Rate name],0),MATCH(I$24,OP_TotalRates_RES_2[[#Headers],[Ausnet]:[United Energy]],0))*DiPY)+\n\n(INDEX(OP_TotalRates_RES_2[[Ausnet]:[United Energy]],MATCH(\"Peak\",OP_TotalRates_RES_2[Rate name],0),MATCH(I$24,OP_TotalRates_RES_2[[#Headers],[Ausnet]:[United Energy]],0))*\nINDEX(Input_Usage[],MATCH($D25&\" - Peak\",Input_Usage[Profile name]&\" - \"&Input_Usage[Usage type],0),MATCH($D$7,Inputs!$C$158:$BA$158,0)))+\nIFERROR((INDEX(OP_TotalRates_RES_2[[Ausnet]:[United Energy]],MATCH(\"TOU - Shoulder\",OP_TotalRates_RES_2[Rate name],0),MATCH(I$24,OP_TotalRates_RES_2[[#Headers],[Ausnet]:[United Energy]],0))*\nINDEX(Input_Usage[],MATCH($D25&\" - Shoulder\",Input_Usage[Profile name]&\" - \"&Input_Usage[Usage type],0),MATCH($D$7,Inputs!$C$158:$BA$158,0))),0)+\n(INDEX(OP_TotalRates_RES_2[[Ausnet]:[United Energy]],MATCH(\"Off peak\",OP_TotalRates_RES_2[Rate name],0),MATCH(I$24,OP_TotalRates_RES_2[[#Headers],[Ausnet]:[United Energy]],0))*\nINDEX(Input_Usage[],MATCH($D25&\" - Off peak\",Input_Usage[Profile name]&\" - \"&Input_Usage[Usage type],0),MATCH($D$7,Inputs!$C$158:$BA$158,0))),0),0,1)","v":0},null,null,null,{"$f":"IF(M25=\nROUNDUP(\n(INDEX(OP_TotalRates_SME_2[[Ausnet]:[United Energy]],MATCH(\"TOU - supply\",OP_TotalRates_SME_2[Rate name],0),MATCH(M$24,OP_TotalRates_SME_2[[#Headers],[Ausnet]:[United Energy]],0))*DiPY)+\n\n(INDEX(OP_TotalRates_SME_2[[Ausnet]:[United Energy]],MATCH(\"Peak\",OP_TotalRates_SME_2[Rate name],0),MATCH(M$24,OP_TotalRates_SME_2[[#Headers],[Ausnet]:[United Energy]],0))*\nINDEX(Input_Usage[],MATCH($L25&\" - Peak\",Input_Usage[Profile name]&\" - \"&Input_Usage[Usage type],0),MATCH($D$7,Inputs!$C$158:$BA$158,0)))+\nIFERROR((INDEX(OP_TotalRates_SME_2[[Ausnet]:[United Energy]],MATCH(\"TOU - Shoulder\",OP_TotalRates_SME_2[Rate name],0),MATCH(M$24,OP_TotalRates_SME_2[[#Headers],[Ausnet]:[United Energy]],0))*\nINDEX(Input_Usage[],MATCH($L25&\" - Shoulder\",Input_Usage[Profile name]&\" - \"&Input_Usage[Usage type],0),MATCH($D$7,Inputs!$C$158:$BA$158,0))),0)+\n(INDEX(OP_TotalRates_SME_2[[Ausnet]:[United Energy]],MATCH(\"Off peak\",OP_TotalRates_SME_2[Rate name],0),MATCH(M$24,OP_TotalRates_SME_2[[#Headers],[Ausnet]:[United Energy]],0))*\nINDEX(Input_Usage[],MATCH($L25&\" - Off peak\",Input_Usage[Profile name]&\" - \"&Input_Usage[Usage type],0),MATCH($D$7,Inputs!$C$158:$BA$158,0))),0),0,1)","v":0},{"$f":"IF(N25=\nROUNDUP(\n(INDEX(OP_TotalRates_SME_2[[Ausnet]:[United Energy]],MATCH(\"TOU - supply\",OP_TotalRates_SME_2[Rate name],0),MATCH(N$24,OP_TotalRates_SME_2[[#Headers],[Ausnet]:[United Energy]],0))*DiPY)+\n\n(INDEX(OP_TotalRates_SME_2[[Ausnet]:[United Energy]],MATCH(\"Peak\",OP_TotalRates_SME_2[Rate name],0),MATCH(N$24,OP_TotalRates_SME_2[[#Headers],[Ausnet]:[United Energy]],0))*\nINDEX(Input_Usage[],MATCH($L25&\" - Peak\",Input_Usage[Profile name]&\" - \"&Input_Usage[Usage type],0),MATCH($D$7,Inputs!$C$158:$BA$158,0)))+\nIFERROR((INDEX(OP_TotalRates_SME_2[[Ausnet]:[United Energy]],MATCH(\"TOU - Shoulder\",OP_TotalRates_SME_2[Rate name],0),MATCH(N$24,OP_TotalRates_SME_2[[#Headers],[Ausnet]:[United Energy]],0))*\nINDEX(Input_Usage[],MATCH($L25&\" - Shoulder\",Input_Usage[Profile name]&\" - \"&Input_Usage[Usage type],0),MATCH($D$7,Inputs!$C$158:$BA$158,0))),0)+\n(INDEX(OP_TotalRates_SME_2[[Ausnet]:[United Energy]],MATCH(\"Off peak\",OP_TotalRates_SME_2[Rate name],0),MATCH(N$24,OP_TotalRates_SME_2[[#Headers],[Ausnet]:[United Energy]],0))*\nINDEX(Input_Usage[],MATCH($L25&\" - Off peak\",Input_Usage[Profile name]&\" - \"&Input_Usage[Usage type],0),MATCH($D$7,Inputs!$C$158:$BA$158,0))),0),0,1)","v":0},{"$f":"IF(O25=\nROUNDUP(\n(INDEX(OP_TotalRates_SME_2[[Ausnet]:[United Energy]],MATCH(\"TOU - supply\",OP_TotalRates_SME_2[Rate name],0),MATCH(O$24,OP_TotalRates_SME_2[[#Headers],[Ausnet]:[United Energy]],0))*DiPY)+\n\n(INDEX(OP_TotalRates_SME_2[[Ausnet]:[United Energy]],MATCH(\"Peak\",OP_TotalRates_SME_2[Rate name],0),MATCH(O$24,OP_TotalRates_SME_2[[#Headers],[Ausnet]:[United Energy]],0))*\nINDEX(Input_Usage[],MATCH($L25&\" - Peak\",Input_Usage[Profile name]&\" - \"&Input_Usage[Usage type],0),MATCH($D$7,Inputs!$C$158:$BA$158,0)))+\nIFERROR((INDEX(OP_TotalRates_SME_2[[Ausnet]:[United Energy]],MATCH(\"TOU - Shoulder\",OP_TotalRates_SME_2[Rate name],0),MATCH(O$24,OP_TotalRates_SME_2[[#Headers],[Ausnet]:[United Energy]],0))*\nINDEX(Input_Usage[],MATCH($L25&\" - Shoulder\",Input_Usage[Profile name]&\" - \"&Input_Usage[Usage type],0),MATCH($D$7,Inputs!$C$158:$BA$158,0))),0)+\n(INDEX(OP_TotalRates_SME_2[[Ausnet]:[United Energy]],MATCH(\"Off peak\",OP_TotalRates_SME_2[Rate name],0),MATCH(O$24,OP_TotalRates_SME_2[[#Headers],[Ausnet]:[United Energy]],0))*\nINDEX(Input_Usage[],MATCH($L25&\" - Off peak\",Input_Usage[Profile name]&\" - \"&Input_Usage[Usage type],0),MATCH($D$7,Inputs!$C$158:$BA$158,0))),0),0,1)","v":0},{"$f":"IF(P25=\nROUNDUP(\n(INDEX(OP_TotalRates_SME_2[[Ausnet]:[United Energy]],MATCH(\"TOU - supply\",OP_TotalRates_SME_2[Rate name],0),MATCH(P$24,OP_TotalRates_SME_2[[#Headers],[Ausnet]:[United Energy]],0))*DiPY)+\n\n(INDEX(OP_TotalRates_SME_2[[Ausnet]:[United Energy]],MATCH(\"Peak\",OP_TotalRates_SME_2[Rate name],0),MATCH(P$24,OP_TotalRates_SME_2[[#Headers],[Ausnet]:[United Energy]],0))*\nINDEX(Input_Usage[],MATCH($L25&\" - Peak\",Input_Usage[Profile name]&\" - \"&Input_Usage[Usage type],0),MATCH($D$7,Inputs!$C$158:$BA$158,0)))+\nIFERROR((INDEX(OP_TotalRates_SME_2[[Ausnet]:[United Energy]],MATCH(\"TOU - Shoulder\",OP_TotalRates_SME_2[Rate name],0),MATCH(P$24,OP_TotalRates_SME_2[[#Headers],[Ausnet]:[United Energy]],0))*\nINDEX(Input_Usage[],MATCH($L25&\" - Shoulder\",Input_Usage[Profile name]&\" - \"&Input_Usage[Usage type],0),MATCH($D$7,Inputs!$C$158:$BA$158,0))),0)+\n(INDEX(OP_TotalRates_SME_2[[Ausnet]:[United Energy]],MATCH(\"Off peak\",OP_TotalRates_SME_2[Rate name],0),MATCH(P$24,OP_TotalRates_SME_2[[#Headers],[Ausnet]:[United Energy]],0))*\nINDEX(Input_Usage[],MATCH($L25&\" - Off peak\",Input_Usage[Profile name]&\" - \"&Input_Usage[Usage type],0),MATCH($D$7,Inputs!$C$158:$BA$158,0))),0),0,1)","v":0},{"$f":"IF(Q25=\nROUNDUP(\n(INDEX(OP_TotalRates_SME_2[[Ausnet]:[United Energy]],MATCH(\"TOU - supply\",OP_TotalRates_SME_2[Rate name],0),MATCH(Q$24,OP_TotalRates_SME_2[[#Headers],[Ausnet]:[United Energy]],0))*DiPY)+\n\n(INDEX(OP_TotalRates_SME_2[[Ausnet]:[United Energy]],MATCH(\"Peak\",OP_TotalRates_SME_2[Rate name],0),MATCH(Q$24,OP_TotalRates_SME_2[[#Headers],[Ausnet]:[United Energy]],0))*\nINDEX(Input_Usage[],MATCH($L25&\" - Peak\",Input_Usage[Profile name]&\" - \"&Input_Usage[Usage type],0),MATCH($D$7,Inputs!$C$158:$BA$158,0)))+\nIFERROR((INDEX(OP_TotalRates_SME_2[[Ausnet]:[United Energy]],MATCH(\"TOU - Shoulder\",OP_TotalRates_SME_2[Rate name],0),MATCH(Q$24,OP_TotalRates_SME_2[[#Headers],[Ausnet]:[United Energy]],0))*\nINDEX(Input_Usage[],MATCH($L25&\" - Shoulder\",Input_Usage[Profile name]&\" - \"&Input_Usage[Usage type],0),MATCH($D$7,Inputs!$C$158:$BA$158,0))),0)+\n(INDEX(OP_TotalRates_SME_2[[Ausnet]:[United Energy]],MATCH(\"Off peak\",OP_TotalRates_SME_2[Rate name],0),MATCH(Q$24,OP_TotalRates_SME_2[[#Headers],[Ausnet]:[United Energy]],0))*\nINDEX(Input_Usage[],MATCH($L25&\" - Off peak\",Input_Usage[Profile name]&\" - \"&Input_Usage[Usage type],0),MATCH($D$7,Inputs!$C$158:$BA$158,0))),0),0,1)","v":0}]
[null,null,null,null,{"$f":"IF(E26=\nROUNDUP(\n(INDEX(OP_TotalRates_RES_2[[Ausnet]:[United Energy]],MATCH(\"TOU - supply\",OP_TotalRates_RES_2[Rate name],0),MATCH(E$24,OP_TotalRates_RES_2[[#Headers],[Ausnet]:[United Energy]],0))*DiPY)+\n\n(INDEX(OP_TotalRates_RES_2[[Ausnet]:[United Energy]],MATCH(\"Peak\",OP_TotalRates_RES_2[Rate name],0),MATCH(E$24,OP_TotalRates_RES_2[[#Headers],[Ausnet]:[United Energy]],0))*\nINDEX(Input_Usage[],MATCH($D26&\" - Peak\",Input_Usage[Profile name]&\" - \"&Input_Usage[Usage type],0),MATCH($D$7,Inputs!$C$158:$BA$158,0)))+\nIFERROR((INDEX(OP_TotalRates_RES_2[[Ausnet]:[United Energy]],MATCH(\"TOU - Shoulder\",OP_TotalRates_RES_2[Rate name],0),MATCH(E$24,OP_TotalRates_RES_2[[#Headers],[Ausnet]:[United Energy]],0))*\nINDEX(Input_Usage[],MATCH($D26&\" - Shoulder\",Input_Usage[Profile name]&\" - \"&Input_Usage[Usage type],0),MATCH($D$7,Inputs!$C$158:$BA$158,0))),0)+\n(INDEX(OP_TotalRates_RES_2[[Ausnet]:[United Energy]],MATCH(\"Off peak\",OP_TotalRates_RES_2[Rate name],0),MATCH(E$24,OP_TotalRates_RES_2[[#Headers],[Ausnet]:[United Energy]],0))*\nINDEX(Input_Usage[],MATCH($D26&\" - Off peak\",Input_Usage[Profile name]&\" - \"&Input_Usage[Usage type],0),MATCH($D$7,Inputs!$C$158:$BA$158,0))),0),0,1)","v":0},{"$f":"IF(F26=\nROUNDUP(\n(INDEX(OP_TotalRates_RES_2[[Ausnet]:[United Energy]],MATCH(\"TOU - supply\",OP_TotalRates_RES_2[Rate name],0),MATCH(F$24,OP_TotalRates_RES_2[[#Headers],[Ausnet]:[United Energy]],0))*DiPY)+\n\n(INDEX(OP_TotalRates_RES_2[[Ausnet]:[United Energy]],MATCH(\"Peak\",OP_TotalRates_RES_2[Rate name],0),MATCH(F$24,OP_TotalRates_RES_2[[#Headers],[Ausnet]:[United Energy]],0))*\nINDEX(Input_Usage[],MATCH($D26&\" - Peak\",Input_Usage[Profile name]&\" - \"&Input_Usage[Usage type],0),MATCH($D$7,Inputs!$C$158:$BA$158,0)))+\nIFERROR((INDEX(OP_TotalRates_RES_2[[Ausnet]:[United Energy]],MATCH(\"TOU - Shoulder\",OP_TotalRates_RES_2[Rate name],0),MATCH(F$24,OP_TotalRates_RES_2[[#Headers],[Ausnet]:[United Energy]],0))*\nINDEX(Input_Usage[],MATCH($D26&\" - Shoulder\",Input_Usage[Profile name]&\" - \"&Input_Usage[Usage type],0),MATCH($D$7,Inputs!$C$158:$BA$158,0))),0)+\n(INDEX(OP_TotalRates_RES_2[[Ausnet]:[United Energy]],MATCH(\"Off peak\",OP_TotalRates_RES_2[Rate name],0),MATCH(F$24,OP_TotalRates_RES_2[[#Headers],[Ausnet]:[United Energy]],0))*\nINDEX(Input_Usage[],MATCH($D26&\" - Off peak\",Input_Usage[Profile name]&\" - \"&Input_Usage[Usage type],0),MATCH($D$7,Inputs!$C$158:$BA$158,0))),0),0,1)","v":0},{"$f":"IF(G26=\nROUNDUP(\n(INDEX(OP_TotalRates_RES_2[[Ausnet]:[United Energy]],MATCH(\"TOU - supply\",OP_TotalRates_RES_2[Rate name],0),MATCH(G$24,OP_TotalRates_RES_2[[#Headers],[Ausnet]:[United Energy]],0))*DiPY)+\n\n(INDEX(OP_TotalRates_RES_2[[Ausnet]:[United Energy]],MATCH(\"Peak\",OP_TotalRates_RES_2[Rate name],0),MATCH(G$24,OP_TotalRates_RES_2[[#Headers],[Ausnet]:[United Energy]],0))*\nINDEX(Input_Usage[],MATCH($D26&\" - Peak\",Input_Usage[Profile name]&\" - \"&Input_Usage[Usage type],0),MATCH($D$7,Inputs!$C$158:$BA$158,0)))+\nIFERROR((INDEX(OP_TotalRates_RES_2[[Ausnet]:[United Energy]],MATCH(\"TOU - Shoulder\",OP_TotalRates_RES_2[Rate name],0),MATCH(G$24,OP_TotalRates_RES_2[[#Headers],[Ausnet]:[United Energy]],0))*\nINDEX(Input_Usage[],MATCH($D26&\" - Shoulder\",Input_Usage[Profile name]&\" - \"&Input_Usage[Usage type],0),MATCH($D$7,Inputs!$C$158:$BA$158,0))),0)+\n(INDEX(OP_TotalRates_RES_2[[Ausnet]:[United Energy]],MATCH(\"Off peak\",OP_TotalRates_RES_2[Rate name],0),MATCH(G$24,OP_TotalRates_RES_2[[#Headers],[Ausnet]:[United Energy]],0))*\nINDEX(Input_Usage[],MATCH($D26&\" - Off peak\",Input_Usage[Profile name]&\" - \"&Input_Usage[Usage type],0),MATCH($D$7,Inputs!$C$158:$BA$158,0))),0),0,1)","v":0},{"$f":"IF(H26=\nROUNDUP(\n(INDEX(OP_TotalRates_RES_2[[Ausnet]:[United Energy]],MATCH(\"TOU - supply\",OP_TotalRates_RES_2[Rate name],0),MATCH(H$24,OP_TotalRates_RES_2[[#Headers],[Ausnet]:[United Energy]],0))*DiPY)+\n\n(INDEX(OP_TotalRates_RES_2[[Ausnet]:[United Energy]],MATCH(\"Peak\",OP_TotalRates_RES_2[Rate name],0),MATCH(H$24,OP_TotalRates_RES_2[[#Headers],[Ausnet]:[United Energy]],0))*\nINDEX(Input_Usage[],MATCH($D26&\" - Peak\",Input_Usage[Profile name]&\" - \"&Input_Usage[Usage type],0),MATCH($D$7,Inputs!$C$158:$BA$158,0)))+\nIFERROR((INDEX(OP_TotalRates_RES_2[[Ausnet]:[United Energy]],MATCH(\"TOU - Shoulder\",OP_TotalRates_RES_2[Rate name],0),MATCH(H$24,OP_TotalRates_RES_2[[#Headers],[Ausnet]:[United Energy]],0))*\nINDEX(Input_Usage[],MATCH($D26&\" - Shoulder\",Input_Usage[Profile name]&\" - \"&Input_Usage[Usage type],0),MATCH($D$7,Inputs!$C$158:$BA$158,0))),0)+\n(INDEX(OP_TotalRates_RES_2[[Ausnet]:[United Energy]],MATCH(\"Off peak\",OP_TotalRates_RES_2[Rate name],0),MATCH(H$24,OP_TotalRates_RES_2[[#Headers],[Ausnet]:[United Energy]],0))*\nINDEX(Input_Usage[],MATCH($D26&\" - Off peak\",Input_Usage[Profile name]&\" - \"&Input_Usage[Usage type],0),MATCH($D$7,Inputs!$C$158:$BA$158,0))),0),0,1)","v":0},{"$f":"IF(I26=\nROUNDUP(\n(INDEX(OP_TotalRates_RES_2[[Ausnet]:[United Energy]],MATCH(\"TOU - supply\",OP_TotalRates_RES_2[Rate name],0),MATCH(I$24,OP_TotalRates_RES_2[[#Headers],[Ausnet]:[United Energy]],0))*DiPY)+\n\n(INDEX(OP_TotalRates_RES_2[[Ausnet]:[United Energy]],MATCH(\"Peak\",OP_TotalRates_RES_2[Rate name],0),MATCH(I$24,OP_TotalRates_RES_2[[#Headers],[Ausnet]:[United Energy]],0))*\nINDEX(Input_Usage[],MATCH($D26&\" - Peak\",Input_Usage[Profile name]&\" - \"&Input_Usage[Usage type],0),MATCH($D$7,Inputs!$C$158:$BA$158,0)))+\nIFERROR((INDEX(OP_TotalRates_RES_2[[Ausnet]:[United Energy]],MATCH(\"TOU - Shoulder\",OP_TotalRates_RES_2[Rate name],0),MATCH(I$24,OP_TotalRates_RES_2[[#Headers],[Ausnet]:[United Energy]],0))*\nINDEX(Input_Usage[],MATCH($D26&\" - Shoulder\",Input_Usage[Profile name]&\" - \"&Input_Usage[Usage type],0),MATCH($D$7,Inputs!$C$158:$BA$158,0))),0)+\n(INDEX(OP_TotalRates_RES_2[[Ausnet]:[United Energy]],MATCH(\"Off peak\",OP_TotalRates_RES_2[Rate name],0),MATCH(I$24,OP_TotalRates_RES_2[[#Headers],[Ausnet]:[United Energy]],0))*\nINDEX(Input_Usage[],MATCH($D26&\" - Off peak\",Input_Usage[Profile name]&\" - \"&Input_Usage[Usage type],0),MATCH($D$7,Inputs!$C$158:$BA$158,0))),0),0,1)","v":0},null,null,null,{"$f":"IF(M26=\nROUNDUP(\n(INDEX(OP_TotalRates_SME_2[[Ausnet]:[United Energy]],MATCH(\"TOU - supply\",OP_TotalRates_SME_2[Rate name],0),MATCH(M$24,OP_TotalRates_SME_2[[#Headers],[Ausnet]:[United Energy]],0))*DiPY)+\n\n(INDEX(OP_TotalRates_SME_2[[Ausnet]:[United Energy]],MATCH(\"Peak\",OP_TotalRates_SME_2[Rate name],0),MATCH(M$24,OP_TotalRates_SME_2[[#Headers],[Ausnet]:[United Energy]],0))*\nINDEX(Input_Usage[],MATCH($L26&\" - Peak\",Input_Usage[Profile name]&\" - \"&Input_Usage[Usage type],0),MATCH($D$7,Inputs!$C$158:$BA$158,0)))+\nIFERROR((INDEX(OP_TotalRates_SME_2[[Ausnet]:[United Energy]],MATCH(\"TOU - Shoulder\",OP_TotalRates_SME_2[Rate name],0),MATCH(M$24,OP_TotalRates_SME_2[[#Headers],[Ausnet]:[United Energy]],0))*\nINDEX(Input_Usage[],MATCH($L26&\" - Shoulder\",Input_Usage[Profile name]&\" - \"&Input_Usage[Usage type],0),MATCH($D$7,Inputs!$C$158:$BA$158,0))),0)+\n(INDEX(OP_TotalRates_SME_2[[Ausnet]:[United Energy]],MATCH(\"Off peak\",OP_TotalRates_SME_2[Rate name],0),MATCH(M$24,OP_TotalRates_SME_2[[#Headers],[Ausnet]:[United Energy]],0))*\nINDEX(Input_Usage[],MATCH($L26&\" - Off peak\",Input_Usage[Profile name]&\" - \"&Input_Usage[Usage type],0),MATCH($D$7,Inputs!$C$158:$BA$158,0))),0),0,1)","v":0},{"$f":"IF(N26=\nROUNDUP(\n(INDEX(OP_TotalRates_SME_2[[Ausnet]:[United Energy]],MATCH(\"TOU - supply\",OP_TotalRates_SME_2[Rate name],0),MATCH(N$24,OP_TotalRates_SME_2[[#Headers],[Ausnet]:[United Energy]],0))*DiPY)+\n\n(INDEX(OP_TotalRates_SME_2[[Ausnet]:[United Energy]],MATCH(\"Peak\",OP_TotalRates_SME_2[Rate name],0),MATCH(N$24,OP_TotalRates_SME_2[[#Headers],[Ausnet]:[United Energy]],0))*\nINDEX(Input_Usage[],MATCH($L26&\" - Peak\",Input_Usage[Profile name]&\" - \"&Input_Usage[Usage type],0),MATCH($D$7,Inputs!$C$158:$BA$158,0)))+\nIFERROR((INDEX(OP_TotalRates_SME_2[[Ausnet]:[United Energy]],MATCH(\"TOU - Shoulder\",OP_TotalRates_SME_2[Rate name],0),MATCH(N$24,OP_TotalRates_SME_2[[#Headers],[Ausnet]:[United Energy]],0))*\nINDEX(Input_Usage[],MATCH($L26&\" - Shoulder\",Input_Usage[Profile name]&\" - \"&Input_Usage[Usage type],0),MATCH($D$7,Inputs!$C$158:$BA$158,0))),0)+\n(INDEX(OP_TotalRates_SME_2[[Ausnet]:[United Energy]],MATCH(\"Off peak\",OP_TotalRates_SME_2[Rate name],0),MATCH(N$24,OP_TotalRates_SME_2[[#Headers],[Ausnet]:[United Energy]],0))*\nINDEX(Input_Usage[],MATCH($L26&\" - Off peak\",Input_Usage[Profile name]&\" - \"&Input_Usage[Usage type],0),MATCH($D$7,Inputs!$C$158:$BA$158,0))),0),0,1)","v":0},{"$f":"IF(O26=\nROUNDUP(\n(INDEX(OP_TotalRates_SME_2[[Ausnet]:[United Energy]],MATCH(\"TOU - supply\",OP_TotalRates_SME_2[Rate name],0),MATCH(O$24,OP_TotalRates_SME_2[[#Headers],[Ausnet]:[United Energy]],0))*DiPY)+\n\n(INDEX(OP_TotalRates_SME_2[[Ausnet]:[United Energy]],MATCH(\"Peak\",OP_TotalRates_SME_2[Rate name],0),MATCH(O$24,OP_TotalRates_SME_2[[#Headers],[Ausnet]:[United Energy]],0))*\nINDEX(Input_Usage[],MATCH($L26&\" - Peak\",Input_Usage[Profile name]&\" - \"&Input_Usage[Usage type],0),MATCH($D$7,Inputs!$C$158:$BA$158,0)))+\nIFERROR((INDEX(OP_TotalRates_SME_2[[Ausnet]:[United Energy]],MATCH(\"TOU - Shoulder\",OP_TotalRates_SME_2[Rate name],0),MATCH(O$24,OP_TotalRates_SME_2[[#Headers],[Ausnet]:[United Energy]],0))*\nINDEX(Input_Usage[],MATCH($L26&\" - Shoulder\",Input_Usage[Profile name]&\" - \"&Input_Usage[Usage type],0),MATCH($D$7,Inputs!$C$158:$BA$158,0))),0)+\n(INDEX(OP_TotalRates_SME_2[[Ausnet]:[United Energy]],MATCH(\"Off peak\",OP_TotalRates_SME_2[Rate name],0),MATCH(O$24,OP_TotalRates_SME_2[[#Headers],[Ausnet]:[United Energy]],0))*\nINDEX(Input_Usage[],MATCH($L26&\" - Off peak\",Input_Usage[Profile name]&\" - \"&Input_Usage[Usage type],0),MATCH($D$7,Inputs!$C$158:$BA$158,0))),0),0,1)","v":0},{"$f":"IF(P26=\nROUNDUP(\n(INDEX(OP_TotalRates_SME_2[[Ausnet]:[United Energy]],MATCH(\"TOU - supply\",OP_TotalRates_SME_2[Rate name],0),MATCH(P$24,OP_TotalRates_SME_2[[#Headers],[Ausnet]:[United Energy]],0))*DiPY)+\n\n(INDEX(OP_TotalRates_SME_2[[Ausnet]:[United Energy]],MATCH(\"Peak\",OP_TotalRates_SME_2[Rate name],0),MATCH(P$24,OP_TotalRates_SME_2[[#Headers],[Ausnet]:[United Energy]],0))*\nINDEX(Input_Usage[],MATCH($L26&\" - Peak\",Input_Usage[Profile name]&\" - \"&Input_Usage[Usage type],0),MATCH($D$7,Inputs!$C$158:$BA$158,0)))+\nIFERROR((INDEX(OP_TotalRates_SME_2[[Ausnet]:[United Energy]],MATCH(\"TOU - Shoulder\",OP_TotalRates_SME_2[Rate name],0),MATCH(P$24,OP_TotalRates_SME_2[[#Headers],[Ausnet]:[United Energy]],0))*\nINDEX(Input_Usage[],MATCH($L26&\" - Shoulder\",Input_Usage[Profile name]&\" - \"&Input_Usage[Usage type],0),MATCH($D$7,Inputs!$C$158:$BA$158,0))),0)+\n(INDEX(OP_TotalRates_SME_2[[Ausnet]:[United Energy]],MATCH(\"Off peak\",OP_TotalRates_SME_2[Rate name],0),MATCH(P$24,OP_TotalRates_SME_2[[#Headers],[Ausnet]:[United Energy]],0))*\nINDEX(Input_Usage[],MATCH($L26&\" - Off peak\",Input_Usage[Profile name]&\" - \"&Input_Usage[Usage type],0),MATCH($D$7,Inputs!$C$158:$BA$158,0))),0),0,1)","v":0},{"$f":"IF(Q26=\nROUNDUP(\n(INDEX(OP_TotalRates_SME_2[[Ausnet]:[United Energy]],MATCH(\"TOU - supply\",OP_TotalRates_SME_2[Rate name],0),MATCH(Q$24,OP_TotalRates_SME_2[[#Headers],[Ausnet]:[United Energy]],0))*DiPY)+\n\n(INDEX(OP_TotalRates_SME_2[[Ausnet]:[United Energy]],MATCH(\"Peak\",OP_TotalRates_SME_2[Rate name],0),MATCH(Q$24,OP_TotalRates_SME_2[[#Headers],[Ausnet]:[United Energy]],0))*\nINDEX(Input_Usage[],MATCH($L26&\" - Peak\",Input_Usage[Profile name]&\" - \"&Input_Usage[Usage type],0),MATCH($D$7,Inputs!$C$158:$BA$158,0)))+\nIFERROR((INDEX(OP_TotalRates_SME_2[[Ausnet]:[United Energy]],MATCH(\"TOU - Shoulder\",OP_TotalRates_SME_2[Rate name],0),MATCH(Q$24,OP_TotalRates_SME_2[[#Headers],[Ausnet]:[United Energy]],0))*\nINDEX(Input_Usage[],MATCH($L26&\" - Shoulder\",Input_Usage[Profile name]&\" - \"&Input_Usage[Usage type],0),MATCH($D$7,Inputs!$C$158:$BA$158,0))),0)+\n(INDEX(OP_TotalRates_SME_2[[Ausnet]:[United Energy]],MATCH(\"Off peak\",OP_TotalRates_SME_2[Rate name],0),MATCH(Q$24,OP_TotalRates_SME_2[[#Headers],[Ausnet]:[United Energy]],0))*\nINDEX(Input_Usage[],MATCH($L26&\" - Off peak\",Input_Usage[Profile name]&\" - \"&Input_Usage[Usage type],0),MATCH($D$7,Inputs!$C$158:$BA$158,0))),0),0,1)","v":0}]
[null,null,null,null,{"$f":"IF(E27=\nROUNDUP(\n(INDEX(OP_TotalRates_RES_2[[Ausnet]:[United Energy]],MATCH(\"TOU - supply\",OP_TotalRates_RES_2[Rate name],0),MATCH(E$24,OP_TotalRates_RES_2[[#Headers],[Ausnet]:[United Energy]],0))*DiPY)+\n\n(INDEX(OP_TotalRates_RES_2[[Ausnet]:[United Energy]],MATCH(\"Peak\",OP_TotalRates_RES_2[Rate name],0),MATCH(E$24,OP_TotalRates_RES_2[[#Headers],[Ausnet]:[United Energy]],0))*\nINDEX(Input_Usage[],MATCH($D27&\" - Peak\",Input_Usage[Profile name]&\" - \"&Input_Usage[Usage type],0),MATCH($D$7,Inputs!$C$158:$BA$158,0)))+\nIFERROR((INDEX(OP_TotalRates_RES_2[[Ausnet]:[United Energy]],MATCH(\"TOU - Shoulder\",OP_TotalRates_RES_2[Rate name],0),MATCH(E$24,OP_TotalRates_RES_2[[#Headers],[Ausnet]:[United Energy]],0))*\nINDEX(Input_Usage[],MATCH($D27&\" - Shoulder\",Input_Usage[Profile name]&\" - \"&Input_Usage[Usage type],0),MATCH($D$7,Inputs!$C$158:$BA$158,0))),0)+\n(INDEX(OP_TotalRates_RES_2[[Ausnet]:[United Energy]],MATCH(\"Off peak\",OP_TotalRates_RES_2[Rate name],0),MATCH(E$24,OP_TotalRates_RES_2[[#Headers],[Ausnet]:[United Energy]],0))*\nINDEX(Input_Usage[],MATCH($D27&\" - Off peak\",Input_Usage[Profile name]&\" - \"&Input_Usage[Usage type],0),MATCH($D$7,Inputs!$C$158:$BA$158,0))),0),0,1)","v":0},{"$f":"IF(F27=\nROUNDUP(\n(INDEX(OP_TotalRates_RES_2[[Ausnet]:[United Energy]],MATCH(\"TOU - supply\",OP_TotalRates_RES_2[Rate name],0),MATCH(F$24,OP_TotalRates_RES_2[[#Headers],[Ausnet]:[United Energy]],0))*DiPY)+\n\n(INDEX(OP_TotalRates_RES_2[[Ausnet]:[United Energy]],MATCH(\"Peak\",OP_TotalRates_RES_2[Rate name],0),MATCH(F$24,OP_TotalRates_RES_2[[#Headers],[Ausnet]:[United Energy]],0))*\nINDEX(Input_Usage[],MATCH($D27&\" - Peak\",Input_Usage[Profile name]&\" - \"&Input_Usage[Usage type],0),MATCH($D$7,Inputs!$C$158:$BA$158,0)))+\nIFERROR((INDEX(OP_TotalRates_RES_2[[Ausnet]:[United Energy]],MATCH(\"TOU - Shoulder\",OP_TotalRates_RES_2[Rate name],0),MATCH(F$24,OP_TotalRates_RES_2[[#Headers],[Ausnet]:[United Energy]],0))*\nINDEX(Input_Usage[],MATCH($D27&\" - Shoulder\",Input_Usage[Profile name]&\" - \"&Input_Usage[Usage type],0),MATCH($D$7,Inputs!$C$158:$BA$158,0))),0)+\n(INDEX(OP_TotalRates_RES_2[[Ausnet]:[United Energy]],MATCH(\"Off peak\",OP_TotalRates_RES_2[Rate name],0),MATCH(F$24,OP_TotalRates_RES_2[[#Headers],[Ausnet]:[United Energy]],0))*\nINDEX(Input_Usage[],MATCH($D27&\" - Off peak\",Input_Usage[Profile name]&\" - \"&Input_Usage[Usage type],0),MATCH($D$7,Inputs!$C$158:$BA$158,0))),0),0,1)","v":0},{"$f":"IF(G27=\nROUNDUP(\n(INDEX(OP_TotalRates_RES_2[[Ausnet]:[United Energy]],MATCH(\"TOU - supply\",OP_TotalRates_RES_2[Rate name],0),MATCH(G$24,OP_TotalRates_RES_2[[#Headers],[Ausnet]:[United Energy]],0))*DiPY)+\n\n(INDEX(OP_TotalRates_RES_2[[Ausnet]:[United Energy]],MATCH(\"Peak\",OP_TotalRates_RES_2[Rate name],0),MATCH(G$24,OP_TotalRates_RES_2[[#Headers],[Ausnet]:[United Energy]],0))*\nINDEX(Input_Usage[],MATCH($D27&\" - Peak\",Input_Usage[Profile name]&\" - \"&Input_Usage[Usage type],0),MATCH($D$7,Inputs!$C$158:$BA$158,0)))+\nIFERROR((INDEX(OP_TotalRates_RES_2[[Ausnet]:[United Energy]],MATCH(\"TOU - Shoulder\",OP_TotalRates_RES_2[Rate name],0),MATCH(G$24,OP_TotalRates_RES_2[[#Headers],[Ausnet]:[United Energy]],0))*\nINDEX(Input_Usage[],MATCH($D27&\" - Shoulder\",Input_Usage[Profile name]&\" - \"&Input_Usage[Usage type],0),MATCH($D$7,Inputs!$C$158:$BA$158,0))),0)+\n(INDEX(OP_TotalRates_RES_2[[Ausnet]:[United Energy]],MATCH(\"Off peak\",OP_TotalRates_RES_2[Rate name],0),MATCH(G$24,OP_TotalRates_RES_2[[#Headers],[Ausnet]:[United Energy]],0))*\nINDEX(Input_Usage[],MATCH($D27&\" - Off peak\",Input_Usage[Profile name]&\" - \"&Input_Usage[Usage type],0),MATCH($D$7,Inputs!$C$158:$BA$158,0))),0),0,1)","v":0},{"$f":"IF(H27=\nROUNDUP(\n(INDEX(OP_TotalRates_RES_2[[Ausnet]:[United Energy]],MATCH(\"TOU - supply\",OP_TotalRates_RES_2[Rate name],0),MATCH(H$24,OP_TotalRates_RES_2[[#Headers],[Ausnet]:[United Energy]],0))*DiPY)+\n\n(INDEX(OP_TotalRates_RES_2[[Ausnet]:[United Energy]],MATCH(\"Peak\",OP_TotalRates_RES_2[Rate name],0),MATCH(H$24,OP_TotalRates_RES_2[[#Headers],[Ausnet]:[United Energy]],0))*\nINDEX(Input_Usage[],MATCH($D27&\" - Peak\",Input_Usage[Profile name]&\" - \"&Input_Usage[Usage type],0),MATCH($D$7,Inputs!$C$158:$BA$158,0)))+\nIFERROR((INDEX(OP_TotalRates_RES_2[[Ausnet]:[United Energy]],MATCH(\"TOU - Shoulder\",OP_TotalRates_RES_2[Rate name],0),MATCH(H$24,OP_TotalRates_RES_2[[#Headers],[Ausnet]:[United Energy]],0))*\nINDEX(Input_Usage[],MATCH($D27&\" - Shoulder\",Input_Usage[Profile name]&\" - \"&Input_Usage[Usage type],0),MATCH($D$7,Inputs!$C$158:$BA$158,0))),0)+\n(INDEX(OP_TotalRates_RES_2[[Ausnet]:[United Energy]],MATCH(\"Off peak\",OP_TotalRates_RES_2[Rate name],0),MATCH(H$24,OP_TotalRates_RES_2[[#Headers],[Ausnet]:[United Energy]],0))*\nINDEX(Input_Usage[],MATCH($D27&\" - Off peak\",Input_Usage[Profile name]&\" - \"&Input_Usage[Usage type],0),MATCH($D$7,Inputs!$C$158:$BA$158,0))),0),0,1)","v":0},{"$f":"IF(I27=\nROUNDUP(\n(INDEX(OP_TotalRates_RES_2[[Ausnet]:[United Energy]],MATCH(\"TOU - supply\",OP_TotalRates_RES_2[Rate name],0),MATCH(I$24,OP_TotalRates_RES_2[[#Headers],[Ausnet]:[United Energy]],0))*DiPY)+\n\n(INDEX(OP_TotalRates_RES_2[[Ausnet]:[United Energy]],MATCH(\"Peak\",OP_TotalRates_RES_2[Rate name],0),MATCH(I$24,OP_TotalRates_RES_2[[#Headers],[Ausnet]:[United Energy]],0))*\nINDEX(Input_Usage[],MATCH($D27&\" - Peak\",Input_Usage[Profile name]&\" - \"&Input_Usage[Usage type],0),MATCH($D$7,Inputs!$C$158:$BA$158,0)))+\nIFERROR((INDEX(OP_TotalRates_RES_2[[Ausnet]:[United Energy]],MATCH(\"TOU - Shoulder\",OP_TotalRates_RES_2[Rate name],0),MATCH(I$24,OP_TotalRates_RES_2[[#Headers],[Ausnet]:[United Energy]],0))*\nINDEX(Input_Usage[],MATCH($D27&\" - Shoulder\",Input_Usage[Profile name]&\" - \"&Input_Usage[Usage type],0),MATCH($D$7,Inputs!$C$158:$BA$158,0))),0)+\n(INDEX(OP_TotalRates_RES_2[[Ausnet]:[United Energy]],MATCH(\"Off peak\",OP_TotalRates_RES_2[Rate name],0),MATCH(I$24,OP_TotalRates_RES_2[[#Headers],[Ausnet]:[United Energy]],0))*\nINDEX(Input_Usage[],MATCH($D27&\" - Off peak\",Input_Usage[Profile name]&\" - \"&Input_Usage[Usage type],0),MATCH($D$7,Inputs!$C$158:$BA$158,0))),0),0,1)","v":0},null,null,null,{"$f":"IF(M27=\nROUNDUP(\n(INDEX(OP_TotalRates_SME_2[[Ausnet]:[United Energy]],MATCH(\"TOU - supply\",OP_TotalRates_SME_2[Rate name],0),MATCH(M$24,OP_TotalRates_SME_2[[#Headers],[Ausnet]:[United Energy]],0))*DiPY)+\n\n(INDEX(OP_TotalRates_SME_2[[Ausnet]:[United Energy]],MATCH(\"Peak\",OP_TotalRates_SME_2[Rate name],0),MATCH(M$24,OP_TotalRates_SME_2[[#Headers],[Ausnet]:[United Energy]],0))*\nINDEX(Input_Usage[],MATCH($L27&\" - Peak\",Input_Usage[Profile name]&\" - \"&Input_Usage[Usage type],0),MATCH($D$7,Inputs!$C$158:$BA$158,0)))+\nIFERROR((INDEX(OP_TotalRates_SME_2[[Ausnet]:[United Energy]],MATCH(\"TOU - Shoulder\",OP_TotalRates_SME_2[Rate name],0),MATCH(M$24,OP_TotalRates_SME_2[[#Headers],[Ausnet]:[United Energy]],0))*\nINDEX(Input_Usage[],MATCH($L27&\" - Shoulder\",Input_Usage[Profile name]&\" - \"&Input_Usage[Usage type],0),MATCH($D$7,Inputs!$C$158:$BA$158,0))),0)+\n(INDEX(OP_TotalRates_SME_2[[Ausnet]:[United Energy]],MATCH(\"Off peak\",OP_TotalRates_SME_2[Rate name],0),MATCH(M$24,OP_TotalRates_SME_2[[#Headers],[Ausnet]:[United Energy]],0))*\nINDEX(Input_Usage[],MATCH($L27&\" - Off peak\",Input_Usage[Profile name]&\" - \"&Input_Usage[Usage type],0),MATCH($D$7,Inputs!$C$158:$BA$158,0))),0),0,1)","v":0},{"$f":"IF(N27=\nROUNDUP(\n(INDEX(OP_TotalRates_SME_2[[Ausnet]:[United Energy]],MATCH(\"TOU - supply\",OP_TotalRates_SME_2[Rate name],0),MATCH(N$24,OP_TotalRates_SME_2[[#Headers],[Ausnet]:[United Energy]],0))*DiPY)+\n\n(INDEX(OP_TotalRates_SME_2[[Ausnet]:[United Energy]],MATCH(\"Peak\",OP_TotalRates_SME_2[Rate name],0),MATCH(N$24,OP_TotalRates_SME_2[[#Headers],[Ausnet]:[United Energy]],0))*\nINDEX(Input_Usage[],MATCH($L27&\" - Peak\",Input_Usage[Profile name]&\" - \"&Input_Usage[Usage type],0),MATCH($D$7,Inputs!$C$158:$BA$158,0)))+\nIFERROR((INDEX(OP_TotalRates_SME_2[[Ausnet]:[United Energy]],MATCH(\"TOU - Shoulder\",OP_TotalRates_SME_2[Rate name],0),MATCH(N$24,OP_TotalRates_SME_2[[#Headers],[Ausnet]:[United Energy]],0))*\nINDEX(Input_Usage[],MATCH($L27&\" - Shoulder\",Input_Usage[Profile name]&\" - \"&Input_Usage[Usage type],0),MATCH($D$7,Inputs!$C$158:$BA$158,0))),0)+\n(INDEX(OP_TotalRates_SME_2[[Ausnet]:[United Energy]],MATCH(\"Off peak\",OP_TotalRates_SME_2[Rate name],0),MATCH(N$24,OP_TotalRates_SME_2[[#Headers],[Ausnet]:[United Energy]],0))*\nINDEX(Input_Usage[],MATCH($L27&\" - Off peak\",Input_Usage[Profile name]&\" - \"&Input_Usage[Usage type],0),MATCH($D$7,Inputs!$C$158:$BA$158,0))),0),0,1)","v":0},{"$f":"IF(O27=\nROUNDUP(\n(INDEX(OP_TotalRates_SME_2[[Ausnet]:[United Energy]],MATCH(\"TOU - supply\",OP_TotalRates_SME_2[Rate name],0),MATCH(O$24,OP_TotalRates_SME_2[[#Headers],[Ausnet]:[United Energy]],0))*DiPY)+\n\n(INDEX(OP_TotalRates_SME_2[[Ausnet]:[United Energy]],MATCH(\"Peak\",OP_TotalRates_SME_2[Rate name],0),MATCH(O$24,OP_TotalRates_SME_2[[#Headers],[Ausnet]:[United Energy]],0))*\nINDEX(Input_Usage[],MATCH($L27&\" - Peak\",Input_Usage[Profile name]&\" - \"&Input_Usage[Usage type],0),MATCH($D$7,Inputs!$C$158:$BA$158,0)))+\nIFERROR((INDEX(OP_TotalRates_SME_2[[Ausnet]:[United Energy]],MATCH(\"TOU - Shoulder\",OP_TotalRates_SME_2[Rate name],0),MATCH(O$24,OP_TotalRates_SME_2[[#Headers],[Ausnet]:[United Energy]],0))*\nINDEX(Input_Usage[],MATCH($L27&\" - Shoulder\",Input_Usage[Profile name]&\" - \"&Input_Usage[Usage type],0),MATCH($D$7,Inputs!$C$158:$BA$158,0))),0)+\n(INDEX(OP_TotalRates_SME_2[[Ausnet]:[United Energy]],MATCH(\"Off peak\",OP_TotalRates_SME_2[Rate name],0),MATCH(O$24,OP_TotalRates_SME_2[[#Headers],[Ausnet]:[United Energy]],0))*\nINDEX(Input_Usage[],MATCH($L27&\" - Off peak\",Input_Usage[Profile name]&\" - \"&Input_Usage[Usage type],0),MATCH($D$7,Inputs!$C$158:$BA$158,0))),0),0,1)","v":0},{"$f":"IF(P27=\nROUNDUP(\n(INDEX(OP_TotalRates_SME_2[[Ausnet]:[United Energy]],MATCH(\"TOU - supply\",OP_TotalRates_SME_2[Rate name],0),MATCH(P$24,OP_TotalRates_SME_2[[#Headers],[Ausnet]:[United Energy]],0))*DiPY)+\n\n(INDEX(OP_TotalRates_SME_2[[Ausnet]:[United Energy]],MATCH(\"Peak\",OP_TotalRates_SME_2[Rate name],0),MATCH(P$24,OP_TotalRates_SME_2[[#Headers],[Ausnet]:[United Energy]],0))*\nINDEX(Input_Usage[],MATCH($L27&\" - Peak\",Input_Usage[Profile name]&\" - \"&Input_Usage[Usage type],0),MATCH($D$7,Inputs!$C$158:$BA$158,0)))+\nIFERROR((INDEX(OP_TotalRates_SME_2[[Ausnet]:[United Energy]],MATCH(\"TOU - Shoulder\",OP_TotalRates_SME_2[Rate name],0),MATCH(P$24,OP_TotalRates_SME_2[[#Headers],[Ausnet]:[United Energy]],0))*\nINDEX(Input_Usage[],MATCH($L27&\" - Shoulder\",Input_Usage[Profile name]&\" - \"&Input_Usage[Usage type],0),MATCH($D$7,Inputs!$C$158:$BA$158,0))),0)+\n(INDEX(OP_TotalRates_SME_2[[Ausnet]:[United Energy]],MATCH(\"Off peak\",OP_TotalRates_SME_2[Rate name],0),MATCH(P$24,OP_TotalRates_SME_2[[#Headers],[Ausnet]:[United Energy]],0))*\nINDEX(Input_Usage[],MATCH($L27&\" - Off peak\",Input_Usage[Profile name]&\" - \"&Input_Usage[Usage type],0),MATCH($D$7,Inputs!$C$158:$BA$158,0))),0),0,1)","v":0},{"$f":"IF(Q27=\nROUNDUP(\n(INDEX(OP_TotalRates_SME_2[[Ausnet]:[United Energy]],MATCH(\"TOU - supply\",OP_TotalRates_SME_2[Rate name],0),MATCH(Q$24,OP_TotalRates_SME_2[[#Headers],[Ausnet]:[United Energy]],0))*DiPY)+\n\n(INDEX(OP_TotalRates_SME_2[[Ausnet]:[United Energy]],MATCH(\"Peak\",OP_TotalRates_SME_2[Rate name],0),MATCH(Q$24,OP_TotalRates_SME_2[[#Headers],[Ausnet]:[United Energy]],0))*\nINDEX(Input_Usage[],MATCH($L27&\" - Peak\",Input_Usage[Profile name]&\" - \"&Input_Usage[Usage type],0),MATCH($D$7,Inputs!$C$158:$BA$158,0)))+\nIFERROR((INDEX(OP_TotalRates_SME_2[[Ausnet]:[United Energy]],MATCH(\"TOU - Shoulder\",OP_TotalRates_SME_2[Rate name],0),MATCH(Q$24,OP_TotalRates_SME_2[[#Headers],[Ausnet]:[United Energy]],0))*\nINDEX(Input_Usage[],MATCH($L27&\" - Shoulder\",Input_Usage[Profile name]&\" - \"&Input_Usage[Usage type],0),MATCH($D$7,Inputs!$C$158:$BA$158,0))),0)+\n(INDEX(OP_TotalRates_SME_2[[Ausnet]:[United Energy]],MATCH(\"Off peak\",OP_TotalRates_SME_2[Rate name],0),MATCH(Q$24,OP_TotalRates_SME_2[[#Headers],[Ausnet]:[United Energy]],0))*\nINDEX(Input_Usage[],MATCH($L27&\" - Off peak\",Input_Usage[Profile name]&\" - \"&Input_Usage[Usage type],0),MATCH($D$7,Inputs!$C$158:$BA$158,0))),0),0,1)","v":0}]
[]
["Section/Item notes (where necessary)",{"$f":"MAX(B$3:B32)+0.01","v":6.0299999999999994},"Percentage change"]
[]
[null,null,"Customer type","Usage profile","Ausnet","Citipower","Jemena","Powercor","United Energy",null,"Customer type","Usage profile","Ausnet","Citipower","Jemena","Powercor","United Energy"]
[null,null,{"$f":"INDEX($C$25:$D$27,0,1)","v":"Residential"},{"$f":"INDEX($C$25:$D$27,0,2)","v":"Residential - small"},{"$f":"IFERROR((E11-E25)/E25,\"-\")","v":6.6901408450704219E-2},{"$f":"IFERROR((F11-F25)/F25,\"-\")","v":7.0663811563169171E-2},2.1526418786692758E-2,2.2263450834879406E-2,4.0498442367601244E-2,null,{"$f":"INDEX($K$25:$L$27,0,1)","v":"Small business"},{"$f":"INDEX($K$25:$L$27,0,2)","v":"Small business - small"},{"$f":"IFERROR((M11-M25)/M25,\"-\")","v":0.24836786829406757},6.7694369973190352E-2,7.984901277584204E-2,2.9040774420651217E-2,3.9166140240050537E-2]
[null,null,"Residential","Residential - medium",{"$f":"IFERROR((E12-E26)/E26,\"-\")","v":6.9506726457399109E-2},7.356002775850104E-2,2.247191011235955E-2,1.7921146953405017E-2,3.4731323722149411E-2,null,"Small business","Small business - medium",0.26242756938090883,6.7604604421706557E-2,9.6372063289116183E-2,2.386634844868735E-2,3.7018082565677242E-2]
[null,null,"Residential","Residential - large",7.1126989282234487E-2,7.5356415478615074E-2,2.3904382470119521E-2,1.3598326359832637E-2,3.093172387778197E-2,null,"Small business","Small business - large",0.27027241051631296,6.7757680160780931E-2,0.10594967600774215,2.0850639641136402E-2,3.5717458907152375E-2]

{"sheet":"CH_CostStack_RES","index":6,"n_rows":106,"n_cols":33,"rows_kept":106,"cut":false,"hidden":false,"merged":[[1,0,2,0],[41,2,41,10]]}
["Worksheet description:","<< Back to Contents",null,null,null,"Checks:"]
["[Please provide a description of what this sheet does and any specific details or other notes the user needs to know]",null,{"$f":"Disclaimer!$B$1","v":"VDO calculation model"},null,null,{"$f":"Calc_Rates!$D$5","v":"VDO 2025-26 - Final"},{"$f":"Calc_Rates!$D$279","v":"VDO 2024-25 - Final"}]
[null,{"$f":"_xlfn.SHEET()","v":7},"Cost stacks - estimated annual bill",null,null,{"$f":"SUM(D70:H70,M35)","v":0},{"$f":"SUM(L70:P70,M35)","v":0}]
[]
["Section/Item notes (where necessary)",{"$f":"MAX(B$3:B4)+0.01","v":7.01},{"$f":"\"VDO cost stack chart - Flat VDO - \"&IF(ISNUMBER(SEARCH(\"Residential\",$C$48)),\"Residential\",\"Small business\")","v":"VDO cost stack chart - Flat VDO - Residential"}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,"Zone","Average"]
[null,null,"Customer","Residential"]
[]
[null,null,"X axis labels","Wholesale","Network","Retail","Environmental","Other","Retail margin","GST","Total"]
[null,null,{"$f":"$L$45","v":"VDO 2024-25 - Final"},{"$f":"INDEX(CostStackCalcs_RES_2[[Ausnet]:[Average]],MATCH(D$34,CostStackCalcs_RES_2[Labels],0),MATCH($D$31,CostStackCalcs_RES_2[[#Headers],[Ausnet]:[Average]],0))","v":492.34815933476574},{"$f":"INDEX(CostStackCalcs_RES_2[[Ausnet]:[Average]],MATCH(E$34,CostStackCalcs_RES_2[[Labels]:[Labels]],0),MATCH($D$31,CostStackCalcs_RES_2[[#Headers],[Ausnet]:[Average]],0))","v":593.06974347721575},{"$f":"INDEX(CostStackCalcs_RES_2[[Ausnet]:[Average]],MATCH(F$34,CostStackCalcs_RES_2[[Labels]:[Labels]],0),MATCH($D$31,CostStackCalcs_RES_2[[#Headers],[Ausnet]:[Average]],0))","v":185.86772433721131},{"$f":"INDEX(CostStackCalcs_RES_2[[Ausnet]:[Average]],MATCH(\"Environmental schemes\",CostStackCalcs_RES_2[[Labels]:[Labels]],0),MATCH($D$31,CostStackCalcs_RES_2[[#Headers],[Ausnet]:[Average]],0))+\nINDEX(CostStackCalcs_RES_2[[Ausnet]:[Average]],MATCH(\"FiT\",CostStackCalcs_RES_2[[Labels]:[Labels]],0),MATCH($D$31,CostStackCalcs_RES_2[[#Headers],[Ausnet]:[Average]],0))+\nIF(INDEX(CostStackCalcs_RES_2[[Ausnet]:[Average]],MATCH(\"Environmental true up\",CostStackCalcs_RES_2[[Labels]:[Labels]],0),MATCH($D$31,CostStackCalcs_RES_2[[#Headers],[Ausnet]:[Average]],0))=\"-\",0,\nINDEX(CostStackCalcs_RES_2[[Ausnet]:[Average]],MATCH(\"Environmental true up\",CostStackCalcs_RES_2[[Labels]:[Labels]],0),MATCH($D$31,CostStackCalcs_RES_2[[#Headers],[Ausnet]:[Average]],0)))","v":135.21675811824983},{"$f":"INDEX(CostStackCalcs_RES_2[[Ausnet]:[Average]],MATCH(H$34,CostStackCalcs_RES_2[[Labels]:[Labels]],0),MATCH($D$31,CostStackCalcs_RES_2[[#Headers],[Ausnet]:[Average]],0))","v":18.340999644108383},{"$f":"INDEX(CostStackCalcs_RES_2[[Ausnet]:[Average]],MATCH(I$34,CostStackCalcs_RES_2[[Labels]:[Labels]],0),MATCH($D$31,CostStackCalcs_RES_2[[#Headers],[Ausnet]:[Average]],0))","v":79.646909035372261},{"$f":"INDEX(CostStackCalcs_RES_2[[Ausnet]:[Average]],MATCH(J$34,CostStackCalcs_RES_2[[Labels]:[Labels]],0),MATCH($D$31,CostStackCalcs_RES_2[[#Headers],[Ausnet]:[Average]],0))","v":150.19131418098772},{"$f":"INDEX(CostStackCalcs_RES_2[[Ausnet]:[Average]],MATCH(K$34,CostStackCalcs_RES_2[[Labels]:[Labels]],0),MATCH($D$31,CostStackCalcs_RES_2[[#Headers],[Ausnet]:[Average]],0))","v":1655},null,{"$f":"IF(OR(ROUNDUP(SUM(D35:J35),0)-K35<1,ROUNDUP(SUM(D35:J35),0)-K35>-1),0,1)","v":0}]
[null,null,{"$f":"$D$45","v":"VDO 2025-26 - Final"},{"$f":"INDEX(CostStackCalcs_RES_1[[Ausnet]:[Average]],MATCH(D$34,CostStackCalcs_RES_1[[Labels]:[Labels]],0),MATCH($D$31,CostStackCalcs_RES_1[[#Headers],[Ausnet]:[Average]],0))","v":501.27827752038786},{"$f":"INDEX(CostStackCalcs_RES_1[[Ausnet]:[Average]],MATCH(E$34,CostStackCalcs_RES_1[[Labels]:[Labels]],0),MATCH($D$31,CostStackCalcs_RES_1[[#Headers],[Ausnet]:[Average]],0))","v":615.66601643434876},{"$f":"INDEX(CostStackCalcs_RES_1[[Ausnet]:[Average]],MATCH(F$34,CostStackCalcs_RES_1[[Labels]:[Labels]],0),MATCH($D$31,CostStackCalcs_RES_1[[#Headers],[Ausnet]:[Average]],0))","v":194.0433928087397},{"$f":"INDEX(CostStackCalcs_RES_1[[Ausnet]:[Average]],MATCH(\"Environmental schemes\",CostStackCalcs_RES_1[[Labels]:[Labels]],0),MATCH($D$31,CostStackCalcs_RES_1[[#Headers],[Ausnet]:[Average]],0))+\nINDEX(CostStackCalcs_RES_1[[Ausnet]:[Average]],MATCH(\"FiT\",CostStackCalcs_RES_1[[Labels]:[Labels]],0),MATCH($D$31,CostStackCalcs_RES_1[[#Headers],[Ausnet]:[Average]],0))+\nIF(INDEX(CostStackCalcs_RES_1[[Ausnet]:[Average]],MATCH(\"Environmental true up\",CostStackCalcs_RES_1[[Labels]:[Labels]],0),MATCH($D$31,CostStackCalcs_RES_1[[#Headers],[Ausnet]:[Average]],0))=\"-\",0,\nINDEX(CostStackCalcs_RES_1[[Ausnet]:[Average]],MATCH(\"Environmental true up\",CostStackCalcs_RES_1[[Labels]:[Labels]],0),MATCH($D$31,CostStackCalcs_RES_1[[#Headers],[Ausnet]:[Average]],0)))","v":113.8073046388822},{"$f":"INDEX(CostStackCalcs_RES_1[[Ausnet]:[Average]],MATCH(H$34,CostStackCalcs_RES_1[[Labels]:[Labels]],0),MATCH($D$31,CostStackCalcs_RES_1[[#Headers],[Ausnet]:[Average]],0))","v":20.951528869937725},{"$f":"INDEX(CostStackCalcs_RES_1[[Ausnet]:[Average]],MATCH(I$34,CostStackCalcs_RES_1[[Labels]:[Labels]],0),MATCH($D$31,CostStackCalcs_RES_1[[#Headers],[Ausnet]:[Average]],0))","v":76.198470769278345},{"$f":"INDEX(CostStackCalcs_RES_1[[Ausnet]:[Average]],MATCH(J$34,CostStackCalcs_RES_1[[Labels]:[Labels]],0),MATCH($D$31,CostStackCalcs_RES_1[[#Headers],[Ausnet]:[Average]],0))","v":152.4838599462783},{"$f":"INDEX(CostStackCalcs_RES_1[[Ausnet]:[Average]],MATCH(K$34,CostStackCalcs_RES_1[Labels],0),MATCH($D$31,CostStackCalcs_RES_1[[#Headers],[Ausnet]:[Average]],0))","v":1674.8},null,{"$f":"IF(OR(ROUNDUP(SUM(D36:J36),0)-K36<1,ROUNDUP(SUM(D36:J36),0)-K36>-1),0,1)","v":0}]
[null,null,null,{"$f":"D36-D35","v":8.9301181856221206},{"$f":"E36-E35","v":22.59627295713301},8.1756684715283825,{"$f":"G36-G35","v":-21.409453479367627},2.6105292258293424,-3.4484382660939161,2.2925457652905834,19.799999999999955]
[null,null,{"$f":"$L$45","v":"VDO 2024-25 - Final"},{"$f":"D35/$K35","v":0.2974913349454778},{"$f":"E35/$K35","v":0.35835029817354425},{"$f":"F35/$K35","v":0.11230678207686484},{"$f":"G35/$K35","v":8.170196865151047E-2},1.1082175011545851E-2,4.8125020565179616E-2,{"$f":"J35/$K35","v":9.0750038780053E-2},1]
[null,null,{"$f":"$D$45","v":"VDO 2025-26 - Final"},{"$f":"D36/$K36","v":0.2993063515168306},{"$f":"E36/$K36","v":0.36760569407353044},{"$f":"F36/$K36","v":0.11586063578262461},{"$f":"G36/$K36","v":6.7952773249869952E-2},1.2509869160459593E-2,{"$f":"I36/$K36","v":4.5497056824264595E-2},9.1046011431978921E-2,1]
[null,null,"change",{"$f":"(D36-D35)/D35","v":1.8137811660935251E-2},{"$f":"(E36-E35)/E35","v":3.8100532366816153E-2},{"$f":"(F36-F35)/F35","v":4.3986488244164658E-2},{"$f":"(G36-G35)/G35","v":-0.15833432022267996},0.14233298492363877,{"$f":"(I36-I35)/I35","v":-4.3296573688282346E-2},{"$f":"(J36-J35)/J35","v":1.526417008727919E-2},{"$f":"(K36-K35)/K35","v":1.1963746223564928E-2}]
[null,null,"contribution",{"$f":"D38*D40","v":5.3958418040012815E-3},{"$f":"E38*E40","v":1.3653337134219342E-2},4.9399809495639779E-3,-1.2936225667291619E-2,1.5773590488394819E-3,-2.0836484991504024E-3,{"$f":"J38*J40","v":1.3852240273659114E-3},{"$f":"SUM(D41:J41)","v":1.193186879754797E-2},null,{"$f":"IF(ROUND(K41,2)=ROUND(K40,2),0,1)","v":0}]
[]
["Section/Item notes (where necessary)",{"$f":"MAX(B$3:B42)+0.01","v":7.02},{"$f":"\"VDO cost stack calcs - Flat VDO - \"&IF(ISNUMBER(SEARCH(\"Residential\",$C$48)),\"Residential\",\"Small business\")","v":"VDO cost stack calcs - Flat VDO - Residential"}]
[]
[null,null,"VDO decision",{"$f":"FY","v":"VDO 2025-26 - Final"},null,null,null,null,null,null,"VDO decision",{"$f":"PY","v":"VDO 2024-25 - Final"}]
[]
[null,null,"Usage profile","kWh/yr",null,null,null,null,null,null,"Usage profile","kWh/yr"]
[null,null,"Residential - medium",{"$f":"INDEX(Input_Usage[],MATCH(C48&\" - Annual\",Input_Usage[Ref],0),MATCH($D$45,Inputs!$C$158:$BA$158,0))","v":4000},null,null,null,null,null,null,{"$f":"$C$48","v":"Residential - medium"},{"$f":"INDEX(Input_Usage[],MATCH(K48&\" - Annual\",Input_Usage[Ref],0),MATCH($D$45,Inputs!$C$158:$BA$158,0))","v":4000}]
[]
[null,null,"Block 1",{"$f":"INDEX(Input_Usage[],MATCH(C$48&\" - \"&C50,Input_Usage[Ref],0),MATCH(D$45,Inputs!$C$158:$BA$158,0))","v":4000},null,null,"Standard regulatory period",null,{"$f":"Standard_regulatory_period","v":365},null,"Block 1",{"$f":"INDEX(Input_Usage[],MATCH(K$48&\" - \"&K50,Input_Usage[Ref],0),MATCH(D$45,Inputs!$C$158:$BA$158,0))","v":4000},null,null,"Standard regulatory period",null,{"$f":"Standard_regulatory_period","v":365}]
[null,null,"Balance",{"$f":"INDEX(Input_Usage[],MATCH(C$48&\" - \"&C51,Input_Usage[Ref],0),MATCH(D$45,Inputs!$C$158:$BA$158,0))","v":0},null,null,"Current regulatory period",{"$f":"FY","v":"VDO 2025-26 - Final"},{"$f":"INDEX(Input_TU_Periods[],2,MATCH(H51,Inputs!$C$221:$BM$221,0))","v":365},null,"Balance",{"$f":"INDEX(Input_Usage[],MATCH(K$48&\" - \"&K51,Input_Usage[Ref],0),MATCH(D$45,Inputs!$C$158:$BA$158,0))","v":0},null,null,"Current regulatory period",{"$f":"PY","v":"VDO 2024-25 - Final"},{"$f":"INDEX(Input_TU_Periods[],2,MATCH(P51,Inputs!$C$221:$BM$221,0))","v":365}]
[]
[]
[null,null,"Labels","Ausnet","Citipower","Jemena","Powercor","United Energy","Average",null,"Labels","Ausnet","Citipower","Jemena","Powercor","United Energy","Average",null,{"$f":"CostStackCalcs_RES_1[[#Headers],[Labels]]","v":"Labels"},{"$f":"CostStackCalcs_RES_1[[#Headers],[Ausnet]]","v":"Ausnet"},{"$f":"CostStackCalcs_RES_1[[#Headers],[Citipower]]","v":"Citipower"},{"$f":"CostStackCalcs_RES_1[[#Headers],[Jemena]]","v":"Jemena"},{"$f":"CostStackCalcs_RES_1[[#Headers],[Powercor]]","v":"Powercor"},{"$f":"CostStackCalcs_RES_1[[#Headers],[United Energy]]","v":"United Energy"},{"$f":"CostStackCalcs_RES_1[[#Headers],[Average]]","v":"Average"},null,{"$f":"S54","v":"Labels"},{"$f":"T54","v":"Ausnet"},"Citipower","Jemena","Powercor","United Energy","Average"]
[null,null,"Wholesale",{"$f":"D$89*($D$48*(1+D$74))","v":510.4123252152001},{"$f":"E$89*($D$48*(1+E$74))","v":480.19883177527862},{"$f":"F$89*($D$48*(1+F$74))","v":512.63250630788878},{"$f":"G$89*($D$48*(1+G$74))","v":502.63770334146983},{"$f":"H$89*($D$48*(1+H$74))","v":500.51002096210181},{"$f":"AVERAGE(D55:H55)","v":501.27827752038786},null,"Wholesale",{"$f":"L$89*($L$48*(1+L$74))","v":529.61251986192713},{"$f":"M$89*($L$48*(1+M$74))","v":425.13408291743997},{"$f":"N$89*($L$48*(1+N$74))","v":499.96560453360007},{"$f":"O$89*($L$48*(1+O$74))","v":521.51099881151617},{"$f":"P$89*($L$48*(1+P$74))","v":485.51759054934541},{"$f":"AVERAGE(L55:P55)","v":492.34815933476574},null,{"$f":"CostStackCalcs_RES_1[[#This Row],[Labels]]","v":"Wholesale"},{"$f":"CostStackCalcs_RES_1[[#This Row],[Ausnet]]-CostStackCalcs_RES_2[[#This Row],[Ausnet]]","v":-19.200194646727027},{"$f":"CostStackCalcs_RES_1[[#This Row],[Citipower]]-CostStackCalcs_RES_2[[#This Row],[Citipower]]","v":55.064748857838651},{"$f":"CostStackCalcs_RES_1[[#This Row],[Jemena]]-CostStackCalcs_RES_2[[#This Row],[Jemena]]","v":12.666901774288704},{"$f":"CostStackCalcs_RES_1[[#This Row],[Powercor]]-CostStackCalcs_RES_2[[#This Row],[Powercor]]","v":-18.873295470046344},{"$f":"CostStackCalcs_RES_1[[#This Row],[United Energy]]-CostStackCalcs_RES_2[[#This Row],[United Energy]]","v":14.992430412756391},{"$f":"CostStackCalcs_RES_1[[#This Row],[Average]]-CostStackCalcs_RES_2[[#This Row],[Average]]","v":8.9301181856221206},null,{"$f":"S55","v":"Wholesale"},{"$f":"T55/CostStackCalcs_RES_2[[#This Row],[Ausnet]]","v":-3.6253286934630292E-2},{"$f":"U55/CostStackCalcs_RES_2[[#This Row],[Citipower]]","v":0.12952325177027055},{"$f":"V55/CostStackCalcs_RES_2[[#This Row],[Jemena]]","v":2.5335546404447563E-2},{"$f":"W55/CostStackCalcs_RES_2[[#This Row],[Powercor]]","v":-3.6189640320256226E-2},{"$f":"X55/CostStackCalcs_RES_2[[#This Row],[United Energy]]","v":3.0879273386970395E-2},{"$f":"Y55/CostStackCalcs_RES_2[[#This Row],[Average]]","v":1.8137811660935251E-2}]
[null,null,"Network",{"$f":"D$79+(D$96*$D$50)+(D$97*$D$51)+(D$98*$D$48)","v":805.23300877556676},{"$f":"E$79+(E$96*$D$50)+(E$97*$D$51)+(E$98*$D$48)","v":527.49963986912007},{"$f":"F$79+(F$96*$D$50)+(F$97*$D$51)+(F$98*$D$48)","v":573.4439115046315},{"$f":"G$79+(G$96*$D$50)+(G$97*$D$51)+(G$98*$D$48)","v":636.95779782820182},{"$f":"H$79+(H$96*$D$50)+(H$97*$D$51)+(H$98*$D$48)","v":535.19572419422343},{"$f":"AVERAGE(D56:H56)","v":615.66601643434876},null,"Network",{"$f":"L$79+(L$96*$L$50)+(L$97*$L$51)+(L$98*$L$48)","v":765.55491079134742},{"$f":"M$79+(M$96*$L$50)+(M$97*$L$51)+(M$98*$L$48)","v":490.8441422464187},{"$f":"N$79+(N$96*$L$50)+(N$97*$L$51)+(N$98*$L$48)","v":594.20714457779832},{"$f":"O$79+(O$96*$L$50)+(O$97*$L$51)+(O$98*$L$48)","v":600.45750924858044},{"$f":"P$79+(P$96*$L$50)+(P$97*$L$51)+(P$98*$L$48)","v":514.28501052193337},{"$f":"AVERAGE(L56:P56)","v":593.06974347721575},null,{"$f":"CostStackCalcs_RES_1[[#This Row],[Labels]]","v":"Network"},{"$f":"CostStackCalcs_RES_1[[#This Row],[Ausnet]]-CostStackCalcs_RES_2[[#This Row],[Ausnet]]","v":39.678097984219335},{"$f":"CostStackCalcs_RES_1[[#This Row],[Citipower]]-CostStackCalcs_RES_2[[#This Row],[Citipower]]","v":36.655497622701375},{"$f":"CostStackCalcs_RES_1[[#This Row],[Jemena]]-CostStackCalcs_RES_2[[#This Row],[Jemena]]","v":-20.763233073166816},{"$f":"CostStackCalcs_RES_1[[#This Row],[Powercor]]-CostStackCalcs_RES_2[[#This Row],[Powercor]]","v":36.500288579621383},{"$f":"CostStackCalcs_RES_1[[#This Row],[United Energy]]-CostStackCalcs_RES_2[[#This Row],[United Energy]]","v":20.910713672290058},{"$f":"CostStackCalcs_RES_1[[#This Row],[Average]]-CostStackCalcs_RES_2[[#This Row],[Average]]","v":22.59627295713301},null,{"$f":"S56","v":"Network"},{"$f":"T56/CostStackCalcs_RES_2[[#This Row],[Ausnet]]","v":5.1829199218648384E-2},{"$f":"U56/CostStackCalcs_RES_2[[#This Row],[Citipower]]","v":7.4678486443664635E-2},{"$f":"V56/CostStackCalcs_RES_2[[#This Row],[Jemena]]","v":-3.4942752308910231E-2},{"$f":"W56/CostStackCalcs_RES_2[[#This Row],[Powercor]]","v":6.078746292189479E-2},{"$f":"X56/CostStackCalcs_RES_2[[#This Row],[United Energy]]","v":4.0659776669493754E-2},{"$f":"Y56/CostStackCalcs_RES_2[[#This Row],[Average]]","v":3.8100532366816153E-2}]
[null,null,"Retail",{"$f":"D$77","v":194.0433928087397},{"$f":"E$77","v":194.0433928087397},{"$f":"F$77","v":194.0433928087397},{"$f":"G$77","v":194.0433928087397},{"$f":"H$77","v":194.0433928087397},194.0433928087397,null,"Retail",{"$f":"L$77","v":185.86772433721131},{"$f":"M$77","v":185.86772433721131},{"$f":"N$77","v":185.86772433721131},{"$f":"O$77","v":185.86772433721131},{"$f":"P$77","v":185.86772433721131},{"$f":"AVERAGE(L57:P57)","v":185.86772433721131},null,{"$f":"CostStackCalcs_RES_1[[#This Row],[Labels]]","v":"Retail"},{"$f":"CostStackCalcs_RES_1[[#This Row],[Ausnet]]-CostStackCalcs_RES_2[[#This Row],[Ausnet]]","v":8.1756684715283825},{"$f":"CostStackCalcs_RES_1[[#This Row],[Citipower]]-CostStackCalcs_RES_2[[#This Row],[Citipower]]","v":8.1756684715283825},{"$f":"CostStackCalcs_RES_1[[#This Row],[Jemena]]-CostStackCalcs_RES_2[[#This Row],[Jemena]]","v":8.1756684715283825},{"$f":"CostStackCalcs_RES_1[[#This Row],[Powercor]]-CostStackCalcs_RES_2[[#This Row],[Powercor]]","v":8.1756684715283825},{"$f":"CostStackCalcs_RES_1[[#This Row],[United Energy]]-CostStackCalcs_RES_2[[#This Row],[United Energy]]","v":8.1756684715283825},{"$f":"CostStackCalcs_RES_1[[#This Row],[Average]]-CostStackCalcs_RES_2[[#This Row],[Average]]","v":8.1756684715283825},null,"Retail",{"$f":"T57/CostStackCalcs_RES_2[[#This Row],[Ausnet]]","v":4.3986488244164658E-2},{"$f":"U57/CostStackCalcs_RES_2[[#This Row],[Citipower]]","v":4.3986488244164658E-2},{"$f":"V57/CostStackCalcs_RES_2[[#This Row],[Jemena]]","v":4.3986488244164658E-2},{"$f":"W57/CostStackCalcs_RES_2[[#This Row],[Powercor]]","v":4.3986488244164658E-2},{"$f":"X57/CostStackCalcs_RES_2[[#This Row],[United Energy]]","v":4.3986488244164658E-2},{"$f":"Y57/CostStackCalcs_RES_2[[#This Row],[Average]]","v":4.3986488244164658E-2}]
[null,null,"Environmental schemes",{"$f":"(D$87*($D$48*(1+D$74)))","v":118.87667747518255},{"$f":"(E$87*($D$48*(1+E$74)))","v":114.95542392947128},{"$f":"(F$87*($D$48*(1+F$74)))","v":115.79591048771151},{"$f":"(G$87*($D$48*(1+G$74)))","v":118.64873084471128},{"$f":"(H$87*($D$48*(1+H$74)))","v":115.22782256337619},116.70091306009056,null,"Environmental schemes",{"$f":"(L$87*($L$48*(1+L$74)))","v":128.69797518567432},{"$f":"(M$87*($L$48*(1+M$74)))","v":124.37068060455961},{"$f":"(N$87*($L$48*(1+N$74)))","v":124.91572496199859},{"$f":"(O$87*($L$48*(1+O$74)))","v":126.96736911102836},{"$f":"(P$87*($L$48*(1+P$74)))","v":124.52096900372655},{"$f":"AVERAGE(L58:P58)","v":125.89454377339749},null,{"$f":"CostStackCalcs_RES_1[[#This Row],[Labels]]","v":"Environmental schemes"},{"$f":"CostStackCalcs_RES_1[[#This Row],[Ausnet]]-CostStackCalcs_RES_2[[#This Row],[Ausnet]]","v":-9.8212977104917769},{"$f":"CostStackCalcs_RES_1[[#This Row],[Citipower]]-CostStackCalcs_RES_2[[#This Row],[Citipower]]","v":-9.4152566750883295},{"$f":"CostStackCalcs_RES_1[[#This Row],[Jemena]]-CostStackCalcs_RES_2[[#This Row],[Jemena]]","v":-9.1198144742870824},{"$f":"CostStackCalcs_RES_1[[#This Row],[Powercor]]-CostStackCalcs_RES_2[[#This Row],[Powercor]]","v":-8.3186382663170804},{"$f":"CostStackCalcs_RES_1[[#This Row],[United Energy]]-CostStackCalcs_RES_2[[#This Row],[United Energy]]","v":-9.2931464403503554},{"$f":"CostStackCalcs_RES_1[[#This Row],[Average]]-CostStackCalcs_RES_2[[#This Row],[Average]]","v":-9.1936307133069306},null,"Environmental schemes",{"$f":"T58/CostStackCalcs_RES_2[[#This Row],[Ausnet]]","v":-7.6312760137231817E-2},{"$f":"U58/CostStackCalcs_RES_2[[#This Row],[Citipower]]","v":-7.570318526296746E-2},{"$f":"V58/CostStackCalcs_RES_2[[#This Row],[Jemena]]","v":-7.3007737633204145E-2},{"$f":"W58/CostStackCalcs_RES_2[[#This Row],[Powercor]]","v":-6.5517922632883197E-2},{"$f":"X58/CostStackCalcs_RES_2[[#This Row],[United Energy]]","v":-7.4631176698217297E-2},{"$f":"Y58/CostStackCalcs_RES_2[[#This Row],[Average]]","v":-7.3026442908081121E-2}]
[null,null,"FiT",{"$f":"IF(Calc_FiT_1[Fixed/Variable]<>\"Fixed\",(D93*$D$48*(1+D74)),D83)","v":0},{"$f":"IF(Calc_FiT_1[Fixed/Variable]<>\"Fixed\",(E93*$D$48*(1+E74)),E83)","v":0},{"$f":"IF(Calc_FiT_1[Fixed/Variable]<>\"Fixed\",F93*$D$48*(1+F74),F83)","v":0},{"$f":"IF(Calc_FiT_1[Fixed/Variable]<>\"Fixed\",G93*$D$48*(1+G74),G83)","v":0},{"$f":"IF(Calc_FiT_1[Fixed/Variable]<>\"Fixed\",H93*$D$48*(1+H74),H83)","v":0},{"$f":"AVERAGE(D59:H59)","v":0},null,"FiT",{"$f":"IF(Calc_FiT_2[Fixed/Variable]<>\"Fixed\",(L93*$L$48*(1+L74)),CH_CostStack_RES!L$83)","v":6.8952618805193362},{"$f":"IF(Calc_FiT_2[Fixed/Variable]<>\"Fixed\",(M93*$L$48*(1+M74)),CH_CostStack_RES!M$83)","v":6.6634180669092871},{"$f":"IF(Calc_FiT_2[Fixed/Variable]<>\"Fixed\",(N93*$L$48*(1+N74)),CH_CostStack_RES!N$83)","v":6.6926199527635051},{"$f":"IF(Calc_FiT_2[Fixed/Variable]<>\"Fixed\",(O93*$L$48*(1+O74)),CH_CostStack_RES!O$83)","v":6.8025410581483108},{"$f":"IF(Calc_FiT_2[Fixed/Variable]<>\"Fixed\",(P93*$L$48*(1+P74)),CH_CostStack_RES!P$83)","v":6.6714700806908951},{"$f":"AVERAGE(L59:P59)","v":6.7450622078062663},null,{"$f":"CostStackCalcs_RES_1[[#This Row],[Labels]]","v":"FiT"},{"$f":"CostStackCalcs_RES_1[[#This Row],[Ausnet]]-CostStackCalcs_RES_2[[#This Row],[Ausnet]]","v":-6.8952618805193362},{"$f":"CostStackCalcs_RES_1[[#This Row],[Citipower]]-CostStackCalcs_RES_2[[#This Row],[Citipower]]","v":-6.6634180669092871},{"$f":"CostStackCalcs_RES_1[[#This Row],[Jemena]]-CostStackCalcs_RES_2[[#This Row],[Jemena]]","v":-6.6926199527635051},{"$f":"CostStackCalcs_RES_1[[#This Row],[Powercor]]-CostStackCalcs_RES_2[[#This Row],[Powercor]]","v":-6.8025410581483108},{"$f":"CostStackCalcs_RES_1[[#This Row],[United Energy]]-CostStackCalcs_RES_2[[#This Row],[United Energy]]","v":-6.6714700806908951},{"$f":"CostStackCalcs_RES_1[[#This Row],[Average]]-CostStackCalcs_RES_2[[#This Row],[Average]]","v":-6.7450622078062663},null,"FiT",{"$f":"T59/CostStackCalcs_RES_2[[#This Row],[Ausnet]]","v":-1},{"$f":"U59/CostStackCalcs_RES_2[[#This Row],[Citipower]]","v":-1},{"$f":"V59/CostStackCalcs_RES_2[[#This Row],[Jemena]]","v":-1},{"$f":"W59/CostStackCalcs_RES_2[[#This Row],[Powercor]]","v":-1},{"$f":"X59/CostStackCalcs_RES_2[[#This Row],[United Energy]]","v":-1},{"$f":"Y59/CostStackCalcs_RES_2[[#This Row],[Average]]","v":-1}]
[null,null,"Other",{"$f":"D$81+(D$91*($D$48*(1+D$74)))","v":21.044573326054401},{"$f":"E$81+(E$91*($D$48*(1+E$74)))","v":20.87688471927072},{"$f":"F$81+(F$91*($D$48*(1+F$74)))","v":20.912827312201458},{"$f":"G$81+(G$91*($D$48*(1+G$74)))","v":21.034825409364196},{"$f":"H$81+(H$91*($D$48*(1+H$74)))","v":20.888533582797855},20.951528869937725,null,"Other",{"$f":"L$81+(L$91*($L$48*(1+L$74)))","v":18.435959815009806},{"$f":"M$81+(M$91*($L$48*(1+M$74)))","v":18.289382077753974},{"$f":"N$81+(N$91*($L$48*(1+N$74)))","v":18.30784427558218},{"$f":"O$81+(O$91*($L$48*(1+O$74)))","v":18.377339280228128},{"$f":"P$81+(P$91*($L$48*(1+P$74)))","v":18.294472771967822},18.340999644108383,null,{"$f":"CostStackCalcs_RES_1[[#This Row],[Labels]]","v":"Other"},{"$f":"CostStackCalcs_RES_1[[#This Row],[Ausnet]]-CostStackCalcs_RES_2[[#This Row],[Ausnet]]","v":2.6086135110445952},{"$f":"CostStackCalcs_RES_1[[#This Row],[Citipower]]-CostStackCalcs_RES_2[[#This Row],[Citipower]]","v":2.5875026415167461},{"$f":"CostStackCalcs_RES_1[[#This Row],[Jemena]]-CostStackCalcs_RES_2[[#This Row],[Jemena]]","v":2.6049830366192772},{"$f":"CostStackCalcs_RES_1[[#This Row],[Powercor]]-CostStackCalcs_RES_2[[#This Row],[Powercor]]","v":2.6574861291360676},{"$f":"CostStackCalcs_RES_1[[#This Row],[United Energy]]-CostStackCalcs_RES_2[[#This Row],[United Energy]]","v":2.5940608108300331},{"$f":"CostStackCalcs_RES_1[[#This Row],[Average]]-CostStackCalcs_RES_2[[#This Row],[Average]]","v":2.6105292258293424},null,"Other",{"$f":"T60/CostStackCalcs_RES_2[[#This Row],[Ausnet]]","v":0.14149594256116618},{"$f":"U60/CostStackCalcs_RES_2[[#This Row],[Citipower]]","v":0.1414756731811086},{"$f":"V60/CostStackCalcs_RES_2[[#This Row],[Jemena]]","v":0.14228780829721363},{"$f":"W60/CostStackCalcs_RES_2[[#This Row],[Powercor]]","v":0.14460668590883624},{"$f":"X60/CostStackCalcs_RES_2[[#This Row],[United Energy]]","v":0.14179478376686808},{"$f":"Y60/CostStackCalcs_RES_2[[#This Row],[Average]]","v":0.14233298492363877}]
[null,null,"Retail margin",{"$f":"SUM(D55:D60)*D$72","v":86.769484821799111},{"$f":"SUM(E55:E60)*E$72","v":70.356401505158914},{"$f":"SUM(F55:F60)*F$72","v":74.525181646953712},{"$f":"SUM(G55:G60)*G$72","v":77.496760882228813},{"$f":"SUM(H55:H60)*H$72","v":71.844524990251173},76.198470769278345,null,"Retail margin",{"$f":"SUM(L55:L60)*L$72","v":91.563603704814582},{"$f":"SUM(M55:M60)*M$72","v":70.065488094016402},{"$f":"SUM(N55:N60)*N$72","v":80.077573107781433},{"$f":"SUM(O55:O60)*O$72","v":81.759074983415914},{"$f":"SUM(P55:P60)*P$72","v":74.768805286833015},79.646909035372261,null,{"$f":"CostStackCalcs_RES_1[[#This Row],[Labels]]","v":"Retail margin"},{"$f":"CostStackCalcs_RES_1[[#This Row],[Ausnet]]-CostStackCalcs_RES_2[[#This Row],[Ausnet]]","v":-4.7941188830154715},{"$f":"CostStackCalcs_RES_1[[#This Row],[Citipower]]-CostStackCalcs_RES_2[[#This Row],[Citipower]]","v":0.29091341114251179},{"$f":"CostStackCalcs_RES_1[[#This Row],[Jemena]]-CostStackCalcs_RES_2[[#This Row],[Jemena]]","v":-5.5523914608277209},{"$f":"CostStackCalcs_RES_1[[#This Row],[Powercor]]-CostStackCalcs_RES_2[[#This Row],[Powercor]]","v":-4.2623141011871013},{"$f":"CostStackCalcs_RES_1[[#This Row],[United Energy]]-CostStackCalcs_RES_2[[#This Row],[United Energy]]","v":-2.9242802965818413},{"$f":"CostStackCalcs_RES_1[[#This Row],[Average]]-CostStackCalcs_RES_2[[#This Row],[Average]]","v":-3.4484382660939161},null,"Retail margin",{"$f":"T61/CostStackCalcs_RES_2[[#This Row],[Ausnet]]","v":-5.2358346428466179E-2},{"$f":"U61/CostStackCalcs_RES_2[[#This Row],[Citipower]]","v":4.15202147385534E-3},{"$f":"V61/CostStackCalcs_RES_2[[#This Row],[Jemena]]","v":-6.933765903912209E-2},{"$f":"W61/CostStackCalcs_RES_2[[#This Row],[Powercor]]","v":-5.2132611603686478E-2},{"$f":"X61/CostStackCalcs_RES_2[[#This Row],[United Energy]]","v":-3.9110967272561394E-2},{"$f":"Y61/CostStackCalcs_RES_2[[#This Row],[Average]]","v":-4.3296573688282346E-2}]
[null,null,"GST",{"$f":"SUM(D55:D61)*GST","v":173.63794624225429},{"$f":"SUM(E55:E61)*GST","v":140.79305746070392},{"$f":"SUM(F55:F61)*GST","v":149.1353730068127},{"$f":"SUM(G55:G61)*GST","v":155.08192111147159},{"$f":"SUM(H55:H61)*GST","v":143.77100191014901},152.4838599462783,null,"GST",{"$f":"SUM(L55:L61)*GST","v":172.66279555765038},{"$f":"SUM(M55:M61)*GST","v":132.12349183443095},{"$f":"SUM(N55:N61)*GST","v":151.00342357467358},{"$f":"SUM(O55:O61)*GST","v":154.17425568301289},{"$f":"SUM(P55:P61)*GST","v":140.99260425517082},150.19131418098772,null,{"$f":"CostStackCalcs_RES_1[[#This Row],[Labels]]","v":"GST"},{"$f":"CostStackCalcs_RES_1[[#This Row],[Ausnet]]-CostStackCalcs_RES_2[[#This Row],[Ausnet]]","v":0.97515068460390353},{"$f":"CostStackCalcs_RES_1[[#This Row],[Citipower]]-CostStackCalcs_RES_2[[#This Row],[Citipower]]","v":8.6695656262729699},{"$f":"CostStackCalcs_RES_1[[#This Row],[Jemena]]-CostStackCalcs_RES_2[[#This Row],[Jemena]]","v":-1.8680505678608768},{"$f":"CostStackCalcs_RES_1[[#This Row],[Powercor]]-CostStackCalcs_RES_2[[#This Row],[Powercor]]","v":0.90766542845869935},{"$f":"CostStackCalcs_RES_1[[#This Row],[United Energy]]-CostStackCalcs_RES_2[[#This Row],[United Energy]]","v":2.7783976549781926},{"$f":"CostStackCalcs_RES_1[[#This Row],[Average]]-CostStackCalcs_RES_2[[#This Row],[Average]]","v":2.2925457652905834},null,"GST",{"$f":"T62/CostStackCalcs_RES_2[[#This Row],[Ausnet]]","v":5.6477174567598756E-3},{"$f":"U62/CostStackCalcs_RES_2[[#This Row],[Citipower]]","v":6.5617139737247768E-2},{"$f":"V62/CostStackCalcs_RES_2[[#This Row],[Jemena]]","v":-1.237091533184409E-2},{"$f":"W62/CostStackCalcs_RES_2[[#This Row],[Powercor]]","v":5.8872697289026514E-3},{"$f":"X62/CostStackCalcs_RES_2[[#This Row],[United Energy]]","v":1.9705981527582832E-2},{"$f":"Y62/CostStackCalcs_RES_2[[#This Row],[Average]]","v":1.526417008727919E-2}]
[null,null,"Environmental true up",{"$f":"(D$104*$D$50)+(D$105*$D$51)+(D$106*$D$48)","v":-2.9580435627141335},{"$f":"(E$104*$D$50)+(E$105*$D$51)+(E$106*$D$48)","v":-2.858583366381076},{"$f":"(F$104*$D$50)+(F$105*$D$51)+(F$106*$D$48)","v":-2.8711108746856158},{"$f":"(G$104*$D$50)+(G$105*$D$51)+(G$106*$D$48)","v":-2.9182666497416108},{"$f":"(H$104*$D$50)+(H$105*$D$51)+(H$106*$D$48)","v":-2.8620376525193394},{"$f":"AVERAGE(D63:H63)","v":-2.8936084212083548},null,"Environmental true up",{"$f":"(L$104*$L$50)+(L$105*$L$51)+(L$106*$L$48)","v":2.6418753915845596},{"$f":"(M$104*$L$50)+(M$105*$L$51)+(M$106*$L$48)","v":2.5434697806315905},{"$f":"(N$104*$L$50)+(N$105*$L$51)+(N$106*$L$48)","v":2.5443542537106847},{"$f":"(O$104*$L$50)+(O$105*$L$51)+(O$106*$L$48)","v":2.6078277433600769},{"$f":"(P$104*$L$50)+(P$105*$L$51)+(P$106*$L$48)","v":2.5482335159435419},2.5771521370460908,null,{"$f":"CostStackCalcs_RES_1[[#This Row],[Labels]]","v":"Environmental true up"},{"$f":"CostStackCalcs_RES_1[[#This Row],[Ausnet]]-CostStackCalcs_RES_2[[#This Row],[Ausnet]]","v":-5.5999189542986931},{"$f":"CostStackCalcs_RES_1[[#This Row],[Citipower]]-CostStackCalcs_RES_2[[#This Row],[Citipower]]","v":-5.4020531470126665},{"$f":"CostStackCalcs_RES_1[[#This Row],[Jemena]]-CostStackCalcs_RES_2[[#This Row],[Jemena]]","v":-5.4154651283963009},{"$f":"CostStackCalcs_RES_1[[#This Row],[Powercor]]-CostStackCalcs_RES_2[[#This Row],[Powercor]]","v":-5.5260943931016877},{"$f":"CostStackCalcs_RES_1[[#This Row],[United Energy]]-CostStackCalcs_RES_2[[#This Row],[United Energy]]","v":-5.4102711684628808},{"$f":"CostStackCalcs_RES_1[[#This Row],[Average]]-CostStackCalcs_RES_2[[#This Row],[Average]]","v":-5.4707605582544456},null,"Environmental true up",{"$f":"T63/ABS(CostStackCalcs_RES_2[[#This Row],[Ausnet]])","v":-2.1196756562162991},{"$f":"U63/ABS(CostStackCalcs_RES_2[[#This Row],[Citipower]])","v":-2.1238912245583026},{"$f":"V63/ABS(CostStackCalcs_RES_2[[#This Row],[Jemena]])","v":-2.1284241848391945},{"$f":"W63/ABS(CostStackCalcs_RES_2[[#This Row],[Powercor]])","v":-2.1190411855890243},{"$f":"X63/ABS(CostStackCalcs_RES_2[[#This Row],[United Energy]])","v":-2.1231457535631715},{"$f":"Y63/ABS(CostStackCalcs_RES_2[[#This Row],[Average]])","v":-2.1227930162186635}]
[null,null,"Cost element total",{"$f":"ROUNDUP(SUM(D55:D63),0)","v":1908},{"$f":"ROUNDUP(SUM(E55:E63),0)","v":1546},{"$f":"ROUNDUP(SUM(F55:F63),0)","v":1638},{"$f":"ROUNDUP(SUM(G55:G63),0)","v":1703},{"$f":"ROUNDUP(SUM(H55:H63),0)","v":1579},{"$f":"AVERAGE(D64:H64)","v":1674.8},null,"Cost element total",{"$f":"ROUNDUP(SUM(L55:L63),0)","v":1902},{"$f":"ROUNDUP(SUM(M55:M63),0)","v":1456},{"$f":"ROUNDUP(SUM(N55:N63),0)","v":1664},{"$f":"ROUNDUP(SUM(O55:O63),0)","v":1699},{"$f":"ROUNDUP(SUM(P55:P63),0)","v":1554},{"$f":"AVERAGE(L64:P64)","v":1655},null,{"$f":"CostStackCalcs_RES_1[[#This Row],[Labels]]","v":"Cost element total"},{"$f":"CostStackCalcs_RES_1[[#This Row],[Ausnet]]-CostStackCalcs_RES_2[[#This Row],[Ausnet]]","v":6},{"$f":"CostStackCalcs_RES_1[[#This Row],[Citipower]]-CostStackCalcs_RES_2[[#This Row],[Citipower]]","v":90},{"$f":"CostStackCalcs_RES_1[[#This Row],[Jemena]]-CostStackCalcs_RES_2[[#This Row],[Jemena]]","v":-26},{"$f":"CostStackCalcs_RES_1[[#This Row],[Powercor]]-CostStackCalcs_RES_2[[#This Row],[Powercor]]","v":4},{"$f":"CostStackCalcs_RES_1[[#This Row],[United Energy]]-CostStackCalcs_RES_2[[#This Row],[United Energy]]","v":25},{"$f":"CostStackCalcs_RES_1[[#This Row],[Average]]-CostStackCalcs_RES_2[[#This Row],[Average]]","v":19.799999999999955},null,"Cost element total",{"$f":"T64/CostStackCalcs_RES_2[[#This Row],[Ausnet]]","v":3.1545741324921135E-3},{"$f":"U64/CostStackCalcs_RES_2[[#This Row],[Citipower]]","v":6.1813186813186816E-2},{"$f":"V64/CostStackCalcs_RES_2[[#This Row],[Jemena]]","v":-1.5625E-2},{"$f":"W64/CostStackCalcs_RES_2[[#This Row],[Powercor]]","v":2.3543260741612712E-3},{"$f":"X64/CostStackCalcs_RES_2[[#This Row],[United Energy]]","v":1.6087516087516088E-2},{"$f":"Y64/CostStackCalcs_RES_2[[#This Row],[Average]]","v":1.1963746223564928E-2}]
[]
[null,null,"Total",{"$f":"IF($D$32=\"Residential\",\nROUNDUP(\n(INDEX(OP_Rates_RES_1[[Ausnet]:[United Energy]],MATCH(\"Anytime - supply\",OP_Rates_RES_1[Rate name],0),MATCH(CostStackCalcs_RES_1[[#Headers],[Ausnet]],OP_Rates_RES_1[[#Headers],[Ausnet]:[United Energy]],0))*DiY)+\n(IFERROR((INDEX(OP_Rates_RES_1[[Ausnet]:[United Energy]],MATCH(\"Block 1\",OP_Rates_RES_1[Rate name],0),MATCH(CostStackCalcs_RES_1[[#Headers],[Ausnet]],OP_Rates_RES_1[[#Headers],[Ausnet]:[United Energy]],0))*$D$50),0)+\nIFERROR((INDEX(OP_Rates_RES_1[[Ausnet]:[United Energy]],MATCH(\"Balance\",OP_Rates_RES_1[Rate name],0),MATCH(CostStackCalcs_RES_1[[#Headers],[Ausnet]],OP_Rates_RES_1[[#Headers],[Ausnet]:[United Energy]],0))*$D$51),0)+\nIFERROR((INDEX(OP_Rates_RES_1[[Ausnet]:[United Energy]],MATCH(\"Single rate\",OP_Rates_RES_1[Rate name],0),MATCH(CostStackCalcs_RES_1[[#Headers],[Ausnet]],OP_Rates_RES_1[[#Headers],[Ausnet]:[United Energy]],0))*$D$48),0))\n+\n(IFERROR((INDEX(OP_RatesTU_RES_1[[Ausnet]:[United Energy]],MATCH(\"Block 1\",OP_RatesTU_RES_1[Rate name],0),MATCH(CostStackCalcs_RES_1[[#Headers],[Ausnet]],OP_RatesTU_RES_1[[#Headers],[Ausnet]:[United Energy]],0))*($D$50)),0)+\nIFERROR((INDEX(OP_RatesTU_RES_1[[Ausnet]:[United Energy]],MATCH(\"Balance\",OP_RatesTU_RES_1[Rate name],0),MATCH(CostStackCalcs_RES_1[[#Headers],[Ausnet]],OP_RatesTU_RES_1[[#Headers],[Ausnet]:[United Energy]],0))*($D$51)),0)+\nIFERROR((INDEX(OP_RatesTU_RES_1[[Ausnet]:[United Energy]],MATCH(\"Single rate\",OP_RatesTU_RES_1[Rate name],0),MATCH(CostStackCalcs_RES_1[[#Headers],[Ausnet]],OP_RatesTU_RES_1[[#Headers],[Ausnet]:[United Energy]],0))*($D$48)),0)),0),\n\nROUNDUP(\n(INDEX(OP_Rates_SME_1[[Ausnet]:[United Energy]],MATCH(\"Anytime - supply\",OP_Rates_SME_1[Rate name],0),MATCH(CostStackCalcs_SME_1[[#Headers],[Ausnet]],OP_Rates_SME_1[[#Headers],[Ausnet]:[United Energy]],0))*DiY)+\n(IFERROR((INDEX(OP_Rates_SME_1[[Ausnet]:[United Energy]],MATCH(\"Block 1\",OP_Rates_SME_1[Rate name],0),MATCH(CostStackCalcs_SME_1[[#Headers],[Ausnet]],OP_Rates_SME_1[[#Headers],[Ausnet]:[United Energy]],0))*$D$50),0)+\nIFERROR((INDEX(OP_Rates_SME_1[[Ausnet]:[United Energy]],MATCH(\"Balance\",OP_Rates_SME_1[Rate name],0),MATCH(CostStackCalcs_SME_1[[#Headers],[Ausnet]],OP_Rates_SME_1[[#Headers],[Ausnet]:[United Energy]],0))*$D$51),0)+\nIFERROR((INDEX(OP_Rates_SME_1[[Ausnet]:[United Energy]],MATCH(\"Single rate\",OP_Rates_SME_1[Rate name],0),MATCH(CostStackCalcs_SME_1[[#Headers],[Ausnet]],OP_Rates_SME_1[[#Headers],[Ausnet]:[United Energy]],0))*$D$48),0))\n+\n(IFERROR((INDEX(OP_RatesTU_SME_1[[Ausnet]:[United Energy]],MATCH(\"Block 1\",OP_RatesTU_SME_1[Rate name],0),MATCH(CostStackCalcs_SME_1[[#Headers],[Ausnet]],OP_RatesTU_SME_1[[#Headers],[Ausnet]:[United Energy]],0))*($D$50)),0)+\nIFERROR((INDEX(OP_RatesTU_SME_1[[Ausnet]:[United Energy]],MATCH(\"Balance\",OP_RatesTU_SME_1[Rate name],0),MATCH(CostStackCalcs_SME_1[[#Headers],[Ausnet]],OP_RatesTU_SME_1[[#Headers],[Ausnet]:[United Energy]],0))*($D$51)),0)+\nIFERROR((INDEX(OP_RatesTU_SME_1[[Ausnet]:[United Energy]],MATCH(\"Single rate\",OP_RatesTU_SME_1[Rate name],0),MATCH(CostStackCalcs_SME_1[[#Headers],[Ausnet]],OP_RatesTU_SME_1[[#Headers],[Ausnet]:[United Energy]],0))*($D$48)),0)),0))","v":1908},{"$f":"IF($D$32=\"Residential\",\nROUNDUP(\n(INDEX(OP_Rates_RES_1[[Ausnet]:[United Energy]],MATCH(\"Anytime - supply\",OP_Rates_RES_1[Rate name],0),MATCH(CostStackCalcs_RES_1[[#Headers],[Citipower]],OP_Rates_RES_1[[#Headers],[Ausnet]:[United Energy]],0))*DiY)+\n(IFERROR((INDEX(OP_Rates_RES_1[[Ausnet]:[United Energy]],MATCH(\"Block 1\",OP_Rates_RES_1[Rate name],0),MATCH(CostStackCalcs_RES_1[[#Headers],[Citipower]],OP_Rates_RES_1[[#Headers],[Ausnet]:[United Energy]],0))*$D$50),0)+\nIFERROR((INDEX(OP_Rates_RES_1[[Ausnet]:[United Energy]],MATCH(\"Balance\",OP_Rates_RES_1[Rate name],0),MATCH(CostStackCalcs_RES_1[[#Headers],[Citipower]],OP_Rates_RES_1[[#Headers],[Ausnet]:[United Energy]],0))*$D$51),0)+\nIFERROR((INDEX(OP_Rates_RES_1[[Ausnet]:[United Energy]],MATCH(\"Single rate\",OP_Rates_RES_1[Rate name],0),MATCH(CostStackCalcs_RES_1[[#Headers],[Citipower]],OP_Rates_RES_1[[#Headers],[Ausnet]:[United Energy]],0))*$D$48),0))\n+\n(IFERROR((INDEX(OP_RatesTU_RES_1[[Ausnet]:[United Energy]],MATCH(\"Block 1\",OP_RatesTU_RES_1[Rate name],0),MATCH(CostStackCalcs_RES_1[[#Headers],[Citipower]],OP_RatesTU_RES_1[[#Headers],[Ausnet]:[United Energy]],0))*($D$50)),0)+\nIFERROR((INDEX(OP_RatesTU_RES_1[[Ausnet]:[United Energy]],MATCH(\"Balance\",OP_RatesTU_RES_1[Rate name],0),MATCH(CostStackCalcs_RES_1[[#Headers],[Citipower]],OP_RatesTU_RES_1[[#Headers],[Ausnet]:[United Energy]],0))*($D$51)),0)+\nIFERROR((INDEX(OP_RatesTU_RES_1[[Ausnet]:[United Energy]],MATCH(\"Single rate\",OP_RatesTU_RES_1[Rate name],0),MATCH(CostStackCalcs_RES_1[[#Headers],[Citipower]],OP_RatesTU_RES_1[[#Headers],[Ausnet]:[United Energy]],0))*($D$48)),0)),0),\n\nROUNDUP(\n(INDEX(OP_Rates_SME_1[[Ausnet]:[United Energy]],MATCH(\"Anytime - supply\",OP_Rates_SME_1[Rate name],0),MATCH(CostStackCalcs_SME_1[[#Headers],[Citipower]],OP_Rates_SME_1[[#Headers],[Ausnet]:[United Energy]],0))*DiY)+\n(IFERROR((INDEX(OP_Rates_SME_1[[Ausnet]:[United Energy]],MATCH(\"Block 1\",OP_Rates_SME_1[Rate name],0),MATCH(CostStackCalcs_SME_1[[#Headers],[Citipower]],OP_Rates_SME_1[[#Headers],[Ausnet]:[United Energy]],0))*$D$50),0)+\nIFERROR((INDEX(OP_Rates_SME_1[[Ausnet]:[United Energy]],MATCH(\"Balance\",OP_Rates_SME_1[Rate name],0),MATCH(CostStackCalcs_SME_1[[#Headers],[Citipower]],OP_Rates_SME_1[[#Headers],[Ausnet]:[United Energy]],0))*$D$51),0)+\nIFERROR((INDEX(OP_Rates_SME_1[[Ausnet]:[United Energy]],MATCH(\"Single rate\",OP_Rates_SME_1[Rate name],0),MATCH(CostStackCalcs_SME_1[[#Headers],[Citipower]],OP_Rates_SME_1[[#Headers],[Ausnet]:[United Energy]],0))*$D$48),0))\n+\n(IFERROR((INDEX(OP_RatesTU_SME_1[[Ausnet]:[United Energy]],MATCH(\"Block 1\",OP_RatesTU_SME_1[Rate name],0),MATCH(CostStackCalcs_SME_1[[#Headers],[Citipower]],OP_RatesTU_SME_1[[#Headers],[Ausnet]:[United Energy]],0))*($D$50)),0)+\nIFERROR((INDEX(OP_RatesTU_SME_1[[Ausnet]:[United Energy]],MATCH(\"Balance\",OP_RatesTU_SME_1[Rate name],0),MATCH(CostStackCalcs_SME_1[[#Headers],[Citipower]],OP_RatesTU_SME_1[[#Headers],[Ausnet]:[United Energy]],0))*($D$51)),0)+\nIFERROR((INDEX(OP_RatesTU_SME_1[[Ausnet]:[United Energy]],MATCH(\"Single rate\",OP_RatesTU_SME_1[Rate name],0),MATCH(CostStackCalcs_SME_1[[#Headers],[Citipower]],OP_RatesTU_SME_1[[#Headers],[Ausnet]:[United Energy]],0))*($D$48)),0)),0))","v":1546},{"$f":"IF($D$32=\"Residential\",\nROUNDUP(\n(INDEX(OP_Rates_RES_1[[Ausnet]:[United Energy]],MATCH(\"Anytime - supply\",OP_Rates_RES_1[Rate name],0),MATCH(CostStackCalcs_RES_1[[#Headers],[Jemena]],OP_Rates_RES_1[[#Headers],[Ausnet]:[United Energy]],0))*DiY)+\n(IFERROR((INDEX(OP_Rates_RES_1[[Ausnet]:[United Energy]],MATCH(\"Block 1\",OP_Rates_RES_1[Rate name],0),MATCH(CostStackCalcs_RES_1[[#Headers],[Jemena]],OP_Rates_RES_1[[#Headers],[Ausnet]:[United Energy]],0))*$D$50),0)+\nIFERROR((INDEX(OP_Rates_RES_1[[Ausnet]:[United Energy]],MATCH(\"Balance\",OP_Rates_RES_1[Rate name],0),MATCH(CostStackCalcs_RES_1[[#Headers],[Jemena]],OP_Rates_RES_1[[#Headers],[Ausnet]:[United Energy]],0))*$D$51),0)+\nIFERROR((INDEX(OP_Rates_RES_1[[Ausnet]:[United Energy]],MATCH(\"Single rate\",OP_Rates_RES_1[Rate name],0),MATCH(CostStackCalcs_RES_1[[#Headers],[Jemena]],OP_Rates_RES_1[[#Headers],[Ausnet]:[United Energy]],0))*$D$48),0))\n+\n(IFERROR((INDEX(OP_RatesTU_RES_1[[Ausnet]:[United Energy]],MATCH(\"Block 1\",OP_RatesTU_RES_1[Rate name],0),MATCH(CostStackCalcs_RES_1[[#Headers],[Jemena]],OP_RatesTU_RES_1[[#Headers],[Ausnet]:[United Energy]],0))*($D$50)),0)+\nIFERROR((INDEX(OP_RatesTU_RES_1[[Ausnet]:[United Energy]],MATCH(\"Balance\",OP_RatesTU_RES_1[Rate name],0),MATCH(CostStackCalcs_RES_1[[#Headers],[Jemena]],OP_RatesTU_RES_1[[#Headers],[Ausnet]:[United Energy]],0))*($D$51)),0)+\nIFERROR((INDEX(OP_RatesTU_RES_1[[Ausnet]:[United Energy]],MATCH(\"Single rate\",OP_RatesTU_RES_1[Rate name],0),MATCH(CostStackCalcs_RES_1[[#Headers],[Jemena]],OP_RatesTU_RES_1[[#Headers],[Ausnet]:[United Energy]],0))*($D$48)),0)),0),\n\nROUNDUP(\n(INDEX(OP_Rates_SME_1[[Ausnet]:[United Energy]],MATCH(\"Anytime - supply\",OP_Rates_SME_1[Rate name],0),MATCH(CostStackCalcs_SME_1[[#Headers],[Jemena]],OP_Rates_SME_1[[#Headers],[Ausnet]:[United Energy]],0))*DiY)+\n(IFERROR((INDEX(OP_Rates_SME_1[[Ausnet]:[United Energy]],MATCH(\"Block 1\",OP_Rates_SME_1[Rate name],0),MATCH(CostStackCalcs_SME_1[[#Headers],[Jemena]],OP_Rates_SME_1[[#Headers],[Ausnet]:[United Energy]],0))*$D$50),0)+\nIFERROR((INDEX(OP_Rates_SME_1[[Ausnet]:[United Energy]],MATCH(\"Balance\",OP_Rates_SME_1[Rate name],0),MATCH(CostStackCalcs_SME_1[[#Headers],[Jemena]],OP_Rates_SME_1[[#Headers],[Ausnet]:[United Energy]],0))*$D$51),0)+\nIFERROR((INDEX(OP_Rates_SME_1[[Ausnet]:[United Energy]],MATCH(\"Single rate\",OP_Rates_SME_1[Rate name],0),MATCH(CostStackCalcs_SME_1[[#Headers],[Jemena]],OP_Rates_SME_1[[#Headers],[Ausnet]:[United Energy]],0))*$D$48),0))\n+\n(IFERROR((INDEX(OP_RatesTU_SME_1[[Ausnet]:[United Energy]],MATCH(\"Block 1\",OP_RatesTU_SME_1[Rate name],0),MATCH(CostStackCalcs_SME_1[[#Headers],[Jemena]],OP_RatesTU_SME_1[[#Headers],[Ausnet]:[United Energy]],0))*($D$50)),0)+\nIFERROR((INDEX(OP_RatesTU_SME_1[[Ausnet]:[United Energy]],MATCH(\"Balance\",OP_RatesTU_SME_1[Rate name],0),MATCH(CostStackCalcs_SME_1[[#Headers],[Jemena]],OP_RatesTU_SME_1[[#Headers],[Ausnet]:[United Energy]],0))*($D$51)),0)+\nIFERROR((INDEX(OP_RatesTU_SME_1[[Ausnet]:[United Energy]],MATCH(\"Single rate\",OP_RatesTU_SME_1[Rate name],0),MATCH(CostStackCalcs_SME_1[[#Headers],[Jemena]],OP_RatesTU_SME_1[[#Headers],[Ausnet]:[United Energy]],0))*($D$48)),0)),0))","v":1638},{"$f":"IF($D$32=\"Residential\",\nROUNDUP(\n(INDEX(OP_Rates_RES_1[[Ausnet]:[United Energy]],MATCH(\"Anytime - supply\",OP_Rates_RES_1[Rate name],0),MATCH(CostStackCalcs_RES_1[[#Headers],[Powercor]],OP_Rates_RES_1[[#Headers],[Ausnet]:[United Energy]],0))*DiY)+\n(IFERROR((INDEX(OP_Rates_RES_1[[Ausnet]:[United Energy]],MATCH(\"Block 1\",OP_Rates_RES_1[Rate name],0),MATCH(CostStackCalcs_RES_1[[#Headers],[Powercor]],OP_Rates_RES_1[[#Headers],[Ausnet]:[United Energy]],0))*$D$50),0)+\nIFERROR((INDEX(OP_Rates_RES_1[[Ausnet]:[United Energy]],MATCH(\"Balance\",OP_Rates_RES_1[Rate name],0),MATCH(CostStackCalcs_RES_1[[#Headers],[Powercor]],OP_Rates_RES_1[[#Headers],[Ausnet]:[United Energy]],0))*$D$51),0)+\nIFERROR((INDEX(OP_Rates_RES_1[[Ausnet]:[United Energy]],MATCH(\"Single rate\",OP_Rates_RES_1[Rate name],0),MATCH(CostStackCalcs_RES_1[[#Headers],[Powercor]],OP_Rates_RES_1[[#Headers],[Ausnet]:[United Energy]],0))*$D$48),0))\n+\n(IFERROR((INDEX(OP_RatesTU_RES_1[[Ausnet]:[United Energy]],MATCH(\"Block 1\",OP_RatesTU_RES_1[Rate name],0),MATCH(CostStackCalcs_RES_1[[#Headers],[Powercor]],OP_RatesTU_RES_1[[#Headers],[Ausnet]:[United Energy]],0))*($D$50)),0)+\nIFERROR((INDEX(OP_RatesTU_RES_1[[Ausnet]:[United Energy]],MATCH(\"Balance\",OP_RatesTU_RES_1[Rate name],0),MATCH(CostStackCalcs_RES_1[[#Headers],[Powercor]],OP_RatesTU_RES_1[[#Headers],[Ausnet]:[United Energy]],0))*($D$51)),0)+\nIFERROR((INDEX(OP_RatesTU_RES_1[[Ausnet]:[United Energy]],MATCH(\"Single rate\",OP_RatesTU_RES_1[Rate name],0),MATCH(CostStackCalcs_RES_1[[#Headers],[Powercor]],OP_RatesTU_RES_1[[#Headers],[Ausnet]:[United Energy]],0))*($D$48)),0)),0),\n\nROUNDUP(\n(INDEX(OP_Rates_SME_1[[Ausnet]:[United Energy]],MATCH(\"Anytime - supply\",OP_Rates_SME_1[Rate name],0),MATCH(CostStackCalcs_SME_1[[#Headers],[Powercor]],OP_Rates_SME_1[[#Headers],[Ausnet]:[United Energy]],0))*DiY)+\n(IFERROR((INDEX(OP_Rates_SME_1[[Ausnet]:[United Energy]],MATCH(\"Block 1\",OP_Rates_SME_1[Rate name],0),MATCH(CostStackCalcs_SME_1[[#Headers],[Powercor]],OP_Rates_SME_1[[#Headers],[Ausnet]:[United Energy]],0))*$D$50),0)+\nIFERROR((INDEX(OP_Rates_SME_1[[Ausnet]:[United Energy]],MATCH(\"Balance\",OP_Rates_SME_1[Rate name],0),MATCH(CostStackCalcs_SME_1[[#Headers],[Powercor]],OP_Rates_SME_1[[#Headers],[Ausnet]:[United Energy]],0))*$D$51),0)+\nIFERROR((INDEX(OP_Rates_SME_1[[Ausnet]:[United Energy]],MATCH(\"Single rate\",OP_Rates_SME_1[Rate name],0),MATCH(CostStackCalcs_SME_1[[#Headers],[Powercor]],OP_Rates_SME_1[[#Headers],[Ausnet]:[United Energy]],0))*$D$48),0))\n+\n(IFERROR((INDEX(OP_RatesTU_SME_1[[Ausnet]:[United Energy]],MATCH(\"Block 1\",OP_RatesTU_SME_1[Rate name],0),MATCH(CostStackCalcs_SME_1[[#Headers],[Powercor]],OP_RatesTU_SME_1[[#Headers],[Ausnet]:[United Energy]],0))*($D$50)),0)+\nIFERROR((INDEX(OP_RatesTU_SME_1[[Ausnet]:[United Energy]],MATCH(\"Balance\",OP_RatesTU_SME_1[Rate name],0),MATCH(CostStackCalcs_SME_1[[#Headers],[Powercor]],OP_RatesTU_SME_1[[#Headers],[Ausnet]:[United Energy]],0))*($D$51)),0)+\nIFERROR((INDEX(OP_RatesTU_SME_1[[Ausnet]:[United Energy]],MATCH(\"Single rate\",OP_RatesTU_SME_1[Rate name],0),MATCH(CostStackCalcs_SME_1[[#Headers],[Powercor]],OP_RatesTU_SME_1[[#Headers],[Ausnet]:[United Energy]],0))*($D$48)),0)),0))","v":1703},{"$f":"IF($D$32=\"Residential\",\nROUNDUP(\n(INDEX(OP_Rates_RES_1[[Ausnet]:[United Energy]],MATCH(\"Anytime - supply\",OP_Rates_RES_1[Rate name],0),MATCH(CostStackCalcs_RES_1[[#Headers],[United Energy]],OP_Rates_RES_1[[#Headers],[Ausnet]:[United Energy]],0))*DiY)+\n(IFERROR((INDEX(OP_Rates_RES_1[[Ausnet]:[United Energy]],MATCH(\"Block 1\",OP_Rates_RES_1[Rate name],0),MATCH(CostStackCalcs_RES_1[[#Headers],[United Energy]],OP_Rates_RES_1[[#Headers],[Ausnet]:[United Energy]],0))*$D$50),0)+\nIFERROR((INDEX(OP_Rates_RES_1[[Ausnet]:[United Energy]],MATCH(\"Balance\",OP_Rates_RES_1[Rate name],0),MATCH(CostStackCalcs_RES_1[[#Headers],[United Energy]],OP_Rates_RES_1[[#Headers],[Ausnet]:[United Energy]],0))*$D$51),0)+\nIFERROR((INDEX(OP_Rates_RES_1[[Ausnet]:[United Energy]],MATCH(\"Single rate\",OP_Rates_RES_1[Rate name],0),MATCH(CostStackCalcs_RES_1[[#Headers],[United Energy]],OP_Rates_RES_1[[#Headers],[Ausnet]:[United Energy]],0))*$D$48),0))\n+\n(IFERROR((INDEX(OP_RatesTU_RES_1[[Ausnet]:[United Energy]],MATCH(\"Block 1\",OP_RatesTU_RES_1[Rate name],0),MATCH(CostStackCalcs_RES_1[[#Headers],[United Energy]],OP_RatesTU_RES_1[[#Headers],[Ausnet]:[United Energy]],0))*($D$50)),0)+\nIFERROR((INDEX(OP_RatesTU_RES_1[[Ausnet]:[United Energy]],MATCH(\"Balance\",OP_RatesTU_RES_1[Rate name],0),MATCH(CostStackCalcs_RES_1[[#Headers],[United Energy]],OP_RatesTU_RES_1[[#Headers],[Ausnet]:[United Energy]],0))*($D$51)),0)+\nIFERROR((INDEX(OP_RatesTU_RES_1[[Ausnet]:[United Energy]],MATCH(\"Single rate\",OP_RatesTU_RES_1[Rate name],0),MATCH(CostStackCalcs_RES_1[[#Headers],[United Energy]],OP_RatesTU_RES_1[[#Headers],[Ausnet]:[United Energy]],0))*($D$48)),0)),0),\n\nROUNDUP(\n(INDEX(OP_Rates_SME_1[[Ausnet]:[United Energy]],MATCH(\"Anytime - supply\",OP_Rates_SME_1[Rate name],0),MATCH(CostStackCalcs_SME_1[[#Headers],[United Energy]],OP_Rates_SME_1[[#Headers],[Ausnet]:[United Energy]],0))*DiY)+\n(IFERROR((INDEX(OP_Rates_SME_1[[Ausnet]:[United Energy]],MATCH(\"Block 1\",OP_Rates_SME_1[Rate name],0),MATCH(CostStackCalcs_SME_1[[#Headers],[United Energy]],OP_Rates_SME_1[[#Headers],[Ausnet]:[United Energy]],0))*$D$50),0)+\nIFERROR((INDEX(OP_Rates_SME_1[[Ausnet]:[United Energy]],MATCH(\"Balance\",OP_Rates_SME_1[Rate name],0),MATCH(CostStackCalcs_SME_1[[#Headers],[United Energy]],OP_Rates_SME_1[[#Headers],[Ausnet]:[United Energy]],0))*$D$51),0)+\nIFERROR((INDEX(OP_Rates_SME_1[[Ausnet]:[United Energy]],MATCH(\"Single rate\",OP_Rates_SME_1[Rate name],0),MATCH(CostStackCalcs_SME_1[[#Headers],[United Energy]],OP_Rates_SME_1[[#Headers],[Ausnet]:[United Energy]],0))*$D$48),0))\n+\n(IFERROR((INDEX(OP_RatesTU_SME_1[[Ausnet]:[United Energy]],MATCH(\"Block 1\",OP_RatesTU_SME_1[Rate name],0),MATCH(CostStackCalcs_SME_1[[#Headers],[United Energy]],OP_RatesTU_SME_1[[#Headers],[Ausnet]:[United Energy]],0))*($D$50)),0)+\nIFERROR((INDEX(OP_RatesTU_SME_1[[Ausnet]:[United Energy]],MATCH(\"Balance\",OP_RatesTU_SME_1[Rate name],0),MATCH(CostStackCalcs_SME_1[[#Headers],[United Energy]],OP_RatesTU_SME_1[[#Headers],[Ausnet]:[United Energy]],0))*($D$51)),0)+\nIFERROR((INDEX(OP_RatesTU_SME_1[[Ausnet]:[United Energy]],MATCH(\"Single rate\",OP_RatesTU_SME_1[Rate name],0),MATCH(CostStackCalcs_SME_1[[#Headers],[United Energy]],OP_RatesTU_SME_1[[#Headers],[Ausnet]:[United Energy]],0))*($D$48)),0)),0))","v":1579},{"$f":"(AVERAGE(D66:H66))","v":1674.8},null,"Total",{"$f":"IF($D$32=\"Residential\",\nROUNDUP(\n(INDEX(OP_Rates_RES_2[[Ausnet]:[United Energy]],MATCH(\"Anytime - supply\",OP_Rates_RES_2[Rate name],0),MATCH(CostStackCalcs_RES_2[[#Headers],[Ausnet]],OP_Rates_RES_2[[#Headers],[Ausnet]:[United Energy]],0))*DiPY)+\n(IFERROR((INDEX(OP_Rates_RES_2[[Ausnet]:[United Energy]],MATCH(\"Block 1\",OP_Rates_RES_2[Rate name],0),MATCH(CostStackCalcs_RES_2[[#Headers],[Ausnet]],OP_Rates_RES_2[[#Headers],[Ausnet]:[United Energy]],0))*$L$50),0)+\nIFERROR((INDEX(OP_Rates_RES_2[[Ausnet]:[United Energy]],MATCH(\"Balance\",OP_Rates_RES_2[Rate name],0),MATCH(CostStackCalcs_RES_2[[#Headers],[Ausnet]],OP_Rates_RES_2[[#Headers],[Ausnet]:[United Energy]],0))*$L$51),0)+\nIFERROR((INDEX(OP_Rates_RES_2[[Ausnet]:[United Energy]],MATCH(\"Single rate\",OP_Rates_RES_2[Rate name],0),MATCH(CostStackCalcs_RES_2[[#Headers],[Ausnet]],OP_Rates_RES_2[[#Headers],[Ausnet]:[United Energy]],0))*$L$48),0))\n+\n(IFERROR((INDEX(OP_RatesTU_RES_2[[Ausnet]:[United Energy]],MATCH(\"Block 1\",OP_RatesTU_RES_2[Rate name],0),MATCH(CostStackCalcs_RES_2[[#Headers],[Ausnet]],OP_RatesTU_RES_2[[#Headers],[Ausnet]:[United Energy]],0))*($L$50)),0)+\nIFERROR((INDEX(OP_RatesTU_RES_2[[Ausnet]:[United Energy]],MATCH(\"Balance\",OP_RatesTU_RES_2[Rate name],0),MATCH(CostStackCalcs_RES_2[[#Headers],[Ausnet]],OP_RatesTU_RES_2[[#Headers],[Ausnet]:[United Energy]],0))*($L$51)),0)+\nIFERROR((INDEX(OP_RatesTU_RES_2[[Ausnet]:[United Energy]],MATCH(\"Single rate\",OP_RatesTU_RES_2[Rate name],0),MATCH(CostStackCalcs_RES_2[[#Headers],[Ausnet]],OP_RatesTU_RES_2[[#Headers],[Ausnet]:[United Energy]],0))*($L$48)),0)),0),ROUNDUP(\n(INDEX(OP_Rates_SME_2[[Ausnet]:[United Energy]],MATCH(\"Anytime - supply\",OP_Rates_SME_2[Rate name],0),MATCH(CostStackCalcs_SME_2[[#Headers],[Ausnet]],OP_Rates_SME_2[[#Headers],[Ausnet]:[United Energy]],0))*DiPY)+\n(IFERROR((INDEX(OP_Rates_SME_2[[Ausnet]:[United Energy]],MATCH(\"Block 1\",OP_Rates_SME_2[Rate name],0),MATCH(CostStackCalcs_SME_2[[#Headers],[Ausnet]],OP_Rates_SME_2[[#Headers],[Ausnet]:[United Energy]],0))*$L$50),0)+\nIFERROR((INDEX(OP_Rates_SME_2[[Ausnet]:[United Energy]],MATCH(\"Balance\",OP_Rates_SME_2[Rate name],0),MATCH(CostStackCalcs_SME_2[[#Headers],[Ausnet]],OP_Rates_SME_2[[#Headers],[Ausnet]:[United Energy]],0))*$L$51),0)+\nIFERROR((INDEX(OP_Rates_SME_2[[Ausnet]:[United Energy]],MATCH(\"Single rate\",OP_Rates_SME_2[Rate name],0),MATCH(CostStackCalcs_SME_2[[#Headers],[Ausnet]],OP_Rates_SME_2[[#Headers],[Ausnet]:[United Energy]],0))*$L$48),0))\n+\n(IFERROR((INDEX(OP_RatesTU_SME_2[[Ausnet]:[United Energy]],MATCH(\"Block 1\",OP_RatesTU_SME_2[Rate name],0),MATCH(CostStackCalcs_SME_2[[#Headers],[Ausnet]],OP_RatesTU_SME_2[[#Headers],[Ausnet]:[United Energy]],0))*($L$50)),0)+\nIFERROR((INDEX(OP_RatesTU_SME_2[[Ausnet]:[United Energy]],MATCH(\"Balance\",OP_RatesTU_SME_2[Rate name],0),MATCH(CostStackCalcs_SME_2[[#Headers],[Ausnet]],OP_RatesTU_SME_2[[#Headers],[Ausnet]:[United Energy]],0))*($L$51)),0)+\nIFERROR((INDEX(OP_RatesTU_SME_2[[Ausnet]:[United Energy]],MATCH(\"Single rate\",OP_RatesTU_SME_2[Rate name],0),MATCH(CostStackCalcs_SME_2[[#Headers],[Ausnet]],OP_RatesTU_SME_2[[#Headers],[Ausnet]:[United Energy]],0))*($L$48)),0)),0))","v":1902},{"$f":"IF($D$32=\"Residential\",\nROUNDUP(\n(INDEX(OP_Rates_RES_2[[Ausnet]:[United Energy]],MATCH(\"Anytime - supply\",OP_Rates_RES_2[Rate name],0),MATCH(CostStackCalcs_RES_2[[#Headers],[Citipower]],OP_Rates_RES_2[[#Headers],[Ausnet]:[United Energy]],0))*DiPY)+\n(IFERROR((INDEX(OP_Rates_RES_2[[Ausnet]:[United Energy]],MATCH(\"Block 1\",OP_Rates_RES_2[Rate name],0),MATCH(CostStackCalcs_RES_2[[#Headers],[Citipower]],OP_Rates_RES_2[[#Headers],[Ausnet]:[United Energy]],0))*$L$50),0)+\nIFERROR((INDEX(OP_Rates_RES_2[[Ausnet]:[United Energy]],MATCH(\"Balance\",OP_Rates_RES_2[Rate name],0),MATCH(CostStackCalcs_RES_2[[#Headers],[Citipower]],OP_Rates_RES_2[[#Headers],[Ausnet]:[United Energy]],0))*$L$51),0)+\nIFERROR((INDEX(OP_Rates_RES_2[[Ausnet]:[United Energy]],MATCH(\"Single rate\",OP_Rates_RES_2[Rate name],0),MATCH(CostStackCalcs_RES_2[[#Headers],[Citipower]],OP_Rates_RES_2[[#Headers],[Ausnet]:[United Energy]],0))*$L$48),0))\n+\n(IFERROR((INDEX(OP_RatesTU_RES_2[[Ausnet]:[United Energy]],MATCH(\"Block 1\",OP_RatesTU_RES_2[Rate name],0),MATCH(CostStackCalcs_RES_2[[#Headers],[Citipower]],OP_RatesTU_RES_2[[#Headers],[Ausnet]:[United Energy]],0))*($L$50)),0)+\nIFERROR((INDEX(OP_RatesTU_RES_2[[Ausnet]:[United Energy]],MATCH(\"Balance\",OP_RatesTU_RES_2[Rate name],0),MATCH(CostStackCalcs_RES_2[[#Headers],[Citipower]],OP_RatesTU_RES_2[[#Headers],[Ausnet]:[United Energy]],0))*($L$51)),0)+\nIFERROR((INDEX(OP_RatesTU_RES_2[[Ausnet]:[United Energy]],MATCH(\"Single rate\",OP_RatesTU_RES_2[Rate name],0),MATCH(CostStackCalcs_RES_2[[#Headers],[Citipower]],OP_RatesTU_RES_2[[#Headers],[Ausnet]:[United Energy]],0))*($L$48)),0)),0),ROUNDUP(\n(INDEX(OP_Rates_SME_2[[Ausnet]:[United Energy]],MATCH(\"Anytime - supply\",OP_Rates_SME_2[Rate name],0),MATCH(CostStackCalcs_SME_2[[#Headers],[Citipower]],OP_Rates_SME_2[[#Headers],[Ausnet]:[United Energy]],0))*DiPY)+\n(IFERROR((INDEX(OP_Rates_SME_2[[Ausnet]:[United Energy]],MATCH(\"Block 1\",OP_Rates_SME_2[Rate name],0),MATCH(CostStackCalcs_SME_2[[#Headers],[Citipower]],OP_Rates_SME_2[[#Headers],[Ausnet]:[United Energy]],0))*$L$50),0)+\nIFERROR((INDEX(OP_Rates_SME_2[[Ausnet]:[United Energy]],MATCH(\"Balance\",OP_Rates_SME_2[Rate name],0),MATCH(CostStackCalcs_SME_2[[#Headers],[Citipower]],OP_Rates_SME_2[[#Headers],[Ausnet]:[United Energy]],0))*$L$51),0)+\nIFERROR((INDEX(OP_Rates_SME_2[[Ausnet]:[United Energy]],MATCH(\"Single rate\",OP_Rates_SME_2[Rate name],0),MATCH(CostStackCalcs_SME_2[[#Headers],[Citipower]],OP_Rates_SME_2[[#Headers],[Ausnet]:[United Energy]],0))*$L$48),0))\n+\n(IFERROR((INDEX(OP_RatesTU_SME_2[[Ausnet]:[United Energy]],MATCH(\"Block 1\",OP_RatesTU_SME_2[Rate name],0),MATCH(CostStackCalcs_SME_2[[#Headers],[Citipower]],OP_RatesTU_SME_2[[#Headers],[Ausnet]:[United Energy]],0))*($L$50)),0)+\nIFERROR((INDEX(OP_RatesTU_SME_2[[Ausnet]:[United Energy]],MATCH(\"Balance\",OP_RatesTU_SME_2[Rate name],0),MATCH(CostStackCalcs_SME_2[[#Headers],[Citipower]],OP_RatesTU_SME_2[[#Headers],[Ausnet]:[United Energy]],0))*($L$51)),0)+\nIFERROR((INDEX(OP_RatesTU_SME_2[[Ausnet]:[United Energy]],MATCH(\"Single rate\",OP_RatesTU_SME_2[Rate name],0),MATCH(CostStackCalcs_SME_2[[#Headers],[Citipower]],OP_RatesTU_SME_2[[#Headers],[Ausnet]:[United Energy]],0))*($L$48)),0)),0))","v":1456},{"$f":"IF($D$32=\"Residential\",\nROUNDUP(\n(INDEX(OP_Rates_RES_2[[Ausnet]:[United Energy]],MATCH(\"Anytime - supply\",OP_Rates_RES_2[Rate name],0),MATCH(CostStackCalcs_RES_2[[#Headers],[Jemena]],OP_Rates_RES_2[[#Headers],[Ausnet]:[United Energy]],0))*DiPY)+\n(IFERROR((INDEX(OP_Rates_RES_2[[Ausnet]:[United Energy]],MATCH(\"Block 1\",OP_Rates_RES_2[Rate name],0),MATCH(CostStackCalcs_RES_2[[#Headers],[Jemena]],OP_Rates_RES_2[[#Headers],[Ausnet]:[United Energy]],0))*$L$50),0)+\nIFERROR((INDEX(OP_Rates_RES_2[[Ausnet]:[United Energy]],MATCH(\"Balance\",OP_Rates_RES_2[Rate name],0),MATCH(CostStackCalcs_RES_2[[#Headers],[Jemena]],OP_Rates_RES_2[[#Headers],[Ausnet]:[United Energy]],0))*$L$51),0)+\nIFERROR((INDEX(OP_Rates_RES_2[[Ausnet]:[United Energy]],MATCH(\"Single rate\",OP_Rates_RES_2[Rate name],0),MATCH(CostStackCalcs_RES_2[[#Headers],[Jemena]],OP_Rates_RES_2[[#Headers],[Ausnet]:[United Energy]],0))*$L$48),0))\n+\n(IFERROR((INDEX(OP_RatesTU_RES_2[[Ausnet]:[United Energy]],MATCH(\"Block 1\",OP_RatesTU_RES_2[Rate name],0),MATCH(CostStackCalcs_RES_2[[#Headers],[Jemena]],OP_RatesTU_RES_2[[#Headers],[Ausnet]:[United Energy]],0))*($L$50)),0)+\nIFERROR((INDEX(OP_RatesTU_RES_2[[Ausnet]:[United Energy]],MATCH(\"Balance\",OP_RatesTU_RES_2[Rate name],0),MATCH(CostStackCalcs_RES_2[[#Headers],[Jemena]],OP_RatesTU_RES_2[[#Headers],[Ausnet]:[United Energy]],0))*($L$51)),0)+\nIFERROR((INDEX(OP_RatesTU_RES_2[[Ausnet]:[United Energy]],MATCH(\"Single rate\",OP_RatesTU_RES_2[Rate name],0),MATCH(CostStackCalcs_RES_2[[#Headers],[Jemena]],OP_RatesTU_RES_2[[#Headers],[Ausnet]:[United Energy]],0))*($L$48)),0)),0),ROUNDUP(\n(INDEX(OP_Rates_SME_2[[Ausnet]:[United Energy]],MATCH(\"Anytime - supply\",OP_Rates_SME_2[Rate name],0),MATCH(CostStackCalcs_SME_2[[#Headers],[Jemena]],OP_Rates_SME_2[[#Headers],[Ausnet]:[United Energy]],0))*DiPY)+\n(IFERROR((INDEX(OP_Rates_SME_2[[Ausnet]:[United Energy]],MATCH(\"Block 1\",OP_Rates_SME_2[Rate name],0),MATCH(CostStackCalcs_SME_2[[#Headers],[Jemena]],OP_Rates_SME_2[[#Headers],[Ausnet]:[United Energy]],0))*$L$50),0)+\nIFERROR((INDEX(OP_Rates_SME_2[[Ausnet]:[United Energy]],MATCH(\"Balance\",OP_Rates_SME_2[Rate name],0),MATCH(CostStackCalcs_SME_2[[#Headers],[Jemena]],OP_Rates_SME_2[[#Headers],[Ausnet]:[United Energy]],0))*$L$51),0)+\nIFERROR((INDEX(OP_Rates_SME_2[[Ausnet]:[United Energy]],MATCH(\"Single rate\",OP_Rates_SME_2[Rate name],0),MATCH(CostStackCalcs_SME_2[[#Headers],[Jemena]],OP_Rates_SME_2[[#Headers],[Ausnet]:[United Energy]],0))*$L$48),0))\n+\n(IFERROR((INDEX(OP_RatesTU_SME_2[[Ausnet]:[United Energy]],MATCH(\"Block 1\",OP_RatesTU_SME_2[Rate name],0),MATCH(CostStackCalcs_SME_2[[#Headers],[Jemena]],OP_RatesTU_SME_2[[#Headers],[Ausnet]:[United Energy]],0))*($L$50)),0)+\nIFERROR((INDEX(OP_RatesTU_SME_2[[Ausnet]:[United Energy]],MATCH(\"Balance\",OP_RatesTU_SME_2[Rate name],0),MATCH(CostStackCalcs_SME_2[[#Headers],[Jemena]],OP_RatesTU_SME_2[[#Headers],[Ausnet]:[United Energy]],0))*($L$51)),0)+\nIFERROR((INDEX(OP_RatesTU_SME_2[[Ausnet]:[United Energy]],MATCH(\"Single rate\",OP_RatesTU_SME_2[Rate name],0),MATCH(CostStackCalcs_SME_2[[#Headers],[Jemena]],OP_RatesTU_SME_2[[#Headers],[Ausnet]:[United Energy]],0))*($L$48)),0)),0))","v":1664},{"$f":"IF($D$32=\"Residential\",\nROUNDUP(\n(INDEX(OP_Rates_RES_2[[Ausnet]:[United Energy]],MATCH(\"Anytime - supply\",OP_Rates_RES_2[Rate name],0),MATCH(CostStackCalcs_RES_2[[#Headers],[Powercor]],OP_Rates_RES_2[[#Headers],[Ausnet]:[United Energy]],0))*DiPY)+\n(IFERROR((INDEX(OP_Rates_RES_2[[Ausnet]:[United Energy]],MATCH(\"Block 1\",OP_Rates_RES_2[Rate name],0),MATCH(CostStackCalcs_RES_2[[#Headers],[Powercor]],OP_Rates_RES_2[[#Headers],[Ausnet]:[United Energy]],0))*$L$50),0)+\nIFERROR((INDEX(OP_Rates_RES_2[[Ausnet]:[United Energy]],MATCH(\"Balance\",OP_Rates_RES_2[Rate name],0),MATCH(CostStackCalcs_RES_2[[#Headers],[Powercor]],OP_Rates_RES_2[[#Headers],[Ausnet]:[United Energy]],0))*$L$51),0)+\nIFERROR((INDEX(OP_Rates_RES_2[[Ausnet]:[United Energy]],MATCH(\"Single rate\",OP_Rates_RES_2[Rate name],0),MATCH(CostStackCalcs_RES_2[[#Headers],[Powercor]],OP_Rates_RES_2[[#Headers],[Ausnet]:[United Energy]],0))*$L$48),0))\n+\n(IFERROR((INDEX(OP_RatesTU_RES_2[[Ausnet]:[United Energy]],MATCH(\"Block 1\",OP_RatesTU_RES_2[Rate name],0),MATCH(CostStackCalcs_RES_2[[#Headers],[Powercor]],OP_RatesTU_RES_2[[#Headers],[Ausnet]:[United Energy]],0))*($L$50)),0)+\nIFERROR((INDEX(OP_RatesTU_RES_2[[Ausnet]:[United Energy]],MATCH(\"Balance\",OP_RatesTU_RES_2[Rate name],0),MATCH(CostStackCalcs_RES_2[[#Headers],[Powercor]],OP_RatesTU_RES_2[[#Headers],[Ausnet]:[United Energy]],0))*($L$51)),0)+\nIFERROR((INDEX(OP_RatesTU_RES_2[[Ausnet]:[United Energy]],MATCH(\"Single rate\",OP_RatesTU_RES_2[Rate name],0),MATCH(CostStackCalcs_RES_2[[#Headers],[Powercor]],OP_RatesTU_RES_2[[#Headers],[Ausnet]:[United Energy]],0))*($L$48)),0)),0),ROUNDUP(\n(INDEX(OP_Rates_SME_2[[Ausnet]:[United Energy]],MATCH(\"Anytime - supply\",OP_Rates_SME_2[Rate name],0),MATCH(CostStackCalcs_SME_2[[#Headers],[Powercor]],OP_Rates_SME_2[[#Headers],[Ausnet]:[United Energy]],0))*DiPY)+\n(IFERROR((INDEX(OP_Rates_SME_2[[Ausnet]:[United Energy]],MATCH(\"Block 1\",OP_Rates_SME_2[Rate name],0),MATCH(CostStackCalcs_SME_2[[#Headers],[Powercor]],OP_Rates_SME_2[[#Headers],[Ausnet]:[United Energy]],0))*$L$50),0)+\nIFERROR((INDEX(OP_Rates_SME_2[[Ausnet]:[United Energy]],MATCH(\"Balance\",OP_Rates_SME_2[Rate name],0),MATCH(CostStackCalcs_SME_2[[#Headers],[Powercor]],OP_Rates_SME_2[[#Headers],[Ausnet]:[United Energy]],0))*$L$51),0)+\nIFERROR((INDEX(OP_Rates_SME_2[[Ausnet]:[United Energy]],MATCH(\"Single rate\",OP_Rates_SME_2[Rate name],0),MATCH(CostStackCalcs_SME_2[[#Headers],[Powercor]],OP_Rates_SME_2[[#Headers],[Ausnet]:[United Energy]],0))*$L$48),0))\n+\n(IFERROR((INDEX(OP_RatesTU_SME_2[[Ausnet]:[United Energy]],MATCH(\"Block 1\",OP_RatesTU_SME_2[Rate name],0),MATCH(CostStackCalcs_SME_2[[#Headers],[Powercor]],OP_RatesTU_SME_2[[#Headers],[Ausnet]:[United Energy]],0))*($L$50)),0)+\nIFERROR((INDEX(OP_RatesTU_SME_2[[Ausnet]:[United Energy]],MATCH(\"Balance\",OP_RatesTU_SME_2[Rate name],0),MATCH(CostStackCalcs_SME_2[[#Headers],[Powercor]],OP_RatesTU_SME_2[[#Headers],[Ausnet]:[United Energy]],0))*($L$51)),0)+\nIFERROR((INDEX(OP_RatesTU_SME_2[[Ausnet]:[United Energy]],MATCH(\"Single rate\",OP_RatesTU_SME_2[Rate name],0),MATCH(CostStackCalcs_SME_2[[#Headers],[Powercor]],OP_RatesTU_SME_2[[#Headers],[Ausnet]:[United Energy]],0))*($L$48)),0)),0))","v":1699},{"$f":"IF($D$32=\"Residential\",\nROUNDUP(\n(INDEX(OP_Rates_RES_2[[Ausnet]:[United Energy]],MATCH(\"Anytime - supply\",OP_Rates_RES_2[Rate name],0),MATCH(CostStackCalcs_RES_2[[#Headers],[United Energy]],OP_Rates_RES_2[[#Headers],[Ausnet]:[United Energy]],0))*DiPY)+\n(IFERROR((INDEX(OP_Rates_RES_2[[Ausnet]:[United Energy]],MATCH(\"Block 1\",OP_Rates_RES_2[Rate name],0),MATCH(CostStackCalcs_RES_2[[#Headers],[United Energy]],OP_Rates_RES_2[[#Headers],[Ausnet]:[United Energy]],0))*$L$50),0)+\nIFERROR((INDEX(OP_Rates_RES_2[[Ausnet]:[United Energy]],MATCH(\"Balance\",OP_Rates_RES_2[Rate name],0),MATCH(CostStackCalcs_RES_2[[#Headers],[United Energy]],OP_Rates_RES_2[[#Headers],[Ausnet]:[United Energy]],0))*$L$51),0)+\nIFERROR((INDEX(OP_Rates_RES_2[[Ausnet]:[United Energy]],MATCH(\"Single rate\",OP_Rates_RES_2[Rate name],0),MATCH(CostStackCalcs_RES_2[[#Headers],[United Energy]],OP_Rates_RES_2[[#Headers],[Ausnet]:[United Energy]],0))*$L$48),0))\n+\n(IFERROR((INDEX(OP_RatesTU_RES_2[[Ausnet]:[United Energy]],MATCH(\"Block 1\",OP_RatesTU_RES_2[Rate name],0),MATCH(CostStackCalcs_RES_2[[#Headers],[United Energy]],OP_RatesTU_RES_2[[#Headers],[Ausnet]:[United Energy]],0))*($L$50)),0)+\nIFERROR((INDEX(OP_RatesTU_RES_2[[Ausnet]:[United Energy]],MATCH(\"Balance\",OP_RatesTU_RES_2[Rate name],0),MATCH(CostStackCalcs_RES_2[[#Headers],[United Energy]],OP_RatesTU_RES_2[[#Headers],[Ausnet]:[United Energy]],0))*($L$51)),0)+\nIFERROR((INDEX(OP_RatesTU_RES_2[[Ausnet]:[United Energy]],MATCH(\"Single rate\",OP_RatesTU_RES_2[Rate name],0),MATCH(CostStackCalcs_RES_2[[#Headers],[United Energy]],OP_RatesTU_RES_2[[#Headers],[Ausnet]:[United Energy]],0))*($L$48)),0)),0),ROUNDUP(\n(INDEX(OP_Rates_SME_2[[Ausnet]:[United Energy]],MATCH(\"Anytime - supply\",OP_Rates_SME_2[Rate name],0),MATCH(CostStackCalcs_SME_2[[#Headers],[United Energy]],OP_Rates_SME_2[[#Headers],[Ausnet]:[United Energy]],0))*DiPY)+\n(IFERROR((INDEX(OP_Rates_SME_2[[Ausnet]:[United Energy]],MATCH(\"Block 1\",OP_Rates_SME_2[Rate name],0),MATCH(CostStackCalcs_SME_2[[#Headers],[United Energy]],OP_Rates_SME_2[[#Headers],[Ausnet]:[United Energy]],0))*$L$50),0)+\nIFERROR((INDEX(OP_Rates_SME_2[[Ausnet]:[United Energy]],MATCH(\"Balance\",OP_Rates_SME_2[Rate name],0),MATCH(CostStackCalcs_SME_2[[#Headers],[United Energy]],OP_Rates_SME_2[[#Headers],[Ausnet]:[United Energy]],0))*$L$51),0)+\nIFERROR((INDEX(OP_Rates_SME_2[[Ausnet]:[United Energy]],MATCH(\"Single rate\",OP_Rates_SME_2[Rate name],0),MATCH(CostStackCalcs_SME_2[[#Headers],[United Energy]],OP_Rates_SME_2[[#Headers],[Ausnet]:[United Energy]],0))*$L$48),0))\n+\n(IFERROR((INDEX(OP_RatesTU_SME_2[[Ausnet]:[United Energy]],MATCH(\"Block 1\",OP_RatesTU_SME_2[Rate name],0),MATCH(CostStackCalcs_SME_2[[#Headers],[United Energy]],OP_RatesTU_SME_2[[#Headers],[Ausnet]:[United Energy]],0))*($L$50)),0)+\nIFERROR((INDEX(OP_RatesTU_SME_2[[Ausnet]:[United Energy]],MATCH(\"Balance\",OP_RatesTU_SME_2[Rate name],0),MATCH(CostStackCalcs_SME_2[[#Headers],[United Energy]],OP_RatesTU_SME_2[[#Headers],[Ausnet]:[United Energy]],0))*($L$51)),0)+\nIFERROR((INDEX(OP_RatesTU_SME_2[[Ausnet]:[United Energy]],MATCH(\"Single rate\",OP_RatesTU_SME_2[Rate name],0),MATCH(CostStackCalcs_SME_2[[#Headers],[United Energy]],OP_RatesTU_SME_2[[#Headers],[Ausnet]:[United Energy]],0))*($L$48)),0)),0))","v":1554},{"$f":"AVERAGE(L66:P66)","v":1655},null,{"$f":"CostStackCalcs_RES_1[[#This Row],[Labels]]","v":"Total"},{"$f":"CostStackCalcs_RES_1[[#This Row],[Ausnet]]-CostStackCalcs_RES_2[[#This Row],[Ausnet]]","v":6},{"$f":"CostStackCalcs_RES_1[[#This Row],[Citipower]]-CostStackCalcs_RES_2[[#This Row],[Citipower]]","v":90},{"$f":"CostStackCalcs_RES_1[[#This Row],[Jemena]]-CostStackCalcs_RES_2[[#This Row],[Jemena]]","v":-26},{"$f":"CostStackCalcs_RES_1[[#This Row],[Powercor]]-CostStackCalcs_RES_2[[#This Row],[Powercor]]","v":4},{"$f":"CostStackCalcs_RES_1[[#This Row],[United Energy]]-CostStackCalcs_RES_2[[#This Row],[United Energy]]","v":25},{"$f":"CostStackCalcs_RES_1[[#This Row],[Average]]-CostStackCalcs_RES_2[[#This Row],[Average]]","v":19.799999999999955},null,"Total",{"$f":"T66/CostStackCalcs_RES_2[[#This Row],[Ausnet]]","v":3.1545741324921135E-3},{"$f":"U66/CostStackCalcs_RES_2[[#This Row],[Citipower]]","v":6.1813186813186816E-2},{"$f":"V66/CostStackCalcs_RES_2[[#This Row],[Jemena]]","v":-1.5625E-2},{"$f":"W66/CostStackCalcs_RES_2[[#This Row],[Powercor]]","v":2.3543260741612712E-3},{"$f":"X66/CostStackCalcs_RES_2[[#This Row],[United Energy]]","v":1.6087516087516088E-2},{"$f":"Y66/CostStackCalcs_RES_2[[#This Row],[Average]]","v":1.1963746223564928E-2}]
[null,null,"Diff. vs Last FY",{"$f":"D66-L66","v":6},{"$f":"E66-M66","v":90},{"$f":"F66-N66","v":-26},{"$f":"G66-O66","v":4},{"$f":"H66-P66","v":25},{"$f":"AVERAGE(D67:H67)","v":19.8},null,"Diff. vs Last FY",-124,-115,-56,-94,-112,-100,null,{"$f":"CostStackCalcs_RES_1[[#This Row],[Labels]]","v":"Diff. vs Last FY"},null,null,null,null,null,null,null,"Diff. vs Last FY"]
[null,null,"% Diff.",{"$f":"D67/L66","v":3.1545741324921135E-3},{"$f":"E67/M66","v":6.1813186813186816E-2},-1.5625E-2,2.3543260741612712E-3,1.6087516087516088E-2,1.1963746223564956E-2,null,"% Diff.",-0.06,-7.0000000000000007E-2,-0.03,-0.05,-7.0000000000000007E-2,-0.06,null,{"$f":"CostStackCalcs_RES_1[[#This Row],[Labels]]","v":"% Diff."},null,null,null,null,null,null,null,"% Diff."]
[]
[null,null,"Checks",{"$f":"IF(AND(D66-D64<=1,D66-D64>=-1),0,1)","v":0},0,0,0,0,0,null,"Checks",{"$f":"IF(AND(L66-L64<=1,L66-L64>=-1),0,1)","v":0},0,0,0,0,0]
[]
[null,null,"Retail operating margin",{"$f":"INDEX(Input_ForRateCalc[],MATCH($C72,Input_ForRateCalc[Cost item],0),MATCH($D$45,Inputs!$C$15:$AZ$15,0))","v":5.2600000000000001E-2},{"$f":"INDEX(Input_ForRateCalc[],MATCH($C72,Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH($D$45,Inputs!$C$15:$AZ$15,0))","v":5.2600000000000001E-2},{"$f":"INDEX(Input_ForRateCalc[],MATCH($C72,Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH($D$45,Inputs!$C$15:$AZ$15,0))","v":5.2600000000000001E-2},{"$f":"INDEX(Input_ForRateCalc[],MATCH($C72,Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH($D$45,Inputs!$C$15:$AZ$15,0))","v":5.2600000000000001E-2},{"$f":"INDEX(Input_ForRateCalc[],MATCH($C72,Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH($D$45,Inputs!$C$15:$AZ$15,0))","v":5.2600000000000001E-2},null,null,"Retail operating margin",{"$f":"INDEX(Input_ForRateCalc[],MATCH($K72,Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH($L$45,Inputs!$C$15:$AZ$15,0))","v":5.6000000000000001E-2},{"$f":"INDEX(Input_ForRateCalc[],MATCH($K72,Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH($L$45,Inputs!$C$15:$AZ$15,0))","v":5.6000000000000001E-2},{"$f":"INDEX(Input_ForRateCalc[],MATCH($K72,Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH($L$45,Inputs!$C$15:$AZ$15,0))","v":5.6000000000000001E-2},{"$f":"INDEX(Input_ForRateCalc[],MATCH($K72,Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH($L$45,Inputs!$C$15:$AZ$15,0))","v":5.6000000000000001E-2},{"$f":"INDEX(Input_ForRateCalc[],MATCH($K72,Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH($L$45,Inputs!$C$15:$AZ$15,0))","v":5.6000000000000001E-2}]
[]
[null,null,"Network losses",{"$f":"INDEX(Calc_Losses_1[[Ausnet]:[United Energy]],MATCH(\"Total loss factor\",Calc_Losses_1[Cost item],0),MATCH(D$54,Calc_Losses_1[[#Headers],[Ausnet]:[United Energy]],0))","v":7.7367068495456603E-2},{"$f":"INDEX(Calc_Losses_1[[Ausnet]:[United Energy]],MATCH(\"Total loss factor\",Calc_Losses_1[Cost item],0),MATCH(E$54,Calc_Losses_1[[#Headers],[Ausnet]:[United Energy]],0))","v":4.1829152000000036E-2},{"$f":"INDEX(Calc_Losses_1[[Ausnet]:[United Energy]],MATCH(\"Total loss factor\",Calc_Losses_1[Cost item],0),MATCH(F$54,Calc_Losses_1[[#Headers],[Ausnet]:[United Energy]],0))","v":4.9446395000000143E-2},{"$f":"INDEX(Calc_Losses_1[[Ausnet]:[United Energy]],MATCH(\"Total loss factor\",Calc_Losses_1[Cost item],0),MATCH(G$54,Calc_Losses_1[[#Headers],[Ausnet]:[United Energy]],0))","v":7.5301211691076064E-2},{"$f":"INDEX(Calc_Losses_1[[Ausnet]:[United Energy]],MATCH(\"Total loss factor\",Calc_Losses_1[Cost item],0),MATCH(H$54,Calc_Losses_1[[#Headers],[Ausnet]:[United Energy]],0))","v":4.4297872727272702E-2},null,null,"Network losses",{"$f":"INDEX(Calc_Losses_2[[Ausnet]:[United Energy]],MATCH(\"Total loss factor\",Calc_Losses_2[Cost item],0),MATCH(L$54,Calc_Losses_2[[#Headers],[Ausnet]:[United Energy]],0))","v":7.9520016025126816E-2},{"$f":"INDEX(Calc_Losses_2[[Ausnet]:[United Energy]],MATCH(\"Total loss factor\",Calc_Losses_2[Cost item],0),MATCH(M$54,Calc_Losses_2[[#Headers],[Ausnet]:[United Energy]],0))","v":4.3222622000000044E-2},{"$f":"INDEX(Calc_Losses_2[[Ausnet]:[United Energy]],MATCH(\"Total loss factor\",Calc_Losses_2[Cost item],0),MATCH(N$54,Calc_Losses_2[[#Headers],[Ausnet]:[United Energy]],0))","v":4.7794459999999983E-2},{"$f":"INDEX(Calc_Losses_2[[Ausnet]:[United Energy]],MATCH(\"Total loss factor\",Calc_Losses_2[Cost item],0),MATCH(O$54,Calc_Losses_2[[#Headers],[Ausnet]:[United Energy]],0))","v":6.5003673442893595E-2},{"$f":"INDEX(Calc_Losses_2[[Ausnet]:[United Energy]],MATCH(\"Total loss factor\",Calc_Losses_2[Cost item],0),MATCH(P$54,Calc_Losses_2[[#Headers],[Ausnet]:[United Energy]],0))","v":4.4483242727272776E-2}]
[]
[null,null,"Annual costs",null,null,null,null,null,null,null,"Annual costs"]
[null,null,"Retail cost",{"$f":"IF(CH_CostStack_RES!$D32=\"Residential\",Calc_Rates!G185,Calc_Rates!G186)+Calc_Rates!G187","v":194.0433928087397},{"$f":"IF(CH_CostStack_RES!$D32=\"Residential\",Calc_Rates!H185,Calc_Rates!H186)+Calc_Rates!H187","v":194.0433928087397},{"$f":"IF(CH_CostStack_RES!$D32=\"Residential\",Calc_Rates!I185,Calc_Rates!I186)+Calc_Rates!I187","v":194.0433928087397},{"$f":"IF(CH_CostStack_RES!$D32=\"Residential\",Calc_Rates!J185,Calc_Rates!J186)+Calc_Rates!J187","v":194.0433928087397},{"$f":"IF(CH_CostStack_RES!$D32=\"Residential\",Calc_Rates!K185,Calc_Rates!K186)+Calc_Rates!K187","v":194.0433928087397},null,null,"Retail cost",{"$f":"IF(CH_CostStack_RES!$D32=\"Residential\",Calc_Rates!G459,Calc_Rates!G460)+Calc_Rates!G461","v":185.86772433721131},{"$f":"IF(CH_CostStack_RES!$D32=\"Residential\",Calc_Rates!H459,Calc_Rates!H460)+Calc_Rates!H461","v":185.86772433721131},{"$f":"IF(CH_CostStack_RES!$D32=\"Residential\",Calc_Rates!I459,Calc_Rates!I460)+Calc_Rates!I461","v":185.86772433721131},{"$f":"IF(CH_CostStack_RES!$D32=\"Residential\",Calc_Rates!J459,Calc_Rates!J460)+Calc_Rates!J461","v":185.86772433721131},{"$f":"IF(CH_CostStack_RES!$D32=\"Residential\",Calc_Rates!K459,Calc_Rates!K460)+Calc_Rates!K461","v":185.86772433721131}]
[]
[null,null,"Network fixed cost",{"$f":"INDEX(Calc_NetworkF_1[[Ausnet]:[United Energy]],MATCH(\"Metering\",Calc_NetworkF_1[[Cost item]:[Cost item]],0),MATCH(D$54,Calc_NetworkF_1[[#Headers],[Ausnet]:[United Energy]],0))+\nSUMIFS(Calc_NetworkF_1[Ausnet],Calc_NetworkF_1[[Cost item]:[Cost item]],\"Anytime - supply\",Calc_NetworkF_1[[Customer type]:[Customer type]],IF(ISNUMBER(SEARCH(\"Residential\",$C$48)),\"Residential\",\"Small business\"))","v":235.91700877556667},{"$f":"INDEX(Calc_NetworkF_1[[Ausnet]:[United Energy]],MATCH(\"Metering\",Calc_NetworkF_1[[Cost item]:[Cost item]],0),MATCH(E$54,Calc_NetworkF_1[[#Headers],[Ausnet]:[United Energy]],0))+\nSUMIFS(Calc_NetworkF_1[Citipower],Calc_NetworkF_1[[Cost item]:[Cost item]],\"Anytime - supply\",Calc_NetworkF_1[[Customer type]:[Customer type]],IF(ISNUMBER(SEARCH(\"Residential\",$C$48)),\"Residential\",\"Small business\"))","v":181.09963986912004},{"$f":"INDEX(Calc_NetworkF_1[[Ausnet]:[United Energy]],MATCH(\"Metering\",Calc_NetworkF_1[[Cost item]:[Cost item]],0),MATCH(F$54,Calc_NetworkF_1[[#Headers],[Ausnet]:[United Energy]],0))+\nSUMIFS(Calc_NetworkF_1[Jemena],Calc_NetworkF_1[[Cost item]:[Cost item]],\"Anytime - supply\",Calc_NetworkF_1[[Customer type]:[Customer type]],IF(ISNUMBER(SEARCH(\"Residential\",$C$48)),\"Residential\",\"Small business\"))","v":177.76391150463158},{"$f":"INDEX(Calc_NetworkF_1[[Ausnet]:[United Energy]],MATCH(\"Metering\",Calc_NetworkF_1[[Cost item]:[Cost item]],0),MATCH(G$54,Calc_NetworkF_1[[#Headers],[Ausnet]:[United Energy]],0))+\nSUMIFS(Calc_NetworkF_1[Powercor],Calc_NetworkF_1[[Cost item]:[Cost item]],\"Anytime - supply\",Calc_NetworkF_1[[Customer type]:[Customer type]],IF(ISNUMBER(SEARCH(\"Residential\",$C$48)),\"Residential\",\"Small business\"))","v":221.3577978282018},{"$f":"INDEX(Calc_NetworkF_1[[Ausnet]:[United Energy]],MATCH(\"Metering\",Calc_NetworkF_1[[Cost item]:[Cost item]],0),MATCH(H$54,Calc_NetworkF_1[[#Headers],[Ausnet]:[United Energy]],0))+\nSUMIFS(Calc_NetworkF_1[United Energy],Calc_NetworkF_1[[Cost item]:[Cost item]],\"Anytime - supply\",Calc_NetworkF_1[[Customer type]:[Customer type]],IF(ISNUMBER(SEARCH(\"Residential\",$C$48)),\"Residential\",\"Small business\"))","v":157.19572419422354},null,null,"Network fixed cost",{"$f":"INDEX(Calc_NetworkF_2[[Ausnet]:[United Energy]],MATCH(\"Metering\",Calc_NetworkF_2[[Cost item]:[Cost item]],0),MATCH(L$54,Calc_NetworkF_2[[#Headers],[Ausnet]:[United Energy]],0))+\nSUMIFS(Calc_NetworkF_2[Ausnet],Calc_NetworkF_2[[Cost item]:[Cost item]],\"Anytime - supply\",Calc_NetworkF_2[[Customer type]:[Customer type]],IF(ISNUMBER(SEARCH(\"Residential\",$K$48)),\"Residential\",\"Small business\"))","v":219.66849011598811},{"$f":"INDEX(Calc_NetworkF_2[[Ausnet]:[United Energy]],MATCH(\"Metering\",Calc_NetworkF_2[[Cost item]:[Cost item]],0),MATCH(M$54,Calc_NetworkF_2[[#Headers],[Ausnet]:[United Energy]],0))+\nSUMIFS(Calc_NetworkF_2[Citipower],Calc_NetworkF_2[[Cost item]:[Cost item]],\"Anytime - supply\",Calc_NetworkF_2[[Customer type]:[Customer type]],IF(ISNUMBER(SEARCH(\"Residential\",$K$48)),\"Residential\",\"Small business\"))","v":166.8441422464187},{"$f":"INDEX(Calc_NetworkF_2[[Ausnet]:[United Energy]],MATCH(\"Metering\",Calc_NetworkF_2[[Cost item]:[Cost item]],0),MATCH(N$54,Calc_NetworkF_2[[#Headers],[Ausnet]:[United Energy]],0))+\nSUMIFS(Calc_NetworkF_2[Jemena],Calc_NetworkF_2[[Cost item]:[Cost item]],\"Anytime - supply\",Calc_NetworkF_2[[Customer type]:[Customer type]],IF(ISNUMBER(SEARCH(\"Residential\",$K$48)),\"Residential\",\"Small business\"))","v":180.40714457779836},{"$f":"INDEX(Calc_NetworkF_2[[Ausnet]:[United Energy]],MATCH(\"Metering\",Calc_NetworkF_2[[Cost item]:[Cost item]],0),MATCH(O$54,Calc_NetworkF_2[[#Headers],[Ausnet]:[United Energy]],0))+\nSUMIFS(Calc_NetworkF_2[Powercor],Calc_NetworkF_2[[Cost item]:[Cost item]],\"Anytime - supply\",Calc_NetworkF_2[[Customer type]:[Customer type]],IF(ISNUMBER(SEARCH(\"Residential\",$K$48)),\"Residential\",\"Small business\"))","v":213.65750924858042},{"$f":"INDEX(Calc_NetworkF_2[[Ausnet]:[United Energy]],MATCH(\"Metering\",Calc_NetworkF_2[[Cost item]:[Cost item]],0),MATCH(P$54,Calc_NetworkF_2[[#Headers],[Ausnet]:[United Energy]],0))+\nSUMIFS(Calc_NetworkF_2[United Energy],Calc_NetworkF_2[[Cost item]:[Cost item]],\"Anytime - supply\",Calc_NetworkF_2[[Customer type]:[Customer type]],IF(ISNUMBER(SEARCH(\"Residential\",$K$48)),\"Residential\",\"Small business\"))","v":144.28501052193332}]
[]
[null,null,"Other",{"$f":"SUMIFS(Calc_OtherCosts_1[Ausnet],Calc_OtherCosts_1[[Fixed/Variable]:[Fixed/Variable]],\"Fixed\")","v":15.960927447891615},{"$f":"SUMIFS(Calc_OtherCosts_1[Citipower],Calc_OtherCosts_1[[Fixed/Variable]:[Fixed/Variable]],\"Fixed\")","v":15.960927447891615},{"$f":"SUMIFS(Calc_OtherCosts_1[Jemena],Calc_OtherCosts_1[[Fixed/Variable]:[Fixed/Variable]],\"Fixed\")","v":15.960927447891615},{"$f":"SUMIFS(Calc_OtherCosts_1[Powercor],Calc_OtherCosts_1[[Fixed/Variable]:[Fixed/Variable]],\"Fixed\")","v":15.960927447891615},{"$f":"SUMIFS(Calc_OtherCosts_1[United Energy],Calc_OtherCosts_1[[Fixed/Variable]:[Fixed/Variable]],\"Fixed\")","v":15.960927447891615},null,null,"Other",{"$f":"SUMIFS(Calc_OtherCosts_2[Ausnet],Calc_OtherCosts_2[[Fixed/Variable]:[Fixed/Variable]],\"Fixed\")","v":14.076594479806786},{"$f":"SUMIFS(Calc_OtherCosts_2[Citipower],Calc_OtherCosts_2[[Fixed/Variable]:[Fixed/Variable]],\"Fixed\")","v":14.076594479806786},{"$f":"SUMIFS(Calc_OtherCosts_2[Jemena],Calc_OtherCosts_2[[Fixed/Variable]:[Fixed/Variable]],\"Fixed\")","v":14.076594479806786},{"$f":"SUMIFS(Calc_OtherCosts_2[Powercor],Calc_OtherCosts_2[[Fixed/Variable]:[Fixed/Variable]],\"Fixed\")","v":14.076594479806786},{"$f":"SUMIFS(Calc_OtherCosts_2[United Energy],Calc_OtherCosts_2[[Fixed/Variable]:[Fixed/Variable]],\"Fixed\")","v":14.076594479806786}]
[]
[null,null,"Environmental (FiT)",{"$f":"IF(Calc_FiT_1[Fixed/Variable]<>\"Variable\",INDEX(Calc_FiT_1[[Ausnet]:[United Energy]],1,MATCH(D$54,Calc_FiT_1[[#Headers],[Ausnet]:[United Energy]],0)),\"\")","v":""},{"$f":"IF(Calc_FiT_1[Fixed/Variable]<>\"Variable\",INDEX(Calc_FiT_1[[Ausnet]:[United Energy]],1,MATCH(E$54,Calc_FiT_1[[#Headers],[Ausnet]:[United Energy]],0)),\"\")","v":""},{"$f":"IF(Calc_FiT_1[Fixed/Variable]<>\"Variable\",INDEX(Calc_FiT_1[[Ausnet]:[United Energy]],1,MATCH(F$54,Calc_FiT_1[[#Headers],[Ausnet]:[United Energy]],0)),\"\")","v":""},{"$f":"IF(Calc_FiT_1[Fixed/Variable]<>\"Variable\",INDEX(Calc_FiT_1[[Ausnet]:[United Energy]],1,MATCH(G$54,Calc_FiT_1[[#Headers],[Ausnet]:[United Energy]],0)),\"\")","v":""},{"$f":"IF(Calc_FiT_1[Fixed/Variable]<>\"Variable\",INDEX(Calc_FiT_1[[Ausnet]:[United Energy]],1,MATCH(H$54,Calc_FiT_1[[#Headers],[Ausnet]:[United Energy]],0)),\"\")","v":""},null,null,"Environmental (FiT)",{"$f":"IF(Calc_FiT_2[Fixed/Variable]<>\"Variable\",INDEX(Calc_FiT_2[[Ausnet]:[United Energy]],1,MATCH(L$54,Calc_FiT_2[[#Headers],[Ausnet]:[United Energy]],0)),\"\")","v":""},{"$f":"IF(Calc_FiT_2[Fixed/Variable]<>\"Variable\",INDEX(Calc_FiT_2[[Ausnet]:[United Energy]],1,MATCH(M$54,Calc_FiT_2[[#Headers],[Ausnet]:[United Energy]],0)),\"\")","v":""},{"$f":"IF(Calc_FiT_2[Fixed/Variable]<>\"Variable\",INDEX(Calc_FiT_2[[Ausnet]:[United Energy]],1,MATCH(N$54,Calc_FiT_2[[#Headers],[Ausnet]:[United Energy]],0)),\"\")","v":""},{"$f":"IF(Calc_FiT_2[Fixed/Variable]<>\"Variable\",INDEX(Calc_FiT_2[[Ausnet]:[United Energy]],1,MATCH(O$54,Calc_FiT_2[[#Headers],[Ausnet]:[United Energy]],0)),\"\")","v":""},{"$f":"IF(Calc_FiT_2[Fixed/Variable]<>\"Variable\",INDEX(Calc_FiT_2[[Ausnet]:[United Energy]],1,MATCH(P$54,Calc_FiT_2[[#Headers],[Ausnet]:[United Energy]],0)),\"\")","v":""}]
[]
[]
[null,null,"Per kWh costs",null,null,null,null,null,null,null,"Per kWh costs"]
[null,null,"Environmental",{"$f":"INDEX(Calc_EnviroVEU_1[[Ausnet]:[United Energy]],MATCH(\"VEU cost\",Calc_EnviroVEU_1[[Cost item]:[Cost item]],0),MATCH(D$54,Calc_EnviroVEU_1[[#Headers],[Ausnet]:[United Energy]],0))+\nINDEX(Calc_EnviroLRET_1[[Ausnet]:[United Energy]],MATCH(\"LRET cost\",Calc_EnviroLRET_1[[Cost item]:[Cost item]],0),MATCH(D$54,Calc_EnviroLRET_1[[#Headers],[Ausnet]:[United Energy]],0))+\nINDEX(Calc_EnviroSRES_1[[Ausnet]:[United Energy]],MATCH(\"SRES cost\",Calc_EnviroSRES_1[[Cost item]:[Cost item]],0),MATCH(D$54,Calc_EnviroSRES_1[[#Headers],[Ausnet]:[United Energy]],0))","v":2.7584998871645915E-2},{"$f":"INDEX(Calc_EnviroVEU_1[[Ausnet]:[United Energy]],MATCH(\"VEU cost\",Calc_EnviroVEU_1[[Cost item]:[Cost item]],0),MATCH(E$54,Calc_EnviroVEU_1[[#Headers],[Ausnet]:[United Energy]],0))+\nINDEX(Calc_EnviroLRET_1[[Ausnet]:[United Energy]],MATCH(\"LRET cost\",Calc_EnviroLRET_1[[Cost item]:[Cost item]],0),MATCH(E$54,Calc_EnviroLRET_1[[#Headers],[Ausnet]:[United Energy]],0))+\nINDEX(Calc_EnviroSRES_1[[Ausnet]:[United Energy]],MATCH(\"SRES cost\",Calc_EnviroSRES_1[[Cost item]:[Cost item]],0),MATCH(E$54,Calc_EnviroSRES_1[[#Headers],[Ausnet]:[United Energy]],0))","v":2.7584998871645915E-2},{"$f":"INDEX(Calc_EnviroVEU_1[[Ausnet]:[United Energy]],MATCH(\"VEU cost\",Calc_EnviroVEU_1[[Cost item]:[Cost item]],0),MATCH(F$54,Calc_EnviroVEU_1[[#Headers],[Ausnet]:[United Energy]],0))+\nINDEX(Calc_EnviroLRET_1[[Ausnet]:[United Energy]],MATCH(\"LRET cost\",Calc_EnviroLRET_1[[Cost item]:[Cost item]],0),MATCH(F$54,Calc_EnviroLRET_1[[#Headers],[Ausnet]:[United Energy]],0))+\nINDEX(Calc_EnviroSRES_1[[Ausnet]:[United Energy]],MATCH(\"SRES cost\",Calc_EnviroSRES_1[[Cost item]:[Cost item]],0),MATCH(F$54,Calc_EnviroSRES_1[[#Headers],[Ausnet]:[United Energy]],0))","v":2.7584998871645915E-2},{"$f":"INDEX(Calc_EnviroVEU_1[[Ausnet]:[United Energy]],MATCH(\"VEU cost\",Calc_EnviroVEU_1[[Cost item]:[Cost item]],0),MATCH(G$54,Calc_EnviroVEU_1[[#Headers],[Ausnet]:[United Energy]],0))+\nINDEX(Calc_EnviroLRET_1[[Ausnet]:[United Energy]],MATCH(\"LRET cost\",Calc_EnviroLRET_1[[Cost item]:[Cost item]],0),MATCH(G$54,Calc_EnviroLRET_1[[#Headers],[Ausnet]:[United Energy]],0))+\nINDEX(Calc_EnviroSRES_1[[Ausnet]:[United Energy]],MATCH(\"SRES cost\",Calc_EnviroSRES_1[[Cost item]:[Cost item]],0),MATCH(G$54,Calc_EnviroSRES_1[[#Headers],[Ausnet]:[United Energy]],0))","v":2.7584998871645915E-2},{"$f":"INDEX(Calc_EnviroVEU_1[[Ausnet]:[United Energy]],MATCH(\"VEU cost\",Calc_EnviroVEU_1[[Cost item]:[Cost item]],0),MATCH(H$54,Calc_EnviroVEU_1[[#Headers],[Ausnet]:[United Energy]],0))+\nINDEX(Calc_EnviroLRET_1[[Ausnet]:[United Energy]],MATCH(\"LRET cost\",Calc_EnviroLRET_1[[Cost item]:[Cost item]],0),MATCH(H$54,Calc_EnviroLRET_1[[#Headers],[Ausnet]:[United Energy]],0))+\nINDEX(Calc_EnviroSRES_1[[Ausnet]:[United Energy]],MATCH(\"SRES cost\",Calc_EnviroSRES_1[[Cost item]:[Cost item]],0),MATCH(H$54,Calc_EnviroSRES_1[[#Headers],[Ausnet]:[United Energy]],0))","v":2.7584998871645915E-2},null,null,"Environmental",{"$f":"INDEX(Calc_EnviroVEU_2[[Ausnet]:[United Energy]],MATCH(\"VEU cost\",Calc_EnviroVEU_2[[Cost item]:[Cost item]],0),MATCH(L$54,Calc_EnviroVEU_2[[#Headers],[Ausnet]:[United Energy]],0))+\nINDEX(Calc_EnviroLRET_2[[Ausnet]:[United Energy]],MATCH(\"LRET cost\",Calc_EnviroLRET_2[[Cost item]:[Cost item]],0),MATCH(L$54,Calc_EnviroLRET_2[[#Headers],[Ausnet]:[United Energy]],0))+\nINDEX(Calc_EnviroSRES_2[[Ausnet]:[United Energy]],MATCH(\"SRES cost\",Calc_EnviroSRES_2[[Cost item]:[Cost item]],0),MATCH(L$54,Calc_EnviroSRES_2[[#Headers],[Ausnet]:[United Energy]],0))","v":2.9804443936933628E-2},{"$f":"INDEX(Calc_EnviroVEU_2[[Ausnet]:[United Energy]],MATCH(\"VEU cost\",Calc_EnviroVEU_2[[Cost item]:[Cost item]],0),MATCH(M$54,Calc_EnviroVEU_2[[#Headers],[Ausnet]:[United Energy]],0))+\nINDEX(Calc_EnviroLRET_2[[Ausnet]:[United Energy]],MATCH(\"LRET cost\",Calc_EnviroLRET_2[[Cost item]:[Cost item]],0),MATCH(M$54,Calc_EnviroLRET_2[[#Headers],[Ausnet]:[United Energy]],0))+\nINDEX(Calc_EnviroSRES_2[[Ausnet]:[United Energy]],MATCH(\"SRES cost\",Calc_EnviroSRES_2[[Cost item]:[Cost item]],0),MATCH(M$54,Calc_EnviroSRES_2[[#Headers],[Ausnet]:[United Energy]],0))","v":2.9804443936933628E-2},{"$f":"INDEX(Calc_EnviroVEU_2[[Ausnet]:[United Energy]],MATCH(\"VEU cost\",Calc_EnviroVEU_2[[Cost item]:[Cost item]],0),MATCH(N$54,Calc_EnviroVEU_2[[#Headers],[Ausnet]:[United Energy]],0))+\nINDEX(Calc_EnviroLRET_2[[Ausnet]:[United Energy]],MATCH(\"LRET cost\",Calc_EnviroLRET_2[[Cost item]:[Cost item]],0),MATCH(N$54,Calc_EnviroLRET_2[[#Headers],[Ausnet]:[United Energy]],0))+\nINDEX(Calc_EnviroSRES_2[[Ausnet]:[United Energy]],MATCH(\"SRES cost\",Calc_EnviroSRES_2[[Cost item]:[Cost item]],0),MATCH(N$54,Calc_EnviroSRES_2[[#Headers],[Ausnet]:[United Energy]],0))","v":2.9804443936933628E-2},{"$f":"INDEX(Calc_EnviroVEU_2[[Ausnet]:[United Energy]],MATCH(\"VEU cost\",Calc_EnviroVEU_2[[Cost item]:[Cost item]],0),MATCH(O$54,Calc_EnviroVEU_2[[#Headers],[Ausnet]:[United Energy]],0))+\nINDEX(Calc_EnviroLRET_2[[Ausnet]:[United Energy]],MATCH(\"LRET cost\",Calc_EnviroLRET_2[[Cost item]:[Cost item]],0),MATCH(O$54,Calc_EnviroLRET_2[[#Headers],[Ausnet]:[United Energy]],0))+\nINDEX(Calc_EnviroSRES_2[[Ausnet]:[United Energy]],MATCH(\"SRES cost\",Calc_EnviroSRES_2[[Cost item]:[Cost item]],0),MATCH(O$54,Calc_EnviroSRES_2[[#Headers],[Ausnet]:[United Energy]],0))","v":2.9804443936933628E-2},{"$f":"INDEX(Calc_EnviroVEU_2[[Ausnet]:[United Energy]],MATCH(\"VEU cost\",Calc_EnviroVEU_2[[Cost item]:[Cost item]],0),MATCH(P$54,Calc_EnviroVEU_2[[#Headers],[Ausnet]:[United Energy]],0))+\nINDEX(Calc_EnviroLRET_2[[Ausnet]:[United Energy]],MATCH(\"LRET cost\",Calc_EnviroLRET_2[[Cost item]:[Cost item]],0),MATCH(P$54,Calc_EnviroLRET_2[[#Headers],[Ausnet]:[United Energy]],0))+\nINDEX(Calc_EnviroSRES_2[[Ausnet]:[United Energy]],MATCH(\"SRES cost\",Calc_EnviroSRES_2[[Cost item]:[Cost item]],0),MATCH(P$54,Calc_EnviroSRES_2[[#Headers],[Ausnet]:[United Energy]],0))","v":2.9804443936933628E-2}]
[]
[null,null,"Wholesale",{"$f":"IF(ISNUMBER(SEARCH(\"Residential\",$C$48)),\n(INDEX(Calc_WholesaleRES_1[[Ausnet]:[United Energy]],MATCH(\"Wholesale cost\",Calc_WholesaleRES_1[[Cost item]:[Cost item]],0),MATCH(D$54,Calc_WholesaleRES_1[[#Headers],[Ausnet]:[United Energy]],0))+INDEX(CALC_WholesaleSolarExport[[Ausnet]:[United Energy]],MATCH(CostStackCalcs_RES_1[[#Headers],[Ausnet]],CALC_WholesaleSolarExport[[#Headers],[Ausnet]:[United Energy]],0))),\nINDEX(Calc_WholesaleSME_1[[Ausnet]:[United Energy]],MATCH(\"Wholesale cost\",Calc_WholesaleSME_1[[Cost item]:[Cost item]],0),MATCH(D$54,Calc_WholesaleSME_1[[#Headers],[Ausnet]:[United Energy]],0)))","v":0.11843974540821799},{"$f":"IF(ISNUMBER(SEARCH(\"Residential\",$C$48)),\n(INDEX(Calc_WholesaleRES_1[[Ausnet]:[United Energy]],MATCH(\"Wholesale cost\",Calc_WholesaleRES_1[[Cost item]:[Cost item]],0),MATCH(E$54,Calc_WholesaleRES_1[[#Headers],[Ausnet]:[United Energy]],0))+INDEX(CALC_WholesaleSolarExport[[Ausnet]:[United Energy]],MATCH(CostStackCalcs_RES_1[[#Headers],[Ausnet]],CALC_WholesaleSolarExport[[#Headers],[Ausnet]:[United Energy]],0))),\nINDEX(Calc_WholesaleSME_1[[Ausnet]:[United Energy]],MATCH(\"Wholesale cost\",Calc_WholesaleSME_1[[Cost item]:[Cost item]],0),MATCH(E$54,Calc_WholesaleSME_1[[#Headers],[Ausnet]:[United Energy]],0)))","v":0.115229745408218},{"$f":"IF(ISNUMBER(SEARCH(\"Residential\",$C$48)),\n(INDEX(Calc_WholesaleRES_1[[Ausnet]:[United Energy]],MATCH(\"Wholesale cost\",Calc_WholesaleRES_1[[Cost item]:[Cost item]],0),MATCH(F$54,Calc_WholesaleRES_1[[#Headers],[Ausnet]:[United Energy]],0))+INDEX(CALC_WholesaleSolarExport[[Ausnet]:[United Energy]],MATCH(CostStackCalcs_RES_1[[#Headers],[Ausnet]],CALC_WholesaleSolarExport[[#Headers],[Ausnet]:[United Energy]],0))),\nINDEX(Calc_WholesaleSME_1[[Ausnet]:[United Energy]],MATCH(\"Wholesale cost\",Calc_WholesaleSME_1[[Cost item]:[Cost item]],0),MATCH(F$54,Calc_WholesaleSME_1[[#Headers],[Ausnet]:[United Energy]],0)))","v":0.12211974540821799},{"$f":"IF(ISNUMBER(SEARCH(\"Residential\",$C$48)),\n(INDEX(Calc_WholesaleRES_1[[Ausnet]:[United Energy]],MATCH(\"Wholesale cost\",Calc_WholesaleRES_1[[Cost item]:[Cost item]],0),MATCH(G$54,Calc_WholesaleRES_1[[#Headers],[Ausnet]:[United Energy]],0))+INDEX(CALC_WholesaleSolarExport[[Ausnet]:[United Energy]],MATCH(CostStackCalcs_RES_1[[#Headers],[Ausnet]],CALC_WholesaleSolarExport[[#Headers],[Ausnet]:[United Energy]],0))),\nINDEX(Calc_WholesaleSME_1[[Ausnet]:[United Energy]],MATCH(\"Wholesale cost\",Calc_WholesaleSME_1[[Cost item]:[Cost item]],0),MATCH(G$54,Calc_WholesaleSME_1[[#Headers],[Ausnet]:[United Energy]],0)))","v":0.11685974540821797},{"$f":"IF(ISNUMBER(SEARCH(\"Residential\",$C$48)),\n(INDEX(Calc_WholesaleRES_1[[Ausnet]:[United Energy]],MATCH(\"Wholesale cost\",Calc_WholesaleRES_1[[Cost item]:[Cost item]],0),MATCH(H$54,Calc_WholesaleRES_1[[#Headers],[Ausnet]:[United Energy]],0))+INDEX(CALC_WholesaleSolarExport[[Ausnet]:[United Energy]],MATCH(CostStackCalcs_RES_1[[#Headers],[Ausnet]],CALC_WholesaleSolarExport[[#Headers],[Ausnet]:[United Energy]],0))),\nINDEX(Calc_WholesaleSME_1[[Ausnet]:[United Energy]],MATCH(\"Wholesale cost\",Calc_WholesaleSME_1[[Cost item]:[Cost item]],0),MATCH(H$54,Calc_WholesaleSME_1[[#Headers],[Ausnet]:[United Energy]],0)))","v":0.11981974540821799},null,null,"Wholesale",{"$f":"IF(ISNUMBER(SEARCH(\"Residential\",$K$48)),\n(INDEX(Calc_WholesaleRES_2[[Ausnet]:[United Energy]],MATCH(\"Wholesale cost\",Calc_WholesaleRES_2[Cost item],0),MATCH(L$54,Calc_WholesaleRES_2[[#Headers],[Ausnet]:[United Energy]],0))+INDEX(CALC_WholesaleSolarExport2[[Ausnet]:[United Energy]],MATCH(CostStackCalcs_RES_2[[#Headers],[Ausnet]],CALC_WholesaleSolarExport2[[#Headers],[Ausnet]:[United Energy]],0))),\nINDEX(Calc_WholesaleSME_2[[Ausnet]:[United Energy]],MATCH(\"Wholesale cost\",Calc_WholesaleSME_2[Cost item],0),MATCH(L$54,Calc_WholesaleSME_2[[#Headers],[Ausnet]:[United Energy]],0)))","v":0.12265},{"$f":"IF(ISNUMBER(SEARCH(\"Residential\",$K$48)),\n(INDEX(Calc_WholesaleRES_2[[Ausnet]:[United Energy]],MATCH(\"Wholesale cost\",Calc_WholesaleRES_2[Cost item],0),MATCH(M$54,Calc_WholesaleRES_2[[#Headers],[Ausnet]:[United Energy]],0))+INDEX(CALC_WholesaleSolarExport2[[Ausnet]:[United Energy]],MATCH(CostStackCalcs_RES_2[[#Headers],[Ausnet]],CALC_WholesaleSolarExport2[[#Headers],[Ausnet]:[United Energy]],0))),\nINDEX(Calc_WholesaleSME_2[[Ausnet]:[United Energy]],MATCH(\"Wholesale cost\",Calc_WholesaleSME_2[Cost item],0),MATCH(M$54,Calc_WholesaleSME_2[[#Headers],[Ausnet]:[United Energy]],0)))","v":0.10188},{"$f":"IF(ISNUMBER(SEARCH(\"Residential\",$K$48)),\n(INDEX(Calc_WholesaleRES_2[[Ausnet]:[United Energy]],MATCH(\"Wholesale cost\",Calc_WholesaleRES_2[Cost item],0),MATCH(N$54,Calc_WholesaleRES_2[[#Headers],[Ausnet]:[United Energy]],0))+INDEX(CALC_WholesaleSolarExport2[[Ausnet]:[United Energy]],MATCH(CostStackCalcs_RES_2[[#Headers],[Ausnet]],CALC_WholesaleSolarExport2[[#Headers],[Ausnet]:[United Energy]],0))),\nINDEX(Calc_WholesaleSME_2[[Ausnet]:[United Energy]],MATCH(\"Wholesale cost\",Calc_WholesaleSME_2[Cost item],0),MATCH(N$54,Calc_WholesaleSME_2[[#Headers],[Ausnet]:[United Energy]],0)))","v":0.11929000000000001},{"$f":"IF(ISNUMBER(SEARCH(\"Residential\",$K$48)),\n(INDEX(Calc_WholesaleRES_2[[Ausnet]:[United Energy]],MATCH(\"Wholesale cost\",Calc_WholesaleRES_2[Cost item],0),MATCH(O$54,Calc_WholesaleRES_2[[#Headers],[Ausnet]:[United Energy]],0))+INDEX(CALC_WholesaleSolarExport2[[Ausnet]:[United Energy]],MATCH(CostStackCalcs_RES_2[[#Headers],[Ausnet]],CALC_WholesaleSolarExport2[[#Headers],[Ausnet]:[United Energy]],0))),\nINDEX(Calc_WholesaleSME_2[[Ausnet]:[United Energy]],MATCH(\"Wholesale cost\",Calc_WholesaleSME_2[Cost item],0),MATCH(O$54,Calc_WholesaleSME_2[[#Headers],[Ausnet]:[United Energy]],0)))","v":0.12242},{"$f":"IF(ISNUMBER(SEARCH(\"Residential\",$K$48)),\n(INDEX(Calc_WholesaleRES_2[[Ausnet]:[United Energy]],MATCH(\"Wholesale cost\",Calc_WholesaleRES_2[Cost item],0),MATCH(P$54,Calc_WholesaleRES_2[[#Headers],[Ausnet]:[United Energy]],0))+INDEX(CALC_WholesaleSolarExport2[[Ausnet]:[United Energy]],MATCH(CostStackCalcs_RES_2[[#Headers],[Ausnet]],CALC_WholesaleSolarExport2[[#Headers],[Ausnet]:[United Energy]],0))),\nINDEX(Calc_WholesaleSME_2[[Ausnet]:[United Energy]],MATCH(\"Wholesale cost\",Calc_WholesaleSME_2[Cost item],0),MATCH(P$54,Calc_WholesaleSME_2[[#Headers],[Ausnet]:[United Energy]],0)))","v":0.11620999999999999}]
[]
[null,null,"Other",{"$f":"SUMIFS(Calc_OtherCosts_1[Ausnet],Calc_OtherCosts_1[[Fixed/Variable]:[Fixed/Variable]],\"Variable\")","v":1.1796457370054244E-3},{"$f":"SUMIFS(Calc_OtherCosts_1[Citipower],Calc_OtherCosts_1[[Fixed/Variable]:[Fixed/Variable]],\"Variable\")","v":1.1796457370054244E-3},{"$f":"SUMIFS(Calc_OtherCosts_1[Jemena],Calc_OtherCosts_1[[Fixed/Variable]:[Fixed/Variable]],\"Variable\")","v":1.1796457370054244E-3},{"$f":"SUMIFS(Calc_OtherCosts_1[Powercor],Calc_OtherCosts_1[[Fixed/Variable]:[Fixed/Variable]],\"Variable\")","v":1.1796457370054244E-3},{"$f":"SUMIFS(Calc_OtherCosts_1[United Energy],Calc_OtherCosts_1[[Fixed/Variable]:[Fixed/Variable]],\"Variable\")","v":1.1796457370054244E-3},null,null,"Other",{"$f":"SUMIFS(Calc_OtherCosts_2[Ausnet],Calc_OtherCosts_2[[Fixed/Variable]:[Fixed/Variable]],\"Variable\")","v":1.0095610249207163E-3},{"$f":"SUMIFS(Calc_OtherCosts_2[Citipower],Calc_OtherCosts_2[[Fixed/Variable]:[Fixed/Variable]],\"Variable\")","v":1.0095610249207163E-3},{"$f":"SUMIFS(Calc_OtherCosts_2[Jemena],Calc_OtherCosts_2[[Fixed/Variable]:[Fixed/Variable]],\"Variable\")","v":1.0095610249207163E-3},{"$f":"SUMIFS(Calc_OtherCosts_2[Powercor],Calc_OtherCosts_2[[Fixed/Variable]:[Fixed/Variable]],\"Variable\")","v":1.0095610249207163E-3},{"$f":"SUMIFS(Calc_OtherCosts_2[United Energy],Calc_OtherCosts_2[[Fixed/Variable]:[Fixed/Variable]],\"Variable\")","v":1.0095610249207163E-3}]
[]
[null,null,"Environmental (FiT)",{"$f":"IF(Calc_FiT_1[Fixed/Variable]<>\"Fixed\",INDEX(Calc_FiT_1[[Ausnet]:[United Energy]],1,MATCH(D$54,Calc_FiT_1[[#Headers],[Ausnet]:[United Energy]],0)),\"\")","v":0},{"$f":"IF(Calc_FiT_1[Fixed/Variable]<>\"Fixed\",INDEX(Calc_FiT_1[[Ausnet]:[United Energy]],1,MATCH(E$54,Calc_FiT_1[[#Headers],[Ausnet]:[United Energy]],0)),\"\")","v":0},{"$f":"IF(Calc_FiT_1[Fixed/Variable]<>\"Fixed\",INDEX(Calc_FiT_1[[Ausnet]:[United Energy]],1,MATCH(F$54,Calc_FiT_1[[#Headers],[Ausnet]:[United Energy]],0)),\"\")","v":0},{"$f":"IF(Calc_FiT_1[Fixed/Variable]<>\"Fixed\",INDEX(Calc_FiT_1[[Ausnet]:[United Energy]],1,MATCH(G$54,Calc_FiT_1[[#Headers],[Ausnet]:[United Energy]],0)),\"\")","v":0},{"$f":"IF(Calc_FiT_1[Fixed/Variable]<>\"Fixed\",INDEX(Calc_FiT_1[[Ausnet]:[United Energy]],1,MATCH(H$54,Calc_FiT_1[[#Headers],[Ausnet]:[United Energy]],0)),\"\")","v":0},null,null,"Environmental (FiT)",{"$f":"IF(Calc_FiT_2[Fixed/Variable]<>\"Fixed\",INDEX(Calc_FiT_2[[Ausnet]:[United Energy]],1,MATCH(L$54,Calc_FiT_2[[#Headers],[Ausnet]:[United Energy]],0)),\"\")","v":1.5968351161074819E-3},{"$f":"IF(Calc_FiT_2[Fixed/Variable]<>\"Fixed\",INDEX(Calc_FiT_2[[Ausnet]:[United Energy]],1,MATCH(M$54,Calc_FiT_2[[#Headers],[Ausnet]:[United Energy]],0)),\"\")","v":1.5968351161074819E-3},{"$f":"IF(Calc_FiT_2[Fixed/Variable]<>\"Fixed\",INDEX(Calc_FiT_2[[Ausnet]:[United Energy]],1,MATCH(N$54,Calc_FiT_2[[#Headers],[Ausnet]:[United Energy]],0)),\"\")","v":1.5968351161074819E-3},{"$f":"IF(Calc_FiT_2[Fixed/Variable]<>\"Fixed\",INDEX(Calc_FiT_2[[Ausnet]:[United Energy]],1,MATCH(O$54,Calc_FiT_2[[#Headers],[Ausnet]:[United Energy]],0)),\"\")","v":1.5968351161074819E-3},{"$f":"IF(Calc_FiT_2[Fixed/Variable]<>\"Fixed\",INDEX(Calc_FiT_2[[Ausnet]:[United Energy]],1,MATCH(P$54,Calc_FiT_2[[#Headers],[Ausnet]:[United Energy]],0)),\"\")","v":1.5968351161074819E-3}]
[]
[null,null,"Network usage charge",null,null,null,null,null,null,null,"Network usage charge"]
[null,null,"Block 1",{"$f":"SUMIFS(Calc_NetworkV_1[Ausnet],Calc_NetworkV_1[[Cost item]:[Cost item]],$C96,Calc_NetworkV_1[[Customer type]:[Customer type]],IF(ISNUMBER(SEARCH(\"Residential\",$C$48)),\"Residential\",\"Small business\"))","v":0.14232900000000001},{"$f":"SUMIFS(Calc_NetworkV_1[Citipower],Calc_NetworkV_1[[Cost item]:[Cost item]],$C96,Calc_NetworkV_1[[Customer type]:[Customer type]],IF(ISNUMBER(SEARCH(\"Residential\",$C$48)),\"Residential\",\"Small business\"))","v":0},{"$f":"SUMIFS(Calc_NetworkV_1[Jemena],Calc_NetworkV_1[[Cost item]:[Cost item]],$C96,Calc_NetworkV_1[[Customer type]:[Customer type]],IF(ISNUMBER(SEARCH(\"Residential\",$C$48)),\"Residential\",\"Small business\"))","v":0},{"$f":"SUMIFS(Calc_NetworkV_1[Powercor],Calc_NetworkV_1[Cost item],$C96,Calc_NetworkV_1[Customer type],IF(ISNUMBER(SEARCH(\"Residential\",$C$48)),\"Residential\",\"Small business\"))","v":0},{"$f":"SUMIFS(Calc_NetworkV_1[United Energy],Calc_NetworkV_1[[Cost item]:[Cost item]],$C96,Calc_NetworkV_1[[Customer type]:[Customer type]],IF(ISNUMBER(SEARCH(\"Residential\",$C$48)),\"Residential\",\"Small business\"))","v":0},null,null,"Block 1",{"$f":"SUMIFS(Calc_NetworkV_2[Ausnet],Calc_NetworkV_2[Cost item],$K96,Calc_NetworkV_2[Customer type],IF(ISNUMBER(SEARCH(\"Residential\",$K$48)),\"Residential\",\"Small business\"))","v":0.13647160516883983},{"$f":"SUMIFS(Calc_NetworkV_2[Citipower],Calc_NetworkV_2[[Cost item]:[Cost item]],$K96,Calc_NetworkV_2[[Customer type]:[Customer type]],IF(ISNUMBER(SEARCH(\"Residential\",$K$48)),\"Residential\",\"Small business\"))","v":0},{"$f":"SUMIFS(Calc_NetworkV_2[Jemena],Calc_NetworkV_2[[Cost item]:[Cost item]],$K96,Calc_NetworkV_2[[Customer type]:[Customer type]],IF(ISNUMBER(SEARCH(\"Residential\",$K$48)),\"Residential\",\"Small business\"))","v":0},{"$f":"SUMIFS(Calc_NetworkV_2[Powercor],Calc_NetworkV_2[[Cost item]:[Cost item]],$K96,Calc_NetworkV_2[[Customer type]:[Customer type]],IF(ISNUMBER(SEARCH(\"Residential\",$K$48)),\"Residential\",\"Small business\"))","v":0},{"$f":"SUMIFS(Calc_NetworkV_2[United Energy],Calc_NetworkV_2[[Cost item]:[Cost item]],$K96,Calc_NetworkV_2[[Customer type]:[Customer type]],IF(ISNUMBER(SEARCH(\"Residential\",$K$48)),\"Residential\",\"Small business\"))","v":0}]
[null,null,"Balance",{"$f":"SUMIFS(Calc_NetworkV_1[Ausnet],Calc_NetworkV_1[[Cost item]:[Cost item]],$C97,Calc_NetworkV_1[[Customer type]:[Customer type]],IF(ISNUMBER(SEARCH(\"Residential\",$C$48)),\"Residential\",\"Small business\"))","v":0.14232890155322539},{"$f":"SUMIFS(Calc_NetworkV_1[Citipower],Calc_NetworkV_1[[Cost item]:[Cost item]],$C97,Calc_NetworkV_1[[Customer type]:[Customer type]],IF(ISNUMBER(SEARCH(\"Residential\",$C$48)),\"Residential\",\"Small business\"))","v":0},{"$f":"SUMIFS(Calc_NetworkV_1[Jemena],Calc_NetworkV_1[[Cost item]:[Cost item]],$C97,Calc_NetworkV_1[[Customer type]:[Customer type]],IF(ISNUMBER(SEARCH(\"Residential\",$C$48)),\"Residential\",\"Small business\"))","v":0},{"$f":"SUMIFS(Calc_NetworkV_1[Powercor],Calc_NetworkV_1[[Cost item]:[Cost item]],$C97,Calc_NetworkV_1[[Customer type]:[Customer type]],IF(ISNUMBER(SEARCH(\"Residential\",$C$48)),\"Residential\",\"Small business\"))","v":0},{"$f":"SUMIFS(Calc_NetworkV_1[United Energy],Calc_NetworkV_1[[Cost item]:[Cost item]],$C97,Calc_NetworkV_1[[Customer type]:[Customer type]],IF(ISNUMBER(SEARCH(\"Residential\",$C$48)),\"Residential\",\"Small business\"))","v":0},null,null,"Balance",{"$f":"SUMIFS(Calc_NetworkV_2[Ausnet],Calc_NetworkV_2[[Cost item]:[Cost item]],$K97,Calc_NetworkV_2[[Customer type]:[Customer type]],IF(ISNUMBER(SEARCH(\"Residential\",$K$48)),\"Residential\",\"Small business\"))","v":0.14341531316444667},{"$f":"SUMIFS(Calc_NetworkV_2[Citipower],Calc_NetworkV_2[[Cost item]:[Cost item]],$K97,Calc_NetworkV_2[[Customer type]:[Customer type]],IF(ISNUMBER(SEARCH(\"Residential\",$K$48)),\"Residential\",\"Small business\"))","v":0},{"$f":"SUMIFS(Calc_NetworkV_2[Jemena],Calc_NetworkV_2[[Cost item]:[Cost item]],$K97,Calc_NetworkV_2[[Customer type]:[Customer type]],IF(ISNUMBER(SEARCH(\"Residential\",$K$48)),\"Residential\",\"Small business\"))","v":0},{"$f":"SUMIFS(Calc_NetworkV_2[Powercor],Calc_NetworkV_2[[Cost item]:[Cost item]],$K97,Calc_NetworkV_2[[Customer type]:[Customer type]],IF(ISNUMBER(SEARCH(\"Residential\",$K$48)),\"Residential\",\"Small business\"))","v":0},{"$f":"SUMIFS(Calc_NetworkV_2[United Energy],Calc_NetworkV_2[[Cost item]:[Cost item]],$K97,Calc_NetworkV_2[[Customer type]:[Customer type]],IF(ISNUMBER(SEARCH(\"Residential\",$K$48)),\"Residential\",\"Small business\"))","v":0}]
[null,null,"Single rate",{"$f":"SUMIFS(Calc_NetworkV_1[Ausnet],Calc_NetworkV_1[[Cost item]:[Cost item]],$C98,Calc_NetworkV_1[[Customer type]:[Customer type]],IF(ISNUMBER(SEARCH(\"Residential\",$C$48)),\"Residential\",\"Small business\"))","v":0},{"$f":"SUMIFS(Calc_NetworkV_1[Citipower],Calc_NetworkV_1[[Cost item]:[Cost item]],$C98,Calc_NetworkV_1[[Customer type]:[Customer type]],IF(ISNUMBER(SEARCH(\"Residential\",$C$48)),\"Residential\",\"Small business\"))","v":8.6599999999999996E-2},{"$f":"SUMIFS(Calc_NetworkV_1[Jemena],Calc_NetworkV_1[[Cost item]:[Cost item]],$C98,Calc_NetworkV_1[[Customer type]:[Customer type]],IF(ISNUMBER(SEARCH(\"Residential\",$C$48)),\"Residential\",\"Small business\"))","v":9.8919999999999994E-2},{"$f":"SUMIFS(Calc_NetworkV_1[Powercor],Calc_NetworkV_1[[Cost item]:[Cost item]],$C98,Calc_NetworkV_1[[Customer type]:[Customer type]],IF(ISNUMBER(SEARCH(\"Residential\",$C$48)),\"Residential\",\"Small business\"))","v":0.10390000000000001},{"$f":"SUMIFS(Calc_NetworkV_1[United Energy],Calc_NetworkV_1[[Cost item]:[Cost item]],$C98,Calc_NetworkV_1[[Customer type]:[Customer type]],IF(ISNUMBER(SEARCH(\"Residential\",$C$48)),\"Residential\",\"Small business\"))","v":9.4499999999999987E-2},null,null,"Single rate",{"$f":"SUMIFS(Calc_NetworkV_2[Ausnet],Calc_NetworkV_2[[Cost item]:[Cost item]],$K98,Calc_NetworkV_2[[Customer type]:[Customer type]],IF(ISNUMBER(SEARCH(\"Residential\",$K$48)),\"Residential\",\"Small business\"))","v":0},{"$f":"SUMIFS(Calc_NetworkV_2[Citipower],Calc_NetworkV_2[[Cost item]:[Cost item]],$K98,Calc_NetworkV_2[[Customer type]:[Customer type]],IF(ISNUMBER(SEARCH(\"Residential\",$K$48)),\"Residential\",\"Small business\"))","v":8.1000000000000003E-2},{"$f":"SUMIFS(Calc_NetworkV_2[Jemena],Calc_NetworkV_2[[Cost item]:[Cost item]],$K98,Calc_NetworkV_2[[Customer type]:[Customer type]],IF(ISNUMBER(SEARCH(\"Residential\",$K$48)),\"Residential\",\"Small business\"))","v":0.10345},{"$f":"SUMIFS(Calc_NetworkV_2[Powercor],Calc_NetworkV_2[[Cost item]:[Cost item]],$K98,Calc_NetworkV_2[[Customer type]:[Customer type]],IF(ISNUMBER(SEARCH(\"Residential\",$K$48)),\"Residential\",\"Small business\"))","v":9.6699999999999994E-2},{"$f":"SUMIFS(Calc_NetworkV_2[United Energy],Calc_NetworkV_2[[Cost item]:[Cost item]],$K98,Calc_NetworkV_2[[Customer type]:[Customer type]],IF(ISNUMBER(SEARCH(\"Residential\",$K$48)),\"Residential\",\"Small business\"))","v":9.2499999999999999E-2}]
[]
[null,null,"Network true up rate",null,null,null,null,null,null,null,"Network true up rate"]
[null,null,"Anytime",{"$f":"IF(ISNUMBER(SEARCH(\"Residential\",$C$48)),\nINDEX(OP_RatesTU_RES_1[Ausnet],MATCH(1,(OP_RatesTU_RES_1[Cost element]=\"Network\")*(OP_RatesTU_RES_1[Rate name]=CH_CostStack_RES!$C101),0),1),\nINDEX(OP_RatesTU_SME_1[Ausnet],MATCH(1,(OP_RatesTU_SME_1[Cost element]=\"Network\")*(OP_RatesTU_SME_1[Rate name]=CH_CostStack_RES!$C101),0),1))","v":"-"},{"$f":"IF(ISNUMBER(SEARCH(\"Residential\",$C$48)),\nINDEX(OP_RatesTU_RES_1[Citipower],MATCH(1,(OP_RatesTU_RES_1[Cost element]=\"Network\")*(OP_RatesTU_RES_1[Rate name]=CH_CostStack_RES!$C101),0),1),\nINDEX(OP_RatesTU_SME_1[Citipower],MATCH(1,(OP_RatesTU_SME_1[Cost element]=\"Network\")*(OP_RatesTU_SME_1[Rate name]=CH_CostStack_RES!$C101),0),1))","v":"-"},{"$f":"IF(ISNUMBER(SEARCH(\"Residential\",$C$48)),\nINDEX(OP_RatesTU_RES_1[Jemena],MATCH(1,(OP_RatesTU_RES_1[Cost element]=\"Network\")*(OP_RatesTU_RES_1[Rate name]=CH_CostStack_RES!$C101),0),1),\nINDEX(OP_RatesTU_SME_1[Jemena],MATCH(1,(OP_RatesTU_SME_1[Cost element]=\"Network\")*(OP_RatesTU_SME_1[Rate name]=CH_CostStack_RES!$C101),0),1))","v":"-"},{"$f":"IF(ISNUMBER(SEARCH(\"Residential\",$C$48)),\nINDEX(OP_RatesTU_RES_1[Powercor],MATCH(1,(OP_RatesTU_RES_1[Cost element]=\"Network\")*(OP_RatesTU_RES_1[Rate name]=CH_CostStack_RES!$C101),0),1),\nINDEX(OP_RatesTU_SME_1[Powercor],MATCH(1,(OP_RatesTU_SME_1[Cost element]=\"Network\")*(OP_RatesTU_SME_1[Rate name]=CH_CostStack_RES!$C101),0),1))","v":"-"},{"$f":"IF(ISNUMBER(SEARCH(\"Residential\",$C$48)),\nINDEX(OP_RatesTU_RES_1[United Energy],MATCH(1,(OP_RatesTU_RES_1[Cost element]=\"Network\")*(OP_RatesTU_RES_1[Rate name]=CH_CostStack_RES!$C101),0),1),\nINDEX(OP_RatesTU_SME_1[United Energy],MATCH(1,(OP_RatesTU_SME_1[Cost element]=\"Network\")*(OP_RatesTU_SME_1[Rate name]=CH_CostStack_RES!$C101),0),1))","v":"-"},null,null,"Anytime",{"$f":"IF(ISNUMBER(SEARCH(\"Residential\",$K$48)),\nINDEX(OP_RatesTU_RES_2[Ausnet],MATCH(1,(OP_RatesTU_RES_2[Cost element]=\"Network\")*(OP_RatesTU_RES_2[Rate name]=CH_CostStack_RES!$K101),0),1),\nINDEX(OP_RatesTU_SME_2[Ausnet],MATCH(1,(OP_RatesTU_SME_2[Cost element]=\"Network\")*(OP_RatesTU_SME_2[Rate name]=CH_CostStack_RES!$K101),0),1))","v":"-"},{"$f":"IF(ISNUMBER(SEARCH(\"Residential\",$K$48)),\nINDEX(OP_RatesTU_RES_2[Citipower],MATCH(1,(OP_RatesTU_RES_2[Cost element]=\"Network\")*(OP_RatesTU_RES_2[Rate name]=CH_CostStack_RES!$K101),0),1),\nINDEX(OP_RatesTU_SME_2[Citipower],MATCH(1,(OP_RatesTU_SME_2[Cost element]=\"Network\")*(OP_RatesTU_SME_2[Rate name]=CH_CostStack_RES!$K101),0),1))","v":"-"},{"$f":"IF(ISNUMBER(SEARCH(\"Residential\",$K$48)),\nINDEX(OP_RatesTU_RES_2[Jemena],MATCH(1,(OP_RatesTU_RES_2[Cost element]=\"Network\")*(OP_RatesTU_RES_2[Rate name]=CH_CostStack_RES!$K101),0),1),\nINDEX(OP_RatesTU_SME_2[Jemena],MATCH(1,(OP_RatesTU_SME_2[Cost element]=\"Network\")*(OP_RatesTU_SME_2[Rate name]=CH_CostStack_RES!$K101),0),1))","v":"-"},{"$f":"IF(ISNUMBER(SEARCH(\"Residential\",$K$48)),\nINDEX(OP_RatesTU_RES_2[Powercor],MATCH(1,(OP_RatesTU_RES_2[Cost element]=\"Network\")*(OP_RatesTU_RES_2[Rate name]=CH_CostStack_RES!$K101),0),1),\nINDEX(OP_RatesTU_SME_2[Powercor],MATCH(1,(OP_RatesTU_SME_2[Cost element]=\"Network\")*(OP_RatesTU_SME_2[Rate name]=CH_CostStack_RES!$K101),0),1))","v":"-"},{"$f":"IF(ISNUMBER(SEARCH(\"Residential\",$K$48)),\nINDEX(OP_RatesTU_RES_2[United Energy],MATCH(1,(OP_RatesTU_RES_2[Cost element]=\"Network\")*(OP_RatesTU_RES_2[Rate name]=CH_CostStack_RES!$K101),0),1),\nINDEX(OP_RatesTU_SME_2[United Energy],MATCH(1,(OP_RatesTU_SME_2[Cost element]=\"Network\")*(OP_RatesTU_SME_2[Rate name]=CH_CostStack_RES!$K101),0),1))","v":"-"}]
[]
[null,null,"Environmental  true up rate",null,null,null,null,null,null,null,"Environmental  true up rate"]
[null,null,"Block 1",{"$f":"IF(ISNUMBER(SEARCH(\"Residential\",$C$48)),\nINDEX(OP_RatesTU_RES_1[Ausnet],MATCH(1,(OP_RatesTU_RES_1[Cost element]=\"Environmental\")*(OP_RatesTU_RES_1[Rate name]=CH_CostStack_RES!$C104),0),1),\nINDEX(OP_RatesTU_SME_1[Ausnet],MATCH(1,(OP_RatesTU_SME_1[Cost element]=\"Environmental\")*(OP_RatesTU_SME_1[Rate name]=CH_CostStack_RES!$C104),0),1))","v":-7.3951089067853339E-4},{"$f":"IF(ISNUMBER(SEARCH(\"Residential\",$C$48)),\nINDEX(OP_RatesTU_RES_1[Citipower],MATCH(1,(OP_RatesTU_RES_1[Cost element]=\"Environmental\")*(OP_RatesTU_RES_1[Rate name]=CH_CostStack_RES!$C104),0),1),\nINDEX(OP_RatesTU_SME_1[Citipower],MATCH(1,(OP_RatesTU_SME_1[Cost element]=\"Environmental\")*(OP_RatesTU_SME_1[Rate name]=CH_CostStack_RES!$C104),0),1))","v":0},{"$f":"IF(ISNUMBER(SEARCH(\"Residential\",$C$48)),\nINDEX(OP_RatesTU_RES_1[Jemena],MATCH(1,(OP_RatesTU_RES_1[Cost element]=\"Environmental\")*(OP_RatesTU_RES_1[Rate name]=CH_CostStack_RES!$C104),0),1),\nINDEX(OP_RatesTU_SME_1[Jemena],MATCH(1,(OP_RatesTU_SME_1[Cost element]=\"Environmental\")*(OP_RatesTU_SME_1[Rate name]=CH_CostStack_RES!$C104),0),1))","v":0},{"$f":"IF(ISNUMBER(SEARCH(\"Residential\",$C$48)),\nINDEX(OP_RatesTU_RES_1[Powercor],MATCH(1,(OP_RatesTU_RES_1[Cost element]=\"Environmental\")*(OP_RatesTU_RES_1[Rate name]=CH_CostStack_RES!$C104),0),1),\nINDEX(OP_RatesTU_SME_1[Powercor],MATCH(1,(OP_RatesTU_SME_1[Cost element]=\"Environmental\")*(OP_RatesTU_SME_1[Rate name]=CH_CostStack_RES!$C104),0),1))","v":0},{"$f":"IF(ISNUMBER(SEARCH(\"Residential\",$C$48)),\nINDEX(OP_RatesTU_RES_1[United Energy],MATCH(1,(OP_RatesTU_RES_1[Cost element]=\"Environmental\")*(OP_RatesTU_RES_1[Rate name]=CH_CostStack_RES!$C104),0),1),\nINDEX(OP_RatesTU_SME_1[United Energy],MATCH(1,(OP_RatesTU_SME_1[Cost element]=\"Environmental\")*(OP_RatesTU_SME_1[Rate name]=CH_CostStack_RES!$C104),0),1))","v":0},null,null,"Block 1",{"$f":"IF(ISNUMBER(SEARCH(\"Residential\",$K$48)),\nINDEX(OP_RatesTU_RES_2[Ausnet],MATCH(1,(OP_RatesTU_RES_2[Cost element]=\"Environmental\")*(OP_RatesTU_RES_2[Rate name]=CH_CostStack_RES!$C104),0),1),\nINDEX(OP_RatesTU_SME_2[Ausnet],MATCH(1,(OP_RatesTU_SME_2[Cost element]=\"Environmental\")*(OP_RatesTU_SME_2[Rate name]=CH_CostStack_RES!$C104),0),1))","v":6.604688478961399E-4},{"$f":"IF(ISNUMBER(SEARCH(\"Residential\",$K$48)),\nINDEX(OP_RatesTU_RES_2[Citipower],MATCH(1,(OP_RatesTU_RES_2[Cost element]=\"Environmental\")*(OP_RatesTU_RES_2[Rate name]=CH_CostStack_RES!$C104),0),1),\nINDEX(OP_RatesTU_SME_2[Citipower],MATCH(1,(OP_RatesTU_SME_2[Cost element]=\"Environmental\")*(OP_RatesTU_SME_2[Rate name]=CH_CostStack_RES!$C104),0),1))","v":0},{"$f":"IF(ISNUMBER(SEARCH(\"Residential\",$K$48)),\nINDEX(OP_RatesTU_RES_2[Jemena],MATCH(1,(OP_RatesTU_RES_2[Cost element]=\"Environmental\")*(OP_RatesTU_RES_2[Rate name]=CH_CostStack_RES!$C104),0),1),\nINDEX(OP_RatesTU_SME_2[Jemena],MATCH(1,(OP_RatesTU_SME_2[Cost element]=\"Environmental\")*(OP_RatesTU_SME_2[Rate name]=CH_CostStack_RES!$C104),0),1))","v":0},{"$f":"IF(ISNUMBER(SEARCH(\"Residential\",$K$48)),\nINDEX(OP_RatesTU_RES_2[Powercor],MATCH(1,(OP_RatesTU_RES_2[Cost element]=\"Environmental\")*(OP_RatesTU_RES_2[Rate name]=CH_CostStack_RES!$C104),0),1),\nINDEX(OP_RatesTU_SME_2[Powercor],MATCH(1,(OP_RatesTU_SME_2[Cost element]=\"Environmental\")*(OP_RatesTU_SME_2[Rate name]=CH_CostStack_RES!$C104),0),1))","v":0},{"$f":"IF(ISNUMBER(SEARCH(\"Residential\",$K$48)),\nINDEX(OP_RatesTU_RES_2[United Energy],MATCH(1,(OP_RatesTU_RES_2[Cost element]=\"Environmental\")*(OP_RatesTU_RES_2[Rate name]=CH_CostStack_RES!$C104),0),1),\nINDEX(OP_RatesTU_SME_2[United Energy],MATCH(1,(OP_RatesTU_SME_2[Cost element]=\"Environmental\")*(OP_RatesTU_SME_2[Rate name]=CH_CostStack_RES!$C104),0),1))","v":0}]
[null,null,"Balance",{"$f":"IF(ISNUMBER(SEARCH(\"Residential\",$C$48)),\nINDEX(OP_RatesTU_RES_1[Ausnet],MATCH(1,(OP_RatesTU_RES_1[Cost element]=\"Environmental\")*(OP_RatesTU_RES_1[Rate name]=CH_CostStack_RES!$C105),0),1),\nINDEX(OP_RatesTU_SME_1[Ausnet],MATCH(1,(OP_RatesTU_SME_1[Cost element]=\"Environmental\")*(OP_RatesTU_SME_1[Rate name]=CH_CostStack_RES!$C105),0),1))","v":-7.3951089067853339E-4},{"$f":"IF(ISNUMBER(SEARCH(\"Residential\",$C$48)),\nINDEX(OP_RatesTU_RES_1[Citipower],MATCH(1,(OP_RatesTU_RES_1[Cost element]=\"Environmental\")*(OP_RatesTU_RES_1[Rate name]=CH_CostStack_RES!$C105),0),1),\nINDEX(OP_RatesTU_SME_1[Citipower],MATCH(1,(OP_RatesTU_SME_1[Cost element]=\"Environmental\")*(OP_RatesTU_SME_1[Rate name]=CH_CostStack_RES!$C105),0),1))","v":0},{"$f":"IF(ISNUMBER(SEARCH(\"Residential\",$C$48)),\nINDEX(OP_RatesTU_RES_1[Jemena],MATCH(1,(OP_RatesTU_RES_1[Cost element]=\"Environmental\")*(OP_RatesTU_RES_1[Rate name]=CH_CostStack_RES!$C105),0),1),\nINDEX(OP_RatesTU_SME_1[Jemena],MATCH(1,(OP_RatesTU_SME_1[Cost element]=\"Environmental\")*(OP_RatesTU_SME_1[Rate name]=CH_CostStack_RES!$C105),0),1))","v":0},{"$f":"IF(ISNUMBER(SEARCH(\"Residential\",$C$48)),\nINDEX(OP_RatesTU_RES_1[Powercor],MATCH(1,(OP_RatesTU_RES_1[Cost element]=\"Environmental\")*(OP_RatesTU_RES_1[Rate name]=CH_CostStack_RES!$C105),0),1),\nINDEX(OP_RatesTU_SME_1[Powercor],MATCH(1,(OP_RatesTU_SME_1[Cost element]=\"Environmental\")*(OP_RatesTU_SME_1[Rate name]=CH_CostStack_RES!$C105),0),1))","v":0},{"$f":"IF(ISNUMBER(SEARCH(\"Residential\",$C$48)),\nINDEX(OP_RatesTU_RES_1[United Energy],MATCH(1,(OP_RatesTU_RES_1[Cost element]=\"Environmental\")*(OP_RatesTU_RES_1[Rate name]=CH_CostStack_RES!$C105),0),1),\nINDEX(OP_RatesTU_SME_1[United Energy],MATCH(1,(OP_RatesTU_SME_1[Cost element]=\"Environmental\")*(OP_RatesTU_SME_1[Rate name]=CH_CostStack_RES!$C105),0),1))","v":0},null,null,"Balance",{"$f":"IF(ISNUMBER(SEARCH(\"Residential\",$K$48)),\nINDEX(OP_RatesTU_RES_2[Ausnet],MATCH(1,(OP_RatesTU_RES_2[Cost element]=\"Environmental\")*(OP_RatesTU_RES_2[Rate name]=CH_CostStack_RES!$C105),0),1),\nINDEX(OP_RatesTU_SME_2[Ausnet],MATCH(1,(OP_RatesTU_SME_2[Cost element]=\"Environmental\")*(OP_RatesTU_SME_2[Rate name]=CH_CostStack_RES!$C105),0),1))","v":6.604688478961399E-4},{"$f":"IF(ISNUMBER(SEARCH(\"Residential\",$K$48)),\nINDEX(OP_RatesTU_RES_2[Citipower],MATCH(1,(OP_RatesTU_RES_2[Cost element]=\"Environmental\")*(OP_RatesTU_RES_2[Rate name]=CH_CostStack_RES!$C105),0),1),\nINDEX(OP_RatesTU_SME_2[Citipower],MATCH(1,(OP_RatesTU_SME_2[Cost element]=\"Environmental\")*(OP_RatesTU_SME_2[Rate name]=CH_CostStack_RES!$C105),0),1))","v":0},{"$f":"IF(ISNUMBER(SEARCH(\"Residential\",$K$48)),\nINDEX(OP_RatesTU_RES_2[Jemena],MATCH(1,(OP_RatesTU_RES_2[Cost element]=\"Environmental\")*(OP_RatesTU_RES_2[Rate name]=CH_CostStack_RES!$C105),0),1),\nINDEX(OP_RatesTU_SME_2[Jemena],MATCH(1,(OP_RatesTU_SME_2[Cost element]=\"Environmental\")*(OP_RatesTU_SME_2[Rate name]=CH_CostStack_RES!$C105),0),1))","v":0},{"$f":"IF(ISNUMBER(SEARCH(\"Residential\",$K$48)),\nINDEX(OP_RatesTU_RES_2[Powercor],MATCH(1,(OP_RatesTU_RES_2[Cost element]=\"Environmental\")*(OP_RatesTU_RES_2[Rate name]=CH_CostStack_RES!$C105),0),1),\nINDEX(OP_RatesTU_SME_2[Powercor],MATCH(1,(OP_RatesTU_SME_2[Cost element]=\"Environmental\")*(OP_RatesTU_SME_2[Rate name]=CH_CostStack_RES!$C105),0),1))","v":0},{"$f":"IF(ISNUMBER(SEARCH(\"Residential\",$K$48)),\nINDEX(OP_RatesTU_RES_2[United Energy],MATCH(1,(OP_RatesTU_RES_2[Cost element]=\"Environmental\")*(OP_RatesTU_RES_2[Rate name]=CH_CostStack_RES!$C105),0),1),\nINDEX(OP_RatesTU_SME_2[United Energy],MATCH(1,(OP_RatesTU_SME_2[Cost element]=\"Environmental\")*(OP_RatesTU_SME_2[Rate name]=CH_CostStack_RES!$C105),0),1))","v":0}]
[null,null,"Single rate",{"$f":"IF(ISNUMBER(SEARCH(\"Residential\",$C$48)),\nINDEX(OP_RatesTU_RES_1[Ausnet],MATCH(1,(OP_RatesTU_RES_1[Cost element]=\"Environmental\")*(OP_RatesTU_RES_1[Rate name]=CH_CostStack_RES!$C106),0),1),\nINDEX(OP_RatesTU_SME_1[Ausnet],MATCH(1,(OP_RatesTU_SME_1[Cost element]=\"Environmental\")*(OP_RatesTU_SME_1[Rate name]=CH_CostStack_RES!$C106),0),1))","v":0},{"$f":"IF(ISNUMBER(SEARCH(\"Residential\",$C$48)),\nINDEX(OP_RatesTU_RES_1[Citipower],MATCH(1,(OP_RatesTU_RES_1[Cost element]=\"Environmental\")*(OP_RatesTU_RES_1[Rate name]=CH_CostStack_RES!$C106),0),1),\nINDEX(OP_RatesTU_SME_1[Citipower],MATCH(1,(OP_RatesTU_SME_1[Cost element]=\"Environmental\")*(OP_RatesTU_SME_1[Rate name]=CH_CostStack_RES!$C106),0),1))","v":-7.1464584159526903E-4},{"$f":"IF(ISNUMBER(SEARCH(\"Residential\",$C$48)),\nINDEX(OP_RatesTU_RES_1[Jemena],MATCH(1,(OP_RatesTU_RES_1[Cost element]=\"Environmental\")*(OP_RatesTU_RES_1[Rate name]=CH_CostStack_RES!$C106),0),1),\nINDEX(OP_RatesTU_SME_1[Jemena],MATCH(1,(OP_RatesTU_SME_1[Cost element]=\"Environmental\")*(OP_RatesTU_SME_1[Rate name]=CH_CostStack_RES!$C106),0),1))","v":-7.1777771867140392E-4},{"$f":"IF(ISNUMBER(SEARCH(\"Residential\",$C$48)),\nINDEX(OP_RatesTU_RES_1[Powercor],MATCH(1,(OP_RatesTU_RES_1[Cost element]=\"Environmental\")*(OP_RatesTU_RES_1[Rate name]=CH_CostStack_RES!$C106),0),1),\nINDEX(OP_RatesTU_SME_1[Powercor],MATCH(1,(OP_RatesTU_SME_1[Cost element]=\"Environmental\")*(OP_RatesTU_SME_1[Rate name]=CH_CostStack_RES!$C106),0),1))","v":-7.2956666243540272E-4},{"$f":"IF(ISNUMBER(SEARCH(\"Residential\",$C$48)),\nINDEX(OP_RatesTU_RES_1[United Energy],MATCH(1,(OP_RatesTU_RES_1[Cost element]=\"Environmental\")*(OP_RatesTU_RES_1[Rate name]=CH_CostStack_RES!$C106),0),1),\nINDEX(OP_RatesTU_SME_1[United Energy],MATCH(1,(OP_RatesTU_SME_1[Cost element]=\"Environmental\")*(OP_RatesTU_SME_1[Rate name]=CH_CostStack_RES!$C106),0),1))","v":-7.1550941312983484E-4},null,null,"Single rate",{"$f":"IF(ISNUMBER(SEARCH(\"Residential\",$K$48)),\nINDEX(OP_RatesTU_RES_2[Ausnet],MATCH(1,(OP_RatesTU_RES_2[Cost element]=\"Environmental\")*(OP_RatesTU_RES_2[Rate name]=CH_CostStack_RES!$C106),0),1),\nINDEX(OP_RatesTU_SME_2[Ausnet],MATCH(1,(OP_RatesTU_SME_2[Cost element]=\"Environmental\")*(OP_RatesTU_SME_2[Rate name]=CH_CostStack_RES!$C106),0),1))","v":0},{"$f":"IF(ISNUMBER(SEARCH(\"Residential\",$K$48)),\nINDEX(OP_RatesTU_RES_2[Citipower],MATCH(1,(OP_RatesTU_RES_2[Cost element]=\"Environmental\")*(OP_RatesTU_RES_2[Rate name]=CH_CostStack_RES!$C106),0),1),\nINDEX(OP_RatesTU_SME_2[Citipower],MATCH(1,(OP_RatesTU_SME_2[Cost element]=\"Environmental\")*(OP_RatesTU_SME_2[Rate name]=CH_CostStack_RES!$C106),0),1))","v":6.3586744515789766E-4},{"$f":"IF(ISNUMBER(SEARCH(\"Residential\",$K$48)),\nINDEX(OP_RatesTU_RES_2[Jemena],MATCH(1,(OP_RatesTU_RES_2[Cost element]=\"Environmental\")*(OP_RatesTU_RES_2[Rate name]=CH_CostStack_RES!$C106),0),1),\nINDEX(OP_RatesTU_SME_2[Jemena],MATCH(1,(OP_RatesTU_SME_2[Cost element]=\"Environmental\")*(OP_RatesTU_SME_2[Rate name]=CH_CostStack_RES!$C106),0),1))","v":6.360885634276712E-4},{"$f":"IF(ISNUMBER(SEARCH(\"Residential\",$K$48)),\nINDEX(OP_RatesTU_RES_2[Powercor],MATCH(1,(OP_RatesTU_RES_2[Cost element]=\"Environmental\")*(OP_RatesTU_RES_2[Rate name]=CH_CostStack_RES!$C106),0),1),\nINDEX(OP_RatesTU_SME_2[Powercor],MATCH(1,(OP_RatesTU_SME_2[Cost element]=\"Environmental\")*(OP_RatesTU_SME_2[Rate name]=CH_CostStack_RES!$C106),0),1))","v":6.5195693584001928E-4},{"$f":"IF(ISNUMBER(SEARCH(\"Residential\",$K$48)),\nINDEX(OP_RatesTU_RES_2[United Energy],MATCH(1,(OP_RatesTU_RES_2[Cost element]=\"Environmental\")*(OP_RatesTU_RES_2[Rate name]=CH_CostStack_RES!$C106),0),1),\nINDEX(OP_RatesTU_SME_2[United Energy],MATCH(1,(OP_RatesTU_SME_2[Cost element]=\"Environmental\")*(OP_RatesTU_SME_2[Rate name]=CH_CostStack_RES!$C106),0),1))","v":6.3705837898588545E-4}]

{"sheet":"CH_CostStack_SME","index":7,"n_rows":103,"n_cols":33,"rows_kept":103,"cut":false,"hidden":false,"merged":[[1,0,2,0]]}
["Worksheet description:","<< Back to Contents",null,null,null,"Checks:"]
["[Please provide a description of what this sheet does and any specific details or other notes the user needs to know]",null,{"$f":"Disclaimer!$B$1","v":"VDO calculation model"},null,null,{"$f":"Calc_Rates!$D$5","v":"VDO 2025-26 - Final"},{"$f":"Calc_Rates!$D$279","v":"VDO 2024-25 - Final"}]
[null,{"$f":"_xlfn.SHEET()","v":8},"Cost stacks - estimated annual bill",null,null,{"$f":"SUM(D68:H68,M35)","v":0},{"$f":"SUM(L68:P68,M35)","v":0}]
[]
["Section/Item notes (where necessary)",{"$f":"MAX(B$3:B4)+0.01","v":8.01},{"$f":"\"VDO cost stack chart - Flat VDO - \"&IF(ISNUMBER(SEARCH(\"Residential\",$C$48)),\"Residential\",\"Small business\")","v":"VDO cost stack chart - Flat VDO - Small business"}]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null," "]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,"Zone","Average"]
[null,null,"Customer","Small business"]
[]
[null,null,"X axis labels","Wholesale","Network","Retail","Environmental","Other","Retail margin","GST","Total"]
[null,null,{"$f":"$L$45","v":"VDO 2024-25 - Final"},{"$f":"INDEX(CostStackCalcs_SME_2[[Ausnet]:[Average]],MATCH(D$34,CostStackCalcs_SME_2[Labels],0),MATCH($D$31,CostStackCalcs_SME_2[[#Headers],[Ausnet]:[Average]],0))","v":1974.5262391567001},{"$f":"INDEX(CostStackCalcs_SME_2[[Ausnet]:[Average]],MATCH(E$34,CostStackCalcs_SME_2[[Labels]:[Labels]],0),MATCH($D$31,CostStackCalcs_SME_2[[#Headers],[Ausnet]:[Average]],0))","v":2784.7323026191434},{"$f":"INDEX(CostStackCalcs_SME_2[[Ausnet]:[Average]],MATCH(F$34,CostStackCalcs_SME_2[[Labels]:[Labels]],0),MATCH($D$31,CostStackCalcs_SME_2[[#Headers],[Ausnet]:[Average]],0))","v":185.86772433721131},{"$f":"INDEX(CostStackCalcs_SME_2[[Ausnet]:[Average]],MATCH(\"Environmental schemes\",CostStackCalcs_SME_2[[Labels]:[Labels]],0),MATCH($D$31,CostStackCalcs_SME_2[[#Headers],[Ausnet]:[Average]],0))+\nINDEX(CostStackCalcs_SME_2[[Ausnet]:[Average]],MATCH(\"FiT\",CostStackCalcs_SME_2[[Labels]:[Labels]],0),MATCH($D$31,CostStackCalcs_SME_2[[#Headers],[Ausnet]:[Average]],0))+\nIF(INDEX(CostStackCalcs_SME_2[[Ausnet]:[Average]],MATCH(\"Environmental true up\",CostStackCalcs_SME_2[[Labels]:[Labels]],0),MATCH($D$31,CostStackCalcs_SME_2[[#Headers],[Ausnet]:[Average]],0))=\"-\",0,\nINDEX(CostStackCalcs_SME_2[[Ausnet]:[Average]],MATCH(\"Environmental true up\",CostStackCalcs_SME_2[[Labels]:[Labels]],0),MATCH($D$31,CostStackCalcs_SME_2[[#Headers],[Ausnet]:[Average]],0)))","v":676.08379059124923},{"$f":"INDEX(CostStackCalcs_SME_2[[Ausnet]:[Average]],MATCH(H$34,CostStackCalcs_SME_2[[Labels]:[Labels]],0),MATCH($D$31,CostStackCalcs_SME_2[[#Headers],[Ausnet]:[Average]],0))","v":35.398620301314772},{"$f":"INDEX(CostStackCalcs_SME_2[[Ausnet]:[Average]],MATCH(I$34,CostStackCalcs_SME_2[[Labels]:[Labels]],0),MATCH($D$31,CostStackCalcs_SME_2[[#Headers],[Ausnet]:[Average]],0))","v":316.04848331394174},{"$f":"INDEX(CostStackCalcs_SME_2[[Ausnet]:[Average]],MATCH(J$34,CostStackCalcs_SME_2[[Labels]:[Labels]],0),MATCH($D$31,CostStackCalcs_SME_2[[#Headers],[Ausnet]:[Average]],0))","v":595.97713996343305},{"$f":"INDEX(CostStackCalcs_SME_2[[Ausnet]:[Average]],MATCH(K$34,CostStackCalcs_SME_2[[Labels]:[Labels]],0),MATCH($D$31,CostStackCalcs_SME_2[[#Headers],[Ausnet]:[Average]],0))","v":6569},null,{"$f":"IF(OR(ROUNDUP(SUM(D35:J35),0)-K35<1,ROUNDUP(SUM(D35:J35),0)-K35>-1),0,1)","v":0}]
[null,null,{"$f":"$D$45","v":"VDO 2025-26 - Final"},{"$f":"INDEX(CostStackCalcs_SME_1[[Ausnet]:[Average]],MATCH(D$34,CostStackCalcs_SME_1[[Labels]:[Labels]],0),MATCH($D$31,CostStackCalcs_SME_1[[#Headers],[Ausnet]:[Average]],0))","v":2167.8643123541574},{"$f":"INDEX(CostStackCalcs_SME_1[[Ausnet]:[Average]],MATCH(E$34,CostStackCalcs_SME_1[[Labels]:[Labels]],0),MATCH($D$31,CostStackCalcs_SME_1[[#Headers],[Ausnet]:[Average]],0))","v":2812.0315850518173},{"$f":"INDEX(CostStackCalcs_SME_1[[Ausnet]:[Average]],MATCH(F$34,CostStackCalcs_SME_1[[Labels]:[Labels]],0),MATCH($D$31,CostStackCalcs_SME_1[[#Headers],[Ausnet]:[Average]],0))","v":194.0433928087397},{"$f":"INDEX(CostStackCalcs_SME_1[[Ausnet]:[Average]],MATCH(\"Environmental schemes\",CostStackCalcs_SME_1[[Labels]:[Labels]],0),MATCH($D$31,CostStackCalcs_SME_1[[#Headers],[Ausnet]:[Average]],0))+\nINDEX(CostStackCalcs_SME_1[[Ausnet]:[Average]],MATCH(\"FiT\",CostStackCalcs_SME_1[[Labels]:[Labels]],0),MATCH($D$31,CostStackCalcs_SME_1[[#Headers],[Ausnet]:[Average]],0))+\nIF(INDEX(CostStackCalcs_SME_1[[Ausnet]:[Average]],MATCH(\"Environmental true up\",CostStackCalcs_SME_1[[Labels]:[Labels]],0),MATCH($D$31,CostStackCalcs_SME_1[[#Headers],[Ausnet]:[Average]],0))=\"-\",0,\nINDEX(CostStackCalcs_SME_1[[Ausnet]:[Average]],MATCH(\"Environmental true up\",CostStackCalcs_SME_1[[Labels]:[Labels]],0),MATCH($D$31,CostStackCalcs_SME_1[[#Headers],[Ausnet]:[Average]],0)))","v":569.03652319441107},{"$f":"INDEX(CostStackCalcs_SME_1[[Ausnet]:[Average]],MATCH(H$34,CostStackCalcs_SME_1[[Labels]:[Labels]],0),MATCH($D$31,CostStackCalcs_SME_1[[#Headers],[Ausnet]:[Average]],0))","v":40.913934558122172},{"$f":"INDEX(CostStackCalcs_SME_1[[Ausnet]:[Average]],MATCH(I$34,CostStackCalcs_SME_1[[Labels]:[Labels]],0),MATCH($D$31,CostStackCalcs_SME_1[[#Headers],[Ausnet]:[Average]],0))","v":304.99361975785501},{"$f":"INDEX(CostStackCalcs_SME_1[[Ausnet]:[Average]],MATCH(J$34,CostStackCalcs_SME_1[[Labels]:[Labels]],0),MATCH($D$31,CostStackCalcs_SME_1[[#Headers],[Ausnet]:[Average]],0))","v":610.33514098311446},{"$f":"INDEX(CostStackCalcs_SME_1[[Ausnet]:[Average]],MATCH(K$34,CostStackCalcs_SME_1[[Labels]:[Labels]],0),MATCH($D$31,CostStackCalcs_SME_1[[#Headers],[Ausnet]:[Average]],0))","v":6699.8},null,{"$f":"IF(OR(ROUNDUP(SUM(D36:J36),0)-K36<1,ROUNDUP(SUM(D36:J36),0)-K36>-1),0,1)","v":0}]
[null,null,null,{"$f":"D36-D35","v":193.33807319745733},{"$f":"E36-E35","v":27.299282432673863},{"$f":"F36-F35","v":8.1756684715283825},-107.04726739683815,5.5153142568074003,-11.05486355608673,14.35800101968141,130.80000000000018]
[null,null,{"$f":"$L$45","v":"VDO 2024-25 - Final"},{"$f":"D35/$K35","v":0.30058246904501446},{"$f":"E35/$K35","v":0.42392027745762573},2.8294675648837163E-2,0.10292035174170333,5.3887380577431528E-3,4.811211498157128E-2,9.0725702536677277E-2,1]
[null,null,{"$f":"$D$45","v":"VDO 2025-26 - Final"},{"$f":"D36/$K36","v":0.32357149651544187},{"$f":"E36/$K36","v":0.41971873564163364},2.8962564973393189E-2,{"$f":"G36/$K36","v":8.4933359681544376E-2},6.1067396874715917E-3,4.5522794674147736E-2,9.1097516490509331E-2,1]
[null,null,"change",{"$f":"(D36-D35)/D35","v":9.7916183316981417E-2},{"$f":"(E36-E35)/E35","v":9.803198105253378E-3},4.3986488244164658E-2,{"$f":"(G36-G35)/G35","v":-0.15833432022267996},0.15580591022646584,-3.4978378760658554E-2,2.4091529786800823E-2,1.9911706500228374E-2]
[null,null,"contribution",{"$f":"D38*D40","v":2.9431888140882528E-2},4.1557744607510832E-3,1.2445834178000279E-3,-1.6295823930101712E-2,8.3959723805866954E-4,-1.6828837808017551E-3,2.1857209650907915E-3,{"$f":"SUM(D41:J41)","v":1.9878856511679633E-2},null,{"$f":"IF(ROUND(K41,2)=ROUND(K40,2),0,1)","v":0}]
[]
["Section/Item notes (where necessary)",{"$f":"MAX(B$3:B42)+0.01","v":8.02},{"$f":"\"VDO cost stack calcs - Flat VDO - \"&IF(ISNUMBER(SEARCH(\"Residential\",$C$48)),\"Residential\",\"Small business\")","v":"VDO cost stack calcs - Flat VDO - Small business"}]
[]
[null,null,"VDO decision",{"$f":"FY","v":"VDO 2025-26 - Final"},null,null,null,null,null,null,"VDO decision",{"$f":"PY","v":"VDO 2024-25 - Final"}]
[]
[null,null,"Usage profile","kWh/yr",null,null,null,null,null,null,"Usage profile","kWh/yr"]
[null,null,"Small business - medium",{"$f":"INDEX(Input_Usage[],MATCH(C48&\" - Annual\",Input_Usage[Ref],0),MATCH($D$45,Inputs!$C$158:$BA$158,0))","v":20000},null,null,null,null,null,null,{"$f":"$C$48","v":"Small business - medium"},{"$f":"D48","v":20000}]
[]
[null,null,"Block 1",{"$f":"INDEX(Input_Usage[],MATCH(C$48&\" - \"&C50,Input_Usage[Ref],0),MATCH(D$45,Inputs!$C$158:$BA$158,0))","v":4080},null,null,"Standard regulatory period",null,{"$f":"Standard_regulatory_period","v":365},null,"Block 1",{"$f":"D50","v":4080},null,null,"Standard regulatory period",null,{"$f":"Standard_regulatory_period","v":365}]
[null,null,"Balance",{"$f":"INDEX(Input_Usage[],MATCH(C$48&\" - \"&C51,Input_Usage[Ref],0),MATCH(D$45,Inputs!$C$158:$BA$158,0))","v":15920},null,null,"Current regulatory period",{"$f":"D45","v":"VDO 2025-26 - Final"},{"$f":"INDEX(Input_TU_Periods[],2,MATCH(H51,Inputs!$C$221:$BM$221,0))","v":365},null,"Balance",15920,null,null,"Current regulatory period",{"$f":"L45","v":"VDO 2024-25 - Final"},{"$f":"INDEX(Input_TU_Periods[],2,MATCH(P51,Inputs!$C$221:$BM$221,0))","v":365}]
[]
[]
[null,null,"Labels","Ausnet","Citipower","Jemena","Powercor","United Energy","Average",null,"Labels","Ausnet","Citipower","Jemena","Powercor","United Energy","Average",null,{"$f":"CostStackCalcs_SME_3[[#Headers],[Labels]]","v":"Labels"},{"$f":"CostStackCalcs_SME_3[[#Headers],[Ausnet]]","v":"Ausnet"},{"$f":"CostStackCalcs_SME_3[[#Headers],[Citipower]]","v":"Citipower"},{"$f":"CostStackCalcs_SME_3[[#Headers],[Jemena]]","v":"Jemena"},{"$f":"CostStackCalcs_SME_3[[#Headers],[Powercor]]","v":"Powercor"},{"$f":"CostStackCalcs_SME_3[[#Headers],[United Energy]]","v":"United Energy"},{"$f":"CostStackCalcs_SME_3[[#Headers],[Average]]","v":"Average"},null,{"$f":"CostStackCalcs_SME_3[[#Headers],[Labels]]","v":"Labels"},{"$f":"CostStackCalcs_SME_3[[#Headers],[Ausnet]]","v":"Ausnet"},{"$f":"CostStackCalcs_SME_3[[#Headers],[Citipower]]","v":"Citipower"},{"$f":"CostStackCalcs_SME_3[[#Headers],[Jemena]]","v":"Jemena"},{"$f":"CostStackCalcs_SME_3[[#Headers],[Powercor]]","v":"Powercor"},{"$f":"CostStackCalcs_SME_3[[#Headers],[United Energy]]","v":"United Energy"},{"$f":"CostStackCalcs_SME_3[[#Headers],[Average]]","v":"Average"}]
[null,null,"Wholesale",{"$f":"D$86*($D$48*(1+D$72))","v":2206.8732173300564},{"$f":"E$86*($D$48*(1+E$72))","v":2106.5732405211929},{"$f":"F$86*($D$48*(1+F$72))","v":2175.7069225054438},{"$f":"G$86*($D$48*(1+G$72))","v":2160.4897192726762},{"$f":"H$86*($D$48*(1+H$72))","v":2189.6784621414176},{"$f":"AVERAGE(D55:H55)","v":2167.8643123541574},null,"Wholesale",{"$f":"L$86*($L$48*(1+L$72))","v":2032.9520941785188},{"$f":"M$86*($L$48*(1+M$72))","v":1877.3834305512003},{"$f":"N$86*($L$48*(1+N$72))","v":1996.8866818680003},{"$f":"O$86*($L$48*(1+O$72))","v":1990.9178671341454},{"$f":"P$86*($L$48*(1+P$72))","v":1974.4911220516367},{"$f":"AVERAGE(L55:P55)","v":1974.5262391567001},null,{"$f":"CostStackCalcs_SME_3[[#This Row],[Labels]]","v":"Wholesale"},{"$f":"CostStackCalcs_SME_1[[#This Row],[Ausnet]]-CostStackCalcs_SME_2[[#This Row],[Ausnet]]","v":173.92112315153759},{"$f":"CostStackCalcs_SME_1[[#This Row],[Citipower]]-CostStackCalcs_SME_2[[#This Row],[Citipower]]","v":229.18980996999267},{"$f":"CostStackCalcs_SME_1[[#This Row],[Jemena]]-CostStackCalcs_SME_2[[#This Row],[Jemena]]","v":178.82024063744348},{"$f":"CostStackCalcs_SME_1[[#This Row],[Powercor]]-CostStackCalcs_SME_2[[#This Row],[Powercor]]","v":169.57185213853086},{"$f":"CostStackCalcs_SME_1[[#This Row],[United Energy]]-CostStackCalcs_SME_2[[#This Row],[United Energy]]","v":215.18734008978095},{"$f":"CostStackCalcs_SME_1[[#This Row],[Average]]-CostStackCalcs_SME_2[[#This Row],[Average]]","v":193.33807319745733},null,{"$f":"CostStackCalcs_SME_3[[#This Row],[Labels]]","v":"Wholesale"},{"$f":"T55/CostStackCalcs_SME_2[[#This Row],[Ausnet]]","v":8.5551018958868352E-2},{"$f":"U55/CostStackCalcs_SME_2[[#This Row],[Citipower]]","v":0.122079382528002},{"$f":"V55/CostStackCalcs_SME_2[[#This Row],[Jemena]]","v":8.9549518388376922E-2},{"$f":"W55/CostStackCalcs_SME_2[[#This Row],[Powercor]]","v":8.5172700962608483E-2},{"$f":"X55/CostStackCalcs_SME_2[[#This Row],[United Energy]]","v":0.10898369594398885},{"$f":"Y55/CostStackCalcs_SME_2[[#This Row],[Average]]","v":9.7916183316981417E-2}]
[null,null,"Network",{"$f":"D$77+(D$93*$D$50)+(D$94*$D$51)+(D$95*$D$48)","v":4126.1468518629072},{"$f":"E$77+(E$93*$D$50)+(E$94*$D$51)+(E$95*$D$48)","v":2142.1061398691204},{"$f":"F$77+(F$93*$D$50)+(F$94*$D$51)+(F$95*$D$48)","v":2948.3379115046318},{"$f":"G$77+(G$93*$D$50)+(G$94*$D$51)+(G$95*$D$48)","v":2581.364797828202},{"$f":"H$77+(H$93*$D$50)+(H$94*$D$51)+(H$95*$D$48)","v":2262.2022241942232},{"$f":"AVERAGE(D56:H56)","v":2812.0315850518173},null,"Network",{"$f":"L$77+(L$93*$L$50)+(L$94*$L$51)+(L$95*$L$48)","v":4229.1937065009852},{"$f":"M$77+(M$93*$L$50)+(M$94*$L$51)+(M$95*$L$48)","v":2016.850142246419},{"$f":"N$77+(N$93*$L$50)+(N$94*$L$51)+(N$95*$L$48)","v":3032.7011445777985},{"$f":"O$77+(O$93*$L$50)+(O$94*$L$51)+(O$95*$L$48)","v":2382.6255092485803},{"$f":"P$77+(P$93*$L$50)+(P$94*$L$51)+(P$95*$L$48)","v":2262.2910105219335},{"$f":"AVERAGE(L56:P56)","v":2784.7323026191434},null,{"$f":"CostStackCalcs_SME_3[[#This Row],[Labels]]","v":"Network"},{"$f":"CostStackCalcs_SME_1[[#This Row],[Ausnet]]-CostStackCalcs_SME_2[[#This Row],[Ausnet]]","v":-103.046854638078},{"$f":"CostStackCalcs_SME_1[[#This Row],[Citipower]]-CostStackCalcs_SME_2[[#This Row],[Citipower]]","v":125.25599762270144},{"$f":"CostStackCalcs_SME_1[[#This Row],[Jemena]]-CostStackCalcs_SME_2[[#This Row],[Jemena]]","v":-84.363233073166612},{"$f":"CostStackCalcs_SME_1[[#This Row],[Powercor]]-CostStackCalcs_SME_2[[#This Row],[Powercor]]","v":198.73928857962164},{"$f":"CostStackCalcs_SME_1[[#This Row],[United Energy]]-CostStackCalcs_SME_2[[#This Row],[United Energy]]","v":-8.8786327710295154E-2},{"$f":"CostStackCalcs_SME_1[[#This Row],[Average]]-CostStackCalcs_SME_2[[#This Row],[Average]]","v":27.299282432673863},null,{"$f":"CostStackCalcs_SME_3[[#This Row],[Labels]]","v":"Network"},{"$f":"T56/CostStackCalcs_SME_2[[#This Row],[Ausnet]]","v":-2.4365602946887388E-2},{"$f":"U56/CostStackCalcs_SME_2[[#This Row],[Citipower]]","v":6.2104761776295453E-2},{"$f":"V56/CostStackCalcs_SME_2[[#This Row],[Jemena]]","v":-2.7817852485728971E-2},{"$f":"W56/CostStackCalcs_SME_2[[#This Row],[Powercor]]","v":8.3411886512664332E-2},{"$f":"X56/CostStackCalcs_SME_2[[#This Row],[United Energy]]","v":-3.924620099595907E-5},{"$f":"Y56/CostStackCalcs_SME_2[[#This Row],[Average]]","v":9.803198105253378E-3}]
[null,null,"Retail",{"$f":"D$75","v":194.0433928087397},{"$f":"E$75","v":194.0433928087397},{"$f":"F$75","v":194.0433928087397},{"$f":"G$75","v":194.0433928087397},{"$f":"H$75","v":194.0433928087397},194.0433928087397,null,"Retail",{"$f":"L$75","v":185.86772433721131},{"$f":"M$75","v":185.86772433721131},{"$f":"N$75","v":185.86772433721131},{"$f":"O$75","v":185.86772433721131},{"$f":"P$75","v":185.86772433721131},185.86772433721131,null,{"$f":"CostStackCalcs_SME_3[[#This Row],[Labels]]","v":"Retail"},{"$f":"CostStackCalcs_SME_1[[#This Row],[Ausnet]]-CostStackCalcs_SME_2[[#This Row],[Ausnet]]","v":8.1756684715283825},{"$f":"CostStackCalcs_SME_1[[#This Row],[Citipower]]-CostStackCalcs_SME_2[[#This Row],[Citipower]]","v":8.1756684715283825},{"$f":"CostStackCalcs_SME_1[[#This Row],[Jemena]]-CostStackCalcs_SME_2[[#This Row],[Jemena]]","v":8.1756684715283825},{"$f":"CostStackCalcs_SME_1[[#This Row],[Powercor]]-CostStackCalcs_SME_2[[#This Row],[Powercor]]","v":8.1756684715283825},{"$f":"CostStackCalcs_SME_1[[#This Row],[United Energy]]-CostStackCalcs_SME_2[[#This Row],[United Energy]]","v":8.1756684715283825},{"$f":"CostStackCalcs_SME_1[[#This Row],[Average]]-CostStackCalcs_SME_2[[#This Row],[Average]]","v":8.1756684715283825},null,{"$f":"CostStackCalcs_SME_3[[#This Row],[Labels]]","v":"Retail"},{"$f":"T57/CostStackCalcs_SME_2[[#This Row],[Ausnet]]","v":4.3986488244164658E-2},{"$f":"U57/CostStackCalcs_SME_2[[#This Row],[Citipower]]","v":4.3986488244164658E-2},{"$f":"V57/CostStackCalcs_SME_2[[#This Row],[Jemena]]","v":4.3986488244164658E-2},{"$f":"W57/CostStackCalcs_SME_2[[#This Row],[Powercor]]","v":4.3986488244164658E-2},{"$f":"X57/CostStackCalcs_SME_2[[#This Row],[United Energy]]","v":4.3986488244164658E-2},{"$f":"Y57/CostStackCalcs_SME_2[[#This Row],[Average]]","v":4.3986488244164658E-2}]
[null,null,"Environmental schemes",{"$f":"(D$84*($D$48*(1+D$72)))","v":594.38338737591278},{"$f":"(E$84*($D$48*(1+E$72)))","v":574.77711964735647},{"$f":"(F$84*($D$48*(1+F$72)))","v":578.97955243855756},{"$f":"(G$84*($D$48*(1+G$72)))","v":593.2436542235564},{"$f":"(H$84*($D$48*(1+H$72)))","v":576.13911281688092},583.5045653004529,null,"Environmental schemes",{"$f":"(L$84*($L$48*(1+L$72)))","v":643.4898759283717},{"$f":"(M$84*($L$48*(1+M$72)))","v":621.85340302279803},{"$f":"(N$84*($L$48*(1+N$72)))","v":624.5786248099929},{"$f":"(O$84*($L$48*(1+O$72)))","v":634.83684555514174},{"$f":"(P$84*($L$48*(1+P$72)))","v":622.60484501863277},{"$f":"AVERAGE(L58:P58)","v":629.47271886698741},null,{"$f":"CostStackCalcs_SME_3[[#This Row],[Labels]]","v":"Environmental schemes"},{"$f":"CostStackCalcs_SME_1[[#This Row],[Ausnet]]-CostStackCalcs_SME_2[[#This Row],[Ausnet]]","v":-49.106488552458927},{"$f":"CostStackCalcs_SME_1[[#This Row],[Citipower]]-CostStackCalcs_SME_2[[#This Row],[Citipower]]","v":-47.076283375441562},{"$f":"CostStackCalcs_SME_1[[#This Row],[Jemena]]-CostStackCalcs_SME_2[[#This Row],[Jemena]]","v":-45.599072371435341},{"$f":"CostStackCalcs_SME_1[[#This Row],[Powercor]]-CostStackCalcs_SME_2[[#This Row],[Powercor]]","v":-41.593191331585331},{"$f":"CostStackCalcs_SME_1[[#This Row],[United Energy]]-CostStackCalcs_SME_2[[#This Row],[United Energy]]","v":-46.465732201751848},{"$f":"CostStackCalcs_SME_1[[#This Row],[Average]]-CostStackCalcs_SME_2[[#This Row],[Average]]","v":-45.968153566534511},null,{"$f":"CostStackCalcs_SME_3[[#This Row],[Labels]]","v":"Environmental schemes"},{"$f":"T58/CostStackCalcs_SME_2[[#This Row],[Ausnet]]","v":-7.6312760137231872E-2},{"$f":"U58/CostStackCalcs_SME_2[[#This Row],[Citipower]]","v":-7.5703185262967321E-2},{"$f":"V58/CostStackCalcs_SME_2[[#This Row],[Jemena]]","v":-7.3007737633204034E-2},{"$f":"W58/CostStackCalcs_SME_2[[#This Row],[Powercor]]","v":-6.5517922632883099E-2},{"$f":"X58/CostStackCalcs_SME_2[[#This Row],[United Energy]]","v":-7.4631176698217408E-2},{"$f":"Y58/CostStackCalcs_SME_2[[#This Row],[Average]]","v":-7.3026442908080899E-2}]
[null,null,"FiT",{"$f":"IF(Calc_FiT_1[Fixed/Variable]<>\"Fixed\",(D90*$D$48*(1+D72)),D81)","v":0},{"$f":"IF(Calc_FiT_1[Fixed/Variable]<>\"Fixed\",(E90*$D$48*(1+E72)),E81)","v":0},{"$f":"IF(Calc_FiT_1[Fixed/Variable]<>\"Fixed\",(F90*$D$48*(1+F72)),F81)","v":0},{"$f":"IF(Calc_FiT_1[Fixed/Variable]<>\"Fixed\",(G90*$D$48*(1+G72)),G81)","v":0},{"$f":"IF(Calc_FiT_1[Fixed/Variable]<>\"Fixed\",(H90*$D$48*(1+H72)),H81)","v":0},0,null,"FiT",{"$f":"IF(Calc_FiT_2[Fixed/Variable]<>\"Fixed\",(L90*$L$48*(1+L72)),L81)","v":34.476309402596684},{"$f":"IF(Calc_FiT_2[Fixed/Variable]<>\"Fixed\",(M90*$L$48*(1+M72)),M81)","v":33.317090334546435},{"$f":"IF(Calc_FiT_2[Fixed/Variable]<>\"Fixed\",(N90*$L$48*(1+N72)),N81)","v":33.463099763817524},{"$f":"IF(Calc_FiT_2[Fixed/Variable]<>\"Fixed\",(O90*$L$48*(1+O72)),O81)","v":34.012705290741557},{"$f":"IF(Calc_FiT_2[Fixed/Variable]<>\"Fixed\",(P90*$L$48*(1+P72)),P81)","v":33.357350403454475},{"$f":"AVERAGE(L59:P59)","v":33.72531103903134},null,{"$f":"CostStackCalcs_SME_3[[#This Row],[Labels]]","v":"FiT"},{"$f":"CostStackCalcs_SME_1[[#This Row],[Ausnet]]-CostStackCalcs_SME_2[[#This Row],[Ausnet]]","v":-34.476309402596684},{"$f":"CostStackCalcs_SME_1[[#This Row],[Citipower]]-CostStackCalcs_SME_2[[#This Row],[Citipower]]","v":-33.317090334546435},{"$f":"CostStackCalcs_SME_1[[#This Row],[Jemena]]-CostStackCalcs_SME_2[[#This Row],[Jemena]]","v":-33.463099763817524},{"$f":"CostStackCalcs_SME_1[[#This Row],[Powercor]]-CostStackCalcs_SME_2[[#This Row],[Powercor]]","v":-34.012705290741557},{"$f":"CostStackCalcs_SME_1[[#This Row],[United Energy]]-CostStackCalcs_SME_2[[#This Row],[United Energy]]","v":-33.357350403454475},{"$f":"CostStackCalcs_SME_1[[#This Row],[Average]]-CostStackCalcs_SME_2[[#This Row],[Average]]","v":-33.72531103903134},null,{"$f":"CostStackCalcs_SME_3[[#This Row],[Labels]]","v":"FiT"},{"$f":"T59/CostStackCalcs_SME_2[[#This Row],[Ausnet]]","v":-1},{"$f":"U59/CostStackCalcs_SME_2[[#This Row],[Citipower]]","v":-1},{"$f":"V59/CostStackCalcs_SME_2[[#This Row],[Jemena]]","v":-1},{"$f":"W59/CostStackCalcs_SME_2[[#This Row],[Powercor]]","v":-1},{"$f":"X59/CostStackCalcs_SME_2[[#This Row],[United Energy]]","v":-1},{"$f":"Y59/CostStackCalcs_SME_2[[#This Row],[Average]]","v":-1}]
[null,null,"Other",{"$f":"D$79+(D$88*($D$48*(1+D$72)))","v":41.379156838705541},{"$f":"E$79+(E$88*($D$48*(1+E$72)))","v":40.540713804787146},{"$f":"F$79+(F$88*($D$48*(1+F$72)))","v":40.720426769440834},{"$f":"G$79+(G$88*($D$48*(1+G$72)))","v":41.330417255254517},{"$f":"H$79+(H$88*($D$48*(1+H$72)))","v":40.598958122422822},40.913934558122172,null,"Other",{"$f":"L$79+(L$88*($L$48*(1+L$72)))","v":35.873421155821887},{"$f":"M$79+(M$88*($L$48*(1+M$72)))","v":35.140532469542727},{"$f":"N$79+(N$88*($L$48*(1+N$72)))","v":35.23284345868376},{"$f":"O$79+(O$88*($L$48*(1+O$72)))","v":35.580318481913494},{"$f":"P$79+(P$88*($L$48*(1+P$72)))","v":35.165985940611961},35.398620301314772,null,{"$f":"CostStackCalcs_SME_3[[#This Row],[Labels]]","v":"Other"},{"$f":"CostStackCalcs_SME_1[[#This Row],[Ausnet]]-CostStackCalcs_SME_2[[#This Row],[Ausnet]]","v":5.5057356828836532},{"$f":"CostStackCalcs_SME_1[[#This Row],[Citipower]]-CostStackCalcs_SME_2[[#This Row],[Citipower]]","v":5.4001813352444188},{"$f":"CostStackCalcs_SME_1[[#This Row],[Jemena]]-CostStackCalcs_SME_2[[#This Row],[Jemena]]","v":5.4875833107570742},{"$f":"CostStackCalcs_SME_1[[#This Row],[Powercor]]-CostStackCalcs_SME_2[[#This Row],[Powercor]]","v":5.7500987733410227},{"$f":"CostStackCalcs_SME_1[[#This Row],[United Energy]]-CostStackCalcs_SME_2[[#This Row],[United Energy]]","v":5.4329721818108609},{"$f":"CostStackCalcs_SME_1[[#This Row],[Average]]-CostStackCalcs_SME_2[[#This Row],[Average]]","v":5.5153142568074003},null,{"$f":"CostStackCalcs_SME_3[[#This Row],[Labels]]","v":"Other"},{"$f":"T60/CostStackCalcs_SME_2[[#This Row],[Ausnet]]","v":0.15347673864080646},{"$f":"U60/CostStackCalcs_SME_2[[#This Row],[Citipower]]","v":0.15367386194062102},{"$f":"V60/CostStackCalcs_SME_2[[#This Row],[Jemena]]","v":0.15575192837308627},{"$f":"W60/CostStackCalcs_SME_2[[#This Row],[Powercor]]","v":0.16160897424973766},{"$f":"X60/CostStackCalcs_SME_2[[#This Row],[United Energy]]","v":0.15449509053964877},{"$f":"Y60/CostStackCalcs_SME_2[[#This Row],[Average]]","v":0.15580591022646584}]
[null,null,"Retail margin",{"$f":"SUM(D55:D60)*D$70","v":376.76464792697857},{"$f":"SUM(E55:E60)*E$70","v":266.05293590985292},{"$f":"SUM(F55:F60)*F$70","v":312.32765963701036},{"$f":"SUM(G55:G60)*G$70","v":293.00682622103136},{"$f":"SUM(H55:H60)*H$70","v":276.81602909440176},304.99361975785501,null,"Retail margin",{"$f":"SUM(L55:L60)*L$70","v":401.06377536419632},{"$f":"SUM(M55:M60)*M$70","v":267.14309008585616},{"$f":"SUM(N55:N60)*N$70","v":330.88888665366824},{"$f":"SUM(O55:O60)*O$70","v":294.77509432267311},{"$f":"SUM(P55:P60)*P$70","v":286.37157014331495},316.04848331394174,null,{"$f":"CostStackCalcs_SME_3[[#This Row],[Labels]]","v":"Retail margin"},{"$f":"CostStackCalcs_SME_1[[#This Row],[Ausnet]]-CostStackCalcs_SME_2[[#This Row],[Ausnet]]","v":-24.299127437217749},{"$f":"CostStackCalcs_SME_1[[#This Row],[Citipower]]-CostStackCalcs_SME_2[[#This Row],[Citipower]]","v":-1.0901541760032387},{"$f":"CostStackCalcs_SME_1[[#This Row],[Jemena]]-CostStackCalcs_SME_2[[#This Row],[Jemena]]","v":-18.561227016657881},{"$f":"CostStackCalcs_SME_1[[#This Row],[Powercor]]-CostStackCalcs_SME_2[[#This Row],[Powercor]]","v":-1.7682681016417519},{"$f":"CostStackCalcs_SME_1[[#This Row],[United Energy]]-CostStackCalcs_SME_2[[#This Row],[United Energy]]","v":-9.5555410489131987},{"$f":"CostStackCalcs_SME_1[[#This Row],[Average]]-CostStackCalcs_SME_2[[#This Row],[Average]]","v":-11.05486355608673},null,{"$f":"CostStackCalcs_SME_3[[#This Row],[Labels]]","v":"Retail margin"},{"$f":"T61/CostStackCalcs_SME_2[[#This Row],[Ausnet]]","v":-6.0586692017129441E-2},{"$f":"U61/CostStackCalcs_SME_2[[#This Row],[Citipower]]","v":-4.0807874748056477E-3},{"$f":"V61/CostStackCalcs_SME_2[[#This Row],[Jemena]]","v":-5.6095045090122281E-2},{"$f":"W61/CostStackCalcs_SME_2[[#This Row],[Powercor]]","v":-5.9987025216795683E-3},{"$f":"X61/CostStackCalcs_SME_2[[#This Row],[United Energy]]","v":-3.3367631584836153E-2},{"$f":"Y61/CostStackCalcs_SME_2[[#This Row],[Average]]","v":-3.4978378760658554E-2}]
[null,null,"GST",{"$f":"SUM(D55:D61)*GST","v":753.95906541433021},{"$f":"SUM(E55:E61)*GST","v":532.40935425610485},{"$f":"SUM(F55:F61)*GST","v":625.01158656638245},{"$f":"SUM(G55:G61)*GST","v":586.34788076094605},{"$f":"SUM(H55:H61)*GST","v":553.94781791780849},610.33514098311446,null,"GST",{"$f":"SUM(L55:L61)*GST","v":756.29169068677027},{"$f":"SUM(M55:M61)*GST","v":503.75554130475734},{"$f":"SUM(N55:N61)*GST","v":623.96190054691726},{"$f":"SUM(O55:O61)*GST","v":555.86160643704068},{"$f":"SUM(P55:P61)*GST","v":540.01496084167957},595.97713996343305,null,{"$f":"CostStackCalcs_SME_3[[#This Row],[Labels]]","v":"GST"},{"$f":"CostStackCalcs_SME_1[[#This Row],[Ausnet]]-CostStackCalcs_SME_2[[#This Row],[Ausnet]]","v":-2.3326252724400547},{"$f":"CostStackCalcs_SME_1[[#This Row],[Citipower]]-CostStackCalcs_SME_2[[#This Row],[Citipower]]","v":28.653812951347504},{"$f":"CostStackCalcs_SME_1[[#This Row],[Jemena]]-CostStackCalcs_SME_2[[#This Row],[Jemena]]","v":1.0496860194651845},{"$f":"CostStackCalcs_SME_1[[#This Row],[Powercor]]-CostStackCalcs_SME_2[[#This Row],[Powercor]]","v":30.486274323905377},{"$f":"CostStackCalcs_SME_1[[#This Row],[United Energy]]-CostStackCalcs_SME_2[[#This Row],[United Energy]]","v":13.932857076128926},{"$f":"CostStackCalcs_SME_1[[#This Row],[Average]]-CostStackCalcs_SME_2[[#This Row],[Average]]","v":14.35800101968141},null,{"$f":"CostStackCalcs_SME_3[[#This Row],[Labels]]","v":"GST"},{"$f":"T62/CostStackCalcs_SME_2[[#This Row],[Ausnet]]","v":-3.0842931386987128E-3},{"$f":"U62/CostStackCalcs_SME_2[[#This Row],[Citipower]]","v":5.6880392575201048E-2},{"$f":"V62/CostStackCalcs_SME_2[[#This Row],[Jemena]]","v":1.6822918491419267E-3},{"$f":"W62/CostStackCalcs_SME_2[[#This Row],[Powercor]]","v":5.4845080089837767E-2},{"$f":"X62/CostStackCalcs_SME_2[[#This Row],[United Energy]]","v":2.5800872358078486E-2},{"$f":"Y62/CostStackCalcs_SME_2[[#This Row],[Average]]","v":2.4091529786800823E-2}]
[null,null,"Environmental true up",{"$f":"(D$101*($D$50))+(D$102*($D$51))+(D$103*($D$48))","v":-14.790217813570669},{"$f":"(E$101*($D$50))+(E$102*($D$51))+(E$103*($D$48))","v":-14.29291683190538},{"$f":"(F$101*($D$50))+(F$102*($D$51))+(F$103*($D$48))","v":-14.355554373428077},{"$f":"(G$101*($D$50))+(G$102*($D$51))+(G$103*($D$48))","v":-14.591333248708054},{"$f":"(H$101*($D$50))+(H$102*($D$51))+(H$103*($D$48))","v":-14.310188262596697},-14.468042106041775,null,"Environmental true up",{"$f":"(L$101*($L$50))+(L$102*($L$51))+(L$103*($L$48))","v":13.209376957922798},{"$f":"(M$101*($L$50))+(M$102*($L$51))+(M$103*($L$48))","v":12.717348903157953},{"$f":"(N$101*($L$50))+(N$102*($L$51))+(N$103*($L$48))","v":12.721771268553423},{"$f":"(O$101*($L$50))+(O$102*($L$51))+(O$103*($L$48))","v":13.039138716800386},{"$f":"(P$101*($L$50))+(P$102*($L$51))+(P$103*($L$48))","v":12.741167579717709},12.885760685230455,null,{"$f":"CostStackCalcs_SME_3[[#This Row],[Labels]]","v":"Environmental true up"},{"$f":"CostStackCalcs_SME_1[[#This Row],[Ausnet]]-CostStackCalcs_SME_2[[#This Row],[Ausnet]]","v":-27.999594771493467},{"$f":"CostStackCalcs_SME_1[[#This Row],[Citipower]]-CostStackCalcs_SME_2[[#This Row],[Citipower]]","v":-27.010265735063335},{"$f":"CostStackCalcs_SME_1[[#This Row],[Jemena]]-CostStackCalcs_SME_2[[#This Row],[Jemena]]","v":-27.077325641981503},{"$f":"CostStackCalcs_SME_1[[#This Row],[Powercor]]-CostStackCalcs_SME_2[[#This Row],[Powercor]]","v":-27.630471965508441},{"$f":"CostStackCalcs_SME_1[[#This Row],[United Energy]]-CostStackCalcs_SME_2[[#This Row],[United Energy]]","v":-27.051355842314408},{"$f":"CostStackCalcs_SME_1[[#This Row],[Average]]-CostStackCalcs_SME_2[[#This Row],[Average]]","v":-27.35380279127223},null,{"$f":"CostStackCalcs_SME_3[[#This Row],[Labels]]","v":"Environmental true up"},{"$f":"T63/ABS(CostStackCalcs_SME_2[[#This Row],[Ausnet]])","v":-2.1196756562162991},{"$f":"U63/ABS(CostStackCalcs_SME_2[[#This Row],[Citipower]])","v":-2.123891224558303},{"$f":"V63/ABS(CostStackCalcs_SME_2[[#This Row],[Jemena]])","v":-2.1284241848391945},{"$f":"W63/ABS(CostStackCalcs_SME_2[[#This Row],[Powercor]])","v":-2.1190411855890243},{"$f":"X63/ABS(CostStackCalcs_SME_2[[#This Row],[United Energy]])","v":-2.1231457535631715},{"$f":"Y63/ABS(CostStackCalcs_SME_2[[#This Row],[Average]])","v":-2.1227930162186635}]
[null,null,"Cost element total",{"$f":"ROUNDUP(SUM(D55:D63),0)","v":8279},{"$f":"ROUNDUP(SUM(E55:E63),0)","v":5843},{"$f":"ROUNDUP(SUM(F55:F63),0)","v":6861},{"$f":"ROUNDUP(SUM(G55:G63),0)","v":6436},{"$f":"ROUNDUP(SUM(H55:H63),0)","v":6080},{"$f":"AVERAGE(D64:H64)","v":6699.8},null,"Cost element total",{"$f":"ROUNDUP(SUM(L55:L63),0)","v":8333},{"$f":"ROUNDUP(SUM(M55:M63),0)","v":5555},{"$f":"ROUNDUP(SUM(N55:N63),0)","v":6877},{"$f":"ROUNDUP(SUM(O55:O63),0)","v":6128},{"$f":"ROUNDUP(SUM(P55:P63),0)","v":5953},{"$f":"AVERAGE(L64:P64)","v":6569.2},null,{"$f":"CostStackCalcs_SME_3[[#This Row],[Labels]]","v":"Cost element total"},{"$f":"CostStackCalcs_SME_1[[#This Row],[Ausnet]]-CostStackCalcs_SME_2[[#This Row],[Ausnet]]","v":-54},{"$f":"CostStackCalcs_SME_1[[#This Row],[Citipower]]-CostStackCalcs_SME_2[[#This Row],[Citipower]]","v":288},{"$f":"CostStackCalcs_SME_1[[#This Row],[Jemena]]-CostStackCalcs_SME_2[[#This Row],[Jemena]]","v":-16},{"$f":"CostStackCalcs_SME_1[[#This Row],[Powercor]]-CostStackCalcs_SME_2[[#This Row],[Powercor]]","v":308},{"$f":"CostStackCalcs_SME_1[[#This Row],[United Energy]]-CostStackCalcs_SME_2[[#This Row],[United Energy]]","v":127},{"$f":"CostStackCalcs_SME_1[[#This Row],[Average]]-CostStackCalcs_SME_2[[#This Row],[Average]]","v":130.60000000000036},null,{"$f":"CostStackCalcs_SME_3[[#This Row],[Labels]]","v":"Cost element total"},{"$f":"T64/CostStackCalcs_SME_2[[#This Row],[Ausnet]]","v":-6.4802592103684149E-3},{"$f":"U64/CostStackCalcs_SME_2[[#This Row],[Citipower]]","v":5.1845184518451846E-2},{"$f":"V64/CostStackCalcs_SME_2[[#This Row],[Jemena]]","v":-2.3265958993747273E-3},{"$f":"W64/CostStackCalcs_SME_2[[#This Row],[Powercor]]","v":5.0261096605744127E-2},{"$f":"X64/CostStackCalcs_SME_2[[#This Row],[United Energy]]","v":2.1333781286746178E-2},{"$f":"Y64/CostStackCalcs_SME_2[[#This Row],[Average]]","v":1.9880655178712837E-2}]
[]
[null,null,"Total",{"$f":"IF($D$32=\"Residential\",\nROUNDUP(\n(INDEX(OP_Rates_RES_1[[Ausnet]:[United Energy]],MATCH(\"Anytime - supply\",OP_Rates_RES_1[Rate name],0),MATCH(CostStackCalcs_RES_1[[#Headers],[Ausnet]],OP_Rates_RES_1[[#Headers],[Ausnet]:[United Energy]],0))*DiY)+\n(IFERROR((INDEX(OP_Rates_RES_1[[Ausnet]:[United Energy]],MATCH(\"Block 1\",OP_Rates_RES_1[Rate name],0),MATCH(CostStackCalcs_RES_1[[#Headers],[Ausnet]],OP_Rates_RES_1[[#Headers],[Ausnet]:[United Energy]],0))*$D$50),0)+\nIFERROR((INDEX(OP_Rates_RES_1[[Ausnet]:[United Energy]],MATCH(\"Balance\",OP_Rates_RES_1[Rate name],0),MATCH(CostStackCalcs_RES_1[[#Headers],[Ausnet]],OP_Rates_RES_1[[#Headers],[Ausnet]:[United Energy]],0))*$D$51),0)+\nIFERROR((INDEX(OP_Rates_RES_1[[Ausnet]:[United Energy]],MATCH(\"Single rate\",OP_Rates_RES_1[Rate name],0),MATCH(CostStackCalcs_RES_1[[#Headers],[Ausnet]],OP_Rates_RES_1[[#Headers],[Ausnet]:[United Energy]],0))*$D$48),0))\n+\n(IFERROR((INDEX(OP_RatesTU_RES_1[[Ausnet]:[United Energy]],MATCH(\"Block 1\",OP_RatesTU_RES_1[Rate name],0),MATCH(CostStackCalcs_RES_1[[#Headers],[Ausnet]],OP_RatesTU_RES_1[[#Headers],[Ausnet]:[United Energy]],0))*($D$50)),0)+\nIFERROR((INDEX(OP_RatesTU_RES_1[[Ausnet]:[United Energy]],MATCH(\"Balance\",OP_RatesTU_RES_1[Rate name],0),MATCH(CostStackCalcs_RES_1[[#Headers],[Ausnet]],OP_RatesTU_RES_1[[#Headers],[Ausnet]:[United Energy]],0))*($D$51)),0)+\nIFERROR((INDEX(OP_RatesTU_RES_1[[Ausnet]:[United Energy]],MATCH(\"Single rate\",OP_RatesTU_RES_1[Rate name],0),MATCH(CostStackCalcs_RES_1[[#Headers],[Ausnet]],OP_RatesTU_RES_1[[#Headers],[Ausnet]:[United Energy]],0))*($D$48)),0)),0),\n\nROUNDUP(\n(INDEX(OP_Rates_SME_1[[Ausnet]:[United Energy]],MATCH(\"Anytime - supply\",OP_Rates_SME_1[Rate name],0),MATCH(CostStackCalcs_SME_1[[#Headers],[Ausnet]],OP_Rates_SME_1[[#Headers],[Ausnet]:[United Energy]],0))*DiY)+\n(IFERROR((INDEX(OP_Rates_SME_1[[Ausnet]:[United Energy]],MATCH(\"Block 1\",OP_Rates_SME_1[Rate name],0),MATCH(CostStackCalcs_SME_1[[#Headers],[Ausnet]],OP_Rates_SME_1[[#Headers],[Ausnet]:[United Energy]],0))*$D$50),0)+\nIFERROR((INDEX(OP_Rates_SME_1[[Ausnet]:[United Energy]],MATCH(\"Balance\",OP_Rates_SME_1[Rate name],0),MATCH(CostStackCalcs_SME_1[[#Headers],[Ausnet]],OP_Rates_SME_1[[#Headers],[Ausnet]:[United Energy]],0))*$D$51),0)+\nIFERROR((INDEX(OP_Rates_SME_1[[Ausnet]:[United Energy]],MATCH(\"Single rate\",OP_Rates_SME_1[Rate name],0),MATCH(CostStackCalcs_SME_1[[#Headers],[Ausnet]],OP_Rates_SME_1[[#Headers],[Ausnet]:[United Energy]],0))*$D$48),0))\n+\n(IFERROR((INDEX(OP_RatesTU_SME_1[[Ausnet]:[United Energy]],MATCH(\"Block 1\",OP_RatesTU_SME_1[Rate name],0),MATCH(CostStackCalcs_SME_1[[#Headers],[Ausnet]],OP_RatesTU_SME_1[[#Headers],[Ausnet]:[United Energy]],0))*($D$50)),0)+\nIFERROR((INDEX(OP_RatesTU_SME_1[[Ausnet]:[United Energy]],MATCH(\"Balance\",OP_RatesTU_SME_1[Rate name],0),MATCH(CostStackCalcs_SME_1[[#Headers],[Ausnet]],OP_RatesTU_SME_1[[#Headers],[Ausnet]:[United Energy]],0))*($D$51)),0)+\nIFERROR((INDEX(OP_RatesTU_SME_1[[Ausnet]:[United Energy]],MATCH(\"Single rate\",OP_RatesTU_SME_1[Rate name],0),MATCH(CostStackCalcs_SME_1[[#Headers],[Ausnet]],OP_RatesTU_SME_1[[#Headers],[Ausnet]:[United Energy]],0))*($D$48)),0)),0))","v":8279},{"$f":"IF($D$32=\"Residential\",\nROUNDUP(\n(INDEX(OP_Rates_RES_1[[Ausnet]:[United Energy]],MATCH(\"Anytime - supply\",OP_Rates_RES_1[Rate name],0),MATCH(CostStackCalcs_RES_1[[#Headers],[Citipower]],OP_Rates_RES_1[[#Headers],[Ausnet]:[United Energy]],0))*DiY)+\n(IFERROR((INDEX(OP_Rates_RES_1[[Ausnet]:[United Energy]],MATCH(\"Block 1\",OP_Rates_RES_1[Rate name],0),MATCH(CostStackCalcs_RES_1[[#Headers],[Citipower]],OP_Rates_RES_1[[#Headers],[Ausnet]:[United Energy]],0))*$D$50),0)+\nIFERROR((INDEX(OP_Rates_RES_1[[Ausnet]:[United Energy]],MATCH(\"Balance\",OP_Rates_RES_1[Rate name],0),MATCH(CostStackCalcs_RES_1[[#Headers],[Citipower]],OP_Rates_RES_1[[#Headers],[Ausnet]:[United Energy]],0))*$D$51),0)+\nIFERROR((INDEX(OP_Rates_RES_1[[Ausnet]:[United Energy]],MATCH(\"Single rate\",OP_Rates_RES_1[Rate name],0),MATCH(CostStackCalcs_RES_1[[#Headers],[Citipower]],OP_Rates_RES_1[[#Headers],[Ausnet]:[United Energy]],0))*$D$48),0))\n+\n(IFERROR((INDEX(OP_RatesTU_RES_1[[Ausnet]:[United Energy]],MATCH(\"Block 1\",OP_RatesTU_RES_1[Rate name],0),MATCH(CostStackCalcs_RES_1[[#Headers],[Citipower]],OP_RatesTU_RES_1[[#Headers],[Ausnet]:[United Energy]],0))*($D$50)),0)+\nIFERROR((INDEX(OP_RatesTU_RES_1[[Ausnet]:[United Energy]],MATCH(\"Balance\",OP_RatesTU_RES_1[Rate name],0),MATCH(CostStackCalcs_RES_1[[#Headers],[Citipower]],OP_RatesTU_RES_1[[#Headers],[Ausnet]:[United Energy]],0))*($D$51)),0)+\nIFERROR((INDEX(OP_RatesTU_RES_1[[Ausnet]:[United Energy]],MATCH(\"Single rate\",OP_RatesTU_RES_1[Rate name],0),MATCH(CostStackCalcs_RES_1[[#Headers],[Citipower]],OP_RatesTU_RES_1[[#Headers],[Ausnet]:[United Energy]],0))*($D$48)),0)),0),\n\nROUNDUP(\n(INDEX(OP_Rates_SME_1[[Ausnet]:[United Energy]],MATCH(\"Anytime - supply\",OP_Rates_SME_1[Rate name],0),MATCH(CostStackCalcs_SME_1[[#Headers],[Citipower]],OP_Rates_SME_1[[#Headers],[Ausnet]:[United Energy]],0))*DiY)+\n(IFERROR((INDEX(OP_Rates_SME_1[[Ausnet]:[United Energy]],MATCH(\"Block 1\",OP_Rates_SME_1[Rate name],0),MATCH(CostStackCalcs_SME_1[[#Headers],[Citipower]],OP_Rates_SME_1[[#Headers],[Ausnet]:[United Energy]],0))*$D$50),0)+\nIFERROR((INDEX(OP_Rates_SME_1[[Ausnet]:[United Energy]],MATCH(\"Balance\",OP_Rates_SME_1[Rate name],0),MATCH(CostStackCalcs_SME_1[[#Headers],[Citipower]],OP_Rates_SME_1[[#Headers],[Ausnet]:[United Energy]],0))*$D$51),0)+\nIFERROR((INDEX(OP_Rates_SME_1[[Ausnet]:[United Energy]],MATCH(\"Single rate\",OP_Rates_SME_1[Rate name],0),MATCH(CostStackCalcs_SME_1[[#Headers],[Citipower]],OP_Rates_SME_1[[#Headers],[Ausnet]:[United Energy]],0))*$D$48),0))\n+\n(IFERROR((INDEX(OP_RatesTU_SME_1[[Ausnet]:[United Energy]],MATCH(\"Block 1\",OP_RatesTU_SME_1[Rate name],0),MATCH(CostStackCalcs_SME_1[[#Headers],[Citipower]],OP_RatesTU_SME_1[[#Headers],[Ausnet]:[United Energy]],0))*($D$50)),0)+\nIFERROR((INDEX(OP_RatesTU_SME_1[[Ausnet]:[United Energy]],MATCH(\"Balance\",OP_RatesTU_SME_1[Rate name],0),MATCH(CostStackCalcs_SME_1[[#Headers],[Citipower]],OP_RatesTU_SME_1[[#Headers],[Ausnet]:[United Energy]],0))*($D$51)),0)+\nIFERROR((INDEX(OP_RatesTU_SME_1[[Ausnet]:[United Energy]],MATCH(\"Single rate\",OP_RatesTU_SME_1[Rate name],0),MATCH(CostStackCalcs_SME_1[[#Headers],[Citipower]],OP_RatesTU_SME_1[[#Headers],[Ausnet]:[United Energy]],0))*($D$48)),0)),0))","v":5843},{"$f":"IF($D$32=\"Residential\",\nROUNDUP(\n(INDEX(OP_Rates_RES_1[[Ausnet]:[United Energy]],MATCH(\"Anytime - supply\",OP_Rates_RES_1[Rate name],0),MATCH(CostStackCalcs_RES_1[[#Headers],[Jemena]],OP_Rates_RES_1[[#Headers],[Ausnet]:[United Energy]],0))*DiY)+\n(IFERROR((INDEX(OP_Rates_RES_1[[Ausnet]:[United Energy]],MATCH(\"Block 1\",OP_Rates_RES_1[Rate name],0),MATCH(CostStackCalcs_RES_1[[#Headers],[Jemena]],OP_Rates_RES_1[[#Headers],[Ausnet]:[United Energy]],0))*$D$50),0)+\nIFERROR((INDEX(OP_Rates_RES_1[[Ausnet]:[United Energy]],MATCH(\"Balance\",OP_Rates_RES_1[Rate name],0),MATCH(CostStackCalcs_RES_1[[#Headers],[Jemena]],OP_Rates_RES_1[[#Headers],[Ausnet]:[United Energy]],0))*$D$51),0)+\nIFERROR((INDEX(OP_Rates_RES_1[[Ausnet]:[United Energy]],MATCH(\"Single rate\",OP_Rates_RES_1[Rate name],0),MATCH(CostStackCalcs_RES_1[[#Headers],[Jemena]],OP_Rates_RES_1[[#Headers],[Ausnet]:[United Energy]],0))*$D$48),0))\n+\n(IFERROR((INDEX(OP_RatesTU_RES_1[[Ausnet]:[United Energy]],MATCH(\"Block 1\",OP_RatesTU_RES_1[Rate name],0),MATCH(CostStackCalcs_RES_1[[#Headers],[Jemena]],OP_RatesTU_RES_1[[#Headers],[Ausnet]:[United Energy]],0))*($D$50)),0)+\nIFERROR((INDEX(OP_RatesTU_RES_1[[Ausnet]:[United Energy]],MATCH(\"Balance\",OP_RatesTU_RES_1[Rate name],0),MATCH(CostStackCalcs_RES_1[[#Headers],[Jemena]],OP_RatesTU_RES_1[[#Headers],[Ausnet]:[United Energy]],0))*($D$51)),0)+\nIFERROR((INDEX(OP_RatesTU_RES_1[[Ausnet]:[United Energy]],MATCH(\"Single rate\",OP_RatesTU_RES_1[Rate name],0),MATCH(CostStackCalcs_RES_1[[#Headers],[Jemena]],OP_RatesTU_RES_1[[#Headers],[Ausnet]:[United Energy]],0))*($D$48)),0)),0),\n\nROUNDUP(\n(INDEX(OP_Rates_SME_1[[Ausnet]:[United Energy]],MATCH(\"Anytime - supply\",OP_Rates_SME_1[Rate name],0),MATCH(CostStackCalcs_SME_1[[#Headers],[Jemena]],OP_Rates_SME_1[[#Headers],[Ausnet]:[United Energy]],0))*DiY)+\n(IFERROR((INDEX(OP_Rates_SME_1[[Ausnet]:[United Energy]],MATCH(\"Block 1\",OP_Rates_SME_1[Rate name],0),MATCH(CostStackCalcs_SME_1[[#Headers],[Jemena]],OP_Rates_SME_1[[#Headers],[Ausnet]:[United Energy]],0))*$D$50),0)+\nIFERROR((INDEX(OP_Rates_SME_1[[Ausnet]:[United Energy]],MATCH(\"Balance\",OP_Rates_SME_1[Rate name],0),MATCH(CostStackCalcs_SME_1[[#Headers],[Jemena]],OP_Rates_SME_1[[#Headers],[Ausnet]:[United Energy]],0))*$D$51),0)+\nIFERROR((INDEX(OP_Rates_SME_1[[Ausnet]:[United Energy]],MATCH(\"Single rate\",OP_Rates_SME_1[Rate name],0),MATCH(CostStackCalcs_SME_1[[#Headers],[Jemena]],OP_Rates_SME_1[[#Headers],[Ausnet]:[United Energy]],0))*$D$48),0))\n+\n(IFERROR((INDEX(OP_RatesTU_SME_1[[Ausnet]:[United Energy]],MATCH(\"Block 1\",OP_RatesTU_SME_1[Rate name],0),MATCH(CostStackCalcs_SME_1[[#Headers],[Jemena]],OP_RatesTU_SME_1[[#Headers],[Ausnet]:[United Energy]],0))*($D$50)),0)+\nIFERROR((INDEX(OP_RatesTU_SME_1[[Ausnet]:[United Energy]],MATCH(\"Balance\",OP_RatesTU_SME_1[Rate name],0),MATCH(CostStackCalcs_SME_1[[#Headers],[Jemena]],OP_RatesTU_SME_1[[#Headers],[Ausnet]:[United Energy]],0))*($D$51)),0)+\nIFERROR((INDEX(OP_RatesTU_SME_1[[Ausnet]:[United Energy]],MATCH(\"Single rate\",OP_RatesTU_SME_1[Rate name],0),MATCH(CostStackCalcs_SME_1[[#Headers],[Jemena]],OP_RatesTU_SME_1[[#Headers],[Ausnet]:[United Energy]],0))*($D$48)),0)),0))","v":6861},{"$f":"IF($D$32=\"Residential\",\nROUNDUP(\n(INDEX(OP_Rates_RES_1[[Ausnet]:[United Energy]],MATCH(\"Anytime - supply\",OP_Rates_RES_1[Rate name],0),MATCH(CostStackCalcs_RES_1[[#Headers],[Powercor]],OP_Rates_RES_1[[#Headers],[Ausnet]:[United Energy]],0))*DiY)+\n(IFERROR((INDEX(OP_Rates_RES_1[[Ausnet]:[United Energy]],MATCH(\"Block 1\",OP_Rates_RES_1[Rate name],0),MATCH(CostStackCalcs_RES_1[[#Headers],[Powercor]],OP_Rates_RES_1[[#Headers],[Ausnet]:[United Energy]],0))*$D$50),0)+\nIFERROR((INDEX(OP_Rates_RES_1[[Ausnet]:[United Energy]],MATCH(\"Balance\",OP_Rates_RES_1[Rate name],0),MATCH(CostStackCalcs_RES_1[[#Headers],[Powercor]],OP_Rates_RES_1[[#Headers],[Ausnet]:[United Energy]],0))*$D$51),0)+\nIFERROR((INDEX(OP_Rates_RES_1[[Ausnet]:[United Energy]],MATCH(\"Single rate\",OP_Rates_RES_1[Rate name],0),MATCH(CostStackCalcs_RES_1[[#Headers],[Powercor]],OP_Rates_RES_1[[#Headers],[Ausnet]:[United Energy]],0))*$D$48),0))\n+\n(IFERROR((INDEX(OP_RatesTU_RES_1[[Ausnet]:[United Energy]],MATCH(\"Block 1\",OP_RatesTU_RES_1[Rate name],0),MATCH(CostStackCalcs_RES_1[[#Headers],[Powercor]],OP_RatesTU_RES_1[[#Headers],[Ausnet]:[United Energy]],0))*($D$50)),0)+\nIFERROR((INDEX(OP_RatesTU_RES_1[[Ausnet]:[United Energy]],MATCH(\"Balance\",OP_RatesTU_RES_1[Rate name],0),MATCH(CostStackCalcs_RES_1[[#Headers],[Powercor]],OP_RatesTU_RES_1[[#Headers],[Ausnet]:[United Energy]],0))*($D$51)),0)+\nIFERROR((INDEX(OP_RatesTU_RES_1[[Ausnet]:[United Energy]],MATCH(\"Single rate\",OP_RatesTU_RES_1[Rate name],0),MATCH(CostStackCalcs_RES_1[[#Headers],[Powercor]],OP_RatesTU_RES_1[[#Headers],[Ausnet]:[United Energy]],0))*($D$48)),0)),0),\n\nROUNDUP(\n(INDEX(OP_Rates_SME_1[[Ausnet]:[United Energy]],MATCH(\"Anytime - supply\",OP_Rates_SME_1[Rate name],0),MATCH(CostStackCalcs_SME_1[[#Headers],[Powercor]],OP_Rates_SME_1[[#Headers],[Ausnet]:[United Energy]],0))*DiY)+\n(IFERROR((INDEX(OP_Rates_SME_1[[Ausnet]:[United Energy]],MATCH(\"Block 1\",OP_Rates_SME_1[Rate name],0),MATCH(CostStackCalcs_SME_1[[#Headers],[Powercor]],OP_Rates_SME_1[[#Headers],[Ausnet]:[United Energy]],0))*$D$50),0)+\nIFERROR((INDEX(OP_Rates_SME_1[[Ausnet]:[United Energy]],MATCH(\"Balance\",OP_Rates_SME_1[Rate name],0),MATCH(CostStackCalcs_SME_1[[#Headers],[Powercor]],OP_Rates_SME_1[[#Headers],[Ausnet]:[United Energy]],0))*$D$51),0)+\nIFERROR((INDEX(OP_Rates_SME_1[[Ausnet]:[United Energy]],MATCH(\"Single rate\",OP_Rates_SME_1[Rate name],0),MATCH(CostStackCalcs_SME_1[[#Headers],[Powercor]],OP_Rates_SME_1[[#Headers],[Ausnet]:[United Energy]],0))*$D$48),0))\n+\n(IFERROR((INDEX(OP_RatesTU_SME_1[[Ausnet]:[United Energy]],MATCH(\"Block 1\",OP_RatesTU_SME_1[Rate name],0),MATCH(CostStackCalcs_SME_1[[#Headers],[Powercor]],OP_RatesTU_SME_1[[#Headers],[Ausnet]:[United Energy]],0))*($D$50)),0)+\nIFERROR((INDEX(OP_RatesTU_SME_1[[Ausnet]:[United Energy]],MATCH(\"Balance\",OP_RatesTU_SME_1[Rate name],0),MATCH(CostStackCalcs_SME_1[[#Headers],[Powercor]],OP_RatesTU_SME_1[[#Headers],[Ausnet]:[United Energy]],0))*($D$51)),0)+\nIFERROR((INDEX(OP_RatesTU_SME_1[[Ausnet]:[United Energy]],MATCH(\"Single rate\",OP_RatesTU_SME_1[Rate name],0),MATCH(CostStackCalcs_SME_1[[#Headers],[Powercor]],OP_RatesTU_SME_1[[#Headers],[Ausnet]:[United Energy]],0))*($D$48)),0)),0))","v":6436},{"$f":"IF($D$32=\"Residential\",\nROUNDUP(\n(INDEX(OP_Rates_RES_1[[Ausnet]:[United Energy]],MATCH(\"Anytime - supply\",OP_Rates_RES_1[Rate name],0),MATCH(CostStackCalcs_RES_1[[#Headers],[United Energy]],OP_Rates_RES_1[[#Headers],[Ausnet]:[United Energy]],0))*DiY)+\n(IFERROR((INDEX(OP_Rates_RES_1[[Ausnet]:[United Energy]],MATCH(\"Block 1\",OP_Rates_RES_1[Rate name],0),MATCH(CostStackCalcs_RES_1[[#Headers],[United Energy]],OP_Rates_RES_1[[#Headers],[Ausnet]:[United Energy]],0))*$D$50),0)+\nIFERROR((INDEX(OP_Rates_RES_1[[Ausnet]:[United Energy]],MATCH(\"Balance\",OP_Rates_RES_1[Rate name],0),MATCH(CostStackCalcs_RES_1[[#Headers],[United Energy]],OP_Rates_RES_1[[#Headers],[Ausnet]:[United Energy]],0))*$D$51),0)+\nIFERROR((INDEX(OP_Rates_RES_1[[Ausnet]:[United Energy]],MATCH(\"Single rate\",OP_Rates_RES_1[Rate name],0),MATCH(CostStackCalcs_RES_1[[#Headers],[United Energy]],OP_Rates_RES_1[[#Headers],[Ausnet]:[United Energy]],0))*$D$48),0))\n+\n(IFERROR((INDEX(OP_RatesTU_RES_1[[Ausnet]:[United Energy]],MATCH(\"Block 1\",OP_RatesTU_RES_1[Rate name],0),MATCH(CostStackCalcs_RES_1[[#Headers],[United Energy]],OP_RatesTU_RES_1[[#Headers],[Ausnet]:[United Energy]],0))*($D$50)),0)+\nIFERROR((INDEX(OP_RatesTU_RES_1[[Ausnet]:[United Energy]],MATCH(\"Balance\",OP_RatesTU_RES_1[Rate name],0),MATCH(CostStackCalcs_RES_1[[#Headers],[United Energy]],OP_RatesTU_RES_1[[#Headers],[Ausnet]:[United Energy]],0))*($D$51)),0)+\nIFERROR((INDEX(OP_RatesTU_RES_1[[Ausnet]:[United Energy]],MATCH(\"Single rate\",OP_RatesTU_RES_1[Rate name],0),MATCH(CostStackCalcs_RES_1[[#Headers],[United Energy]],OP_RatesTU_RES_1[[#Headers],[Ausnet]:[United Energy]],0))*($D$48)),0)),0),\n\nROUNDUP(\n(INDEX(OP_Rates_SME_1[[Ausnet]:[United Energy]],MATCH(\"Anytime - supply\",OP_Rates_SME_1[Rate name],0),MATCH(CostStackCalcs_SME_1[[#Headers],[United Energy]],OP_Rates_SME_1[[#Headers],[Ausnet]:[United Energy]],0))*DiY)+\n(IFERROR((INDEX(OP_Rates_SME_1[[Ausnet]:[United Energy]],MATCH(\"Block 1\",OP_Rates_SME_1[Rate name],0),MATCH(CostStackCalcs_SME_1[[#Headers],[United Energy]],OP_Rates_SME_1[[#Headers],[Ausnet]:[United Energy]],0))*$D$50),0)+\nIFERROR((INDEX(OP_Rates_SME_1[[Ausnet]:[United Energy]],MATCH(\"Balance\",OP_Rates_SME_1[Rate name],0),MATCH(CostStackCalcs_SME_1[[#Headers],[United Energy]],OP_Rates_SME_1[[#Headers],[Ausnet]:[United Energy]],0))*$D$51),0)+\nIFERROR((INDEX(OP_Rates_SME_1[[Ausnet]:[United Energy]],MATCH(\"Single rate\",OP_Rates_SME_1[Rate name],0),MATCH(CostStackCalcs_SME_1[[#Headers],[United Energy]],OP_Rates_SME_1[[#Headers],[Ausnet]:[United Energy]],0))*$D$48),0))\n+\n(IFERROR((INDEX(OP_RatesTU_SME_1[[Ausnet]:[United Energy]],MATCH(\"Block 1\",OP_RatesTU_SME_1[Rate name],0),MATCH(CostStackCalcs_SME_1[[#Headers],[United Energy]],OP_RatesTU_SME_1[[#Headers],[Ausnet]:[United Energy]],0))*($D$50)),0)+\nIFERROR((INDEX(OP_RatesTU_SME_1[[Ausnet]:[United Energy]],MATCH(\"Balance\",OP_RatesTU_SME_1[Rate name],0),MATCH(CostStackCalcs_SME_1[[#Headers],[United Energy]],OP_RatesTU_SME_1[[#Headers],[Ausnet]:[United Energy]],0))*($D$51)),0)+\nIFERROR((INDEX(OP_RatesTU_SME_1[[Ausnet]:[United Energy]],MATCH(\"Single rate\",OP_RatesTU_SME_1[Rate name],0),MATCH(CostStackCalcs_SME_1[[#Headers],[United Energy]],OP_RatesTU_SME_1[[#Headers],[Ausnet]:[United Energy]],0))*($D$48)),0)),0))","v":6080},{"$f":"AVERAGE(D66:H66)","v":6699.8},null,"Total",{"$f":"IF($D$32=\"Residential\",\nROUNDUP(\n(INDEX(OP_Rates_RES_2[[Ausnet]:[United Energy]],MATCH(\"Anytime - supply\",OP_Rates_RES_2[Rate name],0),MATCH(CostStackCalcs_RES_2[[#Headers],[Ausnet]],OP_Rates_RES_2[[#Headers],[Ausnet]:[United Energy]],0))*DiPY)+\n(IFERROR((INDEX(OP_Rates_RES_2[[Ausnet]:[United Energy]],MATCH(\"Block 1\",OP_Rates_RES_2[Rate name],0),MATCH(CostStackCalcs_RES_2[[#Headers],[Ausnet]],OP_Rates_RES_2[[#Headers],[Ausnet]:[United Energy]],0))*$L$50),0)+\nIFERROR((INDEX(OP_Rates_RES_2[[Ausnet]:[United Energy]],MATCH(\"Balance\",OP_Rates_RES_2[Rate name],0),MATCH(CostStackCalcs_RES_2[[#Headers],[Ausnet]],OP_Rates_RES_2[[#Headers],[Ausnet]:[United Energy]],0))*$L$51),0)+\nIFERROR((INDEX(OP_Rates_RES_2[[Ausnet]:[United Energy]],MATCH(\"Single rate\",OP_Rates_RES_2[Rate name],0),MATCH(CostStackCalcs_RES_2[[#Headers],[Ausnet]],OP_Rates_RES_2[[#Headers],[Ausnet]:[United Energy]],0))*$L$48),0))\n+\n(IFERROR((INDEX(OP_RatesTU_RES_2[[Ausnet]:[United Energy]],MATCH(\"Block 1\",OP_RatesTU_RES_2[Rate name],0),MATCH(CostStackCalcs_RES_2[[#Headers],[Ausnet]],OP_RatesTU_RES_2[[#Headers],[Ausnet]:[United Energy]],0))*($L$50)),0)+\nIFERROR((INDEX(OP_RatesTU_RES_2[[Ausnet]:[United Energy]],MATCH(\"Balance\",OP_RatesTU_RES_2[Rate name],0),MATCH(CostStackCalcs_RES_2[[#Headers],[Ausnet]],OP_RatesTU_RES_2[[#Headers],[Ausnet]:[United Energy]],0))*($L$51)),0)+\nIFERROR((INDEX(OP_RatesTU_RES_2[[Ausnet]:[United Energy]],MATCH(\"Single rate\",OP_RatesTU_RES_2[Rate name],0),MATCH(CostStackCalcs_RES_2[[#Headers],[Ausnet]],OP_RatesTU_RES_2[[#Headers],[Ausnet]:[United Energy]],0))*($L$48)),0)),0),ROUNDUP(\n(INDEX(OP_Rates_SME_2[[Ausnet]:[United Energy]],MATCH(\"Anytime - supply\",OP_Rates_SME_2[Rate name],0),MATCH(CostStackCalcs_SME_2[[#Headers],[Ausnet]],OP_Rates_SME_2[[#Headers],[Ausnet]:[United Energy]],0))*DiPY)+\n(IFERROR((INDEX(OP_Rates_SME_2[[Ausnet]:[United Energy]],MATCH(\"Block 1\",OP_Rates_SME_2[Rate name],0),MATCH(CostStackCalcs_SME_2[[#Headers],[Ausnet]],OP_Rates_SME_2[[#Headers],[Ausnet]:[United Energy]],0))*$L$50),0)+\nIFERROR((INDEX(OP_Rates_SME_2[[Ausnet]:[United Energy]],MATCH(\"Balance\",OP_Rates_SME_2[Rate name],0),MATCH(CostStackCalcs_SME_2[[#Headers],[Ausnet]],OP_Rates_SME_2[[#Headers],[Ausnet]:[United Energy]],0))*$L$51),0)+\nIFERROR((INDEX(OP_Rates_SME_2[[Ausnet]:[United Energy]],MATCH(\"Single rate\",OP_Rates_SME_2[Rate name],0),MATCH(CostStackCalcs_SME_2[[#Headers],[Ausnet]],OP_Rates_SME_2[[#Headers],[Ausnet]:[United Energy]],0))*$L$48),0))\n+\n(IFERROR((INDEX(OP_RatesTU_SME_2[[Ausnet]:[United Energy]],MATCH(\"Block 1\",OP_RatesTU_SME_2[Rate name],0),MATCH(CostStackCalcs_SME_2[[#Headers],[Ausnet]],OP_RatesTU_SME_2[[#Headers],[Ausnet]:[United Energy]],0))*($L$50)),0)+\nIFERROR((INDEX(OP_RatesTU_SME_2[[Ausnet]:[United Energy]],MATCH(\"Balance\",OP_RatesTU_SME_2[Rate name],0),MATCH(CostStackCalcs_SME_2[[#Headers],[Ausnet]],OP_RatesTU_SME_2[[#Headers],[Ausnet]:[United Energy]],0))*($L$51)),0)+\nIFERROR((INDEX(OP_RatesTU_SME_2[[Ausnet]:[United Energy]],MATCH(\"Single rate\",OP_RatesTU_SME_2[Rate name],0),MATCH(CostStackCalcs_SME_2[[#Headers],[Ausnet]],OP_RatesTU_SME_2[[#Headers],[Ausnet]:[United Energy]],0))*($L$48)),0)),0))","v":8333},{"$f":"IF($D$32=\"Residential\",\nROUNDUP(\n(INDEX(OP_Rates_RES_2[[Ausnet]:[United Energy]],MATCH(\"Anytime - supply\",OP_Rates_RES_2[Rate name],0),MATCH(CostStackCalcs_RES_2[[#Headers],[Citipower]],OP_Rates_RES_2[[#Headers],[Ausnet]:[United Energy]],0))*DiPY)+\n(IFERROR((INDEX(OP_Rates_RES_2[[Ausnet]:[United Energy]],MATCH(\"Block 1\",OP_Rates_RES_2[Rate name],0),MATCH(CostStackCalcs_RES_2[[#Headers],[Citipower]],OP_Rates_RES_2[[#Headers],[Ausnet]:[United Energy]],0))*$L$50),0)+\nIFERROR((INDEX(OP_Rates_RES_2[[Ausnet]:[United Energy]],MATCH(\"Balance\",OP_Rates_RES_2[Rate name],0),MATCH(CostStackCalcs_RES_2[[#Headers],[Citipower]],OP_Rates_RES_2[[#Headers],[Ausnet]:[United Energy]],0))*$L$51),0)+\nIFERROR((INDEX(OP_Rates_RES_2[[Ausnet]:[United Energy]],MATCH(\"Single rate\",OP_Rates_RES_2[Rate name],0),MATCH(CostStackCalcs_RES_2[[#Headers],[Citipower]],OP_Rates_RES_2[[#Headers],[Ausnet]:[United Energy]],0))*$L$48),0))\n+\n(IFERROR((INDEX(OP_RatesTU_RES_2[[Ausnet]:[United Energy]],MATCH(\"Block 1\",OP_RatesTU_RES_2[Rate name],0),MATCH(CostStackCalcs_RES_2[[#Headers],[Citipower]],OP_RatesTU_RES_2[[#Headers],[Ausnet]:[United Energy]],0))*($L$50)),0)+\nIFERROR((INDEX(OP_RatesTU_RES_2[[Ausnet]:[United Energy]],MATCH(\"Balance\",OP_RatesTU_RES_2[Rate name],0),MATCH(CostStackCalcs_RES_2[[#Headers],[Citipower]],OP_RatesTU_RES_2[[#Headers],[Ausnet]:[United Energy]],0))*($L$51)),0)+\nIFERROR((INDEX(OP_RatesTU_RES_2[[Ausnet]:[United Energy]],MATCH(\"Single rate\",OP_RatesTU_RES_2[Rate name],0),MATCH(CostStackCalcs_RES_2[[#Headers],[Citipower]],OP_RatesTU_RES_2[[#Headers],[Ausnet]:[United Energy]],0))*($L$48)),0)),0),ROUNDUP(\n(INDEX(OP_Rates_SME_2[[Ausnet]:[United Energy]],MATCH(\"Anytime - supply\",OP_Rates_SME_2[Rate name],0),MATCH(CostStackCalcs_SME_2[[#Headers],[Citipower]],OP_Rates_SME_2[[#Headers],[Ausnet]:[United Energy]],0))*DiPY)+\n(IFERROR((INDEX(OP_Rates_SME_2[[Ausnet]:[United Energy]],MATCH(\"Block 1\",OP_Rates_SME_2[Rate name],0),MATCH(CostStackCalcs_SME_2[[#Headers],[Citipower]],OP_Rates_SME_2[[#Headers],[Ausnet]:[United Energy]],0))*$L$50),0)+\nIFERROR((INDEX(OP_Rates_SME_2[[Ausnet]:[United Energy]],MATCH(\"Balance\",OP_Rates_SME_2[Rate name],0),MATCH(CostStackCalcs_SME_2[[#Headers],[Citipower]],OP_Rates_SME_2[[#Headers],[Ausnet]:[United Energy]],0))*$L$51),0)+\nIFERROR((INDEX(OP_Rates_SME_2[[Ausnet]:[United Energy]],MATCH(\"Single rate\",OP_Rates_SME_2[Rate name],0),MATCH(CostStackCalcs_SME_2[[#Headers],[Citipower]],OP_Rates_SME_2[[#Headers],[Ausnet]:[United Energy]],0))*$L$48),0))\n+\n(IFERROR((INDEX(OP_RatesTU_SME_2[[Ausnet]:[United Energy]],MATCH(\"Block 1\",OP_RatesTU_SME_2[Rate name],0),MATCH(CostStackCalcs_SME_2[[#Headers],[Citipower]],OP_RatesTU_SME_2[[#Headers],[Ausnet]:[United Energy]],0))*($L$50)),0)+\nIFERROR((INDEX(OP_RatesTU_SME_2[[Ausnet]:[United Energy]],MATCH(\"Balance\",OP_RatesTU_SME_2[Rate name],0),MATCH(CostStackCalcs_SME_2[[#Headers],[Citipower]],OP_RatesTU_SME_2[[#Headers],[Ausnet]:[United Energy]],0))*($L$51)),0)+\nIFERROR((INDEX(OP_RatesTU_SME_2[[Ausnet]:[United Energy]],MATCH(\"Single rate\",OP_RatesTU_SME_2[Rate name],0),MATCH(CostStackCalcs_SME_2[[#Headers],[Citipower]],OP_RatesTU_SME_2[[#Headers],[Ausnet]:[United Energy]],0))*($L$48)),0)),0))","v":5555},{"$f":"IF($D$32=\"Residential\",\nROUNDUP(\n(INDEX(OP_Rates_RES_2[[Ausnet]:[United Energy]],MATCH(\"Anytime - supply\",OP_Rates_RES_2[Rate name],0),MATCH(CostStackCalcs_RES_2[[#Headers],[Jemena]],OP_Rates_RES_2[[#Headers],[Ausnet]:[United Energy]],0))*DiPY)+\n(IFERROR((INDEX(OP_Rates_RES_2[[Ausnet]:[United Energy]],MATCH(\"Block 1\",OP_Rates_RES_2[Rate name],0),MATCH(CostStackCalcs_RES_2[[#Headers],[Jemena]],OP_Rates_RES_2[[#Headers],[Ausnet]:[United Energy]],0))*$L$50),0)+\nIFERROR((INDEX(OP_Rates_RES_2[[Ausnet]:[United Energy]],MATCH(\"Balance\",OP_Rates_RES_2[Rate name],0),MATCH(CostStackCalcs_RES_2[[#Headers],[Jemena]],OP_Rates_RES_2[[#Headers],[Ausnet]:[United Energy]],0))*$L$51),0)+\nIFERROR((INDEX(OP_Rates_RES_2[[Ausnet]:[United Energy]],MATCH(\"Single rate\",OP_Rates_RES_2[Rate name],0),MATCH(CostStackCalcs_RES_2[[#Headers],[Jemena]],OP_Rates_RES_2[[#Headers],[Ausnet]:[United Energy]],0))*$L$48),0))\n+\n(IFERROR((INDEX(OP_RatesTU_RES_2[[Ausnet]:[United Energy]],MATCH(\"Block 1\",OP_RatesTU_RES_2[Rate name],0),MATCH(CostStackCalcs_RES_2[[#Headers],[Jemena]],OP_RatesTU_RES_2[[#Headers],[Ausnet]:[United Energy]],0))*($L$50)),0)+\nIFERROR((INDEX(OP_RatesTU_RES_2[[Ausnet]:[United Energy]],MATCH(\"Balance\",OP_RatesTU_RES_2[Rate name],0),MATCH(CostStackCalcs_RES_2[[#Headers],[Jemena]],OP_RatesTU_RES_2[[#Headers],[Ausnet]:[United Energy]],0))*($L$51)),0)+\nIFERROR((INDEX(OP_RatesTU_RES_2[[Ausnet]:[United Energy]],MATCH(\"Single rate\",OP_RatesTU_RES_2[Rate name],0),MATCH(CostStackCalcs_RES_2[[#Headers],[Jemena]],OP_RatesTU_RES_2[[#Headers],[Ausnet]:[United Energy]],0))*($L$48)),0)),0),ROUNDUP(\n(INDEX(OP_Rates_SME_2[[Ausnet]:[United Energy]],MATCH(\"Anytime - supply\",OP_Rates_SME_2[Rate name],0),MATCH(CostStackCalcs_SME_2[[#Headers],[Jemena]],OP_Rates_SME_2[[#Headers],[Ausnet]:[United Energy]],0))*DiPY)+\n(IFERROR((INDEX(OP_Rates_SME_2[[Ausnet]:[United Energy]],MATCH(\"Block 1\",OP_Rates_SME_2[Rate name],0),MATCH(CostStackCalcs_SME_2[[#Headers],[Jemena]],OP_Rates_SME_2[[#Headers],[Ausnet]:[United Energy]],0))*$L$50),0)+\nIFERROR((INDEX(OP_Rates_SME_2[[Ausnet]:[United Energy]],MATCH(\"Balance\",OP_Rates_SME_2[Rate name],0),MATCH(CostStackCalcs_SME_2[[#Headers],[Jemena]],OP_Rates_SME_2[[#Headers],[Ausnet]:[United Energy]],0))*$L$51),0)+\nIFERROR((INDEX(OP_Rates_SME_2[[Ausnet]:[United Energy]],MATCH(\"Single rate\",OP_Rates_SME_2[Rate name],0),MATCH(CostStackCalcs_SME_2[[#Headers],[Jemena]],OP_Rates_SME_2[[#Headers],[Ausnet]:[United Energy]],0))*$L$48),0))\n+\n(IFERROR((INDEX(OP_RatesTU_SME_2[[Ausnet]:[United Energy]],MATCH(\"Block 1\",OP_RatesTU_SME_2[Rate name],0),MATCH(CostStackCalcs_SME_2[[#Headers],[Jemena]],OP_RatesTU_SME_2[[#Headers],[Ausnet]:[United Energy]],0))*($L$50)),0)+\nIFERROR((INDEX(OP_RatesTU_SME_2[[Ausnet]:[United Energy]],MATCH(\"Balance\",OP_RatesTU_SME_2[Rate name],0),MATCH(CostStackCalcs_SME_2[[#Headers],[Jemena]],OP_RatesTU_SME_2[[#Headers],[Ausnet]:[United Energy]],0))*($L$51)),0)+\nIFERROR((INDEX(OP_RatesTU_SME_2[[Ausnet]:[United Energy]],MATCH(\"Single rate\",OP_RatesTU_SME_2[Rate name],0),MATCH(CostStackCalcs_SME_2[[#Headers],[Jemena]],OP_RatesTU_SME_2[[#Headers],[Ausnet]:[United Energy]],0))*($L$48)),0)),0))","v":6877},{"$f":"IF($D$32=\"Residential\",\nROUNDUP(\n(INDEX(OP_Rates_RES_2[[Ausnet]:[United Energy]],MATCH(\"Anytime - supply\",OP_Rates_RES_2[Rate name],0),MATCH(CostStackCalcs_RES_2[[#Headers],[Powercor]],OP_Rates_RES_2[[#Headers],[Ausnet]:[United Energy]],0))*DiPY)+\n(IFERROR((INDEX(OP_Rates_RES_2[[Ausnet]:[United Energy]],MATCH(\"Block 1\",OP_Rates_RES_2[Rate name],0),MATCH(CostStackCalcs_RES_2[[#Headers],[Powercor]],OP_Rates_RES_2[[#Headers],[Ausnet]:[United Energy]],0))*$L$50),0)+\nIFERROR((INDEX(OP_Rates_RES_2[[Ausnet]:[United Energy]],MATCH(\"Balance\",OP_Rates_RES_2[Rate name],0),MATCH(CostStackCalcs_RES_2[[#Headers],[Powercor]],OP_Rates_RES_2[[#Headers],[Ausnet]:[United Energy]],0))*$L$51),0)+\nIFERROR((INDEX(OP_Rates_RES_2[[Ausnet]:[United Energy]],MATCH(\"Single rate\",OP_Rates_RES_2[Rate name],0),MATCH(CostStackCalcs_RES_2[[#Headers],[Powercor]],OP_Rates_RES_2[[#Headers],[Ausnet]:[United Energy]],0))*$L$48),0))\n+\n(IFERROR((INDEX(OP_RatesTU_RES_2[[Ausnet]:[United Energy]],MATCH(\"Block 1\",OP_RatesTU_RES_2[Rate name],0),MATCH(CostStackCalcs_RES_2[[#Headers],[Powercor]],OP_RatesTU_RES_2[[#Headers],[Ausnet]:[United Energy]],0))*($L$50)),0)+\nIFERROR((INDEX(OP_RatesTU_RES_2[[Ausnet]:[United Energy]],MATCH(\"Balance\",OP_RatesTU_RES_2[Rate name],0),MATCH(CostStackCalcs_RES_2[[#Headers],[Powercor]],OP_RatesTU_RES_2[[#Headers],[Ausnet]:[United Energy]],0))*($L$51)),0)+\nIFERROR((INDEX(OP_RatesTU_RES_2[[Ausnet]:[United Energy]],MATCH(\"Single rate\",OP_RatesTU_RES_2[Rate name],0),MATCH(CostStackCalcs_RES_2[[#Headers],[Powercor]],OP_RatesTU_RES_2[[#Headers],[Ausnet]:[United Energy]],0))*($L$48)),0)),0),ROUNDUP(\n(INDEX(OP_Rates_SME_2[[Ausnet]:[United Energy]],MATCH(\"Anytime - supply\",OP_Rates_SME_2[Rate name],0),MATCH(CostStackCalcs_SME_2[[#Headers],[Powercor]],OP_Rates_SME_2[[#Headers],[Ausnet]:[United Energy]],0))*DiPY)+\n(IFERROR((INDEX(OP_Rates_SME_2[[Ausnet]:[United Energy]],MATCH(\"Block 1\",OP_Rates_SME_2[Rate name],0),MATCH(CostStackCalcs_SME_2[[#Headers],[Powercor]],OP_Rates_SME_2[[#Headers],[Ausnet]:[United Energy]],0))*$L$50),0)+\nIFERROR((INDEX(OP_Rates_SME_2[[Ausnet]:[United Energy]],MATCH(\"Balance\",OP_Rates_SME_2[Rate name],0),MATCH(CostStackCalcs_SME_2[[#Headers],[Powercor]],OP_Rates_SME_2[[#Headers],[Ausnet]:[United Energy]],0))*$L$51),0)+\nIFERROR((INDEX(OP_Rates_SME_2[[Ausnet]:[United Energy]],MATCH(\"Single rate\",OP_Rates_SME_2[Rate name],0),MATCH(CostStackCalcs_SME_2[[#Headers],[Powercor]],OP_Rates_SME_2[[#Headers],[Ausnet]:[United Energy]],0))*$L$48),0))\n+\n(IFERROR((INDEX(OP_RatesTU_SME_2[[Ausnet]:[United Energy]],MATCH(\"Block 1\",OP_RatesTU_SME_2[Rate name],0),MATCH(CostStackCalcs_SME_2[[#Headers],[Powercor]],OP_RatesTU_SME_2[[#Headers],[Ausnet]:[United Energy]],0))*($L$50)),0)+\nIFERROR((INDEX(OP_RatesTU_SME_2[[Ausnet]:[United Energy]],MATCH(\"Balance\",OP_RatesTU_SME_2[Rate name],0),MATCH(CostStackCalcs_SME_2[[#Headers],[Powercor]],OP_RatesTU_SME_2[[#Headers],[Ausnet]:[United Energy]],0))*($L$51)),0)+\nIFERROR((INDEX(OP_RatesTU_SME_2[[Ausnet]:[United Energy]],MATCH(\"Single rate\",OP_RatesTU_SME_2[Rate name],0),MATCH(CostStackCalcs_SME_2[[#Headers],[Powercor]],OP_RatesTU_SME_2[[#Headers],[Ausnet]:[United Energy]],0))*($L$48)),0)),0))","v":6128},{"$f":"IF($D$32=\"Residential\",\nROUNDUP(\n(INDEX(OP_Rates_RES_2[[Ausnet]:[United Energy]],MATCH(\"Anytime - supply\",OP_Rates_RES_2[Rate name],0),MATCH(CostStackCalcs_RES_2[[#Headers],[United Energy]],OP_Rates_RES_2[[#Headers],[Ausnet]:[United Energy]],0))*DiPY)+\n(IFERROR((INDEX(OP_Rates_RES_2[[Ausnet]:[United Energy]],MATCH(\"Block 1\",OP_Rates_RES_2[Rate name],0),MATCH(CostStackCalcs_RES_2[[#Headers],[United Energy]],OP_Rates_RES_2[[#Headers],[Ausnet]:[United Energy]],0))*$L$50),0)+\nIFERROR((INDEX(OP_Rates_RES_2[[Ausnet]:[United Energy]],MATCH(\"Balance\",OP_Rates_RES_2[Rate name],0),MATCH(CostStackCalcs_RES_2[[#Headers],[United Energy]],OP_Rates_RES_2[[#Headers],[Ausnet]:[United Energy]],0))*$L$51),0)+\nIFERROR((INDEX(OP_Rates_RES_2[[Ausnet]:[United Energy]],MATCH(\"Single rate\",OP_Rates_RES_2[Rate name],0),MATCH(CostStackCalcs_RES_2[[#Headers],[United Energy]],OP_Rates_RES_2[[#Headers],[Ausnet]:[United Energy]],0))*$L$48),0))\n+\n(IFERROR((INDEX(OP_RatesTU_RES_2[[Ausnet]:[United Energy]],MATCH(\"Block 1\",OP_RatesTU_RES_2[Rate name],0),MATCH(CostStackCalcs_RES_2[[#Headers],[United Energy]],OP_RatesTU_RES_2[[#Headers],[Ausnet]:[United Energy]],0))*($L$50)),0)+\nIFERROR((INDEX(OP_RatesTU_RES_2[[Ausnet]:[United Energy]],MATCH(\"Balance\",OP_RatesTU_RES_2[Rate name],0),MATCH(CostStackCalcs_RES_2[[#Headers],[United Energy]],OP_RatesTU_RES_2[[#Headers],[Ausnet]:[United Energy]],0))*($L$51)),0)+\nIFERROR((INDEX(OP_RatesTU_RES_2[[Ausnet]:[United Energy]],MATCH(\"Single rate\",OP_RatesTU_RES_2[Rate name],0),MATCH(CostStackCalcs_RES_2[[#Headers],[United Energy]],OP_RatesTU_RES_2[[#Headers],[Ausnet]:[United Energy]],0))*($L$48)),0)),0),ROUNDUP(\n(INDEX(OP_Rates_SME_2[[Ausnet]:[United Energy]],MATCH(\"Anytime - supply\",OP_Rates_SME_2[Rate name],0),MATCH(CostStackCalcs_SME_2[[#Headers],[United Energy]],OP_Rates_SME_2[[#Headers],[Ausnet]:[United Energy]],0))*DiPY)+\n(IFERROR((INDEX(OP_Rates_SME_2[[Ausnet]:[United Energy]],MATCH(\"Block 1\",OP_Rates_SME_2[Rate name],0),MATCH(CostStackCalcs_SME_2[[#Headers],[United Energy]],OP_Rates_SME_2[[#Headers],[Ausnet]:[United Energy]],0))*$L$50),0)+\nIFERROR((INDEX(OP_Rates_SME_2[[Ausnet]:[United Energy]],MATCH(\"Balance\",OP_Rates_SME_2[Rate name],0),MATCH(CostStackCalcs_SME_2[[#Headers],[United Energy]],OP_Rates_SME_2[[#Headers],[Ausnet]:[United Energy]],0))*$L$51),0)+\nIFERROR((INDEX(OP_Rates_SME_2[[Ausnet]:[United Energy]],MATCH(\"Single rate\",OP_Rates_SME_2[Rate name],0),MATCH(CostStackCalcs_SME_2[[#Headers],[United Energy]],OP_Rates_SME_2[[#Headers],[Ausnet]:[United Energy]],0))*$L$48),0))\n+\n(IFERROR((INDEX(OP_RatesTU_SME_2[[Ausnet]:[United Energy]],MATCH(\"Block 1\",OP_RatesTU_SME_2[Rate name],0),MATCH(CostStackCalcs_SME_2[[#Headers],[United Energy]],OP_RatesTU_SME_2[[#Headers],[Ausnet]:[United Energy]],0))*($L$50)),0)+\nIFERROR((INDEX(OP_RatesTU_SME_2[[Ausnet]:[United Energy]],MATCH(\"Balance\",OP_RatesTU_SME_2[Rate name],0),MATCH(CostStackCalcs_SME_2[[#Headers],[United Energy]],OP_RatesTU_SME_2[[#Headers],[Ausnet]:[United Energy]],0))*($L$51)),0)+\nIFERROR((INDEX(OP_RatesTU_SME_2[[Ausnet]:[United Energy]],MATCH(\"Single rate\",OP_RatesTU_SME_2[Rate name],0),MATCH(CostStackCalcs_SME_2[[#Headers],[United Energy]],OP_RatesTU_SME_2[[#Headers],[Ausnet]:[United Energy]],0))*($L$48)),0)),0))","v":5953},{"$f":"ROUND(AVERAGE(L66:P66),0)","v":6569},null,{"$f":"CostStackCalcs_SME_3[[#This Row],[Labels]]","v":"Total"},{"$f":"CostStackCalcs_SME_1[[#This Row],[Ausnet]]-CostStackCalcs_SME_2[[#This Row],[Ausnet]]","v":-54},{"$f":"CostStackCalcs_SME_1[[#This Row],[Citipower]]-CostStackCalcs_SME_2[[#This Row],[Citipower]]","v":288},{"$f":"CostStackCalcs_SME_1[[#This Row],[Jemena]]-CostStackCalcs_SME_2[[#This Row],[Jemena]]","v":-16},{"$f":"CostStackCalcs_SME_1[[#This Row],[Powercor]]-CostStackCalcs_SME_2[[#This Row],[Powercor]]","v":308},{"$f":"CostStackCalcs_SME_1[[#This Row],[United Energy]]-CostStackCalcs_SME_2[[#This Row],[United Energy]]","v":127},{"$f":"CostStackCalcs_SME_1[[#This Row],[Average]]-CostStackCalcs_SME_2[[#This Row],[Average]]","v":130.80000000000018},null,{"$f":"CostStackCalcs_SME_3[[#This Row],[Labels]]","v":"Total"},{"$f":"T66/CostStackCalcs_SME_2[[#This Row],[Ausnet]]","v":-6.4802592103684149E-3},{"$f":"U66/CostStackCalcs_SME_2[[#This Row],[Citipower]]","v":5.1845184518451846E-2},{"$f":"V66/CostStackCalcs_SME_2[[#This Row],[Jemena]]","v":-2.3265958993747273E-3},{"$f":"W66/CostStackCalcs_SME_2[[#This Row],[Powercor]]","v":5.0261096605744127E-2},{"$f":"X66/CostStackCalcs_SME_2[[#This Row],[United Energy]]","v":2.1333781286746178E-2},{"$f":"Y66/CostStackCalcs_SME_2[[#This Row],[Average]]","v":1.9911706500228374E-2}]
[]
[null,null,"Checks",{"$f":"IF(AND(D66-D64<=1,D66-D64>=-1),0,1)","v":0},0,0,0,0,0,null,"Checks",{"$f":"IF(AND(L66-L64<=1,L66-L64>=-1),0,1)","v":0},0,0,0,0,0]
[]
[null,null,"Retail operating margin",{"$f":"INDEX(Input_ForRateCalc[],MATCH($C70,Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH($D$45,Inputs!$C$15:$AZ$15,0))","v":5.2600000000000001E-2},{"$f":"INDEX(Input_ForRateCalc[],MATCH($C70,Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH($D$45,Inputs!$C$15:$AZ$15,0))","v":5.2600000000000001E-2},{"$f":"INDEX(Input_ForRateCalc[],MATCH($C70,Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH($D$45,Inputs!$C$15:$AZ$15,0))","v":5.2600000000000001E-2},{"$f":"INDEX(Input_ForRateCalc[],MATCH($C70,Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH($D$45,Inputs!$C$15:$AZ$15,0))","v":5.2600000000000001E-2},{"$f":"INDEX(Input_ForRateCalc[],MATCH($C70,Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH($D$45,Inputs!$C$15:$AZ$15,0))","v":5.2600000000000001E-2},null,null,"Retail operating margin",{"$f":"INDEX(Input_ForRateCalc[],MATCH($K70,Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH($L$45,Inputs!$C$15:$AZ$15,0))","v":5.6000000000000001E-2},{"$f":"INDEX(Input_ForRateCalc[],MATCH($K70,Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH($L$45,Inputs!$C$15:$AZ$15,0))","v":5.6000000000000001E-2},{"$f":"INDEX(Input_ForRateCalc[],MATCH($K70,Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH($L$45,Inputs!$C$15:$AZ$15,0))","v":5.6000000000000001E-2},{"$f":"INDEX(Input_ForRateCalc[],MATCH($K70,Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH($L$45,Inputs!$C$15:$AZ$15,0))","v":5.6000000000000001E-2},{"$f":"INDEX(Input_ForRateCalc[],MATCH($K70,Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH($L$45,Inputs!$C$15:$AZ$15,0))","v":5.6000000000000001E-2}]
[]
[null,null,"Network losses",{"$f":"INDEX(Calc_Losses_1[[Ausnet]:[United Energy]],MATCH(\"Total loss factor\",Calc_Losses_1[Cost item],0),MATCH(D$54,Calc_Losses_1[[#Headers],[Ausnet]:[United Energy]],0))","v":7.7367068495456603E-2},{"$f":"INDEX(Calc_Losses_1[[Ausnet]:[United Energy]],MATCH(\"Total loss factor\",Calc_Losses_1[Cost item],0),MATCH(E$54,Calc_Losses_1[[#Headers],[Ausnet]:[United Energy]],0))","v":4.1829152000000036E-2},{"$f":"INDEX(Calc_Losses_1[[Ausnet]:[United Energy]],MATCH(\"Total loss factor\",Calc_Losses_1[Cost item],0),MATCH(F$54,Calc_Losses_1[[#Headers],[Ausnet]:[United Energy]],0))","v":4.9446395000000143E-2},{"$f":"INDEX(Calc_Losses_1[[Ausnet]:[United Energy]],MATCH(\"Total loss factor\",Calc_Losses_1[Cost item],0),MATCH(G$54,Calc_Losses_1[[#Headers],[Ausnet]:[United Energy]],0))","v":7.5301211691076064E-2},{"$f":"INDEX(Calc_Losses_1[[Ausnet]:[United Energy]],MATCH(\"Total loss factor\",Calc_Losses_1[Cost item],0),MATCH(H$54,Calc_Losses_1[[#Headers],[Ausnet]:[United Energy]],0))","v":4.4297872727272702E-2},null,null,"Network losses",{"$f":"INDEX(Calc_Losses_2[[Ausnet]:[United Energy]],MATCH(\"Total loss factor\",Calc_Losses_2[Cost item],0),MATCH(L$54,Calc_Losses_2[[#Headers],[Ausnet]:[United Energy]],0))","v":7.9520016025126816E-2},{"$f":"INDEX(Calc_Losses_2[[Ausnet]:[United Energy]],MATCH(\"Total loss factor\",Calc_Losses_2[Cost item],0),MATCH(M$54,Calc_Losses_2[[#Headers],[Ausnet]:[United Energy]],0))","v":4.3222622000000044E-2},{"$f":"INDEX(Calc_Losses_2[[Ausnet]:[United Energy]],MATCH(\"Total loss factor\",Calc_Losses_2[Cost item],0),MATCH(N$54,Calc_Losses_2[[#Headers],[Ausnet]:[United Energy]],0))","v":4.7794459999999983E-2},{"$f":"INDEX(Calc_Losses_2[[Ausnet]:[United Energy]],MATCH(\"Total loss factor\",Calc_Losses_2[Cost item],0),MATCH(O$54,Calc_Losses_2[[#Headers],[Ausnet]:[United Energy]],0))","v":6.5003673442893595E-2},{"$f":"INDEX(Calc_Losses_2[[Ausnet]:[United Energy]],MATCH(\"Total loss factor\",Calc_Losses_2[Cost item],0),MATCH(P$54,Calc_Losses_2[[#Headers],[Ausnet]:[United Energy]],0))","v":4.4483242727272776E-2}]
[]
[null,null,"Annual costs",null,null,null,null,null,null,null,"Annual costs"]
[null,null,"Retail cost",{"$f":"IF($D32=\"Residential\",Calc_Rates!G185,Calc_Rates!G186)+Calc_Rates!G187","v":194.0433928087397},{"$f":"IF($D32=\"Residential\",Calc_Rates!H185,Calc_Rates!H186)+Calc_Rates!H187","v":194.0433928087397},{"$f":"IF($D32=\"Residential\",Calc_Rates!I185,Calc_Rates!I186)+Calc_Rates!I187","v":194.0433928087397},{"$f":"IF($D32=\"Residential\",Calc_Rates!J185,Calc_Rates!J186)+Calc_Rates!J187","v":194.0433928087397},{"$f":"IF($D32=\"Residential\",Calc_Rates!K185,Calc_Rates!K186)+Calc_Rates!K187","v":194.0433928087397},null,null,"Retail cost",{"$f":"IF(D32=\"Residential\",Calc_Rates!G459,Calc_Rates!G460)+Calc_Rates!G461","v":185.86772433721131},{"$f":"IF(E32=\"Residential\",Calc_Rates!H459,Calc_Rates!H460)+Calc_Rates!H461","v":185.86772433721131},{"$f":"IF(F32=\"Residential\",Calc_Rates!I459,Calc_Rates!I460)+Calc_Rates!I461","v":185.86772433721131},{"$f":"IF(G32=\"Residential\",Calc_Rates!J459,Calc_Rates!J460)+Calc_Rates!J461","v":185.86772433721131},{"$f":"IF(H32=\"Residential\",Calc_Rates!K459,Calc_Rates!K460)+Calc_Rates!K461","v":185.86772433721131}]
[]
[null,null,"Network fixed cost",{"$f":"INDEX(Calc_NetworkF_1[[Ausnet]:[United Energy]],MATCH(\"Metering\",Calc_NetworkF_1[[Cost item]:[Cost item]],0),MATCH(D$54,Calc_NetworkF_1[[#Headers],[Ausnet]:[United Energy]],0))+\nSUMIFS(Calc_NetworkF_1[Ausnet],Calc_NetworkF_1[[Cost item]:[Cost item]],\"Anytime - supply\",Calc_NetworkF_1[[Customer type]:[Customer type]],IF(ISNUMBER(SEARCH(\"Residential\",$C$48)),\"Residential\",\"Small business\"))","v":235.91700877556667},{"$f":"INDEX(Calc_NetworkF_1[[Ausnet]:[United Energy]],MATCH(\"Metering\",Calc_NetworkF_1[[Cost item]:[Cost item]],0),MATCH(E$54,Calc_NetworkF_1[[#Headers],[Ausnet]:[United Energy]],0))+\nSUMIFS(Calc_NetworkF_1[Citipower],Calc_NetworkF_1[[Cost item]:[Cost item]],\"Anytime - supply\",Calc_NetworkF_1[[Customer type]:[Customer type]],IF(ISNUMBER(SEARCH(\"Residential\",$C$48)),\"Residential\",\"Small business\"))","v":246.10613986912006},{"$f":"INDEX(Calc_NetworkF_1[[Ausnet]:[United Energy]],MATCH(\"Metering\",Calc_NetworkF_1[[Cost item]:[Cost item]],0),MATCH(F$54,Calc_NetworkF_1[[#Headers],[Ausnet]:[United Energy]],0))+\nSUMIFS(Calc_NetworkF_1[Jemena],Calc_NetworkF_1[[Cost item]:[Cost item]],\"Anytime - supply\",Calc_NetworkF_1[[Customer type]:[Customer type]],IF(ISNUMBER(SEARCH(\"Residential\",$C$48)),\"Residential\",\"Small business\"))","v":289.13791150463157},{"$f":"INDEX(Calc_NetworkF_1[[Ausnet]:[United Energy]],MATCH(\"Metering\",Calc_NetworkF_1[[Cost item]:[Cost item]],0),MATCH(G$54,Calc_NetworkF_1[[#Headers],[Ausnet]:[United Energy]],0))+\nSUMIFS(Calc_NetworkF_1[Powercor],Calc_NetworkF_1[[Cost item]:[Cost item]],\"Anytime - supply\",Calc_NetworkF_1[[Customer type]:[Customer type]],IF(ISNUMBER(SEARCH(\"Residential\",$C$48)),\"Residential\",\"Small business\"))","v":291.36479782820186},{"$f":"INDEX(Calc_NetworkF_1[[Ausnet]:[United Energy]],MATCH(\"Metering\",Calc_NetworkF_1[[Cost item]:[Cost item]],0),MATCH(H$54,Calc_NetworkF_1[[#Headers],[Ausnet]:[United Energy]],0))+\nSUMIFS(Calc_NetworkF_1[United Energy],Calc_NetworkF_1[[Cost item]:[Cost item]],\"Anytime - supply\",Calc_NetworkF_1[[Customer type]:[Customer type]],IF(ISNUMBER(SEARCH(\"Residential\",$C$48)),\"Residential\",\"Small business\"))","v":222.2022241942235},null,null,"Network fixed cost",{"$f":"INDEX(Calc_NetworkF_2[[Ausnet]:[United Energy]],MATCH(\"Metering\",Calc_NetworkF_2[[Cost item]:[Cost item]],0),MATCH(L$54,Calc_NetworkF_2[[#Headers],[Ausnet]:[United Energy]],0))+\nSUMIFS(Calc_NetworkF_2[Ausnet],Calc_NetworkF_2[[Cost item]:[Cost item]],\"Anytime - supply\",Calc_NetworkF_2[[Customer type]:[Customer type]],IF(ISNUMBER(SEARCH(\"Residential\",$K$48)),\"Residential\",\"Small business\"))","v":219.66849011598811},{"$f":"INDEX(Calc_NetworkF_2[[Ausnet]:[United Energy]],MATCH(\"Metering\",Calc_NetworkF_2[[Cost item]:[Cost item]],0),MATCH(M$54,Calc_NetworkF_2[[#Headers],[Ausnet]:[United Energy]],0))+\nSUMIFS(Calc_NetworkF_2[Citipower],Calc_NetworkF_2[[Cost item]:[Cost item]],\"Anytime - supply\",Calc_NetworkF_2[[Customer type]:[Customer type]],IF(ISNUMBER(SEARCH(\"Residential\",$K$48)),\"Residential\",\"Small business\"))","v":226.85014224641867},{"$f":"INDEX(Calc_NetworkF_2[[Ausnet]:[United Energy]],MATCH(\"Metering\",Calc_NetworkF_2[[Cost item]:[Cost item]],0),MATCH(N$54,Calc_NetworkF_2[[#Headers],[Ausnet]:[United Energy]],0))+\nSUMIFS(Calc_NetworkF_2[Jemena],Calc_NetworkF_2[[Cost item]:[Cost item]],\"Anytime - supply\",Calc_NetworkF_2[[Customer type]:[Customer type]],IF(ISNUMBER(SEARCH(\"Residential\",$K$48)),\"Residential\",\"Small business\"))","v":241.70114457779835},{"$f":"INDEX(Calc_NetworkF_2[[Ausnet]:[United Energy]],MATCH(\"Metering\",Calc_NetworkF_2[[Cost item]:[Cost item]],0),MATCH(O$54,Calc_NetworkF_2[[#Headers],[Ausnet]:[United Energy]],0))+\nSUMIFS(Calc_NetworkF_2[Powercor],Calc_NetworkF_2[[Cost item]:[Cost item]],\"Anytime - supply\",Calc_NetworkF_2[[Customer type]:[Customer type]],IF(ISNUMBER(SEARCH(\"Residential\",$K$48)),\"Residential\",\"Small business\"))","v":258.62550924858039},{"$f":"INDEX(Calc_NetworkF_2[[Ausnet]:[United Energy]],MATCH(\"Metering\",Calc_NetworkF_2[[Cost item]:[Cost item]],0),MATCH(P$54,Calc_NetworkF_2[[#Headers],[Ausnet]:[United Energy]],0))+\nSUMIFS(Calc_NetworkF_2[United Energy],Calc_NetworkF_2[[Cost item]:[Cost item]],\"Anytime - supply\",Calc_NetworkF_2[[Customer type]:[Customer type]],IF(ISNUMBER(SEARCH(\"Residential\",$K$48)),\"Residential\",\"Small business\"))","v":204.29101052193329}]
[]
[null,null,"Other",{"$f":"SUMIFS(Calc_OtherCosts_1[Ausnet],Calc_OtherCosts_1[[Fixed/Variable]:[Fixed/Variable]],\"Fixed\")","v":15.960927447891615},{"$f":"SUMIFS(Calc_OtherCosts_1[Citipower],Calc_OtherCosts_1[[Fixed/Variable]:[Fixed/Variable]],\"Fixed\")","v":15.960927447891615},{"$f":"SUMIFS(Calc_OtherCosts_1[Jemena],Calc_OtherCosts_1[[Fixed/Variable]:[Fixed/Variable]],\"Fixed\")","v":15.960927447891615},{"$f":"SUMIFS(Calc_OtherCosts_1[Powercor],Calc_OtherCosts_1[[Fixed/Variable]:[Fixed/Variable]],\"Fixed\")","v":15.960927447891615},{"$f":"SUMIFS(Calc_OtherCosts_1[United Energy],Calc_OtherCosts_1[[Fixed/Variable]:[Fixed/Variable]],\"Fixed\")","v":15.960927447891615},null,null,"Other",{"$f":"SUMIFS(Calc_OtherCosts_2[Ausnet],Calc_OtherCosts_2[[Fixed/Variable]:[Fixed/Variable]],\"Fixed\")","v":14.076594479806786},{"$f":"SUMIFS(Calc_OtherCosts_2[Citipower],Calc_OtherCosts_2[[Fixed/Variable]:[Fixed/Variable]],\"Fixed\")","v":14.076594479806786},{"$f":"SUMIFS(Calc_OtherCosts_2[Jemena],Calc_OtherCosts_2[[Fixed/Variable]:[Fixed/Variable]],\"Fixed\")","v":14.076594479806786},{"$f":"SUMIFS(Calc_OtherCosts_2[Powercor],Calc_OtherCosts_2[[Fixed/Variable]:[Fixed/Variable]],\"Fixed\")","v":14.076594479806786},{"$f":"SUMIFS(Calc_OtherCosts_2[United Energy],Calc_OtherCosts_2[[Fixed/Variable]:[Fixed/Variable]],\"Fixed\")","v":14.076594479806786}]
[]
[null,null,"Environmental (FiT)",{"$f":"IF(Calc_FiT_1[Fixed/Variable]<>\"Variable\",INDEX(Calc_FiT_1[[Ausnet]:[United Energy]],1,MATCH(D$54,Calc_FiT_1[[#Headers],[Ausnet]:[United Energy]],0)),\"\")","v":""},{"$f":"IF(Calc_FiT_1[Fixed/Variable]<>\"Variable\",INDEX(Calc_FiT_1[[Ausnet]:[United Energy]],1,MATCH(E$54,Calc_FiT_1[[#Headers],[Ausnet]:[United Energy]],0)),\"\")","v":""},{"$f":"IF(Calc_FiT_1[Fixed/Variable]<>\"Variable\",INDEX(Calc_FiT_1[[Ausnet]:[United Energy]],1,MATCH(F$54,Calc_FiT_1[[#Headers],[Ausnet]:[United Energy]],0)),\"\")","v":""},{"$f":"IF(Calc_FiT_1[Fixed/Variable]<>\"Variable\",INDEX(Calc_FiT_1[[Ausnet]:[United Energy]],1,MATCH(G$54,Calc_FiT_1[[#Headers],[Ausnet]:[United Energy]],0)),\"\")","v":""},{"$f":"IF(Calc_FiT_1[Fixed/Variable]<>\"Variable\",INDEX(Calc_FiT_1[[Ausnet]:[United Energy]],1,MATCH(H$54,Calc_FiT_1[[#Headers],[Ausnet]:[United Energy]],0)),\"\")","v":""},null,null,"Environmental (FiT)",{"$f":"IF(Calc_FiT_2[Fixed/Variable]=\"Fixed\",INDEX(Calc_FiT_2[[Ausnet]:[United Energy]],1,MATCH(L$54,Calc_FiT_2[[#Headers],[Ausnet]:[United Energy]],0)),\"\")","v":""},{"$f":"IF(Calc_FiT_2[Fixed/Variable]=\"Fixed\",INDEX(Calc_FiT_2[[Ausnet]:[United Energy]],1,MATCH(M$54,Calc_FiT_2[[#Headers],[Ausnet]:[United Energy]],0)),\"\")","v":""},{"$f":"IF(Calc_FiT_2[Fixed/Variable]=\"Fixed\",INDEX(Calc_FiT_2[[Ausnet]:[United Energy]],1,MATCH(N$54,Calc_FiT_2[[#Headers],[Ausnet]:[United Energy]],0)),\"\")","v":""},{"$f":"IF(Calc_FiT_2[Fixed/Variable]=\"Fixed\",INDEX(Calc_FiT_2[[Ausnet]:[United Energy]],1,MATCH(O$54,Calc_FiT_2[[#Headers],[Ausnet]:[United Energy]],0)),\"\")","v":""},{"$f":"IF(Calc_FiT_2[Fixed/Variable]=\"Fixed\",INDEX(Calc_FiT_2[[Ausnet]:[United Energy]],1,MATCH(P$54,Calc_FiT_2[[#Headers],[Ausnet]:[United Energy]],0)),\"\")","v":""}]
[]
[null,null,"Per kWh costs",null,null,null,null,null,null,null,"Per kWh costs"]
[null,null,"Environmental",{"$f":"INDEX(Calc_EnviroVEU_1[[Ausnet]:[United Energy]],MATCH(\"VEU cost\",Calc_EnviroVEU_1[[Cost item]:[Cost item]],0),MATCH(D$54,Calc_EnviroVEU_1[[#Headers],[Ausnet]:[United Energy]],0))+\nINDEX(Calc_EnviroLRET_1[[Ausnet]:[United Energy]],MATCH(\"LRET cost\",Calc_EnviroLRET_1[[Cost item]:[Cost item]],0),MATCH(D$54,Calc_EnviroLRET_1[[#Headers],[Ausnet]:[United Energy]],0))+\nINDEX(Calc_EnviroSRES_1[[Ausnet]:[United Energy]],MATCH(\"SRES cost\",Calc_EnviroSRES_1[[Cost item]:[Cost item]],0),MATCH(D$54,Calc_EnviroSRES_1[[#Headers],[Ausnet]:[United Energy]],0))","v":2.7584998871645915E-2},{"$f":"INDEX(Calc_EnviroVEU_1[[Ausnet]:[United Energy]],MATCH(\"VEU cost\",Calc_EnviroVEU_1[[Cost item]:[Cost item]],0),MATCH(E$54,Calc_EnviroVEU_1[[#Headers],[Ausnet]:[United Energy]],0))+\nINDEX(Calc_EnviroLRET_1[[Ausnet]:[United Energy]],MATCH(\"LRET cost\",Calc_EnviroLRET_1[[Cost item]:[Cost item]],0),MATCH(E$54,Calc_EnviroLRET_1[[#Headers],[Ausnet]:[United Energy]],0))+\nINDEX(Calc_EnviroSRES_1[[Ausnet]:[United Energy]],MATCH(\"SRES cost\",Calc_EnviroSRES_1[[Cost item]:[Cost item]],0),MATCH(E$54,Calc_EnviroSRES_1[[#Headers],[Ausnet]:[United Energy]],0))","v":2.7584998871645915E-2},{"$f":"INDEX(Calc_EnviroVEU_1[[Ausnet]:[United Energy]],MATCH(\"VEU cost\",Calc_EnviroVEU_1[[Cost item]:[Cost item]],0),MATCH(F$54,Calc_EnviroVEU_1[[#Headers],[Ausnet]:[United Energy]],0))+\nINDEX(Calc_EnviroLRET_1[[Ausnet]:[United Energy]],MATCH(\"LRET cost\",Calc_EnviroLRET_1[[Cost item]:[Cost item]],0),MATCH(F$54,Calc_EnviroLRET_1[[#Headers],[Ausnet]:[United Energy]],0))+\nINDEX(Calc_EnviroSRES_1[[Ausnet]:[United Energy]],MATCH(\"SRES cost\",Calc_EnviroSRES_1[[Cost item]:[Cost item]],0),MATCH(F$54,Calc_EnviroSRES_1[[#Headers],[Ausnet]:[United Energy]],0))","v":2.7584998871645915E-2},{"$f":"INDEX(Calc_EnviroVEU_1[[Ausnet]:[United Energy]],MATCH(\"VEU cost\",Calc_EnviroVEU_1[[Cost item]:[Cost item]],0),MATCH(G$54,Calc_EnviroVEU_1[[#Headers],[Ausnet]:[United Energy]],0))+\nINDEX(Calc_EnviroLRET_1[[Ausnet]:[United Energy]],MATCH(\"LRET cost\",Calc_EnviroLRET_1[[Cost item]:[Cost item]],0),MATCH(G$54,Calc_EnviroLRET_1[[#Headers],[Ausnet]:[United Energy]],0))+\nINDEX(Calc_EnviroSRES_1[[Ausnet]:[United Energy]],MATCH(\"SRES cost\",Calc_EnviroSRES_1[[Cost item]:[Cost item]],0),MATCH(G$54,Calc_EnviroSRES_1[[#Headers],[Ausnet]:[United Energy]],0))","v":2.7584998871645915E-2},{"$f":"INDEX(Calc_EnviroVEU_1[[Ausnet]:[United Energy]],MATCH(\"VEU cost\",Calc_EnviroVEU_1[[Cost item]:[Cost item]],0),MATCH(H$54,Calc_EnviroVEU_1[[#Headers],[Ausnet]:[United Energy]],0))+\nINDEX(Calc_EnviroLRET_1[[Ausnet]:[United Energy]],MATCH(\"LRET cost\",Calc_EnviroLRET_1[[Cost item]:[Cost item]],0),MATCH(H$54,Calc_EnviroLRET_1[[#Headers],[Ausnet]:[United Energy]],0))+\nINDEX(Calc_EnviroSRES_1[[Ausnet]:[United Energy]],MATCH(\"SRES cost\",Calc_EnviroSRES_1[[Cost item]:[Cost item]],0),MATCH(H$54,Calc_EnviroSRES_1[[#Headers],[Ausnet]:[United Energy]],0))","v":2.7584998871645915E-2},null,null,"Environmental",{"$f":"INDEX(Calc_EnviroVEU_2[[Ausnet]:[United Energy]],MATCH(\"VEU cost\",Calc_EnviroVEU_2[[Cost item]:[Cost item]],0),MATCH(L$54,Calc_EnviroVEU_2[[#Headers],[Ausnet]:[United Energy]],0))+\nINDEX(Calc_EnviroLRET_2[[Ausnet]:[United Energy]],MATCH(\"LRET cost\",Calc_EnviroLRET_2[[Cost item]:[Cost item]],0),MATCH(L$54,Calc_EnviroLRET_2[[#Headers],[Ausnet]:[United Energy]],0))+\nINDEX(Calc_EnviroSRES_2[[Ausnet]:[United Energy]],MATCH(\"SRES cost\",Calc_EnviroSRES_2[[Cost item]:[Cost item]],0),MATCH(L$54,Calc_EnviroSRES_2[[#Headers],[Ausnet]:[United Energy]],0))","v":2.9804443936933628E-2},{"$f":"INDEX(Calc_EnviroVEU_2[[Ausnet]:[United Energy]],MATCH(\"VEU cost\",Calc_EnviroVEU_2[[Cost item]:[Cost item]],0),MATCH(M$54,Calc_EnviroVEU_2[[#Headers],[Ausnet]:[United Energy]],0))+\nINDEX(Calc_EnviroLRET_2[[Ausnet]:[United Energy]],MATCH(\"LRET cost\",Calc_EnviroLRET_2[[Cost item]:[Cost item]],0),MATCH(M$54,Calc_EnviroLRET_2[[#Headers],[Ausnet]:[United Energy]],0))+\nINDEX(Calc_EnviroSRES_2[[Ausnet]:[United Energy]],MATCH(\"SRES cost\",Calc_EnviroSRES_2[[Cost item]:[Cost item]],0),MATCH(M$54,Calc_EnviroSRES_2[[#Headers],[Ausnet]:[United Energy]],0))","v":2.9804443936933628E-2},{"$f":"INDEX(Calc_EnviroVEU_2[[Ausnet]:[United Energy]],MATCH(\"VEU cost\",Calc_EnviroVEU_2[[Cost item]:[Cost item]],0),MATCH(N$54,Calc_EnviroVEU_2[[#Headers],[Ausnet]:[United Energy]],0))+\nINDEX(Calc_EnviroLRET_2[[Ausnet]:[United Energy]],MATCH(\"LRET cost\",Calc_EnviroLRET_2[[Cost item]:[Cost item]],0),MATCH(N$54,Calc_EnviroLRET_2[[#Headers],[Ausnet]:[United Energy]],0))+\nINDEX(Calc_EnviroSRES_2[[Ausnet]:[United Energy]],MATCH(\"SRES cost\",Calc_EnviroSRES_2[[Cost item]:[Cost item]],0),MATCH(N$54,Calc_EnviroSRES_2[[#Headers],[Ausnet]:[United Energy]],0))","v":2.9804443936933628E-2},{"$f":"INDEX(Calc_EnviroVEU_2[[Ausnet]:[United Energy]],MATCH(\"VEU cost\",Calc_EnviroVEU_2[[Cost item]:[Cost item]],0),MATCH(O$54,Calc_EnviroVEU_2[[#Headers],[Ausnet]:[United Energy]],0))+\nINDEX(Calc_EnviroLRET_2[[Ausnet]:[United Energy]],MATCH(\"LRET cost\",Calc_EnviroLRET_2[[Cost item]:[Cost item]],0),MATCH(O$54,Calc_EnviroLRET_2[[#Headers],[Ausnet]:[United Energy]],0))+\nINDEX(Calc_EnviroSRES_2[[Ausnet]:[United Energy]],MATCH(\"SRES cost\",Calc_EnviroSRES_2[[Cost item]:[Cost item]],0),MATCH(O$54,Calc_EnviroSRES_2[[#Headers],[Ausnet]:[United Energy]],0))","v":2.9804443936933628E-2},{"$f":"INDEX(Calc_EnviroVEU_2[[Ausnet]:[United Energy]],MATCH(\"VEU cost\",Calc_EnviroVEU_2[[Cost item]:[Cost item]],0),MATCH(P$54,Calc_EnviroVEU_2[[#Headers],[Ausnet]:[United Energy]],0))+\nINDEX(Calc_EnviroLRET_2[[Ausnet]:[United Energy]],MATCH(\"LRET cost\",Calc_EnviroLRET_2[[Cost item]:[Cost item]],0),MATCH(P$54,Calc_EnviroLRET_2[[#Headers],[Ausnet]:[United Energy]],0))+\nINDEX(Calc_EnviroSRES_2[[Ausnet]:[United Energy]],MATCH(\"SRES cost\",Calc_EnviroSRES_2[[Cost item]:[Cost item]],0),MATCH(P$54,Calc_EnviroSRES_2[[#Headers],[Ausnet]:[United Energy]],0))","v":2.9804443936933628E-2}]
[]
[null,null,"Wholesale",{"$f":"IF(ISNUMBER(SEARCH(\"Residential\",$C$48)),\n(INDEX(Calc_WholesaleRES_1[[Ausnet]:[United Energy]],MATCH(\"Wholesale cost\",Calc_WholesaleRES_1[[Cost item]:[Cost item]],0),MATCH(D$54,Calc_WholesaleRES_1[[#Headers],[Ausnet]:[United Energy]],0))+INDEX(CALC_WholesaleSolarExport[[Ausnet]:[United Energy]],MATCH(CostStackCalcs_SME_3[[#Headers],[Ausnet]],CALC_WholesaleSolarExport[[#Headers],[Ausnet]:[United Energy]],0))),\n(INDEX(Calc_WholesaleSME_1[[Ausnet]:[United Energy]],MATCH(\"Wholesale cost\",Calc_WholesaleSME_1[[Cost item]:[Cost item]],0),MATCH(D$54,Calc_WholesaleSME_1[[#Headers],[Ausnet]:[United Energy]],0)))+INDEX(CALC_WholesaleSolarExport[[Ausnet]:[United Energy]],MATCH(CostStackCalcs_SME_3[[#Headers],[Ausnet]],CALC_WholesaleSolarExport[[#Headers],[Ausnet]:[United Energy]],0)))","v":0.10241974540821798},{"$f":"IF(ISNUMBER(SEARCH(\"Residential\",$C$48)),\n(INDEX(Calc_WholesaleRES_1[[Ausnet]:[United Energy]],MATCH(\"Wholesale cost\",Calc_WholesaleRES_1[[Cost item]:[Cost item]],0),MATCH(E$54,Calc_WholesaleRES_1[[#Headers],[Ausnet]:[United Energy]],0))+INDEX(CALC_WholesaleSolarExport[[Ausnet]:[United Energy]],MATCH(CostStackCalcs_SME_3[[#Headers],[Ausnet]],CALC_WholesaleSolarExport[[#Headers],[Ausnet]:[United Energy]],0))),\n(INDEX(Calc_WholesaleSME_1[[Ausnet]:[United Energy]],MATCH(\"Wholesale cost\",Calc_WholesaleSME_1[[Cost item]:[Cost item]],0),MATCH(E$54,Calc_WholesaleSME_1[[#Headers],[Ausnet]:[United Energy]],0)))+INDEX(CALC_WholesaleSolarExport[[Ausnet]:[United Energy]],MATCH(CostStackCalcs_SME_3[[#Headers],[Ausnet]],CALC_WholesaleSolarExport[[#Headers],[Ausnet]:[United Energy]],0)))","v":0.10109974540821799},{"$f":"IF(ISNUMBER(SEARCH(\"Residential\",$C$48)),\n(INDEX(Calc_WholesaleRES_1[[Ausnet]:[United Energy]],MATCH(\"Wholesale cost\",Calc_WholesaleRES_1[[Cost item]:[Cost item]],0),MATCH(F$54,Calc_WholesaleRES_1[[#Headers],[Ausnet]:[United Energy]],0))+INDEX(CALC_WholesaleSolarExport[[Ausnet]:[United Energy]],MATCH(CostStackCalcs_SME_3[[#Headers],[Ausnet]],CALC_WholesaleSolarExport[[#Headers],[Ausnet]:[United Energy]],0))),\n(INDEX(Calc_WholesaleSME_1[[Ausnet]:[United Energy]],MATCH(\"Wholesale cost\",Calc_WholesaleSME_1[[Cost item]:[Cost item]],0),MATCH(F$54,Calc_WholesaleSME_1[[#Headers],[Ausnet]:[United Energy]],0)))+INDEX(CALC_WholesaleSolarExport[[Ausnet]:[United Energy]],MATCH(CostStackCalcs_SME_3[[#Headers],[Ausnet]],CALC_WholesaleSolarExport[[#Headers],[Ausnet]:[United Energy]],0)))","v":0.10365974540821798},{"$f":"IF(ISNUMBER(SEARCH(\"Residential\",$C$48)),\n(INDEX(Calc_WholesaleRES_1[[Ausnet]:[United Energy]],MATCH(\"Wholesale cost\",Calc_WholesaleRES_1[[Cost item]:[Cost item]],0),MATCH(G$54,Calc_WholesaleRES_1[[#Headers],[Ausnet]:[United Energy]],0))+INDEX(CALC_WholesaleSolarExport[[Ausnet]:[United Energy]],MATCH(CostStackCalcs_SME_3[[#Headers],[Ausnet]],CALC_WholesaleSolarExport[[#Headers],[Ausnet]:[United Energy]],0))),\n(INDEX(Calc_WholesaleSME_1[[Ausnet]:[United Energy]],MATCH(\"Wholesale cost\",Calc_WholesaleSME_1[[Cost item]:[Cost item]],0),MATCH(G$54,Calc_WholesaleSME_1[[#Headers],[Ausnet]:[United Energy]],0)))+INDEX(CALC_WholesaleSolarExport[[Ausnet]:[United Energy]],MATCH(CostStackCalcs_SME_3[[#Headers],[Ausnet]],CALC_WholesaleSolarExport[[#Headers],[Ausnet]:[United Energy]],0)))","v":0.10045974540821799},{"$f":"IF(ISNUMBER(SEARCH(\"Residential\",$C$48)),\n(INDEX(Calc_WholesaleRES_1[[Ausnet]:[United Energy]],MATCH(\"Wholesale cost\",Calc_WholesaleRES_1[[Cost item]:[Cost item]],0),MATCH(H$54,Calc_WholesaleRES_1[[#Headers],[Ausnet]:[United Energy]],0))+INDEX(CALC_WholesaleSolarExport[[Ausnet]:[United Energy]],MATCH(CostStackCalcs_SME_3[[#Headers],[Ausnet]],CALC_WholesaleSolarExport[[#Headers],[Ausnet]:[United Energy]],0))),\n(INDEX(Calc_WholesaleSME_1[[Ausnet]:[United Energy]],MATCH(\"Wholesale cost\",Calc_WholesaleSME_1[[Cost item]:[Cost item]],0),MATCH(H$54,Calc_WholesaleSME_1[[#Headers],[Ausnet]:[United Energy]],0)))+INDEX(CALC_WholesaleSolarExport[[Ausnet]:[United Energy]],MATCH(CostStackCalcs_SME_3[[#Headers],[Ausnet]],CALC_WholesaleSolarExport[[#Headers],[Ausnet]:[United Energy]],0)))","v":0.10483974540821799},null,null,"Wholesale",{"$f":"IF(ISNUMBER(SEARCH(\"Residential\",$K$48)),\nINDEX(Calc_WholesaleRES_2[[Ausnet]:[United Energy]],MATCH(\"Wholesale cost\",Calc_WholesaleRES_2[[Cost item]:[Cost item]],0),MATCH(L$54,Calc_WholesaleRES_2[[#Headers],[Ausnet]:[United Energy]],0))+INDEX(CALC_WholesaleSolarExport2[[Ausnet]:[United Energy]],MATCH(CostStackCalcs_SME_4[[#Headers],[Ausnet]],CALC_WholesaleSolarExport2[[#Headers],[Ausnet]:[United Energy]],0)),\nINDEX(Calc_WholesaleSME_2[[Ausnet]:[United Energy]],MATCH(\"Wholesale cost\",Calc_WholesaleSME_2[[Cost item]:[Cost item]],0),MATCH(L$54,Calc_WholesaleSME_2[[#Headers],[Ausnet]:[United Energy]],0)))+INDEX(CALC_WholesaleSolarExport2[[Ausnet]:[United Energy]],MATCH(CostStackCalcs_SME_4[[#Headers],[Ausnet]],CALC_WholesaleSolarExport2[[#Headers],[Ausnet]:[United Energy]],0))","v":9.4159999999999994E-2},{"$f":"IF(ISNUMBER(SEARCH(\"Residential\",$K$48)),\nINDEX(Calc_WholesaleRES_2[[Ausnet]:[United Energy]],MATCH(\"Wholesale cost\",Calc_WholesaleRES_2[[Cost item]:[Cost item]],0),MATCH(M$54,Calc_WholesaleRES_2[[#Headers],[Ausnet]:[United Energy]],0))+INDEX(CALC_WholesaleSolarExport2[[Ausnet]:[United Energy]],MATCH(CostStackCalcs_SME_4[[#Headers],[Ausnet]],CALC_WholesaleSolarExport2[[#Headers],[Ausnet]:[United Energy]],0)),\nINDEX(Calc_WholesaleSME_2[[Ausnet]:[United Energy]],MATCH(\"Wholesale cost\",Calc_WholesaleSME_2[[Cost item]:[Cost item]],0),MATCH(M$54,Calc_WholesaleSME_2[[#Headers],[Ausnet]:[United Energy]],0)))+INDEX(CALC_WholesaleSolarExport2[[Ausnet]:[United Energy]],MATCH(CostStackCalcs_SME_4[[#Headers],[Ausnet]],CALC_WholesaleSolarExport2[[#Headers],[Ausnet]:[United Energy]],0))","v":8.9980000000000004E-2},{"$f":"IF(ISNUMBER(SEARCH(\"Residential\",$K$48)),\nINDEX(Calc_WholesaleRES_2[[Ausnet]:[United Energy]],MATCH(\"Wholesale cost\",Calc_WholesaleRES_2[[Cost item]:[Cost item]],0),MATCH(N$54,Calc_WholesaleRES_2[[#Headers],[Ausnet]:[United Energy]],0))+INDEX(CALC_WholesaleSolarExport2[[Ausnet]:[United Energy]],MATCH(CostStackCalcs_SME_4[[#Headers],[Ausnet]],CALC_WholesaleSolarExport2[[#Headers],[Ausnet]:[United Energy]],0)),\nINDEX(Calc_WholesaleSME_2[[Ausnet]:[United Energy]],MATCH(\"Wholesale cost\",Calc_WholesaleSME_2[[Cost item]:[Cost item]],0),MATCH(N$54,Calc_WholesaleSME_2[[#Headers],[Ausnet]:[United Energy]],0)))+INDEX(CALC_WholesaleSolarExport2[[Ausnet]:[United Energy]],MATCH(CostStackCalcs_SME_4[[#Headers],[Ausnet]],CALC_WholesaleSolarExport2[[#Headers],[Ausnet]:[United Energy]],0))","v":9.5290000000000014E-2},{"$f":"IF(ISNUMBER(SEARCH(\"Residential\",$K$48)),\nINDEX(Calc_WholesaleRES_2[[Ausnet]:[United Energy]],MATCH(\"Wholesale cost\",Calc_WholesaleRES_2[[Cost item]:[Cost item]],0),MATCH(O$54,Calc_WholesaleRES_2[[#Headers],[Ausnet]:[United Energy]],0))+INDEX(CALC_WholesaleSolarExport2[[Ausnet]:[United Energy]],MATCH(CostStackCalcs_SME_4[[#Headers],[Ausnet]],CALC_WholesaleSolarExport2[[#Headers],[Ausnet]:[United Energy]],0)),\nINDEX(Calc_WholesaleSME_2[[Ausnet]:[United Energy]],MATCH(\"Wholesale cost\",Calc_WholesaleSME_2[[Cost item]:[Cost item]],0),MATCH(O$54,Calc_WholesaleSME_2[[#Headers],[Ausnet]:[United Energy]],0)))+INDEX(CALC_WholesaleSolarExport2[[Ausnet]:[United Energy]],MATCH(CostStackCalcs_SME_4[[#Headers],[Ausnet]],CALC_WholesaleSolarExport2[[#Headers],[Ausnet]:[United Energy]],0))","v":9.3470000000000011E-2},{"$f":"IF(ISNUMBER(SEARCH(\"Residential\",$K$48)),\nINDEX(Calc_WholesaleRES_2[[Ausnet]:[United Energy]],MATCH(\"Wholesale cost\",Calc_WholesaleRES_2[[Cost item]:[Cost item]],0),MATCH(P$54,Calc_WholesaleRES_2[[#Headers],[Ausnet]:[United Energy]],0))+INDEX(CALC_WholesaleSolarExport2[[Ausnet]:[United Energy]],MATCH(CostStackCalcs_SME_4[[#Headers],[Ausnet]],CALC_WholesaleSolarExport2[[#Headers],[Ausnet]:[United Energy]],0)),\nINDEX(Calc_WholesaleSME_2[[Ausnet]:[United Energy]],MATCH(\"Wholesale cost\",Calc_WholesaleSME_2[[Cost item]:[Cost item]],0),MATCH(P$54,Calc_WholesaleSME_2[[#Headers],[Ausnet]:[United Energy]],0)))+INDEX(CALC_WholesaleSolarExport2[[Ausnet]:[United Energy]],MATCH(CostStackCalcs_SME_4[[#Headers],[Ausnet]],CALC_WholesaleSolarExport2[[#Headers],[Ausnet]:[United Energy]],0))","v":9.4520000000000007E-2}]
[]
[null,null,"Other",{"$f":"SUMIFS(Calc_OtherCosts_1[Ausnet],Calc_OtherCosts_1[[Fixed/Variable]:[Fixed/Variable]],\"Variable\")","v":1.1796457370054244E-3},{"$f":"SUMIFS(Calc_OtherCosts_1[Citipower],Calc_OtherCosts_1[[Fixed/Variable]:[Fixed/Variable]],\"Variable\")","v":1.1796457370054244E-3},{"$f":"SUMIFS(Calc_OtherCosts_1[Jemena],Calc_OtherCosts_1[[Fixed/Variable]:[Fixed/Variable]],\"Variable\")","v":1.1796457370054244E-3},{"$f":"SUMIFS(Calc_OtherCosts_1[Powercor],Calc_OtherCosts_1[[Fixed/Variable]:[Fixed/Variable]],\"Variable\")","v":1.1796457370054244E-3},{"$f":"SUMIFS(Calc_OtherCosts_1[United Energy],Calc_OtherCosts_1[[Fixed/Variable]:[Fixed/Variable]],\"Variable\")","v":1.1796457370054244E-3},null,null,"Other",{"$f":"SUMIFS(Calc_OtherCosts_2[Ausnet],Calc_OtherCosts_2[[Fixed/Variable]:[Fixed/Variable]],\"Variable\")","v":1.0095610249207163E-3},{"$f":"SUMIFS(Calc_OtherCosts_2[Citipower],Calc_OtherCosts_2[[Fixed/Variable]:[Fixed/Variable]],\"Variable\")","v":1.0095610249207163E-3},{"$f":"SUMIFS(Calc_OtherCosts_2[Jemena],Calc_OtherCosts_2[[Fixed/Variable]:[Fixed/Variable]],\"Variable\")","v":1.0095610249207163E-3},{"$f":"SUMIFS(Calc_OtherCosts_2[Powercor],Calc_OtherCosts_2[[Fixed/Variable]:[Fixed/Variable]],\"Variable\")","v":1.0095610249207163E-3},{"$f":"SUMIFS(Calc_OtherCosts_2[United Energy],Calc_OtherCosts_2[[Fixed/Variable]:[Fixed/Variable]],\"Variable\")","v":1.0095610249207163E-3}]
[]
[null,null,"Environmental (FiT)",{"$f":"IF(Calc_FiT_1[Fixed/Variable]<>\"Fixed\",INDEX(Calc_FiT_1[[Ausnet]:[United Energy]],1,MATCH(D$54,Calc_FiT_1[[#Headers],[Ausnet]:[United Energy]],0)),\"\")","v":0},{"$f":"IF(Calc_FiT_1[Fixed/Variable]<>\"Fixed\",INDEX(Calc_FiT_1[[Ausnet]:[United Energy]],1,MATCH(E$54,Calc_FiT_1[[#Headers],[Ausnet]:[United Energy]],0)),\"\")","v":0},{"$f":"IF(Calc_FiT_1[Fixed/Variable]<>\"Fixed\",INDEX(Calc_FiT_1[[Ausnet]:[United Energy]],1,MATCH(F$54,Calc_FiT_1[[#Headers],[Ausnet]:[United Energy]],0)),\"\")","v":0},{"$f":"IF(Calc_FiT_1[Fixed/Variable]<>\"Fixed\",INDEX(Calc_FiT_1[[Ausnet]:[United Energy]],1,MATCH(G$54,Calc_FiT_1[[#Headers],[Ausnet]:[United Energy]],0)),\"\")","v":0},{"$f":"IF(Calc_FiT_1[Fixed/Variable]<>\"Fixed\",INDEX(Calc_FiT_1[[Ausnet]:[United Energy]],1,MATCH(H$54,Calc_FiT_1[[#Headers],[Ausnet]:[United Energy]],0)),\"\")","v":0},null,null,"Environmental (FiT)",{"$f":"IF(Calc_FiT_2[Fixed/Variable]<>\"Fixed\",INDEX(Calc_FiT_2[[Ausnet]:[United Energy]],1,MATCH(L$54,Calc_FiT_2[[#Headers],[Ausnet]:[United Energy]],0)),\"\")","v":1.5968351161074819E-3},{"$f":"IF(Calc_FiT_2[Fixed/Variable]<>\"Fixed\",INDEX(Calc_FiT_2[[Ausnet]:[United Energy]],1,MATCH(M$54,Calc_FiT_2[[#Headers],[Ausnet]:[United Energy]],0)),\"\")","v":1.5968351161074819E-3},{"$f":"IF(Calc_FiT_2[Fixed/Variable]<>\"Fixed\",INDEX(Calc_FiT_2[[Ausnet]:[United Energy]],1,MATCH(N$54,Calc_FiT_2[[#Headers],[Ausnet]:[United Energy]],0)),\"\")","v":1.5968351161074819E-3},{"$f":"IF(Calc_FiT_2[Fixed/Variable]<>\"Fixed\",INDEX(Calc_FiT_2[[Ausnet]:[United Energy]],1,MATCH(O$54,Calc_FiT_2[[#Headers],[Ausnet]:[United Energy]],0)),\"\")","v":1.5968351161074819E-3},{"$f":"IF(Calc_FiT_2[Fixed/Variable]<>\"Fixed\",INDEX(Calc_FiT_2[[Ausnet]:[United Energy]],1,MATCH(P$54,Calc_FiT_2[[#Headers],[Ausnet]:[United Energy]],0)),\"\")","v":1.5968351161074819E-3}]
[]
[null,null,"Network usage charge",null,null,null,null,null,null,null,"Network usage charge"]
[null,null,"Block 1",{"$f":"SUMIFS(Calc_NetworkV_1[Ausnet],Calc_NetworkV_1[[Cost item]:[Cost item]],$C93,Calc_NetworkV_1[[Customer type]:[Customer type]],IF(ISNUMBER(SEARCH(\"Residential\",$C$48)),\"Residential\",\"Small business\"))","v":0.19451149215436703},{"$f":"SUMIFS(Calc_NetworkV_1[Citipower],Calc_NetworkV_1[[Cost item]:[Cost item]],$C93,Calc_NetworkV_1[[Customer type]:[Customer type]],IF(ISNUMBER(SEARCH(\"Residential\",$C$48)),\"Residential\",\"Small business\"))","v":0},{"$f":"SUMIFS(Calc_NetworkV_1[Jemena],Calc_NetworkV_1[[Cost item]:[Cost item]],$C93,Calc_NetworkV_1[[Customer type]:[Customer type]],IF(ISNUMBER(SEARCH(\"Residential\",$C$48)),\"Residential\",\"Small business\"))","v":0},{"$f":"SUMIFS(Calc_NetworkV_1[Powercor],Calc_NetworkV_1[Cost item],$C93,Calc_NetworkV_1[Customer type],IF(ISNUMBER(SEARCH(\"Residential\",$C$48)),\"Residential\",\"Small business\"))","v":0},{"$f":"SUMIFS(Calc_NetworkV_1[United Energy],Calc_NetworkV_1[[Cost item]:[Cost item]],$C93,Calc_NetworkV_1[[Customer type]:[Customer type]],IF(ISNUMBER(SEARCH(\"Residential\",$C$48)),\"Residential\",\"Small business\"))","v":0},null,null,"Block 1",{"$f":"SUMIFS(Calc_NetworkV_2[Ausnet],Calc_NetworkV_2[Cost item],$K93,Calc_NetworkV_2[Customer type],IF(ISNUMBER(SEARCH(\"Residential\",$K$48)),\"Residential\",\"Small business\"))","v":0.19308159653482593},{"$f":"SUMIFS(Calc_NetworkV_2[Citipower],Calc_NetworkV_2[[Cost item]:[Cost item]],$K93,Calc_NetworkV_2[[Customer type]:[Customer type]],IF(ISNUMBER(SEARCH(\"Residential\",$K$48)),\"Residential\",\"Small business\"))","v":0},{"$f":"SUMIFS(Calc_NetworkV_2[Jemena],Calc_NetworkV_2[[Cost item]:[Cost item]],$K93,Calc_NetworkV_2[[Customer type]:[Customer type]],IF(ISNUMBER(SEARCH(\"Residential\",$K$48)),\"Residential\",\"Small business\"))","v":0},{"$f":"SUMIFS(Calc_NetworkV_2[Powercor],Calc_NetworkV_2[[Cost item]:[Cost item]],$K93,Calc_NetworkV_2[[Customer type]:[Customer type]],IF(ISNUMBER(SEARCH(\"Residential\",$K$48)),\"Residential\",\"Small business\"))","v":0},{"$f":"SUMIFS(Calc_NetworkV_2[United Energy],Calc_NetworkV_2[[Cost item]:[Cost item]],$K93,Calc_NetworkV_2[[Customer type]:[Customer type]],IF(ISNUMBER(SEARCH(\"Residential\",$K$48)),\"Residential\",\"Small business\"))","v":0}]
[null,null,"Balance",{"$f":"SUMIFS(Calc_NetworkV_1[Ausnet],Calc_NetworkV_1[Cost item],$C94,Calc_NetworkV_1[Customer type],IF(ISNUMBER(SEARCH(\"Residential\",$C$48)),\"Residential\",\"Small business\"))","v":0.19451149215436703},{"$f":"SUMIFS(Calc_NetworkV_1[Citipower],Calc_NetworkV_1[[Cost item]:[Cost item]],$C94,Calc_NetworkV_1[[Customer type]:[Customer type]],IF(ISNUMBER(SEARCH(\"Residential\",$C$48)),\"Residential\",\"Small business\"))","v":0},{"$f":"SUMIFS(Calc_NetworkV_1[Jemena],Calc_NetworkV_1[[Cost item]:[Cost item]],$C94,Calc_NetworkV_1[[Customer type]:[Customer type]],IF(ISNUMBER(SEARCH(\"Residential\",$C$48)),\"Residential\",\"Small business\"))","v":0},{"$f":"SUMIFS(Calc_NetworkV_1[Powercor],Calc_NetworkV_1[[Cost item]:[Cost item]],$C94,Calc_NetworkV_1[[Customer type]:[Customer type]],IF(ISNUMBER(SEARCH(\"Residential\",$C$48)),\"Residential\",\"Small business\"))","v":0},{"$f":"SUMIFS(Calc_NetworkV_1[United Energy],Calc_NetworkV_1[[Cost item]:[Cost item]],$C94,Calc_NetworkV_1[[Customer type]:[Customer type]],IF(ISNUMBER(SEARCH(\"Residential\",$C$48)),\"Residential\",\"Small business\"))","v":0},null,null,"Balance",{"$f":"SUMIFS(Calc_NetworkV_2[Ausnet],Calc_NetworkV_2[[Cost item]:[Cost item]],$K94,Calc_NetworkV_2[[Customer type]:[Customer type]],IF(ISNUMBER(SEARCH(\"Residential\",$K$48)),\"Residential\",\"Small business\"))","v":0.20237137578661479},{"$f":"SUMIFS(Calc_NetworkV_2[Citipower],Calc_NetworkV_2[[Cost item]:[Cost item]],$K94,Calc_NetworkV_2[[Customer type]:[Customer type]],IF(ISNUMBER(SEARCH(\"Residential\",$K$48)),\"Residential\",\"Small business\"))","v":0},{"$f":"SUMIFS(Calc_NetworkV_2[Jemena],Calc_NetworkV_2[[Cost item]:[Cost item]],$K94,Calc_NetworkV_2[[Customer type]:[Customer type]],IF(ISNUMBER(SEARCH(\"Residential\",$K$48)),\"Residential\",\"Small business\"))","v":0},{"$f":"SUMIFS(Calc_NetworkV_2[Powercor],Calc_NetworkV_2[[Cost item]:[Cost item]],$K94,Calc_NetworkV_2[[Customer type]:[Customer type]],IF(ISNUMBER(SEARCH(\"Residential\",$K$48)),\"Residential\",\"Small business\"))","v":0},{"$f":"SUMIFS(Calc_NetworkV_2[United Energy],Calc_NetworkV_2[[Cost item]:[Cost item]],$K94,Calc_NetworkV_2[[Customer type]:[Customer type]],IF(ISNUMBER(SEARCH(\"Residential\",$K$48)),\"Residential\",\"Small business\"))","v":0}]
[null,null,"Single rate",{"$f":"SUMIFS(Calc_NetworkV_1[Ausnet],Calc_NetworkV_1[[Cost item]:[Cost item]],$C95,Calc_NetworkV_1[[Customer type]:[Customer type]],IF(ISNUMBER(SEARCH(\"Residential\",$C$48)),\"Residential\",\"Small business\"))","v":0},{"$f":"SUMIFS(Calc_NetworkV_1[Citipower],Calc_NetworkV_1[[Cost item]:[Cost item]],$C95,Calc_NetworkV_1[[Customer type]:[Customer type]],IF(ISNUMBER(SEARCH(\"Residential\",$C$48)),\"Residential\",\"Small business\"))","v":9.4800000000000009E-2},{"$f":"SUMIFS(Calc_NetworkV_1[Jemena],Calc_NetworkV_1[[Cost item]:[Cost item]],$C95,Calc_NetworkV_1[[Customer type]:[Customer type]],IF(ISNUMBER(SEARCH(\"Residential\",$C$48)),\"Residential\",\"Small business\"))","v":0.13296000000000002},{"$f":"SUMIFS(Calc_NetworkV_1[Powercor],Calc_NetworkV_1[[Cost item]:[Cost item]],$C95,Calc_NetworkV_1[[Customer type]:[Customer type]],IF(ISNUMBER(SEARCH(\"Residential\",$C$48)),\"Residential\",\"Small business\"))","v":0.1145},{"$f":"SUMIFS(Calc_NetworkV_1[United Energy],Calc_NetworkV_1[[Cost item]:[Cost item]],$C95,Calc_NetworkV_1[[Customer type]:[Customer type]],IF(ISNUMBER(SEARCH(\"Residential\",$C$48)),\"Residential\",\"Small business\"))","v":0.10199999999999999},null,null,"Single rate",{"$f":"SUMIFS(Calc_NetworkV_2[Ausnet],Calc_NetworkV_2[[Cost item]:[Cost item]],$K95,Calc_NetworkV_2[[Customer type]:[Customer type]],IF(ISNUMBER(SEARCH(\"Residential\",$K$48)),\"Residential\",\"Small business\"))","v":0},{"$f":"SUMIFS(Calc_NetworkV_2[Citipower],Calc_NetworkV_2[[Cost item]:[Cost item]],$K95,Calc_NetworkV_2[[Customer type]:[Customer type]],IF(ISNUMBER(SEARCH(\"Residential\",$K$48)),\"Residential\",\"Small business\"))","v":8.950000000000001E-2},{"$f":"SUMIFS(Calc_NetworkV_2[Jemena],Calc_NetworkV_2[[Cost item]:[Cost item]],$K95,Calc_NetworkV_2[[Customer type]:[Customer type]],IF(ISNUMBER(SEARCH(\"Residential\",$K$48)),\"Residential\",\"Small business\"))","v":0.13955000000000001},{"$f":"SUMIFS(Calc_NetworkV_2[Powercor],Calc_NetworkV_2[[Cost item]:[Cost item]],$K95,Calc_NetworkV_2[[Customer type]:[Customer type]],IF(ISNUMBER(SEARCH(\"Residential\",$K$48)),\"Residential\",\"Small business\"))","v":0.10619999999999999},{"$f":"SUMIFS(Calc_NetworkV_2[United Energy],Calc_NetworkV_2[[Cost item]:[Cost item]],$K95,Calc_NetworkV_2[[Customer type]:[Customer type]],IF(ISNUMBER(SEARCH(\"Residential\",$K$48)),\"Residential\",\"Small business\"))","v":0.10289999999999999}]
[]
[null,null,"Network true up rate",null,null,null,null,null,null,null,"Network true up rate"]
[null,null,"Anytime",{"$f":"IF(ISNUMBER(SEARCH(\"Residential\",$C$48)),\nINDEX(OP_RatesTU_RES_1[Ausnet],MATCH(1,(OP_RatesTU_RES_1[Cost element]=\"Network\")*(OP_RatesTU_RES_1[Rate name]=CH_CostStack_SME!$C98),0),1),\nINDEX(OP_RatesTU_SME_1[Ausnet],MATCH(1,(OP_RatesTU_SME_1[Cost element]=\"Network\")*(OP_RatesTU_SME_1[Rate name]=CH_CostStack_SME!$C98),0),1))","v":"-"},{"$f":"IF(ISNUMBER(SEARCH(\"Residential\",$C$48)),\nINDEX(OP_RatesTU_RES_1[Citipower],MATCH(1,(OP_RatesTU_RES_1[Cost element]=\"Network\")*(OP_RatesTU_RES_1[Rate name]=CH_CostStack_SME!$C98),0),1),\nINDEX(OP_RatesTU_SME_1[Citipower],MATCH(1,(OP_RatesTU_SME_1[Cost element]=\"Network\")*(OP_RatesTU_SME_1[Rate name]=CH_CostStack_SME!$C98),0),1))","v":"-"},{"$f":"IF(ISNUMBER(SEARCH(\"Residential\",$C$48)),\nINDEX(OP_RatesTU_RES_1[Jemena],MATCH(1,(OP_RatesTU_RES_1[Cost element]=\"Network\")*(OP_RatesTU_RES_1[Rate name]=CH_CostStack_SME!$C98),0),1),\nINDEX(OP_RatesTU_SME_1[Jemena],MATCH(1,(OP_RatesTU_SME_1[Cost element]=\"Network\")*(OP_RatesTU_SME_1[Rate name]=CH_CostStack_SME!$C98),0),1))","v":"-"},{"$f":"IF(ISNUMBER(SEARCH(\"Residential\",$C$48)),\nINDEX(OP_RatesTU_RES_1[Powercor],MATCH(1,(OP_RatesTU_RES_1[Cost element]=\"Network\")*(OP_RatesTU_RES_1[Rate name]=CH_CostStack_SME!$C98),0),1),\nINDEX(OP_RatesTU_SME_1[Powercor],MATCH(1,(OP_RatesTU_SME_1[Cost element]=\"Network\")*(OP_RatesTU_SME_1[Rate name]=CH_CostStack_SME!$C98),0),1))","v":"-"},{"$f":"IF(ISNUMBER(SEARCH(\"Residential\",$C$48)),\nINDEX(OP_RatesTU_RES_1[United Energy],MATCH(1,(OP_RatesTU_RES_1[Cost element]=\"Network\")*(OP_RatesTU_RES_1[Rate name]=CH_CostStack_SME!$C98),0),1),\nINDEX(OP_RatesTU_SME_1[United Energy],MATCH(1,(OP_RatesTU_SME_1[Cost element]=\"Network\")*(OP_RatesTU_SME_1[Rate name]=CH_CostStack_SME!$C98),0),1))","v":"-"},null,null,"Anytime",{"$f":"IF(ISNUMBER(SEARCH(\"Residential\",$K$48)),\nINDEX(OP_RatesTU_RES_2[Ausnet],MATCH(1,(OP_RatesTU_RES_2[Cost element]=\"Network\")*(OP_RatesTU_RES_2[Rate name]=CH_CostStack_SME!$K98),0),1),\nINDEX(OP_RatesTU_SME_2[Ausnet],MATCH(1,(OP_RatesTU_SME_2[Cost element]=\"Network\")*(OP_RatesTU_SME_2[Rate name]=CH_CostStack_SME!$K98),0),1))","v":"-"},{"$f":"IF(ISNUMBER(SEARCH(\"Residential\",$K$48)),\nINDEX(OP_RatesTU_RES_2[Citipower],MATCH(1,(OP_RatesTU_RES_2[Cost element]=\"Network\")*(OP_RatesTU_RES_2[Rate name]=CH_CostStack_SME!$K98),0),1),\nINDEX(OP_RatesTU_SME_2[Citipower],MATCH(1,(OP_RatesTU_SME_2[Cost element]=\"Network\")*(OP_RatesTU_SME_2[Rate name]=CH_CostStack_SME!$K98),0),1))","v":"-"},{"$f":"IF(ISNUMBER(SEARCH(\"Residential\",$K$48)),\nINDEX(OP_RatesTU_RES_2[Jemena],MATCH(1,(OP_RatesTU_RES_2[Cost element]=\"Network\")*(OP_RatesTU_RES_2[Rate name]=CH_CostStack_SME!$K98),0),1),\nINDEX(OP_RatesTU_SME_2[Jemena],MATCH(1,(OP_RatesTU_SME_2[Cost element]=\"Network\")*(OP_RatesTU_SME_2[Rate name]=CH_CostStack_SME!$K98),0),1))","v":"-"},{"$f":"IF(ISNUMBER(SEARCH(\"Residential\",$K$48)),\nINDEX(OP_RatesTU_RES_2[Powercor],MATCH(1,(OP_RatesTU_RES_2[Cost element]=\"Network\")*(OP_RatesTU_RES_2[Rate name]=CH_CostStack_SME!$K98),0),1),\nINDEX(OP_RatesTU_SME_2[Powercor],MATCH(1,(OP_RatesTU_SME_2[Cost element]=\"Network\")*(OP_RatesTU_SME_2[Rate name]=CH_CostStack_SME!$K98),0),1))","v":"-"},{"$f":"IF(ISNUMBER(SEARCH(\"Residential\",$K$48)),\nINDEX(OP_RatesTU_RES_2[United Energy],MATCH(1,(OP_RatesTU_RES_2[Cost element]=\"Network\")*(OP_RatesTU_RES_2[Rate name]=CH_CostStack_SME!$K98),0),1),\nINDEX(OP_RatesTU_SME_2[United Energy],MATCH(1,(OP_RatesTU_SME_2[Cost element]=\"Network\")*(OP_RatesTU_SME_2[Rate name]=CH_CostStack_SME!$K98),0),1))","v":"-"}]
[]
[null,null,"Environmental  true up rate",null,null,null,null,null,null,null,"Environmental  true up rate"]
[null,null,"Block 1",{"$f":"IF(ISNUMBER(SEARCH(\"Residential\",$C$48)),\nINDEX(OP_RatesTU_RES_1[Ausnet],MATCH(1,(OP_RatesTU_RES_1[Cost element]=\"Environmental\")*(OP_RatesTU_RES_1[Rate name]=CH_CostStack_SME!$C101),0),1),\nINDEX(OP_RatesTU_SME_1[Ausnet],MATCH(1,(OP_RatesTU_SME_1[Cost element]=\"Environmental\")*(OP_RatesTU_SME_1[Rate name]=CH_CostStack_SME!$C101),0),1))","v":-7.3951089067853339E-4},{"$f":"IF(ISNUMBER(SEARCH(\"Residential\",$C$48)),\nINDEX(OP_RatesTU_RES_1[Citipower],MATCH(1,(OP_RatesTU_RES_1[Cost element]=\"Environmental\")*(OP_RatesTU_RES_1[Rate name]=CH_CostStack_SME!$C101),0),1),\nINDEX(OP_RatesTU_SME_1[Citipower],MATCH(1,(OP_RatesTU_SME_1[Cost element]=\"Environmental\")*(OP_RatesTU_SME_1[Rate name]=CH_CostStack_SME!$C101),0),1))","v":0},{"$f":"IF(ISNUMBER(SEARCH(\"Residential\",$C$48)),\nINDEX(OP_RatesTU_RES_1[Jemena],MATCH(1,(OP_RatesTU_RES_1[Cost element]=\"Environmental\")*(OP_RatesTU_RES_1[Rate name]=CH_CostStack_SME!$C101),0),1),\nINDEX(OP_RatesTU_SME_1[Jemena],MATCH(1,(OP_RatesTU_SME_1[Cost element]=\"Environmental\")*(OP_RatesTU_SME_1[Rate name]=CH_CostStack_SME!$C101),0),1))","v":0},{"$f":"IF(ISNUMBER(SEARCH(\"Residential\",$C$48)),\nINDEX(OP_RatesTU_RES_1[Powercor],MATCH(1,(OP_RatesTU_RES_1[Cost element]=\"Environmental\")*(OP_RatesTU_RES_1[Rate name]=CH_CostStack_SME!$C101),0),1),\nINDEX(OP_RatesTU_SME_1[Powercor],MATCH(1,(OP_RatesTU_SME_1[Cost element]=\"Environmental\")*(OP_RatesTU_SME_1[Rate name]=CH_CostStack_SME!$C101),0),1))","v":0},{"$f":"IF(ISNUMBER(SEARCH(\"Residential\",$C$48)),\nINDEX(OP_RatesTU_RES_1[United Energy],MATCH(1,(OP_RatesTU_RES_1[Cost element]=\"Environmental\")*(OP_RatesTU_RES_1[Rate name]=CH_CostStack_SME!$C101),0),1),\nINDEX(OP_RatesTU_SME_1[United Energy],MATCH(1,(OP_RatesTU_SME_1[Cost element]=\"Environmental\")*(OP_RatesTU_SME_1[Rate name]=CH_CostStack_SME!$C101),0),1))","v":0},null,null,"Block 1",{"$f":"IF(ISNUMBER(SEARCH(\"Residential\",$K$48)),\nINDEX(OP_RatesTU_RES_2[Ausnet],MATCH(1,(OP_RatesTU_RES_2[Cost element]=\"Environmental\")*(OP_RatesTU_RES_2[Rate name]=CH_CostStack_SME!$C101),0),1),\nINDEX(OP_RatesTU_SME_2[Ausnet],MATCH(1,(OP_RatesTU_SME_2[Cost element]=\"Environmental\")*(OP_RatesTU_SME_2[Rate name]=CH_CostStack_SME!$C101),0),1))","v":6.604688478961399E-4},{"$f":"IF(ISNUMBER(SEARCH(\"Residential\",$K$48)),\nINDEX(OP_RatesTU_RES_2[Citipower],MATCH(1,(OP_RatesTU_RES_2[Cost element]=\"Environmental\")*(OP_RatesTU_RES_2[Rate name]=CH_CostStack_SME!$C101),0),1),\nINDEX(OP_RatesTU_SME_2[Citipower],MATCH(1,(OP_RatesTU_SME_2[Cost element]=\"Environmental\")*(OP_RatesTU_SME_2[Rate name]=CH_CostStack_SME!$C101),0),1))","v":0},{"$f":"IF(ISNUMBER(SEARCH(\"Residential\",$K$48)),\nINDEX(OP_RatesTU_RES_2[Jemena],MATCH(1,(OP_RatesTU_RES_2[Cost element]=\"Environmental\")*(OP_RatesTU_RES_2[Rate name]=CH_CostStack_SME!$C101),0),1),\nINDEX(OP_RatesTU_SME_2[Jemena],MATCH(1,(OP_RatesTU_SME_2[Cost element]=\"Environmental\")*(OP_RatesTU_SME_2[Rate name]=CH_CostStack_SME!$C101),0),1))","v":0},{"$f":"IF(ISNUMBER(SEARCH(\"Residential\",$K$48)),\nINDEX(OP_RatesTU_RES_2[Powercor],MATCH(1,(OP_RatesTU_RES_2[Cost element]=\"Environmental\")*(OP_RatesTU_RES_2[Rate name]=CH_CostStack_SME!$C101),0),1),\nINDEX(OP_RatesTU_SME_2[Powercor],MATCH(1,(OP_RatesTU_SME_2[Cost element]=\"Environmental\")*(OP_RatesTU_SME_2[Rate name]=CH_CostStack_SME!$C101),0),1))","v":0},{"$f":"IF(ISNUMBER(SEARCH(\"Residential\",$K$48)),\nINDEX(OP_RatesTU_RES_2[United Energy],MATCH(1,(OP_RatesTU_RES_2[Cost element]=\"Environmental\")*(OP_RatesTU_RES_2[Rate name]=CH_CostStack_SME!$C101),0),1),\nINDEX(OP_RatesTU_SME_2[United Energy],MATCH(1,(OP_RatesTU_SME_2[Cost element]=\"Environmental\")*(OP_RatesTU_SME_2[Rate name]=CH_CostStack_SME!$C101),0),1))","v":0}]
[null,null,"Balance",{"$f":"IF(ISNUMBER(SEARCH(\"Residential\",$C$48)),\nINDEX(OP_RatesTU_RES_1[Ausnet],MATCH(1,(OP_RatesTU_RES_1[Cost element]=\"Environmental\")*(OP_RatesTU_RES_1[Rate name]=CH_CostStack_SME!$C102),0),1),\nINDEX(OP_RatesTU_SME_1[Ausnet],MATCH(1,(OP_RatesTU_SME_1[Cost element]=\"Environmental\")*(OP_RatesTU_SME_1[Rate name]=CH_CostStack_SME!$C102),0),1))","v":-7.3951089067853339E-4},{"$f":"IF(ISNUMBER(SEARCH(\"Residential\",$C$48)),\nINDEX(OP_RatesTU_RES_1[Citipower],MATCH(1,(OP_RatesTU_RES_1[Cost element]=\"Environmental\")*(OP_RatesTU_RES_1[Rate name]=CH_CostStack_SME!$C102),0),1),\nINDEX(OP_RatesTU_SME_1[Citipower],MATCH(1,(OP_RatesTU_SME_1[Cost element]=\"Environmental\")*(OP_RatesTU_SME_1[Rate name]=CH_CostStack_SME!$C102),0),1))","v":0},{"$f":"IF(ISNUMBER(SEARCH(\"Residential\",$C$48)),\nINDEX(OP_RatesTU_RES_1[Jemena],MATCH(1,(OP_RatesTU_RES_1[Cost element]=\"Environmental\")*(OP_RatesTU_RES_1[Rate name]=CH_CostStack_SME!$C102),0),1),\nINDEX(OP_RatesTU_SME_1[Jemena],MATCH(1,(OP_RatesTU_SME_1[Cost element]=\"Environmental\")*(OP_RatesTU_SME_1[Rate name]=CH_CostStack_SME!$C102),0),1))","v":0},{"$f":"IF(ISNUMBER(SEARCH(\"Residential\",$C$48)),\nINDEX(OP_RatesTU_RES_1[Powercor],MATCH(1,(OP_RatesTU_RES_1[Cost element]=\"Environmental\")*(OP_RatesTU_RES_1[Rate name]=CH_CostStack_SME!$C102),0),1),\nINDEX(OP_RatesTU_SME_1[Powercor],MATCH(1,(OP_RatesTU_SME_1[Cost element]=\"Environmental\")*(OP_RatesTU_SME_1[Rate name]=CH_CostStack_SME!$C102),0),1))","v":0},{"$f":"IF(ISNUMBER(SEARCH(\"Residential\",$C$48)),\nINDEX(OP_RatesTU_RES_1[United Energy],MATCH(1,(OP_RatesTU_RES_1[Cost element]=\"Environmental\")*(OP_RatesTU_RES_1[Rate name]=CH_CostStack_SME!$C102),0),1),\nINDEX(OP_RatesTU_SME_1[United Energy],MATCH(1,(OP_RatesTU_SME_1[Cost element]=\"Environmental\")*(OP_RatesTU_SME_1[Rate name]=CH_CostStack_SME!$C102),0),1))","v":0},null,null,"Balance",{"$f":"IF(ISNUMBER(SEARCH(\"Residential\",$K$48)),\nINDEX(OP_RatesTU_RES_2[Ausnet],MATCH(1,(OP_RatesTU_RES_2[Cost element]=\"Environmental\")*(OP_RatesTU_RES_2[Rate name]=CH_CostStack_SME!$C102),0),1),\nINDEX(OP_RatesTU_SME_2[Ausnet],MATCH(1,(OP_RatesTU_SME_2[Cost element]=\"Environmental\")*(OP_RatesTU_SME_2[Rate name]=CH_CostStack_SME!$C102),0),1))","v":6.604688478961399E-4},{"$f":"IF(ISNUMBER(SEARCH(\"Residential\",$K$48)),\nINDEX(OP_RatesTU_RES_2[Citipower],MATCH(1,(OP_RatesTU_RES_2[Cost element]=\"Environmental\")*(OP_RatesTU_RES_2[Rate name]=CH_CostStack_SME!$C102),0),1),\nINDEX(OP_RatesTU_SME_2[Citipower],MATCH(1,(OP_RatesTU_SME_2[Cost element]=\"Environmental\")*(OP_RatesTU_SME_2[Rate name]=CH_CostStack_SME!$C102),0),1))","v":0},{"$f":"IF(ISNUMBER(SEARCH(\"Residential\",$K$48)),\nINDEX(OP_RatesTU_RES_2[Jemena],MATCH(1,(OP_RatesTU_RES_2[Cost element]=\"Environmental\")*(OP_RatesTU_RES_2[Rate name]=CH_CostStack_SME!$C102),0),1),\nINDEX(OP_RatesTU_SME_2[Jemena],MATCH(1,(OP_RatesTU_SME_2[Cost element]=\"Environmental\")*(OP_RatesTU_SME_2[Rate name]=CH_CostStack_SME!$C102),0),1))","v":0},{"$f":"IF(ISNUMBER(SEARCH(\"Residential\",$K$48)),\nINDEX(OP_RatesTU_RES_2[Powercor],MATCH(1,(OP_RatesTU_RES_2[Cost element]=\"Environmental\")*(OP_RatesTU_RES_2[Rate name]=CH_CostStack_SME!$C102),0),1),\nINDEX(OP_RatesTU_SME_2[Powercor],MATCH(1,(OP_RatesTU_SME_2[Cost element]=\"Environmental\")*(OP_RatesTU_SME_2[Rate name]=CH_CostStack_SME!$C102),0),1))","v":0},{"$f":"IF(ISNUMBER(SEARCH(\"Residential\",$K$48)),\nINDEX(OP_RatesTU_RES_2[United Energy],MATCH(1,(OP_RatesTU_RES_2[Cost element]=\"Environmental\")*(OP_RatesTU_RES_2[Rate name]=CH_CostStack_SME!$C102),0),1),\nINDEX(OP_RatesTU_SME_2[United Energy],MATCH(1,(OP_RatesTU_SME_2[Cost element]=\"Environmental\")*(OP_RatesTU_SME_2[Rate name]=CH_CostStack_SME!$C102),0),1))","v":0}]
[null,null,"Single rate",{"$f":"IF(ISNUMBER(SEARCH(\"Residential\",$C$48)),\nINDEX(OP_RatesTU_RES_1[Ausnet],MATCH(1,(OP_RatesTU_RES_1[Cost element]=\"Environmental\")*(OP_RatesTU_RES_1[Rate name]=CH_CostStack_SME!$C103),0),1),\nINDEX(OP_RatesTU_SME_1[Ausnet],MATCH(1,(OP_RatesTU_SME_1[Cost element]=\"Environmental\")*(OP_RatesTU_SME_1[Rate name]=CH_CostStack_SME!$C103),0),1))","v":0},{"$f":"IF(ISNUMBER(SEARCH(\"Residential\",$C$48)),\nINDEX(OP_RatesTU_RES_1[Citipower],MATCH(1,(OP_RatesTU_RES_1[Cost element]=\"Environmental\")*(OP_RatesTU_RES_1[Rate name]=CH_CostStack_SME!$C103),0),1),\nINDEX(OP_RatesTU_SME_1[Citipower],MATCH(1,(OP_RatesTU_SME_1[Cost element]=\"Environmental\")*(OP_RatesTU_SME_1[Rate name]=CH_CostStack_SME!$C103),0),1))","v":-7.1464584159526903E-4},{"$f":"IF(ISNUMBER(SEARCH(\"Residential\",$C$48)),\nINDEX(OP_RatesTU_RES_1[Jemena],MATCH(1,(OP_RatesTU_RES_1[Cost element]=\"Environmental\")*(OP_RatesTU_RES_1[Rate name]=CH_CostStack_SME!$C103),0),1),\nINDEX(OP_RatesTU_SME_1[Jemena],MATCH(1,(OP_RatesTU_SME_1[Cost element]=\"Environmental\")*(OP_RatesTU_SME_1[Rate name]=CH_CostStack_SME!$C103),0),1))","v":-7.1777771867140392E-4},{"$f":"IF(ISNUMBER(SEARCH(\"Residential\",$C$48)),\nINDEX(OP_RatesTU_RES_1[Powercor],MATCH(1,(OP_RatesTU_RES_1[Cost element]=\"Environmental\")*(OP_RatesTU_RES_1[Rate name]=CH_CostStack_SME!$C103),0),1),\nINDEX(OP_RatesTU_SME_1[Powercor],MATCH(1,(OP_RatesTU_SME_1[Cost element]=\"Environmental\")*(OP_RatesTU_SME_1[Rate name]=CH_CostStack_SME!$C103),0),1))","v":-7.2956666243540272E-4},{"$f":"IF(ISNUMBER(SEARCH(\"Residential\",$C$48)),\nINDEX(OP_RatesTU_RES_1[United Energy],MATCH(1,(OP_RatesTU_RES_1[Cost element]=\"Environmental\")*(OP_RatesTU_RES_1[Rate name]=CH_CostStack_SME!$C103),0),1),\nINDEX(OP_RatesTU_SME_1[United Energy],MATCH(1,(OP_RatesTU_SME_1[Cost element]=\"Environmental\")*(OP_RatesTU_SME_1[Rate name]=CH_CostStack_SME!$C103),0),1))","v":-7.1550941312983484E-4},null,null,"Single rate",{"$f":"IF(ISNUMBER(SEARCH(\"Residential\",$K$48)),\nINDEX(OP_RatesTU_RES_2[Ausnet],MATCH(1,(OP_RatesTU_RES_2[Cost element]=\"Environmental\")*(OP_RatesTU_RES_2[Rate name]=CH_CostStack_SME!$C103),0),1),\nINDEX(OP_RatesTU_SME_2[Ausnet],MATCH(1,(OP_RatesTU_SME_2[Cost element]=\"Environmental\")*(OP_RatesTU_SME_2[Rate name]=CH_CostStack_SME!$C103),0),1))","v":0},{"$f":"IF(ISNUMBER(SEARCH(\"Residential\",$K$48)),\nINDEX(OP_RatesTU_RES_2[Citipower],MATCH(1,(OP_RatesTU_RES_2[Cost element]=\"Environmental\")*(OP_RatesTU_RES_2[Rate name]=CH_CostStack_SME!$C103),0),1),\nINDEX(OP_RatesTU_SME_2[Citipower],MATCH(1,(OP_RatesTU_SME_2[Cost element]=\"Environmental\")*(OP_RatesTU_SME_2[Rate name]=CH_CostStack_SME!$C103),0),1))","v":6.3586744515789766E-4},{"$f":"IF(ISNUMBER(SEARCH(\"Residential\",$K$48)),\nINDEX(OP_RatesTU_RES_2[Jemena],MATCH(1,(OP_RatesTU_RES_2[Cost element]=\"Environmental\")*(OP_RatesTU_RES_2[Rate name]=CH_CostStack_SME!$C103),0),1),\nINDEX(OP_RatesTU_SME_2[Jemena],MATCH(1,(OP_RatesTU_SME_2[Cost element]=\"Environmental\")*(OP_RatesTU_SME_2[Rate name]=CH_CostStack_SME!$C103),0),1))","v":6.360885634276712E-4},{"$f":"IF(ISNUMBER(SEARCH(\"Residential\",$K$48)),\nINDEX(OP_RatesTU_RES_2[Powercor],MATCH(1,(OP_RatesTU_RES_2[Cost element]=\"Environmental\")*(OP_RatesTU_RES_2[Rate name]=CH_CostStack_SME!$C103),0),1),\nINDEX(OP_RatesTU_SME_2[Powercor],MATCH(1,(OP_RatesTU_SME_2[Cost element]=\"Environmental\")*(OP_RatesTU_SME_2[Rate name]=CH_CostStack_SME!$C103),0),1))","v":6.5195693584001928E-4},{"$f":"IF(ISNUMBER(SEARCH(\"Residential\",$K$48)),\nINDEX(OP_RatesTU_RES_2[United Energy],MATCH(1,(OP_RatesTU_RES_2[Cost element]=\"Environmental\")*(OP_RatesTU_RES_2[Rate name]=CH_CostStack_SME!$C103),0),1),\nINDEX(OP_RatesTU_SME_2[United Energy],MATCH(1,(OP_RatesTU_SME_2[Cost element]=\"Environmental\")*(OP_RatesTU_SME_2[Rate name]=CH_CostStack_SME!$C103),0),1))","v":6.3705837898588545E-4}]

{"sheet":"CH_CostStack_SME 10k","index":8,"n_rows":106,"n_cols":33,"rows_kept":106,"cut":false,"hidden":false,"merged":[[1,0,2,0]]}
["Worksheet description:","<< Back to Contents",null,null,null,"Checks:"]
["[Please provide a description of what this sheet does and any specific details or other notes the user needs to know]",null,{"$f":"Disclaimer!$B$1","v":"VDO calculation model"},null,null,{"$f":"Calc_Rates!$D$5","v":"VDO 2025-26 - Final"},{"$f":"Calc_Rates!$D$279","v":"VDO 2024-25 - Final"}]
[null,{"$f":"_xlfn.SHEET()","v":9},"Cost stacks - estimated annual bill",null,null,{"$f":"SUM(D70:H70,M35)","v":0},{"$f":"SUM(L70:P70,M35)","v":0}]
[]
["Section/Item notes (where necessary)",{"$f":"MAX(B$3:B4)+0.01","v":9.01},{"$f":"\"VDO cost stack chart - Flat VDO - \"&IF(ISNUMBER(SEARCH(\"Residential\",$C$48)),\"Residential\",\"Small business\")","v":"VDO cost stack chart - Flat VDO - Small business"}]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null," "]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,"Zone","Average"]
[null,null,"Customer","Small business"]
[]
[null,null,"X axis labels","Wholesale","Network","Retail","Environmental","Other","Retail margin","GST","Total"]
[null,null,{"$f":"$L$45","v":"VDO 2024-25 - Final"},{"$f":"INDEX(CostStackCalcs_SME_4[[Ausnet]:[Average]],MATCH(D$34,CostStackCalcs_SME_4[Labels],0),MATCH($D$31,CostStackCalcs_SME_4[[#Headers],[Ausnet]:[Average]],0))","v":987.26311957835003},{"$f":"INDEX(CostStackCalcs_SME_4[[Ausnet]:[Average]],MATCH(E$34,CostStackCalcs_SME_4[[Labels]:[Labels]],0),MATCH($D$31,CostStackCalcs_SME_4[[#Headers],[Ausnet]:[Average]],0))","v":1503.689551045914},{"$f":"INDEX(CostStackCalcs_SME_4[[Ausnet]:[Average]],MATCH(F$34,CostStackCalcs_SME_4[[Labels]:[Labels]],0),MATCH($D$31,CostStackCalcs_SME_4[[#Headers],[Ausnet]:[Average]],0))","v":185.86772433721131},{"$f":"INDEX(CostStackCalcs_SME_4[[Ausnet]:[Average]],MATCH(\"Environmental schemes\",CostStackCalcs_SME_4[[Labels]:[Labels]],0),MATCH($D$31,CostStackCalcs_SME_4[[#Headers],[Ausnet]:[Average]],0))+\nINDEX(CostStackCalcs_SME_4[[Ausnet]:[Average]],MATCH(\"FiT\",CostStackCalcs_SME_4[[Labels]:[Labels]],0),MATCH($D$31,CostStackCalcs_SME_4[[#Headers],[Ausnet]:[Average]],0))+\nIF(INDEX(CostStackCalcs_SME_4[[Ausnet]:[Average]],MATCH(\"Environmental true up\",CostStackCalcs_SME_4[[Labels]:[Labels]],0),MATCH($D$31,CostStackCalcs_SME_4[[#Headers],[Ausnet]:[Average]],0))=\"-\",0,\nINDEX(CostStackCalcs_SME_4[[Ausnet]:[Average]],MATCH(\"Environmental true up\",CostStackCalcs_SME_4[[Labels]:[Labels]],0),MATCH($D$31,CostStackCalcs_SME_4[[#Headers],[Ausnet]:[Average]],0)))","v":338.04189529562461},{"$f":"INDEX(CostStackCalcs_SME_4[[Ausnet]:[Average]],MATCH(H$34,CostStackCalcs_SME_4[[Labels]:[Labels]],0),MATCH($D$31,CostStackCalcs_SME_4[[#Headers],[Ausnet]:[Average]],0))","v":24.737607390560775},{"$f":"INDEX(CostStackCalcs_SME_4[[Ausnet]:[Average]],MATCH(I$34,CostStackCalcs_SME_4[[Labels]:[Labels]],0),MATCH($D$31,CostStackCalcs_SME_4[[#Headers],[Ausnet]:[Average]],0))","v":169.85679296908253},{"$f":"INDEX(CostStackCalcs_SME_4[[Ausnet]:[Average]],MATCH(J$34,CostStackCalcs_SME_4[[Labels]:[Labels]],0),MATCH($D$31,CostStackCalcs_SME_4[[#Headers],[Ausnet]:[Average]],0))","v":320.30138102741273},{"$f":"INDEX(CostStackCalcs_SME_4[[Ausnet]:[Average]],MATCH(K$34,CostStackCalcs_SME_4[[Labels]:[Labels]],0),MATCH($D$31,CostStackCalcs_SME_4[[#Headers],[Ausnet]:[Average]],0))","v":3530},null,{"$f":"IF(OR(ROUNDUP(SUM(D35:J35),0)-K35<1,ROUNDUP(SUM(D35:J35),0)-K35>-1),0,1)","v":0}]
[null,null,{"$f":"$D$45","v":"VDO 2025-26 - Final"},{"$f":"INDEX(CostStackCalcs_SME_3[[Ausnet]:[Average]],MATCH(D$34,CostStackCalcs_SME_3[[Labels]:[Labels]],0),MATCH($D$31,CostStackCalcs_SME_3[[#Headers],[Ausnet]:[Average]],0))","v":1083.9321561770787},{"$f":"INDEX(CostStackCalcs_SME_3[[Ausnet]:[Average]],MATCH(E$34,CostStackCalcs_SME_3[[Labels]:[Labels]],0),MATCH($D$31,CostStackCalcs_SME_3[[#Headers],[Ausnet]:[Average]],0))","v":1534.4886007430828},{"$f":"INDEX(CostStackCalcs_SME_3[[Ausnet]:[Average]],MATCH(F$34,CostStackCalcs_SME_3[[Labels]:[Labels]],0),MATCH($D$31,CostStackCalcs_SME_3[[#Headers],[Ausnet]:[Average]],0))","v":194.0433928087397},{"$f":"INDEX(CostStackCalcs_SME_3[[Ausnet]:[Average]],MATCH(\"Environmental schemes\",CostStackCalcs_SME_3[[Labels]:[Labels]],0),MATCH($D$31,CostStackCalcs_SME_3[[#Headers],[Ausnet]:[Average]],0))+\nINDEX(CostStackCalcs_SME_3[[Ausnet]:[Average]],MATCH(\"FiT\",CostStackCalcs_SME_3[[Labels]:[Labels]],0),MATCH($D$31,CostStackCalcs_SME_3[[#Headers],[Ausnet]:[Average]],0))+\nIF(INDEX(CostStackCalcs_SME_3[[Ausnet]:[Average]],MATCH(\"Environmental true up\",CostStackCalcs_SME_3[[Labels]:[Labels]],0),MATCH($D$31,CostStackCalcs_SME_3[[#Headers],[Ausnet]:[Average]],0))=\"-\",0,\nINDEX(CostStackCalcs_SME_3[[Ausnet]:[Average]],MATCH(\"Environmental true up\",CostStackCalcs_SME_3[[Labels]:[Labels]],0),MATCH($D$31,CostStackCalcs_SME_3[[#Headers],[Ausnet]:[Average]],0)))","v":284.51826159720554},{"$f":"INDEX(CostStackCalcs_SME_3[[Ausnet]:[Average]],MATCH(H$34,CostStackCalcs_SME_3[[Labels]:[Labels]],0),MATCH($D$31,CostStackCalcs_SME_3[[#Headers],[Ausnet]:[Average]],0))","v":28.437431003006896},{"$f":"INDEX(CostStackCalcs_SME_3[[Ausnet]:[Average]],MATCH(I$34,CostStackCalcs_SME_3[[Labels]:[Labels]],0),MATCH($D$31,CostStackCalcs_SME_3[[#Headers],[Ausnet]:[Average]],0))","v":164.77759321390027},{"$f":"INDEX(CostStackCalcs_SME_3[[Ausnet]:[Average]],MATCH(J$34,CostStackCalcs_SME_3[[Labels]:[Labels]],0),MATCH($D$31,CostStackCalcs_SME_3[[#Headers],[Ausnet]:[Average]],0))","v":329.74314565960344},{"$f":"INDEX(CostStackCalcs_SME_3[[Ausnet]:[Average]],MATCH(K$34,CostStackCalcs_SME_3[[Labels]:[Labels]],0),MATCH($D$31,CostStackCalcs_SME_3[[#Headers],[Ausnet]:[Average]],0))","v":3620.4},null,{"$f":"IF(OR(ROUNDUP(SUM(D36:J36),0)-K36<1,ROUNDUP(SUM(D36:J36),0)-K36>-1),0,1)","v":0}]
[null,null,null,{"$f":"D36-D35","v":96.669036598728667},30.799049697168812,8.1756684715283825,-53.523633698419076,3.6998236124461208,-5.079199755182259,9.4417646321907114,90.400000000000091]
[null,null,{"$f":"$L$45","v":"VDO 2024-25 - Final"},{"$f":"D35/$K35","v":0.27967793755760623},{"$f":"E35/$K35","v":0.42597437706683117},5.2653746271164675E-2,9.5762576570998473E-2,7.0078207905271321E-3,4.8118071662629616E-2,9.0736935135244404E-2,1]
[null,null,{"$f":"$D$45","v":"VDO 2025-26 - Final"},{"$f":"D36/$K36","v":0.29939569002791921},{"$f":"E36/$K36","v":0.42384504495168568},5.3597224839448593E-2,{"$f":"G36/$K36","v":7.8587521157111234E-2},7.85477599243368E-3,4.5513643026709828E-2,9.107920275649195E-2,1]
[null,null,"change",{"$f":"(D36-D35)/D35","v":9.7916183316981417E-2},{"$f":"(E36-E35)/E35","v":2.0482319422746583E-2},{"$f":"(F36-F35)/F35","v":4.3986488244164658E-2},{"$f":"(G36-G35)/G35","v":-0.15833432022267996},0.14956271049308822,-2.9902835596965372E-2,2.947775186577371E-2,{"$f":"(K36-K35)/K35","v":2.5609065155807392E-2}]
[null,null,"contribution",{"$f":"D38*D40","v":2.7384996203605853E-2},8.7249432569883323E-3,2.3160533913678138E-3,-1.5162502464141381E-2,1.0481086720810541E-3,-1.4388667861706117E-3,2.6747208589775386E-3,{"$f":"SUM(D41:J41)","v":2.5547453132708592E-2},null,{"$f":"IF(ROUND(K41,2)=ROUND(K40,2),0,1)","v":0}]
[]
["Section/Item notes (where necessary)",{"$f":"MAX(B$3:B42)+0.01","v":9.02},{"$f":"\"VDO cost stack calcs - Flat VDO - \"&IF(ISNUMBER(SEARCH(\"Residential\",$C$48)),\"Residential\",\"Small business\")","v":"VDO cost stack calcs - Flat VDO - Small business"}]
[]
[null,null,"VDO decision",{"$f":"FY","v":"VDO 2025-26 - Final"},null,null,null,null,null,null,"VDO decision",{"$f":"PY","v":"VDO 2024-25 - Final"}]
[]
[null,null,"Usage profile","kWh/yr",null,null,null,null,null,null,"Usage profile","kWh/yr"]
[null,null,"Small business - small",{"$f":"INDEX(Input_Usage[],MATCH(C48&\" - Annual\",Input_Usage[Ref],0),MATCH($D$45,Inputs!$C$158:$BA$158,0))","v":10000},null,null,null,null,null,null,{"$f":"$C$48","v":"Small business - small"},{"$f":"INDEX(Input_Usage[],MATCH(K48&\" - Annual\",Input_Usage[Ref],0),MATCH($D$45,Inputs!$C$158:$BA$158,0))","v":10000}]
[]
[null,null,"Block 1",{"$f":"INDEX(Input_Usage[],MATCH(C$48&\" - \"&C50,Input_Usage[Ref],0),MATCH(D$45,Inputs!$C$158:$BA$158,0))","v":4080},null,null,"Standard regulatory period",null,{"$f":"Standard_regulatory_period","v":365},null,"Block 1",{"$f":"INDEX(Input_Usage[],MATCH(K$48&\" - \"&K50,Input_Usage[Ref],0),MATCH(D$45,Inputs!$C$158:$BA$158,0))","v":4080},null,null,"Standard regulatory period",null,{"$f":"Standard_regulatory_period","v":365}]
[null,null,"Balance",{"$f":"INDEX(Input_Usage[],MATCH(C$48&\" - \"&C51,Input_Usage[Ref],0),MATCH(D$45,Inputs!$C$158:$BA$158,0))","v":5920},null,null,"Current regulatory period",{"$f":"D45","v":"VDO 2025-26 - Final"},{"$f":"INDEX(Input_TU_Periods[],2,MATCH(H51,Inputs!$C$221:$BM$221,0))","v":365},null,"Balance",{"$f":"INDEX(Input_Usage[],MATCH(K$48&\" - \"&K51,Input_Usage[Ref],0),MATCH(D$45,Inputs!$C$158:$BA$158,0))","v":5920},null,null,"Current regulatory period",{"$f":"PY","v":"VDO 2024-25 - Final"},{"$f":"INDEX(Input_TU_Periods[],2,MATCH(P51,Inputs!$C$221:$BM$221,0))","v":365}]
[]
[]
[null,null,"Labels","Ausnet","Citipower","Jemena","Powercor","United Energy","Average",null,"Labels","Ausnet","Citipower","Jemena","Powercor","United Energy","Average",null,{"$f":"CostStackCalcs_SME_3[[#Headers],[Labels]]","v":"Labels"},{"$f":"CostStackCalcs_SME_3[[#Headers],[Ausnet]]","v":"Ausnet"},{"$f":"CostStackCalcs_SME_3[[#Headers],[Citipower]]","v":"Citipower"},{"$f":"CostStackCalcs_SME_3[[#Headers],[Jemena]]","v":"Jemena"},{"$f":"CostStackCalcs_SME_3[[#Headers],[Powercor]]","v":"Powercor"},{"$f":"CostStackCalcs_SME_3[[#Headers],[United Energy]]","v":"United Energy"},{"$f":"CostStackCalcs_SME_3[[#Headers],[Average]]","v":"Average"},null,{"$f":"CostStackCalcs_SME_3[[#Headers],[Labels]]","v":"Labels"},{"$f":"CostStackCalcs_SME_3[[#Headers],[Ausnet]]","v":"Ausnet"},{"$f":"CostStackCalcs_SME_3[[#Headers],[Citipower]]","v":"Citipower"},{"$f":"CostStackCalcs_SME_3[[#Headers],[Jemena]]","v":"Jemena"},{"$f":"CostStackCalcs_SME_3[[#Headers],[Powercor]]","v":"Powercor"},{"$f":"CostStackCalcs_SME_3[[#Headers],[United Energy]]","v":"United Energy"},{"$f":"CostStackCalcs_SME_3[[#Headers],[Average]]","v":"Average"}]
[null,null,"Wholesale",{"$f":"D$89*($D$48*(1+D$74))","v":1103.4366086650282},{"$f":"E$89*($D$48*(1+E$74))","v":1053.2866202605965},{"$f":"F$89*($D$48*(1+F$74))","v":1087.8534612527219},{"$f":"G$89*($D$48*(1+G$74))","v":1080.2448596363381},{"$f":"H$89*($D$48*(1+H$74))","v":1094.8392310707088},{"$f":"AVERAGE(D55:H55)","v":1083.9321561770787},null,"Wholesale",{"$f":"L$89*($L$48*(1+L$74))","v":1016.4760470892594},{"$f":"M$89*($L$48*(1+M$74))","v":938.69171527560013},{"$f":"N$89*($L$48*(1+N$74))","v":998.44334093400016},{"$f":"O$89*($L$48*(1+O$74))","v":995.45893356707268},{"$f":"P$89*($L$48*(1+P$74))","v":987.24556102581835},{"$f":"AVERAGE(L55:P55)","v":987.26311957835003},null,{"$f":"CostStackCalcs_SME_3[[#This Row],[Labels]]","v":"Wholesale"},{"$f":"CostStackCalcs_SME_3[[#This Row],[Ausnet]]-CostStackCalcs_SME_4[[#This Row],[Ausnet]]","v":86.960561575768793},{"$f":"CostStackCalcs_SME_3[[#This Row],[Citipower]]-CostStackCalcs_SME_4[[#This Row],[Citipower]]","v":114.59490498499633},{"$f":"CostStackCalcs_SME_3[[#This Row],[Jemena]]-CostStackCalcs_SME_4[[#This Row],[Jemena]]","v":89.410120318721738},{"$f":"CostStackCalcs_SME_3[[#This Row],[Powercor]]-CostStackCalcs_SME_4[[#This Row],[Powercor]]","v":84.785926069265429},{"$f":"CostStackCalcs_SME_3[[#This Row],[United Energy]]-CostStackCalcs_SME_4[[#This Row],[United Energy]]","v":107.59367004489047},{"$f":"CostStackCalcs_SME_3[[#This Row],[Average]]-CostStackCalcs_SME_4[[#This Row],[Average]]","v":96.669036598728667},null,{"$f":"CostStackCalcs_SME_3[[#This Row],[Labels]]","v":"Wholesale"},{"$f":"T55/CostStackCalcs_SME_4[[#This Row],[Ausnet]]","v":8.5551018958868352E-2},{"$f":"U55/CostStackCalcs_SME_4[[#This Row],[Citipower]]","v":0.122079382528002},{"$f":"V55/CostStackCalcs_SME_4[[#This Row],[Jemena]]","v":8.9549518388376922E-2},{"$f":"W55/CostStackCalcs_SME_4[[#This Row],[Powercor]]","v":8.5172700962608483E-2},{"$f":"X55/CostStackCalcs_SME_4[[#This Row],[United Energy]]","v":0.10898369594398885},{"$f":"Y55/CostStackCalcs_SME_4[[#This Row],[Average]]","v":9.7916183316981417E-2}]
[null,null,"Network",{"$f":"D$79+(D$96*$D$50)+(D$97*$D$51)+(D$98*$D$48)","v":2181.0319303192368},{"$f":"E$79+(E$96*$D$50)+(E$97*$D$51)+(E$98*$D$48)","v":1194.1061398691202},{"$f":"F$79+(F$96*$D$50)+(F$97*$D$51)+(F$98*$D$48)","v":1618.7379115046317},{"$f":"G$79+(G$96*$D$50)+(G$97*$D$51)+(G$98*$D$48)","v":1436.364797828202},{"$f":"H$79+(H$96*$D$50)+(H$97*$D$51)+(H$98*$D$48)","v":1242.2022241942234},{"$f":"AVERAGE(D56:H56)","v":1534.4886007430828},null,"Network",{"$f":"L$79+(L$96*$L$50)+(L$97*$L$51)+(L$98*$L$48)","v":2205.4799486348375},{"$f":"M$79+(M$96*$L$50)+(M$97*$L$51)+(M$98*$L$48)","v":1121.8501422464187},{"$f":"N$79+(N$96*$L$50)+(N$97*$L$51)+(N$98*$L$48)","v":1637.2011445777985},{"$f":"O$79+(O$96*$L$50)+(O$97*$L$51)+(O$98*$L$48)","v":1320.6255092485803},{"$f":"P$79+(P$96*$L$50)+(P$97*$L$51)+(P$98*$L$48)","v":1233.2910105219332},{"$f":"AVERAGE(L56:P56)","v":1503.689551045914},null,{"$f":"CostStackCalcs_SME_3[[#This Row],[Labels]]","v":"Network"},{"$f":"CostStackCalcs_SME_3[[#This Row],[Ausnet]]-CostStackCalcs_SME_4[[#This Row],[Ausnet]]","v":-24.448018315600621},{"$f":"CostStackCalcs_SME_3[[#This Row],[Citipower]]-CostStackCalcs_SME_4[[#This Row],[Citipower]]","v":72.255997622701443},{"$f":"CostStackCalcs_SME_3[[#This Row],[Jemena]]-CostStackCalcs_SME_4[[#This Row],[Jemena]]","v":-18.463233073166748},{"$f":"CostStackCalcs_SME_3[[#This Row],[Powercor]]-CostStackCalcs_SME_4[[#This Row],[Powercor]]","v":115.73928857962164},{"$f":"CostStackCalcs_SME_3[[#This Row],[United Energy]]-CostStackCalcs_SME_4[[#This Row],[United Energy]]","v":8.9112136722901596},{"$f":"CostStackCalcs_SME_3[[#This Row],[Average]]-CostStackCalcs_SME_4[[#This Row],[Average]]","v":30.799049697168812},null,{"$f":"CostStackCalcs_SME_3[[#This Row],[Labels]]","v":"Network"},{"$f":"T56/CostStackCalcs_SME_4[[#This Row],[Ausnet]]","v":-1.1085123821113685E-2},{"$f":"U56/CostStackCalcs_SME_4[[#This Row],[Citipower]]","v":6.4407887383259907E-2},{"$f":"V56/CostStackCalcs_SME_4[[#This Row],[Jemena]]","v":-1.1277315028953298E-2},{"$f":"W56/CostStackCalcs_SME_4[[#This Row],[Powercor]]","v":8.7639749322634145E-2},{"$f":"X56/CostStackCalcs_SME_4[[#This Row],[United Energy]]","v":7.2255563336336183E-3},{"$f":"Y56/CostStackCalcs_SME_4[[#This Row],[Average]]","v":2.0482319422746583E-2}]
[null,null,"Retail",{"$f":"D$77","v":194.0433928087397},{"$f":"E$77","v":194.0433928087397},{"$f":"F$77","v":194.0433928087397},{"$f":"G$77","v":194.0433928087397},{"$f":"H$77","v":194.0433928087397},194.0433928087397,null,"Retail",{"$f":"L$77","v":185.86772433721131},{"$f":"M$77","v":185.86772433721131},{"$f":"N$77","v":185.86772433721131},{"$f":"O$77","v":185.86772433721131},{"$f":"P$77","v":185.86772433721131},185.86772433721131,null,{"$f":"CostStackCalcs_SME_3[[#This Row],[Labels]]","v":"Retail"},{"$f":"CostStackCalcs_SME_3[[#This Row],[Ausnet]]-CostStackCalcs_SME_4[[#This Row],[Ausnet]]","v":8.1756684715283825},{"$f":"CostStackCalcs_SME_3[[#This Row],[Citipower]]-CostStackCalcs_SME_4[[#This Row],[Citipower]]","v":8.1756684715283825},{"$f":"CostStackCalcs_SME_3[[#This Row],[Jemena]]-CostStackCalcs_SME_4[[#This Row],[Jemena]]","v":8.1756684715283825},{"$f":"CostStackCalcs_SME_3[[#This Row],[Powercor]]-CostStackCalcs_SME_4[[#This Row],[Powercor]]","v":8.1756684715283825},{"$f":"CostStackCalcs_SME_3[[#This Row],[United Energy]]-CostStackCalcs_SME_4[[#This Row],[United Energy]]","v":8.1756684715283825},{"$f":"CostStackCalcs_SME_3[[#This Row],[Average]]-CostStackCalcs_SME_4[[#This Row],[Average]]","v":8.1756684715283825},null,{"$f":"CostStackCalcs_SME_3[[#This Row],[Labels]]","v":"Retail"},{"$f":"T57/CostStackCalcs_SME_4[[#This Row],[Ausnet]]","v":4.3986488244164658E-2},{"$f":"U57/CostStackCalcs_SME_4[[#This Row],[Citipower]]","v":4.3986488244164658E-2},{"$f":"V57/CostStackCalcs_SME_4[[#This Row],[Jemena]]","v":4.3986488244164658E-2},{"$f":"W57/CostStackCalcs_SME_4[[#This Row],[Powercor]]","v":4.3986488244164658E-2},{"$f":"X57/CostStackCalcs_SME_4[[#This Row],[United Energy]]","v":4.3986488244164658E-2},{"$f":"Y57/CostStackCalcs_SME_4[[#This Row],[Average]]","v":4.3986488244164658E-2}]
[null,null,"Environmental schemes",{"$f":"(D$87*($D$48*(1+D$74)))","v":297.19169368795639},{"$f":"(E$87*($D$48*(1+E$74)))","v":287.38855982367824},{"$f":"(F$87*($D$48*(1+F$74)))","v":289.48977621927878},{"$f":"(G$87*($D$48*(1+G$74)))","v":296.6218271117782},{"$f":"(H$87*($D$48*(1+H$74)))","v":288.06955640844046},291.75228265022645,null,"Environmental schemes",{"$f":"(L$87*($L$48*(1+L$74)))","v":321.74493796418585},{"$f":"(M$87*($L$48*(1+M$74)))","v":310.92670151139902},{"$f":"(N$87*($L$48*(1+N$74)))","v":312.28931240499645},{"$f":"(O$87*($L$48*(1+O$74)))","v":317.41842277757087},{"$f":"(P$87*($L$48*(1+P$74)))","v":311.30242250931639},{"$f":"AVERAGE(L58:P58)","v":314.7363594334937},null,{"$f":"CostStackCalcs_SME_3[[#This Row],[Labels]]","v":"Environmental schemes"},{"$f":"CostStackCalcs_SME_3[[#This Row],[Ausnet]]-CostStackCalcs_SME_4[[#This Row],[Ausnet]]","v":-24.553244276229464},{"$f":"CostStackCalcs_SME_3[[#This Row],[Citipower]]-CostStackCalcs_SME_4[[#This Row],[Citipower]]","v":-23.538141687720781},{"$f":"CostStackCalcs_SME_3[[#This Row],[Jemena]]-CostStackCalcs_SME_4[[#This Row],[Jemena]]","v":-22.79953618571767},{"$f":"CostStackCalcs_SME_3[[#This Row],[Powercor]]-CostStackCalcs_SME_4[[#This Row],[Powercor]]","v":-20.796595665792665},{"$f":"CostStackCalcs_SME_3[[#This Row],[United Energy]]-CostStackCalcs_SME_4[[#This Row],[United Energy]]","v":-23.232866100875924},{"$f":"CostStackCalcs_SME_3[[#This Row],[Average]]-CostStackCalcs_SME_4[[#This Row],[Average]]","v":-22.984076783267255},null,{"$f":"CostStackCalcs_SME_3[[#This Row],[Labels]]","v":"Environmental schemes"},{"$f":"T58/CostStackCalcs_SME_4[[#This Row],[Ausnet]]","v":-7.6312760137231872E-2},{"$f":"U58/CostStackCalcs_SME_4[[#This Row],[Citipower]]","v":-7.5703185262967321E-2},{"$f":"V58/CostStackCalcs_SME_4[[#This Row],[Jemena]]","v":-7.3007737633204034E-2},{"$f":"W58/CostStackCalcs_SME_4[[#This Row],[Powercor]]","v":-6.5517922632883099E-2},{"$f":"X58/CostStackCalcs_SME_4[[#This Row],[United Energy]]","v":-7.4631176698217408E-2},{"$f":"Y58/CostStackCalcs_SME_4[[#This Row],[Average]]","v":-7.3026442908080899E-2}]
[null,null,"FiT",{"$f":"IF(Calc_FiT_1[Fixed/Variable]<>\"Fixed\",(D93*$D$48*(1+D74)),D83)","v":0},{"$f":"IF(Calc_FiT_1[Fixed/Variable]<>\"Fixed\",(E93*$D$48*(1+E74)),E83)","v":0},{"$f":"IF(Calc_FiT_1[Fixed/Variable]<>\"Fixed\",(F93*$D$48*(1+F74)),F83)","v":0},{"$f":"IF(Calc_FiT_1[Fixed/Variable]<>\"Fixed\",(G93*$D$48*(1+G74)),G83)","v":0},{"$f":"IF(Calc_FiT_1[Fixed/Variable]<>\"Fixed\",(H93*$D$48*(1+H74)),H83)","v":0},0,null,"FiT",{"$f":"IF(Calc_FiT_2[Fixed/Variable]<>\"Fixed\",(L93*$L$48*(1+L74)),L$83)","v":17.238154701298342},{"$f":"IF(Calc_FiT_2[Fixed/Variable]<>\"Fixed\",(M93*$L$48*(1+M74)),M$83)","v":16.658545167273218},{"$f":"IF(Calc_FiT_2[Fixed/Variable]<>\"Fixed\",(N93*$L$48*(1+N74)),N$83)","v":16.731549881908762},{"$f":"IF(Calc_FiT_2[Fixed/Variable]<>\"Fixed\",(O93*$L$48*(1+O74)),O$83)","v":17.006352645370779},{"$f":"IF(Calc_FiT_2[Fixed/Variable]<>\"Fixed\",(P93*$L$48*(1+P74)),P$83)","v":16.678675201727238},{"$f":"AVERAGE(L59:P59)","v":16.86265551951567},null,{"$f":"CostStackCalcs_SME_3[[#This Row],[Labels]]","v":"FiT"},{"$f":"CostStackCalcs_SME_3[[#This Row],[Ausnet]]-CostStackCalcs_SME_4[[#This Row],[Ausnet]]","v":-17.238154701298342},{"$f":"CostStackCalcs_SME_3[[#This Row],[Citipower]]-CostStackCalcs_SME_4[[#This Row],[Citipower]]","v":-16.658545167273218},{"$f":"CostStackCalcs_SME_3[[#This Row],[Jemena]]-CostStackCalcs_SME_4[[#This Row],[Jemena]]","v":-16.731549881908762},{"$f":"CostStackCalcs_SME_3[[#This Row],[Powercor]]-CostStackCalcs_SME_4[[#This Row],[Powercor]]","v":-17.006352645370779},{"$f":"CostStackCalcs_SME_3[[#This Row],[United Energy]]-CostStackCalcs_SME_4[[#This Row],[United Energy]]","v":-16.678675201727238},{"$f":"CostStackCalcs_SME_3[[#This Row],[Average]]-CostStackCalcs_SME_4[[#This Row],[Average]]","v":-16.86265551951567},null,{"$f":"CostStackCalcs_SME_3[[#This Row],[Labels]]","v":"FiT"},{"$f":"T59/CostStackCalcs_SME_4[[#This Row],[Ausnet]]","v":-1},{"$f":"U59/CostStackCalcs_SME_4[[#This Row],[Citipower]]","v":-1},{"$f":"V59/CostStackCalcs_SME_4[[#This Row],[Jemena]]","v":-1},{"$f":"W59/CostStackCalcs_SME_4[[#This Row],[Powercor]]","v":-1},{"$f":"X59/CostStackCalcs_SME_4[[#This Row],[United Energy]]","v":-1},{"$f":"Y59/CostStackCalcs_SME_4[[#This Row],[Average]]","v":-1}]
[null,null,"Other",{"$f":"D$81+(D$91*($D$48*(1+D$74)))","v":28.670042143298581},{"$f":"E$81+(E$91*($D$48*(1+E$74)))","v":28.25082062633938},{"$f":"F$81+(F$91*($D$48*(1+F$74)))","v":28.340677108666224},{"$f":"G$81+(G$91*($D$48*(1+G$74)))","v":28.645672351573069},{"$f":"H$81+(H$91*($D$48*(1+H$74)))","v":28.279942785157218},28.437431003006896,null,"Other",{"$f":"L$81+(L$91*($L$48*(1+L$74)))","v":24.975007817814337},{"$f":"M$81+(M$91*($L$48*(1+M$74)))","v":24.608563474674757},{"$f":"N$81+(N$91*($L$48*(1+N$74)))","v":24.654718969245273},{"$f":"O$81+(O$91*($L$48*(1+O$74)))","v":24.82845648086014},{"$f":"P$81+(P$91*($L$48*(1+P$74)))","v":24.621290210209374},24.737607390560775,null,{"$f":"CostStackCalcs_SME_3[[#This Row],[Labels]]","v":"Other"},{"$f":"CostStackCalcs_SME_3[[#This Row],[Ausnet]]-CostStackCalcs_SME_4[[#This Row],[Ausnet]]","v":3.6950343254842437},{"$f":"CostStackCalcs_SME_3[[#This Row],[Citipower]]-CostStackCalcs_SME_4[[#This Row],[Citipower]]","v":3.6422571516646229},{"$f":"CostStackCalcs_SME_3[[#This Row],[Jemena]]-CostStackCalcs_SME_4[[#This Row],[Jemena]]","v":3.6859581394209506},{"$f":"CostStackCalcs_SME_3[[#This Row],[Powercor]]-CostStackCalcs_SME_4[[#This Row],[Powercor]]","v":3.8172158707129284},{"$f":"CostStackCalcs_SME_3[[#This Row],[United Energy]]-CostStackCalcs_SME_4[[#This Row],[United Energy]]","v":3.658652574947844},{"$f":"CostStackCalcs_SME_3[[#This Row],[Average]]-CostStackCalcs_SME_4[[#This Row],[Average]]","v":3.6998236124461208},null,{"$f":"CostStackCalcs_SME_3[[#This Row],[Labels]]","v":"Other"},{"$f":"T60/CostStackCalcs_SME_4[[#This Row],[Ausnet]]","v":0.14794927602980071},{"$f":"U60/CostStackCalcs_SME_4[[#This Row],[Citipower]]","v":0.14800771103168839},{"$f":"V60/CostStackCalcs_SME_4[[#This Row],[Jemena]]","v":0.14950314964120578},{"$f":"W60/CostStackCalcs_SME_4[[#This Row],[Powercor]]","v":0.15374358344247291},{"$f":"X60/CostStackCalcs_SME_4[[#This Row],[United Energy]]","v":0.14859711021280114},{"$f":"Y60/CostStackCalcs_SME_4[[#This Row],[Average]]","v":0.14956271049308822}]
[null,null,"Retail margin",{"$f":"SUM(D55:D60)*D$72","v":200.11005491703605},{"$f":"SUM(E55:E60)*E$72","v":145.02217305623373},{"$f":"SUM(F55:F60)*F$72","v":169.29127051382639},{"$f":"SUM(G55:G60)*G$72","v":159.68942091614679},{"$f":"SUM(H55:H60)*H$72","v":149.77504666625839},164.77759321390027,null,"Retail margin",{"$f":"SUM(L55:L60)*L$72","v":211.21978195049797},{"$f":"SUM(M55:M60)*M$72","v":145.52178995270432},{"$f":"SUM(N55:N60)*N$72","v":177.81051630188901},{"$f":"SUM(O55:O60)*O$72","v":160.2275023471733},{"$f":"SUM(P55:P60)*P$72","v":154.50437429314809},169.85679296908253,null,{"$f":"CostStackCalcs_SME_3[[#This Row],[Labels]]","v":"Retail margin"},{"$f":"CostStackCalcs_SME_3[[#This Row],[Ausnet]]-CostStackCalcs_SME_4[[#This Row],[Ausnet]]","v":-11.109727033461922},{"$f":"CostStackCalcs_SME_3[[#This Row],[Citipower]]-CostStackCalcs_SME_4[[#This Row],[Citipower]]","v":-0.4996168964705987},{"$f":"CostStackCalcs_SME_3[[#This Row],[Jemena]]-CostStackCalcs_SME_4[[#This Row],[Jemena]]","v":-8.5192457880626193},{"$f":"CostStackCalcs_SME_3[[#This Row],[Powercor]]-CostStackCalcs_SME_4[[#This Row],[Powercor]]","v":-0.53808143102651229},{"$f":"CostStackCalcs_SME_3[[#This Row],[United Energy]]-CostStackCalcs_SME_4[[#This Row],[United Energy]]","v":-4.7293276268896989},{"$f":"CostStackCalcs_SME_3[[#This Row],[Average]]-CostStackCalcs_SME_4[[#This Row],[Average]]","v":-5.079199755182259},null,{"$f":"CostStackCalcs_SME_3[[#This Row],[Labels]]","v":"Retail margin"},{"$f":"T61/CostStackCalcs_SME_4[[#This Row],[Ausnet]]","v":-5.2597947648983123E-2},{"$f":"U61/CostStackCalcs_SME_4[[#This Row],[Citipower]]","v":-3.4332789380406739E-3},{"$f":"V61/CostStackCalcs_SME_4[[#This Row],[Jemena]]","v":-4.7911934373996941E-2},{"$f":"W61/CostStackCalcs_SME_4[[#This Row],[Powercor]]","v":-3.3582339058161386E-3},{"$f":"X61/CostStackCalcs_SME_4[[#This Row],[United Energy]]","v":-3.0609668163287942E-2},{"$f":"Y61/CostStackCalcs_SME_4[[#This Row],[Average]]","v":-2.9902835596965372E-2}]
[null,null,"GST",{"$f":"SUM(D55:D61)*GST","v":400.44837225412959},{"$f":"SUM(E55:E61)*GST","v":290.20977064447078},{"$f":"SUM(F55:F61)*GST","v":338.77564894078643},{"$f":"SUM(G55:G61)*GST","v":319.56099706527777},{"$f":"SUM(H55:H61)*GST","v":299.72093939335281},329.74314565960344,null,"GST",{"$f":"SUM(L55:L61)*GST","v":398.3001602495105},{"$f":"SUM(M55:M61)*GST","v":274.41251819652814},{"$f":"SUM(N55:N61)*GST","v":335.29983074070498},{"$f":"SUM(O55:O61)*GST","v":302.14329014038395},{"$f":"SUM(P55:P61)*GST","v":291.35110580993637},320.30138102741273,null,{"$f":"CostStackCalcs_SME_3[[#This Row],[Labels]]","v":"GST"},{"$f":"CostStackCalcs_SME_3[[#This Row],[Ausnet]]-CostStackCalcs_SME_4[[#This Row],[Ausnet]]","v":2.1482120046190971},{"$f":"CostStackCalcs_SME_3[[#This Row],[Citipower]]-CostStackCalcs_SME_4[[#This Row],[Citipower]]","v":15.79725244794264},{"$f":"CostStackCalcs_SME_3[[#This Row],[Jemena]]-CostStackCalcs_SME_4[[#This Row],[Jemena]]","v":3.4758182000814486},{"$f":"CostStackCalcs_SME_3[[#This Row],[Powercor]]-CostStackCalcs_SME_4[[#This Row],[Powercor]]","v":17.417706924893821},{"$f":"CostStackCalcs_SME_3[[#This Row],[United Energy]]-CostStackCalcs_SME_4[[#This Row],[United Energy]]","v":8.3698335834164368},{"$f":"CostStackCalcs_SME_3[[#This Row],[Average]]-CostStackCalcs_SME_4[[#This Row],[Average]]","v":9.4417646321907114},null,{"$f":"CostStackCalcs_SME_3[[#This Row],[Labels]]","v":"GST"},{"$f":"T62/CostStackCalcs_SME_4[[#This Row],[Ausnet]]","v":5.3934500133602124E-3},{"$f":"U62/CostStackCalcs_SME_4[[#This Row],[Citipower]]","v":5.7567535736941122E-2},{"$f":"V62/CostStackCalcs_SME_4[[#This Row],[Jemena]]","v":1.0366298701681655E-2},{"$f":"W62/CostStackCalcs_SME_4[[#This Row],[Powercor]]","v":5.7647174348306997E-2},{"$f":"X62/CostStackCalcs_SME_4[[#This Row],[United Energy]]","v":2.872765339314181E-2},{"$f":"Y62/CostStackCalcs_SME_4[[#This Row],[Average]]","v":2.947775186577371E-2}]
[null,null,"Environmental true up",{"$f":"(D$104*($D$50))+(D$105*($D$51))+(D$106*($D$48))","v":-7.3951089067853344},{"$f":"(E$104*($D$50))+(E$105*($D$51))+(E$106*($D$48))","v":-7.14645841595269},{"$f":"(F$104*($D$50))+(F$105*($D$51))+(F$106*($D$48))","v":-7.1777771867140387},{"$f":"(G$104*($D$50))+(G$105*($D$51))+(G$106*($D$48))","v":-7.2956666243540269},{"$f":"(H$104*($D$50))+(H$105*($D$51))+(H$106*($D$48))","v":-7.1550941312983483},-7.2340210530208875,null,"Environmental true up",{"$f":"(L$104*($L$50))+(L$105*($L$51))+(L$106*($L$48))","v":6.6046884789613989},{"$f":"(M$104*($L$50))+(M$105*($L$51))+(M$106*($L$48))","v":6.3586744515789766},{"$f":"(N$104*($L$50))+(N$105*($L$51))+(N$106*($L$48))","v":6.3608856342767117},{"$f":"(O$104*($L$50))+(O$105*($L$51))+(O$106*($L$48))","v":6.5195693584001928},{"$f":"(P$104*($L$50))+(P$105*($L$51))+(P$106*($L$48))","v":6.3705837898588547},6.4428803426152275,null,{"$f":"CostStackCalcs_SME_3[[#This Row],[Labels]]","v":"Environmental true up"},{"$f":"CostStackCalcs_SME_3[[#This Row],[Ausnet]]-CostStackCalcs_SME_4[[#This Row],[Ausnet]]","v":-13.999797385746733},{"$f":"CostStackCalcs_SME_3[[#This Row],[Citipower]]-CostStackCalcs_SME_4[[#This Row],[Citipower]]","v":-13.505132867531668},{"$f":"CostStackCalcs_SME_3[[#This Row],[Jemena]]-CostStackCalcs_SME_4[[#This Row],[Jemena]]","v":-13.538662820990751},{"$f":"CostStackCalcs_SME_3[[#This Row],[Powercor]]-CostStackCalcs_SME_4[[#This Row],[Powercor]]","v":-13.815235982754221},{"$f":"CostStackCalcs_SME_3[[#This Row],[United Energy]]-CostStackCalcs_SME_4[[#This Row],[United Energy]]","v":-13.525677921157204},{"$f":"CostStackCalcs_SME_3[[#This Row],[Average]]-CostStackCalcs_SME_4[[#This Row],[Average]]","v":-13.676901395636115},null,{"$f":"CostStackCalcs_SME_3[[#This Row],[Labels]]","v":"Environmental true up"},{"$f":"T63/ABS(CostStackCalcs_SME_4[[#This Row],[Ausnet]])","v":-2.1196756562162991},{"$f":"U63/ABS(CostStackCalcs_SME_4[[#This Row],[Citipower]])","v":-2.123891224558303},{"$f":"V63/ABS(CostStackCalcs_SME_4[[#This Row],[Jemena]])","v":-2.1284241848391945},{"$f":"W63/ABS(CostStackCalcs_SME_4[[#This Row],[Powercor]])","v":-2.1190411855890243},{"$f":"X63/ABS(CostStackCalcs_SME_4[[#This Row],[United Energy]])","v":-2.1231457535631715},{"$f":"Y63/ABS(CostStackCalcs_SME_4[[#This Row],[Average]])","v":-2.1227930162186635}]
[null,null,"Cost element total",{"$f":"ROUNDUP(SUM(D55:D63),0)","v":4398},{"$f":"ROUNDUP(SUM(E55:E63),0)","v":3186},{"$f":"ROUNDUP(SUM(F55:F63),0)","v":3720},{"$f":"ROUNDUP(SUM(G55:G63),0)","v":3508},{"$f":"ROUNDUP(SUM(H55:H63),0)","v":3290},{"$f":"AVERAGE(D64:H64)","v":3620.4},null,"Cost element total",{"$f":"ROUNDUP(SUM(L55:L63),0)","v":4388},{"$f":"ROUNDUP(SUM(M55:M63),0)","v":3025},{"$f":"ROUNDUP(SUM(N55:N63),0)","v":3695},{"$f":"ROUNDUP(SUM(O55:O63),0)","v":3331},{"$f":"ROUNDUP(SUM(P55:P63),0)","v":3212},{"$f":"AVERAGE(L64:P64)","v":3530.2},null,{"$f":"CostStackCalcs_SME_3[[#This Row],[Labels]]","v":"Cost element total"},{"$f":"CostStackCalcs_SME_3[[#This Row],[Ausnet]]-CostStackCalcs_SME_4[[#This Row],[Ausnet]]","v":10},{"$f":"CostStackCalcs_SME_3[[#This Row],[Citipower]]-CostStackCalcs_SME_4[[#This Row],[Citipower]]","v":161},{"$f":"CostStackCalcs_SME_3[[#This Row],[Jemena]]-CostStackCalcs_SME_4[[#This Row],[Jemena]]","v":25},{"$f":"CostStackCalcs_SME_3[[#This Row],[Powercor]]-CostStackCalcs_SME_4[[#This Row],[Powercor]]","v":177},{"$f":"CostStackCalcs_SME_3[[#This Row],[United Energy]]-CostStackCalcs_SME_4[[#This Row],[United Energy]]","v":78},{"$f":"CostStackCalcs_SME_3[[#This Row],[Average]]-CostStackCalcs_SME_4[[#This Row],[Average]]","v":90.200000000000273},null,{"$f":"CostStackCalcs_SME_3[[#This Row],[Labels]]","v":"Cost element total"},{"$f":"T64/CostStackCalcs_SME_4[[#This Row],[Ausnet]]","v":2.2789425706472195E-3},{"$f":"U64/CostStackCalcs_SME_4[[#This Row],[Citipower]]","v":5.3223140495867766E-2},{"$f":"V64/CostStackCalcs_SME_4[[#This Row],[Jemena]]","v":6.7658998646820028E-3},{"$f":"W64/CostStackCalcs_SME_4[[#This Row],[Powercor]]","v":5.313719603722606E-2},{"$f":"X64/CostStackCalcs_SME_4[[#This Row],[United Energy]]","v":2.4283935242839352E-2},{"$f":"Y64/CostStackCalcs_SME_4[[#This Row],[Average]]","v":2.5550960285536307E-2}]
[]
[null,null,"Total",{"$f":"IF($D$32=\"Residential\",\nROUNDUP(\n(INDEX(OP_Rates_RES_1[[Ausnet]:[United Energy]],MATCH(\"Anytime - supply\",OP_Rates_RES_1[Rate name],0),MATCH(CostStackCalcs_RES_1[[#Headers],[Ausnet]],OP_Rates_RES_1[[#Headers],[Ausnet]:[United Energy]],0))*DiY)+\n(IFERROR((INDEX(OP_Rates_RES_1[[Ausnet]:[United Energy]],MATCH(\"Block 1\",OP_Rates_RES_1[Rate name],0),MATCH(CostStackCalcs_RES_1[[#Headers],[Ausnet]],OP_Rates_RES_1[[#Headers],[Ausnet]:[United Energy]],0))*$D$50),0)+\nIFERROR((INDEX(OP_Rates_RES_1[[Ausnet]:[United Energy]],MATCH(\"Balance\",OP_Rates_RES_1[Rate name],0),MATCH(CostStackCalcs_RES_1[[#Headers],[Ausnet]],OP_Rates_RES_1[[#Headers],[Ausnet]:[United Energy]],0))*$D$51),0)+\nIFERROR((INDEX(OP_Rates_RES_1[[Ausnet]:[United Energy]],MATCH(\"Single rate\",OP_Rates_RES_1[Rate name],0),MATCH(CostStackCalcs_RES_1[[#Headers],[Ausnet]],OP_Rates_RES_1[[#Headers],[Ausnet]:[United Energy]],0))*$D$48),0))\n+\n(IFERROR((INDEX(OP_RatesTU_RES_1[[Ausnet]:[United Energy]],MATCH(\"Block 1\",OP_RatesTU_RES_1[Rate name],0),MATCH(CostStackCalcs_RES_1[[#Headers],[Ausnet]],OP_RatesTU_RES_1[[#Headers],[Ausnet]:[United Energy]],0))*($D$50)),0)+\nIFERROR((INDEX(OP_RatesTU_RES_1[[Ausnet]:[United Energy]],MATCH(\"Balance\",OP_RatesTU_RES_1[Rate name],0),MATCH(CostStackCalcs_RES_1[[#Headers],[Ausnet]],OP_RatesTU_RES_1[[#Headers],[Ausnet]:[United Energy]],0))*($D$51)),0)+\nIFERROR((INDEX(OP_RatesTU_RES_1[[Ausnet]:[United Energy]],MATCH(\"Single rate\",OP_RatesTU_RES_1[Rate name],0),MATCH(CostStackCalcs_RES_1[[#Headers],[Ausnet]],OP_RatesTU_RES_1[[#Headers],[Ausnet]:[United Energy]],0))*($D$48)),0)),0),ROUNDUP(\n(INDEX(OP_Rates_SME_1[[Ausnet]:[United Energy]],MATCH(\"Anytime - supply\",OP_Rates_SME_1[Rate name],0),MATCH(CostStackCalcs_SME_3[[#Headers],[Ausnet]],OP_Rates_SME_1[[#Headers],[Ausnet]:[United Energy]],0))*DiY)+\n(IFERROR((INDEX(OP_Rates_SME_1[[Ausnet]:[United Energy]],MATCH(\"Block 1\",OP_Rates_SME_1[Rate name],0),MATCH(CostStackCalcs_SME_3[[#Headers],[Ausnet]],OP_Rates_SME_1[[#Headers],[Ausnet]:[United Energy]],0))*$D$50),0)+\nIFERROR((INDEX(OP_Rates_SME_1[[Ausnet]:[United Energy]],MATCH(\"Balance\",OP_Rates_SME_1[Rate name],0),MATCH(CostStackCalcs_SME_3[[#Headers],[Ausnet]],OP_Rates_SME_1[[#Headers],[Ausnet]:[United Energy]],0))*$D$51),0)+\nIFERROR((INDEX(OP_Rates_SME_1[[Ausnet]:[United Energy]],MATCH(\"Single rate\",OP_Rates_SME_1[Rate name],0),MATCH(CostStackCalcs_SME_3[[#Headers],[Ausnet]],OP_Rates_SME_1[[#Headers],[Ausnet]:[United Energy]],0))*$D$48),0))\n+\n(IFERROR((INDEX(OP_RatesTU_SME_1[[Ausnet]:[United Energy]],MATCH(\"Block 1\",OP_RatesTU_SME_1[Rate name],0),MATCH(CostStackCalcs_SME_3[[#Headers],[Ausnet]],OP_RatesTU_SME_1[[#Headers],[Ausnet]:[United Energy]],0))*($D$50)),0)+\nIFERROR((INDEX(OP_RatesTU_SME_1[[Ausnet]:[United Energy]],MATCH(\"Balance\",OP_RatesTU_SME_1[Rate name],0),MATCH(CostStackCalcs_SME_3[[#Headers],[Ausnet]],OP_RatesTU_SME_1[[#Headers],[Ausnet]:[United Energy]],0))*($D$51)),0)+\nIFERROR((INDEX(OP_RatesTU_SME_1[[Ausnet]:[United Energy]],MATCH(\"Single rate\",OP_RatesTU_SME_1[Rate name],0),MATCH(CostStackCalcs_SME_3[[#Headers],[Ausnet]],OP_RatesTU_SME_1[[#Headers],[Ausnet]:[United Energy]],0))*($D$48)),0)),0))","v":4398},{"$f":"IF($D$32=\"Residential\",\nROUNDUP(\n(INDEX(OP_Rates_RES_1[[Ausnet]:[United Energy]],MATCH(\"Anytime - supply\",OP_Rates_RES_1[Rate name],0),MATCH(CostStackCalcs_RES_1[[#Headers],[Citipower]],OP_Rates_RES_1[[#Headers],[Ausnet]:[United Energy]],0))*DiY)+\n(IFERROR((INDEX(OP_Rates_RES_1[[Ausnet]:[United Energy]],MATCH(\"Block 1\",OP_Rates_RES_1[Rate name],0),MATCH(CostStackCalcs_RES_1[[#Headers],[Citipower]],OP_Rates_RES_1[[#Headers],[Ausnet]:[United Energy]],0))*$D$50),0)+\nIFERROR((INDEX(OP_Rates_RES_1[[Ausnet]:[United Energy]],MATCH(\"Balance\",OP_Rates_RES_1[Rate name],0),MATCH(CostStackCalcs_RES_1[[#Headers],[Citipower]],OP_Rates_RES_1[[#Headers],[Ausnet]:[United Energy]],0))*$D$51),0)+\nIFERROR((INDEX(OP_Rates_RES_1[[Ausnet]:[United Energy]],MATCH(\"Single rate\",OP_Rates_RES_1[Rate name],0),MATCH(CostStackCalcs_RES_1[[#Headers],[Citipower]],OP_Rates_RES_1[[#Headers],[Ausnet]:[United Energy]],0))*$D$48),0))\n+\n(IFERROR((INDEX(OP_RatesTU_RES_1[[Ausnet]:[United Energy]],MATCH(\"Block 1\",OP_RatesTU_RES_1[Rate name],0),MATCH(CostStackCalcs_RES_1[[#Headers],[Citipower]],OP_RatesTU_RES_1[[#Headers],[Ausnet]:[United Energy]],0))*($D$50)),0)+\nIFERROR((INDEX(OP_RatesTU_RES_1[[Ausnet]:[United Energy]],MATCH(\"Balance\",OP_RatesTU_RES_1[Rate name],0),MATCH(CostStackCalcs_RES_1[[#Headers],[Citipower]],OP_RatesTU_RES_1[[#Headers],[Ausnet]:[United Energy]],0))*($D$51)),0)+\nIFERROR((INDEX(OP_RatesTU_RES_1[[Ausnet]:[United Energy]],MATCH(\"Single rate\",OP_RatesTU_RES_1[Rate name],0),MATCH(CostStackCalcs_RES_1[[#Headers],[Citipower]],OP_RatesTU_RES_1[[#Headers],[Ausnet]:[United Energy]],0))*($D$48)),0)),0),ROUNDUP(\n(INDEX(OP_Rates_SME_1[[Ausnet]:[United Energy]],MATCH(\"Anytime - supply\",OP_Rates_SME_1[Rate name],0),MATCH(CostStackCalcs_SME_3[[#Headers],[Citipower]],OP_Rates_SME_1[[#Headers],[Ausnet]:[United Energy]],0))*DiY)+\n(IFERROR((INDEX(OP_Rates_SME_1[[Ausnet]:[United Energy]],MATCH(\"Block 1\",OP_Rates_SME_1[Rate name],0),MATCH(CostStackCalcs_SME_3[[#Headers],[Citipower]],OP_Rates_SME_1[[#Headers],[Ausnet]:[United Energy]],0))*$D$50),0)+\nIFERROR((INDEX(OP_Rates_SME_1[[Ausnet]:[United Energy]],MATCH(\"Balance\",OP_Rates_SME_1[Rate name],0),MATCH(CostStackCalcs_SME_3[[#Headers],[Citipower]],OP_Rates_SME_1[[#Headers],[Ausnet]:[United Energy]],0))*$D$51),0)+\nIFERROR((INDEX(OP_Rates_SME_1[[Ausnet]:[United Energy]],MATCH(\"Single rate\",OP_Rates_SME_1[Rate name],0),MATCH(CostStackCalcs_SME_3[[#Headers],[Citipower]],OP_Rates_SME_1[[#Headers],[Ausnet]:[United Energy]],0))*$D$48),0))\n+\n(IFERROR((INDEX(OP_RatesTU_SME_1[[Ausnet]:[United Energy]],MATCH(\"Block 1\",OP_RatesTU_SME_1[Rate name],0),MATCH(CostStackCalcs_SME_3[[#Headers],[Citipower]],OP_RatesTU_SME_1[[#Headers],[Ausnet]:[United Energy]],0))*($D$50)),0)+\nIFERROR((INDEX(OP_RatesTU_SME_1[[Ausnet]:[United Energy]],MATCH(\"Balance\",OP_RatesTU_SME_1[Rate name],0),MATCH(CostStackCalcs_SME_3[[#Headers],[Citipower]],OP_RatesTU_SME_1[[#Headers],[Ausnet]:[United Energy]],0))*($D$51)),0)+\nIFERROR((INDEX(OP_RatesTU_SME_1[[Ausnet]:[United Energy]],MATCH(\"Single rate\",OP_RatesTU_SME_1[Rate name],0),MATCH(CostStackCalcs_SME_3[[#Headers],[Citipower]],OP_RatesTU_SME_1[[#Headers],[Ausnet]:[United Energy]],0))*($D$48)),0)),0))","v":3186},{"$f":"IF($D$32=\"Residential\",\nROUNDUP(\n(INDEX(OP_Rates_RES_1[[Ausnet]:[United Energy]],MATCH(\"Anytime - supply\",OP_Rates_RES_1[Rate name],0),MATCH(CostStackCalcs_RES_1[[#Headers],[Jemena]],OP_Rates_RES_1[[#Headers],[Ausnet]:[United Energy]],0))*DiY)+\n(IFERROR((INDEX(OP_Rates_RES_1[[Ausnet]:[United Energy]],MATCH(\"Block 1\",OP_Rates_RES_1[Rate name],0),MATCH(CostStackCalcs_RES_1[[#Headers],[Jemena]],OP_Rates_RES_1[[#Headers],[Ausnet]:[United Energy]],0))*$D$50),0)+\nIFERROR((INDEX(OP_Rates_RES_1[[Ausnet]:[United Energy]],MATCH(\"Balance\",OP_Rates_RES_1[Rate name],0),MATCH(CostStackCalcs_RES_1[[#Headers],[Jemena]],OP_Rates_RES_1[[#Headers],[Ausnet]:[United Energy]],0))*$D$51),0)+\nIFERROR((INDEX(OP_Rates_RES_1[[Ausnet]:[United Energy]],MATCH(\"Single rate\",OP_Rates_RES_1[Rate name],0),MATCH(CostStackCalcs_RES_1[[#Headers],[Jemena]],OP_Rates_RES_1[[#Headers],[Ausnet]:[United Energy]],0))*$D$48),0))\n+\n(IFERROR((INDEX(OP_RatesTU_RES_1[[Ausnet]:[United Energy]],MATCH(\"Block 1\",OP_RatesTU_RES_1[Rate name],0),MATCH(CostStackCalcs_RES_1[[#Headers],[Jemena]],OP_RatesTU_RES_1[[#Headers],[Ausnet]:[United Energy]],0))*($D$50)),0)+\nIFERROR((INDEX(OP_RatesTU_RES_1[[Ausnet]:[United Energy]],MATCH(\"Balance\",OP_RatesTU_RES_1[Rate name],0),MATCH(CostStackCalcs_RES_1[[#Headers],[Jemena]],OP_RatesTU_RES_1[[#Headers],[Ausnet]:[United Energy]],0))*($D$51)),0)+\nIFERROR((INDEX(OP_RatesTU_RES_1[[Ausnet]:[United Energy]],MATCH(\"Single rate\",OP_RatesTU_RES_1[Rate name],0),MATCH(CostStackCalcs_RES_1[[#Headers],[Jemena]],OP_RatesTU_RES_1[[#Headers],[Ausnet]:[United Energy]],0))*($D$48)),0)),0),ROUNDUP(\n(INDEX(OP_Rates_SME_1[[Ausnet]:[United Energy]],MATCH(\"Anytime - supply\",OP_Rates_SME_1[Rate name],0),MATCH(CostStackCalcs_SME_3[[#Headers],[Jemena]],OP_Rates_SME_1[[#Headers],[Ausnet]:[United Energy]],0))*DiY)+\n(IFERROR((INDEX(OP_Rates_SME_1[[Ausnet]:[United Energy]],MATCH(\"Block 1\",OP_Rates_SME_1[Rate name],0),MATCH(CostStackCalcs_SME_3[[#Headers],[Jemena]],OP_Rates_SME_1[[#Headers],[Ausnet]:[United Energy]],0))*$D$50),0)+\nIFERROR((INDEX(OP_Rates_SME_1[[Ausnet]:[United Energy]],MATCH(\"Balance\",OP_Rates_SME_1[Rate name],0),MATCH(CostStackCalcs_SME_3[[#Headers],[Jemena]],OP_Rates_SME_1[[#Headers],[Ausnet]:[United Energy]],0))*$D$51),0)+\nIFERROR((INDEX(OP_Rates_SME_1[[Ausnet]:[United Energy]],MATCH(\"Single rate\",OP_Rates_SME_1[Rate name],0),MATCH(CostStackCalcs_SME_3[[#Headers],[Jemena]],OP_Rates_SME_1[[#Headers],[Ausnet]:[United Energy]],0))*$D$48),0))\n+\n(IFERROR((INDEX(OP_RatesTU_SME_1[[Ausnet]:[United Energy]],MATCH(\"Block 1\",OP_RatesTU_SME_1[Rate name],0),MATCH(CostStackCalcs_SME_3[[#Headers],[Jemena]],OP_RatesTU_SME_1[[#Headers],[Ausnet]:[United Energy]],0))*($D$50)),0)+\nIFERROR((INDEX(OP_RatesTU_SME_1[[Ausnet]:[United Energy]],MATCH(\"Balance\",OP_RatesTU_SME_1[Rate name],0),MATCH(CostStackCalcs_SME_3[[#Headers],[Jemena]],OP_RatesTU_SME_1[[#Headers],[Ausnet]:[United Energy]],0))*($D$51)),0)+\nIFERROR((INDEX(OP_RatesTU_SME_1[[Ausnet]:[United Energy]],MATCH(\"Single rate\",OP_RatesTU_SME_1[Rate name],0),MATCH(CostStackCalcs_SME_3[[#Headers],[Jemena]],OP_RatesTU_SME_1[[#Headers],[Ausnet]:[United Energy]],0))*($D$48)),0)),0))","v":3720},{"$f":"IF($D$32=\"Residential\",\nROUNDUP(\n(INDEX(OP_Rates_RES_1[[Ausnet]:[United Energy]],MATCH(\"Anytime - supply\",OP_Rates_RES_1[Rate name],0),MATCH(CostStackCalcs_RES_1[[#Headers],[Powercor]],OP_Rates_RES_1[[#Headers],[Ausnet]:[United Energy]],0))*DiY)+\n(IFERROR((INDEX(OP_Rates_RES_1[[Ausnet]:[United Energy]],MATCH(\"Block 1\",OP_Rates_RES_1[Rate name],0),MATCH(CostStackCalcs_RES_1[[#Headers],[Powercor]],OP_Rates_RES_1[[#Headers],[Ausnet]:[United Energy]],0))*$D$50),0)+\nIFERROR((INDEX(OP_Rates_RES_1[[Ausnet]:[United Energy]],MATCH(\"Balance\",OP_Rates_RES_1[Rate name],0),MATCH(CostStackCalcs_RES_1[[#Headers],[Powercor]],OP_Rates_RES_1[[#Headers],[Ausnet]:[United Energy]],0))*$D$51),0)+\nIFERROR((INDEX(OP_Rates_RES_1[[Ausnet]:[United Energy]],MATCH(\"Single rate\",OP_Rates_RES_1[Rate name],0),MATCH(CostStackCalcs_RES_1[[#Headers],[Powercor]],OP_Rates_RES_1[[#Headers],[Ausnet]:[United Energy]],0))*$D$48),0))\n+\n(IFERROR((INDEX(OP_RatesTU_RES_1[[Ausnet]:[United Energy]],MATCH(\"Block 1\",OP_RatesTU_RES_1[Rate name],0),MATCH(CostStackCalcs_RES_1[[#Headers],[Powercor]],OP_RatesTU_RES_1[[#Headers],[Ausnet]:[United Energy]],0))*($D$50)),0)+\nIFERROR((INDEX(OP_RatesTU_RES_1[[Ausnet]:[United Energy]],MATCH(\"Balance\",OP_RatesTU_RES_1[Rate name],0),MATCH(CostStackCalcs_RES_1[[#Headers],[Powercor]],OP_RatesTU_RES_1[[#Headers],[Ausnet]:[United Energy]],0))*($D$51)),0)+\nIFERROR((INDEX(OP_RatesTU_RES_1[[Ausnet]:[United Energy]],MATCH(\"Single rate\",OP_RatesTU_RES_1[Rate name],0),MATCH(CostStackCalcs_RES_1[[#Headers],[Powercor]],OP_RatesTU_RES_1[[#Headers],[Ausnet]:[United Energy]],0))*($D$48)),0)),0),ROUNDUP(\n(INDEX(OP_Rates_SME_1[[Ausnet]:[United Energy]],MATCH(\"Anytime - supply\",OP_Rates_SME_1[Rate name],0),MATCH(CostStackCalcs_SME_3[[#Headers],[Powercor]],OP_Rates_SME_1[[#Headers],[Ausnet]:[United Energy]],0))*DiY)+\n(IFERROR((INDEX(OP_Rates_SME_1[[Ausnet]:[United Energy]],MATCH(\"Block 1\",OP_Rates_SME_1[Rate name],0),MATCH(CostStackCalcs_SME_3[[#Headers],[Powercor]],OP_Rates_SME_1[[#Headers],[Ausnet]:[United Energy]],0))*$D$50),0)+\nIFERROR((INDEX(OP_Rates_SME_1[[Ausnet]:[United Energy]],MATCH(\"Balance\",OP_Rates_SME_1[Rate name],0),MATCH(CostStackCalcs_SME_3[[#Headers],[Powercor]],OP_Rates_SME_1[[#Headers],[Ausnet]:[United Energy]],0))*$D$51),0)+\nIFERROR((INDEX(OP_Rates_SME_1[[Ausnet]:[United Energy]],MATCH(\"Single rate\",OP_Rates_SME_1[Rate name],0),MATCH(CostStackCalcs_SME_3[[#Headers],[Powercor]],OP_Rates_SME_1[[#Headers],[Ausnet]:[United Energy]],0))*$D$48),0))\n+\n(IFERROR((INDEX(OP_RatesTU_SME_1[[Ausnet]:[United Energy]],MATCH(\"Block 1\",OP_RatesTU_SME_1[Rate name],0),MATCH(CostStackCalcs_SME_3[[#Headers],[Powercor]],OP_RatesTU_SME_1[[#Headers],[Ausnet]:[United Energy]],0))*($D$50)),0)+\nIFERROR((INDEX(OP_RatesTU_SME_1[[Ausnet]:[United Energy]],MATCH(\"Balance\",OP_RatesTU_SME_1[Rate name],0),MATCH(CostStackCalcs_SME_3[[#Headers],[Powercor]],OP_RatesTU_SME_1[[#Headers],[Ausnet]:[United Energy]],0))*($D$51)),0)+\nIFERROR((INDEX(OP_RatesTU_SME_1[[Ausnet]:[United Energy]],MATCH(\"Single rate\",OP_RatesTU_SME_1[Rate name],0),MATCH(CostStackCalcs_SME_3[[#Headers],[Powercor]],OP_RatesTU_SME_1[[#Headers],[Ausnet]:[United Energy]],0))*($D$48)),0)),0))","v":3508},{"$f":"IF($D$32=\"Residential\",\nROUNDUP(\n(INDEX(OP_Rates_RES_1[[Ausnet]:[United Energy]],MATCH(\"Anytime - supply\",OP_Rates_RES_1[Rate name],0),MATCH(CostStackCalcs_RES_1[[#Headers],[United Energy]],OP_Rates_RES_1[[#Headers],[Ausnet]:[United Energy]],0))*DiY)+\n(IFERROR((INDEX(OP_Rates_RES_1[[Ausnet]:[United Energy]],MATCH(\"Block 1\",OP_Rates_RES_1[Rate name],0),MATCH(CostStackCalcs_RES_1[[#Headers],[United Energy]],OP_Rates_RES_1[[#Headers],[Ausnet]:[United Energy]],0))*$D$50),0)+\nIFERROR((INDEX(OP_Rates_RES_1[[Ausnet]:[United Energy]],MATCH(\"Balance\",OP_Rates_RES_1[Rate name],0),MATCH(CostStackCalcs_RES_1[[#Headers],[United Energy]],OP_Rates_RES_1[[#Headers],[Ausnet]:[United Energy]],0))*$D$51),0)+\nIFERROR((INDEX(OP_Rates_RES_1[[Ausnet]:[United Energy]],MATCH(\"Single rate\",OP_Rates_RES_1[Rate name],0),MATCH(CostStackCalcs_RES_1[[#Headers],[United Energy]],OP_Rates_RES_1[[#Headers],[Ausnet]:[United Energy]],0))*$D$48),0))\n+\n(IFERROR((INDEX(OP_RatesTU_RES_1[[Ausnet]:[United Energy]],MATCH(\"Block 1\",OP_RatesTU_RES_1[Rate name],0),MATCH(CostStackCalcs_RES_1[[#Headers],[United Energy]],OP_RatesTU_RES_1[[#Headers],[Ausnet]:[United Energy]],0))*($D$50)),0)+\nIFERROR((INDEX(OP_RatesTU_RES_1[[Ausnet]:[United Energy]],MATCH(\"Balance\",OP_RatesTU_RES_1[Rate name],0),MATCH(CostStackCalcs_RES_1[[#Headers],[United Energy]],OP_RatesTU_RES_1[[#Headers],[Ausnet]:[United Energy]],0))*($D$51)),0)+\nIFERROR((INDEX(OP_RatesTU_RES_1[[Ausnet]:[United Energy]],MATCH(\"Single rate\",OP_RatesTU_RES_1[Rate name],0),MATCH(CostStackCalcs_RES_1[[#Headers],[United Energy]],OP_RatesTU_RES_1[[#Headers],[Ausnet]:[United Energy]],0))*($D$48)),0)),0),ROUNDUP(\n(INDEX(OP_Rates_SME_1[[Ausnet]:[United Energy]],MATCH(\"Anytime - supply\",OP_Rates_SME_1[Rate name],0),MATCH(CostStackCalcs_SME_3[[#Headers],[United Energy]],OP_Rates_SME_1[[#Headers],[Ausnet]:[United Energy]],0))*DiY)+\n(IFERROR((INDEX(OP_Rates_SME_1[[Ausnet]:[United Energy]],MATCH(\"Block 1\",OP_Rates_SME_1[Rate name],0),MATCH(CostStackCalcs_SME_3[[#Headers],[United Energy]],OP_Rates_SME_1[[#Headers],[Ausnet]:[United Energy]],0))*$D$50),0)+\nIFERROR((INDEX(OP_Rates_SME_1[[Ausnet]:[United Energy]],MATCH(\"Balance\",OP_Rates_SME_1[Rate name],0),MATCH(CostStackCalcs_SME_3[[#Headers],[United Energy]],OP_Rates_SME_1[[#Headers],[Ausnet]:[United Energy]],0))*$D$51),0)+\nIFERROR((INDEX(OP_Rates_SME_1[[Ausnet]:[United Energy]],MATCH(\"Single rate\",OP_Rates_SME_1[Rate name],0),MATCH(CostStackCalcs_SME_3[[#Headers],[United Energy]],OP_Rates_SME_1[[#Headers],[Ausnet]:[United Energy]],0))*$D$48),0))\n+\n(IFERROR((INDEX(OP_RatesTU_SME_1[[Ausnet]:[United Energy]],MATCH(\"Block 1\",OP_RatesTU_SME_1[Rate name],0),MATCH(CostStackCalcs_SME_3[[#Headers],[United Energy]],OP_RatesTU_SME_1[[#Headers],[Ausnet]:[United Energy]],0))*($D$50)),0)+\nIFERROR((INDEX(OP_RatesTU_SME_1[[Ausnet]:[United Energy]],MATCH(\"Balance\",OP_RatesTU_SME_1[Rate name],0),MATCH(CostStackCalcs_SME_3[[#Headers],[United Energy]],OP_RatesTU_SME_1[[#Headers],[Ausnet]:[United Energy]],0))*($D$51)),0)+\nIFERROR((INDEX(OP_RatesTU_SME_1[[Ausnet]:[United Energy]],MATCH(\"Single rate\",OP_RatesTU_SME_1[Rate name],0),MATCH(CostStackCalcs_SME_3[[#Headers],[United Energy]],OP_RatesTU_SME_1[[#Headers],[Ausnet]:[United Energy]],0))*($D$48)),0)),0))","v":3290},{"$f":"AVERAGE(D66:H66)","v":3620.4},null,"Total",{"$f":"IF($D$32=\"Residential\",\nROUNDUP(\n(INDEX(OP_Rates_RES_2[[Ausnet]:[United Energy]],MATCH(\"Anytime - supply\",OP_Rates_RES_2[Rate name],0),MATCH(CostStackCalcs_RES_2[[#Headers],[Ausnet]],OP_Rates_RES_2[[#Headers],[Ausnet]:[United Energy]],0))*DiPY)+\n(IFERROR((INDEX(OP_Rates_RES_2[[Ausnet]:[United Energy]],MATCH(\"Block 1\",OP_Rates_RES_2[Rate name],0),MATCH(CostStackCalcs_RES_2[[#Headers],[Ausnet]],OP_Rates_RES_2[[#Headers],[Ausnet]:[United Energy]],0))*$L$50),0)+\nIFERROR((INDEX(OP_Rates_RES_2[[Ausnet]:[United Energy]],MATCH(\"Balance\",OP_Rates_RES_2[Rate name],0),MATCH(CostStackCalcs_RES_2[[#Headers],[Ausnet]],OP_Rates_RES_2[[#Headers],[Ausnet]:[United Energy]],0))*$L$51),0)+\nIFERROR((INDEX(OP_Rates_RES_2[[Ausnet]:[United Energy]],MATCH(\"Single rate\",OP_Rates_RES_2[Rate name],0),MATCH(CostStackCalcs_RES_2[[#Headers],[Ausnet]],OP_Rates_RES_2[[#Headers],[Ausnet]:[United Energy]],0))*$L$48),0))\n+\n(IFERROR((INDEX(OP_RatesTU_RES_2[[Ausnet]:[United Energy]],MATCH(\"Block 1\",OP_RatesTU_RES_2[Rate name],0),MATCH(CostStackCalcs_RES_2[[#Headers],[Ausnet]],OP_RatesTU_RES_2[[#Headers],[Ausnet]:[United Energy]],0))*($L$50)),0)+\nIFERROR((INDEX(OP_RatesTU_RES_2[[Ausnet]:[United Energy]],MATCH(\"Balance\",OP_RatesTU_RES_2[Rate name],0),MATCH(CostStackCalcs_RES_2[[#Headers],[Ausnet]],OP_RatesTU_RES_2[[#Headers],[Ausnet]:[United Energy]],0))*($L$51)),0)+\nIFERROR((INDEX(OP_RatesTU_RES_2[[Ausnet]:[United Energy]],MATCH(\"Single rate\",OP_RatesTU_RES_2[Rate name],0),MATCH(CostStackCalcs_RES_2[[#Headers],[Ausnet]],OP_RatesTU_RES_2[[#Headers],[Ausnet]:[United Energy]],0))*($L$48)),0)),0),ROUNDUP(\n(INDEX(OP_Rates_SME_2[[Ausnet]:[United Energy]],MATCH(\"Anytime - supply\",OP_Rates_SME_2[Rate name],0),MATCH(CostStackCalcs_SME_4[[#Headers],[Ausnet]],OP_Rates_SME_2[[#Headers],[Ausnet]:[United Energy]],0))*DiPY)+\n(IFERROR((INDEX(OP_Rates_SME_2[[Ausnet]:[United Energy]],MATCH(\"Block 1\",OP_Rates_SME_2[Rate name],0),MATCH(CostStackCalcs_SME_4[[#Headers],[Ausnet]],OP_Rates_SME_2[[#Headers],[Ausnet]:[United Energy]],0))*$L$50),0)+\nIFERROR((INDEX(OP_Rates_SME_2[[Ausnet]:[United Energy]],MATCH(\"Balance\",OP_Rates_SME_2[Rate name],0),MATCH(CostStackCalcs_SME_4[[#Headers],[Ausnet]],OP_Rates_SME_2[[#Headers],[Ausnet]:[United Energy]],0))*$L$51),0)+\nIFERROR((INDEX(OP_Rates_SME_2[[Ausnet]:[United Energy]],MATCH(\"Single rate\",OP_Rates_SME_2[Rate name],0),MATCH(CostStackCalcs_SME_4[[#Headers],[Ausnet]],OP_Rates_SME_2[[#Headers],[Ausnet]:[United Energy]],0))*$L$48),0))\n+\n(IFERROR((INDEX(OP_RatesTU_SME_2[[Ausnet]:[United Energy]],MATCH(\"Block 1\",OP_RatesTU_SME_2[Rate name],0),MATCH(CostStackCalcs_SME_4[[#Headers],[Ausnet]],OP_RatesTU_SME_2[[#Headers],[Ausnet]:[United Energy]],0))*($L$50)),0)+\nIFERROR((INDEX(OP_RatesTU_SME_2[[Ausnet]:[United Energy]],MATCH(\"Balance\",OP_RatesTU_SME_2[Rate name],0),MATCH(CostStackCalcs_SME_4[[#Headers],[Ausnet]],OP_RatesTU_SME_2[[#Headers],[Ausnet]:[United Energy]],0))*($L$51)),0)+\nIFERROR((INDEX(OP_RatesTU_SME_2[[Ausnet]:[United Energy]],MATCH(\"Single rate\",OP_RatesTU_SME_2[Rate name],0),MATCH(CostStackCalcs_SME_4[[#Headers],[Ausnet]],OP_RatesTU_SME_2[[#Headers],[Ausnet]:[United Energy]],0))*($L$48)),0)),0))","v":4388},{"$f":"IF($D$32=\"Residential\",\nROUNDUP(\n(INDEX(OP_Rates_RES_2[[Ausnet]:[United Energy]],MATCH(\"Anytime - supply\",OP_Rates_RES_2[Rate name],0),MATCH(CostStackCalcs_RES_2[[#Headers],[Citipower]],OP_Rates_RES_2[[#Headers],[Ausnet]:[United Energy]],0))*DiPY)+\n(IFERROR((INDEX(OP_Rates_RES_2[[Ausnet]:[United Energy]],MATCH(\"Block 1\",OP_Rates_RES_2[Rate name],0),MATCH(CostStackCalcs_RES_2[[#Headers],[Citipower]],OP_Rates_RES_2[[#Headers],[Ausnet]:[United Energy]],0))*$L$50),0)+\nIFERROR((INDEX(OP_Rates_RES_2[[Ausnet]:[United Energy]],MATCH(\"Balance\",OP_Rates_RES_2[Rate name],0),MATCH(CostStackCalcs_RES_2[[#Headers],[Citipower]],OP_Rates_RES_2[[#Headers],[Ausnet]:[United Energy]],0))*$L$51),0)+\nIFERROR((INDEX(OP_Rates_RES_2[[Ausnet]:[United Energy]],MATCH(\"Single rate\",OP_Rates_RES_2[Rate name],0),MATCH(CostStackCalcs_RES_2[[#Headers],[Citipower]],OP_Rates_RES_2[[#Headers],[Ausnet]:[United Energy]],0))*$L$48),0))\n+\n(IFERROR((INDEX(OP_RatesTU_RES_2[[Ausnet]:[United Energy]],MATCH(\"Block 1\",OP_RatesTU_RES_2[Rate name],0),MATCH(CostStackCalcs_RES_2[[#Headers],[Citipower]],OP_RatesTU_RES_2[[#Headers],[Ausnet]:[United Energy]],0))*($L$50)),0)+\nIFERROR((INDEX(OP_RatesTU_RES_2[[Ausnet]:[United Energy]],MATCH(\"Balance\",OP_RatesTU_RES_2[Rate name],0),MATCH(CostStackCalcs_RES_2[[#Headers],[Citipower]],OP_RatesTU_RES_2[[#Headers],[Ausnet]:[United Energy]],0))*($L$51)),0)+\nIFERROR((INDEX(OP_RatesTU_RES_2[[Ausnet]:[United Energy]],MATCH(\"Single rate\",OP_RatesTU_RES_2[Rate name],0),MATCH(CostStackCalcs_RES_2[[#Headers],[Citipower]],OP_RatesTU_RES_2[[#Headers],[Ausnet]:[United Energy]],0))*($L$48)),0)),0),ROUNDUP(\n(INDEX(OP_Rates_SME_2[[Ausnet]:[United Energy]],MATCH(\"Anytime - supply\",OP_Rates_SME_2[Rate name],0),MATCH(CostStackCalcs_SME_4[[#Headers],[Citipower]],OP_Rates_SME_2[[#Headers],[Ausnet]:[United Energy]],0))*DiPY)+\n(IFERROR((INDEX(OP_Rates_SME_2[[Ausnet]:[United Energy]],MATCH(\"Block 1\",OP_Rates_SME_2[Rate name],0),MATCH(CostStackCalcs_SME_4[[#Headers],[Citipower]],OP_Rates_SME_2[[#Headers],[Ausnet]:[United Energy]],0))*$L$50),0)+\nIFERROR((INDEX(OP_Rates_SME_2[[Ausnet]:[United Energy]],MATCH(\"Balance\",OP_Rates_SME_2[Rate name],0),MATCH(CostStackCalcs_SME_4[[#Headers],[Citipower]],OP_Rates_SME_2[[#Headers],[Ausnet]:[United Energy]],0))*$L$51),0)+\nIFERROR((INDEX(OP_Rates_SME_2[[Ausnet]:[United Energy]],MATCH(\"Single rate\",OP_Rates_SME_2[Rate name],0),MATCH(CostStackCalcs_SME_4[[#Headers],[Citipower]],OP_Rates_SME_2[[#Headers],[Ausnet]:[United Energy]],0))*$L$48),0))\n+\n(IFERROR((INDEX(OP_RatesTU_SME_2[[Ausnet]:[United Energy]],MATCH(\"Block 1\",OP_RatesTU_SME_2[Rate name],0),MATCH(CostStackCalcs_SME_4[[#Headers],[Citipower]],OP_RatesTU_SME_2[[#Headers],[Ausnet]:[United Energy]],0))*($L$50)),0)+\nIFERROR((INDEX(OP_RatesTU_SME_2[[Ausnet]:[United Energy]],MATCH(\"Balance\",OP_RatesTU_SME_2[Rate name],0),MATCH(CostStackCalcs_SME_4[[#Headers],[Citipower]],OP_RatesTU_SME_2[[#Headers],[Ausnet]:[United Energy]],0))*($L$51)),0)+\nIFERROR((INDEX(OP_RatesTU_SME_2[[Ausnet]:[United Energy]],MATCH(\"Single rate\",OP_RatesTU_SME_2[Rate name],0),MATCH(CostStackCalcs_SME_4[[#Headers],[Citipower]],OP_RatesTU_SME_2[[#Headers],[Ausnet]:[United Energy]],0))*($L$48)),0)),0))","v":3025},{"$f":"IF($D$32=\"Residential\",\nROUNDUP(\n(INDEX(OP_Rates_RES_2[[Ausnet]:[United Energy]],MATCH(\"Anytime - supply\",OP_Rates_RES_2[Rate name],0),MATCH(CostStackCalcs_RES_2[[#Headers],[Jemena]],OP_Rates_RES_2[[#Headers],[Ausnet]:[United Energy]],0))*DiPY)+\n(IFERROR((INDEX(OP_Rates_RES_2[[Ausnet]:[United Energy]],MATCH(\"Block 1\",OP_Rates_RES_2[Rate name],0),MATCH(CostStackCalcs_RES_2[[#Headers],[Jemena]],OP_Rates_RES_2[[#Headers],[Ausnet]:[United Energy]],0))*$L$50),0)+\nIFERROR((INDEX(OP_Rates_RES_2[[Ausnet]:[United Energy]],MATCH(\"Balance\",OP_Rates_RES_2[Rate name],0),MATCH(CostStackCalcs_RES_2[[#Headers],[Jemena]],OP_Rates_RES_2[[#Headers],[Ausnet]:[United Energy]],0))*$L$51),0)+\nIFERROR((INDEX(OP_Rates_RES_2[[Ausnet]:[United Energy]],MATCH(\"Single rate\",OP_Rates_RES_2[Rate name],0),MATCH(CostStackCalcs_RES_2[[#Headers],[Jemena]],OP_Rates_RES_2[[#Headers],[Ausnet]:[United Energy]],0))*$L$48),0))\n+\n(IFERROR((INDEX(OP_RatesTU_RES_2[[Ausnet]:[United Energy]],MATCH(\"Block 1\",OP_RatesTU_RES_2[Rate name],0),MATCH(CostStackCalcs_RES_2[[#Headers],[Jemena]],OP_RatesTU_RES_2[[#Headers],[Ausnet]:[United Energy]],0))*($L$50)),0)+\nIFERROR((INDEX(OP_RatesTU_RES_2[[Ausnet]:[United Energy]],MATCH(\"Balance\",OP_RatesTU_RES_2[Rate name],0),MATCH(CostStackCalcs_RES_2[[#Headers],[Jemena]],OP_RatesTU_RES_2[[#Headers],[Ausnet]:[United Energy]],0))*($L$51)),0)+\nIFERROR((INDEX(OP_RatesTU_RES_2[[Ausnet]:[United Energy]],MATCH(\"Single rate\",OP_RatesTU_RES_2[Rate name],0),MATCH(CostStackCalcs_RES_2[[#Headers],[Jemena]],OP_RatesTU_RES_2[[#Headers],[Ausnet]:[United Energy]],0))*($L$48)),0)),0),ROUNDUP(\n(INDEX(OP_Rates_SME_2[[Ausnet]:[United Energy]],MATCH(\"Anytime - supply\",OP_Rates_SME_2[Rate name],0),MATCH(CostStackCalcs_SME_4[[#Headers],[Jemena]],OP_Rates_SME_2[[#Headers],[Ausnet]:[United Energy]],0))*DiPY)+\n(IFERROR((INDEX(OP_Rates_SME_2[[Ausnet]:[United Energy]],MATCH(\"Block 1\",OP_Rates_SME_2[Rate name],0),MATCH(CostStackCalcs_SME_4[[#Headers],[Jemena]],OP_Rates_SME_2[[#Headers],[Ausnet]:[United Energy]],0))*$L$50),0)+\nIFERROR((INDEX(OP_Rates_SME_2[[Ausnet]:[United Energy]],MATCH(\"Balance\",OP_Rates_SME_2[Rate name],0),MATCH(CostStackCalcs_SME_4[[#Headers],[Jemena]],OP_Rates_SME_2[[#Headers],[Ausnet]:[United Energy]],0))*$L$51),0)+\nIFERROR((INDEX(OP_Rates_SME_2[[Ausnet]:[United Energy]],MATCH(\"Single rate\",OP_Rates_SME_2[Rate name],0),MATCH(CostStackCalcs_SME_4[[#Headers],[Jemena]],OP_Rates_SME_2[[#Headers],[Ausnet]:[United Energy]],0))*$L$48),0))\n+\n(IFERROR((INDEX(OP_RatesTU_SME_2[[Ausnet]:[United Energy]],MATCH(\"Block 1\",OP_RatesTU_SME_2[Rate name],0),MATCH(CostStackCalcs_SME_4[[#Headers],[Jemena]],OP_RatesTU_SME_2[[#Headers],[Ausnet]:[United Energy]],0))*($L$50)),0)+\nIFERROR((INDEX(OP_RatesTU_SME_2[[Ausnet]:[United Energy]],MATCH(\"Balance\",OP_RatesTU_SME_2[Rate name],0),MATCH(CostStackCalcs_SME_4[[#Headers],[Jemena]],OP_RatesTU_SME_2[[#Headers],[Ausnet]:[United Energy]],0))*($L$51)),0)+\nIFERROR((INDEX(OP_RatesTU_SME_2[[Ausnet]:[United Energy]],MATCH(\"Single rate\",OP_RatesTU_SME_2[Rate name],0),MATCH(CostStackCalcs_SME_4[[#Headers],[Jemena]],OP_RatesTU_SME_2[[#Headers],[Ausnet]:[United Energy]],0))*($L$48)),0)),0))","v":3695},{"$f":"IF($D$32=\"Residential\",\nROUNDUP(\n(INDEX(OP_Rates_RES_2[[Ausnet]:[United Energy]],MATCH(\"Anytime - supply\",OP_Rates_RES_2[Rate name],0),MATCH(CostStackCalcs_RES_2[[#Headers],[Powercor]],OP_Rates_RES_2[[#Headers],[Ausnet]:[United Energy]],0))*DiPY)+\n(IFERROR((INDEX(OP_Rates_RES_2[[Ausnet]:[United Energy]],MATCH(\"Block 1\",OP_Rates_RES_2[Rate name],0),MATCH(CostStackCalcs_RES_2[[#Headers],[Powercor]],OP_Rates_RES_2[[#Headers],[Ausnet]:[United Energy]],0))*$L$50),0)+\nIFERROR((INDEX(OP_Rates_RES_2[[Ausnet]:[United Energy]],MATCH(\"Balance\",OP_Rates_RES_2[Rate name],0),MATCH(CostStackCalcs_RES_2[[#Headers],[Powercor]],OP_Rates_RES_2[[#Headers],[Ausnet]:[United Energy]],0))*$L$51),0)+\nIFERROR((INDEX(OP_Rates_RES_2[[Ausnet]:[United Energy]],MATCH(\"Single rate\",OP_Rates_RES_2[Rate name],0),MATCH(CostStackCalcs_RES_2[[#Headers],[Powercor]],OP_Rates_RES_2[[#Headers],[Ausnet]:[United Energy]],0))*$L$48),0))\n+\n(IFERROR((INDEX(OP_RatesTU_RES_2[[Ausnet]:[United Energy]],MATCH(\"Block 1\",OP_RatesTU_RES_2[Rate name],0),MATCH(CostStackCalcs_RES_2[[#Headers],[Powercor]],OP_RatesTU_RES_2[[#Headers],[Ausnet]:[United Energy]],0))*($L$50)),0)+\nIFERROR((INDEX(OP_RatesTU_RES_2[[Ausnet]:[United Energy]],MATCH(\"Balance\",OP_RatesTU_RES_2[Rate name],0),MATCH(CostStackCalcs_RES_2[[#Headers],[Powercor]],OP_RatesTU_RES_2[[#Headers],[Ausnet]:[United Energy]],0))*($L$51)),0)+\nIFERROR((INDEX(OP_RatesTU_RES_2[[Ausnet]:[United Energy]],MATCH(\"Single rate\",OP_RatesTU_RES_2[Rate name],0),MATCH(CostStackCalcs_RES_2[[#Headers],[Powercor]],OP_RatesTU_RES_2[[#Headers],[Ausnet]:[United Energy]],0))*($L$48)),0)),0),ROUNDUP(\n(INDEX(OP_Rates_SME_2[[Ausnet]:[United Energy]],MATCH(\"Anytime - supply\",OP_Rates_SME_2[Rate name],0),MATCH(CostStackCalcs_SME_4[[#Headers],[Powercor]],OP_Rates_SME_2[[#Headers],[Ausnet]:[United Energy]],0))*DiPY)+\n(IFERROR((INDEX(OP_Rates_SME_2[[Ausnet]:[United Energy]],MATCH(\"Block 1\",OP_Rates_SME_2[Rate name],0),MATCH(CostStackCalcs_SME_4[[#Headers],[Powercor]],OP_Rates_SME_2[[#Headers],[Ausnet]:[United Energy]],0))*$L$50),0)+\nIFERROR((INDEX(OP_Rates_SME_2[[Ausnet]:[United Energy]],MATCH(\"Balance\",OP_Rates_SME_2[Rate name],0),MATCH(CostStackCalcs_SME_4[[#Headers],[Powercor]],OP_Rates_SME_2[[#Headers],[Ausnet]:[United Energy]],0))*$L$51),0)+\nIFERROR((INDEX(OP_Rates_SME_2[[Ausnet]:[United Energy]],MATCH(\"Single rate\",OP_Rates_SME_2[Rate name],0),MATCH(CostStackCalcs_SME_4[[#Headers],[Powercor]],OP_Rates_SME_2[[#Headers],[Ausnet]:[United Energy]],0))*$L$48),0))\n+\n(IFERROR((INDEX(OP_RatesTU_SME_2[[Ausnet]:[United Energy]],MATCH(\"Block 1\",OP_RatesTU_SME_2[Rate name],0),MATCH(CostStackCalcs_SME_4[[#Headers],[Powercor]],OP_RatesTU_SME_2[[#Headers],[Ausnet]:[United Energy]],0))*($L$50)),0)+\nIFERROR((INDEX(OP_RatesTU_SME_2[[Ausnet]:[United Energy]],MATCH(\"Balance\",OP_RatesTU_SME_2[Rate name],0),MATCH(CostStackCalcs_SME_4[[#Headers],[Powercor]],OP_RatesTU_SME_2[[#Headers],[Ausnet]:[United Energy]],0))*($L$51)),0)+\nIFERROR((INDEX(OP_RatesTU_SME_2[[Ausnet]:[United Energy]],MATCH(\"Single rate\",OP_RatesTU_SME_2[Rate name],0),MATCH(CostStackCalcs_SME_4[[#Headers],[Powercor]],OP_RatesTU_SME_2[[#Headers],[Ausnet]:[United Energy]],0))*($L$48)),0)),0))","v":3331},{"$f":"IF($D$32=\"Residential\",\nROUNDUP(\n(INDEX(OP_Rates_RES_2[[Ausnet]:[United Energy]],MATCH(\"Anytime - supply\",OP_Rates_RES_2[Rate name],0),MATCH(CostStackCalcs_RES_2[[#Headers],[United Energy]],OP_Rates_RES_2[[#Headers],[Ausnet]:[United Energy]],0))*DiPY)+\n(IFERROR((INDEX(OP_Rates_RES_2[[Ausnet]:[United Energy]],MATCH(\"Block 1\",OP_Rates_RES_2[Rate name],0),MATCH(CostStackCalcs_RES_2[[#Headers],[United Energy]],OP_Rates_RES_2[[#Headers],[Ausnet]:[United Energy]],0))*$L$50),0)+\nIFERROR((INDEX(OP_Rates_RES_2[[Ausnet]:[United Energy]],MATCH(\"Balance\",OP_Rates_RES_2[Rate name],0),MATCH(CostStackCalcs_RES_2[[#Headers],[United Energy]],OP_Rates_RES_2[[#Headers],[Ausnet]:[United Energy]],0))*$L$51),0)+\nIFERROR((INDEX(OP_Rates_RES_2[[Ausnet]:[United Energy]],MATCH(\"Single rate\",OP_Rates_RES_2[Rate name],0),MATCH(CostStackCalcs_RES_2[[#Headers],[United Energy]],OP_Rates_RES_2[[#Headers],[Ausnet]:[United Energy]],0))*$L$48),0))\n+\n(IFERROR((INDEX(OP_RatesTU_RES_2[[Ausnet]:[United Energy]],MATCH(\"Block 1\",OP_RatesTU_RES_2[Rate name],0),MATCH(CostStackCalcs_RES_2[[#Headers],[United Energy]],OP_RatesTU_RES_2[[#Headers],[Ausnet]:[United Energy]],0))*($L$50)),0)+\nIFERROR((INDEX(OP_RatesTU_RES_2[[Ausnet]:[United Energy]],MATCH(\"Balance\",OP_RatesTU_RES_2[Rate name],0),MATCH(CostStackCalcs_RES_2[[#Headers],[United Energy]],OP_RatesTU_RES_2[[#Headers],[Ausnet]:[United Energy]],0))*($L$51)),0)+\nIFERROR((INDEX(OP_RatesTU_RES_2[[Ausnet]:[United Energy]],MATCH(\"Single rate\",OP_RatesTU_RES_2[Rate name],0),MATCH(CostStackCalcs_RES_2[[#Headers],[United Energy]],OP_RatesTU_RES_2[[#Headers],[Ausnet]:[United Energy]],0))*($L$48)),0)),0),ROUNDUP(\n(INDEX(OP_Rates_SME_2[[Ausnet]:[United Energy]],MATCH(\"Anytime - supply\",OP_Rates_SME_2[Rate name],0),MATCH(CostStackCalcs_SME_4[[#Headers],[United Energy]],OP_Rates_SME_2[[#Headers],[Ausnet]:[United Energy]],0))*DiPY)+\n(IFERROR((INDEX(OP_Rates_SME_2[[Ausnet]:[United Energy]],MATCH(\"Block 1\",OP_Rates_SME_2[Rate name],0),MATCH(CostStackCalcs_SME_4[[#Headers],[United Energy]],OP_Rates_SME_2[[#Headers],[Ausnet]:[United Energy]],0))*$L$50),0)+\nIFERROR((INDEX(OP_Rates_SME_2[[Ausnet]:[United Energy]],MATCH(\"Balance\",OP_Rates_SME_2[Rate name],0),MATCH(CostStackCalcs_SME_4[[#Headers],[United Energy]],OP_Rates_SME_2[[#Headers],[Ausnet]:[United Energy]],0))*$L$51),0)+\nIFERROR((INDEX(OP_Rates_SME_2[[Ausnet]:[United Energy]],MATCH(\"Single rate\",OP_Rates_SME_2[Rate name],0),MATCH(CostStackCalcs_SME_4[[#Headers],[United Energy]],OP_Rates_SME_2[[#Headers],[Ausnet]:[United Energy]],0))*$L$48),0))\n+\n(IFERROR((INDEX(OP_RatesTU_SME_2[[Ausnet]:[United Energy]],MATCH(\"Block 1\",OP_RatesTU_SME_2[Rate name],0),MATCH(CostStackCalcs_SME_4[[#Headers],[United Energy]],OP_RatesTU_SME_2[[#Headers],[Ausnet]:[United Energy]],0))*($L$50)),0)+\nIFERROR((INDEX(OP_RatesTU_SME_2[[Ausnet]:[United Energy]],MATCH(\"Balance\",OP_RatesTU_SME_2[Rate name],0),MATCH(CostStackCalcs_SME_4[[#Headers],[United Energy]],OP_RatesTU_SME_2[[#Headers],[Ausnet]:[United Energy]],0))*($L$51)),0)+\nIFERROR((INDEX(OP_RatesTU_SME_2[[Ausnet]:[United Energy]],MATCH(\"Single rate\",OP_RatesTU_SME_2[Rate name],0),MATCH(CostStackCalcs_SME_4[[#Headers],[United Energy]],OP_RatesTU_SME_2[[#Headers],[Ausnet]:[United Energy]],0))*($L$48)),0)),0))","v":3212},{"$f":"ROUND(AVERAGE(L66:P66),0)","v":3530},null,{"$f":"CostStackCalcs_SME_3[[#This Row],[Labels]]","v":"Total"},{"$f":"CostStackCalcs_SME_3[[#This Row],[Ausnet]]-CostStackCalcs_SME_4[[#This Row],[Ausnet]]","v":10},{"$f":"CostStackCalcs_SME_3[[#This Row],[Citipower]]-CostStackCalcs_SME_4[[#This Row],[Citipower]]","v":161},{"$f":"CostStackCalcs_SME_3[[#This Row],[Jemena]]-CostStackCalcs_SME_4[[#This Row],[Jemena]]","v":25},{"$f":"CostStackCalcs_SME_3[[#This Row],[Powercor]]-CostStackCalcs_SME_4[[#This Row],[Powercor]]","v":177},{"$f":"CostStackCalcs_SME_3[[#This Row],[United Energy]]-CostStackCalcs_SME_4[[#This Row],[United Energy]]","v":78},{"$f":"CostStackCalcs_SME_3[[#This Row],[Average]]-CostStackCalcs_SME_4[[#This Row],[Average]]","v":90.400000000000091},null,{"$f":"CostStackCalcs_SME_3[[#This Row],[Labels]]","v":"Total"},{"$f":"T66/CostStackCalcs_SME_4[[#This Row],[Ausnet]]","v":2.2789425706472195E-3},{"$f":"U66/CostStackCalcs_SME_4[[#This Row],[Citipower]]","v":5.3223140495867766E-2},{"$f":"V66/CostStackCalcs_SME_4[[#This Row],[Jemena]]","v":6.7658998646820028E-3},{"$f":"W66/CostStackCalcs_SME_4[[#This Row],[Powercor]]","v":5.313719603722606E-2},{"$f":"X66/CostStackCalcs_SME_4[[#This Row],[United Energy]]","v":2.4283935242839352E-2},{"$f":"Y66/CostStackCalcs_SME_4[[#This Row],[Average]]","v":2.5609065155807392E-2}]
[null,"Not for Public","Diff. vs Last FY",{"$f":"D66-L66","v":10},{"$f":"E66-M66","v":161},{"$f":"F66-N66","v":25},{"$f":"G66-O66","v":177},{"$f":"H66-P66","v":78},{"$f":"AVERAGE(D67:H67)","v":90.2}]
[null,"Not for Public","% Diff.",{"$f":"D67/L66","v":2.2789425706472195E-3},{"$f":"E67/M66","v":5.3223140495867766E-2},{"$f":"F67/N66","v":6.7658998646820028E-3},{"$f":"G67/O66","v":5.313719603722606E-2},{"$f":"H67/P66","v":2.4283935242839352E-2},{"$f":"AVERAGE(D68:H68)","v":2.7937822842252481E-2}]
[]
[null,null,"Checks",{"$f":"IF(AND(D66-D64<=1,D66-D64>=-1),0,1)","v":0},0,0,0,0,0,null,"Checks",{"$f":"IF(AND(L66-L64<=1,L66-L64>=-1),0,1)","v":0},0,0,0,0,0]
[]
[null,null,"Retail operating margin",{"$f":"INDEX(Input_ForRateCalc[],MATCH($C72,Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH($D$45,Inputs!$C$15:$AZ$15,0))","v":5.2600000000000001E-2},{"$f":"INDEX(Input_ForRateCalc[],MATCH($C72,Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH($D$45,Inputs!$C$15:$AZ$15,0))","v":5.2600000000000001E-2},{"$f":"INDEX(Input_ForRateCalc[],MATCH($C72,Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH($D$45,Inputs!$C$15:$AZ$15,0))","v":5.2600000000000001E-2},{"$f":"INDEX(Input_ForRateCalc[],MATCH($C72,Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH($D$45,Inputs!$C$15:$AZ$15,0))","v":5.2600000000000001E-2},{"$f":"INDEX(Input_ForRateCalc[],MATCH($C72,Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH($D$45,Inputs!$C$15:$AZ$15,0))","v":5.2600000000000001E-2},null,null,"Retail operating margin",{"$f":"INDEX(Input_ForRateCalc[],MATCH($K72,Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH($L$45,Inputs!$C$15:$AZ$15,0))","v":5.6000000000000001E-2},{"$f":"INDEX(Input_ForRateCalc[],MATCH($K72,Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH($L$45,Inputs!$C$15:$AZ$15,0))","v":5.6000000000000001E-2},{"$f":"INDEX(Input_ForRateCalc[],MATCH($K72,Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH($L$45,Inputs!$C$15:$AZ$15,0))","v":5.6000000000000001E-2},{"$f":"INDEX(Input_ForRateCalc[],MATCH($K72,Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH($L$45,Inputs!$C$15:$AZ$15,0))","v":5.6000000000000001E-2},{"$f":"INDEX(Input_ForRateCalc[],MATCH($K72,Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH($L$45,Inputs!$C$15:$AZ$15,0))","v":5.6000000000000001E-2}]
[]
[null,null,"Network losses",{"$f":"INDEX(Calc_Losses_1[[Ausnet]:[United Energy]],MATCH(\"Total loss factor\",Calc_Losses_1[Cost item],0),MATCH(D$54,Calc_Losses_1[[#Headers],[Ausnet]:[United Energy]],0))","v":7.7367068495456603E-2},{"$f":"INDEX(Calc_Losses_1[[Ausnet]:[United Energy]],MATCH(\"Total loss factor\",Calc_Losses_1[Cost item],0),MATCH(E$54,Calc_Losses_1[[#Headers],[Ausnet]:[United Energy]],0))","v":4.1829152000000036E-2},{"$f":"INDEX(Calc_Losses_1[[Ausnet]:[United Energy]],MATCH(\"Total loss factor\",Calc_Losses_1[Cost item],0),MATCH(F$54,Calc_Losses_1[[#Headers],[Ausnet]:[United Energy]],0))","v":4.9446395000000143E-2},{"$f":"INDEX(Calc_Losses_1[[Ausnet]:[United Energy]],MATCH(\"Total loss factor\",Calc_Losses_1[Cost item],0),MATCH(G$54,Calc_Losses_1[[#Headers],[Ausnet]:[United Energy]],0))","v":7.5301211691076064E-2},{"$f":"INDEX(Calc_Losses_1[[Ausnet]:[United Energy]],MATCH(\"Total loss factor\",Calc_Losses_1[Cost item],0),MATCH(H$54,Calc_Losses_1[[#Headers],[Ausnet]:[United Energy]],0))","v":4.4297872727272702E-2},null,null,"Network losses",{"$f":"INDEX(Calc_Losses_2[[Ausnet]:[United Energy]],MATCH(\"Total loss factor\",Calc_Losses_2[Cost item],0),MATCH(L$54,Calc_Losses_2[[#Headers],[Ausnet]:[United Energy]],0))","v":7.9520016025126816E-2},{"$f":"INDEX(Calc_Losses_2[[Ausnet]:[United Energy]],MATCH(\"Total loss factor\",Calc_Losses_2[Cost item],0),MATCH(M$54,Calc_Losses_2[[#Headers],[Ausnet]:[United Energy]],0))","v":4.3222622000000044E-2},{"$f":"INDEX(Calc_Losses_2[[Ausnet]:[United Energy]],MATCH(\"Total loss factor\",Calc_Losses_2[Cost item],0),MATCH(N$54,Calc_Losses_2[[#Headers],[Ausnet]:[United Energy]],0))","v":4.7794459999999983E-2},{"$f":"INDEX(Calc_Losses_2[[Ausnet]:[United Energy]],MATCH(\"Total loss factor\",Calc_Losses_2[Cost item],0),MATCH(O$54,Calc_Losses_2[[#Headers],[Ausnet]:[United Energy]],0))","v":6.5003673442893595E-2},{"$f":"INDEX(Calc_Losses_2[[Ausnet]:[United Energy]],MATCH(\"Total loss factor\",Calc_Losses_2[Cost item],0),MATCH(P$54,Calc_Losses_2[[#Headers],[Ausnet]:[United Energy]],0))","v":4.4483242727272776E-2}]
[]
[null,null,"Annual costs",null,null,null,null,null,null,null,"Annual costs"]
[null,null,"Retail cost",{"$f":"IF($D32=\"Residential\",Calc_Rates!G185,Calc_Rates!G186)+Calc_Rates!G187","v":194.0433928087397},{"$f":"IF($D32=\"Residential\",Calc_Rates!H185,Calc_Rates!H186)+Calc_Rates!H187","v":194.0433928087397},{"$f":"IF($D32=\"Residential\",Calc_Rates!I185,Calc_Rates!I186)+Calc_Rates!I187","v":194.0433928087397},{"$f":"IF($D32=\"Residential\",Calc_Rates!J185,Calc_Rates!J186)+Calc_Rates!J187","v":194.0433928087397},{"$f":"IF($D32=\"Residential\",Calc_Rates!K185,Calc_Rates!K186)+Calc_Rates!K187","v":194.0433928087397},null,null,"Retail cost",{"$f":"IF($D32=\"Residential\",Calc_Rates!G459,Calc_Rates!G460)+Calc_Rates!G461","v":185.86772433721131},{"$f":"IF($D32=\"Residential\",Calc_Rates!H459,Calc_Rates!H460)+Calc_Rates!H461","v":185.86772433721131},{"$f":"IF($D32=\"Residential\",Calc_Rates!I459,Calc_Rates!I460)+Calc_Rates!I461","v":185.86772433721131},{"$f":"IF($D32=\"Residential\",Calc_Rates!J459,Calc_Rates!J460)+Calc_Rates!J461","v":185.86772433721131},{"$f":"IF($D32=\"Residential\",Calc_Rates!K459,Calc_Rates!K460)+Calc_Rates!K461","v":185.86772433721131}]
[]
[null,null,"Network fixed cost",{"$f":"INDEX(Calc_NetworkF_1[[Ausnet]:[United Energy]],MATCH(\"Metering\",Calc_NetworkF_1[[Cost item]:[Cost item]],0),MATCH(D$54,Calc_NetworkF_1[[#Headers],[Ausnet]:[United Energy]],0))+\nSUMIFS(Calc_NetworkF_1[Ausnet],Calc_NetworkF_1[[Cost item]:[Cost item]],\"Anytime - supply\",Calc_NetworkF_1[[Customer type]:[Customer type]],IF(ISNUMBER(SEARCH(\"Residential\",$C$48)),\"Residential\",\"Small business\"))","v":235.91700877556667},{"$f":"INDEX(Calc_NetworkF_1[[Ausnet]:[United Energy]],MATCH(\"Metering\",Calc_NetworkF_1[[Cost item]:[Cost item]],0),MATCH(E$54,Calc_NetworkF_1[[#Headers],[Ausnet]:[United Energy]],0))+\nSUMIFS(Calc_NetworkF_1[Citipower],Calc_NetworkF_1[[Cost item]:[Cost item]],\"Anytime - supply\",Calc_NetworkF_1[[Customer type]:[Customer type]],IF(ISNUMBER(SEARCH(\"Residential\",$C$48)),\"Residential\",\"Small business\"))","v":246.10613986912006},{"$f":"INDEX(Calc_NetworkF_1[[Ausnet]:[United Energy]],MATCH(\"Metering\",Calc_NetworkF_1[[Cost item]:[Cost item]],0),MATCH(F$54,Calc_NetworkF_1[[#Headers],[Ausnet]:[United Energy]],0))+\nSUMIFS(Calc_NetworkF_1[Jemena],Calc_NetworkF_1[[Cost item]:[Cost item]],\"Anytime - supply\",Calc_NetworkF_1[[Customer type]:[Customer type]],IF(ISNUMBER(SEARCH(\"Residential\",$C$48)),\"Residential\",\"Small business\"))","v":289.13791150463157},{"$f":"INDEX(Calc_NetworkF_1[[Ausnet]:[United Energy]],MATCH(\"Metering\",Calc_NetworkF_1[[Cost item]:[Cost item]],0),MATCH(G$54,Calc_NetworkF_1[[#Headers],[Ausnet]:[United Energy]],0))+\nSUMIFS(Calc_NetworkF_1[Powercor],Calc_NetworkF_1[[Cost item]:[Cost item]],\"Anytime - supply\",Calc_NetworkF_1[[Customer type]:[Customer type]],IF(ISNUMBER(SEARCH(\"Residential\",$C$48)),\"Residential\",\"Small business\"))","v":291.36479782820186},{"$f":"INDEX(Calc_NetworkF_1[[Ausnet]:[United Energy]],MATCH(\"Metering\",Calc_NetworkF_1[[Cost item]:[Cost item]],0),MATCH(H$54,Calc_NetworkF_1[[#Headers],[Ausnet]:[United Energy]],0))+\nSUMIFS(Calc_NetworkF_1[United Energy],Calc_NetworkF_1[[Cost item]:[Cost item]],\"Anytime - supply\",Calc_NetworkF_1[[Customer type]:[Customer type]],IF(ISNUMBER(SEARCH(\"Residential\",$C$48)),\"Residential\",\"Small business\"))","v":222.2022241942235},null,null,"Network fixed cost",{"$f":"INDEX(Calc_NetworkF_2[[Ausnet]:[United Energy]],MATCH(\"Metering\",Calc_NetworkF_2[[Cost item]:[Cost item]],0),MATCH(L$54,Calc_NetworkF_2[[#Headers],[Ausnet]:[United Energy]],0))+\nSUMIFS(Calc_NetworkF_2[Ausnet],Calc_NetworkF_2[[Cost item]:[Cost item]],\"Anytime - supply\",Calc_NetworkF_2[[Customer type]:[Customer type]],IF(ISNUMBER(SEARCH(\"Residential\",$K$48)),\"Residential\",\"Small business\"))","v":219.66849011598811},{"$f":"INDEX(Calc_NetworkF_2[[Ausnet]:[United Energy]],MATCH(\"Metering\",Calc_NetworkF_2[[Cost item]:[Cost item]],0),MATCH(M$54,Calc_NetworkF_2[[#Headers],[Ausnet]:[United Energy]],0))+\nSUMIFS(Calc_NetworkF_2[Citipower],Calc_NetworkF_2[[Cost item]:[Cost item]],\"Anytime - supply\",Calc_NetworkF_2[[Customer type]:[Customer type]],IF(ISNUMBER(SEARCH(\"Residential\",$K$48)),\"Residential\",\"Small business\"))","v":226.85014224641867},{"$f":"INDEX(Calc_NetworkF_2[[Ausnet]:[United Energy]],MATCH(\"Metering\",Calc_NetworkF_2[[Cost item]:[Cost item]],0),MATCH(N$54,Calc_NetworkF_2[[#Headers],[Ausnet]:[United Energy]],0))+\nSUMIFS(Calc_NetworkF_2[Jemena],Calc_NetworkF_2[[Cost item]:[Cost item]],\"Anytime - supply\",Calc_NetworkF_2[[Customer type]:[Customer type]],IF(ISNUMBER(SEARCH(\"Residential\",$K$48)),\"Residential\",\"Small business\"))","v":241.70114457779835},{"$f":"INDEX(Calc_NetworkF_2[[Ausnet]:[United Energy]],MATCH(\"Metering\",Calc_NetworkF_2[[Cost item]:[Cost item]],0),MATCH(O$54,Calc_NetworkF_2[[#Headers],[Ausnet]:[United Energy]],0))+\nSUMIFS(Calc_NetworkF_2[Powercor],Calc_NetworkF_2[[Cost item]:[Cost item]],\"Anytime - supply\",Calc_NetworkF_2[[Customer type]:[Customer type]],IF(ISNUMBER(SEARCH(\"Residential\",$K$48)),\"Residential\",\"Small business\"))","v":258.62550924858039},{"$f":"INDEX(Calc_NetworkF_2[[Ausnet]:[United Energy]],MATCH(\"Metering\",Calc_NetworkF_2[[Cost item]:[Cost item]],0),MATCH(P$54,Calc_NetworkF_2[[#Headers],[Ausnet]:[United Energy]],0))+\nSUMIFS(Calc_NetworkF_2[United Energy],Calc_NetworkF_2[[Cost item]:[Cost item]],\"Anytime - supply\",Calc_NetworkF_2[[Customer type]:[Customer type]],IF(ISNUMBER(SEARCH(\"Residential\",$K$48)),\"Residential\",\"Small business\"))","v":204.29101052193329}]
[]
[null,null,"Other",{"$f":"SUMIFS(Calc_OtherCosts_1[Ausnet],Calc_OtherCosts_1[[Fixed/Variable]:[Fixed/Variable]],\"Fixed\")","v":15.960927447891615},{"$f":"SUMIFS(Calc_OtherCosts_1[Citipower],Calc_OtherCosts_1[[Fixed/Variable]:[Fixed/Variable]],\"Fixed\")","v":15.960927447891615},{"$f":"SUMIFS(Calc_OtherCosts_1[Jemena],Calc_OtherCosts_1[[Fixed/Variable]:[Fixed/Variable]],\"Fixed\")","v":15.960927447891615},{"$f":"SUMIFS(Calc_OtherCosts_1[Powercor],Calc_OtherCosts_1[[Fixed/Variable]:[Fixed/Variable]],\"Fixed\")","v":15.960927447891615},{"$f":"SUMIFS(Calc_OtherCosts_1[United Energy],Calc_OtherCosts_1[[Fixed/Variable]:[Fixed/Variable]],\"Fixed\")","v":15.960927447891615},null,null,"Other",{"$f":"SUMIFS(Calc_OtherCosts_2[Ausnet],Calc_OtherCosts_2[[Fixed/Variable]:[Fixed/Variable]],\"Fixed\")","v":14.076594479806786},{"$f":"SUMIFS(Calc_OtherCosts_2[Citipower],Calc_OtherCosts_2[[Fixed/Variable]:[Fixed/Variable]],\"Fixed\")","v":14.076594479806786},{"$f":"SUMIFS(Calc_OtherCosts_2[Jemena],Calc_OtherCosts_2[[Fixed/Variable]:[Fixed/Variable]],\"Fixed\")","v":14.076594479806786},{"$f":"SUMIFS(Calc_OtherCosts_2[Powercor],Calc_OtherCosts_2[[Fixed/Variable]:[Fixed/Variable]],\"Fixed\")","v":14.076594479806786},{"$f":"SUMIFS(Calc_OtherCosts_2[United Energy],Calc_OtherCosts_2[[Fixed/Variable]:[Fixed/Variable]],\"Fixed\")","v":14.076594479806786}]
[]
[null,null,"Environmental (FiT)",{"$f":"IF(Calc_FiT_1[Fixed/Variable]<>\"Variable\",INDEX(Calc_FiT_1[[Ausnet]:[United Energy]],1,MATCH(D$54,Calc_FiT_1[[#Headers],[Ausnet]:[United Energy]],0)),\"\")","v":""},{"$f":"IF(Calc_FiT_1[Fixed/Variable]<>\"Variable\",INDEX(Calc_FiT_1[[Ausnet]:[United Energy]],1,MATCH(E$54,Calc_FiT_1[[#Headers],[Ausnet]:[United Energy]],0)),\"\")","v":""},{"$f":"IF(Calc_FiT_1[Fixed/Variable]<>\"Variable\",INDEX(Calc_FiT_1[[Ausnet]:[United Energy]],1,MATCH(F$54,Calc_FiT_1[[#Headers],[Ausnet]:[United Energy]],0)),\"\")","v":""},{"$f":"IF(Calc_FiT_1[Fixed/Variable]<>\"Variable\",INDEX(Calc_FiT_1[[Ausnet]:[United Energy]],1,MATCH(G$54,Calc_FiT_1[[#Headers],[Ausnet]:[United Energy]],0)),\"\")","v":""},{"$f":"IF(Calc_FiT_1[Fixed/Variable]<>\"Variable\",INDEX(Calc_FiT_1[[Ausnet]:[United Energy]],1,MATCH(H$54,Calc_FiT_1[[#Headers],[Ausnet]:[United Energy]],0)),\"\")","v":""},null,null,"Environmental (FiT)",{"$f":"IF(Calc_FiT_2[Fixed/Variable]<>\"Variable\",INDEX(Calc_FiT_2[[Ausnet]:[United Energy]],1,MATCH(L$54,Calc_FiT_2[[#Headers],[Ausnet]:[United Energy]],0)),\"\")","v":""},{"$f":"IF(Calc_FiT_2[Fixed/Variable]<>\"Variable\",INDEX(Calc_FiT_2[[Ausnet]:[United Energy]],1,MATCH(M$54,Calc_FiT_2[[#Headers],[Ausnet]:[United Energy]],0)),\"\")","v":""},{"$f":"IF(Calc_FiT_2[Fixed/Variable]<>\"Variable\",INDEX(Calc_FiT_2[[Ausnet]:[United Energy]],1,MATCH(N$54,Calc_FiT_2[[#Headers],[Ausnet]:[United Energy]],0)),\"\")","v":""},{"$f":"IF(Calc_FiT_2[Fixed/Variable]<>\"Variable\",INDEX(Calc_FiT_2[[Ausnet]:[United Energy]],1,MATCH(O$54,Calc_FiT_2[[#Headers],[Ausnet]:[United Energy]],0)),\"\")","v":""},{"$f":"IF(Calc_FiT_2[Fixed/Variable]<>\"Variable\",INDEX(Calc_FiT_2[[Ausnet]:[United Energy]],1,MATCH(P$54,Calc_FiT_2[[#Headers],[Ausnet]:[United Energy]],0)),\"\")","v":""}]
[]
[]
[null,null,"Per kWh costs",null,null,null,null,null,null,null,"Per kWh costs"]
[null,null,"Environmental",{"$f":"INDEX(Calc_EnviroVEU_1[[Ausnet]:[United Energy]],MATCH(\"VEU cost\",Calc_EnviroVEU_1[[Cost item]:[Cost item]],0),MATCH(D$54,Calc_EnviroVEU_1[[#Headers],[Ausnet]:[United Energy]],0))+\nINDEX(Calc_EnviroLRET_1[[Ausnet]:[United Energy]],MATCH(\"LRET cost\",Calc_EnviroLRET_1[[Cost item]:[Cost item]],0),MATCH(D$54,Calc_EnviroLRET_1[[#Headers],[Ausnet]:[United Energy]],0))+\nINDEX(Calc_EnviroSRES_1[[Ausnet]:[United Energy]],MATCH(\"SRES cost\",Calc_EnviroSRES_1[[Cost item]:[Cost item]],0),MATCH(D$54,Calc_EnviroSRES_1[[#Headers],[Ausnet]:[United Energy]],0))","v":2.7584998871645915E-2},{"$f":"INDEX(Calc_EnviroVEU_1[[Ausnet]:[United Energy]],MATCH(\"VEU cost\",Calc_EnviroVEU_1[[Cost item]:[Cost item]],0),MATCH(E$54,Calc_EnviroVEU_1[[#Headers],[Ausnet]:[United Energy]],0))+\nINDEX(Calc_EnviroLRET_1[[Ausnet]:[United Energy]],MATCH(\"LRET cost\",Calc_EnviroLRET_1[[Cost item]:[Cost item]],0),MATCH(E$54,Calc_EnviroLRET_1[[#Headers],[Ausnet]:[United Energy]],0))+\nINDEX(Calc_EnviroSRES_1[[Ausnet]:[United Energy]],MATCH(\"SRES cost\",Calc_EnviroSRES_1[[Cost item]:[Cost item]],0),MATCH(E$54,Calc_EnviroSRES_1[[#Headers],[Ausnet]:[United Energy]],0))","v":2.7584998871645915E-2},{"$f":"INDEX(Calc_EnviroVEU_1[[Ausnet]:[United Energy]],MATCH(\"VEU cost\",Calc_EnviroVEU_1[[Cost item]:[Cost item]],0),MATCH(F$54,Calc_EnviroVEU_1[[#Headers],[Ausnet]:[United Energy]],0))+\nINDEX(Calc_EnviroLRET_1[[Ausnet]:[United Energy]],MATCH(\"LRET cost\",Calc_EnviroLRET_1[[Cost item]:[Cost item]],0),MATCH(F$54,Calc_EnviroLRET_1[[#Headers],[Ausnet]:[United Energy]],0))+\nINDEX(Calc_EnviroSRES_1[[Ausnet]:[United Energy]],MATCH(\"SRES cost\",Calc_EnviroSRES_1[[Cost item]:[Cost item]],0),MATCH(F$54,Calc_EnviroSRES_1[[#Headers],[Ausnet]:[United Energy]],0))","v":2.7584998871645915E-2},{"$f":"INDEX(Calc_EnviroVEU_1[[Ausnet]:[United Energy]],MATCH(\"VEU cost\",Calc_EnviroVEU_1[[Cost item]:[Cost item]],0),MATCH(G$54,Calc_EnviroVEU_1[[#Headers],[Ausnet]:[United Energy]],0))+\nINDEX(Calc_EnviroLRET_1[[Ausnet]:[United Energy]],MATCH(\"LRET cost\",Calc_EnviroLRET_1[[Cost item]:[Cost item]],0),MATCH(G$54,Calc_EnviroLRET_1[[#Headers],[Ausnet]:[United Energy]],0))+\nINDEX(Calc_EnviroSRES_1[[Ausnet]:[United Energy]],MATCH(\"SRES cost\",Calc_EnviroSRES_1[[Cost item]:[Cost item]],0),MATCH(G$54,Calc_EnviroSRES_1[[#Headers],[Ausnet]:[United Energy]],0))","v":2.7584998871645915E-2},{"$f":"INDEX(Calc_EnviroVEU_1[[Ausnet]:[United Energy]],MATCH(\"VEU cost\",Calc_EnviroVEU_1[[Cost item]:[Cost item]],0),MATCH(H$54,Calc_EnviroVEU_1[[#Headers],[Ausnet]:[United Energy]],0))+\nINDEX(Calc_EnviroLRET_1[[Ausnet]:[United Energy]],MATCH(\"LRET cost\",Calc_EnviroLRET_1[[Cost item]:[Cost item]],0),MATCH(H$54,Calc_EnviroLRET_1[[#Headers],[Ausnet]:[United Energy]],0))+\nINDEX(Calc_EnviroSRES_1[[Ausnet]:[United Energy]],MATCH(\"SRES cost\",Calc_EnviroSRES_1[[Cost item]:[Cost item]],0),MATCH(H$54,Calc_EnviroSRES_1[[#Headers],[Ausnet]:[United Energy]],0))","v":2.7584998871645915E-2},null,null,"Environmental",{"$f":"INDEX(Calc_EnviroVEU_2[[Ausnet]:[United Energy]],MATCH(\"VEU cost\",Calc_EnviroVEU_2[[Cost item]:[Cost item]],0),MATCH(L$54,Calc_EnviroVEU_2[[#Headers],[Ausnet]:[United Energy]],0))+\nINDEX(Calc_EnviroLRET_2[[Ausnet]:[United Energy]],MATCH(\"LRET cost\",Calc_EnviroLRET_2[[Cost item]:[Cost item]],0),MATCH(L$54,Calc_EnviroLRET_2[[#Headers],[Ausnet]:[United Energy]],0))+\nINDEX(Calc_EnviroSRES_2[[Ausnet]:[United Energy]],MATCH(\"SRES cost\",Calc_EnviroSRES_2[[Cost item]:[Cost item]],0),MATCH(L$54,Calc_EnviroSRES_2[[#Headers],[Ausnet]:[United Energy]],0))","v":2.9804443936933628E-2},{"$f":"INDEX(Calc_EnviroVEU_2[[Ausnet]:[United Energy]],MATCH(\"VEU cost\",Calc_EnviroVEU_2[[Cost item]:[Cost item]],0),MATCH(M$54,Calc_EnviroVEU_2[[#Headers],[Ausnet]:[United Energy]],0))+\nINDEX(Calc_EnviroLRET_2[[Ausnet]:[United Energy]],MATCH(\"LRET cost\",Calc_EnviroLRET_2[[Cost item]:[Cost item]],0),MATCH(M$54,Calc_EnviroLRET_2[[#Headers],[Ausnet]:[United Energy]],0))+\nINDEX(Calc_EnviroSRES_2[[Ausnet]:[United Energy]],MATCH(\"SRES cost\",Calc_EnviroSRES_2[[Cost item]:[Cost item]],0),MATCH(M$54,Calc_EnviroSRES_2[[#Headers],[Ausnet]:[United Energy]],0))","v":2.9804443936933628E-2},{"$f":"INDEX(Calc_EnviroVEU_2[[Ausnet]:[United Energy]],MATCH(\"VEU cost\",Calc_EnviroVEU_2[[Cost item]:[Cost item]],0),MATCH(N$54,Calc_EnviroVEU_2[[#Headers],[Ausnet]:[United Energy]],0))+\nINDEX(Calc_EnviroLRET_2[[Ausnet]:[United Energy]],MATCH(\"LRET cost\",Calc_EnviroLRET_2[[Cost item]:[Cost item]],0),MATCH(N$54,Calc_EnviroLRET_2[[#Headers],[Ausnet]:[United Energy]],0))+\nINDEX(Calc_EnviroSRES_2[[Ausnet]:[United Energy]],MATCH(\"SRES cost\",Calc_EnviroSRES_2[[Cost item]:[Cost item]],0),MATCH(N$54,Calc_EnviroSRES_2[[#Headers],[Ausnet]:[United Energy]],0))","v":2.9804443936933628E-2},{"$f":"INDEX(Calc_EnviroVEU_2[[Ausnet]:[United Energy]],MATCH(\"VEU cost\",Calc_EnviroVEU_2[[Cost item]:[Cost item]],0),MATCH(O$54,Calc_EnviroVEU_2[[#Headers],[Ausnet]:[United Energy]],0))+\nINDEX(Calc_EnviroLRET_2[[Ausnet]:[United Energy]],MATCH(\"LRET cost\",Calc_EnviroLRET_2[[Cost item]:[Cost item]],0),MATCH(O$54,Calc_EnviroLRET_2[[#Headers],[Ausnet]:[United Energy]],0))+\nINDEX(Calc_EnviroSRES_2[[Ausnet]:[United Energy]],MATCH(\"SRES cost\",Calc_EnviroSRES_2[[Cost item]:[Cost item]],0),MATCH(O$54,Calc_EnviroSRES_2[[#Headers],[Ausnet]:[United Energy]],0))","v":2.9804443936933628E-2},{"$f":"INDEX(Calc_EnviroVEU_2[[Ausnet]:[United Energy]],MATCH(\"VEU cost\",Calc_EnviroVEU_2[[Cost item]:[Cost item]],0),MATCH(P$54,Calc_EnviroVEU_2[[#Headers],[Ausnet]:[United Energy]],0))+\nINDEX(Calc_EnviroLRET_2[[Ausnet]:[United Energy]],MATCH(\"LRET cost\",Calc_EnviroLRET_2[[Cost item]:[Cost item]],0),MATCH(P$54,Calc_EnviroLRET_2[[#Headers],[Ausnet]:[United Energy]],0))+\nINDEX(Calc_EnviroSRES_2[[Ausnet]:[United Energy]],MATCH(\"SRES cost\",Calc_EnviroSRES_2[[Cost item]:[Cost item]],0),MATCH(P$54,Calc_EnviroSRES_2[[#Headers],[Ausnet]:[United Energy]],0))","v":2.9804443936933628E-2}]
[]
[null,null,"Wholesale",{"$f":"IF(ISNUMBER(SEARCH(\"Residential\",$C$48)),\n(INDEX(Calc_WholesaleRES_1[[Ausnet]:[United Energy]],MATCH(\"Wholesale cost\",Calc_WholesaleRES_1[[Cost item]:[Cost item]],0),MATCH(D$54,Calc_WholesaleRES_1[[#Headers],[Ausnet]:[United Energy]],0))+INDEX(CALC_WholesaleSolarExport[[Ausnet]:[United Energy]],MATCH(CostStackCalcs_SME_3[[#Headers],[Ausnet]],CALC_WholesaleSolarExport[[#Headers],[Ausnet]:[United Energy]],0))),\n(INDEX(Calc_WholesaleSME_1[[Ausnet]:[United Energy]],MATCH(\"Wholesale cost\",Calc_WholesaleSME_1[[Cost item]:[Cost item]],0),MATCH(D$54,Calc_WholesaleSME_1[[#Headers],[Ausnet]:[United Energy]],0)))+INDEX(CALC_WholesaleSolarExport[[Ausnet]:[United Energy]],MATCH(CostStackCalcs_SME_3[[#Headers],[Ausnet]],CALC_WholesaleSolarExport[[#Headers],[Ausnet]:[United Energy]],0)))","v":0.10241974540821798},{"$f":"IF(ISNUMBER(SEARCH(\"Residential\",$C$48)),\n(INDEX(Calc_WholesaleRES_1[[Ausnet]:[United Energy]],MATCH(\"Wholesale cost\",Calc_WholesaleRES_1[[Cost item]:[Cost item]],0),MATCH(E$54,Calc_WholesaleRES_1[[#Headers],[Ausnet]:[United Energy]],0))+INDEX(CALC_WholesaleSolarExport[[Ausnet]:[United Energy]],MATCH(CostStackCalcs_SME_3[[#Headers],[Ausnet]],CALC_WholesaleSolarExport[[#Headers],[Ausnet]:[United Energy]],0))),\n(INDEX(Calc_WholesaleSME_1[[Ausnet]:[United Energy]],MATCH(\"Wholesale cost\",Calc_WholesaleSME_1[[Cost item]:[Cost item]],0),MATCH(E$54,Calc_WholesaleSME_1[[#Headers],[Ausnet]:[United Energy]],0)))+INDEX(CALC_WholesaleSolarExport[[Ausnet]:[United Energy]],MATCH(CostStackCalcs_SME_3[[#Headers],[Ausnet]],CALC_WholesaleSolarExport[[#Headers],[Ausnet]:[United Energy]],0)))","v":0.10109974540821799},{"$f":"IF(ISNUMBER(SEARCH(\"Residential\",$C$48)),\n(INDEX(Calc_WholesaleRES_1[[Ausnet]:[United Energy]],MATCH(\"Wholesale cost\",Calc_WholesaleRES_1[[Cost item]:[Cost item]],0),MATCH(F$54,Calc_WholesaleRES_1[[#Headers],[Ausnet]:[United Energy]],0))+INDEX(CALC_WholesaleSolarExport[[Ausnet]:[United Energy]],MATCH(CostStackCalcs_SME_3[[#Headers],[Ausnet]],CALC_WholesaleSolarExport[[#Headers],[Ausnet]:[United Energy]],0))),\n(INDEX(Calc_WholesaleSME_1[[Ausnet]:[United Energy]],MATCH(\"Wholesale cost\",Calc_WholesaleSME_1[[Cost item]:[Cost item]],0),MATCH(F$54,Calc_WholesaleSME_1[[#Headers],[Ausnet]:[United Energy]],0)))+INDEX(CALC_WholesaleSolarExport[[Ausnet]:[United Energy]],MATCH(CostStackCalcs_SME_3[[#Headers],[Ausnet]],CALC_WholesaleSolarExport[[#Headers],[Ausnet]:[United Energy]],0)))","v":0.10365974540821798},{"$f":"IF(ISNUMBER(SEARCH(\"Residential\",$C$48)),\n(INDEX(Calc_WholesaleRES_1[[Ausnet]:[United Energy]],MATCH(\"Wholesale cost\",Calc_WholesaleRES_1[[Cost item]:[Cost item]],0),MATCH(G$54,Calc_WholesaleRES_1[[#Headers],[Ausnet]:[United Energy]],0))+INDEX(CALC_WholesaleSolarExport[[Ausnet]:[United Energy]],MATCH(CostStackCalcs_SME_3[[#Headers],[Ausnet]],CALC_WholesaleSolarExport[[#Headers],[Ausnet]:[United Energy]],0))),\n(INDEX(Calc_WholesaleSME_1[[Ausnet]:[United Energy]],MATCH(\"Wholesale cost\",Calc_WholesaleSME_1[[Cost item]:[Cost item]],0),MATCH(G$54,Calc_WholesaleSME_1[[#Headers],[Ausnet]:[United Energy]],0)))+INDEX(CALC_WholesaleSolarExport[[Ausnet]:[United Energy]],MATCH(CostStackCalcs_SME_3[[#Headers],[Ausnet]],CALC_WholesaleSolarExport[[#Headers],[Ausnet]:[United Energy]],0)))","v":0.10045974540821799},{"$f":"IF(ISNUMBER(SEARCH(\"Residential\",$C$48)),\n(INDEX(Calc_WholesaleRES_1[[Ausnet]:[United Energy]],MATCH(\"Wholesale cost\",Calc_WholesaleRES_1[[Cost item]:[Cost item]],0),MATCH(H$54,Calc_WholesaleRES_1[[#Headers],[Ausnet]:[United Energy]],0))+INDEX(CALC_WholesaleSolarExport[[Ausnet]:[United Energy]],MATCH(CostStackCalcs_SME_3[[#Headers],[Ausnet]],CALC_WholesaleSolarExport[[#Headers],[Ausnet]:[United Energy]],0))),\n(INDEX(Calc_WholesaleSME_1[[Ausnet]:[United Energy]],MATCH(\"Wholesale cost\",Calc_WholesaleSME_1[[Cost item]:[Cost item]],0),MATCH(H$54,Calc_WholesaleSME_1[[#Headers],[Ausnet]:[United Energy]],0)))+INDEX(CALC_WholesaleSolarExport[[Ausnet]:[United Energy]],MATCH(CostStackCalcs_SME_3[[#Headers],[Ausnet]],CALC_WholesaleSolarExport[[#Headers],[Ausnet]:[United Energy]],0)))","v":0.10483974540821799},null,null,"Wholesale",{"$f":"IF(ISNUMBER(SEARCH(\"Residential\",$K$48)),\nINDEX(Calc_WholesaleRES_2[[Ausnet]:[United Energy]],MATCH(\"Wholesale cost\",Calc_WholesaleRES_2[[Cost item]:[Cost item]],0),MATCH(L$54,Calc_WholesaleRES_2[[#Headers],[Ausnet]:[United Energy]],0))+INDEX(CALC_WholesaleSolarExport2[[Ausnet]:[United Energy]],MATCH(CostStackCalcs_SME_4[[#Headers],[Ausnet]],CALC_WholesaleSolarExport2[[#Headers],[Ausnet]:[United Energy]],0)),\nINDEX(Calc_WholesaleSME_2[[Ausnet]:[United Energy]],MATCH(\"Wholesale cost\",Calc_WholesaleSME_2[[Cost item]:[Cost item]],0),MATCH(L$54,Calc_WholesaleSME_2[[#Headers],[Ausnet]:[United Energy]],0)))+INDEX(CALC_WholesaleSolarExport2[[Ausnet]:[United Energy]],MATCH(CostStackCalcs_SME_4[[#Headers],[Ausnet]],CALC_WholesaleSolarExport2[[#Headers],[Ausnet]:[United Energy]],0))","v":9.4159999999999994E-2},{"$f":"IF(ISNUMBER(SEARCH(\"Residential\",$K$48)),\nINDEX(Calc_WholesaleRES_2[[Ausnet]:[United Energy]],MATCH(\"Wholesale cost\",Calc_WholesaleRES_2[[Cost item]:[Cost item]],0),MATCH(M$54,Calc_WholesaleRES_2[[#Headers],[Ausnet]:[United Energy]],0))+INDEX(CALC_WholesaleSolarExport2[[Ausnet]:[United Energy]],MATCH(CostStackCalcs_SME_4[[#Headers],[Ausnet]],CALC_WholesaleSolarExport2[[#Headers],[Ausnet]:[United Energy]],0)),\nINDEX(Calc_WholesaleSME_2[[Ausnet]:[United Energy]],MATCH(\"Wholesale cost\",Calc_WholesaleSME_2[[Cost item]:[Cost item]],0),MATCH(M$54,Calc_WholesaleSME_2[[#Headers],[Ausnet]:[United Energy]],0)))+INDEX(CALC_WholesaleSolarExport2[[Ausnet]:[United Energy]],MATCH(CostStackCalcs_SME_4[[#Headers],[Ausnet]],CALC_WholesaleSolarExport2[[#Headers],[Ausnet]:[United Energy]],0))","v":8.9980000000000004E-2},{"$f":"IF(ISNUMBER(SEARCH(\"Residential\",$K$48)),\nINDEX(Calc_WholesaleRES_2[[Ausnet]:[United Energy]],MATCH(\"Wholesale cost\",Calc_WholesaleRES_2[[Cost item]:[Cost item]],0),MATCH(N$54,Calc_WholesaleRES_2[[#Headers],[Ausnet]:[United Energy]],0))+INDEX(CALC_WholesaleSolarExport2[[Ausnet]:[United Energy]],MATCH(CostStackCalcs_SME_4[[#Headers],[Ausnet]],CALC_WholesaleSolarExport2[[#Headers],[Ausnet]:[United Energy]],0)),\nINDEX(Calc_WholesaleSME_2[[Ausnet]:[United Energy]],MATCH(\"Wholesale cost\",Calc_WholesaleSME_2[[Cost item]:[Cost item]],0),MATCH(N$54,Calc_WholesaleSME_2[[#Headers],[Ausnet]:[United Energy]],0)))+INDEX(CALC_WholesaleSolarExport2[[Ausnet]:[United Energy]],MATCH(CostStackCalcs_SME_4[[#Headers],[Ausnet]],CALC_WholesaleSolarExport2[[#Headers],[Ausnet]:[United Energy]],0))","v":9.5290000000000014E-2},{"$f":"IF(ISNUMBER(SEARCH(\"Residential\",$K$48)),\nINDEX(Calc_WholesaleRES_2[[Ausnet]:[United Energy]],MATCH(\"Wholesale cost\",Calc_WholesaleRES_2[[Cost item]:[Cost item]],0),MATCH(O$54,Calc_WholesaleRES_2[[#Headers],[Ausnet]:[United Energy]],0))+INDEX(CALC_WholesaleSolarExport2[[Ausnet]:[United Energy]],MATCH(CostStackCalcs_SME_4[[#Headers],[Ausnet]],CALC_WholesaleSolarExport2[[#Headers],[Ausnet]:[United Energy]],0)),\nINDEX(Calc_WholesaleSME_2[[Ausnet]:[United Energy]],MATCH(\"Wholesale cost\",Calc_WholesaleSME_2[[Cost item]:[Cost item]],0),MATCH(O$54,Calc_WholesaleSME_2[[#Headers],[Ausnet]:[United Energy]],0)))+INDEX(CALC_WholesaleSolarExport2[[Ausnet]:[United Energy]],MATCH(CostStackCalcs_SME_4[[#Headers],[Ausnet]],CALC_WholesaleSolarExport2[[#Headers],[Ausnet]:[United Energy]],0))","v":9.3470000000000011E-2},{"$f":"IF(ISNUMBER(SEARCH(\"Residential\",$K$48)),\nINDEX(Calc_WholesaleRES_2[[Ausnet]:[United Energy]],MATCH(\"Wholesale cost\",Calc_WholesaleRES_2[[Cost item]:[Cost item]],0),MATCH(P$54,Calc_WholesaleRES_2[[#Headers],[Ausnet]:[United Energy]],0))+INDEX(CALC_WholesaleSolarExport2[[Ausnet]:[United Energy]],MATCH(CostStackCalcs_SME_4[[#Headers],[Ausnet]],CALC_WholesaleSolarExport2[[#Headers],[Ausnet]:[United Energy]],0)),\nINDEX(Calc_WholesaleSME_2[[Ausnet]:[United Energy]],MATCH(\"Wholesale cost\",Calc_WholesaleSME_2[[Cost item]:[Cost item]],0),MATCH(P$54,Calc_WholesaleSME_2[[#Headers],[Ausnet]:[United Energy]],0)))+INDEX(CALC_WholesaleSolarExport2[[Ausnet]:[United Energy]],MATCH(CostStackCalcs_SME_4[[#Headers],[Ausnet]],CALC_WholesaleSolarExport2[[#Headers],[Ausnet]:[United Energy]],0))","v":9.4520000000000007E-2}]
[]
[null,null,"Other",{"$f":"SUMIFS(Calc_OtherCosts_1[Ausnet],Calc_OtherCosts_1[[Fixed/Variable]:[Fixed/Variable]],\"Variable\")","v":1.1796457370054244E-3},{"$f":"SUMIFS(Calc_OtherCosts_1[Citipower],Calc_OtherCosts_1[[Fixed/Variable]:[Fixed/Variable]],\"Variable\")","v":1.1796457370054244E-3},{"$f":"SUMIFS(Calc_OtherCosts_1[Jemena],Calc_OtherCosts_1[[Fixed/Variable]:[Fixed/Variable]],\"Variable\")","v":1.1796457370054244E-3},{"$f":"SUMIFS(Calc_OtherCosts_1[Powercor],Calc_OtherCosts_1[[Fixed/Variable]:[Fixed/Variable]],\"Variable\")","v":1.1796457370054244E-3},{"$f":"SUMIFS(Calc_OtherCosts_1[United Energy],Calc_OtherCosts_1[[Fixed/Variable]:[Fixed/Variable]],\"Variable\")","v":1.1796457370054244E-3},null,null,"Other",{"$f":"SUMIFS(Calc_OtherCosts_2[Ausnet],Calc_OtherCosts_2[[Fixed/Variable]:[Fixed/Variable]],\"Variable\")","v":1.0095610249207163E-3},{"$f":"SUMIFS(Calc_OtherCosts_2[Citipower],Calc_OtherCosts_2[[Fixed/Variable]:[Fixed/Variable]],\"Variable\")","v":1.0095610249207163E-3},{"$f":"SUMIFS(Calc_OtherCosts_2[Jemena],Calc_OtherCosts_2[[Fixed/Variable]:[Fixed/Variable]],\"Variable\")","v":1.0095610249207163E-3},{"$f":"SUMIFS(Calc_OtherCosts_2[Powercor],Calc_OtherCosts_2[[Fixed/Variable]:[Fixed/Variable]],\"Variable\")","v":1.0095610249207163E-3},{"$f":"SUMIFS(Calc_OtherCosts_2[United Energy],Calc_OtherCosts_2[[Fixed/Variable]:[Fixed/Variable]],\"Variable\")","v":1.0095610249207163E-3}]
[]
[null,null,"Environmental (FiT)",{"$f":"IF(Calc_FiT_1[Fixed/Variable]<>\"Fixed\",INDEX(Calc_FiT_1[[Ausnet]:[United Energy]],1,MATCH(D$54,Calc_FiT_1[[#Headers],[Ausnet]:[United Energy]],0)),\"\")","v":0},{"$f":"IF(Calc_FiT_1[Fixed/Variable]<>\"Fixed\",INDEX(Calc_FiT_1[[Ausnet]:[United Energy]],1,MATCH(E$54,Calc_FiT_1[[#Headers],[Ausnet]:[United Energy]],0)),\"\")","v":0},{"$f":"IF(Calc_FiT_1[Fixed/Variable]<>\"Fixed\",INDEX(Calc_FiT_1[[Ausnet]:[United Energy]],1,MATCH(F$54,Calc_FiT_1[[#Headers],[Ausnet]:[United Energy]],0)),\"\")","v":0},{"$f":"IF(Calc_FiT_1[Fixed/Variable]<>\"Fixed\",INDEX(Calc_FiT_1[[Ausnet]:[United Energy]],1,MATCH(G$54,Calc_FiT_1[[#Headers],[Ausnet]:[United Energy]],0)),\"\")","v":0},{"$f":"IF(Calc_FiT_1[Fixed/Variable]<>\"Fixed\",INDEX(Calc_FiT_1[[Ausnet]:[United Energy]],1,MATCH(H$54,Calc_FiT_1[[#Headers],[Ausnet]:[United Energy]],0)),\"\")","v":0},null,null,"Environmental (FiT)",{"$f":"IF(Calc_FiT_2[Fixed/Variable]<>\"Fixed\",INDEX(Calc_FiT_2[[Ausnet]:[United Energy]],1,MATCH(L$54,Calc_FiT_2[[#Headers],[Ausnet]:[United Energy]],0)),\"\")","v":1.5968351161074819E-3},{"$f":"IF(Calc_FiT_2[Fixed/Variable]<>\"Fixed\",INDEX(Calc_FiT_2[[Ausnet]:[United Energy]],1,MATCH(M$54,Calc_FiT_2[[#Headers],[Ausnet]:[United Energy]],0)),\"\")","v":1.5968351161074819E-3},{"$f":"IF(Calc_FiT_2[Fixed/Variable]<>\"Fixed\",INDEX(Calc_FiT_2[[Ausnet]:[United Energy]],1,MATCH(N$54,Calc_FiT_2[[#Headers],[Ausnet]:[United Energy]],0)),\"\")","v":1.5968351161074819E-3},{"$f":"IF(Calc_FiT_2[Fixed/Variable]<>\"Fixed\",INDEX(Calc_FiT_2[[Ausnet]:[United Energy]],1,MATCH(O$54,Calc_FiT_2[[#Headers],[Ausnet]:[United Energy]],0)),\"\")","v":1.5968351161074819E-3},{"$f":"IF(Calc_FiT_2[Fixed/Variable]<>\"Fixed\",INDEX(Calc_FiT_2[[Ausnet]:[United Energy]],1,MATCH(P$54,Calc_FiT_2[[#Headers],[Ausnet]:[United Energy]],0)),\"\")","v":1.5968351161074819E-3}]
[]
[null,null,"Network usage charge",null,null,null,null,null,null,null,"Network usage charge"]
[null,null,"Block 1",{"$f":"SUMIFS(Calc_NetworkV_1[Ausnet],Calc_NetworkV_1[[Cost item]:[Cost item]],$C96,Calc_NetworkV_1[[Customer type]:[Customer type]],IF(ISNUMBER(SEARCH(\"Residential\",$C$48)),\"Residential\",\"Small business\"))","v":0.19451149215436703},{"$f":"SUMIFS(Calc_NetworkV_1[Citipower],Calc_NetworkV_1[[Cost item]:[Cost item]],$C96,Calc_NetworkV_1[[Customer type]:[Customer type]],IF(ISNUMBER(SEARCH(\"Residential\",$C$48)),\"Residential\",\"Small business\"))","v":0},{"$f":"SUMIFS(Calc_NetworkV_1[Jemena],Calc_NetworkV_1[[Cost item]:[Cost item]],$C96,Calc_NetworkV_1[[Customer type]:[Customer type]],IF(ISNUMBER(SEARCH(\"Residential\",$C$48)),\"Residential\",\"Small business\"))","v":0},{"$f":"SUMIFS(Calc_NetworkV_1[Powercor],Calc_NetworkV_1[Cost item],$C96,Calc_NetworkV_1[Customer type],IF(ISNUMBER(SEARCH(\"Residential\",$C$48)),\"Residential\",\"Small business\"))","v":0},{"$f":"SUMIFS(Calc_NetworkV_1[United Energy],Calc_NetworkV_1[[Cost item]:[Cost item]],$C96,Calc_NetworkV_1[[Customer type]:[Customer type]],IF(ISNUMBER(SEARCH(\"Residential\",$C$48)),\"Residential\",\"Small business\"))","v":0},null,null,"Block 1",{"$f":"SUMIFS(Calc_NetworkV_2[Ausnet],Calc_NetworkV_2[Cost item],$K96,Calc_NetworkV_2[Customer type],IF(ISNUMBER(SEARCH(\"Residential\",$K$48)),\"Residential\",\"Small business\"))","v":0.19308159653482593},{"$f":"SUMIFS(Calc_NetworkV_2[Citipower],Calc_NetworkV_2[[Cost item]:[Cost item]],$K96,Calc_NetworkV_2[[Customer type]:[Customer type]],IF(ISNUMBER(SEARCH(\"Residential\",$K$48)),\"Residential\",\"Small business\"))","v":0},{"$f":"SUMIFS(Calc_NetworkV_2[Jemena],Calc_NetworkV_2[[Cost item]:[Cost item]],$K96,Calc_NetworkV_2[[Customer type]:[Customer type]],IF(ISNUMBER(SEARCH(\"Residential\",$K$48)),\"Residential\",\"Small business\"))","v":0},{"$f":"SUMIFS(Calc_NetworkV_2[Powercor],Calc_NetworkV_2[[Cost item]:[Cost item]],$K96,Calc_NetworkV_2[[Customer type]:[Customer type]],IF(ISNUMBER(SEARCH(\"Residential\",$K$48)),\"Residential\",\"Small business\"))","v":0},{"$f":"SUMIFS(Calc_NetworkV_2[United Energy],Calc_NetworkV_2[[Cost item]:[Cost item]],$K96,Calc_NetworkV_2[[Customer type]:[Customer type]],IF(ISNUMBER(SEARCH(\"Residential\",$K$48)),\"Residential\",\"Small business\"))","v":0}]
[null,null,"Balance",{"$f":"SUMIFS(Calc_NetworkV_1[Ausnet],Calc_NetworkV_1[Cost item],$C97,Calc_NetworkV_1[Customer type],IF(ISNUMBER(SEARCH(\"Residential\",$C$48)),\"Residential\",\"Small business\"))","v":0.19451149215436703},{"$f":"SUMIFS(Calc_NetworkV_1[Citipower],Calc_NetworkV_1[[Cost item]:[Cost item]],$C97,Calc_NetworkV_1[[Customer type]:[Customer type]],IF(ISNUMBER(SEARCH(\"Residential\",$C$48)),\"Residential\",\"Small business\"))","v":0},{"$f":"SUMIFS(Calc_NetworkV_1[Jemena],Calc_NetworkV_1[[Cost item]:[Cost item]],$C97,Calc_NetworkV_1[[Customer type]:[Customer type]],IF(ISNUMBER(SEARCH(\"Residential\",$C$48)),\"Residential\",\"Small business\"))","v":0},{"$f":"SUMIFS(Calc_NetworkV_1[Powercor],Calc_NetworkV_1[[Cost item]:[Cost item]],$C97,Calc_NetworkV_1[[Customer type]:[Customer type]],IF(ISNUMBER(SEARCH(\"Residential\",$C$48)),\"Residential\",\"Small business\"))","v":0},{"$f":"SUMIFS(Calc_NetworkV_1[United Energy],Calc_NetworkV_1[[Cost item]:[Cost item]],$C97,Calc_NetworkV_1[[Customer type]:[Customer type]],IF(ISNUMBER(SEARCH(\"Residential\",$C$48)),\"Residential\",\"Small business\"))","v":0},null,null,"Balance",{"$f":"SUMIFS(Calc_NetworkV_2[Ausnet],Calc_NetworkV_2[[Cost item]:[Cost item]],$K97,Calc_NetworkV_2[[Customer type]:[Customer type]],IF(ISNUMBER(SEARCH(\"Residential\",$K$48)),\"Residential\",\"Small business\"))","v":0.20237137578661479},{"$f":"SUMIFS(Calc_NetworkV_2[Citipower],Calc_NetworkV_2[[Cost item]:[Cost item]],$K97,Calc_NetworkV_2[[Customer type]:[Customer type]],IF(ISNUMBER(SEARCH(\"Residential\",$K$48)),\"Residential\",\"Small business\"))","v":0},{"$f":"SUMIFS(Calc_NetworkV_2[Jemena],Calc_NetworkV_2[[Cost item]:[Cost item]],$K97,Calc_NetworkV_2[[Customer type]:[Customer type]],IF(ISNUMBER(SEARCH(\"Residential\",$K$48)),\"Residential\",\"Small business\"))","v":0},{"$f":"SUMIFS(Calc_NetworkV_2[Powercor],Calc_NetworkV_2[[Cost item]:[Cost item]],$K97,Calc_NetworkV_2[[Customer type]:[Customer type]],IF(ISNUMBER(SEARCH(\"Residential\",$K$48)),\"Residential\",\"Small business\"))","v":0},{"$f":"SUMIFS(Calc_NetworkV_2[United Energy],Calc_NetworkV_2[[Cost item]:[Cost item]],$K97,Calc_NetworkV_2[[Customer type]:[Customer type]],IF(ISNUMBER(SEARCH(\"Residential\",$K$48)),\"Residential\",\"Small business\"))","v":0}]
[null,null,"Single rate",{"$f":"SUMIFS(Calc_NetworkV_1[Ausnet],Calc_NetworkV_1[[Cost item]:[Cost item]],$C98,Calc_NetworkV_1[[Customer type]:[Customer type]],IF(ISNUMBER(SEARCH(\"Residential\",$C$48)),\"Residential\",\"Small business\"))","v":0},{"$f":"SUMIFS(Calc_NetworkV_1[Citipower],Calc_NetworkV_1[[Cost item]:[Cost item]],$C98,Calc_NetworkV_1[[Customer type]:[Customer type]],IF(ISNUMBER(SEARCH(\"Residential\",$C$48)),\"Residential\",\"Small business\"))","v":9.4800000000000009E-2},{"$f":"SUMIFS(Calc_NetworkV_1[Jemena],Calc_NetworkV_1[[Cost item]:[Cost item]],$C98,Calc_NetworkV_1[[Customer type]:[Customer type]],IF(ISNUMBER(SEARCH(\"Residential\",$C$48)),\"Residential\",\"Small business\"))","v":0.13296000000000002},{"$f":"SUMIFS(Calc_NetworkV_1[Powercor],Calc_NetworkV_1[[Cost item]:[Cost item]],$C98,Calc_NetworkV_1[[Customer type]:[Customer type]],IF(ISNUMBER(SEARCH(\"Residential\",$C$48)),\"Residential\",\"Small business\"))","v":0.1145},{"$f":"SUMIFS(Calc_NetworkV_1[United Energy],Calc_NetworkV_1[[Cost item]:[Cost item]],$C98,Calc_NetworkV_1[[Customer type]:[Customer type]],IF(ISNUMBER(SEARCH(\"Residential\",$C$48)),\"Residential\",\"Small business\"))","v":0.10199999999999999},null,null,"Single rate",{"$f":"SUMIFS(Calc_NetworkV_2[Ausnet],Calc_NetworkV_2[[Cost item]:[Cost item]],$K98,Calc_NetworkV_2[[Customer type]:[Customer type]],IF(ISNUMBER(SEARCH(\"Residential\",$K$48)),\"Residential\",\"Small business\"))","v":0},{"$f":"SUMIFS(Calc_NetworkV_2[Citipower],Calc_NetworkV_2[[Cost item]:[Cost item]],$K98,Calc_NetworkV_2[[Customer type]:[Customer type]],IF(ISNUMBER(SEARCH(\"Residential\",$K$48)),\"Residential\",\"Small business\"))","v":8.950000000000001E-2},{"$f":"SUMIFS(Calc_NetworkV_2[Jemena],Calc_NetworkV_2[[Cost item]:[Cost item]],$K98,Calc_NetworkV_2[[Customer type]:[Customer type]],IF(ISNUMBER(SEARCH(\"Residential\",$K$48)),\"Residential\",\"Small business\"))","v":0.13955000000000001},{"$f":"SUMIFS(Calc_NetworkV_2[Powercor],Calc_NetworkV_2[[Cost item]:[Cost item]],$K98,Calc_NetworkV_2[[Customer type]:[Customer type]],IF(ISNUMBER(SEARCH(\"Residential\",$K$48)),\"Residential\",\"Small business\"))","v":0.10619999999999999},{"$f":"SUMIFS(Calc_NetworkV_2[United Energy],Calc_NetworkV_2[[Cost item]:[Cost item]],$K98,Calc_NetworkV_2[[Customer type]:[Customer type]],IF(ISNUMBER(SEARCH(\"Residential\",$K$48)),\"Residential\",\"Small business\"))","v":0.10289999999999999}]
[]
[null,null,"Network true up rate",null,null,null,null,null,null,null,"Network true up rate"]
[null,null,"Anytime",{"$f":"IF(ISNUMBER(SEARCH(\"Residential\",$C$48)),\nINDEX(OP_RatesTU_RES_1[Ausnet],MATCH(1,(OP_RatesTU_RES_1[Cost element]=\"Network\")*(OP_RatesTU_RES_1[Rate name]='CH_CostStack_SME 10k'!$C101),0),1),\nINDEX(OP_RatesTU_SME_1[Ausnet],MATCH(1,(OP_RatesTU_SME_1[Cost element]=\"Network\")*(OP_RatesTU_SME_1[Rate name]='CH_CostStack_SME 10k'!$C101),0),1))","v":"-"},{"$f":"IF(ISNUMBER(SEARCH(\"Residential\",$C$48)),\nINDEX(OP_RatesTU_RES_1[Citipower],MATCH(1,(OP_RatesTU_RES_1[Cost element]=\"Network\")*(OP_RatesTU_RES_1[Rate name]='CH_CostStack_SME 10k'!$C101),0),1),\nINDEX(OP_RatesTU_SME_1[Citipower],MATCH(1,(OP_RatesTU_SME_1[Cost element]=\"Network\")*(OP_RatesTU_SME_1[Rate name]='CH_CostStack_SME 10k'!$C101),0),1))","v":"-"},{"$f":"IF(ISNUMBER(SEARCH(\"Residential\",$C$48)),\nINDEX(OP_RatesTU_RES_1[Jemena],MATCH(1,(OP_RatesTU_RES_1[Cost element]=\"Network\")*(OP_RatesTU_RES_1[Rate name]='CH_CostStack_SME 10k'!$C101),0),1),\nINDEX(OP_RatesTU_SME_1[Jemena],MATCH(1,(OP_RatesTU_SME_1[Cost element]=\"Network\")*(OP_RatesTU_SME_1[Rate name]='CH_CostStack_SME 10k'!$C101),0),1))","v":"-"},{"$f":"IF(ISNUMBER(SEARCH(\"Residential\",$C$48)),\nINDEX(OP_RatesTU_RES_1[Powercor],MATCH(1,(OP_RatesTU_RES_1[Cost element]=\"Network\")*(OP_RatesTU_RES_1[Rate name]='CH_CostStack_SME 10k'!$C101),0),1),\nINDEX(OP_RatesTU_SME_1[Powercor],MATCH(1,(OP_RatesTU_SME_1[Cost element]=\"Network\")*(OP_RatesTU_SME_1[Rate name]='CH_CostStack_SME 10k'!$C101),0),1))","v":"-"},{"$f":"IF(ISNUMBER(SEARCH(\"Residential\",$C$48)),\nINDEX(OP_RatesTU_RES_1[United Energy],MATCH(1,(OP_RatesTU_RES_1[Cost element]=\"Network\")*(OP_RatesTU_RES_1[Rate name]='CH_CostStack_SME 10k'!$C101),0),1),\nINDEX(OP_RatesTU_SME_1[United Energy],MATCH(1,(OP_RatesTU_SME_1[Cost element]=\"Network\")*(OP_RatesTU_SME_1[Rate name]='CH_CostStack_SME 10k'!$C101),0),1))","v":"-"},null,null,"Anytime",{"$f":"IF(ISNUMBER(SEARCH(\"Residential\",$K$48)),\nINDEX(OP_RatesTU_RES_2[Ausnet],MATCH(1,(OP_RatesTU_RES_2[Cost element]=\"Network\")*(OP_RatesTU_RES_2[Rate name]='CH_CostStack_SME 10k'!$K101),0),1),\nINDEX(OP_RatesTU_SME_2[Ausnet],MATCH(1,(OP_RatesTU_SME_2[Cost element]=\"Network\")*(OP_RatesTU_SME_2[Rate name]='CH_CostStack_SME 10k'!$K101),0),1))","v":"-"},{"$f":"IF(ISNUMBER(SEARCH(\"Residential\",$K$48)),\nINDEX(OP_RatesTU_RES_2[Citipower],MATCH(1,(OP_RatesTU_RES_2[Cost element]=\"Network\")*(OP_RatesTU_RES_2[Rate name]='CH_CostStack_SME 10k'!$K101),0),1),\nINDEX(OP_RatesTU_SME_2[Citipower],MATCH(1,(OP_RatesTU_SME_2[Cost element]=\"Network\")*(OP_RatesTU_SME_2[Rate name]='CH_CostStack_SME 10k'!$K101),0),1))","v":"-"},{"$f":"IF(ISNUMBER(SEARCH(\"Residential\",$K$48)),\nINDEX(OP_RatesTU_RES_2[Jemena],MATCH(1,(OP_RatesTU_RES_2[Cost element]=\"Network\")*(OP_RatesTU_RES_2[Rate name]='CH_CostStack_SME 10k'!$K101),0),1),\nINDEX(OP_RatesTU_SME_2[Jemena],MATCH(1,(OP_RatesTU_SME_2[Cost element]=\"Network\")*(OP_RatesTU_SME_2[Rate name]='CH_CostStack_SME 10k'!$K101),0),1))","v":"-"},{"$f":"IF(ISNUMBER(SEARCH(\"Residential\",$K$48)),\nINDEX(OP_RatesTU_RES_2[Powercor],MATCH(1,(OP_RatesTU_RES_2[Cost element]=\"Network\")*(OP_RatesTU_RES_2[Rate name]='CH_CostStack_SME 10k'!$K101),0),1),\nINDEX(OP_RatesTU_SME_2[Powercor],MATCH(1,(OP_RatesTU_SME_2[Cost element]=\"Network\")*(OP_RatesTU_SME_2[Rate name]='CH_CostStack_SME 10k'!$K101),0),1))","v":"-"},{"$f":"IF(ISNUMBER(SEARCH(\"Residential\",$K$48)),\nINDEX(OP_RatesTU_RES_2[United Energy],MATCH(1,(OP_RatesTU_RES_2[Cost element]=\"Network\")*(OP_RatesTU_RES_2[Rate name]='CH_CostStack_SME 10k'!$K101),0),1),\nINDEX(OP_RatesTU_SME_2[United Energy],MATCH(1,(OP_RatesTU_SME_2[Cost element]=\"Network\")*(OP_RatesTU_SME_2[Rate name]='CH_CostStack_SME 10k'!$K101),0),1))","v":"-"}]
[]
[null,null,"Environmental  true up rate",null,null,null,null,null,null,null,"Environmental  true up rate"]
[null,null,"Block 1",{"$f":"IF(ISNUMBER(SEARCH(\"Residential\",$C$48)),\nINDEX(OP_RatesTU_RES_1[Ausnet],MATCH(1,(OP_RatesTU_RES_1[Cost element]=\"Environmental\")*(OP_RatesTU_RES_1[Rate name]='CH_CostStack_SME 10k'!$C104),0),1),\nINDEX(OP_RatesTU_SME_1[Ausnet],MATCH(1,(OP_RatesTU_SME_1[Cost element]=\"Environmental\")*(OP_RatesTU_SME_1[Rate name]='CH_CostStack_SME 10k'!$C104),0),1))","v":-7.3951089067853339E-4},{"$f":"IF(ISNUMBER(SEARCH(\"Residential\",$C$48)),\nINDEX(OP_RatesTU_RES_1[Citipower],MATCH(1,(OP_RatesTU_RES_1[Cost element]=\"Environmental\")*(OP_RatesTU_RES_1[Rate name]='CH_CostStack_SME 10k'!$C104),0),1),\nINDEX(OP_RatesTU_SME_1[Citipower],MATCH(1,(OP_RatesTU_SME_1[Cost element]=\"Environmental\")*(OP_RatesTU_SME_1[Rate name]='CH_CostStack_SME 10k'!$C104),0),1))","v":0},{"$f":"IF(ISNUMBER(SEARCH(\"Residential\",$C$48)),\nINDEX(OP_RatesTU_RES_1[Jemena],MATCH(1,(OP_RatesTU_RES_1[Cost element]=\"Environmental\")*(OP_RatesTU_RES_1[Rate name]='CH_CostStack_SME 10k'!$C104),0),1),\nINDEX(OP_RatesTU_SME_1[Jemena],MATCH(1,(OP_RatesTU_SME_1[Cost element]=\"Environmental\")*(OP_RatesTU_SME_1[Rate name]='CH_CostStack_SME 10k'!$C104),0),1))","v":0},{"$f":"IF(ISNUMBER(SEARCH(\"Residential\",$C$48)),\nINDEX(OP_RatesTU_RES_1[Powercor],MATCH(1,(OP_RatesTU_RES_1[Cost element]=\"Environmental\")*(OP_RatesTU_RES_1[Rate name]='CH_CostStack_SME 10k'!$C104),0),1),\nINDEX(OP_RatesTU_SME_1[Powercor],MATCH(1,(OP_RatesTU_SME_1[Cost element]=\"Environmental\")*(OP_RatesTU_SME_1[Rate name]='CH_CostStack_SME 10k'!$C104),0),1))","v":0},{"$f":"IF(ISNUMBER(SEARCH(\"Residential\",$C$48)),\nINDEX(OP_RatesTU_RES_1[United Energy],MATCH(1,(OP_RatesTU_RES_1[Cost element]=\"Environmental\")*(OP_RatesTU_RES_1[Rate name]='CH_CostStack_SME 10k'!$C104),0),1),\nINDEX(OP_RatesTU_SME_1[United Energy],MATCH(1,(OP_RatesTU_SME_1[Cost element]=\"Environmental\")*(OP_RatesTU_SME_1[Rate name]='CH_CostStack_SME 10k'!$C104),0),1))","v":0},null,null,"Block 1",{"$f":"IF(ISNUMBER(SEARCH(\"Residential\",$K$48)),\nINDEX(OP_RatesTU_RES_2[Ausnet],MATCH(1,(OP_RatesTU_RES_2[Cost element]=\"Environmental\")*(OP_RatesTU_RES_2[Rate name]='CH_CostStack_SME 10k'!$C104),0),1),\nINDEX(OP_RatesTU_SME_2[Ausnet],MATCH(1,(OP_RatesTU_SME_2[Cost element]=\"Environmental\")*(OP_RatesTU_SME_2[Rate name]='CH_CostStack_SME 10k'!$C104),0),1))","v":6.604688478961399E-4},{"$f":"IF(ISNUMBER(SEARCH(\"Residential\",$K$48)),\nINDEX(OP_RatesTU_RES_2[Citipower],MATCH(1,(OP_RatesTU_RES_2[Cost element]=\"Environmental\")*(OP_RatesTU_RES_2[Rate name]='CH_CostStack_SME 10k'!$C104),0),1),\nINDEX(OP_RatesTU_SME_2[Citipower],MATCH(1,(OP_RatesTU_SME_2[Cost element]=\"Environmental\")*(OP_RatesTU_SME_2[Rate name]='CH_CostStack_SME 10k'!$C104),0),1))","v":0},{"$f":"IF(ISNUMBER(SEARCH(\"Residential\",$K$48)),\nINDEX(OP_RatesTU_RES_2[Jemena],MATCH(1,(OP_RatesTU_RES_2[Cost element]=\"Environmental\")*(OP_RatesTU_RES_2[Rate name]='CH_CostStack_SME 10k'!$C104),0),1),\nINDEX(OP_RatesTU_SME_2[Jemena],MATCH(1,(OP_RatesTU_SME_2[Cost element]=\"Environmental\")*(OP_RatesTU_SME_2[Rate name]='CH_CostStack_SME 10k'!$C104),0),1))","v":0},{"$f":"IF(ISNUMBER(SEARCH(\"Residential\",$K$48)),\nINDEX(OP_RatesTU_RES_2[Powercor],MATCH(1,(OP_RatesTU_RES_2[Cost element]=\"Environmental\")*(OP_RatesTU_RES_2[Rate name]='CH_CostStack_SME 10k'!$C104),0),1),\nINDEX(OP_RatesTU_SME_2[Powercor],MATCH(1,(OP_RatesTU_SME_2[Cost element]=\"Environmental\")*(OP_RatesTU_SME_2[Rate name]='CH_CostStack_SME 10k'!$C104),0),1))","v":0},{"$f":"IF(ISNUMBER(SEARCH(\"Residential\",$K$48)),\nINDEX(OP_RatesTU_RES_2[United Energy],MATCH(1,(OP_RatesTU_RES_2[Cost element]=\"Environmental\")*(OP_RatesTU_RES_2[Rate name]='CH_CostStack_SME 10k'!$C104),0),1),\nINDEX(OP_RatesTU_SME_2[United Energy],MATCH(1,(OP_RatesTU_SME_2[Cost element]=\"Environmental\")*(OP_RatesTU_SME_2[Rate name]='CH_CostStack_SME 10k'!$C104),0),1))","v":0}]
[null,null,"Balance",{"$f":"IF(ISNUMBER(SEARCH(\"Residential\",$C$48)),\nINDEX(OP_RatesTU_RES_1[Ausnet],MATCH(1,(OP_RatesTU_RES_1[Cost element]=\"Environmental\")*(OP_RatesTU_RES_1[Rate name]='CH_CostStack_SME 10k'!$C105),0),1),\nINDEX(OP_RatesTU_SME_1[Ausnet],MATCH(1,(OP_RatesTU_SME_1[Cost element]=\"Environmental\")*(OP_RatesTU_SME_1[Rate name]='CH_CostStack_SME 10k'!$C105),0),1))","v":-7.3951089067853339E-4},{"$f":"IF(ISNUMBER(SEARCH(\"Residential\",$C$48)),\nINDEX(OP_RatesTU_RES_1[Citipower],MATCH(1,(OP_RatesTU_RES_1[Cost element]=\"Environmental\")*(OP_RatesTU_RES_1[Rate name]='CH_CostStack_SME 10k'!$C105),0),1),\nINDEX(OP_RatesTU_SME_1[Citipower],MATCH(1,(OP_RatesTU_SME_1[Cost element]=\"Environmental\")*(OP_RatesTU_SME_1[Rate name]='CH_CostStack_SME 10k'!$C105),0),1))","v":0},{"$f":"IF(ISNUMBER(SEARCH(\"Residential\",$C$48)),\nINDEX(OP_RatesTU_RES_1[Jemena],MATCH(1,(OP_RatesTU_RES_1[Cost element]=\"Environmental\")*(OP_RatesTU_RES_1[Rate name]='CH_CostStack_SME 10k'!$C105),0),1),\nINDEX(OP_RatesTU_SME_1[Jemena],MATCH(1,(OP_RatesTU_SME_1[Cost element]=\"Environmental\")*(OP_RatesTU_SME_1[Rate name]='CH_CostStack_SME 10k'!$C105),0),1))","v":0},{"$f":"IF(ISNUMBER(SEARCH(\"Residential\",$C$48)),\nINDEX(OP_RatesTU_RES_1[Powercor],MATCH(1,(OP_RatesTU_RES_1[Cost element]=\"Environmental\")*(OP_RatesTU_RES_1[Rate name]='CH_CostStack_SME 10k'!$C105),0),1),\nINDEX(OP_RatesTU_SME_1[Powercor],MATCH(1,(OP_RatesTU_SME_1[Cost element]=\"Environmental\")*(OP_RatesTU_SME_1[Rate name]='CH_CostStack_SME 10k'!$C105),0),1))","v":0},{"$f":"IF(ISNUMBER(SEARCH(\"Residential\",$C$48)),\nINDEX(OP_RatesTU_RES_1[United Energy],MATCH(1,(OP_RatesTU_RES_1[Cost element]=\"Environmental\")*(OP_RatesTU_RES_1[Rate name]='CH_CostStack_SME 10k'!$C105),0),1),\nINDEX(OP_RatesTU_SME_1[United Energy],MATCH(1,(OP_RatesTU_SME_1[Cost element]=\"Environmental\")*(OP_RatesTU_SME_1[Rate name]='CH_CostStack_SME 10k'!$C105),0),1))","v":0},null,null,"Balance",{"$f":"IF(ISNUMBER(SEARCH(\"Residential\",$K$48)),\nINDEX(OP_RatesTU_RES_2[Ausnet],MATCH(1,(OP_RatesTU_RES_2[Cost element]=\"Environmental\")*(OP_RatesTU_RES_2[Rate name]='CH_CostStack_SME 10k'!$C105),0),1),\nINDEX(OP_RatesTU_SME_2[Ausnet],MATCH(1,(OP_RatesTU_SME_2[Cost element]=\"Environmental\")*(OP_RatesTU_SME_2[Rate name]='CH_CostStack_SME 10k'!$C105),0),1))","v":6.604688478961399E-4},{"$f":"IF(ISNUMBER(SEARCH(\"Residential\",$K$48)),\nINDEX(OP_RatesTU_RES_2[Citipower],MATCH(1,(OP_RatesTU_RES_2[Cost element]=\"Environmental\")*(OP_RatesTU_RES_2[Rate name]='CH_CostStack_SME 10k'!$C105),0),1),\nINDEX(OP_RatesTU_SME_2[Citipower],MATCH(1,(OP_RatesTU_SME_2[Cost element]=\"Environmental\")*(OP_RatesTU_SME_2[Rate name]='CH_CostStack_SME 10k'!$C105),0),1))","v":0},{"$f":"IF(ISNUMBER(SEARCH(\"Residential\",$K$48)),\nINDEX(OP_RatesTU_RES_2[Jemena],MATCH(1,(OP_RatesTU_RES_2[Cost element]=\"Environmental\")*(OP_RatesTU_RES_2[Rate name]='CH_CostStack_SME 10k'!$C105),0),1),\nINDEX(OP_RatesTU_SME_2[Jemena],MATCH(1,(OP_RatesTU_SME_2[Cost element]=\"Environmental\")*(OP_RatesTU_SME_2[Rate name]='CH_CostStack_SME 10k'!$C105),0),1))","v":0},{"$f":"IF(ISNUMBER(SEARCH(\"Residential\",$K$48)),\nINDEX(OP_RatesTU_RES_2[Powercor],MATCH(1,(OP_RatesTU_RES_2[Cost element]=\"Environmental\")*(OP_RatesTU_RES_2[Rate name]='CH_CostStack_SME 10k'!$C105),0),1),\nINDEX(OP_RatesTU_SME_2[Powercor],MATCH(1,(OP_RatesTU_SME_2[Cost element]=\"Environmental\")*(OP_RatesTU_SME_2[Rate name]='CH_CostStack_SME 10k'!$C105),0),1))","v":0},{"$f":"IF(ISNUMBER(SEARCH(\"Residential\",$K$48)),\nINDEX(OP_RatesTU_RES_2[United Energy],MATCH(1,(OP_RatesTU_RES_2[Cost element]=\"Environmental\")*(OP_RatesTU_RES_2[Rate name]='CH_CostStack_SME 10k'!$C105),0),1),\nINDEX(OP_RatesTU_SME_2[United Energy],MATCH(1,(OP_RatesTU_SME_2[Cost element]=\"Environmental\")*(OP_RatesTU_SME_2[Rate name]='CH_CostStack_SME 10k'!$C105),0),1))","v":0}]
[null,null,"Single rate",{"$f":"IF(ISNUMBER(SEARCH(\"Residential\",$C$48)),\nINDEX(OP_RatesTU_RES_1[Ausnet],MATCH(1,(OP_RatesTU_RES_1[Cost element]=\"Environmental\")*(OP_RatesTU_RES_1[Rate name]='CH_CostStack_SME 10k'!$C106),0),1),\nINDEX(OP_RatesTU_SME_1[Ausnet],MATCH(1,(OP_RatesTU_SME_1[Cost element]=\"Environmental\")*(OP_RatesTU_SME_1[Rate name]='CH_CostStack_SME 10k'!$C106),0),1))","v":0},{"$f":"IF(ISNUMBER(SEARCH(\"Residential\",$C$48)),\nINDEX(OP_RatesTU_RES_1[Citipower],MATCH(1,(OP_RatesTU_RES_1[Cost element]=\"Environmental\")*(OP_RatesTU_RES_1[Rate name]='CH_CostStack_SME 10k'!$C106),0),1),\nINDEX(OP_RatesTU_SME_1[Citipower],MATCH(1,(OP_RatesTU_SME_1[Cost element]=\"Environmental\")*(OP_RatesTU_SME_1[Rate name]='CH_CostStack_SME 10k'!$C106),0),1))","v":-7.1464584159526903E-4},{"$f":"IF(ISNUMBER(SEARCH(\"Residential\",$C$48)),\nINDEX(OP_RatesTU_RES_1[Jemena],MATCH(1,(OP_RatesTU_RES_1[Cost element]=\"Environmental\")*(OP_RatesTU_RES_1[Rate name]='CH_CostStack_SME 10k'!$C106),0),1),\nINDEX(OP_RatesTU_SME_1[Jemena],MATCH(1,(OP_RatesTU_SME_1[Cost element]=\"Environmental\")*(OP_RatesTU_SME_1[Rate name]='CH_CostStack_SME 10k'!$C106),0),1))","v":-7.1777771867140392E-4},{"$f":"IF(ISNUMBER(SEARCH(\"Residential\",$C$48)),\nINDEX(OP_RatesTU_RES_1[Powercor],MATCH(1,(OP_RatesTU_RES_1[Cost element]=\"Environmental\")*(OP_RatesTU_RES_1[Rate name]='CH_CostStack_SME 10k'!$C106),0),1),\nINDEX(OP_RatesTU_SME_1[Powercor],MATCH(1,(OP_RatesTU_SME_1[Cost element]=\"Environmental\")*(OP_RatesTU_SME_1[Rate name]='CH_CostStack_SME 10k'!$C106),0),1))","v":-7.2956666243540272E-4},{"$f":"IF(ISNUMBER(SEARCH(\"Residential\",$C$48)),\nINDEX(OP_RatesTU_RES_1[United Energy],MATCH(1,(OP_RatesTU_RES_1[Cost element]=\"Environmental\")*(OP_RatesTU_RES_1[Rate name]='CH_CostStack_SME 10k'!$C106),0),1),\nINDEX(OP_RatesTU_SME_1[United Energy],MATCH(1,(OP_RatesTU_SME_1[Cost element]=\"Environmental\")*(OP_RatesTU_SME_1[Rate name]='CH_CostStack_SME 10k'!$C106),0),1))","v":-7.1550941312983484E-4},null,null,"Single rate",{"$f":"IF(ISNUMBER(SEARCH(\"Residential\",$K$48)),\nINDEX(OP_RatesTU_RES_2[Ausnet],MATCH(1,(OP_RatesTU_RES_2[Cost element]=\"Environmental\")*(OP_RatesTU_RES_2[Rate name]='CH_CostStack_SME 10k'!$C106),0),1),\nINDEX(OP_RatesTU_SME_2[Ausnet],MATCH(1,(OP_RatesTU_SME_2[Cost element]=\"Environmental\")*(OP_RatesTU_SME_2[Rate name]='CH_CostStack_SME 10k'!$C106),0),1))","v":0},{"$f":"IF(ISNUMBER(SEARCH(\"Residential\",$K$48)),\nINDEX(OP_RatesTU_RES_2[Citipower],MATCH(1,(OP_RatesTU_RES_2[Cost element]=\"Environmental\")*(OP_RatesTU_RES_2[Rate name]='CH_CostStack_SME 10k'!$C106),0),1),\nINDEX(OP_RatesTU_SME_2[Citipower],MATCH(1,(OP_RatesTU_SME_2[Cost element]=\"Environmental\")*(OP_RatesTU_SME_2[Rate name]='CH_CostStack_SME 10k'!$C106),0),1))","v":6.3586744515789766E-4},{"$f":"IF(ISNUMBER(SEARCH(\"Residential\",$K$48)),\nINDEX(OP_RatesTU_RES_2[Jemena],MATCH(1,(OP_RatesTU_RES_2[Cost element]=\"Environmental\")*(OP_RatesTU_RES_2[Rate name]='CH_CostStack_SME 10k'!$C106),0),1),\nINDEX(OP_RatesTU_SME_2[Jemena],MATCH(1,(OP_RatesTU_SME_2[Cost element]=\"Environmental\")*(OP_RatesTU_SME_2[Rate name]='CH_CostStack_SME 10k'!$C106),0),1))","v":6.360885634276712E-4},{"$f":"IF(ISNUMBER(SEARCH(\"Residential\",$K$48)),\nINDEX(OP_RatesTU_RES_2[Powercor],MATCH(1,(OP_RatesTU_RES_2[Cost element]=\"Environmental\")*(OP_RatesTU_RES_2[Rate name]='CH_CostStack_SME 10k'!$C106),0),1),\nINDEX(OP_RatesTU_SME_2[Powercor],MATCH(1,(OP_RatesTU_SME_2[Cost element]=\"Environmental\")*(OP_RatesTU_SME_2[Rate name]='CH_CostStack_SME 10k'!$C106),0),1))","v":6.5195693584001928E-4},{"$f":"IF(ISNUMBER(SEARCH(\"Residential\",$K$48)),\nINDEX(OP_RatesTU_RES_2[United Energy],MATCH(1,(OP_RatesTU_RES_2[Cost element]=\"Environmental\")*(OP_RatesTU_RES_2[Rate name]='CH_CostStack_SME 10k'!$C106),0),1),\nINDEX(OP_RatesTU_SME_2[United Energy],MATCH(1,(OP_RatesTU_SME_2[Cost element]=\"Environmental\")*(OP_RatesTU_SME_2[Rate name]='CH_CostStack_SME 10k'!$C106),0),1))","v":6.3705837898588545E-4}]

{"sheet":"Inputs","index":9,"n_rows":253,"n_cols":33,"rows_kept":253,"cut":false,"hidden":false,"merged":[[1,0,2,0]]}
["Worksheet description:","<< Back to Contents"]
["This worksheet contains all inputs used for calculating the VDO cost stacks.",null,{"$f":"Disclaimer!$B$1","v":"VDO calculation model"}]
[null,{"$f":"_xlfn.SHEET()","v":10},"Inputs"]
[]
[]
[null,null,"Year selection"]
[]
[null,null,"Description","Period type","Decision","Start date","End date","Year"]
[null,null,"Next regulatory period","Financial year","VDO 2025-26 - Final","2025-07-01","2026-06-30","2025-26"]
[null,null,"Current regulatory period","Financial year","VDO 2024-25 - Final","2024-07-01","2025-06-30","2024-25"]
[]
["Section/Item notes (where necessary)",{"$f":"MAX(B$3:B11)+0.01","v":10.01},"Cost stack inputs"]
[]
[null,null,null,null,null,null,"Year",2021,2021,2021,2021,2021,2021,2022,2022,2022,2022,"2022-23","2022-23","2022-23","2022-23","2023-24","2023-24","2023-24","2023-24","2024-25","2024-25","2024-25","2024-25","2025-26","2025-26","2025-26","2025-26"]
[null,null,null,null,null,null,"VDO decision",{"$f":"\"VDO \"&H14&\" - \"&IF(LEFT(H17,1)=\"F\",\"Final\",IF(LEFT(H17,1)=\"D\",\"Draft\",IF(LEFT(H17,2)=\"VD\",\"Variation draft\",IF(LEFT(H17,2)=\"VF\",\"Variation final\"))))&\" - Input Date\"","v":"VDO 2021 - Final - Input Date"},{"$f":"\"VDO \"&I14&\" - \"&IF(LEFT(I17,1)=\"F\",\"Final\",IF(LEFT(I17,1)=\"D\",\"Draft\",IF(LEFT(I17,2)=\"VD\",\"Variation draft\",IF(LEFT(I17,2)=\"VF\",\"Variation final\"))))","v":"VDO 2021 - Final"},{"$f":"\"VDO \"&J14&\" - \"&IF(LEFT(J17,1)=\"F\",\"Final\",IF(LEFT(J17,1)=\"D\",\"Draft\",IF(LEFT(J17,2)=\"VD\",\"Variation draft\",IF(LEFT(J17,2)=\"VF\",\"Variation final\"))))&\" - Input Date\"","v":"VDO 2021 - Variation draft - Input Date"},{"$f":"\"VDO \"&K14&\" - \"&IF(LEFT(K17,1)=\"F\",\"Final\",IF(LEFT(K17,1)=\"D\",\"Draft\",IF(LEFT(K17,2)=\"VD\",\"Variation draft\",IF(LEFT(K17,2)=\"VF\",\"Variation final\"))))","v":"VDO 2021 - Variation draft"},{"$f":"\"VDO \"&L14&\" - \"&IF(LEFT(L17,1)=\"F\",\"Final\",IF(LEFT(L17,1)=\"D\",\"Draft\",IF(LEFT(L17,2)=\"VD\",\"Variation draft\",IF(LEFT(L17,2)=\"VF\",\"Variation final\"))))&\" - Input Date\"","v":"VDO 2021 - Variation final - Input Date"},{"$f":"\"VDO \"&M14&\" - \"&IF(LEFT(M17,1)=\"F\",\"Final\",IF(LEFT(M17,1)=\"D\",\"Draft\",IF(LEFT(M17,2)=\"VD\",\"Variation draft\",IF(LEFT(M17,2)=\"VF\",\"Variation final\"))))","v":"VDO 2021 - Variation final"},{"$f":"\"VDO \"&N14&\" - \"&IF(LEFT(N17,1)=\"F\",\"Final\",IF(LEFT(N17,1)=\"D\",\"Draft\",IF(LEFT(N17,2)=\"VD\",\"Variation draft\",IF(LEFT(N17,2)=\"VF\",\"Variation final\"))))&\" - Input Date\"","v":"VDO 2022 - Draft - Input Date"},{"$f":"\"VDO \"&O14&\" - \"&IF(LEFT(O17,1)=\"F\",\"Final\",IF(LEFT(O17,1)=\"D\",\"Draft\",IF(LEFT(O17,2)=\"VD\",\"Variation draft\",IF(LEFT(O17,2)=\"VF\",\"Variation final\"))))","v":"VDO 2022 - Draft"},{"$f":"\"VDO \"&P14&\" - \"&IF(LEFT(P17,1)=\"F\",\"Final\",IF(LEFT(P17,1)=\"D\",\"Draft\",IF(LEFT(P17,2)=\"VD\",\"Variation draft\",IF(LEFT(P17,2)=\"VF\",\"Variation final\"))))&\" - Input Date\"","v":"VDO 2022 - Final - Input Date"},{"$f":"\"VDO \"&Q14&\" - \"&IF(LEFT(Q17,1)=\"F\",\"Final\",IF(LEFT(Q17,1)=\"D\",\"Draft\",IF(LEFT(Q17,2)=\"VD\",\"Variation draft\",IF(LEFT(Q17,2)=\"VF\",\"Variation final\"))))","v":"VDO 2022 - Final"},{"$f":"\"VDO \"&R14&\" - \"&IF(LEFT(R17,1)=\"F\",\"Final\",IF(LEFT(R17,1)=\"D\",\"Draft\",IF(LEFT(R17,2)=\"VD\",\"Variation draft\",IF(LEFT(R17,2)=\"VF\",\"Variation final\"))))&\" - Input Date\"","v":"VDO 2022-23 - Draft - Input Date"},{"$f":"\"VDO \"&S14&\" - \"&IF(LEFT(S17,1)=\"F\",\"Final\",IF(LEFT(S17,1)=\"D\",\"Draft\",IF(LEFT(S17,2)=\"VD\",\"Variation draft\",IF(LEFT(S17,2)=\"VF\",\"Variation final\"))))","v":"VDO 2022-23 - Draft"},{"$f":"\"VDO \"&T14&\" - \"&IF(LEFT(T17,1)=\"F\",\"Final\",IF(LEFT(T17,1)=\"D\",\"Draft\",IF(LEFT(T17,2)=\"VD\",\"Variation draft\",IF(LEFT(T17,2)=\"VF\",\"Variation final\"))))&\" - Input Date\"","v":"VDO 2022-23 - Final - Input Date"},{"$f":"\"VDO \"&U14&\" - \"&IF(LEFT(U17,1)=\"F\",\"Final\",IF(LEFT(U17,1)=\"D\",\"Draft\",IF(LEFT(U17,2)=\"VD\",\"Variation draft\",IF(LEFT(U17,2)=\"VF\",\"Variation final\"))))","v":"VDO 2022-23 - Final"},{"$f":"\"VDO \"&V14&\" - \"&IF(LEFT(V17,1)=\"F\",\"Final\",IF(LEFT(V17,1)=\"D\",\"Draft\",IF(LEFT(V17,2)=\"VD\",\"Variation draft\",IF(LEFT(V17,2)=\"VF\",\"Variation final\"))))&\" - Input Date\"","v":"VDO 2023-24 - Draft - Input Date"},{"$f":"\"VDO \"&W14&\" - \"&IF(LEFT(W17,1)=\"F\",\"Final\",IF(LEFT(W17,1)=\"D\",\"Draft\",IF(LEFT(W17,2)=\"VD\",\"Variation draft\",IF(LEFT(W17,2)=\"VF\",\"Variation final\"))))","v":"VDO 2023-24 - Draft"},{"$f":"\"VDO \"&X14&\" - \"&IF(LEFT(X17,1)=\"F\",\"Final\",IF(LEFT(X17,1)=\"D\",\"Draft\",IF(LEFT(X17,2)=\"VD\",\"Variation draft\",IF(LEFT(X17,2)=\"VF\",\"Variation final\"))))&\" - Input Date\"","v":"VDO 2023-24 - Final - Input Date"},{"$f":"\"VDO \"&Y14&\" - \"&IF(LEFT(Y17,1)=\"F\",\"Final\",IF(LEFT(Y17,1)=\"D\",\"Draft\",IF(LEFT(Y17,2)=\"VD\",\"Variation draft\",IF(LEFT(Y17,2)=\"VF\",\"Variation final\"))))","v":"VDO 2023-24 - Final"},{"$f":"\"VDO \"&Z14&\" - \"&IF(LEFT(Z17,1)=\"F\",\"Final\",IF(LEFT(Z17,1)=\"D\",\"Draft\",IF(LEFT(Z17,2)=\"VD\",\"Variation draft\",IF(LEFT(Z17,2)=\"VF\",\"Variation final\"))))&\" - Input Date\"","v":"VDO 2024-25 - Draft - Input Date"},{"$f":"\"VDO \"&AA14&\" - \"&IF(LEFT(AA17,1)=\"F\",\"Final\",IF(LEFT(AA17,1)=\"D\",\"Draft\",IF(LEFT(AA17,2)=\"VD\",\"Variation draft\",IF(LEFT(AA17,2)=\"VF\",\"Variation final\"))))","v":"VDO 2024-25 - Draft"},{"$f":"\"VDO \"&AB14&\" - \"&IF(LEFT(AB17,1)=\"F\",\"Final\",IF(LEFT(AB17,1)=\"D\",\"Draft\",IF(LEFT(AB17,2)=\"VD\",\"Variation draft\",IF(LEFT(AB17,2)=\"VF\",\"Variation final\"))))&\" - Input Date\"","v":"VDO 2024-25 - Final - Input Date"},{"$f":"\"VDO \"&AC14&\" - \"&IF(LEFT(AC17,1)=\"F\",\"Final\",IF(LEFT(AC17,1)=\"D\",\"Draft\",IF(LEFT(AC17,2)=\"VD\",\"Variation draft\",IF(LEFT(AC17,2)=\"VF\",\"Variation final\"))))","v":"VDO 2024-25 - Final"},{"$f":"\"VDO \"&AD14&\" - \"&IF(LEFT(AD17,1)=\"F\",\"Final\",IF(LEFT(AD17,1)=\"D\",\"Draft\",IF(LEFT(AD17,2)=\"VD\",\"Variation draft\",IF(LEFT(AD17,2)=\"VF\",\"Variation final\"))))&\" - Input Date\"","v":"VDO 2025-26 - Draft - Input Date"},{"$f":"\"VDO \"&AE14&\" - \"&IF(LEFT(AE17,1)=\"F\",\"Final\",IF(LEFT(AE17,1)=\"D\",\"Draft\",IF(LEFT(AE17,2)=\"VD\",\"Variation draft\",IF(LEFT(AE17,2)=\"VF\",\"Variation final\"))))","v":"VDO 2025-26 - Draft"},{"$f":"\"VDO \"&AF14&\" - \"&IF(LEFT(AF17,1)=\"F\",\"Final\",IF(LEFT(AF17,1)=\"D\",\"Draft\",IF(LEFT(AF17,2)=\"VD\",\"Variation draft\",IF(LEFT(AF17,2)=\"VF\",\"Variation final\"))))&\" - Input Date\"","v":"VDO 2025-26 - Final - Input Date"},{"$f":"\"VDO \"&AG14&\" - \"&IF(LEFT(AG17,1)=\"F\",\"Final\",IF(LEFT(AG17,1)=\"D\",\"Draft\",IF(LEFT(AG17,2)=\"VD\",\"Variation draft\",IF(LEFT(AG17,2)=\"VF\",\"Variation final\"))))","v":"VDO 2025-26 - Final"}]
[null,null,"Input_ForRateCalc"]
[null,null,"Cost element","Cost item","Fixed/Variable","Unit","Customer type","F-PreviousVDO_InputDate","F-PreviousVDO_Input","VD-PreviousVDO_InputDate","VD-PreviousVDO_Input","VF-PreviousVDO_InputDate","VF-PreviousVDO_Input","D-PreviousVDO_InputDate","D-PreviousVDO_Input","F-PreviousVDO_InputDate2","F-PreviousVDO_Input2","D-PreviousVDO_InputDate2","D-PreviousVDO_Input2","F-PreviousVDO_InputDate3","F-PreviousVDO_Input3","D-PreviousVDO_InputDate3","D-PreviousVDO_Input3","F-PreviousVDO_InputDate4","F-PreviousVDO_Input4","D-CurrentVDO_InputDate","D-CurrentVDO_Input","F-CurrentVDO_InputDate","F-CurrentVDO_Input","D-NextVDO_Input Date","D-NextVDO_Input","F-NextVDO_Input Date","F-NextVDO_Input"]
[null,null,"Retail","Retail operating cost - base","Fixed","$","Residential","2017-06-30",121.07,"2017-06-30",121.07,"2017-06-30",121.07,"2017-06-30",121.07,"2017-06-30",121.07,"2017-06-30",121.07,"2017-06-30",121.07,"2021-06-30",122.19732672802067,"2022-06-30",125.56,"2023-06-30",140.03,"2023-06-30",136.60645516016814,"2024-06-30",145.47879761401634,"2024-06-30",145.47879761401634]
[null,null,"Retail","Retail operating cost - regulatory cost allowance","Fixed","$","Residential","2019-06-30",10,"2019-06-30",10,"2019-06-30",10,"2021-12-31",10,"2021-12-31",10,"2022-06-30",10,"2022-06-30",10,"NA",0,"NA",0,"NA",0,"NA",0,"NA",0,"NA",0]
[null,null,"Retail","Retail operating cost - 5 min settlement allowance","Fixed","$","Residential","2020-12-31",0.210145,"2020-12-31",0.210145,"2020-12-31",0.210145,"2021-12-31",0.84057999999999999,"2021-12-31",0.84057999999999999,"2022-06-30",0.84057999999999999,"2022-06-30",0.84057999999999999,"NA",0,"NA",0,"NA",0,"NA",0,"NA",0,"NA",0]
[null,null,"Retail","Retail operating cost - bad debt allowance","Fixed","$","Residential","2020-12-31",6,"2020-12-31",6,"2020-12-31",6,"2021-12-31",6,"2021-12-31",0,"2022-06-30",0,"2022-06-30",0,"NA",0,"NA",0,"NA",0,"NA",0,"NA",0,"NA",0]
[null,null,"Retail","Retail operating cost - consumer data right allowance","Fixed","$","Residential",null,null,null,null,null,null,null,null,null,null,"2022-06-30",0,"2022-06-30",0,"NA",0,"NA",0,"NA",0,"NA",0,"NA",0,"NA",0]
[null,null,"Retail","Retail operating cost - base","Fixed","$","Small business","2017-06-30",121.07,"2017-06-30",121.07,"2017-06-30",121.07,"2017-06-30",121.07,"2017-06-30",121.07,"2017-06-30",121.07,"2017-06-30",121.07,"2021-06-30",122.19732672802067,"2022-06-30",125.56,"2023-06-30",140.03,"2023-06-30",136.60645516016814,"2024-06-30",145.47879761401634,"2024-06-30",145.47879761401634]
[null,null,"Retail","Retail operating cost - regulatory cost allowance","Fixed","$","Small business","2019-06-30",10,"2019-06-30",10,"2019-06-30",10,"2021-12-31",10,"2021-12-31",10,"2022-06-30",10,"2022-06-30",10,"NA",0,"NA",0,"NA",0,"NA",0,"NA",0,"NA",0]
[null,null,"Retail","Retail operating cost - 5 min settlement allowance","Fixed","$","Small business","2020-12-31",0.210145,"2020-12-31",0.210145,"2020-12-31",0.210145,"2021-12-31",0.84057999999999999,"2021-12-31",0.84057999999999999,"2022-06-30",0.84057999999999999,"2022-06-30",0.84057999999999999,"NA",0,"NA",0,"NA",0,"NA",0,"NA",0,"NA",0]
[null,null,"Retail","Retail operating cost - bad debt allowance","Fixed","$","Small business","2020-12-31",6,"2020-12-31",6,"2020-12-31",6,"2021-12-31",6,"2021-12-31",0,"2022-06-30",0,"2022-06-30",0,"NA",0,"NA",0,"NA",0,"NA",0,"NA",0,"NA",0]
[null,null,"Retail","Retail operating cost - consumer data right allowance","Fixed","$","Small business",null,null,null,null,null,null,null,null,null,null,"2022-06-30",0,"2022-06-30",0,"NA",0,"NA",0,"NA",0,"NA",0,"NA",0,"NA",0]
[null,null,"Retail","Customer acquisition and retention cost","Fixed","$","All","2019-06-30",38,"2019-06-30",38,"2019-06-30",38,"2019-06-30",38,"2019-06-30",38,"2019-06-30",38,"2019-06-30",38,"2019-06-30",38,"2019-06-30",38,"2019-06-30",38,"2019-06-30",38,"2019-06-30",38,"2019-06-30",38]
[null,null,"Solar","Feed-in tariff (FiT)","Variable","$/MWh","All","2020-06-30",10.681187545882992,"2020-06-30",10.681187545882992,"2020-06-30",10.681187545882992,"2021-06-30",13.337762647243332,"2021-06-30",13.337821545021233,"2022-06-30",13.337821545021233,"2022-06-30",16.375320494428642,"2022-06-30",16.798654107055601,"2022-06-30",16.945572514842485,"2024-06-30",17.695706209818297,"2024-06-30",1.5968351161074819,"2025-06-30",1.7977608205080655,"NA",0]
[null,null,"Other","ESC licence fees","Fixed","$","All","2019-06-30",1.6735247135296942,"2019-06-30",1.6735247135296942,"2019-06-30",1.6735247135296942,"2019-06-30",1.6735247135296942,"2020-06-30",2.0603588195421731,"2020-06-30",2.0603588195421731,"2020-06-30",2.0603588195421731,"2022-06-30",2.1517417959129101,"2022-06-30",2.1517417959129101,"2023-06-30",2.2331910711263454,"2023-06-30",2.1123587114277069,"2024-06-30",2.097155699432931,"2024-06-30",2.097155699432931]
[null,null,"Other","Reliability and emergency reserve trader (RERT)","Variable","$/MWh","All","2020-12-31",2.46,"2020-12-31",2.46,"2020-12-31",2.46,"2020-12-31",0,"2020-12-31",0,"2022-06-30",0,"2022-06-30",0,"2022-12-31",0,"2022-12-31",0,"2024-06-30",0,"2024-06-30",0.22099158023922019,"2024-06-30",0.38106200359761888,"2025-06-30",0.38106000000000001]
[null,null,"Other","Energy Consumers Australia","Fixed","$/week","All","2020-06-30",1.1849999999999999E-2,"2020-06-30",1.1849999999999999E-2,"2020-06-30",1.1849999999999999E-2,"2021-06-30",1.1849999999999999E-2,"2021-06-30",1.1849999999999999E-2,"2021-06-30",1.1849999999999999E-2,"2022-06-30",1.1039999999999999E-2,"2023-06-30",1.154E-2,"2023-06-30",1.26E-2,"2024-06-30",1.26E-2,"2024-06-30",1.3429999999999999E-2,"2024-06-30",1.4034349999999999E-2,"2025-06-30",2.0580000000000001E-2]
[null,null,"Other","Full retail competition (FRC) operations","Fixed","$/week","All","2020-06-30",2.5499999999999998E-2,"2020-06-30",2.5499999999999998E-2,"2020-06-30",2.5499999999999998E-2,"2021-06-30",2.5919999999999999E-2,"2021-06-30",2.5919999999999999E-2,"2021-06-30",2.5919999999999999E-2,"2022-06-30",2.526382695438063E-2,"2023-06-30",2.6323550000000001E-2,"2023-06-30",2.5020000000000001E-2,"2024-06-30",2.9229999999999999E-2,"2024-06-30",3.6089999999999997E-2,"2024-06-30",3.7714049999999999E-2,"2025-06-30",4.3299999999999998E-2]
[null,null,"Other","General NEM fees - fixed","Fixed","$/week","All",null,null,null,null,null,null,null,null,null,null,null,null,"2022-06-30",0,"2023-06-30",0,"2023-06-30",8.8169999999999998E-2,"2024-06-30",9.2137649999999988E-2,"2024-06-30",9.2280000000000001E-2,"2024-06-30",9.6432600000000007E-2,"2025-06-30",9.5149999999999998E-2]
[null,null,"Other","Distributed Energy Resources Integration Program (DER) - fixed","Fixed","$/week","All",null,null,null,null,null,null,null,null,null,null,null,null,"2022-06-30",0,"2023-06-30",0,"2023-06-30",3.7000000000000002E-3,"2024-06-30",3.7000000000000002E-3,"2024-06-30",5.5710000000000003E-2,"2024-06-30",4.3889999999999997E-3,"2025-06-30",1.243E-2]
[null,null,"Other","IT upgrade and 5MS/GS compliance - fixed","Fixed","$/week","All",null,null,null,null,null,null,null,null,null,null,null,null,"2022-06-30",0,"2023-06-30",0,"2023-06-30",3.1189999999999999E-2,"2024-06-30",3.1189999999999999E-2,"2024-06-30",3.082E-2,"2024-06-30",3.2206899999999997E-2,"2025-06-30",3.4970000000000001E-2]
[null,null,"Other","National Electricity Market (NEM) 2025 Reform Program - Fixed","Fixed","$/week","All",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2023-06-30",0,"2023-06-30",0,"2024-06-30",0,"2024-06-30",null,"2024-06-30",5.3827949999999999E-2,"2025-06-30",5.8900000000000001E-2]
[null,null,"Network","Metering - Ausnet","Fixed","$/year","All","2020-12-31",59.6,"2021-06-30",63.7,"2021-06-30",63.7,"2021-06-30",63.7,"2021-06-30",63.7,"2021-06-30",72.901836379042152,"2021-06-30",73.687691673983423,"2022-06-30",79.458799999999997,"2023-06-30",81.098642274190084,"2024-06-30",84.384749338817059,"2024-06-30",81.158339169270931,"2025-06-30",85.714231063130939,"2025-06-30",85.827108775566671]
[null,null,"Network","Metering - Citipower","Fixed","$/year","All","2020-12-31",65.8,"2021-06-30",59.4,"2021-06-30",59.4,"2021-06-30",59.4,"2021-06-30",59.4,"2021-06-30",62.513688088390346,"2021-06-30",65.843069177343665,"2022-06-30",70.999799999999993,"2023-06-30",69.333895686956055,"2024-06-30",72.143296658981029,"2024-06-30",71.8711422464187,"2025-06-30",77.811619503016729,"2025-06-30",76.089139869120046]
[null,null,"Network","Metering - Jemena","Fixed","$/year","All","2020-12-31",66.28,"2021-06-30",54.19,"2021-06-30",54.19,"2021-06-30",54.19,"2021-06-30",54.19,"2021-06-30",55.822653689249755,"2021-06-30",64.709012434113291,"2022-06-30",69.776899999999998,"2023-06-30",60.012342755043747,"2024-06-30",62.444035542518748,"2024-06-30",63.959144577798369,"2025-06-30",66.592747648637328,"2025-06-30",66.618911504631583]
[null,null,"Network","Metering - Powercor","Fixed","$/year","All","2020-12-31",65.5,"2021-06-30",58,"2021-06-30",58,"2021-06-30",58,"2021-06-30",58,"2021-06-30",59.390794631454334,"2021-06-30",62.150631405968483,"2022-06-30",67.018199999999993,"2023-06-30",65.762555105520235,"2024-06-30",68.427245794046655,"2024-06-30",68.643009248580412,"2025-06-30",73.435019256297366,"2025-06-30",71.342797828201824]
[null,null,"Network","Metering - United Energy","Fixed","$/year","All","2020-12-31",48.82,"2021-06-30",42.92,"2021-06-30",42.92,"2021-06-30",42.92,"2021-06-30",42.92,"2021-06-30",43.808058038216856,"2021-06-30",43.604260842124496,"2022-06-30",47.019300000000001,"2023-06-30",46.962287631947568,"2024-06-30",48.865193782171744,"2024-06-30",49.31201052193331,"2025-06-30",52.877911712299543,"2025-06-30",52.185224194223522]
[null,null,"Network","Anytime - supply charge - RES - Ausnet","Fixed","$/year","Residential","2020-12-31",106,"2021-06-30",111.11,"2021-06-30",111.11,"2021-06-30",111.11,"2021-06-30",111.11,"2021-06-30",111.11,"2022-06-30",125.072,"2022-06-30",143.56729999999999,"2023-06-30",132.87190000000001,"2024-06-30",141.1585,"2024-06-30",138.51015094671718,"2025-06-30",147.36807694804099,"2025-06-30",150.0899]
[null,null,"Network","Anytime - supply charge - RES - Citipower","Fixed","$/year","Residential","2020-12-31",90,"2021-06-30",90.009,"2021-06-30",90.009,"2021-06-30",90.009,"2021-06-30",90.009,"2021-06-30",90.009,"2022-06-30",90.009,"2022-06-30",97.058300000000003,"2023-06-30",90.255600000000001,"2024-06-30",90.009,"2024-06-30",94.972999999999999,"2025-06-30",102.21056444492973,"2025-06-30",105.01050000000001]
[null,null,"Network","Anytime - supply charge - RES - Jemena","Fixed","$/year","Residential","2020-12-31",69.03,"2021-06-30",82.195999999999998,"2021-06-30",82.195999999999998,"2021-06-30",82.195999999999998,"2021-06-30",82.195999999999998,"2021-06-30",82.195999999999998,"2022-06-30",89.69,"2022-06-30",105.053,"2023-06-30",96.846999999999994,"2024-06-30",111.59090799999998,"2024-06-30",116.44799999999999,"2025-06-30",124.611692799099,"2025-06-30",111.145]
[null,null,"Network","Anytime - supply charge - RES - Powercor","Fixed","$/year","Residential","2020-12-31",140,"2021-06-30",139.97749999999999,"2021-06-30",139.97749999999999,"2021-06-30",139.97749999999999,"2021-06-30",139.97749999999999,"2021-06-30",139.97749999999999,"2022-06-30",139.97749999999999,"2022-06-30",150.94030000000001,"2023-06-30",140.36100000000002,"2024-06-30",139.97749999999999,"2024-06-30",145.0145,"2025-06-30",157.77418773129887,"2025-06-30",150.01499999999999]
[null,null,"Network","Anytime - supply charge - RES - United Energy","Fixed","$/year","Residential","2020-12-31",59.859999999999992,"2021-06-30",80.007999999999996,"2021-06-30",80.007999999999996,"2021-06-30",80.007999999999996,"2021-06-30",80.007999999999996,"2021-06-30",80.007999999999996,"2022-06-30",85.008499999999998,"2022-06-30",96.782799999999995,"2023-06-30",90.218999999999994,"2024-06-30",89.972499999999997,"2024-06-30",94.972999999999999,"2025-06-30",101.40149822517974,"2025-06-30",105.01050000000001]
[null,null,"Network","Anytime - supply charge - SME - Ausnet","Fixed","$/year","Small business","2020-12-31",106,"2021-06-30",111.11,"2021-06-30",111.11,"2021-06-30",111.11,"2021-06-30",111.11,"2021-06-30",111.11,"2022-06-30",125.072,"2022-06-30",143.56729999999999,"2023-06-30",132.87190000000001,"2024-06-30",141.1585,"2024-06-30",138.51015094671718,"2025-06-30",147.36807694804099,"2025-06-30",150.0899]
[null,null,"Network","Anytime - supply charge - SME - Citipower","Fixed","$/year","Small business","2020-12-31",160,"2021-06-30",160.01599999999999,"2021-06-30",160.01599999999999,"2021-06-30",160.01599999999999,"2021-06-30",160.01599999999999,"2021-06-30",160.01599999999999,"2022-06-30",160.01599999999999,"2022-06-30",172.54820000000001,"2023-06-30",150.42600000000002,"2024-06-30",150.01499999999999,"2024-06-30",154.97899999999998,"2025-06-30",166.78941454003541,"2025-06-30",170.017]
[null,null,"Network","Anytime - supply charge - SME - Jemena","Fixed","$/year","Small business","2020-12-31",118.741,"2021-06-30",134.46600000000001,"2021-06-30",134.46600000000001,"2021-06-30",134.46600000000001,"2021-06-30",134.46600000000001,"2021-06-30",134.46600000000001,"2022-06-30",136.95400000000001,"2022-06-30",150.54509999999999,"2023-06-30",147.858,"2024-06-30",170.39664509999997,"2024-06-30",177.74199999999999,"2025-06-30",190.17511874099901,"2025-06-30",222.51900000000001]
[null,null,"Network","Anytime - supply charge - SME - Powercor","Fixed","$/year","Small business","2020-12-31",180,"2021-06-30",179.98150000000001,"2021-06-30",179.98150000000001,"2021-06-30",179.98150000000001,"2021-06-30",179.98150000000001,"2021-06-30",179.98150000000001,"2022-06-30",179.98150000000001,"2022-06-30",194.07730000000001,"2023-06-30",180.47460000000001,"2024-06-30",179.98150000000001,"2024-06-30",189.98249999999999,"2025-06-30",206.69887922008846,"2025-06-30",220.02200000000002]
[null,null,"Network","Anytime - supply charge - SME - United Energy","Fixed","$/year","Small business","2020-12-31",79.861999999999995,"2021-06-30",120.01199999999999,"2021-06-30",120.01199999999999,"2021-06-30",120.01199999999999,"2021-06-30",120.01199999999999,"2021-06-30",120.01199999999999,"2022-06-30",130.01300000000001,"2022-06-30",145.19390000000001,"2023-06-30",140.36100000000002,"2024-06-30",150.01499999999999,"2024-06-30",154.97899999999998,"2025-06-30",166.8527841192458,"2025-06-30",170.017]
[null,null,"Network","TOU - supply charge - RES - Ausnet","Fixed","$/year","Residential","NA","NA","2021-06-30",111.11,"2021-06-30",111.11,"2021-06-30",111.11,"2021-06-30",111.11,"2021-06-30",111.11,"2022-06-30",125.072,"2022-06-30",143.56729999999999,"2023-06-30",132.87190000000001,"2024-06-30",141.1585,"2024-06-30",138.51015094671718,"2025-06-30",147.36807694804099,"2025-06-30",150.0899]
[null,null,"Network","TOU - supply charge - RES - Citipower","Fixed","$/year","Residential","NA","NA","2021-06-30",90.009,"2021-06-30",90.009,"2021-06-30",90.009,"2021-06-30",90.009,"2021-06-30",90.009,"2021-06-30",90.009,"2022-06-30",97.058300000000003,"2023-06-30",90.255600000000001,"2024-06-30",90.009,"2024-06-30",94.972999999999999,"2025-06-30",102.21056444492973,"2025-06-30",105.01050000000001]
[null,null,"Network","TOU - supply charge - RES - Jemena","Fixed","$/year","Residential","NA","NA","2021-06-30",82.195999999999998,"2021-06-30",82.195999999999998,"2021-06-30",82.195999999999998,"2021-06-30",82.195999999999998,"2021-06-30",82.195999999999998,"2021-06-30",89.69,"2022-06-30",105.053,"2023-06-30",96.846999999999994,"2024-06-30",111.59090799999998,"2024-06-30",116.44799999999999,"2025-06-30",124.611692799099,"2025-06-30",111.145]
[null,null,"Network","TOU - supply charge - RES - Powercor","Fixed","$/year","Residential","NA","NA","2021-06-30",139.97749999999999,"2021-06-30",139.97749999999999,"2021-06-30",139.97749999999999,"2021-06-30",139.97749999999999,"2021-06-30",139.97749999999999,"2021-06-30",139.97749999999999,"2022-06-30",150.94030000000001,"2023-06-30",140.36100000000002,"2024-06-30",139.97749999999999,"2024-06-30",145.0145,"2025-06-30",157.77418773129887,"2025-06-30",150.01499999999999]
[null,null,"Network","TOU - supply charge - RES - United Energy","Fixed","$/year","Residential","NA","NA","2021-06-30",80.007999999999996,"2021-06-30",80.007999999999996,"2021-06-30",80.007999999999996,"2021-06-30",80.007999999999996,"2021-06-30",80.007999999999996,"2021-06-30",85.008499999999998,"2022-06-30",96.782799999999995,"2023-06-30",90.218999999999994,"2024-06-30",89.972499999999997,"2024-06-30",94.972999999999999,"2025-06-30",101.40149822517974,"2025-06-30",105.01050000000001]
[null,null,"Network","TOU - supply charge - SME - Ausnet","Fixed","$/year","Small business","NA","NA","2021-06-30",111.11,"2021-06-30",111.11,"2021-06-30",111.11,"2021-06-30",111.11,"2021-06-30",111.11,"2021-06-30",125.072,"2022-06-30",143.56729999999999,"2023-06-30",132.87190000000001,"2024-06-30",141.1585,"2024-06-30",138.51015094671718,"2025-06-30",147.36807694804099,"2025-06-30",150.0899]
[null,null,"Network","TOU - supply charge - SME - Citipower","Fixed","$/year","Small business","NA","NA","2021-06-30",160.01599999999999,"2021-06-30",160.01599999999999,"2021-06-30",160.01599999999999,"2021-06-30",160.01599999999999,"2021-06-30",160.01599999999999,"2021-06-30",160.01599999999999,"2022-06-30",172.54820000000001,"2023-06-30",150.42600000000002,"2024-06-30",150.01499999999999,"2024-06-30",154.97899999999998,"2025-06-30",166.78941454003541,"2025-06-30",170.017]
[null,null,"Network","TOU - supply charge - SME - Jemena","Fixed","$/year","Small business","NA","NA","2021-06-30",242.124,"2021-06-30",242.124,"2021-06-30",242.124,"2021-06-30",242.124,"2021-06-30",242.124,"2021-06-30",244.18,"2022-06-30",267.34640000000002,"2023-06-30",265.79300000000001,"2024-06-30",303.69970000000001,"2024-06-30",278.77499999999998,"2025-06-30",300.828880742411,"2025-06-30",250.51900000000001]
[null,null,"Network","TOU - supply charge - SME - Powercor","Fixed","$/year","Small business","NA","NA","2021-06-30",179.98150000000001,"2021-06-30",179.98150000000001,"2021-06-30",179.98150000000001,"2021-06-30",179.98150000000001,"2021-06-30",179.98150000000001,"2021-06-30",179.98150000000001,"2022-06-30",194.07730000000001,"2023-06-30",180.47460000000001,"2024-06-30",179.98150000000001,"2024-06-30",189.98249999999999,"2025-06-30",206.69887922008846,"2025-06-30",220.02200000000002]
[null,null,"Network","TOU - supply charge - SME - United Energy","Fixed","$/year","Small business","NA","NA","2021-06-30",120.01199999999999,"2021-06-30",120.01199999999999,"2021-06-30",120.01199999999999,"2021-06-30",120.01199999999999,"2021-06-30",120.01199999999999,"2021-06-30",130.01300000000001,"2022-06-30",145.19390000000001,"2023-06-30",140.36100000000002,"2024-06-30",150.01499999999999,"2024-06-30",154.97899999999998,"2025-06-30",166.8527841192458,"2025-06-30",170.017]
[null,null,"Wholesale","Price - RES - Ausnet","Variable","$/MWh","Residential","2020-12-31",94.02,"2020-12-31",94.02,"2020-12-31",94.02,"2021-12-31",70.94,"2022-12-31",71.42,"2022-06-30",76.81,"2022-06-30",81.459999999999994,"2023-06-30",160.58000000000001,"2023-06-30",155.06744437670935,"2024-06-30",121.13,"2024-06-30",122.17,"2025-06-30",111.42,"2025-06-30",116.17]
[null,null,"Wholesale","Price - RES - Citipower","Variable","$/MWh","Residential","2020-12-31",88.84,"2020-12-31",88.84,"2020-12-31",88.84,"2021-12-31",67.239999999999995,"2022-12-31",67.8,"2022-06-30",70.64,"2022-06-30",76.56,"2023-06-30",146.4,"2023-06-30",136.36461307557079,"2024-06-30",105.35,"2024-06-30",101.67,"2025-06-30",107.83,"2025-06-30",113]
[null,null,"Wholesale","Price - RES - Jemena","Variable","$/MWh","Residential","2020-12-31",97.8,"2020-12-31",97.8,"2020-12-31",97.8,"2021-12-31",73.25,"2022-12-31",73.680000000000007,"2022-06-30",77.59,"2022-06-30",81.819999999999993,"2023-06-30",160.86000000000001,"2023-06-30",152.23433176569594,"2024-06-30",118.9,"2024-06-30",118.91,"2025-06-30",114.71,"2025-06-30",119.87]
[null,null,"Wholesale","Price - RES - Powercor","Variable","$/MWh","Residential","2020-12-31",92.03,"2020-12-31",92.03,"2020-12-31",92.03,"2021-12-31",69.23,"2022-12-31",69.78,"2022-06-30",75.069999999999993,"2022-06-30",80.25,"2023-06-30",158.29,"2023-06-30",152.94289200433886,"2024-06-30",120.35,"2024-06-30",121.96,"2025-06-30",109.92,"2025-06-30",114.6]
[null,null,"Wholesale","Price - RES - United Energy","Variable","$/MWh","Residential","2020-12-31",98.18,"2020-12-31",98.18,"2020-12-31",98.18,"2021-12-31",73.75,"2022-12-31",74.19,"2022-06-30",76.900000000000006,"2022-06-30",81.03,"2023-06-30",158.96,"2023-06-30",149.74862262361765,"2024-06-30",116.51,"2024-06-30",115.85,"2025-06-30",112.34,"2025-06-30",117.58]
[null,null,"Wholesale","Volatility - RES - Ausnet","Variable","$/MWh","Residential","2020-12-31",0.48,"2020-12-31",0.48,"2020-12-31",0.48,"2021-12-31",0.3,"2022-12-31",0.27,"2022-06-30",0.27,"2022-06-30",0.38,"2023-06-30",0.43,"2023-06-30",0.75597283903685197,"2024-06-30",0.28999999999999998,"2024-06-30",0.48,"2025-06-30",0.35,"2025-06-30",0.42]
[null,null,"Wholesale","Volatility - RES - Citipower","Variable","$/MWh","Residential","2020-12-31",0.47,"2020-12-31",0.47,"2020-12-31",0.47,"2021-12-31",0.3,"2022-12-31",0.28000000000000003,"2022-06-30",0.31,"2022-06-30",0.4,"2023-06-30",0.36,"2023-06-30",0.63406351167904607,"2024-06-30",0.24,"2024-06-30",0.21,"2025-06-30",0.34,"2025-06-30",0.38]
[null,null,"Wholesale","Volatility - RES - Jemena","Variable","$/MWh","Residential","2020-12-31",0.45,"2020-12-31",0.45,"2020-12-31",0.45,"2021-12-31",0.3,"2022-12-31",0.27,"2022-06-30",0.25,"2022-06-30",0.39,"2023-06-30",0.42,"2023-06-30",0.75975138343267379,"2024-06-30",0.3,"2024-06-30",0.38,"2025-06-30",0.33,"2025-06-30",0.4]
[null,null,"Wholesale","Volatility - RES - Powercor","Variable","$/MWh","Residential","2020-12-31",0.42,"2020-12-31",0.42,"2020-12-31",0.42,"2021-12-31",0.3,"2022-12-31",0.28000000000000003,"2022-06-30",0.32,"2022-06-30",0.46,"2023-06-30",0.39,"2023-06-30",0.77200647873025952,"2024-06-30",0.33,"2024-06-30",0.46,"2025-06-30",0.34,"2025-06-30",0.41]
[null,null,"Wholesale","Volatility - RES - United Energy","Variable","$/MWh","Residential","2020-12-31",0.49,"2020-12-31",0.49,"2020-12-31",0.49,"2021-12-31",0.33,"2022-12-31",0.3,"2022-06-30",0.31,"2022-06-30",0.48,"2023-06-30",0.38,"2023-06-30",0.72106076586370949,"2024-06-30",0.28999999999999998,"2024-06-30",0.36,"2025-06-30",0.35,"2025-06-30",0.39]
[null,null,"Wholesale","Price - SME - Ausnet","Variable","$/MWh","Small business","2020-12-31",82.28,"2020-12-31",82.28,"2020-12-31",82.28,"2021-12-31",62.64,"2022-12-31",62.76,"2022-06-30",64.87,"2022-06-30",70.17,"2023-06-30",130.16,"2023-06-30",127.99318301307451,"2024-06-30",98,"2024-06-30",93.91,"2025-06-30",95.4,"2025-06-30",100.16]
[null,null,"Wholesale","Price - SME - Citipower","Variable","$/MWh","Small business","2020-12-31",85.08,"2020-12-31",85.08,"2020-12-31",85.08,"2021-12-31",63.9,"2022-12-31",63.89,"2022-06-30",66.540000000000006,"2022-06-30",70.16,"2023-06-30",128.35,"2023-06-30",125.81685844288594,"2024-06-30",94.73,"2024-06-30",89.71,"2025-06-30",93.66,"2025-06-30",98.75]
[null,null,"Wholesale","Price - SME - Jemena","Variable","$/MWh","Small business","2020-12-31",84.51,"2020-12-31",84.51,"2020-12-31",84.51,"2021-12-31",63.96,"2022-12-31",63.96,"2022-06-30",65.7,"2022-06-30",68.78,"2023-06-30",131.53,"2023-06-30",129.5909934656539,"2024-06-30",100.36,"2024-06-30",95.01,"2025-06-30",95.97,"2025-06-30",101.28]
[null,null,"Wholesale","Price - SME - Powercor","Variable","$/MWh","Small business","2020-12-31",80.11,"2020-12-31",80.11,"2020-12-31",80.11,"2021-12-31",60.92,"2022-12-31",61.05,"2022-06-30",63.68,"2022-06-30",69.63,"2023-06-30",126.71,"2023-06-30",124.83628413435757,"2024-06-30",96.18,"2024-06-30",93.23,"2025-06-30",93.7,"2025-06-30",98.22]
[null,null,"Wholesale","Price - SME - United Energy","Variable","$/MWh","Small business","2020-12-31",86.63,"2020-12-31",86.63,"2020-12-31",86.63,"2021-12-31",65.260000000000005,"2022-12-31",65.22,"2022-06-30",66.55,"2022-06-30",68.95,"2023-06-30",131.87,"2023-06-30",129.74650834657041,"2024-06-30",99.62,"2024-06-30",94.25,"2025-06-30",97.12,"2025-06-30",102.49]
[null,null,"Wholesale","Volatility - SME - Ausnet","Variable","$/MWh","Small business","2020-12-31",0.34,"2020-12-31",0.34,"2020-12-31",0.34,"2021-12-31",0.24,"2022-12-31",0.23,"2022-06-30",0.32,"2022-06-30",0.44,"2023-06-30",0.46,"2023-06-30",0.56983788306049488,"2024-06-30",0.25,"2024-06-30",0.25,"2025-06-30",0.38,"2025-06-30",0.41]
[null,null,"Wholesale","Volatility - SME - Citipower","Variable","$/MWh","Small business","2020-12-31",0.4,"2020-12-31",0.4,"2020-12-31",0.4,"2021-12-31",0.23,"2022-12-31",0.22,"2022-06-30",0.44,"2022-06-30",0.5,"2023-06-30",0.49,"2023-06-30",0.66754117444073446,"2024-06-30",0.27,"2024-06-30",0.27,"2025-06-30",0.48,"2025-06-30",0.5]
[null,null,"Wholesale","Volatility - SME - Jemena","Variable","$/MWh","Small business","2020-12-31",0.36,"2020-12-31",0.36,"2020-12-31",0.36,"2021-12-31",0.23,"2022-12-31",0.22,"2022-06-30",0.41,"2022-06-30",0.55000000000000004,"2023-06-30",0.54,"2023-06-30",0.61921571486875526,"2024-06-30",0.3,"2024-06-30",0.28000000000000003,"2025-06-30",0.5,"2025-06-30",0.53]
[null,null,"Wholesale","Volatility - SME - Powercor","Variable","$/MWh","Small business","2020-12-31",0.31,"2020-12-31",0.31,"2020-12-31",0.31,"2021-12-31",0.19,"2022-12-31",0.18,"2022-06-30",0.31,"2022-06-30",0.44,"2023-06-30",0.45,"2023-06-30",0.64465204102732077,"2024-06-30",0.25,"2024-06-30",0.24,"2025-06-30",0.36,"2025-06-30",0.39]
[null,null,"Wholesale","Volatility - SME - United Energy","Variable","$/MWh","Small business","2020-12-31",0.41,"2020-12-31",0.41,"2020-12-31",0.41,"2021-12-31",0.24,"2022-12-31",0.23,"2022-06-30",0.45,"2022-06-30",0.59,"2023-06-30",0.57999999999999996,"2023-06-30",0.62903452585661535,"2024-06-30",0.28999999999999998,"2024-06-30",0.27,"2025-06-30",0.49,"2025-06-30",0.5]
[null,null,"Wholesale","Price - Solar Export","Variable","$/MWh","All",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NA",0,"NA",0,"NA",0,"NA",0,"2025-06-30",0,"2025-06-30",1.8497454082179874]
[null,null,"Environmental","Victorian energy upgrades (VEU) - Price","Variable","$/certificate","All","2020-09-30",32.379354863483861,"2020-09-30",32.379354863483861,"2020-09-30",32.379354863483861,"2021-06-30",49.642986107494764,"2021-06-30",56.939318273848677,"2022-06-30",74.135088797592729,"2022-06-30",73.624003962523105,"2023-06-30",69.000004115230098,"2023-06-30",68.562227396360115,"2024-06-30",77.153039741744351,"2024-06-30",87.009314726670354,"2025-06-30",102.29260439738188,"2025-06-30",106.77014327413664]
[null,null,"Environmental","Large-scale renewable energy target (LRET) - Price","Variable","$/certificate","All","2020-12-31",35.75,"2020-12-31",35.75,"2020-12-31",35.75,"2021-12-31",34.01,"2021-12-31",34.44,"2022-06-30",40.28,"2022-06-30",35.46,"2023-06-30",54.66,"2023-06-30",54.83,"2024-06-30",48.36,"2024-06-30",49.03,"2025-06-30",40.6,"2025-06-30",35.17]
[null,null,"Environmental","Small-scale renewable energy scheme (SRES) - Price","Variable","$/certificate","All","2020-12-31",40,"2020-12-31",40,"2020-12-31",40,"2021-12-31",40,"2021-12-31",40,"2022-06-30",40,"2022-06-30",40,"2023-06-30",40,"2023-06-30",40,"2024-06-30",40,"2024-06-30",40,"2025-06-30",40,"2025-06-30",40]
[null,null,"Environmental","Victorian energy upgrades (VEU) - Liability","Variable","%/year","All","NA",0.17255000000000001,"NA",0.17255000000000001,"NA",0.17255000000000001,"NA",0.17255000000000001,"NA",0.17255000000000001,"NA",0.16113,"NA",0.16113,"2023-06-30",0.16306999999999999,"2023-06-30",0.16306999999999999,"2024-06-30",0.15243999999999999,"2024-06-30",0.15243999999999999,"2025-06-30",0.15126000000000001,"2025-06-30",0.15126000000000001]
[null,null,"Environmental","Large-scale renewable energy target (LRET) - Liability","Variable","%/year","All","NA",0.1883,"NA",0.1883,"NA",0.1883,"NA",0.18540000000000001,"NA",0.18540000000000001,"2022-06-30",0.18640000000000001,"2022-06-30",0.18640000000000001,"2023-06-30",0.18959999999999999,"2023-06-30",0.18959999999999999,"2024-06-30",0.18959999999999999,"2024-06-30",0.18479999999999999,"2025-06-30",0.17910000000000001,"2025-06-30",0.17910000000000001]
[null,null,"Environmental","Large-scale renewable energy target (LRET) - Liability true up (2021 only)","Variable","%/year","All","NA",-1.0655881611320278E-2,"NA",-1.0655881611320278E-2,"NA",-1.0655881611320278E-2,"NA","NA","NA","NA","NA",0,"NA",0,"NA",0,"NA",0,"NA",0,"NA",0,"NA",0,"NA",0]
[null,null,"Environmental","Small-scale renewable energy scheme (SRES) - Liability","Variable","%/year","All","NA",0.219,"NA",0.219,"NA",0.219,"NA",0.25600000000000001,"NA",0.25600000000000001,"2022-06-30",0.248,"2022-06-30",0.248,"2023-06-30",0.1714,"2023-06-30",0.1714,"2024-06-30",0.16389999999999999,"2024-06-30",0.187,"2025-06-30",0.12840000000000001,"2025-06-30",0.12840000000000001]
[null,null,"Environmental","Small-scale renewable energy scheme (SRES) - Liability true up (2021 Only)","Variable","%/year","All","NA",6.25E-2,"NA",6.25E-2,"NA",6.25E-2,"NA","NA","NA","NA","NA",0,"NA",0,"NA",0,"NA",0,"NA",0,"NA",0,"NA",0,"NA",0]
[null,null,"Other","General NEM fees","Variable","$/MWh","All","2020-06-30",0.36799999999999999,"2020-06-30",0.36799999999999999,"2020-06-30",0.36799999999999999,"2021-06-30",0.40001999999999999,"2021-06-30",0.40001999999999999,"2021-06-30",0.40001999999999999,"2022-06-30",0.75403769999999992,"2023-06-30",0.78793000000000002,"2023-06-30",0.28255000000000002,"2024-06-30",0.29526474999999996,"2024-06-30",0.29525000000000001,"2024-06-30",0.30853625000000001,"2025-06-30",0.30853999999999998]
[null,null,"Other","Full retail competition (FRC) operations (OBSOLETE)","Variable","$/MWh","All","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",0,"NA",0,"NA",0,"NA",0,"NA",0,"NA",0,"NA",0,"NA",0]
[null,null,"Other","National transmission planner","Variable","$/MWh","All","2020-06-30",0,"2020-06-30",0,"2020-06-30",0,"2021-06-30",0,"2021-06-30",0,"2021-06-30",0,"2021-06-30",0,"2023-06-30",0,"2023-06-30",0,"NA",0,"NA",0,"NA",0,"NA",0]
[null,null,"Other","Ancillary services","Variable","$/MWh","All","2020-12-31",0.36029616847724721,"2020-12-31",0.36029616847724721,"2020-12-31",0.36029616847724721,"2021-12-31",0.29909999999999998,"2021-12-31",0.32597970254075737,"2022-06-30",0.34689976369582542,"2022-06-30",0.3504897504915403,"2023-06-30",0.41831170394204698,"2023-06-30",0.4837213664661002,"2024-06-30",0.37007701282945632,"2024-06-30",0.28120728749374796,"2024-06-30",0.16476217028634482,"2025-06-30",0.15291501511964839]
[null,null,"Other","IT upgrade and 5MS/GS compliance","Variable","$/MWh","All","NA","NA","NA","NA","NA","NA","NA","NA","2021-06-30",0.12325,"2021-06-30",0.12325,"2022-06-30",0.21326610021196996,"2023-06-30",0.22286715000000001,"2023-06-30",9.9959999999999993E-2,"2024-06-30",9.9959999999999993E-2,"2024-06-30",9.8610000000000003E-2,"2024-06-30",0.10304745,"2025-06-30",0.1134]
[null,null,"Other","Distributed Energy Resources Integration Program (DER)","Variable","$/MWh","All","NA","NA","NA","NA","NA","NA","NA","NA","2021-06-30",2.623E-2,"2021-06-30",2.623E-2,"2022-06-30",2.0535522828283654E-2,"2023-06-30",2.4891900000000002E-2,"2023-06-30",1.184E-2,"2024-06-30",1.184E-2,"2024-06-30",0.11022999999999999,"2024-06-30",1.40448E-2,"2025-06-30",4.0309999999999999E-2]
[null,null,"Other","National Electricity Market (NEM) 2025 Reform Program - variable","Variable","$/MWh","All",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2023-06-30",0,"2023-06-30",0,"2024-06-30",0,"2024-06-30",null,"2024-06-30",0.10114555,"2025-06-30",0.11218]
["NEW",null,"Other","Market suspension - usage","Variable","$/MWh","All",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2023-06-30",0.702952628440218,"2023-06-30",0.67748437528737049,"2024-06-30",3.2721571877481958E-3,"2024-06-30",3.2721571877481958E-3,"2025-06-30",3.2710308637025343E-4,"2025-06-30",3.167802971071779E-4]
["NEW",null,"Other","Directions - usage","Variable","$/MWh","All",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2023-06-30",9.3802817381832604E-2,"2023-06-30",0.12361749867236572,"2024-06-30",0,"2024-06-30",0,"2024-06-30",7.3235110905107828E-2,"2025-06-30",7.0923941588668923E-2]
["NEW",null,"Other","Administered price cap - usage","Variable","$/MWh","All",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2023-06-30",0,"2023-06-30",0,"2024-06-30",0,"2024-06-30",0,"2025-06-30",0,"2025-06-30",0]
[null,null,"Network","Anytime - Block 1 - RES - Ausnet","Variable","c/kWh","Residential","2020-12-31",10.535,"2021-06-30",11.4503,"2021-06-30",11.4503,"2021-06-30",11.4503,"2021-06-30",11.4503,"2021-06-30",11.4503,"2021-06-30",12.7212,"2022-06-30",13.601000000000001,"2023-06-30",13.09807741874299,"2024-06-30",13.469799999999999,"2024-06-30",13.647160516883984,"2025-06-30",14.3181353810959,"2025-06-30",14.232900000000001]
[null,null,"Network","Anytime - Balance - RES - Ausnet","Variable","c/kWh","Residential","2020-12-31",12.073700000000001,"2021-06-30",12.838200000000001,"2021-06-30",12.838200000000001,"2021-06-30",12.838200000000001,"2021-06-30",12.838200000000001,"2021-06-30",12.838200000000001,"2021-06-30",14.2392,"2022-06-30",14.676500000000001,"2023-06-30",13.989069468735993,"2024-06-30",13.7372,"2024-06-30",14.341531316444666,"2025-06-30",14.3181353810959,"2025-06-30",14.232890155322538]
[null,null,"Network","Anytime - Single rate - RES - Citipower","Variable","c/kWh","Residential","2020-12-31",6.47,"2021-06-30",8.0500000000000007,"2021-06-30",8.0500000000000007,"2021-06-30",8.0500000000000007,"2021-06-30",8.0500000000000007,"2021-06-30",8.0500000000000007,"2021-06-30",7.4,"2022-06-30",8.4431999999999992,"2023-06-30",7.37,"2024-06-30",8.0299999999999994,"2024-06-30",8.1,"2025-06-30",8.7856363280968495,"2025-06-30",8.66]
[null,null,"Network","Anytime - Single rate - RES - Jemena","Variable","c/kWh","Residential","2020-12-31",7.4139999999999997,"2021-06-30",8.67,"2021-06-30",8.67,"2021-06-30",8.67,"2021-06-30",8.67,"2021-06-30",8.67,"2021-06-30",8.2509999999999994,"2022-06-30",8.8778000000000006,"2023-06-30",8.9770000000000003,"2024-06-30",10.189499020000001,"2024-06-30",10.345000000000001,"2025-06-30",11.1014212726542,"2025-06-30",9.8919999999999995]
[null,null,"Network","Anytime - Single rate - RES - Powercor","Variable","c/kWh","Residential","2020-12-31",6.74,"2021-06-30",8.15,"2021-06-30",8.15,"2021-06-30",8.15,"2021-06-30",8.15,"2021-06-30",8.15,"2021-06-30",8.15,"2022-06-30",9.3705999999999996,"2023-06-30",8.77,"2024-06-30",9.4700000000000006,"2024-06-30",9.67,"2025-06-30",10.3555075874784,"2025-06-30",10.39]
[null,null,"Network","Anytime - Single rate - RES - United Energy","Variable","c/kWh","Residential","2020-12-31",7.67,"2021-06-30",7.99,"2021-06-30",7.99,"2021-06-30",7.99,"2021-06-30",7.99,"2021-06-30",7.99,"2021-06-30",8.3000000000000007,"2022-06-30",8.8529999999999998,"2023-06-30",8.5400000000000009,"2024-06-30",8.9700000000000006,"2024-06-30",9.25,"2025-06-30",9.9209859984153592,"2025-06-30",9.4499999999999993]
[null,null,"Network","Anytime - Block 1 - SME - Ausnet","Variable","c/kWh","Small business","2020-12-31",13.9602,"2021-06-30",15.538600000000001,"2021-06-30",15.538600000000001,"2021-06-30",15.538600000000001,"2021-06-30",15.538600000000001,"2021-06-30",15.538600000000001,"2021-06-30",17.498000000000001,"2022-06-30",19.335999999999999,"2023-06-30",18.668411930490375,"2024-06-30",19.387499999999999,"2024-06-30",19.308159653482594,"2025-06-30",20.5545202878045,"2025-06-30",19.451149215436704]
[null,null,"Network","Anytime - Balance - SME - Ausnet","Variable","c/kWh","Small business","2020-12-31",16.934899999999999,"2021-06-30",18.2667,"2021-06-30",18.2667,"2021-06-30",18.2667,"2021-06-30",18.2667,"2021-06-30",18.2667,"2021-06-30",20.5366,"2022-06-30",21.572399999999998,"2023-06-30",20.620858559880922,"2024-06-30",20.384699999999999,"2024-06-30",20.237137578661478,"2025-06-30",20.5545202878045,"2025-06-30",19.451149215436704]
[null,null,"Network","Anytime - Single rate - SME - Citipower","Variable","c/kWh","Small business","2020-12-31",7.54,"2021-06-30",8.2100000000000009,"2021-06-30",8.2100000000000009,"2021-06-30",8.2100000000000009,"2021-06-30",8.2100000000000009,"2021-06-30",8.2100000000000009,"2021-06-30",8.0299999999999994,"2022-06-30",9.1548999999999996,"2023-06-30",8.15,"2024-06-30",8.8800000000000008,"2024-06-30",8.9500000000000011,"2025-06-30",9.7403936601747994,"2025-06-30",9.48]
[null,null,"Network","Anytime - Single rate - SME - Jemena","Variable","c/kWh","Small business","2020-12-31",9.3260000000000005,"2021-06-30",10.973000000000001,"2021-06-30",10.973000000000001,"2021-06-30",10.973000000000001,"2021-06-30",10.973000000000001,"2021-06-30",10.973000000000001,"2021-06-30",10.84,"2022-06-30",11.888500000000001,"2023-06-30",11.834,"2024-06-30",13.40533737,"2024-06-30",13.955,"2025-06-30",15.017953625101899,"2025-06-30",13.296000000000001]
[null,null,"Network","Anytime - Single rate - SME - Powercor","Variable","c/kWh","Small business","2020-12-31",8.44,"2021-06-30",9.2899999999999991,"2021-06-30",9.2899999999999991,"2021-06-30",9.2899999999999991,"2021-06-30",9.2899999999999991,"2021-06-30",9.2899999999999991,"2021-06-30",9.2899999999999991,"2022-06-30",10.6861,"2023-06-30",9.81,"2024-06-30",10.59,"2024-06-30",10.62,"2025-06-30",11.3936138895296,"2025-06-30",11.450000000000001]
[null,null,"Network","Anytime - Single rate - SME - United Energy","Variable","c/kWh","Small business","2020-12-31",9.27,"2021-06-30",8.7899999999999991,"2021-06-30",8.7899999999999991,"2021-06-30",8.7899999999999991,"2021-06-30",8.7899999999999991,"2021-06-30",8.7899999999999991,"2021-06-30",9.14,"2022-06-30",9.7479999999999993,"2023-06-30",9.39,"2024-06-30",9.86,"2024-06-30",10.29,"2025-06-30",11.0299243419986,"2025-06-30",10.199999999999999]
[null,null,"Network","TOU - Peak - RES - Ausnet","Variable","c/kWh","Residential","NA","NA","2021-06-30",20.853200000000001,"2021-06-30",20.853200000000001,"2021-06-30",20.853200000000001,"2021-06-30",20.853200000000001,"2021-06-30",20.853200000000001,"2021-06-30",22.9085,"2022-06-30",25.066600000000001,"2023-06-30",22.405517942110716,"2024-06-30",23.836541229470225,"2024-06-30",23.801248423131881,"2025-06-30",24.865651681124501,"2025-06-30",24.640629322487086]
[null,null,"Network","TOU - Peak - RES - Citipower","Variable","c/kWh","Residential","NA","NA","2021-06-30",15.94,"2021-06-30",15.94,"2021-06-30",15.94,"2021-06-30",15.94,"2021-06-30",15.94,"2021-06-30",14.7,"2022-06-30",16.767800000000001,"2023-06-30",14.67,"2024-06-30",15.99,"2024-06-30",15.6,"2025-06-30",16.923070881477202,"2025-06-30",16.439999999999998]
[null,null,"Network","TOU - Peak - RES - Jemena","Variable","c/kWh","Residential","NA","NA","2021-06-30",13.492000000000001,"2021-06-30",13.492000000000001,"2021-06-30",13.492000000000001,"2021-06-30",13.492000000000001,"2021-06-30",13.492000000000001,"2021-06-30",13.781000000000001,"2022-06-30",14.6457,"2023-06-30",14.771999999999998,"2024-06-30",16.85285682,"2024-06-30",17.367000000000001,"2025-06-30",18.627943394186399,"2025-06-30",16.706]
[null,null,"Network","TOU - Peak - RES - Powercor","Variable","c/kWh","Residential","NA","NA","2021-06-30",15.87,"2021-06-30",15.87,"2021-06-30",15.87,"2021-06-30",15.87,"2021-06-30",15.87,"2021-06-30",16.170000000000002,"2022-06-30",18.590199999999999,"2023-06-30",17.14,"2024-06-30",18.510000000000002,"2024-06-30",18.34,"2025-06-30",19.650712850475099,"2025-06-30",19.299999999999997]
[null,null,"Network","TOU - Peak - RES - United Energy","Variable","c/kWh","Residential","NA","NA","2021-06-30",15.79,"2021-06-30",15.79,"2021-06-30",15.79,"2021-06-30",15.79,"2021-06-30",15.79,"2021-06-30",16.22,"2022-06-30",17.317799999999998,"2023-06-30",16.68,"2024-06-30",17.510000000000002,"2024-06-30",17.39,"2025-06-30",18.640015719997301,"2025-06-30",17.68]
[null,null,"Network","TOU - Off peak - RES - Ausnet","Variable","c/kWh","Residential","NA","NA","2021-06-30",4.3418999999999999,"2021-06-30",4.3418999999999999,"2021-06-30",4.3418999999999999,"2021-06-30",4.3418999999999999,"2021-06-30",4.3418999999999999,"2021-06-30",4.7720000000000002,"2022-06-30",5.2127999999999997,"2023-06-30",4.6393863430805986,"2024-06-30",4.7878518853913743,"2024-06-30",4.827959617987136,"2025-06-30",4.9584821274572004,"2025-06-30",4.9230992651199212]
[null,null,"Network","TOU - Off peak - RES - Citipower","Variable","c/kWh","Residential","NA","NA","2021-06-30",3.98,"2021-06-30",3.98,"2021-06-30",3.98,"2021-06-30",3.98,"2021-06-30",3.98,"2021-06-30",3.67,"2022-06-30",4.1839000000000004,"2023-06-30",3.67,"2024-06-30",4,"2024-06-30",3.8999999999999995,"2025-06-30",4.2299512041920204,"2025-06-30",4.1100000000000003]
[null,null,"Network","TOU - Off peak - RES - Jemena","Variable","c/kWh","Residential","NA","NA","2021-06-30",3.89,"2021-06-30",3.89,"2021-06-30",3.89,"2021-06-30",3.89,"2021-06-30",3.89,"2021-06-30",3.9809999999999999,"2022-06-30",4.2270000000000003,"2023-06-30",4.3120000000000003,"2024-06-30",4.8303303799999995,"2024-06-30",4.8860000000000001,"2025-06-30",5.2499912658817296,"2025-06-30",4.6749999999999998]
[null,null,"Network","TOU - Off peak - RES - Powercor","Variable","c/kWh","Residential","NA","NA","2021-06-30",3.96,"2021-06-30",3.96,"2021-06-30",3.96,"2021-06-30",3.96,"2021-06-30",3.96,"2021-06-30",4.05,"2022-06-30",4.6582999999999997,"2023-06-30",4.29,"2024-06-30",4.63,"2024-06-30",4.6100000000000003,"2025-06-30",4.9385522508130899,"2025-06-30",4.8299999999999992]
[null,null,"Network","TOU - Off peak - RES - United Energy","Variable","c/kWh","Residential","NA","NA","2021-06-30",3.95,"2021-06-30",3.95,"2021-06-30",3.95,"2021-06-30",3.95,"2021-06-30",3.95,"2021-06-30",4.05,"2022-06-30",4.3240999999999996,"2023-06-30",4.16,"2024-06-30",4.37,"2024-06-30",4.33,"2025-06-30",4.6413544523902903,"2025-06-30",4.4000000000000004]
[null,null,"Network","TOU - Peak - SME - Ausnet","Variable","c/kWh","Small business","NA","NA","2021-06-30",17.508700000000001,"2021-06-30",17.508700000000001,"2021-06-30",17.508700000000001,"2021-06-30",17.508700000000001,"2021-06-30",17.508700000000001,"2021-06-30",19.318200000000001,"2022-06-30",20.665199999999999,"2023-06-30",19.642449948699095,"2024-06-30",20.422266911355628,"2024-06-30",20.308918974741299,"2025-06-30",21.119884094928398,"2025-06-30",20.746958022608613]
[null,null,"Network","TOU - Peak - SME - Citipower","Variable","c/kWh","Small business","NA","NA","2021-06-30",13.02,"2021-06-30",13.02,"2021-06-30",13.02,"2021-06-30",13.02,"2021-06-30",13.02,"2021-06-30",13.33,"2022-06-30",15.2043,"2023-06-30",13.27,"2024-06-30",14.46,"2024-06-30",14.25,"2025-06-30",15.5203100313652,"2025-06-30",15.08]
[null,null,"Network","TOU - Peak - SME - Jemena","Variable","c/kWh","Small business","NA","NA","2021-06-30",14.331,"2021-06-30",14.331,"2021-06-30",14.331,"2021-06-30",14.331,"2021-06-30",14.331,"2021-06-30",14.099,"2022-06-30",15.4275,"2023-06-30",15.097,"2024-06-30",17.037500000000001,"2024-06-30",17.986000000000001,"2025-06-30",19.4483478923378,"2025-06-30",17.077999999999999]
[null,null,"Network","TOU - Peak - SME - Powercor","Variable","c/kWh","Small business","NA","NA","2021-06-30",14.75,"2021-06-30",14.75,"2021-06-30",14.75,"2021-06-30",14.75,"2021-06-30",14.75,"2021-06-30",16.190000000000001,"2022-06-30",18.611799999999999,"2023-06-30",17.46,"2024-06-30",18.86,"2024-06-30",18.73,"2025-06-30",20.142679400901098,"2025-06-30",19.809999999999999]
[null,null,"Network","TOU - Peak - SME - United Energy","Variable","c/kWh","Small business","NA","NA","2021-06-30",13.99,"2021-06-30",13.99,"2021-06-30",13.99,"2021-06-30",13.99,"2021-06-30",13.99,"2021-06-30",14.98,"2022-06-30",15.9915,"2023-06-30",15.41,"2024-06-30",16.18,"2024-06-30",16.41,"2025-06-30",17.653536474163001,"2025-06-30",16.349999999999998]
[null,null,"Network","TOU - Off peak - SME - Ausnet","Variable","c/kWh","Small business","NA","NA","2021-06-30",4.2656000000000001,"2021-06-30",4.2656000000000001,"2021-06-30",4.2656000000000001,"2021-06-30",4.2656000000000001,"2021-06-30",4.2656000000000001,"2021-06-30",4.7115,"2022-06-30",5.0449999999999999,"2023-06-30",4.742575271253056,"2024-06-30",4.8104057633506638,"2024-06-30",4.815168339090425,"2025-06-30",4.9333652346901902,"2025-06-30",4.912644683631104]
[null,null,"Network","TOU - Off peak - SME - Citipower","Variable","c/kWh","Small business","NA","NA","2021-06-30",2.89,"2021-06-30",2.89,"2021-06-30",2.89,"2021-06-30",2.89,"2021-06-30",2.89,"2021-06-30",2.96,"2022-06-30",3.3751000000000002,"2023-06-30",2.95,"2024-06-30",3.22,"2024-06-30",3.1599999999999997,"2025-06-30",3.4408789641261102,"2025-06-30",3.3499999999999996]
[null,null,"Network","TOU - Off peak - SME - Jemena","Variable","c/kWh","Small business","NA","NA","2021-06-30",3.052,"2021-06-30",3.052,"2021-06-30",3.052,"2021-06-30",3.052,"2021-06-30",3.052,"2021-06-30",2.9529999999999998,"2022-06-30",3.2090999999999998,"2023-06-30",3.226,"2024-06-30",3.5709,"2024-06-30",3.8610000000000002,"2025-06-30",4.1814776092829504,"2025-06-30",3.6830000000000003]
[null,null,"Network","TOU - Off peak - SME - Powercor","Variable","c/kWh","Small business","NA","NA","2021-06-30",3.28,"2021-06-30",3.28,"2021-06-30",3.28,"2021-06-30",3.28,"2021-06-30",3.28,"2021-06-30",3.59,"2022-06-30",4.13,"2023-06-30",3.8800000000000003,"2024-06-30",4.1900000000000004,"2024-06-30",4.16,"2025-06-30",4.4745352216243504,"2025-06-30",4.4000000000000004]
[null,null,"Network","TOU - Off peak - SME - United Energy","Variable","c/kWh","Small business","NA","NA","2021-06-30",3.11,"2021-06-30",3.11,"2021-06-30",3.11,"2021-06-30",3.11,"2021-06-30",3.11,"2021-06-30",3.33,"2022-06-30",3.5476999999999999,"2023-06-30",3.4299999999999997,"2024-06-30",3.6,"2024-06-30",3.64,"2025-06-30",3.9159313883103501,"2025-06-30",3.62]
[null,null,"Network","Controlled load - RES - Ausnet","Variable","c/kWh","Residential","2020-12-31",3.8612000000000002,"2021-06-30",4.2622999999999998,"2021-06-30",4.2622999999999998,"2021-06-30",4.2622999999999998,"2021-06-30",4.2622999999999998,"2021-06-30",4.2622999999999998,"2021-06-30",4.7466999999999997,"2022-06-30",5.0824999999999996,"2023-06-30",4.6393863430805986,"2024-06-30",4.7878518853913743,"2024-06-30",4.827959617987136,"2025-06-30",4.9837634493024598,"2025-06-30",4.9230992651199212]
[null,null,"Network","Controlled load - RES - Citipower","Variable","c/kWh","Residential","2020-12-31",2.09,"2021-06-30",2.4700000000000002,"2021-06-30",2.4700000000000002,"2021-06-30",2.4700000000000002,"2021-06-30",2.4700000000000002,"2021-06-30",2.4700000000000002,"2021-06-30",2.2200000000000002,"2022-06-30",2.5339999999999998,"2023-06-30",2.21,"2024-06-30",2.41,"2024-06-30",2.2999999999999998,"2025-06-30",2.4912115309300602,"2025-06-30",2.44]
[null,null,"Network","Controlled load - RES - Jemena","Variable","c/kWh","Residential","2020-12-31",2.9159999999999999,"2021-06-30",3.5990000000000002,"2021-06-30",3.5990000000000002,"2021-06-30",3.5990000000000002,"2021-06-30",3.5990000000000002,"2021-06-30",3.5990000000000002,"2021-06-30",3.448,"2022-06-30",3.7147999999999999,"2023-06-30",3.6950000000000003,"2024-06-30",4.0917499299999998,"2024-06-30",4.3879999999999999,"2025-06-30",4.7645424003478398,"2025-06-30",4.2130000000000001]
[null,null,"Network","Controlled load - RES - Powercor","Variable","c/kWh","Residential","2020-12-31",2.14,"2021-06-30",2.39,"2021-06-30",2.39,"2021-06-30",2.39,"2021-06-30",2.39,"2021-06-30",2.39,"2021-06-30",2.35,"2022-06-30",2.7065999999999999,"2023-06-30",2.46,"2024-06-30",2.66,"2024-06-30",2.62,"2025-06-30",2.7691369028268298,"2025-06-30",2.73]
[null,null,"Network","Controlled load - RES - United Energy","Variable","c/kWh","Residential","2020-12-31",1.73,"2021-06-30",2.17,"2021-06-30",2.17,"2021-06-30",2.17,"2021-06-30",2.17,"2021-06-30",2.17,"2021-06-30",2.34,"2022-06-30",2.5017,"2023-06-30",2.44,"2024-06-30",2.56,"2024-06-30",2.54,"2025-06-30",2.7704940534434499,"2025-06-30",2.74]
[null,null,"Retail margin","Retail operating margin","-","%","All","NA",6.0400000000000002E-2,"NA",6.0400000000000002E-2,"NA",6.0400000000000002E-2,"NA",6.0400000000000002E-2,"NA",6.0400000000000002E-2,"NA",6.0400000000000002E-2,"NA",6.0400000000000002E-2,"NA",6.0400000000000002E-2,"NA",5.6000000000000001E-2,"2024-06-30",5.6000000000000001E-2,"2024-06-30",5.6000000000000001E-2,"2025-06-30",5.2600000000000001E-2,"2025-06-30",5.2600000000000001E-2]
[null,null,"Marginal loss factors","Marginal loss factor - Ausnet","-","%","All","NA",0.99914999999999998,"NA",0.99914999999999998,"NA",0.99914999999999998,"NA",1.0016499999999999,"NA",1.0056461538461539,"NA",1.0056461538461539,"NA",1.0020692307700001,"NA",1.0034000000000001,"NA",1.0040999999999998,"2024-06-30",1.0040999999999998,"2024-06-30",1.0024692307692307,"2025-06-30",1.0024692307692307,"2025-06-30",1.0003923076923076]
[null,null,"Marginal loss factors","Marginal loss factor - Citipower","-","%","All","NA",0.99780999999999997,"NA",0.99780999999999997,"NA",0.99780999999999997,"NA",0.99756,"NA",0.99787777777777775,"NA",0.99787777777777775,"NA",0.99789000000000005,"NA",0.99729999999999996,"NA",0.99999000000000005,"2024-06-30",0.99999000000000005,"2024-06-30",0.99983,"2025-06-30",0.99983,"2025-06-30",1.0002199999999999]
[null,null,"Marginal loss factors","Marginal loss factor - Jemena","-","%","All","NA",0.99831111111111126,"NA",0.99831111111111126,"NA",0.99831111111111126,"NA",0.99891111111111108,"NA",0.99932500000000002,"NA",0.99932500000000002,"NA",0.99978750000000005,"NA",0.99939999999999996,"NA",1.0006249999999999,"2024-06-30",1.0006249999999999,"2024-06-30",1.00095,"2025-06-30",1.00095,"2025-06-30",1.0017625000000001]
[null,null,"Marginal loss factors","Marginal loss factor - Powercor","-","%","All","NA",0.98904090909090892,"NA",0.98904090909090892,"NA",0.98904090909090892,"NA",0.99418636363636348,"NA",0.99378947368421044,"NA",0.99378947368421044,"NA",0.99254736842000002,"NA",0.99870000000000003,"NA",0.9980157894736843,"2024-06-30",0.9980157894736843,"2024-06-30",0.99005789473684214,"2025-06-30",0.99005789473684214,"2025-06-30",1.0007947368421053]
[null,null,"Marginal loss factors","Marginal loss factor - United Energy","-","%","All","NA",0.99633000000000005,"NA",0.99633000000000005,"NA",0.99633000000000005,"NA",0.99576000000000009,"NA",0.99566363636363631,"NA",0.99566363636363631,"NA",0.99679090909000001,"NA",0.99629999999999996,"NA",0.99870909090909099,"2024-06-30",0.99870909090909099,"2024-06-30",0.99826363636363635,"2025-06-30",0.99826363636363635,"2025-06-30",0.99837272727272719]
[null,null,"Distribution loss factors","Distribution loss factor - Ausnet","-","%","All","NA",1.06795,"NA",1.06795,"NA",1.06795,"NA",1.0686,"NA",1.0733923356752877,"NA",1.0733923356752877,"NA",1.0768412403282728,"NA",1.0768,"NA",1.0809876390249804,"2024-06-30",1.0809511334722892,"2024-06-30",1.0768609977153836,"2025-06-30",1.0768451455240005,"2025-06-30",1.0769445748545523]
[null,null,"Distribution loss factors","Distribution loss factor - Citipower","-","%","All","NA",1.0508999999999999,"NA",1.0508999999999999,"NA",1.0508999999999999,"NA",1.0525,"NA",1.05,"NA",1.05,"NA",1.0488,"NA",1.0488,"NA",1.0449999999999999,"2024-06-30",1.0449999999999999,"2024-06-30",1.0434000000000001,"2025-06-30",1.0434000000000001,"2025-06-30",1.0416000000000001]
[null,null,"Distribution loss factors","Distribution loss factor - Jemena","-","%","All","NA",1.0394000000000001,"NA",1.0394000000000001,"NA",1.0394000000000001,"NA",1.0429999999999999,"NA",1.0429999999999999,"NA",1.0429999999999999,"NA",1.0379,"NA",1.0379,"NA",1.0447,"2024-06-30",1.0447,"2024-06-30",1.0468,"2025-06-30",1.0468,"2025-06-30",1.0476000000000001]
[null,null,"Distribution loss factors","Distribution loss factor - Powercor","-","%","All","NA",1.0829499999999999,"NA",1.0829499999999999,"NA",1.0829499999999999,"NA",1.0806,"NA",1.0782239470237072,"NA",1.0782239470237072,"NA",1.0775506304077396,"NA",1.0775999999999999,"NA",1.0735613169316207,"2024-06-30",1.0738325213593116,"2024-06-30",1.0756983799679434,"2025-06-30",1.0757254904501812,"2025-06-30",1.0744473088298481]
[null,null,"Distribution loss factors","Distribution loss factor - United Energy","-","%","All","NA",1.0563,"NA",1.0563,"NA",1.0563,"NA",1.0525,"NA",1.0525,"NA",1.0525,"NA",1.0470999999999999,"NA",1.0470999999999999,"NA",1.0483,"2024-06-30",1.0483,"2024-06-30",1.0463,"2025-06-30",1.0463,"2025-06-30",1.046]
[]
[]
[]
[]
[]
["Section/Item notes (where necessary)",{"$f":"MAX(B$3:B154)+0.01","v":10.02},"Usage profile inputs"]
[]
[null,null,null,null,null,null,"Year",null,2021,null,2021,null,2021,null,2022,null,2022,null,"2022-23",null,"2022-23",null,"2023-24",null,"2023-24",null,"2024-25",null,"2024-25",null,"2025-26",null,"2025-26"]
[null,null,null,null,null,null,"VDO decision",null,{"$f":"\"VDO \"&I157&\" - \"&IF(LEFT(I160,1)=\"F\",\"Final\",IF(LEFT(I160,1)=\"D\",\"Draft\",IF(LEFT(I160,2)=\"VD\",\"Variation draft\",IF(LEFT(I160,2)=\"VF\",\"Variation final\"))))","v":"VDO 2021 - Final"},null,{"$f":"\"VDO \"&K157&\" - \"&IF(LEFT(K160,1)=\"F\",\"Final\",IF(LEFT(K160,1)=\"D\",\"Draft\",IF(LEFT(K160,2)=\"VD\",\"Variation draft\",IF(LEFT(K160,2)=\"VF\",\"Variation final\"))))","v":"VDO 2021 - Variation draft"},null,{"$f":"\"VDO \"&M157&\" - \"&IF(LEFT(M160,1)=\"F\",\"Final\",IF(LEFT(M160,1)=\"D\",\"Draft\",IF(LEFT(M160,2)=\"VD\",\"Variation draft\",IF(LEFT(M160,2)=\"VF\",\"Variation final\"))))","v":"VDO 2021 - Variation final"},null,{"$f":"\"VDO \"&O157&\" - \"&IF(LEFT(O160,1)=\"F\",\"Final\",IF(LEFT(O160,1)=\"D\",\"Draft\",IF(LEFT(O160,2)=\"VD\",\"Variation draft\",IF(LEFT(O160,2)=\"VF\",\"Variation final\"))))","v":"VDO 2022 - Draft"},null,{"$f":"\"VDO \"&Q157&\" - \"&IF(LEFT(Q160,1)=\"F\",\"Final\",IF(LEFT(Q160,1)=\"D\",\"Draft\",IF(LEFT(Q160,2)=\"VD\",\"Variation draft\",IF(LEFT(Q160,2)=\"VF\",\"Variation final\"))))","v":"VDO 2022 - Final"},null,{"$f":"\"VDO \"&S157&\" - \"&IF(LEFT(S160,1)=\"F\",\"Final\",IF(LEFT(S160,1)=\"D\",\"Draft\",IF(LEFT(S160,2)=\"VD\",\"Variation draft\",IF(LEFT(S160,2)=\"VF\",\"Variation final\"))))","v":"VDO 2022-23 - Draft"},null,{"$f":"\"VDO \"&U157&\" - \"&IF(LEFT(U160,1)=\"F\",\"Final\",IF(LEFT(U160,1)=\"D\",\"Draft\",IF(LEFT(U160,2)=\"VD\",\"Variation draft\",IF(LEFT(U160,2)=\"VF\",\"Variation final\"))))","v":"VDO 2022-23 - Final"},null,{"$f":"\"VDO \"&W157&\" - \"&IF(LEFT(W160,1)=\"F\",\"Final\",IF(LEFT(W160,1)=\"D\",\"Draft\",IF(LEFT(W160,2)=\"VD\",\"Variation draft\",IF(LEFT(W160,2)=\"VF\",\"Variation final\"))))","v":"VDO 2023-24 - Draft"},null,{"$f":"\"VDO \"&Y157&\" - \"&IF(LEFT(Y160,1)=\"F\",\"Final\",IF(LEFT(Y160,1)=\"D\",\"Draft\",IF(LEFT(Y160,2)=\"VD\",\"Variation draft\",IF(LEFT(Y160,2)=\"VF\",\"Variation final\"))))","v":"VDO 2023-24 - Final"},null,{"$f":"\"VDO \"&AA157&\" - \"&IF(LEFT(AA160,1)=\"F\",\"Final\",IF(LEFT(AA160,1)=\"D\",\"Draft\",IF(LEFT(AA160,2)=\"VD\",\"Variation draft\",IF(LEFT(AA160,2)=\"VF\",\"Variation final\"))))","v":"VDO 2024-25 - Draft"},null,{"$f":"\"VDO \"&AC157&\" - \"&IF(LEFT(AC160,1)=\"F\",\"Final\",IF(LEFT(AC160,1)=\"D\",\"Draft\",IF(LEFT(AC160,2)=\"VD\",\"Variation draft\",IF(LEFT(AC160,2)=\"VF\",\"Variation final\"))))","v":"VDO 2024-25 - Final"},null,{"$f":"\"VDO \"&AE157&\" - \"&IF(LEFT(AE160,1)=\"F\",\"Final\",IF(LEFT(AE160,1)=\"D\",\"Draft\",IF(LEFT(AE160,2)=\"VD\",\"Variation draft\",IF(LEFT(AE160,2)=\"VF\",\"Variation final\"))))","v":"VDO 2025-26 - Draft"},null,{"$f":"\"VDO \"&AG157&\" - \"&IF(LEFT(AG160,1)=\"F\",\"Final\",IF(LEFT(AG160,1)=\"D\",\"Draft\",IF(LEFT(AG160,2)=\"VD\",\"Variation draft\",IF(LEFT(AG160,2)=\"VF\",\"Variation final\"))))","v":"VDO 2025-26 - Final"}]
[null,null,"Input_Usage"]
[null,null,"Profile name","Usage type","Ref","Customer type","Tariff type","[blank]","F-PreviousVDO_Input","[blank]2","VD-PreviousVDO_Input","[blank]3","VF-PreviousVDO_Input","[blank]4","D-PreviousVDO_Input","[blank]5","F-PreviousVDO_Input2","[blank]6","D-PreviousVDO_Input2","[blank]7","F-PreviousVDO_Input3","[blank]8","D-PreviousVDO_Input3","[blank]9","F-PreviousVDO_Input4","[blank]10","D-CurrentVDO_Input","[blank]11","F-CurrentVDO_Input","[blank]12","D-NextVDO_Input","[blank]13","F-NextVDO_Input"]
[null,null,"Residential - small","Block 1",{"$f":"Input_Usage[[#This Row],[Profile name]]&\" - \"&Input_Usage[[#This Row],[Usage type]]","v":"Residential - small - Block 1"},"Residential","Anytime","[blank]",2000,null,2000,null,2000,null,2000,null,2000,null,2000,null,2000,null,2000,null,2000,null,2000,null,2000,null,2000,null,2000]
[null,null,"Residential - medium","Block 1",{"$f":"Input_Usage[[#This Row],[Profile name]]&\" - \"&Input_Usage[[#This Row],[Usage type]]","v":"Residential - medium - Block 1"},"Residential","Anytime","[blank]",4000,null,4000,null,4000,null,4000,null,4000,null,4000,null,4000,null,4000,null,4000,null,4000,null,4000,null,4000,null,4000]
[null,null,"Residential - medium2","Block 1",{"$f":"Input_Usage[[#This Row],[Profile name]]&\" - \"&Input_Usage[[#This Row],[Usage type]]","v":"Residential - medium2 - Block 1"},"Residential","Anytime",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4080,null,4080,null,4080,null,4080]
[null,null,"Residential - large","Block 1",{"$f":"Input_Usage[[#This Row],[Profile name]]&\" - \"&Input_Usage[[#This Row],[Usage type]]","v":"Residential - large - Block 1"},"Residential","Anytime","[blank]",4080,null,4080,null,4080,null,4080,null,4080,null,4080,null,4080,null,4080,null,4080,null,4080,null,4080,null,4080,null,4080]
[null,null,"Small business - small","Block 1",{"$f":"Input_Usage[[#This Row],[Profile name]]&\" - \"&Input_Usage[[#This Row],[Usage type]]","v":"Small business - small - Block 1"},"Small business","Anytime","[blank]",4080,null,4080,null,4080,null,4080,null,4080,null,4080,null,4080,null,4080,null,4080,null,4080,null,4080,null,4080,null,4080]
[null,null,"Small business - medium","Block 1",{"$f":"Input_Usage[[#This Row],[Profile name]]&\" - \"&Input_Usage[[#This Row],[Usage type]]","v":"Small business - medium - Block 1"},"Small business","Anytime","[blank]",4080,null,4080,null,4080,null,4080,null,4080,null,4080,null,4080,null,4080,null,4080,null,4080,null,4080,null,4080,null,4080]
[null,null,"Small business - large","Block 1",{"$f":"Input_Usage[[#This Row],[Profile name]]&\" - \"&Input_Usage[[#This Row],[Usage type]]","v":"Small business - large - Block 1"},"Small business","Anytime","[blank]",4080,null,4080,null,4080,null,4080,null,4080,null,4080,null,4080,null,4080,null,4080,null,4080,null,4080,null,4080,null,4080]
[null,null,"Residential - small","Balance",{"$f":"Input_Usage[[#This Row],[Profile name]]&\" - \"&Input_Usage[[#This Row],[Usage type]]","v":"Residential - small - Balance"},"Residential","Anytime","[blank]",0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,"Residential - medium","Balance",{"$f":"Input_Usage[[#This Row],[Profile name]]&\" - \"&Input_Usage[[#This Row],[Usage type]]","v":"Residential - medium - Balance"},"Residential","Anytime","[blank]",0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,null,"Residential - medium2","Balance",{"$f":"Input_Usage[[#This Row],[Profile name]]&\" - \"&Input_Usage[[#This Row],[Usage type]]","v":"Residential - medium2 - Balance"},"Residential","Anytime",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1920,null,1920,null,1920,null,1920]
[null,null,"Residential - large","Balance",{"$f":"Input_Usage[[#This Row],[Profile name]]&\" - \"&Input_Usage[[#This Row],[Usage type]]","v":"Residential - large - Balance"},"Residential","Anytime","[blank]",3920,null,3920,null,3920,null,3920,null,3920,null,3920,null,3920,null,3920,null,3920,null,3920,null,3920,null,3920,null,3920]
[null,null,"Small business - small","Balance",{"$f":"Input_Usage[[#This Row],[Profile name]]&\" - \"&Input_Usage[[#This Row],[Usage type]]","v":"Small business - small - Balance"},"Small business","Anytime","[blank]",5920,null,5920,null,5920,null,5920,null,5920,null,5920,null,5920,null,5920,null,5920,null,5920,null,5920,null,5920,null,5920]
[null,null,"Small business - medium","Balance",{"$f":"Input_Usage[[#This Row],[Profile name]]&\" - \"&Input_Usage[[#This Row],[Usage type]]","v":"Small business - medium - Balance"},"Small business","Anytime","[blank]",15920,null,15920,null,15920,null,15920,null,15920,null,15920,null,15920,null,15920,null,15920,null,15920,null,15920,null,15920,null,15920]
[null,null,"Small business - large","Balance",{"$f":"Input_Usage[[#This Row],[Profile name]]&\" - \"&Input_Usage[[#This Row],[Usage type]]","v":"Small business - large - Balance"},"Small business","Anytime","[blank]",35920,null,35920,null,35920,null,35920,null,35920,null,35920,null,35920,null,35920,null,35920,null,35920,null,35920,null,35920,null,35920]
[null,null,"Residential - small","Annual",{"$f":"Input_Usage[[#This Row],[Profile name]]&\" - \"&Input_Usage[[#This Row],[Usage type]]","v":"Residential - small - Annual"},"Residential","Anytime","[blank]",2000,null,2000,null,2000,null,2000,null,2000,null,2000,null,2000,null,2000,null,2000,null,2000,null,2000,null,2000,null,2000]
[null,null,"Residential - medium","Annual",{"$f":"Input_Usage[[#This Row],[Profile name]]&\" - \"&Input_Usage[[#This Row],[Usage type]]","v":"Residential - medium - Annual"},"Residential","Anytime","[blank]",4000,null,4000,null,4000,null,4000,null,4000,null,4000,null,4000,null,4000,null,4000,null,4000,null,4000,null,4000,null,4000]
[null,null,"Residential - medium2","Annual",{"$f":"Input_Usage[[#This Row],[Profile name]]&\" - \"&Input_Usage[[#This Row],[Usage type]]","v":"Residential - medium2 - Annual"},"Residential","Anytime",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6000,null,6000,null,6000,null,6000]
[null,null,"Residential - large","Annual",{"$f":"Input_Usage[[#This Row],[Profile name]]&\" - \"&Input_Usage[[#This Row],[Usage type]]","v":"Residential - large - Annual"},"Residential","Anytime","[blank]",8000,null,8000,null,8000,null,8000,null,8000,null,8000,null,8000,null,8000,null,8000,null,8000,null,8000,null,8000,null,8000]
[null,null,"Small business - small","Annual",{"$f":"Input_Usage[[#This Row],[Profile name]]&\" - \"&Input_Usage[[#This Row],[Usage type]]","v":"Small business - small - Annual"},"Small business","Anytime","[blank]",10000,null,10000,null,10000,null,10000,null,10000,null,10000,null,10000,null,10000,null,10000,null,10000,null,10000,null,10000,null,10000]
[null,null,"Small business - medium","Annual",{"$f":"Input_Usage[[#This Row],[Profile name]]&\" - \"&Input_Usage[[#This Row],[Usage type]]","v":"Small business - medium - Annual"},"Small business","Anytime","[blank]",20000,null,20000,null,20000,null,20000,null,20000,null,20000,null,20000,null,20000,null,20000,null,20000,null,20000,null,20000,null,20000]
[null,null,"Small business - large","Annual",{"$f":"Input_Usage[[#This Row],[Profile name]]&\" - \"&Input_Usage[[#This Row],[Usage type]]","v":"Small business - large - Annual"},"Small business","Anytime","[blank]",40000,null,40000,null,40000,null,40000,null,40000,null,40000,null,40000,null,40000,null,40000,null,40000,null,40000,null,40000,null,40000]
[null,null,"Residential - small","Single rate",{"$f":"Input_Usage[[#This Row],[Profile name]]&\" - \"&Input_Usage[[#This Row],[Usage type]]","v":"Residential - small - Single rate"},"Residential","Anytime","[blank]",2000,null,2000,null,2000,null,2000,null,2000,null,2000,null,2000,null,2000,null,2000,null,2000,null,2000,null,2000,null,2000]
[null,null,"Residential - medium","Single rate",{"$f":"Input_Usage[[#This Row],[Profile name]]&\" - \"&Input_Usage[[#This Row],[Usage type]]","v":"Residential - medium - Single rate"},"Residential","Anytime","[blank]",4000,null,4000,null,4000,null,4000,null,4000,null,4000,null,4000,null,4000,null,4000,null,4000,null,4000,null,4000,null,4000]
[null,null,"Residential - medium2","Single rate",{"$f":"Input_Usage[[#This Row],[Profile name]]&\" - \"&Input_Usage[[#This Row],[Usage type]]","v":"Residential - medium2 - Single rate"},"Residential","Anytime",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6000,null,6000,null,6000,null,6000]
[null,null,"Residential - large","Single rate",{"$f":"Input_Usage[[#This Row],[Profile name]]&\" - \"&Input_Usage[[#This Row],[Usage type]]","v":"Residential - large - Single rate"},"Residential","Anytime","[blank]",8000,null,8000,null,8000,null,8000,null,8000,null,8000,null,8000,null,8000,null,8000,null,8000,null,8000,null,8000,null,8000]
[null,null,"Small business - small","Single rate",{"$f":"Input_Usage[[#This Row],[Profile name]]&\" - \"&Input_Usage[[#This Row],[Usage type]]","v":"Small business - small - Single rate"},"Small business","Anytime","[blank]",10000,null,10000,null,10000,null,10000,null,10000,null,10000,null,10000,null,10000,null,10000,null,10000,null,10000,null,10000,null,10000]
[null,null,"Small business - medium","Single rate",{"$f":"Input_Usage[[#This Row],[Profile name]]&\" - \"&Input_Usage[[#This Row],[Usage type]]","v":"Small business - medium - Single rate"},"Small business","Anytime","[blank]",20000,null,20000,null,20000,null,20000,null,20000,null,20000,null,20000,null,20000,null,20000,null,20000,null,20000,null,20000,null,20000]
[null,null,"Small business - large","Single rate",{"$f":"Input_Usage[[#This Row],[Profile name]]&\" - \"&Input_Usage[[#This Row],[Usage type]]","v":"Small business - large - Single rate"},"Small business","Anytime","[blank]",40000,null,40000,null,40000,null,40000,null,40000,null,40000,null,40000,null,40000,null,40000,null,40000,null,40000,null,40000,null,40000]
[null,null,"Residential - medium","Controlled load",{"$f":"Input_Usage[[#This Row],[Profile name]]&\" - \"&Input_Usage[[#This Row],[Usage type]]","v":"Residential - medium - Controlled load"},"Residential","Anytime","[blank]",2000,null,2000,null,2000,null,2000,null,2000,null,2000,null,2000,null,2000,null,2000,null,2000,null,2000,null,2000,null,2000]
[null,null,"Residential - medium2","Controlled load",{"$f":"Input_Usage[[#This Row],[Profile name]]&\" - \"&Input_Usage[[#This Row],[Usage type]]","v":"Residential - medium2 - Controlled load"},"Residential","Anytime",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2000,null,2000,null,2000,null,2000]
[null,null,"Residential - small","Peak",{"$f":"Input_Usage[[#This Row],[Profile name]]&\" - \"&Input_Usage[[#This Row],[Usage type]]","v":"Residential - small - Peak"},"Residential","TOU","[blank]","NA",null,660,null,660,null,660,null,660,null,660,null,660,null,660,null,660,null,660,null,660,null,660,null,660]
[null,null,"Residential - medium","Peak",{"$f":"Input_Usage[[#This Row],[Profile name]]&\" - \"&Input_Usage[[#This Row],[Usage type]]","v":"Residential - medium - Peak"},"Residential","TOU","[blank]","NA",null,1320,null,1320,null,1320,null,1320,null,1320,null,1320,null,1320,null,1320,null,1320,null,1320,null,1320,null,1320]
[null,null,"Residential - medium2","Peak",{"$f":"Input_Usage[[#This Row],[Profile name]]&\" - \"&Input_Usage[[#This Row],[Usage type]]","v":"Residential - medium2 - Peak"},"Residential","TOU",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1980,null,1980,null,1980,null,1980]
[null,null,"Residential - large","Peak",{"$f":"Input_Usage[[#This Row],[Profile name]]&\" - \"&Input_Usage[[#This Row],[Usage type]]","v":"Residential - large - Peak"},"Residential","TOU","[blank]","NA",null,2640,null,2640,null,2640,null,2640,null,2640,null,2640,null,2640,null,2640,null,2640,null,2640,null,2640,null,2640]
[null,null,"Small business - small","Peak",{"$f":"Input_Usage[[#This Row],[Profile name]]&\" - \"&Input_Usage[[#This Row],[Usage type]]","v":"Small business - small - Peak"},"Small business","TOU","[blank]","NA",null,4900,null,4900,null,4900,null,4900,null,4900,null,4900,null,4900,null,4900,null,4900,null,4900,null,4900,null,4900]
[null,null,"Small business - medium","Peak",{"$f":"Input_Usage[[#This Row],[Profile name]]&\" - \"&Input_Usage[[#This Row],[Usage type]]","v":"Small business - medium - Peak"},"Small business","TOU","[blank]","NA",null,9800,null,9800,null,9800,null,9800,null,9800,null,9800,null,9800,null,9800,null,9800,null,9800,null,9800,null,9800]
[null,null,"Small business - large","Peak",{"$f":"Input_Usage[[#This Row],[Profile name]]&\" - \"&Input_Usage[[#This Row],[Usage type]]","v":"Small business - large - Peak"},"Small business","TOU","[blank]","NA",null,19600,null,19600,null,19600,null,19600,null,19600,null,19600,null,19600,null,19600,null,19600,null,19600,null,19600,null,19600]
[null,null,"Residential - small","Off peak",{"$f":"Input_Usage[[#This Row],[Profile name]]&\" - \"&Input_Usage[[#This Row],[Usage type]]","v":"Residential - small - Off peak"},"Residential","TOU","[blank]","NA",null,1340,null,1340,null,1340,null,1340,null,1340,null,1340,null,1340,null,1340,null,1340,null,1340,null,1340,null,1340]
[null,null,"Residential - medium","Off peak",{"$f":"Input_Usage[[#This Row],[Profile name]]&\" - \"&Input_Usage[[#This Row],[Usage type]]","v":"Residential - medium - Off peak"},"Residential","TOU","[blank]","NA",null,2680,null,2680,null,2680,null,2680,null,2680,null,2680,null,2680,null,2680,null,2680,null,2680,null,2680,null,2680]
[null,null,"Residential - medium2","Off peak",{"$f":"Input_Usage[[#This Row],[Profile name]]&\" - \"&Input_Usage[[#This Row],[Usage type]]","v":"Residential - medium2 - Off peak"},"Residential","TOU",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4020,null,4020,null,4020,null,4020]
[null,null,"Residential - large","Off peak",{"$f":"Input_Usage[[#This Row],[Profile name]]&\" - \"&Input_Usage[[#This Row],[Usage type]]","v":"Residential - large - Off peak"},"Residential","TOU","[blank]","NA",null,5360,null,5360,null,5360,null,5360,null,5360,null,5360,null,5360,null,5360,null,5360,null,5360,null,5360,null,5360]
[null,null,"Small business - small","Off peak",{"$f":"Input_Usage[[#This Row],[Profile name]]&\" - \"&Input_Usage[[#This Row],[Usage type]]","v":"Small business - small - Off peak"},"Small business","TOU","[blank]","NA",null,5100,null,5100,null,5100,null,5100,null,5100,null,5100,null,5100,null,5100,null,5100,null,5100,null,5100,null,5100]
[null,null,"Small business - medium","Off peak",{"$f":"Input_Usage[[#This Row],[Profile name]]&\" - \"&Input_Usage[[#This Row],[Usage type]]","v":"Small business - medium - Off peak"},"Small business","TOU","[blank]","NA",null,10200,null,10200,null,10200,null,10200,null,10200,null,10200,null,10200,null,10200,null,10200,null,10200,null,10200,null,10200]
[null,null,"Small business - large","Off peak",{"$f":"Input_Usage[[#This Row],[Profile name]]&\" - \"&Input_Usage[[#This Row],[Usage type]]","v":"Small business - large - Off peak"},"Small business","TOU","[blank]","NA",null,20400,null,20400,null,20400,null,20400,null,20400,null,20400,null,20400,null,20400,null,20400,null,20400,null,20400,null,20400]
[]
[null,{"$f":"MAX(B$3:B205)+0.01","v":10.029999999999999},"True up inputs"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Midpoint",null,"Midpoint",null,"Midpoint",null,"Midpoint",null,"Midpoint",null,"Midpoint"]
[null,null,null,null,null,null,"Year",null,2021,null,2021,null,2021,null,2022,null,2022,null,"2022-23",null,"2022-23",null,"2023-24",null,"2023-24",null,"2024-25",null,"2024-25",null,"2025-26",null,"2025-26"]
[null,null,null,null,null,null,"VDO decision",null,{"$f":"\"VDO \"&I208&\" - \"&IF(LEFT(I211,1)=\"F\",\"Final\",IF(LEFT(I211,1)=\"D\",\"Draft\",IF(LEFT(I211,2)=\"VD\",\"Variation draft\",IF(LEFT(I211,2)=\"VF\",\"Variation final\"))))","v":"VDO 2021 - Final"},null,{"$f":"\"VDO \"&K208&\" - \"&IF(LEFT(K211,1)=\"F\",\"Final\",IF(LEFT(K211,1)=\"D\",\"Draft\",IF(LEFT(K211,2)=\"VD\",\"Variation draft\",IF(LEFT(K211,2)=\"VF\",\"Variation final\"))))","v":"VDO 2021 - Variation draft"},null,{"$f":"\"VDO \"&M208&\" - \"&IF(LEFT(M211,1)=\"F\",\"Final\",IF(LEFT(M211,1)=\"D\",\"Draft\",IF(LEFT(M211,2)=\"VD\",\"Variation draft\",IF(LEFT(M211,2)=\"VF\",\"Variation final\"))))","v":"VDO 2021 - Variation final"},null,{"$f":"\"VDO \"&O208&\" - \"&IF(LEFT(O211,1)=\"F\",\"Final\",IF(LEFT(O211,1)=\"D\",\"Draft\",IF(LEFT(O211,2)=\"VD\",\"Variation draft\",IF(LEFT(O211,2)=\"VF\",\"Variation final\"))))","v":"VDO 2022 - Draft"},null,{"$f":"\"VDO \"&Q208&\" - \"&IF(LEFT(Q211,1)=\"F\",\"Final\",IF(LEFT(Q211,1)=\"D\",\"Draft\",IF(LEFT(Q211,2)=\"VD\",\"Variation draft\",IF(LEFT(Q211,2)=\"VF\",\"Variation final\"))))","v":"VDO 2022 - Final"},null,{"$f":"\"VDO \"&S208&\" - \"&IF(LEFT(S211,1)=\"F\",\"Final\",IF(LEFT(S211,1)=\"D\",\"Draft\",IF(LEFT(S211,2)=\"VD\",\"Variation draft\",IF(LEFT(S211,2)=\"VF\",\"Variation final\"))))","v":"VDO 2022-23 - Draft"},null,{"$f":"\"VDO \"&U208&\" - \"&IF(LEFT(U211,1)=\"F\",\"Final\",IF(LEFT(U211,1)=\"D\",\"Draft\",IF(LEFT(U211,2)=\"VD\",\"Variation draft\",IF(LEFT(U211,2)=\"VF\",\"Variation final\"))))","v":"VDO 2022-23 - Final"},null,{"$f":"\"VDO \"&W208&\" - \"&IF(LEFT(W211,1)=\"F\",\"Final\",IF(LEFT(W211,1)=\"D\",\"Draft\",IF(LEFT(W211,2)=\"VD\",\"Variation draft\",IF(LEFT(W211,2)=\"VF\",\"Variation final\"))))","v":"VDO 2023-24 - Draft"},null,{"$f":"\"VDO \"&Y208&\" - \"&IF(LEFT(Y211,1)=\"F\",\"Final\",IF(LEFT(Y211,1)=\"D\",\"Draft\",IF(LEFT(Y211,2)=\"VD\",\"Variation draft\",IF(LEFT(Y211,2)=\"VF\",\"Variation final\"))))","v":"VDO 2023-24 - Final"},null,{"$f":"\"VDO \"&AA208&\" - \"&IF(LEFT(AA211,1)=\"F\",\"Final\",IF(LEFT(AA211,1)=\"D\",\"Draft\",IF(LEFT(AA211,2)=\"VD\",\"Variation draft\",IF(LEFT(AA211,2)=\"VF\",\"Variation final\"))))","v":"VDO 2024-25 - Draft"},null,{"$f":"\"VDO \"&AC208&\" - \"&IF(LEFT(AC211,1)=\"F\",\"Final\",IF(LEFT(AC211,1)=\"D\",\"Draft\",IF(LEFT(AC211,2)=\"VD\",\"Variation draft\",IF(LEFT(AC211,2)=\"VF\",\"Variation final\"))))","v":"VDO 2024-25 - Final"},null,{"$f":"\"VDO \"&AE208&\" - \"&IF(LEFT(AE211,1)=\"F\",\"Final\",IF(LEFT(AE211,1)=\"D\",\"Draft\",IF(LEFT(AE211,2)=\"VD\",\"Variation draft\",IF(LEFT(AE211,2)=\"VF\",\"Variation final\"))))","v":"VDO 2025-26 - Draft"},null,{"$f":"\"VDO \"&AG208&\" - \"&IF(LEFT(AG211,1)=\"F\",\"Final\",IF(LEFT(AG211,1)=\"D\",\"Draft\",IF(LEFT(AG211,2)=\"VD\",\"Variation draft\",IF(LEFT(AG211,2)=\"VF\",\"Variation final\"))))","v":"VDO 2025-26 - Final"}]
[null,null,"Input_TUEnv_Actual"]
[null,null,"Cost element","Cost item","Fixed/Variable","Unit","Customer type","[blank]","F-PreviousVDO_Input","[blank]2","VD-PreviousVDO_Input","[blank]3","VF-PreviousVDO_Input","[blank]4","D-PreviousVDO_Input","[blank]5","F-PreviousVDO_Input2","[blank]6","D-PreviousVDO_Input2","[blank]7","F-PreviousVDO_Input3","[blank]8","D-PreviousVDO_Input4","[blank]9","F-PreviousVDO_Input5","[blank]10","D-CurrentVDO_Input","[blank]11","F-CurrentVDO_Input","[blank]12","D-NextVDO_Input","[blank]13","F-NextVDO_Input"]
[null,null,"Environmental","Large-scale renewable energy target (LRET) - Price","NA","$/certificate","All","[blank]",null,null,null,null,null,null,35.75,null,35.75,null,{"$f":"Q85","v":34.44},null,34.44,null,35.46,null,35.46,null,54.83,null,54.83,null,49.03,null,49.03]
[null,null,"Environmental","Large-scale renewable energy target (LRET) - Liability","NA","%","All","[blank]",null,null,null,null,null,null,0.18540000000000001,null,0.18540000000000001,null,0.18640000000000001,null,0.18640000000000001,null,0.188,null,0.188,null,0.18959999999999999,null,0.18719999999999998,null,0.18195,null,0.18195]
[null,null,"Environmental","Small-scale renewable energy scheme (SRES) - Price","NA","$/certificate","All","[blank]",null,null,null,null,null,null,40,null,40,null,40,null,40,null,40,null,40,null,40,null,{"$f":"Input_TUEnv_Actual[[#This Row],[D-CurrentVDO_Input]]","v":40},null,40,null,40]
[null,null,"Environmental","Small-scale renewable energy scheme (SRES) - Liability","NA","%","All","[blank]",null,null,null,null,null,null,0.28799999999999998,null,0.28799999999999998,null,0.27260000000000001,null,0.27260000000000001,null,0.21779999999999999,null,0.21779999999999999,null,0.1714,null,0.18775,null,0.17575000000000002,null,0.17575000000000002]
[null,null,"Environmental","Victorian energy upgrades (VEU) - Price","NA","$/certificate","All","[blank]",null,null,null,null,null,null,32.379354863483861,null,32.379354863483861,null,{"$f":"Q84","v":56.939318273848677},null,56.939318273848677,null,73.62,null,73.62,null,68.562227396360115,null,68.562200000000004,null,87.009309999999999,null,87.009309999999999]
[null,null,"Environmental","Victorian energy upgrades (VEU) - Liability","NA","%","All","[blank]",null,null,null,null,null,null,0.17255000000000001,null,0.17255000000000001,null,{"$f":"Q87","v":0.17255000000000001},null,0.17255000000000001,null,0.16113,null,0.16113,null,0.16306999999999999,null,0.16306999999999999,null,0.15243999999999999,null,0.15243999999999999]
[]
[]
[null,null,null,null,null,null,"Year",null,2021,null,2021,null,2021,null,2022,null,2022,null,"2022-23",null,"2022-23",null,"2023-24",null,"2023-24",null,"2024-25",null,"2024-25",null,"2025-26",null,"2025-26"]
[null,null,null,null,null,null,"VDO decision",null,{"$f":"\"VDO \"&I220&\" - \"&IF(LEFT(I223,1)=\"F\",\"Final\",IF(LEFT(I223,1)=\"D\",\"Draft\",IF(LEFT(I223,2)=\"VD\",\"Variation draft\",IF(LEFT(I223,2)=\"VF\",\"Variation final\"))))","v":"VDO 2021 - Final"},null,{"$f":"\"VDO \"&K220&\" - \"&IF(LEFT(K223,1)=\"F\",\"Final\",IF(LEFT(K223,1)=\"D\",\"Draft\",IF(LEFT(K223,2)=\"VD\",\"Variation draft\",IF(LEFT(K223,2)=\"VF\",\"Variation final\"))))","v":"VDO 2021 - Variation draft"},null,{"$f":"\"VDO \"&M220&\" - \"&IF(LEFT(M223,1)=\"F\",\"Final\",IF(LEFT(M223,1)=\"D\",\"Draft\",IF(LEFT(M223,2)=\"VD\",\"Variation draft\",IF(LEFT(M223,2)=\"VF\",\"Variation final\"))))","v":"VDO 2021 - Variation final"},null,{"$f":"\"VDO \"&O220&\" - \"&IF(LEFT(O223,1)=\"F\",\"Final\",IF(LEFT(O223,1)=\"D\",\"Draft\",IF(LEFT(O223,2)=\"VD\",\"Variation draft\",IF(LEFT(O223,2)=\"VF\",\"Variation final\"))))","v":"VDO 2022 - Draft"},null,{"$f":"\"VDO \"&Q220&\" - \"&IF(LEFT(Q223,1)=\"F\",\"Final\",IF(LEFT(Q223,1)=\"D\",\"Draft\",IF(LEFT(Q223,2)=\"VD\",\"Variation draft\",IF(LEFT(Q223,2)=\"VF\",\"Variation final\"))))","v":"VDO 2022 - Final"},null,{"$f":"\"VDO \"&S220&\" - \"&IF(LEFT(S223,1)=\"F\",\"Final\",IF(LEFT(S223,1)=\"D\",\"Draft\",IF(LEFT(S223,2)=\"VD\",\"Variation draft\",IF(LEFT(S223,2)=\"VF\",\"Variation final\"))))","v":"VDO 2022-23 - Draft"},null,{"$f":"\"VDO \"&U220&\" - \"&IF(LEFT(U223,1)=\"F\",\"Final\",IF(LEFT(U223,1)=\"D\",\"Draft\",IF(LEFT(U223,2)=\"VD\",\"Variation draft\",IF(LEFT(U223,2)=\"VF\",\"Variation final\"))))","v":"VDO 2022-23 - Final"},null,{"$f":"\"VDO \"&W220&\" - \"&IF(LEFT(W223,1)=\"F\",\"Final\",IF(LEFT(W223,1)=\"D\",\"Draft\",IF(LEFT(W223,2)=\"VD\",\"Variation draft\",IF(LEFT(W223,2)=\"VF\",\"Variation final\"))))","v":"VDO 2023-24 - Draft"},null,{"$f":"\"VDO \"&Y220&\" - \"&IF(LEFT(Y223,1)=\"F\",\"Final\",IF(LEFT(Y223,1)=\"D\",\"Draft\",IF(LEFT(Y223,2)=\"VD\",\"Variation draft\",IF(LEFT(Y223,2)=\"VF\",\"Variation final\"))))","v":"VDO 2023-24 - Final"},null,{"$f":"\"VDO \"&AA220&\" - \"&IF(LEFT(AA223,1)=\"F\",\"Final\",IF(LEFT(AA223,1)=\"D\",\"Draft\",IF(LEFT(AA223,2)=\"VD\",\"Variation draft\",IF(LEFT(AA223,2)=\"VF\",\"Variation final\"))))","v":"VDO 2024-25 - Draft"},null,{"$f":"\"VDO \"&AC220&\" - \"&IF(LEFT(AC223,1)=\"F\",\"Final\",IF(LEFT(AC223,1)=\"D\",\"Draft\",IF(LEFT(AC223,2)=\"VD\",\"Variation draft\",IF(LEFT(AC223,2)=\"VF\",\"Variation final\"))))","v":"VDO 2024-25 - Final"},null,{"$f":"\"VDO \"&AE220&\" - \"&IF(LEFT(AE223,1)=\"F\",\"Final\",IF(LEFT(AE223,1)=\"D\",\"Draft\",IF(LEFT(AE223,2)=\"VD\",\"Variation draft\",IF(LEFT(AE223,2)=\"VF\",\"Variation final\"))))","v":"VDO 2025-26 - Draft"},null,{"$f":"\"VDO \"&AG220&\" - \"&IF(LEFT(AG223,1)=\"F\",\"Final\",IF(LEFT(AG223,1)=\"D\",\"Draft\",IF(LEFT(AG223,2)=\"VD\",\"Variation draft\",IF(LEFT(AG223,2)=\"VF\",\"Variation final\"))))","v":"VDO 2025-26 - Final"}]
[null,null,"Input_TU_Periods"]
[null,null,"Item","Item2","Unit","[blank]","[blank]2","[blank]3","F-PreviousVDO_Input","[blank]4","VD-PreviousVDO_Input","[blank]5","VF-PreviousVDO_Input","[blank]6","D-PreviousVDO_Input","[blank]7","F-PreviousVDO_Input2","[blank]8","D-PreviousVDO_Input2","[blank]9","F-PreviousVDO_Input3","[blank]14","D-PreviousVDO_Input3","[blank]92","F-PreviousVDO_Input4","[blank]10","D-CurrentVDO_Input","[blank]11","F-CurrentVDO_Input","[blank]12","D-NextVDO_Input","[blank]13","F-NextVDO_Input"]
[null,null,"Decision period","Standard regulatory period","Days","[blank]","[blank]","[blank]",365,null,365,null,365,null,365,null,365,null,365,null,365,null,365,null,365,null,365,null,365,null,365,null,365]
[null,null,"Decision period","Current regulatory period","Days","[blank]","[blank]","[blank]",365,null,62,null,62,null,181,null,181,null,365,null,365,null,366,null,366,null,365,null,365,null,365,null,365]
[]
[null,null,null,null,null,null,"Year",null,2021,null,2021,null,2021,null,2022,null,2022,null,"2022-23",null,"2022-23",null,"2023-24",null,"2023-24",null,"2024-25",null,"2024-25",null,"2025-26",null,"2025-26"]
[null,null,null,null,null,null,"VDO decision",null,{"$f":"\"VDO \"&I227&\" - \"&IF(LEFT(I230,1)=\"F\",\"Final\",IF(LEFT(I230,1)=\"D\",\"Draft\",IF(LEFT(I230,2)=\"VD\",\"Variation draft\",IF(LEFT(I230,2)=\"VF\",\"Variation final\"))))","v":"VDO 2021 - Final"},null,{"$f":"\"VDO \"&K227&\" - \"&IF(LEFT(K230,1)=\"F\",\"Final\",IF(LEFT(K230,1)=\"D\",\"Draft\",IF(LEFT(K230,2)=\"VD\",\"Variation draft\",IF(LEFT(K230,2)=\"VF\",\"Variation final\"))))","v":"VDO 2021 - Variation draft"},null,{"$f":"\"VDO \"&M227&\" - \"&IF(LEFT(M230,1)=\"F\",\"Final\",IF(LEFT(M230,1)=\"D\",\"Draft\",IF(LEFT(M230,2)=\"VD\",\"Variation draft\",IF(LEFT(M230,2)=\"VF\",\"Variation final\"))))","v":"VDO 2021 - Variation final"},null,{"$f":"\"VDO \"&O227&\" - \"&IF(LEFT(O230,1)=\"F\",\"Final\",IF(LEFT(O230,1)=\"D\",\"Draft\",IF(LEFT(O230,2)=\"VD\",\"Variation draft\",IF(LEFT(O230,2)=\"VF\",\"Variation final\"))))","v":"VDO 2022 - Draft"},null,{"$f":"\"VDO \"&Q227&\" - \"&IF(LEFT(Q230,1)=\"F\",\"Final\",IF(LEFT(Q230,1)=\"D\",\"Draft\",IF(LEFT(Q230,2)=\"VD\",\"Variation draft\",IF(LEFT(Q230,2)=\"VF\",\"Variation final\"))))","v":"VDO 2022 - Final"},null,{"$f":"\"VDO \"&S227&\" - \"&IF(LEFT(S230,1)=\"F\",\"Final\",IF(LEFT(S230,1)=\"D\",\"Draft\",IF(LEFT(S230,2)=\"VD\",\"Variation draft\",IF(LEFT(S230,2)=\"VF\",\"Variation final\"))))","v":"VDO 2022-23 - Draft"},null,{"$f":"\"VDO \"&U227&\" - \"&IF(LEFT(U230,1)=\"F\",\"Final\",IF(LEFT(U230,1)=\"D\",\"Draft\",IF(LEFT(U230,2)=\"VD\",\"Variation draft\",IF(LEFT(U230,2)=\"VF\",\"Variation final\"))))","v":"VDO 2022-23 - Final"},null,{"$f":"\"VDO \"&W227&\" - \"&IF(LEFT(W230,1)=\"F\",\"Final\",IF(LEFT(W230,1)=\"D\",\"Draft\",IF(LEFT(W230,2)=\"VD\",\"Variation draft\",IF(LEFT(W230,2)=\"VF\",\"Variation final\"))))","v":"VDO 2023-24 - Draft"},null,{"$f":"\"VDO \"&Y227&\" - \"&IF(LEFT(Y230,1)=\"F\",\"Final\",IF(LEFT(Y230,1)=\"D\",\"Draft\",IF(LEFT(Y230,2)=\"VD\",\"Variation draft\",IF(LEFT(Y230,2)=\"VF\",\"Variation final\"))))","v":"VDO 2023-24 - Final"},null,{"$f":"\"VDO \"&AA227&\" - \"&IF(LEFT(AA230,1)=\"F\",\"Final\",IF(LEFT(AA230,1)=\"D\",\"Draft\",IF(LEFT(AA230,2)=\"VD\",\"Variation draft\",IF(LEFT(AA230,2)=\"VF\",\"Variation final\"))))","v":"VDO 2024-25 - Draft"},null,{"$f":"\"VDO \"&AC227&\" - \"&IF(LEFT(AC230,1)=\"F\",\"Final\",IF(LEFT(AC230,1)=\"D\",\"Draft\",IF(LEFT(AC230,2)=\"VD\",\"Variation draft\",IF(LEFT(AC230,2)=\"VF\",\"Variation final\"))))","v":"VDO 2024-25 - Final"},null,{"$f":"\"VDO \"&AE227&\" - \"&IF(LEFT(AE230,1)=\"F\",\"Final\",IF(LEFT(AE230,1)=\"D\",\"Draft\",IF(LEFT(AE230,2)=\"VD\",\"Variation draft\",IF(LEFT(AE230,2)=\"VF\",\"Variation final\"))))","v":"VDO 2025-26 - Draft"},null,{"$f":"\"VDO \"&AG227&\" - \"&IF(LEFT(AG230,1)=\"F\",\"Final\",IF(LEFT(AG230,1)=\"D\",\"Draft\",IF(LEFT(AG230,2)=\"VD\",\"Variation draft\",IF(LEFT(AG230,2)=\"VF\",\"Variation final\"))))","v":"VDO 2025-26 - Final"}]
[null,null,"Input_TU_YesNo"]
[null,null,"Cost element","Component","[blank]","[blank]2","[blank]3","[blank]4","F-PreviousVDO_Input","[blank]5","VD-PreviousVDO_Input","[blank]6","VF-PreviousVDO_Input","[blank]7","D-PreviousVDO_Input","[blank]8","F-PreviousVDO_Input2","[blank]9","D-PreviousVDO_Input2","[blank]72","F-PreviousVDO_Input3","[blank]83","D-PreviousVDO_Input3","[blank]94","F-PreviousVDO_Input4","[blank]10","D-CurrentVDO_Input","[blank]11","F-CurrentVDO_Input","[blank]12","D-NextVDO_Input","[blank]13","F-NextVDO_Input"]
[null,null,"Environmental","Large-scale renewable energy target (LRET)","[blank]","[blank]","[blank]","[blank]","No",null,"No",null,"Yes",null,"Yes",null,"Yes",null,"Yes",null,"Yes",null,"Yes",null,"Yes",null,"No",null,"Yes",null,"Yes",null,"Yes"]
[null,null,"Environmental","Small-scale renewable energy scheme (SRES)","[blank]","[blank]","[blank]","[blank]","No",null,"No",null,"Yes",null,"Yes",null,"Yes",null,"Yes",null,"Yes",null,"Yes",null,"Yes",null,"No",null,"Yes",null,"Yes",null,"Yes"]
[null,null,"Environmental","Victorian energy upgrades (VEU)","[blank]","[blank]","[blank]","[blank]","No",null,"No",null,"No",null,"No",null,"No",null,"No",null,"No",null,"No",null,"No",null,"No",null,"No",null,"No",null,"No"]
[null,null,"Network","Anytime - Residential","[blank]","[blank]","[blank]","[blank]","No",null,"No",null,"No",null,"Yes",null,"Yes",null,"No",null,"No",null,"No",null,"No",null,"No",null,"No",null,"No",null,"No"]
[null,null,"Network","Anytime - Small business","[blank]","[blank]","[blank]","[blank]","No",null,"No",null,"No",null,"Yes",null,"Yes",null,"No",null,"No",null,"No",null,"No",null,"No",null,"No",null,"No",null,"No"]
[null,null,"Network","TOU - Residential","[blank]","[blank]","[blank]","[blank]","No",null,"No",null,"No",null,"Yes",null,"Yes",null,"No",null,"No",null,"No",null,"No",null,"No",null,"No",null,"No",null,"No"]
[null,null,"Network","TOU - Small business","[blank]","[blank]","[blank]","[blank]","No",null,"No",null,"No",null,"Yes",null,"Yes",null,"No",null,"No",null,"No",null,"No",null,"No",null,"No",null,"No",null,"No"]
[]
[null,null,"Input_DecisionActual"]
[null,null,"VDO period","Actual","Decision"]
[null,null,"VDO 2021 - Final","VDO 2021 - Final","-"]
[null,null,"VDO 2021 - Variation draft","VDO 2021 - Variation draft","VDO 2021 - Final"]
[null,null,"VDO 2021 - Variation final","VDO 2021 - Variation final","VDO 2021 - Final"]
[null,null,"VDO 2022 - Draft","VDO 2022 - Draft","VDO 2021 - Final"]
[null,null,"VDO 2022 - Final","VDO 2022 - Final","VDO 2021 - Final"]
[null,null,"VDO 2022-23 - Draft","VDO 2022-23 - Draft","VDO 2022 - Final"]
[null,null,"VDO 2022-23 - Final","VDO 2022-23 - Final","VDO 2022 - Final"]
[null,null,"VDO 2023-24 - Draft","VDO 2023-24 - Draft","VDO 2022-23 - Final"]
[null,null,"VDO 2023-24 - Final","VDO 2023-24 - Final","VDO 2022-23 - Final"]
[null,null,"VDO 2024-25 - Draft","VDO 2024-25 - Draft","VDO 2023-24 - Final"]
[null,null,"VDO 2024-25 - Final","VDO 2024-25 - Final","VDO 2023-24 - Final"]
[null,null,"VDO 2025-26 - Draft","VDO 2025-26 - Draft","VDO 2024-25 - Final"]
[null,null,"VDO 2025-26 - Final","VDO 2025-26 - Final","VDO 2024-25 - Final"]

{"sheet":"General Assumptions","index":10,"n_rows":37,"n_cols":5,"rows_kept":37,"cut":false,"hidden":false,"merged":[[1,0,2,0]]}
["Worksheet description:","<< Back to Contents"]
["[Please provide a description of what this sheet does and any specific details or other notes the user needs to know]",null,{"$f":"Disclaimer!$B$1","v":"VDO calculation model"}]
[null,{"$f":"_xlfn.SHEET()","v":11},"General Assumptions"]
[]
["Section/Item notes (where necessary)",{"$f":"MAX(B$3:B4)+0.01","v":11.01},"Constants"]
[]
[null,null,"Assumption","Value"]
[]
[null,null,"Number of days"]
[null,null,"Next regulatory period",{"$f":"INDEX(Year_IN[],MATCH($C10,Year_IN[Description],0),MATCH(\"End date\",Year_IN[#Headers],0))-\nINDEX(Year_IN[],MATCH($C10,Year_IN[Description],0),MATCH(\"Start date\",Year_IN[#Headers],0))+1","v":365},"[DiY]"]
[null,null,"Current regulatory period",{"$f":"INDEX(Year_IN[],MATCH($C11,Year_IN[Description],0),MATCH(\"End date\",Year_IN[#Headers],0))-\nINDEX(Year_IN[],MATCH($C11,Year_IN[Description],0),MATCH(\"Start date\",Year_IN[#Headers],0))+1","v":365},"[DiPY]"]
[null,null,"Standard regulatory period",365]
[]
[null,null,"Number of months"]
[null,null,"Number of months in a year",12,"[MiY]"]
[null,null,"Number of months in a quarter year",3,"[MiQ]"]
[]
[null,null,"Number of weeks"]
[null,null,"Next regulatory period",{"$f":"DiY/7","v":52.142857142857146},"[WiY]"]
[null,null,"Current regulatory period",{"$f":"DiPY/7","v":52.142857142857146},"[WiPY]"]
[null,null,"Standard regulatory period",{"$f":"Standard_regulatory_period/7","v":52.142857142857146}]
[]
[null,null,"Financial units","AUD","[AUD]"]
[null,null,"Financial year end month",6,"N/A"]
[]
[null,null,"Goods & Services Tax (GST)",0.1,"[GST]"]
[]
[]
["Section/Item notes (where necessary)",{"$f":"MAX(B$3:B28)+0.01","v":11.02},"VDO decisions"]
[]
[]
[null,null,"VDO decision","Index"]
[null,null,"F-CurrentVDO_Input",1]
[null,null,"VD-CurrentVDO_Input",2]
[null,null,"VF-CurrentVDO_Input",3]
[null,null,"D-NextVDO_Input",4]
[null,null,"F-NextVDO_Input",5]

{"sheet":"CPI","index":11,"n_rows":114,"n_cols":17,"rows_kept":114,"cut":false,"hidden":false,"merged":[[1,0,2,0]]}
["Worksheet description:","<< Back to Contents"]
["This worksheet contains indices used to adjust cost stack elements by CPI (where necessary).",null,{"$f":"Disclaimer!$B$1","v":"VDO calculation model"}]
[null,{"$f":"_xlfn.SHEET()","v":12},"CPI"]
[]
["Section/Item notes (where necessary)",{"$f":"MAX(B$3:B4)+0.01","v":12.01},"Indices \"as at\" for previous & current VDO decisions"]
[]
[null,null,"Decision paper","Date","Indice"]
[null,null,"VDO 2019","2018-12-31",{"$f":"IFERROR(INDEX(CPI[Indice],MATCH(D8,CPI[Period],0),1),\"-\")","v":114.1}]
[null,null,"VDO 2020","2019-09-30",{"$f":"IFERROR(INDEX(CPI[Indice],MATCH(D9,CPI[Period],0),1),\"-\")","v":115.4}]
[null,null,"VDO 2021 - Draft","2020-06-30",{"$f":"IFERROR(INDEX(CPI[Indice],MATCH(D10,CPI[Period],0),1),\"-\")","v":114.4}]
[null,null,"VDO 2021 - Final","2020-09-30",{"$f":"IFERROR(INDEX(CPI[Indice],MATCH(D11,CPI[Period],0),1),\"-\")","v":116.2}]
[null,null,"VDO 2021 - Variation draft","2020-09-30",{"$f":"IFERROR(INDEX(CPI[Indice],MATCH(D12,CPI[Period],0),1),\"-\")","v":116.2}]
[null,null,"VDO 2021 - Variation final","2020-09-30",{"$f":"IFERROR(INDEX(CPI[Indice],MATCH(D13,CPI[Period],0),1),\"-\")","v":116.2}]
[null,null,"VDO 2022 - Draft","2021-06-30",{"$f":"IFERROR(INDEX(CPI[Indice],MATCH(D14,CPI[Period],0),1),\"-\")","v":118.8}]
[null,null,"VDO 2022 - Final","2021-09-30",{"$f":"IFERROR(INDEX(CPI[Indice],MATCH(D15,CPI[Period],0),1),\"-\")","v":119.7}]
[null,null,"VDO 2022-23 - Draft","2021-12-31",{"$f":"IFERROR(INDEX(CPI[Indice],MATCH(D16,CPI[Period],0),1),\"-\")","v":121.3}]
[null,null,"VDO 2022-23 - Final","2022-03-31",{"$f":"IFERROR(INDEX(CPI[Indice],MATCH(D17,CPI[Period],0),1),\"-\")","v":123.9}]
[null,null,"VDO 2023-24 - Draft","2022-12-31",{"$f":"IFERROR(INDEX(CPI[Indice],MATCH(D18,CPI[Period],0),1),\"-\")","v":130.80000000000001}]
[null,null,"VDO 2023-24 - Final","2023-03-31",{"$f":"IFERROR(INDEX(CPI[Indice],MATCH(D19,CPI[Period],0),1),\"-\")","v":132.6}]
[null,null,"VDO 2024-25 - Draft","2023-12-31",{"$f":"IFERROR(INDEX(CPI[Indice],MATCH(D20,CPI[Period],0),1),\"-\")","v":136.1}]
[null,null,"VDO 2024-25 - Final","2024-03-31",{"$f":"IFERROR(INDEX(CPI[Indice],MATCH(D21,CPI[Period],0),1),\"-\")","v":137.4}]
[null,null,"VDO 2025-26 - Draft","2024-12-31",{"$f":"IFERROR(INDEX(CPI[Indice],MATCH(D22,CPI[Period],0),1),\"-\")","v":139.4}]
[null,null,"VDO 2025-26 - Final","2025-03-31",{"$f":"IFERROR(INDEX(CPI[Indice],MATCH(D23,CPI[Period],0),1),\"-\")","v":140.69999999999999}]
[null,null,null,null,{"$f":"IFERROR(INDEX(CPI[Indice],MATCH(D24,CPI[Period],0),1),\"-\")","v":"-"}]
[null,null,null,null,{"$f":"IFERROR(INDEX(CPI[Indice],MATCH(D25,CPI[Period],0),1),\"-\")","v":"-"}]
[null,null,null,null,{"$f":"IFERROR(INDEX(CPI[Indice],MATCH(D26,CPI[Period],0),1),\"-\")","v":"-"}]
[null,null,null,null,{"$f":"IFERROR(INDEX(CPI[Indice],MATCH(D27,CPI[Period],0),1),\"-\")","v":"-"}]
[]
["Section/Item notes (where necessary)",{"$f":"MAX(B$3:B28)+0.01","v":12.02},"CPI indices"]
[]
[null,null,"ABS All groups CPI, Australia"]
[null,null,"Series ID A2325846C"]
[]
[null,null,"Latest extract","2025-04-30"]
[null,null,"Source ref","C/25/9716, Cell J317 in Data 1 Tab"]
[]
[null,null,"Period","Indice"]
[null,null,"2012-06-30",100.4]
[null,null,"2012-09-30",101.8]
[null,null,"2012-12-31",102]
[null,null,"2013-03-31",102.4]
[null,null,"2013-06-30",102.8]
[null,null,"2013-09-30",104]
[null,null,"2013-12-31",104.8]
[null,null,"2014-03-31",105.4]
[null,null,"2014-06-30",105.9]
[null,null,"2014-09-30",106.4]
[null,null,"2014-12-31",106.6]
[null,null,"2015-03-31",106.8]
[null,null,"2015-06-30",107.5]
[null,null,"2015-09-30",108]
[null,null,"2015-12-31",108.4]
[null,null,"2016-03-31",108.2]
[null,null,"2016-06-30",108.6]
[null,null,"2016-09-30",109.4]
[null,null,"2016-12-31",110]
[null,null,"2017-03-31",110.5]
[null,null,"2017-06-30",110.7]
[null,null,"2017-09-30",111.4]
[null,null,"2017-12-31",112.1]
[null,null,"2018-03-31",112.6]
[null,null,"2018-06-30",113]
[null,null,"2018-09-30",113.5]
[null,null,"2018-12-31",114.1]
[null,null,"2019-03-31",114.1]
[null,null,"2019-06-30",114.8]
[null,null,"2019-09-30",115.4]
[null,null,"2019-12-31",116.2]
[null,null,"2020-03-31",116.6]
[null,null,"2020-06-30",114.4]
[null,null,"2020-09-30",116.2]
[null,null,"2020-12-31",117.2]
[null,null,"2021-03-31",117.9]
[null,null,"2021-06-30",118.8]
[null,null,"2021-09-30",119.7]
[null,null,"2021-12-31",121.3]
[null,null,"2022-03-31",123.9]
[null,null,"2022-06-30",126.1]
[null,null,"2022-09-30",128.4]
[null,null,"2022-12-31",130.80000000000001]
[null,null,"2023-03-31",132.6]
[null,null,"2023-06-30",133.69999999999999]
[null,null,"2023-09-30",135.30000000000001]
[null,null,"2023-12-31",136.1]
[null,null,"2024-03-31",137.4]
[null,null,"2024-06-30",138.80000000000001]
[null,null,"2024-09-30",139.1]
[null,null,"2024-12-31",139.4]
[null,null,"2025-03-31",140.69999999999999]
[]
[]
["Section/Item notes (where necessary)",{"$f":"MAX(B$3:B91)+0.01","v":12.03},"Cost items for CPI adjustment"]
[]
[null,null,"Cost item","Customer type","VDO 2021 - Final","VDO 2021 - Variation draft","VDO 2021 - Variation final","VDO 2022 - Draft","VDO 2022 - Final","VDO 2022-23 - Draft","VDO 2022-23 - Final","VDO 2023-24 - Draft","VDO 2023-24 - Final","VDO 2024-25 - Draft","VDO 2024-25 - Final","VDO 2025-26 - Draft","VDO 2025-26 - Final"]
[null,null,"Retail operating cost - base","Residential","Yes","Yes","Yes","Yes","Yes","Yes","Yes","Yes","Yes","Yes","Yes","Yes","Yes"]
[null,null,"Retail operating cost - consumer data right allowance","Residential","No","No","No","No","No","No","No","No","No","No","No","No","No"]
[null,null,"Retail operating cost - base","Small business","Yes","Yes","Yes","Yes","Yes","Yes","Yes","Yes","Yes","Yes","Yes","Yes","Yes"]
[null,null,"Retail operating cost - consumer data right allowance","Small business","No","No","No","No","No","No","No","No","No","No","No","No","No"]
[null,null,"Customer acquisition and retention cost","All","Yes","Yes","Yes","Yes","Yes","Yes","Yes","Yes","Yes","Yes","Yes","Yes","Yes"]
[null,null,"Feed-in tariff (FiT)","All","Yes","Yes","Yes","Yes","No","No","No","No","No","No","No","No","No"]
[null,null,"ESC licence fees","All","Yes","Yes","Yes","Yes","Yes","Yes","Yes","Yes","Yes","Yes","Yes","Yes","Yes"]
[null,null,"Energy Consumers Australia","All","Yes","Yes","Yes","No","No","Yes","No","No","No","No","No","No","No"]
[null,null,"Full retail competition (FRC) operations","All","Yes","Yes","Yes","No","No","Yes","No","No","No","No","No","No","No"]
[null,null,"General NEM fees","All","Yes","Yes","Yes","No","No","Yes","No","No","No","No","No","No","No"]
[null,null,"IT upgrade and 5MS/GS compliance","All","No","No","No","No","No","Yes","No","No","No","No","No","No","No"]
[null,null,"Distributed Energy Resources Integration Program (DER)","All","No","No","No","No","No","Yes","No","No","No","No","No","No","No"]
[null,null,"General NEM fees - fixed","All","No","No","No","No","No","No","No","No","No","No","No","No","No"]
[null,null,"Distributed Energy Resources Integration Program (DER) - fixed","All","No","No","No","No","No","No","No","No","No","No","No","No","No"]
[null,null,"IT upgrade and 5MS/GS compliance - fixed","All","No","No","No","No","No","No","No","No","No","No","No","No","No"]
[null,null,"Market suspension - usage","All","No","No","No","No","No","No","No","No","No","No","No","No","No"]
[null,null,"Directions - usage","All","No","No","No","No","No","No","No","No","No","No","No","No","No"]
[null,null,"Administered price cap - usage","All","No","No","No","No","No","No","No","No","No","No","No","No","No"]
[null,null,"National Electricity Market (NEM) 2025 Reform Program - Fixed","All","No","No","No","No","No","No","No","No","No","No","No","No","No"]
[null,null,"National Electricity Market (NEM) 2025 Reform Program - variable","All","No","No","No","No","No","No","No","No","No","No","No","No","No"]

{"sheet":"Calc_Rates","index":12,"n_rows":548,"n_cols":11,"rows_kept":548,"cut":false,"hidden":false,"merged":[[1,0,2,0]]}
["Worksheet description:","<< Back to Contents",null,"Rate checks:"]
["[Please provide a description of what this sheet does and any specific details or other notes the user needs to know]",null,{"$f":"Disclaimer!$B$1","v":"VDO calculation model"},{"$f":"FY","v":"VDO 2025-26 - Final"},{"$f":"PY","v":"VDO 2024-25 - Final"}]
[null,{"$f":"_xlfn.SHEET()","v":13},"Calculation",{"$f":"SUM($G$24:$K$24,$G$49:$K$49,$G$68:$K$68,$G$75:$K$75,$G$82:$K$82,$G$90:$K$90,$G$104:$K$104,$G$113:$K$113,$G$120:$K$120,$G$127:$K$127,$G$135:$K$135,$G$142:$K$142,$G$97:$K$97)","v":0},{"$f":"SUM($G$298:$K$298,$G$323:$K$323,$G$342:$K$342,$G$349:$K$349,$G$356:$K$356,$G$364:$K$364,$G$371:$K$371,$G$378:$K$378,$G$387:$K$387,$G$394:$K$394,$G$401:$K$401,$G$409:$K$409,$G$416:$K$416)","v":0}]
[]
[null,null,"VDO decision",{"$f":"Inputs!E9","v":"VDO 2025-26 - Final"}]
[]
["Section/Item notes (where necessary)",{"$f":"MAX(B$3:B6)+0.01","v":13.01},"Rates"]
[]
[null,null,"Fixed costs","Fixed/Variable","Unit","Customer type","Ausnet","Citipower","Jemena","Powercor","United Energy"]
[null,null,"Retail","Fixed","$","Residential",{"$f":"SUMIFS(Calc_Retail_1[Ausnet],Calc_Retail_1[[Fixed/Variable]:[Fixed/Variable]],$D10,Calc_Retail_1[[Customer type]:[Customer type]],$F10)+SUMIFS(Calc_Retail_1[Ausnet],Calc_Retail_1[Customer type],\"=\"&\"All\")","v":194.0433928087397},{"$f":"SUMIFS(Calc_Retail_1[Ausnet],Calc_Retail_1[[Fixed/Variable]:[Fixed/Variable]],$D10,Calc_Retail_1[[Customer type]:[Customer type]],$F10)+SUMIFS(Calc_Retail_1[Ausnet],Calc_Retail_1[Customer type],\"=\"&\"All\")","v":194.0433928087397},{"$f":"SUMIFS(Calc_Retail_1[Ausnet],Calc_Retail_1[[Fixed/Variable]:[Fixed/Variable]],$D10,Calc_Retail_1[[Customer type]:[Customer type]],$F10)+SUMIFS(Calc_Retail_1[Ausnet],Calc_Retail_1[Customer type],\"=\"&\"All\")","v":194.0433928087397},{"$f":"SUMIFS(Calc_Retail_1[Ausnet],Calc_Retail_1[[Fixed/Variable]:[Fixed/Variable]],$D10,Calc_Retail_1[[Customer type]:[Customer type]],$F10)+SUMIFS(Calc_Retail_1[Ausnet],Calc_Retail_1[Customer type],\"=\"&\"All\")","v":194.0433928087397},{"$f":"SUMIFS(Calc_Retail_1[Ausnet],Calc_Retail_1[[Fixed/Variable]:[Fixed/Variable]],$D10,Calc_Retail_1[[Customer type]:[Customer type]],$F10)+SUMIFS(Calc_Retail_1[Ausnet],Calc_Retail_1[Customer type],\"=\"&\"All\")","v":194.0433928087397}]
[null,null,"Retail","Fixed","$","Small business",{"$f":"SUMIFS(Calc_Retail_1[Ausnet],Calc_Retail_1[[Fixed/Variable]:[Fixed/Variable]],$D11,Calc_Retail_1[[Customer type]:[Customer type]],$F11)+SUMIFS(Calc_Retail_1[Ausnet],Calc_Retail_1[Customer type],\"=\"&\"All\")","v":194.0433928087397},{"$f":"SUMIFS(Calc_Retail_1[Ausnet],Calc_Retail_1[[Fixed/Variable]:[Fixed/Variable]],$D11,Calc_Retail_1[[Customer type]:[Customer type]],$F11)+SUMIFS(Calc_Retail_1[Ausnet],Calc_Retail_1[Customer type],\"=\"&\"All\")","v":194.0433928087397},{"$f":"SUMIFS(Calc_Retail_1[Ausnet],Calc_Retail_1[[Fixed/Variable]:[Fixed/Variable]],$D11,Calc_Retail_1[[Customer type]:[Customer type]],$F11)+SUMIFS(Calc_Retail_1[Ausnet],Calc_Retail_1[Customer type],\"=\"&\"All\")","v":194.0433928087397},{"$f":"SUMIFS(Calc_Retail_1[Ausnet],Calc_Retail_1[[Fixed/Variable]:[Fixed/Variable]],$D11,Calc_Retail_1[[Customer type]:[Customer type]],$F11)+SUMIFS(Calc_Retail_1[Ausnet],Calc_Retail_1[Customer type],\"=\"&\"All\")","v":194.0433928087397},{"$f":"SUMIFS(Calc_Retail_1[Ausnet],Calc_Retail_1[[Fixed/Variable]:[Fixed/Variable]],$D11,Calc_Retail_1[[Customer type]:[Customer type]],$F11)+SUMIFS(Calc_Retail_1[Ausnet],Calc_Retail_1[Customer type],\"=\"&\"All\")","v":194.0433928087397}]
[null,null,"Other","Fixed","$","All",{"$f":"SUMIFS(Calc_OtherCosts_1[Ausnet],Calc_OtherCosts_1[[Fixed/Variable]:[Fixed/Variable]],$D12,Calc_OtherCosts_1[[Customer type]:[Customer type]],$F12)","v":15.960927447891615},{"$f":"SUMIFS(Calc_OtherCosts_1[Citipower],Calc_OtherCosts_1[[Fixed/Variable]:[Fixed/Variable]],$D12,Calc_OtherCosts_1[[Customer type]:[Customer type]],$F12)","v":15.960927447891615},{"$f":"SUMIFS(Calc_OtherCosts_1[Jemena],Calc_OtherCosts_1[[Fixed/Variable]:[Fixed/Variable]],$D12,Calc_OtherCosts_1[[Customer type]:[Customer type]],$F12)","v":15.960927447891615},{"$f":"SUMIFS(Calc_OtherCosts_1[Powercor],Calc_OtherCosts_1[[Fixed/Variable]:[Fixed/Variable]],$D12,Calc_OtherCosts_1[[Customer type]:[Customer type]],$F12)","v":15.960927447891615},{"$f":"SUMIFS(Calc_OtherCosts_1[United Energy],Calc_OtherCosts_1[[Fixed/Variable]:[Fixed/Variable]],$D12,Calc_OtherCosts_1[[Customer type]:[Customer type]],$F12)","v":15.960927447891615}]
[null,null,"Solar (FiT)","Fixed","$","All",{"$f":"SUMIFS(Calc_FiT_1[Ausnet],Calc_FiT_1[[Fixed/Variable]:[Fixed/Variable]],$D13,Calc_FiT_1[[Customer type]:[Customer type]],$F13)","v":0},{"$f":"SUMIFS(Calc_FiT_1[Citipower],Calc_FiT_1[[Fixed/Variable]:[Fixed/Variable]],$D13,Calc_FiT_1[[Customer type]:[Customer type]],$F13)","v":0},{"$f":"SUMIFS(Calc_FiT_1[Jemena],Calc_FiT_1[[Fixed/Variable]:[Fixed/Variable]],$D13,Calc_FiT_1[[Customer type]:[Customer type]],$F13)","v":0},{"$f":"SUMIFS(Calc_FiT_1[Powercor],Calc_FiT_1[[Fixed/Variable]:[Fixed/Variable]],$D13,Calc_FiT_1[[Customer type]:[Customer type]],$F13)","v":0},{"$f":"SUMIFS(Calc_FiT_1[United Energy],Calc_FiT_1[[Fixed/Variable]:[Fixed/Variable]],$D13,Calc_FiT_1[[Customer type]:[Customer type]],$F13)","v":0}]
[null,null,"Metering","Fixed","$","All",{"$f":"SUMIFS(Calc_NetworkF_1[Ausnet],Calc_NetworkF_1[[Fixed/Variable]:[Fixed/Variable]],$D14,Calc_NetworkF_1[[Customer type]:[Customer type]],$F14)","v":85.827108775566671},{"$f":"SUMIFS(Calc_NetworkF_1[Citipower],Calc_NetworkF_1[[Fixed/Variable]:[Fixed/Variable]],$D14,Calc_NetworkF_1[[Customer type]:[Customer type]],$F14)","v":76.089139869120046},{"$f":"SUMIFS(Calc_NetworkF_1[Jemena],Calc_NetworkF_1[[Fixed/Variable]:[Fixed/Variable]],$D14,Calc_NetworkF_1[[Customer type]:[Customer type]],$F14)","v":66.618911504631583},{"$f":"SUMIFS(Calc_NetworkF_1[Powercor],Calc_NetworkF_1[[Fixed/Variable]:[Fixed/Variable]],$D14,Calc_NetworkF_1[[Customer type]:[Customer type]],$F14)","v":71.342797828201824},{"$f":"SUMIFS(Calc_NetworkF_1[United Energy],Calc_NetworkF_1[[Fixed/Variable]:[Fixed/Variable]],$D14,Calc_NetworkF_1[[Customer type]:[Customer type]],$F14)","v":52.185224194223522}]
[]
[null,null,"Residential charges - daily supply"]
[null,null,"Anytime - supply"]
[null,null,"Network charge","-","$","Residential",{"$f":"SUMIFS(Calc_NetworkF_1[Ausnet],Calc_NetworkF_1[[Cost item]:[Cost item]],$C17,Calc_NetworkF_1[[Customer type]:[Customer type]],$F18)","v":150.0899},{"$f":"SUMIFS(Calc_NetworkF_1[Citipower],Calc_NetworkF_1[[Cost item]:[Cost item]],$C17,Calc_NetworkF_1[[Customer type]:[Customer type]],$F18)","v":105.01050000000001},{"$f":"SUMIFS(Calc_NetworkF_1[Jemena],Calc_NetworkF_1[[Cost item]:[Cost item]],$C17,Calc_NetworkF_1[[Customer type]:[Customer type]],$F18)","v":111.145},{"$f":"SUMIFS(Calc_NetworkF_1[Powercor],Calc_NetworkF_1[[Cost item]:[Cost item]],$C17,Calc_NetworkF_1[[Customer type]:[Customer type]],$F18)","v":150.01499999999999},{"$f":"SUMIFS(Calc_NetworkF_1[United Energy],Calc_NetworkF_1[[Cost item]:[Cost item]],$C17,Calc_NetworkF_1[[Customer type]:[Customer type]],$F18)","v":105.01050000000001}]
[null,null,"Fixed costs","-","$","Residential",{"$f":"IF(G18=0,\"-\",SUMIFS(Calc_Fixed_1[Ausnet],Calc_Fixed_1[Customer type],\"All\")+SUMIFS(Calc_Fixed_1[Ausnet],Calc_Fixed_1[Customer type],$F19))","v":295.831429032198},{"$f":"IF(H18=0,\"-\",SUMIFS(Calc_Fixed_1[Citipower],Calc_Fixed_1[[Customer type]:[Customer type]],\"All\")+SUMIFS(Calc_Fixed_1[Citipower],Calc_Fixed_1[[Customer type]:[Customer type]],$F19))","v":286.09346012575133},{"$f":"IF(I18=0,\"-\",SUMIFS(Calc_Fixed_1[Jemena],Calc_Fixed_1[[Customer type]:[Customer type]],\"All\")+SUMIFS(Calc_Fixed_1[Jemena],Calc_Fixed_1[[Customer type]:[Customer type]],$F19))","v":276.6232317612629},{"$f":"IF(J18=0,\"-\",SUMIFS(Calc_Fixed_1[Powercor],Calc_Fixed_1[[Customer type]:[Customer type]],\"All\")+SUMIFS(Calc_Fixed_1[Powercor],Calc_Fixed_1[[Customer type]:[Customer type]],$F19))","v":281.34711808483314},{"$f":"IF(K18=0,\"-\",SUMIFS(Calc_Fixed_1[United Energy],Calc_Fixed_1[[Customer type]:[Customer type]],\"All\")+SUMIFS(Calc_Fixed_1[United Energy],Calc_Fixed_1[[Customer type]:[Customer type]],$F19))","v":262.18954445085484}]
[null,null,"Retail operating margin","-","$","Residential",{"$f":"IF(G18=0,\"-\",(G18+G19)*Calc_ROM_1[Ausnet])","v":23.455461907093614},{"$f":"IF(H18=0,\"-\",(H18+H19)*Calc_ROM_1[Citipower])","v":20.572068302614518},{"$f":"IF(I18=0,\"-\",(I18+I19)*Calc_ROM_1[Jemena])","v":20.396608990642427},{"$f":"IF(J18=0,\"-\",(J18+J19)*Calc_ROM_1[Powercor])","v":22.689647411262222},{"$f":"IF(K18=0,\"-\",(K18+K19)*Calc_ROM_1[United Energy])","v":19.314722338114965}]
[null,null,"GST","-","$","Residential",{"$f":"IF(G18=0,\"-\",(G18+G19+G20)*GST)","v":46.937679093929162},{"$f":"IF(H18=0,\"-\",(H18+H19+H20)*GST)","v":41.167602842836587},{"$f":"IF(I18=0,\"-\",(I18+I19+I20)*GST)","v":40.816484075190537},{"$f":"IF(J18=0,\"-\",(J18+J19+J20)*GST)","v":45.405176549609536},{"$f":"IF(K18=0,\"-\",(K18+K19+K20)*GST)","v":38.651476678896984}]
[null,null,"Total fixed costs","-","$","Residential",{"$f":"IF(G18=0,\"-\",G18+G19+G20+G21)","v":516.3144700332208},{"$f":"IF(H18=0,\"-\",H18+H19+H20+H21)","v":452.84363127120241},{"$f":"IF(I18=0,\"-\",I18+I19+I20+I21)","v":448.98132482709588},{"$f":"IF(J18=0,\"-\",J18+J19+J20+J21)","v":499.45694204570486},{"$f":"IF(K18=0,\"-\",K18+K19+K20+K21)","v":425.16624346786682}]
[null,null,{"$f":"C17","v":"Anytime - supply"},"-","$","Residential",{"$f":"IF(G18=0,\"-\",G22/DiY)","v":1.4145601918718378},{"$f":"IF(H18=0,\"-\",H22/DiY)","v":1.2406674829348012},{"$f":"IF(I18=0,\"-\",I22/DiY)","v":1.2300858214440984},{"$f":"IF(J18=0,\"-\",J22/DiY)","v":1.3683751836868627},{"$f":"IF(K18=0,\"-\",K22/DiY)","v":1.1648390231996351}]
[null,null,null,null,null,null,{"$f":"IF(G18=0,\"-\",\nIF(ROUND(G23,8)=ROUND((((\nSUMIFS(Calc_NetworkF_1[Ausnet],Calc_NetworkF_1[[Cost item]:[Cost item]],$C17,Calc_NetworkF_1[[Customer type]:[Customer type]],$F18)+\nSUMIFS(Calc_Fixed_1[Ausnet],Calc_Fixed_1[[Customer type]:[Customer type]],Calc_Rates!$F23)+SUMIFS(Calc_Fixed_1[Ausnet],Calc_Fixed_1[[Customer type]:[Customer type]],\"All\"))*(1+Calc_ROM_1[Ausnet]))*(1+GST))/DiY,8),0,1))","v":0},{"$f":"IF(H18=0,\"-\",\nIF(ROUND(H23,8)=ROUND((((\nSUMIFS(Calc_NetworkF_1[Citipower],Calc_NetworkF_1[[Cost item]:[Cost item]],$C17,Calc_NetworkF_1[[Customer type]:[Customer type]],$F18)+\nSUMIFS(Calc_Fixed_1[Citipower],Calc_Fixed_1[[Customer type]:[Customer type]],Calc_Rates!$F23)+SUMIFS(Calc_Fixed_1[Citipower],Calc_Fixed_1[[Customer type]:[Customer type]],\"All\"))*(1+Calc_ROM_1[Citipower]))*(1+GST))/DiY,8),0,1))","v":0},{"$f":"IF(I18=0,\"-\",\nIF(ROUND(I23,8)=ROUND((((\nSUMIFS(Calc_NetworkF_1[Jemena],Calc_NetworkF_1[[Cost item]:[Cost item]],$C17,Calc_NetworkF_1[[Customer type]:[Customer type]],$F18)+\nSUMIFS(Calc_Fixed_1[Jemena],Calc_Fixed_1[[Customer type]:[Customer type]],Calc_Rates!$F23)+SUMIFS(Calc_Fixed_1[Jemena],Calc_Fixed_1[[Customer type]:[Customer type]],\"All\"))*(1+Calc_ROM_1[Jemena]))*(1+GST))/DiY,8),0,1))","v":0},{"$f":"IF(J18=0,\"-\",\nIF(ROUND(J23,8)=ROUND((((\nSUMIFS(Calc_NetworkF_1[Powercor],Calc_NetworkF_1[[Cost item]:[Cost item]],$C17,Calc_NetworkF_1[[Customer type]:[Customer type]],$F18)+\nSUMIFS(Calc_Fixed_1[Powercor],Calc_Fixed_1[[Customer type]:[Customer type]],Calc_Rates!$F23)+SUMIFS(Calc_Fixed_1[Powercor],Calc_Fixed_1[[Customer type]:[Customer type]],\"All\"))*(1+Calc_ROM_1[Powercor]))*(1+GST))/DiY,8),0,1))","v":0},{"$f":"IF(K18=0,\"-\",\nIF(ROUND(K23,8)=ROUND((((\nSUMIFS(Calc_NetworkF_1[United Energy],Calc_NetworkF_1[[Cost item]:[Cost item]],$C17,Calc_NetworkF_1[[Customer type]:[Customer type]],$F18)+\nSUMIFS(Calc_Fixed_1[United Energy],Calc_Fixed_1[[Customer type]:[Customer type]],Calc_Rates!$F23)+SUMIFS(Calc_Fixed_1[United Energy],Calc_Fixed_1[[Customer type]:[Customer type]],\"All\"))*(1+Calc_ROM_1[United Energy]))*(1+GST))/DiY,8),0,1))","v":0}]
[null,null,"TOU - supply"]
[null,null,"Network charge","-","$","Residential",{"$f":"SUMIFS(Calc_NetworkF_1[Ausnet],Calc_NetworkF_1[[Cost item]:[Cost item]],$C25,Calc_NetworkF_1[[Customer type]:[Customer type]],$F26)","v":150.0899},{"$f":"SUMIFS(Calc_NetworkF_1[Citipower],Calc_NetworkF_1[[Cost item]:[Cost item]],$C25,Calc_NetworkF_1[[Customer type]:[Customer type]],$F26)","v":105.01050000000001},{"$f":"SUMIFS(Calc_NetworkF_1[Jemena],Calc_NetworkF_1[[Cost item]:[Cost item]],$C25,Calc_NetworkF_1[[Customer type]:[Customer type]],$F26)","v":111.145},{"$f":"SUMIFS(Calc_NetworkF_1[Powercor],Calc_NetworkF_1[[Cost item]:[Cost item]],$C25,Calc_NetworkF_1[[Customer type]:[Customer type]],$F26)","v":150.01499999999999},{"$f":"SUMIFS(Calc_NetworkF_1[United Energy],Calc_NetworkF_1[[Cost item]:[Cost item]],$C25,Calc_NetworkF_1[[Customer type]:[Customer type]],$F26)","v":105.01050000000001}]
[null,null,"Fixed costs","-","$","Residential",{"$f":"IF(G26=0,\"-\",SUMIFS(Calc_Fixed_1[Ausnet],Calc_Fixed_1[[Customer type]:[Customer type]],\"All\")+SUMIFS(Calc_Fixed_1[Ausnet],Calc_Fixed_1[[Customer type]:[Customer type]],$F28))","v":295.831429032198},{"$f":"IF(H26=0,\"-\",SUMIFS(Calc_Fixed_1[Citipower],Calc_Fixed_1[[Customer type]:[Customer type]],\"All\")+SUMIFS(Calc_Fixed_1[Citipower],Calc_Fixed_1[[Customer type]:[Customer type]],$F28))","v":286.09346012575133},{"$f":"IF(I26=0,\"-\",SUMIFS(Calc_Fixed_1[Jemena],Calc_Fixed_1[[Customer type]:[Customer type]],\"All\")+SUMIFS(Calc_Fixed_1[Jemena],Calc_Fixed_1[[Customer type]:[Customer type]],$F28))","v":276.6232317612629},{"$f":"IF(J26=0,\"-\",SUMIFS(Calc_Fixed_1[Powercor],Calc_Fixed_1[[Customer type]:[Customer type]],\"All\")+SUMIFS(Calc_Fixed_1[Powercor],Calc_Fixed_1[[Customer type]:[Customer type]],$F28))","v":281.34711808483314},{"$f":"IF(K26=0,\"-\",SUMIFS(Calc_Fixed_1[United Energy],Calc_Fixed_1[[Customer type]:[Customer type]],\"All\")+SUMIFS(Calc_Fixed_1[United Energy],Calc_Fixed_1[[Customer type]:[Customer type]],$F28))","v":262.18954445085484}]
[null,null,"Retail operating margin","-","$","Residential",{"$f":"IF(G26=0,\"-\",(G26+G27)*Calc_ROM_1[Ausnet])","v":23.455461907093614},{"$f":"IF(H26=0,\"-\",(H26+H27)*Calc_ROM_1[Citipower])","v":20.572068302614518},{"$f":"IF(I26=0,\"-\",(I26+I27)*Calc_ROM_1[Jemena])","v":20.396608990642427},{"$f":"IF(J26=0,\"-\",(J26+J27)*Calc_ROM_1[Powercor])","v":22.689647411262222},{"$f":"IF(K26=0,\"-\",(K26+K27)*Calc_ROM_1[United Energy])","v":19.314722338114965}]
[null,null,"GST","-","$","Residential",{"$f":"IF(G26=0,\"-\",(G26+G27+G28)*GST)","v":46.937679093929162},{"$f":"IF(H26=0,\"-\",(H26+H27+H28)*GST)","v":41.167602842836587},{"$f":"IF(I26=0,\"-\",(I26+I27+I28)*GST)","v":40.816484075190537},{"$f":"IF(J26=0,\"-\",(J26+J27+J28)*GST)","v":45.405176549609536},{"$f":"IF(K26=0,\"-\",(K26+K27+K28)*GST)","v":38.651476678896984}]
[null,null,"Total fixed costs","-","$","Residential",{"$f":"IF(G26=0,\"-\",G26+G27+G28+G29)","v":516.3144700332208},{"$f":"IF(H26=0,\"-\",H26+H27+H28+H29)","v":452.84363127120241},{"$f":"IF(I26=0,\"-\",I26+I27+I28+I29)","v":448.98132482709588},{"$f":"IF(J26=0,\"-\",J26+J27+J28+J29)","v":499.45694204570486},{"$f":"IF(K26=0,\"-\",K26+K27+K28+K29)","v":425.16624346786682}]
[null,null,{"$f":"C25","v":"TOU - supply"},"-","$","Residential",{"$f":"IF(G26=0,\"-\",G30/DiY)","v":1.4145601918718378},{"$f":"IF(H26=0,\"-\",H30/DiY)","v":1.2406674829348012},{"$f":"IF(I26=0,\"-\",I30/DiY)","v":1.2300858214440984},{"$f":"IF(J26=0,\"-\",J30/DiY)","v":1.3683751836868627},{"$f":"IF(K26=0,\"-\",K30/DiY)","v":1.1648390231996351}]
[null,null,null,null,null,null,{"$f":"IF(G26=0,\"-\",\nIF(ROUND(G31,8)=ROUND((((\nSUMIFS(Calc_NetworkF_1[Ausnet],Calc_NetworkF_1[[Cost item]:[Cost item]],$C25,Calc_NetworkF_1[[Customer type]:[Customer type]],$F26)+\nSUMIFS(Calc_Fixed_1[Ausnet],Calc_Fixed_1[[Customer type]:[Customer type]],Calc_Rates!$F31)+SUMIFS(Calc_Fixed_1[Ausnet],Calc_Fixed_1[[Customer type]:[Customer type]],\"All\"))*(1+Calc_ROM_1[Ausnet]))*(1+GST))/DiY,8),0,1))","v":0},{"$f":"IF(H26=0,\"-\",\nIF(ROUND(H31,8)=ROUND((((\nSUMIFS(Calc_NetworkF_1[Citipower],Calc_NetworkF_1[[Cost item]:[Cost item]],$C25,Calc_NetworkF_1[[Customer type]:[Customer type]],$F26)+\nSUMIFS(Calc_Fixed_1[Citipower],Calc_Fixed_1[[Customer type]:[Customer type]],Calc_Rates!$F31)+SUMIFS(Calc_Fixed_1[Citipower],Calc_Fixed_1[[Customer type]:[Customer type]],\"All\"))*(1+Calc_ROM_1[Citipower]))*(1+GST))/DiY,8),0,1))","v":0},{"$f":"IF(I26=0,\"-\",\nIF(ROUND(I31,8)=ROUND((((\nSUMIFS(Calc_NetworkF_1[Jemena],Calc_NetworkF_1[[Cost item]:[Cost item]],$C25,Calc_NetworkF_1[[Customer type]:[Customer type]],$F26)+\nSUMIFS(Calc_Fixed_1[Jemena],Calc_Fixed_1[[Customer type]:[Customer type]],Calc_Rates!$F31)+SUMIFS(Calc_Fixed_1[Jemena],Calc_Fixed_1[[Customer type]:[Customer type]],\"All\"))*(1+Calc_ROM_1[Jemena]))*(1+GST))/DiY,8),0,1))","v":0},{"$f":"IF(J26=0,\"-\",\nIF(ROUND(J31,8)=ROUND((((\nSUMIFS(Calc_NetworkF_1[Powercor],Calc_NetworkF_1[[Cost item]:[Cost item]],$C25,Calc_NetworkF_1[[Customer type]:[Customer type]],$F26)+\nSUMIFS(Calc_Fixed_1[Powercor],Calc_Fixed_1[[Customer type]:[Customer type]],Calc_Rates!$F31)+SUMIFS(Calc_Fixed_1[Powercor],Calc_Fixed_1[[Customer type]:[Customer type]],\"All\"))*(1+Calc_ROM_1[Powercor]))*(1+GST))/DiY,8),0,1))","v":0},{"$f":"IF(K26=0,\"-\",\nIF(ROUND(K31,8)=ROUND((((\nSUMIFS(Calc_NetworkF_1[United Energy],Calc_NetworkF_1[[Cost item]:[Cost item]],$C25,Calc_NetworkF_1[[Customer type]:[Customer type]],$F26)+\nSUMIFS(Calc_Fixed_1[United Energy],Calc_Fixed_1[[Customer type]:[Customer type]],Calc_Rates!$F31)+SUMIFS(Calc_Fixed_1[United Energy],Calc_Fixed_1[[Customer type]:[Customer type]],\"All\"))*(1+Calc_ROM_1[United Energy]))*(1+GST))/DiY,8),0,1))","v":0}]
[null,null,"Small business charges - daily supply"]
[null,null,"Anytime - supply"]
[null,null,"Network charge","-","$","Small business",{"$f":"SUMIFS(Calc_NetworkF_1[Ausnet],Calc_NetworkF_1[[Cost item]:[Cost item]],$C34,Calc_NetworkF_1[[Customer type]:[Customer type]],$F35)","v":150.0899},{"$f":"SUMIFS(Calc_NetworkF_1[Citipower],Calc_NetworkF_1[[Cost item]:[Cost item]],$C34,Calc_NetworkF_1[[Customer type]:[Customer type]],$F35)","v":170.017},{"$f":"SUMIFS(Calc_NetworkF_1[Jemena],Calc_NetworkF_1[[Cost item]:[Cost item]],$C34,Calc_NetworkF_1[[Customer type]:[Customer type]],$F35)","v":222.51900000000001},{"$f":"SUMIFS(Calc_NetworkF_1[Powercor],Calc_NetworkF_1[[Cost item]:[Cost item]],$C34,Calc_NetworkF_1[[Customer type]:[Customer type]],$F35)","v":220.02200000000002},{"$f":"SUMIFS(Calc_NetworkF_1[United Energy],Calc_NetworkF_1[[Cost item]:[Cost item]],$C34,Calc_NetworkF_1[[Customer type]:[Customer type]],$F35)","v":170.017}]
[null,null,"Fixed costs","-","$","Small business",{"$f":"IF(G35=0,\"-\",SUMIFS(Calc_Fixed_1[Ausnet],Calc_Fixed_1[[Customer type]:[Customer type]],\"All\")+SUMIFS(Calc_Fixed_1[Ausnet],Calc_Fixed_1[[Customer type]:[Customer type]],$F37))","v":295.831429032198},{"$f":"IF(H35=0,\"-\",SUMIFS(Calc_Fixed_1[Citipower],Calc_Fixed_1[[Customer type]:[Customer type]],\"All\")+SUMIFS(Calc_Fixed_1[Citipower],Calc_Fixed_1[[Customer type]:[Customer type]],$F37))","v":286.09346012575133},{"$f":"IF(I35=0,\"-\",SUMIFS(Calc_Fixed_1[Jemena],Calc_Fixed_1[[Customer type]:[Customer type]],\"All\")+SUMIFS(Calc_Fixed_1[Jemena],Calc_Fixed_1[[Customer type]:[Customer type]],$F37))","v":276.6232317612629},{"$f":"IF(J35=0,\"-\",SUMIFS(Calc_Fixed_1[Powercor],Calc_Fixed_1[[Customer type]:[Customer type]],\"All\")+SUMIFS(Calc_Fixed_1[Powercor],Calc_Fixed_1[[Customer type]:[Customer type]],$F37))","v":281.34711808483314},{"$f":"IF(K35=0,\"-\",SUMIFS(Calc_Fixed_1[United Energy],Calc_Fixed_1[[Customer type]:[Customer type]],\"All\")+SUMIFS(Calc_Fixed_1[United Energy],Calc_Fixed_1[[Customer type]:[Customer type]],$F37))","v":262.18954445085484}]
[null,null,"Retail operating margin","-","$","Small business",{"$f":"IF(G35=0,\"-\",(G35+G36)*Calc_ROM_1[Ausnet])","v":23.455461907093614},{"$f":"IF(H35=0,\"-\",(H35+H36)*Calc_ROM_1[Citipower])","v":23.991410202614521},{"$f":"IF(I35=0,\"-\",(I35+I36)*Calc_ROM_1[Jemena])","v":26.254881390642428},{"$f":"IF(J35=0,\"-\",(J35+J36)*Calc_ROM_1[Powercor])","v":26.372015611262228},{"$f":"IF(K35=0,\"-\",(K35+K36)*Calc_ROM_1[United Energy])","v":22.734064238114964}]
[null,null,"GST","-","$","Small business",{"$f":"IF(G35=0,\"-\",(G35+G36+G37)*GST)","v":46.937679093929162},{"$f":"IF(H35=0,\"-\",(H35+H36+H37)*GST)","v":48.010187032836591},{"$f":"IF(I35=0,\"-\",(I35+I36+I37)*GST)","v":52.539711315190544},{"$f":"IF(J35=0,\"-\",(J35+J36+J37)*GST)","v":52.774113369609545},{"$f":"IF(K35=0,\"-\",(K35+K36+K37)*GST)","v":45.49406086889698}]
[null,null,"Total fixed costs","-","$","Small business",{"$f":"IF(G35=0,\"-\",G35+G36+G37+G38)","v":516.3144700332208},{"$f":"IF(H35=0,\"-\",H35+H36+H37+H38)","v":528.11205736120246},{"$f":"IF(I35=0,\"-\",I35+I36+I37+I38)","v":577.9368244670959},{"$f":"IF(J35=0,\"-\",J35+J36+J37+J38)","v":580.5152470657049},{"$f":"IF(K35=0,\"-\",K35+K36+K37+K38)","v":500.43466955786675}]
[null,null,{"$f":"C34","v":"Anytime - supply"},"-","$","Small business",{"$f":"IF(G35=0,\"-\",G39/DiY)","v":1.4145601918718378},{"$f":"IF(H35=0,\"-\",H39/DiY)","v":1.4468823489348013},{"$f":"IF(I35=0,\"-\",I39/DiY)","v":1.5833885601838245},{"$f":"IF(J35=0,\"-\",J39/DiY)","v":1.5904527316868626},{"$f":"IF(K35=0,\"-\",K39/DiY)","v":1.3710538891996349}]
[null,null,null,null,null,null,{"$f":"IF(G35=0,\"-\",\nIF(ROUND(G40,8)=ROUND((((\nSUMIFS(Calc_NetworkF_1[Ausnet],Calc_NetworkF_1[[Cost item]:[Cost item]],$C34,Calc_NetworkF_1[[Customer type]:[Customer type]],$F35)+\nSUMIFS(Calc_Fixed_1[Ausnet],Calc_Fixed_1[[Customer type]:[Customer type]],Calc_Rates!$F40)+SUMIFS(Calc_Fixed_1[Ausnet],Calc_Fixed_1[[Customer type]:[Customer type]],\"All\"))*(1+Calc_ROM_1[Ausnet]))*(1+GST))/DiY,8),0,1))","v":0},{"$f":"IF(H35=0,\"-\",\nIF(ROUND(H40,8)=ROUND((((\nSUMIFS(Calc_NetworkF_1[Citipower],Calc_NetworkF_1[[Cost item]:[Cost item]],$C34,Calc_NetworkF_1[[Customer type]:[Customer type]],$F35)+\nSUMIFS(Calc_Fixed_1[Citipower],Calc_Fixed_1[[Customer type]:[Customer type]],Calc_Rates!$F40)+SUMIFS(Calc_Fixed_1[Citipower],Calc_Fixed_1[[Customer type]:[Customer type]],\"All\"))*(1+Calc_ROM_1[Citipower]))*(1+GST))/DiY,8),0,1))","v":0},{"$f":"IF(I35=0,\"-\",\nIF(ROUND(I40,8)=ROUND((((\nSUMIFS(Calc_NetworkF_1[Jemena],Calc_NetworkF_1[[Cost item]:[Cost item]],$C34,Calc_NetworkF_1[[Customer type]:[Customer type]],$F35)+\nSUMIFS(Calc_Fixed_1[Jemena],Calc_Fixed_1[[Customer type]:[Customer type]],Calc_Rates!$F40)+SUMIFS(Calc_Fixed_1[Jemena],Calc_Fixed_1[[Customer type]:[Customer type]],\"All\"))*(1+Calc_ROM_1[Jemena]))*(1+GST))/DiY,8),0,1))","v":0},{"$f":"IF(J35=0,\"-\",\nIF(ROUND(J40,8)=ROUND((((\nSUMIFS(Calc_NetworkF_1[Powercor],Calc_NetworkF_1[[Cost item]:[Cost item]],$C34,Calc_NetworkF_1[[Customer type]:[Customer type]],$F35)+\nSUMIFS(Calc_Fixed_1[Powercor],Calc_Fixed_1[[Customer type]:[Customer type]],Calc_Rates!$F40)+SUMIFS(Calc_Fixed_1[Powercor],Calc_Fixed_1[[Customer type]:[Customer type]],\"All\"))*(1+Calc_ROM_1[Powercor]))*(1+GST))/DiY,8),0,1))","v":0},{"$f":"IF(K35=0,\"-\",\nIF(ROUND(K40,8)=ROUND((((\nSUMIFS(Calc_NetworkF_1[United Energy],Calc_NetworkF_1[[Cost item]:[Cost item]],$C34,Calc_NetworkF_1[[Customer type]:[Customer type]],$F35)+\nSUMIFS(Calc_Fixed_1[United Energy],Calc_Fixed_1[[Customer type]:[Customer type]],Calc_Rates!$F40)+SUMIFS(Calc_Fixed_1[United Energy],Calc_Fixed_1[[Customer type]:[Customer type]],\"All\"))*(1+Calc_ROM_1[United Energy]))*(1+GST))/DiY,8),0,1))","v":0}]
[null,null,"TOU - supply"]
[null,null,"Network charge","-","$","Small business",{"$f":"SUMIFS(Calc_NetworkF_1[Ausnet],Calc_NetworkF_1[[Cost item]:[Cost item]],$C42,Calc_NetworkF_1[[Customer type]:[Customer type]],$F43)","v":150.0899},{"$f":"SUMIFS(Calc_NetworkF_1[Citipower],Calc_NetworkF_1[[Cost item]:[Cost item]],$C42,Calc_NetworkF_1[[Customer type]:[Customer type]],$F43)","v":170.017},{"$f":"SUMIFS(Calc_NetworkF_1[Jemena],Calc_NetworkF_1[[Cost item]:[Cost item]],$C42,Calc_NetworkF_1[[Customer type]:[Customer type]],$F43)","v":250.51900000000001},{"$f":"SUMIFS(Calc_NetworkF_1[Powercor],Calc_NetworkF_1[[Cost item]:[Cost item]],$C42,Calc_NetworkF_1[[Customer type]:[Customer type]],$F43)","v":220.02200000000002},{"$f":"SUMIFS(Calc_NetworkF_1[United Energy],Calc_NetworkF_1[[Cost item]:[Cost item]],$C42,Calc_NetworkF_1[[Customer type]:[Customer type]],$F43)","v":170.017}]
[null,null,"Fixed costs","-","$","Small business",{"$f":"IF(G43=0,\"-\",SUMIFS(Calc_Fixed_1[Ausnet],Calc_Fixed_1[[Customer type]:[Customer type]],\"All\")+SUMIFS(Calc_Fixed_1[Ausnet],Calc_Fixed_1[[Customer type]:[Customer type]],$F45))","v":295.831429032198},{"$f":"IF(H43=0,\"-\",SUMIFS(Calc_Fixed_1[Citipower],Calc_Fixed_1[[Customer type]:[Customer type]],\"All\")+SUMIFS(Calc_Fixed_1[Citipower],Calc_Fixed_1[[Customer type]:[Customer type]],$F45))","v":286.09346012575133},{"$f":"IF(I43=0,\"-\",SUMIFS(Calc_Fixed_1[Jemena],Calc_Fixed_1[[Customer type]:[Customer type]],\"All\")+SUMIFS(Calc_Fixed_1[Jemena],Calc_Fixed_1[[Customer type]:[Customer type]],$F45))","v":276.6232317612629},{"$f":"IF(J43=0,\"-\",SUMIFS(Calc_Fixed_1[Powercor],Calc_Fixed_1[[Customer type]:[Customer type]],\"All\")+SUMIFS(Calc_Fixed_1[Powercor],Calc_Fixed_1[[Customer type]:[Customer type]],$F45))","v":281.34711808483314},{"$f":"IF(K43=0,\"-\",SUMIFS(Calc_Fixed_1[United Energy],Calc_Fixed_1[[Customer type]:[Customer type]],\"All\")+SUMIFS(Calc_Fixed_1[United Energy],Calc_Fixed_1[[Customer type]:[Customer type]],$F45))","v":262.18954445085484}]
[null,null,"Retail operating margin","-","$","Small business",{"$f":"IF(G43=0,\"-\",(G43+G44)*Calc_ROM_1[Ausnet])","v":23.455461907093614},{"$f":"IF(H43=0,\"-\",(H43+H44)*Calc_ROM_1[Citipower])","v":23.991410202614521},{"$f":"IF(I43=0,\"-\",(I43+I44)*Calc_ROM_1[Jemena])","v":27.727681390642431},{"$f":"IF(J43=0,\"-\",(J43+J44)*Calc_ROM_1[Powercor])","v":26.372015611262228},{"$f":"IF(K43=0,\"-\",(K43+K44)*Calc_ROM_1[United Energy])","v":22.734064238114964}]
[null,null,"GST","-","$","Small business",{"$f":"IF(G43=0,\"-\",(G43+G44+G45)*GST)","v":46.937679093929162},{"$f":"IF(H43=0,\"-\",(H43+H44+H45)*GST)","v":48.010187032836591},{"$f":"IF(I43=0,\"-\",(I43+I44+I45)*GST)","v":55.486991315190544},{"$f":"IF(J43=0,\"-\",(J43+J44+J45)*GST)","v":52.774113369609545},{"$f":"IF(K43=0,\"-\",(K43+K44+K45)*GST)","v":45.49406086889698}]
[null,null,"Total fixed costs","-","$","Small business",{"$f":"IF(G43=0,\"-\",G43+G44+G45+G46)","v":516.3144700332208},{"$f":"IF(H43=0,\"-\",H43+H44+H45+H46)","v":528.11205736120246},{"$f":"IF(I43=0,\"-\",I43+I44+I45+I46)","v":610.35690446709589},{"$f":"IF(J43=0,\"-\",J43+J44+J45+J46)","v":580.5152470657049},{"$f":"IF(K43=0,\"-\",K43+K44+K45+K46)","v":500.43466955786675}]
[null,null,{"$f":"C42","v":"TOU - supply"},"-","$","Small business",{"$f":"IF(G43=0,\"-\",G47/DiY)","v":1.4145601918718378},{"$f":"IF(H43=0,\"-\",H47/DiY)","v":1.4468823489348013},{"$f":"IF(I43=0,\"-\",I47/DiY)","v":1.6722106971701258},{"$f":"IF(J43=0,\"-\",J47/DiY)","v":1.5904527316868626},{"$f":"IF(K43=0,\"-\",K47/DiY)","v":1.3710538891996349}]
[null,null,null,null,null,null,{"$f":"IF(G43=0,\"-\",\nIF(ROUND(G48,8)=ROUND((((\nSUMIFS(Calc_NetworkF_1[Ausnet],Calc_NetworkF_1[[Cost item]:[Cost item]],$C42,Calc_NetworkF_1[[Customer type]:[Customer type]],$F43)+\nSUMIFS(Calc_Fixed_1[Ausnet],Calc_Fixed_1[[Customer type]:[Customer type]],Calc_Rates!$F48)+SUMIFS(Calc_Fixed_1[Ausnet],Calc_Fixed_1[[Customer type]:[Customer type]],\"All\"))*(1+Calc_ROM_1[Ausnet]))*(1+GST))/DiY,8),0,1))","v":0},{"$f":"IF(H43=0,\"-\",\nIF(ROUND(H48,8)=ROUND((((\nSUMIFS(Calc_NetworkF_1[Citipower],Calc_NetworkF_1[[Cost item]:[Cost item]],$C42,Calc_NetworkF_1[[Customer type]:[Customer type]],$F43)+\nSUMIFS(Calc_Fixed_1[Citipower],Calc_Fixed_1[[Customer type]:[Customer type]],Calc_Rates!$F48)+SUMIFS(Calc_Fixed_1[Citipower],Calc_Fixed_1[[Customer type]:[Customer type]],\"All\"))*(1+Calc_ROM_1[Citipower]))*(1+GST))/DiY,8),0,1))","v":0},{"$f":"IF(I43=0,\"-\",\nIF(ROUND(I48,8)=ROUND((((\nSUMIFS(Calc_NetworkF_1[Jemena],Calc_NetworkF_1[[Cost item]:[Cost item]],$C42,Calc_NetworkF_1[[Customer type]:[Customer type]],$F43)+\nSUMIFS(Calc_Fixed_1[Jemena],Calc_Fixed_1[[Customer type]:[Customer type]],Calc_Rates!$F48)+SUMIFS(Calc_Fixed_1[Jemena],Calc_Fixed_1[[Customer type]:[Customer type]],\"All\"))*(1+Calc_ROM_1[Jemena]))*(1+GST))/DiY,8),0,1))","v":0},{"$f":"IF(J43=0,\"-\",\nIF(ROUND(J48,8)=ROUND((((\nSUMIFS(Calc_NetworkF_1[Powercor],Calc_NetworkF_1[[Cost item]:[Cost item]],$C42,Calc_NetworkF_1[[Customer type]:[Customer type]],$F43)+\nSUMIFS(Calc_Fixed_1[Powercor],Calc_Fixed_1[[Customer type]:[Customer type]],Calc_Rates!$F48)+SUMIFS(Calc_Fixed_1[Powercor],Calc_Fixed_1[[Customer type]:[Customer type]],\"All\"))*(1+Calc_ROM_1[Powercor]))*(1+GST))/DiY,8),0,1))","v":0},{"$f":"IF(K43=0,\"-\",\nIF(ROUND(K48,8)=ROUND((((\nSUMIFS(Calc_NetworkF_1[United Energy],Calc_NetworkF_1[[Cost item]:[Cost item]],$C42,Calc_NetworkF_1[[Customer type]:[Customer type]],$F43)+\nSUMIFS(Calc_Fixed_1[United Energy],Calc_Fixed_1[[Customer type]:[Customer type]],Calc_Rates!$F48)+SUMIFS(Calc_Fixed_1[United Energy],Calc_Fixed_1[[Customer type]:[Customer type]],\"All\"))*(1+Calc_ROM_1[United Energy]))*(1+GST))/DiY,8),0,1))","v":0}]
[]
[null,null,"Variable costs","Fixed/Variable","Unit","Customer type","Ausnet","Citipower","Jemena","Powercor","United Energy"]
[null,null,"Environmental programs","Variable","$/kWh","All",{"$f":"SUMIFS(Calc_EnviroVEU_1[Ausnet],Calc_EnviroVEU_1[[Fixed/Variable]:[Fixed/Variable]],$D52,Calc_EnviroVEU_1[[Customer type]:[Customer type]],$F52,Calc_EnviroVEU_1[[Cost item]:[Cost item]],\"VEU cost\")+\nSUMIFS(Calc_EnviroLRET_1[Ausnet],Calc_EnviroLRET_1[[Fixed/Variable]:[Fixed/Variable]],$D52,Calc_EnviroLRET_1[[Customer type]:[Customer type]],$F52,Calc_EnviroLRET_1[[Cost item]:[Cost item]],\"LRET cost\")+\nSUMIFS(Calc_EnviroSRES_1[Ausnet],Calc_EnviroSRES_1[[Fixed/Variable]:[Fixed/Variable]],$D52,Calc_EnviroSRES_1[[Customer type]:[Customer type]],$F52,Calc_EnviroSRES_1[[Cost item]:[Cost item]],\"SRES cost\")","v":2.7584998871645915E-2},{"$f":"SUMIFS(Calc_EnviroVEU_1[Citipower],Calc_EnviroVEU_1[[Fixed/Variable]:[Fixed/Variable]],$D52,Calc_EnviroVEU_1[[Customer type]:[Customer type]],$F52,Calc_EnviroVEU_1[[Cost item]:[Cost item]],\"VEU cost\")+\nSUMIFS(Calc_EnviroLRET_1[Citipower],Calc_EnviroLRET_1[[Fixed/Variable]:[Fixed/Variable]],$D52,Calc_EnviroLRET_1[[Customer type]:[Customer type]],$F52,Calc_EnviroLRET_1[[Cost item]:[Cost item]],\"LRET cost\")+\nSUMIFS(Calc_EnviroSRES_1[Citipower],Calc_EnviroSRES_1[[Fixed/Variable]:[Fixed/Variable]],$D52,Calc_EnviroSRES_1[[Customer type]:[Customer type]],$F52,Calc_EnviroSRES_1[[Cost item]:[Cost item]],\"SRES cost\")","v":2.7584998871645915E-2},{"$f":"SUMIFS(Calc_EnviroVEU_1[Jemena],Calc_EnviroVEU_1[[Fixed/Variable]:[Fixed/Variable]],$D52,Calc_EnviroVEU_1[[Customer type]:[Customer type]],$F52,Calc_EnviroVEU_1[[Cost item]:[Cost item]],\"VEU cost\")+\nSUMIFS(Calc_EnviroLRET_1[Jemena],Calc_EnviroLRET_1[[Fixed/Variable]:[Fixed/Variable]],$D52,Calc_EnviroLRET_1[[Customer type]:[Customer type]],$F52,Calc_EnviroLRET_1[[Cost item]:[Cost item]],\"LRET cost\")+\nSUMIFS(Calc_EnviroSRES_1[Jemena],Calc_EnviroSRES_1[[Fixed/Variable]:[Fixed/Variable]],$D52,Calc_EnviroSRES_1[[Customer type]:[Customer type]],$F52,Calc_EnviroSRES_1[[Cost item]:[Cost item]],\"SRES cost\")","v":2.7584998871645915E-2},{"$f":"SUMIFS(Calc_EnviroVEU_1[Powercor],Calc_EnviroVEU_1[[Fixed/Variable]:[Fixed/Variable]],$D52,Calc_EnviroVEU_1[[Customer type]:[Customer type]],$F52,Calc_EnviroVEU_1[[Cost item]:[Cost item]],\"VEU cost\")+\nSUMIFS(Calc_EnviroLRET_1[Powercor],Calc_EnviroLRET_1[[Fixed/Variable]:[Fixed/Variable]],$D52,Calc_EnviroLRET_1[[Customer type]:[Customer type]],$F52,Calc_EnviroLRET_1[[Cost item]:[Cost item]],\"LRET cost\")+\nSUMIFS(Calc_EnviroSRES_1[Powercor],Calc_EnviroSRES_1[[Fixed/Variable]:[Fixed/Variable]],$D52,Calc_EnviroSRES_1[[Customer type]:[Customer type]],$F52,Calc_EnviroSRES_1[[Cost item]:[Cost item]],\"SRES cost\")","v":2.7584998871645915E-2},{"$f":"SUMIFS(Calc_EnviroVEU_1[United Energy],Calc_EnviroVEU_1[[Fixed/Variable]:[Fixed/Variable]],$D52,Calc_EnviroVEU_1[[Customer type]:[Customer type]],$F52,Calc_EnviroVEU_1[[Cost item]:[Cost item]],\"VEU cost\")+\nSUMIFS(Calc_EnviroLRET_1[United Energy],Calc_EnviroLRET_1[[Fixed/Variable]:[Fixed/Variable]],$D52,Calc_EnviroLRET_1[[Customer type]:[Customer type]],$F52,Calc_EnviroLRET_1[[Cost item]:[Cost item]],\"LRET cost\")+\nSUMIFS(Calc_EnviroSRES_1[United Energy],Calc_EnviroSRES_1[[Fixed/Variable]:[Fixed/Variable]],$D52,Calc_EnviroSRES_1[[Customer type]:[Customer type]],$F52,Calc_EnviroSRES_1[[Cost item]:[Cost item]],\"SRES cost\")","v":2.7584998871645915E-2}]
[null,null,"Solar (FiT)","Variable","$/kWh","All",{"$f":"SUMIFS(Calc_FiT_1[Ausnet],Calc_FiT_1[[Fixed/Variable]:[Fixed/Variable]],$D53,Calc_FiT_1[[Customer type]:[Customer type]],$F53)","v":0},{"$f":"SUMIFS(Calc_FiT_1[Ausnet],Calc_FiT_1[[Fixed/Variable]:[Fixed/Variable]],$D53,Calc_FiT_1[[Customer type]:[Customer type]],$F53)","v":0},{"$f":"SUMIFS(Calc_FiT_1[Ausnet],Calc_FiT_1[[Fixed/Variable]:[Fixed/Variable]],$D53,Calc_FiT_1[[Customer type]:[Customer type]],$F53)","v":0},{"$f":"SUMIFS(Calc_FiT_1[Ausnet],Calc_FiT_1[[Fixed/Variable]:[Fixed/Variable]],$D53,Calc_FiT_1[[Customer type]:[Customer type]],$F53)","v":0},{"$f":"SUMIFS(Calc_FiT_1[Ausnet],Calc_FiT_1[[Fixed/Variable]:[Fixed/Variable]],$D53,Calc_FiT_1[[Customer type]:[Customer type]],$F53)","v":0}]
[null,null,"Other","Variable","$/kWh","All",{"$f":"SUMIFS(Calc_OtherCosts_1[Ausnet],Calc_OtherCosts_1[Fixed/Variable],$D54,Calc_OtherCosts_1[Customer type],$F54)","v":1.1796457370054244E-3},{"$f":"SUMIFS(Calc_OtherCosts_1[Citipower],Calc_OtherCosts_1[[Fixed/Variable]:[Fixed/Variable]],$D54,Calc_OtherCosts_1[[Customer type]:[Customer type]],$F54)","v":1.1796457370054244E-3},{"$f":"SUMIFS(Calc_OtherCosts_1[Jemena],Calc_OtherCosts_1[[Fixed/Variable]:[Fixed/Variable]],$D54,Calc_OtherCosts_1[[Customer type]:[Customer type]],$F54)","v":1.1796457370054244E-3},{"$f":"SUMIFS(Calc_OtherCosts_1[Powercor],Calc_OtherCosts_1[[Fixed/Variable]:[Fixed/Variable]],$D54,Calc_OtherCosts_1[[Customer type]:[Customer type]],$F54)","v":1.1796457370054244E-3},{"$f":"SUMIFS(Calc_OtherCosts_1[United Energy],Calc_OtherCosts_1[[Fixed/Variable]:[Fixed/Variable]],$D54,Calc_OtherCosts_1[[Customer type]:[Customer type]],$F54)","v":1.1796457370054244E-3}]
[null,null,"Wholesale cost","Variable","$/kWh","Residential",{"$f":"SUMIFS(Calc_WholesaleRES_1[Ausnet],Calc_WholesaleRES_1[[Fixed/Variable]:[Fixed/Variable]],$D55,Calc_WholesaleRES_1[[Customer type]:[Customer type]],$F55,Calc_WholesaleRES_1[[Cost item]:[Cost item]],$C55)+CALC_WholesaleSolarExport[Ausnet]","v":0.11843974540821799},{"$f":"SUMIFS(Calc_WholesaleRES_1[Citipower],Calc_WholesaleRES_1[[Fixed/Variable]:[Fixed/Variable]],$D55,Calc_WholesaleRES_1[[Customer type]:[Customer type]],$F55,Calc_WholesaleRES_1[[Cost item]:[Cost item]],$C55)+CALC_WholesaleSolarExport[Citipower]","v":0.115229745408218},{"$f":"SUMIFS(Calc_WholesaleRES_1[Jemena],Calc_WholesaleRES_1[[Fixed/Variable]:[Fixed/Variable]],$D55,Calc_WholesaleRES_1[[Customer type]:[Customer type]],$F55,Calc_WholesaleRES_1[[Cost item]:[Cost item]],$C55)+CALC_WholesaleSolarExport[Jemena]","v":0.12211974540821799},{"$f":"SUMIFS(Calc_WholesaleRES_1[Powercor],Calc_WholesaleRES_1[[Fixed/Variable]:[Fixed/Variable]],$D55,Calc_WholesaleRES_1[[Customer type]:[Customer type]],$F55,Calc_WholesaleRES_1[[Cost item]:[Cost item]],$C55)+CALC_WholesaleSolarExport[Powercor]","v":0.11685974540821797},{"$f":"SUMIFS(Calc_WholesaleRES_1[United Energy],Calc_WholesaleRES_1[[Fixed/Variable]:[Fixed/Variable]],$D55,Calc_WholesaleRES_1[[Customer type]:[Customer type]],$F55,Calc_WholesaleRES_1[[Cost item]:[Cost item]],$C55)+CALC_WholesaleSolarExport[United Energy]","v":0.11981974540821799}]
[null,null,"Wholesale cost","Variable","$/kWh","Small business",{"$f":"SUMIFS(Calc_WholesaleSME_1[Ausnet],Calc_WholesaleSME_1[[Fixed/Variable]:[Fixed/Variable]],$D56,Calc_WholesaleSME_1[[Customer type]:[Customer type]],$F56,Calc_WholesaleSME_1[[Cost item]:[Cost item]],$C56)+CALC_WholesaleSolarExport[Ausnet]","v":0.10241974540821798},{"$f":"SUMIFS(Calc_WholesaleSME_1[Citipower],Calc_WholesaleSME_1[[Fixed/Variable]:[Fixed/Variable]],$D56,Calc_WholesaleSME_1[[Customer type]:[Customer type]],$F56,Calc_WholesaleSME_1[[Cost item]:[Cost item]],$C56)+CALC_WholesaleSolarExport[Citipower]","v":0.10109974540821799},{"$f":"SUMIFS(Calc_WholesaleSME_1[Jemena],Calc_WholesaleSME_1[[Fixed/Variable]:[Fixed/Variable]],$D56,Calc_WholesaleSME_1[[Customer type]:[Customer type]],$F56,Calc_WholesaleSME_1[[Cost item]:[Cost item]],$C56)+CALC_WholesaleSolarExport[Jemena]","v":0.10365974540821798},{"$f":"SUMIFS(Calc_WholesaleSME_1[Powercor],Calc_WholesaleSME_1[[Fixed/Variable]:[Fixed/Variable]],$D56,Calc_WholesaleSME_1[[Customer type]:[Customer type]],$F56,Calc_WholesaleSME_1[[Cost item]:[Cost item]],$C56)+CALC_WholesaleSolarExport[Powercor]","v":0.10045974540821799},{"$f":"SUMIFS(Calc_WholesaleSME_1[United Energy],Calc_WholesaleSME_1[[Fixed/Variable]:[Fixed/Variable]],$D56,Calc_WholesaleSME_1[[Customer type]:[Customer type]],$F56,Calc_WholesaleSME_1[[Cost item]:[Cost item]],$C56)+CALC_WholesaleSolarExport[United Energy]","v":0.10483974540821799}]
[null,null,"Network losses","Variable","$/kWh","Residential",{"$f":"(SUMIFS(G$52:G$56,$F$52:$F$56,\"All\")+SUMIFS(G$52:G$56,$F$52:$F$56,$F57))*INDEX($G$175:$K$175,1,MATCH(G$51,Calc_Losses_1[[#Headers],[Ausnet]:[United Energy]],0))","v":1.1388772125267038E-2},{"$f":"(SUMIFS(H$52:H$56,$F$52:$F$56,\"All\")+SUMIFS(H$52:H$56,$F$52:$F$56,$F57))*INDEX($G$175:$K$175,1,MATCH(H$51,Calc_Losses_1[[#Headers],[Ausnet]:[United Energy]],0))","v":6.023163227162915E-3},{"$f":"(SUMIFS(I$52:I$56,$F$52:$F$56,\"All\")+SUMIFS(I$52:I$56,$F$52:$F$56,$F57))*INDEX($G$175:$K$175,1,MATCH(I$51,Calc_Losses_1[[#Headers],[Ausnet]:[United Energy]],0))","v":7.4606891481081988E-3},{"$f":"(SUMIFS(J$52:J$56,$F$52:$F$56,\"All\")+SUMIFS(J$52:J$56,$F$52:$F$56,$F57))*INDEX($G$175:$K$175,1,MATCH(J$51,Calc_Losses_1[[#Headers],[Ausnet]:[United Energy]],0))","v":1.0965693020044099E-2},{"$f":"(SUMIFS(K$52:K$56,$F$52:$F$56,\"All\")+SUMIFS(K$52:K$56,$F$52:$F$56,$F57))*INDEX($G$175:$K$175,1,MATCH(K$51,Calc_Losses_1[[#Headers],[Ausnet]:[United Energy]],0))","v":6.5819723982267261E-3}]
[null,null,"Network losses","Variable","$/kWh","Small business",{"$f":"(SUMIFS(G$52:G$56,$F$52:$F$56,\"All\")+SUMIFS(G$52:G$56,$F$52:$F$56,$F58))*INDEX($G$175:$K$175,1,MATCH(G$51,Calc_Losses_1[[#Headers],[Ausnet]:[United Energy]],0))","v":1.0149351687969823E-2},{"$f":"(SUMIFS(H$52:H$56,$F$52:$F$56,\"All\")+SUMIFS(H$52:H$56,$F$52:$F$56,$F58))*INDEX($G$175:$K$175,1,MATCH(H$51,Calc_Losses_1[[#Headers],[Ausnet]:[United Energy]],0))","v":5.4321173094029149E-3},{"$f":"(SUMIFS(I$52:I$56,$F$52:$F$56,\"All\")+SUMIFS(I$52:I$56,$F$52:$F$56,$F58))*INDEX($G$175:$K$175,1,MATCH(I$51,Calc_Losses_1[[#Headers],[Ausnet]:[United Energy]],0))","v":6.5479086964081957E-3},{"$f":"(SUMIFS(J$52:J$56,$F$52:$F$56,\"All\")+SUMIFS(J$52:J$56,$F$52:$F$56,$F58))*INDEX($G$175:$K$175,1,MATCH(J$51,Calc_Losses_1[[#Headers],[Ausnet]:[United Energy]],0))","v":9.7307531483104542E-3},{"$f":"(SUMIFS(K$52:K$56,$F$52:$F$56,\"All\")+SUMIFS(K$52:K$56,$F$52:$F$56,$F58))*INDEX($G$175:$K$175,1,MATCH(K$51,Calc_Losses_1[[#Headers],[Ausnet]:[United Energy]],0))","v":5.9183902647721815E-3}]
[]
[null,null,"Residential charges - usage"]
[null,null,"Anytime usage"]
[null,null,"Block 1"]
[null,null,"Network charge","-","$/kWh","Residential",{"$f":"SUMIFS(Calc_NetworkV_1[Ausnet],Calc_NetworkV_1[Cost item],$C62,Calc_NetworkV_1[Customer type],$F63)","v":0.14232900000000001},{"$f":"SUMIFS(Calc_NetworkV_1[Citipower],Calc_NetworkV_1[[Cost item]:[Cost item]],$C62,Calc_NetworkV_1[[Customer type]:[Customer type]],$F63)","v":0},{"$f":"SUMIFS(Calc_NetworkV_1[Jemena],Calc_NetworkV_1[[Cost item]:[Cost item]],$C62,Calc_NetworkV_1[[Customer type]:[Customer type]],$F63)","v":0},{"$f":"SUMIFS(Calc_NetworkV_1[Powercor],Calc_NetworkV_1[[Cost item]:[Cost item]],$C62,Calc_NetworkV_1[[Customer type]:[Customer type]],$F63)","v":0},{"$f":"SUMIFS(Calc_NetworkV_1[United Energy],Calc_NetworkV_1[[Cost item]:[Cost item]],$C62,Calc_NetworkV_1[[Customer type]:[Customer type]],$F63)","v":0}]
[null,null,"Variable costs","-","$/kWh","Residential",{"$f":"SUMIFS(Calc_Variable_1[Ausnet],Calc_Variable_1[Customer type],\"All\")+SUMIFS(Calc_Variable_1[Ausnet],Calc_Variable_1[Customer type],$F64)","v":0.15859316214213634},{"$f":"SUMIFS(Calc_Variable_1[Citipower],Calc_Variable_1[[Customer type]:[Customer type]],\"All\")+SUMIFS(Calc_Variable_1[Citipower],Calc_Variable_1[[Customer type]:[Customer type]],$F64)","v":0.15001755324403224},{"$f":"SUMIFS(Calc_Variable_1[Jemena],Calc_Variable_1[[Customer type]:[Customer type]],\"All\")+SUMIFS(Calc_Variable_1[Jemena],Calc_Variable_1[[Customer type]:[Customer type]],$F64)","v":0.1583450791649775},{"$f":"SUMIFS(Calc_Variable_1[Powercor],Calc_Variable_1[[Customer type]:[Customer type]],\"All\")+SUMIFS(Calc_Variable_1[Powercor],Calc_Variable_1[[Customer type]:[Customer type]],$F64)","v":0.15659008303691341},{"$f":"SUMIFS(Calc_Variable_1[United Energy],Calc_Variable_1[[Customer type]:[Customer type]],\"All\")+SUMIFS(Calc_Variable_1[United Energy],Calc_Variable_1[[Customer type]:[Customer type]],$F64)","v":0.15516636241509604}]
[null,null,"Retail operating margin","-","$/kWh","Residential",{"$f":"IF(G63=0,\"-\",\n(G63+G64)*Calc_ROM_1[Ausnet])","v":1.5828505728676372E-2},{"$f":"IF(H63=0,\"-\",\n(H63+H64)*Calc_ROM_1[Citipower])","v":"-"},{"$f":"IF(I63=0,\"-\",\n(I63+I64)*Calc_ROM_1[Jemena])","v":"-"},{"$f":"IF(J63=0,\"-\",\n(J63+J64)*Calc_ROM_1[Powercor])","v":"-"},{"$f":"IF(K63=0,\"-\",\n(K63+K64)*Calc_ROM_1[United Energy])","v":"-"}]
[null,null,"GST","-","$/kWh","Residential",{"$f":"IF(G63=0,\"-\",\n(G63+G64+G65)*GST)","v":3.1675066787081277E-2},{"$f":"IF(H63=0,\"-\",\n(H63+H64+H65)*GST)","v":"-"},{"$f":"IF(I63=0,\"-\",\n(I63+I64+I65)*GST)","v":"-"},{"$f":"IF(J63=0,\"-\",\n(J63+J64+J65)*GST)","v":"-"},{"$f":"IF(K63=0,\"-\",\n(K63+K64+K65)*GST)","v":"-"}]
[null,null,{"$f":"C62&\" charge\"","v":"Block 1 charge"},"-","$/kWh","Residential",{"$f":"IF(G63=0,\"-\",\nSUM(G63:G66))","v":0.348425734657894},{"$f":"IF(H63=0,\"-\",\nSUM(H63:H66))","v":"-"},{"$f":"IF(I63=0,\"-\",\nSUM(I63:I66))","v":"-"},{"$f":"IF(J63=0,\"-\",\nSUM(J63:J66))","v":"-"},{"$f":"IF(K63=0,\"-\",\nSUM(K63:K66))","v":"-"}]
[null,null,null,null,null,null,{"$f":"IF(G67=\"-\",\"-\",\nIF(ROUND(G67,8)=ROUND((((\nSUMIFS(Calc_Variable_1[Ausnet],Calc_Variable_1[[Customer type]:[Customer type]],Calc_Rates!$F67)+\nSUMIFS(Calc_Variable_1[Ausnet],Calc_Variable_1[[Customer type]:[Customer type]],\"All\")+G63)*(1+Calc_ROM_1[Ausnet]))*(1+GST)),8),0,1))","v":0},{"$f":"IF(H67=\"-\",\"-\",\nIF(ROUND(H67,8)=ROUND((((\nSUMIFS(Calc_Variable_1[Citipower],Calc_Variable_1[[Customer type]:[Customer type]],Calc_Rates!$F67)+\nSUMIFS(Calc_Variable_1[Citipower],Calc_Variable_1[[Customer type]:[Customer type]],\"All\")+H63)*(1+Calc_ROM_1[Citipower]))*(1+GST)),8),0,1))","v":"-"},{"$f":"IF(I67=\"-\",\"-\",\nIF(ROUND(I67,8)=ROUND((((\nSUMIFS(Calc_Variable_1[Jemena],Calc_Variable_1[[Customer type]:[Customer type]],Calc_Rates!$F67)+\nSUMIFS(Calc_Variable_1[Jemena],Calc_Variable_1[[Customer type]:[Customer type]],\"All\")+I63)*(1+Calc_ROM_1[Jemena]))*(1+GST)),8),0,1))","v":"-"},{"$f":"IF(J67=\"-\",\"-\",\nIF(ROUND(J67,8)=ROUND((((\nSUMIFS(Calc_Variable_1[Powercor],Calc_Variable_1[[Customer type]:[Customer type]],Calc_Rates!$F67)+\nSUMIFS(Calc_Variable_1[Powercor],Calc_Variable_1[[Customer type]:[Customer type]],\"All\")+J63)*(1+Calc_ROM_1[Powercor]))*(1+GST)),8),0,1))","v":"-"},{"$f":"IF(K67=\"-\",\"-\",\nIF(ROUND(K67,8)=ROUND((((\nSUMIFS(Calc_Variable_1[United Energy],Calc_Variable_1[[Customer type]:[Customer type]],Calc_Rates!$F67)+\nSUMIFS(Calc_Variable_1[United Energy],Calc_Variable_1[[Customer type]:[Customer type]],\"All\")+K63)*(1+Calc_ROM_1[United Energy]))*(1+GST)),8),0,1))","v":"-"}]
[null,null,"Balance"]
[null,null,"Network charge","-","$/kWh","Residential",{"$f":"SUMIFS(Calc_NetworkV_1[Ausnet],Calc_NetworkV_1[[Cost item]:[Cost item]],$C69,Calc_NetworkV_1[[Customer type]:[Customer type]],$F70)","v":0.14232890155322539},{"$f":"SUMIFS(Calc_NetworkV_1[Citipower],Calc_NetworkV_1[[Cost item]:[Cost item]],$C69,Calc_NetworkV_1[[Customer type]:[Customer type]],$F70)","v":0},{"$f":"SUMIFS(Calc_NetworkV_1[Jemena],Calc_NetworkV_1[[Cost item]:[Cost item]],$C69,Calc_NetworkV_1[[Customer type]:[Customer type]],$F70)","v":0},{"$f":"SUMIFS(Calc_NetworkV_1[Powercor],Calc_NetworkV_1[[Cost item]:[Cost item]],$C69,Calc_NetworkV_1[[Customer type]:[Customer type]],$F70)","v":0},{"$f":"SUMIFS(Calc_NetworkV_1[United Energy],Calc_NetworkV_1[[Cost item]:[Cost item]],$C69,Calc_NetworkV_1[[Customer type]:[Customer type]],$F70)","v":0}]
[null,null,"Variable costs","-","$/kWh","Residential",{"$f":"SUMIFS(Calc_Variable_1[Ausnet],Calc_Variable_1[[Customer type]:[Customer type]],\"All\")+SUMIFS(Calc_Variable_1[Ausnet],Calc_Variable_1[[Customer type]:[Customer type]],$F71)","v":0.15859316214213634},{"$f":"SUMIFS(Calc_Variable_1[Citipower],Calc_Variable_1[[Customer type]:[Customer type]],\"All\")+SUMIFS(Calc_Variable_1[Citipower],Calc_Variable_1[[Customer type]:[Customer type]],$F71)","v":0.15001755324403224},{"$f":"SUMIFS(Calc_Variable_1[Jemena],Calc_Variable_1[[Customer type]:[Customer type]],\"All\")+SUMIFS(Calc_Variable_1[Jemena],Calc_Variable_1[[Customer type]:[Customer type]],$F71)","v":0.1583450791649775},{"$f":"SUMIFS(Calc_Variable_1[Powercor],Calc_Variable_1[[Customer type]:[Customer type]],\"All\")+SUMIFS(Calc_Variable_1[Powercor],Calc_Variable_1[[Customer type]:[Customer type]],$F71)","v":0.15659008303691341},{"$f":"SUMIFS(Calc_Variable_1[United Energy],Calc_Variable_1[[Customer type]:[Customer type]],\"All\")+SUMIFS(Calc_Variable_1[United Energy],Calc_Variable_1[[Customer type]:[Customer type]],$F71)","v":0.15516636241509604}]
[null,null,"Retail operating margin","-","$/kWh","Residential",{"$f":"IF(G70=0,\"-\",\n(G70+G71)*Calc_ROM_1[Ausnet])","v":1.5828500550376028E-2},{"$f":"IF(H70=0,\"-\",\n(H70+H71)*Calc_ROM_1[Citipower])","v":"-"},{"$f":"IF(I70=0,\"-\",\n(I70+I71)*Calc_ROM_1[Jemena])","v":"-"},{"$f":"IF(J70=0,\"-\",\n(J70+J71)*Calc_ROM_1[Powercor])","v":"-"},{"$f":"IF(K70=0,\"-\",\n(K70+K71)*Calc_ROM_1[United Energy])","v":"-"}]
[null,null,"GST","-","$/kWh","Residential",{"$f":"IF(G70=0,\"-\",\n(G70+G71+G72)*GST)","v":3.1675056424573779E-2},{"$f":"IF(H70=0,\"-\",\n(H70+H71+H72)*GST)","v":"-"},{"$f":"IF(I70=0,\"-\",\n(I70+I71+I72)*GST)","v":"-"},{"$f":"IF(J70=0,\"-\",\n(J70+J71+J72)*GST)","v":"-"},{"$f":"IF(K70=0,\"-\",\n(K70+K71+K72)*GST)","v":"-"}]
[null,null,{"$f":"C69&\" charge\"","v":"Balance charge"},"-","$/kWh","Residential",{"$f":"IF(G70=0,\"-\",\nSUM(G70:G73))","v":0.34842562067031158},{"$f":"IF(H70=0,\"-\",\nSUM(H70:H73))","v":"-"},{"$f":"IF(I70=0,\"-\",\nSUM(I70:I73))","v":"-"},{"$f":"IF(J70=0,\"-\",\nSUM(J70:J73))","v":"-"},{"$f":"IF(K70=0,\"-\",\nSUM(K70:K73))","v":"-"}]
[null,null,null,null,null,null,{"$f":"IF(G74=\"-\",\"-\",\nIF(ROUND(G74,8)=ROUND((((\nSUMIFS(Calc_Variable_1[Ausnet],Calc_Variable_1[[Customer type]:[Customer type]],Calc_Rates!$F74)+\nSUMIFS(Calc_Variable_1[Ausnet],Calc_Variable_1[[Customer type]:[Customer type]],\"All\")+G70)*(1+Calc_ROM_1[Ausnet]))*(1+GST)),8),0,1))","v":0},{"$f":"IF(H74=\"-\",\"-\",\nIF(ROUND(H74,8)=ROUND((((\nSUMIFS(Calc_Variable_1[Citipower],Calc_Variable_1[[Customer type]:[Customer type]],Calc_Rates!$F74)+\nSUMIFS(Calc_Variable_1[Citipower],Calc_Variable_1[[Customer type]:[Customer type]],\"All\")+H70)*(1+Calc_ROM_1[Citipower]))*(1+GST)),8),0,1))","v":"-"},{"$f":"IF(I74=\"-\",\"-\",\nIF(ROUND(I74,8)=ROUND((((\nSUMIFS(Calc_Variable_1[Jemena],Calc_Variable_1[[Customer type]:[Customer type]],Calc_Rates!$F74)+\nSUMIFS(Calc_Variable_1[Jemena],Calc_Variable_1[[Customer type]:[Customer type]],\"All\")+I70)*(1+Calc_ROM_1[Jemena]))*(1+GST)),8),0,1))","v":"-"},{"$f":"IF(J74=\"-\",\"-\",\nIF(ROUND(J74,8)=ROUND((((\nSUMIFS(Calc_Variable_1[Powercor],Calc_Variable_1[[Customer type]:[Customer type]],Calc_Rates!$F74)+\nSUMIFS(Calc_Variable_1[Powercor],Calc_Variable_1[[Customer type]:[Customer type]],\"All\")+J70)*(1+Calc_ROM_1[Powercor]))*(1+GST)),8),0,1))","v":"-"},{"$f":"IF(K74=\"-\",\"-\",\nIF(ROUND(K74,8)=ROUND((((\nSUMIFS(Calc_Variable_1[United Energy],Calc_Variable_1[[Customer type]:[Customer type]],Calc_Rates!$F74)+\nSUMIFS(Calc_Variable_1[United Energy],Calc_Variable_1[[Customer type]:[Customer type]],\"All\")+K70)*(1+Calc_ROM_1[United Energy]))*(1+GST)),8),0,1))","v":"-"}]
[null,null,"Single rate"]
[null,null,"Network charge","-","$/kWh","Residential",{"$f":"SUMIFS(Calc_NetworkV_1[Ausnet],Calc_NetworkV_1[[Cost item]:[Cost item]],$C76,Calc_NetworkV_1[[Customer type]:[Customer type]],$F77)","v":0},{"$f":"SUMIFS(Calc_NetworkV_1[Citipower],Calc_NetworkV_1[[Cost item]:[Cost item]],$C76,Calc_NetworkV_1[[Customer type]:[Customer type]],$F77)","v":8.6599999999999996E-2},{"$f":"SUMIFS(Calc_NetworkV_1[Jemena],Calc_NetworkV_1[[Cost item]:[Cost item]],$C76,Calc_NetworkV_1[[Customer type]:[Customer type]],$F77)","v":9.8919999999999994E-2},{"$f":"SUMIFS(Calc_NetworkV_1[Powercor],Calc_NetworkV_1[[Cost item]:[Cost item]],$C76,Calc_NetworkV_1[[Customer type]:[Customer type]],$F77)","v":0.10390000000000001},{"$f":"SUMIFS(Calc_NetworkV_1[United Energy],Calc_NetworkV_1[[Cost item]:[Cost item]],$C76,Calc_NetworkV_1[[Customer type]:[Customer type]],$F77)","v":9.4499999999999987E-2}]
[null,null,"Variable costs","-","$/kWh","Residential",{"$f":"SUMIFS(Calc_Variable_1[Ausnet],Calc_Variable_1[[Customer type]:[Customer type]],\"All\")+SUMIFS(Calc_Variable_1[Ausnet],Calc_Variable_1[[Customer type]:[Customer type]],$F78)","v":0.15859316214213634},{"$f":"SUMIFS(Calc_Variable_1[Citipower],Calc_Variable_1[[Customer type]:[Customer type]],\"All\")+SUMIFS(Calc_Variable_1[Citipower],Calc_Variable_1[[Customer type]:[Customer type]],$F78)","v":0.15001755324403224},{"$f":"SUMIFS(Calc_Variable_1[Jemena],Calc_Variable_1[[Customer type]:[Customer type]],\"All\")+SUMIFS(Calc_Variable_1[Jemena],Calc_Variable_1[[Customer type]:[Customer type]],$F78)","v":0.1583450791649775},{"$f":"SUMIFS(Calc_Variable_1[Powercor],Calc_Variable_1[[Customer type]:[Customer type]],\"All\")+SUMIFS(Calc_Variable_1[Powercor],Calc_Variable_1[[Customer type]:[Customer type]],$F78)","v":0.15659008303691341},{"$f":"SUMIFS(Calc_Variable_1[United Energy],Calc_Variable_1[[Customer type]:[Customer type]],\"All\")+SUMIFS(Calc_Variable_1[United Energy],Calc_Variable_1[[Customer type]:[Customer type]],$F78)","v":0.15516636241509604}]
[null,null,"Retail operating margin","-","$/kWh","Residential",{"$f":"IF(G77=0,\"-\",\n(G77+G78)*Calc_ROM_1[Ausnet])","v":"-"},{"$f":"IF(H77=0,\"-\",\n(H77+H78)*Calc_ROM_1[Citipower])","v":1.2446083300636094E-2},{"$f":"IF(I77=0,\"-\",\n(I77+I78)*Calc_ROM_1[Jemena])","v":1.3532143164077816E-2},{"$f":"IF(J77=0,\"-\",\n(J77+J78)*Calc_ROM_1[Powercor])","v":1.3701778367741646E-2},{"$f":"IF(K77=0,\"-\",\n(K77+K78)*Calc_ROM_1[United Energy])","v":1.3132450663034052E-2}]
[null,null,"GST","-","$/kWh","Residential",{"$f":"IF(G77=0,\"-\",\n(G77+G78+G79)*GST)","v":"-"},{"$f":"IF(H77=0,\"-\",\n(H77+H78+H79)*GST)","v":2.4906363654466832E-2},{"$f":"IF(I77=0,\"-\",\n(I77+I78+I79)*GST)","v":2.7079722232905529E-2},{"$f":"IF(J77=0,\"-\",\n(J77+J78+J79)*GST)","v":2.7419186140465509E-2},{"$f":"IF(K77=0,\"-\",\n(K77+K78+K79)*GST)","v":2.6279881307813009E-2}]
[null,null,{"$f":"C76&\" charge\"","v":"Single rate charge"},"-","$/kWh","Residential",{"$f":"IF(G77=0,\"-\",\nSUM(G77:G80))","v":"-"},{"$f":"IF(H77=0,\"-\",\nSUM(H77:H80))","v":0.27397000019913514},{"$f":"IF(I77=0,\"-\",\nSUM(I77:I80))","v":0.29787694456196079},{"$f":"IF(J77=0,\"-\",\nSUM(J77:J80))","v":0.30161104754512058},{"$f":"IF(K77=0,\"-\",\nSUM(K77:K80))","v":0.28907869438594308}]
[null,null,null,null,null,null,{"$f":"IF(G81=\"-\",\"-\",\nIF(ROUND(G81,8)=ROUND((((\nSUMIFS(Calc_Variable_1[Ausnet],Calc_Variable_1[[Customer type]:[Customer type]],Calc_Rates!$F81)+\nSUMIFS(Calc_Variable_1[Ausnet],Calc_Variable_1[[Customer type]:[Customer type]],\"All\")+G77)*(1+Calc_ROM_1[Ausnet]))*(1+GST)),8),0,1))","v":"-"},{"$f":"IF(H81=\"-\",\"-\",\nIF(ROUND(H81,8)=ROUND((((\nSUMIFS(Calc_Variable_1[Citipower],Calc_Variable_1[[Customer type]:[Customer type]],Calc_Rates!$F81)+\nSUMIFS(Calc_Variable_1[Citipower],Calc_Variable_1[[Customer type]:[Customer type]],\"All\")+H77)*(1+Calc_ROM_1[Citipower]))*(1+GST)),8),0,1))","v":0},{"$f":"IF(I81=\"-\",\"-\",\nIF(ROUND(I81,8)=ROUND((((\nSUMIFS(Calc_Variable_1[Jemena],Calc_Variable_1[[Customer type]:[Customer type]],Calc_Rates!$F81)+\nSUMIFS(Calc_Variable_1[Jemena],Calc_Variable_1[[Customer type]:[Customer type]],\"All\")+I77)*(1+Calc_ROM_1[Jemena]))*(1+GST)),8),0,1))","v":0},{"$f":"IF(J81=\"-\",\"-\",\nIF(ROUND(J81,8)=ROUND((((\nSUMIFS(Calc_Variable_1[Powercor],Calc_Variable_1[[Customer type]:[Customer type]],Calc_Rates!$F81)+\nSUMIFS(Calc_Variable_1[Powercor],Calc_Variable_1[[Customer type]:[Customer type]],\"All\")+J77)*(1+Calc_ROM_1[Powercor]))*(1+GST)),8),0,1))","v":0},{"$f":"IF(K81=\"-\",\"-\",\nIF(ROUND(K81,8)=ROUND((((\nSUMIFS(Calc_Variable_1[United Energy],Calc_Variable_1[[Customer type]:[Customer type]],Calc_Rates!$F81)+\nSUMIFS(Calc_Variable_1[United Energy],Calc_Variable_1[[Customer type]:[Customer type]],\"All\")+K77)*(1+Calc_ROM_1[United Energy]))*(1+GST)),8),0,1))","v":0}]
[null,null,"TOU usage"]
[null,null,"Peak"]
[null,null,"Network charge","-","$/kWh","Residential",{"$f":"SUMIFS(Calc_NetworkV_1[Ausnet],Calc_NetworkV_1[[Cost item]:[Cost item]],$C84,Calc_NetworkV_1[[Customer type]:[Customer type]],$F85)","v":0.24640629322487087},{"$f":"SUMIFS(Calc_NetworkV_1[Citipower],Calc_NetworkV_1[[Cost item]:[Cost item]],$C84,Calc_NetworkV_1[[Customer type]:[Customer type]],$F85)","v":0.16439999999999999},{"$f":"SUMIFS(Calc_NetworkV_1[Jemena],Calc_NetworkV_1[[Cost item]:[Cost item]],$C84,Calc_NetworkV_1[[Customer type]:[Customer type]],$F85)","v":0.16705999999999999},{"$f":"SUMIFS(Calc_NetworkV_1[Powercor],Calc_NetworkV_1[[Cost item]:[Cost item]],$C84,Calc_NetworkV_1[[Customer type]:[Customer type]],$F85)","v":0.19299999999999998},{"$f":"SUMIFS(Calc_NetworkV_1[United Energy],Calc_NetworkV_1[[Cost item]:[Cost item]],$C84,Calc_NetworkV_1[[Customer type]:[Customer type]],$F85)","v":0.17679999999999998}]
[null,null,"Variable costs","-","$/kWh","Residential",{"$f":"SUMIFS(Calc_Variable_1[Ausnet],Calc_Variable_1[[Customer type]:[Customer type]],\"All\")+SUMIFS(Calc_Variable_1[Ausnet],Calc_Variable_1[[Customer type]:[Customer type]],$F86)","v":0.15859316214213634},{"$f":"SUMIFS(Calc_Variable_1[Citipower],Calc_Variable_1[[Customer type]:[Customer type]],\"All\")+SUMIFS(Calc_Variable_1[Citipower],Calc_Variable_1[[Customer type]:[Customer type]],$F86)","v":0.15001755324403224},{"$f":"SUMIFS(Calc_Variable_1[Jemena],Calc_Variable_1[[Customer type]:[Customer type]],\"All\")+SUMIFS(Calc_Variable_1[Jemena],Calc_Variable_1[[Customer type]:[Customer type]],$F86)","v":0.1583450791649775},{"$f":"SUMIFS(Calc_Variable_1[Powercor],Calc_Variable_1[[Customer type]:[Customer type]],\"All\")+SUMIFS(Calc_Variable_1[Powercor],Calc_Variable_1[[Customer type]:[Customer type]],$F86)","v":0.15659008303691341},{"$f":"SUMIFS(Calc_Variable_1[United Energy],Calc_Variable_1[[Customer type]:[Customer type]],\"All\")+SUMIFS(Calc_Variable_1[United Energy],Calc_Variable_1[[Customer type]:[Customer type]],$F86)","v":0.15516636241509604}]
[null,null,"Retail operating margin","-","$/kWh","Residential",{"$f":"IF(G85=0,\"-\",\n(G85+G86)*Calc_ROM_1[Ausnet])","v":2.1302971352304578E-2},{"$f":"IF(H85=0,\"-\",\n(H85+H86)*Calc_ROM_1[Citipower])","v":1.6538363300636093E-2},{"$f":"IF(I85=0,\"-\",\n(I85+I86)*Calc_ROM_1[Jemena])","v":1.7116307164077818E-2},{"$f":"IF(J85=0,\"-\",\n(J85+J86)*Calc_ROM_1[Powercor])","v":1.8388438367741646E-2},{"$f":"IF(K85=0,\"-\",\n(K85+K86)*Calc_ROM_1[United Energy])","v":1.7461430663034051E-2}]
[null,null,"GST","-","$/kWh","Residential",{"$f":"IF(G85=0,\"-\",\n(G85+G86+G87)*GST)","v":4.2630242671931183E-2},{"$f":"IF(H85=0,\"-\",\n(H85+H86+H87)*GST)","v":3.3095591654466829E-2},{"$f":"IF(I85=0,\"-\",\n(I85+I86+I87)*GST)","v":3.4252138632905535E-2},{"$f":"IF(J85=0,\"-\",\n(J85+J86+J87)*GST)","v":3.6797852140465506E-2},{"$f":"IF(K85=0,\"-\",\n(K85+K86+K87)*GST)","v":3.4942779307813011E-2}]
[null,null,{"$f":"C84&\" charge\"","v":"Peak charge"},"-","$/kWh","Residential",{"$f":"IF(G85=0,\"-\",\nSUM(G85:G88))","v":0.46893266939124295},{"$f":"IF(H85=0,\"-\",\nSUM(H85:H88))","v":0.36405150819913512},{"$f":"IF(I85=0,\"-\",\nSUM(I85:I88))","v":0.37677352496196087},{"$f":"IF(J85=0,\"-\",\nSUM(J85:J88))","v":0.40477637354512053},{"$f":"IF(K85=0,\"-\",\nSUM(K85:K88))","v":0.38437057238594313}]
[null,null,null,null,null,null,{"$f":"IF(G89=\"-\",\"-\",\nIF(ROUND(G89,8)=ROUND((((\nSUMIFS(Calc_Variable_1[Ausnet],Calc_Variable_1[[Customer type]:[Customer type]],Calc_Rates!$F89)+\nSUMIFS(Calc_Variable_1[Ausnet],Calc_Variable_1[[Customer type]:[Customer type]],\"All\")+G85)*(1+Calc_ROM_1[Ausnet]))*(1+GST)),8),0,1))","v":0},{"$f":"IF(H89=\"-\",\"-\",\nIF(ROUND(H89,8)=ROUND((((\nSUMIFS(Calc_Variable_1[Citipower],Calc_Variable_1[[Customer type]:[Customer type]],Calc_Rates!$F89)+\nSUMIFS(Calc_Variable_1[Citipower],Calc_Variable_1[[Customer type]:[Customer type]],\"All\")+H85)*(1+Calc_ROM_1[Citipower]))*(1+GST)),8),0,1))","v":0},{"$f":"IF(I89=\"-\",\"-\",\nIF(ROUND(I89,8)=ROUND((((\nSUMIFS(Calc_Variable_1[Jemena],Calc_Variable_1[[Customer type]:[Customer type]],Calc_Rates!$F89)+\nSUMIFS(Calc_Variable_1[Jemena],Calc_Variable_1[[Customer type]:[Customer type]],\"All\")+I85)*(1+Calc_ROM_1[Jemena]))*(1+GST)),8),0,1))","v":0},{"$f":"IF(J89=\"-\",\"-\",\nIF(ROUND(J89,8)=ROUND((((\nSUMIFS(Calc_Variable_1[Powercor],Calc_Variable_1[[Customer type]:[Customer type]],Calc_Rates!$F89)+\nSUMIFS(Calc_Variable_1[Powercor],Calc_Variable_1[[Customer type]:[Customer type]],\"All\")+J85)*(1+Calc_ROM_1[Powercor]))*(1+GST)),8),0,1))","v":0},{"$f":"IF(K89=\"-\",\"-\",\nIF(ROUND(K89,8)=ROUND((((\nSUMIFS(Calc_Variable_1[United Energy],Calc_Variable_1[[Customer type]:[Customer type]],Calc_Rates!$F89)+\nSUMIFS(Calc_Variable_1[United Energy],Calc_Variable_1[[Customer type]:[Customer type]],\"All\")+K85)*(1+Calc_ROM_1[United Energy]))*(1+GST)),8),0,1))","v":0}]
[null,null,"Off peak"]
[null,null,"Network charge","-","$/kWh","Residential",{"$f":"SUMIFS(Calc_NetworkV_1[Ausnet],Calc_NetworkV_1[[Cost item]:[Cost item]],$C91,Calc_NetworkV_1[[Customer type]:[Customer type]],$F92)","v":4.9230992651199214E-2},{"$f":"SUMIFS(Calc_NetworkV_1[Citipower],Calc_NetworkV_1[[Cost item]:[Cost item]],$C91,Calc_NetworkV_1[[Customer type]:[Customer type]],$F92)","v":4.1100000000000005E-2},{"$f":"SUMIFS(Calc_NetworkV_1[Jemena],Calc_NetworkV_1[[Cost item]:[Cost item]],$C91,Calc_NetworkV_1[[Customer type]:[Customer type]],$F92)","v":4.675E-2},{"$f":"SUMIFS(Calc_NetworkV_1[Powercor],Calc_NetworkV_1[[Cost item]:[Cost item]],$C91,Calc_NetworkV_1[[Customer type]:[Customer type]],$F92)","v":4.8299999999999989E-2},{"$f":"SUMIFS(Calc_NetworkV_1[United Energy],Calc_NetworkV_1[[Cost item]:[Cost item]],$C91,Calc_NetworkV_1[[Customer type]:[Customer type]],$F92)","v":4.4000000000000004E-2}]
[null,null,"Variable costs","-","$/kWh","Residential",{"$f":"SUMIFS(Calc_Variable_1[Ausnet],Calc_Variable_1[[Customer type]:[Customer type]],\"All\")+SUMIFS(Calc_Variable_1[Ausnet],Calc_Variable_1[[Customer type]:[Customer type]],$F93)","v":0.15859316214213634},{"$f":"SUMIFS(Calc_Variable_1[Citipower],Calc_Variable_1[[Customer type]:[Customer type]],\"All\")+SUMIFS(Calc_Variable_1[Citipower],Calc_Variable_1[[Customer type]:[Customer type]],$F93)","v":0.15001755324403224},{"$f":"SUMIFS(Calc_Variable_1[Jemena],Calc_Variable_1[[Customer type]:[Customer type]],\"All\")+SUMIFS(Calc_Variable_1[Jemena],Calc_Variable_1[[Customer type]:[Customer type]],$F93)","v":0.1583450791649775},{"$f":"SUMIFS(Calc_Variable_1[Powercor],Calc_Variable_1[[Customer type]:[Customer type]],\"All\")+SUMIFS(Calc_Variable_1[Powercor],Calc_Variable_1[[Customer type]:[Customer type]],$F93)","v":0.15659008303691341},{"$f":"SUMIFS(Calc_Variable_1[United Energy],Calc_Variable_1[[Customer type]:[Customer type]],\"All\")+SUMIFS(Calc_Variable_1[United Energy],Calc_Variable_1[[Customer type]:[Customer type]],$F93)","v":0.15516636241509604}]
[null,null,"Retail operating margin","-","$/kWh","Residential",{"$f":"IF(G92=0,\"-\",\n(G92+G93)*Calc_ROM_1[Ausnet])","v":1.0931550542129451E-2},{"$f":"IF(H92=0,\"-\",\n(H92+H93)*Calc_ROM_1[Citipower])","v":1.0052783300636095E-2},{"$f":"IF(I92=0,\"-\",\n(I92+I93)*Calc_ROM_1[Jemena])","v":1.0788001164077816E-2},{"$f":"IF(J92=0,\"-\",\n(J92+J93)*Calc_ROM_1[Powercor])","v":1.0777218367741644E-2},{"$f":"IF(K92=0,\"-\",\n(K92+K93)*Calc_ROM_1[United Energy])","v":1.0476150663034053E-2}]
[null,null,"GST","-","$/kWh","Residential",{"$f":"IF(G92=0,\"-\",\n(G92+G93+G94)*GST)","v":2.1875570533546503E-2},{"$f":"IF(H92=0,\"-\",\n(H92+H93+H94)*GST)","v":2.0117033654466834E-2},{"$f":"IF(I92=0,\"-\",\n(I92+I93+I94)*GST)","v":2.1588308032905533E-2},{"$f":"IF(J92=0,\"-\",\n(J92+J93+J94)*GST)","v":2.1566730140465507E-2},{"$f":"IF(K92=0,\"-\",\n(K92+K93+K94)*GST)","v":2.0964251307813014E-2}]
[null,null,{"$f":"C91&\" charge\"","v":"Off peak charge"},"-","$/kWh","Residential",{"$f":"IF(G92=0,\"-\",\nSUM(G92:G95))","v":0.24063127586901151},{"$f":"IF(H92=0,\"-\",\nSUM(H92:H95))","v":0.22128737019913514},{"$f":"IF(I92=0,\"-\",\nSUM(I92:I95))","v":0.23747138836196086},{"$f":"IF(J92=0,\"-\",\nSUM(J92:J95))","v":0.23723403154512054},{"$f":"IF(K92=0,\"-\",\nSUM(K92:K95))","v":0.23060676438594313}]
[null,null,null,null,null,null,{"$f":"IF(G96=\"-\",\"-\",\nIF(ROUND(G96,8)=ROUND((((\nSUMIFS(Calc_Variable_1[Ausnet],Calc_Variable_1[[Customer type]:[Customer type]],Calc_Rates!$F96)+\nSUMIFS(Calc_Variable_1[Ausnet],Calc_Variable_1[[Customer type]:[Customer type]],\"All\")+G92)*(1+Calc_ROM_1[Ausnet]))*(1+GST)),8),0,1))","v":0},{"$f":"IF(H96=\"-\",\"-\",\nIF(ROUND(H96,8)=ROUND((((\nSUMIFS(Calc_Variable_1[Citipower],Calc_Variable_1[[Customer type]:[Customer type]],Calc_Rates!$F96)+\nSUMIFS(Calc_Variable_1[Citipower],Calc_Variable_1[[Customer type]:[Customer type]],\"All\")+H92)*(1+Calc_ROM_1[Citipower]))*(1+GST)),8),0,1))","v":0},{"$f":"IF(I96=\"-\",\"-\",\nIF(ROUND(I96,8)=ROUND((((\nSUMIFS(Calc_Variable_1[Jemena],Calc_Variable_1[[Customer type]:[Customer type]],Calc_Rates!$F96)+\nSUMIFS(Calc_Variable_1[Jemena],Calc_Variable_1[[Customer type]:[Customer type]],\"All\")+I92)*(1+Calc_ROM_1[Jemena]))*(1+GST)),8),0,1))","v":0},{"$f":"IF(J96=\"-\",\"-\",\nIF(ROUND(J96,8)=ROUND((((\nSUMIFS(Calc_Variable_1[Powercor],Calc_Variable_1[[Customer type]:[Customer type]],Calc_Rates!$F96)+\nSUMIFS(Calc_Variable_1[Powercor],Calc_Variable_1[[Customer type]:[Customer type]],\"All\")+J92)*(1+Calc_ROM_1[Powercor]))*(1+GST)),8),0,1))","v":0},{"$f":"IF(K96=\"-\",\"-\",\nIF(ROUND(K96,8)=ROUND((((\nSUMIFS(Calc_Variable_1[United Energy],Calc_Variable_1[[Customer type]:[Customer type]],Calc_Rates!$F96)+\nSUMIFS(Calc_Variable_1[United Energy],Calc_Variable_1[[Customer type]:[Customer type]],\"All\")+K92)*(1+Calc_ROM_1[United Energy]))*(1+GST)),8),0,1))","v":0}]
[null,null,"Controlled load"]
[null,null,"Network charge","-","$/kWh","Residential",{"$f":"SUMIFS(Calc_NetworkV_1[Ausnet],Calc_NetworkV_1[[Cost item]:[Cost item]],$C98,Calc_NetworkV_1[[Customer type]:[Customer type]],$F99)","v":4.9230992651199214E-2},{"$f":"SUMIFS(Calc_NetworkV_1[Citipower],Calc_NetworkV_1[[Cost item]:[Cost item]],$C98,Calc_NetworkV_1[[Customer type]:[Customer type]],$F99)","v":2.4399999999999998E-2},{"$f":"SUMIFS(Calc_NetworkV_1[Jemena],Calc_NetworkV_1[[Cost item]:[Cost item]],$C98,Calc_NetworkV_1[[Customer type]:[Customer type]],$F99)","v":4.2130000000000001E-2},{"$f":"SUMIFS(Calc_NetworkV_1[Powercor],Calc_NetworkV_1[[Cost item]:[Cost item]],$C98,Calc_NetworkV_1[[Customer type]:[Customer type]],$F99)","v":2.7300000000000001E-2},{"$f":"SUMIFS(Calc_NetworkV_1[United Energy],Calc_NetworkV_1[[Cost item]:[Cost item]],$C98,Calc_NetworkV_1[[Customer type]:[Customer type]],$F99)","v":2.7400000000000001E-2}]
[null,null,"Variable costs","-","$/kWh","Residential",{"$f":"SUMIFS(Calc_Variable_1[Ausnet],Calc_Variable_1[[Customer type]:[Customer type]],\"All\")+SUMIFS(Calc_Variable_1[Ausnet],Calc_Variable_1[[Customer type]:[Customer type]],$F100)","v":0.15859316214213634},{"$f":"SUMIFS(Calc_Variable_1[Citipower],Calc_Variable_1[[Customer type]:[Customer type]],\"All\")+SUMIFS(Calc_Variable_1[Citipower],Calc_Variable_1[[Customer type]:[Customer type]],$F100)","v":0.15001755324403224},{"$f":"SUMIFS(Calc_Variable_1[Jemena],Calc_Variable_1[[Customer type]:[Customer type]],\"All\")+SUMIFS(Calc_Variable_1[Jemena],Calc_Variable_1[[Customer type]:[Customer type]],$F100)","v":0.1583450791649775},{"$f":"SUMIFS(Calc_Variable_1[Powercor],Calc_Variable_1[[Customer type]:[Customer type]],\"All\")+SUMIFS(Calc_Variable_1[Powercor],Calc_Variable_1[[Customer type]:[Customer type]],$F100)","v":0.15659008303691341},{"$f":"SUMIFS(Calc_Variable_1[United Energy],Calc_Variable_1[[Customer type]:[Customer type]],\"All\")+SUMIFS(Calc_Variable_1[United Energy],Calc_Variable_1[[Customer type]:[Customer type]],$F100)","v":0.15516636241509604}]
[null,null,"Retail operating margin","-","$/kWh","Residential",{"$f":"IF(G99=0,\"-\",\n(G99+G100)*Calc_ROM_1[Ausnet])","v":1.0931550542129451E-2},{"$f":"IF(H99=0,\"-\",\n(H99+H100)*Calc_ROM_1[Citipower])","v":9.1743633006360955E-3},{"$f":"IF(I99=0,\"-\",\n(I99+I100)*Calc_ROM_1[Jemena])","v":1.0544989164077817E-2},{"$f":"IF(J99=0,\"-\",\n(J99+J100)*Calc_ROM_1[Powercor])","v":9.6726183677416453E-3},{"$f":"IF(K99=0,\"-\",\n(K99+K100)*Calc_ROM_1[United Energy])","v":9.6029906630340518E-3}]
[null,null,"GST","-","$/kWh","Residential",{"$f":"IF(G99=0,\"-\",\n(G99+G100+G101)*GST)","v":2.1875570533546503E-2},{"$f":"IF(H99=0,\"-\",\n(H99+H100+H101)*GST)","v":1.8359191654466835E-2},{"$f":"IF(I99=0,\"-\",\n(I99+I100+I101)*GST)","v":2.1102006832905532E-2},{"$f":"IF(J99=0,\"-\",\n(J99+J100+J101)*GST)","v":1.9356270140465506E-2},{"$f":"IF(K99=0,\"-\",\n(K99+K100+K101)*GST)","v":1.9216935307813012E-2}]
[null,null,{"$f":"C98&\" charge\"","v":"Controlled load charge"},"-","$/kWh","Residential",{"$f":"IF(G99=0,\"-\",\nSUM(G99:G102))","v":0.24063127586901151},{"$f":"IF(H99=0,\"-\",\nSUM(H99:H102))","v":0.20195110819913517},{"$f":"IF(I99=0,\"-\",\nSUM(I99:I102))","v":0.23212207516196084},{"$f":"IF(J99=0,\"-\",\nSUM(J99:J102))","v":0.21291897154512054},{"$f":"IF(K99=0,\"-\",\nSUM(K99:K102))","v":0.21138628838594312}]
[null,null,null,null,null,null,{"$f":"IF(G103=\"-\",\"-\",\nIF(ROUND(G103,8)=ROUND((((\nSUMIFS(Calc_Variable_1[Ausnet],Calc_Variable_1[[Customer type]:[Customer type]],Calc_Rates!$F103)+\nSUMIFS(Calc_Variable_1[Ausnet],Calc_Variable_1[[Customer type]:[Customer type]],\"All\")+G99)*(1+Calc_ROM_1[Ausnet]))*(1+GST)),8),0,1))","v":0},{"$f":"IF(H103=\"-\",\"-\",\nIF(ROUND(H103,8)=ROUND((((\nSUMIFS(Calc_Variable_1[Citipower],Calc_Variable_1[[Customer type]:[Customer type]],Calc_Rates!$F103)+\nSUMIFS(Calc_Variable_1[Citipower],Calc_Variable_1[[Customer type]:[Customer type]],\"All\")+H99)*(1+Calc_ROM_1[Citipower]))*(1+GST)),8),0,1))","v":0},{"$f":"IF(I103=\"-\",\"-\",\nIF(ROUND(I103,8)=ROUND((((\nSUMIFS(Calc_Variable_1[Jemena],Calc_Variable_1[[Customer type]:[Customer type]],Calc_Rates!$F103)+\nSUMIFS(Calc_Variable_1[Jemena],Calc_Variable_1[[Customer type]:[Customer type]],\"All\")+I99)*(1+Calc_ROM_1[Jemena]))*(1+GST)),8),0,1))","v":0},{"$f":"IF(J103=\"-\",\"-\",\nIF(ROUND(J103,8)=ROUND((((\nSUMIFS(Calc_Variable_1[Powercor],Calc_Variable_1[[Customer type]:[Customer type]],Calc_Rates!$F103)+\nSUMIFS(Calc_Variable_1[Powercor],Calc_Variable_1[[Customer type]:[Customer type]],\"All\")+J99)*(1+Calc_ROM_1[Powercor]))*(1+GST)),8),0,1))","v":0},{"$f":"IF(K103=\"-\",\"-\",\nIF(ROUND(K103,8)=ROUND((((\nSUMIFS(Calc_Variable_1[United Energy],Calc_Variable_1[[Customer type]:[Customer type]],Calc_Rates!$F103)+\nSUMIFS(Calc_Variable_1[United Energy],Calc_Variable_1[[Customer type]:[Customer type]],\"All\")+K99)*(1+Calc_ROM_1[United Energy]))*(1+GST)),8),0,1))","v":0}]
[null,null,"Small business charges - usage"]
[null,null,"Anytime usage"]
[null,null,"Block 1"]
[null,null,"Network charge","-","$/kWh","Small business",{"$f":"SUMIFS(Calc_NetworkV_1[Ausnet],Calc_NetworkV_1[[Cost item]:[Cost item]],$C107,Calc_NetworkV_1[[Customer type]:[Customer type]],$F108)","v":0.19451149215436703},{"$f":"SUMIFS(Calc_NetworkV_1[Citipower],Calc_NetworkV_1[[Cost item]:[Cost item]],$C107,Calc_NetworkV_1[[Customer type]:[Customer type]],$F108)","v":0},{"$f":"SUMIFS(Calc_NetworkV_1[Jemena],Calc_NetworkV_1[[Cost item]:[Cost item]],$C107,Calc_NetworkV_1[[Customer type]:[Customer type]],$F108)","v":0},{"$f":"SUMIFS(Calc_NetworkV_1[Powercor],Calc_NetworkV_1[[Cost item]:[Cost item]],$C107,Calc_NetworkV_1[[Customer type]:[Customer type]],$F108)","v":0},{"$f":"SUMIFS(Calc_NetworkV_1[United Energy],Calc_NetworkV_1[[Cost item]:[Cost item]],$C107,Calc_NetworkV_1[[Customer type]:[Customer type]],$F108)","v":0}]
[null,null,"Variable costs","-","$/kWh","Small business",{"$f":"SUMIFS(Calc_Variable_1[Ausnet],Calc_Variable_1[[Customer type]:[Customer type]],\"All\")+SUMIFS(Calc_Variable_1[Ausnet],Calc_Variable_1[[Customer type]:[Customer type]],$F109)","v":0.14133374170483914},{"$f":"SUMIFS(Calc_Variable_1[Citipower],Calc_Variable_1[[Customer type]:[Customer type]],\"All\")+SUMIFS(Calc_Variable_1[Citipower],Calc_Variable_1[[Customer type]:[Customer type]],$F109)","v":0.13529650732627224},{"$f":"SUMIFS(Calc_Variable_1[Jemena],Calc_Variable_1[[Customer type]:[Customer type]],\"All\")+SUMIFS(Calc_Variable_1[Jemena],Calc_Variable_1[[Customer type]:[Customer type]],$F109)","v":0.13897229871327751},{"$f":"SUMIFS(Calc_Variable_1[Powercor],Calc_Variable_1[[Customer type]:[Customer type]],\"All\")+SUMIFS(Calc_Variable_1[Powercor],Calc_Variable_1[[Customer type]:[Customer type]],$F109)","v":0.13895514316517979},{"$f":"SUMIFS(Calc_Variable_1[United Energy],Calc_Variable_1[[Customer type]:[Customer type]],\"All\")+SUMIFS(Calc_Variable_1[United Energy],Calc_Variable_1[[Customer type]:[Customer type]],$F109)","v":0.1395227802816415}]
[null,null,"Retail operating margin","-","$/kWh","Small business",{"$f":"IF(G108=0,\"-\",\n(G108+G109)*Calc_ROM_1[Ausnet])","v":1.7665459300994245E-2},{"$f":"IF(H108=0,\"-\",\n(H108+H109)*Calc_ROM_1[Citipower])","v":"-"},{"$f":"IF(I108=0,\"-\",\n(I108+I109)*Calc_ROM_1[Jemena])","v":"-"},{"$f":"IF(J108=0,\"-\",\n(J108+J109)*Calc_ROM_1[Powercor])","v":"-"},{"$f":"IF(K108=0,\"-\",\n(K108+K109)*Calc_ROM_1[United Energy])","v":"-"}]
[null,null,"GST","-","$/kWh","Small business",{"$f":"IF(G108=0,\"-\",\n(G108+G109+G110)*GST)","v":3.5351069316020042E-2},{"$f":"IF(H108=0,\"-\",\n(H108+H109+H110)*GST)","v":"-"},{"$f":"IF(I108=0,\"-\",\n(I108+I109+I110)*GST)","v":"-"},{"$f":"IF(J108=0,\"-\",\n(J108+J109+J110)*GST)","v":"-"},{"$f":"IF(K108=0,\"-\",\n(K108+K109+K110)*GST)","v":"-"}]
[null,null,{"$f":"C107&\" charge\"","v":"Block 1 charge"},"-","$/kWh","Small business",{"$f":"IF(G108=0,\"-\",\nSUM(G108:G111))","v":0.38886176247622045},{"$f":"IF(H108=0,\"-\",\nSUM(H108:H111))","v":"-"},{"$f":"IF(I108=0,\"-\",\nSUM(I108:I111))","v":"-"},{"$f":"IF(J108=0,\"-\",\nSUM(J108:J111))","v":"-"},{"$f":"IF(K108=0,\"-\",\nSUM(K108:K111))","v":"-"}]
[null,null,null,null,null,null,{"$f":"IF(G112=\"-\",\"-\",\nIF(ROUND(G112,8)=ROUND((((\nSUMIFS(Calc_Variable_1[Ausnet],Calc_Variable_1[[Customer type]:[Customer type]],Calc_Rates!$F112)+\nSUMIFS(Calc_Variable_1[Ausnet],Calc_Variable_1[[Customer type]:[Customer type]],\"All\")+G108)*(1+Calc_ROM_1[Ausnet]))*(1+GST)),8),0,1))","v":0},{"$f":"IF(H112=\"-\",\"-\",\nIF(ROUND(H112,8)=ROUND((((\nSUMIFS(Calc_Variable_1[Citipower],Calc_Variable_1[[Customer type]:[Customer type]],Calc_Rates!$F112)+\nSUMIFS(Calc_Variable_1[Citipower],Calc_Variable_1[[Customer type]:[Customer type]],\"All\")+H108)*(1+Calc_ROM_1[Citipower]))*(1+GST)),8),0,1))","v":"-"},{"$f":"IF(I112=\"-\",\"-\",\nIF(ROUND(I112,8)=ROUND((((\nSUMIFS(Calc_Variable_1[Jemena],Calc_Variable_1[[Customer type]:[Customer type]],Calc_Rates!$F112)+\nSUMIFS(Calc_Variable_1[Jemena],Calc_Variable_1[[Customer type]:[Customer type]],\"All\")+I108)*(1+Calc_ROM_1[Jemena]))*(1+GST)),8),0,1))","v":"-"},{"$f":"IF(J112=\"-\",\"-\",\nIF(ROUND(J112,8)=ROUND((((\nSUMIFS(Calc_Variable_1[Powercor],Calc_Variable_1[[Customer type]:[Customer type]],Calc_Rates!$F112)+\nSUMIFS(Calc_Variable_1[Powercor],Calc_Variable_1[[Customer type]:[Customer type]],\"All\")+J108)*(1+Calc_ROM_1[Powercor]))*(1+GST)),8),0,1))","v":"-"},{"$f":"IF(K112=\"-\",\"-\",\nIF(ROUND(K112,8)=ROUND((((\nSUMIFS(Calc_Variable_1[United Energy],Calc_Variable_1[[Customer type]:[Customer type]],Calc_Rates!$F112)+\nSUMIFS(Calc_Variable_1[United Energy],Calc_Variable_1[[Customer type]:[Customer type]],\"All\")+K108)*(1+Calc_ROM_1[United Energy]))*(1+GST)),8),0,1))","v":"-"}]
[null,null,"Balance"]
[null,null,"Network charge","-","$/kWh","Small business",{"$f":"SUMIFS(Calc_NetworkV_1[Ausnet],Calc_NetworkV_1[[Cost item]:[Cost item]],$C114,Calc_NetworkV_1[[Customer type]:[Customer type]],$F115)","v":0.19451149215436703},{"$f":"SUMIFS(Calc_NetworkV_1[Citipower],Calc_NetworkV_1[[Cost item]:[Cost item]],$C114,Calc_NetworkV_1[[Customer type]:[Customer type]],$F115)","v":0},{"$f":"SUMIFS(Calc_NetworkV_1[Jemena],Calc_NetworkV_1[[Cost item]:[Cost item]],$C114,Calc_NetworkV_1[[Customer type]:[Customer type]],$F115)","v":0},{"$f":"SUMIFS(Calc_NetworkV_1[Powercor],Calc_NetworkV_1[[Cost item]:[Cost item]],$C114,Calc_NetworkV_1[[Customer type]:[Customer type]],$F115)","v":0},{"$f":"SUMIFS(Calc_NetworkV_1[United Energy],Calc_NetworkV_1[[Cost item]:[Cost item]],$C114,Calc_NetworkV_1[[Customer type]:[Customer type]],$F115)","v":0}]
[null,null,"Variable costs","-","$/kWh","Small business",{"$f":"SUMIFS(Calc_Variable_1[Ausnet],Calc_Variable_1[[Customer type]:[Customer type]],\"All\")+SUMIFS(Calc_Variable_1[Ausnet],Calc_Variable_1[[Customer type]:[Customer type]],$F116)","v":0.14133374170483914},{"$f":"SUMIFS(Calc_Variable_1[Citipower],Calc_Variable_1[[Customer type]:[Customer type]],\"All\")+SUMIFS(Calc_Variable_1[Citipower],Calc_Variable_1[[Customer type]:[Customer type]],$F116)","v":0.13529650732627224},{"$f":"SUMIFS(Calc_Variable_1[Jemena],Calc_Variable_1[[Customer type]:[Customer type]],\"All\")+SUMIFS(Calc_Variable_1[Jemena],Calc_Variable_1[[Customer type]:[Customer type]],$F116)","v":0.13897229871327751},{"$f":"SUMIFS(Calc_Variable_1[Powercor],Calc_Variable_1[[Customer type]:[Customer type]],\"All\")+SUMIFS(Calc_Variable_1[Powercor],Calc_Variable_1[[Customer type]:[Customer type]],$F116)","v":0.13895514316517979},{"$f":"SUMIFS(Calc_Variable_1[United Energy],Calc_Variable_1[[Customer type]:[Customer type]],\"All\")+SUMIFS(Calc_Variable_1[United Energy],Calc_Variable_1[[Customer type]:[Customer type]],$F116)","v":0.1395227802816415}]
[null,null,"Retail operating margin","-","$/kWh","Small business",{"$f":"IF(G115=0,\"-\",\n(G115+G116)*Calc_ROM_1[Ausnet])","v":1.7665459300994245E-2},{"$f":"IF(H115=0,\"-\",\n(H115+H116)*Calc_ROM_1[Citipower])","v":"-"},{"$f":"IF(I115=0,\"-\",\n(I115+I116)*Calc_ROM_1[Jemena])","v":"-"},{"$f":"IF(J115=0,\"-\",\n(J115+J116)*Calc_ROM_1[Powercor])","v":"-"},{"$f":"IF(K115=0,\"-\",\n(K115+K116)*Calc_ROM_1[United Energy])","v":"-"}]
[null,null,"GST","-","$/kWh","Small business",{"$f":"IF(G115=0,\"-\",\n(G115+G116+G117)*GST)","v":3.5351069316020042E-2},{"$f":"IF(H115=0,\"-\",\n(H115+H116+H117)*GST)","v":"-"},{"$f":"IF(I115=0,\"-\",\n(I115+I116+I117)*GST)","v":"-"},{"$f":"IF(J115=0,\"-\",\n(J115+J116+J117)*GST)","v":"-"},{"$f":"IF(K115=0,\"-\",\n(K115+K116+K117)*GST)","v":"-"}]
[null,null,{"$f":"C114&\" charge\"","v":"Balance charge"},"-","$/kWh","Small business",{"$f":"IF(G115=0,\"-\",\nSUM(G115:G118))","v":0.38886176247622045},{"$f":"IF(H115=0,\"-\",\nSUM(H115:H118))","v":"-"},{"$f":"IF(I115=0,\"-\",\nSUM(I115:I118))","v":"-"},{"$f":"IF(J115=0,\"-\",\nSUM(J115:J118))","v":"-"},{"$f":"IF(K115=0,\"-\",\nSUM(K115:K118))","v":"-"}]
[null,null,null,null,null,null,{"$f":"IF(G119=\"-\",\"-\",\nIF(ROUND(G119,8)=ROUND((((\nSUMIFS(Calc_Variable_1[Ausnet],Calc_Variable_1[[Customer type]:[Customer type]],Calc_Rates!$F119)+\nSUMIFS(Calc_Variable_1[Ausnet],Calc_Variable_1[[Customer type]:[Customer type]],\"All\")+G115)*(1+Calc_ROM_1[Ausnet]))*(1+GST)),8),0,1))","v":0},{"$f":"IF(H119=\"-\",\"-\",\nIF(ROUND(H119,8)=ROUND((((\nSUMIFS(Calc_Variable_1[Citipower],Calc_Variable_1[[Customer type]:[Customer type]],Calc_Rates!$F119)+\nSUMIFS(Calc_Variable_1[Citipower],Calc_Variable_1[[Customer type]:[Customer type]],\"All\")+H115)*(1+Calc_ROM_1[Citipower]))*(1+GST)),8),0,1))","v":"-"},{"$f":"IF(I119=\"-\",\"-\",\nIF(ROUND(I119,8)=ROUND((((\nSUMIFS(Calc_Variable_1[Jemena],Calc_Variable_1[[Customer type]:[Customer type]],Calc_Rates!$F119)+\nSUMIFS(Calc_Variable_1[Jemena],Calc_Variable_1[[Customer type]:[Customer type]],\"All\")+I115)*(1+Calc_ROM_1[Jemena]))*(1+GST)),8),0,1))","v":"-"},{"$f":"IF(J119=\"-\",\"-\",\nIF(ROUND(J119,8)=ROUND((((\nSUMIFS(Calc_Variable_1[Powercor],Calc_Variable_1[[Customer type]:[Customer type]],Calc_Rates!$F119)+\nSUMIFS(Calc_Variable_1[Powercor],Calc_Variable_1[[Customer type]:[Customer type]],\"All\")+J115)*(1+Calc_ROM_1[Powercor]))*(1+GST)),8),0,1))","v":"-"},{"$f":"IF(K119=\"-\",\"-\",\nIF(ROUND(K119,8)=ROUND((((\nSUMIFS(Calc_Variable_1[United Energy],Calc_Variable_1[[Customer type]:[Customer type]],Calc_Rates!$F119)+\nSUMIFS(Calc_Variable_1[United Energy],Calc_Variable_1[[Customer type]:[Customer type]],\"All\")+K115)*(1+Calc_ROM_1[United Energy]))*(1+GST)),8),0,1))","v":"-"}]
[null,null,"Single rate"]
[null,null,"Network charge","-","$/kWh","Small business",{"$f":"SUMIFS(Calc_NetworkV_1[Ausnet],Calc_NetworkV_1[[Cost item]:[Cost item]],$C121,Calc_NetworkV_1[[Customer type]:[Customer type]],$F122)","v":0},{"$f":"SUMIFS(Calc_NetworkV_1[Citipower],Calc_NetworkV_1[[Cost item]:[Cost item]],$C121,Calc_NetworkV_1[[Customer type]:[Customer type]],$F122)","v":9.4800000000000009E-2},{"$f":"SUMIFS(Calc_NetworkV_1[Jemena],Calc_NetworkV_1[[Cost item]:[Cost item]],$C121,Calc_NetworkV_1[[Customer type]:[Customer type]],$F122)","v":0.13296000000000002},{"$f":"SUMIFS(Calc_NetworkV_1[Powercor],Calc_NetworkV_1[[Cost item]:[Cost item]],$C121,Calc_NetworkV_1[[Customer type]:[Customer type]],$F122)","v":0.1145},{"$f":"SUMIFS(Calc_NetworkV_1[United Energy],Calc_NetworkV_1[[Cost item]:[Cost item]],$C121,Calc_NetworkV_1[[Customer type]:[Customer type]],$F122)","v":0.10199999999999999}]
[null,null,"Variable costs","-","$/kWh","Small business",{"$f":"SUMIFS(Calc_Variable_1[Ausnet],Calc_Variable_1[[Customer type]:[Customer type]],\"All\")+SUMIFS(Calc_Variable_1[Ausnet],Calc_Variable_1[[Customer type]:[Customer type]],$F123)","v":0.14133374170483914},{"$f":"SUMIFS(Calc_Variable_1[Citipower],Calc_Variable_1[[Customer type]:[Customer type]],\"All\")+SUMIFS(Calc_Variable_1[Citipower],Calc_Variable_1[[Customer type]:[Customer type]],$F123)","v":0.13529650732627224},{"$f":"SUMIFS(Calc_Variable_1[Jemena],Calc_Variable_1[[Customer type]:[Customer type]],\"All\")+SUMIFS(Calc_Variable_1[Jemena],Calc_Variable_1[[Customer type]:[Customer type]],$F123)","v":0.13897229871327751},{"$f":"SUMIFS(Calc_Variable_1[Powercor],Calc_Variable_1[[Customer type]:[Customer type]],\"All\")+SUMIFS(Calc_Variable_1[Powercor],Calc_Variable_1[[Customer type]:[Customer type]],$F123)","v":0.13895514316517979},{"$f":"SUMIFS(Calc_Variable_1[United Energy],Calc_Variable_1[[Customer type]:[Customer type]],\"All\")+SUMIFS(Calc_Variable_1[United Energy],Calc_Variable_1[[Customer type]:[Customer type]],$F123)","v":0.1395227802816415}]
[null,null,"Retail operating margin","-","$/kWh","Small business",{"$f":"IF(G122=0,\"-\",\n(G122+G123)*Calc_ROM_1[Ausnet])","v":"-"},{"$f":"IF(H122=0,\"-\",\n(H122+H123)*Calc_ROM_1[Citipower])","v":1.2103076285361921E-2},{"$f":"IF(I122=0,\"-\",\n(I122+I123)*Calc_ROM_1[Jemena])","v":1.4303638912318397E-2},{"$f":"IF(J122=0,\"-\",\n(J122+J123)*Calc_ROM_1[Powercor])","v":1.3331740530488459E-2},{"$f":"IF(K122=0,\"-\",\n(K122+K123)*Calc_ROM_1[United Energy])","v":1.2704098242814342E-2}]
[null,null,"GST","-","$/kWh","Small business",{"$f":"IF(G122=0,\"-\",\n(G122+G123+G124)*GST)","v":"-"},{"$f":"IF(H122=0,\"-\",\n(H122+H123+H124)*GST)","v":2.4219958361163418E-2},{"$f":"IF(I122=0,\"-\",\n(I122+I123+I124)*GST)","v":2.8623593762559591E-2},{"$f":"IF(J122=0,\"-\",\n(J122+J123+J124)*GST)","v":2.6678688369566828E-2},{"$f":"IF(K122=0,\"-\",\n(K122+K123+K124)*GST)","v":2.5422687852445582E-2}]
[null,null,{"$f":"C121&\" charge\"","v":"Single rate charge"},"-","$/kWh","Small business",{"$f":"IF(G122=0,\"-\",\nSUM(G122:G125))","v":"-"},{"$f":"IF(H122=0,\"-\",\nSUM(H122:H125))","v":0.2664195419727976},{"$f":"IF(I122=0,\"-\",\nSUM(I122:I125))","v":0.31485953138815548},{"$f":"IF(J122=0,\"-\",\nSUM(J122:J125))","v":0.2934655720652351},{"$f":"IF(K122=0,\"-\",\nSUM(K122:K125))","v":0.27964956637690136}]
[null,null,null,null,null,null,{"$f":"IF(G126=\"-\",\"-\",\nIF(ROUND(G126,8)=ROUND((((\nSUMIFS(Calc_Variable_1[Ausnet],Calc_Variable_1[[Customer type]:[Customer type]],Calc_Rates!$F126)+\nSUMIFS(Calc_Variable_1[Ausnet],Calc_Variable_1[[Customer type]:[Customer type]],\"All\")+G122)*(1+Calc_ROM_1[Ausnet]))*(1+GST)),8),0,1))","v":"-"},{"$f":"IF(H126=\"-\",\"-\",\nIF(ROUND(H126,8)=ROUND((((\nSUMIFS(Calc_Variable_1[Citipower],Calc_Variable_1[[Customer type]:[Customer type]],Calc_Rates!$F126)+\nSUMIFS(Calc_Variable_1[Citipower],Calc_Variable_1[[Customer type]:[Customer type]],\"All\")+H122)*(1+Calc_ROM_1[Citipower]))*(1+GST)),8),0,1))","v":0},{"$f":"IF(I126=\"-\",\"-\",\nIF(ROUND(I126,8)=ROUND((((\nSUMIFS(Calc_Variable_1[Jemena],Calc_Variable_1[[Customer type]:[Customer type]],Calc_Rates!$F126)+\nSUMIFS(Calc_Variable_1[Jemena],Calc_Variable_1[[Customer type]:[Customer type]],\"All\")+I122)*(1+Calc_ROM_1[Jemena]))*(1+GST)),8),0,1))","v":0},{"$f":"IF(J126=\"-\",\"-\",\nIF(ROUND(J126,8)=ROUND((((\nSUMIFS(Calc_Variable_1[Powercor],Calc_Variable_1[[Customer type]:[Customer type]],Calc_Rates!$F126)+\nSUMIFS(Calc_Variable_1[Powercor],Calc_Variable_1[[Customer type]:[Customer type]],\"All\")+J122)*(1+Calc_ROM_1[Powercor]))*(1+GST)),8),0,1))","v":0},{"$f":"IF(K126=\"-\",\"-\",\nIF(ROUND(K126,8)=ROUND((((\nSUMIFS(Calc_Variable_1[United Energy],Calc_Variable_1[[Customer type]:[Customer type]],Calc_Rates!$F126)+\nSUMIFS(Calc_Variable_1[United Energy],Calc_Variable_1[[Customer type]:[Customer type]],\"All\")+K122)*(1+Calc_ROM_1[United Energy]))*(1+GST)),8),0,1))","v":0}]
[null,null,"TOU usage"]
[null,null,"Peak"]
[null,null,"Network charge","-","$/kWh","Small business",{"$f":"SUMIFS(Calc_NetworkV_1[Ausnet],Calc_NetworkV_1[[Cost item]:[Cost item]],$C129,Calc_NetworkV_1[[Customer type]:[Customer type]],$F130)","v":0.20746958022608614},{"$f":"SUMIFS(Calc_NetworkV_1[Citipower],Calc_NetworkV_1[[Cost item]:[Cost item]],$C129,Calc_NetworkV_1[[Customer type]:[Customer type]],$F130)","v":0.15079999999999999},{"$f":"SUMIFS(Calc_NetworkV_1[Jemena],Calc_NetworkV_1[[Cost item]:[Cost item]],$C129,Calc_NetworkV_1[[Customer type]:[Customer type]],$F130)","v":0.17077999999999999},{"$f":"SUMIFS(Calc_NetworkV_1[Powercor],Calc_NetworkV_1[[Cost item]:[Cost item]],$C129,Calc_NetworkV_1[[Customer type]:[Customer type]],$F130)","v":0.1981},{"$f":"SUMIFS(Calc_NetworkV_1[United Energy],Calc_NetworkV_1[[Cost item]:[Cost item]],$C129,Calc_NetworkV_1[[Customer type]:[Customer type]],$F130)","v":0.16349999999999998}]
[null,null,"Variable costs","-","$/kWh","Small business",{"$f":"SUMIFS(Calc_Variable_1[Ausnet],Calc_Variable_1[[Customer type]:[Customer type]],\"All\")+SUMIFS(Calc_Variable_1[Ausnet],Calc_Variable_1[[Customer type]:[Customer type]],$F131)","v":0.14133374170483914},{"$f":"SUMIFS(Calc_Variable_1[Citipower],Calc_Variable_1[[Customer type]:[Customer type]],\"All\")+SUMIFS(Calc_Variable_1[Citipower],Calc_Variable_1[[Customer type]:[Customer type]],$F131)","v":0.13529650732627224},{"$f":"SUMIFS(Calc_Variable_1[Jemena],Calc_Variable_1[[Customer type]:[Customer type]],\"All\")+SUMIFS(Calc_Variable_1[Jemena],Calc_Variable_1[[Customer type]:[Customer type]],$F131)","v":0.13897229871327751},{"$f":"SUMIFS(Calc_Variable_1[Powercor],Calc_Variable_1[[Customer type]:[Customer type]],\"All\")+SUMIFS(Calc_Variable_1[Powercor],Calc_Variable_1[[Customer type]:[Customer type]],$F131)","v":0.13895514316517979},{"$f":"SUMIFS(Calc_Variable_1[United Energy],Calc_Variable_1[[Customer type]:[Customer type]],\"All\")+SUMIFS(Calc_Variable_1[United Energy],Calc_Variable_1[[Customer type]:[Customer type]],$F131)","v":0.1395227802816415}]
[null,null,"Retail operating margin","-","$/kWh","Small business",{"$f":"IF(G130=0,\"-\",\n(G130+G131)*Calc_ROM_1[Ausnet])","v":1.8347054733566671E-2},{"$f":"IF(H130=0,\"-\",\n(H130+H131)*Calc_ROM_1[Citipower])","v":1.504867628536192E-2},{"$f":"IF(I130=0,\"-\",\n(I130+I131)*Calc_ROM_1[Jemena])","v":1.6292970912318395E-2},{"$f":"IF(J130=0,\"-\",\n(J130+J131)*Calc_ROM_1[Powercor])","v":1.772910053048846E-2},{"$f":"IF(K130=0,\"-\",\n(K130+K131)*Calc_ROM_1[United Energy])","v":1.5938998242814341E-2}]
[null,null,"GST","-","$/kWh","Small business",{"$f":"IF(G130=0,\"-\",\n(G130+G131+G132)*GST)","v":3.67150376664492E-2},{"$f":"IF(H130=0,\"-\",\n(H130+H131+H132)*GST)","v":3.0114518361163418E-2},{"$f":"IF(I130=0,\"-\",\n(I130+I131+I132)*GST)","v":3.2604526962559589E-2},{"$f":"IF(J130=0,\"-\",\n(J130+J131+J132)*GST)","v":3.547842436956683E-2},{"$f":"IF(K130=0,\"-\",\n(K130+K131+K132)*GST)","v":3.1896177852445584E-2}]
[null,null,{"$f":"C129&\" charge\"","v":"Peak charge"},"-","$/kWh","Small business",{"$f":"IF(G130=0,\"-\",\nSUM(G130:G133))","v":0.40386541433094114},{"$f":"IF(H130=0,\"-\",\nSUM(H130:H133))","v":0.33125970197279758},{"$f":"IF(I130=0,\"-\",\nSUM(I130:I133))","v":0.35864979658815549},{"$f":"IF(J130=0,\"-\",\nSUM(J130:J133))","v":0.39026266806523513},{"$f":"IF(K130=0,\"-\",\nSUM(K130:K133))","v":0.35085795637690143}]
[null,null,null,null,null,null,{"$f":"IF(G134=\"-\",\"-\",\nIF(ROUND(G134,8)=ROUND((((\nSUMIFS(Calc_Variable_1[Ausnet],Calc_Variable_1[[Customer type]:[Customer type]],Calc_Rates!$F134)+\nSUMIFS(Calc_Variable_1[Ausnet],Calc_Variable_1[[Customer type]:[Customer type]],\"All\")+G130)*(1+Calc_ROM_1[Ausnet]))*(1+GST)),8),0,1))","v":0},{"$f":"IF(H134=\"-\",\"-\",\nIF(ROUND(H134,8)=ROUND((((\nSUMIFS(Calc_Variable_1[Citipower],Calc_Variable_1[[Customer type]:[Customer type]],Calc_Rates!$F134)+\nSUMIFS(Calc_Variable_1[Citipower],Calc_Variable_1[[Customer type]:[Customer type]],\"All\")+H130)*(1+Calc_ROM_1[Citipower]))*(1+GST)),8),0,1))","v":0},{"$f":"IF(I134=\"-\",\"-\",\nIF(ROUND(I134,8)=ROUND((((\nSUMIFS(Calc_Variable_1[Jemena],Calc_Variable_1[[Customer type]:[Customer type]],Calc_Rates!$F134)+\nSUMIFS(Calc_Variable_1[Jemena],Calc_Variable_1[[Customer type]:[Customer type]],\"All\")+I130)*(1+Calc_ROM_1[Jemena]))*(1+GST)),8),0,1))","v":0},{"$f":"IF(J134=\"-\",\"-\",\nIF(ROUND(J134,8)=ROUND((((\nSUMIFS(Calc_Variable_1[Powercor],Calc_Variable_1[[Customer type]:[Customer type]],Calc_Rates!$F134)+\nSUMIFS(Calc_Variable_1[Powercor],Calc_Variable_1[[Customer type]:[Customer type]],\"All\")+J130)*(1+Calc_ROM_1[Powercor]))*(1+GST)),8),0,1))","v":0},{"$f":"IF(K134=\"-\",\"-\",\nIF(ROUND(K134,8)=ROUND((((\nSUMIFS(Calc_Variable_1[United Energy],Calc_Variable_1[[Customer type]:[Customer type]],Calc_Rates!$F134)+\nSUMIFS(Calc_Variable_1[United Energy],Calc_Variable_1[[Customer type]:[Customer type]],\"All\")+K130)*(1+Calc_ROM_1[United Energy]))*(1+GST)),8),0,1))","v":0}]
[null,null,"Off peak"]
[null,null,"Network charge","-","$/kWh","Small business",{"$f":"SUMIFS(Calc_NetworkV_1[Ausnet],Calc_NetworkV_1[[Cost item]:[Cost item]],$C136,Calc_NetworkV_1[[Customer type]:[Customer type]],$F137)","v":4.9126446836311038E-2},{"$f":"SUMIFS(Calc_NetworkV_1[Citipower],Calc_NetworkV_1[[Cost item]:[Cost item]],$C136,Calc_NetworkV_1[[Customer type]:[Customer type]],$F137)","v":3.3499999999999995E-2},{"$f":"SUMIFS(Calc_NetworkV_1[Jemena],Calc_NetworkV_1[[Cost item]:[Cost item]],$C136,Calc_NetworkV_1[[Customer type]:[Customer type]],$F137)","v":3.6830000000000002E-2},{"$f":"SUMIFS(Calc_NetworkV_1[Powercor],Calc_NetworkV_1[[Cost item]:[Cost item]],$C136,Calc_NetworkV_1[[Customer type]:[Customer type]],$F137)","v":4.4000000000000004E-2},{"$f":"SUMIFS(Calc_NetworkV_1[United Energy],Calc_NetworkV_1[[Cost item]:[Cost item]],$C136,Calc_NetworkV_1[[Customer type]:[Customer type]],$F137)","v":3.6200000000000003E-2}]
[null,null,"Variable costs","-","$/kWh","Small business",{"$f":"SUMIFS(Calc_Variable_1[Ausnet],Calc_Variable_1[[Customer type]:[Customer type]],\"All\")+SUMIFS(Calc_Variable_1[Ausnet],Calc_Variable_1[[Customer type]:[Customer type]],$F138)","v":0.14133374170483914},{"$f":"SUMIFS(Calc_Variable_1[Citipower],Calc_Variable_1[[Customer type]:[Customer type]],\"All\")+SUMIFS(Calc_Variable_1[Citipower],Calc_Variable_1[[Customer type]:[Customer type]],$F138)","v":0.13529650732627224},{"$f":"SUMIFS(Calc_Variable_1[Jemena],Calc_Variable_1[[Customer type]:[Customer type]],\"All\")+SUMIFS(Calc_Variable_1[Jemena],Calc_Variable_1[[Customer type]:[Customer type]],$F138)","v":0.13897229871327751},{"$f":"SUMIFS(Calc_Variable_1[Powercor],Calc_Variable_1[[Customer type]:[Customer type]],\"All\")+SUMIFS(Calc_Variable_1[Powercor],Calc_Variable_1[[Customer type]:[Customer type]],$F138)","v":0.13895514316517979},{"$f":"SUMIFS(Calc_Variable_1[United Energy],Calc_Variable_1[[Customer type]:[Customer type]],\"All\")+SUMIFS(Calc_Variable_1[United Energy],Calc_Variable_1[[Customer type]:[Customer type]],$F138)","v":0.1395227802816415}]
["Section/Item notes (where necessary)",null,"Retail operating margin","-","$/kWh","Small business",{"$f":"IF(G137=0,\"-\",\n(G137+G138)*Calc_ROM_1[Ausnet])","v":1.0018205917264499E-2},{"$f":"IF(H137=0,\"-\",\n(H137+H138)*Calc_ROM_1[Citipower])","v":8.87869628536192E-3},{"$f":"IF(I137=0,\"-\",\n(I137+I138)*Calc_ROM_1[Jemena])","v":9.2472009123183967E-3},{"$f":"IF(J137=0,\"-\",\n(J137+J138)*Calc_ROM_1[Powercor])","v":9.6234405304884574E-3},{"$f":"IF(K137=0,\"-\",\n(K137+K138)*Calc_ROM_1[United Energy])","v":9.2430182428143437E-3}]
[null,null,"GST","-","$/kWh","Small business",{"$f":"IF(G137=0,\"-\",\n(G137+G138+G139)*GST)","v":2.0047839445841469E-2},{"$f":"IF(H137=0,\"-\",\n(H137+H138+H139)*GST)","v":1.7767520361163417E-2},{"$f":"IF(I137=0,\"-\",\n(I137+I138+I139)*GST)","v":1.8504949962559591E-2},{"$f":"IF(J137=0,\"-\",\n(J137+J138+J139)*GST)","v":1.9257858369566828E-2},{"$f":"IF(K137=0,\"-\",\n(K137+K138+K139)*GST)","v":1.8496579852445585E-2}]
[null,null,{"$f":"C136&\" charge\"","v":"Off peak charge"},"-","$/kWh","Small business",{"$f":"IF(G137=0,\"-\",\nSUM(G137:G140))","v":0.22052623390425613},{"$f":"IF(H137=0,\"-\",\nSUM(H137:H140))","v":0.19544272397279758},{"$f":"IF(I137=0,\"-\",\nSUM(I137:I140))","v":0.20355444958815549},{"$f":"IF(J137=0,\"-\",\nSUM(J137:J140))","v":0.21183644206523511},{"$f":"IF(K137=0,\"-\",\nSUM(K137:K140))","v":0.20346237837690145}]
[null,null,null,null,null,null,{"$f":"IF(G141=\"-\",\"-\",\nIF(ROUND(G141,8)=ROUND((((\nSUMIFS(Calc_Variable_1[Ausnet],Calc_Variable_1[[Customer type]:[Customer type]],Calc_Rates!$F141)+\nSUMIFS(Calc_Variable_1[Ausnet],Calc_Variable_1[[Customer type]:[Customer type]],\"All\")+G137)*(1+Calc_ROM_1[Ausnet]))*(1+GST)),8),0,1))","v":0},{"$f":"IF(H141=\"-\",\"-\",\nIF(ROUND(H141,8)=ROUND((((\nSUMIFS(Calc_Variable_1[Citipower],Calc_Variable_1[[Customer type]:[Customer type]],Calc_Rates!$F141)+\nSUMIFS(Calc_Variable_1[Citipower],Calc_Variable_1[[Customer type]:[Customer type]],\"All\")+H137)*(1+Calc_ROM_1[Citipower]))*(1+GST)),8),0,1))","v":0},{"$f":"IF(I141=\"-\",\"-\",\nIF(ROUND(I141,8)=ROUND((((\nSUMIFS(Calc_Variable_1[Jemena],Calc_Variable_1[[Customer type]:[Customer type]],Calc_Rates!$F141)+\nSUMIFS(Calc_Variable_1[Jemena],Calc_Variable_1[[Customer type]:[Customer type]],\"All\")+I137)*(1+Calc_ROM_1[Jemena]))*(1+GST)),8),0,1))","v":0},{"$f":"IF(J141=\"-\",\"-\",\nIF(ROUND(J141,8)=ROUND((((\nSUMIFS(Calc_Variable_1[Powercor],Calc_Variable_1[[Customer type]:[Customer type]],Calc_Rates!$F141)+\nSUMIFS(Calc_Variable_1[Powercor],Calc_Variable_1[[Customer type]:[Customer type]],\"All\")+J137)*(1+Calc_ROM_1[Powercor]))*(1+GST)),8),0,1))","v":0},{"$f":"IF(K141=\"-\",\"-\",\nIF(ROUND(K141,8)=ROUND((((\nSUMIFS(Calc_Variable_1[United Energy],Calc_Variable_1[[Customer type]:[Customer type]],Calc_Rates!$F141)+\nSUMIFS(Calc_Variable_1[United Energy],Calc_Variable_1[[Customer type]:[Customer type]],\"All\")+K137)*(1+Calc_ROM_1[United Energy]))*(1+GST)),8),0,1))","v":0}]
[]
[null,{"$f":"MAX(B$3:B143)+0.01","v":13.02},"Non cost items"]
[]
[null,null,"CPI"]
[null,null,"Indice at VDO decision",{"$f":"IFERROR(INDEX(Input_CPI[Indice],MATCH($D$5,Input_CPI[Decision paper],0),1),\"-\")","v":140.69999999999999}]
[]
[null,null,"Cost item","Fixed/Variable","Unit","Customer type","Adjust? (from CPI tab)","CPI increase","CPI uplift factor"]
[null,null,"Retail operating cost - base",{"$f":"_xlfn.XLOOKUP(Calc_CPI_1[[#This Row],[Cost item]],Input_ForRateCalc[Cost item],Input_ForRateCalc[Fixed/Variable])","v":"Fixed"},{"$f":"INDEX(Input_ForRateCalc[Unit],MATCH(Calc_CPI_1[[#This Row],[Cost item]],Input_ForRateCalc[Cost item],0),1)","v":"$"},{"$f":"INDEX(Input_ForRateCalc[Customer type],MATCH(Calc_CPI_1[[#This Row],[Cost item]],Input_ForRateCalc[Cost item],0),1)","v":"Residential"},{"$f":"INDEX(Input_CostItemCPI[],MATCH(Calc_CPI_1[[#This Row],[Cost item]],Input_CostItemCPI[Cost item],0),MATCH($D$5,Input_CostItemCPI[#Headers],0))","v":"Yes"},{"$f":"IF(Calc_CPI_1[[#This Row],[Adjust? (from CPI tab)]]=\"No\",0,\nIFERROR(\n($D$147-\n\nINDEX(CPI[Indice],MATCH(\nINDEX(Input_ForRateCalc[],MATCH(1,(Calc_CPI_1[[#This Row],[Cost item]:[Cost item]]=Input_ForRateCalc[Cost item])*(Calc_CPI_1[[#This Row],[Customer type]]=Input_ForRateCalc[Customer type]),0),MATCH($D$5&\" - input date\",Inputs!C$15:AZ$15,0)),\nCPI[Period],0),1))/\nINDEX(CPI[Indice],MATCH(\nINDEX(Input_ForRateCalc[],MATCH(1,(Calc_CPI_1[[#This Row],[Cost item]:[Cost item]]=Input_ForRateCalc[Cost item])*(Calc_CPI_1[[#This Row],[Customer type]]=Input_ForRateCalc[Customer type]),0),MATCH($D$5&\" - input date\",Inputs!C$15:AZ$15,0)),\nCPI[Period],0),1),\"-\"))","v":1.3688760806916262E-2},{"$f":"IFERROR((H150)*\nINDEX(Input_ForRateCalc[],MATCH(1,(Calc_CPI_1[[#This Row],[Cost item]:[Cost item]]=Input_ForRateCalc[Cost item])*(Calc_CPI_1[[#This Row],[Customer type]]=Input_ForRateCalc[Customer type]),0),MATCH($D$5,Inputs!$C$15:$AZ$15,0)),\"-\")","v":1.99142446301605}]
[null,null,"Retail operating cost - consumer data right allowance",{"$f":"_xlfn.XLOOKUP(Calc_CPI_1[[#This Row],[Cost item]],Input_ForRateCalc[Cost item],Input_ForRateCalc[Fixed/Variable])","v":"Fixed"},{"$f":"INDEX(Input_ForRateCalc[Unit],MATCH(Calc_CPI_1[[#This Row],[Cost item]],Input_ForRateCalc[Cost item],0),1)","v":"$"},{"$f":"INDEX(Input_ForRateCalc[Customer type],MATCH(Calc_CPI_1[[#This Row],[Cost item]],Input_ForRateCalc[Cost item],0),1)","v":"Residential"},{"$f":"INDEX(Input_CostItemCPI[],MATCH(Calc_CPI_1[[#This Row],[Cost item]],Input_CostItemCPI[Cost item],0),MATCH($D$5,Input_CostItemCPI[#Headers],0))","v":"No"},{"$f":"IF(Calc_CPI_1[[#This Row],[Adjust? (from CPI tab)]]=\"No\",0,\nIFERROR(\n($D$147-\n\nINDEX(CPI[Indice],MATCH(\nINDEX(Input_ForRateCalc[],MATCH(1,(Calc_CPI_1[[#This Row],[Cost item]:[Cost item]]=Input_ForRateCalc[Cost item])*(Calc_CPI_1[[#This Row],[Customer type]]=Input_ForRateCalc[Customer type]),0),MATCH($D$5&\" - input date\",Inputs!C$15:AZ$15,0)),\nCPI[Period],0),1))/\nINDEX(CPI[Indice],MATCH(\nINDEX(Input_ForRateCalc[],MATCH(1,(Calc_CPI_1[[#This Row],[Cost item]:[Cost item]]=Input_ForRateCalc[Cost item])*(Calc_CPI_1[[#This Row],[Customer type]]=Input_ForRateCalc[Customer type]),0),MATCH($D$5&\" - input date\",Inputs!C$15:AZ$15,0)),\nCPI[Period],0),1),\"-\"))","v":0},{"$f":"IFERROR((H151)*\nINDEX(Input_ForRateCalc[],MATCH(1,(Calc_CPI_1[[#This Row],[Cost item]:[Cost item]]=Input_ForRateCalc[Cost item])*(Calc_CPI_1[[#This Row],[Customer type]]=Input_ForRateCalc[Customer type]),0),MATCH($D$5,Inputs!$C$15:$AZ$15,0)),\"-\")","v":0}]
[null,null,"Retail operating cost - base",{"$f":"_xlfn.XLOOKUP(Calc_CPI_1[[#This Row],[Cost item]],Input_ForRateCalc[Cost item],Input_ForRateCalc[Fixed/Variable])","v":"Fixed"},{"$f":"INDEX(Input_ForRateCalc[Unit],MATCH(Calc_CPI_1[[#This Row],[Cost item]],Input_ForRateCalc[Cost item],0),1)","v":"$"},"Small business",{"$f":"INDEX(Input_CostItemCPI[],MATCH(Calc_CPI_1[[#This Row],[Cost item]],Input_CostItemCPI[Cost item],0),MATCH($D$5,Input_CostItemCPI[#Headers],0))","v":"Yes"},{"$f":"IF(Calc_CPI_1[[#This Row],[Adjust? (from CPI tab)]]=\"No\",0,\nIFERROR(\n($D$147-\n\nINDEX(CPI[Indice],MATCH(\nINDEX(Input_ForRateCalc[],MATCH(1,(Calc_CPI_1[[#This Row],[Cost item]:[Cost item]]=Input_ForRateCalc[Cost item])*(Calc_CPI_1[[#This Row],[Customer type]]=Input_ForRateCalc[Customer type]),0),MATCH($D$5&\" - input date\",Inputs!C$15:AZ$15,0)),\nCPI[Period],0),1))/\nINDEX(CPI[Indice],MATCH(\nINDEX(Input_ForRateCalc[],MATCH(1,(Calc_CPI_1[[#This Row],[Cost item]:[Cost item]]=Input_ForRateCalc[Cost item])*(Calc_CPI_1[[#This Row],[Customer type]]=Input_ForRateCalc[Customer type]),0),MATCH($D$5&\" - input date\",Inputs!C$15:AZ$15,0)),\nCPI[Period],0),1),\"-\"))","v":1.3688760806916262E-2},{"$f":"IFERROR((H152)*\nINDEX(Input_ForRateCalc[],MATCH(1,(Calc_CPI_1[[#This Row],[Cost item]:[Cost item]]=Input_ForRateCalc[Cost item])*(Calc_CPI_1[[#This Row],[Customer type]]=Input_ForRateCalc[Customer type]),0),MATCH($D$5,Inputs!$C$15:$AZ$15,0)),\"-\")","v":1.99142446301605}]
[null,null,"Retail operating cost - consumer data right allowance",{"$f":"_xlfn.XLOOKUP(Calc_CPI_1[[#This Row],[Cost item]],Input_ForRateCalc[Cost item],Input_ForRateCalc[Fixed/Variable])","v":"Fixed"},{"$f":"INDEX(Input_ForRateCalc[Unit],MATCH(Calc_CPI_1[[#This Row],[Cost item]],Input_ForRateCalc[Cost item],0),1)","v":"$"},"Small business",{"$f":"INDEX(Input_CostItemCPI[],MATCH(Calc_CPI_1[[#This Row],[Cost item]],Input_CostItemCPI[Cost item],0),MATCH($D$5,Input_CostItemCPI[#Headers],0))","v":"No"},{"$f":"IF(Calc_CPI_1[[#This Row],[Adjust? (from CPI tab)]]=\"No\",0,\nIFERROR(\n($D$147-\n\nINDEX(CPI[Indice],MATCH(\nINDEX(Input_ForRateCalc[],MATCH(1,(Calc_CPI_1[[#This Row],[Cost item]:[Cost item]]=Input_ForRateCalc[Cost item])*(Calc_CPI_1[[#This Row],[Customer type]]=Input_ForRateCalc[Customer type]),0),MATCH($D$5&\" - input date\",Inputs!C$15:AZ$15,0)),\nCPI[Period],0),1))/\nINDEX(CPI[Indice],MATCH(\nINDEX(Input_ForRateCalc[],MATCH(1,(Calc_CPI_1[[#This Row],[Cost item]:[Cost item]]=Input_ForRateCalc[Cost item])*(Calc_CPI_1[[#This Row],[Customer type]]=Input_ForRateCalc[Customer type]),0),MATCH($D$5&\" - input date\",Inputs!C$15:AZ$15,0)),\nCPI[Period],0),1),\"-\"))","v":0},{"$f":"IFERROR((H153)*\nINDEX(Input_ForRateCalc[],MATCH(1,(Calc_CPI_1[[#This Row],[Cost item]:[Cost item]]=Input_ForRateCalc[Cost item])*(Calc_CPI_1[[#This Row],[Customer type]]=Input_ForRateCalc[Customer type]),0),MATCH($D$5,Inputs!$C$15:$AZ$15,0)),\"-\")","v":0}]
[null,null,"Customer acquisition and retention cost",{"$f":"_xlfn.XLOOKUP(Calc_CPI_1[[#This Row],[Cost item]],Input_ForRateCalc[Cost item],Input_ForRateCalc[Fixed/Variable])","v":"Fixed"},{"$f":"INDEX(Input_ForRateCalc[Unit],MATCH(Calc_CPI_1[[#This Row],[Cost item]],Input_ForRateCalc[Cost item],0),1)","v":"$"},{"$f":"INDEX(Input_ForRateCalc[Customer type],MATCH(Calc_CPI_1[[#This Row],[Cost item]],Input_ForRateCalc[Cost item],0),1)","v":"All"},{"$f":"INDEX(Input_CostItemCPI[],MATCH(Calc_CPI_1[[#This Row],[Cost item]],Input_CostItemCPI[Cost item],0),MATCH($D$5,Input_CostItemCPI[#Headers],0))","v":"Yes"},{"$f":"IF(Calc_CPI_1[[#This Row],[Adjust? (from CPI tab)]]=\"No\",0,\nIFERROR(\n($D$147-\n\nINDEX(CPI[Indice],MATCH(\nINDEX(Input_ForRateCalc[],MATCH(1,(Calc_CPI_1[[#This Row],[Cost item]:[Cost item]]=Input_ForRateCalc[Cost item])*(Calc_CPI_1[[#This Row],[Customer type]]=Input_ForRateCalc[Customer type]),0),MATCH($D$5&\" - input date\",Inputs!C$15:AZ$15,0)),\nCPI[Period],0),1))/\nINDEX(CPI[Indice],MATCH(\nINDEX(Input_ForRateCalc[],MATCH(1,(Calc_CPI_1[[#This Row],[Cost item]:[Cost item]]=Input_ForRateCalc[Cost item])*(Calc_CPI_1[[#This Row],[Customer type]]=Input_ForRateCalc[Customer type]),0),MATCH($D$5&\" - input date\",Inputs!C$15:AZ$15,0)),\nCPI[Period],0),1),\"-\"))","v":0.2256097560975609},{"$f":"IFERROR((H154)*\nINDEX(Input_ForRateCalc[],MATCH(1,(Calc_CPI_1[[#This Row],[Cost item]:[Cost item]]=Input_ForRateCalc[Cost item])*(Calc_CPI_1[[#This Row],[Customer type]]=Input_ForRateCalc[Customer type]),0),MATCH($D$5,Inputs!$C$15:$AZ$15,0)),\"-\")","v":8.5731707317073145}]
[null,null,"Feed-in tariff (FiT)",{"$f":"_xlfn.XLOOKUP(Calc_CPI_1[[#This Row],[Cost item]],Input_ForRateCalc[Cost item],Input_ForRateCalc[Fixed/Variable])","v":"Variable"},{"$f":"INDEX(Input_ForRateCalc[Unit],MATCH(Calc_CPI_1[[#This Row],[Cost item]],Input_ForRateCalc[Cost item],0),1)","v":"$/MWh"},{"$f":"INDEX(Input_ForRateCalc[Customer type],MATCH(Calc_CPI_1[[#This Row],[Cost item]],Input_ForRateCalc[Cost item],0),1)","v":"All"},{"$f":"INDEX(Input_CostItemCPI[],MATCH(Calc_CPI_1[[#This Row],[Cost item]],Input_CostItemCPI[Cost item],0),MATCH($D$5,Input_CostItemCPI[#Headers],0))","v":"No"},{"$f":"IF(Calc_CPI_1[[#This Row],[Adjust? (from CPI tab)]]=\"No\",0,\nIFERROR(\n($D$147-\n\nINDEX(CPI[Indice],MATCH(\nINDEX(Input_ForRateCalc[],MATCH(1,(Calc_CPI_1[[#This Row],[Cost item]:[Cost item]]=Input_ForRateCalc[Cost item])*(Calc_CPI_1[[#This Row],[Customer type]]=Input_ForRateCalc[Customer type]),0),MATCH($D$5&\" - input date\",Inputs!C$15:AZ$15,0)),\nCPI[Period],0),1))/\nINDEX(CPI[Indice],MATCH(\nINDEX(Input_ForRateCalc[],MATCH(1,(Calc_CPI_1[[#This Row],[Cost item]:[Cost item]]=Input_ForRateCalc[Cost item])*(Calc_CPI_1[[#This Row],[Customer type]]=Input_ForRateCalc[Customer type]),0),MATCH($D$5&\" - input date\",Inputs!C$15:AZ$15,0)),\nCPI[Period],0),1),\"-\"))","v":0},{"$f":"IFERROR((H155)*\nINDEX(Input_ForRateCalc[],MATCH(1,(Calc_CPI_1[[#This Row],[Cost item]:[Cost item]]=Input_ForRateCalc[Cost item])*(Calc_CPI_1[[#This Row],[Customer type]]=Input_ForRateCalc[Customer type]),0),MATCH($D$5,Inputs!$C$15:$AZ$15,0)),\"-\")","v":0}]
[null,null,"ESC licence fees",{"$f":"_xlfn.XLOOKUP(Calc_CPI_1[[#This Row],[Cost item]],Input_ForRateCalc[Cost item],Input_ForRateCalc[Fixed/Variable])","v":"Fixed"},{"$f":"INDEX(Input_ForRateCalc[Unit],MATCH(Calc_CPI_1[[#This Row],[Cost item]],Input_ForRateCalc[Cost item],0),1)","v":"$"},{"$f":"INDEX(Input_ForRateCalc[Customer type],MATCH(Calc_CPI_1[[#This Row],[Cost item]],Input_ForRateCalc[Cost item],0),1)","v":"All"},{"$f":"INDEX(Input_CostItemCPI[],MATCH(Calc_CPI_1[[#This Row],[Cost item]],Input_CostItemCPI[Cost item],0),MATCH($D$5,Input_CostItemCPI[#Headers],0))","v":"Yes"},{"$f":"IF(Calc_CPI_1[[#This Row],[Adjust? (from CPI tab)]]=\"No\",0,\nIFERROR(\n($D$147-\n\nINDEX(CPI[Indice],MATCH(\nINDEX(Input_ForRateCalc[],MATCH(1,(Calc_CPI_1[[#This Row],[Cost item]:[Cost item]]=Input_ForRateCalc[Cost item])*(Calc_CPI_1[[#This Row],[Customer type]]=Input_ForRateCalc[Customer type]),0),MATCH($D$5&\" - input date\",Inputs!C$15:AZ$15,0)),\nCPI[Period],0),1))/\nINDEX(CPI[Indice],MATCH(\nINDEX(Input_ForRateCalc[],MATCH(1,(Calc_CPI_1[[#This Row],[Cost item]:[Cost item]]=Input_ForRateCalc[Cost item])*(Calc_CPI_1[[#This Row],[Customer type]]=Input_ForRateCalc[Customer type]),0),MATCH($D$5&\" - input date\",Inputs!C$15:AZ$15,0)),\nCPI[Period],0),1),\"-\"))","v":1.3688760806916262E-2},{"$f":"IFERROR((H156)*\nINDEX(Input_ForRateCalc[],MATCH(1,(Calc_CPI_1[[#This Row],[Cost item]:[Cost item]]=Input_ForRateCalc[Cost item])*(Calc_CPI_1[[#This Row],[Customer type]]=Input_ForRateCalc[Customer type]),0),MATCH($D$5,Inputs!$C$15:$AZ$15,0)),\"-\")","v":2.8707462744398567E-2}]
[null,null,"Energy Consumers Australia",{"$f":"_xlfn.XLOOKUP(Calc_CPI_1[[#This Row],[Cost item]],Input_ForRateCalc[Cost item],Input_ForRateCalc[Fixed/Variable])","v":"Fixed"},{"$f":"INDEX(Input_ForRateCalc[Unit],MATCH(Calc_CPI_1[[#This Row],[Cost item]],Input_ForRateCalc[Cost item],0),1)","v":"$/week"},{"$f":"INDEX(Input_ForRateCalc[Customer type],MATCH(Calc_CPI_1[[#This Row],[Cost item]],Input_ForRateCalc[Cost item],0),1)","v":"All"},{"$f":"INDEX(Input_CostItemCPI[],MATCH(Calc_CPI_1[[#This Row],[Cost item]],Input_CostItemCPI[Cost item],0),MATCH($D$5,Input_CostItemCPI[#Headers],0))","v":"No"},{"$f":"IF(Calc_CPI_1[[#This Row],[Adjust? (from CPI tab)]]=\"No\",0,\nIFERROR(\n($D$147-\n\nINDEX(CPI[Indice],MATCH(\nINDEX(Input_ForRateCalc[],MATCH(1,(Calc_CPI_1[[#This Row],[Cost item]:[Cost item]]=Input_ForRateCalc[Cost item])*(Calc_CPI_1[[#This Row],[Customer type]]=Input_ForRateCalc[Customer type]),0),MATCH($D$5&\" - input date\",Inputs!C$15:AZ$15,0)),\nCPI[Period],0),1))/\nINDEX(CPI[Indice],MATCH(\nINDEX(Input_ForRateCalc[],MATCH(1,(Calc_CPI_1[[#This Row],[Cost item]:[Cost item]]=Input_ForRateCalc[Cost item])*(Calc_CPI_1[[#This Row],[Customer type]]=Input_ForRateCalc[Customer type]),0),MATCH($D$5&\" - input date\",Inputs!C$15:AZ$15,0)),\nCPI[Period],0),1),\"-\"))","v":0},{"$f":"IFERROR((H157)*\nINDEX(Input_ForRateCalc[],MATCH(1,(Calc_CPI_1[[#This Row],[Cost item]:[Cost item]]=Input_ForRateCalc[Cost item])*(Calc_CPI_1[[#This Row],[Customer type]]=Input_ForRateCalc[Customer type]),0),MATCH($D$5,Inputs!$C$15:$AZ$15,0)),\"-\")","v":0}]
[null,null,"Full retail competition (FRC) operations",{"$f":"_xlfn.XLOOKUP(Calc_CPI_1[[#This Row],[Cost item]],Input_ForRateCalc[Cost item],Input_ForRateCalc[Fixed/Variable])","v":"Fixed"},{"$f":"INDEX(Input_ForRateCalc[Unit],MATCH(Calc_CPI_1[[#This Row],[Cost item]],Input_ForRateCalc[Cost item],0),1)","v":"$/week"},{"$f":"INDEX(Input_ForRateCalc[Customer type],MATCH(Calc_CPI_1[[#This Row],[Cost item]],Input_ForRateCalc[Cost item],0),1)","v":"All"},{"$f":"INDEX(Input_CostItemCPI[],MATCH(Calc_CPI_1[[#This Row],[Cost item]],Input_CostItemCPI[Cost item],0),MATCH($D$5,Input_CostItemCPI[#Headers],0))","v":"No"},{"$f":"IF(Calc_CPI_1[[#This Row],[Adjust? (from CPI tab)]]=\"No\",0,\nIFERROR(\n($D$147-\n\nINDEX(CPI[Indice],MATCH(\nINDEX(Input_ForRateCalc[],MATCH(1,(Calc_CPI_1[[#This Row],[Cost item]:[Cost item]]=Input_ForRateCalc[Cost item])*(Calc_CPI_1[[#This Row],[Customer type]]=Input_ForRateCalc[Customer type]),0),MATCH($D$5&\" - input date\",Inputs!C$15:AZ$15,0)),\nCPI[Period],0),1))/\nINDEX(CPI[Indice],MATCH(\nINDEX(Input_ForRateCalc[],MATCH(1,(Calc_CPI_1[[#This Row],[Cost item]:[Cost item]]=Input_ForRateCalc[Cost item])*(Calc_CPI_1[[#This Row],[Customer type]]=Input_ForRateCalc[Customer type]),0),MATCH($D$5&\" - input date\",Inputs!C$15:AZ$15,0)),\nCPI[Period],0),1),\"-\"))","v":0},{"$f":"IFERROR((H158)*\nINDEX(Input_ForRateCalc[],MATCH(1,(Calc_CPI_1[[#This Row],[Cost item]:[Cost item]]=Input_ForRateCalc[Cost item])*(Calc_CPI_1[[#This Row],[Customer type]]=Input_ForRateCalc[Customer type]),0),MATCH($D$5,Inputs!$C$15:$AZ$15,0)),\"-\")","v":0}]
[null,null,"General NEM fees",{"$f":"_xlfn.XLOOKUP(Calc_CPI_1[[#This Row],[Cost item]],Input_ForRateCalc[Cost item],Input_ForRateCalc[Fixed/Variable])","v":"Variable"},{"$f":"INDEX(Input_ForRateCalc[Unit],MATCH(Calc_CPI_1[[#This Row],[Cost item]],Input_ForRateCalc[Cost item],0),1)","v":"$/MWh"},{"$f":"INDEX(Input_ForRateCalc[Customer type],MATCH(Calc_CPI_1[[#This Row],[Cost item]],Input_ForRateCalc[Cost item],0),1)","v":"All"},{"$f":"INDEX(Input_CostItemCPI[],MATCH(Calc_CPI_1[[#This Row],[Cost item]],Input_CostItemCPI[Cost item],0),MATCH($D$5,Input_CostItemCPI[#Headers],0))","v":"No"},{"$f":"IF(Calc_CPI_1[[#This Row],[Adjust? (from CPI tab)]]=\"No\",0,\nIFERROR(\n($D$147-\n\nINDEX(CPI[Indice],MATCH(\nINDEX(Input_ForRateCalc[],MATCH(1,(Calc_CPI_1[[#This Row],[Cost item]:[Cost item]]=Input_ForRateCalc[Cost item])*(Calc_CPI_1[[#This Row],[Customer type]]=Input_ForRateCalc[Customer type]),0),MATCH($D$5&\" - input date\",Inputs!C$15:AZ$15,0)),\nCPI[Period],0),1))/\nINDEX(CPI[Indice],MATCH(\nINDEX(Input_ForRateCalc[],MATCH(1,(Calc_CPI_1[[#This Row],[Cost item]:[Cost item]]=Input_ForRateCalc[Cost item])*(Calc_CPI_1[[#This Row],[Customer type]]=Input_ForRateCalc[Customer type]),0),MATCH($D$5&\" - input date\",Inputs!C$15:AZ$15,0)),\nCPI[Period],0),1),\"-\"))","v":0},{"$f":"IFERROR((H159)*\nINDEX(Input_ForRateCalc[],MATCH(1,(Calc_CPI_1[[#This Row],[Cost item]:[Cost item]]=Input_ForRateCalc[Cost item])*(Calc_CPI_1[[#This Row],[Customer type]]=Input_ForRateCalc[Customer type]),0),MATCH($D$5,Inputs!$C$15:$AZ$15,0)),\"-\")","v":0}]
[null,null,"IT upgrade and 5MS/GS compliance",{"$f":"_xlfn.XLOOKUP(Calc_CPI_1[[#This Row],[Cost item]],Input_ForRateCalc[Cost item],Input_ForRateCalc[Fixed/Variable])","v":"Variable"},{"$f":"INDEX(Input_ForRateCalc[Unit],MATCH(Calc_CPI_1[[#This Row],[Cost item]],Input_ForRateCalc[Cost item],0),1)","v":"$/MWh"},{"$f":"INDEX(Input_ForRateCalc[Customer type],MATCH(Calc_CPI_1[[#This Row],[Cost item]],Input_ForRateCalc[Cost item],0),1)","v":"All"},{"$f":"INDEX(Input_CostItemCPI[],MATCH(Calc_CPI_1[[#This Row],[Cost item]],Input_CostItemCPI[Cost item],0),MATCH($D$5,Input_CostItemCPI[#Headers],0))","v":"No"},{"$f":"IF(Calc_CPI_1[[#This Row],[Adjust? (from CPI tab)]]=\"No\",0,\nIFERROR(\n($D$147-\n\nINDEX(CPI[Indice],MATCH(\nINDEX(Input_ForRateCalc[],MATCH(1,(Calc_CPI_1[[#This Row],[Cost item]:[Cost item]]=Input_ForRateCalc[Cost item])*(Calc_CPI_1[[#This Row],[Customer type]]=Input_ForRateCalc[Customer type]),0),MATCH($D$5&\" - input date\",Inputs!C$15:AZ$15,0)),\nCPI[Period],0),1))/\nINDEX(CPI[Indice],MATCH(\nINDEX(Input_ForRateCalc[],MATCH(1,(Calc_CPI_1[[#This Row],[Cost item]:[Cost item]]=Input_ForRateCalc[Cost item])*(Calc_CPI_1[[#This Row],[Customer type]]=Input_ForRateCalc[Customer type]),0),MATCH($D$5&\" - input date\",Inputs!C$15:AZ$15,0)),\nCPI[Period],0),1),\"-\"))","v":0},{"$f":"IFERROR((H160)*\nINDEX(Input_ForRateCalc[],MATCH(1,(Calc_CPI_1[[#This Row],[Cost item]:[Cost item]]=Input_ForRateCalc[Cost item])*(Calc_CPI_1[[#This Row],[Customer type]]=Input_ForRateCalc[Customer type]),0),MATCH($D$5,Inputs!$C$15:$AZ$15,0)),\"-\")","v":0}]
[null,null,"Distributed Energy Resources Integration Program (DER)",{"$f":"_xlfn.XLOOKUP(Calc_CPI_1[[#This Row],[Cost item]],Input_ForRateCalc[Cost item],Input_ForRateCalc[Fixed/Variable])","v":"Variable"},{"$f":"INDEX(Input_ForRateCalc[Unit],MATCH(Calc_CPI_1[[#This Row],[Cost item]],Input_ForRateCalc[Cost item],0),1)","v":"$/MWh"},{"$f":"INDEX(Input_ForRateCalc[Customer type],MATCH(Calc_CPI_1[[#This Row],[Cost item]],Input_ForRateCalc[Cost item],0),1)","v":"All"},{"$f":"INDEX(Input_CostItemCPI[],MATCH(Calc_CPI_1[[#This Row],[Cost item]],Input_CostItemCPI[Cost item],0),MATCH($D$5,Input_CostItemCPI[#Headers],0))","v":"No"},{"$f":"IF(Calc_CPI_1[[#This Row],[Adjust? (from CPI tab)]]=\"No\",0,\nIFERROR(\n($D$147-\n\nINDEX(CPI[Indice],MATCH(\nINDEX(Input_ForRateCalc[],MATCH(1,(Calc_CPI_1[[#This Row],[Cost item]:[Cost item]]=Input_ForRateCalc[Cost item])*(Calc_CPI_1[[#This Row],[Customer type]]=Input_ForRateCalc[Customer type]),0),MATCH($D$5&\" - input date\",Inputs!C$15:AZ$15,0)),\nCPI[Period],0),1))/\nINDEX(CPI[Indice],MATCH(\nINDEX(Input_ForRateCalc[],MATCH(1,(Calc_CPI_1[[#This Row],[Cost item]:[Cost item]]=Input_ForRateCalc[Cost item])*(Calc_CPI_1[[#This Row],[Customer type]]=Input_ForRateCalc[Customer type]),0),MATCH($D$5&\" - input date\",Inputs!C$15:AZ$15,0)),\nCPI[Period],0),1),\"-\"))","v":0},{"$f":"IFERROR((H161)*\nINDEX(Input_ForRateCalc[],MATCH(1,(Calc_CPI_1[[#This Row],[Cost item]:[Cost item]]=Input_ForRateCalc[Cost item])*(Calc_CPI_1[[#This Row],[Customer type]]=Input_ForRateCalc[Customer type]),0),MATCH($D$5,Inputs!$C$15:$AZ$15,0)),\"-\")","v":0}]
[null,null,"General NEM fees - fixed",{"$f":"_xlfn.XLOOKUP(Calc_CPI_1[[#This Row],[Cost item]],Input_ForRateCalc[Cost item],Input_ForRateCalc[Fixed/Variable])","v":"Fixed"},{"$f":"INDEX(Input_ForRateCalc[Unit],MATCH(Calc_CPI_1[[#This Row],[Cost item]],Input_ForRateCalc[Cost item],0),1)","v":"$/week"},{"$f":"INDEX(Input_ForRateCalc[Customer type],MATCH(Calc_CPI_1[[#This Row],[Cost item]],Input_ForRateCalc[Cost item],0),1)","v":"All"},{"$f":"INDEX(Input_CostItemCPI[],MATCH(Calc_CPI_1[[#This Row],[Cost item]],Input_CostItemCPI[Cost item],0),MATCH($D$5,Input_CostItemCPI[#Headers],0))","v":"No"},{"$f":"IF(Calc_CPI_1[[#This Row],[Adjust? (from CPI tab)]]=\"No\",0,\nIFERROR(\n($D$147-\n\nINDEX(CPI[Indice],MATCH(\nINDEX(Input_ForRateCalc[],MATCH(1,(Calc_CPI_1[[#This Row],[Cost item]:[Cost item]]=Input_ForRateCalc[Cost item])*(Calc_CPI_1[[#This Row],[Customer type]]=Input_ForRateCalc[Customer type]),0),MATCH($D$5&\" - input date\",Inputs!C$15:AZ$15,0)),\nCPI[Period],0),1))/\nINDEX(CPI[Indice],MATCH(\nINDEX(Input_ForRateCalc[],MATCH(1,(Calc_CPI_1[[#This Row],[Cost item]:[Cost item]]=Input_ForRateCalc[Cost item])*(Calc_CPI_1[[#This Row],[Customer type]]=Input_ForRateCalc[Customer type]),0),MATCH($D$5&\" - input date\",Inputs!C$15:AZ$15,0)),\nCPI[Period],0),1),\"-\"))","v":0},{"$f":"IFERROR((H162)*\nINDEX(Input_ForRateCalc[],MATCH(1,(Calc_CPI_1[[#This Row],[Cost item]:[Cost item]]=Input_ForRateCalc[Cost item])*(Calc_CPI_1[[#This Row],[Customer type]]=Input_ForRateCalc[Customer type]),0),MATCH($D$5,Inputs!$C$15:$AZ$15,0)),\"-\")","v":0}]
[null,null,"Distributed Energy Resources Integration Program (DER) - fixed",{"$f":"_xlfn.XLOOKUP(Calc_CPI_1[[#This Row],[Cost item]],Input_ForRateCalc[Cost item],Input_ForRateCalc[Fixed/Variable])","v":"Fixed"},{"$f":"INDEX(Input_ForRateCalc[Unit],MATCH(Calc_CPI_1[[#This Row],[Cost item]],Input_ForRateCalc[Cost item],0),1)","v":"$/week"},{"$f":"INDEX(Input_ForRateCalc[Customer type],MATCH(Calc_CPI_1[[#This Row],[Cost item]],Input_ForRateCalc[Cost item],0),1)","v":"All"},{"$f":"INDEX(Input_CostItemCPI[],MATCH(Calc_CPI_1[[#This Row],[Cost item]],Input_CostItemCPI[Cost item],0),MATCH($D$5,Input_CostItemCPI[#Headers],0))","v":"No"},{"$f":"IF(Calc_CPI_1[[#This Row],[Adjust? (from CPI tab)]]=\"No\",0,\nIFERROR(\n($D$147-\n\nINDEX(CPI[Indice],MATCH(\nINDEX(Input_ForRateCalc[],MATCH(1,(Calc_CPI_1[[#This Row],[Cost item]:[Cost item]]=Input_ForRateCalc[Cost item])*(Calc_CPI_1[[#This Row],[Customer type]]=Input_ForRateCalc[Customer type]),0),MATCH($D$5&\" - input date\",Inputs!C$15:AZ$15,0)),\nCPI[Period],0),1))/\nINDEX(CPI[Indice],MATCH(\nINDEX(Input_ForRateCalc[],MATCH(1,(Calc_CPI_1[[#This Row],[Cost item]:[Cost item]]=Input_ForRateCalc[Cost item])*(Calc_CPI_1[[#This Row],[Customer type]]=Input_ForRateCalc[Customer type]),0),MATCH($D$5&\" - input date\",Inputs!C$15:AZ$15,0)),\nCPI[Period],0),1),\"-\"))","v":0},{"$f":"IFERROR((H163)*\nINDEX(Input_ForRateCalc[],MATCH(1,(Calc_CPI_1[[#This Row],[Cost item]:[Cost item]]=Input_ForRateCalc[Cost item])*(Calc_CPI_1[[#This Row],[Customer type]]=Input_ForRateCalc[Customer type]),0),MATCH($D$5,Inputs!$C$15:$AZ$15,0)),\"-\")","v":0}]
[null,null,"IT upgrade and 5MS/GS compliance - fixed",{"$f":"_xlfn.XLOOKUP(Calc_CPI_1[[#This Row],[Cost item]],Input_ForRateCalc[Cost item],Input_ForRateCalc[Fixed/Variable])","v":"Fixed"},{"$f":"INDEX(Input_ForRateCalc[Unit],MATCH(Calc_CPI_1[[#This Row],[Cost item]],Input_ForRateCalc[Cost item],0),1)","v":"$/week"},{"$f":"INDEX(Input_ForRateCalc[Customer type],MATCH(Calc_CPI_1[[#This Row],[Cost item]],Input_ForRateCalc[Cost item],0),1)","v":"All"},{"$f":"INDEX(Input_CostItemCPI[],MATCH(Calc_CPI_1[[#This Row],[Cost item]],Input_CostItemCPI[Cost item],0),MATCH($D$5,Input_CostItemCPI[#Headers],0))","v":"No"},{"$f":"IF(Calc_CPI_1[[#This Row],[Adjust? (from CPI tab)]]=\"No\",0,\nIFERROR(\n($D$147-\n\nINDEX(CPI[Indice],MATCH(\nINDEX(Input_ForRateCalc[],MATCH(1,(Calc_CPI_1[[#This Row],[Cost item]:[Cost item]]=Input_ForRateCalc[Cost item])*(Calc_CPI_1[[#This Row],[Customer type]]=Input_ForRateCalc[Customer type]),0),MATCH($D$5&\" - input date\",Inputs!C$15:AZ$15,0)),\nCPI[Period],0),1))/\nINDEX(CPI[Indice],MATCH(\nINDEX(Input_ForRateCalc[],MATCH(1,(Calc_CPI_1[[#This Row],[Cost item]:[Cost item]]=Input_ForRateCalc[Cost item])*(Calc_CPI_1[[#This Row],[Customer type]]=Input_ForRateCalc[Customer type]),0),MATCH($D$5&\" - input date\",Inputs!C$15:AZ$15,0)),\nCPI[Period],0),1),\"-\"))","v":0},{"$f":"IFERROR((H164)*\nINDEX(Input_ForRateCalc[],MATCH(1,(Calc_CPI_1[[#This Row],[Cost item]:[Cost item]]=Input_ForRateCalc[Cost item])*(Calc_CPI_1[[#This Row],[Customer type]]=Input_ForRateCalc[Customer type]),0),MATCH($D$5,Inputs!$C$15:$AZ$15,0)),\"-\")","v":0}]
[null,null,"Market suspension - usage",{"$f":"_xlfn.XLOOKUP(Calc_CPI_1[[#This Row],[Cost item]],Input_ForRateCalc[Cost item],Input_ForRateCalc[Fixed/Variable])","v":"Variable"},{"$f":"INDEX(Input_ForRateCalc[Unit],MATCH(Calc_CPI_1[[#This Row],[Cost item]],Input_ForRateCalc[Cost item],0),1)","v":"$/MWh"},{"$f":"INDEX(Input_ForRateCalc[Customer type],MATCH(Calc_CPI_1[[#This Row],[Cost item]],Input_ForRateCalc[Cost item],0),1)","v":"All"},{"$f":"INDEX(Input_CostItemCPI[],MATCH(Calc_CPI_1[[#This Row],[Cost item]],Input_CostItemCPI[Cost item],0),MATCH($D$5,Input_CostItemCPI[#Headers],0))","v":"No"},{"$f":"IF(Calc_CPI_1[[#This Row],[Adjust? (from CPI tab)]]=\"No\",0,\nIFERROR(\n($D$147-\n\nINDEX(CPI[Indice],MATCH(\nINDEX(Input_ForRateCalc[],MATCH(1,(Calc_CPI_1[[#This Row],[Cost item]:[Cost item]]=Input_ForRateCalc[Cost item])*(Calc_CPI_1[[#This Row],[Customer type]]=Input_ForRateCalc[Customer type]),0),MATCH($D$5&\" - input date\",Inputs!C$15:AZ$15,0)),\nCPI[Period],0),1))/\nINDEX(CPI[Indice],MATCH(\nINDEX(Input_ForRateCalc[],MATCH(1,(Calc_CPI_1[[#This Row],[Cost item]:[Cost item]]=Input_ForRateCalc[Cost item])*(Calc_CPI_1[[#This Row],[Customer type]]=Input_ForRateCalc[Customer type]),0),MATCH($D$5&\" - input date\",Inputs!C$15:AZ$15,0)),\nCPI[Period],0),1),\"-\"))","v":0},{"$f":"IFERROR((H165)*\nINDEX(Input_ForRateCalc[],MATCH(1,(Calc_CPI_1[[#This Row],[Cost item]:[Cost item]]=Input_ForRateCalc[Cost item])*(Calc_CPI_1[[#This Row],[Customer type]]=Input_ForRateCalc[Customer type]),0),MATCH($D$5,Inputs!$C$15:$AZ$15,0)),\"-\")","v":0}]
[null,null,"Directions - usage",{"$f":"_xlfn.XLOOKUP(Calc_CPI_1[[#This Row],[Cost item]],Input_ForRateCalc[Cost item],Input_ForRateCalc[Fixed/Variable])","v":"Variable"},{"$f":"INDEX(Input_ForRateCalc[Unit],MATCH(Calc_CPI_1[[#This Row],[Cost item]],Input_ForRateCalc[Cost item],0),1)","v":"$/MWh"},{"$f":"INDEX(Input_ForRateCalc[Customer type],MATCH(Calc_CPI_1[[#This Row],[Cost item]],Input_ForRateCalc[Cost item],0),1)","v":"All"},{"$f":"INDEX(Input_CostItemCPI[],MATCH(Calc_CPI_1[[#This Row],[Cost item]],Input_CostItemCPI[Cost item],0),MATCH($D$5,Input_CostItemCPI[#Headers],0))","v":"No"},{"$f":"IF(Calc_CPI_1[[#This Row],[Adjust? (from CPI tab)]]=\"No\",0,\nIFERROR(\n($D$147-\n\nINDEX(CPI[Indice],MATCH(\nINDEX(Input_ForRateCalc[],MATCH(1,(Calc_CPI_1[[#This Row],[Cost item]:[Cost item]]=Input_ForRateCalc[Cost item])*(Calc_CPI_1[[#This Row],[Customer type]]=Input_ForRateCalc[Customer type]),0),MATCH($D$5&\" - input date\",Inputs!C$15:AZ$15,0)),\nCPI[Period],0),1))/\nINDEX(CPI[Indice],MATCH(\nINDEX(Input_ForRateCalc[],MATCH(1,(Calc_CPI_1[[#This Row],[Cost item]:[Cost item]]=Input_ForRateCalc[Cost item])*(Calc_CPI_1[[#This Row],[Customer type]]=Input_ForRateCalc[Customer type]),0),MATCH($D$5&\" - input date\",Inputs!C$15:AZ$15,0)),\nCPI[Period],0),1),\"-\"))","v":0},{"$f":"IFERROR((H166)*\nINDEX(Input_ForRateCalc[],MATCH(1,(Calc_CPI_1[[#This Row],[Cost item]:[Cost item]]=Input_ForRateCalc[Cost item])*(Calc_CPI_1[[#This Row],[Customer type]]=Input_ForRateCalc[Customer type]),0),MATCH($D$5,Inputs!$C$15:$AZ$15,0)),\"-\")","v":0}]
[null,null,"Administered price cap - usage",{"$f":"_xlfn.XLOOKUP(Calc_CPI_1[[#This Row],[Cost item]],Input_ForRateCalc[Cost item],Input_ForRateCalc[Fixed/Variable])","v":"Variable"},{"$f":"INDEX(Input_ForRateCalc[Unit],MATCH(Calc_CPI_1[[#This Row],[Cost item]],Input_ForRateCalc[Cost item],0),1)","v":"$/MWh"},{"$f":"INDEX(Input_ForRateCalc[Customer type],MATCH(Calc_CPI_1[[#This Row],[Cost item]],Input_ForRateCalc[Cost item],0),1)","v":"All"},{"$f":"INDEX(Input_CostItemCPI[],MATCH(Calc_CPI_1[[#This Row],[Cost item]],Input_CostItemCPI[Cost item],0),MATCH($D$5,Input_CostItemCPI[#Headers],0))","v":"No"},{"$f":"IF(Calc_CPI_1[[#This Row],[Adjust? (from CPI tab)]]=\"No\",0,\nIFERROR(\n($D$147-\n\nINDEX(CPI[Indice],MATCH(\nINDEX(Input_ForRateCalc[],MATCH(1,(Calc_CPI_1[[#This Row],[Cost item]:[Cost item]]=Input_ForRateCalc[Cost item])*(Calc_CPI_1[[#This Row],[Customer type]]=Input_ForRateCalc[Customer type]),0),MATCH($D$5&\" - input date\",Inputs!C$15:AZ$15,0)),\nCPI[Period],0),1))/\nINDEX(CPI[Indice],MATCH(\nINDEX(Input_ForRateCalc[],MATCH(1,(Calc_CPI_1[[#This Row],[Cost item]:[Cost item]]=Input_ForRateCalc[Cost item])*(Calc_CPI_1[[#This Row],[Customer type]]=Input_ForRateCalc[Customer type]),0),MATCH($D$5&\" - input date\",Inputs!C$15:AZ$15,0)),\nCPI[Period],0),1),\"-\"))","v":0},{"$f":"IFERROR((H167)*\nINDEX(Input_ForRateCalc[],MATCH(1,(Calc_CPI_1[[#This Row],[Cost item]:[Cost item]]=Input_ForRateCalc[Cost item])*(Calc_CPI_1[[#This Row],[Customer type]]=Input_ForRateCalc[Customer type]),0),MATCH($D$5,Inputs!$C$15:$AZ$15,0)),\"-\")","v":0}]
[null,null,"National Electricity Market (NEM) 2025 Reform Program - Fixed",{"$f":"_xlfn.XLOOKUP(Calc_CPI_1[[#This Row],[Cost item]],Input_ForRateCalc[Cost item],Input_ForRateCalc[Fixed/Variable])","v":"Fixed"},{"$f":"INDEX(Input_ForRateCalc[Unit],MATCH(Calc_CPI_1[[#This Row],[Cost item]],Input_ForRateCalc[Cost item],0),1)","v":"$/week"},{"$f":"INDEX(Input_ForRateCalc[Customer type],MATCH(Calc_CPI_1[[#This Row],[Cost item]],Input_ForRateCalc[Cost item],0),1)","v":"All"},{"$f":"INDEX(Input_CostItemCPI[],MATCH(Calc_CPI_1[[#This Row],[Cost item]],Input_CostItemCPI[Cost item],0),MATCH($D$5,Input_CostItemCPI[#Headers],0))","v":"No"},{"$f":"IF(Calc_CPI_1[[#This Row],[Adjust? (from CPI tab)]]=\"No\",0,\nIFERROR(\n($D$147-\n\nINDEX(CPI[Indice],MATCH(\nINDEX(Input_ForRateCalc[],MATCH(1,(Calc_CPI_1[[#This Row],[Cost item]:[Cost item]]=Input_ForRateCalc[Cost item])*(Calc_CPI_1[[#This Row],[Customer type]]=Input_ForRateCalc[Customer type]),0),MATCH($D$5&\" - input date\",Inputs!C$15:AZ$15,0)),\nCPI[Period],0),1))/\nINDEX(CPI[Indice],MATCH(\nINDEX(Input_ForRateCalc[],MATCH(1,(Calc_CPI_1[[#This Row],[Cost item]:[Cost item]]=Input_ForRateCalc[Cost item])*(Calc_CPI_1[[#This Row],[Customer type]]=Input_ForRateCalc[Customer type]),0),MATCH($D$5&\" - input date\",Inputs!C$15:AZ$15,0)),\nCPI[Period],0),1),\"-\"))","v":0},{"$f":"IFERROR((H168)*\nINDEX(Input_ForRateCalc[],MATCH(1,(Calc_CPI_1[[#This Row],[Cost item]:[Cost item]]=Input_ForRateCalc[Cost item])*(Calc_CPI_1[[#This Row],[Customer type]]=Input_ForRateCalc[Customer type]),0),MATCH($D$5,Inputs!$C$15:$AZ$15,0)),\"-\")","v":0}]
[null,null,"National Electricity Market (NEM) 2025 Reform Program - variable",{"$f":"_xlfn.XLOOKUP(Calc_CPI_1[[#This Row],[Cost item]],Input_ForRateCalc[Cost item],Input_ForRateCalc[Fixed/Variable])","v":"Variable"},{"$f":"INDEX(Input_ForRateCalc[Unit],MATCH(Calc_CPI_1[[#This Row],[Cost item]],Input_ForRateCalc[Cost item],0),1)","v":"$/MWh"},{"$f":"INDEX(Input_ForRateCalc[Customer type],MATCH(Calc_CPI_1[[#This Row],[Cost item]],Input_ForRateCalc[Cost item],0),1)","v":"All"},{"$f":"INDEX(Input_CostItemCPI[],MATCH(Calc_CPI_1[[#This Row],[Cost item]],Input_CostItemCPI[Cost item],0),MATCH($D$5,Input_CostItemCPI[#Headers],0))","v":"No"},{"$f":"IF(Calc_CPI_1[[#This Row],[Adjust? (from CPI tab)]]=\"No\",0,\nIFERROR(\n($D$147-\n\nINDEX(CPI[Indice],MATCH(\nINDEX(Input_ForRateCalc[],MATCH(1,(Calc_CPI_1[[#This Row],[Cost item]:[Cost item]]=Input_ForRateCalc[Cost item])*(Calc_CPI_1[[#This Row],[Customer type]]=Input_ForRateCalc[Customer type]),0),MATCH($D$5&\" - input date\",Inputs!C$15:AZ$15,0)),\nCPI[Period],0),1))/\nINDEX(CPI[Indice],MATCH(\nINDEX(Input_ForRateCalc[],MATCH(1,(Calc_CPI_1[[#This Row],[Cost item]:[Cost item]]=Input_ForRateCalc[Cost item])*(Calc_CPI_1[[#This Row],[Customer type]]=Input_ForRateCalc[Customer type]),0),MATCH($D$5&\" - input date\",Inputs!C$15:AZ$15,0)),\nCPI[Period],0),1),\"-\"))","v":0},{"$f":"IFERROR((H169)*\nINDEX(Input_ForRateCalc[],MATCH(1,(Calc_CPI_1[[#This Row],[Cost item]:[Cost item]]=Input_ForRateCalc[Cost item])*(Calc_CPI_1[[#This Row],[Customer type]]=Input_ForRateCalc[Customer type]),0),MATCH($D$5,Inputs!$C$15:$AZ$15,0)),\"-\")","v":0}]
[]
[null,null,"Network losses"]
[null,null,"Cost item","Fixed/Variable","Unit","Customer type","Ausnet","Citipower","Jemena","Powercor","United Energy"]
[null,null,"Marginal loss factor","-","%","All",{"$f":"IFERROR(INDEX(Input_ForRateCalc[],MATCH(Calc_Losses_1[[#This Row],[Cost item]:[Cost item]]&\" - \"&Calc_Losses_1[[#Headers],[Ausnet]],Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH($D$5,Inputs!$C$15:$AZ$15,0)),\"-\")","v":1.0003923076923076},{"$f":"IFERROR(INDEX(Input_ForRateCalc[],MATCH(Calc_Losses_1[[#This Row],[Cost item]:[Cost item]]&\" - \"&Calc_Losses_1[[#Headers],[Citipower]],Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH($D$5,Inputs!$C$15:$AZ$15,0)),\"-\")","v":1.0002199999999999},{"$f":"IFERROR(INDEX(Input_ForRateCalc[],MATCH(Calc_Losses_1[[#This Row],[Cost item]:[Cost item]]&\" - \"&Calc_Losses_1[[#Headers],[Jemena]],Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH($D$5,Inputs!$C$15:$AZ$15,0)),\"-\")","v":1.0017625000000001},{"$f":"IFERROR(INDEX(Input_ForRateCalc[],MATCH(Calc_Losses_1[[#This Row],[Cost item]:[Cost item]]&\" - \"&Calc_Losses_1[[#Headers],[Powercor]],Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH($D$5,Inputs!$C$15:$AZ$15,0)),\"-\")","v":1.0007947368421053},{"$f":"IFERROR(INDEX(Input_ForRateCalc[],MATCH(Calc_Losses_1[[#This Row],[Cost item]:[Cost item]]&\" - \"&Calc_Losses_1[[#Headers],[United Energy]],Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH($D$5,Inputs!$C$15:$AZ$15,0)),\"-\")","v":0.99837272727272719}]
[null,null,"Distribution loss factor","-","%","All",{"$f":"IFERROR(INDEX(Input_ForRateCalc[],MATCH(Calc_Losses_1[[#This Row],[Cost item]:[Cost item]]&\" - \"&Calc_Losses_1[[#Headers],[Ausnet]],Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH($D$5,Inputs!$C$15:$AZ$15,0)),\"-\")","v":1.0769445748545523},{"$f":"IFERROR(INDEX(Input_ForRateCalc[],MATCH(Calc_Losses_1[[#This Row],[Cost item]:[Cost item]]&\" - \"&Calc_Losses_1[[#Headers],[Citipower]],Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH($D$5,Inputs!$C$15:$AZ$15,0)),\"-\")","v":1.0416000000000001},{"$f":"IFERROR(INDEX(Input_ForRateCalc[],MATCH(Calc_Losses_1[[#This Row],[Cost item]:[Cost item]]&\" - \"&Calc_Losses_1[[#Headers],[Jemena]],Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH($D$5,Inputs!$C$15:$AZ$15,0)),\"-\")","v":1.0476000000000001},{"$f":"IFERROR(INDEX(Input_ForRateCalc[],MATCH(Calc_Losses_1[[#This Row],[Cost item]:[Cost item]]&\" - \"&Calc_Losses_1[[#Headers],[Powercor]],Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH($D$5,Inputs!$C$15:$AZ$15,0)),\"-\")","v":1.0744473088298481},{"$f":"IFERROR(INDEX(Input_ForRateCalc[],MATCH(Calc_Losses_1[[#This Row],[Cost item]:[Cost item]]&\" - \"&Calc_Losses_1[[#Headers],[United Energy]],Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH($D$5,Inputs!$C$15:$AZ$15,0)),\"-\")","v":1.046}]
[null,null,"Total loss factor","-","%","All",{"$f":"(G173*G174)-1","v":7.7367068495456603E-2},{"$f":"(H173*H174)-1","v":4.1829152000000036E-2},{"$f":"(I173*I174)-1","v":4.9446395000000143E-2},{"$f":"(J173*J174)-1","v":7.5301211691076064E-2},{"$f":"(K173*K174)-1","v":4.4297872727272702E-2}]
[]
["Section/Item notes (where necessary)",null,"Retail operating margin"]
[null,null,"Cost item","Fixed/Variable","Unit","Customer type","Ausnet","Citipower","Jemena","Powercor","United Energy"]
[null,null,"Retail operating margin",{"$f":"_xlfn.XLOOKUP(Calc_ROM_1[[#This Row],[Cost item]],Input_ForRateCalc[Cost item],Input_ForRateCalc[Fixed/Variable])","v":"-"},"%","All",{"$f":"IFERROR(INDEX(Input_ForRateCalc[],MATCH(Calc_ROM_1[[#This Row],[Cost item]:[Cost item]],Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH($D$5,Inputs!$C$15:$AZ$15,0)),\"-\")","v":5.2600000000000001E-2},{"$f":"IFERROR(INDEX(Input_ForRateCalc[],MATCH(Calc_ROM_1[[#This Row],[Cost item]:[Cost item]],Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH($D$5,Inputs!$C$15:$AZ$15,0)),\"-\")","v":5.2600000000000001E-2},{"$f":"IFERROR(INDEX(Input_ForRateCalc[],MATCH(Calc_ROM_1[[#This Row],[Cost item]:[Cost item]],Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH($D$5,Inputs!$C$15:$AZ$15,0)),\"-\")","v":5.2600000000000001E-2},{"$f":"IFERROR(INDEX(Input_ForRateCalc[],MATCH(Calc_ROM_1[[#This Row],[Cost item]:[Cost item]],Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH($D$5,Inputs!$C$15:$AZ$15,0)),\"-\")","v":5.2600000000000001E-2},{"$f":"IFERROR(INDEX(Input_ForRateCalc[],MATCH(Calc_ROM_1[[#This Row],[Cost item]:[Cost item]],Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH($D$5,Inputs!$C$15:$AZ$15,0)),\"-\")","v":5.2600000000000001E-2}]
[]
[]
[null,{"$f":"MAX(B$3:B181)+0.01","v":13.03},"Retail costs"]
[null,null,"Calc_Retail_1"]
["Section/Item notes (where necessary)",null,"Cost item","Fixed/Variable","Unit","Customer type","Ausnet","Citipower","Jemena","Powercor","United Energy"]
[null,null,"Retail operating cost","Fixed","$","Residential",{"$f":"IFERROR(\nIFERROR(INDEX(Calc_CPI_1[[CPI uplift factor]:[CPI uplift factor]],MATCH(Calc_Retail_1[[#This Row],[Cost item]:[Cost item]]&\" - base\",Calc_CPI_1[[Cost item]:[Cost item]],0),1),0)+\nIFERROR(INDEX(Calc_CPI_1[[CPI uplift factor]:[CPI uplift factor]],MATCH(Calc_Retail_1[[#This Row],[Cost item]:[Cost item]]&\" - consumer data right allowance\",Calc_CPI_1[[Cost item]:[Cost item]],0),1),0)+\nINDEX(Input_ForRateCalc[],MATCH(1,(Calc_Retail_1[[#This Row],[Cost item]:[Cost item]]&\" - base\"=Input_ForRateCalc[[Cost item]:[Cost item]])*(Calc_Retail_1[[#This Row],[Customer type]]=Input_ForRateCalc[Customer type]),0),MATCH($D$5,Inputs!$C$15:$AZ$15,0))+\nINDEX(Input_ForRateCalc[],MATCH(Calc_Retail_1[[#This Row],[Cost item]:[Cost item]]&\" - 5 min settlement allowance\",Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH($D$5,Inputs!$C$15:$AZ$15,0))+\nINDEX(Input_ForRateCalc[],MATCH(Calc_Retail_1[[#This Row],[Cost item]:[Cost item]]&\" - regulatory cost allowance\",Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH($D$5,Inputs!$C$15:$AZ$15,0))+\nINDEX(Input_ForRateCalc[],MATCH(Calc_Retail_1[[#This Row],[Cost item]:[Cost item]]&\" - consumer data right allowance\",Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH($D$5,Inputs!$C$15:$AZ$15,0))+\nINDEX(Input_ForRateCalc[],MATCH(Calc_Retail_1[[#This Row],[Cost item]:[Cost item]]&\" - bad debt allowance\",Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH($D$5,Inputs!$C$15:$AZ$15,0)),\"-\")","v":147.47022207703239},{"$f":"IFERROR(\nIFERROR(INDEX(Calc_CPI_1[[CPI uplift factor]:[CPI uplift factor]],MATCH(Calc_Retail_1[[#This Row],[Cost item]:[Cost item]]&\" - base\",Calc_CPI_1[[Cost item]:[Cost item]],0),1),0)+\nIFERROR(INDEX(Calc_CPI_1[[CPI uplift factor]:[CPI uplift factor]],MATCH(Calc_Retail_1[[#This Row],[Cost item]:[Cost item]]&\" - consumer data right allowance\",Calc_CPI_1[[Cost item]:[Cost item]],0),1),0)+\nINDEX(Input_ForRateCalc[],MATCH(1,(Calc_Retail_1[[#This Row],[Cost item]:[Cost item]]&\" - base\"=Input_ForRateCalc[[Cost item]:[Cost item]])*(Calc_Retail_1[[#This Row],[Customer type]]=Input_ForRateCalc[Customer type]),0),MATCH($D$5,Inputs!$C$15:$AZ$15,0))+\nINDEX(Input_ForRateCalc[],MATCH(Calc_Retail_1[[#This Row],[Cost item]:[Cost item]]&\" - 5 min settlement allowance\",Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH($D$5,Inputs!$C$15:$AZ$15,0))+\nINDEX(Input_ForRateCalc[],MATCH(Calc_Retail_1[[#This Row],[Cost item]:[Cost item]]&\" - regulatory cost allowance\",Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH($D$5,Inputs!$C$15:$AZ$15,0))+\nINDEX(Input_ForRateCalc[],MATCH(Calc_Retail_1[[#This Row],[Cost item]:[Cost item]]&\" - consumer data right allowance\",Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH($D$5,Inputs!$C$15:$AZ$15,0))+\nINDEX(Input_ForRateCalc[],MATCH(Calc_Retail_1[[#This Row],[Cost item]:[Cost item]]&\" - bad debt allowance\",Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH($D$5,Inputs!$C$15:$AZ$15,0)),\"-\")","v":147.47022207703239},{"$f":"IFERROR(\nIFERROR(INDEX(Calc_CPI_1[[CPI uplift factor]:[CPI uplift factor]],MATCH(Calc_Retail_1[[#This Row],[Cost item]:[Cost item]]&\" - base\",Calc_CPI_1[[Cost item]:[Cost item]],0),1),0)+\nIFERROR(INDEX(Calc_CPI_1[[CPI uplift factor]:[CPI uplift factor]],MATCH(Calc_Retail_1[[#This Row],[Cost item]:[Cost item]]&\" - consumer data right allowance\",Calc_CPI_1[[Cost item]:[Cost item]],0),1),0)+\nINDEX(Input_ForRateCalc[],MATCH(1,(Calc_Retail_1[[#This Row],[Cost item]:[Cost item]]&\" - base\"=Input_ForRateCalc[[Cost item]:[Cost item]])*(Calc_Retail_1[[#This Row],[Customer type]]=Input_ForRateCalc[Customer type]),0),MATCH($D$5,Inputs!$C$15:$AZ$15,0))+\nINDEX(Input_ForRateCalc[],MATCH(Calc_Retail_1[[#This Row],[Cost item]:[Cost item]]&\" - 5 min settlement allowance\",Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH($D$5,Inputs!$C$15:$AZ$15,0))+\nINDEX(Input_ForRateCalc[],MATCH(Calc_Retail_1[[#This Row],[Cost item]:[Cost item]]&\" - regulatory cost allowance\",Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH($D$5,Inputs!$C$15:$AZ$15,0))+\nINDEX(Input_ForRateCalc[],MATCH(Calc_Retail_1[[#This Row],[Cost item]:[Cost item]]&\" - consumer data right allowance\",Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH($D$5,Inputs!$C$15:$AZ$15,0))+\nINDEX(Input_ForRateCalc[],MATCH(Calc_Retail_1[[#This Row],[Cost item]:[Cost item]]&\" - bad debt allowance\",Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH($D$5,Inputs!$C$15:$AZ$15,0)),\"-\")","v":147.47022207703239},{"$f":"IFERROR(\nIFERROR(INDEX(Calc_CPI_1[[CPI uplift factor]:[CPI uplift factor]],MATCH(Calc_Retail_1[[#This Row],[Cost item]:[Cost item]]&\" - base\",Calc_CPI_1[[Cost item]:[Cost item]],0),1),0)+\nIFERROR(INDEX(Calc_CPI_1[[CPI uplift factor]:[CPI uplift factor]],MATCH(Calc_Retail_1[[#This Row],[Cost item]:[Cost item]]&\" - consumer data right allowance\",Calc_CPI_1[[Cost item]:[Cost item]],0),1),0)+\nINDEX(Input_ForRateCalc[],MATCH(1,(Calc_Retail_1[[#This Row],[Cost item]:[Cost item]]&\" - base\"=Input_ForRateCalc[[Cost item]:[Cost item]])*(Calc_Retail_1[[#This Row],[Customer type]]=Input_ForRateCalc[Customer type]),0),MATCH($D$5,Inputs!$C$15:$AZ$15,0))+\nINDEX(Input_ForRateCalc[],MATCH(Calc_Retail_1[[#This Row],[Cost item]:[Cost item]]&\" - 5 min settlement allowance\",Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH($D$5,Inputs!$C$15:$AZ$15,0))+\nINDEX(Input_ForRateCalc[],MATCH(Calc_Retail_1[[#This Row],[Cost item]:[Cost item]]&\" - regulatory cost allowance\",Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH($D$5,Inputs!$C$15:$AZ$15,0))+\nINDEX(Input_ForRateCalc[],MATCH(Calc_Retail_1[[#This Row],[Cost item]:[Cost item]]&\" - consumer data right allowance\",Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH($D$5,Inputs!$C$15:$AZ$15,0))+\nINDEX(Input_ForRateCalc[],MATCH(Calc_Retail_1[[#This Row],[Cost item]:[Cost item]]&\" - bad debt allowance\",Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH($D$5,Inputs!$C$15:$AZ$15,0)),\"-\")","v":147.47022207703239},{"$f":"IFERROR(\nIFERROR(INDEX(Calc_CPI_1[[CPI uplift factor]:[CPI uplift factor]],MATCH(Calc_Retail_1[[#This Row],[Cost item]:[Cost item]]&\" - base\",Calc_CPI_1[[Cost item]:[Cost item]],0),1),0)+\nIFERROR(INDEX(Calc_CPI_1[[CPI uplift factor]:[CPI uplift factor]],MATCH(Calc_Retail_1[[#This Row],[Cost item]:[Cost item]]&\" - consumer data right allowance\",Calc_CPI_1[[Cost item]:[Cost item]],0),1),0)+\nINDEX(Input_ForRateCalc[],MATCH(1,(Calc_Retail_1[[#This Row],[Cost item]:[Cost item]]&\" - base\"=Input_ForRateCalc[[Cost item]:[Cost item]])*(Calc_Retail_1[[#This Row],[Customer type]]=Input_ForRateCalc[Customer type]),0),MATCH($D$5,Inputs!$C$15:$AZ$15,0))+\nINDEX(Input_ForRateCalc[],MATCH(Calc_Retail_1[[#This Row],[Cost item]:[Cost item]]&\" - 5 min settlement allowance\",Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH($D$5,Inputs!$C$15:$AZ$15,0))+\nINDEX(Input_ForRateCalc[],MATCH(Calc_Retail_1[[#This Row],[Cost item]:[Cost item]]&\" - regulatory cost allowance\",Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH($D$5,Inputs!$C$15:$AZ$15,0))+\nINDEX(Input_ForRateCalc[],MATCH(Calc_Retail_1[[#This Row],[Cost item]:[Cost item]]&\" - consumer data right allowance\",Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH($D$5,Inputs!$C$15:$AZ$15,0))+\nINDEX(Input_ForRateCalc[],MATCH(Calc_Retail_1[[#This Row],[Cost item]:[Cost item]]&\" - bad debt allowance\",Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH($D$5,Inputs!$C$15:$AZ$15,0)),\"-\")","v":147.47022207703239}]
[null,null,"Retail operating cost","Fixed","$","Small business",{"$f":"IFERROR(\nIFERROR(INDEX(Calc_CPI_1[[CPI uplift factor]:[CPI uplift factor]],MATCH(1,(Calc_Retail_1[[#This Row],[Cost item]:[Cost item]]&\" - base\"=Calc_CPI_1[Cost item])*(Calc_Retail_1[[#This Row],[Customer type]]=Calc_CPI_1[Customer type]),0),1),0)+\nIFERROR(INDEX(Calc_CPI_1[[CPI uplift factor]:[CPI uplift factor]],MATCH(Calc_Retail_1[[#This Row],[Cost item]:[Cost item]]&\" - consumer data right allowance\",Calc_CPI_1[[Cost item]:[Cost item]],0),1),0)+\nINDEX(Input_ForRateCalc[],MATCH(1,(Calc_Retail_1[[#This Row],[Cost item]:[Cost item]]&\" - base\"=Input_ForRateCalc[[Cost item]:[Cost item]])*(Calc_Retail_1[[#This Row],[Customer type]]=Input_ForRateCalc[Customer type]),0),MATCH($D$5,Inputs!$C$15:$AZ$15,0))+\nINDEX(Input_ForRateCalc[],MATCH(Calc_Retail_1[[#This Row],[Cost item]:[Cost item]]&\" - 5 min settlement allowance\",Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH($D$5,Inputs!$C$15:$AZ$15,0))+\nINDEX(Input_ForRateCalc[],MATCH(Calc_Retail_1[[#This Row],[Cost item]:[Cost item]]&\" - regulatory cost allowance\",Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH($D$5,Inputs!$C$15:$AZ$15,0))+\nINDEX(Input_ForRateCalc[],MATCH(Calc_Retail_1[[#This Row],[Cost item]:[Cost item]]&\" - consumer data right allowance\",Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH($D$5,Inputs!$C$15:$AZ$15,0))+\nINDEX(Input_ForRateCalc[],MATCH(Calc_Retail_1[[#This Row],[Cost item]:[Cost item]]&\" - bad debt allowance\",Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH($D$5,Inputs!$C$15:$AZ$15,0)),\"-\")","v":147.47022207703239},{"$f":"IFERROR(\nIFERROR(INDEX(Calc_CPI_1[[CPI uplift factor]:[CPI uplift factor]],MATCH(1,(Calc_Retail_1[[#This Row],[Cost item]:[Cost item]]&\" - base\"=Calc_CPI_1[Cost item])*(Calc_Retail_1[[#This Row],[Customer type]]=Calc_CPI_1[Customer type]),0),1),0)+\nIFERROR(INDEX(Calc_CPI_1[[CPI uplift factor]:[CPI uplift factor]],MATCH(Calc_Retail_1[[#This Row],[Cost item]:[Cost item]]&\" - consumer data right allowance\",Calc_CPI_1[[Cost item]:[Cost item]],0),1),0)+\nINDEX(Input_ForRateCalc[],MATCH(1,(Calc_Retail_1[[#This Row],[Cost item]:[Cost item]]&\" - base\"=Input_ForRateCalc[[Cost item]:[Cost item]])*(Calc_Retail_1[[#This Row],[Customer type]]=Input_ForRateCalc[Customer type]),0),MATCH($D$5,Inputs!$C$15:$AZ$15,0))+\nINDEX(Input_ForRateCalc[],MATCH(Calc_Retail_1[[#This Row],[Cost item]:[Cost item]]&\" - 5 min settlement allowance\",Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH($D$5,Inputs!$C$15:$AZ$15,0))+\nINDEX(Input_ForRateCalc[],MATCH(Calc_Retail_1[[#This Row],[Cost item]:[Cost item]]&\" - regulatory cost allowance\",Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH($D$5,Inputs!$C$15:$AZ$15,0))+\nINDEX(Input_ForRateCalc[],MATCH(Calc_Retail_1[[#This Row],[Cost item]:[Cost item]]&\" - consumer data right allowance\",Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH($D$5,Inputs!$C$15:$AZ$15,0))+\nINDEX(Input_ForRateCalc[],MATCH(Calc_Retail_1[[#This Row],[Cost item]:[Cost item]]&\" - bad debt allowance\",Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH($D$5,Inputs!$C$15:$AZ$15,0)),\"-\")","v":147.47022207703239},{"$f":"IFERROR(\nIFERROR(INDEX(Calc_CPI_1[[CPI uplift factor]:[CPI uplift factor]],MATCH(1,(Calc_Retail_1[[#This Row],[Cost item]:[Cost item]]&\" - base\"=Calc_CPI_1[Cost item])*(Calc_Retail_1[[#This Row],[Customer type]]=Calc_CPI_1[Customer type]),0),1),0)+\nIFERROR(INDEX(Calc_CPI_1[[CPI uplift factor]:[CPI uplift factor]],MATCH(Calc_Retail_1[[#This Row],[Cost item]:[Cost item]]&\" - consumer data right allowance\",Calc_CPI_1[[Cost item]:[Cost item]],0),1),0)+\nINDEX(Input_ForRateCalc[],MATCH(1,(Calc_Retail_1[[#This Row],[Cost item]:[Cost item]]&\" - base\"=Input_ForRateCalc[[Cost item]:[Cost item]])*(Calc_Retail_1[[#This Row],[Customer type]]=Input_ForRateCalc[Customer type]),0),MATCH($D$5,Inputs!$C$15:$AZ$15,0))+\nINDEX(Input_ForRateCalc[],MATCH(Calc_Retail_1[[#This Row],[Cost item]:[Cost item]]&\" - 5 min settlement allowance\",Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH($D$5,Inputs!$C$15:$AZ$15,0))+\nINDEX(Input_ForRateCalc[],MATCH(Calc_Retail_1[[#This Row],[Cost item]:[Cost item]]&\" - regulatory cost allowance\",Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH($D$5,Inputs!$C$15:$AZ$15,0))+\nINDEX(Input_ForRateCalc[],MATCH(Calc_Retail_1[[#This Row],[Cost item]:[Cost item]]&\" - consumer data right allowance\",Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH($D$5,Inputs!$C$15:$AZ$15,0))+\nINDEX(Input_ForRateCalc[],MATCH(Calc_Retail_1[[#This Row],[Cost item]:[Cost item]]&\" - bad debt allowance\",Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH($D$5,Inputs!$C$15:$AZ$15,0)),\"-\")","v":147.47022207703239},{"$f":"IFERROR(\nIFERROR(INDEX(Calc_CPI_1[[CPI uplift factor]:[CPI uplift factor]],MATCH(1,(Calc_Retail_1[[#This Row],[Cost item]:[Cost item]]&\" - base\"=Calc_CPI_1[Cost item])*(Calc_Retail_1[[#This Row],[Customer type]]=Calc_CPI_1[Customer type]),0),1),0)+\nIFERROR(INDEX(Calc_CPI_1[[CPI uplift factor]:[CPI uplift factor]],MATCH(Calc_Retail_1[[#This Row],[Cost item]:[Cost item]]&\" - consumer data right allowance\",Calc_CPI_1[[Cost item]:[Cost item]],0),1),0)+\nINDEX(Input_ForRateCalc[],MATCH(1,(Calc_Retail_1[[#This Row],[Cost item]:[Cost item]]&\" - base\"=Input_ForRateCalc[[Cost item]:[Cost item]])*(Calc_Retail_1[[#This Row],[Customer type]]=Input_ForRateCalc[Customer type]),0),MATCH($D$5,Inputs!$C$15:$AZ$15,0))+\nINDEX(Input_ForRateCalc[],MATCH(Calc_Retail_1[[#This Row],[Cost item]:[Cost item]]&\" - 5 min settlement allowance\",Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH($D$5,Inputs!$C$15:$AZ$15,0))+\nINDEX(Input_ForRateCalc[],MATCH(Calc_Retail_1[[#This Row],[Cost item]:[Cost item]]&\" - regulatory cost allowance\",Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH($D$5,Inputs!$C$15:$AZ$15,0))+\nINDEX(Input_ForRateCalc[],MATCH(Calc_Retail_1[[#This Row],[Cost item]:[Cost item]]&\" - consumer data right allowance\",Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH($D$5,Inputs!$C$15:$AZ$15,0))+\nINDEX(Input_ForRateCalc[],MATCH(Calc_Retail_1[[#This Row],[Cost item]:[Cost item]]&\" - bad debt allowance\",Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH($D$5,Inputs!$C$15:$AZ$15,0)),\"-\")","v":147.47022207703239},{"$f":"IFERROR(\nIFERROR(INDEX(Calc_CPI_1[[CPI uplift factor]:[CPI uplift factor]],MATCH(1,(Calc_Retail_1[[#This Row],[Cost item]:[Cost item]]&\" - base\"=Calc_CPI_1[Cost item])*(Calc_Retail_1[[#This Row],[Customer type]]=Calc_CPI_1[Customer type]),0),1),0)+\nIFERROR(INDEX(Calc_CPI_1[[CPI uplift factor]:[CPI uplift factor]],MATCH(Calc_Retail_1[[#This Row],[Cost item]:[Cost item]]&\" - consumer data right allowance\",Calc_CPI_1[[Cost item]:[Cost item]],0),1),0)+\nINDEX(Input_ForRateCalc[],MATCH(1,(Calc_Retail_1[[#This Row],[Cost item]:[Cost item]]&\" - base\"=Input_ForRateCalc[[Cost item]:[Cost item]])*(Calc_Retail_1[[#This Row],[Customer type]]=Input_ForRateCalc[Customer type]),0),MATCH($D$5,Inputs!$C$15:$AZ$15,0))+\nINDEX(Input_ForRateCalc[],MATCH(Calc_Retail_1[[#This Row],[Cost item]:[Cost item]]&\" - 5 min settlement allowance\",Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH($D$5,Inputs!$C$15:$AZ$15,0))+\nINDEX(Input_ForRateCalc[],MATCH(Calc_Retail_1[[#This Row],[Cost item]:[Cost item]]&\" - regulatory cost allowance\",Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH($D$5,Inputs!$C$15:$AZ$15,0))+\nINDEX(Input_ForRateCalc[],MATCH(Calc_Retail_1[[#This Row],[Cost item]:[Cost item]]&\" - consumer data right allowance\",Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH($D$5,Inputs!$C$15:$AZ$15,0))+\nINDEX(Input_ForRateCalc[],MATCH(Calc_Retail_1[[#This Row],[Cost item]:[Cost item]]&\" - bad debt allowance\",Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH($D$5,Inputs!$C$15:$AZ$15,0)),\"-\")","v":147.47022207703239}]
[null,null,"Customer acquisition and retention cost","Fixed","$","All",{"$f":"IFERROR(\nIFERROR(INDEX(Calc_CPI_1[[CPI uplift factor]:[CPI uplift factor]],MATCH(Calc_Retail_1[[#This Row],[Cost item]:[Cost item]],Calc_CPI_1[[Cost item]:[Cost item]],0),1),0)+\nINDEX(Input_ForRateCalc[],MATCH(Calc_Retail_1[[#This Row],[Cost item]:[Cost item]],Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH($D$5,Inputs!$C$15:$AZ$15,0)),\"-\")","v":46.573170731707314},{"$f":"IFERROR(\nIFERROR(INDEX(Calc_CPI_1[[CPI uplift factor]:[CPI uplift factor]],MATCH(Calc_Retail_1[[#This Row],[Cost item]:[Cost item]],Calc_CPI_1[[Cost item]:[Cost item]],0),1),0)+\nINDEX(Input_ForRateCalc[],MATCH(Calc_Retail_1[[#This Row],[Cost item]:[Cost item]],Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH($D$5,Inputs!$C$15:$AZ$15,0)),\"-\")","v":46.573170731707314},{"$f":"IFERROR(\nIFERROR(INDEX(Calc_CPI_1[[CPI uplift factor]:[CPI uplift factor]],MATCH(Calc_Retail_1[[#This Row],[Cost item]:[Cost item]],Calc_CPI_1[[Cost item]:[Cost item]],0),1),0)+\nINDEX(Input_ForRateCalc[],MATCH(Calc_Retail_1[[#This Row],[Cost item]:[Cost item]],Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH($D$5,Inputs!$C$15:$AZ$15,0)),\"-\")","v":46.573170731707314},{"$f":"IFERROR(\nIFERROR(INDEX(Calc_CPI_1[[CPI uplift factor]:[CPI uplift factor]],MATCH(Calc_Retail_1[[#This Row],[Cost item]:[Cost item]],Calc_CPI_1[[Cost item]:[Cost item]],0),1),0)+\nINDEX(Input_ForRateCalc[],MATCH(Calc_Retail_1[[#This Row],[Cost item]:[Cost item]],Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH($D$5,Inputs!$C$15:$AZ$15,0)),\"-\")","v":46.573170731707314},{"$f":"IFERROR(\nIFERROR(INDEX(Calc_CPI_1[[CPI uplift factor]:[CPI uplift factor]],MATCH(Calc_Retail_1[[#This Row],[Cost item]:[Cost item]],Calc_CPI_1[[Cost item]:[Cost item]],0),1),0)+\nINDEX(Input_ForRateCalc[],MATCH(Calc_Retail_1[[#This Row],[Cost item]:[Cost item]],Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH($D$5,Inputs!$C$15:$AZ$15,0)),\"-\")","v":46.573170731707314}]
[]
[null,{"$f":"MAX(B$3:B188)+0.01","v":13.04},"Other"]
[]
[null,null,"Cost item","Fixed/Variable","Unit","Customer type","Ausnet","Citipower","Jemena","Powercor","United Energy"]
[null,null,"ESC licence fees",{"$f":"_xlfn.XLOOKUP(Calc_OtherCosts_1[[#This Row],[Cost item]],Input_ForRateCalc[Cost item],Input_ForRateCalc[Fixed/Variable])","v":"Fixed"},"$/year","All",{"$f":"IFERROR(\nIF(Calc_OtherCosts_1[[#This Row],[Fixed/Variable]:[Fixed/Variable]]=\"Fixed\",\n(IFERROR(INDEX(Calc_CPI_1[[CPI uplift factor]:[CPI uplift factor]],MATCH(Calc_OtherCosts_1[[#This Row],[Cost item]:[Cost item]],Calc_CPI_1[[Cost item]:[Cost item]],0),1),0)+\nINDEX(Input_ForRateCalc[],MATCH(Calc_OtherCosts_1[[#This Row],[Cost item]:[Cost item]],Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH($D$5,Inputs!$C$15:$AZ$15,0)))*IF(_xlfn.XLOOKUP(Calc_OtherCosts_1[[#This Row],[Cost item]],Input_ForRateCalc[Cost item],Input_ForRateCalc[Unit])=\"$\",1,IF(_xlfn.XLOOKUP(Calc_OtherCosts_1[[#This Row],[Cost item]],Input_ForRateCalc[Cost item],Input_ForRateCalc[Unit])=\"$/week\",WiY)),\n(IFERROR(INDEX(Calc_CPI_1[[CPI uplift factor]:[CPI uplift factor]],MATCH(Calc_OtherCosts_1[[#This Row],[Cost item]:[Cost item]],Calc_CPI_1[[Cost item]:[Cost item]],0),1),0)+\nINDEX(Input_ForRateCalc[],MATCH(Calc_OtherCosts_1[[#This Row],[Cost item]:[Cost item]],Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH($D$5,Inputs!$C$15:$AZ$15,0)))/1000),\"-\")","v":2.1258631621773296},{"$f":"IFERROR(\nIF(Calc_OtherCosts_1[[#This Row],[Fixed/Variable]:[Fixed/Variable]]=\"Fixed\",\n(IFERROR(INDEX(Calc_CPI_1[[CPI uplift factor]:[CPI uplift factor]],MATCH(Calc_OtherCosts_1[[#This Row],[Cost item]:[Cost item]],Calc_CPI_1[[Cost item]:[Cost item]],0),1),0)+\nINDEX(Input_ForRateCalc[],MATCH(Calc_OtherCosts_1[[#This Row],[Cost item]:[Cost item]],Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH($D$5,Inputs!$C$15:$AZ$15,0)))*IF(_xlfn.XLOOKUP(Calc_OtherCosts_1[[#This Row],[Cost item]],Input_ForRateCalc[Cost item],Input_ForRateCalc[Unit])=\"$\",1,IF(_xlfn.XLOOKUP(Calc_OtherCosts_1[[#This Row],[Cost item]],Input_ForRateCalc[Cost item],Input_ForRateCalc[Unit])=\"$/week\",WiY)),\n(IFERROR(INDEX(Calc_CPI_1[[CPI uplift factor]:[CPI uplift factor]],MATCH(Calc_OtherCosts_1[[#This Row],[Cost item]:[Cost item]],Calc_CPI_1[[Cost item]:[Cost item]],0),1),0)+\nINDEX(Input_ForRateCalc[],MATCH(Calc_OtherCosts_1[[#This Row],[Cost item]:[Cost item]],Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH($D$5,Inputs!$C$15:$AZ$15,0)))/1000),\"-\")","v":2.1258631621773296},{"$f":"IFERROR(\nIF(Calc_OtherCosts_1[[#This Row],[Fixed/Variable]:[Fixed/Variable]]=\"Fixed\",\n(IFERROR(INDEX(Calc_CPI_1[[CPI uplift factor]:[CPI uplift factor]],MATCH(Calc_OtherCosts_1[[#This Row],[Cost item]:[Cost item]],Calc_CPI_1[[Cost item]:[Cost item]],0),1),0)+\nINDEX(Input_ForRateCalc[],MATCH(Calc_OtherCosts_1[[#This Row],[Cost item]:[Cost item]],Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH($D$5,Inputs!$C$15:$AZ$15,0)))*IF(_xlfn.XLOOKUP(Calc_OtherCosts_1[[#This Row],[Cost item]],Input_ForRateCalc[Cost item],Input_ForRateCalc[Unit])=\"$\",1,IF(_xlfn.XLOOKUP(Calc_OtherCosts_1[[#This Row],[Cost item]],Input_ForRateCalc[Cost item],Input_ForRateCalc[Unit])=\"$/week\",WiY)),\n(IFERROR(INDEX(Calc_CPI_1[[CPI uplift factor]:[CPI uplift factor]],MATCH(Calc_OtherCosts_1[[#This Row],[Cost item]:[Cost item]],Calc_CPI_1[[Cost item]:[Cost item]],0),1),0)+\nINDEX(Input_ForRateCalc[],MATCH(Calc_OtherCosts_1[[#This Row],[Cost item]:[Cost item]],Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH($D$5,Inputs!$C$15:$AZ$15,0)))/1000),\"-\")","v":2.1258631621773296},{"$f":"IFERROR(\nIF(Calc_OtherCosts_1[[#This Row],[Fixed/Variable]:[Fixed/Variable]]=\"Fixed\",\n(IFERROR(INDEX(Calc_CPI_1[[CPI uplift factor]:[CPI uplift factor]],MATCH(Calc_OtherCosts_1[[#This Row],[Cost item]:[Cost item]],Calc_CPI_1[[Cost item]:[Cost item]],0),1),0)+\nINDEX(Input_ForRateCalc[],MATCH(Calc_OtherCosts_1[[#This Row],[Cost item]:[Cost item]],Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH($D$5,Inputs!$C$15:$AZ$15,0)))*IF(_xlfn.XLOOKUP(Calc_OtherCosts_1[[#This Row],[Cost item]],Input_ForRateCalc[Cost item],Input_ForRateCalc[Unit])=\"$\",1,IF(_xlfn.XLOOKUP(Calc_OtherCosts_1[[#This Row],[Cost item]],Input_ForRateCalc[Cost item],Input_ForRateCalc[Unit])=\"$/week\",WiY)),\n(IFERROR(INDEX(Calc_CPI_1[[CPI uplift factor]:[CPI uplift factor]],MATCH(Calc_OtherCosts_1[[#This Row],[Cost item]:[Cost item]],Calc_CPI_1[[Cost item]:[Cost item]],0),1),0)+\nINDEX(Input_ForRateCalc[],MATCH(Calc_OtherCosts_1[[#This Row],[Cost item]:[Cost item]],Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH($D$5,Inputs!$C$15:$AZ$15,0)))/1000),\"-\")","v":2.1258631621773296},{"$f":"IFERROR(\nIF(Calc_OtherCosts_1[[#This Row],[Fixed/Variable]:[Fixed/Variable]]=\"Fixed\",\n(IFERROR(INDEX(Calc_CPI_1[[CPI uplift factor]:[CPI uplift factor]],MATCH(Calc_OtherCosts_1[[#This Row],[Cost item]:[Cost item]],Calc_CPI_1[[Cost item]:[Cost item]],0),1),0)+\nINDEX(Input_ForRateCalc[],MATCH(Calc_OtherCosts_1[[#This Row],[Cost item]:[Cost item]],Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH($D$5,Inputs!$C$15:$AZ$15,0)))*IF(_xlfn.XLOOKUP(Calc_OtherCosts_1[[#This Row],[Cost item]],Input_ForRateCalc[Cost item],Input_ForRateCalc[Unit])=\"$\",1,IF(_xlfn.XLOOKUP(Calc_OtherCosts_1[[#This Row],[Cost item]],Input_ForRateCalc[Cost item],Input_ForRateCalc[Unit])=\"$/week\",WiY)),\n(IFERROR(INDEX(Calc_CPI_1[[CPI uplift factor]:[CPI uplift factor]],MATCH(Calc_OtherCosts_1[[#This Row],[Cost item]:[Cost item]],Calc_CPI_1[[Cost item]:[Cost item]],0),1),0)+\nINDEX(Input_ForRateCalc[],MATCH(Calc_OtherCosts_1[[#This Row],[Cost item]:[Cost item]],Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH($D$5,Inputs!$C$15:$AZ$15,0)))/1000),\"-\")","v":2.1258631621773296}]
[null,null,"Reliability and emergency reserve trader (RERT)",{"$f":"_xlfn.XLOOKUP(Calc_OtherCosts_1[[#This Row],[Cost item]],Input_ForRateCalc[Cost item],Input_ForRateCalc[Fixed/Variable])","v":"Variable"},"$/kWh","All",{"$f":"IFERROR(\nIF(Calc_OtherCosts_1[[#This Row],[Fixed/Variable]:[Fixed/Variable]]=\"Fixed\",\n(IFERROR(INDEX(Calc_CPI_1[[CPI uplift factor]:[CPI uplift factor]],MATCH(Calc_OtherCosts_1[[#This Row],[Cost item]:[Cost item]],Calc_CPI_1[[Cost item]:[Cost item]],0),1),0)+\nINDEX(Input_ForRateCalc[],MATCH(Calc_OtherCosts_1[[#This Row],[Cost item]:[Cost item]],Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH($D$5,Inputs!$C$15:$AZ$15,0)))*IF(_xlfn.XLOOKUP(Calc_OtherCosts_1[[#This Row],[Cost item]],Input_ForRateCalc[Cost item],Input_ForRateCalc[Unit])=\"$\",1,IF(_xlfn.XLOOKUP(Calc_OtherCosts_1[[#This Row],[Cost item]],Input_ForRateCalc[Cost item],Input_ForRateCalc[Unit])=\"$/week\",WiY)),\n(IFERROR(INDEX(Calc_CPI_1[[CPI uplift factor]:[CPI uplift factor]],MATCH(Calc_OtherCosts_1[[#This Row],[Cost item]:[Cost item]],Calc_CPI_1[[Cost item]:[Cost item]],0),1),0)+\nINDEX(Input_ForRateCalc[],MATCH(Calc_OtherCosts_1[[#This Row],[Cost item]:[Cost item]],Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH($D$5,Inputs!$C$15:$AZ$15,0)))/1000),\"-\")","v":3.8106000000000001E-4},{"$f":"IFERROR(\nIF(Calc_OtherCosts_1[[#This Row],[Fixed/Variable]:[Fixed/Variable]]=\"Fixed\",\n(IFERROR(INDEX(Calc_CPI_1[[CPI uplift factor]:[CPI uplift factor]],MATCH(Calc_OtherCosts_1[[#This Row],[Cost item]:[Cost item]],Calc_CPI_1[[Cost item]:[Cost item]],0),1),0)+\nINDEX(Input_ForRateCalc[],MATCH(Calc_OtherCosts_1[[#This Row],[Cost item]:[Cost item]],Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH($D$5,Inputs!$C$15:$AZ$15,0)))*IF(_xlfn.XLOOKUP(Calc_OtherCosts_1[[#This Row],[Cost item]],Input_ForRateCalc[Cost item],Input_ForRateCalc[Unit])=\"$\",1,IF(_xlfn.XLOOKUP(Calc_OtherCosts_1[[#This Row],[Cost item]],Input_ForRateCalc[Cost item],Input_ForRateCalc[Unit])=\"$/week\",WiY)),\n(IFERROR(INDEX(Calc_CPI_1[[CPI uplift factor]:[CPI uplift factor]],MATCH(Calc_OtherCosts_1[[#This Row],[Cost item]:[Cost item]],Calc_CPI_1[[Cost item]:[Cost item]],0),1),0)+\nINDEX(Input_ForRateCalc[],MATCH(Calc_OtherCosts_1[[#This Row],[Cost item]:[Cost item]],Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH($D$5,Inputs!$C$15:$AZ$15,0)))/1000),\"-\")","v":3.8106000000000001E-4},{"$f":"IFERROR(\nIF(Calc_OtherCosts_1[[#This Row],[Fixed/Variable]:[Fixed/Variable]]=\"Fixed\",\n(IFERROR(INDEX(Calc_CPI_1[[CPI uplift factor]:[CPI uplift factor]],MATCH(Calc_OtherCosts_1[[#This Row],[Cost item]:[Cost item]],Calc_CPI_1[[Cost item]:[Cost item]],0),1),0)+\nINDEX(Input_ForRateCalc[],MATCH(Calc_OtherCosts_1[[#This Row],[Cost item]:[Cost item]],Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH($D$5,Inputs!$C$15:$AZ$15,0)))*IF(_xlfn.XLOOKUP(Calc_OtherCosts_1[[#This Row],[Cost item]],Input_ForRateCalc[Cost item],Input_ForRateCalc[Unit])=\"$\",1,IF(_xlfn.XLOOKUP(Calc_OtherCosts_1[[#This Row],[Cost item]],Input_ForRateCalc[Cost item],Input_ForRateCalc[Unit])=\"$/week\",WiY)),\n(IFERROR(INDEX(Calc_CPI_1[[CPI uplift factor]:[CPI uplift factor]],MATCH(Calc_OtherCosts_1[[#This Row],[Cost item]:[Cost item]],Calc_CPI_1[[Cost item]:[Cost item]],0),1),0)+\nINDEX(Input_ForRateCalc[],MATCH(Calc_OtherCosts_1[[#This Row],[Cost item]:[Cost item]],Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH($D$5,Inputs!$C$15:$AZ$15,0)))/1000),\"-\")","v":3.8106000000000001E-4},{"$f":"IFERROR(\nIF(Calc_OtherCosts_1[[#This Row],[Fixed/Variable]:[Fixed/Variable]]=\"Fixed\",\n(IFERROR(INDEX(Calc_CPI_1[[CPI uplift factor]:[CPI uplift factor]],MATCH(Calc_OtherCosts_1[[#This Row],[Cost item]:[Cost item]],Calc_CPI_1[[Cost item]:[Cost item]],0),1),0)+\nINDEX(Input_ForRateCalc[],MATCH(Calc_OtherCosts_1[[#This Row],[Cost item]:[Cost item]],Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH($D$5,Inputs!$C$15:$AZ$15,0)))*IF(_xlfn.XLOOKUP(Calc_OtherCosts_1[[#This Row],[Cost item]],Input_ForRateCalc[Cost item],Input_ForRateCalc[Unit])=\"$\",1,IF(_xlfn.XLOOKUP(Calc_OtherCosts_1[[#This Row],[Cost item]],Input_ForRateCalc[Cost item],Input_ForRateCalc[Unit])=\"$/week\",WiY)),\n(IFERROR(INDEX(Calc_CPI_1[[CPI uplift factor]:[CPI uplift factor]],MATCH(Calc_OtherCosts_1[[#This Row],[Cost item]:[Cost item]],Calc_CPI_1[[Cost item]:[Cost item]],0),1),0)+\nINDEX(Input_ForRateCalc[],MATCH(Calc_OtherCosts_1[[#This Row],[Cost item]:[Cost item]],Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH($D$5,Inputs!$C$15:$AZ$15,0)))/1000),\"-\")","v":3.8106000000000001E-4},{"$f":"IFERROR(\nIF(Calc_OtherCosts_1[[#This Row],[Fixed/Variable]:[Fixed/Variable]]=\"Fixed\",\n(IFERROR(INDEX(Calc_CPI_1[[CPI uplift factor]:[CPI uplift factor]],MATCH(Calc_OtherCosts_1[[#This Row],[Cost item]:[Cost item]],Calc_CPI_1[[Cost item]:[Cost item]],0),1),0)+\nINDEX(Input_ForRateCalc[],MATCH(Calc_OtherCosts_1[[#This Row],[Cost item]:[Cost item]],Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH($D$5,Inputs!$C$15:$AZ$15,0)))*IF(_xlfn.XLOOKUP(Calc_OtherCosts_1[[#This Row],[Cost item]],Input_ForRateCalc[Cost item],Input_ForRateCalc[Unit])=\"$\",1,IF(_xlfn.XLOOKUP(Calc_OtherCosts_1[[#This Row],[Cost item]],Input_ForRateCalc[Cost item],Input_ForRateCalc[Unit])=\"$/week\",WiY)),\n(IFERROR(INDEX(Calc_CPI_1[[CPI uplift factor]:[CPI uplift factor]],MATCH(Calc_OtherCosts_1[[#This Row],[Cost item]:[Cost item]],Calc_CPI_1[[Cost item]:[Cost item]],0),1),0)+\nINDEX(Input_ForRateCalc[],MATCH(Calc_OtherCosts_1[[#This Row],[Cost item]:[Cost item]],Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH($D$5,Inputs!$C$15:$AZ$15,0)))/1000),\"-\")","v":3.8106000000000001E-4}]
[null,null,"Energy Consumers Australia",{"$f":"_xlfn.XLOOKUP(Calc_OtherCosts_1[[#This Row],[Cost item]],Input_ForRateCalc[Cost item],Input_ForRateCalc[Fixed/Variable])","v":"Fixed"},"$/year","All",{"$f":"IFERROR(\nIF(Calc_OtherCosts_1[[#This Row],[Fixed/Variable]:[Fixed/Variable]]=\"Fixed\",\n(IFERROR(INDEX(Calc_CPI_1[[CPI uplift factor]:[CPI uplift factor]],MATCH(Calc_OtherCosts_1[[#This Row],[Cost item]:[Cost item]],Calc_CPI_1[[Cost item]:[Cost item]],0),1),0)+\nINDEX(Input_ForRateCalc[],MATCH(Calc_OtherCosts_1[[#This Row],[Cost item]:[Cost item]],Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH($D$5,Inputs!$C$15:$AZ$15,0)))*IF(_xlfn.XLOOKUP(Calc_OtherCosts_1[[#This Row],[Cost item]],Input_ForRateCalc[Cost item],Input_ForRateCalc[Unit])=\"$\",1,IF(_xlfn.XLOOKUP(Calc_OtherCosts_1[[#This Row],[Cost item]],Input_ForRateCalc[Cost item],Input_ForRateCalc[Unit])=\"$/week\",WiY)),\n(IFERROR(INDEX(Calc_CPI_1[[CPI uplift factor]:[CPI uplift factor]],MATCH(Calc_OtherCosts_1[[#This Row],[Cost item]:[Cost item]],Calc_CPI_1[[Cost item]:[Cost item]],0),1),0)+\nINDEX(Input_ForRateCalc[],MATCH(Calc_OtherCosts_1[[#This Row],[Cost item]:[Cost item]],Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH($D$5,Inputs!$C$15:$AZ$15,0)))/1000),\"-\")","v":1.0731000000000002},{"$f":"IFERROR(\nIF(Calc_OtherCosts_1[[#This Row],[Fixed/Variable]:[Fixed/Variable]]=\"Fixed\",\n(IFERROR(INDEX(Calc_CPI_1[[CPI uplift factor]:[CPI uplift factor]],MATCH(Calc_OtherCosts_1[[#This Row],[Cost item]:[Cost item]],Calc_CPI_1[[Cost item]:[Cost item]],0),1),0)+\nINDEX(Input_ForRateCalc[],MATCH(Calc_OtherCosts_1[[#This Row],[Cost item]:[Cost item]],Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH($D$5,Inputs!$C$15:$AZ$15,0)))*IF(_xlfn.XLOOKUP(Calc_OtherCosts_1[[#This Row],[Cost item]],Input_ForRateCalc[Cost item],Input_ForRateCalc[Unit])=\"$\",1,IF(_xlfn.XLOOKUP(Calc_OtherCosts_1[[#This Row],[Cost item]],Input_ForRateCalc[Cost item],Input_ForRateCalc[Unit])=\"$/week\",WiY)),\n(IFERROR(INDEX(Calc_CPI_1[[CPI uplift factor]:[CPI uplift factor]],MATCH(Calc_OtherCosts_1[[#This Row],[Cost item]:[Cost item]],Calc_CPI_1[[Cost item]:[Cost item]],0),1),0)+\nINDEX(Input_ForRateCalc[],MATCH(Calc_OtherCosts_1[[#This Row],[Cost item]:[Cost item]],Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH($D$5,Inputs!$C$15:$AZ$15,0)))/1000),\"-\")","v":1.0731000000000002},{"$f":"IFERROR(\nIF(Calc_OtherCosts_1[[#This Row],[Fixed/Variable]:[Fixed/Variable]]=\"Fixed\",\n(IFERROR(INDEX(Calc_CPI_1[[CPI uplift factor]:[CPI uplift factor]],MATCH(Calc_OtherCosts_1[[#This Row],[Cost item]:[Cost item]],Calc_CPI_1[[Cost item]:[Cost item]],0),1),0)+\nINDEX(Input_ForRateCalc[],MATCH(Calc_OtherCosts_1[[#This Row],[Cost item]:[Cost item]],Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH($D$5,Inputs!$C$15:$AZ$15,0)))*IF(_xlfn.XLOOKUP(Calc_OtherCosts_1[[#This Row],[Cost item]],Input_ForRateCalc[Cost item],Input_ForRateCalc[Unit])=\"$\",1,IF(_xlfn.XLOOKUP(Calc_OtherCosts_1[[#This Row],[Cost item]],Input_ForRateCalc[Cost item],Input_ForRateCalc[Unit])=\"$/week\",WiY)),\n(IFERROR(INDEX(Calc_CPI_1[[CPI uplift factor]:[CPI uplift factor]],MATCH(Calc_OtherCosts_1[[#This Row],[Cost item]:[Cost item]],Calc_CPI_1[[Cost item]:[Cost item]],0),1),0)+\nINDEX(Input_ForRateCalc[],MATCH(Calc_OtherCosts_1[[#This Row],[Cost item]:[Cost item]],Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH($D$5,Inputs!$C$15:$AZ$15,0)))/1000),\"-\")","v":1.0731000000000002},{"$f":"IFERROR(\nIF(Calc_OtherCosts_1[[#This Row],[Fixed/Variable]:[Fixed/Variable]]=\"Fixed\",\n(IFERROR(INDEX(Calc_CPI_1[[CPI uplift factor]:[CPI uplift factor]],MATCH(Calc_OtherCosts_1[[#This Row],[Cost item]:[Cost item]],Calc_CPI_1[[Cost item]:[Cost item]],0),1),0)+\nINDEX(Input_ForRateCalc[],MATCH(Calc_OtherCosts_1[[#This Row],[Cost item]:[Cost item]],Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH($D$5,Inputs!$C$15:$AZ$15,0)))*IF(_xlfn.XLOOKUP(Calc_OtherCosts_1[[#This Row],[Cost item]],Input_ForRateCalc[Cost item],Input_ForRateCalc[Unit])=\"$\",1,IF(_xlfn.XLOOKUP(Calc_OtherCosts_1[[#This Row],[Cost item]],Input_ForRateCalc[Cost item],Input_ForRateCalc[Unit])=\"$/week\",WiY)),\n(IFERROR(INDEX(Calc_CPI_1[[CPI uplift factor]:[CPI uplift factor]],MATCH(Calc_OtherCosts_1[[#This Row],[Cost item]:[Cost item]],Calc_CPI_1[[Cost item]:[Cost item]],0),1),0)+\nINDEX(Input_ForRateCalc[],MATCH(Calc_OtherCosts_1[[#This Row],[Cost item]:[Cost item]],Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH($D$5,Inputs!$C$15:$AZ$15,0)))/1000),\"-\")","v":1.0731000000000002},{"$f":"IFERROR(\nIF(Calc_OtherCosts_1[[#This Row],[Fixed/Variable]:[Fixed/Variable]]=\"Fixed\",\n(IFERROR(INDEX(Calc_CPI_1[[CPI uplift factor]:[CPI uplift factor]],MATCH(Calc_OtherCosts_1[[#This Row],[Cost item]:[Cost item]],Calc_CPI_1[[Cost item]:[Cost item]],0),1),0)+\nINDEX(Input_ForRateCalc[],MATCH(Calc_OtherCosts_1[[#This Row],[Cost item]:[Cost item]],Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH($D$5,Inputs!$C$15:$AZ$15,0)))*IF(_xlfn.XLOOKUP(Calc_OtherCosts_1[[#This Row],[Cost item]],Input_ForRateCalc[Cost item],Input_ForRateCalc[Unit])=\"$\",1,IF(_xlfn.XLOOKUP(Calc_OtherCosts_1[[#This Row],[Cost item]],Input_ForRateCalc[Cost item],Input_ForRateCalc[Unit])=\"$/week\",WiY)),\n(IFERROR(INDEX(Calc_CPI_1[[CPI uplift factor]:[CPI uplift factor]],MATCH(Calc_OtherCosts_1[[#This Row],[Cost item]:[Cost item]],Calc_CPI_1[[Cost item]:[Cost item]],0),1),0)+\nINDEX(Input_ForRateCalc[],MATCH(Calc_OtherCosts_1[[#This Row],[Cost item]:[Cost item]],Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH($D$5,Inputs!$C$15:$AZ$15,0)))/1000),\"-\")","v":1.0731000000000002}]
[null,null,"Full retail competition (FRC) operations",{"$f":"_xlfn.XLOOKUP(Calc_OtherCosts_1[[#This Row],[Cost item]],Input_ForRateCalc[Cost item],Input_ForRateCalc[Fixed/Variable])","v":"Fixed"},"$/year","All",{"$f":"IFERROR(\nIF(Calc_OtherCosts_1[[#This Row],[Fixed/Variable]:[Fixed/Variable]]=\"Fixed\",\n(IFERROR(INDEX(Calc_CPI_1[[CPI uplift factor]:[CPI uplift factor]],MATCH(Calc_OtherCosts_1[[#This Row],[Cost item]:[Cost item]],Calc_CPI_1[[Cost item]:[Cost item]],0),1),0)+\nINDEX(Input_ForRateCalc[],MATCH(Calc_OtherCosts_1[[#This Row],[Cost item]:[Cost item]],Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH($D$5,Inputs!$C$15:$AZ$15,0)))*IF(_xlfn.XLOOKUP(Calc_OtherCosts_1[[#This Row],[Cost item]],Input_ForRateCalc[Cost item],Input_ForRateCalc[Unit])=\"$\",1,IF(_xlfn.XLOOKUP(Calc_OtherCosts_1[[#This Row],[Cost item]],Input_ForRateCalc[Cost item],Input_ForRateCalc[Unit])=\"$/week\",WiY)),\n(IFERROR(INDEX(Calc_CPI_1[[CPI uplift factor]:[CPI uplift factor]],MATCH(Calc_OtherCosts_1[[#This Row],[Cost item]:[Cost item]],Calc_CPI_1[[Cost item]:[Cost item]],0),1),0)+\nINDEX(Input_ForRateCalc[],MATCH(Calc_OtherCosts_1[[#This Row],[Cost item]:[Cost item]],Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH($D$5,Inputs!$C$15:$AZ$15,0)))/1000),\"-\")","v":2.2577857142857143},{"$f":"IFERROR(\nIF(Calc_OtherCosts_1[[#This Row],[Fixed/Variable]:[Fixed/Variable]]=\"Fixed\",\n(IFERROR(INDEX(Calc_CPI_1[[CPI uplift factor]:[CPI uplift factor]],MATCH(Calc_OtherCosts_1[[#This Row],[Cost item]:[Cost item]],Calc_CPI_1[[Cost item]:[Cost item]],0),1),0)+\nINDEX(Input_ForRateCalc[],MATCH(Calc_OtherCosts_1[[#This Row],[Cost item]:[Cost item]],Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH($D$5,Inputs!$C$15:$AZ$15,0)))*IF(_xlfn.XLOOKUP(Calc_OtherCosts_1[[#This Row],[Cost item]],Input_ForRateCalc[Cost item],Input_ForRateCalc[Unit])=\"$\",1,IF(_xlfn.XLOOKUP(Calc_OtherCosts_1[[#This Row],[Cost item]],Input_ForRateCalc[Cost item],Input_ForRateCalc[Unit])=\"$/week\",WiY)),\n(IFERROR(INDEX(Calc_CPI_1[[CPI uplift factor]:[CPI uplift factor]],MATCH(Calc_OtherCosts_1[[#This Row],[Cost item]:[Cost item]],Calc_CPI_1[[Cost item]:[Cost item]],0),1),0)+\nINDEX(Input_ForRateCalc[],MATCH(Calc_OtherCosts_1[[#This Row],[Cost item]:[Cost item]],Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH($D$5,Inputs!$C$15:$AZ$15,0)))/1000),\"-\")","v":2.2577857142857143},{"$f":"IFERROR(\nIF(Calc_OtherCosts_1[[#This Row],[Fixed/Variable]:[Fixed/Variable]]=\"Fixed\",\n(IFERROR(INDEX(Calc_CPI_1[[CPI uplift factor]:[CPI uplift factor]],MATCH(Calc_OtherCosts_1[[#This Row],[Cost item]:[Cost item]],Calc_CPI_1[[Cost item]:[Cost item]],0),1),0)+\nINDEX(Input_ForRateCalc[],MATCH(Calc_OtherCosts_1[[#This Row],[Cost item]:[Cost item]],Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH($D$5,Inputs!$C$15:$AZ$15,0)))*IF(_xlfn.XLOOKUP(Calc_OtherCosts_1[[#This Row],[Cost item]],Input_ForRateCalc[Cost item],Input_ForRateCalc[Unit])=\"$\",1,IF(_xlfn.XLOOKUP(Calc_OtherCosts_1[[#This Row],[Cost item]],Input_ForRateCalc[Cost item],Input_ForRateCalc[Unit])=\"$/week\",WiY)),\n(IFERROR(INDEX(Calc_CPI_1[[CPI uplift factor]:[CPI uplift factor]],MATCH(Calc_OtherCosts_1[[#This Row],[Cost item]:[Cost item]],Calc_CPI_1[[Cost item]:[Cost item]],0),1),0)+\nINDEX(Input_ForRateCalc[],MATCH(Calc_OtherCosts_1[[#This Row],[Cost item]:[Cost item]],Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH($D$5,Inputs!$C$15:$AZ$15,0)))/1000),\"-\")","v":2.2577857142857143},{"$f":"IFERROR(\nIF(Calc_OtherCosts_1[[#This Row],[Fixed/Variable]:[Fixed/Variable]]=\"Fixed\",\n(IFERROR(INDEX(Calc_CPI_1[[CPI uplift factor]:[CPI uplift factor]],MATCH(Calc_OtherCosts_1[[#This Row],[Cost item]:[Cost item]],Calc_CPI_1[[Cost item]:[Cost item]],0),1),0)+\nINDEX(Input_ForRateCalc[],MATCH(Calc_OtherCosts_1[[#This Row],[Cost item]:[Cost item]],Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH($D$5,Inputs!$C$15:$AZ$15,0)))*IF(_xlfn.XLOOKUP(Calc_OtherCosts_1[[#This Row],[Cost item]],Input_ForRateCalc[Cost item],Input_ForRateCalc[Unit])=\"$\",1,IF(_xlfn.XLOOKUP(Calc_OtherCosts_1[[#This Row],[Cost item]],Input_ForRateCalc[Cost item],Input_ForRateCalc[Unit])=\"$/week\",WiY)),\n(IFERROR(INDEX(Calc_CPI_1[[CPI uplift factor]:[CPI uplift factor]],MATCH(Calc_OtherCosts_1[[#This Row],[Cost item]:[Cost item]],Calc_CPI_1[[Cost item]:[Cost item]],0),1),0)+\nINDEX(Input_ForRateCalc[],MATCH(Calc_OtherCosts_1[[#This Row],[Cost item]:[Cost item]],Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH($D$5,Inputs!$C$15:$AZ$15,0)))/1000),\"-\")","v":2.2577857142857143},{"$f":"IFERROR(\nIF(Calc_OtherCosts_1[[#This Row],[Fixed/Variable]:[Fixed/Variable]]=\"Fixed\",\n(IFERROR(INDEX(Calc_CPI_1[[CPI uplift factor]:[CPI uplift factor]],MATCH(Calc_OtherCosts_1[[#This Row],[Cost item]:[Cost item]],Calc_CPI_1[[Cost item]:[Cost item]],0),1),0)+\nINDEX(Input_ForRateCalc[],MATCH(Calc_OtherCosts_1[[#This Row],[Cost item]:[Cost item]],Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH($D$5,Inputs!$C$15:$AZ$15,0)))*IF(_xlfn.XLOOKUP(Calc_OtherCosts_1[[#This Row],[Cost item]],Input_ForRateCalc[Cost item],Input_ForRateCalc[Unit])=\"$\",1,IF(_xlfn.XLOOKUP(Calc_OtherCosts_1[[#This Row],[Cost item]],Input_ForRateCalc[Cost item],Input_ForRateCalc[Unit])=\"$/week\",WiY)),\n(IFERROR(INDEX(Calc_CPI_1[[CPI uplift factor]:[CPI uplift factor]],MATCH(Calc_OtherCosts_1[[#This Row],[Cost item]:[Cost item]],Calc_CPI_1[[Cost item]:[Cost item]],0),1),0)+\nINDEX(Input_ForRateCalc[],MATCH(Calc_OtherCosts_1[[#This Row],[Cost item]:[Cost item]],Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH($D$5,Inputs!$C$15:$AZ$15,0)))/1000),\"-\")","v":2.2577857142857143}]
["Section/Item notes (where necessary)",null,"General NEM fees",{"$f":"_xlfn.XLOOKUP(Calc_OtherCosts_1[[#This Row],[Cost item]],Input_ForRateCalc[Cost item],Input_ForRateCalc[Fixed/Variable])","v":"Variable"},"$/kWh","All",{"$f":"IFERROR(\nIF(Calc_OtherCosts_1[[#This Row],[Fixed/Variable]:[Fixed/Variable]]=\"Fixed\",\n(IFERROR(INDEX(Calc_CPI_1[[CPI uplift factor]:[CPI uplift factor]],MATCH(Calc_OtherCosts_1[[#This Row],[Cost item]:[Cost item]],Calc_CPI_1[[Cost item]:[Cost item]],0),1),0)+\nINDEX(Input_ForRateCalc[],MATCH(Calc_OtherCosts_1[[#This Row],[Cost item]:[Cost item]],Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH($D$5,Inputs!$C$15:$AZ$15,0)))*IF(_xlfn.XLOOKUP(Calc_OtherCosts_1[[#This Row],[Cost item]],Input_ForRateCalc[Cost item],Input_ForRateCalc[Unit])=\"$\",1,IF(_xlfn.XLOOKUP(Calc_OtherCosts_1[[#This Row],[Cost item]],Input_ForRateCalc[Cost item],Input_ForRateCalc[Unit])=\"$/week\",WiY)),\n(IFERROR(INDEX(Calc_CPI_1[[CPI uplift factor]:[CPI uplift factor]],MATCH(Calc_OtherCosts_1[[#This Row],[Cost item]:[Cost item]],Calc_CPI_1[[Cost item]:[Cost item]],0),1),0)+\nINDEX(Input_ForRateCalc[],MATCH(Calc_OtherCosts_1[[#This Row],[Cost item]:[Cost item]],Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH($D$5,Inputs!$C$15:$AZ$15,0)))/1000),\"-\")","v":3.0854E-4},{"$f":"IFERROR(\nIF(Calc_OtherCosts_1[[#This Row],[Fixed/Variable]:[Fixed/Variable]]=\"Fixed\",\n(IFERROR(INDEX(Calc_CPI_1[[CPI uplift factor]:[CPI uplift factor]],MATCH(Calc_OtherCosts_1[[#This Row],[Cost item]:[Cost item]],Calc_CPI_1[[Cost item]:[Cost item]],0),1),0)+\nINDEX(Input_ForRateCalc[],MATCH(Calc_OtherCosts_1[[#This Row],[Cost item]:[Cost item]],Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH($D$5,Inputs!$C$15:$AZ$15,0)))*IF(_xlfn.XLOOKUP(Calc_OtherCosts_1[[#This Row],[Cost item]],Input_ForRateCalc[Cost item],Input_ForRateCalc[Unit])=\"$\",1,IF(_xlfn.XLOOKUP(Calc_OtherCosts_1[[#This Row],[Cost item]],Input_ForRateCalc[Cost item],Input_ForRateCalc[Unit])=\"$/week\",WiY)),\n(IFERROR(INDEX(Calc_CPI_1[[CPI uplift factor]:[CPI uplift factor]],MATCH(Calc_OtherCosts_1[[#This Row],[Cost item]:[Cost item]],Calc_CPI_1[[Cost item]:[Cost item]],0),1),0)+\nINDEX(Input_ForRateCalc[],MATCH(Calc_OtherCosts_1[[#This Row],[Cost item]:[Cost item]],Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH($D$5,Inputs!$C$15:$AZ$15,0)))/1000),\"-\")","v":3.0854E-4},{"$f":"IFERROR(\nIF(Calc_OtherCosts_1[[#This Row],[Fixed/Variable]:[Fixed/Variable]]=\"Fixed\",\n(IFERROR(INDEX(Calc_CPI_1[[CPI uplift factor]:[CPI uplift factor]],MATCH(Calc_OtherCosts_1[[#This Row],[Cost item]:[Cost item]],Calc_CPI_1[[Cost item]:[Cost item]],0),1),0)+\nINDEX(Input_ForRateCalc[],MATCH(Calc_OtherCosts_1[[#This Row],[Cost item]:[Cost item]],Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH($D$5,Inputs!$C$15:$AZ$15,0)))*IF(_xlfn.XLOOKUP(Calc_OtherCosts_1[[#This Row],[Cost item]],Input_ForRateCalc[Cost item],Input_ForRateCalc[Unit])=\"$\",1,IF(_xlfn.XLOOKUP(Calc_OtherCosts_1[[#This Row],[Cost item]],Input_ForRateCalc[Cost item],Input_ForRateCalc[Unit])=\"$/week\",WiY)),\n(IFERROR(INDEX(Calc_CPI_1[[CPI uplift factor]:[CPI uplift factor]],MATCH(Calc_OtherCosts_1[[#This Row],[Cost item]:[Cost item]],Calc_CPI_1[[Cost item]:[Cost item]],0),1),0)+\nINDEX(Input_ForRateCalc[],MATCH(Calc_OtherCosts_1[[#This Row],[Cost item]:[Cost item]],Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH($D$5,Inputs!$C$15:$AZ$15,0)))/1000),\"-\")","v":3.0854E-4},{"$f":"IFERROR(\nIF(Calc_OtherCosts_1[[#This Row],[Fixed/Variable]:[Fixed/Variable]]=\"Fixed\",\n(IFERROR(INDEX(Calc_CPI_1[[CPI uplift factor]:[CPI uplift factor]],MATCH(Calc_OtherCosts_1[[#This Row],[Cost item]:[Cost item]],Calc_CPI_1[[Cost item]:[Cost item]],0),1),0)+\nINDEX(Input_ForRateCalc[],MATCH(Calc_OtherCosts_1[[#This Row],[Cost item]:[Cost item]],Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH($D$5,Inputs!$C$15:$AZ$15,0)))*IF(_xlfn.XLOOKUP(Calc_OtherCosts_1[[#This Row],[Cost item]],Input_ForRateCalc[Cost item],Input_ForRateCalc[Unit])=\"$\",1,IF(_xlfn.XLOOKUP(Calc_OtherCosts_1[[#This Row],[Cost item]],Input_ForRateCalc[Cost item],Input_ForRateCalc[Unit])=\"$/week\",WiY)),\n(IFERROR(INDEX(Calc_CPI_1[[CPI uplift factor]:[CPI uplift factor]],MATCH(Calc_OtherCosts_1[[#This Row],[Cost item]:[Cost item]],Calc_CPI_1[[Cost item]:[Cost item]],0),1),0)+\nINDEX(Input_ForRateCalc[],MATCH(Calc_OtherCosts_1[[#This Row],[Cost item]:[Cost item]],Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH($D$5,Inputs!$C$15:$AZ$15,0)))/1000),\"-\")","v":3.0854E-4},{"$f":"IFERROR(\nIF(Calc_OtherCosts_1[[#This Row],[Fixed/Variable]:[Fixed/Variable]]=\"Fixed\",\n(IFERROR(INDEX(Calc_CPI_1[[CPI uplift factor]:[CPI uplift factor]],MATCH(Calc_OtherCosts_1[[#This Row],[Cost item]:[Cost item]],Calc_CPI_1[[Cost item]:[Cost item]],0),1),0)+\nINDEX(Input_ForRateCalc[],MATCH(Calc_OtherCosts_1[[#This Row],[Cost item]:[Cost item]],Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH($D$5,Inputs!$C$15:$AZ$15,0)))*IF(_xlfn.XLOOKUP(Calc_OtherCosts_1[[#This Row],[Cost item]],Input_ForRateCalc[Cost item],Input_ForRateCalc[Unit])=\"$\",1,IF(_xlfn.XLOOKUP(Calc_OtherCosts_1[[#This Row],[Cost item]],Input_ForRateCalc[Cost item],Input_ForRateCalc[Unit])=\"$/week\",WiY)),\n(IFERROR(INDEX(Calc_CPI_1[[CPI uplift factor]:[CPI uplift factor]],MATCH(Calc_OtherCosts_1[[#This Row],[Cost item]:[Cost item]],Calc_CPI_1[[Cost item]:[Cost item]],0),1),0)+\nINDEX(Input_ForRateCalc[],MATCH(Calc_OtherCosts_1[[#This Row],[Cost item]:[Cost item]],Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH($D$5,Inputs!$C$15:$AZ$15,0)))/1000),\"-\")","v":3.0854E-4}]
[null,null,"National transmission planner",{"$f":"_xlfn.XLOOKUP(Calc_OtherCosts_1[[#This Row],[Cost item]],Input_ForRateCalc[Cost item],Input_ForRateCalc[Fixed/Variable])","v":"Variable"},"$/kWh","All",{"$f":"IFERROR(\nIF(Calc_OtherCosts_1[[#This Row],[Fixed/Variable]:[Fixed/Variable]]=\"Fixed\",\n(IFERROR(INDEX(Calc_CPI_1[[CPI uplift factor]:[CPI uplift factor]],MATCH(Calc_OtherCosts_1[[#This Row],[Cost item]:[Cost item]],Calc_CPI_1[[Cost item]:[Cost item]],0),1),0)+\nINDEX(Input_ForRateCalc[],MATCH(Calc_OtherCosts_1[[#This Row],[Cost item]:[Cost item]],Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH($D$5,Inputs!$C$15:$AZ$15,0)))*IF(_xlfn.XLOOKUP(Calc_OtherCosts_1[[#This Row],[Cost item]],Input_ForRateCalc[Cost item],Input_ForRateCalc[Unit])=\"$\",1,IF(_xlfn.XLOOKUP(Calc_OtherCosts_1[[#This Row],[Cost item]],Input_ForRateCalc[Cost item],Input_ForRateCalc[Unit])=\"$/week\",WiY)),\n(IFERROR(INDEX(Calc_CPI_1[[CPI uplift factor]:[CPI uplift factor]],MATCH(Calc_OtherCosts_1[[#This Row],[Cost item]:[Cost item]],Calc_CPI_1[[Cost item]:[Cost item]],0),1),0)+\nINDEX(Input_ForRateCalc[],MATCH(Calc_OtherCosts_1[[#This Row],[Cost item]:[Cost item]],Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH($D$5,Inputs!$C$15:$AZ$15,0)))/1000),\"-\")","v":0},{"$f":"IFERROR(\nIF(Calc_OtherCosts_1[[#This Row],[Fixed/Variable]:[Fixed/Variable]]=\"Fixed\",\n(IFERROR(INDEX(Calc_CPI_1[[CPI uplift factor]:[CPI uplift factor]],MATCH(Calc_OtherCosts_1[[#This Row],[Cost item]:[Cost item]],Calc_CPI_1[[Cost item]:[Cost item]],0),1),0)+\nINDEX(Input_ForRateCalc[],MATCH(Calc_OtherCosts_1[[#This Row],[Cost item]:[Cost item]],Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH($D$5,Inputs!$C$15:$AZ$15,0)))*IF(_xlfn.XLOOKUP(Calc_OtherCosts_1[[#This Row],[Cost item]],Input_ForRateCalc[Cost item],Input_ForRateCalc[Unit])=\"$\",1,IF(_xlfn.XLOOKUP(Calc_OtherCosts_1[[#This Row],[Cost item]],Input_ForRateCalc[Cost item],Input_ForRateCalc[Unit])=\"$/week\",WiY)),\n(IFERROR(INDEX(Calc_CPI_1[[CPI uplift factor]:[CPI uplift factor]],MATCH(Calc_OtherCosts_1[[#This Row],[Cost item]:[Cost item]],Calc_CPI_1[[Cost item]:[Cost item]],0),1),0)+\nINDEX(Input_ForRateCalc[],MATCH(Calc_OtherCosts_1[[#This Row],[Cost item]:[Cost item]],Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH($D$5,Inputs!$C$15:$AZ$15,0)))/1000),\"-\")","v":0},{"$f":"IFERROR(\nIF(Calc_OtherCosts_1[[#This Row],[Fixed/Variable]:[Fixed/Variable]]=\"Fixed\",\n(IFERROR(INDEX(Calc_CPI_1[[CPI uplift factor]:[CPI uplift factor]],MATCH(Calc_OtherCosts_1[[#This Row],[Cost item]:[Cost item]],Calc_CPI_1[[Cost item]:[Cost item]],0),1),0)+\nINDEX(Input_ForRateCalc[],MATCH(Calc_OtherCosts_1[[#This Row],[Cost item]:[Cost item]],Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH($D$5,Inputs!$C$15:$AZ$15,0)))*IF(_xlfn.XLOOKUP(Calc_OtherCosts_1[[#This Row],[Cost item]],Input_ForRateCalc[Cost item],Input_ForRateCalc[Unit])=\"$\",1,IF(_xlfn.XLOOKUP(Calc_OtherCosts_1[[#This Row],[Cost item]],Input_ForRateCalc[Cost item],Input_ForRateCalc[Unit])=\"$/week\",WiY)),\n(IFERROR(INDEX(Calc_CPI_1[[CPI uplift factor]:[CPI uplift factor]],MATCH(Calc_OtherCosts_1[[#This Row],[Cost item]:[Cost item]],Calc_CPI_1[[Cost item]:[Cost item]],0),1),0)+\nINDEX(Input_ForRateCalc[],MATCH(Calc_OtherCosts_1[[#This Row],[Cost item]:[Cost item]],Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH($D$5,Inputs!$C$15:$AZ$15,0)))/1000),\"-\")","v":0},{"$f":"IFERROR(\nIF(Calc_OtherCosts_1[[#This Row],[Fixed/Variable]:[Fixed/Variable]]=\"Fixed\",\n(IFERROR(INDEX(Calc_CPI_1[[CPI uplift factor]:[CPI uplift factor]],MATCH(Calc_OtherCosts_1[[#This Row],[Cost item]:[Cost item]],Calc_CPI_1[[Cost item]:[Cost item]],0),1),0)+\nINDEX(Input_ForRateCalc[],MATCH(Calc_OtherCosts_1[[#This Row],[Cost item]:[Cost item]],Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH($D$5,Inputs!$C$15:$AZ$15,0)))*IF(_xlfn.XLOOKUP(Calc_OtherCosts_1[[#This Row],[Cost item]],Input_ForRateCalc[Cost item],Input_ForRateCalc[Unit])=\"$\",1,IF(_xlfn.XLOOKUP(Calc_OtherCosts_1[[#This Row],[Cost item]],Input_ForRateCalc[Cost item],Input_ForRateCalc[Unit])=\"$/week\",WiY)),\n(IFERROR(INDEX(Calc_CPI_1[[CPI uplift factor]:[CPI uplift factor]],MATCH(Calc_OtherCosts_1[[#This Row],[Cost item]:[Cost item]],Calc_CPI_1[[Cost item]:[Cost item]],0),1),0)+\nINDEX(Input_ForRateCalc[],MATCH(Calc_OtherCosts_1[[#This Row],[Cost item]:[Cost item]],Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH($D$5,Inputs!$C$15:$AZ$15,0)))/1000),\"-\")","v":0},{"$f":"IFERROR(\nIF(Calc_OtherCosts_1[[#This Row],[Fixed/Variable]:[Fixed/Variable]]=\"Fixed\",\n(IFERROR(INDEX(Calc_CPI_1[[CPI uplift factor]:[CPI uplift factor]],MATCH(Calc_OtherCosts_1[[#This Row],[Cost item]:[Cost item]],Calc_CPI_1[[Cost item]:[Cost item]],0),1),0)+\nINDEX(Input_ForRateCalc[],MATCH(Calc_OtherCosts_1[[#This Row],[Cost item]:[Cost item]],Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH($D$5,Inputs!$C$15:$AZ$15,0)))*IF(_xlfn.XLOOKUP(Calc_OtherCosts_1[[#This Row],[Cost item]],Input_ForRateCalc[Cost item],Input_ForRateCalc[Unit])=\"$\",1,IF(_xlfn.XLOOKUP(Calc_OtherCosts_1[[#This Row],[Cost item]],Input_ForRateCalc[Cost item],Input_ForRateCalc[Unit])=\"$/week\",WiY)),\n(IFERROR(INDEX(Calc_CPI_1[[CPI uplift factor]:[CPI uplift factor]],MATCH(Calc_OtherCosts_1[[#This Row],[Cost item]:[Cost item]],Calc_CPI_1[[Cost item]:[Cost item]],0),1),0)+\nINDEX(Input_ForRateCalc[],MATCH(Calc_OtherCosts_1[[#This Row],[Cost item]:[Cost item]],Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH($D$5,Inputs!$C$15:$AZ$15,0)))/1000),\"-\")","v":0}]
[null,null,"IT upgrade and 5MS/GS compliance",{"$f":"_xlfn.XLOOKUP(Calc_OtherCosts_1[[#This Row],[Cost item]],Input_ForRateCalc[Cost item],Input_ForRateCalc[Fixed/Variable])","v":"Variable"},"$/kWh","All",{"$f":"IFERROR(\nIF(Calc_OtherCosts_1[[#This Row],[Fixed/Variable]:[Fixed/Variable]]=\"Fixed\",\n(IFERROR(INDEX(Calc_CPI_1[[CPI uplift factor]:[CPI uplift factor]],MATCH(Calc_OtherCosts_1[[#This Row],[Cost item]:[Cost item]],Calc_CPI_1[[Cost item]:[Cost item]],0),1),0)+\nINDEX(Input_ForRateCalc[],MATCH(Calc_OtherCosts_1[[#This Row],[Cost item]:[Cost item]],Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH($D$5,Inputs!$C$15:$AZ$15,0)))*IF(_xlfn.XLOOKUP(Calc_OtherCosts_1[[#This Row],[Cost item]],Input_ForRateCalc[Cost item],Input_ForRateCalc[Unit])=\"$\",1,IF(_xlfn.XLOOKUP(Calc_OtherCosts_1[[#This Row],[Cost item]],Input_ForRateCalc[Cost item],Input_ForRateCalc[Unit])=\"$/week\",WiY)),\n(IFERROR(INDEX(Calc_CPI_1[[CPI uplift factor]:[CPI uplift factor]],MATCH(Calc_OtherCosts_1[[#This Row],[Cost item]:[Cost item]],Calc_CPI_1[[Cost item]:[Cost item]],0),1),0)+\nINDEX(Input_ForRateCalc[],MATCH(Calc_OtherCosts_1[[#This Row],[Cost item]:[Cost item]],Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH($D$5,Inputs!$C$15:$AZ$15,0)))/1000),\"-\")","v":1.1340000000000001E-4},{"$f":"IFERROR(\nIF(Calc_OtherCosts_1[[#This Row],[Fixed/Variable]:[Fixed/Variable]]=\"Fixed\",\n(IFERROR(INDEX(Calc_CPI_1[[CPI uplift factor]:[CPI uplift factor]],MATCH(Calc_OtherCosts_1[[#This Row],[Cost item]:[Cost item]],Calc_CPI_1[[Cost item]:[Cost item]],0),1),0)+\nINDEX(Input_ForRateCalc[],MATCH(Calc_OtherCosts_1[[#This Row],[Cost item]:[Cost item]],Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH($D$5,Inputs!$C$15:$AZ$15,0)))*IF(_xlfn.XLOOKUP(Calc_OtherCosts_1[[#This Row],[Cost item]],Input_ForRateCalc[Cost item],Input_ForRateCalc[Unit])=\"$\",1,IF(_xlfn.XLOOKUP(Calc_OtherCosts_1[[#This Row],[Cost item]],Input_ForRateCalc[Cost item],Input_ForRateCalc[Unit])=\"$/week\",WiY)),\n(IFERROR(INDEX(Calc_CPI_1[[CPI uplift factor]:[CPI uplift factor]],MATCH(Calc_OtherCosts_1[[#This Row],[Cost item]:[Cost item]],Calc_CPI_1[[Cost item]:[Cost item]],0),1),0)+\nINDEX(Input_ForRateCalc[],MATCH(Calc_OtherCosts_1[[#This Row],[Cost item]:[Cost item]],Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH($D$5,Inputs!$C$15:$AZ$15,0)))/1000),\"-\")","v":1.1340000000000001E-4},{"$f":"IFERROR(\nIF(Calc_OtherCosts_1[[#This Row],[Fixed/Variable]:[Fixed/Variable]]=\"Fixed\",\n(IFERROR(INDEX(Calc_CPI_1[[CPI uplift factor]:[CPI uplift factor]],MATCH(Calc_OtherCosts_1[[#This Row],[Cost item]:[Cost item]],Calc_CPI_1[[Cost item]:[Cost item]],0),1),0)+\nINDEX(Input_ForRateCalc[],MATCH(Calc_OtherCosts_1[[#This Row],[Cost item]:[Cost item]],Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH($D$5,Inputs!$C$15:$AZ$15,0)))*IF(_xlfn.XLOOKUP(Calc_OtherCosts_1[[#This Row],[Cost item]],Input_ForRateCalc[Cost item],Input_ForRateCalc[Unit])=\"$\",1,IF(_xlfn.XLOOKUP(Calc_OtherCosts_1[[#This Row],[Cost item]],Input_ForRateCalc[Cost item],Input_ForRateCalc[Unit])=\"$/week\",WiY)),\n(IFERROR(INDEX(Calc_CPI_1[[CPI uplift factor]:[CPI uplift factor]],MATCH(Calc_OtherCosts_1[[#This Row],[Cost item]:[Cost item]],Calc_CPI_1[[Cost item]:[Cost item]],0),1),0)+\nINDEX(Input_ForRateCalc[],MATCH(Calc_OtherCosts_1[[#This Row],[Cost item]:[Cost item]],Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH($D$5,Inputs!$C$15:$AZ$15,0)))/1000),\"-\")","v":1.1340000000000001E-4},{"$f":"IFERROR(\nIF(Calc_OtherCosts_1[[#This Row],[Fixed/Variable]:[Fixed/Variable]]=\"Fixed\",\n(IFERROR(INDEX(Calc_CPI_1[[CPI uplift factor]:[CPI uplift factor]],MATCH(Calc_OtherCosts_1[[#This Row],[Cost item]:[Cost item]],Calc_CPI_1[[Cost item]:[Cost item]],0),1),0)+\nINDEX(Input_ForRateCalc[],MATCH(Calc_OtherCosts_1[[#This Row],[Cost item]:[Cost item]],Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH($D$5,Inputs!$C$15:$AZ$15,0)))*IF(_xlfn.XLOOKUP(Calc_OtherCosts_1[[#This Row],[Cost item]],Input_ForRateCalc[Cost item],Input_ForRateCalc[Unit])=\"$\",1,IF(_xlfn.XLOOKUP(Calc_OtherCosts_1[[#This Row],[Cost item]],Input_ForRateCalc[Cost item],Input_ForRateCalc[Unit])=\"$/week\",WiY)),\n(IFERROR(INDEX(Calc_CPI_1[[CPI uplift factor]:[CPI uplift factor]],MATCH(Calc_OtherCosts_1[[#This Row],[Cost item]:[Cost item]],Calc_CPI_1[[Cost item]:[Cost item]],0),1),0)+\nINDEX(Input_ForRateCalc[],MATCH(Calc_OtherCosts_1[[#This Row],[Cost item]:[Cost item]],Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH($D$5,Inputs!$C$15:$AZ$15,0)))/1000),\"-\")","v":1.1340000000000001E-4},{"$f":"IFERROR(\nIF(Calc_OtherCosts_1[[#This Row],[Fixed/Variable]:[Fixed/Variable]]=\"Fixed\",\n(IFERROR(INDEX(Calc_CPI_1[[CPI uplift factor]:[CPI uplift factor]],MATCH(Calc_OtherCosts_1[[#This Row],[Cost item]:[Cost item]],Calc_CPI_1[[Cost item]:[Cost item]],0),1),0)+\nINDEX(Input_ForRateCalc[],MATCH(Calc_OtherCosts_1[[#This Row],[Cost item]:[Cost item]],Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH($D$5,Inputs!$C$15:$AZ$15,0)))*IF(_xlfn.XLOOKUP(Calc_OtherCosts_1[[#This Row],[Cost item]],Input_ForRateCalc[Cost item],Input_ForRateCalc[Unit])=\"$\",1,IF(_xlfn.XLOOKUP(Calc_OtherCosts_1[[#This Row],[Cost item]],Input_ForRateCalc[Cost item],Input_ForRateCalc[Unit])=\"$/week\",WiY)),\n(IFERROR(INDEX(Calc_CPI_1[[CPI uplift factor]:[CPI uplift factor]],MATCH(Calc_OtherCosts_1[[#This Row],[Cost item]:[Cost item]],Calc_CPI_1[[Cost item]:[Cost item]],0),1),0)+\nINDEX(Input_ForRateCalc[],MATCH(Calc_OtherCosts_1[[#This Row],[Cost item]:[Cost item]],Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH($D$5,Inputs!$C$15:$AZ$15,0)))/1000),\"-\")","v":1.1340000000000001E-4}]
[null,null,"Distributed Energy Resources Integration Program (DER)",{"$f":"_xlfn.XLOOKUP(Calc_OtherCosts_1[[#This Row],[Cost item]],Input_ForRateCalc[Cost item],Input_ForRateCalc[Fixed/Variable])","v":"Variable"},"$/kWh","All",{"$f":"IFERROR(\nIF(Calc_OtherCosts_1[[#This Row],[Fixed/Variable]:[Fixed/Variable]]=\"Fixed\",\n(IFERROR(INDEX(Calc_CPI_1[[CPI uplift factor]:[CPI uplift factor]],MATCH(Calc_OtherCosts_1[[#This Row],[Cost item]:[Cost item]],Calc_CPI_1[[Cost item]:[Cost item]],0),1),0)+\nINDEX(Input_ForRateCalc[],MATCH(Calc_OtherCosts_1[[#This Row],[Cost item]:[Cost item]],Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH($D$5,Inputs!$C$15:$AZ$15,0)))*IF(_xlfn.XLOOKUP(Calc_OtherCosts_1[[#This Row],[Cost item]],Input_ForRateCalc[Cost item],Input_ForRateCalc[Unit])=\"$\",1,IF(_xlfn.XLOOKUP(Calc_OtherCosts_1[[#This Row],[Cost item]],Input_ForRateCalc[Cost item],Input_ForRateCalc[Unit])=\"$/week\",WiY)),\n(IFERROR(INDEX(Calc_CPI_1[[CPI uplift factor]:[CPI uplift factor]],MATCH(Calc_OtherCosts_1[[#This Row],[Cost item]:[Cost item]],Calc_CPI_1[[Cost item]:[Cost item]],0),1),0)+\nINDEX(Input_ForRateCalc[],MATCH(Calc_OtherCosts_1[[#This Row],[Cost item]:[Cost item]],Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH($D$5,Inputs!$C$15:$AZ$15,0)))/1000),\"-\")","v":4.0309999999999999E-5},{"$f":"IFERROR(\nIF(Calc_OtherCosts_1[[#This Row],[Fixed/Variable]:[Fixed/Variable]]=\"Fixed\",\n(IFERROR(INDEX(Calc_CPI_1[[CPI uplift factor]:[CPI uplift factor]],MATCH(Calc_OtherCosts_1[[#This Row],[Cost item]:[Cost item]],Calc_CPI_1[[Cost item]:[Cost item]],0),1),0)+\nINDEX(Input_ForRateCalc[],MATCH(Calc_OtherCosts_1[[#This Row],[Cost item]:[Cost item]],Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH($D$5,Inputs!$C$15:$AZ$15,0)))*IF(_xlfn.XLOOKUP(Calc_OtherCosts_1[[#This Row],[Cost item]],Input_ForRateCalc[Cost item],Input_ForRateCalc[Unit])=\"$\",1,IF(_xlfn.XLOOKUP(Calc_OtherCosts_1[[#This Row],[Cost item]],Input_ForRateCalc[Cost item],Input_ForRateCalc[Unit])=\"$/week\",WiY)),\n(IFERROR(INDEX(Calc_CPI_1[[CPI uplift factor]:[CPI uplift factor]],MATCH(Calc_OtherCosts_1[[#This Row],[Cost item]:[Cost item]],Calc_CPI_1[[Cost item]:[Cost item]],0),1),0)+\nINDEX(Input_ForRateCalc[],MATCH(Calc_OtherCosts_1[[#This Row],[Cost item]:[Cost item]],Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH($D$5,Inputs!$C$15:$AZ$15,0)))/1000),\"-\")","v":4.0309999999999999E-5},{"$f":"IFERROR(\nIF(Calc_OtherCosts_1[[#This Row],[Fixed/Variable]:[Fixed/Variable]]=\"Fixed\",\n(IFERROR(INDEX(Calc_CPI_1[[CPI uplift factor]:[CPI uplift factor]],MATCH(Calc_OtherCosts_1[[#This Row],[Cost item]:[Cost item]],Calc_CPI_1[[Cost item]:[Cost item]],0),1),0)+\nINDEX(Input_ForRateCalc[],MATCH(Calc_OtherCosts_1[[#This Row],[Cost item]:[Cost item]],Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH($D$5,Inputs!$C$15:$AZ$15,0)))*IF(_xlfn.XLOOKUP(Calc_OtherCosts_1[[#This Row],[Cost item]],Input_ForRateCalc[Cost item],Input_ForRateCalc[Unit])=\"$\",1,IF(_xlfn.XLOOKUP(Calc_OtherCosts_1[[#This Row],[Cost item]],Input_ForRateCalc[Cost item],Input_ForRateCalc[Unit])=\"$/week\",WiY)),\n(IFERROR(INDEX(Calc_CPI_1[[CPI uplift factor]:[CPI uplift factor]],MATCH(Calc_OtherCosts_1[[#This Row],[Cost item]:[Cost item]],Calc_CPI_1[[Cost item]:[Cost item]],0),1),0)+\nINDEX(Input_ForRateCalc[],MATCH(Calc_OtherCosts_1[[#This Row],[Cost item]:[Cost item]],Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH($D$5,Inputs!$C$15:$AZ$15,0)))/1000),\"-\")","v":4.0309999999999999E-5},{"$f":"IFERROR(\nIF(Calc_OtherCosts_1[[#This Row],[Fixed/Variable]:[Fixed/Variable]]=\"Fixed\",\n(IFERROR(INDEX(Calc_CPI_1[[CPI uplift factor]:[CPI uplift factor]],MATCH(Calc_OtherCosts_1[[#This Row],[Cost item]:[Cost item]],Calc_CPI_1[[Cost item]:[Cost item]],0),1),0)+\nINDEX(Input_ForRateCalc[],MATCH(Calc_OtherCosts_1[[#This Row],[Cost item]:[Cost item]],Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH($D$5,Inputs!$C$15:$AZ$15,0)))*IF(_xlfn.XLOOKUP(Calc_OtherCosts_1[[#This Row],[Cost item]],Input_ForRateCalc[Cost item],Input_ForRateCalc[Unit])=\"$\",1,IF(_xlfn.XLOOKUP(Calc_OtherCosts_1[[#This Row],[Cost item]],Input_ForRateCalc[Cost item],Input_ForRateCalc[Unit])=\"$/week\",WiY)),\n(IFERROR(INDEX(Calc_CPI_1[[CPI uplift factor]:[CPI uplift factor]],MATCH(Calc_OtherCosts_1[[#This Row],[Cost item]:[Cost item]],Calc_CPI_1[[Cost item]:[Cost item]],0),1),0)+\nINDEX(Input_ForRateCalc[],MATCH(Calc_OtherCosts_1[[#This Row],[Cost item]:[Cost item]],Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH($D$5,Inputs!$C$15:$AZ$15,0)))/1000),\"-\")","v":4.0309999999999999E-5},{"$f":"IFERROR(\nIF(Calc_OtherCosts_1[[#This Row],[Fixed/Variable]:[Fixed/Variable]]=\"Fixed\",\n(IFERROR(INDEX(Calc_CPI_1[[CPI uplift factor]:[CPI uplift factor]],MATCH(Calc_OtherCosts_1[[#This Row],[Cost item]:[Cost item]],Calc_CPI_1[[Cost item]:[Cost item]],0),1),0)+\nINDEX(Input_ForRateCalc[],MATCH(Calc_OtherCosts_1[[#This Row],[Cost item]:[Cost item]],Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH($D$5,Inputs!$C$15:$AZ$15,0)))*IF(_xlfn.XLOOKUP(Calc_OtherCosts_1[[#This Row],[Cost item]],Input_ForRateCalc[Cost item],Input_ForRateCalc[Unit])=\"$\",1,IF(_xlfn.XLOOKUP(Calc_OtherCosts_1[[#This Row],[Cost item]],Input_ForRateCalc[Cost item],Input_ForRateCalc[Unit])=\"$/week\",WiY)),\n(IFERROR(INDEX(Calc_CPI_1[[CPI uplift factor]:[CPI uplift factor]],MATCH(Calc_OtherCosts_1[[#This Row],[Cost item]:[Cost item]],Calc_CPI_1[[Cost item]:[Cost item]],0),1),0)+\nINDEX(Input_ForRateCalc[],MATCH(Calc_OtherCosts_1[[#This Row],[Cost item]:[Cost item]],Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH($D$5,Inputs!$C$15:$AZ$15,0)))/1000),\"-\")","v":4.0309999999999999E-5}]
[null,null,"Ancillary services",{"$f":"_xlfn.XLOOKUP(Calc_OtherCosts_1[[#This Row],[Cost item]],Input_ForRateCalc[Cost item],Input_ForRateCalc[Fixed/Variable])","v":"Variable"},"$/kWh","All",{"$f":"IFERROR(\nIF(Calc_OtherCosts_1[[#This Row],[Fixed/Variable]:[Fixed/Variable]]=\"Fixed\",\n(IFERROR(INDEX(Calc_CPI_1[[CPI uplift factor]:[CPI uplift factor]],MATCH(Calc_OtherCosts_1[[#This Row],[Cost item]:[Cost item]],Calc_CPI_1[[Cost item]:[Cost item]],0),1),0)+\nINDEX(Input_ForRateCalc[],MATCH(Calc_OtherCosts_1[[#This Row],[Cost item]:[Cost item]],Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH($D$5,Inputs!$C$15:$AZ$15,0)))*IF(_xlfn.XLOOKUP(Calc_OtherCosts_1[[#This Row],[Cost item]],Input_ForRateCalc[Cost item],Input_ForRateCalc[Unit])=\"$\",1,IF(_xlfn.XLOOKUP(Calc_OtherCosts_1[[#This Row],[Cost item]],Input_ForRateCalc[Cost item],Input_ForRateCalc[Unit])=\"$/week\",WiY)),\n(IFERROR(INDEX(Calc_CPI_1[[CPI uplift factor]:[CPI uplift factor]],MATCH(Calc_OtherCosts_1[[#This Row],[Cost item]:[Cost item]],Calc_CPI_1[[Cost item]:[Cost item]],0),1),0)+\nINDEX(Input_ForRateCalc[],MATCH(Calc_OtherCosts_1[[#This Row],[Cost item]:[Cost item]],Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH($D$5,Inputs!$C$15:$AZ$15,0)))/1000),\"-\")","v":1.5291501511964839E-4},{"$f":"IFERROR(\nIF(Calc_OtherCosts_1[[#This Row],[Fixed/Variable]:[Fixed/Variable]]=\"Fixed\",\n(IFERROR(INDEX(Calc_CPI_1[[CPI uplift factor]:[CPI uplift factor]],MATCH(Calc_OtherCosts_1[[#This Row],[Cost item]:[Cost item]],Calc_CPI_1[[Cost item]:[Cost item]],0),1),0)+\nINDEX(Input_ForRateCalc[],MATCH(Calc_OtherCosts_1[[#This Row],[Cost item]:[Cost item]],Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH($D$5,Inputs!$C$15:$AZ$15,0)))*IF(_xlfn.XLOOKUP(Calc_OtherCosts_1[[#This Row],[Cost item]],Input_ForRateCalc[Cost item],Input_ForRateCalc[Unit])=\"$\",1,IF(_xlfn.XLOOKUP(Calc_OtherCosts_1[[#This Row],[Cost item]],Input_ForRateCalc[Cost item],Input_ForRateCalc[Unit])=\"$/week\",WiY)),\n(IFERROR(INDEX(Calc_CPI_1[[CPI uplift factor]:[CPI uplift factor]],MATCH(Calc_OtherCosts_1[[#This Row],[Cost item]:[Cost item]],Calc_CPI_1[[Cost item]:[Cost item]],0),1),0)+\nINDEX(Input_ForRateCalc[],MATCH(Calc_OtherCosts_1[[#This Row],[Cost item]:[Cost item]],Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH($D$5,Inputs!$C$15:$AZ$15,0)))/1000),\"-\")","v":1.5291501511964839E-4},{"$f":"IFERROR(\nIF(Calc_OtherCosts_1[[#This Row],[Fixed/Variable]:[Fixed/Variable]]=\"Fixed\",\n(IFERROR(INDEX(Calc_CPI_1[[CPI uplift factor]:[CPI uplift factor]],MATCH(Calc_OtherCosts_1[[#This Row],[Cost item]:[Cost item]],Calc_CPI_1[[Cost item]:[Cost item]],0),1),0)+\nINDEX(Input_ForRateCalc[],MATCH(Calc_OtherCosts_1[[#This Row],[Cost item]:[Cost item]],Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH($D$5,Inputs!$C$15:$AZ$15,0)))*IF(_xlfn.XLOOKUP(Calc_OtherCosts_1[[#This Row],[Cost item]],Input_ForRateCalc[Cost item],Input_ForRateCalc[Unit])=\"$\",1,IF(_xlfn.XLOOKUP(Calc_OtherCosts_1[[#This Row],[Cost item]],Input_ForRateCalc[Cost item],Input_ForRateCalc[Unit])=\"$/week\",WiY)),\n(IFERROR(INDEX(Calc_CPI_1[[CPI uplift factor]:[CPI uplift factor]],MATCH(Calc_OtherCosts_1[[#This Row],[Cost item]:[Cost item]],Calc_CPI_1[[Cost item]:[Cost item]],0),1),0)+\nINDEX(Input_ForRateCalc[],MATCH(Calc_OtherCosts_1[[#This Row],[Cost item]:[Cost item]],Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH($D$5,Inputs!$C$15:$AZ$15,0)))/1000),\"-\")","v":1.5291501511964839E-4},{"$f":"IFERROR(\nIF(Calc_OtherCosts_1[[#This Row],[Fixed/Variable]:[Fixed/Variable]]=\"Fixed\",\n(IFERROR(INDEX(Calc_CPI_1[[CPI uplift factor]:[CPI uplift factor]],MATCH(Calc_OtherCosts_1[[#This Row],[Cost item]:[Cost item]],Calc_CPI_1[[Cost item]:[Cost item]],0),1),0)+\nINDEX(Input_ForRateCalc[],MATCH(Calc_OtherCosts_1[[#This Row],[Cost item]:[Cost item]],Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH($D$5,Inputs!$C$15:$AZ$15,0)))*IF(_xlfn.XLOOKUP(Calc_OtherCosts_1[[#This Row],[Cost item]],Input_ForRateCalc[Cost item],Input_ForRateCalc[Unit])=\"$\",1,IF(_xlfn.XLOOKUP(Calc_OtherCosts_1[[#This Row],[Cost item]],Input_ForRateCalc[Cost item],Input_ForRateCalc[Unit])=\"$/week\",WiY)),\n(IFERROR(INDEX(Calc_CPI_1[[CPI uplift factor]:[CPI uplift factor]],MATCH(Calc_OtherCosts_1[[#This Row],[Cost item]:[Cost item]],Calc_CPI_1[[Cost item]:[Cost item]],0),1),0)+\nINDEX(Input_ForRateCalc[],MATCH(Calc_OtherCosts_1[[#This Row],[Cost item]:[Cost item]],Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH($D$5,Inputs!$C$15:$AZ$15,0)))/1000),\"-\")","v":1.5291501511964839E-4},{"$f":"IFERROR(\nIF(Calc_OtherCosts_1[[#This Row],[Fixed/Variable]:[Fixed/Variable]]=\"Fixed\",\n(IFERROR(INDEX(Calc_CPI_1[[CPI uplift factor]:[CPI uplift factor]],MATCH(Calc_OtherCosts_1[[#This Row],[Cost item]:[Cost item]],Calc_CPI_1[[Cost item]:[Cost item]],0),1),0)+\nINDEX(Input_ForRateCalc[],MATCH(Calc_OtherCosts_1[[#This Row],[Cost item]:[Cost item]],Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH($D$5,Inputs!$C$15:$AZ$15,0)))*IF(_xlfn.XLOOKUP(Calc_OtherCosts_1[[#This Row],[Cost item]],Input_ForRateCalc[Cost item],Input_ForRateCalc[Unit])=\"$\",1,IF(_xlfn.XLOOKUP(Calc_OtherCosts_1[[#This Row],[Cost item]],Input_ForRateCalc[Cost item],Input_ForRateCalc[Unit])=\"$/week\",WiY)),\n(IFERROR(INDEX(Calc_CPI_1[[CPI uplift factor]:[CPI uplift factor]],MATCH(Calc_OtherCosts_1[[#This Row],[Cost item]:[Cost item]],Calc_CPI_1[[Cost item]:[Cost item]],0),1),0)+\nINDEX(Input_ForRateCalc[],MATCH(Calc_OtherCosts_1[[#This Row],[Cost item]:[Cost item]],Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH($D$5,Inputs!$C$15:$AZ$15,0)))/1000),\"-\")","v":1.5291501511964839E-4}]
[null,null,"General NEM fees - fixed",{"$f":"_xlfn.XLOOKUP(Calc_OtherCosts_1[[#This Row],[Cost item]],Input_ForRateCalc[Cost item],Input_ForRateCalc[Fixed/Variable])","v":"Fixed"},"$/year","All",{"$f":"IFERROR(\nIF(Calc_OtherCosts_1[[#This Row],[Fixed/Variable]:[Fixed/Variable]]=\"Fixed\",\n(IFERROR(INDEX(Calc_CPI_1[[CPI uplift factor]:[CPI uplift factor]],MATCH(Calc_OtherCosts_1[[#This Row],[Cost item]:[Cost item]],Calc_CPI_1[[Cost item]:[Cost item]],0),1),0)+\nINDEX(Input_ForRateCalc[],MATCH(Calc_OtherCosts_1[[#This Row],[Cost item]:[Cost item]],Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH($D$5,Inputs!$C$15:$AZ$15,0)))*IF(_xlfn.XLOOKUP(Calc_OtherCosts_1[[#This Row],[Cost item]],Input_ForRateCalc[Cost item],Input_ForRateCalc[Unit])=\"$\",1,IF(_xlfn.XLOOKUP(Calc_OtherCosts_1[[#This Row],[Cost item]],Input_ForRateCalc[Cost item],Input_ForRateCalc[Unit])=\"$/week\",WiY)),\n(IFERROR(INDEX(Calc_CPI_1[[CPI uplift factor]:[CPI uplift factor]],MATCH(Calc_OtherCosts_1[[#This Row],[Cost item]:[Cost item]],Calc_CPI_1[[Cost item]:[Cost item]],0),1),0)+\nINDEX(Input_ForRateCalc[],MATCH(Calc_OtherCosts_1[[#This Row],[Cost item]:[Cost item]],Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH($D$5,Inputs!$C$15:$AZ$15,0)))/1000),\"-\")","v":4.9613928571428572},{"$f":"IFERROR(\nIF(Calc_OtherCosts_1[[#This Row],[Fixed/Variable]:[Fixed/Variable]]=\"Fixed\",\n(IFERROR(INDEX(Calc_CPI_1[[CPI uplift factor]:[CPI uplift factor]],MATCH(Calc_OtherCosts_1[[#This Row],[Cost item]:[Cost item]],Calc_CPI_1[[Cost item]:[Cost item]],0),1),0)+\nINDEX(Input_ForRateCalc[],MATCH(Calc_OtherCosts_1[[#This Row],[Cost item]:[Cost item]],Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH($D$5,Inputs!$C$15:$AZ$15,0)))*IF(_xlfn.XLOOKUP(Calc_OtherCosts_1[[#This Row],[Cost item]],Input_ForRateCalc[Cost item],Input_ForRateCalc[Unit])=\"$\",1,IF(_xlfn.XLOOKUP(Calc_OtherCosts_1[[#This Row],[Cost item]],Input_ForRateCalc[Cost item],Input_ForRateCalc[Unit])=\"$/week\",WiY)),\n(IFERROR(INDEX(Calc_CPI_1[[CPI uplift factor]:[CPI uplift factor]],MATCH(Calc_OtherCosts_1[[#This Row],[Cost item]:[Cost item]],Calc_CPI_1[[Cost item]:[Cost item]],0),1),0)+\nINDEX(Input_ForRateCalc[],MATCH(Calc_OtherCosts_1[[#This Row],[Cost item]:[Cost item]],Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH($D$5,Inputs!$C$15:$AZ$15,0)))/1000),\"-\")","v":4.9613928571428572},{"$f":"IFERROR(\nIF(Calc_OtherCosts_1[[#This Row],[Fixed/Variable]:[Fixed/Variable]]=\"Fixed\",\n(IFERROR(INDEX(Calc_CPI_1[[CPI uplift factor]:[CPI uplift factor]],MATCH(Calc_OtherCosts_1[[#This Row],[Cost item]:[Cost item]],Calc_CPI_1[[Cost item]:[Cost item]],0),1),0)+\nINDEX(Input_ForRateCalc[],MATCH(Calc_OtherCosts_1[[#This Row],[Cost item]:[Cost item]],Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH($D$5,Inputs!$C$15:$AZ$15,0)))*IF(_xlfn.XLOOKUP(Calc_OtherCosts_1[[#This Row],[Cost item]],Input_ForRateCalc[Cost item],Input_ForRateCalc[Unit])=\"$\",1,IF(_xlfn.XLOOKUP(Calc_OtherCosts_1[[#This Row],[Cost item]],Input_ForRateCalc[Cost item],Input_ForRateCalc[Unit])=\"$/week\",WiY)),\n(IFERROR(INDEX(Calc_CPI_1[[CPI uplift factor]:[CPI uplift factor]],MATCH(Calc_OtherCosts_1[[#This Row],[Cost item]:[Cost item]],Calc_CPI_1[[Cost item]:[Cost item]],0),1),0)+\nINDEX(Input_ForRateCalc[],MATCH(Calc_OtherCosts_1[[#This Row],[Cost item]:[Cost item]],Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH($D$5,Inputs!$C$15:$AZ$15,0)))/1000),\"-\")","v":4.9613928571428572},{"$f":"IFERROR(\nIF(Calc_OtherCosts_1[[#This Row],[Fixed/Variable]:[Fixed/Variable]]=\"Fixed\",\n(IFERROR(INDEX(Calc_CPI_1[[CPI uplift factor]:[CPI uplift factor]],MATCH(Calc_OtherCosts_1[[#This Row],[Cost item]:[Cost item]],Calc_CPI_1[[Cost item]:[Cost item]],0),1),0)+\nINDEX(Input_ForRateCalc[],MATCH(Calc_OtherCosts_1[[#This Row],[Cost item]:[Cost item]],Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH($D$5,Inputs!$C$15:$AZ$15,0)))*IF(_xlfn.XLOOKUP(Calc_OtherCosts_1[[#This Row],[Cost item]],Input_ForRateCalc[Cost item],Input_ForRateCalc[Unit])=\"$\",1,IF(_xlfn.XLOOKUP(Calc_OtherCosts_1[[#This Row],[Cost item]],Input_ForRateCalc[Cost item],Input_ForRateCalc[Unit])=\"$/week\",WiY)),\n(IFERROR(INDEX(Calc_CPI_1[[CPI uplift factor]:[CPI uplift factor]],MATCH(Calc_OtherCosts_1[[#This Row],[Cost item]:[Cost item]],Calc_CPI_1[[Cost item]:[Cost item]],0),1),0)+\nINDEX(Input_ForRateCalc[],MATCH(Calc_OtherCosts_1[[#This Row],[Cost item]:[Cost item]],Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH($D$5,Inputs!$C$15:$AZ$15,0)))/1000),\"-\")","v":4.9613928571428572},{"$f":"IFERROR(\nIF(Calc_OtherCosts_1[[#This Row],[Fixed/Variable]:[Fixed/Variable]]=\"Fixed\",\n(IFERROR(INDEX(Calc_CPI_1[[CPI uplift factor]:[CPI uplift factor]],MATCH(Calc_OtherCosts_1[[#This Row],[Cost item]:[Cost item]],Calc_CPI_1[[Cost item]:[Cost item]],0),1),0)+\nINDEX(Input_ForRateCalc[],MATCH(Calc_OtherCosts_1[[#This Row],[Cost item]:[Cost item]],Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH($D$5,Inputs!$C$15:$AZ$15,0)))*IF(_xlfn.XLOOKUP(Calc_OtherCosts_1[[#This Row],[Cost item]],Input_ForRateCalc[Cost item],Input_ForRateCalc[Unit])=\"$\",1,IF(_xlfn.XLOOKUP(Calc_OtherCosts_1[[#This Row],[Cost item]],Input_ForRateCalc[Cost item],Input_ForRateCalc[Unit])=\"$/week\",WiY)),\n(IFERROR(INDEX(Calc_CPI_1[[CPI uplift factor]:[CPI uplift factor]],MATCH(Calc_OtherCosts_1[[#This Row],[Cost item]:[Cost item]],Calc_CPI_1[[Cost item]:[Cost item]],0),1),0)+\nINDEX(Input_ForRateCalc[],MATCH(Calc_OtherCosts_1[[#This Row],[Cost item]:[Cost item]],Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH($D$5,Inputs!$C$15:$AZ$15,0)))/1000),\"-\")","v":4.9613928571428572}]
[null,null,"Distributed Energy Resources Integration Program (DER) - fixed",{"$f":"_xlfn.XLOOKUP(Calc_OtherCosts_1[[#This Row],[Cost item]],Input_ForRateCalc[Cost item],Input_ForRateCalc[Fixed/Variable])","v":"Fixed"},"$/year","All",{"$f":"IFERROR(\nIF(Calc_OtherCosts_1[[#This Row],[Fixed/Variable]:[Fixed/Variable]]=\"Fixed\",\n(IFERROR(INDEX(Calc_CPI_1[[CPI uplift factor]:[CPI uplift factor]],MATCH(Calc_OtherCosts_1[[#This Row],[Cost item]:[Cost item]],Calc_CPI_1[[Cost item]:[Cost item]],0),1),0)+\nINDEX(Input_ForRateCalc[],MATCH(Calc_OtherCosts_1[[#This Row],[Cost item]:[Cost item]],Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH($D$5,Inputs!$C$15:$AZ$15,0)))*IF(_xlfn.XLOOKUP(Calc_OtherCosts_1[[#This Row],[Cost item]],Input_ForRateCalc[Cost item],Input_ForRateCalc[Unit])=\"$\",1,IF(_xlfn.XLOOKUP(Calc_OtherCosts_1[[#This Row],[Cost item]],Input_ForRateCalc[Cost item],Input_ForRateCalc[Unit])=\"$/week\",WiY)),\n(IFERROR(INDEX(Calc_CPI_1[[CPI uplift factor]:[CPI uplift factor]],MATCH(Calc_OtherCosts_1[[#This Row],[Cost item]:[Cost item]],Calc_CPI_1[[Cost item]:[Cost item]],0),1),0)+\nINDEX(Input_ForRateCalc[],MATCH(Calc_OtherCosts_1[[#This Row],[Cost item]:[Cost item]],Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH($D$5,Inputs!$C$15:$AZ$15,0)))/1000),\"-\")","v":0.64813571428571437},{"$f":"IFERROR(\nIF(Calc_OtherCosts_1[[#This Row],[Fixed/Variable]:[Fixed/Variable]]=\"Fixed\",\n(IFERROR(INDEX(Calc_CPI_1[[CPI uplift factor]:[CPI uplift factor]],MATCH(Calc_OtherCosts_1[[#This Row],[Cost item]:[Cost item]],Calc_CPI_1[[Cost item]:[Cost item]],0),1),0)+\nINDEX(Input_ForRateCalc[],MATCH(Calc_OtherCosts_1[[#This Row],[Cost item]:[Cost item]],Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH($D$5,Inputs!$C$15:$AZ$15,0)))*IF(_xlfn.XLOOKUP(Calc_OtherCosts_1[[#This Row],[Cost item]],Input_ForRateCalc[Cost item],Input_ForRateCalc[Unit])=\"$\",1,IF(_xlfn.XLOOKUP(Calc_OtherCosts_1[[#This Row],[Cost item]],Input_ForRateCalc[Cost item],Input_ForRateCalc[Unit])=\"$/week\",WiY)),\n(IFERROR(INDEX(Calc_CPI_1[[CPI uplift factor]:[CPI uplift factor]],MATCH(Calc_OtherCosts_1[[#This Row],[Cost item]:[Cost item]],Calc_CPI_1[[Cost item]:[Cost item]],0),1),0)+\nINDEX(Input_ForRateCalc[],MATCH(Calc_OtherCosts_1[[#This Row],[Cost item]:[Cost item]],Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH($D$5,Inputs!$C$15:$AZ$15,0)))/1000),\"-\")","v":0.64813571428571437},{"$f":"IFERROR(\nIF(Calc_OtherCosts_1[[#This Row],[Fixed/Variable]:[Fixed/Variable]]=\"Fixed\",\n(IFERROR(INDEX(Calc_CPI_1[[CPI uplift factor]:[CPI uplift factor]],MATCH(Calc_OtherCosts_1[[#This Row],[Cost item]:[Cost item]],Calc_CPI_1[[Cost item]:[Cost item]],0),1),0)+\nINDEX(Input_ForRateCalc[],MATCH(Calc_OtherCosts_1[[#This Row],[Cost item]:[Cost item]],Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH($D$5,Inputs!$C$15:$AZ$15,0)))*IF(_xlfn.XLOOKUP(Calc_OtherCosts_1[[#This Row],[Cost item]],Input_ForRateCalc[Cost item],Input_ForRateCalc[Unit])=\"$\",1,IF(_xlfn.XLOOKUP(Calc_OtherCosts_1[[#This Row],[Cost item]],Input_ForRateCalc[Cost item],Input_ForRateCalc[Unit])=\"$/week\",WiY)),\n(IFERROR(INDEX(Calc_CPI_1[[CPI uplift factor]:[CPI uplift factor]],MATCH(Calc_OtherCosts_1[[#This Row],[Cost item]:[Cost item]],Calc_CPI_1[[Cost item]:[Cost item]],0),1),0)+\nINDEX(Input_ForRateCalc[],MATCH(Calc_OtherCosts_1[[#This Row],[Cost item]:[Cost item]],Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH($D$5,Inputs!$C$15:$AZ$15,0)))/1000),\"-\")","v":0.64813571428571437},{"$f":"IFERROR(\nIF(Calc_OtherCosts_1[[#This Row],[Fixed/Variable]:[Fixed/Variable]]=\"Fixed\",\n(IFERROR(INDEX(Calc_CPI_1[[CPI uplift factor]:[CPI uplift factor]],MATCH(Calc_OtherCosts_1[[#This Row],[Cost item]:[Cost item]],Calc_CPI_1[[Cost item]:[Cost item]],0),1),0)+\nINDEX(Input_ForRateCalc[],MATCH(Calc_OtherCosts_1[[#This Row],[Cost item]:[Cost item]],Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH($D$5,Inputs!$C$15:$AZ$15,0)))*IF(_xlfn.XLOOKUP(Calc_OtherCosts_1[[#This Row],[Cost item]],Input_ForRateCalc[Cost item],Input_ForRateCalc[Unit])=\"$\",1,IF(_xlfn.XLOOKUP(Calc_OtherCosts_1[[#This Row],[Cost item]],Input_ForRateCalc[Cost item],Input_ForRateCalc[Unit])=\"$/week\",WiY)),\n(IFERROR(INDEX(Calc_CPI_1[[CPI uplift factor]:[CPI uplift factor]],MATCH(Calc_OtherCosts_1[[#This Row],[Cost item]:[Cost item]],Calc_CPI_1[[Cost item]:[Cost item]],0),1),0)+\nINDEX(Input_ForRateCalc[],MATCH(Calc_OtherCosts_1[[#This Row],[Cost item]:[Cost item]],Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH($D$5,Inputs!$C$15:$AZ$15,0)))/1000),\"-\")","v":0.64813571428571437},{"$f":"IFERROR(\nIF(Calc_OtherCosts_1[[#This Row],[Fixed/Variable]:[Fixed/Variable]]=\"Fixed\",\n(IFERROR(INDEX(Calc_CPI_1[[CPI uplift factor]:[CPI uplift factor]],MATCH(Calc_OtherCosts_1[[#This Row],[Cost item]:[Cost item]],Calc_CPI_1[[Cost item]:[Cost item]],0),1),0)+\nINDEX(Input_ForRateCalc[],MATCH(Calc_OtherCosts_1[[#This Row],[Cost item]:[Cost item]],Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH($D$5,Inputs!$C$15:$AZ$15,0)))*IF(_xlfn.XLOOKUP(Calc_OtherCosts_1[[#This Row],[Cost item]],Input_ForRateCalc[Cost item],Input_ForRateCalc[Unit])=\"$\",1,IF(_xlfn.XLOOKUP(Calc_OtherCosts_1[[#This Row],[Cost item]],Input_ForRateCalc[Cost item],Input_ForRateCalc[Unit])=\"$/week\",WiY)),\n(IFERROR(INDEX(Calc_CPI_1[[CPI uplift factor]:[CPI uplift factor]],MATCH(Calc_OtherCosts_1[[#This Row],[Cost item]:[Cost item]],Calc_CPI_1[[Cost item]:[Cost item]],0),1),0)+\nINDEX(Input_ForRateCalc[],MATCH(Calc_OtherCosts_1[[#This Row],[Cost item]:[Cost item]],Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH($D$5,Inputs!$C$15:$AZ$15,0)))/1000),\"-\")","v":0.64813571428571437}]
[null,null,"IT upgrade and 5MS/GS compliance - fixed",{"$f":"_xlfn.XLOOKUP(Calc_OtherCosts_1[[#This Row],[Cost item]],Input_ForRateCalc[Cost item],Input_ForRateCalc[Fixed/Variable])","v":"Fixed"},"$/year","All",{"$f":"IFERROR(\nIF(Calc_OtherCosts_1[[#This Row],[Fixed/Variable]:[Fixed/Variable]]=\"Fixed\",\n(IFERROR(INDEX(Calc_CPI_1[[CPI uplift factor]:[CPI uplift factor]],MATCH(Calc_OtherCosts_1[[#This Row],[Cost item]:[Cost item]],Calc_CPI_1[[Cost item]:[Cost item]],0),1),0)+\nINDEX(Input_ForRateCalc[],MATCH(Calc_OtherCosts_1[[#This Row],[Cost item]:[Cost item]],Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH($D$5,Inputs!$C$15:$AZ$15,0)))*IF(_xlfn.XLOOKUP(Calc_OtherCosts_1[[#This Row],[Cost item]],Input_ForRateCalc[Cost item],Input_ForRateCalc[Unit])=\"$\",1,IF(_xlfn.XLOOKUP(Calc_OtherCosts_1[[#This Row],[Cost item]],Input_ForRateCalc[Cost item],Input_ForRateCalc[Unit])=\"$/week\",WiY)),\n(IFERROR(INDEX(Calc_CPI_1[[CPI uplift factor]:[CPI uplift factor]],MATCH(Calc_OtherCosts_1[[#This Row],[Cost item]:[Cost item]],Calc_CPI_1[[Cost item]:[Cost item]],0),1),0)+\nINDEX(Input_ForRateCalc[],MATCH(Calc_OtherCosts_1[[#This Row],[Cost item]:[Cost item]],Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH($D$5,Inputs!$C$15:$AZ$15,0)))/1000),\"-\")","v":1.8234357142857145},{"$f":"IFERROR(\nIF(Calc_OtherCosts_1[[#This Row],[Fixed/Variable]:[Fixed/Variable]]=\"Fixed\",\n(IFERROR(INDEX(Calc_CPI_1[[CPI uplift factor]:[CPI uplift factor]],MATCH(Calc_OtherCosts_1[[#This Row],[Cost item]:[Cost item]],Calc_CPI_1[[Cost item]:[Cost item]],0),1),0)+\nINDEX(Input_ForRateCalc[],MATCH(Calc_OtherCosts_1[[#This Row],[Cost item]:[Cost item]],Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH($D$5,Inputs!$C$15:$AZ$15,0)))*IF(_xlfn.XLOOKUP(Calc_OtherCosts_1[[#This Row],[Cost item]],Input_ForRateCalc[Cost item],Input_ForRateCalc[Unit])=\"$\",1,IF(_xlfn.XLOOKUP(Calc_OtherCosts_1[[#This Row],[Cost item]],Input_ForRateCalc[Cost item],Input_ForRateCalc[Unit])=\"$/week\",WiY)),\n(IFERROR(INDEX(Calc_CPI_1[[CPI uplift factor]:[CPI uplift factor]],MATCH(Calc_OtherCosts_1[[#This Row],[Cost item]:[Cost item]],Calc_CPI_1[[Cost item]:[Cost item]],0),1),0)+\nINDEX(Input_ForRateCalc[],MATCH(Calc_OtherCosts_1[[#This Row],[Cost item]:[Cost item]],Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH($D$5,Inputs!$C$15:$AZ$15,0)))/1000),\"-\")","v":1.8234357142857145},{"$f":"IFERROR(\nIF(Calc_OtherCosts_1[[#This Row],[Fixed/Variable]:[Fixed/Variable]]=\"Fixed\",\n(IFERROR(INDEX(Calc_CPI_1[[CPI uplift factor]:[CPI uplift factor]],MATCH(Calc_OtherCosts_1[[#This Row],[Cost item]:[Cost item]],Calc_CPI_1[[Cost item]:[Cost item]],0),1),0)+\nINDEX(Input_ForRateCalc[],MATCH(Calc_OtherCosts_1[[#This Row],[Cost item]:[Cost item]],Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH($D$5,Inputs!$C$15:$AZ$15,0)))*IF(_xlfn.XLOOKUP(Calc_OtherCosts_1[[#This Row],[Cost item]],Input_ForRateCalc[Cost item],Input_ForRateCalc[Unit])=\"$\",1,IF(_xlfn.XLOOKUP(Calc_OtherCosts_1[[#This Row],[Cost item]],Input_ForRateCalc[Cost item],Input_ForRateCalc[Unit])=\"$/week\",WiY)),\n(IFERROR(INDEX(Calc_CPI_1[[CPI uplift factor]:[CPI uplift factor]],MATCH(Calc_OtherCosts_1[[#This Row],[Cost item]:[Cost item]],Calc_CPI_1[[Cost item]:[Cost item]],0),1),0)+\nINDEX(Input_ForRateCalc[],MATCH(Calc_OtherCosts_1[[#This Row],[Cost item]:[Cost item]],Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH($D$5,Inputs!$C$15:$AZ$15,0)))/1000),\"-\")","v":1.8234357142857145},{"$f":"IFERROR(\nIF(Calc_OtherCosts_1[[#This Row],[Fixed/Variable]:[Fixed/Variable]]=\"Fixed\",\n(IFERROR(INDEX(Calc_CPI_1[[CPI uplift factor]:[CPI uplift factor]],MATCH(Calc_OtherCosts_1[[#This Row],[Cost item]:[Cost item]],Calc_CPI_1[[Cost item]:[Cost item]],0),1),0)+\nINDEX(Input_ForRateCalc[],MATCH(Calc_OtherCosts_1[[#This Row],[Cost item]:[Cost item]],Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH($D$5,Inputs!$C$15:$AZ$15,0)))*IF(_xlfn.XLOOKUP(Calc_OtherCosts_1[[#This Row],[Cost item]],Input_ForRateCalc[Cost item],Input_ForRateCalc[Unit])=\"$\",1,IF(_xlfn.XLOOKUP(Calc_OtherCosts_1[[#This Row],[Cost item]],Input_ForRateCalc[Cost item],Input_ForRateCalc[Unit])=\"$/week\",WiY)),\n(IFERROR(INDEX(Calc_CPI_1[[CPI uplift factor]:[CPI uplift factor]],MATCH(Calc_OtherCosts_1[[#This Row],[Cost item]:[Cost item]],Calc_CPI_1[[Cost item]:[Cost item]],0),1),0)+\nINDEX(Input_ForRateCalc[],MATCH(Calc_OtherCosts_1[[#This Row],[Cost item]:[Cost item]],Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH($D$5,Inputs!$C$15:$AZ$15,0)))/1000),\"-\")","v":1.8234357142857145},{"$f":"IFERROR(\nIF(Calc_OtherCosts_1[[#This Row],[Fixed/Variable]:[Fixed/Variable]]=\"Fixed\",\n(IFERROR(INDEX(Calc_CPI_1[[CPI uplift factor]:[CPI uplift factor]],MATCH(Calc_OtherCosts_1[[#This Row],[Cost item]:[Cost item]],Calc_CPI_1[[Cost item]:[Cost item]],0),1),0)+\nINDEX(Input_ForRateCalc[],MATCH(Calc_OtherCosts_1[[#This Row],[Cost item]:[Cost item]],Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH($D$5,Inputs!$C$15:$AZ$15,0)))*IF(_xlfn.XLOOKUP(Calc_OtherCosts_1[[#This Row],[Cost item]],Input_ForRateCalc[Cost item],Input_ForRateCalc[Unit])=\"$\",1,IF(_xlfn.XLOOKUP(Calc_OtherCosts_1[[#This Row],[Cost item]],Input_ForRateCalc[Cost item],Input_ForRateCalc[Unit])=\"$/week\",WiY)),\n(IFERROR(INDEX(Calc_CPI_1[[CPI uplift factor]:[CPI uplift factor]],MATCH(Calc_OtherCosts_1[[#This Row],[Cost item]:[Cost item]],Calc_CPI_1[[Cost item]:[Cost item]],0),1),0)+\nINDEX(Input_ForRateCalc[],MATCH(Calc_OtherCosts_1[[#This Row],[Cost item]:[Cost item]],Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH($D$5,Inputs!$C$15:$AZ$15,0)))/1000),\"-\")","v":1.8234357142857145}]
[null,null,"Market suspension - usage",{"$f":"_xlfn.XLOOKUP(Calc_OtherCosts_1[[#This Row],[Cost item]],Input_ForRateCalc[Cost item],Input_ForRateCalc[Fixed/Variable])","v":"Variable"},"$/kWh","All",{"$f":"IFERROR(\nIF(Calc_OtherCosts_1[[#This Row],[Fixed/Variable]:[Fixed/Variable]]=\"Fixed\",\n(IFERROR(INDEX(Calc_CPI_1[[CPI uplift factor]:[CPI uplift factor]],MATCH(Calc_OtherCosts_1[[#This Row],[Cost item]:[Cost item]],Calc_CPI_1[[Cost item]:[Cost item]],0),1),0)+\nINDEX(Input_ForRateCalc[],MATCH(Calc_OtherCosts_1[[#This Row],[Cost item]:[Cost item]],Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH($D$5,Inputs!$C$15:$AZ$15,0)))*IF(_xlfn.XLOOKUP(Calc_OtherCosts_1[[#This Row],[Cost item]],Input_ForRateCalc[Cost item],Input_ForRateCalc[Unit])=\"$\",1,IF(_xlfn.XLOOKUP(Calc_OtherCosts_1[[#This Row],[Cost item]],Input_ForRateCalc[Cost item],Input_ForRateCalc[Unit])=\"$/week\",WiY)),\n(IFERROR(INDEX(Calc_CPI_1[[CPI uplift factor]:[CPI uplift factor]],MATCH(Calc_OtherCosts_1[[#This Row],[Cost item]:[Cost item]],Calc_CPI_1[[Cost item]:[Cost item]],0),1),0)+\nINDEX(Input_ForRateCalc[],MATCH(Calc_OtherCosts_1[[#This Row],[Cost item]:[Cost item]],Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH($D$5,Inputs!$C$15:$AZ$15,0)))/1000),\"-\")","v":3.1678029710717791E-7},{"$f":"IFERROR(\nIF(Calc_OtherCosts_1[[#This Row],[Fixed/Variable]:[Fixed/Variable]]=\"Fixed\",\n(IFERROR(INDEX(Calc_CPI_1[[CPI uplift factor]:[CPI uplift factor]],MATCH(Calc_OtherCosts_1[[#This Row],[Cost item]:[Cost item]],Calc_CPI_1[[Cost item]:[Cost item]],0),1),0)+\nINDEX(Input_ForRateCalc[],MATCH(Calc_OtherCosts_1[[#This Row],[Cost item]:[Cost item]],Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH($D$5,Inputs!$C$15:$AZ$15,0)))*IF(_xlfn.XLOOKUP(Calc_OtherCosts_1[[#This Row],[Cost item]],Input_ForRateCalc[Cost item],Input_ForRateCalc[Unit])=\"$\",1,IF(_xlfn.XLOOKUP(Calc_OtherCosts_1[[#This Row],[Cost item]],Input_ForRateCalc[Cost item],Input_ForRateCalc[Unit])=\"$/week\",WiY)),\n(IFERROR(INDEX(Calc_CPI_1[[CPI uplift factor]:[CPI uplift factor]],MATCH(Calc_OtherCosts_1[[#This Row],[Cost item]:[Cost item]],Calc_CPI_1[[Cost item]:[Cost item]],0),1),0)+\nINDEX(Input_ForRateCalc[],MATCH(Calc_OtherCosts_1[[#This Row],[Cost item]:[Cost item]],Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH($D$5,Inputs!$C$15:$AZ$15,0)))/1000),\"-\")","v":3.1678029710717791E-7},{"$f":"IFERROR(\nIF(Calc_OtherCosts_1[[#This Row],[Fixed/Variable]:[Fixed/Variable]]=\"Fixed\",\n(IFERROR(INDEX(Calc_CPI_1[[CPI uplift factor]:[CPI uplift factor]],MATCH(Calc_OtherCosts_1[[#This Row],[Cost item]:[Cost item]],Calc_CPI_1[[Cost item]:[Cost item]],0),1),0)+\nINDEX(Input_ForRateCalc[],MATCH(Calc_OtherCosts_1[[#This Row],[Cost item]:[Cost item]],Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH($D$5,Inputs!$C$15:$AZ$15,0)))*IF(_xlfn.XLOOKUP(Calc_OtherCosts_1[[#This Row],[Cost item]],Input_ForRateCalc[Cost item],Input_ForRateCalc[Unit])=\"$\",1,IF(_xlfn.XLOOKUP(Calc_OtherCosts_1[[#This Row],[Cost item]],Input_ForRateCalc[Cost item],Input_ForRateCalc[Unit])=\"$/week\",WiY)),\n(IFERROR(INDEX(Calc_CPI_1[[CPI uplift factor]:[CPI uplift factor]],MATCH(Calc_OtherCosts_1[[#This Row],[Cost item]:[Cost item]],Calc_CPI_1[[Cost item]:[Cost item]],0),1),0)+\nINDEX(Input_ForRateCalc[],MATCH(Calc_OtherCosts_1[[#This Row],[Cost item]:[Cost item]],Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH($D$5,Inputs!$C$15:$AZ$15,0)))/1000),\"-\")","v":3.1678029710717791E-7},{"$f":"IFERROR(\nIF(Calc_OtherCosts_1[[#This Row],[Fixed/Variable]:[Fixed/Variable]]=\"Fixed\",\n(IFERROR(INDEX(Calc_CPI_1[[CPI uplift factor]:[CPI uplift factor]],MATCH(Calc_OtherCosts_1[[#This Row],[Cost item]:[Cost item]],Calc_CPI_1[[Cost item]:[Cost item]],0),1),0)+\nINDEX(Input_ForRateCalc[],MATCH(Calc_OtherCosts_1[[#This Row],[Cost item]:[Cost item]],Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH($D$5,Inputs!$C$15:$AZ$15,0)))*IF(_xlfn.XLOOKUP(Calc_OtherCosts_1[[#This Row],[Cost item]],Input_ForRateCalc[Cost item],Input_ForRateCalc[Unit])=\"$\",1,IF(_xlfn.XLOOKUP(Calc_OtherCosts_1[[#This Row],[Cost item]],Input_ForRateCalc[Cost item],Input_ForRateCalc[Unit])=\"$/week\",WiY)),\n(IFERROR(INDEX(Calc_CPI_1[[CPI uplift factor]:[CPI uplift factor]],MATCH(Calc_OtherCosts_1[[#This Row],[Cost item]:[Cost item]],Calc_CPI_1[[Cost item]:[Cost item]],0),1),0)+\nINDEX(Input_ForRateCalc[],MATCH(Calc_OtherCosts_1[[#This Row],[Cost item]:[Cost item]],Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH($D$5,Inputs!$C$15:$AZ$15,0)))/1000),\"-\")","v":3.1678029710717791E-7},{"$f":"IFERROR(\nIF(Calc_OtherCosts_1[[#This Row],[Fixed/Variable]:[Fixed/Variable]]=\"Fixed\",\n(IFERROR(INDEX(Calc_CPI_1[[CPI uplift factor]:[CPI uplift factor]],MATCH(Calc_OtherCosts_1[[#This Row],[Cost item]:[Cost item]],Calc_CPI_1[[Cost item]:[Cost item]],0),1),0)+\nINDEX(Input_ForRateCalc[],MATCH(Calc_OtherCosts_1[[#This Row],[Cost item]:[Cost item]],Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH($D$5,Inputs!$C$15:$AZ$15,0)))*IF(_xlfn.XLOOKUP(Calc_OtherCosts_1[[#This Row],[Cost item]],Input_ForRateCalc[Cost item],Input_ForRateCalc[Unit])=\"$\",1,IF(_xlfn.XLOOKUP(Calc_OtherCosts_1[[#This Row],[Cost item]],Input_ForRateCalc[Cost item],Input_ForRateCalc[Unit])=\"$/week\",WiY)),\n(IFERROR(INDEX(Calc_CPI_1[[CPI uplift factor]:[CPI uplift factor]],MATCH(Calc_OtherCosts_1[[#This Row],[Cost item]:[Cost item]],Calc_CPI_1[[Cost item]:[Cost item]],0),1),0)+\nINDEX(Input_ForRateCalc[],MATCH(Calc_OtherCosts_1[[#This Row],[Cost item]:[Cost item]],Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH($D$5,Inputs!$C$15:$AZ$15,0)))/1000),\"-\")","v":3.1678029710717791E-7}]
[null,null,"Directions - usage",{"$f":"_xlfn.XLOOKUP(Calc_OtherCosts_1[[#This Row],[Cost item]],Input_ForRateCalc[Cost item],Input_ForRateCalc[Fixed/Variable])","v":"Variable"},"$/kWh","All",{"$f":"IFERROR(\nIF(Calc_OtherCosts_1[[#This Row],[Fixed/Variable]:[Fixed/Variable]]=\"Fixed\",\n(IFERROR(INDEX(Calc_CPI_1[[CPI uplift factor]:[CPI uplift factor]],MATCH(Calc_OtherCosts_1[[#This Row],[Cost item]:[Cost item]],Calc_CPI_1[[Cost item]:[Cost item]],0),1),0)+\nINDEX(Input_ForRateCalc[],MATCH(Calc_OtherCosts_1[[#This Row],[Cost item]:[Cost item]],Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH($D$5,Inputs!$C$15:$AZ$15,0)))*IF(_xlfn.XLOOKUP(Calc_OtherCosts_1[[#This Row],[Cost item]],Input_ForRateCalc[Cost item],Input_ForRateCalc[Unit])=\"$\",1,IF(_xlfn.XLOOKUP(Calc_OtherCosts_1[[#This Row],[Cost item]],Input_ForRateCalc[Cost item],Input_ForRateCalc[Unit])=\"$/week\",WiY)),\n(IFERROR(INDEX(Calc_CPI_1[[CPI uplift factor]:[CPI uplift factor]],MATCH(Calc_OtherCosts_1[[#This Row],[Cost item]:[Cost item]],Calc_CPI_1[[Cost item]:[Cost item]],0),1),0)+\nINDEX(Input_ForRateCalc[],MATCH(Calc_OtherCosts_1[[#This Row],[Cost item]:[Cost item]],Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH($D$5,Inputs!$C$15:$AZ$15,0)))/1000),\"-\")","v":7.0923941588668917E-5},{"$f":"IFERROR(\nIF(Calc_OtherCosts_1[[#This Row],[Fixed/Variable]:[Fixed/Variable]]=\"Fixed\",\n(IFERROR(INDEX(Calc_CPI_1[[CPI uplift factor]:[CPI uplift factor]],MATCH(Calc_OtherCosts_1[[#This Row],[Cost item]:[Cost item]],Calc_CPI_1[[Cost item]:[Cost item]],0),1),0)+\nINDEX(Input_ForRateCalc[],MATCH(Calc_OtherCosts_1[[#This Row],[Cost item]:[Cost item]],Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH($D$5,Inputs!$C$15:$AZ$15,0)))*IF(_xlfn.XLOOKUP(Calc_OtherCosts_1[[#This Row],[Cost item]],Input_ForRateCalc[Cost item],Input_ForRateCalc[Unit])=\"$\",1,IF(_xlfn.XLOOKUP(Calc_OtherCosts_1[[#This Row],[Cost item]],Input_ForRateCalc[Cost item],Input_ForRateCalc[Unit])=\"$/week\",WiY)),\n(IFERROR(INDEX(Calc_CPI_1[[CPI uplift factor]:[CPI uplift factor]],MATCH(Calc_OtherCosts_1[[#This Row],[Cost item]:[Cost item]],Calc_CPI_1[[Cost item]:[Cost item]],0),1),0)+\nINDEX(Input_ForRateCalc[],MATCH(Calc_OtherCosts_1[[#This Row],[Cost item]:[Cost item]],Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH($D$5,Inputs!$C$15:$AZ$15,0)))/1000),\"-\")","v":7.0923941588668917E-5},{"$f":"IFERROR(\nIF(Calc_OtherCosts_1[[#This Row],[Fixed/Variable]:[Fixed/Variable]]=\"Fixed\",\n(IFERROR(INDEX(Calc_CPI_1[[CPI uplift factor]:[CPI uplift factor]],MATCH(Calc_OtherCosts_1[[#This Row],[Cost item]:[Cost item]],Calc_CPI_1[[Cost item]:[Cost item]],0),1),0)+\nINDEX(Input_ForRateCalc[],MATCH(Calc_OtherCosts_1[[#This Row],[Cost item]:[Cost item]],Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH($D$5,Inputs!$C$15:$AZ$15,0)))*IF(_xlfn.XLOOKUP(Calc_OtherCosts_1[[#This Row],[Cost item]],Input_ForRateCalc[Cost item],Input_ForRateCalc[Unit])=\"$\",1,IF(_xlfn.XLOOKUP(Calc_OtherCosts_1[[#This Row],[Cost item]],Input_ForRateCalc[Cost item],Input_ForRateCalc[Unit])=\"$/week\",WiY)),\n(IFERROR(INDEX(Calc_CPI_1[[CPI uplift factor]:[CPI uplift factor]],MATCH(Calc_OtherCosts_1[[#This Row],[Cost item]:[Cost item]],Calc_CPI_1[[Cost item]:[Cost item]],0),1),0)+\nINDEX(Input_ForRateCalc[],MATCH(Calc_OtherCosts_1[[#This Row],[Cost item]:[Cost item]],Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH($D$5,Inputs!$C$15:$AZ$15,0)))/1000),\"-\")","v":7.0923941588668917E-5},{"$f":"IFERROR(\nIF(Calc_OtherCosts_1[[#This Row],[Fixed/Variable]:[Fixed/Variable]]=\"Fixed\",\n(IFERROR(INDEX(Calc_CPI_1[[CPI uplift factor]:[CPI uplift factor]],MATCH(Calc_OtherCosts_1[[#This Row],[Cost item]:[Cost item]],Calc_CPI_1[[Cost item]:[Cost item]],0),1),0)+\nINDEX(Input_ForRateCalc[],MATCH(Calc_OtherCosts_1[[#This Row],[Cost item]:[Cost item]],Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH($D$5,Inputs!$C$15:$AZ$15,0)))*IF(_xlfn.XLOOKUP(Calc_OtherCosts_1[[#This Row],[Cost item]],Input_ForRateCalc[Cost item],Input_ForRateCalc[Unit])=\"$\",1,IF(_xlfn.XLOOKUP(Calc_OtherCosts_1[[#This Row],[Cost item]],Input_ForRateCalc[Cost item],Input_ForRateCalc[Unit])=\"$/week\",WiY)),\n(IFERROR(INDEX(Calc_CPI_1[[CPI uplift factor]:[CPI uplift factor]],MATCH(Calc_OtherCosts_1[[#This Row],[Cost item]:[Cost item]],Calc_CPI_1[[Cost item]:[Cost item]],0),1),0)+\nINDEX(Input_ForRateCalc[],MATCH(Calc_OtherCosts_1[[#This Row],[Cost item]:[Cost item]],Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH($D$5,Inputs!$C$15:$AZ$15,0)))/1000),\"-\")","v":7.0923941588668917E-5},{"$f":"IFERROR(\nIF(Calc_OtherCosts_1[[#This Row],[Fixed/Variable]:[Fixed/Variable]]=\"Fixed\",\n(IFERROR(INDEX(Calc_CPI_1[[CPI uplift factor]:[CPI uplift factor]],MATCH(Calc_OtherCosts_1[[#This Row],[Cost item]:[Cost item]],Calc_CPI_1[[Cost item]:[Cost item]],0),1),0)+\nINDEX(Input_ForRateCalc[],MATCH(Calc_OtherCosts_1[[#This Row],[Cost item]:[Cost item]],Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH($D$5,Inputs!$C$15:$AZ$15,0)))*IF(_xlfn.XLOOKUP(Calc_OtherCosts_1[[#This Row],[Cost item]],Input_ForRateCalc[Cost item],Input_ForRateCalc[Unit])=\"$\",1,IF(_xlfn.XLOOKUP(Calc_OtherCosts_1[[#This Row],[Cost item]],Input_ForRateCalc[Cost item],Input_ForRateCalc[Unit])=\"$/week\",WiY)),\n(IFERROR(INDEX(Calc_CPI_1[[CPI uplift factor]:[CPI uplift factor]],MATCH(Calc_OtherCosts_1[[#This Row],[Cost item]:[Cost item]],Calc_CPI_1[[Cost item]:[Cost item]],0),1),0)+\nINDEX(Input_ForRateCalc[],MATCH(Calc_OtherCosts_1[[#This Row],[Cost item]:[Cost item]],Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH($D$5,Inputs!$C$15:$AZ$15,0)))/1000),\"-\")","v":7.0923941588668917E-5}]
[null,null,"Administered price cap - usage",{"$f":"_xlfn.XLOOKUP(Calc_OtherCosts_1[[#This Row],[Cost item]],Input_ForRateCalc[Cost item],Input_ForRateCalc[Fixed/Variable])","v":"Variable"},"$/kWh","All",{"$f":"IFERROR(\nIF(Calc_OtherCosts_1[[#This Row],[Fixed/Variable]:[Fixed/Variable]]=\"Fixed\",\n(IFERROR(INDEX(Calc_CPI_1[[CPI uplift factor]:[CPI uplift factor]],MATCH(Calc_OtherCosts_1[[#This Row],[Cost item]:[Cost item]],Calc_CPI_1[[Cost item]:[Cost item]],0),1),0)+\nINDEX(Input_ForRateCalc[],MATCH(Calc_OtherCosts_1[[#This Row],[Cost item]:[Cost item]],Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH($D$5,Inputs!$C$15:$AZ$15,0)))*IF(_xlfn.XLOOKUP(Calc_OtherCosts_1[[#This Row],[Cost item]],Input_ForRateCalc[Cost item],Input_ForRateCalc[Unit])=\"$\",1,IF(_xlfn.XLOOKUP(Calc_OtherCosts_1[[#This Row],[Cost item]],Input_ForRateCalc[Cost item],Input_ForRateCalc[Unit])=\"$/week\",WiY)),\n(IFERROR(INDEX(Calc_CPI_1[[CPI uplift factor]:[CPI uplift factor]],MATCH(Calc_OtherCosts_1[[#This Row],[Cost item]:[Cost item]],Calc_CPI_1[[Cost item]:[Cost item]],0),1),0)+\nINDEX(Input_ForRateCalc[],MATCH(Calc_OtherCosts_1[[#This Row],[Cost item]:[Cost item]],Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH($D$5,Inputs!$C$15:$AZ$15,0)))/1000),\"-\")","v":0},{"$f":"IFERROR(\nIF(Calc_OtherCosts_1[[#This Row],[Fixed/Variable]:[Fixed/Variable]]=\"Fixed\",\n(IFERROR(INDEX(Calc_CPI_1[[CPI uplift factor]:[CPI uplift factor]],MATCH(Calc_OtherCosts_1[[#This Row],[Cost item]:[Cost item]],Calc_CPI_1[[Cost item]:[Cost item]],0),1),0)+\nINDEX(Input_ForRateCalc[],MATCH(Calc_OtherCosts_1[[#This Row],[Cost item]:[Cost item]],Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH($D$5,Inputs!$C$15:$AZ$15,0)))*IF(_xlfn.XLOOKUP(Calc_OtherCosts_1[[#This Row],[Cost item]],Input_ForRateCalc[Cost item],Input_ForRateCalc[Unit])=\"$\",1,IF(_xlfn.XLOOKUP(Calc_OtherCosts_1[[#This Row],[Cost item]],Input_ForRateCalc[Cost item],Input_ForRateCalc[Unit])=\"$/week\",WiY)),\n(IFERROR(INDEX(Calc_CPI_1[[CPI uplift factor]:[CPI uplift factor]],MATCH(Calc_OtherCosts_1[[#This Row],[Cost item]:[Cost item]],Calc_CPI_1[[Cost item]:[Cost item]],0),1),0)+\nINDEX(Input_ForRateCalc[],MATCH(Calc_OtherCosts_1[[#This Row],[Cost item]:[Cost item]],Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH($D$5,Inputs!$C$15:$AZ$15,0)))/1000),\"-\")","v":0},{"$f":"IFERROR(\nIF(Calc_OtherCosts_1[[#This Row],[Fixed/Variable]:[Fixed/Variable]]=\"Fixed\",\n(IFERROR(INDEX(Calc_CPI_1[[CPI uplift factor]:[CPI uplift factor]],MATCH(Calc_OtherCosts_1[[#This Row],[Cost item]:[Cost item]],Calc_CPI_1[[Cost item]:[Cost item]],0),1),0)+\nINDEX(Input_ForRateCalc[],MATCH(Calc_OtherCosts_1[[#This Row],[Cost item]:[Cost item]],Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH($D$5,Inputs!$C$15:$AZ$15,0)))*IF(_xlfn.XLOOKUP(Calc_OtherCosts_1[[#This Row],[Cost item]],Input_ForRateCalc[Cost item],Input_ForRateCalc[Unit])=\"$\",1,IF(_xlfn.XLOOKUP(Calc_OtherCosts_1[[#This Row],[Cost item]],Input_ForRateCalc[Cost item],Input_ForRateCalc[Unit])=\"$/week\",WiY)),\n(IFERROR(INDEX(Calc_CPI_1[[CPI uplift factor]:[CPI uplift factor]],MATCH(Calc_OtherCosts_1[[#This Row],[Cost item]:[Cost item]],Calc_CPI_1[[Cost item]:[Cost item]],0),1),0)+\nINDEX(Input_ForRateCalc[],MATCH(Calc_OtherCosts_1[[#This Row],[Cost item]:[Cost item]],Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH($D$5,Inputs!$C$15:$AZ$15,0)))/1000),\"-\")","v":0},{"$f":"IFERROR(\nIF(Calc_OtherCosts_1[[#This Row],[Fixed/Variable]:[Fixed/Variable]]=\"Fixed\",\n(IFERROR(INDEX(Calc_CPI_1[[CPI uplift factor]:[CPI uplift factor]],MATCH(Calc_OtherCosts_1[[#This Row],[Cost item]:[Cost item]],Calc_CPI_1[[Cost item]:[Cost item]],0),1),0)+\nINDEX(Input_ForRateCalc[],MATCH(Calc_OtherCosts_1[[#This Row],[Cost item]:[Cost item]],Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH($D$5,Inputs!$C$15:$AZ$15,0)))*IF(_xlfn.XLOOKUP(Calc_OtherCosts_1[[#This Row],[Cost item]],Input_ForRateCalc[Cost item],Input_ForRateCalc[Unit])=\"$\",1,IF(_xlfn.XLOOKUP(Calc_OtherCosts_1[[#This Row],[Cost item]],Input_ForRateCalc[Cost item],Input_ForRateCalc[Unit])=\"$/week\",WiY)),\n(IFERROR(INDEX(Calc_CPI_1[[CPI uplift factor]:[CPI uplift factor]],MATCH(Calc_OtherCosts_1[[#This Row],[Cost item]:[Cost item]],Calc_CPI_1[[Cost item]:[Cost item]],0),1),0)+\nINDEX(Input_ForRateCalc[],MATCH(Calc_OtherCosts_1[[#This Row],[Cost item]:[Cost item]],Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH($D$5,Inputs!$C$15:$AZ$15,0)))/1000),\"-\")","v":0},{"$f":"IFERROR(\nIF(Calc_OtherCosts_1[[#This Row],[Fixed/Variable]:[Fixed/Variable]]=\"Fixed\",\n(IFERROR(INDEX(Calc_CPI_1[[CPI uplift factor]:[CPI uplift factor]],MATCH(Calc_OtherCosts_1[[#This Row],[Cost item]:[Cost item]],Calc_CPI_1[[Cost item]:[Cost item]],0),1),0)+\nINDEX(Input_ForRateCalc[],MATCH(Calc_OtherCosts_1[[#This Row],[Cost item]:[Cost item]],Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH($D$5,Inputs!$C$15:$AZ$15,0)))*IF(_xlfn.XLOOKUP(Calc_OtherCosts_1[[#This Row],[Cost item]],Input_ForRateCalc[Cost item],Input_ForRateCalc[Unit])=\"$\",1,IF(_xlfn.XLOOKUP(Calc_OtherCosts_1[[#This Row],[Cost item]],Input_ForRateCalc[Cost item],Input_ForRateCalc[Unit])=\"$/week\",WiY)),\n(IFERROR(INDEX(Calc_CPI_1[[CPI uplift factor]:[CPI uplift factor]],MATCH(Calc_OtherCosts_1[[#This Row],[Cost item]:[Cost item]],Calc_CPI_1[[Cost item]:[Cost item]],0),1),0)+\nINDEX(Input_ForRateCalc[],MATCH(Calc_OtherCosts_1[[#This Row],[Cost item]:[Cost item]],Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH($D$5,Inputs!$C$15:$AZ$15,0)))/1000),\"-\")","v":0}]
[null,null,"National Electricity Market (NEM) 2025 Reform Program - Fixed",{"$f":"_xlfn.XLOOKUP(Calc_OtherCosts_1[[#This Row],[Cost item]],Input_ForRateCalc[Cost item],Input_ForRateCalc[Fixed/Variable])","v":"Fixed"},"$/year","All",{"$f":"IFERROR(\nIF(Calc_OtherCosts_1[[#This Row],[Fixed/Variable]:[Fixed/Variable]]=\"Fixed\",\n(IFERROR(INDEX(Calc_CPI_1[[CPI uplift factor]:[CPI uplift factor]],MATCH(Calc_OtherCosts_1[[#This Row],[Cost item]:[Cost item]],Calc_CPI_1[[Cost item]:[Cost item]],0),1),0)+\nINDEX(Input_ForRateCalc[],MATCH(Calc_OtherCosts_1[[#This Row],[Cost item]:[Cost item]],Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH($D$5,Inputs!$C$15:$AZ$15,0)))*IF(_xlfn.XLOOKUP(Calc_OtherCosts_1[[#This Row],[Cost item]],Input_ForRateCalc[Cost item],Input_ForRateCalc[Unit])=\"$\",1,IF(_xlfn.XLOOKUP(Calc_OtherCosts_1[[#This Row],[Cost item]],Input_ForRateCalc[Cost item],Input_ForRateCalc[Unit])=\"$/week\",WiY)),\n(IFERROR(INDEX(Calc_CPI_1[[CPI uplift factor]:[CPI uplift factor]],MATCH(Calc_OtherCosts_1[[#This Row],[Cost item]:[Cost item]],Calc_CPI_1[[Cost item]:[Cost item]],0),1),0)+\nINDEX(Input_ForRateCalc[],MATCH(Calc_OtherCosts_1[[#This Row],[Cost item]:[Cost item]],Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH($D$5,Inputs!$C$15:$AZ$15,0)))/1000),\"-\")","v":3.0712142857142859},{"$f":"IFERROR(\nIF(Calc_OtherCosts_1[[#This Row],[Fixed/Variable]:[Fixed/Variable]]=\"Fixed\",\n(IFERROR(INDEX(Calc_CPI_1[[CPI uplift factor]:[CPI uplift factor]],MATCH(Calc_OtherCosts_1[[#This Row],[Cost item]:[Cost item]],Calc_CPI_1[[Cost item]:[Cost item]],0),1),0)+\nINDEX(Input_ForRateCalc[],MATCH(Calc_OtherCosts_1[[#This Row],[Cost item]:[Cost item]],Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH($D$5,Inputs!$C$15:$AZ$15,0)))*IF(_xlfn.XLOOKUP(Calc_OtherCosts_1[[#This Row],[Cost item]],Input_ForRateCalc[Cost item],Input_ForRateCalc[Unit])=\"$\",1,IF(_xlfn.XLOOKUP(Calc_OtherCosts_1[[#This Row],[Cost item]],Input_ForRateCalc[Cost item],Input_ForRateCalc[Unit])=\"$/week\",WiY)),\n(IFERROR(INDEX(Calc_CPI_1[[CPI uplift factor]:[CPI uplift factor]],MATCH(Calc_OtherCosts_1[[#This Row],[Cost item]:[Cost item]],Calc_CPI_1[[Cost item]:[Cost item]],0),1),0)+\nINDEX(Input_ForRateCalc[],MATCH(Calc_OtherCosts_1[[#This Row],[Cost item]:[Cost item]],Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH($D$5,Inputs!$C$15:$AZ$15,0)))/1000),\"-\")","v":3.0712142857142859},{"$f":"IFERROR(\nIF(Calc_OtherCosts_1[[#This Row],[Fixed/Variable]:[Fixed/Variable]]=\"Fixed\",\n(IFERROR(INDEX(Calc_CPI_1[[CPI uplift factor]:[CPI uplift factor]],MATCH(Calc_OtherCosts_1[[#This Row],[Cost item]:[Cost item]],Calc_CPI_1[[Cost item]:[Cost item]],0),1),0)+\nINDEX(Input_ForRateCalc[],MATCH(Calc_OtherCosts_1[[#This Row],[Cost item]:[Cost item]],Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH($D$5,Inputs!$C$15:$AZ$15,0)))*IF(_xlfn.XLOOKUP(Calc_OtherCosts_1[[#This Row],[Cost item]],Input_ForRateCalc[Cost item],Input_ForRateCalc[Unit])=\"$\",1,IF(_xlfn.XLOOKUP(Calc_OtherCosts_1[[#This Row],[Cost item]],Input_ForRateCalc[Cost item],Input_ForRateCalc[Unit])=\"$/week\",WiY)),\n(IFERROR(INDEX(Calc_CPI_1[[CPI uplift factor]:[CPI uplift factor]],MATCH(Calc_OtherCosts_1[[#This Row],[Cost item]:[Cost item]],Calc_CPI_1[[Cost item]:[Cost item]],0),1),0)+\nINDEX(Input_ForRateCalc[],MATCH(Calc_OtherCosts_1[[#This Row],[Cost item]:[Cost item]],Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH($D$5,Inputs!$C$15:$AZ$15,0)))/1000),\"-\")","v":3.0712142857142859},{"$f":"IFERROR(\nIF(Calc_OtherCosts_1[[#This Row],[Fixed/Variable]:[Fixed/Variable]]=\"Fixed\",\n(IFERROR(INDEX(Calc_CPI_1[[CPI uplift factor]:[CPI uplift factor]],MATCH(Calc_OtherCosts_1[[#This Row],[Cost item]:[Cost item]],Calc_CPI_1[[Cost item]:[Cost item]],0),1),0)+\nINDEX(Input_ForRateCalc[],MATCH(Calc_OtherCosts_1[[#This Row],[Cost item]:[Cost item]],Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH($D$5,Inputs!$C$15:$AZ$15,0)))*IF(_xlfn.XLOOKUP(Calc_OtherCosts_1[[#This Row],[Cost item]],Input_ForRateCalc[Cost item],Input_ForRateCalc[Unit])=\"$\",1,IF(_xlfn.XLOOKUP(Calc_OtherCosts_1[[#This Row],[Cost item]],Input_ForRateCalc[Cost item],Input_ForRateCalc[Unit])=\"$/week\",WiY)),\n(IFERROR(INDEX(Calc_CPI_1[[CPI uplift factor]:[CPI uplift factor]],MATCH(Calc_OtherCosts_1[[#This Row],[Cost item]:[Cost item]],Calc_CPI_1[[Cost item]:[Cost item]],0),1),0)+\nINDEX(Input_ForRateCalc[],MATCH(Calc_OtherCosts_1[[#This Row],[Cost item]:[Cost item]],Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH($D$5,Inputs!$C$15:$AZ$15,0)))/1000),\"-\")","v":3.0712142857142859},{"$f":"IFERROR(\nIF(Calc_OtherCosts_1[[#This Row],[Fixed/Variable]:[Fixed/Variable]]=\"Fixed\",\n(IFERROR(INDEX(Calc_CPI_1[[CPI uplift factor]:[CPI uplift factor]],MATCH(Calc_OtherCosts_1[[#This Row],[Cost item]:[Cost item]],Calc_CPI_1[[Cost item]:[Cost item]],0),1),0)+\nINDEX(Input_ForRateCalc[],MATCH(Calc_OtherCosts_1[[#This Row],[Cost item]:[Cost item]],Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH($D$5,Inputs!$C$15:$AZ$15,0)))*IF(_xlfn.XLOOKUP(Calc_OtherCosts_1[[#This Row],[Cost item]],Input_ForRateCalc[Cost item],Input_ForRateCalc[Unit])=\"$\",1,IF(_xlfn.XLOOKUP(Calc_OtherCosts_1[[#This Row],[Cost item]],Input_ForRateCalc[Cost item],Input_ForRateCalc[Unit])=\"$/week\",WiY)),\n(IFERROR(INDEX(Calc_CPI_1[[CPI uplift factor]:[CPI uplift factor]],MATCH(Calc_OtherCosts_1[[#This Row],[Cost item]:[Cost item]],Calc_CPI_1[[Cost item]:[Cost item]],0),1),0)+\nINDEX(Input_ForRateCalc[],MATCH(Calc_OtherCosts_1[[#This Row],[Cost item]:[Cost item]],Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH($D$5,Inputs!$C$15:$AZ$15,0)))/1000),\"-\")","v":3.0712142857142859}]
[null,null,"National Electricity Market (NEM) 2025 Reform Program - variable",{"$f":"_xlfn.XLOOKUP(Calc_OtherCosts_1[[#This Row],[Cost item]],Input_ForRateCalc[Cost item],Input_ForRateCalc[Fixed/Variable])","v":"Variable"},"$/kWh","All",{"$f":"IFERROR(\nIF(Calc_OtherCosts_1[[#This Row],[Fixed/Variable]:[Fixed/Variable]]=\"Fixed\",\n(IFERROR(INDEX(Calc_CPI_1[[CPI uplift factor]:[CPI uplift factor]],MATCH(Calc_OtherCosts_1[[#This Row],[Cost item]:[Cost item]],Calc_CPI_1[[Cost item]:[Cost item]],0),1),0)+\nINDEX(Input_ForRateCalc[],MATCH(Calc_OtherCosts_1[[#This Row],[Cost item]:[Cost item]],Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH($D$5,Inputs!$C$15:$AZ$15,0)))*IF(_xlfn.XLOOKUP(Calc_OtherCosts_1[[#This Row],[Cost item]],Input_ForRateCalc[Cost item],Input_ForRateCalc[Unit])=\"$\",1,IF(_xlfn.XLOOKUP(Calc_OtherCosts_1[[#This Row],[Cost item]],Input_ForRateCalc[Cost item],Input_ForRateCalc[Unit])=\"$/week\",WiY)),\n(IFERROR(INDEX(Calc_CPI_1[[CPI uplift factor]:[CPI uplift factor]],MATCH(Calc_OtherCosts_1[[#This Row],[Cost item]:[Cost item]],Calc_CPI_1[[Cost item]:[Cost item]],0),1),0)+\nINDEX(Input_ForRateCalc[],MATCH(Calc_OtherCosts_1[[#This Row],[Cost item]:[Cost item]],Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH($D$5,Inputs!$C$15:$AZ$15,0)))/1000),\"-\")","v":1.1218E-4},{"$f":"IFERROR(\nIF(Calc_OtherCosts_1[[#This Row],[Fixed/Variable]:[Fixed/Variable]]=\"Fixed\",\n(IFERROR(INDEX(Calc_CPI_1[[CPI uplift factor]:[CPI uplift factor]],MATCH(Calc_OtherCosts_1[[#This Row],[Cost item]:[Cost item]],Calc_CPI_1[[Cost item]:[Cost item]],0),1),0)+\nINDEX(Input_ForRateCalc[],MATCH(Calc_OtherCosts_1[[#This Row],[Cost item]:[Cost item]],Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH($D$5,Inputs!$C$15:$AZ$15,0)))*IF(_xlfn.XLOOKUP(Calc_OtherCosts_1[[#This Row],[Cost item]],Input_ForRateCalc[Cost item],Input_ForRateCalc[Unit])=\"$\",1,IF(_xlfn.XLOOKUP(Calc_OtherCosts_1[[#This Row],[Cost item]],Input_ForRateCalc[Cost item],Input_ForRateCalc[Unit])=\"$/week\",WiY)),\n(IFERROR(INDEX(Calc_CPI_1[[CPI uplift factor]:[CPI uplift factor]],MATCH(Calc_OtherCosts_1[[#This Row],[Cost item]:[Cost item]],Calc_CPI_1[[Cost item]:[Cost item]],0),1),0)+\nINDEX(Input_ForRateCalc[],MATCH(Calc_OtherCosts_1[[#This Row],[Cost item]:[Cost item]],Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH($D$5,Inputs!$C$15:$AZ$15,0)))/1000),\"-\")","v":1.1218E-4},{"$f":"IFERROR(\nIF(Calc_OtherCosts_1[[#This Row],[Fixed/Variable]:[Fixed/Variable]]=\"Fixed\",\n(IFERROR(INDEX(Calc_CPI_1[[CPI uplift factor]:[CPI uplift factor]],MATCH(Calc_OtherCosts_1[[#This Row],[Cost item]:[Cost item]],Calc_CPI_1[[Cost item]:[Cost item]],0),1),0)+\nINDEX(Input_ForRateCalc[],MATCH(Calc_OtherCosts_1[[#This Row],[Cost item]:[Cost item]],Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH($D$5,Inputs!$C$15:$AZ$15,0)))*IF(_xlfn.XLOOKUP(Calc_OtherCosts_1[[#This Row],[Cost item]],Input_ForRateCalc[Cost item],Input_ForRateCalc[Unit])=\"$\",1,IF(_xlfn.XLOOKUP(Calc_OtherCosts_1[[#This Row],[Cost item]],Input_ForRateCalc[Cost item],Input_ForRateCalc[Unit])=\"$/week\",WiY)),\n(IFERROR(INDEX(Calc_CPI_1[[CPI uplift factor]:[CPI uplift factor]],MATCH(Calc_OtherCosts_1[[#This Row],[Cost item]:[Cost item]],Calc_CPI_1[[Cost item]:[Cost item]],0),1),0)+\nINDEX(Input_ForRateCalc[],MATCH(Calc_OtherCosts_1[[#This Row],[Cost item]:[Cost item]],Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH($D$5,Inputs!$C$15:$AZ$15,0)))/1000),\"-\")","v":1.1218E-4},{"$f":"IFERROR(\nIF(Calc_OtherCosts_1[[#This Row],[Fixed/Variable]:[Fixed/Variable]]=\"Fixed\",\n(IFERROR(INDEX(Calc_CPI_1[[CPI uplift factor]:[CPI uplift factor]],MATCH(Calc_OtherCosts_1[[#This Row],[Cost item]:[Cost item]],Calc_CPI_1[[Cost item]:[Cost item]],0),1),0)+\nINDEX(Input_ForRateCalc[],MATCH(Calc_OtherCosts_1[[#This Row],[Cost item]:[Cost item]],Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH($D$5,Inputs!$C$15:$AZ$15,0)))*IF(_xlfn.XLOOKUP(Calc_OtherCosts_1[[#This Row],[Cost item]],Input_ForRateCalc[Cost item],Input_ForRateCalc[Unit])=\"$\",1,IF(_xlfn.XLOOKUP(Calc_OtherCosts_1[[#This Row],[Cost item]],Input_ForRateCalc[Cost item],Input_ForRateCalc[Unit])=\"$/week\",WiY)),\n(IFERROR(INDEX(Calc_CPI_1[[CPI uplift factor]:[CPI uplift factor]],MATCH(Calc_OtherCosts_1[[#This Row],[Cost item]:[Cost item]],Calc_CPI_1[[Cost item]:[Cost item]],0),1),0)+\nINDEX(Input_ForRateCalc[],MATCH(Calc_OtherCosts_1[[#This Row],[Cost item]:[Cost item]],Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH($D$5,Inputs!$C$15:$AZ$15,0)))/1000),\"-\")","v":1.1218E-4},{"$f":"IFERROR(\nIF(Calc_OtherCosts_1[[#This Row],[Fixed/Variable]:[Fixed/Variable]]=\"Fixed\",\n(IFERROR(INDEX(Calc_CPI_1[[CPI uplift factor]:[CPI uplift factor]],MATCH(Calc_OtherCosts_1[[#This Row],[Cost item]:[Cost item]],Calc_CPI_1[[Cost item]:[Cost item]],0),1),0)+\nINDEX(Input_ForRateCalc[],MATCH(Calc_OtherCosts_1[[#This Row],[Cost item]:[Cost item]],Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH($D$5,Inputs!$C$15:$AZ$15,0)))*IF(_xlfn.XLOOKUP(Calc_OtherCosts_1[[#This Row],[Cost item]],Input_ForRateCalc[Cost item],Input_ForRateCalc[Unit])=\"$\",1,IF(_xlfn.XLOOKUP(Calc_OtherCosts_1[[#This Row],[Cost item]],Input_ForRateCalc[Cost item],Input_ForRateCalc[Unit])=\"$/week\",WiY)),\n(IFERROR(INDEX(Calc_CPI_1[[CPI uplift factor]:[CPI uplift factor]],MATCH(Calc_OtherCosts_1[[#This Row],[Cost item]:[Cost item]],Calc_CPI_1[[Cost item]:[Cost item]],0),1),0)+\nINDEX(Input_ForRateCalc[],MATCH(Calc_OtherCosts_1[[#This Row],[Cost item]:[Cost item]],Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH($D$5,Inputs!$C$15:$AZ$15,0)))/1000),\"-\")","v":1.1218E-4}]
[]
[null,{"$f":"MAX(B$3:B207)+0.01","v":13.049999999999999},"Network"]
[]
[null,null,"Fixed network charges"]
[null,null,"Cost item","Fixed/Variable","Unit","Customer type","Ausnet","Citipower","Jemena","Powercor","United Energy"]
[null,null,"Anytime - supply","Fixed","$/year","Residential",{"$f":"IFERROR(\nIFERROR(INDEX(Calc_CPI_1[[CPI uplift factor]:[CPI uplift factor]],MATCH($C214,Calc_CPI_1[[Cost item]:[Cost item]],0),1),0)+\nINDEX(Input_ForRateCalc[],MATCH(\nIF(Calc_NetworkF_1[[#This Row],[Cost item]:[Cost item]]=\"Metering\",\nCalc_NetworkF_1[[#This Row],[Cost item]:[Cost item]]&\" - \"&Calc_NetworkF_1[[#Headers],[Ausnet]],\nCalc_NetworkF_1[[#This Row],[Cost item]:[Cost item]]&\" charge - \"&IF(Calc_NetworkF_1[[#This Row],[Customer type]:[Customer type]]=\"Residential\",\"RES - \",\"SME - \")&Calc_NetworkF_1[[#Headers],[Ausnet]]),Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH($D$5,Inputs!$C$15:$AZ$15,0)),\"-\")","v":150.0899},{"$f":"IFERROR(\nIFERROR(INDEX(Calc_CPI_1[[CPI uplift factor]:[CPI uplift factor]],MATCH($C214,Calc_CPI_1[[Cost item]:[Cost item]],0),1),0)+\nINDEX(Input_ForRateCalc[],MATCH(\nIF(Calc_NetworkF_1[[#This Row],[Cost item]:[Cost item]]=\"Metering\",\nCalc_NetworkF_1[[#This Row],[Cost item]:[Cost item]]&\" - \"&Calc_NetworkF_1[[#Headers],[Citipower]],\nCalc_NetworkF_1[[#This Row],[Cost item]:[Cost item]]&\" charge - \"&IF(Calc_NetworkF_1[[#This Row],[Customer type]:[Customer type]]=\"Residential\",\"RES - \",\"SME - \")&Calc_NetworkF_1[[#Headers],[Citipower]]),Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH($D$5,Inputs!$C$15:$AZ$15,0)),\"-\")","v":105.01050000000001},{"$f":"IFERROR(\nIFERROR(INDEX(Calc_CPI_1[[CPI uplift factor]:[CPI uplift factor]],MATCH($C214,Calc_CPI_1[[Cost item]:[Cost item]],0),1),0)+\nINDEX(Input_ForRateCalc[],MATCH(\nIF(Calc_NetworkF_1[[#This Row],[Cost item]:[Cost item]]=\"Metering\",\nCalc_NetworkF_1[[#This Row],[Cost item]:[Cost item]]&\" - \"&Calc_NetworkF_1[[#Headers],[Jemena]],\nCalc_NetworkF_1[[#This Row],[Cost item]:[Cost item]]&\" charge - \"&IF(Calc_NetworkF_1[[#This Row],[Customer type]:[Customer type]]=\"Residential\",\"RES - \",\"SME - \")&Calc_NetworkF_1[[#Headers],[Jemena]]),Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH($D$5,Inputs!$C$15:$AZ$15,0)),\"-\")","v":111.145},{"$f":"IFERROR(\nIFERROR(INDEX(Calc_CPI_1[[CPI uplift factor]:[CPI uplift factor]],MATCH($C214,Calc_CPI_1[[Cost item]:[Cost item]],0),1),0)+\nINDEX(Input_ForRateCalc[],MATCH(\nIF(Calc_NetworkF_1[[#This Row],[Cost item]:[Cost item]]=\"Metering\",\nCalc_NetworkF_1[[#This Row],[Cost item]:[Cost item]]&\" - \"&Calc_NetworkF_1[[#Headers],[Powercor]],\nCalc_NetworkF_1[[#This Row],[Cost item]:[Cost item]]&\" charge - \"&IF(Calc_NetworkF_1[[#This Row],[Customer type]:[Customer type]]=\"Residential\",\"RES - \",\"SME - \")&Calc_NetworkF_1[[#Headers],[Powercor]]),Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH($D$5,Inputs!$C$15:$AZ$15,0)),\"-\")","v":150.01499999999999},{"$f":"IFERROR(\nIFERROR(INDEX(Calc_CPI_1[[CPI uplift factor]:[CPI uplift factor]],MATCH($C214,Calc_CPI_1[[Cost item]:[Cost item]],0),1),0)+\nINDEX(Input_ForRateCalc[],MATCH(\nIF(Calc_NetworkF_1[[#This Row],[Cost item]:[Cost item]]=\"Metering\",\nCalc_NetworkF_1[[#This Row],[Cost item]:[Cost item]]&\" - \"&Calc_NetworkF_1[[#Headers],[United Energy]],\nCalc_NetworkF_1[[#This Row],[Cost item]:[Cost item]]&\" charge - \"&IF(Calc_NetworkF_1[[#This Row],[Customer type]:[Customer type]]=\"Residential\",\"RES - \",\"SME - \")&Calc_NetworkF_1[[#Headers],[United Energy]]),Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH($D$5,Inputs!$C$15:$AZ$15,0)),\"-\")","v":105.01050000000001}]
[null,null,"Anytime - supply","Fixed","$/year","Small business",{"$f":"IFERROR(\nIFERROR(INDEX(Calc_CPI_1[[CPI uplift factor]:[CPI uplift factor]],MATCH($C215,Calc_CPI_1[[Cost item]:[Cost item]],0),1),0)+\nINDEX(Input_ForRateCalc[],MATCH(\nIF(Calc_NetworkF_1[[#This Row],[Cost item]:[Cost item]]=\"Metering\",\nCalc_NetworkF_1[[#This Row],[Cost item]:[Cost item]]&\" - \"&Calc_NetworkF_1[[#Headers],[Ausnet]],\nCalc_NetworkF_1[[#This Row],[Cost item]:[Cost item]]&\" charge - \"&IF(Calc_NetworkF_1[[#This Row],[Customer type]:[Customer type]]=\"Residential\",\"RES - \",\"SME - \")&Calc_NetworkF_1[[#Headers],[Ausnet]]),Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH($D$5,Inputs!$C$15:$AZ$15,0)),\"-\")","v":150.0899},{"$f":"IFERROR(\nIFERROR(INDEX(Calc_CPI_1[[CPI uplift factor]:[CPI uplift factor]],MATCH($C215,Calc_CPI_1[[Cost item]:[Cost item]],0),1),0)+\nINDEX(Input_ForRateCalc[],MATCH(\nIF(Calc_NetworkF_1[[#This Row],[Cost item]:[Cost item]]=\"Metering\",\nCalc_NetworkF_1[[#This Row],[Cost item]:[Cost item]]&\" - \"&Calc_NetworkF_1[[#Headers],[Citipower]],\nCalc_NetworkF_1[[#This Row],[Cost item]:[Cost item]]&\" charge - \"&IF(Calc_NetworkF_1[[#This Row],[Customer type]:[Customer type]]=\"Residential\",\"RES - \",\"SME - \")&Calc_NetworkF_1[[#Headers],[Citipower]]),Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH($D$5,Inputs!$C$15:$AZ$15,0)),\"-\")","v":170.017},{"$f":"IFERROR(\nIFERROR(INDEX(Calc_CPI_1[[CPI uplift factor]:[CPI uplift factor]],MATCH($C215,Calc_CPI_1[[Cost item]:[Cost item]],0),1),0)+\nINDEX(Input_ForRateCalc[],MATCH(\nIF(Calc_NetworkF_1[[#This Row],[Cost item]:[Cost item]]=\"Metering\",\nCalc_NetworkF_1[[#This Row],[Cost item]:[Cost item]]&\" - \"&Calc_NetworkF_1[[#Headers],[Jemena]],\nCalc_NetworkF_1[[#This Row],[Cost item]:[Cost item]]&\" charge - \"&IF(Calc_NetworkF_1[[#This Row],[Customer type]:[Customer type]]=\"Residential\",\"RES - \",\"SME - \")&Calc_NetworkF_1[[#Headers],[Jemena]]),Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH($D$5,Inputs!$C$15:$AZ$15,0)),\"-\")","v":222.51900000000001},{"$f":"IFERROR(\nIFERROR(INDEX(Calc_CPI_1[[CPI uplift factor]:[CPI uplift factor]],MATCH($C215,Calc_CPI_1[[Cost item]:[Cost item]],0),1),0)+\nINDEX(Input_ForRateCalc[],MATCH(\nIF(Calc_NetworkF_1[[#This Row],[Cost item]:[Cost item]]=\"Metering\",\nCalc_NetworkF_1[[#This Row],[Cost item]:[Cost item]]&\" - \"&Calc_NetworkF_1[[#Headers],[Powercor]],\nCalc_NetworkF_1[[#This Row],[Cost item]:[Cost item]]&\" charge - \"&IF(Calc_NetworkF_1[[#This Row],[Customer type]:[Customer type]]=\"Residential\",\"RES - \",\"SME - \")&Calc_NetworkF_1[[#Headers],[Powercor]]),Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH($D$5,Inputs!$C$15:$AZ$15,0)),\"-\")","v":220.02200000000002},{"$f":"IFERROR(\nIFERROR(INDEX(Calc_CPI_1[[CPI uplift factor]:[CPI uplift factor]],MATCH($C215,Calc_CPI_1[[Cost item]:[Cost item]],0),1),0)+\nINDEX(Input_ForRateCalc[],MATCH(\nIF(Calc_NetworkF_1[[#This Row],[Cost item]:[Cost item]]=\"Metering\",\nCalc_NetworkF_1[[#This Row],[Cost item]:[Cost item]]&\" - \"&Calc_NetworkF_1[[#Headers],[United Energy]],\nCalc_NetworkF_1[[#This Row],[Cost item]:[Cost item]]&\" charge - \"&IF(Calc_NetworkF_1[[#This Row],[Customer type]:[Customer type]]=\"Residential\",\"RES - \",\"SME - \")&Calc_NetworkF_1[[#Headers],[United Energy]]),Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH($D$5,Inputs!$C$15:$AZ$15,0)),\"-\")","v":170.017}]
[null,null,"TOU - supply","Fixed","$/year","Residential",{"$f":"IFERROR(\nIFERROR(INDEX(Calc_CPI_1[[CPI uplift factor]:[CPI uplift factor]],MATCH($C216,Calc_CPI_1[[Cost item]:[Cost item]],0),1),0)+\nINDEX(Input_ForRateCalc[],MATCH(\nIF(Calc_NetworkF_1[[#This Row],[Cost item]:[Cost item]]=\"Metering\",\nCalc_NetworkF_1[[#This Row],[Cost item]:[Cost item]]&\" - \"&Calc_NetworkF_1[[#Headers],[Ausnet]],\nCalc_NetworkF_1[[#This Row],[Cost item]:[Cost item]]&\" charge - \"&IF(Calc_NetworkF_1[[#This Row],[Customer type]:[Customer type]]=\"Residential\",\"RES - \",\"SME - \")&Calc_NetworkF_1[[#Headers],[Ausnet]]),Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH($D$5,Inputs!$C$15:$AZ$15,0)),\"-\")","v":150.0899},{"$f":"IFERROR(\nIFERROR(INDEX(Calc_CPI_1[[CPI uplift factor]:[CPI uplift factor]],MATCH($C216,Calc_CPI_1[[Cost item]:[Cost item]],0),1),0)+\nINDEX(Input_ForRateCalc[],MATCH(\nIF(Calc_NetworkF_1[[#This Row],[Cost item]:[Cost item]]=\"Metering\",\nCalc_NetworkF_1[[#This Row],[Cost item]:[Cost item]]&\" - \"&Calc_NetworkF_1[[#Headers],[Citipower]],\nCalc_NetworkF_1[[#This Row],[Cost item]:[Cost item]]&\" charge - \"&IF(Calc_NetworkF_1[[#This Row],[Customer type]:[Customer type]]=\"Residential\",\"RES - \",\"SME - \")&Calc_NetworkF_1[[#Headers],[Citipower]]),Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH($D$5,Inputs!$C$15:$AZ$15,0)),\"-\")","v":105.01050000000001},{"$f":"IFERROR(\nIFERROR(INDEX(Calc_CPI_1[[CPI uplift factor]:[CPI uplift factor]],MATCH($C216,Calc_CPI_1[[Cost item]:[Cost item]],0),1),0)+\nINDEX(Input_ForRateCalc[],MATCH(\nIF(Calc_NetworkF_1[[#This Row],[Cost item]:[Cost item]]=\"Metering\",\nCalc_NetworkF_1[[#This Row],[Cost item]:[Cost item]]&\" - \"&Calc_NetworkF_1[[#Headers],[Jemena]],\nCalc_NetworkF_1[[#This Row],[Cost item]:[Cost item]]&\" charge - \"&IF(Calc_NetworkF_1[[#This Row],[Customer type]:[Customer type]]=\"Residential\",\"RES - \",\"SME - \")&Calc_NetworkF_1[[#Headers],[Jemena]]),Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH($D$5,Inputs!$C$15:$AZ$15,0)),\"-\")","v":111.145},{"$f":"IFERROR(\nIFERROR(INDEX(Calc_CPI_1[[CPI uplift factor]:[CPI uplift factor]],MATCH($C216,Calc_CPI_1[[Cost item]:[Cost item]],0),1),0)+\nINDEX(Input_ForRateCalc[],MATCH(\nIF(Calc_NetworkF_1[[#This Row],[Cost item]:[Cost item]]=\"Metering\",\nCalc_NetworkF_1[[#This Row],[Cost item]:[Cost item]]&\" - \"&Calc_NetworkF_1[[#Headers],[Powercor]],\nCalc_NetworkF_1[[#This Row],[Cost item]:[Cost item]]&\" charge - \"&IF(Calc_NetworkF_1[[#This Row],[Customer type]:[Customer type]]=\"Residential\",\"RES - \",\"SME - \")&Calc_NetworkF_1[[#Headers],[Powercor]]),Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH($D$5,Inputs!$C$15:$AZ$15,0)),\"-\")","v":150.01499999999999},{"$f":"IFERROR(\nIFERROR(INDEX(Calc_CPI_1[[CPI uplift factor]:[CPI uplift factor]],MATCH($C216,Calc_CPI_1[[Cost item]:[Cost item]],0),1),0)+\nINDEX(Input_ForRateCalc[],MATCH(\nIF(Calc_NetworkF_1[[#This Row],[Cost item]:[Cost item]]=\"Metering\",\nCalc_NetworkF_1[[#This Row],[Cost item]:[Cost item]]&\" - \"&Calc_NetworkF_1[[#Headers],[United Energy]],\nCalc_NetworkF_1[[#This Row],[Cost item]:[Cost item]]&\" charge - \"&IF(Calc_NetworkF_1[[#This Row],[Customer type]:[Customer type]]=\"Residential\",\"RES - \",\"SME - \")&Calc_NetworkF_1[[#Headers],[United Energy]]),Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH($D$5,Inputs!$C$15:$AZ$15,0)),\"-\")","v":105.01050000000001}]
[null,null,"TOU - supply","Fixed","$/year","Small business",{"$f":"IFERROR(\nIFERROR(INDEX(Calc_CPI_1[[CPI uplift factor]:[CPI uplift factor]],MATCH($C217,Calc_CPI_1[[Cost item]:[Cost item]],0),1),0)+\nINDEX(Input_ForRateCalc[],MATCH(\nIF(Calc_NetworkF_1[[#This Row],[Cost item]:[Cost item]]=\"Metering\",\nCalc_NetworkF_1[[#This Row],[Cost item]:[Cost item]]&\" - \"&Calc_NetworkF_1[[#Headers],[Ausnet]],\nCalc_NetworkF_1[[#This Row],[Cost item]:[Cost item]]&\" charge - \"&IF(Calc_NetworkF_1[[#This Row],[Customer type]:[Customer type]]=\"Residential\",\"RES - \",\"SME - \")&Calc_NetworkF_1[[#Headers],[Ausnet]]),Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH($D$5,Inputs!$C$15:$AZ$15,0)),\"-\")","v":150.0899},{"$f":"IFERROR(\nIFERROR(INDEX(Calc_CPI_1[[CPI uplift factor]:[CPI uplift factor]],MATCH($C217,Calc_CPI_1[[Cost item]:[Cost item]],0),1),0)+\nINDEX(Input_ForRateCalc[],MATCH(\nIF(Calc_NetworkF_1[[#This Row],[Cost item]:[Cost item]]=\"Metering\",\nCalc_NetworkF_1[[#This Row],[Cost item]:[Cost item]]&\" - \"&Calc_NetworkF_1[[#Headers],[Citipower]],\nCalc_NetworkF_1[[#This Row],[Cost item]:[Cost item]]&\" charge - \"&IF(Calc_NetworkF_1[[#This Row],[Customer type]:[Customer type]]=\"Residential\",\"RES - \",\"SME - \")&Calc_NetworkF_1[[#Headers],[Citipower]]),Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH($D$5,Inputs!$C$15:$AZ$15,0)),\"-\")","v":170.017},{"$f":"IFERROR(\nIFERROR(INDEX(Calc_CPI_1[[CPI uplift factor]:[CPI uplift factor]],MATCH($C217,Calc_CPI_1[[Cost item]:[Cost item]],0),1),0)+\nINDEX(Input_ForRateCalc[],MATCH(\nIF(Calc_NetworkF_1[[#This Row],[Cost item]:[Cost item]]=\"Metering\",\nCalc_NetworkF_1[[#This Row],[Cost item]:[Cost item]]&\" - \"&Calc_NetworkF_1[[#Headers],[Jemena]],\nCalc_NetworkF_1[[#This Row],[Cost item]:[Cost item]]&\" charge - \"&IF(Calc_NetworkF_1[[#This Row],[Customer type]:[Customer type]]=\"Residential\",\"RES - \",\"SME - \")&Calc_NetworkF_1[[#Headers],[Jemena]]),Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH($D$5,Inputs!$C$15:$AZ$15,0)),\"-\")","v":250.51900000000001},{"$f":"IFERROR(\nIFERROR(INDEX(Calc_CPI_1[[CPI uplift factor]:[CPI uplift factor]],MATCH($C217,Calc_CPI_1[[Cost item]:[Cost item]],0),1),0)+\nINDEX(Input_ForRateCalc[],MATCH(\nIF(Calc_NetworkF_1[[#This Row],[Cost item]:[Cost item]]=\"Metering\",\nCalc_NetworkF_1[[#This Row],[Cost item]:[Cost item]]&\" - \"&Calc_NetworkF_1[[#Headers],[Powercor]],\nCalc_NetworkF_1[[#This Row],[Cost item]:[Cost item]]&\" charge - \"&IF(Calc_NetworkF_1[[#This Row],[Customer type]:[Customer type]]=\"Residential\",\"RES - \",\"SME - \")&Calc_NetworkF_1[[#Headers],[Powercor]]),Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH($D$5,Inputs!$C$15:$AZ$15,0)),\"-\")","v":220.02200000000002},{"$f":"IFERROR(\nIFERROR(INDEX(Calc_CPI_1[[CPI uplift factor]:[CPI uplift factor]],MATCH($C217,Calc_CPI_1[[Cost item]:[Cost item]],0),1),0)+\nINDEX(Input_ForRateCalc[],MATCH(\nIF(Calc_NetworkF_1[[#This Row],[Cost item]:[Cost item]]=\"Metering\",\nCalc_NetworkF_1[[#This Row],[Cost item]:[Cost item]]&\" - \"&Calc_NetworkF_1[[#Headers],[United Energy]],\nCalc_NetworkF_1[[#This Row],[Cost item]:[Cost item]]&\" charge - \"&IF(Calc_NetworkF_1[[#This Row],[Customer type]:[Customer type]]=\"Residential\",\"RES - \",\"SME - \")&Calc_NetworkF_1[[#Headers],[United Energy]]),Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH($D$5,Inputs!$C$15:$AZ$15,0)),\"-\")","v":170.017}]
[null,null,"Metering","Fixed","$/year","All",{"$f":"IFERROR(\nIFERROR(INDEX(Calc_CPI_1[[CPI uplift factor]:[CPI uplift factor]],MATCH($C218,Calc_CPI_1[[Cost item]:[Cost item]],0),1),0)+\nINDEX(Input_ForRateCalc[],MATCH(\nIF(Calc_NetworkF_1[[#This Row],[Cost item]:[Cost item]]=\"Metering\",\nCalc_NetworkF_1[[#This Row],[Cost item]:[Cost item]]&\" - \"&Calc_NetworkF_1[[#Headers],[Ausnet]],\nCalc_NetworkF_1[[#This Row],[Cost item]:[Cost item]]&\" charge - \"&IF(Calc_NetworkF_1[[#This Row],[Customer type]:[Customer type]]=\"Residential\",\"RES - \",\"SME - \")&Calc_NetworkF_1[[#Headers],[Ausnet]]),Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH($D$5,Inputs!$C$15:$AZ$15,0)),\"-\")","v":85.827108775566671},{"$f":"IFERROR(\nIFERROR(INDEX(Calc_CPI_1[[CPI uplift factor]:[CPI uplift factor]],MATCH($C218,Calc_CPI_1[[Cost item]:[Cost item]],0),1),0)+\nINDEX(Input_ForRateCalc[],MATCH(\nIF(Calc_NetworkF_1[[#This Row],[Cost item]:[Cost item]]=\"Metering\",\nCalc_NetworkF_1[[#This Row],[Cost item]:[Cost item]]&\" - \"&Calc_NetworkF_1[[#Headers],[Citipower]],\nCalc_NetworkF_1[[#This Row],[Cost item]:[Cost item]]&\" charge - \"&IF(Calc_NetworkF_1[[#This Row],[Customer type]:[Customer type]]=\"Residential\",\"RES - \",\"SME - \")&Calc_NetworkF_1[[#Headers],[Citipower]]),Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH($D$5,Inputs!$C$15:$AZ$15,0)),\"-\")","v":76.089139869120046},{"$f":"IFERROR(\nIFERROR(INDEX(Calc_CPI_1[[CPI uplift factor]:[CPI uplift factor]],MATCH($C218,Calc_CPI_1[[Cost item]:[Cost item]],0),1),0)+\nINDEX(Input_ForRateCalc[],MATCH(\nIF(Calc_NetworkF_1[[#This Row],[Cost item]:[Cost item]]=\"Metering\",\nCalc_NetworkF_1[[#This Row],[Cost item]:[Cost item]]&\" - \"&Calc_NetworkF_1[[#Headers],[Jemena]],\nCalc_NetworkF_1[[#This Row],[Cost item]:[Cost item]]&\" charge - \"&IF(Calc_NetworkF_1[[#This Row],[Customer type]:[Customer type]]=\"Residential\",\"RES - \",\"SME - \")&Calc_NetworkF_1[[#Headers],[Jemena]]),Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH($D$5,Inputs!$C$15:$AZ$15,0)),\"-\")","v":66.618911504631583},{"$f":"IFERROR(\nIFERROR(INDEX(Calc_CPI_1[[CPI uplift factor]:[CPI uplift factor]],MATCH($C218,Calc_CPI_1[[Cost item]:[Cost item]],0),1),0)+\nINDEX(Input_ForRateCalc[],MATCH(\nIF(Calc_NetworkF_1[[#This Row],[Cost item]:[Cost item]]=\"Metering\",\nCalc_NetworkF_1[[#This Row],[Cost item]:[Cost item]]&\" - \"&Calc_NetworkF_1[[#Headers],[Powercor]],\nCalc_NetworkF_1[[#This Row],[Cost item]:[Cost item]]&\" charge - \"&IF(Calc_NetworkF_1[[#This Row],[Customer type]:[Customer type]]=\"Residential\",\"RES - \",\"SME - \")&Calc_NetworkF_1[[#Headers],[Powercor]]),Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH($D$5,Inputs!$C$15:$AZ$15,0)),\"-\")","v":71.342797828201824},{"$f":"IFERROR(\nIFERROR(INDEX(Calc_CPI_1[[CPI uplift factor]:[CPI uplift factor]],MATCH($C218,Calc_CPI_1[[Cost item]:[Cost item]],0),1),0)+\nINDEX(Input_ForRateCalc[],MATCH(\nIF(Calc_NetworkF_1[[#This Row],[Cost item]:[Cost item]]=\"Metering\",\nCalc_NetworkF_1[[#This Row],[Cost item]:[Cost item]]&\" - \"&Calc_NetworkF_1[[#Headers],[United Energy]],\nCalc_NetworkF_1[[#This Row],[Cost item]:[Cost item]]&\" charge - \"&IF(Calc_NetworkF_1[[#This Row],[Customer type]:[Customer type]]=\"Residential\",\"RES - \",\"SME - \")&Calc_NetworkF_1[[#Headers],[United Energy]]),Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH($D$5,Inputs!$C$15:$AZ$15,0)),\"-\")","v":52.185224194223522}]
[]
[null,null,"Variable network charges"]
[null,null,"Cost item","Fixed/Variable","Unit","Customer type","Ausnet","Citipower","Jemena","Powercor","United Energy"]
[null,null,"Block 1","Variable","$/kWh","Residential",{"$f":"IFERROR(\n(IFERROR(INDEX(Calc_CPI_1[[CPI uplift factor]:[CPI uplift factor]],MATCH(Calc_NetworkV_1[[#This Row],[Cost item]:[Cost item]],Calc_CPI_1[[Cost item]:[Cost item]],0),1),0)+\nINDEX(Input_ForRateCalc[],\nMATCH(IF(OR(Calc_NetworkV_1[[#This Row],[Cost item]:[Cost item]]=\"Single rate\",Calc_NetworkV_1[[#This Row],[Cost item]:[Cost item]]=\"Block 1\",Calc_NetworkV_1[[#This Row],[Cost item]:[Cost item]]=\"Balance\"),\"Anytime - \",IF(Calc_NetworkV_1[[#This Row],[Cost item]:[Cost item]]<>\"Controlled load\",\"TOU - \",\"\"))&Calc_NetworkV_1[[#This Row],[Cost item]:[Cost item]]&\" - \"&IF(Calc_NetworkV_1[[#This Row],[Customer type]:[Customer type]]=\"Residential\",\"RES - \",\"SME - \")&Calc_NetworkV_1[[#Headers],[Ausnet]],Input_ForRateCalc[[Cost item]:[Cost item]],0),\nMATCH($D$5,Inputs!$C$15:$AZ$15,0)))/100,\"-\")","v":0.14232900000000001},{"$f":"IFERROR(\n(IFERROR(INDEX(Calc_CPI_1[[CPI uplift factor]:[CPI uplift factor]],MATCH(Calc_NetworkV_1[[#This Row],[Cost item]:[Cost item]],Calc_CPI_1[[Cost item]:[Cost item]],0),1),0)+\nINDEX(Input_ForRateCalc[],\nMATCH(IF(OR(Calc_NetworkV_1[[#This Row],[Cost item]:[Cost item]]=\"Single rate\",Calc_NetworkV_1[[#This Row],[Cost item]:[Cost item]]=\"Block 1\",Calc_NetworkV_1[[#This Row],[Cost item]:[Cost item]]=\"Balance\"),\"Anytime - \",IF(Calc_NetworkV_1[[#This Row],[Cost item]:[Cost item]]<>\"Controlled load\",\"TOU - \",\"\"))&Calc_NetworkV_1[[#This Row],[Cost item]:[Cost item]]&\" - \"&IF(Calc_NetworkV_1[[#This Row],[Customer type]:[Customer type]]=\"Residential\",\"RES - \",\"SME - \")&Calc_NetworkV_1[[#Headers],[Citipower]],Input_ForRateCalc[[Cost item]:[Cost item]],0),\nMATCH($D$5,Inputs!$C$15:$AZ$15,0)))/100,\"-\")","v":"-"},{"$f":"IFERROR(\n(IFERROR(INDEX(Calc_CPI_1[[CPI uplift factor]:[CPI uplift factor]],MATCH(Calc_NetworkV_1[[#This Row],[Cost item]:[Cost item]],Calc_CPI_1[[Cost item]:[Cost item]],0),1),0)+\nINDEX(Input_ForRateCalc[],\nMATCH(IF(OR(Calc_NetworkV_1[[#This Row],[Cost item]:[Cost item]]=\"Single rate\",Calc_NetworkV_1[[#This Row],[Cost item]:[Cost item]]=\"Block 1\",Calc_NetworkV_1[[#This Row],[Cost item]:[Cost item]]=\"Balance\"),\"Anytime - \",IF(Calc_NetworkV_1[[#This Row],[Cost item]:[Cost item]]<>\"Controlled load\",\"TOU - \",\"\"))&Calc_NetworkV_1[[#This Row],[Cost item]:[Cost item]]&\" - \"&IF(Calc_NetworkV_1[[#This Row],[Customer type]:[Customer type]]=\"Residential\",\"RES - \",\"SME - \")&Calc_NetworkV_1[[#Headers],[Jemena]],Input_ForRateCalc[[Cost item]:[Cost item]],0),\nMATCH($D$5,Inputs!$C$15:$AZ$15,0)))/100,\"-\")","v":"-"},{"$f":"IFERROR(\n(IFERROR(INDEX(Calc_CPI_1[[CPI uplift factor]:[CPI uplift factor]],MATCH(Calc_NetworkV_1[[#This Row],[Cost item]:[Cost item]],Calc_CPI_1[[Cost item]:[Cost item]],0),1),0)+\nINDEX(Input_ForRateCalc[],\nMATCH(IF(OR(Calc_NetworkV_1[[#This Row],[Cost item]:[Cost item]]=\"Single rate\",Calc_NetworkV_1[[#This Row],[Cost item]:[Cost item]]=\"Block 1\",Calc_NetworkV_1[[#This Row],[Cost item]:[Cost item]]=\"Balance\"),\"Anytime - \",IF(Calc_NetworkV_1[[#This Row],[Cost item]:[Cost item]]<>\"Controlled load\",\"TOU - \",\"\"))&Calc_NetworkV_1[[#This Row],[Cost item]:[Cost item]]&\" - \"&IF(Calc_NetworkV_1[[#This Row],[Customer type]:[Customer type]]=\"Residential\",\"RES - \",\"SME - \")&Calc_NetworkV_1[[#Headers],[Powercor]],Input_ForRateCalc[[Cost item]:[Cost item]],0),\nMATCH($D$5,Inputs!$C$15:$AZ$15,0)))/100,\"-\")","v":"-"},{"$f":"IFERROR(\n(IFERROR(INDEX(Calc_CPI_1[[CPI uplift factor]:[CPI uplift factor]],MATCH(Calc_NetworkV_1[[#This Row],[Cost item]:[Cost item]],Calc_CPI_1[[Cost item]:[Cost item]],0),1),0)+\nINDEX(Input_ForRateCalc[],\nMATCH(IF(OR(Calc_NetworkV_1[[#This Row],[Cost item]:[Cost item]]=\"Single rate\",Calc_NetworkV_1[[#This Row],[Cost item]:[Cost item]]=\"Block 1\",Calc_NetworkV_1[[#This Row],[Cost item]:[Cost item]]=\"Balance\"),\"Anytime - \",IF(Calc_NetworkV_1[[#This Row],[Cost item]:[Cost item]]<>\"Controlled load\",\"TOU - \",\"\"))&Calc_NetworkV_1[[#This Row],[Cost item]:[Cost item]]&\" - \"&IF(Calc_NetworkV_1[[#This Row],[Customer type]:[Customer type]]=\"Residential\",\"RES - \",\"SME - \")&Calc_NetworkV_1[[#Headers],[United Energy]],Input_ForRateCalc[[Cost item]:[Cost item]],0),\nMATCH($D$5,Inputs!$C$15:$AZ$15,0)))/100,\"-\")","v":"-"}]
[null,null,"Balance","Variable","$/kWh","Residential",{"$f":"IFERROR(\n(IFERROR(INDEX(Calc_CPI_1[[CPI uplift factor]:[CPI uplift factor]],MATCH(Calc_NetworkV_1[[#This Row],[Cost item]:[Cost item]],Calc_CPI_1[[Cost item]:[Cost item]],0),1),0)+\nINDEX(Input_ForRateCalc[],\nMATCH(IF(OR(Calc_NetworkV_1[[#This Row],[Cost item]:[Cost item]]=\"Single rate\",Calc_NetworkV_1[[#This Row],[Cost item]:[Cost item]]=\"Block 1\",Calc_NetworkV_1[[#This Row],[Cost item]:[Cost item]]=\"Balance\"),\"Anytime - \",IF(Calc_NetworkV_1[[#This Row],[Cost item]:[Cost item]]<>\"Controlled load\",\"TOU - \",\"\"))&Calc_NetworkV_1[[#This Row],[Cost item]:[Cost item]]&\" - \"&IF(Calc_NetworkV_1[[#This Row],[Customer type]:[Customer type]]=\"Residential\",\"RES - \",\"SME - \")&Calc_NetworkV_1[[#Headers],[Ausnet]],Input_ForRateCalc[[Cost item]:[Cost item]],0),\nMATCH($D$5,Inputs!$C$15:$AZ$15,0)))/100,\"-\")","v":0.14232890155322539},{"$f":"IFERROR(\n(IFERROR(INDEX(Calc_CPI_1[[CPI uplift factor]:[CPI uplift factor]],MATCH(Calc_NetworkV_1[[#This Row],[Cost item]:[Cost item]],Calc_CPI_1[[Cost item]:[Cost item]],0),1),0)+\nINDEX(Input_ForRateCalc[],\nMATCH(IF(OR(Calc_NetworkV_1[[#This Row],[Cost item]:[Cost item]]=\"Single rate\",Calc_NetworkV_1[[#This Row],[Cost item]:[Cost item]]=\"Block 1\",Calc_NetworkV_1[[#This Row],[Cost item]:[Cost item]]=\"Balance\"),\"Anytime - \",IF(Calc_NetworkV_1[[#This Row],[Cost item]:[Cost item]]<>\"Controlled load\",\"TOU - \",\"\"))&Calc_NetworkV_1[[#This Row],[Cost item]:[Cost item]]&\" - \"&IF(Calc_NetworkV_1[[#This Row],[Customer type]:[Customer type]]=\"Residential\",\"RES - \",\"SME - \")&Calc_NetworkV_1[[#Headers],[Citipower]],Input_ForRateCalc[[Cost item]:[Cost item]],0),\nMATCH($D$5,Inputs!$C$15:$AZ$15,0)))/100,\"-\")","v":"-"},{"$f":"IFERROR(\n(IFERROR(INDEX(Calc_CPI_1[[CPI uplift factor]:[CPI uplift factor]],MATCH(Calc_NetworkV_1[[#This Row],[Cost item]:[Cost item]],Calc_CPI_1[[Cost item]:[Cost item]],0),1),0)+\nINDEX(Input_ForRateCalc[],\nMATCH(IF(OR(Calc_NetworkV_1[[#This Row],[Cost item]:[Cost item]]=\"Single rate\",Calc_NetworkV_1[[#This Row],[Cost item]:[Cost item]]=\"Block 1\",Calc_NetworkV_1[[#This Row],[Cost item]:[Cost item]]=\"Balance\"),\"Anytime - \",IF(Calc_NetworkV_1[[#This Row],[Cost item]:[Cost item]]<>\"Controlled load\",\"TOU - \",\"\"))&Calc_NetworkV_1[[#This Row],[Cost item]:[Cost item]]&\" - \"&IF(Calc_NetworkV_1[[#This Row],[Customer type]:[Customer type]]=\"Residential\",\"RES - \",\"SME - \")&Calc_NetworkV_1[[#Headers],[Jemena]],Input_ForRateCalc[[Cost item]:[Cost item]],0),\nMATCH($D$5,Inputs!$C$15:$AZ$15,0)))/100,\"-\")","v":"-"},{"$f":"IFERROR(\n(IFERROR(INDEX(Calc_CPI_1[[CPI uplift factor]:[CPI uplift factor]],MATCH(Calc_NetworkV_1[[#This Row],[Cost item]:[Cost item]],Calc_CPI_1[[Cost item]:[Cost item]],0),1),0)+\nINDEX(Input_ForRateCalc[],\nMATCH(IF(OR(Calc_NetworkV_1[[#This Row],[Cost item]:[Cost item]]=\"Single rate\",Calc_NetworkV_1[[#This Row],[Cost item]:[Cost item]]=\"Block 1\",Calc_NetworkV_1[[#This Row],[Cost item]:[Cost item]]=\"Balance\"),\"Anytime - \",IF(Calc_NetworkV_1[[#This Row],[Cost item]:[Cost item]]<>\"Controlled load\",\"TOU - \",\"\"))&Calc_NetworkV_1[[#This Row],[Cost item]:[Cost item]]&\" - \"&IF(Calc_NetworkV_1[[#This Row],[Customer type]:[Customer type]]=\"Residential\",\"RES - \",\"SME - \")&Calc_NetworkV_1[[#Headers],[Powercor]],Input_ForRateCalc[[Cost item]:[Cost item]],0),\nMATCH($D$5,Inputs!$C$15:$AZ$15,0)))/100,\"-\")","v":"-"},{"$f":"IFERROR(\n(IFERROR(INDEX(Calc_CPI_1[[CPI uplift factor]:[CPI uplift factor]],MATCH(Calc_NetworkV_1[[#This Row],[Cost item]:[Cost item]],Calc_CPI_1[[Cost item]:[Cost item]],0),1),0)+\nINDEX(Input_ForRateCalc[],\nMATCH(IF(OR(Calc_NetworkV_1[[#This Row],[Cost item]:[Cost item]]=\"Single rate\",Calc_NetworkV_1[[#This Row],[Cost item]:[Cost item]]=\"Block 1\",Calc_NetworkV_1[[#This Row],[Cost item]:[Cost item]]=\"Balance\"),\"Anytime - \",IF(Calc_NetworkV_1[[#This Row],[Cost item]:[Cost item]]<>\"Controlled load\",\"TOU - \",\"\"))&Calc_NetworkV_1[[#This Row],[Cost item]:[Cost item]]&\" - \"&IF(Calc_NetworkV_1[[#This Row],[Customer type]:[Customer type]]=\"Residential\",\"RES - \",\"SME - \")&Calc_NetworkV_1[[#Headers],[United Energy]],Input_ForRateCalc[[Cost item]:[Cost item]],0),\nMATCH($D$5,Inputs!$C$15:$AZ$15,0)))/100,\"-\")","v":"-"}]
[null,null,"Single rate","Variable","$/kWh","Residential",{"$f":"IFERROR(\n(IFERROR(INDEX(Calc_CPI_1[[CPI uplift factor]:[CPI uplift factor]],MATCH(Calc_NetworkV_1[[#This Row],[Cost item]:[Cost item]],Calc_CPI_1[[Cost item]:[Cost item]],0),1),0)+\nINDEX(Input_ForRateCalc[],\nMATCH(IF(OR(Calc_NetworkV_1[[#This Row],[Cost item]:[Cost item]]=\"Single rate\",Calc_NetworkV_1[[#This Row],[Cost item]:[Cost item]]=\"Block 1\",Calc_NetworkV_1[[#This Row],[Cost item]:[Cost item]]=\"Balance\"),\"Anytime - \",IF(Calc_NetworkV_1[[#This Row],[Cost item]:[Cost item]]<>\"Controlled load\",\"TOU - \",\"\"))&Calc_NetworkV_1[[#This Row],[Cost item]:[Cost item]]&\" - \"&IF(Calc_NetworkV_1[[#This Row],[Customer type]:[Customer type]]=\"Residential\",\"RES - \",\"SME - \")&Calc_NetworkV_1[[#Headers],[Ausnet]],Input_ForRateCalc[[Cost item]:[Cost item]],0),\nMATCH($D$5,Inputs!$C$15:$AZ$15,0)))/100,\"-\")","v":"-"},{"$f":"IFERROR(\n(IFERROR(INDEX(Calc_CPI_1[[CPI uplift factor]:[CPI uplift factor]],MATCH(Calc_NetworkV_1[[#This Row],[Cost item]:[Cost item]],Calc_CPI_1[[Cost item]:[Cost item]],0),1),0)+\nINDEX(Input_ForRateCalc[],\nMATCH(IF(OR(Calc_NetworkV_1[[#This Row],[Cost item]:[Cost item]]=\"Single rate\",Calc_NetworkV_1[[#This Row],[Cost item]:[Cost item]]=\"Block 1\",Calc_NetworkV_1[[#This Row],[Cost item]:[Cost item]]=\"Balance\"),\"Anytime - \",IF(Calc_NetworkV_1[[#This Row],[Cost item]:[Cost item]]<>\"Controlled load\",\"TOU - \",\"\"))&Calc_NetworkV_1[[#This Row],[Cost item]:[Cost item]]&\" - \"&IF(Calc_NetworkV_1[[#This Row],[Customer type]:[Customer type]]=\"Residential\",\"RES - \",\"SME - \")&Calc_NetworkV_1[[#Headers],[Citipower]],Input_ForRateCalc[[Cost item]:[Cost item]],0),\nMATCH($D$5,Inputs!$C$15:$AZ$15,0)))/100,\"-\")","v":8.6599999999999996E-2},{"$f":"IFERROR(\n(IFERROR(INDEX(Calc_CPI_1[[CPI uplift factor]:[CPI uplift factor]],MATCH(Calc_NetworkV_1[[#This Row],[Cost item]:[Cost item]],Calc_CPI_1[[Cost item]:[Cost item]],0),1),0)+\nINDEX(Input_ForRateCalc[],\nMATCH(IF(OR(Calc_NetworkV_1[[#This Row],[Cost item]:[Cost item]]=\"Single rate\",Calc_NetworkV_1[[#This Row],[Cost item]:[Cost item]]=\"Block 1\",Calc_NetworkV_1[[#This Row],[Cost item]:[Cost item]]=\"Balance\"),\"Anytime - \",IF(Calc_NetworkV_1[[#This Row],[Cost item]:[Cost item]]<>\"Controlled load\",\"TOU - \",\"\"))&Calc_NetworkV_1[[#This Row],[Cost item]:[Cost item]]&\" - \"&IF(Calc_NetworkV_1[[#This Row],[Customer type]:[Customer type]]=\"Residential\",\"RES - \",\"SME - \")&Calc_NetworkV_1[[#Headers],[Jemena]],Input_ForRateCalc[[Cost item]:[Cost item]],0),\nMATCH($D$5,Inputs!$C$15:$AZ$15,0)))/100,\"-\")","v":9.8919999999999994E-2},{"$f":"IFERROR(\n(IFERROR(INDEX(Calc_CPI_1[[CPI uplift factor]:[CPI uplift factor]],MATCH(Calc_NetworkV_1[[#This Row],[Cost item]:[Cost item]],Calc_CPI_1[[Cost item]:[Cost item]],0),1),0)+\nINDEX(Input_ForRateCalc[],\nMATCH(IF(OR(Calc_NetworkV_1[[#This Row],[Cost item]:[Cost item]]=\"Single rate\",Calc_NetworkV_1[[#This Row],[Cost item]:[Cost item]]=\"Block 1\",Calc_NetworkV_1[[#This Row],[Cost item]:[Cost item]]=\"Balance\"),\"Anytime - \",IF(Calc_NetworkV_1[[#This Row],[Cost item]:[Cost item]]<>\"Controlled load\",\"TOU - \",\"\"))&Calc_NetworkV_1[[#This Row],[Cost item]:[Cost item]]&\" - \"&IF(Calc_NetworkV_1[[#This Row],[Customer type]:[Customer type]]=\"Residential\",\"RES - \",\"SME - \")&Calc_NetworkV_1[[#Headers],[Powercor]],Input_ForRateCalc[[Cost item]:[Cost item]],0),\nMATCH($D$5,Inputs!$C$15:$AZ$15,0)))/100,\"-\")","v":0.10390000000000001},{"$f":"IFERROR(\n(IFERROR(INDEX(Calc_CPI_1[[CPI uplift factor]:[CPI uplift factor]],MATCH(Calc_NetworkV_1[[#This Row],[Cost item]:[Cost item]],Calc_CPI_1[[Cost item]:[Cost item]],0),1),0)+\nINDEX(Input_ForRateCalc[],\nMATCH(IF(OR(Calc_NetworkV_1[[#This Row],[Cost item]:[Cost item]]=\"Single rate\",Calc_NetworkV_1[[#This Row],[Cost item]:[Cost item]]=\"Block 1\",Calc_NetworkV_1[[#This Row],[Cost item]:[Cost item]]=\"Balance\"),\"Anytime - \",IF(Calc_NetworkV_1[[#This Row],[Cost item]:[Cost item]]<>\"Controlled load\",\"TOU - \",\"\"))&Calc_NetworkV_1[[#This Row],[Cost item]:[Cost item]]&\" - \"&IF(Calc_NetworkV_1[[#This Row],[Customer type]:[Customer type]]=\"Residential\",\"RES - \",\"SME - \")&Calc_NetworkV_1[[#Headers],[United Energy]],Input_ForRateCalc[[Cost item]:[Cost item]],0),\nMATCH($D$5,Inputs!$C$15:$AZ$15,0)))/100,\"-\")","v":9.4499999999999987E-2}]
[null,null,"Peak","Variable","$/kWh","Residential",{"$f":"IFERROR(\n(IFERROR(INDEX(Calc_CPI_1[[CPI uplift factor]:[CPI uplift factor]],MATCH(Calc_NetworkV_1[[#This Row],[Cost item]:[Cost item]],Calc_CPI_1[[Cost item]:[Cost item]],0),1),0)+\nINDEX(Input_ForRateCalc[],\nMATCH(IF(OR(Calc_NetworkV_1[[#This Row],[Cost item]:[Cost item]]=\"Single rate\",Calc_NetworkV_1[[#This Row],[Cost item]:[Cost item]]=\"Block 1\",Calc_NetworkV_1[[#This Row],[Cost item]:[Cost item]]=\"Balance\"),\"Anytime - \",IF(Calc_NetworkV_1[[#This Row],[Cost item]:[Cost item]]<>\"Controlled load\",\"TOU - \",\"\"))&Calc_NetworkV_1[[#This Row],[Cost item]:[Cost item]]&\" - \"&IF(Calc_NetworkV_1[[#This Row],[Customer type]:[Customer type]]=\"Residential\",\"RES - \",\"SME - \")&Calc_NetworkV_1[[#Headers],[Ausnet]],Input_ForRateCalc[[Cost item]:[Cost item]],0),\nMATCH($D$5,Inputs!$C$15:$AZ$15,0)))/100,\"-\")","v":0.24640629322487087},{"$f":"IFERROR(\n(IFERROR(INDEX(Calc_CPI_1[[CPI uplift factor]:[CPI uplift factor]],MATCH(Calc_NetworkV_1[[#This Row],[Cost item]:[Cost item]],Calc_CPI_1[[Cost item]:[Cost item]],0),1),0)+\nINDEX(Input_ForRateCalc[],\nMATCH(IF(OR(Calc_NetworkV_1[[#This Row],[Cost item]:[Cost item]]=\"Single rate\",Calc_NetworkV_1[[#This Row],[Cost item]:[Cost item]]=\"Block 1\",Calc_NetworkV_1[[#This Row],[Cost item]:[Cost item]]=\"Balance\"),\"Anytime - \",IF(Calc_NetworkV_1[[#This Row],[Cost item]:[Cost item]]<>\"Controlled load\",\"TOU - \",\"\"))&Calc_NetworkV_1[[#This Row],[Cost item]:[Cost item]]&\" - \"&IF(Calc_NetworkV_1[[#This Row],[Customer type]:[Customer type]]=\"Residential\",\"RES - \",\"SME - \")&Calc_NetworkV_1[[#Headers],[Citipower]],Input_ForRateCalc[[Cost item]:[Cost item]],0),\nMATCH($D$5,Inputs!$C$15:$AZ$15,0)))/100,\"-\")","v":0.16439999999999999},{"$f":"IFERROR(\n(IFERROR(INDEX(Calc_CPI_1[[CPI uplift factor]:[CPI uplift factor]],MATCH(Calc_NetworkV_1[[#This Row],[Cost item]:[Cost item]],Calc_CPI_1[[Cost item]:[Cost item]],0),1),0)+\nINDEX(Input_ForRateCalc[],\nMATCH(IF(OR(Calc_NetworkV_1[[#This Row],[Cost item]:[Cost item]]=\"Single rate\",Calc_NetworkV_1[[#This Row],[Cost item]:[Cost item]]=\"Block 1\",Calc_NetworkV_1[[#This Row],[Cost item]:[Cost item]]=\"Balance\"),\"Anytime - \",IF(Calc_NetworkV_1[[#This Row],[Cost item]:[Cost item]]<>\"Controlled load\",\"TOU - \",\"\"))&Calc_NetworkV_1[[#This Row],[Cost item]:[Cost item]]&\" - \"&IF(Calc_NetworkV_1[[#This Row],[Customer type]:[Customer type]]=\"Residential\",\"RES - \",\"SME - \")&Calc_NetworkV_1[[#Headers],[Jemena]],Input_ForRateCalc[[Cost item]:[Cost item]],0),\nMATCH($D$5,Inputs!$C$15:$AZ$15,0)))/100,\"-\")","v":0.16705999999999999},{"$f":"IFERROR(\n(IFERROR(INDEX(Calc_CPI_1[[CPI uplift factor]:[CPI uplift factor]],MATCH(Calc_NetworkV_1[[#This Row],[Cost item]:[Cost item]],Calc_CPI_1[[Cost item]:[Cost item]],0),1),0)+\nINDEX(Input_ForRateCalc[],\nMATCH(IF(OR(Calc_NetworkV_1[[#This Row],[Cost item]:[Cost item]]=\"Single rate\",Calc_NetworkV_1[[#This Row],[Cost item]:[Cost item]]=\"Block 1\",Calc_NetworkV_1[[#This Row],[Cost item]:[Cost item]]=\"Balance\"),\"Anytime - \",IF(Calc_NetworkV_1[[#This Row],[Cost item]:[Cost item]]<>\"Controlled load\",\"TOU - \",\"\"))&Calc_NetworkV_1[[#This Row],[Cost item]:[Cost item]]&\" - \"&IF(Calc_NetworkV_1[[#This Row],[Customer type]:[Customer type]]=\"Residential\",\"RES - \",\"SME - \")&Calc_NetworkV_1[[#Headers],[Powercor]],Input_ForRateCalc[[Cost item]:[Cost item]],0),\nMATCH($D$5,Inputs!$C$15:$AZ$15,0)))/100,\"-\")","v":0.19299999999999998},{"$f":"IFERROR(\n(IFERROR(INDEX(Calc_CPI_1[[CPI uplift factor]:[CPI uplift factor]],MATCH(Calc_NetworkV_1[[#This Row],[Cost item]:[Cost item]],Calc_CPI_1[[Cost item]:[Cost item]],0),1),0)+\nINDEX(Input_ForRateCalc[],\nMATCH(IF(OR(Calc_NetworkV_1[[#This Row],[Cost item]:[Cost item]]=\"Single rate\",Calc_NetworkV_1[[#This Row],[Cost item]:[Cost item]]=\"Block 1\",Calc_NetworkV_1[[#This Row],[Cost item]:[Cost item]]=\"Balance\"),\"Anytime - \",IF(Calc_NetworkV_1[[#This Row],[Cost item]:[Cost item]]<>\"Controlled load\",\"TOU - \",\"\"))&Calc_NetworkV_1[[#This Row],[Cost item]:[Cost item]]&\" - \"&IF(Calc_NetworkV_1[[#This Row],[Customer type]:[Customer type]]=\"Residential\",\"RES - \",\"SME - \")&Calc_NetworkV_1[[#Headers],[United Energy]],Input_ForRateCalc[[Cost item]:[Cost item]],0),\nMATCH($D$5,Inputs!$C$15:$AZ$15,0)))/100,\"-\")","v":0.17679999999999998}]
[null,null,"Off peak","Variable","$/kWh","Residential",{"$f":"IFERROR(\n(IFERROR(INDEX(Calc_CPI_1[[CPI uplift factor]:[CPI uplift factor]],MATCH(Calc_NetworkV_1[[#This Row],[Cost item]:[Cost item]],Calc_CPI_1[[Cost item]:[Cost item]],0),1),0)+\nINDEX(Input_ForRateCalc[],\nMATCH(IF(OR(Calc_NetworkV_1[[#This Row],[Cost item]:[Cost item]]=\"Single rate\",Calc_NetworkV_1[[#This Row],[Cost item]:[Cost item]]=\"Block 1\",Calc_NetworkV_1[[#This Row],[Cost item]:[Cost item]]=\"Balance\"),\"Anytime - \",IF(Calc_NetworkV_1[[#This Row],[Cost item]:[Cost item]]<>\"Controlled load\",\"TOU - \",\"\"))&Calc_NetworkV_1[[#This Row],[Cost item]:[Cost item]]&\" - \"&IF(Calc_NetworkV_1[[#This Row],[Customer type]:[Customer type]]=\"Residential\",\"RES - \",\"SME - \")&Calc_NetworkV_1[[#Headers],[Ausnet]],Input_ForRateCalc[[Cost item]:[Cost item]],0),\nMATCH($D$5,Inputs!$C$15:$AZ$15,0)))/100,\"-\")","v":4.9230992651199214E-2},{"$f":"IFERROR(\n(IFERROR(INDEX(Calc_CPI_1[[CPI uplift factor]:[CPI uplift factor]],MATCH(Calc_NetworkV_1[[#This Row],[Cost item]:[Cost item]],Calc_CPI_1[[Cost item]:[Cost item]],0),1),0)+\nINDEX(Input_ForRateCalc[],\nMATCH(IF(OR(Calc_NetworkV_1[[#This Row],[Cost item]:[Cost item]]=\"Single rate\",Calc_NetworkV_1[[#This Row],[Cost item]:[Cost item]]=\"Block 1\",Calc_NetworkV_1[[#This Row],[Cost item]:[Cost item]]=\"Balance\"),\"Anytime - \",IF(Calc_NetworkV_1[[#This Row],[Cost item]:[Cost item]]<>\"Controlled load\",\"TOU - \",\"\"))&Calc_NetworkV_1[[#This Row],[Cost item]:[Cost item]]&\" - \"&IF(Calc_NetworkV_1[[#This Row],[Customer type]:[Customer type]]=\"Residential\",\"RES - \",\"SME - \")&Calc_NetworkV_1[[#Headers],[Citipower]],Input_ForRateCalc[[Cost item]:[Cost item]],0),\nMATCH($D$5,Inputs!$C$15:$AZ$15,0)))/100,\"-\")","v":4.1100000000000005E-2},{"$f":"IFERROR(\n(IFERROR(INDEX(Calc_CPI_1[[CPI uplift factor]:[CPI uplift factor]],MATCH(Calc_NetworkV_1[[#This Row],[Cost item]:[Cost item]],Calc_CPI_1[[Cost item]:[Cost item]],0),1),0)+\nINDEX(Input_ForRateCalc[],\nMATCH(IF(OR(Calc_NetworkV_1[[#This Row],[Cost item]:[Cost item]]=\"Single rate\",Calc_NetworkV_1[[#This Row],[Cost item]:[Cost item]]=\"Block 1\",Calc_NetworkV_1[[#This Row],[Cost item]:[Cost item]]=\"Balance\"),\"Anytime - \",IF(Calc_NetworkV_1[[#This Row],[Cost item]:[Cost item]]<>\"Controlled load\",\"TOU - \",\"\"))&Calc_NetworkV_1[[#This Row],[Cost item]:[Cost item]]&\" - \"&IF(Calc_NetworkV_1[[#This Row],[Customer type]:[Customer type]]=\"Residential\",\"RES - \",\"SME - \")&Calc_NetworkV_1[[#Headers],[Jemena]],Input_ForRateCalc[[Cost item]:[Cost item]],0),\nMATCH($D$5,Inputs!$C$15:$AZ$15,0)))/100,\"-\")","v":4.675E-2},{"$f":"IFERROR(\n(IFERROR(INDEX(Calc_CPI_1[[CPI uplift factor]:[CPI uplift factor]],MATCH(Calc_NetworkV_1[[#This Row],[Cost item]:[Cost item]],Calc_CPI_1[[Cost item]:[Cost item]],0),1),0)+\nINDEX(Input_ForRateCalc[],\nMATCH(IF(OR(Calc_NetworkV_1[[#This Row],[Cost item]:[Cost item]]=\"Single rate\",Calc_NetworkV_1[[#This Row],[Cost item]:[Cost item]]=\"Block 1\",Calc_NetworkV_1[[#This Row],[Cost item]:[Cost item]]=\"Balance\"),\"Anytime - \",IF(Calc_NetworkV_1[[#This Row],[Cost item]:[Cost item]]<>\"Controlled load\",\"TOU - \",\"\"))&Calc_NetworkV_1[[#This Row],[Cost item]:[Cost item]]&\" - \"&IF(Calc_NetworkV_1[[#This Row],[Customer type]:[Customer type]]=\"Residential\",\"RES - \",\"SME - \")&Calc_NetworkV_1[[#Headers],[Powercor]],Input_ForRateCalc[[Cost item]:[Cost item]],0),\nMATCH($D$5,Inputs!$C$15:$AZ$15,0)))/100,\"-\")","v":4.8299999999999989E-2},{"$f":"IFERROR(\n(IFERROR(INDEX(Calc_CPI_1[[CPI uplift factor]:[CPI uplift factor]],MATCH(Calc_NetworkV_1[[#This Row],[Cost item]:[Cost item]],Calc_CPI_1[[Cost item]:[Cost item]],0),1),0)+\nINDEX(Input_ForRateCalc[],\nMATCH(IF(OR(Calc_NetworkV_1[[#This Row],[Cost item]:[Cost item]]=\"Single rate\",Calc_NetworkV_1[[#This Row],[Cost item]:[Cost item]]=\"Block 1\",Calc_NetworkV_1[[#This Row],[Cost item]:[Cost item]]=\"Balance\"),\"Anytime - \",IF(Calc_NetworkV_1[[#This Row],[Cost item]:[Cost item]]<>\"Controlled load\",\"TOU - \",\"\"))&Calc_NetworkV_1[[#This Row],[Cost item]:[Cost item]]&\" - \"&IF(Calc_NetworkV_1[[#This Row],[Customer type]:[Customer type]]=\"Residential\",\"RES - \",\"SME - \")&Calc_NetworkV_1[[#Headers],[United Energy]],Input_ForRateCalc[[Cost item]:[Cost item]],0),\nMATCH($D$5,Inputs!$C$15:$AZ$15,0)))/100,\"-\")","v":4.4000000000000004E-2}]
[null,null,"Controlled load","Variable","$/kWh","Residential",{"$f":"IFERROR(\n(IFERROR(INDEX(Calc_CPI_1[[CPI uplift factor]:[CPI uplift factor]],MATCH(Calc_NetworkV_1[[#This Row],[Cost item]:[Cost item]],Calc_CPI_1[[Cost item]:[Cost item]],0),1),0)+\nINDEX(Input_ForRateCalc[],\nMATCH(IF(OR(Calc_NetworkV_1[[#This Row],[Cost item]:[Cost item]]=\"Single rate\",Calc_NetworkV_1[[#This Row],[Cost item]:[Cost item]]=\"Block 1\",Calc_NetworkV_1[[#This Row],[Cost item]:[Cost item]]=\"Balance\"),\"Anytime - \",IF(Calc_NetworkV_1[[#This Row],[Cost item]:[Cost item]]<>\"Controlled load\",\"TOU - \",\"\"))&Calc_NetworkV_1[[#This Row],[Cost item]:[Cost item]]&\" - \"&IF(Calc_NetworkV_1[[#This Row],[Customer type]:[Customer type]]=\"Residential\",\"RES - \",\"SME - \")&Calc_NetworkV_1[[#Headers],[Ausnet]],Input_ForRateCalc[[Cost item]:[Cost item]],0),\nMATCH($D$5,Inputs!$C$15:$AZ$15,0)))/100,\"-\")","v":4.9230992651199214E-2},{"$f":"IFERROR(\n(IFERROR(INDEX(Calc_CPI_1[[CPI uplift factor]:[CPI uplift factor]],MATCH(Calc_NetworkV_1[[#This Row],[Cost item]:[Cost item]],Calc_CPI_1[[Cost item]:[Cost item]],0),1),0)+\nINDEX(Input_ForRateCalc[],\nMATCH(IF(OR(Calc_NetworkV_1[[#This Row],[Cost item]:[Cost item]]=\"Single rate\",Calc_NetworkV_1[[#This Row],[Cost item]:[Cost item]]=\"Block 1\",Calc_NetworkV_1[[#This Row],[Cost item]:[Cost item]]=\"Balance\"),\"Anytime - \",IF(Calc_NetworkV_1[[#This Row],[Cost item]:[Cost item]]<>\"Controlled load\",\"TOU - \",\"\"))&Calc_NetworkV_1[[#This Row],[Cost item]:[Cost item]]&\" - \"&IF(Calc_NetworkV_1[[#This Row],[Customer type]:[Customer type]]=\"Residential\",\"RES - \",\"SME - \")&Calc_NetworkV_1[[#Headers],[Citipower]],Input_ForRateCalc[[Cost item]:[Cost item]],0),\nMATCH($D$5,Inputs!$C$15:$AZ$15,0)))/100,\"-\")","v":2.4399999999999998E-2},{"$f":"IFERROR(\n(IFERROR(INDEX(Calc_CPI_1[[CPI uplift factor]:[CPI uplift factor]],MATCH(Calc_NetworkV_1[[#This Row],[Cost item]:[Cost item]],Calc_CPI_1[[Cost item]:[Cost item]],0),1),0)+\nINDEX(Input_ForRateCalc[],\nMATCH(IF(OR(Calc_NetworkV_1[[#This Row],[Cost item]:[Cost item]]=\"Single rate\",Calc_NetworkV_1[[#This Row],[Cost item]:[Cost item]]=\"Block 1\",Calc_NetworkV_1[[#This Row],[Cost item]:[Cost item]]=\"Balance\"),\"Anytime - \",IF(Calc_NetworkV_1[[#This Row],[Cost item]:[Cost item]]<>\"Controlled load\",\"TOU - \",\"\"))&Calc_NetworkV_1[[#This Row],[Cost item]:[Cost item]]&\" - \"&IF(Calc_NetworkV_1[[#This Row],[Customer type]:[Customer type]]=\"Residential\",\"RES - \",\"SME - \")&Calc_NetworkV_1[[#Headers],[Jemena]],Input_ForRateCalc[[Cost item]:[Cost item]],0),\nMATCH($D$5,Inputs!$C$15:$AZ$15,0)))/100,\"-\")","v":4.2130000000000001E-2},{"$f":"IFERROR(\n(IFERROR(INDEX(Calc_CPI_1[[CPI uplift factor]:[CPI uplift factor]],MATCH(Calc_NetworkV_1[[#This Row],[Cost item]:[Cost item]],Calc_CPI_1[[Cost item]:[Cost item]],0),1),0)+\nINDEX(Input_ForRateCalc[],\nMATCH(IF(OR(Calc_NetworkV_1[[#This Row],[Cost item]:[Cost item]]=\"Single rate\",Calc_NetworkV_1[[#This Row],[Cost item]:[Cost item]]=\"Block 1\",Calc_NetworkV_1[[#This Row],[Cost item]:[Cost item]]=\"Balance\"),\"Anytime - \",IF(Calc_NetworkV_1[[#This Row],[Cost item]:[Cost item]]<>\"Controlled load\",\"TOU - \",\"\"))&Calc_NetworkV_1[[#This Row],[Cost item]:[Cost item]]&\" - \"&IF(Calc_NetworkV_1[[#This Row],[Customer type]:[Customer type]]=\"Residential\",\"RES - \",\"SME - \")&Calc_NetworkV_1[[#Headers],[Powercor]],Input_ForRateCalc[[Cost item]:[Cost item]],0),\nMATCH($D$5,Inputs!$C$15:$AZ$15,0)))/100,\"-\")","v":2.7300000000000001E-2},{"$f":"IFERROR(\n(IFERROR(INDEX(Calc_CPI_1[[CPI uplift factor]:[CPI uplift factor]],MATCH(Calc_NetworkV_1[[#This Row],[Cost item]:[Cost item]],Calc_CPI_1[[Cost item]:[Cost item]],0),1),0)+\nINDEX(Input_ForRateCalc[],\nMATCH(IF(OR(Calc_NetworkV_1[[#This Row],[Cost item]:[Cost item]]=\"Single rate\",Calc_NetworkV_1[[#This Row],[Cost item]:[Cost item]]=\"Block 1\",Calc_NetworkV_1[[#This Row],[Cost item]:[Cost item]]=\"Balance\"),\"Anytime - \",IF(Calc_NetworkV_1[[#This Row],[Cost item]:[Cost item]]<>\"Controlled load\",\"TOU - \",\"\"))&Calc_NetworkV_1[[#This Row],[Cost item]:[Cost item]]&\" - \"&IF(Calc_NetworkV_1[[#This Row],[Customer type]:[Customer type]]=\"Residential\",\"RES - \",\"SME - \")&Calc_NetworkV_1[[#Headers],[United Energy]],Input_ForRateCalc[[Cost item]:[Cost item]],0),\nMATCH($D$5,Inputs!$C$15:$AZ$15,0)))/100,\"-\")","v":2.7400000000000001E-2}]
[null,null,"Block 1","Variable","$/kWh","Small business",{"$f":"IFERROR(\n(IFERROR(INDEX(Calc_CPI_1[[CPI uplift factor]:[CPI uplift factor]],MATCH(Calc_NetworkV_1[[#This Row],[Cost item]:[Cost item]],Calc_CPI_1[[Cost item]:[Cost item]],0),1),0)+\nINDEX(Input_ForRateCalc[],\nMATCH(IF(OR(Calc_NetworkV_1[[#This Row],[Cost item]:[Cost item]]=\"Single rate\",Calc_NetworkV_1[[#This Row],[Cost item]:[Cost item]]=\"Block 1\",Calc_NetworkV_1[[#This Row],[Cost item]:[Cost item]]=\"Balance\"),\"Anytime - \",IF(Calc_NetworkV_1[[#This Row],[Cost item]:[Cost item]]<>\"Controlled load\",\"TOU - \",\"\"))&Calc_NetworkV_1[[#This Row],[Cost item]:[Cost item]]&\" - \"&IF(Calc_NetworkV_1[[#This Row],[Customer type]:[Customer type]]=\"Residential\",\"RES - \",\"SME - \")&Calc_NetworkV_1[[#Headers],[Ausnet]],Input_ForRateCalc[[Cost item]:[Cost item]],0),\nMATCH($D$5,Inputs!$C$15:$AZ$15,0)))/100,\"-\")","v":0.19451149215436703},{"$f":"IFERROR(\n(IFERROR(INDEX(Calc_CPI_1[[CPI uplift factor]:[CPI uplift factor]],MATCH(Calc_NetworkV_1[[#This Row],[Cost item]:[Cost item]],Calc_CPI_1[[Cost item]:[Cost item]],0),1),0)+\nINDEX(Input_ForRateCalc[],\nMATCH(IF(OR(Calc_NetworkV_1[[#This Row],[Cost item]:[Cost item]]=\"Single rate\",Calc_NetworkV_1[[#This Row],[Cost item]:[Cost item]]=\"Block 1\",Calc_NetworkV_1[[#This Row],[Cost item]:[Cost item]]=\"Balance\"),\"Anytime - \",IF(Calc_NetworkV_1[[#This Row],[Cost item]:[Cost item]]<>\"Controlled load\",\"TOU - \",\"\"))&Calc_NetworkV_1[[#This Row],[Cost item]:[Cost item]]&\" - \"&IF(Calc_NetworkV_1[[#This Row],[Customer type]:[Customer type]]=\"Residential\",\"RES - \",\"SME - \")&Calc_NetworkV_1[[#Headers],[Citipower]],Input_ForRateCalc[[Cost item]:[Cost item]],0),\nMATCH($D$5,Inputs!$C$15:$AZ$15,0)))/100,\"-\")","v":"-"},{"$f":"IFERROR(\n(IFERROR(INDEX(Calc_CPI_1[[CPI uplift factor]:[CPI uplift factor]],MATCH(Calc_NetworkV_1[[#This Row],[Cost item]:[Cost item]],Calc_CPI_1[[Cost item]:[Cost item]],0),1),0)+\nINDEX(Input_ForRateCalc[],\nMATCH(IF(OR(Calc_NetworkV_1[[#This Row],[Cost item]:[Cost item]]=\"Single rate\",Calc_NetworkV_1[[#This Row],[Cost item]:[Cost item]]=\"Block 1\",Calc_NetworkV_1[[#This Row],[Cost item]:[Cost item]]=\"Balance\"),\"Anytime - \",IF(Calc_NetworkV_1[[#This Row],[Cost item]:[Cost item]]<>\"Controlled load\",\"TOU - \",\"\"))&Calc_NetworkV_1[[#This Row],[Cost item]:[Cost item]]&\" - \"&IF(Calc_NetworkV_1[[#This Row],[Customer type]:[Customer type]]=\"Residential\",\"RES - \",\"SME - \")&Calc_NetworkV_1[[#Headers],[Jemena]],Input_ForRateCalc[[Cost item]:[Cost item]],0),\nMATCH($D$5,Inputs!$C$15:$AZ$15,0)))/100,\"-\")","v":"-"},{"$f":"IFERROR(\n(IFERROR(INDEX(Calc_CPI_1[[CPI uplift factor]:[CPI uplift factor]],MATCH(Calc_NetworkV_1[[#This Row],[Cost item]:[Cost item]],Calc_CPI_1[[Cost item]:[Cost item]],0),1),0)+\nINDEX(Input_ForRateCalc[],\nMATCH(IF(OR(Calc_NetworkV_1[[#This Row],[Cost item]:[Cost item]]=\"Single rate\",Calc_NetworkV_1[[#This Row],[Cost item]:[Cost item]]=\"Block 1\",Calc_NetworkV_1[[#This Row],[Cost item]:[Cost item]]=\"Balance\"),\"Anytime - \",IF(Calc_NetworkV_1[[#This Row],[Cost item]:[Cost item]]<>\"Controlled load\",\"TOU - \",\"\"))&Calc_NetworkV_1[[#This Row],[Cost item]:[Cost item]]&\" - \"&IF(Calc_NetworkV_1[[#This Row],[Customer type]:[Customer type]]=\"Residential\",\"RES - \",\"SME - \")&Calc_NetworkV_1[[#Headers],[Powercor]],Input_ForRateCalc[[Cost item]:[Cost item]],0),\nMATCH($D$5,Inputs!$C$15:$AZ$15,0)))/100,\"-\")","v":"-"},{"$f":"IFERROR(\n(IFERROR(INDEX(Calc_CPI_1[[CPI uplift factor]:[CPI uplift factor]],MATCH(Calc_NetworkV_1[[#This Row],[Cost item]:[Cost item]],Calc_CPI_1[[Cost item]:[Cost item]],0),1),0)+\nINDEX(Input_ForRateCalc[],\nMATCH(IF(OR(Calc_NetworkV_1[[#This Row],[Cost item]:[Cost item]]=\"Single rate\",Calc_NetworkV_1[[#This Row],[Cost item]:[Cost item]]=\"Block 1\",Calc_NetworkV_1[[#This Row],[Cost item]:[Cost item]]=\"Balance\"),\"Anytime - \",IF(Calc_NetworkV_1[[#This Row],[Cost item]:[Cost item]]<>\"Controlled load\",\"TOU - \",\"\"))&Calc_NetworkV_1[[#This Row],[Cost item]:[Cost item]]&\" - \"&IF(Calc_NetworkV_1[[#This Row],[Customer type]:[Customer type]]=\"Residential\",\"RES - \",\"SME - \")&Calc_NetworkV_1[[#Headers],[United Energy]],Input_ForRateCalc[[Cost item]:[Cost item]],0),\nMATCH($D$5,Inputs!$C$15:$AZ$15,0)))/100,\"-\")","v":"-"}]
[null,null,"Balance","Variable","$/kWh","Small business",{"$f":"IFERROR(\n(IFERROR(INDEX(Calc_CPI_1[[CPI uplift factor]:[CPI uplift factor]],MATCH(Calc_NetworkV_1[[#This Row],[Cost item]:[Cost item]],Calc_CPI_1[[Cost item]:[Cost item]],0),1),0)+\nINDEX(Input_ForRateCalc[],\nMATCH(IF(OR(Calc_NetworkV_1[[#This Row],[Cost item]:[Cost item]]=\"Single rate\",Calc_NetworkV_1[[#This Row],[Cost item]:[Cost item]]=\"Block 1\",Calc_NetworkV_1[[#This Row],[Cost item]:[Cost item]]=\"Balance\"),\"Anytime - \",IF(Calc_NetworkV_1[[#This Row],[Cost item]:[Cost item]]<>\"Controlled load\",\"TOU - \",\"\"))&Calc_NetworkV_1[[#This Row],[Cost item]:[Cost item]]&\" - \"&IF(Calc_NetworkV_1[[#This Row],[Customer type]:[Customer type]]=\"Residential\",\"RES - \",\"SME - \")&Calc_NetworkV_1[[#Headers],[Ausnet]],Input_ForRateCalc[[Cost item]:[Cost item]],0),\nMATCH($D$5,Inputs!$C$15:$AZ$15,0)))/100,\"-\")","v":0.19451149215436703},{"$f":"IFERROR(\n(IFERROR(INDEX(Calc_CPI_1[[CPI uplift factor]:[CPI uplift factor]],MATCH(Calc_NetworkV_1[[#This Row],[Cost item]:[Cost item]],Calc_CPI_1[[Cost item]:[Cost item]],0),1),0)+\nINDEX(Input_ForRateCalc[],\nMATCH(IF(OR(Calc_NetworkV_1[[#This Row],[Cost item]:[Cost item]]=\"Single rate\",Calc_NetworkV_1[[#This Row],[Cost item]:[Cost item]]=\"Block 1\",Calc_NetworkV_1[[#This Row],[Cost item]:[Cost item]]=\"Balance\"),\"Anytime - \",IF(Calc_NetworkV_1[[#This Row],[Cost item]:[Cost item]]<>\"Controlled load\",\"TOU - \",\"\"))&Calc_NetworkV_1[[#This Row],[Cost item]:[Cost item]]&\" - \"&IF(Calc_NetworkV_1[[#This Row],[Customer type]:[Customer type]]=\"Residential\",\"RES - \",\"SME - \")&Calc_NetworkV_1[[#Headers],[Citipower]],Input_ForRateCalc[[Cost item]:[Cost item]],0),\nMATCH($D$5,Inputs!$C$15:$AZ$15,0)))/100,\"-\")","v":"-"},{"$f":"IFERROR(\n(IFERROR(INDEX(Calc_CPI_1[[CPI uplift factor]:[CPI uplift factor]],MATCH(Calc_NetworkV_1[[#This Row],[Cost item]:[Cost item]],Calc_CPI_1[[Cost item]:[Cost item]],0),1),0)+\nINDEX(Input_ForRateCalc[],\nMATCH(IF(OR(Calc_NetworkV_1[[#This Row],[Cost item]:[Cost item]]=\"Single rate\",Calc_NetworkV_1[[#This Row],[Cost item]:[Cost item]]=\"Block 1\",Calc_NetworkV_1[[#This Row],[Cost item]:[Cost item]]=\"Balance\"),\"Anytime - \",IF(Calc_NetworkV_1[[#This Row],[Cost item]:[Cost item]]<>\"Controlled load\",\"TOU - \",\"\"))&Calc_NetworkV_1[[#This Row],[Cost item]:[Cost item]]&\" - \"&IF(Calc_NetworkV_1[[#This Row],[Customer type]:[Customer type]]=\"Residential\",\"RES - \",\"SME - \")&Calc_NetworkV_1[[#Headers],[Jemena]],Input_ForRateCalc[[Cost item]:[Cost item]],0),\nMATCH($D$5,Inputs!$C$15:$AZ$15,0)))/100,\"-\")","v":"-"},{"$f":"IFERROR(\n(IFERROR(INDEX(Calc_CPI_1[[CPI uplift factor]:[CPI uplift factor]],MATCH(Calc_NetworkV_1[[#This Row],[Cost item]:[Cost item]],Calc_CPI_1[[Cost item]:[Cost item]],0),1),0)+\nINDEX(Input_ForRateCalc[],\nMATCH(IF(OR(Calc_NetworkV_1[[#This Row],[Cost item]:[Cost item]]=\"Single rate\",Calc_NetworkV_1[[#This Row],[Cost item]:[Cost item]]=\"Block 1\",Calc_NetworkV_1[[#This Row],[Cost item]:[Cost item]]=\"Balance\"),\"Anytime - \",IF(Calc_NetworkV_1[[#This Row],[Cost item]:[Cost item]]<>\"Controlled load\",\"TOU - \",\"\"))&Calc_NetworkV_1[[#This Row],[Cost item]:[Cost item]]&\" - \"&IF(Calc_NetworkV_1[[#This Row],[Customer type]:[Customer type]]=\"Residential\",\"RES - \",\"SME - \")&Calc_NetworkV_1[[#Headers],[Powercor]],Input_ForRateCalc[[Cost item]:[Cost item]],0),\nMATCH($D$5,Inputs!$C$15:$AZ$15,0)))/100,\"-\")","v":"-"},{"$f":"IFERROR(\n(IFERROR(INDEX(Calc_CPI_1[[CPI uplift factor]:[CPI uplift factor]],MATCH(Calc_NetworkV_1[[#This Row],[Cost item]:[Cost item]],Calc_CPI_1[[Cost item]:[Cost item]],0),1),0)+\nINDEX(Input_ForRateCalc[],\nMATCH(IF(OR(Calc_NetworkV_1[[#This Row],[Cost item]:[Cost item]]=\"Single rate\",Calc_NetworkV_1[[#This Row],[Cost item]:[Cost item]]=\"Block 1\",Calc_NetworkV_1[[#This Row],[Cost item]:[Cost item]]=\"Balance\"),\"Anytime - \",IF(Calc_NetworkV_1[[#This Row],[Cost item]:[Cost item]]<>\"Controlled load\",\"TOU - \",\"\"))&Calc_NetworkV_1[[#This Row],[Cost item]:[Cost item]]&\" - \"&IF(Calc_NetworkV_1[[#This Row],[Customer type]:[Customer type]]=\"Residential\",\"RES - \",\"SME - \")&Calc_NetworkV_1[[#Headers],[United Energy]],Input_ForRateCalc[[Cost item]:[Cost item]],0),\nMATCH($D$5,Inputs!$C$15:$AZ$15,0)))/100,\"-\")","v":"-"}]
["Section/Item notes (where necessary)",null,"Single rate","Variable","$/kWh","Small business",{"$f":"IFERROR(\n(IFERROR(INDEX(Calc_CPI_1[[CPI uplift factor]:[CPI uplift factor]],MATCH(Calc_NetworkV_1[[#This Row],[Cost item]:[Cost item]],Calc_CPI_1[[Cost item]:[Cost item]],0),1),0)+\nINDEX(Input_ForRateCalc[],\nMATCH(IF(OR(Calc_NetworkV_1[[#This Row],[Cost item]:[Cost item]]=\"Single rate\",Calc_NetworkV_1[[#This Row],[Cost item]:[Cost item]]=\"Block 1\",Calc_NetworkV_1[[#This Row],[Cost item]:[Cost item]]=\"Balance\"),\"Anytime - \",IF(Calc_NetworkV_1[[#This Row],[Cost item]:[Cost item]]<>\"Controlled load\",\"TOU - \",\"\"))&Calc_NetworkV_1[[#This Row],[Cost item]:[Cost item]]&\" - \"&IF(Calc_NetworkV_1[[#This Row],[Customer type]:[Customer type]]=\"Residential\",\"RES - \",\"SME - \")&Calc_NetworkV_1[[#Headers],[Ausnet]],Input_ForRateCalc[[Cost item]:[Cost item]],0),\nMATCH($D$5,Inputs!$C$15:$AZ$15,0)))/100,\"-\")","v":"-"},{"$f":"IFERROR(\n(IFERROR(INDEX(Calc_CPI_1[[CPI uplift factor]:[CPI uplift factor]],MATCH(Calc_NetworkV_1[[#This Row],[Cost item]:[Cost item]],Calc_CPI_1[[Cost item]:[Cost item]],0),1),0)+\nINDEX(Input_ForRateCalc[],\nMATCH(IF(OR(Calc_NetworkV_1[[#This Row],[Cost item]:[Cost item]]=\"Single rate\",Calc_NetworkV_1[[#This Row],[Cost item]:[Cost item]]=\"Block 1\",Calc_NetworkV_1[[#This Row],[Cost item]:[Cost item]]=\"Balance\"),\"Anytime - \",IF(Calc_NetworkV_1[[#This Row],[Cost item]:[Cost item]]<>\"Controlled load\",\"TOU - \",\"\"))&Calc_NetworkV_1[[#This Row],[Cost item]:[Cost item]]&\" - \"&IF(Calc_NetworkV_1[[#This Row],[Customer type]:[Customer type]]=\"Residential\",\"RES - \",\"SME - \")&Calc_NetworkV_1[[#Headers],[Citipower]],Input_ForRateCalc[[Cost item]:[Cost item]],0),\nMATCH($D$5,Inputs!$C$15:$AZ$15,0)))/100,\"-\")","v":9.4800000000000009E-2},{"$f":"IFERROR(\n(IFERROR(INDEX(Calc_CPI_1[[CPI uplift factor]:[CPI uplift factor]],MATCH(Calc_NetworkV_1[[#This Row],[Cost item]:[Cost item]],Calc_CPI_1[[Cost item]:[Cost item]],0),1),0)+\nINDEX(Input_ForRateCalc[],\nMATCH(IF(OR(Calc_NetworkV_1[[#This Row],[Cost item]:[Cost item]]=\"Single rate\",Calc_NetworkV_1[[#This Row],[Cost item]:[Cost item]]=\"Block 1\",Calc_NetworkV_1[[#This Row],[Cost item]:[Cost item]]=\"Balance\"),\"Anytime - \",IF(Calc_NetworkV_1[[#This Row],[Cost item]:[Cost item]]<>\"Controlled load\",\"TOU - \",\"\"))&Calc_NetworkV_1[[#This Row],[Cost item]:[Cost item]]&\" - \"&IF(Calc_NetworkV_1[[#This Row],[Customer type]:[Customer type]]=\"Residential\",\"RES - \",\"SME - \")&Calc_NetworkV_1[[#Headers],[Jemena]],Input_ForRateCalc[[Cost item]:[Cost item]],0),\nMATCH($D$5,Inputs!$C$15:$AZ$15,0)))/100,\"-\")","v":0.13296000000000002},{"$f":"IFERROR(\n(IFERROR(INDEX(Calc_CPI_1[[CPI uplift factor]:[CPI uplift factor]],MATCH(Calc_NetworkV_1[[#This Row],[Cost item]:[Cost item]],Calc_CPI_1[[Cost item]:[Cost item]],0),1),0)+\nINDEX(Input_ForRateCalc[],\nMATCH(IF(OR(Calc_NetworkV_1[[#This Row],[Cost item]:[Cost item]]=\"Single rate\",Calc_NetworkV_1[[#This Row],[Cost item]:[Cost item]]=\"Block 1\",Calc_NetworkV_1[[#This Row],[Cost item]:[Cost item]]=\"Balance\"),\"Anytime - \",IF(Calc_NetworkV_1[[#This Row],[Cost item]:[Cost item]]<>\"Controlled load\",\"TOU - \",\"\"))&Calc_NetworkV_1[[#This Row],[Cost item]:[Cost item]]&\" - \"&IF(Calc_NetworkV_1[[#This Row],[Customer type]:[Customer type]]=\"Residential\",\"RES - \",\"SME - \")&Calc_NetworkV_1[[#Headers],[Powercor]],Input_ForRateCalc[[Cost item]:[Cost item]],0),\nMATCH($D$5,Inputs!$C$15:$AZ$15,0)))/100,\"-\")","v":0.1145},{"$f":"IFERROR(\n(IFERROR(INDEX(Calc_CPI_1[[CPI uplift factor]:[CPI uplift factor]],MATCH(Calc_NetworkV_1[[#This Row],[Cost item]:[Cost item]],Calc_CPI_1[[Cost item]:[Cost item]],0),1),0)+\nINDEX(Input_ForRateCalc[],\nMATCH(IF(OR(Calc_NetworkV_1[[#This Row],[Cost item]:[Cost item]]=\"Single rate\",Calc_NetworkV_1[[#This Row],[Cost item]:[Cost item]]=\"Block 1\",Calc_NetworkV_1[[#This Row],[Cost item]:[Cost item]]=\"Balance\"),\"Anytime - \",IF(Calc_NetworkV_1[[#This Row],[Cost item]:[Cost item]]<>\"Controlled load\",\"TOU - \",\"\"))&Calc_NetworkV_1[[#This Row],[Cost item]:[Cost item]]&\" - \"&IF(Calc_NetworkV_1[[#This Row],[Customer type]:[Customer type]]=\"Residential\",\"RES - \",\"SME - \")&Calc_NetworkV_1[[#Headers],[United Energy]],Input_ForRateCalc[[Cost item]:[Cost item]],0),\nMATCH($D$5,Inputs!$C$15:$AZ$15,0)))/100,\"-\")","v":0.10199999999999999}]
[null,null,"Peak","Variable","$/kWh","Small business",{"$f":"IFERROR(\n(IFERROR(INDEX(Calc_CPI_1[[CPI uplift factor]:[CPI uplift factor]],MATCH(Calc_NetworkV_1[[#This Row],[Cost item]:[Cost item]],Calc_CPI_1[[Cost item]:[Cost item]],0),1),0)+\nINDEX(Input_ForRateCalc[],\nMATCH(IF(OR(Calc_NetworkV_1[[#This Row],[Cost item]:[Cost item]]=\"Single rate\",Calc_NetworkV_1[[#This Row],[Cost item]:[Cost item]]=\"Block 1\",Calc_NetworkV_1[[#This Row],[Cost item]:[Cost item]]=\"Balance\"),\"Anytime - \",IF(Calc_NetworkV_1[[#This Row],[Cost item]:[Cost item]]<>\"Controlled load\",\"TOU - \",\"\"))&Calc_NetworkV_1[[#This Row],[Cost item]:[Cost item]]&\" - \"&IF(Calc_NetworkV_1[[#This Row],[Customer type]:[Customer type]]=\"Residential\",\"RES - \",\"SME - \")&Calc_NetworkV_1[[#Headers],[Ausnet]],Input_ForRateCalc[[Cost item]:[Cost item]],0),\nMATCH($D$5,Inputs!$C$15:$AZ$15,0)))/100,\"-\")","v":0.20746958022608614},{"$f":"IFERROR(\n(IFERROR(INDEX(Calc_CPI_1[[CPI uplift factor]:[CPI uplift factor]],MATCH(Calc_NetworkV_1[[#This Row],[Cost item]:[Cost item]],Calc_CPI_1[[Cost item]:[Cost item]],0),1),0)+\nINDEX(Input_ForRateCalc[],\nMATCH(IF(OR(Calc_NetworkV_1[[#This Row],[Cost item]:[Cost item]]=\"Single rate\",Calc_NetworkV_1[[#This Row],[Cost item]:[Cost item]]=\"Block 1\",Calc_NetworkV_1[[#This Row],[Cost item]:[Cost item]]=\"Balance\"),\"Anytime - \",IF(Calc_NetworkV_1[[#This Row],[Cost item]:[Cost item]]<>\"Controlled load\",\"TOU - \",\"\"))&Calc_NetworkV_1[[#This Row],[Cost item]:[Cost item]]&\" - \"&IF(Calc_NetworkV_1[[#This Row],[Customer type]:[Customer type]]=\"Residential\",\"RES - \",\"SME - \")&Calc_NetworkV_1[[#Headers],[Citipower]],Input_ForRateCalc[[Cost item]:[Cost item]],0),\nMATCH($D$5,Inputs!$C$15:$AZ$15,0)))/100,\"-\")","v":0.15079999999999999},{"$f":"IFERROR(\n(IFERROR(INDEX(Calc_CPI_1[[CPI uplift factor]:[CPI uplift factor]],MATCH(Calc_NetworkV_1[[#This Row],[Cost item]:[Cost item]],Calc_CPI_1[[Cost item]:[Cost item]],0),1),0)+\nINDEX(Input_ForRateCalc[],\nMATCH(IF(OR(Calc_NetworkV_1[[#This Row],[Cost item]:[Cost item]]=\"Single rate\",Calc_NetworkV_1[[#This Row],[Cost item]:[Cost item]]=\"Block 1\",Calc_NetworkV_1[[#This Row],[Cost item]:[Cost item]]=\"Balance\"),\"Anytime - \",IF(Calc_NetworkV_1[[#This Row],[Cost item]:[Cost item]]<>\"Controlled load\",\"TOU - \",\"\"))&Calc_NetworkV_1[[#This Row],[Cost item]:[Cost item]]&\" - \"&IF(Calc_NetworkV_1[[#This Row],[Customer type]:[Customer type]]=\"Residential\",\"RES - \",\"SME - \")&Calc_NetworkV_1[[#Headers],[Jemena]],Input_ForRateCalc[[Cost item]:[Cost item]],0),\nMATCH($D$5,Inputs!$C$15:$AZ$15,0)))/100,\"-\")","v":0.17077999999999999},{"$f":"IFERROR(\n(IFERROR(INDEX(Calc_CPI_1[[CPI uplift factor]:[CPI uplift factor]],MATCH(Calc_NetworkV_1[[#This Row],[Cost item]:[Cost item]],Calc_CPI_1[[Cost item]:[Cost item]],0),1),0)+\nINDEX(Input_ForRateCalc[],\nMATCH(IF(OR(Calc_NetworkV_1[[#This Row],[Cost item]:[Cost item]]=\"Single rate\",Calc_NetworkV_1[[#This Row],[Cost item]:[Cost item]]=\"Block 1\",Calc_NetworkV_1[[#This Row],[Cost item]:[Cost item]]=\"Balance\"),\"Anytime - \",IF(Calc_NetworkV_1[[#This Row],[Cost item]:[Cost item]]<>\"Controlled load\",\"TOU - \",\"\"))&Calc_NetworkV_1[[#This Row],[Cost item]:[Cost item]]&\" - \"&IF(Calc_NetworkV_1[[#This Row],[Customer type]:[Customer type]]=\"Residential\",\"RES - \",\"SME - \")&Calc_NetworkV_1[[#Headers],[Powercor]],Input_ForRateCalc[[Cost item]:[Cost item]],0),\nMATCH($D$5,Inputs!$C$15:$AZ$15,0)))/100,\"-\")","v":0.1981},{"$f":"IFERROR(\n(IFERROR(INDEX(Calc_CPI_1[[CPI uplift factor]:[CPI uplift factor]],MATCH(Calc_NetworkV_1[[#This Row],[Cost item]:[Cost item]],Calc_CPI_1[[Cost item]:[Cost item]],0),1),0)+\nINDEX(Input_ForRateCalc[],\nMATCH(IF(OR(Calc_NetworkV_1[[#This Row],[Cost item]:[Cost item]]=\"Single rate\",Calc_NetworkV_1[[#This Row],[Cost item]:[Cost item]]=\"Block 1\",Calc_NetworkV_1[[#This Row],[Cost item]:[Cost item]]=\"Balance\"),\"Anytime - \",IF(Calc_NetworkV_1[[#This Row],[Cost item]:[Cost item]]<>\"Controlled load\",\"TOU - \",\"\"))&Calc_NetworkV_1[[#This Row],[Cost item]:[Cost item]]&\" - \"&IF(Calc_NetworkV_1[[#This Row],[Customer type]:[Customer type]]=\"Residential\",\"RES - \",\"SME - \")&Calc_NetworkV_1[[#Headers],[United Energy]],Input_ForRateCalc[[Cost item]:[Cost item]],0),\nMATCH($D$5,Inputs!$C$15:$AZ$15,0)))/100,\"-\")","v":0.16349999999999998}]
[null,null,"Off peak","Variable","$/kWh","Small business",{"$f":"IFERROR(\n(IFERROR(INDEX(Calc_CPI_1[[CPI uplift factor]:[CPI uplift factor]],MATCH(Calc_NetworkV_1[[#This Row],[Cost item]:[Cost item]],Calc_CPI_1[[Cost item]:[Cost item]],0),1),0)+\nINDEX(Input_ForRateCalc[],\nMATCH(IF(OR(Calc_NetworkV_1[[#This Row],[Cost item]:[Cost item]]=\"Single rate\",Calc_NetworkV_1[[#This Row],[Cost item]:[Cost item]]=\"Block 1\",Calc_NetworkV_1[[#This Row],[Cost item]:[Cost item]]=\"Balance\"),\"Anytime - \",IF(Calc_NetworkV_1[[#This Row],[Cost item]:[Cost item]]<>\"Controlled load\",\"TOU - \",\"\"))&Calc_NetworkV_1[[#This Row],[Cost item]:[Cost item]]&\" - \"&IF(Calc_NetworkV_1[[#This Row],[Customer type]:[Customer type]]=\"Residential\",\"RES - \",\"SME - \")&Calc_NetworkV_1[[#Headers],[Ausnet]],Input_ForRateCalc[[Cost item]:[Cost item]],0),\nMATCH($D$5,Inputs!$C$15:$AZ$15,0)))/100,\"-\")","v":4.9126446836311038E-2},{"$f":"IFERROR(\n(IFERROR(INDEX(Calc_CPI_1[[CPI uplift factor]:[CPI uplift factor]],MATCH(Calc_NetworkV_1[[#This Row],[Cost item]:[Cost item]],Calc_CPI_1[[Cost item]:[Cost item]],0),1),0)+\nINDEX(Input_ForRateCalc[],\nMATCH(IF(OR(Calc_NetworkV_1[[#This Row],[Cost item]:[Cost item]]=\"Single rate\",Calc_NetworkV_1[[#This Row],[Cost item]:[Cost item]]=\"Block 1\",Calc_NetworkV_1[[#This Row],[Cost item]:[Cost item]]=\"Balance\"),\"Anytime - \",IF(Calc_NetworkV_1[[#This Row],[Cost item]:[Cost item]]<>\"Controlled load\",\"TOU - \",\"\"))&Calc_NetworkV_1[[#This Row],[Cost item]:[Cost item]]&\" - \"&IF(Calc_NetworkV_1[[#This Row],[Customer type]:[Customer type]]=\"Residential\",\"RES - \",\"SME - \")&Calc_NetworkV_1[[#Headers],[Citipower]],Input_ForRateCalc[[Cost item]:[Cost item]],0),\nMATCH($D$5,Inputs!$C$15:$AZ$15,0)))/100,\"-\")","v":3.3499999999999995E-2},{"$f":"IFERROR(\n(IFERROR(INDEX(Calc_CPI_1[[CPI uplift factor]:[CPI uplift factor]],MATCH(Calc_NetworkV_1[[#This Row],[Cost item]:[Cost item]],Calc_CPI_1[[Cost item]:[Cost item]],0),1),0)+\nINDEX(Input_ForRateCalc[],\nMATCH(IF(OR(Calc_NetworkV_1[[#This Row],[Cost item]:[Cost item]]=\"Single rate\",Calc_NetworkV_1[[#This Row],[Cost item]:[Cost item]]=\"Block 1\",Calc_NetworkV_1[[#This Row],[Cost item]:[Cost item]]=\"Balance\"),\"Anytime - \",IF(Calc_NetworkV_1[[#This Row],[Cost item]:[Cost item]]<>\"Controlled load\",\"TOU - \",\"\"))&Calc_NetworkV_1[[#This Row],[Cost item]:[Cost item]]&\" - \"&IF(Calc_NetworkV_1[[#This Row],[Customer type]:[Customer type]]=\"Residential\",\"RES - \",\"SME - \")&Calc_NetworkV_1[[#Headers],[Jemena]],Input_ForRateCalc[[Cost item]:[Cost item]],0),\nMATCH($D$5,Inputs!$C$15:$AZ$15,0)))/100,\"-\")","v":3.6830000000000002E-2},{"$f":"IFERROR(\n(IFERROR(INDEX(Calc_CPI_1[[CPI uplift factor]:[CPI uplift factor]],MATCH(Calc_NetworkV_1[[#This Row],[Cost item]:[Cost item]],Calc_CPI_1[[Cost item]:[Cost item]],0),1),0)+\nINDEX(Input_ForRateCalc[],\nMATCH(IF(OR(Calc_NetworkV_1[[#This Row],[Cost item]:[Cost item]]=\"Single rate\",Calc_NetworkV_1[[#This Row],[Cost item]:[Cost item]]=\"Block 1\",Calc_NetworkV_1[[#This Row],[Cost item]:[Cost item]]=\"Balance\"),\"Anytime - \",IF(Calc_NetworkV_1[[#This Row],[Cost item]:[Cost item]]<>\"Controlled load\",\"TOU - \",\"\"))&Calc_NetworkV_1[[#This Row],[Cost item]:[Cost item]]&\" - \"&IF(Calc_NetworkV_1[[#This Row],[Customer type]:[Customer type]]=\"Residential\",\"RES - \",\"SME - \")&Calc_NetworkV_1[[#Headers],[Powercor]],Input_ForRateCalc[[Cost item]:[Cost item]],0),\nMATCH($D$5,Inputs!$C$15:$AZ$15,0)))/100,\"-\")","v":4.4000000000000004E-2},{"$f":"IFERROR(\n(IFERROR(INDEX(Calc_CPI_1[[CPI uplift factor]:[CPI uplift factor]],MATCH(Calc_NetworkV_1[[#This Row],[Cost item]:[Cost item]],Calc_CPI_1[[Cost item]:[Cost item]],0),1),0)+\nINDEX(Input_ForRateCalc[],\nMATCH(IF(OR(Calc_NetworkV_1[[#This Row],[Cost item]:[Cost item]]=\"Single rate\",Calc_NetworkV_1[[#This Row],[Cost item]:[Cost item]]=\"Block 1\",Calc_NetworkV_1[[#This Row],[Cost item]:[Cost item]]=\"Balance\"),\"Anytime - \",IF(Calc_NetworkV_1[[#This Row],[Cost item]:[Cost item]]<>\"Controlled load\",\"TOU - \",\"\"))&Calc_NetworkV_1[[#This Row],[Cost item]:[Cost item]]&\" - \"&IF(Calc_NetworkV_1[[#This Row],[Customer type]:[Customer type]]=\"Residential\",\"RES - \",\"SME - \")&Calc_NetworkV_1[[#Headers],[United Energy]],Input_ForRateCalc[[Cost item]:[Cost item]],0),\nMATCH($D$5,Inputs!$C$15:$AZ$15,0)))/100,\"-\")","v":3.6200000000000003E-2}]
[]
[null,{"$f":"MAX(B$3:B233)+0.01","v":13.059999999999999},"Wholesale"]
[]
[null,null,"Residential wholesale"]
[null,null,"Cost item","Fixed/Variable","Unit","Customer type","Ausnet","Citipower","Jemena","Powercor","United Energy"]
[null,null,"Price - RES","Variable","$/kWh","Residential",{"$f":"IFERROR(\n(IFERROR(INDEX(Calc_CPI_1[[CPI uplift factor]:[CPI uplift factor]],MATCH(Calc_WholesaleRES_1[[#This Row],[Cost item]:[Cost item]],Calc_CPI_1[[Cost item]:[Cost item]],0),1),0)+\nINDEX(Input_ForRateCalc[],MATCH(Calc_WholesaleRES_1[[#This Row],[Cost item]:[Cost item]]&\" - \"&Calc_WholesaleRES_1[[#Headers],[Ausnet]],Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH($D$5,Inputs!$C$15:$AZ$15,0)))/1000,\"-\")","v":0.11617},{"$f":"IFERROR(\n(IFERROR(INDEX(Calc_CPI_1[[CPI uplift factor]:[CPI uplift factor]],MATCH(Calc_WholesaleRES_1[[#This Row],[Cost item]:[Cost item]],Calc_CPI_1[[Cost item]:[Cost item]],0),1),0)+\nINDEX(Input_ForRateCalc[],MATCH(Calc_WholesaleRES_1[[#This Row],[Cost item]:[Cost item]]&\" - \"&Calc_WholesaleRES_1[[#Headers],[Citipower]],Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH($D$5,Inputs!$C$15:$AZ$15,0)))/1000,\"-\")","v":0.113},{"$f":"IFERROR(\n(IFERROR(INDEX(Calc_CPI_1[[CPI uplift factor]:[CPI uplift factor]],MATCH(Calc_WholesaleRES_1[[#This Row],[Cost item]:[Cost item]],Calc_CPI_1[[Cost item]:[Cost item]],0),1),0)+\nINDEX(Input_ForRateCalc[],MATCH(Calc_WholesaleRES_1[[#This Row],[Cost item]:[Cost item]]&\" - \"&Calc_WholesaleRES_1[[#Headers],[Jemena]],Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH($D$5,Inputs!$C$15:$AZ$15,0)))/1000,\"-\")","v":0.11987},{"$f":"IFERROR(\n(IFERROR(INDEX(Calc_CPI_1[[CPI uplift factor]:[CPI uplift factor]],MATCH(Calc_WholesaleRES_1[[#This Row],[Cost item]:[Cost item]],Calc_CPI_1[[Cost item]:[Cost item]],0),1),0)+\nINDEX(Input_ForRateCalc[],MATCH(Calc_WholesaleRES_1[[#This Row],[Cost item]:[Cost item]]&\" - \"&Calc_WholesaleRES_1[[#Headers],[Powercor]],Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH($D$5,Inputs!$C$15:$AZ$15,0)))/1000,\"-\")","v":0.11459999999999999},{"$f":"IFERROR(\n(IFERROR(INDEX(Calc_CPI_1[[CPI uplift factor]:[CPI uplift factor]],MATCH(Calc_WholesaleRES_1[[#This Row],[Cost item]:[Cost item]],Calc_CPI_1[[Cost item]:[Cost item]],0),1),0)+\nINDEX(Input_ForRateCalc[],MATCH(Calc_WholesaleRES_1[[#This Row],[Cost item]:[Cost item]]&\" - \"&Calc_WholesaleRES_1[[#Headers],[United Energy]],Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH($D$5,Inputs!$C$15:$AZ$15,0)))/1000,\"-\")","v":0.11758}]
[null,null,"Volatility - RES","Variable","$/kWh","Residential",{"$f":"IFERROR(\n(IFERROR(INDEX(Calc_CPI_1[[CPI uplift factor]:[CPI uplift factor]],MATCH(Calc_WholesaleRES_1[[#This Row],[Cost item]:[Cost item]],Calc_CPI_1[[Cost item]:[Cost item]],0),1),0)+\nINDEX(Input_ForRateCalc[],MATCH(Calc_WholesaleRES_1[[#This Row],[Cost item]:[Cost item]]&\" - \"&Calc_WholesaleRES_1[[#Headers],[Ausnet]],Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH($D$5,Inputs!$C$15:$AZ$15,0)))/1000,\"-\")","v":4.1999999999999996E-4},{"$f":"IFERROR(\n(IFERROR(INDEX(Calc_CPI_1[[CPI uplift factor]:[CPI uplift factor]],MATCH(Calc_WholesaleRES_1[[#This Row],[Cost item]:[Cost item]],Calc_CPI_1[[Cost item]:[Cost item]],0),1),0)+\nINDEX(Input_ForRateCalc[],MATCH(Calc_WholesaleRES_1[[#This Row],[Cost item]:[Cost item]]&\" - \"&Calc_WholesaleRES_1[[#Headers],[Citipower]],Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH($D$5,Inputs!$C$15:$AZ$15,0)))/1000,\"-\")","v":3.8000000000000002E-4},{"$f":"IFERROR(\n(IFERROR(INDEX(Calc_CPI_1[[CPI uplift factor]:[CPI uplift factor]],MATCH(Calc_WholesaleRES_1[[#This Row],[Cost item]:[Cost item]],Calc_CPI_1[[Cost item]:[Cost item]],0),1),0)+\nINDEX(Input_ForRateCalc[],MATCH(Calc_WholesaleRES_1[[#This Row],[Cost item]:[Cost item]]&\" - \"&Calc_WholesaleRES_1[[#Headers],[Jemena]],Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH($D$5,Inputs!$C$15:$AZ$15,0)))/1000,\"-\")","v":4.0000000000000002E-4},{"$f":"IFERROR(\n(IFERROR(INDEX(Calc_CPI_1[[CPI uplift factor]:[CPI uplift factor]],MATCH(Calc_WholesaleRES_1[[#This Row],[Cost item]:[Cost item]],Calc_CPI_1[[Cost item]:[Cost item]],0),1),0)+\nINDEX(Input_ForRateCalc[],MATCH(Calc_WholesaleRES_1[[#This Row],[Cost item]:[Cost item]]&\" - \"&Calc_WholesaleRES_1[[#Headers],[Powercor]],Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH($D$5,Inputs!$C$15:$AZ$15,0)))/1000,\"-\")","v":4.0999999999999999E-4},{"$f":"IFERROR(\n(IFERROR(INDEX(Calc_CPI_1[[CPI uplift factor]:[CPI uplift factor]],MATCH(Calc_WholesaleRES_1[[#This Row],[Cost item]:[Cost item]],Calc_CPI_1[[Cost item]:[Cost item]],0),1),0)+\nINDEX(Input_ForRateCalc[],MATCH(Calc_WholesaleRES_1[[#This Row],[Cost item]:[Cost item]]&\" - \"&Calc_WholesaleRES_1[[#Headers],[United Energy]],Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH($D$5,Inputs!$C$15:$AZ$15,0)))/1000,\"-\")","v":3.8999999999999999E-4}]
[null,null,"Wholesale cost","Variable","$/kWh","Residential",{"$f":"IFERROR(G238+G239,\"-\")","v":0.11659},{"$f":"IFERROR(H238+H239,\"-\")","v":0.11338000000000001},{"$f":"IFERROR(I238+I239,\"-\")","v":0.12027},{"$f":"IFERROR(J238+J239,\"-\")","v":0.11500999999999999},{"$f":"IFERROR(K238+K239,\"-\")","v":0.11797000000000001}]
[]
[null,null,"Small business wholesale"]
[null,null,"Cost item","Fixed/Variable","Unit","Customer type","Ausnet","Citipower","Jemena","Powercor","United Energy"]
["Section/Item notes (where necessary)",null,"Price - SME","Variable","$/kWh","Small business",{"$f":"IFERROR(\n(IFERROR(INDEX(Calc_CPI_1[[CPI uplift factor]:[CPI uplift factor]],MATCH(Calc_WholesaleSME_1[[#This Row],[Cost item]:[Cost item]],Calc_CPI_1[[Cost item]:[Cost item]],0),1),0)+\nINDEX(Input_ForRateCalc[],MATCH(Calc_WholesaleSME_1[[#This Row],[Cost item]:[Cost item]]&\" - \"&Calc_WholesaleSME_1[[#Headers],[Ausnet]],Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH($D$5,Inputs!$C$15:$AZ$15,0)))/1000,\"-\")","v":0.10016},{"$f":"IFERROR(\n(IFERROR(INDEX(Calc_CPI_1[[CPI uplift factor]:[CPI uplift factor]],MATCH(Calc_WholesaleSME_1[[#This Row],[Cost item]:[Cost item]],Calc_CPI_1[[Cost item]:[Cost item]],0),1),0)+\nINDEX(Input_ForRateCalc[],MATCH(Calc_WholesaleSME_1[[#This Row],[Cost item]:[Cost item]]&\" - \"&Calc_WholesaleSME_1[[#Headers],[Citipower]],Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH($D$5,Inputs!$C$15:$AZ$15,0)))/1000,\"-\")","v":9.8750000000000004E-2},{"$f":"IFERROR(\n(IFERROR(INDEX(Calc_CPI_1[[CPI uplift factor]:[CPI uplift factor]],MATCH(Calc_WholesaleSME_1[[#This Row],[Cost item]:[Cost item]],Calc_CPI_1[[Cost item]:[Cost item]],0),1),0)+\nINDEX(Input_ForRateCalc[],MATCH(Calc_WholesaleSME_1[[#This Row],[Cost item]:[Cost item]]&\" - \"&Calc_WholesaleSME_1[[#Headers],[Jemena]],Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH($D$5,Inputs!$C$15:$AZ$15,0)))/1000,\"-\")","v":0.10128},{"$f":"IFERROR(\n(IFERROR(INDEX(Calc_CPI_1[[CPI uplift factor]:[CPI uplift factor]],MATCH(Calc_WholesaleSME_1[[#This Row],[Cost item]:[Cost item]],Calc_CPI_1[[Cost item]:[Cost item]],0),1),0)+\nINDEX(Input_ForRateCalc[],MATCH(Calc_WholesaleSME_1[[#This Row],[Cost item]:[Cost item]]&\" - \"&Calc_WholesaleSME_1[[#Headers],[Powercor]],Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH($D$5,Inputs!$C$15:$AZ$15,0)))/1000,\"-\")","v":9.8220000000000002E-2},{"$f":"IFERROR(\n(IFERROR(INDEX(Calc_CPI_1[[CPI uplift factor]:[CPI uplift factor]],MATCH(Calc_WholesaleSME_1[[#This Row],[Cost item]:[Cost item]],Calc_CPI_1[[Cost item]:[Cost item]],0),1),0)+\nINDEX(Input_ForRateCalc[],MATCH(Calc_WholesaleSME_1[[#This Row],[Cost item]:[Cost item]]&\" - \"&Calc_WholesaleSME_1[[#Headers],[United Energy]],Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH($D$5,Inputs!$C$15:$AZ$15,0)))/1000,\"-\")","v":0.10249}]
[null,null,"Volatility - SME","Variable","$/kWh","Small business",{"$f":"IFERROR(\n(IFERROR(INDEX(Calc_CPI_1[[CPI uplift factor]:[CPI uplift factor]],MATCH(Calc_WholesaleSME_1[[#This Row],[Cost item]:[Cost item]],Calc_CPI_1[[Cost item]:[Cost item]],0),1),0)+\nINDEX(Input_ForRateCalc[],MATCH(Calc_WholesaleSME_1[[#This Row],[Cost item]:[Cost item]]&\" - \"&Calc_WholesaleSME_1[[#Headers],[Ausnet]],Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH($D$5,Inputs!$C$15:$AZ$15,0)))/1000,\"-\")","v":4.0999999999999999E-4},{"$f":"IFERROR(\n(IFERROR(INDEX(Calc_CPI_1[[CPI uplift factor]:[CPI uplift factor]],MATCH(Calc_WholesaleSME_1[[#This Row],[Cost item]:[Cost item]],Calc_CPI_1[[Cost item]:[Cost item]],0),1),0)+\nINDEX(Input_ForRateCalc[],MATCH(Calc_WholesaleSME_1[[#This Row],[Cost item]:[Cost item]]&\" - \"&Calc_WholesaleSME_1[[#Headers],[Citipower]],Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH($D$5,Inputs!$C$15:$AZ$15,0)))/1000,\"-\")","v":5.0000000000000001E-4},{"$f":"IFERROR(\n(IFERROR(INDEX(Calc_CPI_1[[CPI uplift factor]:[CPI uplift factor]],MATCH(Calc_WholesaleSME_1[[#This Row],[Cost item]:[Cost item]],Calc_CPI_1[[Cost item]:[Cost item]],0),1),0)+\nINDEX(Input_ForRateCalc[],MATCH(Calc_WholesaleSME_1[[#This Row],[Cost item]:[Cost item]]&\" - \"&Calc_WholesaleSME_1[[#Headers],[Jemena]],Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH($D$5,Inputs!$C$15:$AZ$15,0)))/1000,\"-\")","v":5.2999999999999998E-4},{"$f":"IFERROR(\n(IFERROR(INDEX(Calc_CPI_1[[CPI uplift factor]:[CPI uplift factor]],MATCH(Calc_WholesaleSME_1[[#This Row],[Cost item]:[Cost item]],Calc_CPI_1[[Cost item]:[Cost item]],0),1),0)+\nINDEX(Input_ForRateCalc[],MATCH(Calc_WholesaleSME_1[[#This Row],[Cost item]:[Cost item]]&\" - \"&Calc_WholesaleSME_1[[#Headers],[Powercor]],Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH($D$5,Inputs!$C$15:$AZ$15,0)))/1000,\"-\")","v":3.8999999999999999E-4},{"$f":"IFERROR(\n(IFERROR(INDEX(Calc_CPI_1[[CPI uplift factor]:[CPI uplift factor]],MATCH(Calc_WholesaleSME_1[[#This Row],[Cost item]:[Cost item]],Calc_CPI_1[[Cost item]:[Cost item]],0),1),0)+\nINDEX(Input_ForRateCalc[],MATCH(Calc_WholesaleSME_1[[#This Row],[Cost item]:[Cost item]]&\" - \"&Calc_WholesaleSME_1[[#Headers],[United Energy]],Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH($D$5,Inputs!$C$15:$AZ$15,0)))/1000,\"-\")","v":5.0000000000000001E-4}]
[null,null,"Wholesale cost","Variable","$/kWh","Small business",{"$f":"IFERROR(G244+G245,\"-\")","v":0.10056999999999999},{"$f":"IFERROR(H244+H245,\"-\")","v":9.9250000000000005E-2},{"$f":"IFERROR(I244+I245,\"-\")","v":0.10181},{"$f":"IFERROR(J244+J245,\"-\")","v":9.8610000000000003E-2},{"$f":"IFERROR(K244+K245,\"-\")","v":0.10299}]
[]
[null,null,"Solar Export wholesale"]
[null,null,"Cost item","Fixed/Variable","Unit","Customer type","Ausnet","Citipower","Jemena","Powercor","United Energy"]
[null,null,"Price - Solar Export","Variable","$/kWh","All",{"$f":"INDEX(Input_ForRateCalc[],MATCH(CALC_WholesaleSolarExport[[#This Row],[Cost item]:[Cost item]],Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH($D$5,Inputs!$C$15:$AZ$15,0))/1000","v":1.8497454082179875E-3},{"$f":"INDEX(Input_ForRateCalc[],MATCH(CALC_WholesaleSolarExport[[#This Row],[Cost item]:[Cost item]],Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH($D$5,Inputs!$C$15:$AZ$15,0))/1000","v":1.8497454082179875E-3},{"$f":"INDEX(Input_ForRateCalc[],MATCH(CALC_WholesaleSolarExport[[#This Row],[Cost item]:[Cost item]],Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH($D$5,Inputs!$C$15:$AZ$15,0))/1000","v":1.8497454082179875E-3},{"$f":"INDEX(Input_ForRateCalc[],MATCH(CALC_WholesaleSolarExport[[#This Row],[Cost item]:[Cost item]],Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH($D$5,Inputs!$C$15:$AZ$15,0))/1000","v":1.8497454082179875E-3},{"$f":"INDEX(Input_ForRateCalc[],MATCH(CALC_WholesaleSolarExport[[#This Row],[Cost item]:[Cost item]],Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH($D$5,Inputs!$C$15:$AZ$15,0))/1000","v":1.8497454082179875E-3}]
[]
[null,{"$f":"MAX(B$3:B247)+0.01","v":13.069999999999999},"Environmental & Solar"]
[]
[null,null,"Victorian Energy Upgrades (VEU)"]
[null,null,"Cost item","Fixed/Variable","Unit","Customer type","Ausnet","Citipower","Jemena","Powercor","United Energy"]
[null,null,"Victorian energy upgrades (VEU) - Price","Variable","$/certificate","All",{"$f":"IFERROR(\n(IFERROR(INDEX(Calc_CPI_1[[CPI uplift factor]:[CPI uplift factor]],MATCH(Calc_EnviroVEU_1[[#This Row],[Cost item]:[Cost item]],Calc_CPI_1[[Cost item]:[Cost item]],0),1),0)+\nINDEX(Input_ForRateCalc[],MATCH(Calc_EnviroVEU_1[[#This Row],[Cost item]:[Cost item]],Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH($D$5,Inputs!$C$15:$AZ$15,0))),\"-\")","v":106.77014327413664},{"$f":"IFERROR(\n(IFERROR(INDEX(Calc_CPI_1[[CPI uplift factor]:[CPI uplift factor]],MATCH(Calc_EnviroVEU_1[[#This Row],[Cost item]:[Cost item]],Calc_CPI_1[[Cost item]:[Cost item]],0),1),0)+\nINDEX(Input_ForRateCalc[],MATCH(Calc_EnviroVEU_1[[#This Row],[Cost item]:[Cost item]],Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH($D$5,Inputs!$C$15:$AZ$15,0))),\"-\")","v":106.77014327413664},{"$f":"IFERROR(\n(IFERROR(INDEX(Calc_CPI_1[[CPI uplift factor]:[CPI uplift factor]],MATCH(Calc_EnviroVEU_1[[#This Row],[Cost item]:[Cost item]],Calc_CPI_1[[Cost item]:[Cost item]],0),1),0)+\nINDEX(Input_ForRateCalc[],MATCH(Calc_EnviroVEU_1[[#This Row],[Cost item]:[Cost item]],Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH($D$5,Inputs!$C$15:$AZ$15,0))),\"-\")","v":106.77014327413664},{"$f":"IFERROR(\n(IFERROR(INDEX(Calc_CPI_1[[CPI uplift factor]:[CPI uplift factor]],MATCH(Calc_EnviroVEU_1[[#This Row],[Cost item]:[Cost item]],Calc_CPI_1[[Cost item]:[Cost item]],0),1),0)+\nINDEX(Input_ForRateCalc[],MATCH(Calc_EnviroVEU_1[[#This Row],[Cost item]:[Cost item]],Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH($D$5,Inputs!$C$15:$AZ$15,0))),\"-\")","v":106.77014327413664},{"$f":"IFERROR(\n(IFERROR(INDEX(Calc_CPI_1[[CPI uplift factor]:[CPI uplift factor]],MATCH(Calc_EnviroVEU_1[[#This Row],[Cost item]:[Cost item]],Calc_CPI_1[[Cost item]:[Cost item]],0),1),0)+\nINDEX(Input_ForRateCalc[],MATCH(Calc_EnviroVEU_1[[#This Row],[Cost item]:[Cost item]],Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH($D$5,Inputs!$C$15:$AZ$15,0))),\"-\")","v":106.77014327413664}]
[null,null,"Victorian energy upgrades (VEU) - Liability","Variable","%/year","All",{"$f":"IFERROR(\n(IFERROR(INDEX(Calc_CPI_1[[CPI uplift factor]:[CPI uplift factor]],MATCH(Calc_EnviroVEU_1[[#This Row],[Cost item]:[Cost item]],Calc_CPI_1[[Cost item]:[Cost item]],0),1),0)+\nINDEX(Input_ForRateCalc[],MATCH(Calc_EnviroVEU_1[[#This Row],[Cost item]:[Cost item]],Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH($D$5,Inputs!$C$15:$AZ$15,0))),\"-\")","v":0.15126000000000001},{"$f":"IFERROR(\n(IFERROR(INDEX(Calc_CPI_1[[CPI uplift factor]:[CPI uplift factor]],MATCH(Calc_EnviroVEU_1[[#This Row],[Cost item]:[Cost item]],Calc_CPI_1[[Cost item]:[Cost item]],0),1),0)+\nINDEX(Input_ForRateCalc[],MATCH(Calc_EnviroVEU_1[[#This Row],[Cost item]:[Cost item]],Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH($D$5,Inputs!$C$15:$AZ$15,0))),\"-\")","v":0.15126000000000001},{"$f":"IFERROR(\n(IFERROR(INDEX(Calc_CPI_1[[CPI uplift factor]:[CPI uplift factor]],MATCH(Calc_EnviroVEU_1[[#This Row],[Cost item]:[Cost item]],Calc_CPI_1[[Cost item]:[Cost item]],0),1),0)+\nINDEX(Input_ForRateCalc[],MATCH(Calc_EnviroVEU_1[[#This Row],[Cost item]:[Cost item]],Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH($D$5,Inputs!$C$15:$AZ$15,0))),\"-\")","v":0.15126000000000001},{"$f":"IFERROR(\n(IFERROR(INDEX(Calc_CPI_1[[CPI uplift factor]:[CPI uplift factor]],MATCH(Calc_EnviroVEU_1[[#This Row],[Cost item]:[Cost item]],Calc_CPI_1[[Cost item]:[Cost item]],0),1),0)+\nINDEX(Input_ForRateCalc[],MATCH(Calc_EnviroVEU_1[[#This Row],[Cost item]:[Cost item]],Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH($D$5,Inputs!$C$15:$AZ$15,0))),\"-\")","v":0.15126000000000001},{"$f":"IFERROR(\n(IFERROR(INDEX(Calc_CPI_1[[CPI uplift factor]:[CPI uplift factor]],MATCH(Calc_EnviroVEU_1[[#This Row],[Cost item]:[Cost item]],Calc_CPI_1[[Cost item]:[Cost item]],0),1),0)+\nINDEX(Input_ForRateCalc[],MATCH(Calc_EnviroVEU_1[[#This Row],[Cost item]:[Cost item]],Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH($D$5,Inputs!$C$15:$AZ$15,0))),\"-\")","v":0.15126000000000001}]
[null,null,"VEU cost","Variable","$/kWh","All",{"$f":"IFERROR(\nIFERROR(INDEX(Calc_CPI_1[[CPI uplift factor]:[CPI uplift factor]],MATCH($C258,Calc_CPI_1[[Cost item]:[Cost item]],0),1),0)+(G256*G257)/1000,\"-\")","v":1.615005187164591E-2},{"$f":"IFERROR(\nIFERROR(INDEX(Calc_CPI_1[[CPI uplift factor]:[CPI uplift factor]],MATCH($C258,Calc_CPI_1[[Cost item]:[Cost item]],0),1),0)+(H256*H257)/1000,\"-\")","v":1.615005187164591E-2},{"$f":"IFERROR(\nIFERROR(INDEX(Calc_CPI_1[[CPI uplift factor]:[CPI uplift factor]],MATCH($C258,Calc_CPI_1[[Cost item]:[Cost item]],0),1),0)+(I256*I257)/1000,\"-\")","v":1.615005187164591E-2},{"$f":"IFERROR(\nIFERROR(INDEX(Calc_CPI_1[[CPI uplift factor]:[CPI uplift factor]],MATCH($C258,Calc_CPI_1[[Cost item]:[Cost item]],0),1),0)+(J256*J257)/1000,\"-\")","v":1.615005187164591E-2},{"$f":"IFERROR(\nIFERROR(INDEX(Calc_CPI_1[[CPI uplift factor]:[CPI uplift factor]],MATCH($C258,Calc_CPI_1[[Cost item]:[Cost item]],0),1),0)+(K256*K257)/1000,\"-\")","v":1.615005187164591E-2}]
[]
[null,null,"Large-scale Renewable Energy Target (LRET)"]
[null,null,"Cost item","Fixed/Variable","Unit","Customer type","Ausnet","Citipower","Jemena","Powercor","United Energy"]
[null,null,"Large-scale renewable energy target (LRET) - Price","Variable","$/certificate","All",{"$f":"IFERROR(\n(IFERROR(INDEX(Calc_CPI_1[[CPI uplift factor]:[CPI uplift factor]],MATCH(Calc_EnviroLRET_1[[#This Row],[Cost item]:[Cost item]],Calc_CPI_1[[Cost item]:[Cost item]],0),1),0)+\nINDEX(Input_ForRateCalc[],MATCH(Calc_EnviroLRET_1[[#This Row],[Cost item]:[Cost item]],Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH($D$5,Inputs!$C$15:$AZ$15,0))),\"-\")","v":35.17},{"$f":"IFERROR(\n(IFERROR(INDEX(Calc_CPI_1[[CPI uplift factor]:[CPI uplift factor]],MATCH(Calc_EnviroLRET_1[[#This Row],[Cost item]:[Cost item]],Calc_CPI_1[[Cost item]:[Cost item]],0),1),0)+\nINDEX(Input_ForRateCalc[],MATCH(Calc_EnviroLRET_1[[#This Row],[Cost item]:[Cost item]],Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH($D$5,Inputs!$C$15:$AZ$15,0))),\"-\")","v":35.17},{"$f":"IFERROR(\n(IFERROR(INDEX(Calc_CPI_1[[CPI uplift factor]:[CPI uplift factor]],MATCH(Calc_EnviroLRET_1[[#This Row],[Cost item]:[Cost item]],Calc_CPI_1[[Cost item]:[Cost item]],0),1),0)+\nINDEX(Input_ForRateCalc[],MATCH(Calc_EnviroLRET_1[[#This Row],[Cost item]:[Cost item]],Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH($D$5,Inputs!$C$15:$AZ$15,0))),\"-\")","v":35.17},{"$f":"IFERROR(\n(IFERROR(INDEX(Calc_CPI_1[[CPI uplift factor]:[CPI uplift factor]],MATCH(Calc_EnviroLRET_1[[#This Row],[Cost item]:[Cost item]],Calc_CPI_1[[Cost item]:[Cost item]],0),1),0)+\nINDEX(Input_ForRateCalc[],MATCH(Calc_EnviroLRET_1[[#This Row],[Cost item]:[Cost item]],Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH($D$5,Inputs!$C$15:$AZ$15,0))),\"-\")","v":35.17},{"$f":"IFERROR(\n(IFERROR(INDEX(Calc_CPI_1[[CPI uplift factor]:[CPI uplift factor]],MATCH(Calc_EnviroLRET_1[[#This Row],[Cost item]:[Cost item]],Calc_CPI_1[[Cost item]:[Cost item]],0),1),0)+\nINDEX(Input_ForRateCalc[],MATCH(Calc_EnviroLRET_1[[#This Row],[Cost item]:[Cost item]],Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH($D$5,Inputs!$C$15:$AZ$15,0))),\"-\")","v":35.17}]
[null,null,"Large-scale renewable energy target (LRET) - Liability","Variable","%/year","All",{"$f":"IFERROR(\n(IFERROR(INDEX(Calc_CPI_1[[CPI uplift factor]:[CPI uplift factor]],MATCH(Calc_EnviroLRET_1[[#This Row],[Cost item]:[Cost item]],Calc_CPI_1[[Cost item]:[Cost item]],0),1),0)+\nINDEX(Input_ForRateCalc[],MATCH(Calc_EnviroLRET_1[[#This Row],[Cost item]:[Cost item]],Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH($D$5,Inputs!$C$15:$AZ$15,0))),\"-\")","v":0.17910000000000001},{"$f":"IFERROR(\n(IFERROR(INDEX(Calc_CPI_1[[CPI uplift factor]:[CPI uplift factor]],MATCH(Calc_EnviroLRET_1[[#This Row],[Cost item]:[Cost item]],Calc_CPI_1[[Cost item]:[Cost item]],0),1),0)+\nINDEX(Input_ForRateCalc[],MATCH(Calc_EnviroLRET_1[[#This Row],[Cost item]:[Cost item]],Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH($D$5,Inputs!$C$15:$AZ$15,0))),\"-\")","v":0.17910000000000001},{"$f":"IFERROR(\n(IFERROR(INDEX(Calc_CPI_1[[CPI uplift factor]:[CPI uplift factor]],MATCH(Calc_EnviroLRET_1[[#This Row],[Cost item]:[Cost item]],Calc_CPI_1[[Cost item]:[Cost item]],0),1),0)+\nINDEX(Input_ForRateCalc[],MATCH(Calc_EnviroLRET_1[[#This Row],[Cost item]:[Cost item]],Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH($D$5,Inputs!$C$15:$AZ$15,0))),\"-\")","v":0.17910000000000001},{"$f":"IFERROR(\n(IFERROR(INDEX(Calc_CPI_1[[CPI uplift factor]:[CPI uplift factor]],MATCH(Calc_EnviroLRET_1[[#This Row],[Cost item]:[Cost item]],Calc_CPI_1[[Cost item]:[Cost item]],0),1),0)+\nINDEX(Input_ForRateCalc[],MATCH(Calc_EnviroLRET_1[[#This Row],[Cost item]:[Cost item]],Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH($D$5,Inputs!$C$15:$AZ$15,0))),\"-\")","v":0.17910000000000001},{"$f":"IFERROR(\n(IFERROR(INDEX(Calc_CPI_1[[CPI uplift factor]:[CPI uplift factor]],MATCH(Calc_EnviroLRET_1[[#This Row],[Cost item]:[Cost item]],Calc_CPI_1[[Cost item]:[Cost item]],0),1),0)+\nINDEX(Input_ForRateCalc[],MATCH(Calc_EnviroLRET_1[[#This Row],[Cost item]:[Cost item]],Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH($D$5,Inputs!$C$15:$AZ$15,0))),\"-\")","v":0.17910000000000001}]
[null,null,"LRET cost","Variable","$/kWh","All",{"$f":"IFERROR(\nIFERROR(INDEX(Calc_CPI_1[[CPI uplift factor]:[CPI uplift factor]],MATCH($C264,Calc_CPI_1[[Cost item]:[Cost item]],0),1),0)+(G262*G263)/1000,\"-\")","v":6.2989470000000009E-3},{"$f":"IFERROR(\nIFERROR(INDEX(Calc_CPI_1[[CPI uplift factor]:[CPI uplift factor]],MATCH($C264,Calc_CPI_1[[Cost item]:[Cost item]],0),1),0)+(H262*H263)/1000,\"-\")","v":6.2989470000000009E-3},{"$f":"IFERROR(\nIFERROR(INDEX(Calc_CPI_1[[CPI uplift factor]:[CPI uplift factor]],MATCH($C264,Calc_CPI_1[[Cost item]:[Cost item]],0),1),0)+(I262*I263)/1000,\"-\")","v":6.2989470000000009E-3},{"$f":"IFERROR(\nIFERROR(INDEX(Calc_CPI_1[[CPI uplift factor]:[CPI uplift factor]],MATCH($C264,Calc_CPI_1[[Cost item]:[Cost item]],0),1),0)+(J262*J263)/1000,\"-\")","v":6.2989470000000009E-3},{"$f":"IFERROR(\nIFERROR(INDEX(Calc_CPI_1[[CPI uplift factor]:[CPI uplift factor]],MATCH($C264,Calc_CPI_1[[Cost item]:[Cost item]],0),1),0)+(K262*K263)/1000,\"-\")","v":6.2989470000000009E-3}]
[]
[null,null,"Small-scale Renewable Energy Scheme (SRES)"]
[null,null,"Cost item","Fixed/Variable","Unit","Customer type","Ausnet","Citipower","Jemena","Powercor","United Energy"]
[null,null,"Small-scale renewable energy scheme (SRES) - Price","Variable","$/certificate","All",{"$f":"IFERROR(\n(IFERROR(INDEX(Calc_CPI_1[[CPI uplift factor]:[CPI uplift factor]],MATCH(Calc_EnviroSRES_1[[#This Row],[Cost item]:[Cost item]],Calc_CPI_1[[Cost item]:[Cost item]],0),1),0)+\nINDEX(Input_ForRateCalc[],MATCH(Calc_EnviroSRES_1[[#This Row],[Cost item]:[Cost item]],Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH($D$5,Inputs!$C$15:$AZ$15,0))),\"-\")","v":40},{"$f":"IFERROR(\n(IFERROR(INDEX(Calc_CPI_1[[CPI uplift factor]:[CPI uplift factor]],MATCH(Calc_EnviroSRES_1[[#This Row],[Cost item]:[Cost item]],Calc_CPI_1[[Cost item]:[Cost item]],0),1),0)+\nINDEX(Input_ForRateCalc[],MATCH(Calc_EnviroSRES_1[[#This Row],[Cost item]:[Cost item]],Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH($D$5,Inputs!$C$15:$AZ$15,0))),\"-\")","v":40},{"$f":"IFERROR(\n(IFERROR(INDEX(Calc_CPI_1[[CPI uplift factor]:[CPI uplift factor]],MATCH(Calc_EnviroSRES_1[[#This Row],[Cost item]:[Cost item]],Calc_CPI_1[[Cost item]:[Cost item]],0),1),0)+\nINDEX(Input_ForRateCalc[],MATCH(Calc_EnviroSRES_1[[#This Row],[Cost item]:[Cost item]],Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH($D$5,Inputs!$C$15:$AZ$15,0))),\"-\")","v":40},{"$f":"IFERROR(\n(IFERROR(INDEX(Calc_CPI_1[[CPI uplift factor]:[CPI uplift factor]],MATCH(Calc_EnviroSRES_1[[#This Row],[Cost item]:[Cost item]],Calc_CPI_1[[Cost item]:[Cost item]],0),1),0)+\nINDEX(Input_ForRateCalc[],MATCH(Calc_EnviroSRES_1[[#This Row],[Cost item]:[Cost item]],Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH($D$5,Inputs!$C$15:$AZ$15,0))),\"-\")","v":40},{"$f":"IFERROR(\n(IFERROR(INDEX(Calc_CPI_1[[CPI uplift factor]:[CPI uplift factor]],MATCH(Calc_EnviroSRES_1[[#This Row],[Cost item]:[Cost item]],Calc_CPI_1[[Cost item]:[Cost item]],0),1),0)+\nINDEX(Input_ForRateCalc[],MATCH(Calc_EnviroSRES_1[[#This Row],[Cost item]:[Cost item]],Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH($D$5,Inputs!$C$15:$AZ$15,0))),\"-\")","v":40}]
[null,null,"Small-scale renewable energy scheme (SRES) - Liability","Variable","%/year","All",{"$f":"IFERROR(\n(IFERROR(INDEX(Calc_CPI_1[[CPI uplift factor]:[CPI uplift factor]],MATCH(Calc_EnviroSRES_1[[#This Row],[Cost item]:[Cost item]],Calc_CPI_1[[Cost item]:[Cost item]],0),1),0)+\nINDEX(Input_ForRateCalc[],MATCH(Calc_EnviroSRES_1[[#This Row],[Cost item]:[Cost item]],Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH($D$5,Inputs!$C$15:$AZ$15,0))),\"-\")","v":0.12840000000000001},{"$f":"IFERROR(\n(IFERROR(INDEX(Calc_CPI_1[[CPI uplift factor]:[CPI uplift factor]],MATCH(Calc_EnviroSRES_1[[#This Row],[Cost item]:[Cost item]],Calc_CPI_1[[Cost item]:[Cost item]],0),1),0)+\nINDEX(Input_ForRateCalc[],MATCH(Calc_EnviroSRES_1[[#This Row],[Cost item]:[Cost item]],Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH($D$5,Inputs!$C$15:$AZ$15,0))),\"-\")","v":0.12840000000000001},{"$f":"IFERROR(\n(IFERROR(INDEX(Calc_CPI_1[[CPI uplift factor]:[CPI uplift factor]],MATCH(Calc_EnviroSRES_1[[#This Row],[Cost item]:[Cost item]],Calc_CPI_1[[Cost item]:[Cost item]],0),1),0)+\nINDEX(Input_ForRateCalc[],MATCH(Calc_EnviroSRES_1[[#This Row],[Cost item]:[Cost item]],Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH($D$5,Inputs!$C$15:$AZ$15,0))),\"-\")","v":0.12840000000000001},{"$f":"IFERROR(\n(IFERROR(INDEX(Calc_CPI_1[[CPI uplift factor]:[CPI uplift factor]],MATCH(Calc_EnviroSRES_1[[#This Row],[Cost item]:[Cost item]],Calc_CPI_1[[Cost item]:[Cost item]],0),1),0)+\nINDEX(Input_ForRateCalc[],MATCH(Calc_EnviroSRES_1[[#This Row],[Cost item]:[Cost item]],Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH($D$5,Inputs!$C$15:$AZ$15,0))),\"-\")","v":0.12840000000000001},{"$f":"IFERROR(\n(IFERROR(INDEX(Calc_CPI_1[[CPI uplift factor]:[CPI uplift factor]],MATCH(Calc_EnviroSRES_1[[#This Row],[Cost item]:[Cost item]],Calc_CPI_1[[Cost item]:[Cost item]],0),1),0)+\nINDEX(Input_ForRateCalc[],MATCH(Calc_EnviroSRES_1[[#This Row],[Cost item]:[Cost item]],Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH($D$5,Inputs!$C$15:$AZ$15,0))),\"-\")","v":0.12840000000000001}]
[null,null,"SRES cost","Variable","$/kWh","All",{"$f":"IFERROR(\nIFERROR(INDEX(Calc_CPI_1[[CPI uplift factor]:[CPI uplift factor]],MATCH($C270,Calc_CPI_1[[Cost item]:[Cost item]],0),1),0)+(G268*G269)/1000,\"-\")","v":5.1360000000000008E-3},{"$f":"IFERROR(\nIFERROR(INDEX(Calc_CPI_1[[CPI uplift factor]:[CPI uplift factor]],MATCH($C270,Calc_CPI_1[[Cost item]:[Cost item]],0),1),0)+(H268*H269)/1000,\"-\")","v":5.1360000000000008E-3},{"$f":"IFERROR(\nIFERROR(INDEX(Calc_CPI_1[[CPI uplift factor]:[CPI uplift factor]],MATCH($C270,Calc_CPI_1[[Cost item]:[Cost item]],0),1),0)+(I268*I269)/1000,\"-\")","v":5.1360000000000008E-3},{"$f":"IFERROR(\nIFERROR(INDEX(Calc_CPI_1[[CPI uplift factor]:[CPI uplift factor]],MATCH($C270,Calc_CPI_1[[Cost item]:[Cost item]],0),1),0)+(J268*J269)/1000,\"-\")","v":5.1360000000000008E-3},{"$f":"IFERROR(\nIFERROR(INDEX(Calc_CPI_1[[CPI uplift factor]:[CPI uplift factor]],MATCH($C270,Calc_CPI_1[[Cost item]:[Cost item]],0),1),0)+(K268*K269)/1000,\"-\")","v":5.1360000000000008E-3}]
[]
["Section/Item notes (where necessary)",null,"Feed-in Tariff (FiT)"]
[null,null,"Cost item","Fixed/Variable","Unit","Customer type","Ausnet","Citipower","Jemena","Powercor","United Energy"]
[null,null,"Feed-in tariff (FiT)","Variable","$/kWh","All",{"$f":"IFERROR(IF(Calc_FiT_1[[#This Row],[Fixed/Variable]]=\"Fixed\",\n(IFERROR(INDEX(Calc_CPI_1[[CPI uplift factor]:[CPI uplift factor]],MATCH(Calc_FiT_1[[#This Row],[Cost item]:[Cost item]],Calc_CPI_1[[Cost item]:[Cost item]],0),1),0)+\nINDEX(Input_ForRateCalc[],MATCH(Calc_FiT_1[[#This Row],[Cost item]:[Cost item]],Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH($D$5,Inputs!$C$15:$AZ$15,0))),\n(INDEX(Calc_CPI_1[[CPI uplift factor]:[CPI uplift factor]],MATCH(Calc_FiT_1[[#This Row],[Cost item]],Calc_CPI_1[[Cost item]:[Cost item]],0),1)+\nINDEX(Input_ForRateCalc[],MATCH(Calc_FiT_1[[#This Row],[Cost item]],Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH($D$5,Inputs!$C$15:$AZ$15,0)))/1000),\"-\")","v":0},{"$f":"IFERROR(IF(Calc_FiT_1[[#This Row],[Fixed/Variable]]=\"Fixed\",\n(IFERROR(INDEX(Calc_CPI_1[[CPI uplift factor]:[CPI uplift factor]],MATCH(Calc_FiT_1[[#This Row],[Cost item]:[Cost item]],Calc_CPI_1[[Cost item]:[Cost item]],0),1),0)+\nINDEX(Input_ForRateCalc[],MATCH(Calc_FiT_1[[#This Row],[Cost item]:[Cost item]],Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH($D$5,Inputs!$C$15:$AZ$15,0))),\n(INDEX(Calc_CPI_1[[CPI uplift factor]:[CPI uplift factor]],MATCH(Calc_FiT_1[[#This Row],[Cost item]],Calc_CPI_1[[Cost item]:[Cost item]],0),1)+\nINDEX(Input_ForRateCalc[],MATCH(Calc_FiT_1[[#This Row],[Cost item]],Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH($D$5,Inputs!$C$15:$AZ$15,0)))/1000),\"-\")","v":0},{"$f":"IFERROR(IF(Calc_FiT_1[[#This Row],[Fixed/Variable]]=\"Fixed\",\n(IFERROR(INDEX(Calc_CPI_1[[CPI uplift factor]:[CPI uplift factor]],MATCH(Calc_FiT_1[[#This Row],[Cost item]:[Cost item]],Calc_CPI_1[[Cost item]:[Cost item]],0),1),0)+\nINDEX(Input_ForRateCalc[],MATCH(Calc_FiT_1[[#This Row],[Cost item]:[Cost item]],Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH($D$5,Inputs!$C$15:$AZ$15,0))),\n(INDEX(Calc_CPI_1[[CPI uplift factor]:[CPI uplift factor]],MATCH(Calc_FiT_1[[#This Row],[Cost item]],Calc_CPI_1[[Cost item]:[Cost item]],0),1)+\nINDEX(Input_ForRateCalc[],MATCH(Calc_FiT_1[[#This Row],[Cost item]],Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH($D$5,Inputs!$C$15:$AZ$15,0)))/1000),\"-\")","v":0},{"$f":"IFERROR(IF(Calc_FiT_1[[#This Row],[Fixed/Variable]]=\"Fixed\",\n(IFERROR(INDEX(Calc_CPI_1[[CPI uplift factor]:[CPI uplift factor]],MATCH(Calc_FiT_1[[#This Row],[Cost item]:[Cost item]],Calc_CPI_1[[Cost item]:[Cost item]],0),1),0)+\nINDEX(Input_ForRateCalc[],MATCH(Calc_FiT_1[[#This Row],[Cost item]:[Cost item]],Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH($D$5,Inputs!$C$15:$AZ$15,0))),\n(INDEX(Calc_CPI_1[[CPI uplift factor]:[CPI uplift factor]],MATCH(Calc_FiT_1[[#This Row],[Cost item]],Calc_CPI_1[[Cost item]:[Cost item]],0),1)+\nINDEX(Input_ForRateCalc[],MATCH(Calc_FiT_1[[#This Row],[Cost item]],Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH($D$5,Inputs!$C$15:$AZ$15,0)))/1000),\"-\")","v":0},{"$f":"IFERROR(IF(Calc_FiT_1[[#This Row],[Fixed/Variable]]=\"Fixed\",\n(IFERROR(INDEX(Calc_CPI_1[[CPI uplift factor]:[CPI uplift factor]],MATCH(Calc_FiT_1[[#This Row],[Cost item]:[Cost item]],Calc_CPI_1[[Cost item]:[Cost item]],0),1),0)+\nINDEX(Input_ForRateCalc[],MATCH(Calc_FiT_1[[#This Row],[Cost item]:[Cost item]],Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH($D$5,Inputs!$C$15:$AZ$15,0))),\n(INDEX(Calc_CPI_1[[CPI uplift factor]:[CPI uplift factor]],MATCH(Calc_FiT_1[[#This Row],[Cost item]],Calc_CPI_1[[Cost item]:[Cost item]],0),1)+\nINDEX(Input_ForRateCalc[],MATCH(Calc_FiT_1[[#This Row],[Cost item]],Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH($D$5,Inputs!$C$15:$AZ$15,0)))/1000),\"-\")","v":0}]
[]
[]
["Section/Item notes (where necessary)"]
[]
[null,null,"VDO decision",{"$f":"Inputs!E10","v":"VDO 2024-25 - Final"}]
[]
[null,{"$f":"MAX(B$3:B280)+0.01","v":13.079999999999998},"Rates"]
[]
[null,null,"Fixed costs","Fixed/Variable","Unit","Customer type","Ausnet","Citipower","Jemena","Powercor","United Energy"]
[null,null,"Retail","Fixed","$","Residential",{"$f":"SUMIFS(Calc_Retail_2[Ausnet],Calc_Retail_2[Fixed/Variable],$D284,Calc_Retail_2[Customer type],$F284)+SUMIFS(Calc_Retail_2[Ausnet],Calc_Retail_2[Fixed/Variable],$D284,Calc_Retail_2[Customer type],\"=\"&\"All\")","v":185.86772433721131},{"$f":"SUMIFS(Calc_Retail_2[Ausnet],Calc_Retail_2[Fixed/Variable],$D284,Calc_Retail_2[Customer type],$F284)+SUMIFS(Calc_Retail_2[Ausnet],Calc_Retail_2[Fixed/Variable],$D284,Calc_Retail_2[Customer type],\"=\"&\"All\")","v":185.86772433721131},{"$f":"SUMIFS(Calc_Retail_2[Ausnet],Calc_Retail_2[Fixed/Variable],$D284,Calc_Retail_2[Customer type],$F284)+SUMIFS(Calc_Retail_2[Ausnet],Calc_Retail_2[Fixed/Variable],$D284,Calc_Retail_2[Customer type],\"=\"&\"All\")","v":185.86772433721131},{"$f":"SUMIFS(Calc_Retail_2[Ausnet],Calc_Retail_2[Fixed/Variable],$D284,Calc_Retail_2[Customer type],$F284)+SUMIFS(Calc_Retail_2[Ausnet],Calc_Retail_2[Fixed/Variable],$D284,Calc_Retail_2[Customer type],\"=\"&\"All\")","v":185.86772433721131},{"$f":"SUMIFS(Calc_Retail_2[Ausnet],Calc_Retail_2[Fixed/Variable],$D284,Calc_Retail_2[Customer type],$F284)+SUMIFS(Calc_Retail_2[Ausnet],Calc_Retail_2[Fixed/Variable],$D284,Calc_Retail_2[Customer type],\"=\"&\"All\")","v":185.86772433721131}]
[null,null,"Retail","Fixed","$","Small business",{"$f":"SUMIFS(Calc_Retail_2[Ausnet],Calc_Retail_2[Fixed/Variable],$D285,Calc_Retail_2[Customer type],$F285)+SUMIFS(Calc_Retail_2[Ausnet],Calc_Retail_2[Fixed/Variable],$D285,Calc_Retail_2[Customer type],\"=\"&\"All\")","v":185.86772433721131},{"$f":"SUMIFS(Calc_Retail_2[Ausnet],Calc_Retail_2[Fixed/Variable],$D285,Calc_Retail_2[Customer type],$F285)+SUMIFS(Calc_Retail_2[Ausnet],Calc_Retail_2[Fixed/Variable],$D285,Calc_Retail_2[Customer type],\"=\"&\"All\")","v":185.86772433721131},{"$f":"SUMIFS(Calc_Retail_2[Ausnet],Calc_Retail_2[Fixed/Variable],$D285,Calc_Retail_2[Customer type],$F285)+SUMIFS(Calc_Retail_2[Ausnet],Calc_Retail_2[Fixed/Variable],$D285,Calc_Retail_2[Customer type],\"=\"&\"All\")","v":185.86772433721131},{"$f":"SUMIFS(Calc_Retail_2[Ausnet],Calc_Retail_2[Fixed/Variable],$D285,Calc_Retail_2[Customer type],$F285)+SUMIFS(Calc_Retail_2[Ausnet],Calc_Retail_2[Fixed/Variable],$D285,Calc_Retail_2[Customer type],\"=\"&\"All\")","v":185.86772433721131},{"$f":"SUMIFS(Calc_Retail_2[Ausnet],Calc_Retail_2[Fixed/Variable],$D285,Calc_Retail_2[Customer type],$F285)+SUMIFS(Calc_Retail_2[Ausnet],Calc_Retail_2[Fixed/Variable],$D285,Calc_Retail_2[Customer type],\"=\"&\"All\")","v":185.86772433721131}]
[null,null,"Other","Fixed","$","All",{"$f":"SUMIFS(Calc_OtherCosts_2[Ausnet],Calc_OtherCosts_2[[Fixed/Variable]:[Fixed/Variable]],$D286,Calc_OtherCosts_2[[Customer type]:[Customer type]],$F286)","v":14.076594479806786},{"$f":"SUMIFS(Calc_OtherCosts_2[Citipower],Calc_OtherCosts_2[[Fixed/Variable]:[Fixed/Variable]],$D286,Calc_OtherCosts_2[[Customer type]:[Customer type]],$F286)","v":14.076594479806786},{"$f":"SUMIFS(Calc_OtherCosts_2[Jemena],Calc_OtherCosts_2[[Fixed/Variable]:[Fixed/Variable]],$D286,Calc_OtherCosts_2[[Customer type]:[Customer type]],$F286)","v":14.076594479806786},{"$f":"SUMIFS(Calc_OtherCosts_2[Powercor],Calc_OtherCosts_2[[Fixed/Variable]:[Fixed/Variable]],$D286,Calc_OtherCosts_2[[Customer type]:[Customer type]],$F286)","v":14.076594479806786},{"$f":"SUMIFS(Calc_OtherCosts_2[United Energy],Calc_OtherCosts_2[[Fixed/Variable]:[Fixed/Variable]],$D286,Calc_OtherCosts_2[[Customer type]:[Customer type]],$F286)","v":14.076594479806786}]
[null,null,"Solar (FiT)","Fixed","$","All",{"$f":"SUMIFS(Calc_FiT_2[Ausnet],Calc_FiT_2[[Fixed/Variable]:[Fixed/Variable]],$D287,Calc_FiT_2[[Customer type]:[Customer type]],$F287)","v":0},{"$f":"SUMIFS(Calc_FiT_2[Citipower],Calc_FiT_2[[Fixed/Variable]:[Fixed/Variable]],$D287,Calc_FiT_2[[Customer type]:[Customer type]],$F287)","v":0},{"$f":"SUMIFS(Calc_FiT_2[Jemena],Calc_FiT_2[[Fixed/Variable]:[Fixed/Variable]],$D287,Calc_FiT_2[[Customer type]:[Customer type]],$F287)","v":0},{"$f":"SUMIFS(Calc_FiT_2[Powercor],Calc_FiT_2[[Fixed/Variable]:[Fixed/Variable]],$D287,Calc_FiT_2[[Customer type]:[Customer type]],$F287)","v":0},{"$f":"SUMIFS(Calc_FiT_2[United Energy],Calc_FiT_2[[Fixed/Variable]:[Fixed/Variable]],$D287,Calc_FiT_2[[Customer type]:[Customer type]],$F287)","v":0}]
[null,null,"Metering","Fixed","$","All",{"$f":"SUMIFS(Calc_NetworkF_2[Ausnet],Calc_NetworkF_2[[Fixed/Variable]:[Fixed/Variable]],$D288,Calc_NetworkF_2[[Customer type]:[Customer type]],$F288)","v":81.158339169270931},{"$f":"SUMIFS(Calc_NetworkF_2[Citipower],Calc_NetworkF_2[[Fixed/Variable]:[Fixed/Variable]],$D288,Calc_NetworkF_2[[Customer type]:[Customer type]],$F288)","v":71.8711422464187},{"$f":"SUMIFS(Calc_NetworkF_2[Jemena],Calc_NetworkF_2[[Fixed/Variable]:[Fixed/Variable]],$D288,Calc_NetworkF_2[[Customer type]:[Customer type]],$F288)","v":63.959144577798369},{"$f":"SUMIFS(Calc_NetworkF_2[Powercor],Calc_NetworkF_2[[Fixed/Variable]:[Fixed/Variable]],$D288,Calc_NetworkF_2[[Customer type]:[Customer type]],$F288)","v":68.643009248580412},{"$f":"SUMIFS(Calc_NetworkF_2[United Energy],Calc_NetworkF_2[[Fixed/Variable]:[Fixed/Variable]],$D288,Calc_NetworkF_2[[Customer type]:[Customer type]],$F288)","v":49.31201052193331}]
[]
[null,null,"Residential charges - daily supply"]
[null,null,"Anytime - supply"]
[null,null,"Network charge","-","$","Residential",{"$f":"SUMIFS(Calc_NetworkF_2[Ausnet],Calc_NetworkF_2[[Cost item]:[Cost item]],$C291,Calc_NetworkF_2[[Customer type]:[Customer type]],$F292)","v":138.51015094671718},{"$f":"SUMIFS(Calc_NetworkF_2[Citipower],Calc_NetworkF_2[[Cost item]:[Cost item]],$C291,Calc_NetworkF_2[[Customer type]:[Customer type]],$F292)","v":94.972999999999999},{"$f":"SUMIFS(Calc_NetworkF_2[Jemena],Calc_NetworkF_2[[Cost item]:[Cost item]],$C291,Calc_NetworkF_2[[Customer type]:[Customer type]],$F292)","v":116.44799999999999},{"$f":"SUMIFS(Calc_NetworkF_2[Powercor],Calc_NetworkF_2[[Cost item]:[Cost item]],$C291,Calc_NetworkF_2[[Customer type]:[Customer type]],$F292)","v":145.0145},{"$f":"SUMIFS(Calc_NetworkF_2[United Energy],Calc_NetworkF_2[[Cost item]:[Cost item]],$C291,Calc_NetworkF_2[[Customer type]:[Customer type]],$F292)","v":94.972999999999999}]
[null,null,"Fixed costs","-","$","Residential",{"$f":"IF(G292=0,\"-\",SUMIFS(Calc_Fixed_2[Ausnet],Calc_Fixed_2[Customer type],\"All\")+SUMIFS(Calc_Fixed_2[Ausnet],Calc_Fixed_2[Customer type],$F293))","v":281.10265798628905},{"$f":"IF(H292=0,\"-\",SUMIFS(Calc_Fixed_2[Citipower],Calc_Fixed_2[[Customer type]:[Customer type]],\"All\")+SUMIFS(Calc_Fixed_2[Citipower],Calc_Fixed_2[[Customer type]:[Customer type]],$F294))","v":271.81546106343683},{"$f":"IF(I292=0,\"-\",SUMIFS(Calc_Fixed_2[Jemena],Calc_Fixed_2[[Customer type]:[Customer type]],\"All\")+SUMIFS(Calc_Fixed_2[Jemena],Calc_Fixed_2[[Customer type]:[Customer type]],$F294))","v":263.90346339481647},{"$f":"IF(J292=0,\"-\",SUMIFS(Calc_Fixed_2[Powercor],Calc_Fixed_2[[Customer type]:[Customer type]],\"All\")+SUMIFS(Calc_Fixed_2[Powercor],Calc_Fixed_2[[Customer type]:[Customer type]],$F294))","v":268.58732806559851},{"$f":"IF(K292=0,\"-\",SUMIFS(Calc_Fixed_2[United Energy],Calc_Fixed_2[[Customer type]:[Customer type]],\"All\")+SUMIFS(Calc_Fixed_2[United Energy],Calc_Fixed_2[[Customer type]:[Customer type]],$F294))","v":249.25632933895142}]
[null,null,"Retail operating margin","-","$","Residential",{"$f":"IF(G292=0,\"-\",(G292+G293)*Calc_ROM_2[Ausnet])","v":23.498317300248349},{"$f":"IF(H292=0,\"-\",(H292+H293)*Calc_ROM_2[Citipower])","v":20.540153819552465},{"$f":"IF(I292=0,\"-\",(I292+I293)*Calc_ROM_2[Jemena])","v":21.299681950109722},{"$f":"IF(J292=0,\"-\",(J292+J293)*Calc_ROM_2[Powercor])","v":23.161702371673517},{"$f":"IF(K292=0,\"-\",(K292+K293)*Calc_ROM_2[United Energy])","v":19.27684244298128}]
[null,null,"GST","-","$","Residential",{"$f":"IF(G292=0,\"-\",(G292+G293+G294)*GST)","v":44.311112623325464},{"$f":"IF(H292=0,\"-\",(H292+H293+H294)*GST)","v":38.732861488298937},{"$f":"IF(I292=0,\"-\",(I292+I293+I294)*GST)","v":40.165114534492623},{"$f":"IF(J292=0,\"-\",(J292+J293+J294)*GST)","v":43.676353043727204},{"$f":"IF(K292=0,\"-\",(K292+K293+K294)*GST)","v":36.350617178193268}]
[null,null,"Total fixed costs","-","$","Residential",{"$f":"IF(G292=0,\"-\",G292+G293+G294+G295)","v":487.42223885658007},{"$f":"IF(H292=0,\"-\",H292+H293+H294+H295)","v":426.06147637128822},{"$f":"IF(I292=0,\"-\",I292+I293+I294+I295)","v":441.81625987941879},{"$f":"IF(J292=0,\"-\",J292+J293+J294+J295)","v":480.43988348099924},{"$f":"IF(K292=0,\"-\",K292+K293+K294+K295)","v":399.85678896012593}]
[null,null,{"$f":"C291","v":"Anytime - supply"},"-","$","Residential",{"$f":"IF(G292=0,\"-\",G296/DiPY)","v":1.3354033941276167},{"$f":"IF(H292=0,\"-\",H296/DiPY)","v":1.1672917160857212},{"$f":"IF(I292=0,\"-\",I296/DiPY)","v":1.2104555065189555},{"$f":"IF(J292=0,\"-\",J296/DiPY)","v":1.3162736533726007},{"$f":"IF(K292=0,\"-\",K296/DiPY)","v":1.0954980519455504}]
[null,null,null,null,null,null,{"$f":"IF(G292=0,\"-\",\nIF(ROUND(G297,8)=ROUND((((\nSUMIFS(Calc_NetworkF_2[Ausnet],Calc_NetworkF_2[[Cost item]:[Cost item]],$C291,Calc_NetworkF_2[[Customer type]:[Customer type]],$F292)+\nSUMIFS(Calc_Fixed_2[Ausnet],Calc_Fixed_2[[Customer type]:[Customer type]],Calc_Rates!$F297)+\nSUMIFS(Calc_Fixed_2[Ausnet],Calc_Fixed_2[[Customer type]:[Customer type]],\"All\"))*(1+Calc_ROM_2[Ausnet]))*(1+GST))/DiPY,8),0,1))","v":0},{"$f":"IF(H292=0,\"-\",\nIF(ROUND(H297,8)=ROUND((((\nSUMIFS(Calc_NetworkF_2[Citipower],Calc_NetworkF_2[[Cost item]:[Cost item]],$C291,Calc_NetworkF_2[[Customer type]:[Customer type]],$F292)+\nSUMIFS(Calc_Fixed_2[Citipower],Calc_Fixed_2[[Customer type]:[Customer type]],Calc_Rates!$F297)+\nSUMIFS(Calc_Fixed_2[Citipower],Calc_Fixed_2[[Customer type]:[Customer type]],\"All\"))*(1+Calc_ROM_2[Citipower]))*(1+GST))/DiPY,8),0,1))","v":0},{"$f":"IF(I292=0,\"-\",\nIF(ROUND(I297,8)=ROUND((((\nSUMIFS(Calc_NetworkF_2[Jemena],Calc_NetworkF_2[[Cost item]:[Cost item]],$C291,Calc_NetworkF_2[[Customer type]:[Customer type]],$F292)+\nSUMIFS(Calc_Fixed_2[Jemena],Calc_Fixed_2[[Customer type]:[Customer type]],Calc_Rates!$F297)+\nSUMIFS(Calc_Fixed_2[Jemena],Calc_Fixed_2[[Customer type]:[Customer type]],\"All\"))*(1+Calc_ROM_2[Jemena]))*(1+GST))/DiPY,8),0,1))","v":0},{"$f":"IF(J292=0,\"-\",\nIF(ROUND(J297,8)=ROUND((((\nSUMIFS(Calc_NetworkF_2[Powercor],Calc_NetworkF_2[[Cost item]:[Cost item]],$C291,Calc_NetworkF_2[[Customer type]:[Customer type]],$F292)+\nSUMIFS(Calc_Fixed_2[Powercor],Calc_Fixed_2[[Customer type]:[Customer type]],Calc_Rates!$F297)+\nSUMIFS(Calc_Fixed_2[Powercor],Calc_Fixed_2[[Customer type]:[Customer type]],\"All\"))*(1+Calc_ROM_2[Powercor]))*(1+GST))/DiPY,8),0,1))","v":0},{"$f":"IF(K292=0,\"-\",\nIF(ROUND(K297,8)=ROUND((((\nSUMIFS(Calc_NetworkF_2[United Energy],Calc_NetworkF_2[[Cost item]:[Cost item]],$C291,Calc_NetworkF_2[[Customer type]:[Customer type]],$F292)+\nSUMIFS(Calc_Fixed_2[United Energy],Calc_Fixed_2[[Customer type]:[Customer type]],Calc_Rates!$F297)+\nSUMIFS(Calc_Fixed_2[United Energy],Calc_Fixed_2[[Customer type]:[Customer type]],\"All\"))*(1+Calc_ROM_2[United Energy]))*(1+GST))/DiPY,8),0,1))","v":0}]
[null,null,"TOU - supply"]
[null,null,"Network charge","-","$","Residential",{"$f":"SUMIFS(Calc_NetworkF_2[Ausnet],Calc_NetworkF_2[[Cost item]:[Cost item]],$C299,Calc_NetworkF_2[[Customer type]:[Customer type]],$F300)","v":138.51015094671718},{"$f":"SUMIFS(Calc_NetworkF_2[Citipower],Calc_NetworkF_2[[Cost item]:[Cost item]],$C299,Calc_NetworkF_2[[Customer type]:[Customer type]],$F300)","v":94.972999999999999},{"$f":"SUMIFS(Calc_NetworkF_2[Jemena],Calc_NetworkF_2[[Cost item]:[Cost item]],$C299,Calc_NetworkF_2[[Customer type]:[Customer type]],$F300)","v":116.44799999999999},{"$f":"SUMIFS(Calc_NetworkF_2[Powercor],Calc_NetworkF_2[[Cost item]:[Cost item]],$C299,Calc_NetworkF_2[[Customer type]:[Customer type]],$F300)","v":145.0145},{"$f":"SUMIFS(Calc_NetworkF_2[United Energy],Calc_NetworkF_2[[Cost item]:[Cost item]],$C299,Calc_NetworkF_2[[Customer type]:[Customer type]],$F300)","v":94.972999999999999}]
[null,null,"Fixed costs","-","$","Residential",{"$f":"IF(G300=0,\"-\",SUMIFS(Calc_Fixed_2[Ausnet],Calc_Fixed_2[[Customer type]:[Customer type]],\"All\")+SUMIFS(Calc_Fixed_2[Ausnet],Calc_Fixed_2[[Customer type]:[Customer type]],$F301))","v":281.10265798628905},{"$f":"IF(H300=0,\"-\",SUMIFS(Calc_Fixed_2[Citipower],Calc_Fixed_2[[Customer type]:[Customer type]],\"All\")+SUMIFS(Calc_Fixed_2[Citipower],Calc_Fixed_2[[Customer type]:[Customer type]],$F302))","v":271.81546106343683},{"$f":"IF(I300=0,\"-\",SUMIFS(Calc_Fixed_2[Jemena],Calc_Fixed_2[[Customer type]:[Customer type]],\"All\")+SUMIFS(Calc_Fixed_2[Jemena],Calc_Fixed_2[[Customer type]:[Customer type]],$F302))","v":263.90346339481647},{"$f":"IF(J300=0,\"-\",SUMIFS(Calc_Fixed_2[Powercor],Calc_Fixed_2[[Customer type]:[Customer type]],\"All\")+SUMIFS(Calc_Fixed_2[Powercor],Calc_Fixed_2[[Customer type]:[Customer type]],$F302))","v":268.58732806559851},{"$f":"IF(K300=0,\"-\",SUMIFS(Calc_Fixed_2[United Energy],Calc_Fixed_2[[Customer type]:[Customer type]],\"All\")+SUMIFS(Calc_Fixed_2[United Energy],Calc_Fixed_2[[Customer type]:[Customer type]],$F302))","v":249.25632933895142}]
[null,null,"Retail operating margin","-","$","Residential",{"$f":"IF(G300=0,\"-\",(G300+G301)*Calc_ROM_2[Ausnet])","v":23.498317300248349},{"$f":"IF(H300=0,\"-\",(H300+H301)*Calc_ROM_2[Citipower])","v":20.540153819552465},{"$f":"IF(I300=0,\"-\",(I300+I301)*Calc_ROM_2[Jemena])","v":21.299681950109722},{"$f":"IF(J300=0,\"-\",(J300+J301)*Calc_ROM_2[Powercor])","v":23.161702371673517},{"$f":"IF(K300=0,\"-\",(K300+K301)*Calc_ROM_2[United Energy])","v":19.27684244298128}]
[null,null,"GST","-","$","Residential",{"$f":"IF(G300=0,\"-\",(G300+G301+G302)*GST)","v":44.311112623325464},{"$f":"IF(H300=0,\"-\",(H300+H301+H302)*GST)","v":38.732861488298937},{"$f":"IF(I300=0,\"-\",(I300+I301+I302)*GST)","v":40.165114534492623},{"$f":"IF(J300=0,\"-\",(J300+J301+J302)*GST)","v":43.676353043727204},{"$f":"IF(K300=0,\"-\",(K300+K301+K302)*GST)","v":36.350617178193268}]
[null,null,"Total fixed costs","-","$","Residential",{"$f":"IF(G300=0,\"-\",G300+G301+G302+G303)","v":487.42223885658007},{"$f":"IF(H300=0,\"-\",H300+H301+H302+H303)","v":426.06147637128822},{"$f":"IF(I300=0,\"-\",I300+I301+I302+I303)","v":441.81625987941879},{"$f":"IF(J300=0,\"-\",J300+J301+J302+J303)","v":480.43988348099924},{"$f":"IF(K300=0,\"-\",K300+K301+K302+K303)","v":399.85678896012593}]
[null,null,{"$f":"C299","v":"TOU - supply"},"-","$","Residential",{"$f":"IF(G300=0,\"-\",G304/DiPY)","v":1.3354033941276167},{"$f":"IF(H300=0,\"-\",H304/DiPY)","v":1.1672917160857212},{"$f":"IF(I300=0,\"-\",I304/DiPY)","v":1.2104555065189555},{"$f":"IF(J300=0,\"-\",J304/DiPY)","v":1.3162736533726007},{"$f":"IF(K300=0,\"-\",K304/DiPY)","v":1.0954980519455504}]
[null,null,null,null,null,null,{"$f":"IF(G300=0,\"-\",\nIF(ROUND(G305,8)=ROUND((((\nSUMIFS(Calc_NetworkF_2[Ausnet],Calc_NetworkF_2[[Cost item]:[Cost item]],$C299,Calc_NetworkF_2[[Customer type]:[Customer type]],$F300)+\nSUMIFS(Calc_Fixed_2[Ausnet],Calc_Fixed_2[[Customer type]:[Customer type]],Calc_Rates!$F305)+\nSUMIFS(Calc_Fixed_2[Ausnet],Calc_Fixed_2[[Customer type]:[Customer type]],\"All\"))*(1+Calc_ROM_2[Ausnet]))*(1+GST))/DiPY,8),0,1))","v":0},{"$f":"IF(H300=0,\"-\",\nIF(ROUND(H305,8)=ROUND((((\nSUMIFS(Calc_NetworkF_2[Citipower],Calc_NetworkF_2[[Cost item]:[Cost item]],$C299,Calc_NetworkF_2[[Customer type]:[Customer type]],$F300)+\nSUMIFS(Calc_Fixed_2[Citipower],Calc_Fixed_2[[Customer type]:[Customer type]],Calc_Rates!$F305)+\nSUMIFS(Calc_Fixed_2[Citipower],Calc_Fixed_2[[Customer type]:[Customer type]],\"All\"))*(1+Calc_ROM_2[Citipower]))*(1+GST))/DiPY,8),0,1))","v":0},{"$f":"IF(I300=0,\"-\",\nIF(ROUND(I305,8)=ROUND((((\nSUMIFS(Calc_NetworkF_2[Jemena],Calc_NetworkF_2[[Cost item]:[Cost item]],$C299,Calc_NetworkF_2[[Customer type]:[Customer type]],$F300)+\nSUMIFS(Calc_Fixed_2[Jemena],Calc_Fixed_2[[Customer type]:[Customer type]],Calc_Rates!$F305)+\nSUMIFS(Calc_Fixed_2[Jemena],Calc_Fixed_2[[Customer type]:[Customer type]],\"All\"))*(1+Calc_ROM_2[Jemena]))*(1+GST))/DiPY,8),0,1))","v":0},{"$f":"IF(J300=0,\"-\",\nIF(ROUND(J305,8)=ROUND((((\nSUMIFS(Calc_NetworkF_2[Powercor],Calc_NetworkF_2[[Cost item]:[Cost item]],$C299,Calc_NetworkF_2[[Customer type]:[Customer type]],$F300)+\nSUMIFS(Calc_Fixed_2[Powercor],Calc_Fixed_2[[Customer type]:[Customer type]],Calc_Rates!$F305)+\nSUMIFS(Calc_Fixed_2[Powercor],Calc_Fixed_2[[Customer type]:[Customer type]],\"All\"))*(1+Calc_ROM_2[Powercor]))*(1+GST))/DiPY,8),0,1))","v":0},{"$f":"IF(K300=0,\"-\",\nIF(ROUND(K305,8)=ROUND((((\nSUMIFS(Calc_NetworkF_2[United Energy],Calc_NetworkF_2[[Cost item]:[Cost item]],$C299,Calc_NetworkF_2[[Customer type]:[Customer type]],$F300)+\nSUMIFS(Calc_Fixed_2[United Energy],Calc_Fixed_2[[Customer type]:[Customer type]],Calc_Rates!$F305)+\nSUMIFS(Calc_Fixed_2[United Energy],Calc_Fixed_2[[Customer type]:[Customer type]],\"All\"))*(1+Calc_ROM_2[United Energy]))*(1+GST))/DiPY,8),0,1))","v":0}]
[null,null,"Small business charges - daily supply"]
[null,null,"Anytime - supply"]
[null,null,"Network charge","-","$","Small business",{"$f":"SUMIFS(Calc_NetworkF_2[Ausnet],Calc_NetworkF_2[[Cost item]:[Cost item]],$C308,Calc_NetworkF_2[[Customer type]:[Customer type]],$F309)","v":138.51015094671718},{"$f":"SUMIFS(Calc_NetworkF_2[Citipower],Calc_NetworkF_2[[Cost item]:[Cost item]],$C308,Calc_NetworkF_2[[Customer type]:[Customer type]],$F309)","v":154.97899999999998},{"$f":"SUMIFS(Calc_NetworkF_2[Jemena],Calc_NetworkF_2[[Cost item]:[Cost item]],$C308,Calc_NetworkF_2[[Customer type]:[Customer type]],$F309)","v":177.74199999999999},{"$f":"SUMIFS(Calc_NetworkF_2[Powercor],Calc_NetworkF_2[[Cost item]:[Cost item]],$C308,Calc_NetworkF_2[[Customer type]:[Customer type]],$F309)","v":189.98249999999999},{"$f":"SUMIFS(Calc_NetworkF_2[United Energy],Calc_NetworkF_2[[Cost item]:[Cost item]],$C308,Calc_NetworkF_2[[Customer type]:[Customer type]],$F309)","v":154.97899999999998}]
[null,null,"Fixed costs","-","$","Small business",{"$f":"IF(G309=0,\"-\",SUMIFS(Calc_Fixed_2[Ausnet],Calc_Fixed_2[[Customer type]:[Customer type]],\"All\")+SUMIFS(Calc_Fixed_2[Ausnet],Calc_Fixed_2[[Customer type]:[Customer type]],$F310))","v":281.10265798628905},{"$f":"IF(H309=0,\"-\",SUMIFS(Calc_Fixed_2[Citipower],Calc_Fixed_2[[Customer type]:[Customer type]],\"All\")+SUMIFS(Calc_Fixed_2[Citipower],Calc_Fixed_2[[Customer type]:[Customer type]],$F311))","v":271.81546106343683},{"$f":"IF(I309=0,\"-\",SUMIFS(Calc_Fixed_2[Jemena],Calc_Fixed_2[[Customer type]:[Customer type]],\"All\")+SUMIFS(Calc_Fixed_2[Jemena],Calc_Fixed_2[[Customer type]:[Customer type]],$F311))","v":263.90346339481647},{"$f":"IF(J309=0,\"-\",SUMIFS(Calc_Fixed_2[Powercor],Calc_Fixed_2[[Customer type]:[Customer type]],\"All\")+SUMIFS(Calc_Fixed_2[Powercor],Calc_Fixed_2[[Customer type]:[Customer type]],$F311))","v":268.58732806559851},{"$f":"IF(K309=0,\"-\",SUMIFS(Calc_Fixed_2[United Energy],Calc_Fixed_2[[Customer type]:[Customer type]],\"All\")+SUMIFS(Calc_Fixed_2[United Energy],Calc_Fixed_2[[Customer type]:[Customer type]],$F311))","v":249.25632933895142}]
[null,null,"Retail operating margin","-","$","Small business",{"$f":"IF(G309=0,\"-\",(G309+G310)*Calc_ROM_2[Ausnet])","v":23.498317300248349},{"$f":"IF(H309=0,\"-\",(H309+H310)*Calc_ROM_2[Citipower])","v":23.900489819552462},{"$f":"IF(I309=0,\"-\",(I309+I310)*Calc_ROM_2[Jemena])","v":24.732145950109725},{"$f":"IF(J309=0,\"-\",(J309+J310)*Calc_ROM_2[Powercor])","v":25.679910371673515},{"$f":"IF(K309=0,\"-\",(K309+K310)*Calc_ROM_2[United Energy])","v":22.637178442981277}]
[null,null,"GST","-","$","Small business",{"$f":"IF(G309=0,\"-\",(G309+G310+G311)*GST)","v":44.311112623325464},{"$f":"IF(H309=0,\"-\",(H309+H310+H311)*GST)","v":45.069495088298929},{"$f":"IF(I309=0,\"-\",(I309+I310+I311)*GST)","v":46.637760934492626},{"$f":"IF(J309=0,\"-\",(J309+J310+J311)*GST)","v":48.424973843727201},{"$f":"IF(K309=0,\"-\",(K309+K310+K311)*GST)","v":42.687250778193267}]
[null,null,"Total fixed costs","-","$","Small business",{"$f":"IF(G309=0,\"-\",G309+G310+G311+G312)","v":487.42223885658007},{"$f":"IF(H309=0,\"-\",H309+H310+H311+H312)","v":495.76444597128818},{"$f":"IF(I309=0,\"-\",I309+I310+I311+I312)","v":513.01537027941879},{"$f":"IF(J309=0,\"-\",J309+J310+J311+J312)","v":532.67471228099919},{"$f":"IF(K309=0,\"-\",K309+K310+K311+K312)","v":469.55975856012594}]
[null,null,{"$f":"C308","v":"Anytime - supply"},"-","$","Small business",{"$f":"IF(G309=0,\"-\",G313/DiPY)","v":1.3354033941276167},{"$f":"IF(H309=0,\"-\",H313/DiPY)","v":1.3582587560857211},{"$f":"IF(I309=0,\"-\",I313/DiPY)","v":1.4055215624093667},{"$f":"IF(J309=0,\"-\",J313/DiPY)","v":1.4593827733726006},{"$f":"IF(K309=0,\"-\",K313/DiPY)","v":1.2864650919455505}]
[null,null,null,null,null,null,{"$f":"IF(G309=0,\"-\",\nIF(ROUND(G314,8)=ROUND((((\nSUMIFS(Calc_NetworkF_2[Ausnet],Calc_NetworkF_2[[Cost item]:[Cost item]],$C308,Calc_NetworkF_2[[Customer type]:[Customer type]],$F309)+\nSUMIFS(Calc_Fixed_2[Ausnet],Calc_Fixed_2[[Customer type]:[Customer type]],Calc_Rates!$F314)+\nSUMIFS(Calc_Fixed_2[Ausnet],Calc_Fixed_2[[Customer type]:[Customer type]],\"All\"))*(1+Calc_ROM_2[Ausnet]))*(1+GST))/DiPY,8),0,1))","v":0},{"$f":"IF(H309=0,\"-\",\nIF(ROUND(H314,8)=ROUND((((\nSUMIFS(Calc_NetworkF_2[Citipower],Calc_NetworkF_2[[Cost item]:[Cost item]],$C308,Calc_NetworkF_2[[Customer type]:[Customer type]],$F309)+\nSUMIFS(Calc_Fixed_2[Citipower],Calc_Fixed_2[[Customer type]:[Customer type]],Calc_Rates!$F314)+\nSUMIFS(Calc_Fixed_2[Citipower],Calc_Fixed_2[[Customer type]:[Customer type]],\"All\"))*(1+Calc_ROM_2[Citipower]))*(1+GST))/DiPY,8),0,1))","v":0},{"$f":"IF(I309=0,\"-\",\nIF(ROUND(I314,8)=ROUND((((\nSUMIFS(Calc_NetworkF_2[Jemena],Calc_NetworkF_2[[Cost item]:[Cost item]],$C308,Calc_NetworkF_2[[Customer type]:[Customer type]],$F309)+\nSUMIFS(Calc_Fixed_2[Jemena],Calc_Fixed_2[[Customer type]:[Customer type]],Calc_Rates!$F314)+\nSUMIFS(Calc_Fixed_2[Jemena],Calc_Fixed_2[[Customer type]:[Customer type]],\"All\"))*(1+Calc_ROM_2[Jemena]))*(1+GST))/DiPY,8),0,1))","v":0},{"$f":"IF(J309=0,\"-\",\nIF(ROUND(J314,8)=ROUND((((\nSUMIFS(Calc_NetworkF_2[Powercor],Calc_NetworkF_2[[Cost item]:[Cost item]],$C308,Calc_NetworkF_2[[Customer type]:[Customer type]],$F309)+\nSUMIFS(Calc_Fixed_2[Powercor],Calc_Fixed_2[[Customer type]:[Customer type]],Calc_Rates!$F314)+\nSUMIFS(Calc_Fixed_2[Powercor],Calc_Fixed_2[[Customer type]:[Customer type]],\"All\"))*(1+Calc_ROM_2[Powercor]))*(1+GST))/DiPY,8),0,1))","v":0},{"$f":"IF(K309=0,\"-\",\nIF(ROUND(K314,8)=ROUND((((\nSUMIFS(Calc_NetworkF_2[United Energy],Calc_NetworkF_2[[Cost item]:[Cost item]],$C308,Calc_NetworkF_2[[Customer type]:[Customer type]],$F309)+\nSUMIFS(Calc_Fixed_2[United Energy],Calc_Fixed_2[[Customer type]:[Customer type]],Calc_Rates!$F314)+\nSUMIFS(Calc_Fixed_2[United Energy],Calc_Fixed_2[[Customer type]:[Customer type]],\"All\"))*(1+Calc_ROM_2[United Energy]))*(1+GST))/DiPY,8),0,1))","v":0}]
[null,null,"TOU - supply"]
[null,null,"Network charge","-","$","Small business",{"$f":"SUMIFS(Calc_NetworkF_2[Ausnet],Calc_NetworkF_2[[Cost item]:[Cost item]],$C316,Calc_NetworkF_2[[Customer type]:[Customer type]],$F317)","v":138.51015094671718},{"$f":"SUMIFS(Calc_NetworkF_2[Citipower],Calc_NetworkF_2[[Cost item]:[Cost item]],$C316,Calc_NetworkF_2[[Customer type]:[Customer type]],$F317)","v":154.97899999999998},{"$f":"SUMIFS(Calc_NetworkF_2[Jemena],Calc_NetworkF_2[[Cost item]:[Cost item]],$C316,Calc_NetworkF_2[[Customer type]:[Customer type]],$F317)","v":278.77499999999998},{"$f":"SUMIFS(Calc_NetworkF_2[Powercor],Calc_NetworkF_2[[Cost item]:[Cost item]],$C316,Calc_NetworkF_2[[Customer type]:[Customer type]],$F317)","v":189.98249999999999},{"$f":"SUMIFS(Calc_NetworkF_2[United Energy],Calc_NetworkF_2[[Cost item]:[Cost item]],$C316,Calc_NetworkF_2[[Customer type]:[Customer type]],$F317)","v":154.97899999999998}]
[null,null,"Fixed costs","-","$","Small business",{"$f":"IF(G317=0,\"-\",SUMIFS(Calc_Fixed_2[Ausnet],Calc_Fixed_2[[Customer type]:[Customer type]],\"All\")+SUMIFS(Calc_Fixed_2[Ausnet],Calc_Fixed_2[[Customer type]:[Customer type]],$F318))","v":281.10265798628905},{"$f":"IF(H317=0,\"-\",SUMIFS(Calc_Fixed_2[Citipower],Calc_Fixed_2[[Customer type]:[Customer type]],\"All\")+SUMIFS(Calc_Fixed_2[Citipower],Calc_Fixed_2[[Customer type]:[Customer type]],$F319))","v":271.81546106343683},{"$f":"IF(I317=0,\"-\",SUMIFS(Calc_Fixed_2[Jemena],Calc_Fixed_2[[Customer type]:[Customer type]],\"All\")+SUMIFS(Calc_Fixed_2[Jemena],Calc_Fixed_2[[Customer type]:[Customer type]],$F319))","v":263.90346339481647},{"$f":"IF(J317=0,\"-\",SUMIFS(Calc_Fixed_2[Powercor],Calc_Fixed_2[[Customer type]:[Customer type]],\"All\")+SUMIFS(Calc_Fixed_2[Powercor],Calc_Fixed_2[[Customer type]:[Customer type]],$F319))","v":268.58732806559851},{"$f":"IF(K317=0,\"-\",SUMIFS(Calc_Fixed_2[United Energy],Calc_Fixed_2[[Customer type]:[Customer type]],\"All\")+SUMIFS(Calc_Fixed_2[United Energy],Calc_Fixed_2[[Customer type]:[Customer type]],$F319))","v":249.25632933895142}]
[null,null,"Retail operating margin","-","$","Small business",{"$f":"IF(G317=0,\"-\",(G317+G318)*Calc_ROM_2[Ausnet])","v":23.498317300248349},{"$f":"IF(H317=0,\"-\",(H317+H318)*Calc_ROM_2[Citipower])","v":23.900489819552462},{"$f":"IF(I317=0,\"-\",(I317+I318)*Calc_ROM_2[Jemena])","v":30.389993950109719},{"$f":"IF(J317=0,\"-\",(J317+J318)*Calc_ROM_2[Powercor])","v":25.679910371673515},{"$f":"IF(K317=0,\"-\",(K317+K318)*Calc_ROM_2[United Energy])","v":22.637178442981277}]
[null,null,"GST","-","$","Small business",{"$f":"IF(G317=0,\"-\",(G317+G318+G319)*GST)","v":44.311112623325464},{"$f":"IF(H317=0,\"-\",(H317+H318+H319)*GST)","v":45.069495088298929},{"$f":"IF(I317=0,\"-\",(I317+I318+I319)*GST)","v":57.306845734492612},{"$f":"IF(J317=0,\"-\",(J317+J318+J319)*GST)","v":48.424973843727201},{"$f":"IF(K317=0,\"-\",(K317+K318+K319)*GST)","v":42.687250778193267}]
[null,null,"Total fixed costs","-","$","Small business",{"$f":"IF(G317=0,\"-\",G317+G318+G319+G320)","v":487.42223885658007},{"$f":"IF(H317=0,\"-\",H317+H318+H319+H320)","v":495.76444597128818},{"$f":"IF(I317=0,\"-\",I317+I318+I319+I320)","v":630.3753030794187},{"$f":"IF(J317=0,\"-\",J317+J318+J319+J320)","v":532.67471228099919},{"$f":"IF(K317=0,\"-\",K317+K318+K319+K320)","v":469.55975856012594}]
[null,null,{"$f":"C316","v":"TOU - supply"},"-","$","Small business",{"$f":"IF(G317=0,\"-\",G321/DiPY)","v":1.3354033941276167},{"$f":"IF(H317=0,\"-\",H321/DiPY)","v":1.3582587560857211},{"$f":"IF(I317=0,\"-\",I321/DiPY)","v":1.7270556248751197},{"$f":"IF(J317=0,\"-\",J321/DiPY)","v":1.4593827733726006},{"$f":"IF(K317=0,\"-\",K321/DiPY)","v":1.2864650919455505}]
[null,null,null,null,null,null,{"$f":"IF(G317=0,\"-\",\nIF(ROUND(G322,8)=ROUND((((\nSUMIFS(Calc_NetworkF_2[Ausnet],Calc_NetworkF_2[[Cost item]:[Cost item]],$C316,Calc_NetworkF_2[[Customer type]:[Customer type]],$F317)+\nSUMIFS(Calc_Fixed_2[Ausnet],Calc_Fixed_2[[Customer type]:[Customer type]],Calc_Rates!$F322)+\nSUMIFS(Calc_Fixed_2[Ausnet],Calc_Fixed_2[[Customer type]:[Customer type]],\"All\"))*(1+Calc_ROM_2[Ausnet]))*(1+GST))/DiPY,8),0,1))","v":0},{"$f":"IF(H317=0,\"-\",\nIF(ROUND(H322,8)=ROUND((((\nSUMIFS(Calc_NetworkF_2[Citipower],Calc_NetworkF_2[[Cost item]:[Cost item]],$C316,Calc_NetworkF_2[[Customer type]:[Customer type]],$F317)+\nSUMIFS(Calc_Fixed_2[Citipower],Calc_Fixed_2[[Customer type]:[Customer type]],Calc_Rates!$F322)+\nSUMIFS(Calc_Fixed_2[Citipower],Calc_Fixed_2[[Customer type]:[Customer type]],\"All\"))*(1+Calc_ROM_2[Citipower]))*(1+GST))/DiPY,8),0,1))","v":0},{"$f":"IF(I317=0,\"-\",\nIF(ROUND(I322,8)=ROUND((((\nSUMIFS(Calc_NetworkF_2[Jemena],Calc_NetworkF_2[[Cost item]:[Cost item]],$C316,Calc_NetworkF_2[[Customer type]:[Customer type]],$F317)+\nSUMIFS(Calc_Fixed_2[Jemena],Calc_Fixed_2[[Customer type]:[Customer type]],Calc_Rates!$F322)+\nSUMIFS(Calc_Fixed_2[Jemena],Calc_Fixed_2[[Customer type]:[Customer type]],\"All\"))*(1+Calc_ROM_2[Jemena]))*(1+GST))/DiPY,8),0,1))","v":0},{"$f":"IF(J317=0,\"-\",\nIF(ROUND(J322,8)=ROUND((((\nSUMIFS(Calc_NetworkF_2[Powercor],Calc_NetworkF_2[[Cost item]:[Cost item]],$C316,Calc_NetworkF_2[[Customer type]:[Customer type]],$F317)+\nSUMIFS(Calc_Fixed_2[Powercor],Calc_Fixed_2[[Customer type]:[Customer type]],Calc_Rates!$F322)+\nSUMIFS(Calc_Fixed_2[Powercor],Calc_Fixed_2[[Customer type]:[Customer type]],\"All\"))*(1+Calc_ROM_2[Powercor]))*(1+GST))/DiPY,8),0,1))","v":0},{"$f":"IF(K317=0,\"-\",\nIF(ROUND(K322,8)=ROUND((((\nSUMIFS(Calc_NetworkF_2[United Energy],Calc_NetworkF_2[[Cost item]:[Cost item]],$C316,Calc_NetworkF_2[[Customer type]:[Customer type]],$F317)+\nSUMIFS(Calc_Fixed_2[United Energy],Calc_Fixed_2[[Customer type]:[Customer type]],Calc_Rates!$F322)+\nSUMIFS(Calc_Fixed_2[United Energy],Calc_Fixed_2[[Customer type]:[Customer type]],\"All\"))*(1+Calc_ROM_2[United Energy]))*(1+GST))/DiPY,8),0,1))","v":0}]
[]
[null,null,"Variable costs","Fixed/Variable","Unit","Customer type","Ausnet","Citipower","Jemena","Powercor","United Energy"]
[null,null,"Environmental programs","Variable","$/kWh","All",{"$f":"SUMIFS(Calc_EnviroVEU_2[Ausnet],Calc_EnviroVEU_2[[Fixed/Variable]:[Fixed/Variable]],$D326,Calc_EnviroVEU_2[[Customer type]:[Customer type]],$F326,Calc_EnviroVEU_2[[Cost item]:[Cost item]],\"VEU cost\")+\nSUMIFS(Calc_EnviroLRET_2[Ausnet],Calc_EnviroLRET_2[[Fixed/Variable]:[Fixed/Variable]],$D326,Calc_EnviroLRET_2[[Customer type]:[Customer type]],$F326,Calc_EnviroLRET_2[[Cost item]:[Cost item]],\"LRET cost\")+\nSUMIFS(Calc_EnviroSRES_2[Ausnet],Calc_EnviroSRES_2[[Fixed/Variable]:[Fixed/Variable]],$D326,Calc_EnviroSRES_2[[Customer type]:[Customer type]],$F326,Calc_EnviroSRES_2[[Cost item]:[Cost item]],\"SRES cost\")","v":2.9804443936933628E-2},{"$f":"SUMIFS(Calc_EnviroVEU_2[Citipower],Calc_EnviroVEU_2[[Fixed/Variable]:[Fixed/Variable]],$D326,Calc_EnviroVEU_2[[Customer type]:[Customer type]],$F326,Calc_EnviroVEU_2[[Cost item]:[Cost item]],\"VEU cost\")+\nSUMIFS(Calc_EnviroLRET_2[Citipower],Calc_EnviroLRET_2[[Fixed/Variable]:[Fixed/Variable]],$D326,Calc_EnviroLRET_2[[Customer type]:[Customer type]],$F326,Calc_EnviroLRET_2[[Cost item]:[Cost item]],\"LRET cost\")+\nSUMIFS(Calc_EnviroSRES_2[Citipower],Calc_EnviroSRES_2[[Fixed/Variable]:[Fixed/Variable]],$D326,Calc_EnviroSRES_2[[Customer type]:[Customer type]],$F326,Calc_EnviroSRES_2[[Cost item]:[Cost item]],\"SRES cost\")","v":2.9804443936933628E-2},{"$f":"SUMIFS(Calc_EnviroVEU_2[Jemena],Calc_EnviroVEU_2[[Fixed/Variable]:[Fixed/Variable]],$D326,Calc_EnviroVEU_2[[Customer type]:[Customer type]],$F326,Calc_EnviroVEU_2[[Cost item]:[Cost item]],\"VEU cost\")+\nSUMIFS(Calc_EnviroLRET_2[Jemena],Calc_EnviroLRET_2[[Fixed/Variable]:[Fixed/Variable]],$D326,Calc_EnviroLRET_2[[Customer type]:[Customer type]],$F326,Calc_EnviroLRET_2[[Cost item]:[Cost item]],\"LRET cost\")+\nSUMIFS(Calc_EnviroSRES_2[Jemena],Calc_EnviroSRES_2[[Fixed/Variable]:[Fixed/Variable]],$D326,Calc_EnviroSRES_2[[Customer type]:[Customer type]],$F326,Calc_EnviroSRES_2[[Cost item]:[Cost item]],\"SRES cost\")","v":2.9804443936933628E-2},{"$f":"SUMIFS(Calc_EnviroVEU_2[Powercor],Calc_EnviroVEU_2[[Fixed/Variable]:[Fixed/Variable]],$D326,Calc_EnviroVEU_2[[Customer type]:[Customer type]],$F326,Calc_EnviroVEU_2[[Cost item]:[Cost item]],\"VEU cost\")+\nSUMIFS(Calc_EnviroLRET_2[Powercor],Calc_EnviroLRET_2[[Fixed/Variable]:[Fixed/Variable]],$D326,Calc_EnviroLRET_2[[Customer type]:[Customer type]],$F326,Calc_EnviroLRET_2[[Cost item]:[Cost item]],\"LRET cost\")+\nSUMIFS(Calc_EnviroSRES_2[Powercor],Calc_EnviroSRES_2[[Fixed/Variable]:[Fixed/Variable]],$D326,Calc_EnviroSRES_2[[Customer type]:[Customer type]],$F326,Calc_EnviroSRES_2[[Cost item]:[Cost item]],\"SRES cost\")","v":2.9804443936933628E-2},{"$f":"SUMIFS(Calc_EnviroVEU_2[United Energy],Calc_EnviroVEU_2[[Fixed/Variable]:[Fixed/Variable]],$D326,Calc_EnviroVEU_2[[Customer type]:[Customer type]],$F326,Calc_EnviroVEU_2[[Cost item]:[Cost item]],\"VEU cost\")+\nSUMIFS(Calc_EnviroLRET_2[United Energy],Calc_EnviroLRET_2[[Fixed/Variable]:[Fixed/Variable]],$D326,Calc_EnviroLRET_2[[Customer type]:[Customer type]],$F326,Calc_EnviroLRET_2[[Cost item]:[Cost item]],\"LRET cost\")+\nSUMIFS(Calc_EnviroSRES_2[United Energy],Calc_EnviroSRES_2[[Fixed/Variable]:[Fixed/Variable]],$D326,Calc_EnviroSRES_2[[Customer type]:[Customer type]],$F326,Calc_EnviroSRES_2[[Cost item]:[Cost item]],\"SRES cost\")","v":2.9804443936933628E-2}]
[null,null,"Feed-in tariff (FiT)",{"$f":"Calc_FiT_2[Fixed/Variable]","v":"Variable"},{"$f":"Calc_FiT_2[Unit]","v":"$/MWh"},{"$f":"Calc_FiT_2[Customer type]","v":"All"},{"$f":"IF(Calc_Variable_2[[#This Row],[Fixed/Variable]]<>\"Fixed\",Calc_FiT_2[Ausnet],\"\")","v":1.5968351161074819E-3},{"$f":"IF(Calc_Variable_2[[#This Row],[Fixed/Variable]]<>\"Fixed\",Calc_FiT_2[Citipower],\"\")","v":1.5968351161074819E-3},{"$f":"IF(Calc_Variable_2[[#This Row],[Fixed/Variable]]<>\"Fixed\",Calc_FiT_2[Jemena],\"\")","v":1.5968351161074819E-3},{"$f":"IF(Calc_Variable_2[[#This Row],[Fixed/Variable]]<>\"Fixed\",Calc_FiT_2[Powercor],\"\")","v":1.5968351161074819E-3},{"$f":"IF(Calc_Variable_2[[#This Row],[Fixed/Variable]]<>\"Fixed\",Calc_FiT_2[United Energy],\"\")","v":1.5968351161074819E-3}]
[null,null,"Other","Variable","$/kWh","All",{"$f":"SUMIFS(Calc_OtherCosts_2[Ausnet],Calc_OtherCosts_2[[Fixed/Variable]:[Fixed/Variable]],$D328,Calc_OtherCosts_2[[Customer type]:[Customer type]],$F328)","v":1.0095610249207163E-3},{"$f":"SUMIFS(Calc_OtherCosts_2[Citipower],Calc_OtherCosts_2[[Fixed/Variable]:[Fixed/Variable]],$D328,Calc_OtherCosts_2[[Customer type]:[Customer type]],$F328)","v":1.0095610249207163E-3},{"$f":"SUMIFS(Calc_OtherCosts_2[Jemena],Calc_OtherCosts_2[[Fixed/Variable]:[Fixed/Variable]],$D328,Calc_OtherCosts_2[[Customer type]:[Customer type]],$F328)","v":1.0095610249207163E-3},{"$f":"SUMIFS(Calc_OtherCosts_2[Powercor],Calc_OtherCosts_2[[Fixed/Variable]:[Fixed/Variable]],$D328,Calc_OtherCosts_2[[Customer type]:[Customer type]],$F328)","v":1.0095610249207163E-3},{"$f":"SUMIFS(Calc_OtherCosts_2[United Energy],Calc_OtherCosts_2[[Fixed/Variable]:[Fixed/Variable]],$D328,Calc_OtherCosts_2[[Customer type]:[Customer type]],$F328)","v":1.0095610249207163E-3}]
[null,null,"Wholesale cost","Variable","$/kWh","Residential",{"$f":"SUMIFS(Calc_WholesaleRES_2[Ausnet],Calc_WholesaleRES_2[[Fixed/Variable]:[Fixed/Variable]],$D329,Calc_WholesaleRES_2[[Customer type]:[Customer type]],$F329,Calc_WholesaleRES_2[[Cost item]:[Cost item]],$C329)+CALC_WholesaleSolarExport2[Ausnet]","v":0.12265},{"$f":"SUMIFS(Calc_WholesaleRES_2[Citipower],Calc_WholesaleRES_2[[Fixed/Variable]:[Fixed/Variable]],$D329,Calc_WholesaleRES_2[[Customer type]:[Customer type]],$F329,Calc_WholesaleRES_2[[Cost item]:[Cost item]],$C329)+CALC_WholesaleSolarExport2[Citipower]","v":0.10188},{"$f":"SUMIFS(Calc_WholesaleRES_2[Jemena],Calc_WholesaleRES_2[[Fixed/Variable]:[Fixed/Variable]],$D329,Calc_WholesaleRES_2[[Customer type]:[Customer type]],$F329,Calc_WholesaleRES_2[[Cost item]:[Cost item]],$C329)+CALC_WholesaleSolarExport2[Jemena]","v":0.11929000000000001},{"$f":"SUMIFS(Calc_WholesaleRES_2[Powercor],Calc_WholesaleRES_2[[Fixed/Variable]:[Fixed/Variable]],$D329,Calc_WholesaleRES_2[[Customer type]:[Customer type]],$F329,Calc_WholesaleRES_2[[Cost item]:[Cost item]],$C329)+CALC_WholesaleSolarExport2[Powercor]","v":0.12242},{"$f":"SUMIFS(Calc_WholesaleRES_2[United Energy],Calc_WholesaleRES_2[[Fixed/Variable]:[Fixed/Variable]],$D329,Calc_WholesaleRES_2[[Customer type]:[Customer type]],$F329,Calc_WholesaleRES_2[[Cost item]:[Cost item]],$C329)+CALC_WholesaleSolarExport2[United Energy]","v":0.11620999999999999}]
[null,null,"Wholesale cost","Variable","$/kWh","Small business",{"$f":"SUMIFS(Calc_WholesaleSME_2[Ausnet],Calc_WholesaleSME_2[[Fixed/Variable]:[Fixed/Variable]],$D330,Calc_WholesaleSME_2[[Customer type]:[Customer type]],$F330,Calc_WholesaleSME_2[[Cost item]:[Cost item]],$C330)+CALC_WholesaleSolarExport2[Ausnet]","v":9.4159999999999994E-2},{"$f":"SUMIFS(Calc_WholesaleSME_2[Citipower],Calc_WholesaleSME_2[[Fixed/Variable]:[Fixed/Variable]],$D330,Calc_WholesaleSME_2[[Customer type]:[Customer type]],$F330,Calc_WholesaleSME_2[[Cost item]:[Cost item]],$C330)+CALC_WholesaleSolarExport2[Citipower]","v":8.9980000000000004E-2},{"$f":"SUMIFS(Calc_WholesaleSME_2[Jemena],Calc_WholesaleSME_2[[Fixed/Variable]:[Fixed/Variable]],$D330,Calc_WholesaleSME_2[[Customer type]:[Customer type]],$F330,Calc_WholesaleSME_2[[Cost item]:[Cost item]],$C330)+CALC_WholesaleSolarExport2[Jemena]","v":9.5290000000000014E-2},{"$f":"SUMIFS(Calc_WholesaleSME_2[Powercor],Calc_WholesaleSME_2[[Fixed/Variable]:[Fixed/Variable]],$D330,Calc_WholesaleSME_2[[Customer type]:[Customer type]],$F330,Calc_WholesaleSME_2[[Cost item]:[Cost item]],$C330)+CALC_WholesaleSolarExport2[Powercor]","v":9.3470000000000011E-2},{"$f":"SUMIFS(Calc_WholesaleSME_2[United Energy],Calc_WholesaleSME_2[[Fixed/Variable]:[Fixed/Variable]],$D330,Calc_WholesaleSME_2[[Customer type]:[Customer type]],$F330,Calc_WholesaleSME_2[[Cost item]:[Cost item]],$C330)+CALC_WholesaleSolarExport2[United Energy]","v":9.4520000000000007E-2}]
[null,null,"Network losses","Variable","$/kWh","Residential",{"$f":"(SUMIFS(G$326:G$330,$F$326:$F$330,\"All\")+SUMIFS(G$326:G$330,$F$326:$F$330,$F331))*INDEX(Calc_Losses_2[[Ausnet]:[United Energy]],MATCH(\"Total loss factor\",Calc_Losses_2[Cost item],0),MATCH(G$325,Calc_Losses_2[[#Headers],[Ausnet]:[United Energy]],0))","v":1.2330440487869151E-2},{"$f":"(SUMIFS(H$326:H$330,$F$326:$F$330,\"All\")+SUMIFS(H$326:H$330,$F$326:$F$330,$F331))*INDEX(Calc_Losses_2[[Ausnet]:[United Energy]],MATCH(\"Total loss factor\",Calc_Losses_2[[Cost item]:[Cost item]],0),MATCH(H$325,Calc_Losses_2[[#Headers],[Ausnet]:[United Energy]],0))","v":5.8044022187522006E-3},{"$f":"(SUMIFS(I$326:I$330,$F$326:$F$330,\"All\")+SUMIFS(I$326:I$330,$F$326:$F$330,$F331))*INDEX(Calc_Losses_2[[Ausnet]:[United Energy]],MATCH(\"Total loss factor\",Calc_Losses_2[[Cost item]:[Cost item]],0),MATCH(I$325,Calc_Losses_2[[#Headers],[Ausnet]:[United Energy]],0))","v":7.2504597330725409E-3},{"$f":"(SUMIFS(J$326:J$330,$F$326:$F$330,\"All\")+SUMIFS(J$326:J$330,$F$326:$F$330,$F331))*INDEX(Calc_Losses_2[[Ausnet]:[United Energy]],MATCH(\"Total loss factor\",Calc_Losses_2[[Cost item]:[Cost item]],0),MATCH(J$325,Calc_Losses_2[[#Headers],[Ausnet]:[United Energy]],0))","v":1.0064573367316712E-2},{"$f":"(SUMIFS(K$326:K$330,$F$326:$F$330,\"All\")+SUMIFS(K$326:K$330,$F$326:$F$330,$F331))*INDEX(Calc_Losses_2[[Ausnet]:[United Energy]],MATCH(\"Total loss factor\",Calc_Losses_2[[Cost item]:[Cost item]],0),MATCH(K$325,Calc_Losses_2[[#Headers],[Ausnet]:[United Energy]],0))","v":6.6111369035191658E-3}]
[null,null,"Network losses","Variable","$/kWh","Small business",{"$f":"(SUMIFS(G$326:G$330,$F$326:$F$330,\"All\")+SUMIFS(G$326:G$330,$F$326:$F$330,$F332))*INDEX(Calc_Losses_2[[Ausnet]:[United Energy]],MATCH(\"Total loss factor\",Calc_Losses_2[[Cost item]:[Cost item]],0),MATCH(G$325,Calc_Losses_2[[#Headers],[Ausnet]:[United Energy]],0))","v":1.0064915231313287E-2},{"$f":"(SUMIFS(H$326:H$330,$F$326:$F$330,\"All\")+SUMIFS(H$326:H$330,$F$326:$F$330,$F332))*INDEX(Calc_Losses_2[[Ausnet]:[United Energy]],MATCH(\"Total loss factor\",Calc_Losses_2[[Cost item]:[Cost item]],0),MATCH(H$325,Calc_Losses_2[[#Headers],[Ausnet]:[United Energy]],0))","v":5.2900530169522004E-3},{"$f":"(SUMIFS(I$326:I$330,$F$326:$F$330,\"All\")+SUMIFS(I$326:I$330,$F$326:$F$330,$F332))*INDEX(Calc_Losses_2[[Ausnet]:[United Energy]],MATCH(\"Total loss factor\",Calc_Losses_2[[Cost item]:[Cost item]],0),MATCH(I$325,Calc_Losses_2[[#Headers],[Ausnet]:[United Energy]],0))","v":6.1033926930725421E-3},{"$f":"(SUMIFS(J$326:J$330,$F$326:$F$330,\"All\")+SUMIFS(J$326:J$330,$F$326:$F$330,$F332))*INDEX(Calc_Losses_2[[Ausnet]:[United Energy]],MATCH(\"Total loss factor\",Calc_Losses_2[[Cost item]:[Cost item]],0),MATCH(J$325,Calc_Losses_2[[#Headers],[Ausnet]:[United Energy]],0))","v":8.1827170211449442E-3},{"$f":"(SUMIFS(K$326:K$330,$F$326:$F$330,\"All\")+SUMIFS(K$326:K$330,$F$326:$F$330,$F332))*INDEX(Calc_Losses_2[[Ausnet]:[United Energy]],MATCH(\"Total loss factor\",Calc_Losses_2[[Cost item]:[Cost item]],0),MATCH(K$325,Calc_Losses_2[[#Headers],[Ausnet]:[United Energy]],0))","v":5.6462953687646204E-3}]
[]
[null,null,"Residential charges - usage"]
[null,null,"Anytime usage"]
[null,null,"Block 1"]
[null,null,"Network charge","-","$/kWh","Residential",{"$f":"SUMIFS(Calc_NetworkV_2[Ausnet],Calc_NetworkV_2[[Cost item]:[Cost item]],$C336,Calc_NetworkV_2[[Customer type]:[Customer type]],$F337)","v":0.13647160516883983},{"$f":"SUMIFS(Calc_NetworkV_2[Citipower],Calc_NetworkV_2[[Cost item]:[Cost item]],$C336,Calc_NetworkV_2[[Customer type]:[Customer type]],$F337)","v":0},{"$f":"SUMIFS(Calc_NetworkV_2[Jemena],Calc_NetworkV_2[[Cost item]:[Cost item]],$C336,Calc_NetworkV_2[[Customer type]:[Customer type]],$F337)","v":0},{"$f":"SUMIFS(Calc_NetworkV_2[Powercor],Calc_NetworkV_2[[Cost item]:[Cost item]],$C336,Calc_NetworkV_2[[Customer type]:[Customer type]],$F337)","v":0},{"$f":"SUMIFS(Calc_NetworkV_2[United Energy],Calc_NetworkV_2[[Cost item]:[Cost item]],$C336,Calc_NetworkV_2[[Customer type]:[Customer type]],$F337)","v":0}]
[null,null,"Variable costs","-","$/kWh","Residential",{"$f":"SUMIFS(Calc_Variable_2[Ausnet],Calc_Variable_2[Customer type],\"All\")+SUMIFS(Calc_Variable_2[Ausnet],Calc_Variable_2[Customer type],$F338)","v":0.16739128056583097},{"$f":"SUMIFS(Calc_Variable_2[Citipower],Calc_Variable_2[[Customer type]:[Customer type]],\"All\")+SUMIFS(Calc_Variable_2[Citipower],Calc_Variable_2[[Customer type]:[Customer type]],$F338)","v":0.14009524229671402},{"$f":"SUMIFS(Calc_Variable_2[Jemena],Calc_Variable_2[[Customer type]:[Customer type]],\"All\")+SUMIFS(Calc_Variable_2[Jemena],Calc_Variable_2[[Customer type]:[Customer type]],$F338)","v":0.15895129981103437},{"$f":"SUMIFS(Calc_Variable_2[Powercor],Calc_Variable_2[[Customer type]:[Customer type]],\"All\")+SUMIFS(Calc_Variable_2[Powercor],Calc_Variable_2[[Customer type]:[Customer type]],$F338)","v":0.16489541344527855},{"$f":"SUMIFS(Calc_Variable_2[United Energy],Calc_Variable_2[[Customer type]:[Customer type]],\"All\")+SUMIFS(Calc_Variable_2[United Energy],Calc_Variable_2[[Customer type]:[Customer type]],$F338)","v":0.155231976981481}]
[null,null,"Retail operating margin","-","$/kWh","Residential",{"$f":"IF(G337=0,\"-\",\n(G337+G338)*Calc_ROM_2[Ausnet])","v":1.7016321601141565E-2},{"$f":"IF(H337=0,\"-\",\n(H337+H338)*Calc_ROM_2[Citipower])","v":"-"},{"$f":"IF(I337=0,\"-\",\n(I337+I338)*Calc_ROM_2[Jemena])","v":"-"},{"$f":"IF(J337=0,\"-\",\n(J337+J338)*Calc_ROM_2[Powercor])","v":"-"},{"$f":"IF(K337=0,\"-\",\n(K337+K338)*Calc_ROM_2[United Energy])","v":"-"}]
[null,null,"GST","-","$/kWh","Residential",{"$f":"IF(G337=0,\"-\",\n(G337+G338+G339)*GST)","v":3.2087920733581236E-2},{"$f":"IF(H337=0,\"-\",\n(H337+H338+H339)*GST)","v":"-"},{"$f":"IF(I337=0,\"-\",\n(I337+I338+I339)*GST)","v":"-"},{"$f":"IF(J337=0,\"-\",\n(J337+J338+J339)*GST)","v":"-"},{"$f":"IF(K337=0,\"-\",\n(K337+K338+K339)*GST)","v":"-"}]
[null,null,{"$f":"C336&\" charge\"","v":"Block 1 charge"},"-","$/kWh","Residential",{"$f":"IF(G337=0,\"-\",\nG337+G338+G339+G340)","v":0.35296712806939362},{"$f":"IF(H337=0,\"-\",\nH337+H338+H339+H340)","v":"-"},{"$f":"IF(I337=0,\"-\",\nI337+I338+I339+I340)","v":"-"},{"$f":"IF(J337=0,\"-\",\nJ337+J338+J339+J340)","v":"-"},{"$f":"IF(K337=0,\"-\",\nK337+K338+K339+K340)","v":"-"}]
[null,null,null,null,null,null,{"$f":"IF(G341=\"-\",\"-\",\nIF(ROUND(G341,8)=ROUND((((\nSUMIFS(Calc_Variable_2[Ausnet],Calc_Variable_2[[Customer type]:[Customer type]],Calc_Rates!$F341)+\nSUMIFS(Calc_Variable_2[Ausnet],Calc_Variable_2[[Customer type]:[Customer type]],\"All\")+G337)*(1+Calc_ROM_2[Ausnet]))*(1+GST)),8),0,1))","v":0},{"$f":"IF(H341=\"-\",\"-\",\nIF(ROUND(H341,8)=ROUND((((\nSUMIFS(Calc_Variable_2[Citipower],Calc_Variable_2[[Customer type]:[Customer type]],Calc_Rates!$F341)+\nSUMIFS(Calc_Variable_2[Citipower],Calc_Variable_2[[Customer type]:[Customer type]],\"All\")+H337)*(1+Calc_ROM_2[Citipower]))*(1+GST)),8),0,1))","v":"-"},{"$f":"IF(I341=\"-\",\"-\",\nIF(ROUND(I341,8)=ROUND((((\nSUMIFS(Calc_Variable_2[Jemena],Calc_Variable_2[[Customer type]:[Customer type]],Calc_Rates!$F341)+\nSUMIFS(Calc_Variable_2[Jemena],Calc_Variable_2[[Customer type]:[Customer type]],\"All\")+I337)*(1+Calc_ROM_2[Jemena]))*(1+GST)),8),0,1))","v":"-"},{"$f":"IF(J341=\"-\",\"-\",\nIF(ROUND(J341,8)=ROUND((((\nSUMIFS(Calc_Variable_2[Powercor],Calc_Variable_2[[Customer type]:[Customer type]],Calc_Rates!$F341)+\nSUMIFS(Calc_Variable_2[Powercor],Calc_Variable_2[[Customer type]:[Customer type]],\"All\")+J337)*(1+Calc_ROM_2[Powercor]))*(1+GST)),8),0,1))","v":"-"},{"$f":"IF(K341=\"-\",\"-\",\nIF(ROUND(K341,8)=ROUND((((\nSUMIFS(Calc_Variable_2[United Energy],Calc_Variable_2[[Customer type]:[Customer type]],Calc_Rates!$F341)+\nSUMIFS(Calc_Variable_2[United Energy],Calc_Variable_2[[Customer type]:[Customer type]],\"All\")+K337)*(1+Calc_ROM_2[United Energy]))*(1+GST)),8),0,1))","v":"-"}]
[null,null,"Balance"]
[null,null,"Network charge","-","$/kWh","Residential",{"$f":"SUMIFS(Calc_NetworkV_2[Ausnet],Calc_NetworkV_2[[Cost item]:[Cost item]],$C343,Calc_NetworkV_2[[Customer type]:[Customer type]],$F344)","v":0.14341531316444667},{"$f":"SUMIFS(Calc_NetworkV_2[Citipower],Calc_NetworkV_2[[Cost item]:[Cost item]],$C343,Calc_NetworkV_2[[Customer type]:[Customer type]],$F344)","v":0},{"$f":"SUMIFS(Calc_NetworkV_2[Jemena],Calc_NetworkV_2[[Cost item]:[Cost item]],$C343,Calc_NetworkV_2[[Customer type]:[Customer type]],$F344)","v":0},{"$f":"SUMIFS(Calc_NetworkV_2[Powercor],Calc_NetworkV_2[[Cost item]:[Cost item]],$C343,Calc_NetworkV_2[[Customer type]:[Customer type]],$F344)","v":0},{"$f":"SUMIFS(Calc_NetworkV_2[United Energy],Calc_NetworkV_2[[Cost item]:[Cost item]],$C343,Calc_NetworkV_2[[Customer type]:[Customer type]],$F344)","v":0}]
[null,null,"Variable costs","-","$/kWh","Residential",{"$f":"SUMIFS(Calc_Variable_2[Ausnet],Calc_Variable_2[[Customer type]:[Customer type]],\"All\")+SUMIFS(Calc_Variable_2[Ausnet],Calc_Variable_2[[Customer type]:[Customer type]],$F345)","v":0.16739128056583097},{"$f":"SUMIFS(Calc_Variable_2[Citipower],Calc_Variable_2[[Customer type]:[Customer type]],\"All\")+SUMIFS(Calc_Variable_2[Citipower],Calc_Variable_2[[Customer type]:[Customer type]],$F345)","v":0.14009524229671402},{"$f":"SUMIFS(Calc_Variable_2[Jemena],Calc_Variable_2[[Customer type]:[Customer type]],\"All\")+SUMIFS(Calc_Variable_2[Jemena],Calc_Variable_2[[Customer type]:[Customer type]],$F345)","v":0.15895129981103437},{"$f":"SUMIFS(Calc_Variable_2[Powercor],Calc_Variable_2[[Customer type]:[Customer type]],\"All\")+SUMIFS(Calc_Variable_2[Powercor],Calc_Variable_2[[Customer type]:[Customer type]],$F345)","v":0.16489541344527855},{"$f":"SUMIFS(Calc_Variable_2[United Energy],Calc_Variable_2[[Customer type]:[Customer type]],\"All\")+SUMIFS(Calc_Variable_2[United Energy],Calc_Variable_2[[Customer type]:[Customer type]],$F345)","v":0.155231976981481}]
[null,null,"Retail operating margin","-","$/kWh","Residential",{"$f":"IF(G344=0,\"-\",\n(G344+G345)*Calc_ROM_2[Ausnet])","v":1.7405169248895548E-2},{"$f":"IF(H344=0,\"-\",\n(H344+H345)*Calc_ROM_2[Citipower])","v":"-"},{"$f":"IF(I344=0,\"-\",\n(I344+I345)*Calc_ROM_2[Jemena])","v":"-"},{"$f":"IF(J344=0,\"-\",\n(J344+J345)*Calc_ROM_2[Powercor])","v":"-"},{"$f":"IF(K344=0,\"-\",\n(K344+K345)*Calc_ROM_2[United Energy])","v":"-"}]
[null,null,"GST","-","$/kWh","Residential",{"$f":"IF(G344=0,\"-\",\n(G344+G345+G346)*GST)","v":3.2821176297917323E-2},{"$f":"IF(H344=0,\"-\",\n(H344+H345+H346)*GST)","v":"-"},{"$f":"IF(I344=0,\"-\",\n(I344+I345+I346)*GST)","v":"-"},{"$f":"IF(J344=0,\"-\",\n(J344+J345+J346)*GST)","v":"-"},{"$f":"IF(K344=0,\"-\",\n(K344+K345+K346)*GST)","v":"-"}]
[null,null,{"$f":"C343&\" charge\"","v":"Balance charge"},"-","$/kWh","Residential",{"$f":"IF(G344=0,\"-\",\nG344+G345+G346+G347)","v":0.36103293927709051},{"$f":"IF(H344=0,\"-\",\nH344+H345+H346+H347)","v":"-"},{"$f":"IF(I344=0,\"-\",\nI344+I345+I346+I347)","v":"-"},{"$f":"IF(J344=0,\"-\",\nJ344+J345+J346+J347)","v":"-"},{"$f":"IF(K344=0,\"-\",\nK344+K345+K346+K347)","v":"-"}]
[null,null,null,null,null,null,{"$f":"IF(G348=\"-\",\"-\",\nIF(ROUND(G348,8)=ROUND((((\nSUMIFS(Calc_Variable_2[Ausnet],Calc_Variable_2[[Customer type]:[Customer type]],Calc_Rates!$F348)+\nSUMIFS(Calc_Variable_2[Ausnet],Calc_Variable_2[[Customer type]:[Customer type]],\"All\")+G344)*(1+Calc_ROM_2[Ausnet]))*(1+GST)),8),0,1))","v":0},{"$f":"IF(H348=\"-\",\"-\",\nIF(ROUND(H348,8)=ROUND((((\nSUMIFS(Calc_Variable_2[Citipower],Calc_Variable_2[[Customer type]:[Customer type]],Calc_Rates!$F348)+\nSUMIFS(Calc_Variable_2[Citipower],Calc_Variable_2[[Customer type]:[Customer type]],\"All\")+H344)*(1+Calc_ROM_2[Citipower]))*(1+GST)),8),0,1))","v":"-"},{"$f":"IF(I348=\"-\",\"-\",\nIF(ROUND(I348,8)=ROUND((((\nSUMIFS(Calc_Variable_2[Jemena],Calc_Variable_2[[Customer type]:[Customer type]],Calc_Rates!$F348)+\nSUMIFS(Calc_Variable_2[Jemena],Calc_Variable_2[[Customer type]:[Customer type]],\"All\")+I344)*(1+Calc_ROM_2[Jemena]))*(1+GST)),8),0,1))","v":"-"},{"$f":"IF(J348=\"-\",\"-\",\nIF(ROUND(J348,8)=ROUND((((\nSUMIFS(Calc_Variable_2[Powercor],Calc_Variable_2[[Customer type]:[Customer type]],Calc_Rates!$F348)+\nSUMIFS(Calc_Variable_2[Powercor],Calc_Variable_2[[Customer type]:[Customer type]],\"All\")+J344)*(1+Calc_ROM_2[Powercor]))*(1+GST)),8),0,1))","v":"-"},{"$f":"IF(K348=\"-\",\"-\",\nIF(ROUND(K348,8)=ROUND((((\nSUMIFS(Calc_Variable_2[United Energy],Calc_Variable_2[[Customer type]:[Customer type]],Calc_Rates!$F348)+\nSUMIFS(Calc_Variable_2[United Energy],Calc_Variable_2[[Customer type]:[Customer type]],\"All\")+K344)*(1+Calc_ROM_2[United Energy]))*(1+GST)),8),0,1))","v":"-"}]
[null,null,"Single rate"]
[null,null,"Network charge","-","$/kWh","Residential",{"$f":"SUMIFS(Calc_NetworkV_2[Ausnet],Calc_NetworkV_2[[Cost item]:[Cost item]],$C350,Calc_NetworkV_2[[Customer type]:[Customer type]],$F351)","v":0},{"$f":"SUMIFS(Calc_NetworkV_2[Citipower],Calc_NetworkV_2[[Cost item]:[Cost item]],$C350,Calc_NetworkV_2[[Customer type]:[Customer type]],$F351)","v":8.1000000000000003E-2},{"$f":"SUMIFS(Calc_NetworkV_2[Jemena],Calc_NetworkV_2[[Cost item]:[Cost item]],$C350,Calc_NetworkV_2[[Customer type]:[Customer type]],$F351)","v":0.10345},{"$f":"SUMIFS(Calc_NetworkV_2[Powercor],Calc_NetworkV_2[[Cost item]:[Cost item]],$C350,Calc_NetworkV_2[[Customer type]:[Customer type]],$F351)","v":9.6699999999999994E-2},{"$f":"SUMIFS(Calc_NetworkV_2[United Energy],Calc_NetworkV_2[[Cost item]:[Cost item]],$C350,Calc_NetworkV_2[[Customer type]:[Customer type]],$F351)","v":9.2499999999999999E-2}]
[null,null,"Variable costs","-","$/kWh","Residential",{"$f":"SUMIFS(Calc_Variable_2[Ausnet],Calc_Variable_2[[Customer type]:[Customer type]],\"All\")+SUMIFS(Calc_Variable_2[Ausnet],Calc_Variable_2[[Customer type]:[Customer type]],$F352)","v":0.16739128056583097},{"$f":"SUMIFS(Calc_Variable_2[Citipower],Calc_Variable_2[[Customer type]:[Customer type]],\"All\")+SUMIFS(Calc_Variable_2[Citipower],Calc_Variable_2[[Customer type]:[Customer type]],$F352)","v":0.14009524229671402},{"$f":"SUMIFS(Calc_Variable_2[Jemena],Calc_Variable_2[[Customer type]:[Customer type]],\"All\")+SUMIFS(Calc_Variable_2[Jemena],Calc_Variable_2[[Customer type]:[Customer type]],$F352)","v":0.15895129981103437},{"$f":"SUMIFS(Calc_Variable_2[Powercor],Calc_Variable_2[[Customer type]:[Customer type]],\"All\")+SUMIFS(Calc_Variable_2[Powercor],Calc_Variable_2[[Customer type]:[Customer type]],$F352)","v":0.16489541344527855},{"$f":"SUMIFS(Calc_Variable_2[United Energy],Calc_Variable_2[[Customer type]:[Customer type]],\"All\")+SUMIFS(Calc_Variable_2[United Energy],Calc_Variable_2[[Customer type]:[Customer type]],$F352)","v":0.155231976981481}]
[null,null,"Retail operating margin","-","$/kWh","Residential",{"$f":"IF(G351=0,\"-\",\n(G351+G352)*Calc_ROM_2[Ausnet])","v":"-"},{"$f":"IF(H351=0,\"-\",\n(H351+H352)*Calc_ROM_2[Citipower])","v":1.2381333568615985E-2},{"$f":"IF(I351=0,\"-\",\n(I351+I352)*Calc_ROM_2[Jemena])","v":1.4694472789417925E-2},{"$f":"IF(J351=0,\"-\",\n(J351+J352)*Calc_ROM_2[Powercor])","v":1.4649343152935599E-2},{"$f":"IF(K351=0,\"-\",\n(K351+K352)*Calc_ROM_2[United Energy])","v":1.3872990710962936E-2}]
[null,null,"GST","-","$/kWh","Residential",{"$f":"IF(G351=0,\"-\",\n(G351+G352+G353)*GST)","v":"-"},{"$f":"IF(H351=0,\"-\",\n(H351+H352+H353)*GST)","v":2.3347657586533E-2},{"$f":"IF(I351=0,\"-\",\n(I351+I352+I353)*GST)","v":2.7709577260045234E-2},{"$f":"IF(J351=0,\"-\",\n(J351+J352+J353)*GST)","v":2.7624475659821415E-2},{"$f":"IF(K351=0,\"-\",\n(K351+K352+K353)*GST)","v":2.6160496769244396E-2}]
[null,null,{"$f":"C350&\" charge\"","v":"Single rate charge"},"-","$/kWh","Residential",{"$f":"IF(G351=0,\"-\",\nG351+G352+G353+G354)","v":"-"},{"$f":"IF(H351=0,\"-\",\nH351+H352+H353+H354)","v":0.256824233451863},{"$f":"IF(I351=0,\"-\",\nI351+I352+I353+I354)","v":0.30480534986049757},{"$f":"IF(J351=0,\"-\",\nJ351+J352+J353+J354)","v":0.30386923225803553},{"$f":"IF(K351=0,\"-\",\nK351+K352+K353+K354)","v":0.28776546446168838}]
[null,null,null,null,null,null,{"$f":"IF(G355=\"-\",\"-\",\nIF(ROUND(G355,8)=ROUND((((\nSUMIFS(Calc_Variable_2[Ausnet],Calc_Variable_2[[Customer type]:[Customer type]],Calc_Rates!$F355)+\nSUMIFS(Calc_Variable_2[Ausnet],Calc_Variable_2[[Customer type]:[Customer type]],\"All\")+G351)*(1+Calc_ROM_2[Ausnet]))*(1+GST)),8),0,1))","v":"-"},{"$f":"IF(H355=\"-\",\"-\",\nIF(ROUND(H355,8)=ROUND((((\nSUMIFS(Calc_Variable_2[Citipower],Calc_Variable_2[[Customer type]:[Customer type]],Calc_Rates!$F355)+\nSUMIFS(Calc_Variable_2[Citipower],Calc_Variable_2[[Customer type]:[Customer type]],\"All\")+H351)*(1+Calc_ROM_2[Citipower]))*(1+GST)),8),0,1))","v":0},{"$f":"IF(I355=\"-\",\"-\",\nIF(ROUND(I355,8)=ROUND((((\nSUMIFS(Calc_Variable_2[Jemena],Calc_Variable_2[[Customer type]:[Customer type]],Calc_Rates!$F355)+\nSUMIFS(Calc_Variable_2[Jemena],Calc_Variable_2[[Customer type]:[Customer type]],\"All\")+I351)*(1+Calc_ROM_2[Jemena]))*(1+GST)),8),0,1))","v":0},{"$f":"IF(J355=\"-\",\"-\",\nIF(ROUND(J355,8)=ROUND((((\nSUMIFS(Calc_Variable_2[Powercor],Calc_Variable_2[[Customer type]:[Customer type]],Calc_Rates!$F355)+\nSUMIFS(Calc_Variable_2[Powercor],Calc_Variable_2[[Customer type]:[Customer type]],\"All\")+J351)*(1+Calc_ROM_2[Powercor]))*(1+GST)),8),0,1))","v":0},{"$f":"IF(K355=\"-\",\"-\",\nIF(ROUND(K355,8)=ROUND((((\nSUMIFS(Calc_Variable_2[United Energy],Calc_Variable_2[[Customer type]:[Customer type]],Calc_Rates!$F355)+\nSUMIFS(Calc_Variable_2[United Energy],Calc_Variable_2[[Customer type]:[Customer type]],\"All\")+K351)*(1+Calc_ROM_2[United Energy]))*(1+GST)),8),0,1))","v":0}]
[null,null,"TOU usage"]
[null,null,"Peak"]
[null,null,"Network charge","-","$/kWh","Residential",{"$f":"SUMIFS(Calc_NetworkV_2[Ausnet],Calc_NetworkV_2[[Cost item]:[Cost item]],$C358,Calc_NetworkV_2[[Customer type]:[Customer type]],$F359)","v":0.23801248423131882},{"$f":"SUMIFS(Calc_NetworkV_2[Citipower],Calc_NetworkV_2[[Cost item]:[Cost item]],$C358,Calc_NetworkV_2[[Customer type]:[Customer type]],$F359)","v":0.156},{"$f":"SUMIFS(Calc_NetworkV_2[Jemena],Calc_NetworkV_2[[Cost item]:[Cost item]],$C358,Calc_NetworkV_2[[Customer type]:[Customer type]],$F359)","v":0.17367000000000002},{"$f":"SUMIFS(Calc_NetworkV_2[Powercor],Calc_NetworkV_2[[Cost item]:[Cost item]],$C358,Calc_NetworkV_2[[Customer type]:[Customer type]],$F359)","v":0.18340000000000001},{"$f":"SUMIFS(Calc_NetworkV_2[United Energy],Calc_NetworkV_2[[Cost item]:[Cost item]],$C358,Calc_NetworkV_2[[Customer type]:[Customer type]],$F359)","v":0.1739}]
[null,null,"Variable costs","-","$/kWh","Residential",{"$f":"SUMIFS(Calc_Variable_2[Ausnet],Calc_Variable_2[[Customer type]:[Customer type]],\"All\")+SUMIFS(Calc_Variable_2[Ausnet],Calc_Variable_2[[Customer type]:[Customer type]],$F360)","v":0.16739128056583097},{"$f":"SUMIFS(Calc_Variable_2[Citipower],Calc_Variable_2[[Customer type]:[Customer type]],\"All\")+SUMIFS(Calc_Variable_2[Citipower],Calc_Variable_2[[Customer type]:[Customer type]],$F360)","v":0.14009524229671402},{"$f":"SUMIFS(Calc_Variable_2[Jemena],Calc_Variable_2[[Customer type]:[Customer type]],\"All\")+SUMIFS(Calc_Variable_2[Jemena],Calc_Variable_2[[Customer type]:[Customer type]],$F360)","v":0.15895129981103437},{"$f":"SUMIFS(Calc_Variable_2[Powercor],Calc_Variable_2[[Customer type]:[Customer type]],\"All\")+SUMIFS(Calc_Variable_2[Powercor],Calc_Variable_2[[Customer type]:[Customer type]],$F360)","v":0.16489541344527855},{"$f":"SUMIFS(Calc_Variable_2[United Energy],Calc_Variable_2[[Customer type]:[Customer type]],\"All\")+SUMIFS(Calc_Variable_2[United Energy],Calc_Variable_2[[Customer type]:[Customer type]],$F360)","v":0.155231976981481}]
[null,null,"Retail operating margin","-","$/kWh","Residential",{"$f":"IF(G359=0,\"-\",\n(G359+G360)*Calc_ROM_2[Ausnet])","v":2.2702610828640387E-2},{"$f":"IF(H359=0,\"-\",\n(H359+H360)*Calc_ROM_2[Citipower])","v":1.6581333568615984E-2},{"$f":"IF(I359=0,\"-\",\n(I359+I360)*Calc_ROM_2[Jemena])","v":1.8626792789417927E-2},{"$f":"IF(J359=0,\"-\",\n(J359+J360)*Calc_ROM_2[Powercor])","v":1.9504543152935601E-2},{"$f":"IF(K359=0,\"-\",\n(K359+K360)*Calc_ROM_2[United Energy])","v":1.8431390710962937E-2}]
[null,null,"GST","-","$/kWh","Residential",{"$f":"IF(G359=0,\"-\",\n(G359+G360+G361)*GST)","v":4.2810637562579024E-2},{"$f":"IF(H359=0,\"-\",\n(H359+H360+H361)*GST)","v":3.1267657586533E-2},{"$f":"IF(I359=0,\"-\",\n(I359+I360+I361)*GST)","v":3.5124809260045235E-2},{"$f":"IF(J359=0,\"-\",\n(J359+J360+J361)*GST)","v":3.6779995659821423E-2},{"$f":"IF(K359=0,\"-\",\n(K359+K360+K361)*GST)","v":3.4756336769244396E-2}]
[null,null,{"$f":"C358&\" charge\"","v":"Peak charge"},"-","$/kWh","Residential",{"$f":"IF(G359=0,\"-\",\nG359+G360+G361+G362)","v":0.4709170131883692},{"$f":"IF(H359=0,\"-\",\nH359+H360+H361+H362)","v":0.34394423345186298},{"$f":"IF(I359=0,\"-\",\nI359+I360+I361+I362)","v":0.38637290186049755},{"$f":"IF(J359=0,\"-\",\nJ359+J360+J361+J362)","v":0.40457995225803561},{"$f":"IF(K359=0,\"-\",\nK359+K360+K361+K362)","v":0.38231970446168834}]
[null,null,null,null,null,null,{"$f":"IF(G363=\"-\",\"-\",\nIF(ROUND(G363,8)=ROUND((((\nSUMIFS(Calc_Variable_2[Ausnet],Calc_Variable_2[[Customer type]:[Customer type]],Calc_Rates!$F363)+\nSUMIFS(Calc_Variable_2[Ausnet],Calc_Variable_2[[Customer type]:[Customer type]],\"All\")+G359)*(1+Calc_ROM_2[Ausnet]))*(1+GST)),8),0,1))","v":0},{"$f":"IF(H363=\"-\",\"-\",\nIF(ROUND(H363,8)=ROUND((((\nSUMIFS(Calc_Variable_2[Citipower],Calc_Variable_2[[Customer type]:[Customer type]],Calc_Rates!$F363)+\nSUMIFS(Calc_Variable_2[Citipower],Calc_Variable_2[[Customer type]:[Customer type]],\"All\")+H359)*(1+Calc_ROM_2[Citipower]))*(1+GST)),8),0,1))","v":0},{"$f":"IF(I363=\"-\",\"-\",\nIF(ROUND(I363,8)=ROUND((((\nSUMIFS(Calc_Variable_2[Jemena],Calc_Variable_2[[Customer type]:[Customer type]],Calc_Rates!$F363)+\nSUMIFS(Calc_Variable_2[Jemena],Calc_Variable_2[[Customer type]:[Customer type]],\"All\")+I359)*(1+Calc_ROM_2[Jemena]))*(1+GST)),8),0,1))","v":0},{"$f":"IF(J363=\"-\",\"-\",\nIF(ROUND(J363,8)=ROUND((((\nSUMIFS(Calc_Variable_2[Powercor],Calc_Variable_2[[Customer type]:[Customer type]],Calc_Rates!$F363)+\nSUMIFS(Calc_Variable_2[Powercor],Calc_Variable_2[[Customer type]:[Customer type]],\"All\")+J359)*(1+Calc_ROM_2[Powercor]))*(1+GST)),8),0,1))","v":0},{"$f":"IF(K363=\"-\",\"-\",\nIF(ROUND(K363,8)=ROUND((((\nSUMIFS(Calc_Variable_2[United Energy],Calc_Variable_2[[Customer type]:[Customer type]],Calc_Rates!$F363)+\nSUMIFS(Calc_Variable_2[United Energy],Calc_Variable_2[[Customer type]:[Customer type]],\"All\")+K359)*(1+Calc_ROM_2[United Energy]))*(1+GST)),8),0,1))","v":0}]
[null,null,"Off peak"]
[null,null,"Network charge","-","$/kWh","Residential",{"$f":"SUMIFS(Calc_NetworkV_2[Ausnet],Calc_NetworkV_2[[Cost item]:[Cost item]],$C365,Calc_NetworkV_2[[Customer type]:[Customer type]],$F366)","v":4.8279596179871362E-2},{"$f":"SUMIFS(Calc_NetworkV_2[Citipower],Calc_NetworkV_2[[Cost item]:[Cost item]],$C365,Calc_NetworkV_2[[Customer type]:[Customer type]],$F366)","v":3.8999999999999993E-2},{"$f":"SUMIFS(Calc_NetworkV_2[Jemena],Calc_NetworkV_2[[Cost item]:[Cost item]],$C365,Calc_NetworkV_2[[Customer type]:[Customer type]],$F366)","v":4.8860000000000001E-2},{"$f":"SUMIFS(Calc_NetworkV_2[Powercor],Calc_NetworkV_2[[Cost item]:[Cost item]],$C365,Calc_NetworkV_2[[Customer type]:[Customer type]],$F366)","v":4.6100000000000002E-2},{"$f":"SUMIFS(Calc_NetworkV_2[United Energy],Calc_NetworkV_2[[Cost item]:[Cost item]],$C365,Calc_NetworkV_2[[Customer type]:[Customer type]],$F366)","v":4.3299999999999998E-2}]
[null,null,"Variable costs","-","$/kWh","Residential",{"$f":"SUMIFS(Calc_Variable_2[Ausnet],Calc_Variable_2[[Customer type]:[Customer type]],\"All\")+SUMIFS(Calc_Variable_2[Ausnet],Calc_Variable_2[[Customer type]:[Customer type]],$F367)","v":0.16739128056583097},{"$f":"SUMIFS(Calc_Variable_2[Citipower],Calc_Variable_2[[Customer type]:[Customer type]],\"All\")+SUMIFS(Calc_Variable_2[Citipower],Calc_Variable_2[[Customer type]:[Customer type]],$F367)","v":0.14009524229671402},{"$f":"SUMIFS(Calc_Variable_2[Jemena],Calc_Variable_2[[Customer type]:[Customer type]],\"All\")+SUMIFS(Calc_Variable_2[Jemena],Calc_Variable_2[[Customer type]:[Customer type]],$F367)","v":0.15895129981103437},{"$f":"SUMIFS(Calc_Variable_2[Powercor],Calc_Variable_2[[Customer type]:[Customer type]],\"All\")+SUMIFS(Calc_Variable_2[Powercor],Calc_Variable_2[[Customer type]:[Customer type]],$F367)","v":0.16489541344527855},{"$f":"SUMIFS(Calc_Variable_2[United Energy],Calc_Variable_2[[Customer type]:[Customer type]],\"All\")+SUMIFS(Calc_Variable_2[United Energy],Calc_Variable_2[[Customer type]:[Customer type]],$F367)","v":0.155231976981481}]
[null,null,"Retail operating margin","-","$/kWh","Residential",{"$f":"IF(G366=0,\"-\",\n(G366+G367)*Calc_ROM_2[Ausnet])","v":1.2077569097759332E-2},{"$f":"IF(H366=0,\"-\",\n(H366+H367)*Calc_ROM_2[Citipower])","v":1.0029333568615986E-2},{"$f":"IF(I366=0,\"-\",\n(I366+I367)*Calc_ROM_2[Jemena])","v":1.1637432789417925E-2},{"$f":"IF(J366=0,\"-\",\n(J366+J367)*Calc_ROM_2[Powercor])","v":1.18157431529356E-2},{"$f":"IF(K366=0,\"-\",\n(K366+K367)*Calc_ROM_2[United Energy])","v":1.1117790710962937E-2}]
[null,null,"GST","-","$/kWh","Residential",{"$f":"IF(G366=0,\"-\",\n(G366+G367+G368)*GST)","v":2.2774844584346171E-2},{"$f":"IF(H366=0,\"-\",\n(H366+H367+H368)*GST)","v":1.8912457586533003E-2},{"$f":"IF(I366=0,\"-\",\n(I366+I367+I368)*GST)","v":2.1944873260045229E-2},{"$f":"IF(J366=0,\"-\",\n(J366+J367+J368)*GST)","v":2.2281115659821417E-2},{"$f":"IF(K366=0,\"-\",\n(K366+K367+K368)*GST)","v":2.0964976769244397E-2}]
[null,null,{"$f":"C365&\" charge\"","v":"Off peak charge"},"-","$/kWh","Residential",{"$f":"IF(G366=0,\"-\",\nG366+G367+G368+G369)","v":0.25052329042780785},{"$f":"IF(H366=0,\"-\",\nH366+H367+H368+H369)","v":0.20803703345186303},{"$f":"IF(I366=0,\"-\",\nI366+I367+I368+I369)","v":0.24139360586049752},{"$f":"IF(J366=0,\"-\",\nJ366+J367+J368+J369)","v":0.24509227225803557},{"$f":"IF(K366=0,\"-\",\nK366+K367+K368+K369)","v":0.23061474446168834}]
[null,null,null,null,null,null,{"$f":"IF(G370=\"-\",\"-\",\nIF(ROUND(G370,8)=ROUND((((\nSUMIFS(Calc_Variable_2[Ausnet],Calc_Variable_2[[Customer type]:[Customer type]],Calc_Rates!$F370)+\nSUMIFS(Calc_Variable_2[Ausnet],Calc_Variable_2[[Customer type]:[Customer type]],\"All\")+G366)*(1+Calc_ROM_2[Ausnet]))*(1+GST)),8),0,1))","v":0},{"$f":"IF(H370=\"-\",\"-\",\nIF(ROUND(H370,8)=ROUND((((\nSUMIFS(Calc_Variable_2[Citipower],Calc_Variable_2[[Customer type]:[Customer type]],Calc_Rates!$F370)+\nSUMIFS(Calc_Variable_2[Citipower],Calc_Variable_2[[Customer type]:[Customer type]],\"All\")+H366)*(1+Calc_ROM_2[Citipower]))*(1+GST)),8),0,1))","v":0},{"$f":"IF(I370=\"-\",\"-\",\nIF(ROUND(I370,8)=ROUND((((\nSUMIFS(Calc_Variable_2[Jemena],Calc_Variable_2[[Customer type]:[Customer type]],Calc_Rates!$F370)+\nSUMIFS(Calc_Variable_2[Jemena],Calc_Variable_2[[Customer type]:[Customer type]],\"All\")+I366)*(1+Calc_ROM_2[Jemena]))*(1+GST)),8),0,1))","v":0},{"$f":"IF(J370=\"-\",\"-\",\nIF(ROUND(J370,8)=ROUND((((\nSUMIFS(Calc_Variable_2[Powercor],Calc_Variable_2[[Customer type]:[Customer type]],Calc_Rates!$F370)+\nSUMIFS(Calc_Variable_2[Powercor],Calc_Variable_2[[Customer type]:[Customer type]],\"All\")+J366)*(1+Calc_ROM_2[Powercor]))*(1+GST)),8),0,1))","v":0},{"$f":"IF(K370=\"-\",\"-\",\nIF(ROUND(K370,8)=ROUND((((\nSUMIFS(Calc_Variable_2[United Energy],Calc_Variable_2[[Customer type]:[Customer type]],Calc_Rates!$F370)+\nSUMIFS(Calc_Variable_2[United Energy],Calc_Variable_2[[Customer type]:[Customer type]],\"All\")+K366)*(1+Calc_ROM_2[United Energy]))*(1+GST)),8),0,1))","v":0}]
[null,null,"Controlled load"]
[null,null,"Network charge","-","$/kWh","Residential",{"$f":"SUMIFS(Calc_NetworkV_2[Ausnet],Calc_NetworkV_2[[Cost item]:[Cost item]],$C372,Calc_NetworkV_2[[Customer type]:[Customer type]],$F373)","v":4.8279596179871362E-2},{"$f":"SUMIFS(Calc_NetworkV_2[Citipower],Calc_NetworkV_2[[Cost item]:[Cost item]],$C372,Calc_NetworkV_2[[Customer type]:[Customer type]],$F373)","v":2.3E-2},{"$f":"SUMIFS(Calc_NetworkV_2[Jemena],Calc_NetworkV_2[[Cost item]:[Cost item]],$C372,Calc_NetworkV_2[[Customer type]:[Customer type]],$F373)","v":4.3880000000000002E-2},{"$f":"SUMIFS(Calc_NetworkV_2[Powercor],Calc_NetworkV_2[[Cost item]:[Cost item]],$C372,Calc_NetworkV_2[[Customer type]:[Customer type]],$F373)","v":2.6200000000000001E-2},{"$f":"SUMIFS(Calc_NetworkV_2[United Energy],Calc_NetworkV_2[[Cost item]:[Cost item]],$C372,Calc_NetworkV_2[[Customer type]:[Customer type]],$F373)","v":2.5399999999999999E-2}]
[null,null,"Variable costs","-","$/kWh","Residential",{"$f":"SUMIFS(Calc_Variable_2[Ausnet],Calc_Variable_2[[Customer type]:[Customer type]],\"All\")+SUMIFS(Calc_Variable_2[Ausnet],Calc_Variable_2[[Customer type]:[Customer type]],$F374)","v":0.16739128056583097},{"$f":"SUMIFS(Calc_Variable_2[Citipower],Calc_Variable_2[[Customer type]:[Customer type]],\"All\")+SUMIFS(Calc_Variable_2[Citipower],Calc_Variable_2[[Customer type]:[Customer type]],$F374)","v":0.14009524229671402},{"$f":"SUMIFS(Calc_Variable_2[Jemena],Calc_Variable_2[[Customer type]:[Customer type]],\"All\")+SUMIFS(Calc_Variable_2[Jemena],Calc_Variable_2[[Customer type]:[Customer type]],$F374)","v":0.15895129981103437},{"$f":"SUMIFS(Calc_Variable_2[Powercor],Calc_Variable_2[[Customer type]:[Customer type]],\"All\")+SUMIFS(Calc_Variable_2[Powercor],Calc_Variable_2[[Customer type]:[Customer type]],$F374)","v":0.16489541344527855},{"$f":"SUMIFS(Calc_Variable_2[United Energy],Calc_Variable_2[[Customer type]:[Customer type]],\"All\")+SUMIFS(Calc_Variable_2[United Energy],Calc_Variable_2[[Customer type]:[Customer type]],$F374)","v":0.155231976981481}]
[null,null,"Retail operating margin","-","$/kWh","Residential",{"$f":"IF(G373=0,\"-\",\n(G373+G374)*Calc_ROM_2[Ausnet])","v":1.2077569097759332E-2},{"$f":"IF(H373=0,\"-\",\n(H373+H374)*Calc_ROM_2[Citipower])","v":9.1333335686159846E-3},{"$f":"IF(I373=0,\"-\",\n(I373+I374)*Calc_ROM_2[Jemena])","v":1.1358552789417924E-2},{"$f":"IF(J373=0,\"-\",\n(J373+J374)*Calc_ROM_2[Powercor])","v":1.0701343152935599E-2},{"$f":"IF(K373=0,\"-\",\n(K373+K374)*Calc_ROM_2[United Energy])","v":1.0115390710962936E-2}]
[null,null,"GST","-","$/kWh","Residential",{"$f":"IF(G373=0,\"-\",\n(G373+G374+G375)*GST)","v":2.2774844584346171E-2},{"$f":"IF(H373=0,\"-\",\n(H373+H374+H375)*GST)","v":1.7222857586533E-2},{"$f":"IF(I373=0,\"-\",\n(I373+I374+I375)*GST)","v":2.141898526004523E-2},{"$f":"IF(J373=0,\"-\",\n(J373+J374+J375)*GST)","v":2.0179675659821417E-2},{"$f":"IF(K373=0,\"-\",\n(K373+K374+K375)*GST)","v":1.9074736769244396E-2}]
[null,null,{"$f":"C372&\" charge\"","v":"Controlled load charge"},"-","$/kWh","Residential",{"$f":"IF(G373=0,\"-\",\nG373+G374+G375+G376)","v":0.25052329042780785},{"$f":"IF(H373=0,\"-\",\nH373+H374+H375+H376)","v":0.18945143345186299},{"$f":"IF(I373=0,\"-\",\nI373+I374+I375+I376)","v":0.23560883786049752},{"$f":"IF(J373=0,\"-\",\nJ373+J374+J375+J376)","v":0.22197643225803559},{"$f":"IF(K373=0,\"-\",\nK373+K374+K375+K376)","v":0.20982210446168834}]
[null,null,null,null,null,null,{"$f":"IF(G377=\"-\",\"-\",\nIF(ROUND(G377,8)=ROUND((((\nSUMIFS(Calc_Variable_2[Ausnet],Calc_Variable_2[[Customer type]:[Customer type]],Calc_Rates!$F377)+\nSUMIFS(Calc_Variable_2[Ausnet],Calc_Variable_2[[Customer type]:[Customer type]],\"All\")+G373)*(1+Calc_ROM_2[Ausnet]))*(1+GST)),8),0,1))","v":0},{"$f":"IF(H377=\"-\",\"-\",\nIF(ROUND(H377,8)=ROUND((((\nSUMIFS(Calc_Variable_2[Citipower],Calc_Variable_2[[Customer type]:[Customer type]],Calc_Rates!$F377)+\nSUMIFS(Calc_Variable_2[Citipower],Calc_Variable_2[[Customer type]:[Customer type]],\"All\")+H373)*(1+Calc_ROM_2[Citipower]))*(1+GST)),8),0,1))","v":0},{"$f":"IF(I377=\"-\",\"-\",\nIF(ROUND(I377,8)=ROUND((((\nSUMIFS(Calc_Variable_2[Jemena],Calc_Variable_2[[Customer type]:[Customer type]],Calc_Rates!$F377)+\nSUMIFS(Calc_Variable_2[Jemena],Calc_Variable_2[[Customer type]:[Customer type]],\"All\")+I373)*(1+Calc_ROM_2[Jemena]))*(1+GST)),8),0,1))","v":0},{"$f":"IF(J377=\"-\",\"-\",\nIF(ROUND(J377,8)=ROUND((((\nSUMIFS(Calc_Variable_2[Powercor],Calc_Variable_2[[Customer type]:[Customer type]],Calc_Rates!$F377)+\nSUMIFS(Calc_Variable_2[Powercor],Calc_Variable_2[[Customer type]:[Customer type]],\"All\")+J373)*(1+Calc_ROM_2[Powercor]))*(1+GST)),8),0,1))","v":0},{"$f":"IF(K377=\"-\",\"-\",\nIF(ROUND(K377,8)=ROUND((((\nSUMIFS(Calc_Variable_2[United Energy],Calc_Variable_2[[Customer type]:[Customer type]],Calc_Rates!$F377)+\nSUMIFS(Calc_Variable_2[United Energy],Calc_Variable_2[[Customer type]:[Customer type]],\"All\")+K373)*(1+Calc_ROM_2[United Energy]))*(1+GST)),8),0,1))","v":0}]
[null,null,"Small business charges - usage"]
[null,null,"Anytime usage"]
[null,null,"Block 1"]
[null,null,"Network charge","-","$/kWh","Small business",{"$f":"SUMIFS(Calc_NetworkV_2[Ausnet],Calc_NetworkV_2[[Cost item]:[Cost item]],$C381,Calc_NetworkV_2[[Customer type]:[Customer type]],$F382)","v":0.19308159653482593},{"$f":"SUMIFS(Calc_NetworkV_2[Citipower],Calc_NetworkV_2[[Cost item]:[Cost item]],$C381,Calc_NetworkV_2[[Customer type]:[Customer type]],$F382)","v":0},{"$f":"SUMIFS(Calc_NetworkV_2[Jemena],Calc_NetworkV_2[[Cost item]:[Cost item]],$C381,Calc_NetworkV_2[[Customer type]:[Customer type]],$F382)","v":0},{"$f":"SUMIFS(Calc_NetworkV_2[Powercor],Calc_NetworkV_2[[Cost item]:[Cost item]],$C381,Calc_NetworkV_2[[Customer type]:[Customer type]],$F382)","v":0},{"$f":"SUMIFS(Calc_NetworkV_2[United Energy],Calc_NetworkV_2[[Cost item]:[Cost item]],$C381,Calc_NetworkV_2[[Customer type]:[Customer type]],$F382)","v":0}]
[null,null,"Variable costs","-","$/kWh","Small business",{"$f":"SUMIFS(Calc_Variable_2[Ausnet],Calc_Variable_2[[Customer type]:[Customer type]],\"All\")+SUMIFS(Calc_Variable_2[Ausnet],Calc_Variable_2[[Customer type]:[Customer type]],$F383)","v":0.1366357553092751},{"$f":"SUMIFS(Calc_Variable_2[Citipower],Calc_Variable_2[[Customer type]:[Customer type]],\"All\")+SUMIFS(Calc_Variable_2[Citipower],Calc_Variable_2[[Customer type]:[Customer type]],$F383)","v":0.12768089309491404},{"$f":"SUMIFS(Calc_Variable_2[Jemena],Calc_Variable_2[[Customer type]:[Customer type]],\"All\")+SUMIFS(Calc_Variable_2[Jemena],Calc_Variable_2[[Customer type]:[Customer type]],$F383)","v":0.13380423277103437},{"$f":"SUMIFS(Calc_Variable_2[Powercor],Calc_Variable_2[[Customer type]:[Customer type]],\"All\")+SUMIFS(Calc_Variable_2[Powercor],Calc_Variable_2[[Customer type]:[Customer type]],$F383)","v":0.13406355709910678},{"$f":"SUMIFS(Calc_Variable_2[United Energy],Calc_Variable_2[[Customer type]:[Customer type]],\"All\")+SUMIFS(Calc_Variable_2[United Energy],Calc_Variable_2[[Customer type]:[Customer type]],$F383)","v":0.13257713544672645}]
[null,null,"Retail operating margin","-","$/kWh","Small business",{"$f":"IF(G382=0,\"-\",\n(G382+G383)*Calc_ROM_2[Ausnet])","v":1.8464171703269656E-2},{"$f":"IF(H382=0,\"-\",\n(H382+H383)*Calc_ROM_2[Citipower])","v":"-"},{"$f":"IF(I382=0,\"-\",\n(I382+I383)*Calc_ROM_2[Jemena])","v":"-"},{"$f":"IF(J382=0,\"-\",\n(J382+J383)*Calc_ROM_2[Powercor])","v":"-"},{"$f":"IF(K382=0,\"-\",\n(K382+K383)*Calc_ROM_2[United Energy])","v":"-"}]
[null,null,"GST","-","$/kWh","Small business",{"$f":"IF(G382=0,\"-\",\n(G382+G383+G384)*GST)","v":3.4818152354737064E-2},{"$f":"IF(H382=0,\"-\",\n(H382+H383+H384)*GST)","v":"-"},{"$f":"IF(I382=0,\"-\",\n(I382+I383+I384)*GST)","v":"-"},{"$f":"IF(J382=0,\"-\",\n(J382+J383+J384)*GST)","v":"-"},{"$f":"IF(K382=0,\"-\",\n(K382+K383+K384)*GST)","v":"-"}]
[null,null,{"$f":"C381&\" charge\"","v":"Block 1 charge"},"-","$/kWh","Small business",{"$f":"IF(G382=0,\"-\",\nG382+G383+G384+G385)","v":0.38299967590210771},{"$f":"IF(H382=0,\"-\",\nH382+H383+H384+H385)","v":"-"},{"$f":"IF(I382=0,\"-\",\nI382+I383+I384+I385)","v":"-"},{"$f":"IF(J382=0,\"-\",\nJ382+J383+J384+J385)","v":"-"},{"$f":"IF(K382=0,\"-\",\nK382+K383+K384+K385)","v":"-"}]
[null,null,null,null,null,null,{"$f":"IF(G386=\"-\",\"-\",\nIF(ROUND(G386,8)=ROUND((((\nSUMIFS(Calc_Variable_2[Ausnet],Calc_Variable_2[[Customer type]:[Customer type]],Calc_Rates!$F386)+\nSUMIFS(Calc_Variable_2[Ausnet],Calc_Variable_2[[Customer type]:[Customer type]],\"All\")+G382)*(1+Calc_ROM_2[Ausnet]))*(1+GST)),8),0,1))","v":0},{"$f":"IF(H386=\"-\",\"-\",\nIF(ROUND(H386,8)=ROUND((((\nSUMIFS(Calc_Variable_2[Citipower],Calc_Variable_2[[Customer type]:[Customer type]],Calc_Rates!$F386)+\nSUMIFS(Calc_Variable_2[Citipower],Calc_Variable_2[[Customer type]:[Customer type]],\"All\")+H382)*(1+Calc_ROM_2[Citipower]))*(1+GST)),8),0,1))","v":"-"},{"$f":"IF(I386=\"-\",\"-\",\nIF(ROUND(I386,8)=ROUND((((\nSUMIFS(Calc_Variable_2[Jemena],Calc_Variable_2[[Customer type]:[Customer type]],Calc_Rates!$F386)+\nSUMIFS(Calc_Variable_2[Jemena],Calc_Variable_2[[Customer type]:[Customer type]],\"All\")+I382)*(1+Calc_ROM_2[Jemena]))*(1+GST)),8),0,1))","v":"-"},{"$f":"IF(J386=\"-\",\"-\",\nIF(ROUND(J386,8)=ROUND((((\nSUMIFS(Calc_Variable_2[Powercor],Calc_Variable_2[[Customer type]:[Customer type]],Calc_Rates!$F386)+\nSUMIFS(Calc_Variable_2[Powercor],Calc_Variable_2[[Customer type]:[Customer type]],\"All\")+J382)*(1+Calc_ROM_2[Powercor]))*(1+GST)),8),0,1))","v":"-"},{"$f":"IF(K386=\"-\",\"-\",\nIF(ROUND(K386,8)=ROUND((((\nSUMIFS(Calc_Variable_2[United Energy],Calc_Variable_2[[Customer type]:[Customer type]],Calc_Rates!$F386)+\nSUMIFS(Calc_Variable_2[United Energy],Calc_Variable_2[[Customer type]:[Customer type]],\"All\")+K382)*(1+Calc_ROM_2[United Energy]))*(1+GST)),8),0,1))","v":"-"}]
[null,null,"Balance"]
[null,null,"Network charge","-","$/kWh","Small business",{"$f":"SUMIFS(Calc_NetworkV_2[Ausnet],Calc_NetworkV_2[[Cost item]:[Cost item]],$C388,Calc_NetworkV_2[[Customer type]:[Customer type]],$F389)","v":0.20237137578661479},{"$f":"SUMIFS(Calc_NetworkV_2[Citipower],Calc_NetworkV_2[[Cost item]:[Cost item]],$C388,Calc_NetworkV_2[[Customer type]:[Customer type]],$F389)","v":0},{"$f":"SUMIFS(Calc_NetworkV_2[Jemena],Calc_NetworkV_2[[Cost item]:[Cost item]],$C388,Calc_NetworkV_2[[Customer type]:[Customer type]],$F389)","v":0},{"$f":"SUMIFS(Calc_NetworkV_2[Powercor],Calc_NetworkV_2[[Cost item]:[Cost item]],$C388,Calc_NetworkV_2[[Customer type]:[Customer type]],$F389)","v":0},{"$f":"SUMIFS(Calc_NetworkV_2[United Energy],Calc_NetworkV_2[[Cost item]:[Cost item]],$C388,Calc_NetworkV_2[[Customer type]:[Customer type]],$F389)","v":0}]
[null,null,"Variable costs","-","$/kWh","Small business",{"$f":"SUMIFS(Calc_Variable_2[Ausnet],Calc_Variable_2[[Customer type]:[Customer type]],\"All\")+SUMIFS(Calc_Variable_2[Ausnet],Calc_Variable_2[[Customer type]:[Customer type]],$F390)","v":0.1366357553092751},{"$f":"SUMIFS(Calc_Variable_2[Citipower],Calc_Variable_2[[Customer type]:[Customer type]],\"All\")+SUMIFS(Calc_Variable_2[Citipower],Calc_Variable_2[[Customer type]:[Customer type]],$F390)","v":0.12768089309491404},{"$f":"SUMIFS(Calc_Variable_2[Jemena],Calc_Variable_2[[Customer type]:[Customer type]],\"All\")+SUMIFS(Calc_Variable_2[Jemena],Calc_Variable_2[[Customer type]:[Customer type]],$F390)","v":0.13380423277103437},{"$f":"SUMIFS(Calc_Variable_2[Powercor],Calc_Variable_2[[Customer type]:[Customer type]],\"All\")+SUMIFS(Calc_Variable_2[Powercor],Calc_Variable_2[[Customer type]:[Customer type]],$F390)","v":0.13406355709910678},{"$f":"SUMIFS(Calc_Variable_2[United Energy],Calc_Variable_2[[Customer type]:[Customer type]],\"All\")+SUMIFS(Calc_Variable_2[United Energy],Calc_Variable_2[[Customer type]:[Customer type]],$F390)","v":0.13257713544672645}]
[null,null,"Retail operating margin","-","$/kWh","Small business",{"$f":"IF(G389=0,\"-\",\n(G389+G390)*Calc_ROM_2[Ausnet])","v":1.8984399341369834E-2},{"$f":"IF(H389=0,\"-\",\n(H389+H390)*Calc_ROM_2[Citipower])","v":"-"},{"$f":"IF(I389=0,\"-\",\n(I389+I390)*Calc_ROM_2[Jemena])","v":"-"},{"$f":"IF(J389=0,\"-\",\n(J389+J390)*Calc_ROM_2[Powercor])","v":"-"},{"$f":"IF(K389=0,\"-\",\n(K389+K390)*Calc_ROM_2[United Energy])","v":"-"}]
[null,null,"GST","-","$/kWh","Small business",{"$f":"IF(G389=0,\"-\",\n(G389+G390+G391)*GST)","v":3.5799153043725974E-2},{"$f":"IF(H389=0,\"-\",\n(H389+H390+H391)*GST)","v":"-"},{"$f":"IF(I389=0,\"-\",\n(I389+I390+I391)*GST)","v":"-"},{"$f":"IF(J389=0,\"-\",\n(J389+J390+J391)*GST)","v":"-"},{"$f":"IF(K389=0,\"-\",\n(K389+K390+K391)*GST)","v":"-"}]
[null,null,{"$f":"C388&\" charge\"","v":"Balance charge"},"-","$/kWh","Small business",{"$f":"IF(G389=0,\"-\",\nG389+G390+G391+G392)","v":0.39379068348098573},{"$f":"IF(H389=0,\"-\",\nH389+H390+H391+H392)","v":"-"},{"$f":"IF(I389=0,\"-\",\nI389+I390+I391+I392)","v":"-"},{"$f":"IF(J389=0,\"-\",\nJ389+J390+J391+J392)","v":"-"},{"$f":"IF(K389=0,\"-\",\nK389+K390+K391+K392)","v":"-"}]
[null,null,null,null,null,null,{"$f":"IF(G393=\"-\",\"-\",\nIF(ROUND(G393,8)=ROUND((((\nSUMIFS(Calc_Variable_2[Ausnet],Calc_Variable_2[[Customer type]:[Customer type]],Calc_Rates!$F393)+\nSUMIFS(Calc_Variable_2[Ausnet],Calc_Variable_2[[Customer type]:[Customer type]],\"All\")+G389)*(1+Calc_ROM_2[Ausnet]))*(1+GST)),8),0,1))","v":0},{"$f":"IF(H393=\"-\",\"-\",\nIF(ROUND(H393,8)=ROUND((((\nSUMIFS(Calc_Variable_2[Citipower],Calc_Variable_2[[Customer type]:[Customer type]],Calc_Rates!$F393)+\nSUMIFS(Calc_Variable_2[Citipower],Calc_Variable_2[[Customer type]:[Customer type]],\"All\")+H389)*(1+Calc_ROM_2[Citipower]))*(1+GST)),8),0,1))","v":"-"},{"$f":"IF(I393=\"-\",\"-\",\nIF(ROUND(I393,8)=ROUND((((\nSUMIFS(Calc_Variable_2[Jemena],Calc_Variable_2[[Customer type]:[Customer type]],Calc_Rates!$F393)+\nSUMIFS(Calc_Variable_2[Jemena],Calc_Variable_2[[Customer type]:[Customer type]],\"All\")+I389)*(1+Calc_ROM_2[Jemena]))*(1+GST)),8),0,1))","v":"-"},{"$f":"IF(J393=\"-\",\"-\",\nIF(ROUND(J393,8)=ROUND((((\nSUMIFS(Calc_Variable_2[Powercor],Calc_Variable_2[[Customer type]:[Customer type]],Calc_Rates!$F393)+\nSUMIFS(Calc_Variable_2[Powercor],Calc_Variable_2[[Customer type]:[Customer type]],\"All\")+J389)*(1+Calc_ROM_2[Powercor]))*(1+GST)),8),0,1))","v":"-"},{"$f":"IF(K393=\"-\",\"-\",\nIF(ROUND(K393,8)=ROUND((((\nSUMIFS(Calc_Variable_2[United Energy],Calc_Variable_2[[Customer type]:[Customer type]],Calc_Rates!$F393)+\nSUMIFS(Calc_Variable_2[United Energy],Calc_Variable_2[[Customer type]:[Customer type]],\"All\")+K389)*(1+Calc_ROM_2[United Energy]))*(1+GST)),8),0,1))","v":"-"}]
[null,null,"Single rate"]
[null,null,"Network charge","-","$/kWh","Small business",{"$f":"SUMIFS(Calc_NetworkV_2[Ausnet],Calc_NetworkV_2[[Cost item]:[Cost item]],$C395,Calc_NetworkV_2[[Customer type]:[Customer type]],$F396)","v":0},{"$f":"SUMIFS(Calc_NetworkV_2[Citipower],Calc_NetworkV_2[[Cost item]:[Cost item]],$C395,Calc_NetworkV_2[[Customer type]:[Customer type]],$F396)","v":8.950000000000001E-2},{"$f":"SUMIFS(Calc_NetworkV_2[Jemena],Calc_NetworkV_2[[Cost item]:[Cost item]],$C395,Calc_NetworkV_2[[Customer type]:[Customer type]],$F396)","v":0.13955000000000001},{"$f":"SUMIFS(Calc_NetworkV_2[Powercor],Calc_NetworkV_2[[Cost item]:[Cost item]],$C395,Calc_NetworkV_2[[Customer type]:[Customer type]],$F396)","v":0.10619999999999999},{"$f":"SUMIFS(Calc_NetworkV_2[United Energy],Calc_NetworkV_2[[Cost item]:[Cost item]],$C395,Calc_NetworkV_2[[Customer type]:[Customer type]],$F396)","v":0.10289999999999999}]
[null,null,"Variable costs","-","$/kWh","Small business",{"$f":"SUMIFS(Calc_Variable_2[Ausnet],Calc_Variable_2[[Customer type]:[Customer type]],\"All\")+SUMIFS(Calc_Variable_2[Ausnet],Calc_Variable_2[[Customer type]:[Customer type]],$F397)","v":0.1366357553092751},{"$f":"SUMIFS(Calc_Variable_2[Citipower],Calc_Variable_2[[Customer type]:[Customer type]],\"All\")+SUMIFS(Calc_Variable_2[Citipower],Calc_Variable_2[[Customer type]:[Customer type]],$F397)","v":0.12768089309491404},{"$f":"SUMIFS(Calc_Variable_2[Jemena],Calc_Variable_2[[Customer type]:[Customer type]],\"All\")+SUMIFS(Calc_Variable_2[Jemena],Calc_Variable_2[[Customer type]:[Customer type]],$F397)","v":0.13380423277103437},{"$f":"SUMIFS(Calc_Variable_2[Powercor],Calc_Variable_2[[Customer type]:[Customer type]],\"All\")+SUMIFS(Calc_Variable_2[Powercor],Calc_Variable_2[[Customer type]:[Customer type]],$F397)","v":0.13406355709910678},{"$f":"SUMIFS(Calc_Variable_2[United Energy],Calc_Variable_2[[Customer type]:[Customer type]],\"All\")+SUMIFS(Calc_Variable_2[United Energy],Calc_Variable_2[[Customer type]:[Customer type]],$F397)","v":0.13257713544672645}]
[null,null,"Retail operating margin","-","$/kWh","Small business",{"$f":"IF(G396=0,\"-\",\n(G396+G397)*Calc_ROM_2[Ausnet])","v":"-"},{"$f":"IF(H396=0,\"-\",\n(H396+H397)*Calc_ROM_2[Citipower])","v":1.2162130013315188E-2},{"$f":"IF(I396=0,\"-\",\n(I396+I397)*Calc_ROM_2[Jemena])","v":1.5307837035177926E-2},{"$f":"IF(J396=0,\"-\",\n(J396+J397)*Calc_ROM_2[Powercor])","v":1.345475919754998E-2},{"$f":"IF(K396=0,\"-\",\n(K396+K397)*Calc_ROM_2[United Energy])","v":1.318671958501668E-2}]
[null,null,"GST","-","$/kWh","Small business",{"$f":"IF(G396=0,\"-\",\n(G396+G397+G398)*GST)","v":"-"},{"$f":"IF(H396=0,\"-\",\n(H396+H397+H398)*GST)","v":2.2934302310822927E-2},{"$f":"IF(I396=0,\"-\",\n(I396+I397+I398)*GST)","v":2.8866206980621228E-2},{"$f":"IF(J396=0,\"-\",\n(J396+J397+J398)*GST)","v":2.5371831629665678E-2},{"$f":"IF(K396=0,\"-\",\n(K396+K397+K398)*GST)","v":2.4866385503174313E-2}]
[null,null,{"$f":"C395&\" charge\"","v":"Single rate charge"},"-","$/kWh","Small business",{"$f":"IF(G396=0,\"-\",\nG396+G397+G398+G399)","v":"-"},{"$f":"IF(H396=0,\"-\",\nH396+H397+H398+H399)","v":0.25227732541905218},{"$f":"IF(I396=0,\"-\",\nI396+I397+I398+I399)","v":0.31752827678683349},{"$f":"IF(J396=0,\"-\",\nJ396+J397+J398+J399)","v":0.27909014792632242},{"$f":"IF(K396=0,\"-\",\nK396+K397+K398+K399)","v":0.27353024053491742}]
[null,null,null,null,null,null,{"$f":"IF(G400=\"-\",\"-\",\nIF(ROUND(G400,8)=ROUND((((\nSUMIFS(Calc_Variable_2[Ausnet],Calc_Variable_2[[Customer type]:[Customer type]],Calc_Rates!$F400)+\nSUMIFS(Calc_Variable_2[Ausnet],Calc_Variable_2[[Customer type]:[Customer type]],\"All\")+G396)*(1+Calc_ROM_2[Ausnet]))*(1+GST)),8),0,1))","v":"-"},{"$f":"IF(H400=\"-\",\"-\",\nIF(ROUND(H400,8)=ROUND((((\nSUMIFS(Calc_Variable_2[Citipower],Calc_Variable_2[[Customer type]:[Customer type]],Calc_Rates!$F400)+\nSUMIFS(Calc_Variable_2[Citipower],Calc_Variable_2[[Customer type]:[Customer type]],\"All\")+H396)*(1+Calc_ROM_2[Citipower]))*(1+GST)),8),0,1))","v":0},{"$f":"IF(I400=\"-\",\"-\",\nIF(ROUND(I400,8)=ROUND((((\nSUMIFS(Calc_Variable_2[Jemena],Calc_Variable_2[[Customer type]:[Customer type]],Calc_Rates!$F400)+\nSUMIFS(Calc_Variable_2[Jemena],Calc_Variable_2[[Customer type]:[Customer type]],\"All\")+I396)*(1+Calc_ROM_2[Jemena]))*(1+GST)),8),0,1))","v":0},{"$f":"IF(J400=\"-\",\"-\",\nIF(ROUND(J400,8)=ROUND((((\nSUMIFS(Calc_Variable_2[Powercor],Calc_Variable_2[[Customer type]:[Customer type]],Calc_Rates!$F400)+\nSUMIFS(Calc_Variable_2[Powercor],Calc_Variable_2[[Customer type]:[Customer type]],\"All\")+J396)*(1+Calc_ROM_2[Powercor]))*(1+GST)),8),0,1))","v":0},{"$f":"IF(K400=\"-\",\"-\",\nIF(ROUND(K400,8)=ROUND((((\nSUMIFS(Calc_Variable_2[United Energy],Calc_Variable_2[[Customer type]:[Customer type]],Calc_Rates!$F400)+\nSUMIFS(Calc_Variable_2[United Energy],Calc_Variable_2[[Customer type]:[Customer type]],\"All\")+K396)*(1+Calc_ROM_2[United Energy]))*(1+GST)),8),0,1))","v":0}]
[null,null,"TOU usage"]
[null,null,"Peak"]
[null,null,"Network charge","-","$/kWh","Small business",{"$f":"SUMIFS(Calc_NetworkV_2[Ausnet],Calc_NetworkV_2[[Cost item]:[Cost item]],$C403,Calc_NetworkV_2[[Customer type]:[Customer type]],$F404)","v":0.203089189747413},{"$f":"SUMIFS(Calc_NetworkV_2[Citipower],Calc_NetworkV_2[[Cost item]:[Cost item]],$C403,Calc_NetworkV_2[[Customer type]:[Customer type]],$F404)","v":0.14249999999999999},{"$f":"SUMIFS(Calc_NetworkV_2[Jemena],Calc_NetworkV_2[[Cost item]:[Cost item]],$C403,Calc_NetworkV_2[[Customer type]:[Customer type]],$F404)","v":0.17986000000000002},{"$f":"SUMIFS(Calc_NetworkV_2[Powercor],Calc_NetworkV_2[[Cost item]:[Cost item]],$C403,Calc_NetworkV_2[[Customer type]:[Customer type]],$F404)","v":0.18729999999999999},{"$f":"SUMIFS(Calc_NetworkV_2[United Energy],Calc_NetworkV_2[[Cost item]:[Cost item]],$C403,Calc_NetworkV_2[[Customer type]:[Customer type]],$F404)","v":0.1641}]
[null,null,"Variable costs","-","$/kWh","Small business",{"$f":"SUMIFS(Calc_Variable_2[Ausnet],Calc_Variable_2[[Customer type]:[Customer type]],\"All\")+SUMIFS(Calc_Variable_2[Ausnet],Calc_Variable_2[[Customer type]:[Customer type]],$F405)","v":0.1366357553092751},{"$f":"SUMIFS(Calc_Variable_2[Citipower],Calc_Variable_2[[Customer type]:[Customer type]],\"All\")+SUMIFS(Calc_Variable_2[Citipower],Calc_Variable_2[[Customer type]:[Customer type]],$F405)","v":0.12768089309491404},{"$f":"SUMIFS(Calc_Variable_2[Jemena],Calc_Variable_2[[Customer type]:[Customer type]],\"All\")+SUMIFS(Calc_Variable_2[Jemena],Calc_Variable_2[[Customer type]:[Customer type]],$F405)","v":0.13380423277103437},{"$f":"SUMIFS(Calc_Variable_2[Powercor],Calc_Variable_2[[Customer type]:[Customer type]],\"All\")+SUMIFS(Calc_Variable_2[Powercor],Calc_Variable_2[[Customer type]:[Customer type]],$F405)","v":0.13406355709910678},{"$f":"SUMIFS(Calc_Variable_2[United Energy],Calc_Variable_2[[Customer type]:[Customer type]],\"All\")+SUMIFS(Calc_Variable_2[United Energy],Calc_Variable_2[[Customer type]:[Customer type]],$F405)","v":0.13257713544672645}]
[null,null,"Retail operating margin","-","$/kWh","Small business",{"$f":"IF(G404=0,\"-\",\n(G404+G405)*Calc_ROM_2[Ausnet])","v":1.9024596923174535E-2},{"$f":"IF(H404=0,\"-\",\n(H404+H405)*Calc_ROM_2[Citipower])","v":1.5130130013315184E-2},{"$f":"IF(I404=0,\"-\",\n(I404+I405)*Calc_ROM_2[Jemena])","v":1.7565197035177928E-2},{"$f":"IF(J404=0,\"-\",\n(J404+J405)*Calc_ROM_2[Powercor])","v":1.799635919754998E-2},{"$f":"IF(K404=0,\"-\",\n(K404+K405)*Calc_ROM_2[United Energy])","v":1.6613919585016682E-2}]
[null,null,"GST","-","$/kWh","Small business",{"$f":"IF(G404=0,\"-\",\n(G404+G405+G406)*GST)","v":3.5874954197986267E-2},{"$f":"IF(H404=0,\"-\",\n(H404+H405+H406)*GST)","v":2.8531102310822922E-2},{"$f":"IF(I404=0,\"-\",\n(I404+I405+I406)*GST)","v":3.3122942980621232E-2},{"$f":"IF(J404=0,\"-\",\n(J404+J405+J406)*GST)","v":3.3935991629665679E-2},{"$f":"IF(K404=0,\"-\",\n(K404+K405+K406)*GST)","v":3.1329105503174318E-2}]
[null,null,{"$f":"C403&\" charge\"","v":"Peak charge"},"-","$/kWh","Small business",{"$f":"IF(G404=0,\"-\",\nG404+G405+G406+G407)","v":0.39462449617784889},{"$f":"IF(H404=0,\"-\",\nH404+H405+H406+H407)","v":0.3138421254190521},{"$f":"IF(I404=0,\"-\",\nI404+I405+I406+I407)","v":0.36435237278683358},{"$f":"IF(J404=0,\"-\",\nJ404+J405+J406+J407)","v":0.3732959079263225},{"$f":"IF(K404=0,\"-\",\nK404+K405+K406+K407)","v":0.34462016053491745}]
[null,null,null,null,null,null,{"$f":"IF(G408=\"-\",\"-\",\nIF(ROUND(G408,8)=ROUND((((\nSUMIFS(Calc_Variable_2[Ausnet],Calc_Variable_2[[Customer type]:[Customer type]],Calc_Rates!$F408)+\nSUMIFS(Calc_Variable_2[Ausnet],Calc_Variable_2[[Customer type]:[Customer type]],\"All\")+G404)*(1+Calc_ROM_2[Ausnet]))*(1+GST)),8),0,1))","v":0},{"$f":"IF(H408=\"-\",\"-\",\nIF(ROUND(H408,8)=ROUND((((\nSUMIFS(Calc_Variable_2[Citipower],Calc_Variable_2[[Customer type]:[Customer type]],Calc_Rates!$F408)+\nSUMIFS(Calc_Variable_2[Citipower],Calc_Variable_2[[Customer type]:[Customer type]],\"All\")+H404)*(1+Calc_ROM_2[Citipower]))*(1+GST)),8),0,1))","v":0},{"$f":"IF(I408=\"-\",\"-\",\nIF(ROUND(I408,8)=ROUND((((\nSUMIFS(Calc_Variable_2[Jemena],Calc_Variable_2[[Customer type]:[Customer type]],Calc_Rates!$F408)+\nSUMIFS(Calc_Variable_2[Jemena],Calc_Variable_2[[Customer type]:[Customer type]],\"All\")+I404)*(1+Calc_ROM_2[Jemena]))*(1+GST)),8),0,1))","v":0},{"$f":"IF(J408=\"-\",\"-\",\nIF(ROUND(J408,8)=ROUND((((\nSUMIFS(Calc_Variable_2[Powercor],Calc_Variable_2[[Customer type]:[Customer type]],Calc_Rates!$F408)+\nSUMIFS(Calc_Variable_2[Powercor],Calc_Variable_2[[Customer type]:[Customer type]],\"All\")+J404)*(1+Calc_ROM_2[Powercor]))*(1+GST)),8),0,1))","v":0},{"$f":"IF(K408=\"-\",\"-\",\nIF(ROUND(K408,8)=ROUND((((\nSUMIFS(Calc_Variable_2[United Energy],Calc_Variable_2[[Customer type]:[Customer type]],Calc_Rates!$F408)+\nSUMIFS(Calc_Variable_2[United Energy],Calc_Variable_2[[Customer type]:[Customer type]],\"All\")+K404)*(1+Calc_ROM_2[United Energy]))*(1+GST)),8),0,1))","v":0}]
[null,null,"Off peak"]
[null,null,"Network charge","-","$/kWh","Small business",{"$f":"SUMIFS(Calc_NetworkV_2[Ausnet],Calc_NetworkV_2[[Cost item]:[Cost item]],$C410,Calc_NetworkV_2[[Customer type]:[Customer type]],$F411)","v":4.8151683390904247E-2},{"$f":"SUMIFS(Calc_NetworkV_2[Citipower],Calc_NetworkV_2[[Cost item]:[Cost item]],$C410,Calc_NetworkV_2[[Customer type]:[Customer type]],$F411)","v":3.1599999999999996E-2},{"$f":"SUMIFS(Calc_NetworkV_2[Jemena],Calc_NetworkV_2[[Cost item]:[Cost item]],$C410,Calc_NetworkV_2[[Customer type]:[Customer type]],$F411)","v":3.8610000000000005E-2},{"$f":"SUMIFS(Calc_NetworkV_2[Powercor],Calc_NetworkV_2[[Cost item]:[Cost item]],$C410,Calc_NetworkV_2[[Customer type]:[Customer type]],$F411)","v":4.1599999999999998E-2},{"$f":"SUMIFS(Calc_NetworkV_2[United Energy],Calc_NetworkV_2[[Cost item]:[Cost item]],$C410,Calc_NetworkV_2[[Customer type]:[Customer type]],$F411)","v":3.6400000000000002E-2}]
[null,null,"Variable costs","-","$/kWh","Small business",{"$f":"SUMIFS(Calc_Variable_2[Ausnet],Calc_Variable_2[[Customer type]:[Customer type]],\"All\")+SUMIFS(Calc_Variable_2[Ausnet],Calc_Variable_2[[Customer type]:[Customer type]],$F412)","v":0.1366357553092751},{"$f":"SUMIFS(Calc_Variable_2[Citipower],Calc_Variable_2[[Customer type]:[Customer type]],\"All\")+SUMIFS(Calc_Variable_2[Citipower],Calc_Variable_2[[Customer type]:[Customer type]],$F412)","v":0.12768089309491404},{"$f":"SUMIFS(Calc_Variable_2[Jemena],Calc_Variable_2[[Customer type]:[Customer type]],\"All\")+SUMIFS(Calc_Variable_2[Jemena],Calc_Variable_2[[Customer type]:[Customer type]],$F412)","v":0.13380423277103437},{"$f":"SUMIFS(Calc_Variable_2[Powercor],Calc_Variable_2[[Customer type]:[Customer type]],\"All\")+SUMIFS(Calc_Variable_2[Powercor],Calc_Variable_2[[Customer type]:[Customer type]],$F412)","v":0.13406355709910678},{"$f":"SUMIFS(Calc_Variable_2[United Energy],Calc_Variable_2[[Customer type]:[Customer type]],\"All\")+SUMIFS(Calc_Variable_2[United Energy],Calc_Variable_2[[Customer type]:[Customer type]],$F412)","v":0.13257713544672645}]
["Section/Item notes (where necessary)",null,"Retail operating margin","-","$/kWh","Small business",{"$f":"IF(G411=0,\"-\",\n(G411+G412)*Calc_ROM_2[Ausnet])","v":1.0348096567210044E-2},{"$f":"IF(H411=0,\"-\",\n(H411+H412)*Calc_ROM_2[Citipower])","v":8.9197300133151865E-3},{"$f":"IF(I411=0,\"-\",\n(I411+I412)*Calc_ROM_2[Jemena])","v":9.6551970351779256E-3},{"$f":"IF(J411=0,\"-\",\n(J411+J412)*Calc_ROM_2[Powercor])","v":9.8371591975499797E-3},{"$f":"IF(K411=0,\"-\",\n(K411+K412)*Calc_ROM_2[United Energy])","v":9.4627195850166806E-3}]
[null,null,"GST","-","$/kWh","Small business",{"$f":"IF(G411=0,\"-\",\n(G411+G412+G413)*GST)","v":1.9513553526738944E-2},{"$f":"IF(H411=0,\"-\",\n(H411+H412+H413)*GST)","v":1.6820062310822923E-2},{"$f":"IF(I411=0,\"-\",\n(I411+I412+I413)*GST)","v":1.820694298062123E-2},{"$f":"IF(J411=0,\"-\",\n(J411+J412+J413)*GST)","v":1.8550071629665679E-2},{"$f":"IF(K411=0,\"-\",\n(K411+K412+K413)*GST)","v":1.7843985503174311E-2}]
[null,null,{"$f":"C410&\" charge\"","v":"Off peak charge"},"-","$/kWh","Small business",{"$f":"IF(G411=0,\"-\",\nG411+G412+G413+G414)","v":0.21464908879412836},{"$f":"IF(H411=0,\"-\",\nH411+H412+H413+H414)","v":0.18502068541905214},{"$f":"IF(I411=0,\"-\",\nI411+I412+I413+I414)","v":0.20027637278683352},{"$f":"IF(J411=0,\"-\",\nJ411+J412+J413+J414)","v":0.20405078792632245},{"$f":"IF(K411=0,\"-\",\nK411+K412+K413+K414)","v":0.19628384053491743}]
[null,null,null,null,null,null,{"$f":"IF(G415=\"-\",\"-\",\nIF(ROUND(G415,8)=ROUND((((\nSUMIFS(Calc_Variable_2[Ausnet],Calc_Variable_2[[Customer type]:[Customer type]],Calc_Rates!$F415)+\nSUMIFS(Calc_Variable_2[Ausnet],Calc_Variable_2[[Customer type]:[Customer type]],\"All\")+G411)*(1+Calc_ROM_2[Ausnet]))*(1+GST)),8),0,1))","v":0},{"$f":"IF(H415=\"-\",\"-\",\nIF(ROUND(H415,8)=ROUND((((\nSUMIFS(Calc_Variable_2[Citipower],Calc_Variable_2[[Customer type]:[Customer type]],Calc_Rates!$F415)+\nSUMIFS(Calc_Variable_2[Citipower],Calc_Variable_2[[Customer type]:[Customer type]],\"All\")+H411)*(1+Calc_ROM_2[Citipower]))*(1+GST)),8),0,1))","v":0},{"$f":"IF(I415=\"-\",\"-\",\nIF(ROUND(I415,8)=ROUND((((\nSUMIFS(Calc_Variable_2[Jemena],Calc_Variable_2[[Customer type]:[Customer type]],Calc_Rates!$F415)+\nSUMIFS(Calc_Variable_2[Jemena],Calc_Variable_2[[Customer type]:[Customer type]],\"All\")+I411)*(1+Calc_ROM_2[Jemena]))*(1+GST)),8),0,1))","v":0},{"$f":"IF(J415=\"-\",\"-\",\nIF(ROUND(J415,8)=ROUND((((\nSUMIFS(Calc_Variable_2[Powercor],Calc_Variable_2[[Customer type]:[Customer type]],Calc_Rates!$F415)+\nSUMIFS(Calc_Variable_2[Powercor],Calc_Variable_2[[Customer type]:[Customer type]],\"All\")+J411)*(1+Calc_ROM_2[Powercor]))*(1+GST)),8),0,1))","v":0},{"$f":"IF(K415=\"-\",\"-\",\nIF(ROUND(K415,8)=ROUND((((\nSUMIFS(Calc_Variable_2[United Energy],Calc_Variable_2[[Customer type]:[Customer type]],Calc_Rates!$F415)+\nSUMIFS(Calc_Variable_2[United Energy],Calc_Variable_2[[Customer type]:[Customer type]],\"All\")+K411)*(1+Calc_ROM_2[United Energy]))*(1+GST)),8),0,1))","v":0}]
[]
[null,{"$f":"MAX(B$3:B417)+0.01","v":13.089999999999998},"Non cost items"]
[]
[null,null,"CPI"]
[null,null,"Indice at VDO decision",{"$f":"IFERROR(INDEX(Input_CPI[Indice],MATCH($D$279,Input_CPI[Decision paper],0),1),\"-\")","v":137.4}]
[null,null,"Calc_CPI_2"]
[null,null,"Cost item","Fixed/Variable","Unit","Customer type","Adjust?","CPI increase","CPI uplift factor"]
[null,null,"Retail operating cost - base","Fixed",{"$f":"INDEX(Input_ForRateCalc[Unit],MATCH(Calc_CPI_2[[#This Row],[Cost item]],Input_ForRateCalc[Cost item],0),1)","v":"$"},{"$f":"INDEX(Input_ForRateCalc[Customer type],MATCH(Calc_CPI_2[[#This Row],[Cost item]],Input_ForRateCalc[Cost item],0),1)","v":"Residential"},{"$f":"INDEX(Input_CostItemCPI[],MATCH(Calc_CPI_2[[#This Row],[Cost item]],Input_CostItemCPI[Cost item],0),MATCH(Calc_Rates!$D$279,Input_CostItemCPI[#Headers],0))","v":"Yes"},{"$f":"IF(Calc_CPI_2[[#This Row],[Adjust?]]=\"No\",0,\nIFERROR(\n($D$421-\n\nINDEX(CPI[Indice],MATCH(\nINDEX(Input_ForRateCalc[],MATCH(1,(Calc_CPI_2[[#This Row],[Cost item]:[Cost item]]=Input_ForRateCalc[Cost item])*(Calc_CPI_2[[#This Row],[Customer type]]=Input_ForRateCalc[Customer type]),0),MATCH($D$279&\" - input date\",Inputs!C$15:AZ$15,0)),\nCPI[Period],0),1))/\nINDEX(CPI[Indice],MATCH(\nINDEX(Input_ForRateCalc[],MATCH(1,(Calc_CPI_2[[#This Row],[Cost item]:[Cost item]]=Input_ForRateCalc[Cost item])*(Calc_CPI_2[[#This Row],[Customer type]]=Input_ForRateCalc[Customer type]),0),MATCH($D$279&\" - input date\",Inputs!C$15:AZ$15,0)),\nCPI[Period],0),1),\"-\"))","v":2.7673896783844559E-2},{"$f":"IFERROR((H424)*\nINDEX(Input_ForRateCalc[],MATCH(1,(Calc_CPI_2[[#This Row],[Cost item]:[Cost item]]=Input_ForRateCalc[Cost item])*(Calc_CPI_2[[#This Row],[Customer type]]=Input_ForRateCalc[Customer type]),0),MATCH($D$279,Inputs!$C$15:$AZ$15,0)),\"-\")","v":3.780432940109383}]
[null,null,"Retail operating cost - consumer data right allowance","Fixed",{"$f":"INDEX(Input_ForRateCalc[Unit],MATCH(Calc_CPI_2[[#This Row],[Cost item]],Input_ForRateCalc[Cost item],0),1)","v":"$"},{"$f":"INDEX(Input_ForRateCalc[Customer type],MATCH(Calc_CPI_2[[#This Row],[Cost item]],Input_ForRateCalc[Cost item],0),1)","v":"Residential"},{"$f":"INDEX(Input_CostItemCPI[],MATCH(Calc_CPI_2[[#This Row],[Cost item]],Input_CostItemCPI[Cost item],0),MATCH(Calc_Rates!$D$279,Input_CostItemCPI[#Headers],0))","v":"No"},{"$f":"IF(Calc_CPI_2[[#This Row],[Adjust?]]=\"No\",0,\nIFERROR(\n($D$421-\n\nINDEX(CPI[Indice],MATCH(\nINDEX(Input_ForRateCalc[],MATCH(1,(Calc_CPI_2[[#This Row],[Cost item]:[Cost item]]=Input_ForRateCalc[Cost item])*(Calc_CPI_2[[#This Row],[Customer type]]=Input_ForRateCalc[Customer type]),0),MATCH($D$279&\" - input date\",Inputs!C$15:AZ$15,0)),\nCPI[Period],0),1))/\nINDEX(CPI[Indice],MATCH(\nINDEX(Input_ForRateCalc[],MATCH(1,(Calc_CPI_2[[#This Row],[Cost item]:[Cost item]]=Input_ForRateCalc[Cost item])*(Calc_CPI_2[[#This Row],[Customer type]]=Input_ForRateCalc[Customer type]),0),MATCH($D$279&\" - input date\",Inputs!C$15:AZ$15,0)),\nCPI[Period],0),1),\"-\"))","v":0},{"$f":"IFERROR((H425)*\nINDEX(Input_ForRateCalc[],MATCH(1,(Calc_CPI_2[[#This Row],[Cost item]:[Cost item]]=Input_ForRateCalc[Cost item])*(Calc_CPI_2[[#This Row],[Customer type]]=Input_ForRateCalc[Customer type]),0),MATCH($D$279,Inputs!$C$15:$AZ$15,0)),\"-\")","v":0}]
[null,null,"Retail operating cost - base","Fixed",{"$f":"INDEX(Input_ForRateCalc[Unit],MATCH(Calc_CPI_2[[#This Row],[Cost item]],Input_ForRateCalc[Cost item],0),1)","v":"$"},"Small business",{"$f":"INDEX(Input_CostItemCPI[],MATCH(Calc_CPI_2[[#This Row],[Cost item]],Input_CostItemCPI[Cost item],0),MATCH(Calc_Rates!$D$279,Input_CostItemCPI[#Headers],0))","v":"Yes"},{"$f":"IF(Calc_CPI_2[[#This Row],[Adjust?]]=\"No\",0,\nIFERROR(\n($D$421-\n\nINDEX(CPI[Indice],MATCH(\nINDEX(Input_ForRateCalc[],MATCH(1,(Calc_CPI_2[[#This Row],[Cost item]:[Cost item]]=Input_ForRateCalc[Cost item])*(Calc_CPI_2[[#This Row],[Customer type]]=Input_ForRateCalc[Customer type]),0),MATCH($D$279&\" - input date\",Inputs!C$15:AZ$15,0)),\nCPI[Period],0),1))/\nINDEX(CPI[Indice],MATCH(\nINDEX(Input_ForRateCalc[],MATCH(1,(Calc_CPI_2[[#This Row],[Cost item]:[Cost item]]=Input_ForRateCalc[Cost item])*(Calc_CPI_2[[#This Row],[Customer type]]=Input_ForRateCalc[Customer type]),0),MATCH($D$279&\" - input date\",Inputs!C$15:AZ$15,0)),\nCPI[Period],0),1),\"-\"))","v":2.7673896783844559E-2},{"$f":"IFERROR((H426)*\nINDEX(Input_ForRateCalc[],MATCH(1,(Calc_CPI_2[[#This Row],[Cost item]:[Cost item]]=Input_ForRateCalc[Cost item])*(Calc_CPI_2[[#This Row],[Customer type]]=Input_ForRateCalc[Customer type]),0),MATCH($D$279,Inputs!$C$15:$AZ$15,0)),\"-\")","v":3.780432940109383}]
[null,null,"Retail operating cost - consumer data right allowance","Fixed",{"$f":"INDEX(Input_ForRateCalc[Unit],MATCH(Calc_CPI_2[[#This Row],[Cost item]],Input_ForRateCalc[Cost item],0),1)","v":"$"},"Small business",{"$f":"INDEX(Input_CostItemCPI[],MATCH(Calc_CPI_2[[#This Row],[Cost item]],Input_CostItemCPI[Cost item],0),MATCH(Calc_Rates!$D$279,Input_CostItemCPI[#Headers],0))","v":"No"},{"$f":"IF(Calc_CPI_2[[#This Row],[Adjust?]]=\"No\",0,\nIFERROR(\n($D$421-\n\nINDEX(CPI[Indice],MATCH(\nINDEX(Input_ForRateCalc[],MATCH(1,(Calc_CPI_2[[#This Row],[Cost item]:[Cost item]]=Input_ForRateCalc[Cost item])*(Calc_CPI_2[[#This Row],[Customer type]]=Input_ForRateCalc[Customer type]),0),MATCH($D$279&\" - input date\",Inputs!C$15:AZ$15,0)),\nCPI[Period],0),1))/\nINDEX(CPI[Indice],MATCH(\nINDEX(Input_ForRateCalc[],MATCH(1,(Calc_CPI_2[[#This Row],[Cost item]:[Cost item]]=Input_ForRateCalc[Cost item])*(Calc_CPI_2[[#This Row],[Customer type]]=Input_ForRateCalc[Customer type]),0),MATCH($D$279&\" - input date\",Inputs!C$15:AZ$15,0)),\nCPI[Period],0),1),\"-\"))","v":0},{"$f":"IFERROR((H427)*\nINDEX(Input_ForRateCalc[],MATCH(1,(Calc_CPI_2[[#This Row],[Cost item]:[Cost item]]=Input_ForRateCalc[Cost item])*(Calc_CPI_2[[#This Row],[Customer type]]=Input_ForRateCalc[Customer type]),0),MATCH($D$279,Inputs!$C$15:$AZ$15,0)),\"-\")","v":0}]
[null,null,"Customer acquisition and retention cost","Fixed",{"$f":"INDEX(Input_ForRateCalc[Unit],MATCH(Calc_CPI_2[[#This Row],[Cost item]],Input_ForRateCalc[Cost item],0),1)","v":"$"},{"$f":"INDEX(Input_ForRateCalc[Customer type],MATCH(Calc_CPI_2[[#This Row],[Cost item]],Input_ForRateCalc[Cost item],0),1)","v":"All"},{"$f":"INDEX(Input_CostItemCPI[],MATCH(Calc_CPI_2[[#This Row],[Cost item]],Input_CostItemCPI[Cost item],0),MATCH(Calc_Rates!$D$279,Input_CostItemCPI[#Headers],0))","v":"Yes"},{"$f":"IF(Calc_CPI_2[[#This Row],[Adjust?]]=\"No\",0,\nIFERROR(\n($D$421-\n\nINDEX(CPI[Indice],MATCH(\nINDEX(Input_ForRateCalc[],MATCH(1,(Calc_CPI_2[[#This Row],[Cost item]:[Cost item]]=Input_ForRateCalc[Cost item])*(Calc_CPI_2[[#This Row],[Customer type]]=Input_ForRateCalc[Customer type]),0),MATCH($D$279&\" - input date\",Inputs!C$15:AZ$15,0)),\nCPI[Period],0),1))/\nINDEX(CPI[Indice],MATCH(\nINDEX(Input_ForRateCalc[],MATCH(1,(Calc_CPI_2[[#This Row],[Cost item]:[Cost item]]=Input_ForRateCalc[Cost item])*(Calc_CPI_2[[#This Row],[Customer type]]=Input_ForRateCalc[Customer type]),0),MATCH($D$279&\" - input date\",Inputs!C$15:AZ$15,0)),\nCPI[Period],0),1),\"-\"))","v":0.19686411149825792},{"$f":"IFERROR((H428)*\nINDEX(Input_ForRateCalc[],MATCH(1,(Calc_CPI_2[[#This Row],[Cost item]:[Cost item]]=Input_ForRateCalc[Cost item])*(Calc_CPI_2[[#This Row],[Customer type]]=Input_ForRateCalc[Customer type]),0),MATCH($D$279,Inputs!$C$15:$AZ$15,0)),\"-\")","v":7.4808362369338006}]
[null,null,"Feed-in tariff (FiT)","Variable",{"$f":"INDEX(Input_ForRateCalc[Unit],MATCH(Calc_CPI_2[[#This Row],[Cost item]],Input_ForRateCalc[Cost item],0),1)","v":"$/MWh"},{"$f":"INDEX(Input_ForRateCalc[Customer type],MATCH(Calc_CPI_2[[#This Row],[Cost item]],Input_ForRateCalc[Cost item],0),1)","v":"All"},{"$f":"INDEX(Input_CostItemCPI[],MATCH(Calc_CPI_2[[#This Row],[Cost item]],Input_CostItemCPI[Cost item],0),MATCH(Calc_Rates!$D$279,Input_CostItemCPI[#Headers],0))","v":"No"},{"$f":"IF(Calc_CPI_2[[#This Row],[Adjust?]]=\"No\",0,\nIFERROR(\n($D$421-\n\nINDEX(CPI[Indice],MATCH(\nINDEX(Input_ForRateCalc[],MATCH(1,(Calc_CPI_2[[#This Row],[Cost item]:[Cost item]]=Input_ForRateCalc[Cost item])*(Calc_CPI_2[[#This Row],[Customer type]]=Input_ForRateCalc[Customer type]),0),MATCH($D$279&\" - input date\",Inputs!C$15:AZ$15,0)),\nCPI[Period],0),1))/\nINDEX(CPI[Indice],MATCH(\nINDEX(Input_ForRateCalc[],MATCH(1,(Calc_CPI_2[[#This Row],[Cost item]:[Cost item]]=Input_ForRateCalc[Cost item])*(Calc_CPI_2[[#This Row],[Customer type]]=Input_ForRateCalc[Customer type]),0),MATCH($D$279&\" - input date\",Inputs!C$15:AZ$15,0)),\nCPI[Period],0),1),\"-\"))","v":0},{"$f":"IFERROR((H429)*\nINDEX(Input_ForRateCalc[],MATCH(1,(Calc_CPI_2[[#This Row],[Cost item]:[Cost item]]=Input_ForRateCalc[Cost item])*(Calc_CPI_2[[#This Row],[Customer type]]=Input_ForRateCalc[Customer type]),0),MATCH($D$279,Inputs!$C$15:$AZ$15,0)),\"-\")","v":0}]
[null,null,"ESC licence fees","Fixed",{"$f":"INDEX(Input_ForRateCalc[Unit],MATCH(Calc_CPI_2[[#This Row],[Cost item]],Input_ForRateCalc[Cost item],0),1)","v":"$"},{"$f":"INDEX(Input_ForRateCalc[Customer type],MATCH(Calc_CPI_2[[#This Row],[Cost item]],Input_ForRateCalc[Cost item],0),1)","v":"All"},{"$f":"INDEX(Input_CostItemCPI[],MATCH(Calc_CPI_2[[#This Row],[Cost item]],Input_CostItemCPI[Cost item],0),MATCH(Calc_Rates!$D$279,Input_CostItemCPI[#Headers],0))","v":"Yes"},{"$f":"IF(Calc_CPI_2[[#This Row],[Adjust?]]=\"No\",0,\nIFERROR(\n($D$421-\n\nINDEX(CPI[Indice],MATCH(\nINDEX(Input_ForRateCalc[],MATCH(1,(Calc_CPI_2[[#This Row],[Cost item]:[Cost item]]=Input_ForRateCalc[Cost item])*(Calc_CPI_2[[#This Row],[Customer type]]=Input_ForRateCalc[Customer type]),0),MATCH($D$279&\" - input date\",Inputs!C$15:AZ$15,0)),\nCPI[Period],0),1))/\nINDEX(CPI[Indice],MATCH(\nINDEX(Input_ForRateCalc[],MATCH(1,(Calc_CPI_2[[#This Row],[Cost item]:[Cost item]]=Input_ForRateCalc[Cost item])*(Calc_CPI_2[[#This Row],[Customer type]]=Input_ForRateCalc[Customer type]),0),MATCH($D$279&\" - input date\",Inputs!C$15:AZ$15,0)),\nCPI[Period],0),1),\"-\"))","v":2.7673896783844559E-2},{"$f":"IFERROR((H430)*\nINDEX(Input_ForRateCalc[],MATCH(1,(Calc_CPI_2[[#This Row],[Cost item]:[Cost item]]=Input_ForRateCalc[Cost item])*(Calc_CPI_2[[#This Row],[Customer type]]=Input_ForRateCalc[Customer type]),0),MATCH($D$279,Inputs!$C$15:$AZ$15,0)),\"-\")","v":5.8457196950505254E-2}]
[null,null,"Energy Consumers Australia","Fixed",{"$f":"INDEX(Input_ForRateCalc[Unit],MATCH(Calc_CPI_2[[#This Row],[Cost item]],Input_ForRateCalc[Cost item],0),1)","v":"$/week"},{"$f":"INDEX(Input_ForRateCalc[Customer type],MATCH(Calc_CPI_2[[#This Row],[Cost item]],Input_ForRateCalc[Cost item],0),1)","v":"All"},{"$f":"INDEX(Input_CostItemCPI[],MATCH(Calc_CPI_2[[#This Row],[Cost item]],Input_CostItemCPI[Cost item],0),MATCH(Calc_Rates!$D$279,Input_CostItemCPI[#Headers],0))","v":"No"},{"$f":"IF(Calc_CPI_2[[#This Row],[Adjust?]]=\"No\",0,\nIFERROR(\n($D$421-\n\nINDEX(CPI[Indice],MATCH(\nINDEX(Input_ForRateCalc[],MATCH(1,(Calc_CPI_2[[#This Row],[Cost item]:[Cost item]]=Input_ForRateCalc[Cost item])*(Calc_CPI_2[[#This Row],[Customer type]]=Input_ForRateCalc[Customer type]),0),MATCH($D$279&\" - input date\",Inputs!C$15:AZ$15,0)),\nCPI[Period],0),1))/\nINDEX(CPI[Indice],MATCH(\nINDEX(Input_ForRateCalc[],MATCH(1,(Calc_CPI_2[[#This Row],[Cost item]:[Cost item]]=Input_ForRateCalc[Cost item])*(Calc_CPI_2[[#This Row],[Customer type]]=Input_ForRateCalc[Customer type]),0),MATCH($D$279&\" - input date\",Inputs!C$15:AZ$15,0)),\nCPI[Period],0),1),\"-\"))","v":0},{"$f":"IFERROR((H431)*\nINDEX(Input_ForRateCalc[],MATCH(1,(Calc_CPI_2[[#This Row],[Cost item]:[Cost item]]=Input_ForRateCalc[Cost item])*(Calc_CPI_2[[#This Row],[Customer type]]=Input_ForRateCalc[Customer type]),0),MATCH($D$279,Inputs!$C$15:$AZ$15,0)),\"-\")","v":0}]
[null,null,"Full retail competition (FRC) operations","Fixed",{"$f":"INDEX(Input_ForRateCalc[Unit],MATCH(Calc_CPI_2[[#This Row],[Cost item]],Input_ForRateCalc[Cost item],0),1)","v":"$/week"},{"$f":"INDEX(Input_ForRateCalc[Customer type],MATCH(Calc_CPI_2[[#This Row],[Cost item]],Input_ForRateCalc[Cost item],0),1)","v":"All"},{"$f":"INDEX(Input_CostItemCPI[],MATCH(Calc_CPI_2[[#This Row],[Cost item]],Input_CostItemCPI[Cost item],0),MATCH(Calc_Rates!$D$279,Input_CostItemCPI[#Headers],0))","v":"No"},{"$f":"IF(Calc_CPI_2[[#This Row],[Adjust?]]=\"No\",0,\nIFERROR(\n($D$421-\n\nINDEX(CPI[Indice],MATCH(\nINDEX(Input_ForRateCalc[],MATCH(1,(Calc_CPI_2[[#This Row],[Cost item]:[Cost item]]=Input_ForRateCalc[Cost item])*(Calc_CPI_2[[#This Row],[Customer type]]=Input_ForRateCalc[Customer type]),0),MATCH($D$279&\" - input date\",Inputs!C$15:AZ$15,0)),\nCPI[Period],0),1))/\nINDEX(CPI[Indice],MATCH(\nINDEX(Input_ForRateCalc[],MATCH(1,(Calc_CPI_2[[#This Row],[Cost item]:[Cost item]]=Input_ForRateCalc[Cost item])*(Calc_CPI_2[[#This Row],[Customer type]]=Input_ForRateCalc[Customer type]),0),MATCH($D$279&\" - input date\",Inputs!C$15:AZ$15,0)),\nCPI[Period],0),1),\"-\"))","v":0},{"$f":"IFERROR((H432)*\nINDEX(Input_ForRateCalc[],MATCH(1,(Calc_CPI_2[[#This Row],[Cost item]:[Cost item]]=Input_ForRateCalc[Cost item])*(Calc_CPI_2[[#This Row],[Customer type]]=Input_ForRateCalc[Customer type]),0),MATCH($D$279,Inputs!$C$15:$AZ$15,0)),\"-\")","v":0}]
[null,null,"General NEM fees","Variable",{"$f":"INDEX(Input_ForRateCalc[Unit],MATCH(Calc_CPI_2[[#This Row],[Cost item]],Input_ForRateCalc[Cost item],0),1)","v":"$/MWh"},{"$f":"INDEX(Input_ForRateCalc[Customer type],MATCH(Calc_CPI_2[[#This Row],[Cost item]],Input_ForRateCalc[Cost item],0),1)","v":"All"},{"$f":"INDEX(Input_CostItemCPI[],MATCH(Calc_CPI_2[[#This Row],[Cost item]],Input_CostItemCPI[Cost item],0),MATCH(Calc_Rates!$D$279,Input_CostItemCPI[#Headers],0))","v":"No"},{"$f":"IF(Calc_CPI_2[[#This Row],[Adjust?]]=\"No\",0,\nIFERROR(\n($D$421-\n\nINDEX(CPI[Indice],MATCH(\nINDEX(Input_ForRateCalc[],MATCH(1,(Calc_CPI_2[[#This Row],[Cost item]:[Cost item]]=Input_ForRateCalc[Cost item])*(Calc_CPI_2[[#This Row],[Customer type]]=Input_ForRateCalc[Customer type]),0),MATCH($D$279&\" - input date\",Inputs!C$15:AZ$15,0)),\nCPI[Period],0),1))/\nINDEX(CPI[Indice],MATCH(\nINDEX(Input_ForRateCalc[],MATCH(1,(Calc_CPI_2[[#This Row],[Cost item]:[Cost item]]=Input_ForRateCalc[Cost item])*(Calc_CPI_2[[#This Row],[Customer type]]=Input_ForRateCalc[Customer type]),0),MATCH($D$279&\" - input date\",Inputs!C$15:AZ$15,0)),\nCPI[Period],0),1),\"-\"))","v":0},{"$f":"IFERROR((H433)*\nINDEX(Input_ForRateCalc[],MATCH(1,(Calc_CPI_2[[#This Row],[Cost item]:[Cost item]]=Input_ForRateCalc[Cost item])*(Calc_CPI_2[[#This Row],[Customer type]]=Input_ForRateCalc[Customer type]),0),MATCH($D$279,Inputs!$C$15:$AZ$15,0)),\"-\")","v":0}]
[null,null,"IT upgrade and 5MS/GS compliance","Variable",{"$f":"INDEX(Input_ForRateCalc[Unit],MATCH(Calc_CPI_2[[#This Row],[Cost item]],Input_ForRateCalc[Cost item],0),1)","v":"$/MWh"},"All",{"$f":"INDEX(Input_CostItemCPI[],MATCH(Calc_CPI_2[[#This Row],[Cost item]],Input_CostItemCPI[Cost item],0),MATCH(Calc_Rates!$D$279,Input_CostItemCPI[#Headers],0))","v":"No"},{"$f":"IF(Calc_CPI_2[[#This Row],[Adjust?]]=\"No\",0,\nIFERROR(\n($D$421-\n\nINDEX(CPI[Indice],MATCH(\nINDEX(Input_ForRateCalc[],MATCH(1,(Calc_CPI_2[[#This Row],[Cost item]:[Cost item]]=Input_ForRateCalc[Cost item])*(Calc_CPI_2[[#This Row],[Customer type]]=Input_ForRateCalc[Customer type]),0),MATCH($D$279&\" - input date\",Inputs!C$15:AZ$15,0)),\nCPI[Period],0),1))/\nINDEX(CPI[Indice],MATCH(\nINDEX(Input_ForRateCalc[],MATCH(1,(Calc_CPI_2[[#This Row],[Cost item]:[Cost item]]=Input_ForRateCalc[Cost item])*(Calc_CPI_2[[#This Row],[Customer type]]=Input_ForRateCalc[Customer type]),0),MATCH($D$279&\" - input date\",Inputs!C$15:AZ$15,0)),\nCPI[Period],0),1),\"-\"))","v":0},{"$f":"IFERROR((H434)*\nINDEX(Input_ForRateCalc[],MATCH(1,(Calc_CPI_2[[#This Row],[Cost item]:[Cost item]]=Input_ForRateCalc[Cost item])*(Calc_CPI_2[[#This Row],[Customer type]]=Input_ForRateCalc[Customer type]),0),MATCH($D$279,Inputs!$C$15:$AZ$15,0)),\"-\")","v":0}]
[null,null,"Distributed Energy Resources Integration Program (DER)","Variable",{"$f":"INDEX(Input_ForRateCalc[Unit],MATCH(Calc_CPI_2[[#This Row],[Cost item]],Input_ForRateCalc[Cost item],0),1)","v":"$/MWh"},"All",{"$f":"INDEX(Input_CostItemCPI[],MATCH(Calc_CPI_2[[#This Row],[Cost item]],Input_CostItemCPI[Cost item],0),MATCH(Calc_Rates!$D$279,Input_CostItemCPI[#Headers],0))","v":"No"},{"$f":"IF(Calc_CPI_2[[#This Row],[Adjust?]]=\"No\",0,\nIFERROR(\n($D$421-\n\nINDEX(CPI[Indice],MATCH(\nINDEX(Input_ForRateCalc[],MATCH(1,(Calc_CPI_2[[#This Row],[Cost item]:[Cost item]]=Input_ForRateCalc[Cost item])*(Calc_CPI_2[[#This Row],[Customer type]]=Input_ForRateCalc[Customer type]),0),MATCH($D$279&\" - input date\",Inputs!C$15:AZ$15,0)),\nCPI[Period],0),1))/\nINDEX(CPI[Indice],MATCH(\nINDEX(Input_ForRateCalc[],MATCH(1,(Calc_CPI_2[[#This Row],[Cost item]:[Cost item]]=Input_ForRateCalc[Cost item])*(Calc_CPI_2[[#This Row],[Customer type]]=Input_ForRateCalc[Customer type]),0),MATCH($D$279&\" - input date\",Inputs!C$15:AZ$15,0)),\nCPI[Period],0),1),\"-\"))","v":0},{"$f":"IFERROR((H435)*\nINDEX(Input_ForRateCalc[],MATCH(1,(Calc_CPI_2[[#This Row],[Cost item]:[Cost item]]=Input_ForRateCalc[Cost item])*(Calc_CPI_2[[#This Row],[Customer type]]=Input_ForRateCalc[Customer type]),0),MATCH($D$279,Inputs!$C$15:$AZ$15,0)),\"-\")","v":0}]
[null,null,"General NEM fees - fixed","Fixed",{"$f":"INDEX(Input_ForRateCalc[Unit],MATCH(Calc_CPI_2[[#This Row],[Cost item]],Input_ForRateCalc[Cost item],0),1)","v":"$/week"},"All",{"$f":"INDEX(Input_CostItemCPI[],MATCH(Calc_CPI_2[[#This Row],[Cost item]],Input_CostItemCPI[Cost item],0),MATCH(Calc_Rates!$D$279,Input_CostItemCPI[#Headers],0))","v":"No"},{"$f":"IF(Calc_CPI_2[[#This Row],[Adjust?]]=\"No\",0,\nIFERROR(\n($D$421-\n\nINDEX(CPI[Indice],MATCH(\nINDEX(Input_ForRateCalc[],MATCH(1,(Calc_CPI_2[[#This Row],[Cost item]:[Cost item]]=Input_ForRateCalc[Cost item])*(Calc_CPI_2[[#This Row],[Customer type]]=Input_ForRateCalc[Customer type]),0),MATCH($D$279&\" - input date\",Inputs!C$15:AZ$15,0)),\nCPI[Period],0),1))/\nINDEX(CPI[Indice],MATCH(\nINDEX(Input_ForRateCalc[],MATCH(1,(Calc_CPI_2[[#This Row],[Cost item]:[Cost item]]=Input_ForRateCalc[Cost item])*(Calc_CPI_2[[#This Row],[Customer type]]=Input_ForRateCalc[Customer type]),0),MATCH($D$279&\" - input date\",Inputs!C$15:AZ$15,0)),\nCPI[Period],0),1),\"-\"))","v":0},{"$f":"IFERROR((H436)*\nINDEX(Input_ForRateCalc[],MATCH(1,(Calc_CPI_2[[#This Row],[Cost item]:[Cost item]]=Input_ForRateCalc[Cost item])*(Calc_CPI_2[[#This Row],[Customer type]]=Input_ForRateCalc[Customer type]),0),MATCH($D$279,Inputs!$C$15:$AZ$15,0)),\"-\")","v":0}]
[null,null,"Distributed Energy Resources Integration Program (DER) - fixed","Fixed",{"$f":"INDEX(Input_ForRateCalc[Unit],MATCH(Calc_CPI_2[[#This Row],[Cost item]],Input_ForRateCalc[Cost item],0),1)","v":"$/week"},"All",{"$f":"INDEX(Input_CostItemCPI[],MATCH(Calc_CPI_2[[#This Row],[Cost item]],Input_CostItemCPI[Cost item],0),MATCH(Calc_Rates!$D$279,Input_CostItemCPI[#Headers],0))","v":"No"},{"$f":"IF(Calc_CPI_2[[#This Row],[Adjust?]]=\"No\",0,\nIFERROR(\n($D$421-\n\nINDEX(CPI[Indice],MATCH(\nINDEX(Input_ForRateCalc[],MATCH(1,(Calc_CPI_2[[#This Row],[Cost item]:[Cost item]]=Input_ForRateCalc[Cost item])*(Calc_CPI_2[[#This Row],[Customer type]]=Input_ForRateCalc[Customer type]),0),MATCH($D$279&\" - input date\",Inputs!C$15:AZ$15,0)),\nCPI[Period],0),1))/\nINDEX(CPI[Indice],MATCH(\nINDEX(Input_ForRateCalc[],MATCH(1,(Calc_CPI_2[[#This Row],[Cost item]:[Cost item]]=Input_ForRateCalc[Cost item])*(Calc_CPI_2[[#This Row],[Customer type]]=Input_ForRateCalc[Customer type]),0),MATCH($D$279&\" - input date\",Inputs!C$15:AZ$15,0)),\nCPI[Period],0),1),\"-\"))","v":0},{"$f":"IFERROR((H437)*\nINDEX(Input_ForRateCalc[],MATCH(1,(Calc_CPI_2[[#This Row],[Cost item]:[Cost item]]=Input_ForRateCalc[Cost item])*(Calc_CPI_2[[#This Row],[Customer type]]=Input_ForRateCalc[Customer type]),0),MATCH($D$279,Inputs!$C$15:$AZ$15,0)),\"-\")","v":0}]
[null,null,"IT upgrade and 5MS/GS compliance - fixed","Fixed",{"$f":"INDEX(Input_ForRateCalc[Unit],MATCH(Calc_CPI_2[[#This Row],[Cost item]],Input_ForRateCalc[Cost item],0),1)","v":"$/week"},"All",{"$f":"INDEX(Input_CostItemCPI[],MATCH(Calc_CPI_2[[#This Row],[Cost item]],Input_CostItemCPI[Cost item],0),MATCH(Calc_Rates!$D$279,Input_CostItemCPI[#Headers],0))","v":"No"},{"$f":"IF(Calc_CPI_2[[#This Row],[Adjust?]]=\"No\",0,\nIFERROR(\n($D$421-\n\nINDEX(CPI[Indice],MATCH(\nINDEX(Input_ForRateCalc[],MATCH(1,(Calc_CPI_2[[#This Row],[Cost item]:[Cost item]]=Input_ForRateCalc[Cost item])*(Calc_CPI_2[[#This Row],[Customer type]]=Input_ForRateCalc[Customer type]),0),MATCH($D$279&\" - input date\",Inputs!C$15:AZ$15,0)),\nCPI[Period],0),1))/\nINDEX(CPI[Indice],MATCH(\nINDEX(Input_ForRateCalc[],MATCH(1,(Calc_CPI_2[[#This Row],[Cost item]:[Cost item]]=Input_ForRateCalc[Cost item])*(Calc_CPI_2[[#This Row],[Customer type]]=Input_ForRateCalc[Customer type]),0),MATCH($D$279&\" - input date\",Inputs!C$15:AZ$15,0)),\nCPI[Period],0),1),\"-\"))","v":0},{"$f":"IFERROR((H438)*\nINDEX(Input_ForRateCalc[],MATCH(1,(Calc_CPI_2[[#This Row],[Cost item]:[Cost item]]=Input_ForRateCalc[Cost item])*(Calc_CPI_2[[#This Row],[Customer type]]=Input_ForRateCalc[Customer type]),0),MATCH($D$279,Inputs!$C$15:$AZ$15,0)),\"-\")","v":0}]
[null,null,"Market suspension - usage","Variable",{"$f":"INDEX(Input_ForRateCalc[Unit],MATCH(Calc_CPI_2[[#This Row],[Cost item]],Input_ForRateCalc[Cost item],0),1)","v":"$/MWh"},"All",{"$f":"INDEX(Input_CostItemCPI[],MATCH(Calc_CPI_2[[#This Row],[Cost item]],Input_CostItemCPI[Cost item],0),MATCH(Calc_Rates!$D$279,Input_CostItemCPI[#Headers],0))","v":"No"},{"$f":"IF(Calc_CPI_2[[#This Row],[Adjust?]]=\"No\",0,\nIFERROR(\n($D$421-\n\nINDEX(CPI[Indice],MATCH(\nINDEX(Input_ForRateCalc[],MATCH(1,(Calc_CPI_2[[#This Row],[Cost item]:[Cost item]]=Input_ForRateCalc[Cost item])*(Calc_CPI_2[[#This Row],[Customer type]]=Input_ForRateCalc[Customer type]),0),MATCH($D$279&\" - input date\",Inputs!C$15:AZ$15,0)),\nCPI[Period],0),1))/\nINDEX(CPI[Indice],MATCH(\nINDEX(Input_ForRateCalc[],MATCH(1,(Calc_CPI_2[[#This Row],[Cost item]:[Cost item]]=Input_ForRateCalc[Cost item])*(Calc_CPI_2[[#This Row],[Customer type]]=Input_ForRateCalc[Customer type]),0),MATCH($D$279&\" - input date\",Inputs!C$15:AZ$15,0)),\nCPI[Period],0),1),\"-\"))","v":0},{"$f":"IFERROR((H439)*\nINDEX(Input_ForRateCalc[],MATCH(1,(Calc_CPI_2[[#This Row],[Cost item]:[Cost item]]=Input_ForRateCalc[Cost item])*(Calc_CPI_2[[#This Row],[Customer type]]=Input_ForRateCalc[Customer type]),0),MATCH($D$279,Inputs!$C$15:$AZ$15,0)),\"-\")","v":0}]
[null,null,"Directions - usage","Variable",{"$f":"INDEX(Input_ForRateCalc[Unit],MATCH(Calc_CPI_2[[#This Row],[Cost item]],Input_ForRateCalc[Cost item],0),1)","v":"$/MWh"},"All",{"$f":"INDEX(Input_CostItemCPI[],MATCH(Calc_CPI_2[[#This Row],[Cost item]],Input_CostItemCPI[Cost item],0),MATCH(Calc_Rates!$D$279,Input_CostItemCPI[#Headers],0))","v":"No"},{"$f":"IF(Calc_CPI_2[[#This Row],[Adjust?]]=\"No\",0,\nIFERROR(\n($D$421-\n\nINDEX(CPI[Indice],MATCH(\nINDEX(Input_ForRateCalc[],MATCH(1,(Calc_CPI_2[[#This Row],[Cost item]:[Cost item]]=Input_ForRateCalc[Cost item])*(Calc_CPI_2[[#This Row],[Customer type]]=Input_ForRateCalc[Customer type]),0),MATCH($D$279&\" - input date\",Inputs!C$15:AZ$15,0)),\nCPI[Period],0),1))/\nINDEX(CPI[Indice],MATCH(\nINDEX(Input_ForRateCalc[],MATCH(1,(Calc_CPI_2[[#This Row],[Cost item]:[Cost item]]=Input_ForRateCalc[Cost item])*(Calc_CPI_2[[#This Row],[Customer type]]=Input_ForRateCalc[Customer type]),0),MATCH($D$279&\" - input date\",Inputs!C$15:AZ$15,0)),\nCPI[Period],0),1),\"-\"))","v":0},{"$f":"IFERROR((H440)*\nINDEX(Input_ForRateCalc[],MATCH(1,(Calc_CPI_2[[#This Row],[Cost item]:[Cost item]]=Input_ForRateCalc[Cost item])*(Calc_CPI_2[[#This Row],[Customer type]]=Input_ForRateCalc[Customer type]),0),MATCH($D$279,Inputs!$C$15:$AZ$15,0)),\"-\")","v":0}]
[null,null,"Administered price cap - usage","Variable",{"$f":"INDEX(Input_ForRateCalc[Unit],MATCH(Calc_CPI_2[[#This Row],[Cost item]],Input_ForRateCalc[Cost item],0),1)","v":"$/MWh"},"All",{"$f":"INDEX(Input_CostItemCPI[],MATCH(Calc_CPI_2[[#This Row],[Cost item]],Input_CostItemCPI[Cost item],0),MATCH(Calc_Rates!$D$279,Input_CostItemCPI[#Headers],0))","v":"No"},{"$f":"IF(Calc_CPI_2[[#This Row],[Adjust?]]=\"No\",0,\nIFERROR(\n($D$421-\n\nINDEX(CPI[Indice],MATCH(\nINDEX(Input_ForRateCalc[],MATCH(1,(Calc_CPI_2[[#This Row],[Cost item]:[Cost item]]=Input_ForRateCalc[Cost item])*(Calc_CPI_2[[#This Row],[Customer type]]=Input_ForRateCalc[Customer type]),0),MATCH($D$279&\" - input date\",Inputs!C$15:AZ$15,0)),\nCPI[Period],0),1))/\nINDEX(CPI[Indice],MATCH(\nINDEX(Input_ForRateCalc[],MATCH(1,(Calc_CPI_2[[#This Row],[Cost item]:[Cost item]]=Input_ForRateCalc[Cost item])*(Calc_CPI_2[[#This Row],[Customer type]]=Input_ForRateCalc[Customer type]),0),MATCH($D$279&\" - input date\",Inputs!C$15:AZ$15,0)),\nCPI[Period],0),1),\"-\"))","v":0},{"$f":"IFERROR((H441)*\nINDEX(Input_ForRateCalc[],MATCH(1,(Calc_CPI_2[[#This Row],[Cost item]:[Cost item]]=Input_ForRateCalc[Cost item])*(Calc_CPI_2[[#This Row],[Customer type]]=Input_ForRateCalc[Customer type]),0),MATCH($D$279,Inputs!$C$15:$AZ$15,0)),\"-\")","v":0}]
[null,null,"National Electricity Market (NEM) 2025 Reform Program - Fixed","Fixed",{"$f":"INDEX(Input_ForRateCalc[Unit],MATCH(C442,Input_ForRateCalc[Cost item],0),1)","v":"$/week"},{"$f":"INDEX(Input_ForRateCalc[Customer type],MATCH(C442,Input_ForRateCalc[Cost item],0),1)","v":"All"},{"$f":"INDEX(Input_CostItemCPI[],MATCH(Calc_CPI_2[[#This Row],[Cost item]],Input_CostItemCPI[Cost item],0),MATCH(Calc_Rates!$D$279,Input_CostItemCPI[#Headers],0))","v":"No"},{"$f":"IF(Calc_CPI_2[[#This Row],[Adjust?]]=\"No\",0,\nIFERROR(\n($D$421-\n\nINDEX(CPI[Indice],MATCH(\nINDEX(Input_ForRateCalc[],MATCH(1,(Calc_CPI_2[[#This Row],[Cost item]:[Cost item]]=Input_ForRateCalc[Cost item])*(Calc_CPI_2[[#This Row],[Customer type]]=Input_ForRateCalc[Customer type]),0),MATCH($D$279&\" - input date\",Inputs!C$15:AZ$15,0)),\nCPI[Period],0),1))/\nINDEX(CPI[Indice],MATCH(\nINDEX(Input_ForRateCalc[],MATCH(1,(Calc_CPI_2[[#This Row],[Cost item]:[Cost item]]=Input_ForRateCalc[Cost item])*(Calc_CPI_2[[#This Row],[Customer type]]=Input_ForRateCalc[Customer type]),0),MATCH($D$279&\" - input date\",Inputs!C$15:AZ$15,0)),\nCPI[Period],0),1),\"-\"))","v":0},{"$f":"IFERROR((H442)*\nINDEX(Input_ForRateCalc[],MATCH(1,(Calc_CPI_2[[#This Row],[Cost item]:[Cost item]]=Input_ForRateCalc[Cost item])*(Calc_CPI_2[[#This Row],[Customer type]]=Input_ForRateCalc[Customer type]),0),MATCH($D$279,Inputs!$C$15:$AZ$15,0)),\"-\")","v":0}]
[null,null,"National Electricity Market (NEM) 2025 Reform Program - variable","Variable",{"$f":"INDEX(Input_ForRateCalc[Unit],MATCH(C443,Input_ForRateCalc[Cost item],0),1)","v":"$/MWh"},{"$f":"INDEX(Input_ForRateCalc[Customer type],MATCH(C443,Input_ForRateCalc[Cost item],0),1)","v":"All"},{"$f":"INDEX(Input_CostItemCPI[],MATCH(Calc_CPI_2[[#This Row],[Cost item]],Input_CostItemCPI[Cost item],0),MATCH(Calc_Rates!$D$279,Input_CostItemCPI[#Headers],0))","v":"No"},{"$f":"IF(Calc_CPI_2[[#This Row],[Adjust?]]=\"No\",0,\nIFERROR(\n($D$421-\n\nINDEX(CPI[Indice],MATCH(\nINDEX(Input_ForRateCalc[],MATCH(1,(Calc_CPI_2[[#This Row],[Cost item]:[Cost item]]=Input_ForRateCalc[Cost item])*(Calc_CPI_2[[#This Row],[Customer type]]=Input_ForRateCalc[Customer type]),0),MATCH($D$279&\" - input date\",Inputs!C$15:AZ$15,0)),\nCPI[Period],0),1))/\nINDEX(CPI[Indice],MATCH(\nINDEX(Input_ForRateCalc[],MATCH(1,(Calc_CPI_2[[#This Row],[Cost item]:[Cost item]]=Input_ForRateCalc[Cost item])*(Calc_CPI_2[[#This Row],[Customer type]]=Input_ForRateCalc[Customer type]),0),MATCH($D$279&\" - input date\",Inputs!C$15:AZ$15,0)),\nCPI[Period],0),1),\"-\"))","v":0},{"$f":"IFERROR((H443)*\nINDEX(Input_ForRateCalc[],MATCH(1,(Calc_CPI_2[[#This Row],[Cost item]:[Cost item]]=Input_ForRateCalc[Cost item])*(Calc_CPI_2[[#This Row],[Customer type]]=Input_ForRateCalc[Customer type]),0),MATCH($D$279,Inputs!$C$15:$AZ$15,0)),\"-\")","v":0}]
[]
[null,null,"Network losses"]
[null,null,"Cost item","Fixed/Variable","Unit","Customer type","Ausnet","Citipower","Jemena","Powercor","United Energy"]
[null,null,"Marginal loss factor","-","%","All",{"$f":"IFERROR(INDEX(Input_ForRateCalc[],MATCH(Calc_Losses_2[[#This Row],[Cost item]:[Cost item]]&\" - \"&Calc_Losses_2[[#Headers],[Ausnet]],Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH($D$279,Inputs!$C$15:$AZ$15,0)),\"-\")","v":1.0024692307692307},{"$f":"IFERROR(INDEX(Input_ForRateCalc[],MATCH(Calc_Losses_2[[#This Row],[Cost item]:[Cost item]]&\" - \"&Calc_Losses_2[[#Headers],[Citipower]],Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH($D$279,Inputs!$C$15:$AZ$15,0)),\"-\")","v":0.99983},{"$f":"IFERROR(INDEX(Input_ForRateCalc[],MATCH(Calc_Losses_2[[#This Row],[Cost item]:[Cost item]]&\" - \"&Calc_Losses_2[[#Headers],[Jemena]],Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH($D$279,Inputs!$C$15:$AZ$15,0)),\"-\")","v":1.00095},{"$f":"IFERROR(INDEX(Input_ForRateCalc[],MATCH(Calc_Losses_2[[#This Row],[Cost item]:[Cost item]]&\" - \"&Calc_Losses_2[[#Headers],[Powercor]],Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH($D$279,Inputs!$C$15:$AZ$15,0)),\"-\")","v":0.99005789473684214},{"$f":"IFERROR(INDEX(Input_ForRateCalc[],MATCH(Calc_Losses_2[[#This Row],[Cost item]:[Cost item]]&\" - \"&Calc_Losses_2[[#Headers],[United Energy]],Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH($D$279,Inputs!$C$15:$AZ$15,0)),\"-\")","v":0.99826363636363635}]
[null,null,"Distribution loss factor","-","%","All",{"$f":"IFERROR(INDEX(Input_ForRateCalc[],MATCH(Calc_Losses_2[[#This Row],[Cost item]:[Cost item]]&\" - \"&Calc_Losses_2[[#Headers],[Ausnet]],Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH($D$279,Inputs!$C$15:$AZ$15,0)),\"-\")","v":1.0768609977153836},{"$f":"IFERROR(INDEX(Input_ForRateCalc[],MATCH(Calc_Losses_2[[#This Row],[Cost item]:[Cost item]]&\" - \"&Calc_Losses_2[[#Headers],[Citipower]],Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH($D$279,Inputs!$C$15:$AZ$15,0)),\"-\")","v":1.0434000000000001},{"$f":"IFERROR(INDEX(Input_ForRateCalc[],MATCH(Calc_Losses_2[[#This Row],[Cost item]:[Cost item]]&\" - \"&Calc_Losses_2[[#Headers],[Jemena]],Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH($D$279,Inputs!$C$15:$AZ$15,0)),\"-\")","v":1.0468},{"$f":"IFERROR(INDEX(Input_ForRateCalc[],MATCH(Calc_Losses_2[[#This Row],[Cost item]:[Cost item]]&\" - \"&Calc_Losses_2[[#Headers],[Powercor]],Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH($D$279,Inputs!$C$15:$AZ$15,0)),\"-\")","v":1.0756983799679434},{"$f":"IFERROR(INDEX(Input_ForRateCalc[],MATCH(Calc_Losses_2[[#This Row],[Cost item]:[Cost item]]&\" - \"&Calc_Losses_2[[#Headers],[United Energy]],Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH($D$279,Inputs!$C$15:$AZ$15,0)),\"-\")","v":1.0463}]
[null,null,"Total loss factor","-","%","All",{"$f":"(G447*G448)-1","v":7.9520016025126816E-2},{"$f":"(H447*H448)-1","v":4.3222622000000044E-2},{"$f":"(I447*I448)-1","v":4.7794459999999983E-2},{"$f":"(J447*J448)-1","v":6.5003673442893595E-2},{"$f":"(K447*K448)-1","v":4.4483242727272776E-2}]
[]
["Section/Item notes (where necessary)",null,"Retail operating margin"]
[null,null,"Cost item","Fixed/Variable","Unit","Customer type","Ausnet","Citipower","Jemena","Powercor","United Energy"]
[null,null,"Retail operating margin","-","%","All",{"$f":"IFERROR(INDEX(Input_ForRateCalc[],MATCH(Calc_ROM_2[[#This Row],[Cost item]:[Cost item]],Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH($D$279,Inputs!$C$15:$AZ$15,0)),\"-\")","v":5.6000000000000001E-2},{"$f":"IFERROR(INDEX(Input_ForRateCalc[],MATCH(Calc_ROM_2[[#This Row],[Cost item]:[Cost item]],Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH($D$279,Inputs!$C$15:$AZ$15,0)),\"-\")","v":5.6000000000000001E-2},{"$f":"IFERROR(INDEX(Input_ForRateCalc[],MATCH(Calc_ROM_2[[#This Row],[Cost item]:[Cost item]],Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH($D$279,Inputs!$C$15:$AZ$15,0)),\"-\")","v":5.6000000000000001E-2},{"$f":"IFERROR(INDEX(Input_ForRateCalc[],MATCH(Calc_ROM_2[[#This Row],[Cost item]:[Cost item]],Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH($D$279,Inputs!$C$15:$AZ$15,0)),\"-\")","v":5.6000000000000001E-2},{"$f":"IFERROR(INDEX(Input_ForRateCalc[],MATCH(Calc_ROM_2[[#This Row],[Cost item]:[Cost item]],Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH($D$279,Inputs!$C$15:$AZ$15,0)),\"-\")","v":5.6000000000000001E-2}]
[]
[]
[null,{"$f":"MAX(B$3:B455)+0.01","v":13.099999999999998},"Retail costs"]
[]
["Section/Item notes (where necessary)",null,"Cost item","Fixed/Variable","Unit","Customer type","Ausnet","Citipower","Jemena","Powercor","United Energy"]
[null,null,"Retail operating cost","Fixed","$","Residential",{"$f":"IFERROR(\nIFERROR(INDEX(Calc_CPI_2[[CPI uplift factor]:[CPI uplift factor]],MATCH(Calc_Retail_2[[#This Row],[Cost item]:[Cost item]]&\" - base\",Calc_CPI_2[[Cost item]:[Cost item]],0),1),0)+\nIFERROR(INDEX(Calc_CPI_2[[CPI uplift factor]:[CPI uplift factor]],MATCH(Calc_Retail_2[[#This Row],[Cost item]:[Cost item]]&\" - consumer data right allowance\",Calc_CPI_2[[Cost item]:[Cost item]],0),1),0)+\nINDEX(Input_ForRateCalc[],MATCH(1,(Calc_Retail_2[[#This Row],[Cost item]:[Cost item]]&\" - base\"=Input_ForRateCalc[[Cost item]:[Cost item]])*(Calc_Retail_2[[#This Row],[Customer type]]=Input_ForRateCalc[Customer type]),0),MATCH($D$279,Inputs!$C$15:$AZ$15,0))+\nINDEX(Input_ForRateCalc[],MATCH(Calc_Retail_2[[#This Row],[Cost item]:[Cost item]]&\" - 5 min settlement allowance\",Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH($D$279,Inputs!$C$15:$AZ$15,0))+\nINDEX(Input_ForRateCalc[],MATCH(Calc_Retail_2[[#This Row],[Cost item]:[Cost item]]&\" - regulatory cost allowance\",Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH($D$279,Inputs!$C$15:$AZ$15,0))+\nINDEX(Input_ForRateCalc[],MATCH(Calc_Retail_2[[#This Row],[Cost item]:[Cost item]]&\" - bad debt allowance\",Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH($D$279,Inputs!$C$15:$AZ$15,0)),\"-\")","v":140.38688810027753},{"$f":"IFERROR(\nIFERROR(INDEX(Calc_CPI_2[[CPI uplift factor]:[CPI uplift factor]],MATCH(Calc_Retail_2[[#This Row],[Cost item]:[Cost item]]&\" - base\",Calc_CPI_2[[Cost item]:[Cost item]],0),1),0)+\nIFERROR(INDEX(Calc_CPI_2[[CPI uplift factor]:[CPI uplift factor]],MATCH(Calc_Retail_2[[#This Row],[Cost item]:[Cost item]]&\" - consumer data right allowance\",Calc_CPI_2[[Cost item]:[Cost item]],0),1),0)+\nINDEX(Input_ForRateCalc[],MATCH(1,(Calc_Retail_2[[#This Row],[Cost item]:[Cost item]]&\" - base\"=Input_ForRateCalc[[Cost item]:[Cost item]])*(Calc_Retail_2[[#This Row],[Customer type]]=Input_ForRateCalc[Customer type]),0),MATCH($D$279,Inputs!$C$15:$AZ$15,0))+\nINDEX(Input_ForRateCalc[],MATCH(Calc_Retail_2[[#This Row],[Cost item]:[Cost item]]&\" - 5 min settlement allowance\",Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH($D$279,Inputs!$C$15:$AZ$15,0))+\nINDEX(Input_ForRateCalc[],MATCH(Calc_Retail_2[[#This Row],[Cost item]:[Cost item]]&\" - regulatory cost allowance\",Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH($D$279,Inputs!$C$15:$AZ$15,0))+\nINDEX(Input_ForRateCalc[],MATCH(Calc_Retail_2[[#This Row],[Cost item]:[Cost item]]&\" - bad debt allowance\",Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH($D$279,Inputs!$C$15:$AZ$15,0)),\"-\")","v":140.38688810027753},{"$f":"IFERROR(\nIFERROR(INDEX(Calc_CPI_2[[CPI uplift factor]:[CPI uplift factor]],MATCH(Calc_Retail_2[[#This Row],[Cost item]:[Cost item]]&\" - base\",Calc_CPI_2[[Cost item]:[Cost item]],0),1),0)+\nIFERROR(INDEX(Calc_CPI_2[[CPI uplift factor]:[CPI uplift factor]],MATCH(Calc_Retail_2[[#This Row],[Cost item]:[Cost item]]&\" - consumer data right allowance\",Calc_CPI_2[[Cost item]:[Cost item]],0),1),0)+\nINDEX(Input_ForRateCalc[],MATCH(1,(Calc_Retail_2[[#This Row],[Cost item]:[Cost item]]&\" - base\"=Input_ForRateCalc[[Cost item]:[Cost item]])*(Calc_Retail_2[[#This Row],[Customer type]]=Input_ForRateCalc[Customer type]),0),MATCH($D$279,Inputs!$C$15:$AZ$15,0))+\nINDEX(Input_ForRateCalc[],MATCH(Calc_Retail_2[[#This Row],[Cost item]:[Cost item]]&\" - 5 min settlement allowance\",Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH($D$279,Inputs!$C$15:$AZ$15,0))+\nINDEX(Input_ForRateCalc[],MATCH(Calc_Retail_2[[#This Row],[Cost item]:[Cost item]]&\" - regulatory cost allowance\",Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH($D$279,Inputs!$C$15:$AZ$15,0))+\nINDEX(Input_ForRateCalc[],MATCH(Calc_Retail_2[[#This Row],[Cost item]:[Cost item]]&\" - bad debt allowance\",Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH($D$279,Inputs!$C$15:$AZ$15,0)),\"-\")","v":140.38688810027753},{"$f":"IFERROR(\nIFERROR(INDEX(Calc_CPI_2[[CPI uplift factor]:[CPI uplift factor]],MATCH(Calc_Retail_2[[#This Row],[Cost item]:[Cost item]]&\" - base\",Calc_CPI_2[[Cost item]:[Cost item]],0),1),0)+\nIFERROR(INDEX(Calc_CPI_2[[CPI uplift factor]:[CPI uplift factor]],MATCH(Calc_Retail_2[[#This Row],[Cost item]:[Cost item]]&\" - consumer data right allowance\",Calc_CPI_2[[Cost item]:[Cost item]],0),1),0)+\nINDEX(Input_ForRateCalc[],MATCH(1,(Calc_Retail_2[[#This Row],[Cost item]:[Cost item]]&\" - base\"=Input_ForRateCalc[[Cost item]:[Cost item]])*(Calc_Retail_2[[#This Row],[Customer type]]=Input_ForRateCalc[Customer type]),0),MATCH($D$279,Inputs!$C$15:$AZ$15,0))+\nINDEX(Input_ForRateCalc[],MATCH(Calc_Retail_2[[#This Row],[Cost item]:[Cost item]]&\" - 5 min settlement allowance\",Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH($D$279,Inputs!$C$15:$AZ$15,0))+\nINDEX(Input_ForRateCalc[],MATCH(Calc_Retail_2[[#This Row],[Cost item]:[Cost item]]&\" - regulatory cost allowance\",Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH($D$279,Inputs!$C$15:$AZ$15,0))+\nINDEX(Input_ForRateCalc[],MATCH(Calc_Retail_2[[#This Row],[Cost item]:[Cost item]]&\" - bad debt allowance\",Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH($D$279,Inputs!$C$15:$AZ$15,0)),\"-\")","v":140.38688810027753},{"$f":"IFERROR(\nIFERROR(INDEX(Calc_CPI_2[[CPI uplift factor]:[CPI uplift factor]],MATCH(Calc_Retail_2[[#This Row],[Cost item]:[Cost item]]&\" - base\",Calc_CPI_2[[Cost item]:[Cost item]],0),1),0)+\nIFERROR(INDEX(Calc_CPI_2[[CPI uplift factor]:[CPI uplift factor]],MATCH(Calc_Retail_2[[#This Row],[Cost item]:[Cost item]]&\" - consumer data right allowance\",Calc_CPI_2[[Cost item]:[Cost item]],0),1),0)+\nINDEX(Input_ForRateCalc[],MATCH(1,(Calc_Retail_2[[#This Row],[Cost item]:[Cost item]]&\" - base\"=Input_ForRateCalc[[Cost item]:[Cost item]])*(Calc_Retail_2[[#This Row],[Customer type]]=Input_ForRateCalc[Customer type]),0),MATCH($D$279,Inputs!$C$15:$AZ$15,0))+\nINDEX(Input_ForRateCalc[],MATCH(Calc_Retail_2[[#This Row],[Cost item]:[Cost item]]&\" - 5 min settlement allowance\",Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH($D$279,Inputs!$C$15:$AZ$15,0))+\nINDEX(Input_ForRateCalc[],MATCH(Calc_Retail_2[[#This Row],[Cost item]:[Cost item]]&\" - regulatory cost allowance\",Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH($D$279,Inputs!$C$15:$AZ$15,0))+\nINDEX(Input_ForRateCalc[],MATCH(Calc_Retail_2[[#This Row],[Cost item]:[Cost item]]&\" - bad debt allowance\",Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH($D$279,Inputs!$C$15:$AZ$15,0)),\"-\")","v":140.38688810027753}]
[null,null,"Retail operating cost","Fixed","$","Small business",{"$f":"IFERROR(\nIFERROR(INDEX(Calc_CPI_2[[CPI uplift factor]:[CPI uplift factor]],MATCH(Calc_Retail_2[[#This Row],[Cost item]:[Cost item]]&\" - base\",Calc_CPI_2[[Cost item]:[Cost item]],0),1),0)+\nIFERROR(INDEX(Calc_CPI_2[[CPI uplift factor]:[CPI uplift factor]],MATCH(Calc_Retail_2[[#This Row],[Cost item]:[Cost item]]&\" - consumer data right allowance\",Calc_CPI_2[[Cost item]:[Cost item]],0),1),0)+\nINDEX(Input_ForRateCalc[],MATCH(1,(Calc_Retail_2[[#This Row],[Cost item]:[Cost item]]&\" - base\"=Input_ForRateCalc[[Cost item]:[Cost item]])*(Calc_Retail_2[[#This Row],[Customer type]]=Input_ForRateCalc[Customer type]),0),MATCH($D$279,Inputs!$C$15:$AZ$15,0))+\nINDEX(Input_ForRateCalc[],MATCH(Calc_Retail_2[[#This Row],[Cost item]:[Cost item]]&\" - 5 min settlement allowance\",Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH($D$279,Inputs!$C$15:$AZ$15,0))+\nINDEX(Input_ForRateCalc[],MATCH(Calc_Retail_2[[#This Row],[Cost item]:[Cost item]]&\" - regulatory cost allowance\",Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH($D$279,Inputs!$C$15:$AZ$15,0))+\nINDEX(Input_ForRateCalc[],MATCH(Calc_Retail_2[[#This Row],[Cost item]:[Cost item]]&\" - bad debt allowance\",Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH($D$279,Inputs!$C$15:$AZ$15,0)),\"-\")","v":140.38688810027753},{"$f":"IFERROR(\nIFERROR(INDEX(Calc_CPI_2[[CPI uplift factor]:[CPI uplift factor]],MATCH(Calc_Retail_2[[#This Row],[Cost item]:[Cost item]]&\" - base\",Calc_CPI_2[[Cost item]:[Cost item]],0),1),0)+\nIFERROR(INDEX(Calc_CPI_2[[CPI uplift factor]:[CPI uplift factor]],MATCH(Calc_Retail_2[[#This Row],[Cost item]:[Cost item]]&\" - consumer data right allowance\",Calc_CPI_2[[Cost item]:[Cost item]],0),1),0)+\nINDEX(Input_ForRateCalc[],MATCH(1,(Calc_Retail_2[[#This Row],[Cost item]:[Cost item]]&\" - base\"=Input_ForRateCalc[[Cost item]:[Cost item]])*(Calc_Retail_2[[#This Row],[Customer type]]=Input_ForRateCalc[Customer type]),0),MATCH($D$279,Inputs!$C$15:$AZ$15,0))+\nINDEX(Input_ForRateCalc[],MATCH(Calc_Retail_2[[#This Row],[Cost item]:[Cost item]]&\" - 5 min settlement allowance\",Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH($D$279,Inputs!$C$15:$AZ$15,0))+\nINDEX(Input_ForRateCalc[],MATCH(Calc_Retail_2[[#This Row],[Cost item]:[Cost item]]&\" - regulatory cost allowance\",Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH($D$279,Inputs!$C$15:$AZ$15,0))+\nINDEX(Input_ForRateCalc[],MATCH(Calc_Retail_2[[#This Row],[Cost item]:[Cost item]]&\" - bad debt allowance\",Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH($D$279,Inputs!$C$15:$AZ$15,0)),\"-\")","v":140.38688810027753},{"$f":"IFERROR(\nIFERROR(INDEX(Calc_CPI_2[[CPI uplift factor]:[CPI uplift factor]],MATCH(Calc_Retail_2[[#This Row],[Cost item]:[Cost item]]&\" - base\",Calc_CPI_2[[Cost item]:[Cost item]],0),1),0)+\nIFERROR(INDEX(Calc_CPI_2[[CPI uplift factor]:[CPI uplift factor]],MATCH(Calc_Retail_2[[#This Row],[Cost item]:[Cost item]]&\" - consumer data right allowance\",Calc_CPI_2[[Cost item]:[Cost item]],0),1),0)+\nINDEX(Input_ForRateCalc[],MATCH(1,(Calc_Retail_2[[#This Row],[Cost item]:[Cost item]]&\" - base\"=Input_ForRateCalc[[Cost item]:[Cost item]])*(Calc_Retail_2[[#This Row],[Customer type]]=Input_ForRateCalc[Customer type]),0),MATCH($D$279,Inputs!$C$15:$AZ$15,0))+\nINDEX(Input_ForRateCalc[],MATCH(Calc_Retail_2[[#This Row],[Cost item]:[Cost item]]&\" - 5 min settlement allowance\",Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH($D$279,Inputs!$C$15:$AZ$15,0))+\nINDEX(Input_ForRateCalc[],MATCH(Calc_Retail_2[[#This Row],[Cost item]:[Cost item]]&\" - regulatory cost allowance\",Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH($D$279,Inputs!$C$15:$AZ$15,0))+\nINDEX(Input_ForRateCalc[],MATCH(Calc_Retail_2[[#This Row],[Cost item]:[Cost item]]&\" - bad debt allowance\",Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH($D$279,Inputs!$C$15:$AZ$15,0)),\"-\")","v":140.38688810027753},{"$f":"IFERROR(\nIFERROR(INDEX(Calc_CPI_2[[CPI uplift factor]:[CPI uplift factor]],MATCH(Calc_Retail_2[[#This Row],[Cost item]:[Cost item]]&\" - base\",Calc_CPI_2[[Cost item]:[Cost item]],0),1),0)+\nIFERROR(INDEX(Calc_CPI_2[[CPI uplift factor]:[CPI uplift factor]],MATCH(Calc_Retail_2[[#This Row],[Cost item]:[Cost item]]&\" - consumer data right allowance\",Calc_CPI_2[[Cost item]:[Cost item]],0),1),0)+\nINDEX(Input_ForRateCalc[],MATCH(1,(Calc_Retail_2[[#This Row],[Cost item]:[Cost item]]&\" - base\"=Input_ForRateCalc[[Cost item]:[Cost item]])*(Calc_Retail_2[[#This Row],[Customer type]]=Input_ForRateCalc[Customer type]),0),MATCH($D$279,Inputs!$C$15:$AZ$15,0))+\nINDEX(Input_ForRateCalc[],MATCH(Calc_Retail_2[[#This Row],[Cost item]:[Cost item]]&\" - 5 min settlement allowance\",Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH($D$279,Inputs!$C$15:$AZ$15,0))+\nINDEX(Input_ForRateCalc[],MATCH(Calc_Retail_2[[#This Row],[Cost item]:[Cost item]]&\" - regulatory cost allowance\",Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH($D$279,Inputs!$C$15:$AZ$15,0))+\nINDEX(Input_ForRateCalc[],MATCH(Calc_Retail_2[[#This Row],[Cost item]:[Cost item]]&\" - bad debt allowance\",Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH($D$279,Inputs!$C$15:$AZ$15,0)),\"-\")","v":140.38688810027753},{"$f":"IFERROR(\nIFERROR(INDEX(Calc_CPI_2[[CPI uplift factor]:[CPI uplift factor]],MATCH(Calc_Retail_2[[#This Row],[Cost item]:[Cost item]]&\" - base\",Calc_CPI_2[[Cost item]:[Cost item]],0),1),0)+\nIFERROR(INDEX(Calc_CPI_2[[CPI uplift factor]:[CPI uplift factor]],MATCH(Calc_Retail_2[[#This Row],[Cost item]:[Cost item]]&\" - consumer data right allowance\",Calc_CPI_2[[Cost item]:[Cost item]],0),1),0)+\nINDEX(Input_ForRateCalc[],MATCH(1,(Calc_Retail_2[[#This Row],[Cost item]:[Cost item]]&\" - base\"=Input_ForRateCalc[[Cost item]:[Cost item]])*(Calc_Retail_2[[#This Row],[Customer type]]=Input_ForRateCalc[Customer type]),0),MATCH($D$279,Inputs!$C$15:$AZ$15,0))+\nINDEX(Input_ForRateCalc[],MATCH(Calc_Retail_2[[#This Row],[Cost item]:[Cost item]]&\" - 5 min settlement allowance\",Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH($D$279,Inputs!$C$15:$AZ$15,0))+\nINDEX(Input_ForRateCalc[],MATCH(Calc_Retail_2[[#This Row],[Cost item]:[Cost item]]&\" - regulatory cost allowance\",Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH($D$279,Inputs!$C$15:$AZ$15,0))+\nINDEX(Input_ForRateCalc[],MATCH(Calc_Retail_2[[#This Row],[Cost item]:[Cost item]]&\" - bad debt allowance\",Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH($D$279,Inputs!$C$15:$AZ$15,0)),\"-\")","v":140.38688810027753}]
[null,null,"Customer acquisition and retention cost","Fixed","$","All",{"$f":"IFERROR(\nIFERROR(INDEX(Calc_CPI_2[[CPI uplift factor]:[CPI uplift factor]],MATCH(Calc_Retail_2[[#This Row],[Cost item]:[Cost item]],Calc_CPI_2[[Cost item]:[Cost item]],0),1),0)+\nINDEX(Input_ForRateCalc[],MATCH(Calc_Retail_2[[#This Row],[Cost item]:[Cost item]],Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH($D$279,Inputs!$C$15:$AZ$15,0)),\"-\")","v":45.480836236933797},{"$f":"IFERROR(\nIFERROR(INDEX(Calc_CPI_2[[CPI uplift factor]:[CPI uplift factor]],MATCH(Calc_Retail_2[[#This Row],[Cost item]:[Cost item]],Calc_CPI_2[[Cost item]:[Cost item]],0),1),0)+\nINDEX(Input_ForRateCalc[],MATCH(Calc_Retail_2[[#This Row],[Cost item]:[Cost item]],Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH($D$279,Inputs!$C$15:$AZ$15,0)),\"-\")","v":45.480836236933797},{"$f":"IFERROR(\nIFERROR(INDEX(Calc_CPI_2[[CPI uplift factor]:[CPI uplift factor]],MATCH(Calc_Retail_2[[#This Row],[Cost item]:[Cost item]],Calc_CPI_2[[Cost item]:[Cost item]],0),1),0)+\nINDEX(Input_ForRateCalc[],MATCH(Calc_Retail_2[[#This Row],[Cost item]:[Cost item]],Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH($D$279,Inputs!$C$15:$AZ$15,0)),\"-\")","v":45.480836236933797},{"$f":"IFERROR(\nIFERROR(INDEX(Calc_CPI_2[[CPI uplift factor]:[CPI uplift factor]],MATCH(Calc_Retail_2[[#This Row],[Cost item]:[Cost item]],Calc_CPI_2[[Cost item]:[Cost item]],0),1),0)+\nINDEX(Input_ForRateCalc[],MATCH(Calc_Retail_2[[#This Row],[Cost item]:[Cost item]],Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH($D$279,Inputs!$C$15:$AZ$15,0)),\"-\")","v":45.480836236933797},{"$f":"IFERROR(\nIFERROR(INDEX(Calc_CPI_2[[CPI uplift factor]:[CPI uplift factor]],MATCH(Calc_Retail_2[[#This Row],[Cost item]:[Cost item]],Calc_CPI_2[[Cost item]:[Cost item]],0),1),0)+\nINDEX(Input_ForRateCalc[],MATCH(Calc_Retail_2[[#This Row],[Cost item]:[Cost item]],Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH($D$279,Inputs!$C$15:$AZ$15,0)),\"-\")","v":45.480836236933797}]
[]
[null,{"$f":"MAX(B$3:B462)+0.01","v":13.109999999999998},"Other"]
[]
[null,null,"Cost item","Fixed/Variable","Unit","Customer type","Ausnet","Citipower","Jemena","Powercor","United Energy"]
[null,null,"ESC licence fees","Fixed","$","All",{"$f":"IFERROR(\nIF(Calc_OtherCosts_2[[#This Row],[Fixed/Variable]:[Fixed/Variable]]=\"Fixed\",\n(IFERROR(INDEX(Calc_CPI_2[[CPI uplift factor]:[CPI uplift factor]],MATCH(Calc_OtherCosts_2[[#This Row],[Cost item]:[Cost item]],Calc_CPI_2[[Cost item]:[Cost item]],0),1),0)+\nINDEX(Input_ForRateCalc[],MATCH(Calc_OtherCosts_2[[#This Row],[Cost item]:[Cost item]],Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH($D$279,Inputs!$C$15:$AZ$15,0)))*IF(Calc_OtherCosts_2[[#This Row],[Unit]:[Unit]]=\"$\",1,IF(Calc_OtherCosts_2[[#This Row],[Unit]:[Unit]]=\"$/week\",WiPY)),\n(IFERROR(INDEX(Calc_CPI_2[[CPI uplift factor]:[CPI uplift factor]],MATCH(Calc_OtherCosts_2[[#This Row],[Cost item]:[Cost item]],Calc_CPI_2[[Cost item]:[Cost item]],0),1),0)+\nINDEX(Input_ForRateCalc[],MATCH(Calc_OtherCosts_2[[#This Row],[Cost item]:[Cost item]],Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH($D$279,Inputs!$C$15:$AZ$15,0)))/1000),\"-\")","v":2.1708159083782124},{"$f":"IFERROR(\nIF(Calc_OtherCosts_2[[#This Row],[Fixed/Variable]:[Fixed/Variable]]=\"Fixed\",\n(IFERROR(INDEX(Calc_CPI_2[[CPI uplift factor]:[CPI uplift factor]],MATCH(Calc_OtherCosts_2[[#This Row],[Cost item]:[Cost item]],Calc_CPI_2[[Cost item]:[Cost item]],0),1),0)+\nINDEX(Input_ForRateCalc[],MATCH(Calc_OtherCosts_2[[#This Row],[Cost item]:[Cost item]],Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH($D$279,Inputs!$C$15:$AZ$15,0)))*IF(Calc_OtherCosts_2[[#This Row],[Unit]:[Unit]]=\"$\",1,IF(Calc_OtherCosts_2[[#This Row],[Unit]:[Unit]]=\"$/week\",WiPY)),\n(IFERROR(INDEX(Calc_CPI_2[[CPI uplift factor]:[CPI uplift factor]],MATCH(Calc_OtherCosts_2[[#This Row],[Cost item]:[Cost item]],Calc_CPI_2[[Cost item]:[Cost item]],0),1),0)+\nINDEX(Input_ForRateCalc[],MATCH(Calc_OtherCosts_2[[#This Row],[Cost item]:[Cost item]],Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH($D$279,Inputs!$C$15:$AZ$15,0)))/1000),\"-\")","v":2.1708159083782124},{"$f":"IFERROR(\nIF(Calc_OtherCosts_2[[#This Row],[Fixed/Variable]:[Fixed/Variable]]=\"Fixed\",\n(IFERROR(INDEX(Calc_CPI_2[[CPI uplift factor]:[CPI uplift factor]],MATCH(Calc_OtherCosts_2[[#This Row],[Cost item]:[Cost item]],Calc_CPI_2[[Cost item]:[Cost item]],0),1),0)+\nINDEX(Input_ForRateCalc[],MATCH(Calc_OtherCosts_2[[#This Row],[Cost item]:[Cost item]],Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH($D$279,Inputs!$C$15:$AZ$15,0)))*IF(Calc_OtherCosts_2[[#This Row],[Unit]:[Unit]]=\"$\",1,IF(Calc_OtherCosts_2[[#This Row],[Unit]:[Unit]]=\"$/week\",WiPY)),\n(IFERROR(INDEX(Calc_CPI_2[[CPI uplift factor]:[CPI uplift factor]],MATCH(Calc_OtherCosts_2[[#This Row],[Cost item]:[Cost item]],Calc_CPI_2[[Cost item]:[Cost item]],0),1),0)+\nINDEX(Input_ForRateCalc[],MATCH(Calc_OtherCosts_2[[#This Row],[Cost item]:[Cost item]],Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH($D$279,Inputs!$C$15:$AZ$15,0)))/1000),\"-\")","v":2.1708159083782124},{"$f":"IFERROR(\nIF(Calc_OtherCosts_2[[#This Row],[Fixed/Variable]:[Fixed/Variable]]=\"Fixed\",\n(IFERROR(INDEX(Calc_CPI_2[[CPI uplift factor]:[CPI uplift factor]],MATCH(Calc_OtherCosts_2[[#This Row],[Cost item]:[Cost item]],Calc_CPI_2[[Cost item]:[Cost item]],0),1),0)+\nINDEX(Input_ForRateCalc[],MATCH(Calc_OtherCosts_2[[#This Row],[Cost item]:[Cost item]],Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH($D$279,Inputs!$C$15:$AZ$15,0)))*IF(Calc_OtherCosts_2[[#This Row],[Unit]:[Unit]]=\"$\",1,IF(Calc_OtherCosts_2[[#This Row],[Unit]:[Unit]]=\"$/week\",WiPY)),\n(IFERROR(INDEX(Calc_CPI_2[[CPI uplift factor]:[CPI uplift factor]],MATCH(Calc_OtherCosts_2[[#This Row],[Cost item]:[Cost item]],Calc_CPI_2[[Cost item]:[Cost item]],0),1),0)+\nINDEX(Input_ForRateCalc[],MATCH(Calc_OtherCosts_2[[#This Row],[Cost item]:[Cost item]],Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH($D$279,Inputs!$C$15:$AZ$15,0)))/1000),\"-\")","v":2.1708159083782124},{"$f":"IFERROR(\nIF(Calc_OtherCosts_2[[#This Row],[Fixed/Variable]:[Fixed/Variable]]=\"Fixed\",\n(IFERROR(INDEX(Calc_CPI_2[[CPI uplift factor]:[CPI uplift factor]],MATCH(Calc_OtherCosts_2[[#This Row],[Cost item]:[Cost item]],Calc_CPI_2[[Cost item]:[Cost item]],0),1),0)+\nINDEX(Input_ForRateCalc[],MATCH(Calc_OtherCosts_2[[#This Row],[Cost item]:[Cost item]],Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH($D$279,Inputs!$C$15:$AZ$15,0)))*IF(Calc_OtherCosts_2[[#This Row],[Unit]:[Unit]]=\"$\",1,IF(Calc_OtherCosts_2[[#This Row],[Unit]:[Unit]]=\"$/week\",WiPY)),\n(IFERROR(INDEX(Calc_CPI_2[[CPI uplift factor]:[CPI uplift factor]],MATCH(Calc_OtherCosts_2[[#This Row],[Cost item]:[Cost item]],Calc_CPI_2[[Cost item]:[Cost item]],0),1),0)+\nINDEX(Input_ForRateCalc[],MATCH(Calc_OtherCosts_2[[#This Row],[Cost item]:[Cost item]],Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH($D$279,Inputs!$C$15:$AZ$15,0)))/1000),\"-\")","v":2.1708159083782124}]
[null,null,"Reliability and emergency reserve trader (RERT)","Variable","$/MWh","All",{"$f":"IFERROR(\nIF(Calc_OtherCosts_2[[#This Row],[Fixed/Variable]:[Fixed/Variable]]=\"Fixed\",\n(IFERROR(INDEX(Calc_CPI_2[[CPI uplift factor]:[CPI uplift factor]],MATCH(Calc_OtherCosts_2[[#This Row],[Cost item]:[Cost item]],Calc_CPI_2[[Cost item]:[Cost item]],0),1),0)+\nINDEX(Input_ForRateCalc[],MATCH(Calc_OtherCosts_2[[#This Row],[Cost item]:[Cost item]],Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH($D$279,Inputs!$C$15:$AZ$15,0)))*IF(Calc_OtherCosts_2[[#This Row],[Unit]:[Unit]]=\"$\",1,IF(Calc_OtherCosts_2[[#This Row],[Unit]:[Unit]]=\"$/week\",WiPY)),\n(IFERROR(INDEX(Calc_CPI_2[[CPI uplift factor]:[CPI uplift factor]],MATCH(Calc_OtherCosts_2[[#This Row],[Cost item]:[Cost item]],Calc_CPI_2[[Cost item]:[Cost item]],0),1),0)+\nINDEX(Input_ForRateCalc[],MATCH(Calc_OtherCosts_2[[#This Row],[Cost item]:[Cost item]],Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH($D$279,Inputs!$C$15:$AZ$15,0)))/1000),\"-\")","v":2.209915802392202E-4},{"$f":"IFERROR(\nIF(Calc_OtherCosts_2[[#This Row],[Fixed/Variable]:[Fixed/Variable]]=\"Fixed\",\n(IFERROR(INDEX(Calc_CPI_2[[CPI uplift factor]:[CPI uplift factor]],MATCH(Calc_OtherCosts_2[[#This Row],[Cost item]:[Cost item]],Calc_CPI_2[[Cost item]:[Cost item]],0),1),0)+\nINDEX(Input_ForRateCalc[],MATCH(Calc_OtherCosts_2[[#This Row],[Cost item]:[Cost item]],Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH($D$279,Inputs!$C$15:$AZ$15,0)))*IF(Calc_OtherCosts_2[[#This Row],[Unit]:[Unit]]=\"$\",1,IF(Calc_OtherCosts_2[[#This Row],[Unit]:[Unit]]=\"$/week\",WiPY)),\n(IFERROR(INDEX(Calc_CPI_2[[CPI uplift factor]:[CPI uplift factor]],MATCH(Calc_OtherCosts_2[[#This Row],[Cost item]:[Cost item]],Calc_CPI_2[[Cost item]:[Cost item]],0),1),0)+\nINDEX(Input_ForRateCalc[],MATCH(Calc_OtherCosts_2[[#This Row],[Cost item]:[Cost item]],Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH($D$279,Inputs!$C$15:$AZ$15,0)))/1000),\"-\")","v":2.209915802392202E-4},{"$f":"IFERROR(\nIF(Calc_OtherCosts_2[[#This Row],[Fixed/Variable]:[Fixed/Variable]]=\"Fixed\",\n(IFERROR(INDEX(Calc_CPI_2[[CPI uplift factor]:[CPI uplift factor]],MATCH(Calc_OtherCosts_2[[#This Row],[Cost item]:[Cost item]],Calc_CPI_2[[Cost item]:[Cost item]],0),1),0)+\nINDEX(Input_ForRateCalc[],MATCH(Calc_OtherCosts_2[[#This Row],[Cost item]:[Cost item]],Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH($D$279,Inputs!$C$15:$AZ$15,0)))*IF(Calc_OtherCosts_2[[#This Row],[Unit]:[Unit]]=\"$\",1,IF(Calc_OtherCosts_2[[#This Row],[Unit]:[Unit]]=\"$/week\",WiPY)),\n(IFERROR(INDEX(Calc_CPI_2[[CPI uplift factor]:[CPI uplift factor]],MATCH(Calc_OtherCosts_2[[#This Row],[Cost item]:[Cost item]],Calc_CPI_2[[Cost item]:[Cost item]],0),1),0)+\nINDEX(Input_ForRateCalc[],MATCH(Calc_OtherCosts_2[[#This Row],[Cost item]:[Cost item]],Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH($D$279,Inputs!$C$15:$AZ$15,0)))/1000),\"-\")","v":2.209915802392202E-4},{"$f":"IFERROR(\nIF(Calc_OtherCosts_2[[#This Row],[Fixed/Variable]:[Fixed/Variable]]=\"Fixed\",\n(IFERROR(INDEX(Calc_CPI_2[[CPI uplift factor]:[CPI uplift factor]],MATCH(Calc_OtherCosts_2[[#This Row],[Cost item]:[Cost item]],Calc_CPI_2[[Cost item]:[Cost item]],0),1),0)+\nINDEX(Input_ForRateCalc[],MATCH(Calc_OtherCosts_2[[#This Row],[Cost item]:[Cost item]],Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH($D$279,Inputs!$C$15:$AZ$15,0)))*IF(Calc_OtherCosts_2[[#This Row],[Unit]:[Unit]]=\"$\",1,IF(Calc_OtherCosts_2[[#This Row],[Unit]:[Unit]]=\"$/week\",WiPY)),\n(IFERROR(INDEX(Calc_CPI_2[[CPI uplift factor]:[CPI uplift factor]],MATCH(Calc_OtherCosts_2[[#This Row],[Cost item]:[Cost item]],Calc_CPI_2[[Cost item]:[Cost item]],0),1),0)+\nINDEX(Input_ForRateCalc[],MATCH(Calc_OtherCosts_2[[#This Row],[Cost item]:[Cost item]],Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH($D$279,Inputs!$C$15:$AZ$15,0)))/1000),\"-\")","v":2.209915802392202E-4},{"$f":"IFERROR(\nIF(Calc_OtherCosts_2[[#This Row],[Fixed/Variable]:[Fixed/Variable]]=\"Fixed\",\n(IFERROR(INDEX(Calc_CPI_2[[CPI uplift factor]:[CPI uplift factor]],MATCH(Calc_OtherCosts_2[[#This Row],[Cost item]:[Cost item]],Calc_CPI_2[[Cost item]:[Cost item]],0),1),0)+\nINDEX(Input_ForRateCalc[],MATCH(Calc_OtherCosts_2[[#This Row],[Cost item]:[Cost item]],Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH($D$279,Inputs!$C$15:$AZ$15,0)))*IF(Calc_OtherCosts_2[[#This Row],[Unit]:[Unit]]=\"$\",1,IF(Calc_OtherCosts_2[[#This Row],[Unit]:[Unit]]=\"$/week\",WiPY)),\n(IFERROR(INDEX(Calc_CPI_2[[CPI uplift factor]:[CPI uplift factor]],MATCH(Calc_OtherCosts_2[[#This Row],[Cost item]:[Cost item]],Calc_CPI_2[[Cost item]:[Cost item]],0),1),0)+\nINDEX(Input_ForRateCalc[],MATCH(Calc_OtherCosts_2[[#This Row],[Cost item]:[Cost item]],Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH($D$279,Inputs!$C$15:$AZ$15,0)))/1000),\"-\")","v":2.209915802392202E-4}]
[null,null,"Energy Consumers Australia","Fixed","$/week","All",{"$f":"IFERROR(\nIF(Calc_OtherCosts_2[[#This Row],[Fixed/Variable]:[Fixed/Variable]]=\"Fixed\",\n(IFERROR(INDEX(Calc_CPI_2[[CPI uplift factor]:[CPI uplift factor]],MATCH(Calc_OtherCosts_2[[#This Row],[Cost item]:[Cost item]],Calc_CPI_2[[Cost item]:[Cost item]],0),1),0)+\nINDEX(Input_ForRateCalc[],MATCH(Calc_OtherCosts_2[[#This Row],[Cost item]:[Cost item]],Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH($D$279,Inputs!$C$15:$AZ$15,0)))*IF(Calc_OtherCosts_2[[#This Row],[Unit]:[Unit]]=\"$\",1,IF(Calc_OtherCosts_2[[#This Row],[Unit]:[Unit]]=\"$/week\",WiPY)),\n(IFERROR(INDEX(Calc_CPI_2[[CPI uplift factor]:[CPI uplift factor]],MATCH(Calc_OtherCosts_2[[#This Row],[Cost item]:[Cost item]],Calc_CPI_2[[Cost item]:[Cost item]],0),1),0)+\nINDEX(Input_ForRateCalc[],MATCH(Calc_OtherCosts_2[[#This Row],[Cost item]:[Cost item]],Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH($D$279,Inputs!$C$15:$AZ$15,0)))/1000),\"-\")","v":0.70027857142857142},{"$f":"IFERROR(\nIF(Calc_OtherCosts_2[[#This Row],[Fixed/Variable]:[Fixed/Variable]]=\"Fixed\",\n(IFERROR(INDEX(Calc_CPI_2[[CPI uplift factor]:[CPI uplift factor]],MATCH(Calc_OtherCosts_2[[#This Row],[Cost item]:[Cost item]],Calc_CPI_2[[Cost item]:[Cost item]],0),1),0)+\nINDEX(Input_ForRateCalc[],MATCH(Calc_OtherCosts_2[[#This Row],[Cost item]:[Cost item]],Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH($D$279,Inputs!$C$15:$AZ$15,0)))*IF(Calc_OtherCosts_2[[#This Row],[Unit]:[Unit]]=\"$\",1,IF(Calc_OtherCosts_2[[#This Row],[Unit]:[Unit]]=\"$/week\",WiPY)),\n(IFERROR(INDEX(Calc_CPI_2[[CPI uplift factor]:[CPI uplift factor]],MATCH(Calc_OtherCosts_2[[#This Row],[Cost item]:[Cost item]],Calc_CPI_2[[Cost item]:[Cost item]],0),1),0)+\nINDEX(Input_ForRateCalc[],MATCH(Calc_OtherCosts_2[[#This Row],[Cost item]:[Cost item]],Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH($D$279,Inputs!$C$15:$AZ$15,0)))/1000),\"-\")","v":0.70027857142857142},{"$f":"IFERROR(\nIF(Calc_OtherCosts_2[[#This Row],[Fixed/Variable]:[Fixed/Variable]]=\"Fixed\",\n(IFERROR(INDEX(Calc_CPI_2[[CPI uplift factor]:[CPI uplift factor]],MATCH(Calc_OtherCosts_2[[#This Row],[Cost item]:[Cost item]],Calc_CPI_2[[Cost item]:[Cost item]],0),1),0)+\nINDEX(Input_ForRateCalc[],MATCH(Calc_OtherCosts_2[[#This Row],[Cost item]:[Cost item]],Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH($D$279,Inputs!$C$15:$AZ$15,0)))*IF(Calc_OtherCosts_2[[#This Row],[Unit]:[Unit]]=\"$\",1,IF(Calc_OtherCosts_2[[#This Row],[Unit]:[Unit]]=\"$/week\",WiPY)),\n(IFERROR(INDEX(Calc_CPI_2[[CPI uplift factor]:[CPI uplift factor]],MATCH(Calc_OtherCosts_2[[#This Row],[Cost item]:[Cost item]],Calc_CPI_2[[Cost item]:[Cost item]],0),1),0)+\nINDEX(Input_ForRateCalc[],MATCH(Calc_OtherCosts_2[[#This Row],[Cost item]:[Cost item]],Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH($D$279,Inputs!$C$15:$AZ$15,0)))/1000),\"-\")","v":0.70027857142857142},{"$f":"IFERROR(\nIF(Calc_OtherCosts_2[[#This Row],[Fixed/Variable]:[Fixed/Variable]]=\"Fixed\",\n(IFERROR(INDEX(Calc_CPI_2[[CPI uplift factor]:[CPI uplift factor]],MATCH(Calc_OtherCosts_2[[#This Row],[Cost item]:[Cost item]],Calc_CPI_2[[Cost item]:[Cost item]],0),1),0)+\nINDEX(Input_ForRateCalc[],MATCH(Calc_OtherCosts_2[[#This Row],[Cost item]:[Cost item]],Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH($D$279,Inputs!$C$15:$AZ$15,0)))*IF(Calc_OtherCosts_2[[#This Row],[Unit]:[Unit]]=\"$\",1,IF(Calc_OtherCosts_2[[#This Row],[Unit]:[Unit]]=\"$/week\",WiPY)),\n(IFERROR(INDEX(Calc_CPI_2[[CPI uplift factor]:[CPI uplift factor]],MATCH(Calc_OtherCosts_2[[#This Row],[Cost item]:[Cost item]],Calc_CPI_2[[Cost item]:[Cost item]],0),1),0)+\nINDEX(Input_ForRateCalc[],MATCH(Calc_OtherCosts_2[[#This Row],[Cost item]:[Cost item]],Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH($D$279,Inputs!$C$15:$AZ$15,0)))/1000),\"-\")","v":0.70027857142857142},{"$f":"IFERROR(\nIF(Calc_OtherCosts_2[[#This Row],[Fixed/Variable]:[Fixed/Variable]]=\"Fixed\",\n(IFERROR(INDEX(Calc_CPI_2[[CPI uplift factor]:[CPI uplift factor]],MATCH(Calc_OtherCosts_2[[#This Row],[Cost item]:[Cost item]],Calc_CPI_2[[Cost item]:[Cost item]],0),1),0)+\nINDEX(Input_ForRateCalc[],MATCH(Calc_OtherCosts_2[[#This Row],[Cost item]:[Cost item]],Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH($D$279,Inputs!$C$15:$AZ$15,0)))*IF(Calc_OtherCosts_2[[#This Row],[Unit]:[Unit]]=\"$\",1,IF(Calc_OtherCosts_2[[#This Row],[Unit]:[Unit]]=\"$/week\",WiPY)),\n(IFERROR(INDEX(Calc_CPI_2[[CPI uplift factor]:[CPI uplift factor]],MATCH(Calc_OtherCosts_2[[#This Row],[Cost item]:[Cost item]],Calc_CPI_2[[Cost item]:[Cost item]],0),1),0)+\nINDEX(Input_ForRateCalc[],MATCH(Calc_OtherCosts_2[[#This Row],[Cost item]:[Cost item]],Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH($D$279,Inputs!$C$15:$AZ$15,0)))/1000),\"-\")","v":0.70027857142857142}]
[null,null,"Full retail competition (FRC) operations","Fixed","$/week","All",{"$f":"IFERROR(\nIF(Calc_OtherCosts_2[[#This Row],[Fixed/Variable]:[Fixed/Variable]]=\"Fixed\",\n(IFERROR(INDEX(Calc_CPI_2[[CPI uplift factor]:[CPI uplift factor]],MATCH(Calc_OtherCosts_2[[#This Row],[Cost item]:[Cost item]],Calc_CPI_2[[Cost item]:[Cost item]],0),1),0)+\nINDEX(Input_ForRateCalc[],MATCH(Calc_OtherCosts_2[[#This Row],[Cost item]:[Cost item]],Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH($D$279,Inputs!$C$15:$AZ$15,0)))*IF(Calc_OtherCosts_2[[#This Row],[Unit]:[Unit]]=\"$\",1,IF(Calc_OtherCosts_2[[#This Row],[Unit]:[Unit]]=\"$/week\",WiPY)),\n(IFERROR(INDEX(Calc_CPI_2[[CPI uplift factor]:[CPI uplift factor]],MATCH(Calc_OtherCosts_2[[#This Row],[Cost item]:[Cost item]],Calc_CPI_2[[Cost item]:[Cost item]],0),1),0)+\nINDEX(Input_ForRateCalc[],MATCH(Calc_OtherCosts_2[[#This Row],[Cost item]:[Cost item]],Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH($D$279,Inputs!$C$15:$AZ$15,0)))/1000),\"-\")","v":1.8818357142857143},{"$f":"IFERROR(\nIF(Calc_OtherCosts_2[[#This Row],[Fixed/Variable]:[Fixed/Variable]]=\"Fixed\",\n(IFERROR(INDEX(Calc_CPI_2[[CPI uplift factor]:[CPI uplift factor]],MATCH(Calc_OtherCosts_2[[#This Row],[Cost item]:[Cost item]],Calc_CPI_2[[Cost item]:[Cost item]],0),1),0)+\nINDEX(Input_ForRateCalc[],MATCH(Calc_OtherCosts_2[[#This Row],[Cost item]:[Cost item]],Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH($D$279,Inputs!$C$15:$AZ$15,0)))*IF(Calc_OtherCosts_2[[#This Row],[Unit]:[Unit]]=\"$\",1,IF(Calc_OtherCosts_2[[#This Row],[Unit]:[Unit]]=\"$/week\",WiPY)),\n(IFERROR(INDEX(Calc_CPI_2[[CPI uplift factor]:[CPI uplift factor]],MATCH(Calc_OtherCosts_2[[#This Row],[Cost item]:[Cost item]],Calc_CPI_2[[Cost item]:[Cost item]],0),1),0)+\nINDEX(Input_ForRateCalc[],MATCH(Calc_OtherCosts_2[[#This Row],[Cost item]:[Cost item]],Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH($D$279,Inputs!$C$15:$AZ$15,0)))/1000),\"-\")","v":1.8818357142857143},{"$f":"IFERROR(\nIF(Calc_OtherCosts_2[[#This Row],[Fixed/Variable]:[Fixed/Variable]]=\"Fixed\",\n(IFERROR(INDEX(Calc_CPI_2[[CPI uplift factor]:[CPI uplift factor]],MATCH(Calc_OtherCosts_2[[#This Row],[Cost item]:[Cost item]],Calc_CPI_2[[Cost item]:[Cost item]],0),1),0)+\nINDEX(Input_ForRateCalc[],MATCH(Calc_OtherCosts_2[[#This Row],[Cost item]:[Cost item]],Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH($D$279,Inputs!$C$15:$AZ$15,0)))*IF(Calc_OtherCosts_2[[#This Row],[Unit]:[Unit]]=\"$\",1,IF(Calc_OtherCosts_2[[#This Row],[Unit]:[Unit]]=\"$/week\",WiPY)),\n(IFERROR(INDEX(Calc_CPI_2[[CPI uplift factor]:[CPI uplift factor]],MATCH(Calc_OtherCosts_2[[#This Row],[Cost item]:[Cost item]],Calc_CPI_2[[Cost item]:[Cost item]],0),1),0)+\nINDEX(Input_ForRateCalc[],MATCH(Calc_OtherCosts_2[[#This Row],[Cost item]:[Cost item]],Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH($D$279,Inputs!$C$15:$AZ$15,0)))/1000),\"-\")","v":1.8818357142857143},{"$f":"IFERROR(\nIF(Calc_OtherCosts_2[[#This Row],[Fixed/Variable]:[Fixed/Variable]]=\"Fixed\",\n(IFERROR(INDEX(Calc_CPI_2[[CPI uplift factor]:[CPI uplift factor]],MATCH(Calc_OtherCosts_2[[#This Row],[Cost item]:[Cost item]],Calc_CPI_2[[Cost item]:[Cost item]],0),1),0)+\nINDEX(Input_ForRateCalc[],MATCH(Calc_OtherCosts_2[[#This Row],[Cost item]:[Cost item]],Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH($D$279,Inputs!$C$15:$AZ$15,0)))*IF(Calc_OtherCosts_2[[#This Row],[Unit]:[Unit]]=\"$\",1,IF(Calc_OtherCosts_2[[#This Row],[Unit]:[Unit]]=\"$/week\",WiPY)),\n(IFERROR(INDEX(Calc_CPI_2[[CPI uplift factor]:[CPI uplift factor]],MATCH(Calc_OtherCosts_2[[#This Row],[Cost item]:[Cost item]],Calc_CPI_2[[Cost item]:[Cost item]],0),1),0)+\nINDEX(Input_ForRateCalc[],MATCH(Calc_OtherCosts_2[[#This Row],[Cost item]:[Cost item]],Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH($D$279,Inputs!$C$15:$AZ$15,0)))/1000),\"-\")","v":1.8818357142857143},{"$f":"IFERROR(\nIF(Calc_OtherCosts_2[[#This Row],[Fixed/Variable]:[Fixed/Variable]]=\"Fixed\",\n(IFERROR(INDEX(Calc_CPI_2[[CPI uplift factor]:[CPI uplift factor]],MATCH(Calc_OtherCosts_2[[#This Row],[Cost item]:[Cost item]],Calc_CPI_2[[Cost item]:[Cost item]],0),1),0)+\nINDEX(Input_ForRateCalc[],MATCH(Calc_OtherCosts_2[[#This Row],[Cost item]:[Cost item]],Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH($D$279,Inputs!$C$15:$AZ$15,0)))*IF(Calc_OtherCosts_2[[#This Row],[Unit]:[Unit]]=\"$\",1,IF(Calc_OtherCosts_2[[#This Row],[Unit]:[Unit]]=\"$/week\",WiPY)),\n(IFERROR(INDEX(Calc_CPI_2[[CPI uplift factor]:[CPI uplift factor]],MATCH(Calc_OtherCosts_2[[#This Row],[Cost item]:[Cost item]],Calc_CPI_2[[Cost item]:[Cost item]],0),1),0)+\nINDEX(Input_ForRateCalc[],MATCH(Calc_OtherCosts_2[[#This Row],[Cost item]:[Cost item]],Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH($D$279,Inputs!$C$15:$AZ$15,0)))/1000),\"-\")","v":1.8818357142857143}]
["Section/Item notes (where necessary)",null,"General NEM fees","Variable","$/kWh","All",{"$f":"IFERROR(\nIF(Calc_OtherCosts_2[[#This Row],[Fixed/Variable]:[Fixed/Variable]]=\"Fixed\",\n(IFERROR(INDEX(Calc_CPI_2[[CPI uplift factor]:[CPI uplift factor]],MATCH(Calc_OtherCosts_2[[#This Row],[Cost item]:[Cost item]],Calc_CPI_2[[Cost item]:[Cost item]],0),1),0)+\nINDEX(Input_ForRateCalc[],MATCH(Calc_OtherCosts_2[[#This Row],[Cost item]:[Cost item]],Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH($D$279,Inputs!$C$15:$AZ$15,0)))*IF(Calc_OtherCosts_2[[#This Row],[Unit]:[Unit]]=\"$\",1,IF(Calc_OtherCosts_2[[#This Row],[Unit]:[Unit]]=\"$/week\",WiPY)),\n(IFERROR(INDEX(Calc_CPI_2[[CPI uplift factor]:[CPI uplift factor]],MATCH(Calc_OtherCosts_2[[#This Row],[Cost item]:[Cost item]],Calc_CPI_2[[Cost item]:[Cost item]],0),1),0)+\nINDEX(Input_ForRateCalc[],MATCH(Calc_OtherCosts_2[[#This Row],[Cost item]:[Cost item]],Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH($D$279,Inputs!$C$15:$AZ$15,0)))/1000),\"-\")","v":2.9524999999999999E-4},{"$f":"IFERROR(\nIF(Calc_OtherCosts_2[[#This Row],[Fixed/Variable]:[Fixed/Variable]]=\"Fixed\",\n(IFERROR(INDEX(Calc_CPI_2[[CPI uplift factor]:[CPI uplift factor]],MATCH(Calc_OtherCosts_2[[#This Row],[Cost item]:[Cost item]],Calc_CPI_2[[Cost item]:[Cost item]],0),1),0)+\nINDEX(Input_ForRateCalc[],MATCH(Calc_OtherCosts_2[[#This Row],[Cost item]:[Cost item]],Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH($D$279,Inputs!$C$15:$AZ$15,0)))*IF(Calc_OtherCosts_2[[#This Row],[Unit]:[Unit]]=\"$\",1,IF(Calc_OtherCosts_2[[#This Row],[Unit]:[Unit]]=\"$/week\",WiPY)),\n(IFERROR(INDEX(Calc_CPI_2[[CPI uplift factor]:[CPI uplift factor]],MATCH(Calc_OtherCosts_2[[#This Row],[Cost item]:[Cost item]],Calc_CPI_2[[Cost item]:[Cost item]],0),1),0)+\nINDEX(Input_ForRateCalc[],MATCH(Calc_OtherCosts_2[[#This Row],[Cost item]:[Cost item]],Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH($D$279,Inputs!$C$15:$AZ$15,0)))/1000),\"-\")","v":2.9524999999999999E-4},{"$f":"IFERROR(\nIF(Calc_OtherCosts_2[[#This Row],[Fixed/Variable]:[Fixed/Variable]]=\"Fixed\",\n(IFERROR(INDEX(Calc_CPI_2[[CPI uplift factor]:[CPI uplift factor]],MATCH(Calc_OtherCosts_2[[#This Row],[Cost item]:[Cost item]],Calc_CPI_2[[Cost item]:[Cost item]],0),1),0)+\nINDEX(Input_ForRateCalc[],MATCH(Calc_OtherCosts_2[[#This Row],[Cost item]:[Cost item]],Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH($D$279,Inputs!$C$15:$AZ$15,0)))*IF(Calc_OtherCosts_2[[#This Row],[Unit]:[Unit]]=\"$\",1,IF(Calc_OtherCosts_2[[#This Row],[Unit]:[Unit]]=\"$/week\",WiPY)),\n(IFERROR(INDEX(Calc_CPI_2[[CPI uplift factor]:[CPI uplift factor]],MATCH(Calc_OtherCosts_2[[#This Row],[Cost item]:[Cost item]],Calc_CPI_2[[Cost item]:[Cost item]],0),1),0)+\nINDEX(Input_ForRateCalc[],MATCH(Calc_OtherCosts_2[[#This Row],[Cost item]:[Cost item]],Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH($D$279,Inputs!$C$15:$AZ$15,0)))/1000),\"-\")","v":2.9524999999999999E-4},{"$f":"IFERROR(\nIF(Calc_OtherCosts_2[[#This Row],[Fixed/Variable]:[Fixed/Variable]]=\"Fixed\",\n(IFERROR(INDEX(Calc_CPI_2[[CPI uplift factor]:[CPI uplift factor]],MATCH(Calc_OtherCosts_2[[#This Row],[Cost item]:[Cost item]],Calc_CPI_2[[Cost item]:[Cost item]],0),1),0)+\nINDEX(Input_ForRateCalc[],MATCH(Calc_OtherCosts_2[[#This Row],[Cost item]:[Cost item]],Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH($D$279,Inputs!$C$15:$AZ$15,0)))*IF(Calc_OtherCosts_2[[#This Row],[Unit]:[Unit]]=\"$\",1,IF(Calc_OtherCosts_2[[#This Row],[Unit]:[Unit]]=\"$/week\",WiPY)),\n(IFERROR(INDEX(Calc_CPI_2[[CPI uplift factor]:[CPI uplift factor]],MATCH(Calc_OtherCosts_2[[#This Row],[Cost item]:[Cost item]],Calc_CPI_2[[Cost item]:[Cost item]],0),1),0)+\nINDEX(Input_ForRateCalc[],MATCH(Calc_OtherCosts_2[[#This Row],[Cost item]:[Cost item]],Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH($D$279,Inputs!$C$15:$AZ$15,0)))/1000),\"-\")","v":2.9524999999999999E-4},{"$f":"IFERROR(\nIF(Calc_OtherCosts_2[[#This Row],[Fixed/Variable]:[Fixed/Variable]]=\"Fixed\",\n(IFERROR(INDEX(Calc_CPI_2[[CPI uplift factor]:[CPI uplift factor]],MATCH(Calc_OtherCosts_2[[#This Row],[Cost item]:[Cost item]],Calc_CPI_2[[Cost item]:[Cost item]],0),1),0)+\nINDEX(Input_ForRateCalc[],MATCH(Calc_OtherCosts_2[[#This Row],[Cost item]:[Cost item]],Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH($D$279,Inputs!$C$15:$AZ$15,0)))*IF(Calc_OtherCosts_2[[#This Row],[Unit]:[Unit]]=\"$\",1,IF(Calc_OtherCosts_2[[#This Row],[Unit]:[Unit]]=\"$/week\",WiPY)),\n(IFERROR(INDEX(Calc_CPI_2[[CPI uplift factor]:[CPI uplift factor]],MATCH(Calc_OtherCosts_2[[#This Row],[Cost item]:[Cost item]],Calc_CPI_2[[Cost item]:[Cost item]],0),1),0)+\nINDEX(Input_ForRateCalc[],MATCH(Calc_OtherCosts_2[[#This Row],[Cost item]:[Cost item]],Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH($D$279,Inputs!$C$15:$AZ$15,0)))/1000),\"-\")","v":2.9524999999999999E-4}]
[null,null,"National transmission planner","Variable","$/kWh","All",{"$f":"IFERROR(\nIF(Calc_OtherCosts_2[[#This Row],[Fixed/Variable]:[Fixed/Variable]]=\"Fixed\",\n(IFERROR(INDEX(Calc_CPI_2[[CPI uplift factor]:[CPI uplift factor]],MATCH(Calc_OtherCosts_2[[#This Row],[Cost item]:[Cost item]],Calc_CPI_2[[Cost item]:[Cost item]],0),1),0)+\nINDEX(Input_ForRateCalc[],MATCH(Calc_OtherCosts_2[[#This Row],[Cost item]:[Cost item]],Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH($D$279,Inputs!$C$15:$AZ$15,0)))*IF(Calc_OtherCosts_2[[#This Row],[Unit]:[Unit]]=\"$\",1,IF(Calc_OtherCosts_2[[#This Row],[Unit]:[Unit]]=\"$/week\",WiPY)),\n(IFERROR(INDEX(Calc_CPI_2[[CPI uplift factor]:[CPI uplift factor]],MATCH(Calc_OtherCosts_2[[#This Row],[Cost item]:[Cost item]],Calc_CPI_2[[Cost item]:[Cost item]],0),1),0)+\nINDEX(Input_ForRateCalc[],MATCH(Calc_OtherCosts_2[[#This Row],[Cost item]:[Cost item]],Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH($D$279,Inputs!$C$15:$AZ$15,0)))/1000),\"-\")","v":0},{"$f":"IFERROR(\nIF(Calc_OtherCosts_2[[#This Row],[Fixed/Variable]:[Fixed/Variable]]=\"Fixed\",\n(IFERROR(INDEX(Calc_CPI_2[[CPI uplift factor]:[CPI uplift factor]],MATCH(Calc_OtherCosts_2[[#This Row],[Cost item]:[Cost item]],Calc_CPI_2[[Cost item]:[Cost item]],0),1),0)+\nINDEX(Input_ForRateCalc[],MATCH(Calc_OtherCosts_2[[#This Row],[Cost item]:[Cost item]],Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH($D$279,Inputs!$C$15:$AZ$15,0)))*IF(Calc_OtherCosts_2[[#This Row],[Unit]:[Unit]]=\"$\",1,IF(Calc_OtherCosts_2[[#This Row],[Unit]:[Unit]]=\"$/week\",WiPY)),\n(IFERROR(INDEX(Calc_CPI_2[[CPI uplift factor]:[CPI uplift factor]],MATCH(Calc_OtherCosts_2[[#This Row],[Cost item]:[Cost item]],Calc_CPI_2[[Cost item]:[Cost item]],0),1),0)+\nINDEX(Input_ForRateCalc[],MATCH(Calc_OtherCosts_2[[#This Row],[Cost item]:[Cost item]],Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH($D$279,Inputs!$C$15:$AZ$15,0)))/1000),\"-\")","v":0},{"$f":"IFERROR(\nIF(Calc_OtherCosts_2[[#This Row],[Fixed/Variable]:[Fixed/Variable]]=\"Fixed\",\n(IFERROR(INDEX(Calc_CPI_2[[CPI uplift factor]:[CPI uplift factor]],MATCH(Calc_OtherCosts_2[[#This Row],[Cost item]:[Cost item]],Calc_CPI_2[[Cost item]:[Cost item]],0),1),0)+\nINDEX(Input_ForRateCalc[],MATCH(Calc_OtherCosts_2[[#This Row],[Cost item]:[Cost item]],Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH($D$279,Inputs!$C$15:$AZ$15,0)))*IF(Calc_OtherCosts_2[[#This Row],[Unit]:[Unit]]=\"$\",1,IF(Calc_OtherCosts_2[[#This Row],[Unit]:[Unit]]=\"$/week\",WiPY)),\n(IFERROR(INDEX(Calc_CPI_2[[CPI uplift factor]:[CPI uplift factor]],MATCH(Calc_OtherCosts_2[[#This Row],[Cost item]:[Cost item]],Calc_CPI_2[[Cost item]:[Cost item]],0),1),0)+\nINDEX(Input_ForRateCalc[],MATCH(Calc_OtherCosts_2[[#This Row],[Cost item]:[Cost item]],Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH($D$279,Inputs!$C$15:$AZ$15,0)))/1000),\"-\")","v":0},{"$f":"IFERROR(\nIF(Calc_OtherCosts_2[[#This Row],[Fixed/Variable]:[Fixed/Variable]]=\"Fixed\",\n(IFERROR(INDEX(Calc_CPI_2[[CPI uplift factor]:[CPI uplift factor]],MATCH(Calc_OtherCosts_2[[#This Row],[Cost item]:[Cost item]],Calc_CPI_2[[Cost item]:[Cost item]],0),1),0)+\nINDEX(Input_ForRateCalc[],MATCH(Calc_OtherCosts_2[[#This Row],[Cost item]:[Cost item]],Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH($D$279,Inputs!$C$15:$AZ$15,0)))*IF(Calc_OtherCosts_2[[#This Row],[Unit]:[Unit]]=\"$\",1,IF(Calc_OtherCosts_2[[#This Row],[Unit]:[Unit]]=\"$/week\",WiPY)),\n(IFERROR(INDEX(Calc_CPI_2[[CPI uplift factor]:[CPI uplift factor]],MATCH(Calc_OtherCosts_2[[#This Row],[Cost item]:[Cost item]],Calc_CPI_2[[Cost item]:[Cost item]],0),1),0)+\nINDEX(Input_ForRateCalc[],MATCH(Calc_OtherCosts_2[[#This Row],[Cost item]:[Cost item]],Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH($D$279,Inputs!$C$15:$AZ$15,0)))/1000),\"-\")","v":0},{"$f":"IFERROR(\nIF(Calc_OtherCosts_2[[#This Row],[Fixed/Variable]:[Fixed/Variable]]=\"Fixed\",\n(IFERROR(INDEX(Calc_CPI_2[[CPI uplift factor]:[CPI uplift factor]],MATCH(Calc_OtherCosts_2[[#This Row],[Cost item]:[Cost item]],Calc_CPI_2[[Cost item]:[Cost item]],0),1),0)+\nINDEX(Input_ForRateCalc[],MATCH(Calc_OtherCosts_2[[#This Row],[Cost item]:[Cost item]],Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH($D$279,Inputs!$C$15:$AZ$15,0)))*IF(Calc_OtherCosts_2[[#This Row],[Unit]:[Unit]]=\"$\",1,IF(Calc_OtherCosts_2[[#This Row],[Unit]:[Unit]]=\"$/week\",WiPY)),\n(IFERROR(INDEX(Calc_CPI_2[[CPI uplift factor]:[CPI uplift factor]],MATCH(Calc_OtherCosts_2[[#This Row],[Cost item]:[Cost item]],Calc_CPI_2[[Cost item]:[Cost item]],0),1),0)+\nINDEX(Input_ForRateCalc[],MATCH(Calc_OtherCosts_2[[#This Row],[Cost item]:[Cost item]],Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH($D$279,Inputs!$C$15:$AZ$15,0)))/1000),\"-\")","v":0}]
[null,null,"IT upgrade and 5MS/GS compliance","Variable","$/kWh","All",{"$f":"IFERROR(\nIF(Calc_OtherCosts_2[[#This Row],[Fixed/Variable]:[Fixed/Variable]]=\"Fixed\",\n(IFERROR(INDEX(Calc_CPI_2[[CPI uplift factor]:[CPI uplift factor]],MATCH(Calc_OtherCosts_2[[#This Row],[Cost item]:[Cost item]],Calc_CPI_2[[Cost item]:[Cost item]],0),1),0)+\nINDEX(Input_ForRateCalc[],MATCH(Calc_OtherCosts_2[[#This Row],[Cost item]:[Cost item]],Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH($D$279,Inputs!$C$15:$AZ$15,0)))*IF(Calc_OtherCosts_2[[#This Row],[Unit]:[Unit]]=\"$\",1,IF(Calc_OtherCosts_2[[#This Row],[Unit]:[Unit]]=\"$/week\",WiPY)),\n(IFERROR(INDEX(Calc_CPI_2[[CPI uplift factor]:[CPI uplift factor]],MATCH(Calc_OtherCosts_2[[#This Row],[Cost item]:[Cost item]],Calc_CPI_2[[Cost item]:[Cost item]],0),1),0)+\nINDEX(Input_ForRateCalc[],MATCH(Calc_OtherCosts_2[[#This Row],[Cost item]:[Cost item]],Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH($D$279,Inputs!$C$15:$AZ$15,0)))/1000),\"-\")","v":9.8610000000000006E-5},{"$f":"IFERROR(\nIF(Calc_OtherCosts_2[[#This Row],[Fixed/Variable]:[Fixed/Variable]]=\"Fixed\",\n(IFERROR(INDEX(Calc_CPI_2[[CPI uplift factor]:[CPI uplift factor]],MATCH(Calc_OtherCosts_2[[#This Row],[Cost item]:[Cost item]],Calc_CPI_2[[Cost item]:[Cost item]],0),1),0)+\nINDEX(Input_ForRateCalc[],MATCH(Calc_OtherCosts_2[[#This Row],[Cost item]:[Cost item]],Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH($D$279,Inputs!$C$15:$AZ$15,0)))*IF(Calc_OtherCosts_2[[#This Row],[Unit]:[Unit]]=\"$\",1,IF(Calc_OtherCosts_2[[#This Row],[Unit]:[Unit]]=\"$/week\",WiPY)),\n(IFERROR(INDEX(Calc_CPI_2[[CPI uplift factor]:[CPI uplift factor]],MATCH(Calc_OtherCosts_2[[#This Row],[Cost item]:[Cost item]],Calc_CPI_2[[Cost item]:[Cost item]],0),1),0)+\nINDEX(Input_ForRateCalc[],MATCH(Calc_OtherCosts_2[[#This Row],[Cost item]:[Cost item]],Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH($D$279,Inputs!$C$15:$AZ$15,0)))/1000),\"-\")","v":9.8610000000000006E-5},{"$f":"IFERROR(\nIF(Calc_OtherCosts_2[[#This Row],[Fixed/Variable]:[Fixed/Variable]]=\"Fixed\",\n(IFERROR(INDEX(Calc_CPI_2[[CPI uplift factor]:[CPI uplift factor]],MATCH(Calc_OtherCosts_2[[#This Row],[Cost item]:[Cost item]],Calc_CPI_2[[Cost item]:[Cost item]],0),1),0)+\nINDEX(Input_ForRateCalc[],MATCH(Calc_OtherCosts_2[[#This Row],[Cost item]:[Cost item]],Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH($D$279,Inputs!$C$15:$AZ$15,0)))*IF(Calc_OtherCosts_2[[#This Row],[Unit]:[Unit]]=\"$\",1,IF(Calc_OtherCosts_2[[#This Row],[Unit]:[Unit]]=\"$/week\",WiPY)),\n(IFERROR(INDEX(Calc_CPI_2[[CPI uplift factor]:[CPI uplift factor]],MATCH(Calc_OtherCosts_2[[#This Row],[Cost item]:[Cost item]],Calc_CPI_2[[Cost item]:[Cost item]],0),1),0)+\nINDEX(Input_ForRateCalc[],MATCH(Calc_OtherCosts_2[[#This Row],[Cost item]:[Cost item]],Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH($D$279,Inputs!$C$15:$AZ$15,0)))/1000),\"-\")","v":9.8610000000000006E-5},{"$f":"IFERROR(\nIF(Calc_OtherCosts_2[[#This Row],[Fixed/Variable]:[Fixed/Variable]]=\"Fixed\",\n(IFERROR(INDEX(Calc_CPI_2[[CPI uplift factor]:[CPI uplift factor]],MATCH(Calc_OtherCosts_2[[#This Row],[Cost item]:[Cost item]],Calc_CPI_2[[Cost item]:[Cost item]],0),1),0)+\nINDEX(Input_ForRateCalc[],MATCH(Calc_OtherCosts_2[[#This Row],[Cost item]:[Cost item]],Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH($D$279,Inputs!$C$15:$AZ$15,0)))*IF(Calc_OtherCosts_2[[#This Row],[Unit]:[Unit]]=\"$\",1,IF(Calc_OtherCosts_2[[#This Row],[Unit]:[Unit]]=\"$/week\",WiPY)),\n(IFERROR(INDEX(Calc_CPI_2[[CPI uplift factor]:[CPI uplift factor]],MATCH(Calc_OtherCosts_2[[#This Row],[Cost item]:[Cost item]],Calc_CPI_2[[Cost item]:[Cost item]],0),1),0)+\nINDEX(Input_ForRateCalc[],MATCH(Calc_OtherCosts_2[[#This Row],[Cost item]:[Cost item]],Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH($D$279,Inputs!$C$15:$AZ$15,0)))/1000),\"-\")","v":9.8610000000000006E-5},{"$f":"IFERROR(\nIF(Calc_OtherCosts_2[[#This Row],[Fixed/Variable]:[Fixed/Variable]]=\"Fixed\",\n(IFERROR(INDEX(Calc_CPI_2[[CPI uplift factor]:[CPI uplift factor]],MATCH(Calc_OtherCosts_2[[#This Row],[Cost item]:[Cost item]],Calc_CPI_2[[Cost item]:[Cost item]],0),1),0)+\nINDEX(Input_ForRateCalc[],MATCH(Calc_OtherCosts_2[[#This Row],[Cost item]:[Cost item]],Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH($D$279,Inputs!$C$15:$AZ$15,0)))*IF(Calc_OtherCosts_2[[#This Row],[Unit]:[Unit]]=\"$\",1,IF(Calc_OtherCosts_2[[#This Row],[Unit]:[Unit]]=\"$/week\",WiPY)),\n(IFERROR(INDEX(Calc_CPI_2[[CPI uplift factor]:[CPI uplift factor]],MATCH(Calc_OtherCosts_2[[#This Row],[Cost item]:[Cost item]],Calc_CPI_2[[Cost item]:[Cost item]],0),1),0)+\nINDEX(Input_ForRateCalc[],MATCH(Calc_OtherCosts_2[[#This Row],[Cost item]:[Cost item]],Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH($D$279,Inputs!$C$15:$AZ$15,0)))/1000),\"-\")","v":9.8610000000000006E-5}]
[null,null,"Distributed Energy Resources Integration Program (DER)","Variable","$/kWh","All",{"$f":"IFERROR(\nIF(Calc_OtherCosts_2[[#This Row],[Fixed/Variable]:[Fixed/Variable]]=\"Fixed\",\n(IFERROR(INDEX(Calc_CPI_2[[CPI uplift factor]:[CPI uplift factor]],MATCH(Calc_OtherCosts_2[[#This Row],[Cost item]:[Cost item]],Calc_CPI_2[[Cost item]:[Cost item]],0),1),0)+\nINDEX(Input_ForRateCalc[],MATCH(Calc_OtherCosts_2[[#This Row],[Cost item]:[Cost item]],Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH($D$279,Inputs!$C$15:$AZ$15,0)))*IF(Calc_OtherCosts_2[[#This Row],[Unit]:[Unit]]=\"$\",1,IF(Calc_OtherCosts_2[[#This Row],[Unit]:[Unit]]=\"$/week\",WiPY)),\n(IFERROR(INDEX(Calc_CPI_2[[CPI uplift factor]:[CPI uplift factor]],MATCH(Calc_OtherCosts_2[[#This Row],[Cost item]:[Cost item]],Calc_CPI_2[[Cost item]:[Cost item]],0),1),0)+\nINDEX(Input_ForRateCalc[],MATCH(Calc_OtherCosts_2[[#This Row],[Cost item]:[Cost item]],Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH($D$279,Inputs!$C$15:$AZ$15,0)))/1000),\"-\")","v":1.1022999999999999E-4},{"$f":"IFERROR(\nIF(Calc_OtherCosts_2[[#This Row],[Fixed/Variable]:[Fixed/Variable]]=\"Fixed\",\n(IFERROR(INDEX(Calc_CPI_2[[CPI uplift factor]:[CPI uplift factor]],MATCH(Calc_OtherCosts_2[[#This Row],[Cost item]:[Cost item]],Calc_CPI_2[[Cost item]:[Cost item]],0),1),0)+\nINDEX(Input_ForRateCalc[],MATCH(Calc_OtherCosts_2[[#This Row],[Cost item]:[Cost item]],Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH($D$279,Inputs!$C$15:$AZ$15,0)))*IF(Calc_OtherCosts_2[[#This Row],[Unit]:[Unit]]=\"$\",1,IF(Calc_OtherCosts_2[[#This Row],[Unit]:[Unit]]=\"$/week\",WiPY)),\n(IFERROR(INDEX(Calc_CPI_2[[CPI uplift factor]:[CPI uplift factor]],MATCH(Calc_OtherCosts_2[[#This Row],[Cost item]:[Cost item]],Calc_CPI_2[[Cost item]:[Cost item]],0),1),0)+\nINDEX(Input_ForRateCalc[],MATCH(Calc_OtherCosts_2[[#This Row],[Cost item]:[Cost item]],Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH($D$279,Inputs!$C$15:$AZ$15,0)))/1000),\"-\")","v":1.1022999999999999E-4},{"$f":"IFERROR(\nIF(Calc_OtherCosts_2[[#This Row],[Fixed/Variable]:[Fixed/Variable]]=\"Fixed\",\n(IFERROR(INDEX(Calc_CPI_2[[CPI uplift factor]:[CPI uplift factor]],MATCH(Calc_OtherCosts_2[[#This Row],[Cost item]:[Cost item]],Calc_CPI_2[[Cost item]:[Cost item]],0),1),0)+\nINDEX(Input_ForRateCalc[],MATCH(Calc_OtherCosts_2[[#This Row],[Cost item]:[Cost item]],Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH($D$279,Inputs!$C$15:$AZ$15,0)))*IF(Calc_OtherCosts_2[[#This Row],[Unit]:[Unit]]=\"$\",1,IF(Calc_OtherCosts_2[[#This Row],[Unit]:[Unit]]=\"$/week\",WiPY)),\n(IFERROR(INDEX(Calc_CPI_2[[CPI uplift factor]:[CPI uplift factor]],MATCH(Calc_OtherCosts_2[[#This Row],[Cost item]:[Cost item]],Calc_CPI_2[[Cost item]:[Cost item]],0),1),0)+\nINDEX(Input_ForRateCalc[],MATCH(Calc_OtherCosts_2[[#This Row],[Cost item]:[Cost item]],Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH($D$279,Inputs!$C$15:$AZ$15,0)))/1000),\"-\")","v":1.1022999999999999E-4},{"$f":"IFERROR(\nIF(Calc_OtherCosts_2[[#This Row],[Fixed/Variable]:[Fixed/Variable]]=\"Fixed\",\n(IFERROR(INDEX(Calc_CPI_2[[CPI uplift factor]:[CPI uplift factor]],MATCH(Calc_OtherCosts_2[[#This Row],[Cost item]:[Cost item]],Calc_CPI_2[[Cost item]:[Cost item]],0),1),0)+\nINDEX(Input_ForRateCalc[],MATCH(Calc_OtherCosts_2[[#This Row],[Cost item]:[Cost item]],Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH($D$279,Inputs!$C$15:$AZ$15,0)))*IF(Calc_OtherCosts_2[[#This Row],[Unit]:[Unit]]=\"$\",1,IF(Calc_OtherCosts_2[[#This Row],[Unit]:[Unit]]=\"$/week\",WiPY)),\n(IFERROR(INDEX(Calc_CPI_2[[CPI uplift factor]:[CPI uplift factor]],MATCH(Calc_OtherCosts_2[[#This Row],[Cost item]:[Cost item]],Calc_CPI_2[[Cost item]:[Cost item]],0),1),0)+\nINDEX(Input_ForRateCalc[],MATCH(Calc_OtherCosts_2[[#This Row],[Cost item]:[Cost item]],Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH($D$279,Inputs!$C$15:$AZ$15,0)))/1000),\"-\")","v":1.1022999999999999E-4},{"$f":"IFERROR(\nIF(Calc_OtherCosts_2[[#This Row],[Fixed/Variable]:[Fixed/Variable]]=\"Fixed\",\n(IFERROR(INDEX(Calc_CPI_2[[CPI uplift factor]:[CPI uplift factor]],MATCH(Calc_OtherCosts_2[[#This Row],[Cost item]:[Cost item]],Calc_CPI_2[[Cost item]:[Cost item]],0),1),0)+\nINDEX(Input_ForRateCalc[],MATCH(Calc_OtherCosts_2[[#This Row],[Cost item]:[Cost item]],Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH($D$279,Inputs!$C$15:$AZ$15,0)))*IF(Calc_OtherCosts_2[[#This Row],[Unit]:[Unit]]=\"$\",1,IF(Calc_OtherCosts_2[[#This Row],[Unit]:[Unit]]=\"$/week\",WiPY)),\n(IFERROR(INDEX(Calc_CPI_2[[CPI uplift factor]:[CPI uplift factor]],MATCH(Calc_OtherCosts_2[[#This Row],[Cost item]:[Cost item]],Calc_CPI_2[[Cost item]:[Cost item]],0),1),0)+\nINDEX(Input_ForRateCalc[],MATCH(Calc_OtherCosts_2[[#This Row],[Cost item]:[Cost item]],Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH($D$279,Inputs!$C$15:$AZ$15,0)))/1000),\"-\")","v":1.1022999999999999E-4}]
[null,null,"Ancillary services","Variable","$/kWh","All",{"$f":"IFERROR(\nIF(Calc_OtherCosts_2[[#This Row],[Fixed/Variable]:[Fixed/Variable]]=\"Fixed\",\n(IFERROR(INDEX(Calc_CPI_2[[CPI uplift factor]:[CPI uplift factor]],MATCH(Calc_OtherCosts_2[[#This Row],[Cost item]:[Cost item]],Calc_CPI_2[[Cost item]:[Cost item]],0),1),0)+\nINDEX(Input_ForRateCalc[],MATCH(Calc_OtherCosts_2[[#This Row],[Cost item]:[Cost item]],Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH($D$279,Inputs!$C$15:$AZ$15,0)))*IF(Calc_OtherCosts_2[[#This Row],[Unit]:[Unit]]=\"$\",1,IF(Calc_OtherCosts_2[[#This Row],[Unit]:[Unit]]=\"$/week\",WiPY)),\n(IFERROR(INDEX(Calc_CPI_2[[CPI uplift factor]:[CPI uplift factor]],MATCH(Calc_OtherCosts_2[[#This Row],[Cost item]:[Cost item]],Calc_CPI_2[[Cost item]:[Cost item]],0),1),0)+\nINDEX(Input_ForRateCalc[],MATCH(Calc_OtherCosts_2[[#This Row],[Cost item]:[Cost item]],Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH($D$279,Inputs!$C$15:$AZ$15,0)))/1000),\"-\")","v":2.8120728749374794E-4},{"$f":"IFERROR(\nIF(Calc_OtherCosts_2[[#This Row],[Fixed/Variable]:[Fixed/Variable]]=\"Fixed\",\n(IFERROR(INDEX(Calc_CPI_2[[CPI uplift factor]:[CPI uplift factor]],MATCH(Calc_OtherCosts_2[[#This Row],[Cost item]:[Cost item]],Calc_CPI_2[[Cost item]:[Cost item]],0),1),0)+\nINDEX(Input_ForRateCalc[],MATCH(Calc_OtherCosts_2[[#This Row],[Cost item]:[Cost item]],Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH($D$279,Inputs!$C$15:$AZ$15,0)))*IF(Calc_OtherCosts_2[[#This Row],[Unit]:[Unit]]=\"$\",1,IF(Calc_OtherCosts_2[[#This Row],[Unit]:[Unit]]=\"$/week\",WiPY)),\n(IFERROR(INDEX(Calc_CPI_2[[CPI uplift factor]:[CPI uplift factor]],MATCH(Calc_OtherCosts_2[[#This Row],[Cost item]:[Cost item]],Calc_CPI_2[[Cost item]:[Cost item]],0),1),0)+\nINDEX(Input_ForRateCalc[],MATCH(Calc_OtherCosts_2[[#This Row],[Cost item]:[Cost item]],Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH($D$279,Inputs!$C$15:$AZ$15,0)))/1000),\"-\")","v":2.8120728749374794E-4},{"$f":"IFERROR(\nIF(Calc_OtherCosts_2[[#This Row],[Fixed/Variable]:[Fixed/Variable]]=\"Fixed\",\n(IFERROR(INDEX(Calc_CPI_2[[CPI uplift factor]:[CPI uplift factor]],MATCH(Calc_OtherCosts_2[[#This Row],[Cost item]:[Cost item]],Calc_CPI_2[[Cost item]:[Cost item]],0),1),0)+\nINDEX(Input_ForRateCalc[],MATCH(Calc_OtherCosts_2[[#This Row],[Cost item]:[Cost item]],Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH($D$279,Inputs!$C$15:$AZ$15,0)))*IF(Calc_OtherCosts_2[[#This Row],[Unit]:[Unit]]=\"$\",1,IF(Calc_OtherCosts_2[[#This Row],[Unit]:[Unit]]=\"$/week\",WiPY)),\n(IFERROR(INDEX(Calc_CPI_2[[CPI uplift factor]:[CPI uplift factor]],MATCH(Calc_OtherCosts_2[[#This Row],[Cost item]:[Cost item]],Calc_CPI_2[[Cost item]:[Cost item]],0),1),0)+\nINDEX(Input_ForRateCalc[],MATCH(Calc_OtherCosts_2[[#This Row],[Cost item]:[Cost item]],Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH($D$279,Inputs!$C$15:$AZ$15,0)))/1000),\"-\")","v":2.8120728749374794E-4},{"$f":"IFERROR(\nIF(Calc_OtherCosts_2[[#This Row],[Fixed/Variable]:[Fixed/Variable]]=\"Fixed\",\n(IFERROR(INDEX(Calc_CPI_2[[CPI uplift factor]:[CPI uplift factor]],MATCH(Calc_OtherCosts_2[[#This Row],[Cost item]:[Cost item]],Calc_CPI_2[[Cost item]:[Cost item]],0),1),0)+\nINDEX(Input_ForRateCalc[],MATCH(Calc_OtherCosts_2[[#This Row],[Cost item]:[Cost item]],Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH($D$279,Inputs!$C$15:$AZ$15,0)))*IF(Calc_OtherCosts_2[[#This Row],[Unit]:[Unit]]=\"$\",1,IF(Calc_OtherCosts_2[[#This Row],[Unit]:[Unit]]=\"$/week\",WiPY)),\n(IFERROR(INDEX(Calc_CPI_2[[CPI uplift factor]:[CPI uplift factor]],MATCH(Calc_OtherCosts_2[[#This Row],[Cost item]:[Cost item]],Calc_CPI_2[[Cost item]:[Cost item]],0),1),0)+\nINDEX(Input_ForRateCalc[],MATCH(Calc_OtherCosts_2[[#This Row],[Cost item]:[Cost item]],Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH($D$279,Inputs!$C$15:$AZ$15,0)))/1000),\"-\")","v":2.8120728749374794E-4},{"$f":"IFERROR(\nIF(Calc_OtherCosts_2[[#This Row],[Fixed/Variable]:[Fixed/Variable]]=\"Fixed\",\n(IFERROR(INDEX(Calc_CPI_2[[CPI uplift factor]:[CPI uplift factor]],MATCH(Calc_OtherCosts_2[[#This Row],[Cost item]:[Cost item]],Calc_CPI_2[[Cost item]:[Cost item]],0),1),0)+\nINDEX(Input_ForRateCalc[],MATCH(Calc_OtherCosts_2[[#This Row],[Cost item]:[Cost item]],Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH($D$279,Inputs!$C$15:$AZ$15,0)))*IF(Calc_OtherCosts_2[[#This Row],[Unit]:[Unit]]=\"$\",1,IF(Calc_OtherCosts_2[[#This Row],[Unit]:[Unit]]=\"$/week\",WiPY)),\n(IFERROR(INDEX(Calc_CPI_2[[CPI uplift factor]:[CPI uplift factor]],MATCH(Calc_OtherCosts_2[[#This Row],[Cost item]:[Cost item]],Calc_CPI_2[[Cost item]:[Cost item]],0),1),0)+\nINDEX(Input_ForRateCalc[],MATCH(Calc_OtherCosts_2[[#This Row],[Cost item]:[Cost item]],Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH($D$279,Inputs!$C$15:$AZ$15,0)))/1000),\"-\")","v":2.8120728749374794E-4}]
[null,null,"General NEM fees - fixed","Fixed","$/week","All",{"$f":"IFERROR(\nIF(Calc_OtherCosts_2[[#This Row],[Fixed/Variable]:[Fixed/Variable]]=\"Fixed\",\n(IFERROR(INDEX(Calc_CPI_2[[CPI uplift factor]:[CPI uplift factor]],MATCH(Calc_OtherCosts_2[[#This Row],[Cost item]:[Cost item]],Calc_CPI_2[[Cost item]:[Cost item]],0),1),0)+\nINDEX(Input_ForRateCalc[],MATCH(Calc_OtherCosts_2[[#This Row],[Cost item]:[Cost item]],Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH($D$279,Inputs!$C$15:$AZ$15,0)))*IF(Calc_OtherCosts_2[[#This Row],[Unit]:[Unit]]=\"$\",1,IF(Calc_OtherCosts_2[[#This Row],[Unit]:[Unit]]=\"$/week\",WiPY)),\n(IFERROR(INDEX(Calc_CPI_2[[CPI uplift factor]:[CPI uplift factor]],MATCH(Calc_OtherCosts_2[[#This Row],[Cost item]:[Cost item]],Calc_CPI_2[[Cost item]:[Cost item]],0),1),0)+\nINDEX(Input_ForRateCalc[],MATCH(Calc_OtherCosts_2[[#This Row],[Cost item]:[Cost item]],Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH($D$279,Inputs!$C$15:$AZ$15,0)))/1000),\"-\")","v":4.8117428571428578},{"$f":"IFERROR(\nIF(Calc_OtherCosts_2[[#This Row],[Fixed/Variable]:[Fixed/Variable]]=\"Fixed\",\n(IFERROR(INDEX(Calc_CPI_2[[CPI uplift factor]:[CPI uplift factor]],MATCH(Calc_OtherCosts_2[[#This Row],[Cost item]:[Cost item]],Calc_CPI_2[[Cost item]:[Cost item]],0),1),0)+\nINDEX(Input_ForRateCalc[],MATCH(Calc_OtherCosts_2[[#This Row],[Cost item]:[Cost item]],Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH($D$279,Inputs!$C$15:$AZ$15,0)))*IF(Calc_OtherCosts_2[[#This Row],[Unit]:[Unit]]=\"$\",1,IF(Calc_OtherCosts_2[[#This Row],[Unit]:[Unit]]=\"$/week\",WiPY)),\n(IFERROR(INDEX(Calc_CPI_2[[CPI uplift factor]:[CPI uplift factor]],MATCH(Calc_OtherCosts_2[[#This Row],[Cost item]:[Cost item]],Calc_CPI_2[[Cost item]:[Cost item]],0),1),0)+\nINDEX(Input_ForRateCalc[],MATCH(Calc_OtherCosts_2[[#This Row],[Cost item]:[Cost item]],Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH($D$279,Inputs!$C$15:$AZ$15,0)))/1000),\"-\")","v":4.8117428571428578},{"$f":"IFERROR(\nIF(Calc_OtherCosts_2[[#This Row],[Fixed/Variable]:[Fixed/Variable]]=\"Fixed\",\n(IFERROR(INDEX(Calc_CPI_2[[CPI uplift factor]:[CPI uplift factor]],MATCH(Calc_OtherCosts_2[[#This Row],[Cost item]:[Cost item]],Calc_CPI_2[[Cost item]:[Cost item]],0),1),0)+\nINDEX(Input_ForRateCalc[],MATCH(Calc_OtherCosts_2[[#This Row],[Cost item]:[Cost item]],Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH($D$279,Inputs!$C$15:$AZ$15,0)))*IF(Calc_OtherCosts_2[[#This Row],[Unit]:[Unit]]=\"$\",1,IF(Calc_OtherCosts_2[[#This Row],[Unit]:[Unit]]=\"$/week\",WiPY)),\n(IFERROR(INDEX(Calc_CPI_2[[CPI uplift factor]:[CPI uplift factor]],MATCH(Calc_OtherCosts_2[[#This Row],[Cost item]:[Cost item]],Calc_CPI_2[[Cost item]:[Cost item]],0),1),0)+\nINDEX(Input_ForRateCalc[],MATCH(Calc_OtherCosts_2[[#This Row],[Cost item]:[Cost item]],Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH($D$279,Inputs!$C$15:$AZ$15,0)))/1000),\"-\")","v":4.8117428571428578},{"$f":"IFERROR(\nIF(Calc_OtherCosts_2[[#This Row],[Fixed/Variable]:[Fixed/Variable]]=\"Fixed\",\n(IFERROR(INDEX(Calc_CPI_2[[CPI uplift factor]:[CPI uplift factor]],MATCH(Calc_OtherCosts_2[[#This Row],[Cost item]:[Cost item]],Calc_CPI_2[[Cost item]:[Cost item]],0),1),0)+\nINDEX(Input_ForRateCalc[],MATCH(Calc_OtherCosts_2[[#This Row],[Cost item]:[Cost item]],Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH($D$279,Inputs!$C$15:$AZ$15,0)))*IF(Calc_OtherCosts_2[[#This Row],[Unit]:[Unit]]=\"$\",1,IF(Calc_OtherCosts_2[[#This Row],[Unit]:[Unit]]=\"$/week\",WiPY)),\n(IFERROR(INDEX(Calc_CPI_2[[CPI uplift factor]:[CPI uplift factor]],MATCH(Calc_OtherCosts_2[[#This Row],[Cost item]:[Cost item]],Calc_CPI_2[[Cost item]:[Cost item]],0),1),0)+\nINDEX(Input_ForRateCalc[],MATCH(Calc_OtherCosts_2[[#This Row],[Cost item]:[Cost item]],Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH($D$279,Inputs!$C$15:$AZ$15,0)))/1000),\"-\")","v":4.8117428571428578},{"$f":"IFERROR(\nIF(Calc_OtherCosts_2[[#This Row],[Fixed/Variable]:[Fixed/Variable]]=\"Fixed\",\n(IFERROR(INDEX(Calc_CPI_2[[CPI uplift factor]:[CPI uplift factor]],MATCH(Calc_OtherCosts_2[[#This Row],[Cost item]:[Cost item]],Calc_CPI_2[[Cost item]:[Cost item]],0),1),0)+\nINDEX(Input_ForRateCalc[],MATCH(Calc_OtherCosts_2[[#This Row],[Cost item]:[Cost item]],Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH($D$279,Inputs!$C$15:$AZ$15,0)))*IF(Calc_OtherCosts_2[[#This Row],[Unit]:[Unit]]=\"$\",1,IF(Calc_OtherCosts_2[[#This Row],[Unit]:[Unit]]=\"$/week\",WiPY)),\n(IFERROR(INDEX(Calc_CPI_2[[CPI uplift factor]:[CPI uplift factor]],MATCH(Calc_OtherCosts_2[[#This Row],[Cost item]:[Cost item]],Calc_CPI_2[[Cost item]:[Cost item]],0),1),0)+\nINDEX(Input_ForRateCalc[],MATCH(Calc_OtherCosts_2[[#This Row],[Cost item]:[Cost item]],Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH($D$279,Inputs!$C$15:$AZ$15,0)))/1000),\"-\")","v":4.8117428571428578}]
[null,null,"Distributed Energy Resources Integration Program (DER) - fixed","Fixed","$/week","All",{"$f":"IFERROR(\nIF(Calc_OtherCosts_2[[#This Row],[Fixed/Variable]:[Fixed/Variable]]=\"Fixed\",\n(IFERROR(INDEX(Calc_CPI_2[[CPI uplift factor]:[CPI uplift factor]],MATCH(Calc_OtherCosts_2[[#This Row],[Cost item]:[Cost item]],Calc_CPI_2[[Cost item]:[Cost item]],0),1),0)+\nINDEX(Input_ForRateCalc[],MATCH(Calc_OtherCosts_2[[#This Row],[Cost item]:[Cost item]],Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH($D$279,Inputs!$C$15:$AZ$15,0)))*IF(Calc_OtherCosts_2[[#This Row],[Unit]:[Unit]]=\"$\",1,IF(Calc_OtherCosts_2[[#This Row],[Unit]:[Unit]]=\"$/week\",WiPY)),\n(IFERROR(INDEX(Calc_CPI_2[[CPI uplift factor]:[CPI uplift factor]],MATCH(Calc_OtherCosts_2[[#This Row],[Cost item]:[Cost item]],Calc_CPI_2[[Cost item]:[Cost item]],0),1),0)+\nINDEX(Input_ForRateCalc[],MATCH(Calc_OtherCosts_2[[#This Row],[Cost item]:[Cost item]],Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH($D$279,Inputs!$C$15:$AZ$15,0)))/1000),\"-\")","v":2.9048785714285716},{"$f":"IFERROR(\nIF(Calc_OtherCosts_2[[#This Row],[Fixed/Variable]:[Fixed/Variable]]=\"Fixed\",\n(IFERROR(INDEX(Calc_CPI_2[[CPI uplift factor]:[CPI uplift factor]],MATCH(Calc_OtherCosts_2[[#This Row],[Cost item]:[Cost item]],Calc_CPI_2[[Cost item]:[Cost item]],0),1),0)+\nINDEX(Input_ForRateCalc[],MATCH(Calc_OtherCosts_2[[#This Row],[Cost item]:[Cost item]],Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH($D$279,Inputs!$C$15:$AZ$15,0)))*IF(Calc_OtherCosts_2[[#This Row],[Unit]:[Unit]]=\"$\",1,IF(Calc_OtherCosts_2[[#This Row],[Unit]:[Unit]]=\"$/week\",WiPY)),\n(IFERROR(INDEX(Calc_CPI_2[[CPI uplift factor]:[CPI uplift factor]],MATCH(Calc_OtherCosts_2[[#This Row],[Cost item]:[Cost item]],Calc_CPI_2[[Cost item]:[Cost item]],0),1),0)+\nINDEX(Input_ForRateCalc[],MATCH(Calc_OtherCosts_2[[#This Row],[Cost item]:[Cost item]],Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH($D$279,Inputs!$C$15:$AZ$15,0)))/1000),\"-\")","v":2.9048785714285716},{"$f":"IFERROR(\nIF(Calc_OtherCosts_2[[#This Row],[Fixed/Variable]:[Fixed/Variable]]=\"Fixed\",\n(IFERROR(INDEX(Calc_CPI_2[[CPI uplift factor]:[CPI uplift factor]],MATCH(Calc_OtherCosts_2[[#This Row],[Cost item]:[Cost item]],Calc_CPI_2[[Cost item]:[Cost item]],0),1),0)+\nINDEX(Input_ForRateCalc[],MATCH(Calc_OtherCosts_2[[#This Row],[Cost item]:[Cost item]],Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH($D$279,Inputs!$C$15:$AZ$15,0)))*IF(Calc_OtherCosts_2[[#This Row],[Unit]:[Unit]]=\"$\",1,IF(Calc_OtherCosts_2[[#This Row],[Unit]:[Unit]]=\"$/week\",WiPY)),\n(IFERROR(INDEX(Calc_CPI_2[[CPI uplift factor]:[CPI uplift factor]],MATCH(Calc_OtherCosts_2[[#This Row],[Cost item]:[Cost item]],Calc_CPI_2[[Cost item]:[Cost item]],0),1),0)+\nINDEX(Input_ForRateCalc[],MATCH(Calc_OtherCosts_2[[#This Row],[Cost item]:[Cost item]],Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH($D$279,Inputs!$C$15:$AZ$15,0)))/1000),\"-\")","v":2.9048785714285716},{"$f":"IFERROR(\nIF(Calc_OtherCosts_2[[#This Row],[Fixed/Variable]:[Fixed/Variable]]=\"Fixed\",\n(IFERROR(INDEX(Calc_CPI_2[[CPI uplift factor]:[CPI uplift factor]],MATCH(Calc_OtherCosts_2[[#This Row],[Cost item]:[Cost item]],Calc_CPI_2[[Cost item]:[Cost item]],0),1),0)+\nINDEX(Input_ForRateCalc[],MATCH(Calc_OtherCosts_2[[#This Row],[Cost item]:[Cost item]],Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH($D$279,Inputs!$C$15:$AZ$15,0)))*IF(Calc_OtherCosts_2[[#This Row],[Unit]:[Unit]]=\"$\",1,IF(Calc_OtherCosts_2[[#This Row],[Unit]:[Unit]]=\"$/week\",WiPY)),\n(IFERROR(INDEX(Calc_CPI_2[[CPI uplift factor]:[CPI uplift factor]],MATCH(Calc_OtherCosts_2[[#This Row],[Cost item]:[Cost item]],Calc_CPI_2[[Cost item]:[Cost item]],0),1),0)+\nINDEX(Input_ForRateCalc[],MATCH(Calc_OtherCosts_2[[#This Row],[Cost item]:[Cost item]],Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH($D$279,Inputs!$C$15:$AZ$15,0)))/1000),\"-\")","v":2.9048785714285716},{"$f":"IFERROR(\nIF(Calc_OtherCosts_2[[#This Row],[Fixed/Variable]:[Fixed/Variable]]=\"Fixed\",\n(IFERROR(INDEX(Calc_CPI_2[[CPI uplift factor]:[CPI uplift factor]],MATCH(Calc_OtherCosts_2[[#This Row],[Cost item]:[Cost item]],Calc_CPI_2[[Cost item]:[Cost item]],0),1),0)+\nINDEX(Input_ForRateCalc[],MATCH(Calc_OtherCosts_2[[#This Row],[Cost item]:[Cost item]],Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH($D$279,Inputs!$C$15:$AZ$15,0)))*IF(Calc_OtherCosts_2[[#This Row],[Unit]:[Unit]]=\"$\",1,IF(Calc_OtherCosts_2[[#This Row],[Unit]:[Unit]]=\"$/week\",WiPY)),\n(IFERROR(INDEX(Calc_CPI_2[[CPI uplift factor]:[CPI uplift factor]],MATCH(Calc_OtherCosts_2[[#This Row],[Cost item]:[Cost item]],Calc_CPI_2[[Cost item]:[Cost item]],0),1),0)+\nINDEX(Input_ForRateCalc[],MATCH(Calc_OtherCosts_2[[#This Row],[Cost item]:[Cost item]],Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH($D$279,Inputs!$C$15:$AZ$15,0)))/1000),\"-\")","v":2.9048785714285716}]
[null,null,"IT upgrade and 5MS/GS compliance - fixed","Fixed","$/week","All",{"$f":"IFERROR(\nIF(Calc_OtherCosts_2[[#This Row],[Fixed/Variable]:[Fixed/Variable]]=\"Fixed\",\n(IFERROR(INDEX(Calc_CPI_2[[CPI uplift factor]:[CPI uplift factor]],MATCH(Calc_OtherCosts_2[[#This Row],[Cost item]:[Cost item]],Calc_CPI_2[[Cost item]:[Cost item]],0),1),0)+\nINDEX(Input_ForRateCalc[],MATCH(Calc_OtherCosts_2[[#This Row],[Cost item]:[Cost item]],Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH($D$279,Inputs!$C$15:$AZ$15,0)))*IF(Calc_OtherCosts_2[[#This Row],[Unit]:[Unit]]=\"$\",1,IF(Calc_OtherCosts_2[[#This Row],[Unit]:[Unit]]=\"$/week\",WiPY)),\n(IFERROR(INDEX(Calc_CPI_2[[CPI uplift factor]:[CPI uplift factor]],MATCH(Calc_OtherCosts_2[[#This Row],[Cost item]:[Cost item]],Calc_CPI_2[[Cost item]:[Cost item]],0),1),0)+\nINDEX(Input_ForRateCalc[],MATCH(Calc_OtherCosts_2[[#This Row],[Cost item]:[Cost item]],Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH($D$279,Inputs!$C$15:$AZ$15,0)))/1000),\"-\")","v":1.6070428571428572},{"$f":"IFERROR(\nIF(Calc_OtherCosts_2[[#This Row],[Fixed/Variable]:[Fixed/Variable]]=\"Fixed\",\n(IFERROR(INDEX(Calc_CPI_2[[CPI uplift factor]:[CPI uplift factor]],MATCH(Calc_OtherCosts_2[[#This Row],[Cost item]:[Cost item]],Calc_CPI_2[[Cost item]:[Cost item]],0),1),0)+\nINDEX(Input_ForRateCalc[],MATCH(Calc_OtherCosts_2[[#This Row],[Cost item]:[Cost item]],Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH($D$279,Inputs!$C$15:$AZ$15,0)))*IF(Calc_OtherCosts_2[[#This Row],[Unit]:[Unit]]=\"$\",1,IF(Calc_OtherCosts_2[[#This Row],[Unit]:[Unit]]=\"$/week\",WiPY)),\n(IFERROR(INDEX(Calc_CPI_2[[CPI uplift factor]:[CPI uplift factor]],MATCH(Calc_OtherCosts_2[[#This Row],[Cost item]:[Cost item]],Calc_CPI_2[[Cost item]:[Cost item]],0),1),0)+\nINDEX(Input_ForRateCalc[],MATCH(Calc_OtherCosts_2[[#This Row],[Cost item]:[Cost item]],Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH($D$279,Inputs!$C$15:$AZ$15,0)))/1000),\"-\")","v":1.6070428571428572},{"$f":"IFERROR(\nIF(Calc_OtherCosts_2[[#This Row],[Fixed/Variable]:[Fixed/Variable]]=\"Fixed\",\n(IFERROR(INDEX(Calc_CPI_2[[CPI uplift factor]:[CPI uplift factor]],MATCH(Calc_OtherCosts_2[[#This Row],[Cost item]:[Cost item]],Calc_CPI_2[[Cost item]:[Cost item]],0),1),0)+\nINDEX(Input_ForRateCalc[],MATCH(Calc_OtherCosts_2[[#This Row],[Cost item]:[Cost item]],Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH($D$279,Inputs!$C$15:$AZ$15,0)))*IF(Calc_OtherCosts_2[[#This Row],[Unit]:[Unit]]=\"$\",1,IF(Calc_OtherCosts_2[[#This Row],[Unit]:[Unit]]=\"$/week\",WiPY)),\n(IFERROR(INDEX(Calc_CPI_2[[CPI uplift factor]:[CPI uplift factor]],MATCH(Calc_OtherCosts_2[[#This Row],[Cost item]:[Cost item]],Calc_CPI_2[[Cost item]:[Cost item]],0),1),0)+\nINDEX(Input_ForRateCalc[],MATCH(Calc_OtherCosts_2[[#This Row],[Cost item]:[Cost item]],Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH($D$279,Inputs!$C$15:$AZ$15,0)))/1000),\"-\")","v":1.6070428571428572},{"$f":"IFERROR(\nIF(Calc_OtherCosts_2[[#This Row],[Fixed/Variable]:[Fixed/Variable]]=\"Fixed\",\n(IFERROR(INDEX(Calc_CPI_2[[CPI uplift factor]:[CPI uplift factor]],MATCH(Calc_OtherCosts_2[[#This Row],[Cost item]:[Cost item]],Calc_CPI_2[[Cost item]:[Cost item]],0),1),0)+\nINDEX(Input_ForRateCalc[],MATCH(Calc_OtherCosts_2[[#This Row],[Cost item]:[Cost item]],Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH($D$279,Inputs!$C$15:$AZ$15,0)))*IF(Calc_OtherCosts_2[[#This Row],[Unit]:[Unit]]=\"$\",1,IF(Calc_OtherCosts_2[[#This Row],[Unit]:[Unit]]=\"$/week\",WiPY)),\n(IFERROR(INDEX(Calc_CPI_2[[CPI uplift factor]:[CPI uplift factor]],MATCH(Calc_OtherCosts_2[[#This Row],[Cost item]:[Cost item]],Calc_CPI_2[[Cost item]:[Cost item]],0),1),0)+\nINDEX(Input_ForRateCalc[],MATCH(Calc_OtherCosts_2[[#This Row],[Cost item]:[Cost item]],Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH($D$279,Inputs!$C$15:$AZ$15,0)))/1000),\"-\")","v":1.6070428571428572},{"$f":"IFERROR(\nIF(Calc_OtherCosts_2[[#This Row],[Fixed/Variable]:[Fixed/Variable]]=\"Fixed\",\n(IFERROR(INDEX(Calc_CPI_2[[CPI uplift factor]:[CPI uplift factor]],MATCH(Calc_OtherCosts_2[[#This Row],[Cost item]:[Cost item]],Calc_CPI_2[[Cost item]:[Cost item]],0),1),0)+\nINDEX(Input_ForRateCalc[],MATCH(Calc_OtherCosts_2[[#This Row],[Cost item]:[Cost item]],Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH($D$279,Inputs!$C$15:$AZ$15,0)))*IF(Calc_OtherCosts_2[[#This Row],[Unit]:[Unit]]=\"$\",1,IF(Calc_OtherCosts_2[[#This Row],[Unit]:[Unit]]=\"$/week\",WiPY)),\n(IFERROR(INDEX(Calc_CPI_2[[CPI uplift factor]:[CPI uplift factor]],MATCH(Calc_OtherCosts_2[[#This Row],[Cost item]:[Cost item]],Calc_CPI_2[[Cost item]:[Cost item]],0),1),0)+\nINDEX(Input_ForRateCalc[],MATCH(Calc_OtherCosts_2[[#This Row],[Cost item]:[Cost item]],Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH($D$279,Inputs!$C$15:$AZ$15,0)))/1000),\"-\")","v":1.6070428571428572}]
[null,null,"Market suspension - usage","Variable","$/kWh","All",{"$f":"IFERROR(\nIF(Calc_OtherCosts_2[[#This Row],[Fixed/Variable]:[Fixed/Variable]]=\"Fixed\",\n(IFERROR(INDEX(Calc_CPI_2[[CPI uplift factor]:[CPI uplift factor]],MATCH(Calc_OtherCosts_2[[#This Row],[Cost item]:[Cost item]],Calc_CPI_2[[Cost item]:[Cost item]],0),1),0)+\nINDEX(Input_ForRateCalc[],MATCH(Calc_OtherCosts_2[[#This Row],[Cost item]:[Cost item]],Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH($D$279,Inputs!$C$15:$AZ$15,0)))*IF(Calc_OtherCosts_2[[#This Row],[Unit]:[Unit]]=\"$\",1,IF(Calc_OtherCosts_2[[#This Row],[Unit]:[Unit]]=\"$/week\",WiPY)),\n(IFERROR(INDEX(Calc_CPI_2[[CPI uplift factor]:[CPI uplift factor]],MATCH(Calc_OtherCosts_2[[#This Row],[Cost item]:[Cost item]],Calc_CPI_2[[Cost item]:[Cost item]],0),1),0)+\nINDEX(Input_ForRateCalc[],MATCH(Calc_OtherCosts_2[[#This Row],[Cost item]:[Cost item]],Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH($D$279,Inputs!$C$15:$AZ$15,0)))/1000),\"-\")","v":3.2721571877481956E-6},{"$f":"IFERROR(\nIF(Calc_OtherCosts_2[[#This Row],[Fixed/Variable]:[Fixed/Variable]]=\"Fixed\",\n(IFERROR(INDEX(Calc_CPI_2[[CPI uplift factor]:[CPI uplift factor]],MATCH(Calc_OtherCosts_2[[#This Row],[Cost item]:[Cost item]],Calc_CPI_2[[Cost item]:[Cost item]],0),1),0)+\nINDEX(Input_ForRateCalc[],MATCH(Calc_OtherCosts_2[[#This Row],[Cost item]:[Cost item]],Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH($D$279,Inputs!$C$15:$AZ$15,0)))*IF(Calc_OtherCosts_2[[#This Row],[Unit]:[Unit]]=\"$\",1,IF(Calc_OtherCosts_2[[#This Row],[Unit]:[Unit]]=\"$/week\",WiPY)),\n(IFERROR(INDEX(Calc_CPI_2[[CPI uplift factor]:[CPI uplift factor]],MATCH(Calc_OtherCosts_2[[#This Row],[Cost item]:[Cost item]],Calc_CPI_2[[Cost item]:[Cost item]],0),1),0)+\nINDEX(Input_ForRateCalc[],MATCH(Calc_OtherCosts_2[[#This Row],[Cost item]:[Cost item]],Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH($D$279,Inputs!$C$15:$AZ$15,0)))/1000),\"-\")","v":3.2721571877481956E-6},{"$f":"IFERROR(\nIF(Calc_OtherCosts_2[[#This Row],[Fixed/Variable]:[Fixed/Variable]]=\"Fixed\",\n(IFERROR(INDEX(Calc_CPI_2[[CPI uplift factor]:[CPI uplift factor]],MATCH(Calc_OtherCosts_2[[#This Row],[Cost item]:[Cost item]],Calc_CPI_2[[Cost item]:[Cost item]],0),1),0)+\nINDEX(Input_ForRateCalc[],MATCH(Calc_OtherCosts_2[[#This Row],[Cost item]:[Cost item]],Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH($D$279,Inputs!$C$15:$AZ$15,0)))*IF(Calc_OtherCosts_2[[#This Row],[Unit]:[Unit]]=\"$\",1,IF(Calc_OtherCosts_2[[#This Row],[Unit]:[Unit]]=\"$/week\",WiPY)),\n(IFERROR(INDEX(Calc_CPI_2[[CPI uplift factor]:[CPI uplift factor]],MATCH(Calc_OtherCosts_2[[#This Row],[Cost item]:[Cost item]],Calc_CPI_2[[Cost item]:[Cost item]],0),1),0)+\nINDEX(Input_ForRateCalc[],MATCH(Calc_OtherCosts_2[[#This Row],[Cost item]:[Cost item]],Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH($D$279,Inputs!$C$15:$AZ$15,0)))/1000),\"-\")","v":3.2721571877481956E-6},{"$f":"IFERROR(\nIF(Calc_OtherCosts_2[[#This Row],[Fixed/Variable]:[Fixed/Variable]]=\"Fixed\",\n(IFERROR(INDEX(Calc_CPI_2[[CPI uplift factor]:[CPI uplift factor]],MATCH(Calc_OtherCosts_2[[#This Row],[Cost item]:[Cost item]],Calc_CPI_2[[Cost item]:[Cost item]],0),1),0)+\nINDEX(Input_ForRateCalc[],MATCH(Calc_OtherCosts_2[[#This Row],[Cost item]:[Cost item]],Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH($D$279,Inputs!$C$15:$AZ$15,0)))*IF(Calc_OtherCosts_2[[#This Row],[Unit]:[Unit]]=\"$\",1,IF(Calc_OtherCosts_2[[#This Row],[Unit]:[Unit]]=\"$/week\",WiPY)),\n(IFERROR(INDEX(Calc_CPI_2[[CPI uplift factor]:[CPI uplift factor]],MATCH(Calc_OtherCosts_2[[#This Row],[Cost item]:[Cost item]],Calc_CPI_2[[Cost item]:[Cost item]],0),1),0)+\nINDEX(Input_ForRateCalc[],MATCH(Calc_OtherCosts_2[[#This Row],[Cost item]:[Cost item]],Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH($D$279,Inputs!$C$15:$AZ$15,0)))/1000),\"-\")","v":3.2721571877481956E-6},{"$f":"IFERROR(\nIF(Calc_OtherCosts_2[[#This Row],[Fixed/Variable]:[Fixed/Variable]]=\"Fixed\",\n(IFERROR(INDEX(Calc_CPI_2[[CPI uplift factor]:[CPI uplift factor]],MATCH(Calc_OtherCosts_2[[#This Row],[Cost item]:[Cost item]],Calc_CPI_2[[Cost item]:[Cost item]],0),1),0)+\nINDEX(Input_ForRateCalc[],MATCH(Calc_OtherCosts_2[[#This Row],[Cost item]:[Cost item]],Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH($D$279,Inputs!$C$15:$AZ$15,0)))*IF(Calc_OtherCosts_2[[#This Row],[Unit]:[Unit]]=\"$\",1,IF(Calc_OtherCosts_2[[#This Row],[Unit]:[Unit]]=\"$/week\",WiPY)),\n(IFERROR(INDEX(Calc_CPI_2[[CPI uplift factor]:[CPI uplift factor]],MATCH(Calc_OtherCosts_2[[#This Row],[Cost item]:[Cost item]],Calc_CPI_2[[Cost item]:[Cost item]],0),1),0)+\nINDEX(Input_ForRateCalc[],MATCH(Calc_OtherCosts_2[[#This Row],[Cost item]:[Cost item]],Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH($D$279,Inputs!$C$15:$AZ$15,0)))/1000),\"-\")","v":3.2721571877481956E-6}]
[null,null,"Directions - usage","Variable","$/kWh","All",{"$f":"IFERROR(\nIF(Calc_OtherCosts_2[[#This Row],[Fixed/Variable]:[Fixed/Variable]]=\"Fixed\",\n(IFERROR(INDEX(Calc_CPI_2[[CPI uplift factor]:[CPI uplift factor]],MATCH(Calc_OtherCosts_2[[#This Row],[Cost item]:[Cost item]],Calc_CPI_2[[Cost item]:[Cost item]],0),1),0)+\nINDEX(Input_ForRateCalc[],MATCH(Calc_OtherCosts_2[[#This Row],[Cost item]:[Cost item]],Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH($D$279,Inputs!$C$15:$AZ$15,0)))*IF(Calc_OtherCosts_2[[#This Row],[Unit]:[Unit]]=\"$\",1,IF(Calc_OtherCosts_2[[#This Row],[Unit]:[Unit]]=\"$/week\",WiPY)),\n(IFERROR(INDEX(Calc_CPI_2[[CPI uplift factor]:[CPI uplift factor]],MATCH(Calc_OtherCosts_2[[#This Row],[Cost item]:[Cost item]],Calc_CPI_2[[Cost item]:[Cost item]],0),1),0)+\nINDEX(Input_ForRateCalc[],MATCH(Calc_OtherCosts_2[[#This Row],[Cost item]:[Cost item]],Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH($D$279,Inputs!$C$15:$AZ$15,0)))/1000),\"-\")","v":0},{"$f":"IFERROR(\nIF(Calc_OtherCosts_2[[#This Row],[Fixed/Variable]:[Fixed/Variable]]=\"Fixed\",\n(IFERROR(INDEX(Calc_CPI_2[[CPI uplift factor]:[CPI uplift factor]],MATCH(Calc_OtherCosts_2[[#This Row],[Cost item]:[Cost item]],Calc_CPI_2[[Cost item]:[Cost item]],0),1),0)+\nINDEX(Input_ForRateCalc[],MATCH(Calc_OtherCosts_2[[#This Row],[Cost item]:[Cost item]],Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH($D$279,Inputs!$C$15:$AZ$15,0)))*IF(Calc_OtherCosts_2[[#This Row],[Unit]:[Unit]]=\"$\",1,IF(Calc_OtherCosts_2[[#This Row],[Unit]:[Unit]]=\"$/week\",WiPY)),\n(IFERROR(INDEX(Calc_CPI_2[[CPI uplift factor]:[CPI uplift factor]],MATCH(Calc_OtherCosts_2[[#This Row],[Cost item]:[Cost item]],Calc_CPI_2[[Cost item]:[Cost item]],0),1),0)+\nINDEX(Input_ForRateCalc[],MATCH(Calc_OtherCosts_2[[#This Row],[Cost item]:[Cost item]],Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH($D$279,Inputs!$C$15:$AZ$15,0)))/1000),\"-\")","v":0},{"$f":"IFERROR(\nIF(Calc_OtherCosts_2[[#This Row],[Fixed/Variable]:[Fixed/Variable]]=\"Fixed\",\n(IFERROR(INDEX(Calc_CPI_2[[CPI uplift factor]:[CPI uplift factor]],MATCH(Calc_OtherCosts_2[[#This Row],[Cost item]:[Cost item]],Calc_CPI_2[[Cost item]:[Cost item]],0),1),0)+\nINDEX(Input_ForRateCalc[],MATCH(Calc_OtherCosts_2[[#This Row],[Cost item]:[Cost item]],Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH($D$279,Inputs!$C$15:$AZ$15,0)))*IF(Calc_OtherCosts_2[[#This Row],[Unit]:[Unit]]=\"$\",1,IF(Calc_OtherCosts_2[[#This Row],[Unit]:[Unit]]=\"$/week\",WiPY)),\n(IFERROR(INDEX(Calc_CPI_2[[CPI uplift factor]:[CPI uplift factor]],MATCH(Calc_OtherCosts_2[[#This Row],[Cost item]:[Cost item]],Calc_CPI_2[[Cost item]:[Cost item]],0),1),0)+\nINDEX(Input_ForRateCalc[],MATCH(Calc_OtherCosts_2[[#This Row],[Cost item]:[Cost item]],Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH($D$279,Inputs!$C$15:$AZ$15,0)))/1000),\"-\")","v":0},{"$f":"IFERROR(\nIF(Calc_OtherCosts_2[[#This Row],[Fixed/Variable]:[Fixed/Variable]]=\"Fixed\",\n(IFERROR(INDEX(Calc_CPI_2[[CPI uplift factor]:[CPI uplift factor]],MATCH(Calc_OtherCosts_2[[#This Row],[Cost item]:[Cost item]],Calc_CPI_2[[Cost item]:[Cost item]],0),1),0)+\nINDEX(Input_ForRateCalc[],MATCH(Calc_OtherCosts_2[[#This Row],[Cost item]:[Cost item]],Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH($D$279,Inputs!$C$15:$AZ$15,0)))*IF(Calc_OtherCosts_2[[#This Row],[Unit]:[Unit]]=\"$\",1,IF(Calc_OtherCosts_2[[#This Row],[Unit]:[Unit]]=\"$/week\",WiPY)),\n(IFERROR(INDEX(Calc_CPI_2[[CPI uplift factor]:[CPI uplift factor]],MATCH(Calc_OtherCosts_2[[#This Row],[Cost item]:[Cost item]],Calc_CPI_2[[Cost item]:[Cost item]],0),1),0)+\nINDEX(Input_ForRateCalc[],MATCH(Calc_OtherCosts_2[[#This Row],[Cost item]:[Cost item]],Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH($D$279,Inputs!$C$15:$AZ$15,0)))/1000),\"-\")","v":0},{"$f":"IFERROR(\nIF(Calc_OtherCosts_2[[#This Row],[Fixed/Variable]:[Fixed/Variable]]=\"Fixed\",\n(IFERROR(INDEX(Calc_CPI_2[[CPI uplift factor]:[CPI uplift factor]],MATCH(Calc_OtherCosts_2[[#This Row],[Cost item]:[Cost item]],Calc_CPI_2[[Cost item]:[Cost item]],0),1),0)+\nINDEX(Input_ForRateCalc[],MATCH(Calc_OtherCosts_2[[#This Row],[Cost item]:[Cost item]],Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH($D$279,Inputs!$C$15:$AZ$15,0)))*IF(Calc_OtherCosts_2[[#This Row],[Unit]:[Unit]]=\"$\",1,IF(Calc_OtherCosts_2[[#This Row],[Unit]:[Unit]]=\"$/week\",WiPY)),\n(IFERROR(INDEX(Calc_CPI_2[[CPI uplift factor]:[CPI uplift factor]],MATCH(Calc_OtherCosts_2[[#This Row],[Cost item]:[Cost item]],Calc_CPI_2[[Cost item]:[Cost item]],0),1),0)+\nINDEX(Input_ForRateCalc[],MATCH(Calc_OtherCosts_2[[#This Row],[Cost item]:[Cost item]],Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH($D$279,Inputs!$C$15:$AZ$15,0)))/1000),\"-\")","v":0}]
[null,null,"Administered price cap - usage","Variable","$/kWh","All",{"$f":"IFERROR(\nIF(Calc_OtherCosts_2[[#This Row],[Fixed/Variable]:[Fixed/Variable]]=\"Fixed\",\n(IFERROR(INDEX(Calc_CPI_2[[CPI uplift factor]:[CPI uplift factor]],MATCH(Calc_OtherCosts_2[[#This Row],[Cost item]:[Cost item]],Calc_CPI_2[[Cost item]:[Cost item]],0),1),0)+\nINDEX(Input_ForRateCalc[],MATCH(Calc_OtherCosts_2[[#This Row],[Cost item]:[Cost item]],Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH($D$279,Inputs!$C$15:$AZ$15,0)))*IF(Calc_OtherCosts_2[[#This Row],[Unit]:[Unit]]=\"$\",1,IF(Calc_OtherCosts_2[[#This Row],[Unit]:[Unit]]=\"$/week\",WiPY)),\n(IFERROR(INDEX(Calc_CPI_2[[CPI uplift factor]:[CPI uplift factor]],MATCH(Calc_OtherCosts_2[[#This Row],[Cost item]:[Cost item]],Calc_CPI_2[[Cost item]:[Cost item]],0),1),0)+\nINDEX(Input_ForRateCalc[],MATCH(Calc_OtherCosts_2[[#This Row],[Cost item]:[Cost item]],Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH($D$279,Inputs!$C$15:$AZ$15,0)))/1000),\"-\")","v":0},{"$f":"IFERROR(\nIF(Calc_OtherCosts_2[[#This Row],[Fixed/Variable]:[Fixed/Variable]]=\"Fixed\",\n(IFERROR(INDEX(Calc_CPI_2[[CPI uplift factor]:[CPI uplift factor]],MATCH(Calc_OtherCosts_2[[#This Row],[Cost item]:[Cost item]],Calc_CPI_2[[Cost item]:[Cost item]],0),1),0)+\nINDEX(Input_ForRateCalc[],MATCH(Calc_OtherCosts_2[[#This Row],[Cost item]:[Cost item]],Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH($D$279,Inputs!$C$15:$AZ$15,0)))*IF(Calc_OtherCosts_2[[#This Row],[Unit]:[Unit]]=\"$\",1,IF(Calc_OtherCosts_2[[#This Row],[Unit]:[Unit]]=\"$/week\",WiPY)),\n(IFERROR(INDEX(Calc_CPI_2[[CPI uplift factor]:[CPI uplift factor]],MATCH(Calc_OtherCosts_2[[#This Row],[Cost item]:[Cost item]],Calc_CPI_2[[Cost item]:[Cost item]],0),1),0)+\nINDEX(Input_ForRateCalc[],MATCH(Calc_OtherCosts_2[[#This Row],[Cost item]:[Cost item]],Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH($D$279,Inputs!$C$15:$AZ$15,0)))/1000),\"-\")","v":0},{"$f":"IFERROR(\nIF(Calc_OtherCosts_2[[#This Row],[Fixed/Variable]:[Fixed/Variable]]=\"Fixed\",\n(IFERROR(INDEX(Calc_CPI_2[[CPI uplift factor]:[CPI uplift factor]],MATCH(Calc_OtherCosts_2[[#This Row],[Cost item]:[Cost item]],Calc_CPI_2[[Cost item]:[Cost item]],0),1),0)+\nINDEX(Input_ForRateCalc[],MATCH(Calc_OtherCosts_2[[#This Row],[Cost item]:[Cost item]],Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH($D$279,Inputs!$C$15:$AZ$15,0)))*IF(Calc_OtherCosts_2[[#This Row],[Unit]:[Unit]]=\"$\",1,IF(Calc_OtherCosts_2[[#This Row],[Unit]:[Unit]]=\"$/week\",WiPY)),\n(IFERROR(INDEX(Calc_CPI_2[[CPI uplift factor]:[CPI uplift factor]],MATCH(Calc_OtherCosts_2[[#This Row],[Cost item]:[Cost item]],Calc_CPI_2[[Cost item]:[Cost item]],0),1),0)+\nINDEX(Input_ForRateCalc[],MATCH(Calc_OtherCosts_2[[#This Row],[Cost item]:[Cost item]],Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH($D$279,Inputs!$C$15:$AZ$15,0)))/1000),\"-\")","v":0},{"$f":"IFERROR(\nIF(Calc_OtherCosts_2[[#This Row],[Fixed/Variable]:[Fixed/Variable]]=\"Fixed\",\n(IFERROR(INDEX(Calc_CPI_2[[CPI uplift factor]:[CPI uplift factor]],MATCH(Calc_OtherCosts_2[[#This Row],[Cost item]:[Cost item]],Calc_CPI_2[[Cost item]:[Cost item]],0),1),0)+\nINDEX(Input_ForRateCalc[],MATCH(Calc_OtherCosts_2[[#This Row],[Cost item]:[Cost item]],Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH($D$279,Inputs!$C$15:$AZ$15,0)))*IF(Calc_OtherCosts_2[[#This Row],[Unit]:[Unit]]=\"$\",1,IF(Calc_OtherCosts_2[[#This Row],[Unit]:[Unit]]=\"$/week\",WiPY)),\n(IFERROR(INDEX(Calc_CPI_2[[CPI uplift factor]:[CPI uplift factor]],MATCH(Calc_OtherCosts_2[[#This Row],[Cost item]:[Cost item]],Calc_CPI_2[[Cost item]:[Cost item]],0),1),0)+\nINDEX(Input_ForRateCalc[],MATCH(Calc_OtherCosts_2[[#This Row],[Cost item]:[Cost item]],Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH($D$279,Inputs!$C$15:$AZ$15,0)))/1000),\"-\")","v":0},{"$f":"IFERROR(\nIF(Calc_OtherCosts_2[[#This Row],[Fixed/Variable]:[Fixed/Variable]]=\"Fixed\",\n(IFERROR(INDEX(Calc_CPI_2[[CPI uplift factor]:[CPI uplift factor]],MATCH(Calc_OtherCosts_2[[#This Row],[Cost item]:[Cost item]],Calc_CPI_2[[Cost item]:[Cost item]],0),1),0)+\nINDEX(Input_ForRateCalc[],MATCH(Calc_OtherCosts_2[[#This Row],[Cost item]:[Cost item]],Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH($D$279,Inputs!$C$15:$AZ$15,0)))*IF(Calc_OtherCosts_2[[#This Row],[Unit]:[Unit]]=\"$\",1,IF(Calc_OtherCosts_2[[#This Row],[Unit]:[Unit]]=\"$/week\",WiPY)),\n(IFERROR(INDEX(Calc_CPI_2[[CPI uplift factor]:[CPI uplift factor]],MATCH(Calc_OtherCosts_2[[#This Row],[Cost item]:[Cost item]],Calc_CPI_2[[Cost item]:[Cost item]],0),1),0)+\nINDEX(Input_ForRateCalc[],MATCH(Calc_OtherCosts_2[[#This Row],[Cost item]:[Cost item]],Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH($D$279,Inputs!$C$15:$AZ$15,0)))/1000),\"-\")","v":0}]
[null,null,"National Electricity Market (NEM) 2025 Reform Program - Fixed","Fixed","$/week","All",{"$f":"IFERROR(\nIF(Calc_OtherCosts_2[[#This Row],[Fixed/Variable]:[Fixed/Variable]]=\"Fixed\",\n(IFERROR(INDEX(Calc_CPI_2[[CPI uplift factor]:[CPI uplift factor]],MATCH(Calc_OtherCosts_2[[#This Row],[Cost item]:[Cost item]],Calc_CPI_2[[Cost item]:[Cost item]],0),1),0)+\nINDEX(Input_ForRateCalc[],MATCH(Calc_OtherCosts_2[[#This Row],[Cost item]:[Cost item]],Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH($D$279,Inputs!$C$15:$AZ$15,0)))*IF(Calc_OtherCosts_2[[#This Row],[Unit]:[Unit]]=\"$\",1,IF(Calc_OtherCosts_2[[#This Row],[Unit]:[Unit]]=\"$/week\",WiPY)),\n(IFERROR(INDEX(Calc_CPI_2[[CPI uplift factor]:[CPI uplift factor]],MATCH(Calc_OtherCosts_2[[#This Row],[Cost item]:[Cost item]],Calc_CPI_2[[Cost item]:[Cost item]],0),1),0)+\nINDEX(Input_ForRateCalc[],MATCH(Calc_OtherCosts_2[[#This Row],[Cost item]:[Cost item]],Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH($D$279,Inputs!$C$15:$AZ$15,0)))/1000),\"-\")","v":0},{"$f":"IFERROR(\nIF(Calc_OtherCosts_2[[#This Row],[Fixed/Variable]:[Fixed/Variable]]=\"Fixed\",\n(IFERROR(INDEX(Calc_CPI_2[[CPI uplift factor]:[CPI uplift factor]],MATCH(Calc_OtherCosts_2[[#This Row],[Cost item]:[Cost item]],Calc_CPI_2[[Cost item]:[Cost item]],0),1),0)+\nINDEX(Input_ForRateCalc[],MATCH(Calc_OtherCosts_2[[#This Row],[Cost item]:[Cost item]],Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH($D$279,Inputs!$C$15:$AZ$15,0)))*IF(Calc_OtherCosts_2[[#This Row],[Unit]:[Unit]]=\"$\",1,IF(Calc_OtherCosts_2[[#This Row],[Unit]:[Unit]]=\"$/week\",WiPY)),\n(IFERROR(INDEX(Calc_CPI_2[[CPI uplift factor]:[CPI uplift factor]],MATCH(Calc_OtherCosts_2[[#This Row],[Cost item]:[Cost item]],Calc_CPI_2[[Cost item]:[Cost item]],0),1),0)+\nINDEX(Input_ForRateCalc[],MATCH(Calc_OtherCosts_2[[#This Row],[Cost item]:[Cost item]],Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH($D$279,Inputs!$C$15:$AZ$15,0)))/1000),\"-\")","v":0},{"$f":"IFERROR(\nIF(Calc_OtherCosts_2[[#This Row],[Fixed/Variable]:[Fixed/Variable]]=\"Fixed\",\n(IFERROR(INDEX(Calc_CPI_2[[CPI uplift factor]:[CPI uplift factor]],MATCH(Calc_OtherCosts_2[[#This Row],[Cost item]:[Cost item]],Calc_CPI_2[[Cost item]:[Cost item]],0),1),0)+\nINDEX(Input_ForRateCalc[],MATCH(Calc_OtherCosts_2[[#This Row],[Cost item]:[Cost item]],Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH($D$279,Inputs!$C$15:$AZ$15,0)))*IF(Calc_OtherCosts_2[[#This Row],[Unit]:[Unit]]=\"$\",1,IF(Calc_OtherCosts_2[[#This Row],[Unit]:[Unit]]=\"$/week\",WiPY)),\n(IFERROR(INDEX(Calc_CPI_2[[CPI uplift factor]:[CPI uplift factor]],MATCH(Calc_OtherCosts_2[[#This Row],[Cost item]:[Cost item]],Calc_CPI_2[[Cost item]:[Cost item]],0),1),0)+\nINDEX(Input_ForRateCalc[],MATCH(Calc_OtherCosts_2[[#This Row],[Cost item]:[Cost item]],Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH($D$279,Inputs!$C$15:$AZ$15,0)))/1000),\"-\")","v":0},{"$f":"IFERROR(\nIF(Calc_OtherCosts_2[[#This Row],[Fixed/Variable]:[Fixed/Variable]]=\"Fixed\",\n(IFERROR(INDEX(Calc_CPI_2[[CPI uplift factor]:[CPI uplift factor]],MATCH(Calc_OtherCosts_2[[#This Row],[Cost item]:[Cost item]],Calc_CPI_2[[Cost item]:[Cost item]],0),1),0)+\nINDEX(Input_ForRateCalc[],MATCH(Calc_OtherCosts_2[[#This Row],[Cost item]:[Cost item]],Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH($D$279,Inputs!$C$15:$AZ$15,0)))*IF(Calc_OtherCosts_2[[#This Row],[Unit]:[Unit]]=\"$\",1,IF(Calc_OtherCosts_2[[#This Row],[Unit]:[Unit]]=\"$/week\",WiPY)),\n(IFERROR(INDEX(Calc_CPI_2[[CPI uplift factor]:[CPI uplift factor]],MATCH(Calc_OtherCosts_2[[#This Row],[Cost item]:[Cost item]],Calc_CPI_2[[Cost item]:[Cost item]],0),1),0)+\nINDEX(Input_ForRateCalc[],MATCH(Calc_OtherCosts_2[[#This Row],[Cost item]:[Cost item]],Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH($D$279,Inputs!$C$15:$AZ$15,0)))/1000),\"-\")","v":0},{"$f":"IFERROR(\nIF(Calc_OtherCosts_2[[#This Row],[Fixed/Variable]:[Fixed/Variable]]=\"Fixed\",\n(IFERROR(INDEX(Calc_CPI_2[[CPI uplift factor]:[CPI uplift factor]],MATCH(Calc_OtherCosts_2[[#This Row],[Cost item]:[Cost item]],Calc_CPI_2[[Cost item]:[Cost item]],0),1),0)+\nINDEX(Input_ForRateCalc[],MATCH(Calc_OtherCosts_2[[#This Row],[Cost item]:[Cost item]],Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH($D$279,Inputs!$C$15:$AZ$15,0)))*IF(Calc_OtherCosts_2[[#This Row],[Unit]:[Unit]]=\"$\",1,IF(Calc_OtherCosts_2[[#This Row],[Unit]:[Unit]]=\"$/week\",WiPY)),\n(IFERROR(INDEX(Calc_CPI_2[[CPI uplift factor]:[CPI uplift factor]],MATCH(Calc_OtherCosts_2[[#This Row],[Cost item]:[Cost item]],Calc_CPI_2[[Cost item]:[Cost item]],0),1),0)+\nINDEX(Input_ForRateCalc[],MATCH(Calc_OtherCosts_2[[#This Row],[Cost item]:[Cost item]],Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH($D$279,Inputs!$C$15:$AZ$15,0)))/1000),\"-\")","v":0}]
[null,null,"National Electricity Market (NEM) 2025 Reform Program - variable","Variable","$/MWh","All",{"$f":"IFERROR(\nIF(Calc_OtherCosts_2[[#This Row],[Fixed/Variable]:[Fixed/Variable]]=\"Fixed\",\n(IFERROR(INDEX(Calc_CPI_2[[CPI uplift factor]:[CPI uplift factor]],MATCH(Calc_OtherCosts_2[[#This Row],[Cost item]:[Cost item]],Calc_CPI_2[[Cost item]:[Cost item]],0),1),0)+\nINDEX(Input_ForRateCalc[],MATCH(Calc_OtherCosts_2[[#This Row],[Cost item]:[Cost item]],Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH($D$279,Inputs!$C$15:$AZ$15,0)))*IF(Calc_OtherCosts_2[[#This Row],[Unit]:[Unit]]=\"$\",1,IF(Calc_OtherCosts_2[[#This Row],[Unit]:[Unit]]=\"$/week\",WiPY)),\n(IFERROR(INDEX(Calc_CPI_2[[CPI uplift factor]:[CPI uplift factor]],MATCH(Calc_OtherCosts_2[[#This Row],[Cost item]:[Cost item]],Calc_CPI_2[[Cost item]:[Cost item]],0),1),0)+\nINDEX(Input_ForRateCalc[],MATCH(Calc_OtherCosts_2[[#This Row],[Cost item]:[Cost item]],Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH($D$279,Inputs!$C$15:$AZ$15,0)))/1000),\"-\")","v":0},{"$f":"IFERROR(\nIF(Calc_OtherCosts_2[[#This Row],[Fixed/Variable]:[Fixed/Variable]]=\"Fixed\",\n(IFERROR(INDEX(Calc_CPI_2[[CPI uplift factor]:[CPI uplift factor]],MATCH(Calc_OtherCosts_2[[#This Row],[Cost item]:[Cost item]],Calc_CPI_2[[Cost item]:[Cost item]],0),1),0)+\nINDEX(Input_ForRateCalc[],MATCH(Calc_OtherCosts_2[[#This Row],[Cost item]:[Cost item]],Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH($D$279,Inputs!$C$15:$AZ$15,0)))*IF(Calc_OtherCosts_2[[#This Row],[Unit]:[Unit]]=\"$\",1,IF(Calc_OtherCosts_2[[#This Row],[Unit]:[Unit]]=\"$/week\",WiPY)),\n(IFERROR(INDEX(Calc_CPI_2[[CPI uplift factor]:[CPI uplift factor]],MATCH(Calc_OtherCosts_2[[#This Row],[Cost item]:[Cost item]],Calc_CPI_2[[Cost item]:[Cost item]],0),1),0)+\nINDEX(Input_ForRateCalc[],MATCH(Calc_OtherCosts_2[[#This Row],[Cost item]:[Cost item]],Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH($D$279,Inputs!$C$15:$AZ$15,0)))/1000),\"-\")","v":0},{"$f":"IFERROR(\nIF(Calc_OtherCosts_2[[#This Row],[Fixed/Variable]:[Fixed/Variable]]=\"Fixed\",\n(IFERROR(INDEX(Calc_CPI_2[[CPI uplift factor]:[CPI uplift factor]],MATCH(Calc_OtherCosts_2[[#This Row],[Cost item]:[Cost item]],Calc_CPI_2[[Cost item]:[Cost item]],0),1),0)+\nINDEX(Input_ForRateCalc[],MATCH(Calc_OtherCosts_2[[#This Row],[Cost item]:[Cost item]],Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH($D$279,Inputs!$C$15:$AZ$15,0)))*IF(Calc_OtherCosts_2[[#This Row],[Unit]:[Unit]]=\"$\",1,IF(Calc_OtherCosts_2[[#This Row],[Unit]:[Unit]]=\"$/week\",WiPY)),\n(IFERROR(INDEX(Calc_CPI_2[[CPI uplift factor]:[CPI uplift factor]],MATCH(Calc_OtherCosts_2[[#This Row],[Cost item]:[Cost item]],Calc_CPI_2[[Cost item]:[Cost item]],0),1),0)+\nINDEX(Input_ForRateCalc[],MATCH(Calc_OtherCosts_2[[#This Row],[Cost item]:[Cost item]],Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH($D$279,Inputs!$C$15:$AZ$15,0)))/1000),\"-\")","v":0},{"$f":"IFERROR(\nIF(Calc_OtherCosts_2[[#This Row],[Fixed/Variable]:[Fixed/Variable]]=\"Fixed\",\n(IFERROR(INDEX(Calc_CPI_2[[CPI uplift factor]:[CPI uplift factor]],MATCH(Calc_OtherCosts_2[[#This Row],[Cost item]:[Cost item]],Calc_CPI_2[[Cost item]:[Cost item]],0),1),0)+\nINDEX(Input_ForRateCalc[],MATCH(Calc_OtherCosts_2[[#This Row],[Cost item]:[Cost item]],Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH($D$279,Inputs!$C$15:$AZ$15,0)))*IF(Calc_OtherCosts_2[[#This Row],[Unit]:[Unit]]=\"$\",1,IF(Calc_OtherCosts_2[[#This Row],[Unit]:[Unit]]=\"$/week\",WiPY)),\n(IFERROR(INDEX(Calc_CPI_2[[CPI uplift factor]:[CPI uplift factor]],MATCH(Calc_OtherCosts_2[[#This Row],[Cost item]:[Cost item]],Calc_CPI_2[[Cost item]:[Cost item]],0),1),0)+\nINDEX(Input_ForRateCalc[],MATCH(Calc_OtherCosts_2[[#This Row],[Cost item]:[Cost item]],Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH($D$279,Inputs!$C$15:$AZ$15,0)))/1000),\"-\")","v":0},{"$f":"IFERROR(\nIF(Calc_OtherCosts_2[[#This Row],[Fixed/Variable]:[Fixed/Variable]]=\"Fixed\",\n(IFERROR(INDEX(Calc_CPI_2[[CPI uplift factor]:[CPI uplift factor]],MATCH(Calc_OtherCosts_2[[#This Row],[Cost item]:[Cost item]],Calc_CPI_2[[Cost item]:[Cost item]],0),1),0)+\nINDEX(Input_ForRateCalc[],MATCH(Calc_OtherCosts_2[[#This Row],[Cost item]:[Cost item]],Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH($D$279,Inputs!$C$15:$AZ$15,0)))*IF(Calc_OtherCosts_2[[#This Row],[Unit]:[Unit]]=\"$\",1,IF(Calc_OtherCosts_2[[#This Row],[Unit]:[Unit]]=\"$/week\",WiPY)),\n(IFERROR(INDEX(Calc_CPI_2[[CPI uplift factor]:[CPI uplift factor]],MATCH(Calc_OtherCosts_2[[#This Row],[Cost item]:[Cost item]],Calc_CPI_2[[Cost item]:[Cost item]],0),1),0)+\nINDEX(Input_ForRateCalc[],MATCH(Calc_OtherCosts_2[[#This Row],[Cost item]:[Cost item]],Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH($D$279,Inputs!$C$15:$AZ$15,0)))/1000),\"-\")","v":0}]
[]
[null,{"$f":"MAX(B$3:B483)+0.01","v":13.119999999999997},"Network"]
[]
[null,null,"Fixed network charges"]
[null,null,"Cost item","Fixed/Variable","Unit","Customer type","Ausnet","Citipower","Jemena","Powercor","United Energy"]
[null,null,"Anytime - supply","Fixed","$/year","Residential",{"$f":"IFERROR(\nIFERROR(INDEX(Calc_CPI_2[[CPI uplift factor]:[CPI uplift factor]],MATCH(Calc_NetworkF_2[[#This Row],[Cost item]:[Cost item]],Calc_CPI_2[[Cost item]:[Cost item]],0),1),0)+\nINDEX(Input_ForRateCalc[],MATCH(\nIF(Calc_NetworkF_2[[#This Row],[Cost item]:[Cost item]]=\"Metering\",\nCalc_NetworkF_2[[#This Row],[Cost item]:[Cost item]]&\" - \"&Calc_NetworkF_2[[#Headers],[Ausnet]],\nCalc_NetworkF_2[[#This Row],[Cost item]:[Cost item]]&\" charge - \"&IF(Calc_NetworkF_2[[#This Row],[Customer type]:[Customer type]]=\"Residential\",\"RES - \",\"SME - \")&Calc_NetworkF_2[[#Headers],[Ausnet]]),Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH($D$279,Inputs!$C$15:$AZ$15,0)),\"-\")","v":138.51015094671718},{"$f":"IFERROR(\nIFERROR(INDEX(Calc_CPI_2[[CPI uplift factor]:[CPI uplift factor]],MATCH(Calc_NetworkF_2[[#This Row],[Cost item]:[Cost item]],Calc_CPI_2[[Cost item]:[Cost item]],0),1),0)+\nINDEX(Input_ForRateCalc[],MATCH(\nIF(Calc_NetworkF_2[[#This Row],[Cost item]:[Cost item]]=\"Metering\",\nCalc_NetworkF_2[[#This Row],[Cost item]:[Cost item]]&\" - \"&Calc_NetworkF_2[[#Headers],[Citipower]],\nCalc_NetworkF_2[[#This Row],[Cost item]:[Cost item]]&\" charge - \"&IF(Calc_NetworkF_2[[#This Row],[Customer type]:[Customer type]]=\"Residential\",\"RES - \",\"SME - \")&Calc_NetworkF_2[[#Headers],[Citipower]]),Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH($D$279,Inputs!$C$15:$AZ$15,0)),\"-\")","v":94.972999999999999},{"$f":"IFERROR(\nIFERROR(INDEX(Calc_CPI_2[[CPI uplift factor]:[CPI uplift factor]],MATCH(Calc_NetworkF_2[[#This Row],[Cost item]:[Cost item]],Calc_CPI_2[[Cost item]:[Cost item]],0),1),0)+\nINDEX(Input_ForRateCalc[],MATCH(\nIF(Calc_NetworkF_2[[#This Row],[Cost item]:[Cost item]]=\"Metering\",\nCalc_NetworkF_2[[#This Row],[Cost item]:[Cost item]]&\" - \"&Calc_NetworkF_2[[#Headers],[Jemena]],\nCalc_NetworkF_2[[#This Row],[Cost item]:[Cost item]]&\" charge - \"&IF(Calc_NetworkF_2[[#This Row],[Customer type]:[Customer type]]=\"Residential\",\"RES - \",\"SME - \")&Calc_NetworkF_2[[#Headers],[Jemena]]),Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH($D$279,Inputs!$C$15:$AZ$15,0)),\"-\")","v":116.44799999999999},{"$f":"IFERROR(\nIFERROR(INDEX(Calc_CPI_2[[CPI uplift factor]:[CPI uplift factor]],MATCH(Calc_NetworkF_2[[#This Row],[Cost item]:[Cost item]],Calc_CPI_2[[Cost item]:[Cost item]],0),1),0)+\nINDEX(Input_ForRateCalc[],MATCH(\nIF(Calc_NetworkF_2[[#This Row],[Cost item]:[Cost item]]=\"Metering\",\nCalc_NetworkF_2[[#This Row],[Cost item]:[Cost item]]&\" - \"&Calc_NetworkF_2[[#Headers],[Powercor]],\nCalc_NetworkF_2[[#This Row],[Cost item]:[Cost item]]&\" charge - \"&IF(Calc_NetworkF_2[[#This Row],[Customer type]:[Customer type]]=\"Residential\",\"RES - \",\"SME - \")&Calc_NetworkF_2[[#Headers],[Powercor]]),Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH($D$279,Inputs!$C$15:$AZ$15,0)),\"-\")","v":145.0145},{"$f":"IFERROR(\nIFERROR(INDEX(Calc_CPI_2[[CPI uplift factor]:[CPI uplift factor]],MATCH(Calc_NetworkF_2[[#This Row],[Cost item]:[Cost item]],Calc_CPI_2[[Cost item]:[Cost item]],0),1),0)+\nINDEX(Input_ForRateCalc[],MATCH(\nIF(Calc_NetworkF_2[[#This Row],[Cost item]:[Cost item]]=\"Metering\",\nCalc_NetworkF_2[[#This Row],[Cost item]:[Cost item]]&\" - \"&Calc_NetworkF_2[[#Headers],[United Energy]],\nCalc_NetworkF_2[[#This Row],[Cost item]:[Cost item]]&\" charge - \"&IF(Calc_NetworkF_2[[#This Row],[Customer type]:[Customer type]]=\"Residential\",\"RES - \",\"SME - \")&Calc_NetworkF_2[[#Headers],[United Energy]]),Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH($D$279,Inputs!$C$15:$AZ$15,0)),\"-\")","v":94.972999999999999}]
[null,null,"Anytime - supply","Fixed","$/year","Small business",{"$f":"IFERROR(\nIFERROR(INDEX(Calc_CPI_2[[CPI uplift factor]:[CPI uplift factor]],MATCH(Calc_NetworkF_2[[#This Row],[Cost item]:[Cost item]],Calc_CPI_2[[Cost item]:[Cost item]],0),1),0)+\nINDEX(Input_ForRateCalc[],MATCH(\nIF(Calc_NetworkF_2[[#This Row],[Cost item]:[Cost item]]=\"Metering\",\nCalc_NetworkF_2[[#This Row],[Cost item]:[Cost item]]&\" - \"&Calc_NetworkF_2[[#Headers],[Ausnet]],\nCalc_NetworkF_2[[#This Row],[Cost item]:[Cost item]]&\" charge - \"&IF(Calc_NetworkF_2[[#This Row],[Customer type]:[Customer type]]=\"Residential\",\"RES - \",\"SME - \")&Calc_NetworkF_2[[#Headers],[Ausnet]]),Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH($D$279,Inputs!$C$15:$AZ$15,0)),\"-\")","v":138.51015094671718},{"$f":"IFERROR(\nIFERROR(INDEX(Calc_CPI_2[[CPI uplift factor]:[CPI uplift factor]],MATCH(Calc_NetworkF_2[[#This Row],[Cost item]:[Cost item]],Calc_CPI_2[[Cost item]:[Cost item]],0),1),0)+\nINDEX(Input_ForRateCalc[],MATCH(\nIF(Calc_NetworkF_2[[#This Row],[Cost item]:[Cost item]]=\"Metering\",\nCalc_NetworkF_2[[#This Row],[Cost item]:[Cost item]]&\" - \"&Calc_NetworkF_2[[#Headers],[Citipower]],\nCalc_NetworkF_2[[#This Row],[Cost item]:[Cost item]]&\" charge - \"&IF(Calc_NetworkF_2[[#This Row],[Customer type]:[Customer type]]=\"Residential\",\"RES - \",\"SME - \")&Calc_NetworkF_2[[#Headers],[Citipower]]),Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH($D$279,Inputs!$C$15:$AZ$15,0)),\"-\")","v":154.97899999999998},{"$f":"IFERROR(\nIFERROR(INDEX(Calc_CPI_2[[CPI uplift factor]:[CPI uplift factor]],MATCH(Calc_NetworkF_2[[#This Row],[Cost item]:[Cost item]],Calc_CPI_2[[Cost item]:[Cost item]],0),1),0)+\nINDEX(Input_ForRateCalc[],MATCH(\nIF(Calc_NetworkF_2[[#This Row],[Cost item]:[Cost item]]=\"Metering\",\nCalc_NetworkF_2[[#This Row],[Cost item]:[Cost item]]&\" - \"&Calc_NetworkF_2[[#Headers],[Jemena]],\nCalc_NetworkF_2[[#This Row],[Cost item]:[Cost item]]&\" charge - \"&IF(Calc_NetworkF_2[[#This Row],[Customer type]:[Customer type]]=\"Residential\",\"RES - \",\"SME - \")&Calc_NetworkF_2[[#Headers],[Jemena]]),Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH($D$279,Inputs!$C$15:$AZ$15,0)),\"-\")","v":177.74199999999999},{"$f":"IFERROR(\nIFERROR(INDEX(Calc_CPI_2[[CPI uplift factor]:[CPI uplift factor]],MATCH(Calc_NetworkF_2[[#This Row],[Cost item]:[Cost item]],Calc_CPI_2[[Cost item]:[Cost item]],0),1),0)+\nINDEX(Input_ForRateCalc[],MATCH(\nIF(Calc_NetworkF_2[[#This Row],[Cost item]:[Cost item]]=\"Metering\",\nCalc_NetworkF_2[[#This Row],[Cost item]:[Cost item]]&\" - \"&Calc_NetworkF_2[[#Headers],[Powercor]],\nCalc_NetworkF_2[[#This Row],[Cost item]:[Cost item]]&\" charge - \"&IF(Calc_NetworkF_2[[#This Row],[Customer type]:[Customer type]]=\"Residential\",\"RES - \",\"SME - \")&Calc_NetworkF_2[[#Headers],[Powercor]]),Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH($D$279,Inputs!$C$15:$AZ$15,0)),\"-\")","v":189.98249999999999},{"$f":"IFERROR(\nIFERROR(INDEX(Calc_CPI_2[[CPI uplift factor]:[CPI uplift factor]],MATCH(Calc_NetworkF_2[[#This Row],[Cost item]:[Cost item]],Calc_CPI_2[[Cost item]:[Cost item]],0),1),0)+\nINDEX(Input_ForRateCalc[],MATCH(\nIF(Calc_NetworkF_2[[#This Row],[Cost item]:[Cost item]]=\"Metering\",\nCalc_NetworkF_2[[#This Row],[Cost item]:[Cost item]]&\" - \"&Calc_NetworkF_2[[#Headers],[United Energy]],\nCalc_NetworkF_2[[#This Row],[Cost item]:[Cost item]]&\" charge - \"&IF(Calc_NetworkF_2[[#This Row],[Customer type]:[Customer type]]=\"Residential\",\"RES - \",\"SME - \")&Calc_NetworkF_2[[#Headers],[United Energy]]),Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH($D$279,Inputs!$C$15:$AZ$15,0)),\"-\")","v":154.97899999999998}]
[null,null,"TOU - supply","Fixed","$/year","Residential",{"$f":"IFERROR(\nIFERROR(INDEX(Calc_CPI_2[[CPI uplift factor]:[CPI uplift factor]],MATCH(Calc_NetworkF_2[[#This Row],[Cost item]:[Cost item]],Calc_CPI_2[[Cost item]:[Cost item]],0),1),0)+\nINDEX(Input_ForRateCalc[],MATCH(\nIF(Calc_NetworkF_2[[#This Row],[Cost item]:[Cost item]]=\"Metering\",\nCalc_NetworkF_2[[#This Row],[Cost item]:[Cost item]]&\" - \"&Calc_NetworkF_2[[#Headers],[Ausnet]],\nCalc_NetworkF_2[[#This Row],[Cost item]:[Cost item]]&\" charge - \"&IF(Calc_NetworkF_2[[#This Row],[Customer type]:[Customer type]]=\"Residential\",\"RES - \",\"SME - \")&Calc_NetworkF_2[[#Headers],[Ausnet]]),Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH($D$279,Inputs!$C$15:$AZ$15,0)),\"-\")","v":138.51015094671718},{"$f":"IFERROR(\nIFERROR(INDEX(Calc_CPI_2[[CPI uplift factor]:[CPI uplift factor]],MATCH(Calc_NetworkF_2[[#This Row],[Cost item]:[Cost item]],Calc_CPI_2[[Cost item]:[Cost item]],0),1),0)+\nINDEX(Input_ForRateCalc[],MATCH(\nIF(Calc_NetworkF_2[[#This Row],[Cost item]:[Cost item]]=\"Metering\",\nCalc_NetworkF_2[[#This Row],[Cost item]:[Cost item]]&\" - \"&Calc_NetworkF_2[[#Headers],[Citipower]],\nCalc_NetworkF_2[[#This Row],[Cost item]:[Cost item]]&\" charge - \"&IF(Calc_NetworkF_2[[#This Row],[Customer type]:[Customer type]]=\"Residential\",\"RES - \",\"SME - \")&Calc_NetworkF_2[[#Headers],[Citipower]]),Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH($D$279,Inputs!$C$15:$AZ$15,0)),\"-\")","v":94.972999999999999},{"$f":"IFERROR(\nIFERROR(INDEX(Calc_CPI_2[[CPI uplift factor]:[CPI uplift factor]],MATCH(Calc_NetworkF_2[[#This Row],[Cost item]:[Cost item]],Calc_CPI_2[[Cost item]:[Cost item]],0),1),0)+\nINDEX(Input_ForRateCalc[],MATCH(\nIF(Calc_NetworkF_2[[#This Row],[Cost item]:[Cost item]]=\"Metering\",\nCalc_NetworkF_2[[#This Row],[Cost item]:[Cost item]]&\" - \"&Calc_NetworkF_2[[#Headers],[Jemena]],\nCalc_NetworkF_2[[#This Row],[Cost item]:[Cost item]]&\" charge - \"&IF(Calc_NetworkF_2[[#This Row],[Customer type]:[Customer type]]=\"Residential\",\"RES - \",\"SME - \")&Calc_NetworkF_2[[#Headers],[Jemena]]),Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH($D$279,Inputs!$C$15:$AZ$15,0)),\"-\")","v":116.44799999999999},{"$f":"IFERROR(\nIFERROR(INDEX(Calc_CPI_2[[CPI uplift factor]:[CPI uplift factor]],MATCH(Calc_NetworkF_2[[#This Row],[Cost item]:[Cost item]],Calc_CPI_2[[Cost item]:[Cost item]],0),1),0)+\nINDEX(Input_ForRateCalc[],MATCH(\nIF(Calc_NetworkF_2[[#This Row],[Cost item]:[Cost item]]=\"Metering\",\nCalc_NetworkF_2[[#This Row],[Cost item]:[Cost item]]&\" - \"&Calc_NetworkF_2[[#Headers],[Powercor]],\nCalc_NetworkF_2[[#This Row],[Cost item]:[Cost item]]&\" charge - \"&IF(Calc_NetworkF_2[[#This Row],[Customer type]:[Customer type]]=\"Residential\",\"RES - \",\"SME - \")&Calc_NetworkF_2[[#Headers],[Powercor]]),Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH($D$279,Inputs!$C$15:$AZ$15,0)),\"-\")","v":145.0145},{"$f":"IFERROR(\nIFERROR(INDEX(Calc_CPI_2[[CPI uplift factor]:[CPI uplift factor]],MATCH(Calc_NetworkF_2[[#This Row],[Cost item]:[Cost item]],Calc_CPI_2[[Cost item]:[Cost item]],0),1),0)+\nINDEX(Input_ForRateCalc[],MATCH(\nIF(Calc_NetworkF_2[[#This Row],[Cost item]:[Cost item]]=\"Metering\",\nCalc_NetworkF_2[[#This Row],[Cost item]:[Cost item]]&\" - \"&Calc_NetworkF_2[[#Headers],[United Energy]],\nCalc_NetworkF_2[[#This Row],[Cost item]:[Cost item]]&\" charge - \"&IF(Calc_NetworkF_2[[#This Row],[Customer type]:[Customer type]]=\"Residential\",\"RES - \",\"SME - \")&Calc_NetworkF_2[[#Headers],[United Energy]]),Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH($D$279,Inputs!$C$15:$AZ$15,0)),\"-\")","v":94.972999999999999}]
[null,null,"TOU - supply","Fixed","$/year","Small business",{"$f":"IFERROR(\nIFERROR(INDEX(Calc_CPI_2[[CPI uplift factor]:[CPI uplift factor]],MATCH(Calc_NetworkF_2[[#This Row],[Cost item]:[Cost item]],Calc_CPI_2[[Cost item]:[Cost item]],0),1),0)+\nINDEX(Input_ForRateCalc[],MATCH(\nIF(Calc_NetworkF_2[[#This Row],[Cost item]:[Cost item]]=\"Metering\",\nCalc_NetworkF_2[[#This Row],[Cost item]:[Cost item]]&\" - \"&Calc_NetworkF_2[[#Headers],[Ausnet]],\nCalc_NetworkF_2[[#This Row],[Cost item]:[Cost item]]&\" charge - \"&IF(Calc_NetworkF_2[[#This Row],[Customer type]:[Customer type]]=\"Residential\",\"RES - \",\"SME - \")&Calc_NetworkF_2[[#Headers],[Ausnet]]),Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH($D$279,Inputs!$C$15:$AZ$15,0)),\"-\")","v":138.51015094671718},{"$f":"IFERROR(\nIFERROR(INDEX(Calc_CPI_2[[CPI uplift factor]:[CPI uplift factor]],MATCH(Calc_NetworkF_2[[#This Row],[Cost item]:[Cost item]],Calc_CPI_2[[Cost item]:[Cost item]],0),1),0)+\nINDEX(Input_ForRateCalc[],MATCH(\nIF(Calc_NetworkF_2[[#This Row],[Cost item]:[Cost item]]=\"Metering\",\nCalc_NetworkF_2[[#This Row],[Cost item]:[Cost item]]&\" - \"&Calc_NetworkF_2[[#Headers],[Citipower]],\nCalc_NetworkF_2[[#This Row],[Cost item]:[Cost item]]&\" charge - \"&IF(Calc_NetworkF_2[[#This Row],[Customer type]:[Customer type]]=\"Residential\",\"RES - \",\"SME - \")&Calc_NetworkF_2[[#Headers],[Citipower]]),Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH($D$279,Inputs!$C$15:$AZ$15,0)),\"-\")","v":154.97899999999998},{"$f":"IFERROR(\nIFERROR(INDEX(Calc_CPI_2[[CPI uplift factor]:[CPI uplift factor]],MATCH(Calc_NetworkF_2[[#This Row],[Cost item]:[Cost item]],Calc_CPI_2[[Cost item]:[Cost item]],0),1),0)+\nINDEX(Input_ForRateCalc[],MATCH(\nIF(Calc_NetworkF_2[[#This Row],[Cost item]:[Cost item]]=\"Metering\",\nCalc_NetworkF_2[[#This Row],[Cost item]:[Cost item]]&\" - \"&Calc_NetworkF_2[[#Headers],[Jemena]],\nCalc_NetworkF_2[[#This Row],[Cost item]:[Cost item]]&\" charge - \"&IF(Calc_NetworkF_2[[#This Row],[Customer type]:[Customer type]]=\"Residential\",\"RES - \",\"SME - \")&Calc_NetworkF_2[[#Headers],[Jemena]]),Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH($D$279,Inputs!$C$15:$AZ$15,0)),\"-\")","v":278.77499999999998},{"$f":"IFERROR(\nIFERROR(INDEX(Calc_CPI_2[[CPI uplift factor]:[CPI uplift factor]],MATCH(Calc_NetworkF_2[[#This Row],[Cost item]:[Cost item]],Calc_CPI_2[[Cost item]:[Cost item]],0),1),0)+\nINDEX(Input_ForRateCalc[],MATCH(\nIF(Calc_NetworkF_2[[#This Row],[Cost item]:[Cost item]]=\"Metering\",\nCalc_NetworkF_2[[#This Row],[Cost item]:[Cost item]]&\" - \"&Calc_NetworkF_2[[#Headers],[Powercor]],\nCalc_NetworkF_2[[#This Row],[Cost item]:[Cost item]]&\" charge - \"&IF(Calc_NetworkF_2[[#This Row],[Customer type]:[Customer type]]=\"Residential\",\"RES - \",\"SME - \")&Calc_NetworkF_2[[#Headers],[Powercor]]),Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH($D$279,Inputs!$C$15:$AZ$15,0)),\"-\")","v":189.98249999999999},{"$f":"IFERROR(\nIFERROR(INDEX(Calc_CPI_2[[CPI uplift factor]:[CPI uplift factor]],MATCH(Calc_NetworkF_2[[#This Row],[Cost item]:[Cost item]],Calc_CPI_2[[Cost item]:[Cost item]],0),1),0)+\nINDEX(Input_ForRateCalc[],MATCH(\nIF(Calc_NetworkF_2[[#This Row],[Cost item]:[Cost item]]=\"Metering\",\nCalc_NetworkF_2[[#This Row],[Cost item]:[Cost item]]&\" - \"&Calc_NetworkF_2[[#Headers],[United Energy]],\nCalc_NetworkF_2[[#This Row],[Cost item]:[Cost item]]&\" charge - \"&IF(Calc_NetworkF_2[[#This Row],[Customer type]:[Customer type]]=\"Residential\",\"RES - \",\"SME - \")&Calc_NetworkF_2[[#Headers],[United Energy]]),Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH($D$279,Inputs!$C$15:$AZ$15,0)),\"-\")","v":154.97899999999998}]
[null,null,"Metering","Fixed","$/year","All",{"$f":"IFERROR(\nIFERROR(INDEX(Calc_CPI_2[[CPI uplift factor]:[CPI uplift factor]],MATCH(Calc_NetworkF_2[[#This Row],[Cost item]:[Cost item]],Calc_CPI_2[[Cost item]:[Cost item]],0),1),0)+\nINDEX(Input_ForRateCalc[],MATCH(\nIF(Calc_NetworkF_2[[#This Row],[Cost item]:[Cost item]]=\"Metering\",\nCalc_NetworkF_2[[#This Row],[Cost item]:[Cost item]]&\" - \"&Calc_NetworkF_2[[#Headers],[Ausnet]],\nCalc_NetworkF_2[[#This Row],[Cost item]:[Cost item]]&\" charge - \"&IF(Calc_NetworkF_2[[#This Row],[Customer type]:[Customer type]]=\"Residential\",\"RES - \",\"SME - \")&Calc_NetworkF_2[[#Headers],[Ausnet]]),Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH($D$279,Inputs!$C$15:$AZ$15,0)),\"-\")","v":81.158339169270931},{"$f":"IFERROR(\nIFERROR(INDEX(Calc_CPI_2[[CPI uplift factor]:[CPI uplift factor]],MATCH(Calc_NetworkF_2[[#This Row],[Cost item]:[Cost item]],Calc_CPI_2[[Cost item]:[Cost item]],0),1),0)+\nINDEX(Input_ForRateCalc[],MATCH(\nIF(Calc_NetworkF_2[[#This Row],[Cost item]:[Cost item]]=\"Metering\",\nCalc_NetworkF_2[[#This Row],[Cost item]:[Cost item]]&\" - \"&Calc_NetworkF_2[[#Headers],[Citipower]],\nCalc_NetworkF_2[[#This Row],[Cost item]:[Cost item]]&\" charge - \"&IF(Calc_NetworkF_2[[#This Row],[Customer type]:[Customer type]]=\"Residential\",\"RES - \",\"SME - \")&Calc_NetworkF_2[[#Headers],[Citipower]]),Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH($D$279,Inputs!$C$15:$AZ$15,0)),\"-\")","v":71.8711422464187},{"$f":"IFERROR(\nIFERROR(INDEX(Calc_CPI_2[[CPI uplift factor]:[CPI uplift factor]],MATCH(Calc_NetworkF_2[[#This Row],[Cost item]:[Cost item]],Calc_CPI_2[[Cost item]:[Cost item]],0),1),0)+\nINDEX(Input_ForRateCalc[],MATCH(\nIF(Calc_NetworkF_2[[#This Row],[Cost item]:[Cost item]]=\"Metering\",\nCalc_NetworkF_2[[#This Row],[Cost item]:[Cost item]]&\" - \"&Calc_NetworkF_2[[#Headers],[Jemena]],\nCalc_NetworkF_2[[#This Row],[Cost item]:[Cost item]]&\" charge - \"&IF(Calc_NetworkF_2[[#This Row],[Customer type]:[Customer type]]=\"Residential\",\"RES - \",\"SME - \")&Calc_NetworkF_2[[#Headers],[Jemena]]),Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH($D$279,Inputs!$C$15:$AZ$15,0)),\"-\")","v":63.959144577798369},{"$f":"IFERROR(\nIFERROR(INDEX(Calc_CPI_2[[CPI uplift factor]:[CPI uplift factor]],MATCH(Calc_NetworkF_2[[#This Row],[Cost item]:[Cost item]],Calc_CPI_2[[Cost item]:[Cost item]],0),1),0)+\nINDEX(Input_ForRateCalc[],MATCH(\nIF(Calc_NetworkF_2[[#This Row],[Cost item]:[Cost item]]=\"Metering\",\nCalc_NetworkF_2[[#This Row],[Cost item]:[Cost item]]&\" - \"&Calc_NetworkF_2[[#Headers],[Powercor]],\nCalc_NetworkF_2[[#This Row],[Cost item]:[Cost item]]&\" charge - \"&IF(Calc_NetworkF_2[[#This Row],[Customer type]:[Customer type]]=\"Residential\",\"RES - \",\"SME - \")&Calc_NetworkF_2[[#Headers],[Powercor]]),Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH($D$279,Inputs!$C$15:$AZ$15,0)),\"-\")","v":68.643009248580412},{"$f":"IFERROR(\nIFERROR(INDEX(Calc_CPI_2[[CPI uplift factor]:[CPI uplift factor]],MATCH(Calc_NetworkF_2[[#This Row],[Cost item]:[Cost item]],Calc_CPI_2[[Cost item]:[Cost item]],0),1),0)+\nINDEX(Input_ForRateCalc[],MATCH(\nIF(Calc_NetworkF_2[[#This Row],[Cost item]:[Cost item]]=\"Metering\",\nCalc_NetworkF_2[[#This Row],[Cost item]:[Cost item]]&\" - \"&Calc_NetworkF_2[[#Headers],[United Energy]],\nCalc_NetworkF_2[[#This Row],[Cost item]:[Cost item]]&\" charge - \"&IF(Calc_NetworkF_2[[#This Row],[Customer type]:[Customer type]]=\"Residential\",\"RES - \",\"SME - \")&Calc_NetworkF_2[[#Headers],[United Energy]]),Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH($D$279,Inputs!$C$15:$AZ$15,0)),\"-\")","v":49.31201052193331}]
[]
[null,null,"Variable network charges"]
[null,null,"Cost item","Fixed/Variable","Unit","Customer type","Ausnet","Citipower","Jemena","Powercor","United Energy"]
[null,null,"Block 1","Variable","$/kWh","Residential",{"$f":"IFERROR(\n(IFERROR(INDEX(Calc_CPI_2[[CPI uplift factor]:[CPI uplift factor]],MATCH(Calc_NetworkV_2[[#This Row],[Cost item]:[Cost item]],Calc_CPI_2[[Cost item]:[Cost item]],0),1),0)+\nINDEX(Input_ForRateCalc[],\nMATCH(IF(OR(Calc_NetworkV_2[[#This Row],[Cost item]:[Cost item]]=\"Single rate\",Calc_NetworkV_2[[#This Row],[Cost item]:[Cost item]]=\"Block 1\",Calc_NetworkV_2[[#This Row],[Cost item]:[Cost item]]=\"Balance\"),\"Anytime - \",IF(Calc_NetworkV_2[[#This Row],[Cost item]:[Cost item]]<>\"Controlled load\",\"TOU - \",\"\"))&Calc_NetworkV_2[[#This Row],[Cost item]:[Cost item]]&\" - \"&IF(Calc_NetworkV_2[[#This Row],[Customer type]:[Customer type]]=\"Residential\",\"RES - \",\"SME - \")&Calc_NetworkV_2[[#Headers],[Ausnet]],Input_ForRateCalc[[Cost item]:[Cost item]],0),\nMATCH($D$279,Inputs!$C$15:$AZ$15,0)))/100,\"-\")","v":0.13647160516883983},{"$f":"IFERROR(\n(IFERROR(INDEX(Calc_CPI_2[[CPI uplift factor]:[CPI uplift factor]],MATCH(Calc_NetworkV_2[[#This Row],[Cost item]:[Cost item]],Calc_CPI_2[[Cost item]:[Cost item]],0),1),0)+\nINDEX(Input_ForRateCalc[],\nMATCH(IF(OR(Calc_NetworkV_2[[#This Row],[Cost item]:[Cost item]]=\"Single rate\",Calc_NetworkV_2[[#This Row],[Cost item]:[Cost item]]=\"Block 1\",Calc_NetworkV_2[[#This Row],[Cost item]:[Cost item]]=\"Balance\"),\"Anytime - \",IF(Calc_NetworkV_2[[#This Row],[Cost item]:[Cost item]]<>\"Controlled load\",\"TOU - \",\"\"))&Calc_NetworkV_2[[#This Row],[Cost item]:[Cost item]]&\" - \"&IF(Calc_NetworkV_2[[#This Row],[Customer type]:[Customer type]]=\"Residential\",\"RES - \",\"SME - \")&Calc_NetworkV_2[[#Headers],[Citipower]],Input_ForRateCalc[[Cost item]:[Cost item]],0),\nMATCH($D$279,Inputs!$C$15:$AZ$15,0)))/100,\"-\")","v":"-"},{"$f":"IFERROR(\n(IFERROR(INDEX(Calc_CPI_2[[CPI uplift factor]:[CPI uplift factor]],MATCH(Calc_NetworkV_2[[#This Row],[Cost item]:[Cost item]],Calc_CPI_2[[Cost item]:[Cost item]],0),1),0)+\nINDEX(Input_ForRateCalc[],\nMATCH(IF(OR(Calc_NetworkV_2[[#This Row],[Cost item]:[Cost item]]=\"Single rate\",Calc_NetworkV_2[[#This Row],[Cost item]:[Cost item]]=\"Block 1\",Calc_NetworkV_2[[#This Row],[Cost item]:[Cost item]]=\"Balance\"),\"Anytime - \",IF(Calc_NetworkV_2[[#This Row],[Cost item]:[Cost item]]<>\"Controlled load\",\"TOU - \",\"\"))&Calc_NetworkV_2[[#This Row],[Cost item]:[Cost item]]&\" - \"&IF(Calc_NetworkV_2[[#This Row],[Customer type]:[Customer type]]=\"Residential\",\"RES - \",\"SME - \")&Calc_NetworkV_2[[#Headers],[Jemena]],Input_ForRateCalc[[Cost item]:[Cost item]],0),\nMATCH($D$279,Inputs!$C$15:$AZ$15,0)))/100,\"-\")","v":"-"},{"$f":"IFERROR(\n(IFERROR(INDEX(Calc_CPI_2[[CPI uplift factor]:[CPI uplift factor]],MATCH(Calc_NetworkV_2[[#This Row],[Cost item]:[Cost item]],Calc_CPI_2[[Cost item]:[Cost item]],0),1),0)+\nINDEX(Input_ForRateCalc[],\nMATCH(IF(OR(Calc_NetworkV_2[[#This Row],[Cost item]:[Cost item]]=\"Single rate\",Calc_NetworkV_2[[#This Row],[Cost item]:[Cost item]]=\"Block 1\",Calc_NetworkV_2[[#This Row],[Cost item]:[Cost item]]=\"Balance\"),\"Anytime - \",IF(Calc_NetworkV_2[[#This Row],[Cost item]:[Cost item]]<>\"Controlled load\",\"TOU - \",\"\"))&Calc_NetworkV_2[[#This Row],[Cost item]:[Cost item]]&\" - \"&IF(Calc_NetworkV_2[[#This Row],[Customer type]:[Customer type]]=\"Residential\",\"RES - \",\"SME - \")&Calc_NetworkV_2[[#Headers],[Powercor]],Input_ForRateCalc[[Cost item]:[Cost item]],0),\nMATCH($D$279,Inputs!$C$15:$AZ$15,0)))/100,\"-\")","v":"-"},{"$f":"IFERROR(\n(IFERROR(INDEX(Calc_CPI_2[[CPI uplift factor]:[CPI uplift factor]],MATCH(Calc_NetworkV_2[[#This Row],[Cost item]:[Cost item]],Calc_CPI_2[[Cost item]:[Cost item]],0),1),0)+\nINDEX(Input_ForRateCalc[],\nMATCH(IF(OR(Calc_NetworkV_2[[#This Row],[Cost item]:[Cost item]]=\"Single rate\",Calc_NetworkV_2[[#This Row],[Cost item]:[Cost item]]=\"Block 1\",Calc_NetworkV_2[[#This Row],[Cost item]:[Cost item]]=\"Balance\"),\"Anytime - \",IF(Calc_NetworkV_2[[#This Row],[Cost item]:[Cost item]]<>\"Controlled load\",\"TOU - \",\"\"))&Calc_NetworkV_2[[#This Row],[Cost item]:[Cost item]]&\" - \"&IF(Calc_NetworkV_2[[#This Row],[Customer type]:[Customer type]]=\"Residential\",\"RES - \",\"SME - \")&Calc_NetworkV_2[[#Headers],[United Energy]],Input_ForRateCalc[[Cost item]:[Cost item]],0),\nMATCH($D$279,Inputs!$C$15:$AZ$15,0)))/100,\"-\")","v":"-"}]
[null,null,"Balance","Variable","$/kWh","Residential",{"$f":"IFERROR(\n(IFERROR(INDEX(Calc_CPI_2[[CPI uplift factor]:[CPI uplift factor]],MATCH(Calc_NetworkV_2[[#This Row],[Cost item]:[Cost item]],Calc_CPI_2[[Cost item]:[Cost item]],0),1),0)+\nINDEX(Input_ForRateCalc[],\nMATCH(IF(OR(Calc_NetworkV_2[[#This Row],[Cost item]:[Cost item]]=\"Single rate\",Calc_NetworkV_2[[#This Row],[Cost item]:[Cost item]]=\"Block 1\",Calc_NetworkV_2[[#This Row],[Cost item]:[Cost item]]=\"Balance\"),\"Anytime - \",IF(Calc_NetworkV_2[[#This Row],[Cost item]:[Cost item]]<>\"Controlled load\",\"TOU - \",\"\"))&Calc_NetworkV_2[[#This Row],[Cost item]:[Cost item]]&\" - \"&IF(Calc_NetworkV_2[[#This Row],[Customer type]:[Customer type]]=\"Residential\",\"RES - \",\"SME - \")&Calc_NetworkV_2[[#Headers],[Ausnet]],Input_ForRateCalc[[Cost item]:[Cost item]],0),\nMATCH($D$279,Inputs!$C$15:$AZ$15,0)))/100,\"-\")","v":0.14341531316444667},{"$f":"IFERROR(\n(IFERROR(INDEX(Calc_CPI_2[[CPI uplift factor]:[CPI uplift factor]],MATCH(Calc_NetworkV_2[[#This Row],[Cost item]:[Cost item]],Calc_CPI_2[[Cost item]:[Cost item]],0),1),0)+\nINDEX(Input_ForRateCalc[],\nMATCH(IF(OR(Calc_NetworkV_2[[#This Row],[Cost item]:[Cost item]]=\"Single rate\",Calc_NetworkV_2[[#This Row],[Cost item]:[Cost item]]=\"Block 1\",Calc_NetworkV_2[[#This Row],[Cost item]:[Cost item]]=\"Balance\"),\"Anytime - \",IF(Calc_NetworkV_2[[#This Row],[Cost item]:[Cost item]]<>\"Controlled load\",\"TOU - \",\"\"))&Calc_NetworkV_2[[#This Row],[Cost item]:[Cost item]]&\" - \"&IF(Calc_NetworkV_2[[#This Row],[Customer type]:[Customer type]]=\"Residential\",\"RES - \",\"SME - \")&Calc_NetworkV_2[[#Headers],[Citipower]],Input_ForRateCalc[[Cost item]:[Cost item]],0),\nMATCH($D$279,Inputs!$C$15:$AZ$15,0)))/100,\"-\")","v":"-"},{"$f":"IFERROR(\n(IFERROR(INDEX(Calc_CPI_2[[CPI uplift factor]:[CPI uplift factor]],MATCH(Calc_NetworkV_2[[#This Row],[Cost item]:[Cost item]],Calc_CPI_2[[Cost item]:[Cost item]],0),1),0)+\nINDEX(Input_ForRateCalc[],\nMATCH(IF(OR(Calc_NetworkV_2[[#This Row],[Cost item]:[Cost item]]=\"Single rate\",Calc_NetworkV_2[[#This Row],[Cost item]:[Cost item]]=\"Block 1\",Calc_NetworkV_2[[#This Row],[Cost item]:[Cost item]]=\"Balance\"),\"Anytime - \",IF(Calc_NetworkV_2[[#This Row],[Cost item]:[Cost item]]<>\"Controlled load\",\"TOU - \",\"\"))&Calc_NetworkV_2[[#This Row],[Cost item]:[Cost item]]&\" - \"&IF(Calc_NetworkV_2[[#This Row],[Customer type]:[Customer type]]=\"Residential\",\"RES - \",\"SME - \")&Calc_NetworkV_2[[#Headers],[Jemena]],Input_ForRateCalc[[Cost item]:[Cost item]],0),\nMATCH($D$279,Inputs!$C$15:$AZ$15,0)))/100,\"-\")","v":"-"},{"$f":"IFERROR(\n(IFERROR(INDEX(Calc_CPI_2[[CPI uplift factor]:[CPI uplift factor]],MATCH(Calc_NetworkV_2[[#This Row],[Cost item]:[Cost item]],Calc_CPI_2[[Cost item]:[Cost item]],0),1),0)+\nINDEX(Input_ForRateCalc[],\nMATCH(IF(OR(Calc_NetworkV_2[[#This Row],[Cost item]:[Cost item]]=\"Single rate\",Calc_NetworkV_2[[#This Row],[Cost item]:[Cost item]]=\"Block 1\",Calc_NetworkV_2[[#This Row],[Cost item]:[Cost item]]=\"Balance\"),\"Anytime - \",IF(Calc_NetworkV_2[[#This Row],[Cost item]:[Cost item]]<>\"Controlled load\",\"TOU - \",\"\"))&Calc_NetworkV_2[[#This Row],[Cost item]:[Cost item]]&\" - \"&IF(Calc_NetworkV_2[[#This Row],[Customer type]:[Customer type]]=\"Residential\",\"RES - \",\"SME - \")&Calc_NetworkV_2[[#Headers],[Powercor]],Input_ForRateCalc[[Cost item]:[Cost item]],0),\nMATCH($D$279,Inputs!$C$15:$AZ$15,0)))/100,\"-\")","v":"-"},{"$f":"IFERROR(\n(IFERROR(INDEX(Calc_CPI_2[[CPI uplift factor]:[CPI uplift factor]],MATCH(Calc_NetworkV_2[[#This Row],[Cost item]:[Cost item]],Calc_CPI_2[[Cost item]:[Cost item]],0),1),0)+\nINDEX(Input_ForRateCalc[],\nMATCH(IF(OR(Calc_NetworkV_2[[#This Row],[Cost item]:[Cost item]]=\"Single rate\",Calc_NetworkV_2[[#This Row],[Cost item]:[Cost item]]=\"Block 1\",Calc_NetworkV_2[[#This Row],[Cost item]:[Cost item]]=\"Balance\"),\"Anytime - \",IF(Calc_NetworkV_2[[#This Row],[Cost item]:[Cost item]]<>\"Controlled load\",\"TOU - \",\"\"))&Calc_NetworkV_2[[#This Row],[Cost item]:[Cost item]]&\" - \"&IF(Calc_NetworkV_2[[#This Row],[Customer type]:[Customer type]]=\"Residential\",\"RES - \",\"SME - \")&Calc_NetworkV_2[[#Headers],[United Energy]],Input_ForRateCalc[[Cost item]:[Cost item]],0),\nMATCH($D$279,Inputs!$C$15:$AZ$15,0)))/100,\"-\")","v":"-"}]
[null,null,"Single rate","Variable","$/kWh","Residential",{"$f":"IFERROR(\n(IFERROR(INDEX(Calc_CPI_2[[CPI uplift factor]:[CPI uplift factor]],MATCH(Calc_NetworkV_2[[#This Row],[Cost item]:[Cost item]],Calc_CPI_2[[Cost item]:[Cost item]],0),1),0)+\nINDEX(Input_ForRateCalc[],\nMATCH(IF(OR(Calc_NetworkV_2[[#This Row],[Cost item]:[Cost item]]=\"Single rate\",Calc_NetworkV_2[[#This Row],[Cost item]:[Cost item]]=\"Block 1\",Calc_NetworkV_2[[#This Row],[Cost item]:[Cost item]]=\"Balance\"),\"Anytime - \",IF(Calc_NetworkV_2[[#This Row],[Cost item]:[Cost item]]<>\"Controlled load\",\"TOU - \",\"\"))&Calc_NetworkV_2[[#This Row],[Cost item]:[Cost item]]&\" - \"&IF(Calc_NetworkV_2[[#This Row],[Customer type]:[Customer type]]=\"Residential\",\"RES - \",\"SME - \")&Calc_NetworkV_2[[#Headers],[Ausnet]],Input_ForRateCalc[[Cost item]:[Cost item]],0),\nMATCH($D$279,Inputs!$C$15:$AZ$15,0)))/100,\"-\")","v":"-"},{"$f":"IFERROR(\n(IFERROR(INDEX(Calc_CPI_2[[CPI uplift factor]:[CPI uplift factor]],MATCH(Calc_NetworkV_2[[#This Row],[Cost item]:[Cost item]],Calc_CPI_2[[Cost item]:[Cost item]],0),1),0)+\nINDEX(Input_ForRateCalc[],\nMATCH(IF(OR(Calc_NetworkV_2[[#This Row],[Cost item]:[Cost item]]=\"Single rate\",Calc_NetworkV_2[[#This Row],[Cost item]:[Cost item]]=\"Block 1\",Calc_NetworkV_2[[#This Row],[Cost item]:[Cost item]]=\"Balance\"),\"Anytime - \",IF(Calc_NetworkV_2[[#This Row],[Cost item]:[Cost item]]<>\"Controlled load\",\"TOU - \",\"\"))&Calc_NetworkV_2[[#This Row],[Cost item]:[Cost item]]&\" - \"&IF(Calc_NetworkV_2[[#This Row],[Customer type]:[Customer type]]=\"Residential\",\"RES - \",\"SME - \")&Calc_NetworkV_2[[#Headers],[Citipower]],Input_ForRateCalc[[Cost item]:[Cost item]],0),\nMATCH($D$279,Inputs!$C$15:$AZ$15,0)))/100,\"-\")","v":8.1000000000000003E-2},{"$f":"IFERROR(\n(IFERROR(INDEX(Calc_CPI_2[[CPI uplift factor]:[CPI uplift factor]],MATCH(Calc_NetworkV_2[[#This Row],[Cost item]:[Cost item]],Calc_CPI_2[[Cost item]:[Cost item]],0),1),0)+\nINDEX(Input_ForRateCalc[],\nMATCH(IF(OR(Calc_NetworkV_2[[#This Row],[Cost item]:[Cost item]]=\"Single rate\",Calc_NetworkV_2[[#This Row],[Cost item]:[Cost item]]=\"Block 1\",Calc_NetworkV_2[[#This Row],[Cost item]:[Cost item]]=\"Balance\"),\"Anytime - \",IF(Calc_NetworkV_2[[#This Row],[Cost item]:[Cost item]]<>\"Controlled load\",\"TOU - \",\"\"))&Calc_NetworkV_2[[#This Row],[Cost item]:[Cost item]]&\" - \"&IF(Calc_NetworkV_2[[#This Row],[Customer type]:[Customer type]]=\"Residential\",\"RES - \",\"SME - \")&Calc_NetworkV_2[[#Headers],[Jemena]],Input_ForRateCalc[[Cost item]:[Cost item]],0),\nMATCH($D$279,Inputs!$C$15:$AZ$15,0)))/100,\"-\")","v":0.10345},{"$f":"IFERROR(\n(IFERROR(INDEX(Calc_CPI_2[[CPI uplift factor]:[CPI uplift factor]],MATCH(Calc_NetworkV_2[[#This Row],[Cost item]:[Cost item]],Calc_CPI_2[[Cost item]:[Cost item]],0),1),0)+\nINDEX(Input_ForRateCalc[],\nMATCH(IF(OR(Calc_NetworkV_2[[#This Row],[Cost item]:[Cost item]]=\"Single rate\",Calc_NetworkV_2[[#This Row],[Cost item]:[Cost item]]=\"Block 1\",Calc_NetworkV_2[[#This Row],[Cost item]:[Cost item]]=\"Balance\"),\"Anytime - \",IF(Calc_NetworkV_2[[#This Row],[Cost item]:[Cost item]]<>\"Controlled load\",\"TOU - \",\"\"))&Calc_NetworkV_2[[#This Row],[Cost item]:[Cost item]]&\" - \"&IF(Calc_NetworkV_2[[#This Row],[Customer type]:[Customer type]]=\"Residential\",\"RES - \",\"SME - \")&Calc_NetworkV_2[[#Headers],[Powercor]],Input_ForRateCalc[[Cost item]:[Cost item]],0),\nMATCH($D$279,Inputs!$C$15:$AZ$15,0)))/100,\"-\")","v":9.6699999999999994E-2},{"$f":"IFERROR(\n(IFERROR(INDEX(Calc_CPI_2[[CPI uplift factor]:[CPI uplift factor]],MATCH(Calc_NetworkV_2[[#This Row],[Cost item]:[Cost item]],Calc_CPI_2[[Cost item]:[Cost item]],0),1),0)+\nINDEX(Input_ForRateCalc[],\nMATCH(IF(OR(Calc_NetworkV_2[[#This Row],[Cost item]:[Cost item]]=\"Single rate\",Calc_NetworkV_2[[#This Row],[Cost item]:[Cost item]]=\"Block 1\",Calc_NetworkV_2[[#This Row],[Cost item]:[Cost item]]=\"Balance\"),\"Anytime - \",IF(Calc_NetworkV_2[[#This Row],[Cost item]:[Cost item]]<>\"Controlled load\",\"TOU - \",\"\"))&Calc_NetworkV_2[[#This Row],[Cost item]:[Cost item]]&\" - \"&IF(Calc_NetworkV_2[[#This Row],[Customer type]:[Customer type]]=\"Residential\",\"RES - \",\"SME - \")&Calc_NetworkV_2[[#Headers],[United Energy]],Input_ForRateCalc[[Cost item]:[Cost item]],0),\nMATCH($D$279,Inputs!$C$15:$AZ$15,0)))/100,\"-\")","v":9.2499999999999999E-2}]
[null,null,"Peak","Variable","$/kWh","Residential",{"$f":"IFERROR(\n(IFERROR(INDEX(Calc_CPI_2[[CPI uplift factor]:[CPI uplift factor]],MATCH(Calc_NetworkV_2[[#This Row],[Cost item]:[Cost item]],Calc_CPI_2[[Cost item]:[Cost item]],0),1),0)+\nINDEX(Input_ForRateCalc[],\nMATCH(IF(OR(Calc_NetworkV_2[[#This Row],[Cost item]:[Cost item]]=\"Single rate\",Calc_NetworkV_2[[#This Row],[Cost item]:[Cost item]]=\"Block 1\",Calc_NetworkV_2[[#This Row],[Cost item]:[Cost item]]=\"Balance\"),\"Anytime - \",IF(Calc_NetworkV_2[[#This Row],[Cost item]:[Cost item]]<>\"Controlled load\",\"TOU - \",\"\"))&Calc_NetworkV_2[[#This Row],[Cost item]:[Cost item]]&\" - \"&IF(Calc_NetworkV_2[[#This Row],[Customer type]:[Customer type]]=\"Residential\",\"RES - \",\"SME - \")&Calc_NetworkV_2[[#Headers],[Ausnet]],Input_ForRateCalc[[Cost item]:[Cost item]],0),\nMATCH($D$279,Inputs!$C$15:$AZ$15,0)))/100,\"-\")","v":0.23801248423131882},{"$f":"IFERROR(\n(IFERROR(INDEX(Calc_CPI_2[[CPI uplift factor]:[CPI uplift factor]],MATCH(Calc_NetworkV_2[[#This Row],[Cost item]:[Cost item]],Calc_CPI_2[[Cost item]:[Cost item]],0),1),0)+\nINDEX(Input_ForRateCalc[],\nMATCH(IF(OR(Calc_NetworkV_2[[#This Row],[Cost item]:[Cost item]]=\"Single rate\",Calc_NetworkV_2[[#This Row],[Cost item]:[Cost item]]=\"Block 1\",Calc_NetworkV_2[[#This Row],[Cost item]:[Cost item]]=\"Balance\"),\"Anytime - \",IF(Calc_NetworkV_2[[#This Row],[Cost item]:[Cost item]]<>\"Controlled load\",\"TOU - \",\"\"))&Calc_NetworkV_2[[#This Row],[Cost item]:[Cost item]]&\" - \"&IF(Calc_NetworkV_2[[#This Row],[Customer type]:[Customer type]]=\"Residential\",\"RES - \",\"SME - \")&Calc_NetworkV_2[[#Headers],[Citipower]],Input_ForRateCalc[[Cost item]:[Cost item]],0),\nMATCH($D$279,Inputs!$C$15:$AZ$15,0)))/100,\"-\")","v":0.156},{"$f":"IFERROR(\n(IFERROR(INDEX(Calc_CPI_2[[CPI uplift factor]:[CPI uplift factor]],MATCH(Calc_NetworkV_2[[#This Row],[Cost item]:[Cost item]],Calc_CPI_2[[Cost item]:[Cost item]],0),1),0)+\nINDEX(Input_ForRateCalc[],\nMATCH(IF(OR(Calc_NetworkV_2[[#This Row],[Cost item]:[Cost item]]=\"Single rate\",Calc_NetworkV_2[[#This Row],[Cost item]:[Cost item]]=\"Block 1\",Calc_NetworkV_2[[#This Row],[Cost item]:[Cost item]]=\"Balance\"),\"Anytime - \",IF(Calc_NetworkV_2[[#This Row],[Cost item]:[Cost item]]<>\"Controlled load\",\"TOU - \",\"\"))&Calc_NetworkV_2[[#This Row],[Cost item]:[Cost item]]&\" - \"&IF(Calc_NetworkV_2[[#This Row],[Customer type]:[Customer type]]=\"Residential\",\"RES - \",\"SME - \")&Calc_NetworkV_2[[#Headers],[Jemena]],Input_ForRateCalc[[Cost item]:[Cost item]],0),\nMATCH($D$279,Inputs!$C$15:$AZ$15,0)))/100,\"-\")","v":0.17367000000000002},{"$f":"IFERROR(\n(IFERROR(INDEX(Calc_CPI_2[[CPI uplift factor]:[CPI uplift factor]],MATCH(Calc_NetworkV_2[[#This Row],[Cost item]:[Cost item]],Calc_CPI_2[[Cost item]:[Cost item]],0),1),0)+\nINDEX(Input_ForRateCalc[],\nMATCH(IF(OR(Calc_NetworkV_2[[#This Row],[Cost item]:[Cost item]]=\"Single rate\",Calc_NetworkV_2[[#This Row],[Cost item]:[Cost item]]=\"Block 1\",Calc_NetworkV_2[[#This Row],[Cost item]:[Cost item]]=\"Balance\"),\"Anytime - \",IF(Calc_NetworkV_2[[#This Row],[Cost item]:[Cost item]]<>\"Controlled load\",\"TOU - \",\"\"))&Calc_NetworkV_2[[#This Row],[Cost item]:[Cost item]]&\" - \"&IF(Calc_NetworkV_2[[#This Row],[Customer type]:[Customer type]]=\"Residential\",\"RES - \",\"SME - \")&Calc_NetworkV_2[[#Headers],[Powercor]],Input_ForRateCalc[[Cost item]:[Cost item]],0),\nMATCH($D$279,Inputs!$C$15:$AZ$15,0)))/100,\"-\")","v":0.18340000000000001},{"$f":"IFERROR(\n(IFERROR(INDEX(Calc_CPI_2[[CPI uplift factor]:[CPI uplift factor]],MATCH(Calc_NetworkV_2[[#This Row],[Cost item]:[Cost item]],Calc_CPI_2[[Cost item]:[Cost item]],0),1),0)+\nINDEX(Input_ForRateCalc[],\nMATCH(IF(OR(Calc_NetworkV_2[[#This Row],[Cost item]:[Cost item]]=\"Single rate\",Calc_NetworkV_2[[#This Row],[Cost item]:[Cost item]]=\"Block 1\",Calc_NetworkV_2[[#This Row],[Cost item]:[Cost item]]=\"Balance\"),\"Anytime - \",IF(Calc_NetworkV_2[[#This Row],[Cost item]:[Cost item]]<>\"Controlled load\",\"TOU - \",\"\"))&Calc_NetworkV_2[[#This Row],[Cost item]:[Cost item]]&\" - \"&IF(Calc_NetworkV_2[[#This Row],[Customer type]:[Customer type]]=\"Residential\",\"RES - \",\"SME - \")&Calc_NetworkV_2[[#Headers],[United Energy]],Input_ForRateCalc[[Cost item]:[Cost item]],0),\nMATCH($D$279,Inputs!$C$15:$AZ$15,0)))/100,\"-\")","v":0.1739}]
[null,null,"Off peak","Variable","$/kWh","Residential",{"$f":"IFERROR(\n(IFERROR(INDEX(Calc_CPI_2[[CPI uplift factor]:[CPI uplift factor]],MATCH(Calc_NetworkV_2[[#This Row],[Cost item]:[Cost item]],Calc_CPI_2[[Cost item]:[Cost item]],0),1),0)+\nINDEX(Input_ForRateCalc[],\nMATCH(IF(OR(Calc_NetworkV_2[[#This Row],[Cost item]:[Cost item]]=\"Single rate\",Calc_NetworkV_2[[#This Row],[Cost item]:[Cost item]]=\"Block 1\",Calc_NetworkV_2[[#This Row],[Cost item]:[Cost item]]=\"Balance\"),\"Anytime - \",IF(Calc_NetworkV_2[[#This Row],[Cost item]:[Cost item]]<>\"Controlled load\",\"TOU - \",\"\"))&Calc_NetworkV_2[[#This Row],[Cost item]:[Cost item]]&\" - \"&IF(Calc_NetworkV_2[[#This Row],[Customer type]:[Customer type]]=\"Residential\",\"RES - \",\"SME - \")&Calc_NetworkV_2[[#Headers],[Ausnet]],Input_ForRateCalc[[Cost item]:[Cost item]],0),\nMATCH($D$279,Inputs!$C$15:$AZ$15,0)))/100,\"-\")","v":4.8279596179871362E-2},{"$f":"IFERROR(\n(IFERROR(INDEX(Calc_CPI_2[[CPI uplift factor]:[CPI uplift factor]],MATCH(Calc_NetworkV_2[[#This Row],[Cost item]:[Cost item]],Calc_CPI_2[[Cost item]:[Cost item]],0),1),0)+\nINDEX(Input_ForRateCalc[],\nMATCH(IF(OR(Calc_NetworkV_2[[#This Row],[Cost item]:[Cost item]]=\"Single rate\",Calc_NetworkV_2[[#This Row],[Cost item]:[Cost item]]=\"Block 1\",Calc_NetworkV_2[[#This Row],[Cost item]:[Cost item]]=\"Balance\"),\"Anytime - \",IF(Calc_NetworkV_2[[#This Row],[Cost item]:[Cost item]]<>\"Controlled load\",\"TOU - \",\"\"))&Calc_NetworkV_2[[#This Row],[Cost item]:[Cost item]]&\" - \"&IF(Calc_NetworkV_2[[#This Row],[Customer type]:[Customer type]]=\"Residential\",\"RES - \",\"SME - \")&Calc_NetworkV_2[[#Headers],[Citipower]],Input_ForRateCalc[[Cost item]:[Cost item]],0),\nMATCH($D$279,Inputs!$C$15:$AZ$15,0)))/100,\"-\")","v":3.8999999999999993E-2},{"$f":"IFERROR(\n(IFERROR(INDEX(Calc_CPI_2[[CPI uplift factor]:[CPI uplift factor]],MATCH(Calc_NetworkV_2[[#This Row],[Cost item]:[Cost item]],Calc_CPI_2[[Cost item]:[Cost item]],0),1),0)+\nINDEX(Input_ForRateCalc[],\nMATCH(IF(OR(Calc_NetworkV_2[[#This Row],[Cost item]:[Cost item]]=\"Single rate\",Calc_NetworkV_2[[#This Row],[Cost item]:[Cost item]]=\"Block 1\",Calc_NetworkV_2[[#This Row],[Cost item]:[Cost item]]=\"Balance\"),\"Anytime - \",IF(Calc_NetworkV_2[[#This Row],[Cost item]:[Cost item]]<>\"Controlled load\",\"TOU - \",\"\"))&Calc_NetworkV_2[[#This Row],[Cost item]:[Cost item]]&\" - \"&IF(Calc_NetworkV_2[[#This Row],[Customer type]:[Customer type]]=\"Residential\",\"RES - \",\"SME - \")&Calc_NetworkV_2[[#Headers],[Jemena]],Input_ForRateCalc[[Cost item]:[Cost item]],0),\nMATCH($D$279,Inputs!$C$15:$AZ$15,0)))/100,\"-\")","v":4.8860000000000001E-2},{"$f":"IFERROR(\n(IFERROR(INDEX(Calc_CPI_2[[CPI uplift factor]:[CPI uplift factor]],MATCH(Calc_NetworkV_2[[#This Row],[Cost item]:[Cost item]],Calc_CPI_2[[Cost item]:[Cost item]],0),1),0)+\nINDEX(Input_ForRateCalc[],\nMATCH(IF(OR(Calc_NetworkV_2[[#This Row],[Cost item]:[Cost item]]=\"Single rate\",Calc_NetworkV_2[[#This Row],[Cost item]:[Cost item]]=\"Block 1\",Calc_NetworkV_2[[#This Row],[Cost item]:[Cost item]]=\"Balance\"),\"Anytime - \",IF(Calc_NetworkV_2[[#This Row],[Cost item]:[Cost item]]<>\"Controlled load\",\"TOU - \",\"\"))&Calc_NetworkV_2[[#This Row],[Cost item]:[Cost item]]&\" - \"&IF(Calc_NetworkV_2[[#This Row],[Customer type]:[Customer type]]=\"Residential\",\"RES - \",\"SME - \")&Calc_NetworkV_2[[#Headers],[Powercor]],Input_ForRateCalc[[Cost item]:[Cost item]],0),\nMATCH($D$279,Inputs!$C$15:$AZ$15,0)))/100,\"-\")","v":4.6100000000000002E-2},{"$f":"IFERROR(\n(IFERROR(INDEX(Calc_CPI_2[[CPI uplift factor]:[CPI uplift factor]],MATCH(Calc_NetworkV_2[[#This Row],[Cost item]:[Cost item]],Calc_CPI_2[[Cost item]:[Cost item]],0),1),0)+\nINDEX(Input_ForRateCalc[],\nMATCH(IF(OR(Calc_NetworkV_2[[#This Row],[Cost item]:[Cost item]]=\"Single rate\",Calc_NetworkV_2[[#This Row],[Cost item]:[Cost item]]=\"Block 1\",Calc_NetworkV_2[[#This Row],[Cost item]:[Cost item]]=\"Balance\"),\"Anytime - \",IF(Calc_NetworkV_2[[#This Row],[Cost item]:[Cost item]]<>\"Controlled load\",\"TOU - \",\"\"))&Calc_NetworkV_2[[#This Row],[Cost item]:[Cost item]]&\" - \"&IF(Calc_NetworkV_2[[#This Row],[Customer type]:[Customer type]]=\"Residential\",\"RES - \",\"SME - \")&Calc_NetworkV_2[[#Headers],[United Energy]],Input_ForRateCalc[[Cost item]:[Cost item]],0),\nMATCH($D$279,Inputs!$C$15:$AZ$15,0)))/100,\"-\")","v":4.3299999999999998E-2}]
[null,null,"Controlled load","Variable","$/kWh","Residential",{"$f":"IFERROR(\n(IFERROR(INDEX(Calc_CPI_2[[CPI uplift factor]:[CPI uplift factor]],MATCH(Calc_NetworkV_2[[#This Row],[Cost item]:[Cost item]],Calc_CPI_2[[Cost item]:[Cost item]],0),1),0)+\nINDEX(Input_ForRateCalc[],\nMATCH(IF(OR(Calc_NetworkV_2[[#This Row],[Cost item]:[Cost item]]=\"Single rate\",Calc_NetworkV_2[[#This Row],[Cost item]:[Cost item]]=\"Block 1\",Calc_NetworkV_2[[#This Row],[Cost item]:[Cost item]]=\"Balance\"),\"Anytime - \",IF(Calc_NetworkV_2[[#This Row],[Cost item]:[Cost item]]<>\"Controlled load\",\"TOU - \",\"\"))&Calc_NetworkV_2[[#This Row],[Cost item]:[Cost item]]&\" - \"&IF(Calc_NetworkV_2[[#This Row],[Customer type]:[Customer type]]=\"Residential\",\"RES - \",\"SME - \")&Calc_NetworkV_2[[#Headers],[Ausnet]],Input_ForRateCalc[[Cost item]:[Cost item]],0),\nMATCH($D$279,Inputs!$C$15:$AZ$15,0)))/100,\"-\")","v":4.8279596179871362E-2},{"$f":"IFERROR(\n(IFERROR(INDEX(Calc_CPI_2[[CPI uplift factor]:[CPI uplift factor]],MATCH(Calc_NetworkV_2[[#This Row],[Cost item]:[Cost item]],Calc_CPI_2[[Cost item]:[Cost item]],0),1),0)+\nINDEX(Input_ForRateCalc[],\nMATCH(IF(OR(Calc_NetworkV_2[[#This Row],[Cost item]:[Cost item]]=\"Single rate\",Calc_NetworkV_2[[#This Row],[Cost item]:[Cost item]]=\"Block 1\",Calc_NetworkV_2[[#This Row],[Cost item]:[Cost item]]=\"Balance\"),\"Anytime - \",IF(Calc_NetworkV_2[[#This Row],[Cost item]:[Cost item]]<>\"Controlled load\",\"TOU - \",\"\"))&Calc_NetworkV_2[[#This Row],[Cost item]:[Cost item]]&\" - \"&IF(Calc_NetworkV_2[[#This Row],[Customer type]:[Customer type]]=\"Residential\",\"RES - \",\"SME - \")&Calc_NetworkV_2[[#Headers],[Citipower]],Input_ForRateCalc[[Cost item]:[Cost item]],0),\nMATCH($D$279,Inputs!$C$15:$AZ$15,0)))/100,\"-\")","v":2.3E-2},{"$f":"IFERROR(\n(IFERROR(INDEX(Calc_CPI_2[[CPI uplift factor]:[CPI uplift factor]],MATCH(Calc_NetworkV_2[[#This Row],[Cost item]:[Cost item]],Calc_CPI_2[[Cost item]:[Cost item]],0),1),0)+\nINDEX(Input_ForRateCalc[],\nMATCH(IF(OR(Calc_NetworkV_2[[#This Row],[Cost item]:[Cost item]]=\"Single rate\",Calc_NetworkV_2[[#This Row],[Cost item]:[Cost item]]=\"Block 1\",Calc_NetworkV_2[[#This Row],[Cost item]:[Cost item]]=\"Balance\"),\"Anytime - \",IF(Calc_NetworkV_2[[#This Row],[Cost item]:[Cost item]]<>\"Controlled load\",\"TOU - \",\"\"))&Calc_NetworkV_2[[#This Row],[Cost item]:[Cost item]]&\" - \"&IF(Calc_NetworkV_2[[#This Row],[Customer type]:[Customer type]]=\"Residential\",\"RES - \",\"SME - \")&Calc_NetworkV_2[[#Headers],[Jemena]],Input_ForRateCalc[[Cost item]:[Cost item]],0),\nMATCH($D$279,Inputs!$C$15:$AZ$15,0)))/100,\"-\")","v":4.3880000000000002E-2},{"$f":"IFERROR(\n(IFERROR(INDEX(Calc_CPI_2[[CPI uplift factor]:[CPI uplift factor]],MATCH(Calc_NetworkV_2[[#This Row],[Cost item]:[Cost item]],Calc_CPI_2[[Cost item]:[Cost item]],0),1),0)+\nINDEX(Input_ForRateCalc[],\nMATCH(IF(OR(Calc_NetworkV_2[[#This Row],[Cost item]:[Cost item]]=\"Single rate\",Calc_NetworkV_2[[#This Row],[Cost item]:[Cost item]]=\"Block 1\",Calc_NetworkV_2[[#This Row],[Cost item]:[Cost item]]=\"Balance\"),\"Anytime - \",IF(Calc_NetworkV_2[[#This Row],[Cost item]:[Cost item]]<>\"Controlled load\",\"TOU - \",\"\"))&Calc_NetworkV_2[[#This Row],[Cost item]:[Cost item]]&\" - \"&IF(Calc_NetworkV_2[[#This Row],[Customer type]:[Customer type]]=\"Residential\",\"RES - \",\"SME - \")&Calc_NetworkV_2[[#Headers],[Powercor]],Input_ForRateCalc[[Cost item]:[Cost item]],0),\nMATCH($D$279,Inputs!$C$15:$AZ$15,0)))/100,\"-\")","v":2.6200000000000001E-2},{"$f":"IFERROR(\n(IFERROR(INDEX(Calc_CPI_2[[CPI uplift factor]:[CPI uplift factor]],MATCH(Calc_NetworkV_2[[#This Row],[Cost item]:[Cost item]],Calc_CPI_2[[Cost item]:[Cost item]],0),1),0)+\nINDEX(Input_ForRateCalc[],\nMATCH(IF(OR(Calc_NetworkV_2[[#This Row],[Cost item]:[Cost item]]=\"Single rate\",Calc_NetworkV_2[[#This Row],[Cost item]:[Cost item]]=\"Block 1\",Calc_NetworkV_2[[#This Row],[Cost item]:[Cost item]]=\"Balance\"),\"Anytime - \",IF(Calc_NetworkV_2[[#This Row],[Cost item]:[Cost item]]<>\"Controlled load\",\"TOU - \",\"\"))&Calc_NetworkV_2[[#This Row],[Cost item]:[Cost item]]&\" - \"&IF(Calc_NetworkV_2[[#This Row],[Customer type]:[Customer type]]=\"Residential\",\"RES - \",\"SME - \")&Calc_NetworkV_2[[#Headers],[United Energy]],Input_ForRateCalc[[Cost item]:[Cost item]],0),\nMATCH($D$279,Inputs!$C$15:$AZ$15,0)))/100,\"-\")","v":2.5399999999999999E-2}]
[null,null,"Block 1","Variable","$/kWh","Small business",{"$f":"IFERROR(\n(IFERROR(INDEX(Calc_CPI_2[[CPI uplift factor]:[CPI uplift factor]],MATCH(Calc_NetworkV_2[[#This Row],[Cost item]:[Cost item]],Calc_CPI_2[[Cost item]:[Cost item]],0),1),0)+\nINDEX(Input_ForRateCalc[],\nMATCH(IF(OR(Calc_NetworkV_2[[#This Row],[Cost item]:[Cost item]]=\"Single rate\",Calc_NetworkV_2[[#This Row],[Cost item]:[Cost item]]=\"Block 1\",Calc_NetworkV_2[[#This Row],[Cost item]:[Cost item]]=\"Balance\"),\"Anytime - \",IF(Calc_NetworkV_2[[#This Row],[Cost item]:[Cost item]]<>\"Controlled load\",\"TOU - \",\"\"))&Calc_NetworkV_2[[#This Row],[Cost item]:[Cost item]]&\" - \"&IF(Calc_NetworkV_2[[#This Row],[Customer type]:[Customer type]]=\"Residential\",\"RES - \",\"SME - \")&Calc_NetworkV_2[[#Headers],[Ausnet]],Input_ForRateCalc[[Cost item]:[Cost item]],0),\nMATCH($D$279,Inputs!$C$15:$AZ$15,0)))/100,\"-\")","v":0.19308159653482593},{"$f":"IFERROR(\n(IFERROR(INDEX(Calc_CPI_2[[CPI uplift factor]:[CPI uplift factor]],MATCH(Calc_NetworkV_2[[#This Row],[Cost item]:[Cost item]],Calc_CPI_2[[Cost item]:[Cost item]],0),1),0)+\nINDEX(Input_ForRateCalc[],\nMATCH(IF(OR(Calc_NetworkV_2[[#This Row],[Cost item]:[Cost item]]=\"Single rate\",Calc_NetworkV_2[[#This Row],[Cost item]:[Cost item]]=\"Block 1\",Calc_NetworkV_2[[#This Row],[Cost item]:[Cost item]]=\"Balance\"),\"Anytime - \",IF(Calc_NetworkV_2[[#This Row],[Cost item]:[Cost item]]<>\"Controlled load\",\"TOU - \",\"\"))&Calc_NetworkV_2[[#This Row],[Cost item]:[Cost item]]&\" - \"&IF(Calc_NetworkV_2[[#This Row],[Customer type]:[Customer type]]=\"Residential\",\"RES - \",\"SME - \")&Calc_NetworkV_2[[#Headers],[Citipower]],Input_ForRateCalc[[Cost item]:[Cost item]],0),\nMATCH($D$279,Inputs!$C$15:$AZ$15,0)))/100,\"-\")","v":"-"},{"$f":"IFERROR(\n(IFERROR(INDEX(Calc_CPI_2[[CPI uplift factor]:[CPI uplift factor]],MATCH(Calc_NetworkV_2[[#This Row],[Cost item]:[Cost item]],Calc_CPI_2[[Cost item]:[Cost item]],0),1),0)+\nINDEX(Input_ForRateCalc[],\nMATCH(IF(OR(Calc_NetworkV_2[[#This Row],[Cost item]:[Cost item]]=\"Single rate\",Calc_NetworkV_2[[#This Row],[Cost item]:[Cost item]]=\"Block 1\",Calc_NetworkV_2[[#This Row],[Cost item]:[Cost item]]=\"Balance\"),\"Anytime - \",IF(Calc_NetworkV_2[[#This Row],[Cost item]:[Cost item]]<>\"Controlled load\",\"TOU - \",\"\"))&Calc_NetworkV_2[[#This Row],[Cost item]:[Cost item]]&\" - \"&IF(Calc_NetworkV_2[[#This Row],[Customer type]:[Customer type]]=\"Residential\",\"RES - \",\"SME - \")&Calc_NetworkV_2[[#Headers],[Jemena]],Input_ForRateCalc[[Cost item]:[Cost item]],0),\nMATCH($D$279,Inputs!$C$15:$AZ$15,0)))/100,\"-\")","v":"-"},{"$f":"IFERROR(\n(IFERROR(INDEX(Calc_CPI_2[[CPI uplift factor]:[CPI uplift factor]],MATCH(Calc_NetworkV_2[[#This Row],[Cost item]:[Cost item]],Calc_CPI_2[[Cost item]:[Cost item]],0),1),0)+\nINDEX(Input_ForRateCalc[],\nMATCH(IF(OR(Calc_NetworkV_2[[#This Row],[Cost item]:[Cost item]]=\"Single rate\",Calc_NetworkV_2[[#This Row],[Cost item]:[Cost item]]=\"Block 1\",Calc_NetworkV_2[[#This Row],[Cost item]:[Cost item]]=\"Balance\"),\"Anytime - \",IF(Calc_NetworkV_2[[#This Row],[Cost item]:[Cost item]]<>\"Controlled load\",\"TOU - \",\"\"))&Calc_NetworkV_2[[#This Row],[Cost item]:[Cost item]]&\" - \"&IF(Calc_NetworkV_2[[#This Row],[Customer type]:[Customer type]]=\"Residential\",\"RES - \",\"SME - \")&Calc_NetworkV_2[[#Headers],[Powercor]],Input_ForRateCalc[[Cost item]:[Cost item]],0),\nMATCH($D$279,Inputs!$C$15:$AZ$15,0)))/100,\"-\")","v":"-"},{"$f":"IFERROR(\n(IFERROR(INDEX(Calc_CPI_2[[CPI uplift factor]:[CPI uplift factor]],MATCH(Calc_NetworkV_2[[#This Row],[Cost item]:[Cost item]],Calc_CPI_2[[Cost item]:[Cost item]],0),1),0)+\nINDEX(Input_ForRateCalc[],\nMATCH(IF(OR(Calc_NetworkV_2[[#This Row],[Cost item]:[Cost item]]=\"Single rate\",Calc_NetworkV_2[[#This Row],[Cost item]:[Cost item]]=\"Block 1\",Calc_NetworkV_2[[#This Row],[Cost item]:[Cost item]]=\"Balance\"),\"Anytime - \",IF(Calc_NetworkV_2[[#This Row],[Cost item]:[Cost item]]<>\"Controlled load\",\"TOU - \",\"\"))&Calc_NetworkV_2[[#This Row],[Cost item]:[Cost item]]&\" - \"&IF(Calc_NetworkV_2[[#This Row],[Customer type]:[Customer type]]=\"Residential\",\"RES - \",\"SME - \")&Calc_NetworkV_2[[#Headers],[United Energy]],Input_ForRateCalc[[Cost item]:[Cost item]],0),\nMATCH($D$279,Inputs!$C$15:$AZ$15,0)))/100,\"-\")","v":"-"}]
[null,null,"Balance","Variable","$/kWh","Small business",{"$f":"IFERROR(\n(IFERROR(INDEX(Calc_CPI_2[[CPI uplift factor]:[CPI uplift factor]],MATCH(Calc_NetworkV_2[[#This Row],[Cost item]:[Cost item]],Calc_CPI_2[[Cost item]:[Cost item]],0),1),0)+\nINDEX(Input_ForRateCalc[],\nMATCH(IF(OR(Calc_NetworkV_2[[#This Row],[Cost item]:[Cost item]]=\"Single rate\",Calc_NetworkV_2[[#This Row],[Cost item]:[Cost item]]=\"Block 1\",Calc_NetworkV_2[[#This Row],[Cost item]:[Cost item]]=\"Balance\"),\"Anytime - \",IF(Calc_NetworkV_2[[#This Row],[Cost item]:[Cost item]]<>\"Controlled load\",\"TOU - \",\"\"))&Calc_NetworkV_2[[#This Row],[Cost item]:[Cost item]]&\" - \"&IF(Calc_NetworkV_2[[#This Row],[Customer type]:[Customer type]]=\"Residential\",\"RES - \",\"SME - \")&Calc_NetworkV_2[[#Headers],[Ausnet]],Input_ForRateCalc[[Cost item]:[Cost item]],0),\nMATCH($D$279,Inputs!$C$15:$AZ$15,0)))/100,\"-\")","v":0.20237137578661479},{"$f":"IFERROR(\n(IFERROR(INDEX(Calc_CPI_2[[CPI uplift factor]:[CPI uplift factor]],MATCH(Calc_NetworkV_2[[#This Row],[Cost item]:[Cost item]],Calc_CPI_2[[Cost item]:[Cost item]],0),1),0)+\nINDEX(Input_ForRateCalc[],\nMATCH(IF(OR(Calc_NetworkV_2[[#This Row],[Cost item]:[Cost item]]=\"Single rate\",Calc_NetworkV_2[[#This Row],[Cost item]:[Cost item]]=\"Block 1\",Calc_NetworkV_2[[#This Row],[Cost item]:[Cost item]]=\"Balance\"),\"Anytime - \",IF(Calc_NetworkV_2[[#This Row],[Cost item]:[Cost item]]<>\"Controlled load\",\"TOU - \",\"\"))&Calc_NetworkV_2[[#This Row],[Cost item]:[Cost item]]&\" - \"&IF(Calc_NetworkV_2[[#This Row],[Customer type]:[Customer type]]=\"Residential\",\"RES - \",\"SME - \")&Calc_NetworkV_2[[#Headers],[Citipower]],Input_ForRateCalc[[Cost item]:[Cost item]],0),\nMATCH($D$279,Inputs!$C$15:$AZ$15,0)))/100,\"-\")","v":"-"},{"$f":"IFERROR(\n(IFERROR(INDEX(Calc_CPI_2[[CPI uplift factor]:[CPI uplift factor]],MATCH(Calc_NetworkV_2[[#This Row],[Cost item]:[Cost item]],Calc_CPI_2[[Cost item]:[Cost item]],0),1),0)+\nINDEX(Input_ForRateCalc[],\nMATCH(IF(OR(Calc_NetworkV_2[[#This Row],[Cost item]:[Cost item]]=\"Single rate\",Calc_NetworkV_2[[#This Row],[Cost item]:[Cost item]]=\"Block 1\",Calc_NetworkV_2[[#This Row],[Cost item]:[Cost item]]=\"Balance\"),\"Anytime - \",IF(Calc_NetworkV_2[[#This Row],[Cost item]:[Cost item]]<>\"Controlled load\",\"TOU - \",\"\"))&Calc_NetworkV_2[[#This Row],[Cost item]:[Cost item]]&\" - \"&IF(Calc_NetworkV_2[[#This Row],[Customer type]:[Customer type]]=\"Residential\",\"RES - \",\"SME - \")&Calc_NetworkV_2[[#Headers],[Jemena]],Input_ForRateCalc[[Cost item]:[Cost item]],0),\nMATCH($D$279,Inputs!$C$15:$AZ$15,0)))/100,\"-\")","v":"-"},{"$f":"IFERROR(\n(IFERROR(INDEX(Calc_CPI_2[[CPI uplift factor]:[CPI uplift factor]],MATCH(Calc_NetworkV_2[[#This Row],[Cost item]:[Cost item]],Calc_CPI_2[[Cost item]:[Cost item]],0),1),0)+\nINDEX(Input_ForRateCalc[],\nMATCH(IF(OR(Calc_NetworkV_2[[#This Row],[Cost item]:[Cost item]]=\"Single rate\",Calc_NetworkV_2[[#This Row],[Cost item]:[Cost item]]=\"Block 1\",Calc_NetworkV_2[[#This Row],[Cost item]:[Cost item]]=\"Balance\"),\"Anytime - \",IF(Calc_NetworkV_2[[#This Row],[Cost item]:[Cost item]]<>\"Controlled load\",\"TOU - \",\"\"))&Calc_NetworkV_2[[#This Row],[Cost item]:[Cost item]]&\" - \"&IF(Calc_NetworkV_2[[#This Row],[Customer type]:[Customer type]]=\"Residential\",\"RES - \",\"SME - \")&Calc_NetworkV_2[[#Headers],[Powercor]],Input_ForRateCalc[[Cost item]:[Cost item]],0),\nMATCH($D$279,Inputs!$C$15:$AZ$15,0)))/100,\"-\")","v":"-"},{"$f":"IFERROR(\n(IFERROR(INDEX(Calc_CPI_2[[CPI uplift factor]:[CPI uplift factor]],MATCH(Calc_NetworkV_2[[#This Row],[Cost item]:[Cost item]],Calc_CPI_2[[Cost item]:[Cost item]],0),1),0)+\nINDEX(Input_ForRateCalc[],\nMATCH(IF(OR(Calc_NetworkV_2[[#This Row],[Cost item]:[Cost item]]=\"Single rate\",Calc_NetworkV_2[[#This Row],[Cost item]:[Cost item]]=\"Block 1\",Calc_NetworkV_2[[#This Row],[Cost item]:[Cost item]]=\"Balance\"),\"Anytime - \",IF(Calc_NetworkV_2[[#This Row],[Cost item]:[Cost item]]<>\"Controlled load\",\"TOU - \",\"\"))&Calc_NetworkV_2[[#This Row],[Cost item]:[Cost item]]&\" - \"&IF(Calc_NetworkV_2[[#This Row],[Customer type]:[Customer type]]=\"Residential\",\"RES - \",\"SME - \")&Calc_NetworkV_2[[#Headers],[United Energy]],Input_ForRateCalc[[Cost item]:[Cost item]],0),\nMATCH($D$279,Inputs!$C$15:$AZ$15,0)))/100,\"-\")","v":"-"}]
["Section/Item notes (where necessary)",null,"Single rate","Variable","$/kWh","Small business",{"$f":"IFERROR(\n(IFERROR(INDEX(Calc_CPI_2[[CPI uplift factor]:[CPI uplift factor]],MATCH(Calc_NetworkV_2[[#This Row],[Cost item]:[Cost item]],Calc_CPI_2[[Cost item]:[Cost item]],0),1),0)+\nINDEX(Input_ForRateCalc[],\nMATCH(IF(OR(Calc_NetworkV_2[[#This Row],[Cost item]:[Cost item]]=\"Single rate\",Calc_NetworkV_2[[#This Row],[Cost item]:[Cost item]]=\"Block 1\",Calc_NetworkV_2[[#This Row],[Cost item]:[Cost item]]=\"Balance\"),\"Anytime - \",IF(Calc_NetworkV_2[[#This Row],[Cost item]:[Cost item]]<>\"Controlled load\",\"TOU - \",\"\"))&Calc_NetworkV_2[[#This Row],[Cost item]:[Cost item]]&\" - \"&IF(Calc_NetworkV_2[[#This Row],[Customer type]:[Customer type]]=\"Residential\",\"RES - \",\"SME - \")&Calc_NetworkV_2[[#Headers],[Ausnet]],Input_ForRateCalc[[Cost item]:[Cost item]],0),\nMATCH($D$279,Inputs!$C$15:$AZ$15,0)))/100,\"-\")","v":"-"},{"$f":"IFERROR(\n(IFERROR(INDEX(Calc_CPI_2[[CPI uplift factor]:[CPI uplift factor]],MATCH(Calc_NetworkV_2[[#This Row],[Cost item]:[Cost item]],Calc_CPI_2[[Cost item]:[Cost item]],0),1),0)+\nINDEX(Input_ForRateCalc[],\nMATCH(IF(OR(Calc_NetworkV_2[[#This Row],[Cost item]:[Cost item]]=\"Single rate\",Calc_NetworkV_2[[#This Row],[Cost item]:[Cost item]]=\"Block 1\",Calc_NetworkV_2[[#This Row],[Cost item]:[Cost item]]=\"Balance\"),\"Anytime - \",IF(Calc_NetworkV_2[[#This Row],[Cost item]:[Cost item]]<>\"Controlled load\",\"TOU - \",\"\"))&Calc_NetworkV_2[[#This Row],[Cost item]:[Cost item]]&\" - \"&IF(Calc_NetworkV_2[[#This Row],[Customer type]:[Customer type]]=\"Residential\",\"RES - \",\"SME - \")&Calc_NetworkV_2[[#Headers],[Citipower]],Input_ForRateCalc[[Cost item]:[Cost item]],0),\nMATCH($D$279,Inputs!$C$15:$AZ$15,0)))/100,\"-\")","v":8.950000000000001E-2},{"$f":"IFERROR(\n(IFERROR(INDEX(Calc_CPI_2[[CPI uplift factor]:[CPI uplift factor]],MATCH(Calc_NetworkV_2[[#This Row],[Cost item]:[Cost item]],Calc_CPI_2[[Cost item]:[Cost item]],0),1),0)+\nINDEX(Input_ForRateCalc[],\nMATCH(IF(OR(Calc_NetworkV_2[[#This Row],[Cost item]:[Cost item]]=\"Single rate\",Calc_NetworkV_2[[#This Row],[Cost item]:[Cost item]]=\"Block 1\",Calc_NetworkV_2[[#This Row],[Cost item]:[Cost item]]=\"Balance\"),\"Anytime - \",IF(Calc_NetworkV_2[[#This Row],[Cost item]:[Cost item]]<>\"Controlled load\",\"TOU - \",\"\"))&Calc_NetworkV_2[[#This Row],[Cost item]:[Cost item]]&\" - \"&IF(Calc_NetworkV_2[[#This Row],[Customer type]:[Customer type]]=\"Residential\",\"RES - \",\"SME - \")&Calc_NetworkV_2[[#Headers],[Jemena]],Input_ForRateCalc[[Cost item]:[Cost item]],0),\nMATCH($D$279,Inputs!$C$15:$AZ$15,0)))/100,\"-\")","v":0.13955000000000001},{"$f":"IFERROR(\n(IFERROR(INDEX(Calc_CPI_2[[CPI uplift factor]:[CPI uplift factor]],MATCH(Calc_NetworkV_2[[#This Row],[Cost item]:[Cost item]],Calc_CPI_2[[Cost item]:[Cost item]],0),1),0)+\nINDEX(Input_ForRateCalc[],\nMATCH(IF(OR(Calc_NetworkV_2[[#This Row],[Cost item]:[Cost item]]=\"Single rate\",Calc_NetworkV_2[[#This Row],[Cost item]:[Cost item]]=\"Block 1\",Calc_NetworkV_2[[#This Row],[Cost item]:[Cost item]]=\"Balance\"),\"Anytime - \",IF(Calc_NetworkV_2[[#This Row],[Cost item]:[Cost item]]<>\"Controlled load\",\"TOU - \",\"\"))&Calc_NetworkV_2[[#This Row],[Cost item]:[Cost item]]&\" - \"&IF(Calc_NetworkV_2[[#This Row],[Customer type]:[Customer type]]=\"Residential\",\"RES - \",\"SME - \")&Calc_NetworkV_2[[#Headers],[Powercor]],Input_ForRateCalc[[Cost item]:[Cost item]],0),\nMATCH($D$279,Inputs!$C$15:$AZ$15,0)))/100,\"-\")","v":0.10619999999999999},{"$f":"IFERROR(\n(IFERROR(INDEX(Calc_CPI_2[[CPI uplift factor]:[CPI uplift factor]],MATCH(Calc_NetworkV_2[[#This Row],[Cost item]:[Cost item]],Calc_CPI_2[[Cost item]:[Cost item]],0),1),0)+\nINDEX(Input_ForRateCalc[],\nMATCH(IF(OR(Calc_NetworkV_2[[#This Row],[Cost item]:[Cost item]]=\"Single rate\",Calc_NetworkV_2[[#This Row],[Cost item]:[Cost item]]=\"Block 1\",Calc_NetworkV_2[[#This Row],[Cost item]:[Cost item]]=\"Balance\"),\"Anytime - \",IF(Calc_NetworkV_2[[#This Row],[Cost item]:[Cost item]]<>\"Controlled load\",\"TOU - \",\"\"))&Calc_NetworkV_2[[#This Row],[Cost item]:[Cost item]]&\" - \"&IF(Calc_NetworkV_2[[#This Row],[Customer type]:[Customer type]]=\"Residential\",\"RES - \",\"SME - \")&Calc_NetworkV_2[[#Headers],[United Energy]],Input_ForRateCalc[[Cost item]:[Cost item]],0),\nMATCH($D$279,Inputs!$C$15:$AZ$15,0)))/100,\"-\")","v":0.10289999999999999}]
[null,null,"Peak","Variable","$/kWh","Small business",{"$f":"IFERROR(\n(IFERROR(INDEX(Calc_CPI_2[[CPI uplift factor]:[CPI uplift factor]],MATCH(Calc_NetworkV_2[[#This Row],[Cost item]:[Cost item]],Calc_CPI_2[[Cost item]:[Cost item]],0),1),0)+\nINDEX(Input_ForRateCalc[],\nMATCH(IF(OR(Calc_NetworkV_2[[#This Row],[Cost item]:[Cost item]]=\"Single rate\",Calc_NetworkV_2[[#This Row],[Cost item]:[Cost item]]=\"Block 1\",Calc_NetworkV_2[[#This Row],[Cost item]:[Cost item]]=\"Balance\"),\"Anytime - \",IF(Calc_NetworkV_2[[#This Row],[Cost item]:[Cost item]]<>\"Controlled load\",\"TOU - \",\"\"))&Calc_NetworkV_2[[#This Row],[Cost item]:[Cost item]]&\" - \"&IF(Calc_NetworkV_2[[#This Row],[Customer type]:[Customer type]]=\"Residential\",\"RES - \",\"SME - \")&Calc_NetworkV_2[[#Headers],[Ausnet]],Input_ForRateCalc[[Cost item]:[Cost item]],0),\nMATCH($D$279,Inputs!$C$15:$AZ$15,0)))/100,\"-\")","v":0.203089189747413},{"$f":"IFERROR(\n(IFERROR(INDEX(Calc_CPI_2[[CPI uplift factor]:[CPI uplift factor]],MATCH(Calc_NetworkV_2[[#This Row],[Cost item]:[Cost item]],Calc_CPI_2[[Cost item]:[Cost item]],0),1),0)+\nINDEX(Input_ForRateCalc[],\nMATCH(IF(OR(Calc_NetworkV_2[[#This Row],[Cost item]:[Cost item]]=\"Single rate\",Calc_NetworkV_2[[#This Row],[Cost item]:[Cost item]]=\"Block 1\",Calc_NetworkV_2[[#This Row],[Cost item]:[Cost item]]=\"Balance\"),\"Anytime - \",IF(Calc_NetworkV_2[[#This Row],[Cost item]:[Cost item]]<>\"Controlled load\",\"TOU - \",\"\"))&Calc_NetworkV_2[[#This Row],[Cost item]:[Cost item]]&\" - \"&IF(Calc_NetworkV_2[[#This Row],[Customer type]:[Customer type]]=\"Residential\",\"RES - \",\"SME - \")&Calc_NetworkV_2[[#Headers],[Citipower]],Input_ForRateCalc[[Cost item]:[Cost item]],0),\nMATCH($D$279,Inputs!$C$15:$AZ$15,0)))/100,\"-\")","v":0.14249999999999999},{"$f":"IFERROR(\n(IFERROR(INDEX(Calc_CPI_2[[CPI uplift factor]:[CPI uplift factor]],MATCH(Calc_NetworkV_2[[#This Row],[Cost item]:[Cost item]],Calc_CPI_2[[Cost item]:[Cost item]],0),1),0)+\nINDEX(Input_ForRateCalc[],\nMATCH(IF(OR(Calc_NetworkV_2[[#This Row],[Cost item]:[Cost item]]=\"Single rate\",Calc_NetworkV_2[[#This Row],[Cost item]:[Cost item]]=\"Block 1\",Calc_NetworkV_2[[#This Row],[Cost item]:[Cost item]]=\"Balance\"),\"Anytime - \",IF(Calc_NetworkV_2[[#This Row],[Cost item]:[Cost item]]<>\"Controlled load\",\"TOU - \",\"\"))&Calc_NetworkV_2[[#This Row],[Cost item]:[Cost item]]&\" - \"&IF(Calc_NetworkV_2[[#This Row],[Customer type]:[Customer type]]=\"Residential\",\"RES - \",\"SME - \")&Calc_NetworkV_2[[#Headers],[Jemena]],Input_ForRateCalc[[Cost item]:[Cost item]],0),\nMATCH($D$279,Inputs!$C$15:$AZ$15,0)))/100,\"-\")","v":0.17986000000000002},{"$f":"IFERROR(\n(IFERROR(INDEX(Calc_CPI_2[[CPI uplift factor]:[CPI uplift factor]],MATCH(Calc_NetworkV_2[[#This Row],[Cost item]:[Cost item]],Calc_CPI_2[[Cost item]:[Cost item]],0),1),0)+\nINDEX(Input_ForRateCalc[],\nMATCH(IF(OR(Calc_NetworkV_2[[#This Row],[Cost item]:[Cost item]]=\"Single rate\",Calc_NetworkV_2[[#This Row],[Cost item]:[Cost item]]=\"Block 1\",Calc_NetworkV_2[[#This Row],[Cost item]:[Cost item]]=\"Balance\"),\"Anytime - \",IF(Calc_NetworkV_2[[#This Row],[Cost item]:[Cost item]]<>\"Controlled load\",\"TOU - \",\"\"))&Calc_NetworkV_2[[#This Row],[Cost item]:[Cost item]]&\" - \"&IF(Calc_NetworkV_2[[#This Row],[Customer type]:[Customer type]]=\"Residential\",\"RES - \",\"SME - \")&Calc_NetworkV_2[[#Headers],[Powercor]],Input_ForRateCalc[[Cost item]:[Cost item]],0),\nMATCH($D$279,Inputs!$C$15:$AZ$15,0)))/100,\"-\")","v":0.18729999999999999},{"$f":"IFERROR(\n(IFERROR(INDEX(Calc_CPI_2[[CPI uplift factor]:[CPI uplift factor]],MATCH(Calc_NetworkV_2[[#This Row],[Cost item]:[Cost item]],Calc_CPI_2[[Cost item]:[Cost item]],0),1),0)+\nINDEX(Input_ForRateCalc[],\nMATCH(IF(OR(Calc_NetworkV_2[[#This Row],[Cost item]:[Cost item]]=\"Single rate\",Calc_NetworkV_2[[#This Row],[Cost item]:[Cost item]]=\"Block 1\",Calc_NetworkV_2[[#This Row],[Cost item]:[Cost item]]=\"Balance\"),\"Anytime - \",IF(Calc_NetworkV_2[[#This Row],[Cost item]:[Cost item]]<>\"Controlled load\",\"TOU - \",\"\"))&Calc_NetworkV_2[[#This Row],[Cost item]:[Cost item]]&\" - \"&IF(Calc_NetworkV_2[[#This Row],[Customer type]:[Customer type]]=\"Residential\",\"RES - \",\"SME - \")&Calc_NetworkV_2[[#Headers],[United Energy]],Input_ForRateCalc[[Cost item]:[Cost item]],0),\nMATCH($D$279,Inputs!$C$15:$AZ$15,0)))/100,\"-\")","v":0.1641}]
[null,null,"Off peak","Variable","$/kWh","Small business",{"$f":"IFERROR(\n(IFERROR(INDEX(Calc_CPI_2[[CPI uplift factor]:[CPI uplift factor]],MATCH(Calc_NetworkV_2[[#This Row],[Cost item]:[Cost item]],Calc_CPI_2[[Cost item]:[Cost item]],0),1),0)+\nINDEX(Input_ForRateCalc[],\nMATCH(IF(OR(Calc_NetworkV_2[[#This Row],[Cost item]:[Cost item]]=\"Single rate\",Calc_NetworkV_2[[#This Row],[Cost item]:[Cost item]]=\"Block 1\",Calc_NetworkV_2[[#This Row],[Cost item]:[Cost item]]=\"Balance\"),\"Anytime - \",IF(Calc_NetworkV_2[[#This Row],[Cost item]:[Cost item]]<>\"Controlled load\",\"TOU - \",\"\"))&Calc_NetworkV_2[[#This Row],[Cost item]:[Cost item]]&\" - \"&IF(Calc_NetworkV_2[[#This Row],[Customer type]:[Customer type]]=\"Residential\",\"RES - \",\"SME - \")&Calc_NetworkV_2[[#Headers],[Ausnet]],Input_ForRateCalc[[Cost item]:[Cost item]],0),\nMATCH($D$279,Inputs!$C$15:$AZ$15,0)))/100,\"-\")","v":4.8151683390904247E-2},{"$f":"IFERROR(\n(IFERROR(INDEX(Calc_CPI_2[[CPI uplift factor]:[CPI uplift factor]],MATCH(Calc_NetworkV_2[[#This Row],[Cost item]:[Cost item]],Calc_CPI_2[[Cost item]:[Cost item]],0),1),0)+\nINDEX(Input_ForRateCalc[],\nMATCH(IF(OR(Calc_NetworkV_2[[#This Row],[Cost item]:[Cost item]]=\"Single rate\",Calc_NetworkV_2[[#This Row],[Cost item]:[Cost item]]=\"Block 1\",Calc_NetworkV_2[[#This Row],[Cost item]:[Cost item]]=\"Balance\"),\"Anytime - \",IF(Calc_NetworkV_2[[#This Row],[Cost item]:[Cost item]]<>\"Controlled load\",\"TOU - \",\"\"))&Calc_NetworkV_2[[#This Row],[Cost item]:[Cost item]]&\" - \"&IF(Calc_NetworkV_2[[#This Row],[Customer type]:[Customer type]]=\"Residential\",\"RES - \",\"SME - \")&Calc_NetworkV_2[[#Headers],[Citipower]],Input_ForRateCalc[[Cost item]:[Cost item]],0),\nMATCH($D$279,Inputs!$C$15:$AZ$15,0)))/100,\"-\")","v":3.1599999999999996E-2},{"$f":"IFERROR(\n(IFERROR(INDEX(Calc_CPI_2[[CPI uplift factor]:[CPI uplift factor]],MATCH(Calc_NetworkV_2[[#This Row],[Cost item]:[Cost item]],Calc_CPI_2[[Cost item]:[Cost item]],0),1),0)+\nINDEX(Input_ForRateCalc[],\nMATCH(IF(OR(Calc_NetworkV_2[[#This Row],[Cost item]:[Cost item]]=\"Single rate\",Calc_NetworkV_2[[#This Row],[Cost item]:[Cost item]]=\"Block 1\",Calc_NetworkV_2[[#This Row],[Cost item]:[Cost item]]=\"Balance\"),\"Anytime - \",IF(Calc_NetworkV_2[[#This Row],[Cost item]:[Cost item]]<>\"Controlled load\",\"TOU - \",\"\"))&Calc_NetworkV_2[[#This Row],[Cost item]:[Cost item]]&\" - \"&IF(Calc_NetworkV_2[[#This Row],[Customer type]:[Customer type]]=\"Residential\",\"RES - \",\"SME - \")&Calc_NetworkV_2[[#Headers],[Jemena]],Input_ForRateCalc[[Cost item]:[Cost item]],0),\nMATCH($D$279,Inputs!$C$15:$AZ$15,0)))/100,\"-\")","v":3.8610000000000005E-2},{"$f":"IFERROR(\n(IFERROR(INDEX(Calc_CPI_2[[CPI uplift factor]:[CPI uplift factor]],MATCH(Calc_NetworkV_2[[#This Row],[Cost item]:[Cost item]],Calc_CPI_2[[Cost item]:[Cost item]],0),1),0)+\nINDEX(Input_ForRateCalc[],\nMATCH(IF(OR(Calc_NetworkV_2[[#This Row],[Cost item]:[Cost item]]=\"Single rate\",Calc_NetworkV_2[[#This Row],[Cost item]:[Cost item]]=\"Block 1\",Calc_NetworkV_2[[#This Row],[Cost item]:[Cost item]]=\"Balance\"),\"Anytime - \",IF(Calc_NetworkV_2[[#This Row],[Cost item]:[Cost item]]<>\"Controlled load\",\"TOU - \",\"\"))&Calc_NetworkV_2[[#This Row],[Cost item]:[Cost item]]&\" - \"&IF(Calc_NetworkV_2[[#This Row],[Customer type]:[Customer type]]=\"Residential\",\"RES - \",\"SME - \")&Calc_NetworkV_2[[#Headers],[Powercor]],Input_ForRateCalc[[Cost item]:[Cost item]],0),\nMATCH($D$279,Inputs!$C$15:$AZ$15,0)))/100,\"-\")","v":4.1599999999999998E-2},{"$f":"IFERROR(\n(IFERROR(INDEX(Calc_CPI_2[[CPI uplift factor]:[CPI uplift factor]],MATCH(Calc_NetworkV_2[[#This Row],[Cost item]:[Cost item]],Calc_CPI_2[[Cost item]:[Cost item]],0),1),0)+\nINDEX(Input_ForRateCalc[],\nMATCH(IF(OR(Calc_NetworkV_2[[#This Row],[Cost item]:[Cost item]]=\"Single rate\",Calc_NetworkV_2[[#This Row],[Cost item]:[Cost item]]=\"Block 1\",Calc_NetworkV_2[[#This Row],[Cost item]:[Cost item]]=\"Balance\"),\"Anytime - \",IF(Calc_NetworkV_2[[#This Row],[Cost item]:[Cost item]]<>\"Controlled load\",\"TOU - \",\"\"))&Calc_NetworkV_2[[#This Row],[Cost item]:[Cost item]]&\" - \"&IF(Calc_NetworkV_2[[#This Row],[Customer type]:[Customer type]]=\"Residential\",\"RES - \",\"SME - \")&Calc_NetworkV_2[[#Headers],[United Energy]],Input_ForRateCalc[[Cost item]:[Cost item]],0),\nMATCH($D$279,Inputs!$C$15:$AZ$15,0)))/100,\"-\")","v":3.6400000000000002E-2}]
[]
[null,{"$f":"MAX(B$3:B507)+0.01","v":13.129999999999997},"Wholesale"]
[]
[null,null,"Residential wholesale"]
[null,null,"Cost item","Fixed/Variable","Unit","Customer type","Ausnet","Citipower","Jemena","Powercor","United Energy"]
[null,null,"Price - RES","Variable","$/kWh","Residential",{"$f":"IFERROR(\n(IFERROR(INDEX(Calc_CPI_2[[CPI uplift factor]:[CPI uplift factor]],MATCH(Calc_WholesaleRES_2[[#This Row],[Cost item]:[Cost item]],Calc_CPI_2[[Cost item]:[Cost item]],0),1),0)+\nINDEX(Input_ForRateCalc[],MATCH(Calc_WholesaleRES_2[[#This Row],[Cost item]:[Cost item]]&\" - \"&Calc_WholesaleRES_2[[#Headers],[Ausnet]],Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH($D$279,Inputs!$C$15:$AZ$15,0)))/1000,\"-\")","v":0.12217},{"$f":"IFERROR(\n(IFERROR(INDEX(Calc_CPI_2[[CPI uplift factor]:[CPI uplift factor]],MATCH(Calc_WholesaleRES_2[[#This Row],[Cost item]:[Cost item]],Calc_CPI_2[[Cost item]:[Cost item]],0),1),0)+\nINDEX(Input_ForRateCalc[],MATCH(Calc_WholesaleRES_2[[#This Row],[Cost item]:[Cost item]]&\" - \"&Calc_WholesaleRES_2[[#Headers],[Citipower]],Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH($D$279,Inputs!$C$15:$AZ$15,0)))/1000,\"-\")","v":0.10167},{"$f":"IFERROR(\n(IFERROR(INDEX(Calc_CPI_2[[CPI uplift factor]:[CPI uplift factor]],MATCH(Calc_WholesaleRES_2[[#This Row],[Cost item]:[Cost item]],Calc_CPI_2[[Cost item]:[Cost item]],0),1),0)+\nINDEX(Input_ForRateCalc[],MATCH(Calc_WholesaleRES_2[[#This Row],[Cost item]:[Cost item]]&\" - \"&Calc_WholesaleRES_2[[#Headers],[Jemena]],Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH($D$279,Inputs!$C$15:$AZ$15,0)))/1000,\"-\")","v":0.11891},{"$f":"IFERROR(\n(IFERROR(INDEX(Calc_CPI_2[[CPI uplift factor]:[CPI uplift factor]],MATCH(Calc_WholesaleRES_2[[#This Row],[Cost item]:[Cost item]],Calc_CPI_2[[Cost item]:[Cost item]],0),1),0)+\nINDEX(Input_ForRateCalc[],MATCH(Calc_WholesaleRES_2[[#This Row],[Cost item]:[Cost item]]&\" - \"&Calc_WholesaleRES_2[[#Headers],[Powercor]],Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH($D$279,Inputs!$C$15:$AZ$15,0)))/1000,\"-\")","v":0.12196},{"$f":"IFERROR(\n(IFERROR(INDEX(Calc_CPI_2[[CPI uplift factor]:[CPI uplift factor]],MATCH(Calc_WholesaleRES_2[[#This Row],[Cost item]:[Cost item]],Calc_CPI_2[[Cost item]:[Cost item]],0),1),0)+\nINDEX(Input_ForRateCalc[],MATCH(Calc_WholesaleRES_2[[#This Row],[Cost item]:[Cost item]]&\" - \"&Calc_WholesaleRES_2[[#Headers],[United Energy]],Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH($D$279,Inputs!$C$15:$AZ$15,0)))/1000,\"-\")","v":0.11584999999999999}]
[null,null,"Volatility - RES","Variable","$/kWh","Residential",{"$f":"IFERROR(\n(IFERROR(INDEX(Calc_CPI_2[[CPI uplift factor]:[CPI uplift factor]],MATCH(Calc_WholesaleRES_2[[#This Row],[Cost item]:[Cost item]],Calc_CPI_2[[Cost item]:[Cost item]],0),1),0)+\nINDEX(Input_ForRateCalc[],MATCH(Calc_WholesaleRES_2[[#This Row],[Cost item]:[Cost item]]&\" - \"&Calc_WholesaleRES_2[[#Headers],[Ausnet]],Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH($D$279,Inputs!$C$15:$AZ$15,0)))/1000,\"-\")","v":4.7999999999999996E-4},{"$f":"IFERROR(\n(IFERROR(INDEX(Calc_CPI_2[[CPI uplift factor]:[CPI uplift factor]],MATCH(Calc_WholesaleRES_2[[#This Row],[Cost item]:[Cost item]],Calc_CPI_2[[Cost item]:[Cost item]],0),1),0)+\nINDEX(Input_ForRateCalc[],MATCH(Calc_WholesaleRES_2[[#This Row],[Cost item]:[Cost item]]&\" - \"&Calc_WholesaleRES_2[[#Headers],[Citipower]],Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH($D$279,Inputs!$C$15:$AZ$15,0)))/1000,\"-\")","v":2.0999999999999998E-4},{"$f":"IFERROR(\n(IFERROR(INDEX(Calc_CPI_2[[CPI uplift factor]:[CPI uplift factor]],MATCH(Calc_WholesaleRES_2[[#This Row],[Cost item]:[Cost item]],Calc_CPI_2[[Cost item]:[Cost item]],0),1),0)+\nINDEX(Input_ForRateCalc[],MATCH(Calc_WholesaleRES_2[[#This Row],[Cost item]:[Cost item]]&\" - \"&Calc_WholesaleRES_2[[#Headers],[Jemena]],Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH($D$279,Inputs!$C$15:$AZ$15,0)))/1000,\"-\")","v":3.8000000000000002E-4},{"$f":"IFERROR(\n(IFERROR(INDEX(Calc_CPI_2[[CPI uplift factor]:[CPI uplift factor]],MATCH(Calc_WholesaleRES_2[[#This Row],[Cost item]:[Cost item]],Calc_CPI_2[[Cost item]:[Cost item]],0),1),0)+\nINDEX(Input_ForRateCalc[],MATCH(Calc_WholesaleRES_2[[#This Row],[Cost item]:[Cost item]]&\" - \"&Calc_WholesaleRES_2[[#Headers],[Powercor]],Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH($D$279,Inputs!$C$15:$AZ$15,0)))/1000,\"-\")","v":4.6000000000000001E-4},{"$f":"IFERROR(\n(IFERROR(INDEX(Calc_CPI_2[[CPI uplift factor]:[CPI uplift factor]],MATCH(Calc_WholesaleRES_2[[#This Row],[Cost item]:[Cost item]],Calc_CPI_2[[Cost item]:[Cost item]],0),1),0)+\nINDEX(Input_ForRateCalc[],MATCH(Calc_WholesaleRES_2[[#This Row],[Cost item]:[Cost item]]&\" - \"&Calc_WholesaleRES_2[[#Headers],[United Energy]],Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH($D$279,Inputs!$C$15:$AZ$15,0)))/1000,\"-\")","v":3.5999999999999997E-4}]
[null,null,"Wholesale cost","Variable","$/kWh","Residential",{"$f":"IFERROR(G512+G513,\"-\")","v":0.12265},{"$f":"IFERROR(H512+H513,\"-\")","v":0.10188},{"$f":"IFERROR(I512+I513,\"-\")","v":0.11929000000000001},{"$f":"IFERROR(J512+J513,\"-\")","v":0.12242},{"$f":"IFERROR(K512+K513,\"-\")","v":0.11620999999999999}]
[]
[null,null,"Small business wholesale"]
[null,null,"Cost item","Fixed/Variable","Unit","Customer type","Ausnet","Citipower","Jemena","Powercor","United Energy"]
["Section/Item notes (where necessary)",null,"Price - SME","Variable","$/kWh","Small business",{"$f":"IFERROR(\n(IFERROR(INDEX(Calc_CPI_2[[CPI uplift factor]:[CPI uplift factor]],MATCH(Calc_WholesaleSME_2[[#This Row],[Cost item]:[Cost item]],Calc_CPI_2[[Cost item]:[Cost item]],0),1),0)+\nINDEX(Input_ForRateCalc[],MATCH(Calc_WholesaleSME_2[[#This Row],[Cost item]:[Cost item]]&\" - \"&Calc_WholesaleSME_2[[#Headers],[Ausnet]],Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH($D$279,Inputs!$C$15:$AZ$15,0)))/1000,\"-\")","v":9.3909999999999993E-2},{"$f":"IFERROR(\n(IFERROR(INDEX(Calc_CPI_2[[CPI uplift factor]:[CPI uplift factor]],MATCH(Calc_WholesaleSME_2[[#This Row],[Cost item]:[Cost item]],Calc_CPI_2[[Cost item]:[Cost item]],0),1),0)+\nINDEX(Input_ForRateCalc[],MATCH(Calc_WholesaleSME_2[[#This Row],[Cost item]:[Cost item]]&\" - \"&Calc_WholesaleSME_2[[#Headers],[Citipower]],Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH($D$279,Inputs!$C$15:$AZ$15,0)))/1000,\"-\")","v":8.9709999999999998E-2},{"$f":"IFERROR(\n(IFERROR(INDEX(Calc_CPI_2[[CPI uplift factor]:[CPI uplift factor]],MATCH(Calc_WholesaleSME_2[[#This Row],[Cost item]:[Cost item]],Calc_CPI_2[[Cost item]:[Cost item]],0),1),0)+\nINDEX(Input_ForRateCalc[],MATCH(Calc_WholesaleSME_2[[#This Row],[Cost item]:[Cost item]]&\" - \"&Calc_WholesaleSME_2[[#Headers],[Jemena]],Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH($D$279,Inputs!$C$15:$AZ$15,0)))/1000,\"-\")","v":9.5010000000000011E-2},{"$f":"IFERROR(\n(IFERROR(INDEX(Calc_CPI_2[[CPI uplift factor]:[CPI uplift factor]],MATCH(Calc_WholesaleSME_2[[#This Row],[Cost item]:[Cost item]],Calc_CPI_2[[Cost item]:[Cost item]],0),1),0)+\nINDEX(Input_ForRateCalc[],MATCH(Calc_WholesaleSME_2[[#This Row],[Cost item]:[Cost item]]&\" - \"&Calc_WholesaleSME_2[[#Headers],[Powercor]],Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH($D$279,Inputs!$C$15:$AZ$15,0)))/1000,\"-\")","v":9.3230000000000007E-2},{"$f":"IFERROR(\n(IFERROR(INDEX(Calc_CPI_2[[CPI uplift factor]:[CPI uplift factor]],MATCH(Calc_WholesaleSME_2[[#This Row],[Cost item]:[Cost item]],Calc_CPI_2[[Cost item]:[Cost item]],0),1),0)+\nINDEX(Input_ForRateCalc[],MATCH(Calc_WholesaleSME_2[[#This Row],[Cost item]:[Cost item]]&\" - \"&Calc_WholesaleSME_2[[#Headers],[United Energy]],Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH($D$279,Inputs!$C$15:$AZ$15,0)))/1000,\"-\")","v":9.425E-2}]
[null,null,"Volatility - SME","Variable","$/kWh","Small business",{"$f":"IFERROR(\n(IFERROR(INDEX(Calc_CPI_2[[CPI uplift factor]:[CPI uplift factor]],MATCH(Calc_WholesaleSME_2[[#This Row],[Cost item]:[Cost item]],Calc_CPI_2[[Cost item]:[Cost item]],0),1),0)+\nINDEX(Input_ForRateCalc[],MATCH(Calc_WholesaleSME_2[[#This Row],[Cost item]:[Cost item]]&\" - \"&Calc_WholesaleSME_2[[#Headers],[Ausnet]],Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH($D$279,Inputs!$C$15:$AZ$15,0)))/1000,\"-\")","v":2.5000000000000001E-4},{"$f":"IFERROR(\n(IFERROR(INDEX(Calc_CPI_2[[CPI uplift factor]:[CPI uplift factor]],MATCH(Calc_WholesaleSME_2[[#This Row],[Cost item]:[Cost item]],Calc_CPI_2[[Cost item]:[Cost item]],0),1),0)+\nINDEX(Input_ForRateCalc[],MATCH(Calc_WholesaleSME_2[[#This Row],[Cost item]:[Cost item]]&\" - \"&Calc_WholesaleSME_2[[#Headers],[Citipower]],Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH($D$279,Inputs!$C$15:$AZ$15,0)))/1000,\"-\")","v":2.7E-4},{"$f":"IFERROR(\n(IFERROR(INDEX(Calc_CPI_2[[CPI uplift factor]:[CPI uplift factor]],MATCH(Calc_WholesaleSME_2[[#This Row],[Cost item]:[Cost item]],Calc_CPI_2[[Cost item]:[Cost item]],0),1),0)+\nINDEX(Input_ForRateCalc[],MATCH(Calc_WholesaleSME_2[[#This Row],[Cost item]:[Cost item]]&\" - \"&Calc_WholesaleSME_2[[#Headers],[Jemena]],Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH($D$279,Inputs!$C$15:$AZ$15,0)))/1000,\"-\")","v":2.8000000000000003E-4},{"$f":"IFERROR(\n(IFERROR(INDEX(Calc_CPI_2[[CPI uplift factor]:[CPI uplift factor]],MATCH(Calc_WholesaleSME_2[[#This Row],[Cost item]:[Cost item]],Calc_CPI_2[[Cost item]:[Cost item]],0),1),0)+\nINDEX(Input_ForRateCalc[],MATCH(Calc_WholesaleSME_2[[#This Row],[Cost item]:[Cost item]]&\" - \"&Calc_WholesaleSME_2[[#Headers],[Powercor]],Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH($D$279,Inputs!$C$15:$AZ$15,0)))/1000,\"-\")","v":2.3999999999999998E-4},{"$f":"IFERROR(\n(IFERROR(INDEX(Calc_CPI_2[[CPI uplift factor]:[CPI uplift factor]],MATCH(Calc_WholesaleSME_2[[#This Row],[Cost item]:[Cost item]],Calc_CPI_2[[Cost item]:[Cost item]],0),1),0)+\nINDEX(Input_ForRateCalc[],MATCH(Calc_WholesaleSME_2[[#This Row],[Cost item]:[Cost item]]&\" - \"&Calc_WholesaleSME_2[[#Headers],[United Energy]],Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH($D$279,Inputs!$C$15:$AZ$15,0)))/1000,\"-\")","v":2.7E-4}]
[null,null,"Wholesale cost","Variable","$/kWh","Small business",{"$f":"IFERROR(G518+G519,\"-\")","v":9.4159999999999994E-2},{"$f":"IFERROR(H518+H519,\"-\")","v":8.9980000000000004E-2},{"$f":"IFERROR(I518+I519,\"-\")","v":9.5290000000000014E-2},{"$f":"IFERROR(J518+J519,\"-\")","v":9.3470000000000011E-2},{"$f":"IFERROR(K518+K519,\"-\")","v":9.4520000000000007E-2}]
[]
[null,null,"Solar Export wholesale"]
[null,null,"Cost item","Fixed/Variable","Unit","Customer type","Ausnet","Citipower","Jemena","Powercor","United Energy"]
[null,null,"Price - Solar Export","Variable","$/kWh","All",{"$f":"INDEX(Input_ForRateCalc[],MATCH(CALC_WholesaleSolarExport2[[#This Row],[Cost item]:[Cost item]],Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH($D$279,Inputs!$C$15:$AZ$15,0))/1000","v":0},{"$f":"INDEX(Input_ForRateCalc[],MATCH(CALC_WholesaleSolarExport2[[#This Row],[Cost item]:[Cost item]],Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH($D$279,Inputs!$C$15:$AZ$15,0))/1000","v":0},{"$f":"INDEX(Input_ForRateCalc[],MATCH(CALC_WholesaleSolarExport2[[#This Row],[Cost item]:[Cost item]],Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH($D$279,Inputs!$C$15:$AZ$15,0))/1000","v":0},{"$f":"INDEX(Input_ForRateCalc[],MATCH(CALC_WholesaleSolarExport2[[#This Row],[Cost item]:[Cost item]],Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH($D$279,Inputs!$C$15:$AZ$15,0))/1000","v":0},{"$f":"INDEX(Input_ForRateCalc[],MATCH(CALC_WholesaleSolarExport2[[#This Row],[Cost item]:[Cost item]],Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH($D$279,Inputs!$C$15:$AZ$15,0))/1000","v":0}]
[]
[null,{"$f":"MAX(B$3:B524)+0.01","v":13.139999999999997},"Environmental & Solar"]
[]
[null,null,"Victorian Energy Upgrades (VEU)"]
[null,null,"Cost item","Fixed/Variable","Unit","Customer type","Ausnet","Citipower","Jemena","Powercor","United Energy"]
[null,null,"Victorian energy upgrades (VEU) - Price","Variable","$/certificate","All",{"$f":"IFERROR(\n(IFERROR(INDEX(Calc_CPI_2[[CPI uplift factor]:[CPI uplift factor]],MATCH($C530,Calc_CPI_2[[Cost item]:[Cost item]],0),1),0)+\nINDEX(Input_ForRateCalc[],MATCH(Calc_EnviroVEU_2[[#This Row],[Cost item]:[Cost item]],Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH($D$279,Inputs!$C$15:$AZ$15,0))),\"-\")","v":87.009314726670354},{"$f":"IFERROR(\n(IFERROR(INDEX(Calc_CPI_2[[CPI uplift factor]:[CPI uplift factor]],MATCH($C530,Calc_CPI_2[[Cost item]:[Cost item]],0),1),0)+\nINDEX(Input_ForRateCalc[],MATCH(Calc_EnviroVEU_2[[#This Row],[Cost item]:[Cost item]],Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH($D$279,Inputs!$C$15:$AZ$15,0))),\"-\")","v":87.009314726670354},{"$f":"IFERROR(\n(IFERROR(INDEX(Calc_CPI_2[[CPI uplift factor]:[CPI uplift factor]],MATCH($C530,Calc_CPI_2[[Cost item]:[Cost item]],0),1),0)+\nINDEX(Input_ForRateCalc[],MATCH(Calc_EnviroVEU_2[[#This Row],[Cost item]:[Cost item]],Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH($D$279,Inputs!$C$15:$AZ$15,0))),\"-\")","v":87.009314726670354},{"$f":"IFERROR(\n(IFERROR(INDEX(Calc_CPI_2[[CPI uplift factor]:[CPI uplift factor]],MATCH($C530,Calc_CPI_2[[Cost item]:[Cost item]],0),1),0)+\nINDEX(Input_ForRateCalc[],MATCH(Calc_EnviroVEU_2[[#This Row],[Cost item]:[Cost item]],Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH($D$279,Inputs!$C$15:$AZ$15,0))),\"-\")","v":87.009314726670354},{"$f":"IFERROR(\n(IFERROR(INDEX(Calc_CPI_2[[CPI uplift factor]:[CPI uplift factor]],MATCH($C530,Calc_CPI_2[[Cost item]:[Cost item]],0),1),0)+\nINDEX(Input_ForRateCalc[],MATCH(Calc_EnviroVEU_2[[#This Row],[Cost item]:[Cost item]],Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH($D$279,Inputs!$C$15:$AZ$15,0))),\"-\")","v":87.009314726670354}]
[null,null,"Victorian energy upgrades (VEU) - Liability","Variable","%/year","All",{"$f":"IFERROR(\n(IFERROR(INDEX(Calc_CPI_2[[CPI uplift factor]:[CPI uplift factor]],MATCH($C531,Calc_CPI_2[[Cost item]:[Cost item]],0),1),0)+\nINDEX(Input_ForRateCalc[],MATCH(Calc_EnviroVEU_2[[#This Row],[Cost item]:[Cost item]],Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH($D$279,Inputs!$C$15:$AZ$15,0))),\"-\")","v":0.15243999999999999},{"$f":"IFERROR(\n(IFERROR(INDEX(Calc_CPI_2[[CPI uplift factor]:[CPI uplift factor]],MATCH($C531,Calc_CPI_2[[Cost item]:[Cost item]],0),1),0)+\nINDEX(Input_ForRateCalc[],MATCH(Calc_EnviroVEU_2[[#This Row],[Cost item]:[Cost item]],Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH($D$279,Inputs!$C$15:$AZ$15,0))),\"-\")","v":0.15243999999999999},{"$f":"IFERROR(\n(IFERROR(INDEX(Calc_CPI_2[[CPI uplift factor]:[CPI uplift factor]],MATCH($C531,Calc_CPI_2[[Cost item]:[Cost item]],0),1),0)+\nINDEX(Input_ForRateCalc[],MATCH(Calc_EnviroVEU_2[[#This Row],[Cost item]:[Cost item]],Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH($D$279,Inputs!$C$15:$AZ$15,0))),\"-\")","v":0.15243999999999999},{"$f":"IFERROR(\n(IFERROR(INDEX(Calc_CPI_2[[CPI uplift factor]:[CPI uplift factor]],MATCH($C531,Calc_CPI_2[[Cost item]:[Cost item]],0),1),0)+\nINDEX(Input_ForRateCalc[],MATCH(Calc_EnviroVEU_2[[#This Row],[Cost item]:[Cost item]],Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH($D$279,Inputs!$C$15:$AZ$15,0))),\"-\")","v":0.15243999999999999},{"$f":"IFERROR(\n(IFERROR(INDEX(Calc_CPI_2[[CPI uplift factor]:[CPI uplift factor]],MATCH($C531,Calc_CPI_2[[Cost item]:[Cost item]],0),1),0)+\nINDEX(Input_ForRateCalc[],MATCH(Calc_EnviroVEU_2[[#This Row],[Cost item]:[Cost item]],Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH($D$279,Inputs!$C$15:$AZ$15,0))),\"-\")","v":0.15243999999999999}]
[null,null,"VEU cost","Variable","$/kWh","All",{"$f":"IFERROR(\nIFERROR(INDEX(Calc_CPI_2[[CPI uplift factor]:[CPI uplift factor]],MATCH($C532,Calc_CPI_2[[Cost item]:[Cost item]],0),1),0)+(G530*G531)/1000,\"-\")","v":1.3263699936933628E-2},{"$f":"IFERROR(\nIFERROR(INDEX(Calc_CPI_2[[CPI uplift factor]:[CPI uplift factor]],MATCH($C532,Calc_CPI_2[[Cost item]:[Cost item]],0),1),0)+(H530*H531)/1000,\"-\")","v":1.3263699936933628E-2},{"$f":"IFERROR(\nIFERROR(INDEX(Calc_CPI_2[[CPI uplift factor]:[CPI uplift factor]],MATCH($C532,Calc_CPI_2[[Cost item]:[Cost item]],0),1),0)+(I530*I531)/1000,\"-\")","v":1.3263699936933628E-2},{"$f":"IFERROR(\nIFERROR(INDEX(Calc_CPI_2[[CPI uplift factor]:[CPI uplift factor]],MATCH($C532,Calc_CPI_2[[Cost item]:[Cost item]],0),1),0)+(J530*J531)/1000,\"-\")","v":1.3263699936933628E-2},{"$f":"IFERROR(\nIFERROR(INDEX(Calc_CPI_2[[CPI uplift factor]:[CPI uplift factor]],MATCH($C532,Calc_CPI_2[[Cost item]:[Cost item]],0),1),0)+(K530*K531)/1000,\"-\")","v":1.3263699936933628E-2}]
[]
[null,null,"Large-scale Renewable Energy Target (LRET)"]
[null,null,"Cost item","Fixed/Variable","Unit","Customer type","Ausnet","Citipower","Jemena","Powercor","United Energy"]
[null,null,"Large-scale renewable energy target (LRET) - Price","Variable","$/certificate","All",{"$f":"IFERROR(\n(IFERROR(INDEX(Calc_CPI_2[[CPI uplift factor]:[CPI uplift factor]],MATCH($C536,Calc_CPI_2[[Cost item]:[Cost item]],0),1),0)+\nINDEX(Input_ForRateCalc[],MATCH(Calc_EnviroLRET_2[[#This Row],[Cost item]:[Cost item]],Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH($D$279,Inputs!$C$15:$AZ$15,0))),\"-\")","v":49.03},{"$f":"IFERROR(\n(IFERROR(INDEX(Calc_CPI_2[[CPI uplift factor]:[CPI uplift factor]],MATCH($C536,Calc_CPI_2[[Cost item]:[Cost item]],0),1),0)+\nINDEX(Input_ForRateCalc[],MATCH(Calc_EnviroLRET_2[[#This Row],[Cost item]:[Cost item]],Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH($D$279,Inputs!$C$15:$AZ$15,0))),\"-\")","v":49.03},{"$f":"IFERROR(\n(IFERROR(INDEX(Calc_CPI_2[[CPI uplift factor]:[CPI uplift factor]],MATCH($C536,Calc_CPI_2[[Cost item]:[Cost item]],0),1),0)+\nINDEX(Input_ForRateCalc[],MATCH(Calc_EnviroLRET_2[[#This Row],[Cost item]:[Cost item]],Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH($D$279,Inputs!$C$15:$AZ$15,0))),\"-\")","v":49.03},{"$f":"IFERROR(\n(IFERROR(INDEX(Calc_CPI_2[[CPI uplift factor]:[CPI uplift factor]],MATCH($C536,Calc_CPI_2[[Cost item]:[Cost item]],0),1),0)+\nINDEX(Input_ForRateCalc[],MATCH(Calc_EnviroLRET_2[[#This Row],[Cost item]:[Cost item]],Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH($D$279,Inputs!$C$15:$AZ$15,0))),\"-\")","v":49.03},{"$f":"IFERROR(\n(IFERROR(INDEX(Calc_CPI_2[[CPI uplift factor]:[CPI uplift factor]],MATCH($C536,Calc_CPI_2[[Cost item]:[Cost item]],0),1),0)+\nINDEX(Input_ForRateCalc[],MATCH(Calc_EnviroLRET_2[[#This Row],[Cost item]:[Cost item]],Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH($D$279,Inputs!$C$15:$AZ$15,0))),\"-\")","v":49.03}]
[null,null,"Large-scale renewable energy target (LRET) - Liability","Variable","%/year","All",{"$f":"IFERROR(\n(IFERROR(INDEX(Calc_CPI_2[[CPI uplift factor]:[CPI uplift factor]],MATCH($C537,Calc_CPI_2[[Cost item]:[Cost item]],0),1),0)+\nINDEX(Input_ForRateCalc[],MATCH(Calc_EnviroLRET_2[[#This Row],[Cost item]:[Cost item]],Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH($D$279,Inputs!$C$15:$AZ$15,0))),\"-\")","v":0.18479999999999999},{"$f":"IFERROR(\n(IFERROR(INDEX(Calc_CPI_2[[CPI uplift factor]:[CPI uplift factor]],MATCH($C537,Calc_CPI_2[[Cost item]:[Cost item]],0),1),0)+\nINDEX(Input_ForRateCalc[],MATCH(Calc_EnviroLRET_2[[#This Row],[Cost item]:[Cost item]],Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH($D$279,Inputs!$C$15:$AZ$15,0))),\"-\")","v":0.18479999999999999},{"$f":"IFERROR(\n(IFERROR(INDEX(Calc_CPI_2[[CPI uplift factor]:[CPI uplift factor]],MATCH($C537,Calc_CPI_2[[Cost item]:[Cost item]],0),1),0)+\nINDEX(Input_ForRateCalc[],MATCH(Calc_EnviroLRET_2[[#This Row],[Cost item]:[Cost item]],Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH($D$279,Inputs!$C$15:$AZ$15,0))),\"-\")","v":0.18479999999999999},{"$f":"IFERROR(\n(IFERROR(INDEX(Calc_CPI_2[[CPI uplift factor]:[CPI uplift factor]],MATCH($C537,Calc_CPI_2[[Cost item]:[Cost item]],0),1),0)+\nINDEX(Input_ForRateCalc[],MATCH(Calc_EnviroLRET_2[[#This Row],[Cost item]:[Cost item]],Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH($D$279,Inputs!$C$15:$AZ$15,0))),\"-\")","v":0.18479999999999999},{"$f":"IFERROR(\n(IFERROR(INDEX(Calc_CPI_2[[CPI uplift factor]:[CPI uplift factor]],MATCH($C537,Calc_CPI_2[[Cost item]:[Cost item]],0),1),0)+\nINDEX(Input_ForRateCalc[],MATCH(Calc_EnviroLRET_2[[#This Row],[Cost item]:[Cost item]],Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH($D$279,Inputs!$C$15:$AZ$15,0))),\"-\")","v":0.18479999999999999}]
[null,null,"LRET cost","Variable","$/kWh","All",{"$f":"IFERROR(\nIFERROR(INDEX(Calc_CPI_2[[CPI uplift factor]:[CPI uplift factor]],MATCH($C538,Calc_CPI_2[[Cost item]:[Cost item]],0),1),0)+(G536*G537)/1000,\"-\")","v":9.060743999999999E-3},{"$f":"IFERROR(\nIFERROR(INDEX(Calc_CPI_2[[CPI uplift factor]:[CPI uplift factor]],MATCH($C538,Calc_CPI_2[[Cost item]:[Cost item]],0),1),0)+(H536*H537)/1000,\"-\")","v":9.060743999999999E-3},{"$f":"IFERROR(\nIFERROR(INDEX(Calc_CPI_2[[CPI uplift factor]:[CPI uplift factor]],MATCH($C538,Calc_CPI_2[[Cost item]:[Cost item]],0),1),0)+(I536*I537)/1000,\"-\")","v":9.060743999999999E-3},{"$f":"IFERROR(\nIFERROR(INDEX(Calc_CPI_2[[CPI uplift factor]:[CPI uplift factor]],MATCH($C538,Calc_CPI_2[[Cost item]:[Cost item]],0),1),0)+(J536*J537)/1000,\"-\")","v":9.060743999999999E-3},{"$f":"IFERROR(\nIFERROR(INDEX(Calc_CPI_2[[CPI uplift factor]:[CPI uplift factor]],MATCH($C538,Calc_CPI_2[[Cost item]:[Cost item]],0),1),0)+(K536*K537)/1000,\"-\")","v":9.060743999999999E-3}]
[]
[null,null,"Small-scale Renewable Energy Scheme (SRES)"]
[null,null,"Cost item","Fixed/Variable","Unit","Customer type","Ausnet","Citipower","Jemena","Powercor","United Energy"]
[null,null,"Small-scale renewable energy scheme (SRES) - Price","Variable","$/certificate","All",{"$f":"IFERROR(\n(IFERROR(INDEX(Calc_CPI_2[[CPI uplift factor]:[CPI uplift factor]],MATCH($C542,Calc_CPI_2[[Cost item]:[Cost item]],0),1),0)+\nINDEX(Input_ForRateCalc[],MATCH(Calc_EnviroSRES_2[[#This Row],[Cost item]:[Cost item]],Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH($D$279,Inputs!$C$15:$AZ$15,0))),\"-\")","v":40},{"$f":"IFERROR(\n(IFERROR(INDEX(Calc_CPI_2[[CPI uplift factor]:[CPI uplift factor]],MATCH($C542,Calc_CPI_2[[Cost item]:[Cost item]],0),1),0)+\nINDEX(Input_ForRateCalc[],MATCH(Calc_EnviroSRES_2[[#This Row],[Cost item]:[Cost item]],Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH($D$279,Inputs!$C$15:$AZ$15,0))),\"-\")","v":40},{"$f":"IFERROR(\n(IFERROR(INDEX(Calc_CPI_2[[CPI uplift factor]:[CPI uplift factor]],MATCH($C542,Calc_CPI_2[[Cost item]:[Cost item]],0),1),0)+\nINDEX(Input_ForRateCalc[],MATCH(Calc_EnviroSRES_2[[#This Row],[Cost item]:[Cost item]],Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH($D$279,Inputs!$C$15:$AZ$15,0))),\"-\")","v":40},{"$f":"IFERROR(\n(IFERROR(INDEX(Calc_CPI_2[[CPI uplift factor]:[CPI uplift factor]],MATCH($C542,Calc_CPI_2[[Cost item]:[Cost item]],0),1),0)+\nINDEX(Input_ForRateCalc[],MATCH(Calc_EnviroSRES_2[[#This Row],[Cost item]:[Cost item]],Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH($D$279,Inputs!$C$15:$AZ$15,0))),\"-\")","v":40},{"$f":"IFERROR(\n(IFERROR(INDEX(Calc_CPI_2[[CPI uplift factor]:[CPI uplift factor]],MATCH($C542,Calc_CPI_2[[Cost item]:[Cost item]],0),1),0)+\nINDEX(Input_ForRateCalc[],MATCH(Calc_EnviroSRES_2[[#This Row],[Cost item]:[Cost item]],Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH($D$279,Inputs!$C$15:$AZ$15,0))),\"-\")","v":40}]
[null,null,"Small-scale renewable energy scheme (SRES) - Liability","Variable","%/year","All",{"$f":"IFERROR(\n(IFERROR(INDEX(Calc_CPI_2[[CPI uplift factor]:[CPI uplift factor]],MATCH($C543,Calc_CPI_2[[Cost item]:[Cost item]],0),1),0)+\nINDEX(Input_ForRateCalc[],MATCH(Calc_EnviroSRES_2[[#This Row],[Cost item]:[Cost item]],Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH($D$279,Inputs!$C$15:$AZ$15,0))),\"-\")","v":0.187},{"$f":"IFERROR(\n(IFERROR(INDEX(Calc_CPI_2[[CPI uplift factor]:[CPI uplift factor]],MATCH($C543,Calc_CPI_2[[Cost item]:[Cost item]],0),1),0)+\nINDEX(Input_ForRateCalc[],MATCH(Calc_EnviroSRES_2[[#This Row],[Cost item]:[Cost item]],Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH($D$279,Inputs!$C$15:$AZ$15,0))),\"-\")","v":0.187},{"$f":"IFERROR(\n(IFERROR(INDEX(Calc_CPI_2[[CPI uplift factor]:[CPI uplift factor]],MATCH($C543,Calc_CPI_2[[Cost item]:[Cost item]],0),1),0)+\nINDEX(Input_ForRateCalc[],MATCH(Calc_EnviroSRES_2[[#This Row],[Cost item]:[Cost item]],Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH($D$279,Inputs!$C$15:$AZ$15,0))),\"-\")","v":0.187},{"$f":"IFERROR(\n(IFERROR(INDEX(Calc_CPI_2[[CPI uplift factor]:[CPI uplift factor]],MATCH($C543,Calc_CPI_2[[Cost item]:[Cost item]],0),1),0)+\nINDEX(Input_ForRateCalc[],MATCH(Calc_EnviroSRES_2[[#This Row],[Cost item]:[Cost item]],Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH($D$279,Inputs!$C$15:$AZ$15,0))),\"-\")","v":0.187},{"$f":"IFERROR(\n(IFERROR(INDEX(Calc_CPI_2[[CPI uplift factor]:[CPI uplift factor]],MATCH($C543,Calc_CPI_2[[Cost item]:[Cost item]],0),1),0)+\nINDEX(Input_ForRateCalc[],MATCH(Calc_EnviroSRES_2[[#This Row],[Cost item]:[Cost item]],Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH($D$279,Inputs!$C$15:$AZ$15,0))),\"-\")","v":0.187}]
[null,null,"SRES cost","Variable","$/kWh","All",{"$f":"IFERROR(\nIFERROR(INDEX(Calc_CPI_2[[CPI uplift factor]:[CPI uplift factor]],MATCH($C544,Calc_CPI_2[[Cost item]:[Cost item]],0),1),0)+(G542*G543)/1000,\"-\")","v":7.4800000000000005E-3},{"$f":"IFERROR(\nIFERROR(INDEX(Calc_CPI_2[[CPI uplift factor]:[CPI uplift factor]],MATCH($C544,Calc_CPI_2[[Cost item]:[Cost item]],0),1),0)+(H542*H543)/1000,\"-\")","v":7.4800000000000005E-3},{"$f":"IFERROR(\nIFERROR(INDEX(Calc_CPI_2[[CPI uplift factor]:[CPI uplift factor]],MATCH($C544,Calc_CPI_2[[Cost item]:[Cost item]],0),1),0)+(I542*I543)/1000,\"-\")","v":7.4800000000000005E-3},{"$f":"IFERROR(\nIFERROR(INDEX(Calc_CPI_2[[CPI uplift factor]:[CPI uplift factor]],MATCH($C544,Calc_CPI_2[[Cost item]:[Cost item]],0),1),0)+(J542*J543)/1000,\"-\")","v":7.4800000000000005E-3},{"$f":"IFERROR(\nIFERROR(INDEX(Calc_CPI_2[[CPI uplift factor]:[CPI uplift factor]],MATCH($C544,Calc_CPI_2[[Cost item]:[Cost item]],0),1),0)+(K542*K543)/1000,\"-\")","v":7.4800000000000005E-3}]
[]
[null,null,"Feed-in Tariff (FiT)"]
[null,null,"Cost item","Fixed/Variable","Unit","Customer type","Ausnet","Citipower","Jemena","Powercor","United Energy"]
[null,null,"Feed-in tariff (FiT)","Variable","$/MWh","All",{"$f":"IFERROR(\n    IF(Calc_FiT_2[[#This Row],[Fixed/Variable]]=\"Fixed\",\n        IFERROR(\n            INDEX(Calc_CPI_2[[CPI uplift factor]:[CPI uplift factor]], MATCH($C548, Calc_CPI_2[[Cost item]:[Cost item]], 0), 1) +\n            INDEX(Input_ForRateCalc[], MATCH(Calc_FiT_2[[#This Row],[Cost item]], Input_ForRateCalc[[Cost item]:[Cost item]], 0), MATCH($D$279, Inputs!$C$15:$AZ$15, 0)),\n            0\n        ),\n        (INDEX(Calc_CPI_2[[CPI uplift factor]:[CPI uplift factor]], MATCH($C548, Calc_CPI_2[[Cost item]:[Cost item]], 0), 1) +\n        INDEX(Input_ForRateCalc[], MATCH(Calc_FiT_2[[#This Row],[Cost item]], Input_ForRateCalc[[Cost item]:[Cost item]], 0), MATCH($D$279, Inputs!$C$15:$AZ$15, 0))) / 1000\n    ),\n    \"-\"\n)","v":1.5968351161074819E-3},{"$f":"IFERROR(\n    IF(Calc_FiT_2[[#This Row],[Fixed/Variable]]=\"Fixed\",\n        IFERROR(\n            INDEX(Calc_CPI_2[[CPI uplift factor]:[CPI uplift factor]], MATCH($C548, Calc_CPI_2[[Cost item]:[Cost item]], 0), 1) +\n            INDEX(Input_ForRateCalc[], MATCH(Calc_FiT_2[[#This Row],[Cost item]], Input_ForRateCalc[[Cost item]:[Cost item]], 0), MATCH($D$279, Inputs!$C$15:$AZ$15, 0)),\n            0\n        ),\n        (INDEX(Calc_CPI_2[[CPI uplift factor]:[CPI uplift factor]], MATCH($C548, Calc_CPI_2[[Cost item]:[Cost item]], 0), 1) +\n        INDEX(Input_ForRateCalc[], MATCH(Calc_FiT_2[[#This Row],[Cost item]], Input_ForRateCalc[[Cost item]:[Cost item]], 0), MATCH($D$279, Inputs!$C$15:$AZ$15, 0))) / 1000\n    ),\n    \"-\"\n)","v":1.5968351161074819E-3},{"$f":"IFERROR(\n    IF(Calc_FiT_2[[#This Row],[Fixed/Variable]]=\"Fixed\",\n        IFERROR(\n            INDEX(Calc_CPI_2[[CPI uplift factor]:[CPI uplift factor]], MATCH($C548, Calc_CPI_2[[Cost item]:[Cost item]], 0), 1) +\n            INDEX(Input_ForRateCalc[], MATCH(Calc_FiT_2[[#This Row],[Cost item]], Input_ForRateCalc[[Cost item]:[Cost item]], 0), MATCH($D$279, Inputs!$C$15:$AZ$15, 0)),\n            0\n        ),\n        (INDEX(Calc_CPI_2[[CPI uplift factor]:[CPI uplift factor]], MATCH($C548, Calc_CPI_2[[Cost item]:[Cost item]], 0), 1) +\n        INDEX(Input_ForRateCalc[], MATCH(Calc_FiT_2[[#This Row],[Cost item]], Input_ForRateCalc[[Cost item]:[Cost item]], 0), MATCH($D$279, Inputs!$C$15:$AZ$15, 0))) / 1000\n    ),\n    \"-\"\n)","v":1.5968351161074819E-3},{"$f":"IFERROR(\n    IF(Calc_FiT_2[[#This Row],[Fixed/Variable]]=\"Fixed\",\n        IFERROR(\n            INDEX(Calc_CPI_2[[CPI uplift factor]:[CPI uplift factor]], MATCH($C548, Calc_CPI_2[[Cost item]:[Cost item]], 0), 1) +\n            INDEX(Input_ForRateCalc[], MATCH(Calc_FiT_2[[#This Row],[Cost item]], Input_ForRateCalc[[Cost item]:[Cost item]], 0), MATCH($D$279, Inputs!$C$15:$AZ$15, 0)),\n            0\n        ),\n        (INDEX(Calc_CPI_2[[CPI uplift factor]:[CPI uplift factor]], MATCH($C548, Calc_CPI_2[[Cost item]:[Cost item]], 0), 1) +\n        INDEX(Input_ForRateCalc[], MATCH(Calc_FiT_2[[#This Row],[Cost item]], Input_ForRateCalc[[Cost item]:[Cost item]], 0), MATCH($D$279, Inputs!$C$15:$AZ$15, 0))) / 1000\n    ),\n    \"-\"\n)","v":1.5968351161074819E-3},{"$f":"IFERROR(\n    IF(Calc_FiT_2[[#This Row],[Fixed/Variable]]=\"Fixed\",\n        IFERROR(\n            INDEX(Calc_CPI_2[[CPI uplift factor]:[CPI uplift factor]], MATCH($C548, Calc_CPI_2[[Cost item]:[Cost item]], 0), 1) +\n            INDEX(Input_ForRateCalc[], MATCH(Calc_FiT_2[[#This Row],[Cost item]], Input_ForRateCalc[[Cost item]:[Cost item]], 0), MATCH($D$279, Inputs!$C$15:$AZ$15, 0)),\n            0\n        ),\n        (INDEX(Calc_CPI_2[[CPI uplift factor]:[CPI uplift factor]], MATCH($C548, Calc_CPI_2[[Cost item]:[Cost item]], 0), 1) +\n        INDEX(Input_ForRateCalc[], MATCH(Calc_FiT_2[[#This Row],[Cost item]], Input_ForRateCalc[[Cost item]:[Cost item]], 0), MATCH($D$279, Inputs!$C$15:$AZ$15, 0))) / 1000\n    ),\n    \"-\"\n)","v":1.5968351161074819E-3}]

{"sheet":"Calc_TU_values","index":13,"n_rows":437,"n_cols":17,"rows_kept":437,"cut":false,"hidden":false,"merged":[[1,0,2,0]]}
["Worksheet description:","<< Back to Contents"]
["[Please provide a description of what this sheet does and any specific details or other notes the user needs to know]",null,{"$f":"Disclaimer!$B$1","v":"VDO calculation model"}]
[null,{"$f":"_xlfn.SHEET()","v":14},"True up"]
[]
[null,null,"VDO decision",{"$f":"Calc_Rates!$D$5","v":"VDO 2025-26 - Final"}]
[]
[null,{"$f":"MAX(B$3:B6)+0.01","v":14.01},"Environmental costs"]
[]
[null,null,"Actual time period, months",12,null,null,null,"Cost item","Unit","Customer type","Ausnet","Citipower","Jemena","Powercor","United Energy","VIC avg"]
[null,null,"Proportion of annual",{"$f":"D9/MiY","v":1},null,null,null,"LRET True up","$/MWh","All",{"$f":"INDEX(Calc_TUV_Env_1[[Ausnet]:[United Energy]],MATCH($H10,Calc_TUV_Env_1[[Cost item]:[Cost item]],0),MATCH(K$9,Calc_TUV_Env_1[[#Headers],[Ausnet]:[United Energy]],0))*1000","v":-0.17522418790188035},{"$f":"INDEX(Calc_TUV_Env_1[[Ausnet]:[United Energy]],MATCH($H10,Calc_TUV_Env_1[[Cost item]:[Cost item]],0),MATCH(L$9,Calc_TUV_Env_1[[#Headers],[Ausnet]:[United Energy]],0))*1000","v":-0.16933251262343016},{"$f":"INDEX(Calc_TUV_Env_1[[Ausnet]:[United Energy]],MATCH($H10,Calc_TUV_Env_1[[Cost item]:[Cost item]],0),MATCH(M$9,Calc_TUV_Env_1[[#Headers],[Ausnet]:[United Energy]],0))*1000","v":-0.17007459854020515},{"$f":"INDEX(Calc_TUV_Env_1[[Ausnet]:[United Energy]],MATCH($H10,Calc_TUV_Env_1[[Cost item]:[Cost item]],0),MATCH(N$9,Calc_TUV_Env_1[[#Headers],[Ausnet]:[United Energy]],0))*1000","v":-0.17286794225333457},{"$f":"INDEX(Calc_TUV_Env_1[[Ausnet]:[United Energy]],MATCH($H10,Calc_TUV_Env_1[[Cost item]:[Cost item]],0),MATCH(O$9,Calc_TUV_Env_1[[#Headers],[Ausnet]:[United Energy]],0))*1000","v":-0.16953713249143593},{"$f":"IFERROR(AVERAGE(K10:O10),\"-\")","v":-0.17140727476205725}]
[null,null,"WACC adjustment","No",null,null,null,"SRES True up","$/MWh","All",{"$f":"INDEX(Calc_TUV_Env_1[[Ausnet]:[United Energy]],MATCH($H11,Calc_TUV_Env_1[[Cost item]:[Cost item]],0),MATCH(K$9,Calc_TUV_Env_1[[#Headers],[Ausnet]:[United Energy]],0))*1000","v":-0.56428670277665305},{"$f":"INDEX(Calc_TUV_Env_1[[Ausnet]:[United Energy]],MATCH($H11,Calc_TUV_Env_1[[Cost item]:[Cost item]],0),MATCH(L$9,Calc_TUV_Env_1[[#Headers],[Ausnet]:[United Energy]],0))*1000","v":-0.54531332897183893},{"$f":"INDEX(Calc_TUV_Env_1[[Ausnet]:[United Energy]],MATCH($H11,Calc_TUV_Env_1[[Cost item]:[Cost item]],0),MATCH(M$9,Calc_TUV_Env_1[[#Headers],[Ausnet]:[United Energy]],0))*1000","v":-0.54770312013119882},{"$f":"INDEX(Calc_TUV_Env_1[[Ausnet]:[United Energy]],MATCH($H11,Calc_TUV_Env_1[[Cost item]:[Cost item]],0),MATCH(N$9,Calc_TUV_Env_1[[#Headers],[Ausnet]:[United Energy]],0))*1000","v":-0.55669872018206812},{"$f":"INDEX(Calc_TUV_Env_1[[Ausnet]:[United Energy]],MATCH($H11,Calc_TUV_Env_1[[Cost item]:[Cost item]],0),MATCH(O$9,Calc_TUV_Env_1[[#Headers],[Ausnet]:[United Energy]],0))*1000","v":-0.54597228063839887},{"$f":"IFERROR(AVERAGE(K11:O11),\"-\")","v":-0.55199483054003162}]
[null,null,null,null,null,null,null,"VEU True up","$/MWh","All",{"$f":"INDEX(Calc_TUV_Env_1[[Ausnet]:[United Energy]],MATCH($H12,Calc_TUV_Env_1[[Cost item]:[Cost item]],0),MATCH(K$9,Calc_TUV_Env_1[[#Headers],[Ausnet]:[United Energy]],0))*1000","v":-9.0352787980295518E-7},{"$f":"INDEX(Calc_TUV_Env_1[[Ausnet]:[United Energy]],MATCH($H12,Calc_TUV_Env_1[[Cost item]:[Cost item]],0),MATCH(L$9,Calc_TUV_Env_1[[#Headers],[Ausnet]:[United Energy]],0))*1000","v":-8.7314798227530079E-7},{"$f":"INDEX(Calc_TUV_Env_1[[Ausnet]:[United Energy]],MATCH($H12,Calc_TUV_Env_1[[Cost item]:[Cost item]],0),MATCH(M$9,Calc_TUV_Env_1[[#Headers],[Ausnet]:[United Energy]],0))*1000","v":-8.7697448204707185E-7},{"$f":"INDEX(Calc_TUV_Env_1[[Ausnet]:[United Energy]],MATCH($H12,Calc_TUV_Env_1[[Cost item]:[Cost item]],0),MATCH(N$9,Calc_TUV_Env_1[[#Headers],[Ausnet]:[United Energy]],0))*1000","v":-8.9137810949659959E-7},{"$f":"INDEX(Calc_TUV_Env_1[[Ausnet]:[United Energy]],MATCH($H12,Calc_TUV_Env_1[[Cost item]:[Cost item]],0),MATCH(O$9,Calc_TUV_Env_1[[#Headers],[Ausnet]:[United Energy]],0))*1000","v":-8.7420308635492904E-7},{"$f":"IFERROR(AVERAGE(K12:O12),\"-\")","v":-8.8384630799537125E-7}]
[]
[]
[null,null,"Cost item","VDO decision","Decision/Actual","Decision ref","Pass through (Yes/No)","Fixed/Variable","Unit","Customer type","Ausnet","Citipower","Jemena","Powercor","United Energy"]
[]
[null,null,"Large-scale renewable energy target (LRET)",null,null,null,{"$f":"INDEX(Input_TU_YesNo[],MATCH(Calc_TUV_Env_1[[#This Row],[Cost item]],Input_TU_YesNo[Component],0),MATCH($D$5,Inputs!$C$228:$BM$228,0))","v":"Yes"}]
[null,null,"Large-scale renewable energy target (LRET) - Price",{"$f":"$D$5","v":"VDO 2025-26 - Final"},"Actual",{"$f":"IF($D18=\"-\",\"-\",INDEX(Inputs!$C$17:$AZ$17,1,MATCH($D18,Inputs!$C$15:$AZ$15,0)))","v":"F-NextVDO_Input"},null,"Variable","$/certificate","All",{"$f":"IFERROR(INDEX(Input_TUEnv_Actual[],MATCH($C18,Input_TUEnv_Actual[Cost item],0),MATCH($F18,Input_TUEnv_Actual[#Headers],0)),\"-\")","v":49.03},{"$f":"IFERROR(INDEX(Input_TUEnv_Actual[],MATCH($C18,Input_TUEnv_Actual[Cost item],0),MATCH($F18,Input_TUEnv_Actual[#Headers],0)),\"-\")","v":49.03},{"$f":"IFERROR(INDEX(Input_TUEnv_Actual[],MATCH($C18,Input_TUEnv_Actual[Cost item],0),MATCH($F18,Input_TUEnv_Actual[#Headers],0)),\"-\")","v":49.03},{"$f":"IFERROR(INDEX(Input_TUEnv_Actual[],MATCH($C18,Input_TUEnv_Actual[Cost item],0),MATCH($F18,Input_TUEnv_Actual[#Headers],0)),\"-\")","v":49.03},{"$f":"IFERROR(INDEX(Input_TUEnv_Actual[],MATCH($C18,Input_TUEnv_Actual[Cost item],0),MATCH($F18,Input_TUEnv_Actual[#Headers],0)),\"-\")","v":49.03}]
[null,null,"Large-scale renewable energy target (LRET) - Liability",{"$f":"$D$5","v":"VDO 2025-26 - Final"},"Actual",{"$f":"IF($D19=\"-\",\"-\",INDEX(Inputs!$C$17:$AZ$17,1,MATCH($D19,Inputs!$C$15:$AZ$15,0)))","v":"F-NextVDO_Input"},null,"Variable","%/year","All",{"$f":"IFERROR(INDEX(Input_TUEnv_Actual[],MATCH($C19,Input_TUEnv_Actual[Cost item],0),MATCH($F19,Input_TUEnv_Actual[#Headers],0)),\"-\")","v":0.18195},{"$f":"IFERROR(INDEX(Input_TUEnv_Actual[],MATCH($C19,Input_TUEnv_Actual[Cost item],0),MATCH($F19,Input_TUEnv_Actual[#Headers],0)),\"-\")","v":0.18195},{"$f":"IFERROR(INDEX(Input_TUEnv_Actual[],MATCH($C19,Input_TUEnv_Actual[Cost item],0),MATCH($F19,Input_TUEnv_Actual[#Headers],0)),\"-\")","v":0.18195},{"$f":"IFERROR(INDEX(Input_TUEnv_Actual[],MATCH($C19,Input_TUEnv_Actual[Cost item],0),MATCH($F19,Input_TUEnv_Actual[#Headers],0)),\"-\")","v":0.18195},{"$f":"IFERROR(INDEX(Input_TUEnv_Actual[],MATCH($C19,Input_TUEnv_Actual[Cost item],0),MATCH($F19,Input_TUEnv_Actual[#Headers],0)),\"-\")","v":0.18195}]
[null,null,"Cost",{"$f":"$D$5","v":"VDO 2025-26 - Final"},"Actual",{"$f":"IF($D20=\"-\",\"-\",INDEX(Inputs!$C$17:$AZ$17,1,MATCH($D20,Inputs!$C$15:$AZ$15,0)))","v":"F-NextVDO_Input"},null,"Variable","$/kWh","All",{"$f":"K18*K19/1000","v":8.9210085000000008E-3},{"$f":"L18*L19/1000","v":8.9210085000000008E-3},{"$f":"M18*M19/1000","v":8.9210085000000008E-3},{"$f":"N18*N19/1000","v":8.9210085000000008E-3},{"$f":"O18*O19/1000","v":8.9210085000000008E-3}]
[null,null,"Large-scale renewable energy target (LRET) - Price",{"$f":"INDEX(Input_DecisionActual[[Decision]:[Decision]],MATCH($D$5,Input_DecisionActual[[VDO period]:[VDO period]],0),1)","v":"VDO 2024-25 - Final"},"Decision",{"$f":"IF($D21=\"-\",\"-\",INDEX(Inputs!$C$17:$AZ$17,1,MATCH($D21,Inputs!$C$15:$AZ$15,0)))","v":"F-CurrentVDO_Input"},null,"Variable","$/certificate","All",{"$f":"IFERROR(INDEX(Inputs!$C$18:$AZ$149,MATCH($C21,Input_ForRateCalc[Cost item],0),MATCH($F21,Inputs!$C$17:$AZ$17,0)),\"-\")","v":49.03},{"$f":"IFERROR(INDEX(Inputs!$C$18:$AZ$149,MATCH($C21,Input_ForRateCalc[Cost item],0),MATCH($F21,Inputs!$C$17:$AZ$17,0)),\"-\")","v":49.03},{"$f":"IFERROR(INDEX(Inputs!$C$18:$AZ$149,MATCH($C21,Input_ForRateCalc[Cost item],0),MATCH($F21,Inputs!$C$17:$AZ$17,0)),\"-\")","v":49.03},{"$f":"IFERROR(INDEX(Inputs!$C$18:$AZ$149,MATCH($C21,Input_ForRateCalc[Cost item],0),MATCH($F21,Inputs!$C$17:$AZ$17,0)),\"-\")","v":49.03},{"$f":"IFERROR(INDEX(Inputs!$C$18:$AZ$149,MATCH($C21,Input_ForRateCalc[Cost item],0),MATCH($F21,Inputs!$C$17:$AZ$17,0)),\"-\")","v":49.03}]
[null,null,"Large-scale renewable energy target (LRET) - Liability",{"$f":"INDEX(Input_DecisionActual[[Decision]:[Decision]],MATCH($D$5,Input_DecisionActual[[VDO period]:[VDO period]],0),1)","v":"VDO 2024-25 - Final"},"Decision",{"$f":"IF($D22=\"-\",\"-\",INDEX(Inputs!$C$17:$AZ$17,1,MATCH($D22,Inputs!$C$15:$AZ$15,0)))","v":"F-CurrentVDO_Input"},null,"Variable","%/year","All",{"$f":"IFERROR(INDEX(Inputs!$C$18:$AZ$149,MATCH($C22,Input_ForRateCalc[Cost item],0),MATCH($F22,Inputs!$C$17:$AZ$17,0)),\"-\")","v":0.18479999999999999},{"$f":"IFERROR(INDEX(Inputs!$C$18:$AZ$149,MATCH($C22,Input_ForRateCalc[Cost item],0),MATCH($F22,Inputs!$C$17:$AZ$17,0)),\"-\")","v":0.18479999999999999},{"$f":"IFERROR(INDEX(Inputs!$C$18:$AZ$149,MATCH($C22,Input_ForRateCalc[Cost item],0),MATCH($F22,Inputs!$C$17:$AZ$17,0)),\"-\")","v":0.18479999999999999},{"$f":"IFERROR(INDEX(Inputs!$C$18:$AZ$149,MATCH($C22,Input_ForRateCalc[Cost item],0),MATCH($F22,Inputs!$C$17:$AZ$17,0)),\"-\")","v":0.18479999999999999},{"$f":"IFERROR(INDEX(Inputs!$C$18:$AZ$149,MATCH($C22,Input_ForRateCalc[Cost item],0),MATCH($F22,Inputs!$C$17:$AZ$17,0)),\"-\")","v":0.18479999999999999}]
[null,null,"Cost",{"$f":"INDEX(Input_DecisionActual[[Decision]:[Decision]],MATCH($D$5,Input_DecisionActual[[VDO period]:[VDO period]],0),1)","v":"VDO 2024-25 - Final"},"Decision",{"$f":"IF($D23=\"-\",\"-\",INDEX(Inputs!$C$17:$AZ$17,1,MATCH($D23,Inputs!$C$15:$AZ$15,0)))","v":"F-CurrentVDO_Input"},null,"Variable","$/kWh","All",{"$f":"IFERROR(K21*K22/1000,\"-\")","v":9.060743999999999E-3},{"$f":"IFERROR(L21*L22/1000,\"-\")","v":9.060743999999999E-3},{"$f":"IFERROR(M21*M22/1000,\"-\")","v":9.060743999999999E-3},{"$f":"IFERROR(N21*N22/1000,\"-\")","v":9.060743999999999E-3},{"$f":"IFERROR(O21*O22/1000,\"-\")","v":9.060743999999999E-3}]
[null,null,"Difference",null,null,null,null,"Variable","$/kWh","All",{"$f":"IFERROR(K20-K23,\"-\")","v":-1.3973549999999821E-4},{"$f":"IFERROR(L20-L23,\"-\")","v":-1.3973549999999821E-4},{"$f":"IFERROR(M20-M23,\"-\")","v":-1.3973549999999821E-4},{"$f":"IFERROR(N20-N23,\"-\")","v":-1.3973549999999821E-4},{"$f":"IFERROR(O20-O23,\"-\")","v":-1.3973549999999821E-4}]
[null,null,"Network loss adjustment",{"$f":"INDEX(Input_DecisionActual[[Decision]:[Decision]],MATCH($D$5,Input_DecisionActual[[VDO period]:[VDO period]],0),1)","v":"VDO 2024-25 - Final"},"Decision",{"$f":"IF($D25=\"-\",\"-\",INDEX(Inputs!$C$17:$AZ$17,1,MATCH($D25,Inputs!$C$15:$AZ$15,0)))","v":"F-CurrentVDO_Input"},null,"Variable","$/kWh","All",{"$f":"IFERROR(K24*(INDEX(Inputs!$C$18:$AZ$149,MATCH(\"Marginal loss factor - \"&K$15,Input_ForRateCalc[Cost item],0),MATCH($F25,Inputs!$C$17:$AZ$17,0))*INDEX(Inputs!$C$18:$AZ$149,MATCH(\"Distribution loss factor - \"&K$15,Input_ForRateCalc[Cost item],0),MATCH($F25,Inputs!$C$17:$AZ$17,0))-1),\"-\")","v":-1.1111769199278966E-5},{"$f":"IFERROR(L24*(INDEX(Inputs!$C$18:$AZ$149,MATCH(\"Marginal loss factor - \"&L$15,Input_ForRateCalc[Cost item],0),MATCH($F25,Inputs!$C$17:$AZ$17,0))*INDEX(Inputs!$C$18:$AZ$149,MATCH(\"Distribution loss factor - \"&L$15,Input_ForRateCalc[Cost item],0),MATCH($F25,Inputs!$C$17:$AZ$17,0))-1),\"-\")","v":-6.0397346964809288E-6},{"$f":"IFERROR(M24*(INDEX(Inputs!$C$18:$AZ$149,MATCH(\"Marginal loss factor - \"&M$15,Input_ForRateCalc[Cost item],0),MATCH($F25,Inputs!$C$17:$AZ$17,0))*INDEX(Inputs!$C$18:$AZ$149,MATCH(\"Distribution loss factor - \"&M$15,Input_ForRateCalc[Cost item],0),MATCH($F25,Inputs!$C$17:$AZ$17,0))-1),\"-\")","v":-6.6785827653299117E-6},{"$f":"IFERROR(N24*(INDEX(Inputs!$C$18:$AZ$149,MATCH(\"Marginal loss factor - \"&N$15,Input_ForRateCalc[Cost item],0),MATCH($F25,Inputs!$C$17:$AZ$17,0))*INDEX(Inputs!$C$18:$AZ$149,MATCH(\"Distribution loss factor - \"&N$15,Input_ForRateCalc[Cost item],0),MATCH($F25,Inputs!$C$17:$AZ$17,0))-1),\"-\")","v":-9.083320810379341E-6},{"$f":"IFERROR(O24*(INDEX(Inputs!$C$18:$AZ$149,MATCH(\"Marginal loss factor - \"&O$15,Input_ForRateCalc[Cost item],0),MATCH($F25,Inputs!$C$17:$AZ$17,0))*INDEX(Inputs!$C$18:$AZ$149,MATCH(\"Distribution loss factor - \"&O$15,Input_ForRateCalc[Cost item],0),MATCH($F25,Inputs!$C$17:$AZ$17,0))-1),\"-\")","v":-6.2158881641167456E-6}]
[null,null,"Profit margin adjustment",{"$f":"INDEX(Input_DecisionActual[[Decision]:[Decision]],MATCH($D$5,Input_DecisionActual[[VDO period]:[VDO period]],0),1)","v":"VDO 2024-25 - Final"},"Decision",{"$f":"IF($D26=\"-\",\"-\",INDEX(Inputs!$C$17:$AZ$17,1,MATCH($D26,Inputs!$C$15:$AZ$15,0)))","v":"F-CurrentVDO_Input"},null,"Variable","$/kWh","All",{"$f":"IFERROR(SUM(K24:K25)*(INDEX(Inputs!$C$18:$AZ$149,MATCH(\"Retail operating margin\",Input_ForRateCalc[Cost item],0),MATCH($F26,Inputs!$C$17:$AZ$17,0))),\"-\")","v":-8.4474470751595221E-6},{"$f":"IFERROR(SUM(L24:L25)*(INDEX(Inputs!$C$18:$AZ$149,MATCH(\"Retail operating margin\",Input_ForRateCalc[Cost item],0),MATCH($F26,Inputs!$C$17:$AZ$17,0))),\"-\")","v":-8.163413143002832E-6},{"$f":"IFERROR(SUM(M24:M25)*(INDEX(Inputs!$C$18:$AZ$149,MATCH(\"Retail operating margin\",Input_ForRateCalc[Cost item],0),MATCH($F26,Inputs!$C$17:$AZ$17,0))),\"-\")","v":-8.199188634858375E-6},{"$f":"IFERROR(SUM(N24:N25)*(INDEX(Inputs!$C$18:$AZ$149,MATCH(\"Retail operating margin\",Input_ForRateCalc[Cost item],0),MATCH($F26,Inputs!$C$17:$AZ$17,0))),\"-\")","v":-8.3338539653811442E-6},{"$f":"IFERROR(SUM(O24:O25)*(INDEX(Inputs!$C$18:$AZ$149,MATCH(\"Retail operating margin\",Input_ForRateCalc[Cost item],0),MATCH($F26,Inputs!$C$17:$AZ$17,0))),\"-\")","v":-8.1732777371904386E-6}]
[null,null,"GST adjustment",null,null,null,null,"Variable","$/kWh","All",{"$f":"SUM(K24:K26)*GST","v":-1.5929471627443668E-5},{"$f":"SUM(L24:L26)*GST","v":-1.5393864783948197E-5},{"$f":"SUM(M24:M26)*GST","v":-1.546132714001865E-5},{"$f":"SUM(N24:N26)*GST","v":-1.5715267477575873E-5},{"$f":"SUM(O24:O26)*GST","v":-1.541246659013054E-5}]
[null,null,"LRET True up",null,null,null,null,"Variable","$/kWh","All",{"$f":"SUM(K24:K27)","v":-1.7522418790188036E-4},{"$f":"SUM(L24:L27)","v":-1.6933251262343015E-4},{"$f":"SUM(M24:M27)","v":-1.7007459854020515E-4},{"$f":"SUM(N24:N27)","v":-1.7286794225333457E-4},{"$f":"SUM(O24:O27)","v":-1.6953713249143594E-4}]
[]
[null,null,"Small-scale renewable energy scheme (SRES)",null,null,null,{"$f":"INDEX(Input_TU_YesNo[],MATCH(Calc_TUV_Env_1[[#This Row],[Cost item]],Input_TU_YesNo[Component],0),MATCH($D$5,Inputs!$C$228:$BM$228,0))","v":"Yes"}]
[null,null,"Small-scale renewable energy scheme (SRES) - Price",{"$f":"$D$5","v":"VDO 2025-26 - Final"},"Actual",{"$f":"INDEX(Inputs!$C$17:$AZ$17,1,MATCH($D31,Inputs!$C$15:$AZ$15,0))","v":"F-NextVDO_Input"},null,"Variable","$/certificate","All",{"$f":"IFERROR(INDEX(Input_TUEnv_Actual[],MATCH($C31,Input_TUEnv_Actual[Cost item],0),MATCH($F31,Input_TUEnv_Actual[#Headers],0)),\"-\")","v":40},{"$f":"IFERROR(INDEX(Input_TUEnv_Actual[],MATCH($C31,Input_TUEnv_Actual[Cost item],0),MATCH($F31,Input_TUEnv_Actual[#Headers],0)),\"-\")","v":40},{"$f":"IFERROR(INDEX(Input_TUEnv_Actual[],MATCH($C31,Input_TUEnv_Actual[Cost item],0),MATCH($F31,Input_TUEnv_Actual[#Headers],0)),\"-\")","v":40},{"$f":"IFERROR(INDEX(Input_TUEnv_Actual[],MATCH($C31,Input_TUEnv_Actual[Cost item],0),MATCH($F31,Input_TUEnv_Actual[#Headers],0)),\"-\")","v":40},{"$f":"IFERROR(INDEX(Input_TUEnv_Actual[],MATCH($C31,Input_TUEnv_Actual[Cost item],0),MATCH($F31,Input_TUEnv_Actual[#Headers],0)),\"-\")","v":40}]
[null,null,"Small-scale renewable energy scheme (SRES) - Liability",{"$f":"$D$5","v":"VDO 2025-26 - Final"},"Actual",{"$f":"INDEX(Inputs!$C$17:$AZ$17,1,MATCH($D32,Inputs!$C$15:$AZ$15,0))","v":"F-NextVDO_Input"},null,"Variable","%/year","All",{"$f":"IFERROR(INDEX(Input_TUEnv_Actual[],MATCH($C32,Input_TUEnv_Actual[Cost item],0),MATCH($F32,Input_TUEnv_Actual[#Headers],0)),\"-\")","v":0.17575000000000002},{"$f":"IFERROR(INDEX(Input_TUEnv_Actual[],MATCH($C32,Input_TUEnv_Actual[Cost item],0),MATCH($F32,Input_TUEnv_Actual[#Headers],0)),\"-\")","v":0.17575000000000002},{"$f":"IFERROR(INDEX(Input_TUEnv_Actual[],MATCH($C32,Input_TUEnv_Actual[Cost item],0),MATCH($F32,Input_TUEnv_Actual[#Headers],0)),\"-\")","v":0.17575000000000002},{"$f":"IFERROR(INDEX(Input_TUEnv_Actual[],MATCH($C32,Input_TUEnv_Actual[Cost item],0),MATCH($F32,Input_TUEnv_Actual[#Headers],0)),\"-\")","v":0.17575000000000002},{"$f":"IFERROR(INDEX(Input_TUEnv_Actual[],MATCH($C32,Input_TUEnv_Actual[Cost item],0),MATCH($F32,Input_TUEnv_Actual[#Headers],0)),\"-\")","v":0.17575000000000002}]
[null,null,"Cost",{"$f":"$D$5","v":"VDO 2025-26 - Final"},"Actual",{"$f":"INDEX(Inputs!$C$17:$AZ$17,1,MATCH($D33,Inputs!$C$15:$AZ$15,0))","v":"F-NextVDO_Input"},null,"Variable","$/kWh","All",{"$f":"K31*K32/1000","v":7.0300000000000015E-3},{"$f":"L31*L32/1000","v":7.0300000000000015E-3},{"$f":"M31*M32/1000","v":7.0300000000000015E-3},{"$f":"N31*N32/1000","v":7.0300000000000015E-3},{"$f":"O31*O32/1000","v":7.0300000000000015E-3}]
[null,null,"Small-scale renewable energy scheme (SRES) - Price",{"$f":"INDEX(Input_DecisionActual[[Decision]:[Decision]],MATCH($D$5,Input_DecisionActual[[VDO period]:[VDO period]],0),1)","v":"VDO 2024-25 - Final"},"Decision",{"$f":"IF($D34=\"-\",\"-\",INDEX(Inputs!$C$17:$AZ$17,1,MATCH($D34,Inputs!$C$15:$AZ$15,0)))","v":"F-CurrentVDO_Input"},null,"Variable","$/certificate","All",{"$f":"IFERROR(INDEX(Inputs!$C$18:$AZ$149,MATCH($C34,Input_ForRateCalc[Cost item],0),MATCH($F34,Inputs!$C$17:$AZ$17,0)),\"-\")","v":40},{"$f":"IFERROR(INDEX(Inputs!$C$18:$AZ$149,MATCH($C34,Input_ForRateCalc[Cost item],0),MATCH($F34,Inputs!$C$17:$AZ$17,0)),\"-\")","v":40},{"$f":"IFERROR(INDEX(Inputs!$C$18:$AZ$149,MATCH($C34,Input_ForRateCalc[Cost item],0),MATCH($F34,Inputs!$C$17:$AZ$17,0)),\"-\")","v":40},{"$f":"IFERROR(INDEX(Inputs!$C$18:$AZ$149,MATCH($C34,Input_ForRateCalc[Cost item],0),MATCH($F34,Inputs!$C$17:$AZ$17,0)),\"-\")","v":40},{"$f":"IFERROR(INDEX(Inputs!$C$18:$AZ$149,MATCH($C34,Input_ForRateCalc[Cost item],0),MATCH($F34,Inputs!$C$17:$AZ$17,0)),\"-\")","v":40}]
[null,null,"Small-scale renewable energy scheme (SRES) - Liability",{"$f":"INDEX(Input_DecisionActual[[Decision]:[Decision]],MATCH($D$5,Input_DecisionActual[[VDO period]:[VDO period]],0),1)","v":"VDO 2024-25 - Final"},"Decision",{"$f":"IF($D35=\"-\",\"-\",INDEX(Inputs!$C$17:$AZ$17,1,MATCH($D35,Inputs!$C$15:$AZ$15,0)))","v":"F-CurrentVDO_Input"},null,"Variable","%/year","All",{"$f":"IFERROR(INDEX(Inputs!$C$18:$AZ$149,MATCH($C35,Input_ForRateCalc[Cost item],0),MATCH($F35,Inputs!$C$17:$AZ$17,0)),\"-\")","v":0.187},{"$f":"IFERROR(INDEX(Inputs!$C$18:$AZ$149,MATCH($C35,Input_ForRateCalc[Cost item],0),MATCH($F35,Inputs!$C$17:$AZ$17,0)),\"-\")","v":0.187},{"$f":"IFERROR(INDEX(Inputs!$C$18:$AZ$149,MATCH($C35,Input_ForRateCalc[Cost item],0),MATCH($F35,Inputs!$C$17:$AZ$17,0)),\"-\")","v":0.187},{"$f":"IFERROR(INDEX(Inputs!$C$18:$AZ$149,MATCH($C35,Input_ForRateCalc[Cost item],0),MATCH($F35,Inputs!$C$17:$AZ$17,0)),\"-\")","v":0.187},{"$f":"IFERROR(INDEX(Inputs!$C$18:$AZ$149,MATCH($C35,Input_ForRateCalc[Cost item],0),MATCH($F35,Inputs!$C$17:$AZ$17,0)),\"-\")","v":0.187}]
[null,null,"Cost",{"$f":"INDEX(Input_DecisionActual[[Decision]:[Decision]],MATCH($D$5,Input_DecisionActual[[VDO period]:[VDO period]],0),1)","v":"VDO 2024-25 - Final"},"Decision",{"$f":"IF($D36=\"-\",\"-\",INDEX(Inputs!$C$17:$AZ$17,1,MATCH($D36,Inputs!$C$15:$AZ$15,0)))","v":"F-CurrentVDO_Input"},null,"Variable","$/kWh","All",{"$f":"IFERROR(K34*K35/1000,\"-\")","v":7.4800000000000005E-3},{"$f":"IFERROR(L34*L35/1000,\"-\")","v":7.4800000000000005E-3},{"$f":"IFERROR(M34*M35/1000,\"-\")","v":7.4800000000000005E-3},{"$f":"IFERROR(N34*N35/1000,\"-\")","v":7.4800000000000005E-3},{"$f":"IFERROR(O34*O35/1000,\"-\")","v":7.4800000000000005E-3}]
[null,null,"Difference",null,null,null,null,"Variable","$/kWh","All",{"$f":"IFERROR(K33-K36,\"-\")","v":-4.4999999999999901E-4},{"$f":"IFERROR(L33-L36,\"-\")","v":-4.4999999999999901E-4},{"$f":"IFERROR(M33-M36,\"-\")","v":-4.4999999999999901E-4},{"$f":"IFERROR(N33-N36,\"-\")","v":-4.4999999999999901E-4},{"$f":"IFERROR(O33-O36,\"-\")","v":-4.4999999999999901E-4}]
[null,null,"Network loss adjustment",{"$f":"INDEX(Input_DecisionActual[[Decision]:[Decision]],MATCH($D$5,Input_DecisionActual[[VDO period]:[VDO period]],0),1)","v":"VDO 2024-25 - Final"},"Decision",{"$f":"IF($D38=\"-\",\"-\",INDEX(Inputs!$C$17:$AZ$17,1,MATCH($D38,Inputs!$C$15:$AZ$15,0)))","v":"F-CurrentVDO_Input"},null,"Variable","$/kWh","All",{"$f":"IFERROR(K37*(INDEX(Inputs!$C$18:$AZ$149,MATCH(\"Marginal loss factor - \"&K$15,Input_ForRateCalc[Cost item],0),MATCH($F38,Inputs!$C$17:$AZ$17,0))*INDEX(Inputs!$C$18:$AZ$149,MATCH(\"Distribution loss factor - \"&K$15,Input_ForRateCalc[Cost item],0),MATCH($F38,Inputs!$C$17:$AZ$17,0))-1),\"-\")","v":-3.5784007211306986E-5},{"$f":"IFERROR(L37*(INDEX(Inputs!$C$18:$AZ$149,MATCH(\"Marginal loss factor - \"&L$15,Input_ForRateCalc[Cost item],0),MATCH($F38,Inputs!$C$17:$AZ$17,0))*INDEX(Inputs!$C$18:$AZ$149,MATCH(\"Distribution loss factor - \"&L$15,Input_ForRateCalc[Cost item],0),MATCH($F38,Inputs!$C$17:$AZ$17,0))-1),\"-\")","v":-1.9450179899999976E-5},{"$f":"IFERROR(M37*(INDEX(Inputs!$C$18:$AZ$149,MATCH(\"Marginal loss factor - \"&M$15,Input_ForRateCalc[Cost item],0),MATCH($F38,Inputs!$C$17:$AZ$17,0))*INDEX(Inputs!$C$18:$AZ$149,MATCH(\"Distribution loss factor - \"&M$15,Input_ForRateCalc[Cost item],0),MATCH($F38,Inputs!$C$17:$AZ$17,0))-1),\"-\")","v":-2.1507506999999945E-5},{"$f":"IFERROR(N37*(INDEX(Inputs!$C$18:$AZ$149,MATCH(\"Marginal loss factor - \"&N$15,Input_ForRateCalc[Cost item],0),MATCH($F38,Inputs!$C$17:$AZ$17,0))*INDEX(Inputs!$C$18:$AZ$149,MATCH(\"Distribution loss factor - \"&N$15,Input_ForRateCalc[Cost item],0),MATCH($F38,Inputs!$C$17:$AZ$17,0))-1),\"-\")","v":-2.9251653049302052E-5},{"$f":"IFERROR(O37*(INDEX(Inputs!$C$18:$AZ$149,MATCH(\"Marginal loss factor - \"&O$15,Input_ForRateCalc[Cost item],0),MATCH($F38,Inputs!$C$17:$AZ$17,0))*INDEX(Inputs!$C$18:$AZ$149,MATCH(\"Distribution loss factor - \"&O$15,Input_ForRateCalc[Cost item],0),MATCH($F38,Inputs!$C$17:$AZ$17,0))-1),\"-\")","v":-2.0017459227272706E-5}]
[null,null,"Profit margin adjustment",{"$f":"INDEX(Input_DecisionActual[[Decision]:[Decision]],MATCH($D$5,Input_DecisionActual[[VDO period]:[VDO period]],0),1)","v":"VDO 2024-25 - Final"},"Decision",{"$f":"IF($D39=\"-\",\"-\",INDEX(Inputs!$C$17:$AZ$17,1,MATCH($D39,Inputs!$C$15:$AZ$15,0)))","v":"F-CurrentVDO_Input"},null,"Variable","$/kWh","All",{"$f":"IFERROR(SUM(K37:K38)*(INDEX(Inputs!$C$18:$AZ$149,MATCH(\"Retail operating margin\",Input_ForRateCalc[Cost item],0),MATCH($F39,Inputs!$C$17:$AZ$17,0))),\"-\")","v":-2.7203904403833135E-5},{"$f":"IFERROR(SUM(L37:L38)*(INDEX(Inputs!$C$18:$AZ$149,MATCH(\"Retail operating margin\",Input_ForRateCalc[Cost item],0),MATCH($F39,Inputs!$C$17:$AZ$17,0))),\"-\")","v":-2.6289210074399945E-5},{"$f":"IFERROR(SUM(M37:M38)*(INDEX(Inputs!$C$18:$AZ$149,MATCH(\"Retail operating margin\",Input_ForRateCalc[Cost item],0),MATCH($F39,Inputs!$C$17:$AZ$17,0))),\"-\")","v":-2.6404420391999942E-5},{"$f":"IFERROR(SUM(N37:N38)*(INDEX(Inputs!$C$18:$AZ$149,MATCH(\"Retail operating margin\",Input_ForRateCalc[Cost item],0),MATCH($F39,Inputs!$C$17:$AZ$17,0))),\"-\")","v":-2.6838092570760861E-5},{"$f":"IFERROR(SUM(O37:O38)*(INDEX(Inputs!$C$18:$AZ$149,MATCH(\"Retail operating margin\",Input_ForRateCalc[Cost item],0),MATCH($F39,Inputs!$C$17:$AZ$17,0))),\"-\")","v":-2.6320977716727216E-5}]
[null,null,"GST adjustment",null,null,null,null,"Variable","$/kWh","All",{"$f":"SUM(K37:K39)*GST","v":-5.1298791161513922E-5},{"$f":"SUM(L37:L39)*GST","v":-4.9573938997439897E-5},{"$f":"SUM(M37:M39)*GST","v":-4.979119273919989E-5},{"$f":"SUM(N37:N39)*GST","v":-5.0608974562006196E-5},{"$f":"SUM(O37:O39)*GST","v":-4.9633843694399897E-5}]
[null,null,"SRES True up",null,null,null,null,"Variable","$/kWh","All",{"$f":"SUM(K37:K40)","v":-5.6428670277665306E-4},{"$f":"SUM(L37:L40)","v":-5.4531332897183888E-4},{"$f":"SUM(M37:M40)","v":-5.477031201311988E-4},{"$f":"SUM(N37:N40)","v":-5.5669872018206817E-4},{"$f":"SUM(O37:O40)","v":-5.4597228063839884E-4}]
[]
[null,null,"Victorian energy upgrades (VEU)",null,null,null,{"$f":"INDEX(Input_TU_YesNo[],MATCH(Calc_TUV_Env_1[[#This Row],[Cost item]],Input_TU_YesNo[Component],0),MATCH($D$5,Inputs!$C$228:$BM$228,0))","v":"No"}]
[null,null,"Victorian energy upgrades (VEU) - Price",{"$f":"$D$5","v":"VDO 2025-26 - Final"},"Actual",{"$f":"INDEX(Inputs!$C$17:$AZ$17,1,MATCH($D44,Inputs!$C$15:$AZ$15,0))","v":"F-NextVDO_Input"},null,"Variable","$/certificate","All",{"$f":"IFERROR(INDEX(Input_TUEnv_Actual[],MATCH($C44,Input_TUEnv_Actual[Cost item],0),MATCH($F44,Input_TUEnv_Actual[#Headers],0)),\"-\")","v":87.009309999999999},{"$f":"IFERROR(INDEX(Input_TUEnv_Actual[],MATCH($C44,Input_TUEnv_Actual[Cost item],0),MATCH($F44,Input_TUEnv_Actual[#Headers],0)),\"-\")","v":87.009309999999999},{"$f":"IFERROR(INDEX(Input_TUEnv_Actual[],MATCH($C44,Input_TUEnv_Actual[Cost item],0),MATCH($F44,Input_TUEnv_Actual[#Headers],0)),\"-\")","v":87.009309999999999},{"$f":"IFERROR(INDEX(Input_TUEnv_Actual[],MATCH($C44,Input_TUEnv_Actual[Cost item],0),MATCH($F44,Input_TUEnv_Actual[#Headers],0)),\"-\")","v":87.009309999999999},{"$f":"IFERROR(INDEX(Input_TUEnv_Actual[],MATCH($C44,Input_TUEnv_Actual[Cost item],0),MATCH($F44,Input_TUEnv_Actual[#Headers],0)),\"-\")","v":87.009309999999999}]
[null,null,"Victorian energy upgrades (VEU) - Liability",{"$f":"$D$5","v":"VDO 2025-26 - Final"},"Actual",{"$f":"INDEX(Inputs!$C$17:$AZ$17,1,MATCH($D45,Inputs!$C$15:$AZ$15,0))","v":"F-NextVDO_Input"},null,"Variable","%/year","All",{"$f":"IFERROR(INDEX(Input_TUEnv_Actual[],MATCH($C45,Input_TUEnv_Actual[Cost item],0),MATCH($F45,Input_TUEnv_Actual[#Headers],0)),\"-\")","v":0.15243999999999999},{"$f":"IFERROR(INDEX(Input_TUEnv_Actual[],MATCH($C45,Input_TUEnv_Actual[Cost item],0),MATCH($F45,Input_TUEnv_Actual[#Headers],0)),\"-\")","v":0.15243999999999999},{"$f":"IFERROR(INDEX(Input_TUEnv_Actual[],MATCH($C45,Input_TUEnv_Actual[Cost item],0),MATCH($F45,Input_TUEnv_Actual[#Headers],0)),\"-\")","v":0.15243999999999999},{"$f":"IFERROR(INDEX(Input_TUEnv_Actual[],MATCH($C45,Input_TUEnv_Actual[Cost item],0),MATCH($F45,Input_TUEnv_Actual[#Headers],0)),\"-\")","v":0.15243999999999999},{"$f":"IFERROR(INDEX(Input_TUEnv_Actual[],MATCH($C45,Input_TUEnv_Actual[Cost item],0),MATCH($F45,Input_TUEnv_Actual[#Headers],0)),\"-\")","v":0.15243999999999999}]
[null,null,"Cost",{"$f":"$D$5","v":"VDO 2025-26 - Final"},"Actual",{"$f":"INDEX(Inputs!$C$17:$AZ$17,1,MATCH($D46,Inputs!$C$15:$AZ$15,0))","v":"F-NextVDO_Input"},null,"Variable","$/kWh","All",{"$f":"K44*K45/1000","v":1.3263699216399999E-2},{"$f":"L44*L45/1000","v":1.3263699216399999E-2},{"$f":"M44*M45/1000","v":1.3263699216399999E-2},{"$f":"N44*N45/1000","v":1.3263699216399999E-2},{"$f":"O44*O45/1000","v":1.3263699216399999E-2}]
[null,null,"Victorian energy upgrades (VEU) - Price",{"$f":"INDEX(Input_DecisionActual[[Decision]:[Decision]],MATCH($D$5,Input_DecisionActual[[VDO period]:[VDO period]],0),1)","v":"VDO 2024-25 - Final"},"Decision",{"$f":"IF($D47=\"-\",\"-\",INDEX(Inputs!$C$17:$AZ$17,1,MATCH($D47,Inputs!$C$15:$AZ$15,0)))","v":"F-CurrentVDO_Input"},null,"Variable","$/certificate","All",{"$f":"IFERROR(INDEX(Inputs!$C$18:$AZ$149,MATCH($C47,Input_ForRateCalc[Cost item],0),MATCH($F47,Inputs!$C$17:$AZ$17,0)),\"-\")","v":87.009314726670354},{"$f":"IFERROR(INDEX(Inputs!$C$18:$AZ$149,MATCH($C47,Input_ForRateCalc[Cost item],0),MATCH($F47,Inputs!$C$17:$AZ$17,0)),\"-\")","v":87.009314726670354},{"$f":"IFERROR(INDEX(Inputs!$C$18:$AZ$149,MATCH($C47,Input_ForRateCalc[Cost item],0),MATCH($F47,Inputs!$C$17:$AZ$17,0)),\"-\")","v":87.009314726670354},{"$f":"IFERROR(INDEX(Inputs!$C$18:$AZ$149,MATCH($C47,Input_ForRateCalc[Cost item],0),MATCH($F47,Inputs!$C$17:$AZ$17,0)),\"-\")","v":87.009314726670354},{"$f":"IFERROR(INDEX(Inputs!$C$18:$AZ$149,MATCH($C47,Input_ForRateCalc[Cost item],0),MATCH($F47,Inputs!$C$17:$AZ$17,0)),\"-\")","v":87.009314726670354}]
[null,null,"Victorian energy upgrades (VEU) - Liability",{"$f":"INDEX(Input_DecisionActual[[Decision]:[Decision]],MATCH($D$5,Input_DecisionActual[[VDO period]:[VDO period]],0),1)","v":"VDO 2024-25 - Final"},"Decision",{"$f":"IF($D48=\"-\",\"-\",INDEX(Inputs!$C$17:$AZ$17,1,MATCH($D48,Inputs!$C$15:$AZ$15,0)))","v":"F-CurrentVDO_Input"},null,"Variable","%/year","All",{"$f":"IFERROR(INDEX(Inputs!$C$18:$AZ$149,MATCH($C48,Input_ForRateCalc[Cost item],0),MATCH($F48,Inputs!$C$17:$AZ$17,0)),\"-\")","v":0.15243999999999999},{"$f":"IFERROR(INDEX(Inputs!$C$18:$AZ$149,MATCH($C48,Input_ForRateCalc[Cost item],0),MATCH($F48,Inputs!$C$17:$AZ$17,0)),\"-\")","v":0.15243999999999999},{"$f":"IFERROR(INDEX(Inputs!$C$18:$AZ$149,MATCH($C48,Input_ForRateCalc[Cost item],0),MATCH($F48,Inputs!$C$17:$AZ$17,0)),\"-\")","v":0.15243999999999999},{"$f":"IFERROR(INDEX(Inputs!$C$18:$AZ$149,MATCH($C48,Input_ForRateCalc[Cost item],0),MATCH($F48,Inputs!$C$17:$AZ$17,0)),\"-\")","v":0.15243999999999999},{"$f":"IFERROR(INDEX(Inputs!$C$18:$AZ$149,MATCH($C48,Input_ForRateCalc[Cost item],0),MATCH($F48,Inputs!$C$17:$AZ$17,0)),\"-\")","v":0.15243999999999999}]
[null,null,"Cost",{"$f":"INDEX(Input_DecisionActual[[Decision]:[Decision]],MATCH($D$5,Input_DecisionActual[[VDO period]:[VDO period]],0),1)","v":"VDO 2024-25 - Final"},"Decision",{"$f":"IF($D49=\"-\",\"-\",INDEX(Inputs!$C$17:$AZ$17,1,MATCH($D49,Inputs!$C$15:$AZ$15,0)))","v":"F-CurrentVDO_Input"},null,"Variable","$/kWh","All",{"$f":"IFERROR(K47*K48/1000,\"-\")","v":1.3263699936933628E-2},{"$f":"IFERROR(L47*L48/1000,\"-\")","v":1.3263699936933628E-2},{"$f":"IFERROR(M47*M48/1000,\"-\")","v":1.3263699936933628E-2},{"$f":"IFERROR(N47*N48/1000,\"-\")","v":1.3263699936933628E-2},{"$f":"IFERROR(O47*O48/1000,\"-\")","v":1.3263699936933628E-2}]
[null,null,"Difference",null,null,null,null,"Variable","$/kWh","All",{"$f":"IFERROR(K46-K49,\"-\")","v":-7.2053362928925502E-10},{"$f":"IFERROR(L46-L49,\"-\")","v":-7.2053362928925502E-10},{"$f":"IFERROR(M46-M49,\"-\")","v":-7.2053362928925502E-10},{"$f":"IFERROR(N46-N49,\"-\")","v":-7.2053362928925502E-10},{"$f":"IFERROR(O46-O49,\"-\")","v":-7.2053362928925502E-10}]
[null,null,"Network loss adjustment",{"$f":"INDEX(Input_DecisionActual[[Decision]:[Decision]],MATCH($D$5,Input_DecisionActual[[VDO period]:[VDO period]],0),1)","v":"VDO 2024-25 - Final"},"Decision",{"$f":"IF($D51=\"-\",\"-\",INDEX(Inputs!$C$17:$AZ$17,1,MATCH($D51,Inputs!$C$15:$AZ$15,0)))","v":"F-CurrentVDO_Input"},null,"Variable","$/kWh","All",{"$f":"IFERROR(K50*(INDEX(Inputs!$C$18:$AZ$149,MATCH(\"Marginal loss factor - \"&K$15,Input_ForRateCalc[Cost item],0),MATCH($F51,Inputs!$C$17:$AZ$17,0))*INDEX(Inputs!$C$18:$AZ$149,MATCH(\"Distribution loss factor - \"&K$15,Input_ForRateCalc[Cost item],0),MATCH($F51,Inputs!$C$17:$AZ$17,0))-1),\"-\")","v":-5.7296845747724344E-11},{"$f":"IFERROR(L50*(INDEX(Inputs!$C$18:$AZ$149,MATCH(\"Marginal loss factor - \"&L$15,Input_ForRateCalc[Cost item],0),MATCH($F51,Inputs!$C$17:$AZ$17,0))*INDEX(Inputs!$C$18:$AZ$149,MATCH(\"Distribution loss factor - \"&L$15,Input_ForRateCalc[Cost item],0),MATCH($F51,Inputs!$C$17:$AZ$17,0))-1),\"-\")","v":-3.114335269705763E-11},{"$f":"IFERROR(M50*(INDEX(Inputs!$C$18:$AZ$149,MATCH(\"Marginal loss factor - \"&M$15,Input_ForRateCalc[Cost item],0),MATCH($F51,Inputs!$C$17:$AZ$17,0))*INDEX(Inputs!$C$18:$AZ$149,MATCH(\"Distribution loss factor - \"&M$15,Input_ForRateCalc[Cost item],0),MATCH($F51,Inputs!$C$17:$AZ$17,0))-1),\"-\")","v":-3.4437515723720118E-11},{"$f":"IFERROR(N50*(INDEX(Inputs!$C$18:$AZ$149,MATCH(\"Marginal loss factor - \"&N$15,Input_ForRateCalc[Cost item],0),MATCH($F51,Inputs!$C$17:$AZ$17,0))*INDEX(Inputs!$C$18:$AZ$149,MATCH(\"Distribution loss factor - \"&N$15,Input_ForRateCalc[Cost item],0),MATCH($F51,Inputs!$C$17:$AZ$17,0))-1),\"-\")","v":-4.6837332742941684E-11},{"$f":"IFERROR(O50*(INDEX(Inputs!$C$18:$AZ$149,MATCH(\"Marginal loss factor - \"&O$15,Input_ForRateCalc[Cost item],0),MATCH($F51,Inputs!$C$17:$AZ$17,0))*INDEX(Inputs!$C$18:$AZ$149,MATCH(\"Distribution loss factor - \"&O$15,Input_ForRateCalc[Cost item],0),MATCH($F51,Inputs!$C$17:$AZ$17,0))-1),\"-\")","v":-3.2051672324836713E-11}]
[null,null,"Profit margin adjustment",{"$f":"INDEX(Input_DecisionActual[[Decision]:[Decision]],MATCH($D$5,Input_DecisionActual[[VDO period]:[VDO period]],0),1)","v":"VDO 2024-25 - Final"},"Decision",{"$f":"IF($D52=\"-\",\"-\",INDEX(Inputs!$C$17:$AZ$17,1,MATCH($D52,Inputs!$C$15:$AZ$15,0)))","v":"F-CurrentVDO_Input"},null,"Variable","$/kWh","All",{"$f":"IFERROR(SUM(K50:K51)*(INDEX(Inputs!$C$18:$AZ$149,MATCH(\"Retail operating margin\",Input_ForRateCalc[Cost item],0),MATCH($F52,Inputs!$C$17:$AZ$17,0))),\"-\")","v":-4.3558506602070847E-11},{"$f":"IFERROR(SUM(L50:L51)*(INDEX(Inputs!$C$18:$AZ$149,MATCH(\"Retail operating margin\",Input_ForRateCalc[Cost item],0),MATCH($F52,Inputs!$C$17:$AZ$17,0))),\"-\")","v":-4.209391099123351E-11},{"$f":"IFERROR(SUM(M50:M51)*(INDEX(Inputs!$C$18:$AZ$149,MATCH(\"Retail operating margin\",Input_ForRateCalc[Cost item],0),MATCH($F52,Inputs!$C$17:$AZ$17,0))),\"-\")","v":-4.2278384120726609E-11},{"$f":"IFERROR(SUM(N50:N51)*(INDEX(Inputs!$C$18:$AZ$149,MATCH(\"Retail operating margin\",Input_ForRateCalc[Cost item],0),MATCH($F52,Inputs!$C$17:$AZ$17,0))),\"-\")","v":-4.2972773873803019E-11},{"$f":"IFERROR(SUM(O50:O51)*(INDEX(Inputs!$C$18:$AZ$149,MATCH(\"Retail operating margin\",Input_ForRateCalc[Cost item],0),MATCH($F52,Inputs!$C$17:$AZ$17,0))),\"-\")","v":-4.2144776890389135E-11}]
[null,null,"GST adjustment",null,null,null,null,"Variable","$/kWh","All",{"$f":"SUM(K50:K52)*GST","v":-8.2138898163905021E-11},{"$f":"SUM(L50:L52)*GST","v":-7.9377089297754629E-11},{"$f":"SUM(M50:M52)*GST","v":-7.9724952913370169E-11},{"$f":"SUM(N50:N52)*GST","v":-8.1034373590599966E-11},{"$f":"SUM(O50:O52)*GST","v":-7.9473007850448087E-11}]
[null,null,"VEU True up",null,null,null,null,"Variable","$/kWh","All",{"$f":"SUM(K50:K53)","v":-9.0352787980295518E-10},{"$f":"SUM(L50:L53)","v":-8.7314798227530082E-10},{"$f":"SUM(M50:M53)","v":-8.7697448204707186E-10},{"$f":"SUM(N50:N53)","v":-8.9137810949659963E-10},{"$f":"SUM(O50:O53)","v":-8.7420308635492901E-10}]
[]
[null,{"$f":"MAX(B$3:B55)+0.01","v":14.02},"Network costs"]
[]
[null,null,"Cost item","Time period, decision/actual",null,null,"Pass through (Yes/No)","Fixed/Variable","Unit","Customer type","Ausnet","Citipower","Jemena","Powercor","United Energy","VIC avg","AVG per month"]
[null,null,"Anytime - Residential",null,null,null,null,null,null,null,{"$f":"SUM(K60:K61)","v":0},{"$f":"SUM(L60:L61)","v":0},{"$f":"SUM(M60:M61)","v":0},{"$f":"SUM(N60:N61)","v":0},{"$f":"SUM(O60:O61)","v":0},{"$f":"IFERROR(AVERAGE(K59:O59),\"-\")","v":0},{"$f":"IFERROR(P59/ROUND($D$75/30,0),\"-\")","v":"-"}]
[null,null,"Fixed",null,null,null,null,null,null,null,{"$f":"K113","v":"-"},{"$f":"L113","v":"-"},{"$f":"M113","v":"-"},{"$f":"N113","v":"-"},{"$f":"O113","v":"-"},{"$f":"IFERROR(AVERAGE(K60:O60),\"-\")","v":"-"},{"$f":"IFERROR(P60/ROUND($D$75/30,0),\"-\")","v":"-"}]
[null,null,"Variable",null,null,null,null,null,null,null,{"$f":"K127","v":"-"},{"$f":"L127","v":"-"},{"$f":"M127","v":"-"},{"$f":"N127","v":"-"},{"$f":"O127","v":"-"},"-","-"]
[null,null,"Anytime - Small business",null,null,null,null,null,null,null,{"$f":"SUM(K63:K64)","v":0},{"$f":"SUM(L63:L64)","v":0},{"$f":"SUM(M63:M64)","v":0},{"$f":"SUM(N63:N64)","v":0},{"$f":"SUM(O63:O64)","v":0},0,"-"]
[null,null,"Fixed",null,null,null,null,null,null,null,{"$f":"K151","v":"-"},{"$f":"L151","v":"-"},{"$f":"M151","v":"-"},{"$f":"N151","v":"-"},{"$f":"O151","v":"-"},"-","-"]
[null,null,"Variable",null,null,null,null,null,null,null,{"$f":"K165","v":"-"},{"$f":"L165","v":"-"},{"$f":"M165","v":"-"},{"$f":"N165","v":"-"},{"$f":"O165","v":"-"},"-","-"]
[null,null,"TOU - Residential",null,null,null,null,null,null,null,{"$f":"SUM(K66:K67)","v":0},{"$f":"SUM(L66:L67)","v":0},{"$f":"SUM(M66:M67)","v":0},{"$f":"SUM(N66:N67)","v":0},{"$f":"SUM(O66:O67)","v":0},0,"-"]
[null,null,"Fixed",null,null,null,null,null,null,null,{"$f":"K179","v":"-"},{"$f":"L179","v":"-"},{"$f":"M179","v":"-"},{"$f":"N179","v":"-"},{"$f":"O179","v":"-"},"-","-"]
[null,null,"Variable",null,null,null,null,null,null,null,{"$f":"K192","v":"-"},{"$f":"L192","v":"-"},{"$f":"M192","v":"-"},{"$f":"N192","v":"-"},{"$f":"O192","v":"-"},"-","-"]
[null,null,"TOU - Small business",null,null,null,null,null,null,null,{"$f":"SUM(K69:K70)","v":0},{"$f":"SUM(L69:L70)","v":0},{"$f":"SUM(M69:M70)","v":0},{"$f":"SUM(N69:N70)","v":0},{"$f":"SUM(O69:O70)","v":0},0,"-"]
[null,null,"Fixed",null,null,null,null,null,null,null,{"$f":"K205","v":"-"},{"$f":"L205","v":"-"},{"$f":"M205","v":"-"},{"$f":"N205","v":"-"},{"$f":"O205","v":"-"},"-","-"]
[null,null,"Variable",null,null,null,null,null,null,null,{"$f":"K218","v":"-"},{"$f":"L218","v":"-"},{"$f":"M218","v":"-"},{"$f":"N218","v":"-"},{"$f":"O218","v":"-"},"-","-"]
[]
[null,null,null,null,null,null,null,null,"1 month impact (TOU)","Residential",{"$f":"IFERROR(K65/ROUND($D$75/30,0),\"-\")","v":"-"},{"$f":"IFERROR(L65/ROUND($D$75/30,0),\"-\")","v":"-"},{"$f":"IFERROR(M65/ROUND($D$75/30,0),\"-\")","v":"-"},{"$f":"IFERROR(N65/ROUND($D$75/30,0),\"-\")","v":"-"},{"$f":"IFERROR(O65/ROUND($D$75/30,0),\"-\")","v":"-"}]
[null,null,"Network true up cost start date",{"$f":"IFERROR(INDEX(Inputs!$H$17:$U$17,1,MATCH($D$5,Inputs!$H$15:$U$15,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX(#REF!,MATCH($C73,#REF!,0),MATCH($D73,#REF!,0)),\"-\")","v":"-"},null,null,null,"1 month impact (TOU)","Small business",{"$f":"IFERROR(K68/ROUND($D$75/30,0),\"-\")","v":"-"},{"$f":"IFERROR(L68/ROUND($D$75/30,0),\"-\")","v":"-"},{"$f":"IFERROR(M68/ROUND($D$75/30,0),\"-\")","v":"-"},{"$f":"IFERROR(N68/ROUND($D$75/30,0),\"-\")","v":"-"},{"$f":"IFERROR(O68/ROUND($D$75/30,0),\"-\")","v":"-"}]
[null,null,"Network true up cost end date",{"$f":"IFERROR(INDEX(Inputs!$H$17:$U$17,1,MATCH($D$5,Inputs!$H$15:$U$15,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX(#REF!,MATCH($C74,#REF!,0),MATCH($D74,#REF!,0)),\"-\")","v":"-"}]
[null,null,"Cost recovery days",{"$f":"IFERROR(_xlfn.DAYS(E74,E73)+1,\"-\")","v":"-"}]
[null,null,"Proportion of annual",{"$f":"IFERROR(D75/DiY,0)","v":0}]
[]
[]
[]
[null,null,"TUNet_Usage_Actual_1"]
[null,null,"Description","VDO decision","Customer type","Value"]
[null,null,"Total usage",{"$f":"INDEX(Inputs!$C$17:$AZ$17,1,MATCH($D$5,Inputs!$C$15:$AZ$15,0))","v":"F-NextVDO_Input"},"Residential",{"$f":"IFERROR(SUMIFS(\nINDEX(#REF!,0,MATCH(TUNet_Usage_Actual_1[[#This Row],[VDO decision]],#REF!,0)),#REF!,\nCalc_TU_values!E82,#REF!,Calc_TU_values!C82),\"-\")","v":"-"}]
[null,null,"Total customers",{"$f":"INDEX(Inputs!$C$17:$AZ$17,1,MATCH($D$5,Inputs!$C$15:$AZ$15,0))","v":"F-NextVDO_Input"},"Residential",{"$f":"IFERROR(SUMIFS(\nINDEX(#REF!,0,MATCH(TUNet_Usage_Actual_1[[#This Row],[VDO decision]],#REF!,0)),#REF!,\nCalc_TU_values!E83,#REF!,Calc_TU_values!C83),\"-\")","v":"-"}]
[null,null,"Usage per customer",{"$f":"INDEX(Inputs!$C$17:$AZ$17,1,MATCH($D$5,Inputs!$C$15:$AZ$15,0))","v":"F-NextVDO_Input"},"Residential",{"$f":"IFERROR(F82/F83,\"-\")","v":"-"}]
[null,null,"Total usage",{"$f":"INDEX(Inputs!$C$17:$AZ$17,1,MATCH($D$5,Inputs!$C$15:$AZ$15,0))","v":"F-NextVDO_Input"},"Small business",{"$f":"IFERROR(SUMIFS(\nINDEX(#REF!,0,MATCH(TUNet_Usage_Actual_1[[#This Row],[VDO decision]],#REF!,0)),#REF!,\nCalc_TU_values!E85,#REF!,Calc_TU_values!C85),\"-\")","v":"-"}]
[null,null,"Total customers",{"$f":"INDEX(Inputs!$C$17:$AZ$17,1,MATCH($D$5,Inputs!$C$15:$AZ$15,0))","v":"F-NextVDO_Input"},"Small business",{"$f":"IFERROR(SUMIFS(\nINDEX(#REF!,0,MATCH(TUNet_Usage_Actual_1[[#This Row],[VDO decision]],#REF!,0)),#REF!,\nCalc_TU_values!E86,#REF!,Calc_TU_values!C86),\"-\")","v":"-"}]
[null,null,"Usage per customer",{"$f":"INDEX(Inputs!$C$17:$AZ$17,1,MATCH($D$5,Inputs!$C$15:$AZ$15,0))","v":"F-NextVDO_Input"},"Small business",{"$f":"IFERROR(F85/F86,\"-\")","v":"-"}]
[null,null,"CL usage - True up proportion",{"$f":"INDEX(Inputs!$C$17:$AZ$17,1,MATCH($D$5,Inputs!$C$15:$AZ$15,0))","v":"F-NextVDO_Input"},"Residential",{"$f":"IFERROR(SUMIFS(\nINDEX(#REF!,0,MATCH(TUNet_Usage_Actual_1[[#This Row],[VDO decision]],#REF!,0)),#REF!,\n\"Total usage - Controlled load\",#REF!,TUNet_Usage_Actual_1[[#This Row],[Customer type]],#REF!,\"July 2020 to August 2020\")\n/SUMIFS(\nINDEX(#REF!,0,MATCH(TUNet_Usage_Actual_1[[#This Row],[VDO decision]],#REF!,0)),#REF!,\n\"Total usage - Controlled load\",#REF!,TUNet_Usage_Actual_1[[#This Row],[Customer type]],#REF!,\"July 2020 to June 2021\"),\"-\")","v":"-"}]
[]
[null,null,"TUNet_Usage_PerRate_1"]
[null,null,"Description","VDO decision","Customer type","Ausnet","Citipower","Jemena","Powercor","United Energy"]
[null,null,"Usage per customer - Block 1",{"$f":"INDEX(Inputs!$C$17:$AZ$17,1,MATCH($D$5,Inputs!$C$15:$AZ$15,0))","v":"F-NextVDO_Input"},"Residential",{"$f":"IFERROR(IF(SUMIFS(\nINDEX(#REF!,0,MATCH(TUNet_Usage_PerRate_1[[#This Row],[VDO decision]],#REF!,0)),#REF!,\n$E92,#REF!,$C92&\" - \"&F$91)=0,\"-\",MIN(SUMIFS(TUNet_Usage_Actual_1[Value],TUNet_Usage_Actual_1[Customer type],$E92,TUNet_Usage_Actual_1[Description],\"Usage per customer\"),SUMIFS(\nINDEX(#REF!,0,MATCH(TUNet_Usage_PerRate_1[[#This Row],[VDO decision]],#REF!,0)),#REF!,\n$E92,#REF!,$C92&\" - \"&F$91))),\"-\")","v":"-"},{"$f":"IFERROR(IF(SUMIFS(\nINDEX(#REF!,0,MATCH(TUNet_Usage_PerRate_1[[#This Row],[Customer type]],#REF!,0)),#REF!,\n$E92,#REF!,$C92&\" - \"&G$91)=0,\"-\",MIN(SUMIFS(TUNet_Usage_Actual_1[Description],TUNet_Usage_Actual_1[Value],$E92,TUNet_Usage_Actual_1[VDO decision],\"Usage per customer\"),SUMIFS(\nINDEX(#REF!,0,MATCH(TUNet_Usage_PerRate_1[[#This Row],[Customer type]],#REF!,0)),#REF!,\n$E92,#REF!,$C92&\" - \"&G$91))),\"-\")","v":"-"},{"$f":"IFERROR(IF(SUMIFS(\nINDEX(#REF!,0,MATCH(TUNet_Usage_PerRate_1[[#This Row],[Ausnet]],#REF!,0)),#REF!,\n$E92,#REF!,$C92&\" - \"&H$91)=0,\"-\",MIN(SUMIFS(TUNet_Usage_Actual_1[VDO decision],TUNet_Usage_Actual_1[Description],$E92,TUNet_Usage_Actual_1[Customer type],\"Usage per customer\"),SUMIFS(\nINDEX(#REF!,0,MATCH(TUNet_Usage_PerRate_1[[#This Row],[Ausnet]],#REF!,0)),#REF!,\n$E92,#REF!,$C92&\" - \"&H$91))),\"-\")","v":"-"},{"$f":"IFERROR(IF(SUMIFS(\nINDEX(#REF!,0,MATCH(TUNet_Usage_PerRate_1[[#This Row],[Citipower]],#REF!,0)),#REF!,\n$E92,#REF!,$C92&\" - \"&I$91)=0,\"-\",MIN(SUMIFS(TUNet_Usage_Actual_1[Customer type],TUNet_Usage_Actual_1[VDO decision],$E92,TUNet_Usage_Actual_1[Value],\"Usage per customer\"),SUMIFS(\nINDEX(#REF!,0,MATCH(TUNet_Usage_PerRate_1[[#This Row],[Citipower]],#REF!,0)),#REF!,\n$E92,#REF!,$C92&\" - \"&I$91))),\"-\")","v":"-"},{"$f":"IFERROR(IF(SUMIFS(\nINDEX(#REF!,0,MATCH(TUNet_Usage_PerRate_1[[#This Row],[Jemena]],#REF!,0)),#REF!,\n$E92,#REF!,$C92&\" - \"&J$91)=0,\"-\",MIN(SUMIFS(TUNet_Usage_Actual_1[Value],TUNet_Usage_Actual_1[Customer type],$E92,TUNet_Usage_Actual_1[Description],\"Usage per customer\"),SUMIFS(\nINDEX(#REF!,0,MATCH(TUNet_Usage_PerRate_1[[#This Row],[Jemena]],#REF!,0)),#REF!,\n$E92,#REF!,$C92&\" - \"&J$91))),\"-\")","v":"-"}]
[null,null,"Usage per customer - Block 1",{"$f":"INDEX(Inputs!$C$17:$AZ$17,1,MATCH($D$5,Inputs!$C$15:$AZ$15,0))","v":"F-NextVDO_Input"},"Small business",{"$f":"IFERROR(IF(SUMIFS(\nINDEX(#REF!,0,MATCH(TUNet_Usage_PerRate_1[[#This Row],[VDO decision]],#REF!,0)),#REF!,\n$E93,#REF!,$C93&\" - \"&F$91)=0,\"-\",MIN(SUMIFS(TUNet_Usage_Actual_1[Value],TUNet_Usage_Actual_1[Customer type],$E93,TUNet_Usage_Actual_1[Description],\"Usage per customer\"),SUMIFS(\nINDEX(#REF!,0,MATCH(TUNet_Usage_PerRate_1[[#This Row],[VDO decision]],#REF!,0)),#REF!,\n$E93,#REF!,$C93&\" - \"&F$91))),\"-\")","v":"-"},{"$f":"IFERROR(IF(SUMIFS(\nINDEX(#REF!,0,MATCH(TUNet_Usage_PerRate_1[[#This Row],[Customer type]],#REF!,0)),#REF!,\n$E93,#REF!,$C93&\" - \"&G$91)=0,\"-\",MIN(SUMIFS(TUNet_Usage_Actual_1[Description],TUNet_Usage_Actual_1[Value],$E93,TUNet_Usage_Actual_1[VDO decision],\"Usage per customer\"),SUMIFS(\nINDEX(#REF!,0,MATCH(TUNet_Usage_PerRate_1[[#This Row],[Customer type]],#REF!,0)),#REF!,\n$E93,#REF!,$C93&\" - \"&G$91))),\"-\")","v":"-"},{"$f":"IFERROR(IF(SUMIFS(\nINDEX(#REF!,0,MATCH(TUNet_Usage_PerRate_1[[#This Row],[Ausnet]],#REF!,0)),#REF!,\n$E93,#REF!,$C93&\" - \"&H$91)=0,\"-\",MIN(SUMIFS(TUNet_Usage_Actual_1[VDO decision],TUNet_Usage_Actual_1[Description],$E93,TUNet_Usage_Actual_1[Customer type],\"Usage per customer\"),SUMIFS(\nINDEX(#REF!,0,MATCH(TUNet_Usage_PerRate_1[[#This Row],[Ausnet]],#REF!,0)),#REF!,\n$E93,#REF!,$C93&\" - \"&H$91))),\"-\")","v":"-"},{"$f":"IFERROR(IF(SUMIFS(\nINDEX(#REF!,0,MATCH(TUNet_Usage_PerRate_1[[#This Row],[Citipower]],#REF!,0)),#REF!,\n$E93,#REF!,$C93&\" - \"&I$91)=0,\"-\",MIN(SUMIFS(TUNet_Usage_Actual_1[Customer type],TUNet_Usage_Actual_1[VDO decision],$E93,TUNet_Usage_Actual_1[Value],\"Usage per customer\"),SUMIFS(\nINDEX(#REF!,0,MATCH(TUNet_Usage_PerRate_1[[#This Row],[Citipower]],#REF!,0)),#REF!,\n$E93,#REF!,$C93&\" - \"&I$91))),\"-\")","v":"-"},{"$f":"IFERROR(IF(SUMIFS(\nINDEX(#REF!,0,MATCH(TUNet_Usage_PerRate_1[[#This Row],[Jemena]],#REF!,0)),#REF!,\n$E93,#REF!,$C93&\" - \"&J$91)=0,\"-\",MIN(SUMIFS(TUNet_Usage_Actual_1[Value],TUNet_Usage_Actual_1[Customer type],$E93,TUNet_Usage_Actual_1[Description],\"Usage per customer\"),SUMIFS(\nINDEX(#REF!,0,MATCH(TUNet_Usage_PerRate_1[[#This Row],[Jemena]],#REF!,0)),#REF!,\n$E93,#REF!,$C93&\" - \"&J$91))),\"-\")","v":"-"}]
[null,null,"Usage per customer - Balance",{"$f":"INDEX(Inputs!$C$17:$AZ$17,1,MATCH($D$5,Inputs!$C$15:$AZ$15,0))","v":"F-NextVDO_Input"},"Residential",{"$f":"IFERROR(IF(SUMIFS(F$92:F$93,$E$92:$E$93,$E94,$C$92:$C$93,\"Usage per customer - Block 1\")=0,\"-\",SUMIFS(TUNet_Usage_Actual_1[Value],TUNet_Usage_Actual_1[Customer type],$E94,TUNet_Usage_Actual_1[Description],\"Usage per customer\")-SUMIFS(F$92:F$93,$E$92:$E$93,$E94,$C$92:$C$93,\"Usage per customer - Block 1\")),\"-\")","v":"-"},{"$f":"IFERROR(IF(SUMIFS(G$92:G$93,$E$92:$E$93,$E94,$C$92:$C$93,\"Usage per customer - Block 1\")=0,\"-\",SUMIFS(TUNet_Usage_Actual_1[Description],TUNet_Usage_Actual_1[Value],$E94,TUNet_Usage_Actual_1[VDO decision],\"Usage per customer\")-SUMIFS(G$92:G$93,$E$92:$E$93,$E94,$C$92:$C$93,\"Usage per customer - Block 1\")),\"-\")","v":"-"},{"$f":"IFERROR(IF(SUMIFS(H$92:H$93,$E$92:$E$93,$E94,$C$92:$C$93,\"Usage per customer - Block 1\")=0,\"-\",SUMIFS(TUNet_Usage_Actual_1[VDO decision],TUNet_Usage_Actual_1[Description],$E94,TUNet_Usage_Actual_1[Customer type],\"Usage per customer\")-SUMIFS(H$92:H$93,$E$92:$E$93,$E94,$C$92:$C$93,\"Usage per customer - Block 1\")),\"-\")","v":"-"},{"$f":"IFERROR(IF(SUMIFS(I$92:I$93,$E$92:$E$93,$E94,$C$92:$C$93,\"Usage per customer - Block 1\")=0,\"-\",SUMIFS(TUNet_Usage_Actual_1[Customer type],TUNet_Usage_Actual_1[VDO decision],$E94,TUNet_Usage_Actual_1[Value],\"Usage per customer\")-SUMIFS(I$92:I$93,$E$92:$E$93,$E94,$C$92:$C$93,\"Usage per customer - Block 1\")),\"-\")","v":"-"},{"$f":"IFERROR(IF(SUMIFS(J$92:J$93,$E$92:$E$93,$E94,$C$92:$C$93,\"Usage per customer - Block 1\")=0,\"-\",SUMIFS(TUNet_Usage_Actual_1[Value],TUNet_Usage_Actual_1[Customer type],$E94,TUNet_Usage_Actual_1[Description],\"Usage per customer\")-SUMIFS(J$92:J$93,$E$92:$E$93,$E94,$C$92:$C$93,\"Usage per customer - Block 1\")),\"-\")","v":"-"}]
[null,null,"Usage per customer - Balance",{"$f":"INDEX(Inputs!$C$17:$AZ$17,1,MATCH($D$5,Inputs!$C$15:$AZ$15,0))","v":"F-NextVDO_Input"},"Small business",{"$f":"IFERROR(IF(SUMIFS(F$92:F$93,$E$92:$E$93,$E95,$C$92:$C$93,\"Usage per customer - Block 1\")=0,\"-\",SUMIFS(TUNet_Usage_Actual_1[Value],TUNet_Usage_Actual_1[Customer type],$E95,TUNet_Usage_Actual_1[Description],\"Usage per customer\")-SUMIFS(F$92:F$93,$E$92:$E$93,$E95,$C$92:$C$93,\"Usage per customer - Block 1\")),\"-\")","v":"-"},{"$f":"IFERROR(IF(SUMIFS(G$92:G$93,$E$92:$E$93,$E95,$C$92:$C$93,\"Usage per customer - Block 1\")=0,\"-\",SUMIFS(TUNet_Usage_Actual_1[Description],TUNet_Usage_Actual_1[Value],$E95,TUNet_Usage_Actual_1[VDO decision],\"Usage per customer\")-SUMIFS(G$92:G$93,$E$92:$E$93,$E95,$C$92:$C$93,\"Usage per customer - Block 1\")),\"-\")","v":"-"},{"$f":"IFERROR(IF(SUMIFS(H$92:H$93,$E$92:$E$93,$E95,$C$92:$C$93,\"Usage per customer - Block 1\")=0,\"-\",SUMIFS(TUNet_Usage_Actual_1[VDO decision],TUNet_Usage_Actual_1[Description],$E95,TUNet_Usage_Actual_1[Customer type],\"Usage per customer\")-SUMIFS(H$92:H$93,$E$92:$E$93,$E95,$C$92:$C$93,\"Usage per customer - Block 1\")),\"-\")","v":"-"},{"$f":"IFERROR(IF(SUMIFS(I$92:I$93,$E$92:$E$93,$E95,$C$92:$C$93,\"Usage per customer - Block 1\")=0,\"-\",SUMIFS(TUNet_Usage_Actual_1[Customer type],TUNet_Usage_Actual_1[VDO decision],$E95,TUNet_Usage_Actual_1[Value],\"Usage per customer\")-SUMIFS(I$92:I$93,$E$92:$E$93,$E95,$C$92:$C$93,\"Usage per customer - Block 1\")),\"-\")","v":"-"},{"$f":"IFERROR(IF(SUMIFS(J$92:J$93,$E$92:$E$93,$E95,$C$92:$C$93,\"Usage per customer - Block 1\")=0,\"-\",SUMIFS(TUNet_Usage_Actual_1[Value],TUNet_Usage_Actual_1[Customer type],$E95,TUNet_Usage_Actual_1[Description],\"Usage per customer\")-SUMIFS(J$92:J$93,$E$92:$E$93,$E95,$C$92:$C$93,\"Usage per customer - Block 1\")),\"-\")","v":"-"}]
[null,null,"Usage per customer - Single rate",{"$f":"INDEX(Inputs!$C$17:$AZ$17,1,MATCH($D$5,Inputs!$C$15:$AZ$15,0))","v":"F-NextVDO_Input"},"Residential",{"$f":"IFERROR(IF(SUMIFS(\nINDEX(#REF!,0,MATCH(TUNet_Usage_PerRate_1[[#This Row],[VDO decision]],#REF!,0)),#REF!,\n$E96,#REF!,\"Usage per customer - Block 1 - \"&F$91)=0,SUMIFS(TUNet_Usage_Actual_1[Value],TUNet_Usage_Actual_1[Customer type],$E96,TUNet_Usage_Actual_1[Description],\"Usage per customer\"),\"-\"),\"-\")","v":"-"},{"$f":"IFERROR(IF(SUMIFS(\nINDEX(#REF!,0,MATCH(TUNet_Usage_PerRate_1[[#This Row],[Customer type]],#REF!,0)),#REF!,\n$E96,#REF!,\"Usage per customer - Block 1 - \"&G$91)=0,SUMIFS(TUNet_Usage_Actual_1[Description],TUNet_Usage_Actual_1[Value],$E96,TUNet_Usage_Actual_1[VDO decision],\"Usage per customer\"),\"-\"),\"-\")","v":"-"},{"$f":"IFERROR(IF(SUMIFS(\nINDEX(#REF!,0,MATCH(TUNet_Usage_PerRate_1[[#This Row],[Ausnet]],#REF!,0)),#REF!,\n$E96,#REF!,\"Usage per customer - Block 1 - \"&H$91)=0,SUMIFS(TUNet_Usage_Actual_1[VDO decision],TUNet_Usage_Actual_1[Description],$E96,TUNet_Usage_Actual_1[Customer type],\"Usage per customer\"),\"-\"),\"-\")","v":"-"},{"$f":"IFERROR(IF(SUMIFS(\nINDEX(#REF!,0,MATCH(TUNet_Usage_PerRate_1[[#This Row],[Citipower]],#REF!,0)),#REF!,\n$E96,#REF!,\"Usage per customer - Block 1 - \"&I$91)=0,SUMIFS(TUNet_Usage_Actual_1[Customer type],TUNet_Usage_Actual_1[VDO decision],$E96,TUNet_Usage_Actual_1[Value],\"Usage per customer\"),\"-\"),\"-\")","v":"-"},{"$f":"IFERROR(IF(SUMIFS(\nINDEX(#REF!,0,MATCH(TUNet_Usage_PerRate_1[[#This Row],[Jemena]],#REF!,0)),#REF!,\n$E96,#REF!,\"Usage per customer - Block 1 - \"&J$91)=0,SUMIFS(TUNet_Usage_Actual_1[Value],TUNet_Usage_Actual_1[Customer type],$E96,TUNet_Usage_Actual_1[Description],\"Usage per customer\"),\"-\"),\"-\")","v":"-"}]
[null,null,"Usage per customer - Single rate",{"$f":"INDEX(Inputs!$C$17:$AZ$17,1,MATCH($D$5,Inputs!$C$15:$AZ$15,0))","v":"F-NextVDO_Input"},"Small business",{"$f":"IFERROR(IF(SUMIFS(\nINDEX(#REF!,0,MATCH(TUNet_Usage_PerRate_1[[#This Row],[VDO decision]],#REF!,0)),#REF!,\n$E97,#REF!,\"Usage per customer - Block 1 - \"&F$91)=0,SUMIFS(TUNet_Usage_Actual_1[Value],TUNet_Usage_Actual_1[Customer type],$E97,TUNet_Usage_Actual_1[Description],\"Usage per customer\"),\"-\"),\"-\")","v":"-"},{"$f":"IFERROR(IF(SUMIFS(\nINDEX(#REF!,0,MATCH(TUNet_Usage_PerRate_1[[#This Row],[Customer type]],#REF!,0)),#REF!,\n$E97,#REF!,\"Usage per customer - Block 1 - \"&G$91)=0,SUMIFS(TUNet_Usage_Actual_1[Description],TUNet_Usage_Actual_1[Value],$E97,TUNet_Usage_Actual_1[VDO decision],\"Usage per customer\"),\"-\"),\"-\")","v":"-"},{"$f":"IFERROR(IF(SUMIFS(\nINDEX(#REF!,0,MATCH(TUNet_Usage_PerRate_1[[#This Row],[Ausnet]],#REF!,0)),#REF!,\n$E97,#REF!,\"Usage per customer - Block 1 - \"&H$91)=0,SUMIFS(TUNet_Usage_Actual_1[VDO decision],TUNet_Usage_Actual_1[Description],$E97,TUNet_Usage_Actual_1[Customer type],\"Usage per customer\"),\"-\"),\"-\")","v":"-"},{"$f":"IFERROR(IF(SUMIFS(\nINDEX(#REF!,0,MATCH(TUNet_Usage_PerRate_1[[#This Row],[Citipower]],#REF!,0)),#REF!,\n$E97,#REF!,\"Usage per customer - Block 1 - \"&I$91)=0,SUMIFS(TUNet_Usage_Actual_1[Customer type],TUNet_Usage_Actual_1[VDO decision],$E97,TUNet_Usage_Actual_1[Value],\"Usage per customer\"),\"-\"),\"-\")","v":"-"},{"$f":"IFERROR(IF(SUMIFS(\nINDEX(#REF!,0,MATCH(TUNet_Usage_PerRate_1[[#This Row],[Jemena]],#REF!,0)),#REF!,\n$E97,#REF!,\"Usage per customer - Block 1 - \"&J$91)=0,SUMIFS(TUNet_Usage_Actual_1[Value],TUNet_Usage_Actual_1[Customer type],$E97,TUNet_Usage_Actual_1[Description],\"Usage per customer\"),\"-\"),\"-\")","v":"-"}]
[]
[null,null,"Calc_TUV_Net_1"]
[null,null,"Cost item","VDO decision","Decision/Actual","Decision ref","Pass through (Yes/No)","Fixed/Variable","Unit","Customer type","Ausnet","Citipower","Jemena","Powercor","United Energy"]
[]
[null,null,"Anytime - Residential",null,null,null,{"$f":"INDEX(Input_TU_YesNo[],MATCH(Calc_TUV_Net_1[[#This Row],[Cost item]],Input_TU_YesNo[Component],0),MATCH($D$5,Inputs!$C$228:$BM$228,0))","v":"No"}]
[null,null,"Anytime - supply cost - residential"]
[null,null,"Anytime - supply charge - RES",{"$f":"$D$5","v":"VDO 2025-26 - Final"},"Actual",{"$f":"INDEX(Inputs!$C$17:$AZ$17,1,MATCH($D104,Inputs!$C$15:$AZ$15,0))","v":"F-NextVDO_Input"},null,"Fixed","$","Residential",{"$f":"IFERROR(INDEX(Input_ForRateCalc[],MATCH($C104&\" - \"&K$100,Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH(Calc_TUV_Net_1[[#This Row],[Decision ref]:[Decision ref]],Input_ForRateCalc[#Headers],0))*TUProp_Days_1,\"-\")","v":0},{"$f":"IFERROR(INDEX(Input_ForRateCalc[],MATCH($C104&\" - \"&L$100,Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH(Calc_TUV_Net_1[[#This Row],[Decision ref]:[Decision ref]],Input_ForRateCalc[#Headers],0))*TUProp_Days_1,\"-\")","v":0},{"$f":"IFERROR(INDEX(Input_ForRateCalc[],MATCH($C104&\" - \"&M$100,Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH(Calc_TUV_Net_1[[#This Row],[Decision ref]:[Decision ref]],Input_ForRateCalc[#Headers],0))*TUProp_Days_1,\"-\")","v":0},{"$f":"IFERROR(INDEX(Input_ForRateCalc[],MATCH($C104&\" - \"&N$100,Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH(Calc_TUV_Net_1[[#This Row],[Decision ref]:[Decision ref]],Input_ForRateCalc[#Headers],0))*TUProp_Days_1,\"-\")","v":0},{"$f":"IFERROR(INDEX(Input_ForRateCalc[],MATCH($C104&\" - \"&O$100,Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH(Calc_TUV_Net_1[[#This Row],[Decision ref]:[Decision ref]],Input_ForRateCalc[#Headers],0))*TUProp_Days_1,\"-\")","v":0}]
[null,null,"Metering",{"$f":"$D$5","v":"VDO 2025-26 - Final"},"Actual",{"$f":"INDEX(Inputs!$C$17:$AZ$17,1,MATCH($D105,Inputs!$C$15:$AZ$15,0))","v":"F-NextVDO_Input"},null,"Fixed","$","Residential",{"$f":"IFERROR(INDEX(Input_ForRateCalc[],MATCH($C105&\" - \"&K$100,Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH(Calc_TUV_Net_1[[#This Row],[Decision ref]:[Decision ref]],Input_ForRateCalc[#Headers],0))*TUProp_Days_1,\"-\")","v":0},{"$f":"IFERROR(INDEX(Input_ForRateCalc[],MATCH($C105&\" - \"&L$100,Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH(Calc_TUV_Net_1[[#This Row],[Decision ref]:[Decision ref]],Input_ForRateCalc[#Headers],0))*TUProp_Days_1,\"-\")","v":0},{"$f":"IFERROR(INDEX(Input_ForRateCalc[],MATCH($C105&\" - \"&M$100,Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH(Calc_TUV_Net_1[[#This Row],[Decision ref]:[Decision ref]],Input_ForRateCalc[#Headers],0))*TUProp_Days_1,\"-\")","v":0},{"$f":"IFERROR(INDEX(Input_ForRateCalc[],MATCH($C105&\" - \"&N$100,Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH(Calc_TUV_Net_1[[#This Row],[Decision ref]:[Decision ref]],Input_ForRateCalc[#Headers],0))*TUProp_Days_1,\"-\")","v":0},{"$f":"IFERROR(INDEX(Input_ForRateCalc[],MATCH($C105&\" - \"&O$100,Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH(Calc_TUV_Net_1[[#This Row],[Decision ref]:[Decision ref]],Input_ForRateCalc[#Headers],0))*TUProp_Days_1,\"-\")","v":0}]
[null,null,"Cost",{"$f":"$D$5","v":"VDO 2025-26 - Final"},"Actual",{"$f":"INDEX(Inputs!$C$17:$AZ$17,1,MATCH($D106,Inputs!$C$15:$AZ$15,0))","v":"F-NextVDO_Input"},null,"Fixed","$","Residential",{"$f":"IFERROR(SUM(K104:K105),\"-\")","v":0},{"$f":"IFERROR(SUM(L104:L105),\"-\")","v":0},{"$f":"IFERROR(SUM(M104:M105),\"-\")","v":0},{"$f":"IFERROR(SUM(N104:N105),\"-\")","v":0},{"$f":"IFERROR(SUM(O104:O105),\"-\")","v":0}]
[null,null,"Anytime - supply charge - RES",{"$f":"INDEX(Input_DecisionActual[[Decision]:[Decision]],MATCH($D$5,Input_DecisionActual[[VDO period]:[VDO period]],0),1)","v":"VDO 2024-25 - Final"},"Decision",{"$f":"IF($D107=\"-\",\"-\",INDEX(Inputs!$C$17:$AZ$17,1,MATCH($D107,Inputs!$C$15:$AZ$15,0)))","v":"F-CurrentVDO_Input"},null,"Fixed","$","Residential",{"$f":"IFERROR(INDEX(Input_ForRateCalc[],MATCH($C107&\" - \"&K$100,Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH(Calc_TUV_Net_1[[#This Row],[Decision ref]:[Decision ref]],Input_ForRateCalc[#Headers],0)),\"-\")*TUProp_Days_1","v":0},{"$f":"IFERROR(INDEX(Input_ForRateCalc[],MATCH($C107&\" - \"&L$100,Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH(Calc_TUV_Net_1[[#This Row],[Decision ref]:[Decision ref]],Input_ForRateCalc[#Headers],0)),\"-\")*TUProp_Days_1","v":0},{"$f":"IFERROR(INDEX(Input_ForRateCalc[],MATCH($C107&\" - \"&M$100,Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH(Calc_TUV_Net_1[[#This Row],[Decision ref]:[Decision ref]],Input_ForRateCalc[#Headers],0)),\"-\")*TUProp_Days_1","v":0},{"$f":"IFERROR(INDEX(Input_ForRateCalc[],MATCH($C107&\" - \"&N$100,Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH(Calc_TUV_Net_1[[#This Row],[Decision ref]:[Decision ref]],Input_ForRateCalc[#Headers],0)),\"-\")*TUProp_Days_1","v":0},{"$f":"IFERROR(INDEX(Input_ForRateCalc[],MATCH($C107&\" - \"&O$100,Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH(Calc_TUV_Net_1[[#This Row],[Decision ref]:[Decision ref]],Input_ForRateCalc[#Headers],0)),\"-\")*TUProp_Days_1","v":0}]
[null,null,"Metering",{"$f":"INDEX(Input_DecisionActual[[Decision]:[Decision]],MATCH($D$5,Input_DecisionActual[[VDO period]:[VDO period]],0),1)","v":"VDO 2024-25 - Final"},"Decision",{"$f":"IF($D108=\"-\",\"-\",INDEX(Inputs!$C$17:$AZ$17,1,MATCH($D108,Inputs!$C$15:$AZ$15,0)))","v":"F-CurrentVDO_Input"},null,"Fixed","$","Residential",{"$f":"IFERROR(INDEX(Input_ForRateCalc[],MATCH($C108&\" - \"&K$100,Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH(Calc_TUV_Net_1[[#This Row],[Decision ref]:[Decision ref]],Input_ForRateCalc[#Headers],0)),\"-\")*TUProp_Days_1","v":0},{"$f":"IFERROR(INDEX(Input_ForRateCalc[],MATCH($C108&\" - \"&L$100,Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH(Calc_TUV_Net_1[[#This Row],[Decision ref]:[Decision ref]],Input_ForRateCalc[#Headers],0)),\"-\")*TUProp_Days_1","v":0},{"$f":"IFERROR(INDEX(Input_ForRateCalc[],MATCH($C108&\" - \"&M$100,Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH(Calc_TUV_Net_1[[#This Row],[Decision ref]:[Decision ref]],Input_ForRateCalc[#Headers],0)),\"-\")*TUProp_Days_1","v":0},{"$f":"IFERROR(INDEX(Input_ForRateCalc[],MATCH($C108&\" - \"&N$100,Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH(Calc_TUV_Net_1[[#This Row],[Decision ref]:[Decision ref]],Input_ForRateCalc[#Headers],0)),\"-\")*TUProp_Days_1","v":0},{"$f":"IFERROR(INDEX(Input_ForRateCalc[],MATCH($C108&\" - \"&O$100,Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH(Calc_TUV_Net_1[[#This Row],[Decision ref]:[Decision ref]],Input_ForRateCalc[#Headers],0)),\"-\")*TUProp_Days_1","v":0}]
[null,null,"Cost",{"$f":"INDEX(Input_DecisionActual[[Decision]:[Decision]],MATCH($D$5,Input_DecisionActual[[VDO period]:[VDO period]],0),1)","v":"VDO 2024-25 - Final"},"Decision",{"$f":"IF($D109=\"-\",\"-\",INDEX(Inputs!$C$17:$AZ$17,1,MATCH($D109,Inputs!$C$15:$AZ$15,0)))","v":"F-CurrentVDO_Input"},null,"Fixed","$","Residential",{"$f":"SUM(K107:K108)","v":0},{"$f":"SUM(L107:L108)","v":0},{"$f":"SUM(M107:M108)","v":0},{"$f":"SUM(N107:N108)","v":0},{"$f":"SUM(O107:O108)","v":0}]
[null,null,"Difference",null,null,null,null,"Fixed","$","Residential",{"$f":"IF(K109=0,\"-\",K106-K109)","v":"-"},{"$f":"IF(L109=0,\"-\",L106-L109)","v":"-"},{"$f":"IF(M109=0,\"-\",M106-M109)","v":"-"},{"$f":"IF(N109=0,\"-\",N106-N109)","v":"-"},{"$f":"IF(O109=0,\"-\",O106-O109)","v":"-"}]
[null,null,"Profit margin adjustment",{"$f":"INDEX(Input_DecisionActual[[Decision]:[Decision]],MATCH($D$5,Input_DecisionActual[[VDO period]:[VDO period]],0),1)","v":"VDO 2024-25 - Final"},"Decision",{"$f":"IF($D111=\"-\",\"-\",INDEX(Inputs!$C$17:$AZ$17,1,MATCH($D111,Inputs!$C$15:$AZ$15,0)))","v":"F-CurrentVDO_Input"},null,"Fixed","$","Residential",{"$f":"IFERROR(SUM(K110:K110)*(INDEX(Inputs!$H$18:$U$149,MATCH(\"Retail operating margin\",Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH(Calc_TUV_Net_1[[#This Row],[Decision ref]:[Decision ref]],Inputs!$H$17:$U$17,0))),\"-\")","v":"-"},{"$f":"IFERROR(SUM(L110:L110)*(INDEX(Inputs!$H$18:$U$149,MATCH(\"Retail operating margin\",Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH(Calc_TUV_Net_1[[#This Row],[Decision ref]:[Decision ref]],Inputs!$H$17:$U$17,0))),\"-\")","v":"-"},{"$f":"IFERROR(SUM(M110:M110)*(INDEX(Inputs!$H$18:$U$149,MATCH(\"Retail operating margin\",Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH(Calc_TUV_Net_1[[#This Row],[Decision ref]:[Decision ref]],Inputs!$H$17:$U$17,0))),\"-\")","v":"-"},{"$f":"IFERROR(SUM(N110:N110)*(INDEX(Inputs!$H$18:$U$149,MATCH(\"Retail operating margin\",Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH(Calc_TUV_Net_1[[#This Row],[Decision ref]:[Decision ref]],Inputs!$H$17:$U$17,0))),\"-\")","v":"-"},{"$f":"IFERROR(SUM(O110:O110)*(INDEX(Inputs!$H$18:$U$149,MATCH(\"Retail operating margin\",Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH(Calc_TUV_Net_1[[#This Row],[Decision ref]:[Decision ref]],Inputs!$H$17:$U$17,0))),\"-\")","v":"-"}]
[null,null,"GST adjustment",null,null,null,null,"Fixed","$","Residential",{"$f":"IF(K109=0,\"-\",SUM(K110:K111)*GST)","v":"-"},{"$f":"IF(L109=0,\"-\",SUM(L110:L111)*GST)","v":"-"},{"$f":"IF(M109=0,\"-\",SUM(M110:M111)*GST)","v":"-"},{"$f":"IF(N109=0,\"-\",SUM(N110:N111)*GST)","v":"-"},{"$f":"IF(O109=0,\"-\",SUM(O110:O111)*GST)","v":"-"}]
[null,null,"Anytime - supply cost true up",null,null,null,null,"Fixed","$","Residential",{"$f":"IF(K109=0,\"-\",SUM(K110:K112))","v":"-"},{"$f":"IF(L109=0,\"-\",SUM(L110:L112))","v":"-"},{"$f":"IF(M109=0,\"-\",SUM(M110:M112))","v":"-"},{"$f":"IF(N109=0,\"-\",SUM(N110:N112))","v":"-"},{"$f":"IF(O109=0,\"-\",SUM(O110:O112))","v":"-"}]
[]
[null,null,"Anytime - usage cost - residential"]
[null,null,"Anytime - Block 1 - RES",{"$f":"$D$5","v":"VDO 2025-26 - Final"},"Actual",{"$f":"INDEX(Inputs!$C$17:$AZ$17,1,MATCH($D116,Inputs!$C$15:$AZ$15,0))","v":"F-NextVDO_Input"},null,"Variable","c/kWh","Residential",{"$f":"IFERROR(INDEX(Input_ForRateCalc[],MATCH($C116&\" - \"&K$100,Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH(Calc_TUV_Net_1[[#This Row],[Decision ref]:[Decision ref]],Input_ForRateCalc[#Headers],0)),\"-\")","v":14.232900000000001},{"$f":"IFERROR(INDEX(Input_ForRateCalc[],MATCH($C116&\" - \"&L$100,Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH(Calc_TUV_Net_1[[#This Row],[Decision ref]:[Decision ref]],Input_ForRateCalc[#Headers],0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX(Input_ForRateCalc[],MATCH($C116&\" - \"&M$100,Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH(Calc_TUV_Net_1[[#This Row],[Decision ref]:[Decision ref]],Input_ForRateCalc[#Headers],0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX(Input_ForRateCalc[],MATCH($C116&\" - \"&N$100,Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH(Calc_TUV_Net_1[[#This Row],[Decision ref]:[Decision ref]],Input_ForRateCalc[#Headers],0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX(Input_ForRateCalc[],MATCH($C116&\" - \"&O$100,Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH(Calc_TUV_Net_1[[#This Row],[Decision ref]:[Decision ref]],Input_ForRateCalc[#Headers],0)),\"-\")","v":"-"}]
[null,null,"Anytime - Balance - RES",{"$f":"$D$5","v":"VDO 2025-26 - Final"},"Actual",{"$f":"INDEX(Inputs!$C$17:$AZ$17,1,MATCH($D117,Inputs!$C$15:$AZ$15,0))","v":"F-NextVDO_Input"},null,"Variable","c/kWh","Residential",{"$f":"IFERROR(INDEX(Input_ForRateCalc[],MATCH($C117&\" - \"&K$100,Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH(Calc_TUV_Net_1[[#This Row],[Decision ref]:[Decision ref]],Input_ForRateCalc[#Headers],0)),\"-\")","v":14.232890155322538},{"$f":"IFERROR(INDEX(Input_ForRateCalc[],MATCH($C117&\" - \"&L$100,Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH(Calc_TUV_Net_1[[#This Row],[Decision ref]:[Decision ref]],Input_ForRateCalc[#Headers],0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX(Input_ForRateCalc[],MATCH($C117&\" - \"&M$100,Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH(Calc_TUV_Net_1[[#This Row],[Decision ref]:[Decision ref]],Input_ForRateCalc[#Headers],0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX(Input_ForRateCalc[],MATCH($C117&\" - \"&N$100,Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH(Calc_TUV_Net_1[[#This Row],[Decision ref]:[Decision ref]],Input_ForRateCalc[#Headers],0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX(Input_ForRateCalc[],MATCH($C117&\" - \"&O$100,Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH(Calc_TUV_Net_1[[#This Row],[Decision ref]:[Decision ref]],Input_ForRateCalc[#Headers],0)),\"-\")","v":"-"}]
[null,null,"Anytime - Single rate - RES",{"$f":"$D$5","v":"VDO 2025-26 - Final"},"Actual",{"$f":"INDEX(Inputs!$C$17:$AZ$17,1,MATCH($D118,Inputs!$C$15:$AZ$15,0))","v":"F-NextVDO_Input"},null,"Variable","c/kWh","Residential",{"$f":"IFERROR(INDEX(Input_ForRateCalc[],MATCH($C118&\" - \"&K$100,Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH(Calc_TUV_Net_1[[#This Row],[Decision ref]:[Decision ref]],Input_ForRateCalc[#Headers],0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX(Input_ForRateCalc[],MATCH($C118&\" - \"&L$100,Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH(Calc_TUV_Net_1[[#This Row],[Decision ref]:[Decision ref]],Input_ForRateCalc[#Headers],0)),\"-\")","v":8.66},{"$f":"IFERROR(INDEX(Input_ForRateCalc[],MATCH($C118&\" - \"&M$100,Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH(Calc_TUV_Net_1[[#This Row],[Decision ref]:[Decision ref]],Input_ForRateCalc[#Headers],0)),\"-\")","v":9.8919999999999995},{"$f":"IFERROR(INDEX(Input_ForRateCalc[],MATCH($C118&\" - \"&N$100,Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH(Calc_TUV_Net_1[[#This Row],[Decision ref]:[Decision ref]],Input_ForRateCalc[#Headers],0)),\"-\")","v":10.39},{"$f":"IFERROR(INDEX(Input_ForRateCalc[],MATCH($C118&\" - \"&O$100,Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH(Calc_TUV_Net_1[[#This Row],[Decision ref]:[Decision ref]],Input_ForRateCalc[#Headers],0)),\"-\")","v":9.4499999999999993}]
[null,null,"Cost",{"$f":"$D$5","v":"VDO 2025-26 - Final"},"Actual",{"$f":"INDEX(Inputs!$C$17:$AZ$17,1,MATCH($D119,Inputs!$C$15:$AZ$15,0))","v":"F-NextVDO_Input"},null,"Variable","$","Residential",{"$f":"SUM(\nIFERROR(K116/100*SUMIFS(INDEX(TUNet_Usage_PerRate_1[],0,MATCH(K$100,TUNet_Usage_PerRate_1[#Headers],0)),TUNet_Usage_PerRate_1[Customer type],Calc_TUV_Net_1[[#This Row],[Customer type]],TUNet_Usage_PerRate_1[Description],\"Usage per customer - Block 1\"),0),\nIFERROR(K117/100*SUMIFS(INDEX(TUNet_Usage_PerRate_1[],0,MATCH(K$100,TUNet_Usage_PerRate_1[#Headers],0)),TUNet_Usage_PerRate_1[Customer type],Calc_TUV_Net_1[[#This Row],[Customer type]],TUNet_Usage_PerRate_1[Description],\"Usage per customer - Balance\"),0),\nIFERROR(K118/100*SUMIFS(INDEX(TUNet_Usage_PerRate_1[],0,MATCH(K$100,TUNet_Usage_PerRate_1[#Headers],0)),TUNet_Usage_PerRate_1[Customer type],Calc_TUV_Net_1[[#This Row],[Customer type]],TUNet_Usage_PerRate_1[Description],\"Usage per customer - Single rate\"),0))","v":0},{"$f":"SUM(\nIFERROR(L116/100*SUMIFS(INDEX(TUNet_Usage_PerRate_1[],0,MATCH(L$100,TUNet_Usage_PerRate_1[#Headers],0)),TUNet_Usage_PerRate_1[Customer type],Calc_TUV_Net_1[[#This Row],[Customer type]],TUNet_Usage_PerRate_1[Description],\"Usage per customer - Block 1\"),0),\nIFERROR(L117/100*SUMIFS(INDEX(TUNet_Usage_PerRate_1[],0,MATCH(L$100,TUNet_Usage_PerRate_1[#Headers],0)),TUNet_Usage_PerRate_1[Customer type],Calc_TUV_Net_1[[#This Row],[Customer type]],TUNet_Usage_PerRate_1[Description],\"Usage per customer - Balance\"),0),\nIFERROR(L118/100*SUMIFS(INDEX(TUNet_Usage_PerRate_1[],0,MATCH(L$100,TUNet_Usage_PerRate_1[#Headers],0)),TUNet_Usage_PerRate_1[Customer type],Calc_TUV_Net_1[[#This Row],[Customer type]],TUNet_Usage_PerRate_1[Description],\"Usage per customer - Single rate\"),0))","v":0},{"$f":"SUM(\nIFERROR(M116/100*SUMIFS(INDEX(TUNet_Usage_PerRate_1[],0,MATCH(M$100,TUNet_Usage_PerRate_1[#Headers],0)),TUNet_Usage_PerRate_1[Customer type],Calc_TUV_Net_1[[#This Row],[Customer type]],TUNet_Usage_PerRate_1[Description],\"Usage per customer - Block 1\"),0),\nIFERROR(M117/100*SUMIFS(INDEX(TUNet_Usage_PerRate_1[],0,MATCH(M$100,TUNet_Usage_PerRate_1[#Headers],0)),TUNet_Usage_PerRate_1[Customer type],Calc_TUV_Net_1[[#This Row],[Customer type]],TUNet_Usage_PerRate_1[Description],\"Usage per customer - Balance\"),0),\nIFERROR(M118/100*SUMIFS(INDEX(TUNet_Usage_PerRate_1[],0,MATCH(M$100,TUNet_Usage_PerRate_1[#Headers],0)),TUNet_Usage_PerRate_1[Customer type],Calc_TUV_Net_1[[#This Row],[Customer type]],TUNet_Usage_PerRate_1[Description],\"Usage per customer - Single rate\"),0))","v":0},{"$f":"SUM(\nIFERROR(N116/100*SUMIFS(INDEX(TUNet_Usage_PerRate_1[],0,MATCH(N$100,TUNet_Usage_PerRate_1[#Headers],0)),TUNet_Usage_PerRate_1[Customer type],Calc_TUV_Net_1[[#This Row],[Customer type]],TUNet_Usage_PerRate_1[Description],\"Usage per customer - Block 1\"),0),\nIFERROR(N117/100*SUMIFS(INDEX(TUNet_Usage_PerRate_1[],0,MATCH(N$100,TUNet_Usage_PerRate_1[#Headers],0)),TUNet_Usage_PerRate_1[Customer type],Calc_TUV_Net_1[[#This Row],[Customer type]],TUNet_Usage_PerRate_1[Description],\"Usage per customer - Balance\"),0),\nIFERROR(N118/100*SUMIFS(INDEX(TUNet_Usage_PerRate_1[],0,MATCH(N$100,TUNet_Usage_PerRate_1[#Headers],0)),TUNet_Usage_PerRate_1[Customer type],Calc_TUV_Net_1[[#This Row],[Customer type]],TUNet_Usage_PerRate_1[Description],\"Usage per customer - Single rate\"),0))","v":0},{"$f":"SUM(\nIFERROR(O116/100*SUMIFS(INDEX(TUNet_Usage_PerRate_1[],0,MATCH(O$100,TUNet_Usage_PerRate_1[#Headers],0)),TUNet_Usage_PerRate_1[Customer type],Calc_TUV_Net_1[[#This Row],[Customer type]],TUNet_Usage_PerRate_1[Description],\"Usage per customer - Block 1\"),0),\nIFERROR(O117/100*SUMIFS(INDEX(TUNet_Usage_PerRate_1[],0,MATCH(O$100,TUNet_Usage_PerRate_1[#Headers],0)),TUNet_Usage_PerRate_1[Customer type],Calc_TUV_Net_1[[#This Row],[Customer type]],TUNet_Usage_PerRate_1[Description],\"Usage per customer - Balance\"),0),\nIFERROR(O118/100*SUMIFS(INDEX(TUNet_Usage_PerRate_1[],0,MATCH(O$100,TUNet_Usage_PerRate_1[#Headers],0)),TUNet_Usage_PerRate_1[Customer type],Calc_TUV_Net_1[[#This Row],[Customer type]],TUNet_Usage_PerRate_1[Description],\"Usage per customer - Single rate\"),0))","v":0}]
[null,null,"Anytime - Block 1 - RES",{"$f":"INDEX(Input_DecisionActual[[Decision]:[Decision]],MATCH($D$5,Input_DecisionActual[[VDO period]:[VDO period]],0),1)","v":"VDO 2024-25 - Final"},"Decision",{"$f":"IF($D120=\"-\",\"-\",INDEX(Inputs!$C$17:$AZ$17,1,MATCH($D120,Inputs!$C$15:$AZ$15,0)))","v":"F-CurrentVDO_Input"},null,"Variable","c/kWh","Residential",{"$f":"IFERROR(INDEX(Input_ForRateCalc[],MATCH($C120&\" - \"&K$100,Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH(Calc_TUV_Net_1[[#This Row],[Decision ref]:[Decision ref]],Input_ForRateCalc[#Headers],0)),\"-\")","v":13.647160516883984},{"$f":"IFERROR(INDEX(Input_ForRateCalc[],MATCH($C120&\" - \"&L$100,Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH(Calc_TUV_Net_1[[#This Row],[Decision ref]:[Decision ref]],Input_ForRateCalc[#Headers],0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX(Input_ForRateCalc[],MATCH($C120&\" - \"&M$100,Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH(Calc_TUV_Net_1[[#This Row],[Decision ref]:[Decision ref]],Input_ForRateCalc[#Headers],0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX(Input_ForRateCalc[],MATCH($C120&\" - \"&N$100,Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH(Calc_TUV_Net_1[[#This Row],[Decision ref]:[Decision ref]],Input_ForRateCalc[#Headers],0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX(Input_ForRateCalc[],MATCH($C120&\" - \"&O$100,Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH(Calc_TUV_Net_1[[#This Row],[Decision ref]:[Decision ref]],Input_ForRateCalc[#Headers],0)),\"-\")","v":"-"}]
[null,null,"Anytime - Balance - RES",{"$f":"INDEX(Input_DecisionActual[[Decision]:[Decision]],MATCH($D$5,Input_DecisionActual[[VDO period]:[VDO period]],0),1)","v":"VDO 2024-25 - Final"},"Decision",{"$f":"IF($D121=\"-\",\"-\",INDEX(Inputs!$C$17:$AZ$17,1,MATCH($D121,Inputs!$C$15:$AZ$15,0)))","v":"F-CurrentVDO_Input"},null,"Variable","c/kWh","Residential",{"$f":"IFERROR(INDEX(Input_ForRateCalc[],MATCH($C121&\" - \"&K$100,Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH(Calc_TUV_Net_1[[#This Row],[Decision ref]:[Decision ref]],Input_ForRateCalc[#Headers],0)),\"-\")","v":14.341531316444666},{"$f":"IFERROR(INDEX(Input_ForRateCalc[],MATCH($C121&\" - \"&L$100,Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH(Calc_TUV_Net_1[[#This Row],[Decision ref]:[Decision ref]],Input_ForRateCalc[#Headers],0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX(Input_ForRateCalc[],MATCH($C121&\" - \"&M$100,Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH(Calc_TUV_Net_1[[#This Row],[Decision ref]:[Decision ref]],Input_ForRateCalc[#Headers],0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX(Input_ForRateCalc[],MATCH($C121&\" - \"&N$100,Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH(Calc_TUV_Net_1[[#This Row],[Decision ref]:[Decision ref]],Input_ForRateCalc[#Headers],0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX(Input_ForRateCalc[],MATCH($C121&\" - \"&O$100,Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH(Calc_TUV_Net_1[[#This Row],[Decision ref]:[Decision ref]],Input_ForRateCalc[#Headers],0)),\"-\")","v":"-"}]
[null,null,"Anytime - Single rate - RES",{"$f":"INDEX(Input_DecisionActual[[Decision]:[Decision]],MATCH($D$5,Input_DecisionActual[[VDO period]:[VDO period]],0),1)","v":"VDO 2024-25 - Final"},"Decision",{"$f":"IF($D122=\"-\",\"-\",INDEX(Inputs!$C$17:$AZ$17,1,MATCH($D122,Inputs!$C$15:$AZ$15,0)))","v":"F-CurrentVDO_Input"},null,"Variable","c/kWh","Residential",{"$f":"IFERROR(INDEX(Input_ForRateCalc[],MATCH($C122&\" - \"&K$100,Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH(Calc_TUV_Net_1[[#This Row],[Decision ref]:[Decision ref]],Input_ForRateCalc[#Headers],0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX(Input_ForRateCalc[],MATCH($C122&\" - \"&L$100,Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH(Calc_TUV_Net_1[[#This Row],[Decision ref]:[Decision ref]],Input_ForRateCalc[#Headers],0)),\"-\")","v":8.1},{"$f":"IFERROR(INDEX(Input_ForRateCalc[],MATCH($C122&\" - \"&M$100,Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH(Calc_TUV_Net_1[[#This Row],[Decision ref]:[Decision ref]],Input_ForRateCalc[#Headers],0)),\"-\")","v":10.345000000000001},{"$f":"IFERROR(INDEX(Input_ForRateCalc[],MATCH($C122&\" - \"&N$100,Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH(Calc_TUV_Net_1[[#This Row],[Decision ref]:[Decision ref]],Input_ForRateCalc[#Headers],0)),\"-\")","v":9.67},{"$f":"IFERROR(INDEX(Input_ForRateCalc[],MATCH($C122&\" - \"&O$100,Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH(Calc_TUV_Net_1[[#This Row],[Decision ref]:[Decision ref]],Input_ForRateCalc[#Headers],0)),\"-\")","v":9.25}]
[null,null,"Cost",{"$f":"INDEX(Input_DecisionActual[[Decision]:[Decision]],MATCH($D$5,Input_DecisionActual[[VDO period]:[VDO period]],0),1)","v":"VDO 2024-25 - Final"},"Decision",{"$f":"IF($D123=\"-\",\"-\",INDEX(Inputs!$C$17:$AZ$17,1,MATCH($D123,Inputs!$C$15:$AZ$15,0)))","v":"F-CurrentVDO_Input"},null,"Variable","$","Residential",{"$f":"SUM(\nIFERROR(K120/100*SUMIFS(INDEX(TUNet_Usage_PerRate_1[],0,MATCH(K$100,TUNet_Usage_PerRate_1[#Headers],0)),TUNet_Usage_PerRate_1[Customer type],Calc_TUV_Net_1[[#This Row],[Customer type]],TUNet_Usage_PerRate_1[Description],\"Usage per customer - Block 1\"),0),\nIFERROR(K121/100*SUMIFS(INDEX(TUNet_Usage_PerRate_1[],0,MATCH(K$100,TUNet_Usage_PerRate_1[#Headers],0)),TUNet_Usage_PerRate_1[Customer type],Calc_TUV_Net_1[[#This Row],[Customer type]],TUNet_Usage_PerRate_1[Description],\"Usage per customer - Balance\"),0),\nIFERROR(K122/100*SUMIFS(INDEX(TUNet_Usage_PerRate_1[],0,MATCH(K$100,TUNet_Usage_PerRate_1[#Headers],0)),TUNet_Usage_PerRate_1[Customer type],Calc_TUV_Net_1[[#This Row],[Customer type]],TUNet_Usage_PerRate_1[Description],\"Usage per customer - Single rate\"),0))","v":0},{"$f":"SUM(\nIFERROR(L120/100*SUMIFS(INDEX(TUNet_Usage_PerRate_1[],0,MATCH(L$100,TUNet_Usage_PerRate_1[#Headers],0)),TUNet_Usage_PerRate_1[Customer type],Calc_TUV_Net_1[[#This Row],[Customer type]],TUNet_Usage_PerRate_1[Description],\"Usage per customer - Block 1\"),0),\nIFERROR(L121/100*SUMIFS(INDEX(TUNet_Usage_PerRate_1[],0,MATCH(L$100,TUNet_Usage_PerRate_1[#Headers],0)),TUNet_Usage_PerRate_1[Customer type],Calc_TUV_Net_1[[#This Row],[Customer type]],TUNet_Usage_PerRate_1[Description],\"Usage per customer - Balance\"),0),\nIFERROR(L122/100*SUMIFS(INDEX(TUNet_Usage_PerRate_1[],0,MATCH(L$100,TUNet_Usage_PerRate_1[#Headers],0)),TUNet_Usage_PerRate_1[Customer type],Calc_TUV_Net_1[[#This Row],[Customer type]],TUNet_Usage_PerRate_1[Description],\"Usage per customer - Single rate\"),0))","v":0},{"$f":"SUM(\nIFERROR(M120/100*SUMIFS(INDEX(TUNet_Usage_PerRate_1[],0,MATCH(M$100,TUNet_Usage_PerRate_1[#Headers],0)),TUNet_Usage_PerRate_1[Customer type],Calc_TUV_Net_1[[#This Row],[Customer type]],TUNet_Usage_PerRate_1[Description],\"Usage per customer - Block 1\"),0),\nIFERROR(M121/100*SUMIFS(INDEX(TUNet_Usage_PerRate_1[],0,MATCH(M$100,TUNet_Usage_PerRate_1[#Headers],0)),TUNet_Usage_PerRate_1[Customer type],Calc_TUV_Net_1[[#This Row],[Customer type]],TUNet_Usage_PerRate_1[Description],\"Usage per customer - Balance\"),0),\nIFERROR(M122/100*SUMIFS(INDEX(TUNet_Usage_PerRate_1[],0,MATCH(M$100,TUNet_Usage_PerRate_1[#Headers],0)),TUNet_Usage_PerRate_1[Customer type],Calc_TUV_Net_1[[#This Row],[Customer type]],TUNet_Usage_PerRate_1[Description],\"Usage per customer - Single rate\"),0))","v":0},{"$f":"SUM(\nIFERROR(N120/100*SUMIFS(INDEX(TUNet_Usage_PerRate_1[],0,MATCH(N$100,TUNet_Usage_PerRate_1[#Headers],0)),TUNet_Usage_PerRate_1[Customer type],Calc_TUV_Net_1[[#This Row],[Customer type]],TUNet_Usage_PerRate_1[Description],\"Usage per customer - Block 1\"),0),\nIFERROR(N121/100*SUMIFS(INDEX(TUNet_Usage_PerRate_1[],0,MATCH(N$100,TUNet_Usage_PerRate_1[#Headers],0)),TUNet_Usage_PerRate_1[Customer type],Calc_TUV_Net_1[[#This Row],[Customer type]],TUNet_Usage_PerRate_1[Description],\"Usage per customer - Balance\"),0),\nIFERROR(N122/100*SUMIFS(INDEX(TUNet_Usage_PerRate_1[],0,MATCH(N$100,TUNet_Usage_PerRate_1[#Headers],0)),TUNet_Usage_PerRate_1[Customer type],Calc_TUV_Net_1[[#This Row],[Customer type]],TUNet_Usage_PerRate_1[Description],\"Usage per customer - Single rate\"),0))","v":0},{"$f":"SUM(\nIFERROR(O120/100*SUMIFS(INDEX(TUNet_Usage_PerRate_1[],0,MATCH(O$100,TUNet_Usage_PerRate_1[#Headers],0)),TUNet_Usage_PerRate_1[Customer type],Calc_TUV_Net_1[[#This Row],[Customer type]],TUNet_Usage_PerRate_1[Description],\"Usage per customer - Block 1\"),0),\nIFERROR(O121/100*SUMIFS(INDEX(TUNet_Usage_PerRate_1[],0,MATCH(O$100,TUNet_Usage_PerRate_1[#Headers],0)),TUNet_Usage_PerRate_1[Customer type],Calc_TUV_Net_1[[#This Row],[Customer type]],TUNet_Usage_PerRate_1[Description],\"Usage per customer - Balance\"),0),\nIFERROR(O122/100*SUMIFS(INDEX(TUNet_Usage_PerRate_1[],0,MATCH(O$100,TUNet_Usage_PerRate_1[#Headers],0)),TUNet_Usage_PerRate_1[Customer type],Calc_TUV_Net_1[[#This Row],[Customer type]],TUNet_Usage_PerRate_1[Description],\"Usage per customer - Single rate\"),0))","v":0}]
[null,null,"Difference",null,null,null,null,"Variable","$","Residential",{"$f":"IF(K123=0,\"-\",K119-K123)","v":"-"},{"$f":"IF(L123=0,\"-\",L119-L123)","v":"-"},{"$f":"IF(M123=0,\"-\",M119-M123)","v":"-"},{"$f":"IF(N123=0,\"-\",N119-N123)","v":"-"},{"$f":"IF(O123=0,\"-\",O119-O123)","v":"-"}]
[null,null,"Profit margin adjustment",{"$f":"INDEX(Input_DecisionActual[[Decision]:[Decision]],MATCH($D$5,Input_DecisionActual[[VDO period]:[VDO period]],0),1)","v":"VDO 2024-25 - Final"},"Decision",{"$f":"IF($D125=\"-\",\"-\",INDEX(Inputs!$C$17:$AZ$17,1,MATCH($D125,Inputs!$C$15:$AZ$15,0)))","v":"F-CurrentVDO_Input"},null,"Variable","$","Residential",{"$f":"IFERROR(SUM(K124:K124)*(INDEX(Inputs!$H$18:$U$149,MATCH(\"Retail operating margin\",Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH(Calc_TUV_Net_1[[#This Row],[Decision ref]:[Decision ref]],Inputs!$H$17:$U$17,0))),\"-\")","v":"-"},{"$f":"IFERROR(SUM(L124:L124)*(INDEX(Inputs!$H$18:$U$149,MATCH(\"Retail operating margin\",Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH(Calc_TUV_Net_1[[#This Row],[Decision ref]:[Decision ref]],Inputs!$H$17:$U$17,0))),\"-\")","v":"-"},{"$f":"IFERROR(SUM(M124:M124)*(INDEX(Inputs!$H$18:$U$149,MATCH(\"Retail operating margin\",Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH(Calc_TUV_Net_1[[#This Row],[Decision ref]:[Decision ref]],Inputs!$H$17:$U$17,0))),\"-\")","v":"-"},{"$f":"IFERROR(SUM(N124:N124)*(INDEX(Inputs!$H$18:$U$149,MATCH(\"Retail operating margin\",Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH(Calc_TUV_Net_1[[#This Row],[Decision ref]:[Decision ref]],Inputs!$H$17:$U$17,0))),\"-\")","v":"-"},{"$f":"IFERROR(SUM(O124:O124)*(INDEX(Inputs!$H$18:$U$149,MATCH(\"Retail operating margin\",Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH(Calc_TUV_Net_1[[#This Row],[Decision ref]:[Decision ref]],Inputs!$H$17:$U$17,0))),\"-\")","v":"-"}]
[null,null,"GST adjustment",null,null,null,null,"Variable","$","Residential",{"$f":"IF(K123=0,\"-\",SUM(K124:K125)*GST)","v":"-"},{"$f":"IF(L123=0,\"-\",SUM(L124:L125)*GST)","v":"-"},{"$f":"IF(M123=0,\"-\",SUM(M124:M125)*GST)","v":"-"},{"$f":"IF(N123=0,\"-\",SUM(N124:N125)*GST)","v":"-"},{"$f":"IF(O123=0,\"-\",SUM(O124:O125)*GST)","v":"-"}]
[null,null,"Anytime - usage cost true up",null,null,null,null,"Variable","$","Residential",{"$f":"IF(K123=0,\"-\",SUM(K124:K126))","v":"-"},{"$f":"IF(L123=0,\"-\",SUM(L124:L126))","v":"-"},{"$f":"IF(M123=0,\"-\",SUM(M124:M126))","v":"-"},{"$f":"IF(N123=0,\"-\",SUM(N124:N126))","v":"-"},{"$f":"IF(O123=0,\"-\",SUM(O124:O126))","v":"-"}]
[]
[null,null,"Controlled load cost - residential"]
[null,null,"Controlled load - RES",{"$f":"$D$5","v":"VDO 2025-26 - Final"},"Actual",{"$f":"INDEX(Inputs!$C$17:$AZ$17,1,MATCH($D130,Inputs!$C$15:$AZ$15,0))","v":"F-NextVDO_Input"},null,"Variable","c/kWh","Residential",{"$f":"IFERROR(INDEX(Input_ForRateCalc[],MATCH($C130&\" - \"&K$100,Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH(Calc_TUV_Net_1[[#This Row],[Decision ref]:[Decision ref]],Input_ForRateCalc[#Headers],0)),\"-\")","v":4.9230992651199212},{"$f":"IFERROR(INDEX(Input_ForRateCalc[],MATCH($C130&\" - \"&L$100,Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH(Calc_TUV_Net_1[[#This Row],[Decision ref]:[Decision ref]],Input_ForRateCalc[#Headers],0)),\"-\")","v":2.44},{"$f":"IFERROR(INDEX(Input_ForRateCalc[],MATCH($C130&\" - \"&M$100,Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH(Calc_TUV_Net_1[[#This Row],[Decision ref]:[Decision ref]],Input_ForRateCalc[#Headers],0)),\"-\")","v":4.2130000000000001},{"$f":"IFERROR(INDEX(Input_ForRateCalc[],MATCH($C130&\" - \"&N$100,Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH(Calc_TUV_Net_1[[#This Row],[Decision ref]:[Decision ref]],Input_ForRateCalc[#Headers],0)),\"-\")","v":2.73},{"$f":"IFERROR(INDEX(Input_ForRateCalc[],MATCH($C130&\" - \"&O$100,Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH(Calc_TUV_Net_1[[#This Row],[Decision ref]:[Decision ref]],Input_ForRateCalc[#Headers],0)),\"-\")","v":2.74}]
[null,null,"Cost",{"$f":"$D$5","v":"VDO 2025-26 - Final"},"Actual",{"$f":"INDEX(Inputs!$C$17:$AZ$17,1,MATCH($D131,Inputs!$C$15:$AZ$15,0))","v":"F-NextVDO_Input"},null,"Variable","$","Residential",{"$f":"TUProp_Days_1*SUM(\nIFERROR(K130/100*INDEX(Input_Usage[#All],MATCH(Calc_TUV_Net_1[[#This Row],[Customer type]:[Customer type]]&\" - medium - controlled load\",Input_Usage[[#All],[Ref]],0),MATCH($F131,Input_Usage[#Headers],0)),0))","v":0},{"$f":"TUProp_Days_1*SUM(\nIFERROR(L130/100*INDEX(Input_Usage[#All],MATCH(Calc_TUV_Net_1[[#This Row],[Customer type]:[Customer type]]&\" - medium - controlled load\",Input_Usage[[#All],[Ref]],0),MATCH($F131,Input_Usage[#Headers],0)),0))","v":0},{"$f":"TUProp_Days_1*SUM(\nIFERROR(M130/100*INDEX(Input_Usage[#All],MATCH(Calc_TUV_Net_1[[#This Row],[Customer type]:[Customer type]]&\" - medium - controlled load\",Input_Usage[[#All],[Ref]],0),MATCH($F131,Input_Usage[#Headers],0)),0))","v":0},{"$f":"TUProp_Days_1*SUM(\nIFERROR(N130/100*INDEX(Input_Usage[#All],MATCH(Calc_TUV_Net_1[[#This Row],[Customer type]:[Customer type]]&\" - medium - controlled load\",Input_Usage[[#All],[Ref]],0),MATCH($F131,Input_Usage[#Headers],0)),0))","v":0},{"$f":"TUProp_Days_1*SUM(\nIFERROR(O130/100*INDEX(Input_Usage[#All],MATCH(Calc_TUV_Net_1[[#This Row],[Customer type]:[Customer type]]&\" - medium - controlled load\",Input_Usage[[#All],[Ref]],0),MATCH($F131,Input_Usage[#Headers],0)),0))","v":0}]
[null,null,"Controlled load - RES",{"$f":"INDEX(Input_DecisionActual[[Decision]:[Decision]],MATCH($D$5,Input_DecisionActual[[VDO period]:[VDO period]],0),1)","v":"VDO 2024-25 - Final"},"Decision",{"$f":"IF($D132=\"-\",\"-\",INDEX(Inputs!$C$17:$AZ$17,1,MATCH($D132,Inputs!$C$15:$AZ$15,0)))","v":"F-CurrentVDO_Input"},null,"Variable","c/kWh","Residential",{"$f":"IFERROR(INDEX(Input_ForRateCalc[],MATCH($C132&\" - \"&K$100,Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH($F132,Input_ForRateCalc[#Headers],0)),\"-\")","v":4.827959617987136},{"$f":"IFERROR(INDEX(Input_ForRateCalc[],MATCH($C132&\" - \"&L$100,Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH($F132,Input_ForRateCalc[#Headers],0)),\"-\")","v":2.2999999999999998},{"$f":"IFERROR(INDEX(Input_ForRateCalc[],MATCH($C132&\" - \"&M$100,Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH($F132,Input_ForRateCalc[#Headers],0)),\"-\")","v":4.3879999999999999},{"$f":"IFERROR(INDEX(Input_ForRateCalc[],MATCH($C132&\" - \"&N$100,Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH($F132,Input_ForRateCalc[#Headers],0)),\"-\")","v":2.62},{"$f":"IFERROR(INDEX(Input_ForRateCalc[],MATCH($C132&\" - \"&O$100,Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH($F132,Input_ForRateCalc[#Headers],0)),\"-\")","v":2.54}]
[null,null,"Cost",{"$f":"INDEX(Input_DecisionActual[[Decision]:[Decision]],MATCH($D$5,Input_DecisionActual[[VDO period]:[VDO period]],0),1)","v":"VDO 2024-25 - Final"},"Decision",{"$f":"IF($D133=\"-\",\"-\",INDEX(Inputs!$C$17:$AZ$17,1,MATCH($D133,Inputs!$C$15:$AZ$15,0)))","v":"F-CurrentVDO_Input"},null,"Variable","$","Residential",{"$f":"TUProp_Days_1*SUM(\nIFERROR(K132/100*INDEX(Input_Usage[#All],MATCH(Calc_TUV_Net_1[[#This Row],[Customer type]:[Customer type]]&\" - medium - controlled load\",Input_Usage[[#All],[Ref]],0),MATCH($F133,Input_Usage[#Headers],0)),0))","v":0},{"$f":"TUProp_Days_1*SUM(\nIFERROR(L132/100*INDEX(Input_Usage[#All],MATCH(Calc_TUV_Net_1[[#This Row],[Customer type]:[Customer type]]&\" - medium - controlled load\",Input_Usage[[#All],[Ref]],0),MATCH($F133,Input_Usage[#Headers],0)),0))","v":0},{"$f":"TUProp_Days_1*SUM(\nIFERROR(M132/100*INDEX(Input_Usage[#All],MATCH(Calc_TUV_Net_1[[#This Row],[Customer type]:[Customer type]]&\" - medium - controlled load\",Input_Usage[[#All],[Ref]],0),MATCH($F133,Input_Usage[#Headers],0)),0))","v":0},{"$f":"TUProp_Days_1*SUM(\nIFERROR(N132/100*INDEX(Input_Usage[#All],MATCH(Calc_TUV_Net_1[[#This Row],[Customer type]:[Customer type]]&\" - medium - controlled load\",Input_Usage[[#All],[Ref]],0),MATCH($F133,Input_Usage[#Headers],0)),0))","v":0},{"$f":"TUProp_Days_1*SUM(\nIFERROR(O132/100*INDEX(Input_Usage[#All],MATCH(Calc_TUV_Net_1[[#This Row],[Customer type]:[Customer type]]&\" - medium - controlled load\",Input_Usage[[#All],[Ref]],0),MATCH($F133,Input_Usage[#Headers],0)),0))","v":0}]
[null,null,"Difference",null,null,null,null,"Variable","$","Residential",{"$f":"IF(K133=0,\"-\",K131-K133)","v":"-"},{"$f":"IF(L133=0,\"-\",L131-L133)","v":"-"},{"$f":"IF(M133=0,\"-\",M131-M133)","v":"-"},{"$f":"IF(N133=0,\"-\",N131-N133)","v":"-"},{"$f":"IF(O133=0,\"-\",O131-O133)","v":"-"}]
[null,null,"WACC adjustment",null,null,null,null,"Variable","$","Residential",{"$f":"IFERROR(IF($D$11=\"Yes\",K134*(1+WACC_adj_1),\"\"),\"-\")","v":""},{"$f":"IFERROR(IF($D$11=\"Yes\",L134*(1+WACC_adj_1),\"\"),\"-\")","v":""},{"$f":"IFERROR(IF($D$11=\"Yes\",M134*(1+WACC_adj_1),\"\"),\"-\")","v":""},{"$f":"IFERROR(IF($D$11=\"Yes\",N134*(1+WACC_adj_1),\"\"),\"-\")","v":""},{"$f":"IFERROR(IF($D$11=\"Yes\",O134*(1+WACC_adj_1),\"\"),\"-\")","v":""}]
[null,null,"Profit margin adjustment",{"$f":"INDEX(Input_DecisionActual[[Decision]:[Decision]],MATCH($D$5,Input_DecisionActual[[VDO period]:[VDO period]],0),1)","v":"VDO 2024-25 - Final"},"Decision",{"$f":"IF($D136=\"-\",\"-\",INDEX(Inputs!$C$17:$AZ$17,1,MATCH($D136,Inputs!$C$15:$AZ$15,0)))","v":"F-CurrentVDO_Input"},null,"Variable","$","Residential",{"$f":"IFERROR(SUM(K134:K135)*(INDEX(Inputs!$H$18:$U$149,MATCH(\"Retail operating margin\",Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH(Calc_TUV_Net_1[[#This Row],[Decision ref]:[Decision ref]],Inputs!$H$17:$U$17,0))),\"-\")","v":"-"},{"$f":"IFERROR(SUM(L134:L135)*(INDEX(Inputs!$H$18:$U$149,MATCH(\"Retail operating margin\",Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH(Calc_TUV_Net_1[[#This Row],[Decision ref]:[Decision ref]],Inputs!$H$17:$U$17,0))),\"-\")","v":"-"},{"$f":"IFERROR(SUM(M134:M135)*(INDEX(Inputs!$H$18:$U$149,MATCH(\"Retail operating margin\",Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH(Calc_TUV_Net_1[[#This Row],[Decision ref]:[Decision ref]],Inputs!$H$17:$U$17,0))),\"-\")","v":"-"},{"$f":"IFERROR(SUM(N134:N135)*(INDEX(Inputs!$H$18:$U$149,MATCH(\"Retail operating margin\",Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH(Calc_TUV_Net_1[[#This Row],[Decision ref]:[Decision ref]],Inputs!$H$17:$U$17,0))),\"-\")","v":"-"},{"$f":"IFERROR(SUM(O134:O135)*(INDEX(Inputs!$H$18:$U$149,MATCH(\"Retail operating margin\",Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH(Calc_TUV_Net_1[[#This Row],[Decision ref]:[Decision ref]],Inputs!$H$17:$U$17,0))),\"-\")","v":"-"}]
[null,null,"GST adjustment",null,null,null,null,"Variable","$","Residential",{"$f":"IF(K133=0,\"-\",SUM(K134:K136)*GST)","v":"-"},{"$f":"IF(L133=0,\"-\",SUM(L134:L136)*GST)","v":"-"},{"$f":"IF(M133=0,\"-\",SUM(M134:M136)*GST)","v":"-"},{"$f":"IF(N133=0,\"-\",SUM(N134:N136)*GST)","v":"-"},{"$f":"IF(O133=0,\"-\",SUM(O134:O136)*GST)","v":"-"}]
[null,null,"Controlled load - usage cost true up",null,null,null,null,"Variable","$","Residential",{"$f":"IF(K133=0,\"-\",SUM(K134:K137))","v":"-"},{"$f":"IF(L133=0,\"-\",SUM(L134:L137))","v":"-"},{"$f":"IF(M133=0,\"-\",SUM(M134:M137))","v":"-"},{"$f":"IF(N133=0,\"-\",SUM(N134:N137))","v":"-"},{"$f":"IF(O133=0,\"-\",SUM(O134:O137))","v":"-"}]
[]
[null,null,"Anytime - Small business",null,null,null,{"$f":"INDEX(Input_TU_YesNo[],MATCH(Calc_TUV_Net_1[[#This Row],[Cost item]],Input_TU_YesNo[Component],0),MATCH($D$5,Inputs!$C$228:$BM$228,0))","v":"No"}]
[null,null,"Anytime - supply cost - small business"]
[null,null,"Anytime - supply charge - SME",{"$f":"$D$5","v":"VDO 2025-26 - Final"},"Actual",{"$f":"INDEX(Inputs!$C$17:$AZ$17,1,MATCH($D142,Inputs!$C$15:$AZ$15,0))","v":"F-NextVDO_Input"},null,"Fixed","$","Small business",{"$f":"IFERROR(INDEX(Input_ForRateCalc[],MATCH($C142&\" - \"&K$100,Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH(Calc_TUV_Net_1[[#This Row],[Decision ref]:[Decision ref]],Input_ForRateCalc[#Headers],0))*TUProp_Days_1,\"-\")","v":0},{"$f":"IFERROR(INDEX(Input_ForRateCalc[],MATCH($C142&\" - \"&L$100,Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH(Calc_TUV_Net_1[[#This Row],[Decision ref]:[Decision ref]],Input_ForRateCalc[#Headers],0))*TUProp_Days_1,\"-\")","v":0},{"$f":"IFERROR(INDEX(Input_ForRateCalc[],MATCH($C142&\" - \"&M$100,Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH(Calc_TUV_Net_1[[#This Row],[Decision ref]:[Decision ref]],Input_ForRateCalc[#Headers],0))*TUProp_Days_1,\"-\")","v":0},{"$f":"IFERROR(INDEX(Input_ForRateCalc[],MATCH($C142&\" - \"&N$100,Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH(Calc_TUV_Net_1[[#This Row],[Decision ref]:[Decision ref]],Input_ForRateCalc[#Headers],0))*TUProp_Days_1,\"-\")","v":0},{"$f":"IFERROR(INDEX(Input_ForRateCalc[],MATCH($C142&\" - \"&O$100,Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH(Calc_TUV_Net_1[[#This Row],[Decision ref]:[Decision ref]],Input_ForRateCalc[#Headers],0))*TUProp_Days_1,\"-\")","v":0}]
[null,null,"Metering",{"$f":"$D$5","v":"VDO 2025-26 - Final"},"Actual",{"$f":"INDEX(Inputs!$C$17:$AZ$17,1,MATCH($D143,Inputs!$C$15:$AZ$15,0))","v":"F-NextVDO_Input"},null,"Fixed","$","Small business",{"$f":"IFERROR(INDEX(Input_ForRateCalc[],MATCH($C143&\" - \"&K$100,Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH(Calc_TUV_Net_1[[#This Row],[Decision ref]:[Decision ref]],Input_ForRateCalc[#Headers],0))*TUProp_Days_1,\"-\")","v":0},{"$f":"IFERROR(INDEX(Input_ForRateCalc[],MATCH($C143&\" - \"&L$100,Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH(Calc_TUV_Net_1[[#This Row],[Decision ref]:[Decision ref]],Input_ForRateCalc[#Headers],0))*TUProp_Days_1,\"-\")","v":0},{"$f":"IFERROR(INDEX(Input_ForRateCalc[],MATCH($C143&\" - \"&M$100,Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH(Calc_TUV_Net_1[[#This Row],[Decision ref]:[Decision ref]],Input_ForRateCalc[#Headers],0))*TUProp_Days_1,\"-\")","v":0},{"$f":"IFERROR(INDEX(Input_ForRateCalc[],MATCH($C143&\" - \"&N$100,Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH(Calc_TUV_Net_1[[#This Row],[Decision ref]:[Decision ref]],Input_ForRateCalc[#Headers],0))*TUProp_Days_1,\"-\")","v":0},{"$f":"IFERROR(INDEX(Input_ForRateCalc[],MATCH($C143&\" - \"&O$100,Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH(Calc_TUV_Net_1[[#This Row],[Decision ref]:[Decision ref]],Input_ForRateCalc[#Headers],0))*TUProp_Days_1,\"-\")","v":0}]
[null,null,"Cost",{"$f":"$D$5","v":"VDO 2025-26 - Final"},"Actual",{"$f":"INDEX(Inputs!$C$17:$AZ$17,1,MATCH($D144,Inputs!$C$15:$AZ$15,0))","v":"F-NextVDO_Input"},null,"Fixed","$","Small business",{"$f":"IFERROR(SUM(K142:K143),\"-\")","v":0},{"$f":"IFERROR(SUM(L142:L143),\"-\")","v":0},{"$f":"IFERROR(SUM(M142:M143),\"-\")","v":0},{"$f":"IFERROR(SUM(N142:N143),\"-\")","v":0},{"$f":"IFERROR(SUM(O142:O143),\"-\")","v":0}]
[null,null,"Anytime - supply charge - SME",{"$f":"INDEX(Input_DecisionActual[[Decision]:[Decision]],MATCH($D$5,Input_DecisionActual[[VDO period]:[VDO period]],0),1)","v":"VDO 2024-25 - Final"},"Decision",{"$f":"IF($D145=\"-\",\"-\",INDEX(Inputs!$C$17:$AZ$17,1,MATCH($D145,Inputs!$C$15:$AZ$15,0)))","v":"F-CurrentVDO_Input"},null,"Fixed","$","Small business",{"$f":"IFERROR(INDEX(Input_ForRateCalc[],MATCH($C145&\" - \"&K$100,Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH(Calc_TUV_Net_1[[#This Row],[Decision ref]:[Decision ref]],Input_ForRateCalc[#Headers],0)),\"-\")*TUProp_Days_1","v":0},{"$f":"IFERROR(INDEX(Input_ForRateCalc[],MATCH($C145&\" - \"&L$100,Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH(Calc_TUV_Net_1[[#This Row],[Decision ref]:[Decision ref]],Input_ForRateCalc[#Headers],0)),\"-\")*TUProp_Days_1","v":0},{"$f":"IFERROR(INDEX(Input_ForRateCalc[],MATCH($C145&\" - \"&M$100,Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH(Calc_TUV_Net_1[[#This Row],[Decision ref]:[Decision ref]],Input_ForRateCalc[#Headers],0)),\"-\")*TUProp_Days_1","v":0},{"$f":"IFERROR(INDEX(Input_ForRateCalc[],MATCH($C145&\" - \"&N$100,Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH(Calc_TUV_Net_1[[#This Row],[Decision ref]:[Decision ref]],Input_ForRateCalc[#Headers],0)),\"-\")*TUProp_Days_1","v":0},{"$f":"IFERROR(INDEX(Input_ForRateCalc[],MATCH($C145&\" - \"&O$100,Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH(Calc_TUV_Net_1[[#This Row],[Decision ref]:[Decision ref]],Input_ForRateCalc[#Headers],0)),\"-\")*TUProp_Days_1","v":0}]
[null,null,"Metering",{"$f":"INDEX(Input_DecisionActual[[Decision]:[Decision]],MATCH($D$5,Input_DecisionActual[[VDO period]:[VDO period]],0),1)","v":"VDO 2024-25 - Final"},"Decision",{"$f":"IF($D146=\"-\",\"-\",INDEX(Inputs!$C$17:$AZ$17,1,MATCH($D146,Inputs!$C$15:$AZ$15,0)))","v":"F-CurrentVDO_Input"},null,"Fixed","$","Small business",{"$f":"IFERROR(INDEX(Input_ForRateCalc[],MATCH($C146&\" - \"&K$100,Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH(Calc_TUV_Net_1[[#This Row],[Decision ref]:[Decision ref]],Input_ForRateCalc[#Headers],0)),\"-\")*TUProp_Days_1","v":0},{"$f":"IFERROR(INDEX(Input_ForRateCalc[],MATCH($C146&\" - \"&L$100,Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH(Calc_TUV_Net_1[[#This Row],[Decision ref]:[Decision ref]],Input_ForRateCalc[#Headers],0)),\"-\")*TUProp_Days_1","v":0},{"$f":"IFERROR(INDEX(Input_ForRateCalc[],MATCH($C146&\" - \"&M$100,Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH(Calc_TUV_Net_1[[#This Row],[Decision ref]:[Decision ref]],Input_ForRateCalc[#Headers],0)),\"-\")*TUProp_Days_1","v":0},{"$f":"IFERROR(INDEX(Input_ForRateCalc[],MATCH($C146&\" - \"&N$100,Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH(Calc_TUV_Net_1[[#This Row],[Decision ref]:[Decision ref]],Input_ForRateCalc[#Headers],0)),\"-\")*TUProp_Days_1","v":0},{"$f":"IFERROR(INDEX(Input_ForRateCalc[],MATCH($C146&\" - \"&O$100,Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH(Calc_TUV_Net_1[[#This Row],[Decision ref]:[Decision ref]],Input_ForRateCalc[#Headers],0)),\"-\")*TUProp_Days_1","v":0}]
[null,null,"Cost",{"$f":"INDEX(Input_DecisionActual[[Decision]:[Decision]],MATCH($D$5,Input_DecisionActual[[VDO period]:[VDO period]],0),1)","v":"VDO 2024-25 - Final"},"Decision",{"$f":"IF($D147=\"-\",\"-\",INDEX(Inputs!$C$17:$AZ$17,1,MATCH($D147,Inputs!$C$15:$AZ$15,0)))","v":"F-CurrentVDO_Input"},null,"Fixed","$","Small business",{"$f":"SUM(K145:K146)","v":0},{"$f":"SUM(L145:L146)","v":0},{"$f":"SUM(M145:M146)","v":0},{"$f":"SUM(N145:N146)","v":0},{"$f":"SUM(O145:O146)","v":0}]
[null,null,"Difference",null,null,null,null,"Fixed","$","Small business",{"$f":"IF(K147=0,\"-\",K144-K147)","v":"-"},{"$f":"IF(L147=0,\"-\",L144-L147)","v":"-"},{"$f":"IF(M147=0,\"-\",M144-M147)","v":"-"},{"$f":"IF(N147=0,\"-\",N144-N147)","v":"-"},{"$f":"IF(O147=0,\"-\",O144-O147)","v":"-"}]
[null,null,"Profit margin adjustment",{"$f":"INDEX(Input_DecisionActual[[Decision]:[Decision]],MATCH($D$5,Input_DecisionActual[[VDO period]:[VDO period]],0),1)","v":"VDO 2024-25 - Final"},"Decision",{"$f":"IF($D149=\"-\",\"-\",INDEX(Inputs!$C$17:$AZ$17,1,MATCH($D149,Inputs!$C$15:$AZ$15,0)))","v":"F-CurrentVDO_Input"},null,"Fixed","$","Small business",{"$f":"IFERROR(SUM(K148:K148)*(INDEX(Inputs!$H$18:$U$149,MATCH(\"Retail operating margin\",Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH(Calc_TUV_Net_1[[#This Row],[Decision ref]:[Decision ref]],Inputs!$H$17:$U$17,0))),\"-\")","v":"-"},{"$f":"IFERROR(SUM(L148:L148)*(INDEX(Inputs!$H$18:$U$149,MATCH(\"Retail operating margin\",Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH(Calc_TUV_Net_1[[#This Row],[Decision ref]:[Decision ref]],Inputs!$H$17:$U$17,0))),\"-\")","v":"-"},{"$f":"IFERROR(SUM(M148:M148)*(INDEX(Inputs!$H$18:$U$149,MATCH(\"Retail operating margin\",Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH(Calc_TUV_Net_1[[#This Row],[Decision ref]:[Decision ref]],Inputs!$H$17:$U$17,0))),\"-\")","v":"-"},{"$f":"IFERROR(SUM(N148:N148)*(INDEX(Inputs!$H$18:$U$149,MATCH(\"Retail operating margin\",Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH(Calc_TUV_Net_1[[#This Row],[Decision ref]:[Decision ref]],Inputs!$H$17:$U$17,0))),\"-\")","v":"-"},{"$f":"IFERROR(SUM(O148:O148)*(INDEX(Inputs!$H$18:$U$149,MATCH(\"Retail operating margin\",Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH(Calc_TUV_Net_1[[#This Row],[Decision ref]:[Decision ref]],Inputs!$H$17:$U$17,0))),\"-\")","v":"-"}]
[null,null,"GST adjustment",null,null,null,null,"Fixed","$","Small business",{"$f":"IF(K147=0,\"-\",SUM(K148:K149)*GST)","v":"-"},{"$f":"IF(L147=0,\"-\",SUM(L148:L149)*GST)","v":"-"},{"$f":"IF(M147=0,\"-\",SUM(M148:M149)*GST)","v":"-"},{"$f":"IF(N147=0,\"-\",SUM(N148:N149)*GST)","v":"-"},{"$f":"IF(O147=0,\"-\",SUM(O148:O149)*GST)","v":"-"}]
[null,null,"Anytime - supply cost true up",null,null,null,null,"Fixed","$","Small business",{"$f":"IF(K147=0,\"-\",SUM(K148:K150))","v":"-"},{"$f":"IF(L147=0,\"-\",SUM(L148:L150))","v":"-"},{"$f":"IF(M147=0,\"-\",SUM(M148:M150))","v":"-"},{"$f":"IF(N147=0,\"-\",SUM(N148:N150))","v":"-"},{"$f":"IF(O147=0,\"-\",SUM(O148:O150))","v":"-"}]
[]
[null,null,"Anytime - usage cost - small business"]
[null,null,"Anytime - Block 1 - SME",{"$f":"$D$5","v":"VDO 2025-26 - Final"},"Actual",{"$f":"INDEX(Inputs!$C$17:$AZ$17,1,MATCH($D154,Inputs!$C$15:$AZ$15,0))","v":"F-NextVDO_Input"},null,"Variable","c/kWh","Small business",{"$f":"IFERROR(INDEX(Input_ForRateCalc[],MATCH($C154&\" - \"&K$100,Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH(Calc_TUV_Net_1[[#This Row],[Decision ref]:[Decision ref]],Input_ForRateCalc[#Headers],0)),\"-\")","v":19.451149215436704},{"$f":"IFERROR(INDEX(Input_ForRateCalc[],MATCH($C154&\" - \"&L$100,Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH(Calc_TUV_Net_1[[#This Row],[Decision ref]:[Decision ref]],Input_ForRateCalc[#Headers],0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX(Input_ForRateCalc[],MATCH($C154&\" - \"&M$100,Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH(Calc_TUV_Net_1[[#This Row],[Decision ref]:[Decision ref]],Input_ForRateCalc[#Headers],0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX(Input_ForRateCalc[],MATCH($C154&\" - \"&N$100,Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH(Calc_TUV_Net_1[[#This Row],[Decision ref]:[Decision ref]],Input_ForRateCalc[#Headers],0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX(Input_ForRateCalc[],MATCH($C154&\" - \"&O$100,Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH(Calc_TUV_Net_1[[#This Row],[Decision ref]:[Decision ref]],Input_ForRateCalc[#Headers],0)),\"-\")","v":"-"}]
[null,null,"Anytime - Balance - SME",{"$f":"$D$5","v":"VDO 2025-26 - Final"},"Actual",{"$f":"INDEX(Inputs!$C$17:$AZ$17,1,MATCH($D155,Inputs!$C$15:$AZ$15,0))","v":"F-NextVDO_Input"},null,"Variable","c/kWh","Small business",{"$f":"IFERROR(INDEX(Input_ForRateCalc[],MATCH($C155&\" - \"&K$100,Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH(Calc_TUV_Net_1[[#This Row],[Decision ref]:[Decision ref]],Input_ForRateCalc[#Headers],0)),\"-\")","v":19.451149215436704},{"$f":"IFERROR(INDEX(Input_ForRateCalc[],MATCH($C155&\" - \"&L$100,Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH(Calc_TUV_Net_1[[#This Row],[Decision ref]:[Decision ref]],Input_ForRateCalc[#Headers],0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX(Input_ForRateCalc[],MATCH($C155&\" - \"&M$100,Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH(Calc_TUV_Net_1[[#This Row],[Decision ref]:[Decision ref]],Input_ForRateCalc[#Headers],0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX(Input_ForRateCalc[],MATCH($C155&\" - \"&N$100,Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH(Calc_TUV_Net_1[[#This Row],[Decision ref]:[Decision ref]],Input_ForRateCalc[#Headers],0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX(Input_ForRateCalc[],MATCH($C155&\" - \"&O$100,Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH(Calc_TUV_Net_1[[#This Row],[Decision ref]:[Decision ref]],Input_ForRateCalc[#Headers],0)),\"-\")","v":"-"}]
[null,null,"Anytime - Single rate - SME",{"$f":"$D$5","v":"VDO 2025-26 - Final"},"Actual",{"$f":"INDEX(Inputs!$C$17:$AZ$17,1,MATCH($D156,Inputs!$C$15:$AZ$15,0))","v":"F-NextVDO_Input"},null,"Variable","c/kWh","Small business",{"$f":"IFERROR(INDEX(Input_ForRateCalc[],MATCH($C156&\" - \"&K$100,Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH(Calc_TUV_Net_1[[#This Row],[Decision ref]:[Decision ref]],Input_ForRateCalc[#Headers],0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX(Input_ForRateCalc[],MATCH($C156&\" - \"&L$100,Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH(Calc_TUV_Net_1[[#This Row],[Decision ref]:[Decision ref]],Input_ForRateCalc[#Headers],0)),\"-\")","v":9.48},{"$f":"IFERROR(INDEX(Input_ForRateCalc[],MATCH($C156&\" - \"&M$100,Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH(Calc_TUV_Net_1[[#This Row],[Decision ref]:[Decision ref]],Input_ForRateCalc[#Headers],0)),\"-\")","v":13.296000000000001},{"$f":"IFERROR(INDEX(Input_ForRateCalc[],MATCH($C156&\" - \"&N$100,Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH(Calc_TUV_Net_1[[#This Row],[Decision ref]:[Decision ref]],Input_ForRateCalc[#Headers],0)),\"-\")","v":11.450000000000001},{"$f":"IFERROR(INDEX(Input_ForRateCalc[],MATCH($C156&\" - \"&O$100,Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH(Calc_TUV_Net_1[[#This Row],[Decision ref]:[Decision ref]],Input_ForRateCalc[#Headers],0)),\"-\")","v":10.199999999999999}]
[null,null,"Cost",{"$f":"$D$5","v":"VDO 2025-26 - Final"},"Actual",{"$f":"INDEX(Inputs!$C$17:$AZ$17,1,MATCH($D157,Inputs!$C$15:$AZ$15,0))","v":"F-NextVDO_Input"},null,"Variable","$","Small business",{"$f":"SUM(\nIFERROR(K154/100*SUMIFS(INDEX(TUNet_Usage_PerRate_1[],0,MATCH(K$100,TUNet_Usage_PerRate_1[#Headers],0)),TUNet_Usage_PerRate_1[Customer type],Calc_TUV_Net_1[[#This Row],[Customer type]],TUNet_Usage_PerRate_1[Description],\"Usage per customer - Block 1\"),0),\nIFERROR(K155/100*SUMIFS(INDEX(TUNet_Usage_PerRate_1[],0,MATCH(K$100,TUNet_Usage_PerRate_1[#Headers],0)),TUNet_Usage_PerRate_1[Customer type],Calc_TUV_Net_1[[#This Row],[Customer type]],TUNet_Usage_PerRate_1[Description],\"Usage per customer - Balance\"),0),\nIFERROR(K156/100*SUMIFS(INDEX(TUNet_Usage_PerRate_1[],0,MATCH(K$100,TUNet_Usage_PerRate_1[#Headers],0)),TUNet_Usage_PerRate_1[Customer type],Calc_TUV_Net_1[[#This Row],[Customer type]],TUNet_Usage_PerRate_1[Description],\"Usage per customer - Single rate\"),0))","v":0},{"$f":"SUM(\nIFERROR(L154/100*SUMIFS(INDEX(TUNet_Usage_PerRate_1[],0,MATCH(L$100,TUNet_Usage_PerRate_1[#Headers],0)),TUNet_Usage_PerRate_1[Customer type],Calc_TUV_Net_1[[#This Row],[Customer type]],TUNet_Usage_PerRate_1[Description],\"Usage per customer - Block 1\"),0),\nIFERROR(L155/100*SUMIFS(INDEX(TUNet_Usage_PerRate_1[],0,MATCH(L$100,TUNet_Usage_PerRate_1[#Headers],0)),TUNet_Usage_PerRate_1[Customer type],Calc_TUV_Net_1[[#This Row],[Customer type]],TUNet_Usage_PerRate_1[Description],\"Usage per customer - Balance\"),0),\nIFERROR(L156/100*SUMIFS(INDEX(TUNet_Usage_PerRate_1[],0,MATCH(L$100,TUNet_Usage_PerRate_1[#Headers],0)),TUNet_Usage_PerRate_1[Customer type],Calc_TUV_Net_1[[#This Row],[Customer type]],TUNet_Usage_PerRate_1[Description],\"Usage per customer - Single rate\"),0))","v":0},{"$f":"SUM(\nIFERROR(M154/100*SUMIFS(INDEX(TUNet_Usage_PerRate_1[],0,MATCH(M$100,TUNet_Usage_PerRate_1[#Headers],0)),TUNet_Usage_PerRate_1[Customer type],Calc_TUV_Net_1[[#This Row],[Customer type]],TUNet_Usage_PerRate_1[Description],\"Usage per customer - Block 1\"),0),\nIFERROR(M155/100*SUMIFS(INDEX(TUNet_Usage_PerRate_1[],0,MATCH(M$100,TUNet_Usage_PerRate_1[#Headers],0)),TUNet_Usage_PerRate_1[Customer type],Calc_TUV_Net_1[[#This Row],[Customer type]],TUNet_Usage_PerRate_1[Description],\"Usage per customer - Balance\"),0),\nIFERROR(M156/100*SUMIFS(INDEX(TUNet_Usage_PerRate_1[],0,MATCH(M$100,TUNet_Usage_PerRate_1[#Headers],0)),TUNet_Usage_PerRate_1[Customer type],Calc_TUV_Net_1[[#This Row],[Customer type]],TUNet_Usage_PerRate_1[Description],\"Usage per customer - Single rate\"),0))","v":0},{"$f":"SUM(\nIFERROR(N154/100*SUMIFS(INDEX(TUNet_Usage_PerRate_1[],0,MATCH(N$100,TUNet_Usage_PerRate_1[#Headers],0)),TUNet_Usage_PerRate_1[Customer type],Calc_TUV_Net_1[[#This Row],[Customer type]],TUNet_Usage_PerRate_1[Description],\"Usage per customer - Block 1\"),0),\nIFERROR(N155/100*SUMIFS(INDEX(TUNet_Usage_PerRate_1[],0,MATCH(N$100,TUNet_Usage_PerRate_1[#Headers],0)),TUNet_Usage_PerRate_1[Customer type],Calc_TUV_Net_1[[#This Row],[Customer type]],TUNet_Usage_PerRate_1[Description],\"Usage per customer - Balance\"),0),\nIFERROR(N156/100*SUMIFS(INDEX(TUNet_Usage_PerRate_1[],0,MATCH(N$100,TUNet_Usage_PerRate_1[#Headers],0)),TUNet_Usage_PerRate_1[Customer type],Calc_TUV_Net_1[[#This Row],[Customer type]],TUNet_Usage_PerRate_1[Description],\"Usage per customer - Single rate\"),0))","v":0},{"$f":"SUM(\nIFERROR(O154/100*SUMIFS(INDEX(TUNet_Usage_PerRate_1[],0,MATCH(O$100,TUNet_Usage_PerRate_1[#Headers],0)),TUNet_Usage_PerRate_1[Customer type],Calc_TUV_Net_1[[#This Row],[Customer type]],TUNet_Usage_PerRate_1[Description],\"Usage per customer - Block 1\"),0),\nIFERROR(O155/100*SUMIFS(INDEX(TUNet_Usage_PerRate_1[],0,MATCH(O$100,TUNet_Usage_PerRate_1[#Headers],0)),TUNet_Usage_PerRate_1[Customer type],Calc_TUV_Net_1[[#This Row],[Customer type]],TUNet_Usage_PerRate_1[Description],\"Usage per customer - Balance\"),0),\nIFERROR(O156/100*SUMIFS(INDEX(TUNet_Usage_PerRate_1[],0,MATCH(O$100,TUNet_Usage_PerRate_1[#Headers],0)),TUNet_Usage_PerRate_1[Customer type],Calc_TUV_Net_1[[#This Row],[Customer type]],TUNet_Usage_PerRate_1[Description],\"Usage per customer - Single rate\"),0))","v":0}]
[null,null,"Anytime - Block 1 - SME",{"$f":"INDEX(Input_DecisionActual[[Decision]:[Decision]],MATCH($D$5,Input_DecisionActual[[VDO period]:[VDO period]],0),1)","v":"VDO 2024-25 - Final"},"Decision",{"$f":"IF($D158=\"-\",\"-\",INDEX(Inputs!$C$17:$AZ$17,1,MATCH($D158,Inputs!$C$15:$AZ$15,0)))","v":"F-CurrentVDO_Input"},null,"Variable","c/kWh","Small business",{"$f":"IFERROR(INDEX(Input_ForRateCalc[],MATCH($C158&\" - \"&K$100,Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH(Calc_TUV_Net_1[[#This Row],[Decision ref]:[Decision ref]],Input_ForRateCalc[#Headers],0)),\"-\")","v":19.308159653482594},{"$f":"IFERROR(INDEX(Input_ForRateCalc[],MATCH($C158&\" - \"&L$100,Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH(Calc_TUV_Net_1[[#This Row],[Decision ref]:[Decision ref]],Input_ForRateCalc[#Headers],0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX(Input_ForRateCalc[],MATCH($C158&\" - \"&M$100,Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH(Calc_TUV_Net_1[[#This Row],[Decision ref]:[Decision ref]],Input_ForRateCalc[#Headers],0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX(Input_ForRateCalc[],MATCH($C158&\" - \"&N$100,Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH(Calc_TUV_Net_1[[#This Row],[Decision ref]:[Decision ref]],Input_ForRateCalc[#Headers],0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX(Input_ForRateCalc[],MATCH($C158&\" - \"&O$100,Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH(Calc_TUV_Net_1[[#This Row],[Decision ref]:[Decision ref]],Input_ForRateCalc[#Headers],0)),\"-\")","v":"-"}]
[null,null,"Anytime - Balance - SME",{"$f":"INDEX(Input_DecisionActual[[Decision]:[Decision]],MATCH($D$5,Input_DecisionActual[[VDO period]:[VDO period]],0),1)","v":"VDO 2024-25 - Final"},"Decision",{"$f":"IF($D159=\"-\",\"-\",INDEX(Inputs!$C$17:$AZ$17,1,MATCH($D159,Inputs!$C$15:$AZ$15,0)))","v":"F-CurrentVDO_Input"},null,"Variable","c/kWh","Small business",{"$f":"IFERROR(INDEX(Input_ForRateCalc[],MATCH($C159&\" - \"&K$100,Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH(Calc_TUV_Net_1[[#This Row],[Decision ref]:[Decision ref]],Input_ForRateCalc[#Headers],0)),\"-\")","v":20.237137578661478},{"$f":"IFERROR(INDEX(Input_ForRateCalc[],MATCH($C159&\" - \"&L$100,Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH(Calc_TUV_Net_1[[#This Row],[Decision ref]:[Decision ref]],Input_ForRateCalc[#Headers],0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX(Input_ForRateCalc[],MATCH($C159&\" - \"&M$100,Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH(Calc_TUV_Net_1[[#This Row],[Decision ref]:[Decision ref]],Input_ForRateCalc[#Headers],0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX(Input_ForRateCalc[],MATCH($C159&\" - \"&N$100,Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH(Calc_TUV_Net_1[[#This Row],[Decision ref]:[Decision ref]],Input_ForRateCalc[#Headers],0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX(Input_ForRateCalc[],MATCH($C159&\" - \"&O$100,Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH(Calc_TUV_Net_1[[#This Row],[Decision ref]:[Decision ref]],Input_ForRateCalc[#Headers],0)),\"-\")","v":"-"}]
[null,null,"Anytime - Single rate - SME",{"$f":"INDEX(Input_DecisionActual[[Decision]:[Decision]],MATCH($D$5,Input_DecisionActual[[VDO period]:[VDO period]],0),1)","v":"VDO 2024-25 - Final"},"Decision",{"$f":"IF($D160=\"-\",\"-\",INDEX(Inputs!$C$17:$AZ$17,1,MATCH($D160,Inputs!$C$15:$AZ$15,0)))","v":"F-CurrentVDO_Input"},null,"Variable","c/kWh","Small business",{"$f":"IFERROR(INDEX(Input_ForRateCalc[],MATCH($C160&\" - \"&K$100,Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH(Calc_TUV_Net_1[[#This Row],[Decision ref]:[Decision ref]],Input_ForRateCalc[#Headers],0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX(Input_ForRateCalc[],MATCH($C160&\" - \"&L$100,Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH(Calc_TUV_Net_1[[#This Row],[Decision ref]:[Decision ref]],Input_ForRateCalc[#Headers],0)),\"-\")","v":8.9500000000000011},{"$f":"IFERROR(INDEX(Input_ForRateCalc[],MATCH($C160&\" - \"&M$100,Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH(Calc_TUV_Net_1[[#This Row],[Decision ref]:[Decision ref]],Input_ForRateCalc[#Headers],0)),\"-\")","v":13.955},{"$f":"IFERROR(INDEX(Input_ForRateCalc[],MATCH($C160&\" - \"&N$100,Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH(Calc_TUV_Net_1[[#This Row],[Decision ref]:[Decision ref]],Input_ForRateCalc[#Headers],0)),\"-\")","v":10.62},{"$f":"IFERROR(INDEX(Input_ForRateCalc[],MATCH($C160&\" - \"&O$100,Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH(Calc_TUV_Net_1[[#This Row],[Decision ref]:[Decision ref]],Input_ForRateCalc[#Headers],0)),\"-\")","v":10.29}]
[null,null,"Cost",{"$f":"INDEX(Input_DecisionActual[[Decision]:[Decision]],MATCH($D$5,Input_DecisionActual[[VDO period]:[VDO period]],0),1)","v":"VDO 2024-25 - Final"},"Decision",{"$f":"IF($D161=\"-\",\"-\",INDEX(Inputs!$C$17:$AZ$17,1,MATCH($D161,Inputs!$C$15:$AZ$15,0)))","v":"F-CurrentVDO_Input"},null,"Variable","$","Small business",{"$f":"SUM(\nIFERROR(K158/100*SUMIFS(INDEX(TUNet_Usage_PerRate_1[],0,MATCH(K$100,TUNet_Usage_PerRate_1[#Headers],0)),TUNet_Usage_PerRate_1[Customer type],Calc_TUV_Net_1[[#This Row],[Customer type]],TUNet_Usage_PerRate_1[Description],\"Usage per customer - Block 1\"),0),\nIFERROR(K159/100*SUMIFS(INDEX(TUNet_Usage_PerRate_1[],0,MATCH(K$100,TUNet_Usage_PerRate_1[#Headers],0)),TUNet_Usage_PerRate_1[Customer type],Calc_TUV_Net_1[[#This Row],[Customer type]],TUNet_Usage_PerRate_1[Description],\"Usage per customer - Balance\"),0),\nIFERROR(K160/100*SUMIFS(INDEX(TUNet_Usage_PerRate_1[],0,MATCH(K$100,TUNet_Usage_PerRate_1[#Headers],0)),TUNet_Usage_PerRate_1[Customer type],Calc_TUV_Net_1[[#This Row],[Customer type]],TUNet_Usage_PerRate_1[Description],\"Usage per customer - Single rate\"),0))","v":0},{"$f":"SUM(\nIFERROR(L158/100*SUMIFS(INDEX(TUNet_Usage_PerRate_1[],0,MATCH(L$100,TUNet_Usage_PerRate_1[#Headers],0)),TUNet_Usage_PerRate_1[Customer type],Calc_TUV_Net_1[[#This Row],[Customer type]],TUNet_Usage_PerRate_1[Description],\"Usage per customer - Block 1\"),0),\nIFERROR(L159/100*SUMIFS(INDEX(TUNet_Usage_PerRate_1[],0,MATCH(L$100,TUNet_Usage_PerRate_1[#Headers],0)),TUNet_Usage_PerRate_1[Customer type],Calc_TUV_Net_1[[#This Row],[Customer type]],TUNet_Usage_PerRate_1[Description],\"Usage per customer - Balance\"),0),\nIFERROR(L160/100*SUMIFS(INDEX(TUNet_Usage_PerRate_1[],0,MATCH(L$100,TUNet_Usage_PerRate_1[#Headers],0)),TUNet_Usage_PerRate_1[Customer type],Calc_TUV_Net_1[[#This Row],[Customer type]],TUNet_Usage_PerRate_1[Description],\"Usage per customer - Single rate\"),0))","v":0},{"$f":"SUM(\nIFERROR(M158/100*SUMIFS(INDEX(TUNet_Usage_PerRate_1[],0,MATCH(M$100,TUNet_Usage_PerRate_1[#Headers],0)),TUNet_Usage_PerRate_1[Customer type],Calc_TUV_Net_1[[#This Row],[Customer type]],TUNet_Usage_PerRate_1[Description],\"Usage per customer - Block 1\"),0),\nIFERROR(M159/100*SUMIFS(INDEX(TUNet_Usage_PerRate_1[],0,MATCH(M$100,TUNet_Usage_PerRate_1[#Headers],0)),TUNet_Usage_PerRate_1[Customer type],Calc_TUV_Net_1[[#This Row],[Customer type]],TUNet_Usage_PerRate_1[Description],\"Usage per customer - Balance\"),0),\nIFERROR(M160/100*SUMIFS(INDEX(TUNet_Usage_PerRate_1[],0,MATCH(M$100,TUNet_Usage_PerRate_1[#Headers],0)),TUNet_Usage_PerRate_1[Customer type],Calc_TUV_Net_1[[#This Row],[Customer type]],TUNet_Usage_PerRate_1[Description],\"Usage per customer - Single rate\"),0))","v":0},{"$f":"SUM(\nIFERROR(N158/100*SUMIFS(INDEX(TUNet_Usage_PerRate_1[],0,MATCH(N$100,TUNet_Usage_PerRate_1[#Headers],0)),TUNet_Usage_PerRate_1[Customer type],Calc_TUV_Net_1[[#This Row],[Customer type]],TUNet_Usage_PerRate_1[Description],\"Usage per customer - Block 1\"),0),\nIFERROR(N159/100*SUMIFS(INDEX(TUNet_Usage_PerRate_1[],0,MATCH(N$100,TUNet_Usage_PerRate_1[#Headers],0)),TUNet_Usage_PerRate_1[Customer type],Calc_TUV_Net_1[[#This Row],[Customer type]],TUNet_Usage_PerRate_1[Description],\"Usage per customer - Balance\"),0),\nIFERROR(N160/100*SUMIFS(INDEX(TUNet_Usage_PerRate_1[],0,MATCH(N$100,TUNet_Usage_PerRate_1[#Headers],0)),TUNet_Usage_PerRate_1[Customer type],Calc_TUV_Net_1[[#This Row],[Customer type]],TUNet_Usage_PerRate_1[Description],\"Usage per customer - Single rate\"),0))","v":0},{"$f":"SUM(\nIFERROR(O158/100*SUMIFS(INDEX(TUNet_Usage_PerRate_1[],0,MATCH(O$100,TUNet_Usage_PerRate_1[#Headers],0)),TUNet_Usage_PerRate_1[Customer type],Calc_TUV_Net_1[[#This Row],[Customer type]],TUNet_Usage_PerRate_1[Description],\"Usage per customer - Block 1\"),0),\nIFERROR(O159/100*SUMIFS(INDEX(TUNet_Usage_PerRate_1[],0,MATCH(O$100,TUNet_Usage_PerRate_1[#Headers],0)),TUNet_Usage_PerRate_1[Customer type],Calc_TUV_Net_1[[#This Row],[Customer type]],TUNet_Usage_PerRate_1[Description],\"Usage per customer - Balance\"),0),\nIFERROR(O160/100*SUMIFS(INDEX(TUNet_Usage_PerRate_1[],0,MATCH(O$100,TUNet_Usage_PerRate_1[#Headers],0)),TUNet_Usage_PerRate_1[Customer type],Calc_TUV_Net_1[[#This Row],[Customer type]],TUNet_Usage_PerRate_1[Description],\"Usage per customer - Single rate\"),0))","v":0}]
[null,null,"Difference",null,null,null,null,"Variable","$","Small business",{"$f":"IF(K161=0,\"-\",K157-K161)","v":"-"},{"$f":"IF(L161=0,\"-\",L157-L161)","v":"-"},{"$f":"IF(M161=0,\"-\",M157-M161)","v":"-"},{"$f":"IF(N161=0,\"-\",N157-N161)","v":"-"},{"$f":"IF(O161=0,\"-\",O157-O161)","v":"-"}]
[null,null,"Profit margin adjustment",{"$f":"INDEX(Input_DecisionActual[[Decision]:[Decision]],MATCH($D$5,Input_DecisionActual[[VDO period]:[VDO period]],0),1)","v":"VDO 2024-25 - Final"},"Decision",{"$f":"IF($D163=\"-\",\"-\",INDEX(Inputs!$C$17:$AZ$17,1,MATCH($D163,Inputs!$C$15:$AZ$15,0)))","v":"F-CurrentVDO_Input"},null,"Variable","$","Small business",{"$f":"IFERROR(SUM(K162:K162)*(INDEX(Inputs!$H$18:$U$149,MATCH(\"Retail operating margin\",Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH(Calc_TUV_Net_1[[#This Row],[Decision ref]:[Decision ref]],Inputs!$H$17:$U$17,0))),\"-\")","v":"-"},{"$f":"IFERROR(SUM(L162:L162)*(INDEX(Inputs!$H$18:$U$149,MATCH(\"Retail operating margin\",Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH(Calc_TUV_Net_1[[#This Row],[Decision ref]:[Decision ref]],Inputs!$H$17:$U$17,0))),\"-\")","v":"-"},{"$f":"IFERROR(SUM(M162:M162)*(INDEX(Inputs!$H$18:$U$149,MATCH(\"Retail operating margin\",Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH(Calc_TUV_Net_1[[#This Row],[Decision ref]:[Decision ref]],Inputs!$H$17:$U$17,0))),\"-\")","v":"-"},{"$f":"IFERROR(SUM(N162:N162)*(INDEX(Inputs!$H$18:$U$149,MATCH(\"Retail operating margin\",Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH(Calc_TUV_Net_1[[#This Row],[Decision ref]:[Decision ref]],Inputs!$H$17:$U$17,0))),\"-\")","v":"-"},{"$f":"IFERROR(SUM(O162:O162)*(INDEX(Inputs!$H$18:$U$149,MATCH(\"Retail operating margin\",Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH(Calc_TUV_Net_1[[#This Row],[Decision ref]:[Decision ref]],Inputs!$H$17:$U$17,0))),\"-\")","v":"-"}]
[null,null,"GST adjustment",null,null,null,null,"Variable","$","Small business",{"$f":"IF(K161=0,\"-\",SUM(K162:K163)*GST)","v":"-"},{"$f":"IF(L161=0,\"-\",SUM(L162:L163)*GST)","v":"-"},{"$f":"IF(M161=0,\"-\",SUM(M162:M163)*GST)","v":"-"},{"$f":"IF(N161=0,\"-\",SUM(N162:N163)*GST)","v":"-"},{"$f":"IF(O161=0,\"-\",SUM(O162:O163)*GST)","v":"-"}]
[null,null,"Anytime - usage cost true up",null,null,null,null,"Variable","$","Small business",{"$f":"IF(K161=0,\"-\",SUM(K162:K164))","v":"-"},{"$f":"IF(L161=0,\"-\",SUM(L162:L164))","v":"-"},{"$f":"IF(M161=0,\"-\",SUM(M162:M164))","v":"-"},{"$f":"IF(N161=0,\"-\",SUM(N162:N164))","v":"-"},{"$f":"IF(O161=0,\"-\",SUM(O162:O164))","v":"-"}]
[]
[]
[null,null,"TOU - Residential",null,null,null,{"$f":"INDEX(Input_TU_YesNo[],MATCH(Calc_TUV_Net_1[[#This Row],[Cost item]],Input_TU_YesNo[Component],0),MATCH($D$5,Inputs!$C$228:$BM$228,0))","v":"No"}]
[null,null,"TOU - supply cost - residential"]
[null,null,"TOU - supply charge - RES",{"$f":"$D$5","v":"VDO 2025-26 - Final"},"Actual",{"$f":"INDEX(Inputs!$C$17:$AZ$17,1,MATCH($D170,Inputs!$C$15:$AZ$15,0))","v":"F-NextVDO_Input"},null,"Fixed","$","Residential",{"$f":"IFERROR(INDEX(Input_ForRateCalc[],MATCH($C170&\" - \"&K$100,Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH(Calc_TUV_Net_1[[#This Row],[Decision ref]:[Decision ref]],Input_ForRateCalc[#Headers],0)),\"-\")*TUProp_Days_1","v":0},{"$f":"IFERROR(INDEX(Input_ForRateCalc[],MATCH($C170&\" - \"&L$100,Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH(Calc_TUV_Net_1[[#This Row],[Decision ref]:[Decision ref]],Input_ForRateCalc[#Headers],0)),\"-\")*TUProp_Days_1","v":0},{"$f":"IFERROR(INDEX(Input_ForRateCalc[],MATCH($C170&\" - \"&M$100,Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH(Calc_TUV_Net_1[[#This Row],[Decision ref]:[Decision ref]],Input_ForRateCalc[#Headers],0)),\"-\")*TUProp_Days_1","v":0},{"$f":"IFERROR(INDEX(Input_ForRateCalc[],MATCH($C170&\" - \"&N$100,Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH(Calc_TUV_Net_1[[#This Row],[Decision ref]:[Decision ref]],Input_ForRateCalc[#Headers],0)),\"-\")*TUProp_Days_1","v":0},{"$f":"IFERROR(INDEX(Input_ForRateCalc[],MATCH($C170&\" - \"&O$100,Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH(Calc_TUV_Net_1[[#This Row],[Decision ref]:[Decision ref]],Input_ForRateCalc[#Headers],0)),\"-\")*TUProp_Days_1","v":0}]
[null,null,"Metering",{"$f":"$D$5","v":"VDO 2025-26 - Final"},"Actual",{"$f":"INDEX(Inputs!$C$17:$AZ$17,1,MATCH($D171,Inputs!$C$15:$AZ$15,0))","v":"F-NextVDO_Input"},null,"Fixed","$","Residential",{"$f":"IFERROR(INDEX(Input_ForRateCalc[],MATCH($C171&\" - \"&K$100,Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH(Calc_TUV_Net_1[[#This Row],[Decision ref]:[Decision ref]],Input_ForRateCalc[#Headers],0)),\"-\")*TUProp_Days_1","v":0},{"$f":"IFERROR(INDEX(Input_ForRateCalc[],MATCH($C171&\" - \"&L$100,Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH(Calc_TUV_Net_1[[#This Row],[Decision ref]:[Decision ref]],Input_ForRateCalc[#Headers],0)),\"-\")*TUProp_Days_1","v":0},{"$f":"IFERROR(INDEX(Input_ForRateCalc[],MATCH($C171&\" - \"&M$100,Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH(Calc_TUV_Net_1[[#This Row],[Decision ref]:[Decision ref]],Input_ForRateCalc[#Headers],0)),\"-\")*TUProp_Days_1","v":0},{"$f":"IFERROR(INDEX(Input_ForRateCalc[],MATCH($C171&\" - \"&N$100,Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH(Calc_TUV_Net_1[[#This Row],[Decision ref]:[Decision ref]],Input_ForRateCalc[#Headers],0)),\"-\")*TUProp_Days_1","v":0},{"$f":"IFERROR(INDEX(Input_ForRateCalc[],MATCH($C171&\" - \"&O$100,Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH(Calc_TUV_Net_1[[#This Row],[Decision ref]:[Decision ref]],Input_ForRateCalc[#Headers],0)),\"-\")*TUProp_Days_1","v":0}]
[null,null,"Cost",{"$f":"$D$5","v":"VDO 2025-26 - Final"},"Actual",{"$f":"INDEX(Inputs!$C$17:$AZ$17,1,MATCH($D172,Inputs!$C$15:$AZ$15,0))","v":"F-NextVDO_Input"},null,"Fixed","$","Residential",{"$f":"IFERROR(SUM(K170:K171),\"-\")","v":0},{"$f":"IFERROR(SUM(L170:L171),\"-\")","v":0},{"$f":"IFERROR(SUM(M170:M171),\"-\")","v":0},{"$f":"IFERROR(SUM(N170:N171),\"-\")","v":0},{"$f":"IFERROR(SUM(O170:O171),\"-\")","v":0}]
[null,null,"Anytime - supply charge - RES",{"$f":"INDEX(Input_DecisionActual[[Decision]:[Decision]],MATCH($D$5,Input_DecisionActual[[VDO period]:[VDO period]],0),1)","v":"VDO 2024-25 - Final"},"Decision",{"$f":"IF($D173=\"-\",\"-\",INDEX(Inputs!$C$17:$AZ$17,1,MATCH($D173,Inputs!$C$15:$AZ$15,0)))","v":"F-CurrentVDO_Input"},null,"Fixed","$","Residential",{"$f":"IFERROR(INDEX(Input_ForRateCalc[],MATCH($C173&\" - \"&K$100,Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH(Calc_TUV_Net_1[[#This Row],[Decision ref]:[Decision ref]],Input_ForRateCalc[#Headers],0)),\"-\")*TUProp_Days_1","v":0},{"$f":"IFERROR(INDEX(Input_ForRateCalc[],MATCH($C173&\" - \"&L$100,Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH(Calc_TUV_Net_1[[#This Row],[Decision ref]:[Decision ref]],Input_ForRateCalc[#Headers],0)),\"-\")*TUProp_Days_1","v":0},{"$f":"IFERROR(INDEX(Input_ForRateCalc[],MATCH($C173&\" - \"&M$100,Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH(Calc_TUV_Net_1[[#This Row],[Decision ref]:[Decision ref]],Input_ForRateCalc[#Headers],0)),\"-\")*TUProp_Days_1","v":0},{"$f":"IFERROR(INDEX(Input_ForRateCalc[],MATCH($C173&\" - \"&N$100,Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH(Calc_TUV_Net_1[[#This Row],[Decision ref]:[Decision ref]],Input_ForRateCalc[#Headers],0)),\"-\")*TUProp_Days_1","v":0},{"$f":"IFERROR(INDEX(Input_ForRateCalc[],MATCH($C173&\" - \"&O$100,Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH(Calc_TUV_Net_1[[#This Row],[Decision ref]:[Decision ref]],Input_ForRateCalc[#Headers],0)),\"-\")*TUProp_Days_1","v":0}]
[null,null,"Metering",{"$f":"INDEX(Input_DecisionActual[[Decision]:[Decision]],MATCH($D$5,Input_DecisionActual[[VDO period]:[VDO period]],0),1)","v":"VDO 2024-25 - Final"},"Decision",{"$f":"IF($D174=\"-\",\"-\",INDEX(Inputs!$C$17:$AZ$17,1,MATCH($D174,Inputs!$C$15:$AZ$15,0)))","v":"F-CurrentVDO_Input"},null,"Fixed","$","Residential",{"$f":"IFERROR(INDEX(Input_ForRateCalc[],MATCH($C174&\" - \"&K$100,Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH(Calc_TUV_Net_1[[#This Row],[Decision ref]:[Decision ref]],Input_ForRateCalc[#Headers],0)),\"-\")*TUProp_Days_1","v":0},{"$f":"IFERROR(INDEX(Input_ForRateCalc[],MATCH($C174&\" - \"&L$100,Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH(Calc_TUV_Net_1[[#This Row],[Decision ref]:[Decision ref]],Input_ForRateCalc[#Headers],0)),\"-\")*TUProp_Days_1","v":0},{"$f":"IFERROR(INDEX(Input_ForRateCalc[],MATCH($C174&\" - \"&M$100,Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH(Calc_TUV_Net_1[[#This Row],[Decision ref]:[Decision ref]],Input_ForRateCalc[#Headers],0)),\"-\")*TUProp_Days_1","v":0},{"$f":"IFERROR(INDEX(Input_ForRateCalc[],MATCH($C174&\" - \"&N$100,Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH(Calc_TUV_Net_1[[#This Row],[Decision ref]:[Decision ref]],Input_ForRateCalc[#Headers],0)),\"-\")*TUProp_Days_1","v":0},{"$f":"IFERROR(INDEX(Input_ForRateCalc[],MATCH($C174&\" - \"&O$100,Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH(Calc_TUV_Net_1[[#This Row],[Decision ref]:[Decision ref]],Input_ForRateCalc[#Headers],0)),\"-\")*TUProp_Days_1","v":0}]
[null,null,"Cost",{"$f":"INDEX(Input_DecisionActual[[Decision]:[Decision]],MATCH($D$5,Input_DecisionActual[[VDO period]:[VDO period]],0),1)","v":"VDO 2024-25 - Final"},"Decision",{"$f":"IF($D175=\"-\",\"-\",INDEX(Inputs!$C$17:$AZ$17,1,MATCH($D175,Inputs!$C$15:$AZ$15,0)))","v":"F-CurrentVDO_Input"},null,"Fixed","$","Residential",{"$f":"SUM(K173:K174)","v":0},{"$f":"SUM(L173:L174)","v":0},{"$f":"SUM(M173:M174)","v":0},{"$f":"SUM(N173:N174)","v":0},{"$f":"SUM(O173:O174)","v":0}]
[null,null,"Difference",null,null,null,null,"Fixed","$","Residential",{"$f":"IF(K175=0,\"-\",K172-K175)","v":"-"},{"$f":"IF(L175=0,\"-\",L172-L175)","v":"-"},{"$f":"IF(M175=0,\"-\",M172-M175)","v":"-"},{"$f":"IF(N175=0,\"-\",N172-N175)","v":"-"},{"$f":"IF(O175=0,\"-\",O172-O175)","v":"-"}]
[null,null,"Profit margin adjustment",{"$f":"INDEX(Input_DecisionActual[[Decision]:[Decision]],MATCH($D$5,Input_DecisionActual[[VDO period]:[VDO period]],0),1)","v":"VDO 2024-25 - Final"},"Decision",{"$f":"IF($D177=\"-\",\"-\",INDEX(Inputs!$C$17:$AZ$17,1,MATCH($D177,Inputs!$C$15:$AZ$15,0)))","v":"F-CurrentVDO_Input"},null,"Fixed","$","Residential",{"$f":"IFERROR(SUM(K176:K176)*(INDEX(Inputs!$H$18:$U$149,MATCH(\"Retail operating margin\",Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH(Calc_TUV_Net_1[[#This Row],[Decision ref]:[Decision ref]],Inputs!$H$17:$U$17,0))),\"-\")","v":"-"},{"$f":"IFERROR(SUM(L176:L176)*(INDEX(Inputs!$H$18:$U$149,MATCH(\"Retail operating margin\",Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH(Calc_TUV_Net_1[[#This Row],[Decision ref]:[Decision ref]],Inputs!$H$17:$U$17,0))),\"-\")","v":"-"},{"$f":"IFERROR(SUM(M176:M176)*(INDEX(Inputs!$H$18:$U$149,MATCH(\"Retail operating margin\",Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH(Calc_TUV_Net_1[[#This Row],[Decision ref]:[Decision ref]],Inputs!$H$17:$U$17,0))),\"-\")","v":"-"},{"$f":"IFERROR(SUM(N176:N176)*(INDEX(Inputs!$H$18:$U$149,MATCH(\"Retail operating margin\",Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH(Calc_TUV_Net_1[[#This Row],[Decision ref]:[Decision ref]],Inputs!$H$17:$U$17,0))),\"-\")","v":"-"},{"$f":"IFERROR(SUM(O176:O176)*(INDEX(Inputs!$H$18:$U$149,MATCH(\"Retail operating margin\",Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH(Calc_TUV_Net_1[[#This Row],[Decision ref]:[Decision ref]],Inputs!$H$17:$U$17,0))),\"-\")","v":"-"}]
[null,null,"GST adjustment",null,null,null,null,"Fixed","$","Residential",{"$f":"IF(K175=0,\"-\",SUM(K176:K177)*GST)","v":"-"},{"$f":"IF(L175=0,\"-\",SUM(L176:L177)*GST)","v":"-"},{"$f":"IF(M175=0,\"-\",SUM(M176:M177)*GST)","v":"-"},{"$f":"IF(N175=0,\"-\",SUM(N176:N177)*GST)","v":"-"},{"$f":"IF(O175=0,\"-\",SUM(O176:O177)*GST)","v":"-"}]
[null,null,"TOU - supply cost true up",null,null,null,null,"Fixed","$","Residential",{"$f":"IF(K175=0,\"-\",SUM(K176:K178))","v":"-"},{"$f":"IF(L175=0,\"-\",SUM(L176:L178))","v":"-"},{"$f":"IF(M175=0,\"-\",SUM(M176:M178))","v":"-"},{"$f":"IF(N175=0,\"-\",SUM(N176:N178))","v":"-"},{"$f":"IF(O175=0,\"-\",SUM(O176:O178))","v":"-"}]
[]
[null,null,"TOU - usage cost - residential"]
[null,null,"TOU - Peak - RES",{"$f":"$D$5","v":"VDO 2025-26 - Final"},"Actual",{"$f":"INDEX(Inputs!$C$17:$AZ$17,1,MATCH($D182,Inputs!$C$15:$AZ$15,0))","v":"F-NextVDO_Input"},null,"Variable","c/kWh","Residential",{"$f":"IFERROR(INDEX(Input_ForRateCalc[],MATCH($C182&\" - \"&K$100,Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH(Calc_TUV_Net_1[[#This Row],[Decision ref]:[Decision ref]],Input_ForRateCalc[#Headers],0)),\"-\")","v":24.640629322487086},{"$f":"IFERROR(INDEX(Input_ForRateCalc[],MATCH($C182&\" - \"&L$100,Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH(Calc_TUV_Net_1[[#This Row],[Decision ref]:[Decision ref]],Input_ForRateCalc[#Headers],0)),\"-\")","v":16.439999999999998},{"$f":"IFERROR(INDEX(Input_ForRateCalc[],MATCH($C182&\" - \"&M$100,Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH(Calc_TUV_Net_1[[#This Row],[Decision ref]:[Decision ref]],Input_ForRateCalc[#Headers],0)),\"-\")","v":16.706},{"$f":"IFERROR(INDEX(Input_ForRateCalc[],MATCH($C182&\" - \"&N$100,Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH(Calc_TUV_Net_1[[#This Row],[Decision ref]:[Decision ref]],Input_ForRateCalc[#Headers],0)),\"-\")","v":19.299999999999997},{"$f":"IFERROR(INDEX(Input_ForRateCalc[],MATCH($C182&\" - \"&O$100,Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH(Calc_TUV_Net_1[[#This Row],[Decision ref]:[Decision ref]],Input_ForRateCalc[#Headers],0)),\"-\")","v":17.68}]
[null,null,"TOU - Off peak - RES",{"$f":"$D$5","v":"VDO 2025-26 - Final"},"Actual",{"$f":"INDEX(Inputs!$C$17:$AZ$17,1,MATCH($D183,Inputs!$C$15:$AZ$15,0))","v":"F-NextVDO_Input"},null,"Variable","c/kWh","Residential",{"$f":"IFERROR(INDEX(Input_ForRateCalc[],MATCH($C183&\" - \"&K$100,Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH(Calc_TUV_Net_1[[#This Row],[Decision ref]:[Decision ref]],Input_ForRateCalc[#Headers],0)),\"-\")","v":4.9230992651199212},{"$f":"IFERROR(INDEX(Input_ForRateCalc[],MATCH($C183&\" - \"&L$100,Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH(Calc_TUV_Net_1[[#This Row],[Decision ref]:[Decision ref]],Input_ForRateCalc[#Headers],0)),\"-\")","v":4.1100000000000003},{"$f":"IFERROR(INDEX(Input_ForRateCalc[],MATCH($C183&\" - \"&M$100,Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH(Calc_TUV_Net_1[[#This Row],[Decision ref]:[Decision ref]],Input_ForRateCalc[#Headers],0)),\"-\")","v":4.6749999999999998},{"$f":"IFERROR(INDEX(Input_ForRateCalc[],MATCH($C183&\" - \"&N$100,Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH(Calc_TUV_Net_1[[#This Row],[Decision ref]:[Decision ref]],Input_ForRateCalc[#Headers],0)),\"-\")","v":4.8299999999999992},{"$f":"IFERROR(INDEX(Input_ForRateCalc[],MATCH($C183&\" - \"&O$100,Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH(Calc_TUV_Net_1[[#This Row],[Decision ref]:[Decision ref]],Input_ForRateCalc[#Headers],0)),\"-\")","v":4.4000000000000004}]
[null,null,"Cost",{"$f":"$D$5","v":"VDO 2025-26 - Final"},"Actual",{"$f":"INDEX(Inputs!$C$17:$AZ$17,1,MATCH($D184,Inputs!$C$15:$AZ$15,0))","v":"F-NextVDO_Input"},null,"Variable","c/kWh","Residential",{"$f":"SUMIFS(TUNet_Usage_Actual_1[Value],TUNet_Usage_Actual_1[Customer type],Calc_TUV_Net_1[[#This Row],[Customer type]],TUNet_Usage_Actual_1[Description],\"Usage per customer\")*SUM(\nIFERROR(K182/100*SUMIFS(#REF!,#REF!,Calc_TUV_Net_1[[#This Row],[Customer type]],#REF!,\"Peak\"),0),\nIFERROR(K183/100*SUMIFS(#REF!,#REF!,Calc_TUV_Net_1[[#This Row],[Customer type]],#REF!,\"Off peak\"),0))","v":0},{"$f":"SUMIFS(TUNet_Usage_Actual_1[Value],TUNet_Usage_Actual_1[Customer type],Calc_TUV_Net_1[[#This Row],[Customer type]],TUNet_Usage_Actual_1[Description],\"Usage per customer\")*SUM(\nIFERROR(L182/100*SUMIFS(#REF!,#REF!,Calc_TUV_Net_1[[#This Row],[Customer type]],#REF!,\"Peak\"),0),\nIFERROR(L183/100*SUMIFS(#REF!,#REF!,Calc_TUV_Net_1[[#This Row],[Customer type]],#REF!,\"Off peak\"),0))","v":0},{"$f":"SUMIFS(TUNet_Usage_Actual_1[Value],TUNet_Usage_Actual_1[Customer type],Calc_TUV_Net_1[[#This Row],[Customer type]],TUNet_Usage_Actual_1[Description],\"Usage per customer\")*SUM(\nIFERROR(M182/100*SUMIFS(#REF!,#REF!,Calc_TUV_Net_1[[#This Row],[Customer type]],#REF!,\"Peak\"),0),\nIFERROR(M183/100*SUMIFS(#REF!,#REF!,Calc_TUV_Net_1[[#This Row],[Customer type]],#REF!,\"Off peak\"),0))","v":0},{"$f":"SUMIFS(TUNet_Usage_Actual_1[Value],TUNet_Usage_Actual_1[Customer type],Calc_TUV_Net_1[[#This Row],[Customer type]],TUNet_Usage_Actual_1[Description],\"Usage per customer\")*SUM(\nIFERROR(N182/100*SUMIFS(#REF!,#REF!,Calc_TUV_Net_1[[#This Row],[Customer type]],#REF!,\"Peak\"),0),\nIFERROR(N183/100*SUMIFS(#REF!,#REF!,Calc_TUV_Net_1[[#This Row],[Customer type]],#REF!,\"Off peak\"),0))","v":0},{"$f":"SUMIFS(TUNet_Usage_Actual_1[Value],TUNet_Usage_Actual_1[Customer type],Calc_TUV_Net_1[[#This Row],[Customer type]],TUNet_Usage_Actual_1[Description],\"Usage per customer\")*SUM(\nIFERROR(O182/100*SUMIFS(#REF!,#REF!,Calc_TUV_Net_1[[#This Row],[Customer type]],#REF!,\"Peak\"),0),\nIFERROR(O183/100*SUMIFS(#REF!,#REF!,Calc_TUV_Net_1[[#This Row],[Customer type]],#REF!,\"Off peak\"),0))","v":0}]
[null,null,"Anytime - Block 1 - RES",{"$f":"INDEX(Input_DecisionActual[[Decision]:[Decision]],MATCH($D$5,Input_DecisionActual[[VDO period]:[VDO period]],0),1)","v":"VDO 2024-25 - Final"},"Decision",{"$f":"IF($D185=\"-\",\"-\",INDEX(Inputs!$C$17:$AZ$17,1,MATCH($D185,Inputs!$C$15:$AZ$15,0)))","v":"F-CurrentVDO_Input"},null,"Variable","$","Residential",{"$f":"IFERROR(INDEX(Input_ForRateCalc[],MATCH($C185&\" - \"&K$100,Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH(Calc_TUV_Net_1[[#This Row],[Decision ref]:[Decision ref]],Input_ForRateCalc[#Headers],0)),\"-\")","v":13.647160516883984},{"$f":"IFERROR(INDEX(Input_ForRateCalc[],MATCH($C185&\" - \"&L$100,Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH(Calc_TUV_Net_1[[#This Row],[Decision ref]:[Decision ref]],Input_ForRateCalc[#Headers],0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX(Input_ForRateCalc[],MATCH($C185&\" - \"&M$100,Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH(Calc_TUV_Net_1[[#This Row],[Decision ref]:[Decision ref]],Input_ForRateCalc[#Headers],0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX(Input_ForRateCalc[],MATCH($C185&\" - \"&N$100,Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH(Calc_TUV_Net_1[[#This Row],[Decision ref]:[Decision ref]],Input_ForRateCalc[#Headers],0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX(Input_ForRateCalc[],MATCH($C185&\" - \"&O$100,Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH(Calc_TUV_Net_1[[#This Row],[Decision ref]:[Decision ref]],Input_ForRateCalc[#Headers],0)),\"-\")","v":"-"}]
[null,null,"Anytime - Balance - RES",{"$f":"INDEX(Input_DecisionActual[[Decision]:[Decision]],MATCH($D$5,Input_DecisionActual[[VDO period]:[VDO period]],0),1)","v":"VDO 2024-25 - Final"},"Decision",{"$f":"IF($D186=\"-\",\"-\",INDEX(Inputs!$C$17:$AZ$17,1,MATCH($D186,Inputs!$C$15:$AZ$15,0)))","v":"F-CurrentVDO_Input"},null,"Variable","c/kWh","Residential",{"$f":"IFERROR(INDEX(Input_ForRateCalc[],MATCH($C186&\" - \"&K$100,Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH(Calc_TUV_Net_1[[#This Row],[Decision ref]:[Decision ref]],Input_ForRateCalc[#Headers],0)),\"-\")","v":14.341531316444666},{"$f":"IFERROR(INDEX(Input_ForRateCalc[],MATCH($C186&\" - \"&L$100,Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH(Calc_TUV_Net_1[[#This Row],[Decision ref]:[Decision ref]],Input_ForRateCalc[#Headers],0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX(Input_ForRateCalc[],MATCH($C186&\" - \"&M$100,Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH(Calc_TUV_Net_1[[#This Row],[Decision ref]:[Decision ref]],Input_ForRateCalc[#Headers],0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX(Input_ForRateCalc[],MATCH($C186&\" - \"&N$100,Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH(Calc_TUV_Net_1[[#This Row],[Decision ref]:[Decision ref]],Input_ForRateCalc[#Headers],0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX(Input_ForRateCalc[],MATCH($C186&\" - \"&O$100,Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH(Calc_TUV_Net_1[[#This Row],[Decision ref]:[Decision ref]],Input_ForRateCalc[#Headers],0)),\"-\")","v":"-"}]
[null,null,"Anytime - Single rate - RES",{"$f":"INDEX(Input_DecisionActual[[Decision]:[Decision]],MATCH($D$5,Input_DecisionActual[[VDO period]:[VDO period]],0),1)","v":"VDO 2024-25 - Final"},"Decision",{"$f":"IF($D187=\"-\",\"-\",INDEX(Inputs!$C$17:$AZ$17,1,MATCH($D187,Inputs!$C$15:$AZ$15,0)))","v":"F-CurrentVDO_Input"},null,"Variable","c/kWh","Residential",{"$f":"IFERROR(INDEX(Input_ForRateCalc[],MATCH($C187&\" - \"&K$100,Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH(Calc_TUV_Net_1[[#This Row],[Decision ref]:[Decision ref]],Input_ForRateCalc[#Headers],0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX(Input_ForRateCalc[],MATCH($C187&\" - \"&L$100,Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH(Calc_TUV_Net_1[[#This Row],[Decision ref]:[Decision ref]],Input_ForRateCalc[#Headers],0)),\"-\")","v":8.1},{"$f":"IFERROR(INDEX(Input_ForRateCalc[],MATCH($C187&\" - \"&M$100,Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH(Calc_TUV_Net_1[[#This Row],[Decision ref]:[Decision ref]],Input_ForRateCalc[#Headers],0)),\"-\")","v":10.345000000000001},{"$f":"IFERROR(INDEX(Input_ForRateCalc[],MATCH($C187&\" - \"&N$100,Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH(Calc_TUV_Net_1[[#This Row],[Decision ref]:[Decision ref]],Input_ForRateCalc[#Headers],0)),\"-\")","v":9.67},{"$f":"IFERROR(INDEX(Input_ForRateCalc[],MATCH($C187&\" - \"&O$100,Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH(Calc_TUV_Net_1[[#This Row],[Decision ref]:[Decision ref]],Input_ForRateCalc[#Headers],0)),\"-\")","v":9.25}]
[null,null,"Cost",{"$f":"INDEX(Input_DecisionActual[[Decision]:[Decision]],MATCH($D$5,Input_DecisionActual[[VDO period]:[VDO period]],0),1)","v":"VDO 2024-25 - Final"},"Decision",{"$f":"IF($D188=\"-\",\"-\",INDEX(Inputs!$C$17:$AZ$17,1,MATCH($D188,Inputs!$C$15:$AZ$15,0)))","v":"F-CurrentVDO_Input"},null,"Variable","c/kWh","Residential",{"$f":"SUMIFS(TUNet_Usage_Actual_1[Value],TUNet_Usage_Actual_1[Customer type],Calc_TUV_Net_1[[#This Row],[Customer type]],TUNet_Usage_Actual_1[Description],\"Usage per customer\")*SUM(\nIFERROR(K185/100*SUMIFS(#REF!,#REF!,Calc_TUV_Net_1[[#This Row],[Customer type]],#REF!,\"Block 1\"),0),\nIFERROR(K186/100*SUMIFS(#REF!,#REF!,Calc_TUV_Net_1[[#This Row],[Customer type]],#REF!,\"Balance\"),0),\nIFERROR(K187/100*SUMIFS(#REF!,#REF!,Calc_TUV_Net_1[[#This Row],[Customer type]],#REF!,\"Single rate\"),0))","v":0},{"$f":"SUMIFS(TUNet_Usage_Actual_1[Value],TUNet_Usage_Actual_1[Customer type],Calc_TUV_Net_1[[#This Row],[Customer type]],TUNet_Usage_Actual_1[Description],\"Usage per customer\")*SUM(\nIFERROR(L185/100*SUMIFS(#REF!,#REF!,Calc_TUV_Net_1[[#This Row],[Customer type]],#REF!,\"Block 1\"),0),\nIFERROR(L186/100*SUMIFS(#REF!,#REF!,Calc_TUV_Net_1[[#This Row],[Customer type]],#REF!,\"Balance\"),0),\nIFERROR(L187/100*SUMIFS(#REF!,#REF!,Calc_TUV_Net_1[[#This Row],[Customer type]],#REF!,\"Single rate\"),0))","v":0},{"$f":"SUMIFS(TUNet_Usage_Actual_1[Value],TUNet_Usage_Actual_1[Customer type],Calc_TUV_Net_1[[#This Row],[Customer type]],TUNet_Usage_Actual_1[Description],\"Usage per customer\")*SUM(\nIFERROR(M185/100*SUMIFS(#REF!,#REF!,Calc_TUV_Net_1[[#This Row],[Customer type]],#REF!,\"Block 1\"),0),\nIFERROR(M186/100*SUMIFS(#REF!,#REF!,Calc_TUV_Net_1[[#This Row],[Customer type]],#REF!,\"Balance\"),0),\nIFERROR(M187/100*SUMIFS(#REF!,#REF!,Calc_TUV_Net_1[[#This Row],[Customer type]],#REF!,\"Single rate\"),0))","v":0},{"$f":"SUMIFS(TUNet_Usage_Actual_1[Value],TUNet_Usage_Actual_1[Customer type],Calc_TUV_Net_1[[#This Row],[Customer type]],TUNet_Usage_Actual_1[Description],\"Usage per customer\")*SUM(\nIFERROR(N185/100*SUMIFS(#REF!,#REF!,Calc_TUV_Net_1[[#This Row],[Customer type]],#REF!,\"Block 1\"),0),\nIFERROR(N186/100*SUMIFS(#REF!,#REF!,Calc_TUV_Net_1[[#This Row],[Customer type]],#REF!,\"Balance\"),0),\nIFERROR(N187/100*SUMIFS(#REF!,#REF!,Calc_TUV_Net_1[[#This Row],[Customer type]],#REF!,\"Single rate\"),0))","v":0},{"$f":"SUMIFS(TUNet_Usage_Actual_1[Value],TUNet_Usage_Actual_1[Customer type],Calc_TUV_Net_1[[#This Row],[Customer type]],TUNet_Usage_Actual_1[Description],\"Usage per customer\")*SUM(\nIFERROR(O185/100*SUMIFS(#REF!,#REF!,Calc_TUV_Net_1[[#This Row],[Customer type]],#REF!,\"Block 1\"),0),\nIFERROR(O186/100*SUMIFS(#REF!,#REF!,Calc_TUV_Net_1[[#This Row],[Customer type]],#REF!,\"Balance\"),0),\nIFERROR(O187/100*SUMIFS(#REF!,#REF!,Calc_TUV_Net_1[[#This Row],[Customer type]],#REF!,\"Single rate\"),0))","v":0}]
[null,null,"Difference",null,null,null,null,"Variable","$","Residential",{"$f":"IF(K188=0,\"-\",K184-K188)","v":"-"},{"$f":"IF(L188=0,\"-\",L184-L188)","v":"-"},{"$f":"IF(M188=0,\"-\",M184-M188)","v":"-"},{"$f":"IF(N188=0,\"-\",N184-N188)","v":"-"},{"$f":"IF(O188=0,\"-\",O184-O188)","v":"-"}]
[null,null,"Profit margin adjustment",{"$f":"INDEX(Input_DecisionActual[[Decision]:[Decision]],MATCH($D$5,Input_DecisionActual[[VDO period]:[VDO period]],0),1)","v":"VDO 2024-25 - Final"},"Decision",{"$f":"IF($D190=\"-\",\"-\",INDEX(Inputs!$C$17:$AZ$17,1,MATCH($D190,Inputs!$C$15:$AZ$15,0)))","v":"F-CurrentVDO_Input"},null,"Variable","$","Residential",{"$f":"IFERROR(SUM(K189:K189)*(INDEX(Inputs!$H$18:$U$149,MATCH(\"Retail operating margin\",Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH(Calc_TUV_Net_1[[#This Row],[Decision ref]:[Decision ref]],Inputs!$H$17:$U$17,0))),\"-\")","v":"-"},{"$f":"IFERROR(SUM(L189:L189)*(INDEX(Inputs!$H$18:$U$149,MATCH(\"Retail operating margin\",Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH(Calc_TUV_Net_1[[#This Row],[Decision ref]:[Decision ref]],Inputs!$H$17:$U$17,0))),\"-\")","v":"-"},{"$f":"IFERROR(SUM(M189:M189)*(INDEX(Inputs!$H$18:$U$149,MATCH(\"Retail operating margin\",Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH(Calc_TUV_Net_1[[#This Row],[Decision ref]:[Decision ref]],Inputs!$H$17:$U$17,0))),\"-\")","v":"-"},{"$f":"IFERROR(SUM(N189:N189)*(INDEX(Inputs!$H$18:$U$149,MATCH(\"Retail operating margin\",Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH(Calc_TUV_Net_1[[#This Row],[Decision ref]:[Decision ref]],Inputs!$H$17:$U$17,0))),\"-\")","v":"-"},{"$f":"IFERROR(SUM(O189:O189)*(INDEX(Inputs!$H$18:$U$149,MATCH(\"Retail operating margin\",Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH(Calc_TUV_Net_1[[#This Row],[Decision ref]:[Decision ref]],Inputs!$H$17:$U$17,0))),\"-\")","v":"-"}]
[null,null,"GST adjustment",null,null,null,null,"Variable","$","Residential",{"$f":"IF(K188=0,\"-\",SUM(K189:K190)*GST)","v":"-"},{"$f":"IF(L188=0,\"-\",SUM(L189:L190)*GST)","v":"-"},{"$f":"IF(M188=0,\"-\",SUM(M189:M190)*GST)","v":"-"},{"$f":"IF(N188=0,\"-\",SUM(N189:N190)*GST)","v":"-"},{"$f":"IF(O188=0,\"-\",SUM(O189:O190)*GST)","v":"-"}]
[null,null,"TOU - usage cost true up",null,null,null,null,"Variable","$","Residential",{"$f":"IF(K188=0,\"-\",SUM(K189:K191))","v":"-"},{"$f":"IF(L188=0,\"-\",SUM(L189:L191))","v":"-"},{"$f":"IF(M188=0,\"-\",SUM(M189:M191))","v":"-"},{"$f":"IF(N188=0,\"-\",SUM(N189:N191))","v":"-"},{"$f":"IF(O188=0,\"-\",SUM(O189:O191))","v":"-"}]
[]
[null,null,"TOU - Small business",null,null,null,{"$f":"INDEX(Input_TU_YesNo[],MATCH(Calc_TUV_Net_1[[#This Row],[Cost item]],Input_TU_YesNo[Component],0),MATCH($D$5,Inputs!$C$228:$BM$228,0))","v":"No"}]
[null,null,"TOU - supply cost - small business"]
[null,null,"TOU - supply charge - SME",{"$f":"$D$5","v":"VDO 2025-26 - Final"},"Actual",{"$f":"INDEX(Inputs!$C$17:$AZ$17,1,MATCH($D196,Inputs!$C$15:$AZ$15,0))","v":"F-NextVDO_Input"},null,"Fixed","$","Small business",{"$f":"IFERROR(INDEX(Input_ForRateCalc[],MATCH($C196&\" - \"&K$100,Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH(Calc_TUV_Net_1[[#This Row],[Decision ref]:[Decision ref]],Input_ForRateCalc[#Headers],0)),\"-\")*TUProp_Days_1","v":0},{"$f":"IFERROR(INDEX(Input_ForRateCalc[],MATCH($C196&\" - \"&L$100,Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH(Calc_TUV_Net_1[[#This Row],[Decision ref]:[Decision ref]],Input_ForRateCalc[#Headers],0)),\"-\")*TUProp_Days_1","v":0},{"$f":"IFERROR(INDEX(Input_ForRateCalc[],MATCH($C196&\" - \"&M$100,Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH(Calc_TUV_Net_1[[#This Row],[Decision ref]:[Decision ref]],Input_ForRateCalc[#Headers],0)),\"-\")*TUProp_Days_1","v":0},{"$f":"IFERROR(INDEX(Input_ForRateCalc[],MATCH($C196&\" - \"&N$100,Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH(Calc_TUV_Net_1[[#This Row],[Decision ref]:[Decision ref]],Input_ForRateCalc[#Headers],0)),\"-\")*TUProp_Days_1","v":0},{"$f":"IFERROR(INDEX(Input_ForRateCalc[],MATCH($C196&\" - \"&O$100,Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH(Calc_TUV_Net_1[[#This Row],[Decision ref]:[Decision ref]],Input_ForRateCalc[#Headers],0)),\"-\")*TUProp_Days_1","v":0}]
[null,null,"Metering",{"$f":"$D$5","v":"VDO 2025-26 - Final"},"Actual",{"$f":"INDEX(Inputs!$C$17:$AZ$17,1,MATCH($D197,Inputs!$C$15:$AZ$15,0))","v":"F-NextVDO_Input"},null,"Fixed","$","Small business",{"$f":"IFERROR(INDEX(Input_ForRateCalc[],MATCH($C197&\" - \"&K$100,Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH(Calc_TUV_Net_1[[#This Row],[Decision ref]:[Decision ref]],Input_ForRateCalc[#Headers],0)),\"-\")*TUProp_Days_1","v":0},{"$f":"IFERROR(INDEX(Input_ForRateCalc[],MATCH($C197&\" - \"&L$100,Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH(Calc_TUV_Net_1[[#This Row],[Decision ref]:[Decision ref]],Input_ForRateCalc[#Headers],0)),\"-\")*TUProp_Days_1","v":0},{"$f":"IFERROR(INDEX(Input_ForRateCalc[],MATCH($C197&\" - \"&M$100,Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH(Calc_TUV_Net_1[[#This Row],[Decision ref]:[Decision ref]],Input_ForRateCalc[#Headers],0)),\"-\")*TUProp_Days_1","v":0},{"$f":"IFERROR(INDEX(Input_ForRateCalc[],MATCH($C197&\" - \"&N$100,Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH(Calc_TUV_Net_1[[#This Row],[Decision ref]:[Decision ref]],Input_ForRateCalc[#Headers],0)),\"-\")*TUProp_Days_1","v":0},{"$f":"IFERROR(INDEX(Input_ForRateCalc[],MATCH($C197&\" - \"&O$100,Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH(Calc_TUV_Net_1[[#This Row],[Decision ref]:[Decision ref]],Input_ForRateCalc[#Headers],0)),\"-\")*TUProp_Days_1","v":0}]
[null,null,"Cost",{"$f":"$D$5","v":"VDO 2025-26 - Final"},"Actual",{"$f":"INDEX(Inputs!$C$17:$AZ$17,1,MATCH($D198,Inputs!$C$15:$AZ$15,0))","v":"F-NextVDO_Input"},null,"Fixed","$","Small business",{"$f":"IFERROR(SUM(K196:K197),\"-\")","v":0},{"$f":"IFERROR(SUM(L196:L197),\"-\")","v":0},{"$f":"IFERROR(SUM(M196:M197),\"-\")","v":0},{"$f":"IFERROR(SUM(N196:N197),\"-\")","v":0},{"$f":"IFERROR(SUM(O196:O197),\"-\")","v":0}]
[null,null,"Anytime - supply charge - SME",{"$f":"INDEX(Input_DecisionActual[[Decision]:[Decision]],MATCH($D$5,Input_DecisionActual[[VDO period]:[VDO period]],0),1)","v":"VDO 2024-25 - Final"},"Decision",{"$f":"IF($D199=\"-\",\"-\",INDEX(Inputs!$C$17:$AZ$17,1,MATCH($D199,Inputs!$C$15:$AZ$15,0)))","v":"F-CurrentVDO_Input"},null,"Fixed","$","Small business",{"$f":"IFERROR(INDEX(Input_ForRateCalc[],MATCH($C199&\" - \"&K$100,Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH(Calc_TUV_Net_1[[#This Row],[Decision ref]:[Decision ref]],Input_ForRateCalc[#Headers],0)),\"-\")*TUProp_Days_1","v":0},{"$f":"IFERROR(INDEX(Input_ForRateCalc[],MATCH($C199&\" - \"&L$100,Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH(Calc_TUV_Net_1[[#This Row],[Decision ref]:[Decision ref]],Input_ForRateCalc[#Headers],0)),\"-\")*TUProp_Days_1","v":0},{"$f":"IFERROR(INDEX(Input_ForRateCalc[],MATCH($C199&\" - \"&M$100,Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH(Calc_TUV_Net_1[[#This Row],[Decision ref]:[Decision ref]],Input_ForRateCalc[#Headers],0)),\"-\")*TUProp_Days_1","v":0},{"$f":"IFERROR(INDEX(Input_ForRateCalc[],MATCH($C199&\" - \"&N$100,Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH(Calc_TUV_Net_1[[#This Row],[Decision ref]:[Decision ref]],Input_ForRateCalc[#Headers],0)),\"-\")*TUProp_Days_1","v":0},{"$f":"IFERROR(INDEX(Input_ForRateCalc[],MATCH($C199&\" - \"&O$100,Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH(Calc_TUV_Net_1[[#This Row],[Decision ref]:[Decision ref]],Input_ForRateCalc[#Headers],0)),\"-\")*TUProp_Days_1","v":0}]
[null,null,"Metering",{"$f":"INDEX(Input_DecisionActual[[Decision]:[Decision]],MATCH($D$5,Input_DecisionActual[[VDO period]:[VDO period]],0),1)","v":"VDO 2024-25 - Final"},"Decision",{"$f":"IF($D200=\"-\",\"-\",INDEX(Inputs!$C$17:$AZ$17,1,MATCH($D200,Inputs!$C$15:$AZ$15,0)))","v":"F-CurrentVDO_Input"},null,"Fixed","$","Small business",{"$f":"IFERROR(INDEX(Input_ForRateCalc[],MATCH($C200&\" - \"&K$100,Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH(Calc_TUV_Net_1[[#This Row],[Decision ref]:[Decision ref]],Input_ForRateCalc[#Headers],0)),\"-\")*TUProp_Days_1","v":0},{"$f":"IFERROR(INDEX(Input_ForRateCalc[],MATCH($C200&\" - \"&L$100,Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH(Calc_TUV_Net_1[[#This Row],[Decision ref]:[Decision ref]],Input_ForRateCalc[#Headers],0)),\"-\")*TUProp_Days_1","v":0},{"$f":"IFERROR(INDEX(Input_ForRateCalc[],MATCH($C200&\" - \"&M$100,Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH(Calc_TUV_Net_1[[#This Row],[Decision ref]:[Decision ref]],Input_ForRateCalc[#Headers],0)),\"-\")*TUProp_Days_1","v":0},{"$f":"IFERROR(INDEX(Input_ForRateCalc[],MATCH($C200&\" - \"&N$100,Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH(Calc_TUV_Net_1[[#This Row],[Decision ref]:[Decision ref]],Input_ForRateCalc[#Headers],0)),\"-\")*TUProp_Days_1","v":0},{"$f":"IFERROR(INDEX(Input_ForRateCalc[],MATCH($C200&\" - \"&O$100,Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH(Calc_TUV_Net_1[[#This Row],[Decision ref]:[Decision ref]],Input_ForRateCalc[#Headers],0)),\"-\")*TUProp_Days_1","v":0}]
[null,null,"Cost",{"$f":"INDEX(Input_DecisionActual[[Decision]:[Decision]],MATCH($D$5,Input_DecisionActual[[VDO period]:[VDO period]],0),1)","v":"VDO 2024-25 - Final"},"Decision",{"$f":"IF($D201=\"-\",\"-\",INDEX(Inputs!$C$17:$AZ$17,1,MATCH($D201,Inputs!$C$15:$AZ$15,0)))","v":"F-CurrentVDO_Input"},null,"Fixed","$","Small business",{"$f":"SUM(K199:K200)","v":0},{"$f":"SUM(L199:L200)","v":0},{"$f":"SUM(M199:M200)","v":0},{"$f":"SUM(N199:N200)","v":0},{"$f":"SUM(O199:O200)","v":0}]
[null,null,"Difference",null,null,null,null,"Fixed","$","Small business",{"$f":"IF(K201=0,\"-\",K198-K201)","v":"-"},{"$f":"IF(L201=0,\"-\",L198-L201)","v":"-"},{"$f":"IF(M201=0,\"-\",M198-M201)","v":"-"},{"$f":"IF(N201=0,\"-\",N198-N201)","v":"-"},{"$f":"IF(O201=0,\"-\",O198-O201)","v":"-"}]
[null,null,"Profit margin adjustment",{"$f":"INDEX(Input_DecisionActual[[Decision]:[Decision]],MATCH($D$5,Input_DecisionActual[[VDO period]:[VDO period]],0),1)","v":"VDO 2024-25 - Final"},"Decision",{"$f":"IF($D203=\"-\",\"-\",INDEX(Inputs!$C$17:$AZ$17,1,MATCH($D203,Inputs!$C$15:$AZ$15,0)))","v":"F-CurrentVDO_Input"},null,"Fixed","$","Small business",{"$f":"IFERROR(SUM(K202:K202)*(INDEX(Inputs!$H$18:$U$149,MATCH(\"Retail operating margin\",Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH(Calc_TUV_Net_1[[#This Row],[Decision ref]:[Decision ref]],Inputs!$H$17:$U$17,0))),\"-\")","v":"-"},{"$f":"IFERROR(SUM(L202:L202)*(INDEX(Inputs!$H$18:$U$149,MATCH(\"Retail operating margin\",Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH(Calc_TUV_Net_1[[#This Row],[Decision ref]:[Decision ref]],Inputs!$H$17:$U$17,0))),\"-\")","v":"-"},{"$f":"IFERROR(SUM(M202:M202)*(INDEX(Inputs!$H$18:$U$149,MATCH(\"Retail operating margin\",Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH(Calc_TUV_Net_1[[#This Row],[Decision ref]:[Decision ref]],Inputs!$H$17:$U$17,0))),\"-\")","v":"-"},{"$f":"IFERROR(SUM(N202:N202)*(INDEX(Inputs!$H$18:$U$149,MATCH(\"Retail operating margin\",Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH(Calc_TUV_Net_1[[#This Row],[Decision ref]:[Decision ref]],Inputs!$H$17:$U$17,0))),\"-\")","v":"-"},{"$f":"IFERROR(SUM(O202:O202)*(INDEX(Inputs!$H$18:$U$149,MATCH(\"Retail operating margin\",Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH(Calc_TUV_Net_1[[#This Row],[Decision ref]:[Decision ref]],Inputs!$H$17:$U$17,0))),\"-\")","v":"-"}]
[null,null,"GST adjustment",null,null,null,null,"Fixed","$","Small business",{"$f":"IF(K201=0,\"-\",SUM(K202:K203)*GST)","v":"-"},{"$f":"IF(L201=0,\"-\",SUM(L202:L203)*GST)","v":"-"},{"$f":"IF(M201=0,\"-\",SUM(M202:M203)*GST)","v":"-"},{"$f":"IF(N201=0,\"-\",SUM(N202:N203)*GST)","v":"-"},{"$f":"IF(O201=0,\"-\",SUM(O202:O203)*GST)","v":"-"}]
[null,null,"TOU - supply cost true up",null,null,null,null,"Fixed","$","Small business",{"$f":"IF(K201=0,\"-\",SUM(K202:K204))","v":"-"},{"$f":"IF(L201=0,\"-\",SUM(L202:L204))","v":"-"},{"$f":"IF(M201=0,\"-\",SUM(M202:M204))","v":"-"},{"$f":"IF(N201=0,\"-\",SUM(N202:N204))","v":"-"},{"$f":"IF(O201=0,\"-\",SUM(O202:O204))","v":"-"}]
[]
[null,null,"TOU - usage cost - small business"]
[null,null,"TOU - Peak - SME",{"$f":"$D$5","v":"VDO 2025-26 - Final"},"Actual",{"$f":"INDEX(Inputs!$C$17:$AZ$17,1,MATCH($D208,Inputs!$C$15:$AZ$15,0))","v":"F-NextVDO_Input"},null,"Variable","c/kWh","Small business",{"$f":"IFERROR(INDEX(Input_ForRateCalc[],MATCH($C208&\" - \"&K$100,Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH(Calc_TUV_Net_1[[#This Row],[Decision ref]:[Decision ref]],Input_ForRateCalc[#Headers],0)),\"-\")","v":20.746958022608613},{"$f":"IFERROR(INDEX(Input_ForRateCalc[],MATCH($C208&\" - \"&L$100,Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH(Calc_TUV_Net_1[[#This Row],[Decision ref]:[Decision ref]],Input_ForRateCalc[#Headers],0)),\"-\")","v":15.08},{"$f":"IFERROR(INDEX(Input_ForRateCalc[],MATCH($C208&\" - \"&M$100,Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH(Calc_TUV_Net_1[[#This Row],[Decision ref]:[Decision ref]],Input_ForRateCalc[#Headers],0)),\"-\")","v":17.077999999999999},{"$f":"IFERROR(INDEX(Input_ForRateCalc[],MATCH($C208&\" - \"&N$100,Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH(Calc_TUV_Net_1[[#This Row],[Decision ref]:[Decision ref]],Input_ForRateCalc[#Headers],0)),\"-\")","v":19.809999999999999},{"$f":"IFERROR(INDEX(Input_ForRateCalc[],MATCH($C208&\" - \"&O$100,Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH(Calc_TUV_Net_1[[#This Row],[Decision ref]:[Decision ref]],Input_ForRateCalc[#Headers],0)),\"-\")","v":16.349999999999998}]
[null,null,"TOU - Off peak - SME",{"$f":"$D$5","v":"VDO 2025-26 - Final"},"Actual",{"$f":"INDEX(Inputs!$C$17:$AZ$17,1,MATCH($D209,Inputs!$C$15:$AZ$15,0))","v":"F-NextVDO_Input"},null,"Variable","c/kWh","Small business",{"$f":"IFERROR(INDEX(Input_ForRateCalc[],MATCH($C209&\" - \"&K$100,Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH(Calc_TUV_Net_1[[#This Row],[Decision ref]:[Decision ref]],Input_ForRateCalc[#Headers],0)),\"-\")","v":4.912644683631104},{"$f":"IFERROR(INDEX(Input_ForRateCalc[],MATCH($C209&\" - \"&L$100,Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH(Calc_TUV_Net_1[[#This Row],[Decision ref]:[Decision ref]],Input_ForRateCalc[#Headers],0)),\"-\")","v":3.3499999999999996},{"$f":"IFERROR(INDEX(Input_ForRateCalc[],MATCH($C209&\" - \"&M$100,Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH(Calc_TUV_Net_1[[#This Row],[Decision ref]:[Decision ref]],Input_ForRateCalc[#Headers],0)),\"-\")","v":3.6830000000000003},{"$f":"IFERROR(INDEX(Input_ForRateCalc[],MATCH($C209&\" - \"&N$100,Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH(Calc_TUV_Net_1[[#This Row],[Decision ref]:[Decision ref]],Input_ForRateCalc[#Headers],0)),\"-\")","v":4.4000000000000004},{"$f":"IFERROR(INDEX(Input_ForRateCalc[],MATCH($C209&\" - \"&O$100,Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH(Calc_TUV_Net_1[[#This Row],[Decision ref]:[Decision ref]],Input_ForRateCalc[#Headers],0)),\"-\")","v":3.62}]
[null,null,"Cost",{"$f":"$D$5","v":"VDO 2025-26 - Final"},"Actual",{"$f":"INDEX(Inputs!$C$17:$AZ$17,1,MATCH($D210,Inputs!$C$15:$AZ$15,0))","v":"F-NextVDO_Input"},null,"Variable","c/kWh","Small business",{"$f":"SUMIFS(TUNet_Usage_Actual_1[Value],TUNet_Usage_Actual_1[Customer type],Calc_TUV_Net_1[[#This Row],[Customer type]],TUNet_Usage_Actual_1[Description],\"Usage per customer\")*SUM(\nIFERROR(K208/100*SUMIFS(#REF!,#REF!,Calc_TUV_Net_1[[#This Row],[Customer type]],#REF!,\"Peak\"),0),\nIFERROR(K209/100*SUMIFS(#REF!,#REF!,Calc_TUV_Net_1[[#This Row],[Customer type]],#REF!,\"Off peak\"),0))","v":0},{"$f":"SUMIFS(TUNet_Usage_Actual_1[Value],TUNet_Usage_Actual_1[Customer type],Calc_TUV_Net_1[[#This Row],[Customer type]],TUNet_Usage_Actual_1[Description],\"Usage per customer\")*SUM(\nIFERROR(L208/100*SUMIFS(#REF!,#REF!,Calc_TUV_Net_1[[#This Row],[Customer type]],#REF!,\"Peak\"),0),\nIFERROR(L209/100*SUMIFS(#REF!,#REF!,Calc_TUV_Net_1[[#This Row],[Customer type]],#REF!,\"Off peak\"),0))","v":0},{"$f":"SUMIFS(TUNet_Usage_Actual_1[Value],TUNet_Usage_Actual_1[Customer type],Calc_TUV_Net_1[[#This Row],[Customer type]],TUNet_Usage_Actual_1[Description],\"Usage per customer\")*SUM(\nIFERROR(M208/100*SUMIFS(#REF!,#REF!,Calc_TUV_Net_1[[#This Row],[Customer type]],#REF!,\"Peak\"),0),\nIFERROR(M209/100*SUMIFS(#REF!,#REF!,Calc_TUV_Net_1[[#This Row],[Customer type]],#REF!,\"Off peak\"),0))","v":0},{"$f":"SUMIFS(TUNet_Usage_Actual_1[Value],TUNet_Usage_Actual_1[Customer type],Calc_TUV_Net_1[[#This Row],[Customer type]],TUNet_Usage_Actual_1[Description],\"Usage per customer\")*SUM(\nIFERROR(N208/100*SUMIFS(#REF!,#REF!,Calc_TUV_Net_1[[#This Row],[Customer type]],#REF!,\"Peak\"),0),\nIFERROR(N209/100*SUMIFS(#REF!,#REF!,Calc_TUV_Net_1[[#This Row],[Customer type]],#REF!,\"Off peak\"),0))","v":0},{"$f":"SUMIFS(TUNet_Usage_Actual_1[Value],TUNet_Usage_Actual_1[Customer type],Calc_TUV_Net_1[[#This Row],[Customer type]],TUNet_Usage_Actual_1[Description],\"Usage per customer\")*SUM(\nIFERROR(O208/100*SUMIFS(#REF!,#REF!,Calc_TUV_Net_1[[#This Row],[Customer type]],#REF!,\"Peak\"),0),\nIFERROR(O209/100*SUMIFS(#REF!,#REF!,Calc_TUV_Net_1[[#This Row],[Customer type]],#REF!,\"Off peak\"),0))","v":0}]
[null,null,"Anytime - Block 1 - SME",{"$f":"INDEX(Input_DecisionActual[[Decision]:[Decision]],MATCH($D$5,Input_DecisionActual[[VDO period]:[VDO period]],0),1)","v":"VDO 2024-25 - Final"},"Decision",{"$f":"IF($D211=\"-\",\"-\",INDEX(Inputs!$C$17:$AZ$17,1,MATCH($D211,Inputs!$C$15:$AZ$15,0)))","v":"F-CurrentVDO_Input"},null,"Variable","$","Small business",{"$f":"IFERROR(INDEX(Input_ForRateCalc[],MATCH($C211&\" - \"&K$100,Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH(Calc_TUV_Net_1[[#This Row],[Decision ref]:[Decision ref]],Input_ForRateCalc[#Headers],0)),\"-\")","v":19.308159653482594},{"$f":"IFERROR(INDEX(Input_ForRateCalc[],MATCH($C211&\" - \"&L$100,Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH(Calc_TUV_Net_1[[#This Row],[Decision ref]:[Decision ref]],Input_ForRateCalc[#Headers],0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX(Input_ForRateCalc[],MATCH($C211&\" - \"&M$100,Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH(Calc_TUV_Net_1[[#This Row],[Decision ref]:[Decision ref]],Input_ForRateCalc[#Headers],0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX(Input_ForRateCalc[],MATCH($C211&\" - \"&N$100,Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH(Calc_TUV_Net_1[[#This Row],[Decision ref]:[Decision ref]],Input_ForRateCalc[#Headers],0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX(Input_ForRateCalc[],MATCH($C211&\" - \"&O$100,Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH(Calc_TUV_Net_1[[#This Row],[Decision ref]:[Decision ref]],Input_ForRateCalc[#Headers],0)),\"-\")","v":"-"}]
[null,null,"Anytime - Balance - SME",{"$f":"INDEX(Input_DecisionActual[[Decision]:[Decision]],MATCH($D$5,Input_DecisionActual[[VDO period]:[VDO period]],0),1)","v":"VDO 2024-25 - Final"},"Decision",{"$f":"IF($D212=\"-\",\"-\",INDEX(Inputs!$C$17:$AZ$17,1,MATCH($D212,Inputs!$C$15:$AZ$15,0)))","v":"F-CurrentVDO_Input"},null,"Variable","c/kWh","Small business",{"$f":"IFERROR(INDEX(Input_ForRateCalc[],MATCH($C212&\" - \"&K$100,Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH(Calc_TUV_Net_1[[#This Row],[Decision ref]:[Decision ref]],Input_ForRateCalc[#Headers],0)),\"-\")","v":20.237137578661478},{"$f":"IFERROR(INDEX(Input_ForRateCalc[],MATCH($C212&\" - \"&L$100,Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH(Calc_TUV_Net_1[[#This Row],[Decision ref]:[Decision ref]],Input_ForRateCalc[#Headers],0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX(Input_ForRateCalc[],MATCH($C212&\" - \"&M$100,Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH(Calc_TUV_Net_1[[#This Row],[Decision ref]:[Decision ref]],Input_ForRateCalc[#Headers],0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX(Input_ForRateCalc[],MATCH($C212&\" - \"&N$100,Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH(Calc_TUV_Net_1[[#This Row],[Decision ref]:[Decision ref]],Input_ForRateCalc[#Headers],0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX(Input_ForRateCalc[],MATCH($C212&\" - \"&O$100,Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH(Calc_TUV_Net_1[[#This Row],[Decision ref]:[Decision ref]],Input_ForRateCalc[#Headers],0)),\"-\")","v":"-"}]
[null,null,"Anytime - Single rate - SME",{"$f":"INDEX(Input_DecisionActual[[Decision]:[Decision]],MATCH($D$5,Input_DecisionActual[[VDO period]:[VDO period]],0),1)","v":"VDO 2024-25 - Final"},"Decision",{"$f":"IF($D213=\"-\",\"-\",INDEX(Inputs!$C$17:$AZ$17,1,MATCH($D213,Inputs!$C$15:$AZ$15,0)))","v":"F-CurrentVDO_Input"},null,"Variable","c/kWh","Small business",{"$f":"IFERROR(INDEX(Input_ForRateCalc[],MATCH($C213&\" - \"&K$100,Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH(Calc_TUV_Net_1[[#This Row],[Decision ref]:[Decision ref]],Input_ForRateCalc[#Headers],0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX(Input_ForRateCalc[],MATCH($C213&\" - \"&L$100,Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH(Calc_TUV_Net_1[[#This Row],[Decision ref]:[Decision ref]],Input_ForRateCalc[#Headers],0)),\"-\")","v":8.9500000000000011},{"$f":"IFERROR(INDEX(Input_ForRateCalc[],MATCH($C213&\" - \"&M$100,Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH(Calc_TUV_Net_1[[#This Row],[Decision ref]:[Decision ref]],Input_ForRateCalc[#Headers],0)),\"-\")","v":13.955},{"$f":"IFERROR(INDEX(Input_ForRateCalc[],MATCH($C213&\" - \"&N$100,Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH(Calc_TUV_Net_1[[#This Row],[Decision ref]:[Decision ref]],Input_ForRateCalc[#Headers],0)),\"-\")","v":10.62},{"$f":"IFERROR(INDEX(Input_ForRateCalc[],MATCH($C213&\" - \"&O$100,Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH(Calc_TUV_Net_1[[#This Row],[Decision ref]:[Decision ref]],Input_ForRateCalc[#Headers],0)),\"-\")","v":10.29}]
[null,null,"Cost",{"$f":"INDEX(Input_DecisionActual[[Decision]:[Decision]],MATCH($D$5,Input_DecisionActual[[VDO period]:[VDO period]],0),1)","v":"VDO 2024-25 - Final"},"Decision",{"$f":"IF($D214=\"-\",\"-\",INDEX(Inputs!$C$17:$AZ$17,1,MATCH($D214,Inputs!$C$15:$AZ$15,0)))","v":"F-CurrentVDO_Input"},null,"Variable","c/kWh","Small business",{"$f":"SUMIFS(TUNet_Usage_Actual_1[Value],TUNet_Usage_Actual_1[Customer type],Calc_TUV_Net_1[[#This Row],[Customer type]],TUNet_Usage_Actual_1[Description],\"Usage per customer\")*SUM(\nIFERROR(K211/100*SUMIFS(#REF!,#REF!,Calc_TUV_Net_1[[#This Row],[Customer type]],#REF!,\"Block 1\"),0),\nIFERROR(K212/100*SUMIFS(#REF!,#REF!,Calc_TUV_Net_1[[#This Row],[Customer type]],#REF!,\"Balance\"),0),\nIFERROR(K213/100*SUMIFS(#REF!,#REF!,Calc_TUV_Net_1[[#This Row],[Customer type]],#REF!,\"Single rate\"),0))","v":0},{"$f":"SUMIFS(TUNet_Usage_Actual_1[Value],TUNet_Usage_Actual_1[Customer type],Calc_TUV_Net_1[[#This Row],[Customer type]],TUNet_Usage_Actual_1[Description],\"Usage per customer\")*SUM(\nIFERROR(L211/100*SUMIFS(#REF!,#REF!,Calc_TUV_Net_1[[#This Row],[Customer type]],#REF!,\"Block 1\"),0),\nIFERROR(L212/100*SUMIFS(#REF!,#REF!,Calc_TUV_Net_1[[#This Row],[Customer type]],#REF!,\"Balance\"),0),\nIFERROR(L213/100*SUMIFS(#REF!,#REF!,Calc_TUV_Net_1[[#This Row],[Customer type]],#REF!,\"Single rate\"),0))","v":0},{"$f":"SUMIFS(TUNet_Usage_Actual_1[Value],TUNet_Usage_Actual_1[Customer type],Calc_TUV_Net_1[[#This Row],[Customer type]],TUNet_Usage_Actual_1[Description],\"Usage per customer\")*SUM(\nIFERROR(M211/100*SUMIFS(#REF!,#REF!,Calc_TUV_Net_1[[#This Row],[Customer type]],#REF!,\"Block 1\"),0),\nIFERROR(M212/100*SUMIFS(#REF!,#REF!,Calc_TUV_Net_1[[#This Row],[Customer type]],#REF!,\"Balance\"),0),\nIFERROR(M213/100*SUMIFS(#REF!,#REF!,Calc_TUV_Net_1[[#This Row],[Customer type]],#REF!,\"Single rate\"),0))","v":0},{"$f":"SUMIFS(TUNet_Usage_Actual_1[Value],TUNet_Usage_Actual_1[Customer type],Calc_TUV_Net_1[[#This Row],[Customer type]],TUNet_Usage_Actual_1[Description],\"Usage per customer\")*SUM(\nIFERROR(N211/100*SUMIFS(#REF!,#REF!,Calc_TUV_Net_1[[#This Row],[Customer type]],#REF!,\"Block 1\"),0),\nIFERROR(N212/100*SUMIFS(#REF!,#REF!,Calc_TUV_Net_1[[#This Row],[Customer type]],#REF!,\"Balance\"),0),\nIFERROR(N213/100*SUMIFS(#REF!,#REF!,Calc_TUV_Net_1[[#This Row],[Customer type]],#REF!,\"Single rate\"),0))","v":0},{"$f":"SUMIFS(TUNet_Usage_Actual_1[Value],TUNet_Usage_Actual_1[Customer type],Calc_TUV_Net_1[[#This Row],[Customer type]],TUNet_Usage_Actual_1[Description],\"Usage per customer\")*SUM(\nIFERROR(O211/100*SUMIFS(#REF!,#REF!,Calc_TUV_Net_1[[#This Row],[Customer type]],#REF!,\"Block 1\"),0),\nIFERROR(O212/100*SUMIFS(#REF!,#REF!,Calc_TUV_Net_1[[#This Row],[Customer type]],#REF!,\"Balance\"),0),\nIFERROR(O213/100*SUMIFS(#REF!,#REF!,Calc_TUV_Net_1[[#This Row],[Customer type]],#REF!,\"Single rate\"),0))","v":0}]
[null,null,"Difference",null,null,null,null,"Variable","$","Small business",{"$f":"IF(K214=0,\"-\",K210-K214)","v":"-"},{"$f":"IF(L214=0,\"-\",L210-L214)","v":"-"},{"$f":"IF(M214=0,\"-\",M210-M214)","v":"-"},{"$f":"IF(N214=0,\"-\",N210-N214)","v":"-"},{"$f":"IF(O214=0,\"-\",O210-O214)","v":"-"}]
[null,null,"Profit margin adjustment",{"$f":"INDEX(Input_DecisionActual[[Decision]:[Decision]],MATCH($D$5,Input_DecisionActual[[VDO period]:[VDO period]],0),1)","v":"VDO 2024-25 - Final"},"Decision",{"$f":"IF($D216=\"-\",\"-\",INDEX(Inputs!$C$17:$AZ$17,1,MATCH($D216,Inputs!$C$15:$AZ$15,0)))","v":"F-CurrentVDO_Input"},null,"Variable","$","Small business",{"$f":"IFERROR(SUM(K215:K215)*(INDEX(Inputs!$H$18:$U$149,MATCH(\"Retail operating margin\",Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH(Calc_TUV_Net_1[[#This Row],[Decision ref]:[Decision ref]],Inputs!$H$17:$U$17,0))),\"-\")","v":"-"},{"$f":"IFERROR(SUM(L215:L215)*(INDEX(Inputs!$H$18:$U$149,MATCH(\"Retail operating margin\",Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH(Calc_TUV_Net_1[[#This Row],[Decision ref]:[Decision ref]],Inputs!$H$17:$U$17,0))),\"-\")","v":"-"},{"$f":"IFERROR(SUM(M215:M215)*(INDEX(Inputs!$H$18:$U$149,MATCH(\"Retail operating margin\",Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH(Calc_TUV_Net_1[[#This Row],[Decision ref]:[Decision ref]],Inputs!$H$17:$U$17,0))),\"-\")","v":"-"},{"$f":"IFERROR(SUM(N215:N215)*(INDEX(Inputs!$H$18:$U$149,MATCH(\"Retail operating margin\",Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH(Calc_TUV_Net_1[[#This Row],[Decision ref]:[Decision ref]],Inputs!$H$17:$U$17,0))),\"-\")","v":"-"},{"$f":"IFERROR(SUM(O215:O215)*(INDEX(Inputs!$H$18:$U$149,MATCH(\"Retail operating margin\",Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH(Calc_TUV_Net_1[[#This Row],[Decision ref]:[Decision ref]],Inputs!$H$17:$U$17,0))),\"-\")","v":"-"}]
[null,null,"GST adjustment",null,null,null,null,"Variable","$","Small business",{"$f":"IF(K214=0,\"-\",SUM(K215:K216)*GST)","v":"-"},{"$f":"IF(L214=0,\"-\",SUM(L215:L216)*GST)","v":"-"},{"$f":"IF(M214=0,\"-\",SUM(M215:M216)*GST)","v":"-"},{"$f":"IF(N214=0,\"-\",SUM(N215:N216)*GST)","v":"-"},{"$f":"IF(O214=0,\"-\",SUM(O215:O216)*GST)","v":"-"}]
[null,null,"TOU - usage cost true up",null,null,null,null,"Variable","$","Small business",{"$f":"IF(K214=0,\"-\",SUM(K215:K217))","v":"-"},{"$f":"IF(L214=0,\"-\",SUM(L215:L217))","v":"-"},{"$f":"IF(M214=0,\"-\",SUM(M215:M217))","v":"-"},{"$f":"IF(N214=0,\"-\",SUM(N215:N217))","v":"-"},{"$f":"IF(O214=0,\"-\",SUM(O215:O217))","v":"-"}]
[]
[]
[]
[]
[]
[null,null,"VDO decision",{"$f":"Calc_Rates!$D$279","v":"VDO 2024-25 - Final"}]
[]
[null,{"$f":"MAX(B$3:B225)+0.01","v":14.03},"Environmental costs"]
[]
[null,null,"Actual time period, months",12,null,null,null,"Cost item","Unit","Customer type","Ausnet","Citipower","Jemena","Powercor","United Energy","VIC avg"]
[null,null,"Proportion of annual",{"$f":"D228/MiY","v":1},null,null,null,"LRET True up","$/MWh","All",{"$f":"INDEX(Calc_TUV_Env_2[[Ausnet]:[United Energy]],MATCH($H229,Calc_TUV_Env_2[[Cost item]:[Cost item]],0),MATCH(K$228,Calc_TUV_Env_2[[#Headers],[Ausnet]:[United Energy]],0))*1000","v":-0.16591428732548733},{"$f":"INDEX(Calc_TUV_Env_2[[Ausnet]:[United Energy]],MATCH($H229,Calc_TUV_Env_2[[Cost item]:[Cost item]],0),MATCH(L$228,Calc_TUV_Env_2[[#Headers],[Ausnet]:[United Energy]],0))*1000","v":-0.15973424686555543},{"$f":"INDEX(Calc_TUV_Env_2[[Ausnet]:[United Energy]],MATCH($H229,Calc_TUV_Env_2[[Cost item]:[Cost item]],0),MATCH(M$228,Calc_TUV_Env_2[[#Headers],[Ausnet]:[United Energy]],0))*1000","v":-0.15978979328574008},{"$f":"INDEX(Calc_TUV_Env_2[[Ausnet]:[United Energy]],MATCH($H229,Calc_TUV_Env_2[[Cost item]:[Cost item]],0),MATCH(N$228,Calc_TUV_Env_2[[#Headers],[Ausnet]:[United Energy]],0))*1000","v":-0.16377603685831232},{"$f":"INDEX(Calc_TUV_Env_2[[Ausnet]:[United Energy]],MATCH($H229,Calc_TUV_Env_2[[Cost item]:[Cost item]],0),MATCH(O$228,Calc_TUV_Env_2[[#Headers],[Ausnet]:[United Energy]],0))*1000","v":-0.16003341758034664},{"$f":"AVERAGE(K229:O229)","v":-0.16184955638308834}]
[null,null,null,null,null,null,null,"SRES True up","$/MWh","All",{"$f":"INDEX(Calc_TUV_Env_2[[Ausnet]:[United Energy]],MATCH($H230,Calc_TUV_Env_2[[Cost item]:[Cost item]],0),MATCH(K$228,Calc_TUV_Env_2[[#Headers],[Ausnet]:[United Energy]],0))*1000","v":0.8245785755279218},{"$f":"INDEX(Calc_TUV_Env_2[[Ausnet]:[United Energy]],MATCH($H230,Calc_TUV_Env_2[[Cost item]:[Cost item]],0),MATCH(L$228,Calc_TUV_Env_2[[#Headers],[Ausnet]:[United Energy]],0))*1000","v":0.79386434927711991},{"$f":"INDEX(Calc_TUV_Env_2[[Ausnet]:[United Energy]],MATCH($H230,Calc_TUV_Env_2[[Cost item]:[Cost item]],0),MATCH(M$228,Calc_TUV_Env_2[[#Headers],[Ausnet]:[United Energy]],0))*1000","v":0.79414040981880007},{"$f":"INDEX(Calc_TUV_Env_2[[Ausnet]:[United Energy]],MATCH($H230,Calc_TUV_Env_2[[Cost item]:[Cost item]],0),MATCH(N$228,Calc_TUV_Env_2[[#Headers],[Ausnet]:[United Energy]],0))*1000","v":0.81395166959494358},{"$f":"INDEX(Calc_TUV_Env_2[[Ausnet]:[United Energy]],MATCH($H230,Calc_TUV_Env_2[[Cost item]:[Cost item]],0),MATCH(O$228,Calc_TUV_Env_2[[#Headers],[Ausnet]:[United Energy]],0))*1000","v":0.79535119990233616},{"$f":"AVERAGE(K230:O230)","v":0.80437724082422446}]
[null,null,null,null,null,null,null,"VEU True up","$/MWh","All",{"$f":"INDEX(Calc_TUV_Env_2[[Ausnet]:[United Energy]],MATCH($H231,Calc_TUV_Env_2[[Cost item]:[Cost item]],0),MATCH(K$228,Calc_TUV_Env_2[[#Headers],[Ausnet]:[United Energy]],0))*1000","v":-5.6327598483954116E-6},{"$f":"INDEX(Calc_TUV_Env_2[[Ausnet]:[United Energy]],MATCH($H231,Calc_TUV_Env_2[[Cost item]:[Cost item]],0),MATCH(L$228,Calc_TUV_Env_2[[#Headers],[Ausnet]:[United Energy]],0))*1000","v":-5.4229485999170173E-6},{"$f":"INDEX(Calc_TUV_Env_2[[Ausnet]:[United Energy]],MATCH($H231,Calc_TUV_Env_2[[Cost item]:[Cost item]],0),MATCH(M$228,Calc_TUV_Env_2[[#Headers],[Ausnet]:[United Energy]],0))*1000","v":-5.4248343907695215E-6},{"$f":"INDEX(Calc_TUV_Env_2[[Ausnet]:[United Energy]],MATCH($H231,Calc_TUV_Env_2[[Cost item]:[Cost item]],0),MATCH(N$228,Calc_TUV_Env_2[[#Headers],[Ausnet]:[United Energy]],0))*1000","v":-5.5601666343240515E-6},{"$f":"INDEX(Calc_TUV_Env_2[[Ausnet]:[United Energy]],MATCH($H231,Calc_TUV_Env_2[[Cost item]:[Cost item]],0),MATCH(O$228,Calc_TUV_Env_2[[#Headers],[Ausnet]:[United Energy]],0))*1000","v":-5.433105391217249E-6},{"$f":"AVERAGE(K231:O231)","v":-5.4947629729246502E-6}]
[]
[null,null,"Calc_TUV_Env_2"]
[null,null,"Cost item","VDO decision","Decision/Actual","Decision ref","Pass through (Yes/No)","Fixed/Variable","Unit","Customer type","Ausnet","Citipower","Jemena","Powercor","United Energy"]
[]
[null,null,"Large-scale renewable energy target (LRET)",null,null,null,{"$f":"INDEX(Input_TU_YesNo[],MATCH(Calc_TUV_Env_2[[#This Row],[Cost item]],Input_TU_YesNo[Component],0),MATCH($D$224,Inputs!$C$228:$BM$228,0))","v":"Yes"}]
[null,null,"Large-scale renewable energy target (LRET) - Price",{"$f":"Calc_TU_values!$D$224","v":"VDO 2024-25 - Final"},"Actual",{"$f":"INDEX(Inputs!$C$17:$AZ$17,1,MATCH($D237,Inputs!$C$15:$AZ$15,0))","v":"F-CurrentVDO_Input"},null,"Variable","$/certificate","All",{"$f":"IFERROR(INDEX(Input_TUEnv_Actual[],MATCH($C237,Input_TUEnv_Actual[Cost item],0),MATCH($F237,Input_TUEnv_Actual[#Headers],0)),\"-\")","v":54.83},{"$f":"IFERROR(INDEX(Input_TUEnv_Actual[],MATCH($C237,Input_TUEnv_Actual[Cost item],0),MATCH($F237,Input_TUEnv_Actual[#Headers],0)),\"-\")","v":54.83},{"$f":"IFERROR(INDEX(Input_TUEnv_Actual[],MATCH($C237,Input_TUEnv_Actual[Cost item],0),MATCH($F237,Input_TUEnv_Actual[#Headers],0)),\"-\")","v":54.83},{"$f":"IFERROR(INDEX(Input_TUEnv_Actual[],MATCH($C237,Input_TUEnv_Actual[Cost item],0),MATCH($F237,Input_TUEnv_Actual[#Headers],0)),\"-\")","v":54.83},{"$f":"IFERROR(INDEX(Input_TUEnv_Actual[],MATCH($C237,Input_TUEnv_Actual[Cost item],0),MATCH($F237,Input_TUEnv_Actual[#Headers],0)),\"-\")","v":54.83}]
[null,null,"Large-scale renewable energy target (LRET) - Liability",{"$f":"Calc_TU_values!$D$224","v":"VDO 2024-25 - Final"},"Actual",{"$f":"INDEX(Inputs!$C$17:$AZ$17,1,MATCH($D238,Inputs!$C$15:$AZ$15,0))","v":"F-CurrentVDO_Input"},null,"Variable","%/year","All",{"$f":"IFERROR(INDEX(Input_TUEnv_Actual[],MATCH($C238,Input_TUEnv_Actual[Cost item],0),MATCH($F238,Input_TUEnv_Actual[#Headers],0)),\"-\")","v":0.18719999999999998},{"$f":"IFERROR(INDEX(Input_TUEnv_Actual[],MATCH($C238,Input_TUEnv_Actual[Cost item],0),MATCH($F238,Input_TUEnv_Actual[#Headers],0)),\"-\")","v":0.18719999999999998},{"$f":"IFERROR(INDEX(Input_TUEnv_Actual[],MATCH($C238,Input_TUEnv_Actual[Cost item],0),MATCH($F238,Input_TUEnv_Actual[#Headers],0)),\"-\")","v":0.18719999999999998},{"$f":"IFERROR(INDEX(Input_TUEnv_Actual[],MATCH($C238,Input_TUEnv_Actual[Cost item],0),MATCH($F238,Input_TUEnv_Actual[#Headers],0)),\"-\")","v":0.18719999999999998},{"$f":"IFERROR(INDEX(Input_TUEnv_Actual[],MATCH($C238,Input_TUEnv_Actual[Cost item],0),MATCH($F238,Input_TUEnv_Actual[#Headers],0)),\"-\")","v":0.18719999999999998}]
[null,null,"Cost",{"$f":"Calc_TU_values!$D$224","v":"VDO 2024-25 - Final"},"Actual",{"$f":"INDEX(Inputs!$C$17:$AZ$17,1,MATCH($D239,Inputs!$C$15:$AZ$15,0))","v":"F-CurrentVDO_Input"},null,"Variable","$/kWh","All",{"$f":"IFERROR(K237*K238/1000,\"-\")","v":1.0264176E-2},{"$f":"IFERROR(L237*L238/1000,\"-\")","v":1.0264176E-2},{"$f":"IFERROR(M237*M238/1000,\"-\")","v":1.0264176E-2},{"$f":"IFERROR(N237*N238/1000,\"-\")","v":1.0264176E-2},{"$f":"IFERROR(O237*O238/1000,\"-\")","v":1.0264176E-2}]
[null,null,"Large-scale renewable energy target (LRET) - Price",{"$f":"INDEX(Input_DecisionActual[[Decision]:[Decision]],MATCH(Calc_TU_values!$D$224,Input_DecisionActual[[VDO period]:[VDO period]],0),1)","v":"VDO 2023-24 - Final"},"Decision",{"$f":"IF($D240=\"-\",\"-\",INDEX(Inputs!$C$17:$AZ$17,1,MATCH($D240,Inputs!$C$15:$AZ$15,0)))","v":"F-PreviousVDO_Input4"},null,"Variable","$/certificate","All",{"$f":"IFERROR(INDEX(Input_ForRateCalc[],MATCH($C240,Input_ForRateCalc[Cost item],0),MATCH($F240,Inputs!$C$17:$AZ$17,0)),\"-\")","v":54.83},{"$f":"IFERROR(INDEX(Input_ForRateCalc[],MATCH($C240,Input_ForRateCalc[Cost item],0),MATCH($F240,Inputs!$C$17:$AZ$17,0)),\"-\")","v":54.83},{"$f":"IFERROR(INDEX(Input_ForRateCalc[],MATCH($C240,Input_ForRateCalc[Cost item],0),MATCH($F240,Inputs!$C$17:$AZ$17,0)),\"-\")","v":54.83},{"$f":"IFERROR(INDEX(Input_ForRateCalc[],MATCH($C240,Input_ForRateCalc[Cost item],0),MATCH($F240,Inputs!$C$17:$AZ$17,0)),\"-\")","v":54.83},{"$f":"IFERROR(INDEX(Input_ForRateCalc[],MATCH($C240,Input_ForRateCalc[Cost item],0),MATCH($F240,Inputs!$C$17:$AZ$17,0)),\"-\")","v":54.83}]
[null,null,"Large-scale renewable energy target (LRET) - Liability",{"$f":"INDEX(Input_DecisionActual[[Decision]:[Decision]],MATCH(Calc_TU_values!$D$224,Input_DecisionActual[[VDO period]:[VDO period]],0),1)","v":"VDO 2023-24 - Final"},"Decision",{"$f":"IF($D241=\"-\",\"-\",INDEX(Inputs!$C$17:$AZ$17,1,MATCH($D241,Inputs!$C$15:$AZ$15,0)))","v":"F-PreviousVDO_Input4"},null,"Variable","%/year","All",{"$f":"IFERROR(INDEX(Input_ForRateCalc[],MATCH($C241,Input_ForRateCalc[Cost item],0),MATCH($F241,Inputs!$C$17:$AZ$17,0)),\"-\")","v":0.18959999999999999},{"$f":"IFERROR(INDEX(Input_ForRateCalc[],MATCH($C241,Input_ForRateCalc[Cost item],0),MATCH($F241,Inputs!$C$17:$AZ$17,0)),\"-\")","v":0.18959999999999999},{"$f":"IFERROR(INDEX(Input_ForRateCalc[],MATCH($C241,Input_ForRateCalc[Cost item],0),MATCH($F241,Inputs!$C$17:$AZ$17,0)),\"-\")","v":0.18959999999999999},{"$f":"IFERROR(INDEX(Input_ForRateCalc[],MATCH($C241,Input_ForRateCalc[Cost item],0),MATCH($F241,Inputs!$C$17:$AZ$17,0)),\"-\")","v":0.18959999999999999},{"$f":"IFERROR(INDEX(Input_ForRateCalc[],MATCH($C241,Input_ForRateCalc[Cost item],0),MATCH($F241,Inputs!$C$17:$AZ$17,0)),\"-\")","v":0.18959999999999999}]
[null,null,"Cost",{"$f":"INDEX(Input_DecisionActual[[Decision]:[Decision]],MATCH(Calc_TU_values!$D$224,Input_DecisionActual[[VDO period]:[VDO period]],0),1)","v":"VDO 2023-24 - Final"},"Decision",{"$f":"IF($D242=\"-\",\"-\",INDEX(Inputs!$C$17:$AZ$17,1,MATCH($D242,Inputs!$C$15:$AZ$15,0)))","v":"F-PreviousVDO_Input4"},null,"Variable","$/kWh","All",{"$f":"IFERROR(K240*K241/1000,\"-\")","v":1.0395767999999998E-2},{"$f":"IFERROR(L240*L241/1000,\"-\")","v":1.0395767999999998E-2},{"$f":"IFERROR(M240*M241/1000,\"-\")","v":1.0395767999999998E-2},{"$f":"IFERROR(N240*N241/1000,\"-\")","v":1.0395767999999998E-2},{"$f":"IFERROR(O240*O241/1000,\"-\")","v":1.0395767999999998E-2}]
[null,null,"Difference",null,null,null,null,"Variable","$/kWh","All",{"$f":"IFERROR(K239-K242,\"-\")","v":-1.3159199999999809E-4},{"$f":"IFERROR(L239-L242,\"-\")","v":-1.3159199999999809E-4},{"$f":"IFERROR(M239-M242,\"-\")","v":-1.3159199999999809E-4},{"$f":"IFERROR(N239-N242,\"-\")","v":-1.3159199999999809E-4},{"$f":"IFERROR(O239-O242,\"-\")","v":-1.3159199999999809E-4}]
[null,null,"Network loss adjustment",{"$f":"INDEX(Input_DecisionActual[[Decision]:[Decision]],MATCH(Calc_TU_values!$D$224,Input_DecisionActual[[VDO period]:[VDO period]],0),1)","v":"VDO 2023-24 - Final"},"Decision",{"$f":"IF($D244=\"-\",\"-\",INDEX(Inputs!$C$17:$AZ$17,1,MATCH($D244,Inputs!$C$15:$AZ$15,0)))","v":"F-PreviousVDO_Input4"},null,"Variable","$/kWh","All",{"$f":"IFERROR(K243*(INDEX(Inputs!$C$18:$AZ$149,MATCH(\"Marginal loss factor - \"&K$15,Input_ForRateCalc[Cost item],0),MATCH($F244,Inputs!$C$17:$AZ$17,0))*INDEX(Inputs!$C$18:$AZ$149,MATCH(\"Distribution loss factor - \"&K$15,Input_ForRateCalc[Cost item],0),MATCH($F244,Inputs!$C$17:$AZ$17,0))-1),\"-\")","v":-1.124054762869277E-5},{"$f":"IFERROR(L243*(INDEX(Inputs!$C$18:$AZ$149,MATCH(\"Marginal loss factor - \"&L$15,Input_ForRateCalc[Cost item],0),MATCH($F244,Inputs!$C$17:$AZ$17,0))*INDEX(Inputs!$C$18:$AZ$149,MATCH(\"Distribution loss factor - \"&L$15,Input_ForRateCalc[Cost item],0),MATCH($F244,Inputs!$C$17:$AZ$17,0))-1),\"-\")","v":-5.9202648635999052E-6},{"$f":"IFERROR(M243*(INDEX(Inputs!$C$18:$AZ$149,MATCH(\"Marginal loss factor - \"&M$15,Input_ForRateCalc[Cost item],0),MATCH($F244,Inputs!$C$17:$AZ$17,0))*INDEX(Inputs!$C$18:$AZ$149,MATCH(\"Distribution loss factor - \"&M$15,Input_ForRateCalc[Cost item],0),MATCH($F244,Inputs!$C$17:$AZ$17,0))-1),\"-\")","v":-5.9680837514999016E-6},{"$f":"IFERROR(N243*(INDEX(Inputs!$C$18:$AZ$149,MATCH(\"Marginal loss factor - \"&N$15,Input_ForRateCalc[Cost item],0),MATCH($F244,Inputs!$C$17:$AZ$17,0))*INDEX(Inputs!$C$18:$AZ$149,MATCH(\"Distribution loss factor - \"&N$15,Input_ForRateCalc[Cost item],0),MATCH($F244,Inputs!$C$17:$AZ$17,0))-1),\"-\")","v":-9.399767267832747E-6},{"$f":"IFERROR(O243*(INDEX(Inputs!$C$18:$AZ$149,MATCH(\"Marginal loss factor - \"&O$15,Input_ForRateCalc[Cost item],0),MATCH($F244,Inputs!$C$17:$AZ$17,0))*INDEX(Inputs!$C$18:$AZ$149,MATCH(\"Distribution loss factor - \"&O$15,Input_ForRateCalc[Cost item],0),MATCH($F244,Inputs!$C$17:$AZ$17,0))-1),\"-\")","v":-6.1778154100799228E-6}]
[null,null,"Profit margin adjustment",{"$f":"INDEX(Input_DecisionActual[[Decision]:[Decision]],MATCH(Calc_TU_values!$D$224,Input_DecisionActual[[VDO period]:[VDO period]],0),1)","v":"VDO 2023-24 - Final"},"Decision",{"$f":"IF($D245=\"-\",\"-\",INDEX(Inputs!$C$17:$AZ$17,1,MATCH($D245,Inputs!$C$15:$AZ$15,0)))","v":"F-PreviousVDO_Input4"},null,"Variable","$/kWh","All",{"$f":"IFERROR(SUM(K243:K244)*(INDEX(Inputs!$C$18:$AZ$149,MATCH(\"Retail operating margin\",Input_ForRateCalc[Cost item],0),MATCH($F245,Inputs!$C$17:$AZ$17,0))),\"-\")","v":-7.9986226672066889E-6},{"$f":"IFERROR(SUM(L243:L244)*(INDEX(Inputs!$C$18:$AZ$149,MATCH(\"Retail operating margin\",Input_ForRateCalc[Cost item],0),MATCH($F245,Inputs!$C$17:$AZ$17,0))),\"-\")","v":-7.7006868323614886E-6},{"$f":"IFERROR(SUM(M243:M244)*(INDEX(Inputs!$C$18:$AZ$149,MATCH(\"Retail operating margin\",Input_ForRateCalc[Cost item],0),MATCH($F245,Inputs!$C$17:$AZ$17,0))),\"-\")","v":-7.7033646900838879E-6},{"$f":"IFERROR(SUM(N243:N244)*(INDEX(Inputs!$C$18:$AZ$149,MATCH(\"Retail operating margin\",Input_ForRateCalc[Cost item],0),MATCH($F245,Inputs!$C$17:$AZ$17,0))),\"-\")","v":-7.8955389669985283E-6},{"$f":"IFERROR(SUM(O243:O244)*(INDEX(Inputs!$C$18:$AZ$149,MATCH(\"Retail operating margin\",Input_ForRateCalc[Cost item],0),MATCH($F245,Inputs!$C$17:$AZ$17,0))),\"-\")","v":-7.7151096629643696E-6}]
[null,null,"GST adjustment",null,null,null,null,"Variable","$/kWh","All",{"$f":"SUM(K243:K245)*GST","v":-1.5083117029589757E-5},{"$f":"SUM(L243:L245)*GST","v":-1.4521295169595949E-5},{"$f":"SUM(M243:M245)*GST","v":-1.4526344844158189E-5},{"$f":"SUM(N243:N245)*GST","v":-1.4888730623482938E-5},{"$f":"SUM(O243:O245)*GST","v":-1.454849250730424E-5}]
[null,null,"LRET True up",null,null,null,null,"Variable","$/kWh","All",{"$f":"SUM(K243:K246)","v":-1.6591428732548732E-4},{"$f":"SUM(L243:L246)","v":-1.5973424686555542E-4},{"$f":"SUM(M243:M246)","v":-1.5978979328574007E-4},{"$f":"SUM(N243:N246)","v":-1.6377603685831233E-4},{"$f":"SUM(O243:O246)","v":-1.6003341758034665E-4}]
[]
[null,null,"Small-scale renewable energy scheme (SRES)",null,null,null,{"$f":"INDEX(Input_TU_YesNo[],MATCH(Calc_TUV_Env_2[[#This Row],[Cost item]],Input_TU_YesNo[Component],0),MATCH($D$224,Inputs!$C$228:$BM$228,0))","v":"Yes"}]
[null,null,"Small-scale renewable energy scheme (SRES) - Price",{"$f":"Calc_TU_values!$D$224","v":"VDO 2024-25 - Final"},"Actual",{"$f":"INDEX(Inputs!$C$17:$AZ$17,1,MATCH($D250,Inputs!$C$15:$AZ$15,0))","v":"F-CurrentVDO_Input"},null,"Variable","$/certificate","All",{"$f":"IFERROR(INDEX(Input_TUEnv_Actual[],MATCH($C250,Input_TUEnv_Actual[Cost item],0),MATCH($F250,Input_TUEnv_Actual[#Headers],0)),\"-\")","v":40},{"$f":"IFERROR(INDEX(Input_TUEnv_Actual[],MATCH($C250,Input_TUEnv_Actual[Cost item],0),MATCH($F250,Input_TUEnv_Actual[#Headers],0)),\"-\")","v":40},{"$f":"IFERROR(INDEX(Input_TUEnv_Actual[],MATCH($C250,Input_TUEnv_Actual[Cost item],0),MATCH($F250,Input_TUEnv_Actual[#Headers],0)),\"-\")","v":40},{"$f":"IFERROR(INDEX(Input_TUEnv_Actual[],MATCH($C250,Input_TUEnv_Actual[Cost item],0),MATCH($F250,Input_TUEnv_Actual[#Headers],0)),\"-\")","v":40},{"$f":"IFERROR(INDEX(Input_TUEnv_Actual[],MATCH($C250,Input_TUEnv_Actual[Cost item],0),MATCH($F250,Input_TUEnv_Actual[#Headers],0)),\"-\")","v":40}]
[null,null,"Small-scale renewable energy scheme (SRES) - Liability",{"$f":"Calc_TU_values!$D$224","v":"VDO 2024-25 - Final"},"Actual",{"$f":"INDEX(Inputs!$C$17:$AZ$17,1,MATCH($D251,Inputs!$C$15:$AZ$15,0))","v":"F-CurrentVDO_Input"},null,"Variable","%/year","All",{"$f":"IFERROR(INDEX(Input_TUEnv_Actual[],MATCH($C251,Input_TUEnv_Actual[Cost item],0),MATCH($F251,Input_TUEnv_Actual[#Headers],0)),\"-\")","v":0.18775},{"$f":"IFERROR(INDEX(Input_TUEnv_Actual[],MATCH($C251,Input_TUEnv_Actual[Cost item],0),MATCH($F251,Input_TUEnv_Actual[#Headers],0)),\"-\")","v":0.18775},{"$f":"IFERROR(INDEX(Input_TUEnv_Actual[],MATCH($C251,Input_TUEnv_Actual[Cost item],0),MATCH($F251,Input_TUEnv_Actual[#Headers],0)),\"-\")","v":0.18775},{"$f":"IFERROR(INDEX(Input_TUEnv_Actual[],MATCH($C251,Input_TUEnv_Actual[Cost item],0),MATCH($F251,Input_TUEnv_Actual[#Headers],0)),\"-\")","v":0.18775},{"$f":"IFERROR(INDEX(Input_TUEnv_Actual[],MATCH($C251,Input_TUEnv_Actual[Cost item],0),MATCH($F251,Input_TUEnv_Actual[#Headers],0)),\"-\")","v":0.18775}]
[null,null,"Cost",{"$f":"Calc_TU_values!$D$224","v":"VDO 2024-25 - Final"},"Actual",{"$f":"INDEX(Inputs!$C$17:$AZ$17,1,MATCH($D252,Inputs!$C$15:$AZ$15,0))","v":"F-CurrentVDO_Input"},null,"Variable","$/kWh","All",{"$f":"IFERROR(K250*K251/1000,\"-\")","v":7.5100000000000002E-3},{"$f":"IFERROR(L250*L251/1000,\"-\")","v":7.5100000000000002E-3},{"$f":"IFERROR(M250*M251/1000,\"-\")","v":7.5100000000000002E-3},{"$f":"IFERROR(N250*N251/1000,\"-\")","v":7.5100000000000002E-3},{"$f":"IFERROR(O250*O251/1000,\"-\")","v":7.5100000000000002E-3}]
[null,null,"Small-scale renewable energy scheme (SRES) - Price",{"$f":"INDEX(Input_DecisionActual[[Decision]:[Decision]],MATCH(Calc_TU_values!$D$224,Input_DecisionActual[[VDO period]:[VDO period]],0),1)","v":"VDO 2023-24 - Final"},"Decision",{"$f":"IF($D253=\"-\",\"-\",INDEX(Inputs!$C$17:$AZ$17,1,MATCH($D253,Inputs!$C$15:$AZ$15,0)))","v":"F-PreviousVDO_Input4"},null,"Variable","$/certificate","All",{"$f":"IFERROR(INDEX(Input_ForRateCalc[],MATCH($C253,Input_ForRateCalc[Cost item],0),MATCH($F253,Inputs!$C$17:$AZ$17,0)),\"-\")","v":40},{"$f":"IFERROR(INDEX(Input_ForRateCalc[],MATCH($C253,Input_ForRateCalc[Cost item],0),MATCH($F253,Inputs!$C$17:$AZ$17,0)),\"-\")","v":40},{"$f":"IFERROR(INDEX(Input_ForRateCalc[],MATCH($C253,Input_ForRateCalc[Cost item],0),MATCH($F253,Inputs!$C$17:$AZ$17,0)),\"-\")","v":40},{"$f":"IFERROR(INDEX(Input_ForRateCalc[],MATCH($C253,Input_ForRateCalc[Cost item],0),MATCH($F253,Inputs!$C$17:$AZ$17,0)),\"-\")","v":40},{"$f":"IFERROR(INDEX(Input_ForRateCalc[],MATCH($C253,Input_ForRateCalc[Cost item],0),MATCH($F253,Inputs!$C$17:$AZ$17,0)),\"-\")","v":40}]
[null,null,"Small-scale renewable energy scheme (SRES) - Liability",{"$f":"INDEX(Input_DecisionActual[[Decision]:[Decision]],MATCH(Calc_TU_values!$D$224,Input_DecisionActual[[VDO period]:[VDO period]],0),1)","v":"VDO 2023-24 - Final"},"Decision",{"$f":"IF($D254=\"-\",\"-\",INDEX(Inputs!$C$17:$AZ$17,1,MATCH($D254,Inputs!$C$15:$AZ$15,0)))","v":"F-PreviousVDO_Input4"},null,"Variable","%/year","All",{"$f":"IFERROR(INDEX(Input_ForRateCalc[],MATCH($C254,Input_ForRateCalc[Cost item],0),MATCH($F254,Inputs!$C$17:$AZ$17,0)),\"-\")","v":0.1714},{"$f":"IFERROR(INDEX(Input_ForRateCalc[],MATCH($C254,Input_ForRateCalc[Cost item],0),MATCH($F254,Inputs!$C$17:$AZ$17,0)),\"-\")","v":0.1714},{"$f":"IFERROR(INDEX(Input_ForRateCalc[],MATCH($C254,Input_ForRateCalc[Cost item],0),MATCH($F254,Inputs!$C$17:$AZ$17,0)),\"-\")","v":0.1714},{"$f":"IFERROR(INDEX(Input_ForRateCalc[],MATCH($C254,Input_ForRateCalc[Cost item],0),MATCH($F254,Inputs!$C$17:$AZ$17,0)),\"-\")","v":0.1714},{"$f":"IFERROR(INDEX(Input_ForRateCalc[],MATCH($C254,Input_ForRateCalc[Cost item],0),MATCH($F254,Inputs!$C$17:$AZ$17,0)),\"-\")","v":0.1714}]
[null,null,"Cost",{"$f":"INDEX(Input_DecisionActual[[Decision]:[Decision]],MATCH(Calc_TU_values!$D$224,Input_DecisionActual[[VDO period]:[VDO period]],0),1)","v":"VDO 2023-24 - Final"},"Decision",{"$f":"IF($D255=\"-\",\"-\",INDEX(Inputs!$C$17:$AZ$17,1,MATCH($D255,Inputs!$C$15:$AZ$15,0)))","v":"F-PreviousVDO_Input4"},null,"Variable","$/kWh","All",{"$f":"IFERROR(K253*K254/1000,\"-\")","v":6.8560000000000001E-3},{"$f":"IFERROR(L253*L254/1000,\"-\")","v":6.8560000000000001E-3},{"$f":"IFERROR(M253*M254/1000,\"-\")","v":6.8560000000000001E-3},{"$f":"IFERROR(N253*N254/1000,\"-\")","v":6.8560000000000001E-3},{"$f":"IFERROR(O253*O254/1000,\"-\")","v":6.8560000000000001E-3}]
[null,null,"Difference",null,null,null,null,"Variable","$/kWh","All",{"$f":"IFERROR(K252-K255,\"-\")","v":6.5400000000000007E-4},{"$f":"IFERROR(L252-L255,\"-\")","v":6.5400000000000007E-4},{"$f":"IFERROR(M252-M255,\"-\")","v":6.5400000000000007E-4},{"$f":"IFERROR(N252-N255,\"-\")","v":6.5400000000000007E-4},{"$f":"IFERROR(O252-O255,\"-\")","v":6.5400000000000007E-4}]
[null,null,"Network loss adjustment",{"$f":"INDEX(Input_DecisionActual[[Decision]:[Decision]],MATCH(Calc_TU_values!$D$224,Input_DecisionActual[[VDO period]:[VDO period]],0),1)","v":"VDO 2023-24 - Final"},"Decision",{"$f":"IF($D257=\"-\",\"-\",INDEX(Inputs!$C$17:$AZ$17,1,MATCH($D257,Inputs!$C$15:$AZ$15,0)))","v":"F-PreviousVDO_Input4"},null,"Variable","$/kWh","All",{"$f":"IFERROR(K256*(INDEX(Inputs!$C$18:$AZ$149,MATCH(\"Marginal loss factor - \"&K$15,Input_ForRateCalc[Cost item],0),MATCH($F257,Inputs!$C$17:$AZ$17,0))*INDEX(Inputs!$C$18:$AZ$149,MATCH(\"Distribution loss factor - \"&K$15,Input_ForRateCalc[Cost item],0),MATCH($F257,Inputs!$C$17:$AZ$17,0))-1),\"-\")","v":5.5864476177618548E-5},{"$f":"IFERROR(L256*(INDEX(Inputs!$C$18:$AZ$149,MATCH(\"Marginal loss factor - \"&L$15,Input_ForRateCalc[Cost item],0),MATCH($F257,Inputs!$C$17:$AZ$17,0))*INDEX(Inputs!$C$18:$AZ$149,MATCH(\"Distribution loss factor - \"&L$15,Input_ForRateCalc[Cost item],0),MATCH($F257,Inputs!$C$17:$AZ$17,0))-1),\"-\")","v":2.9423165699999961E-5},{"$f":"IFERROR(M256*(INDEX(Inputs!$C$18:$AZ$149,MATCH(\"Marginal loss factor - \"&M$15,Input_ForRateCalc[Cost item],0),MATCH($F257,Inputs!$C$17:$AZ$17,0))*INDEX(Inputs!$C$18:$AZ$149,MATCH(\"Distribution loss factor - \"&M$15,Input_ForRateCalc[Cost item],0),MATCH($F257,Inputs!$C$17:$AZ$17,0))-1),\"-\")","v":2.9660821124999945E-5},{"$f":"IFERROR(N256*(INDEX(Inputs!$C$18:$AZ$149,MATCH(\"Marginal loss factor - \"&N$15,Input_ForRateCalc[Cost item],0),MATCH($F257,Inputs!$C$17:$AZ$17,0))*INDEX(Inputs!$C$18:$AZ$149,MATCH(\"Distribution loss factor - \"&N$15,Input_ForRateCalc[Cost item],0),MATCH($F257,Inputs!$C$17:$AZ$17,0))-1),\"-\")","v":4.6715969003911381E-5},{"$f":"IFERROR(O256*(INDEX(Inputs!$C$18:$AZ$149,MATCH(\"Marginal loss factor - \"&O$15,Input_ForRateCalc[Cost item],0),MATCH($F257,Inputs!$C$17:$AZ$17,0))*INDEX(Inputs!$C$18:$AZ$149,MATCH(\"Distribution loss factor - \"&O$15,Input_ForRateCalc[Cost item],0),MATCH($F257,Inputs!$C$17:$AZ$17,0))-1),\"-\")","v":3.0703167960000069E-5}]
[null,null,"Profit margin adjustment",{"$f":"INDEX(Input_DecisionActual[[Decision]:[Decision]],MATCH(Calc_TU_values!$D$224,Input_DecisionActual[[VDO period]:[VDO period]],0),1)","v":"VDO 2023-24 - Final"},"Decision",{"$f":"IF($D258=\"-\",\"-\",INDEX(Inputs!$C$17:$AZ$17,1,MATCH($D258,Inputs!$C$15:$AZ$15,0)))","v":"F-PreviousVDO_Input4"},null,"Variable","$/kWh","All",{"$f":"IFERROR(SUM(K256:K257)*(INDEX(Inputs!$C$18:$AZ$149,MATCH(\"Retail operating margin\",Input_ForRateCalc[Cost item],0),MATCH($F258,Inputs!$C$17:$AZ$17,0))),\"-\")","v":3.9752410665946644E-5},{"$f":"IFERROR(SUM(L256:L257)*(INDEX(Inputs!$C$18:$AZ$149,MATCH(\"Retail operating margin\",Input_ForRateCalc[Cost item],0),MATCH($F258,Inputs!$C$17:$AZ$17,0))),\"-\")","v":3.8271697279200003E-5},{"$f":"IFERROR(SUM(M256:M257)*(INDEX(Inputs!$C$18:$AZ$149,MATCH(\"Retail operating margin\",Input_ForRateCalc[Cost item],0),MATCH($F258,Inputs!$C$17:$AZ$17,0))),\"-\")","v":3.8285005983000001E-5},{"$f":"IFERROR(SUM(N256:N257)*(INDEX(Inputs!$C$18:$AZ$149,MATCH(\"Retail operating margin\",Input_ForRateCalc[Cost item],0),MATCH($F258,Inputs!$C$17:$AZ$17,0))),\"-\")","v":3.9240094264219047E-5},{"$f":"IFERROR(SUM(O256:O257)*(INDEX(Inputs!$C$18:$AZ$149,MATCH(\"Retail operating margin\",Input_ForRateCalc[Cost item],0),MATCH($F258,Inputs!$C$17:$AZ$17,0))),\"-\")","v":3.8343377405760007E-5}]
[null,null,"GST adjustment",null,null,null,null,"Variable","$/kWh","All",{"$f":"SUM(K256:K258)*GST","v":7.4961688684356534E-5},{"$f":"SUM(L256:L258)*GST","v":7.2169486297920003E-5},{"$f":"SUM(M256:M258)*GST","v":7.2194582710800002E-5},{"$f":"SUM(N256:N258)*GST","v":7.3995606326813056E-5},{"$f":"SUM(O256:O258)*GST","v":7.2304654536576012E-5}]
[null,null,"SRES True up",null,null,null,null,"Variable","$/kWh","All",{"$f":"SUM(K256:K259)","v":8.2457857552792183E-4},{"$f":"SUM(L256:L259)","v":7.9386434927711995E-4},{"$f":"SUM(M256:M259)","v":7.9414040981880003E-4},{"$f":"SUM(N256:N259)","v":8.1395166959494355E-4},{"$f":"SUM(O256:O259)","v":7.9535119990233613E-4}]
[]
[null,null,"Victorian energy upgrades (VEU)",null,null,null,{"$f":"INDEX(Input_TU_YesNo[],MATCH(Calc_TUV_Env_2[[#This Row],[Cost item]],Input_TU_YesNo[Component],0),MATCH($D$224,Inputs!$C$228:$BM$228,0))","v":"No"}]
[null,null,"Victorian energy upgrades (VEU) - Price",{"$f":"Calc_TU_values!$D$224","v":"VDO 2024-25 - Final"},"Actual",{"$f":"INDEX(Inputs!$C$17:$AZ$17,1,MATCH($D263,Inputs!$C$15:$AZ$15,0))","v":"F-CurrentVDO_Input"},null,"Variable","$/certificate","All",{"$f":"IFERROR(INDEX(Input_TUEnv_Actual[],MATCH($C263,Input_TUEnv_Actual[Cost item],0),MATCH($F263,Input_TUEnv_Actual[#Headers],0)),\"-\")","v":68.562200000000004},{"$f":"IFERROR(INDEX(Input_TUEnv_Actual[],MATCH($C263,Input_TUEnv_Actual[Cost item],0),MATCH($F263,Input_TUEnv_Actual[#Headers],0)),\"-\")","v":68.562200000000004},{"$f":"IFERROR(INDEX(Input_TUEnv_Actual[],MATCH($C263,Input_TUEnv_Actual[Cost item],0),MATCH($F263,Input_TUEnv_Actual[#Headers],0)),\"-\")","v":68.562200000000004},{"$f":"IFERROR(INDEX(Input_TUEnv_Actual[],MATCH($C263,Input_TUEnv_Actual[Cost item],0),MATCH($F263,Input_TUEnv_Actual[#Headers],0)),\"-\")","v":68.562200000000004},{"$f":"IFERROR(INDEX(Input_TUEnv_Actual[],MATCH($C263,Input_TUEnv_Actual[Cost item],0),MATCH($F263,Input_TUEnv_Actual[#Headers],0)),\"-\")","v":68.562200000000004}]
[null,null,"Victorian energy upgrades (VEU) - Liability",{"$f":"Calc_TU_values!$D$224","v":"VDO 2024-25 - Final"},"Actual",{"$f":"INDEX(Inputs!$C$17:$AZ$17,1,MATCH($D264,Inputs!$C$15:$AZ$15,0))","v":"F-CurrentVDO_Input"},null,"Variable","%/year","All",{"$f":"IFERROR(INDEX(Input_TUEnv_Actual[],MATCH($C264,Input_TUEnv_Actual[Cost item],0),MATCH($F264,Input_TUEnv_Actual[#Headers],0)),\"-\")","v":0.16306999999999999},{"$f":"IFERROR(INDEX(Input_TUEnv_Actual[],MATCH($C264,Input_TUEnv_Actual[Cost item],0),MATCH($F264,Input_TUEnv_Actual[#Headers],0)),\"-\")","v":0.16306999999999999},{"$f":"IFERROR(INDEX(Input_TUEnv_Actual[],MATCH($C264,Input_TUEnv_Actual[Cost item],0),MATCH($F264,Input_TUEnv_Actual[#Headers],0)),\"-\")","v":0.16306999999999999},{"$f":"IFERROR(INDEX(Input_TUEnv_Actual[],MATCH($C264,Input_TUEnv_Actual[Cost item],0),MATCH($F264,Input_TUEnv_Actual[#Headers],0)),\"-\")","v":0.16306999999999999},{"$f":"IFERROR(INDEX(Input_TUEnv_Actual[],MATCH($C264,Input_TUEnv_Actual[Cost item],0),MATCH($F264,Input_TUEnv_Actual[#Headers],0)),\"-\")","v":0.16306999999999999}]
[null,null,"Cost",{"$f":"Calc_TU_values!$D$224","v":"VDO 2024-25 - Final"},"Actual",{"$f":"INDEX(Inputs!$C$17:$AZ$17,1,MATCH($D265,Inputs!$C$15:$AZ$15,0))","v":"F-CurrentVDO_Input"},null,"Variable","$/kWh","All",{"$f":"IFERROR(K263*K264/1000,\"-\")","v":1.1180437954E-2},{"$f":"IFERROR(L263*L264/1000,\"-\")","v":1.1180437954E-2},{"$f":"IFERROR(M263*M264/1000,\"-\")","v":1.1180437954E-2},{"$f":"IFERROR(N263*N264/1000,\"-\")","v":1.1180437954E-2},{"$f":"IFERROR(O263*O264/1000,\"-\")","v":1.1180437954E-2}]
[null,null,"Victorian energy upgrades (VEU) - Price",{"$f":"INDEX(Input_DecisionActual[[Decision]:[Decision]],MATCH(Calc_TU_values!$D$224,Input_DecisionActual[[VDO period]:[VDO period]],0),1)","v":"VDO 2023-24 - Final"},"Decision",{"$f":"IF($D266=\"-\",\"-\",INDEX(Inputs!$C$17:$AZ$17,1,MATCH($D266,Inputs!$C$15:$AZ$15,0)))","v":"F-PreviousVDO_Input4"},null,"Variable","$/certificate","All",{"$f":"IFERROR(INDEX(Input_ForRateCalc[],MATCH($C266,Input_ForRateCalc[Cost item],0),MATCH($F266,Inputs!$C$17:$AZ$17,0)),\"-\")","v":68.562227396360115},{"$f":"IFERROR(INDEX(Input_ForRateCalc[],MATCH($C266,Input_ForRateCalc[Cost item],0),MATCH($F266,Inputs!$C$17:$AZ$17,0)),\"-\")","v":68.562227396360115},{"$f":"IFERROR(INDEX(Input_ForRateCalc[],MATCH($C266,Input_ForRateCalc[Cost item],0),MATCH($F266,Inputs!$C$17:$AZ$17,0)),\"-\")","v":68.562227396360115},{"$f":"IFERROR(INDEX(Input_ForRateCalc[],MATCH($C266,Input_ForRateCalc[Cost item],0),MATCH($F266,Inputs!$C$17:$AZ$17,0)),\"-\")","v":68.562227396360115},{"$f":"IFERROR(INDEX(Input_ForRateCalc[],MATCH($C266,Input_ForRateCalc[Cost item],0),MATCH($F266,Inputs!$C$17:$AZ$17,0)),\"-\")","v":68.562227396360115}]
[null,null,"Victorian energy upgrades (VEU) - Liability",{"$f":"INDEX(Input_DecisionActual[[Decision]:[Decision]],MATCH(Calc_TU_values!$D$224,Input_DecisionActual[[VDO period]:[VDO period]],0),1)","v":"VDO 2023-24 - Final"},"Decision",{"$f":"IF($D267=\"-\",\"-\",INDEX(Inputs!$C$17:$AZ$17,1,MATCH($D267,Inputs!$C$15:$AZ$15,0)))","v":"F-PreviousVDO_Input4"},null,"Variable","%/year","All",{"$f":"IFERROR(INDEX(Input_ForRateCalc[],MATCH($C267,Input_ForRateCalc[Cost item],0),MATCH($F267,Inputs!$C$17:$AZ$17,0)),\"-\")","v":0.16306999999999999},{"$f":"IFERROR(INDEX(Input_ForRateCalc[],MATCH($C267,Input_ForRateCalc[Cost item],0),MATCH($F267,Inputs!$C$17:$AZ$17,0)),\"-\")","v":0.16306999999999999},{"$f":"IFERROR(INDEX(Input_ForRateCalc[],MATCH($C267,Input_ForRateCalc[Cost item],0),MATCH($F267,Inputs!$C$17:$AZ$17,0)),\"-\")","v":0.16306999999999999},{"$f":"IFERROR(INDEX(Input_ForRateCalc[],MATCH($C267,Input_ForRateCalc[Cost item],0),MATCH($F267,Inputs!$C$17:$AZ$17,0)),\"-\")","v":0.16306999999999999},{"$f":"IFERROR(INDEX(Input_ForRateCalc[],MATCH($C267,Input_ForRateCalc[Cost item],0),MATCH($F267,Inputs!$C$17:$AZ$17,0)),\"-\")","v":0.16306999999999999}]
[null,null,"Cost",{"$f":"INDEX(Input_DecisionActual[[Decision]:[Decision]],MATCH(Calc_TU_values!$D$224,Input_DecisionActual[[VDO period]:[VDO period]],0),1)","v":"VDO 2023-24 - Final"},"Decision",{"$f":"IF($D268=\"-\",\"-\",INDEX(Inputs!$C$17:$AZ$17,1,MATCH($D268,Inputs!$C$15:$AZ$15,0)))","v":"F-PreviousVDO_Input4"},null,"Variable","$/kWh","All",{"$f":"IFERROR(K266*K267/1000,\"-\")","v":1.1180442421524443E-2},{"$f":"IFERROR(L266*L267/1000,\"-\")","v":1.1180442421524443E-2},{"$f":"IFERROR(M266*M267/1000,\"-\")","v":1.1180442421524443E-2},{"$f":"IFERROR(N266*N267/1000,\"-\")","v":1.1180442421524443E-2},{"$f":"IFERROR(O266*O267/1000,\"-\")","v":1.1180442421524443E-2}]
[null,null,"Difference",null,null,null,null,"Variable","$/kWh","All",{"$f":"IFERROR(K265-K268,\"-\")","v":-4.4675244424002836E-9},{"$f":"IFERROR(L265-L268,\"-\")","v":-4.4675244424002836E-9},{"$f":"IFERROR(M265-M268,\"-\")","v":-4.4675244424002836E-9},{"$f":"IFERROR(N265-N268,\"-\")","v":-4.4675244424002836E-9},{"$f":"IFERROR(O265-O268,\"-\")","v":-4.4675244424002836E-9}]
[null,null,"Network loss adjustment",{"$f":"INDEX(Input_DecisionActual[[Decision]:[Decision]],MATCH(Calc_TU_values!$D$224,Input_DecisionActual[[VDO period]:[VDO period]],0),1)","v":"VDO 2023-24 - Final"},"Decision",{"$f":"IF($D270=\"-\",\"-\",INDEX(Inputs!$C$17:$AZ$17,1,MATCH($D270,Inputs!$C$15:$AZ$15,0)))","v":"F-PreviousVDO_Input4"},null,"Variable","$/kWh","All",{"$f":"IFERROR(K269*(INDEX(Inputs!$C$18:$AZ$149,MATCH(\"Marginal loss factor - \"&K$15,Input_ForRateCalc[Cost item],0),MATCH($F270,Inputs!$C$17:$AZ$17,0))*INDEX(Inputs!$C$18:$AZ$149,MATCH(\"Distribution loss factor - \"&K$15,Input_ForRateCalc[Cost item],0),MATCH($F270,Inputs!$C$17:$AZ$17,0))-1),\"-\")","v":-3.8161454554342387E-10},{"$f":"IFERROR(L269*(INDEX(Inputs!$C$18:$AZ$149,MATCH(\"Marginal loss factor - \"&L$15,Input_ForRateCalc[Cost item],0),MATCH($F270,Inputs!$C$17:$AZ$17,0))*INDEX(Inputs!$C$18:$AZ$149,MATCH(\"Distribution loss factor - \"&L$15,Input_ForRateCalc[Cost item],0),MATCH($F270,Inputs!$C$17:$AZ$17,0))-1),\"-\")","v":-2.0099191427758938E-10},{"$f":"IFERROR(M269*(INDEX(Inputs!$C$18:$AZ$149,MATCH(\"Marginal loss factor - \"&M$15,Input_ForRateCalc[Cost item],0),MATCH($F270,Inputs!$C$17:$AZ$17,0))*INDEX(Inputs!$C$18:$AZ$149,MATCH(\"Distribution loss factor - \"&M$15,Input_ForRateCalc[Cost item],0),MATCH($F270,Inputs!$C$17:$AZ$17,0))-1),\"-\")","v":-2.0261535681590201E-10},{"$f":"IFERROR(N269*(INDEX(Inputs!$C$18:$AZ$149,MATCH(\"Marginal loss factor - \"&N$15,Input_ForRateCalc[Cost item],0),MATCH($F270,Inputs!$C$17:$AZ$17,0))*INDEX(Inputs!$C$18:$AZ$149,MATCH(\"Distribution loss factor - \"&N$15,Input_ForRateCalc[Cost item],0),MATCH($F270,Inputs!$C$17:$AZ$17,0))-1),\"-\")","v":-3.1912038742414082E-10},{"$f":"IFERROR(O269*(INDEX(Inputs!$C$18:$AZ$149,MATCH(\"Marginal loss factor - \"&O$15,Input_ForRateCalc[Cost item],0),MATCH($F270,Inputs!$C$17:$AZ$17,0))*INDEX(Inputs!$C$18:$AZ$149,MATCH(\"Distribution loss factor - \"&O$15,Input_ForRateCalc[Cost item],0),MATCH($F270,Inputs!$C$17:$AZ$17,0))-1),\"-\")","v":-2.0973570844101152E-10}]
[null,null,"Profit margin adjustment",{"$f":"INDEX(Input_DecisionActual[[Decision]:[Decision]],MATCH(Calc_TU_values!$D$224,Input_DecisionActual[[VDO period]:[VDO period]],0),1)","v":"VDO 2023-24 - Final"},"Decision",{"$f":"IF($D271=\"-\",\"-\",INDEX(Inputs!$C$17:$AZ$17,1,MATCH($D271,Inputs!$C$15:$AZ$15,0)))","v":"F-PreviousVDO_Input4"},null,"Variable","$/kWh","All",{"$f":"IFERROR(SUM(K269:K270)*(INDEX(Inputs!$C$18:$AZ$149,MATCH(\"Retail operating margin\",Input_ForRateCalc[Cost item],0),MATCH($F271,Inputs!$C$17:$AZ$17,0))),\"-\")","v":-2.7155178332484764E-10},{"$f":"IFERROR(SUM(L269:L270)*(INDEX(Inputs!$C$18:$AZ$149,MATCH(\"Retail operating margin\",Input_ForRateCalc[Cost item],0),MATCH($F271,Inputs!$C$17:$AZ$17,0))),\"-\")","v":-2.614369159739609E-10},{"$f":"IFERROR(SUM(M269:M270)*(INDEX(Inputs!$C$18:$AZ$149,MATCH(\"Retail operating margin\",Input_ForRateCalc[Cost item],0),MATCH($F271,Inputs!$C$17:$AZ$17,0))),\"-\")","v":-2.615278287561064E-10},{"$f":"IFERROR(SUM(N269:N270)*(INDEX(Inputs!$C$18:$AZ$149,MATCH(\"Retail operating margin\",Input_ForRateCalc[Cost item],0),MATCH($F271,Inputs!$C$17:$AZ$17,0))),\"-\")","v":-2.6805211047016776E-10},{"$f":"IFERROR(SUM(O269:O270)*(INDEX(Inputs!$C$18:$AZ$149,MATCH(\"Retail operating margin\",Input_ForRateCalc[Cost item],0),MATCH($F271,Inputs!$C$17:$AZ$17,0))),\"-\")","v":-2.6192656844711255E-10}]
[null,null,"GST adjustment",null,null,null,null,"Variable","$/kWh","All",{"$f":"SUM(K269:K271)*GST","v":-5.1206907712685556E-10},{"$f":"SUM(L269:L271)*GST","v":-4.9299532726518346E-10},{"$f":"SUM(M269:M271)*GST","v":-4.9316676279722922E-10},{"$f":"SUM(N269:N271)*GST","v":-5.0546969402945927E-10},{"$f":"SUM(O269:O271)*GST","v":-4.939186719288408E-10}]
[null,null,"VEU True up",null,null,null,null,"Variable","$/kWh","All",{"$f":"SUM(K269:K272)","v":-5.6327598483954113E-9},{"$f":"SUM(L269:L272)","v":-5.4229485999170174E-9},{"$f":"SUM(M269:M272)","v":-5.4248343907695212E-9},{"$f":"SUM(N269:N272)","v":-5.5601666343240514E-9},{"$f":"SUM(O269:O272)","v":-5.4331053912172488E-9}]
[]
[]
[null,{"$f":"MAX(B$3:B275)+0.01","v":14.04},"Network costs"]
[]
[null,null,"Cost item","Time period, decision/actual",null,null,"Pass through (Yes/No)","Fixed/Variable","Unit","Customer type","Ausnet","Citipower","Jemena","Powercor","United Energy","VIC avg","AVG per month"]
[null,null,"Anytime - Residential",null,null,null,null,null,null,"Residential",{"$f":"SUM(K280:K281)","v":0},{"$f":"SUM(L280:L281)","v":0},{"$f":"SUM(M280:M281)","v":0},{"$f":"SUM(N280:N281)","v":0},{"$f":"SUM(O280:O281)","v":0},{"$f":"IFERROR(AVERAGE(K279:O279),\"-\")","v":0},{"$f":"IFERROR(P279/ROUND($D$295/30,0),\"-\")","v":"-"}]
[null,null,"Fixed",null,null,null,null,null,null,null,{"$f":"K333","v":"-"},{"$f":"L333","v":"-"},{"$f":"M333","v":"-"},{"$f":"N333","v":"-"},{"$f":"O333","v":"-"},"-",{"$f":"IFERROR(P280/ROUND($D$295/30,0),\"-\")","v":"-"}]
[null,null,"Variable",null,null,null,null,null,null,null,{"$f":"K347","v":"-"},{"$f":"L347","v":"-"},{"$f":"M347","v":"-"},{"$f":"N347","v":"-"},{"$f":"O347","v":"-"},"-","-"]
[null,null,"Anytime - Small business",null,null,null,null,null,null,"Small business",{"$f":"SUM(K283:K284)","v":0},{"$f":"SUM(L283:L284)","v":0},{"$f":"SUM(M283:M284)","v":0},{"$f":"SUM(N283:N284)","v":0},{"$f":"SUM(O283:O284)","v":0},0,"-"]
[null,null,"Fixed",null,null,null,null,null,null,null,{"$f":"K370","v":"-"},{"$f":"L370","v":"-"},{"$f":"M370","v":"-"},{"$f":"N370","v":"-"},{"$f":"O370","v":"-"},"-","-"]
[null,null,"Variable",null,null,null,null,null,null,null,{"$f":"K384","v":"-"},{"$f":"L384","v":"-"},{"$f":"M384","v":"-"},{"$f":"N384","v":"-"},{"$f":"O384","v":"-"},"-","-"]
[null,null,"TOU - Residential",null,null,null,null,null,null,"Residential",{"$f":"SUM(K286:K287)","v":0},{"$f":"SUM(L286:L287)","v":0},{"$f":"SUM(M286:M287)","v":0},{"$f":"SUM(N286:N287)","v":0},{"$f":"SUM(O286:O287)","v":0},{"$f":"IFERROR(AVERAGE(K285:O285),\"-\")","v":0},"-"]
[null,null,"Fixed",null,null,null,null,null,null,null,{"$f":"K398","v":"-"},{"$f":"L398","v":"-"},{"$f":"M398","v":"-"},{"$f":"N398","v":"-"},{"$f":"O398","v":"-"},"-","-"]
[null,null,"Variable",null,null,null,null,null,null,null,{"$f":"K411","v":"-"},{"$f":"L411","v":"-"},{"$f":"M411","v":"-"},{"$f":"N411","v":"-"},{"$f":"O411","v":"-"},"-","-"]
[null,null,"TOU - Small business",null,null,null,null,null,null,"Small business",{"$f":"SUM(K289:K290)","v":0},{"$f":"SUM(L289:L290)","v":0},{"$f":"SUM(M289:M290)","v":0},{"$f":"SUM(N289:N290)","v":0},{"$f":"SUM(O289:O290)","v":0},{"$f":"IFERROR(AVERAGE(K288:O288),\"-\")","v":0},"-"]
[null,null,"Fixed",null,null,null,null,null,null,null,{"$f":"K424","v":"-"},{"$f":"L424","v":"-"},{"$f":"M424","v":"-"},{"$f":"N424","v":"-"},{"$f":"O424","v":"-"},"-","-"]
[null,null,"Variable",null,null,null,null,null,null,null,{"$f":"K437","v":"-"},{"$f":"L437","v":"-"},{"$f":"M437","v":"-"},{"$f":"N437","v":"-"},{"$f":"O437","v":"-"},"-","-"]
[]
[null,null,null,null,null,null,null,null,"1 month impact (TOU)","Residential",{"$f":"IFERROR(K285/ROUND($D$295/30,0),\"-\")","v":"-"},{"$f":"IFERROR(L285/ROUND($D$295/30,0),\"-\")","v":"-"},{"$f":"IFERROR(M285/ROUND($D$295/30,0),\"-\")","v":"-"},{"$f":"IFERROR(N285/ROUND($D$295/30,0),\"-\")","v":"-"},{"$f":"IFERROR(O285/ROUND($D$295/30,0),\"-\")","v":"-"}]
[null,null,"Network true up cost start date",{"$f":"IFERROR(INDEX(Inputs!$H$17:$U$17,1,MATCH($D$224,Inputs!$H$15:$U$15,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX(#REF!,MATCH($C293,#REF!,0),MATCH($D293,#REF!,0)),\"-\")","v":"-"},null,null,null,"1 month impact (TOU)","Small business",{"$f":"IFERROR(K288/ROUND($D$295/30,0),\"-\")","v":"-"},{"$f":"IFERROR(L288/ROUND($D$295/30,0),\"-\")","v":"-"},{"$f":"IFERROR(M288/ROUND($D$295/30,0),\"-\")","v":"-"},{"$f":"IFERROR(N288/ROUND($D$295/30,0),\"-\")","v":"-"},{"$f":"IFERROR(O288/ROUND($D$295/30,0),\"-\")","v":"-"}]
[null,null,"Network true up cost end date",{"$f":"IFERROR(INDEX(Inputs!$H$17:$U$17,1,MATCH($D$224,Inputs!$H$15:$U$15,0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX(#REF!,MATCH($C294,#REF!,0),MATCH($D294,#REF!,0)),\"-\")","v":"-"}]
[null,null,"Cost recovery days",{"$f":"IFERROR(_xlfn.DAYS(E294,E293)+1,\"-\")","v":"-"}]
[null,null,"Proportion of annual",{"$f":"IFERROR(D295/DiPY,\"-\")","v":"-"}]
[]
[]
[]
[null,null,"TUNet_Usage_Actual_2"]
[null,null,"Description","VDO decision","Customer type","Value"]
[null,null,"Total usage",{"$f":"INDEX(Inputs!$H$17:$U$17,1,MATCH($D$224,Inputs!$H$15:$U$15,0))","v":{"$error":"#N/A"}},"Residential",{"$f":"IFERROR(SUMIFS(\nINDEX(#REF!,0,MATCH(TUNet_Usage_Actual_2[[#This Row],[VDO decision]],#REF!,0)),#REF!,\nCalc_TU_values!E302,#REF!,Calc_TU_values!C302),\"-\")","v":"-"}]
[null,null,"Total customers",{"$f":"INDEX(Inputs!$H$17:$U$17,1,MATCH($D$224,Inputs!$H$15:$U$15,0))","v":{"$error":"#N/A"}},"Residential",{"$f":"IFERROR(SUMIFS(\nINDEX(#REF!,0,MATCH(TUNet_Usage_Actual_2[[#This Row],[VDO decision]],#REF!,0)),#REF!,\nCalc_TU_values!E303,#REF!,Calc_TU_values!C303),\"-\")","v":"-"}]
[null,null,"Usage per customer",{"$f":"INDEX(Inputs!$H$17:$U$17,1,MATCH($D$224,Inputs!$H$15:$U$15,0))","v":{"$error":"#N/A"}},"Residential",{"$f":"IFERROR(F302/F303,\"-\")","v":"-"}]
[null,null,"Total usage",{"$f":"INDEX(Inputs!$H$17:$U$17,1,MATCH($D$224,Inputs!$H$15:$U$15,0))","v":{"$error":"#N/A"}},"Small business",{"$f":"IFERROR(SUMIFS(\nINDEX(#REF!,0,MATCH(TUNet_Usage_Actual_2[[#This Row],[VDO decision]],#REF!,0)),#REF!,\nCalc_TU_values!E305,#REF!,Calc_TU_values!C305),\"-\")","v":"-"}]
[null,null,"Total customers",{"$f":"INDEX(Inputs!$H$17:$U$17,1,MATCH($D$224,Inputs!$H$15:$U$15,0))","v":{"$error":"#N/A"}},"Small business",{"$f":"IFERROR(SUMIFS(\nINDEX(#REF!,0,MATCH(TUNet_Usage_Actual_2[[#This Row],[VDO decision]],#REF!,0)),#REF!,\nCalc_TU_values!E306,#REF!,Calc_TU_values!C306),\"-\")","v":"-"}]
[null,null,"Usage per customer",{"$f":"INDEX(Inputs!$H$17:$U$17,1,MATCH($D$224,Inputs!$H$15:$U$15,0))","v":{"$error":"#N/A"}},"Small business",{"$f":"IFERROR(F305/F306,\"-\")","v":"-"}]
[null,null,"CL usage - True up proportion",{"$f":"INDEX(Inputs!$H$17:$U$17,1,MATCH($D$224,Inputs!$H$15:$U$15,0))","v":{"$error":"#N/A"}},"Residential",{"$f":"IFERROR(SUMIFS(\nINDEX(#REF!,0,MATCH(TUNet_Usage_Actual_2[[#This Row],[VDO decision]],#REF!,0)),#REF!,\n\"Total usage - Controlled load\",#REF!,TUNet_Usage_Actual_2[[#This Row],[Customer type]],#REF!,\"July 2020 to August 2020\")\n/SUMIFS(\nINDEX(#REF!,0,MATCH(TUNet_Usage_Actual_2[[#This Row],[VDO decision]],#REF!,0)),#REF!,\n\"Total usage - Controlled load\",#REF!,TUNet_Usage_Actual_2[[#This Row],[Customer type]],#REF!,\"July 2020 to June 2021\"),\"-\")","v":"-"}]
[]
[null,null,"TUNet_Usage_PerRate_2"]
[null,null,"Description","VDO decision","Customer type","Ausnet","Citipower","Jemena","Powercor","United Energy"]
[null,null,"Usage per customer - Block 1",{"$f":"INDEX(Inputs!$H$17:$U$17,1,MATCH($D$224,Inputs!$H$15:$U$15,0))","v":{"$error":"#N/A"}},"Residential",{"$f":"IFERROR(IF(SUMIFS(\nINDEX(#REF!,0,MATCH(TUNet_Usage_PerRate_2[[#This Row],[VDO decision]],#REF!,0)),#REF!,\n$E312,#REF!,$C312&\" - \"&F$311)=0,\"-\",MIN(SUMIFS(TUNet_Usage_Actual_2[Value],TUNet_Usage_Actual_2[Customer type],$E312,TUNet_Usage_Actual_2[Description],\"Usage per customer\"),SUMIFS(\nINDEX(#REF!,0,MATCH(TUNet_Usage_PerRate_2[[#This Row],[VDO decision]],#REF!,0)),#REF!,\n$E312,#REF!,$C312&\" - \"&F$311))),\"-\")","v":"-"},{"$f":"IFERROR(IF(SUMIFS(\nINDEX(#REF!,0,MATCH(TUNet_Usage_PerRate_2[[#This Row],[Customer type]],#REF!,0)),#REF!,\n$E312,#REF!,$C312&\" - \"&G$311)=0,\"-\",MIN(SUMIFS(TUNet_Usage_Actual_2[Description],TUNet_Usage_Actual_2[Value],$E312,TUNet_Usage_Actual_2[VDO decision],\"Usage per customer\"),SUMIFS(\nINDEX(#REF!,0,MATCH(TUNet_Usage_PerRate_2[[#This Row],[Customer type]],#REF!,0)),#REF!,\n$E312,#REF!,$C312&\" - \"&G$311))),\"-\")","v":"-"},{"$f":"IFERROR(IF(SUMIFS(\nINDEX(#REF!,0,MATCH(TUNet_Usage_PerRate_2[[#This Row],[Ausnet]],#REF!,0)),#REF!,\n$E312,#REF!,$C312&\" - \"&H$311)=0,\"-\",MIN(SUMIFS(TUNet_Usage_Actual_2[VDO decision],TUNet_Usage_Actual_2[Description],$E312,TUNet_Usage_Actual_2[Customer type],\"Usage per customer\"),SUMIFS(\nINDEX(#REF!,0,MATCH(TUNet_Usage_PerRate_2[[#This Row],[Ausnet]],#REF!,0)),#REF!,\n$E312,#REF!,$C312&\" - \"&H$311))),\"-\")","v":"-"},{"$f":"IFERROR(IF(SUMIFS(\nINDEX(#REF!,0,MATCH(TUNet_Usage_PerRate_2[[#This Row],[Citipower]],#REF!,0)),#REF!,\n$E312,#REF!,$C312&\" - \"&I$311)=0,\"-\",MIN(SUMIFS(TUNet_Usage_Actual_2[Customer type],TUNet_Usage_Actual_2[VDO decision],$E312,TUNet_Usage_Actual_2[Value],\"Usage per customer\"),SUMIFS(\nINDEX(#REF!,0,MATCH(TUNet_Usage_PerRate_2[[#This Row],[Citipower]],#REF!,0)),#REF!,\n$E312,#REF!,$C312&\" - \"&I$311))),\"-\")","v":"-"},{"$f":"IFERROR(IF(SUMIFS(\nINDEX(#REF!,0,MATCH(TUNet_Usage_PerRate_2[[#This Row],[Jemena]],#REF!,0)),#REF!,\n$E312,#REF!,$C312&\" - \"&J$311)=0,\"-\",MIN(SUMIFS(TUNet_Usage_Actual_2[Value],TUNet_Usage_Actual_2[Customer type],$E312,TUNet_Usage_Actual_2[Description],\"Usage per customer\"),SUMIFS(\nINDEX(#REF!,0,MATCH(TUNet_Usage_PerRate_2[[#This Row],[Jemena]],#REF!,0)),#REF!,\n$E312,#REF!,$C312&\" - \"&J$311))),\"-\")","v":"-"}]
[null,null,"Usage per customer - Block 1",{"$f":"INDEX(Inputs!$H$17:$U$17,1,MATCH($D$224,Inputs!$H$15:$U$15,0))","v":{"$error":"#N/A"}},"Small business",{"$f":"IFERROR(IF(SUMIFS(\nINDEX(#REF!,0,MATCH(TUNet_Usage_PerRate_2[[#This Row],[VDO decision]],#REF!,0)),#REF!,\n$E313,#REF!,$C313&\" - \"&F$311)=0,\"-\",MIN(SUMIFS(TUNet_Usage_Actual_2[Value],TUNet_Usage_Actual_2[Customer type],$E313,TUNet_Usage_Actual_2[Description],\"Usage per customer\"),SUMIFS(\nINDEX(#REF!,0,MATCH(TUNet_Usage_PerRate_2[[#This Row],[VDO decision]],#REF!,0)),#REF!,\n$E313,#REF!,$C313&\" - \"&F$311))),\"-\")","v":"-"},{"$f":"IFERROR(IF(SUMIFS(\nINDEX(#REF!,0,MATCH(TUNet_Usage_PerRate_2[[#This Row],[Customer type]],#REF!,0)),#REF!,\n$E313,#REF!,$C313&\" - \"&G$311)=0,\"-\",MIN(SUMIFS(TUNet_Usage_Actual_2[Description],TUNet_Usage_Actual_2[Value],$E313,TUNet_Usage_Actual_2[VDO decision],\"Usage per customer\"),SUMIFS(\nINDEX(#REF!,0,MATCH(TUNet_Usage_PerRate_2[[#This Row],[Customer type]],#REF!,0)),#REF!,\n$E313,#REF!,$C313&\" - \"&G$311))),\"-\")","v":"-"},{"$f":"IFERROR(IF(SUMIFS(\nINDEX(#REF!,0,MATCH(TUNet_Usage_PerRate_2[[#This Row],[Ausnet]],#REF!,0)),#REF!,\n$E313,#REF!,$C313&\" - \"&H$311)=0,\"-\",MIN(SUMIFS(TUNet_Usage_Actual_2[VDO decision],TUNet_Usage_Actual_2[Description],$E313,TUNet_Usage_Actual_2[Customer type],\"Usage per customer\"),SUMIFS(\nINDEX(#REF!,0,MATCH(TUNet_Usage_PerRate_2[[#This Row],[Ausnet]],#REF!,0)),#REF!,\n$E313,#REF!,$C313&\" - \"&H$311))),\"-\")","v":"-"},{"$f":"IFERROR(IF(SUMIFS(\nINDEX(#REF!,0,MATCH(TUNet_Usage_PerRate_2[[#This Row],[Citipower]],#REF!,0)),#REF!,\n$E313,#REF!,$C313&\" - \"&I$311)=0,\"-\",MIN(SUMIFS(TUNet_Usage_Actual_2[Customer type],TUNet_Usage_Actual_2[VDO decision],$E313,TUNet_Usage_Actual_2[Value],\"Usage per customer\"),SUMIFS(\nINDEX(#REF!,0,MATCH(TUNet_Usage_PerRate_2[[#This Row],[Citipower]],#REF!,0)),#REF!,\n$E313,#REF!,$C313&\" - \"&I$311))),\"-\")","v":"-"},{"$f":"IFERROR(IF(SUMIFS(\nINDEX(#REF!,0,MATCH(TUNet_Usage_PerRate_2[[#This Row],[Jemena]],#REF!,0)),#REF!,\n$E313,#REF!,$C313&\" - \"&J$311)=0,\"-\",MIN(SUMIFS(TUNet_Usage_Actual_2[Value],TUNet_Usage_Actual_2[Customer type],$E313,TUNet_Usage_Actual_2[Description],\"Usage per customer\"),SUMIFS(\nINDEX(#REF!,0,MATCH(TUNet_Usage_PerRate_2[[#This Row],[Jemena]],#REF!,0)),#REF!,\n$E313,#REF!,$C313&\" - \"&J$311))),\"-\")","v":"-"}]
[null,null,"Usage per customer - Balance",{"$f":"INDEX(Inputs!$H$17:$U$17,1,MATCH($D$224,Inputs!$H$15:$U$15,0))","v":{"$error":"#N/A"}},"Residential",{"$f":"IFERROR(IF(SUMIFS(F$312:F$313,$E$312:$E$313,$E314,$C$312:$C$313,\"Usage per customer - Block 1\")=0,\"-\",SUMIFS(TUNet_Usage_Actual_2[Value],TUNet_Usage_Actual_2[Customer type],$E314,TUNet_Usage_Actual_2[Description],\"Usage per customer\")-SUMIFS(F$312:F$313,$E$312:$E$313,$E314,$C$312:$C$313,\"Usage per customer - Block 1\")),\"-\")","v":"-"},{"$f":"IFERROR(IF(SUMIFS(G$312:G$313,$E$312:$E$313,$E314,$C$312:$C$313,\"Usage per customer - Block 1\")=0,\"-\",SUMIFS(TUNet_Usage_Actual_2[Description],TUNet_Usage_Actual_2[Value],$E314,TUNet_Usage_Actual_2[VDO decision],\"Usage per customer\")-SUMIFS(G$312:G$313,$E$312:$E$313,$E314,$C$312:$C$313,\"Usage per customer - Block 1\")),\"-\")","v":"-"},{"$f":"IFERROR(IF(SUMIFS(H$312:H$313,$E$312:$E$313,$E314,$C$312:$C$313,\"Usage per customer - Block 1\")=0,\"-\",SUMIFS(TUNet_Usage_Actual_2[VDO decision],TUNet_Usage_Actual_2[Description],$E314,TUNet_Usage_Actual_2[Customer type],\"Usage per customer\")-SUMIFS(H$312:H$313,$E$312:$E$313,$E314,$C$312:$C$313,\"Usage per customer - Block 1\")),\"-\")","v":"-"},{"$f":"IFERROR(IF(SUMIFS(I$312:I$313,$E$312:$E$313,$E314,$C$312:$C$313,\"Usage per customer - Block 1\")=0,\"-\",SUMIFS(TUNet_Usage_Actual_2[Customer type],TUNet_Usage_Actual_2[VDO decision],$E314,TUNet_Usage_Actual_2[Value],\"Usage per customer\")-SUMIFS(I$312:I$313,$E$312:$E$313,$E314,$C$312:$C$313,\"Usage per customer - Block 1\")),\"-\")","v":"-"},{"$f":"IFERROR(IF(SUMIFS(J$312:J$313,$E$312:$E$313,$E314,$C$312:$C$313,\"Usage per customer - Block 1\")=0,\"-\",SUMIFS(TUNet_Usage_Actual_2[Value],TUNet_Usage_Actual_2[Customer type],$E314,TUNet_Usage_Actual_2[Description],\"Usage per customer\")-SUMIFS(J$312:J$313,$E$312:$E$313,$E314,$C$312:$C$313,\"Usage per customer - Block 1\")),\"-\")","v":"-"}]
[null,null,"Usage per customer - Balance",{"$f":"INDEX(Inputs!$H$17:$U$17,1,MATCH($D$224,Inputs!$H$15:$U$15,0))","v":{"$error":"#N/A"}},"Small business",{"$f":"IFERROR(IF(SUMIFS(F$312:F$313,$E$312:$E$313,$E315,$C$312:$C$316,\"Usage per customer - Block 1\")=0,\"-\",SUMIFS(TUNet_Usage_Actual_2[Value],TUNet_Usage_Actual_2[Customer type],$E315,TUNet_Usage_Actual_2[Description],\"Usage per customer\")-SUMIFS(F$312:F$313,$E$312:$E$313,$E315,$C$312:$C$313,\"Usage per customer - Block 1\")),\"-\")","v":"-"},{"$f":"IFERROR(IF(SUMIFS(G$312:G$313,$E$312:$E$313,$E315,$C$312:$C$313,\"Usage per customer - Block 1\")=0,\"-\",SUMIFS(TUNet_Usage_Actual_2[Description],TUNet_Usage_Actual_2[Value],$E315,TUNet_Usage_Actual_2[VDO decision],\"Usage per customer\")-SUMIFS(G$312:G$313,$E$312:$E$313,$E315,$C$312:$C$313,\"Usage per customer - Block 1\")),\"-\")","v":"-"},{"$f":"IFERROR(IF(SUMIFS(H$312:H$313,$E$312:$E$313,$E315,$C$312:$C$313,\"Usage per customer - Block 1\")=0,\"-\",SUMIFS(TUNet_Usage_Actual_2[VDO decision],TUNet_Usage_Actual_2[Description],$E315,TUNet_Usage_Actual_2[Customer type],\"Usage per customer\")-SUMIFS(H$312:H$313,$E$312:$E$313,$E315,$C$312:$C$313,\"Usage per customer - Block 1\")),\"-\")","v":"-"},{"$f":"IFERROR(IF(SUMIFS(I$312:I$313,$E$312:$E$313,$E315,$C$312:$C$313,\"Usage per customer - Block 1\")=0,\"-\",SUMIFS(TUNet_Usage_Actual_2[Customer type],TUNet_Usage_Actual_2[VDO decision],$E315,TUNet_Usage_Actual_2[Value],\"Usage per customer\")-SUMIFS(I$312:I$313,$E$312:$E$313,$E315,$C$312:$C$313,\"Usage per customer - Block 1\")),\"-\")","v":"-"},{"$f":"IFERROR(IF(SUMIFS(J$312:J$313,$E$312:$E$313,$E315,$C$312:$C$313,\"Usage per customer - Block 1\")=0,\"-\",SUMIFS(TUNet_Usage_Actual_2[Value],TUNet_Usage_Actual_2[Customer type],$E315,TUNet_Usage_Actual_2[Description],\"Usage per customer\")-SUMIFS(J$312:J$313,$E$312:$E$313,$E315,$C$312:$C$313,\"Usage per customer - Block 1\")),\"-\")","v":"-"}]
[null,null,"Usage per customer - Single rate",{"$f":"INDEX(Inputs!$H$17:$U$17,1,MATCH($D$224,Inputs!$H$15:$U$15,0))","v":{"$error":"#N/A"}},"Residential",{"$f":"IFERROR(IF(SUMIFS(\nINDEX(#REF!,0,MATCH(TUNet_Usage_PerRate_2[[#This Row],[VDO decision]],#REF!,0)),#REF!,\n$E316,#REF!,\"Usage per customer - Block 1 - \"&F$311)=0,SUMIFS(TUNet_Usage_Actual_2[Value],TUNet_Usage_Actual_2[Customer type],$E316,TUNet_Usage_Actual_2[Description],\"Usage per customer\"),\"-\"),\"-\")","v":"-"},{"$f":"IFERROR(IF(SUMIFS(\nINDEX(#REF!,0,MATCH(TUNet_Usage_PerRate_2[[#This Row],[VDO decision]],#REF!,0)),#REF!,\n$E316,#REF!,\"Usage per customer - Block 1 - \"&G$311)=0,SUMIFS(TUNet_Usage_Actual_2[Value],TUNet_Usage_Actual_2[Customer type],$E316,TUNet_Usage_Actual_2[Description],\"Usage per customer\"),\"-\"),\"-\")","v":"-"},{"$f":"IFERROR(IF(SUMIFS(\nINDEX(#REF!,0,MATCH(TUNet_Usage_PerRate_2[[#This Row],[VDO decision]],#REF!,0)),#REF!,\n$E316,#REF!,\"Usage per customer - Block 1 - \"&H$311)=0,SUMIFS(TUNet_Usage_Actual_2[Value],TUNet_Usage_Actual_2[Customer type],$E316,TUNet_Usage_Actual_2[Description],\"Usage per customer\"),\"-\"),\"-\")","v":"-"},{"$f":"IFERROR(IF(SUMIFS(\nINDEX(#REF!,0,MATCH(TUNet_Usage_PerRate_2[[#This Row],[VDO decision]],#REF!,0)),#REF!,\n$E316,#REF!,\"Usage per customer - Block 1 - \"&I$311)=0,SUMIFS(TUNet_Usage_Actual_2[Value],TUNet_Usage_Actual_2[Customer type],$E316,TUNet_Usage_Actual_2[Description],\"Usage per customer\"),\"-\"),\"-\")","v":"-"},{"$f":"IFERROR(IF(SUMIFS(\nINDEX(#REF!,0,MATCH(TUNet_Usage_PerRate_2[[#This Row],[VDO decision]],#REF!,0)),#REF!,\n$E316,#REF!,\"Usage per customer - Block 1 - \"&J$311)=0,SUMIFS(TUNet_Usage_Actual_2[Value],TUNet_Usage_Actual_2[Customer type],$E316,TUNet_Usage_Actual_2[Description],\"Usage per customer\"),\"-\"),\"-\")","v":"-"}]
[null,null,"Usage per customer - Single rate",{"$f":"INDEX(Inputs!$H$17:$U$17,1,MATCH($D$224,Inputs!$H$15:$U$15,0))","v":{"$error":"#N/A"}},"Small business",{"$f":"IFERROR(IF(SUMIFS(\nINDEX(#REF!,0,MATCH(TUNet_Usage_PerRate_2[[#This Row],[VDO decision]],#REF!,0)),#REF!,\n$E317,#REF!,\"Usage per customer - Block 1 - \"&F$311)=0,SUMIFS(TUNet_Usage_Actual_2[Value],TUNet_Usage_Actual_2[Customer type],$E317,TUNet_Usage_Actual_2[Description],\"Usage per customer\"),\"-\"),\"-\")","v":"-"},{"$f":"IFERROR(IF(SUMIFS(\nINDEX(#REF!,0,MATCH(TUNet_Usage_PerRate_2[[#This Row],[VDO decision]],#REF!,0)),#REF!,\n$E317,#REF!,\"Usage per customer - Block 1 - \"&G$311)=0,SUMIFS(TUNet_Usage_Actual_2[Value],TUNet_Usage_Actual_2[Customer type],$E317,TUNet_Usage_Actual_2[Description],\"Usage per customer\"),\"-\"),\"-\")","v":"-"},{"$f":"IFERROR(IF(SUMIFS(\nINDEX(#REF!,0,MATCH(TUNet_Usage_PerRate_2[[#This Row],[VDO decision]],#REF!,0)),#REF!,\n$E317,#REF!,\"Usage per customer - Block 1 - \"&H$311)=0,SUMIFS(TUNet_Usage_Actual_2[Value],TUNet_Usage_Actual_2[Customer type],$E317,TUNet_Usage_Actual_2[Description],\"Usage per customer\"),\"-\"),\"-\")","v":"-"},{"$f":"IFERROR(IF(SUMIFS(\nINDEX(#REF!,0,MATCH(TUNet_Usage_PerRate_2[[#This Row],[VDO decision]],#REF!,0)),#REF!,\n$E317,#REF!,\"Usage per customer - Block 1 - \"&I$311)=0,SUMIFS(TUNet_Usage_Actual_2[Value],TUNet_Usage_Actual_2[Customer type],$E317,TUNet_Usage_Actual_2[Description],\"Usage per customer\"),\"-\"),\"-\")","v":"-"},{"$f":"IFERROR(IF(SUMIFS(\nINDEX(#REF!,0,MATCH(TUNet_Usage_PerRate_2[[#This Row],[VDO decision]],#REF!,0)),#REF!,\n$E317,#REF!,\"Usage per customer - Block 1 - \"&J$311)=0,SUMIFS(TUNet_Usage_Actual_2[Value],TUNet_Usage_Actual_2[Customer type],$E317,TUNet_Usage_Actual_2[Description],\"Usage per customer\"),\"-\"),\"-\")","v":"-"}]
[]
[null,null,"Calc_TUV_Net_2"]
[null,null,"Cost item","VDO decision","Decision/Actual","Decision ref","Pass through (Yes/No)","Fixed/Variable","Unit","Customer type","Ausnet","Citipower","Jemena","Powercor","United Energy"]
[]
[null,null,"Anytime - Residential",null,null,null,{"$f":"INDEX(Input_TU_YesNo[],MATCH(Calc_TUV_Net_2[[#This Row],[Cost item]],Input_TU_YesNo[Component],0),MATCH($D$224,Inputs!$C$228:$BM$228,0))","v":"No"}]
[null,null,"Anytime - supply cost - residential"]
[null,null,"Anytime - supply charge - RES",{"$f":"Calc_TU_values!$D$224","v":"VDO 2024-25 - Final"},"Actual",{"$f":"INDEX(Inputs!$H$17:$U$17,1,MATCH($D324,Inputs!$H$15:$U$15,0))","v":{"$error":"#N/A"}},null,"Fixed","$","Residential",{"$f":"IFERROR(INDEX(Input_ForRateCalc[],MATCH($C324&\" - \"&K$320,Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH(Calc_TUV_Net_2[[#This Row],[Decision ref]:[Decision ref]],Input_ForRateCalc[#Headers],0))*TUProp_Days_2,\"-\")","v":"-"},{"$f":"IFERROR(INDEX(Input_ForRateCalc[],MATCH($C324&\" - \"&L$320,Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH(Calc_TUV_Net_2[[#This Row],[Decision ref]:[Decision ref]],Input_ForRateCalc[#Headers],0))*TUProp_Days_2,\"-\")","v":"-"},{"$f":"IFERROR(INDEX(Input_ForRateCalc[],MATCH($C324&\" - \"&M$320,Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH(Calc_TUV_Net_2[[#This Row],[Decision ref]:[Decision ref]],Input_ForRateCalc[#Headers],0))*TUProp_Days_2,\"-\")","v":"-"},{"$f":"IFERROR(INDEX(Input_ForRateCalc[],MATCH($C324&\" - \"&N$320,Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH(Calc_TUV_Net_2[[#This Row],[Decision ref]:[Decision ref]],Input_ForRateCalc[#Headers],0))*TUProp_Days_2,\"-\")","v":"-"},{"$f":"IFERROR(INDEX(Input_ForRateCalc[],MATCH($C324&\" - \"&O$320,Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH(Calc_TUV_Net_2[[#This Row],[Decision ref]:[Decision ref]],Input_ForRateCalc[#Headers],0))*TUProp_Days_2,\"-\")","v":"-"}]
[null,null,"Metering",{"$f":"Calc_TU_values!$D$224","v":"VDO 2024-25 - Final"},"Actual",{"$f":"INDEX(Inputs!$H$17:$U$17,1,MATCH($D325,Inputs!$H$15:$U$15,0))","v":{"$error":"#N/A"}},null,"Fixed","$","Residential",{"$f":"IFERROR(INDEX(Input_ForRateCalc[],MATCH($C325&\" - \"&K$320,Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH(Calc_TUV_Net_2[[#This Row],[Decision ref]:[Decision ref]],Input_ForRateCalc[#Headers],0))*TUProp_Days_2,\"-\")","v":"-"},{"$f":"IFERROR(INDEX(Input_ForRateCalc[],MATCH($C325&\" - \"&L$320,Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH(Calc_TUV_Net_2[[#This Row],[Decision ref]:[Decision ref]],Input_ForRateCalc[#Headers],0))*TUProp_Days_2,\"-\")","v":"-"},{"$f":"IFERROR(INDEX(Input_ForRateCalc[],MATCH($C325&\" - \"&M$320,Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH(Calc_TUV_Net_2[[#This Row],[Decision ref]:[Decision ref]],Input_ForRateCalc[#Headers],0))*TUProp_Days_2,\"-\")","v":"-"},{"$f":"IFERROR(INDEX(Input_ForRateCalc[],MATCH($C325&\" - \"&N$320,Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH(Calc_TUV_Net_2[[#This Row],[Decision ref]:[Decision ref]],Input_ForRateCalc[#Headers],0))*TUProp_Days_2,\"-\")","v":"-"},{"$f":"IFERROR(INDEX(Input_ForRateCalc[],MATCH($C325&\" - \"&O$320,Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH(Calc_TUV_Net_2[[#This Row],[Decision ref]:[Decision ref]],Input_ForRateCalc[#Headers],0))*TUProp_Days_2,\"-\")","v":"-"}]
[null,null,"Cost",{"$f":"Calc_TU_values!$D$224","v":"VDO 2024-25 - Final"},"Actual",{"$f":"INDEX(Inputs!$H$17:$U$17,1,MATCH($D326,Inputs!$H$15:$U$15,0))","v":{"$error":"#N/A"}},null,"Fixed","$","Residential",{"$f":"IFERROR(SUM(K324:K325),\"-\")","v":0},{"$f":"IFERROR(SUM(L324:L325),\"-\")","v":0},{"$f":"IFERROR(SUM(M324:M325),\"-\")","v":0},{"$f":"IFERROR(SUM(N324:N325),\"-\")","v":0},{"$f":"IFERROR(SUM(O324:O325),\"-\")","v":0}]
[null,null,"Anytime - supply charge - RES",{"$f":"INDEX(Input_DecisionActual[[Decision]:[Decision]],MATCH(Calc_TU_values!$D$224,Input_DecisionActual[[VDO period]:[VDO period]],0),1)","v":"VDO 2023-24 - Final"},"Decision",{"$f":"IF($D327=\"-\",\"-\",INDEX(Inputs!$H$17:$U$17,1,MATCH($D327,Inputs!$H$15:$U$15,0)))","v":{"$error":"#N/A"}},null,"Fixed","$","Residential",{"$f":"IFERROR(INDEX(Input_ForRateCalc[],MATCH($C327&\" - \"&K$320,Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH(Calc_TUV_Net_2[[#This Row],[Decision ref]:[Decision ref]],Input_ForRateCalc[#Headers],0))*TUProp_Days_2,\"-\")","v":"-"},{"$f":"IFERROR(INDEX(Input_ForRateCalc[],MATCH($C327&\" - \"&L$320,Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH(Calc_TUV_Net_2[[#This Row],[Decision ref]:[Decision ref]],Input_ForRateCalc[#Headers],0))*TUProp_Days_2,\"-\")","v":"-"},{"$f":"IFERROR(INDEX(Input_ForRateCalc[],MATCH($C327&\" - \"&M$320,Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH(Calc_TUV_Net_2[[#This Row],[Decision ref]:[Decision ref]],Input_ForRateCalc[#Headers],0))*TUProp_Days_2,\"-\")","v":"-"},{"$f":"IFERROR(INDEX(Input_ForRateCalc[],MATCH($C327&\" - \"&N$320,Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH(Calc_TUV_Net_2[[#This Row],[Decision ref]:[Decision ref]],Input_ForRateCalc[#Headers],0))*TUProp_Days_2,\"-\")","v":"-"},{"$f":"IFERROR(INDEX(Input_ForRateCalc[],MATCH($C327&\" - \"&O$320,Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH(Calc_TUV_Net_2[[#This Row],[Decision ref]:[Decision ref]],Input_ForRateCalc[#Headers],0))*TUProp_Days_2,\"-\")","v":"-"}]
[null,null,"Metering",{"$f":"INDEX(Input_DecisionActual[[Decision]:[Decision]],MATCH(Calc_TU_values!$D$224,Input_DecisionActual[[VDO period]:[VDO period]],0),1)","v":"VDO 2023-24 - Final"},"Decision",{"$f":"IF($D328=\"-\",\"-\",INDEX(Inputs!$H$17:$U$17,1,MATCH($D328,Inputs!$H$15:$U$15,0)))","v":{"$error":"#N/A"}},null,"Fixed","$","Residential",{"$f":"IFERROR(INDEX(Input_ForRateCalc[],MATCH($C328&\" - \"&K$320,Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH(Calc_TUV_Net_2[[#This Row],[Decision ref]:[Decision ref]],Input_ForRateCalc[#Headers],0))*TUProp_Days_2,\"-\")","v":"-"},{"$f":"IFERROR(INDEX(Input_ForRateCalc[],MATCH($C328&\" - \"&L$320,Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH(Calc_TUV_Net_2[[#This Row],[Decision ref]:[Decision ref]],Input_ForRateCalc[#Headers],0))*TUProp_Days_2,\"-\")","v":"-"},{"$f":"IFERROR(INDEX(Input_ForRateCalc[],MATCH($C328&\" - \"&M$320,Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH(Calc_TUV_Net_2[[#This Row],[Decision ref]:[Decision ref]],Input_ForRateCalc[#Headers],0))*TUProp_Days_2,\"-\")","v":"-"},{"$f":"IFERROR(INDEX(Input_ForRateCalc[],MATCH($C328&\" - \"&N$320,Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH(Calc_TUV_Net_2[[#This Row],[Decision ref]:[Decision ref]],Input_ForRateCalc[#Headers],0))*TUProp_Days_2,\"-\")","v":"-"},{"$f":"IFERROR(INDEX(Input_ForRateCalc[],MATCH($C328&\" - \"&O$320,Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH(Calc_TUV_Net_2[[#This Row],[Decision ref]:[Decision ref]],Input_ForRateCalc[#Headers],0))*TUProp_Days_2,\"-\")","v":"-"}]
[null,null,"Cost",{"$f":"INDEX(Input_DecisionActual[[Decision]:[Decision]],MATCH(Calc_TU_values!$D$224,Input_DecisionActual[[VDO period]:[VDO period]],0),1)","v":"VDO 2023-24 - Final"},"Decision",{"$f":"IF($D329=\"-\",\"-\",INDEX(Inputs!$H$17:$U$17,1,MATCH($D329,Inputs!$H$15:$U$15,0)))","v":{"$error":"#N/A"}},null,"Fixed","$","Residential",{"$f":"SUM(K327:K328)","v":0},{"$f":"SUM(L327:L328)","v":0},{"$f":"SUM(M327:M328)","v":0},{"$f":"SUM(N327:N328)","v":0},{"$f":"SUM(O327:O328)","v":0}]
[null,null,"Difference",null,null,null,null,"Fixed","$","Residential",{"$f":"IF(K329=0,\"-\",K326-K329)","v":"-"},{"$f":"IF(L329=0,\"-\",L326-L329)","v":"-"},{"$f":"IF(M329=0,\"-\",M326-M329)","v":"-"},{"$f":"IF(N329=0,\"-\",N326-N329)","v":"-"},{"$f":"IF(O329=0,\"-\",O326-O329)","v":"-"}]
[null,null,"Profit margin adjustment",{"$f":"INDEX(Input_DecisionActual[[Decision]:[Decision]],MATCH(Calc_TU_values!$D$224,Input_DecisionActual[[VDO period]:[VDO period]],0),1)","v":"VDO 2023-24 - Final"},"Decision",{"$f":"IF($D331=\"-\",\"-\",INDEX(Inputs!$H$17:$U$17,1,MATCH($D331,Inputs!$H$15:$U$15,0)))","v":{"$error":"#N/A"}},null,"Fixed","$","Residential",{"$f":"IFERROR(SUM(K330:K330)*(INDEX(Inputs!$H$18:$U$149,MATCH(\"Retail operating margin\",Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH(Calc_TUV_Net_2[[#This Row],[Decision ref]:[Decision ref]],Inputs!$H$17:$U$17,0))),\"-\")","v":"-"},{"$f":"IFERROR(SUM(L330:L330)*(INDEX(Inputs!$H$18:$U$149,MATCH(\"Retail operating margin\",Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH(Calc_TUV_Net_2[[#This Row],[Decision ref]:[Decision ref]],Inputs!$H$17:$U$17,0))),\"-\")","v":"-"},{"$f":"IFERROR(SUM(M330:M330)*(INDEX(Inputs!$H$18:$U$149,MATCH(\"Retail operating margin\",Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH(Calc_TUV_Net_2[[#This Row],[Decision ref]:[Decision ref]],Inputs!$H$17:$U$17,0))),\"-\")","v":"-"},{"$f":"IFERROR(SUM(N330:N330)*(INDEX(Inputs!$H$18:$U$149,MATCH(\"Retail operating margin\",Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH(Calc_TUV_Net_2[[#This Row],[Decision ref]:[Decision ref]],Inputs!$H$17:$U$17,0))),\"-\")","v":"-"},{"$f":"IFERROR(SUM(O330:O330)*(INDEX(Inputs!$H$18:$U$149,MATCH(\"Retail operating margin\",Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH(Calc_TUV_Net_2[[#This Row],[Decision ref]:[Decision ref]],Inputs!$H$17:$U$17,0))),\"-\")","v":"-"}]
[null,null,"GST adjustment",null,null,null,null,"Fixed","$","Residential",{"$f":"IF(K329=0,\"-\",SUM(K330:K331)*GST)","v":"-"},{"$f":"IF(L329=0,\"-\",SUM(L330:L331)*GST)","v":"-"},{"$f":"IF(M329=0,\"-\",SUM(M330:M331)*GST)","v":"-"},{"$f":"IF(N329=0,\"-\",SUM(N330:N331)*GST)","v":"-"},{"$f":"IF(O329=0,\"-\",SUM(O330:O331)*GST)","v":"-"}]
[null,null,"Anytime - supply cost true up",null,null,null,null,"Fixed","$","Residential",{"$f":"IF(K329=0,\"-\",SUM(K330:K332))","v":"-"},{"$f":"IF(L329=0,\"-\",SUM(L330:L332))","v":"-"},{"$f":"IF(M329=0,\"-\",SUM(M330:M332))","v":"-"},{"$f":"IF(N329=0,\"-\",SUM(N330:N332))","v":"-"},{"$f":"IF(O329=0,\"-\",SUM(O330:O332))","v":"-"}]
[]
[null,null,"Anytime - usage cost - residential"]
[null,null,"Anytime - Block 1 - RES",{"$f":"Calc_TU_values!$D$224","v":"VDO 2024-25 - Final"},"Actual",{"$f":"INDEX(Inputs!$H$17:$U$17,1,MATCH($D336,Inputs!$H$15:$U$15,0))","v":{"$error":"#N/A"}},null,"Variable","c/kWh","Residential",{"$f":"IFERROR(INDEX(Input_ForRateCalc[],MATCH($C336&\" - \"&K$320,Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH(Calc_TUV_Net_2[[#This Row],[Decision ref]:[Decision ref]],Input_ForRateCalc[#Headers],0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX(Input_ForRateCalc[],MATCH($C336&\" - \"&L$320,Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH(Calc_TUV_Net_2[[#This Row],[Decision ref]:[Decision ref]],Input_ForRateCalc[#Headers],0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX(Input_ForRateCalc[],MATCH($C336&\" - \"&M$320,Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH(Calc_TUV_Net_2[[#This Row],[Decision ref]:[Decision ref]],Input_ForRateCalc[#Headers],0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX(Input_ForRateCalc[],MATCH($C336&\" - \"&N$320,Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH(Calc_TUV_Net_2[[#This Row],[Decision ref]:[Decision ref]],Input_ForRateCalc[#Headers],0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX(Input_ForRateCalc[],MATCH($C336&\" - \"&O$320,Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH(Calc_TUV_Net_2[[#This Row],[Decision ref]:[Decision ref]],Input_ForRateCalc[#Headers],0)),\"-\")","v":"-"}]
[null,null,"Anytime - Balance - RES",{"$f":"Calc_TU_values!$D$224","v":"VDO 2024-25 - Final"},"Actual",{"$f":"INDEX(Inputs!$H$17:$U$17,1,MATCH($D337,Inputs!$H$15:$U$15,0))","v":{"$error":"#N/A"}},null,"Variable","c/kWh","Residential",{"$f":"IFERROR(INDEX(Input_ForRateCalc[],MATCH($C337&\" - \"&K$320,Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH(Calc_TUV_Net_2[[#This Row],[Decision ref]:[Decision ref]],Input_ForRateCalc[#Headers],0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX(Input_ForRateCalc[],MATCH($C337&\" - \"&L$320,Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH(Calc_TUV_Net_2[[#This Row],[Decision ref]:[Decision ref]],Input_ForRateCalc[#Headers],0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX(Input_ForRateCalc[],MATCH($C337&\" - \"&M$320,Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH(Calc_TUV_Net_2[[#This Row],[Decision ref]:[Decision ref]],Input_ForRateCalc[#Headers],0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX(Input_ForRateCalc[],MATCH($C337&\" - \"&N$320,Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH(Calc_TUV_Net_2[[#This Row],[Decision ref]:[Decision ref]],Input_ForRateCalc[#Headers],0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX(Input_ForRateCalc[],MATCH($C337&\" - \"&O$320,Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH(Calc_TUV_Net_2[[#This Row],[Decision ref]:[Decision ref]],Input_ForRateCalc[#Headers],0)),\"-\")","v":"-"}]
[null,null,"Anytime - Single rate - RES",{"$f":"Calc_TU_values!$D$224","v":"VDO 2024-25 - Final"},"Actual",{"$f":"INDEX(Inputs!$H$17:$U$17,1,MATCH($D338,Inputs!$H$15:$U$15,0))","v":{"$error":"#N/A"}},null,"Variable","c/kWh","Residential",{"$f":"IFERROR(INDEX(Input_ForRateCalc[],MATCH($C338&\" - \"&K$320,Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH(Calc_TUV_Net_2[[#This Row],[Decision ref]:[Decision ref]],Input_ForRateCalc[#Headers],0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX(Input_ForRateCalc[],MATCH($C338&\" - \"&L$320,Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH(Calc_TUV_Net_2[[#This Row],[Decision ref]:[Decision ref]],Input_ForRateCalc[#Headers],0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX(Input_ForRateCalc[],MATCH($C338&\" - \"&M$320,Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH(Calc_TUV_Net_2[[#This Row],[Decision ref]:[Decision ref]],Input_ForRateCalc[#Headers],0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX(Input_ForRateCalc[],MATCH($C338&\" - \"&N$320,Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH(Calc_TUV_Net_2[[#This Row],[Decision ref]:[Decision ref]],Input_ForRateCalc[#Headers],0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX(Input_ForRateCalc[],MATCH($C338&\" - \"&O$320,Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH(Calc_TUV_Net_2[[#This Row],[Decision ref]:[Decision ref]],Input_ForRateCalc[#Headers],0)),\"-\")","v":"-"}]
[null,null,"Cost",{"$f":"Calc_TU_values!$D$224","v":"VDO 2024-25 - Final"},"Actual",{"$f":"INDEX(Inputs!$H$17:$U$17,1,MATCH($D339,Inputs!$H$15:$U$15,0))","v":{"$error":"#N/A"}},null,"Variable","$","Residential",{"$f":"SUM(\nIFERROR(K336/100*SUMIFS(INDEX(TUNet_Usage_PerRate_2[],0,MATCH(K$320,TUNet_Usage_PerRate_2[#Headers],0)),TUNet_Usage_PerRate_2[Customer type],Calc_TUV_Net_2[[#This Row],[Customer type]],TUNet_Usage_PerRate_2[Description],\"Usage per customer - Block 1\"),0),\nIFERROR(K337/100*SUMIFS(INDEX(TUNet_Usage_PerRate_2[],0,MATCH(K$320,TUNet_Usage_PerRate_2[#Headers],0)),TUNet_Usage_PerRate_2[Customer type],Calc_TUV_Net_2[[#This Row],[Customer type]],TUNet_Usage_PerRate_2[Description],\"Usage per customer - Balance\"),0),\nIFERROR(K338/100*SUMIFS(INDEX(TUNet_Usage_PerRate_2[],0,MATCH(K$320,TUNet_Usage_PerRate_2[#Headers],0)),TUNet_Usage_PerRate_2[Customer type],Calc_TUV_Net_2[[#This Row],[Customer type]],TUNet_Usage_PerRate_2[Description],\"Usage per customer - Single rate\"),0))","v":0},{"$f":"SUM(\nIFERROR(L336/100*SUMIFS(INDEX(TUNet_Usage_PerRate_2[],0,MATCH(L$320,TUNet_Usage_PerRate_2[#Headers],0)),TUNet_Usage_PerRate_2[Customer type],Calc_TUV_Net_2[[#This Row],[Customer type]],TUNet_Usage_PerRate_2[Description],\"Usage per customer - Block 1\"),0),\nIFERROR(L337/100*SUMIFS(INDEX(TUNet_Usage_PerRate_2[],0,MATCH(L$320,TUNet_Usage_PerRate_2[#Headers],0)),TUNet_Usage_PerRate_2[Customer type],Calc_TUV_Net_2[[#This Row],[Customer type]],TUNet_Usage_PerRate_2[Description],\"Usage per customer - Balance\"),0),\nIFERROR(L338/100*SUMIFS(INDEX(TUNet_Usage_PerRate_2[],0,MATCH(L$320,TUNet_Usage_PerRate_2[#Headers],0)),TUNet_Usage_PerRate_2[Customer type],Calc_TUV_Net_2[[#This Row],[Customer type]],TUNet_Usage_PerRate_2[Description],\"Usage per customer - Single rate\"),0))","v":0},{"$f":"SUM(\nIFERROR(M336/100*SUMIFS(INDEX(TUNet_Usage_PerRate_2[],0,MATCH(M$320,TUNet_Usage_PerRate_2[#Headers],0)),TUNet_Usage_PerRate_2[Customer type],Calc_TUV_Net_2[[#This Row],[Customer type]],TUNet_Usage_PerRate_2[Description],\"Usage per customer - Block 1\"),0),\nIFERROR(M337/100*SUMIFS(INDEX(TUNet_Usage_PerRate_2[],0,MATCH(M$320,TUNet_Usage_PerRate_2[#Headers],0)),TUNet_Usage_PerRate_2[Customer type],Calc_TUV_Net_2[[#This Row],[Customer type]],TUNet_Usage_PerRate_2[Description],\"Usage per customer - Balance\"),0),\nIFERROR(M338/100*SUMIFS(INDEX(TUNet_Usage_PerRate_2[],0,MATCH(M$320,TUNet_Usage_PerRate_2[#Headers],0)),TUNet_Usage_PerRate_2[Customer type],Calc_TUV_Net_2[[#This Row],[Customer type]],TUNet_Usage_PerRate_2[Description],\"Usage per customer - Single rate\"),0))","v":0},{"$f":"SUM(\nIFERROR(N336/100*SUMIFS(INDEX(TUNet_Usage_PerRate_2[],0,MATCH(N$320,TUNet_Usage_PerRate_2[#Headers],0)),TUNet_Usage_PerRate_2[Customer type],Calc_TUV_Net_2[[#This Row],[Customer type]],TUNet_Usage_PerRate_2[Description],\"Usage per customer - Block 1\"),0),\nIFERROR(N337/100*SUMIFS(INDEX(TUNet_Usage_PerRate_2[],0,MATCH(N$320,TUNet_Usage_PerRate_2[#Headers],0)),TUNet_Usage_PerRate_2[Customer type],Calc_TUV_Net_2[[#This Row],[Customer type]],TUNet_Usage_PerRate_2[Description],\"Usage per customer - Balance\"),0),\nIFERROR(N338/100*SUMIFS(INDEX(TUNet_Usage_PerRate_2[],0,MATCH(N$320,TUNet_Usage_PerRate_2[#Headers],0)),TUNet_Usage_PerRate_2[Customer type],Calc_TUV_Net_2[[#This Row],[Customer type]],TUNet_Usage_PerRate_2[Description],\"Usage per customer - Single rate\"),0))","v":0},{"$f":"SUM(\nIFERROR(O336/100*SUMIFS(INDEX(TUNet_Usage_PerRate_2[],0,MATCH(O$320,TUNet_Usage_PerRate_2[#Headers],0)),TUNet_Usage_PerRate_2[Customer type],Calc_TUV_Net_2[[#This Row],[Customer type]],TUNet_Usage_PerRate_2[Description],\"Usage per customer - Block 1\"),0),\nIFERROR(O337/100*SUMIFS(INDEX(TUNet_Usage_PerRate_2[],0,MATCH(O$320,TUNet_Usage_PerRate_2[#Headers],0)),TUNet_Usage_PerRate_2[Customer type],Calc_TUV_Net_2[[#This Row],[Customer type]],TUNet_Usage_PerRate_2[Description],\"Usage per customer - Balance\"),0),\nIFERROR(O338/100*SUMIFS(INDEX(TUNet_Usage_PerRate_2[],0,MATCH(O$320,TUNet_Usage_PerRate_2[#Headers],0)),TUNet_Usage_PerRate_2[Customer type],Calc_TUV_Net_2[[#This Row],[Customer type]],TUNet_Usage_PerRate_2[Description],\"Usage per customer - Single rate\"),0))","v":0}]
[null,null,"Anytime - Block 1 - RES",{"$f":"INDEX(Input_DecisionActual[[Decision]:[Decision]],MATCH(Calc_TU_values!$D$224,Input_DecisionActual[[VDO period]:[VDO period]],0),1)","v":"VDO 2023-24 - Final"},"Decision",{"$f":"IF($D340=\"-\",\"-\",INDEX(Inputs!$H$17:$U$17,1,MATCH($D340,Inputs!$H$15:$U$15,0)))","v":{"$error":"#N/A"}},null,"Variable","c/kWh","Residential",{"$f":"IFERROR(INDEX(Input_ForRateCalc[],MATCH($C340&\" - \"&K$320,Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH(Calc_TUV_Net_2[[#This Row],[Decision ref]:[Decision ref]],Input_ForRateCalc[#Headers],0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX(Input_ForRateCalc[],MATCH($C340&\" - \"&L$320,Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH(Calc_TUV_Net_2[[#This Row],[Decision ref]:[Decision ref]],Input_ForRateCalc[#Headers],0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX(Input_ForRateCalc[],MATCH($C340&\" - \"&M$320,Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH(Calc_TUV_Net_2[[#This Row],[Decision ref]:[Decision ref]],Input_ForRateCalc[#Headers],0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX(Input_ForRateCalc[],MATCH($C340&\" - \"&N$320,Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH(Calc_TUV_Net_2[[#This Row],[Decision ref]:[Decision ref]],Input_ForRateCalc[#Headers],0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX(Input_ForRateCalc[],MATCH($C340&\" - \"&O$320,Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH(Calc_TUV_Net_2[[#This Row],[Decision ref]:[Decision ref]],Input_ForRateCalc[#Headers],0)),\"-\")","v":"-"}]
[null,null,"Anytime - Balance - RES",{"$f":"INDEX(Input_DecisionActual[[Decision]:[Decision]],MATCH(Calc_TU_values!$D$224,Input_DecisionActual[[VDO period]:[VDO period]],0),1)","v":"VDO 2023-24 - Final"},"Decision",{"$f":"IF($D341=\"-\",\"-\",INDEX(Inputs!$H$17:$U$17,1,MATCH($D341,Inputs!$H$15:$U$15,0)))","v":{"$error":"#N/A"}},null,"Variable","c/kWh","Residential",{"$f":"IFERROR(INDEX(Input_ForRateCalc[],MATCH($C341&\" - \"&K$320,Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH(Calc_TUV_Net_2[[#This Row],[Decision ref]:[Decision ref]],Input_ForRateCalc[#Headers],0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX(Input_ForRateCalc[],MATCH($C341&\" - \"&L$320,Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH(Calc_TUV_Net_2[[#This Row],[Decision ref]:[Decision ref]],Input_ForRateCalc[#Headers],0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX(Input_ForRateCalc[],MATCH($C341&\" - \"&M$320,Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH(Calc_TUV_Net_2[[#This Row],[Decision ref]:[Decision ref]],Input_ForRateCalc[#Headers],0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX(Input_ForRateCalc[],MATCH($C341&\" - \"&N$320,Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH(Calc_TUV_Net_2[[#This Row],[Decision ref]:[Decision ref]],Input_ForRateCalc[#Headers],0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX(Input_ForRateCalc[],MATCH($C341&\" - \"&O$320,Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH(Calc_TUV_Net_2[[#This Row],[Decision ref]:[Decision ref]],Input_ForRateCalc[#Headers],0)),\"-\")","v":"-"}]
[null,null,"Anytime - Single rate - RES",{"$f":"INDEX(Input_DecisionActual[[Decision]:[Decision]],MATCH(Calc_TU_values!$D$224,Input_DecisionActual[[VDO period]:[VDO period]],0),1)","v":"VDO 2023-24 - Final"},"Decision",{"$f":"IF($D342=\"-\",\"-\",INDEX(Inputs!$H$17:$U$17,1,MATCH($D342,Inputs!$H$15:$U$15,0)))","v":{"$error":"#N/A"}},null,"Variable","c/kWh","Residential",{"$f":"IFERROR(INDEX(Input_ForRateCalc[],MATCH($C342&\" - \"&K$320,Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH(Calc_TUV_Net_2[[#This Row],[Decision ref]:[Decision ref]],Input_ForRateCalc[#Headers],0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX(Input_ForRateCalc[],MATCH($C342&\" - \"&L$320,Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH(Calc_TUV_Net_2[[#This Row],[Decision ref]:[Decision ref]],Input_ForRateCalc[#Headers],0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX(Input_ForRateCalc[],MATCH($C342&\" - \"&M$320,Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH(Calc_TUV_Net_2[[#This Row],[Decision ref]:[Decision ref]],Input_ForRateCalc[#Headers],0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX(Input_ForRateCalc[],MATCH($C342&\" - \"&N$320,Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH(Calc_TUV_Net_2[[#This Row],[Decision ref]:[Decision ref]],Input_ForRateCalc[#Headers],0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX(Input_ForRateCalc[],MATCH($C342&\" - \"&O$320,Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH(Calc_TUV_Net_2[[#This Row],[Decision ref]:[Decision ref]],Input_ForRateCalc[#Headers],0)),\"-\")","v":"-"}]
[null,null,"Cost",{"$f":"INDEX(Input_DecisionActual[[Decision]:[Decision]],MATCH(Calc_TU_values!$D$224,Input_DecisionActual[[VDO period]:[VDO period]],0),1)","v":"VDO 2023-24 - Final"},"Decision",{"$f":"IF($D343=\"-\",\"-\",INDEX(Inputs!$H$17:$U$17,1,MATCH($D343,Inputs!$H$15:$U$15,0)))","v":{"$error":"#N/A"}},null,"Variable","$","Residential",{"$f":"SUM(\nIFERROR(K340/100*SUMIFS(INDEX(TUNet_Usage_PerRate_2[],0,MATCH(K$320,TUNet_Usage_PerRate_2[#Headers],0)),TUNet_Usage_PerRate_2[Customer type],Calc_TUV_Net_2[[#This Row],[Customer type]],TUNet_Usage_PerRate_2[Description],\"Usage per customer - Block 1\"),0),\nIFERROR(K341/100*SUMIFS(INDEX(TUNet_Usage_PerRate_2[],0,MATCH(K$320,TUNet_Usage_PerRate_2[#Headers],0)),TUNet_Usage_PerRate_2[Customer type],Calc_TUV_Net_2[[#This Row],[Customer type]],TUNet_Usage_PerRate_2[Description],\"Usage per customer - Balance\"),0),\nIFERROR(K342/100*SUMIFS(INDEX(TUNet_Usage_PerRate_2[],0,MATCH(K$320,TUNet_Usage_PerRate_2[#Headers],0)),TUNet_Usage_PerRate_2[Customer type],Calc_TUV_Net_2[[#This Row],[Customer type]],TUNet_Usage_PerRate_2[Description],\"Usage per customer - Single rate\"),0))","v":0},{"$f":"SUM(\nIFERROR(L340/100*SUMIFS(INDEX(TUNet_Usage_PerRate_2[],0,MATCH(L$320,TUNet_Usage_PerRate_2[#Headers],0)),TUNet_Usage_PerRate_2[Customer type],Calc_TUV_Net_2[[#This Row],[Customer type]],TUNet_Usage_PerRate_2[Description],\"Usage per customer - Block 1\"),0),\nIFERROR(L341/100*SUMIFS(INDEX(TUNet_Usage_PerRate_2[],0,MATCH(L$320,TUNet_Usage_PerRate_2[#Headers],0)),TUNet_Usage_PerRate_2[Customer type],Calc_TUV_Net_2[[#This Row],[Customer type]],TUNet_Usage_PerRate_2[Description],\"Usage per customer - Balance\"),0),\nIFERROR(L342/100*SUMIFS(INDEX(TUNet_Usage_PerRate_2[],0,MATCH(L$320,TUNet_Usage_PerRate_2[#Headers],0)),TUNet_Usage_PerRate_2[Customer type],Calc_TUV_Net_2[[#This Row],[Customer type]],TUNet_Usage_PerRate_2[Description],\"Usage per customer - Single rate\"),0))","v":0},{"$f":"SUM(\nIFERROR(M340/100*SUMIFS(INDEX(TUNet_Usage_PerRate_2[],0,MATCH(M$320,TUNet_Usage_PerRate_2[#Headers],0)),TUNet_Usage_PerRate_2[Customer type],Calc_TUV_Net_2[[#This Row],[Customer type]],TUNet_Usage_PerRate_2[Description],\"Usage per customer - Block 1\"),0),\nIFERROR(M341/100*SUMIFS(INDEX(TUNet_Usage_PerRate_2[],0,MATCH(M$320,TUNet_Usage_PerRate_2[#Headers],0)),TUNet_Usage_PerRate_2[Customer type],Calc_TUV_Net_2[[#This Row],[Customer type]],TUNet_Usage_PerRate_2[Description],\"Usage per customer - Balance\"),0),\nIFERROR(M342/100*SUMIFS(INDEX(TUNet_Usage_PerRate_2[],0,MATCH(M$320,TUNet_Usage_PerRate_2[#Headers],0)),TUNet_Usage_PerRate_2[Customer type],Calc_TUV_Net_2[[#This Row],[Customer type]],TUNet_Usage_PerRate_2[Description],\"Usage per customer - Single rate\"),0))","v":0},{"$f":"SUM(\nIFERROR(N340/100*SUMIFS(INDEX(TUNet_Usage_PerRate_2[],0,MATCH(N$320,TUNet_Usage_PerRate_2[#Headers],0)),TUNet_Usage_PerRate_2[Customer type],Calc_TUV_Net_2[[#This Row],[Customer type]],TUNet_Usage_PerRate_2[Description],\"Usage per customer - Block 1\"),0),\nIFERROR(N341/100*SUMIFS(INDEX(TUNet_Usage_PerRate_2[],0,MATCH(N$320,TUNet_Usage_PerRate_2[#Headers],0)),TUNet_Usage_PerRate_2[Customer type],Calc_TUV_Net_2[[#This Row],[Customer type]],TUNet_Usage_PerRate_2[Description],\"Usage per customer - Balance\"),0),\nIFERROR(N342/100*SUMIFS(INDEX(TUNet_Usage_PerRate_2[],0,MATCH(N$320,TUNet_Usage_PerRate_2[#Headers],0)),TUNet_Usage_PerRate_2[Customer type],Calc_TUV_Net_2[[#This Row],[Customer type]],TUNet_Usage_PerRate_2[Description],\"Usage per customer - Single rate\"),0))","v":0},{"$f":"SUM(\nIFERROR(O340/100*SUMIFS(INDEX(TUNet_Usage_PerRate_2[],0,MATCH(O$320,TUNet_Usage_PerRate_2[#Headers],0)),TUNet_Usage_PerRate_2[Customer type],Calc_TUV_Net_2[[#This Row],[Customer type]],TUNet_Usage_PerRate_2[Description],\"Usage per customer - Block 1\"),0),\nIFERROR(O341/100*SUMIFS(INDEX(TUNet_Usage_PerRate_2[],0,MATCH(O$320,TUNet_Usage_PerRate_2[#Headers],0)),TUNet_Usage_PerRate_2[Customer type],Calc_TUV_Net_2[[#This Row],[Customer type]],TUNet_Usage_PerRate_2[Description],\"Usage per customer - Balance\"),0),\nIFERROR(O342/100*SUMIFS(INDEX(TUNet_Usage_PerRate_2[],0,MATCH(O$320,TUNet_Usage_PerRate_2[#Headers],0)),TUNet_Usage_PerRate_2[Customer type],Calc_TUV_Net_2[[#This Row],[Customer type]],TUNet_Usage_PerRate_2[Description],\"Usage per customer - Single rate\"),0))","v":0}]
[null,null,"Difference",null,null,null,null,"Variable","$","Residential",{"$f":"IF(K343=0,\"-\",K339-K343)","v":"-"},{"$f":"IF(L343=0,\"-\",L339-L343)","v":"-"},{"$f":"IF(M343=0,\"-\",M339-M343)","v":"-"},{"$f":"IF(N343=0,\"-\",N339-N343)","v":"-"},{"$f":"IF(O343=0,\"-\",O339-O343)","v":"-"}]
[null,null,"Profit margin adjustment",{"$f":"INDEX(Input_DecisionActual[[Decision]:[Decision]],MATCH(Calc_TU_values!$D$224,Input_DecisionActual[[VDO period]:[VDO period]],0),1)","v":"VDO 2023-24 - Final"},"Decision",{"$f":"IF($D345=\"-\",\"-\",INDEX(Inputs!$H$17:$U$17,1,MATCH($D345,Inputs!$H$15:$U$15,0)))","v":{"$error":"#N/A"}},null,"Variable","$","Residential",{"$f":"IFERROR(SUM(K344:K344)*(INDEX(Inputs!$H$18:$U$149,MATCH(\"Retail operating margin\",Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH(Calc_TUV_Net_2[[#This Row],[Decision ref]:[Decision ref]],Inputs!$H$17:$U$17,0))),\"-\")","v":"-"},{"$f":"IFERROR(SUM(L344:L344)*(INDEX(Inputs!$H$18:$U$149,MATCH(\"Retail operating margin\",Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH(Calc_TUV_Net_2[[#This Row],[Decision ref]:[Decision ref]],Inputs!$H$17:$U$17,0))),\"-\")","v":"-"},{"$f":"IFERROR(SUM(M344:M344)*(INDEX(Inputs!$H$18:$U$149,MATCH(\"Retail operating margin\",Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH(Calc_TUV_Net_2[[#This Row],[Decision ref]:[Decision ref]],Inputs!$H$17:$U$17,0))),\"-\")","v":"-"},{"$f":"IFERROR(SUM(N344:N344)*(INDEX(Inputs!$H$18:$U$149,MATCH(\"Retail operating margin\",Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH(Calc_TUV_Net_2[[#This Row],[Decision ref]:[Decision ref]],Inputs!$H$17:$U$17,0))),\"-\")","v":"-"},{"$f":"IFERROR(SUM(O344:O344)*(INDEX(Inputs!$H$18:$U$149,MATCH(\"Retail operating margin\",Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH(Calc_TUV_Net_2[[#This Row],[Decision ref]:[Decision ref]],Inputs!$H$17:$U$17,0))),\"-\")","v":"-"}]
[null,null,"GST adjustment",null,null,null,null,"Variable","$","Residential",{"$f":"IF(K343=0,\"-\",SUM(K344:K345)*GST)","v":"-"},{"$f":"IF(L343=0,\"-\",SUM(L344:L345)*GST)","v":"-"},{"$f":"IF(M343=0,\"-\",SUM(M344:M345)*GST)","v":"-"},{"$f":"IF(N343=0,\"-\",SUM(N344:N345)*GST)","v":"-"},{"$f":"IF(O343=0,\"-\",SUM(O344:O345)*GST)","v":"-"}]
[null,null,"Anytime - usage cost true up",null,null,null,null,"Variable","$","Residential",{"$f":"IF(K343=0,\"-\",SUM(K344:K346))","v":"-"},{"$f":"IF(L343=0,\"-\",SUM(L344:L346))","v":"-"},{"$f":"IF(M343=0,\"-\",SUM(M344:M346))","v":"-"},{"$f":"IF(N343=0,\"-\",SUM(N344:N346))","v":"-"},{"$f":"IF(O343=0,\"-\",SUM(O344:O346))","v":"-"}]
[]
[null,null,"Controlled load cost - residential"]
[null,null,"Controlled load - RES",{"$f":"Calc_TU_values!$D$224","v":"VDO 2024-25 - Final"},"Actual",{"$f":"INDEX(Inputs!$H$17:$U$17,1,MATCH($D350,Inputs!$H$15:$U$15,0))","v":{"$error":"#N/A"}},null,"Variable","c/kWh","Residential",{"$f":"IFERROR(INDEX(Input_ForRateCalc[],MATCH($C350&\" - \"&K$320,Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH(Calc_TUV_Net_2[[#This Row],[Decision ref]:[Decision ref]],Input_ForRateCalc[#Headers],0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX(Input_ForRateCalc[],MATCH($C350&\" - \"&L$320,Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH(Calc_TUV_Net_2[[#This Row],[Decision ref]:[Decision ref]],Input_ForRateCalc[#Headers],0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX(Input_ForRateCalc[],MATCH($C350&\" - \"&M$320,Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH(Calc_TUV_Net_2[[#This Row],[Decision ref]:[Decision ref]],Input_ForRateCalc[#Headers],0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX(Input_ForRateCalc[],MATCH($C350&\" - \"&N$320,Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH(Calc_TUV_Net_2[[#This Row],[Decision ref]:[Decision ref]],Input_ForRateCalc[#Headers],0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX(Input_ForRateCalc[],MATCH($C350&\" - \"&O$320,Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH(Calc_TUV_Net_2[[#This Row],[Decision ref]:[Decision ref]],Input_ForRateCalc[#Headers],0)),\"-\")","v":"-"}]
[null,null,"Cost",{"$f":"Calc_TU_values!$D$224","v":"VDO 2024-25 - Final"},"Actual",{"$f":"INDEX(Inputs!$H$17:$U$17,1,MATCH($D351,Inputs!$H$15:$U$15,0))","v":{"$error":"#N/A"}},null,"Variable","$","Residential",{"$f":"IFERROR(TUProp_CLLoad_2*SUM(\nIFERROR(K350/100*INDEX(Input_Usage[#All],MATCH(Calc_TUV_Net_2[[#This Row],[Customer type]:[Customer type]]&\" - medium - controlled load\",Input_Usage[[#All],[Ref]],0),MATCH($F351,Input_Usage[#Headers],0)),0)),\"-\")","v":"-"},{"$f":"IFERROR(TUProp_CLLoad_2*SUM(\nIFERROR(L350/100*INDEX(Input_Usage[#All],MATCH(Calc_TUV_Net_2[[#This Row],[Customer type]:[Customer type]]&\" - medium - controlled load\",#REF!,0),MATCH($F351,Input_Usage[#Headers],0)),0)),\"-\")","v":"-"},{"$f":"IFERROR(TUProp_CLLoad_2*SUM(\nIFERROR(M350/100*INDEX(Input_Usage[#All],MATCH(Calc_TUV_Net_2[[#This Row],[Customer type]:[Customer type]]&\" - medium - controlled load\",Input_Usage[[#All],[Customer type]],0),MATCH($F351,Input_Usage[#Headers],0)),0)),\"-\")","v":"-"},{"$f":"IFERROR(TUProp_CLLoad_2*SUM(\nIFERROR(N350/100*INDEX(Input_Usage[#All],MATCH(Calc_TUV_Net_2[[#This Row],[Customer type]:[Customer type]]&\" - medium - controlled load\",Input_Usage[[#All],[Tariff type]],0),MATCH($F351,Input_Usage[#Headers],0)),0)),\"-\")","v":"-"},{"$f":"IFERROR(TUProp_CLLoad_2*SUM(\nIFERROR(O350/100*INDEX(Input_Usage[#All],MATCH(Calc_TUV_Net_2[[#This Row],[Customer type]:[Customer type]]&\" - medium - controlled load\",Input_Usage[[#All],[F-PreviousVDO_Input]],0),MATCH($F351,Input_Usage[#Headers],0)),0)),\"-\")","v":"-"}]
[null,null,"Controlled load - RES",{"$f":"INDEX(Input_DecisionActual[[Decision]:[Decision]],MATCH(Calc_TU_values!$D$224,Input_DecisionActual[[VDO period]:[VDO period]],0),1)","v":"VDO 2023-24 - Final"},"Decision",{"$f":"IF($D352=\"-\",\"-\",INDEX(Inputs!$H$17:$U$17,1,MATCH($D352,Inputs!$H$15:$U$15,0)))","v":{"$error":"#N/A"}},null,"Variable","c/kWh","Residential",{"$f":"IFERROR(INDEX(Input_ForRateCalc[],MATCH($C352&\" - \"&K$320,Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH($F352,Input_ForRateCalc[#Headers],0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX(Input_ForRateCalc[],MATCH($C352&\" - \"&L$320,Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH($F352,Input_ForRateCalc[#Headers],0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX(Input_ForRateCalc[],MATCH($C352&\" - \"&M$320,Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH($F352,Input_ForRateCalc[#Headers],0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX(Input_ForRateCalc[],MATCH($C352&\" - \"&N$320,Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH($F352,Input_ForRateCalc[#Headers],0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX(Input_ForRateCalc[],MATCH($C352&\" - \"&O$320,Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH($F352,Input_ForRateCalc[#Headers],0)),\"-\")","v":"-"}]
[null,null,"Cost",{"$f":"INDEX(Input_DecisionActual[[Decision]:[Decision]],MATCH(Calc_TU_values!$D$224,Input_DecisionActual[[VDO period]:[VDO period]],0),1)","v":"VDO 2023-24 - Final"},"Decision",{"$f":"IF($D353=\"-\",\"-\",INDEX(Inputs!$H$17:$U$17,1,MATCH($D353,Inputs!$H$15:$U$15,0)))","v":{"$error":"#N/A"}},null,"Variable","$","Residential",{"$f":"IFERROR(TUProp_CLLoad_2*SUM(\nIFERROR(K352/100*INDEX(Input_Usage[#All],MATCH(Calc_TUV_Net_2[[#This Row],[Customer type]:[Customer type]]&\" - medium - controlled load\",Input_Usage[[#All],[Ref]],0),MATCH($F353,Input_Usage[#Headers],0)),0)),\"-\")","v":"-"},{"$f":"IFERROR(TUProp_CLLoad_2*SUM(\nIFERROR(L352/100*INDEX(Input_Usage[#All],MATCH(Calc_TUV_Net_2[[#This Row],[Customer type]:[Customer type]]&\" - medium - controlled load\",Input_Usage[[#All],[Ref]],0),MATCH($F353,Input_Usage[#Headers],0)),0)),\"-\")","v":"-"},{"$f":"IFERROR(TUProp_CLLoad_2*SUM(\nIFERROR(M352/100*INDEX(Input_Usage[#All],MATCH(Calc_TUV_Net_2[[#This Row],[Customer type]:[Customer type]]&\" - medium - controlled load\",Input_Usage[[#All],[Ref]],0),MATCH($F353,Input_Usage[#Headers],0)),0)),\"-\")","v":"-"},{"$f":"IFERROR(TUProp_CLLoad_2*SUM(\nIFERROR(N352/100*INDEX(Input_Usage[#All],MATCH(Calc_TUV_Net_2[[#This Row],[Customer type]:[Customer type]]&\" - medium - controlled load\",Input_Usage[[#All],[Ref]],0),MATCH($F353,Input_Usage[#Headers],0)),0)),\"-\")","v":"-"},{"$f":"IFERROR(TUProp_CLLoad_2*SUM(\nIFERROR(O352/100*INDEX(Input_Usage[#All],MATCH(Calc_TUV_Net_2[[#This Row],[Customer type]:[Customer type]]&\" - medium - controlled load\",Input_Usage[[#All],[Ref]],0),MATCH($F353,Input_Usage[#Headers],0)),0)),\"-\")","v":"-"}]
[null,null,"Difference",null,null,null,null,"Variable","$","Residential",{"$f":"IFERROR(IF(K353=0,\"-\",K351-K353),\"-\")","v":"-"},{"$f":"IFERROR(IF(L353=0,\"-\",L351-L353),\"-\")","v":"-"},{"$f":"IFERROR(IF(M353=0,\"-\",M351-M353),\"-\")","v":"-"},{"$f":"IFERROR(IF(N353=0,\"-\",N351-N353),\"-\")","v":"-"},{"$f":"IFERROR(IF(O353=0,\"-\",O351-O353),\"-\")","v":"-"}]
[null,null,"Profit margin adjustment",{"$f":"INDEX(Input_DecisionActual[[Decision]:[Decision]],MATCH(Calc_TU_values!$D$224,Input_DecisionActual[[VDO period]:[VDO period]],0),1)","v":"VDO 2023-24 - Final"},"Decision",{"$f":"IF($D355=\"-\",\"-\",INDEX(Inputs!$H$17:$U$17,1,MATCH($D355,Inputs!$H$15:$U$15,0)))","v":{"$error":"#N/A"}},null,"Variable","$","Residential",{"$f":"IFERROR(SUM(K354:K354)*(INDEX(Inputs!$H$18:$U$149,MATCH(\"Retail operating margin\",Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH(Calc_TUV_Net_2[[#This Row],[Decision ref]:[Decision ref]],Inputs!$H$17:$U$17,0))),\"-\")","v":"-"},{"$f":"IFERROR(SUM(L354:L354)*(INDEX(Inputs!$H$18:$U$149,MATCH(\"Retail operating margin\",Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH(Calc_TUV_Net_2[[#This Row],[Decision ref]:[Decision ref]],Inputs!$H$17:$U$17,0))),\"-\")","v":"-"},{"$f":"IFERROR(SUM(M354:M354)*(INDEX(Inputs!$H$18:$U$149,MATCH(\"Retail operating margin\",Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH(Calc_TUV_Net_2[[#This Row],[Decision ref]:[Decision ref]],Inputs!$H$17:$U$17,0))),\"-\")","v":"-"},{"$f":"IFERROR(SUM(N354:N354)*(INDEX(Inputs!$H$18:$U$149,MATCH(\"Retail operating margin\",Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH(Calc_TUV_Net_2[[#This Row],[Decision ref]:[Decision ref]],Inputs!$H$17:$U$17,0))),\"-\")","v":"-"},{"$f":"IFERROR(SUM(O354:O354)*(INDEX(Inputs!$H$18:$U$149,MATCH(\"Retail operating margin\",Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH(Calc_TUV_Net_2[[#This Row],[Decision ref]:[Decision ref]],Inputs!$H$17:$U$17,0))),\"-\")","v":"-"}]
[null,null,"GST adjustment",null,null,null,null,"Variable","$","Residential",{"$f":"IF(K353=0,\"-\",SUM(K354:K355)*GST)","v":0},{"$f":"IF(L353=0,\"-\",SUM(L354:L355)*GST)","v":0},{"$f":"IF(M353=0,\"-\",SUM(M354:M355)*GST)","v":0},{"$f":"IF(N353=0,\"-\",SUM(N354:N355)*GST)","v":0},{"$f":"IF(O353=0,\"-\",SUM(O354:O355)*GST)","v":0}]
[null,null,"Controlled load - usage cost true up",null,null,null,null,"Variable","$","Residential",{"$f":"IF(K353=0,\"-\",SUM(K354:K356))","v":0},{"$f":"IF(L353=0,\"-\",SUM(L354:L356))","v":0},{"$f":"IF(M353=0,\"-\",SUM(M354:M356))","v":0},{"$f":"IF(N353=0,\"-\",SUM(N354:N356))","v":0},{"$f":"IF(O353=0,\"-\",SUM(O354:O356))","v":0}]
[]
[null,null,"Anytime - Small business",null,null,null,{"$f":"INDEX(Input_TU_YesNo[],MATCH(Calc_TUV_Net_2[[#This Row],[Cost item]],Input_TU_YesNo[Component],0),MATCH($D$224,Inputs!$C$228:$BM$228,0))","v":"No"}]
[null,null,"Anytime - supply cost - small business"]
[null,null,"Anytime - supply charge - SME",{"$f":"Calc_TU_values!$D$224","v":"VDO 2024-25 - Final"},"Actual",{"$f":"INDEX(Inputs!$H$17:$U$17,1,MATCH($D361,Inputs!$H$15:$U$15,0))","v":{"$error":"#N/A"}},null,"Fixed","$","Small business",{"$f":"IFERROR(INDEX(Input_ForRateCalc[],MATCH($C361&\" - \"&K$320,Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH(Calc_TUV_Net_2[[#This Row],[Decision ref]:[Decision ref]],Input_ForRateCalc[#Headers],0))*TUProp_Days_2,\"-\")","v":"-"},{"$f":"IFERROR(INDEX(Input_ForRateCalc[],MATCH($C361&\" - \"&L$320,Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH(Calc_TUV_Net_2[[#This Row],[Decision ref]:[Decision ref]],Input_ForRateCalc[#Headers],0))*TUProp_Days_2,\"-\")","v":"-"},{"$f":"IFERROR(INDEX(Input_ForRateCalc[],MATCH($C361&\" - \"&M$320,Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH(Calc_TUV_Net_2[[#This Row],[Decision ref]:[Decision ref]],Input_ForRateCalc[#Headers],0))*TUProp_Days_2,\"-\")","v":"-"},{"$f":"IFERROR(INDEX(Input_ForRateCalc[],MATCH($C361&\" - \"&N$320,Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH(Calc_TUV_Net_2[[#This Row],[Decision ref]:[Decision ref]],Input_ForRateCalc[#Headers],0))*TUProp_Days_2,\"-\")","v":"-"},{"$f":"IFERROR(INDEX(Input_ForRateCalc[],MATCH($C361&\" - \"&O$320,Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH(Calc_TUV_Net_2[[#This Row],[Decision ref]:[Decision ref]],Input_ForRateCalc[#Headers],0))*TUProp_Days_2,\"-\")","v":"-"}]
[null,null,"Metering",{"$f":"Calc_TU_values!$D$224","v":"VDO 2024-25 - Final"},"Actual",{"$f":"INDEX(Inputs!$H$17:$U$17,1,MATCH($D362,Inputs!$H$15:$U$15,0))","v":{"$error":"#N/A"}},null,"Fixed","$","Small business",{"$f":"IFERROR(INDEX(Input_ForRateCalc[],MATCH($C362&\" - \"&K$320,Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH(Calc_TUV_Net_2[[#This Row],[Decision ref]:[Decision ref]],Input_ForRateCalc[#Headers],0))*TUProp_Days_2,\"-\")","v":"-"},{"$f":"IFERROR(INDEX(Input_ForRateCalc[],MATCH($C362&\" - \"&L$320,Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH(Calc_TUV_Net_2[[#This Row],[Decision ref]:[Decision ref]],Input_ForRateCalc[#Headers],0))*TUProp_Days_2,\"-\")","v":"-"},{"$f":"IFERROR(INDEX(Input_ForRateCalc[],MATCH($C362&\" - \"&M$320,Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH(Calc_TUV_Net_2[[#This Row],[Decision ref]:[Decision ref]],Input_ForRateCalc[#Headers],0))*TUProp_Days_2,\"-\")","v":"-"},{"$f":"IFERROR(INDEX(Input_ForRateCalc[],MATCH($C362&\" - \"&N$320,Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH(Calc_TUV_Net_2[[#This Row],[Decision ref]:[Decision ref]],Input_ForRateCalc[#Headers],0))*TUProp_Days_2,\"-\")","v":"-"},{"$f":"IFERROR(INDEX(Input_ForRateCalc[],MATCH($C362&\" - \"&O$320,Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH(Calc_TUV_Net_2[[#This Row],[Decision ref]:[Decision ref]],Input_ForRateCalc[#Headers],0))*TUProp_Days_2,\"-\")","v":"-"}]
[null,null,"Cost",{"$f":"Calc_TU_values!$D$224","v":"VDO 2024-25 - Final"},"Actual",{"$f":"INDEX(Inputs!$H$17:$U$17,1,MATCH($D363,Inputs!$H$15:$U$15,0))","v":{"$error":"#N/A"}},null,"Fixed","$","Small business",{"$f":"IFERROR(SUM(K361:K362),\"-\")","v":0},{"$f":"IFERROR(SUM(L361:L362),\"-\")","v":0},{"$f":"IFERROR(SUM(M361:M362),\"-\")","v":0},{"$f":"IFERROR(SUM(N361:N362),\"-\")","v":0},{"$f":"IFERROR(SUM(O361:O362),\"-\")","v":0}]
[null,null,"Anytime - supply charge - SME",{"$f":"INDEX(Input_DecisionActual[[Decision]:[Decision]],MATCH(Calc_TU_values!$D$224,Input_DecisionActual[[VDO period]:[VDO period]],0),1)","v":"VDO 2023-24 - Final"},"Decision",{"$f":"IF($D364=\"-\",\"-\",INDEX(Inputs!$H$17:$U$17,1,MATCH($D364,Inputs!$H$15:$U$15,0)))","v":{"$error":"#N/A"}},null,"Fixed","$","Small business",{"$f":"IFERROR(INDEX(Input_ForRateCalc[],MATCH($C364&\" - \"&K$320,Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH(Calc_TUV_Net_2[[#This Row],[Decision ref]:[Decision ref]],Input_ForRateCalc[#Headers],0))*TUProp_Days_2,\"-\")","v":"-"},{"$f":"IFERROR(INDEX(Input_ForRateCalc[],MATCH($C364&\" - \"&L$320,Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH(Calc_TUV_Net_2[[#This Row],[Decision ref]:[Decision ref]],Input_ForRateCalc[#Headers],0))*TUProp_Days_2,\"-\")","v":"-"},{"$f":"IFERROR(INDEX(Input_ForRateCalc[],MATCH($C364&\" - \"&M$320,Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH(Calc_TUV_Net_2[[#This Row],[Decision ref]:[Decision ref]],Input_ForRateCalc[#Headers],0))*TUProp_Days_2,\"-\")","v":"-"},{"$f":"IFERROR(INDEX(Input_ForRateCalc[],MATCH($C364&\" - \"&N$320,Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH(Calc_TUV_Net_2[[#This Row],[Decision ref]:[Decision ref]],Input_ForRateCalc[#Headers],0))*TUProp_Days_2,\"-\")","v":"-"},{"$f":"IFERROR(INDEX(Input_ForRateCalc[],MATCH($C364&\" - \"&O$320,Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH(Calc_TUV_Net_2[[#This Row],[Decision ref]:[Decision ref]],Input_ForRateCalc[#Headers],0))*TUProp_Days_2,\"-\")","v":"-"}]
[null,null,"Metering",{"$f":"INDEX(Input_DecisionActual[[Decision]:[Decision]],MATCH(Calc_TU_values!$D$224,Input_DecisionActual[[VDO period]:[VDO period]],0),1)","v":"VDO 2023-24 - Final"},"Decision",{"$f":"IF($D365=\"-\",\"-\",INDEX(Inputs!$H$17:$U$17,1,MATCH($D365,Inputs!$H$15:$U$15,0)))","v":{"$error":"#N/A"}},null,"Fixed","$","Small business",{"$f":"IFERROR(INDEX(Input_ForRateCalc[],MATCH($C365&\" - \"&K$320,Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH(Calc_TUV_Net_2[[#This Row],[Decision ref]:[Decision ref]],Input_ForRateCalc[#Headers],0))*TUProp_Days_2,\"-\")","v":"-"},{"$f":"IFERROR(INDEX(Input_ForRateCalc[],MATCH($C365&\" - \"&L$320,Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH(Calc_TUV_Net_2[[#This Row],[Decision ref]:[Decision ref]],Input_ForRateCalc[#Headers],0))*TUProp_Days_2,\"-\")","v":"-"},{"$f":"IFERROR(INDEX(Input_ForRateCalc[],MATCH($C365&\" - \"&M$320,Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH(Calc_TUV_Net_2[[#This Row],[Decision ref]:[Decision ref]],Input_ForRateCalc[#Headers],0))*TUProp_Days_2,\"-\")","v":"-"},{"$f":"IFERROR(INDEX(Input_ForRateCalc[],MATCH($C365&\" - \"&N$320,Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH(Calc_TUV_Net_2[[#This Row],[Decision ref]:[Decision ref]],Input_ForRateCalc[#Headers],0))*TUProp_Days_2,\"-\")","v":"-"},{"$f":"IFERROR(INDEX(Input_ForRateCalc[],MATCH($C365&\" - \"&O$320,Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH(Calc_TUV_Net_2[[#This Row],[Decision ref]:[Decision ref]],Input_ForRateCalc[#Headers],0))*TUProp_Days_2,\"-\")","v":"-"}]
[null,null,"Cost",{"$f":"INDEX(Input_DecisionActual[[Decision]:[Decision]],MATCH(Calc_TU_values!$D$224,Input_DecisionActual[[VDO period]:[VDO period]],0),1)","v":"VDO 2023-24 - Final"},"Decision",{"$f":"IF($D366=\"-\",\"-\",INDEX(Inputs!$H$17:$U$17,1,MATCH($D366,Inputs!$H$15:$U$15,0)))","v":{"$error":"#N/A"}},null,"Fixed","$","Small business",{"$f":"SUM(K364:K365)","v":0},{"$f":"SUM(L364:L365)","v":0},{"$f":"SUM(M364:M365)","v":0},{"$f":"SUM(N364:N365)","v":0},{"$f":"SUM(O364:O365)","v":0}]
[null,null,"Difference",null,null,null,null,"Fixed","$","Small business",{"$f":"IF(K366=0,\"-\",K363-K366)","v":"-"},{"$f":"IF(L366=0,\"-\",L363-L366)","v":"-"},{"$f":"IF(M366=0,\"-\",M363-M366)","v":"-"},{"$f":"IF(N366=0,\"-\",N363-N366)","v":"-"},{"$f":"IF(O366=0,\"-\",O363-O366)","v":"-"}]
[null,null,"Profit margin adjustment",{"$f":"INDEX(Input_DecisionActual[[Decision]:[Decision]],MATCH(Calc_TU_values!$D$224,Input_DecisionActual[[VDO period]:[VDO period]],0),1)","v":"VDO 2023-24 - Final"},"Decision",{"$f":"IF($D368=\"-\",\"-\",INDEX(Inputs!$H$17:$U$17,1,MATCH($D368,Inputs!$H$15:$U$15,0)))","v":{"$error":"#N/A"}},null,"Fixed","$","Small business",{"$f":"IFERROR(SUM(K367:K367)*(INDEX(Inputs!$H$18:$U$149,MATCH(\"Retail operating margin\",Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH(Calc_TUV_Net_2[[#This Row],[Decision ref]:[Decision ref]],Inputs!$H$17:$U$17,0))),\"-\")","v":"-"},{"$f":"IFERROR(SUM(L367:L367)*(INDEX(Inputs!$H$18:$U$149,MATCH(\"Retail operating margin\",Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH(Calc_TUV_Net_2[[#This Row],[Decision ref]:[Decision ref]],Inputs!$H$17:$U$17,0))),\"-\")","v":"-"},{"$f":"IFERROR(SUM(M367:M367)*(INDEX(Inputs!$H$18:$U$149,MATCH(\"Retail operating margin\",Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH(Calc_TUV_Net_2[[#This Row],[Decision ref]:[Decision ref]],Inputs!$H$17:$U$17,0))),\"-\")","v":"-"},{"$f":"IFERROR(SUM(N367:N367)*(INDEX(Inputs!$H$18:$U$149,MATCH(\"Retail operating margin\",Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH(Calc_TUV_Net_2[[#This Row],[Decision ref]:[Decision ref]],Inputs!$H$17:$U$17,0))),\"-\")","v":"-"},{"$f":"IFERROR(SUM(O367:O367)*(INDEX(Inputs!$H$18:$U$149,MATCH(\"Retail operating margin\",Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH(Calc_TUV_Net_2[[#This Row],[Decision ref]:[Decision ref]],Inputs!$H$17:$U$17,0))),\"-\")","v":"-"}]
[null,null,"GST adjustment",null,null,null,null,"Fixed","$","Small business",{"$f":"IF(K366=0,\"-\",SUM(K367:K368)*GST)","v":"-"},{"$f":"IF(L366=0,\"-\",SUM(L367:L368)*GST)","v":"-"},{"$f":"IF(M366=0,\"-\",SUM(M367:M368)*GST)","v":"-"},{"$f":"IF(N366=0,\"-\",SUM(N367:N368)*GST)","v":"-"},{"$f":"IF(O366=0,\"-\",SUM(O367:O368)*GST)","v":"-"}]
[null,null,"Anytime - supply cost true up",null,null,null,null,"Fixed","$","Small business",{"$f":"IF(K366=0,\"-\",SUM(K367:K369))","v":"-"},{"$f":"IF(L366=0,\"-\",SUM(L367:L369))","v":"-"},{"$f":"IF(M366=0,\"-\",SUM(M367:M369))","v":"-"},{"$f":"IF(N366=0,\"-\",SUM(N367:N369))","v":"-"},{"$f":"IF(O366=0,\"-\",SUM(O367:O369))","v":"-"}]
[]
[null,null,"Anytime - usage cost - small business"]
[null,null,"Anytime - Block 1 - SME",{"$f":"Calc_TU_values!$D$224","v":"VDO 2024-25 - Final"},"Actual",{"$f":"INDEX(Inputs!$H$17:$U$17,1,MATCH($D373,Inputs!$H$15:$U$15,0))","v":{"$error":"#N/A"}},null,"Variable","c/kWh","Small business",{"$f":"IFERROR(INDEX(Input_ForRateCalc[],MATCH($C373&\" - \"&K$320,Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH(Calc_TUV_Net_2[[#This Row],[Decision ref]:[Decision ref]],Input_ForRateCalc[#Headers],0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX(Input_ForRateCalc[],MATCH($C373&\" - \"&L$320,Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH(Calc_TUV_Net_2[[#This Row],[Decision ref]:[Decision ref]],Input_ForRateCalc[#Headers],0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX(Input_ForRateCalc[],MATCH($C373&\" - \"&M$320,Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH(Calc_TUV_Net_2[[#This Row],[Decision ref]:[Decision ref]],Input_ForRateCalc[#Headers],0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX(Input_ForRateCalc[],MATCH($C373&\" - \"&N$320,Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH(Calc_TUV_Net_2[[#This Row],[Decision ref]:[Decision ref]],Input_ForRateCalc[#Headers],0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX(Input_ForRateCalc[],MATCH($C373&\" - \"&O$320,Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH(Calc_TUV_Net_2[[#This Row],[Decision ref]:[Decision ref]],Input_ForRateCalc[#Headers],0)),\"-\")","v":"-"}]
[null,null,"Anytime - Balance - SME",{"$f":"Calc_TU_values!$D$224","v":"VDO 2024-25 - Final"},"Actual",{"$f":"INDEX(Inputs!$H$17:$U$17,1,MATCH($D374,Inputs!$H$15:$U$15,0))","v":{"$error":"#N/A"}},null,"Variable","c/kWh","Small business",{"$f":"IFERROR(INDEX(Input_ForRateCalc[],MATCH($C374&\" - \"&K$320,Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH(Calc_TUV_Net_2[[#This Row],[Decision ref]:[Decision ref]],Input_ForRateCalc[#Headers],0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX(Input_ForRateCalc[],MATCH($C374&\" - \"&L$320,Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH(Calc_TUV_Net_2[[#This Row],[Decision ref]:[Decision ref]],Input_ForRateCalc[#Headers],0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX(Input_ForRateCalc[],MATCH($C374&\" - \"&M$320,Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH(Calc_TUV_Net_2[[#This Row],[Decision ref]:[Decision ref]],Input_ForRateCalc[#Headers],0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX(Input_ForRateCalc[],MATCH($C374&\" - \"&N$320,Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH(Calc_TUV_Net_2[[#This Row],[Decision ref]:[Decision ref]],Input_ForRateCalc[#Headers],0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX(Input_ForRateCalc[],MATCH($C374&\" - \"&O$320,Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH(Calc_TUV_Net_2[[#This Row],[Decision ref]:[Decision ref]],Input_ForRateCalc[#Headers],0)),\"-\")","v":"-"}]
[null,null,"Anytime - Single rate - SME",{"$f":"Calc_TU_values!$D$224","v":"VDO 2024-25 - Final"},"Actual",{"$f":"INDEX(Inputs!$H$17:$U$17,1,MATCH($D375,Inputs!$H$15:$U$15,0))","v":{"$error":"#N/A"}},null,"Variable","c/kWh","Small business",{"$f":"IFERROR(INDEX(Input_ForRateCalc[],MATCH($C375&\" - \"&K$320,Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH(Calc_TUV_Net_2[[#This Row],[Decision ref]:[Decision ref]],Input_ForRateCalc[#Headers],0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX(Input_ForRateCalc[],MATCH($C375&\" - \"&L$320,Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH(Calc_TUV_Net_2[[#This Row],[Decision ref]:[Decision ref]],Input_ForRateCalc[#Headers],0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX(Input_ForRateCalc[],MATCH($C375&\" - \"&M$320,Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH(Calc_TUV_Net_2[[#This Row],[Decision ref]:[Decision ref]],Input_ForRateCalc[#Headers],0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX(Input_ForRateCalc[],MATCH($C375&\" - \"&N$320,Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH(Calc_TUV_Net_2[[#This Row],[Decision ref]:[Decision ref]],Input_ForRateCalc[#Headers],0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX(Input_ForRateCalc[],MATCH($C375&\" - \"&O$320,Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH(Calc_TUV_Net_2[[#This Row],[Decision ref]:[Decision ref]],Input_ForRateCalc[#Headers],0)),\"-\")","v":"-"}]
[null,null,"Cost",{"$f":"Calc_TU_values!$D$224","v":"VDO 2024-25 - Final"},"Actual",{"$f":"INDEX(Inputs!$H$17:$U$17,1,MATCH($D376,Inputs!$H$15:$U$15,0))","v":{"$error":"#N/A"}},null,"Variable","$","Small business",{"$f":"SUM(\nIFERROR(K373/100*SUMIFS(INDEX(TUNet_Usage_PerRate_2[],0,MATCH(K$320,TUNet_Usage_PerRate_2[#Headers],0)),TUNet_Usage_PerRate_2[Customer type],Calc_TUV_Net_2[[#This Row],[Customer type]],TUNet_Usage_PerRate_2[Description],\"Usage per customer - Block 1\"),0),\nIFERROR(K374/100*SUMIFS(INDEX(TUNet_Usage_PerRate_2[],0,MATCH(K$320,TUNet_Usage_PerRate_2[#Headers],0)),TUNet_Usage_PerRate_2[Customer type],Calc_TUV_Net_2[[#This Row],[Customer type]],TUNet_Usage_PerRate_2[Description],\"Usage per customer - Balance\"),0),\nIFERROR(K375/100*SUMIFS(INDEX(TUNet_Usage_PerRate_2[],0,MATCH(K$320,TUNet_Usage_PerRate_2[#Headers],0)),TUNet_Usage_PerRate_2[Customer type],Calc_TUV_Net_2[[#This Row],[Customer type]],TUNet_Usage_PerRate_2[Description],\"Usage per customer - Single rate\"),0))","v":0},{"$f":"SUM(\nIFERROR(L373/100*SUMIFS(INDEX(TUNet_Usage_PerRate_2[],0,MATCH(L$320,TUNet_Usage_PerRate_2[#Headers],0)),TUNet_Usage_PerRate_2[Customer type],Calc_TUV_Net_2[[#This Row],[Customer type]],TUNet_Usage_PerRate_2[Description],\"Usage per customer - Block 1\"),0),\nIFERROR(L374/100*SUMIFS(INDEX(TUNet_Usage_PerRate_2[],0,MATCH(L$320,TUNet_Usage_PerRate_2[#Headers],0)),TUNet_Usage_PerRate_2[Customer type],Calc_TUV_Net_2[[#This Row],[Customer type]],TUNet_Usage_PerRate_2[Description],\"Usage per customer - Balance\"),0),\nIFERROR(L375/100*SUMIFS(INDEX(TUNet_Usage_PerRate_2[],0,MATCH(L$320,TUNet_Usage_PerRate_2[#Headers],0)),TUNet_Usage_PerRate_2[Customer type],Calc_TUV_Net_2[[#This Row],[Customer type]],TUNet_Usage_PerRate_2[Description],\"Usage per customer - Single rate\"),0))","v":0},{"$f":"SUM(\nIFERROR(M373/100*SUMIFS(INDEX(TUNet_Usage_PerRate_2[],0,MATCH(M$320,TUNet_Usage_PerRate_2[#Headers],0)),TUNet_Usage_PerRate_2[Customer type],Calc_TUV_Net_2[[#This Row],[Customer type]],TUNet_Usage_PerRate_2[Description],\"Usage per customer - Block 1\"),0),\nIFERROR(M374/100*SUMIFS(INDEX(TUNet_Usage_PerRate_2[],0,MATCH(M$320,TUNet_Usage_PerRate_2[#Headers],0)),TUNet_Usage_PerRate_2[Customer type],Calc_TUV_Net_2[[#This Row],[Customer type]],TUNet_Usage_PerRate_2[Description],\"Usage per customer - Balance\"),0),\nIFERROR(M375/100*SUMIFS(INDEX(TUNet_Usage_PerRate_2[],0,MATCH(M$320,TUNet_Usage_PerRate_2[#Headers],0)),TUNet_Usage_PerRate_2[Customer type],Calc_TUV_Net_2[[#This Row],[Customer type]],TUNet_Usage_PerRate_2[Description],\"Usage per customer - Single rate\"),0))","v":0},{"$f":"SUM(\nIFERROR(N373/100*SUMIFS(INDEX(TUNet_Usage_PerRate_2[],0,MATCH(N$320,TUNet_Usage_PerRate_2[#Headers],0)),TUNet_Usage_PerRate_2[Customer type],Calc_TUV_Net_2[[#This Row],[Customer type]],TUNet_Usage_PerRate_2[Description],\"Usage per customer - Block 1\"),0),\nIFERROR(N374/100*SUMIFS(INDEX(TUNet_Usage_PerRate_2[],0,MATCH(N$320,TUNet_Usage_PerRate_2[#Headers],0)),TUNet_Usage_PerRate_2[Customer type],Calc_TUV_Net_2[[#This Row],[Customer type]],TUNet_Usage_PerRate_2[Description],\"Usage per customer - Balance\"),0),\nIFERROR(N375/100*SUMIFS(INDEX(TUNet_Usage_PerRate_2[],0,MATCH(N$320,TUNet_Usage_PerRate_2[#Headers],0)),TUNet_Usage_PerRate_2[Customer type],Calc_TUV_Net_2[[#This Row],[Customer type]],TUNet_Usage_PerRate_2[Description],\"Usage per customer - Single rate\"),0))","v":0},{"$f":"SUM(\nIFERROR(O373/100*SUMIFS(INDEX(TUNet_Usage_PerRate_2[],0,MATCH(O$320,TUNet_Usage_PerRate_2[#Headers],0)),TUNet_Usage_PerRate_2[Customer type],Calc_TUV_Net_2[[#This Row],[Customer type]],TUNet_Usage_PerRate_2[Description],\"Usage per customer - Block 1\"),0),\nIFERROR(O374/100*SUMIFS(INDEX(TUNet_Usage_PerRate_2[],0,MATCH(O$320,TUNet_Usage_PerRate_2[#Headers],0)),TUNet_Usage_PerRate_2[Customer type],Calc_TUV_Net_2[[#This Row],[Customer type]],TUNet_Usage_PerRate_2[Description],\"Usage per customer - Balance\"),0),\nIFERROR(O375/100*SUMIFS(INDEX(TUNet_Usage_PerRate_2[],0,MATCH(O$320,TUNet_Usage_PerRate_2[#Headers],0)),TUNet_Usage_PerRate_2[Customer type],Calc_TUV_Net_2[[#This Row],[Customer type]],TUNet_Usage_PerRate_2[Description],\"Usage per customer - Single rate\"),0))","v":0}]
[null,null,"Anytime - Block 1 - SME",{"$f":"INDEX(Input_DecisionActual[[Decision]:[Decision]],MATCH(Calc_TU_values!$D$224,Input_DecisionActual[[VDO period]:[VDO period]],0),1)","v":"VDO 2023-24 - Final"},"Decision",{"$f":"IF($D377=\"-\",\"-\",INDEX(Inputs!$H$17:$U$17,1,MATCH($D377,Inputs!$H$15:$U$15,0)))","v":{"$error":"#N/A"}},null,"Variable","c/kWh","Small business",{"$f":"IFERROR(INDEX(Input_ForRateCalc[],MATCH($C377&\" - \"&K$320,Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH(Calc_TUV_Net_2[[#This Row],[Decision ref]:[Decision ref]],Input_ForRateCalc[#Headers],0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX(Input_ForRateCalc[],MATCH($C377&\" - \"&L$320,Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH(Calc_TUV_Net_2[[#This Row],[Decision ref]:[Decision ref]],Input_ForRateCalc[#Headers],0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX(Input_ForRateCalc[],MATCH($C377&\" - \"&M$320,Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH(Calc_TUV_Net_2[[#This Row],[Decision ref]:[Decision ref]],Input_ForRateCalc[#Headers],0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX(Input_ForRateCalc[],MATCH($C377&\" - \"&N$320,Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH(Calc_TUV_Net_2[[#This Row],[Decision ref]:[Decision ref]],Input_ForRateCalc[#Headers],0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX(Input_ForRateCalc[],MATCH($C377&\" - \"&O$320,Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH(Calc_TUV_Net_2[[#This Row],[Decision ref]:[Decision ref]],Input_ForRateCalc[#Headers],0)),\"-\")","v":"-"}]
[null,null,"Anytime - Balance - SME",{"$f":"INDEX(Input_DecisionActual[[Decision]:[Decision]],MATCH(Calc_TU_values!$D$224,Input_DecisionActual[[VDO period]:[VDO period]],0),1)","v":"VDO 2023-24 - Final"},"Decision",{"$f":"IF($D378=\"-\",\"-\",INDEX(Inputs!$H$17:$U$17,1,MATCH($D378,Inputs!$H$15:$U$15,0)))","v":{"$error":"#N/A"}},null,"Variable","c/kWh","Small business",{"$f":"IFERROR(INDEX(Input_ForRateCalc[],MATCH($C378&\" - \"&K$320,Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH(Calc_TUV_Net_2[[#This Row],[Decision ref]:[Decision ref]],Input_ForRateCalc[#Headers],0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX(Input_ForRateCalc[],MATCH($C378&\" - \"&L$320,Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH(Calc_TUV_Net_2[[#This Row],[Decision ref]:[Decision ref]],Input_ForRateCalc[#Headers],0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX(Input_ForRateCalc[],MATCH($C378&\" - \"&M$320,Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH(Calc_TUV_Net_2[[#This Row],[Decision ref]:[Decision ref]],Input_ForRateCalc[#Headers],0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX(Input_ForRateCalc[],MATCH($C378&\" - \"&N$320,Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH(Calc_TUV_Net_2[[#This Row],[Decision ref]:[Decision ref]],Input_ForRateCalc[#Headers],0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX(Input_ForRateCalc[],MATCH($C378&\" - \"&O$320,Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH(Calc_TUV_Net_2[[#This Row],[Decision ref]:[Decision ref]],Input_ForRateCalc[#Headers],0)),\"-\")","v":"-"}]
[null,null,"Anytime - Single rate - SME",{"$f":"INDEX(Input_DecisionActual[[Decision]:[Decision]],MATCH(Calc_TU_values!$D$224,Input_DecisionActual[[VDO period]:[VDO period]],0),1)","v":"VDO 2023-24 - Final"},"Decision",{"$f":"IF($D379=\"-\",\"-\",INDEX(Inputs!$H$17:$U$17,1,MATCH($D379,Inputs!$H$15:$U$15,0)))","v":{"$error":"#N/A"}},null,"Variable","c/kWh","Small business",{"$f":"IFERROR(INDEX(Input_ForRateCalc[],MATCH($C379&\" - \"&K$320,Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH(Calc_TUV_Net_2[[#This Row],[Decision ref]:[Decision ref]],Input_ForRateCalc[#Headers],0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX(Input_ForRateCalc[],MATCH($C379&\" - \"&L$320,Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH(Calc_TUV_Net_2[[#This Row],[Decision ref]:[Decision ref]],Input_ForRateCalc[#Headers],0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX(Input_ForRateCalc[],MATCH($C379&\" - \"&M$320,Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH(Calc_TUV_Net_2[[#This Row],[Decision ref]:[Decision ref]],Input_ForRateCalc[#Headers],0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX(Input_ForRateCalc[],MATCH($C379&\" - \"&N$320,Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH(Calc_TUV_Net_2[[#This Row],[Decision ref]:[Decision ref]],Input_ForRateCalc[#Headers],0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX(Input_ForRateCalc[],MATCH($C379&\" - \"&O$320,Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH(Calc_TUV_Net_2[[#This Row],[Decision ref]:[Decision ref]],Input_ForRateCalc[#Headers],0)),\"-\")","v":"-"}]
[null,null,"Cost",{"$f":"INDEX(Input_DecisionActual[[Decision]:[Decision]],MATCH(Calc_TU_values!$D$224,Input_DecisionActual[[VDO period]:[VDO period]],0),1)","v":"VDO 2023-24 - Final"},"Decision",{"$f":"IF($D380=\"-\",\"-\",INDEX(Inputs!$H$17:$U$17,1,MATCH($D380,Inputs!$H$15:$U$15,0)))","v":{"$error":"#N/A"}},null,"Variable","$","Small business",{"$f":"SUM(\nIFERROR(K377/100*SUMIFS(INDEX(TUNet_Usage_PerRate_2[],0,MATCH(K$320,TUNet_Usage_PerRate_2[#Headers],0)),TUNet_Usage_PerRate_2[Customer type],Calc_TUV_Net_2[[#This Row],[Customer type]],TUNet_Usage_PerRate_2[Description],\"Usage per customer - Block 1\"),0),\nIFERROR(K378/100*SUMIFS(INDEX(TUNet_Usage_PerRate_2[],0,MATCH(K$320,TUNet_Usage_PerRate_2[#Headers],0)),TUNet_Usage_PerRate_2[Customer type],Calc_TUV_Net_2[[#This Row],[Customer type]],TUNet_Usage_PerRate_2[Description],\"Usage per customer - Balance\"),0),\nIFERROR(K379/100*SUMIFS(INDEX(TUNet_Usage_PerRate_2[],0,MATCH(K$320,TUNet_Usage_PerRate_2[#Headers],0)),TUNet_Usage_PerRate_2[Customer type],Calc_TUV_Net_2[[#This Row],[Customer type]],TUNet_Usage_PerRate_2[Description],\"Usage per customer - Single rate\"),0))","v":0},{"$f":"SUM(\nIFERROR(L377/100*SUMIFS(INDEX(TUNet_Usage_PerRate_2[],0,MATCH(L$320,TUNet_Usage_PerRate_2[#Headers],0)),TUNet_Usage_PerRate_2[Customer type],Calc_TUV_Net_2[[#This Row],[Customer type]],TUNet_Usage_PerRate_2[Description],\"Usage per customer - Block 1\"),0),\nIFERROR(L378/100*SUMIFS(INDEX(TUNet_Usage_PerRate_2[],0,MATCH(L$320,TUNet_Usage_PerRate_2[#Headers],0)),TUNet_Usage_PerRate_2[Customer type],Calc_TUV_Net_2[[#This Row],[Customer type]],TUNet_Usage_PerRate_2[Description],\"Usage per customer - Balance\"),0),\nIFERROR(L379/100*SUMIFS(INDEX(TUNet_Usage_PerRate_2[],0,MATCH(L$320,TUNet_Usage_PerRate_2[#Headers],0)),TUNet_Usage_PerRate_2[Customer type],Calc_TUV_Net_2[[#This Row],[Customer type]],TUNet_Usage_PerRate_2[Description],\"Usage per customer - Single rate\"),0))","v":0},{"$f":"SUM(\nIFERROR(M377/100*SUMIFS(INDEX(TUNet_Usage_PerRate_2[],0,MATCH(M$320,TUNet_Usage_PerRate_2[#Headers],0)),TUNet_Usage_PerRate_2[Customer type],Calc_TUV_Net_2[[#This Row],[Customer type]],TUNet_Usage_PerRate_2[Description],\"Usage per customer - Block 1\"),0),\nIFERROR(M378/100*SUMIFS(INDEX(TUNet_Usage_PerRate_2[],0,MATCH(M$320,TUNet_Usage_PerRate_2[#Headers],0)),TUNet_Usage_PerRate_2[Customer type],Calc_TUV_Net_2[[#This Row],[Customer type]],TUNet_Usage_PerRate_2[Description],\"Usage per customer - Balance\"),0),\nIFERROR(M379/100*SUMIFS(INDEX(TUNet_Usage_PerRate_2[],0,MATCH(M$320,TUNet_Usage_PerRate_2[#Headers],0)),TUNet_Usage_PerRate_2[Customer type],Calc_TUV_Net_2[[#This Row],[Customer type]],TUNet_Usage_PerRate_2[Description],\"Usage per customer - Single rate\"),0))","v":0},{"$f":"SUM(\nIFERROR(N377/100*SUMIFS(INDEX(TUNet_Usage_PerRate_2[],0,MATCH(N$320,TUNet_Usage_PerRate_2[#Headers],0)),TUNet_Usage_PerRate_2[Customer type],Calc_TUV_Net_2[[#This Row],[Customer type]],TUNet_Usage_PerRate_2[Description],\"Usage per customer - Block 1\"),0),\nIFERROR(N378/100*SUMIFS(INDEX(TUNet_Usage_PerRate_2[],0,MATCH(N$320,TUNet_Usage_PerRate_2[#Headers],0)),TUNet_Usage_PerRate_2[Customer type],Calc_TUV_Net_2[[#This Row],[Customer type]],TUNet_Usage_PerRate_2[Description],\"Usage per customer - Balance\"),0),\nIFERROR(N379/100*SUMIFS(INDEX(TUNet_Usage_PerRate_2[],0,MATCH(N$320,TUNet_Usage_PerRate_2[#Headers],0)),TUNet_Usage_PerRate_2[Customer type],Calc_TUV_Net_2[[#This Row],[Customer type]],TUNet_Usage_PerRate_2[Description],\"Usage per customer - Single rate\"),0))","v":0},{"$f":"SUM(\nIFERROR(O377/100*SUMIFS(INDEX(TUNet_Usage_PerRate_2[],0,MATCH(O$320,TUNet_Usage_PerRate_2[#Headers],0)),TUNet_Usage_PerRate_2[Customer type],Calc_TUV_Net_2[[#This Row],[Customer type]],TUNet_Usage_PerRate_2[Description],\"Usage per customer - Block 1\"),0),\nIFERROR(O378/100*SUMIFS(INDEX(TUNet_Usage_PerRate_2[],0,MATCH(O$320,TUNet_Usage_PerRate_2[#Headers],0)),TUNet_Usage_PerRate_2[Customer type],Calc_TUV_Net_2[[#This Row],[Customer type]],TUNet_Usage_PerRate_2[Description],\"Usage per customer - Balance\"),0),\nIFERROR(O379/100*SUMIFS(INDEX(TUNet_Usage_PerRate_2[],0,MATCH(O$320,TUNet_Usage_PerRate_2[#Headers],0)),TUNet_Usage_PerRate_2[Customer type],Calc_TUV_Net_2[[#This Row],[Customer type]],TUNet_Usage_PerRate_2[Description],\"Usage per customer - Single rate\"),0))","v":0}]
[null,null,"Difference",null,null,null,null,"Variable","$","Small business",{"$f":"IF(K380=0,\"-\",K376-K380)","v":"-"},{"$f":"IF(L380=0,\"-\",L376-L380)","v":"-"},{"$f":"IF(M380=0,\"-\",M376-M380)","v":"-"},{"$f":"IF(N380=0,\"-\",N376-N380)","v":"-"},{"$f":"IF(O380=0,\"-\",O376-O380)","v":"-"}]
[null,null,"Profit margin adjustment",{"$f":"INDEX(Input_DecisionActual[[Decision]:[Decision]],MATCH(Calc_TU_values!$D$224,Input_DecisionActual[[VDO period]:[VDO period]],0),1)","v":"VDO 2023-24 - Final"},"Decision",{"$f":"IF($D382=\"-\",\"-\",INDEX(Inputs!$H$17:$U$17,1,MATCH($D382,Inputs!$H$15:$U$15,0)))","v":{"$error":"#N/A"}},null,"Variable","$","Small business",{"$f":"IFERROR(SUM(K381:K381)*(INDEX(Inputs!$H$18:$U$149,MATCH(\"Retail operating margin\",Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH(Calc_TUV_Net_2[[#This Row],[Decision ref]:[Decision ref]],Inputs!$H$17:$U$17,0))),\"-\")","v":"-"},{"$f":"IFERROR(SUM(L381:L381)*(INDEX(Inputs!$H$18:$U$149,MATCH(\"Retail operating margin\",Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH(Calc_TUV_Net_2[[#This Row],[Decision ref]:[Decision ref]],Inputs!$H$17:$U$17,0))),\"-\")","v":"-"},{"$f":"IFERROR(SUM(M381:M381)*(INDEX(Inputs!$H$18:$U$149,MATCH(\"Retail operating margin\",Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH(Calc_TUV_Net_2[[#This Row],[Decision ref]:[Decision ref]],Inputs!$H$17:$U$17,0))),\"-\")","v":"-"},{"$f":"IFERROR(SUM(N381:N381)*(INDEX(Inputs!$H$18:$U$149,MATCH(\"Retail operating margin\",Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH(Calc_TUV_Net_2[[#This Row],[Decision ref]:[Decision ref]],Inputs!$H$17:$U$17,0))),\"-\")","v":"-"},{"$f":"IFERROR(SUM(O381:O381)*(INDEX(Inputs!$H$18:$U$149,MATCH(\"Retail operating margin\",Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH(Calc_TUV_Net_2[[#This Row],[Decision ref]:[Decision ref]],Inputs!$H$17:$U$17,0))),\"-\")","v":"-"}]
[null,null,"GST adjustment",null,null,null,null,"Variable","$","Small business",{"$f":"IF(K380=0,\"-\",SUM(K381:K382)*GST)","v":"-"},{"$f":"IF(L380=0,\"-\",SUM(L381:L382)*GST)","v":"-"},{"$f":"IF(M380=0,\"-\",SUM(M381:M382)*GST)","v":"-"},{"$f":"IF(N380=0,\"-\",SUM(N381:N382)*GST)","v":"-"},{"$f":"IF(O380=0,\"-\",SUM(O381:O382)*GST)","v":"-"}]
[null,null,"Anytime - usage cost true up",null,null,null,null,"Variable","$","Small business",{"$f":"IF(K380=0,\"-\",SUM(K381:K383))","v":"-"},{"$f":"IF(L380=0,\"-\",SUM(L381:L383))","v":"-"},{"$f":"IF(M380=0,\"-\",SUM(M381:M383))","v":"-"},{"$f":"IF(N380=0,\"-\",SUM(N381:N383))","v":"-"},{"$f":"IF(O380=0,\"-\",SUM(O381:O383))","v":"-"}]
[]
[]
[null,null,"TOU - Residential",null,null,null,{"$f":"INDEX(Input_TU_YesNo[],MATCH(Calc_TUV_Net_2[[#This Row],[Cost item]],Input_TU_YesNo[Component],0),MATCH($D$224,Inputs!$C$228:$BM$228,0))","v":"No"}]
[null,null,"TOU - supply cost - residential"]
[null,null,"TOU - supply charge - RES",{"$f":"Calc_TU_values!$D$224","v":"VDO 2024-25 - Final"},"Actual",{"$f":"INDEX(Inputs!$H$17:$U$17,1,MATCH($D389,Inputs!$H$15:$U$15,0))","v":{"$error":"#N/A"}},null,"Fixed","$","Residential",{"$f":"IFERROR(INDEX(Input_ForRateCalc[],MATCH($C389&\" - \"&K$320,Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH(Calc_TUV_Net_2[[#This Row],[Decision ref]:[Decision ref]],Input_ForRateCalc[#Headers],0))*TUProp_Days_2,\"-\")","v":"-"},{"$f":"IFERROR(INDEX(Input_ForRateCalc[],MATCH($C389&\" - \"&L$320,Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH(Calc_TUV_Net_2[[#This Row],[Decision ref]:[Decision ref]],Input_ForRateCalc[#Headers],0))*TUProp_Days_2,\"-\")","v":"-"},{"$f":"IFERROR(INDEX(Input_ForRateCalc[],MATCH($C389&\" - \"&M$320,Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH(Calc_TUV_Net_2[[#This Row],[Decision ref]:[Decision ref]],Input_ForRateCalc[#Headers],0))*TUProp_Days_2,\"-\")","v":"-"},{"$f":"IFERROR(INDEX(Input_ForRateCalc[],MATCH($C389&\" - \"&N$320,Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH(Calc_TUV_Net_2[[#This Row],[Decision ref]:[Decision ref]],Input_ForRateCalc[#Headers],0))*TUProp_Days_2,\"-\")","v":"-"},{"$f":"IFERROR(INDEX(Input_ForRateCalc[],MATCH($C389&\" - \"&O$320,Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH(Calc_TUV_Net_2[[#This Row],[Decision ref]:[Decision ref]],Input_ForRateCalc[#Headers],0))*TUProp_Days_2,\"-\")","v":"-"}]
[null,null,"Metering",{"$f":"Calc_TU_values!$D$224","v":"VDO 2024-25 - Final"},"Actual",{"$f":"INDEX(Inputs!$H$17:$U$17,1,MATCH($D390,Inputs!$H$15:$U$15,0))","v":{"$error":"#N/A"}},null,"Fixed","$","Residential",{"$f":"IFERROR(INDEX(Input_ForRateCalc[],MATCH($C390&\" - \"&K$320,Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH(Calc_TUV_Net_2[[#This Row],[Decision ref]:[Decision ref]],Input_ForRateCalc[#Headers],0))*TUProp_Days_2,\"-\")","v":"-"},{"$f":"IFERROR(INDEX(Input_ForRateCalc[],MATCH($C390&\" - \"&L$320,Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH(Calc_TUV_Net_2[[#This Row],[Decision ref]:[Decision ref]],Input_ForRateCalc[#Headers],0))*TUProp_Days_2,\"-\")","v":"-"},{"$f":"IFERROR(INDEX(Input_ForRateCalc[],MATCH($C390&\" - \"&M$320,Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH(Calc_TUV_Net_2[[#This Row],[Decision ref]:[Decision ref]],Input_ForRateCalc[#Headers],0))*TUProp_Days_2,\"-\")","v":"-"},{"$f":"IFERROR(INDEX(Input_ForRateCalc[],MATCH($C390&\" - \"&N$320,Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH(Calc_TUV_Net_2[[#This Row],[Decision ref]:[Decision ref]],Input_ForRateCalc[#Headers],0))*TUProp_Days_2,\"-\")","v":"-"},{"$f":"IFERROR(INDEX(Input_ForRateCalc[],MATCH($C390&\" - \"&O$320,Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH(Calc_TUV_Net_2[[#This Row],[Decision ref]:[Decision ref]],Input_ForRateCalc[#Headers],0))*TUProp_Days_2,\"-\")","v":"-"}]
[null,null,"Cost",{"$f":"Calc_TU_values!$D$224","v":"VDO 2024-25 - Final"},"Actual",{"$f":"INDEX(Inputs!$H$17:$U$17,1,MATCH($D391,Inputs!$H$15:$U$15,0))","v":{"$error":"#N/A"}},null,"Fixed","$","Residential",{"$f":"IFERROR(SUM(K389:K390),\"-\")","v":0},{"$f":"IFERROR(SUM(L389:L390),\"-\")","v":0},{"$f":"IFERROR(SUM(M389:M390),\"-\")","v":0},{"$f":"IFERROR(SUM(N389:N390),\"-\")","v":0},{"$f":"IFERROR(SUM(O389:O390),\"-\")","v":0}]
[null,null,"Anytime - supply charge - RES",{"$f":"INDEX(Input_DecisionActual[[Decision]:[Decision]],MATCH(Calc_TU_values!$D$224,Input_DecisionActual[[VDO period]:[VDO period]],0),1)","v":"VDO 2023-24 - Final"},"Decision",{"$f":"IF($D392=\"-\",\"-\",INDEX(Inputs!$H$17:$U$17,1,MATCH($D392,Inputs!$H$15:$U$15,0)))","v":{"$error":"#N/A"}},null,"Fixed","$","Residential",{"$f":"IFERROR(INDEX(Input_ForRateCalc[],MATCH($C392&\" - \"&K$320,Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH(Calc_TUV_Net_2[[#This Row],[Decision ref]:[Decision ref]],Input_ForRateCalc[#Headers],0))*TUProp_Days_2,\"-\")","v":"-"},{"$f":"IFERROR(INDEX(Input_ForRateCalc[],MATCH($C392&\" - \"&L$320,Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH(Calc_TUV_Net_2[[#This Row],[Decision ref]:[Decision ref]],Input_ForRateCalc[#Headers],0))*TUProp_Days_2,\"-\")","v":"-"},{"$f":"IFERROR(INDEX(Input_ForRateCalc[],MATCH($C392&\" - \"&M$320,Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH(Calc_TUV_Net_2[[#This Row],[Decision ref]:[Decision ref]],Input_ForRateCalc[#Headers],0))*TUProp_Days_2,\"-\")","v":"-"},{"$f":"IFERROR(INDEX(Input_ForRateCalc[],MATCH($C392&\" - \"&N$320,Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH(Calc_TUV_Net_2[[#This Row],[Decision ref]:[Decision ref]],Input_ForRateCalc[#Headers],0))*TUProp_Days_2,\"-\")","v":"-"},{"$f":"IFERROR(INDEX(Input_ForRateCalc[],MATCH($C392&\" - \"&O$320,Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH(Calc_TUV_Net_2[[#This Row],[Decision ref]:[Decision ref]],Input_ForRateCalc[#Headers],0))*TUProp_Days_2,\"-\")","v":"-"}]
[null,null,"Metering",{"$f":"INDEX(Input_DecisionActual[[Decision]:[Decision]],MATCH(Calc_TU_values!$D$224,Input_DecisionActual[[VDO period]:[VDO period]],0),1)","v":"VDO 2023-24 - Final"},"Decision",{"$f":"IF($D393=\"-\",\"-\",INDEX(Inputs!$H$17:$U$17,1,MATCH($D393,Inputs!$H$15:$U$15,0)))","v":{"$error":"#N/A"}},null,"Fixed","$","Residential",{"$f":"IFERROR(INDEX(Input_ForRateCalc[],MATCH($C393&\" - \"&K$320,Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH(Calc_TUV_Net_2[[#This Row],[Decision ref]:[Decision ref]],Input_ForRateCalc[#Headers],0))*TUProp_Days_2,\"-\")","v":"-"},{"$f":"IFERROR(INDEX(Input_ForRateCalc[],MATCH($C393&\" - \"&L$320,Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH(Calc_TUV_Net_2[[#This Row],[Decision ref]:[Decision ref]],Input_ForRateCalc[#Headers],0))*TUProp_Days_2,\"-\")","v":"-"},{"$f":"IFERROR(INDEX(Input_ForRateCalc[],MATCH($C393&\" - \"&M$320,Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH(Calc_TUV_Net_2[[#This Row],[Decision ref]:[Decision ref]],Input_ForRateCalc[#Headers],0))*TUProp_Days_2,\"-\")","v":"-"},{"$f":"IFERROR(INDEX(Input_ForRateCalc[],MATCH($C393&\" - \"&N$320,Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH(Calc_TUV_Net_2[[#This Row],[Decision ref]:[Decision ref]],Input_ForRateCalc[#Headers],0))*TUProp_Days_2,\"-\")","v":"-"},{"$f":"IFERROR(INDEX(Input_ForRateCalc[],MATCH($C393&\" - \"&O$320,Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH(Calc_TUV_Net_2[[#This Row],[Decision ref]:[Decision ref]],Input_ForRateCalc[#Headers],0))*TUProp_Days_2,\"-\")","v":"-"}]
[null,null,"Cost",{"$f":"INDEX(Input_DecisionActual[[Decision]:[Decision]],MATCH(Calc_TU_values!$D$224,Input_DecisionActual[[VDO period]:[VDO period]],0),1)","v":"VDO 2023-24 - Final"},"Decision",{"$f":"IF($D394=\"-\",\"-\",INDEX(Inputs!$H$17:$U$17,1,MATCH($D394,Inputs!$H$15:$U$15,0)))","v":{"$error":"#N/A"}},null,"Fixed","$","Residential",{"$f":"SUM(K392:K393)","v":0},{"$f":"SUM(L392:L393)","v":0},{"$f":"SUM(M392:M393)","v":0},{"$f":"SUM(N392:N393)","v":0},{"$f":"SUM(O392:O393)","v":0}]
[null,null,"Difference",null,null,null,null,"Fixed","$","Residential",{"$f":"IF(K394=0,\"-\",K391-K394)","v":"-"},{"$f":"IF(L394=0,\"-\",L391-L394)","v":"-"},{"$f":"IF(M394=0,\"-\",M391-M394)","v":"-"},{"$f":"IF(N394=0,\"-\",N391-N394)","v":"-"},{"$f":"IF(O394=0,\"-\",O391-O394)","v":"-"}]
[null,null,"Profit margin adjustment",{"$f":"INDEX(Input_DecisionActual[[Decision]:[Decision]],MATCH(Calc_TU_values!$D$224,Input_DecisionActual[[VDO period]:[VDO period]],0),1)","v":"VDO 2023-24 - Final"},"Decision",{"$f":"IF($D396=\"-\",\"-\",INDEX(Inputs!$H$17:$U$17,1,MATCH($D396,Inputs!$H$15:$U$15,0)))","v":{"$error":"#N/A"}},null,"Fixed","$","Residential",{"$f":"IFERROR(SUM(K395:K395)*(INDEX(Inputs!$H$18:$U$149,MATCH(\"Retail operating margin\",Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH(Calc_TUV_Net_2[[#This Row],[Decision ref]:[Decision ref]],Inputs!$H$17:$U$17,0))),\"-\")","v":"-"},{"$f":"IFERROR(SUM(L395:L395)*(INDEX(Inputs!$H$18:$U$149,MATCH(\"Retail operating margin\",Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH(Calc_TUV_Net_2[[#This Row],[Decision ref]:[Decision ref]],Inputs!$H$17:$U$17,0))),\"-\")","v":"-"},{"$f":"IFERROR(SUM(M395:M395)*(INDEX(Inputs!$H$18:$U$149,MATCH(\"Retail operating margin\",Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH(Calc_TUV_Net_2[[#This Row],[Decision ref]:[Decision ref]],Inputs!$H$17:$U$17,0))),\"-\")","v":"-"},{"$f":"IFERROR(SUM(N395:N395)*(INDEX(Inputs!$H$18:$U$149,MATCH(\"Retail operating margin\",Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH(Calc_TUV_Net_2[[#This Row],[Decision ref]:[Decision ref]],Inputs!$H$17:$U$17,0))),\"-\")","v":"-"},{"$f":"IFERROR(SUM(O395:O395)*(INDEX(Inputs!$H$18:$U$149,MATCH(\"Retail operating margin\",Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH(Calc_TUV_Net_2[[#This Row],[Decision ref]:[Decision ref]],Inputs!$H$17:$U$17,0))),\"-\")","v":"-"}]
[null,null,"GST adjustment",null,null,null,null,"Fixed","$","Residential",{"$f":"IF(K394=0,\"-\",SUM(K395:K396)*GST)","v":"-"},{"$f":"IF(L394=0,\"-\",SUM(L395:L396)*GST)","v":"-"},{"$f":"IF(M394=0,\"-\",SUM(M395:M396)*GST)","v":"-"},{"$f":"IF(N394=0,\"-\",SUM(N395:N396)*GST)","v":"-"},{"$f":"IF(O394=0,\"-\",SUM(O395:O396)*GST)","v":"-"}]
[null,null,"TOU - supply cost true up",null,null,null,null,"Fixed","$","Residential",{"$f":"IF(K394=0,\"-\",SUM(K395:K397))","v":"-"},{"$f":"IF(L394=0,\"-\",SUM(L395:L397))","v":"-"},{"$f":"IF(M394=0,\"-\",SUM(M395:M397))","v":"-"},{"$f":"IF(N394=0,\"-\",SUM(N395:N397))","v":"-"},{"$f":"IF(O394=0,\"-\",SUM(O395:O397))","v":"-"}]
[]
[null,null,"TOU - usage cost - residential"]
[null,null,"TOU - Peak - RES",{"$f":"Calc_TU_values!$D$224","v":"VDO 2024-25 - Final"},"Actual",{"$f":"INDEX(Inputs!$H$17:$U$17,1,MATCH($D401,Inputs!$H$15:$U$15,0))","v":{"$error":"#N/A"}},null,"Variable","c/kWh","Residential",{"$f":"IFERROR(INDEX(Input_ForRateCalc[],MATCH($C401&\" - \"&K$320,Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH(Calc_TUV_Net_2[[#This Row],[Decision ref]:[Decision ref]],Input_ForRateCalc[#Headers],0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX(Input_ForRateCalc[],MATCH($C401&\" - \"&L$320,Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH(Calc_TUV_Net_2[[#This Row],[Decision ref]:[Decision ref]],Input_ForRateCalc[#Headers],0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX(Input_ForRateCalc[],MATCH($C401&\" - \"&M$320,Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH(Calc_TUV_Net_2[[#This Row],[Decision ref]:[Decision ref]],Input_ForRateCalc[#Headers],0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX(Input_ForRateCalc[],MATCH($C401&\" - \"&N$320,Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH(Calc_TUV_Net_2[[#This Row],[Decision ref]:[Decision ref]],Input_ForRateCalc[#Headers],0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX(Input_ForRateCalc[],MATCH($C401&\" - \"&O$320,Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH(Calc_TUV_Net_2[[#This Row],[Decision ref]:[Decision ref]],Input_ForRateCalc[#Headers],0)),\"-\")","v":"-"}]
[null,null,"TOU - Off peak - RES",{"$f":"Calc_TU_values!$D$224","v":"VDO 2024-25 - Final"},"Actual",{"$f":"INDEX(Inputs!$H$17:$U$17,1,MATCH($D402,Inputs!$H$15:$U$15,0))","v":{"$error":"#N/A"}},null,"Variable","c/kWh","Residential",{"$f":"IFERROR(INDEX(Input_ForRateCalc[],MATCH($C402&\" - \"&K$320,Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH(Calc_TUV_Net_2[[#This Row],[Decision ref]:[Decision ref]],Input_ForRateCalc[#Headers],0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX(Input_ForRateCalc[],MATCH($C402&\" - \"&L$320,Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH(Calc_TUV_Net_2[[#This Row],[Decision ref]:[Decision ref]],Input_ForRateCalc[#Headers],0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX(Input_ForRateCalc[],MATCH($C402&\" - \"&M$320,Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH(Calc_TUV_Net_2[[#This Row],[Decision ref]:[Decision ref]],Input_ForRateCalc[#Headers],0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX(Input_ForRateCalc[],MATCH($C402&\" - \"&N$320,Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH(Calc_TUV_Net_2[[#This Row],[Decision ref]:[Decision ref]],Input_ForRateCalc[#Headers],0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX(Input_ForRateCalc[],MATCH($C402&\" - \"&O$320,Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH(Calc_TUV_Net_2[[#This Row],[Decision ref]:[Decision ref]],Input_ForRateCalc[#Headers],0)),\"-\")","v":"-"}]
[null,null,"Cost",{"$f":"Calc_TU_values!$D$224","v":"VDO 2024-25 - Final"},"Actual",{"$f":"INDEX(Inputs!$H$17:$U$17,1,MATCH($D403,Inputs!$H$15:$U$15,0))","v":{"$error":"#N/A"}},null,"Variable","c/kWh","Residential",{"$f":"SUMIFS(TUNet_Usage_Actual_2[Value],TUNet_Usage_Actual_2[Customer type],Calc_TUV_Net_2[[#This Row],[Customer type]],TUNet_Usage_Actual_2[Description],\"Usage per customer\")*SUM(\nIFERROR(K401/100*SUMIFS(#REF!,#REF!,Calc_TUV_Net_2[[#This Row],[Customer type]],#REF!,\"Peak\"),0),\nIFERROR(K402/100*SUMIFS(#REF!,#REF!,Calc_TUV_Net_2[[#This Row],[Customer type]],#REF!,\"Off peak\"),0))","v":0},{"$f":"SUMIFS(TUNet_Usage_Actual_2[Value],TUNet_Usage_Actual_2[Customer type],Calc_TUV_Net_2[[#This Row],[Customer type]],TUNet_Usage_Actual_2[Description],\"Usage per customer\")*SUM(\nIFERROR(L401/100*SUMIFS(#REF!,#REF!,Calc_TUV_Net_2[[#This Row],[Customer type]],#REF!,\"Peak\"),0),\nIFERROR(L402/100*SUMIFS(#REF!,#REF!,Calc_TUV_Net_2[[#This Row],[Customer type]],#REF!,\"Off peak\"),0))","v":0},{"$f":"SUMIFS(TUNet_Usage_Actual_2[Value],TUNet_Usage_Actual_2[Customer type],Calc_TUV_Net_2[[#This Row],[Customer type]],TUNet_Usage_Actual_2[Description],\"Usage per customer\")*SUM(\nIFERROR(M401/100*SUMIFS(#REF!,#REF!,Calc_TUV_Net_2[[#This Row],[Customer type]],#REF!,\"Peak\"),0),\nIFERROR(M402/100*SUMIFS(#REF!,#REF!,Calc_TUV_Net_2[[#This Row],[Customer type]],#REF!,\"Off peak\"),0))","v":0},{"$f":"SUMIFS(TUNet_Usage_Actual_2[Value],TUNet_Usage_Actual_2[Customer type],Calc_TUV_Net_2[[#This Row],[Customer type]],TUNet_Usage_Actual_2[Description],\"Usage per customer\")*SUM(\nIFERROR(N401/100*SUMIFS(#REF!,#REF!,Calc_TUV_Net_2[[#This Row],[Customer type]],#REF!,\"Peak\"),0),\nIFERROR(N402/100*SUMIFS(#REF!,#REF!,Calc_TUV_Net_2[[#This Row],[Customer type]],#REF!,\"Off peak\"),0))","v":0},{"$f":"SUMIFS(TUNet_Usage_Actual_2[Value],TUNet_Usage_Actual_2[Customer type],Calc_TUV_Net_2[[#This Row],[Customer type]],TUNet_Usage_Actual_2[Description],\"Usage per customer\")*SUM(\nIFERROR(O401/100*SUMIFS(#REF!,#REF!,Calc_TUV_Net_2[[#This Row],[Customer type]],#REF!,\"Peak\"),0),\nIFERROR(O402/100*SUMIFS(#REF!,#REF!,Calc_TUV_Net_2[[#This Row],[Customer type]],#REF!,\"Off peak\"),0))","v":0}]
[null,null,"Anytime - Block 1 - RES",{"$f":"INDEX(Input_DecisionActual[[Decision]:[Decision]],MATCH(Calc_TU_values!$D$224,Input_DecisionActual[[VDO period]:[VDO period]],0),1)","v":"VDO 2023-24 - Final"},"Decision",{"$f":"IF($D404=\"-\",\"-\",INDEX(Inputs!$H$17:$U$17,1,MATCH($D404,Inputs!$H$15:$U$15,0)))","v":{"$error":"#N/A"}},null,"Variable","$","Residential",{"$f":"IFERROR(INDEX(Input_ForRateCalc[],MATCH($C404&\" - \"&K$320,Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH(Calc_TUV_Net_2[[#This Row],[Decision ref]:[Decision ref]],Input_ForRateCalc[#Headers],0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX(Input_ForRateCalc[],MATCH($C404&\" - \"&L$320,Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH(Calc_TUV_Net_2[[#This Row],[Decision ref]:[Decision ref]],Input_ForRateCalc[#Headers],0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX(Input_ForRateCalc[],MATCH($C404&\" - \"&M$320,Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH(Calc_TUV_Net_2[[#This Row],[Decision ref]:[Decision ref]],Input_ForRateCalc[#Headers],0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX(Input_ForRateCalc[],MATCH($C404&\" - \"&N$320,Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH(Calc_TUV_Net_2[[#This Row],[Decision ref]:[Decision ref]],Input_ForRateCalc[#Headers],0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX(Input_ForRateCalc[],MATCH($C404&\" - \"&O$320,Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH(Calc_TUV_Net_2[[#This Row],[Decision ref]:[Decision ref]],Input_ForRateCalc[#Headers],0)),\"-\")","v":"-"}]
[null,null,"Anytime - Balance - RES",{"$f":"INDEX(Input_DecisionActual[[Decision]:[Decision]],MATCH(Calc_TU_values!$D$224,Input_DecisionActual[[VDO period]:[VDO period]],0),1)","v":"VDO 2023-24 - Final"},"Decision",{"$f":"IF($D405=\"-\",\"-\",INDEX(Inputs!$H$17:$U$17,1,MATCH($D405,Inputs!$H$15:$U$15,0)))","v":{"$error":"#N/A"}},null,"Variable","c/kWh","Residential",{"$f":"IFERROR(INDEX(Input_ForRateCalc[],MATCH($C405&\" - \"&K$320,Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH(Calc_TUV_Net_2[[#This Row],[Decision ref]:[Decision ref]],Input_ForRateCalc[#Headers],0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX(Input_ForRateCalc[],MATCH($C405&\" - \"&L$320,Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH(Calc_TUV_Net_2[[#This Row],[Decision ref]:[Decision ref]],Input_ForRateCalc[#Headers],0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX(Input_ForRateCalc[],MATCH($C405&\" - \"&M$320,Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH(Calc_TUV_Net_2[[#This Row],[Decision ref]:[Decision ref]],Input_ForRateCalc[#Headers],0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX(Input_ForRateCalc[],MATCH($C405&\" - \"&N$320,Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH(Calc_TUV_Net_2[[#This Row],[Decision ref]:[Decision ref]],Input_ForRateCalc[#Headers],0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX(Input_ForRateCalc[],MATCH($C405&\" - \"&O$320,Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH(Calc_TUV_Net_2[[#This Row],[Decision ref]:[Decision ref]],Input_ForRateCalc[#Headers],0)),\"-\")","v":"-"}]
[null,null,"Anytime - Single rate - RES",{"$f":"INDEX(Input_DecisionActual[[Decision]:[Decision]],MATCH(Calc_TU_values!$D$224,Input_DecisionActual[[VDO period]:[VDO period]],0),1)","v":"VDO 2023-24 - Final"},"Decision",{"$f":"IF($D406=\"-\",\"-\",INDEX(Inputs!$H$17:$U$17,1,MATCH($D406,Inputs!$H$15:$U$15,0)))","v":{"$error":"#N/A"}},null,"Variable","c/kWh","Residential",{"$f":"IFERROR(INDEX(Input_ForRateCalc[],MATCH($C406&\" - \"&K$320,Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH(Calc_TUV_Net_2[[#This Row],[Decision ref]:[Decision ref]],Input_ForRateCalc[#Headers],0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX(Input_ForRateCalc[],MATCH($C406&\" - \"&L$320,Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH(Calc_TUV_Net_2[[#This Row],[Decision ref]:[Decision ref]],Input_ForRateCalc[#Headers],0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX(Input_ForRateCalc[],MATCH($C406&\" - \"&M$320,Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH(Calc_TUV_Net_2[[#This Row],[Decision ref]:[Decision ref]],Input_ForRateCalc[#Headers],0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX(Input_ForRateCalc[],MATCH($C406&\" - \"&N$320,Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH(Calc_TUV_Net_2[[#This Row],[Decision ref]:[Decision ref]],Input_ForRateCalc[#Headers],0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX(Input_ForRateCalc[],MATCH($C406&\" - \"&O$320,Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH(Calc_TUV_Net_2[[#This Row],[Decision ref]:[Decision ref]],Input_ForRateCalc[#Headers],0)),\"-\")","v":"-"}]
[null,null,"Cost",{"$f":"INDEX(Input_DecisionActual[[Decision]:[Decision]],MATCH(Calc_TU_values!$D$224,Input_DecisionActual[[VDO period]:[VDO period]],0),1)","v":"VDO 2023-24 - Final"},"Decision",{"$f":"IF($D407=\"-\",\"-\",INDEX(Inputs!$H$17:$U$17,1,MATCH($D407,Inputs!$H$15:$U$15,0)))","v":{"$error":"#N/A"}},null,"Variable","c/kWh","Residential",{"$f":"SUM(\nIFERROR(K404/100*SUMIFS(INDEX(TUNet_Usage_PerRate_2[],0,MATCH(K$320,TUNet_Usage_PerRate_2[#Headers],0)),TUNet_Usage_PerRate_2[Customer type],Calc_TUV_Net_2[[#This Row],[Customer type]],TUNet_Usage_PerRate_2[Description],\"Usage per customer - Block 1\"),0),\nIFERROR(K405/100*SUMIFS(INDEX(TUNet_Usage_PerRate_2[],0,MATCH(K$320,TUNet_Usage_PerRate_2[#Headers],0)),TUNet_Usage_PerRate_2[Customer type],Calc_TUV_Net_2[[#This Row],[Customer type]],TUNet_Usage_PerRate_2[Description],\"Usage per customer - Balance\"),0),\nIFERROR(K406/100*SUMIFS(INDEX(TUNet_Usage_PerRate_2[],0,MATCH(K$320,TUNet_Usage_PerRate_2[#Headers],0)),TUNet_Usage_PerRate_2[Customer type],Calc_TUV_Net_2[[#This Row],[Customer type]],TUNet_Usage_PerRate_2[Description],\"Usage per customer - Single rate\"),0))","v":0},{"$f":"SUM(\nIFERROR(L404/100*SUMIFS(INDEX(TUNet_Usage_PerRate_2[],0,MATCH(L$320,TUNet_Usage_PerRate_2[#Headers],0)),TUNet_Usage_PerRate_2[Customer type],Calc_TUV_Net_2[[#This Row],[Customer type]],TUNet_Usage_PerRate_2[Description],\"Usage per customer - Block 1\"),0),\nIFERROR(L405/100*SUMIFS(INDEX(TUNet_Usage_PerRate_2[],0,MATCH(L$320,TUNet_Usage_PerRate_2[#Headers],0)),TUNet_Usage_PerRate_2[Customer type],Calc_TUV_Net_2[[#This Row],[Customer type]],TUNet_Usage_PerRate_2[Description],\"Usage per customer - Balance\"),0),\nIFERROR(L406/100*SUMIFS(INDEX(TUNet_Usage_PerRate_2[],0,MATCH(L$320,TUNet_Usage_PerRate_2[#Headers],0)),TUNet_Usage_PerRate_2[Customer type],Calc_TUV_Net_2[[#This Row],[Customer type]],TUNet_Usage_PerRate_2[Description],\"Usage per customer - Single rate\"),0))","v":0},{"$f":"SUM(\nIFERROR(M404/100*SUMIFS(INDEX(TUNet_Usage_PerRate_2[],0,MATCH(M$320,TUNet_Usage_PerRate_2[#Headers],0)),TUNet_Usage_PerRate_2[Customer type],Calc_TUV_Net_2[[#This Row],[Customer type]],TUNet_Usage_PerRate_2[Description],\"Usage per customer - Block 1\"),0),\nIFERROR(M405/100*SUMIFS(INDEX(TUNet_Usage_PerRate_2[],0,MATCH(M$320,TUNet_Usage_PerRate_2[#Headers],0)),TUNet_Usage_PerRate_2[Customer type],Calc_TUV_Net_2[[#This Row],[Customer type]],TUNet_Usage_PerRate_2[Description],\"Usage per customer - Balance\"),0),\nIFERROR(M406/100*SUMIFS(INDEX(TUNet_Usage_PerRate_2[],0,MATCH(M$320,TUNet_Usage_PerRate_2[#Headers],0)),TUNet_Usage_PerRate_2[Customer type],Calc_TUV_Net_2[[#This Row],[Customer type]],TUNet_Usage_PerRate_2[Description],\"Usage per customer - Single rate\"),0))","v":0},{"$f":"SUM(\nIFERROR(N404/100*SUMIFS(INDEX(TUNet_Usage_PerRate_2[],0,MATCH(N$320,TUNet_Usage_PerRate_2[#Headers],0)),TUNet_Usage_PerRate_2[Customer type],Calc_TUV_Net_2[[#This Row],[Customer type]],TUNet_Usage_PerRate_2[Description],\"Usage per customer - Block 1\"),0),\nIFERROR(N405/100*SUMIFS(INDEX(TUNet_Usage_PerRate_2[],0,MATCH(N$320,TUNet_Usage_PerRate_2[#Headers],0)),TUNet_Usage_PerRate_2[Customer type],Calc_TUV_Net_2[[#This Row],[Customer type]],TUNet_Usage_PerRate_2[Description],\"Usage per customer - Balance\"),0),\nIFERROR(N406/100*SUMIFS(INDEX(TUNet_Usage_PerRate_2[],0,MATCH(N$320,TUNet_Usage_PerRate_2[#Headers],0)),TUNet_Usage_PerRate_2[Customer type],Calc_TUV_Net_2[[#This Row],[Customer type]],TUNet_Usage_PerRate_2[Description],\"Usage per customer - Single rate\"),0))","v":0},{"$f":"SUM(\nIFERROR(O404/100*SUMIFS(INDEX(TUNet_Usage_PerRate_2[],0,MATCH(O$320,TUNet_Usage_PerRate_2[#Headers],0)),TUNet_Usage_PerRate_2[Customer type],Calc_TUV_Net_2[[#This Row],[Customer type]],TUNet_Usage_PerRate_2[Description],\"Usage per customer - Block 1\"),0),\nIFERROR(O405/100*SUMIFS(INDEX(TUNet_Usage_PerRate_2[],0,MATCH(O$320,TUNet_Usage_PerRate_2[#Headers],0)),TUNet_Usage_PerRate_2[Customer type],Calc_TUV_Net_2[[#This Row],[Customer type]],TUNet_Usage_PerRate_2[Description],\"Usage per customer - Balance\"),0),\nIFERROR(O406/100*SUMIFS(INDEX(TUNet_Usage_PerRate_2[],0,MATCH(O$320,TUNet_Usage_PerRate_2[#Headers],0)),TUNet_Usage_PerRate_2[Customer type],Calc_TUV_Net_2[[#This Row],[Customer type]],TUNet_Usage_PerRate_2[Description],\"Usage per customer - Single rate\"),0))","v":0}]
[null,null,"Difference",null,null,null,null,"Variable","$","Residential",{"$f":"IF(K407=0,\"-\",K403-K407)","v":"-"},{"$f":"IF(L407=0,\"-\",L403-L407)","v":"-"},{"$f":"IF(M407=0,\"-\",M403-M407)","v":"-"},{"$f":"IF(N407=0,\"-\",N403-N407)","v":"-"},{"$f":"IF(O407=0,\"-\",O403-O407)","v":"-"}]
[null,null,"Profit margin adjustment",{"$f":"INDEX(Input_DecisionActual[[Decision]:[Decision]],MATCH(Calc_TU_values!$D$224,Input_DecisionActual[[VDO period]:[VDO period]],0),1)","v":"VDO 2023-24 - Final"},"Decision",{"$f":"IF($D409=\"-\",\"-\",INDEX(Inputs!$H$17:$U$17,1,MATCH($D409,Inputs!$H$15:$U$15,0)))","v":{"$error":"#N/A"}},null,"Variable","$","Residential",{"$f":"IFERROR(SUM(K408:K408)*(INDEX(Inputs!$H$18:$U$149,MATCH(\"Retail operating margin\",Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH(Calc_TUV_Net_2[[#This Row],[Decision ref]:[Decision ref]],Inputs!$H$17:$U$17,0))),\"-\")","v":"-"},{"$f":"IFERROR(SUM(L408:L408)*(INDEX(Inputs!$H$18:$U$149,MATCH(\"Retail operating margin\",Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH(Calc_TUV_Net_2[[#This Row],[Decision ref]:[Decision ref]],Inputs!$H$17:$U$17,0))),\"-\")","v":"-"},{"$f":"IFERROR(SUM(M408:M408)*(INDEX(Inputs!$H$18:$U$149,MATCH(\"Retail operating margin\",Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH(Calc_TUV_Net_2[[#This Row],[Decision ref]:[Decision ref]],Inputs!$H$17:$U$17,0))),\"-\")","v":"-"},{"$f":"IFERROR(SUM(N408:N408)*(INDEX(Inputs!$H$18:$U$149,MATCH(\"Retail operating margin\",Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH(Calc_TUV_Net_2[[#This Row],[Decision ref]:[Decision ref]],Inputs!$H$17:$U$17,0))),\"-\")","v":"-"},{"$f":"IFERROR(SUM(O408:O408)*(INDEX(Inputs!$H$18:$U$149,MATCH(\"Retail operating margin\",Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH(Calc_TUV_Net_2[[#This Row],[Decision ref]:[Decision ref]],Inputs!$H$17:$U$17,0))),\"-\")","v":"-"}]
[null,null,"GST adjustment",null,null,null,null,"Variable","$","Residential",{"$f":"IF(K407=0,\"-\",SUM(K408:K409)*GST)","v":"-"},{"$f":"IF(L407=0,\"-\",SUM(L408:L409)*GST)","v":"-"},{"$f":"IF(M407=0,\"-\",SUM(M408:M409)*GST)","v":"-"},{"$f":"IF(N407=0,\"-\",SUM(N408:N409)*GST)","v":"-"},{"$f":"IF(O407=0,\"-\",SUM(O408:O409)*GST)","v":"-"}]
[null,null,"TOU - usage cost true up",null,null,null,null,"Variable","$","Residential",{"$f":"IF(K407=0,\"-\",SUM(K408:K410))","v":"-"},{"$f":"IF(L407=0,\"-\",SUM(L408:L410))","v":"-"},{"$f":"IF(M407=0,\"-\",SUM(M408:M410))","v":"-"},{"$f":"IF(N407=0,\"-\",SUM(N408:N410))","v":"-"},{"$f":"IF(O407=0,\"-\",SUM(O408:O410))","v":"-"}]
[]
[null,null,"TOU - Small business",null,null,null,{"$f":"INDEX(Input_TU_YesNo[],MATCH(Calc_TUV_Net_2[[#This Row],[Cost item]],Input_TU_YesNo[Component],0),MATCH($D$224,Inputs!$C$228:$BM$228,0))","v":"No"}]
[null,null,"TOU - supply cost - small business"]
[null,null,"TOU - supply charge - SME",{"$f":"Calc_TU_values!$D$224","v":"VDO 2024-25 - Final"},"Actual",{"$f":"INDEX(Inputs!$H$17:$U$17,1,MATCH($D415,Inputs!$H$15:$U$15,0))","v":{"$error":"#N/A"}},null,"Fixed","$","Small business",{"$f":"IFERROR(INDEX(Input_ForRateCalc[],MATCH($C415&\" - \"&K$320,Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH(Calc_TUV_Net_2[[#This Row],[Decision ref]:[Decision ref]],Input_ForRateCalc[#Headers],0))*TUProp_Days_2,\"-\")","v":"-"},{"$f":"IFERROR(INDEX(Input_ForRateCalc[],MATCH($C415&\" - \"&L$320,Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH(Calc_TUV_Net_2[[#This Row],[Decision ref]:[Decision ref]],Input_ForRateCalc[#Headers],0))*TUProp_Days_2,\"-\")","v":"-"},{"$f":"IFERROR(INDEX(Input_ForRateCalc[],MATCH($C415&\" - \"&M$320,Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH(Calc_TUV_Net_2[[#This Row],[Decision ref]:[Decision ref]],Input_ForRateCalc[#Headers],0))*TUProp_Days_2,\"-\")","v":"-"},{"$f":"IFERROR(INDEX(Input_ForRateCalc[],MATCH($C415&\" - \"&N$320,Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH(Calc_TUV_Net_2[[#This Row],[Decision ref]:[Decision ref]],Input_ForRateCalc[#Headers],0))*TUProp_Days_2,\"-\")","v":"-"},{"$f":"IFERROR(INDEX(Input_ForRateCalc[],MATCH($C415&\" - \"&O$320,Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH(Calc_TUV_Net_2[[#This Row],[Decision ref]:[Decision ref]],Input_ForRateCalc[#Headers],0))*TUProp_Days_2,\"-\")","v":"-"}]
[null,null,"Metering",{"$f":"Calc_TU_values!$D$224","v":"VDO 2024-25 - Final"},"Actual",{"$f":"INDEX(Inputs!$H$17:$U$17,1,MATCH($D416,Inputs!$H$15:$U$15,0))","v":{"$error":"#N/A"}},null,"Fixed","$","Small business",{"$f":"IFERROR(INDEX(Input_ForRateCalc[],MATCH($C416&\" - \"&K$320,Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH(Calc_TUV_Net_2[[#This Row],[Decision ref]:[Decision ref]],Input_ForRateCalc[#Headers],0))*TUProp_Days_2,\"-\")","v":"-"},{"$f":"IFERROR(INDEX(Input_ForRateCalc[],MATCH($C416&\" - \"&L$320,Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH(Calc_TUV_Net_2[[#This Row],[Decision ref]:[Decision ref]],Input_ForRateCalc[#Headers],0))*TUProp_Days_2,\"-\")","v":"-"},{"$f":"IFERROR(INDEX(Input_ForRateCalc[],MATCH($C416&\" - \"&M$320,Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH(Calc_TUV_Net_2[[#This Row],[Decision ref]:[Decision ref]],Input_ForRateCalc[#Headers],0))*TUProp_Days_2,\"-\")","v":"-"},{"$f":"IFERROR(INDEX(Input_ForRateCalc[],MATCH($C416&\" - \"&N$320,Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH(Calc_TUV_Net_2[[#This Row],[Decision ref]:[Decision ref]],Input_ForRateCalc[#Headers],0))*TUProp_Days_2,\"-\")","v":"-"},{"$f":"IFERROR(INDEX(Input_ForRateCalc[],MATCH($C416&\" - \"&O$320,Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH(Calc_TUV_Net_2[[#This Row],[Decision ref]:[Decision ref]],Input_ForRateCalc[#Headers],0))*TUProp_Days_2,\"-\")","v":"-"}]
[null,null,"Cost",{"$f":"Calc_TU_values!$D$224","v":"VDO 2024-25 - Final"},"Actual",{"$f":"INDEX(Inputs!$H$17:$U$17,1,MATCH($D417,Inputs!$H$15:$U$15,0))","v":{"$error":"#N/A"}},null,"Fixed","$","Small business",{"$f":"IFERROR(SUM(K415:K416),\"-\")","v":0},{"$f":"IFERROR(SUM(L415:L416),\"-\")","v":0},{"$f":"IFERROR(SUM(M415:M416),\"-\")","v":0},{"$f":"IFERROR(SUM(N415:N416),\"-\")","v":0},{"$f":"IFERROR(SUM(O415:O416),\"-\")","v":0}]
[null,null,"Anytime - supply charge - SME",{"$f":"INDEX(Input_DecisionActual[[Decision]:[Decision]],MATCH(Calc_TU_values!$D$224,Input_DecisionActual[[VDO period]:[VDO period]],0),1)","v":"VDO 2023-24 - Final"},"Decision",{"$f":"IF($D418=\"-\",\"-\",INDEX(Inputs!$H$17:$U$17,1,MATCH($D418,Inputs!$H$15:$U$15,0)))","v":{"$error":"#N/A"}},null,"Fixed","$","Small business",{"$f":"IFERROR(INDEX(Input_ForRateCalc[],MATCH($C418&\" - \"&K$320,Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH(Calc_TUV_Net_2[[#This Row],[Decision ref]:[Decision ref]],Input_ForRateCalc[#Headers],0))*TUProp_Days_2,\"-\")","v":"-"},{"$f":"IFERROR(INDEX(Input_ForRateCalc[],MATCH($C418&\" - \"&L$320,Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH(Calc_TUV_Net_2[[#This Row],[Decision ref]:[Decision ref]],Input_ForRateCalc[#Headers],0))*TUProp_Days_2,\"-\")","v":"-"},{"$f":"IFERROR(INDEX(Input_ForRateCalc[],MATCH($C418&\" - \"&M$320,Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH(Calc_TUV_Net_2[[#This Row],[Decision ref]:[Decision ref]],Input_ForRateCalc[#Headers],0))*TUProp_Days_2,\"-\")","v":"-"},{"$f":"IFERROR(INDEX(Input_ForRateCalc[],MATCH($C418&\" - \"&N$320,Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH(Calc_TUV_Net_2[[#This Row],[Decision ref]:[Decision ref]],Input_ForRateCalc[#Headers],0))*TUProp_Days_2,\"-\")","v":"-"},{"$f":"IFERROR(INDEX(Input_ForRateCalc[],MATCH($C418&\" - \"&O$320,Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH(Calc_TUV_Net_2[[#This Row],[Decision ref]:[Decision ref]],Input_ForRateCalc[#Headers],0))*TUProp_Days_2,\"-\")","v":"-"}]
[null,null,"Metering",{"$f":"INDEX(Input_DecisionActual[[Decision]:[Decision]],MATCH(Calc_TU_values!$D$224,Input_DecisionActual[[VDO period]:[VDO period]],0),1)","v":"VDO 2023-24 - Final"},"Decision",{"$f":"IF($D419=\"-\",\"-\",INDEX(Inputs!$H$17:$U$17,1,MATCH($D419,Inputs!$H$15:$U$15,0)))","v":{"$error":"#N/A"}},null,"Fixed","$","Small business",{"$f":"IFERROR(INDEX(Input_ForRateCalc[],MATCH($C419&\" - \"&K$320,Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH(Calc_TUV_Net_2[[#This Row],[Decision ref]:[Decision ref]],Input_ForRateCalc[#Headers],0))*TUProp_Days_2,\"-\")","v":"-"},{"$f":"IFERROR(INDEX(Input_ForRateCalc[],MATCH($C419&\" - \"&L$320,Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH(Calc_TUV_Net_2[[#This Row],[Decision ref]:[Decision ref]],Input_ForRateCalc[#Headers],0))*TUProp_Days_2,\"-\")","v":"-"},{"$f":"IFERROR(INDEX(Input_ForRateCalc[],MATCH($C419&\" - \"&M$320,Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH(Calc_TUV_Net_2[[#This Row],[Decision ref]:[Decision ref]],Input_ForRateCalc[#Headers],0))*TUProp_Days_2,\"-\")","v":"-"},{"$f":"IFERROR(INDEX(Input_ForRateCalc[],MATCH($C419&\" - \"&N$320,Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH(Calc_TUV_Net_2[[#This Row],[Decision ref]:[Decision ref]],Input_ForRateCalc[#Headers],0))*TUProp_Days_2,\"-\")","v":"-"},{"$f":"IFERROR(INDEX(Input_ForRateCalc[],MATCH($C419&\" - \"&O$320,Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH(Calc_TUV_Net_2[[#This Row],[Decision ref]:[Decision ref]],Input_ForRateCalc[#Headers],0))*TUProp_Days_2,\"-\")","v":"-"}]
[null,null,"Cost",{"$f":"INDEX(Input_DecisionActual[[Decision]:[Decision]],MATCH(Calc_TU_values!$D$224,Input_DecisionActual[[VDO period]:[VDO period]],0),1)","v":"VDO 2023-24 - Final"},"Decision",{"$f":"IF($D420=\"-\",\"-\",INDEX(Inputs!$H$17:$U$17,1,MATCH($D420,Inputs!$H$15:$U$15,0)))","v":{"$error":"#N/A"}},null,"Fixed","$","Small business",{"$f":"SUM(K418:K419)","v":0},{"$f":"SUM(L418:L419)","v":0},{"$f":"SUM(M418:M419)","v":0},{"$f":"SUM(N418:N419)","v":0},{"$f":"SUM(O418:O419)","v":0}]
[null,null,"Difference",null,null,null,null,"Fixed","$","Small business",{"$f":"IF(K420=0,\"-\",K417-K420)","v":"-"},{"$f":"IF(L420=0,\"-\",L417-L420)","v":"-"},{"$f":"IF(M420=0,\"-\",M417-M420)","v":"-"},{"$f":"IF(N420=0,\"-\",N417-N420)","v":"-"},{"$f":"IF(O420=0,\"-\",O417-O420)","v":"-"}]
[null,null,"Profit margin adjustment",{"$f":"INDEX(Input_DecisionActual[[Decision]:[Decision]],MATCH(Calc_TU_values!$D$224,Input_DecisionActual[[VDO period]:[VDO period]],0),1)","v":"VDO 2023-24 - Final"},"Decision",{"$f":"IF($D422=\"-\",\"-\",INDEX(Inputs!$H$17:$U$17,1,MATCH($D422,Inputs!$H$15:$U$15,0)))","v":{"$error":"#N/A"}},null,"Fixed","$","Small business",{"$f":"IFERROR(SUM(K421:K421)*(INDEX(Inputs!$H$18:$U$149,MATCH(\"Retail operating margin\",Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH(Calc_TUV_Net_2[[#This Row],[Decision ref]:[Decision ref]],Inputs!$H$17:$U$17,0))),\"-\")","v":"-"},{"$f":"IFERROR(SUM(L421:L421)*(INDEX(Inputs!$H$18:$U$149,MATCH(\"Retail operating margin\",Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH(Calc_TUV_Net_2[[#This Row],[Decision ref]:[Decision ref]],Inputs!$H$17:$U$17,0))),\"-\")","v":"-"},{"$f":"IFERROR(SUM(M421:M421)*(INDEX(Inputs!$H$18:$U$149,MATCH(\"Retail operating margin\",Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH(Calc_TUV_Net_2[[#This Row],[Decision ref]:[Decision ref]],Inputs!$H$17:$U$17,0))),\"-\")","v":"-"},{"$f":"IFERROR(SUM(N421:N421)*(INDEX(Inputs!$H$18:$U$149,MATCH(\"Retail operating margin\",Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH(Calc_TUV_Net_2[[#This Row],[Decision ref]:[Decision ref]],Inputs!$H$17:$U$17,0))),\"-\")","v":"-"},{"$f":"IFERROR(SUM(O421:O421)*(INDEX(Inputs!$H$18:$U$149,MATCH(\"Retail operating margin\",Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH(Calc_TUV_Net_2[[#This Row],[Decision ref]:[Decision ref]],Inputs!$H$17:$U$17,0))),\"-\")","v":"-"}]
[null,null,"GST adjustment",null,null,null,null,"Fixed","$","Small business",{"$f":"IF(K420=0,\"-\",SUM(K421:K422)*GST)","v":"-"},{"$f":"IF(L420=0,\"-\",SUM(L421:L422)*GST)","v":"-"},{"$f":"IF(M420=0,\"-\",SUM(M421:M422)*GST)","v":"-"},{"$f":"IF(N420=0,\"-\",SUM(N421:N422)*GST)","v":"-"},{"$f":"IF(O420=0,\"-\",SUM(O421:O422)*GST)","v":"-"}]
[null,null,"TOU - supply cost true up",null,null,null,null,"Fixed","$","Small business",{"$f":"IF(K420=0,\"-\",SUM(K421:K423))","v":"-"},{"$f":"IF(L420=0,\"-\",SUM(L421:L423))","v":"-"},{"$f":"IF(M420=0,\"-\",SUM(M421:M423))","v":"-"},{"$f":"IF(N420=0,\"-\",SUM(N421:N423))","v":"-"},{"$f":"IF(O420=0,\"-\",SUM(O421:O423))","v":"-"}]
[]
[null,null,"TOU - usage cost - small business"]
[null,null,"TOU - Peak - SME",{"$f":"Calc_TU_values!$D$224","v":"VDO 2024-25 - Final"},"Actual",{"$f":"INDEX(Inputs!$H$17:$U$17,1,MATCH($D427,Inputs!$H$15:$U$15,0))","v":{"$error":"#N/A"}},null,"Variable","c/kWh","Small business",{"$f":"IFERROR(INDEX(Input_ForRateCalc[],MATCH($C427&\" - \"&K$320,Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH(Calc_TUV_Net_2[[#This Row],[Decision ref]:[Decision ref]],Input_ForRateCalc[#Headers],0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX(Input_ForRateCalc[],MATCH($C427&\" - \"&L$320,Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH(Calc_TUV_Net_2[[#This Row],[Decision ref]:[Decision ref]],Input_ForRateCalc[#Headers],0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX(Input_ForRateCalc[],MATCH($C427&\" - \"&M$320,Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH(Calc_TUV_Net_2[[#This Row],[Decision ref]:[Decision ref]],Input_ForRateCalc[#Headers],0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX(Input_ForRateCalc[],MATCH($C427&\" - \"&N$320,Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH(Calc_TUV_Net_2[[#This Row],[Decision ref]:[Decision ref]],Input_ForRateCalc[#Headers],0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX(Input_ForRateCalc[],MATCH($C427&\" - \"&O$320,Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH(Calc_TUV_Net_2[[#This Row],[Decision ref]:[Decision ref]],Input_ForRateCalc[#Headers],0)),\"-\")","v":"-"}]
[null,null,"TOU - Off peak - SME",{"$f":"Calc_TU_values!$D$224","v":"VDO 2024-25 - Final"},"Actual",{"$f":"INDEX(Inputs!$H$17:$U$17,1,MATCH($D428,Inputs!$H$15:$U$15,0))","v":{"$error":"#N/A"}},null,"Variable","c/kWh","Small business",{"$f":"IFERROR(INDEX(Input_ForRateCalc[],MATCH($C428&\" - \"&K$320,Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH(Calc_TUV_Net_2[[#This Row],[Decision ref]:[Decision ref]],Input_ForRateCalc[#Headers],0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX(Input_ForRateCalc[],MATCH($C428&\" - \"&L$320,Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH(Calc_TUV_Net_2[[#This Row],[Decision ref]:[Decision ref]],Input_ForRateCalc[#Headers],0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX(Input_ForRateCalc[],MATCH($C428&\" - \"&M$320,Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH(Calc_TUV_Net_2[[#This Row],[Decision ref]:[Decision ref]],Input_ForRateCalc[#Headers],0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX(Input_ForRateCalc[],MATCH($C428&\" - \"&N$320,Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH(Calc_TUV_Net_2[[#This Row],[Decision ref]:[Decision ref]],Input_ForRateCalc[#Headers],0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX(Input_ForRateCalc[],MATCH($C428&\" - \"&O$320,Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH(Calc_TUV_Net_2[[#This Row],[Decision ref]:[Decision ref]],Input_ForRateCalc[#Headers],0)),\"-\")","v":"-"}]
[null,null,"Cost",{"$f":"Calc_TU_values!$D$224","v":"VDO 2024-25 - Final"},"Actual",{"$f":"INDEX(Inputs!$H$17:$U$17,1,MATCH($D429,Inputs!$H$15:$U$15,0))","v":{"$error":"#N/A"}},null,"Variable","c/kWh","Small business",{"$f":"SUMIFS(TUNet_Usage_Actual_2[Value],TUNet_Usage_Actual_2[Customer type],Calc_TUV_Net_2[[#This Row],[Customer type]],TUNet_Usage_Actual_2[Description],\"Usage per customer\")*SUM(\nIFERROR(K427/100*SUMIFS(#REF!,#REF!,Calc_TUV_Net_2[[#This Row],[Customer type]],#REF!,\"Peak\"),0),\nIFERROR(K428/100*SUMIFS(#REF!,#REF!,Calc_TUV_Net_2[[#This Row],[Customer type]],#REF!,\"Off peak\"),0))","v":0},{"$f":"SUMIFS(TUNet_Usage_Actual_2[Value],TUNet_Usage_Actual_2[Customer type],Calc_TUV_Net_2[[#This Row],[Customer type]],TUNet_Usage_Actual_2[Description],\"Usage per customer\")*SUM(\nIFERROR(L427/100*SUMIFS(#REF!,#REF!,Calc_TUV_Net_2[[#This Row],[Customer type]],#REF!,\"Peak\"),0),\nIFERROR(L428/100*SUMIFS(#REF!,#REF!,Calc_TUV_Net_2[[#This Row],[Customer type]],#REF!,\"Off peak\"),0))","v":0},{"$f":"SUMIFS(TUNet_Usage_Actual_2[Value],TUNet_Usage_Actual_2[Customer type],Calc_TUV_Net_2[[#This Row],[Customer type]],TUNet_Usage_Actual_2[Description],\"Usage per customer\")*SUM(\nIFERROR(M427/100*SUMIFS(#REF!,#REF!,Calc_TUV_Net_2[[#This Row],[Customer type]],#REF!,\"Peak\"),0),\nIFERROR(M428/100*SUMIFS(#REF!,#REF!,Calc_TUV_Net_2[[#This Row],[Customer type]],#REF!,\"Off peak\"),0))","v":0},{"$f":"SUMIFS(TUNet_Usage_Actual_2[Value],TUNet_Usage_Actual_2[Customer type],Calc_TUV_Net_2[[#This Row],[Customer type]],TUNet_Usage_Actual_2[Description],\"Usage per customer\")*SUM(\nIFERROR(N427/100*SUMIFS(#REF!,#REF!,Calc_TUV_Net_2[[#This Row],[Customer type]],#REF!,\"Peak\"),0),\nIFERROR(N428/100*SUMIFS(#REF!,#REF!,Calc_TUV_Net_2[[#This Row],[Customer type]],#REF!,\"Off peak\"),0))","v":0},{"$f":"SUMIFS(TUNet_Usage_Actual_2[Value],TUNet_Usage_Actual_2[Customer type],Calc_TUV_Net_2[[#This Row],[Customer type]],TUNet_Usage_Actual_2[Description],\"Usage per customer\")*SUM(\nIFERROR(O427/100*SUMIFS(#REF!,#REF!,Calc_TUV_Net_2[[#This Row],[Customer type]],#REF!,\"Peak\"),0),\nIFERROR(O428/100*SUMIFS(#REF!,#REF!,Calc_TUV_Net_2[[#This Row],[Customer type]],#REF!,\"Off peak\"),0))","v":0}]
[null,null,"Anytime - Block 1 - SME",{"$f":"INDEX(Input_DecisionActual[[Decision]:[Decision]],MATCH(Calc_TU_values!$D$224,Input_DecisionActual[[VDO period]:[VDO period]],0),1)","v":"VDO 2023-24 - Final"},"Decision",{"$f":"IF($D430=\"-\",\"-\",INDEX(Inputs!$H$17:$U$17,1,MATCH($D430,Inputs!$H$15:$U$15,0)))","v":{"$error":"#N/A"}},null,"Variable","$","Small business",{"$f":"IFERROR(INDEX(Input_ForRateCalc[],MATCH($C430&\" - \"&K$320,Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH(Calc_TUV_Net_2[[#This Row],[Decision ref]:[Decision ref]],Input_ForRateCalc[#Headers],0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX(Input_ForRateCalc[],MATCH($C430&\" - \"&L$320,Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH(Calc_TUV_Net_2[[#This Row],[Decision ref]:[Decision ref]],Input_ForRateCalc[#Headers],0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX(Input_ForRateCalc[],MATCH($C430&\" - \"&M$320,Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH(Calc_TUV_Net_2[[#This Row],[Decision ref]:[Decision ref]],Input_ForRateCalc[#Headers],0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX(Input_ForRateCalc[],MATCH($C430&\" - \"&N$320,Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH(Calc_TUV_Net_2[[#This Row],[Decision ref]:[Decision ref]],Input_ForRateCalc[#Headers],0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX(Input_ForRateCalc[],MATCH($C430&\" - \"&O$320,Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH(Calc_TUV_Net_2[[#This Row],[Decision ref]:[Decision ref]],Input_ForRateCalc[#Headers],0)),\"-\")","v":"-"}]
[null,null,"Anytime - Balance - SME",{"$f":"INDEX(Input_DecisionActual[[Decision]:[Decision]],MATCH(Calc_TU_values!$D$224,Input_DecisionActual[[VDO period]:[VDO period]],0),1)","v":"VDO 2023-24 - Final"},"Decision",{"$f":"IF($D431=\"-\",\"-\",INDEX(Inputs!$H$17:$U$17,1,MATCH($D431,Inputs!$H$15:$U$15,0)))","v":{"$error":"#N/A"}},null,"Variable","c/kWh","Small business",{"$f":"IFERROR(INDEX(Input_ForRateCalc[],MATCH($C431&\" - \"&K$320,Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH(Calc_TUV_Net_2[[#This Row],[Decision ref]:[Decision ref]],Input_ForRateCalc[#Headers],0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX(Input_ForRateCalc[],MATCH($C431&\" - \"&L$320,Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH(Calc_TUV_Net_2[[#This Row],[Decision ref]:[Decision ref]],Input_ForRateCalc[#Headers],0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX(Input_ForRateCalc[],MATCH($C431&\" - \"&M$320,Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH(Calc_TUV_Net_2[[#This Row],[Decision ref]:[Decision ref]],Input_ForRateCalc[#Headers],0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX(Input_ForRateCalc[],MATCH($C431&\" - \"&N$320,Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH(Calc_TUV_Net_2[[#This Row],[Decision ref]:[Decision ref]],Input_ForRateCalc[#Headers],0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX(Input_ForRateCalc[],MATCH($C431&\" - \"&O$320,Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH(Calc_TUV_Net_2[[#This Row],[Decision ref]:[Decision ref]],Input_ForRateCalc[#Headers],0)),\"-\")","v":"-"}]
[null,null,"Anytime - Single rate - SME",{"$f":"INDEX(Input_DecisionActual[[Decision]:[Decision]],MATCH(Calc_TU_values!$D$224,Input_DecisionActual[[VDO period]:[VDO period]],0),1)","v":"VDO 2023-24 - Final"},"Decision",{"$f":"IF($D432=\"-\",\"-\",INDEX(Inputs!$H$17:$U$17,1,MATCH($D432,Inputs!$H$15:$U$15,0)))","v":{"$error":"#N/A"}},null,"Variable","c/kWh","Small business",{"$f":"IFERROR(INDEX(Input_ForRateCalc[],MATCH($C432&\" - \"&K$320,Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH(Calc_TUV_Net_2[[#This Row],[Decision ref]:[Decision ref]],Input_ForRateCalc[#Headers],0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX(Input_ForRateCalc[],MATCH($C432&\" - \"&L$320,Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH(Calc_TUV_Net_2[[#This Row],[Decision ref]:[Decision ref]],Input_ForRateCalc[#Headers],0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX(Input_ForRateCalc[],MATCH($C432&\" - \"&M$320,Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH(Calc_TUV_Net_2[[#This Row],[Decision ref]:[Decision ref]],Input_ForRateCalc[#Headers],0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX(Input_ForRateCalc[],MATCH($C432&\" - \"&N$320,Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH(Calc_TUV_Net_2[[#This Row],[Decision ref]:[Decision ref]],Input_ForRateCalc[#Headers],0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX(Input_ForRateCalc[],MATCH($C432&\" - \"&O$320,Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH(Calc_TUV_Net_2[[#This Row],[Decision ref]:[Decision ref]],Input_ForRateCalc[#Headers],0)),\"-\")","v":"-"}]
[null,null,"Cost",{"$f":"INDEX(Input_DecisionActual[[Decision]:[Decision]],MATCH(Calc_TU_values!$D$224,Input_DecisionActual[[VDO period]:[VDO period]],0),1)","v":"VDO 2023-24 - Final"},"Decision",{"$f":"IF($D433=\"-\",\"-\",INDEX(Inputs!$H$17:$U$17,1,MATCH($D433,Inputs!$H$15:$U$15,0)))","v":{"$error":"#N/A"}},null,"Variable","c/kWh","Small business",{"$f":"SUM(\nIFERROR(K430/100*SUMIFS(INDEX(TUNet_Usage_PerRate_2[],0,MATCH(K$320,TUNet_Usage_PerRate_2[#Headers],0)),TUNet_Usage_PerRate_2[Customer type],Calc_TUV_Net_2[[#This Row],[Customer type]],TUNet_Usage_PerRate_2[Description],\"Usage per customer - Block 1\"),0),\nIFERROR(K431/100*SUMIFS(INDEX(TUNet_Usage_PerRate_2[],0,MATCH(K$320,TUNet_Usage_PerRate_2[#Headers],0)),TUNet_Usage_PerRate_2[Customer type],Calc_TUV_Net_2[[#This Row],[Customer type]],TUNet_Usage_PerRate_2[Description],\"Usage per customer - Balance\"),0),\nIFERROR(K432/100*SUMIFS(INDEX(TUNet_Usage_PerRate_2[],0,MATCH(K$320,TUNet_Usage_PerRate_2[#Headers],0)),TUNet_Usage_PerRate_2[Customer type],Calc_TUV_Net_2[[#This Row],[Customer type]],TUNet_Usage_PerRate_2[Description],\"Usage per customer - Single rate\"),0))","v":0},{"$f":"SUM(\nIFERROR(L430/100*SUMIFS(INDEX(TUNet_Usage_PerRate_2[],0,MATCH(L$320,TUNet_Usage_PerRate_2[#Headers],0)),TUNet_Usage_PerRate_2[Customer type],Calc_TUV_Net_2[[#This Row],[Customer type]],TUNet_Usage_PerRate_2[Description],\"Usage per customer - Block 1\"),0),\nIFERROR(L431/100*SUMIFS(INDEX(TUNet_Usage_PerRate_2[],0,MATCH(L$320,TUNet_Usage_PerRate_2[#Headers],0)),TUNet_Usage_PerRate_2[Customer type],Calc_TUV_Net_2[[#This Row],[Customer type]],TUNet_Usage_PerRate_2[Description],\"Usage per customer - Balance\"),0),\nIFERROR(L432/100*SUMIFS(INDEX(TUNet_Usage_PerRate_2[],0,MATCH(L$320,TUNet_Usage_PerRate_2[#Headers],0)),TUNet_Usage_PerRate_2[Customer type],Calc_TUV_Net_2[[#This Row],[Customer type]],TUNet_Usage_PerRate_2[Description],\"Usage per customer - Single rate\"),0))","v":0},{"$f":"SUM(\nIFERROR(M430/100*SUMIFS(INDEX(TUNet_Usage_PerRate_2[],0,MATCH(M$320,TUNet_Usage_PerRate_2[#Headers],0)),TUNet_Usage_PerRate_2[Customer type],Calc_TUV_Net_2[[#This Row],[Customer type]],TUNet_Usage_PerRate_2[Description],\"Usage per customer - Block 1\"),0),\nIFERROR(M431/100*SUMIFS(INDEX(TUNet_Usage_PerRate_2[],0,MATCH(M$320,TUNet_Usage_PerRate_2[#Headers],0)),TUNet_Usage_PerRate_2[Customer type],Calc_TUV_Net_2[[#This Row],[Customer type]],TUNet_Usage_PerRate_2[Description],\"Usage per customer - Balance\"),0),\nIFERROR(M432/100*SUMIFS(INDEX(TUNet_Usage_PerRate_2[],0,MATCH(M$320,TUNet_Usage_PerRate_2[#Headers],0)),TUNet_Usage_PerRate_2[Customer type],Calc_TUV_Net_2[[#This Row],[Customer type]],TUNet_Usage_PerRate_2[Description],\"Usage per customer - Single rate\"),0))","v":0},{"$f":"SUM(\nIFERROR(N430/100*SUMIFS(INDEX(TUNet_Usage_PerRate_2[],0,MATCH(N$320,TUNet_Usage_PerRate_2[#Headers],0)),TUNet_Usage_PerRate_2[Customer type],Calc_TUV_Net_2[[#This Row],[Customer type]],TUNet_Usage_PerRate_2[Description],\"Usage per customer - Block 1\"),0),\nIFERROR(N431/100*SUMIFS(INDEX(TUNet_Usage_PerRate_2[],0,MATCH(N$320,TUNet_Usage_PerRate_2[#Headers],0)),TUNet_Usage_PerRate_2[Customer type],Calc_TUV_Net_2[[#This Row],[Customer type]],TUNet_Usage_PerRate_2[Description],\"Usage per customer - Balance\"),0),\nIFERROR(N432/100*SUMIFS(INDEX(TUNet_Usage_PerRate_2[],0,MATCH(N$320,TUNet_Usage_PerRate_2[#Headers],0)),TUNet_Usage_PerRate_2[Customer type],Calc_TUV_Net_2[[#This Row],[Customer type]],TUNet_Usage_PerRate_2[Description],\"Usage per customer - Single rate\"),0))","v":0},{"$f":"SUM(\nIFERROR(O430/100*SUMIFS(INDEX(TUNet_Usage_PerRate_2[],0,MATCH(O$320,TUNet_Usage_PerRate_2[#Headers],0)),TUNet_Usage_PerRate_2[Customer type],Calc_TUV_Net_2[[#This Row],[Customer type]],TUNet_Usage_PerRate_2[Description],\"Usage per customer - Block 1\"),0),\nIFERROR(O431/100*SUMIFS(INDEX(TUNet_Usage_PerRate_2[],0,MATCH(O$320,TUNet_Usage_PerRate_2[#Headers],0)),TUNet_Usage_PerRate_2[Customer type],Calc_TUV_Net_2[[#This Row],[Customer type]],TUNet_Usage_PerRate_2[Description],\"Usage per customer - Balance\"),0),\nIFERROR(O432/100*SUMIFS(INDEX(TUNet_Usage_PerRate_2[],0,MATCH(O$320,TUNet_Usage_PerRate_2[#Headers],0)),TUNet_Usage_PerRate_2[Customer type],Calc_TUV_Net_2[[#This Row],[Customer type]],TUNet_Usage_PerRate_2[Description],\"Usage per customer - Single rate\"),0))","v":0}]
[null,null,"Difference",null,null,null,null,"Variable","$","Small business",{"$f":"IF(K433=0,\"-\",K429-K433)","v":"-"},{"$f":"IF(L433=0,\"-\",L429-L433)","v":"-"},{"$f":"IF(M433=0,\"-\",M429-M433)","v":"-"},{"$f":"IF(N433=0,\"-\",N429-N433)","v":"-"},{"$f":"IF(O433=0,\"-\",O429-O433)","v":"-"}]
[null,null,"Profit margin adjustment",{"$f":"INDEX(Input_DecisionActual[[Decision]:[Decision]],MATCH(Calc_TU_values!$D$224,Input_DecisionActual[[VDO period]:[VDO period]],0),1)","v":"VDO 2023-24 - Final"},"Decision",{"$f":"IF($D435=\"-\",\"-\",INDEX(Inputs!$H$17:$U$17,1,MATCH($D435,Inputs!$H$15:$U$15,0)))","v":{"$error":"#N/A"}},null,"Variable","$","Small business",{"$f":"IFERROR(SUM(K434:K434)*(INDEX(Inputs!$H$18:$U$149,MATCH(\"Retail operating margin\",Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH(Calc_TUV_Net_2[[#This Row],[Decision ref]:[Decision ref]],Inputs!$H$17:$U$17,0))),\"-\")","v":"-"},{"$f":"IFERROR(SUM(L434:L434)*(INDEX(Inputs!$H$18:$U$149,MATCH(\"Retail operating margin\",Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH(Calc_TUV_Net_2[[#This Row],[Decision ref]:[Decision ref]],Inputs!$H$17:$U$17,0))),\"-\")","v":"-"},{"$f":"IFERROR(SUM(M434:M434)*(INDEX(Inputs!$H$18:$U$149,MATCH(\"Retail operating margin\",Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH(Calc_TUV_Net_2[[#This Row],[Decision ref]:[Decision ref]],Inputs!$H$17:$U$17,0))),\"-\")","v":"-"},{"$f":"IFERROR(SUM(N434:N434)*(INDEX(Inputs!$H$18:$U$149,MATCH(\"Retail operating margin\",Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH(Calc_TUV_Net_2[[#This Row],[Decision ref]:[Decision ref]],Inputs!$H$17:$U$17,0))),\"-\")","v":"-"},{"$f":"IFERROR(SUM(O434:O434)*(INDEX(Inputs!$H$18:$U$149,MATCH(\"Retail operating margin\",Input_ForRateCalc[[Cost item]:[Cost item]],0),MATCH(Calc_TUV_Net_2[[#This Row],[Decision ref]:[Decision ref]],Inputs!$H$17:$U$17,0))),\"-\")","v":"-"}]
[null,null,"GST adjustment",null,null,null,null,"Variable","$","Small business",{"$f":"IF(K433=0,\"-\",SUM(K434:K435)*GST)","v":"-"},{"$f":"IF(L433=0,\"-\",SUM(L434:L435)*GST)","v":"-"},{"$f":"IF(M433=0,\"-\",SUM(M434:M435)*GST)","v":"-"},{"$f":"IF(N433=0,\"-\",SUM(N434:N435)*GST)","v":"-"},{"$f":"IF(O433=0,\"-\",SUM(O434:O435)*GST)","v":"-"}]
[null,null,"TOU - usage cost true up",null,null,null,null,"Variable","$","Small business",{"$f":"IF(K433=0,\"-\",SUM(K434:K436))","v":"-"},{"$f":"IF(L433=0,\"-\",SUM(L434:L436))","v":"-"},{"$f":"IF(M433=0,\"-\",SUM(M434:M436))","v":"-"},{"$f":"IF(N433=0,\"-\",SUM(N434:N436))","v":"-"},{"$f":"IF(O433=0,\"-\",SUM(O434:O436))","v":"-"}]

{"sheet":"Calc_TU_rates","index":14,"n_rows":262,"n_cols":12,"rows_kept":262,"cut":false,"hidden":false,"merged":[[1,0,2,0]]}
["Worksheet description:","<< Back to Contents",null,"Rate checks:"]
["[Please provide a description of what this sheet does and any specific details or other notes the user needs to know]",null,{"$f":"Disclaimer!$B$1","v":"VDO calculation model"},{"$f":"$D$5","v":"VDO 2025-26 - Final"},{"$f":"$D$135","v":"VDO 2024-25 - Final"}]
[null,{"$f":"_xlfn.SHEET()","v":15},"True up rate calculation",{"$f":"SUM($H$44:$L$48,$H$100:$L$132)","v":0},{"$f":"SUM($H$174:$L$178,$H$230:$L$262)","v":0}]
[]
[null,null,"VDO decision",{"$f":"Calc_Rates!$D$5","v":"VDO 2025-26 - Final"}]
[]
[null,{"$f":"MAX(B$3:B6)+0.01","v":15.01},"Network true up rates"]
[]
[null,null,"Network true up values per customers - Calc_TUV_NetGroup_1"]
[null,null,"Cost item","Fixed/Variable","Unit","Customer type","Cost element","Ausnet","Citipower","Jemena","Powercor","United Energy"]
[null,null,{"$f":"IF(COUNTIFS(Calc_TUV_Net_1[Pass through (Yes/No)],\"Yes\",Calc_TUV_Net_1[Cost item],\"Anytime - \"&Calc_TUV_NetGroup_1[[#This Row],[Customer type]])=1,\"Anytime - supply\",\"-\")","v":"-"},"Fixed","$","Residential","Network",{"$f":"IFERROR(SUMIFS(INDEX(Calc_TUV_Net_1[[Ausnet]:[United Energy]],0,MATCH(Calc_TUV_NetGroup_1[[#Headers],[Ausnet]],Calc_TUV_Net_1[[#Headers],[Ausnet]:[United Energy]],0)),\nCalc_TUV_Net_1[Cost item],Calc_TUV_NetGroup_1[[#This Row],[Cost item]]&\" cost true up\",\nCalc_TUV_Net_1[Customer type],Calc_TUV_NetGroup_1[[#This Row],[Customer type]]),\"-\")","v":0},{"$f":"IFERROR(SUMIFS(INDEX(Calc_TUV_Net_1[[Ausnet]:[United Energy]],0,MATCH(Calc_TUV_NetGroup_1[[#Headers],[Citipower]],Calc_TUV_Net_1[[#Headers],[Ausnet]:[United Energy]],0)),\nCalc_TUV_Net_1[Cost item],Calc_TUV_NetGroup_1[[#This Row],[Cost item]]&\" cost true up\",\nCalc_TUV_Net_1[Customer type],Calc_TUV_NetGroup_1[[#This Row],[Customer type]]),\"-\")","v":0},{"$f":"IFERROR(SUMIFS(INDEX(Calc_TUV_Net_1[[Ausnet]:[United Energy]],0,MATCH(Calc_TUV_NetGroup_1[[#Headers],[Jemena]],Calc_TUV_Net_1[[#Headers],[Ausnet]:[United Energy]],0)),\nCalc_TUV_Net_1[Cost item],Calc_TUV_NetGroup_1[[#This Row],[Cost item]]&\" cost true up\",\nCalc_TUV_Net_1[Customer type],Calc_TUV_NetGroup_1[[#This Row],[Customer type]]),\"-\")","v":0},{"$f":"IFERROR(SUMIFS(INDEX(Calc_TUV_Net_1[[Ausnet]:[United Energy]],0,MATCH(Calc_TUV_NetGroup_1[[#Headers],[Powercor]],Calc_TUV_Net_1[[#Headers],[Ausnet]:[United Energy]],0)),\nCalc_TUV_Net_1[Cost item],Calc_TUV_NetGroup_1[[#This Row],[Cost item]]&\" cost true up\",\nCalc_TUV_Net_1[Customer type],Calc_TUV_NetGroup_1[[#This Row],[Customer type]]),\"-\")","v":0},{"$f":"IFERROR(SUMIFS(INDEX(Calc_TUV_Net_1[[Ausnet]:[United Energy]],0,MATCH(Calc_TUV_NetGroup_1[[#Headers],[United Energy]],Calc_TUV_Net_1[[#Headers],[Ausnet]:[United Energy]],0)),\nCalc_TUV_Net_1[Cost item],Calc_TUV_NetGroup_1[[#This Row],[Cost item]]&\" cost true up\",\nCalc_TUV_Net_1[Customer type],Calc_TUV_NetGroup_1[[#This Row],[Customer type]]),\"-\")","v":0}]
[null,null,{"$f":"IF(COUNTIFS(Calc_TUV_Net_1[Pass through (Yes/No)],\"Yes\",Calc_TUV_Net_1[Cost item],\"Anytime - \"&Calc_TUV_NetGroup_1[[#This Row],[Customer type]])=1,\"Anytime - usage\",\"-\")","v":"-"},"Variable","$","Residential","Network",{"$f":"IFERROR(SUMIFS(INDEX(Calc_TUV_Net_1[[Ausnet]:[United Energy]],0,MATCH(Calc_TUV_NetGroup_1[[#Headers],[Ausnet]],Calc_TUV_Net_1[[#Headers],[Ausnet]:[United Energy]],0)),\nCalc_TUV_Net_1[Cost item],Calc_TUV_NetGroup_1[[#This Row],[Cost item]]&\" cost true up\",\nCalc_TUV_Net_1[Customer type],Calc_TUV_NetGroup_1[[#This Row],[Customer type]]),\"-\")","v":0},{"$f":"IFERROR(SUMIFS(INDEX(Calc_TUV_Net_1[[Ausnet]:[United Energy]],0,MATCH(Calc_TUV_NetGroup_1[[#Headers],[Citipower]],Calc_TUV_Net_1[[#Headers],[Ausnet]:[United Energy]],0)),\nCalc_TUV_Net_1[Cost item],Calc_TUV_NetGroup_1[[#This Row],[Cost item]]&\" cost true up\",\nCalc_TUV_Net_1[Customer type],Calc_TUV_NetGroup_1[[#This Row],[Customer type]]),\"-\")","v":0},{"$f":"IFERROR(SUMIFS(INDEX(Calc_TUV_Net_1[[Ausnet]:[United Energy]],0,MATCH(Calc_TUV_NetGroup_1[[#Headers],[Jemena]],Calc_TUV_Net_1[[#Headers],[Ausnet]:[United Energy]],0)),\nCalc_TUV_Net_1[Cost item],Calc_TUV_NetGroup_1[[#This Row],[Cost item]]&\" cost true up\",\nCalc_TUV_Net_1[Customer type],Calc_TUV_NetGroup_1[[#This Row],[Customer type]]),\"-\")","v":0},{"$f":"IFERROR(SUMIFS(INDEX(Calc_TUV_Net_1[[Ausnet]:[United Energy]],0,MATCH(Calc_TUV_NetGroup_1[[#Headers],[Powercor]],Calc_TUV_Net_1[[#Headers],[Ausnet]:[United Energy]],0)),\nCalc_TUV_Net_1[Cost item],Calc_TUV_NetGroup_1[[#This Row],[Cost item]]&\" cost true up\",\nCalc_TUV_Net_1[Customer type],Calc_TUV_NetGroup_1[[#This Row],[Customer type]]),\"-\")","v":0},{"$f":"IFERROR(SUMIFS(INDEX(Calc_TUV_Net_1[[Ausnet]:[United Energy]],0,MATCH(Calc_TUV_NetGroup_1[[#Headers],[United Energy]],Calc_TUV_Net_1[[#Headers],[Ausnet]:[United Energy]],0)),\nCalc_TUV_Net_1[Cost item],Calc_TUV_NetGroup_1[[#This Row],[Cost item]]&\" cost true up\",\nCalc_TUV_Net_1[Customer type],Calc_TUV_NetGroup_1[[#This Row],[Customer type]]),\"-\")","v":0}]
[null,null,{"$f":"IF(COUNTIFS(Calc_TUV_Net_1[Pass through (Yes/No)],\"Yes\",Calc_TUV_Net_1[Cost item],\"Anytime - \"&Calc_TUV_NetGroup_1[[#This Row],[Customer type]])=1,\"Anytime - supply\",\"-\")","v":"-"},"Fixed","$","Small business","Network",{"$f":"IFERROR(SUMIFS(INDEX(Calc_TUV_Net_1[[Ausnet]:[United Energy]],0,MATCH(Calc_TUV_NetGroup_1[[#Headers],[Ausnet]],Calc_TUV_Net_1[[#Headers],[Ausnet]:[United Energy]],0)),\nCalc_TUV_Net_1[Cost item],Calc_TUV_NetGroup_1[[#This Row],[Cost item]]&\" cost true up\",\nCalc_TUV_Net_1[Customer type],Calc_TUV_NetGroup_1[[#This Row],[Customer type]]),\"-\")","v":0},{"$f":"IFERROR(SUMIFS(INDEX(Calc_TUV_Net_1[[Ausnet]:[United Energy]],0,MATCH(Calc_TUV_NetGroup_1[[#Headers],[Citipower]],Calc_TUV_Net_1[[#Headers],[Ausnet]:[United Energy]],0)),\nCalc_TUV_Net_1[Cost item],Calc_TUV_NetGroup_1[[#This Row],[Cost item]]&\" cost true up\",\nCalc_TUV_Net_1[Customer type],Calc_TUV_NetGroup_1[[#This Row],[Customer type]]),\"-\")","v":0},{"$f":"IFERROR(SUMIFS(INDEX(Calc_TUV_Net_1[[Ausnet]:[United Energy]],0,MATCH(Calc_TUV_NetGroup_1[[#Headers],[Jemena]],Calc_TUV_Net_1[[#Headers],[Ausnet]:[United Energy]],0)),\nCalc_TUV_Net_1[Cost item],Calc_TUV_NetGroup_1[[#This Row],[Cost item]]&\" cost true up\",\nCalc_TUV_Net_1[Customer type],Calc_TUV_NetGroup_1[[#This Row],[Customer type]]),\"-\")","v":0},{"$f":"IFERROR(SUMIFS(INDEX(Calc_TUV_Net_1[[Ausnet]:[United Energy]],0,MATCH(Calc_TUV_NetGroup_1[[#Headers],[Powercor]],Calc_TUV_Net_1[[#Headers],[Ausnet]:[United Energy]],0)),\nCalc_TUV_Net_1[Cost item],Calc_TUV_NetGroup_1[[#This Row],[Cost item]]&\" cost true up\",\nCalc_TUV_Net_1[Customer type],Calc_TUV_NetGroup_1[[#This Row],[Customer type]]),\"-\")","v":0},{"$f":"IFERROR(SUMIFS(INDEX(Calc_TUV_Net_1[[Ausnet]:[United Energy]],0,MATCH(Calc_TUV_NetGroup_1[[#Headers],[United Energy]],Calc_TUV_Net_1[[#Headers],[Ausnet]:[United Energy]],0)),\nCalc_TUV_Net_1[Cost item],Calc_TUV_NetGroup_1[[#This Row],[Cost item]]&\" cost true up\",\nCalc_TUV_Net_1[Customer type],Calc_TUV_NetGroup_1[[#This Row],[Customer type]]),\"-\")","v":0}]
[null,null,{"$f":"IF(COUNTIFS(Calc_TUV_Net_1[Pass through (Yes/No)],\"Yes\",Calc_TUV_Net_1[Cost item],\"Anytime - \"&Calc_TUV_NetGroup_1[[#This Row],[Customer type]])=1,\"Anytime - usage\",\"-\")","v":"-"},"Variable","$","Small business","Network",{"$f":"IFERROR(SUMIFS(INDEX(Calc_TUV_Net_1[[Ausnet]:[United Energy]],0,MATCH(Calc_TUV_NetGroup_1[[#Headers],[Ausnet]],Calc_TUV_Net_1[[#Headers],[Ausnet]:[United Energy]],0)),\nCalc_TUV_Net_1[Cost item],Calc_TUV_NetGroup_1[[#This Row],[Cost item]]&\" cost true up\",\nCalc_TUV_Net_1[Customer type],Calc_TUV_NetGroup_1[[#This Row],[Customer type]]),\"-\")","v":0},{"$f":"IFERROR(SUMIFS(INDEX(Calc_TUV_Net_1[[Ausnet]:[United Energy]],0,MATCH(Calc_TUV_NetGroup_1[[#Headers],[Citipower]],Calc_TUV_Net_1[[#Headers],[Ausnet]:[United Energy]],0)),\nCalc_TUV_Net_1[Cost item],Calc_TUV_NetGroup_1[[#This Row],[Cost item]]&\" cost true up\",\nCalc_TUV_Net_1[Customer type],Calc_TUV_NetGroup_1[[#This Row],[Customer type]]),\"-\")","v":0},{"$f":"IFERROR(SUMIFS(INDEX(Calc_TUV_Net_1[[Ausnet]:[United Energy]],0,MATCH(Calc_TUV_NetGroup_1[[#Headers],[Jemena]],Calc_TUV_Net_1[[#Headers],[Ausnet]:[United Energy]],0)),\nCalc_TUV_Net_1[Cost item],Calc_TUV_NetGroup_1[[#This Row],[Cost item]]&\" cost true up\",\nCalc_TUV_Net_1[Customer type],Calc_TUV_NetGroup_1[[#This Row],[Customer type]]),\"-\")","v":0},{"$f":"IFERROR(SUMIFS(INDEX(Calc_TUV_Net_1[[Ausnet]:[United Energy]],0,MATCH(Calc_TUV_NetGroup_1[[#Headers],[Powercor]],Calc_TUV_Net_1[[#Headers],[Ausnet]:[United Energy]],0)),\nCalc_TUV_Net_1[Cost item],Calc_TUV_NetGroup_1[[#This Row],[Cost item]]&\" cost true up\",\nCalc_TUV_Net_1[Customer type],Calc_TUV_NetGroup_1[[#This Row],[Customer type]]),\"-\")","v":0},{"$f":"IFERROR(SUMIFS(INDEX(Calc_TUV_Net_1[[Ausnet]:[United Energy]],0,MATCH(Calc_TUV_NetGroup_1[[#Headers],[United Energy]],Calc_TUV_Net_1[[#Headers],[Ausnet]:[United Energy]],0)),\nCalc_TUV_Net_1[Cost item],Calc_TUV_NetGroup_1[[#This Row],[Cost item]]&\" cost true up\",\nCalc_TUV_Net_1[Customer type],Calc_TUV_NetGroup_1[[#This Row],[Customer type]]),\"-\")","v":0}]
[null,null,{"$f":"IF(COUNTIFS(Calc_TUV_Net_1[Pass through (Yes/No)],\"Yes\",Calc_TUV_Net_1[Cost item],\"Controlled load cost - \"&Calc_TUV_NetGroup_1[[#This Row],[Customer type]])=1,\"Controlled load - usage\",\"-\")","v":"-"},"Variable","$","Residential","Network",{"$f":"IFERROR(SUMIFS(INDEX(Calc_TUV_Net_1[[Ausnet]:[United Energy]],0,MATCH(Calc_TUV_NetGroup_1[[#Headers],[Ausnet]],Calc_TUV_Net_1[[#Headers],[Ausnet]:[United Energy]],0)),\nCalc_TUV_Net_1[Cost item],Calc_TUV_NetGroup_1[[#This Row],[Cost item]]&\" cost true up\",\nCalc_TUV_Net_1[Customer type],Calc_TUV_NetGroup_1[[#This Row],[Customer type]]),\"-\")","v":0},{"$f":"IFERROR(SUMIFS(INDEX(Calc_TUV_Net_1[[Ausnet]:[United Energy]],0,MATCH(Calc_TUV_NetGroup_1[[#Headers],[Citipower]],Calc_TUV_Net_1[[#Headers],[Ausnet]:[United Energy]],0)),\nCalc_TUV_Net_1[Cost item],Calc_TUV_NetGroup_1[[#This Row],[Cost item]]&\" cost true up\",\nCalc_TUV_Net_1[Customer type],Calc_TUV_NetGroup_1[[#This Row],[Customer type]]),\"-\")","v":0},{"$f":"IFERROR(SUMIFS(INDEX(Calc_TUV_Net_1[[Ausnet]:[United Energy]],0,MATCH(Calc_TUV_NetGroup_1[[#Headers],[Jemena]],Calc_TUV_Net_1[[#Headers],[Ausnet]:[United Energy]],0)),\nCalc_TUV_Net_1[Cost item],Calc_TUV_NetGroup_1[[#This Row],[Cost item]]&\" cost true up\",\nCalc_TUV_Net_1[Customer type],Calc_TUV_NetGroup_1[[#This Row],[Customer type]]),\"-\")","v":0},{"$f":"IFERROR(SUMIFS(INDEX(Calc_TUV_Net_1[[Ausnet]:[United Energy]],0,MATCH(Calc_TUV_NetGroup_1[[#Headers],[Powercor]],Calc_TUV_Net_1[[#Headers],[Ausnet]:[United Energy]],0)),\nCalc_TUV_Net_1[Cost item],Calc_TUV_NetGroup_1[[#This Row],[Cost item]]&\" cost true up\",\nCalc_TUV_Net_1[Customer type],Calc_TUV_NetGroup_1[[#This Row],[Customer type]]),\"-\")","v":0},{"$f":"IFERROR(SUMIFS(INDEX(Calc_TUV_Net_1[[Ausnet]:[United Energy]],0,MATCH(Calc_TUV_NetGroup_1[[#Headers],[United Energy]],Calc_TUV_Net_1[[#Headers],[Ausnet]:[United Energy]],0)),\nCalc_TUV_Net_1[Cost item],Calc_TUV_NetGroup_1[[#This Row],[Cost item]]&\" cost true up\",\nCalc_TUV_Net_1[Customer type],Calc_TUV_NetGroup_1[[#This Row],[Customer type]]),\"-\")","v":0}]
[null,null,{"$f":"IF(COUNTIFS(Calc_TUV_Net_1[Pass through (Yes/No)],\"Yes\",Calc_TUV_Net_1[Cost item],\"TOU - \"&Calc_TUV_NetGroup_1[[#This Row],[Customer type]])=1,\"TOU - supply\",\"-\")","v":"-"},"Fixed","$","Residential","Network",{"$f":"IFERROR(SUMIFS(INDEX(Calc_TUV_Net_1[[Ausnet]:[United Energy]],0,MATCH(Calc_TUV_NetGroup_1[[#Headers],[Ausnet]],Calc_TUV_Net_1[[#Headers],[Ausnet]:[United Energy]],0)),\nCalc_TUV_Net_1[Cost item],Calc_TUV_NetGroup_1[[#This Row],[Cost item]]&\" cost true up\",\nCalc_TUV_Net_1[Customer type],Calc_TUV_NetGroup_1[[#This Row],[Customer type]]),\"-\")","v":0},{"$f":"IFERROR(SUMIFS(INDEX(Calc_TUV_Net_1[[Ausnet]:[United Energy]],0,MATCH(Calc_TUV_NetGroup_1[[#Headers],[Citipower]],Calc_TUV_Net_1[[#Headers],[Ausnet]:[United Energy]],0)),\nCalc_TUV_Net_1[Cost item],Calc_TUV_NetGroup_1[[#This Row],[Cost item]]&\" cost true up\",\nCalc_TUV_Net_1[Customer type],Calc_TUV_NetGroup_1[[#This Row],[Customer type]]),\"-\")","v":0},{"$f":"IFERROR(SUMIFS(INDEX(Calc_TUV_Net_1[[Ausnet]:[United Energy]],0,MATCH(Calc_TUV_NetGroup_1[[#Headers],[Jemena]],Calc_TUV_Net_1[[#Headers],[Ausnet]:[United Energy]],0)),\nCalc_TUV_Net_1[Cost item],Calc_TUV_NetGroup_1[[#This Row],[Cost item]]&\" cost true up\",\nCalc_TUV_Net_1[Customer type],Calc_TUV_NetGroup_1[[#This Row],[Customer type]]),\"-\")","v":0},{"$f":"IFERROR(SUMIFS(INDEX(Calc_TUV_Net_1[[Ausnet]:[United Energy]],0,MATCH(Calc_TUV_NetGroup_1[[#Headers],[Powercor]],Calc_TUV_Net_1[[#Headers],[Ausnet]:[United Energy]],0)),\nCalc_TUV_Net_1[Cost item],Calc_TUV_NetGroup_1[[#This Row],[Cost item]]&\" cost true up\",\nCalc_TUV_Net_1[Customer type],Calc_TUV_NetGroup_1[[#This Row],[Customer type]]),\"-\")","v":0},{"$f":"IFERROR(SUMIFS(INDEX(Calc_TUV_Net_1[[Ausnet]:[United Energy]],0,MATCH(Calc_TUV_NetGroup_1[[#Headers],[United Energy]],Calc_TUV_Net_1[[#Headers],[Ausnet]:[United Energy]],0)),\nCalc_TUV_Net_1[Cost item],Calc_TUV_NetGroup_1[[#This Row],[Cost item]]&\" cost true up\",\nCalc_TUV_Net_1[Customer type],Calc_TUV_NetGroup_1[[#This Row],[Customer type]]),\"-\")","v":0}]
[null,null,{"$f":"IF(COUNTIFS(Calc_TUV_Net_1[Pass through (Yes/No)],\"Yes\",Calc_TUV_Net_1[Cost item],\"TOU - \"&Calc_TUV_NetGroup_1[[#This Row],[Customer type]])=1,\"TOU - usage\",\"-\")","v":"-"},"Variable","$","Residential","Network",{"$f":"IFERROR(SUMIFS(INDEX(Calc_TUV_Net_1[[Ausnet]:[United Energy]],0,MATCH(Calc_TUV_NetGroup_1[[#Headers],[Ausnet]],Calc_TUV_Net_1[[#Headers],[Ausnet]:[United Energy]],0)),\nCalc_TUV_Net_1[Cost item],Calc_TUV_NetGroup_1[[#This Row],[Cost item]]&\" cost true up\",\nCalc_TUV_Net_1[Customer type],Calc_TUV_NetGroup_1[[#This Row],[Customer type]]),\"-\")","v":0},{"$f":"IFERROR(SUMIFS(INDEX(Calc_TUV_Net_1[[Ausnet]:[United Energy]],0,MATCH(Calc_TUV_NetGroup_1[[#Headers],[Citipower]],Calc_TUV_Net_1[[#Headers],[Ausnet]:[United Energy]],0)),\nCalc_TUV_Net_1[Cost item],Calc_TUV_NetGroup_1[[#This Row],[Cost item]]&\" cost true up\",\nCalc_TUV_Net_1[Customer type],Calc_TUV_NetGroup_1[[#This Row],[Customer type]]),\"-\")","v":0},{"$f":"IFERROR(SUMIFS(INDEX(Calc_TUV_Net_1[[Ausnet]:[United Energy]],0,MATCH(Calc_TUV_NetGroup_1[[#Headers],[Jemena]],Calc_TUV_Net_1[[#Headers],[Ausnet]:[United Energy]],0)),\nCalc_TUV_Net_1[Cost item],Calc_TUV_NetGroup_1[[#This Row],[Cost item]]&\" cost true up\",\nCalc_TUV_Net_1[Customer type],Calc_TUV_NetGroup_1[[#This Row],[Customer type]]),\"-\")","v":0},{"$f":"IFERROR(SUMIFS(INDEX(Calc_TUV_Net_1[[Ausnet]:[United Energy]],0,MATCH(Calc_TUV_NetGroup_1[[#Headers],[Powercor]],Calc_TUV_Net_1[[#Headers],[Ausnet]:[United Energy]],0)),\nCalc_TUV_Net_1[Cost item],Calc_TUV_NetGroup_1[[#This Row],[Cost item]]&\" cost true up\",\nCalc_TUV_Net_1[Customer type],Calc_TUV_NetGroup_1[[#This Row],[Customer type]]),\"-\")","v":0},{"$f":"IFERROR(SUMIFS(INDEX(Calc_TUV_Net_1[[Ausnet]:[United Energy]],0,MATCH(Calc_TUV_NetGroup_1[[#Headers],[United Energy]],Calc_TUV_Net_1[[#Headers],[Ausnet]:[United Energy]],0)),\nCalc_TUV_Net_1[Cost item],Calc_TUV_NetGroup_1[[#This Row],[Cost item]]&\" cost true up\",\nCalc_TUV_Net_1[Customer type],Calc_TUV_NetGroup_1[[#This Row],[Customer type]]),\"-\")","v":0}]
[null,null,{"$f":"IF(COUNTIFS(Calc_TUV_Net_1[Pass through (Yes/No)],\"Yes\",Calc_TUV_Net_1[Cost item],\"TOU - \"&Calc_TUV_NetGroup_1[[#This Row],[Customer type]])=1,\"TOU - supply\",\"-\")","v":"-"},"Fixed","$","Small business","Network",{"$f":"IFERROR(SUMIFS(INDEX(Calc_TUV_Net_1[[Ausnet]:[United Energy]],0,MATCH(Calc_TUV_NetGroup_1[[#Headers],[Ausnet]],Calc_TUV_Net_1[[#Headers],[Ausnet]:[United Energy]],0)),\nCalc_TUV_Net_1[Cost item],Calc_TUV_NetGroup_1[[#This Row],[Cost item]]&\" cost true up\",\nCalc_TUV_Net_1[Customer type],Calc_TUV_NetGroup_1[[#This Row],[Customer type]]),\"-\")","v":0},{"$f":"IFERROR(SUMIFS(INDEX(Calc_TUV_Net_1[[Ausnet]:[United Energy]],0,MATCH(Calc_TUV_NetGroup_1[[#Headers],[Citipower]],Calc_TUV_Net_1[[#Headers],[Ausnet]:[United Energy]],0)),\nCalc_TUV_Net_1[Cost item],Calc_TUV_NetGroup_1[[#This Row],[Cost item]]&\" cost true up\",\nCalc_TUV_Net_1[Customer type],Calc_TUV_NetGroup_1[[#This Row],[Customer type]]),\"-\")","v":0},{"$f":"IFERROR(SUMIFS(INDEX(Calc_TUV_Net_1[[Ausnet]:[United Energy]],0,MATCH(Calc_TUV_NetGroup_1[[#Headers],[Jemena]],Calc_TUV_Net_1[[#Headers],[Ausnet]:[United Energy]],0)),\nCalc_TUV_Net_1[Cost item],Calc_TUV_NetGroup_1[[#This Row],[Cost item]]&\" cost true up\",\nCalc_TUV_Net_1[Customer type],Calc_TUV_NetGroup_1[[#This Row],[Customer type]]),\"-\")","v":0},{"$f":"IFERROR(SUMIFS(INDEX(Calc_TUV_Net_1[[Ausnet]:[United Energy]],0,MATCH(Calc_TUV_NetGroup_1[[#Headers],[Powercor]],Calc_TUV_Net_1[[#Headers],[Ausnet]:[United Energy]],0)),\nCalc_TUV_Net_1[Cost item],Calc_TUV_NetGroup_1[[#This Row],[Cost item]]&\" cost true up\",\nCalc_TUV_Net_1[Customer type],Calc_TUV_NetGroup_1[[#This Row],[Customer type]]),\"-\")","v":0},{"$f":"IFERROR(SUMIFS(INDEX(Calc_TUV_Net_1[[Ausnet]:[United Energy]],0,MATCH(Calc_TUV_NetGroup_1[[#Headers],[United Energy]],Calc_TUV_Net_1[[#Headers],[Ausnet]:[United Energy]],0)),\nCalc_TUV_Net_1[Cost item],Calc_TUV_NetGroup_1[[#This Row],[Cost item]]&\" cost true up\",\nCalc_TUV_Net_1[Customer type],Calc_TUV_NetGroup_1[[#This Row],[Customer type]]),\"-\")","v":0}]
[null,null,{"$f":"IF(COUNTIFS(Calc_TUV_Net_1[Pass through (Yes/No)],\"Yes\",Calc_TUV_Net_1[Cost item],\"TOU - \"&Calc_TUV_NetGroup_1[[#This Row],[Customer type]])=1,\"TOU - usage\",\"-\")","v":"-"},"Variable","$","Small business","Network",{"$f":"IFERROR(SUMIFS(INDEX(Calc_TUV_Net_1[[Ausnet]:[United Energy]],0,MATCH(Calc_TUV_NetGroup_1[[#Headers],[Ausnet]],Calc_TUV_Net_1[[#Headers],[Ausnet]:[United Energy]],0)),\nCalc_TUV_Net_1[Cost item],Calc_TUV_NetGroup_1[[#This Row],[Cost item]]&\" cost true up\",\nCalc_TUV_Net_1[Customer type],Calc_TUV_NetGroup_1[[#This Row],[Customer type]]),\"-\")","v":0},{"$f":"IFERROR(SUMIFS(INDEX(Calc_TUV_Net_1[[Ausnet]:[United Energy]],0,MATCH(Calc_TUV_NetGroup_1[[#Headers],[Citipower]],Calc_TUV_Net_1[[#Headers],[Ausnet]:[United Energy]],0)),\nCalc_TUV_Net_1[Cost item],Calc_TUV_NetGroup_1[[#This Row],[Cost item]]&\" cost true up\",\nCalc_TUV_Net_1[Customer type],Calc_TUV_NetGroup_1[[#This Row],[Customer type]]),\"-\")","v":0},{"$f":"IFERROR(SUMIFS(INDEX(Calc_TUV_Net_1[[Ausnet]:[United Energy]],0,MATCH(Calc_TUV_NetGroup_1[[#Headers],[Jemena]],Calc_TUV_Net_1[[#Headers],[Ausnet]:[United Energy]],0)),\nCalc_TUV_Net_1[Cost item],Calc_TUV_NetGroup_1[[#This Row],[Cost item]]&\" cost true up\",\nCalc_TUV_Net_1[Customer type],Calc_TUV_NetGroup_1[[#This Row],[Customer type]]),\"-\")","v":0},{"$f":"IFERROR(SUMIFS(INDEX(Calc_TUV_Net_1[[Ausnet]:[United Energy]],0,MATCH(Calc_TUV_NetGroup_1[[#Headers],[Powercor]],Calc_TUV_Net_1[[#Headers],[Ausnet]:[United Energy]],0)),\nCalc_TUV_Net_1[Cost item],Calc_TUV_NetGroup_1[[#This Row],[Cost item]]&\" cost true up\",\nCalc_TUV_Net_1[Customer type],Calc_TUV_NetGroup_1[[#This Row],[Customer type]]),\"-\")","v":0},{"$f":"IFERROR(SUMIFS(INDEX(Calc_TUV_Net_1[[Ausnet]:[United Energy]],0,MATCH(Calc_TUV_NetGroup_1[[#Headers],[United Energy]],Calc_TUV_Net_1[[#Headers],[Ausnet]:[United Energy]],0)),\nCalc_TUV_Net_1[Cost item],Calc_TUV_NetGroup_1[[#This Row],[Cost item]]&\" cost true up\",\nCalc_TUV_Net_1[Customer type],Calc_TUV_NetGroup_1[[#This Row],[Customer type]]),\"-\")","v":0}]
[]
[null,null,"Network true up rate start date",{"$f":"INDEX(Inputs!$C$17:$Y$17,1,MATCH($D$5,Inputs!$C$15:$Y$15,0))","v":{"$error":"#N/A"}},{"$f":"IFERROR(INDEX(#REF!,MATCH(Calc_TU_rates!C21,#REF!,0),MATCH(Calc_TU_rates!D21,#REF!,0)),\"-\")","v":"-"}]
[null,null,"Network true up rate end date",{"$f":"INDEX(Inputs!$C$17:$Y$17,1,MATCH($D$5,Inputs!$C$15:$Y$15,0))","v":{"$error":"#N/A"}},{"$f":"IFERROR(INDEX(#REF!,MATCH(Calc_TU_rates!C22,#REF!,0),MATCH(Calc_TU_rates!D22,#REF!,0)),\"-\")","v":"-"}]
[]
[null,null,"Cost recovery days",null,{"$f":"IFERROR(_xlfn.DAYS(E22,E21)+1,\"-\")","v":"-"}]
[]
[null,null,"Network true up rates per customer per day - Calc_TUR_Net_1"]
[null,null,"Rate type","Fixed/Variable","Unit","Customer type","Cost element","Ausnet","Citipower","Jemena","Powercor","United Energy"]
[null,null,"Anytime","Fixed","$","Residential","Network",{"$f":"IFERROR(\n(SUMIFS(Calc_TUV_NetGroup_1[Ausnet],\nCalc_TUV_NetGroup_1[Cost item],Calc_TUR_Net_1[[#This Row],[Rate type]]&\" - supply\",\nCalc_TUV_NetGroup_1[Customer type],Calc_TUR_Net_1[[#This Row],[Customer type]],\nCalc_TUV_NetGroup_1[Cost element],Calc_TUR_Net_1[[#This Row],[Cost element]])+\nSUMIFS(Calc_TUV_NetGroup_1[Ausnet],\nCalc_TUV_NetGroup_1[Cost item],Calc_TUR_Net_1[[#This Row],[Rate type]]&\" - usage\",\nCalc_TUV_NetGroup_1[Customer type],Calc_TUR_Net_1[[#This Row],[Customer type]],\nCalc_TUV_NetGroup_1[Cost element],Calc_TUR_Net_1[[#This Row],[Cost element]]))\n/$E$24,\"-\")","v":"-"},{"$f":"IFERROR(\n(SUMIFS(Calc_TUV_NetGroup_1[Citipower],\nCalc_TUV_NetGroup_1[[Cost item]:[Cost item]],Calc_TUR_Net_1[[#This Row],[Rate type]:[Rate type]]&\" - supply\",\nCalc_TUV_NetGroup_1[[Customer type]:[Customer type]],Calc_TUR_Net_1[[#This Row],[Customer type]:[Customer type]],\nCalc_TUV_NetGroup_1[[Cost element]:[Cost element]],Calc_TUR_Net_1[[#This Row],[Cost element]:[Cost element]])+\nSUMIFS(Calc_TUV_NetGroup_1[Citipower],\nCalc_TUV_NetGroup_1[[Cost item]:[Cost item]],Calc_TUR_Net_1[[#This Row],[Rate type]:[Rate type]]&\" - usage\",\nCalc_TUV_NetGroup_1[[Customer type]:[Customer type]],Calc_TUR_Net_1[[#This Row],[Customer type]:[Customer type]],\nCalc_TUV_NetGroup_1[[Cost element]:[Cost element]],Calc_TUR_Net_1[[#This Row],[Cost element]:[Cost element]]))\n/$E$24,\"-\")","v":"-"},{"$f":"IFERROR(\n(SUMIFS(Calc_TUV_NetGroup_1[Jemena],\nCalc_TUV_NetGroup_1[[Cost item]:[Cost item]],Calc_TUR_Net_1[[#This Row],[Rate type]:[Rate type]]&\" - supply\",\nCalc_TUV_NetGroup_1[[Customer type]:[Customer type]],Calc_TUR_Net_1[[#This Row],[Customer type]:[Customer type]],\nCalc_TUV_NetGroup_1[[Cost element]:[Cost element]],Calc_TUR_Net_1[[#This Row],[Cost element]:[Cost element]])+\nSUMIFS(Calc_TUV_NetGroup_1[Jemena],\nCalc_TUV_NetGroup_1[[Cost item]:[Cost item]],Calc_TUR_Net_1[[#This Row],[Rate type]:[Rate type]]&\" - usage\",\nCalc_TUV_NetGroup_1[[Customer type]:[Customer type]],Calc_TUR_Net_1[[#This Row],[Customer type]:[Customer type]],\nCalc_TUV_NetGroup_1[[Cost element]:[Cost element]],Calc_TUR_Net_1[[#This Row],[Cost element]:[Cost element]]))\n/$E$24,\"-\")","v":"-"},{"$f":"IFERROR(\n(SUMIFS(Calc_TUV_NetGroup_1[Powercor],\nCalc_TUV_NetGroup_1[[Cost item]:[Cost item]],Calc_TUR_Net_1[[#This Row],[Rate type]:[Rate type]]&\" - supply\",\nCalc_TUV_NetGroup_1[[Customer type]:[Customer type]],Calc_TUR_Net_1[[#This Row],[Customer type]:[Customer type]],\nCalc_TUV_NetGroup_1[[Cost element]:[Cost element]],Calc_TUR_Net_1[[#This Row],[Cost element]:[Cost element]])+\nSUMIFS(Calc_TUV_NetGroup_1[Powercor],\nCalc_TUV_NetGroup_1[[Cost item]:[Cost item]],Calc_TUR_Net_1[[#This Row],[Rate type]:[Rate type]]&\" - usage\",\nCalc_TUV_NetGroup_1[[Customer type]:[Customer type]],Calc_TUR_Net_1[[#This Row],[Customer type]:[Customer type]],\nCalc_TUV_NetGroup_1[[Cost element]:[Cost element]],Calc_TUR_Net_1[[#This Row],[Cost element]:[Cost element]]))\n/$E$24,\"-\")","v":"-"},{"$f":"IFERROR(\n(SUMIFS(Calc_TUV_NetGroup_1[United Energy],\nCalc_TUV_NetGroup_1[[Cost item]:[Cost item]],Calc_TUR_Net_1[[#This Row],[Rate type]:[Rate type]]&\" - supply\",\nCalc_TUV_NetGroup_1[[Customer type]:[Customer type]],Calc_TUR_Net_1[[#This Row],[Customer type]:[Customer type]],\nCalc_TUV_NetGroup_1[[Cost element]:[Cost element]],Calc_TUR_Net_1[[#This Row],[Cost element]:[Cost element]])+\nSUMIFS(Calc_TUV_NetGroup_1[United Energy],\nCalc_TUV_NetGroup_1[[Cost item]:[Cost item]],Calc_TUR_Net_1[[#This Row],[Rate type]:[Rate type]]&\" - usage\",\nCalc_TUV_NetGroup_1[[Customer type]:[Customer type]],Calc_TUR_Net_1[[#This Row],[Customer type]:[Customer type]],\nCalc_TUV_NetGroup_1[[Cost element]:[Cost element]],Calc_TUR_Net_1[[#This Row],[Cost element]:[Cost element]]))\n/$E$24,\"-\")","v":"-"}]
[null,null,"Anytime","Fixed","$","Small business","Network",{"$f":"IFERROR(\n(SUMIFS(Calc_TUV_NetGroup_1[Ausnet],\nCalc_TUV_NetGroup_1[[Cost item]:[Cost item]],Calc_TUR_Net_1[[#This Row],[Rate type]:[Rate type]]&\" - supply\",\nCalc_TUV_NetGroup_1[[Customer type]:[Customer type]],Calc_TUR_Net_1[[#This Row],[Customer type]:[Customer type]],\nCalc_TUV_NetGroup_1[[Cost element]:[Cost element]],Calc_TUR_Net_1[[#This Row],[Cost element]:[Cost element]])+\nSUMIFS(Calc_TUV_NetGroup_1[Ausnet],\nCalc_TUV_NetGroup_1[[Cost item]:[Cost item]],Calc_TUR_Net_1[[#This Row],[Rate type]:[Rate type]]&\" - usage\",\nCalc_TUV_NetGroup_1[[Customer type]:[Customer type]],Calc_TUR_Net_1[[#This Row],[Customer type]:[Customer type]],\nCalc_TUV_NetGroup_1[[Cost element]:[Cost element]],Calc_TUR_Net_1[[#This Row],[Cost element]:[Cost element]]))\n/$E$24,\"-\")","v":"-"},{"$f":"IFERROR(\n(SUMIFS(Calc_TUV_NetGroup_1[Citipower],\nCalc_TUV_NetGroup_1[[Cost item]:[Cost item]],Calc_TUR_Net_1[[#This Row],[Rate type]:[Rate type]]&\" - supply\",\nCalc_TUV_NetGroup_1[[Customer type]:[Customer type]],Calc_TUR_Net_1[[#This Row],[Customer type]:[Customer type]],\nCalc_TUV_NetGroup_1[[Cost element]:[Cost element]],Calc_TUR_Net_1[[#This Row],[Cost element]:[Cost element]])+\nSUMIFS(Calc_TUV_NetGroup_1[Citipower],\nCalc_TUV_NetGroup_1[[Cost item]:[Cost item]],Calc_TUR_Net_1[[#This Row],[Rate type]:[Rate type]]&\" - usage\",\nCalc_TUV_NetGroup_1[[Customer type]:[Customer type]],Calc_TUR_Net_1[[#This Row],[Customer type]:[Customer type]],\nCalc_TUV_NetGroup_1[[Cost element]:[Cost element]],Calc_TUR_Net_1[[#This Row],[Cost element]:[Cost element]]))\n/$E$24,\"-\")","v":"-"},{"$f":"IFERROR(\n(SUMIFS(Calc_TUV_NetGroup_1[Jemena],\nCalc_TUV_NetGroup_1[[Cost item]:[Cost item]],Calc_TUR_Net_1[[#This Row],[Rate type]:[Rate type]]&\" - supply\",\nCalc_TUV_NetGroup_1[[Customer type]:[Customer type]],Calc_TUR_Net_1[[#This Row],[Customer type]:[Customer type]],\nCalc_TUV_NetGroup_1[[Cost element]:[Cost element]],Calc_TUR_Net_1[[#This Row],[Cost element]:[Cost element]])+\nSUMIFS(Calc_TUV_NetGroup_1[Jemena],\nCalc_TUV_NetGroup_1[[Cost item]:[Cost item]],Calc_TUR_Net_1[[#This Row],[Rate type]:[Rate type]]&\" - usage\",\nCalc_TUV_NetGroup_1[[Customer type]:[Customer type]],Calc_TUR_Net_1[[#This Row],[Customer type]:[Customer type]],\nCalc_TUV_NetGroup_1[[Cost element]:[Cost element]],Calc_TUR_Net_1[[#This Row],[Cost element]:[Cost element]]))\n/$E$24,\"-\")","v":"-"},{"$f":"IFERROR(\n(SUMIFS(Calc_TUV_NetGroup_1[Powercor],\nCalc_TUV_NetGroup_1[[Cost item]:[Cost item]],Calc_TUR_Net_1[[#This Row],[Rate type]:[Rate type]]&\" - supply\",\nCalc_TUV_NetGroup_1[[Customer type]:[Customer type]],Calc_TUR_Net_1[[#This Row],[Customer type]:[Customer type]],\nCalc_TUV_NetGroup_1[[Cost element]:[Cost element]],Calc_TUR_Net_1[[#This Row],[Cost element]:[Cost element]])+\nSUMIFS(Calc_TUV_NetGroup_1[Powercor],\nCalc_TUV_NetGroup_1[[Cost item]:[Cost item]],Calc_TUR_Net_1[[#This Row],[Rate type]:[Rate type]]&\" - usage\",\nCalc_TUV_NetGroup_1[[Customer type]:[Customer type]],Calc_TUR_Net_1[[#This Row],[Customer type]:[Customer type]],\nCalc_TUV_NetGroup_1[[Cost element]:[Cost element]],Calc_TUR_Net_1[[#This Row],[Cost element]:[Cost element]]))\n/$E$24,\"-\")","v":"-"},{"$f":"IFERROR(\n(SUMIFS(Calc_TUV_NetGroup_1[United Energy],\nCalc_TUV_NetGroup_1[[Cost item]:[Cost item]],Calc_TUR_Net_1[[#This Row],[Rate type]:[Rate type]]&\" - supply\",\nCalc_TUV_NetGroup_1[[Customer type]:[Customer type]],Calc_TUR_Net_1[[#This Row],[Customer type]:[Customer type]],\nCalc_TUV_NetGroup_1[[Cost element]:[Cost element]],Calc_TUR_Net_1[[#This Row],[Cost element]:[Cost element]])+\nSUMIFS(Calc_TUV_NetGroup_1[United Energy],\nCalc_TUV_NetGroup_1[[Cost item]:[Cost item]],Calc_TUR_Net_1[[#This Row],[Rate type]:[Rate type]]&\" - usage\",\nCalc_TUV_NetGroup_1[[Customer type]:[Customer type]],Calc_TUR_Net_1[[#This Row],[Customer type]:[Customer type]],\nCalc_TUV_NetGroup_1[[Cost element]:[Cost element]],Calc_TUR_Net_1[[#This Row],[Cost element]:[Cost element]]))\n/$E$24,\"-\")","v":"-"}]
[null,null,"TOU","Fixed","$","Residential","Network",{"$f":"IFERROR(\n(SUMIFS(Calc_TUV_NetGroup_1[Ausnet],\nCalc_TUV_NetGroup_1[[Cost item]:[Cost item]],Calc_TUR_Net_1[[#This Row],[Rate type]:[Rate type]]&\" - supply\",\nCalc_TUV_NetGroup_1[[Customer type]:[Customer type]],Calc_TUR_Net_1[[#This Row],[Customer type]:[Customer type]],\nCalc_TUV_NetGroup_1[[Cost element]:[Cost element]],Calc_TUR_Net_1[[#This Row],[Cost element]:[Cost element]])+\nSUMIFS(Calc_TUV_NetGroup_1[Ausnet],\nCalc_TUV_NetGroup_1[[Cost item]:[Cost item]],Calc_TUR_Net_1[[#This Row],[Rate type]:[Rate type]]&\" - usage\",\nCalc_TUV_NetGroup_1[[Customer type]:[Customer type]],Calc_TUR_Net_1[[#This Row],[Customer type]:[Customer type]],\nCalc_TUV_NetGroup_1[[Cost element]:[Cost element]],Calc_TUR_Net_1[[#This Row],[Cost element]:[Cost element]]))\n/$E$24,\"-\")","v":"-"},{"$f":"IFERROR(\n(SUMIFS(Calc_TUV_NetGroup_1[Citipower],\nCalc_TUV_NetGroup_1[[Cost item]:[Cost item]],Calc_TUR_Net_1[[#This Row],[Rate type]:[Rate type]]&\" - supply\",\nCalc_TUV_NetGroup_1[[Customer type]:[Customer type]],Calc_TUR_Net_1[[#This Row],[Customer type]:[Customer type]],\nCalc_TUV_NetGroup_1[[Cost element]:[Cost element]],Calc_TUR_Net_1[[#This Row],[Cost element]:[Cost element]])+\nSUMIFS(Calc_TUV_NetGroup_1[Citipower],\nCalc_TUV_NetGroup_1[[Cost item]:[Cost item]],Calc_TUR_Net_1[[#This Row],[Rate type]:[Rate type]]&\" - usage\",\nCalc_TUV_NetGroup_1[[Customer type]:[Customer type]],Calc_TUR_Net_1[[#This Row],[Customer type]:[Customer type]],\nCalc_TUV_NetGroup_1[[Cost element]:[Cost element]],Calc_TUR_Net_1[[#This Row],[Cost element]:[Cost element]]))\n/$E$24,\"-\")","v":"-"},{"$f":"IFERROR(\n(SUMIFS(Calc_TUV_NetGroup_1[Jemena],\nCalc_TUV_NetGroup_1[[Cost item]:[Cost item]],Calc_TUR_Net_1[[#This Row],[Rate type]:[Rate type]]&\" - supply\",\nCalc_TUV_NetGroup_1[[Customer type]:[Customer type]],Calc_TUR_Net_1[[#This Row],[Customer type]:[Customer type]],\nCalc_TUV_NetGroup_1[[Cost element]:[Cost element]],Calc_TUR_Net_1[[#This Row],[Cost element]:[Cost element]])+\nSUMIFS(Calc_TUV_NetGroup_1[Jemena],\nCalc_TUV_NetGroup_1[[Cost item]:[Cost item]],Calc_TUR_Net_1[[#This Row],[Rate type]:[Rate type]]&\" - usage\",\nCalc_TUV_NetGroup_1[[Customer type]:[Customer type]],Calc_TUR_Net_1[[#This Row],[Customer type]:[Customer type]],\nCalc_TUV_NetGroup_1[[Cost element]:[Cost element]],Calc_TUR_Net_1[[#This Row],[Cost element]:[Cost element]]))\n/$E$24,\"-\")","v":"-"},{"$f":"IFERROR(\n(SUMIFS(Calc_TUV_NetGroup_1[Powercor],\nCalc_TUV_NetGroup_1[[Cost item]:[Cost item]],Calc_TUR_Net_1[[#This Row],[Rate type]:[Rate type]]&\" - supply\",\nCalc_TUV_NetGroup_1[[Customer type]:[Customer type]],Calc_TUR_Net_1[[#This Row],[Customer type]:[Customer type]],\nCalc_TUV_NetGroup_1[[Cost element]:[Cost element]],Calc_TUR_Net_1[[#This Row],[Cost element]:[Cost element]])+\nSUMIFS(Calc_TUV_NetGroup_1[Powercor],\nCalc_TUV_NetGroup_1[[Cost item]:[Cost item]],Calc_TUR_Net_1[[#This Row],[Rate type]:[Rate type]]&\" - usage\",\nCalc_TUV_NetGroup_1[[Customer type]:[Customer type]],Calc_TUR_Net_1[[#This Row],[Customer type]:[Customer type]],\nCalc_TUV_NetGroup_1[[Cost element]:[Cost element]],Calc_TUR_Net_1[[#This Row],[Cost element]:[Cost element]]))\n/$E$24,\"-\")","v":"-"},{"$f":"IFERROR(\n(SUMIFS(Calc_TUV_NetGroup_1[United Energy],\nCalc_TUV_NetGroup_1[[Cost item]:[Cost item]],Calc_TUR_Net_1[[#This Row],[Rate type]:[Rate type]]&\" - supply\",\nCalc_TUV_NetGroup_1[[Customer type]:[Customer type]],Calc_TUR_Net_1[[#This Row],[Customer type]:[Customer type]],\nCalc_TUV_NetGroup_1[[Cost element]:[Cost element]],Calc_TUR_Net_1[[#This Row],[Cost element]:[Cost element]])+\nSUMIFS(Calc_TUV_NetGroup_1[United Energy],\nCalc_TUV_NetGroup_1[[Cost item]:[Cost item]],Calc_TUR_Net_1[[#This Row],[Rate type]:[Rate type]]&\" - usage\",\nCalc_TUV_NetGroup_1[[Customer type]:[Customer type]],Calc_TUR_Net_1[[#This Row],[Customer type]:[Customer type]],\nCalc_TUV_NetGroup_1[[Cost element]:[Cost element]],Calc_TUR_Net_1[[#This Row],[Cost element]:[Cost element]]))\n/$E$24,\"-\")","v":"-"}]
[null,null,"TOU","Fixed","$","Small business","Network",{"$f":"IFERROR(\n(SUMIFS(Calc_TUV_NetGroup_1[Ausnet],\nCalc_TUV_NetGroup_1[[Cost item]:[Cost item]],Calc_TUR_Net_1[[#This Row],[Rate type]:[Rate type]]&\" - supply\",\nCalc_TUV_NetGroup_1[[Customer type]:[Customer type]],Calc_TUR_Net_1[[#This Row],[Customer type]:[Customer type]],\nCalc_TUV_NetGroup_1[[Cost element]:[Cost element]],Calc_TUR_Net_1[[#This Row],[Cost element]:[Cost element]])+\nSUMIFS(Calc_TUV_NetGroup_1[Ausnet],\nCalc_TUV_NetGroup_1[[Cost item]:[Cost item]],Calc_TUR_Net_1[[#This Row],[Rate type]:[Rate type]]&\" - usage\",\nCalc_TUV_NetGroup_1[[Customer type]:[Customer type]],Calc_TUR_Net_1[[#This Row],[Customer type]:[Customer type]],\nCalc_TUV_NetGroup_1[[Cost element]:[Cost element]],Calc_TUR_Net_1[[#This Row],[Cost element]:[Cost element]]))\n/$E$24,\"-\")","v":"-"},{"$f":"IFERROR(\n(SUMIFS(Calc_TUV_NetGroup_1[Citipower],\nCalc_TUV_NetGroup_1[[Cost item]:[Cost item]],Calc_TUR_Net_1[[#This Row],[Rate type]:[Rate type]]&\" - supply\",\nCalc_TUV_NetGroup_1[[Customer type]:[Customer type]],Calc_TUR_Net_1[[#This Row],[Customer type]:[Customer type]],\nCalc_TUV_NetGroup_1[[Cost element]:[Cost element]],Calc_TUR_Net_1[[#This Row],[Cost element]:[Cost element]])+\nSUMIFS(Calc_TUV_NetGroup_1[Citipower],\nCalc_TUV_NetGroup_1[[Cost item]:[Cost item]],Calc_TUR_Net_1[[#This Row],[Rate type]:[Rate type]]&\" - usage\",\nCalc_TUV_NetGroup_1[[Customer type]:[Customer type]],Calc_TUR_Net_1[[#This Row],[Customer type]:[Customer type]],\nCalc_TUV_NetGroup_1[[Cost element]:[Cost element]],Calc_TUR_Net_1[[#This Row],[Cost element]:[Cost element]]))\n/$E$24,\"-\")","v":"-"},{"$f":"IFERROR(\n(SUMIFS(Calc_TUV_NetGroup_1[Jemena],\nCalc_TUV_NetGroup_1[[Cost item]:[Cost item]],Calc_TUR_Net_1[[#This Row],[Rate type]:[Rate type]]&\" - supply\",\nCalc_TUV_NetGroup_1[[Customer type]:[Customer type]],Calc_TUR_Net_1[[#This Row],[Customer type]:[Customer type]],\nCalc_TUV_NetGroup_1[[Cost element]:[Cost element]],Calc_TUR_Net_1[[#This Row],[Cost element]:[Cost element]])+\nSUMIFS(Calc_TUV_NetGroup_1[Jemena],\nCalc_TUV_NetGroup_1[[Cost item]:[Cost item]],Calc_TUR_Net_1[[#This Row],[Rate type]:[Rate type]]&\" - usage\",\nCalc_TUV_NetGroup_1[[Customer type]:[Customer type]],Calc_TUR_Net_1[[#This Row],[Customer type]:[Customer type]],\nCalc_TUV_NetGroup_1[[Cost element]:[Cost element]],Calc_TUR_Net_1[[#This Row],[Cost element]:[Cost element]]))\n/$E$24,\"-\")","v":"-"},{"$f":"IFERROR(\n(SUMIFS(Calc_TUV_NetGroup_1[Powercor],\nCalc_TUV_NetGroup_1[[Cost item]:[Cost item]],Calc_TUR_Net_1[[#This Row],[Rate type]:[Rate type]]&\" - supply\",\nCalc_TUV_NetGroup_1[[Customer type]:[Customer type]],Calc_TUR_Net_1[[#This Row],[Customer type]:[Customer type]],\nCalc_TUV_NetGroup_1[[Cost element]:[Cost element]],Calc_TUR_Net_1[[#This Row],[Cost element]:[Cost element]])+\nSUMIFS(Calc_TUV_NetGroup_1[Powercor],\nCalc_TUV_NetGroup_1[[Cost item]:[Cost item]],Calc_TUR_Net_1[[#This Row],[Rate type]:[Rate type]]&\" - usage\",\nCalc_TUV_NetGroup_1[[Customer type]:[Customer type]],Calc_TUR_Net_1[[#This Row],[Customer type]:[Customer type]],\nCalc_TUV_NetGroup_1[[Cost element]:[Cost element]],Calc_TUR_Net_1[[#This Row],[Cost element]:[Cost element]]))\n/$E$24,\"-\")","v":"-"},{"$f":"IFERROR(\n(SUMIFS(Calc_TUV_NetGroup_1[United Energy],\nCalc_TUV_NetGroup_1[[Cost item]:[Cost item]],Calc_TUR_Net_1[[#This Row],[Rate type]:[Rate type]]&\" - supply\",\nCalc_TUV_NetGroup_1[[Customer type]:[Customer type]],Calc_TUR_Net_1[[#This Row],[Customer type]:[Customer type]],\nCalc_TUV_NetGroup_1[[Cost element]:[Cost element]],Calc_TUR_Net_1[[#This Row],[Cost element]:[Cost element]])+\nSUMIFS(Calc_TUV_NetGroup_1[United Energy],\nCalc_TUV_NetGroup_1[[Cost item]:[Cost item]],Calc_TUR_Net_1[[#This Row],[Rate type]:[Rate type]]&\" - usage\",\nCalc_TUV_NetGroup_1[[Customer type]:[Customer type]],Calc_TUR_Net_1[[#This Row],[Customer type]:[Customer type]],\nCalc_TUV_NetGroup_1[[Cost element]:[Cost element]],Calc_TUR_Net_1[[#This Row],[Cost element]:[Cost element]]))\n/$E$24,\"-\")","v":"-"}]
[]
[null,null,"Porportion of annual usage",null,{"$f":"IFERROR((_xlfn.DAYS(E22,E21)+1)/_xlfn.SINGLE(DiY),\"-\")","v":"-"}]
[null,null,"Cost recovery kWh",null,{"$f":"IFERROR(\nINDEX(Input_Usage[[F-PreviousVDO_Input]:[F-PreviousVDO_Input2]],MATCH(\"Residential - medium - Controlled load\",Input_Usage[Ref],0),MATCH($D$5,Inputs!$I$158:$Q$158,0))*E33,\"-\")","v":"-"}]
[null,null,"Proportion of CL usage",{"$f":"INDEX(Inputs!$C$17:$Y$17,1,MATCH($D$5,Inputs!$C$15:$Y$15,0))","v":{"$error":"#N/A"}},{"$f":"IFERROR(INDEX(#REF!,MATCH(1,(#REF!=\"Total usage - Controlled Load\")*(#REF!=\"Residential\")*(#REF!=\"January 2021 to June 2021\"),0),MATCH($D$35,#REF!,0))\n/INDEX(#REF!,MATCH(1,(#REF!=\"Total usage - Controlled Load\")*(#REF!=\"Residential\")*(#REF!=\"July 2020 to June 2021\"),0),MATCH($D$35,#REF!,0)),\"-\")","v":"-"}]
[null,null,"Cost recovery CL kWh",null,{"$f":"IFERROR(\nINDEX(Input_Usage[[F-PreviousVDO_Input]:[F-PreviousVDO_Input2]],MATCH(\"Residential - medium - Controlled load\",Input_Usage[Ref],0),MATCH(Calc_TU_rates!$D$135,Inputs!$I$158:$Q$158,0))*E35,\"-\")","v":"-"}]
[]
[null,null,"Network true up rates per customer per kWh - Calc_TUR_NetCL_2"]
[null,null,"Rate type","Fixed/Variable","Unit","Customer type","Cost element","Ausnet","Citipower","Jemena","Powercor","United Energy"]
[null,null,"Controlled load","Variable","$","Residential","Network",{"$f":"IFERROR(\n(SUMIFS(Calc_TUV_NetGroup_1[Ausnet],\nCalc_TUV_NetGroup_1[[Cost item]:[Cost item]],Calc_TUR_NetCL_1[[#This Row],[Rate type]:[Rate type]]&\" - supply\",\nCalc_TUV_NetGroup_1[[Customer type]:[Customer type]],Calc_TUR_NetCL_1[[#This Row],[Customer type]:[Customer type]],\nCalc_TUV_NetGroup_1[[Cost element]:[Cost element]],Calc_TUR_NetCL_1[[#This Row],[Cost element]:[Cost element]])+\nSUMIFS(Calc_TUV_NetGroup_1[Ausnet],\nCalc_TUV_NetGroup_1[[Cost item]:[Cost item]],Calc_TUR_NetCL_1[[#This Row],[Rate type]:[Rate type]]&\" - usage\",\nCalc_TUV_NetGroup_1[[Customer type]:[Customer type]],Calc_TUR_NetCL_1[[#This Row],[Customer type]:[Customer type]],\nCalc_TUV_NetGroup_1[[Cost element]:[Cost element]],Calc_TUR_NetCL_1[[#This Row],[Cost element]:[Cost element]]))\n/$E$34,\"-\")","v":"-"},{"$f":"IFERROR(\n(SUMIFS(Calc_TUV_NetGroup_1[Citipower],\nCalc_TUV_NetGroup_1[[Cost item]:[Cost item]],Calc_TUR_NetCL_1[[#This Row],[Rate type]:[Rate type]]&\" - supply\",\nCalc_TUV_NetGroup_1[[Customer type]:[Customer type]],Calc_TUR_NetCL_1[[#This Row],[Customer type]:[Customer type]],\nCalc_TUV_NetGroup_1[[Cost element]:[Cost element]],Calc_TUR_NetCL_1[[#This Row],[Cost element]:[Cost element]])+\nSUMIFS(Calc_TUV_NetGroup_1[Citipower],\nCalc_TUV_NetGroup_1[[Cost item]:[Cost item]],Calc_TUR_NetCL_1[[#This Row],[Rate type]:[Rate type]]&\" - usage\",\nCalc_TUV_NetGroup_1[[Customer type]:[Customer type]],Calc_TUR_NetCL_1[[#This Row],[Customer type]:[Customer type]],\nCalc_TUV_NetGroup_1[[Cost element]:[Cost element]],Calc_TUR_NetCL_1[[#This Row],[Cost element]:[Cost element]]))\n/$E$34,\"-\")","v":"-"},{"$f":"IFERROR(\n(SUMIFS(Calc_TUV_NetGroup_1[Jemena],\nCalc_TUV_NetGroup_1[[Cost item]:[Cost item]],Calc_TUR_NetCL_1[[#This Row],[Rate type]:[Rate type]]&\" - supply\",\nCalc_TUV_NetGroup_1[[Customer type]:[Customer type]],Calc_TUR_NetCL_1[[#This Row],[Customer type]:[Customer type]],\nCalc_TUV_NetGroup_1[[Cost element]:[Cost element]],Calc_TUR_NetCL_1[[#This Row],[Cost element]:[Cost element]])+\nSUMIFS(Calc_TUV_NetGroup_1[Jemena],\nCalc_TUV_NetGroup_1[[Cost item]:[Cost item]],Calc_TUR_NetCL_1[[#This Row],[Rate type]:[Rate type]]&\" - usage\",\nCalc_TUV_NetGroup_1[[Customer type]:[Customer type]],Calc_TUR_NetCL_1[[#This Row],[Customer type]:[Customer type]],\nCalc_TUV_NetGroup_1[[Cost element]:[Cost element]],Calc_TUR_NetCL_1[[#This Row],[Cost element]:[Cost element]]))\n/$E$34,\"-\")","v":"-"},{"$f":"IFERROR(\n(SUMIFS(Calc_TUV_NetGroup_1[Powercor],\nCalc_TUV_NetGroup_1[[Cost item]:[Cost item]],Calc_TUR_NetCL_1[[#This Row],[Rate type]:[Rate type]]&\" - supply\",\nCalc_TUV_NetGroup_1[[Customer type]:[Customer type]],Calc_TUR_NetCL_1[[#This Row],[Customer type]:[Customer type]],\nCalc_TUV_NetGroup_1[[Cost element]:[Cost element]],Calc_TUR_NetCL_1[[#This Row],[Cost element]:[Cost element]])+\nSUMIFS(Calc_TUV_NetGroup_1[Powercor],\nCalc_TUV_NetGroup_1[[Cost item]:[Cost item]],Calc_TUR_NetCL_1[[#This Row],[Rate type]:[Rate type]]&\" - usage\",\nCalc_TUV_NetGroup_1[[Customer type]:[Customer type]],Calc_TUR_NetCL_1[[#This Row],[Customer type]:[Customer type]],\nCalc_TUV_NetGroup_1[[Cost element]:[Cost element]],Calc_TUR_NetCL_1[[#This Row],[Cost element]:[Cost element]]))\n/$E$34,\"-\")","v":"-"},{"$f":"IFERROR(\n(SUMIFS(Calc_TUV_NetGroup_1[United Energy],\nCalc_TUV_NetGroup_1[[Cost item]:[Cost item]],Calc_TUR_NetCL_1[[#This Row],[Rate type]:[Rate type]]&\" - supply\",\nCalc_TUV_NetGroup_1[[Customer type]:[Customer type]],Calc_TUR_NetCL_1[[#This Row],[Customer type]:[Customer type]],\nCalc_TUV_NetGroup_1[[Cost element]:[Cost element]],Calc_TUR_NetCL_1[[#This Row],[Cost element]:[Cost element]])+\nSUMIFS(Calc_TUV_NetGroup_1[United Energy],\nCalc_TUV_NetGroup_1[[Cost item]:[Cost item]],Calc_TUR_NetCL_1[[#This Row],[Rate type]:[Rate type]]&\" - usage\",\nCalc_TUV_NetGroup_1[[Customer type]:[Customer type]],Calc_TUR_NetCL_1[[#This Row],[Customer type]:[Customer type]],\nCalc_TUV_NetGroup_1[[Cost element]:[Cost element]],Calc_TUR_NetCL_1[[#This Row],[Cost element]:[Cost element]]))\n/$E$34,\"-\")","v":"-"}]
[]
[null,null,"Checks"]
[null,null,"Rate type","Fixed/Variable","Unit","Customer type","Cost element","Ausnet","Citipower","Jemena","Powercor","United Energy"]
[null,null,"Anytime","Fixed","$","Residential","Network",{"$f":"IFERROR(\nIF(\n(SUMIFS(Calc_TUV_NetGroup_1[Ausnet],Calc_TUV_NetGroup_1[[Customer type]:[Customer type]],$F44,Calc_TUV_NetGroup_1[[Cost item]:[Cost item]],$C44&\" - supply\")+\nSUMIFS(Calc_TUV_NetGroup_1[Ausnet],Calc_TUV_NetGroup_1[[Customer type]:[Customer type]],$F44,Calc_TUV_NetGroup_1[[Cost item]:[Cost item]],$C44&\" - usage\"))/\nIF($C44<>\"Controlled load\",$E$24,$E$34)=H28,\n0,1),\"-\")","v":"-"},{"$f":"IFERROR(\nIF(\n(SUMIFS(Calc_TUV_NetGroup_1[Citipower],Calc_TUV_NetGroup_1[[Customer type]:[Customer type]],$F44,Calc_TUV_NetGroup_1[[Cost item]:[Cost item]],$C44&\" - supply\")+\nSUMIFS(Calc_TUV_NetGroup_1[Citipower],Calc_TUV_NetGroup_1[[Customer type]:[Customer type]],$F44,Calc_TUV_NetGroup_1[[Cost item]:[Cost item]],$C44&\" - usage\"))/\nIF($C44<>\"Controlled load\",$E$24,$E$34)=I28,\n0,1),\"-\")","v":"-"},{"$f":"IFERROR(\nIF(\n(SUMIFS(Calc_TUV_NetGroup_1[Jemena],Calc_TUV_NetGroup_1[[Customer type]:[Customer type]],$F44,Calc_TUV_NetGroup_1[[Cost item]:[Cost item]],$C44&\" - supply\")+\nSUMIFS(Calc_TUV_NetGroup_1[Jemena],Calc_TUV_NetGroup_1[[Customer type]:[Customer type]],$F44,Calc_TUV_NetGroup_1[[Cost item]:[Cost item]],$C44&\" - usage\"))/\nIF($C44<>\"Controlled load\",$E$24,$E$34)=J28,\n0,1),\"-\")","v":"-"},{"$f":"IFERROR(\nIF(\n(SUMIFS(Calc_TUV_NetGroup_1[Powercor],Calc_TUV_NetGroup_1[[Customer type]:[Customer type]],$F44,Calc_TUV_NetGroup_1[[Cost item]:[Cost item]],$C44&\" - supply\")+\nSUMIFS(Calc_TUV_NetGroup_1[Powercor],Calc_TUV_NetGroup_1[[Customer type]:[Customer type]],$F44,Calc_TUV_NetGroup_1[[Cost item]:[Cost item]],$C44&\" - usage\"))/\nIF($C44<>\"Controlled load\",$E$24,$E$34)=K28,\n0,1),\"-\")","v":"-"},{"$f":"IFERROR(\nIF(\n(SUMIFS(Calc_TUV_NetGroup_1[United Energy],Calc_TUV_NetGroup_1[[Customer type]:[Customer type]],$F44,Calc_TUV_NetGroup_1[[Cost item]:[Cost item]],$C44&\" - supply\")+\nSUMIFS(Calc_TUV_NetGroup_1[United Energy],Calc_TUV_NetGroup_1[[Customer type]:[Customer type]],$F44,Calc_TUV_NetGroup_1[[Cost item]:[Cost item]],$C44&\" - usage\"))/\nIF($C44<>\"Controlled load\",$E$24,$E$34)=L28,\n0,1),\"-\")","v":"-"}]
[null,null,"Anytime","Fixed","$","Small business","Network",{"$f":"IFERROR(\nIF(\n(SUMIFS(Calc_TUV_NetGroup_1[Ausnet],Calc_TUV_NetGroup_1[[Customer type]:[Customer type]],$F45,Calc_TUV_NetGroup_1[[Cost item]:[Cost item]],$C45&\" - supply\")+\nSUMIFS(Calc_TUV_NetGroup_1[Ausnet],Calc_TUV_NetGroup_1[[Customer type]:[Customer type]],$F45,Calc_TUV_NetGroup_1[[Cost item]:[Cost item]],$C45&\" - usage\"))/\nIF($C45<>\"Controlled load\",$E$24,$E$34)=H29,\n0,1),\"-\")","v":"-"},{"$f":"IFERROR(\nIF(\n(SUMIFS(Calc_TUV_NetGroup_1[Citipower],Calc_TUV_NetGroup_1[[Customer type]:[Customer type]],$F45,Calc_TUV_NetGroup_1[[Cost item]:[Cost item]],$C45&\" - supply\")+\nSUMIFS(Calc_TUV_NetGroup_1[Citipower],Calc_TUV_NetGroup_1[[Customer type]:[Customer type]],$F45,Calc_TUV_NetGroup_1[[Cost item]:[Cost item]],$C45&\" - usage\"))/\nIF($C45<>\"Controlled load\",$E$24,$E$34)=I29,\n0,1),\"-\")","v":"-"},{"$f":"IFERROR(\nIF(\n(SUMIFS(Calc_TUV_NetGroup_1[Jemena],Calc_TUV_NetGroup_1[[Customer type]:[Customer type]],$F45,Calc_TUV_NetGroup_1[[Cost item]:[Cost item]],$C45&\" - supply\")+\nSUMIFS(Calc_TUV_NetGroup_1[Jemena],Calc_TUV_NetGroup_1[[Customer type]:[Customer type]],$F45,Calc_TUV_NetGroup_1[[Cost item]:[Cost item]],$C45&\" - usage\"))/\nIF($C45<>\"Controlled load\",$E$24,$E$34)=J29,\n0,1),\"-\")","v":"-"},{"$f":"IFERROR(\nIF(\n(SUMIFS(Calc_TUV_NetGroup_1[Powercor],Calc_TUV_NetGroup_1[[Customer type]:[Customer type]],$F45,Calc_TUV_NetGroup_1[[Cost item]:[Cost item]],$C45&\" - supply\")+\nSUMIFS(Calc_TUV_NetGroup_1[Powercor],Calc_TUV_NetGroup_1[[Customer type]:[Customer type]],$F45,Calc_TUV_NetGroup_1[[Cost item]:[Cost item]],$C45&\" - usage\"))/\nIF($C45<>\"Controlled load\",$E$24,$E$34)=K29,\n0,1),\"-\")","v":"-"},{"$f":"IFERROR(\nIF(\n(SUMIFS(Calc_TUV_NetGroup_1[United Energy],Calc_TUV_NetGroup_1[[Customer type]:[Customer type]],$F45,Calc_TUV_NetGroup_1[[Cost item]:[Cost item]],$C45&\" - supply\")+\nSUMIFS(Calc_TUV_NetGroup_1[United Energy],Calc_TUV_NetGroup_1[[Customer type]:[Customer type]],$F45,Calc_TUV_NetGroup_1[[Cost item]:[Cost item]],$C45&\" - usage\"))/\nIF($C45<>\"Controlled load\",$E$24,$E$34)=L29,\n0,1),\"-\")","v":"-"}]
[null,null,"TOU","Fixed","$","Residential","Network",{"$f":"IFERROR(\nIF(\n(SUMIFS(Calc_TUV_NetGroup_1[Ausnet],Calc_TUV_NetGroup_1[[Customer type]:[Customer type]],$F46,Calc_TUV_NetGroup_1[[Cost item]:[Cost item]],$C46&\" - supply\")+\nSUMIFS(Calc_TUV_NetGroup_1[Ausnet],Calc_TUV_NetGroup_1[[Customer type]:[Customer type]],$F46,Calc_TUV_NetGroup_1[[Cost item]:[Cost item]],$C46&\" - usage\"))/\nIF($C46<>\"Controlled load\",$E$24,$E$34)=H30,\n0,1),\"-\")","v":"-"},{"$f":"IFERROR(\nIF(\n(SUMIFS(Calc_TUV_NetGroup_1[Citipower],Calc_TUV_NetGroup_1[[Customer type]:[Customer type]],$F46,Calc_TUV_NetGroup_1[[Cost item]:[Cost item]],$C46&\" - supply\")+\nSUMIFS(Calc_TUV_NetGroup_1[Citipower],Calc_TUV_NetGroup_1[[Customer type]:[Customer type]],$F46,Calc_TUV_NetGroup_1[[Cost item]:[Cost item]],$C46&\" - usage\"))/\nIF($C46<>\"Controlled load\",$E$24,$E$34)=I30,\n0,1),\"-\")","v":"-"},{"$f":"IFERROR(\nIF(\n(SUMIFS(Calc_TUV_NetGroup_1[Jemena],Calc_TUV_NetGroup_1[[Customer type]:[Customer type]],$F46,Calc_TUV_NetGroup_1[[Cost item]:[Cost item]],$C46&\" - supply\")+\nSUMIFS(Calc_TUV_NetGroup_1[Jemena],Calc_TUV_NetGroup_1[[Customer type]:[Customer type]],$F46,Calc_TUV_NetGroup_1[[Cost item]:[Cost item]],$C46&\" - usage\"))/\nIF($C46<>\"Controlled load\",$E$24,$E$34)=J30,\n0,1),\"-\")","v":"-"},{"$f":"IFERROR(\nIF(\n(SUMIFS(Calc_TUV_NetGroup_1[Powercor],Calc_TUV_NetGroup_1[[Customer type]:[Customer type]],$F46,Calc_TUV_NetGroup_1[[Cost item]:[Cost item]],$C46&\" - supply\")+\nSUMIFS(Calc_TUV_NetGroup_1[Powercor],Calc_TUV_NetGroup_1[[Customer type]:[Customer type]],$F46,Calc_TUV_NetGroup_1[[Cost item]:[Cost item]],$C46&\" - usage\"))/\nIF($C46<>\"Controlled load\",$E$24,$E$34)=K30,\n0,1),\"-\")","v":"-"},{"$f":"IFERROR(\nIF(\n(SUMIFS(Calc_TUV_NetGroup_1[United Energy],Calc_TUV_NetGroup_1[[Customer type]:[Customer type]],$F46,Calc_TUV_NetGroup_1[[Cost item]:[Cost item]],$C46&\" - supply\")+\nSUMIFS(Calc_TUV_NetGroup_1[United Energy],Calc_TUV_NetGroup_1[[Customer type]:[Customer type]],$F46,Calc_TUV_NetGroup_1[[Cost item]:[Cost item]],$C46&\" - usage\"))/\nIF($C46<>\"Controlled load\",$E$24,$E$34)=L30,\n0,1),\"-\")","v":"-"}]
[null,null,"TOU","Fixed","$","Small business","Network",{"$f":"IFERROR(\nIF(\n(SUMIFS(Calc_TUV_NetGroup_1[Ausnet],Calc_TUV_NetGroup_1[[Customer type]:[Customer type]],$F47,Calc_TUV_NetGroup_1[[Cost item]:[Cost item]],$C47&\" - supply\")+\nSUMIFS(Calc_TUV_NetGroup_1[Ausnet],Calc_TUV_NetGroup_1[[Customer type]:[Customer type]],$F47,Calc_TUV_NetGroup_1[[Cost item]:[Cost item]],$C47&\" - usage\"))/\nIF($C47<>\"Controlled load\",$E$24,$E$34)=H31,\n0,1),\"-\")","v":"-"},{"$f":"IFERROR(\nIF(\n(SUMIFS(Calc_TUV_NetGroup_1[Citipower],Calc_TUV_NetGroup_1[[Customer type]:[Customer type]],$F47,Calc_TUV_NetGroup_1[[Cost item]:[Cost item]],$C47&\" - supply\")+\nSUMIFS(Calc_TUV_NetGroup_1[Citipower],Calc_TUV_NetGroup_1[[Customer type]:[Customer type]],$F47,Calc_TUV_NetGroup_1[[Cost item]:[Cost item]],$C47&\" - usage\"))/\nIF($C47<>\"Controlled load\",$E$24,$E$34)=I31,\n0,1),\"-\")","v":"-"},{"$f":"IFERROR(\nIF(\n(SUMIFS(Calc_TUV_NetGroup_1[Jemena],Calc_TUV_NetGroup_1[[Customer type]:[Customer type]],$F47,Calc_TUV_NetGroup_1[[Cost item]:[Cost item]],$C47&\" - supply\")+\nSUMIFS(Calc_TUV_NetGroup_1[Jemena],Calc_TUV_NetGroup_1[[Customer type]:[Customer type]],$F47,Calc_TUV_NetGroup_1[[Cost item]:[Cost item]],$C47&\" - usage\"))/\nIF($C47<>\"Controlled load\",$E$24,$E$34)=J31,\n0,1),\"-\")","v":"-"},{"$f":"IFERROR(\nIF(\n(SUMIFS(Calc_TUV_NetGroup_1[Powercor],Calc_TUV_NetGroup_1[[Customer type]:[Customer type]],$F47,Calc_TUV_NetGroup_1[[Cost item]:[Cost item]],$C47&\" - supply\")+\nSUMIFS(Calc_TUV_NetGroup_1[Powercor],Calc_TUV_NetGroup_1[[Customer type]:[Customer type]],$F47,Calc_TUV_NetGroup_1[[Cost item]:[Cost item]],$C47&\" - usage\"))/\nIF($C47<>\"Controlled load\",$E$24,$E$34)=K31,\n0,1),\"-\")","v":"-"},{"$f":"IFERROR(\nIF(\n(SUMIFS(Calc_TUV_NetGroup_1[United Energy],Calc_TUV_NetGroup_1[[Customer type]:[Customer type]],$F47,Calc_TUV_NetGroup_1[[Cost item]:[Cost item]],$C47&\" - supply\")+\nSUMIFS(Calc_TUV_NetGroup_1[United Energy],Calc_TUV_NetGroup_1[[Customer type]:[Customer type]],$F47,Calc_TUV_NetGroup_1[[Cost item]:[Cost item]],$C47&\" - usage\"))/\nIF($C47<>\"Controlled load\",$E$24,$E$34)=L31,\n0,1),\"-\")","v":"-"}]
[null,null,"Controlled load","Variable","$","Residential","Network",{"$f":"IFERROR(\nIF(\n(SUMIFS(Calc_TUV_NetGroup_1[Ausnet],Calc_TUV_NetGroup_1[[Customer type]:[Customer type]],$F48,Calc_TUV_NetGroup_1[[Cost item]:[Cost item]],$C48&\" - supply\")+\nSUMIFS(Calc_TUV_NetGroup_1[Ausnet],Calc_TUV_NetGroup_1[[Customer type]:[Customer type]],$F48,Calc_TUV_NetGroup_1[[Cost item]:[Cost item]],$C48&\" - usage\"))/\nIF($C48<>\"Controlled load\",$E$24,$E$34)=H40,\n0,1),\"-\")","v":"-"},{"$f":"IFERROR(\nIF(\n(SUMIFS(Calc_TUV_NetGroup_1[Citipower],Calc_TUV_NetGroup_1[[Customer type]:[Customer type]],$F48,Calc_TUV_NetGroup_1[[Cost item]:[Cost item]],$C48&\" - supply\")+\nSUMIFS(Calc_TUV_NetGroup_1[Citipower],Calc_TUV_NetGroup_1[[Customer type]:[Customer type]],$F48,Calc_TUV_NetGroup_1[[Cost item]:[Cost item]],$C48&\" - usage\"))/\nIF($C48<>\"Controlled load\",$E$24,$E$34)=I40,\n0,1),\"-\")","v":"-"},{"$f":"IFERROR(\nIF(\n(SUMIFS(Calc_TUV_NetGroup_1[Jemena],Calc_TUV_NetGroup_1[[Customer type]:[Customer type]],$F48,Calc_TUV_NetGroup_1[[Cost item]:[Cost item]],$C48&\" - supply\")+\nSUMIFS(Calc_TUV_NetGroup_1[Jemena],Calc_TUV_NetGroup_1[[Customer type]:[Customer type]],$F48,Calc_TUV_NetGroup_1[[Cost item]:[Cost item]],$C48&\" - usage\"))/\nIF($C48<>\"Controlled load\",$E$24,$E$34)=J40,\n0,1),\"-\")","v":"-"},{"$f":"IFERROR(\nIF(\n(SUMIFS(Calc_TUV_NetGroup_1[Powercor],Calc_TUV_NetGroup_1[[Customer type]:[Customer type]],$F48,Calc_TUV_NetGroup_1[[Cost item]:[Cost item]],$C48&\" - supply\")+\nSUMIFS(Calc_TUV_NetGroup_1[Powercor],Calc_TUV_NetGroup_1[[Customer type]:[Customer type]],$F48,Calc_TUV_NetGroup_1[[Cost item]:[Cost item]],$C48&\" - usage\"))/\nIF($C48<>\"Controlled load\",$E$24,$E$34)=K40,\n0,1),\"-\")","v":"-"},{"$f":"IFERROR(\nIF(\n(SUMIFS(Calc_TUV_NetGroup_1[United Energy],Calc_TUV_NetGroup_1[[Customer type]:[Customer type]],$F48,Calc_TUV_NetGroup_1[[Cost item]:[Cost item]],$C48&\" - supply\")+\nSUMIFS(Calc_TUV_NetGroup_1[United Energy],Calc_TUV_NetGroup_1[[Customer type]:[Customer type]],$F48,Calc_TUV_NetGroup_1[[Cost item]:[Cost item]],$C48&\" - usage\"))/\nIF($C48<>\"Controlled load\",$E$24,$E$34)=L40,\n0,1),\"-\")","v":"-"}]
[]
[null,{"$f":"MAX(B$3:B49)+0.01","v":15.02},"Environmental true up rates"]
[]
[null,null,"Calc_TUV_EnvGroup_1"]
[null,null,"Cost item","Fixed/Variable","Unit","Customer type","Cost element","Ausnet","Citipower","Jemena","Powercor","United Energy"]
[null,null,{"$f":"IF(COUNTIFS(Calc_TUV_Env_1[Pass through (Yes/No)],\"Yes\",Calc_TUV_Env_1[Cost item],\"Large-scale renewable energy target (LRET)\")=1,\"LRET True Up\",\"-\")","v":"LRET True Up"},"Variable","$/kWh","All","Environmental",{"$f":"IFERROR(SUMIFS(INDEX(Calc_TUV_Env_1[[Ausnet]:[United Energy]],0,MATCH(Calc_TUV_EnvGroup_1[[#Headers],[Ausnet]],Calc_TUV_Env_1[[#Headers],[Ausnet]:[United Energy]],0)),\nCalc_TUV_Env_1[Cost item],Calc_TUV_EnvGroup_1[[#This Row],[Cost item]],\nCalc_TUV_Env_1[Customer type],Calc_TUV_EnvGroup_1[[#This Row],[Customer type]]),\"-\")","v":-1.7522418790188036E-4},{"$f":"IFERROR(SUMIFS(INDEX(Calc_TUV_Env_1[[Ausnet]:[United Energy]],0,MATCH(Calc_TUV_EnvGroup_1[[#Headers],[Citipower]],Calc_TUV_Env_1[[#Headers],[Ausnet]:[United Energy]],0)),\nCalc_TUV_Env_1[Cost item],Calc_TUV_EnvGroup_1[[#This Row],[Cost item]],\nCalc_TUV_Env_1[Customer type],Calc_TUV_EnvGroup_1[[#This Row],[Customer type]]),\"-\")","v":-1.6933251262343015E-4},{"$f":"IFERROR(SUMIFS(INDEX(Calc_TUV_Env_1[[Ausnet]:[United Energy]],0,MATCH(Calc_TUV_EnvGroup_1[[#Headers],[Jemena]],Calc_TUV_Env_1[[#Headers],[Ausnet]:[United Energy]],0)),\nCalc_TUV_Env_1[Cost item],Calc_TUV_EnvGroup_1[[#This Row],[Cost item]],\nCalc_TUV_Env_1[Customer type],Calc_TUV_EnvGroup_1[[#This Row],[Customer type]]),\"-\")","v":-1.7007459854020515E-4},{"$f":"IFERROR(SUMIFS(INDEX(Calc_TUV_Env_1[[Ausnet]:[United Energy]],0,MATCH(Calc_TUV_EnvGroup_1[[#Headers],[Powercor]],Calc_TUV_Env_1[[#Headers],[Ausnet]:[United Energy]],0)),\nCalc_TUV_Env_1[Cost item],Calc_TUV_EnvGroup_1[[#This Row],[Cost item]],\nCalc_TUV_Env_1[Customer type],Calc_TUV_EnvGroup_1[[#This Row],[Customer type]]),\"-\")","v":-1.7286794225333457E-4},{"$f":"IFERROR(SUMIFS(INDEX(Calc_TUV_Env_1[[Ausnet]:[United Energy]],0,MATCH(Calc_TUV_EnvGroup_1[[#Headers],[United Energy]],Calc_TUV_Env_1[[#Headers],[Ausnet]:[United Energy]],0)),\nCalc_TUV_Env_1[Cost item],Calc_TUV_EnvGroup_1[[#This Row],[Cost item]],\nCalc_TUV_Env_1[Customer type],Calc_TUV_EnvGroup_1[[#This Row],[Customer type]]),\"-\")","v":-1.6953713249143594E-4}]
[null,null,{"$f":"IF(COUNTIFS(Calc_TUV_Env_1[Pass through (Yes/No)],\"Yes\",Calc_TUV_Env_1[Cost item],\"Small-scale renewable energy scheme (SRES)\")=1,\"SRES True Up\",\"-\")","v":"SRES True Up"},"Variable","$/kWh","All","Environmental",{"$f":"IFERROR(SUMIFS(INDEX(Calc_TUV_Env_1[[Ausnet]:[United Energy]],0,MATCH(Calc_TUV_EnvGroup_1[[#Headers],[Ausnet]],Calc_TUV_Env_1[[#Headers],[Ausnet]:[United Energy]],0)),\nCalc_TUV_Env_1[Cost item],Calc_TUV_EnvGroup_1[[#This Row],[Cost item]],\nCalc_TUV_Env_1[Customer type],Calc_TUV_EnvGroup_1[[#This Row],[Customer type]]),\"-\")","v":-5.6428670277665306E-4},{"$f":"IFERROR(SUMIFS(INDEX(Calc_TUV_Env_1[[Ausnet]:[United Energy]],0,MATCH(Calc_TUV_EnvGroup_1[[#Headers],[Citipower]],Calc_TUV_Env_1[[#Headers],[Ausnet]:[United Energy]],0)),\nCalc_TUV_Env_1[Cost item],Calc_TUV_EnvGroup_1[[#This Row],[Cost item]],\nCalc_TUV_Env_1[Customer type],Calc_TUV_EnvGroup_1[[#This Row],[Customer type]]),\"-\")","v":-5.4531332897183888E-4},{"$f":"IFERROR(SUMIFS(INDEX(Calc_TUV_Env_1[[Ausnet]:[United Energy]],0,MATCH(Calc_TUV_EnvGroup_1[[#Headers],[Jemena]],Calc_TUV_Env_1[[#Headers],[Ausnet]:[United Energy]],0)),\nCalc_TUV_Env_1[Cost item],Calc_TUV_EnvGroup_1[[#This Row],[Cost item]],\nCalc_TUV_Env_1[Customer type],Calc_TUV_EnvGroup_1[[#This Row],[Customer type]]),\"-\")","v":-5.477031201311988E-4},{"$f":"IFERROR(SUMIFS(INDEX(Calc_TUV_Env_1[[Ausnet]:[United Energy]],0,MATCH(Calc_TUV_EnvGroup_1[[#Headers],[Powercor]],Calc_TUV_Env_1[[#Headers],[Ausnet]:[United Energy]],0)),\nCalc_TUV_Env_1[Cost item],Calc_TUV_EnvGroup_1[[#This Row],[Cost item]],\nCalc_TUV_Env_1[Customer type],Calc_TUV_EnvGroup_1[[#This Row],[Customer type]]),\"-\")","v":-5.5669872018206817E-4},{"$f":"IFERROR(SUMIFS(INDEX(Calc_TUV_Env_1[[Ausnet]:[United Energy]],0,MATCH(Calc_TUV_EnvGroup_1[[#Headers],[United Energy]],Calc_TUV_Env_1[[#Headers],[Ausnet]:[United Energy]],0)),\nCalc_TUV_Env_1[Cost item],Calc_TUV_EnvGroup_1[[#This Row],[Cost item]],\nCalc_TUV_Env_1[Customer type],Calc_TUV_EnvGroup_1[[#This Row],[Customer type]]),\"-\")","v":-5.4597228063839884E-4}]
[null,null,{"$f":"IF(COUNTIFS(Calc_TUV_Env_1[Pass through (Yes/No)],\"Yes\",Calc_TUV_Env_1[Cost item],\"Victorian energy upgrades (VEU)\")=1,\"VEU True Up\",\"-\")","v":"-"},"Variable","$/kWh","All","Environmental",{"$f":"IFERROR(SUMIFS(INDEX(Calc_TUV_Env_1[[Ausnet]:[United Energy]],0,MATCH(Calc_TUV_EnvGroup_1[[#Headers],[Ausnet]],Calc_TUV_Env_1[[#Headers],[Ausnet]:[United Energy]],0)),\nCalc_TUV_Env_1[Cost item],Calc_TUV_EnvGroup_1[[#This Row],[Cost item]],\nCalc_TUV_Env_1[Customer type],Calc_TUV_EnvGroup_1[[#This Row],[Customer type]]),\"-\")","v":0},{"$f":"IFERROR(SUMIFS(INDEX(Calc_TUV_Env_1[[Ausnet]:[United Energy]],0,MATCH(Calc_TUV_EnvGroup_1[[#Headers],[Citipower]],Calc_TUV_Env_1[[#Headers],[Ausnet]:[United Energy]],0)),\nCalc_TUV_Env_1[Cost item],Calc_TUV_EnvGroup_1[[#This Row],[Cost item]],\nCalc_TUV_Env_1[Customer type],Calc_TUV_EnvGroup_1[[#This Row],[Customer type]]),\"-\")","v":0},{"$f":"IFERROR(SUMIFS(INDEX(Calc_TUV_Env_1[[Ausnet]:[United Energy]],0,MATCH(Calc_TUV_EnvGroup_1[[#Headers],[Jemena]],Calc_TUV_Env_1[[#Headers],[Ausnet]:[United Energy]],0)),\nCalc_TUV_Env_1[Cost item],Calc_TUV_EnvGroup_1[[#This Row],[Cost item]],\nCalc_TUV_Env_1[Customer type],Calc_TUV_EnvGroup_1[[#This Row],[Customer type]]),\"-\")","v":0},{"$f":"IFERROR(SUMIFS(INDEX(Calc_TUV_Env_1[[Ausnet]:[United Energy]],0,MATCH(Calc_TUV_EnvGroup_1[[#Headers],[Powercor]],Calc_TUV_Env_1[[#Headers],[Ausnet]:[United Energy]],0)),\nCalc_TUV_Env_1[Cost item],Calc_TUV_EnvGroup_1[[#This Row],[Cost item]],\nCalc_TUV_Env_1[Customer type],Calc_TUV_EnvGroup_1[[#This Row],[Customer type]]),\"-\")","v":0},{"$f":"IFERROR(SUMIFS(INDEX(Calc_TUV_Env_1[[Ausnet]:[United Energy]],0,MATCH(Calc_TUV_EnvGroup_1[[#Headers],[United Energy]],Calc_TUV_Env_1[[#Headers],[Ausnet]:[United Energy]],0)),\nCalc_TUV_Env_1[Cost item],Calc_TUV_EnvGroup_1[[#This Row],[Cost item]],\nCalc_TUV_Env_1[Customer type],Calc_TUV_EnvGroup_1[[#This Row],[Customer type]]),\"-\")","v":0}]
[]
[null,null,"Period (days)","Decision",{"$f":"INDEX(Input_DecisionActual[Decision],MATCH(Calc_TU_rates!E59,Input_DecisionActual[Actual],0),1)","v":"VDO 2024-25 - Final"},{"$f":"INDEX(Input_TU_Periods[],2,MATCH($E58,Inputs!$C$221:$BM$221,0))","v":365}]
[null,null,"Period (days)","Actual",{"$f":"D5","v":"VDO 2025-26 - Final"},{"$f":"INDEX(Input_TU_Periods[],2,MATCH($E59,Inputs!$C$221:$BM$221,0))","v":365}]
[null,null,"Decision period multiplier",null,null,{"$f":"F58/F59","v":1}]
[]
[null,null,"Calc_TUR_Env_1"]
[null,null,"Rate type","True up","Unit","Customer type","Cost element","Ausnet","Citipower","Jemena","Powercor","United Energy"]
[null,null,"Single rate","LRET true up","$/kWh","Residential","Environmental",{"$f":"IFERROR(\nIF(OR(\nAND(Calc_TUR_Env_1[[#Headers],[Ausnet]]=\"Ausnet\",Calc_TUR_Env_1[[#This Row],[Rate type]:[Rate type]]=\"Single rate\"),\nAND(Calc_TUR_Env_1[[#Headers],[Ausnet]]<>\"Ausnet\",OR(Calc_TUR_Env_1[[#This Row],[Rate type]:[Rate type]]=\"Block 1\",Calc_TUR_Env_1[[#This Row],[Rate type]:[Rate type]]=\"Balance\"))),\"-\",\n\nSUMIFS(Calc_TUV_EnvGroup_1[Ausnet],\nCalc_TUV_EnvGroup_1[[Cost item]:[Cost item]],Calc_TUR_Env_1[[#This Row],[True up]:[True up]],\nCalc_TUV_EnvGroup_1[[Cost element]:[Cost element]],Calc_TUR_Env_1[[#This Row],[Cost element]:[Cost element]])\n*\n($F$58/$F$59)),\"-\")","v":"-"},{"$f":"IFERROR(\nIF(OR(\nAND(Calc_TUR_Env_1[[#Headers],[Citipower]]=\"Ausnet\",Calc_TUR_Env_1[[#This Row],[Rate type]:[Rate type]]=\"Single rate\"),\nAND(Calc_TUR_Env_1[[#Headers],[Citipower]]<>\"Ausnet\",OR(Calc_TUR_Env_1[[#This Row],[Rate type]:[Rate type]]=\"Block 1\",Calc_TUR_Env_1[[#This Row],[Rate type]:[Rate type]]=\"Balance\"))),\"-\",\n\nSUMIFS(Calc_TUV_EnvGroup_1[Citipower],\nCalc_TUV_EnvGroup_1[[Cost item]:[Cost item]],Calc_TUR_Env_1[[#This Row],[True up]:[True up]],\nCalc_TUV_EnvGroup_1[[Cost element]:[Cost element]],Calc_TUR_Env_1[[#This Row],[Cost element]:[Cost element]])\n*\n($F$58/$F$59)),\"-\")","v":-1.6933251262343015E-4},{"$f":"IFERROR(\nIF(OR(\nAND(Calc_TUR_Env_1[[#Headers],[Jemena]]=\"Ausnet\",Calc_TUR_Env_1[[#This Row],[Rate type]:[Rate type]]=\"Single rate\"),\nAND(Calc_TUR_Env_1[[#Headers],[Jemena]]<>\"Ausnet\",OR(Calc_TUR_Env_1[[#This Row],[Rate type]:[Rate type]]=\"Block 1\",Calc_TUR_Env_1[[#This Row],[Rate type]:[Rate type]]=\"Balance\"))),\"-\",\n\nSUMIFS(Calc_TUV_EnvGroup_1[Jemena],\nCalc_TUV_EnvGroup_1[[Cost item]:[Cost item]],Calc_TUR_Env_1[[#This Row],[True up]:[True up]],\nCalc_TUV_EnvGroup_1[[Cost element]:[Cost element]],Calc_TUR_Env_1[[#This Row],[Cost element]:[Cost element]])\n*\n($F$58/$F$59)),\"-\")","v":-1.7007459854020515E-4},{"$f":"IFERROR(\nIF(OR(\nAND(Calc_TUR_Env_1[[#Headers],[Powercor]]=\"Ausnet\",Calc_TUR_Env_1[[#This Row],[Rate type]:[Rate type]]=\"Single rate\"),\nAND(Calc_TUR_Env_1[[#Headers],[Powercor]]<>\"Ausnet\",OR(Calc_TUR_Env_1[[#This Row],[Rate type]:[Rate type]]=\"Block 1\",Calc_TUR_Env_1[[#This Row],[Rate type]:[Rate type]]=\"Balance\"))),\"-\",\n\nSUMIFS(Calc_TUV_EnvGroup_1[Powercor],\nCalc_TUV_EnvGroup_1[[Cost item]:[Cost item]],Calc_TUR_Env_1[[#This Row],[True up]:[True up]],\nCalc_TUV_EnvGroup_1[[Cost element]:[Cost element]],Calc_TUR_Env_1[[#This Row],[Cost element]:[Cost element]])\n*\n($F$58/$F$59)),\"-\")","v":-1.7286794225333457E-4},{"$f":"IFERROR(\nIF(OR(\nAND(Calc_TUR_Env_1[[#Headers],[United Energy]]=\"Ausnet\",Calc_TUR_Env_1[[#This Row],[Rate type]:[Rate type]]=\"Single rate\"),\nAND(Calc_TUR_Env_1[[#Headers],[United Energy]]<>\"Ausnet\",OR(Calc_TUR_Env_1[[#This Row],[Rate type]:[Rate type]]=\"Block 1\",Calc_TUR_Env_1[[#This Row],[Rate type]:[Rate type]]=\"Balance\"))),\"-\",\n\nSUMIFS(Calc_TUV_EnvGroup_1[United Energy],\nCalc_TUV_EnvGroup_1[[Cost item]:[Cost item]],Calc_TUR_Env_1[[#This Row],[True up]:[True up]],\nCalc_TUV_EnvGroup_1[[Cost element]:[Cost element]],Calc_TUR_Env_1[[#This Row],[Cost element]:[Cost element]])\n*\n($F$58/$F$59)),\"-\")","v":-1.6953713249143594E-4}]
[null,null,"Block 1","LRET true up","$/kWh","Residential","Environmental",{"$f":"IFERROR(\nIF(OR(\nAND(Calc_TUR_Env_1[[#Headers],[Ausnet]]=\"Ausnet\",Calc_TUR_Env_1[[#This Row],[Rate type]:[Rate type]]=\"Single rate\"),\nAND(Calc_TUR_Env_1[[#Headers],[Ausnet]]<>\"Ausnet\",OR(Calc_TUR_Env_1[[#This Row],[Rate type]:[Rate type]]=\"Block 1\",Calc_TUR_Env_1[[#This Row],[Rate type]:[Rate type]]=\"Balance\"))),\"-\",\n\nSUMIFS(Calc_TUV_EnvGroup_1[Ausnet],\nCalc_TUV_EnvGroup_1[[Cost item]:[Cost item]],Calc_TUR_Env_1[[#This Row],[True up]:[True up]],\nCalc_TUV_EnvGroup_1[[Cost element]:[Cost element]],Calc_TUR_Env_1[[#This Row],[Cost element]:[Cost element]])\n*\n($F$58/$F$59)),\"-\")","v":-1.7522418790188036E-4},{"$f":"IFERROR(\nIF(OR(\nAND(Calc_TUR_Env_1[[#Headers],[Citipower]]=\"Ausnet\",Calc_TUR_Env_1[[#This Row],[Rate type]:[Rate type]]=\"Single rate\"),\nAND(Calc_TUR_Env_1[[#Headers],[Citipower]]<>\"Ausnet\",OR(Calc_TUR_Env_1[[#This Row],[Rate type]:[Rate type]]=\"Block 1\",Calc_TUR_Env_1[[#This Row],[Rate type]:[Rate type]]=\"Balance\"))),\"-\",\n\nSUMIFS(Calc_TUV_EnvGroup_1[Citipower],\nCalc_TUV_EnvGroup_1[[Cost item]:[Cost item]],Calc_TUR_Env_1[[#This Row],[True up]:[True up]],\nCalc_TUV_EnvGroup_1[[Cost element]:[Cost element]],Calc_TUR_Env_1[[#This Row],[Cost element]:[Cost element]])\n*\n($F$58/$F$59)),\"-\")","v":"-"},{"$f":"IFERROR(\nIF(OR(\nAND(Calc_TUR_Env_1[[#Headers],[Jemena]]=\"Ausnet\",Calc_TUR_Env_1[[#This Row],[Rate type]:[Rate type]]=\"Single rate\"),\nAND(Calc_TUR_Env_1[[#Headers],[Jemena]]<>\"Ausnet\",OR(Calc_TUR_Env_1[[#This Row],[Rate type]:[Rate type]]=\"Block 1\",Calc_TUR_Env_1[[#This Row],[Rate type]:[Rate type]]=\"Balance\"))),\"-\",\n\nSUMIFS(Calc_TUV_EnvGroup_1[Jemena],\nCalc_TUV_EnvGroup_1[[Cost item]:[Cost item]],Calc_TUR_Env_1[[#This Row],[True up]:[True up]],\nCalc_TUV_EnvGroup_1[[Cost element]:[Cost element]],Calc_TUR_Env_1[[#This Row],[Cost element]:[Cost element]])\n*\n($F$58/$F$59)),\"-\")","v":"-"},{"$f":"IFERROR(\nIF(OR(\nAND(Calc_TUR_Env_1[[#Headers],[Powercor]]=\"Ausnet\",Calc_TUR_Env_1[[#This Row],[Rate type]:[Rate type]]=\"Single rate\"),\nAND(Calc_TUR_Env_1[[#Headers],[Powercor]]<>\"Ausnet\",OR(Calc_TUR_Env_1[[#This Row],[Rate type]:[Rate type]]=\"Block 1\",Calc_TUR_Env_1[[#This Row],[Rate type]:[Rate type]]=\"Balance\"))),\"-\",\n\nSUMIFS(Calc_TUV_EnvGroup_1[Powercor],\nCalc_TUV_EnvGroup_1[[Cost item]:[Cost item]],Calc_TUR_Env_1[[#This Row],[True up]:[True up]],\nCalc_TUV_EnvGroup_1[[Cost element]:[Cost element]],Calc_TUR_Env_1[[#This Row],[Cost element]:[Cost element]])\n*\n($F$58/$F$59)),\"-\")","v":"-"},{"$f":"IFERROR(\nIF(OR(\nAND(Calc_TUR_Env_1[[#Headers],[United Energy]]=\"Ausnet\",Calc_TUR_Env_1[[#This Row],[Rate type]:[Rate type]]=\"Single rate\"),\nAND(Calc_TUR_Env_1[[#Headers],[United Energy]]<>\"Ausnet\",OR(Calc_TUR_Env_1[[#This Row],[Rate type]:[Rate type]]=\"Block 1\",Calc_TUR_Env_1[[#This Row],[Rate type]:[Rate type]]=\"Balance\"))),\"-\",\n\nSUMIFS(Calc_TUV_EnvGroup_1[United Energy],\nCalc_TUV_EnvGroup_1[[Cost item]:[Cost item]],Calc_TUR_Env_1[[#This Row],[True up]:[True up]],\nCalc_TUV_EnvGroup_1[[Cost element]:[Cost element]],Calc_TUR_Env_1[[#This Row],[Cost element]:[Cost element]])\n*\n($F$58/$F$59)),\"-\")","v":"-"}]
[null,null,"Balance","LRET true up","$/kWh","Residential","Environmental",{"$f":"IFERROR(\nIF(OR(\nAND(Calc_TUR_Env_1[[#Headers],[Ausnet]]=\"Ausnet\",Calc_TUR_Env_1[[#This Row],[Rate type]:[Rate type]]=\"Single rate\"),\nAND(Calc_TUR_Env_1[[#Headers],[Ausnet]]<>\"Ausnet\",OR(Calc_TUR_Env_1[[#This Row],[Rate type]:[Rate type]]=\"Block 1\",Calc_TUR_Env_1[[#This Row],[Rate type]:[Rate type]]=\"Balance\"))),\"-\",\n\nSUMIFS(Calc_TUV_EnvGroup_1[Ausnet],\nCalc_TUV_EnvGroup_1[[Cost item]:[Cost item]],Calc_TUR_Env_1[[#This Row],[True up]:[True up]],\nCalc_TUV_EnvGroup_1[[Cost element]:[Cost element]],Calc_TUR_Env_1[[#This Row],[Cost element]:[Cost element]])\n*\n($F$58/$F$59)),\"-\")","v":-1.7522418790188036E-4},{"$f":"IFERROR(\nIF(OR(\nAND(Calc_TUR_Env_1[[#Headers],[Citipower]]=\"Ausnet\",Calc_TUR_Env_1[[#This Row],[Rate type]:[Rate type]]=\"Single rate\"),\nAND(Calc_TUR_Env_1[[#Headers],[Citipower]]<>\"Ausnet\",OR(Calc_TUR_Env_1[[#This Row],[Rate type]:[Rate type]]=\"Block 1\",Calc_TUR_Env_1[[#This Row],[Rate type]:[Rate type]]=\"Balance\"))),\"-\",\n\nSUMIFS(Calc_TUV_EnvGroup_1[Citipower],\nCalc_TUV_EnvGroup_1[[Cost item]:[Cost item]],Calc_TUR_Env_1[[#This Row],[True up]:[True up]],\nCalc_TUV_EnvGroup_1[[Cost element]:[Cost element]],Calc_TUR_Env_1[[#This Row],[Cost element]:[Cost element]])\n*\n($F$58/$F$59)),\"-\")","v":"-"},{"$f":"IFERROR(\nIF(OR(\nAND(Calc_TUR_Env_1[[#Headers],[Jemena]]=\"Ausnet\",Calc_TUR_Env_1[[#This Row],[Rate type]:[Rate type]]=\"Single rate\"),\nAND(Calc_TUR_Env_1[[#Headers],[Jemena]]<>\"Ausnet\",OR(Calc_TUR_Env_1[[#This Row],[Rate type]:[Rate type]]=\"Block 1\",Calc_TUR_Env_1[[#This Row],[Rate type]:[Rate type]]=\"Balance\"))),\"-\",\n\nSUMIFS(Calc_TUV_EnvGroup_1[Jemena],\nCalc_TUV_EnvGroup_1[[Cost item]:[Cost item]],Calc_TUR_Env_1[[#This Row],[True up]:[True up]],\nCalc_TUV_EnvGroup_1[[Cost element]:[Cost element]],Calc_TUR_Env_1[[#This Row],[Cost element]:[Cost element]])\n*\n($F$58/$F$59)),\"-\")","v":"-"},{"$f":"IFERROR(\nIF(OR(\nAND(Calc_TUR_Env_1[[#Headers],[Powercor]]=\"Ausnet\",Calc_TUR_Env_1[[#This Row],[Rate type]:[Rate type]]=\"Single rate\"),\nAND(Calc_TUR_Env_1[[#Headers],[Powercor]]<>\"Ausnet\",OR(Calc_TUR_Env_1[[#This Row],[Rate type]:[Rate type]]=\"Block 1\",Calc_TUR_Env_1[[#This Row],[Rate type]:[Rate type]]=\"Balance\"))),\"-\",\n\nSUMIFS(Calc_TUV_EnvGroup_1[Powercor],\nCalc_TUV_EnvGroup_1[[Cost item]:[Cost item]],Calc_TUR_Env_1[[#This Row],[True up]:[True up]],\nCalc_TUV_EnvGroup_1[[Cost element]:[Cost element]],Calc_TUR_Env_1[[#This Row],[Cost element]:[Cost element]])\n*\n($F$58/$F$59)),\"-\")","v":"-"},{"$f":"IFERROR(\nIF(OR(\nAND(Calc_TUR_Env_1[[#Headers],[United Energy]]=\"Ausnet\",Calc_TUR_Env_1[[#This Row],[Rate type]:[Rate type]]=\"Single rate\"),\nAND(Calc_TUR_Env_1[[#Headers],[United Energy]]<>\"Ausnet\",OR(Calc_TUR_Env_1[[#This Row],[Rate type]:[Rate type]]=\"Block 1\",Calc_TUR_Env_1[[#This Row],[Rate type]:[Rate type]]=\"Balance\"))),\"-\",\n\nSUMIFS(Calc_TUV_EnvGroup_1[United Energy],\nCalc_TUV_EnvGroup_1[[Cost item]:[Cost item]],Calc_TUR_Env_1[[#This Row],[True up]:[True up]],\nCalc_TUV_EnvGroup_1[[Cost element]:[Cost element]],Calc_TUR_Env_1[[#This Row],[Cost element]:[Cost element]])\n*\n($F$58/$F$59)),\"-\")","v":"-"}]
[null,null,"Controlled load","LRET true up","$/kWh","Residential","Environmental",{"$f":"IFERROR(\nIF(OR(\nAND(Calc_TUR_Env_1[[#Headers],[Ausnet]]=\"Ausnet\",Calc_TUR_Env_1[[#This Row],[Rate type]:[Rate type]]=\"Single rate\"),\nAND(Calc_TUR_Env_1[[#Headers],[Ausnet]]<>\"Ausnet\",OR(Calc_TUR_Env_1[[#This Row],[Rate type]:[Rate type]]=\"Block 1\",Calc_TUR_Env_1[[#This Row],[Rate type]:[Rate type]]=\"Balance\"))),\"-\",\n\nSUMIFS(Calc_TUV_EnvGroup_1[Ausnet],\nCalc_TUV_EnvGroup_1[[Cost item]:[Cost item]],Calc_TUR_Env_1[[#This Row],[True up]:[True up]],\nCalc_TUV_EnvGroup_1[[Cost element]:[Cost element]],Calc_TUR_Env_1[[#This Row],[Cost element]:[Cost element]])\n*\n($F$58/$F$59)),\"-\")","v":-1.7522418790188036E-4},{"$f":"IFERROR(\nIF(OR(\nAND(Calc_TUR_Env_1[[#Headers],[Citipower]]=\"Ausnet\",Calc_TUR_Env_1[[#This Row],[Rate type]:[Rate type]]=\"Single rate\"),\nAND(Calc_TUR_Env_1[[#Headers],[Citipower]]<>\"Ausnet\",OR(Calc_TUR_Env_1[[#This Row],[Rate type]:[Rate type]]=\"Block 1\",Calc_TUR_Env_1[[#This Row],[Rate type]:[Rate type]]=\"Balance\"))),\"-\",\n\nSUMIFS(Calc_TUV_EnvGroup_1[Citipower],\nCalc_TUV_EnvGroup_1[[Cost item]:[Cost item]],Calc_TUR_Env_1[[#This Row],[True up]:[True up]],\nCalc_TUV_EnvGroup_1[[Cost element]:[Cost element]],Calc_TUR_Env_1[[#This Row],[Cost element]:[Cost element]])\n*\n($F$58/$F$59)),\"-\")","v":-1.6933251262343015E-4},{"$f":"IFERROR(\nIF(OR(\nAND(Calc_TUR_Env_1[[#Headers],[Jemena]]=\"Ausnet\",Calc_TUR_Env_1[[#This Row],[Rate type]:[Rate type]]=\"Single rate\"),\nAND(Calc_TUR_Env_1[[#Headers],[Jemena]]<>\"Ausnet\",OR(Calc_TUR_Env_1[[#This Row],[Rate type]:[Rate type]]=\"Block 1\",Calc_TUR_Env_1[[#This Row],[Rate type]:[Rate type]]=\"Balance\"))),\"-\",\n\nSUMIFS(Calc_TUV_EnvGroup_1[Jemena],\nCalc_TUV_EnvGroup_1[[Cost item]:[Cost item]],Calc_TUR_Env_1[[#This Row],[True up]:[True up]],\nCalc_TUV_EnvGroup_1[[Cost element]:[Cost element]],Calc_TUR_Env_1[[#This Row],[Cost element]:[Cost element]])\n*\n($F$58/$F$59)),\"-\")","v":-1.7007459854020515E-4},{"$f":"IFERROR(\nIF(OR(\nAND(Calc_TUR_Env_1[[#Headers],[Powercor]]=\"Ausnet\",Calc_TUR_Env_1[[#This Row],[Rate type]:[Rate type]]=\"Single rate\"),\nAND(Calc_TUR_Env_1[[#Headers],[Powercor]]<>\"Ausnet\",OR(Calc_TUR_Env_1[[#This Row],[Rate type]:[Rate type]]=\"Block 1\",Calc_TUR_Env_1[[#This Row],[Rate type]:[Rate type]]=\"Balance\"))),\"-\",\n\nSUMIFS(Calc_TUV_EnvGroup_1[Powercor],\nCalc_TUV_EnvGroup_1[[Cost item]:[Cost item]],Calc_TUR_Env_1[[#This Row],[True up]:[True up]],\nCalc_TUV_EnvGroup_1[[Cost element]:[Cost element]],Calc_TUR_Env_1[[#This Row],[Cost element]:[Cost element]])\n*\n($F$58/$F$59)),\"-\")","v":-1.7286794225333457E-4},{"$f":"IFERROR(\nIF(OR(\nAND(Calc_TUR_Env_1[[#Headers],[United Energy]]=\"Ausnet\",Calc_TUR_Env_1[[#This Row],[Rate type]:[Rate type]]=\"Single rate\"),\nAND(Calc_TUR_Env_1[[#Headers],[United Energy]]<>\"Ausnet\",OR(Calc_TUR_Env_1[[#This Row],[Rate type]:[Rate type]]=\"Block 1\",Calc_TUR_Env_1[[#This Row],[Rate type]:[Rate type]]=\"Balance\"))),\"-\",\n\nSUMIFS(Calc_TUV_EnvGroup_1[United Energy],\nCalc_TUV_EnvGroup_1[[Cost item]:[Cost item]],Calc_TUR_Env_1[[#This Row],[True up]:[True up]],\nCalc_TUV_EnvGroup_1[[Cost element]:[Cost element]],Calc_TUR_Env_1[[#This Row],[Cost element]:[Cost element]])\n*\n($F$58/$F$59)),\"-\")","v":-1.6953713249143594E-4}]
[null,null,"Peak","LRET true up","$/kWh","Residential","Environmental",{"$f":"IFERROR(\nIF(OR(\nAND(Calc_TUR_Env_1[[#Headers],[Ausnet]]=\"Ausnet\",Calc_TUR_Env_1[[#This Row],[Rate type]:[Rate type]]=\"Single rate\"),\nAND(Calc_TUR_Env_1[[#Headers],[Ausnet]]<>\"Ausnet\",OR(Calc_TUR_Env_1[[#This Row],[Rate type]:[Rate type]]=\"Block 1\",Calc_TUR_Env_1[[#This Row],[Rate type]:[Rate type]]=\"Balance\"))),\"-\",\n\nSUMIFS(Calc_TUV_EnvGroup_1[Ausnet],\nCalc_TUV_EnvGroup_1[[Cost item]:[Cost item]],Calc_TUR_Env_1[[#This Row],[True up]:[True up]],\nCalc_TUV_EnvGroup_1[[Cost element]:[Cost element]],Calc_TUR_Env_1[[#This Row],[Cost element]:[Cost element]])\n*\n($F$58/$F$59)),\"-\")","v":-1.7522418790188036E-4},{"$f":"IFERROR(\nIF(OR(\nAND(Calc_TUR_Env_1[[#Headers],[Citipower]]=\"Ausnet\",Calc_TUR_Env_1[[#This Row],[Rate type]:[Rate type]]=\"Single rate\"),\nAND(Calc_TUR_Env_1[[#Headers],[Citipower]]<>\"Ausnet\",OR(Calc_TUR_Env_1[[#This Row],[Rate type]:[Rate type]]=\"Block 1\",Calc_TUR_Env_1[[#This Row],[Rate type]:[Rate type]]=\"Balance\"))),\"-\",\n\nSUMIFS(Calc_TUV_EnvGroup_1[Citipower],\nCalc_TUV_EnvGroup_1[[Cost item]:[Cost item]],Calc_TUR_Env_1[[#This Row],[True up]:[True up]],\nCalc_TUV_EnvGroup_1[[Cost element]:[Cost element]],Calc_TUR_Env_1[[#This Row],[Cost element]:[Cost element]])\n*\n($F$58/$F$59)),\"-\")","v":-1.6933251262343015E-4},{"$f":"IFERROR(\nIF(OR(\nAND(Calc_TUR_Env_1[[#Headers],[Jemena]]=\"Ausnet\",Calc_TUR_Env_1[[#This Row],[Rate type]:[Rate type]]=\"Single rate\"),\nAND(Calc_TUR_Env_1[[#Headers],[Jemena]]<>\"Ausnet\",OR(Calc_TUR_Env_1[[#This Row],[Rate type]:[Rate type]]=\"Block 1\",Calc_TUR_Env_1[[#This Row],[Rate type]:[Rate type]]=\"Balance\"))),\"-\",\n\nSUMIFS(Calc_TUV_EnvGroup_1[Jemena],\nCalc_TUV_EnvGroup_1[[Cost item]:[Cost item]],Calc_TUR_Env_1[[#This Row],[True up]:[True up]],\nCalc_TUV_EnvGroup_1[[Cost element]:[Cost element]],Calc_TUR_Env_1[[#This Row],[Cost element]:[Cost element]])\n*\n($F$58/$F$59)),\"-\")","v":-1.7007459854020515E-4},{"$f":"IFERROR(\nIF(OR(\nAND(Calc_TUR_Env_1[[#Headers],[Powercor]]=\"Ausnet\",Calc_TUR_Env_1[[#This Row],[Rate type]:[Rate type]]=\"Single rate\"),\nAND(Calc_TUR_Env_1[[#Headers],[Powercor]]<>\"Ausnet\",OR(Calc_TUR_Env_1[[#This Row],[Rate type]:[Rate type]]=\"Block 1\",Calc_TUR_Env_1[[#This Row],[Rate type]:[Rate type]]=\"Balance\"))),\"-\",\n\nSUMIFS(Calc_TUV_EnvGroup_1[Powercor],\nCalc_TUV_EnvGroup_1[[Cost item]:[Cost item]],Calc_TUR_Env_1[[#This Row],[True up]:[True up]],\nCalc_TUV_EnvGroup_1[[Cost element]:[Cost element]],Calc_TUR_Env_1[[#This Row],[Cost element]:[Cost element]])\n*\n($F$58/$F$59)),\"-\")","v":-1.7286794225333457E-4},{"$f":"IFERROR(\nIF(OR(\nAND(Calc_TUR_Env_1[[#Headers],[United Energy]]=\"Ausnet\",Calc_TUR_Env_1[[#This Row],[Rate type]:[Rate type]]=\"Single rate\"),\nAND(Calc_TUR_Env_1[[#Headers],[United Energy]]<>\"Ausnet\",OR(Calc_TUR_Env_1[[#This Row],[Rate type]:[Rate type]]=\"Block 1\",Calc_TUR_Env_1[[#This Row],[Rate type]:[Rate type]]=\"Balance\"))),\"-\",\n\nSUMIFS(Calc_TUV_EnvGroup_1[United Energy],\nCalc_TUV_EnvGroup_1[[Cost item]:[Cost item]],Calc_TUR_Env_1[[#This Row],[True up]:[True up]],\nCalc_TUV_EnvGroup_1[[Cost element]:[Cost element]],Calc_TUR_Env_1[[#This Row],[Cost element]:[Cost element]])\n*\n($F$58/$F$59)),\"-\")","v":-1.6953713249143594E-4}]
[null,null,"Off peak","LRET true up","$/kWh","Residential","Environmental",{"$f":"IFERROR(\nIF(OR(\nAND(Calc_TUR_Env_1[[#Headers],[Ausnet]]=\"Ausnet\",Calc_TUR_Env_1[[#This Row],[Rate type]:[Rate type]]=\"Single rate\"),\nAND(Calc_TUR_Env_1[[#Headers],[Ausnet]]<>\"Ausnet\",OR(Calc_TUR_Env_1[[#This Row],[Rate type]:[Rate type]]=\"Block 1\",Calc_TUR_Env_1[[#This Row],[Rate type]:[Rate type]]=\"Balance\"))),\"-\",\n\nSUMIFS(Calc_TUV_EnvGroup_1[Ausnet],\nCalc_TUV_EnvGroup_1[[Cost item]:[Cost item]],Calc_TUR_Env_1[[#This Row],[True up]:[True up]],\nCalc_TUV_EnvGroup_1[[Cost element]:[Cost element]],Calc_TUR_Env_1[[#This Row],[Cost element]:[Cost element]])\n*\n($F$58/$F$59)),\"-\")","v":-1.7522418790188036E-4},{"$f":"IFERROR(\nIF(OR(\nAND(Calc_TUR_Env_1[[#Headers],[Citipower]]=\"Ausnet\",Calc_TUR_Env_1[[#This Row],[Rate type]:[Rate type]]=\"Single rate\"),\nAND(Calc_TUR_Env_1[[#Headers],[Citipower]]<>\"Ausnet\",OR(Calc_TUR_Env_1[[#This Row],[Rate type]:[Rate type]]=\"Block 1\",Calc_TUR_Env_1[[#This Row],[Rate type]:[Rate type]]=\"Balance\"))),\"-\",\n\nSUMIFS(Calc_TUV_EnvGroup_1[Citipower],\nCalc_TUV_EnvGroup_1[[Cost item]:[Cost item]],Calc_TUR_Env_1[[#This Row],[True up]:[True up]],\nCalc_TUV_EnvGroup_1[[Cost element]:[Cost element]],Calc_TUR_Env_1[[#This Row],[Cost element]:[Cost element]])\n*\n($F$58/$F$59)),\"-\")","v":-1.6933251262343015E-4},{"$f":"IFERROR(\nIF(OR(\nAND(Calc_TUR_Env_1[[#Headers],[Jemena]]=\"Ausnet\",Calc_TUR_Env_1[[#This Row],[Rate type]:[Rate type]]=\"Single rate\"),\nAND(Calc_TUR_Env_1[[#Headers],[Jemena]]<>\"Ausnet\",OR(Calc_TUR_Env_1[[#This Row],[Rate type]:[Rate type]]=\"Block 1\",Calc_TUR_Env_1[[#This Row],[Rate type]:[Rate type]]=\"Balance\"))),\"-\",\n\nSUMIFS(Calc_TUV_EnvGroup_1[Jemena],\nCalc_TUV_EnvGroup_1[[Cost item]:[Cost item]],Calc_TUR_Env_1[[#This Row],[True up]:[True up]],\nCalc_TUV_EnvGroup_1[[Cost element]:[Cost element]],Calc_TUR_Env_1[[#This Row],[Cost element]:[Cost element]])\n*\n($F$58/$F$59)),\"-\")","v":-1.7007459854020515E-4},{"$f":"IFERROR(\nIF(OR(\nAND(Calc_TUR_Env_1[[#Headers],[Powercor]]=\"Ausnet\",Calc_TUR_Env_1[[#This Row],[Rate type]:[Rate type]]=\"Single rate\"),\nAND(Calc_TUR_Env_1[[#Headers],[Powercor]]<>\"Ausnet\",OR(Calc_TUR_Env_1[[#This Row],[Rate type]:[Rate type]]=\"Block 1\",Calc_TUR_Env_1[[#This Row],[Rate type]:[Rate type]]=\"Balance\"))),\"-\",\n\nSUMIFS(Calc_TUV_EnvGroup_1[Powercor],\nCalc_TUV_EnvGroup_1[[Cost item]:[Cost item]],Calc_TUR_Env_1[[#This Row],[True up]:[True up]],\nCalc_TUV_EnvGroup_1[[Cost element]:[Cost element]],Calc_TUR_Env_1[[#This Row],[Cost element]:[Cost element]])\n*\n($F$58/$F$59)),\"-\")","v":-1.7286794225333457E-4},{"$f":"IFERROR(\nIF(OR(\nAND(Calc_TUR_Env_1[[#Headers],[United Energy]]=\"Ausnet\",Calc_TUR_Env_1[[#This Row],[Rate type]:[Rate type]]=\"Single rate\"),\nAND(Calc_TUR_Env_1[[#Headers],[United Energy]]<>\"Ausnet\",OR(Calc_TUR_Env_1[[#This Row],[Rate type]:[Rate type]]=\"Block 1\",Calc_TUR_Env_1[[#This Row],[Rate type]:[Rate type]]=\"Balance\"))),\"-\",\n\nSUMIFS(Calc_TUV_EnvGroup_1[United Energy],\nCalc_TUV_EnvGroup_1[[Cost item]:[Cost item]],Calc_TUR_Env_1[[#This Row],[True up]:[True up]],\nCalc_TUV_EnvGroup_1[[Cost element]:[Cost element]],Calc_TUR_Env_1[[#This Row],[Cost element]:[Cost element]])\n*\n($F$58/$F$59)),\"-\")","v":-1.6953713249143594E-4}]
[null,null,"Single rate","SRES true up","$/kWh","Residential","Environmental",{"$f":"IFERROR(\nIF(OR(\nAND(Calc_TUR_Env_1[[#Headers],[Ausnet]]=\"Ausnet\",Calc_TUR_Env_1[[#This Row],[Rate type]:[Rate type]]=\"Single rate\"),\nAND(Calc_TUR_Env_1[[#Headers],[Ausnet]]<>\"Ausnet\",OR(Calc_TUR_Env_1[[#This Row],[Rate type]:[Rate type]]=\"Block 1\",Calc_TUR_Env_1[[#This Row],[Rate type]:[Rate type]]=\"Balance\"))),\"-\",\n\nSUMIFS(Calc_TUV_EnvGroup_1[Ausnet],\nCalc_TUV_EnvGroup_1[[Cost item]:[Cost item]],Calc_TUR_Env_1[[#This Row],[True up]:[True up]],\nCalc_TUV_EnvGroup_1[[Cost element]:[Cost element]],Calc_TUR_Env_1[[#This Row],[Cost element]:[Cost element]])\n*\n($F$58/$F$59)),\"-\")","v":"-"},{"$f":"IFERROR(\nIF(OR(\nAND(Calc_TUR_Env_1[[#Headers],[Citipower]]=\"Ausnet\",Calc_TUR_Env_1[[#This Row],[Rate type]:[Rate type]]=\"Single rate\"),\nAND(Calc_TUR_Env_1[[#Headers],[Citipower]]<>\"Ausnet\",OR(Calc_TUR_Env_1[[#This Row],[Rate type]:[Rate type]]=\"Block 1\",Calc_TUR_Env_1[[#This Row],[Rate type]:[Rate type]]=\"Balance\"))),\"-\",\n\nSUMIFS(Calc_TUV_EnvGroup_1[Citipower],\nCalc_TUV_EnvGroup_1[[Cost item]:[Cost item]],Calc_TUR_Env_1[[#This Row],[True up]:[True up]],\nCalc_TUV_EnvGroup_1[[Cost element]:[Cost element]],Calc_TUR_Env_1[[#This Row],[Cost element]:[Cost element]])\n*\n($F$58/$F$59)),\"-\")","v":-5.4531332897183888E-4},{"$f":"IFERROR(\nIF(OR(\nAND(Calc_TUR_Env_1[[#Headers],[Jemena]]=\"Ausnet\",Calc_TUR_Env_1[[#This Row],[Rate type]:[Rate type]]=\"Single rate\"),\nAND(Calc_TUR_Env_1[[#Headers],[Jemena]]<>\"Ausnet\",OR(Calc_TUR_Env_1[[#This Row],[Rate type]:[Rate type]]=\"Block 1\",Calc_TUR_Env_1[[#This Row],[Rate type]:[Rate type]]=\"Balance\"))),\"-\",\n\nSUMIFS(Calc_TUV_EnvGroup_1[Jemena],\nCalc_TUV_EnvGroup_1[[Cost item]:[Cost item]],Calc_TUR_Env_1[[#This Row],[True up]:[True up]],\nCalc_TUV_EnvGroup_1[[Cost element]:[Cost element]],Calc_TUR_Env_1[[#This Row],[Cost element]:[Cost element]])\n*\n($F$58/$F$59)),\"-\")","v":-5.477031201311988E-4},{"$f":"IFERROR(\nIF(OR(\nAND(Calc_TUR_Env_1[[#Headers],[Powercor]]=\"Ausnet\",Calc_TUR_Env_1[[#This Row],[Rate type]:[Rate type]]=\"Single rate\"),\nAND(Calc_TUR_Env_1[[#Headers],[Powercor]]<>\"Ausnet\",OR(Calc_TUR_Env_1[[#This Row],[Rate type]:[Rate type]]=\"Block 1\",Calc_TUR_Env_1[[#This Row],[Rate type]:[Rate type]]=\"Balance\"))),\"-\",\n\nSUMIFS(Calc_TUV_EnvGroup_1[Powercor],\nCalc_TUV_EnvGroup_1[[Cost item]:[Cost item]],Calc_TUR_Env_1[[#This Row],[True up]:[True up]],\nCalc_TUV_EnvGroup_1[[Cost element]:[Cost element]],Calc_TUR_Env_1[[#This Row],[Cost element]:[Cost element]])\n*\n($F$58/$F$59)),\"-\")","v":-5.5669872018206817E-4},{"$f":"IFERROR(\nIF(OR(\nAND(Calc_TUR_Env_1[[#Headers],[United Energy]]=\"Ausnet\",Calc_TUR_Env_1[[#This Row],[Rate type]:[Rate type]]=\"Single rate\"),\nAND(Calc_TUR_Env_1[[#Headers],[United Energy]]<>\"Ausnet\",OR(Calc_TUR_Env_1[[#This Row],[Rate type]:[Rate type]]=\"Block 1\",Calc_TUR_Env_1[[#This Row],[Rate type]:[Rate type]]=\"Balance\"))),\"-\",\n\nSUMIFS(Calc_TUV_EnvGroup_1[United Energy],\nCalc_TUV_EnvGroup_1[[Cost item]:[Cost item]],Calc_TUR_Env_1[[#This Row],[True up]:[True up]],\nCalc_TUV_EnvGroup_1[[Cost element]:[Cost element]],Calc_TUR_Env_1[[#This Row],[Cost element]:[Cost element]])\n*\n($F$58/$F$59)),\"-\")","v":-5.4597228063839884E-4}]
[null,null,"Block 1","SRES true up","$/kWh","Residential","Environmental",{"$f":"IFERROR(\nIF(OR(\nAND(Calc_TUR_Env_1[[#Headers],[Ausnet]]=\"Ausnet\",Calc_TUR_Env_1[[#This Row],[Rate type]:[Rate type]]=\"Single rate\"),\nAND(Calc_TUR_Env_1[[#Headers],[Ausnet]]<>\"Ausnet\",OR(Calc_TUR_Env_1[[#This Row],[Rate type]:[Rate type]]=\"Block 1\",Calc_TUR_Env_1[[#This Row],[Rate type]:[Rate type]]=\"Balance\"))),\"-\",\n\nSUMIFS(Calc_TUV_EnvGroup_1[Ausnet],\nCalc_TUV_EnvGroup_1[[Cost item]:[Cost item]],Calc_TUR_Env_1[[#This Row],[True up]:[True up]],\nCalc_TUV_EnvGroup_1[[Cost element]:[Cost element]],Calc_TUR_Env_1[[#This Row],[Cost element]:[Cost element]])\n*\n($F$58/$F$59)),\"-\")","v":-5.6428670277665306E-4},{"$f":"IFERROR(\nIF(OR(\nAND(Calc_TUR_Env_1[[#Headers],[Citipower]]=\"Ausnet\",Calc_TUR_Env_1[[#This Row],[Rate type]:[Rate type]]=\"Single rate\"),\nAND(Calc_TUR_Env_1[[#Headers],[Citipower]]<>\"Ausnet\",OR(Calc_TUR_Env_1[[#This Row],[Rate type]:[Rate type]]=\"Block 1\",Calc_TUR_Env_1[[#This Row],[Rate type]:[Rate type]]=\"Balance\"))),\"-\",\n\nSUMIFS(Calc_TUV_EnvGroup_1[Citipower],\nCalc_TUV_EnvGroup_1[[Cost item]:[Cost item]],Calc_TUR_Env_1[[#This Row],[True up]:[True up]],\nCalc_TUV_EnvGroup_1[[Cost element]:[Cost element]],Calc_TUR_Env_1[[#This Row],[Cost element]:[Cost element]])\n*\n($F$58/$F$59)),\"-\")","v":"-"},{"$f":"IFERROR(\nIF(OR(\nAND(Calc_TUR_Env_1[[#Headers],[Jemena]]=\"Ausnet\",Calc_TUR_Env_1[[#This Row],[Rate type]:[Rate type]]=\"Single rate\"),\nAND(Calc_TUR_Env_1[[#Headers],[Jemena]]<>\"Ausnet\",OR(Calc_TUR_Env_1[[#This Row],[Rate type]:[Rate type]]=\"Block 1\",Calc_TUR_Env_1[[#This Row],[Rate type]:[Rate type]]=\"Balance\"))),\"-\",\n\nSUMIFS(Calc_TUV_EnvGroup_1[Jemena],\nCalc_TUV_EnvGroup_1[[Cost item]:[Cost item]],Calc_TUR_Env_1[[#This Row],[True up]:[True up]],\nCalc_TUV_EnvGroup_1[[Cost element]:[Cost element]],Calc_TUR_Env_1[[#This Row],[Cost element]:[Cost element]])\n*\n($F$58/$F$59)),\"-\")","v":"-"},{"$f":"IFERROR(\nIF(OR(\nAND(Calc_TUR_Env_1[[#Headers],[Powercor]]=\"Ausnet\",Calc_TUR_Env_1[[#This Row],[Rate type]:[Rate type]]=\"Single rate\"),\nAND(Calc_TUR_Env_1[[#Headers],[Powercor]]<>\"Ausnet\",OR(Calc_TUR_Env_1[[#This Row],[Rate type]:[Rate type]]=\"Block 1\",Calc_TUR_Env_1[[#This Row],[Rate type]:[Rate type]]=\"Balance\"))),\"-\",\n\nSUMIFS(Calc_TUV_EnvGroup_1[Powercor],\nCalc_TUV_EnvGroup_1[[Cost item]:[Cost item]],Calc_TUR_Env_1[[#This Row],[True up]:[True up]],\nCalc_TUV_EnvGroup_1[[Cost element]:[Cost element]],Calc_TUR_Env_1[[#This Row],[Cost element]:[Cost element]])\n*\n($F$58/$F$59)),\"-\")","v":"-"},{"$f":"IFERROR(\nIF(OR(\nAND(Calc_TUR_Env_1[[#Headers],[United Energy]]=\"Ausnet\",Calc_TUR_Env_1[[#This Row],[Rate type]:[Rate type]]=\"Single rate\"),\nAND(Calc_TUR_Env_1[[#Headers],[United Energy]]<>\"Ausnet\",OR(Calc_TUR_Env_1[[#This Row],[Rate type]:[Rate type]]=\"Block 1\",Calc_TUR_Env_1[[#This Row],[Rate type]:[Rate type]]=\"Balance\"))),\"-\",\n\nSUMIFS(Calc_TUV_EnvGroup_1[United Energy],\nCalc_TUV_EnvGroup_1[[Cost item]:[Cost item]],Calc_TUR_Env_1[[#This Row],[True up]:[True up]],\nCalc_TUV_EnvGroup_1[[Cost element]:[Cost element]],Calc_TUR_Env_1[[#This Row],[Cost element]:[Cost element]])\n*\n($F$58/$F$59)),\"-\")","v":"-"}]
[null,null,"Balance","SRES true up","$/kWh","Residential","Environmental",{"$f":"IFERROR(\nIF(OR(\nAND(Calc_TUR_Env_1[[#Headers],[Ausnet]]=\"Ausnet\",Calc_TUR_Env_1[[#This Row],[Rate type]:[Rate type]]=\"Single rate\"),\nAND(Calc_TUR_Env_1[[#Headers],[Ausnet]]<>\"Ausnet\",OR(Calc_TUR_Env_1[[#This Row],[Rate type]:[Rate type]]=\"Block 1\",Calc_TUR_Env_1[[#This Row],[Rate type]:[Rate type]]=\"Balance\"))),\"-\",\n\nSUMIFS(Calc_TUV_EnvGroup_1[Ausnet],\nCalc_TUV_EnvGroup_1[[Cost item]:[Cost item]],Calc_TUR_Env_1[[#This Row],[True up]:[True up]],\nCalc_TUV_EnvGroup_1[[Cost element]:[Cost element]],Calc_TUR_Env_1[[#This Row],[Cost element]:[Cost element]])\n*\n($F$58/$F$59)),\"-\")","v":-5.6428670277665306E-4},{"$f":"IFERROR(\nIF(OR(\nAND(Calc_TUR_Env_1[[#Headers],[Citipower]]=\"Ausnet\",Calc_TUR_Env_1[[#This Row],[Rate type]:[Rate type]]=\"Single rate\"),\nAND(Calc_TUR_Env_1[[#Headers],[Citipower]]<>\"Ausnet\",OR(Calc_TUR_Env_1[[#This Row],[Rate type]:[Rate type]]=\"Block 1\",Calc_TUR_Env_1[[#This Row],[Rate type]:[Rate type]]=\"Balance\"))),\"-\",\n\nSUMIFS(Calc_TUV_EnvGroup_1[Citipower],\nCalc_TUV_EnvGroup_1[[Cost item]:[Cost item]],Calc_TUR_Env_1[[#This Row],[True up]:[True up]],\nCalc_TUV_EnvGroup_1[[Cost element]:[Cost element]],Calc_TUR_Env_1[[#This Row],[Cost element]:[Cost element]])\n*\n($F$58/$F$59)),\"-\")","v":"-"},{"$f":"IFERROR(\nIF(OR(\nAND(Calc_TUR_Env_1[[#Headers],[Jemena]]=\"Ausnet\",Calc_TUR_Env_1[[#This Row],[Rate type]:[Rate type]]=\"Single rate\"),\nAND(Calc_TUR_Env_1[[#Headers],[Jemena]]<>\"Ausnet\",OR(Calc_TUR_Env_1[[#This Row],[Rate type]:[Rate type]]=\"Block 1\",Calc_TUR_Env_1[[#This Row],[Rate type]:[Rate type]]=\"Balance\"))),\"-\",\n\nSUMIFS(Calc_TUV_EnvGroup_1[Jemena],\nCalc_TUV_EnvGroup_1[[Cost item]:[Cost item]],Calc_TUR_Env_1[[#This Row],[True up]:[True up]],\nCalc_TUV_EnvGroup_1[[Cost element]:[Cost element]],Calc_TUR_Env_1[[#This Row],[Cost element]:[Cost element]])\n*\n($F$58/$F$59)),\"-\")","v":"-"},{"$f":"IFERROR(\nIF(OR(\nAND(Calc_TUR_Env_1[[#Headers],[Powercor]]=\"Ausnet\",Calc_TUR_Env_1[[#This Row],[Rate type]:[Rate type]]=\"Single rate\"),\nAND(Calc_TUR_Env_1[[#Headers],[Powercor]]<>\"Ausnet\",OR(Calc_TUR_Env_1[[#This Row],[Rate type]:[Rate type]]=\"Block 1\",Calc_TUR_Env_1[[#This Row],[Rate type]:[Rate type]]=\"Balance\"))),\"-\",\n\nSUMIFS(Calc_TUV_EnvGroup_1[Powercor],\nCalc_TUV_EnvGroup_1[[Cost item]:[Cost item]],Calc_TUR_Env_1[[#This Row],[True up]:[True up]],\nCalc_TUV_EnvGroup_1[[Cost element]:[Cost element]],Calc_TUR_Env_1[[#This Row],[Cost element]:[Cost element]])\n*\n($F$58/$F$59)),\"-\")","v":"-"},{"$f":"IFERROR(\nIF(OR(\nAND(Calc_TUR_Env_1[[#Headers],[United Energy]]=\"Ausnet\",Calc_TUR_Env_1[[#This Row],[Rate type]:[Rate type]]=\"Single rate\"),\nAND(Calc_TUR_Env_1[[#Headers],[United Energy]]<>\"Ausnet\",OR(Calc_TUR_Env_1[[#This Row],[Rate type]:[Rate type]]=\"Block 1\",Calc_TUR_Env_1[[#This Row],[Rate type]:[Rate type]]=\"Balance\"))),\"-\",\n\nSUMIFS(Calc_TUV_EnvGroup_1[United Energy],\nCalc_TUV_EnvGroup_1[[Cost item]:[Cost item]],Calc_TUR_Env_1[[#This Row],[True up]:[True up]],\nCalc_TUV_EnvGroup_1[[Cost element]:[Cost element]],Calc_TUR_Env_1[[#This Row],[Cost element]:[Cost element]])\n*\n($F$58/$F$59)),\"-\")","v":"-"}]
[null,null,"Controlled load","SRES true up","$/kWh","Residential","Environmental",{"$f":"IFERROR(\nIF(OR(\nAND(Calc_TUR_Env_1[[#Headers],[Ausnet]]=\"Ausnet\",Calc_TUR_Env_1[[#This Row],[Rate type]:[Rate type]]=\"Single rate\"),\nAND(Calc_TUR_Env_1[[#Headers],[Ausnet]]<>\"Ausnet\",OR(Calc_TUR_Env_1[[#This Row],[Rate type]:[Rate type]]=\"Block 1\",Calc_TUR_Env_1[[#This Row],[Rate type]:[Rate type]]=\"Balance\"))),\"-\",\n\nSUMIFS(Calc_TUV_EnvGroup_1[Ausnet],\nCalc_TUV_EnvGroup_1[[Cost item]:[Cost item]],Calc_TUR_Env_1[[#This Row],[True up]:[True up]],\nCalc_TUV_EnvGroup_1[[Cost element]:[Cost element]],Calc_TUR_Env_1[[#This Row],[Cost element]:[Cost element]])\n*\n($F$58/$F$59)),\"-\")","v":-5.6428670277665306E-4},{"$f":"IFERROR(\nIF(OR(\nAND(Calc_TUR_Env_1[[#Headers],[Citipower]]=\"Ausnet\",Calc_TUR_Env_1[[#This Row],[Rate type]:[Rate type]]=\"Single rate\"),\nAND(Calc_TUR_Env_1[[#Headers],[Citipower]]<>\"Ausnet\",OR(Calc_TUR_Env_1[[#This Row],[Rate type]:[Rate type]]=\"Block 1\",Calc_TUR_Env_1[[#This Row],[Rate type]:[Rate type]]=\"Balance\"))),\"-\",\n\nSUMIFS(Calc_TUV_EnvGroup_1[Citipower],\nCalc_TUV_EnvGroup_1[[Cost item]:[Cost item]],Calc_TUR_Env_1[[#This Row],[True up]:[True up]],\nCalc_TUV_EnvGroup_1[[Cost element]:[Cost element]],Calc_TUR_Env_1[[#This Row],[Cost element]:[Cost element]])\n*\n($F$58/$F$59)),\"-\")","v":-5.4531332897183888E-4},{"$f":"IFERROR(\nIF(OR(\nAND(Calc_TUR_Env_1[[#Headers],[Jemena]]=\"Ausnet\",Calc_TUR_Env_1[[#This Row],[Rate type]:[Rate type]]=\"Single rate\"),\nAND(Calc_TUR_Env_1[[#Headers],[Jemena]]<>\"Ausnet\",OR(Calc_TUR_Env_1[[#This Row],[Rate type]:[Rate type]]=\"Block 1\",Calc_TUR_Env_1[[#This Row],[Rate type]:[Rate type]]=\"Balance\"))),\"-\",\n\nSUMIFS(Calc_TUV_EnvGroup_1[Jemena],\nCalc_TUV_EnvGroup_1[[Cost item]:[Cost item]],Calc_TUR_Env_1[[#This Row],[True up]:[True up]],\nCalc_TUV_EnvGroup_1[[Cost element]:[Cost element]],Calc_TUR_Env_1[[#This Row],[Cost element]:[Cost element]])\n*\n($F$58/$F$59)),\"-\")","v":-5.477031201311988E-4},{"$f":"IFERROR(\nIF(OR(\nAND(Calc_TUR_Env_1[[#Headers],[Powercor]]=\"Ausnet\",Calc_TUR_Env_1[[#This Row],[Rate type]:[Rate type]]=\"Single rate\"),\nAND(Calc_TUR_Env_1[[#Headers],[Powercor]]<>\"Ausnet\",OR(Calc_TUR_Env_1[[#This Row],[Rate type]:[Rate type]]=\"Block 1\",Calc_TUR_Env_1[[#This Row],[Rate type]:[Rate type]]=\"Balance\"))),\"-\",\n\nSUMIFS(Calc_TUV_EnvGroup_1[Powercor],\nCalc_TUV_EnvGroup_1[[Cost item]:[Cost item]],Calc_TUR_Env_1[[#This Row],[True up]:[True up]],\nCalc_TUV_EnvGroup_1[[Cost element]:[Cost element]],Calc_TUR_Env_1[[#This Row],[Cost element]:[Cost element]])\n*\n($F$58/$F$59)),\"-\")","v":-5.5669872018206817E-4},{"$f":"IFERROR(\nIF(OR(\nAND(Calc_TUR_Env_1[[#Headers],[United Energy]]=\"Ausnet\",Calc_TUR_Env_1[[#This Row],[Rate type]:[Rate type]]=\"Single rate\"),\nAND(Calc_TUR_Env_1[[#Headers],[United Energy]]<>\"Ausnet\",OR(Calc_TUR_Env_1[[#This Row],[Rate type]:[Rate type]]=\"Block 1\",Calc_TUR_Env_1[[#This Row],[Rate type]:[Rate type]]=\"Balance\"))),\"-\",\n\nSUMIFS(Calc_TUV_EnvGroup_1[United Energy],\nCalc_TUV_EnvGroup_1[[Cost item]:[Cost item]],Calc_TUR_Env_1[[#This Row],[True up]:[True up]],\nCalc_TUV_EnvGroup_1[[Cost element]:[Cost element]],Calc_TUR_Env_1[[#This Row],[Cost element]:[Cost element]])\n*\n($F$58/$F$59)),\"-\")","v":-5.4597228063839884E-4}]
[null,null,"Peak","SRES true up","$/kWh","Residential","Environmental",{"$f":"IFERROR(\nIF(OR(\nAND(Calc_TUR_Env_1[[#Headers],[Ausnet]]=\"Ausnet\",Calc_TUR_Env_1[[#This Row],[Rate type]:[Rate type]]=\"Single rate\"),\nAND(Calc_TUR_Env_1[[#Headers],[Ausnet]]<>\"Ausnet\",OR(Calc_TUR_Env_1[[#This Row],[Rate type]:[Rate type]]=\"Block 1\",Calc_TUR_Env_1[[#This Row],[Rate type]:[Rate type]]=\"Balance\"))),\"-\",\n\nSUMIFS(Calc_TUV_EnvGroup_1[Ausnet],\nCalc_TUV_EnvGroup_1[[Cost item]:[Cost item]],Calc_TUR_Env_1[[#This Row],[True up]:[True up]],\nCalc_TUV_EnvGroup_1[[Cost element]:[Cost element]],Calc_TUR_Env_1[[#This Row],[Cost element]:[Cost element]])\n*\n($F$58/$F$59)),\"-\")","v":-5.6428670277665306E-4},{"$f":"IFERROR(\nIF(OR(\nAND(Calc_TUR_Env_1[[#Headers],[Citipower]]=\"Ausnet\",Calc_TUR_Env_1[[#This Row],[Rate type]:[Rate type]]=\"Single rate\"),\nAND(Calc_TUR_Env_1[[#Headers],[Citipower]]<>\"Ausnet\",OR(Calc_TUR_Env_1[[#This Row],[Rate type]:[Rate type]]=\"Block 1\",Calc_TUR_Env_1[[#This Row],[Rate type]:[Rate type]]=\"Balance\"))),\"-\",\n\nSUMIFS(Calc_TUV_EnvGroup_1[Citipower],\nCalc_TUV_EnvGroup_1[[Cost item]:[Cost item]],Calc_TUR_Env_1[[#This Row],[True up]:[True up]],\nCalc_TUV_EnvGroup_1[[Cost element]:[Cost element]],Calc_TUR_Env_1[[#This Row],[Cost element]:[Cost element]])\n*\n($F$58/$F$59)),\"-\")","v":-5.4531332897183888E-4},{"$f":"IFERROR(\nIF(OR(\nAND(Calc_TUR_Env_1[[#Headers],[Jemena]]=\"Ausnet\",Calc_TUR_Env_1[[#This Row],[Rate type]:[Rate type]]=\"Single rate\"),\nAND(Calc_TUR_Env_1[[#Headers],[Jemena]]<>\"Ausnet\",OR(Calc_TUR_Env_1[[#This Row],[Rate type]:[Rate type]]=\"Block 1\",Calc_TUR_Env_1[[#This Row],[Rate type]:[Rate type]]=\"Balance\"))),\"-\",\n\nSUMIFS(Calc_TUV_EnvGroup_1[Jemena],\nCalc_TUV_EnvGroup_1[[Cost item]:[Cost item]],Calc_TUR_Env_1[[#This Row],[True up]:[True up]],\nCalc_TUV_EnvGroup_1[[Cost element]:[Cost element]],Calc_TUR_Env_1[[#This Row],[Cost element]:[Cost element]])\n*\n($F$58/$F$59)),\"-\")","v":-5.477031201311988E-4},{"$f":"IFERROR(\nIF(OR(\nAND(Calc_TUR_Env_1[[#Headers],[Powercor]]=\"Ausnet\",Calc_TUR_Env_1[[#This Row],[Rate type]:[Rate type]]=\"Single rate\"),\nAND(Calc_TUR_Env_1[[#Headers],[Powercor]]<>\"Ausnet\",OR(Calc_TUR_Env_1[[#This Row],[Rate type]:[Rate type]]=\"Block 1\",Calc_TUR_Env_1[[#This Row],[Rate type]:[Rate type]]=\"Balance\"))),\"-\",\n\nSUMIFS(Calc_TUV_EnvGroup_1[Powercor],\nCalc_TUV_EnvGroup_1[[Cost item]:[Cost item]],Calc_TUR_Env_1[[#This Row],[True up]:[True up]],\nCalc_TUV_EnvGroup_1[[Cost element]:[Cost element]],Calc_TUR_Env_1[[#This Row],[Cost element]:[Cost element]])\n*\n($F$58/$F$59)),\"-\")","v":-5.5669872018206817E-4},{"$f":"IFERROR(\nIF(OR(\nAND(Calc_TUR_Env_1[[#Headers],[United Energy]]=\"Ausnet\",Calc_TUR_Env_1[[#This Row],[Rate type]:[Rate type]]=\"Single rate\"),\nAND(Calc_TUR_Env_1[[#Headers],[United Energy]]<>\"Ausnet\",OR(Calc_TUR_Env_1[[#This Row],[Rate type]:[Rate type]]=\"Block 1\",Calc_TUR_Env_1[[#This Row],[Rate type]:[Rate type]]=\"Balance\"))),\"-\",\n\nSUMIFS(Calc_TUV_EnvGroup_1[United Energy],\nCalc_TUV_EnvGroup_1[[Cost item]:[Cost item]],Calc_TUR_Env_1[[#This Row],[True up]:[True up]],\nCalc_TUV_EnvGroup_1[[Cost element]:[Cost element]],Calc_TUR_Env_1[[#This Row],[Cost element]:[Cost element]])\n*\n($F$58/$F$59)),\"-\")","v":-5.4597228063839884E-4}]
[null,null,"Off peak","SRES true up","$/kWh","Residential","Environmental",{"$f":"IFERROR(\nIF(OR(\nAND(Calc_TUR_Env_1[[#Headers],[Ausnet]]=\"Ausnet\",Calc_TUR_Env_1[[#This Row],[Rate type]:[Rate type]]=\"Single rate\"),\nAND(Calc_TUR_Env_1[[#Headers],[Ausnet]]<>\"Ausnet\",OR(Calc_TUR_Env_1[[#This Row],[Rate type]:[Rate type]]=\"Block 1\",Calc_TUR_Env_1[[#This Row],[Rate type]:[Rate type]]=\"Balance\"))),\"-\",\n\nSUMIFS(Calc_TUV_EnvGroup_1[Ausnet],\nCalc_TUV_EnvGroup_1[[Cost item]:[Cost item]],Calc_TUR_Env_1[[#This Row],[True up]:[True up]],\nCalc_TUV_EnvGroup_1[[Cost element]:[Cost element]],Calc_TUR_Env_1[[#This Row],[Cost element]:[Cost element]])\n*\n($F$58/$F$59)),\"-\")","v":-5.6428670277665306E-4},{"$f":"IFERROR(\nIF(OR(\nAND(Calc_TUR_Env_1[[#Headers],[Citipower]]=\"Ausnet\",Calc_TUR_Env_1[[#This Row],[Rate type]:[Rate type]]=\"Single rate\"),\nAND(Calc_TUR_Env_1[[#Headers],[Citipower]]<>\"Ausnet\",OR(Calc_TUR_Env_1[[#This Row],[Rate type]:[Rate type]]=\"Block 1\",Calc_TUR_Env_1[[#This Row],[Rate type]:[Rate type]]=\"Balance\"))),\"-\",\n\nSUMIFS(Calc_TUV_EnvGroup_1[Citipower],\nCalc_TUV_EnvGroup_1[[Cost item]:[Cost item]],Calc_TUR_Env_1[[#This Row],[True up]:[True up]],\nCalc_TUV_EnvGroup_1[[Cost element]:[Cost element]],Calc_TUR_Env_1[[#This Row],[Cost element]:[Cost element]])\n*\n($F$58/$F$59)),\"-\")","v":-5.4531332897183888E-4},{"$f":"IFERROR(\nIF(OR(\nAND(Calc_TUR_Env_1[[#Headers],[Jemena]]=\"Ausnet\",Calc_TUR_Env_1[[#This Row],[Rate type]:[Rate type]]=\"Single rate\"),\nAND(Calc_TUR_Env_1[[#Headers],[Jemena]]<>\"Ausnet\",OR(Calc_TUR_Env_1[[#This Row],[Rate type]:[Rate type]]=\"Block 1\",Calc_TUR_Env_1[[#This Row],[Rate type]:[Rate type]]=\"Balance\"))),\"-\",\n\nSUMIFS(Calc_TUV_EnvGroup_1[Jemena],\nCalc_TUV_EnvGroup_1[[Cost item]:[Cost item]],Calc_TUR_Env_1[[#This Row],[True up]:[True up]],\nCalc_TUV_EnvGroup_1[[Cost element]:[Cost element]],Calc_TUR_Env_1[[#This Row],[Cost element]:[Cost element]])\n*\n($F$58/$F$59)),\"-\")","v":-5.477031201311988E-4},{"$f":"IFERROR(\nIF(OR(\nAND(Calc_TUR_Env_1[[#Headers],[Powercor]]=\"Ausnet\",Calc_TUR_Env_1[[#This Row],[Rate type]:[Rate type]]=\"Single rate\"),\nAND(Calc_TUR_Env_1[[#Headers],[Powercor]]<>\"Ausnet\",OR(Calc_TUR_Env_1[[#This Row],[Rate type]:[Rate type]]=\"Block 1\",Calc_TUR_Env_1[[#This Row],[Rate type]:[Rate type]]=\"Balance\"))),\"-\",\n\nSUMIFS(Calc_TUV_EnvGroup_1[Powercor],\nCalc_TUV_EnvGroup_1[[Cost item]:[Cost item]],Calc_TUR_Env_1[[#This Row],[True up]:[True up]],\nCalc_TUV_EnvGroup_1[[Cost element]:[Cost element]],Calc_TUR_Env_1[[#This Row],[Cost element]:[Cost element]])\n*\n($F$58/$F$59)),\"-\")","v":-5.5669872018206817E-4},{"$f":"IFERROR(\nIF(OR(\nAND(Calc_TUR_Env_1[[#Headers],[United Energy]]=\"Ausnet\",Calc_TUR_Env_1[[#This Row],[Rate type]:[Rate type]]=\"Single rate\"),\nAND(Calc_TUR_Env_1[[#Headers],[United Energy]]<>\"Ausnet\",OR(Calc_TUR_Env_1[[#This Row],[Rate type]:[Rate type]]=\"Block 1\",Calc_TUR_Env_1[[#This Row],[Rate type]:[Rate type]]=\"Balance\"))),\"-\",\n\nSUMIFS(Calc_TUV_EnvGroup_1[United Energy],\nCalc_TUV_EnvGroup_1[[Cost item]:[Cost item]],Calc_TUR_Env_1[[#This Row],[True up]:[True up]],\nCalc_TUV_EnvGroup_1[[Cost element]:[Cost element]],Calc_TUR_Env_1[[#This Row],[Cost element]:[Cost element]])\n*\n($F$58/$F$59)),\"-\")","v":-5.4597228063839884E-4}]
[null,null,"Single rate","VEU true up","$/kWh","Residential","Environmental",{"$f":"IFERROR(\nIF(OR(\nAND(Calc_TUR_Env_1[[#Headers],[Ausnet]]=\"Ausnet\",Calc_TUR_Env_1[[#This Row],[Rate type]:[Rate type]]=\"Single rate\"),\nAND(Calc_TUR_Env_1[[#Headers],[Ausnet]]<>\"Ausnet\",OR(Calc_TUR_Env_1[[#This Row],[Rate type]:[Rate type]]=\"Block 1\",Calc_TUR_Env_1[[#This Row],[Rate type]:[Rate type]]=\"Balance\"))),\"-\",\n\nSUMIFS(Calc_TUV_EnvGroup_1[Ausnet],\nCalc_TUV_EnvGroup_1[[Cost item]:[Cost item]],Calc_TUR_Env_1[[#This Row],[True up]:[True up]],\nCalc_TUV_EnvGroup_1[[Cost element]:[Cost element]],Calc_TUR_Env_1[[#This Row],[Cost element]:[Cost element]])\n*\n($F$58/$F$59)),\"-\")","v":"-"},{"$f":"IFERROR(\nIF(OR(\nAND(Calc_TUR_Env_1[[#Headers],[Citipower]]=\"Ausnet\",Calc_TUR_Env_1[[#This Row],[Rate type]:[Rate type]]=\"Single rate\"),\nAND(Calc_TUR_Env_1[[#Headers],[Citipower]]<>\"Ausnet\",OR(Calc_TUR_Env_1[[#This Row],[Rate type]:[Rate type]]=\"Block 1\",Calc_TUR_Env_1[[#This Row],[Rate type]:[Rate type]]=\"Balance\"))),\"-\",\n\nSUMIFS(Calc_TUV_EnvGroup_1[Citipower],\nCalc_TUV_EnvGroup_1[[Cost item]:[Cost item]],Calc_TUR_Env_1[[#This Row],[True up]:[True up]],\nCalc_TUV_EnvGroup_1[[Cost element]:[Cost element]],Calc_TUR_Env_1[[#This Row],[Cost element]:[Cost element]])\n*\n($F$58/$F$59)),\"-\")","v":0},{"$f":"IFERROR(\nIF(OR(\nAND(Calc_TUR_Env_1[[#Headers],[Jemena]]=\"Ausnet\",Calc_TUR_Env_1[[#This Row],[Rate type]:[Rate type]]=\"Single rate\"),\nAND(Calc_TUR_Env_1[[#Headers],[Jemena]]<>\"Ausnet\",OR(Calc_TUR_Env_1[[#This Row],[Rate type]:[Rate type]]=\"Block 1\",Calc_TUR_Env_1[[#This Row],[Rate type]:[Rate type]]=\"Balance\"))),\"-\",\n\nSUMIFS(Calc_TUV_EnvGroup_1[Jemena],\nCalc_TUV_EnvGroup_1[[Cost item]:[Cost item]],Calc_TUR_Env_1[[#This Row],[True up]:[True up]],\nCalc_TUV_EnvGroup_1[[Cost element]:[Cost element]],Calc_TUR_Env_1[[#This Row],[Cost element]:[Cost element]])\n*\n($F$58/$F$59)),\"-\")","v":0},{"$f":"IFERROR(\nIF(OR(\nAND(Calc_TUR_Env_1[[#Headers],[Powercor]]=\"Ausnet\",Calc_TUR_Env_1[[#This Row],[Rate type]:[Rate type]]=\"Single rate\"),\nAND(Calc_TUR_Env_1[[#Headers],[Powercor]]<>\"Ausnet\",OR(Calc_TUR_Env_1[[#This Row],[Rate type]:[Rate type]]=\"Block 1\",Calc_TUR_Env_1[[#This Row],[Rate type]:[Rate type]]=\"Balance\"))),\"-\",\n\nSUMIFS(Calc_TUV_EnvGroup_1[Powercor],\nCalc_TUV_EnvGroup_1[[Cost item]:[Cost item]],Calc_TUR_Env_1[[#This Row],[True up]:[True up]],\nCalc_TUV_EnvGroup_1[[Cost element]:[Cost element]],Calc_TUR_Env_1[[#This Row],[Cost element]:[Cost element]])\n*\n($F$58/$F$59)),\"-\")","v":0},{"$f":"IFERROR(\nIF(OR(\nAND(Calc_TUR_Env_1[[#Headers],[United Energy]]=\"Ausnet\",Calc_TUR_Env_1[[#This Row],[Rate type]:[Rate type]]=\"Single rate\"),\nAND(Calc_TUR_Env_1[[#Headers],[United Energy]]<>\"Ausnet\",OR(Calc_TUR_Env_1[[#This Row],[Rate type]:[Rate type]]=\"Block 1\",Calc_TUR_Env_1[[#This Row],[Rate type]:[Rate type]]=\"Balance\"))),\"-\",\n\nSUMIFS(Calc_TUV_EnvGroup_1[United Energy],\nCalc_TUV_EnvGroup_1[[Cost item]:[Cost item]],Calc_TUR_Env_1[[#This Row],[True up]:[True up]],\nCalc_TUV_EnvGroup_1[[Cost element]:[Cost element]],Calc_TUR_Env_1[[#This Row],[Cost element]:[Cost element]])\n*\n($F$58/$F$59)),\"-\")","v":0}]
[null,null,"Block 1","VEU true up","$/kWh","Residential","Environmental",{"$f":"IFERROR(\nIF(OR(\nAND(Calc_TUR_Env_1[[#Headers],[Ausnet]]=\"Ausnet\",Calc_TUR_Env_1[[#This Row],[Rate type]:[Rate type]]=\"Single rate\"),\nAND(Calc_TUR_Env_1[[#Headers],[Ausnet]]<>\"Ausnet\",OR(Calc_TUR_Env_1[[#This Row],[Rate type]:[Rate type]]=\"Block 1\",Calc_TUR_Env_1[[#This Row],[Rate type]:[Rate type]]=\"Balance\"))),\"-\",\n\nSUMIFS(Calc_TUV_EnvGroup_1[Ausnet],\nCalc_TUV_EnvGroup_1[[Cost item]:[Cost item]],Calc_TUR_Env_1[[#This Row],[True up]:[True up]],\nCalc_TUV_EnvGroup_1[[Cost element]:[Cost element]],Calc_TUR_Env_1[[#This Row],[Cost element]:[Cost element]])\n*\n($F$58/$F$59)),\"-\")","v":0},{"$f":"IFERROR(\nIF(OR(\nAND(Calc_TUR_Env_1[[#Headers],[Citipower]]=\"Ausnet\",Calc_TUR_Env_1[[#This Row],[Rate type]:[Rate type]]=\"Single rate\"),\nAND(Calc_TUR_Env_1[[#Headers],[Citipower]]<>\"Ausnet\",OR(Calc_TUR_Env_1[[#This Row],[Rate type]:[Rate type]]=\"Block 1\",Calc_TUR_Env_1[[#This Row],[Rate type]:[Rate type]]=\"Balance\"))),\"-\",\n\nSUMIFS(Calc_TUV_EnvGroup_1[Citipower],\nCalc_TUV_EnvGroup_1[[Cost item]:[Cost item]],Calc_TUR_Env_1[[#This Row],[True up]:[True up]],\nCalc_TUV_EnvGroup_1[[Cost element]:[Cost element]],Calc_TUR_Env_1[[#This Row],[Cost element]:[Cost element]])\n*\n($F$58/$F$59)),\"-\")","v":"-"},{"$f":"IFERROR(\nIF(OR(\nAND(Calc_TUR_Env_1[[#Headers],[Jemena]]=\"Ausnet\",Calc_TUR_Env_1[[#This Row],[Rate type]:[Rate type]]=\"Single rate\"),\nAND(Calc_TUR_Env_1[[#Headers],[Jemena]]<>\"Ausnet\",OR(Calc_TUR_Env_1[[#This Row],[Rate type]:[Rate type]]=\"Block 1\",Calc_TUR_Env_1[[#This Row],[Rate type]:[Rate type]]=\"Balance\"))),\"-\",\n\nSUMIFS(Calc_TUV_EnvGroup_1[Jemena],\nCalc_TUV_EnvGroup_1[[Cost item]:[Cost item]],Calc_TUR_Env_1[[#This Row],[True up]:[True up]],\nCalc_TUV_EnvGroup_1[[Cost element]:[Cost element]],Calc_TUR_Env_1[[#This Row],[Cost element]:[Cost element]])\n*\n($F$58/$F$59)),\"-\")","v":"-"},{"$f":"IFERROR(\nIF(OR(\nAND(Calc_TUR_Env_1[[#Headers],[Powercor]]=\"Ausnet\",Calc_TUR_Env_1[[#This Row],[Rate type]:[Rate type]]=\"Single rate\"),\nAND(Calc_TUR_Env_1[[#Headers],[Powercor]]<>\"Ausnet\",OR(Calc_TUR_Env_1[[#This Row],[Rate type]:[Rate type]]=\"Block 1\",Calc_TUR_Env_1[[#This Row],[Rate type]:[Rate type]]=\"Balance\"))),\"-\",\n\nSUMIFS(Calc_TUV_EnvGroup_1[Powercor],\nCalc_TUV_EnvGroup_1[[Cost item]:[Cost item]],Calc_TUR_Env_1[[#This Row],[True up]:[True up]],\nCalc_TUV_EnvGroup_1[[Cost element]:[Cost element]],Calc_TUR_Env_1[[#This Row],[Cost element]:[Cost element]])\n*\n($F$58/$F$59)),\"-\")","v":"-"},{"$f":"IFERROR(\nIF(OR(\nAND(Calc_TUR_Env_1[[#Headers],[United Energy]]=\"Ausnet\",Calc_TUR_Env_1[[#This Row],[Rate type]:[Rate type]]=\"Single rate\"),\nAND(Calc_TUR_Env_1[[#Headers],[United Energy]]<>\"Ausnet\",OR(Calc_TUR_Env_1[[#This Row],[Rate type]:[Rate type]]=\"Block 1\",Calc_TUR_Env_1[[#This Row],[Rate type]:[Rate type]]=\"Balance\"))),\"-\",\n\nSUMIFS(Calc_TUV_EnvGroup_1[United Energy],\nCalc_TUV_EnvGroup_1[[Cost item]:[Cost item]],Calc_TUR_Env_1[[#This Row],[True up]:[True up]],\nCalc_TUV_EnvGroup_1[[Cost element]:[Cost element]],Calc_TUR_Env_1[[#This Row],[Cost element]:[Cost element]])\n*\n($F$58/$F$59)),\"-\")","v":"-"}]
[null,null,"Balance","VEU true up","$/kWh","Residential","Environmental",{"$f":"IFERROR(\nIF(OR(\nAND(Calc_TUR_Env_1[[#Headers],[Ausnet]]=\"Ausnet\",Calc_TUR_Env_1[[#This Row],[Rate type]:[Rate type]]=\"Single rate\"),\nAND(Calc_TUR_Env_1[[#Headers],[Ausnet]]<>\"Ausnet\",OR(Calc_TUR_Env_1[[#This Row],[Rate type]:[Rate type]]=\"Block 1\",Calc_TUR_Env_1[[#This Row],[Rate type]:[Rate type]]=\"Balance\"))),\"-\",\n\nSUMIFS(Calc_TUV_EnvGroup_1[Ausnet],\nCalc_TUV_EnvGroup_1[[Cost item]:[Cost item]],Calc_TUR_Env_1[[#This Row],[True up]:[True up]],\nCalc_TUV_EnvGroup_1[[Cost element]:[Cost element]],Calc_TUR_Env_1[[#This Row],[Cost element]:[Cost element]])\n*\n($F$58/$F$59)),\"-\")","v":0},{"$f":"IFERROR(\nIF(OR(\nAND(Calc_TUR_Env_1[[#Headers],[Citipower]]=\"Ausnet\",Calc_TUR_Env_1[[#This Row],[Rate type]:[Rate type]]=\"Single rate\"),\nAND(Calc_TUR_Env_1[[#Headers],[Citipower]]<>\"Ausnet\",OR(Calc_TUR_Env_1[[#This Row],[Rate type]:[Rate type]]=\"Block 1\",Calc_TUR_Env_1[[#This Row],[Rate type]:[Rate type]]=\"Balance\"))),\"-\",\n\nSUMIFS(Calc_TUV_EnvGroup_1[Citipower],\nCalc_TUV_EnvGroup_1[[Cost item]:[Cost item]],Calc_TUR_Env_1[[#This Row],[True up]:[True up]],\nCalc_TUV_EnvGroup_1[[Cost element]:[Cost element]],Calc_TUR_Env_1[[#This Row],[Cost element]:[Cost element]])\n*\n($F$58/$F$59)),\"-\")","v":"-"},{"$f":"IFERROR(\nIF(OR(\nAND(Calc_TUR_Env_1[[#Headers],[Jemena]]=\"Ausnet\",Calc_TUR_Env_1[[#This Row],[Rate type]:[Rate type]]=\"Single rate\"),\nAND(Calc_TUR_Env_1[[#Headers],[Jemena]]<>\"Ausnet\",OR(Calc_TUR_Env_1[[#This Row],[Rate type]:[Rate type]]=\"Block 1\",Calc_TUR_Env_1[[#This Row],[Rate type]:[Rate type]]=\"Balance\"))),\"-\",\n\nSUMIFS(Calc_TUV_EnvGroup_1[Jemena],\nCalc_TUV_EnvGroup_1[[Cost item]:[Cost item]],Calc_TUR_Env_1[[#This Row],[True up]:[True up]],\nCalc_TUV_EnvGroup_1[[Cost element]:[Cost element]],Calc_TUR_Env_1[[#This Row],[Cost element]:[Cost element]])\n*\n($F$58/$F$59)),\"-\")","v":"-"},{"$f":"IFERROR(\nIF(OR(\nAND(Calc_TUR_Env_1[[#Headers],[Powercor]]=\"Ausnet\",Calc_TUR_Env_1[[#This Row],[Rate type]:[Rate type]]=\"Single rate\"),\nAND(Calc_TUR_Env_1[[#Headers],[Powercor]]<>\"Ausnet\",OR(Calc_TUR_Env_1[[#This Row],[Rate type]:[Rate type]]=\"Block 1\",Calc_TUR_Env_1[[#This Row],[Rate type]:[Rate type]]=\"Balance\"))),\"-\",\n\nSUMIFS(Calc_TUV_EnvGroup_1[Powercor],\nCalc_TUV_EnvGroup_1[[Cost item]:[Cost item]],Calc_TUR_Env_1[[#This Row],[True up]:[True up]],\nCalc_TUV_EnvGroup_1[[Cost element]:[Cost element]],Calc_TUR_Env_1[[#This Row],[Cost element]:[Cost element]])\n*\n($F$58/$F$59)),\"-\")","v":"-"},{"$f":"IFERROR(\nIF(OR(\nAND(Calc_TUR_Env_1[[#Headers],[United Energy]]=\"Ausnet\",Calc_TUR_Env_1[[#This Row],[Rate type]:[Rate type]]=\"Single rate\"),\nAND(Calc_TUR_Env_1[[#Headers],[United Energy]]<>\"Ausnet\",OR(Calc_TUR_Env_1[[#This Row],[Rate type]:[Rate type]]=\"Block 1\",Calc_TUR_Env_1[[#This Row],[Rate type]:[Rate type]]=\"Balance\"))),\"-\",\n\nSUMIFS(Calc_TUV_EnvGroup_1[United Energy],\nCalc_TUV_EnvGroup_1[[Cost item]:[Cost item]],Calc_TUR_Env_1[[#This Row],[True up]:[True up]],\nCalc_TUV_EnvGroup_1[[Cost element]:[Cost element]],Calc_TUR_Env_1[[#This Row],[Cost element]:[Cost element]])\n*\n($F$58/$F$59)),\"-\")","v":"-"}]
[null,null,"Controlled load","VEU true up","$/kWh","Residential","Environmental",{"$f":"IFERROR(\nIF(OR(\nAND(Calc_TUR_Env_1[[#Headers],[Ausnet]]=\"Ausnet\",Calc_TUR_Env_1[[#This Row],[Rate type]:[Rate type]]=\"Single rate\"),\nAND(Calc_TUR_Env_1[[#Headers],[Ausnet]]<>\"Ausnet\",OR(Calc_TUR_Env_1[[#This Row],[Rate type]:[Rate type]]=\"Block 1\",Calc_TUR_Env_1[[#This Row],[Rate type]:[Rate type]]=\"Balance\"))),\"-\",\n\nSUMIFS(Calc_TUV_EnvGroup_1[Ausnet],\nCalc_TUV_EnvGroup_1[[Cost item]:[Cost item]],Calc_TUR_Env_1[[#This Row],[True up]:[True up]],\nCalc_TUV_EnvGroup_1[[Cost element]:[Cost element]],Calc_TUR_Env_1[[#This Row],[Cost element]:[Cost element]])\n*\n($F$58/$F$59)),\"-\")","v":0},{"$f":"IFERROR(\nIF(OR(\nAND(Calc_TUR_Env_1[[#Headers],[Citipower]]=\"Ausnet\",Calc_TUR_Env_1[[#This Row],[Rate type]:[Rate type]]=\"Single rate\"),\nAND(Calc_TUR_Env_1[[#Headers],[Citipower]]<>\"Ausnet\",OR(Calc_TUR_Env_1[[#This Row],[Rate type]:[Rate type]]=\"Block 1\",Calc_TUR_Env_1[[#This Row],[Rate type]:[Rate type]]=\"Balance\"))),\"-\",\n\nSUMIFS(Calc_TUV_EnvGroup_1[Citipower],\nCalc_TUV_EnvGroup_1[[Cost item]:[Cost item]],Calc_TUR_Env_1[[#This Row],[True up]:[True up]],\nCalc_TUV_EnvGroup_1[[Cost element]:[Cost element]],Calc_TUR_Env_1[[#This Row],[Cost element]:[Cost element]])\n*\n($F$58/$F$59)),\"-\")","v":0},{"$f":"IFERROR(\nIF(OR(\nAND(Calc_TUR_Env_1[[#Headers],[Jemena]]=\"Ausnet\",Calc_TUR_Env_1[[#This Row],[Rate type]:[Rate type]]=\"Single rate\"),\nAND(Calc_TUR_Env_1[[#Headers],[Jemena]]<>\"Ausnet\",OR(Calc_TUR_Env_1[[#This Row],[Rate type]:[Rate type]]=\"Block 1\",Calc_TUR_Env_1[[#This Row],[Rate type]:[Rate type]]=\"Balance\"))),\"-\",\n\nSUMIFS(Calc_TUV_EnvGroup_1[Jemena],\nCalc_TUV_EnvGroup_1[[Cost item]:[Cost item]],Calc_TUR_Env_1[[#This Row],[True up]:[True up]],\nCalc_TUV_EnvGroup_1[[Cost element]:[Cost element]],Calc_TUR_Env_1[[#This Row],[Cost element]:[Cost element]])\n*\n($F$58/$F$59)),\"-\")","v":0},{"$f":"IFERROR(\nIF(OR(\nAND(Calc_TUR_Env_1[[#Headers],[Powercor]]=\"Ausnet\",Calc_TUR_Env_1[[#This Row],[Rate type]:[Rate type]]=\"Single rate\"),\nAND(Calc_TUR_Env_1[[#Headers],[Powercor]]<>\"Ausnet\",OR(Calc_TUR_Env_1[[#This Row],[Rate type]:[Rate type]]=\"Block 1\",Calc_TUR_Env_1[[#This Row],[Rate type]:[Rate type]]=\"Balance\"))),\"-\",\n\nSUMIFS(Calc_TUV_EnvGroup_1[Powercor],\nCalc_TUV_EnvGroup_1[[Cost item]:[Cost item]],Calc_TUR_Env_1[[#This Row],[True up]:[True up]],\nCalc_TUV_EnvGroup_1[[Cost element]:[Cost element]],Calc_TUR_Env_1[[#This Row],[Cost element]:[Cost element]])\n*\n($F$58/$F$59)),\"-\")","v":0},{"$f":"IFERROR(\nIF(OR(\nAND(Calc_TUR_Env_1[[#Headers],[United Energy]]=\"Ausnet\",Calc_TUR_Env_1[[#This Row],[Rate type]:[Rate type]]=\"Single rate\"),\nAND(Calc_TUR_Env_1[[#Headers],[United Energy]]<>\"Ausnet\",OR(Calc_TUR_Env_1[[#This Row],[Rate type]:[Rate type]]=\"Block 1\",Calc_TUR_Env_1[[#This Row],[Rate type]:[Rate type]]=\"Balance\"))),\"-\",\n\nSUMIFS(Calc_TUV_EnvGroup_1[United Energy],\nCalc_TUV_EnvGroup_1[[Cost item]:[Cost item]],Calc_TUR_Env_1[[#This Row],[True up]:[True up]],\nCalc_TUV_EnvGroup_1[[Cost element]:[Cost element]],Calc_TUR_Env_1[[#This Row],[Cost element]:[Cost element]])\n*\n($F$58/$F$59)),\"-\")","v":0}]
[null,null,"Peak","VEU true up","$/kWh","Residential","Environmental",{"$f":"IFERROR(\nIF(OR(\nAND(Calc_TUR_Env_1[[#Headers],[Ausnet]]=\"Ausnet\",Calc_TUR_Env_1[[#This Row],[Rate type]:[Rate type]]=\"Single rate\"),\nAND(Calc_TUR_Env_1[[#Headers],[Ausnet]]<>\"Ausnet\",OR(Calc_TUR_Env_1[[#This Row],[Rate type]:[Rate type]]=\"Block 1\",Calc_TUR_Env_1[[#This Row],[Rate type]:[Rate type]]=\"Balance\"))),\"-\",\n\nSUMIFS(Calc_TUV_EnvGroup_1[Ausnet],\nCalc_TUV_EnvGroup_1[[Cost item]:[Cost item]],Calc_TUR_Env_1[[#This Row],[True up]:[True up]],\nCalc_TUV_EnvGroup_1[[Cost element]:[Cost element]],Calc_TUR_Env_1[[#This Row],[Cost element]:[Cost element]])\n*\n($F$58/$F$59)),\"-\")","v":0},{"$f":"IFERROR(\nIF(OR(\nAND(Calc_TUR_Env_1[[#Headers],[Citipower]]=\"Ausnet\",Calc_TUR_Env_1[[#This Row],[Rate type]:[Rate type]]=\"Single rate\"),\nAND(Calc_TUR_Env_1[[#Headers],[Citipower]]<>\"Ausnet\",OR(Calc_TUR_Env_1[[#This Row],[Rate type]:[Rate type]]=\"Block 1\",Calc_TUR_Env_1[[#This Row],[Rate type]:[Rate type]]=\"Balance\"))),\"-\",\n\nSUMIFS(Calc_TUV_EnvGroup_1[Citipower],\nCalc_TUV_EnvGroup_1[[Cost item]:[Cost item]],Calc_TUR_Env_1[[#This Row],[True up]:[True up]],\nCalc_TUV_EnvGroup_1[[Cost element]:[Cost element]],Calc_TUR_Env_1[[#This Row],[Cost element]:[Cost element]])\n*\n($F$58/$F$59)),\"-\")","v":0},{"$f":"IFERROR(\nIF(OR(\nAND(Calc_TUR_Env_1[[#Headers],[Jemena]]=\"Ausnet\",Calc_TUR_Env_1[[#This Row],[Rate type]:[Rate type]]=\"Single rate\"),\nAND(Calc_TUR_Env_1[[#Headers],[Jemena]]<>\"Ausnet\",OR(Calc_TUR_Env_1[[#This Row],[Rate type]:[Rate type]]=\"Block 1\",Calc_TUR_Env_1[[#This Row],[Rate type]:[Rate type]]=\"Balance\"))),\"-\",\n\nSUMIFS(Calc_TUV_EnvGroup_1[Jemena],\nCalc_TUV_EnvGroup_1[[Cost item]:[Cost item]],Calc_TUR_Env_1[[#This Row],[True up]:[True up]],\nCalc_TUV_EnvGroup_1[[Cost element]:[Cost element]],Calc_TUR_Env_1[[#This Row],[Cost element]:[Cost element]])\n*\n($F$58/$F$59)),\"-\")","v":0},{"$f":"IFERROR(\nIF(OR(\nAND(Calc_TUR_Env_1[[#Headers],[Powercor]]=\"Ausnet\",Calc_TUR_Env_1[[#This Row],[Rate type]:[Rate type]]=\"Single rate\"),\nAND(Calc_TUR_Env_1[[#Headers],[Powercor]]<>\"Ausnet\",OR(Calc_TUR_Env_1[[#This Row],[Rate type]:[Rate type]]=\"Block 1\",Calc_TUR_Env_1[[#This Row],[Rate type]:[Rate type]]=\"Balance\"))),\"-\",\n\nSUMIFS(Calc_TUV_EnvGroup_1[Powercor],\nCalc_TUV_EnvGroup_1[[Cost item]:[Cost item]],Calc_TUR_Env_1[[#This Row],[True up]:[True up]],\nCalc_TUV_EnvGroup_1[[Cost element]:[Cost element]],Calc_TUR_Env_1[[#This Row],[Cost element]:[Cost element]])\n*\n($F$58/$F$59)),\"-\")","v":0},{"$f":"IFERROR(\nIF(OR(\nAND(Calc_TUR_Env_1[[#Headers],[United Energy]]=\"Ausnet\",Calc_TUR_Env_1[[#This Row],[Rate type]:[Rate type]]=\"Single rate\"),\nAND(Calc_TUR_Env_1[[#Headers],[United Energy]]<>\"Ausnet\",OR(Calc_TUR_Env_1[[#This Row],[Rate type]:[Rate type]]=\"Block 1\",Calc_TUR_Env_1[[#This Row],[Rate type]:[Rate type]]=\"Balance\"))),\"-\",\n\nSUMIFS(Calc_TUV_EnvGroup_1[United Energy],\nCalc_TUV_EnvGroup_1[[Cost item]:[Cost item]],Calc_TUR_Env_1[[#This Row],[True up]:[True up]],\nCalc_TUV_EnvGroup_1[[Cost element]:[Cost element]],Calc_TUR_Env_1[[#This Row],[Cost element]:[Cost element]])\n*\n($F$58/$F$59)),\"-\")","v":0}]
[null,null,"Off peak","VEU true up","$/kWh","Residential","Environmental",{"$f":"IFERROR(\nIF(OR(\nAND(Calc_TUR_Env_1[[#Headers],[Ausnet]]=\"Ausnet\",Calc_TUR_Env_1[[#This Row],[Rate type]:[Rate type]]=\"Single rate\"),\nAND(Calc_TUR_Env_1[[#Headers],[Ausnet]]<>\"Ausnet\",OR(Calc_TUR_Env_1[[#This Row],[Rate type]:[Rate type]]=\"Block 1\",Calc_TUR_Env_1[[#This Row],[Rate type]:[Rate type]]=\"Balance\"))),\"-\",\n\nSUMIFS(Calc_TUV_EnvGroup_1[Ausnet],\nCalc_TUV_EnvGroup_1[[Cost item]:[Cost item]],Calc_TUR_Env_1[[#This Row],[True up]:[True up]],\nCalc_TUV_EnvGroup_1[[Cost element]:[Cost element]],Calc_TUR_Env_1[[#This Row],[Cost element]:[Cost element]])\n*\n($F$58/$F$59)),\"-\")","v":0},{"$f":"IFERROR(\nIF(OR(\nAND(Calc_TUR_Env_1[[#Headers],[Citipower]]=\"Ausnet\",Calc_TUR_Env_1[[#This Row],[Rate type]:[Rate type]]=\"Single rate\"),\nAND(Calc_TUR_Env_1[[#Headers],[Citipower]]<>\"Ausnet\",OR(Calc_TUR_Env_1[[#This Row],[Rate type]:[Rate type]]=\"Block 1\",Calc_TUR_Env_1[[#This Row],[Rate type]:[Rate type]]=\"Balance\"))),\"-\",\n\nSUMIFS(Calc_TUV_EnvGroup_1[Citipower],\nCalc_TUV_EnvGroup_1[[Cost item]:[Cost item]],Calc_TUR_Env_1[[#This Row],[True up]:[True up]],\nCalc_TUV_EnvGroup_1[[Cost element]:[Cost element]],Calc_TUR_Env_1[[#This Row],[Cost element]:[Cost element]])\n*\n($F$58/$F$59)),\"-\")","v":0},{"$f":"IFERROR(\nIF(OR(\nAND(Calc_TUR_Env_1[[#Headers],[Jemena]]=\"Ausnet\",Calc_TUR_Env_1[[#This Row],[Rate type]:[Rate type]]=\"Single rate\"),\nAND(Calc_TUR_Env_1[[#Headers],[Jemena]]<>\"Ausnet\",OR(Calc_TUR_Env_1[[#This Row],[Rate type]:[Rate type]]=\"Block 1\",Calc_TUR_Env_1[[#This Row],[Rate type]:[Rate type]]=\"Balance\"))),\"-\",\n\nSUMIFS(Calc_TUV_EnvGroup_1[Jemena],\nCalc_TUV_EnvGroup_1[[Cost item]:[Cost item]],Calc_TUR_Env_1[[#This Row],[True up]:[True up]],\nCalc_TUV_EnvGroup_1[[Cost element]:[Cost element]],Calc_TUR_Env_1[[#This Row],[Cost element]:[Cost element]])\n*\n($F$58/$F$59)),\"-\")","v":0},{"$f":"IFERROR(\nIF(OR(\nAND(Calc_TUR_Env_1[[#Headers],[Powercor]]=\"Ausnet\",Calc_TUR_Env_1[[#This Row],[Rate type]:[Rate type]]=\"Single rate\"),\nAND(Calc_TUR_Env_1[[#Headers],[Powercor]]<>\"Ausnet\",OR(Calc_TUR_Env_1[[#This Row],[Rate type]:[Rate type]]=\"Block 1\",Calc_TUR_Env_1[[#This Row],[Rate type]:[Rate type]]=\"Balance\"))),\"-\",\n\nSUMIFS(Calc_TUV_EnvGroup_1[Powercor],\nCalc_TUV_EnvGroup_1[[Cost item]:[Cost item]],Calc_TUR_Env_1[[#This Row],[True up]:[True up]],\nCalc_TUV_EnvGroup_1[[Cost element]:[Cost element]],Calc_TUR_Env_1[[#This Row],[Cost element]:[Cost element]])\n*\n($F$58/$F$59)),\"-\")","v":0},{"$f":"IFERROR(\nIF(OR(\nAND(Calc_TUR_Env_1[[#Headers],[United Energy]]=\"Ausnet\",Calc_TUR_Env_1[[#This Row],[Rate type]:[Rate type]]=\"Single rate\"),\nAND(Calc_TUR_Env_1[[#Headers],[United Energy]]<>\"Ausnet\",OR(Calc_TUR_Env_1[[#This Row],[Rate type]:[Rate type]]=\"Block 1\",Calc_TUR_Env_1[[#This Row],[Rate type]:[Rate type]]=\"Balance\"))),\"-\",\n\nSUMIFS(Calc_TUV_EnvGroup_1[United Energy],\nCalc_TUV_EnvGroup_1[[Cost item]:[Cost item]],Calc_TUR_Env_1[[#This Row],[True up]:[True up]],\nCalc_TUV_EnvGroup_1[[Cost element]:[Cost element]],Calc_TUR_Env_1[[#This Row],[Cost element]:[Cost element]])\n*\n($F$58/$F$59)),\"-\")","v":0}]
[null,null,"Single rate","LRET true up","$/kWh","Small business","Environmental",{"$f":"IFERROR(\nIF(OR(\nAND(Calc_TUR_Env_1[[#Headers],[Ausnet]]=\"Ausnet\",Calc_TUR_Env_1[[#This Row],[Rate type]:[Rate type]]=\"Single rate\"),\nAND(Calc_TUR_Env_1[[#Headers],[Ausnet]]<>\"Ausnet\",OR(Calc_TUR_Env_1[[#This Row],[Rate type]:[Rate type]]=\"Block 1\",Calc_TUR_Env_1[[#This Row],[Rate type]:[Rate type]]=\"Balance\"))),\"-\",\n\nSUMIFS(Calc_TUV_EnvGroup_1[Ausnet],\nCalc_TUV_EnvGroup_1[[Cost item]:[Cost item]],Calc_TUR_Env_1[[#This Row],[True up]:[True up]],\nCalc_TUV_EnvGroup_1[[Cost element]:[Cost element]],Calc_TUR_Env_1[[#This Row],[Cost element]:[Cost element]])\n*\n($F$58/$F$59)),\"-\")","v":"-"},{"$f":"IFERROR(\nIF(OR(\nAND(Calc_TUR_Env_1[[#Headers],[Citipower]]=\"Ausnet\",Calc_TUR_Env_1[[#This Row],[Rate type]:[Rate type]]=\"Single rate\"),\nAND(Calc_TUR_Env_1[[#Headers],[Citipower]]<>\"Ausnet\",OR(Calc_TUR_Env_1[[#This Row],[Rate type]:[Rate type]]=\"Block 1\",Calc_TUR_Env_1[[#This Row],[Rate type]:[Rate type]]=\"Balance\"))),\"-\",\n\nSUMIFS(Calc_TUV_EnvGroup_1[Citipower],\nCalc_TUV_EnvGroup_1[[Cost item]:[Cost item]],Calc_TUR_Env_1[[#This Row],[True up]:[True up]],\nCalc_TUV_EnvGroup_1[[Cost element]:[Cost element]],Calc_TUR_Env_1[[#This Row],[Cost element]:[Cost element]])\n*\n($F$58/$F$59)),\"-\")","v":-1.6933251262343015E-4},{"$f":"IFERROR(\nIF(OR(\nAND(Calc_TUR_Env_1[[#Headers],[Jemena]]=\"Ausnet\",Calc_TUR_Env_1[[#This Row],[Rate type]:[Rate type]]=\"Single rate\"),\nAND(Calc_TUR_Env_1[[#Headers],[Jemena]]<>\"Ausnet\",OR(Calc_TUR_Env_1[[#This Row],[Rate type]:[Rate type]]=\"Block 1\",Calc_TUR_Env_1[[#This Row],[Rate type]:[Rate type]]=\"Balance\"))),\"-\",\n\nSUMIFS(Calc_TUV_EnvGroup_1[Jemena],\nCalc_TUV_EnvGroup_1[[Cost item]:[Cost item]],Calc_TUR_Env_1[[#This Row],[True up]:[True up]],\nCalc_TUV_EnvGroup_1[[Cost element]:[Cost element]],Calc_TUR_Env_1[[#This Row],[Cost element]:[Cost element]])\n*\n($F$58/$F$59)),\"-\")","v":-1.7007459854020515E-4},{"$f":"IFERROR(\nIF(OR(\nAND(Calc_TUR_Env_1[[#Headers],[Powercor]]=\"Ausnet\",Calc_TUR_Env_1[[#This Row],[Rate type]:[Rate type]]=\"Single rate\"),\nAND(Calc_TUR_Env_1[[#Headers],[Powercor]]<>\"Ausnet\",OR(Calc_TUR_Env_1[[#This Row],[Rate type]:[Rate type]]=\"Block 1\",Calc_TUR_Env_1[[#This Row],[Rate type]:[Rate type]]=\"Balance\"))),\"-\",\n\nSUMIFS(Calc_TUV_EnvGroup_1[Powercor],\nCalc_TUV_EnvGroup_1[[Cost item]:[Cost item]],Calc_TUR_Env_1[[#This Row],[True up]:[True up]],\nCalc_TUV_EnvGroup_1[[Cost element]:[Cost element]],Calc_TUR_Env_1[[#This Row],[Cost element]:[Cost element]])\n*\n($F$58/$F$59)),\"-\")","v":-1.7286794225333457E-4},{"$f":"IFERROR(\nIF(OR(\nAND(Calc_TUR_Env_1[[#Headers],[United Energy]]=\"Ausnet\",Calc_TUR_Env_1[[#This Row],[Rate type]:[Rate type]]=\"Single rate\"),\nAND(Calc_TUR_Env_1[[#Headers],[United Energy]]<>\"Ausnet\",OR(Calc_TUR_Env_1[[#This Row],[Rate type]:[Rate type]]=\"Block 1\",Calc_TUR_Env_1[[#This Row],[Rate type]:[Rate type]]=\"Balance\"))),\"-\",\n\nSUMIFS(Calc_TUV_EnvGroup_1[United Energy],\nCalc_TUV_EnvGroup_1[[Cost item]:[Cost item]],Calc_TUR_Env_1[[#This Row],[True up]:[True up]],\nCalc_TUV_EnvGroup_1[[Cost element]:[Cost element]],Calc_TUR_Env_1[[#This Row],[Cost element]:[Cost element]])\n*\n($F$58/$F$59)),\"-\")","v":-1.6953713249143594E-4}]
[null,null,"Block 1","LRET true up","$/kWh","Small business","Environmental",{"$f":"IFERROR(\nIF(OR(\nAND(Calc_TUR_Env_1[[#Headers],[Ausnet]]=\"Ausnet\",Calc_TUR_Env_1[[#This Row],[Rate type]:[Rate type]]=\"Single rate\"),\nAND(Calc_TUR_Env_1[[#Headers],[Ausnet]]<>\"Ausnet\",OR(Calc_TUR_Env_1[[#This Row],[Rate type]:[Rate type]]=\"Block 1\",Calc_TUR_Env_1[[#This Row],[Rate type]:[Rate type]]=\"Balance\"))),\"-\",\n\nSUMIFS(Calc_TUV_EnvGroup_1[Ausnet],\nCalc_TUV_EnvGroup_1[[Cost item]:[Cost item]],Calc_TUR_Env_1[[#This Row],[True up]:[True up]],\nCalc_TUV_EnvGroup_1[[Cost element]:[Cost element]],Calc_TUR_Env_1[[#This Row],[Cost element]:[Cost element]])\n*\n($F$58/$F$59)),\"-\")","v":-1.7522418790188036E-4},{"$f":"IFERROR(\nIF(OR(\nAND(Calc_TUR_Env_1[[#Headers],[Citipower]]=\"Ausnet\",Calc_TUR_Env_1[[#This Row],[Rate type]:[Rate type]]=\"Single rate\"),\nAND(Calc_TUR_Env_1[[#Headers],[Citipower]]<>\"Ausnet\",OR(Calc_TUR_Env_1[[#This Row],[Rate type]:[Rate type]]=\"Block 1\",Calc_TUR_Env_1[[#This Row],[Rate type]:[Rate type]]=\"Balance\"))),\"-\",\n\nSUMIFS(Calc_TUV_EnvGroup_1[Citipower],\nCalc_TUV_EnvGroup_1[[Cost item]:[Cost item]],Calc_TUR_Env_1[[#This Row],[True up]:[True up]],\nCalc_TUV_EnvGroup_1[[Cost element]:[Cost element]],Calc_TUR_Env_1[[#This Row],[Cost element]:[Cost element]])\n*\n($F$58/$F$59)),\"-\")","v":"-"},{"$f":"IFERROR(\nIF(OR(\nAND(Calc_TUR_Env_1[[#Headers],[Jemena]]=\"Ausnet\",Calc_TUR_Env_1[[#This Row],[Rate type]:[Rate type]]=\"Single rate\"),\nAND(Calc_TUR_Env_1[[#Headers],[Jemena]]<>\"Ausnet\",OR(Calc_TUR_Env_1[[#This Row],[Rate type]:[Rate type]]=\"Block 1\",Calc_TUR_Env_1[[#This Row],[Rate type]:[Rate type]]=\"Balance\"))),\"-\",\n\nSUMIFS(Calc_TUV_EnvGroup_1[Jemena],\nCalc_TUV_EnvGroup_1[[Cost item]:[Cost item]],Calc_TUR_Env_1[[#This Row],[True up]:[True up]],\nCalc_TUV_EnvGroup_1[[Cost element]:[Cost element]],Calc_TUR_Env_1[[#This Row],[Cost element]:[Cost element]])\n*\n($F$58/$F$59)),\"-\")","v":"-"},{"$f":"IFERROR(\nIF(OR(\nAND(Calc_TUR_Env_1[[#Headers],[Powercor]]=\"Ausnet\",Calc_TUR_Env_1[[#This Row],[Rate type]:[Rate type]]=\"Single rate\"),\nAND(Calc_TUR_Env_1[[#Headers],[Powercor]]<>\"Ausnet\",OR(Calc_TUR_Env_1[[#This Row],[Rate type]:[Rate type]]=\"Block 1\",Calc_TUR_Env_1[[#This Row],[Rate type]:[Rate type]]=\"Balance\"))),\"-\",\n\nSUMIFS(Calc_TUV_EnvGroup_1[Powercor],\nCalc_TUV_EnvGroup_1[[Cost item]:[Cost item]],Calc_TUR_Env_1[[#This Row],[True up]:[True up]],\nCalc_TUV_EnvGroup_1[[Cost element]:[Cost element]],Calc_TUR_Env_1[[#This Row],[Cost element]:[Cost element]])\n*\n($F$58/$F$59)),\"-\")","v":"-"},{"$f":"IFERROR(\nIF(OR(\nAND(Calc_TUR_Env_1[[#Headers],[United Energy]]=\"Ausnet\",Calc_TUR_Env_1[[#This Row],[Rate type]:[Rate type]]=\"Single rate\"),\nAND(Calc_TUR_Env_1[[#Headers],[United Energy]]<>\"Ausnet\",OR(Calc_TUR_Env_1[[#This Row],[Rate type]:[Rate type]]=\"Block 1\",Calc_TUR_Env_1[[#This Row],[Rate type]:[Rate type]]=\"Balance\"))),\"-\",\n\nSUMIFS(Calc_TUV_EnvGroup_1[United Energy],\nCalc_TUV_EnvGroup_1[[Cost item]:[Cost item]],Calc_TUR_Env_1[[#This Row],[True up]:[True up]],\nCalc_TUV_EnvGroup_1[[Cost element]:[Cost element]],Calc_TUR_Env_1[[#This Row],[Cost element]:[Cost element]])\n*\n($F$58/$F$59)),\"-\")","v":"-"}]
[null,null,"Balance","LRET true up","$/kWh","Small business","Environmental",{"$f":"IFERROR(\nIF(OR(\nAND(Calc_TUR_Env_1[[#Headers],[Ausnet]]=\"Ausnet\",Calc_TUR_Env_1[[#This Row],[Rate type]:[Rate type]]=\"Single rate\"),\nAND(Calc_TUR_Env_1[[#Headers],[Ausnet]]<>\"Ausnet\",OR(Calc_TUR_Env_1[[#This Row],[Rate type]:[Rate type]]=\"Block 1\",Calc_TUR_Env_1[[#This Row],[Rate type]:[Rate type]]=\"Balance\"))),\"-\",\n\nSUMIFS(Calc_TUV_EnvGroup_1[Ausnet],\nCalc_TUV_EnvGroup_1[[Cost item]:[Cost item]],Calc_TUR_Env_1[[#This Row],[True up]:[True up]],\nCalc_TUV_EnvGroup_1[[Cost element]:[Cost element]],Calc_TUR_Env_1[[#This Row],[Cost element]:[Cost element]])\n*\n($F$58/$F$59)),\"-\")","v":-1.7522418790188036E-4},{"$f":"IFERROR(\nIF(OR(\nAND(Calc_TUR_Env_1[[#Headers],[Citipower]]=\"Ausnet\",Calc_TUR_Env_1[[#This Row],[Rate type]:[Rate type]]=\"Single rate\"),\nAND(Calc_TUR_Env_1[[#Headers],[Citipower]]<>\"Ausnet\",OR(Calc_TUR_Env_1[[#This Row],[Rate type]:[Rate type]]=\"Block 1\",Calc_TUR_Env_1[[#This Row],[Rate type]:[Rate type]]=\"Balance\"))),\"-\",\n\nSUMIFS(Calc_TUV_EnvGroup_1[Citipower],\nCalc_TUV_EnvGroup_1[[Cost item]:[Cost item]],Calc_TUR_Env_1[[#This Row],[True up]:[True up]],\nCalc_TUV_EnvGroup_1[[Cost element]:[Cost element]],Calc_TUR_Env_1[[#This Row],[Cost element]:[Cost element]])\n*\n($F$58/$F$59)),\"-\")","v":"-"},{"$f":"IFERROR(\nIF(OR(\nAND(Calc_TUR_Env_1[[#Headers],[Jemena]]=\"Ausnet\",Calc_TUR_Env_1[[#This Row],[Rate type]:[Rate type]]=\"Single rate\"),\nAND(Calc_TUR_Env_1[[#Headers],[Jemena]]<>\"Ausnet\",OR(Calc_TUR_Env_1[[#This Row],[Rate type]:[Rate type]]=\"Block 1\",Calc_TUR_Env_1[[#This Row],[Rate type]:[Rate type]]=\"Balance\"))),\"-\",\n\nSUMIFS(Calc_TUV_EnvGroup_1[Jemena],\nCalc_TUV_EnvGroup_1[[Cost item]:[Cost item]],Calc_TUR_Env_1[[#This Row],[True up]:[True up]],\nCalc_TUV_EnvGroup_1[[Cost element]:[Cost element]],Calc_TUR_Env_1[[#This Row],[Cost element]:[Cost element]])\n*\n($F$58/$F$59)),\"-\")","v":"-"},{"$f":"IFERROR(\nIF(OR(\nAND(Calc_TUR_Env_1[[#Headers],[Powercor]]=\"Ausnet\",Calc_TUR_Env_1[[#This Row],[Rate type]:[Rate type]]=\"Single rate\"),\nAND(Calc_TUR_Env_1[[#Headers],[Powercor]]<>\"Ausnet\",OR(Calc_TUR_Env_1[[#This Row],[Rate type]:[Rate type]]=\"Block 1\",Calc_TUR_Env_1[[#This Row],[Rate type]:[Rate type]]=\"Balance\"))),\"-\",\n\nSUMIFS(Calc_TUV_EnvGroup_1[Powercor],\nCalc_TUV_EnvGroup_1[[Cost item]:[Cost item]],Calc_TUR_Env_1[[#This Row],[True up]:[True up]],\nCalc_TUV_EnvGroup_1[[Cost element]:[Cost element]],Calc_TUR_Env_1[[#This Row],[Cost element]:[Cost element]])\n*\n($F$58/$F$59)),\"-\")","v":"-"},{"$f":"IFERROR(\nIF(OR(\nAND(Calc_TUR_Env_1[[#Headers],[United Energy]]=\"Ausnet\",Calc_TUR_Env_1[[#This Row],[Rate type]:[Rate type]]=\"Single rate\"),\nAND(Calc_TUR_Env_1[[#Headers],[United Energy]]<>\"Ausnet\",OR(Calc_TUR_Env_1[[#This Row],[Rate type]:[Rate type]]=\"Block 1\",Calc_TUR_Env_1[[#This Row],[Rate type]:[Rate type]]=\"Balance\"))),\"-\",\n\nSUMIFS(Calc_TUV_EnvGroup_1[United Energy],\nCalc_TUV_EnvGroup_1[[Cost item]:[Cost item]],Calc_TUR_Env_1[[#This Row],[True up]:[True up]],\nCalc_TUV_EnvGroup_1[[Cost element]:[Cost element]],Calc_TUR_Env_1[[#This Row],[Cost element]:[Cost element]])\n*\n($F$58/$F$59)),\"-\")","v":"-"}]
[null,null,"Peak","LRET true up","$/kWh","Small business","Environmental",{"$f":"IFERROR(\nIF(OR(\nAND(Calc_TUR_Env_1[[#Headers],[Ausnet]]=\"Ausnet\",Calc_TUR_Env_1[[#This Row],[Rate type]:[Rate type]]=\"Single rate\"),\nAND(Calc_TUR_Env_1[[#Headers],[Ausnet]]<>\"Ausnet\",OR(Calc_TUR_Env_1[[#This Row],[Rate type]:[Rate type]]=\"Block 1\",Calc_TUR_Env_1[[#This Row],[Rate type]:[Rate type]]=\"Balance\"))),\"-\",\n\nSUMIFS(Calc_TUV_EnvGroup_1[Ausnet],\nCalc_TUV_EnvGroup_1[[Cost item]:[Cost item]],Calc_TUR_Env_1[[#This Row],[True up]:[True up]],\nCalc_TUV_EnvGroup_1[[Cost element]:[Cost element]],Calc_TUR_Env_1[[#This Row],[Cost element]:[Cost element]])\n*\n($F$58/$F$59)),\"-\")","v":-1.7522418790188036E-4},{"$f":"IFERROR(\nIF(OR(\nAND(Calc_TUR_Env_1[[#Headers],[Citipower]]=\"Ausnet\",Calc_TUR_Env_1[[#This Row],[Rate type]:[Rate type]]=\"Single rate\"),\nAND(Calc_TUR_Env_1[[#Headers],[Citipower]]<>\"Ausnet\",OR(Calc_TUR_Env_1[[#This Row],[Rate type]:[Rate type]]=\"Block 1\",Calc_TUR_Env_1[[#This Row],[Rate type]:[Rate type]]=\"Balance\"))),\"-\",\n\nSUMIFS(Calc_TUV_EnvGroup_1[Citipower],\nCalc_TUV_EnvGroup_1[[Cost item]:[Cost item]],Calc_TUR_Env_1[[#This Row],[True up]:[True up]],\nCalc_TUV_EnvGroup_1[[Cost element]:[Cost element]],Calc_TUR_Env_1[[#This Row],[Cost element]:[Cost element]])\n*\n($F$58/$F$59)),\"-\")","v":-1.6933251262343015E-4},{"$f":"IFERROR(\nIF(OR(\nAND(Calc_TUR_Env_1[[#Headers],[Jemena]]=\"Ausnet\",Calc_TUR_Env_1[[#This Row],[Rate type]:[Rate type]]=\"Single rate\"),\nAND(Calc_TUR_Env_1[[#Headers],[Jemena]]<>\"Ausnet\",OR(Calc_TUR_Env_1[[#This Row],[Rate type]:[Rate type]]=\"Block 1\",Calc_TUR_Env_1[[#This Row],[Rate type]:[Rate type]]=\"Balance\"))),\"-\",\n\nSUMIFS(Calc_TUV_EnvGroup_1[Jemena],\nCalc_TUV_EnvGroup_1[[Cost item]:[Cost item]],Calc_TUR_Env_1[[#This Row],[True up]:[True up]],\nCalc_TUV_EnvGroup_1[[Cost element]:[Cost element]],Calc_TUR_Env_1[[#This Row],[Cost element]:[Cost element]])\n*\n($F$58/$F$59)),\"-\")","v":-1.7007459854020515E-4},{"$f":"IFERROR(\nIF(OR(\nAND(Calc_TUR_Env_1[[#Headers],[Powercor]]=\"Ausnet\",Calc_TUR_Env_1[[#This Row],[Rate type]:[Rate type]]=\"Single rate\"),\nAND(Calc_TUR_Env_1[[#Headers],[Powercor]]<>\"Ausnet\",OR(Calc_TUR_Env_1[[#This Row],[Rate type]:[Rate type]]=\"Block 1\",Calc_TUR_Env_1[[#This Row],[Rate type]:[Rate type]]=\"Balance\"))),\"-\",\n\nSUMIFS(Calc_TUV_EnvGroup_1[Powercor],\nCalc_TUV_EnvGroup_1[[Cost item]:[Cost item]],Calc_TUR_Env_1[[#This Row],[True up]:[True up]],\nCalc_TUV_EnvGroup_1[[Cost element]:[Cost element]],Calc_TUR_Env_1[[#This Row],[Cost element]:[Cost element]])\n*\n($F$58/$F$59)),\"-\")","v":-1.7286794225333457E-4},{"$f":"IFERROR(\nIF(OR(\nAND(Calc_TUR_Env_1[[#Headers],[United Energy]]=\"Ausnet\",Calc_TUR_Env_1[[#This Row],[Rate type]:[Rate type]]=\"Single rate\"),\nAND(Calc_TUR_Env_1[[#Headers],[United Energy]]<>\"Ausnet\",OR(Calc_TUR_Env_1[[#This Row],[Rate type]:[Rate type]]=\"Block 1\",Calc_TUR_Env_1[[#This Row],[Rate type]:[Rate type]]=\"Balance\"))),\"-\",\n\nSUMIFS(Calc_TUV_EnvGroup_1[United Energy],\nCalc_TUV_EnvGroup_1[[Cost item]:[Cost item]],Calc_TUR_Env_1[[#This Row],[True up]:[True up]],\nCalc_TUV_EnvGroup_1[[Cost element]:[Cost element]],Calc_TUR_Env_1[[#This Row],[Cost element]:[Cost element]])\n*\n($F$58/$F$59)),\"-\")","v":-1.6953713249143594E-4}]
[null,null,"Off peak","LRET true up","$/kWh","Small business","Environmental",{"$f":"IFERROR(\nIF(OR(\nAND(Calc_TUR_Env_1[[#Headers],[Ausnet]]=\"Ausnet\",Calc_TUR_Env_1[[#This Row],[Rate type]:[Rate type]]=\"Single rate\"),\nAND(Calc_TUR_Env_1[[#Headers],[Ausnet]]<>\"Ausnet\",OR(Calc_TUR_Env_1[[#This Row],[Rate type]:[Rate type]]=\"Block 1\",Calc_TUR_Env_1[[#This Row],[Rate type]:[Rate type]]=\"Balance\"))),\"-\",\n\nSUMIFS(Calc_TUV_EnvGroup_1[Ausnet],\nCalc_TUV_EnvGroup_1[[Cost item]:[Cost item]],Calc_TUR_Env_1[[#This Row],[True up]:[True up]],\nCalc_TUV_EnvGroup_1[[Cost element]:[Cost element]],Calc_TUR_Env_1[[#This Row],[Cost element]:[Cost element]])\n*\n($F$58/$F$59)),\"-\")","v":-1.7522418790188036E-4},{"$f":"IFERROR(\nIF(OR(\nAND(Calc_TUR_Env_1[[#Headers],[Citipower]]=\"Ausnet\",Calc_TUR_Env_1[[#This Row],[Rate type]:[Rate type]]=\"Single rate\"),\nAND(Calc_TUR_Env_1[[#Headers],[Citipower]]<>\"Ausnet\",OR(Calc_TUR_Env_1[[#This Row],[Rate type]:[Rate type]]=\"Block 1\",Calc_TUR_Env_1[[#This Row],[Rate type]:[Rate type]]=\"Balance\"))),\"-\",\n\nSUMIFS(Calc_TUV_EnvGroup_1[Citipower],\nCalc_TUV_EnvGroup_1[[Cost item]:[Cost item]],Calc_TUR_Env_1[[#This Row],[True up]:[True up]],\nCalc_TUV_EnvGroup_1[[Cost element]:[Cost element]],Calc_TUR_Env_1[[#This Row],[Cost element]:[Cost element]])\n*\n($F$58/$F$59)),\"-\")","v":-1.6933251262343015E-4},{"$f":"IFERROR(\nIF(OR(\nAND(Calc_TUR_Env_1[[#Headers],[Jemena]]=\"Ausnet\",Calc_TUR_Env_1[[#This Row],[Rate type]:[Rate type]]=\"Single rate\"),\nAND(Calc_TUR_Env_1[[#Headers],[Jemena]]<>\"Ausnet\",OR(Calc_TUR_Env_1[[#This Row],[Rate type]:[Rate type]]=\"Block 1\",Calc_TUR_Env_1[[#This Row],[Rate type]:[Rate type]]=\"Balance\"))),\"-\",\n\nSUMIFS(Calc_TUV_EnvGroup_1[Jemena],\nCalc_TUV_EnvGroup_1[[Cost item]:[Cost item]],Calc_TUR_Env_1[[#This Row],[True up]:[True up]],\nCalc_TUV_EnvGroup_1[[Cost element]:[Cost element]],Calc_TUR_Env_1[[#This Row],[Cost element]:[Cost element]])\n*\n($F$58/$F$59)),\"-\")","v":-1.7007459854020515E-4},{"$f":"IFERROR(\nIF(OR(\nAND(Calc_TUR_Env_1[[#Headers],[Powercor]]=\"Ausnet\",Calc_TUR_Env_1[[#This Row],[Rate type]:[Rate type]]=\"Single rate\"),\nAND(Calc_TUR_Env_1[[#Headers],[Powercor]]<>\"Ausnet\",OR(Calc_TUR_Env_1[[#This Row],[Rate type]:[Rate type]]=\"Block 1\",Calc_TUR_Env_1[[#This Row],[Rate type]:[Rate type]]=\"Balance\"))),\"-\",\n\nSUMIFS(Calc_TUV_EnvGroup_1[Powercor],\nCalc_TUV_EnvGroup_1[[Cost item]:[Cost item]],Calc_TUR_Env_1[[#This Row],[True up]:[True up]],\nCalc_TUV_EnvGroup_1[[Cost element]:[Cost element]],Calc_TUR_Env_1[[#This Row],[Cost element]:[Cost element]])\n*\n($F$58/$F$59)),\"-\")","v":-1.7286794225333457E-4},{"$f":"IFERROR(\nIF(OR(\nAND(Calc_TUR_Env_1[[#Headers],[United Energy]]=\"Ausnet\",Calc_TUR_Env_1[[#This Row],[Rate type]:[Rate type]]=\"Single rate\"),\nAND(Calc_TUR_Env_1[[#Headers],[United Energy]]<>\"Ausnet\",OR(Calc_TUR_Env_1[[#This Row],[Rate type]:[Rate type]]=\"Block 1\",Calc_TUR_Env_1[[#This Row],[Rate type]:[Rate type]]=\"Balance\"))),\"-\",\n\nSUMIFS(Calc_TUV_EnvGroup_1[United Energy],\nCalc_TUV_EnvGroup_1[[Cost item]:[Cost item]],Calc_TUR_Env_1[[#This Row],[True up]:[True up]],\nCalc_TUV_EnvGroup_1[[Cost element]:[Cost element]],Calc_TUR_Env_1[[#This Row],[Cost element]:[Cost element]])\n*\n($F$58/$F$59)),\"-\")","v":-1.6953713249143594E-4}]
[null,null,"Single rate","SRES true up","$/kWh","Small business","Environmental",{"$f":"IFERROR(\nIF(OR(\nAND(Calc_TUR_Env_1[[#Headers],[Ausnet]]=\"Ausnet\",Calc_TUR_Env_1[[#This Row],[Rate type]:[Rate type]]=\"Single rate\"),\nAND(Calc_TUR_Env_1[[#Headers],[Ausnet]]<>\"Ausnet\",OR(Calc_TUR_Env_1[[#This Row],[Rate type]:[Rate type]]=\"Block 1\",Calc_TUR_Env_1[[#This Row],[Rate type]:[Rate type]]=\"Balance\"))),\"-\",\n\nSUMIFS(Calc_TUV_EnvGroup_1[Ausnet],\nCalc_TUV_EnvGroup_1[[Cost item]:[Cost item]],Calc_TUR_Env_1[[#This Row],[True up]:[True up]],\nCalc_TUV_EnvGroup_1[[Cost element]:[Cost element]],Calc_TUR_Env_1[[#This Row],[Cost element]:[Cost element]])\n*\n($F$58/$F$59)),\"-\")","v":"-"},{"$f":"IFERROR(\nIF(OR(\nAND(Calc_TUR_Env_1[[#Headers],[Citipower]]=\"Ausnet\",Calc_TUR_Env_1[[#This Row],[Rate type]:[Rate type]]=\"Single rate\"),\nAND(Calc_TUR_Env_1[[#Headers],[Citipower]]<>\"Ausnet\",OR(Calc_TUR_Env_1[[#This Row],[Rate type]:[Rate type]]=\"Block 1\",Calc_TUR_Env_1[[#This Row],[Rate type]:[Rate type]]=\"Balance\"))),\"-\",\n\nSUMIFS(Calc_TUV_EnvGroup_1[Citipower],\nCalc_TUV_EnvGroup_1[[Cost item]:[Cost item]],Calc_TUR_Env_1[[#This Row],[True up]:[True up]],\nCalc_TUV_EnvGroup_1[[Cost element]:[Cost element]],Calc_TUR_Env_1[[#This Row],[Cost element]:[Cost element]])\n*\n($F$58/$F$59)),\"-\")","v":-5.4531332897183888E-4},{"$f":"IFERROR(\nIF(OR(\nAND(Calc_TUR_Env_1[[#Headers],[Jemena]]=\"Ausnet\",Calc_TUR_Env_1[[#This Row],[Rate type]:[Rate type]]=\"Single rate\"),\nAND(Calc_TUR_Env_1[[#Headers],[Jemena]]<>\"Ausnet\",OR(Calc_TUR_Env_1[[#This Row],[Rate type]:[Rate type]]=\"Block 1\",Calc_TUR_Env_1[[#This Row],[Rate type]:[Rate type]]=\"Balance\"))),\"-\",\n\nSUMIFS(Calc_TUV_EnvGroup_1[Jemena],\nCalc_TUV_EnvGroup_1[[Cost item]:[Cost item]],Calc_TUR_Env_1[[#This Row],[True up]:[True up]],\nCalc_TUV_EnvGroup_1[[Cost element]:[Cost element]],Calc_TUR_Env_1[[#This Row],[Cost element]:[Cost element]])\n*\n($F$58/$F$59)),\"-\")","v":-5.477031201311988E-4},{"$f":"IFERROR(\nIF(OR(\nAND(Calc_TUR_Env_1[[#Headers],[Powercor]]=\"Ausnet\",Calc_TUR_Env_1[[#This Row],[Rate type]:[Rate type]]=\"Single rate\"),\nAND(Calc_TUR_Env_1[[#Headers],[Powercor]]<>\"Ausnet\",OR(Calc_TUR_Env_1[[#This Row],[Rate type]:[Rate type]]=\"Block 1\",Calc_TUR_Env_1[[#This Row],[Rate type]:[Rate type]]=\"Balance\"))),\"-\",\n\nSUMIFS(Calc_TUV_EnvGroup_1[Powercor],\nCalc_TUV_EnvGroup_1[[Cost item]:[Cost item]],Calc_TUR_Env_1[[#This Row],[True up]:[True up]],\nCalc_TUV_EnvGroup_1[[Cost element]:[Cost element]],Calc_TUR_Env_1[[#This Row],[Cost element]:[Cost element]])\n*\n($F$58/$F$59)),\"-\")","v":-5.5669872018206817E-4},{"$f":"IFERROR(\nIF(OR(\nAND(Calc_TUR_Env_1[[#Headers],[United Energy]]=\"Ausnet\",Calc_TUR_Env_1[[#This Row],[Rate type]:[Rate type]]=\"Single rate\"),\nAND(Calc_TUR_Env_1[[#Headers],[United Energy]]<>\"Ausnet\",OR(Calc_TUR_Env_1[[#This Row],[Rate type]:[Rate type]]=\"Block 1\",Calc_TUR_Env_1[[#This Row],[Rate type]:[Rate type]]=\"Balance\"))),\"-\",\n\nSUMIFS(Calc_TUV_EnvGroup_1[United Energy],\nCalc_TUV_EnvGroup_1[[Cost item]:[Cost item]],Calc_TUR_Env_1[[#This Row],[True up]:[True up]],\nCalc_TUV_EnvGroup_1[[Cost element]:[Cost element]],Calc_TUR_Env_1[[#This Row],[Cost element]:[Cost element]])\n*\n($F$58/$F$59)),\"-\")","v":-5.4597228063839884E-4}]
[null,null,"Block 1","SRES true up","$/kWh","Small business","Environmental",{"$f":"IFERROR(\nIF(OR(\nAND(Calc_TUR_Env_1[[#Headers],[Ausnet]]=\"Ausnet\",Calc_TUR_Env_1[[#This Row],[Rate type]:[Rate type]]=\"Single rate\"),\nAND(Calc_TUR_Env_1[[#Headers],[Ausnet]]<>\"Ausnet\",OR(Calc_TUR_Env_1[[#This Row],[Rate type]:[Rate type]]=\"Block 1\",Calc_TUR_Env_1[[#This Row],[Rate type]:[Rate type]]=\"Balance\"))),\"-\",\n\nSUMIFS(Calc_TUV_EnvGroup_1[Ausnet],\nCalc_TUV_EnvGroup_1[[Cost item]:[Cost item]],Calc_TUR_Env_1[[#This Row],[True up]:[True up]],\nCalc_TUV_EnvGroup_1[[Cost element]:[Cost element]],Calc_TUR_Env_1[[#This Row],[Cost element]:[Cost element]])\n*\n($F$58/$F$59)),\"-\")","v":-5.6428670277665306E-4},{"$f":"IFERROR(\nIF(OR(\nAND(Calc_TUR_Env_1[[#Headers],[Citipower]]=\"Ausnet\",Calc_TUR_Env_1[[#This Row],[Rate type]:[Rate type]]=\"Single rate\"),\nAND(Calc_TUR_Env_1[[#Headers],[Citipower]]<>\"Ausnet\",OR(Calc_TUR_Env_1[[#This Row],[Rate type]:[Rate type]]=\"Block 1\",Calc_TUR_Env_1[[#This Row],[Rate type]:[Rate type]]=\"Balance\"))),\"-\",\n\nSUMIFS(Calc_TUV_EnvGroup_1[Citipower],\nCalc_TUV_EnvGroup_1[[Cost item]:[Cost item]],Calc_TUR_Env_1[[#This Row],[True up]:[True up]],\nCalc_TUV_EnvGroup_1[[Cost element]:[Cost element]],Calc_TUR_Env_1[[#This Row],[Cost element]:[Cost element]])\n*\n($F$58/$F$59)),\"-\")","v":"-"},{"$f":"IFERROR(\nIF(OR(\nAND(Calc_TUR_Env_1[[#Headers],[Jemena]]=\"Ausnet\",Calc_TUR_Env_1[[#This Row],[Rate type]:[Rate type]]=\"Single rate\"),\nAND(Calc_TUR_Env_1[[#Headers],[Jemena]]<>\"Ausnet\",OR(Calc_TUR_Env_1[[#This Row],[Rate type]:[Rate type]]=\"Block 1\",Calc_TUR_Env_1[[#This Row],[Rate type]:[Rate type]]=\"Balance\"))),\"-\",\n\nSUMIFS(Calc_TUV_EnvGroup_1[Jemena],\nCalc_TUV_EnvGroup_1[[Cost item]:[Cost item]],Calc_TUR_Env_1[[#This Row],[True up]:[True up]],\nCalc_TUV_EnvGroup_1[[Cost element]:[Cost element]],Calc_TUR_Env_1[[#This Row],[Cost element]:[Cost element]])\n*\n($F$58/$F$59)),\"-\")","v":"-"},{"$f":"IFERROR(\nIF(OR(\nAND(Calc_TUR_Env_1[[#Headers],[Powercor]]=\"Ausnet\",Calc_TUR_Env_1[[#This Row],[Rate type]:[Rate type]]=\"Single rate\"),\nAND(Calc_TUR_Env_1[[#Headers],[Powercor]]<>\"Ausnet\",OR(Calc_TUR_Env_1[[#This Row],[Rate type]:[Rate type]]=\"Block 1\",Calc_TUR_Env_1[[#This Row],[Rate type]:[Rate type]]=\"Balance\"))),\"-\",\n\nSUMIFS(Calc_TUV_EnvGroup_1[Powercor],\nCalc_TUV_EnvGroup_1[[Cost item]:[Cost item]],Calc_TUR_Env_1[[#This Row],[True up]:[True up]],\nCalc_TUV_EnvGroup_1[[Cost element]:[Cost element]],Calc_TUR_Env_1[[#This Row],[Cost element]:[Cost element]])\n*\n($F$58/$F$59)),\"-\")","v":"-"},{"$f":"IFERROR(\nIF(OR(\nAND(Calc_TUR_Env_1[[#Headers],[United Energy]]=\"Ausnet\",Calc_TUR_Env_1[[#This Row],[Rate type]:[Rate type]]=\"Single rate\"),\nAND(Calc_TUR_Env_1[[#Headers],[United Energy]]<>\"Ausnet\",OR(Calc_TUR_Env_1[[#This Row],[Rate type]:[Rate type]]=\"Block 1\",Calc_TUR_Env_1[[#This Row],[Rate type]:[Rate type]]=\"Balance\"))),\"-\",\n\nSUMIFS(Calc_TUV_EnvGroup_1[United Energy],\nCalc_TUV_EnvGroup_1[[Cost item]:[Cost item]],Calc_TUR_Env_1[[#This Row],[True up]:[True up]],\nCalc_TUV_EnvGroup_1[[Cost element]:[Cost element]],Calc_TUR_Env_1[[#This Row],[Cost element]:[Cost element]])\n*\n($F$58/$F$59)),\"-\")","v":"-"}]
[null,null,"Balance","SRES true up","$/kWh","Small business","Environmental",{"$f":"IFERROR(\nIF(OR(\nAND(Calc_TUR_Env_1[[#Headers],[Ausnet]]=\"Ausnet\",Calc_TUR_Env_1[[#This Row],[Rate type]:[Rate type]]=\"Single rate\"),\nAND(Calc_TUR_Env_1[[#Headers],[Ausnet]]<>\"Ausnet\",OR(Calc_TUR_Env_1[[#This Row],[Rate type]:[Rate type]]=\"Block 1\",Calc_TUR_Env_1[[#This Row],[Rate type]:[Rate type]]=\"Balance\"))),\"-\",\n\nSUMIFS(Calc_TUV_EnvGroup_1[Ausnet],\nCalc_TUV_EnvGroup_1[[Cost item]:[Cost item]],Calc_TUR_Env_1[[#This Row],[True up]:[True up]],\nCalc_TUV_EnvGroup_1[[Cost element]:[Cost element]],Calc_TUR_Env_1[[#This Row],[Cost element]:[Cost element]])\n*\n($F$58/$F$59)),\"-\")","v":-5.6428670277665306E-4},{"$f":"IFERROR(\nIF(OR(\nAND(Calc_TUR_Env_1[[#Headers],[Citipower]]=\"Ausnet\",Calc_TUR_Env_1[[#This Row],[Rate type]:[Rate type]]=\"Single rate\"),\nAND(Calc_TUR_Env_1[[#Headers],[Citipower]]<>\"Ausnet\",OR(Calc_TUR_Env_1[[#This Row],[Rate type]:[Rate type]]=\"Block 1\",Calc_TUR_Env_1[[#This Row],[Rate type]:[Rate type]]=\"Balance\"))),\"-\",\n\nSUMIFS(Calc_TUV_EnvGroup_1[Citipower],\nCalc_TUV_EnvGroup_1[[Cost item]:[Cost item]],Calc_TUR_Env_1[[#This Row],[True up]:[True up]],\nCalc_TUV_EnvGroup_1[[Cost element]:[Cost element]],Calc_TUR_Env_1[[#This Row],[Cost element]:[Cost element]])\n*\n($F$58/$F$59)),\"-\")","v":"-"},{"$f":"IFERROR(\nIF(OR(\nAND(Calc_TUR_Env_1[[#Headers],[Jemena]]=\"Ausnet\",Calc_TUR_Env_1[[#This Row],[Rate type]:[Rate type]]=\"Single rate\"),\nAND(Calc_TUR_Env_1[[#Headers],[Jemena]]<>\"Ausnet\",OR(Calc_TUR_Env_1[[#This Row],[Rate type]:[Rate type]]=\"Block 1\",Calc_TUR_Env_1[[#This Row],[Rate type]:[Rate type]]=\"Balance\"))),\"-\",\n\nSUMIFS(Calc_TUV_EnvGroup_1[Jemena],\nCalc_TUV_EnvGroup_1[[Cost item]:[Cost item]],Calc_TUR_Env_1[[#This Row],[True up]:[True up]],\nCalc_TUV_EnvGroup_1[[Cost element]:[Cost element]],Calc_TUR_Env_1[[#This Row],[Cost element]:[Cost element]])\n*\n($F$58/$F$59)),\"-\")","v":"-"},{"$f":"IFERROR(\nIF(OR(\nAND(Calc_TUR_Env_1[[#Headers],[Powercor]]=\"Ausnet\",Calc_TUR_Env_1[[#This Row],[Rate type]:[Rate type]]=\"Single rate\"),\nAND(Calc_TUR_Env_1[[#Headers],[Powercor]]<>\"Ausnet\",OR(Calc_TUR_Env_1[[#This Row],[Rate type]:[Rate type]]=\"Block 1\",Calc_TUR_Env_1[[#This Row],[Rate type]:[Rate type]]=\"Balance\"))),\"-\",\n\nSUMIFS(Calc_TUV_EnvGroup_1[Powercor],\nCalc_TUV_EnvGroup_1[[Cost item]:[Cost item]],Calc_TUR_Env_1[[#This Row],[True up]:[True up]],\nCalc_TUV_EnvGroup_1[[Cost element]:[Cost element]],Calc_TUR_Env_1[[#This Row],[Cost element]:[Cost element]])\n*\n($F$58/$F$59)),\"-\")","v":"-"},{"$f":"IFERROR(\nIF(OR(\nAND(Calc_TUR_Env_1[[#Headers],[United Energy]]=\"Ausnet\",Calc_TUR_Env_1[[#This Row],[Rate type]:[Rate type]]=\"Single rate\"),\nAND(Calc_TUR_Env_1[[#Headers],[United Energy]]<>\"Ausnet\",OR(Calc_TUR_Env_1[[#This Row],[Rate type]:[Rate type]]=\"Block 1\",Calc_TUR_Env_1[[#This Row],[Rate type]:[Rate type]]=\"Balance\"))),\"-\",\n\nSUMIFS(Calc_TUV_EnvGroup_1[United Energy],\nCalc_TUV_EnvGroup_1[[Cost item]:[Cost item]],Calc_TUR_Env_1[[#This Row],[True up]:[True up]],\nCalc_TUV_EnvGroup_1[[Cost element]:[Cost element]],Calc_TUR_Env_1[[#This Row],[Cost element]:[Cost element]])\n*\n($F$58/$F$59)),\"-\")","v":"-"}]
[null,null,"Peak","SRES true up","$/kWh","Small business","Environmental",{"$f":"IFERROR(\nIF(OR(\nAND(Calc_TUR_Env_1[[#Headers],[Ausnet]]=\"Ausnet\",Calc_TUR_Env_1[[#This Row],[Rate type]:[Rate type]]=\"Single rate\"),\nAND(Calc_TUR_Env_1[[#Headers],[Ausnet]]<>\"Ausnet\",OR(Calc_TUR_Env_1[[#This Row],[Rate type]:[Rate type]]=\"Block 1\",Calc_TUR_Env_1[[#This Row],[Rate type]:[Rate type]]=\"Balance\"))),\"-\",\n\nSUMIFS(Calc_TUV_EnvGroup_1[Ausnet],\nCalc_TUV_EnvGroup_1[[Cost item]:[Cost item]],Calc_TUR_Env_1[[#This Row],[True up]:[True up]],\nCalc_TUV_EnvGroup_1[[Cost element]:[Cost element]],Calc_TUR_Env_1[[#This Row],[Cost element]:[Cost element]])\n*\n($F$58/$F$59)),\"-\")","v":-5.6428670277665306E-4},{"$f":"IFERROR(\nIF(OR(\nAND(Calc_TUR_Env_1[[#Headers],[Citipower]]=\"Ausnet\",Calc_TUR_Env_1[[#This Row],[Rate type]:[Rate type]]=\"Single rate\"),\nAND(Calc_TUR_Env_1[[#Headers],[Citipower]]<>\"Ausnet\",OR(Calc_TUR_Env_1[[#This Row],[Rate type]:[Rate type]]=\"Block 1\",Calc_TUR_Env_1[[#This Row],[Rate type]:[Rate type]]=\"Balance\"))),\"-\",\n\nSUMIFS(Calc_TUV_EnvGroup_1[Citipower],\nCalc_TUV_EnvGroup_1[[Cost item]:[Cost item]],Calc_TUR_Env_1[[#This Row],[True up]:[True up]],\nCalc_TUV_EnvGroup_1[[Cost element]:[Cost element]],Calc_TUR_Env_1[[#This Row],[Cost element]:[Cost element]])\n*\n($F$58/$F$59)),\"-\")","v":-5.4531332897183888E-4},{"$f":"IFERROR(\nIF(OR(\nAND(Calc_TUR_Env_1[[#Headers],[Jemena]]=\"Ausnet\",Calc_TUR_Env_1[[#This Row],[Rate type]:[Rate type]]=\"Single rate\"),\nAND(Calc_TUR_Env_1[[#Headers],[Jemena]]<>\"Ausnet\",OR(Calc_TUR_Env_1[[#This Row],[Rate type]:[Rate type]]=\"Block 1\",Calc_TUR_Env_1[[#This Row],[Rate type]:[Rate type]]=\"Balance\"))),\"-\",\n\nSUMIFS(Calc_TUV_EnvGroup_1[Jemena],\nCalc_TUV_EnvGroup_1[[Cost item]:[Cost item]],Calc_TUR_Env_1[[#This Row],[True up]:[True up]],\nCalc_TUV_EnvGroup_1[[Cost element]:[Cost element]],Calc_TUR_Env_1[[#This Row],[Cost element]:[Cost element]])\n*\n($F$58/$F$59)),\"-\")","v":-5.477031201311988E-4},{"$f":"IFERROR(\nIF(OR(\nAND(Calc_TUR_Env_1[[#Headers],[Powercor]]=\"Ausnet\",Calc_TUR_Env_1[[#This Row],[Rate type]:[Rate type]]=\"Single rate\"),\nAND(Calc_TUR_Env_1[[#Headers],[Powercor]]<>\"Ausnet\",OR(Calc_TUR_Env_1[[#This Row],[Rate type]:[Rate type]]=\"Block 1\",Calc_TUR_Env_1[[#This Row],[Rate type]:[Rate type]]=\"Balance\"))),\"-\",\n\nSUMIFS(Calc_TUV_EnvGroup_1[Powercor],\nCalc_TUV_EnvGroup_1[[Cost item]:[Cost item]],Calc_TUR_Env_1[[#This Row],[True up]:[True up]],\nCalc_TUV_EnvGroup_1[[Cost element]:[Cost element]],Calc_TUR_Env_1[[#This Row],[Cost element]:[Cost element]])\n*\n($F$58/$F$59)),\"-\")","v":-5.5669872018206817E-4},{"$f":"IFERROR(\nIF(OR(\nAND(Calc_TUR_Env_1[[#Headers],[United Energy]]=\"Ausnet\",Calc_TUR_Env_1[[#This Row],[Rate type]:[Rate type]]=\"Single rate\"),\nAND(Calc_TUR_Env_1[[#Headers],[United Energy]]<>\"Ausnet\",OR(Calc_TUR_Env_1[[#This Row],[Rate type]:[Rate type]]=\"Block 1\",Calc_TUR_Env_1[[#This Row],[Rate type]:[Rate type]]=\"Balance\"))),\"-\",\n\nSUMIFS(Calc_TUV_EnvGroup_1[United Energy],\nCalc_TUV_EnvGroup_1[[Cost item]:[Cost item]],Calc_TUR_Env_1[[#This Row],[True up]:[True up]],\nCalc_TUV_EnvGroup_1[[Cost element]:[Cost element]],Calc_TUR_Env_1[[#This Row],[Cost element]:[Cost element]])\n*\n($F$58/$F$59)),\"-\")","v":-5.4597228063839884E-4}]
[null,null,"Off peak","SRES true up","$/kWh","Small business","Environmental",{"$f":"IFERROR(\nIF(OR(\nAND(Calc_TUR_Env_1[[#Headers],[Ausnet]]=\"Ausnet\",Calc_TUR_Env_1[[#This Row],[Rate type]:[Rate type]]=\"Single rate\"),\nAND(Calc_TUR_Env_1[[#Headers],[Ausnet]]<>\"Ausnet\",OR(Calc_TUR_Env_1[[#This Row],[Rate type]:[Rate type]]=\"Block 1\",Calc_TUR_Env_1[[#This Row],[Rate type]:[Rate type]]=\"Balance\"))),\"-\",\n\nSUMIFS(Calc_TUV_EnvGroup_1[Ausnet],\nCalc_TUV_EnvGroup_1[[Cost item]:[Cost item]],Calc_TUR_Env_1[[#This Row],[True up]:[True up]],\nCalc_TUV_EnvGroup_1[[Cost element]:[Cost element]],Calc_TUR_Env_1[[#This Row],[Cost element]:[Cost element]])\n*\n($F$58/$F$59)),\"-\")","v":-5.6428670277665306E-4},{"$f":"IFERROR(\nIF(OR(\nAND(Calc_TUR_Env_1[[#Headers],[Citipower]]=\"Ausnet\",Calc_TUR_Env_1[[#This Row],[Rate type]:[Rate type]]=\"Single rate\"),\nAND(Calc_TUR_Env_1[[#Headers],[Citipower]]<>\"Ausnet\",OR(Calc_TUR_Env_1[[#This Row],[Rate type]:[Rate type]]=\"Block 1\",Calc_TUR_Env_1[[#This Row],[Rate type]:[Rate type]]=\"Balance\"))),\"-\",\n\nSUMIFS(Calc_TUV_EnvGroup_1[Citipower],\nCalc_TUV_EnvGroup_1[[Cost item]:[Cost item]],Calc_TUR_Env_1[[#This Row],[True up]:[True up]],\nCalc_TUV_EnvGroup_1[[Cost element]:[Cost element]],Calc_TUR_Env_1[[#This Row],[Cost element]:[Cost element]])\n*\n($F$58/$F$59)),\"-\")","v":-5.4531332897183888E-4},{"$f":"IFERROR(\nIF(OR(\nAND(Calc_TUR_Env_1[[#Headers],[Jemena]]=\"Ausnet\",Calc_TUR_Env_1[[#This Row],[Rate type]:[Rate type]]=\"Single rate\"),\nAND(Calc_TUR_Env_1[[#Headers],[Jemena]]<>\"Ausnet\",OR(Calc_TUR_Env_1[[#This Row],[Rate type]:[Rate type]]=\"Block 1\",Calc_TUR_Env_1[[#This Row],[Rate type]:[Rate type]]=\"Balance\"))),\"-\",\n\nSUMIFS(Calc_TUV_EnvGroup_1[Jemena],\nCalc_TUV_EnvGroup_1[[Cost item]:[Cost item]],Calc_TUR_Env_1[[#This Row],[True up]:[True up]],\nCalc_TUV_EnvGroup_1[[Cost element]:[Cost element]],Calc_TUR_Env_1[[#This Row],[Cost element]:[Cost element]])\n*\n($F$58/$F$59)),\"-\")","v":-5.477031201311988E-4},{"$f":"IFERROR(\nIF(OR(\nAND(Calc_TUR_Env_1[[#Headers],[Powercor]]=\"Ausnet\",Calc_TUR_Env_1[[#This Row],[Rate type]:[Rate type]]=\"Single rate\"),\nAND(Calc_TUR_Env_1[[#Headers],[Powercor]]<>\"Ausnet\",OR(Calc_TUR_Env_1[[#This Row],[Rate type]:[Rate type]]=\"Block 1\",Calc_TUR_Env_1[[#This Row],[Rate type]:[Rate type]]=\"Balance\"))),\"-\",\n\nSUMIFS(Calc_TUV_EnvGroup_1[Powercor],\nCalc_TUV_EnvGroup_1[[Cost item]:[Cost item]],Calc_TUR_Env_1[[#This Row],[True up]:[True up]],\nCalc_TUV_EnvGroup_1[[Cost element]:[Cost element]],Calc_TUR_Env_1[[#This Row],[Cost element]:[Cost element]])\n*\n($F$58/$F$59)),\"-\")","v":-5.5669872018206817E-4},{"$f":"IFERROR(\nIF(OR(\nAND(Calc_TUR_Env_1[[#Headers],[United Energy]]=\"Ausnet\",Calc_TUR_Env_1[[#This Row],[Rate type]:[Rate type]]=\"Single rate\"),\nAND(Calc_TUR_Env_1[[#Headers],[United Energy]]<>\"Ausnet\",OR(Calc_TUR_Env_1[[#This Row],[Rate type]:[Rate type]]=\"Block 1\",Calc_TUR_Env_1[[#This Row],[Rate type]:[Rate type]]=\"Balance\"))),\"-\",\n\nSUMIFS(Calc_TUV_EnvGroup_1[United Energy],\nCalc_TUV_EnvGroup_1[[Cost item]:[Cost item]],Calc_TUR_Env_1[[#This Row],[True up]:[True up]],\nCalc_TUV_EnvGroup_1[[Cost element]:[Cost element]],Calc_TUR_Env_1[[#This Row],[Cost element]:[Cost element]])\n*\n($F$58/$F$59)),\"-\")","v":-5.4597228063839884E-4}]
[null,null,"Single rate","VEU true up","$/kWh","Small business","Environmental",{"$f":"IFERROR(\nIF(OR(\nAND(Calc_TUR_Env_1[[#Headers],[Ausnet]]=\"Ausnet\",Calc_TUR_Env_1[[#This Row],[Rate type]:[Rate type]]=\"Single rate\"),\nAND(Calc_TUR_Env_1[[#Headers],[Ausnet]]<>\"Ausnet\",OR(Calc_TUR_Env_1[[#This Row],[Rate type]:[Rate type]]=\"Block 1\",Calc_TUR_Env_1[[#This Row],[Rate type]:[Rate type]]=\"Balance\"))),\"-\",\n\nSUMIFS(Calc_TUV_EnvGroup_1[Ausnet],\nCalc_TUV_EnvGroup_1[[Cost item]:[Cost item]],Calc_TUR_Env_1[[#This Row],[True up]:[True up]],\nCalc_TUV_EnvGroup_1[[Cost element]:[Cost element]],Calc_TUR_Env_1[[#This Row],[Cost element]:[Cost element]])\n*\n($F$58/$F$59)),\"-\")","v":"-"},{"$f":"IFERROR(\nIF(OR(\nAND(Calc_TUR_Env_1[[#Headers],[Citipower]]=\"Ausnet\",Calc_TUR_Env_1[[#This Row],[Rate type]:[Rate type]]=\"Single rate\"),\nAND(Calc_TUR_Env_1[[#Headers],[Citipower]]<>\"Ausnet\",OR(Calc_TUR_Env_1[[#This Row],[Rate type]:[Rate type]]=\"Block 1\",Calc_TUR_Env_1[[#This Row],[Rate type]:[Rate type]]=\"Balance\"))),\"-\",\n\nSUMIFS(Calc_TUV_EnvGroup_1[Citipower],\nCalc_TUV_EnvGroup_1[[Cost item]:[Cost item]],Calc_TUR_Env_1[[#This Row],[True up]:[True up]],\nCalc_TUV_EnvGroup_1[[Cost element]:[Cost element]],Calc_TUR_Env_1[[#This Row],[Cost element]:[Cost element]])\n*\n($F$58/$F$59)),\"-\")","v":0},{"$f":"IFERROR(\nIF(OR(\nAND(Calc_TUR_Env_1[[#Headers],[Jemena]]=\"Ausnet\",Calc_TUR_Env_1[[#This Row],[Rate type]:[Rate type]]=\"Single rate\"),\nAND(Calc_TUR_Env_1[[#Headers],[Jemena]]<>\"Ausnet\",OR(Calc_TUR_Env_1[[#This Row],[Rate type]:[Rate type]]=\"Block 1\",Calc_TUR_Env_1[[#This Row],[Rate type]:[Rate type]]=\"Balance\"))),\"-\",\n\nSUMIFS(Calc_TUV_EnvGroup_1[Jemena],\nCalc_TUV_EnvGroup_1[[Cost item]:[Cost item]],Calc_TUR_Env_1[[#This Row],[True up]:[True up]],\nCalc_TUV_EnvGroup_1[[Cost element]:[Cost element]],Calc_TUR_Env_1[[#This Row],[Cost element]:[Cost element]])\n*\n($F$58/$F$59)),\"-\")","v":0},{"$f":"IFERROR(\nIF(OR(\nAND(Calc_TUR_Env_1[[#Headers],[Powercor]]=\"Ausnet\",Calc_TUR_Env_1[[#This Row],[Rate type]:[Rate type]]=\"Single rate\"),\nAND(Calc_TUR_Env_1[[#Headers],[Powercor]]<>\"Ausnet\",OR(Calc_TUR_Env_1[[#This Row],[Rate type]:[Rate type]]=\"Block 1\",Calc_TUR_Env_1[[#This Row],[Rate type]:[Rate type]]=\"Balance\"))),\"-\",\n\nSUMIFS(Calc_TUV_EnvGroup_1[Powercor],\nCalc_TUV_EnvGroup_1[[Cost item]:[Cost item]],Calc_TUR_Env_1[[#This Row],[True up]:[True up]],\nCalc_TUV_EnvGroup_1[[Cost element]:[Cost element]],Calc_TUR_Env_1[[#This Row],[Cost element]:[Cost element]])\n*\n($F$58/$F$59)),\"-\")","v":0},{"$f":"IFERROR(\nIF(OR(\nAND(Calc_TUR_Env_1[[#Headers],[United Energy]]=\"Ausnet\",Calc_TUR_Env_1[[#This Row],[Rate type]:[Rate type]]=\"Single rate\"),\nAND(Calc_TUR_Env_1[[#Headers],[United Energy]]<>\"Ausnet\",OR(Calc_TUR_Env_1[[#This Row],[Rate type]:[Rate type]]=\"Block 1\",Calc_TUR_Env_1[[#This Row],[Rate type]:[Rate type]]=\"Balance\"))),\"-\",\n\nSUMIFS(Calc_TUV_EnvGroup_1[United Energy],\nCalc_TUV_EnvGroup_1[[Cost item]:[Cost item]],Calc_TUR_Env_1[[#This Row],[True up]:[True up]],\nCalc_TUV_EnvGroup_1[[Cost element]:[Cost element]],Calc_TUR_Env_1[[#This Row],[Cost element]:[Cost element]])\n*\n($F$58/$F$59)),\"-\")","v":0}]
[null,null,"Block 1","VEU true up","$/kWh","Small business","Environmental",{"$f":"IFERROR(\nIF(OR(\nAND(Calc_TUR_Env_1[[#Headers],[Ausnet]]=\"Ausnet\",Calc_TUR_Env_1[[#This Row],[Rate type]:[Rate type]]=\"Single rate\"),\nAND(Calc_TUR_Env_1[[#Headers],[Ausnet]]<>\"Ausnet\",OR(Calc_TUR_Env_1[[#This Row],[Rate type]:[Rate type]]=\"Block 1\",Calc_TUR_Env_1[[#This Row],[Rate type]:[Rate type]]=\"Balance\"))),\"-\",\n\nSUMIFS(Calc_TUV_EnvGroup_1[Ausnet],\nCalc_TUV_EnvGroup_1[[Cost item]:[Cost item]],Calc_TUR_Env_1[[#This Row],[True up]:[True up]],\nCalc_TUV_EnvGroup_1[[Cost element]:[Cost element]],Calc_TUR_Env_1[[#This Row],[Cost element]:[Cost element]])\n*\n($F$58/$F$59)),\"-\")","v":0},{"$f":"IFERROR(\nIF(OR(\nAND(Calc_TUR_Env_1[[#Headers],[Citipower]]=\"Ausnet\",Calc_TUR_Env_1[[#This Row],[Rate type]:[Rate type]]=\"Single rate\"),\nAND(Calc_TUR_Env_1[[#Headers],[Citipower]]<>\"Ausnet\",OR(Calc_TUR_Env_1[[#This Row],[Rate type]:[Rate type]]=\"Block 1\",Calc_TUR_Env_1[[#This Row],[Rate type]:[Rate type]]=\"Balance\"))),\"-\",\n\nSUMIFS(Calc_TUV_EnvGroup_1[Citipower],\nCalc_TUV_EnvGroup_1[[Cost item]:[Cost item]],Calc_TUR_Env_1[[#This Row],[True up]:[True up]],\nCalc_TUV_EnvGroup_1[[Cost element]:[Cost element]],Calc_TUR_Env_1[[#This Row],[Cost element]:[Cost element]])\n*\n($F$58/$F$59)),\"-\")","v":"-"},{"$f":"IFERROR(\nIF(OR(\nAND(Calc_TUR_Env_1[[#Headers],[Jemena]]=\"Ausnet\",Calc_TUR_Env_1[[#This Row],[Rate type]:[Rate type]]=\"Single rate\"),\nAND(Calc_TUR_Env_1[[#Headers],[Jemena]]<>\"Ausnet\",OR(Calc_TUR_Env_1[[#This Row],[Rate type]:[Rate type]]=\"Block 1\",Calc_TUR_Env_1[[#This Row],[Rate type]:[Rate type]]=\"Balance\"))),\"-\",\n\nSUMIFS(Calc_TUV_EnvGroup_1[Jemena],\nCalc_TUV_EnvGroup_1[[Cost item]:[Cost item]],Calc_TUR_Env_1[[#This Row],[True up]:[True up]],\nCalc_TUV_EnvGroup_1[[Cost element]:[Cost element]],Calc_TUR_Env_1[[#This Row],[Cost element]:[Cost element]])\n*\n($F$58/$F$59)),\"-\")","v":"-"},{"$f":"IFERROR(\nIF(OR(\nAND(Calc_TUR_Env_1[[#Headers],[Powercor]]=\"Ausnet\",Calc_TUR_Env_1[[#This Row],[Rate type]:[Rate type]]=\"Single rate\"),\nAND(Calc_TUR_Env_1[[#Headers],[Powercor]]<>\"Ausnet\",OR(Calc_TUR_Env_1[[#This Row],[Rate type]:[Rate type]]=\"Block 1\",Calc_TUR_Env_1[[#This Row],[Rate type]:[Rate type]]=\"Balance\"))),\"-\",\n\nSUMIFS(Calc_TUV_EnvGroup_1[Powercor],\nCalc_TUV_EnvGroup_1[[Cost item]:[Cost item]],Calc_TUR_Env_1[[#This Row],[True up]:[True up]],\nCalc_TUV_EnvGroup_1[[Cost element]:[Cost element]],Calc_TUR_Env_1[[#This Row],[Cost element]:[Cost element]])\n*\n($F$58/$F$59)),\"-\")","v":"-"},{"$f":"IFERROR(\nIF(OR(\nAND(Calc_TUR_Env_1[[#Headers],[United Energy]]=\"Ausnet\",Calc_TUR_Env_1[[#This Row],[Rate type]:[Rate type]]=\"Single rate\"),\nAND(Calc_TUR_Env_1[[#Headers],[United Energy]]<>\"Ausnet\",OR(Calc_TUR_Env_1[[#This Row],[Rate type]:[Rate type]]=\"Block 1\",Calc_TUR_Env_1[[#This Row],[Rate type]:[Rate type]]=\"Balance\"))),\"-\",\n\nSUMIFS(Calc_TUV_EnvGroup_1[United Energy],\nCalc_TUV_EnvGroup_1[[Cost item]:[Cost item]],Calc_TUR_Env_1[[#This Row],[True up]:[True up]],\nCalc_TUV_EnvGroup_1[[Cost element]:[Cost element]],Calc_TUR_Env_1[[#This Row],[Cost element]:[Cost element]])\n*\n($F$58/$F$59)),\"-\")","v":"-"}]
[null,null,"Balance","VEU true up","$/kWh","Small business","Environmental",{"$f":"IFERROR(\nIF(OR(\nAND(Calc_TUR_Env_1[[#Headers],[Ausnet]]=\"Ausnet\",Calc_TUR_Env_1[[#This Row],[Rate type]:[Rate type]]=\"Single rate\"),\nAND(Calc_TUR_Env_1[[#Headers],[Ausnet]]<>\"Ausnet\",OR(Calc_TUR_Env_1[[#This Row],[Rate type]:[Rate type]]=\"Block 1\",Calc_TUR_Env_1[[#This Row],[Rate type]:[Rate type]]=\"Balance\"))),\"-\",\n\nSUMIFS(Calc_TUV_EnvGroup_1[Ausnet],\nCalc_TUV_EnvGroup_1[[Cost item]:[Cost item]],Calc_TUR_Env_1[[#This Row],[True up]:[True up]],\nCalc_TUV_EnvGroup_1[[Cost element]:[Cost element]],Calc_TUR_Env_1[[#This Row],[Cost element]:[Cost element]])\n*\n($F$58/$F$59)),\"-\")","v":0},{"$f":"IFERROR(\nIF(OR(\nAND(Calc_TUR_Env_1[[#Headers],[Citipower]]=\"Ausnet\",Calc_TUR_Env_1[[#This Row],[Rate type]:[Rate type]]=\"Single rate\"),\nAND(Calc_TUR_Env_1[[#Headers],[Citipower]]<>\"Ausnet\",OR(Calc_TUR_Env_1[[#This Row],[Rate type]:[Rate type]]=\"Block 1\",Calc_TUR_Env_1[[#This Row],[Rate type]:[Rate type]]=\"Balance\"))),\"-\",\n\nSUMIFS(Calc_TUV_EnvGroup_1[Citipower],\nCalc_TUV_EnvGroup_1[[Cost item]:[Cost item]],Calc_TUR_Env_1[[#This Row],[True up]:[True up]],\nCalc_TUV_EnvGroup_1[[Cost element]:[Cost element]],Calc_TUR_Env_1[[#This Row],[Cost element]:[Cost element]])\n*\n($F$58/$F$59)),\"-\")","v":"-"},{"$f":"IFERROR(\nIF(OR(\nAND(Calc_TUR_Env_1[[#Headers],[Jemena]]=\"Ausnet\",Calc_TUR_Env_1[[#This Row],[Rate type]:[Rate type]]=\"Single rate\"),\nAND(Calc_TUR_Env_1[[#Headers],[Jemena]]<>\"Ausnet\",OR(Calc_TUR_Env_1[[#This Row],[Rate type]:[Rate type]]=\"Block 1\",Calc_TUR_Env_1[[#This Row],[Rate type]:[Rate type]]=\"Balance\"))),\"-\",\n\nSUMIFS(Calc_TUV_EnvGroup_1[Jemena],\nCalc_TUV_EnvGroup_1[[Cost item]:[Cost item]],Calc_TUR_Env_1[[#This Row],[True up]:[True up]],\nCalc_TUV_EnvGroup_1[[Cost element]:[Cost element]],Calc_TUR_Env_1[[#This Row],[Cost element]:[Cost element]])\n*\n($F$58/$F$59)),\"-\")","v":"-"},{"$f":"IFERROR(\nIF(OR(\nAND(Calc_TUR_Env_1[[#Headers],[Powercor]]=\"Ausnet\",Calc_TUR_Env_1[[#This Row],[Rate type]:[Rate type]]=\"Single rate\"),\nAND(Calc_TUR_Env_1[[#Headers],[Powercor]]<>\"Ausnet\",OR(Calc_TUR_Env_1[[#This Row],[Rate type]:[Rate type]]=\"Block 1\",Calc_TUR_Env_1[[#This Row],[Rate type]:[Rate type]]=\"Balance\"))),\"-\",\n\nSUMIFS(Calc_TUV_EnvGroup_1[Powercor],\nCalc_TUV_EnvGroup_1[[Cost item]:[Cost item]],Calc_TUR_Env_1[[#This Row],[True up]:[True up]],\nCalc_TUV_EnvGroup_1[[Cost element]:[Cost element]],Calc_TUR_Env_1[[#This Row],[Cost element]:[Cost element]])\n*\n($F$58/$F$59)),\"-\")","v":"-"},{"$f":"IFERROR(\nIF(OR(\nAND(Calc_TUR_Env_1[[#Headers],[United Energy]]=\"Ausnet\",Calc_TUR_Env_1[[#This Row],[Rate type]:[Rate type]]=\"Single rate\"),\nAND(Calc_TUR_Env_1[[#Headers],[United Energy]]<>\"Ausnet\",OR(Calc_TUR_Env_1[[#This Row],[Rate type]:[Rate type]]=\"Block 1\",Calc_TUR_Env_1[[#This Row],[Rate type]:[Rate type]]=\"Balance\"))),\"-\",\n\nSUMIFS(Calc_TUV_EnvGroup_1[United Energy],\nCalc_TUV_EnvGroup_1[[Cost item]:[Cost item]],Calc_TUR_Env_1[[#This Row],[True up]:[True up]],\nCalc_TUV_EnvGroup_1[[Cost element]:[Cost element]],Calc_TUR_Env_1[[#This Row],[Cost element]:[Cost element]])\n*\n($F$58/$F$59)),\"-\")","v":"-"}]
[null,null,"Peak","VEU true up","$/kWh","Small business","Environmental",{"$f":"IFERROR(\nIF(OR(\nAND(Calc_TUR_Env_1[[#Headers],[Ausnet]]=\"Ausnet\",Calc_TUR_Env_1[[#This Row],[Rate type]:[Rate type]]=\"Single rate\"),\nAND(Calc_TUR_Env_1[[#Headers],[Ausnet]]<>\"Ausnet\",OR(Calc_TUR_Env_1[[#This Row],[Rate type]:[Rate type]]=\"Block 1\",Calc_TUR_Env_1[[#This Row],[Rate type]:[Rate type]]=\"Balance\"))),\"-\",\n\nSUMIFS(Calc_TUV_EnvGroup_1[Ausnet],\nCalc_TUV_EnvGroup_1[[Cost item]:[Cost item]],Calc_TUR_Env_1[[#This Row],[True up]:[True up]],\nCalc_TUV_EnvGroup_1[[Cost element]:[Cost element]],Calc_TUR_Env_1[[#This Row],[Cost element]:[Cost element]])\n*\n($F$58/$F$59)),\"-\")","v":0},{"$f":"IFERROR(\nIF(OR(\nAND(Calc_TUR_Env_1[[#Headers],[Citipower]]=\"Ausnet\",Calc_TUR_Env_1[[#This Row],[Rate type]:[Rate type]]=\"Single rate\"),\nAND(Calc_TUR_Env_1[[#Headers],[Citipower]]<>\"Ausnet\",OR(Calc_TUR_Env_1[[#This Row],[Rate type]:[Rate type]]=\"Block 1\",Calc_TUR_Env_1[[#This Row],[Rate type]:[Rate type]]=\"Balance\"))),\"-\",\n\nSUMIFS(Calc_TUV_EnvGroup_1[Citipower],\nCalc_TUV_EnvGroup_1[[Cost item]:[Cost item]],Calc_TUR_Env_1[[#This Row],[True up]:[True up]],\nCalc_TUV_EnvGroup_1[[Cost element]:[Cost element]],Calc_TUR_Env_1[[#This Row],[Cost element]:[Cost element]])\n*\n($F$58/$F$59)),\"-\")","v":0},{"$f":"IFERROR(\nIF(OR(\nAND(Calc_TUR_Env_1[[#Headers],[Jemena]]=\"Ausnet\",Calc_TUR_Env_1[[#This Row],[Rate type]:[Rate type]]=\"Single rate\"),\nAND(Calc_TUR_Env_1[[#Headers],[Jemena]]<>\"Ausnet\",OR(Calc_TUR_Env_1[[#This Row],[Rate type]:[Rate type]]=\"Block 1\",Calc_TUR_Env_1[[#This Row],[Rate type]:[Rate type]]=\"Balance\"))),\"-\",\n\nSUMIFS(Calc_TUV_EnvGroup_1[Jemena],\nCalc_TUV_EnvGroup_1[[Cost item]:[Cost item]],Calc_TUR_Env_1[[#This Row],[True up]:[True up]],\nCalc_TUV_EnvGroup_1[[Cost element]:[Cost element]],Calc_TUR_Env_1[[#This Row],[Cost element]:[Cost element]])\n*\n($F$58/$F$59)),\"-\")","v":0},{"$f":"IFERROR(\nIF(OR(\nAND(Calc_TUR_Env_1[[#Headers],[Powercor]]=\"Ausnet\",Calc_TUR_Env_1[[#This Row],[Rate type]:[Rate type]]=\"Single rate\"),\nAND(Calc_TUR_Env_1[[#Headers],[Powercor]]<>\"Ausnet\",OR(Calc_TUR_Env_1[[#This Row],[Rate type]:[Rate type]]=\"Block 1\",Calc_TUR_Env_1[[#This Row],[Rate type]:[Rate type]]=\"Balance\"))),\"-\",\n\nSUMIFS(Calc_TUV_EnvGroup_1[Powercor],\nCalc_TUV_EnvGroup_1[[Cost item]:[Cost item]],Calc_TUR_Env_1[[#This Row],[True up]:[True up]],\nCalc_TUV_EnvGroup_1[[Cost element]:[Cost element]],Calc_TUR_Env_1[[#This Row],[Cost element]:[Cost element]])\n*\n($F$58/$F$59)),\"-\")","v":0},{"$f":"IFERROR(\nIF(OR(\nAND(Calc_TUR_Env_1[[#Headers],[United Energy]]=\"Ausnet\",Calc_TUR_Env_1[[#This Row],[Rate type]:[Rate type]]=\"Single rate\"),\nAND(Calc_TUR_Env_1[[#Headers],[United Energy]]<>\"Ausnet\",OR(Calc_TUR_Env_1[[#This Row],[Rate type]:[Rate type]]=\"Block 1\",Calc_TUR_Env_1[[#This Row],[Rate type]:[Rate type]]=\"Balance\"))),\"-\",\n\nSUMIFS(Calc_TUV_EnvGroup_1[United Energy],\nCalc_TUV_EnvGroup_1[[Cost item]:[Cost item]],Calc_TUR_Env_1[[#This Row],[True up]:[True up]],\nCalc_TUV_EnvGroup_1[[Cost element]:[Cost element]],Calc_TUR_Env_1[[#This Row],[Cost element]:[Cost element]])\n*\n($F$58/$F$59)),\"-\")","v":0}]
[null,null,"Off peak","VEU true up","$/kWh","Small business","Environmental",{"$f":"IFERROR(\nIF(OR(\nAND(Calc_TUR_Env_1[[#Headers],[Ausnet]]=\"Ausnet\",Calc_TUR_Env_1[[#This Row],[Rate type]:[Rate type]]=\"Single rate\"),\nAND(Calc_TUR_Env_1[[#Headers],[Ausnet]]<>\"Ausnet\",OR(Calc_TUR_Env_1[[#This Row],[Rate type]:[Rate type]]=\"Block 1\",Calc_TUR_Env_1[[#This Row],[Rate type]:[Rate type]]=\"Balance\"))),\"-\",\n\nSUMIFS(Calc_TUV_EnvGroup_1[Ausnet],\nCalc_TUV_EnvGroup_1[[Cost item]:[Cost item]],Calc_TUR_Env_1[[#This Row],[True up]:[True up]],\nCalc_TUV_EnvGroup_1[[Cost element]:[Cost element]],Calc_TUR_Env_1[[#This Row],[Cost element]:[Cost element]])\n*\n($F$58/$F$59)),\"-\")","v":0},{"$f":"IFERROR(\nIF(OR(\nAND(Calc_TUR_Env_1[[#Headers],[Citipower]]=\"Ausnet\",Calc_TUR_Env_1[[#This Row],[Rate type]:[Rate type]]=\"Single rate\"),\nAND(Calc_TUR_Env_1[[#Headers],[Citipower]]<>\"Ausnet\",OR(Calc_TUR_Env_1[[#This Row],[Rate type]:[Rate type]]=\"Block 1\",Calc_TUR_Env_1[[#This Row],[Rate type]:[Rate type]]=\"Balance\"))),\"-\",\n\nSUMIFS(Calc_TUV_EnvGroup_1[Citipower],\nCalc_TUV_EnvGroup_1[[Cost item]:[Cost item]],Calc_TUR_Env_1[[#This Row],[True up]:[True up]],\nCalc_TUV_EnvGroup_1[[Cost element]:[Cost element]],Calc_TUR_Env_1[[#This Row],[Cost element]:[Cost element]])\n*\n($F$58/$F$59)),\"-\")","v":0},{"$f":"IFERROR(\nIF(OR(\nAND(Calc_TUR_Env_1[[#Headers],[Jemena]]=\"Ausnet\",Calc_TUR_Env_1[[#This Row],[Rate type]:[Rate type]]=\"Single rate\"),\nAND(Calc_TUR_Env_1[[#Headers],[Jemena]]<>\"Ausnet\",OR(Calc_TUR_Env_1[[#This Row],[Rate type]:[Rate type]]=\"Block 1\",Calc_TUR_Env_1[[#This Row],[Rate type]:[Rate type]]=\"Balance\"))),\"-\",\n\nSUMIFS(Calc_TUV_EnvGroup_1[Jemena],\nCalc_TUV_EnvGroup_1[[Cost item]:[Cost item]],Calc_TUR_Env_1[[#This Row],[True up]:[True up]],\nCalc_TUV_EnvGroup_1[[Cost element]:[Cost element]],Calc_TUR_Env_1[[#This Row],[Cost element]:[Cost element]])\n*\n($F$58/$F$59)),\"-\")","v":0},{"$f":"IFERROR(\nIF(OR(\nAND(Calc_TUR_Env_1[[#Headers],[Powercor]]=\"Ausnet\",Calc_TUR_Env_1[[#This Row],[Rate type]:[Rate type]]=\"Single rate\"),\nAND(Calc_TUR_Env_1[[#Headers],[Powercor]]<>\"Ausnet\",OR(Calc_TUR_Env_1[[#This Row],[Rate type]:[Rate type]]=\"Block 1\",Calc_TUR_Env_1[[#This Row],[Rate type]:[Rate type]]=\"Balance\"))),\"-\",\n\nSUMIFS(Calc_TUV_EnvGroup_1[Powercor],\nCalc_TUV_EnvGroup_1[[Cost item]:[Cost item]],Calc_TUR_Env_1[[#This Row],[True up]:[True up]],\nCalc_TUV_EnvGroup_1[[Cost element]:[Cost element]],Calc_TUR_Env_1[[#This Row],[Cost element]:[Cost element]])\n*\n($F$58/$F$59)),\"-\")","v":0},{"$f":"IFERROR(\nIF(OR(\nAND(Calc_TUR_Env_1[[#Headers],[United Energy]]=\"Ausnet\",Calc_TUR_Env_1[[#This Row],[Rate type]:[Rate type]]=\"Single rate\"),\nAND(Calc_TUR_Env_1[[#Headers],[United Energy]]<>\"Ausnet\",OR(Calc_TUR_Env_1[[#This Row],[Rate type]:[Rate type]]=\"Block 1\",Calc_TUR_Env_1[[#This Row],[Rate type]:[Rate type]]=\"Balance\"))),\"-\",\n\nSUMIFS(Calc_TUV_EnvGroup_1[United Energy],\nCalc_TUV_EnvGroup_1[[Cost item]:[Cost item]],Calc_TUR_Env_1[[#This Row],[True up]:[True up]],\nCalc_TUV_EnvGroup_1[[Cost element]:[Cost element]],Calc_TUR_Env_1[[#This Row],[Cost element]:[Cost element]])\n*\n($F$58/$F$59)),\"-\")","v":0}]
[]
[null,null,"Checks"]
[null,null,"Rate type","True up","Unit","Customer type","Cost element","Ausnet","Citipower","Jemena","Powercor","United Energy"]
[null,null,"Single rate","LRET true up","$/kWh","Residential","Environmental",{"$f":"IF(H64=\"-\",\"-\",\n\nIF(\nROUND(H64,8)=\nROUND(SUMIFS(Calc_TUV_EnvGroup_1[Ausnet],Calc_TUV_EnvGroup_1[[Cost item]:[Cost item]],$D100,Calc_TUV_EnvGroup_1[[Cost element]:[Cost element]],$G100)*($F$58/$F$59),8),\n0,1))","v":"-"},{"$f":"IF(I64=\"-\",\"-\",\n\nIF(\nROUND(I64,8)=\nROUND(SUMIFS(Calc_TUV_EnvGroup_1[Citipower],Calc_TUV_EnvGroup_1[[Cost item]:[Cost item]],$D100,Calc_TUV_EnvGroup_1[[Cost element]:[Cost element]],$G100)*($F$58/$F$59),8),\n0,1))","v":0},{"$f":"IF(J64=\"-\",\"-\",\n\nIF(\nROUND(J64,8)=\nROUND(SUMIFS(Calc_TUV_EnvGroup_1[Jemena],Calc_TUV_EnvGroup_1[[Cost item]:[Cost item]],$D100,Calc_TUV_EnvGroup_1[[Cost element]:[Cost element]],$G100)*($F$58/$F$59),8),\n0,1))","v":0},{"$f":"IF(K64=\"-\",\"-\",\n\nIF(\nROUND(K64,8)=\nROUND(SUMIFS(Calc_TUV_EnvGroup_1[Powercor],Calc_TUV_EnvGroup_1[[Cost item]:[Cost item]],$D100,Calc_TUV_EnvGroup_1[[Cost element]:[Cost element]],$G100)*($F$58/$F$59),8),\n0,1))","v":0},{"$f":"IF(L64=\"-\",\"-\",\n\nIF(\nROUND(L64,8)=\nROUND(SUMIFS(Calc_TUV_EnvGroup_1[United Energy],Calc_TUV_EnvGroup_1[[Cost item]:[Cost item]],$D100,Calc_TUV_EnvGroup_1[[Cost element]:[Cost element]],$G100)*($F$58/$F$59),8),\n0,1))","v":0}]
[null,null,"Block 1","LRET true up","$/kWh","Residential","Environmental",{"$f":"IF(H65=\"-\",\"-\",\n\nIF(\nROUND(H65,8)=\nROUND(SUMIFS(Calc_TUV_EnvGroup_1[Ausnet],Calc_TUV_EnvGroup_1[[Cost item]:[Cost item]],$D101,Calc_TUV_EnvGroup_1[[Cost element]:[Cost element]],$G101)*($F$58/$F$59),8),\n0,1))","v":0},{"$f":"IF(I65=\"-\",\"-\",\n\nIF(\nROUND(I65,8)=\nROUND(SUMIFS(Calc_TUV_EnvGroup_1[Citipower],Calc_TUV_EnvGroup_1[[Cost item]:[Cost item]],$D101,Calc_TUV_EnvGroup_1[[Cost element]:[Cost element]],$G101)*($F$58/$F$59),8),\n0,1))","v":"-"},{"$f":"IF(J65=\"-\",\"-\",\n\nIF(\nROUND(J65,8)=\nROUND(SUMIFS(Calc_TUV_EnvGroup_1[Jemena],Calc_TUV_EnvGroup_1[[Cost item]:[Cost item]],$D101,Calc_TUV_EnvGroup_1[[Cost element]:[Cost element]],$G101)*($F$58/$F$59),8),\n0,1))","v":"-"},{"$f":"IF(K65=\"-\",\"-\",\n\nIF(\nROUND(K65,8)=\nROUND(SUMIFS(Calc_TUV_EnvGroup_1[Powercor],Calc_TUV_EnvGroup_1[[Cost item]:[Cost item]],$D101,Calc_TUV_EnvGroup_1[[Cost element]:[Cost element]],$G101)*($F$58/$F$59),8),\n0,1))","v":"-"},{"$f":"IF(L65=\"-\",\"-\",\n\nIF(\nROUND(L65,8)=\nROUND(SUMIFS(Calc_TUV_EnvGroup_1[United Energy],Calc_TUV_EnvGroup_1[[Cost item]:[Cost item]],$D101,Calc_TUV_EnvGroup_1[[Cost element]:[Cost element]],$G101)*($F$58/$F$59),8),\n0,1))","v":"-"}]
[null,null,"Balance","LRET true up","$/kWh","Residential","Environmental",{"$f":"IF(H66=\"-\",\"-\",\n\nIF(\nROUND(H66,8)=\nROUND(SUMIFS(Calc_TUV_EnvGroup_1[Ausnet],Calc_TUV_EnvGroup_1[[Cost item]:[Cost item]],$D102,Calc_TUV_EnvGroup_1[[Cost element]:[Cost element]],$G102)*($F$58/$F$59),8),\n0,1))","v":0},{"$f":"IF(I66=\"-\",\"-\",\n\nIF(\nROUND(I66,8)=\nROUND(SUMIFS(Calc_TUV_EnvGroup_1[Citipower],Calc_TUV_EnvGroup_1[[Cost item]:[Cost item]],$D102,Calc_TUV_EnvGroup_1[[Cost element]:[Cost element]],$G102)*($F$58/$F$59),8),\n0,1))","v":"-"},{"$f":"IF(J66=\"-\",\"-\",\n\nIF(\nROUND(J66,8)=\nROUND(SUMIFS(Calc_TUV_EnvGroup_1[Jemena],Calc_TUV_EnvGroup_1[[Cost item]:[Cost item]],$D102,Calc_TUV_EnvGroup_1[[Cost element]:[Cost element]],$G102)*($F$58/$F$59),8),\n0,1))","v":"-"},{"$f":"IF(K66=\"-\",\"-\",\n\nIF(\nROUND(K66,8)=\nROUND(SUMIFS(Calc_TUV_EnvGroup_1[Powercor],Calc_TUV_EnvGroup_1[[Cost item]:[Cost item]],$D102,Calc_TUV_EnvGroup_1[[Cost element]:[Cost element]],$G102)*($F$58/$F$59),8),\n0,1))","v":"-"},{"$f":"IF(L66=\"-\",\"-\",\n\nIF(\nROUND(L66,8)=\nROUND(SUMIFS(Calc_TUV_EnvGroup_1[United Energy],Calc_TUV_EnvGroup_1[[Cost item]:[Cost item]],$D102,Calc_TUV_EnvGroup_1[[Cost element]:[Cost element]],$G102)*($F$58/$F$59),8),\n0,1))","v":"-"}]
[null,null,"Controlled load","LRET true up","$/kWh","Residential","Environmental",{"$f":"IF(H67=\"-\",\"-\",\n\nIF(\nROUND(H67,8)=\nROUND(SUMIFS(Calc_TUV_EnvGroup_1[Ausnet],Calc_TUV_EnvGroup_1[[Cost item]:[Cost item]],$D103,Calc_TUV_EnvGroup_1[[Cost element]:[Cost element]],$G103)*($F$58/$F$59),8),\n0,1))","v":0},{"$f":"IF(I67=\"-\",\"-\",\n\nIF(\nROUND(I67,8)=\nROUND(SUMIFS(Calc_TUV_EnvGroup_1[Citipower],Calc_TUV_EnvGroup_1[[Cost item]:[Cost item]],$D103,Calc_TUV_EnvGroup_1[[Cost element]:[Cost element]],$G103)*($F$58/$F$59),8),\n0,1))","v":0},{"$f":"IF(J67=\"-\",\"-\",\n\nIF(\nROUND(J67,8)=\nROUND(SUMIFS(Calc_TUV_EnvGroup_1[Jemena],Calc_TUV_EnvGroup_1[[Cost item]:[Cost item]],$D103,Calc_TUV_EnvGroup_1[[Cost element]:[Cost element]],$G103)*($F$58/$F$59),8),\n0,1))","v":0},{"$f":"IF(K67=\"-\",\"-\",\n\nIF(\nROUND(K67,8)=\nROUND(SUMIFS(Calc_TUV_EnvGroup_1[Powercor],Calc_TUV_EnvGroup_1[[Cost item]:[Cost item]],$D103,Calc_TUV_EnvGroup_1[[Cost element]:[Cost element]],$G103)*($F$58/$F$59),8),\n0,1))","v":0},{"$f":"IF(L67=\"-\",\"-\",\n\nIF(\nROUND(L67,8)=\nROUND(SUMIFS(Calc_TUV_EnvGroup_1[United Energy],Calc_TUV_EnvGroup_1[[Cost item]:[Cost item]],$D103,Calc_TUV_EnvGroup_1[[Cost element]:[Cost element]],$G103)*($F$58/$F$59),8),\n0,1))","v":0}]
[null,null,"Peak","LRET true up","$/kWh","Residential","Environmental",{"$f":"IF(H68=\"-\",\"-\",\n\nIF(\nROUND(H68,8)=\nROUND(SUMIFS(Calc_TUV_EnvGroup_1[Ausnet],Calc_TUV_EnvGroup_1[[Cost item]:[Cost item]],$D104,Calc_TUV_EnvGroup_1[[Cost element]:[Cost element]],$G104)*($F$58/$F$59),8),\n0,1))","v":0},{"$f":"IF(I68=\"-\",\"-\",\n\nIF(\nROUND(I68,8)=\nROUND(SUMIFS(Calc_TUV_EnvGroup_1[Citipower],Calc_TUV_EnvGroup_1[[Cost item]:[Cost item]],$D104,Calc_TUV_EnvGroup_1[[Cost element]:[Cost element]],$G104)*($F$58/$F$59),8),\n0,1))","v":0},{"$f":"IF(J68=\"-\",\"-\",\n\nIF(\nROUND(J68,8)=\nROUND(SUMIFS(Calc_TUV_EnvGroup_1[Jemena],Calc_TUV_EnvGroup_1[[Cost item]:[Cost item]],$D104,Calc_TUV_EnvGroup_1[[Cost element]:[Cost element]],$G104)*($F$58/$F$59),8),\n0,1))","v":0},{"$f":"IF(K68=\"-\",\"-\",\n\nIF(\nROUND(K68,8)=\nROUND(SUMIFS(Calc_TUV_EnvGroup_1[Powercor],Calc_TUV_EnvGroup_1[[Cost item]:[Cost item]],$D104,Calc_TUV_EnvGroup_1[[Cost element]:[Cost element]],$G104)*($F$58/$F$59),8),\n0,1))","v":0},{"$f":"IF(L68=\"-\",\"-\",\n\nIF(\nROUND(L68,8)=\nROUND(SUMIFS(Calc_TUV_EnvGroup_1[United Energy],Calc_TUV_EnvGroup_1[[Cost item]:[Cost item]],$D104,Calc_TUV_EnvGroup_1[[Cost element]:[Cost element]],$G104)*($F$58/$F$59),8),\n0,1))","v":0}]
[null,null,"Off peak","LRET true up","$/kWh","Residential","Environmental",{"$f":"IF(H69=\"-\",\"-\",\n\nIF(\nROUND(H69,8)=\nROUND(SUMIFS(Calc_TUV_EnvGroup_1[Ausnet],Calc_TUV_EnvGroup_1[[Cost item]:[Cost item]],$D105,Calc_TUV_EnvGroup_1[[Cost element]:[Cost element]],$G105)*($F$58/$F$59),8),\n0,1))","v":0},{"$f":"IF(I69=\"-\",\"-\",\n\nIF(\nROUND(I69,8)=\nROUND(SUMIFS(Calc_TUV_EnvGroup_1[Citipower],Calc_TUV_EnvGroup_1[[Cost item]:[Cost item]],$D105,Calc_TUV_EnvGroup_1[[Cost element]:[Cost element]],$G105)*($F$58/$F$59),8),\n0,1))","v":0},{"$f":"IF(J69=\"-\",\"-\",\n\nIF(\nROUND(J69,8)=\nROUND(SUMIFS(Calc_TUV_EnvGroup_1[Jemena],Calc_TUV_EnvGroup_1[[Cost item]:[Cost item]],$D105,Calc_TUV_EnvGroup_1[[Cost element]:[Cost element]],$G105)*($F$58/$F$59),8),\n0,1))","v":0},{"$f":"IF(K69=\"-\",\"-\",\n\nIF(\nROUND(K69,8)=\nROUND(SUMIFS(Calc_TUV_EnvGroup_1[Powercor],Calc_TUV_EnvGroup_1[[Cost item]:[Cost item]],$D105,Calc_TUV_EnvGroup_1[[Cost element]:[Cost element]],$G105)*($F$58/$F$59),8),\n0,1))","v":0},{"$f":"IF(L69=\"-\",\"-\",\n\nIF(\nROUND(L69,8)=\nROUND(SUMIFS(Calc_TUV_EnvGroup_1[United Energy],Calc_TUV_EnvGroup_1[[Cost item]:[Cost item]],$D105,Calc_TUV_EnvGroup_1[[Cost element]:[Cost element]],$G105)*($F$58/$F$59),8),\n0,1))","v":0}]
[null,null,"Single rate","SRES true up","$/kWh","Residential","Environmental",{"$f":"IF(H70=\"-\",\"-\",\n\nIF(\nROUND(H70,8)=\nROUND(SUMIFS(Calc_TUV_EnvGroup_1[Ausnet],Calc_TUV_EnvGroup_1[[Cost item]:[Cost item]],$D106,Calc_TUV_EnvGroup_1[[Cost element]:[Cost element]],$G106)*($F$58/$F$59),8),\n0,1))","v":"-"},{"$f":"IF(I70=\"-\",\"-\",\n\nIF(\nROUND(I70,8)=\nROUND(SUMIFS(Calc_TUV_EnvGroup_1[Citipower],Calc_TUV_EnvGroup_1[[Cost item]:[Cost item]],$D106,Calc_TUV_EnvGroup_1[[Cost element]:[Cost element]],$G106)*($F$58/$F$59),8),\n0,1))","v":0},{"$f":"IF(J70=\"-\",\"-\",\n\nIF(\nROUND(J70,8)=\nROUND(SUMIFS(Calc_TUV_EnvGroup_1[Jemena],Calc_TUV_EnvGroup_1[[Cost item]:[Cost item]],$D106,Calc_TUV_EnvGroup_1[[Cost element]:[Cost element]],$G106)*($F$58/$F$59),8),\n0,1))","v":0},{"$f":"IF(K70=\"-\",\"-\",\n\nIF(\nROUND(K70,8)=\nROUND(SUMIFS(Calc_TUV_EnvGroup_1[Powercor],Calc_TUV_EnvGroup_1[[Cost item]:[Cost item]],$D106,Calc_TUV_EnvGroup_1[[Cost element]:[Cost element]],$G106)*($F$58/$F$59),8),\n0,1))","v":0},{"$f":"IF(L70=\"-\",\"-\",\n\nIF(\nROUND(L70,8)=\nROUND(SUMIFS(Calc_TUV_EnvGroup_1[United Energy],Calc_TUV_EnvGroup_1[[Cost item]:[Cost item]],$D106,Calc_TUV_EnvGroup_1[[Cost element]:[Cost element]],$G106)*($F$58/$F$59),8),\n0,1))","v":0}]
[null,null,"Block 1","SRES true up","$/kWh","Residential","Environmental",{"$f":"IF(H71=\"-\",\"-\",\n\nIF(\nROUND(H71,8)=\nROUND(SUMIFS(Calc_TUV_EnvGroup_1[Ausnet],Calc_TUV_EnvGroup_1[[Cost item]:[Cost item]],$D107,Calc_TUV_EnvGroup_1[[Cost element]:[Cost element]],$G107)*($F$58/$F$59),8),\n0,1))","v":0},{"$f":"IF(I71=\"-\",\"-\",\n\nIF(\nROUND(I71,8)=\nROUND(SUMIFS(Calc_TUV_EnvGroup_1[Citipower],Calc_TUV_EnvGroup_1[[Cost item]:[Cost item]],$D107,Calc_TUV_EnvGroup_1[[Cost element]:[Cost element]],$G107)*($F$58/$F$59),8),\n0,1))","v":"-"},{"$f":"IF(J71=\"-\",\"-\",\n\nIF(\nROUND(J71,8)=\nROUND(SUMIFS(Calc_TUV_EnvGroup_1[Jemena],Calc_TUV_EnvGroup_1[[Cost item]:[Cost item]],$D107,Calc_TUV_EnvGroup_1[[Cost element]:[Cost element]],$G107)*($F$58/$F$59),8),\n0,1))","v":"-"},{"$f":"IF(K71=\"-\",\"-\",\n\nIF(\nROUND(K71,8)=\nROUND(SUMIFS(Calc_TUV_EnvGroup_1[Powercor],Calc_TUV_EnvGroup_1[[Cost item]:[Cost item]],$D107,Calc_TUV_EnvGroup_1[[Cost element]:[Cost element]],$G107)*($F$58/$F$59),8),\n0,1))","v":"-"},{"$f":"IF(L71=\"-\",\"-\",\n\nIF(\nROUND(L71,8)=\nROUND(SUMIFS(Calc_TUV_EnvGroup_1[United Energy],Calc_TUV_EnvGroup_1[[Cost item]:[Cost item]],$D107,Calc_TUV_EnvGroup_1[[Cost element]:[Cost element]],$G107)*($F$58/$F$59),8),\n0,1))","v":"-"}]
[null,null,"Balance","SRES true up","$/kWh","Residential","Environmental",{"$f":"IF(H72=\"-\",\"-\",\n\nIF(\nROUND(H72,8)=\nROUND(SUMIFS(Calc_TUV_EnvGroup_1[Ausnet],Calc_TUV_EnvGroup_1[[Cost item]:[Cost item]],$D108,Calc_TUV_EnvGroup_1[[Cost element]:[Cost element]],$G108)*($F$58/$F$59),8),\n0,1))","v":0},{"$f":"IF(I72=\"-\",\"-\",\n\nIF(\nROUND(I72,8)=\nROUND(SUMIFS(Calc_TUV_EnvGroup_1[Citipower],Calc_TUV_EnvGroup_1[[Cost item]:[Cost item]],$D108,Calc_TUV_EnvGroup_1[[Cost element]:[Cost element]],$G108)*($F$58/$F$59),8),\n0,1))","v":"-"},{"$f":"IF(J72=\"-\",\"-\",\n\nIF(\nROUND(J72,8)=\nROUND(SUMIFS(Calc_TUV_EnvGroup_1[Jemena],Calc_TUV_EnvGroup_1[[Cost item]:[Cost item]],$D108,Calc_TUV_EnvGroup_1[[Cost element]:[Cost element]],$G108)*($F$58/$F$59),8),\n0,1))","v":"-"},{"$f":"IF(K72=\"-\",\"-\",\n\nIF(\nROUND(K72,8)=\nROUND(SUMIFS(Calc_TUV_EnvGroup_1[Powercor],Calc_TUV_EnvGroup_1[[Cost item]:[Cost item]],$D108,Calc_TUV_EnvGroup_1[[Cost element]:[Cost element]],$G108)*($F$58/$F$59),8),\n0,1))","v":"-"},{"$f":"IF(L72=\"-\",\"-\",\n\nIF(\nROUND(L72,8)=\nROUND(SUMIFS(Calc_TUV_EnvGroup_1[United Energy],Calc_TUV_EnvGroup_1[[Cost item]:[Cost item]],$D108,Calc_TUV_EnvGroup_1[[Cost element]:[Cost element]],$G108)*($F$58/$F$59),8),\n0,1))","v":"-"}]
[null,null,"Controlled load","SRES true up","$/kWh","Residential","Environmental",{"$f":"IF(H73=\"-\",\"-\",\n\nIF(\nROUND(H73,8)=\nROUND(SUMIFS(Calc_TUV_EnvGroup_1[Ausnet],Calc_TUV_EnvGroup_1[[Cost item]:[Cost item]],$D109,Calc_TUV_EnvGroup_1[[Cost element]:[Cost element]],$G109)*($F$58/$F$59),8),\n0,1))","v":0},{"$f":"IF(I73=\"-\",\"-\",\n\nIF(\nROUND(I73,8)=\nROUND(SUMIFS(Calc_TUV_EnvGroup_1[Citipower],Calc_TUV_EnvGroup_1[[Cost item]:[Cost item]],$D109,Calc_TUV_EnvGroup_1[[Cost element]:[Cost element]],$G109)*($F$58/$F$59),8),\n0,1))","v":0},{"$f":"IF(J73=\"-\",\"-\",\n\nIF(\nROUND(J73,8)=\nROUND(SUMIFS(Calc_TUV_EnvGroup_1[Jemena],Calc_TUV_EnvGroup_1[[Cost item]:[Cost item]],$D109,Calc_TUV_EnvGroup_1[[Cost element]:[Cost element]],$G109)*($F$58/$F$59),8),\n0,1))","v":0},{"$f":"IF(K73=\"-\",\"-\",\n\nIF(\nROUND(K73,8)=\nROUND(SUMIFS(Calc_TUV_EnvGroup_1[Powercor],Calc_TUV_EnvGroup_1[[Cost item]:[Cost item]],$D109,Calc_TUV_EnvGroup_1[[Cost element]:[Cost element]],$G109)*($F$58/$F$59),8),\n0,1))","v":0},{"$f":"IF(L73=\"-\",\"-\",\n\nIF(\nROUND(L73,8)=\nROUND(SUMIFS(Calc_TUV_EnvGroup_1[United Energy],Calc_TUV_EnvGroup_1[[Cost item]:[Cost item]],$D109,Calc_TUV_EnvGroup_1[[Cost element]:[Cost element]],$G109)*($F$58/$F$59),8),\n0,1))","v":0}]
[null,null,"Peak","SRES true up","$/kWh","Residential","Environmental",{"$f":"IF(H74=\"-\",\"-\",\n\nIF(\nROUND(H74,8)=\nROUND(SUMIFS(Calc_TUV_EnvGroup_1[Ausnet],Calc_TUV_EnvGroup_1[[Cost item]:[Cost item]],$D110,Calc_TUV_EnvGroup_1[[Cost element]:[Cost element]],$G110)*($F$58/$F$59),8),\n0,1))","v":0},{"$f":"IF(I74=\"-\",\"-\",\n\nIF(\nROUND(I74,8)=\nROUND(SUMIFS(Calc_TUV_EnvGroup_1[Citipower],Calc_TUV_EnvGroup_1[[Cost item]:[Cost item]],$D110,Calc_TUV_EnvGroup_1[[Cost element]:[Cost element]],$G110)*($F$58/$F$59),8),\n0,1))","v":0},{"$f":"IF(J74=\"-\",\"-\",\n\nIF(\nROUND(J74,8)=\nROUND(SUMIFS(Calc_TUV_EnvGroup_1[Jemena],Calc_TUV_EnvGroup_1[[Cost item]:[Cost item]],$D110,Calc_TUV_EnvGroup_1[[Cost element]:[Cost element]],$G110)*($F$58/$F$59),8),\n0,1))","v":0},{"$f":"IF(K74=\"-\",\"-\",\n\nIF(\nROUND(K74,8)=\nROUND(SUMIFS(Calc_TUV_EnvGroup_1[Powercor],Calc_TUV_EnvGroup_1[[Cost item]:[Cost item]],$D110,Calc_TUV_EnvGroup_1[[Cost element]:[Cost element]],$G110)*($F$58/$F$59),8),\n0,1))","v":0},{"$f":"IF(L74=\"-\",\"-\",\n\nIF(\nROUND(L74,8)=\nROUND(SUMIFS(Calc_TUV_EnvGroup_1[United Energy],Calc_TUV_EnvGroup_1[[Cost item]:[Cost item]],$D110,Calc_TUV_EnvGroup_1[[Cost element]:[Cost element]],$G110)*($F$58/$F$59),8),\n0,1))","v":0}]
[null,null,"Off peak","SRES true up","$/kWh","Residential","Environmental",{"$f":"IF(H75=\"-\",\"-\",\n\nIF(\nROUND(H75,8)=\nROUND(SUMIFS(Calc_TUV_EnvGroup_1[Ausnet],Calc_TUV_EnvGroup_1[[Cost item]:[Cost item]],$D111,Calc_TUV_EnvGroup_1[[Cost element]:[Cost element]],$G111)*($F$58/$F$59),8),\n0,1))","v":0},{"$f":"IF(I75=\"-\",\"-\",\n\nIF(\nROUND(I75,8)=\nROUND(SUMIFS(Calc_TUV_EnvGroup_1[Citipower],Calc_TUV_EnvGroup_1[[Cost item]:[Cost item]],$D111,Calc_TUV_EnvGroup_1[[Cost element]:[Cost element]],$G111)*($F$58/$F$59),8),\n0,1))","v":0},{"$f":"IF(J75=\"-\",\"-\",\n\nIF(\nROUND(J75,8)=\nROUND(SUMIFS(Calc_TUV_EnvGroup_1[Jemena],Calc_TUV_EnvGroup_1[[Cost item]:[Cost item]],$D111,Calc_TUV_EnvGroup_1[[Cost element]:[Cost element]],$G111)*($F$58/$F$59),8),\n0,1))","v":0},{"$f":"IF(K75=\"-\",\"-\",\n\nIF(\nROUND(K75,8)=\nROUND(SUMIFS(Calc_TUV_EnvGroup_1[Powercor],Calc_TUV_EnvGroup_1[[Cost item]:[Cost item]],$D111,Calc_TUV_EnvGroup_1[[Cost element]:[Cost element]],$G111)*($F$58/$F$59),8),\n0,1))","v":0},{"$f":"IF(L75=\"-\",\"-\",\n\nIF(\nROUND(L75,8)=\nROUND(SUMIFS(Calc_TUV_EnvGroup_1[United Energy],Calc_TUV_EnvGroup_1[[Cost item]:[Cost item]],$D111,Calc_TUV_EnvGroup_1[[Cost element]:[Cost element]],$G111)*($F$58/$F$59),8),\n0,1))","v":0}]
[null,null,"Single rate","VEU true up","$/kWh","Residential","Environmental",{"$f":"IF(H76=\"-\",\"-\",\n\nIF(\nROUND(H76,8)=\nROUND(SUMIFS(Calc_TUV_EnvGroup_1[Ausnet],Calc_TUV_EnvGroup_1[[Cost item]:[Cost item]],$D112,Calc_TUV_EnvGroup_1[[Cost element]:[Cost element]],$G112)*($F$58/$F$59),8),\n0,1))","v":"-"},{"$f":"IF(I76=\"-\",\"-\",\n\nIF(\nROUND(I76,8)=\nROUND(SUMIFS(Calc_TUV_EnvGroup_1[Citipower],Calc_TUV_EnvGroup_1[[Cost item]:[Cost item]],$D112,Calc_TUV_EnvGroup_1[[Cost element]:[Cost element]],$G112)*($F$58/$F$59),8),\n0,1))","v":0},{"$f":"IF(J76=\"-\",\"-\",\n\nIF(\nROUND(J76,8)=\nROUND(SUMIFS(Calc_TUV_EnvGroup_1[Jemena],Calc_TUV_EnvGroup_1[[Cost item]:[Cost item]],$D112,Calc_TUV_EnvGroup_1[[Cost element]:[Cost element]],$G112)*($F$58/$F$59),8),\n0,1))","v":0},{"$f":"IF(K76=\"-\",\"-\",\n\nIF(\nROUND(K76,8)=\nROUND(SUMIFS(Calc_TUV_EnvGroup_1[Powercor],Calc_TUV_EnvGroup_1[[Cost item]:[Cost item]],$D112,Calc_TUV_EnvGroup_1[[Cost element]:[Cost element]],$G112)*($F$58/$F$59),8),\n0,1))","v":0},{"$f":"IF(L76=\"-\",\"-\",\n\nIF(\nROUND(L76,8)=\nROUND(SUMIFS(Calc_TUV_EnvGroup_1[United Energy],Calc_TUV_EnvGroup_1[[Cost item]:[Cost item]],$D112,Calc_TUV_EnvGroup_1[[Cost element]:[Cost element]],$G112)*($F$58/$F$59),8),\n0,1))","v":0}]
[null,null,"Block 1","VEU true up","$/kWh","Residential","Environmental",{"$f":"IF(H77=\"-\",\"-\",\n\nIF(\nROUND(H77,8)=\nROUND(SUMIFS(Calc_TUV_EnvGroup_1[Ausnet],Calc_TUV_EnvGroup_1[[Cost item]:[Cost item]],$D113,Calc_TUV_EnvGroup_1[[Cost element]:[Cost element]],$G113)*($F$58/$F$59),8),\n0,1))","v":0},{"$f":"IF(I77=\"-\",\"-\",\n\nIF(\nROUND(I77,8)=\nROUND(SUMIFS(Calc_TUV_EnvGroup_1[Citipower],Calc_TUV_EnvGroup_1[[Cost item]:[Cost item]],$D113,Calc_TUV_EnvGroup_1[[Cost element]:[Cost element]],$G113)*($F$58/$F$59),8),\n0,1))","v":"-"},{"$f":"IF(J77=\"-\",\"-\",\n\nIF(\nROUND(J77,8)=\nROUND(SUMIFS(Calc_TUV_EnvGroup_1[Jemena],Calc_TUV_EnvGroup_1[[Cost item]:[Cost item]],$D113,Calc_TUV_EnvGroup_1[[Cost element]:[Cost element]],$G113)*($F$58/$F$59),8),\n0,1))","v":"-"},{"$f":"IF(K77=\"-\",\"-\",\n\nIF(\nROUND(K77,8)=\nROUND(SUMIFS(Calc_TUV_EnvGroup_1[Powercor],Calc_TUV_EnvGroup_1[[Cost item]:[Cost item]],$D113,Calc_TUV_EnvGroup_1[[Cost element]:[Cost element]],$G113)*($F$58/$F$59),8),\n0,1))","v":"-"},{"$f":"IF(L77=\"-\",\"-\",\n\nIF(\nROUND(L77,8)=\nROUND(SUMIFS(Calc_TUV_EnvGroup_1[United Energy],Calc_TUV_EnvGroup_1[[Cost item]:[Cost item]],$D113,Calc_TUV_EnvGroup_1[[Cost element]:[Cost element]],$G113)*($F$58/$F$59),8),\n0,1))","v":"-"}]
[null,null,"Balance","VEU true up","$/kWh","Residential","Environmental",{"$f":"IF(H78=\"-\",\"-\",\n\nIF(\nROUND(H78,8)=\nROUND(SUMIFS(Calc_TUV_EnvGroup_1[Ausnet],Calc_TUV_EnvGroup_1[[Cost item]:[Cost item]],$D114,Calc_TUV_EnvGroup_1[[Cost element]:[Cost element]],$G114)*($F$58/$F$59),8),\n0,1))","v":0},{"$f":"IF(I78=\"-\",\"-\",\n\nIF(\nROUND(I78,8)=\nROUND(SUMIFS(Calc_TUV_EnvGroup_1[Citipower],Calc_TUV_EnvGroup_1[[Cost item]:[Cost item]],$D114,Calc_TUV_EnvGroup_1[[Cost element]:[Cost element]],$G114)*($F$58/$F$59),8),\n0,1))","v":"-"},{"$f":"IF(J78=\"-\",\"-\",\n\nIF(\nROUND(J78,8)=\nROUND(SUMIFS(Calc_TUV_EnvGroup_1[Jemena],Calc_TUV_EnvGroup_1[[Cost item]:[Cost item]],$D114,Calc_TUV_EnvGroup_1[[Cost element]:[Cost element]],$G114)*($F$58/$F$59),8),\n0,1))","v":"-"},{"$f":"IF(K78=\"-\",\"-\",\n\nIF(\nROUND(K78,8)=\nROUND(SUMIFS(Calc_TUV_EnvGroup_1[Powercor],Calc_TUV_EnvGroup_1[[Cost item]:[Cost item]],$D114,Calc_TUV_EnvGroup_1[[Cost element]:[Cost element]],$G114)*($F$58/$F$59),8),\n0,1))","v":"-"},{"$f":"IF(L78=\"-\",\"-\",\n\nIF(\nROUND(L78,8)=\nROUND(SUMIFS(Calc_TUV_EnvGroup_1[United Energy],Calc_TUV_EnvGroup_1[[Cost item]:[Cost item]],$D114,Calc_TUV_EnvGroup_1[[Cost element]:[Cost element]],$G114)*($F$58/$F$59),8),\n0,1))","v":"-"}]
[null,null,"Controlled load","VEU true up","$/kWh","Residential","Environmental",{"$f":"IF(H79=\"-\",\"-\",\n\nIF(\nROUND(H79,8)=\nROUND(SUMIFS(Calc_TUV_EnvGroup_1[Ausnet],Calc_TUV_EnvGroup_1[[Cost item]:[Cost item]],$D115,Calc_TUV_EnvGroup_1[[Cost element]:[Cost element]],$G115)*($F$58/$F$59),8),\n0,1))","v":0},{"$f":"IF(I79=\"-\",\"-\",\n\nIF(\nROUND(I79,8)=\nROUND(SUMIFS(Calc_TUV_EnvGroup_1[Citipower],Calc_TUV_EnvGroup_1[[Cost item]:[Cost item]],$D115,Calc_TUV_EnvGroup_1[[Cost element]:[Cost element]],$G115)*($F$58/$F$59),8),\n0,1))","v":0},{"$f":"IF(J79=\"-\",\"-\",\n\nIF(\nROUND(J79,8)=\nROUND(SUMIFS(Calc_TUV_EnvGroup_1[Jemena],Calc_TUV_EnvGroup_1[[Cost item]:[Cost item]],$D115,Calc_TUV_EnvGroup_1[[Cost element]:[Cost element]],$G115)*($F$58/$F$59),8),\n0,1))","v":0},{"$f":"IF(K79=\"-\",\"-\",\n\nIF(\nROUND(K79,8)=\nROUND(SUMIFS(Calc_TUV_EnvGroup_1[Powercor],Calc_TUV_EnvGroup_1[[Cost item]:[Cost item]],$D115,Calc_TUV_EnvGroup_1[[Cost element]:[Cost element]],$G115)*($F$58/$F$59),8),\n0,1))","v":0},{"$f":"IF(L79=\"-\",\"-\",\n\nIF(\nROUND(L79,8)=\nROUND(SUMIFS(Calc_TUV_EnvGroup_1[United Energy],Calc_TUV_EnvGroup_1[[Cost item]:[Cost item]],$D115,Calc_TUV_EnvGroup_1[[Cost element]:[Cost element]],$G115)*($F$58/$F$59),8),\n0,1))","v":0}]
[null,null,"Peak","VEU true up","$/kWh","Residential","Environmental",{"$f":"IF(H80=\"-\",\"-\",\n\nIF(\nROUND(H80,8)=\nROUND(SUMIFS(Calc_TUV_EnvGroup_1[Ausnet],Calc_TUV_EnvGroup_1[[Cost item]:[Cost item]],$D116,Calc_TUV_EnvGroup_1[[Cost element]:[Cost element]],$G116)*($F$58/$F$59),8),\n0,1))","v":0},{"$f":"IF(I80=\"-\",\"-\",\n\nIF(\nROUND(I80,8)=\nROUND(SUMIFS(Calc_TUV_EnvGroup_1[Citipower],Calc_TUV_EnvGroup_1[[Cost item]:[Cost item]],$D116,Calc_TUV_EnvGroup_1[[Cost element]:[Cost element]],$G116)*($F$58/$F$59),8),\n0,1))","v":0},{"$f":"IF(J80=\"-\",\"-\",\n\nIF(\nROUND(J80,8)=\nROUND(SUMIFS(Calc_TUV_EnvGroup_1[Jemena],Calc_TUV_EnvGroup_1[[Cost item]:[Cost item]],$D116,Calc_TUV_EnvGroup_1[[Cost element]:[Cost element]],$G116)*($F$58/$F$59),8),\n0,1))","v":0},{"$f":"IF(K80=\"-\",\"-\",\n\nIF(\nROUND(K80,8)=\nROUND(SUMIFS(Calc_TUV_EnvGroup_1[Powercor],Calc_TUV_EnvGroup_1[[Cost item]:[Cost item]],$D116,Calc_TUV_EnvGroup_1[[Cost element]:[Cost element]],$G116)*($F$58/$F$59),8),\n0,1))","v":0},{"$f":"IF(L80=\"-\",\"-\",\n\nIF(\nROUND(L80,8)=\nROUND(SUMIFS(Calc_TUV_EnvGroup_1[United Energy],Calc_TUV_EnvGroup_1[[Cost item]:[Cost item]],$D116,Calc_TUV_EnvGroup_1[[Cost element]:[Cost element]],$G116)*($F$58/$F$59),8),\n0,1))","v":0}]
[null,null,"Off peak","VEU true up","$/kWh","Residential","Environmental",{"$f":"IF(H81=\"-\",\"-\",\n\nIF(\nROUND(H81,8)=\nROUND(SUMIFS(Calc_TUV_EnvGroup_1[Ausnet],Calc_TUV_EnvGroup_1[[Cost item]:[Cost item]],$D117,Calc_TUV_EnvGroup_1[[Cost element]:[Cost element]],$G117)*($F$58/$F$59),8),\n0,1))","v":0},{"$f":"IF(I81=\"-\",\"-\",\n\nIF(\nROUND(I81,8)=\nROUND(SUMIFS(Calc_TUV_EnvGroup_1[Citipower],Calc_TUV_EnvGroup_1[[Cost item]:[Cost item]],$D117,Calc_TUV_EnvGroup_1[[Cost element]:[Cost element]],$G117)*($F$58/$F$59),8),\n0,1))","v":0},{"$f":"IF(J81=\"-\",\"-\",\n\nIF(\nROUND(J81,8)=\nROUND(SUMIFS(Calc_TUV_EnvGroup_1[Jemena],Calc_TUV_EnvGroup_1[[Cost item]:[Cost item]],$D117,Calc_TUV_EnvGroup_1[[Cost element]:[Cost element]],$G117)*($F$58/$F$59),8),\n0,1))","v":0},{"$f":"IF(K81=\"-\",\"-\",\n\nIF(\nROUND(K81,8)=\nROUND(SUMIFS(Calc_TUV_EnvGroup_1[Powercor],Calc_TUV_EnvGroup_1[[Cost item]:[Cost item]],$D117,Calc_TUV_EnvGroup_1[[Cost element]:[Cost element]],$G117)*($F$58/$F$59),8),\n0,1))","v":0},{"$f":"IF(L81=\"-\",\"-\",\n\nIF(\nROUND(L81,8)=\nROUND(SUMIFS(Calc_TUV_EnvGroup_1[United Energy],Calc_TUV_EnvGroup_1[[Cost item]:[Cost item]],$D117,Calc_TUV_EnvGroup_1[[Cost element]:[Cost element]],$G117)*($F$58/$F$59),8),\n0,1))","v":0}]
[null,null,"Single rate","LRET true up","$/kWh","Small business","Environmental",{"$f":"IF(H82=\"-\",\"-\",\n\nIF(\nROUND(H82,8)=\nROUND(SUMIFS(Calc_TUV_EnvGroup_1[Ausnet],Calc_TUV_EnvGroup_1[[Cost item]:[Cost item]],$D118,Calc_TUV_EnvGroup_1[[Cost element]:[Cost element]],$G118)*($F$58/$F$59),8),\n0,1))","v":"-"},{"$f":"IF(I82=\"-\",\"-\",\n\nIF(\nROUND(I82,8)=\nROUND(SUMIFS(Calc_TUV_EnvGroup_1[Citipower],Calc_TUV_EnvGroup_1[[Cost item]:[Cost item]],$D118,Calc_TUV_EnvGroup_1[[Cost element]:[Cost element]],$G118)*($F$58/$F$59),8),\n0,1))","v":0},{"$f":"IF(J82=\"-\",\"-\",\n\nIF(\nROUND(J82,8)=\nROUND(SUMIFS(Calc_TUV_EnvGroup_1[Jemena],Calc_TUV_EnvGroup_1[[Cost item]:[Cost item]],$D118,Calc_TUV_EnvGroup_1[[Cost element]:[Cost element]],$G118)*($F$58/$F$59),8),\n0,1))","v":0},{"$f":"IF(K82=\"-\",\"-\",\n\nIF(\nROUND(K82,8)=\nROUND(SUMIFS(Calc_TUV_EnvGroup_1[Powercor],Calc_TUV_EnvGroup_1[[Cost item]:[Cost item]],$D118,Calc_TUV_EnvGroup_1[[Cost element]:[Cost element]],$G118)*($F$58/$F$59),8),\n0,1))","v":0},{"$f":"IF(L82=\"-\",\"-\",\n\nIF(\nROUND(L82,8)=\nROUND(SUMIFS(Calc_TUV_EnvGroup_1[United Energy],Calc_TUV_EnvGroup_1[[Cost item]:[Cost item]],$D118,Calc_TUV_EnvGroup_1[[Cost element]:[Cost element]],$G118)*($F$58/$F$59),8),\n0,1))","v":0}]
[null,null,"Block 1","LRET true up","$/kWh","Small business","Environmental",{"$f":"IF(H83=\"-\",\"-\",\n\nIF(\nROUND(H83,8)=\nROUND(SUMIFS(Calc_TUV_EnvGroup_1[Ausnet],Calc_TUV_EnvGroup_1[[Cost item]:[Cost item]],$D119,Calc_TUV_EnvGroup_1[[Cost element]:[Cost element]],$G119)*($F$58/$F$59),8),\n0,1))","v":0},{"$f":"IF(I83=\"-\",\"-\",\n\nIF(\nROUND(I83,8)=\nROUND(SUMIFS(Calc_TUV_EnvGroup_1[Citipower],Calc_TUV_EnvGroup_1[[Cost item]:[Cost item]],$D119,Calc_TUV_EnvGroup_1[[Cost element]:[Cost element]],$G119)*($F$58/$F$59),8),\n0,1))","v":"-"},{"$f":"IF(J83=\"-\",\"-\",\n\nIF(\nROUND(J83,8)=\nROUND(SUMIFS(Calc_TUV_EnvGroup_1[Jemena],Calc_TUV_EnvGroup_1[[Cost item]:[Cost item]],$D119,Calc_TUV_EnvGroup_1[[Cost element]:[Cost element]],$G119)*($F$58/$F$59),8),\n0,1))","v":"-"},{"$f":"IF(K83=\"-\",\"-\",\n\nIF(\nROUND(K83,8)=\nROUND(SUMIFS(Calc_TUV_EnvGroup_1[Powercor],Calc_TUV_EnvGroup_1[[Cost item]:[Cost item]],$D119,Calc_TUV_EnvGroup_1[[Cost element]:[Cost element]],$G119)*($F$58/$F$59),8),\n0,1))","v":"-"},{"$f":"IF(L83=\"-\",\"-\",\n\nIF(\nROUND(L83,8)=\nROUND(SUMIFS(Calc_TUV_EnvGroup_1[United Energy],Calc_TUV_EnvGroup_1[[Cost item]:[Cost item]],$D119,Calc_TUV_EnvGroup_1[[Cost element]:[Cost element]],$G119)*($F$58/$F$59),8),\n0,1))","v":"-"}]
[null,null,"Balance","LRET true up","$/kWh","Small business","Environmental",{"$f":"IF(H84=\"-\",\"-\",\n\nIF(\nROUND(H84,8)=\nROUND(SUMIFS(Calc_TUV_EnvGroup_1[Ausnet],Calc_TUV_EnvGroup_1[[Cost item]:[Cost item]],$D120,Calc_TUV_EnvGroup_1[[Cost element]:[Cost element]],$G120)*($F$58/$F$59),8),\n0,1))","v":0},{"$f":"IF(I84=\"-\",\"-\",\n\nIF(\nROUND(I84,8)=\nROUND(SUMIFS(Calc_TUV_EnvGroup_1[Citipower],Calc_TUV_EnvGroup_1[[Cost item]:[Cost item]],$D120,Calc_TUV_EnvGroup_1[[Cost element]:[Cost element]],$G120)*($F$58/$F$59),8),\n0,1))","v":"-"},{"$f":"IF(J84=\"-\",\"-\",\n\nIF(\nROUND(J84,8)=\nROUND(SUMIFS(Calc_TUV_EnvGroup_1[Jemena],Calc_TUV_EnvGroup_1[[Cost item]:[Cost item]],$D120,Calc_TUV_EnvGroup_1[[Cost element]:[Cost element]],$G120)*($F$58/$F$59),8),\n0,1))","v":"-"},{"$f":"IF(K84=\"-\",\"-\",\n\nIF(\nROUND(K84,8)=\nROUND(SUMIFS(Calc_TUV_EnvGroup_1[Powercor],Calc_TUV_EnvGroup_1[[Cost item]:[Cost item]],$D120,Calc_TUV_EnvGroup_1[[Cost element]:[Cost element]],$G120)*($F$58/$F$59),8),\n0,1))","v":"-"},{"$f":"IF(L84=\"-\",\"-\",\n\nIF(\nROUND(L84,8)=\nROUND(SUMIFS(Calc_TUV_EnvGroup_1[United Energy],Calc_TUV_EnvGroup_1[[Cost item]:[Cost item]],$D120,Calc_TUV_EnvGroup_1[[Cost element]:[Cost element]],$G120)*($F$58/$F$59),8),\n0,1))","v":"-"}]
[null,null,"Peak","LRET true up","$/kWh","Small business","Environmental",{"$f":"IF(H85=\"-\",\"-\",\n\nIF(\nROUND(H85,8)=\nROUND(SUMIFS(Calc_TUV_EnvGroup_1[Ausnet],Calc_TUV_EnvGroup_1[[Cost item]:[Cost item]],$D121,Calc_TUV_EnvGroup_1[[Cost element]:[Cost element]],$G121)*($F$58/$F$59),8),\n0,1))","v":0},{"$f":"IF(I85=\"-\",\"-\",\n\nIF(\nROUND(I85,8)=\nROUND(SUMIFS(Calc_TUV_EnvGroup_1[Citipower],Calc_TUV_EnvGroup_1[[Cost item]:[Cost item]],$D121,Calc_TUV_EnvGroup_1[[Cost element]:[Cost element]],$G121)*($F$58/$F$59),8),\n0,1))","v":0},{"$f":"IF(J85=\"-\",\"-\",\n\nIF(\nROUND(J85,8)=\nROUND(SUMIFS(Calc_TUV_EnvGroup_1[Jemena],Calc_TUV_EnvGroup_1[[Cost item]:[Cost item]],$D121,Calc_TUV_EnvGroup_1[[Cost element]:[Cost element]],$G121)*($F$58/$F$59),8),\n0,1))","v":0},{"$f":"IF(K85=\"-\",\"-\",\n\nIF(\nROUND(K85,8)=\nROUND(SUMIFS(Calc_TUV_EnvGroup_1[Powercor],Calc_TUV_EnvGroup_1[[Cost item]:[Cost item]],$D121,Calc_TUV_EnvGroup_1[[Cost element]:[Cost element]],$G121)*($F$58/$F$59),8),\n0,1))","v":0},{"$f":"IF(L85=\"-\",\"-\",\n\nIF(\nROUND(L85,8)=\nROUND(SUMIFS(Calc_TUV_EnvGroup_1[United Energy],Calc_TUV_EnvGroup_1[[Cost item]:[Cost item]],$D121,Calc_TUV_EnvGroup_1[[Cost element]:[Cost element]],$G121)*($F$58/$F$59),8),\n0,1))","v":0}]
[null,null,"Off peak","LRET true up","$/kWh","Small business","Environmental",{"$f":"IF(H86=\"-\",\"-\",\n\nIF(\nROUND(H86,8)=\nROUND(SUMIFS(Calc_TUV_EnvGroup_1[Ausnet],Calc_TUV_EnvGroup_1[[Cost item]:[Cost item]],$D122,Calc_TUV_EnvGroup_1[[Cost element]:[Cost element]],$G122)*($F$58/$F$59),8),\n0,1))","v":0},{"$f":"IF(I86=\"-\",\"-\",\n\nIF(\nROUND(I86,8)=\nROUND(SUMIFS(Calc_TUV_EnvGroup_1[Citipower],Calc_TUV_EnvGroup_1[[Cost item]:[Cost item]],$D122,Calc_TUV_EnvGroup_1[[Cost element]:[Cost element]],$G122)*($F$58/$F$59),8),\n0,1))","v":0},{"$f":"IF(J86=\"-\",\"-\",\n\nIF(\nROUND(J86,8)=\nROUND(SUMIFS(Calc_TUV_EnvGroup_1[Jemena],Calc_TUV_EnvGroup_1[[Cost item]:[Cost item]],$D122,Calc_TUV_EnvGroup_1[[Cost element]:[Cost element]],$G122)*($F$58/$F$59),8),\n0,1))","v":0},{"$f":"IF(K86=\"-\",\"-\",\n\nIF(\nROUND(K86,8)=\nROUND(SUMIFS(Calc_TUV_EnvGroup_1[Powercor],Calc_TUV_EnvGroup_1[[Cost item]:[Cost item]],$D122,Calc_TUV_EnvGroup_1[[Cost element]:[Cost element]],$G122)*($F$58/$F$59),8),\n0,1))","v":0},{"$f":"IF(L86=\"-\",\"-\",\n\nIF(\nROUND(L86,8)=\nROUND(SUMIFS(Calc_TUV_EnvGroup_1[United Energy],Calc_TUV_EnvGroup_1[[Cost item]:[Cost item]],$D122,Calc_TUV_EnvGroup_1[[Cost element]:[Cost element]],$G122)*($F$58/$F$59),8),\n0,1))","v":0}]
[null,null,"Single rate","SRES true up","$/kWh","Small business","Environmental",{"$f":"IF(H87=\"-\",\"-\",\n\nIF(\nROUND(H87,8)=\nROUND(SUMIFS(Calc_TUV_EnvGroup_1[Ausnet],Calc_TUV_EnvGroup_1[[Cost item]:[Cost item]],$D123,Calc_TUV_EnvGroup_1[[Cost element]:[Cost element]],$G123)*($F$58/$F$59),8),\n0,1))","v":"-"},{"$f":"IF(I87=\"-\",\"-\",\n\nIF(\nROUND(I87,8)=\nROUND(SUMIFS(Calc_TUV_EnvGroup_1[Citipower],Calc_TUV_EnvGroup_1[[Cost item]:[Cost item]],$D123,Calc_TUV_EnvGroup_1[[Cost element]:[Cost element]],$G123)*($F$58/$F$59),8),\n0,1))","v":0},{"$f":"IF(J87=\"-\",\"-\",\n\nIF(\nROUND(J87,8)=\nROUND(SUMIFS(Calc_TUV_EnvGroup_1[Jemena],Calc_TUV_EnvGroup_1[[Cost item]:[Cost item]],$D123,Calc_TUV_EnvGroup_1[[Cost element]:[Cost element]],$G123)*($F$58/$F$59),8),\n0,1))","v":0},{"$f":"IF(K87=\"-\",\"-\",\n\nIF(\nROUND(K87,8)=\nROUND(SUMIFS(Calc_TUV_EnvGroup_1[Powercor],Calc_TUV_EnvGroup_1[[Cost item]:[Cost item]],$D123,Calc_TUV_EnvGroup_1[[Cost element]:[Cost element]],$G123)*($F$58/$F$59),8),\n0,1))","v":0},{"$f":"IF(L87=\"-\",\"-\",\n\nIF(\nROUND(L87,8)=\nROUND(SUMIFS(Calc_TUV_EnvGroup_1[United Energy],Calc_TUV_EnvGroup_1[[Cost item]:[Cost item]],$D123,Calc_TUV_EnvGroup_1[[Cost element]:[Cost element]],$G123)*($F$58/$F$59),8),\n0,1))","v":0}]
[null,null,"Block 1","SRES true up","$/kWh","Small business","Environmental",{"$f":"IF(H88=\"-\",\"-\",\n\nIF(\nROUND(H88,8)=\nROUND(SUMIFS(Calc_TUV_EnvGroup_1[Ausnet],Calc_TUV_EnvGroup_1[[Cost item]:[Cost item]],$D124,Calc_TUV_EnvGroup_1[[Cost element]:[Cost element]],$G124)*($F$58/$F$59),8),\n0,1))","v":0},{"$f":"IF(I88=\"-\",\"-\",\n\nIF(\nROUND(I88,8)=\nROUND(SUMIFS(Calc_TUV_EnvGroup_1[Citipower],Calc_TUV_EnvGroup_1[[Cost item]:[Cost item]],$D124,Calc_TUV_EnvGroup_1[[Cost element]:[Cost element]],$G124)*($F$58/$F$59),8),\n0,1))","v":"-"},{"$f":"IF(J88=\"-\",\"-\",\n\nIF(\nROUND(J88,8)=\nROUND(SUMIFS(Calc_TUV_EnvGroup_1[Jemena],Calc_TUV_EnvGroup_1[[Cost item]:[Cost item]],$D124,Calc_TUV_EnvGroup_1[[Cost element]:[Cost element]],$G124)*($F$58/$F$59),8),\n0,1))","v":"-"},{"$f":"IF(K88=\"-\",\"-\",\n\nIF(\nROUND(K88,8)=\nROUND(SUMIFS(Calc_TUV_EnvGroup_1[Powercor],Calc_TUV_EnvGroup_1[[Cost item]:[Cost item]],$D124,Calc_TUV_EnvGroup_1[[Cost element]:[Cost element]],$G124)*($F$58/$F$59),8),\n0,1))","v":"-"},{"$f":"IF(L88=\"-\",\"-\",\n\nIF(\nROUND(L88,8)=\nROUND(SUMIFS(Calc_TUV_EnvGroup_1[United Energy],Calc_TUV_EnvGroup_1[[Cost item]:[Cost item]],$D124,Calc_TUV_EnvGroup_1[[Cost element]:[Cost element]],$G124)*($F$58/$F$59),8),\n0,1))","v":"-"}]
[null,null,"Balance","SRES true up","$/kWh","Small business","Environmental",{"$f":"IF(H89=\"-\",\"-\",\n\nIF(\nROUND(H89,8)=\nROUND(SUMIFS(Calc_TUV_EnvGroup_1[Ausnet],Calc_TUV_EnvGroup_1[[Cost item]:[Cost item]],$D125,Calc_TUV_EnvGroup_1[[Cost element]:[Cost element]],$G125)*($F$58/$F$59),8),\n0,1))","v":0},{"$f":"IF(I89=\"-\",\"-\",\n\nIF(\nROUND(I89,8)=\nROUND(SUMIFS(Calc_TUV_EnvGroup_1[Citipower],Calc_TUV_EnvGroup_1[[Cost item]:[Cost item]],$D125,Calc_TUV_EnvGroup_1[[Cost element]:[Cost element]],$G125)*($F$58/$F$59),8),\n0,1))","v":"-"},{"$f":"IF(J89=\"-\",\"-\",\n\nIF(\nROUND(J89,8)=\nROUND(SUMIFS(Calc_TUV_EnvGroup_1[Jemena],Calc_TUV_EnvGroup_1[[Cost item]:[Cost item]],$D125,Calc_TUV_EnvGroup_1[[Cost element]:[Cost element]],$G125)*($F$58/$F$59),8),\n0,1))","v":"-"},{"$f":"IF(K89=\"-\",\"-\",\n\nIF(\nROUND(K89,8)=\nROUND(SUMIFS(Calc_TUV_EnvGroup_1[Powercor],Calc_TUV_EnvGroup_1[[Cost item]:[Cost item]],$D125,Calc_TUV_EnvGroup_1[[Cost element]:[Cost element]],$G125)*($F$58/$F$59),8),\n0,1))","v":"-"},{"$f":"IF(L89=\"-\",\"-\",\n\nIF(\nROUND(L89,8)=\nROUND(SUMIFS(Calc_TUV_EnvGroup_1[United Energy],Calc_TUV_EnvGroup_1[[Cost item]:[Cost item]],$D125,Calc_TUV_EnvGroup_1[[Cost element]:[Cost element]],$G125)*($F$58/$F$59),8),\n0,1))","v":"-"}]
[null,null,"Peak","SRES true up","$/kWh","Small business","Environmental",{"$f":"IF(H90=\"-\",\"-\",\n\nIF(\nROUND(H90,8)=\nROUND(SUMIFS(Calc_TUV_EnvGroup_1[Ausnet],Calc_TUV_EnvGroup_1[[Cost item]:[Cost item]],$D126,Calc_TUV_EnvGroup_1[[Cost element]:[Cost element]],$G126)*($F$58/$F$59),8),\n0,1))","v":0},{"$f":"IF(I90=\"-\",\"-\",\n\nIF(\nROUND(I90,8)=\nROUND(SUMIFS(Calc_TUV_EnvGroup_1[Citipower],Calc_TUV_EnvGroup_1[[Cost item]:[Cost item]],$D126,Calc_TUV_EnvGroup_1[[Cost element]:[Cost element]],$G126)*($F$58/$F$59),8),\n0,1))","v":0},{"$f":"IF(J90=\"-\",\"-\",\n\nIF(\nROUND(J90,8)=\nROUND(SUMIFS(Calc_TUV_EnvGroup_1[Jemena],Calc_TUV_EnvGroup_1[[Cost item]:[Cost item]],$D126,Calc_TUV_EnvGroup_1[[Cost element]:[Cost element]],$G126)*($F$58/$F$59),8),\n0,1))","v":0},{"$f":"IF(K90=\"-\",\"-\",\n\nIF(\nROUND(K90,8)=\nROUND(SUMIFS(Calc_TUV_EnvGroup_1[Powercor],Calc_TUV_EnvGroup_1[[Cost item]:[Cost item]],$D126,Calc_TUV_EnvGroup_1[[Cost element]:[Cost element]],$G126)*($F$58/$F$59),8),\n0,1))","v":0},{"$f":"IF(L90=\"-\",\"-\",\n\nIF(\nROUND(L90,8)=\nROUND(SUMIFS(Calc_TUV_EnvGroup_1[United Energy],Calc_TUV_EnvGroup_1[[Cost item]:[Cost item]],$D126,Calc_TUV_EnvGroup_1[[Cost element]:[Cost element]],$G126)*($F$58/$F$59),8),\n0,1))","v":0}]
[null,null,"Off peak","SRES true up","$/kWh","Small business","Environmental",{"$f":"IF(H91=\"-\",\"-\",\n\nIF(\nROUND(H91,8)=\nROUND(SUMIFS(Calc_TUV_EnvGroup_1[Ausnet],Calc_TUV_EnvGroup_1[[Cost item]:[Cost item]],$D127,Calc_TUV_EnvGroup_1[[Cost element]:[Cost element]],$G127)*($F$58/$F$59),8),\n0,1))","v":0},{"$f":"IF(I91=\"-\",\"-\",\n\nIF(\nROUND(I91,8)=\nROUND(SUMIFS(Calc_TUV_EnvGroup_1[Citipower],Calc_TUV_EnvGroup_1[[Cost item]:[Cost item]],$D127,Calc_TUV_EnvGroup_1[[Cost element]:[Cost element]],$G127)*($F$58/$F$59),8),\n0,1))","v":0},{"$f":"IF(J91=\"-\",\"-\",\n\nIF(\nROUND(J91,8)=\nROUND(SUMIFS(Calc_TUV_EnvGroup_1[Jemena],Calc_TUV_EnvGroup_1[[Cost item]:[Cost item]],$D127,Calc_TUV_EnvGroup_1[[Cost element]:[Cost element]],$G127)*($F$58/$F$59),8),\n0,1))","v":0},{"$f":"IF(K91=\"-\",\"-\",\n\nIF(\nROUND(K91,8)=\nROUND(SUMIFS(Calc_TUV_EnvGroup_1[Powercor],Calc_TUV_EnvGroup_1[[Cost item]:[Cost item]],$D127,Calc_TUV_EnvGroup_1[[Cost element]:[Cost element]],$G127)*($F$58/$F$59),8),\n0,1))","v":0},{"$f":"IF(L91=\"-\",\"-\",\n\nIF(\nROUND(L91,8)=\nROUND(SUMIFS(Calc_TUV_EnvGroup_1[United Energy],Calc_TUV_EnvGroup_1[[Cost item]:[Cost item]],$D127,Calc_TUV_EnvGroup_1[[Cost element]:[Cost element]],$G127)*($F$58/$F$59),8),\n0,1))","v":0}]
[null,null,"Single rate","VEU true up","$/kWh","Small business","Environmental",{"$f":"IF(H92=\"-\",\"-\",\n\nIF(\nROUND(H92,8)=\nROUND(SUMIFS(Calc_TUV_EnvGroup_1[Ausnet],Calc_TUV_EnvGroup_1[[Cost item]:[Cost item]],$D128,Calc_TUV_EnvGroup_1[[Cost element]:[Cost element]],$G128)*($F$58/$F$59),8),\n0,1))","v":"-"},{"$f":"IF(I92=\"-\",\"-\",\n\nIF(\nROUND(I92,8)=\nROUND(SUMIFS(Calc_TUV_EnvGroup_1[Citipower],Calc_TUV_EnvGroup_1[[Cost item]:[Cost item]],$D128,Calc_TUV_EnvGroup_1[[Cost element]:[Cost element]],$G128)*($F$58/$F$59),8),\n0,1))","v":0},{"$f":"IF(J92=\"-\",\"-\",\n\nIF(\nROUND(J92,8)=\nROUND(SUMIFS(Calc_TUV_EnvGroup_1[Jemena],Calc_TUV_EnvGroup_1[[Cost item]:[Cost item]],$D128,Calc_TUV_EnvGroup_1[[Cost element]:[Cost element]],$G128)*($F$58/$F$59),8),\n0,1))","v":0},{"$f":"IF(K92=\"-\",\"-\",\n\nIF(\nROUND(K92,8)=\nROUND(SUMIFS(Calc_TUV_EnvGroup_1[Powercor],Calc_TUV_EnvGroup_1[[Cost item]:[Cost item]],$D128,Calc_TUV_EnvGroup_1[[Cost element]:[Cost element]],$G128)*($F$58/$F$59),8),\n0,1))","v":0},{"$f":"IF(L92=\"-\",\"-\",\n\nIF(\nROUND(L92,8)=\nROUND(SUMIFS(Calc_TUV_EnvGroup_1[United Energy],Calc_TUV_EnvGroup_1[[Cost item]:[Cost item]],$D128,Calc_TUV_EnvGroup_1[[Cost element]:[Cost element]],$G128)*($F$58/$F$59),8),\n0,1))","v":0}]
[null,null,"Block 1","VEU true up","$/kWh","Small business","Environmental",{"$f":"IF(H93=\"-\",\"-\",\n\nIF(\nROUND(H93,8)=\nROUND(SUMIFS(Calc_TUV_EnvGroup_1[Ausnet],Calc_TUV_EnvGroup_1[[Cost item]:[Cost item]],$D129,Calc_TUV_EnvGroup_1[[Cost element]:[Cost element]],$G129)*($F$58/$F$59),8),\n0,1))","v":0},{"$f":"IF(I93=\"-\",\"-\",\n\nIF(\nROUND(I93,8)=\nROUND(SUMIFS(Calc_TUV_EnvGroup_1[Citipower],Calc_TUV_EnvGroup_1[[Cost item]:[Cost item]],$D129,Calc_TUV_EnvGroup_1[[Cost element]:[Cost element]],$G129)*($F$58/$F$59),8),\n0,1))","v":"-"},{"$f":"IF(J93=\"-\",\"-\",\n\nIF(\nROUND(J93,8)=\nROUND(SUMIFS(Calc_TUV_EnvGroup_1[Jemena],Calc_TUV_EnvGroup_1[[Cost item]:[Cost item]],$D129,Calc_TUV_EnvGroup_1[[Cost element]:[Cost element]],$G129)*($F$58/$F$59),8),\n0,1))","v":"-"},{"$f":"IF(K93=\"-\",\"-\",\n\nIF(\nROUND(K93,8)=\nROUND(SUMIFS(Calc_TUV_EnvGroup_1[Powercor],Calc_TUV_EnvGroup_1[[Cost item]:[Cost item]],$D129,Calc_TUV_EnvGroup_1[[Cost element]:[Cost element]],$G129)*($F$58/$F$59),8),\n0,1))","v":"-"},{"$f":"IF(L93=\"-\",\"-\",\n\nIF(\nROUND(L93,8)=\nROUND(SUMIFS(Calc_TUV_EnvGroup_1[United Energy],Calc_TUV_EnvGroup_1[[Cost item]:[Cost item]],$D129,Calc_TUV_EnvGroup_1[[Cost element]:[Cost element]],$G129)*($F$58/$F$59),8),\n0,1))","v":"-"}]
[null,null,"Balance","VEU true up","$/kWh","Small business","Environmental",{"$f":"IF(H94=\"-\",\"-\",\n\nIF(\nROUND(H94,8)=\nROUND(SUMIFS(Calc_TUV_EnvGroup_1[Ausnet],Calc_TUV_EnvGroup_1[[Cost item]:[Cost item]],$D130,Calc_TUV_EnvGroup_1[[Cost element]:[Cost element]],$G130)*($F$58/$F$59),8),\n0,1))","v":0},{"$f":"IF(I94=\"-\",\"-\",\n\nIF(\nROUND(I94,8)=\nROUND(SUMIFS(Calc_TUV_EnvGroup_1[Citipower],Calc_TUV_EnvGroup_1[[Cost item]:[Cost item]],$D130,Calc_TUV_EnvGroup_1[[Cost element]:[Cost element]],$G130)*($F$58/$F$59),8),\n0,1))","v":"-"},{"$f":"IF(J94=\"-\",\"-\",\n\nIF(\nROUND(J94,8)=\nROUND(SUMIFS(Calc_TUV_EnvGroup_1[Jemena],Calc_TUV_EnvGroup_1[[Cost item]:[Cost item]],$D130,Calc_TUV_EnvGroup_1[[Cost element]:[Cost element]],$G130)*($F$58/$F$59),8),\n0,1))","v":"-"},{"$f":"IF(K94=\"-\",\"-\",\n\nIF(\nROUND(K94,8)=\nROUND(SUMIFS(Calc_TUV_EnvGroup_1[Powercor],Calc_TUV_EnvGroup_1[[Cost item]:[Cost item]],$D130,Calc_TUV_EnvGroup_1[[Cost element]:[Cost element]],$G130)*($F$58/$F$59),8),\n0,1))","v":"-"},{"$f":"IF(L94=\"-\",\"-\",\n\nIF(\nROUND(L94,8)=\nROUND(SUMIFS(Calc_TUV_EnvGroup_1[United Energy],Calc_TUV_EnvGroup_1[[Cost item]:[Cost item]],$D130,Calc_TUV_EnvGroup_1[[Cost element]:[Cost element]],$G130)*($F$58/$F$59),8),\n0,1))","v":"-"}]
[null,null,"Peak","VEU true up","$/kWh","Small business","Environmental",{"$f":"IF(H95=\"-\",\"-\",\n\nIF(\nROUND(H95,8)=\nROUND(SUMIFS(Calc_TUV_EnvGroup_1[Ausnet],Calc_TUV_EnvGroup_1[[Cost item]:[Cost item]],$D131,Calc_TUV_EnvGroup_1[[Cost element]:[Cost element]],$G131)*($F$58/$F$59),8),\n0,1))","v":0},{"$f":"IF(I95=\"-\",\"-\",\n\nIF(\nROUND(I95,8)=\nROUND(SUMIFS(Calc_TUV_EnvGroup_1[Citipower],Calc_TUV_EnvGroup_1[[Cost item]:[Cost item]],$D131,Calc_TUV_EnvGroup_1[[Cost element]:[Cost element]],$G131)*($F$58/$F$59),8),\n0,1))","v":0},{"$f":"IF(J95=\"-\",\"-\",\n\nIF(\nROUND(J95,8)=\nROUND(SUMIFS(Calc_TUV_EnvGroup_1[Jemena],Calc_TUV_EnvGroup_1[[Cost item]:[Cost item]],$D131,Calc_TUV_EnvGroup_1[[Cost element]:[Cost element]],$G131)*($F$58/$F$59),8),\n0,1))","v":0},{"$f":"IF(K95=\"-\",\"-\",\n\nIF(\nROUND(K95,8)=\nROUND(SUMIFS(Calc_TUV_EnvGroup_1[Powercor],Calc_TUV_EnvGroup_1[[Cost item]:[Cost item]],$D131,Calc_TUV_EnvGroup_1[[Cost element]:[Cost element]],$G131)*($F$58/$F$59),8),\n0,1))","v":0},{"$f":"IF(L95=\"-\",\"-\",\n\nIF(\nROUND(L95,8)=\nROUND(SUMIFS(Calc_TUV_EnvGroup_1[United Energy],Calc_TUV_EnvGroup_1[[Cost item]:[Cost item]],$D131,Calc_TUV_EnvGroup_1[[Cost element]:[Cost element]],$G131)*($F$58/$F$59),8),\n0,1))","v":0}]
[null,null,"Off peak","VEU true up","$/kWh","Small business","Environmental",{"$f":"IF(H96=\"-\",\"-\",\n\nIF(\nROUND(H96,8)=\nROUND(SUMIFS(Calc_TUV_EnvGroup_1[Ausnet],Calc_TUV_EnvGroup_1[[Cost item]:[Cost item]],$D132,Calc_TUV_EnvGroup_1[[Cost element]:[Cost element]],$G132)*($F$58/$F$59),8),\n0,1))","v":0},{"$f":"IF(I96=\"-\",\"-\",\n\nIF(\nROUND(I96,8)=\nROUND(SUMIFS(Calc_TUV_EnvGroup_1[Citipower],Calc_TUV_EnvGroup_1[[Cost item]:[Cost item]],$D132,Calc_TUV_EnvGroup_1[[Cost element]:[Cost element]],$G132)*($F$58/$F$59),8),\n0,1))","v":0},{"$f":"IF(J96=\"-\",\"-\",\n\nIF(\nROUND(J96,8)=\nROUND(SUMIFS(Calc_TUV_EnvGroup_1[Jemena],Calc_TUV_EnvGroup_1[[Cost item]:[Cost item]],$D132,Calc_TUV_EnvGroup_1[[Cost element]:[Cost element]],$G132)*($F$58/$F$59),8),\n0,1))","v":0},{"$f":"IF(K96=\"-\",\"-\",\n\nIF(\nROUND(K96,8)=\nROUND(SUMIFS(Calc_TUV_EnvGroup_1[Powercor],Calc_TUV_EnvGroup_1[[Cost item]:[Cost item]],$D132,Calc_TUV_EnvGroup_1[[Cost element]:[Cost element]],$G132)*($F$58/$F$59),8),\n0,1))","v":0},{"$f":"IF(L96=\"-\",\"-\",\n\nIF(\nROUND(L96,8)=\nROUND(SUMIFS(Calc_TUV_EnvGroup_1[United Energy],Calc_TUV_EnvGroup_1[[Cost item]:[Cost item]],$D132,Calc_TUV_EnvGroup_1[[Cost element]:[Cost element]],$G132)*($F$58/$F$59),8),\n0,1))","v":0}]
[]
[]
[null,null,"VDO decision",{"$f":"Calc_Rates!$D$279","v":"VDO 2024-25 - Final"}]
[]
[null,{"$f":"MAX(B$3:B136)+0.01","v":15.03},"Network true up rates"]
[]
[null,null,"Network true up values per customers - Calc_TUV_NetGroup_2"]
[null,null,"Cost item","Fixed/Variable","Unit","Customer type","Cost element","Ausnet","Citipower","Jemena","Powercor","United Energy"]
[null,null,{"$f":"IF(COUNTIFS(Calc_TUV_Net_2[Pass through (Yes/No)],\"Yes\",Calc_TUV_Net_2[Cost item],\"Anytime - \"&Calc_TUV_NetGroup_2[[#This Row],[Customer type]])=1,\"Anytime - supply\",\"-\")","v":"-"},"Fixed","$","Residential","Network",{"$f":"IFERROR(SUMIFS(INDEX(Calc_TUV_Net_2[[Ausnet]:[United Energy]],0,MATCH(Calc_TUV_NetGroup_2[[#Headers],[Ausnet]],Calc_TUV_Net_2[[#Headers],[Ausnet]:[United Energy]],0)),\nCalc_TUV_Net_2[Cost item],Calc_TUV_NetGroup_2[[#This Row],[Cost item]]&\" cost true up\",\nCalc_TUV_Net_2[Customer type],Calc_TUV_NetGroup_2[[#This Row],[Customer type]]),\"-\")","v":0},{"$f":"IFERROR(SUMIFS(INDEX(Calc_TUV_Net_2[[Ausnet]:[United Energy]],0,MATCH(Calc_TUV_NetGroup_2[[#Headers],[Citipower]],Calc_TUV_Net_2[[#Headers],[Ausnet]:[United Energy]],0)),\nCalc_TUV_Net_2[Cost item],Calc_TUV_NetGroup_2[[#This Row],[Cost item]]&\" cost true up\",\nCalc_TUV_Net_2[Customer type],Calc_TUV_NetGroup_2[[#This Row],[Customer type]]),\"-\")","v":0},{"$f":"IFERROR(SUMIFS(INDEX(Calc_TUV_Net_2[[Ausnet]:[United Energy]],0,MATCH(Calc_TUV_NetGroup_2[[#Headers],[Jemena]],Calc_TUV_Net_2[[#Headers],[Ausnet]:[United Energy]],0)),\nCalc_TUV_Net_2[Cost item],Calc_TUV_NetGroup_2[[#This Row],[Cost item]]&\" cost true up\",\nCalc_TUV_Net_2[Customer type],Calc_TUV_NetGroup_2[[#This Row],[Customer type]]),\"-\")","v":0},{"$f":"IFERROR(SUMIFS(INDEX(Calc_TUV_Net_2[[Ausnet]:[United Energy]],0,MATCH(Calc_TUV_NetGroup_2[[#Headers],[Powercor]],Calc_TUV_Net_2[[#Headers],[Ausnet]:[United Energy]],0)),\nCalc_TUV_Net_2[Cost item],Calc_TUV_NetGroup_2[[#This Row],[Cost item]]&\" cost true up\",\nCalc_TUV_Net_2[Customer type],Calc_TUV_NetGroup_2[[#This Row],[Customer type]]),\"-\")","v":0},{"$f":"IFERROR(SUMIFS(INDEX(Calc_TUV_Net_2[[Ausnet]:[United Energy]],0,MATCH(Calc_TUV_NetGroup_2[[#Headers],[United Energy]],Calc_TUV_Net_2[[#Headers],[Ausnet]:[United Energy]],0)),\nCalc_TUV_Net_2[Cost item],Calc_TUV_NetGroup_2[[#This Row],[Cost item]]&\" cost true up\",\nCalc_TUV_Net_2[Customer type],Calc_TUV_NetGroup_2[[#This Row],[Customer type]]),\"-\")","v":0}]
[null,null,{"$f":"IF(COUNTIFS(Calc_TUV_Net_2[Pass through (Yes/No)],\"Yes\",Calc_TUV_Net_2[Cost item],\"Anytime - \"&Calc_TUV_NetGroup_2[[#This Row],[Customer type]])=1,\"Anytime - usage\",\"-\")","v":"-"},"Variable","$","Residential","Network",{"$f":"IFERROR(SUMIFS(INDEX(Calc_TUV_Net_2[[Ausnet]:[United Energy]],0,MATCH(Calc_TUV_NetGroup_2[[#Headers],[Ausnet]],Calc_TUV_Net_2[[#Headers],[Ausnet]:[United Energy]],0)),\nCalc_TUV_Net_2[Cost item],Calc_TUV_NetGroup_2[[#This Row],[Cost item]]&\" cost true up\",\nCalc_TUV_Net_2[Customer type],Calc_TUV_NetGroup_2[[#This Row],[Customer type]]),\"-\")","v":0},{"$f":"IFERROR(SUMIFS(INDEX(Calc_TUV_Net_2[[Ausnet]:[United Energy]],0,MATCH(Calc_TUV_NetGroup_2[[#Headers],[Citipower]],Calc_TUV_Net_2[[#Headers],[Ausnet]:[United Energy]],0)),\nCalc_TUV_Net_2[Cost item],Calc_TUV_NetGroup_2[[#This Row],[Cost item]]&\" cost true up\",\nCalc_TUV_Net_2[Customer type],Calc_TUV_NetGroup_2[[#This Row],[Customer type]]),\"-\")","v":0},{"$f":"IFERROR(SUMIFS(INDEX(Calc_TUV_Net_2[[Ausnet]:[United Energy]],0,MATCH(Calc_TUV_NetGroup_2[[#Headers],[Jemena]],Calc_TUV_Net_2[[#Headers],[Ausnet]:[United Energy]],0)),\nCalc_TUV_Net_2[Cost item],Calc_TUV_NetGroup_2[[#This Row],[Cost item]]&\" cost true up\",\nCalc_TUV_Net_2[Customer type],Calc_TUV_NetGroup_2[[#This Row],[Customer type]]),\"-\")","v":0},{"$f":"IFERROR(SUMIFS(INDEX(Calc_TUV_Net_2[[Ausnet]:[United Energy]],0,MATCH(Calc_TUV_NetGroup_2[[#Headers],[Powercor]],Calc_TUV_Net_2[[#Headers],[Ausnet]:[United Energy]],0)),\nCalc_TUV_Net_2[Cost item],Calc_TUV_NetGroup_2[[#This Row],[Cost item]]&\" cost true up\",\nCalc_TUV_Net_2[Customer type],Calc_TUV_NetGroup_2[[#This Row],[Customer type]]),\"-\")","v":0},{"$f":"IFERROR(SUMIFS(INDEX(Calc_TUV_Net_2[[Ausnet]:[United Energy]],0,MATCH(Calc_TUV_NetGroup_2[[#Headers],[United Energy]],Calc_TUV_Net_2[[#Headers],[Ausnet]:[United Energy]],0)),\nCalc_TUV_Net_2[Cost item],Calc_TUV_NetGroup_2[[#This Row],[Cost item]]&\" cost true up\",\nCalc_TUV_Net_2[Customer type],Calc_TUV_NetGroup_2[[#This Row],[Customer type]]),\"-\")","v":0}]
[null,null,{"$f":"IF(COUNTIFS(Calc_TUV_Net_2[Pass through (Yes/No)],\"Yes\",Calc_TUV_Net_2[Cost item],\"Anytime - \"&Calc_TUV_NetGroup_2[[#This Row],[Customer type]])=1,\"Anytime - supply\",\"-\")","v":"-"},"Fixed","$","Small business","Network",{"$f":"IFERROR(SUMIFS(INDEX(Calc_TUV_Net_2[[Ausnet]:[United Energy]],0,MATCH(Calc_TUV_NetGroup_2[[#Headers],[Ausnet]],Calc_TUV_Net_2[[#Headers],[Ausnet]:[United Energy]],0)),\nCalc_TUV_Net_2[Cost item],Calc_TUV_NetGroup_2[[#This Row],[Cost item]]&\" cost true up\",\nCalc_TUV_Net_2[Customer type],Calc_TUV_NetGroup_2[[#This Row],[Customer type]]),\"-\")","v":0},{"$f":"IFERROR(SUMIFS(INDEX(Calc_TUV_Net_2[[Ausnet]:[United Energy]],0,MATCH(Calc_TUV_NetGroup_2[[#Headers],[Citipower]],Calc_TUV_Net_2[[#Headers],[Ausnet]:[United Energy]],0)),\nCalc_TUV_Net_2[Cost item],Calc_TUV_NetGroup_2[[#This Row],[Cost item]]&\" cost true up\",\nCalc_TUV_Net_2[Customer type],Calc_TUV_NetGroup_2[[#This Row],[Customer type]]),\"-\")","v":0},{"$f":"IFERROR(SUMIFS(INDEX(Calc_TUV_Net_2[[Ausnet]:[United Energy]],0,MATCH(Calc_TUV_NetGroup_2[[#Headers],[Jemena]],Calc_TUV_Net_2[[#Headers],[Ausnet]:[United Energy]],0)),\nCalc_TUV_Net_2[Cost item],Calc_TUV_NetGroup_2[[#This Row],[Cost item]]&\" cost true up\",\nCalc_TUV_Net_2[Customer type],Calc_TUV_NetGroup_2[[#This Row],[Customer type]]),\"-\")","v":0},{"$f":"IFERROR(SUMIFS(INDEX(Calc_TUV_Net_2[[Ausnet]:[United Energy]],0,MATCH(Calc_TUV_NetGroup_2[[#Headers],[Powercor]],Calc_TUV_Net_2[[#Headers],[Ausnet]:[United Energy]],0)),\nCalc_TUV_Net_2[Cost item],Calc_TUV_NetGroup_2[[#This Row],[Cost item]]&\" cost true up\",\nCalc_TUV_Net_2[Customer type],Calc_TUV_NetGroup_2[[#This Row],[Customer type]]),\"-\")","v":0},{"$f":"IFERROR(SUMIFS(INDEX(Calc_TUV_Net_2[[Ausnet]:[United Energy]],0,MATCH(Calc_TUV_NetGroup_2[[#Headers],[United Energy]],Calc_TUV_Net_2[[#Headers],[Ausnet]:[United Energy]],0)),\nCalc_TUV_Net_2[Cost item],Calc_TUV_NetGroup_2[[#This Row],[Cost item]]&\" cost true up\",\nCalc_TUV_Net_2[Customer type],Calc_TUV_NetGroup_2[[#This Row],[Customer type]]),\"-\")","v":0}]
[null,null,{"$f":"IF(COUNTIFS(Calc_TUV_Net_2[Pass through (Yes/No)],\"Yes\",Calc_TUV_Net_2[Cost item],\"Anytime - \"&Calc_TUV_NetGroup_2[[#This Row],[Customer type]])=1,\"Anytime - usage\",\"-\")","v":"-"},"Variable","$","Small business","Network",{"$f":"IFERROR(SUMIFS(INDEX(Calc_TUV_Net_2[[Ausnet]:[United Energy]],0,MATCH(Calc_TUV_NetGroup_2[[#Headers],[Ausnet]],Calc_TUV_Net_2[[#Headers],[Ausnet]:[United Energy]],0)),\nCalc_TUV_Net_2[Cost item],Calc_TUV_NetGroup_2[[#This Row],[Cost item]]&\" cost true up\",\nCalc_TUV_Net_2[Customer type],Calc_TUV_NetGroup_2[[#This Row],[Customer type]]),\"-\")","v":0},{"$f":"IFERROR(SUMIFS(INDEX(Calc_TUV_Net_2[[Ausnet]:[United Energy]],0,MATCH(Calc_TUV_NetGroup_2[[#Headers],[Citipower]],Calc_TUV_Net_2[[#Headers],[Ausnet]:[United Energy]],0)),\nCalc_TUV_Net_2[Cost item],Calc_TUV_NetGroup_2[[#This Row],[Cost item]]&\" cost true up\",\nCalc_TUV_Net_2[Customer type],Calc_TUV_NetGroup_2[[#This Row],[Customer type]]),\"-\")","v":0},{"$f":"IFERROR(SUMIFS(INDEX(Calc_TUV_Net_2[[Ausnet]:[United Energy]],0,MATCH(Calc_TUV_NetGroup_2[[#Headers],[Jemena]],Calc_TUV_Net_2[[#Headers],[Ausnet]:[United Energy]],0)),\nCalc_TUV_Net_2[Cost item],Calc_TUV_NetGroup_2[[#This Row],[Cost item]]&\" cost true up\",\nCalc_TUV_Net_2[Customer type],Calc_TUV_NetGroup_2[[#This Row],[Customer type]]),\"-\")","v":0},{"$f":"IFERROR(SUMIFS(INDEX(Calc_TUV_Net_2[[Ausnet]:[United Energy]],0,MATCH(Calc_TUV_NetGroup_2[[#Headers],[Powercor]],Calc_TUV_Net_2[[#Headers],[Ausnet]:[United Energy]],0)),\nCalc_TUV_Net_2[Cost item],Calc_TUV_NetGroup_2[[#This Row],[Cost item]]&\" cost true up\",\nCalc_TUV_Net_2[Customer type],Calc_TUV_NetGroup_2[[#This Row],[Customer type]]),\"-\")","v":0},{"$f":"IFERROR(SUMIFS(INDEX(Calc_TUV_Net_2[[Ausnet]:[United Energy]],0,MATCH(Calc_TUV_NetGroup_2[[#Headers],[United Energy]],Calc_TUV_Net_2[[#Headers],[Ausnet]:[United Energy]],0)),\nCalc_TUV_Net_2[Cost item],Calc_TUV_NetGroup_2[[#This Row],[Cost item]]&\" cost true up\",\nCalc_TUV_Net_2[Customer type],Calc_TUV_NetGroup_2[[#This Row],[Customer type]]),\"-\")","v":0}]
[null,null,{"$f":"IF(COUNTIFS(Calc_TUV_Net_2[Pass through (Yes/No)],\"Yes\",Calc_TUV_Net_2[Cost item],\"Controlled load cost - \"&Calc_TUV_NetGroup_2[[#This Row],[Customer type]])=1,\"Controlled load - usage\",\"-\")","v":"-"},"Variable","$","Residential","Network",{"$f":"IFERROR(SUMIFS(INDEX(Calc_TUV_Net_2[[Ausnet]:[United Energy]],0,MATCH(Calc_TUV_NetGroup_2[[#Headers],[Ausnet]],Calc_TUV_Net_2[[#Headers],[Ausnet]:[United Energy]],0)),\nCalc_TUV_Net_2[Cost item],Calc_TUV_NetGroup_2[[#This Row],[Cost item]]&\" cost true up\",\nCalc_TUV_Net_2[Customer type],Calc_TUV_NetGroup_2[[#This Row],[Customer type]]),\"-\")","v":0},{"$f":"IFERROR(SUMIFS(INDEX(Calc_TUV_Net_2[[Ausnet]:[United Energy]],0,MATCH(Calc_TUV_NetGroup_2[[#Headers],[Citipower]],Calc_TUV_Net_2[[#Headers],[Ausnet]:[United Energy]],0)),\nCalc_TUV_Net_2[Cost item],Calc_TUV_NetGroup_2[[#This Row],[Cost item]]&\" cost true up\",\nCalc_TUV_Net_2[Customer type],Calc_TUV_NetGroup_2[[#This Row],[Customer type]]),\"-\")","v":0},{"$f":"IFERROR(SUMIFS(INDEX(Calc_TUV_Net_2[[Ausnet]:[United Energy]],0,MATCH(Calc_TUV_NetGroup_2[[#Headers],[Jemena]],Calc_TUV_Net_2[[#Headers],[Ausnet]:[United Energy]],0)),\nCalc_TUV_Net_2[Cost item],Calc_TUV_NetGroup_2[[#This Row],[Cost item]]&\" cost true up\",\nCalc_TUV_Net_2[Customer type],Calc_TUV_NetGroup_2[[#This Row],[Customer type]]),\"-\")","v":0},{"$f":"IFERROR(SUMIFS(INDEX(Calc_TUV_Net_2[[Ausnet]:[United Energy]],0,MATCH(Calc_TUV_NetGroup_2[[#Headers],[Powercor]],Calc_TUV_Net_2[[#Headers],[Ausnet]:[United Energy]],0)),\nCalc_TUV_Net_2[Cost item],Calc_TUV_NetGroup_2[[#This Row],[Cost item]]&\" cost true up\",\nCalc_TUV_Net_2[Customer type],Calc_TUV_NetGroup_2[[#This Row],[Customer type]]),\"-\")","v":0},{"$f":"IFERROR(SUMIFS(INDEX(Calc_TUV_Net_2[[Ausnet]:[United Energy]],0,MATCH(Calc_TUV_NetGroup_2[[#Headers],[United Energy]],Calc_TUV_Net_2[[#Headers],[Ausnet]:[United Energy]],0)),\nCalc_TUV_Net_2[Cost item],Calc_TUV_NetGroup_2[[#This Row],[Cost item]]&\" cost true up\",\nCalc_TUV_Net_2[Customer type],Calc_TUV_NetGroup_2[[#This Row],[Customer type]]),\"-\")","v":0}]
[null,null,{"$f":"IF(COUNTIFS(Calc_TUV_Net_2[Pass through (Yes/No)],\"Yes\",Calc_TUV_Net_2[Cost item],\"TOU - \"&Calc_TUV_NetGroup_2[[#This Row],[Customer type]])=1,\"TOU - supply\",\"-\")","v":"-"},"Fixed","$","Residential","Network",{"$f":"IFERROR(SUMIFS(INDEX(Calc_TUV_Net_2[[Ausnet]:[United Energy]],0,MATCH(Calc_TUV_NetGroup_2[[#Headers],[Ausnet]],Calc_TUV_Net_2[[#Headers],[Ausnet]:[United Energy]],0)),\nCalc_TUV_Net_2[Cost item],Calc_TUV_NetGroup_2[[#This Row],[Cost item]]&\" cost true up\",\nCalc_TUV_Net_2[Customer type],Calc_TUV_NetGroup_2[[#This Row],[Customer type]]),\"-\")","v":0},{"$f":"IFERROR(SUMIFS(INDEX(Calc_TUV_Net_2[[Ausnet]:[United Energy]],0,MATCH(Calc_TUV_NetGroup_2[[#Headers],[Citipower]],Calc_TUV_Net_2[[#Headers],[Ausnet]:[United Energy]],0)),\nCalc_TUV_Net_2[Cost item],Calc_TUV_NetGroup_2[[#This Row],[Cost item]]&\" cost true up\",\nCalc_TUV_Net_2[Customer type],Calc_TUV_NetGroup_2[[#This Row],[Customer type]]),\"-\")","v":0},{"$f":"IFERROR(SUMIFS(INDEX(Calc_TUV_Net_2[[Ausnet]:[United Energy]],0,MATCH(Calc_TUV_NetGroup_2[[#Headers],[Jemena]],Calc_TUV_Net_2[[#Headers],[Ausnet]:[United Energy]],0)),\nCalc_TUV_Net_2[Cost item],Calc_TUV_NetGroup_2[[#This Row],[Cost item]]&\" cost true up\",\nCalc_TUV_Net_2[Customer type],Calc_TUV_NetGroup_2[[#This Row],[Customer type]]),\"-\")","v":0},{"$f":"IFERROR(SUMIFS(INDEX(Calc_TUV_Net_2[[Ausnet]:[United Energy]],0,MATCH(Calc_TUV_NetGroup_2[[#Headers],[Powercor]],Calc_TUV_Net_2[[#Headers],[Ausnet]:[United Energy]],0)),\nCalc_TUV_Net_2[Cost item],Calc_TUV_NetGroup_2[[#This Row],[Cost item]]&\" cost true up\",\nCalc_TUV_Net_2[Customer type],Calc_TUV_NetGroup_2[[#This Row],[Customer type]]),\"-\")","v":0},{"$f":"IFERROR(SUMIFS(INDEX(Calc_TUV_Net_2[[Ausnet]:[United Energy]],0,MATCH(Calc_TUV_NetGroup_2[[#Headers],[United Energy]],Calc_TUV_Net_2[[#Headers],[Ausnet]:[United Energy]],0)),\nCalc_TUV_Net_2[Cost item],Calc_TUV_NetGroup_2[[#This Row],[Cost item]]&\" cost true up\",\nCalc_TUV_Net_2[Customer type],Calc_TUV_NetGroup_2[[#This Row],[Customer type]]),\"-\")","v":0}]
[null,null,{"$f":"IF(COUNTIFS(Calc_TUV_Net_2[Pass through (Yes/No)],\"Yes\",Calc_TUV_Net_2[Cost item],\"TOU - \"&Calc_TUV_NetGroup_2[[#This Row],[Customer type]])=1,\"TOU - usage\",\"-\")","v":"-"},"Variable","$","Residential","Network",{"$f":"IFERROR(SUMIFS(INDEX(Calc_TUV_Net_2[[Ausnet]:[United Energy]],0,MATCH(Calc_TUV_NetGroup_2[[#Headers],[Ausnet]],Calc_TUV_Net_2[[#Headers],[Ausnet]:[United Energy]],0)),\nCalc_TUV_Net_2[Cost item],Calc_TUV_NetGroup_2[[#This Row],[Cost item]]&\" cost true up\",\nCalc_TUV_Net_2[Customer type],Calc_TUV_NetGroup_2[[#This Row],[Customer type]]),\"-\")","v":0},{"$f":"IFERROR(SUMIFS(INDEX(Calc_TUV_Net_2[[Ausnet]:[United Energy]],0,MATCH(Calc_TUV_NetGroup_2[[#Headers],[Citipower]],Calc_TUV_Net_2[[#Headers],[Ausnet]:[United Energy]],0)),\nCalc_TUV_Net_2[Cost item],Calc_TUV_NetGroup_2[[#This Row],[Cost item]]&\" cost true up\",\nCalc_TUV_Net_2[Customer type],Calc_TUV_NetGroup_2[[#This Row],[Customer type]]),\"-\")","v":0},{"$f":"IFERROR(SUMIFS(INDEX(Calc_TUV_Net_2[[Ausnet]:[United Energy]],0,MATCH(Calc_TUV_NetGroup_2[[#Headers],[Jemena]],Calc_TUV_Net_2[[#Headers],[Ausnet]:[United Energy]],0)),\nCalc_TUV_Net_2[Cost item],Calc_TUV_NetGroup_2[[#This Row],[Cost item]]&\" cost true up\",\nCalc_TUV_Net_2[Customer type],Calc_TUV_NetGroup_2[[#This Row],[Customer type]]),\"-\")","v":0},{"$f":"IFERROR(SUMIFS(INDEX(Calc_TUV_Net_2[[Ausnet]:[United Energy]],0,MATCH(Calc_TUV_NetGroup_2[[#Headers],[Powercor]],Calc_TUV_Net_2[[#Headers],[Ausnet]:[United Energy]],0)),\nCalc_TUV_Net_2[Cost item],Calc_TUV_NetGroup_2[[#This Row],[Cost item]]&\" cost true up\",\nCalc_TUV_Net_2[Customer type],Calc_TUV_NetGroup_2[[#This Row],[Customer type]]),\"-\")","v":0},{"$f":"IFERROR(SUMIFS(INDEX(Calc_TUV_Net_2[[Ausnet]:[United Energy]],0,MATCH(Calc_TUV_NetGroup_2[[#Headers],[United Energy]],Calc_TUV_Net_2[[#Headers],[Ausnet]:[United Energy]],0)),\nCalc_TUV_Net_2[Cost item],Calc_TUV_NetGroup_2[[#This Row],[Cost item]]&\" cost true up\",\nCalc_TUV_Net_2[Customer type],Calc_TUV_NetGroup_2[[#This Row],[Customer type]]),\"-\")","v":0}]
[null,null,{"$f":"IF(COUNTIFS(Calc_TUV_Net_2[Pass through (Yes/No)],\"Yes\",Calc_TUV_Net_2[Cost item],\"TOU - \"&Calc_TUV_NetGroup_2[[#This Row],[Customer type]])=1,\"TOU - supply\",\"-\")","v":"-"},"Fixed","$","Small business","Network",{"$f":"IFERROR(SUMIFS(INDEX(Calc_TUV_Net_2[[Ausnet]:[United Energy]],0,MATCH(Calc_TUV_NetGroup_2[[#Headers],[Ausnet]],Calc_TUV_Net_2[[#Headers],[Ausnet]:[United Energy]],0)),\nCalc_TUV_Net_2[Cost item],Calc_TUV_NetGroup_2[[#This Row],[Cost item]]&\" cost true up\",\nCalc_TUV_Net_2[Customer type],Calc_TUV_NetGroup_2[[#This Row],[Customer type]]),\"-\")","v":0},{"$f":"IFERROR(SUMIFS(INDEX(Calc_TUV_Net_2[[Ausnet]:[United Energy]],0,MATCH(Calc_TUV_NetGroup_2[[#Headers],[Citipower]],Calc_TUV_Net_2[[#Headers],[Ausnet]:[United Energy]],0)),\nCalc_TUV_Net_2[Cost item],Calc_TUV_NetGroup_2[[#This Row],[Cost item]]&\" cost true up\",\nCalc_TUV_Net_2[Customer type],Calc_TUV_NetGroup_2[[#This Row],[Customer type]]),\"-\")","v":0},{"$f":"IFERROR(SUMIFS(INDEX(Calc_TUV_Net_2[[Ausnet]:[United Energy]],0,MATCH(Calc_TUV_NetGroup_2[[#Headers],[Jemena]],Calc_TUV_Net_2[[#Headers],[Ausnet]:[United Energy]],0)),\nCalc_TUV_Net_2[Cost item],Calc_TUV_NetGroup_2[[#This Row],[Cost item]]&\" cost true up\",\nCalc_TUV_Net_2[Customer type],Calc_TUV_NetGroup_2[[#This Row],[Customer type]]),\"-\")","v":0},{"$f":"IFERROR(SUMIFS(INDEX(Calc_TUV_Net_2[[Ausnet]:[United Energy]],0,MATCH(Calc_TUV_NetGroup_2[[#Headers],[Powercor]],Calc_TUV_Net_2[[#Headers],[Ausnet]:[United Energy]],0)),\nCalc_TUV_Net_2[Cost item],Calc_TUV_NetGroup_2[[#This Row],[Cost item]]&\" cost true up\",\nCalc_TUV_Net_2[Customer type],Calc_TUV_NetGroup_2[[#This Row],[Customer type]]),\"-\")","v":0},{"$f":"IFERROR(SUMIFS(INDEX(Calc_TUV_Net_2[[Ausnet]:[United Energy]],0,MATCH(Calc_TUV_NetGroup_2[[#Headers],[United Energy]],Calc_TUV_Net_2[[#Headers],[Ausnet]:[United Energy]],0)),\nCalc_TUV_Net_2[Cost item],Calc_TUV_NetGroup_2[[#This Row],[Cost item]]&\" cost true up\",\nCalc_TUV_Net_2[Customer type],Calc_TUV_NetGroup_2[[#This Row],[Customer type]]),\"-\")","v":0}]
[null,null,{"$f":"IF(COUNTIFS(Calc_TUV_Net_2[Pass through (Yes/No)],\"Yes\",Calc_TUV_Net_2[Cost item],\"TOU - \"&Calc_TUV_NetGroup_2[[#This Row],[Customer type]])=1,\"TOU - usage\",\"-\")","v":"-"},"Variable","$","Small business","Network",{"$f":"IFERROR(SUMIFS(INDEX(Calc_TUV_Net_2[[Ausnet]:[United Energy]],0,MATCH(Calc_TUV_NetGroup_2[[#Headers],[Ausnet]],Calc_TUV_Net_2[[#Headers],[Ausnet]:[United Energy]],0)),\nCalc_TUV_Net_2[Cost item],Calc_TUV_NetGroup_2[[#This Row],[Cost item]]&\" cost true up\",\nCalc_TUV_Net_2[Customer type],Calc_TUV_NetGroup_2[[#This Row],[Customer type]]),\"-\")","v":0},{"$f":"IFERROR(SUMIFS(INDEX(Calc_TUV_Net_2[[Ausnet]:[United Energy]],0,MATCH(Calc_TUV_NetGroup_2[[#Headers],[Citipower]],Calc_TUV_Net_2[[#Headers],[Ausnet]:[United Energy]],0)),\nCalc_TUV_Net_2[Cost item],Calc_TUV_NetGroup_2[[#This Row],[Cost item]]&\" cost true up\",\nCalc_TUV_Net_2[Customer type],Calc_TUV_NetGroup_2[[#This Row],[Customer type]]),\"-\")","v":0},{"$f":"IFERROR(SUMIFS(INDEX(Calc_TUV_Net_2[[Ausnet]:[United Energy]],0,MATCH(Calc_TUV_NetGroup_2[[#Headers],[Jemena]],Calc_TUV_Net_2[[#Headers],[Ausnet]:[United Energy]],0)),\nCalc_TUV_Net_2[Cost item],Calc_TUV_NetGroup_2[[#This Row],[Cost item]]&\" cost true up\",\nCalc_TUV_Net_2[Customer type],Calc_TUV_NetGroup_2[[#This Row],[Customer type]]),\"-\")","v":0},{"$f":"IFERROR(SUMIFS(INDEX(Calc_TUV_Net_2[[Ausnet]:[United Energy]],0,MATCH(Calc_TUV_NetGroup_2[[#Headers],[Powercor]],Calc_TUV_Net_2[[#Headers],[Ausnet]:[United Energy]],0)),\nCalc_TUV_Net_2[Cost item],Calc_TUV_NetGroup_2[[#This Row],[Cost item]]&\" cost true up\",\nCalc_TUV_Net_2[Customer type],Calc_TUV_NetGroup_2[[#This Row],[Customer type]]),\"-\")","v":0},{"$f":"IFERROR(SUMIFS(INDEX(Calc_TUV_Net_2[[Ausnet]:[United Energy]],0,MATCH(Calc_TUV_NetGroup_2[[#Headers],[United Energy]],Calc_TUV_Net_2[[#Headers],[Ausnet]:[United Energy]],0)),\nCalc_TUV_Net_2[Cost item],Calc_TUV_NetGroup_2[[#This Row],[Cost item]]&\" cost true up\",\nCalc_TUV_Net_2[Customer type],Calc_TUV_NetGroup_2[[#This Row],[Customer type]]),\"-\")","v":0}]
[]
[null,null,"Network true up rate start date",{"$f":"INDEX(Inputs!$C$17:$Y$17,1,MATCH($D$135,Inputs!$C$15:$Y$15,0))","v":{"$error":"#N/A"}},{"$f":"IFERROR(INDEX(#REF!,MATCH(Calc_TU_rates!C151,#REF!,0),MATCH(D151,#REF!,0)),\"-\")","v":"-"}]
[null,null,"Network true up rate end date",{"$f":"INDEX(Inputs!$C$17:$Y$17,1,MATCH($D$135,Inputs!$C$15:$Y$15,0))","v":{"$error":"#N/A"}},{"$f":"IFERROR(INDEX(#REF!,MATCH(Calc_TU_rates!C152,#REF!,0),MATCH(D152,#REF!,0)),\"-\")","v":"-"}]
[]
[null,null,"Cost recovery days",null,{"$f":"IFERROR(_xlfn.DAYS(E152,E151)+1,\"-\")","v":"-"}]
[]
[null,null,"Network true up rates per customer per day - Calc_TUR_Net_2"]
[null,null,"Rate type","Fixed/Variable","Unit","Customer type","Cost element","Ausnet","Citipower","Jemena","Powercor","United Energy"]
[null,null,"Anytime","Fixed","$","Residential","Network",{"$f":"IFERROR(\n(SUMIFS(Calc_TUV_NetGroup_2[Ausnet],\nCalc_TUV_NetGroup_2[[Cost item]:[Cost item]],Calc_TUR_Net_2[[#This Row],[Rate type]:[Rate type]]&\" - supply\",\nCalc_TUV_NetGroup_2[[Customer type]:[Customer type]],Calc_TUR_Net_2[[#This Row],[Customer type]:[Customer type]],\nCalc_TUV_NetGroup_2[[Cost element]:[Cost element]],Calc_TUR_Net_2[[#This Row],[Cost element]:[Cost element]])+\nSUMIFS(Calc_TUV_NetGroup_2[Ausnet],\nCalc_TUV_NetGroup_2[[Cost item]:[Cost item]],Calc_TUR_Net_2[[#This Row],[Rate type]:[Rate type]]&\" - usage\",\nCalc_TUV_NetGroup_2[[Customer type]:[Customer type]],Calc_TUR_Net_2[[#This Row],[Customer type]:[Customer type]],\nCalc_TUV_NetGroup_2[[Cost element]:[Cost element]],Calc_TUR_Net_2[[#This Row],[Cost element]:[Cost element]]))\n/$E$154,\"-\")","v":"-"},{"$f":"IFERROR(\n(SUMIFS(Calc_TUV_NetGroup_2[Citipower],\nCalc_TUV_NetGroup_2[[Cost item]:[Cost item]],Calc_TUR_Net_2[[#This Row],[Rate type]:[Rate type]]&\" - supply\",\nCalc_TUV_NetGroup_2[[Customer type]:[Customer type]],Calc_TUR_Net_2[[#This Row],[Customer type]:[Customer type]],\nCalc_TUV_NetGroup_2[[Cost element]:[Cost element]],Calc_TUR_Net_2[[#This Row],[Cost element]:[Cost element]])+\nSUMIFS(Calc_TUV_NetGroup_2[Citipower],\nCalc_TUV_NetGroup_2[[Cost item]:[Cost item]],Calc_TUR_Net_2[[#This Row],[Rate type]:[Rate type]]&\" - usage\",\nCalc_TUV_NetGroup_2[[Customer type]:[Customer type]],Calc_TUR_Net_2[[#This Row],[Customer type]:[Customer type]],\nCalc_TUV_NetGroup_2[[Cost element]:[Cost element]],Calc_TUR_Net_2[[#This Row],[Cost element]:[Cost element]]))\n/$E$154,\"-\")","v":"-"},{"$f":"IFERROR(\n(SUMIFS(Calc_TUV_NetGroup_2[Jemena],\nCalc_TUV_NetGroup_2[[Cost item]:[Cost item]],Calc_TUR_Net_2[[#This Row],[Rate type]:[Rate type]]&\" - supply\",\nCalc_TUV_NetGroup_2[[Customer type]:[Customer type]],Calc_TUR_Net_2[[#This Row],[Customer type]:[Customer type]],\nCalc_TUV_NetGroup_2[[Cost element]:[Cost element]],Calc_TUR_Net_2[[#This Row],[Cost element]:[Cost element]])+\nSUMIFS(Calc_TUV_NetGroup_2[Jemena],\nCalc_TUV_NetGroup_2[[Cost item]:[Cost item]],Calc_TUR_Net_2[[#This Row],[Rate type]:[Rate type]]&\" - usage\",\nCalc_TUV_NetGroup_2[[Customer type]:[Customer type]],Calc_TUR_Net_2[[#This Row],[Customer type]:[Customer type]],\nCalc_TUV_NetGroup_2[[Cost element]:[Cost element]],Calc_TUR_Net_2[[#This Row],[Cost element]:[Cost element]]))\n/$E$154,\"-\")","v":"-"},{"$f":"IFERROR(\n(SUMIFS(Calc_TUV_NetGroup_2[Powercor],\nCalc_TUV_NetGroup_2[[Cost item]:[Cost item]],Calc_TUR_Net_2[[#This Row],[Rate type]:[Rate type]]&\" - supply\",\nCalc_TUV_NetGroup_2[[Customer type]:[Customer type]],Calc_TUR_Net_2[[#This Row],[Customer type]:[Customer type]],\nCalc_TUV_NetGroup_2[[Cost element]:[Cost element]],Calc_TUR_Net_2[[#This Row],[Cost element]:[Cost element]])+\nSUMIFS(Calc_TUV_NetGroup_2[Powercor],\nCalc_TUV_NetGroup_2[[Cost item]:[Cost item]],Calc_TUR_Net_2[[#This Row],[Rate type]:[Rate type]]&\" - usage\",\nCalc_TUV_NetGroup_2[[Customer type]:[Customer type]],Calc_TUR_Net_2[[#This Row],[Customer type]:[Customer type]],\nCalc_TUV_NetGroup_2[[Cost element]:[Cost element]],Calc_TUR_Net_2[[#This Row],[Cost element]:[Cost element]]))\n/$E$154,\"-\")","v":"-"},{"$f":"IFERROR(\n(SUMIFS(Calc_TUV_NetGroup_2[United Energy],\nCalc_TUV_NetGroup_2[[Cost item]:[Cost item]],Calc_TUR_Net_2[[#This Row],[Rate type]:[Rate type]]&\" - supply\",\nCalc_TUV_NetGroup_2[[Customer type]:[Customer type]],Calc_TUR_Net_2[[#This Row],[Customer type]:[Customer type]],\nCalc_TUV_NetGroup_2[[Cost element]:[Cost element]],Calc_TUR_Net_2[[#This Row],[Cost element]:[Cost element]])+\nSUMIFS(Calc_TUV_NetGroup_2[United Energy],\nCalc_TUV_NetGroup_2[[Cost item]:[Cost item]],Calc_TUR_Net_2[[#This Row],[Rate type]:[Rate type]]&\" - usage\",\nCalc_TUV_NetGroup_2[[Customer type]:[Customer type]],Calc_TUR_Net_2[[#This Row],[Customer type]:[Customer type]],\nCalc_TUV_NetGroup_2[[Cost element]:[Cost element]],Calc_TUR_Net_2[[#This Row],[Cost element]:[Cost element]]))\n/$E$154,\"-\")","v":"-"}]
[null,null,"Anytime","Fixed","$","Small business","Network",{"$f":"IFERROR(\n(SUMIFS(Calc_TUV_NetGroup_2[Ausnet],\nCalc_TUV_NetGroup_2[[Cost item]:[Cost item]],Calc_TUR_Net_2[[#This Row],[Rate type]:[Rate type]]&\" - supply\",\nCalc_TUV_NetGroup_2[[Customer type]:[Customer type]],Calc_TUR_Net_2[[#This Row],[Customer type]:[Customer type]],\nCalc_TUV_NetGroup_2[[Cost element]:[Cost element]],Calc_TUR_Net_2[[#This Row],[Cost element]:[Cost element]])+\nSUMIFS(Calc_TUV_NetGroup_2[Ausnet],\nCalc_TUV_NetGroup_2[[Cost item]:[Cost item]],Calc_TUR_Net_2[[#This Row],[Rate type]:[Rate type]]&\" - usage\",\nCalc_TUV_NetGroup_2[[Customer type]:[Customer type]],Calc_TUR_Net_2[[#This Row],[Customer type]:[Customer type]],\nCalc_TUV_NetGroup_2[[Cost element]:[Cost element]],Calc_TUR_Net_2[[#This Row],[Cost element]:[Cost element]]))\n/$E$154,\"-\")","v":"-"},{"$f":"IFERROR(\n(SUMIFS(Calc_TUV_NetGroup_2[Citipower],\nCalc_TUV_NetGroup_2[[Cost item]:[Cost item]],Calc_TUR_Net_2[[#This Row],[Rate type]:[Rate type]]&\" - supply\",\nCalc_TUV_NetGroup_2[[Customer type]:[Customer type]],Calc_TUR_Net_2[[#This Row],[Customer type]:[Customer type]],\nCalc_TUV_NetGroup_2[[Cost element]:[Cost element]],Calc_TUR_Net_2[[#This Row],[Cost element]:[Cost element]])+\nSUMIFS(Calc_TUV_NetGroup_2[Citipower],\nCalc_TUV_NetGroup_2[[Cost item]:[Cost item]],Calc_TUR_Net_2[[#This Row],[Rate type]:[Rate type]]&\" - usage\",\nCalc_TUV_NetGroup_2[[Customer type]:[Customer type]],Calc_TUR_Net_2[[#This Row],[Customer type]:[Customer type]],\nCalc_TUV_NetGroup_2[[Cost element]:[Cost element]],Calc_TUR_Net_2[[#This Row],[Cost element]:[Cost element]]))\n/$E$154,\"-\")","v":"-"},{"$f":"IFERROR(\n(SUMIFS(Calc_TUV_NetGroup_2[Jemena],\nCalc_TUV_NetGroup_2[[Cost item]:[Cost item]],Calc_TUR_Net_2[[#This Row],[Rate type]:[Rate type]]&\" - supply\",\nCalc_TUV_NetGroup_2[[Customer type]:[Customer type]],Calc_TUR_Net_2[[#This Row],[Customer type]:[Customer type]],\nCalc_TUV_NetGroup_2[[Cost element]:[Cost element]],Calc_TUR_Net_2[[#This Row],[Cost element]:[Cost element]])+\nSUMIFS(Calc_TUV_NetGroup_2[Jemena],\nCalc_TUV_NetGroup_2[[Cost item]:[Cost item]],Calc_TUR_Net_2[[#This Row],[Rate type]:[Rate type]]&\" - usage\",\nCalc_TUV_NetGroup_2[[Customer type]:[Customer type]],Calc_TUR_Net_2[[#This Row],[Customer type]:[Customer type]],\nCalc_TUV_NetGroup_2[[Cost element]:[Cost element]],Calc_TUR_Net_2[[#This Row],[Cost element]:[Cost element]]))\n/$E$154,\"-\")","v":"-"},{"$f":"IFERROR(\n(SUMIFS(Calc_TUV_NetGroup_2[Powercor],\nCalc_TUV_NetGroup_2[[Cost item]:[Cost item]],Calc_TUR_Net_2[[#This Row],[Rate type]:[Rate type]]&\" - supply\",\nCalc_TUV_NetGroup_2[[Customer type]:[Customer type]],Calc_TUR_Net_2[[#This Row],[Customer type]:[Customer type]],\nCalc_TUV_NetGroup_2[[Cost element]:[Cost element]],Calc_TUR_Net_2[[#This Row],[Cost element]:[Cost element]])+\nSUMIFS(Calc_TUV_NetGroup_2[Powercor],\nCalc_TUV_NetGroup_2[[Cost item]:[Cost item]],Calc_TUR_Net_2[[#This Row],[Rate type]:[Rate type]]&\" - usage\",\nCalc_TUV_NetGroup_2[[Customer type]:[Customer type]],Calc_TUR_Net_2[[#This Row],[Customer type]:[Customer type]],\nCalc_TUV_NetGroup_2[[Cost element]:[Cost element]],Calc_TUR_Net_2[[#This Row],[Cost element]:[Cost element]]))\n/$E$154,\"-\")","v":"-"},{"$f":"IFERROR(\n(SUMIFS(Calc_TUV_NetGroup_2[United Energy],\nCalc_TUV_NetGroup_2[[Cost item]:[Cost item]],Calc_TUR_Net_2[[#This Row],[Rate type]:[Rate type]]&\" - supply\",\nCalc_TUV_NetGroup_2[[Customer type]:[Customer type]],Calc_TUR_Net_2[[#This Row],[Customer type]:[Customer type]],\nCalc_TUV_NetGroup_2[[Cost element]:[Cost element]],Calc_TUR_Net_2[[#This Row],[Cost element]:[Cost element]])+\nSUMIFS(Calc_TUV_NetGroup_2[United Energy],\nCalc_TUV_NetGroup_2[[Cost item]:[Cost item]],Calc_TUR_Net_2[[#This Row],[Rate type]:[Rate type]]&\" - usage\",\nCalc_TUV_NetGroup_2[[Customer type]:[Customer type]],Calc_TUR_Net_2[[#This Row],[Customer type]:[Customer type]],\nCalc_TUV_NetGroup_2[[Cost element]:[Cost element]],Calc_TUR_Net_2[[#This Row],[Cost element]:[Cost element]]))\n/$E$154,\"-\")","v":"-"}]
[null,null,"TOU","Fixed","$","Residential","Network",{"$f":"IFERROR(\n(SUMIFS(Calc_TUV_NetGroup_2[Ausnet],\nCalc_TUV_NetGroup_2[[Cost item]:[Cost item]],Calc_TUR_Net_2[[#This Row],[Rate type]:[Rate type]]&\" - supply\",\nCalc_TUV_NetGroup_2[[Customer type]:[Customer type]],Calc_TUR_Net_2[[#This Row],[Customer type]:[Customer type]],\nCalc_TUV_NetGroup_2[[Cost element]:[Cost element]],Calc_TUR_Net_2[[#This Row],[Cost element]:[Cost element]])+\nSUMIFS(Calc_TUV_NetGroup_2[Ausnet],\nCalc_TUV_NetGroup_2[[Cost item]:[Cost item]],Calc_TUR_Net_2[[#This Row],[Rate type]:[Rate type]]&\" - usage\",\nCalc_TUV_NetGroup_2[[Customer type]:[Customer type]],Calc_TUR_Net_2[[#This Row],[Customer type]:[Customer type]],\nCalc_TUV_NetGroup_2[[Cost element]:[Cost element]],Calc_TUR_Net_2[[#This Row],[Cost element]:[Cost element]]))\n/$E$154,\"-\")","v":"-"},{"$f":"IFERROR(\n(SUMIFS(Calc_TUV_NetGroup_2[Citipower],\nCalc_TUV_NetGroup_2[[Cost item]:[Cost item]],Calc_TUR_Net_2[[#This Row],[Rate type]:[Rate type]]&\" - supply\",\nCalc_TUV_NetGroup_2[[Customer type]:[Customer type]],Calc_TUR_Net_2[[#This Row],[Customer type]:[Customer type]],\nCalc_TUV_NetGroup_2[[Cost element]:[Cost element]],Calc_TUR_Net_2[[#This Row],[Cost element]:[Cost element]])+\nSUMIFS(Calc_TUV_NetGroup_2[Citipower],\nCalc_TUV_NetGroup_2[[Cost item]:[Cost item]],Calc_TUR_Net_2[[#This Row],[Rate type]:[Rate type]]&\" - usage\",\nCalc_TUV_NetGroup_2[[Customer type]:[Customer type]],Calc_TUR_Net_2[[#This Row],[Customer type]:[Customer type]],\nCalc_TUV_NetGroup_2[[Cost element]:[Cost element]],Calc_TUR_Net_2[[#This Row],[Cost element]:[Cost element]]))\n/$E$154,\"-\")","v":"-"},{"$f":"IFERROR(\n(SUMIFS(Calc_TUV_NetGroup_2[Jemena],\nCalc_TUV_NetGroup_2[[Cost item]:[Cost item]],Calc_TUR_Net_2[[#This Row],[Rate type]:[Rate type]]&\" - supply\",\nCalc_TUV_NetGroup_2[[Customer type]:[Customer type]],Calc_TUR_Net_2[[#This Row],[Customer type]:[Customer type]],\nCalc_TUV_NetGroup_2[[Cost element]:[Cost element]],Calc_TUR_Net_2[[#This Row],[Cost element]:[Cost element]])+\nSUMIFS(Calc_TUV_NetGroup_2[Jemena],\nCalc_TUV_NetGroup_2[[Cost item]:[Cost item]],Calc_TUR_Net_2[[#This Row],[Rate type]:[Rate type]]&\" - usage\",\nCalc_TUV_NetGroup_2[[Customer type]:[Customer type]],Calc_TUR_Net_2[[#This Row],[Customer type]:[Customer type]],\nCalc_TUV_NetGroup_2[[Cost element]:[Cost element]],Calc_TUR_Net_2[[#This Row],[Cost element]:[Cost element]]))\n/$E$154,\"-\")","v":"-"},{"$f":"IFERROR(\n(SUMIFS(Calc_TUV_NetGroup_2[Powercor],\nCalc_TUV_NetGroup_2[[Cost item]:[Cost item]],Calc_TUR_Net_2[[#This Row],[Rate type]:[Rate type]]&\" - supply\",\nCalc_TUV_NetGroup_2[[Customer type]:[Customer type]],Calc_TUR_Net_2[[#This Row],[Customer type]:[Customer type]],\nCalc_TUV_NetGroup_2[[Cost element]:[Cost element]],Calc_TUR_Net_2[[#This Row],[Cost element]:[Cost element]])+\nSUMIFS(Calc_TUV_NetGroup_2[Powercor],\nCalc_TUV_NetGroup_2[[Cost item]:[Cost item]],Calc_TUR_Net_2[[#This Row],[Rate type]:[Rate type]]&\" - usage\",\nCalc_TUV_NetGroup_2[[Customer type]:[Customer type]],Calc_TUR_Net_2[[#This Row],[Customer type]:[Customer type]],\nCalc_TUV_NetGroup_2[[Cost element]:[Cost element]],Calc_TUR_Net_2[[#This Row],[Cost element]:[Cost element]]))\n/$E$154,\"-\")","v":"-"},{"$f":"IFERROR(\n(SUMIFS(Calc_TUV_NetGroup_2[United Energy],\nCalc_TUV_NetGroup_2[[Cost item]:[Cost item]],Calc_TUR_Net_2[[#This Row],[Rate type]:[Rate type]]&\" - supply\",\nCalc_TUV_NetGroup_2[[Customer type]:[Customer type]],Calc_TUR_Net_2[[#This Row],[Customer type]:[Customer type]],\nCalc_TUV_NetGroup_2[[Cost element]:[Cost element]],Calc_TUR_Net_2[[#This Row],[Cost element]:[Cost element]])+\nSUMIFS(Calc_TUV_NetGroup_2[United Energy],\nCalc_TUV_NetGroup_2[[Cost item]:[Cost item]],Calc_TUR_Net_2[[#This Row],[Rate type]:[Rate type]]&\" - usage\",\nCalc_TUV_NetGroup_2[[Customer type]:[Customer type]],Calc_TUR_Net_2[[#This Row],[Customer type]:[Customer type]],\nCalc_TUV_NetGroup_2[[Cost element]:[Cost element]],Calc_TUR_Net_2[[#This Row],[Cost element]:[Cost element]]))\n/$E$154,\"-\")","v":"-"}]
[null,null,"TOU","Fixed","$","Small business","Network",{"$f":"IFERROR(\n(SUMIFS(Calc_TUV_NetGroup_2[Ausnet],\nCalc_TUV_NetGroup_2[[Cost item]:[Cost item]],Calc_TUR_Net_2[[#This Row],[Rate type]:[Rate type]]&\" - supply\",\nCalc_TUV_NetGroup_2[[Customer type]:[Customer type]],Calc_TUR_Net_2[[#This Row],[Customer type]:[Customer type]],\nCalc_TUV_NetGroup_2[[Cost element]:[Cost element]],Calc_TUR_Net_2[[#This Row],[Cost element]:[Cost element]])+\nSUMIFS(Calc_TUV_NetGroup_2[Ausnet],\nCalc_TUV_NetGroup_2[[Cost item]:[Cost item]],Calc_TUR_Net_2[[#This Row],[Rate type]:[Rate type]]&\" - usage\",\nCalc_TUV_NetGroup_2[[Customer type]:[Customer type]],Calc_TUR_Net_2[[#This Row],[Customer type]:[Customer type]],\nCalc_TUV_NetGroup_2[[Cost element]:[Cost element]],Calc_TUR_Net_2[[#This Row],[Cost element]:[Cost element]]))\n/$E$154,\"-\")","v":"-"},{"$f":"IFERROR(\n(SUMIFS(Calc_TUV_NetGroup_2[Citipower],\nCalc_TUV_NetGroup_2[[Cost item]:[Cost item]],Calc_TUR_Net_2[[#This Row],[Rate type]:[Rate type]]&\" - supply\",\nCalc_TUV_NetGroup_2[[Customer type]:[Customer type]],Calc_TUR_Net_2[[#This Row],[Customer type]:[Customer type]],\nCalc_TUV_NetGroup_2[[Cost element]:[Cost element]],Calc_TUR_Net_2[[#This Row],[Cost element]:[Cost element]])+\nSUMIFS(Calc_TUV_NetGroup_2[Citipower],\nCalc_TUV_NetGroup_2[[Cost item]:[Cost item]],Calc_TUR_Net_2[[#This Row],[Rate type]:[Rate type]]&\" - usage\",\nCalc_TUV_NetGroup_2[[Customer type]:[Customer type]],Calc_TUR_Net_2[[#This Row],[Customer type]:[Customer type]],\nCalc_TUV_NetGroup_2[[Cost element]:[Cost element]],Calc_TUR_Net_2[[#This Row],[Cost element]:[Cost element]]))\n/$E$154,\"-\")","v":"-"},{"$f":"IFERROR(\n(SUMIFS(Calc_TUV_NetGroup_2[Jemena],\nCalc_TUV_NetGroup_2[[Cost item]:[Cost item]],Calc_TUR_Net_2[[#This Row],[Rate type]:[Rate type]]&\" - supply\",\nCalc_TUV_NetGroup_2[[Customer type]:[Customer type]],Calc_TUR_Net_2[[#This Row],[Customer type]:[Customer type]],\nCalc_TUV_NetGroup_2[[Cost element]:[Cost element]],Calc_TUR_Net_2[[#This Row],[Cost element]:[Cost element]])+\nSUMIFS(Calc_TUV_NetGroup_2[Jemena],\nCalc_TUV_NetGroup_2[[Cost item]:[Cost item]],Calc_TUR_Net_2[[#This Row],[Rate type]:[Rate type]]&\" - usage\",\nCalc_TUV_NetGroup_2[[Customer type]:[Customer type]],Calc_TUR_Net_2[[#This Row],[Customer type]:[Customer type]],\nCalc_TUV_NetGroup_2[[Cost element]:[Cost element]],Calc_TUR_Net_2[[#This Row],[Cost element]:[Cost element]]))\n/$E$154,\"-\")","v":"-"},{"$f":"IFERROR(\n(SUMIFS(Calc_TUV_NetGroup_2[Powercor],\nCalc_TUV_NetGroup_2[[Cost item]:[Cost item]],Calc_TUR_Net_2[[#This Row],[Rate type]:[Rate type]]&\" - supply\",\nCalc_TUV_NetGroup_2[[Customer type]:[Customer type]],Calc_TUR_Net_2[[#This Row],[Customer type]:[Customer type]],\nCalc_TUV_NetGroup_2[[Cost element]:[Cost element]],Calc_TUR_Net_2[[#This Row],[Cost element]:[Cost element]])+\nSUMIFS(Calc_TUV_NetGroup_2[Powercor],\nCalc_TUV_NetGroup_2[[Cost item]:[Cost item]],Calc_TUR_Net_2[[#This Row],[Rate type]:[Rate type]]&\" - usage\",\nCalc_TUV_NetGroup_2[[Customer type]:[Customer type]],Calc_TUR_Net_2[[#This Row],[Customer type]:[Customer type]],\nCalc_TUV_NetGroup_2[[Cost element]:[Cost element]],Calc_TUR_Net_2[[#This Row],[Cost element]:[Cost element]]))\n/$E$154,\"-\")","v":"-"},{"$f":"IFERROR(\n(SUMIFS(Calc_TUV_NetGroup_2[United Energy],\nCalc_TUV_NetGroup_2[[Cost item]:[Cost item]],Calc_TUR_Net_2[[#This Row],[Rate type]:[Rate type]]&\" - supply\",\nCalc_TUV_NetGroup_2[[Customer type]:[Customer type]],Calc_TUR_Net_2[[#This Row],[Customer type]:[Customer type]],\nCalc_TUV_NetGroup_2[[Cost element]:[Cost element]],Calc_TUR_Net_2[[#This Row],[Cost element]:[Cost element]])+\nSUMIFS(Calc_TUV_NetGroup_2[United Energy],\nCalc_TUV_NetGroup_2[[Cost item]:[Cost item]],Calc_TUR_Net_2[[#This Row],[Rate type]:[Rate type]]&\" - usage\",\nCalc_TUV_NetGroup_2[[Customer type]:[Customer type]],Calc_TUR_Net_2[[#This Row],[Customer type]:[Customer type]],\nCalc_TUV_NetGroup_2[[Cost element]:[Cost element]],Calc_TUR_Net_2[[#This Row],[Cost element]:[Cost element]]))\n/$E$154,\"-\")","v":"-"}]
[]
[null,null,"Porportion of annual usage",null,{"$f":"IFERROR((_xlfn.DAYS(E152,E151)+1)/DiPY,\"-\")","v":"-"}]
[null,null,"Cost recovery kWh",null,{"$f":"IFERROR(\nINDEX(Input_Usage[[F-PreviousVDO_Input]:[F-PreviousVDO_Input2]],MATCH(\"Residential - medium - Controlled load\",Input_Usage[Ref],0),MATCH(Calc_TU_rates!$D$135,Inputs!$I$158:$Q$158,0))*E163,\"-\")","v":"-"}]
[null,null,"Proportion of CL usage",{"$f":"INDEX(Inputs!$C$17:$Y$17,1,MATCH($D$135,Inputs!$C$15:$Y$15,0))","v":{"$error":"#N/A"}},{"$f":"IFERROR(INDEX(#REF!,MATCH(1,(#REF!=\"Total usage - Controlled Load\")*(#REF!=\"Residential\")*(#REF!=\"January 2021 to June 2021\"),0),MATCH($D$165,#REF!,0))\n/INDEX(#REF!,MATCH(1,(#REF!=\"Total usage - Controlled Load\")*(#REF!=\"Residential\")*(#REF!=\"July 2020 to June 2021\"),0),MATCH($D$165,#REF!,0)),\"-\")","v":"-"}]
[null,null,"Cost recovery CL kWh",null,{"$f":"IFERROR(\nINDEX(Input_Usage[[F-PreviousVDO_Input]:[F-PreviousVDO_Input2]],MATCH(\"Residential - medium - Controlled load\",Input_Usage[Ref],0),MATCH(Calc_TU_rates!$D$135,Inputs!$I$158:$Q$158,0))*E165,\"-\")","v":"-"}]
[]
[null,null,"Network true up rates per customer per kWh - Calc_TUR_NetCL_2"]
[null,null,"Rate type","Fixed/Variable","Unit","Customer type","Cost element","Ausnet","Citipower","Jemena","Powercor","United Energy"]
[null,null,"Controlled load","Variable","$","Residential","Network",{"$f":"IFERROR(\n(SUMIFS(Calc_TUV_NetGroup_2[Ausnet],\nCalc_TUV_NetGroup_2[[Cost item]:[Cost item]],Calc_TUR_NetCL_2[[#This Row],[Rate type]:[Rate type]]&\" - supply\",\nCalc_TUV_NetGroup_2[[Customer type]:[Customer type]],Calc_TUR_NetCL_2[[#This Row],[Customer type]:[Customer type]],\nCalc_TUV_NetGroup_2[[Cost element]:[Cost element]],Calc_TUR_NetCL_2[[#This Row],[Cost element]:[Cost element]])+\nSUMIFS(Calc_TUV_NetGroup_2[Ausnet],\nCalc_TUV_NetGroup_2[[Cost item]:[Cost item]],Calc_TUR_NetCL_2[[#This Row],[Rate type]:[Rate type]]&\" - usage\",\nCalc_TUV_NetGroup_2[[Customer type]:[Customer type]],Calc_TUR_NetCL_2[[#This Row],[Customer type]:[Customer type]],\nCalc_TUV_NetGroup_2[[Cost element]:[Cost element]],Calc_TUR_NetCL_2[[#This Row],[Cost element]:[Cost element]]))\n/$E$166,\"-\")","v":"-"},{"$f":"IFERROR(\n(SUMIFS(Calc_TUV_NetGroup_2[Citipower],\nCalc_TUV_NetGroup_2[[Cost item]:[Cost item]],Calc_TUR_NetCL_2[[#This Row],[Rate type]:[Rate type]]&\" - supply\",\nCalc_TUV_NetGroup_2[[Customer type]:[Customer type]],Calc_TUR_NetCL_2[[#This Row],[Customer type]:[Customer type]],\nCalc_TUV_NetGroup_2[[Cost element]:[Cost element]],Calc_TUR_NetCL_2[[#This Row],[Cost element]:[Cost element]])+\nSUMIFS(Calc_TUV_NetGroup_2[Citipower],\nCalc_TUV_NetGroup_2[[Cost item]:[Cost item]],Calc_TUR_NetCL_2[[#This Row],[Rate type]:[Rate type]]&\" - usage\",\nCalc_TUV_NetGroup_2[[Customer type]:[Customer type]],Calc_TUR_NetCL_2[[#This Row],[Customer type]:[Customer type]],\nCalc_TUV_NetGroup_2[[Cost element]:[Cost element]],Calc_TUR_NetCL_2[[#This Row],[Cost element]:[Cost element]]))\n/$E$166,\"-\")","v":"-"},{"$f":"IFERROR(\n(SUMIFS(Calc_TUV_NetGroup_2[Jemena],\nCalc_TUV_NetGroup_2[[Cost item]:[Cost item]],Calc_TUR_NetCL_2[[#This Row],[Rate type]:[Rate type]]&\" - supply\",\nCalc_TUV_NetGroup_2[[Customer type]:[Customer type]],Calc_TUR_NetCL_2[[#This Row],[Customer type]:[Customer type]],\nCalc_TUV_NetGroup_2[[Cost element]:[Cost element]],Calc_TUR_NetCL_2[[#This Row],[Cost element]:[Cost element]])+\nSUMIFS(Calc_TUV_NetGroup_2[Jemena],\nCalc_TUV_NetGroup_2[[Cost item]:[Cost item]],Calc_TUR_NetCL_2[[#This Row],[Rate type]:[Rate type]]&\" - usage\",\nCalc_TUV_NetGroup_2[[Customer type]:[Customer type]],Calc_TUR_NetCL_2[[#This Row],[Customer type]:[Customer type]],\nCalc_TUV_NetGroup_2[[Cost element]:[Cost element]],Calc_TUR_NetCL_2[[#This Row],[Cost element]:[Cost element]]))\n/$E$166,\"-\")","v":"-"},{"$f":"IFERROR(\n(SUMIFS(Calc_TUV_NetGroup_2[Powercor],\nCalc_TUV_NetGroup_2[[Cost item]:[Cost item]],Calc_TUR_NetCL_2[[#This Row],[Rate type]:[Rate type]]&\" - supply\",\nCalc_TUV_NetGroup_2[[Customer type]:[Customer type]],Calc_TUR_NetCL_2[[#This Row],[Customer type]:[Customer type]],\nCalc_TUV_NetGroup_2[[Cost element]:[Cost element]],Calc_TUR_NetCL_2[[#This Row],[Cost element]:[Cost element]])+\nSUMIFS(Calc_TUV_NetGroup_2[Powercor],\nCalc_TUV_NetGroup_2[[Cost item]:[Cost item]],Calc_TUR_NetCL_2[[#This Row],[Rate type]:[Rate type]]&\" - usage\",\nCalc_TUV_NetGroup_2[[Customer type]:[Customer type]],Calc_TUR_NetCL_2[[#This Row],[Customer type]:[Customer type]],\nCalc_TUV_NetGroup_2[[Cost element]:[Cost element]],Calc_TUR_NetCL_2[[#This Row],[Cost element]:[Cost element]]))\n/$E$166,\"-\")","v":"-"},{"$f":"IFERROR(\n(SUMIFS(Calc_TUV_NetGroup_2[United Energy],\nCalc_TUV_NetGroup_2[[Cost item]:[Cost item]],Calc_TUR_NetCL_2[[#This Row],[Rate type]:[Rate type]]&\" - supply\",\nCalc_TUV_NetGroup_2[[Customer type]:[Customer type]],Calc_TUR_NetCL_2[[#This Row],[Customer type]:[Customer type]],\nCalc_TUV_NetGroup_2[[Cost element]:[Cost element]],Calc_TUR_NetCL_2[[#This Row],[Cost element]:[Cost element]])+\nSUMIFS(Calc_TUV_NetGroup_2[United Energy],\nCalc_TUV_NetGroup_2[[Cost item]:[Cost item]],Calc_TUR_NetCL_2[[#This Row],[Rate type]:[Rate type]]&\" - usage\",\nCalc_TUV_NetGroup_2[[Customer type]:[Customer type]],Calc_TUR_NetCL_2[[#This Row],[Customer type]:[Customer type]],\nCalc_TUV_NetGroup_2[[Cost element]:[Cost element]],Calc_TUR_NetCL_2[[#This Row],[Cost element]:[Cost element]]))\n/$E$166,\"-\")","v":"-"}]
[]
[null,null,"Network true ups - checks"]
[null,null,"Rate type","Fixed/Variable","Unit","Customer type","Cost element","Ausnet","Citipower","Jemena","Powercor","United Energy"]
[null,null,"Anytime","Fixed","$","Residential","Network",{"$f":"IFERROR(\nIF(\n(SUMIFS(Calc_TUV_NetGroup_2[Ausnet],Calc_TUV_NetGroup_2[[Customer type]:[Customer type]],$F174,Calc_TUV_NetGroup_2[[Cost item]:[Cost item]],$C174&\" - supply\")+\nSUMIFS(Calc_TUV_NetGroup_2[Ausnet],Calc_TUV_NetGroup_2[[Customer type]:[Customer type]],$F174,Calc_TUV_NetGroup_2[[Cost item]:[Cost item]],$C174&\" - usage\"))/\nIF($C174<>\"Controlled load\",$E$154,$E$164)=H158,\n0,1),\"-\")","v":"-"},{"$f":"IFERROR(\nIF(\n(SUMIFS(Calc_TUV_NetGroup_2[Citipower],Calc_TUV_NetGroup_2[[Customer type]:[Customer type]],$F174,Calc_TUV_NetGroup_2[[Cost item]:[Cost item]],$C174&\" - supply\")+\nSUMIFS(Calc_TUV_NetGroup_2[Citipower],Calc_TUV_NetGroup_2[[Customer type]:[Customer type]],$F174,Calc_TUV_NetGroup_2[[Cost item]:[Cost item]],$C174&\" - usage\"))/\nIF($C174<>\"Controlled load\",$E$154,$E$164)=I158,\n0,1),\"-\")","v":"-"},{"$f":"IFERROR(\nIF(\n(SUMIFS(Calc_TUV_NetGroup_2[Jemena],Calc_TUV_NetGroup_2[[Customer type]:[Customer type]],$F174,Calc_TUV_NetGroup_2[[Cost item]:[Cost item]],$C174&\" - supply\")+\nSUMIFS(Calc_TUV_NetGroup_2[Jemena],Calc_TUV_NetGroup_2[[Customer type]:[Customer type]],$F174,Calc_TUV_NetGroup_2[[Cost item]:[Cost item]],$C174&\" - usage\"))/\nIF($C174<>\"Controlled load\",$E$154,$E$164)=J158,\n0,1),\"-\")","v":"-"},{"$f":"IFERROR(\nIF(\n(SUMIFS(Calc_TUV_NetGroup_2[Powercor],Calc_TUV_NetGroup_2[[Customer type]:[Customer type]],$F174,Calc_TUV_NetGroup_2[[Cost item]:[Cost item]],$C174&\" - supply\")+\nSUMIFS(Calc_TUV_NetGroup_2[Powercor],Calc_TUV_NetGroup_2[[Customer type]:[Customer type]],$F174,Calc_TUV_NetGroup_2[[Cost item]:[Cost item]],$C174&\" - usage\"))/\nIF($C174<>\"Controlled load\",$E$154,$E$164)=K158,\n0,1),\"-\")","v":"-"},{"$f":"IFERROR(\nIF(\n(SUMIFS(Calc_TUV_NetGroup_2[United Energy],Calc_TUV_NetGroup_2[[Customer type]:[Customer type]],$F174,Calc_TUV_NetGroup_2[[Cost item]:[Cost item]],$C174&\" - supply\")+\nSUMIFS(Calc_TUV_NetGroup_2[United Energy],Calc_TUV_NetGroup_2[[Customer type]:[Customer type]],$F174,Calc_TUV_NetGroup_2[[Cost item]:[Cost item]],$C174&\" - usage\"))/\nIF($C174<>\"Controlled load\",$E$154,$E$164)=L158,\n0,1),\"-\")","v":"-"}]
[null,null,"Anytime","Fixed","$","Small business","Network",{"$f":"IFERROR(\nIF(\n(SUMIFS(Calc_TUV_NetGroup_2[Ausnet],Calc_TUV_NetGroup_2[[Customer type]:[Customer type]],$F175,Calc_TUV_NetGroup_2[[Cost item]:[Cost item]],$C175&\" - supply\")+\nSUMIFS(Calc_TUV_NetGroup_2[Ausnet],Calc_TUV_NetGroup_2[[Customer type]:[Customer type]],$F175,Calc_TUV_NetGroup_2[[Cost item]:[Cost item]],$C175&\" - usage\"))/\nIF($C175<>\"Controlled load\",$E$154,$E$164)=H159,\n0,1),\"-\")","v":"-"},{"$f":"IFERROR(\nIF(\n(SUMIFS(Calc_TUV_NetGroup_2[Citipower],Calc_TUV_NetGroup_2[[Customer type]:[Customer type]],$F175,Calc_TUV_NetGroup_2[[Cost item]:[Cost item]],$C175&\" - supply\")+\nSUMIFS(Calc_TUV_NetGroup_2[Citipower],Calc_TUV_NetGroup_2[[Customer type]:[Customer type]],$F175,Calc_TUV_NetGroup_2[[Cost item]:[Cost item]],$C175&\" - usage\"))/\nIF($C175<>\"Controlled load\",$E$154,$E$164)=I159,\n0,1),\"-\")","v":"-"},{"$f":"IFERROR(\nIF(\n(SUMIFS(Calc_TUV_NetGroup_2[Jemena],Calc_TUV_NetGroup_2[[Customer type]:[Customer type]],$F175,Calc_TUV_NetGroup_2[[Cost item]:[Cost item]],$C175&\" - supply\")+\nSUMIFS(Calc_TUV_NetGroup_2[Jemena],Calc_TUV_NetGroup_2[[Customer type]:[Customer type]],$F175,Calc_TUV_NetGroup_2[[Cost item]:[Cost item]],$C175&\" - usage\"))/\nIF($C175<>\"Controlled load\",$E$154,$E$164)=J159,\n0,1),\"-\")","v":"-"},{"$f":"IFERROR(\nIF(\n(SUMIFS(Calc_TUV_NetGroup_2[Powercor],Calc_TUV_NetGroup_2[[Customer type]:[Customer type]],$F175,Calc_TUV_NetGroup_2[[Cost item]:[Cost item]],$C175&\" - supply\")+\nSUMIFS(Calc_TUV_NetGroup_2[Powercor],Calc_TUV_NetGroup_2[[Customer type]:[Customer type]],$F175,Calc_TUV_NetGroup_2[[Cost item]:[Cost item]],$C175&\" - usage\"))/\nIF($C175<>\"Controlled load\",$E$154,$E$164)=K159,\n0,1),\"-\")","v":"-"},{"$f":"IFERROR(\nIF(\n(SUMIFS(Calc_TUV_NetGroup_2[United Energy],Calc_TUV_NetGroup_2[[Customer type]:[Customer type]],$F175,Calc_TUV_NetGroup_2[[Cost item]:[Cost item]],$C175&\" - supply\")+\nSUMIFS(Calc_TUV_NetGroup_2[United Energy],Calc_TUV_NetGroup_2[[Customer type]:[Customer type]],$F175,Calc_TUV_NetGroup_2[[Cost item]:[Cost item]],$C175&\" - usage\"))/\nIF($C175<>\"Controlled load\",$E$154,$E$164)=L159,\n0,1),\"-\")","v":"-"}]
[null,null,"TOU","Fixed","$","Residential","Network",{"$f":"IFERROR(\nIF(\n(SUMIFS(Calc_TUV_NetGroup_2[Ausnet],Calc_TUV_NetGroup_2[[Customer type]:[Customer type]],$F176,Calc_TUV_NetGroup_2[[Cost item]:[Cost item]],$C176&\" - supply\")+\nSUMIFS(Calc_TUV_NetGroup_2[Ausnet],Calc_TUV_NetGroup_2[[Customer type]:[Customer type]],$F176,Calc_TUV_NetGroup_2[[Cost item]:[Cost item]],$C176&\" - usage\"))/\nIF($C176<>\"Controlled load\",$E$154,$E$164)=H160,\n0,1),\"-\")","v":"-"},{"$f":"IFERROR(\nIF(\n(SUMIFS(Calc_TUV_NetGroup_2[Citipower],Calc_TUV_NetGroup_2[[Customer type]:[Customer type]],$F176,Calc_TUV_NetGroup_2[[Cost item]:[Cost item]],$C176&\" - supply\")+\nSUMIFS(Calc_TUV_NetGroup_2[Citipower],Calc_TUV_NetGroup_2[[Customer type]:[Customer type]],$F176,Calc_TUV_NetGroup_2[[Cost item]:[Cost item]],$C176&\" - usage\"))/\nIF($C176<>\"Controlled load\",$E$154,$E$164)=I160,\n0,1),\"-\")","v":"-"},{"$f":"IFERROR(\nIF(\n(SUMIFS(Calc_TUV_NetGroup_2[Jemena],Calc_TUV_NetGroup_2[[Customer type]:[Customer type]],$F176,Calc_TUV_NetGroup_2[[Cost item]:[Cost item]],$C176&\" - supply\")+\nSUMIFS(Calc_TUV_NetGroup_2[Jemena],Calc_TUV_NetGroup_2[[Customer type]:[Customer type]],$F176,Calc_TUV_NetGroup_2[[Cost item]:[Cost item]],$C176&\" - usage\"))/\nIF($C176<>\"Controlled load\",$E$154,$E$164)=J160,\n0,1),\"-\")","v":"-"},{"$f":"IFERROR(\nIF(\n(SUMIFS(Calc_TUV_NetGroup_2[Powercor],Calc_TUV_NetGroup_2[[Customer type]:[Customer type]],$F176,Calc_TUV_NetGroup_2[[Cost item]:[Cost item]],$C176&\" - supply\")+\nSUMIFS(Calc_TUV_NetGroup_2[Powercor],Calc_TUV_NetGroup_2[[Customer type]:[Customer type]],$F176,Calc_TUV_NetGroup_2[[Cost item]:[Cost item]],$C176&\" - usage\"))/\nIF($C176<>\"Controlled load\",$E$154,$E$164)=K160,\n0,1),\"-\")","v":"-"},{"$f":"IFERROR(\nIF(\n(SUMIFS(Calc_TUV_NetGroup_2[United Energy],Calc_TUV_NetGroup_2[[Customer type]:[Customer type]],$F176,Calc_TUV_NetGroup_2[[Cost item]:[Cost item]],$C176&\" - supply\")+\nSUMIFS(Calc_TUV_NetGroup_2[United Energy],Calc_TUV_NetGroup_2[[Customer type]:[Customer type]],$F176,Calc_TUV_NetGroup_2[[Cost item]:[Cost item]],$C176&\" - usage\"))/\nIF($C176<>\"Controlled load\",$E$154,$E$164)=L160,\n0,1),\"-\")","v":"-"}]
[null,null,"TOU","Fixed","$","Small business","Network",{"$f":"IFERROR(\nIF(\n(SUMIFS(Calc_TUV_NetGroup_2[Ausnet],Calc_TUV_NetGroup_2[[Customer type]:[Customer type]],$F177,Calc_TUV_NetGroup_2[[Cost item]:[Cost item]],$C177&\" - supply\")+\nSUMIFS(Calc_TUV_NetGroup_2[Ausnet],Calc_TUV_NetGroup_2[[Customer type]:[Customer type]],$F177,Calc_TUV_NetGroup_2[[Cost item]:[Cost item]],$C177&\" - usage\"))/\nIF($C177<>\"Controlled load\",$E$154,$E$164)=H161,\n0,1),\"-\")","v":"-"},{"$f":"IFERROR(\nIF(\n(SUMIFS(Calc_TUV_NetGroup_2[Citipower],Calc_TUV_NetGroup_2[[Customer type]:[Customer type]],$F177,Calc_TUV_NetGroup_2[[Cost item]:[Cost item]],$C177&\" - supply\")+\nSUMIFS(Calc_TUV_NetGroup_2[Citipower],Calc_TUV_NetGroup_2[[Customer type]:[Customer type]],$F177,Calc_TUV_NetGroup_2[[Cost item]:[Cost item]],$C177&\" - usage\"))/\nIF($C177<>\"Controlled load\",$E$154,$E$164)=I161,\n0,1),\"-\")","v":"-"},{"$f":"IFERROR(\nIF(\n(SUMIFS(Calc_TUV_NetGroup_2[Jemena],Calc_TUV_NetGroup_2[[Customer type]:[Customer type]],$F177,Calc_TUV_NetGroup_2[[Cost item]:[Cost item]],$C177&\" - supply\")+\nSUMIFS(Calc_TUV_NetGroup_2[Jemena],Calc_TUV_NetGroup_2[[Customer type]:[Customer type]],$F177,Calc_TUV_NetGroup_2[[Cost item]:[Cost item]],$C177&\" - usage\"))/\nIF($C177<>\"Controlled load\",$E$154,$E$164)=J161,\n0,1),\"-\")","v":"-"},{"$f":"IFERROR(\nIF(\n(SUMIFS(Calc_TUV_NetGroup_2[Powercor],Calc_TUV_NetGroup_2[[Customer type]:[Customer type]],$F177,Calc_TUV_NetGroup_2[[Cost item]:[Cost item]],$C177&\" - supply\")+\nSUMIFS(Calc_TUV_NetGroup_2[Powercor],Calc_TUV_NetGroup_2[[Customer type]:[Customer type]],$F177,Calc_TUV_NetGroup_2[[Cost item]:[Cost item]],$C177&\" - usage\"))/\nIF($C177<>\"Controlled load\",$E$154,$E$164)=K161,\n0,1),\"-\")","v":"-"},{"$f":"IFERROR(\nIF(\n(SUMIFS(Calc_TUV_NetGroup_2[United Energy],Calc_TUV_NetGroup_2[[Customer type]:[Customer type]],$F177,Calc_TUV_NetGroup_2[[Cost item]:[Cost item]],$C177&\" - supply\")+\nSUMIFS(Calc_TUV_NetGroup_2[United Energy],Calc_TUV_NetGroup_2[[Customer type]:[Customer type]],$F177,Calc_TUV_NetGroup_2[[Cost item]:[Cost item]],$C177&\" - usage\"))/\nIF($C177<>\"Controlled load\",$E$154,$E$164)=L161,\n0,1),\"-\")","v":"-"}]
[null,null,"Controlled load","Variable","$","Residential","Network",{"$f":"IFERROR(\nIF(\n(SUMIFS(Calc_TUV_NetGroup_2[Ausnet],Calc_TUV_NetGroup_2[[Customer type]:[Customer type]],$F178,Calc_TUV_NetGroup_2[[Cost item]:[Cost item]],$C178&\" - supply\")+\nSUMIFS(Calc_TUV_NetGroup_2[Ausnet],Calc_TUV_NetGroup_2[[Customer type]:[Customer type]],$F178,Calc_TUV_NetGroup_2[[Cost item]:[Cost item]],$C178&\" - usage\"))/\nIF($C178<>\"Controlled load\",$E$154,$E$166)=H170,\n0,1),\"-\")","v":"-"},{"$f":"IFERROR(\nIF(\n(SUMIFS(Calc_TUV_NetGroup_2[Citipower],Calc_TUV_NetGroup_2[[Customer type]:[Customer type]],$F178,Calc_TUV_NetGroup_2[[Cost item]:[Cost item]],$C178&\" - supply\")+\nSUMIFS(Calc_TUV_NetGroup_2[Citipower],Calc_TUV_NetGroup_2[[Customer type]:[Customer type]],$F178,Calc_TUV_NetGroup_2[[Cost item]:[Cost item]],$C178&\" - usage\"))/\nIF($C178<>\"Controlled load\",$E$154,$E$166)=I170,\n0,1),\"-\")","v":"-"},{"$f":"IFERROR(\nIF(\n(SUMIFS(Calc_TUV_NetGroup_2[Jemena],Calc_TUV_NetGroup_2[[Customer type]:[Customer type]],$F178,Calc_TUV_NetGroup_2[[Cost item]:[Cost item]],$C178&\" - supply\")+\nSUMIFS(Calc_TUV_NetGroup_2[Jemena],Calc_TUV_NetGroup_2[[Customer type]:[Customer type]],$F178,Calc_TUV_NetGroup_2[[Cost item]:[Cost item]],$C178&\" - usage\"))/\nIF($C178<>\"Controlled load\",$E$154,$E$166)=J170,\n0,1),\"-\")","v":"-"},{"$f":"IFERROR(\nIF(\n(SUMIFS(Calc_TUV_NetGroup_2[Powercor],Calc_TUV_NetGroup_2[[Customer type]:[Customer type]],$F178,Calc_TUV_NetGroup_2[[Cost item]:[Cost item]],$C178&\" - supply\")+\nSUMIFS(Calc_TUV_NetGroup_2[Powercor],Calc_TUV_NetGroup_2[[Customer type]:[Customer type]],$F178,Calc_TUV_NetGroup_2[[Cost item]:[Cost item]],$C178&\" - usage\"))/\nIF($C178<>\"Controlled load\",$E$154,$E$166)=K170,\n0,1),\"-\")","v":"-"},{"$f":"IFERROR(\nIF(\n(SUMIFS(Calc_TUV_NetGroup_2[United Energy],Calc_TUV_NetGroup_2[[Customer type]:[Customer type]],$F178,Calc_TUV_NetGroup_2[[Cost item]:[Cost item]],$C178&\" - supply\")+\nSUMIFS(Calc_TUV_NetGroup_2[United Energy],Calc_TUV_NetGroup_2[[Customer type]:[Customer type]],$F178,Calc_TUV_NetGroup_2[[Cost item]:[Cost item]],$C178&\" - usage\"))/\nIF($C178<>\"Controlled load\",$E$154,$E$166)=L170,\n0,1),\"-\")","v":"-"}]
[]
[null,{"$f":"MAX(B$3:B179)+0.01","v":15.04},"Environmental true up rates"]
[]
[null,null,"Environmental true up values"]
[null,null,"Cost item","Fixed/Variable","Unit","Customer type","Cost element","Ausnet","Citipower","Jemena","Powercor","United Energy"]
[null,null,{"$f":"IF(COUNTIFS(Calc_TUV_Env_2[Pass through (Yes/No)],\"Yes\",Calc_TUV_Env_2[Cost item],\"Large-scale renewable energy target (LRET)\")=1,\"LRET True Up\",\"-\")","v":"LRET True Up"},"Variable","$/kWh","All","Environmental",{"$f":"IFERROR(SUMIFS(INDEX(Calc_TUV_Env_2[[Ausnet]:[United Energy]],0,MATCH(Calc_TUV_ENVGroup_2[[#Headers],[Ausnet]],Calc_TUV_Env_2[[#Headers],[Ausnet]:[United Energy]],0)),\nCalc_TUV_Env_2[Cost item],Calc_TUV_ENVGroup_2[[#This Row],[Cost item]],\nCalc_TUV_Env_2[Customer type],Calc_TUV_ENVGroup_2[[#This Row],[Customer type]]),\"-\")","v":-1.6591428732548732E-4},{"$f":"IFERROR(SUMIFS(INDEX(Calc_TUV_Env_2[[Ausnet]:[United Energy]],0,MATCH(Calc_TUV_ENVGroup_2[[#Headers],[Citipower]],Calc_TUV_Env_2[[#Headers],[Ausnet]:[United Energy]],0)),\nCalc_TUV_Env_2[Cost item],Calc_TUV_ENVGroup_2[[#This Row],[Cost item]],\nCalc_TUV_Env_2[Customer type],Calc_TUV_ENVGroup_2[[#This Row],[Customer type]]),\"-\")","v":-1.5973424686555542E-4},{"$f":"IFERROR(SUMIFS(INDEX(Calc_TUV_Env_2[[Ausnet]:[United Energy]],0,MATCH(Calc_TUV_ENVGroup_2[[#Headers],[Jemena]],Calc_TUV_Env_2[[#Headers],[Ausnet]:[United Energy]],0)),\nCalc_TUV_Env_2[Cost item],Calc_TUV_ENVGroup_2[[#This Row],[Cost item]],\nCalc_TUV_Env_2[Customer type],Calc_TUV_ENVGroup_2[[#This Row],[Customer type]]),\"-\")","v":-1.5978979328574007E-4},{"$f":"IFERROR(SUMIFS(INDEX(Calc_TUV_Env_2[[Ausnet]:[United Energy]],0,MATCH(Calc_TUV_ENVGroup_2[[#Headers],[Powercor]],Calc_TUV_Env_2[[#Headers],[Ausnet]:[United Energy]],0)),\nCalc_TUV_Env_2[Cost item],Calc_TUV_ENVGroup_2[[#This Row],[Cost item]],\nCalc_TUV_Env_2[Customer type],Calc_TUV_ENVGroup_2[[#This Row],[Customer type]]),\"-\")","v":-1.6377603685831233E-4},{"$f":"IFERROR(SUMIFS(INDEX(Calc_TUV_Env_2[[Ausnet]:[United Energy]],0,MATCH(Calc_TUV_ENVGroup_2[[#Headers],[United Energy]],Calc_TUV_Env_2[[#Headers],[Ausnet]:[United Energy]],0)),\nCalc_TUV_Env_2[Cost item],Calc_TUV_ENVGroup_2[[#This Row],[Cost item]],\nCalc_TUV_Env_2[Customer type],Calc_TUV_ENVGroup_2[[#This Row],[Customer type]]),\"-\")","v":-1.6003341758034665E-4}]
[null,null,{"$f":"IF(COUNTIFS(Calc_TUV_Env_2[Pass through (Yes/No)],\"Yes\",Calc_TUV_Env_2[Cost item],\"Small-scale renewable energy scheme (SRES)\")=1,\"SRES True Up\",\"-\")","v":"SRES True Up"},"Variable","$/kWh","All","Environmental",{"$f":"IFERROR(SUMIFS(INDEX(Calc_TUV_Env_2[[Ausnet]:[United Energy]],0,MATCH(Calc_TUV_ENVGroup_2[[#Headers],[Ausnet]],Calc_TUV_Env_2[[#Headers],[Ausnet]:[United Energy]],0)),\nCalc_TUV_Env_2[Cost item],Calc_TUV_ENVGroup_2[[#This Row],[Cost item]],\nCalc_TUV_Env_2[Customer type],Calc_TUV_ENVGroup_2[[#This Row],[Customer type]]),\"-\")","v":8.2457857552792183E-4},{"$f":"IFERROR(SUMIFS(INDEX(Calc_TUV_Env_2[[Ausnet]:[United Energy]],0,MATCH(Calc_TUV_ENVGroup_2[[#Headers],[Citipower]],Calc_TUV_Env_2[[#Headers],[Ausnet]:[United Energy]],0)),\nCalc_TUV_Env_2[Cost item],Calc_TUV_ENVGroup_2[[#This Row],[Cost item]],\nCalc_TUV_Env_2[Customer type],Calc_TUV_ENVGroup_2[[#This Row],[Customer type]]),\"-\")","v":7.9386434927711995E-4},{"$f":"IFERROR(SUMIFS(INDEX(Calc_TUV_Env_2[[Ausnet]:[United Energy]],0,MATCH(Calc_TUV_ENVGroup_2[[#Headers],[Jemena]],Calc_TUV_Env_2[[#Headers],[Ausnet]:[United Energy]],0)),\nCalc_TUV_Env_2[Cost item],Calc_TUV_ENVGroup_2[[#This Row],[Cost item]],\nCalc_TUV_Env_2[Customer type],Calc_TUV_ENVGroup_2[[#This Row],[Customer type]]),\"-\")","v":7.9414040981880003E-4},{"$f":"IFERROR(SUMIFS(INDEX(Calc_TUV_Env_2[[Ausnet]:[United Energy]],0,MATCH(Calc_TUV_ENVGroup_2[[#Headers],[Powercor]],Calc_TUV_Env_2[[#Headers],[Ausnet]:[United Energy]],0)),\nCalc_TUV_Env_2[Cost item],Calc_TUV_ENVGroup_2[[#This Row],[Cost item]],\nCalc_TUV_Env_2[Customer type],Calc_TUV_ENVGroup_2[[#This Row],[Customer type]]),\"-\")","v":8.1395166959494355E-4},{"$f":"IFERROR(SUMIFS(INDEX(Calc_TUV_Env_2[[Ausnet]:[United Energy]],0,MATCH(Calc_TUV_ENVGroup_2[[#Headers],[United Energy]],Calc_TUV_Env_2[[#Headers],[Ausnet]:[United Energy]],0)),\nCalc_TUV_Env_2[Cost item],Calc_TUV_ENVGroup_2[[#This Row],[Cost item]],\nCalc_TUV_Env_2[Customer type],Calc_TUV_ENVGroup_2[[#This Row],[Customer type]]),\"-\")","v":7.9535119990233613E-4}]
[null,null,{"$f":"IF(COUNTIFS(Calc_TUV_Env_2[Pass through (Yes/No)],\"Yes\",Calc_TUV_Env_2[Cost item],\"Victorian energy upgrades (VEU)\")=1,\"VEU True Up\",\"-\")","v":"-"},"Variable","$/kWh","All","Environmental",{"$f":"IFERROR(SUMIFS(INDEX(Calc_TUV_Env_2[[Ausnet]:[United Energy]],0,MATCH(Calc_TUV_ENVGroup_2[[#Headers],[Ausnet]],Calc_TUV_Env_2[[#Headers],[Ausnet]:[United Energy]],0)),\nCalc_TUV_Env_2[Cost item],Calc_TUV_ENVGroup_2[[#This Row],[Cost item]],\nCalc_TUV_Env_2[Customer type],Calc_TUV_ENVGroup_2[[#This Row],[Customer type]]),\"-\")","v":0},{"$f":"IFERROR(SUMIFS(INDEX(Calc_TUV_Env_2[[Ausnet]:[United Energy]],0,MATCH(Calc_TUV_ENVGroup_2[[#Headers],[Citipower]],Calc_TUV_Env_2[[#Headers],[Ausnet]:[United Energy]],0)),\nCalc_TUV_Env_2[Cost item],Calc_TUV_ENVGroup_2[[#This Row],[Cost item]],\nCalc_TUV_Env_2[Customer type],Calc_TUV_ENVGroup_2[[#This Row],[Customer type]]),\"-\")","v":0},{"$f":"IFERROR(SUMIFS(INDEX(Calc_TUV_Env_2[[Ausnet]:[United Energy]],0,MATCH(Calc_TUV_ENVGroup_2[[#Headers],[Jemena]],Calc_TUV_Env_2[[#Headers],[Ausnet]:[United Energy]],0)),\nCalc_TUV_Env_2[Cost item],Calc_TUV_ENVGroup_2[[#This Row],[Cost item]],\nCalc_TUV_Env_2[Customer type],Calc_TUV_ENVGroup_2[[#This Row],[Customer type]]),\"-\")","v":0},{"$f":"IFERROR(SUMIFS(INDEX(Calc_TUV_Env_2[[Ausnet]:[United Energy]],0,MATCH(Calc_TUV_ENVGroup_2[[#Headers],[Powercor]],Calc_TUV_Env_2[[#Headers],[Ausnet]:[United Energy]],0)),\nCalc_TUV_Env_2[Cost item],Calc_TUV_ENVGroup_2[[#This Row],[Cost item]],\nCalc_TUV_Env_2[Customer type],Calc_TUV_ENVGroup_2[[#This Row],[Customer type]]),\"-\")","v":0},{"$f":"IFERROR(SUMIFS(INDEX(Calc_TUV_Env_2[[Ausnet]:[United Energy]],0,MATCH(Calc_TUV_ENVGroup_2[[#Headers],[United Energy]],Calc_TUV_Env_2[[#Headers],[Ausnet]:[United Energy]],0)),\nCalc_TUV_Env_2[Cost item],Calc_TUV_ENVGroup_2[[#This Row],[Cost item]],\nCalc_TUV_Env_2[Customer type],Calc_TUV_ENVGroup_2[[#This Row],[Customer type]]),\"-\")","v":0}]
[]
[null,null,"Period (days)","Decision",{"$f":"INDEX(Input_DecisionActual[Decision],MATCH(Calc_TU_rates!E189,Input_DecisionActual[Actual],0),1)","v":"VDO 2023-24 - Final"},{"$f":"INDEX(Input_TU_Periods[],2,MATCH($E188,Inputs!$C$221:$BM$221,0))","v":366}]
[null,null,"Period (days)","Actual",{"$f":"D135","v":"VDO 2024-25 - Final"},{"$f":"INDEX(Input_TU_Periods[],2,MATCH($E189,Inputs!$C$221:$BM$221,0))","v":365}]
[null,null,"Decision period multiplier",null,null,{"$f":"F188/F189","v":1.0027397260273974}]
[]
[null,null,"Calc_TUR_ENV_2"]
[null,null,"Rate type","True up","Unit","Customer type","Cost element","Ausnet","Citipower","Jemena","Powercor","United Energy"]
[null,null,"Single rate","LRET true up","$/kWh","Residential","Environmental",{"$f":"IFERROR(\nIF(OR(\nAND(Calc_TUR_ENV_2[[#Headers],[Ausnet]]=\"Ausnet\",Calc_TUR_ENV_2[[#This Row],[Rate type]:[Rate type]]=\"Single rate\"),\nAND(Calc_TUR_ENV_2[[#Headers],[Ausnet]]<>\"Ausnet\",OR(Calc_TUR_ENV_2[[#This Row],[Rate type]:[Rate type]]=\"Block 1\",Calc_TUR_ENV_2[[#This Row],[Rate type]:[Rate type]]=\"Balance\"))),\"-\",\n\nSUMIFS(Calc_TUV_ENVGroup_2[Ausnet],\nCalc_TUV_ENVGroup_2[[Cost item]:[Cost item]],Calc_TUR_ENV_2[[#This Row],[True up]:[True up]],\nCalc_TUV_ENVGroup_2[[Cost element]:[Cost element]],Calc_TUR_ENV_2[[#This Row],[Cost element]:[Cost element]])\n*\n($F$188/$F$189)),\"-\")","v":"-"},{"$f":"IFERROR(\nIF(OR(\nAND(Calc_TUR_ENV_2[[#Headers],[Citipower]]=\"Ausnet\",Calc_TUR_ENV_2[[#This Row],[Rate type]:[Rate type]]=\"Single rate\"),\nAND(Calc_TUR_ENV_2[[#Headers],[Citipower]]<>\"Ausnet\",OR(Calc_TUR_ENV_2[[#This Row],[Rate type]:[Rate type]]=\"Block 1\",Calc_TUR_ENV_2[[#This Row],[Rate type]:[Rate type]]=\"Balance\"))),\"-\",\n\nSUMIFS(Calc_TUV_ENVGroup_2[Citipower],\nCalc_TUV_ENVGroup_2[[Cost item]:[Cost item]],Calc_TUR_ENV_2[[#This Row],[True up]:[True up]],\nCalc_TUV_ENVGroup_2[[Cost element]:[Cost element]],Calc_TUR_ENV_2[[#This Row],[Cost element]:[Cost element]])\n*\n($F$188/$F$189)),\"-\")","v":-1.6017187493915969E-4},{"$f":"IFERROR(\nIF(OR(\nAND(Calc_TUR_ENV_2[[#Headers],[Jemena]]=\"Ausnet\",Calc_TUR_ENV_2[[#This Row],[Rate type]:[Rate type]]=\"Single rate\"),\nAND(Calc_TUR_ENV_2[[#Headers],[Jemena]]<>\"Ausnet\",OR(Calc_TUR_ENV_2[[#This Row],[Rate type]:[Rate type]]=\"Block 1\",Calc_TUR_ENV_2[[#This Row],[Rate type]:[Rate type]]=\"Balance\"))),\"-\",\n\nSUMIFS(Calc_TUV_ENVGroup_2[Jemena],\nCalc_TUV_ENVGroup_2[[Cost item]:[Cost item]],Calc_TUR_ENV_2[[#This Row],[True up]:[True up]],\nCalc_TUV_ENVGroup_2[[Cost element]:[Cost element]],Calc_TUR_ENV_2[[#This Row],[Cost element]:[Cost element]])\n*\n($F$188/$F$189)),\"-\")","v":-1.6022757354131745E-4},{"$f":"IFERROR(\nIF(OR(\nAND(Calc_TUR_ENV_2[[#Headers],[Powercor]]=\"Ausnet\",Calc_TUR_ENV_2[[#This Row],[Rate type]:[Rate type]]=\"Single rate\"),\nAND(Calc_TUR_ENV_2[[#Headers],[Powercor]]<>\"Ausnet\",OR(Calc_TUR_ENV_2[[#This Row],[Rate type]:[Rate type]]=\"Block 1\",Calc_TUR_ENV_2[[#This Row],[Rate type]:[Rate type]]=\"Balance\"))),\"-\",\n\nSUMIFS(Calc_TUV_ENVGroup_2[Powercor],\nCalc_TUV_ENVGroup_2[[Cost item]:[Cost item]],Calc_TUR_ENV_2[[#This Row],[True up]:[True up]],\nCalc_TUV_ENVGroup_2[[Cost element]:[Cost element]],Calc_TUR_ENV_2[[#This Row],[Cost element]:[Cost element]])\n*\n($F$188/$F$189)),\"-\")","v":-1.6422473832915704E-4},{"$f":"IFERROR(\nIF(OR(\nAND(Calc_TUR_ENV_2[[#Headers],[United Energy]]=\"Ausnet\",Calc_TUR_ENV_2[[#This Row],[Rate type]:[Rate type]]=\"Single rate\"),\nAND(Calc_TUR_ENV_2[[#Headers],[United Energy]]<>\"Ausnet\",OR(Calc_TUR_ENV_2[[#This Row],[Rate type]:[Rate type]]=\"Block 1\",Calc_TUR_ENV_2[[#This Row],[Rate type]:[Rate type]]=\"Balance\"))),\"-\",\n\nSUMIFS(Calc_TUV_ENVGroup_2[United Energy],\nCalc_TUV_ENVGroup_2[[Cost item]:[Cost item]],Calc_TUR_ENV_2[[#This Row],[True up]:[True up]],\nCalc_TUV_ENVGroup_2[[Cost element]:[Cost element]],Calc_TUR_ENV_2[[#This Row],[Cost element]:[Cost element]])\n*\n($F$188/$F$189)),\"-\")","v":-1.6047186529974486E-4}]
[null,null,"Single rate","LRET true up","$/kWh","Small business","Environmental",{"$f":"IFERROR(\nIF(OR(\nAND(Calc_TUR_ENV_2[[#Headers],[Ausnet]]=\"Ausnet\",Calc_TUR_ENV_2[[#This Row],[Rate type]:[Rate type]]=\"Single rate\"),\nAND(Calc_TUR_ENV_2[[#Headers],[Ausnet]]<>\"Ausnet\",OR(Calc_TUR_ENV_2[[#This Row],[Rate type]:[Rate type]]=\"Block 1\",Calc_TUR_ENV_2[[#This Row],[Rate type]:[Rate type]]=\"Balance\"))),\"-\",\n\nSUMIFS(Calc_TUV_ENVGroup_2[Ausnet],\nCalc_TUV_ENVGroup_2[[Cost item]:[Cost item]],Calc_TUR_ENV_2[[#This Row],[True up]:[True up]],\nCalc_TUV_ENVGroup_2[[Cost element]:[Cost element]],Calc_TUR_ENV_2[[#This Row],[Cost element]:[Cost element]])\n*\n($F$188/$F$189)),\"-\")","v":"-"},{"$f":"IFERROR(\nIF(OR(\nAND(Calc_TUR_ENV_2[[#Headers],[Citipower]]=\"Ausnet\",Calc_TUR_ENV_2[[#This Row],[Rate type]:[Rate type]]=\"Single rate\"),\nAND(Calc_TUR_ENV_2[[#Headers],[Citipower]]<>\"Ausnet\",OR(Calc_TUR_ENV_2[[#This Row],[Rate type]:[Rate type]]=\"Block 1\",Calc_TUR_ENV_2[[#This Row],[Rate type]:[Rate type]]=\"Balance\"))),\"-\",\n\nSUMIFS(Calc_TUV_ENVGroup_2[Citipower],\nCalc_TUV_ENVGroup_2[[Cost item]:[Cost item]],Calc_TUR_ENV_2[[#This Row],[True up]:[True up]],\nCalc_TUV_ENVGroup_2[[Cost element]:[Cost element]],Calc_TUR_ENV_2[[#This Row],[Cost element]:[Cost element]])\n*\n($F$188/$F$189)),\"-\")","v":-1.6017187493915969E-4},{"$f":"IFERROR(\nIF(OR(\nAND(Calc_TUR_ENV_2[[#Headers],[Jemena]]=\"Ausnet\",Calc_TUR_ENV_2[[#This Row],[Rate type]:[Rate type]]=\"Single rate\"),\nAND(Calc_TUR_ENV_2[[#Headers],[Jemena]]<>\"Ausnet\",OR(Calc_TUR_ENV_2[[#This Row],[Rate type]:[Rate type]]=\"Block 1\",Calc_TUR_ENV_2[[#This Row],[Rate type]:[Rate type]]=\"Balance\"))),\"-\",\n\nSUMIFS(Calc_TUV_ENVGroup_2[Jemena],\nCalc_TUV_ENVGroup_2[[Cost item]:[Cost item]],Calc_TUR_ENV_2[[#This Row],[True up]:[True up]],\nCalc_TUV_ENVGroup_2[[Cost element]:[Cost element]],Calc_TUR_ENV_2[[#This Row],[Cost element]:[Cost element]])\n*\n($F$188/$F$189)),\"-\")","v":-1.6022757354131745E-4},{"$f":"IFERROR(\nIF(OR(\nAND(Calc_TUR_ENV_2[[#Headers],[Powercor]]=\"Ausnet\",Calc_TUR_ENV_2[[#This Row],[Rate type]:[Rate type]]=\"Single rate\"),\nAND(Calc_TUR_ENV_2[[#Headers],[Powercor]]<>\"Ausnet\",OR(Calc_TUR_ENV_2[[#This Row],[Rate type]:[Rate type]]=\"Block 1\",Calc_TUR_ENV_2[[#This Row],[Rate type]:[Rate type]]=\"Balance\"))),\"-\",\n\nSUMIFS(Calc_TUV_ENVGroup_2[Powercor],\nCalc_TUV_ENVGroup_2[[Cost item]:[Cost item]],Calc_TUR_ENV_2[[#This Row],[True up]:[True up]],\nCalc_TUV_ENVGroup_2[[Cost element]:[Cost element]],Calc_TUR_ENV_2[[#This Row],[Cost element]:[Cost element]])\n*\n($F$188/$F$189)),\"-\")","v":-1.6422473832915704E-4},{"$f":"IFERROR(\nIF(OR(\nAND(Calc_TUR_ENV_2[[#Headers],[United Energy]]=\"Ausnet\",Calc_TUR_ENV_2[[#This Row],[Rate type]:[Rate type]]=\"Single rate\"),\nAND(Calc_TUR_ENV_2[[#Headers],[United Energy]]<>\"Ausnet\",OR(Calc_TUR_ENV_2[[#This Row],[Rate type]:[Rate type]]=\"Block 1\",Calc_TUR_ENV_2[[#This Row],[Rate type]:[Rate type]]=\"Balance\"))),\"-\",\n\nSUMIFS(Calc_TUV_ENVGroup_2[United Energy],\nCalc_TUV_ENVGroup_2[[Cost item]:[Cost item]],Calc_TUR_ENV_2[[#This Row],[True up]:[True up]],\nCalc_TUV_ENVGroup_2[[Cost element]:[Cost element]],Calc_TUR_ENV_2[[#This Row],[Cost element]:[Cost element]])\n*\n($F$188/$F$189)),\"-\")","v":-1.6047186529974486E-4}]
[null,null,"Block 1","LRET true up","$/kWh","Residential","Environmental",{"$f":"IFERROR(\nIF(OR(\nAND(Calc_TUR_ENV_2[[#Headers],[Ausnet]]=\"Ausnet\",Calc_TUR_ENV_2[[#This Row],[Rate type]:[Rate type]]=\"Single rate\"),\nAND(Calc_TUR_ENV_2[[#Headers],[Ausnet]]<>\"Ausnet\",OR(Calc_TUR_ENV_2[[#This Row],[Rate type]:[Rate type]]=\"Block 1\",Calc_TUR_ENV_2[[#This Row],[Rate type]:[Rate type]]=\"Balance\"))),\"-\",\n\nSUMIFS(Calc_TUV_ENVGroup_2[Ausnet],\nCalc_TUV_ENVGroup_2[[Cost item]:[Cost item]],Calc_TUR_ENV_2[[#This Row],[True up]:[True up]],\nCalc_TUV_ENVGroup_2[[Cost element]:[Cost element]],Calc_TUR_ENV_2[[#This Row],[Cost element]:[Cost element]])\n*\n($F$188/$F$189)),\"-\")","v":-1.6636884701679003E-4},{"$f":"IFERROR(\nIF(OR(\nAND(Calc_TUR_ENV_2[[#Headers],[Citipower]]=\"Ausnet\",Calc_TUR_ENV_2[[#This Row],[Rate type]:[Rate type]]=\"Single rate\"),\nAND(Calc_TUR_ENV_2[[#Headers],[Citipower]]<>\"Ausnet\",OR(Calc_TUR_ENV_2[[#This Row],[Rate type]:[Rate type]]=\"Block 1\",Calc_TUR_ENV_2[[#This Row],[Rate type]:[Rate type]]=\"Balance\"))),\"-\",\n\nSUMIFS(Calc_TUV_ENVGroup_2[Citipower],\nCalc_TUV_ENVGroup_2[[Cost item]:[Cost item]],Calc_TUR_ENV_2[[#This Row],[True up]:[True up]],\nCalc_TUV_ENVGroup_2[[Cost element]:[Cost element]],Calc_TUR_ENV_2[[#This Row],[Cost element]:[Cost element]])\n*\n($F$188/$F$189)),\"-\")","v":"-"},{"$f":"IFERROR(\nIF(OR(\nAND(Calc_TUR_ENV_2[[#Headers],[Jemena]]=\"Ausnet\",Calc_TUR_ENV_2[[#This Row],[Rate type]:[Rate type]]=\"Single rate\"),\nAND(Calc_TUR_ENV_2[[#Headers],[Jemena]]<>\"Ausnet\",OR(Calc_TUR_ENV_2[[#This Row],[Rate type]:[Rate type]]=\"Block 1\",Calc_TUR_ENV_2[[#This Row],[Rate type]:[Rate type]]=\"Balance\"))),\"-\",\n\nSUMIFS(Calc_TUV_ENVGroup_2[Jemena],\nCalc_TUV_ENVGroup_2[[Cost item]:[Cost item]],Calc_TUR_ENV_2[[#This Row],[True up]:[True up]],\nCalc_TUV_ENVGroup_2[[Cost element]:[Cost element]],Calc_TUR_ENV_2[[#This Row],[Cost element]:[Cost element]])\n*\n($F$188/$F$189)),\"-\")","v":"-"},{"$f":"IFERROR(\nIF(OR(\nAND(Calc_TUR_ENV_2[[#Headers],[Powercor]]=\"Ausnet\",Calc_TUR_ENV_2[[#This Row],[Rate type]:[Rate type]]=\"Single rate\"),\nAND(Calc_TUR_ENV_2[[#Headers],[Powercor]]<>\"Ausnet\",OR(Calc_TUR_ENV_2[[#This Row],[Rate type]:[Rate type]]=\"Block 1\",Calc_TUR_ENV_2[[#This Row],[Rate type]:[Rate type]]=\"Balance\"))),\"-\",\n\nSUMIFS(Calc_TUV_ENVGroup_2[Powercor],\nCalc_TUV_ENVGroup_2[[Cost item]:[Cost item]],Calc_TUR_ENV_2[[#This Row],[True up]:[True up]],\nCalc_TUV_ENVGroup_2[[Cost element]:[Cost element]],Calc_TUR_ENV_2[[#This Row],[Cost element]:[Cost element]])\n*\n($F$188/$F$189)),\"-\")","v":"-"},{"$f":"IFERROR(\nIF(OR(\nAND(Calc_TUR_ENV_2[[#Headers],[United Energy]]=\"Ausnet\",Calc_TUR_ENV_2[[#This Row],[Rate type]:[Rate type]]=\"Single rate\"),\nAND(Calc_TUR_ENV_2[[#Headers],[United Energy]]<>\"Ausnet\",OR(Calc_TUR_ENV_2[[#This Row],[Rate type]:[Rate type]]=\"Block 1\",Calc_TUR_ENV_2[[#This Row],[Rate type]:[Rate type]]=\"Balance\"))),\"-\",\n\nSUMIFS(Calc_TUV_ENVGroup_2[United Energy],\nCalc_TUV_ENVGroup_2[[Cost item]:[Cost item]],Calc_TUR_ENV_2[[#This Row],[True up]:[True up]],\nCalc_TUV_ENVGroup_2[[Cost element]:[Cost element]],Calc_TUR_ENV_2[[#This Row],[Cost element]:[Cost element]])\n*\n($F$188/$F$189)),\"-\")","v":"-"}]
[null,null,"Block 1","LRET true up","$/kWh","Small business","Environmental",{"$f":"IFERROR(\nIF(OR(\nAND(Calc_TUR_ENV_2[[#Headers],[Ausnet]]=\"Ausnet\",Calc_TUR_ENV_2[[#This Row],[Rate type]:[Rate type]]=\"Single rate\"),\nAND(Calc_TUR_ENV_2[[#Headers],[Ausnet]]<>\"Ausnet\",OR(Calc_TUR_ENV_2[[#This Row],[Rate type]:[Rate type]]=\"Block 1\",Calc_TUR_ENV_2[[#This Row],[Rate type]:[Rate type]]=\"Balance\"))),\"-\",\n\nSUMIFS(Calc_TUV_ENVGroup_2[Ausnet],\nCalc_TUV_ENVGroup_2[[Cost item]:[Cost item]],Calc_TUR_ENV_2[[#This Row],[True up]:[True up]],\nCalc_TUV_ENVGroup_2[[Cost element]:[Cost element]],Calc_TUR_ENV_2[[#This Row],[Cost element]:[Cost element]])\n*\n($F$188/$F$189)),\"-\")","v":-1.6636884701679003E-4},{"$f":"IFERROR(\nIF(OR(\nAND(Calc_TUR_ENV_2[[#Headers],[Citipower]]=\"Ausnet\",Calc_TUR_ENV_2[[#This Row],[Rate type]:[Rate type]]=\"Single rate\"),\nAND(Calc_TUR_ENV_2[[#Headers],[Citipower]]<>\"Ausnet\",OR(Calc_TUR_ENV_2[[#This Row],[Rate type]:[Rate type]]=\"Block 1\",Calc_TUR_ENV_2[[#This Row],[Rate type]:[Rate type]]=\"Balance\"))),\"-\",\n\nSUMIFS(Calc_TUV_ENVGroup_2[Citipower],\nCalc_TUV_ENVGroup_2[[Cost item]:[Cost item]],Calc_TUR_ENV_2[[#This Row],[True up]:[True up]],\nCalc_TUV_ENVGroup_2[[Cost element]:[Cost element]],Calc_TUR_ENV_2[[#This Row],[Cost element]:[Cost element]])\n*\n($F$188/$F$189)),\"-\")","v":"-"},{"$f":"IFERROR(\nIF(OR(\nAND(Calc_TUR_ENV_2[[#Headers],[Jemena]]=\"Ausnet\",Calc_TUR_ENV_2[[#This Row],[Rate type]:[Rate type]]=\"Single rate\"),\nAND(Calc_TUR_ENV_2[[#Headers],[Jemena]]<>\"Ausnet\",OR(Calc_TUR_ENV_2[[#This Row],[Rate type]:[Rate type]]=\"Block 1\",Calc_TUR_ENV_2[[#This Row],[Rate type]:[Rate type]]=\"Balance\"))),\"-\",\n\nSUMIFS(Calc_TUV_ENVGroup_2[Jemena],\nCalc_TUV_ENVGroup_2[[Cost item]:[Cost item]],Calc_TUR_ENV_2[[#This Row],[True up]:[True up]],\nCalc_TUV_ENVGroup_2[[Cost element]:[Cost element]],Calc_TUR_ENV_2[[#This Row],[Cost element]:[Cost element]])\n*\n($F$188/$F$189)),\"-\")","v":"-"},{"$f":"IFERROR(\nIF(OR(\nAND(Calc_TUR_ENV_2[[#Headers],[Powercor]]=\"Ausnet\",Calc_TUR_ENV_2[[#This Row],[Rate type]:[Rate type]]=\"Single rate\"),\nAND(Calc_TUR_ENV_2[[#Headers],[Powercor]]<>\"Ausnet\",OR(Calc_TUR_ENV_2[[#This Row],[Rate type]:[Rate type]]=\"Block 1\",Calc_TUR_ENV_2[[#This Row],[Rate type]:[Rate type]]=\"Balance\"))),\"-\",\n\nSUMIFS(Calc_TUV_ENVGroup_2[Powercor],\nCalc_TUV_ENVGroup_2[[Cost item]:[Cost item]],Calc_TUR_ENV_2[[#This Row],[True up]:[True up]],\nCalc_TUV_ENVGroup_2[[Cost element]:[Cost element]],Calc_TUR_ENV_2[[#This Row],[Cost element]:[Cost element]])\n*\n($F$188/$F$189)),\"-\")","v":"-"},{"$f":"IFERROR(\nIF(OR(\nAND(Calc_TUR_ENV_2[[#Headers],[United Energy]]=\"Ausnet\",Calc_TUR_ENV_2[[#This Row],[Rate type]:[Rate type]]=\"Single rate\"),\nAND(Calc_TUR_ENV_2[[#Headers],[United Energy]]<>\"Ausnet\",OR(Calc_TUR_ENV_2[[#This Row],[Rate type]:[Rate type]]=\"Block 1\",Calc_TUR_ENV_2[[#This Row],[Rate type]:[Rate type]]=\"Balance\"))),\"-\",\n\nSUMIFS(Calc_TUV_ENVGroup_2[United Energy],\nCalc_TUV_ENVGroup_2[[Cost item]:[Cost item]],Calc_TUR_ENV_2[[#This Row],[True up]:[True up]],\nCalc_TUV_ENVGroup_2[[Cost element]:[Cost element]],Calc_TUR_ENV_2[[#This Row],[Cost element]:[Cost element]])\n*\n($F$188/$F$189)),\"-\")","v":"-"}]
[null,null,"Balance","LRET true up","$/kWh","Residential","Environmental",{"$f":"IFERROR(\nIF(OR(\nAND(Calc_TUR_ENV_2[[#Headers],[Ausnet]]=\"Ausnet\",Calc_TUR_ENV_2[[#This Row],[Rate type]:[Rate type]]=\"Single rate\"),\nAND(Calc_TUR_ENV_2[[#Headers],[Ausnet]]<>\"Ausnet\",OR(Calc_TUR_ENV_2[[#This Row],[Rate type]:[Rate type]]=\"Block 1\",Calc_TUR_ENV_2[[#This Row],[Rate type]:[Rate type]]=\"Balance\"))),\"-\",\n\nSUMIFS(Calc_TUV_ENVGroup_2[Ausnet],\nCalc_TUV_ENVGroup_2[[Cost item]:[Cost item]],Calc_TUR_ENV_2[[#This Row],[True up]:[True up]],\nCalc_TUV_ENVGroup_2[[Cost element]:[Cost element]],Calc_TUR_ENV_2[[#This Row],[Cost element]:[Cost element]])\n*\n($F$188/$F$189)),\"-\")","v":-1.6636884701679003E-4},{"$f":"IFERROR(\nIF(OR(\nAND(Calc_TUR_ENV_2[[#Headers],[Citipower]]=\"Ausnet\",Calc_TUR_ENV_2[[#This Row],[Rate type]:[Rate type]]=\"Single rate\"),\nAND(Calc_TUR_ENV_2[[#Headers],[Citipower]]<>\"Ausnet\",OR(Calc_TUR_ENV_2[[#This Row],[Rate type]:[Rate type]]=\"Block 1\",Calc_TUR_ENV_2[[#This Row],[Rate type]:[Rate type]]=\"Balance\"))),\"-\",\n\nSUMIFS(Calc_TUV_ENVGroup_2[Citipower],\nCalc_TUV_ENVGroup_2[[Cost item]:[Cost item]],Calc_TUR_ENV_2[[#This Row],[True up]:[True up]],\nCalc_TUV_ENVGroup_2[[Cost element]:[Cost element]],Calc_TUR_ENV_2[[#This Row],[Cost element]:[Cost element]])\n*\n($F$188/$F$189)),\"-\")","v":"-"},{"$f":"IFERROR(\nIF(OR(\nAND(Calc_TUR_ENV_2[[#Headers],[Jemena]]=\"Ausnet\",Calc_TUR_ENV_2[[#This Row],[Rate type]:[Rate type]]=\"Single rate\"),\nAND(Calc_TUR_ENV_2[[#Headers],[Jemena]]<>\"Ausnet\",OR(Calc_TUR_ENV_2[[#This Row],[Rate type]:[Rate type]]=\"Block 1\",Calc_TUR_ENV_2[[#This Row],[Rate type]:[Rate type]]=\"Balance\"))),\"-\",\n\nSUMIFS(Calc_TUV_ENVGroup_2[Jemena],\nCalc_TUV_ENVGroup_2[[Cost item]:[Cost item]],Calc_TUR_ENV_2[[#This Row],[True up]:[True up]],\nCalc_TUV_ENVGroup_2[[Cost element]:[Cost element]],Calc_TUR_ENV_2[[#This Row],[Cost element]:[Cost element]])\n*\n($F$188/$F$189)),\"-\")","v":"-"},{"$f":"IFERROR(\nIF(OR(\nAND(Calc_TUR_ENV_2[[#Headers],[Powercor]]=\"Ausnet\",Calc_TUR_ENV_2[[#This Row],[Rate type]:[Rate type]]=\"Single rate\"),\nAND(Calc_TUR_ENV_2[[#Headers],[Powercor]]<>\"Ausnet\",OR(Calc_TUR_ENV_2[[#This Row],[Rate type]:[Rate type]]=\"Block 1\",Calc_TUR_ENV_2[[#This Row],[Rate type]:[Rate type]]=\"Balance\"))),\"-\",\n\nSUMIFS(Calc_TUV_ENVGroup_2[Powercor],\nCalc_TUV_ENVGroup_2[[Cost item]:[Cost item]],Calc_TUR_ENV_2[[#This Row],[True up]:[True up]],\nCalc_TUV_ENVGroup_2[[Cost element]:[Cost element]],Calc_TUR_ENV_2[[#This Row],[Cost element]:[Cost element]])\n*\n($F$188/$F$189)),\"-\")","v":"-"},{"$f":"IFERROR(\nIF(OR(\nAND(Calc_TUR_ENV_2[[#Headers],[United Energy]]=\"Ausnet\",Calc_TUR_ENV_2[[#This Row],[Rate type]:[Rate type]]=\"Single rate\"),\nAND(Calc_TUR_ENV_2[[#Headers],[United Energy]]<>\"Ausnet\",OR(Calc_TUR_ENV_2[[#This Row],[Rate type]:[Rate type]]=\"Block 1\",Calc_TUR_ENV_2[[#This Row],[Rate type]:[Rate type]]=\"Balance\"))),\"-\",\n\nSUMIFS(Calc_TUV_ENVGroup_2[United Energy],\nCalc_TUV_ENVGroup_2[[Cost item]:[Cost item]],Calc_TUR_ENV_2[[#This Row],[True up]:[True up]],\nCalc_TUV_ENVGroup_2[[Cost element]:[Cost element]],Calc_TUR_ENV_2[[#This Row],[Cost element]:[Cost element]])\n*\n($F$188/$F$189)),\"-\")","v":"-"}]
[null,null,"Balance","LRET true up","$/kWh","Small business","Environmental",{"$f":"IFERROR(\nIF(OR(\nAND(Calc_TUR_ENV_2[[#Headers],[Ausnet]]=\"Ausnet\",Calc_TUR_ENV_2[[#This Row],[Rate type]:[Rate type]]=\"Single rate\"),\nAND(Calc_TUR_ENV_2[[#Headers],[Ausnet]]<>\"Ausnet\",OR(Calc_TUR_ENV_2[[#This Row],[Rate type]:[Rate type]]=\"Block 1\",Calc_TUR_ENV_2[[#This Row],[Rate type]:[Rate type]]=\"Balance\"))),\"-\",\n\nSUMIFS(Calc_TUV_ENVGroup_2[Ausnet],\nCalc_TUV_ENVGroup_2[[Cost item]:[Cost item]],Calc_TUR_ENV_2[[#This Row],[True up]:[True up]],\nCalc_TUV_ENVGroup_2[[Cost element]:[Cost element]],Calc_TUR_ENV_2[[#This Row],[Cost element]:[Cost element]])\n*\n($F$188/$F$189)),\"-\")","v":-1.6636884701679003E-4},{"$f":"IFERROR(\nIF(OR(\nAND(Calc_TUR_ENV_2[[#Headers],[Citipower]]=\"Ausnet\",Calc_TUR_ENV_2[[#This Row],[Rate type]:[Rate type]]=\"Single rate\"),\nAND(Calc_TUR_ENV_2[[#Headers],[Citipower]]<>\"Ausnet\",OR(Calc_TUR_ENV_2[[#This Row],[Rate type]:[Rate type]]=\"Block 1\",Calc_TUR_ENV_2[[#This Row],[Rate type]:[Rate type]]=\"Balance\"))),\"-\",\n\nSUMIFS(Calc_TUV_ENVGroup_2[Citipower],\nCalc_TUV_ENVGroup_2[[Cost item]:[Cost item]],Calc_TUR_ENV_2[[#This Row],[True up]:[True up]],\nCalc_TUV_ENVGroup_2[[Cost element]:[Cost element]],Calc_TUR_ENV_2[[#This Row],[Cost element]:[Cost element]])\n*\n($F$188/$F$189)),\"-\")","v":"-"},{"$f":"IFERROR(\nIF(OR(\nAND(Calc_TUR_ENV_2[[#Headers],[Jemena]]=\"Ausnet\",Calc_TUR_ENV_2[[#This Row],[Rate type]:[Rate type]]=\"Single rate\"),\nAND(Calc_TUR_ENV_2[[#Headers],[Jemena]]<>\"Ausnet\",OR(Calc_TUR_ENV_2[[#This Row],[Rate type]:[Rate type]]=\"Block 1\",Calc_TUR_ENV_2[[#This Row],[Rate type]:[Rate type]]=\"Balance\"))),\"-\",\n\nSUMIFS(Calc_TUV_ENVGroup_2[Jemena],\nCalc_TUV_ENVGroup_2[[Cost item]:[Cost item]],Calc_TUR_ENV_2[[#This Row],[True up]:[True up]],\nCalc_TUV_ENVGroup_2[[Cost element]:[Cost element]],Calc_TUR_ENV_2[[#This Row],[Cost element]:[Cost element]])\n*\n($F$188/$F$189)),\"-\")","v":"-"},{"$f":"IFERROR(\nIF(OR(\nAND(Calc_TUR_ENV_2[[#Headers],[Powercor]]=\"Ausnet\",Calc_TUR_ENV_2[[#This Row],[Rate type]:[Rate type]]=\"Single rate\"),\nAND(Calc_TUR_ENV_2[[#Headers],[Powercor]]<>\"Ausnet\",OR(Calc_TUR_ENV_2[[#This Row],[Rate type]:[Rate type]]=\"Block 1\",Calc_TUR_ENV_2[[#This Row],[Rate type]:[Rate type]]=\"Balance\"))),\"-\",\n\nSUMIFS(Calc_TUV_ENVGroup_2[Powercor],\nCalc_TUV_ENVGroup_2[[Cost item]:[Cost item]],Calc_TUR_ENV_2[[#This Row],[True up]:[True up]],\nCalc_TUV_ENVGroup_2[[Cost element]:[Cost element]],Calc_TUR_ENV_2[[#This Row],[Cost element]:[Cost element]])\n*\n($F$188/$F$189)),\"-\")","v":"-"},{"$f":"IFERROR(\nIF(OR(\nAND(Calc_TUR_ENV_2[[#Headers],[United Energy]]=\"Ausnet\",Calc_TUR_ENV_2[[#This Row],[Rate type]:[Rate type]]=\"Single rate\"),\nAND(Calc_TUR_ENV_2[[#Headers],[United Energy]]<>\"Ausnet\",OR(Calc_TUR_ENV_2[[#This Row],[Rate type]:[Rate type]]=\"Block 1\",Calc_TUR_ENV_2[[#This Row],[Rate type]:[Rate type]]=\"Balance\"))),\"-\",\n\nSUMIFS(Calc_TUV_ENVGroup_2[United Energy],\nCalc_TUV_ENVGroup_2[[Cost item]:[Cost item]],Calc_TUR_ENV_2[[#This Row],[True up]:[True up]],\nCalc_TUV_ENVGroup_2[[Cost element]:[Cost element]],Calc_TUR_ENV_2[[#This Row],[Cost element]:[Cost element]])\n*\n($F$188/$F$189)),\"-\")","v":"-"}]
[null,null,"Controlled load","LRET true up","$/kWh","Residential","Environmental",{"$f":"IFERROR(\nIF(OR(\nAND(Calc_TUR_ENV_2[[#Headers],[Ausnet]]=\"Ausnet\",Calc_TUR_ENV_2[[#This Row],[Rate type]:[Rate type]]=\"Single rate\"),\nAND(Calc_TUR_ENV_2[[#Headers],[Ausnet]]<>\"Ausnet\",OR(Calc_TUR_ENV_2[[#This Row],[Rate type]:[Rate type]]=\"Block 1\",Calc_TUR_ENV_2[[#This Row],[Rate type]:[Rate type]]=\"Balance\"))),\"-\",\n\nSUMIFS(Calc_TUV_ENVGroup_2[Ausnet],\nCalc_TUV_ENVGroup_2[[Cost item]:[Cost item]],Calc_TUR_ENV_2[[#This Row],[True up]:[True up]],\nCalc_TUV_ENVGroup_2[[Cost element]:[Cost element]],Calc_TUR_ENV_2[[#This Row],[Cost element]:[Cost element]])\n*\n($F$188/$F$189)),\"-\")","v":-1.6636884701679003E-4},{"$f":"IFERROR(\nIF(OR(\nAND(Calc_TUR_ENV_2[[#Headers],[Citipower]]=\"Ausnet\",Calc_TUR_ENV_2[[#This Row],[Rate type]:[Rate type]]=\"Single rate\"),\nAND(Calc_TUR_ENV_2[[#Headers],[Citipower]]<>\"Ausnet\",OR(Calc_TUR_ENV_2[[#This Row],[Rate type]:[Rate type]]=\"Block 1\",Calc_TUR_ENV_2[[#This Row],[Rate type]:[Rate type]]=\"Balance\"))),\"-\",\n\nSUMIFS(Calc_TUV_ENVGroup_2[Citipower],\nCalc_TUV_ENVGroup_2[[Cost item]:[Cost item]],Calc_TUR_ENV_2[[#This Row],[True up]:[True up]],\nCalc_TUV_ENVGroup_2[[Cost element]:[Cost element]],Calc_TUR_ENV_2[[#This Row],[Cost element]:[Cost element]])\n*\n($F$188/$F$189)),\"-\")","v":-1.6017187493915969E-4},{"$f":"IFERROR(\nIF(OR(\nAND(Calc_TUR_ENV_2[[#Headers],[Jemena]]=\"Ausnet\",Calc_TUR_ENV_2[[#This Row],[Rate type]:[Rate type]]=\"Single rate\"),\nAND(Calc_TUR_ENV_2[[#Headers],[Jemena]]<>\"Ausnet\",OR(Calc_TUR_ENV_2[[#This Row],[Rate type]:[Rate type]]=\"Block 1\",Calc_TUR_ENV_2[[#This Row],[Rate type]:[Rate type]]=\"Balance\"))),\"-\",\n\nSUMIFS(Calc_TUV_ENVGroup_2[Jemena],\nCalc_TUV_ENVGroup_2[[Cost item]:[Cost item]],Calc_TUR_ENV_2[[#This Row],[True up]:[True up]],\nCalc_TUV_ENVGroup_2[[Cost element]:[Cost element]],Calc_TUR_ENV_2[[#This Row],[Cost element]:[Cost element]])\n*\n($F$188/$F$189)),\"-\")","v":-1.6022757354131745E-4},{"$f":"IFERROR(\nIF(OR(\nAND(Calc_TUR_ENV_2[[#Headers],[Powercor]]=\"Ausnet\",Calc_TUR_ENV_2[[#This Row],[Rate type]:[Rate type]]=\"Single rate\"),\nAND(Calc_TUR_ENV_2[[#Headers],[Powercor]]<>\"Ausnet\",OR(Calc_TUR_ENV_2[[#This Row],[Rate type]:[Rate type]]=\"Block 1\",Calc_TUR_ENV_2[[#This Row],[Rate type]:[Rate type]]=\"Balance\"))),\"-\",\n\nSUMIFS(Calc_TUV_ENVGroup_2[Powercor],\nCalc_TUV_ENVGroup_2[[Cost item]:[Cost item]],Calc_TUR_ENV_2[[#This Row],[True up]:[True up]],\nCalc_TUV_ENVGroup_2[[Cost element]:[Cost element]],Calc_TUR_ENV_2[[#This Row],[Cost element]:[Cost element]])\n*\n($F$188/$F$189)),\"-\")","v":-1.6422473832915704E-4},{"$f":"IFERROR(\nIF(OR(\nAND(Calc_TUR_ENV_2[[#Headers],[United Energy]]=\"Ausnet\",Calc_TUR_ENV_2[[#This Row],[Rate type]:[Rate type]]=\"Single rate\"),\nAND(Calc_TUR_ENV_2[[#Headers],[United Energy]]<>\"Ausnet\",OR(Calc_TUR_ENV_2[[#This Row],[Rate type]:[Rate type]]=\"Block 1\",Calc_TUR_ENV_2[[#This Row],[Rate type]:[Rate type]]=\"Balance\"))),\"-\",\n\nSUMIFS(Calc_TUV_ENVGroup_2[United Energy],\nCalc_TUV_ENVGroup_2[[Cost item]:[Cost item]],Calc_TUR_ENV_2[[#This Row],[True up]:[True up]],\nCalc_TUV_ENVGroup_2[[Cost element]:[Cost element]],Calc_TUR_ENV_2[[#This Row],[Cost element]:[Cost element]])\n*\n($F$188/$F$189)),\"-\")","v":-1.6047186529974486E-4}]
[null,null,"Peak","LRET true up","$/kWh","Residential","Environmental",{"$f":"IFERROR(\nIF(OR(\nAND(Calc_TUR_ENV_2[[#Headers],[Ausnet]]=\"Ausnet\",Calc_TUR_ENV_2[[#This Row],[Rate type]:[Rate type]]=\"Single rate\"),\nAND(Calc_TUR_ENV_2[[#Headers],[Ausnet]]<>\"Ausnet\",OR(Calc_TUR_ENV_2[[#This Row],[Rate type]:[Rate type]]=\"Block 1\",Calc_TUR_ENV_2[[#This Row],[Rate type]:[Rate type]]=\"Balance\"))),\"-\",\n\nSUMIFS(Calc_TUV_ENVGroup_2[Ausnet],\nCalc_TUV_ENVGroup_2[[Cost item]:[Cost item]],Calc_TUR_ENV_2[[#This Row],[True up]:[True up]],\nCalc_TUV_ENVGroup_2[[Cost element]:[Cost element]],Calc_TUR_ENV_2[[#This Row],[Cost element]:[Cost element]])\n*\n($F$188/$F$189)),\"-\")","v":-1.6636884701679003E-4},{"$f":"IFERROR(\nIF(OR(\nAND(Calc_TUR_ENV_2[[#Headers],[Citipower]]=\"Ausnet\",Calc_TUR_ENV_2[[#This Row],[Rate type]:[Rate type]]=\"Single rate\"),\nAND(Calc_TUR_ENV_2[[#Headers],[Citipower]]<>\"Ausnet\",OR(Calc_TUR_ENV_2[[#This Row],[Rate type]:[Rate type]]=\"Block 1\",Calc_TUR_ENV_2[[#This Row],[Rate type]:[Rate type]]=\"Balance\"))),\"-\",\n\nSUMIFS(Calc_TUV_ENVGroup_2[Citipower],\nCalc_TUV_ENVGroup_2[[Cost item]:[Cost item]],Calc_TUR_ENV_2[[#This Row],[True up]:[True up]],\nCalc_TUV_ENVGroup_2[[Cost element]:[Cost element]],Calc_TUR_ENV_2[[#This Row],[Cost element]:[Cost element]])\n*\n($F$188/$F$189)),\"-\")","v":-1.6017187493915969E-4},{"$f":"IFERROR(\nIF(OR(\nAND(Calc_TUR_ENV_2[[#Headers],[Jemena]]=\"Ausnet\",Calc_TUR_ENV_2[[#This Row],[Rate type]:[Rate type]]=\"Single rate\"),\nAND(Calc_TUR_ENV_2[[#Headers],[Jemena]]<>\"Ausnet\",OR(Calc_TUR_ENV_2[[#This Row],[Rate type]:[Rate type]]=\"Block 1\",Calc_TUR_ENV_2[[#This Row],[Rate type]:[Rate type]]=\"Balance\"))),\"-\",\n\nSUMIFS(Calc_TUV_ENVGroup_2[Jemena],\nCalc_TUV_ENVGroup_2[[Cost item]:[Cost item]],Calc_TUR_ENV_2[[#This Row],[True up]:[True up]],\nCalc_TUV_ENVGroup_2[[Cost element]:[Cost element]],Calc_TUR_ENV_2[[#This Row],[Cost element]:[Cost element]])\n*\n($F$188/$F$189)),\"-\")","v":-1.6022757354131745E-4},{"$f":"IFERROR(\nIF(OR(\nAND(Calc_TUR_ENV_2[[#Headers],[Powercor]]=\"Ausnet\",Calc_TUR_ENV_2[[#This Row],[Rate type]:[Rate type]]=\"Single rate\"),\nAND(Calc_TUR_ENV_2[[#Headers],[Powercor]]<>\"Ausnet\",OR(Calc_TUR_ENV_2[[#This Row],[Rate type]:[Rate type]]=\"Block 1\",Calc_TUR_ENV_2[[#This Row],[Rate type]:[Rate type]]=\"Balance\"))),\"-\",\n\nSUMIFS(Calc_TUV_ENVGroup_2[Powercor],\nCalc_TUV_ENVGroup_2[[Cost item]:[Cost item]],Calc_TUR_ENV_2[[#This Row],[True up]:[True up]],\nCalc_TUV_ENVGroup_2[[Cost element]:[Cost element]],Calc_TUR_ENV_2[[#This Row],[Cost element]:[Cost element]])\n*\n($F$188/$F$189)),\"-\")","v":-1.6422473832915704E-4},{"$f":"IFERROR(\nIF(OR(\nAND(Calc_TUR_ENV_2[[#Headers],[United Energy]]=\"Ausnet\",Calc_TUR_ENV_2[[#This Row],[Rate type]:[Rate type]]=\"Single rate\"),\nAND(Calc_TUR_ENV_2[[#Headers],[United Energy]]<>\"Ausnet\",OR(Calc_TUR_ENV_2[[#This Row],[Rate type]:[Rate type]]=\"Block 1\",Calc_TUR_ENV_2[[#This Row],[Rate type]:[Rate type]]=\"Balance\"))),\"-\",\n\nSUMIFS(Calc_TUV_ENVGroup_2[United Energy],\nCalc_TUV_ENVGroup_2[[Cost item]:[Cost item]],Calc_TUR_ENV_2[[#This Row],[True up]:[True up]],\nCalc_TUV_ENVGroup_2[[Cost element]:[Cost element]],Calc_TUR_ENV_2[[#This Row],[Cost element]:[Cost element]])\n*\n($F$188/$F$189)),\"-\")","v":-1.6047186529974486E-4}]
[null,null,"Peak","LRET true up","$/kWh","Small business","Environmental",{"$f":"IFERROR(\nIF(OR(\nAND(Calc_TUR_ENV_2[[#Headers],[Ausnet]]=\"Ausnet\",Calc_TUR_ENV_2[[#This Row],[Rate type]:[Rate type]]=\"Single rate\"),\nAND(Calc_TUR_ENV_2[[#Headers],[Ausnet]]<>\"Ausnet\",OR(Calc_TUR_ENV_2[[#This Row],[Rate type]:[Rate type]]=\"Block 1\",Calc_TUR_ENV_2[[#This Row],[Rate type]:[Rate type]]=\"Balance\"))),\"-\",\n\nSUMIFS(Calc_TUV_ENVGroup_2[Ausnet],\nCalc_TUV_ENVGroup_2[[Cost item]:[Cost item]],Calc_TUR_ENV_2[[#This Row],[True up]:[True up]],\nCalc_TUV_ENVGroup_2[[Cost element]:[Cost element]],Calc_TUR_ENV_2[[#This Row],[Cost element]:[Cost element]])\n*\n($F$188/$F$189)),\"-\")","v":-1.6636884701679003E-4},{"$f":"IFERROR(\nIF(OR(\nAND(Calc_TUR_ENV_2[[#Headers],[Citipower]]=\"Ausnet\",Calc_TUR_ENV_2[[#This Row],[Rate type]:[Rate type]]=\"Single rate\"),\nAND(Calc_TUR_ENV_2[[#Headers],[Citipower]]<>\"Ausnet\",OR(Calc_TUR_ENV_2[[#This Row],[Rate type]:[Rate type]]=\"Block 1\",Calc_TUR_ENV_2[[#This Row],[Rate type]:[Rate type]]=\"Balance\"))),\"-\",\n\nSUMIFS(Calc_TUV_ENVGroup_2[Citipower],\nCalc_TUV_ENVGroup_2[[Cost item]:[Cost item]],Calc_TUR_ENV_2[[#This Row],[True up]:[True up]],\nCalc_TUV_ENVGroup_2[[Cost element]:[Cost element]],Calc_TUR_ENV_2[[#This Row],[Cost element]:[Cost element]])\n*\n($F$188/$F$189)),\"-\")","v":-1.6017187493915969E-4},{"$f":"IFERROR(\nIF(OR(\nAND(Calc_TUR_ENV_2[[#Headers],[Jemena]]=\"Ausnet\",Calc_TUR_ENV_2[[#This Row],[Rate type]:[Rate type]]=\"Single rate\"),\nAND(Calc_TUR_ENV_2[[#Headers],[Jemena]]<>\"Ausnet\",OR(Calc_TUR_ENV_2[[#This Row],[Rate type]:[Rate type]]=\"Block 1\",Calc_TUR_ENV_2[[#This Row],[Rate type]:[Rate type]]=\"Balance\"))),\"-\",\n\nSUMIFS(Calc_TUV_ENVGroup_2[Jemena],\nCalc_TUV_ENVGroup_2[[Cost item]:[Cost item]],Calc_TUR_ENV_2[[#This Row],[True up]:[True up]],\nCalc_TUV_ENVGroup_2[[Cost element]:[Cost element]],Calc_TUR_ENV_2[[#This Row],[Cost element]:[Cost element]])\n*\n($F$188/$F$189)),\"-\")","v":-1.6022757354131745E-4},{"$f":"IFERROR(\nIF(OR(\nAND(Calc_TUR_ENV_2[[#Headers],[Powercor]]=\"Ausnet\",Calc_TUR_ENV_2[[#This Row],[Rate type]:[Rate type]]=\"Single rate\"),\nAND(Calc_TUR_ENV_2[[#Headers],[Powercor]]<>\"Ausnet\",OR(Calc_TUR_ENV_2[[#This Row],[Rate type]:[Rate type]]=\"Block 1\",Calc_TUR_ENV_2[[#This Row],[Rate type]:[Rate type]]=\"Balance\"))),\"-\",\n\nSUMIFS(Calc_TUV_ENVGroup_2[Powercor],\nCalc_TUV_ENVGroup_2[[Cost item]:[Cost item]],Calc_TUR_ENV_2[[#This Row],[True up]:[True up]],\nCalc_TUV_ENVGroup_2[[Cost element]:[Cost element]],Calc_TUR_ENV_2[[#This Row],[Cost element]:[Cost element]])\n*\n($F$188/$F$189)),\"-\")","v":-1.6422473832915704E-4},{"$f":"IFERROR(\nIF(OR(\nAND(Calc_TUR_ENV_2[[#Headers],[United Energy]]=\"Ausnet\",Calc_TUR_ENV_2[[#This Row],[Rate type]:[Rate type]]=\"Single rate\"),\nAND(Calc_TUR_ENV_2[[#Headers],[United Energy]]<>\"Ausnet\",OR(Calc_TUR_ENV_2[[#This Row],[Rate type]:[Rate type]]=\"Block 1\",Calc_TUR_ENV_2[[#This Row],[Rate type]:[Rate type]]=\"Balance\"))),\"-\",\n\nSUMIFS(Calc_TUV_ENVGroup_2[United Energy],\nCalc_TUV_ENVGroup_2[[Cost item]:[Cost item]],Calc_TUR_ENV_2[[#This Row],[True up]:[True up]],\nCalc_TUV_ENVGroup_2[[Cost element]:[Cost element]],Calc_TUR_ENV_2[[#This Row],[Cost element]:[Cost element]])\n*\n($F$188/$F$189)),\"-\")","v":-1.6047186529974486E-4}]
[null,null,"Off peak","LRET true up","$/kWh","Residential","Environmental",{"$f":"IFERROR(\nIF(OR(\nAND(Calc_TUR_ENV_2[[#Headers],[Ausnet]]=\"Ausnet\",Calc_TUR_ENV_2[[#This Row],[Rate type]:[Rate type]]=\"Single rate\"),\nAND(Calc_TUR_ENV_2[[#Headers],[Ausnet]]<>\"Ausnet\",OR(Calc_TUR_ENV_2[[#This Row],[Rate type]:[Rate type]]=\"Block 1\",Calc_TUR_ENV_2[[#This Row],[Rate type]:[Rate type]]=\"Balance\"))),\"-\",\n\nSUMIFS(Calc_TUV_ENVGroup_2[Ausnet],\nCalc_TUV_ENVGroup_2[[Cost item]:[Cost item]],Calc_TUR_ENV_2[[#This Row],[True up]:[True up]],\nCalc_TUV_ENVGroup_2[[Cost element]:[Cost element]],Calc_TUR_ENV_2[[#This Row],[Cost element]:[Cost element]])\n*\n($F$188/$F$189)),\"-\")","v":-1.6636884701679003E-4},{"$f":"IFERROR(\nIF(OR(\nAND(Calc_TUR_ENV_2[[#Headers],[Citipower]]=\"Ausnet\",Calc_TUR_ENV_2[[#This Row],[Rate type]:[Rate type]]=\"Single rate\"),\nAND(Calc_TUR_ENV_2[[#Headers],[Citipower]]<>\"Ausnet\",OR(Calc_TUR_ENV_2[[#This Row],[Rate type]:[Rate type]]=\"Block 1\",Calc_TUR_ENV_2[[#This Row],[Rate type]:[Rate type]]=\"Balance\"))),\"-\",\n\nSUMIFS(Calc_TUV_ENVGroup_2[Citipower],\nCalc_TUV_ENVGroup_2[[Cost item]:[Cost item]],Calc_TUR_ENV_2[[#This Row],[True up]:[True up]],\nCalc_TUV_ENVGroup_2[[Cost element]:[Cost element]],Calc_TUR_ENV_2[[#This Row],[Cost element]:[Cost element]])\n*\n($F$188/$F$189)),\"-\")","v":-1.6017187493915969E-4},{"$f":"IFERROR(\nIF(OR(\nAND(Calc_TUR_ENV_2[[#Headers],[Jemena]]=\"Ausnet\",Calc_TUR_ENV_2[[#This Row],[Rate type]:[Rate type]]=\"Single rate\"),\nAND(Calc_TUR_ENV_2[[#Headers],[Jemena]]<>\"Ausnet\",OR(Calc_TUR_ENV_2[[#This Row],[Rate type]:[Rate type]]=\"Block 1\",Calc_TUR_ENV_2[[#This Row],[Rate type]:[Rate type]]=\"Balance\"))),\"-\",\n\nSUMIFS(Calc_TUV_ENVGroup_2[Jemena],\nCalc_TUV_ENVGroup_2[[Cost item]:[Cost item]],Calc_TUR_ENV_2[[#This Row],[True up]:[True up]],\nCalc_TUV_ENVGroup_2[[Cost element]:[Cost element]],Calc_TUR_ENV_2[[#This Row],[Cost element]:[Cost element]])\n*\n($F$188/$F$189)),\"-\")","v":-1.6022757354131745E-4},{"$f":"IFERROR(\nIF(OR(\nAND(Calc_TUR_ENV_2[[#Headers],[Powercor]]=\"Ausnet\",Calc_TUR_ENV_2[[#This Row],[Rate type]:[Rate type]]=\"Single rate\"),\nAND(Calc_TUR_ENV_2[[#Headers],[Powercor]]<>\"Ausnet\",OR(Calc_TUR_ENV_2[[#This Row],[Rate type]:[Rate type]]=\"Block 1\",Calc_TUR_ENV_2[[#This Row],[Rate type]:[Rate type]]=\"Balance\"))),\"-\",\n\nSUMIFS(Calc_TUV_ENVGroup_2[Powercor],\nCalc_TUV_ENVGroup_2[[Cost item]:[Cost item]],Calc_TUR_ENV_2[[#This Row],[True up]:[True up]],\nCalc_TUV_ENVGroup_2[[Cost element]:[Cost element]],Calc_TUR_ENV_2[[#This Row],[Cost element]:[Cost element]])\n*\n($F$188/$F$189)),\"-\")","v":-1.6422473832915704E-4},{"$f":"IFERROR(\nIF(OR(\nAND(Calc_TUR_ENV_2[[#Headers],[United Energy]]=\"Ausnet\",Calc_TUR_ENV_2[[#This Row],[Rate type]:[Rate type]]=\"Single rate\"),\nAND(Calc_TUR_ENV_2[[#Headers],[United Energy]]<>\"Ausnet\",OR(Calc_TUR_ENV_2[[#This Row],[Rate type]:[Rate type]]=\"Block 1\",Calc_TUR_ENV_2[[#This Row],[Rate type]:[Rate type]]=\"Balance\"))),\"-\",\n\nSUMIFS(Calc_TUV_ENVGroup_2[United Energy],\nCalc_TUV_ENVGroup_2[[Cost item]:[Cost item]],Calc_TUR_ENV_2[[#This Row],[True up]:[True up]],\nCalc_TUV_ENVGroup_2[[Cost element]:[Cost element]],Calc_TUR_ENV_2[[#This Row],[Cost element]:[Cost element]])\n*\n($F$188/$F$189)),\"-\")","v":-1.6047186529974486E-4}]
[null,null,"Off peak","LRET true up","$/kWh","Small business","Environmental",{"$f":"IFERROR(\nIF(OR(\nAND(Calc_TUR_ENV_2[[#Headers],[Ausnet]]=\"Ausnet\",Calc_TUR_ENV_2[[#This Row],[Rate type]:[Rate type]]=\"Single rate\"),\nAND(Calc_TUR_ENV_2[[#Headers],[Ausnet]]<>\"Ausnet\",OR(Calc_TUR_ENV_2[[#This Row],[Rate type]:[Rate type]]=\"Block 1\",Calc_TUR_ENV_2[[#This Row],[Rate type]:[Rate type]]=\"Balance\"))),\"-\",\n\nSUMIFS(Calc_TUV_ENVGroup_2[Ausnet],\nCalc_TUV_ENVGroup_2[[Cost item]:[Cost item]],Calc_TUR_ENV_2[[#This Row],[True up]:[True up]],\nCalc_TUV_ENVGroup_2[[Cost element]:[Cost element]],Calc_TUR_ENV_2[[#This Row],[Cost element]:[Cost element]])\n*\n($F$188/$F$189)),\"-\")","v":-1.6636884701679003E-4},{"$f":"IFERROR(\nIF(OR(\nAND(Calc_TUR_ENV_2[[#Headers],[Citipower]]=\"Ausnet\",Calc_TUR_ENV_2[[#This Row],[Rate type]:[Rate type]]=\"Single rate\"),\nAND(Calc_TUR_ENV_2[[#Headers],[Citipower]]<>\"Ausnet\",OR(Calc_TUR_ENV_2[[#This Row],[Rate type]:[Rate type]]=\"Block 1\",Calc_TUR_ENV_2[[#This Row],[Rate type]:[Rate type]]=\"Balance\"))),\"-\",\n\nSUMIFS(Calc_TUV_ENVGroup_2[Citipower],\nCalc_TUV_ENVGroup_2[[Cost item]:[Cost item]],Calc_TUR_ENV_2[[#This Row],[True up]:[True up]],\nCalc_TUV_ENVGroup_2[[Cost element]:[Cost element]],Calc_TUR_ENV_2[[#This Row],[Cost element]:[Cost element]])\n*\n($F$188/$F$189)),\"-\")","v":-1.6017187493915969E-4},{"$f":"IFERROR(\nIF(OR(\nAND(Calc_TUR_ENV_2[[#Headers],[Jemena]]=\"Ausnet\",Calc_TUR_ENV_2[[#This Row],[Rate type]:[Rate type]]=\"Single rate\"),\nAND(Calc_TUR_ENV_2[[#Headers],[Jemena]]<>\"Ausnet\",OR(Calc_TUR_ENV_2[[#This Row],[Rate type]:[Rate type]]=\"Block 1\",Calc_TUR_ENV_2[[#This Row],[Rate type]:[Rate type]]=\"Balance\"))),\"-\",\n\nSUMIFS(Calc_TUV_ENVGroup_2[Jemena],\nCalc_TUV_ENVGroup_2[[Cost item]:[Cost item]],Calc_TUR_ENV_2[[#This Row],[True up]:[True up]],\nCalc_TUV_ENVGroup_2[[Cost element]:[Cost element]],Calc_TUR_ENV_2[[#This Row],[Cost element]:[Cost element]])\n*\n($F$188/$F$189)),\"-\")","v":-1.6022757354131745E-4},{"$f":"IFERROR(\nIF(OR(\nAND(Calc_TUR_ENV_2[[#Headers],[Powercor]]=\"Ausnet\",Calc_TUR_ENV_2[[#This Row],[Rate type]:[Rate type]]=\"Single rate\"),\nAND(Calc_TUR_ENV_2[[#Headers],[Powercor]]<>\"Ausnet\",OR(Calc_TUR_ENV_2[[#This Row],[Rate type]:[Rate type]]=\"Block 1\",Calc_TUR_ENV_2[[#This Row],[Rate type]:[Rate type]]=\"Balance\"))),\"-\",\n\nSUMIFS(Calc_TUV_ENVGroup_2[Powercor],\nCalc_TUV_ENVGroup_2[[Cost item]:[Cost item]],Calc_TUR_ENV_2[[#This Row],[True up]:[True up]],\nCalc_TUV_ENVGroup_2[[Cost element]:[Cost element]],Calc_TUR_ENV_2[[#This Row],[Cost element]:[Cost element]])\n*\n($F$188/$F$189)),\"-\")","v":-1.6422473832915704E-4},{"$f":"IFERROR(\nIF(OR(\nAND(Calc_TUR_ENV_2[[#Headers],[United Energy]]=\"Ausnet\",Calc_TUR_ENV_2[[#This Row],[Rate type]:[Rate type]]=\"Single rate\"),\nAND(Calc_TUR_ENV_2[[#Headers],[United Energy]]<>\"Ausnet\",OR(Calc_TUR_ENV_2[[#This Row],[Rate type]:[Rate type]]=\"Block 1\",Calc_TUR_ENV_2[[#This Row],[Rate type]:[Rate type]]=\"Balance\"))),\"-\",\n\nSUMIFS(Calc_TUV_ENVGroup_2[United Energy],\nCalc_TUV_ENVGroup_2[[Cost item]:[Cost item]],Calc_TUR_ENV_2[[#This Row],[True up]:[True up]],\nCalc_TUV_ENVGroup_2[[Cost element]:[Cost element]],Calc_TUR_ENV_2[[#This Row],[Cost element]:[Cost element]])\n*\n($F$188/$F$189)),\"-\")","v":-1.6047186529974486E-4}]
[null,null,"Single rate","SRES true up","$/kWh","Residential","Environmental",{"$f":"IFERROR(\nIF(OR(\nAND(Calc_TUR_ENV_2[[#Headers],[Ausnet]]=\"Ausnet\",Calc_TUR_ENV_2[[#This Row],[Rate type]:[Rate type]]=\"Single rate\"),\nAND(Calc_TUR_ENV_2[[#Headers],[Ausnet]]<>\"Ausnet\",OR(Calc_TUR_ENV_2[[#This Row],[Rate type]:[Rate type]]=\"Block 1\",Calc_TUR_ENV_2[[#This Row],[Rate type]:[Rate type]]=\"Balance\"))),\"-\",\n\nSUMIFS(Calc_TUV_ENVGroup_2[Ausnet],\nCalc_TUV_ENVGroup_2[[Cost item]:[Cost item]],Calc_TUR_ENV_2[[#This Row],[True up]:[True up]],\nCalc_TUV_ENVGroup_2[[Cost element]:[Cost element]],Calc_TUR_ENV_2[[#This Row],[Cost element]:[Cost element]])\n*\n($F$188/$F$189)),\"-\")","v":"-"},{"$f":"IFERROR(\nIF(OR(\nAND(Calc_TUR_ENV_2[[#Headers],[Citipower]]=\"Ausnet\",Calc_TUR_ENV_2[[#This Row],[Rate type]:[Rate type]]=\"Single rate\"),\nAND(Calc_TUR_ENV_2[[#Headers],[Citipower]]<>\"Ausnet\",OR(Calc_TUR_ENV_2[[#This Row],[Rate type]:[Rate type]]=\"Block 1\",Calc_TUR_ENV_2[[#This Row],[Rate type]:[Rate type]]=\"Balance\"))),\"-\",\n\nSUMIFS(Calc_TUV_ENVGroup_2[Citipower],\nCalc_TUV_ENVGroup_2[[Cost item]:[Cost item]],Calc_TUR_ENV_2[[#This Row],[True up]:[True up]],\nCalc_TUV_ENVGroup_2[[Cost element]:[Cost element]],Calc_TUR_ENV_2[[#This Row],[Cost element]:[Cost element]])\n*\n($F$188/$F$189)),\"-\")","v":7.9603932009705738E-4},{"$f":"IFERROR(\nIF(OR(\nAND(Calc_TUR_ENV_2[[#Headers],[Jemena]]=\"Ausnet\",Calc_TUR_ENV_2[[#This Row],[Rate type]:[Rate type]]=\"Single rate\"),\nAND(Calc_TUR_ENV_2[[#Headers],[Jemena]]<>\"Ausnet\",OR(Calc_TUR_ENV_2[[#This Row],[Rate type]:[Rate type]]=\"Block 1\",Calc_TUR_ENV_2[[#This Row],[Rate type]:[Rate type]]=\"Balance\"))),\"-\",\n\nSUMIFS(Calc_TUV_ENVGroup_2[Jemena],\nCalc_TUV_ENVGroup_2[[Cost item]:[Cost item]],Calc_TUR_ENV_2[[#This Row],[True up]:[True up]],\nCalc_TUV_ENVGroup_2[[Cost element]:[Cost element]],Calc_TUR_ENV_2[[#This Row],[Cost element]:[Cost element]])\n*\n($F$188/$F$189)),\"-\")","v":7.963161369689886E-4},{"$f":"IFERROR(\nIF(OR(\nAND(Calc_TUR_ENV_2[[#Headers],[Powercor]]=\"Ausnet\",Calc_TUR_ENV_2[[#This Row],[Rate type]:[Rate type]]=\"Single rate\"),\nAND(Calc_TUR_ENV_2[[#Headers],[Powercor]]<>\"Ausnet\",OR(Calc_TUR_ENV_2[[#This Row],[Rate type]:[Rate type]]=\"Block 1\",Calc_TUR_ENV_2[[#This Row],[Rate type]:[Rate type]]=\"Balance\"))),\"-\",\n\nSUMIFS(Calc_TUV_ENVGroup_2[Powercor],\nCalc_TUV_ENVGroup_2[[Cost item]:[Cost item]],Calc_TUR_ENV_2[[#This Row],[True up]:[True up]],\nCalc_TUV_ENVGroup_2[[Cost element]:[Cost element]],Calc_TUR_ENV_2[[#This Row],[Cost element]:[Cost element]])\n*\n($F$188/$F$189)),\"-\")","v":8.1618167416917635E-4},{"$f":"IFERROR(\nIF(OR(\nAND(Calc_TUR_ENV_2[[#Headers],[United Energy]]=\"Ausnet\",Calc_TUR_ENV_2[[#This Row],[Rate type]:[Rate type]]=\"Single rate\"),\nAND(Calc_TUR_ENV_2[[#Headers],[United Energy]]<>\"Ausnet\",OR(Calc_TUR_ENV_2[[#This Row],[Rate type]:[Rate type]]=\"Block 1\",Calc_TUR_ENV_2[[#This Row],[Rate type]:[Rate type]]=\"Balance\"))),\"-\",\n\nSUMIFS(Calc_TUV_ENVGroup_2[United Energy],\nCalc_TUV_ENVGroup_2[[Cost item]:[Cost item]],Calc_TUR_ENV_2[[#This Row],[True up]:[True up]],\nCalc_TUV_ENVGroup_2[[Cost element]:[Cost element]],Calc_TUR_ENV_2[[#This Row],[Cost element]:[Cost element]])\n*\n($F$188/$F$189)),\"-\")","v":7.9753024428563031E-4}]
[null,null,"Single rate","SRES true up","$/kWh","Small business","Environmental",{"$f":"IFERROR(\nIF(OR(\nAND(Calc_TUR_ENV_2[[#Headers],[Ausnet]]=\"Ausnet\",Calc_TUR_ENV_2[[#This Row],[Rate type]:[Rate type]]=\"Single rate\"),\nAND(Calc_TUR_ENV_2[[#Headers],[Ausnet]]<>\"Ausnet\",OR(Calc_TUR_ENV_2[[#This Row],[Rate type]:[Rate type]]=\"Block 1\",Calc_TUR_ENV_2[[#This Row],[Rate type]:[Rate type]]=\"Balance\"))),\"-\",\n\nSUMIFS(Calc_TUV_ENVGroup_2[Ausnet],\nCalc_TUV_ENVGroup_2[[Cost item]:[Cost item]],Calc_TUR_ENV_2[[#This Row],[True up]:[True up]],\nCalc_TUV_ENVGroup_2[[Cost element]:[Cost element]],Calc_TUR_ENV_2[[#This Row],[Cost element]:[Cost element]])\n*\n($F$188/$F$189)),\"-\")","v":"-"},{"$f":"IFERROR(\nIF(OR(\nAND(Calc_TUR_ENV_2[[#Headers],[Citipower]]=\"Ausnet\",Calc_TUR_ENV_2[[#This Row],[Rate type]:[Rate type]]=\"Single rate\"),\nAND(Calc_TUR_ENV_2[[#Headers],[Citipower]]<>\"Ausnet\",OR(Calc_TUR_ENV_2[[#This Row],[Rate type]:[Rate type]]=\"Block 1\",Calc_TUR_ENV_2[[#This Row],[Rate type]:[Rate type]]=\"Balance\"))),\"-\",\n\nSUMIFS(Calc_TUV_ENVGroup_2[Citipower],\nCalc_TUV_ENVGroup_2[[Cost item]:[Cost item]],Calc_TUR_ENV_2[[#This Row],[True up]:[True up]],\nCalc_TUV_ENVGroup_2[[Cost element]:[Cost element]],Calc_TUR_ENV_2[[#This Row],[Cost element]:[Cost element]])\n*\n($F$188/$F$189)),\"-\")","v":7.9603932009705738E-4},{"$f":"IFERROR(\nIF(OR(\nAND(Calc_TUR_ENV_2[[#Headers],[Jemena]]=\"Ausnet\",Calc_TUR_ENV_2[[#This Row],[Rate type]:[Rate type]]=\"Single rate\"),\nAND(Calc_TUR_ENV_2[[#Headers],[Jemena]]<>\"Ausnet\",OR(Calc_TUR_ENV_2[[#This Row],[Rate type]:[Rate type]]=\"Block 1\",Calc_TUR_ENV_2[[#This Row],[Rate type]:[Rate type]]=\"Balance\"))),\"-\",\n\nSUMIFS(Calc_TUV_ENVGroup_2[Jemena],\nCalc_TUV_ENVGroup_2[[Cost item]:[Cost item]],Calc_TUR_ENV_2[[#This Row],[True up]:[True up]],\nCalc_TUV_ENVGroup_2[[Cost element]:[Cost element]],Calc_TUR_ENV_2[[#This Row],[Cost element]:[Cost element]])\n*\n($F$188/$F$189)),\"-\")","v":7.963161369689886E-4},{"$f":"IFERROR(\nIF(OR(\nAND(Calc_TUR_ENV_2[[#Headers],[Powercor]]=\"Ausnet\",Calc_TUR_ENV_2[[#This Row],[Rate type]:[Rate type]]=\"Single rate\"),\nAND(Calc_TUR_ENV_2[[#Headers],[Powercor]]<>\"Ausnet\",OR(Calc_TUR_ENV_2[[#This Row],[Rate type]:[Rate type]]=\"Block 1\",Calc_TUR_ENV_2[[#This Row],[Rate type]:[Rate type]]=\"Balance\"))),\"-\",\n\nSUMIFS(Calc_TUV_ENVGroup_2[Powercor],\nCalc_TUV_ENVGroup_2[[Cost item]:[Cost item]],Calc_TUR_ENV_2[[#This Row],[True up]:[True up]],\nCalc_TUV_ENVGroup_2[[Cost element]:[Cost element]],Calc_TUR_ENV_2[[#This Row],[Cost element]:[Cost element]])\n*\n($F$188/$F$189)),\"-\")","v":8.1618167416917635E-4},{"$f":"IFERROR(\nIF(OR(\nAND(Calc_TUR_ENV_2[[#Headers],[United Energy]]=\"Ausnet\",Calc_TUR_ENV_2[[#This Row],[Rate type]:[Rate type]]=\"Single rate\"),\nAND(Calc_TUR_ENV_2[[#Headers],[United Energy]]<>\"Ausnet\",OR(Calc_TUR_ENV_2[[#This Row],[Rate type]:[Rate type]]=\"Block 1\",Calc_TUR_ENV_2[[#This Row],[Rate type]:[Rate type]]=\"Balance\"))),\"-\",\n\nSUMIFS(Calc_TUV_ENVGroup_2[United Energy],\nCalc_TUV_ENVGroup_2[[Cost item]:[Cost item]],Calc_TUR_ENV_2[[#This Row],[True up]:[True up]],\nCalc_TUV_ENVGroup_2[[Cost element]:[Cost element]],Calc_TUR_ENV_2[[#This Row],[Cost element]:[Cost element]])\n*\n($F$188/$F$189)),\"-\")","v":7.9753024428563031E-4}]
[null,null,"Block 1","SRES true up","$/kWh","Residential","Environmental",{"$f":"IFERROR(\nIF(OR(\nAND(Calc_TUR_ENV_2[[#Headers],[Ausnet]]=\"Ausnet\",Calc_TUR_ENV_2[[#This Row],[Rate type]:[Rate type]]=\"Single rate\"),\nAND(Calc_TUR_ENV_2[[#Headers],[Ausnet]]<>\"Ausnet\",OR(Calc_TUR_ENV_2[[#This Row],[Rate type]:[Rate type]]=\"Block 1\",Calc_TUR_ENV_2[[#This Row],[Rate type]:[Rate type]]=\"Balance\"))),\"-\",\n\nSUMIFS(Calc_TUV_ENVGroup_2[Ausnet],\nCalc_TUV_ENVGroup_2[[Cost item]:[Cost item]],Calc_TUR_ENV_2[[#This Row],[True up]:[True up]],\nCalc_TUV_ENVGroup_2[[Cost element]:[Cost element]],Calc_TUR_ENV_2[[#This Row],[Cost element]:[Cost element]])\n*\n($F$188/$F$189)),\"-\")","v":8.2683769491292991E-4},{"$f":"IFERROR(\nIF(OR(\nAND(Calc_TUR_ENV_2[[#Headers],[Citipower]]=\"Ausnet\",Calc_TUR_ENV_2[[#This Row],[Rate type]:[Rate type]]=\"Single rate\"),\nAND(Calc_TUR_ENV_2[[#Headers],[Citipower]]<>\"Ausnet\",OR(Calc_TUR_ENV_2[[#This Row],[Rate type]:[Rate type]]=\"Block 1\",Calc_TUR_ENV_2[[#This Row],[Rate type]:[Rate type]]=\"Balance\"))),\"-\",\n\nSUMIFS(Calc_TUV_ENVGroup_2[Citipower],\nCalc_TUV_ENVGroup_2[[Cost item]:[Cost item]],Calc_TUR_ENV_2[[#This Row],[True up]:[True up]],\nCalc_TUV_ENVGroup_2[[Cost element]:[Cost element]],Calc_TUR_ENV_2[[#This Row],[Cost element]:[Cost element]])\n*\n($F$188/$F$189)),\"-\")","v":"-"},{"$f":"IFERROR(\nIF(OR(\nAND(Calc_TUR_ENV_2[[#Headers],[Jemena]]=\"Ausnet\",Calc_TUR_ENV_2[[#This Row],[Rate type]:[Rate type]]=\"Single rate\"),\nAND(Calc_TUR_ENV_2[[#Headers],[Jemena]]<>\"Ausnet\",OR(Calc_TUR_ENV_2[[#This Row],[Rate type]:[Rate type]]=\"Block 1\",Calc_TUR_ENV_2[[#This Row],[Rate type]:[Rate type]]=\"Balance\"))),\"-\",\n\nSUMIFS(Calc_TUV_ENVGroup_2[Jemena],\nCalc_TUV_ENVGroup_2[[Cost item]:[Cost item]],Calc_TUR_ENV_2[[#This Row],[True up]:[True up]],\nCalc_TUV_ENVGroup_2[[Cost element]:[Cost element]],Calc_TUR_ENV_2[[#This Row],[Cost element]:[Cost element]])\n*\n($F$188/$F$189)),\"-\")","v":"-"},{"$f":"IFERROR(\nIF(OR(\nAND(Calc_TUR_ENV_2[[#Headers],[Powercor]]=\"Ausnet\",Calc_TUR_ENV_2[[#This Row],[Rate type]:[Rate type]]=\"Single rate\"),\nAND(Calc_TUR_ENV_2[[#Headers],[Powercor]]<>\"Ausnet\",OR(Calc_TUR_ENV_2[[#This Row],[Rate type]:[Rate type]]=\"Block 1\",Calc_TUR_ENV_2[[#This Row],[Rate type]:[Rate type]]=\"Balance\"))),\"-\",\n\nSUMIFS(Calc_TUV_ENVGroup_2[Powercor],\nCalc_TUV_ENVGroup_2[[Cost item]:[Cost item]],Calc_TUR_ENV_2[[#This Row],[True up]:[True up]],\nCalc_TUV_ENVGroup_2[[Cost element]:[Cost element]],Calc_TUR_ENV_2[[#This Row],[Cost element]:[Cost element]])\n*\n($F$188/$F$189)),\"-\")","v":"-"},{"$f":"IFERROR(\nIF(OR(\nAND(Calc_TUR_ENV_2[[#Headers],[United Energy]]=\"Ausnet\",Calc_TUR_ENV_2[[#This Row],[Rate type]:[Rate type]]=\"Single rate\"),\nAND(Calc_TUR_ENV_2[[#Headers],[United Energy]]<>\"Ausnet\",OR(Calc_TUR_ENV_2[[#This Row],[Rate type]:[Rate type]]=\"Block 1\",Calc_TUR_ENV_2[[#This Row],[Rate type]:[Rate type]]=\"Balance\"))),\"-\",\n\nSUMIFS(Calc_TUV_ENVGroup_2[United Energy],\nCalc_TUV_ENVGroup_2[[Cost item]:[Cost item]],Calc_TUR_ENV_2[[#This Row],[True up]:[True up]],\nCalc_TUV_ENVGroup_2[[Cost element]:[Cost element]],Calc_TUR_ENV_2[[#This Row],[Cost element]:[Cost element]])\n*\n($F$188/$F$189)),\"-\")","v":"-"}]
[null,null,"Block 1","SRES true up","$/kWh","Small business","Environmental",{"$f":"IFERROR(\nIF(OR(\nAND(Calc_TUR_ENV_2[[#Headers],[Ausnet]]=\"Ausnet\",Calc_TUR_ENV_2[[#This Row],[Rate type]:[Rate type]]=\"Single rate\"),\nAND(Calc_TUR_ENV_2[[#Headers],[Ausnet]]<>\"Ausnet\",OR(Calc_TUR_ENV_2[[#This Row],[Rate type]:[Rate type]]=\"Block 1\",Calc_TUR_ENV_2[[#This Row],[Rate type]:[Rate type]]=\"Balance\"))),\"-\",\n\nSUMIFS(Calc_TUV_ENVGroup_2[Ausnet],\nCalc_TUV_ENVGroup_2[[Cost item]:[Cost item]],Calc_TUR_ENV_2[[#This Row],[True up]:[True up]],\nCalc_TUV_ENVGroup_2[[Cost element]:[Cost element]],Calc_TUR_ENV_2[[#This Row],[Cost element]:[Cost element]])\n*\n($F$188/$F$189)),\"-\")","v":8.2683769491292991E-4},{"$f":"IFERROR(\nIF(OR(\nAND(Calc_TUR_ENV_2[[#Headers],[Citipower]]=\"Ausnet\",Calc_TUR_ENV_2[[#This Row],[Rate type]:[Rate type]]=\"Single rate\"),\nAND(Calc_TUR_ENV_2[[#Headers],[Citipower]]<>\"Ausnet\",OR(Calc_TUR_ENV_2[[#This Row],[Rate type]:[Rate type]]=\"Block 1\",Calc_TUR_ENV_2[[#This Row],[Rate type]:[Rate type]]=\"Balance\"))),\"-\",\n\nSUMIFS(Calc_TUV_ENVGroup_2[Citipower],\nCalc_TUV_ENVGroup_2[[Cost item]:[Cost item]],Calc_TUR_ENV_2[[#This Row],[True up]:[True up]],\nCalc_TUV_ENVGroup_2[[Cost element]:[Cost element]],Calc_TUR_ENV_2[[#This Row],[Cost element]:[Cost element]])\n*\n($F$188/$F$189)),\"-\")","v":"-"},{"$f":"IFERROR(\nIF(OR(\nAND(Calc_TUR_ENV_2[[#Headers],[Jemena]]=\"Ausnet\",Calc_TUR_ENV_2[[#This Row],[Rate type]:[Rate type]]=\"Single rate\"),\nAND(Calc_TUR_ENV_2[[#Headers],[Jemena]]<>\"Ausnet\",OR(Calc_TUR_ENV_2[[#This Row],[Rate type]:[Rate type]]=\"Block 1\",Calc_TUR_ENV_2[[#This Row],[Rate type]:[Rate type]]=\"Balance\"))),\"-\",\n\nSUMIFS(Calc_TUV_ENVGroup_2[Jemena],\nCalc_TUV_ENVGroup_2[[Cost item]:[Cost item]],Calc_TUR_ENV_2[[#This Row],[True up]:[True up]],\nCalc_TUV_ENVGroup_2[[Cost element]:[Cost element]],Calc_TUR_ENV_2[[#This Row],[Cost element]:[Cost element]])\n*\n($F$188/$F$189)),\"-\")","v":"-"},{"$f":"IFERROR(\nIF(OR(\nAND(Calc_TUR_ENV_2[[#Headers],[Powercor]]=\"Ausnet\",Calc_TUR_ENV_2[[#This Row],[Rate type]:[Rate type]]=\"Single rate\"),\nAND(Calc_TUR_ENV_2[[#Headers],[Powercor]]<>\"Ausnet\",OR(Calc_TUR_ENV_2[[#This Row],[Rate type]:[Rate type]]=\"Block 1\",Calc_TUR_ENV_2[[#This Row],[Rate type]:[Rate type]]=\"Balance\"))),\"-\",\n\nSUMIFS(Calc_TUV_ENVGroup_2[Powercor],\nCalc_TUV_ENVGroup_2[[Cost item]:[Cost item]],Calc_TUR_ENV_2[[#This Row],[True up]:[True up]],\nCalc_TUV_ENVGroup_2[[Cost element]:[Cost element]],Calc_TUR_ENV_2[[#This Row],[Cost element]:[Cost element]])\n*\n($F$188/$F$189)),\"-\")","v":"-"},{"$f":"IFERROR(\nIF(OR(\nAND(Calc_TUR_ENV_2[[#Headers],[United Energy]]=\"Ausnet\",Calc_TUR_ENV_2[[#This Row],[Rate type]:[Rate type]]=\"Single rate\"),\nAND(Calc_TUR_ENV_2[[#Headers],[United Energy]]<>\"Ausnet\",OR(Calc_TUR_ENV_2[[#This Row],[Rate type]:[Rate type]]=\"Block 1\",Calc_TUR_ENV_2[[#This Row],[Rate type]:[Rate type]]=\"Balance\"))),\"-\",\n\nSUMIFS(Calc_TUV_ENVGroup_2[United Energy],\nCalc_TUV_ENVGroup_2[[Cost item]:[Cost item]],Calc_TUR_ENV_2[[#This Row],[True up]:[True up]],\nCalc_TUV_ENVGroup_2[[Cost element]:[Cost element]],Calc_TUR_ENV_2[[#This Row],[Cost element]:[Cost element]])\n*\n($F$188/$F$189)),\"-\")","v":"-"}]
[null,null,"Balance","SRES true up","$/kWh","Residential","Environmental",{"$f":"IFERROR(\nIF(OR(\nAND(Calc_TUR_ENV_2[[#Headers],[Ausnet]]=\"Ausnet\",Calc_TUR_ENV_2[[#This Row],[Rate type]:[Rate type]]=\"Single rate\"),\nAND(Calc_TUR_ENV_2[[#Headers],[Ausnet]]<>\"Ausnet\",OR(Calc_TUR_ENV_2[[#This Row],[Rate type]:[Rate type]]=\"Block 1\",Calc_TUR_ENV_2[[#This Row],[Rate type]:[Rate type]]=\"Balance\"))),\"-\",\n\nSUMIFS(Calc_TUV_ENVGroup_2[Ausnet],\nCalc_TUV_ENVGroup_2[[Cost item]:[Cost item]],Calc_TUR_ENV_2[[#This Row],[True up]:[True up]],\nCalc_TUV_ENVGroup_2[[Cost element]:[Cost element]],Calc_TUR_ENV_2[[#This Row],[Cost element]:[Cost element]])\n*\n($F$188/$F$189)),\"-\")","v":8.2683769491292991E-4},{"$f":"IFERROR(\nIF(OR(\nAND(Calc_TUR_ENV_2[[#Headers],[Citipower]]=\"Ausnet\",Calc_TUR_ENV_2[[#This Row],[Rate type]:[Rate type]]=\"Single rate\"),\nAND(Calc_TUR_ENV_2[[#Headers],[Citipower]]<>\"Ausnet\",OR(Calc_TUR_ENV_2[[#This Row],[Rate type]:[Rate type]]=\"Block 1\",Calc_TUR_ENV_2[[#This Row],[Rate type]:[Rate type]]=\"Balance\"))),\"-\",\n\nSUMIFS(Calc_TUV_ENVGroup_2[Citipower],\nCalc_TUV_ENVGroup_2[[Cost item]:[Cost item]],Calc_TUR_ENV_2[[#This Row],[True up]:[True up]],\nCalc_TUV_ENVGroup_2[[Cost element]:[Cost element]],Calc_TUR_ENV_2[[#This Row],[Cost element]:[Cost element]])\n*\n($F$188/$F$189)),\"-\")","v":"-"},{"$f":"IFERROR(\nIF(OR(\nAND(Calc_TUR_ENV_2[[#Headers],[Jemena]]=\"Ausnet\",Calc_TUR_ENV_2[[#This Row],[Rate type]:[Rate type]]=\"Single rate\"),\nAND(Calc_TUR_ENV_2[[#Headers],[Jemena]]<>\"Ausnet\",OR(Calc_TUR_ENV_2[[#This Row],[Rate type]:[Rate type]]=\"Block 1\",Calc_TUR_ENV_2[[#This Row],[Rate type]:[Rate type]]=\"Balance\"))),\"-\",\n\nSUMIFS(Calc_TUV_ENVGroup_2[Jemena],\nCalc_TUV_ENVGroup_2[[Cost item]:[Cost item]],Calc_TUR_ENV_2[[#This Row],[True up]:[True up]],\nCalc_TUV_ENVGroup_2[[Cost element]:[Cost element]],Calc_TUR_ENV_2[[#This Row],[Cost element]:[Cost element]])\n*\n($F$188/$F$189)),\"-\")","v":"-"},{"$f":"IFERROR(\nIF(OR(\nAND(Calc_TUR_ENV_2[[#Headers],[Powercor]]=\"Ausnet\",Calc_TUR_ENV_2[[#This Row],[Rate type]:[Rate type]]=\"Single rate\"),\nAND(Calc_TUR_ENV_2[[#Headers],[Powercor]]<>\"Ausnet\",OR(Calc_TUR_ENV_2[[#This Row],[Rate type]:[Rate type]]=\"Block 1\",Calc_TUR_ENV_2[[#This Row],[Rate type]:[Rate type]]=\"Balance\"))),\"-\",\n\nSUMIFS(Calc_TUV_ENVGroup_2[Powercor],\nCalc_TUV_ENVGroup_2[[Cost item]:[Cost item]],Calc_TUR_ENV_2[[#This Row],[True up]:[True up]],\nCalc_TUV_ENVGroup_2[[Cost element]:[Cost element]],Calc_TUR_ENV_2[[#This Row],[Cost element]:[Cost element]])\n*\n($F$188/$F$189)),\"-\")","v":"-"},{"$f":"IFERROR(\nIF(OR(\nAND(Calc_TUR_ENV_2[[#Headers],[United Energy]]=\"Ausnet\",Calc_TUR_ENV_2[[#This Row],[Rate type]:[Rate type]]=\"Single rate\"),\nAND(Calc_TUR_ENV_2[[#Headers],[United Energy]]<>\"Ausnet\",OR(Calc_TUR_ENV_2[[#This Row],[Rate type]:[Rate type]]=\"Block 1\",Calc_TUR_ENV_2[[#This Row],[Rate type]:[Rate type]]=\"Balance\"))),\"-\",\n\nSUMIFS(Calc_TUV_ENVGroup_2[United Energy],\nCalc_TUV_ENVGroup_2[[Cost item]:[Cost item]],Calc_TUR_ENV_2[[#This Row],[True up]:[True up]],\nCalc_TUV_ENVGroup_2[[Cost element]:[Cost element]],Calc_TUR_ENV_2[[#This Row],[Cost element]:[Cost element]])\n*\n($F$188/$F$189)),\"-\")","v":"-"}]
[null,null,"Balance","SRES true up","$/kWh","Small business","Environmental",{"$f":"IFERROR(\nIF(OR(\nAND(Calc_TUR_ENV_2[[#Headers],[Ausnet]]=\"Ausnet\",Calc_TUR_ENV_2[[#This Row],[Rate type]:[Rate type]]=\"Single rate\"),\nAND(Calc_TUR_ENV_2[[#Headers],[Ausnet]]<>\"Ausnet\",OR(Calc_TUR_ENV_2[[#This Row],[Rate type]:[Rate type]]=\"Block 1\",Calc_TUR_ENV_2[[#This Row],[Rate type]:[Rate type]]=\"Balance\"))),\"-\",\n\nSUMIFS(Calc_TUV_ENVGroup_2[Ausnet],\nCalc_TUV_ENVGroup_2[[Cost item]:[Cost item]],Calc_TUR_ENV_2[[#This Row],[True up]:[True up]],\nCalc_TUV_ENVGroup_2[[Cost element]:[Cost element]],Calc_TUR_ENV_2[[#This Row],[Cost element]:[Cost element]])\n*\n($F$188/$F$189)),\"-\")","v":8.2683769491292991E-4},{"$f":"IFERROR(\nIF(OR(\nAND(Calc_TUR_ENV_2[[#Headers],[Citipower]]=\"Ausnet\",Calc_TUR_ENV_2[[#This Row],[Rate type]:[Rate type]]=\"Single rate\"),\nAND(Calc_TUR_ENV_2[[#Headers],[Citipower]]<>\"Ausnet\",OR(Calc_TUR_ENV_2[[#This Row],[Rate type]:[Rate type]]=\"Block 1\",Calc_TUR_ENV_2[[#This Row],[Rate type]:[Rate type]]=\"Balance\"))),\"-\",\n\nSUMIFS(Calc_TUV_ENVGroup_2[Citipower],\nCalc_TUV_ENVGroup_2[[Cost item]:[Cost item]],Calc_TUR_ENV_2[[#This Row],[True up]:[True up]],\nCalc_TUV_ENVGroup_2[[Cost element]:[Cost element]],Calc_TUR_ENV_2[[#This Row],[Cost element]:[Cost element]])\n*\n($F$188/$F$189)),\"-\")","v":"-"},{"$f":"IFERROR(\nIF(OR(\nAND(Calc_TUR_ENV_2[[#Headers],[Jemena]]=\"Ausnet\",Calc_TUR_ENV_2[[#This Row],[Rate type]:[Rate type]]=\"Single rate\"),\nAND(Calc_TUR_ENV_2[[#Headers],[Jemena]]<>\"Ausnet\",OR(Calc_TUR_ENV_2[[#This Row],[Rate type]:[Rate type]]=\"Block 1\",Calc_TUR_ENV_2[[#This Row],[Rate type]:[Rate type]]=\"Balance\"))),\"-\",\n\nSUMIFS(Calc_TUV_ENVGroup_2[Jemena],\nCalc_TUV_ENVGroup_2[[Cost item]:[Cost item]],Calc_TUR_ENV_2[[#This Row],[True up]:[True up]],\nCalc_TUV_ENVGroup_2[[Cost element]:[Cost element]],Calc_TUR_ENV_2[[#This Row],[Cost element]:[Cost element]])\n*\n($F$188/$F$189)),\"-\")","v":"-"},{"$f":"IFERROR(\nIF(OR(\nAND(Calc_TUR_ENV_2[[#Headers],[Powercor]]=\"Ausnet\",Calc_TUR_ENV_2[[#This Row],[Rate type]:[Rate type]]=\"Single rate\"),\nAND(Calc_TUR_ENV_2[[#Headers],[Powercor]]<>\"Ausnet\",OR(Calc_TUR_ENV_2[[#This Row],[Rate type]:[Rate type]]=\"Block 1\",Calc_TUR_ENV_2[[#This Row],[Rate type]:[Rate type]]=\"Balance\"))),\"-\",\n\nSUMIFS(Calc_TUV_ENVGroup_2[Powercor],\nCalc_TUV_ENVGroup_2[[Cost item]:[Cost item]],Calc_TUR_ENV_2[[#This Row],[True up]:[True up]],\nCalc_TUV_ENVGroup_2[[Cost element]:[Cost element]],Calc_TUR_ENV_2[[#This Row],[Cost element]:[Cost element]])\n*\n($F$188/$F$189)),\"-\")","v":"-"},{"$f":"IFERROR(\nIF(OR(\nAND(Calc_TUR_ENV_2[[#Headers],[United Energy]]=\"Ausnet\",Calc_TUR_ENV_2[[#This Row],[Rate type]:[Rate type]]=\"Single rate\"),\nAND(Calc_TUR_ENV_2[[#Headers],[United Energy]]<>\"Ausnet\",OR(Calc_TUR_ENV_2[[#This Row],[Rate type]:[Rate type]]=\"Block 1\",Calc_TUR_ENV_2[[#This Row],[Rate type]:[Rate type]]=\"Balance\"))),\"-\",\n\nSUMIFS(Calc_TUV_ENVGroup_2[United Energy],\nCalc_TUV_ENVGroup_2[[Cost item]:[Cost item]],Calc_TUR_ENV_2[[#This Row],[True up]:[True up]],\nCalc_TUV_ENVGroup_2[[Cost element]:[Cost element]],Calc_TUR_ENV_2[[#This Row],[Cost element]:[Cost element]])\n*\n($F$188/$F$189)),\"-\")","v":"-"}]
[null,null,"Controlled load","SRES true up","$/kWh","Residential","Environmental",{"$f":"IFERROR(\nIF(OR(\nAND(Calc_TUR_ENV_2[[#Headers],[Ausnet]]=\"Ausnet\",Calc_TUR_ENV_2[[#This Row],[Rate type]:[Rate type]]=\"Single rate\"),\nAND(Calc_TUR_ENV_2[[#Headers],[Ausnet]]<>\"Ausnet\",OR(Calc_TUR_ENV_2[[#This Row],[Rate type]:[Rate type]]=\"Block 1\",Calc_TUR_ENV_2[[#This Row],[Rate type]:[Rate type]]=\"Balance\"))),\"-\",\n\nSUMIFS(Calc_TUV_ENVGroup_2[Ausnet],\nCalc_TUV_ENVGroup_2[[Cost item]:[Cost item]],Calc_TUR_ENV_2[[#This Row],[True up]:[True up]],\nCalc_TUV_ENVGroup_2[[Cost element]:[Cost element]],Calc_TUR_ENV_2[[#This Row],[Cost element]:[Cost element]])\n*\n($F$188/$F$189)),\"-\")","v":8.2683769491292991E-4},{"$f":"IFERROR(\nIF(OR(\nAND(Calc_TUR_ENV_2[[#Headers],[Citipower]]=\"Ausnet\",Calc_TUR_ENV_2[[#This Row],[Rate type]:[Rate type]]=\"Single rate\"),\nAND(Calc_TUR_ENV_2[[#Headers],[Citipower]]<>\"Ausnet\",OR(Calc_TUR_ENV_2[[#This Row],[Rate type]:[Rate type]]=\"Block 1\",Calc_TUR_ENV_2[[#This Row],[Rate type]:[Rate type]]=\"Balance\"))),\"-\",\n\nSUMIFS(Calc_TUV_ENVGroup_2[Citipower],\nCalc_TUV_ENVGroup_2[[Cost item]:[Cost item]],Calc_TUR_ENV_2[[#This Row],[True up]:[True up]],\nCalc_TUV_ENVGroup_2[[Cost element]:[Cost element]],Calc_TUR_ENV_2[[#This Row],[Cost element]:[Cost element]])\n*\n($F$188/$F$189)),\"-\")","v":7.9603932009705738E-4},{"$f":"IFERROR(\nIF(OR(\nAND(Calc_TUR_ENV_2[[#Headers],[Jemena]]=\"Ausnet\",Calc_TUR_ENV_2[[#This Row],[Rate type]:[Rate type]]=\"Single rate\"),\nAND(Calc_TUR_ENV_2[[#Headers],[Jemena]]<>\"Ausnet\",OR(Calc_TUR_ENV_2[[#This Row],[Rate type]:[Rate type]]=\"Block 1\",Calc_TUR_ENV_2[[#This Row],[Rate type]:[Rate type]]=\"Balance\"))),\"-\",\n\nSUMIFS(Calc_TUV_ENVGroup_2[Jemena],\nCalc_TUV_ENVGroup_2[[Cost item]:[Cost item]],Calc_TUR_ENV_2[[#This Row],[True up]:[True up]],\nCalc_TUV_ENVGroup_2[[Cost element]:[Cost element]],Calc_TUR_ENV_2[[#This Row],[Cost element]:[Cost element]])\n*\n($F$188/$F$189)),\"-\")","v":7.963161369689886E-4},{"$f":"IFERROR(\nIF(OR(\nAND(Calc_TUR_ENV_2[[#Headers],[Powercor]]=\"Ausnet\",Calc_TUR_ENV_2[[#This Row],[Rate type]:[Rate type]]=\"Single rate\"),\nAND(Calc_TUR_ENV_2[[#Headers],[Powercor]]<>\"Ausnet\",OR(Calc_TUR_ENV_2[[#This Row],[Rate type]:[Rate type]]=\"Block 1\",Calc_TUR_ENV_2[[#This Row],[Rate type]:[Rate type]]=\"Balance\"))),\"-\",\n\nSUMIFS(Calc_TUV_ENVGroup_2[Powercor],\nCalc_TUV_ENVGroup_2[[Cost item]:[Cost item]],Calc_TUR_ENV_2[[#This Row],[True up]:[True up]],\nCalc_TUV_ENVGroup_2[[Cost element]:[Cost element]],Calc_TUR_ENV_2[[#This Row],[Cost element]:[Cost element]])\n*\n($F$188/$F$189)),\"-\")","v":8.1618167416917635E-4},{"$f":"IFERROR(\nIF(OR(\nAND(Calc_TUR_ENV_2[[#Headers],[United Energy]]=\"Ausnet\",Calc_TUR_ENV_2[[#This Row],[Rate type]:[Rate type]]=\"Single rate\"),\nAND(Calc_TUR_ENV_2[[#Headers],[United Energy]]<>\"Ausnet\",OR(Calc_TUR_ENV_2[[#This Row],[Rate type]:[Rate type]]=\"Block 1\",Calc_TUR_ENV_2[[#This Row],[Rate type]:[Rate type]]=\"Balance\"))),\"-\",\n\nSUMIFS(Calc_TUV_ENVGroup_2[United Energy],\nCalc_TUV_ENVGroup_2[[Cost item]:[Cost item]],Calc_TUR_ENV_2[[#This Row],[True up]:[True up]],\nCalc_TUV_ENVGroup_2[[Cost element]:[Cost element]],Calc_TUR_ENV_2[[#This Row],[Cost element]:[Cost element]])\n*\n($F$188/$F$189)),\"-\")","v":7.9753024428563031E-4}]
[null,null,"Peak","SRES true up","$/kWh","Residential","Environmental",{"$f":"IFERROR(\nIF(OR(\nAND(Calc_TUR_ENV_2[[#Headers],[Ausnet]]=\"Ausnet\",Calc_TUR_ENV_2[[#This Row],[Rate type]:[Rate type]]=\"Single rate\"),\nAND(Calc_TUR_ENV_2[[#Headers],[Ausnet]]<>\"Ausnet\",OR(Calc_TUR_ENV_2[[#This Row],[Rate type]:[Rate type]]=\"Block 1\",Calc_TUR_ENV_2[[#This Row],[Rate type]:[Rate type]]=\"Balance\"))),\"-\",\n\nSUMIFS(Calc_TUV_ENVGroup_2[Ausnet],\nCalc_TUV_ENVGroup_2[[Cost item]:[Cost item]],Calc_TUR_ENV_2[[#This Row],[True up]:[True up]],\nCalc_TUV_ENVGroup_2[[Cost element]:[Cost element]],Calc_TUR_ENV_2[[#This Row],[Cost element]:[Cost element]])\n*\n($F$188/$F$189)),\"-\")","v":8.2683769491292991E-4},{"$f":"IFERROR(\nIF(OR(\nAND(Calc_TUR_ENV_2[[#Headers],[Citipower]]=\"Ausnet\",Calc_TUR_ENV_2[[#This Row],[Rate type]:[Rate type]]=\"Single rate\"),\nAND(Calc_TUR_ENV_2[[#Headers],[Citipower]]<>\"Ausnet\",OR(Calc_TUR_ENV_2[[#This Row],[Rate type]:[Rate type]]=\"Block 1\",Calc_TUR_ENV_2[[#This Row],[Rate type]:[Rate type]]=\"Balance\"))),\"-\",\n\nSUMIFS(Calc_TUV_ENVGroup_2[Citipower],\nCalc_TUV_ENVGroup_2[[Cost item]:[Cost item]],Calc_TUR_ENV_2[[#This Row],[True up]:[True up]],\nCalc_TUV_ENVGroup_2[[Cost element]:[Cost element]],Calc_TUR_ENV_2[[#This Row],[Cost element]:[Cost element]])\n*\n($F$188/$F$189)),\"-\")","v":7.9603932009705738E-4},{"$f":"IFERROR(\nIF(OR(\nAND(Calc_TUR_ENV_2[[#Headers],[Jemena]]=\"Ausnet\",Calc_TUR_ENV_2[[#This Row],[Rate type]:[Rate type]]=\"Single rate\"),\nAND(Calc_TUR_ENV_2[[#Headers],[Jemena]]<>\"Ausnet\",OR(Calc_TUR_ENV_2[[#This Row],[Rate type]:[Rate type]]=\"Block 1\",Calc_TUR_ENV_2[[#This Row],[Rate type]:[Rate type]]=\"Balance\"))),\"-\",\n\nSUMIFS(Calc_TUV_ENVGroup_2[Jemena],\nCalc_TUV_ENVGroup_2[[Cost item]:[Cost item]],Calc_TUR_ENV_2[[#This Row],[True up]:[True up]],\nCalc_TUV_ENVGroup_2[[Cost element]:[Cost element]],Calc_TUR_ENV_2[[#This Row],[Cost element]:[Cost element]])\n*\n($F$188/$F$189)),\"-\")","v":7.963161369689886E-4},{"$f":"IFERROR(\nIF(OR(\nAND(Calc_TUR_ENV_2[[#Headers],[Powercor]]=\"Ausnet\",Calc_TUR_ENV_2[[#This Row],[Rate type]:[Rate type]]=\"Single rate\"),\nAND(Calc_TUR_ENV_2[[#Headers],[Powercor]]<>\"Ausnet\",OR(Calc_TUR_ENV_2[[#This Row],[Rate type]:[Rate type]]=\"Block 1\",Calc_TUR_ENV_2[[#This Row],[Rate type]:[Rate type]]=\"Balance\"))),\"-\",\n\nSUMIFS(Calc_TUV_ENVGroup_2[Powercor],\nCalc_TUV_ENVGroup_2[[Cost item]:[Cost item]],Calc_TUR_ENV_2[[#This Row],[True up]:[True up]],\nCalc_TUV_ENVGroup_2[[Cost element]:[Cost element]],Calc_TUR_ENV_2[[#This Row],[Cost element]:[Cost element]])\n*\n($F$188/$F$189)),\"-\")","v":8.1618167416917635E-4},{"$f":"IFERROR(\nIF(OR(\nAND(Calc_TUR_ENV_2[[#Headers],[United Energy]]=\"Ausnet\",Calc_TUR_ENV_2[[#This Row],[Rate type]:[Rate type]]=\"Single rate\"),\nAND(Calc_TUR_ENV_2[[#Headers],[United Energy]]<>\"Ausnet\",OR(Calc_TUR_ENV_2[[#This Row],[Rate type]:[Rate type]]=\"Block 1\",Calc_TUR_ENV_2[[#This Row],[Rate type]:[Rate type]]=\"Balance\"))),\"-\",\n\nSUMIFS(Calc_TUV_ENVGroup_2[United Energy],\nCalc_TUV_ENVGroup_2[[Cost item]:[Cost item]],Calc_TUR_ENV_2[[#This Row],[True up]:[True up]],\nCalc_TUV_ENVGroup_2[[Cost element]:[Cost element]],Calc_TUR_ENV_2[[#This Row],[Cost element]:[Cost element]])\n*\n($F$188/$F$189)),\"-\")","v":7.9753024428563031E-4}]
[null,null,"Peak","SRES true up","$/kWh","Small business","Environmental",{"$f":"IFERROR(\nIF(OR(\nAND(Calc_TUR_ENV_2[[#Headers],[Ausnet]]=\"Ausnet\",Calc_TUR_ENV_2[[#This Row],[Rate type]:[Rate type]]=\"Single rate\"),\nAND(Calc_TUR_ENV_2[[#Headers],[Ausnet]]<>\"Ausnet\",OR(Calc_TUR_ENV_2[[#This Row],[Rate type]:[Rate type]]=\"Block 1\",Calc_TUR_ENV_2[[#This Row],[Rate type]:[Rate type]]=\"Balance\"))),\"-\",\n\nSUMIFS(Calc_TUV_ENVGroup_2[Ausnet],\nCalc_TUV_ENVGroup_2[[Cost item]:[Cost item]],Calc_TUR_ENV_2[[#This Row],[True up]:[True up]],\nCalc_TUV_ENVGroup_2[[Cost element]:[Cost element]],Calc_TUR_ENV_2[[#This Row],[Cost element]:[Cost element]])\n*\n($F$188/$F$189)),\"-\")","v":8.2683769491292991E-4},{"$f":"IFERROR(\nIF(OR(\nAND(Calc_TUR_ENV_2[[#Headers],[Citipower]]=\"Ausnet\",Calc_TUR_ENV_2[[#This Row],[Rate type]:[Rate type]]=\"Single rate\"),\nAND(Calc_TUR_ENV_2[[#Headers],[Citipower]]<>\"Ausnet\",OR(Calc_TUR_ENV_2[[#This Row],[Rate type]:[Rate type]]=\"Block 1\",Calc_TUR_ENV_2[[#This Row],[Rate type]:[Rate type]]=\"Balance\"))),\"-\",\n\nSUMIFS(Calc_TUV_ENVGroup_2[Citipower],\nCalc_TUV_ENVGroup_2[[Cost item]:[Cost item]],Calc_TUR_ENV_2[[#This Row],[True up]:[True up]],\nCalc_TUV_ENVGroup_2[[Cost element]:[Cost element]],Calc_TUR_ENV_2[[#This Row],[Cost element]:[Cost element]])\n*\n($F$188/$F$189)),\"-\")","v":7.9603932009705738E-4},{"$f":"IFERROR(\nIF(OR(\nAND(Calc_TUR_ENV_2[[#Headers],[Jemena]]=\"Ausnet\",Calc_TUR_ENV_2[[#This Row],[Rate type]:[Rate type]]=\"Single rate\"),\nAND(Calc_TUR_ENV_2[[#Headers],[Jemena]]<>\"Ausnet\",OR(Calc_TUR_ENV_2[[#This Row],[Rate type]:[Rate type]]=\"Block 1\",Calc_TUR_ENV_2[[#This Row],[Rate type]:[Rate type]]=\"Balance\"))),\"-\",\n\nSUMIFS(Calc_TUV_ENVGroup_2[Jemena],\nCalc_TUV_ENVGroup_2[[Cost item]:[Cost item]],Calc_TUR_ENV_2[[#This Row],[True up]:[True up]],\nCalc_TUV_ENVGroup_2[[Cost element]:[Cost element]],Calc_TUR_ENV_2[[#This Row],[Cost element]:[Cost element]])\n*\n($F$188/$F$189)),\"-\")","v":7.963161369689886E-4},{"$f":"IFERROR(\nIF(OR(\nAND(Calc_TUR_ENV_2[[#Headers],[Powercor]]=\"Ausnet\",Calc_TUR_ENV_2[[#This Row],[Rate type]:[Rate type]]=\"Single rate\"),\nAND(Calc_TUR_ENV_2[[#Headers],[Powercor]]<>\"Ausnet\",OR(Calc_TUR_ENV_2[[#This Row],[Rate type]:[Rate type]]=\"Block 1\",Calc_TUR_ENV_2[[#This Row],[Rate type]:[Rate type]]=\"Balance\"))),\"-\",\n\nSUMIFS(Calc_TUV_ENVGroup_2[Powercor],\nCalc_TUV_ENVGroup_2[[Cost item]:[Cost item]],Calc_TUR_ENV_2[[#This Row],[True up]:[True up]],\nCalc_TUV_ENVGroup_2[[Cost element]:[Cost element]],Calc_TUR_ENV_2[[#This Row],[Cost element]:[Cost element]])\n*\n($F$188/$F$189)),\"-\")","v":8.1618167416917635E-4},{"$f":"IFERROR(\nIF(OR(\nAND(Calc_TUR_ENV_2[[#Headers],[United Energy]]=\"Ausnet\",Calc_TUR_ENV_2[[#This Row],[Rate type]:[Rate type]]=\"Single rate\"),\nAND(Calc_TUR_ENV_2[[#Headers],[United Energy]]<>\"Ausnet\",OR(Calc_TUR_ENV_2[[#This Row],[Rate type]:[Rate type]]=\"Block 1\",Calc_TUR_ENV_2[[#This Row],[Rate type]:[Rate type]]=\"Balance\"))),\"-\",\n\nSUMIFS(Calc_TUV_ENVGroup_2[United Energy],\nCalc_TUV_ENVGroup_2[[Cost item]:[Cost item]],Calc_TUR_ENV_2[[#This Row],[True up]:[True up]],\nCalc_TUV_ENVGroup_2[[Cost element]:[Cost element]],Calc_TUR_ENV_2[[#This Row],[Cost element]:[Cost element]])\n*\n($F$188/$F$189)),\"-\")","v":7.9753024428563031E-4}]
[null,null,"Off peak","SRES true up","$/kWh","Residential","Environmental",{"$f":"IFERROR(\nIF(OR(\nAND(Calc_TUR_ENV_2[[#Headers],[Ausnet]]=\"Ausnet\",Calc_TUR_ENV_2[[#This Row],[Rate type]:[Rate type]]=\"Single rate\"),\nAND(Calc_TUR_ENV_2[[#Headers],[Ausnet]]<>\"Ausnet\",OR(Calc_TUR_ENV_2[[#This Row],[Rate type]:[Rate type]]=\"Block 1\",Calc_TUR_ENV_2[[#This Row],[Rate type]:[Rate type]]=\"Balance\"))),\"-\",\n\nSUMIFS(Calc_TUV_ENVGroup_2[Ausnet],\nCalc_TUV_ENVGroup_2[[Cost item]:[Cost item]],Calc_TUR_ENV_2[[#This Row],[True up]:[True up]],\nCalc_TUV_ENVGroup_2[[Cost element]:[Cost element]],Calc_TUR_ENV_2[[#This Row],[Cost element]:[Cost element]])\n*\n($F$188/$F$189)),\"-\")","v":8.2683769491292991E-4},{"$f":"IFERROR(\nIF(OR(\nAND(Calc_TUR_ENV_2[[#Headers],[Citipower]]=\"Ausnet\",Calc_TUR_ENV_2[[#This Row],[Rate type]:[Rate type]]=\"Single rate\"),\nAND(Calc_TUR_ENV_2[[#Headers],[Citipower]]<>\"Ausnet\",OR(Calc_TUR_ENV_2[[#This Row],[Rate type]:[Rate type]]=\"Block 1\",Calc_TUR_ENV_2[[#This Row],[Rate type]:[Rate type]]=\"Balance\"))),\"-\",\n\nSUMIFS(Calc_TUV_ENVGroup_2[Citipower],\nCalc_TUV_ENVGroup_2[[Cost item]:[Cost item]],Calc_TUR_ENV_2[[#This Row],[True up]:[True up]],\nCalc_TUV_ENVGroup_2[[Cost element]:[Cost element]],Calc_TUR_ENV_2[[#This Row],[Cost element]:[Cost element]])\n*\n($F$188/$F$189)),\"-\")","v":7.9603932009705738E-4},{"$f":"IFERROR(\nIF(OR(\nAND(Calc_TUR_ENV_2[[#Headers],[Jemena]]=\"Ausnet\",Calc_TUR_ENV_2[[#This Row],[Rate type]:[Rate type]]=\"Single rate\"),\nAND(Calc_TUR_ENV_2[[#Headers],[Jemena]]<>\"Ausnet\",OR(Calc_TUR_ENV_2[[#This Row],[Rate type]:[Rate type]]=\"Block 1\",Calc_TUR_ENV_2[[#This Row],[Rate type]:[Rate type]]=\"Balance\"))),\"-\",\n\nSUMIFS(Calc_TUV_ENVGroup_2[Jemena],\nCalc_TUV_ENVGroup_2[[Cost item]:[Cost item]],Calc_TUR_ENV_2[[#This Row],[True up]:[True up]],\nCalc_TUV_ENVGroup_2[[Cost element]:[Cost element]],Calc_TUR_ENV_2[[#This Row],[Cost element]:[Cost element]])\n*\n($F$188/$F$189)),\"-\")","v":7.963161369689886E-4},{"$f":"IFERROR(\nIF(OR(\nAND(Calc_TUR_ENV_2[[#Headers],[Powercor]]=\"Ausnet\",Calc_TUR_ENV_2[[#This Row],[Rate type]:[Rate type]]=\"Single rate\"),\nAND(Calc_TUR_ENV_2[[#Headers],[Powercor]]<>\"Ausnet\",OR(Calc_TUR_ENV_2[[#This Row],[Rate type]:[Rate type]]=\"Block 1\",Calc_TUR_ENV_2[[#This Row],[Rate type]:[Rate type]]=\"Balance\"))),\"-\",\n\nSUMIFS(Calc_TUV_ENVGroup_2[Powercor],\nCalc_TUV_ENVGroup_2[[Cost item]:[Cost item]],Calc_TUR_ENV_2[[#This Row],[True up]:[True up]],\nCalc_TUV_ENVGroup_2[[Cost element]:[Cost element]],Calc_TUR_ENV_2[[#This Row],[Cost element]:[Cost element]])\n*\n($F$188/$F$189)),\"-\")","v":8.1618167416917635E-4},{"$f":"IFERROR(\nIF(OR(\nAND(Calc_TUR_ENV_2[[#Headers],[United Energy]]=\"Ausnet\",Calc_TUR_ENV_2[[#This Row],[Rate type]:[Rate type]]=\"Single rate\"),\nAND(Calc_TUR_ENV_2[[#Headers],[United Energy]]<>\"Ausnet\",OR(Calc_TUR_ENV_2[[#This Row],[Rate type]:[Rate type]]=\"Block 1\",Calc_TUR_ENV_2[[#This Row],[Rate type]:[Rate type]]=\"Balance\"))),\"-\",\n\nSUMIFS(Calc_TUV_ENVGroup_2[United Energy],\nCalc_TUV_ENVGroup_2[[Cost item]:[Cost item]],Calc_TUR_ENV_2[[#This Row],[True up]:[True up]],\nCalc_TUV_ENVGroup_2[[Cost element]:[Cost element]],Calc_TUR_ENV_2[[#This Row],[Cost element]:[Cost element]])\n*\n($F$188/$F$189)),\"-\")","v":7.9753024428563031E-4}]
[null,null,"Off peak","SRES true up","$/kWh","Small business","Environmental",{"$f":"IFERROR(\nIF(OR(\nAND(Calc_TUR_ENV_2[[#Headers],[Ausnet]]=\"Ausnet\",Calc_TUR_ENV_2[[#This Row],[Rate type]:[Rate type]]=\"Single rate\"),\nAND(Calc_TUR_ENV_2[[#Headers],[Ausnet]]<>\"Ausnet\",OR(Calc_TUR_ENV_2[[#This Row],[Rate type]:[Rate type]]=\"Block 1\",Calc_TUR_ENV_2[[#This Row],[Rate type]:[Rate type]]=\"Balance\"))),\"-\",\n\nSUMIFS(Calc_TUV_ENVGroup_2[Ausnet],\nCalc_TUV_ENVGroup_2[[Cost item]:[Cost item]],Calc_TUR_ENV_2[[#This Row],[True up]:[True up]],\nCalc_TUV_ENVGroup_2[[Cost element]:[Cost element]],Calc_TUR_ENV_2[[#This Row],[Cost element]:[Cost element]])\n*\n($F$188/$F$189)),\"-\")","v":8.2683769491292991E-4},{"$f":"IFERROR(\nIF(OR(\nAND(Calc_TUR_ENV_2[[#Headers],[Citipower]]=\"Ausnet\",Calc_TUR_ENV_2[[#This Row],[Rate type]:[Rate type]]=\"Single rate\"),\nAND(Calc_TUR_ENV_2[[#Headers],[Citipower]]<>\"Ausnet\",OR(Calc_TUR_ENV_2[[#This Row],[Rate type]:[Rate type]]=\"Block 1\",Calc_TUR_ENV_2[[#This Row],[Rate type]:[Rate type]]=\"Balance\"))),\"-\",\n\nSUMIFS(Calc_TUV_ENVGroup_2[Citipower],\nCalc_TUV_ENVGroup_2[[Cost item]:[Cost item]],Calc_TUR_ENV_2[[#This Row],[True up]:[True up]],\nCalc_TUV_ENVGroup_2[[Cost element]:[Cost element]],Calc_TUR_ENV_2[[#This Row],[Cost element]:[Cost element]])\n*\n($F$188/$F$189)),\"-\")","v":7.9603932009705738E-4},{"$f":"IFERROR(\nIF(OR(\nAND(Calc_TUR_ENV_2[[#Headers],[Jemena]]=\"Ausnet\",Calc_TUR_ENV_2[[#This Row],[Rate type]:[Rate type]]=\"Single rate\"),\nAND(Calc_TUR_ENV_2[[#Headers],[Jemena]]<>\"Ausnet\",OR(Calc_TUR_ENV_2[[#This Row],[Rate type]:[Rate type]]=\"Block 1\",Calc_TUR_ENV_2[[#This Row],[Rate type]:[Rate type]]=\"Balance\"))),\"-\",\n\nSUMIFS(Calc_TUV_ENVGroup_2[Jemena],\nCalc_TUV_ENVGroup_2[[Cost item]:[Cost item]],Calc_TUR_ENV_2[[#This Row],[True up]:[True up]],\nCalc_TUV_ENVGroup_2[[Cost element]:[Cost element]],Calc_TUR_ENV_2[[#This Row],[Cost element]:[Cost element]])\n*\n($F$188/$F$189)),\"-\")","v":7.963161369689886E-4},{"$f":"IFERROR(\nIF(OR(\nAND(Calc_TUR_ENV_2[[#Headers],[Powercor]]=\"Ausnet\",Calc_TUR_ENV_2[[#This Row],[Rate type]:[Rate type]]=\"Single rate\"),\nAND(Calc_TUR_ENV_2[[#Headers],[Powercor]]<>\"Ausnet\",OR(Calc_TUR_ENV_2[[#This Row],[Rate type]:[Rate type]]=\"Block 1\",Calc_TUR_ENV_2[[#This Row],[Rate type]:[Rate type]]=\"Balance\"))),\"-\",\n\nSUMIFS(Calc_TUV_ENVGroup_2[Powercor],\nCalc_TUV_ENVGroup_2[[Cost item]:[Cost item]],Calc_TUR_ENV_2[[#This Row],[True up]:[True up]],\nCalc_TUV_ENVGroup_2[[Cost element]:[Cost element]],Calc_TUR_ENV_2[[#This Row],[Cost element]:[Cost element]])\n*\n($F$188/$F$189)),\"-\")","v":8.1618167416917635E-4},{"$f":"IFERROR(\nIF(OR(\nAND(Calc_TUR_ENV_2[[#Headers],[United Energy]]=\"Ausnet\",Calc_TUR_ENV_2[[#This Row],[Rate type]:[Rate type]]=\"Single rate\"),\nAND(Calc_TUR_ENV_2[[#Headers],[United Energy]]<>\"Ausnet\",OR(Calc_TUR_ENV_2[[#This Row],[Rate type]:[Rate type]]=\"Block 1\",Calc_TUR_ENV_2[[#This Row],[Rate type]:[Rate type]]=\"Balance\"))),\"-\",\n\nSUMIFS(Calc_TUV_ENVGroup_2[United Energy],\nCalc_TUV_ENVGroup_2[[Cost item]:[Cost item]],Calc_TUR_ENV_2[[#This Row],[True up]:[True up]],\nCalc_TUV_ENVGroup_2[[Cost element]:[Cost element]],Calc_TUR_ENV_2[[#This Row],[Cost element]:[Cost element]])\n*\n($F$188/$F$189)),\"-\")","v":7.9753024428563031E-4}]
[null,null,"Single rate","VEU true up","$/kWh","Residential","Environmental",{"$f":"IFERROR(\nIF(OR(\nAND(Calc_TUR_ENV_2[[#Headers],[Ausnet]]=\"Ausnet\",Calc_TUR_ENV_2[[#This Row],[Rate type]:[Rate type]]=\"Single rate\"),\nAND(Calc_TUR_ENV_2[[#Headers],[Ausnet]]<>\"Ausnet\",OR(Calc_TUR_ENV_2[[#This Row],[Rate type]:[Rate type]]=\"Block 1\",Calc_TUR_ENV_2[[#This Row],[Rate type]:[Rate type]]=\"Balance\"))),\"-\",\n\nSUMIFS(Calc_TUV_ENVGroup_2[Ausnet],\nCalc_TUV_ENVGroup_2[[Cost item]:[Cost item]],Calc_TUR_ENV_2[[#This Row],[True up]:[True up]],\nCalc_TUV_ENVGroup_2[[Cost element]:[Cost element]],Calc_TUR_ENV_2[[#This Row],[Cost element]:[Cost element]])\n*\n($F$188/$F$189)),\"-\")","v":"-"},{"$f":"IFERROR(\nIF(OR(\nAND(Calc_TUR_ENV_2[[#Headers],[Citipower]]=\"Ausnet\",Calc_TUR_ENV_2[[#This Row],[Rate type]:[Rate type]]=\"Single rate\"),\nAND(Calc_TUR_ENV_2[[#Headers],[Citipower]]<>\"Ausnet\",OR(Calc_TUR_ENV_2[[#This Row],[Rate type]:[Rate type]]=\"Block 1\",Calc_TUR_ENV_2[[#This Row],[Rate type]:[Rate type]]=\"Balance\"))),\"-\",\n\nSUMIFS(Calc_TUV_ENVGroup_2[Citipower],\nCalc_TUV_ENVGroup_2[[Cost item]:[Cost item]],Calc_TUR_ENV_2[[#This Row],[True up]:[True up]],\nCalc_TUV_ENVGroup_2[[Cost element]:[Cost element]],Calc_TUR_ENV_2[[#This Row],[Cost element]:[Cost element]])\n*\n($F$188/$F$189)),\"-\")","v":0},{"$f":"IFERROR(\nIF(OR(\nAND(Calc_TUR_ENV_2[[#Headers],[Jemena]]=\"Ausnet\",Calc_TUR_ENV_2[[#This Row],[Rate type]:[Rate type]]=\"Single rate\"),\nAND(Calc_TUR_ENV_2[[#Headers],[Jemena]]<>\"Ausnet\",OR(Calc_TUR_ENV_2[[#This Row],[Rate type]:[Rate type]]=\"Block 1\",Calc_TUR_ENV_2[[#This Row],[Rate type]:[Rate type]]=\"Balance\"))),\"-\",\n\nSUMIFS(Calc_TUV_ENVGroup_2[Jemena],\nCalc_TUV_ENVGroup_2[[Cost item]:[Cost item]],Calc_TUR_ENV_2[[#This Row],[True up]:[True up]],\nCalc_TUV_ENVGroup_2[[Cost element]:[Cost element]],Calc_TUR_ENV_2[[#This Row],[Cost element]:[Cost element]])\n*\n($F$188/$F$189)),\"-\")","v":0},{"$f":"IFERROR(\nIF(OR(\nAND(Calc_TUR_ENV_2[[#Headers],[Powercor]]=\"Ausnet\",Calc_TUR_ENV_2[[#This Row],[Rate type]:[Rate type]]=\"Single rate\"),\nAND(Calc_TUR_ENV_2[[#Headers],[Powercor]]<>\"Ausnet\",OR(Calc_TUR_ENV_2[[#This Row],[Rate type]:[Rate type]]=\"Block 1\",Calc_TUR_ENV_2[[#This Row],[Rate type]:[Rate type]]=\"Balance\"))),\"-\",\n\nSUMIFS(Calc_TUV_ENVGroup_2[Powercor],\nCalc_TUV_ENVGroup_2[[Cost item]:[Cost item]],Calc_TUR_ENV_2[[#This Row],[True up]:[True up]],\nCalc_TUV_ENVGroup_2[[Cost element]:[Cost element]],Calc_TUR_ENV_2[[#This Row],[Cost element]:[Cost element]])\n*\n($F$188/$F$189)),\"-\")","v":0},{"$f":"IFERROR(\nIF(OR(\nAND(Calc_TUR_ENV_2[[#Headers],[United Energy]]=\"Ausnet\",Calc_TUR_ENV_2[[#This Row],[Rate type]:[Rate type]]=\"Single rate\"),\nAND(Calc_TUR_ENV_2[[#Headers],[United Energy]]<>\"Ausnet\",OR(Calc_TUR_ENV_2[[#This Row],[Rate type]:[Rate type]]=\"Block 1\",Calc_TUR_ENV_2[[#This Row],[Rate type]:[Rate type]]=\"Balance\"))),\"-\",\n\nSUMIFS(Calc_TUV_ENVGroup_2[United Energy],\nCalc_TUV_ENVGroup_2[[Cost item]:[Cost item]],Calc_TUR_ENV_2[[#This Row],[True up]:[True up]],\nCalc_TUV_ENVGroup_2[[Cost element]:[Cost element]],Calc_TUR_ENV_2[[#This Row],[Cost element]:[Cost element]])\n*\n($F$188/$F$189)),\"-\")","v":0}]
[null,null,"Single rate","VEU true up","$/kWh","Small business","Environmental",{"$f":"IFERROR(\nIF(OR(\nAND(Calc_TUR_ENV_2[[#Headers],[Ausnet]]=\"Ausnet\",Calc_TUR_ENV_2[[#This Row],[Rate type]:[Rate type]]=\"Single rate\"),\nAND(Calc_TUR_ENV_2[[#Headers],[Ausnet]]<>\"Ausnet\",OR(Calc_TUR_ENV_2[[#This Row],[Rate type]:[Rate type]]=\"Block 1\",Calc_TUR_ENV_2[[#This Row],[Rate type]:[Rate type]]=\"Balance\"))),\"-\",\n\nSUMIFS(Calc_TUV_ENVGroup_2[Ausnet],\nCalc_TUV_ENVGroup_2[[Cost item]:[Cost item]],Calc_TUR_ENV_2[[#This Row],[True up]:[True up]],\nCalc_TUV_ENVGroup_2[[Cost element]:[Cost element]],Calc_TUR_ENV_2[[#This Row],[Cost element]:[Cost element]])\n*\n($F$188/$F$189)),\"-\")","v":"-"},{"$f":"IFERROR(\nIF(OR(\nAND(Calc_TUR_ENV_2[[#Headers],[Citipower]]=\"Ausnet\",Calc_TUR_ENV_2[[#This Row],[Rate type]:[Rate type]]=\"Single rate\"),\nAND(Calc_TUR_ENV_2[[#Headers],[Citipower]]<>\"Ausnet\",OR(Calc_TUR_ENV_2[[#This Row],[Rate type]:[Rate type]]=\"Block 1\",Calc_TUR_ENV_2[[#This Row],[Rate type]:[Rate type]]=\"Balance\"))),\"-\",\n\nSUMIFS(Calc_TUV_ENVGroup_2[Citipower],\nCalc_TUV_ENVGroup_2[[Cost item]:[Cost item]],Calc_TUR_ENV_2[[#This Row],[True up]:[True up]],\nCalc_TUV_ENVGroup_2[[Cost element]:[Cost element]],Calc_TUR_ENV_2[[#This Row],[Cost element]:[Cost element]])\n*\n($F$188/$F$189)),\"-\")","v":0},{"$f":"IFERROR(\nIF(OR(\nAND(Calc_TUR_ENV_2[[#Headers],[Jemena]]=\"Ausnet\",Calc_TUR_ENV_2[[#This Row],[Rate type]:[Rate type]]=\"Single rate\"),\nAND(Calc_TUR_ENV_2[[#Headers],[Jemena]]<>\"Ausnet\",OR(Calc_TUR_ENV_2[[#This Row],[Rate type]:[Rate type]]=\"Block 1\",Calc_TUR_ENV_2[[#This Row],[Rate type]:[Rate type]]=\"Balance\"))),\"-\",\n\nSUMIFS(Calc_TUV_ENVGroup_2[Jemena],\nCalc_TUV_ENVGroup_2[[Cost item]:[Cost item]],Calc_TUR_ENV_2[[#This Row],[True up]:[True up]],\nCalc_TUV_ENVGroup_2[[Cost element]:[Cost element]],Calc_TUR_ENV_2[[#This Row],[Cost element]:[Cost element]])\n*\n($F$188/$F$189)),\"-\")","v":0},{"$f":"IFERROR(\nIF(OR(\nAND(Calc_TUR_ENV_2[[#Headers],[Powercor]]=\"Ausnet\",Calc_TUR_ENV_2[[#This Row],[Rate type]:[Rate type]]=\"Single rate\"),\nAND(Calc_TUR_ENV_2[[#Headers],[Powercor]]<>\"Ausnet\",OR(Calc_TUR_ENV_2[[#This Row],[Rate type]:[Rate type]]=\"Block 1\",Calc_TUR_ENV_2[[#This Row],[Rate type]:[Rate type]]=\"Balance\"))),\"-\",\n\nSUMIFS(Calc_TUV_ENVGroup_2[Powercor],\nCalc_TUV_ENVGroup_2[[Cost item]:[Cost item]],Calc_TUR_ENV_2[[#This Row],[True up]:[True up]],\nCalc_TUV_ENVGroup_2[[Cost element]:[Cost element]],Calc_TUR_ENV_2[[#This Row],[Cost element]:[Cost element]])\n*\n($F$188/$F$189)),\"-\")","v":0},{"$f":"IFERROR(\nIF(OR(\nAND(Calc_TUR_ENV_2[[#Headers],[United Energy]]=\"Ausnet\",Calc_TUR_ENV_2[[#This Row],[Rate type]:[Rate type]]=\"Single rate\"),\nAND(Calc_TUR_ENV_2[[#Headers],[United Energy]]<>\"Ausnet\",OR(Calc_TUR_ENV_2[[#This Row],[Rate type]:[Rate type]]=\"Block 1\",Calc_TUR_ENV_2[[#This Row],[Rate type]:[Rate type]]=\"Balance\"))),\"-\",\n\nSUMIFS(Calc_TUV_ENVGroup_2[United Energy],\nCalc_TUV_ENVGroup_2[[Cost item]:[Cost item]],Calc_TUR_ENV_2[[#This Row],[True up]:[True up]],\nCalc_TUV_ENVGroup_2[[Cost element]:[Cost element]],Calc_TUR_ENV_2[[#This Row],[Cost element]:[Cost element]])\n*\n($F$188/$F$189)),\"-\")","v":0}]
[null,null,"Block 1","VEU true up","$/kWh","Residential","Environmental",{"$f":"IFERROR(\nIF(OR(\nAND(Calc_TUR_ENV_2[[#Headers],[Ausnet]]=\"Ausnet\",Calc_TUR_ENV_2[[#This Row],[Rate type]:[Rate type]]=\"Single rate\"),\nAND(Calc_TUR_ENV_2[[#Headers],[Ausnet]]<>\"Ausnet\",OR(Calc_TUR_ENV_2[[#This Row],[Rate type]:[Rate type]]=\"Block 1\",Calc_TUR_ENV_2[[#This Row],[Rate type]:[Rate type]]=\"Balance\"))),\"-\",\n\nSUMIFS(Calc_TUV_ENVGroup_2[Ausnet],\nCalc_TUV_ENVGroup_2[[Cost item]:[Cost item]],Calc_TUR_ENV_2[[#This Row],[True up]:[True up]],\nCalc_TUV_ENVGroup_2[[Cost element]:[Cost element]],Calc_TUR_ENV_2[[#This Row],[Cost element]:[Cost element]])\n*\n($F$188/$F$189)),\"-\")","v":0},{"$f":"IFERROR(\nIF(OR(\nAND(Calc_TUR_ENV_2[[#Headers],[Citipower]]=\"Ausnet\",Calc_TUR_ENV_2[[#This Row],[Rate type]:[Rate type]]=\"Single rate\"),\nAND(Calc_TUR_ENV_2[[#Headers],[Citipower]]<>\"Ausnet\",OR(Calc_TUR_ENV_2[[#This Row],[Rate type]:[Rate type]]=\"Block 1\",Calc_TUR_ENV_2[[#This Row],[Rate type]:[Rate type]]=\"Balance\"))),\"-\",\n\nSUMIFS(Calc_TUV_ENVGroup_2[Citipower],\nCalc_TUV_ENVGroup_2[[Cost item]:[Cost item]],Calc_TUR_ENV_2[[#This Row],[True up]:[True up]],\nCalc_TUV_ENVGroup_2[[Cost element]:[Cost element]],Calc_TUR_ENV_2[[#This Row],[Cost element]:[Cost element]])\n*\n($F$188/$F$189)),\"-\")","v":"-"},{"$f":"IFERROR(\nIF(OR(\nAND(Calc_TUR_ENV_2[[#Headers],[Jemena]]=\"Ausnet\",Calc_TUR_ENV_2[[#This Row],[Rate type]:[Rate type]]=\"Single rate\"),\nAND(Calc_TUR_ENV_2[[#Headers],[Jemena]]<>\"Ausnet\",OR(Calc_TUR_ENV_2[[#This Row],[Rate type]:[Rate type]]=\"Block 1\",Calc_TUR_ENV_2[[#This Row],[Rate type]:[Rate type]]=\"Balance\"))),\"-\",\n\nSUMIFS(Calc_TUV_ENVGroup_2[Jemena],\nCalc_TUV_ENVGroup_2[[Cost item]:[Cost item]],Calc_TUR_ENV_2[[#This Row],[True up]:[True up]],\nCalc_TUV_ENVGroup_2[[Cost element]:[Cost element]],Calc_TUR_ENV_2[[#This Row],[Cost element]:[Cost element]])\n*\n($F$188/$F$189)),\"-\")","v":"-"},{"$f":"IFERROR(\nIF(OR(\nAND(Calc_TUR_ENV_2[[#Headers],[Powercor]]=\"Ausnet\",Calc_TUR_ENV_2[[#This Row],[Rate type]:[Rate type]]=\"Single rate\"),\nAND(Calc_TUR_ENV_2[[#Headers],[Powercor]]<>\"Ausnet\",OR(Calc_TUR_ENV_2[[#This Row],[Rate type]:[Rate type]]=\"Block 1\",Calc_TUR_ENV_2[[#This Row],[Rate type]:[Rate type]]=\"Balance\"))),\"-\",\n\nSUMIFS(Calc_TUV_ENVGroup_2[Powercor],\nCalc_TUV_ENVGroup_2[[Cost item]:[Cost item]],Calc_TUR_ENV_2[[#This Row],[True up]:[True up]],\nCalc_TUV_ENVGroup_2[[Cost element]:[Cost element]],Calc_TUR_ENV_2[[#This Row],[Cost element]:[Cost element]])\n*\n($F$188/$F$189)),\"-\")","v":"-"},{"$f":"IFERROR(\nIF(OR(\nAND(Calc_TUR_ENV_2[[#Headers],[United Energy]]=\"Ausnet\",Calc_TUR_ENV_2[[#This Row],[Rate type]:[Rate type]]=\"Single rate\"),\nAND(Calc_TUR_ENV_2[[#Headers],[United Energy]]<>\"Ausnet\",OR(Calc_TUR_ENV_2[[#This Row],[Rate type]:[Rate type]]=\"Block 1\",Calc_TUR_ENV_2[[#This Row],[Rate type]:[Rate type]]=\"Balance\"))),\"-\",\n\nSUMIFS(Calc_TUV_ENVGroup_2[United Energy],\nCalc_TUV_ENVGroup_2[[Cost item]:[Cost item]],Calc_TUR_ENV_2[[#This Row],[True up]:[True up]],\nCalc_TUV_ENVGroup_2[[Cost element]:[Cost element]],Calc_TUR_ENV_2[[#This Row],[Cost element]:[Cost element]])\n*\n($F$188/$F$189)),\"-\")","v":"-"}]
[null,null,"Block 1","VEU true up","$/kWh","Small business","Environmental",{"$f":"IFERROR(\nIF(OR(\nAND(Calc_TUR_ENV_2[[#Headers],[Ausnet]]=\"Ausnet\",Calc_TUR_ENV_2[[#This Row],[Rate type]:[Rate type]]=\"Single rate\"),\nAND(Calc_TUR_ENV_2[[#Headers],[Ausnet]]<>\"Ausnet\",OR(Calc_TUR_ENV_2[[#This Row],[Rate type]:[Rate type]]=\"Block 1\",Calc_TUR_ENV_2[[#This Row],[Rate type]:[Rate type]]=\"Balance\"))),\"-\",\n\nSUMIFS(Calc_TUV_ENVGroup_2[Ausnet],\nCalc_TUV_ENVGroup_2[[Cost item]:[Cost item]],Calc_TUR_ENV_2[[#This Row],[True up]:[True up]],\nCalc_TUV_ENVGroup_2[[Cost element]:[Cost element]],Calc_TUR_ENV_2[[#This Row],[Cost element]:[Cost element]])\n*\n($F$188/$F$189)),\"-\")","v":0},{"$f":"IFERROR(\nIF(OR(\nAND(Calc_TUR_ENV_2[[#Headers],[Citipower]]=\"Ausnet\",Calc_TUR_ENV_2[[#This Row],[Rate type]:[Rate type]]=\"Single rate\"),\nAND(Calc_TUR_ENV_2[[#Headers],[Citipower]]<>\"Ausnet\",OR(Calc_TUR_ENV_2[[#This Row],[Rate type]:[Rate type]]=\"Block 1\",Calc_TUR_ENV_2[[#This Row],[Rate type]:[Rate type]]=\"Balance\"))),\"-\",\n\nSUMIFS(Calc_TUV_ENVGroup_2[Citipower],\nCalc_TUV_ENVGroup_2[[Cost item]:[Cost item]],Calc_TUR_ENV_2[[#This Row],[True up]:[True up]],\nCalc_TUV_ENVGroup_2[[Cost element]:[Cost element]],Calc_TUR_ENV_2[[#This Row],[Cost element]:[Cost element]])\n*\n($F$188/$F$189)),\"-\")","v":"-"},{"$f":"IFERROR(\nIF(OR(\nAND(Calc_TUR_ENV_2[[#Headers],[Jemena]]=\"Ausnet\",Calc_TUR_ENV_2[[#This Row],[Rate type]:[Rate type]]=\"Single rate\"),\nAND(Calc_TUR_ENV_2[[#Headers],[Jemena]]<>\"Ausnet\",OR(Calc_TUR_ENV_2[[#This Row],[Rate type]:[Rate type]]=\"Block 1\",Calc_TUR_ENV_2[[#This Row],[Rate type]:[Rate type]]=\"Balance\"))),\"-\",\n\nSUMIFS(Calc_TUV_ENVGroup_2[Jemena],\nCalc_TUV_ENVGroup_2[[Cost item]:[Cost item]],Calc_TUR_ENV_2[[#This Row],[True up]:[True up]],\nCalc_TUV_ENVGroup_2[[Cost element]:[Cost element]],Calc_TUR_ENV_2[[#This Row],[Cost element]:[Cost element]])\n*\n($F$188/$F$189)),\"-\")","v":"-"},{"$f":"IFERROR(\nIF(OR(\nAND(Calc_TUR_ENV_2[[#Headers],[Powercor]]=\"Ausnet\",Calc_TUR_ENV_2[[#This Row],[Rate type]:[Rate type]]=\"Single rate\"),\nAND(Calc_TUR_ENV_2[[#Headers],[Powercor]]<>\"Ausnet\",OR(Calc_TUR_ENV_2[[#This Row],[Rate type]:[Rate type]]=\"Block 1\",Calc_TUR_ENV_2[[#This Row],[Rate type]:[Rate type]]=\"Balance\"))),\"-\",\n\nSUMIFS(Calc_TUV_ENVGroup_2[Powercor],\nCalc_TUV_ENVGroup_2[[Cost item]:[Cost item]],Calc_TUR_ENV_2[[#This Row],[True up]:[True up]],\nCalc_TUV_ENVGroup_2[[Cost element]:[Cost element]],Calc_TUR_ENV_2[[#This Row],[Cost element]:[Cost element]])\n*\n($F$188/$F$189)),\"-\")","v":"-"},{"$f":"IFERROR(\nIF(OR(\nAND(Calc_TUR_ENV_2[[#Headers],[United Energy]]=\"Ausnet\",Calc_TUR_ENV_2[[#This Row],[Rate type]:[Rate type]]=\"Single rate\"),\nAND(Calc_TUR_ENV_2[[#Headers],[United Energy]]<>\"Ausnet\",OR(Calc_TUR_ENV_2[[#This Row],[Rate type]:[Rate type]]=\"Block 1\",Calc_TUR_ENV_2[[#This Row],[Rate type]:[Rate type]]=\"Balance\"))),\"-\",\n\nSUMIFS(Calc_TUV_ENVGroup_2[United Energy],\nCalc_TUV_ENVGroup_2[[Cost item]:[Cost item]],Calc_TUR_ENV_2[[#This Row],[True up]:[True up]],\nCalc_TUV_ENVGroup_2[[Cost element]:[Cost element]],Calc_TUR_ENV_2[[#This Row],[Cost element]:[Cost element]])\n*\n($F$188/$F$189)),\"-\")","v":"-"}]
[null,null,"Controlled load","VEU true up","$/kWh","Residential","Environmental",{"$f":"IFERROR(\nIF(OR(\nAND(Calc_TUR_ENV_2[[#Headers],[Ausnet]]=\"Ausnet\",Calc_TUR_ENV_2[[#This Row],[Rate type]:[Rate type]]=\"Single rate\"),\nAND(Calc_TUR_ENV_2[[#Headers],[Ausnet]]<>\"Ausnet\",OR(Calc_TUR_ENV_2[[#This Row],[Rate type]:[Rate type]]=\"Block 1\",Calc_TUR_ENV_2[[#This Row],[Rate type]:[Rate type]]=\"Balance\"))),\"-\",\n\nSUMIFS(Calc_TUV_ENVGroup_2[Ausnet],\nCalc_TUV_ENVGroup_2[[Cost item]:[Cost item]],Calc_TUR_ENV_2[[#This Row],[True up]:[True up]],\nCalc_TUV_ENVGroup_2[[Cost element]:[Cost element]],Calc_TUR_ENV_2[[#This Row],[Cost element]:[Cost element]])\n*\n($F$188/$F$189)),\"-\")","v":0},{"$f":"IFERROR(\nIF(OR(\nAND(Calc_TUR_ENV_2[[#Headers],[Citipower]]=\"Ausnet\",Calc_TUR_ENV_2[[#This Row],[Rate type]:[Rate type]]=\"Single rate\"),\nAND(Calc_TUR_ENV_2[[#Headers],[Citipower]]<>\"Ausnet\",OR(Calc_TUR_ENV_2[[#This Row],[Rate type]:[Rate type]]=\"Block 1\",Calc_TUR_ENV_2[[#This Row],[Rate type]:[Rate type]]=\"Balance\"))),\"-\",\n\nSUMIFS(Calc_TUV_ENVGroup_2[Citipower],\nCalc_TUV_ENVGroup_2[[Cost item]:[Cost item]],Calc_TUR_ENV_2[[#This Row],[True up]:[True up]],\nCalc_TUV_ENVGroup_2[[Cost element]:[Cost element]],Calc_TUR_ENV_2[[#This Row],[Cost element]:[Cost element]])\n*\n($F$188/$F$189)),\"-\")","v":0},{"$f":"IFERROR(\nIF(OR(\nAND(Calc_TUR_ENV_2[[#Headers],[Jemena]]=\"Ausnet\",Calc_TUR_ENV_2[[#This Row],[Rate type]:[Rate type]]=\"Single rate\"),\nAND(Calc_TUR_ENV_2[[#Headers],[Jemena]]<>\"Ausnet\",OR(Calc_TUR_ENV_2[[#This Row],[Rate type]:[Rate type]]=\"Block 1\",Calc_TUR_ENV_2[[#This Row],[Rate type]:[Rate type]]=\"Balance\"))),\"-\",\n\nSUMIFS(Calc_TUV_ENVGroup_2[Jemena],\nCalc_TUV_ENVGroup_2[[Cost item]:[Cost item]],Calc_TUR_ENV_2[[#This Row],[True up]:[True up]],\nCalc_TUV_ENVGroup_2[[Cost element]:[Cost element]],Calc_TUR_ENV_2[[#This Row],[Cost element]:[Cost element]])\n*\n($F$188/$F$189)),\"-\")","v":0},{"$f":"IFERROR(\nIF(OR(\nAND(Calc_TUR_ENV_2[[#Headers],[Powercor]]=\"Ausnet\",Calc_TUR_ENV_2[[#This Row],[Rate type]:[Rate type]]=\"Single rate\"),\nAND(Calc_TUR_ENV_2[[#Headers],[Powercor]]<>\"Ausnet\",OR(Calc_TUR_ENV_2[[#This Row],[Rate type]:[Rate type]]=\"Block 1\",Calc_TUR_ENV_2[[#This Row],[Rate type]:[Rate type]]=\"Balance\"))),\"-\",\n\nSUMIFS(Calc_TUV_ENVGroup_2[Powercor],\nCalc_TUV_ENVGroup_2[[Cost item]:[Cost item]],Calc_TUR_ENV_2[[#This Row],[True up]:[True up]],\nCalc_TUV_ENVGroup_2[[Cost element]:[Cost element]],Calc_TUR_ENV_2[[#This Row],[Cost element]:[Cost element]])\n*\n($F$188/$F$189)),\"-\")","v":0},{"$f":"IFERROR(\nIF(OR(\nAND(Calc_TUR_ENV_2[[#Headers],[United Energy]]=\"Ausnet\",Calc_TUR_ENV_2[[#This Row],[Rate type]:[Rate type]]=\"Single rate\"),\nAND(Calc_TUR_ENV_2[[#Headers],[United Energy]]<>\"Ausnet\",OR(Calc_TUR_ENV_2[[#This Row],[Rate type]:[Rate type]]=\"Block 1\",Calc_TUR_ENV_2[[#This Row],[Rate type]:[Rate type]]=\"Balance\"))),\"-\",\n\nSUMIFS(Calc_TUV_ENVGroup_2[United Energy],\nCalc_TUV_ENVGroup_2[[Cost item]:[Cost item]],Calc_TUR_ENV_2[[#This Row],[True up]:[True up]],\nCalc_TUV_ENVGroup_2[[Cost element]:[Cost element]],Calc_TUR_ENV_2[[#This Row],[Cost element]:[Cost element]])\n*\n($F$188/$F$189)),\"-\")","v":0}]
[null,null,"Balance","VEU true up","$/kWh","Residential","Environmental",{"$f":"IFERROR(\nIF(OR(\nAND(Calc_TUR_ENV_2[[#Headers],[Ausnet]]=\"Ausnet\",Calc_TUR_ENV_2[[#This Row],[Rate type]:[Rate type]]=\"Single rate\"),\nAND(Calc_TUR_ENV_2[[#Headers],[Ausnet]]<>\"Ausnet\",OR(Calc_TUR_ENV_2[[#This Row],[Rate type]:[Rate type]]=\"Block 1\",Calc_TUR_ENV_2[[#This Row],[Rate type]:[Rate type]]=\"Balance\"))),\"-\",\n\nSUMIFS(Calc_TUV_ENVGroup_2[Ausnet],\nCalc_TUV_ENVGroup_2[[Cost item]:[Cost item]],Calc_TUR_ENV_2[[#This Row],[True up]:[True up]],\nCalc_TUV_ENVGroup_2[[Cost element]:[Cost element]],Calc_TUR_ENV_2[[#This Row],[Cost element]:[Cost element]])\n*\n($F$188/$F$189)),\"-\")","v":0},{"$f":"IFERROR(\nIF(OR(\nAND(Calc_TUR_ENV_2[[#Headers],[Citipower]]=\"Ausnet\",Calc_TUR_ENV_2[[#This Row],[Rate type]:[Rate type]]=\"Single rate\"),\nAND(Calc_TUR_ENV_2[[#Headers],[Citipower]]<>\"Ausnet\",OR(Calc_TUR_ENV_2[[#This Row],[Rate type]:[Rate type]]=\"Block 1\",Calc_TUR_ENV_2[[#This Row],[Rate type]:[Rate type]]=\"Balance\"))),\"-\",\n\nSUMIFS(Calc_TUV_ENVGroup_2[Citipower],\nCalc_TUV_ENVGroup_2[[Cost item]:[Cost item]],Calc_TUR_ENV_2[[#This Row],[True up]:[True up]],\nCalc_TUV_ENVGroup_2[[Cost element]:[Cost element]],Calc_TUR_ENV_2[[#This Row],[Cost element]:[Cost element]])\n*\n($F$188/$F$189)),\"-\")","v":"-"},{"$f":"IFERROR(\nIF(OR(\nAND(Calc_TUR_ENV_2[[#Headers],[Jemena]]=\"Ausnet\",Calc_TUR_ENV_2[[#This Row],[Rate type]:[Rate type]]=\"Single rate\"),\nAND(Calc_TUR_ENV_2[[#Headers],[Jemena]]<>\"Ausnet\",OR(Calc_TUR_ENV_2[[#This Row],[Rate type]:[Rate type]]=\"Block 1\",Calc_TUR_ENV_2[[#This Row],[Rate type]:[Rate type]]=\"Balance\"))),\"-\",\n\nSUMIFS(Calc_TUV_ENVGroup_2[Jemena],\nCalc_TUV_ENVGroup_2[[Cost item]:[Cost item]],Calc_TUR_ENV_2[[#This Row],[True up]:[True up]],\nCalc_TUV_ENVGroup_2[[Cost element]:[Cost element]],Calc_TUR_ENV_2[[#This Row],[Cost element]:[Cost element]])\n*\n($F$188/$F$189)),\"-\")","v":"-"},{"$f":"IFERROR(\nIF(OR(\nAND(Calc_TUR_ENV_2[[#Headers],[Powercor]]=\"Ausnet\",Calc_TUR_ENV_2[[#This Row],[Rate type]:[Rate type]]=\"Single rate\"),\nAND(Calc_TUR_ENV_2[[#Headers],[Powercor]]<>\"Ausnet\",OR(Calc_TUR_ENV_2[[#This Row],[Rate type]:[Rate type]]=\"Block 1\",Calc_TUR_ENV_2[[#This Row],[Rate type]:[Rate type]]=\"Balance\"))),\"-\",\n\nSUMIFS(Calc_TUV_ENVGroup_2[Powercor],\nCalc_TUV_ENVGroup_2[[Cost item]:[Cost item]],Calc_TUR_ENV_2[[#This Row],[True up]:[True up]],\nCalc_TUV_ENVGroup_2[[Cost element]:[Cost element]],Calc_TUR_ENV_2[[#This Row],[Cost element]:[Cost element]])\n*\n($F$188/$F$189)),\"-\")","v":"-"},{"$f":"IFERROR(\nIF(OR(\nAND(Calc_TUR_ENV_2[[#Headers],[United Energy]]=\"Ausnet\",Calc_TUR_ENV_2[[#This Row],[Rate type]:[Rate type]]=\"Single rate\"),\nAND(Calc_TUR_ENV_2[[#Headers],[United Energy]]<>\"Ausnet\",OR(Calc_TUR_ENV_2[[#This Row],[Rate type]:[Rate type]]=\"Block 1\",Calc_TUR_ENV_2[[#This Row],[Rate type]:[Rate type]]=\"Balance\"))),\"-\",\n\nSUMIFS(Calc_TUV_ENVGroup_2[United Energy],\nCalc_TUV_ENVGroup_2[[Cost item]:[Cost item]],Calc_TUR_ENV_2[[#This Row],[True up]:[True up]],\nCalc_TUV_ENVGroup_2[[Cost element]:[Cost element]],Calc_TUR_ENV_2[[#This Row],[Cost element]:[Cost element]])\n*\n($F$188/$F$189)),\"-\")","v":"-"}]
[null,null,"Balance","VEU true up","$/kWh","Small business","Environmental",{"$f":"IFERROR(\nIF(OR(\nAND(Calc_TUR_ENV_2[[#Headers],[Ausnet]]=\"Ausnet\",Calc_TUR_ENV_2[[#This Row],[Rate type]:[Rate type]]=\"Single rate\"),\nAND(Calc_TUR_ENV_2[[#Headers],[Ausnet]]<>\"Ausnet\",OR(Calc_TUR_ENV_2[[#This Row],[Rate type]:[Rate type]]=\"Block 1\",Calc_TUR_ENV_2[[#This Row],[Rate type]:[Rate type]]=\"Balance\"))),\"-\",\n\nSUMIFS(Calc_TUV_ENVGroup_2[Ausnet],\nCalc_TUV_ENVGroup_2[[Cost item]:[Cost item]],Calc_TUR_ENV_2[[#This Row],[True up]:[True up]],\nCalc_TUV_ENVGroup_2[[Cost element]:[Cost element]],Calc_TUR_ENV_2[[#This Row],[Cost element]:[Cost element]])\n*\n($F$188/$F$189)),\"-\")","v":0},{"$f":"IFERROR(\nIF(OR(\nAND(Calc_TUR_ENV_2[[#Headers],[Citipower]]=\"Ausnet\",Calc_TUR_ENV_2[[#This Row],[Rate type]:[Rate type]]=\"Single rate\"),\nAND(Calc_TUR_ENV_2[[#Headers],[Citipower]]<>\"Ausnet\",OR(Calc_TUR_ENV_2[[#This Row],[Rate type]:[Rate type]]=\"Block 1\",Calc_TUR_ENV_2[[#This Row],[Rate type]:[Rate type]]=\"Balance\"))),\"-\",\n\nSUMIFS(Calc_TUV_ENVGroup_2[Citipower],\nCalc_TUV_ENVGroup_2[[Cost item]:[Cost item]],Calc_TUR_ENV_2[[#This Row],[True up]:[True up]],\nCalc_TUV_ENVGroup_2[[Cost element]:[Cost element]],Calc_TUR_ENV_2[[#This Row],[Cost element]:[Cost element]])\n*\n($F$188/$F$189)),\"-\")","v":"-"},{"$f":"IFERROR(\nIF(OR(\nAND(Calc_TUR_ENV_2[[#Headers],[Jemena]]=\"Ausnet\",Calc_TUR_ENV_2[[#This Row],[Rate type]:[Rate type]]=\"Single rate\"),\nAND(Calc_TUR_ENV_2[[#Headers],[Jemena]]<>\"Ausnet\",OR(Calc_TUR_ENV_2[[#This Row],[Rate type]:[Rate type]]=\"Block 1\",Calc_TUR_ENV_2[[#This Row],[Rate type]:[Rate type]]=\"Balance\"))),\"-\",\n\nSUMIFS(Calc_TUV_ENVGroup_2[Jemena],\nCalc_TUV_ENVGroup_2[[Cost item]:[Cost item]],Calc_TUR_ENV_2[[#This Row],[True up]:[True up]],\nCalc_TUV_ENVGroup_2[[Cost element]:[Cost element]],Calc_TUR_ENV_2[[#This Row],[Cost element]:[Cost element]])\n*\n($F$188/$F$189)),\"-\")","v":"-"},{"$f":"IFERROR(\nIF(OR(\nAND(Calc_TUR_ENV_2[[#Headers],[Powercor]]=\"Ausnet\",Calc_TUR_ENV_2[[#This Row],[Rate type]:[Rate type]]=\"Single rate\"),\nAND(Calc_TUR_ENV_2[[#Headers],[Powercor]]<>\"Ausnet\",OR(Calc_TUR_ENV_2[[#This Row],[Rate type]:[Rate type]]=\"Block 1\",Calc_TUR_ENV_2[[#This Row],[Rate type]:[Rate type]]=\"Balance\"))),\"-\",\n\nSUMIFS(Calc_TUV_ENVGroup_2[Powercor],\nCalc_TUV_ENVGroup_2[[Cost item]:[Cost item]],Calc_TUR_ENV_2[[#This Row],[True up]:[True up]],\nCalc_TUV_ENVGroup_2[[Cost element]:[Cost element]],Calc_TUR_ENV_2[[#This Row],[Cost element]:[Cost element]])\n*\n($F$188/$F$189)),\"-\")","v":"-"},{"$f":"IFERROR(\nIF(OR(\nAND(Calc_TUR_ENV_2[[#Headers],[United Energy]]=\"Ausnet\",Calc_TUR_ENV_2[[#This Row],[Rate type]:[Rate type]]=\"Single rate\"),\nAND(Calc_TUR_ENV_2[[#Headers],[United Energy]]<>\"Ausnet\",OR(Calc_TUR_ENV_2[[#This Row],[Rate type]:[Rate type]]=\"Block 1\",Calc_TUR_ENV_2[[#This Row],[Rate type]:[Rate type]]=\"Balance\"))),\"-\",\n\nSUMIFS(Calc_TUV_ENVGroup_2[United Energy],\nCalc_TUV_ENVGroup_2[[Cost item]:[Cost item]],Calc_TUR_ENV_2[[#This Row],[True up]:[True up]],\nCalc_TUV_ENVGroup_2[[Cost element]:[Cost element]],Calc_TUR_ENV_2[[#This Row],[Cost element]:[Cost element]])\n*\n($F$188/$F$189)),\"-\")","v":"-"}]
[null,null,"Peak","VEU true up","$/kWh","Residential","Environmental",{"$f":"IFERROR(\nIF(OR(\nAND(Calc_TUR_ENV_2[[#Headers],[Ausnet]]=\"Ausnet\",Calc_TUR_ENV_2[[#This Row],[Rate type]:[Rate type]]=\"Single rate\"),\nAND(Calc_TUR_ENV_2[[#Headers],[Ausnet]]<>\"Ausnet\",OR(Calc_TUR_ENV_2[[#This Row],[Rate type]:[Rate type]]=\"Block 1\",Calc_TUR_ENV_2[[#This Row],[Rate type]:[Rate type]]=\"Balance\"))),\"-\",\n\nSUMIFS(Calc_TUV_ENVGroup_2[Ausnet],\nCalc_TUV_ENVGroup_2[[Cost item]:[Cost item]],Calc_TUR_ENV_2[[#This Row],[True up]:[True up]],\nCalc_TUV_ENVGroup_2[[Cost element]:[Cost element]],Calc_TUR_ENV_2[[#This Row],[Cost element]:[Cost element]])\n*\n($F$188/$F$189)),\"-\")","v":0},{"$f":"IFERROR(\nIF(OR(\nAND(Calc_TUR_ENV_2[[#Headers],[Citipower]]=\"Ausnet\",Calc_TUR_ENV_2[[#This Row],[Rate type]:[Rate type]]=\"Single rate\"),\nAND(Calc_TUR_ENV_2[[#Headers],[Citipower]]<>\"Ausnet\",OR(Calc_TUR_ENV_2[[#This Row],[Rate type]:[Rate type]]=\"Block 1\",Calc_TUR_ENV_2[[#This Row],[Rate type]:[Rate type]]=\"Balance\"))),\"-\",\n\nSUMIFS(Calc_TUV_ENVGroup_2[Citipower],\nCalc_TUV_ENVGroup_2[[Cost item]:[Cost item]],Calc_TUR_ENV_2[[#This Row],[True up]:[True up]],\nCalc_TUV_ENVGroup_2[[Cost element]:[Cost element]],Calc_TUR_ENV_2[[#This Row],[Cost element]:[Cost element]])\n*\n($F$188/$F$189)),\"-\")","v":0},{"$f":"IFERROR(\nIF(OR(\nAND(Calc_TUR_ENV_2[[#Headers],[Jemena]]=\"Ausnet\",Calc_TUR_ENV_2[[#This Row],[Rate type]:[Rate type]]=\"Single rate\"),\nAND(Calc_TUR_ENV_2[[#Headers],[Jemena]]<>\"Ausnet\",OR(Calc_TUR_ENV_2[[#This Row],[Rate type]:[Rate type]]=\"Block 1\",Calc_TUR_ENV_2[[#This Row],[Rate type]:[Rate type]]=\"Balance\"))),\"-\",\n\nSUMIFS(Calc_TUV_ENVGroup_2[Jemena],\nCalc_TUV_ENVGroup_2[[Cost item]:[Cost item]],Calc_TUR_ENV_2[[#This Row],[True up]:[True up]],\nCalc_TUV_ENVGroup_2[[Cost element]:[Cost element]],Calc_TUR_ENV_2[[#This Row],[Cost element]:[Cost element]])\n*\n($F$188/$F$189)),\"-\")","v":0},{"$f":"IFERROR(\nIF(OR(\nAND(Calc_TUR_ENV_2[[#Headers],[Powercor]]=\"Ausnet\",Calc_TUR_ENV_2[[#This Row],[Rate type]:[Rate type]]=\"Single rate\"),\nAND(Calc_TUR_ENV_2[[#Headers],[Powercor]]<>\"Ausnet\",OR(Calc_TUR_ENV_2[[#This Row],[Rate type]:[Rate type]]=\"Block 1\",Calc_TUR_ENV_2[[#This Row],[Rate type]:[Rate type]]=\"Balance\"))),\"-\",\n\nSUMIFS(Calc_TUV_ENVGroup_2[Powercor],\nCalc_TUV_ENVGroup_2[[Cost item]:[Cost item]],Calc_TUR_ENV_2[[#This Row],[True up]:[True up]],\nCalc_TUV_ENVGroup_2[[Cost element]:[Cost element]],Calc_TUR_ENV_2[[#This Row],[Cost element]:[Cost element]])\n*\n($F$188/$F$189)),\"-\")","v":0},{"$f":"IFERROR(\nIF(OR(\nAND(Calc_TUR_ENV_2[[#Headers],[United Energy]]=\"Ausnet\",Calc_TUR_ENV_2[[#This Row],[Rate type]:[Rate type]]=\"Single rate\"),\nAND(Calc_TUR_ENV_2[[#Headers],[United Energy]]<>\"Ausnet\",OR(Calc_TUR_ENV_2[[#This Row],[Rate type]:[Rate type]]=\"Block 1\",Calc_TUR_ENV_2[[#This Row],[Rate type]:[Rate type]]=\"Balance\"))),\"-\",\n\nSUMIFS(Calc_TUV_ENVGroup_2[United Energy],\nCalc_TUV_ENVGroup_2[[Cost item]:[Cost item]],Calc_TUR_ENV_2[[#This Row],[True up]:[True up]],\nCalc_TUV_ENVGroup_2[[Cost element]:[Cost element]],Calc_TUR_ENV_2[[#This Row],[Cost element]:[Cost element]])\n*\n($F$188/$F$189)),\"-\")","v":0}]
[null,null,"Peak","VEU true up","$/kWh","Small business","Environmental",{"$f":"IFERROR(\nIF(OR(\nAND(Calc_TUR_ENV_2[[#Headers],[Ausnet]]=\"Ausnet\",Calc_TUR_ENV_2[[#This Row],[Rate type]:[Rate type]]=\"Single rate\"),\nAND(Calc_TUR_ENV_2[[#Headers],[Ausnet]]<>\"Ausnet\",OR(Calc_TUR_ENV_2[[#This Row],[Rate type]:[Rate type]]=\"Block 1\",Calc_TUR_ENV_2[[#This Row],[Rate type]:[Rate type]]=\"Balance\"))),\"-\",\n\nSUMIFS(Calc_TUV_ENVGroup_2[Ausnet],\nCalc_TUV_ENVGroup_2[[Cost item]:[Cost item]],Calc_TUR_ENV_2[[#This Row],[True up]:[True up]],\nCalc_TUV_ENVGroup_2[[Cost element]:[Cost element]],Calc_TUR_ENV_2[[#This Row],[Cost element]:[Cost element]])\n*\n($F$188/$F$189)),\"-\")","v":0},{"$f":"IFERROR(\nIF(OR(\nAND(Calc_TUR_ENV_2[[#Headers],[Citipower]]=\"Ausnet\",Calc_TUR_ENV_2[[#This Row],[Rate type]:[Rate type]]=\"Single rate\"),\nAND(Calc_TUR_ENV_2[[#Headers],[Citipower]]<>\"Ausnet\",OR(Calc_TUR_ENV_2[[#This Row],[Rate type]:[Rate type]]=\"Block 1\",Calc_TUR_ENV_2[[#This Row],[Rate type]:[Rate type]]=\"Balance\"))),\"-\",\n\nSUMIFS(Calc_TUV_ENVGroup_2[Citipower],\nCalc_TUV_ENVGroup_2[[Cost item]:[Cost item]],Calc_TUR_ENV_2[[#This Row],[True up]:[True up]],\nCalc_TUV_ENVGroup_2[[Cost element]:[Cost element]],Calc_TUR_ENV_2[[#This Row],[Cost element]:[Cost element]])\n*\n($F$188/$F$189)),\"-\")","v":0},{"$f":"IFERROR(\nIF(OR(\nAND(Calc_TUR_ENV_2[[#Headers],[Jemena]]=\"Ausnet\",Calc_TUR_ENV_2[[#This Row],[Rate type]:[Rate type]]=\"Single rate\"),\nAND(Calc_TUR_ENV_2[[#Headers],[Jemena]]<>\"Ausnet\",OR(Calc_TUR_ENV_2[[#This Row],[Rate type]:[Rate type]]=\"Block 1\",Calc_TUR_ENV_2[[#This Row],[Rate type]:[Rate type]]=\"Balance\"))),\"-\",\n\nSUMIFS(Calc_TUV_ENVGroup_2[Jemena],\nCalc_TUV_ENVGroup_2[[Cost item]:[Cost item]],Calc_TUR_ENV_2[[#This Row],[True up]:[True up]],\nCalc_TUV_ENVGroup_2[[Cost element]:[Cost element]],Calc_TUR_ENV_2[[#This Row],[Cost element]:[Cost element]])\n*\n($F$188/$F$189)),\"-\")","v":0},{"$f":"IFERROR(\nIF(OR(\nAND(Calc_TUR_ENV_2[[#Headers],[Powercor]]=\"Ausnet\",Calc_TUR_ENV_2[[#This Row],[Rate type]:[Rate type]]=\"Single rate\"),\nAND(Calc_TUR_ENV_2[[#Headers],[Powercor]]<>\"Ausnet\",OR(Calc_TUR_ENV_2[[#This Row],[Rate type]:[Rate type]]=\"Block 1\",Calc_TUR_ENV_2[[#This Row],[Rate type]:[Rate type]]=\"Balance\"))),\"-\",\n\nSUMIFS(Calc_TUV_ENVGroup_2[Powercor],\nCalc_TUV_ENVGroup_2[[Cost item]:[Cost item]],Calc_TUR_ENV_2[[#This Row],[True up]:[True up]],\nCalc_TUV_ENVGroup_2[[Cost element]:[Cost element]],Calc_TUR_ENV_2[[#This Row],[Cost element]:[Cost element]])\n*\n($F$188/$F$189)),\"-\")","v":0},{"$f":"IFERROR(\nIF(OR(\nAND(Calc_TUR_ENV_2[[#Headers],[United Energy]]=\"Ausnet\",Calc_TUR_ENV_2[[#This Row],[Rate type]:[Rate type]]=\"Single rate\"),\nAND(Calc_TUR_ENV_2[[#Headers],[United Energy]]<>\"Ausnet\",OR(Calc_TUR_ENV_2[[#This Row],[Rate type]:[Rate type]]=\"Block 1\",Calc_TUR_ENV_2[[#This Row],[Rate type]:[Rate type]]=\"Balance\"))),\"-\",\n\nSUMIFS(Calc_TUV_ENVGroup_2[United Energy],\nCalc_TUV_ENVGroup_2[[Cost item]:[Cost item]],Calc_TUR_ENV_2[[#This Row],[True up]:[True up]],\nCalc_TUV_ENVGroup_2[[Cost element]:[Cost element]],Calc_TUR_ENV_2[[#This Row],[Cost element]:[Cost element]])\n*\n($F$188/$F$189)),\"-\")","v":0}]
[null,null,"Off peak","VEU true up","$/kWh","Residential","Environmental",{"$f":"IFERROR(\nIF(OR(\nAND(Calc_TUR_ENV_2[[#Headers],[Ausnet]]=\"Ausnet\",Calc_TUR_ENV_2[[#This Row],[Rate type]:[Rate type]]=\"Single rate\"),\nAND(Calc_TUR_ENV_2[[#Headers],[Ausnet]]<>\"Ausnet\",OR(Calc_TUR_ENV_2[[#This Row],[Rate type]:[Rate type]]=\"Block 1\",Calc_TUR_ENV_2[[#This Row],[Rate type]:[Rate type]]=\"Balance\"))),\"-\",\n\nSUMIFS(Calc_TUV_ENVGroup_2[Ausnet],\nCalc_TUV_ENVGroup_2[[Cost item]:[Cost item]],Calc_TUR_ENV_2[[#This Row],[True up]:[True up]],\nCalc_TUV_ENVGroup_2[[Cost element]:[Cost element]],Calc_TUR_ENV_2[[#This Row],[Cost element]:[Cost element]])\n*\n($F$188/$F$189)),\"-\")","v":0},{"$f":"IFERROR(\nIF(OR(\nAND(Calc_TUR_ENV_2[[#Headers],[Citipower]]=\"Ausnet\",Calc_TUR_ENV_2[[#This Row],[Rate type]:[Rate type]]=\"Single rate\"),\nAND(Calc_TUR_ENV_2[[#Headers],[Citipower]]<>\"Ausnet\",OR(Calc_TUR_ENV_2[[#This Row],[Rate type]:[Rate type]]=\"Block 1\",Calc_TUR_ENV_2[[#This Row],[Rate type]:[Rate type]]=\"Balance\"))),\"-\",\n\nSUMIFS(Calc_TUV_ENVGroup_2[Citipower],\nCalc_TUV_ENVGroup_2[[Cost item]:[Cost item]],Calc_TUR_ENV_2[[#This Row],[True up]:[True up]],\nCalc_TUV_ENVGroup_2[[Cost element]:[Cost element]],Calc_TUR_ENV_2[[#This Row],[Cost element]:[Cost element]])\n*\n($F$188/$F$189)),\"-\")","v":0},{"$f":"IFERROR(\nIF(OR(\nAND(Calc_TUR_ENV_2[[#Headers],[Jemena]]=\"Ausnet\",Calc_TUR_ENV_2[[#This Row],[Rate type]:[Rate type]]=\"Single rate\"),\nAND(Calc_TUR_ENV_2[[#Headers],[Jemena]]<>\"Ausnet\",OR(Calc_TUR_ENV_2[[#This Row],[Rate type]:[Rate type]]=\"Block 1\",Calc_TUR_ENV_2[[#This Row],[Rate type]:[Rate type]]=\"Balance\"))),\"-\",\n\nSUMIFS(Calc_TUV_ENVGroup_2[Jemena],\nCalc_TUV_ENVGroup_2[[Cost item]:[Cost item]],Calc_TUR_ENV_2[[#This Row],[True up]:[True up]],\nCalc_TUV_ENVGroup_2[[Cost element]:[Cost element]],Calc_TUR_ENV_2[[#This Row],[Cost element]:[Cost element]])\n*\n($F$188/$F$189)),\"-\")","v":0},{"$f":"IFERROR(\nIF(OR(\nAND(Calc_TUR_ENV_2[[#Headers],[Powercor]]=\"Ausnet\",Calc_TUR_ENV_2[[#This Row],[Rate type]:[Rate type]]=\"Single rate\"),\nAND(Calc_TUR_ENV_2[[#Headers],[Powercor]]<>\"Ausnet\",OR(Calc_TUR_ENV_2[[#This Row],[Rate type]:[Rate type]]=\"Block 1\",Calc_TUR_ENV_2[[#This Row],[Rate type]:[Rate type]]=\"Balance\"))),\"-\",\n\nSUMIFS(Calc_TUV_ENVGroup_2[Powercor],\nCalc_TUV_ENVGroup_2[[Cost item]:[Cost item]],Calc_TUR_ENV_2[[#This Row],[True up]:[True up]],\nCalc_TUV_ENVGroup_2[[Cost element]:[Cost element]],Calc_TUR_ENV_2[[#This Row],[Cost element]:[Cost element]])\n*\n($F$188/$F$189)),\"-\")","v":0},{"$f":"IFERROR(\nIF(OR(\nAND(Calc_TUR_ENV_2[[#Headers],[United Energy]]=\"Ausnet\",Calc_TUR_ENV_2[[#This Row],[Rate type]:[Rate type]]=\"Single rate\"),\nAND(Calc_TUR_ENV_2[[#Headers],[United Energy]]<>\"Ausnet\",OR(Calc_TUR_ENV_2[[#This Row],[Rate type]:[Rate type]]=\"Block 1\",Calc_TUR_ENV_2[[#This Row],[Rate type]:[Rate type]]=\"Balance\"))),\"-\",\n\nSUMIFS(Calc_TUV_ENVGroup_2[United Energy],\nCalc_TUV_ENVGroup_2[[Cost item]:[Cost item]],Calc_TUR_ENV_2[[#This Row],[True up]:[True up]],\nCalc_TUV_ENVGroup_2[[Cost element]:[Cost element]],Calc_TUR_ENV_2[[#This Row],[Cost element]:[Cost element]])\n*\n($F$188/$F$189)),\"-\")","v":0}]
[null,null,"Off peak","VEU true up","$/kWh","Small business","Environmental",{"$f":"IFERROR(\nIF(OR(\nAND(Calc_TUR_ENV_2[[#Headers],[Ausnet]]=\"Ausnet\",Calc_TUR_ENV_2[[#This Row],[Rate type]:[Rate type]]=\"Single rate\"),\nAND(Calc_TUR_ENV_2[[#Headers],[Ausnet]]<>\"Ausnet\",OR(Calc_TUR_ENV_2[[#This Row],[Rate type]:[Rate type]]=\"Block 1\",Calc_TUR_ENV_2[[#This Row],[Rate type]:[Rate type]]=\"Balance\"))),\"-\",\n\nSUMIFS(Calc_TUV_ENVGroup_2[Ausnet],\nCalc_TUV_ENVGroup_2[[Cost item]:[Cost item]],Calc_TUR_ENV_2[[#This Row],[True up]:[True up]],\nCalc_TUV_ENVGroup_2[[Cost element]:[Cost element]],Calc_TUR_ENV_2[[#This Row],[Cost element]:[Cost element]])\n*\n($F$188/$F$189)),\"-\")","v":0},{"$f":"IFERROR(\nIF(OR(\nAND(Calc_TUR_ENV_2[[#Headers],[Citipower]]=\"Ausnet\",Calc_TUR_ENV_2[[#This Row],[Rate type]:[Rate type]]=\"Single rate\"),\nAND(Calc_TUR_ENV_2[[#Headers],[Citipower]]<>\"Ausnet\",OR(Calc_TUR_ENV_2[[#This Row],[Rate type]:[Rate type]]=\"Block 1\",Calc_TUR_ENV_2[[#This Row],[Rate type]:[Rate type]]=\"Balance\"))),\"-\",\n\nSUMIFS(Calc_TUV_ENVGroup_2[Citipower],\nCalc_TUV_ENVGroup_2[[Cost item]:[Cost item]],Calc_TUR_ENV_2[[#This Row],[True up]:[True up]],\nCalc_TUV_ENVGroup_2[[Cost element]:[Cost element]],Calc_TUR_ENV_2[[#This Row],[Cost element]:[Cost element]])\n*\n($F$188/$F$189)),\"-\")","v":0},{"$f":"IFERROR(\nIF(OR(\nAND(Calc_TUR_ENV_2[[#Headers],[Jemena]]=\"Ausnet\",Calc_TUR_ENV_2[[#This Row],[Rate type]:[Rate type]]=\"Single rate\"),\nAND(Calc_TUR_ENV_2[[#Headers],[Jemena]]<>\"Ausnet\",OR(Calc_TUR_ENV_2[[#This Row],[Rate type]:[Rate type]]=\"Block 1\",Calc_TUR_ENV_2[[#This Row],[Rate type]:[Rate type]]=\"Balance\"))),\"-\",\n\nSUMIFS(Calc_TUV_ENVGroup_2[Jemena],\nCalc_TUV_ENVGroup_2[[Cost item]:[Cost item]],Calc_TUR_ENV_2[[#This Row],[True up]:[True up]],\nCalc_TUV_ENVGroup_2[[Cost element]:[Cost element]],Calc_TUR_ENV_2[[#This Row],[Cost element]:[Cost element]])\n*\n($F$188/$F$189)),\"-\")","v":0},{"$f":"IFERROR(\nIF(OR(\nAND(Calc_TUR_ENV_2[[#Headers],[Powercor]]=\"Ausnet\",Calc_TUR_ENV_2[[#This Row],[Rate type]:[Rate type]]=\"Single rate\"),\nAND(Calc_TUR_ENV_2[[#Headers],[Powercor]]<>\"Ausnet\",OR(Calc_TUR_ENV_2[[#This Row],[Rate type]:[Rate type]]=\"Block 1\",Calc_TUR_ENV_2[[#This Row],[Rate type]:[Rate type]]=\"Balance\"))),\"-\",\n\nSUMIFS(Calc_TUV_ENVGroup_2[Powercor],\nCalc_TUV_ENVGroup_2[[Cost item]:[Cost item]],Calc_TUR_ENV_2[[#This Row],[True up]:[True up]],\nCalc_TUV_ENVGroup_2[[Cost element]:[Cost element]],Calc_TUR_ENV_2[[#This Row],[Cost element]:[Cost element]])\n*\n($F$188/$F$189)),\"-\")","v":0},{"$f":"IFERROR(\nIF(OR(\nAND(Calc_TUR_ENV_2[[#Headers],[United Energy]]=\"Ausnet\",Calc_TUR_ENV_2[[#This Row],[Rate type]:[Rate type]]=\"Single rate\"),\nAND(Calc_TUR_ENV_2[[#Headers],[United Energy]]<>\"Ausnet\",OR(Calc_TUR_ENV_2[[#This Row],[Rate type]:[Rate type]]=\"Block 1\",Calc_TUR_ENV_2[[#This Row],[Rate type]:[Rate type]]=\"Balance\"))),\"-\",\n\nSUMIFS(Calc_TUV_ENVGroup_2[United Energy],\nCalc_TUV_ENVGroup_2[[Cost item]:[Cost item]],Calc_TUR_ENV_2[[#This Row],[True up]:[True up]],\nCalc_TUV_ENVGroup_2[[Cost element]:[Cost element]],Calc_TUR_ENV_2[[#This Row],[Cost element]:[Cost element]])\n*\n($F$188/$F$189)),\"-\")","v":0}]
[]
[null,null,"Environmental true ups - checks"]
[null,null,"Rate type","True up","Unit","Customer type","Cost element","Ausnet","Citipower","Jemena","Powercor","United Energy"]
[null,null,"Single rate","LRET true up","$/kWh","Residential","Environmental",{"$f":"IF(H194=\"-\",\"-\",\n\nIF(\nROUND(H194,8)=\nROUND(SUMIFS(Calc_TUV_ENVGroup_2[Ausnet],Calc_TUV_ENVGroup_2[[Cost item]:[Cost item]],$D230,Calc_TUV_ENVGroup_2[[Cost element]:[Cost element]],$G230)*($F$188/$F$189),8),\n0,1))","v":"-"},{"$f":"IF(I194=\"-\",\"-\",\n\nIF(\nROUND(I194,8)=\nROUND(SUMIFS(Calc_TUV_ENVGroup_2[Citipower],Calc_TUV_ENVGroup_2[[Cost item]:[Cost item]],$D230,Calc_TUV_ENVGroup_2[[Cost element]:[Cost element]],$G230)*($F$188/$F$189),8),\n0,1))","v":0},{"$f":"IF(J194=\"-\",\"-\",\n\nIF(\nROUND(J194,8)=\nROUND(SUMIFS(Calc_TUV_ENVGroup_2[Jemena],Calc_TUV_ENVGroup_2[[Cost item]:[Cost item]],$D230,Calc_TUV_ENVGroup_2[[Cost element]:[Cost element]],$G230)*($F$188/$F$189),8),\n0,1))","v":0},{"$f":"IF(K194=\"-\",\"-\",\n\nIF(\nROUND(K194,8)=\nROUND(SUMIFS(Calc_TUV_ENVGroup_2[Powercor],Calc_TUV_ENVGroup_2[[Cost item]:[Cost item]],$D230,Calc_TUV_ENVGroup_2[[Cost element]:[Cost element]],$G230)*($F$188/$F$189),8),\n0,1))","v":0},{"$f":"IF(L194=\"-\",\"-\",\n\nIF(\nROUND(L194,8)=\nROUND(SUMIFS(Calc_TUV_ENVGroup_2[United Energy],Calc_TUV_ENVGroup_2[[Cost item]:[Cost item]],$D230,Calc_TUV_ENVGroup_2[[Cost element]:[Cost element]],$G230)*($F$188/$F$189),8),\n0,1))","v":0}]
[null,null,"Single rate","LRET true up","$/kWh","Small business","Environmental",{"$f":"IF(H195=\"-\",\"-\",\n\nIF(\nROUND(H195,8)=\nROUND(SUMIFS(Calc_TUV_ENVGroup_2[Ausnet],Calc_TUV_ENVGroup_2[[Cost item]:[Cost item]],$D231,Calc_TUV_ENVGroup_2[[Cost element]:[Cost element]],$G231)*($F$188/$F$189),8),\n0,1))","v":"-"},{"$f":"IF(I195=\"-\",\"-\",\n\nIF(\nROUND(I195,8)=\nROUND(SUMIFS(Calc_TUV_ENVGroup_2[Citipower],Calc_TUV_ENVGroup_2[[Cost item]:[Cost item]],$D231,Calc_TUV_ENVGroup_2[[Cost element]:[Cost element]],$G231)*($F$188/$F$189),8),\n0,1))","v":0},{"$f":"IF(J195=\"-\",\"-\",\n\nIF(\nROUND(J195,8)=\nROUND(SUMIFS(Calc_TUV_ENVGroup_2[Jemena],Calc_TUV_ENVGroup_2[[Cost item]:[Cost item]],$D231,Calc_TUV_ENVGroup_2[[Cost element]:[Cost element]],$G231)*($F$188/$F$189),8),\n0,1))","v":0},{"$f":"IF(K195=\"-\",\"-\",\n\nIF(\nROUND(K195,8)=\nROUND(SUMIFS(Calc_TUV_ENVGroup_2[Powercor],Calc_TUV_ENVGroup_2[[Cost item]:[Cost item]],$D231,Calc_TUV_ENVGroup_2[[Cost element]:[Cost element]],$G231)*($F$188/$F$189),8),\n0,1))","v":0},{"$f":"IF(L195=\"-\",\"-\",\n\nIF(\nROUND(L195,8)=\nROUND(SUMIFS(Calc_TUV_ENVGroup_2[United Energy],Calc_TUV_ENVGroup_2[[Cost item]:[Cost item]],$D231,Calc_TUV_ENVGroup_2[[Cost element]:[Cost element]],$G231)*($F$188/$F$189),8),\n0,1))","v":0}]
[null,null,"Block 1","LRET true up","$/kWh","Residential","Environmental",{"$f":"IF(H196=\"-\",\"-\",\n\nIF(\nROUND(H196,8)=\nROUND(SUMIFS(Calc_TUV_ENVGroup_2[Ausnet],Calc_TUV_ENVGroup_2[[Cost item]:[Cost item]],$D232,Calc_TUV_ENVGroup_2[[Cost element]:[Cost element]],$G232)*($F$188/$F$189),8),\n0,1))","v":0},{"$f":"IF(I196=\"-\",\"-\",\n\nIF(\nROUND(I196,8)=\nROUND(SUMIFS(Calc_TUV_ENVGroup_2[Citipower],Calc_TUV_ENVGroup_2[[Cost item]:[Cost item]],$D232,Calc_TUV_ENVGroup_2[[Cost element]:[Cost element]],$G232)*($F$188/$F$189),8),\n0,1))","v":"-"},{"$f":"IF(J196=\"-\",\"-\",\n\nIF(\nROUND(J196,8)=\nROUND(SUMIFS(Calc_TUV_ENVGroup_2[Jemena],Calc_TUV_ENVGroup_2[[Cost item]:[Cost item]],$D232,Calc_TUV_ENVGroup_2[[Cost element]:[Cost element]],$G232)*($F$188/$F$189),8),\n0,1))","v":"-"},{"$f":"IF(K196=\"-\",\"-\",\n\nIF(\nROUND(K196,8)=\nROUND(SUMIFS(Calc_TUV_ENVGroup_2[Powercor],Calc_TUV_ENVGroup_2[[Cost item]:[Cost item]],$D232,Calc_TUV_ENVGroup_2[[Cost element]:[Cost element]],$G232)*($F$188/$F$189),8),\n0,1))","v":"-"},{"$f":"IF(L196=\"-\",\"-\",\n\nIF(\nROUND(L196,8)=\nROUND(SUMIFS(Calc_TUV_ENVGroup_2[United Energy],Calc_TUV_ENVGroup_2[[Cost item]:[Cost item]],$D232,Calc_TUV_ENVGroup_2[[Cost element]:[Cost element]],$G232)*($F$188/$F$189),8),\n0,1))","v":"-"}]
[null,null,"Block 1","LRET true up","$/kWh","Small business","Environmental",{"$f":"IF(H197=\"-\",\"-\",\n\nIF(\nROUND(H197,8)=\nROUND(SUMIFS(Calc_TUV_ENVGroup_2[Ausnet],Calc_TUV_ENVGroup_2[[Cost item]:[Cost item]],$D233,Calc_TUV_ENVGroup_2[[Cost element]:[Cost element]],$G233)*($F$188/$F$189),8),\n0,1))","v":0},{"$f":"IF(I197=\"-\",\"-\",\n\nIF(\nROUND(I197,8)=\nROUND(SUMIFS(Calc_TUV_ENVGroup_2[Citipower],Calc_TUV_ENVGroup_2[[Cost item]:[Cost item]],$D233,Calc_TUV_ENVGroup_2[[Cost element]:[Cost element]],$G233)*($F$188/$F$189),8),\n0,1))","v":"-"},{"$f":"IF(J197=\"-\",\"-\",\n\nIF(\nROUND(J197,8)=\nROUND(SUMIFS(Calc_TUV_ENVGroup_2[Jemena],Calc_TUV_ENVGroup_2[[Cost item]:[Cost item]],$D233,Calc_TUV_ENVGroup_2[[Cost element]:[Cost element]],$G233)*($F$188/$F$189),8),\n0,1))","v":"-"},{"$f":"IF(K197=\"-\",\"-\",\n\nIF(\nROUND(K197,8)=\nROUND(SUMIFS(Calc_TUV_ENVGroup_2[Powercor],Calc_TUV_ENVGroup_2[[Cost item]:[Cost item]],$D233,Calc_TUV_ENVGroup_2[[Cost element]:[Cost element]],$G233)*($F$188/$F$189),8),\n0,1))","v":"-"},{"$f":"IF(L197=\"-\",\"-\",\n\nIF(\nROUND(L197,8)=\nROUND(SUMIFS(Calc_TUV_ENVGroup_2[United Energy],Calc_TUV_ENVGroup_2[[Cost item]:[Cost item]],$D233,Calc_TUV_ENVGroup_2[[Cost element]:[Cost element]],$G233)*($F$188/$F$189),8),\n0,1))","v":"-"}]
[null,null,"Balance","LRET true up","$/kWh","Residential","Environmental",{"$f":"IF(H198=\"-\",\"-\",\n\nIF(\nROUND(H198,8)=\nROUND(SUMIFS(Calc_TUV_ENVGroup_2[Ausnet],Calc_TUV_ENVGroup_2[[Cost item]:[Cost item]],$D234,Calc_TUV_ENVGroup_2[[Cost element]:[Cost element]],$G234)*($F$188/$F$189),8),\n0,1))","v":0},{"$f":"IF(I198=\"-\",\"-\",\n\nIF(\nROUND(I198,8)=\nROUND(SUMIFS(Calc_TUV_ENVGroup_2[Citipower],Calc_TUV_ENVGroup_2[[Cost item]:[Cost item]],$D234,Calc_TUV_ENVGroup_2[[Cost element]:[Cost element]],$G234)*($F$188/$F$189),8),\n0,1))","v":"-"},{"$f":"IF(J198=\"-\",\"-\",\n\nIF(\nROUND(J198,8)=\nROUND(SUMIFS(Calc_TUV_ENVGroup_2[Jemena],Calc_TUV_ENVGroup_2[[Cost item]:[Cost item]],$D234,Calc_TUV_ENVGroup_2[[Cost element]:[Cost element]],$G234)*($F$188/$F$189),8),\n0,1))","v":"-"},{"$f":"IF(K198=\"-\",\"-\",\n\nIF(\nROUND(K198,8)=\nROUND(SUMIFS(Calc_TUV_ENVGroup_2[Powercor],Calc_TUV_ENVGroup_2[[Cost item]:[Cost item]],$D234,Calc_TUV_ENVGroup_2[[Cost element]:[Cost element]],$G234)*($F$188/$F$189),8),\n0,1))","v":"-"},{"$f":"IF(L198=\"-\",\"-\",\n\nIF(\nROUND(L198,8)=\nROUND(SUMIFS(Calc_TUV_ENVGroup_2[United Energy],Calc_TUV_ENVGroup_2[[Cost item]:[Cost item]],$D234,Calc_TUV_ENVGroup_2[[Cost element]:[Cost element]],$G234)*($F$188/$F$189),8),\n0,1))","v":"-"}]
[null,null,"Balance","LRET true up","$/kWh","Small business","Environmental",{"$f":"IF(H199=\"-\",\"-\",\n\nIF(\nROUND(H199,8)=\nROUND(SUMIFS(Calc_TUV_ENVGroup_2[Ausnet],Calc_TUV_ENVGroup_2[[Cost item]:[Cost item]],$D235,Calc_TUV_ENVGroup_2[[Cost element]:[Cost element]],$G235)*($F$188/$F$189),8),\n0,1))","v":0},{"$f":"IF(I199=\"-\",\"-\",\n\nIF(\nROUND(I199,8)=\nROUND(SUMIFS(Calc_TUV_ENVGroup_2[Citipower],Calc_TUV_ENVGroup_2[[Cost item]:[Cost item]],$D235,Calc_TUV_ENVGroup_2[[Cost element]:[Cost element]],$G235)*($F$188/$F$189),8),\n0,1))","v":"-"},{"$f":"IF(J199=\"-\",\"-\",\n\nIF(\nROUND(J199,8)=\nROUND(SUMIFS(Calc_TUV_ENVGroup_2[Jemena],Calc_TUV_ENVGroup_2[[Cost item]:[Cost item]],$D235,Calc_TUV_ENVGroup_2[[Cost element]:[Cost element]],$G235)*($F$188/$F$189),8),\n0,1))","v":"-"},{"$f":"IF(K199=\"-\",\"-\",\n\nIF(\nROUND(K199,8)=\nROUND(SUMIFS(Calc_TUV_ENVGroup_2[Powercor],Calc_TUV_ENVGroup_2[[Cost item]:[Cost item]],$D235,Calc_TUV_ENVGroup_2[[Cost element]:[Cost element]],$G235)*($F$188/$F$189),8),\n0,1))","v":"-"},{"$f":"IF(L199=\"-\",\"-\",\n\nIF(\nROUND(L199,8)=\nROUND(SUMIFS(Calc_TUV_ENVGroup_2[United Energy],Calc_TUV_ENVGroup_2[[Cost item]:[Cost item]],$D235,Calc_TUV_ENVGroup_2[[Cost element]:[Cost element]],$G235)*($F$188/$F$189),8),\n0,1))","v":"-"}]
[null,null,"Controlled load","LRET true up","$/kWh","Residential","Environmental",{"$f":"IF(H200=\"-\",\"-\",\n\nIF(\nROUND(H200,8)=\nROUND(SUMIFS(Calc_TUV_ENVGroup_2[Ausnet],Calc_TUV_ENVGroup_2[[Cost item]:[Cost item]],$D236,Calc_TUV_ENVGroup_2[[Cost element]:[Cost element]],$G236)*($F$188/$F$189),8),\n0,1))","v":0},{"$f":"IF(I200=\"-\",\"-\",\n\nIF(\nROUND(I200,8)=\nROUND(SUMIFS(Calc_TUV_ENVGroup_2[Citipower],Calc_TUV_ENVGroup_2[[Cost item]:[Cost item]],$D236,Calc_TUV_ENVGroup_2[[Cost element]:[Cost element]],$G236)*($F$188/$F$189),8),\n0,1))","v":0},{"$f":"IF(J200=\"-\",\"-\",\n\nIF(\nROUND(J200,8)=\nROUND(SUMIFS(Calc_TUV_ENVGroup_2[Jemena],Calc_TUV_ENVGroup_2[[Cost item]:[Cost item]],$D236,Calc_TUV_ENVGroup_2[[Cost element]:[Cost element]],$G236)*($F$188/$F$189),8),\n0,1))","v":0},{"$f":"IF(K200=\"-\",\"-\",\n\nIF(\nROUND(K200,8)=\nROUND(SUMIFS(Calc_TUV_ENVGroup_2[Powercor],Calc_TUV_ENVGroup_2[[Cost item]:[Cost item]],$D236,Calc_TUV_ENVGroup_2[[Cost element]:[Cost element]],$G236)*($F$188/$F$189),8),\n0,1))","v":0},{"$f":"IF(L200=\"-\",\"-\",\n\nIF(\nROUND(L200,8)=\nROUND(SUMIFS(Calc_TUV_ENVGroup_2[United Energy],Calc_TUV_ENVGroup_2[[Cost item]:[Cost item]],$D236,Calc_TUV_ENVGroup_2[[Cost element]:[Cost element]],$G236)*($F$188/$F$189),8),\n0,1))","v":0}]
[null,null,"Peak","LRET true up","$/kWh","Residential","Environmental",{"$f":"IF(H201=\"-\",\"-\",\n\nIF(\nROUND(H201,8)=\nROUND(SUMIFS(Calc_TUV_ENVGroup_2[Ausnet],Calc_TUV_ENVGroup_2[[Cost item]:[Cost item]],$D237,Calc_TUV_ENVGroup_2[[Cost element]:[Cost element]],$G237)*($F$188/$F$189),8),\n0,1))","v":0},{"$f":"IF(I201=\"-\",\"-\",\n\nIF(\nROUND(I201,8)=\nROUND(SUMIFS(Calc_TUV_ENVGroup_2[Citipower],Calc_TUV_ENVGroup_2[[Cost item]:[Cost item]],$D237,Calc_TUV_ENVGroup_2[[Cost element]:[Cost element]],$G237)*($F$188/$F$189),8),\n0,1))","v":0},{"$f":"IF(J201=\"-\",\"-\",\n\nIF(\nROUND(J201,8)=\nROUND(SUMIFS(Calc_TUV_ENVGroup_2[Jemena],Calc_TUV_ENVGroup_2[[Cost item]:[Cost item]],$D237,Calc_TUV_ENVGroup_2[[Cost element]:[Cost element]],$G237)*($F$188/$F$189),8),\n0,1))","v":0},{"$f":"IF(K201=\"-\",\"-\",\n\nIF(\nROUND(K201,8)=\nROUND(SUMIFS(Calc_TUV_ENVGroup_2[Powercor],Calc_TUV_ENVGroup_2[[Cost item]:[Cost item]],$D237,Calc_TUV_ENVGroup_2[[Cost element]:[Cost element]],$G237)*($F$188/$F$189),8),\n0,1))","v":0},{"$f":"IF(L201=\"-\",\"-\",\n\nIF(\nROUND(L201,8)=\nROUND(SUMIFS(Calc_TUV_ENVGroup_2[United Energy],Calc_TUV_ENVGroup_2[[Cost item]:[Cost item]],$D237,Calc_TUV_ENVGroup_2[[Cost element]:[Cost element]],$G237)*($F$188/$F$189),8),\n0,1))","v":0}]
[null,null,"Peak","LRET true up","$/kWh","Small business","Environmental",{"$f":"IF(H202=\"-\",\"-\",\n\nIF(\nROUND(H202,8)=\nROUND(SUMIFS(Calc_TUV_ENVGroup_2[Ausnet],Calc_TUV_ENVGroup_2[[Cost item]:[Cost item]],$D238,Calc_TUV_ENVGroup_2[[Cost element]:[Cost element]],$G238)*($F$188/$F$189),8),\n0,1))","v":0},{"$f":"IF(I202=\"-\",\"-\",\n\nIF(\nROUND(I202,8)=\nROUND(SUMIFS(Calc_TUV_ENVGroup_2[Citipower],Calc_TUV_ENVGroup_2[[Cost item]:[Cost item]],$D238,Calc_TUV_ENVGroup_2[[Cost element]:[Cost element]],$G238)*($F$188/$F$189),8),\n0,1))","v":0},{"$f":"IF(J202=\"-\",\"-\",\n\nIF(\nROUND(J202,8)=\nROUND(SUMIFS(Calc_TUV_ENVGroup_2[Jemena],Calc_TUV_ENVGroup_2[[Cost item]:[Cost item]],$D238,Calc_TUV_ENVGroup_2[[Cost element]:[Cost element]],$G238)*($F$188/$F$189),8),\n0,1))","v":0},{"$f":"IF(K202=\"-\",\"-\",\n\nIF(\nROUND(K202,8)=\nROUND(SUMIFS(Calc_TUV_ENVGroup_2[Powercor],Calc_TUV_ENVGroup_2[[Cost item]:[Cost item]],$D238,Calc_TUV_ENVGroup_2[[Cost element]:[Cost element]],$G238)*($F$188/$F$189),8),\n0,1))","v":0},{"$f":"IF(L202=\"-\",\"-\",\n\nIF(\nROUND(L202,8)=\nROUND(SUMIFS(Calc_TUV_ENVGroup_2[United Energy],Calc_TUV_ENVGroup_2[[Cost item]:[Cost item]],$D238,Calc_TUV_ENVGroup_2[[Cost element]:[Cost element]],$G238)*($F$188/$F$189),8),\n0,1))","v":0}]
[null,null,"Off peak","LRET true up","$/kWh","Residential","Environmental",{"$f":"IF(H203=\"-\",\"-\",\n\nIF(\nROUND(H203,8)=\nROUND(SUMIFS(Calc_TUV_ENVGroup_2[Ausnet],Calc_TUV_ENVGroup_2[[Cost item]:[Cost item]],$D239,Calc_TUV_ENVGroup_2[[Cost element]:[Cost element]],$G239)*($F$188/$F$189),8),\n0,1))","v":0},{"$f":"IF(I203=\"-\",\"-\",\n\nIF(\nROUND(I203,8)=\nROUND(SUMIFS(Calc_TUV_ENVGroup_2[Citipower],Calc_TUV_ENVGroup_2[[Cost item]:[Cost item]],$D239,Calc_TUV_ENVGroup_2[[Cost element]:[Cost element]],$G239)*($F$188/$F$189),8),\n0,1))","v":0},{"$f":"IF(J203=\"-\",\"-\",\n\nIF(\nROUND(J203,8)=\nROUND(SUMIFS(Calc_TUV_ENVGroup_2[Jemena],Calc_TUV_ENVGroup_2[[Cost item]:[Cost item]],$D239,Calc_TUV_ENVGroup_2[[Cost element]:[Cost element]],$G239)*($F$188/$F$189),8),\n0,1))","v":0},{"$f":"IF(K203=\"-\",\"-\",\n\nIF(\nROUND(K203,8)=\nROUND(SUMIFS(Calc_TUV_ENVGroup_2[Powercor],Calc_TUV_ENVGroup_2[[Cost item]:[Cost item]],$D239,Calc_TUV_ENVGroup_2[[Cost element]:[Cost element]],$G239)*($F$188/$F$189),8),\n0,1))","v":0},{"$f":"IF(L203=\"-\",\"-\",\n\nIF(\nROUND(L203,8)=\nROUND(SUMIFS(Calc_TUV_ENVGroup_2[United Energy],Calc_TUV_ENVGroup_2[[Cost item]:[Cost item]],$D239,Calc_TUV_ENVGroup_2[[Cost element]:[Cost element]],$G239)*($F$188/$F$189),8),\n0,1))","v":0}]
[null,null,"Off peak","LRET true up","$/kWh","Small business","Environmental",{"$f":"IF(H204=\"-\",\"-\",\n\nIF(\nROUND(H204,8)=\nROUND(SUMIFS(Calc_TUV_ENVGroup_2[Ausnet],Calc_TUV_ENVGroup_2[[Cost item]:[Cost item]],$D240,Calc_TUV_ENVGroup_2[[Cost element]:[Cost element]],$G240)*($F$188/$F$189),8),\n0,1))","v":0},{"$f":"IF(I204=\"-\",\"-\",\n\nIF(\nROUND(I204,8)=\nROUND(SUMIFS(Calc_TUV_ENVGroup_2[Citipower],Calc_TUV_ENVGroup_2[[Cost item]:[Cost item]],$D240,Calc_TUV_ENVGroup_2[[Cost element]:[Cost element]],$G240)*($F$188/$F$189),8),\n0,1))","v":0},{"$f":"IF(J204=\"-\",\"-\",\n\nIF(\nROUND(J204,8)=\nROUND(SUMIFS(Calc_TUV_ENVGroup_2[Jemena],Calc_TUV_ENVGroup_2[[Cost item]:[Cost item]],$D240,Calc_TUV_ENVGroup_2[[Cost element]:[Cost element]],$G240)*($F$188/$F$189),8),\n0,1))","v":0},{"$f":"IF(K204=\"-\",\"-\",\n\nIF(\nROUND(K204,8)=\nROUND(SUMIFS(Calc_TUV_ENVGroup_2[Powercor],Calc_TUV_ENVGroup_2[[Cost item]:[Cost item]],$D240,Calc_TUV_ENVGroup_2[[Cost element]:[Cost element]],$G240)*($F$188/$F$189),8),\n0,1))","v":0},{"$f":"IF(L204=\"-\",\"-\",\n\nIF(\nROUND(L204,8)=\nROUND(SUMIFS(Calc_TUV_ENVGroup_2[United Energy],Calc_TUV_ENVGroup_2[[Cost item]:[Cost item]],$D240,Calc_TUV_ENVGroup_2[[Cost element]:[Cost element]],$G240)*($F$188/$F$189),8),\n0,1))","v":0}]
[null,null,"Single rate","SRES true up","$/kWh","Residential","Environmental",{"$f":"IF(H205=\"-\",\"-\",\n\nIF(\nROUND(H205,8)=\nROUND(SUMIFS(Calc_TUV_ENVGroup_2[Ausnet],Calc_TUV_ENVGroup_2[[Cost item]:[Cost item]],$D241,Calc_TUV_ENVGroup_2[[Cost element]:[Cost element]],$G241)*($F$188/$F$189),8),\n0,1))","v":"-"},{"$f":"IF(I205=\"-\",\"-\",\n\nIF(\nROUND(I205,8)=\nROUND(SUMIFS(Calc_TUV_ENVGroup_2[Citipower],Calc_TUV_ENVGroup_2[[Cost item]:[Cost item]],$D241,Calc_TUV_ENVGroup_2[[Cost element]:[Cost element]],$G241)*($F$188/$F$189),8),\n0,1))","v":0},{"$f":"IF(J205=\"-\",\"-\",\n\nIF(\nROUND(J205,8)=\nROUND(SUMIFS(Calc_TUV_ENVGroup_2[Jemena],Calc_TUV_ENVGroup_2[[Cost item]:[Cost item]],$D241,Calc_TUV_ENVGroup_2[[Cost element]:[Cost element]],$G241)*($F$188/$F$189),8),\n0,1))","v":0},{"$f":"IF(K205=\"-\",\"-\",\n\nIF(\nROUND(K205,8)=\nROUND(SUMIFS(Calc_TUV_ENVGroup_2[Powercor],Calc_TUV_ENVGroup_2[[Cost item]:[Cost item]],$D241,Calc_TUV_ENVGroup_2[[Cost element]:[Cost element]],$G241)*($F$188/$F$189),8),\n0,1))","v":0},{"$f":"IF(L205=\"-\",\"-\",\n\nIF(\nROUND(L205,8)=\nROUND(SUMIFS(Calc_TUV_ENVGroup_2[United Energy],Calc_TUV_ENVGroup_2[[Cost item]:[Cost item]],$D241,Calc_TUV_ENVGroup_2[[Cost element]:[Cost element]],$G241)*($F$188/$F$189),8),\n0,1))","v":0}]
[null,null,"Single rate","SRES true up","$/kWh","Small business","Environmental",{"$f":"IF(H206=\"-\",\"-\",\n\nIF(\nROUND(H206,8)=\nROUND(SUMIFS(Calc_TUV_ENVGroup_2[Ausnet],Calc_TUV_ENVGroup_2[[Cost item]:[Cost item]],$D242,Calc_TUV_ENVGroup_2[[Cost element]:[Cost element]],$G242)*($F$188/$F$189),8),\n0,1))","v":"-"},{"$f":"IF(I206=\"-\",\"-\",\n\nIF(\nROUND(I206,8)=\nROUND(SUMIFS(Calc_TUV_ENVGroup_2[Citipower],Calc_TUV_ENVGroup_2[[Cost item]:[Cost item]],$D242,Calc_TUV_ENVGroup_2[[Cost element]:[Cost element]],$G242)*($F$188/$F$189),8),\n0,1))","v":0},{"$f":"IF(J206=\"-\",\"-\",\n\nIF(\nROUND(J206,8)=\nROUND(SUMIFS(Calc_TUV_ENVGroup_2[Jemena],Calc_TUV_ENVGroup_2[[Cost item]:[Cost item]],$D242,Calc_TUV_ENVGroup_2[[Cost element]:[Cost element]],$G242)*($F$188/$F$189),8),\n0,1))","v":0},{"$f":"IF(K206=\"-\",\"-\",\n\nIF(\nROUND(K206,8)=\nROUND(SUMIFS(Calc_TUV_ENVGroup_2[Powercor],Calc_TUV_ENVGroup_2[[Cost item]:[Cost item]],$D242,Calc_TUV_ENVGroup_2[[Cost element]:[Cost element]],$G242)*($F$188/$F$189),8),\n0,1))","v":0},{"$f":"IF(L206=\"-\",\"-\",\n\nIF(\nROUND(L206,8)=\nROUND(SUMIFS(Calc_TUV_ENVGroup_2[United Energy],Calc_TUV_ENVGroup_2[[Cost item]:[Cost item]],$D242,Calc_TUV_ENVGroup_2[[Cost element]:[Cost element]],$G242)*($F$188/$F$189),8),\n0,1))","v":0}]
[null,null,"Block 1","SRES true up","$/kWh","Residential","Environmental",{"$f":"IF(H207=\"-\",\"-\",\n\nIF(\nROUND(H207,8)=\nROUND(SUMIFS(Calc_TUV_ENVGroup_2[Ausnet],Calc_TUV_ENVGroup_2[[Cost item]:[Cost item]],$D243,Calc_TUV_ENVGroup_2[[Cost element]:[Cost element]],$G243)*($F$188/$F$189),8),\n0,1))","v":0},{"$f":"IF(I207=\"-\",\"-\",\n\nIF(\nROUND(I207,8)=\nROUND(SUMIFS(Calc_TUV_ENVGroup_2[Citipower],Calc_TUV_ENVGroup_2[[Cost item]:[Cost item]],$D243,Calc_TUV_ENVGroup_2[[Cost element]:[Cost element]],$G243)*($F$188/$F$189),8),\n0,1))","v":"-"},{"$f":"IF(J207=\"-\",\"-\",\n\nIF(\nROUND(J207,8)=\nROUND(SUMIFS(Calc_TUV_ENVGroup_2[Jemena],Calc_TUV_ENVGroup_2[[Cost item]:[Cost item]],$D243,Calc_TUV_ENVGroup_2[[Cost element]:[Cost element]],$G243)*($F$188/$F$189),8),\n0,1))","v":"-"},{"$f":"IF(K207=\"-\",\"-\",\n\nIF(\nROUND(K207,8)=\nROUND(SUMIFS(Calc_TUV_ENVGroup_2[Powercor],Calc_TUV_ENVGroup_2[[Cost item]:[Cost item]],$D243,Calc_TUV_ENVGroup_2[[Cost element]:[Cost element]],$G243)*($F$188/$F$189),8),\n0,1))","v":"-"},{"$f":"IF(L207=\"-\",\"-\",\n\nIF(\nROUND(L207,8)=\nROUND(SUMIFS(Calc_TUV_ENVGroup_2[United Energy],Calc_TUV_ENVGroup_2[[Cost item]:[Cost item]],$D243,Calc_TUV_ENVGroup_2[[Cost element]:[Cost element]],$G243)*($F$188/$F$189),8),\n0,1))","v":"-"}]
[null,null,"Block 1","SRES true up","$/kWh","Small business","Environmental",{"$f":"IF(H208=\"-\",\"-\",\n\nIF(\nROUND(H208,8)=\nROUND(SUMIFS(Calc_TUV_ENVGroup_2[Ausnet],Calc_TUV_ENVGroup_2[[Cost item]:[Cost item]],$D244,Calc_TUV_ENVGroup_2[[Cost element]:[Cost element]],$G244)*($F$188/$F$189),8),\n0,1))","v":0},{"$f":"IF(I208=\"-\",\"-\",\n\nIF(\nROUND(I208,8)=\nROUND(SUMIFS(Calc_TUV_ENVGroup_2[Citipower],Calc_TUV_ENVGroup_2[[Cost item]:[Cost item]],$D244,Calc_TUV_ENVGroup_2[[Cost element]:[Cost element]],$G244)*($F$188/$F$189),8),\n0,1))","v":"-"},{"$f":"IF(J208=\"-\",\"-\",\n\nIF(\nROUND(J208,8)=\nROUND(SUMIFS(Calc_TUV_ENVGroup_2[Jemena],Calc_TUV_ENVGroup_2[[Cost item]:[Cost item]],$D244,Calc_TUV_ENVGroup_2[[Cost element]:[Cost element]],$G244)*($F$188/$F$189),8),\n0,1))","v":"-"},{"$f":"IF(K208=\"-\",\"-\",\n\nIF(\nROUND(K208,8)=\nROUND(SUMIFS(Calc_TUV_ENVGroup_2[Powercor],Calc_TUV_ENVGroup_2[[Cost item]:[Cost item]],$D244,Calc_TUV_ENVGroup_2[[Cost element]:[Cost element]],$G244)*($F$188/$F$189),8),\n0,1))","v":"-"},{"$f":"IF(L208=\"-\",\"-\",\n\nIF(\nROUND(L208,8)=\nROUND(SUMIFS(Calc_TUV_ENVGroup_2[United Energy],Calc_TUV_ENVGroup_2[[Cost item]:[Cost item]],$D244,Calc_TUV_ENVGroup_2[[Cost element]:[Cost element]],$G244)*($F$188/$F$189),8),\n0,1))","v":"-"}]
[null,null,"Balance","SRES true up","$/kWh","Residential","Environmental",{"$f":"IF(H209=\"-\",\"-\",\n\nIF(\nROUND(H209,8)=\nROUND(SUMIFS(Calc_TUV_ENVGroup_2[Ausnet],Calc_TUV_ENVGroup_2[[Cost item]:[Cost item]],$D245,Calc_TUV_ENVGroup_2[[Cost element]:[Cost element]],$G245)*($F$188/$F$189),8),\n0,1))","v":0},{"$f":"IF(I209=\"-\",\"-\",\n\nIF(\nROUND(I209,8)=\nROUND(SUMIFS(Calc_TUV_ENVGroup_2[Citipower],Calc_TUV_ENVGroup_2[[Cost item]:[Cost item]],$D245,Calc_TUV_ENVGroup_2[[Cost element]:[Cost element]],$G245)*($F$188/$F$189),8),\n0,1))","v":"-"},{"$f":"IF(J209=\"-\",\"-\",\n\nIF(\nROUND(J209,8)=\nROUND(SUMIFS(Calc_TUV_ENVGroup_2[Jemena],Calc_TUV_ENVGroup_2[[Cost item]:[Cost item]],$D245,Calc_TUV_ENVGroup_2[[Cost element]:[Cost element]],$G245)*($F$188/$F$189),8),\n0,1))","v":"-"},{"$f":"IF(K209=\"-\",\"-\",\n\nIF(\nROUND(K209,8)=\nROUND(SUMIFS(Calc_TUV_ENVGroup_2[Powercor],Calc_TUV_ENVGroup_2[[Cost item]:[Cost item]],$D245,Calc_TUV_ENVGroup_2[[Cost element]:[Cost element]],$G245)*($F$188/$F$189),8),\n0,1))","v":"-"},{"$f":"IF(L209=\"-\",\"-\",\n\nIF(\nROUND(L209,8)=\nROUND(SUMIFS(Calc_TUV_ENVGroup_2[United Energy],Calc_TUV_ENVGroup_2[[Cost item]:[Cost item]],$D245,Calc_TUV_ENVGroup_2[[Cost element]:[Cost element]],$G245)*($F$188/$F$189),8),\n0,1))","v":"-"}]
[null,null,"Balance","SRES true up","$/kWh","Small business","Environmental",{"$f":"IF(H210=\"-\",\"-\",\n\nIF(\nROUND(H210,8)=\nROUND(SUMIFS(Calc_TUV_ENVGroup_2[Ausnet],Calc_TUV_ENVGroup_2[[Cost item]:[Cost item]],$D246,Calc_TUV_ENVGroup_2[[Cost element]:[Cost element]],$G246)*($F$188/$F$189),8),\n0,1))","v":0},{"$f":"IF(I210=\"-\",\"-\",\n\nIF(\nROUND(I210,8)=\nROUND(SUMIFS(Calc_TUV_ENVGroup_2[Citipower],Calc_TUV_ENVGroup_2[[Cost item]:[Cost item]],$D246,Calc_TUV_ENVGroup_2[[Cost element]:[Cost element]],$G246)*($F$188/$F$189),8),\n0,1))","v":"-"},{"$f":"IF(J210=\"-\",\"-\",\n\nIF(\nROUND(J210,8)=\nROUND(SUMIFS(Calc_TUV_ENVGroup_2[Jemena],Calc_TUV_ENVGroup_2[[Cost item]:[Cost item]],$D246,Calc_TUV_ENVGroup_2[[Cost element]:[Cost element]],$G246)*($F$188/$F$189),8),\n0,1))","v":"-"},{"$f":"IF(K210=\"-\",\"-\",\n\nIF(\nROUND(K210,8)=\nROUND(SUMIFS(Calc_TUV_ENVGroup_2[Powercor],Calc_TUV_ENVGroup_2[[Cost item]:[Cost item]],$D246,Calc_TUV_ENVGroup_2[[Cost element]:[Cost element]],$G246)*($F$188/$F$189),8),\n0,1))","v":"-"},{"$f":"IF(L210=\"-\",\"-\",\n\nIF(\nROUND(L210,8)=\nROUND(SUMIFS(Calc_TUV_ENVGroup_2[United Energy],Calc_TUV_ENVGroup_2[[Cost item]:[Cost item]],$D246,Calc_TUV_ENVGroup_2[[Cost element]:[Cost element]],$G246)*($F$188/$F$189),8),\n0,1))","v":"-"}]
[null,null,"Controlled load","SRES true up","$/kWh","Residential","Environmental",{"$f":"IF(H211=\"-\",\"-\",\n\nIF(\nROUND(H211,8)=\nROUND(SUMIFS(Calc_TUV_ENVGroup_2[Ausnet],Calc_TUV_ENVGroup_2[[Cost item]:[Cost item]],$D247,Calc_TUV_ENVGroup_2[[Cost element]:[Cost element]],$G247)*($F$188/$F$189),8),\n0,1))","v":0},{"$f":"IF(I211=\"-\",\"-\",\n\nIF(\nROUND(I211,8)=\nROUND(SUMIFS(Calc_TUV_ENVGroup_2[Citipower],Calc_TUV_ENVGroup_2[[Cost item]:[Cost item]],$D247,Calc_TUV_ENVGroup_2[[Cost element]:[Cost element]],$G247)*($F$188/$F$189),8),\n0,1))","v":0},{"$f":"IF(J211=\"-\",\"-\",\n\nIF(\nROUND(J211,8)=\nROUND(SUMIFS(Calc_TUV_ENVGroup_2[Jemena],Calc_TUV_ENVGroup_2[[Cost item]:[Cost item]],$D247,Calc_TUV_ENVGroup_2[[Cost element]:[Cost element]],$G247)*($F$188/$F$189),8),\n0,1))","v":0},{"$f":"IF(K211=\"-\",\"-\",\n\nIF(\nROUND(K211,8)=\nROUND(SUMIFS(Calc_TUV_ENVGroup_2[Powercor],Calc_TUV_ENVGroup_2[[Cost item]:[Cost item]],$D247,Calc_TUV_ENVGroup_2[[Cost element]:[Cost element]],$G247)*($F$188/$F$189),8),\n0,1))","v":0},{"$f":"IF(L211=\"-\",\"-\",\n\nIF(\nROUND(L211,8)=\nROUND(SUMIFS(Calc_TUV_ENVGroup_2[United Energy],Calc_TUV_ENVGroup_2[[Cost item]:[Cost item]],$D247,Calc_TUV_ENVGroup_2[[Cost element]:[Cost element]],$G247)*($F$188/$F$189),8),\n0,1))","v":0}]
[null,null,"Peak","SRES true up","$/kWh","Residential","Environmental",{"$f":"IF(H212=\"-\",\"-\",\n\nIF(\nROUND(H212,8)=\nROUND(SUMIFS(Calc_TUV_ENVGroup_2[Ausnet],Calc_TUV_ENVGroup_2[[Cost item]:[Cost item]],$D248,Calc_TUV_ENVGroup_2[[Cost element]:[Cost element]],$G248)*($F$188/$F$189),8),\n0,1))","v":0},{"$f":"IF(I212=\"-\",\"-\",\n\nIF(\nROUND(I212,8)=\nROUND(SUMIFS(Calc_TUV_ENVGroup_2[Citipower],Calc_TUV_ENVGroup_2[[Cost item]:[Cost item]],$D248,Calc_TUV_ENVGroup_2[[Cost element]:[Cost element]],$G248)*($F$188/$F$189),8),\n0,1))","v":0},{"$f":"IF(J212=\"-\",\"-\",\n\nIF(\nROUND(J212,8)=\nROUND(SUMIFS(Calc_TUV_ENVGroup_2[Jemena],Calc_TUV_ENVGroup_2[[Cost item]:[Cost item]],$D248,Calc_TUV_ENVGroup_2[[Cost element]:[Cost element]],$G248)*($F$188/$F$189),8),\n0,1))","v":0},{"$f":"IF(K212=\"-\",\"-\",\n\nIF(\nROUND(K212,8)=\nROUND(SUMIFS(Calc_TUV_ENVGroup_2[Powercor],Calc_TUV_ENVGroup_2[[Cost item]:[Cost item]],$D248,Calc_TUV_ENVGroup_2[[Cost element]:[Cost element]],$G248)*($F$188/$F$189),8),\n0,1))","v":0},{"$f":"IF(L212=\"-\",\"-\",\n\nIF(\nROUND(L212,8)=\nROUND(SUMIFS(Calc_TUV_ENVGroup_2[United Energy],Calc_TUV_ENVGroup_2[[Cost item]:[Cost item]],$D248,Calc_TUV_ENVGroup_2[[Cost element]:[Cost element]],$G248)*($F$188/$F$189),8),\n0,1))","v":0}]
[null,null,"Peak","SRES true up","$/kWh","Small business","Environmental",{"$f":"IF(H213=\"-\",\"-\",\n\nIF(\nROUND(H213,8)=\nROUND(SUMIFS(Calc_TUV_ENVGroup_2[Ausnet],Calc_TUV_ENVGroup_2[[Cost item]:[Cost item]],$D249,Calc_TUV_ENVGroup_2[[Cost element]:[Cost element]],$G249)*($F$188/$F$189),8),\n0,1))","v":0},{"$f":"IF(I213=\"-\",\"-\",\n\nIF(\nROUND(I213,8)=\nROUND(SUMIFS(Calc_TUV_ENVGroup_2[Citipower],Calc_TUV_ENVGroup_2[[Cost item]:[Cost item]],$D249,Calc_TUV_ENVGroup_2[[Cost element]:[Cost element]],$G249)*($F$188/$F$189),8),\n0,1))","v":0},{"$f":"IF(J213=\"-\",\"-\",\n\nIF(\nROUND(J213,8)=\nROUND(SUMIFS(Calc_TUV_ENVGroup_2[Jemena],Calc_TUV_ENVGroup_2[[Cost item]:[Cost item]],$D249,Calc_TUV_ENVGroup_2[[Cost element]:[Cost element]],$G249)*($F$188/$F$189),8),\n0,1))","v":0},{"$f":"IF(K213=\"-\",\"-\",\n\nIF(\nROUND(K213,8)=\nROUND(SUMIFS(Calc_TUV_ENVGroup_2[Powercor],Calc_TUV_ENVGroup_2[[Cost item]:[Cost item]],$D249,Calc_TUV_ENVGroup_2[[Cost element]:[Cost element]],$G249)*($F$188/$F$189),8),\n0,1))","v":0},{"$f":"IF(L213=\"-\",\"-\",\n\nIF(\nROUND(L213,8)=\nROUND(SUMIFS(Calc_TUV_ENVGroup_2[United Energy],Calc_TUV_ENVGroup_2[[Cost item]:[Cost item]],$D249,Calc_TUV_ENVGroup_2[[Cost element]:[Cost element]],$G249)*($F$188/$F$189),8),\n0,1))","v":0}]
[null,null,"Off peak","SRES true up","$/kWh","Residential","Environmental",{"$f":"IF(H214=\"-\",\"-\",\n\nIF(\nROUND(H214,8)=\nROUND(SUMIFS(Calc_TUV_ENVGroup_2[Ausnet],Calc_TUV_ENVGroup_2[[Cost item]:[Cost item]],$D250,Calc_TUV_ENVGroup_2[[Cost element]:[Cost element]],$G250)*($F$188/$F$189),8),\n0,1))","v":0},{"$f":"IF(I214=\"-\",\"-\",\n\nIF(\nROUND(I214,8)=\nROUND(SUMIFS(Calc_TUV_ENVGroup_2[Citipower],Calc_TUV_ENVGroup_2[[Cost item]:[Cost item]],$D250,Calc_TUV_ENVGroup_2[[Cost element]:[Cost element]],$G250)*($F$188/$F$189),8),\n0,1))","v":0},{"$f":"IF(J214=\"-\",\"-\",\n\nIF(\nROUND(J214,8)=\nROUND(SUMIFS(Calc_TUV_ENVGroup_2[Jemena],Calc_TUV_ENVGroup_2[[Cost item]:[Cost item]],$D250,Calc_TUV_ENVGroup_2[[Cost element]:[Cost element]],$G250)*($F$188/$F$189),8),\n0,1))","v":0},{"$f":"IF(K214=\"-\",\"-\",\n\nIF(\nROUND(K214,8)=\nROUND(SUMIFS(Calc_TUV_ENVGroup_2[Powercor],Calc_TUV_ENVGroup_2[[Cost item]:[Cost item]],$D250,Calc_TUV_ENVGroup_2[[Cost element]:[Cost element]],$G250)*($F$188/$F$189),8),\n0,1))","v":0},{"$f":"IF(L214=\"-\",\"-\",\n\nIF(\nROUND(L214,8)=\nROUND(SUMIFS(Calc_TUV_ENVGroup_2[United Energy],Calc_TUV_ENVGroup_2[[Cost item]:[Cost item]],$D250,Calc_TUV_ENVGroup_2[[Cost element]:[Cost element]],$G250)*($F$188/$F$189),8),\n0,1))","v":0}]
[null,null,"Off peak","SRES true up","$/kWh","Small business","Environmental",{"$f":"IF(H215=\"-\",\"-\",\n\nIF(\nROUND(H215,8)=\nROUND(SUMIFS(Calc_TUV_ENVGroup_2[Ausnet],Calc_TUV_ENVGroup_2[[Cost item]:[Cost item]],$D251,Calc_TUV_ENVGroup_2[[Cost element]:[Cost element]],$G251)*($F$188/$F$189),8),\n0,1))","v":0},{"$f":"IF(I215=\"-\",\"-\",\n\nIF(\nROUND(I215,8)=\nROUND(SUMIFS(Calc_TUV_ENVGroup_2[Citipower],Calc_TUV_ENVGroup_2[[Cost item]:[Cost item]],$D251,Calc_TUV_ENVGroup_2[[Cost element]:[Cost element]],$G251)*($F$188/$F$189),8),\n0,1))","v":0},{"$f":"IF(J215=\"-\",\"-\",\n\nIF(\nROUND(J215,8)=\nROUND(SUMIFS(Calc_TUV_ENVGroup_2[Jemena],Calc_TUV_ENVGroup_2[[Cost item]:[Cost item]],$D251,Calc_TUV_ENVGroup_2[[Cost element]:[Cost element]],$G251)*($F$188/$F$189),8),\n0,1))","v":0},{"$f":"IF(K215=\"-\",\"-\",\n\nIF(\nROUND(K215,8)=\nROUND(SUMIFS(Calc_TUV_ENVGroup_2[Powercor],Calc_TUV_ENVGroup_2[[Cost item]:[Cost item]],$D251,Calc_TUV_ENVGroup_2[[Cost element]:[Cost element]],$G251)*($F$188/$F$189),8),\n0,1))","v":0},{"$f":"IF(L215=\"-\",\"-\",\n\nIF(\nROUND(L215,8)=\nROUND(SUMIFS(Calc_TUV_ENVGroup_2[United Energy],Calc_TUV_ENVGroup_2[[Cost item]:[Cost item]],$D251,Calc_TUV_ENVGroup_2[[Cost element]:[Cost element]],$G251)*($F$188/$F$189),8),\n0,1))","v":0}]
[null,null,"Single rate","VEU true up","$/kWh","Residential","Environmental",{"$f":"IF(H216=\"-\",\"-\",\n\nIF(\nROUND(H216,8)=\nROUND(SUMIFS(Calc_TUV_ENVGroup_2[Ausnet],Calc_TUV_ENVGroup_2[[Cost item]:[Cost item]],$D252,Calc_TUV_ENVGroup_2[[Cost element]:[Cost element]],$G252)*($F$188/$F$189),8),\n0,1))","v":"-"},{"$f":"IF(I216=\"-\",\"-\",\n\nIF(\nROUND(I216,8)=\nROUND(SUMIFS(Calc_TUV_ENVGroup_2[Citipower],Calc_TUV_ENVGroup_2[[Cost item]:[Cost item]],$D252,Calc_TUV_ENVGroup_2[[Cost element]:[Cost element]],$G252)*($F$188/$F$189),8),\n0,1))","v":0},{"$f":"IF(J216=\"-\",\"-\",\n\nIF(\nROUND(J216,8)=\nROUND(SUMIFS(Calc_TUV_ENVGroup_2[Jemena],Calc_TUV_ENVGroup_2[[Cost item]:[Cost item]],$D252,Calc_TUV_ENVGroup_2[[Cost element]:[Cost element]],$G252)*($F$188/$F$189),8),\n0,1))","v":0},{"$f":"IF(K216=\"-\",\"-\",\n\nIF(\nROUND(K216,8)=\nROUND(SUMIFS(Calc_TUV_ENVGroup_2[Powercor],Calc_TUV_ENVGroup_2[[Cost item]:[Cost item]],$D252,Calc_TUV_ENVGroup_2[[Cost element]:[Cost element]],$G252)*($F$188/$F$189),8),\n0,1))","v":0},{"$f":"IF(L216=\"-\",\"-\",\n\nIF(\nROUND(L216,8)=\nROUND(SUMIFS(Calc_TUV_ENVGroup_2[United Energy],Calc_TUV_ENVGroup_2[[Cost item]:[Cost item]],$D252,Calc_TUV_ENVGroup_2[[Cost element]:[Cost element]],$G252)*($F$188/$F$189),8),\n0,1))","v":0}]
[null,null,"Single rate","VEU true up","$/kWh","Small business","Environmental",{"$f":"IF(H217=\"-\",\"-\",\n\nIF(\nROUND(H217,8)=\nROUND(SUMIFS(Calc_TUV_ENVGroup_2[Ausnet],Calc_TUV_ENVGroup_2[[Cost item]:[Cost item]],$D253,Calc_TUV_ENVGroup_2[[Cost element]:[Cost element]],$G253)*($F$188/$F$189),8),\n0,1))","v":"-"},{"$f":"IF(I217=\"-\",\"-\",\n\nIF(\nROUND(I217,8)=\nROUND(SUMIFS(Calc_TUV_ENVGroup_2[Citipower],Calc_TUV_ENVGroup_2[[Cost item]:[Cost item]],$D253,Calc_TUV_ENVGroup_2[[Cost element]:[Cost element]],$G253)*($F$188/$F$189),8),\n0,1))","v":0},{"$f":"IF(J217=\"-\",\"-\",\n\nIF(\nROUND(J217,8)=\nROUND(SUMIFS(Calc_TUV_ENVGroup_2[Jemena],Calc_TUV_ENVGroup_2[[Cost item]:[Cost item]],$D253,Calc_TUV_ENVGroup_2[[Cost element]:[Cost element]],$G253)*($F$188/$F$189),8),\n0,1))","v":0},{"$f":"IF(K217=\"-\",\"-\",\n\nIF(\nROUND(K217,8)=\nROUND(SUMIFS(Calc_TUV_ENVGroup_2[Powercor],Calc_TUV_ENVGroup_2[[Cost item]:[Cost item]],$D253,Calc_TUV_ENVGroup_2[[Cost element]:[Cost element]],$G253)*($F$188/$F$189),8),\n0,1))","v":0},{"$f":"IF(L217=\"-\",\"-\",\n\nIF(\nROUND(L217,8)=\nROUND(SUMIFS(Calc_TUV_ENVGroup_2[United Energy],Calc_TUV_ENVGroup_2[[Cost item]:[Cost item]],$D253,Calc_TUV_ENVGroup_2[[Cost element]:[Cost element]],$G253)*($F$188/$F$189),8),\n0,1))","v":0}]
[null,null,"Block 1","VEU true up","$/kWh","Residential","Environmental",{"$f":"IF(H218=\"-\",\"-\",\n\nIF(\nROUND(H218,8)=\nROUND(SUMIFS(Calc_TUV_ENVGroup_2[Ausnet],Calc_TUV_ENVGroup_2[[Cost item]:[Cost item]],$D254,Calc_TUV_ENVGroup_2[[Cost element]:[Cost element]],$G254)*($F$188/$F$189),8),\n0,1))","v":0},{"$f":"IF(I218=\"-\",\"-\",\n\nIF(\nROUND(I218,8)=\nROUND(SUMIFS(Calc_TUV_ENVGroup_2[Citipower],Calc_TUV_ENVGroup_2[[Cost item]:[Cost item]],$D254,Calc_TUV_ENVGroup_2[[Cost element]:[Cost element]],$G254)*($F$188/$F$189),8),\n0,1))","v":"-"},{"$f":"IF(J218=\"-\",\"-\",\n\nIF(\nROUND(J218,8)=\nROUND(SUMIFS(Calc_TUV_ENVGroup_2[Jemena],Calc_TUV_ENVGroup_2[[Cost item]:[Cost item]],$D254,Calc_TUV_ENVGroup_2[[Cost element]:[Cost element]],$G254)*($F$188/$F$189),8),\n0,1))","v":"-"},{"$f":"IF(K218=\"-\",\"-\",\n\nIF(\nROUND(K218,8)=\nROUND(SUMIFS(Calc_TUV_ENVGroup_2[Powercor],Calc_TUV_ENVGroup_2[[Cost item]:[Cost item]],$D254,Calc_TUV_ENVGroup_2[[Cost element]:[Cost element]],$G254)*($F$188/$F$189),8),\n0,1))","v":"-"},{"$f":"IF(L218=\"-\",\"-\",\n\nIF(\nROUND(L218,8)=\nROUND(SUMIFS(Calc_TUV_ENVGroup_2[United Energy],Calc_TUV_ENVGroup_2[[Cost item]:[Cost item]],$D254,Calc_TUV_ENVGroup_2[[Cost element]:[Cost element]],$G254)*($F$188/$F$189),8),\n0,1))","v":"-"}]
[null,null,"Block 1","VEU true up","$/kWh","Small business","Environmental",{"$f":"IF(H219=\"-\",\"-\",\n\nIF(\nROUND(H219,8)=\nROUND(SUMIFS(Calc_TUV_ENVGroup_2[Ausnet],Calc_TUV_ENVGroup_2[[Cost item]:[Cost item]],$D255,Calc_TUV_ENVGroup_2[[Cost element]:[Cost element]],$G255)*($F$188/$F$189),8),\n0,1))","v":0},{"$f":"IF(I219=\"-\",\"-\",\n\nIF(\nROUND(I219,8)=\nROUND(SUMIFS(Calc_TUV_ENVGroup_2[Citipower],Calc_TUV_ENVGroup_2[[Cost item]:[Cost item]],$D255,Calc_TUV_ENVGroup_2[[Cost element]:[Cost element]],$G255)*($F$188/$F$189),8),\n0,1))","v":"-"},{"$f":"IF(J219=\"-\",\"-\",\n\nIF(\nROUND(J219,8)=\nROUND(SUMIFS(Calc_TUV_ENVGroup_2[Jemena],Calc_TUV_ENVGroup_2[[Cost item]:[Cost item]],$D255,Calc_TUV_ENVGroup_2[[Cost element]:[Cost element]],$G255)*($F$188/$F$189),8),\n0,1))","v":"-"},{"$f":"IF(K219=\"-\",\"-\",\n\nIF(\nROUND(K219,8)=\nROUND(SUMIFS(Calc_TUV_ENVGroup_2[Powercor],Calc_TUV_ENVGroup_2[[Cost item]:[Cost item]],$D255,Calc_TUV_ENVGroup_2[[Cost element]:[Cost element]],$G255)*($F$188/$F$189),8),\n0,1))","v":"-"},{"$f":"IF(L219=\"-\",\"-\",\n\nIF(\nROUND(L219,8)=\nROUND(SUMIFS(Calc_TUV_ENVGroup_2[United Energy],Calc_TUV_ENVGroup_2[[Cost item]:[Cost item]],$D255,Calc_TUV_ENVGroup_2[[Cost element]:[Cost element]],$G255)*($F$188/$F$189),8),\n0,1))","v":"-"}]
[null,null,"Controlled load","VEU true up","$/kWh","Residential","Environmental",{"$f":"IF(H220=\"-\",\"-\",\n\nIF(\nROUND(H220,8)=\nROUND(SUMIFS(Calc_TUV_ENVGroup_2[Ausnet],Calc_TUV_ENVGroup_2[[Cost item]:[Cost item]],$D256,Calc_TUV_ENVGroup_2[[Cost element]:[Cost element]],$G256)*($F$188/$F$189),8),\n0,1))","v":0},{"$f":"IF(I220=\"-\",\"-\",\n\nIF(\nROUND(I220,8)=\nROUND(SUMIFS(Calc_TUV_ENVGroup_2[Citipower],Calc_TUV_ENVGroup_2[[Cost item]:[Cost item]],$D256,Calc_TUV_ENVGroup_2[[Cost element]:[Cost element]],$G256)*($F$188/$F$189),8),\n0,1))","v":0},{"$f":"IF(J220=\"-\",\"-\",\n\nIF(\nROUND(J220,8)=\nROUND(SUMIFS(Calc_TUV_ENVGroup_2[Jemena],Calc_TUV_ENVGroup_2[[Cost item]:[Cost item]],$D256,Calc_TUV_ENVGroup_2[[Cost element]:[Cost element]],$G256)*($F$188/$F$189),8),\n0,1))","v":0},{"$f":"IF(K220=\"-\",\"-\",\n\nIF(\nROUND(K220,8)=\nROUND(SUMIFS(Calc_TUV_ENVGroup_2[Powercor],Calc_TUV_ENVGroup_2[[Cost item]:[Cost item]],$D256,Calc_TUV_ENVGroup_2[[Cost element]:[Cost element]],$G256)*($F$188/$F$189),8),\n0,1))","v":0},{"$f":"IF(L220=\"-\",\"-\",\n\nIF(\nROUND(L220,8)=\nROUND(SUMIFS(Calc_TUV_ENVGroup_2[United Energy],Calc_TUV_ENVGroup_2[[Cost item]:[Cost item]],$D256,Calc_TUV_ENVGroup_2[[Cost element]:[Cost element]],$G256)*($F$188/$F$189),8),\n0,1))","v":0}]
[null,null,"Balance","VEU true up","$/kWh","Residential","Environmental",{"$f":"IF(H221=\"-\",\"-\",\n\nIF(\nROUND(H221,8)=\nROUND(SUMIFS(Calc_TUV_ENVGroup_2[Ausnet],Calc_TUV_ENVGroup_2[[Cost item]:[Cost item]],$D257,Calc_TUV_ENVGroup_2[[Cost element]:[Cost element]],$G257)*($F$188/$F$189),8),\n0,1))","v":0},{"$f":"IF(I221=\"-\",\"-\",\n\nIF(\nROUND(I221,8)=\nROUND(SUMIFS(Calc_TUV_ENVGroup_2[Citipower],Calc_TUV_ENVGroup_2[[Cost item]:[Cost item]],$D257,Calc_TUV_ENVGroup_2[[Cost element]:[Cost element]],$G257)*($F$188/$F$189),8),\n0,1))","v":"-"},{"$f":"IF(J221=\"-\",\"-\",\n\nIF(\nROUND(J221,8)=\nROUND(SUMIFS(Calc_TUV_ENVGroup_2[Jemena],Calc_TUV_ENVGroup_2[[Cost item]:[Cost item]],$D257,Calc_TUV_ENVGroup_2[[Cost element]:[Cost element]],$G257)*($F$188/$F$189),8),\n0,1))","v":"-"},{"$f":"IF(K221=\"-\",\"-\",\n\nIF(\nROUND(K221,8)=\nROUND(SUMIFS(Calc_TUV_ENVGroup_2[Powercor],Calc_TUV_ENVGroup_2[[Cost item]:[Cost item]],$D257,Calc_TUV_ENVGroup_2[[Cost element]:[Cost element]],$G257)*($F$188/$F$189),8),\n0,1))","v":"-"},{"$f":"IF(L221=\"-\",\"-\",\n\nIF(\nROUND(L221,8)=\nROUND(SUMIFS(Calc_TUV_ENVGroup_2[United Energy],Calc_TUV_ENVGroup_2[[Cost item]:[Cost item]],$D257,Calc_TUV_ENVGroup_2[[Cost element]:[Cost element]],$G257)*($F$188/$F$189),8),\n0,1))","v":"-"}]
[null,null,"Balance","VEU true up","$/kWh","Small business","Environmental",{"$f":"IF(H222=\"-\",\"-\",\n\nIF(\nROUND(H222,8)=\nROUND(SUMIFS(Calc_TUV_ENVGroup_2[Ausnet],Calc_TUV_ENVGroup_2[[Cost item]:[Cost item]],$D258,Calc_TUV_ENVGroup_2[[Cost element]:[Cost element]],$G258)*($F$188/$F$189),8),\n0,1))","v":0},{"$f":"IF(I222=\"-\",\"-\",\n\nIF(\nROUND(I222,8)=\nROUND(SUMIFS(Calc_TUV_ENVGroup_2[Citipower],Calc_TUV_ENVGroup_2[[Cost item]:[Cost item]],$D258,Calc_TUV_ENVGroup_2[[Cost element]:[Cost element]],$G258)*($F$188/$F$189),8),\n0,1))","v":"-"},{"$f":"IF(J222=\"-\",\"-\",\n\nIF(\nROUND(J222,8)=\nROUND(SUMIFS(Calc_TUV_ENVGroup_2[Jemena],Calc_TUV_ENVGroup_2[[Cost item]:[Cost item]],$D258,Calc_TUV_ENVGroup_2[[Cost element]:[Cost element]],$G258)*($F$188/$F$189),8),\n0,1))","v":"-"},{"$f":"IF(K222=\"-\",\"-\",\n\nIF(\nROUND(K222,8)=\nROUND(SUMIFS(Calc_TUV_ENVGroup_2[Powercor],Calc_TUV_ENVGroup_2[[Cost item]:[Cost item]],$D258,Calc_TUV_ENVGroup_2[[Cost element]:[Cost element]],$G258)*($F$188/$F$189),8),\n0,1))","v":"-"},{"$f":"IF(L222=\"-\",\"-\",\n\nIF(\nROUND(L222,8)=\nROUND(SUMIFS(Calc_TUV_ENVGroup_2[United Energy],Calc_TUV_ENVGroup_2[[Cost item]:[Cost item]],$D258,Calc_TUV_ENVGroup_2[[Cost element]:[Cost element]],$G258)*($F$188/$F$189),8),\n0,1))","v":"-"}]
[null,null,"Peak","VEU true up","$/kWh","Residential","Environmental",{"$f":"IF(H223=\"-\",\"-\",\n\nIF(\nROUND(H223,8)=\nROUND(SUMIFS(Calc_TUV_ENVGroup_2[Ausnet],Calc_TUV_ENVGroup_2[[Cost item]:[Cost item]],$D259,Calc_TUV_ENVGroup_2[[Cost element]:[Cost element]],$G259)*($F$188/$F$189),8),\n0,1))","v":0},{"$f":"IF(I223=\"-\",\"-\",\n\nIF(\nROUND(I223,8)=\nROUND(SUMIFS(Calc_TUV_ENVGroup_2[Citipower],Calc_TUV_ENVGroup_2[[Cost item]:[Cost item]],$D259,Calc_TUV_ENVGroup_2[[Cost element]:[Cost element]],$G259)*($F$188/$F$189),8),\n0,1))","v":0},{"$f":"IF(J223=\"-\",\"-\",\n\nIF(\nROUND(J223,8)=\nROUND(SUMIFS(Calc_TUV_ENVGroup_2[Jemena],Calc_TUV_ENVGroup_2[[Cost item]:[Cost item]],$D259,Calc_TUV_ENVGroup_2[[Cost element]:[Cost element]],$G259)*($F$188/$F$189),8),\n0,1))","v":0},{"$f":"IF(K223=\"-\",\"-\",\n\nIF(\nROUND(K223,8)=\nROUND(SUMIFS(Calc_TUV_ENVGroup_2[Powercor],Calc_TUV_ENVGroup_2[[Cost item]:[Cost item]],$D259,Calc_TUV_ENVGroup_2[[Cost element]:[Cost element]],$G259)*($F$188/$F$189),8),\n0,1))","v":0},{"$f":"IF(L223=\"-\",\"-\",\n\nIF(\nROUND(L223,8)=\nROUND(SUMIFS(Calc_TUV_ENVGroup_2[United Energy],Calc_TUV_ENVGroup_2[[Cost item]:[Cost item]],$D259,Calc_TUV_ENVGroup_2[[Cost element]:[Cost element]],$G259)*($F$188/$F$189),8),\n0,1))","v":0}]
[null,null,"Peak","VEU true up","$/kWh","Small business","Environmental",{"$f":"IF(H224=\"-\",\"-\",\n\nIF(\nROUND(H224,8)=\nROUND(SUMIFS(Calc_TUV_ENVGroup_2[Ausnet],Calc_TUV_ENVGroup_2[[Cost item]:[Cost item]],$D260,Calc_TUV_ENVGroup_2[[Cost element]:[Cost element]],$G260)*($F$188/$F$189),8),\n0,1))","v":0},{"$f":"IF(I224=\"-\",\"-\",\n\nIF(\nROUND(I224,8)=\nROUND(SUMIFS(Calc_TUV_ENVGroup_2[Citipower],Calc_TUV_ENVGroup_2[[Cost item]:[Cost item]],$D260,Calc_TUV_ENVGroup_2[[Cost element]:[Cost element]],$G260)*($F$188/$F$189),8),\n0,1))","v":0},{"$f":"IF(J224=\"-\",\"-\",\n\nIF(\nROUND(J224,8)=\nROUND(SUMIFS(Calc_TUV_ENVGroup_2[Jemena],Calc_TUV_ENVGroup_2[[Cost item]:[Cost item]],$D260,Calc_TUV_ENVGroup_2[[Cost element]:[Cost element]],$G260)*($F$188/$F$189),8),\n0,1))","v":0},{"$f":"IF(K224=\"-\",\"-\",\n\nIF(\nROUND(K224,8)=\nROUND(SUMIFS(Calc_TUV_ENVGroup_2[Powercor],Calc_TUV_ENVGroup_2[[Cost item]:[Cost item]],$D260,Calc_TUV_ENVGroup_2[[Cost element]:[Cost element]],$G260)*($F$188/$F$189),8),\n0,1))","v":0},{"$f":"IF(L224=\"-\",\"-\",\n\nIF(\nROUND(L224,8)=\nROUND(SUMIFS(Calc_TUV_ENVGroup_2[United Energy],Calc_TUV_ENVGroup_2[[Cost item]:[Cost item]],$D260,Calc_TUV_ENVGroup_2[[Cost element]:[Cost element]],$G260)*($F$188/$F$189),8),\n0,1))","v":0}]
[null,null,"Off peak","VEU true up","$/kWh","Residential","Environmental",{"$f":"IF(H225=\"-\",\"-\",\n\nIF(\nROUND(H225,8)=\nROUND(SUMIFS(Calc_TUV_ENVGroup_2[Ausnet],Calc_TUV_ENVGroup_2[[Cost item]:[Cost item]],$D261,Calc_TUV_ENVGroup_2[[Cost element]:[Cost element]],$G261)*($F$188/$F$189),8),\n0,1))","v":0},{"$f":"IF(I225=\"-\",\"-\",\n\nIF(\nROUND(I225,8)=\nROUND(SUMIFS(Calc_TUV_ENVGroup_2[Citipower],Calc_TUV_ENVGroup_2[[Cost item]:[Cost item]],$D261,Calc_TUV_ENVGroup_2[[Cost element]:[Cost element]],$G261)*($F$188/$F$189),8),\n0,1))","v":0},{"$f":"IF(J225=\"-\",\"-\",\n\nIF(\nROUND(J225,8)=\nROUND(SUMIFS(Calc_TUV_ENVGroup_2[Jemena],Calc_TUV_ENVGroup_2[[Cost item]:[Cost item]],$D261,Calc_TUV_ENVGroup_2[[Cost element]:[Cost element]],$G261)*($F$188/$F$189),8),\n0,1))","v":0},{"$f":"IF(K225=\"-\",\"-\",\n\nIF(\nROUND(K225,8)=\nROUND(SUMIFS(Calc_TUV_ENVGroup_2[Powercor],Calc_TUV_ENVGroup_2[[Cost item]:[Cost item]],$D261,Calc_TUV_ENVGroup_2[[Cost element]:[Cost element]],$G261)*($F$188/$F$189),8),\n0,1))","v":0},{"$f":"IF(L225=\"-\",\"-\",\n\nIF(\nROUND(L225,8)=\nROUND(SUMIFS(Calc_TUV_ENVGroup_2[United Energy],Calc_TUV_ENVGroup_2[[Cost item]:[Cost item]],$D261,Calc_TUV_ENVGroup_2[[Cost element]:[Cost element]],$G261)*($F$188/$F$189),8),\n0,1))","v":0}]
[null,null,"Off peak","VEU true up","$/kWh","Small business","Environmental",{"$f":"IF(H226=\"-\",\"-\",\n\nIF(\nROUND(H226,8)=\nROUND(SUMIFS(Calc_TUV_ENVGroup_2[Ausnet],Calc_TUV_ENVGroup_2[[Cost item]:[Cost item]],$D262,Calc_TUV_ENVGroup_2[[Cost element]:[Cost element]],$G262)*($F$188/$F$189),8),\n0,1))","v":0},{"$f":"IF(I226=\"-\",\"-\",\n\nIF(\nROUND(I226,8)=\nROUND(SUMIFS(Calc_TUV_ENVGroup_2[Citipower],Calc_TUV_ENVGroup_2[[Cost item]:[Cost item]],$D262,Calc_TUV_ENVGroup_2[[Cost element]:[Cost element]],$G262)*($F$188/$F$189),8),\n0,1))","v":0},{"$f":"IF(J226=\"-\",\"-\",\n\nIF(\nROUND(J226,8)=\nROUND(SUMIFS(Calc_TUV_ENVGroup_2[Jemena],Calc_TUV_ENVGroup_2[[Cost item]:[Cost item]],$D262,Calc_TUV_ENVGroup_2[[Cost element]:[Cost element]],$G262)*($F$188/$F$189),8),\n0,1))","v":0},{"$f":"IF(K226=\"-\",\"-\",\n\nIF(\nROUND(K226,8)=\nROUND(SUMIFS(Calc_TUV_ENVGroup_2[Powercor],Calc_TUV_ENVGroup_2[[Cost item]:[Cost item]],$D262,Calc_TUV_ENVGroup_2[[Cost element]:[Cost element]],$G262)*($F$188/$F$189),8),\n0,1))","v":0},{"$f":"IF(L226=\"-\",\"-\",\n\nIF(\nROUND(L226,8)=\nROUND(SUMIFS(Calc_TUV_ENVGroup_2[United Energy],Calc_TUV_ENVGroup_2[[Cost item]:[Cost item]],$D262,Calc_TUV_ENVGroup_2[[Cost element]:[Cost element]],$G262)*($F$188/$F$189),8),\n0,1))","v":0}]

{"sheet":"Sources","index":15,"n_rows":142,"n_cols":5,"rows_kept":142,"cut":false,"hidden":false,"merged":[[1,0,2,0]]}
["Worksheet description:","<< Back to Contents"]
["[Please provide a description of what this sheet does and any specific details or other notes the user needs to know]",null,{"$f":"Disclaimer!$B$1","v":"VDO calculation model"}]
[null,{"$f":"_xlfn.SHEET()","v":16},"Sources"]
[]
["Section/Item notes (where necessary)",{"$f":"MAX(B$3:B4)+0.01","v":16.010000000000002},"Source documentation - calculation inputs"]
[]
[null,null,null,"Year",{"$f":"Inputs!H9","v":"2025-26"}]
[null,null,null,"VDO decision",{"$f":"\"VDO \"&E7&\" - \"&IF(LEFT(E10,1)=\"F\",\"Final\",IF(LEFT(E10,1)=\"D\",\"Draft\",IF(LEFT(E10,2)=\"VD\",\"Variation draft\",IF(LEFT(E10,2)=\"VF\",\"Variation final\"))))","v":"VDO 2025-26 - Final"}]
[]
[null,null,"Cost element","Cost item","F-NextVDO_Input"]
[null,null,{"$f":"INDEX(Input_ForRateCalc[[Cost element]:[Customer type]],0,MATCH(C$10,Input_ForRateCalc[[#Headers],[Cost element]:[Customer type]],0))","v":"Retail"},{"$f":"INDEX(Input_ForRateCalc[[Cost element]:[Customer type]],0,MATCH(D$10,Input_ForRateCalc[[#Headers],[Cost element]:[Customer type]],0))","v":"Retail operating cost - base"},"Essential Services Commission 2025, Victorian Default Offer 2025–26: Final Decision Paper, 26 May 2025, Retail Operating Cost Section"]
[null,null,"Retail","Retail operating cost - regulatory cost allowance","NA"]
[null,null,"Retail","Retail operating cost - 5 min settlement allowance","NA"]
[null,null,"Retail","Retail operating cost - bad debt allowance","NA"]
[null,null,"Retail","Retail operating cost - consumer data right allowance","NA"]
[null,null,"Retail","Retail operating cost - base","Essential Services Commission 2025, Victorian Default Offer 2025–26: Final Decision Paper, 26 May 2025, Retail Operating Cost Section"]
[null,null,"Retail","Retail operating cost - regulatory cost allowance","NA"]
[null,null,"Retail","Retail operating cost - 5 min settlement allowance","NA"]
[null,null,"Retail","Retail operating cost - bad debt allowance","NA"]
[null,null,"Retail","Retail operating cost - consumer data right allowance","NA"]
[null,null,"Retail","Customer acquisition and retention cost","Australian Competition and Consumer Commission, June 2018, Retail Electricity Pricing Inquiry—Final Report, Figure 10.3: NEM-wide CARC, pg. 222 - Adjusted by difference in CPI index"]
[null,null,"Solar","Feed-in tariff (FiT)","NA"]
[null,null,"Other","ESC licence fees","Essential Services Commission data"]
[null,null,"Other","Reliability and emergency reserve trader (RERT)","Australian Energy Market Operator, Reliability and Emergency Reserve Trader (RERT), Quarterly Report Q1 2024, May 2024"]
[null,null,"Other","Energy Consumers Australia","Australian Energy Market Operator, Draft FY26 Budget and Fees Document, April 2025"]
[null,null,"Other","Full retail competition (FRC) operations","Australian Energy Market Operator, Draft FY26 Budget and Fees Document, April 2025"]
[null,null,"Other","General NEM fees - fixed","Australian Energy Market Operator, Draft FY26 Budget and Fees Document, April 2025"]
[null,null,"Other","Distributed Energy Resources Integration Program (DER) - fixed","Australian Energy Market Operator, Draft FY26 Budget and Fees Document, April 2025"]
[null,null,"Other","IT upgrade and 5MS/GS compliance - fixed","Australian Energy Market Operator, Draft FY26 Budget and Fees Document, April 2025"]
[null,null,"Other","National Electricity Market (NEM) 2025 Reform Program - Fixed","Australian Energy Market Operator, Draft FY26 Budget and Fees Document, April 2025"]
[null,null,"Network","Metering - Ausnet","Australian Energy Regulator, Consolidated Stakeholder Report 2025-26"]
[null,null,"Network","Metering - Citipower","Australian Energy Regulator, Consolidated Stakeholder Report 2025-26"]
[null,null,"Network","Metering - Jemena","Australian Energy Regulator, Consolidated Stakeholder Report 2025-26"]
[null,null,"Network","Metering - Powercor","Australian Energy Regulator, Consolidated Stakeholder Report 2025-26"]
[null,null,"Network","Metering - United Energy","Australian Energy Regulator, Consolidated Stakeholder Report 2025-26"]
[null,null,"Network","Anytime - supply charge - RES - Ausnet","Australian Energy Regulator, Consolidated Stakeholder Report 2025-26"]
[null,null,"Network","Anytime - supply charge - RES - Citipower","Australian Energy Regulator, Consolidated Stakeholder Report 2025-26"]
[null,null,"Network","Anytime - supply charge - RES - Jemena","Australian Energy Regulator, Consolidated Stakeholder Report 2025-26"]
[null,null,"Network","Anytime - supply charge - RES - Powercor","Australian Energy Regulator, Consolidated Stakeholder Report 2025-26"]
[null,null,"Network","Anytime - supply charge - RES - United Energy","Australian Energy Regulator, Consolidated Stakeholder Report 2025-26"]
[null,null,"Network","Anytime - supply charge - SME - Ausnet","Australian Energy Regulator, Consolidated Stakeholder Report 2025-26"]
[null,null,"Network","Anytime - supply charge - SME - Citipower","Australian Energy Regulator, Consolidated Stakeholder Report 2025-26"]
[null,null,"Network","Anytime - supply charge - SME - Jemena","Australian Energy Regulator, Consolidated Stakeholder Report 2025-26"]
[null,null,"Network","Anytime - supply charge - SME - Powercor","Australian Energy Regulator, Consolidated Stakeholder Report 2025-26"]
[null,null,"Network","Anytime - supply charge - SME - United Energy","Australian Energy Regulator, Consolidated Stakeholder Report 2025-26"]
[null,null,"Network","TOU - supply charge - RES - Ausnet","Australian Energy Regulator, Consolidated Stakeholder Report 2025-26"]
[null,null,"Network","TOU - supply charge - RES - Citipower","Australian Energy Regulator, Consolidated Stakeholder Report 2025-26"]
[null,null,"Network","TOU - supply charge - RES - Jemena","Australian Energy Regulator, Consolidated Stakeholder Report 2025-26"]
[null,null,"Network","TOU - supply charge - RES - Powercor","Australian Energy Regulator, Consolidated Stakeholder Report 2025-26"]
[null,null,"Network","TOU - supply charge - RES - United Energy","Australian Energy Regulator, Consolidated Stakeholder Report 2025-26"]
[null,null,"Network","TOU - supply charge - SME - Ausnet","Australian Energy Regulator, Consolidated Stakeholder Report 2025-26"]
[null,null,"Network","TOU - supply charge - SME - Citipower","Australian Energy Regulator, Consolidated Stakeholder Report 2025-26"]
[null,null,"Network","TOU - supply charge - SME - Jemena","Australian Energy Regulator, Consolidated Stakeholder Report 2025-26"]
[null,null,"Network","TOU - supply charge - SME - Powercor","Australian Energy Regulator, Consolidated Stakeholder Report 2025-26"]
[null,null,"Network","TOU - supply charge - SME - United Energy","Australian Energy Regulator, Consolidated Stakeholder Report 2025-26"]
[null,null,"Wholesale","Price - RES - Ausnet","Frontier Economics, Wholesale electricity costs for 2025-26: A final report for the Essential Services Commission, May 2025, page 44, Table 2"]
[null,null,"Wholesale","Price - RES - Citipower","Frontier Economics, Wholesale electricity costs for 2025-26: A final report for the Essential Services Commission, May 2025, page 44, Table 2"]
[null,null,"Wholesale","Price - RES - Jemena","Frontier Economics, Wholesale electricity costs for 2025-26: A final report for the Essential Services Commission, May 2025, page 44, Table 2"]
[null,null,"Wholesale","Price - RES - Powercor","Frontier Economics, Wholesale electricity costs for 2025-26: A final report for the Essential Services Commission, May 2025, page 44, Table 2"]
[null,null,"Wholesale","Price - RES - United Energy","Frontier Economics, Wholesale electricity costs for 2025-26: A final report for the Essential Services Commission, May 2025, page 44, Table 2"]
[null,null,"Wholesale","Volatility - RES - Ausnet","Frontier Economics, Wholesale electricity costs for 2025-26: A final report for the Essential Services Commission, May 2025, page 45, Table 3"]
[null,null,"Wholesale","Volatility - RES - Citipower","Frontier Economics, Wholesale electricity costs for 2025-26: A final report for the Essential Services Commission, May 2025, page 45, Table 3"]
[null,null,"Wholesale","Volatility - RES - Jemena","Frontier Economics, Wholesale electricity costs for 2025-26: A final report for the Essential Services Commission, May 2025, page 45, Table 3"]
[null,null,"Wholesale","Volatility - RES - Powercor","Frontier Economics, Wholesale electricity costs for 2025-26: A final report for the Essential Services Commission, May 2025, page 45, Table 3"]
[null,null,"Wholesale","Volatility - RES - United Energy","Frontier Economics, Wholesale electricity costs for 2025-26: A final report for the Essential Services Commission, May 2025, page 45, Table 3"]
[null,null,"Wholesale","Price - SME - Ausnet","Frontier Economics, Wholesale electricity costs for 2025-26: A final report for the Essential Services Commission, May 2025, page 44, Table 2"]
[null,null,"Wholesale","Price - SME - Citipower","Frontier Economics, Wholesale electricity costs for 2025-26: A final report for the Essential Services Commission, May 2025, page 44, Table 2"]
[null,null,"Wholesale","Price - SME - Jemena","Frontier Economics, Wholesale electricity costs for 2025-26: A final report for the Essential Services Commission, May 2025, page 44, Table 2"]
[null,null,"Wholesale","Price - SME - Powercor","Frontier Economics, Wholesale electricity costs for 2025-26: A final report for the Essential Services Commission, May 2025, page 44, Table 2"]
[null,null,"Wholesale","Price - SME - United Energy","Frontier Economics, Wholesale electricity costs for 2025-26: A final report for the Essential Services Commission, May 2025, page 44, Table 2"]
[null,null,"Wholesale","Volatility - SME - Ausnet","Frontier Economics, Wholesale electricity costs for 2025-26: A final report for the Essential Services Commission, May 2025, page 45, Table 3"]
[null,null,"Wholesale","Volatility - SME - Citipower","Frontier Economics, Wholesale electricity costs for 2025-26: A final report for the Essential Services Commission, May 2025, page 45, Table 3"]
[null,null,"Wholesale","Volatility - SME - Jemena","Frontier Economics, Wholesale electricity costs for 2025-26: A final report for the Essential Services Commission, May 2025, page 45, Table 3"]
[null,null,"Wholesale","Volatility - SME - Powercor","Frontier Economics, Wholesale electricity costs for 2025-26: A final report for the Essential Services Commission, May 2025, page 45, Table 3"]
[null,null,"Wholesale","Volatility - SME - United Energy","Frontier Economics, Wholesale electricity costs for 2025-26: A final report for the Essential Services Commission, May 2025, page 45, Table 3"]
[null,null,"Wholesale","Price - Solar Export","Derived based on flat rate Export weighted average spot price from Frontier Economics, Wholesale Price Forecasts for Calculating Minimum Feed-In Tariff 2025-26, Table 10, page 25"]
[null,null,"Environmental","Victorian energy upgrades (VEU) - Price","Essential Services Commission, Victorian Energy Upgrades (VEU) data"]
[null,null,"Environmental","Large-scale renewable energy target (LRET) - Price","Frontier Economics, Wholesale electricity costs for 2025-26: A final report for the Essential Services Commission, May 2025, page 47, Table 4"]
[null,null,"Environmental","Small-scale renewable energy scheme (SRES) - Price","Frontier Economics, Wholesale electricity costs for 2025-26: A final report for the Essential Services Commission, May 2025, page 48, Table 5"]
[null,null,"Environmental","Victorian energy upgrades (VEU) - Liability","Essential Services Commission, Victorian Energy Upgrades (VEU) program 2025"]
[null,null,"Environmental","Large-scale renewable energy target (LRET) - Liability","Clean Energy Regulator, Renewable Power Percentage, 17 February 2025"]
[null,null,"Environmental","Large-scale renewable energy target (LRET) - Liability true up (2021 only)","N/A"]
[null,null,"Environmental","Small-scale renewable energy scheme (SRES) - Liability","Clean Energy Regulator, Small-scale Technology Percentage, 13 February 2025"]
[null,null,"Environmental","Small-scale renewable energy scheme (SRES) - Liability true up (2021 Only)","N/A"]
[null,null,"Other","General NEM fees","Australian Energy Market Operator, Draft FY26 Budget and Fees Document, April 2025"]
[null,null,"Other","Full retail competition (FRC) operations (OBSOLETE)","Australian Energy Market Operator, Draft FY26 Budget and Fees Document, April 2025"]
[null,null,"Other","National transmission planner","Australian Energy Market Operator, Draft FY26 Budget and Fees Document, April 2025"]
[null,null,"Other","Ancillary services","Australian Energy Market Operator, Ancillary Services Payments and Recovery, AS Recovery Summary File 2024 and 2025"]
[null,null,"Other","IT upgrade and 5MS/GS compliance","Australian Energy Market Operator, Draft FY26 Budget and Fees Document, April 2025"]
[null,null,"Other","Distributed Energy Resources Integration Program (DER)","Australian Energy Market Operator, Draft FY26 Budget and Fees Document, April 2025"]
[null,null,"Other","National Electricity Market (NEM) 2025 Reform Program - variable","Australian Energy Market Operator, Draft FY26 Budget and Fees Document, April 2025"]
[null,null,"Other","Market suspension - usage","Australian Energy Market Operator, Preliminary Report: NEM Market Suspension on 5 September 2024, September 2024"]
[null,null,"Other","Directions - usage","Australian Energy Market Operator, Directions to SA and VIC Generators - 3 February 2024 to 2 March 2024, October 2024"]
[null,null,"Other","Administered price cap - usage","NA"]
[null,null,"Network","Anytime - Block 1 - RES - Ausnet","Australian Energy Regulator, Consolidated Stakeholder Report 2025-26"]
[null,null,"Network","Anytime - Balance - RES - Ausnet","Australian Energy Regulator, Consolidated Stakeholder Report 2025-26"]
[null,null,"Network","Anytime - Single rate - RES - Citipower","Australian Energy Regulator, Consolidated Stakeholder Report 2025-26"]
[null,null,"Network","Anytime - Single rate - RES - Jemena","Australian Energy Regulator, Consolidated Stakeholder Report 2025-26"]
[null,null,"Network","Anytime - Single rate - RES - Powercor","Australian Energy Regulator, Consolidated Stakeholder Report 2025-26"]
[null,null,"Network","Anytime - Single rate - RES - United Energy","Australian Energy Regulator, Consolidated Stakeholder Report 2025-26"]
[null,null,"Network","Anytime - Block 1 - SME - Ausnet","Australian Energy Regulator, Consolidated Stakeholder Report 2025-26"]
[null,null,"Network","Anytime - Balance - SME - Ausnet","Australian Energy Regulator, Consolidated Stakeholder Report 2025-26"]
[null,null,"Network","Anytime - Single rate - SME - Citipower","Australian Energy Regulator, Consolidated Stakeholder Report 2025-26"]
[null,null,"Network","Anytime - Single rate - SME - Jemena","Australian Energy Regulator, Consolidated Stakeholder Report 2025-26"]
[null,null,"Network","Anytime - Single rate - SME - Powercor","Australian Energy Regulator, Consolidated Stakeholder Report 2025-26"]
[null,null,"Network","Anytime - Single rate - SME - United Energy","Australian Energy Regulator, Consolidated Stakeholder Report 2025-26"]
[null,null,"Network","TOU - Peak - RES - Ausnet","Australian Energy Regulator, Consolidated Stakeholder Report 2025-26"]
[null,null,"Network","TOU - Peak - RES - Citipower","Australian Energy Regulator, Consolidated Stakeholder Report 2025-26"]
[null,null,"Network","TOU - Peak - RES - Jemena","Australian Energy Regulator, Consolidated Stakeholder Report 2025-26"]
[null,null,"Network","TOU - Peak - RES - Powercor","Australian Energy Regulator, Consolidated Stakeholder Report 2025-26"]
[null,null,"Network","TOU - Peak - RES - United Energy","Australian Energy Regulator, Consolidated Stakeholder Report 2025-26"]
[null,null,"Network","TOU - Off peak - RES - Ausnet","Australian Energy Regulator, Consolidated Stakeholder Report 2025-26"]
[null,null,"Network","TOU - Off peak - RES - Citipower","Australian Energy Regulator, Consolidated Stakeholder Report 2025-26"]
[null,null,"Network","TOU - Off peak - RES - Jemena","Australian Energy Regulator, Consolidated Stakeholder Report 2025-26"]
[null,null,"Network","TOU - Off peak - RES - Powercor","Australian Energy Regulator, Consolidated Stakeholder Report 2025-26"]
[null,null,"Network","TOU - Off peak - RES - United Energy","Australian Energy Regulator, Consolidated Stakeholder Report 2025-26"]
[null,null,"Network","TOU - Peak - SME - Ausnet","Australian Energy Regulator, Consolidated Stakeholder Report 2025-26"]
[null,null,"Network","TOU - Peak - SME - Citipower","Australian Energy Regulator, Consolidated Stakeholder Report 2025-26"]
[null,null,"Network","TOU - Peak - SME - Jemena","Australian Energy Regulator, Consolidated Stakeholder Report 2025-26"]
[null,null,"Network","TOU - Peak - SME - Powercor","Australian Energy Regulator, Consolidated Stakeholder Report 2025-26"]
[null,null,"Network","TOU - Peak - SME - United Energy","Australian Energy Regulator, Consolidated Stakeholder Report 2025-26"]
[null,null,"Network","TOU - Off peak - SME - Ausnet","Australian Energy Regulator, Consolidated Stakeholder Report 2025-26"]
[null,null,"Network","TOU - Off peak - SME - Citipower","Australian Energy Regulator, Consolidated Stakeholder Report 2025-26"]
[null,null,"Network","TOU - Off peak - SME - Jemena","Australian Energy Regulator, Consolidated Stakeholder Report 2025-26"]
[null,null,"Network","TOU - Off peak - SME - Powercor","Australian Energy Regulator, Consolidated Stakeholder Report 2025-26"]
[null,null,"Network","TOU - Off peak - SME - United Energy","Australian Energy Regulator, Consolidated Stakeholder Report 2025-26"]
[null,null,"Network","Controlled load - RES - Ausnet","Australian Energy Regulator, Consolidated Stakeholder Report 2025-26"]
[null,null,"Network","Controlled load - RES - Citipower","Australian Energy Regulator, Consolidated Stakeholder Report 2025-26"]
[null,null,"Network","Controlled load - RES - Jemena","Australian Energy Regulator, Consolidated Stakeholder Report 2025-26"]
[null,null,"Network","Controlled load - RES - Powercor","Australian Energy Regulator, Consolidated Stakeholder Report 2025-26"]
[null,null,"Network","Controlled load - RES - United Energy","Australian Energy Regulator, Consolidated Stakeholder Report 2025-26"]
[null,null,"Retail margin","Retail operating margin","Essential Services Commission 2025, Victorian Default Offer 2025–26: Final Decision Paper, 26 May 2025"]
[null,null,"Marginal loss factors","Marginal loss factor - Ausnet","Australian Energy Market Operator, 'Marginal Loss Factors for the 2025-26 Financial Year', April 2025"]
[null,null,"Marginal loss factors","Marginal loss factor - Citipower","Australian Energy Market Operator, 'Marginal Loss Factors for the 2025-26 Financial Year', April 2025"]
[null,null,"Marginal loss factors","Marginal loss factor - Jemena","Australian Energy Market Operator, 'Marginal Loss Factors for the 2025-26 Financial Year', April 2025"]
[null,null,"Marginal loss factors","Marginal loss factor - Powercor","Australian Energy Market Operator, 'Marginal Loss Factors for the 2025-26 Financial Year', April 2025"]
[null,null,"Marginal loss factors","Marginal loss factor - United Energy","Australian Energy Market Operator, 'Marginal Loss Factors for the 2025-26 Financial Year', April 2025"]
[null,null,"Distribution loss factors","Distribution loss factor - Ausnet","Australian Energy Market Operator, 'Disctribution Loss Factors for the 2025-26 Financial Year', April 2025"]
[null,null,"Distribution loss factors","Distribution loss factor - Citipower","Australian Energy Market Operator, 'Disctribution Loss Factors for the 2025-26 Financial Year', April 2025"]
[null,null,"Distribution loss factors","Distribution loss factor - Jemena","Australian Energy Market Operator, 'Disctribution Loss Factors for the 2025-26 Financial Year', April 2025"]
[null,null,"Distribution loss factors","Distribution loss factor - Powercor","Australian Energy Market Operator, 'Disctribution Loss Factors for the 2025-26 Financial Year', April 2025"]
[null,null,"Distribution loss factors","Distribution loss factor - United Energy","Australian Energy Market Operator, 'Disctribution Loss Factors for the 2025-26 Financial Year', April 2025"]

{"sheet":"Lookup refs","index":16,"n_rows":20,"n_cols":17,"rows_kept":20,"cut":false,"hidden":false,"merged":[[1,0,2,0]]}
["Worksheet description:"]
["[Please provide a description of what this sheet does and any specific details or other notes the user needs to know]",null,{"$f":"Disclaimer!$B$1","v":"VDO calculation model"}]
[null,{"$f":"_xlfn.SHEET()","v":17},"Lookup references"]
[]
["Section/Item notes (where necessary)",{"$f":"MAX(B$3:B4)+0.01","v":17.010000000000002},"Inputs"]
[]
[null,null,"Fixed/Variable",null,"Units",null,"Customer type",null,"Usage profiles",null,"Change log review",null,"Cost Item CPI",null,"Decisions",null,"CMAB TOU"]
[null,null,"-",null,"$/kWh",null,"All",null,"Residential - small",null,"Yes",null,"Yes",null,"VDO 2026-27 - Final",null,"VDO 2024-25 - Final"]
[null,null,"Fixed",null,"$/MWh",null,"Residential",null,"Residential - medium",null,"No",null,"No",null,"VDO 2026-27 - Draft",null,"VDO 2024-25 - Draft"]
[null,null,"Variable",null,"$",null,"Small business",null,"Residential - medium2",null,"ERROR",null,null,null,"VDO 2025-26 - Final",null,"VDO 2023-24 - Final"]
[null,null,null,null,"$/week",null,null,null,"Residential - large",null,null,null,null,null,"VDO 2025-26 - Draft",null,"VDO 2023-24 - Draft"]
[null,null,null,null,"$/certificate",null,null,null,"Small business - small",null,null,null,null,null,"VDO 2024-25 - Final",null,"VDO 2022-23 - Final"]
[null,null,null,null,"kWh/year",null,null,null,"Small business - medium",null,null,null,null,null,"VDO 2024-25 - Draft",null,"VDO 2022-23 - Draft"]
[null,null,null,null,"c/kWh",null,null,null,"Small business - large",null,null,null,null,null,"VDO 2023-24 - Final",null,"VDO 2022 - Final"]
[null,null,null,null,"%",null,null,null,null,null,null,null,null,null,"VDO 2023-24 - Draft",null,"VDO 2022 - Draft"]
[null,null,null,null,"No.",null,null,null,null,null,null,null,null,null,"VDO 2022-23 - Final",null,"VDO 2021 - Variation Final"]
[null,null,null,null,"Date",null,null,null,null,null,null,null,null,null,"VDO 2022-23 - Draft",null,"VDO 2021 - Variation Draft"]
[null,null,null,null,"$/day"]
[null,null,null,null,"$/year"]
[null,null,null,null,"%/year"]

{"sheet":"Checks","index":17,"n_rows":31,"n_cols":5,"rows_kept":31,"cut":false,"hidden":false,"merged":[[1,0,2,0]]}
["Worksheet description:","<< Back to Contents"]
["[Please provide a description of what this sheet does and any specific details or other notes the user needs to know]",null,{"$f":"Disclaimer!$B$1","v":"VDO calculation model"}]
[null,{"$f":"_xlfn.SHEET()","v":18},"Checks"]
[]
[null,{"$f":"MAX(B$3:B4)+0.01","v":18.010000000000002},"Model maintenance"]
[]
[null,null,"Change log"]
[]
[null,null,"Outstanding changes for review?","NA"]
[]
[]
[null,{"$f":"MAX(B$3:B11)+0.01","v":18.020000000000003},"Model operations"]
[]
[null,null,"Inputs count"]
[null,null,"Inputs table",{"$f":"COUNTA(Input_ForRateCalc[Cost item])-(COUNTIF(Input_ForRateCalc[Cost item],\"*Ausnet*\")*4)","v":52}]
[null,null,"Calc tables"]
[]
[null,null,"Auto flag checks"]
[null,null,"Worksheet link",{"$f":"Calc_Rates!$D$5","v":"VDO 2025-26 - Final"},{"$f":"Calc_Rates!$D$279","v":"VDO 2024-25 - Final"}]
[]
[null,null,"Calc_Rates",{"$f":"Calc_Rates!D3","v":0},{"$f":"Calc_Rates!E3","v":0}]
[]
[null,null,"Calc_TU_rates",{"$f":"Calc_TU_rates!D3","v":0},{"$f":"Calc_TU_rates!E3","v":0}]
[]
[null,null,"OP_Rates",{"$f":"OP_Rates!F3","v":0},{"$f":"OP_Rates!G3","v":0}]
[]
[null,null,"OP_CMAB",{"$f":"OP_CMAB!G3","v":0},{"$f":"OP_CMAB!H3","v":0}]
[]
[null,null,"CH_CostStack_RES",{"$f":"CH_CostStack_RES!F3","v":0},{"$f":"CH_CostStack_RES!G3","v":0}]
[]
[null,null,"CH_CostStack_SME",{"$f":"CH_CostStack_SME!F3","v":0},{"$f":"CH_CostStack_SME!G3","v":0}]