{"text_format":"1","workbook":"xlsx","n_sheets":21,"sheets":["Disclaimer","Contents","UserGuide","Information","Change","Data","Gen_A","Time_A","Tariff_O_F","Tariff_O_Dr","Compare_O","Calc_C_F","Calc_C_Dr","Inputs_A_F","Inputs_A_Dr","Compare_A","F_Chk","Dr_Chk","Flags_C","Chk_C","Style_O"],"not_rendered":{"charts":9,"images":4,"macros":1,"external_links":0,"defined_names":37,"comments":0,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"Disclaimer","index":0,"n_rows":4,"n_cols":1,"rows_kept":4,"cut":false,"hidden":false,"merged":[[0,0,1,0]]}
[{"$f":"MdlTtl","v":"Victorian Default Offer Model"}]
[]
[]
[{"$f":"Gen_A!J24","v":"Essential Services Commission"}]

{"sheet":"Contents","index":1,"n_rows":27,"n_cols":6,"rows_kept":27,"cut":false,"hidden":true,"merged":[]}
[{"$f":"MdlTtl","v":"Victorian Default Offer Model"}]
[{"$f":"_xlfn.SHEET()","v":2},"CONTENTS"]
[null,"Description of worksheets contained within the model"]
[]
[]
[]
[null,"Worksheet No.",null,"Worksheet Name","Worksheet Link","Worksheet Description"]
[null,{"$f":"INDIRECT(\"\"&D8&\"!\"&\"A2\")","v":2},null,{"$f":"MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255)","v":"Contents"},{"$f":"HYPERLINK(\"#\"&\"'\"&D8&\"'!\"&\"A$1\",D8)","v":"Contents"},{"$f":"B3","v":"Description of worksheets contained within the model"}]
[null,{"$f":"INDIRECT(\"\"&D9&\"!\"&\"A2\")","v":3},null,{"$f":"MID(CELL(\"filename\",UserGuide!$A$1),FIND(\"]\",CELL(\"filename\",UserGuide!$A$1))+1,255)","v":"UserGuide"},{"$f":"HYPERLINK(\"#\"&\"'\"&D9&\"'!\"&\"A$1\",D9)","v":"UserGuide"},{"$f":"UserGuide!B3","v":"User guide for model operation including model use, logic, limitation, and maintenance guidance"}]
[null,{"$f":"INDIRECT(\"\"&D10&\"!\"&\"A2\")","v":4},null,{"$f":"MID(CELL(\"filename\",Information!$A$1),FIND(\"]\",CELL(\"filename\",Information!$A$1))+1,255)","v":"Information"},{"$f":"HYPERLINK(\"#\"&\"'\"&D10&\"'!\"&\"A$1\",D10)","v":"Information"},{"$f":"Information!B3","v":"Model information including macros to assist in model use, model conventions, schematic, logic and scope of model"}]
[null,5,null,{"$f":"MID(CELL(\"filename\",Change!$A$1),FIND(\"]\",CELL(\"filename\",Change!$A$1))+1,255)","v":"Change"},"Change",{"$f":"Change!B3","v":"Allows recording of versions and updates to model"}]
[null,6,null,{"$f":"MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)","v":"Data"},"Data",{"$f":"Data!B3","v":"Allows the user to record the sources and amendments relating to model data"}]
[null,7,null,{"$f":"MID(CELL(\"filename\",Gen_A!$A$1),FIND(\"]\",CELL(\"filename\",Gen_A!$A$1))+1,255)","v":"Gen_A"},"Gen_A",{"$f":"Gen_A!B3","v":"Contains general assumptions and constants and data lists used for information purposes within assumption and calculation worksheets"}]
[null,8,null,{"$f":"MID(CELL(\"filename\",Time_A!$A$1),FIND(\"]\",CELL(\"filename\",Time_A!$A$1))+1,255)","v":"Time_A"},"Time_A",{"$f":"Time_A!B3","v":"Time based escalation assumptions"}]
[null,{"$f":"INDIRECT(\"\"&D15&\"!\"&\"A2\")","v":9},null,{"$f":"MID(CELL(\"filename\",Tariff_O_F!$A$1),FIND(\"]\",CELL(\"filename\",Tariff_O_F!$A$1))+1,255)","v":"Tariff_O_F"},{"$f":"HYPERLINK(\"#\"&\"'\"&D15&\"'!\"&\"A$1\",D15)","v":"Tariff_O_F"},{"$f":"Tariff_O_F!B3","v":"Final VDO Tariff rates"}]
[null,{"$f":"INDIRECT(\"\"&D16&\"!\"&\"A2\")","v":10},null,{"$f":"MID(CELL(\"filename\",Tariff_O_Dr!$A$1),FIND(\"]\",CELL(\"filename\",Tariff_O_Dr!$A$1))+1,255)","v":"Tariff_O_Dr"},{"$f":"HYPERLINK(\"#\"&\"'\"&D16&\"'!\"&\"A$1\",D16)","v":"Tariff_O_Dr"},{"$f":"Tariff_O_Dr!B3","v":"Draft VDO Tariff rates & bills "}]
[null,{"$f":"INDIRECT(\"\"&D17&\"!\"&\"A2\")","v":11},null,{"$f":"MID(CELL(\"filename\",Compare_O!$A$1),FIND(\"]\",CELL(\"filename\",Compare_O!$A$1))+1,255)","v":"Compare_O"},{"$f":"HYPERLINK(\"#\"&\"'\"&D17&\"'!\"&\"A$1\",D17)","v":"Compare_O"},{"$f":"Compare_O!B3","v":"Output comparison between Draft and Final"}]
[null,12,null,{"$f":"MID(CELL(\"filename\",Calc_C_F!$A$1),FIND(\"]\",CELL(\"filename\",Calc_C_F!$A$1))+1,255)","v":"Calc_C_F"},"Calc_C_F",{"$f":"Calc_C_F!B3","v":"General model calculations using final inputs"}]
[null,13,null,{"$f":"MID(CELL(\"filename\",Calc_C_Dr!$A$1),FIND(\"]\",CELL(\"filename\",Calc_C_Dr!$A$1))+1,255)","v":"Calc_C_Dr"},"Calc_C_Dr",{"$f":"Calc_C_Dr!B3","v":"General model calculations using draft inputs"}]
[null,{"$f":"INDIRECT(\"\"&D20&\"!\"&\"A2\")","v":14},null,{"$f":"MID(CELL(\"filename\",Inputs_A_F!$A$1),FIND(\"]\",CELL(\"filename\",Inputs_A_F!$A$1))+1,255)","v":"Inputs_A_F"},{"$f":"HYPERLINK(\"#\"&\"'\"&D20&\"'!\"&\"A$1\",D20)","v":"Inputs_A_F"},{"$f":"Inputs_A_F!B3","v":"Final time based cost and other assumptions for each zone"}]
[null,15,null,{"$f":"MID(CELL(\"filename\",Inputs_A_Dr!$A$1),FIND(\"]\",CELL(\"filename\",Inputs_A_Dr!$A$1))+1,255)","v":"Inputs_A_Dr"},"Inputs_A_Dr",{"$f":"Inputs_A_Dr!B3","v":"Draft time based cost and other assumptions for each retailer"}]
[null,{"$f":"INDIRECT(\"\"&D22&\"!\"&\"A2\")","v":16},null,{"$f":"MID(CELL(\"filename\",Compare_A!$A$1),FIND(\"]\",CELL(\"filename\",Compare_A!$A$1))+1,255)","v":"Compare_A"},{"$f":"HYPERLINK(\"#\"&\"'\"&D22&\"'!\"&\"A$1\",D22)","v":"Compare_A"},{"$f":"Compare_A!B3","v":"Comparison of time based cost and other assumptions for each retailer"}]
[null,{"$f":"INDIRECT(\"\"&D23&\"!\"&\"A2\")","v":17},null,{"$f":"MID(CELL(\"filename\",F_Chk!$A$1),FIND(\"]\",CELL(\"filename\",F_Chk!$A$1))+1,255)","v":"F_Chk"},{"$f":"HYPERLINK(\"#\"&\"'\"&D23&\"'!\"&\"A$1\",D23)","v":"F_Chk"},{"$f":"F_Chk!B3","v":"Year on year % change of final inputs"}]
[null,18,null,{"$f":"MID(CELL(\"filename\",Dr_Chk!$A$1),FIND(\"]\",CELL(\"filename\",Dr_Chk!$A$1))+1,255)","v":"Dr_Chk"},"Dr_Chk",{"$f":"Dr_Chk!B3","v":"Year on year % change of draft inputs"}]
[null,19,null,{"$f":"MID(CELL(\"filename\",Flags_C!$A$1),FIND(\"]\",CELL(\"filename\",Flags_C!$A$1))+1,255)","v":"Flags_C"},"Flags_C",{"$f":"Flags_C!B3","v":"Calculation of date specific flags"}]
[null,20,null,{"$f":"MID(CELL(\"filename\",Chk_C!$A$1),FIND(\"]\",CELL(\"filename\",Chk_C!$A$1))+1,255)","v":"Chk_C"},"Chk_C",{"$f":"Chk_C!B3","v":"Summarises all the error checks in the Model"}]
[null,21,null,{"$f":"MID(CELL(\"filename\",Style_O!$A$1),FIND(\"]\",CELL(\"filename\",Style_O!$A$1))+1,255)","v":"Style_O"},"Style_O",{"$f":"Style_O!B3","v":"Summary of model styles and ability to amend styles"}]

{"sheet":"UserGuide","index":2,"n_rows":399,"n_cols":16,"rows_kept":399,"cut":false,"hidden":true,"merged":[[398,1,398,14],[201,1,201,12],[260,1,260,12],[297,1,297,12],[293,1,293,12],[380,1,380,12],[299,1,299,12],[333,1,333,12],[264,1,264,12],[289,1,289,12],[291,1,291,12],[336,1,336,12],[339,1,339,12],[340,1,340,12],[334,1,334,12],[335,1,335,12],[8,1,9,16],[20,1,20,14],[22,1,22,14],[100,1,100,12],[98,1,98,12],[16,1,16,15],[18,1,18,15],[52,1,52,15],[313,1,313,12],[182,1,182,12],[180,1,180,12],[50,1,50,12],[84,1,84,12],[88,1,88,12],[94,1,94,12],[192,1,192,12],[199,1,199,12],[200,1,200,12],[193,1,193,12],[194,1,194,12],[195,1,195,12],[196,1,196,12],[198,1,198,12]]}
[{"$f":"MdlTtl","v":"Victorian Default Offer Model"}]
[3,"User_Guide"]
[null,"User guide for model operation including model use, logic, limitation, and maintenance guidance"]
[null,{"$f":"Chk_C!B10","v":"Error check breaches: 16. Update model macro: 1"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Draft inputs/Draft and Final","Final inputs"]
[]
[]
[]
[null,"User Guide - VDO Pricing Model"]
[]
[]
[]
[null,"Last updated:","2019-09-25"]
[]
[null,"1. Purpose of the tool"]
[]
[null,"This model calculates electricity rates for the Victorian Default Order (VDO) scheme. Victorian households and small businesses will be able to request these rates from their electricity distribution zone as a default offer."]
[]
[null,"This model provides electricity rates and indicative annual electricity bills under different consumption scenarios by customer segment for five Victorian electricity distribution zones: AusNet, CitiPower, Jemena, Powercor and United Energy."]
[]
[null,"This model stores and displays electricity rates and bills that have been calculated in historical periods."]
[]
[null,"This model allows the user to separate and compare draft inputs and outputs from final inputs and outputs."]
[]
[null,"2. Operation"]
[]
[null,"2.1 General Model Information"]
[]
[null,"This model includes macros written using Visual Basic for Applications (VBA) and must be saved as a macro-enabled workbook."]
[]
[null,"This model has been built using Microsoft Excel 2016."]
[]
[null,"The worksheets in this model is locked. To unlock, please click on \"Review\" in the ribbon, then click on \"Unprotect Sheet\" by entering the password."]
[]
[null," - Please click on \"Protect all worksheets\" button on the output worksheets after unprotecting any worksheet.",null,null,null,null,null,null,null,null,null,null,null,null,"Protect all worksheets"]
[]
[null,"When operating the Model, the calculation options (under Formulas Tab > Calculation Options) should be set to automatic."]
[]
[null,"When operating the model, workbook view (under View Tab>Workbook views) should be set to normal."]
[]
[null,"To aid the user in navigating the model, the workbook should show (under View Tab>Show) the Formula Bar and Headings."]
[]
[null,"2.2 Worksheets"]
[]
[null,"For information on worksheet naming and colour conventions, please see section 4.02.01 Worksheets:",null,null,null,null,null,null,null,null,null,null,null,null,"Worksheets"]
[]
[null,"For information on worksheet structure, please see section 4.02.02 Worksheet structure:",null,null,null,null,null,null,null,null,null,null,null,null,"Worksheet structure"]
[]
[null,"For information on formatting of cells, please see section 4.02.03 Cell Formats:",null,null,null,null,null,null,null,null,null,null,null,null,"Cell Formats"]
[]
[null,"For information on how each worksheet fits into the model schematic, please see section 4.03.01 Diagram 1: ESC VDO Pricing Model Overall Structure:",null,null,null,null,null,null,null,null,null,null,null,null,"ESC VDO Pricing Model Overall Structure"]
[]
[null,"The worksheets in this Model include grouped ranges based on the level of headings. Users can expand, collapse and toggle through groupings using  '+', '-', and numbered buttons respectively, which are located in the left margin of each worksheet."]
[]
[null,"Specific worksheets distinguish between draft and final values:"]
[null," - Draft inputs are defined with the '_A_Dr' suffix.",null,null,null,null,null,null,null,null,null,null,null,null,"Inputs_A_Dr"]
[null," - Final inputs are defined with the '_A_F' suffix.",null,null,null,null,null,null,null,null,null,null,null,null,"Inputs_A_F"]
[null," - Draft calculations are defined with the '_C_Dr' suffix.",null,null,null,null,null,null,null,null,null,null,null,null,"Calc_C_Dr"]
[null," - Final calculations are defined with the '_C_F' suffix.",null,null,null,null,null,null,null,null,null,null,null,null,"Calc_C_F"]
[null," - Draft outputs are defined with the '_O_Dr' suffix.",null,null,null,null,null,null,null,null,null,null,null,null,"Tariff_O_Dr"]
[null," - Final outputs are defined with the '_O_F' suffix.",null,null,null,null,null,null,null,null,null,null,null,null,"Tariff_O_F"]
[]
[null,"Worksheets with draft and final versions are completely identical to each other. The distinction allows the user to separate draft values from final values."]
[]
[null,"Worksheets without distinction between '_Dr' and '_F' suffixes indicate that the contents of that worksheet apply to both draft and final versions."]
[]
[null,"3. Key logic, use and calculations"]
[]
[null,"The functionality of this model relies on three key components:"]
[null," 1. Inputs: User-defined inputs and assumptions required to generate outputs."]
[null," 2. Calculations: Transformation of inputs using appropriate methodology to generate outputs."]
[null," 3. Outputs: Employable presentation of outputs"]
[]
[null,"3.1. Inputs"]
[]
[null,"Inputs are organised into four main sections:"]
[null," A. General assumptions (Gen_A)",null,null,null,null,null,null,null,null,null,null,null,null,"Gen_A"]
[null," B. Escalation assumptions (Time_A)",null,null,null,null,null,null,null,null,null,null,null,null,"Time_A"]
[null," C. Time based cost & other assumptions (Inputs_A)",null,null,null,null,null,null,null,null,null,null,null,null,"Inputs_A_Dr","Inputs_A_F"]
[]
[null,"3.1.A. General assumptions"]
[]
[null,"The user has the ability to change the title of the project:",null,null,null,null,null,null,null,null,null,null,null,null,"7.01.01 Project Title"]
[]
[null,"The user has the ability to select the desired period using a drop down menu. This drop down menu is also included in the banner of each worksheet:",null,null,null,null,null,null,null,null,null,null,null,null,"7.02.01 Period Selection"]
[]
[null,"The user has the ability to edit various model details. It is recommended that these assumptions are not modified:",null,null,null,null,null,null,null,null,null,null,null,null,"7.03 Model Details"]
[]
[null,"The user has the ability to make changes to constants referenced by calculations in the model. It is recommended that these assumptions are not modified:",null,null,null,null,null,null,null,null,null,null,null,null,"19.01 Constants"]
[]
[null,"The user has the ability to change out electricity distribution zone or modify distributor names:",null,null,null,null,null,null,null,null,null,null,null,null,"19.02.02 distributor"]
[]
[null,"The user has the ability to edit the names of the network usage charge categories:",null,null,null,null,null,null,null,null,null,null,null,null,"19.02.03 Network usage charges"]
[]
[null,"The user has the ability to modify the consumption amounts for small, medium and large residential and small business consumers respectively:",null,null,null,null,null,null,null,null,null,null,null,null,"19.02.04 Usage"]
[]
[null,"3.1.B. Escalation assumptions"]
[]
[null,"The user is required to ensure the number of months in each period matches the duration of which the VDO rates are intended to be valid for. The model includes a dropdown menu for the user to select between either 3, 6, 9, 12, 15 or 18 months in a period:",null,null,null,null,null,null,null,null,null,null,null,null,"8.01 Number of months in each period"]
[]
[null,"Escalation rates are based on quarterly Consumer Price Index (CPI) for Melbourne released by the Australian Bureau of Statistics (ABS). The user is required to input the quarterly CPI as they are made available by the ABS from https://www.abs.gov.au.",null,null,null,null,null,null,null,null,null,null,null,null,"8.02.01 Escalation Rates"]
[]
[null,"3.1.C. Time based cost & other assumptions"]
[]
[null,"All time-based cost and non-cost assumptions are contained in the following worksheets:"]
[null," - Inputs_A_Dr: Draft inputs",null,null,null,null,null,null,null,null,null,null,null,null,"Inputs_A_Dr"]
[null," - Inputs_A_F: Final inputs",null,null,null,null,null,null,null,null,null,null,null,null,"Inputs_A_F"]
[null," - Compare_A: Difference between draft and final inputs. No manual entries are required on this worksheet.",null,null,null,null,null,null,null,null,null,null,null,null,"Compare_A"]
[]
[null,"This worksheet is organised into three main sections:"]
[null," i. Fixed Costs",null,null,null,null,null,null,null,null,null,null,null,null,"Draft Fixed Costs","Final Fixed Costs"]
[null," ii. Variable Costs",null,null,null,null,null,null,null,null,null,null,null,null,"Draft Variable Costs","Final Variable Costs"]
[null," iii. Non-cost inputs",null,null,null,null,null,null,null,null,null,null,null,null,"Draft Non-cost Inputs","Final Non-cost Inputs"]
[null," iv. Others",null,null,null,null,null,null,null,null,null,null,null,null,"Draft Others","Final Others"]
[]
[null,"3.1.D.i. Fixed Costs"]
[]
[null,"When a new period rolls over, all fixed cost inputs require the user to:"]
[null," -  enter a value, taking note of the appropriate unit and category"]
[null," -  select a date from the provided dropdown menu that most closely matches the date at which the input was sourced"]
[null," -  provide any accompanying notes in the provided space labeled 'Source'. These may include but is not limited to source publications, page or table numbers, actual date of publication, URLs of websites etc."]
[]
[null,"Fixed costs inputs include:"]
[null," - Retail costs:",null,null,null,null,null,null,null,null,null,null,null,null,"Draft Retail Costs","Final Retail Costs"]
[null," - Solar costs:",null,null,null,null,null,null,null,null,null,null,null,null,"Draft Solar Costs","Final Solar Costs"]
[null," - Ancillary costs:",null,null,null,null,null,null,null,null,null,null,null,null,"Draft Ancillary Costs","Final Ancillary Costs"]
[null," - Metering costs:",null,null,null,null,null,null,null,null,null,null,null,null,"Draft Metering Charges","Final Metering Charges"]
[null," - Residential network supply charges:",null,null,null,null,null,null,null,null,null,null,null,null,"Draft Residential Metwork Supply Charges","Final Residential Network Supply Charges"]
[null," - Small business network supply charges:",null,null,null,null,null,null,null,null,null,null,null,null,"Draft Small Business Network Supply Charges","Final Small Business Network Supply Charges"]
[]
[null,"3.1.D.ii. Variable Costs"]
[]
[null,"When a new period rolls over, all variable cost inputs require the user to:"]
[null," -  enter a value, taking note of the appropriate unit and category"]
[null," -  select a date from the provided dropdown menu that most closely matches the date at which the input was sourced"]
[null," -  provide any accompanying notes in the provided space labeled 'Source'. These may include but is not limited to source publications, page or table numbers, actual date of publication, URLs of websites etc."]
[]
[null,"Variable costs inputs include:"]
[null," - Residential wholesale prices:",null,null,null,null,null,null,null,null,null,null,null,null,"Draft Residential Eholseale Prices","Final Residential Eholseale Prices"]
[null," - Residential wholesale volatility:",null,null,null,null,null,null,null,null,null,null,null,null,"Draft Residential Wholesale Volatility","Final Residential Wholesale Volatility"]
[null," - Small business wholesale prices:",null,null,null,null,null,null,null,null,null,null,null,null,"Draft Small Business Wholesale Prices","Final Small Business Wholesale Prices"]
[null," - Small business wholesale volatility:",null,null,null,null,null,null,null,null,null,null,null,null,"Draft Small Business Wholesale Volatility","Final Small Business Wholesale Volatility"]
[null," - Environmental programs prices:",null,null,null,null,null,null,null,null,null,null,null,null,"Draft Environmental Programs Prices","Final Environmental Programs Prices"]
[null," - Environmental programs liability:",null,null,null,null,null,null,null,null,null,null,null,null,"Draft Environmental Programs Liability","Final Environmental Programs Liability"]
[null," - Ancillary costs:",null,null,null,null,null,null,null,null,null,null,null,null,"Draft Ancillary Costs","Final Ancillary Costs"]
[null," - Residential network usage charge:",null,null,null,null,null,null,null,null,null,null,null,null,"Draft Residential Network Usage Charges","Final Residential Network Usage Charges"]
[null," - Small business network usage charge:",null,null,null,null,null,null,null,null,null,null,null,null,"Draft Small Business Network Usage Charges","Final Small Business Network Usage Charges"]
[null," - Residential controlled load charges:",null,null,null,null,null,null,null,null,null,null,null,null,"Draft Residential Controlled Load Charges","Final Residential Controlled Load Charges"]
[]
[null,"3.1.D.iii. Non-cost inputs"]
[]
[null,"When a new period rolls over, all variable cost inputs require the user to:"]
[null," -  enter a value, taking note of the appropriate unit and category"]
[]
[null,"Non-cost inputs include:"]
[null," - Distribution network loss factors:",null,null,null,null,null,null,null,null,null,null,null,null,"Draft Dsitribution Network Loss Factors","Final Distribution Network Loss Factors"]
[null," - Marginal network loss factors:",null,null,null,null,null,null,null,null,null,null,null,null,"Draft Marginal Network Loss Factors","Final Marginal Network Loss Factors"]
[null," - Retail inputs:",null,null,null,null,null,null,null,null,null,null,null,null,"Draft Retail Inputs","Final Retail Inputs"]
[null," - Block 1 electricity consumption:",null,null,null,null,null,null,null,null,null,null,null,null,"Draft Block 1 Electrictiy Consumption","Final Block 1 Electricity Consumption"]
[null," - Balance electricity consumption:",null,null,null,null,null,null,null,null,null,null,null,null,"Draft Balance Electricity Consumption","Final Balance Electricity Consumption"]
[]
[null,"3.1.D.iv. Others"]
[]
[null,"When a new period rolls over, all 'other'inputs require the user to:"]
[null," -  enter a value, taking note of the appropriate unit and category"]
[]
[null,"Other inputs include:"]
[null," - GST:",null,null,null,null,null,null,null,null,null,null,null,null,"Draft GST","Final GST"]
[]
[null,"3.2. Calculations"]
[]
[null,"Calculations are organised into three main sections:"]
[null," A. Calculation of date and project specific flags (Flags_C)",null,null,null,null,null,null,null,null,null,null,null,null,"Flags_C"]
[null," B. General model calculations (Calc_C)",null,null,null,null,null,null,null,null,null,null,null,null,"Calc_C_Dr","Calc_C_F"]
[null," C. Summary of error checks and alerts in the model (Chk_C)",null,null,null,null,null,null,null,null,null,null,null,null,"Chk_C"]
[]
[null,"These worksheets do not require any entry of inputs and should not be changed unless the user wishes to make modifications to the calculations to reflect new methodology."]
[]
[null,"3.2.A. Calculation of date and project specific flags"]
[]
[null,"Period start dates, end dates, and correspending financial year end are calculated based on the user-selected period duration and model start date.",null,null,null,null,null,null,null,null,null,null,null,null,"Date Flags"]
[]
[null,"General information on each period such as days in period, period counter, period proportion of full year and first period flag are calculated.",null,null,null,null,null,null,null,null,null,null,null,null,"General Flags"]
[]
[null,"Other information such as first period end date and model end date are calculated.",null,null,null,null,null,null,null,null,null,null,null,null,"Overview"]
[]
[null,"3.2.B. General model calculations"]
[]
[null,"All distributors are assigned an index number.",null,null,null,null,null,null,null,null,null,null,null,null,"Draft Distributor","Final Distributor"]
[]
[null,"The model returns the period end-date of the live period selected, the quarter-end date with the latest available CPI and the CPI itself. ",null,null,null,null,null,null,null,null,null,null,null,null,"Draft CPI","Final CPI"]
[]
[null,"The model performs the following calculations to fixed cost inputs:"]
[null," - Retail costs are adusted for inflation if necessary.",null,null,null,null,null,null,null,null,null,null,null,null,"Draft Retail Costs","Final Retail Costs"]
[null," - Solar costs are adjusted for inflation if necessary.",null,null,null,null,null,null,null,null,null,null,null,null,"Draft Solar Costs","Final Solar Costs"]
[null," - Ancillary costs are adjusted for inflation if necessary. \n - Electricity consumer advocacy panel is additionally scaled to reflect an annual cost value.",null,null,null,null,null,null,null,null,null,null,null,null,"Draft Ancillary Costs","Final Ancillary Costs"]
[null," - Network supply charges are adjusted for inflation if necessary. \n - Total residential network charge is calculated as the sum of metering charges and residential supply charges\n - Total small business network charge is calculated as the sum of metering charges and small business network supply charges",null,null,null,null,null,null,null,null,null,null,null,null,"Draft Network Supply Charge","Final Network Supply Charge"]
[]
[null,"The model performs the following calculations to variable cost inputs:"]
[null," - Residential wholesale prices and volatility are adjusted for inflation if necessary.\n - Final wholesale price for residential consumers is calculated as the sum of residential wholesale prices and residential wholesale volatility.",null,null,null,null,null,null,null,null,null,null,null,null,"Draft Residential Wholesale Price","Final Residential Wholesale Price"]
[null," - Small business wholesale prices and volatility are adjusted for inflation if necessary.\n - Final wholesale price for small businesses is calculated as the sum of small business wholesale prices and small business  wholesale volatility.",null,null,null,null,null,null,null,null,null,null,null,null,"Draft Small Business Wholesale Price","Final Small Business Wholesale Price"]
[null," - Environmental program certificate prices are adjusted for inflation if necessary.\n - Final environmental programs cost is calculated as the sum-product certificate prices and their liability, then adjusted to reflect cost per kWh units.",null,null,null,null,null,null,null,null,null,null,null,null,"Draft Environmental Programs Cost","Final Environmental Programs Cost"]
[null," - All ancillary costs are adjusted for inflation if necessary.",null,null,null,null,null,null,null,null,null,null,null,null,"Draft Ancillary Cost","Final Ancillary Cost"]
[]
[null,"Network loss factor is calculated as the product of distribution loss factor and marginal loss factor, less the value of one.",null,null,null,null,null,null,null,null,null,null,null,null,"Draft Network Loss Factors","Final Network Loss Factors"]
[]
[null,"All final fixed costs, variable costs, network loss factors, retail operating margins are summarised by distributor.",null,null,null,null,null,null,null,null,null,null,null,null,"Draft Summary of Unit Charges","Final Summary of Unit Charges"]
[]
[null,"The model carries out calculations to arrive at variable tariff rates, supply charge and indicative annual bill for each electricity distributor and customer segment."]
[]
[null,"3.2.B.i. Ausnet"]
[null,"    - Residential"]
[null,"        - Supply charge",null,null,null,null,null,null,null,null,null,null,null,null,"Draft Ausnet Residential Supply Charge","Final Ausnet Residential Supply Charge"]
[null,"        - Variable tariff",null,null,null,null,null,null,null,null,null,null,null,null,"Draft Ausnet Residential Variable Tariff","Final Ausnet Residential Variable Tariff"]
[null,"        - Annual bill",null,null,null,null,null,null,null,null,null,null,null,null,"Draft Ausnet Residential Annual Bill","Final Ausnet Residential Annual Bill"]
[null,"    - Small Business"]
[null,"        - Supply charge",null,null,null,null,null,null,null,null,null,null,null,null,"Draft Ausnet Small Business Supply Charge","Final Ausnet Small Business Supply Charge"]
[null,"        - Variable tariff",null,null,null,null,null,null,null,null,null,null,null,null,"Draft Ausnet Small Business Variable Tariff","Final Ausnet Small Business Variable Tariff"]
[null,"        - Annual bill",null,null,null,null,null,null,null,null,null,null,null,null,"Draft Ausnet Small Business Annual Bill","Final Ausnet Small Business Annual Bill"]
[]
[null,"3.2.B.ii. Citipower"]
[null,"    - Residential"]
[null,"        - Supply charge",null,null,null,null,null,null,null,null,null,null,null,null,"Draft Citipower Residential Supply Charge","Final Citipower Residential Supply Charge"]
[null,"        - Variable tariff",null,null,null,null,null,null,null,null,null,null,null,null,"Draft Citipower Residential Variable Tariff","Final Citipower Residential Variable Tariff"]
[null,"        - Annual bill",null,null,null,null,null,null,null,null,null,null,null,null,"Draft Citipower Residential Annual Bill","Final Citipower Residential Annual Bill"]
[null,"    - Small business"]
[null,"        - Supply charge",null,null,null,null,null,null,null,null,null,null,null,null,"Draft Citipower Small Business Supply Charge","Final Citipower Small Business Supply Charge"]
[null,"        - Variable tariff",null,null,null,null,null,null,null,null,null,null,null,null,"Draft Citipower Small Business Variable Tariff","Final Citipower Small Business Variable Tariff"]
[null,"        - Annual bill",null,null,null,null,null,null,null,null,null,null,null,null,"Draft Citipower Small Business Annual Bill","Final Citipower Small Business Annual Bill"]
[]
[null,"3.2.B.iii. Jemena"]
[null,"    - Residential"]
[null,"        - Supply charge",null,null,null,null,null,null,null,null,null,null,null,null,"Draft Jemena Residential Supply Charge","Final Jemena Residential Supply Charge"]
[null,"        - Variable tariff",null,null,null,null,null,null,null,null,null,null,null,null,"Draft Jemena Residential Variable Tariff","Final Jemena Residential Variable Tariff"]
[null,"        - Annual bill",null,null,null,null,null,null,null,null,null,null,null,null,"Draft Jemena Residential Annual Bill","Final Jemena Residential Annual Bill"]
[null,"    - Small business"]
[null,"        - Supply charge",null,null,null,null,null,null,null,null,null,null,null,null,"Draft Jemena Small Business Supply Charge","Final Jemena Small Business Supply Charge"]
[null,"        - Variable tariff",null,null,null,null,null,null,null,null,null,null,null,null,"Draft Jemena Small Business Variable Tariff","Final Jemena Small Business Variable Tariff"]
[null,"        - Annual bill",null,null,null,null,null,null,null,null,null,null,null,null,"Draft Jemena Small Business Annual Bill","Final Jemena Small Business Annual Bill"]
[]
[null,"3.2.B.iv. Powercor"]
[null,"    - Residential"]
[null,"        - Supply charge",null,null,null,null,null,null,null,null,null,null,null,null,"Draft Powercor Residential Supply Charge","Final Powercor Residential Supply Charge"]
[null,"        - Variable tariff",null,null,null,null,null,null,null,null,null,null,null,null,"Draft Powercor Residential Variable Tariff","Final Powercor Residential Variable Tariff"]
[null,"        - Annual bill",null,null,null,null,null,null,null,null,null,null,null,null,"Draft Powercor Residential Annual Bill","Final Powercor Residential Annual Bill"]
[null,"    - Small business"]
[null,"        - Supply charge",null,null,null,null,null,null,null,null,null,null,null,null,"Draft Powercor Small Business Supply Charge","Final Powercor Small Business Supply Charge"]
[null,"        - Variable tariff",null,null,null,null,null,null,null,null,null,null,null,null,"Draft Powercor Small Business Variable Tariff","Final Powercor Small Business Variable Tariff"]
[null,"        - Annual bill",null,null,null,null,null,null,null,null,null,null,null,null,"Draft Powercor Small Business Annual Bill","Final Powercor Small Business Annual Bill"]
[]
[null,"3.2.B.v. United Energy"]
[null,"    - Residential"]
[null,"        - Supply charge",null,null,null,null,null,null,null,null,null,null,null,null,"Draft United Energy Residential Supply Charge","Final United Energy Residential Supply Charge"]
[null,"        - Variable tariff",null,null,null,null,null,null,null,null,null,null,null,null,"Draft United Energy Residential Variable Tariff","Final United Energy Residential Variable Tariff"]
[null,"        - Annual bill",null,null,null,null,null,null,null,null,null,null,null,null,"Draft United Energy Residential Annual Bill","Final United Energy Residential Annual Bill"]
[null,"    - Small business"]
[null,"        - Supply charge",null,null,null,null,null,null,null,null,null,null,null,null,"Draft United Energy Small Business Supply Charge","Final United Energy Small Business Supply Charge"]
[null,"        - Variable tariff",null,null,null,null,null,null,null,null,null,null,null,null,"Draft United Energy Small Business Variable Tariff","Final United Energy Small Business Variable Tariff"]
[null,"        - Annual bill",null,null,null,null,null,null,null,null,null,null,null,null,"Draft United Energy Small Business Annual Bill","Final United Energy Small Business Annual Bill"]
[]
[null,"For more information on calculation methodology to arrive at supply charge, variable tariff and annual bill, please refer to 3.03.02 Diagram 2: Tariff and bill calculations",null,null,null,null,null,null,null,null,null,null,null,null,"Tariff and bill calculations"]
[]
[null,"3.2.C. Summary of error checks and alerts in the model"]
[]
[null,"All summary checks and alerts are consolidated into one worksheet Chk_C. Please see secton 4.1 of this User guide for more information.",null,null,null,null,null,null,null,null,null,null,null,null,"Chk_C"]
[]
[null,"3.3. Output"]
[]
[null,"Outputs are organised into two main sections:"]
[null," A. Summary of model styles (Style_O)",null,null,null,null,null,null,null,null,null,null,null,null,"Style_O"]
[null," B. Dashboard report for executive use (Tariff_O)",null,null,null,null,null,null,null,null,null,null,null,null,"Tariff_O_Dr","Tariff_O_F"]
[]
[null,"3.3.A. Summary of model styles"]
[]
[null,"The user has the ability to amend Styles used in the model.",null,null,null,null,null,null,null,null,null,null,null,null,"Style_O"]
[]
[null,"3.3.B. Dashboard report for executive use"]
[]
[null,"Key outputs of the model to be used for reporting and analysis are contained in the following worksheets:"]
[null," - Tariff_O_Dr: Outputs based on draft inputs.",null,null,null,null,null,null,null,null,null,null,null,null,"Tariff_O_Dr"]
[null," - Tariff_O_F: Outputs based on final inputs.",null,null,null,null,null,null,null,null,null,null,null,null,"Tariff_O_F"]
[null," - Compare_O: Difference between draft and final outputs.",null,null,null,null,null,null,null,null,null,null,null,null,"Compare_O"]
[]
[null,"The output worksheet is sectioned by:"]
[null," i. VDO tariff rates & bills from the period selected by the user",null,null,null,null,null,null,null,null,null,null,null,null,"Draft VDO Tariff Rates & Bills","Final VDO Tariff Rates & Bills"]
[null," ii. Time series of historical and present tariff rates and bills",null,null,null,null,null,null,null,null,null,null,null,null,"Draft Time Series Graphs","Final Time Series Graphs"]
[]
[null,"3.3.B.i VDO tariff rates & bills from user-selected period"]
[]
[null,"The model presents the calculated VDO tariff rates and indicative bills per consumption scenario by customer segment and electricity distributor.",null,null,null,null,null,null,null,null,null,null,null,null,"Draft VDO Tariff Rates & Bills","Final VDO Tariff Rates & Bills"]
[]
[null,"This output dynamically changes based on the period selected by the user using the drop-down menu located in the top banner of each worksheet.",null,null,null,null,null,null,null,null,null,null,null,null,"Period Selector","Period Selector"]
[]
[null,"When the user is satisfied with the calculated rates & bills, they can print the period-selected rates and bills as a PDF document using the provided button, making it ready for online publishing.",null,null,null,null,null,null,null,null,null,null,null,null,"Print Draft Rates & Bills","Print Final Rates & Bills"]
[]
[null,"3.3.B.ii. Time series of tariff rates and bills"]
[]
[null,"The model graphically presents the VDO tariff rates and indicative bills from all periods. This is to be used as a tool for the user to observe rates and bills historically from the first to present period.",null,null,null,null,null,null,null,null,null,null,null,null,"Draft Time Series Graphs","Final Time Series Graphs"]
[]
[null,"Any time a new set of inputs are entered or prior inputs are modified, the time series graphs will no longer reflect the correct rates and bills. When this occurs, the user is required to update the time series output using the provided button. Before using the time series graph, it is good practice to update the time series output regardless if the user has implemented any changes to the inputs to ensure the graphs reflect the correct rates and bills.",null,null,null,null,null,null,null,null,null,null,null,null,"Update Time Series Output","Update Time Series Output"]
[]
[null,"A total of three graphs are presented:"]
[null," - Supply charge"]
[null," - Variable rate"]
[null," - Annual bill"]
[]
[null,"The user has the ability to specify across all graphs:"]
[null," -  Customer segment: residential or small business.",null,null,null,null,null,null,null,null,null,null,null,null,"Please select customer type","Please select customer type"]
[null," -  Variable rate type: single rate, block 1 or balance, controlled load",null,null,null,null,null,null,null,null,null,null,null,null,"Please select type of rate","Please select type of rate"]
[null," -  Consumption size: small, medium or large",null,null,null,null,null,null,null,null,null,null,null,null,"Please select consumption size","Please select consumption size"]
[]
[null,"The model's ability to generate time series of historical outputs is achieved using a VBA macro."]
[]
[null,"When the user updates the time series output using the provided button, the macro calculates the tariffs and bills for each period and stores them.",null,null,null,null,null,null,null,null,null,null,null,null,"Draft Macro Output","Final Macro Outut"]
[]
[null,"The model then organises the stored outputs, ready for presentation as time-series graphs.",null,null,null,null,null,null,null,null,null,null,null,null,"Draft Selected Output","Final Selected Output"]
[]
[null,"4. Maintenance Guide"]
[]
[null,"It is important for the user to consider the following issues when using the model"]
[null," 1. Error checks"]
[null," 2. Modification to model functionality"]
[null," 3. Data sources"]
[null," 4. Number of periods"]
[null," 4. User guide obselescence"]
[]
[null,"4.1. Are there any error check breaches?"]
[]
[null,"Error checks are built-in throughout the model to ensure integrity and logic of the model is maintained."]
[]
[null,"4.1.A. User procedures"]
[]
[null,"Users should be aware of error check breaches by following this procedure every time the model is used:"]
[null," 1. Perpetually acknowledge if the model currently contains any error check breaches.\n      The Error check is located in cell B4 of every worksheet. \n      Value of 0 indicates no breaches. Value other than 0 indicates the number of breaches that currently exists. ",null,null,null,null,null,null,null,null,null,null,null,null,"Error check"]
[null," 2. If error check breaches exist, navigate to worksheet Chk_C.\n      Go through all checks and locate the section(s) that contains the error(s).\n      Trace the location of the error using the keyboard shortcut Ctrl + [.",null,null,null,null,null,null,null,null,null,null,null,null,"Chk_C"]
[null," 3. Locate all specific errors and make necessary ammendments to the inputs."]
[null," 4. Repeat this procedure until the error check breaches show a value of 0."]
[]
[null,"Users should be aware of the requirement to update the model macro by following this procedure every time the model is used:"]
[null," 1. Perpetually acknowledge if the model currently requires updating of the macro.\n      The macro update check is located in cell B4 of every worksheet. \n      Value of 0 indicates no update required. Value of 1 indicates the need to update the macro. ",null,null,null,null,null,null,null,null,null,null,null,null,"Error check"]
[null," 2. If macro update is required, navigate to any output worksheet.\n      Update the model macro using the provided button located in the worksheet banner.",null,null,null,null,null,null,null,null,null,null,null,null,"Update Time Series Output","Update Time Series Output"]
[]
[null,"4.1.B. Functionality"]
[]
[null,"Checks are included to make the user aware if the addition of block 1 and balance electricity consumption equates to the total amount of annual consumption."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total consumption check - Draft","Total consumption check - Final"]
[null,"Checks are included to make the user aware if they have entered a source date that comes after the period end date."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Source date check - Draft","Source date check - Final"]
[null,"Checks are included to make the user aware if the source reference inputs are entered up to date."]
[null,"   The user can select the most recent year that the data is available on the \"Inputs_A_F\" worksheet.",null,null,null,null,null,null,null,null,null,null,null,null,"Source inputs check - Draft","Source inputs check - Final"]
[null,"   The checks for the source reference inputs will be activated up until that year."]
[]
[null,"Checks are included to test if the % deviation of final inputs from draft is within the set tolerance level.",null,null,null,null,null,null,null,null,null,null,null,null,"Draft and final inputs comparison"]
[null,"   The user can set the tolerance level on the \"Gen_A\" worksheet.",null,null,null,null,null,null,null,null,null,null,null,null,"Tolerance level for inputs"]
[]
[null,"Checks are included to test if the % year on year change for draft and final inputs are within the set tolerance level.",null,null,null,null,null,null,null,null,null,null,null,null,"Year on year check - Draft","Year on year check - Final"]
[null,"   The user can set the tolerance level on the \"Gen_A\" worksheet.",null,null,null,null,null,null,null,null,null,null,null,null,"Tolerance level for inputs"]
[]
[null,"Checks are included to test if the % change between draft and final outputs are within the set tolerance level.",null,null,null,null,null,null,null,null,null,null,null,null,"Output check"]
[null,"   The user can set the tolerance level on the \"Gen_A\" worksheet.",null,null,null,null,null,null,null,null,null,null,null,null,"Tolerance level for outputs"]
[]
[null,"4.2. Does the model's functionality need to modified?"]
[]
[null,"In cases where the user wishes to add or modify the functionality of the model, changes should be recorded in the change log.",null,null,null,null,null,null,null,null,null,null,null,null,"Change worksheet"]
[]
[null,"Instructions on how to use the Change Log are located in the worksheet.",null,null,null,null,null,null,null,null,null,null,null,null,"Change Log instructions"]
[]
[null,"Changes that should be recorded in the change log include:"]
[null," - Modifications of labels"]
[null," - Modifications of styles and formatting"]
[null," - Modifications to excel formula"]
[null," - The addition of new worksheets, rows and columns."]
[]
[null,"Changes that should be recorded in the change log do not include:"]
[null," - Modifications of existing inputs"]
[]
[null,"4.3. Are data sources up to date?"]
[]
[null,"The user to ensure that all data sources are listed and kept up-to-date on the data source worksheet.",null,null,null,null,null,null,null,null,null,null,null,null,"Data worksheet"]
[]
[null,"Considering that the majority of inputs are sourced from official publications that are released on a rolling basis, keeping an updated list of data sources allows new model users to quickly find data from the appropriate sources to use as inputs. Considering that data sources can change due to various reasons, keeing this list up-to-date also ensures  model users are aware of which new publication or source to use."]
[]
[null,"4.4. Does this User Guide need to be updated?"]
[]
[null,"Any modifications to the model operation and functionality may require the user to update this User Guide."]
[]
[null,"The user needs to ensure the 'Last updated:' date reflects the date at which the User Guide was last updated.",null,null,null,null,null,null,null,null,null,null,null,null,"Last updated date"]
[]
[null,"4. Assumptions & Limitations "]
[]
[null,"This model has built with the assumtion that the calculation methodology will remain the same for the duration set out in the model."]
[]
[null,"This model has been built with a finite number of periods."]
[]
[null,"This model has been built with the assumption that Victorian electricity rates will continued to be offered by the existing five distributors."]
[]
[null,"The model's methodology assumes that certain cost and non-cost items can be applied generically, whilst other items can are specific to each distributor."]
[]
[null,"CPI is published by the Australian Bureau of Statistics every quarter. The model is designed to make an inflation adjustment to input values if they are sourced from earlier publications. If the publications date falls outside a CPI quarter end date, the model will not pick up the appropriate CPI to make the inflation adjustment. The user is therefore required to use their discretion and input a source date that best matches with a CPI quarter end date."]

{"sheet":"Information","index":3,"n_rows":247,"n_cols":34,"rows_kept":247,"cut":false,"hidden":true,"merged":[[198,1,199,9],[200,1,201,9],[202,1,203,9],[204,1,205,9],[234,1,234,10],[15,32,15,34],[5,0,5,2],[21,1,22,9],[57,1,57,10],[23,1,24,9],[25,1,26,9],[27,1,28,9]]}
[{"$f":"MdlTtl","v":"Victorian Default Offer Model"}]
[{"$f":"_xlfn.SHEET()","v":4},"MODEL INFORMATION"]
[null,"Model information including macros to assist in model use, model conventions, schematic, logic and scope of model"]
[null,{"$f":"Chk_C!B10","v":"Error check breaches: 16. Update model macro: 1"}]
[]
["To Contents"]
[]
[{"$f":"ROUNDDOWN(MAX($A$7:OFFSET(A8,-One,0),$A$2*Sht)+Sxn,0)","v":401},"Macros to Assist User Experience"]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Worksheet resizing %",null,0.85]
[]
[{"$f":"ROUNDDOWN(MAX($A$7:OFFSET(A18,-One,0),$A$2*Sht)+Sxn,0)","v":402},"Model Conventions"]
[]
[{"$f":"MAX(A$2:OFFSET($A20,-One,0))+Sbsxn","v":402.01},"Worksheets"]
[]
[null,"Information"]
[]
[null,"Assumptions \"_A\""]
[]
[null,"Calculations \"_C\""]
[]
[null,"Outputs \"_O\""]
[]
[]
[null,"The Model inputs, calculations and outputs are separated into distinct areas."]
[null,"Each worksheet tab in the Model has been colour-coded to allow the user to easily identify the different worksheet categories. "]
[]
[{"$f":"MAX(A$2:OFFSET($A34,-One,0))+Sbsxn","v":402.02},"Worksheet structure"]
[null,"A consistent worksheet structure has been utilised for easy reference by users as follows:"]
[null,"Row",null,null,"Purpose"]
[null,1,null,null,"Model title"]
[null,2,null,null,"Worksheet number (column A), worksheet title (column B)"]
[null,3,null,null,"Worksheet description"]
[null,4,null,null,"Error notifications"]
[null,5,null,null,"Scenario notifications"]
[null,6,null,null,"Contents hyperlink"]
[]
[null,"Column",null,null,"Purpose"]
[null,"A",null,null,"Section and sub-section numbering"]
[null,"B",null,null,"Section and sub-section labels"]
[null,"C",null,null,"Units (if required)"]
[null,"D",null,null,"Spare - assumptions or sensitivities"]
[null,"E",null,null,"Spare - assumptions  or sensitivities"]
[null,"F",null,null,"Spare - assumptions or sensitivities"]
[null,"G",null,null,"Totals"]
[null,"H",null,null,"Blank"]
[null,"I",null,null,"Seed and initial values (if required)"]
[null,"J",null,null,"Assumptions and calculations commence"]
[]
[{"$f":"MAX(A$2:OFFSET($A56,-One,0))+Sbsxn","v":402.03},"Cell Formats",null,null,null,null,null,null,null,null,null,null,null,null,"Description"]
[]
[null,"Input/Assumptions",null,null,null,null,null,null,null,null,null,null,null,null,"Represents an input assumption. Unlocked on worksheet protection - Black font and light green shading"]
[null,"Calculations and labels",null,null,null,null,null,null,null,null,null,null,null,null,"Labels or formulae. Locked on worksheet protection - Black font, white background"]
[null,"Units of measure",null,null,null,null,null,null,null,null,null,null,null,null,"Unit labels - Grey font, white background"]
[null,"[Comments, guidance]",null,null,null,null,null,null,null,null,null,null,null,null,"Guidance comments on particular assumptions or calculations - [Dark Green font in brackets]"]
[null,"Hyperlink",null,null,null,null,null,null,null,null,null,null,null,null,"Hyperlinks to other cells/ranges in model - Grey font"]
[]
[null,"The colour-coding of cells allows the user to clearly distinguish input areas from calculation areas"]
[null,"Input cells have been formatted with a black font and light green background. These are the only cells where the user should enter information"]
[null,"Calculation and output cells have a black font and white background."]
[null,"Other cells may use other formatting techniques that either add wording to cells or format numbers as text"]
[null,"Input cells will remain unlocked if the model is protected. All other cells are protected"]
[]
[{"$f":"ROUNDDOWN(MAX($A$7:OFFSET(A70,-One,0),$A$2*Sht)+Sxn,0)","v":403},"Model Logic Schematic"]
[]
[{"$f":"MAX(A$2:OFFSET($A72,-One,0))+Sbsxn","v":403.01},"Diagram 1: ESC VDO Pricing Model Overall Structure"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[{"$f":"MAX(A$2:OFFSET($A112,-One,0))+Sbsxn","v":403.02},"Diagram 2: Tariff and bill calculations"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[{"$f":"MAX(A$2:OFFSET($A148,-One,0))+Sbsxn","v":403.03},"Diagram 3: Period Selector Function"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Macros contained within model"]
[]
[null,"The model contains macros as detailed below:"]
[null,"Module",null,null,null,"Name",null,null,null,null,null,null,null,null,null,null,null,null,null,"Activated",null,null,null,null,null,null,null,null,null,null,null,null,null,"Purpose"]
[null,1,null,null,null,"Auto_Open",null,null,null,null,null,null,null,null,null,null,null,null,null,"Automatically occurs on opening workbook",null,null,null,null,null,null,null,null,null,null,null,null,null,"Hides all worksheets except the cover worksheet and protects the file. Ensures disclaimer is accepted prior to accessing model contents"]
[null,2,null,null,null,"PrintWks",null,null,null,null,null,null,null,null,null,null,null,null,null,"Button on \"Information\" worksheet",null,null,null,null,null,null,null,null,null,null,null,null,null,"Allows the user to select worksheets and ranges to be printed"]
[null,3,null,null,null,"ResetCellsA1",null,null,null,null,null,null,null,null,null,null,null,null,null,"Button on \"Information\" worksheet",null,null,null,null,null,null,null,null,null,null,null,null,null,"Selects the cell \"A1\" on all worksheets and scrolls to top of page. Useful in resetting the view of each worksheet"]
[null,4,null,null,null,"ResetZoom",null,null,null,null,null,null,null,null,null,null,null,null,null,"Button on \"Information\" worksheet",null,null,null,null,null,null,null,null,null,null,null,null,null,"Sets the zoom level to 80% on all visible worksheets"]
[null,5,null,null,null,"UpdateLog",null,null,null,null,null,null,null,null,null,null,null,null,null,"Button on \"Change\" worksheet",null,null,null,null,null,null,null,null,null,null,null,null,null,"Copies selected KPI's to track impact of model changes"]
[null,6,null,null,null,"ClearLog",null,null,null,null,null,null,null,null,null,null,null,null,null,"Button on \"Change\" worksheet",null,null,null,null,null,null,null,null,null,null,null,null,null,"Removes the log of updated model changes"]
[null,7]
[null,"Macros should be allowed to run for proper operation of the model"]
[]
[{"$f":"ROUNDDOWN(MAX($A$7:OFFSET(A195,-One,0),$A$2*Sht)+Sxn,0)","v":404},"Model Conventions"]
[]
[{"$f":"MAX(A$2:OFFSET($A197,-One,0))+Sbsxn","v":404.01},"Worksheets"]
[]
[null,"Information"]
[]
[null,"Assumptions \"_A\""]
[]
[null,"Calculations \"_C\""]
[]
[null,"Outputs \"_O\""]
[]
[]
[null,"The Model inputs, calculations and outputs are separated into distinct areas."]
[null,"Each worksheet tab in the Model has been colour-coded to allow the user to easily identify the different worksheet categories. "]
[]
[{"$f":"MAX(A$2:OFFSET($A211,-One,0))+Sbsxn","v":404.02},"Worksheet structure"]
[null,"A consistent worksheet structure has been utilised for easy reference by users as follows:"]
[null,"Row",null,null,"Purpose"]
[null,1,null,null,"Model title"]
[null,2,null,null,"Worksheet number (column A), worksheet title (column B)"]
[null,3,null,null,"Worksheet description"]
[null,4,null,null,"Error notifications"]
[null,5,null,null,"Scenario notifications"]
[null,6,null,null,"Contents hyperlink"]
[]
[null,"Column",null,null,"Purpose"]
[null,"A",null,null,"Section and sub-section numbering"]
[null,"B",null,null,"Section and sub-section labels"]
[null,"C",null,null,"Units (if required)"]
[null,"D",null,null,"Spare - assumptions or sensitivities"]
[null,"E",null,null,"Spare - assumptions  or sensitivities"]
[null,"F",null,null,"Spare - assumptions or sensitivities"]
[null,"G",null,null,"Totals"]
[null,"H",null,null,"Blank"]
[null,"I",null,null,"Seed and initial values (if required)"]
[null,"J",null,null,"Assumptions and calculations commence"]
[]
[{"$f":"MAX(A$2:OFFSET($A233,-One,0))+Sbsxn","v":404.03},"Cell Formats",null,null,null,null,null,null,null,null,null,null,null,null,"Description"]
[]
[null,"Input/Assumptions",null,null,null,null,null,null,null,null,null,null,null,null,"Represents an input assumption. Unlocked on worksheet protection - Black font and light green shading"]
[null,"Calculations and labels",null,null,null,null,null,null,null,null,null,null,null,null,"Labels or formulae. Locked on worksheet protection - Black font, white background"]
[null,"Units of measure",null,null,null,null,null,null,null,null,null,null,null,null,"Unit labels - Grey font, white background"]
[null,"[Comments, guidance]",null,null,null,null,null,null,null,null,null,null,null,null,"Guidance comments on particular assumptions or calculations - [Dark Green font in brackets]"]
[null,"Hyperlink",null,null,null,null,null,null,null,null,null,null,null,null,"Hyperlinks to other cells/ranges in model - Grey font"]
[]
[null,"The colour-coding of cells allows the user to clearly distinguish input areas from calculation areas"]
[null,"Input cells have been formatted with a black font and light green background. These are the only cells where the user should enter information"]
[null,"Calculation and output cells have a black font and white background."]
[null,"Other cells may use other formatting techniques that either add wording to cells or format numbers as text"]
[null,"Input cells will remain unlocked if the model is protected. All other cells are protected"]
[]
["END"]

{"sheet":"Change","index":4,"n_rows":79,"n_cols":14,"rows_kept":79,"cut":false,"hidden":true,"merged":[[5,0,5,2],[45,9,45,13],[45,1,45,7]]}
[{"$f":"MdlTtl","v":"Victorian Default Offer Model"}]
[{"$f":"_xlfn.SHEET()","v":5},"CHANGE CONTROL"]
[null,"Allows recording of versions and updates to model"]
[null,{"$f":"Chk_C!B10","v":"Error check breaches: 16. Update model macro: 1"}]
[]
["To Contents"]
[]
[{"$f":"ROUNDDOWN(MAX($A$7:OFFSET(A8,-One,0),$A$2*Sht)+Sxn,0)","v":501},"Change Log"]
[]
[null,"Instructions"]
[]
[null,"Use this sheet to log changes to the model"]
[null,{"$f":"\"Clicking the 'update log' button will paste the information in row \"&ROW(B32)&\" into the change log\"","v":"Clicking the 'update log' button will paste the information in row 32 into the change log"}]
[null,"This can be used to keep track of changes made to the model, and the impact on key indicators"]
[]
[null,{"$f":"\"Enter a name for the key indicators (KPI's) in row \"&ROW(B31)&\"\"","v":"Enter a name for the key indicators (KPI's) in row 31"}]
[null,{"$f":"\"Link the key indicators to be tracked to the input cells in row \"&ROW(B32)&\"\"","v":"Link the key indicators to be tracked to the input cells in row 32"}]
[]
[null,{"$f":"\"Each time you log a change enter a description of the change in cell H\"&ROW(F32)","v":"Each time you log a change enter a description of the change in cell H32"}]
[null,"All other information is auto populated"]
[]
[null,"To clear the log, please click the 'Clear log' button"]
[]
[]
[]
[]
[]
[]
[null,"Current Log information"]
[]
[null,"#","Current version","Date and time","User","Description of change",null,"Checks",null,"KPI 1","KPI 2","KPI 3","KPI 4","KPI 5"]
[null,{"$f":"sysCountVersions+1","v":1},{"$f":"MdlFileName","v":"VDO model - 2020 FINAL - to publish - 20191115.XLSM"},"[Auto populated]","[Auto populated]",null,null,{"$f":"Chk_C!B10","v":"Error check breaches: 16. Update model macro: 1"}]
[null,null,"Number of previous versions",{"$f":"COUNTA(D37:D38)-1","v":0},"[Count_Versions]"]
[]
[null,"Change Log"]
[]
[null,"#","Previous versions","Date and time","User","Description of change",null,"Checks",null,{"$f":"IF(ISBLANK(J31),\"\",J31)","v":"KPI 1"},{"$f":"IF(ISBLANK(K31),\"\",K31)","v":"KPI 2"},{"$f":"IF(ISBLANK(L31),\"\",L31)","v":"KPI 3"},{"$f":"IF(ISBLANK(M31),\"\",M31)","v":"KPI 4"},{"$f":"IF(ISBLANK(N31),\"\",N31)","v":"KPI 5"}]
[null,"DO NOT DELETE THIS ROW"]
[]
[]
[]
[]
[]
[{"$f":"ROUNDDOWN(MAX($A$7:OFFSET(A44,-One,0),$A$2*Sht)+Sxn,0)","v":502},"Change Control"]
[]
[null,"Model User Notes",null,null,null,null,null,null,null,"Template / Developer Notes"]
[null,"Number","Date","Cell Reference","Worksheet","Priority (H/M/L)","Issue","Proposed Change",null,"Change Made","Name","Date","Peer tested by","Version"]
[null,1,"2019-10-24","E149,J149,O149,T149,Y149","Calc_C_Dr","H","Cell formula refers to final inputs tab, not draft inputs tab.","Update formula reference",null,"Yes","Murry Greasley","2019-10-24","PHo, JEversham, SWijetunge",2]
[null,2,"2019-10-24","E222,J222,O222,T222,Y222","Calc_C_F","H","Cell formula refers to final inputs tab, not draft inputs tab.","Update formula reference",null,"Yes","Murry Greasley","2019-10-24","PHo, JEversham, SWijetunge",2]
[null,3,"2019-11-12","B341,B435,B529,B623,B717","Calc_C_F","L","Labelling issue, small bz WEC labelled as residential WEC","Update formula reference",null,"Yes","Murry Greasley","2019-11-12",null,2]
[null,4,"2019-11-12","B341,B435,B529,B623,B717","Calc_C_Dr","L","Labelling issue, small bz WEC labelled as residential WEC","Update formula reference",null,"Yes","Murry Greasley","2019-11-12",null,2]
[null,5,"2019-11-19","D17, \nCol I check cells","F_Chk","L","Changed check cell formula to sum errrors only for periods less than or equal to the active period selected (D17).","Update formula reference",null,"Yes","Murry Greasley","2019-11-19",null,2]
[null,6,"2019-11-19","D17, \nCol I check cells","Dr_Chk","L","Changed check cell formula to sum errrors only for periods less than or equal to the active period selected (D17).","Update formula reference",null,"Yes","Murry Greasley","2019-11-19",null,2]
[null,7]
[null,8]
[null,9]
[null,10]
[null,11]
[null,12]
[null,13]
[null,14]
[null,15]
[null,16]
[null,17]
[null,18]
[null,19]
[null,20]
[null,21]
[null,22]
[null,23]
[null,24]
[null,25]
[null,26]
[null,27]
[null,28]
[null,29]
[null,30]
[]
["END"]

{"sheet":"Data","index":5,"n_rows":24,"n_cols":8,"rows_kept":24,"cut":false,"hidden":true,"merged":[[13,3,13,4],[5,0,5,2],[9,3,9,4],[10,3,10,4],[11,3,11,4],[12,3,12,4],[20,3,20,4],[14,3,14,4],[15,3,15,4],[16,3,16,4],[17,3,17,4],[18,3,18,4],[19,3,19,4]]}
[{"$f":"MdlTtl","v":"Victorian Default Offer Model"}]
[{"$f":"_xlfn.SHEET()","v":6},"DATA SOURCES"]
[null,"Allows the user to record the sources and amendments relating to model data"]
[null,{"$f":"Chk_C!B10","v":"Error check breaches: 16. Update model macro: 1"}]
[]
["To Contents"]
[]
[{"$f":"ROUNDDOWN(MAX($A$7:OFFSET(A8,-One,0),$A$2*Sht)+Sxn,0)","v":601},"Data Sources"]
[]
[null,"Input sheet","Input Requirements","Timeframes",null,"Last Updated","Sourced From","Source File names"]
[null,"Gen_A","General Assumptions","Current period",null,"2015-01-01","x","x"]
[null,"Gen_A","Escalations","Actual, Budget and 5 yr Forecast",null,null,"x","x"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["END"]

{"sheet":"Gen_A","index":6,"n_rows":128,"n_cols":13,"rows_kept":128,"cut":false,"hidden":true,"merged":[[5,0,5,2],[22,9,22,11],[23,9,23,11],[10,9,10,11],[24,9,24,11]]}
[{"$f":"MdlTtl","v":"Victorian Default Offer Model"}]
[{"$f":"_xlfn.SHEET()","v":7},"GENERAL ASSUMPTIONS"]
[null,"Contains general assumptions and constants and data lists used for information purposes within assumption and calculation worksheets"]
[null,{"$f":"Chk_C!B10","v":"Error check breaches: 16. Update model macro: 1"}]
[]
["To Contents"]
[]
[{"$f":"ROUNDDOWN(MAX($A$7:OFFSET(A8,-One,0),$A$2*Sht)+Sxn,0)","v":701},"Project Details"]
[]
[{"$f":"MAX(A$2:OFFSET($A10,-One,0))+Sbsxn","v":701.01},"Project Title"]
[null,"Title",null,null,null,null,null,null,null,"Victorian Default Offer Model",null,null,"[MdlTtl]"]
[]
[{"$f":"ROUNDDOWN(MAX($A$7:OFFSET(A13,-One,0),$A$2*Sht)+Sxn,0)","v":702},{"$f":"B15","v":"Period Selection"}]
[]
[{"$f":"MAX(A$2:OFFSET($A15,-One,0))+Sbsxn","v":702.01},"Period Selection"]
[]
[null,"Period in use","selection"]
[]
[{"$f":"ROUNDDOWN(MAX($A$7:OFFSET(A19,-One,0),$A$2*Sht)+Sxn,0)","v":703},"Model Details"]
[]
[{"$f":"MAX(A$2:OFFSET($A21,-One,0))+Sbsxn","v":703.01},"Model details"]
[]
[null,"Model Status",null,null,null,null,null,null,null,"Final"]
[null,"Entitiy Name",null,null,null,null,null,null,null,"Essential Services Commission"]
[null,"File name",null,null,null,null,null,null,null,{"$f":"IF(ISERROR(LEFT(RIGHT(CELL(\"filename\",$A$6),LEN(CELL(\"filename\",$A$6))-FIND(\"[\",CELL(\"filename\",$A$6))),FIND(\"]\",RIGHT(CELL(\"filename\",$A$6),LEN(CELL(\"filename\",$A$6))-FIND(\"[\",CELL(\"filename\",$A$6))))-1)),\"Please save the model\",LEFT(RIGHT(CELL(\"filename\",$A$6),LEN(CELL(\"filename\",$A$6))-FIND(\"[\",CELL(\"filename\",$A$6))),FIND(\"]\",RIGHT(CELL(\"filename\",$A$6),LEN(CELL(\"filename\",$A$6))-FIND(\"[\",CELL(\"filename\",$A$6))))-1))","v":"VDO model - 2020 FINAL - to publish - 20191115.XLSM"},null,null,"[MdlFileName]"]
[]
[{"$f":"MAX(A$2:OFFSET($A27,-One,0))+Sbsxn","v":703.02},"Model timing"]
[]
[null,"Model start date","dd/mm/yyyy",null,null,null,null,null,null,"2019-07-01","[Start]","[Utilised as beginning of first model period. Implicit model assumption; do not change]"]
[]
[{"$f":"MAX(A$2:OFFSET($A31,-One,0))+Sbsxn","v":703.03},"Units"]
[]
[null,"Financial units","text",null,null,null,null,null,null,"AUD","[Units]","[Implicit model assumption; do not change]"]
[null,"Financial year end month number","#",null,null,null,null,null,null,6,null,"[Implicit model assumption; do not change]"]
[]
[{"$f":"ROUNDDOWN(MAX($A$7:OFFSET(A36,-One,0),$A$2*Sht)+Sxn,0)","v":704},"Constants"]
[]
[{"$f":"MAX(A$2:OFFSET($A38,-One,0))+Sbsxn","v":704.01},"Numbers"]
[null,"One",null,null,null,null,null,null,null,1,"[One]"]
[null,"Zero",null,null,null,null,null,null,null,0,"[Zero]"]
[null,"Hundred",null,null,null,null,null,null,null,100,"[Hundred]"]
[null,"Thousand",null,null,null,null,null,null,null,1000,"[Thousand]"]
[null,"Million",null,null,null,null,null,null,null,1000000,"[Million]"]
[null,"Sheet units",null,null,null,null,null,null,null,100,"[Sht]"]
[null,"Section units",null,null,null,null,null,null,null,1,"[Sxn]"]
[null,"Sub-section units",null,null,null,null,null,null,null,0.01,"[Sbsxn]"]
[]
[{"$f":"MAX(A$2:OFFSET($A48,-One,0))+Sbsxn","v":704.02},"Time"]
[null,"Number of days in a year",null,null,null,null,null,null,null,365,"[DiY]"]
[null,"Number of months in a year",null,null,null,null,null,null,null,12,"[MiY]"]
[null,"Number of months in a quarter year",null,null,null,null,null,null,null,3,"[MiQ]"]
[null,"Months in a period",null,null,null,null,null,null,null,12,"[MiP]"]
[null,"Weeks in a year",null,null,null,null,null,null,null,52,"[WiY]"]
[]
[null,"Months in a period (drop-down list)",null,null,null,null,null,null,null,3]
[null,null,null,null,null,null,null,null,null,6]
[null,null,null,null,null,null,null,null,null,9]
[null,null,null,null,null,null,null,null,null,12]
[null,null,null,null,null,null,null,null,null,15]
[null,null,null,null,null,null,null,null,null,18]
[{"$f":"MAX(A$2:OFFSET($A61,-One,0))+Sbsxn","v":704.03},"Others"]
[null,"Not applicable",null,null,null,null,null,null,null,"n.a.","[NA]"]
[null,"Tolerance 1",null,null,null,null,null,null,null,1E-3,"[Tolerance1]"]
[]
[{"$f":"MAX(A$2:OFFSET($A65,-One,0))+Sbsxn","v":704.04},"Period Selection drop-down list"]
[]
[]
[null,2,null,null,null,null,null,null,null,{"$f":"INDEX(Flags_C!$J$12:$U$12,$B68)","v":"2020-12-31"}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[{"$f":"ROUNDDOWN(MAX($A$7:OFFSET(A80,-One,0),$A$2*Sht)+Sxn,0)","v":705},"Technical "]
[]
[{"$f":"MAX(A$2:OFFSET($A82,-One,0))+Sbsxn","v":705.01},"Type of customer"]
[]
[null,"Residential"]
[null,"Small business"]
[]
[{"$f":"MAX(A$2:OFFSET($A87,-One,0))+Sbsxn","v":705.02},"Distributor"]
[]
[1,"Ausnet"]
[2,"Citipower"]
[3,"Jemena"]
[4,"Powercor"]
[5,"United Energy"]
[]
[{"$f":"MAX(A$2:OFFSET($A95,-One,0))+Sbsxn","v":705.03},"Network usage charges"]
[]
[null,"Single rate"]
[null,"Block 1"]
[null,"Balance"]
[null,"Controlled load"]
[]
[{"$f":"MAX(A$2:OFFSET($A102,-One,0))+Sbsxn","v":705.04},"Usage"]
[]
[null,"Retail"]
[null,2000,null,"kWh/yr",null,null,null,null,null,"Customer - Small"]
[null,4000,null,"kWh/yr",null,null,null,null,null,"Customer - Medium"]
[null,8000,null,"kWh/yr",null,null,null,null,null,"Customer - Large"]
[]
[null,"Small business"]
[null,12000,null,"kWh/yr"]
[null,20000,null,"kWh/yr"]
[null,40000,null,"kWh/yr"]
[]
[{"$f":"MAX(A$2:OFFSET($A114,-One,0))+Sbsxn","v":705.05},"Information to be displayed on the PDF"]
[]
[null,"Supply charge definition"]
[null,"Single rate"]
[null,"Block 1"]
[null,"Balance"]
[null,"Controlled load"]
[null,"Other information to be displayed"]
[]
[{"$f":"MAX(A$2:OFFSET($A123,-One,0))+Sbsxn","v":705.06},"Tolerance"]
[]
[null,"Year on year change - Inputs",0.8,null,"[InputTol]"]
[null,"Deviation of Final from Draft - Outputs",0.8,null,"[OutputTol]"]
[]
["END"]

{"sheet":"Time_A","index":7,"n_rows":137,"n_cols":21,"rows_kept":137,"cut":false,"hidden":false,"merged":[[5,0,5,2]]}
[{"$f":"MdlTtl","v":"Victorian Default Offer Model"}]
[{"$f":"_xlfn.SHEET()","v":8},"TIME BASED ASSUMPTIONS"]
[null,"Time based escalation assumptions"]
[]
[null,null,"Instructions","Assumptions",null,null,"Totals","Sparkline","Seed"]
["To Contents"]
[]
[{"$f":"ROUNDDOWN(MAX($A$7:OFFSET(A8,-One,0),$A$2*Sht)+Sxn,0)","v":801},"Number of months in each period selector"]
[]
[null,{"$f":"Flags_C!B11","v":"Period start"},null,null,null,null,null,null,null,{"$f":"Flags_C!J11","v":"2019-07-01"},{"$f":"Flags_C!K11","v":"2020-01-01"},{"$f":"Flags_C!L11","v":"2021-01-01"},{"$f":"Flags_C!M11","v":"2022-01-01"},{"$f":"Flags_C!N11","v":"2023-01-01"},{"$f":"Flags_C!O11","v":"2024-01-01"},{"$f":"Flags_C!P11","v":"2025-01-01"},{"$f":"Flags_C!Q11","v":"2026-01-01"},{"$f":"Flags_C!R11","v":"2027-01-01"},{"$f":"Flags_C!S11","v":"2028-01-01"},{"$f":"Flags_C!T11","v":"2029-01-01"},{"$f":"Flags_C!U11","v":"2030-01-01"}]
[null,{"$f":"Flags_C!B12","v":"Period end"},null,null,null,null,null,null,null,{"$f":"Flags_C!J12","v":"2019-12-31"},{"$f":"Flags_C!K12","v":"2020-12-31"},{"$f":"Flags_C!L12","v":"2021-12-31"},{"$f":"Flags_C!M12","v":"2022-12-31"},{"$f":"Flags_C!N12","v":"2023-12-31"},{"$f":"Flags_C!O12","v":"2024-12-31"},{"$f":"Flags_C!P12","v":"2025-12-31"},{"$f":"Flags_C!Q12","v":"2026-12-31"},{"$f":"Flags_C!R12","v":"2027-12-31"},{"$f":"Flags_C!S12","v":"2028-12-31"},{"$f":"Flags_C!T12","v":"2029-12-31"},{"$f":"Flags_C!U12","v":"2030-12-31"}]
[]
[null,"Months in period","Please select",null,null,null,null,null,null,6,12,12,12,12,12,12,12,12,12,12,12]
[]
[{"$f":"ROUNDDOWN(MAX($A$7:OFFSET(A15,-One,0),$A$2*Sht)+Sxn,0)","v":802},"Escalation"]
[]
[{"$f":"MAX(A$2:OFFSET($A17,-One,0))+Sbsxn","v":802.01},"Escalation Rates"]
[]
[null,"CPI Start Date (end of month)",null,"2012-06-30"]
[null,"Period End Date",null,{"$f":"Inputs_A_F!F4","v":"2020-12-31"}]
[]
[null,"Period",null,"Indice","Latest CPI Period"]
[null,{"$f":"D19","v":"2012-06-30"},{"$f":"IF(B23<=$D$20,\"Input CPI\",\"Leave blank\")","v":"Input CPI"},100.4,{"$f":"IF(AND(D23<>Zero,D24=Zero),One,Zero)","v":0},null,"Group"]
[null,{"$f":"EOMONTH(B23,MiQ)","v":"2012-09-30"},{"$f":"IF(B24<=$D$20,\"Input CPI\",\"Leave blank\")","v":"Input CPI"},101.8,0,null,"ABS All groups CPI, Australia"]
[null,"2012-12-31","Input CPI",102,0,null,"Series ID A2325846C"]
[null,"2013-03-31","Input CPI",102.4,0]
[null,"2013-06-30","Input CPI",102.8,0]
[null,"2013-09-30","Input CPI",104,0]
[null,"2013-12-31","Input CPI",104.8,0]
[null,"2014-03-31","Input CPI",105.4,0]
[null,"2014-06-30","Input CPI",105.9,0]
[null,"2014-09-30","Input CPI",106.4,0]
[null,"2014-12-31","Input CPI",106.6,0]
[null,"2015-03-31","Input CPI",106.8,0]
[null,"2015-06-30","Input CPI",107.5,0]
[null,"2015-09-30","Input CPI",108,0]
[null,"2015-12-31","Input CPI",108.4,0]
[null,"2016-03-31","Input CPI",108.2,0]
[null,"2016-06-30","Input CPI",108.6,0]
[null,"2016-09-30","Input CPI",109.4,0]
[null,"2016-12-31","Input CPI",110,0]
[null,"2017-03-31","Input CPI",110.5,0]
[null,"2017-06-30","Input CPI",110.7,0]
[null,"2017-09-30","Input CPI",111.4,0]
[null,"2017-12-31","Input CPI",112.1,0]
[null,"2018-03-31","Input CPI",112.6,0]
[null,"2018-06-30","Input CPI",113,0]
[null,"2018-09-30","Input CPI",113.5,0]
[null,"2018-12-31","Input CPI",114.1,0]
[null,"2019-03-31","Input CPI",114.1,0]
[null,"2019-06-30","Input CPI",114.8,0]
[null,"2019-09-30","Input CPI",115.4,1]
[null,"2019-12-31","Input CPI",null,0]
[null,"2020-03-31","Input CPI",null,0]
[null,"2020-06-30","Input CPI",null,{"$f":"IF(AND(D55<>Zero,D56=Zero),One,Zero)","v":0}]
[null,{"$f":"EOMONTH(B55,MiQ)","v":"2020-09-30"},"Input CPI",null,0]
[null,"2020-12-31","Input CPI",null,0]
[null,"2021-03-31","Leave blank",null,0]
[null,"2021-06-30","Leave blank",null,0]
[null,"2021-09-30","Leave blank",null,0]
[null,"2021-12-31","Leave blank",null,0]
[null,"2022-03-31","Leave blank",null,0]
[null,"2022-06-30","Leave blank",null,0]
[null,"2022-09-30","Leave blank",null,0]
[null,"2022-12-31","Leave blank",null,0]
[null,"2023-03-31","Leave blank",null,0]
[null,"2023-06-30","Leave blank",null,0]
[null,"2023-09-30","Leave blank",null,0]
[null,"2023-12-31","Leave blank",null,0]
[null,"2024-03-31","Leave blank",null,0]
[null,"2024-06-30","Leave blank",null,0]
[null,"2024-09-30","Leave blank",null,0]
[null,"2024-12-31","Leave blank",null,0]
[null,"2025-03-31","Leave blank",null,0]
[null,"2025-06-30","Leave blank",null,0]
[null,"2025-09-30","Leave blank",null,0]
[null,"2025-12-31","Leave blank",null,0]
[null,"2026-03-31","Leave blank",null,0]
[null,"2026-06-30","Leave blank",null,0]
[null,"2026-09-30","Leave blank",null,0]
[null,"2026-12-31","Leave blank",null,0]
[null,"2027-03-31","Leave blank",null,0]
[null,"2027-06-30","Leave blank",null,0]
[null,"2027-09-30","Leave blank",null,0]
[null,"2027-12-31","Leave blank",null,0]
[null,"2028-03-31","Leave blank",null,0]
[null,"2028-06-30","Leave blank",null,{"$f":"IF(AND(D87<>Zero,D88=Zero),One,Zero)","v":0}]
[null,{"$f":"EOMONTH(B87,MiQ)","v":"2028-09-30"},{"$f":"IF(B88<=$D$20,\"Input CPI\",\"Leave blank\")","v":"Leave blank"},null,0]
[null,"2028-12-31","Leave blank",null,0]
[null,"2029-03-31","Leave blank",null,0]
[null,"2029-06-30","Leave blank",null,0]
[null,"2029-09-30","Leave blank",null,0]
[null,"2029-12-31","Leave blank",null,0]
[null,"2030-03-31","Leave blank",null,0]
[null,"2030-06-30","Leave blank",null,0]
[null,"2030-09-30","Leave blank",null,0]
[null,"2030-12-31","Leave blank",null,0]
[null,"2031-03-31","Leave blank",null,0]
[null,"2031-06-30","Leave blank",null,0]
[null,"2031-09-30","Leave blank",null,0]
[null,"2031-12-31","Leave blank",null,0]
[null,"2032-03-31","Leave blank",null,0]
[null,"2032-06-30","Leave blank",null,0]
[null,"2032-09-30","Leave blank",null,0]
[null,"2032-12-31","Leave blank",null,0]
[null,"2033-03-31","Leave blank",null,0]
[null,"2033-06-30","Leave blank",null,0]
[null,"2033-09-30","Leave blank",null,0]
[null,"2033-12-31","Leave blank",null,0]
[null,"2034-03-31","Leave blank",null,0]
[null,"2034-06-30","Leave blank",null,0]
[null,"2034-09-30","Leave blank",null,0]
[null,"2034-12-31","Leave blank",null,0]
[null,"2035-03-31","Leave blank",null,0]
[null,"2035-06-30","Leave blank",null,0]
[null,"2035-09-30","Leave blank",null,0]
[null,"2035-12-31","Leave blank",null,0]
[null,"2036-03-31","Leave blank",null,0]
[null,"2036-06-30","Leave blank",null,{"$f":"IF(AND(D119<>Zero,D120=Zero),One,Zero)","v":0}]
[null,{"$f":"EOMONTH(B119,MiQ)","v":"2036-09-30"},"Leave blank",null,0]
[null,"2036-12-31","Leave blank",null,0]
[null,"2037-03-31","Leave blank",null,0]
[null,"2037-06-30","Leave blank",null,0]
[null,"2037-09-30","Leave blank",null,0]
[null,"2037-12-31","Leave blank",null,0]
[null,"2038-03-31","Leave blank",null,0]
[null,"2038-06-30","Leave blank",null,0]
[null,"2038-09-30","Leave blank",null,0]
[null,"2038-12-31","Leave blank",null,0]
[null,"2039-03-31","Leave blank",null,0]
[null,"2039-06-30","Leave blank",null,0]
[null,"2039-09-30","Leave blank",null,0]
[null,"2039-12-31","Leave blank",null,0]
[null,"2040-03-31","Leave blank",null,0]
[null,"2040-06-30","Leave blank",null,0]
[]
["END"]

{"sheet":"Tariff_O_F","index":8,"n_rows":263,"n_cols":21,"rows_kept":263,"cut":false,"hidden":false,"merged":[[5,0,5,2]]}
[{"$f":"MdlTtl","v":"Victorian Default Offer Model"}]
[{"$f":"_xlfn.SHEET()","v":9},"REPORTING FINAL OUTPUT",null,null,null,null,null,null,"Period Selected:"]
[null,"Final VDO Tariff rates",null,null,null,null,"Start",{"$f":"Inputs_A_F!$C$17","v":"2020-01-01"}]
[null,null,null,null,null,null,"End",{"$f":"Inputs_A_F!$C$18","v":"2020-12-31"}]
[]
["To Contents"]
[]
[{"$f":"ROUNDDOWN(MAX($A$7:OFFSET(A8,-One,0),$A$2*Sht)+Sxn,0)","v":901},"Final VDO Tariff Rates"]
[]
[null,"Period start",{"$f":"H3","v":"2020-01-01"}]
[null,"Period end",{"$f":"H4","v":"2020-12-31"}]
[]
[null,"Residential",null,null,null,"Rates",null,null,null,null,null,null,"Bills"]
[]
[null,"Zone",null,null,null,{"$f":"Calc_C_F!F267","v":"Supply charge per day"},null,{"$f":"Gen_A!$B$97","v":"Single rate"},{"$f":"Gen_A!$B$98","v":"Block 1"},{"$f":"Gen_A!$B$99","v":"Balance"},{"$f":"Gen_A!$B$100","v":"Controlled load"},null,{"$f":"Gen_A!$B$105&\" kWh/yr\"","v":"2000 kWh/yr"},{"$f":"Gen_A!$B$106&\" kWh/yr\"","v":"4000 kWh/yr"},{"$f":"Gen_A!$B$107&\" kWh/yr\"","v":"8000 kWh/yr"}]
[null,null,null,null,null,"$/day",null,"$/kWh","$/kWh","$/kWh","$/kWh",null,"$","$","$"]
[]
[null,{"$f":"INDEX(Gen_A!$B$89:$B$93,C18)","v":"Ausnet"},{"$f":"Gen_A!A89","v":1},null,null,{"$f":"CHOOSE($C18,Calc_C_F!$F$281,Calc_C_F!$F$375,Calc_C_F!$F$469,Calc_C_F!$F$563,Calc_C_F!$F$657)","v":1.1408214986481917},null,{"$f":"CHOOSE($C18,Calc_C_F!$E$304,Calc_C_F!$E$398,Calc_C_F!$E$492,Calc_C_F!$E$586,Calc_C_F!$E$680)","v":0},{"$f":"CHOOSE($C18,Calc_C_F!$F$304,Calc_C_F!$F$398,Calc_C_F!$F$492,Calc_C_F!$F$586,Calc_C_F!$F$680)","v":0.30717174593257734},{"$f":"CHOOSE($C18,Calc_C_F!$G$304,Calc_C_F!$G$398,Calc_C_F!$G$492,Calc_C_F!$G$586,Calc_C_F!$G$680)","v":0.32722751529257732},{"$f":"CHOOSE($C18,Calc_C_F!$H$304,Calc_C_F!$H$398,Calc_C_F!$H$492,Calc_C_F!$H$586,Calc_C_F!$H$680)","v":0.22304226093257731},null,{"$f":"CHOOSE($C18,Calc_C_F!$K$308,Calc_C_F!$K$402,Calc_C_F!$K$496,Calc_C_F!$K$590,Calc_C_F!$K$684)","v":1030.7433388717445},{"$f":"CHOOSE($C18,Calc_C_F!$L$308,Calc_C_F!$L$402,Calc_C_F!$L$496,Calc_C_F!$L$590,Calc_C_F!$L$684)","v":1649.4188769186592},{"$f":"CHOOSE($C18,Calc_C_F!$M$308,Calc_C_F!$M$402,Calc_C_F!$M$496,Calc_C_F!$M$590,Calc_C_F!$M$684)","v":2952.3924303584081}]
[null,{"$f":"INDEX(Gen_A!$B$89:$B$93,C19)","v":"Citipower"},{"$f":"Gen_A!A90","v":2},null,null,{"$f":"CHOOSE($C19,Calc_C_F!$F$281,Calc_C_F!$F$375,Calc_C_F!$F$469,Calc_C_F!$F$563,Calc_C_F!$F$657)","v":1.1309147479632602},null,{"$f":"CHOOSE($C19,Calc_C_F!$E$304,Calc_C_F!$E$398,Calc_C_F!$E$492,Calc_C_F!$E$586,Calc_C_F!$E$680)","v":0.25170489564070164},{"$f":"CHOOSE($C19,Calc_C_F!$F$304,Calc_C_F!$F$398,Calc_C_F!$F$492,Calc_C_F!$F$586,Calc_C_F!$F$680)","v":0},{"$f":"CHOOSE($C19,Calc_C_F!$G$304,Calc_C_F!$G$398,Calc_C_F!$G$492,Calc_C_F!$G$586,Calc_C_F!$G$680)","v":0},{"$f":"CHOOSE($C19,Calc_C_F!$H$304,Calc_C_F!$H$398,Calc_C_F!$H$492,Calc_C_F!$H$586,Calc_C_F!$H$680)","v":0.19536584364070161},null,{"$f":"CHOOSE($C19,Calc_C_F!$K$308,Calc_C_F!$K$402,Calc_C_F!$K$496,Calc_C_F!$K$590,Calc_C_F!$K$684)","v":916.19367428799319},{"$f":"CHOOSE($C19,Calc_C_F!$L$308,Calc_C_F!$L$402,Calc_C_F!$L$496,Calc_C_F!$L$590,Calc_C_F!$L$684)","v":1419.6034655693966},{"$f":"CHOOSE($C19,Calc_C_F!$M$308,Calc_C_F!$M$402,Calc_C_F!$M$496,Calc_C_F!$M$590,Calc_C_F!$M$684)","v":2426.4230481322029}]
[null,{"$f":"INDEX(Gen_A!$B$89:$B$93,C20)","v":"Jemena"},{"$f":"Gen_A!A91","v":3},null,null,{"$f":"CHOOSE($C20,Calc_C_F!$F$281,Calc_C_F!$F$375,Calc_C_F!$F$469,Calc_C_F!$F$563,Calc_C_F!$F$657)","v":1.0430961967303833},null,{"$f":"CHOOSE($C20,Calc_C_F!$E$304,Calc_C_F!$E$398,Calc_C_F!$E$492,Calc_C_F!$E$586,Calc_C_F!$E$680)","v":0.27867681630500568},{"$f":"CHOOSE($C20,Calc_C_F!$F$304,Calc_C_F!$F$398,Calc_C_F!$F$492,Calc_C_F!$F$586,Calc_C_F!$F$680)","v":0},{"$f":"CHOOSE($C20,Calc_C_F!$G$304,Calc_C_F!$G$398,Calc_C_F!$G$492,Calc_C_F!$G$586,Calc_C_F!$G$680)","v":0},{"$f":"CHOOSE($C20,Calc_C_F!$H$304,Calc_C_F!$H$398,Calc_C_F!$H$492,Calc_C_F!$H$586,Calc_C_F!$H$680)","v":0.20857377230500562},null,{"$f":"CHOOSE($C20,Calc_C_F!$K$308,Calc_C_F!$K$402,Calc_C_F!$K$496,Calc_C_F!$K$590,Calc_C_F!$K$684)","v":938.08374441660123},{"$f":"CHOOSE($C20,Calc_C_F!$L$308,Calc_C_F!$L$402,Calc_C_F!$L$496,Calc_C_F!$L$590,Calc_C_F!$L$684)","v":1495.4373770266125},{"$f":"CHOOSE($C20,Calc_C_F!$M$308,Calc_C_F!$M$402,Calc_C_F!$M$496,Calc_C_F!$M$590,Calc_C_F!$M$684)","v":2610.1446422466352}]
[null,{"$f":"INDEX(Gen_A!$B$89:$B$93,C21)","v":"Powercor"},{"$f":"Gen_A!A92","v":4},null,null,{"$f":"CHOOSE($C21,Calc_C_F!$F$281,Calc_C_F!$F$375,Calc_C_F!$F$469,Calc_C_F!$F$563,Calc_C_F!$F$657)","v":1.2619395150865478},null,{"$f":"CHOOSE($C21,Calc_C_F!$E$304,Calc_C_F!$E$398,Calc_C_F!$E$492,Calc_C_F!$E$586,Calc_C_F!$E$680)","v":0.26404561357749806},{"$f":"CHOOSE($C21,Calc_C_F!$F$304,Calc_C_F!$F$398,Calc_C_F!$F$492,Calc_C_F!$F$586,Calc_C_F!$F$680)","v":0},{"$f":"CHOOSE($C21,Calc_C_F!$G$304,Calc_C_F!$G$398,Calc_C_F!$G$492,Calc_C_F!$G$586,Calc_C_F!$G$680)","v":0},{"$f":"CHOOSE($C21,Calc_C_F!$H$304,Calc_C_F!$H$398,Calc_C_F!$H$492,Calc_C_F!$H$586,Calc_C_F!$H$680)","v":0.20082456557749806},null,{"$f":"CHOOSE($C21,Calc_C_F!$K$308,Calc_C_F!$K$402,Calc_C_F!$K$496,Calc_C_F!$K$590,Calc_C_F!$K$684)","v":988.69915016158598},{"$f":"CHOOSE($C21,Calc_C_F!$L$308,Calc_C_F!$L$402,Calc_C_F!$L$496,Calc_C_F!$L$590,Calc_C_F!$L$684)","v":1516.7903773165822},{"$f":"CHOOSE($C21,Calc_C_F!$M$308,Calc_C_F!$M$402,Calc_C_F!$M$496,Calc_C_F!$M$590,Calc_C_F!$M$684)","v":2572.9728316265741}]
[null,{"$f":"INDEX(Gen_A!$B$89:$B$93,C22)","v":"United Energy"},{"$f":"Gen_A!A93","v":5},null,null,{"$f":"CHOOSE($C22,Calc_C_F!$F$281,Calc_C_F!$F$375,Calc_C_F!$F$469,Calc_C_F!$F$563,Calc_C_F!$F$657)","v":0.92359042407284919},null,{"$f":"CHOOSE($C22,Calc_C_F!$E$304,Calc_C_F!$E$398,Calc_C_F!$E$492,Calc_C_F!$E$586,Calc_C_F!$E$680)","v":0.29265354443878222},{"$f":"CHOOSE($C22,Calc_C_F!$F$304,Calc_C_F!$F$398,Calc_C_F!$F$492,Calc_C_F!$F$586,Calc_C_F!$F$680)","v":0},{"$f":"CHOOSE($C22,Calc_C_F!$G$304,Calc_C_F!$G$398,Calc_C_F!$G$492,Calc_C_F!$G$586,Calc_C_F!$G$680)","v":0},{"$f":"CHOOSE($C22,Calc_C_F!$H$304,Calc_C_F!$H$398,Calc_C_F!$H$492,Calc_C_F!$H$586,Calc_C_F!$H$680)","v":0.20797000043878219},null,{"$f":"CHOOSE($C22,Calc_C_F!$K$308,Calc_C_F!$K$402,Calc_C_F!$K$496,Calc_C_F!$K$590,Calc_C_F!$K$684)","v":922.41759366415431},{"$f":"CHOOSE($C22,Calc_C_F!$L$308,Calc_C_F!$L$402,Calc_C_F!$L$496,Calc_C_F!$L$590,Calc_C_F!$L$684)","v":1507.7246825417185},{"$f":"CHOOSE($C22,Calc_C_F!$M$308,Calc_C_F!$M$402,Calc_C_F!$M$496,Calc_C_F!$M$590,Calc_C_F!$M$684)","v":2678.3388602968471}]
[]
[null,"Small business",null,null,null,"Rates",null,null,null,null,null,null,"Bills"]
[]
[null,"Zone",null,null,null,{"$f":"F15","v":"Supply charge per day"},null,{"$f":"Gen_A!$B$97","v":"Single rate"},{"$f":"Gen_A!$B$98","v":"Block 1"},{"$f":"Gen_A!$B$99","v":"Balance"},{"$f":"Gen_A!$B$100","v":"Controlled load"},null,{"$f":"Gen_A!$B$110&\" kWh/yr\"","v":"12000 kWh/yr"},{"$f":"Gen_A!$B$111&\" kWh/yr\"","v":"20000 kWh/yr"},{"$f":"Gen_A!$B$112&\" kWh/yr\"","v":"40000 kWh/yr"}]
[null,null,null,null,null,"$/day",null,"$/kWh","$/kWh","$/kWh","$/kWh",null,"$","$","$"]
[]
[null,{"$f":"B18","v":"Ausnet"},{"$f":"C18","v":1},null,null,{"$f":"CHOOSE($C29,Calc_C_F!$F$327,Calc_C_F!$F$421,Calc_C_F!$F$515,Calc_C_F!$F$609,Calc_C_F!$F$703)","v":1.1408214986481917},null,{"$f":"CHOOSE($C29,Calc_C_F!$E$350,Calc_C_F!$E$444,Calc_C_F!$E$538,Calc_C_F!$E$632,Calc_C_F!$E$726)","v":0},{"$f":"CHOOSE($C29,Calc_C_F!$F$350,Calc_C_F!$F$444,Calc_C_F!$F$538,Calc_C_F!$F$632,Calc_C_F!$F$726)","v":0.34072509088244102},{"$f":"CHOOSE($C29,Calc_C_F!$G$350,Calc_C_F!$G$444,Calc_C_F!$G$538,Calc_C_F!$G$632,Calc_C_F!$G$726)","v":0.37949755648244093},null,null,{"$f":"CHOOSE($C29,Calc_C_F!$K$354,Calc_C_F!$K$448,Calc_C_F!$K$542,Calc_C_F!$K$636,Calc_C_F!$K$730)","v":4812.1788651478819},{"$f":"CHOOSE($C29,Calc_C_F!$L$354,Calc_C_F!$L$448,Calc_C_F!$L$542,Calc_C_F!$L$636,Calc_C_F!$L$730)","v":7848.1593170074093},{"$f":"CHOOSE($C29,Calc_C_F!$M$354,Calc_C_F!$M$448,Calc_C_F!$M$542,Calc_C_F!$M$636,Calc_C_F!$M$730)","v":15438.11044665623}]
[null,{"$f":"B19","v":"Citipower"},2,null,null,{"$f":"CHOOSE($C30,Calc_C_F!$F$327,Calc_C_F!$F$421,Calc_C_F!$F$515,Calc_C_F!$F$609,Calc_C_F!$F$703)","v":1.338636939744082},null,{"$f":"CHOOSE($C30,Calc_C_F!$E$350,Calc_C_F!$E$444,Calc_C_F!$E$538,Calc_C_F!$E$632,Calc_C_F!$E$726)","v":0.26666138926276689},{"$f":"CHOOSE($C30,Calc_C_F!$F$350,Calc_C_F!$F$444,Calc_C_F!$F$538,Calc_C_F!$F$632,Calc_C_F!$F$726)","v":0},{"$f":"CHOOSE($C30,Calc_C_F!$G$350,Calc_C_F!$G$444,Calc_C_F!$G$538,Calc_C_F!$G$632,Calc_C_F!$G$726)","v":0},null,null,{"$f":"CHOOSE($C30,Calc_C_F!$K$354,Calc_C_F!$K$448,Calc_C_F!$K$542,Calc_C_F!$K$636,Calc_C_F!$K$730)","v":3688.5391541597924},{"$f":"CHOOSE($C30,Calc_C_F!$L$354,Calc_C_F!$L$448,Calc_C_F!$L$542,Calc_C_F!$L$636,Calc_C_F!$L$730)","v":5821.8302682619269},{"$f":"CHOOSE($C30,Calc_C_F!$M$354,Calc_C_F!$M$448,Calc_C_F!$M$542,Calc_C_F!$M$636,Calc_C_F!$M$730)","v":11155.058053517265}]
[null,"Jemena",3,null,null,{"$f":"CHOOSE($C31,Calc_C_F!$F$327,Calc_C_F!$F$421,Calc_C_F!$F$515,Calc_C_F!$F$609,Calc_C_F!$F$703)","v":1.1815670054975067},null,{"$f":"CHOOSE($C31,Calc_C_F!$E$350,Calc_C_F!$E$444,Calc_C_F!$E$538,Calc_C_F!$E$632,Calc_C_F!$E$726)","v":0.29036229129657348},{"$f":"CHOOSE($C31,Calc_C_F!$F$350,Calc_C_F!$F$444,Calc_C_F!$F$538,Calc_C_F!$F$632,Calc_C_F!$F$726)","v":0},{"$f":"CHOOSE($C31,Calc_C_F!$G$350,Calc_C_F!$G$444,Calc_C_F!$G$538,Calc_C_F!$G$632,Calc_C_F!$G$726)","v":0},null,null,{"$f":"CHOOSE($C31,Calc_C_F!$K$354,Calc_C_F!$K$448,Calc_C_F!$K$542,Calc_C_F!$K$636,Calc_C_F!$K$730)","v":3915.6194525654723},{"$f":"CHOOSE($C31,Calc_C_F!$L$354,Calc_C_F!$L$448,Calc_C_F!$L$542,Calc_C_F!$L$636,Calc_C_F!$L$730)","v":6238.5177829380609},{"$f":"CHOOSE($C31,Calc_C_F!$M$354,Calc_C_F!$M$448,Calc_C_F!$M$542,Calc_C_F!$M$636,Calc_C_F!$M$730)","v":12045.763608869531}]
[null,"Powercor",4,null,null,{"$f":"CHOOSE($C32,Calc_C_F!$F$327,Calc_C_F!$F$421,Calc_C_F!$F$515,Calc_C_F!$F$609,Calc_C_F!$F$703)","v":1.3897685561824384},null,{"$f":"CHOOSE($C32,Calc_C_F!$E$350,Calc_C_F!$E$444,Calc_C_F!$E$538,Calc_C_F!$E$632,Calc_C_F!$E$726)","v":0.26190905864791691},{"$f":"CHOOSE($C32,Calc_C_F!$F$350,Calc_C_F!$F$444,Calc_C_F!$F$538,Calc_C_F!$F$632,Calc_C_F!$F$726)","v":0},{"$f":"CHOOSE($C32,Calc_C_F!$G$350,Calc_C_F!$G$444,Calc_C_F!$G$538,Calc_C_F!$G$632,Calc_C_F!$G$726)","v":0},null,null,{"$f":"CHOOSE($C32,Calc_C_F!$K$354,Calc_C_F!$K$448,Calc_C_F!$K$542,Calc_C_F!$K$636,Calc_C_F!$K$730)","v":3650.1742267815926},{"$f":"CHOOSE($C32,Calc_C_F!$L$354,Calc_C_F!$L$448,Calc_C_F!$L$542,Calc_C_F!$L$636,Calc_C_F!$L$730)","v":5745.4466959649289},{"$f":"CHOOSE($C32,Calc_C_F!$M$354,Calc_C_F!$M$448,Calc_C_F!$M$542,Calc_C_F!$M$636,Calc_C_F!$M$730)","v":10983.627868923268}]
[null,"United Energy",5,null,null,{"$f":"CHOOSE($C33,Calc_C_F!$F$327,Calc_C_F!$F$421,Calc_C_F!$F$515,Calc_C_F!$F$609,Calc_C_F!$F$703)","v":0.98634489607284914},null,{"$f":"CHOOSE($C33,Calc_C_F!$E$350,Calc_C_F!$E$444,Calc_C_F!$E$538,Calc_C_F!$E$632,Calc_C_F!$E$726)","v":0.30042568184163393},{"$f":"CHOOSE($C33,Calc_C_F!$F$350,Calc_C_F!$F$444,Calc_C_F!$F$538,Calc_C_F!$F$632,Calc_C_F!$F$726)","v":0},{"$f":"CHOOSE($C33,Calc_C_F!$G$350,Calc_C_F!$G$444,Calc_C_F!$G$538,Calc_C_F!$G$632,Calc_C_F!$G$726)","v":0},null,null,{"$f":"CHOOSE($C33,Calc_C_F!$K$354,Calc_C_F!$K$448,Calc_C_F!$K$542,Calc_C_F!$K$636,Calc_C_F!$K$730)","v":3965.1240691661969},{"$f":"CHOOSE($C33,Calc_C_F!$L$354,Calc_C_F!$L$448,Calc_C_F!$L$542,Calc_C_F!$L$636,Calc_C_F!$L$730)","v":6368.5295238992685},{"$f":"CHOOSE($C33,Calc_C_F!$M$354,Calc_C_F!$M$448,Calc_C_F!$M$542,Calc_C_F!$M$636,Calc_C_F!$M$730)","v":12377.043160731946}]
[]
[null,{"$f":"Gen_A!B116","v":"Supply charge definition"}]
[null,{"$f":"Gen_A!B117","v":"Single rate"}]
[null,{"$f":"Gen_A!B118","v":"Block 1"}]
[null,{"$f":"Gen_A!B119","v":"Balance"}]
[null,{"$f":"Gen_A!B120","v":"Controlled load"}]
[null,{"$f":"Gen_A!B121","v":"Other information to be displayed"}]
[]
[{"$f":"ROUNDDOWN(MAX($A$7:OFFSET(A42,-One,0),$A$2*Sht)+Sxn,0)","v":902},"Time Series Graphs"]
[]
[null,null,null,null,null,null,null,"Match "]
[null,"Residential",null,null,"Please select customer type",null,null,{"$f":"MATCH(B45,Gen_A!$B$84:$B$85,0)","v":1}]
[null,"Single rate",null,null,"Please select the type of rate",null,null,{"$f":"MATCH(B46,Gen_A!$B$97:$B$100,0)","v":1}]
[null,"Customer - Small",null,null,"Please select the customer size",null,null,{"$f":"MATCH(B47,Gen_A!$J$105:$J$107,0)","v":1}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[{"$f":"ROUNDDOWN(MAX($A$7:OFFSET(A68,-One,0),$A$2*Sht)+Sxn,0)","v":903},"Selected Output"]
[]
[null,"Period start",null,null,null,null,null,null,null,{"$f":"Flags_C!J11","v":"2019-07-01"},{"$f":"Flags_C!K11","v":"2020-01-01"},{"$f":"Flags_C!L11","v":"2021-01-01"},{"$f":"Flags_C!M11","v":"2022-01-01"},{"$f":"Flags_C!N11","v":"2023-01-01"},{"$f":"Flags_C!O11","v":"2024-01-01"},{"$f":"Flags_C!P11","v":"2025-01-01"},{"$f":"Flags_C!Q11","v":"2026-01-01"},{"$f":"Flags_C!R11","v":"2027-01-01"},{"$f":"Flags_C!S11","v":"2028-01-01"},{"$f":"Flags_C!T11","v":"2029-01-01"},{"$f":"Flags_C!U11","v":"2030-01-01"}]
[null,"Period end",null,null,null,null,null,null,null,{"$f":"Flags_C!J12","v":"2019-12-31"},{"$f":"Flags_C!K12","v":"2020-12-31"},{"$f":"Flags_C!L12","v":"2021-12-31"},{"$f":"Flags_C!M12","v":"2022-12-31"},{"$f":"Flags_C!N12","v":"2023-12-31"},{"$f":"Flags_C!O12","v":"2024-12-31"},{"$f":"Flags_C!P12","v":"2025-12-31"},{"$f":"Flags_C!Q12","v":"2026-12-31"},{"$f":"Flags_C!R12","v":"2027-12-31"},{"$f":"Flags_C!S12","v":"2028-12-31"},{"$f":"Flags_C!T12","v":"2029-12-31"},{"$f":"Flags_C!U12","v":"2030-12-31"}]
[]
[null,{"$f":"B149","v":"Supply charge per day"}]
[null,"Ausnet",null,null,null,null,null,null,null,{"$f":"CHOOSE($H$45,J150,J208)","v":1.1367862986167117},{"$f":"CHOOSE($H$45,K150,K208)","v":1.1367862986167117},1.1367862986167117,1.1367862986167117,1.1367862986167117,1.1367862986167117,1.1367862986167117,1.1367862986167117,1.1367862986167117,1.1367862986167117,1.1367862986167117,1.1367862986167117]
[null,"Citipower",null,null,null,null,null,null,null,{"$f":"CHOOSE($H$45,J151,J209)","v":1.1054681835482185},1.1054681835482185,1.1054681835482185,1.1054681835482185,1.1054681835482185,1.1054681835482185,1.1054681835482185,1.1054681835482185,1.1054681835482185,1.1054681835482185,1.1054681835482185,1.1054681835482185]
[null,"Jemena",null,null,null,null,null,null,null,1.0036779181235611,1.0036779181235611,1.0036779181235611,1.0036779181235611,1.0036779181235611,1.0036779181235611,1.0036779181235611,1.0036779181235611,1.0036779181235611,1.0036779181235611,1.0036779181235611,1.0036779181235611]
[null,"Powercor",null,null,null,null,null,null,null,1.233297224644109,1.233297224644109,1.233297224644109,1.233297224644109,1.233297224644109,1.233297224644109,1.233297224644109,1.233297224644109,1.233297224644109,1.233297224644109,1.233297224644109,1.233297224644109]
[null,"United Energy",null,null,null,null,null,null,null,0.91147642864410894,0.91147642864410894,0.91147642864410894,0.91147642864410894,0.91147642864410894,0.91147642864410894,0.91147642864410894,0.91147642864410894,0.91147642864410894,0.91147642864410894,0.91147642864410894,0.91147642864410894]
[]
[null,"Rate Selected",null,null,null,{"$f":"B46","v":"Single rate"},{"$f":"H46","v":1}]
[null,{"$f":"B74","v":"Ausnet"},null,null,null,null,null,null,null,{"$f":"CHOOSE($G$80,J88,J95,J102,J109)","v":0},{"$f":"CHOOSE($G$80,K88,K95,K102,K109)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B75","v":"Citipower"},null,null,null,null,null,null,null,{"$f":"CHOOSE($G$80,J89,J96,J103,J110)","v":0.23253337740061972},0.23253337740061972,0.23253337740061972,0.23253337740061972,0.23253337740061972,0.23253337740061972,0.23253337740061972,0.23253337740061972,0.23253337740061972,0.23253337740061972,0.23253337740061972,0.23253337740061972]
[null,"Jemena",null,null,null,null,null,null,null,0.25473597219772826,0.25473597219772826,0.25473597219772826,0.25473597219772826,0.25473597219772826,0.25473597219772826,0.25473597219772826,0.25473597219772826,0.25473597219772826,0.25473597219772826,0.25473597219772826,0.25473597219772826]
[null,"Powercor",null,null,null,null,null,null,null,0.24027557840717031,0.24027557840717031,0.24027557840717031,0.24027557840717031,0.24027557840717031,0.24027557840717031,0.24027557840717031,0.24027557840717031,0.24027557840717031,0.24027557840717031,0.24027557840717031,0.24027557840717031]
[null,"United Energy",null,null,null,null,null,null,null,0.26195211422990528,0.26195211422990528,0.26195211422990528,0.26195211422990528,0.26195211422990528,0.26195211422990528,0.26195211422990528,0.26195211422990528,0.26195211422990528,0.26195211422990528,0.26195211422990528,0.26195211422990528]
[]
[null,{"$f":"B156","v":"Single rate"}]
[null,"Ausnet",null,null,null,null,null,null,null,{"$f":"CHOOSE($H$45,J157,J215)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"Citipower",null,null,null,null,null,null,null,0.23253337740061972,0.23253337740061972,0.23253337740061972,0.23253337740061972,0.23253337740061972,0.23253337740061972,0.23253337740061972,0.23253337740061972,0.23253337740061972,0.23253337740061972,0.23253337740061972,0.23253337740061972]
[null,"Jemena",null,null,null,null,null,null,null,0.25473597219772826,0.25473597219772826,0.25473597219772826,0.25473597219772826,0.25473597219772826,0.25473597219772826,0.25473597219772826,0.25473597219772826,0.25473597219772826,0.25473597219772826,0.25473597219772826,0.25473597219772826]
[null,"Powercor",null,null,null,null,null,null,null,0.24027557840717031,0.24027557840717031,0.24027557840717031,0.24027557840717031,0.24027557840717031,0.24027557840717031,0.24027557840717031,0.24027557840717031,0.24027557840717031,0.24027557840717031,0.24027557840717031,0.24027557840717031]
[null,"United Energy",null,null,null,null,null,null,null,0.26195211422990528,0.26195211422990528,0.26195211422990528,0.26195211422990528,0.26195211422990528,0.26195211422990528,0.26195211422990528,0.26195211422990528,0.26195211422990528,0.26195211422990528,0.26195211422990528,0.26195211422990528]
[]
[null,{"$f":"B163","v":"Block 1"}]
[null,"Ausnet",null,null,null,null,null,null,null,{"$f":"CHOOSE($H$45,J164,J222)","v":0.27634097915263994},0.27634097915263994,0.27634097915263994,0.27634097915263994,0.27634097915263994,0.27634097915263994,0.27634097915263994,0.27634097915263994,0.27634097915263994,0.27634097915263994,0.27634097915263994,0.27634097915263994]
[null,"Citipower",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Jemena",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Powercor",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"United Energy",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"B170","v":"Balance"}]
[null,"Ausnet",null,null,null,null,null,null,null,{"$f":"CHOOSE($H$45,J171,J229)","v":0.31134117779264003},0.31134117779264003,0.31134117779264003,0.31134117779264003,0.31134117779264003,0.31134117779264003,0.31134117779264003,0.31134117779264003,0.31134117779264003,0.31134117779264003,0.31134117779264003,0.31134117779264003]
[null,"Citipower",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Jemena",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Powercor",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"United Energy",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"B177","v":"Controlled load"}]
[null,"Ausnet",null,null,null,null,null,null,null,{"$f":"CHOOSE($H$45,J178,J236)","v":0.20238635027263993},0.20238635027263993,0.20238635027263993,0.20238635027263993,0.20238635027263993,0.20238635027263993,0.20238635027263993,0.20238635027263993,0.20238635027263993,0.20238635027263993,0.20238635027263993,0.20238635027263993]
[null,"Citipower",null,null,null,null,null,null,null,0.18086008540061968,0.18086008540061968,0.18086008540061968,0.18086008540061968,0.18086008540061968,0.18086008540061968,0.18086008540061968,0.18086008540061968,0.18086008540061968,0.18086008540061968,0.18086008540061968,0.18086008540061968]
[null,"Jemena",null,null,null,null,null,null,null,0.19172488339772828,0.19172488339772828,0.19172488339772828,0.19172488339772828,0.19172488339772828,0.19172488339772828,0.19172488339772828,0.19172488339772828,0.19172488339772828,0.19172488339772828,0.19172488339772828,0.19172488339772828]
[null,"Powercor",null,null,null,null,null,null,null,0.18312001840717029,0.18312001840717029,0.18312001840717029,0.18312001840717029,0.18312001840717029,0.18312001840717029,0.18312001840717029,0.18312001840717029,0.18312001840717029,0.18312001840717029,0.18312001840717029,0.18312001840717029]
[null,"United Energy",null,null,null,null,null,null,null,0.18726761079166343,0.18726761079166343,0.18726761079166343,0.18726761079166343,0.18726761079166343,0.18726761079166343,0.18726761079166343,0.18726761079166343,0.18726761079166343,0.18726761079166343,0.18726761079166343,0.18726761079166343]
[]
[null,"Customer Size",null,null,null,{"$f":"B47","v":"Customer - Small"},{"$f":"H47","v":1}]
[null,{"$f":"B123","v":"Ausnet"},null,null,null,null,null,null,null,{"$f":"CHOOSE($G$115,J123,J130,J137)","v":967.60895730037964},{"$f":"CHOOSE($G$115,K123,K130,K137)","v":967.60895730037964},967.60895730037964,967.60895730037964,967.60895730037964,967.60895730037964,967.60895730037964,967.60895730037964,967.60895730037964,967.60895730037964,967.60895730037964,967.60895730037964]
[null,{"$f":"B124","v":"Citipower"},null,null,null,null,null,null,null,{"$f":"CHOOSE($G$115,J124,J131,J138)","v":868.56264179633922},868.56264179633922,868.56264179633922,868.56264179633922,868.56264179633922,868.56264179633922,868.56264179633922,868.56264179633922,868.56264179633922,868.56264179633922,868.56264179633922,868.56264179633922]
[null,"Jemena",null,null,null,null,null,null,null,875.81438451055624,875.81438451055624,875.81438451055624,875.81438451055624,875.81438451055624,875.81438451055624,875.81438451055624,875.81438451055624,875.81438451055624,875.81438451055624,875.81438451055624,875.81438451055624]
[null,"Powercor",null,null,null,null,null,null,null,930.70464380944031,930.70464380944031,930.70464380944031,930.70464380944031,930.70464380944031,930.70464380944031,930.70464380944031,930.70464380944031,930.70464380944031,930.70464380944031,930.70464380944031,930.70464380944031]
[null,"United Energy",null,null,null,null,null,null,null,856.59312491491016,856.59312491491016,856.59312491491016,856.59312491491016,856.59312491491016,856.59312491491016,856.59312491491016,856.59312491491016,856.59312491491016,856.59312491491016,856.59312491491016,856.59312491491016]
[]
[null,"Bills - Small"]
[null,{"$f":"B185","v":"Ausnet"},null,null,null,null,null,null,null,{"$f":"CHOOSE($H$45,J185,J243)","v":967.60895730037964},967.60895730037964,967.60895730037964,967.60895730037964,967.60895730037964,967.60895730037964,967.60895730037964,967.60895730037964,967.60895730037964,967.60895730037964,967.60895730037964,967.60895730037964]
[null,{"$f":"B186","v":"Citipower"},null,null,null,null,null,null,null,868.56264179633922,868.56264179633922,868.56264179633922,868.56264179633922,868.56264179633922,868.56264179633922,868.56264179633922,868.56264179633922,868.56264179633922,868.56264179633922,868.56264179633922,868.56264179633922]
[null,{"$f":"B187","v":"Jemena"},null,null,null,null,null,null,null,875.81438451055624,875.81438451055624,875.81438451055624,875.81438451055624,875.81438451055624,875.81438451055624,875.81438451055624,875.81438451055624,875.81438451055624,875.81438451055624,875.81438451055624,875.81438451055624]
[null,{"$f":"B188","v":"Powercor"},null,null,null,null,null,null,null,930.70464380944031,930.70464380944031,930.70464380944031,930.70464380944031,930.70464380944031,930.70464380944031,930.70464380944031,930.70464380944031,930.70464380944031,930.70464380944031,930.70464380944031,930.70464380944031]
[null,{"$f":"B189","v":"United Energy"},null,null,null,null,null,null,null,856.59312491491016,856.59312491491016,856.59312491491016,856.59312491491016,856.59312491491016,856.59312491491016,856.59312491491016,856.59312491491016,856.59312491491016,856.59312491491016,856.59312491491016,856.59312491491016]
[]
[null,"Bills - Medium"]
[null,{"$f":"B192","v":"Ausnet"},null,null,null,null,null,null,null,{"$f":"CHOOSE($H$45,J192,J250)","v":1527.8509585118995},1527.8509585118995,1527.8509585118995,1527.8509585118995,1527.8509585118995,1527.8509585118995,1527.8509585118995,1527.8509585118995,1527.8509585118995,1527.8509585118995,1527.8509585118995,1527.8509585118995]
[null,{"$f":"B193","v":"Citipower"},null,null,null,null,null,null,null,1333.6293965975788,1333.6293965975788,1333.6293965975788,1333.6293965975788,1333.6293965975788,1333.6293965975788,1333.6293965975788,1333.6293965975788,1333.6293965975788,1333.6293965975788,1333.6293965975788,1333.6293965975788]
[null,{"$f":"B194","v":"Jemena"},null,null,null,null,null,null,null,1385.2863289060128,1385.2863289060128,1385.2863289060128,1385.2863289060128,1385.2863289060128,1385.2863289060128,1385.2863289060128,1385.2863289060128,1385.2863289060128,1385.2863289060128,1385.2863289060128,1385.2863289060128]
[null,{"$f":"B195","v":"Powercor"},null,null,null,null,null,null,null,1411.2558006237809,1411.2558006237809,1411.2558006237809,1411.2558006237809,1411.2558006237809,1411.2558006237809,1411.2558006237809,1411.2558006237809,1411.2558006237809,1411.2558006237809,1411.2558006237809,1411.2558006237809]
[null,{"$f":"B196","v":"United Energy"},null,null,null,null,null,null,null,1380.4973533747207,1380.4973533747207,1380.4973533747207,1380.4973533747207,1380.4973533747207,1380.4973533747207,1380.4973533747207,1380.4973533747207,1380.4973533747207,1380.4973533747207,1380.4973533747207,1380.4973533747207]
[]
[null,"Bills - Large"]
[null,{"$f":"B199","v":"Ausnet"},null,null,null,null,null,null,null,{"$f":"CHOOSE($H$45,J199,J257)","v":2762.8556108850194},2762.8556108850194,2762.8556108850194,2762.8556108850194,2762.8556108850194,2762.8556108850194,2762.8556108850194,2762.8556108850194,2762.8556108850194,2762.8556108850194,2762.8556108850194,2762.8556108850194]
[null,{"$f":"B200","v":"Citipower"},null,null,null,null,null,null,null,2263.7629062000574,2263.7629062000574,2263.7629062000574,2263.7629062000574,2263.7629062000574,2263.7629062000574,2263.7629062000574,2263.7629062000574,2263.7629062000574,2263.7629062000574,2263.7629062000574,2263.7629062000574]
[null,{"$f":"B201","v":"Jemena"},null,null,null,null,null,null,null,2404.2302176969256,2404.2302176969256,2404.2302176969256,2404.2302176969256,2404.2302176969256,2404.2302176969256,2404.2302176969256,2404.2302176969256,2404.2302176969256,2404.2302176969256,2404.2302176969256,2404.2302176969256]
[null,{"$f":"B202","v":"Powercor"},null,null,null,null,null,null,null,2372.3581142524617,2372.3581142524617,2372.3581142524617,2372.3581142524617,2372.3581142524617,2372.3581142524617,2372.3581142524617,2372.3581142524617,2372.3581142524617,2372.3581142524617,2372.3581142524617,2372.3581142524617]
[null,{"$f":"B203","v":"United Energy"},null,null,null,null,null,null,null,2428.3058102943414,2428.3058102943414,2428.3058102943414,2428.3058102943414,2428.3058102943414,2428.3058102943414,2428.3058102943414,2428.3058102943414,2428.3058102943414,2428.3058102943414,2428.3058102943414,2428.3058102943414]
[]
[{"$f":"ROUNDDOWN(MAX($A$7:OFFSET(A143,-One,0),$A$2*Sht)+Sxn,0)","v":904},"Macro Output"]
[]
[null,"Period Start",null,null,null,null,null,null,null,{"$f":"J70","v":"2019-07-01"},{"$f":"K70","v":"2020-01-01"},"2021-01-01","2022-01-01","2023-01-01","2024-01-01","2025-01-01","2026-01-01","2027-01-01","2028-01-01","2029-01-01","2030-01-01"]
[null,"Period end",null,null,null,null,null,null,"Live",{"$f":"J71","v":"2019-12-31"},"2020-12-31","2021-12-31","2022-12-31","2023-12-31","2024-12-31","2025-12-31","2026-12-31","2027-12-31","2028-12-31","2029-12-31","2030-12-31"]
[null,"Residential"]
[]
[null,{"$f":"F15","v":"Supply charge per day"}]
[null,{"$f":"B18","v":"Ausnet"},null,null,null,{"$f":"$F$16","v":"$/day"},null,null,{"$f":"F18","v":1.1408214986481917},1.1367862986167117,1.1367862986167117,1.1367862986167117,1.1367862986167117,1.1367862986167117,1.1367862986167117,1.1367862986167117,1.1367862986167117,1.1367862986167117,1.1367862986167117,1.1367862986167117,1.1367862986167117]
[null,{"$f":"B19","v":"Citipower"},null,null,null,{"$f":"$F$16","v":"$/day"},null,null,{"$f":"F19","v":1.1309147479632602},1.1054681835482185,1.1054681835482185,1.1054681835482185,1.1054681835482185,1.1054681835482185,1.1054681835482185,1.1054681835482185,1.1054681835482185,1.1054681835482185,1.1054681835482185,1.1054681835482185,1.1054681835482185]
[null,{"$f":"B20","v":"Jemena"},null,null,null,"$/day",null,null,{"$f":"F20","v":1.0430961967303833},1.0036779181235611,1.0036779181235611,1.0036779181235611,1.0036779181235611,1.0036779181235611,1.0036779181235611,1.0036779181235611,1.0036779181235611,1.0036779181235611,1.0036779181235611,1.0036779181235611,1.0036779181235611]
[null,{"$f":"B21","v":"Powercor"},null,null,null,"$/day",null,null,{"$f":"F21","v":1.2619395150865478},1.233297224644109,1.233297224644109,1.233297224644109,1.233297224644109,1.233297224644109,1.233297224644109,1.233297224644109,1.233297224644109,1.233297224644109,1.233297224644109,1.233297224644109,1.233297224644109]
[null,{"$f":"B22","v":"United Energy"},null,null,null,"$/day",null,null,{"$f":"F22","v":0.92359042407284919},0.91147642864410894,0.91147642864410894,0.91147642864410894,0.91147642864410894,0.91147642864410894,0.91147642864410894,0.91147642864410894,0.91147642864410894,0.91147642864410894,0.91147642864410894,0.91147642864410894,0.91147642864410894]
[]
[null,{"$f":"H15","v":"Single rate"}]
[null,{"$f":"B150","v":"Ausnet"},null,null,null,{"$f":"$H$16","v":"$/kWh"},null,null,{"$f":"H18","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B151","v":"Citipower"},null,null,null,{"$f":"$H$16","v":"$/kWh"},null,null,{"$f":"H19","v":0.25170489564070164},0.23253337740061972,0.23253337740061972,0.23253337740061972,0.23253337740061972,0.23253337740061972,0.23253337740061972,0.23253337740061972,0.23253337740061972,0.23253337740061972,0.23253337740061972,0.23253337740061972,0.23253337740061972]
[null,"Jemena",null,null,null,"$/kWh",null,null,{"$f":"H20","v":0.27867681630500568},0.25473597219772826,0.25473597219772826,0.25473597219772826,0.25473597219772826,0.25473597219772826,0.25473597219772826,0.25473597219772826,0.25473597219772826,0.25473597219772826,0.25473597219772826,0.25473597219772826,0.25473597219772826]
[null,"Powercor",null,null,null,"$/kWh",null,null,{"$f":"H21","v":0.26404561357749806},0.24027557840717031,0.24027557840717031,0.24027557840717031,0.24027557840717031,0.24027557840717031,0.24027557840717031,0.24027557840717031,0.24027557840717031,0.24027557840717031,0.24027557840717031,0.24027557840717031,0.24027557840717031]
[null,"United Energy",null,null,null,"$/kWh",null,null,{"$f":"H22","v":0.29265354443878222},0.26195211422990528,0.26195211422990528,0.26195211422990528,0.26195211422990528,0.26195211422990528,0.26195211422990528,0.26195211422990528,0.26195211422990528,0.26195211422990528,0.26195211422990528,0.26195211422990528,0.26195211422990528]
[]
[null,{"$f":"I15","v":"Block 1"}]
[null,{"$f":"B157","v":"Ausnet"},null,null,null,{"$f":"$I$16","v":"$/kWh"},null,null,{"$f":"I18","v":0.30717174593257734},0.27634097915263994,0.27634097915263994,0.27634097915263994,0.27634097915263994,0.27634097915263994,0.27634097915263994,0.27634097915263994,0.27634097915263994,0.27634097915263994,0.27634097915263994,0.27634097915263994,0.27634097915263994]
[null,{"$f":"B158","v":"Citipower"},null,null,null,{"$f":"$I$16","v":"$/kWh"},null,null,{"$f":"I19","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Jemena",null,null,null,"$/kWh",null,null,{"$f":"I20","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Powercor",null,null,null,"$/kWh",null,null,{"$f":"I21","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,"United Energy",null,null,null,"$/kWh",null,null,{"$f":"I22","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"J15","v":"Balance"}]
[null,{"$f":"B164","v":"Ausnet"},null,null,null,{"$f":"$J$16","v":"$/kWh"},null,null,{"$f":"J18","v":0.32722751529257732},0.31134117779264003,0.31134117779264003,0.31134117779264003,0.31134117779264003,0.31134117779264003,0.31134117779264003,0.31134117779264003,0.31134117779264003,0.31134117779264003,0.31134117779264003,0.31134117779264003,0.31134117779264003]
[null,{"$f":"B165","v":"Citipower"},null,null,null,{"$f":"$J$16","v":"$/kWh"},null,null,{"$f":"J19","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Jemena",null,null,null,"$/kWh",null,null,{"$f":"J20","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Powercor",null,null,null,"$/kWh",null,null,{"$f":"J21","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,"United Energy",null,null,null,"$/kWh",null,null,{"$f":"J22","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"K15","v":"Controlled load"}]
[null,{"$f":"B171","v":"Ausnet"},null,null,null,{"$f":"$K$16","v":"$/kWh"},null,null,{"$f":"K18","v":0.22304226093257731},0.20238635027263993,0.20238635027263993,0.20238635027263993,0.20238635027263993,0.20238635027263993,0.20238635027263993,0.20238635027263993,0.20238635027263993,0.20238635027263993,0.20238635027263993,0.20238635027263993,0.20238635027263993]
[null,{"$f":"B172","v":"Citipower"},null,null,null,{"$f":"$K$16","v":"$/kWh"},null,null,{"$f":"K19","v":0.19536584364070161},0.18086008540061968,0.18086008540061968,0.18086008540061968,0.18086008540061968,0.18086008540061968,0.18086008540061968,0.18086008540061968,0.18086008540061968,0.18086008540061968,0.18086008540061968,0.18086008540061968,0.18086008540061968]
[null,{"$f":"B173","v":"Jemena"},null,null,null,"$/kWh",null,null,{"$f":"K20","v":0.20857377230500562},0.19172488339772828,0.19172488339772828,0.19172488339772828,0.19172488339772828,0.19172488339772828,0.19172488339772828,0.19172488339772828,0.19172488339772828,0.19172488339772828,0.19172488339772828,0.19172488339772828,0.19172488339772828]
[null,{"$f":"B174","v":"Powercor"},null,null,null,"$/kWh",null,null,{"$f":"K21","v":0.20082456557749806},0.18312001840717029,0.18312001840717029,0.18312001840717029,0.18312001840717029,0.18312001840717029,0.18312001840717029,0.18312001840717029,0.18312001840717029,0.18312001840717029,0.18312001840717029,0.18312001840717029,0.18312001840717029]
[null,{"$f":"B175","v":"United Energy"},null,null,null,"$/kWh",null,null,{"$f":"K22","v":0.20797000043878219},0.18726761079166343,0.18726761079166343,0.18726761079166343,0.18726761079166343,0.18726761079166343,0.18726761079166343,0.18726761079166343,0.18726761079166343,0.18726761079166343,0.18726761079166343,0.18726761079166343,0.18726761079166343]
[]
[null,{"$f":"\"Bills - \"&$M$15","v":"Bills - 2000 kWh/yr"}]
[null,{"$f":"B178","v":"Ausnet"},null,null,null,{"$f":"$M$16","v":"$"},null,null,{"$f":"M18","v":1030.7433388717445},967.60895730037964,967.60895730037964,967.60895730037964,967.60895730037964,967.60895730037964,967.60895730037964,967.60895730037964,967.60895730037964,967.60895730037964,967.60895730037964,967.60895730037964,967.60895730037964]
[null,{"$f":"B179","v":"Citipower"},null,null,null,{"$f":"$M$16","v":"$"},null,null,{"$f":"M19","v":916.19367428799319},868.56264179633922,868.56264179633922,868.56264179633922,868.56264179633922,868.56264179633922,868.56264179633922,868.56264179633922,868.56264179633922,868.56264179633922,868.56264179633922,868.56264179633922,868.56264179633922]
[null,"Jemena",null,null,null,"$",null,null,{"$f":"M20","v":938.08374441660123},875.81438451055624,875.81438451055624,875.81438451055624,875.81438451055624,875.81438451055624,875.81438451055624,875.81438451055624,875.81438451055624,875.81438451055624,875.81438451055624,875.81438451055624,875.81438451055624]
[null,"Powercor",null,null,null,"$",null,null,{"$f":"M21","v":988.69915016158598},930.70464380944031,930.70464380944031,930.70464380944031,930.70464380944031,930.70464380944031,930.70464380944031,930.70464380944031,930.70464380944031,930.70464380944031,930.70464380944031,930.70464380944031,930.70464380944031]
[null,"United Energy",null,null,null,"$",null,null,{"$f":"M22","v":922.41759366415431},856.59312491491016,856.59312491491016,856.59312491491016,856.59312491491016,856.59312491491016,856.59312491491016,856.59312491491016,856.59312491491016,856.59312491491016,856.59312491491016,856.59312491491016,856.59312491491016]
[]
[null,{"$f":"\"Bills - \"&$N$15","v":"Bills - 4000 kWh/yr"}]
[null,{"$f":"B185","v":"Ausnet"},null,null,null,{"$f":"$M$16","v":"$"},null,null,{"$f":"N18","v":1649.4188769186592},1527.8509585118995,1527.8509585118995,1527.8509585118995,1527.8509585118995,1527.8509585118995,1527.8509585118995,1527.8509585118995,1527.8509585118995,1527.8509585118995,1527.8509585118995,1527.8509585118995,1527.8509585118995]
[null,{"$f":"B186","v":"Citipower"},null,null,null,{"$f":"$M$16","v":"$"},null,null,{"$f":"N19","v":1419.6034655693966},1333.6293965975788,1333.6293965975788,1333.6293965975788,1333.6293965975788,1333.6293965975788,1333.6293965975788,1333.6293965975788,1333.6293965975788,1333.6293965975788,1333.6293965975788,1333.6293965975788,1333.6293965975788]
[null,"Jemena",null,null,null,"$",null,null,{"$f":"N20","v":1495.4373770266125},1385.2863289060128,1385.2863289060128,1385.2863289060128,1385.2863289060128,1385.2863289060128,1385.2863289060128,1385.2863289060128,1385.2863289060128,1385.2863289060128,1385.2863289060128,1385.2863289060128,1385.2863289060128]
[null,"Powercor",null,null,null,"$",null,null,{"$f":"N21","v":1516.7903773165822},1411.2558006237809,1411.2558006237809,1411.2558006237809,1411.2558006237809,1411.2558006237809,1411.2558006237809,1411.2558006237809,1411.2558006237809,1411.2558006237809,1411.2558006237809,1411.2558006237809,1411.2558006237809]
[null,"United Energy",null,null,null,"$",null,null,{"$f":"N22","v":1507.7246825417185},1380.4973533747207,1380.4973533747207,1380.4973533747207,1380.4973533747207,1380.4973533747207,1380.4973533747207,1380.4973533747207,1380.4973533747207,1380.4973533747207,1380.4973533747207,1380.4973533747207,1380.4973533747207]
[]
[null,{"$f":"\"Bills - \"&$O$15","v":"Bills - 8000 kWh/yr"}]
[null,{"$f":"B192","v":"Ausnet"},null,null,null,{"$f":"$M$16","v":"$"},null,null,{"$f":"O18","v":2952.3924303584081},2762.8556108850194,2762.8556108850194,2762.8556108850194,2762.8556108850194,2762.8556108850194,2762.8556108850194,2762.8556108850194,2762.8556108850194,2762.8556108850194,2762.8556108850194,2762.8556108850194,2762.8556108850194]
[null,{"$f":"B193","v":"Citipower"},null,null,null,{"$f":"$M$16","v":"$"},null,null,{"$f":"O19","v":2426.4230481322029},2263.7629062000574,2263.7629062000574,2263.7629062000574,2263.7629062000574,2263.7629062000574,2263.7629062000574,2263.7629062000574,2263.7629062000574,2263.7629062000574,2263.7629062000574,2263.7629062000574,2263.7629062000574]
[null,"Jemena",null,null,null,"$",null,null,{"$f":"O20","v":2610.1446422466352},2404.2302176969256,2404.2302176969256,2404.2302176969256,2404.2302176969256,2404.2302176969256,2404.2302176969256,2404.2302176969256,2404.2302176969256,2404.2302176969256,2404.2302176969256,2404.2302176969256,2404.2302176969256]
[null,"Powercor",null,null,null,"$",null,null,{"$f":"O21","v":2572.9728316265741},2372.3581142524617,2372.3581142524617,2372.3581142524617,2372.3581142524617,2372.3581142524617,2372.3581142524617,2372.3581142524617,2372.3581142524617,2372.3581142524617,2372.3581142524617,2372.3581142524617,2372.3581142524617]
[null,"United Energy",null,null,null,"$",null,null,{"$f":"O22","v":2678.3388602968471},2428.3058102943414,2428.3058102943414,2428.3058102943414,2428.3058102943414,2428.3058102943414,2428.3058102943414,2428.3058102943414,2428.3058102943414,2428.3058102943414,2428.3058102943414,2428.3058102943414,2428.3058102943414]
[]
[null,"Small business"]
[]
[null,{"$f":"B149","v":"Supply charge per day"}]
[null,{"$f":"B150","v":"Ausnet"},null,null,null,{"$f":"$F$16","v":"$/day"},null,null,{"$f":"F29","v":1.1408214986481917},1.1367862986167117,1.1367862986167117,1.1367862986167117,1.1367862986167117,1.1367862986167117,1.1367862986167117,1.1367862986167117,1.1367862986167117,1.1367862986167117,1.1367862986167117,1.1367862986167117,1.1367862986167117]
[null,"Citipower",null,null,null,{"$f":"$F$16","v":"$/day"},null,null,{"$f":"F30","v":1.338636939744082},1.2972117451920542,1.2972117451920542,1.2972117451920542,1.2972117451920542,1.2972117451920542,1.2972117451920542,1.2972117451920542,1.2972117451920542,1.2972117451920542,1.2972117451920542,1.2972117451920542,1.2972117451920542]
[null,"Jemena",null,null,null,"$/day",null,null,{"$f":"F31","v":1.1815670054975067},1.1450120974112323,1.1450120974112323,1.1450120974112323,1.1450120974112323,1.1450120974112323,1.1450120974112323,1.1450120974112323,1.1450120974112323,1.1450120974112323,1.1450120974112323,1.1450120974112323,1.1450120974112323]
[null,"Powercor",null,null,null,"$/day",null,null,{"$f":"F32","v":1.3897685561824384},1.3611262657399994,1.3611262657399994,1.3611262657399994,1.3611262657399994,1.3611262657399994,1.3611262657399994,1.3611262657399994,1.3611262657399994,1.3611262657399994,1.3611262657399994,1.3611262657399994,1.3611262657399994]
[null,"United Energy",null,null,null,"$/day",null,null,{"$f":"F33","v":0.98634489607284914},0.96909856464410904,0.96909856464410904,0.96909856464410904,0.96909856464410904,0.96909856464410904,0.96909856464410904,0.96909856464410904,0.96909856464410904,0.96909856464410904,0.96909856464410904,0.96909856464410904,0.96909856464410904]
[]
[null,"Single rate"]
[null,"Ausnet",null,null,null,{"$f":"$H$16","v":"$/kWh"},null,null,{"$f":"H29","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Citipower",null,null,null,{"$f":"$H$16","v":"$/kWh"},null,null,{"$f":"H30","v":0.26666138926276689},0.24637111895404404,0.24637111895404404,0.24637111895404404,0.24637111895404404,0.24637111895404404,0.24637111895404404,0.24637111895404404,0.24637111895404404,0.24637111895404404,0.24637111895404404,0.24637111895404404,0.24637111895404404]
[null,"Jemena",null,null,null,"$/kWh",null,null,{"$f":"H31","v":0.29036229129657348},0.26819918957585154,0.26819918957585154,0.26819918957585154,0.26819918957585154,0.26819918957585154,0.26819918957585154,0.26819918957585154,0.26819918957585154,0.26819918957585154,0.26819918957585154,0.26819918957585154,0.26819918957585154]
[null,"Powercor",null,null,null,"$/kWh",null,null,{"$f":"H32","v":0.26190905864791691},0.23941631152339984,0.23941631152339984,0.23941631152339984,0.23941631152339984,0.23941631152339984,0.23941631152339984,0.23941631152339984,0.23941631152339984,0.23941631152339984,0.23941631152339984,0.23941631152339984,0.23941631152339984]
[null,"United Energy",null,null,null,"$/kWh",null,null,{"$f":"H33","v":0.30042568184163393},0.2717289455892003,0.2717289455892003,0.2717289455892003,0.2717289455892003,0.2717289455892003,0.2717289455892003,0.2717289455892003,0.2717289455892003,0.2717289455892003,0.2717289455892003,0.2717289455892003,0.2717289455892003]
[]
[null,"Block 1"]
[null,"Ausnet",null,null,null,{"$f":"$I$16","v":"$/kWh"},null,null,{"$f":"I29","v":0.34072509088244102},0.3154288637744716,0.3154288637744716,0.3154288637744716,0.3154288637744716,0.3154288637744716,0.3154288637744716,0.3154288637744716,0.3154288637744716,0.3154288637744716,0.3154288637744716,0.3154288637744716,0.3154288637744716]
[null,"Citipower",null,null,null,{"$f":"$I$16","v":"$/kWh"},null,null,{"$f":"I30","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Jemena",null,null,null,"$/kWh",null,null,{"$f":"I31","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Powercor",null,null,null,"$/kWh",null,null,{"$f":"I32","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,"United Energy",null,null,null,"$/kWh",null,null,{"$f":"I33","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Balance"]
[null,"Ausnet",null,null,null,{"$f":"$J$16","v":"$/kWh"},null,null,{"$f":"J29","v":0.37949755648244093},0.36047910945447154,0.36047910945447154,0.36047910945447154,0.36047910945447154,0.36047910945447154,0.36047910945447154,0.36047910945447154,0.36047910945447154,0.36047910945447154,0.36047910945447154,0.36047910945447154,0.36047910945447154]
[null,"Citipower",null,null,null,{"$f":"$J$16","v":"$/kWh"},null,null,{"$f":"J30","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Jemena",null,null,null,"$/kWh",null,null,{"$f":"J31","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Powercor",null,null,null,"$/kWh",null,null,{"$f":"J32","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,"United Energy",null,null,null,"$/kWh",null,null,{"$f":"J33","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Controlled load"]
[null,"Ausnet",null,null,null,{"$f":"$K$16","v":"$/kWh"}]
[null,"Citipower",null,null,null,{"$f":"$K$16","v":"$/kWh"}]
[null,"Jemena",null,null,null,"$/kWh"]
[null,"Powercor",null,null,null,"$/kWh"]
[null,"United Energy",null,null,null,"$/kWh"]
[]
[null,{"$f":"\"Bills - \"&$M$26","v":"Bills - 12000 kWh/yr"}]
[null,"Ausnet",null,null,null,{"$f":"$M$16","v":"$"},null,null,{"$f":"M29","v":4812.1788651478819},4556.871310074358,4556.871310074358,4556.871310074358,4556.871310074358,4556.871310074358,4556.871310074358,4556.871310074358,4556.871310074358,4556.871310074358,4556.871310074358,4556.871310074358,4556.871310074358]
[null,"Citipower",null,null,null,{"$f":"$M$16","v":"$"},null,null,{"$f":"M30","v":3688.5391541597924},3429.9357144436276,3429.9357144436276,3429.9357144436276,3429.9357144436276,3429.9357144436276,3429.9357144436276,3429.9357144436276,3429.9357144436276,3429.9357144436276,3429.9357144436276,3429.9357144436276,3429.9357144436276]
[null,"Jemena",null,null,null,"$",null,null,{"$f":"M31","v":3915.6194525654723},3636.3196904653182,3636.3196904653182,3636.3196904653182,3636.3196904653182,3636.3196904653182,3636.3196904653182,3636.3196904653182,3636.3196904653182,3636.3196904653182,3636.3196904653182,3636.3196904653182,3636.3196904653182]
[null,"Powercor",null,null,null,"$",null,null,{"$f":"M32","v":3650.1742267815926},3369.8068252758985,3369.8068252758985,3369.8068252758985,3369.8068252758985,3369.8068252758985,3369.8068252758985,3369.8068252758985,3369.8068252758985,3369.8068252758985,3369.8068252758985,3369.8068252758985,3369.8068252758985]
[null,"United Energy",null,null,null,"$",null,null,{"$f":"M33","v":3965.1240691661969},3614.4683231655035,3614.4683231655035,3614.4683231655035,3614.4683231655035,3614.4683231655035,3614.4683231655035,3614.4683231655035,3614.4683231655035,3614.4683231655035,3614.4683231655035,3614.4683231655035,3614.4683231655035]
[]
[null,{"$f":"\"Bills - \"&$N$26","v":"Bills - 20000 kWh/yr"}]
[null,"Ausnet",null,null,null,{"$f":"$M$16","v":"$"},null,null,{"$f":"N29","v":7848.1593170074093},7440.7041857101312,7440.7041857101312,7440.7041857101312,7440.7041857101312,7440.7041857101312,7440.7041857101312,7440.7041857101312,7440.7041857101312,7440.7041857101312,7440.7041857101312,7440.7041857101312,7440.7041857101312]
[null,"Citipower",null,null,null,{"$f":"$M$16","v":"$"},null,null,{"$f":"N30","v":5821.8302682619269},5400.9046660759786,5400.9046660759786,5400.9046660759786,5400.9046660759786,5400.9046660759786,5400.9046660759786,5400.9046660759786,5400.9046660759786,5400.9046660759786,5400.9046660759786,5400.9046660759786,5400.9046660759786]
[null,"Jemena",null,null,null,"$",null,null,{"$f":"N31","v":6238.5177829380609},5781.9132070721307,5781.9132070721307,5781.9132070721307,5781.9132070721307,5781.9132070721307,5781.9132070721307,5781.9132070721307,5781.9132070721307,5781.9132070721307,5781.9132070721307,5781.9132070721307,5781.9132070721307]
[null,"Powercor",null,null,null,"$",null,null,{"$f":"N32","v":5745.4466959649289},5285.1373174630962,5285.1373174630962,5285.1373174630962,5285.1373174630962,5285.1373174630962,5285.1373174630962,5285.1373174630962,5285.1373174630962,5285.1373174630962,5285.1373174630962,5285.1373174630962,5285.1373174630962]
[null,"United Energy",null,null,null,"$",null,null,{"$f":"N33","v":6368.5295238992685},5788.2998878791041,5788.2998878791041,5788.2998878791041,5788.2998878791041,5788.2998878791041,5788.2998878791041,5788.2998878791041,5788.2998878791041,5788.2998878791041,5788.2998878791041,5788.2998878791041,5788.2998878791041]
[]
[null,{"$f":"\"Bills - \"&$O$26","v":"Bills - 40000 kWh/yr"}]
[null,"Ausnet",null,null,null,{"$f":"$M$16","v":"$"},null,null,{"$f":"O29","v":15438.11044665623},14650.286374799562,14650.286374799562,14650.286374799562,14650.286374799562,14650.286374799562,14650.286374799562,14650.286374799562,14650.286374799562,14650.286374799562,14650.286374799562,14650.286374799562,14650.286374799562]
[null,"Citipower",null,null,null,{"$f":"$M$16","v":"$"},null,null,{"$f":"O30","v":11155.058053517265},10328.327045156859,10328.327045156859,10328.327045156859,10328.327045156859,10328.327045156859,10328.327045156859,10328.327045156859,10328.327045156859,10328.327045156859,10328.327045156859,10328.327045156859,10328.327045156859]
[null,"Jemena",null,null,null,"$",null,null,{"$f":"O31","v":12045.763608869531},11145.896998589162,11145.896998589162,11145.896998589162,11145.896998589162,11145.896998589162,11145.896998589162,11145.896998589162,11145.896998589162,11145.896998589162,11145.896998589162,11145.896998589162,11145.896998589162]
[null,"Powercor",null,null,null,"$",null,null,{"$f":"O32","v":10983.627868923268},10073.463547931093,10073.463547931093,10073.463547931093,10073.463547931093,10073.463547931093,10073.463547931093,10073.463547931093,10073.463547931093,10073.463547931093,10073.463547931093,10073.463547931093,10073.463547931093]
[null,"United Energy",null,null,null,"$",null,null,{"$f":"O33","v":12377.043160731946},11222.878799663107,11222.878799663107,11222.878799663107,11222.878799663107,11222.878799663107,11222.878799663107,11222.878799663107,11222.878799663107,11222.878799663107,11222.878799663107,11222.878799663107,11222.878799663107]
[]
["END"]

{"sheet":"Tariff_O_Dr","index":9,"n_rows":263,"n_cols":21,"rows_kept":263,"cut":false,"hidden":true,"merged":[[5,0,5,2]]}
[{"$f":"MdlTtl","v":"Victorian Default Offer Model"},null,null,null,null,null,null," "]
[{"$f":"_xlfn.SHEET()","v":10},"REPORTING DRAFT OUTPUT",null,null,null,null,null,null,"Period Selected:"]
[null,"Draft VDO Tariff rates & bills ",null,null,null,null,"Start",{"$f":"Inputs_A_Dr!$C$17","v":"2020-01-01"}]
[null,{"$f":"Chk_C!B10","v":"Error check breaches: 16. Update model macro: 1"},null,null,null,null,"End",{"$f":"Inputs_A_Dr!$C$18","v":"2020-12-31"}]
[]
["To Contents"]
[]
[{"$f":"ROUNDDOWN(MAX($A$7:OFFSET(A8,-One,0),$A$2*Sht)+Sxn,0)","v":1001},"Draft VDO Tariff Rates"]
[]
[null,"Period start",{"$f":"H3","v":"2020-01-01"}]
[null,"Period end",{"$f":"H4","v":"2020-12-31"}]
[]
[null,"Residential",null,null,null,"Rates",null,null,null,null,null,null,"Bills"]
[]
[null,"Zone",null,null,null,{"$f":"Calc_C_Dr!F267","v":"Supply charge per day"},null,{"$f":"Gen_A!$B$97","v":"Single rate"},{"$f":"Gen_A!$B$98","v":"Block 1"},{"$f":"Gen_A!$B$99","v":"Balance"},{"$f":"Gen_A!$B$100","v":"Controlled load"},null,{"$f":"Gen_A!$B$105&\" kWh/yr\"","v":"2000 kWh/yr"},{"$f":"Gen_A!$B$106&\" kWh/yr\"","v":"4000 kWh/yr"},{"$f":"Gen_A!$B$107&\" kWh/yr\"","v":"8000 kWh/yr"}]
[null,null,null,null,null,"$/day",null,"$/kWh","$/kWh","$/kWh","$/kWh",null,"$","$","$"]
[]
[null,{"$f":"INDEX(Gen_A!$B$89:$B$93,C18)","v":"Ausnet"},{"$f":"Gen_A!A89","v":1},null,null,{"$f":"CHOOSE($C18,Calc_C_Dr!$F$281,Calc_C_Dr!$F$375,Calc_C_Dr!$F$469,Calc_C_Dr!$F$563,Calc_C_Dr!$F$657)","v":1.1672016713335853},null,{"$f":"CHOOSE($C18,Calc_C_Dr!$E$304,Calc_C_Dr!$E$398,Calc_C_Dr!$E$492,Calc_C_Dr!$E$586,Calc_C_Dr!$E$680)","v":0},{"$f":"CHOOSE($C18,Calc_C_Dr!$F$304,Calc_C_Dr!$F$398,Calc_C_Dr!$F$492,Calc_C_Dr!$F$586,Calc_C_Dr!$F$680)","v":0.28012180379076324},{"$f":"CHOOSE($C18,Calc_C_Dr!$G$304,Calc_C_Dr!$G$398,Calc_C_Dr!$G$492,Calc_C_Dr!$G$586,Calc_C_Dr!$G$680)","v":0.31709795179076328},{"$f":"CHOOSE($C18,Calc_C_Dr!$H$304,Calc_C_Dr!$H$398,Calc_C_Dr!$H$492,Calc_C_Dr!$H$586,Calc_C_Dr!$H$680)","v":0.20118790732548716},null,{"$f":"CHOOSE($C18,Calc_C_Dr!$K$308,Calc_C_Dr!$K$402,Calc_C_Dr!$K$496,Calc_C_Dr!$K$590,Calc_C_Dr!$K$684)","v":986.27221761828514},{"$f":"CHOOSE($C18,Calc_C_Dr!$L$308,Calc_C_Dr!$L$402,Calc_C_Dr!$L$496,Calc_C_Dr!$L$590,Calc_C_Dr!$L$684)","v":1554.5026731678117},{"$f":"CHOOSE($C18,Calc_C_Dr!$M$308,Calc_C_Dr!$M$402,Calc_C_Dr!$M$496,Calc_C_Dr!$M$590,Calc_C_Dr!$M$684)","v":2811.9495405228645}]
[null,{"$f":"INDEX(Gen_A!$B$89:$B$93,C19)","v":"Citipower"},{"$f":"Gen_A!A90","v":2},null,null,{"$f":"CHOOSE($C19,Calc_C_Dr!$F$281,Calc_C_Dr!$F$375,Calc_C_Dr!$F$469,Calc_C_Dr!$F$563,Calc_C_Dr!$F$657)","v":1.1332412706084345},null,{"$f":"CHOOSE($C19,Calc_C_Dr!$E$304,Calc_C_Dr!$E$398,Calc_C_Dr!$E$492,Calc_C_Dr!$E$586,Calc_C_Dr!$E$680)","v":0.23343884755471608},{"$f":"CHOOSE($C19,Calc_C_Dr!$F$304,Calc_C_Dr!$F$398,Calc_C_Dr!$F$492,Calc_C_Dr!$F$586,Calc_C_Dr!$F$680)","v":0},{"$f":"CHOOSE($C19,Calc_C_Dr!$G$304,Calc_C_Dr!$G$398,Calc_C_Dr!$G$492,Calc_C_Dr!$G$586,Calc_C_Dr!$G$680)","v":0},{"$f":"CHOOSE($C19,Calc_C_Dr!$H$304,Calc_C_Dr!$H$398,Calc_C_Dr!$H$492,Calc_C_Dr!$H$586,Calc_C_Dr!$H$680)","v":0.17919938755471609},null,{"$f":"CHOOSE($C19,Calc_C_Dr!$K$308,Calc_C_Dr!$K$402,Calc_C_Dr!$K$496,Calc_C_Dr!$K$590,Calc_C_Dr!$K$684)","v":880.5107588815107},{"$f":"CHOOSE($C19,Calc_C_Dr!$L$308,Calc_C_Dr!$L$402,Calc_C_Dr!$L$496,Calc_C_Dr!$L$590,Calc_C_Dr!$L$684)","v":1347.3884539909427},{"$f":"CHOOSE($C19,Calc_C_Dr!$M$308,Calc_C_Dr!$M$402,Calc_C_Dr!$M$496,Calc_C_Dr!$M$590,Calc_C_Dr!$M$684)","v":2281.143844209807}]
[null,{"$f":"INDEX(Gen_A!$B$89:$B$93,C20)","v":"Jemena"},{"$f":"Gen_A!A91","v":3},null,null,{"$f":"CHOOSE($C20,Calc_C_Dr!$F$281,Calc_C_Dr!$F$375,Calc_C_Dr!$F$469,Calc_C_Dr!$F$563,Calc_C_Dr!$F$657)","v":1.0401399657889656},null,{"$f":"CHOOSE($C20,Calc_C_Dr!$E$304,Calc_C_Dr!$E$398,Calc_C_Dr!$E$492,Calc_C_Dr!$E$586,Calc_C_Dr!$E$680)","v":0.25880978933552101},{"$f":"CHOOSE($C20,Calc_C_Dr!$F$304,Calc_C_Dr!$F$398,Calc_C_Dr!$F$492,Calc_C_Dr!$F$586,Calc_C_Dr!$F$680)","v":0},{"$f":"CHOOSE($C20,Calc_C_Dr!$G$304,Calc_C_Dr!$G$398,Calc_C_Dr!$G$492,Calc_C_Dr!$G$586,Calc_C_Dr!$G$680)","v":0},{"$f":"CHOOSE($C20,Calc_C_Dr!$H$304,Calc_C_Dr!$H$398,Calc_C_Dr!$H$492,Calc_C_Dr!$H$586,Calc_C_Dr!$H$680)","v":0.1910834205060731},null,{"$f":"CHOOSE($C20,Calc_C_Dr!$K$308,Calc_C_Dr!$K$402,Calc_C_Dr!$K$496,Calc_C_Dr!$K$590,Calc_C_Dr!$K$684)","v":897.27066618401454},{"$f":"CHOOSE($C20,Calc_C_Dr!$L$308,Calc_C_Dr!$L$402,Calc_C_Dr!$L$496,Calc_C_Dr!$L$590,Calc_C_Dr!$L$684)","v":1414.8902448550566},{"$f":"CHOOSE($C20,Calc_C_Dr!$M$308,Calc_C_Dr!$M$402,Calc_C_Dr!$M$496,Calc_C_Dr!$M$590,Calc_C_Dr!$M$684)","v":2450.1294021971407}]
[null,{"$f":"INDEX(Gen_A!$B$89:$B$93,C21)","v":"Powercor"},{"$f":"Gen_A!A92","v":4},null,null,{"$f":"CHOOSE($C21,Calc_C_Dr!$F$281,Calc_C_Dr!$F$375,Calc_C_Dr!$F$469,Calc_C_Dr!$F$563,Calc_C_Dr!$F$657)","v":1.2610703117043249},null,{"$f":"CHOOSE($C21,Calc_C_Dr!$E$304,Calc_C_Dr!$E$398,Calc_C_Dr!$E$492,Calc_C_Dr!$E$586,Calc_C_Dr!$E$680)","v":0.24271197377861653},{"$f":"CHOOSE($C21,Calc_C_Dr!$F$304,Calc_C_Dr!$F$398,Calc_C_Dr!$F$492,Calc_C_Dr!$F$586,Calc_C_Dr!$F$680)","v":0},{"$f":"CHOOSE($C21,Calc_C_Dr!$G$304,Calc_C_Dr!$G$398,Calc_C_Dr!$G$492,Calc_C_Dr!$G$586,Calc_C_Dr!$G$680)","v":0},{"$f":"CHOOSE($C21,Calc_C_Dr!$H$304,Calc_C_Dr!$H$398,Calc_C_Dr!$H$492,Calc_C_Dr!$H$586,Calc_C_Dr!$H$680)","v":0.18322353377861653},null,{"$f":"CHOOSE($C21,Calc_C_Dr!$K$308,Calc_C_Dr!$K$402,Calc_C_Dr!$K$496,Calc_C_Dr!$K$590,Calc_C_Dr!$K$684)","v":945.71461132931154},{"$f":"CHOOSE($C21,Calc_C_Dr!$L$308,Calc_C_Dr!$L$402,Calc_C_Dr!$L$496,Calc_C_Dr!$L$590,Calc_C_Dr!$L$684)","v":1431.1385588865446},{"$f":"CHOOSE($C21,Calc_C_Dr!$M$308,Calc_C_Dr!$M$402,Calc_C_Dr!$M$496,Calc_C_Dr!$M$590,Calc_C_Dr!$M$684)","v":2401.9864540010108}]
[null,{"$f":"INDEX(Gen_A!$B$89:$B$93,C22)","v":"United Energy"},{"$f":"Gen_A!A93","v":5},null,null,{"$f":"CHOOSE($C22,Calc_C_Dr!$F$281,Calc_C_Dr!$F$375,Calc_C_Dr!$F$469,Calc_C_Dr!$F$563,Calc_C_Dr!$F$657)","v":0.92502119675603378},null,{"$f":"CHOOSE($C22,Calc_C_Dr!$E$304,Calc_C_Dr!$E$398,Calc_C_Dr!$E$492,Calc_C_Dr!$E$586,Calc_C_Dr!$E$680)","v":0.26379667207144891},{"$f":"CHOOSE($C22,Calc_C_Dr!$F$304,Calc_C_Dr!$F$398,Calc_C_Dr!$F$492,Calc_C_Dr!$F$586,Calc_C_Dr!$F$680)","v":0},{"$f":"CHOOSE($C22,Calc_C_Dr!$G$304,Calc_C_Dr!$G$398,Calc_C_Dr!$G$492,Calc_C_Dr!$G$586,Calc_C_Dr!$G$680)","v":0},{"$f":"CHOOSE($C22,Calc_C_Dr!$H$304,Calc_C_Dr!$H$398,Calc_C_Dr!$H$492,Calc_C_Dr!$H$586,Calc_C_Dr!$H$680)","v":0.18691469751431028},null,{"$f":"CHOOSE($C22,Calc_C_Dr!$K$308,Calc_C_Dr!$K$402,Calc_C_Dr!$K$496,Calc_C_Dr!$K$590,Calc_C_Dr!$K$684)","v":865.22608095885016},{"$f":"CHOOSE($C22,Calc_C_Dr!$L$308,Calc_C_Dr!$L$402,Calc_C_Dr!$L$496,Calc_C_Dr!$L$590,Calc_C_Dr!$L$684)","v":1392.819425101748},{"$f":"CHOOSE($C22,Calc_C_Dr!$M$308,Calc_C_Dr!$M$402,Calc_C_Dr!$M$496,Calc_C_Dr!$M$590,Calc_C_Dr!$M$684)","v":2448.0061133875438}]
[]
[null,"Small business",null,null,null,"Rates",null,null,null,null,null,null,"Bills"]
[]
[null,"Zone",null,null,null,{"$f":"F15","v":"Supply charge per day"},null,{"$f":"Gen_A!$B$97","v":"Single rate"},{"$f":"Gen_A!$B$98","v":"Block 1"},{"$f":"Gen_A!$B$99","v":"Balance"},{"$f":"Gen_A!$B$100","v":"Controlled load"},null,{"$f":"Gen_A!$B$110&\" kWh/yr\"","v":"12000 kWh/yr"},{"$f":"Gen_A!$B$111&\" kWh/yr\"","v":"20000 kWh/yr"},{"$f":"Gen_A!$B$112&\" kWh/yr\"","v":"40000 kWh/yr"}]
[null,null,null,null,null,"$/day",null,"$/kWh","$/kWh","$/kWh","$/kWh",null,"$","$","$"]
[]
[null,{"$f":"B18","v":"Ausnet"},{"$f":"C18","v":1},null,null,{"$f":"CHOOSE($C29,Calc_C_Dr!$F$327,Calc_C_Dr!$F$421,Calc_C_Dr!$F$515,Calc_C_Dr!$F$609,Calc_C_Dr!$F$703)","v":1.1672016713335853},null,{"$f":"CHOOSE($C29,Calc_C_Dr!$E$350,Calc_C_Dr!$E$444,Calc_C_Dr!$E$538,Calc_C_Dr!$E$632,Calc_C_Dr!$E$726)","v":0},{"$f":"CHOOSE($C29,Calc_C_Dr!$F$350,Calc_C_Dr!$F$444,Calc_C_Dr!$F$538,Calc_C_Dr!$F$632,Calc_C_Dr!$F$726)","v":0.32117795014784467},{"$f":"CHOOSE($C29,Calc_C_Dr!$G$350,Calc_C_Dr!$G$444,Calc_C_Dr!$G$538,Calc_C_Dr!$G$632,Calc_C_Dr!$G$726)","v":0.36876870214784468},null,null,{"$f":"CHOOSE($C29,Calc_C_Dr!$K$354,Calc_C_Dr!$K$448,Calc_C_Dr!$K$542,Calc_C_Dr!$K$636,Calc_C_Dr!$K$730)","v":4657.0827676508943},{"$f":"CHOOSE($C29,Calc_C_Dr!$L$354,Calc_C_Dr!$L$448,Calc_C_Dr!$L$542,Calc_C_Dr!$L$636,Calc_C_Dr!$L$730)","v":7607.2323848336509},{"$f":"CHOOSE($C29,Calc_C_Dr!$M$354,Calc_C_Dr!$M$448,Calc_C_Dr!$M$542,Calc_C_Dr!$M$636,Calc_C_Dr!$M$730)","v":14982.606427790544}]
[null,{"$f":"B19","v":"Citipower"},2,null,null,{"$f":"CHOOSE($C30,Calc_C_Dr!$F$327,Calc_C_Dr!$F$421,Calc_C_Dr!$F$515,Calc_C_Dr!$F$609,Calc_C_Dr!$F$703)","v":1.3409634623892563},null,{"$f":"CHOOSE($C30,Calc_C_Dr!$E$350,Calc_C_Dr!$E$444,Calc_C_Dr!$E$538,Calc_C_Dr!$E$632,Calc_C_Dr!$E$726)","v":0.25024027712480829},{"$f":"CHOOSE($C30,Calc_C_Dr!$F$350,Calc_C_Dr!$F$444,Calc_C_Dr!$F$538,Calc_C_Dr!$F$632,Calc_C_Dr!$F$726)","v":0},{"$f":"CHOOSE($C30,Calc_C_Dr!$G$350,Calc_C_Dr!$G$444,Calc_C_Dr!$G$538,Calc_C_Dr!$G$632,Calc_C_Dr!$G$726)","v":0},null,null,{"$f":"CHOOSE($C30,Calc_C_Dr!$K$354,Calc_C_Dr!$K$448,Calc_C_Dr!$K$542,Calc_C_Dr!$K$636,Calc_C_Dr!$K$730)","v":3492.3349892697779},{"$f":"CHOOSE($C30,Calc_C_Dr!$L$354,Calc_C_Dr!$L$448,Calc_C_Dr!$L$542,Calc_C_Dr!$L$636,Calc_C_Dr!$L$730)","v":5494.2572062682439},{"$f":"CHOOSE($C30,Calc_C_Dr!$M$354,Calc_C_Dr!$M$448,Calc_C_Dr!$M$542,Calc_C_Dr!$M$636,Calc_C_Dr!$M$730)","v":10499.062748764409}]
[null,"Jemena",3,null,null,{"$f":"CHOOSE($C31,Calc_C_Dr!$F$327,Calc_C_Dr!$F$421,Calc_C_Dr!$F$515,Calc_C_Dr!$F$609,Calc_C_Dr!$F$703)","v":1.2366004190492397},null,{"$f":"CHOOSE($C31,Calc_C_Dr!$E$350,Calc_C_Dr!$E$444,Calc_C_Dr!$E$538,Calc_C_Dr!$E$632,Calc_C_Dr!$E$726)","v":0.27296534487433599},{"$f":"CHOOSE($C31,Calc_C_Dr!$F$350,Calc_C_Dr!$F$444,Calc_C_Dr!$F$538,Calc_C_Dr!$F$632,Calc_C_Dr!$F$726)","v":0},{"$f":"CHOOSE($C31,Calc_C_Dr!$G$350,Calc_C_Dr!$G$444,Calc_C_Dr!$G$538,Calc_C_Dr!$G$632,Calc_C_Dr!$G$726)","v":0},null,null,{"$f":"CHOOSE($C31,Calc_C_Dr!$K$354,Calc_C_Dr!$K$448,Calc_C_Dr!$K$542,Calc_C_Dr!$K$636,Calc_C_Dr!$K$730)","v":3726.9432914450044},{"$f":"CHOOSE($C31,Calc_C_Dr!$L$354,Calc_C_Dr!$L$448,Calc_C_Dr!$L$542,Calc_C_Dr!$L$636,Calc_C_Dr!$L$730)","v":5910.6660504396923},{"$f":"CHOOSE($C31,Calc_C_Dr!$M$354,Calc_C_Dr!$M$448,Calc_C_Dr!$M$542,Calc_C_Dr!$M$636,Calc_C_Dr!$M$730)","v":11369.972947926413}]
[null,"Powercor",4,null,null,{"$f":"CHOOSE($C32,Calc_C_Dr!$F$327,Calc_C_Dr!$F$421,Calc_C_Dr!$F$515,Calc_C_Dr!$F$609,Calc_C_Dr!$F$703)","v":1.3888993528002154},null,{"$f":"CHOOSE($C32,Calc_C_Dr!$E$350,Calc_C_Dr!$E$444,Calc_C_Dr!$E$538,Calc_C_Dr!$E$632,Calc_C_Dr!$E$726)","v":0.24354905761720658},{"$f":"CHOOSE($C32,Calc_C_Dr!$F$350,Calc_C_Dr!$F$444,Calc_C_Dr!$F$538,Calc_C_Dr!$F$632,Calc_C_Dr!$F$726)","v":0},{"$f":"CHOOSE($C32,Calc_C_Dr!$G$350,Calc_C_Dr!$G$444,Calc_C_Dr!$G$538,Calc_C_Dr!$G$632,Calc_C_Dr!$G$726)","v":0},null,null,{"$f":"CHOOSE($C32,Calc_C_Dr!$K$354,Calc_C_Dr!$K$448,Calc_C_Dr!$K$542,Calc_C_Dr!$K$636,Calc_C_Dr!$K$730)","v":3429.5369551785575},{"$f":"CHOOSE($C32,Calc_C_Dr!$L$354,Calc_C_Dr!$L$448,Calc_C_Dr!$L$542,Calc_C_Dr!$L$636,Calc_C_Dr!$L$730)","v":5377.9294161162106},{"$f":"CHOOSE($C32,Calc_C_Dr!$M$354,Calc_C_Dr!$M$448,Calc_C_Dr!$M$542,Calc_C_Dr!$M$636,Calc_C_Dr!$M$730)","v":10248.910568460344}]
[null,"United Energy",5,null,null,{"$f":"CHOOSE($C33,Calc_C_Dr!$F$327,Calc_C_Dr!$F$421,Calc_C_Dr!$F$515,Calc_C_Dr!$F$609,Calc_C_Dr!$F$703)","v":0.98439299275603376},null,{"$f":"CHOOSE($C33,Calc_C_Dr!$E$350,Calc_C_Dr!$E$444,Calc_C_Dr!$E$538,Calc_C_Dr!$E$632,Calc_C_Dr!$E$726)","v":0.27398419241637234},{"$f":"CHOOSE($C33,Calc_C_Dr!$F$350,Calc_C_Dr!$F$444,Calc_C_Dr!$F$538,Calc_C_Dr!$F$632,Calc_C_Dr!$F$726)","v":0},{"$f":"CHOOSE($C33,Calc_C_Dr!$G$350,Calc_C_Dr!$G$444,Calc_C_Dr!$G$538,Calc_C_Dr!$G$632,Calc_C_Dr!$G$726)","v":0},null,null,{"$f":"CHOOSE($C33,Calc_C_Dr!$K$354,Calc_C_Dr!$K$448,Calc_C_Dr!$K$542,Calc_C_Dr!$K$636,Calc_C_Dr!$K$730)","v":3647.1137513524204},{"$f":"CHOOSE($C33,Calc_C_Dr!$L$354,Calc_C_Dr!$L$448,Calc_C_Dr!$L$542,Calc_C_Dr!$L$636,Calc_C_Dr!$L$730)","v":5838.9872906833989},{"$f":"CHOOSE($C33,Calc_C_Dr!$M$354,Calc_C_Dr!$M$448,Calc_C_Dr!$M$542,Calc_C_Dr!$M$636,Calc_C_Dr!$M$730)","v":11318.671139010847}]
[]
[null,{"$f":"Gen_A!B116","v":"Supply charge definition"}]
[null,{"$f":"Gen_A!B117","v":"Single rate"}]
[null,{"$f":"Gen_A!B118","v":"Block 1"}]
[null,{"$f":"Gen_A!B119","v":"Balance"}]
[null,{"$f":"Gen_A!B120","v":"Controlled load"}]
[null,{"$f":"Gen_A!B121","v":"Other information to be displayed"}]
[]
[{"$f":"ROUNDDOWN(MAX($A$7:OFFSET(A42,-One,0),$A$2*Sht)+Sxn,0)","v":1002},"Time Series Graphs"]
[]
[null,null,null,null,null,null,null,"Match "]
[null,"Residential",null,null,"Please select customer type",null,null,{"$f":"MATCH(B45,Gen_A!$B$84:$B$85,0)","v":1}]
[null,"Balance",null,null,"Please select the type of rate",null,null,{"$f":"MATCH(B46,Gen_A!$B$97:$B$100,0)","v":3}]
[null,"Customer - Small",null,null,"Please select the customer size",null,null,{"$f":"MATCH(B47,Gen_A!$J$105:$J$107,0)","v":1}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[{"$f":"ROUNDDOWN(MAX($A$7:OFFSET(A68,-One,0),$A$2*Sht)+Sxn,0)","v":1003},"Selected Output"]
[]
[null,"Period start",null,null,null,null,null,null,null,{"$f":"Flags_C!J11","v":"2019-07-01"},{"$f":"Flags_C!K11","v":"2020-01-01"},{"$f":"Flags_C!L11","v":"2021-01-01"},{"$f":"Flags_C!M11","v":"2022-01-01"},{"$f":"Flags_C!N11","v":"2023-01-01"},{"$f":"Flags_C!O11","v":"2024-01-01"},{"$f":"Flags_C!P11","v":"2025-01-01"},{"$f":"Flags_C!Q11","v":"2026-01-01"},{"$f":"Flags_C!R11","v":"2027-01-01"},{"$f":"Flags_C!S11","v":"2028-01-01"},{"$f":"Flags_C!T11","v":"2029-01-01"},{"$f":"Flags_C!U11","v":"2030-01-01"}]
[null,"Period end",null,null,null,null,null,null,null,{"$f":"Flags_C!J12","v":"2019-12-31"},{"$f":"Flags_C!K12","v":"2020-12-31"},{"$f":"Flags_C!L12","v":"2021-12-31"},{"$f":"Flags_C!M12","v":"2022-12-31"},{"$f":"Flags_C!N12","v":"2023-12-31"},{"$f":"Flags_C!O12","v":"2024-12-31"},{"$f":"Flags_C!P12","v":"2025-12-31"},{"$f":"Flags_C!Q12","v":"2026-12-31"},{"$f":"Flags_C!R12","v":"2027-12-31"},{"$f":"Flags_C!S12","v":"2028-12-31"},{"$f":"Flags_C!T12","v":"2029-12-31"},{"$f":"Flags_C!U12","v":"2030-12-31"}]
[]
[null,{"$f":"B149","v":"Supply charge per day"}]
[null,"Ausnet",null,null,null,null,null,null,null,{"$f":"CHOOSE($H$45,J150,J208)","v":1.1367862986167117},{"$f":"CHOOSE($H$45,K150,K208)","v":1.1559606547810954},1.1559606547810954,1.1559606547810954,1.1367862986167117,1.1367862986167117,1.1367862986167117,1.1367862986167117,1.1367862986167117,1.1367862986167117,1.1367862986167117,{"$f":"CHOOSE($H$45,U150,U208)","v":1.1367862986167117}]
[null,"Citipower",null,null,null,null,null,null,null,{"$f":"CHOOSE($H$45,J151,J209)","v":1.1054681835482185},1.1246425397126023,1.1246425397126023,1.1246425397126023,1.1054681835482185,1.1054681835482185,1.1054681835482185,1.1054681835482185,1.1054681835482185,1.1054681835482185,1.1054681835482185,1.1054681835482185]
[null,"Jemena",null,null,null,null,null,null,null,{"$f":"CHOOSE($H$45,J152,J210)","v":1.0036779181235611},1.0122808125893146,1.0228522742879447,1.0228522742879447,1.0036779181235611,1.0036779181235611,1.0036779181235611,1.0036779181235611,1.0036779181235611,1.0036779181235611,1.0036779181235611,1.0036779181235611]
[null,"Powercor",null,null,null,null,null,null,null,{"$f":"CHOOSE($H$45,J153,J211)","v":1.233297224644109},1.2524715808084927,1.2524715808084927,1.2524715808084927,1.233297224644109,1.2492758547810954,1.233297224644109,1.233297224644109,1.233297224644109,1.233297224644109,1.233297224644109,1.233297224644109]
[null,"United Energy",null,null,null,null,null,null,null,{"$f":"CHOOSE($H$45,J154,J212)","v":0.91147642864410894},0.9306507848084925,0.9306507848084925,0.9306507848084925,0.91147642864410894,0.91147642864410894,0.90094171779479404,0.91147642864410894,0.91147642864410894,0.91147642864410894,0.91147642864410894,0.91147642864410894]
[]
[null,"Rate Selected",null,null,null,{"$f":"B46","v":"Balance"},{"$f":"H46","v":3}]
[null,{"$f":"B74","v":"Ausnet"},null,null,null,null,null,null,null,{"$f":"CHOOSE($G$80,J88,J95,J102,J109)","v":0.31134117779264003},{"$f":"CHOOSE($G$80,K88,K95,K102,K109)","v":0.31134117779264003},0.31134117779264003,0.31134117779264003,0.31063081583263996,0.31134117779264003,0.31134117779264003,0.31134117779264003,0.31134117779264003,0.31134117779264003,0.31134117779264003,0.31134117779264003]
[null,{"$f":"B75","v":"Citipower"},null,null,null,null,null,null,null,{"$f":"CHOOSE($G$80,J89,J96,J103,J110)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"Jemena",null,null,null,null,null,null,null,{"$f":"CHOOSE($G$80,J90,J97,J104,J111)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"Powercor",null,null,null,null,null,null,null,{"$f":"CHOOSE($G$80,J91,J98,J105,J112)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"United Energy",null,null,null,null,null,null,null,{"$f":"CHOOSE($G$80,J92,J99,J106,J113)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"B156","v":"Single rate"}]
[null,"Ausnet",null,null,null,null,null,null,null,{"$f":"CHOOSE($H$45,J157,J215)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"Citipower",null,null,null,null,null,null,null,{"$f":"CHOOSE($H$45,J158,J216)","v":0.23253337740061972},0.23253337740061972,0.23253337740061972,0.2349829014006197,0.23253337740061972,0.23253337740061972,0.23253337740061972,0.23253337740061972,0.23253337740061972,0.23253337740061972,0.23253337740061972,0.23253337740061972]
[null,"Jemena",null,null,null,null,null,null,null,{"$f":"CHOOSE($H$45,J159,J217)","v":0.25473597219772826},0.25473597219772826,0.25473597219772826,0.25473597219772826,0.25473597219772826,0.25473597219772826,0.25473597219772826,0.25473597219772826,0.25473597219772826,0.25473597219772826,0.25473597219772826,0.25473597219772826]
[null,"Powercor",null,null,null,null,null,null,null,{"$f":"CHOOSE($H$45,J160,J218)","v":0.24027557840717031},0.24027557840717031,0.24027557840717031,0.24027557840717031,0.24027557840717031,0.24027557840717031,0.24027557840717031,0.24027557840717031,0.24027557840717031,0.24027557840717031,0.24027557840717031,0.24027557840717031]
[null,"United Energy",null,null,null,null,null,null,null,{"$f":"CHOOSE($H$45,J161,J219)","v":0.26195211422990528},0.26195211422990528,0.26195211422990528,0.26195211422990528,0.26195211422990528,0.26195211422990528,0.26195211422990528,0.26195211422990528,0.26195211422990528,0.26195211422990528,0.26195211422990528,0.26195211422990528]
[]
[null,{"$f":"B163","v":"Block 1"}]
[null,"Ausnet",null,null,null,null,null,null,null,{"$f":"CHOOSE($H$45,J164,J222)","v":0.27634097915263994},0.27634097915263994,0.27634097915263994,0.27634097915263994,0.28730201583263992,0.27634097915263994,0.27634097915263994,0.27634097915263994,0.27634097915263994,0.27634097915263994,0.27634097915263994,{"$f":"CHOOSE($H$45,U164,U222)","v":0.27634097915263994}]
[null,"Citipower",null,null,null,null,null,null,null,{"$f":"CHOOSE($H$45,J165,J223)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"CHOOSE($H$45,U165,U223)","v":0}]
[null,"Jemena",null,null,null,null,null,null,null,{"$f":"CHOOSE($H$45,J166,J224)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"CHOOSE($H$45,U166,U224)","v":0}]
[null,"Powercor",null,null,null,null,null,null,null,{"$f":"CHOOSE($H$45,J167,J225)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"CHOOSE($H$45,U167,U225)","v":0}]
[null,"United Energy",null,null,null,null,null,null,null,{"$f":"CHOOSE($H$45,J168,J226)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"CHOOSE($H$45,U168,U226)","v":0}]
[]
[null,{"$f":"B170","v":"Balance"}]
[null,"Ausnet",null,null,null,null,null,null,null,{"$f":"CHOOSE($H$45,J171,J229)","v":0.31134117779264003},0.31134117779264003,0.31134117779264003,0.31134117779264003,0.31063081583263996,0.31134117779264003,0.31134117779264003,0.31134117779264003,0.31134117779264003,0.31134117779264003,0.31134117779264003,0.31134117779264003]
[null,"Citipower",null,null,null,null,null,null,null,{"$f":"CHOOSE($H$45,J172,J230)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"Jemena",null,null,null,null,null,null,null,{"$f":"CHOOSE($H$45,J173,J231)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"Powercor",null,null,null,null,null,null,null,{"$f":"CHOOSE($H$45,J174,J232)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"United Energy",null,null,null,null,null,null,null,{"$f":"CHOOSE($H$45,J175,J233)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"B177","v":"Controlled load"}]
[null,"Ausnet",null,null,null,null,null,null,null,{"$f":"CHOOSE($H$45,J178,J236)","v":0.20238635027263993},0.20238635027263993,0.20238635027263993,0.20238635027263993,0.20238635027263993,0.20238635027263993,0.20238635027263993,0.20238635027263993,0.20238635027263993,0.20238635027263993,0.20238635027263993,0.20238635027263993]
[null,"Citipower",null,null,null,null,null,null,null,{"$f":"CHOOSE($H$45,J179,J237)","v":0.18086008540061968},0.18086008540061968,0.18086008540061968,0.18086008540061968,0.18086008540061968,0.18086008540061968,0.18086008540061968,0.18086008540061968,0.18086008540061968,0.18086008540061968,0.18086008540061968,0.18086008540061968]
[null,"Jemena",null,null,null,null,null,null,null,{"$f":"CHOOSE($H$45,J180,J238)","v":0.19172488339772828},0.19172488339772828,0.19172488339772828,0.19172488339772828,0.19172488339772828,0.19172488339772828,0.19172488339772828,0.19172488339772828,0.19172488339772828,0.19172488339772828,0.19172488339772828,0.19172488339772828]
[null,"Powercor",null,null,null,null,null,null,null,{"$f":"CHOOSE($H$45,J181,J239)","v":0.18312001840717029},0.18312001840717029,0.18312001840717029,0.18312001840717029,0.18312001840717029,0.18312001840717029,0.18312001840717029,0.18312001840717029,0.18312001840717029,0.18312001840717029,0.18312001840717029,0.18312001840717029]
[null,"United Energy",null,null,null,null,null,null,null,{"$f":"CHOOSE($H$45,J182,J240)","v":0.18726761079166343},0.18726761079166343,0.18726761079166343,0.18726761079166343,0.18726761079166343,0.18726761079166343,0.18726761079166343,0.18726761079166343,0.18726761079166343,0.18726761079166343,0.18726761079166343,0.18726761079166343]
[]
[null,"Customer Size",null,null,null,{"$f":"B47","v":"Customer - Small"},{"$f":"H47","v":1}]
[null,{"$f":"B123","v":"Ausnet"},null,null,null,null,null,null,null,{"$f":"CHOOSE($G$115,J123,J130,J137)","v":967.60895730037964},{"$f":"CHOOSE($G$115,K123,K130,K137)","v":974.60759730037967},974.60759730037967,974.60759730037967,989.53103066037966,967.60895730037964,967.60895730037964,967.60895730037964,967.60895730037964,967.60895730037964,967.60895730037964,967.60895730037964]
[null,{"$f":"B124","v":"Citipower"},null,null,null,null,null,null,null,{"$f":"CHOOSE($G$115,J124,J131,J138)","v":868.56264179633922},875.56128179633924,875.56128179633924,880.46032979633924,868.56264179633922,868.56264179633922,868.56264179633922,868.56264179633922,868.56264179633922,868.56264179633922,868.56264179633922,868.56264179633922]
[null,"Jemena",null,null,null,null,null,null,null,875.81438451055624,878.95444099055635,882.81302451055626,882.81302451055626,875.81438451055624,875.81438451055624,875.81438451055624,875.81438451055624,875.81438451055624,875.81438451055624,875.81438451055624,875.81438451055624]
[null,"Powercor",null,null,null,null,null,null,null,930.70464380944031,937.70328380944034,937.70328380944034,937.70328380944034,930.70464380944031,936.53684380944037,930.70464380944031,930.70464380944031,930.70464380944031,930.70464380944031,930.70464380944031,930.70464380944031]
[null,"United Energy",null,null,null,null,null,null,null,856.59312491491016,863.59176491491007,863.59176491491007,863.59176491491007,856.59312491491016,856.59312491491016,852.7479554549102,856.59312491491016,856.59312491491016,856.59312491491016,856.59312491491016,856.59312491491016]
[]
[null,"Bills - Small"]
[null,{"$f":"B185","v":"Ausnet"},null,null,null,null,null,null,null,{"$f":"CHOOSE($H$45,J185,J243)","v":967.60895730037964},974.60759730037967,974.60759730037967,974.60759730037967,989.53103066037966,967.60895730037964,967.60895730037964,967.60895730037964,967.60895730037964,967.60895730037964,967.60895730037964,967.60895730037964]
[null,{"$f":"B186","v":"Citipower"},null,null,null,null,null,null,null,{"$f":"CHOOSE($H$45,J186,J244)","v":868.56264179633922},875.56128179633924,875.56128179633924,880.46032979633924,868.56264179633922,868.56264179633922,868.56264179633922,868.56264179633922,868.56264179633922,868.56264179633922,868.56264179633922,868.56264179633922]
[null,{"$f":"B187","v":"Jemena"},null,null,null,null,null,null,null,{"$f":"CHOOSE($H$45,J187,J245)","v":875.81438451055624},878.95444099055635,882.81302451055626,882.81302451055626,875.81438451055624,875.81438451055624,875.81438451055624,875.81438451055624,875.81438451055624,875.81438451055624,875.81438451055624,875.81438451055624]
[null,{"$f":"B188","v":"Powercor"},null,null,null,null,null,null,null,{"$f":"CHOOSE($H$45,J188,J246)","v":930.70464380944031},937.70328380944034,937.70328380944034,937.70328380944034,930.70464380944031,936.53684380944037,930.70464380944031,930.70464380944031,930.70464380944031,930.70464380944031,930.70464380944031,930.70464380944031]
[null,{"$f":"B189","v":"United Energy"},null,null,null,null,null,null,null,{"$f":"CHOOSE($H$45,J189,J247)","v":856.59312491491016},863.59176491491007,863.59176491491007,863.59176491491007,856.59312491491016,856.59312491491016,852.7479554549102,856.59312491491016,856.59312491491016,856.59312491491016,856.59312491491016,856.59312491491016]
[]
[null,"Bills - Medium"]
[null,{"$f":"B192","v":"Ausnet"},null,null,null,null,null,null,null,{"$f":"CHOOSE($H$45,J192,J250)","v":1527.8509585118995},1534.8495985118993,1534.8495985118993,1534.8495985118993,1569.1740831256598,1527.8509585118995,1527.8509585118995,1527.8509585118995,1527.8509585118995,1527.8509585118995,1527.8509585118995,1527.8509585118995]
[null,{"$f":"B193","v":"Citipower"},null,null,null,null,null,null,null,{"$f":"CHOOSE($H$45,J193,J251)","v":1333.6293965975788},1340.6280365975786,1340.6280365975786,1350.4261325975785,1333.6293965975788,1333.6293965975788,1333.6293965975788,1333.6293965975788,1333.6293965975788,1333.6293965975788,1333.6293965975788,1333.6293965975788]
[null,{"$f":"B194","v":"Jemena"},null,null,null,null,null,null,null,{"$f":"CHOOSE($H$45,J194,J252)","v":1385.2863289060128},1388.4263853860127,1392.2849689060129,1392.2849689060129,1385.2863289060128,1385.2863289060128,1385.2863289060128,1385.2863289060128,1385.2863289060128,1385.2863289060128,1385.2863289060128,1385.2863289060128]
[null,{"$f":"B195","v":"Powercor"},null,null,null,null,null,null,null,{"$f":"CHOOSE($H$45,J195,J253)","v":1411.2558006237809},1418.2544406237807,1418.2544406237807,1418.2544406237807,1411.2558006237809,1417.0880006237808,1411.2558006237809,1411.2558006237809,1411.2558006237809,1411.2558006237809,1411.2558006237809,1411.2558006237809]
[null,{"$f":"B196","v":"United Energy"},null,null,null,null,null,null,null,{"$f":"CHOOSE($H$45,J196,J254)","v":1380.4973533747207},1387.4959933747205,1387.4959933747205,1387.4959933747205,1380.4973533747207,1380.4973533747207,1376.6521839147206,1380.4973533747207,1380.4973533747207,1380.4973533747207,1380.4973533747207,1380.4973533747207]
[]
[null,"Bills - Large"]
[null,{"$f":"B199","v":"Ausnet"},null,null,null,null,null,null,null,{"$f":"CHOOSE($H$45,J199,J257)","v":2762.8556108850194},2769.8542508850192,2769.8542508850192,2769.8542508850192,2804.7920216562197,2762.8556108850194,2762.8556108850194,2762.8556108850194,2762.8556108850194,2762.8556108850194,2762.8556108850194,2762.8556108850194]
[null,{"$f":"B200","v":"Citipower"},null,null,null,null,null,null,null,{"$f":"CHOOSE($H$45,J200,J258)","v":2263.7629062000574},2270.7615462000576,2270.7615462000576,2290.3577382000576,2263.7629062000574,2263.7629062000574,2263.7629062000574,2263.7629062000574,2263.7629062000574,2263.7629062000574,2263.7629062000574,2263.7629062000574]
[null,{"$f":"B201","v":"Jemena"},null,null,null,null,null,null,null,{"$f":"CHOOSE($H$45,J201,J259)","v":2404.2302176969256},2407.3702741769257,2411.2288576969258,2411.2288576969258,2404.2302176969256,2404.2302176969256,2404.2302176969256,2404.2302176969256,2404.2302176969256,2404.2302176969256,2404.2302176969256,2404.2302176969256]
[null,{"$f":"B202","v":"Powercor"},null,null,null,null,null,null,null,{"$f":"CHOOSE($H$45,J202,J260)","v":2372.3581142524617},2379.356754252462,2379.356754252462,2379.356754252462,2372.3581142524617,2378.190314252462,2372.3581142524617,2372.3581142524617,2372.3581142524617,2372.3581142524617,2372.3581142524617,2372.3581142524617]
[null,{"$f":"B203","v":"United Energy"},null,null,null,null,null,null,null,{"$f":"CHOOSE($H$45,J203,J261)","v":2428.3058102943414},2435.3044502943412,2435.3044502943412,2435.3044502943412,2428.3058102943414,2428.3058102943414,2424.4606408343416,2428.3058102943414,2428.3058102943414,2428.3058102943414,2428.3058102943414,2428.3058102943414]
[]
[{"$f":"ROUNDDOWN(MAX($A$7:OFFSET(A143,-One,0),$A$2*Sht)+Sxn,0)","v":1004},"Macro Output"]
[]
[null,"Period Start",null,null,null,null,null,null,null,{"$f":"J70","v":"2019-07-01"},{"$f":"K70","v":"2020-01-01"},"2021-01-01","2022-01-01","2023-01-01","2024-01-01","2025-01-01","2026-01-01","2027-01-01","2028-01-01","2029-01-01","2030-01-01"]
[null,"Period end",null,null,null,null,null,null,"Live",{"$f":"J71","v":"2019-12-31"},"2020-12-31","2021-12-31","2022-12-31","2023-12-31","2024-12-31","2025-12-31","2026-12-31","2027-12-31","2028-12-31","2029-12-31","2030-12-31"]
[null,"Residential"]
[]
[null,{"$f":"F15","v":"Supply charge per day"}]
[null,{"$f":"B18","v":"Ausnet"},null,null,null,{"$f":"$F$16","v":"$/day"},null,null,{"$f":"F18","v":1.1672016713335853},1.1367862986167117,1.1559606547810954,1.1559606547810954,1.1559606547810954,1.1367862986167117,1.1367862986167117,1.1367862986167117,1.1367862986167117,1.1367862986167117,1.1367862986167117,1.1367862986167117,1.1367862986167117]
[null,{"$f":"B19","v":"Citipower"},null,null,null,{"$f":"$F$16","v":"$/day"},null,null,{"$f":"F19","v":1.1332412706084345},1.1054681835482185,1.1246425397126023,1.1246425397126023,1.1246425397126023,1.1054681835482185,1.1054681835482185,1.1054681835482185,1.1054681835482185,1.1054681835482185,1.1054681835482185,1.1054681835482185,1.1054681835482185]
[null,{"$f":"B20","v":"Jemena"},null,null,null,"$/day",null,null,{"$f":"F20","v":1.0401399657889656},1.0036779181235611,1.0122808125893146,1.0228522742879447,1.0228522742879447,1.0036779181235611,1.0036779181235611,1.0036779181235611,1.0036779181235611,1.0036779181235611,1.0036779181235611,1.0036779181235611,1.0036779181235611]
[null,{"$f":"B21","v":"Powercor"},null,null,null,"$/day",null,null,{"$f":"F21","v":1.2610703117043249},1.233297224644109,1.2524715808084927,1.2524715808084927,1.2524715808084927,1.233297224644109,1.2492758547810954,1.233297224644109,1.233297224644109,1.233297224644109,1.233297224644109,1.233297224644109,1.233297224644109]
[null,{"$f":"B22","v":"United Energy"},null,null,null,"$/day",null,null,{"$f":"F22","v":0.92502119675603378},0.91147642864410894,0.9306507848084925,0.9306507848084925,0.9306507848084925,0.91147642864410894,0.91147642864410894,0.90094171779479404,0.91147642864410894,0.91147642864410894,0.91147642864410894,0.91147642864410894,0.91147642864410894]
[]
[null,{"$f":"H15","v":"Single rate"}]
[null,{"$f":"B150","v":"Ausnet"},null,null,null,{"$f":"$H$16","v":"$/kWh"},null,null,{"$f":"H18","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B151","v":"Citipower"},null,null,null,{"$f":"$H$16","v":"$/kWh"},null,null,{"$f":"H19","v":0.23343884755471608},0.23253337740061972,0.23253337740061972,0.23253337740061972,0.2349829014006197,0.23253337740061972,0.23253337740061972,0.23253337740061972,0.23253337740061972,0.23253337740061972,0.23253337740061972,0.23253337740061972,0.23253337740061972]
[null,"Jemena",null,null,null,"$/kWh",null,null,{"$f":"H20","v":0.25880978933552101},0.25473597219772826,0.25473597219772826,0.25473597219772826,0.25473597219772826,0.25473597219772826,0.25473597219772826,0.25473597219772826,0.25473597219772826,0.25473597219772826,0.25473597219772826,0.25473597219772826,0.25473597219772826]
[null,"Powercor",null,null,null,"$/kWh",null,null,{"$f":"H21","v":0.24271197377861653},0.24027557840717031,0.24027557840717031,0.24027557840717031,0.24027557840717031,0.24027557840717031,0.24027557840717031,0.24027557840717031,0.24027557840717031,0.24027557840717031,0.24027557840717031,0.24027557840717031,0.24027557840717031]
[null,"United Energy",null,null,null,"$/kWh",null,null,{"$f":"H22","v":0.26379667207144891},0.26195211422990528,0.26195211422990528,0.26195211422990528,0.26195211422990528,0.26195211422990528,0.26195211422990528,0.26195211422990528,0.26195211422990528,0.26195211422990528,0.26195211422990528,0.26195211422990528,0.26195211422990528]
[]
[null,{"$f":"I15","v":"Block 1"}]
[null,{"$f":"B157","v":"Ausnet"},null,null,null,{"$f":"$I$16","v":"$/kWh"},null,null,{"$f":"I18","v":0.28012180379076324},0.27634097915263994,0.27634097915263994,0.27634097915263994,0.27634097915263994,0.28730201583263992,0.27634097915263994,0.27634097915263994,0.27634097915263994,0.27634097915263994,0.27634097915263994,0.27634097915263994,0.27634097915263994]
[null,{"$f":"B158","v":"Citipower"},null,null,null,{"$f":"$I$16","v":"$/kWh"},null,null,{"$f":"I19","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Jemena",null,null,null,"$/kWh",null,null,{"$f":"I20","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Powercor",null,null,null,"$/kWh",null,null,{"$f":"I21","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,"United Energy",null,null,null,"$/kWh",null,null,{"$f":"I22","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"J15","v":"Balance"}]
[null,{"$f":"B164","v":"Ausnet"},null,null,null,{"$f":"$J$16","v":"$/kWh"},null,null,{"$f":"J18","v":0.31709795179076328},0.31134117779264003,0.31134117779264003,0.31134117779264003,0.31134117779264003,0.31063081583263996,0.31134117779264003,0.31134117779264003,0.31134117779264003,0.31134117779264003,0.31134117779264003,0.31134117779264003,0.31134117779264003]
[null,{"$f":"B165","v":"Citipower"},null,null,null,{"$f":"$J$16","v":"$/kWh"},null,null,{"$f":"J19","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Jemena",null,null,null,"$/kWh",null,null,{"$f":"J20","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Powercor",null,null,null,"$/kWh",null,null,{"$f":"J21","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,"United Energy",null,null,null,"$/kWh",null,null,{"$f":"J22","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"K15","v":"Controlled load"}]
[null,{"$f":"B171","v":"Ausnet"},null,null,null,{"$f":"$K$16","v":"$/kWh"},null,null,{"$f":"K18","v":0.20118790732548716},0.20238635027263993,0.20238635027263993,0.20238635027263993,0.20238635027263993,0.20238635027263993,0.20238635027263993,0.20238635027263993,0.20238635027263993,0.20238635027263993,0.20238635027263993,0.20238635027263993,0.20238635027263993]
[null,{"$f":"B172","v":"Citipower"},null,null,null,{"$f":"$K$16","v":"$/kWh"},null,null,{"$f":"K19","v":0.17919938755471609},0.18086008540061968,0.18086008540061968,0.18086008540061968,0.18086008540061968,0.18086008540061968,0.18086008540061968,0.18086008540061968,0.18086008540061968,0.18086008540061968,0.18086008540061968,0.18086008540061968,0.18086008540061968]
[null,{"$f":"B173","v":"Jemena"},null,null,null,"$/kWh",null,null,{"$f":"K20","v":0.1910834205060731},0.19172488339772828,0.19172488339772828,0.19172488339772828,0.19172488339772828,0.19172488339772828,0.19172488339772828,0.19172488339772828,0.19172488339772828,0.19172488339772828,0.19172488339772828,0.19172488339772828,0.19172488339772828]
[null,{"$f":"B174","v":"Powercor"},null,null,null,"$/kWh",null,null,{"$f":"K21","v":0.18322353377861653},0.18312001840717029,0.18312001840717029,0.18312001840717029,0.18312001840717029,0.18312001840717029,0.18312001840717029,0.18312001840717029,0.18312001840717029,0.18312001840717029,0.18312001840717029,0.18312001840717029,0.18312001840717029]
[null,{"$f":"B175","v":"United Energy"},null,null,null,"$/kWh",null,null,{"$f":"K22","v":0.18691469751431028},0.18726761079166343,0.18726761079166343,0.18726761079166343,0.18726761079166343,0.18726761079166343,0.18726761079166343,0.18726761079166343,0.18726761079166343,0.18726761079166343,0.18726761079166343,0.18726761079166343,0.18726761079166343]
[]
[null,{"$f":"\"Bills - \"&$M$15","v":"Bills - 2000 kWh/yr"}]
[null,{"$f":"B178","v":"Ausnet"},null,null,null,{"$f":"$M$16","v":"$"},null,null,{"$f":"M18","v":986.27221761828514},967.60895730037964,974.60759730037967,974.60759730037967,974.60759730037967,989.53103066037966,967.60895730037964,967.60895730037964,967.60895730037964,967.60895730037964,967.60895730037964,967.60895730037964,967.60895730037964]
[null,{"$f":"B179","v":"Citipower"},null,null,null,{"$f":"$M$16","v":"$"},null,null,{"$f":"M19","v":880.5107588815107},868.56264179633922,875.56128179633924,875.56128179633924,880.46032979633924,868.56264179633922,868.56264179633922,868.56264179633922,868.56264179633922,868.56264179633922,868.56264179633922,868.56264179633922,868.56264179633922]
[null,"Jemena",null,null,null,"$",null,null,{"$f":"M20","v":897.27066618401454},875.81438451055624,878.95444099055635,882.81302451055626,882.81302451055626,875.81438451055624,875.81438451055624,875.81438451055624,875.81438451055624,875.81438451055624,875.81438451055624,875.81438451055624,875.81438451055624]
[null,"Powercor",null,null,null,"$",null,null,{"$f":"M21","v":945.71461132931154},930.70464380944031,937.70328380944034,937.70328380944034,937.70328380944034,930.70464380944031,936.53684380944037,930.70464380944031,930.70464380944031,930.70464380944031,930.70464380944031,930.70464380944031,930.70464380944031]
[null,"United Energy",null,null,null,"$",null,null,{"$f":"M22","v":865.22608095885016},856.59312491491016,863.59176491491007,863.59176491491007,863.59176491491007,856.59312491491016,856.59312491491016,852.7479554549102,856.59312491491016,856.59312491491016,856.59312491491016,856.59312491491016,856.59312491491016]
[]
[null,{"$f":"\"Bills - \"&$N$15","v":"Bills - 4000 kWh/yr"}]
[null,{"$f":"B185","v":"Ausnet"},null,null,null,{"$f":"$M$16","v":"$"},null,null,{"$f":"N18","v":1554.5026731678117},1527.8509585118995,1534.8495985118993,1534.8495985118993,1534.8495985118993,1569.1740831256598,1527.8509585118995,1527.8509585118995,1527.8509585118995,1527.8509585118995,1527.8509585118995,1527.8509585118995,1527.8509585118995]
[null,{"$f":"B186","v":"Citipower"},null,null,null,{"$f":"$M$16","v":"$"},null,null,{"$f":"N19","v":1347.3884539909427},1333.6293965975788,1340.6280365975786,1340.6280365975786,1350.4261325975785,1333.6293965975788,1333.6293965975788,1333.6293965975788,1333.6293965975788,1333.6293965975788,1333.6293965975788,1333.6293965975788,1333.6293965975788]
[null,"Jemena",null,null,null,"$",null,null,{"$f":"N20","v":1414.8902448550566},1385.2863289060128,1388.4263853860127,1392.2849689060129,1392.2849689060129,1385.2863289060128,1385.2863289060128,1385.2863289060128,1385.2863289060128,1385.2863289060128,1385.2863289060128,1385.2863289060128,1385.2863289060128]
[null,"Powercor",null,null,null,"$",null,null,{"$f":"N21","v":1431.1385588865446},1411.2558006237809,1418.2544406237807,1418.2544406237807,1418.2544406237807,1411.2558006237809,1417.0880006237808,1411.2558006237809,1411.2558006237809,1411.2558006237809,1411.2558006237809,1411.2558006237809,1411.2558006237809]
[null,"United Energy",null,null,null,"$",null,null,{"$f":"N22","v":1392.819425101748},1380.4973533747207,1387.4959933747205,1387.4959933747205,1387.4959933747205,1380.4973533747207,1380.4973533747207,1376.6521839147206,1380.4973533747207,1380.4973533747207,1380.4973533747207,1380.4973533747207,1380.4973533747207]
[]
[null,{"$f":"\"Bills - \"&$O$15","v":"Bills - 8000 kWh/yr"}]
[null,{"$f":"B192","v":"Ausnet"},null,null,null,{"$f":"$M$16","v":"$"},null,null,{"$f":"O18","v":2811.9495405228645},2762.8556108850194,2769.8542508850192,2769.8542508850192,2769.8542508850192,2804.7920216562197,2762.8556108850194,2762.8556108850194,2762.8556108850194,2762.8556108850194,2762.8556108850194,2762.8556108850194,2762.8556108850194]
[null,{"$f":"B193","v":"Citipower"},null,null,null,{"$f":"$M$16","v":"$"},null,null,{"$f":"O19","v":2281.143844209807},2263.7629062000574,2270.7615462000576,2270.7615462000576,2290.3577382000576,2263.7629062000574,2263.7629062000574,2263.7629062000574,2263.7629062000574,2263.7629062000574,2263.7629062000574,2263.7629062000574,2263.7629062000574]
[null,"Jemena",null,null,null,"$",null,null,{"$f":"O20","v":2450.1294021971407},2404.2302176969256,2407.3702741769257,2411.2288576969258,2411.2288576969258,2404.2302176969256,2404.2302176969256,2404.2302176969256,2404.2302176969256,2404.2302176969256,2404.2302176969256,2404.2302176969256,2404.2302176969256]
[null,"Powercor",null,null,null,"$",null,null,{"$f":"O21","v":2401.9864540010108},2372.3581142524617,2379.356754252462,2379.356754252462,2379.356754252462,2372.3581142524617,2378.190314252462,2372.3581142524617,2372.3581142524617,2372.3581142524617,2372.3581142524617,2372.3581142524617,2372.3581142524617]
[null,"United Energy",null,null,null,"$",null,null,{"$f":"O22","v":2448.0061133875438},2428.3058102943414,2435.3044502943412,2435.3044502943412,2435.3044502943412,2428.3058102943414,2428.3058102943414,2424.4606408343416,2428.3058102943414,2428.3058102943414,2428.3058102943414,2428.3058102943414,2428.3058102943414]
[]
[null,"Small business"]
[]
[null,{"$f":"B149","v":"Supply charge per day"}]
[null,{"$f":"B150","v":"Ausnet"},null,null,null,{"$f":"$F$16","v":"$/day"},null,null,{"$f":"F29","v":1.1672016713335853},1.1367862986167117,1.1559606547810954,1.1559606547810954,1.1559606547810954,1.1367862986167117,1.1367862986167117,1.1367862986167117,1.1367862986167117,1.1367862986167117,1.1367862986167117,1.1367862986167117,1.1367862986167117]
[null,"Citipower",null,null,null,{"$f":"$F$16","v":"$/day"},null,null,{"$f":"F30","v":1.3409634623892563},1.2972117451920542,1.3163861013564377,1.3163861013564377,1.3163861013564377,1.2972117451920542,1.2972117451920542,1.2972117451920542,1.2972117451920542,1.2972117451920542,1.2972117451920542,1.2972117451920542,1.2972117451920542]
[null,"Jemena",null,null,null,"$/day",null,null,{"$f":"F31","v":1.2366004190492397},1.1450120974112323,1.1641864535756159,1.1641864535756159,1.1641864535756159,1.1450120974112323,1.1450120974112323,1.1450120974112323,1.1450120974112323,1.1450120974112323,1.1450120974112323,1.1450120974112323,1.1450120974112323]
[null,"Powercor",null,null,null,"$/day",null,null,{"$f":"F32","v":1.3888993528002154},1.3611262657399994,1.3803006219043832,1.3803006219043832,1.3803006219043832,1.3611262657399994,1.3611262657399994,1.3611262657399994,1.3611262657399994,1.3611262657399994,1.3611262657399994,1.3611262657399994,1.3611262657399994]
[null,"United Energy",null,null,null,"$/day",null,null,{"$f":"F33","v":0.98439299275603376},0.96909856464410904,0.98827292080849249,0.98827292080849249,0.98827292080849249,0.96909856464410904,0.96909856464410904,0.96909856464410904,0.96909856464410904,0.96909856464410904,0.96909856464410904,0.96909856464410904,0.96909856464410904]
[]
[null,"Single rate"]
[null,"Ausnet",null,null,null,{"$f":"$H$16","v":"$/kWh"},null,null,{"$f":"H29","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Citipower",null,null,null,{"$f":"$H$16","v":"$/kWh"},null,null,{"$f":"H30","v":0.25024027712480829},0.24637111895404404,0.24637111895404404,0.24637111895404404,0.24637111895404404,0.24637111895404404,0.24637111895404404,0.24637111895404404,0.24637111895404404,0.24637111895404404,0.24637111895404404,0.24637111895404404,0.24637111895404404]
[null,"Jemena",null,null,null,"$/kWh",null,null,{"$f":"H31","v":0.27296534487433599},0.26819918957585154,0.26819918957585154,0.26819918957585154,0.26819918957585154,0.26819918957585154,0.26819918957585154,0.26819918957585154,0.26819918957585154,0.26819918957585154,0.26819918957585154,0.26819918957585154,0.26819918957585154]
[null,"Powercor",null,null,null,"$/kWh",null,null,{"$f":"H32","v":0.24354905761720658},0.23941631152339984,0.23941631152339984,0.23941631152339984,0.23941631152339984,0.23941631152339984,0.23941631152339984,0.23941631152339984,0.23941631152339984,0.23941631152339984,0.23941631152339984,0.23941631152339984,0.23941631152339984]
[null,"United Energy",null,null,null,"$/kWh",null,null,{"$f":"H33","v":0.27398419241637234},0.2717289455892003,0.2717289455892003,0.2717289455892003,0.2717289455892003,0.2717289455892003,0.2717289455892003,0.2717289455892003,0.2717289455892003,0.2717289455892003,0.2717289455892003,0.2717289455892003,0.2717289455892003]
[]
[null,"Block 1"]
[null,"Ausnet",null,null,null,{"$f":"$I$16","v":"$/kWh"},null,null,{"$f":"I29","v":0.32117795014784467},0.3154288637744716,0.32684831137447151,0.3154288637744716,0.3154288637744716,0.33851271137447159,0.3154288637744716,0.3154288637744716,0.3154288637744716,0.3154288637744716,0.3154288637744716,0.3154288637744716,0.3154288637744716]
[null,"Citipower",null,null,null,{"$f":"$I$16","v":"$/kWh"},null,null,{"$f":"I30","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Jemena",null,null,null,"$/kWh",null,null,{"$f":"I31","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Powercor",null,null,null,"$/kWh",null,null,{"$f":"I32","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,"United Energy",null,null,null,"$/kWh",null,null,{"$f":"I33","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Balance"]
[null,"Ausnet",null,null,null,{"$f":"$J$16","v":"$/kWh"},null,null,{"$f":"J29","v":0.36876870214784468},0.36047910945447154,0.36047910945447154,0.36047910945447154,0.36047910945447154,0.36047910945447154,0.36047910945447154,0.36047910945447154,0.36047910945447154,0.36047910945447154,0.36047910945447154,0.36047910945447154,0.36047910945447154]
[null,"Citipower",null,null,null,{"$f":"$J$16","v":"$/kWh"},null,null,{"$f":"J30","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Jemena",null,null,null,"$/kWh",null,null,{"$f":"J31","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Powercor",null,null,null,"$/kWh",null,null,{"$f":"J32","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,"United Energy",null,null,null,"$/kWh",null,null,{"$f":"J33","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Controlled load"]
[null,"Ausnet",null,null,null,{"$f":"$K$16","v":"$/kWh"}]
[null,"Citipower",null,null,null,{"$f":"$K$16","v":"$/kWh"}]
[null,"Jemena",null,null,null,"$/kWh"]
[null,"Powercor",null,null,null,"$/kWh"]
[null,"United Energy",null,null,null,"$/kWh"]
[]
[null,{"$f":"\"Bills - \"&$M$26","v":"Bills - 12000 kWh/yr"}]
[null,"Ausnet",null,null,null,{"$f":"$M$16","v":"$"},null,null,{"$f":"M29","v":4657.0827676508943},4556.871310074358,4610.4612962823585,4563.8699500743578,4563.8699500743578,4651.0534082823588,4556.871310074358,4556.871310074358,4556.871310074358,4556.871310074358,4556.871310074358,4556.871310074358,4556.871310074358]
[null,"Citipower",null,null,null,{"$f":"$M$16","v":"$"},null,null,{"$f":"M30","v":3492.3349892697779},3429.9357144436276,3436.9343544436274,3436.9343544436274,3436.9343544436274,3429.9357144436276,3429.9357144436276,3429.9357144436276,3429.9357144436276,3429.9357144436276,3429.9357144436276,3429.9357144436276,3429.9357144436276]
[null,"Jemena",null,null,null,"$",null,null,{"$f":"M31","v":3726.9432914450044},3636.3196904653182,3643.3183304653185,3643.3183304653185,3643.3183304653185,3636.3196904653182,3636.3196904653182,3636.3196904653182,3636.3196904653182,3636.3196904653182,3636.3196904653182,3636.3196904653182,3636.3196904653182]
[null,"Powercor",null,null,null,"$",null,null,{"$f":"M32","v":3429.5369551785575},3369.8068252758985,3376.8054652758988,3376.8054652758988,3376.8054652758988,3369.8068252758985,3369.8068252758985,3369.8068252758985,3369.8068252758985,3369.8068252758985,3369.8068252758985,3369.8068252758985,3369.8068252758985]
[null,"United Energy",null,null,null,"$",null,null,{"$f":"M33","v":3647.1137513524204},3614.4683231655035,3621.4669631655033,3621.4669631655033,3621.4669631655033,3614.4683231655035,3614.4683231655035,3614.4683231655035,3614.4683231655035,3614.4683231655035,3614.4683231655035,3614.4683231655035,3614.4683231655035]
[]
[null,{"$f":"\"Bills - \"&$N$26","v":"Bills - 20000 kWh/yr"}]
[null,"Ausnet",null,null,null,{"$f":"$M$16","v":"$"},null,null,{"$f":"N29","v":7607.2323848336509},7440.7041857101312,7494.2941719181299,7447.702825710131,7447.702825710131,7534.886283918132,7440.7041857101312,7440.7041857101312,7440.7041857101312,7440.7041857101312,7440.7041857101312,7440.7041857101312,7440.7041857101312]
[null,"Citipower",null,null,null,{"$f":"$M$16","v":"$"},null,null,{"$f":"N30","v":5494.2572062682439},5400.9046660759786,5407.9033060759793,5407.9033060759793,5407.9033060759793,5400.9046660759786,5400.9046660759786,5400.9046660759786,5400.9046660759786,5400.9046660759786,5400.9046660759786,5400.9046660759786,5400.9046660759786]
[null,"Jemena",null,null,null,"$",null,null,{"$f":"N31","v":5910.6660504396923},5781.9132070721307,5788.9118470721305,5788.9118470721305,5788.9118470721305,5781.9132070721307,5781.9132070721307,5781.9132070721307,5781.9132070721307,5781.9132070721307,5781.9132070721307,5781.9132070721307,5781.9132070721307]
[null,"Powercor",null,null,null,"$",null,null,{"$f":"N32","v":5377.9294161162106},5285.1373174630962,5292.135957463096,5292.135957463096,5292.135957463096,5285.1373174630962,5285.1373174630962,5285.1373174630962,5285.1373174630962,5285.1373174630962,5285.1373174630962,5285.1373174630962,5285.1373174630962]
[null,"United Energy",null,null,null,"$",null,null,{"$f":"N33","v":5838.9872906833989},5788.2998878791041,5795.2985278791039,5795.2985278791039,5795.2985278791039,5788.2998878791041,5788.2998878791041,5788.2998878791041,5788.2998878791041,5788.2998878791041,5788.2998878791041,5788.2998878791041,5788.2998878791041]
[]
[null,{"$f":"\"Bills - \"&$O$26","v":"Bills - 40000 kWh/yr"}]
[null,"Ausnet",null,null,null,{"$f":"$M$16","v":"$"},null,null,{"$f":"O29","v":14982.606427790544},14650.286374799562,14703.876361007564,14657.285014799563,14657.285014799563,14744.468473007562,14650.286374799562,14650.286374799562,14650.286374799562,14650.286374799562,14650.286374799562,14650.286374799562,14650.286374799562]
[null,"Citipower",null,null,null,{"$f":"$M$16","v":"$"},null,null,{"$f":"O30","v":10499.062748764409},10328.327045156859,10335.325685156859,10335.325685156859,10335.325685156859,10328.327045156859,10328.327045156859,10328.327045156859,10328.327045156859,10328.327045156859,10328.327045156859,10328.327045156859,10328.327045156859]
[null,"Jemena",null,null,null,"$",null,null,{"$f":"O31","v":11369.972947926413},11145.896998589162,11152.895638589162,11152.895638589162,11152.895638589162,11145.896998589162,11145.896998589162,11145.896998589162,11145.896998589162,11145.896998589162,11145.896998589162,11145.896998589162,11145.896998589162]
[null,"Powercor",null,null,null,"$",null,null,{"$f":"O32","v":10248.910568460344},10073.463547931093,10080.462187931093,10080.462187931093,10080.462187931093,10073.463547931093,10073.463547931093,10073.463547931093,10073.463547931093,10073.463547931093,10073.463547931093,10073.463547931093,10073.463547931093]
[null,"United Energy",null,null,null,"$",null,null,{"$f":"O33","v":11318.671139010847},11222.878799663107,11229.877439663107,11229.877439663107,11229.877439663107,11222.878799663107,11222.878799663107,11222.878799663107,11222.878799663107,11222.878799663107,11222.878799663107,11222.878799663107,11222.878799663107]
[]
["END"]

{"sheet":"Compare_O","index":10,"n_rows":283,"n_cols":21,"rows_kept":283,"cut":false,"hidden":true,"merged":[[5,0,5,2]]}
[{"$f":"MdlTtl","v":"Victorian Default Offer Model"}]
[{"$f":"_xlfn.SHEET()","v":11},"COMPARISON OF DRAFT AND FINAL OUTPUTS",null,null,null,null,null,null,"Period Selected:"]
[null,"Output comparison between Draft and Final",null,null,null,null,"Start",{"$f":"Inputs_A_Dr!$C$17","v":"2020-01-01"}]
[null,{"$f":"Chk_C!B10","v":"Error check breaches: 16. Update model macro: 1"},null,null,null,null,"End",{"$f":"Inputs_A_Dr!$C$18","v":"2020-12-31"}]
[]
["To Contents"]
[]
[{"$f":"ROUNDDOWN(MAX($A$7:OFFSET(A8,-One,0),$A$2*Sht)+Sxn,0)","v":1101},"VDO Tariff Rates & Bills for comparison"]
[]
[null,"Period start",{"$f":"H3","v":"2020-01-01"}]
[null,"Period end",{"$f":"H4","v":"2020-12-31"}]
[]
[null,"Residential",null,null,null,"Rates",null,null,null,null,null,null,"Bills"]
[]
[null,"Zone",null,null,null,{"$f":"Calc_C_Dr!F267","v":"Supply charge per day"},null,{"$f":"Gen_A!$B$97","v":"Single rate"},{"$f":"Gen_A!$B$98","v":"Block 1"},{"$f":"Gen_A!$B$99","v":"Balance"},{"$f":"Gen_A!$B$100","v":"Controlled load"},null,{"$f":"Gen_A!$B$105&\" kWh/yr\"","v":"2000 kWh/yr"},{"$f":"Gen_A!$B$106&\" kWh/yr\"","v":"4000 kWh/yr"},{"$f":"Gen_A!$B$107&\" kWh/yr\"","v":"8000 kWh/yr"}]
[null,null,null,null,null,"$/day",null,"$/kWh","$/kWh","$/kWh","$/kWh",null,"$","$","$"]
[]
[null,{"$f":"INDEX(Gen_A!$B$89:$B$93,C18)","v":"Ausnet"},{"$f":"Gen_A!A89","v":1},null,null,{"$f":"IFERROR((Tariff_O_F!F18-Tariff_O_Dr!F18)/Tariff_O_Dr!F18,Zero)","v":-2.2601212226892174E-2},null,{"$f":"IFERROR((Tariff_O_F!H18-Tariff_O_Dr!H18)/Tariff_O_Dr!H18,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!I18-Tariff_O_Dr!I18)/Tariff_O_Dr!I18,Zero)","v":9.6564929169237548E-2},{"$f":"IFERROR((Tariff_O_F!J18-Tariff_O_Dr!J18)/Tariff_O_Dr!J18,Zero)","v":3.194458824034923E-2},{"$f":"IFERROR((Tariff_O_F!K18-Tariff_O_Dr!K18)/Tariff_O_Dr!K18,Zero)","v":0.10862657650558287},null,{"$f":"IFERROR((Tariff_O_F!M18-Tariff_O_Dr!M18)/Tariff_O_Dr!M18,Zero)","v":4.5090108449826527E-2},{"$f":"IFERROR((Tariff_O_F!N18-Tariff_O_Dr!N18)/Tariff_O_Dr!N18,Zero)","v":6.1058887443033075E-2},{"$f":"IFERROR((Tariff_O_F!O18-Tariff_O_Dr!O18)/Tariff_O_Dr!O18,Zero)","v":4.994502490589825E-2}]
[null,{"$f":"INDEX(Gen_A!$B$89:$B$93,C19)","v":"Citipower"},{"$f":"Gen_A!A90","v":2},null,null,{"$f":"IFERROR((Tariff_O_F!F19-Tariff_O_Dr!F19)/Tariff_O_Dr!F19,Zero)","v":-2.0529808660473474E-3},null,{"$f":"IFERROR((Tariff_O_F!H19-Tariff_O_Dr!H19)/Tariff_O_Dr!H19,Zero)","v":7.8247679327255723E-2},{"$f":"IFERROR((Tariff_O_F!I19-Tariff_O_Dr!I19)/Tariff_O_Dr!I19,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!J19-Tariff_O_Dr!J19)/Tariff_O_Dr!J19,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!K19-Tariff_O_Dr!K19)/Tariff_O_Dr!K19,Zero)","v":9.0214907018302801E-2},null,{"$f":"IFERROR((Tariff_O_F!M19-Tariff_O_Dr!M19)/Tariff_O_Dr!M19,Zero)","v":4.0525246337488878E-2},{"$f":"IFERROR((Tariff_O_F!N19-Tariff_O_Dr!N19)/Tariff_O_Dr!N19,Zero)","v":5.3596282025836113E-2},{"$f":"IFERROR((Tariff_O_F!O19-Tariff_O_Dr!O19)/Tariff_O_Dr!O19,Zero)","v":6.3686998209760398E-2}]
[null,{"$f":"INDEX(Gen_A!$B$89:$B$93,C20)","v":"Jemena"},{"$f":"Gen_A!A91","v":3},null,null,{"$f":"IFERROR((Tariff_O_F!F20-Tariff_O_Dr!F20)/Tariff_O_Dr!F20,Zero)","v":2.8421472481113342E-3},null,{"$f":"IFERROR((Tariff_O_F!H20-Tariff_O_Dr!H20)/Tariff_O_Dr!H20,Zero)","v":7.6763042930068831E-2},{"$f":"IFERROR((Tariff_O_F!I20-Tariff_O_Dr!I20)/Tariff_O_Dr!I20,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!J20-Tariff_O_Dr!J20)/Tariff_O_Dr!J20,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!K20-Tariff_O_Dr!K20)/Tariff_O_Dr!K20,Zero)","v":9.1532545066496926E-2},null,{"$f":"IFERROR((Tariff_O_F!M20-Tariff_O_Dr!M20)/Tariff_O_Dr!M20,Zero)","v":4.5485804641491136E-2},{"$f":"IFERROR((Tariff_O_F!N20-Tariff_O_Dr!N20)/Tariff_O_Dr!N20,Zero)","v":5.6928183980664328E-2},{"$f":"IFERROR((Tariff_O_F!O20-Tariff_O_Dr!O20)/Tariff_O_Dr!O20,Zero)","v":6.5308893442934723E-2}]
[null,{"$f":"INDEX(Gen_A!$B$89:$B$93,C21)","v":"Powercor"},{"$f":"Gen_A!A92","v":4},null,null,{"$f":"IFERROR((Tariff_O_F!F21-Tariff_O_Dr!F21)/Tariff_O_Dr!F21,Zero)","v":6.8925846097203669E-4},null,{"$f":"IFERROR((Tariff_O_F!H21-Tariff_O_Dr!H21)/Tariff_O_Dr!H21,Zero)","v":8.7896940009809577E-2},{"$f":"IFERROR((Tariff_O_F!I21-Tariff_O_Dr!I21)/Tariff_O_Dr!I21,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!J21-Tariff_O_Dr!J21)/Tariff_O_Dr!J21,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!K21-Tariff_O_Dr!K21)/Tariff_O_Dr!K21,Zero)","v":9.6063160860920468E-2},null,{"$f":"IFERROR((Tariff_O_F!M21-Tariff_O_Dr!M21)/Tariff_O_Dr!M21,Zero)","v":4.5451913629477168E-2},{"$f":"IFERROR((Tariff_O_F!N21-Tariff_O_Dr!N21)/Tariff_O_Dr!N21,Zero)","v":5.9848725267158231E-2},{"$f":"IFERROR((Tariff_O_F!O21-Tariff_O_Dr!O21)/Tariff_O_Dr!O21,Zero)","v":7.1185404622390688E-2}]
[null,{"$f":"INDEX(Gen_A!$B$89:$B$93,C22)","v":"United Energy"},{"$f":"Gen_A!A93","v":5},null,null,{"$f":"IFERROR((Tariff_O_F!F22-Tariff_O_Dr!F22)/Tariff_O_Dr!F22,Zero)","v":-1.5467458348005217E-3},null,{"$f":"IFERROR((Tariff_O_F!H22-Tariff_O_Dr!H22)/Tariff_O_Dr!H22,Zero)","v":0.10939058533504725},{"$f":"IFERROR((Tariff_O_F!I22-Tariff_O_Dr!I22)/Tariff_O_Dr!I22,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!J22-Tariff_O_Dr!J22)/Tariff_O_Dr!J22,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!K22-Tariff_O_Dr!K22)/Tariff_O_Dr!K22,Zero)","v":0.11264658801301546},null,{"$f":"IFERROR((Tariff_O_F!M22-Tariff_O_Dr!M22)/Tariff_O_Dr!M22,Zero)","v":6.6100079463536368E-2},{"$f":"IFERROR((Tariff_O_F!N22-Tariff_O_Dr!N22)/Tariff_O_Dr!N22,Zero)","v":8.2498316270665464E-2},{"$f":"IFERROR((Tariff_O_F!O22-Tariff_O_Dr!O22)/Tariff_O_Dr!O22,Zero)","v":9.4089939420359328E-2}]
[]
[null,{"$f":"B18","v":"Ausnet"},null,null,null,{"$f":"IF(ABS(F18)>OutputTol,One,Zero)","v":0},null,{"$f":"IF(ABS(H18)>OutputTol,One,Zero)","v":0},0,0,0]
[null,{"$f":"B19","v":"Citipower"},null,null,null,{"$f":"IF(ABS(F19)>OutputTol,One,Zero)","v":0},null,0,0,0,0]
[null,"Jemena",null,null,null,{"$f":"IF(ABS(F20)>OutputTol,One,Zero)","v":0},null,0,0,0,0]
[null,"Powercor",null,null,null,{"$f":"IF(ABS(F21)>OutputTol,One,Zero)","v":0},null,0,0,0,0]
[null,"United Energy",null,null,null,{"$f":"IF(ABS(F22)>OutputTol,One,Zero)","v":0},null,0,0,0,0,null,"Check: Residential deviation of final from draft ",null,null,null,{"$f":"SUM(F24:F28,H24:K28)","v":0}]
[]
[null,"Small business",null,null,null,"Rates",null,null,null,null,null,null,"Bills"]
[]
[null,"Zone",null,null,null,{"$f":"F15","v":"Supply charge per day"},null,{"$f":"Gen_A!$B$97","v":"Single rate"},{"$f":"Gen_A!$B$98","v":"Block 1"},{"$f":"Gen_A!$B$99","v":"Balance"},{"$f":"Gen_A!$B$100","v":"Controlled load"},null,{"$f":"Gen_A!$B$110&\" kWh/yr\"","v":"12000 kWh/yr"},{"$f":"Gen_A!$B$111&\" kWh/yr\"","v":"20000 kWh/yr"},{"$f":"Gen_A!$B$112&\" kWh/yr\"","v":"40000 kWh/yr"}]
[null,null,null,null,null,"$/day",null,"$/kWh","$/kWh","$/kWh","$/kWh",null,"$","$","$"]
[]
[null,{"$f":"B18","v":"Ausnet"},1,null,null,{"$f":"IFERROR((Tariff_O_F!F29-Tariff_O_Dr!F29)/Tariff_O_Dr!F29,Zero)","v":-2.2601212226892174E-2},null,{"$f":"IFERROR((Tariff_O_F!H29-Tariff_O_Dr!H29)/Tariff_O_Dr!H29,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!I29-Tariff_O_Dr!I29)/Tariff_O_Dr!I29,Zero)","v":6.0860780528670805E-2},{"$f":"IFERROR((Tariff_O_F!J29-Tariff_O_Dr!J29)/Tariff_O_Dr!J29,Zero)","v":2.909372262913705E-2},null,null,{"$f":"IFERROR((Tariff_O_F!M29-Tariff_O_Dr!M29)/Tariff_O_Dr!M29,Zero)","v":3.330327272135223E-2},{"$f":"IFERROR((Tariff_O_F!N29-Tariff_O_Dr!N29)/Tariff_O_Dr!N29,Zero)","v":3.1670773283341308E-2},{"$f":"IFERROR((Tariff_O_F!O29-Tariff_O_Dr!O29)/Tariff_O_Dr!O29,Zero)","v":3.0402188101316768E-2}]
[null,"Citipower",2,null,null,{"$f":"IFERROR((Tariff_O_F!F30-Tariff_O_Dr!F30)/Tariff_O_Dr!F30,Zero)","v":-1.7349634873936295E-3},null,{"$f":"IFERROR((Tariff_O_F!H30-Tariff_O_Dr!H30)/Tariff_O_Dr!H30,Zero)","v":6.5621379286470785E-2},{"$f":"IFERROR((Tariff_O_F!I30-Tariff_O_Dr!I30)/Tariff_O_Dr!I30,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!J30-Tariff_O_Dr!J30)/Tariff_O_Dr!J30,Zero)","v":0},null,null,{"$f":"IFERROR((Tariff_O_F!M30-Tariff_O_Dr!M30)/Tariff_O_Dr!M30,Zero)","v":5.6181370198693147E-2},{"$f":"IFERROR((Tariff_O_F!N30-Tariff_O_Dr!N30)/Tariff_O_Dr!N30,Zero)","v":5.9620991463589311E-2},{"$f":"IFERROR((Tariff_O_F!O30-Tariff_O_Dr!O30)/Tariff_O_Dr!O30,Zero)","v":6.2481320518829882E-2}]
[null,"Jemena",3,null,null,{"$f":"IFERROR((Tariff_O_F!F31-Tariff_O_Dr!F31)/Tariff_O_Dr!F31,Zero)","v":-4.4503796621745778E-2},null,{"$f":"IFERROR((Tariff_O_F!H31-Tariff_O_Dr!H31)/Tariff_O_Dr!H31,Zero)","v":6.3733168876241253E-2},{"$f":"IFERROR((Tariff_O_F!I31-Tariff_O_Dr!I31)/Tariff_O_Dr!I31,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!J31-Tariff_O_Dr!J31)/Tariff_O_Dr!J31,Zero)","v":0},null,null,{"$f":"IFERROR((Tariff_O_F!M31-Tariff_O_Dr!M31)/Tariff_O_Dr!M31,Zero)","v":5.062490796507791E-2},{"$f":"IFERROR((Tariff_O_F!N31-Tariff_O_Dr!N31)/Tariff_O_Dr!N31,Zero)","v":5.5467815251375917E-2},{"$f":"IFERROR((Tariff_O_F!O31-Tariff_O_Dr!O31)/Tariff_O_Dr!O31,Zero)","v":5.9436435252589064E-2}]
[null,"Powercor",4,null,null,{"$f":"IFERROR((Tariff_O_F!F32-Tariff_O_Dr!F32)/Tariff_O_Dr!F32,Zero)","v":6.2582172024966095E-4},null,{"$f":"IFERROR((Tariff_O_F!H32-Tariff_O_Dr!H32)/Tariff_O_Dr!H32,Zero)","v":7.5385227150282411E-2},{"$f":"IFERROR((Tariff_O_F!I32-Tariff_O_Dr!I32)/Tariff_O_Dr!I32,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!J32-Tariff_O_Dr!J32)/Tariff_O_Dr!J32,Zero)","v":0},null,null,{"$f":"IFERROR((Tariff_O_F!M32-Tariff_O_Dr!M32)/Tariff_O_Dr!M32,Zero)","v":6.4334420210832133E-2},{"$f":"IFERROR((Tariff_O_F!N32-Tariff_O_Dr!N32)/Tariff_O_Dr!N32,Zero)","v":6.8338063111681557E-2},{"$f":"IFERROR((Tariff_O_F!O32-Tariff_O_Dr!O32)/Tariff_O_Dr!O32,Zero)","v":7.1687355993125604E-2}]
[null,"United Energy",5,null,null,{"$f":"IFERROR((Tariff_O_F!F33-Tariff_O_Dr!F33)/Tariff_O_Dr!F33,Zero)","v":1.9828496659150159E-3},null,{"$f":"IFERROR((Tariff_O_F!H33-Tariff_O_Dr!H33)/Tariff_O_Dr!H33,Zero)","v":9.6507353917260286E-2},{"$f":"IFERROR((Tariff_O_F!I33-Tariff_O_Dr!I33)/Tariff_O_Dr!I33,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!J33-Tariff_O_Dr!J33)/Tariff_O_Dr!J33,Zero)","v":0},null,null,{"$f":"IFERROR((Tariff_O_F!M33-Tariff_O_Dr!M33)/Tariff_O_Dr!M33,Zero)","v":8.7195064232875139E-2},{"$f":"IFERROR((Tariff_O_F!N33-Tariff_O_Dr!N33)/Tariff_O_Dr!N33,Zero)","v":9.0690766541108817E-2},{"$f":"IFERROR((Tariff_O_F!O33-Tariff_O_Dr!O33)/Tariff_O_Dr!O33,Zero)","v":9.3506738443289716E-2}]
[]
[null,{"$f":"B35","v":"Ausnet"},null,null,null,{"$f":"IF(ABS(F35)>OutputTol,One,Zero)","v":0},null,{"$f":"IF(ABS(H35)>OutputTol,One,Zero)","v":0},0,0]
[null,{"$f":"B36","v":"Citipower"},null,null,null,{"$f":"IF(ABS(F36)>OutputTol,One,Zero)","v":0},null,0,0,0]
[null,"Jemena",null,null,null,{"$f":"IF(ABS(F37)>OutputTol,One,Zero)","v":0},null,0,0,0]
[null,"Powercor",null,null,null,{"$f":"IF(ABS(F38)>OutputTol,One,Zero)","v":0},null,0,0,0]
[null,"United Energy",null,null,null,{"$f":"IF(ABS(F39)>OutputTol,One,Zero)","v":0},null,0,0,0,null,null,"Check: Small business deviation of final from draft ",null,null,null,{"$f":"SUM(F41:F45,H41:K45)","v":0}]
[]
[{"$f":"ROUNDDOWN(MAX($A$7:OFFSET(A47,-One,0),$A$2*Sht)+Sxn,0)","v":1102},"Time Series Graphs for comparison - Deviation of Final from Draft"]
[]
[null,null,null,null,null,null,null,"Match "]
[null,"Residential",null,null,"Please select customer type",null,null,{"$f":"MATCH(B50,Gen_A!$B$84:$B$85,0)","v":1}]
[null,"Single rate",null,null,"Please select the type of rate",null,null,{"$f":"MATCH(B51,Gen_A!$B$97:$B$100,0)","v":1}]
[null,"Customer - Medium",null,null,"Please select the customer size",null,null,{"$f":"MATCH(B52,Gen_A!$J$105:$J$107,0)","v":2}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[{"$f":"ROUNDDOWN(MAX($A$7:OFFSET(A73,-One,0),$A$2*Sht)+Sxn,0)","v":1103},"Selected Output - Deviation of Final from Draft"]
[]
[null,"Period start",null,null,null,null,null,null,null,{"$f":"Flags_C!J11","v":"2019-07-01"},{"$f":"Flags_C!K11","v":"2020-01-01"},{"$f":"Flags_C!L11","v":"2021-01-01"},{"$f":"Flags_C!M11","v":"2022-01-01"},{"$f":"Flags_C!N11","v":"2023-01-01"},{"$f":"Flags_C!O11","v":"2024-01-01"},{"$f":"Flags_C!P11","v":"2025-01-01"},{"$f":"Flags_C!Q11","v":"2026-01-01"},{"$f":"Flags_C!R11","v":"2027-01-01"},{"$f":"Flags_C!S11","v":"2028-01-01"},{"$f":"Flags_C!T11","v":"2029-01-01"},{"$f":"Flags_C!U11","v":"2030-01-01"}]
[null,"Period end",null,null,null,null,null,null,null,{"$f":"Flags_C!J12","v":"2019-12-31"},{"$f":"Flags_C!K12","v":"2020-12-31"},{"$f":"Flags_C!L12","v":"2021-12-31"},{"$f":"Flags_C!M12","v":"2022-12-31"},{"$f":"Flags_C!N12","v":"2023-12-31"},{"$f":"Flags_C!O12","v":"2024-12-31"},{"$f":"Flags_C!P12","v":"2025-12-31"},{"$f":"Flags_C!Q12","v":"2026-12-31"},{"$f":"Flags_C!R12","v":"2027-12-31"},{"$f":"Flags_C!S12","v":"2028-12-31"},{"$f":"Flags_C!T12","v":"2029-12-31"},{"$f":"Flags_C!U12","v":"2030-12-31"}]
[]
[null,{"$f":"B169","v":"Supply charge per day"}]
[null,"Ausnet",null,null,null,null,null,null,null,{"$f":"CHOOSE($H$50,J170,J228)","v":0},-1.6587377853284152E-2,-1.6587377853284152E-2,-1.6587377853284152E-2,0,0,0,0,0,0,0,0]
[null,"Citipower",null,null,null,null,null,null,null,{"$f":"CHOOSE($H$50,J171,J229)","v":0},-1.7049289429585078E-2,-1.7049289429585078E-2,-1.7049289429585078E-2,0,0,0,0,0,0,0,0]
[null,"Jemena",null,null,null,null,null,null,null,{"$f":"CHOOSE($H$50,J172,J230)","v":0},-8.4985256647788342E-3,-1.8745968158238424E-2,-1.8745968158238424E-2,0,0,0,0,0,0,0,0]
[null,"Powercor",null,null,null,null,null,null,null,{"$f":"CHOOSE($H$50,J173,J231)","v":0},-1.5309214562781856E-2,-1.5309214562781856E-2,-1.5309214562781856E-2,0,-1.2790313745226649E-2,0,0,0,0,0,0]
[null,"United Energy",null,null,null,null,null,null,null,{"$f":"CHOOSE($H$50,J174,J232)","v":0},-2.0603169821996364E-2,-2.0603169821996364E-2,-2.0603169821996364E-2,0,0,1.1692999270918845E-2,0,0,0,0,0]
[null,"Maximum graph height",null,null,null,null,null,null,null,{"$f":"MAX(ABS(J87),ABS(J88))","v":0},2.0603169821996364E-2,2.0603169821996364E-2,2.0603169821996364E-2,0,1.2790313745226649E-2,1.1692999270918845E-2,0,0,0,0,0]
[null,"Minimum graph height",null,null,null,null,null,null,null,{"$f":"-J84","v":0},{"$f":"-K84","v":-2.0603169821996364E-2},-2.0603169821996364E-2,-2.0603169821996364E-2,0,-1.2790313745226649E-2,-1.1692999270918845E-2,0,0,0,0,0]
[]
[null,"Maximum",null,null,null,null,null,null,null,{"$f":"MAX(J79:J83)","v":0},{"$f":"MAX(K79:K83)","v":-8.4985256647788342E-3},-1.5309214562781856E-2,-1.5309214562781856E-2,0,0,1.1692999270918845E-2,0,0,0,0,0]
[null,"Minimum",null,null,null,null,null,null,null,{"$f":"MIN(J79:J83)","v":0},{"$f":"MIN(K79:K83)","v":-2.0603169821996364E-2},-2.0603169821996364E-2,-2.0603169821996364E-2,0,-1.2790313745226649E-2,0,0,0,0,0,0]
[]
[null,"Rate Selected",null,null,null,{"$f":"B51","v":"Single rate"},{"$f":"H51","v":1}]
[null,{"$f":"B79","v":"Ausnet"},null,null,null,null,null,null,null,{"$f":"CHOOSE($G$90,J103,J110,J117,J124)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B80","v":"Citipower"},null,null,null,null,null,null,null,{"$f":"CHOOSE($G$90,J104,J111,J118,J125)","v":0},0,0,-1.0424264852461817E-2,0,0,0,0,0,0,0,0]
[null,{"$f":"B81","v":"Jemena"},null,null,null,null,null,null,null,{"$f":"CHOOSE($G$90,J105,J112,J119,J126)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B82","v":"Powercor"},null,null,null,null,null,null,null,{"$f":"CHOOSE($G$90,J106,J113,J120,J127)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B83","v":"United Energy"},null,null,null,null,null,null,null,{"$f":"CHOOSE($G$90,J107,J114,J121,J128)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"Maximum graph height",null,null,null,null,null,null,null,{"$f":"MAX(ABS(J99),ABS(J100))","v":0},0,0,1.0424264852461817E-2,0,0,0,0,0,0,0,0]
[null,"Minimum graph height",null,null,null,null,null,null,null,{"$f":"-J96","v":0},{"$f":"-K96","v":0},{"$f":"-L96","v":0},{"$f":"-M96","v":-1.0424264852461817E-2},{"$f":"-N96","v":0},{"$f":"-O96","v":0},{"$f":"-P96","v":0},{"$f":"-Q96","v":0},{"$f":"-R96","v":0},{"$f":"-S96","v":0},{"$f":"-T96","v":0},{"$f":"-U96","v":0}]
[]
[null,"Maximum",null,null,null,null,null,null,null,{"$f":"MAX(J91:J95)","v":0},{"$f":"MAX(K91:K95)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Minimum",null,null,null,null,null,null,null,{"$f":"MIN(J91:J95)","v":0},{"$f":"MIN(K91:K95)","v":0},0,-1.0424264852461817E-2,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"B176","v":"Single rate"}]
[null,"Ausnet",null,null,null,null,null,null,null,{"$f":"CHOOSE($H$50,J177,J235)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"Citipower",null,null,null,null,null,null,null,0,0,0,-1.0424264852461817E-2,0,0,0,0,0,0,0,0]
[null,"Jemena",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Powercor",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"United Energy",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"B183","v":"Block 1"}]
[null,"Ausnet",null,null,null,null,null,null,null,{"$f":"CHOOSE($H$50,J184,J242)","v":0},0,0,0,-3.815161772615281E-2,0,0,0,0,0,0,0]
[null,"Citipower",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Jemena",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Powercor",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"United Energy",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"B190","v":"Balance"}]
[null,"Ausnet",null,null,null,null,null,null,null,{"$f":"CHOOSE($H$50,J191,J249)","v":0},0,0,0,2.286836732846226E-3,0,0,0,0,0,0,0]
[null,"Citipower",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Jemena",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Powercor",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"United Energy",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"B197","v":"Controlled load"}]
[null,"Ausnet",null,null,null,null,null,null,null,{"$f":"CHOOSE($H$50,J198,J256)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"Citipower",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Jemena",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Powercor",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"United Energy",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Customer Size",null,null,null,{"$f":"B52","v":"Customer - Medium"},{"$f":"H52","v":2}]
[null,{"$f":"B143","v":"Ausnet"},null,null,null,null,null,null,null,{"$f":"CHOOSE($G$130,J143,J150,J157)","v":0},{"$f":"CHOOSE($G$130,K143,K150,K157)","v":-4.5598213706315388E-3},-4.5598213706315388E-3,-4.5598213706315388E-3,-2.633431501204004E-2,0,0,0,0,0,0,0]
[null,{"$f":"B144","v":"Citipower"},null,null,null,null,null,null,null,{"$f":"CHOOSE($G$130,J144,J151,J158)","v":0},-5.2204189446625783E-3,-5.2204189446625783E-3,-1.243810053326711E-2,0,0,0,0,0,0,0,0]
[null,"Jemena",null,null,null,null,null,null,null,0,-2.2615937820332339E-3,-5.0267295534327291E-3,-5.0267295534327291E-3,0,0,0,0,0,0,0,0]
[null,"Powercor",null,null,null,null,null,null,null,0,-4.9346857654975042E-3,-4.9346857654975042E-3,-4.9346857654975042E-3,0,-4.1156230223053075E-3,0,0,0,0,0,0]
[null,"United Energy",null,null,null,null,null,null,null,0,-5.0440794304403274E-3,-5.0440794304403274E-3,-5.0440794304403274E-3,0,0,2.7931306868418668E-3,0,0,0,0,0]
[null,"Maximum graph height",null,null,null,null,null,null,null,{"$f":"MAX(ABS(J139),ABS(J140))","v":0},5.2204189446625783E-3,5.2204189446625783E-3,1.243810053326711E-2,2.633431501204004E-2,4.1156230223053075E-3,2.7931306868418668E-3,0,0,0,0,0]
[null,"Minimum graph height",null,null,null,null,null,null,null,{"$f":"-J136","v":0},{"$f":"-K136","v":-5.2204189446625783E-3},{"$f":"-L136","v":-5.2204189446625783E-3},{"$f":"-M136","v":-1.243810053326711E-2},{"$f":"-N136","v":-2.633431501204004E-2},{"$f":"-O136","v":-4.1156230223053075E-3},{"$f":"-P136","v":-2.7931306868418668E-3},{"$f":"-Q136","v":0},{"$f":"-R136","v":0},{"$f":"-S136","v":0},{"$f":"-T136","v":0},{"$f":"-U136","v":0}]
[]
[null,"Maximum",null,null,null,null,null,null,null,{"$f":"MAX(J131:J135)","v":0},{"$f":"MAX(K131:K135)","v":-2.2615937820332339E-3},-4.5598213706315388E-3,-4.5598213706315388E-3,0,0,2.7931306868418668E-3,0,0,0,0,0]
[null,"Minimum",null,null,null,null,null,null,null,{"$f":"MIN(J131:J135)","v":0},{"$f":"MIN(K131:K135)","v":-5.2204189446625783E-3},-5.2204189446625783E-3,-1.243810053326711E-2,-2.633431501204004E-2,-4.1156230223053075E-3,0,0,0,0,0,0]
[]
[null,"Bills - Small"]
[null,{"$f":"B205","v":"Ausnet"},null,null,null,null,null,null,null,{"$f":"CHOOSE($H$50,J205,J263)","v":0},-7.1809823967984134E-3,-7.1809823967984134E-3,-7.1809823967984134E-3,-2.2154002937502585E-2,0,0,0,0,0,0,0]
[null,{"$f":"B206","v":"Citipower"},null,null,null,null,null,null,null,0,-7.9933182810931428E-3,-7.9933182810931428E-3,-1.3513031305739909E-2,0,0,0,0,0,0,0,0]
[null,{"$f":"B207","v":"Jemena"},null,null,null,null,null,null,null,0,-3.5724906019717687E-3,-7.9276582987435704E-3,-7.9276582987435704E-3,0,0,0,0,0,0,0,0]
[null,{"$f":"B208","v":"Powercor"},null,null,null,null,null,null,null,0,-7.4635976228726569E-3,-7.4635976228726569E-3,-7.4635976228726569E-3,0,-6.227411167591769E-3,0,0,0,0,0,0]
[null,{"$f":"B209","v":"United Energy"},null,null,null,null,null,null,null,0,-8.1041069221977676E-3,-8.1041069221977676E-3,-8.1041069221977676E-3,0,0,4.5091511922168218E-3,0,0,0,0,0]
[]
[null,"Bills - Medium"]
[null,{"$f":"B212","v":"Ausnet"},null,null,null,null,null,null,null,{"$f":"CHOOSE($H$50,J212,J270)","v":0},-4.5598213706315388E-3,-4.5598213706315388E-3,-4.5598213706315388E-3,-2.633431501204004E-2,0,0,0,0,0,0,0]
[null,{"$f":"B213","v":"Citipower"},null,null,null,null,null,null,null,0,-5.2204189446625783E-3,-5.2204189446625783E-3,-1.243810053326711E-2,0,0,0,0,0,0,0,0]
[null,{"$f":"B214","v":"Jemena"},null,null,null,null,null,null,null,0,-2.2615937820332339E-3,-5.0267295534327291E-3,-5.0267295534327291E-3,0,0,0,0,0,0,0,0]
[null,{"$f":"B215","v":"Powercor"},null,null,null,null,null,null,null,0,-4.9346857654975042E-3,-4.9346857654975042E-3,-4.9346857654975042E-3,0,-4.1156230223053075E-3,0,0,0,0,0,0]
[null,{"$f":"B216","v":"United Energy"},null,null,null,null,null,null,null,0,-5.0440794304403274E-3,-5.0440794304403274E-3,-5.0440794304403274E-3,0,0,2.7931306868418668E-3,0,0,0,0,0]
[]
[null,"Bills - Large"]
[null,{"$f":"B219","v":"Ausnet"},null,null,null,null,null,null,null,{"$f":"CHOOSE($H$50,J219,J277)","v":0},-2.5267177858775791E-3,-2.5267177858775791E-3,-2.5267177858775791E-3,-1.4951700677769708E-2,0,0,0,0,0,0,0]
[null,{"$f":"B220","v":"Citipower"},null,null,null,null,null,null,null,0,-3.0820673406734092E-3,-3.0820673406734092E-3,-1.1611649811920003E-2,0,0,0,0,0,0,0,0]
[null,{"$f":"B221","v":"Jemena"},null,null,null,null,null,null,null,0,-1.3043512722917916E-3,-2.9025200066181062E-3,-2.9025200066181062E-3,0,0,0,0,0,0,0,0]
[null,{"$f":"B222","v":"Powercor"},null,null,null,null,null,null,null,0,-2.9414000180897877E-3,-2.9414000180897877E-3,-2.9414000180897877E-3,0,-2.4523689147365499E-3,0,0,0,0,0,0]
[null,{"$f":"B223","v":"United Energy"},null,null,null,null,null,null,null,0,-2.8738254878784911E-3,-2.8738254878784911E-3,-2.8738254878784911E-3,0,0,1.5859896404326014E-3,0,0,0,0,0]
[]
[{"$f":"ROUNDDOWN(MAX($A$7:OFFSET(A163,-One,0),$A$2*Sht)+Sxn,0)","v":1104},"Output Comparison"]
[]
[null,"Period Start",null,null,null,null,null,null,null,{"$f":"J75","v":"2019-07-01"},"2020-01-01","2021-01-01","2022-01-01","2023-01-01","2024-01-01","2025-01-01","2026-01-01","2027-01-01","2028-01-01","2029-01-01","2030-01-01"]
[null,"Period end",null,null,null,null,null,null,"Live",{"$f":"J76","v":"2019-12-31"},"2020-12-31","2021-12-31","2022-12-31","2023-12-31","2024-12-31","2025-12-31","2026-12-31","2027-12-31","2028-12-31","2029-12-31","2030-12-31"]
[null,"Residential"]
[]
[null,{"$f":"F15","v":"Supply charge per day"}]
[null,{"$f":"B18","v":"Ausnet"},null,null,null,{"$f":"$F$16","v":"$/day"},null,null,{"$f":"IFERROR((Tariff_O_F!I150-Tariff_O_Dr!I150)/Tariff_O_Dr!I150,Zero)","v":-2.2601212226892174E-2},{"$f":"IFERROR((Tariff_O_F!J150-Tariff_O_Dr!J150)/Tariff_O_Dr!J150,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!K150-Tariff_O_Dr!K150)/Tariff_O_Dr!K150,Zero)","v":-1.6587377853284152E-2},{"$f":"IFERROR((Tariff_O_F!L150-Tariff_O_Dr!L150)/Tariff_O_Dr!L150,Zero)","v":-1.6587377853284152E-2},{"$f":"IFERROR((Tariff_O_F!M150-Tariff_O_Dr!M150)/Tariff_O_Dr!M150,Zero)","v":-1.6587377853284152E-2},{"$f":"IFERROR((Tariff_O_F!N150-Tariff_O_Dr!N150)/Tariff_O_Dr!N150,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!O150-Tariff_O_Dr!O150)/Tariff_O_Dr!O150,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!P150-Tariff_O_Dr!P150)/Tariff_O_Dr!P150,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!Q150-Tariff_O_Dr!Q150)/Tariff_O_Dr!Q150,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!R150-Tariff_O_Dr!R150)/Tariff_O_Dr!R150,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!S150-Tariff_O_Dr!S150)/Tariff_O_Dr!S150,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!T150-Tariff_O_Dr!T150)/Tariff_O_Dr!T150,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!U150-Tariff_O_Dr!U150)/Tariff_O_Dr!U150,Zero)","v":0}]
[null,{"$f":"B19","v":"Citipower"},null,null,null,{"$f":"$F$16","v":"$/day"},null,null,{"$f":"IFERROR((Tariff_O_F!I151-Tariff_O_Dr!I151)/Tariff_O_Dr!I151,Zero)","v":-2.0529808660473474E-3},{"$f":"IFERROR((Tariff_O_F!J151-Tariff_O_Dr!J151)/Tariff_O_Dr!J151,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!K151-Tariff_O_Dr!K151)/Tariff_O_Dr!K151,Zero)","v":-1.7049289429585078E-2},{"$f":"IFERROR((Tariff_O_F!L151-Tariff_O_Dr!L151)/Tariff_O_Dr!L151,Zero)","v":-1.7049289429585078E-2},{"$f":"IFERROR((Tariff_O_F!M151-Tariff_O_Dr!M151)/Tariff_O_Dr!M151,Zero)","v":-1.7049289429585078E-2},{"$f":"IFERROR((Tariff_O_F!N151-Tariff_O_Dr!N151)/Tariff_O_Dr!N151,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!O151-Tariff_O_Dr!O151)/Tariff_O_Dr!O151,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!P151-Tariff_O_Dr!P151)/Tariff_O_Dr!P151,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!Q151-Tariff_O_Dr!Q151)/Tariff_O_Dr!Q151,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!R151-Tariff_O_Dr!R151)/Tariff_O_Dr!R151,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!S151-Tariff_O_Dr!S151)/Tariff_O_Dr!S151,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!T151-Tariff_O_Dr!T151)/Tariff_O_Dr!T151,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!U151-Tariff_O_Dr!U151)/Tariff_O_Dr!U151,Zero)","v":0}]
[null,{"$f":"B20","v":"Jemena"},null,null,null,"$/day",null,null,{"$f":"IFERROR((Tariff_O_F!I152-Tariff_O_Dr!I152)/Tariff_O_Dr!I152,Zero)","v":2.8421472481113342E-3},{"$f":"IFERROR((Tariff_O_F!J152-Tariff_O_Dr!J152)/Tariff_O_Dr!J152,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!K152-Tariff_O_Dr!K152)/Tariff_O_Dr!K152,Zero)","v":-8.4985256647788342E-3},{"$f":"IFERROR((Tariff_O_F!L152-Tariff_O_Dr!L152)/Tariff_O_Dr!L152,Zero)","v":-1.8745968158238424E-2},{"$f":"IFERROR((Tariff_O_F!M152-Tariff_O_Dr!M152)/Tariff_O_Dr!M152,Zero)","v":-1.8745968158238424E-2},{"$f":"IFERROR((Tariff_O_F!N152-Tariff_O_Dr!N152)/Tariff_O_Dr!N152,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!O152-Tariff_O_Dr!O152)/Tariff_O_Dr!O152,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!P152-Tariff_O_Dr!P152)/Tariff_O_Dr!P152,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!Q152-Tariff_O_Dr!Q152)/Tariff_O_Dr!Q152,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!R152-Tariff_O_Dr!R152)/Tariff_O_Dr!R152,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!S152-Tariff_O_Dr!S152)/Tariff_O_Dr!S152,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!T152-Tariff_O_Dr!T152)/Tariff_O_Dr!T152,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!U152-Tariff_O_Dr!U152)/Tariff_O_Dr!U152,Zero)","v":0}]
[null,{"$f":"B21","v":"Powercor"},null,null,null,"$/day",null,null,{"$f":"IFERROR((Tariff_O_F!I153-Tariff_O_Dr!I153)/Tariff_O_Dr!I153,Zero)","v":6.8925846097203669E-4},{"$f":"IFERROR((Tariff_O_F!J153-Tariff_O_Dr!J153)/Tariff_O_Dr!J153,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!K153-Tariff_O_Dr!K153)/Tariff_O_Dr!K153,Zero)","v":-1.5309214562781856E-2},{"$f":"IFERROR((Tariff_O_F!L153-Tariff_O_Dr!L153)/Tariff_O_Dr!L153,Zero)","v":-1.5309214562781856E-2},{"$f":"IFERROR((Tariff_O_F!M153-Tariff_O_Dr!M153)/Tariff_O_Dr!M153,Zero)","v":-1.5309214562781856E-2},{"$f":"IFERROR((Tariff_O_F!N153-Tariff_O_Dr!N153)/Tariff_O_Dr!N153,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!O153-Tariff_O_Dr!O153)/Tariff_O_Dr!O153,Zero)","v":-1.2790313745226649E-2},{"$f":"IFERROR((Tariff_O_F!P153-Tariff_O_Dr!P153)/Tariff_O_Dr!P153,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!Q153-Tariff_O_Dr!Q153)/Tariff_O_Dr!Q153,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!R153-Tariff_O_Dr!R153)/Tariff_O_Dr!R153,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!S153-Tariff_O_Dr!S153)/Tariff_O_Dr!S153,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!T153-Tariff_O_Dr!T153)/Tariff_O_Dr!T153,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!U153-Tariff_O_Dr!U153)/Tariff_O_Dr!U153,Zero)","v":0}]
[null,{"$f":"B22","v":"United Energy"},null,null,null,"$/day",null,null,{"$f":"IFERROR((Tariff_O_F!I154-Tariff_O_Dr!I154)/Tariff_O_Dr!I154,Zero)","v":-1.5467458348005217E-3},{"$f":"IFERROR((Tariff_O_F!J154-Tariff_O_Dr!J154)/Tariff_O_Dr!J154,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!K154-Tariff_O_Dr!K154)/Tariff_O_Dr!K154,Zero)","v":-2.0603169821996364E-2},{"$f":"IFERROR((Tariff_O_F!L154-Tariff_O_Dr!L154)/Tariff_O_Dr!L154,Zero)","v":-2.0603169821996364E-2},{"$f":"IFERROR((Tariff_O_F!M154-Tariff_O_Dr!M154)/Tariff_O_Dr!M154,Zero)","v":-2.0603169821996364E-2},{"$f":"IFERROR((Tariff_O_F!N154-Tariff_O_Dr!N154)/Tariff_O_Dr!N154,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!O154-Tariff_O_Dr!O154)/Tariff_O_Dr!O154,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!P154-Tariff_O_Dr!P154)/Tariff_O_Dr!P154,Zero)","v":1.1692999270918845E-2},{"$f":"IFERROR((Tariff_O_F!Q154-Tariff_O_Dr!Q154)/Tariff_O_Dr!Q154,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!R154-Tariff_O_Dr!R154)/Tariff_O_Dr!R154,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!S154-Tariff_O_Dr!S154)/Tariff_O_Dr!S154,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!T154-Tariff_O_Dr!T154)/Tariff_O_Dr!T154,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!U154-Tariff_O_Dr!U154)/Tariff_O_Dr!U154,Zero)","v":0}]
[]
[null,{"$f":"H15","v":"Single rate"}]
[null,{"$f":"B170","v":"Ausnet"},null,null,null,{"$f":"$H$16","v":"$/kWh"},null,null,{"$f":"IFERROR((Tariff_O_F!I157-Tariff_O_Dr!I157)/Tariff_O_Dr!I157,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!J157-Tariff_O_Dr!J157)/Tariff_O_Dr!J157,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!K157-Tariff_O_Dr!K157)/Tariff_O_Dr!K157,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!L157-Tariff_O_Dr!L157)/Tariff_O_Dr!L157,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!M157-Tariff_O_Dr!M157)/Tariff_O_Dr!M157,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!N157-Tariff_O_Dr!N157)/Tariff_O_Dr!N157,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!O157-Tariff_O_Dr!O157)/Tariff_O_Dr!O157,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!P157-Tariff_O_Dr!P157)/Tariff_O_Dr!P157,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!Q157-Tariff_O_Dr!Q157)/Tariff_O_Dr!Q157,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!R157-Tariff_O_Dr!R157)/Tariff_O_Dr!R157,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!S157-Tariff_O_Dr!S157)/Tariff_O_Dr!S157,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!T157-Tariff_O_Dr!T157)/Tariff_O_Dr!T157,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!U157-Tariff_O_Dr!U157)/Tariff_O_Dr!U157,Zero)","v":0}]
[null,{"$f":"B171","v":"Citipower"},null,null,null,{"$f":"$H$16","v":"$/kWh"},null,null,{"$f":"IFERROR((Tariff_O_F!I158-Tariff_O_Dr!I158)/Tariff_O_Dr!I158,Zero)","v":7.8247679327255723E-2},{"$f":"IFERROR((Tariff_O_F!J158-Tariff_O_Dr!J158)/Tariff_O_Dr!J158,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!K158-Tariff_O_Dr!K158)/Tariff_O_Dr!K158,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!L158-Tariff_O_Dr!L158)/Tariff_O_Dr!L158,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!M158-Tariff_O_Dr!M158)/Tariff_O_Dr!M158,Zero)","v":-1.0424264852461817E-2},{"$f":"IFERROR((Tariff_O_F!N158-Tariff_O_Dr!N158)/Tariff_O_Dr!N158,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!O158-Tariff_O_Dr!O158)/Tariff_O_Dr!O158,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!P158-Tariff_O_Dr!P158)/Tariff_O_Dr!P158,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!Q158-Tariff_O_Dr!Q158)/Tariff_O_Dr!Q158,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!R158-Tariff_O_Dr!R158)/Tariff_O_Dr!R158,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!S158-Tariff_O_Dr!S158)/Tariff_O_Dr!S158,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!T158-Tariff_O_Dr!T158)/Tariff_O_Dr!T158,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!U158-Tariff_O_Dr!U158)/Tariff_O_Dr!U158,Zero)","v":0}]
[null,"Jemena",null,null,null,"$/kWh",null,null,{"$f":"IFERROR((Tariff_O_F!I159-Tariff_O_Dr!I159)/Tariff_O_Dr!I159,Zero)","v":7.6763042930068831E-2},{"$f":"IFERROR((Tariff_O_F!J159-Tariff_O_Dr!J159)/Tariff_O_Dr!J159,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!K159-Tariff_O_Dr!K159)/Tariff_O_Dr!K159,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!L159-Tariff_O_Dr!L159)/Tariff_O_Dr!L159,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!M159-Tariff_O_Dr!M159)/Tariff_O_Dr!M159,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!N159-Tariff_O_Dr!N159)/Tariff_O_Dr!N159,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!O159-Tariff_O_Dr!O159)/Tariff_O_Dr!O159,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!P159-Tariff_O_Dr!P159)/Tariff_O_Dr!P159,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!Q159-Tariff_O_Dr!Q159)/Tariff_O_Dr!Q159,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!R159-Tariff_O_Dr!R159)/Tariff_O_Dr!R159,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!S159-Tariff_O_Dr!S159)/Tariff_O_Dr!S159,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!T159-Tariff_O_Dr!T159)/Tariff_O_Dr!T159,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!U159-Tariff_O_Dr!U159)/Tariff_O_Dr!U159,Zero)","v":0}]
[null,"Powercor",null,null,null,"$/kWh",null,null,{"$f":"IFERROR((Tariff_O_F!I160-Tariff_O_Dr!I160)/Tariff_O_Dr!I160,Zero)","v":8.7896940009809577E-2},{"$f":"IFERROR((Tariff_O_F!J160-Tariff_O_Dr!J160)/Tariff_O_Dr!J160,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!K160-Tariff_O_Dr!K160)/Tariff_O_Dr!K160,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!L160-Tariff_O_Dr!L160)/Tariff_O_Dr!L160,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!M160-Tariff_O_Dr!M160)/Tariff_O_Dr!M160,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!N160-Tariff_O_Dr!N160)/Tariff_O_Dr!N160,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!O160-Tariff_O_Dr!O160)/Tariff_O_Dr!O160,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!P160-Tariff_O_Dr!P160)/Tariff_O_Dr!P160,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!Q160-Tariff_O_Dr!Q160)/Tariff_O_Dr!Q160,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!R160-Tariff_O_Dr!R160)/Tariff_O_Dr!R160,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!S160-Tariff_O_Dr!S160)/Tariff_O_Dr!S160,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!T160-Tariff_O_Dr!T160)/Tariff_O_Dr!T160,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!U160-Tariff_O_Dr!U160)/Tariff_O_Dr!U160,Zero)","v":0}]
[null,"United Energy",null,null,null,"$/kWh",null,null,{"$f":"IFERROR((Tariff_O_F!I161-Tariff_O_Dr!I161)/Tariff_O_Dr!I161,Zero)","v":0.10939058533504725},{"$f":"IFERROR((Tariff_O_F!J161-Tariff_O_Dr!J161)/Tariff_O_Dr!J161,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!K161-Tariff_O_Dr!K161)/Tariff_O_Dr!K161,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!L161-Tariff_O_Dr!L161)/Tariff_O_Dr!L161,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!M161-Tariff_O_Dr!M161)/Tariff_O_Dr!M161,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!N161-Tariff_O_Dr!N161)/Tariff_O_Dr!N161,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!O161-Tariff_O_Dr!O161)/Tariff_O_Dr!O161,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!P161-Tariff_O_Dr!P161)/Tariff_O_Dr!P161,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!Q161-Tariff_O_Dr!Q161)/Tariff_O_Dr!Q161,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!R161-Tariff_O_Dr!R161)/Tariff_O_Dr!R161,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!S161-Tariff_O_Dr!S161)/Tariff_O_Dr!S161,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!T161-Tariff_O_Dr!T161)/Tariff_O_Dr!T161,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!U161-Tariff_O_Dr!U161)/Tariff_O_Dr!U161,Zero)","v":0}]
[]
[null,{"$f":"I15","v":"Block 1"}]
[null,{"$f":"B177","v":"Ausnet"},null,null,null,{"$f":"$I$16","v":"$/kWh"},null,null,{"$f":"IFERROR((Tariff_O_F!I164-Tariff_O_Dr!I164)/Tariff_O_Dr!I164,Zero)","v":9.6564929169237548E-2},{"$f":"IFERROR((Tariff_O_F!J164-Tariff_O_Dr!J164)/Tariff_O_Dr!J164,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!K164-Tariff_O_Dr!K164)/Tariff_O_Dr!K164,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!L164-Tariff_O_Dr!L164)/Tariff_O_Dr!L164,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!M164-Tariff_O_Dr!M164)/Tariff_O_Dr!M164,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!N164-Tariff_O_Dr!N164)/Tariff_O_Dr!N164,Zero)","v":-3.815161772615281E-2},{"$f":"IFERROR((Tariff_O_F!O164-Tariff_O_Dr!O164)/Tariff_O_Dr!O164,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!P164-Tariff_O_Dr!P164)/Tariff_O_Dr!P164,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!Q164-Tariff_O_Dr!Q164)/Tariff_O_Dr!Q164,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!R164-Tariff_O_Dr!R164)/Tariff_O_Dr!R164,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!S164-Tariff_O_Dr!S164)/Tariff_O_Dr!S164,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!T164-Tariff_O_Dr!T164)/Tariff_O_Dr!T164,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!U164-Tariff_O_Dr!U164)/Tariff_O_Dr!U164,Zero)","v":0}]
[null,{"$f":"B178","v":"Citipower"},null,null,null,{"$f":"$I$16","v":"$/kWh"},null,null,{"$f":"IFERROR((Tariff_O_F!I165-Tariff_O_Dr!I165)/Tariff_O_Dr!I165,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!J165-Tariff_O_Dr!J165)/Tariff_O_Dr!J165,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!K165-Tariff_O_Dr!K165)/Tariff_O_Dr!K165,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!L165-Tariff_O_Dr!L165)/Tariff_O_Dr!L165,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!M165-Tariff_O_Dr!M165)/Tariff_O_Dr!M165,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!N165-Tariff_O_Dr!N165)/Tariff_O_Dr!N165,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!O165-Tariff_O_Dr!O165)/Tariff_O_Dr!O165,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!P165-Tariff_O_Dr!P165)/Tariff_O_Dr!P165,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!Q165-Tariff_O_Dr!Q165)/Tariff_O_Dr!Q165,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!R165-Tariff_O_Dr!R165)/Tariff_O_Dr!R165,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!S165-Tariff_O_Dr!S165)/Tariff_O_Dr!S165,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!T165-Tariff_O_Dr!T165)/Tariff_O_Dr!T165,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!U165-Tariff_O_Dr!U165)/Tariff_O_Dr!U165,Zero)","v":0}]
[null,"Jemena",null,null,null,"$/kWh",null,null,{"$f":"IFERROR((Tariff_O_F!I166-Tariff_O_Dr!I166)/Tariff_O_Dr!I166,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!J166-Tariff_O_Dr!J166)/Tariff_O_Dr!J166,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!K166-Tariff_O_Dr!K166)/Tariff_O_Dr!K166,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!L166-Tariff_O_Dr!L166)/Tariff_O_Dr!L166,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!M166-Tariff_O_Dr!M166)/Tariff_O_Dr!M166,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!N166-Tariff_O_Dr!N166)/Tariff_O_Dr!N166,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!O166-Tariff_O_Dr!O166)/Tariff_O_Dr!O166,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!P166-Tariff_O_Dr!P166)/Tariff_O_Dr!P166,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!Q166-Tariff_O_Dr!Q166)/Tariff_O_Dr!Q166,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!R166-Tariff_O_Dr!R166)/Tariff_O_Dr!R166,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!S166-Tariff_O_Dr!S166)/Tariff_O_Dr!S166,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!T166-Tariff_O_Dr!T166)/Tariff_O_Dr!T166,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!U166-Tariff_O_Dr!U166)/Tariff_O_Dr!U166,Zero)","v":0}]
[null,"Powercor",null,null,null,"$/kWh",null,null,{"$f":"IFERROR((Tariff_O_F!I167-Tariff_O_Dr!I167)/Tariff_O_Dr!I167,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!J167-Tariff_O_Dr!J167)/Tariff_O_Dr!J167,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!K167-Tariff_O_Dr!K167)/Tariff_O_Dr!K167,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!L167-Tariff_O_Dr!L167)/Tariff_O_Dr!L167,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!M167-Tariff_O_Dr!M167)/Tariff_O_Dr!M167,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!N167-Tariff_O_Dr!N167)/Tariff_O_Dr!N167,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!O167-Tariff_O_Dr!O167)/Tariff_O_Dr!O167,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!P167-Tariff_O_Dr!P167)/Tariff_O_Dr!P167,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!Q167-Tariff_O_Dr!Q167)/Tariff_O_Dr!Q167,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!R167-Tariff_O_Dr!R167)/Tariff_O_Dr!R167,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!S167-Tariff_O_Dr!S167)/Tariff_O_Dr!S167,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!T167-Tariff_O_Dr!T167)/Tariff_O_Dr!T167,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!U167-Tariff_O_Dr!U167)/Tariff_O_Dr!U167,Zero)","v":0}]
[null,"United Energy",null,null,null,"$/kWh",null,null,{"$f":"IFERROR((Tariff_O_F!I168-Tariff_O_Dr!I168)/Tariff_O_Dr!I168,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!J168-Tariff_O_Dr!J168)/Tariff_O_Dr!J168,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!K168-Tariff_O_Dr!K168)/Tariff_O_Dr!K168,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!L168-Tariff_O_Dr!L168)/Tariff_O_Dr!L168,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!M168-Tariff_O_Dr!M168)/Tariff_O_Dr!M168,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!N168-Tariff_O_Dr!N168)/Tariff_O_Dr!N168,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!O168-Tariff_O_Dr!O168)/Tariff_O_Dr!O168,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!P168-Tariff_O_Dr!P168)/Tariff_O_Dr!P168,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!Q168-Tariff_O_Dr!Q168)/Tariff_O_Dr!Q168,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!R168-Tariff_O_Dr!R168)/Tariff_O_Dr!R168,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!S168-Tariff_O_Dr!S168)/Tariff_O_Dr!S168,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!T168-Tariff_O_Dr!T168)/Tariff_O_Dr!T168,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!U168-Tariff_O_Dr!U168)/Tariff_O_Dr!U168,Zero)","v":0}]
[]
[null,{"$f":"J15","v":"Balance"}]
[null,{"$f":"B184","v":"Ausnet"},null,null,null,{"$f":"$J$16","v":"$/kWh"},null,null,{"$f":"IFERROR((Tariff_O_F!I171-Tariff_O_Dr!I171)/Tariff_O_Dr!I171,Zero)","v":3.194458824034923E-2},{"$f":"IFERROR((Tariff_O_F!J171-Tariff_O_Dr!J171)/Tariff_O_Dr!J171,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!K171-Tariff_O_Dr!K171)/Tariff_O_Dr!K171,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!L171-Tariff_O_Dr!L171)/Tariff_O_Dr!L171,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!M171-Tariff_O_Dr!M171)/Tariff_O_Dr!M171,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!N171-Tariff_O_Dr!N171)/Tariff_O_Dr!N171,Zero)","v":2.286836732846226E-3},{"$f":"IFERROR((Tariff_O_F!O171-Tariff_O_Dr!O171)/Tariff_O_Dr!O171,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!P171-Tariff_O_Dr!P171)/Tariff_O_Dr!P171,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!Q171-Tariff_O_Dr!Q171)/Tariff_O_Dr!Q171,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!R171-Tariff_O_Dr!R171)/Tariff_O_Dr!R171,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!S171-Tariff_O_Dr!S171)/Tariff_O_Dr!S171,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!T171-Tariff_O_Dr!T171)/Tariff_O_Dr!T171,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!U171-Tariff_O_Dr!U171)/Tariff_O_Dr!U171,Zero)","v":0}]
[null,{"$f":"B185","v":"Citipower"},null,null,null,{"$f":"$J$16","v":"$/kWh"},null,null,{"$f":"IFERROR((Tariff_O_F!I172-Tariff_O_Dr!I172)/Tariff_O_Dr!I172,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!J172-Tariff_O_Dr!J172)/Tariff_O_Dr!J172,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!K172-Tariff_O_Dr!K172)/Tariff_O_Dr!K172,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!L172-Tariff_O_Dr!L172)/Tariff_O_Dr!L172,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!M172-Tariff_O_Dr!M172)/Tariff_O_Dr!M172,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!N172-Tariff_O_Dr!N172)/Tariff_O_Dr!N172,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!O172-Tariff_O_Dr!O172)/Tariff_O_Dr!O172,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!P172-Tariff_O_Dr!P172)/Tariff_O_Dr!P172,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!Q172-Tariff_O_Dr!Q172)/Tariff_O_Dr!Q172,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!R172-Tariff_O_Dr!R172)/Tariff_O_Dr!R172,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!S172-Tariff_O_Dr!S172)/Tariff_O_Dr!S172,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!T172-Tariff_O_Dr!T172)/Tariff_O_Dr!T172,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!U172-Tariff_O_Dr!U172)/Tariff_O_Dr!U172,Zero)","v":0}]
[null,"Jemena",null,null,null,"$/kWh",null,null,{"$f":"IFERROR((Tariff_O_F!I173-Tariff_O_Dr!I173)/Tariff_O_Dr!I173,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!J173-Tariff_O_Dr!J173)/Tariff_O_Dr!J173,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!K173-Tariff_O_Dr!K173)/Tariff_O_Dr!K173,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!L173-Tariff_O_Dr!L173)/Tariff_O_Dr!L173,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!M173-Tariff_O_Dr!M173)/Tariff_O_Dr!M173,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!N173-Tariff_O_Dr!N173)/Tariff_O_Dr!N173,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!O173-Tariff_O_Dr!O173)/Tariff_O_Dr!O173,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!P173-Tariff_O_Dr!P173)/Tariff_O_Dr!P173,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!Q173-Tariff_O_Dr!Q173)/Tariff_O_Dr!Q173,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!R173-Tariff_O_Dr!R173)/Tariff_O_Dr!R173,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!S173-Tariff_O_Dr!S173)/Tariff_O_Dr!S173,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!T173-Tariff_O_Dr!T173)/Tariff_O_Dr!T173,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!U173-Tariff_O_Dr!U173)/Tariff_O_Dr!U173,Zero)","v":0}]
[null,"Powercor",null,null,null,"$/kWh",null,null,{"$f":"IFERROR((Tariff_O_F!I174-Tariff_O_Dr!I174)/Tariff_O_Dr!I174,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!J174-Tariff_O_Dr!J174)/Tariff_O_Dr!J174,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!K174-Tariff_O_Dr!K174)/Tariff_O_Dr!K174,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!L174-Tariff_O_Dr!L174)/Tariff_O_Dr!L174,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!M174-Tariff_O_Dr!M174)/Tariff_O_Dr!M174,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!N174-Tariff_O_Dr!N174)/Tariff_O_Dr!N174,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!O174-Tariff_O_Dr!O174)/Tariff_O_Dr!O174,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!P174-Tariff_O_Dr!P174)/Tariff_O_Dr!P174,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!Q174-Tariff_O_Dr!Q174)/Tariff_O_Dr!Q174,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!R174-Tariff_O_Dr!R174)/Tariff_O_Dr!R174,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!S174-Tariff_O_Dr!S174)/Tariff_O_Dr!S174,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!T174-Tariff_O_Dr!T174)/Tariff_O_Dr!T174,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!U174-Tariff_O_Dr!U174)/Tariff_O_Dr!U174,Zero)","v":0}]
[null,"United Energy",null,null,null,"$/kWh",null,null,{"$f":"IFERROR((Tariff_O_F!I175-Tariff_O_Dr!I175)/Tariff_O_Dr!I175,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!J175-Tariff_O_Dr!J175)/Tariff_O_Dr!J175,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!K175-Tariff_O_Dr!K175)/Tariff_O_Dr!K175,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!L175-Tariff_O_Dr!L175)/Tariff_O_Dr!L175,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!M175-Tariff_O_Dr!M175)/Tariff_O_Dr!M175,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!N175-Tariff_O_Dr!N175)/Tariff_O_Dr!N175,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!O175-Tariff_O_Dr!O175)/Tariff_O_Dr!O175,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!P175-Tariff_O_Dr!P175)/Tariff_O_Dr!P175,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!Q175-Tariff_O_Dr!Q175)/Tariff_O_Dr!Q175,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!R175-Tariff_O_Dr!R175)/Tariff_O_Dr!R175,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!S175-Tariff_O_Dr!S175)/Tariff_O_Dr!S175,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!T175-Tariff_O_Dr!T175)/Tariff_O_Dr!T175,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!U175-Tariff_O_Dr!U175)/Tariff_O_Dr!U175,Zero)","v":0}]
[]
[null,{"$f":"K15","v":"Controlled load"}]
[null,{"$f":"B191","v":"Ausnet"},null,null,null,{"$f":"$K$16","v":"$/kWh"},null,null,{"$f":"IFERROR((Tariff_O_F!I178-Tariff_O_Dr!I178)/Tariff_O_Dr!I178,Zero)","v":0.10862657650558287},{"$f":"IFERROR((Tariff_O_F!J178-Tariff_O_Dr!J178)/Tariff_O_Dr!J178,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!K178-Tariff_O_Dr!K178)/Tariff_O_Dr!K178,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!L178-Tariff_O_Dr!L178)/Tariff_O_Dr!L178,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!M178-Tariff_O_Dr!M178)/Tariff_O_Dr!M178,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!N178-Tariff_O_Dr!N178)/Tariff_O_Dr!N178,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!O178-Tariff_O_Dr!O178)/Tariff_O_Dr!O178,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!P178-Tariff_O_Dr!P178)/Tariff_O_Dr!P178,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!Q178-Tariff_O_Dr!Q178)/Tariff_O_Dr!Q178,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!R178-Tariff_O_Dr!R178)/Tariff_O_Dr!R178,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!S178-Tariff_O_Dr!S178)/Tariff_O_Dr!S178,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!T178-Tariff_O_Dr!T178)/Tariff_O_Dr!T178,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!U178-Tariff_O_Dr!U178)/Tariff_O_Dr!U178,Zero)","v":0}]
[null,{"$f":"B192","v":"Citipower"},null,null,null,{"$f":"$K$16","v":"$/kWh"},null,null,{"$f":"IFERROR((Tariff_O_F!I179-Tariff_O_Dr!I179)/Tariff_O_Dr!I179,Zero)","v":9.0214907018302801E-2},{"$f":"IFERROR((Tariff_O_F!J179-Tariff_O_Dr!J179)/Tariff_O_Dr!J179,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!K179-Tariff_O_Dr!K179)/Tariff_O_Dr!K179,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!L179-Tariff_O_Dr!L179)/Tariff_O_Dr!L179,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!M179-Tariff_O_Dr!M179)/Tariff_O_Dr!M179,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!N179-Tariff_O_Dr!N179)/Tariff_O_Dr!N179,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!O179-Tariff_O_Dr!O179)/Tariff_O_Dr!O179,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!P179-Tariff_O_Dr!P179)/Tariff_O_Dr!P179,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!Q179-Tariff_O_Dr!Q179)/Tariff_O_Dr!Q179,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!R179-Tariff_O_Dr!R179)/Tariff_O_Dr!R179,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!S179-Tariff_O_Dr!S179)/Tariff_O_Dr!S179,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!T179-Tariff_O_Dr!T179)/Tariff_O_Dr!T179,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!U179-Tariff_O_Dr!U179)/Tariff_O_Dr!U179,Zero)","v":0}]
[null,{"$f":"B193","v":"Jemena"},null,null,null,"$/kWh",null,null,{"$f":"IFERROR((Tariff_O_F!I180-Tariff_O_Dr!I180)/Tariff_O_Dr!I180,Zero)","v":9.1532545066496926E-2},{"$f":"IFERROR((Tariff_O_F!J180-Tariff_O_Dr!J180)/Tariff_O_Dr!J180,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!K180-Tariff_O_Dr!K180)/Tariff_O_Dr!K180,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!L180-Tariff_O_Dr!L180)/Tariff_O_Dr!L180,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!M180-Tariff_O_Dr!M180)/Tariff_O_Dr!M180,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!N180-Tariff_O_Dr!N180)/Tariff_O_Dr!N180,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!O180-Tariff_O_Dr!O180)/Tariff_O_Dr!O180,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!P180-Tariff_O_Dr!P180)/Tariff_O_Dr!P180,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!Q180-Tariff_O_Dr!Q180)/Tariff_O_Dr!Q180,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!R180-Tariff_O_Dr!R180)/Tariff_O_Dr!R180,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!S180-Tariff_O_Dr!S180)/Tariff_O_Dr!S180,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!T180-Tariff_O_Dr!T180)/Tariff_O_Dr!T180,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!U180-Tariff_O_Dr!U180)/Tariff_O_Dr!U180,Zero)","v":0}]
[null,{"$f":"B194","v":"Powercor"},null,null,null,"$/kWh",null,null,{"$f":"IFERROR((Tariff_O_F!I181-Tariff_O_Dr!I181)/Tariff_O_Dr!I181,Zero)","v":9.6063160860920468E-2},{"$f":"IFERROR((Tariff_O_F!J181-Tariff_O_Dr!J181)/Tariff_O_Dr!J181,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!K181-Tariff_O_Dr!K181)/Tariff_O_Dr!K181,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!L181-Tariff_O_Dr!L181)/Tariff_O_Dr!L181,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!M181-Tariff_O_Dr!M181)/Tariff_O_Dr!M181,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!N181-Tariff_O_Dr!N181)/Tariff_O_Dr!N181,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!O181-Tariff_O_Dr!O181)/Tariff_O_Dr!O181,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!P181-Tariff_O_Dr!P181)/Tariff_O_Dr!P181,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!Q181-Tariff_O_Dr!Q181)/Tariff_O_Dr!Q181,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!R181-Tariff_O_Dr!R181)/Tariff_O_Dr!R181,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!S181-Tariff_O_Dr!S181)/Tariff_O_Dr!S181,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!T181-Tariff_O_Dr!T181)/Tariff_O_Dr!T181,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!U181-Tariff_O_Dr!U181)/Tariff_O_Dr!U181,Zero)","v":0}]
[null,{"$f":"B195","v":"United Energy"},null,null,null,"$/kWh",null,null,{"$f":"IFERROR((Tariff_O_F!I182-Tariff_O_Dr!I182)/Tariff_O_Dr!I182,Zero)","v":0.11264658801301546},{"$f":"IFERROR((Tariff_O_F!J182-Tariff_O_Dr!J182)/Tariff_O_Dr!J182,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!K182-Tariff_O_Dr!K182)/Tariff_O_Dr!K182,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!L182-Tariff_O_Dr!L182)/Tariff_O_Dr!L182,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!M182-Tariff_O_Dr!M182)/Tariff_O_Dr!M182,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!N182-Tariff_O_Dr!N182)/Tariff_O_Dr!N182,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!O182-Tariff_O_Dr!O182)/Tariff_O_Dr!O182,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!P182-Tariff_O_Dr!P182)/Tariff_O_Dr!P182,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!Q182-Tariff_O_Dr!Q182)/Tariff_O_Dr!Q182,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!R182-Tariff_O_Dr!R182)/Tariff_O_Dr!R182,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!S182-Tariff_O_Dr!S182)/Tariff_O_Dr!S182,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!T182-Tariff_O_Dr!T182)/Tariff_O_Dr!T182,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!U182-Tariff_O_Dr!U182)/Tariff_O_Dr!U182,Zero)","v":0}]
[]
[null,{"$f":"\"Bills - \"&$M$15","v":"Bills - 2000 kWh/yr"}]
[null,{"$f":"B198","v":"Ausnet"},null,null,null,{"$f":"$M$16","v":"$"},null,null,{"$f":"IFERROR((Tariff_O_F!I185-Tariff_O_Dr!I185)/Tariff_O_Dr!I185,Zero)","v":4.5090108449826527E-2},{"$f":"IFERROR((Tariff_O_F!J185-Tariff_O_Dr!J185)/Tariff_O_Dr!J185,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!K185-Tariff_O_Dr!K185)/Tariff_O_Dr!K185,Zero)","v":-7.1809823967984134E-3},{"$f":"IFERROR((Tariff_O_F!L185-Tariff_O_Dr!L185)/Tariff_O_Dr!L185,Zero)","v":-7.1809823967984134E-3},{"$f":"IFERROR((Tariff_O_F!M185-Tariff_O_Dr!M185)/Tariff_O_Dr!M185,Zero)","v":-7.1809823967984134E-3},{"$f":"IFERROR((Tariff_O_F!N185-Tariff_O_Dr!N185)/Tariff_O_Dr!N185,Zero)","v":-2.2154002937502585E-2},{"$f":"IFERROR((Tariff_O_F!O185-Tariff_O_Dr!O185)/Tariff_O_Dr!O185,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!P185-Tariff_O_Dr!P185)/Tariff_O_Dr!P185,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!Q185-Tariff_O_Dr!Q185)/Tariff_O_Dr!Q185,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!R185-Tariff_O_Dr!R185)/Tariff_O_Dr!R185,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!S185-Tariff_O_Dr!S185)/Tariff_O_Dr!S185,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!T185-Tariff_O_Dr!T185)/Tariff_O_Dr!T185,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!U185-Tariff_O_Dr!U185)/Tariff_O_Dr!U185,Zero)","v":0}]
[null,{"$f":"B199","v":"Citipower"},null,null,null,{"$f":"$M$16","v":"$"},null,null,{"$f":"IFERROR((Tariff_O_F!I186-Tariff_O_Dr!I186)/Tariff_O_Dr!I186,Zero)","v":4.0525246337488878E-2},{"$f":"IFERROR((Tariff_O_F!J186-Tariff_O_Dr!J186)/Tariff_O_Dr!J186,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!K186-Tariff_O_Dr!K186)/Tariff_O_Dr!K186,Zero)","v":-7.9933182810931428E-3},{"$f":"IFERROR((Tariff_O_F!L186-Tariff_O_Dr!L186)/Tariff_O_Dr!L186,Zero)","v":-7.9933182810931428E-3},{"$f":"IFERROR((Tariff_O_F!M186-Tariff_O_Dr!M186)/Tariff_O_Dr!M186,Zero)","v":-1.3513031305739909E-2},{"$f":"IFERROR((Tariff_O_F!N186-Tariff_O_Dr!N186)/Tariff_O_Dr!N186,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!O186-Tariff_O_Dr!O186)/Tariff_O_Dr!O186,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!P186-Tariff_O_Dr!P186)/Tariff_O_Dr!P186,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!Q186-Tariff_O_Dr!Q186)/Tariff_O_Dr!Q186,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!R186-Tariff_O_Dr!R186)/Tariff_O_Dr!R186,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!S186-Tariff_O_Dr!S186)/Tariff_O_Dr!S186,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!T186-Tariff_O_Dr!T186)/Tariff_O_Dr!T186,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!U186-Tariff_O_Dr!U186)/Tariff_O_Dr!U186,Zero)","v":0}]
[null,"Jemena",null,null,null,"$",null,null,{"$f":"IFERROR((Tariff_O_F!I187-Tariff_O_Dr!I187)/Tariff_O_Dr!I187,Zero)","v":4.5485804641491136E-2},{"$f":"IFERROR((Tariff_O_F!J187-Tariff_O_Dr!J187)/Tariff_O_Dr!J187,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!K187-Tariff_O_Dr!K187)/Tariff_O_Dr!K187,Zero)","v":-3.5724906019717687E-3},{"$f":"IFERROR((Tariff_O_F!L187-Tariff_O_Dr!L187)/Tariff_O_Dr!L187,Zero)","v":-7.9276582987435704E-3},{"$f":"IFERROR((Tariff_O_F!M187-Tariff_O_Dr!M187)/Tariff_O_Dr!M187,Zero)","v":-7.9276582987435704E-3},{"$f":"IFERROR((Tariff_O_F!N187-Tariff_O_Dr!N187)/Tariff_O_Dr!N187,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!O187-Tariff_O_Dr!O187)/Tariff_O_Dr!O187,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!P187-Tariff_O_Dr!P187)/Tariff_O_Dr!P187,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!Q187-Tariff_O_Dr!Q187)/Tariff_O_Dr!Q187,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!R187-Tariff_O_Dr!R187)/Tariff_O_Dr!R187,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!S187-Tariff_O_Dr!S187)/Tariff_O_Dr!S187,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!T187-Tariff_O_Dr!T187)/Tariff_O_Dr!T187,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!U187-Tariff_O_Dr!U187)/Tariff_O_Dr!U187,Zero)","v":0}]
[null,"Powercor",null,null,null,"$",null,null,{"$f":"IFERROR((Tariff_O_F!I188-Tariff_O_Dr!I188)/Tariff_O_Dr!I188,Zero)","v":4.5451913629477168E-2},{"$f":"IFERROR((Tariff_O_F!J188-Tariff_O_Dr!J188)/Tariff_O_Dr!J188,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!K188-Tariff_O_Dr!K188)/Tariff_O_Dr!K188,Zero)","v":-7.4635976228726569E-3},{"$f":"IFERROR((Tariff_O_F!L188-Tariff_O_Dr!L188)/Tariff_O_Dr!L188,Zero)","v":-7.4635976228726569E-3},{"$f":"IFERROR((Tariff_O_F!M188-Tariff_O_Dr!M188)/Tariff_O_Dr!M188,Zero)","v":-7.4635976228726569E-3},{"$f":"IFERROR((Tariff_O_F!N188-Tariff_O_Dr!N188)/Tariff_O_Dr!N188,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!O188-Tariff_O_Dr!O188)/Tariff_O_Dr!O188,Zero)","v":-6.227411167591769E-3},{"$f":"IFERROR((Tariff_O_F!P188-Tariff_O_Dr!P188)/Tariff_O_Dr!P188,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!Q188-Tariff_O_Dr!Q188)/Tariff_O_Dr!Q188,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!R188-Tariff_O_Dr!R188)/Tariff_O_Dr!R188,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!S188-Tariff_O_Dr!S188)/Tariff_O_Dr!S188,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!T188-Tariff_O_Dr!T188)/Tariff_O_Dr!T188,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!U188-Tariff_O_Dr!U188)/Tariff_O_Dr!U188,Zero)","v":0}]
[null,"United Energy",null,null,null,"$",null,null,{"$f":"IFERROR((Tariff_O_F!I189-Tariff_O_Dr!I189)/Tariff_O_Dr!I189,Zero)","v":6.6100079463536368E-2},{"$f":"IFERROR((Tariff_O_F!J189-Tariff_O_Dr!J189)/Tariff_O_Dr!J189,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!K189-Tariff_O_Dr!K189)/Tariff_O_Dr!K189,Zero)","v":-8.1041069221977676E-3},{"$f":"IFERROR((Tariff_O_F!L189-Tariff_O_Dr!L189)/Tariff_O_Dr!L189,Zero)","v":-8.1041069221977676E-3},{"$f":"IFERROR((Tariff_O_F!M189-Tariff_O_Dr!M189)/Tariff_O_Dr!M189,Zero)","v":-8.1041069221977676E-3},{"$f":"IFERROR((Tariff_O_F!N189-Tariff_O_Dr!N189)/Tariff_O_Dr!N189,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!O189-Tariff_O_Dr!O189)/Tariff_O_Dr!O189,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!P189-Tariff_O_Dr!P189)/Tariff_O_Dr!P189,Zero)","v":4.5091511922168218E-3},{"$f":"IFERROR((Tariff_O_F!Q189-Tariff_O_Dr!Q189)/Tariff_O_Dr!Q189,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!R189-Tariff_O_Dr!R189)/Tariff_O_Dr!R189,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!S189-Tariff_O_Dr!S189)/Tariff_O_Dr!S189,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!T189-Tariff_O_Dr!T189)/Tariff_O_Dr!T189,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!U189-Tariff_O_Dr!U189)/Tariff_O_Dr!U189,Zero)","v":0}]
[]
[null,{"$f":"\"Bills - \"&$N$15","v":"Bills - 4000 kWh/yr"}]
[null,{"$f":"B205","v":"Ausnet"},null,null,null,{"$f":"$M$16","v":"$"},null,null,{"$f":"IFERROR((Tariff_O_F!I192-Tariff_O_Dr!I192)/Tariff_O_Dr!I192,Zero)","v":6.1058887443033075E-2},{"$f":"IFERROR((Tariff_O_F!J192-Tariff_O_Dr!J192)/Tariff_O_Dr!J192,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!K192-Tariff_O_Dr!K192)/Tariff_O_Dr!K192,Zero)","v":-4.5598213706315388E-3},{"$f":"IFERROR((Tariff_O_F!L192-Tariff_O_Dr!L192)/Tariff_O_Dr!L192,Zero)","v":-4.5598213706315388E-3},{"$f":"IFERROR((Tariff_O_F!M192-Tariff_O_Dr!M192)/Tariff_O_Dr!M192,Zero)","v":-4.5598213706315388E-3},{"$f":"IFERROR((Tariff_O_F!N192-Tariff_O_Dr!N192)/Tariff_O_Dr!N192,Zero)","v":-2.633431501204004E-2},{"$f":"IFERROR((Tariff_O_F!O192-Tariff_O_Dr!O192)/Tariff_O_Dr!O192,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!P192-Tariff_O_Dr!P192)/Tariff_O_Dr!P192,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!Q192-Tariff_O_Dr!Q192)/Tariff_O_Dr!Q192,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!R192-Tariff_O_Dr!R192)/Tariff_O_Dr!R192,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!S192-Tariff_O_Dr!S192)/Tariff_O_Dr!S192,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!T192-Tariff_O_Dr!T192)/Tariff_O_Dr!T192,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!U192-Tariff_O_Dr!U192)/Tariff_O_Dr!U192,Zero)","v":0}]
[null,{"$f":"B206","v":"Citipower"},null,null,null,{"$f":"$M$16","v":"$"},null,null,{"$f":"IFERROR((Tariff_O_F!I193-Tariff_O_Dr!I193)/Tariff_O_Dr!I193,Zero)","v":5.3596282025836113E-2},{"$f":"IFERROR((Tariff_O_F!J193-Tariff_O_Dr!J193)/Tariff_O_Dr!J193,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!K193-Tariff_O_Dr!K193)/Tariff_O_Dr!K193,Zero)","v":-5.2204189446625783E-3},{"$f":"IFERROR((Tariff_O_F!L193-Tariff_O_Dr!L193)/Tariff_O_Dr!L193,Zero)","v":-5.2204189446625783E-3},{"$f":"IFERROR((Tariff_O_F!M193-Tariff_O_Dr!M193)/Tariff_O_Dr!M193,Zero)","v":-1.243810053326711E-2},{"$f":"IFERROR((Tariff_O_F!N193-Tariff_O_Dr!N193)/Tariff_O_Dr!N193,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!O193-Tariff_O_Dr!O193)/Tariff_O_Dr!O193,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!P193-Tariff_O_Dr!P193)/Tariff_O_Dr!P193,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!Q193-Tariff_O_Dr!Q193)/Tariff_O_Dr!Q193,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!R193-Tariff_O_Dr!R193)/Tariff_O_Dr!R193,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!S193-Tariff_O_Dr!S193)/Tariff_O_Dr!S193,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!T193-Tariff_O_Dr!T193)/Tariff_O_Dr!T193,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!U193-Tariff_O_Dr!U193)/Tariff_O_Dr!U193,Zero)","v":0}]
[null,"Jemena",null,null,null,"$",null,null,{"$f":"IFERROR((Tariff_O_F!I194-Tariff_O_Dr!I194)/Tariff_O_Dr!I194,Zero)","v":5.6928183980664328E-2},{"$f":"IFERROR((Tariff_O_F!J194-Tariff_O_Dr!J194)/Tariff_O_Dr!J194,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!K194-Tariff_O_Dr!K194)/Tariff_O_Dr!K194,Zero)","v":-2.2615937820332339E-3},{"$f":"IFERROR((Tariff_O_F!L194-Tariff_O_Dr!L194)/Tariff_O_Dr!L194,Zero)","v":-5.0267295534327291E-3},{"$f":"IFERROR((Tariff_O_F!M194-Tariff_O_Dr!M194)/Tariff_O_Dr!M194,Zero)","v":-5.0267295534327291E-3},{"$f":"IFERROR((Tariff_O_F!N194-Tariff_O_Dr!N194)/Tariff_O_Dr!N194,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!O194-Tariff_O_Dr!O194)/Tariff_O_Dr!O194,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!P194-Tariff_O_Dr!P194)/Tariff_O_Dr!P194,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!Q194-Tariff_O_Dr!Q194)/Tariff_O_Dr!Q194,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!R194-Tariff_O_Dr!R194)/Tariff_O_Dr!R194,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!S194-Tariff_O_Dr!S194)/Tariff_O_Dr!S194,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!T194-Tariff_O_Dr!T194)/Tariff_O_Dr!T194,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!U194-Tariff_O_Dr!U194)/Tariff_O_Dr!U194,Zero)","v":0}]
[null,"Powercor",null,null,null,"$",null,null,{"$f":"IFERROR((Tariff_O_F!I195-Tariff_O_Dr!I195)/Tariff_O_Dr!I195,Zero)","v":5.9848725267158231E-2},{"$f":"IFERROR((Tariff_O_F!J195-Tariff_O_Dr!J195)/Tariff_O_Dr!J195,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!K195-Tariff_O_Dr!K195)/Tariff_O_Dr!K195,Zero)","v":-4.9346857654975042E-3},{"$f":"IFERROR((Tariff_O_F!L195-Tariff_O_Dr!L195)/Tariff_O_Dr!L195,Zero)","v":-4.9346857654975042E-3},{"$f":"IFERROR((Tariff_O_F!M195-Tariff_O_Dr!M195)/Tariff_O_Dr!M195,Zero)","v":-4.9346857654975042E-3},{"$f":"IFERROR((Tariff_O_F!N195-Tariff_O_Dr!N195)/Tariff_O_Dr!N195,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!O195-Tariff_O_Dr!O195)/Tariff_O_Dr!O195,Zero)","v":-4.1156230223053075E-3},{"$f":"IFERROR((Tariff_O_F!P195-Tariff_O_Dr!P195)/Tariff_O_Dr!P195,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!Q195-Tariff_O_Dr!Q195)/Tariff_O_Dr!Q195,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!R195-Tariff_O_Dr!R195)/Tariff_O_Dr!R195,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!S195-Tariff_O_Dr!S195)/Tariff_O_Dr!S195,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!T195-Tariff_O_Dr!T195)/Tariff_O_Dr!T195,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!U195-Tariff_O_Dr!U195)/Tariff_O_Dr!U195,Zero)","v":0}]
[null,"United Energy",null,null,null,"$",null,null,{"$f":"IFERROR((Tariff_O_F!I196-Tariff_O_Dr!I196)/Tariff_O_Dr!I196,Zero)","v":8.2498316270665464E-2},{"$f":"IFERROR((Tariff_O_F!J196-Tariff_O_Dr!J196)/Tariff_O_Dr!J196,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!K196-Tariff_O_Dr!K196)/Tariff_O_Dr!K196,Zero)","v":-5.0440794304403274E-3},{"$f":"IFERROR((Tariff_O_F!L196-Tariff_O_Dr!L196)/Tariff_O_Dr!L196,Zero)","v":-5.0440794304403274E-3},{"$f":"IFERROR((Tariff_O_F!M196-Tariff_O_Dr!M196)/Tariff_O_Dr!M196,Zero)","v":-5.0440794304403274E-3},{"$f":"IFERROR((Tariff_O_F!N196-Tariff_O_Dr!N196)/Tariff_O_Dr!N196,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!O196-Tariff_O_Dr!O196)/Tariff_O_Dr!O196,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!P196-Tariff_O_Dr!P196)/Tariff_O_Dr!P196,Zero)","v":2.7931306868418668E-3},{"$f":"IFERROR((Tariff_O_F!Q196-Tariff_O_Dr!Q196)/Tariff_O_Dr!Q196,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!R196-Tariff_O_Dr!R196)/Tariff_O_Dr!R196,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!S196-Tariff_O_Dr!S196)/Tariff_O_Dr!S196,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!T196-Tariff_O_Dr!T196)/Tariff_O_Dr!T196,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!U196-Tariff_O_Dr!U196)/Tariff_O_Dr!U196,Zero)","v":0}]
[]
[null,{"$f":"\"Bills - \"&$O$15","v":"Bills - 8000 kWh/yr"}]
[null,{"$f":"B212","v":"Ausnet"},null,null,null,{"$f":"$M$16","v":"$"},null,null,{"$f":"IFERROR((Tariff_O_F!I199-Tariff_O_Dr!I199)/Tariff_O_Dr!I199,Zero)","v":4.994502490589825E-2},{"$f":"IFERROR((Tariff_O_F!J199-Tariff_O_Dr!J199)/Tariff_O_Dr!J199,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!K199-Tariff_O_Dr!K199)/Tariff_O_Dr!K199,Zero)","v":-2.5267177858775791E-3},{"$f":"IFERROR((Tariff_O_F!L199-Tariff_O_Dr!L199)/Tariff_O_Dr!L199,Zero)","v":-2.5267177858775791E-3},{"$f":"IFERROR((Tariff_O_F!M199-Tariff_O_Dr!M199)/Tariff_O_Dr!M199,Zero)","v":-2.5267177858775791E-3},{"$f":"IFERROR((Tariff_O_F!N199-Tariff_O_Dr!N199)/Tariff_O_Dr!N199,Zero)","v":-1.4951700677769708E-2},{"$f":"IFERROR((Tariff_O_F!O199-Tariff_O_Dr!O199)/Tariff_O_Dr!O199,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!P199-Tariff_O_Dr!P199)/Tariff_O_Dr!P199,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!Q199-Tariff_O_Dr!Q199)/Tariff_O_Dr!Q199,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!R199-Tariff_O_Dr!R199)/Tariff_O_Dr!R199,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!S199-Tariff_O_Dr!S199)/Tariff_O_Dr!S199,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!T199-Tariff_O_Dr!T199)/Tariff_O_Dr!T199,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!U199-Tariff_O_Dr!U199)/Tariff_O_Dr!U199,Zero)","v":0}]
[null,{"$f":"B213","v":"Citipower"},null,null,null,{"$f":"$M$16","v":"$"},null,null,{"$f":"IFERROR((Tariff_O_F!I200-Tariff_O_Dr!I200)/Tariff_O_Dr!I200,Zero)","v":6.3686998209760398E-2},{"$f":"IFERROR((Tariff_O_F!J200-Tariff_O_Dr!J200)/Tariff_O_Dr!J200,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!K200-Tariff_O_Dr!K200)/Tariff_O_Dr!K200,Zero)","v":-3.0820673406734092E-3},{"$f":"IFERROR((Tariff_O_F!L200-Tariff_O_Dr!L200)/Tariff_O_Dr!L200,Zero)","v":-3.0820673406734092E-3},{"$f":"IFERROR((Tariff_O_F!M200-Tariff_O_Dr!M200)/Tariff_O_Dr!M200,Zero)","v":-1.1611649811920003E-2},{"$f":"IFERROR((Tariff_O_F!N200-Tariff_O_Dr!N200)/Tariff_O_Dr!N200,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!O200-Tariff_O_Dr!O200)/Tariff_O_Dr!O200,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!P200-Tariff_O_Dr!P200)/Tariff_O_Dr!P200,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!Q200-Tariff_O_Dr!Q200)/Tariff_O_Dr!Q200,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!R200-Tariff_O_Dr!R200)/Tariff_O_Dr!R200,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!S200-Tariff_O_Dr!S200)/Tariff_O_Dr!S200,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!T200-Tariff_O_Dr!T200)/Tariff_O_Dr!T200,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!U200-Tariff_O_Dr!U200)/Tariff_O_Dr!U200,Zero)","v":0}]
[null,"Jemena",null,null,null,"$",null,null,{"$f":"IFERROR((Tariff_O_F!I201-Tariff_O_Dr!I201)/Tariff_O_Dr!I201,Zero)","v":6.5308893442934723E-2},{"$f":"IFERROR((Tariff_O_F!J201-Tariff_O_Dr!J201)/Tariff_O_Dr!J201,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!K201-Tariff_O_Dr!K201)/Tariff_O_Dr!K201,Zero)","v":-1.3043512722917916E-3},{"$f":"IFERROR((Tariff_O_F!L201-Tariff_O_Dr!L201)/Tariff_O_Dr!L201,Zero)","v":-2.9025200066181062E-3},{"$f":"IFERROR((Tariff_O_F!M201-Tariff_O_Dr!M201)/Tariff_O_Dr!M201,Zero)","v":-2.9025200066181062E-3},{"$f":"IFERROR((Tariff_O_F!N201-Tariff_O_Dr!N201)/Tariff_O_Dr!N201,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!O201-Tariff_O_Dr!O201)/Tariff_O_Dr!O201,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!P201-Tariff_O_Dr!P201)/Tariff_O_Dr!P201,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!Q201-Tariff_O_Dr!Q201)/Tariff_O_Dr!Q201,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!R201-Tariff_O_Dr!R201)/Tariff_O_Dr!R201,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!S201-Tariff_O_Dr!S201)/Tariff_O_Dr!S201,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!T201-Tariff_O_Dr!T201)/Tariff_O_Dr!T201,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!U201-Tariff_O_Dr!U201)/Tariff_O_Dr!U201,Zero)","v":0}]
[null,"Powercor",null,null,null,"$",null,null,{"$f":"IFERROR((Tariff_O_F!I202-Tariff_O_Dr!I202)/Tariff_O_Dr!I202,Zero)","v":7.1185404622390688E-2},{"$f":"IFERROR((Tariff_O_F!J202-Tariff_O_Dr!J202)/Tariff_O_Dr!J202,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!K202-Tariff_O_Dr!K202)/Tariff_O_Dr!K202,Zero)","v":-2.9414000180897877E-3},{"$f":"IFERROR((Tariff_O_F!L202-Tariff_O_Dr!L202)/Tariff_O_Dr!L202,Zero)","v":-2.9414000180897877E-3},{"$f":"IFERROR((Tariff_O_F!M202-Tariff_O_Dr!M202)/Tariff_O_Dr!M202,Zero)","v":-2.9414000180897877E-3},{"$f":"IFERROR((Tariff_O_F!N202-Tariff_O_Dr!N202)/Tariff_O_Dr!N202,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!O202-Tariff_O_Dr!O202)/Tariff_O_Dr!O202,Zero)","v":-2.4523689147365499E-3},{"$f":"IFERROR((Tariff_O_F!P202-Tariff_O_Dr!P202)/Tariff_O_Dr!P202,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!Q202-Tariff_O_Dr!Q202)/Tariff_O_Dr!Q202,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!R202-Tariff_O_Dr!R202)/Tariff_O_Dr!R202,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!S202-Tariff_O_Dr!S202)/Tariff_O_Dr!S202,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!T202-Tariff_O_Dr!T202)/Tariff_O_Dr!T202,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!U202-Tariff_O_Dr!U202)/Tariff_O_Dr!U202,Zero)","v":0}]
[null,"United Energy",null,null,null,"$",null,null,{"$f":"IFERROR((Tariff_O_F!I203-Tariff_O_Dr!I203)/Tariff_O_Dr!I203,Zero)","v":9.4089939420359328E-2},{"$f":"IFERROR((Tariff_O_F!J203-Tariff_O_Dr!J203)/Tariff_O_Dr!J203,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!K203-Tariff_O_Dr!K203)/Tariff_O_Dr!K203,Zero)","v":-2.8738254878784911E-3},{"$f":"IFERROR((Tariff_O_F!L203-Tariff_O_Dr!L203)/Tariff_O_Dr!L203,Zero)","v":-2.8738254878784911E-3},{"$f":"IFERROR((Tariff_O_F!M203-Tariff_O_Dr!M203)/Tariff_O_Dr!M203,Zero)","v":-2.8738254878784911E-3},{"$f":"IFERROR((Tariff_O_F!N203-Tariff_O_Dr!N203)/Tariff_O_Dr!N203,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!O203-Tariff_O_Dr!O203)/Tariff_O_Dr!O203,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!P203-Tariff_O_Dr!P203)/Tariff_O_Dr!P203,Zero)","v":1.5859896404326014E-3},{"$f":"IFERROR((Tariff_O_F!Q203-Tariff_O_Dr!Q203)/Tariff_O_Dr!Q203,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!R203-Tariff_O_Dr!R203)/Tariff_O_Dr!R203,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!S203-Tariff_O_Dr!S203)/Tariff_O_Dr!S203,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!T203-Tariff_O_Dr!T203)/Tariff_O_Dr!T203,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!U203-Tariff_O_Dr!U203)/Tariff_O_Dr!U203,Zero)","v":0}]
[]
[null,"Small business"]
[]
[null,{"$f":"B169","v":"Supply charge per day"}]
[null,{"$f":"B170","v":"Ausnet"},null,null,null,{"$f":"$F$16","v":"$/day"},null,null,{"$f":"IFERROR((Tariff_O_F!I208-Tariff_O_Dr!I208)/Tariff_O_Dr!I208,Zero)","v":-2.2601212226892174E-2},{"$f":"IFERROR((Tariff_O_F!J208-Tariff_O_Dr!J208)/Tariff_O_Dr!J208,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!K208-Tariff_O_Dr!K208)/Tariff_O_Dr!K208,Zero)","v":-1.6587377853284152E-2},{"$f":"IFERROR((Tariff_O_F!L208-Tariff_O_Dr!L208)/Tariff_O_Dr!L208,Zero)","v":-1.6587377853284152E-2},{"$f":"IFERROR((Tariff_O_F!M208-Tariff_O_Dr!M208)/Tariff_O_Dr!M208,Zero)","v":-1.6587377853284152E-2},{"$f":"IFERROR((Tariff_O_F!N208-Tariff_O_Dr!N208)/Tariff_O_Dr!N208,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!O208-Tariff_O_Dr!O208)/Tariff_O_Dr!O208,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!P208-Tariff_O_Dr!P208)/Tariff_O_Dr!P208,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!Q208-Tariff_O_Dr!Q208)/Tariff_O_Dr!Q208,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!R208-Tariff_O_Dr!R208)/Tariff_O_Dr!R208,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!S208-Tariff_O_Dr!S208)/Tariff_O_Dr!S208,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!T208-Tariff_O_Dr!T208)/Tariff_O_Dr!T208,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!U208-Tariff_O_Dr!U208)/Tariff_O_Dr!U208,Zero)","v":0}]
[null,"Citipower",null,null,null,{"$f":"$F$16","v":"$/day"},null,null,{"$f":"IFERROR((Tariff_O_F!I209-Tariff_O_Dr!I209)/Tariff_O_Dr!I209,Zero)","v":-1.7349634873936295E-3},{"$f":"IFERROR((Tariff_O_F!J209-Tariff_O_Dr!J209)/Tariff_O_Dr!J209,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!K209-Tariff_O_Dr!K209)/Tariff_O_Dr!K209,Zero)","v":-1.4565905963779033E-2},{"$f":"IFERROR((Tariff_O_F!L209-Tariff_O_Dr!L209)/Tariff_O_Dr!L209,Zero)","v":-1.4565905963779033E-2},{"$f":"IFERROR((Tariff_O_F!M209-Tariff_O_Dr!M209)/Tariff_O_Dr!M209,Zero)","v":-1.4565905963779033E-2},{"$f":"IFERROR((Tariff_O_F!N209-Tariff_O_Dr!N209)/Tariff_O_Dr!N209,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!O209-Tariff_O_Dr!O209)/Tariff_O_Dr!O209,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!P209-Tariff_O_Dr!P209)/Tariff_O_Dr!P209,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!Q209-Tariff_O_Dr!Q209)/Tariff_O_Dr!Q209,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!R209-Tariff_O_Dr!R209)/Tariff_O_Dr!R209,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!S209-Tariff_O_Dr!S209)/Tariff_O_Dr!S209,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!T209-Tariff_O_Dr!T209)/Tariff_O_Dr!T209,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!U209-Tariff_O_Dr!U209)/Tariff_O_Dr!U209,Zero)","v":0}]
[null,"Jemena",null,null,null,"$/day",null,null,{"$f":"IFERROR((Tariff_O_F!I210-Tariff_O_Dr!I210)/Tariff_O_Dr!I210,Zero)","v":-4.4503796621745778E-2},{"$f":"IFERROR((Tariff_O_F!J210-Tariff_O_Dr!J210)/Tariff_O_Dr!J210,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!K210-Tariff_O_Dr!K210)/Tariff_O_Dr!K210,Zero)","v":-1.6470176323983621E-2},{"$f":"IFERROR((Tariff_O_F!L210-Tariff_O_Dr!L210)/Tariff_O_Dr!L210,Zero)","v":-1.6470176323983621E-2},{"$f":"IFERROR((Tariff_O_F!M210-Tariff_O_Dr!M210)/Tariff_O_Dr!M210,Zero)","v":-1.6470176323983621E-2},{"$f":"IFERROR((Tariff_O_F!N210-Tariff_O_Dr!N210)/Tariff_O_Dr!N210,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!O210-Tariff_O_Dr!O210)/Tariff_O_Dr!O210,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!P210-Tariff_O_Dr!P210)/Tariff_O_Dr!P210,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!Q210-Tariff_O_Dr!Q210)/Tariff_O_Dr!Q210,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!R210-Tariff_O_Dr!R210)/Tariff_O_Dr!R210,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!S210-Tariff_O_Dr!S210)/Tariff_O_Dr!S210,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!T210-Tariff_O_Dr!T210)/Tariff_O_Dr!T210,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!U210-Tariff_O_Dr!U210)/Tariff_O_Dr!U210,Zero)","v":0}]
[null,"Powercor",null,null,null,"$/day",null,null,{"$f":"IFERROR((Tariff_O_F!I211-Tariff_O_Dr!I211)/Tariff_O_Dr!I211,Zero)","v":6.2582172024966095E-4},{"$f":"IFERROR((Tariff_O_F!J211-Tariff_O_Dr!J211)/Tariff_O_Dr!J211,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!K211-Tariff_O_Dr!K211)/Tariff_O_Dr!K211,Zero)","v":-1.3891434851292883E-2},{"$f":"IFERROR((Tariff_O_F!L211-Tariff_O_Dr!L211)/Tariff_O_Dr!L211,Zero)","v":-1.3891434851292883E-2},{"$f":"IFERROR((Tariff_O_F!M211-Tariff_O_Dr!M211)/Tariff_O_Dr!M211,Zero)","v":-1.3891434851292883E-2},{"$f":"IFERROR((Tariff_O_F!N211-Tariff_O_Dr!N211)/Tariff_O_Dr!N211,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!O211-Tariff_O_Dr!O211)/Tariff_O_Dr!O211,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!P211-Tariff_O_Dr!P211)/Tariff_O_Dr!P211,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!Q211-Tariff_O_Dr!Q211)/Tariff_O_Dr!Q211,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!R211-Tariff_O_Dr!R211)/Tariff_O_Dr!R211,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!S211-Tariff_O_Dr!S211)/Tariff_O_Dr!S211,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!T211-Tariff_O_Dr!T211)/Tariff_O_Dr!T211,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!U211-Tariff_O_Dr!U211)/Tariff_O_Dr!U211,Zero)","v":0}]
[null,"United Energy",null,null,null,"$/day",null,null,{"$f":"IFERROR((Tariff_O_F!I212-Tariff_O_Dr!I212)/Tariff_O_Dr!I212,Zero)","v":1.9828496659150159E-3},{"$f":"IFERROR((Tariff_O_F!J212-Tariff_O_Dr!J212)/Tariff_O_Dr!J212,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!K212-Tariff_O_Dr!K212)/Tariff_O_Dr!K212,Zero)","v":-1.9401883589704329E-2},{"$f":"IFERROR((Tariff_O_F!L212-Tariff_O_Dr!L212)/Tariff_O_Dr!L212,Zero)","v":-1.9401883589704329E-2},{"$f":"IFERROR((Tariff_O_F!M212-Tariff_O_Dr!M212)/Tariff_O_Dr!M212,Zero)","v":-1.9401883589704329E-2},{"$f":"IFERROR((Tariff_O_F!N212-Tariff_O_Dr!N212)/Tariff_O_Dr!N212,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!O212-Tariff_O_Dr!O212)/Tariff_O_Dr!O212,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!P212-Tariff_O_Dr!P212)/Tariff_O_Dr!P212,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!Q212-Tariff_O_Dr!Q212)/Tariff_O_Dr!Q212,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!R212-Tariff_O_Dr!R212)/Tariff_O_Dr!R212,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!S212-Tariff_O_Dr!S212)/Tariff_O_Dr!S212,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!T212-Tariff_O_Dr!T212)/Tariff_O_Dr!T212,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!U212-Tariff_O_Dr!U212)/Tariff_O_Dr!U212,Zero)","v":0}]
[]
[null,"Single rate"]
[null,"Ausnet",null,null,null,{"$f":"$H$16","v":"$/kWh"},null,null,{"$f":"IFERROR((Tariff_O_F!I215-Tariff_O_Dr!I215)/Tariff_O_Dr!I215,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!J215-Tariff_O_Dr!J215)/Tariff_O_Dr!J215,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!K215-Tariff_O_Dr!K215)/Tariff_O_Dr!K215,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!L215-Tariff_O_Dr!L215)/Tariff_O_Dr!L215,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!M215-Tariff_O_Dr!M215)/Tariff_O_Dr!M215,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!N215-Tariff_O_Dr!N215)/Tariff_O_Dr!N215,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!O215-Tariff_O_Dr!O215)/Tariff_O_Dr!O215,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!P215-Tariff_O_Dr!P215)/Tariff_O_Dr!P215,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!Q215-Tariff_O_Dr!Q215)/Tariff_O_Dr!Q215,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!R215-Tariff_O_Dr!R215)/Tariff_O_Dr!R215,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!S215-Tariff_O_Dr!S215)/Tariff_O_Dr!S215,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!T215-Tariff_O_Dr!T215)/Tariff_O_Dr!T215,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!U215-Tariff_O_Dr!U215)/Tariff_O_Dr!U215,Zero)","v":0}]
[null,"Citipower",null,null,null,{"$f":"$H$16","v":"$/kWh"},null,null,{"$f":"IFERROR((Tariff_O_F!I216-Tariff_O_Dr!I216)/Tariff_O_Dr!I216,Zero)","v":6.5621379286470785E-2},{"$f":"IFERROR((Tariff_O_F!J216-Tariff_O_Dr!J216)/Tariff_O_Dr!J216,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!K216-Tariff_O_Dr!K216)/Tariff_O_Dr!K216,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!L216-Tariff_O_Dr!L216)/Tariff_O_Dr!L216,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!M216-Tariff_O_Dr!M216)/Tariff_O_Dr!M216,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!N216-Tariff_O_Dr!N216)/Tariff_O_Dr!N216,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!O216-Tariff_O_Dr!O216)/Tariff_O_Dr!O216,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!P216-Tariff_O_Dr!P216)/Tariff_O_Dr!P216,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!Q216-Tariff_O_Dr!Q216)/Tariff_O_Dr!Q216,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!R216-Tariff_O_Dr!R216)/Tariff_O_Dr!R216,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!S216-Tariff_O_Dr!S216)/Tariff_O_Dr!S216,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!T216-Tariff_O_Dr!T216)/Tariff_O_Dr!T216,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!U216-Tariff_O_Dr!U216)/Tariff_O_Dr!U216,Zero)","v":0}]
[null,"Jemena",null,null,null,"$/kWh",null,null,{"$f":"IFERROR((Tariff_O_F!I217-Tariff_O_Dr!I217)/Tariff_O_Dr!I217,Zero)","v":6.3733168876241253E-2},{"$f":"IFERROR((Tariff_O_F!J217-Tariff_O_Dr!J217)/Tariff_O_Dr!J217,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!K217-Tariff_O_Dr!K217)/Tariff_O_Dr!K217,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!L217-Tariff_O_Dr!L217)/Tariff_O_Dr!L217,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!M217-Tariff_O_Dr!M217)/Tariff_O_Dr!M217,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!N217-Tariff_O_Dr!N217)/Tariff_O_Dr!N217,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!O217-Tariff_O_Dr!O217)/Tariff_O_Dr!O217,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!P217-Tariff_O_Dr!P217)/Tariff_O_Dr!P217,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!Q217-Tariff_O_Dr!Q217)/Tariff_O_Dr!Q217,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!R217-Tariff_O_Dr!R217)/Tariff_O_Dr!R217,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!S217-Tariff_O_Dr!S217)/Tariff_O_Dr!S217,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!T217-Tariff_O_Dr!T217)/Tariff_O_Dr!T217,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!U217-Tariff_O_Dr!U217)/Tariff_O_Dr!U217,Zero)","v":0}]
[null,"Powercor",null,null,null,"$/kWh",null,null,{"$f":"IFERROR((Tariff_O_F!I218-Tariff_O_Dr!I218)/Tariff_O_Dr!I218,Zero)","v":7.5385227150282411E-2},{"$f":"IFERROR((Tariff_O_F!J218-Tariff_O_Dr!J218)/Tariff_O_Dr!J218,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!K218-Tariff_O_Dr!K218)/Tariff_O_Dr!K218,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!L218-Tariff_O_Dr!L218)/Tariff_O_Dr!L218,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!M218-Tariff_O_Dr!M218)/Tariff_O_Dr!M218,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!N218-Tariff_O_Dr!N218)/Tariff_O_Dr!N218,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!O218-Tariff_O_Dr!O218)/Tariff_O_Dr!O218,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!P218-Tariff_O_Dr!P218)/Tariff_O_Dr!P218,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!Q218-Tariff_O_Dr!Q218)/Tariff_O_Dr!Q218,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!R218-Tariff_O_Dr!R218)/Tariff_O_Dr!R218,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!S218-Tariff_O_Dr!S218)/Tariff_O_Dr!S218,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!T218-Tariff_O_Dr!T218)/Tariff_O_Dr!T218,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!U218-Tariff_O_Dr!U218)/Tariff_O_Dr!U218,Zero)","v":0}]
[null,"United Energy",null,null,null,"$/kWh",null,null,{"$f":"IFERROR((Tariff_O_F!I219-Tariff_O_Dr!I219)/Tariff_O_Dr!I219,Zero)","v":9.6507353917260286E-2},{"$f":"IFERROR((Tariff_O_F!J219-Tariff_O_Dr!J219)/Tariff_O_Dr!J219,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!K219-Tariff_O_Dr!K219)/Tariff_O_Dr!K219,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!L219-Tariff_O_Dr!L219)/Tariff_O_Dr!L219,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!M219-Tariff_O_Dr!M219)/Tariff_O_Dr!M219,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!N219-Tariff_O_Dr!N219)/Tariff_O_Dr!N219,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!O219-Tariff_O_Dr!O219)/Tariff_O_Dr!O219,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!P219-Tariff_O_Dr!P219)/Tariff_O_Dr!P219,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!Q219-Tariff_O_Dr!Q219)/Tariff_O_Dr!Q219,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!R219-Tariff_O_Dr!R219)/Tariff_O_Dr!R219,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!S219-Tariff_O_Dr!S219)/Tariff_O_Dr!S219,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!T219-Tariff_O_Dr!T219)/Tariff_O_Dr!T219,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!U219-Tariff_O_Dr!U219)/Tariff_O_Dr!U219,Zero)","v":0}]
[]
[null,"Block 1"]
[null,"Ausnet",null,null,null,{"$f":"$I$16","v":"$/kWh"},null,null,{"$f":"IFERROR((Tariff_O_F!I222-Tariff_O_Dr!I222)/Tariff_O_Dr!I222,Zero)","v":6.0860780528670805E-2},{"$f":"IFERROR((Tariff_O_F!J222-Tariff_O_Dr!J222)/Tariff_O_Dr!J222,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!K222-Tariff_O_Dr!K222)/Tariff_O_Dr!K222,Zero)","v":-3.4938065159273841E-2},{"$f":"IFERROR((Tariff_O_F!L222-Tariff_O_Dr!L222)/Tariff_O_Dr!L222,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!M222-Tariff_O_Dr!M222)/Tariff_O_Dr!M222,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!N222-Tariff_O_Dr!N222)/Tariff_O_Dr!N222,Zero)","v":-6.8191966872594129E-2},{"$f":"IFERROR((Tariff_O_F!O222-Tariff_O_Dr!O222)/Tariff_O_Dr!O222,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!P222-Tariff_O_Dr!P222)/Tariff_O_Dr!P222,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!Q222-Tariff_O_Dr!Q222)/Tariff_O_Dr!Q222,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!R222-Tariff_O_Dr!R222)/Tariff_O_Dr!R222,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!S222-Tariff_O_Dr!S222)/Tariff_O_Dr!S222,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!T222-Tariff_O_Dr!T222)/Tariff_O_Dr!T222,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!U222-Tariff_O_Dr!U222)/Tariff_O_Dr!U222,Zero)","v":0}]
[null,"Citipower",null,null,null,{"$f":"$I$16","v":"$/kWh"},null,null,{"$f":"IFERROR((Tariff_O_F!I223-Tariff_O_Dr!I223)/Tariff_O_Dr!I223,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!J223-Tariff_O_Dr!J223)/Tariff_O_Dr!J223,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!K223-Tariff_O_Dr!K223)/Tariff_O_Dr!K223,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!L223-Tariff_O_Dr!L223)/Tariff_O_Dr!L223,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!M223-Tariff_O_Dr!M223)/Tariff_O_Dr!M223,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!N223-Tariff_O_Dr!N223)/Tariff_O_Dr!N223,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!O223-Tariff_O_Dr!O223)/Tariff_O_Dr!O223,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!P223-Tariff_O_Dr!P223)/Tariff_O_Dr!P223,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!Q223-Tariff_O_Dr!Q223)/Tariff_O_Dr!Q223,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!R223-Tariff_O_Dr!R223)/Tariff_O_Dr!R223,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!S223-Tariff_O_Dr!S223)/Tariff_O_Dr!S223,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!T223-Tariff_O_Dr!T223)/Tariff_O_Dr!T223,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!U223-Tariff_O_Dr!U223)/Tariff_O_Dr!U223,Zero)","v":0}]
[null,"Jemena",null,null,null,"$/kWh",null,null,{"$f":"IFERROR((Tariff_O_F!I224-Tariff_O_Dr!I224)/Tariff_O_Dr!I224,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!J224-Tariff_O_Dr!J224)/Tariff_O_Dr!J224,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!K224-Tariff_O_Dr!K224)/Tariff_O_Dr!K224,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!L224-Tariff_O_Dr!L224)/Tariff_O_Dr!L224,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!M224-Tariff_O_Dr!M224)/Tariff_O_Dr!M224,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!N224-Tariff_O_Dr!N224)/Tariff_O_Dr!N224,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!O224-Tariff_O_Dr!O224)/Tariff_O_Dr!O224,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!P224-Tariff_O_Dr!P224)/Tariff_O_Dr!P224,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!Q224-Tariff_O_Dr!Q224)/Tariff_O_Dr!Q224,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!R224-Tariff_O_Dr!R224)/Tariff_O_Dr!R224,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!S224-Tariff_O_Dr!S224)/Tariff_O_Dr!S224,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!T224-Tariff_O_Dr!T224)/Tariff_O_Dr!T224,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!U224-Tariff_O_Dr!U224)/Tariff_O_Dr!U224,Zero)","v":0}]
[null,"Powercor",null,null,null,"$/kWh",null,null,{"$f":"IFERROR((Tariff_O_F!I225-Tariff_O_Dr!I225)/Tariff_O_Dr!I225,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!J225-Tariff_O_Dr!J225)/Tariff_O_Dr!J225,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!K225-Tariff_O_Dr!K225)/Tariff_O_Dr!K225,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!L225-Tariff_O_Dr!L225)/Tariff_O_Dr!L225,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!M225-Tariff_O_Dr!M225)/Tariff_O_Dr!M225,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!N225-Tariff_O_Dr!N225)/Tariff_O_Dr!N225,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!O225-Tariff_O_Dr!O225)/Tariff_O_Dr!O225,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!P225-Tariff_O_Dr!P225)/Tariff_O_Dr!P225,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!Q225-Tariff_O_Dr!Q225)/Tariff_O_Dr!Q225,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!R225-Tariff_O_Dr!R225)/Tariff_O_Dr!R225,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!S225-Tariff_O_Dr!S225)/Tariff_O_Dr!S225,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!T225-Tariff_O_Dr!T225)/Tariff_O_Dr!T225,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!U225-Tariff_O_Dr!U225)/Tariff_O_Dr!U225,Zero)","v":0}]
[null,"United Energy",null,null,null,"$/kWh",null,null,{"$f":"IFERROR((Tariff_O_F!I226-Tariff_O_Dr!I226)/Tariff_O_Dr!I226,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!J226-Tariff_O_Dr!J226)/Tariff_O_Dr!J226,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!K226-Tariff_O_Dr!K226)/Tariff_O_Dr!K226,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!L226-Tariff_O_Dr!L226)/Tariff_O_Dr!L226,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!M226-Tariff_O_Dr!M226)/Tariff_O_Dr!M226,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!N226-Tariff_O_Dr!N226)/Tariff_O_Dr!N226,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!O226-Tariff_O_Dr!O226)/Tariff_O_Dr!O226,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!P226-Tariff_O_Dr!P226)/Tariff_O_Dr!P226,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!Q226-Tariff_O_Dr!Q226)/Tariff_O_Dr!Q226,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!R226-Tariff_O_Dr!R226)/Tariff_O_Dr!R226,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!S226-Tariff_O_Dr!S226)/Tariff_O_Dr!S226,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!T226-Tariff_O_Dr!T226)/Tariff_O_Dr!T226,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!U226-Tariff_O_Dr!U226)/Tariff_O_Dr!U226,Zero)","v":0}]
[]
[null,"Balance"]
[null,"Ausnet",null,null,null,{"$f":"$J$16","v":"$/kWh"},null,null,{"$f":"IFERROR((Tariff_O_F!I229-Tariff_O_Dr!I229)/Tariff_O_Dr!I229,Zero)","v":2.909372262913705E-2},{"$f":"IFERROR((Tariff_O_F!J229-Tariff_O_Dr!J229)/Tariff_O_Dr!J229,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!K229-Tariff_O_Dr!K229)/Tariff_O_Dr!K229,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!L229-Tariff_O_Dr!L229)/Tariff_O_Dr!L229,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!M229-Tariff_O_Dr!M229)/Tariff_O_Dr!M229,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!N229-Tariff_O_Dr!N229)/Tariff_O_Dr!N229,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!O229-Tariff_O_Dr!O229)/Tariff_O_Dr!O229,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!P229-Tariff_O_Dr!P229)/Tariff_O_Dr!P229,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!Q229-Tariff_O_Dr!Q229)/Tariff_O_Dr!Q229,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!R229-Tariff_O_Dr!R229)/Tariff_O_Dr!R229,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!S229-Tariff_O_Dr!S229)/Tariff_O_Dr!S229,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!T229-Tariff_O_Dr!T229)/Tariff_O_Dr!T229,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!U229-Tariff_O_Dr!U229)/Tariff_O_Dr!U229,Zero)","v":0}]
[null,"Citipower",null,null,null,{"$f":"$J$16","v":"$/kWh"},null,null,{"$f":"IFERROR((Tariff_O_F!I230-Tariff_O_Dr!I230)/Tariff_O_Dr!I230,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!J230-Tariff_O_Dr!J230)/Tariff_O_Dr!J230,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!K230-Tariff_O_Dr!K230)/Tariff_O_Dr!K230,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!L230-Tariff_O_Dr!L230)/Tariff_O_Dr!L230,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!M230-Tariff_O_Dr!M230)/Tariff_O_Dr!M230,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!N230-Tariff_O_Dr!N230)/Tariff_O_Dr!N230,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!O230-Tariff_O_Dr!O230)/Tariff_O_Dr!O230,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!P230-Tariff_O_Dr!P230)/Tariff_O_Dr!P230,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!Q230-Tariff_O_Dr!Q230)/Tariff_O_Dr!Q230,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!R230-Tariff_O_Dr!R230)/Tariff_O_Dr!R230,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!S230-Tariff_O_Dr!S230)/Tariff_O_Dr!S230,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!T230-Tariff_O_Dr!T230)/Tariff_O_Dr!T230,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!U230-Tariff_O_Dr!U230)/Tariff_O_Dr!U230,Zero)","v":0}]
[null,"Jemena",null,null,null,"$/kWh",null,null,{"$f":"IFERROR((Tariff_O_F!I231-Tariff_O_Dr!I231)/Tariff_O_Dr!I231,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!J231-Tariff_O_Dr!J231)/Tariff_O_Dr!J231,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!K231-Tariff_O_Dr!K231)/Tariff_O_Dr!K231,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!L231-Tariff_O_Dr!L231)/Tariff_O_Dr!L231,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!M231-Tariff_O_Dr!M231)/Tariff_O_Dr!M231,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!N231-Tariff_O_Dr!N231)/Tariff_O_Dr!N231,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!O231-Tariff_O_Dr!O231)/Tariff_O_Dr!O231,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!P231-Tariff_O_Dr!P231)/Tariff_O_Dr!P231,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!Q231-Tariff_O_Dr!Q231)/Tariff_O_Dr!Q231,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!R231-Tariff_O_Dr!R231)/Tariff_O_Dr!R231,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!S231-Tariff_O_Dr!S231)/Tariff_O_Dr!S231,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!T231-Tariff_O_Dr!T231)/Tariff_O_Dr!T231,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!U231-Tariff_O_Dr!U231)/Tariff_O_Dr!U231,Zero)","v":0}]
[null,"Powercor",null,null,null,"$/kWh",null,null,{"$f":"IFERROR((Tariff_O_F!I232-Tariff_O_Dr!I232)/Tariff_O_Dr!I232,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!J232-Tariff_O_Dr!J232)/Tariff_O_Dr!J232,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!K232-Tariff_O_Dr!K232)/Tariff_O_Dr!K232,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!L232-Tariff_O_Dr!L232)/Tariff_O_Dr!L232,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!M232-Tariff_O_Dr!M232)/Tariff_O_Dr!M232,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!N232-Tariff_O_Dr!N232)/Tariff_O_Dr!N232,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!O232-Tariff_O_Dr!O232)/Tariff_O_Dr!O232,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!P232-Tariff_O_Dr!P232)/Tariff_O_Dr!P232,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!Q232-Tariff_O_Dr!Q232)/Tariff_O_Dr!Q232,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!R232-Tariff_O_Dr!R232)/Tariff_O_Dr!R232,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!S232-Tariff_O_Dr!S232)/Tariff_O_Dr!S232,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!T232-Tariff_O_Dr!T232)/Tariff_O_Dr!T232,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!U232-Tariff_O_Dr!U232)/Tariff_O_Dr!U232,Zero)","v":0}]
[null,"United Energy",null,null,null,"$/kWh",null,null,{"$f":"IFERROR((Tariff_O_F!I233-Tariff_O_Dr!I233)/Tariff_O_Dr!I233,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!J233-Tariff_O_Dr!J233)/Tariff_O_Dr!J233,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!K233-Tariff_O_Dr!K233)/Tariff_O_Dr!K233,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!L233-Tariff_O_Dr!L233)/Tariff_O_Dr!L233,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!M233-Tariff_O_Dr!M233)/Tariff_O_Dr!M233,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!N233-Tariff_O_Dr!N233)/Tariff_O_Dr!N233,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!O233-Tariff_O_Dr!O233)/Tariff_O_Dr!O233,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!P233-Tariff_O_Dr!P233)/Tariff_O_Dr!P233,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!Q233-Tariff_O_Dr!Q233)/Tariff_O_Dr!Q233,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!R233-Tariff_O_Dr!R233)/Tariff_O_Dr!R233,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!S233-Tariff_O_Dr!S233)/Tariff_O_Dr!S233,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!T233-Tariff_O_Dr!T233)/Tariff_O_Dr!T233,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!U233-Tariff_O_Dr!U233)/Tariff_O_Dr!U233,Zero)","v":0}]
[]
[null,"Controlled load"]
[null,"Ausnet",null,null,null,{"$f":"$K$16","v":"$/kWh"},null,null,{"$f":"IFERROR((Tariff_O_F!I236-Tariff_O_Dr!I236)/Tariff_O_Dr!I236,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!J236-Tariff_O_Dr!J236)/Tariff_O_Dr!J236,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!K236-Tariff_O_Dr!K236)/Tariff_O_Dr!K236,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!L236-Tariff_O_Dr!L236)/Tariff_O_Dr!L236,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!M236-Tariff_O_Dr!M236)/Tariff_O_Dr!M236,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!N236-Tariff_O_Dr!N236)/Tariff_O_Dr!N236,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!O236-Tariff_O_Dr!O236)/Tariff_O_Dr!O236,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!P236-Tariff_O_Dr!P236)/Tariff_O_Dr!P236,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!Q236-Tariff_O_Dr!Q236)/Tariff_O_Dr!Q236,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!R236-Tariff_O_Dr!R236)/Tariff_O_Dr!R236,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!S236-Tariff_O_Dr!S236)/Tariff_O_Dr!S236,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!T236-Tariff_O_Dr!T236)/Tariff_O_Dr!T236,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!U236-Tariff_O_Dr!U236)/Tariff_O_Dr!U236,Zero)","v":0}]
[null,"Citipower",null,null,null,{"$f":"$K$16","v":"$/kWh"},null,null,{"$f":"IFERROR((Tariff_O_F!I237-Tariff_O_Dr!I237)/Tariff_O_Dr!I237,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!J237-Tariff_O_Dr!J237)/Tariff_O_Dr!J237,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!K237-Tariff_O_Dr!K237)/Tariff_O_Dr!K237,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!L237-Tariff_O_Dr!L237)/Tariff_O_Dr!L237,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!M237-Tariff_O_Dr!M237)/Tariff_O_Dr!M237,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!N237-Tariff_O_Dr!N237)/Tariff_O_Dr!N237,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!O237-Tariff_O_Dr!O237)/Tariff_O_Dr!O237,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!P237-Tariff_O_Dr!P237)/Tariff_O_Dr!P237,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!Q237-Tariff_O_Dr!Q237)/Tariff_O_Dr!Q237,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!R237-Tariff_O_Dr!R237)/Tariff_O_Dr!R237,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!S237-Tariff_O_Dr!S237)/Tariff_O_Dr!S237,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!T237-Tariff_O_Dr!T237)/Tariff_O_Dr!T237,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!U237-Tariff_O_Dr!U237)/Tariff_O_Dr!U237,Zero)","v":0}]
[null,"Jemena",null,null,null,"$/kWh",null,null,{"$f":"IFERROR((Tariff_O_F!I238-Tariff_O_Dr!I238)/Tariff_O_Dr!I238,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!J238-Tariff_O_Dr!J238)/Tariff_O_Dr!J238,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!K238-Tariff_O_Dr!K238)/Tariff_O_Dr!K238,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!L238-Tariff_O_Dr!L238)/Tariff_O_Dr!L238,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!M238-Tariff_O_Dr!M238)/Tariff_O_Dr!M238,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!N238-Tariff_O_Dr!N238)/Tariff_O_Dr!N238,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!O238-Tariff_O_Dr!O238)/Tariff_O_Dr!O238,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!P238-Tariff_O_Dr!P238)/Tariff_O_Dr!P238,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!Q238-Tariff_O_Dr!Q238)/Tariff_O_Dr!Q238,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!R238-Tariff_O_Dr!R238)/Tariff_O_Dr!R238,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!S238-Tariff_O_Dr!S238)/Tariff_O_Dr!S238,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!T238-Tariff_O_Dr!T238)/Tariff_O_Dr!T238,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!U238-Tariff_O_Dr!U238)/Tariff_O_Dr!U238,Zero)","v":0}]
[null,"Powercor",null,null,null,"$/kWh",null,null,{"$f":"IFERROR((Tariff_O_F!I239-Tariff_O_Dr!I239)/Tariff_O_Dr!I239,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!J239-Tariff_O_Dr!J239)/Tariff_O_Dr!J239,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!K239-Tariff_O_Dr!K239)/Tariff_O_Dr!K239,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!L239-Tariff_O_Dr!L239)/Tariff_O_Dr!L239,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!M239-Tariff_O_Dr!M239)/Tariff_O_Dr!M239,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!N239-Tariff_O_Dr!N239)/Tariff_O_Dr!N239,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!O239-Tariff_O_Dr!O239)/Tariff_O_Dr!O239,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!P239-Tariff_O_Dr!P239)/Tariff_O_Dr!P239,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!Q239-Tariff_O_Dr!Q239)/Tariff_O_Dr!Q239,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!R239-Tariff_O_Dr!R239)/Tariff_O_Dr!R239,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!S239-Tariff_O_Dr!S239)/Tariff_O_Dr!S239,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!T239-Tariff_O_Dr!T239)/Tariff_O_Dr!T239,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!U239-Tariff_O_Dr!U239)/Tariff_O_Dr!U239,Zero)","v":0}]
[null,"United Energy",null,null,null,"$/kWh",null,null,{"$f":"IFERROR((Tariff_O_F!I240-Tariff_O_Dr!I240)/Tariff_O_Dr!I240,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!J240-Tariff_O_Dr!J240)/Tariff_O_Dr!J240,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!K240-Tariff_O_Dr!K240)/Tariff_O_Dr!K240,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!L240-Tariff_O_Dr!L240)/Tariff_O_Dr!L240,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!M240-Tariff_O_Dr!M240)/Tariff_O_Dr!M240,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!N240-Tariff_O_Dr!N240)/Tariff_O_Dr!N240,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!O240-Tariff_O_Dr!O240)/Tariff_O_Dr!O240,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!P240-Tariff_O_Dr!P240)/Tariff_O_Dr!P240,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!Q240-Tariff_O_Dr!Q240)/Tariff_O_Dr!Q240,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!R240-Tariff_O_Dr!R240)/Tariff_O_Dr!R240,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!S240-Tariff_O_Dr!S240)/Tariff_O_Dr!S240,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!T240-Tariff_O_Dr!T240)/Tariff_O_Dr!T240,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!U240-Tariff_O_Dr!U240)/Tariff_O_Dr!U240,Zero)","v":0}]
[]
[null,{"$f":"\"Bills - \"&$M$32","v":"Bills - 12000 kWh/yr"}]
[null,"Ausnet",null,null,null,{"$f":"$M$16","v":"$"},null,null,{"$f":"IFERROR((Tariff_O_F!I243-Tariff_O_Dr!I243)/Tariff_O_Dr!I243,Zero)","v":3.330327272135223E-2},{"$f":"IFERROR((Tariff_O_F!J243-Tariff_O_Dr!J243)/Tariff_O_Dr!J243,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!K243-Tariff_O_Dr!K243)/Tariff_O_Dr!K243,Zero)","v":-1.1623562755252434E-2},{"$f":"IFERROR((Tariff_O_F!L243-Tariff_O_Dr!L243)/Tariff_O_Dr!L243,Zero)","v":-1.5334880433842705E-3},{"$f":"IFERROR((Tariff_O_F!M243-Tariff_O_Dr!M243)/Tariff_O_Dr!M243,Zero)","v":-1.5334880433842705E-3},{"$f":"IFERROR((Tariff_O_F!N243-Tariff_O_Dr!N243)/Tariff_O_Dr!N243,Zero)","v":-2.024962732964667E-2},{"$f":"IFERROR((Tariff_O_F!O243-Tariff_O_Dr!O243)/Tariff_O_Dr!O243,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!P243-Tariff_O_Dr!P243)/Tariff_O_Dr!P243,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!Q243-Tariff_O_Dr!Q243)/Tariff_O_Dr!Q243,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!R243-Tariff_O_Dr!R243)/Tariff_O_Dr!R243,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!S243-Tariff_O_Dr!S243)/Tariff_O_Dr!S243,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!T243-Tariff_O_Dr!T243)/Tariff_O_Dr!T243,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!U243-Tariff_O_Dr!U243)/Tariff_O_Dr!U243,Zero)","v":0}]
[null,"Citipower",null,null,null,{"$f":"$M$16","v":"$"},null,null,{"$f":"IFERROR((Tariff_O_F!I244-Tariff_O_Dr!I244)/Tariff_O_Dr!I244,Zero)","v":5.6181370198693147E-2},{"$f":"IFERROR((Tariff_O_F!J244-Tariff_O_Dr!J244)/Tariff_O_Dr!J244,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!K244-Tariff_O_Dr!K244)/Tariff_O_Dr!K244,Zero)","v":-2.0363030765924357E-3},{"$f":"IFERROR((Tariff_O_F!L244-Tariff_O_Dr!L244)/Tariff_O_Dr!L244,Zero)","v":-2.0363030765924357E-3},{"$f":"IFERROR((Tariff_O_F!M244-Tariff_O_Dr!M244)/Tariff_O_Dr!M244,Zero)","v":-2.0363030765924357E-3},{"$f":"IFERROR((Tariff_O_F!N244-Tariff_O_Dr!N244)/Tariff_O_Dr!N244,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!O244-Tariff_O_Dr!O244)/Tariff_O_Dr!O244,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!P244-Tariff_O_Dr!P244)/Tariff_O_Dr!P244,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!Q244-Tariff_O_Dr!Q244)/Tariff_O_Dr!Q244,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!R244-Tariff_O_Dr!R244)/Tariff_O_Dr!R244,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!S244-Tariff_O_Dr!S244)/Tariff_O_Dr!S244,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!T244-Tariff_O_Dr!T244)/Tariff_O_Dr!T244,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!U244-Tariff_O_Dr!U244)/Tariff_O_Dr!U244,Zero)","v":0}]
[null,"Jemena",null,null,null,"$",null,null,{"$f":"IFERROR((Tariff_O_F!I245-Tariff_O_Dr!I245)/Tariff_O_Dr!I245,Zero)","v":5.062490796507791E-2},{"$f":"IFERROR((Tariff_O_F!J245-Tariff_O_Dr!J245)/Tariff_O_Dr!J245,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!K245-Tariff_O_Dr!K245)/Tariff_O_Dr!K245,Zero)","v":-1.9209521005830955E-3},{"$f":"IFERROR((Tariff_O_F!L245-Tariff_O_Dr!L245)/Tariff_O_Dr!L245,Zero)","v":-1.9209521005830955E-3},{"$f":"IFERROR((Tariff_O_F!M245-Tariff_O_Dr!M245)/Tariff_O_Dr!M245,Zero)","v":-1.9209521005830955E-3},{"$f":"IFERROR((Tariff_O_F!N245-Tariff_O_Dr!N245)/Tariff_O_Dr!N245,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!O245-Tariff_O_Dr!O245)/Tariff_O_Dr!O245,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!P245-Tariff_O_Dr!P245)/Tariff_O_Dr!P245,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!Q245-Tariff_O_Dr!Q245)/Tariff_O_Dr!Q245,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!R245-Tariff_O_Dr!R245)/Tariff_O_Dr!R245,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!S245-Tariff_O_Dr!S245)/Tariff_O_Dr!S245,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!T245-Tariff_O_Dr!T245)/Tariff_O_Dr!T245,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!U245-Tariff_O_Dr!U245)/Tariff_O_Dr!U245,Zero)","v":0}]
[null,"Powercor",null,null,null,"$",null,null,{"$f":"IFERROR((Tariff_O_F!I246-Tariff_O_Dr!I246)/Tariff_O_Dr!I246,Zero)","v":6.4334420210832133E-2},{"$f":"IFERROR((Tariff_O_F!J246-Tariff_O_Dr!J246)/Tariff_O_Dr!J246,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!K246-Tariff_O_Dr!K246)/Tariff_O_Dr!K246,Zero)","v":-2.0725623883188168E-3},{"$f":"IFERROR((Tariff_O_F!L246-Tariff_O_Dr!L246)/Tariff_O_Dr!L246,Zero)","v":-2.0725623883188168E-3},{"$f":"IFERROR((Tariff_O_F!M246-Tariff_O_Dr!M246)/Tariff_O_Dr!M246,Zero)","v":-2.0725623883188168E-3},{"$f":"IFERROR((Tariff_O_F!N246-Tariff_O_Dr!N246)/Tariff_O_Dr!N246,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!O246-Tariff_O_Dr!O246)/Tariff_O_Dr!O246,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!P246-Tariff_O_Dr!P246)/Tariff_O_Dr!P246,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!Q246-Tariff_O_Dr!Q246)/Tariff_O_Dr!Q246,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!R246-Tariff_O_Dr!R246)/Tariff_O_Dr!R246,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!S246-Tariff_O_Dr!S246)/Tariff_O_Dr!S246,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!T246-Tariff_O_Dr!T246)/Tariff_O_Dr!T246,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!U246-Tariff_O_Dr!U246)/Tariff_O_Dr!U246,Zero)","v":0}]
[null,"United Energy",null,null,null,"$",null,null,{"$f":"IFERROR((Tariff_O_F!I247-Tariff_O_Dr!I247)/Tariff_O_Dr!I247,Zero)","v":8.7195064232875139E-2},{"$f":"IFERROR((Tariff_O_F!J247-Tariff_O_Dr!J247)/Tariff_O_Dr!J247,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!K247-Tariff_O_Dr!K247)/Tariff_O_Dr!K247,Zero)","v":-1.9325428262038666E-3},{"$f":"IFERROR((Tariff_O_F!L247-Tariff_O_Dr!L247)/Tariff_O_Dr!L247,Zero)","v":-1.9325428262038666E-3},{"$f":"IFERROR((Tariff_O_F!M247-Tariff_O_Dr!M247)/Tariff_O_Dr!M247,Zero)","v":-1.9325428262038666E-3},{"$f":"IFERROR((Tariff_O_F!N247-Tariff_O_Dr!N247)/Tariff_O_Dr!N247,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!O247-Tariff_O_Dr!O247)/Tariff_O_Dr!O247,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!P247-Tariff_O_Dr!P247)/Tariff_O_Dr!P247,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!Q247-Tariff_O_Dr!Q247)/Tariff_O_Dr!Q247,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!R247-Tariff_O_Dr!R247)/Tariff_O_Dr!R247,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!S247-Tariff_O_Dr!S247)/Tariff_O_Dr!S247,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!T247-Tariff_O_Dr!T247)/Tariff_O_Dr!T247,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!U247-Tariff_O_Dr!U247)/Tariff_O_Dr!U247,Zero)","v":0}]
[]
[null,{"$f":"\"Bills - \"&$N$32","v":"Bills - 20000 kWh/yr"}]
[null,"Ausnet",null,null,null,{"$f":"$M$16","v":"$"},null,null,{"$f":"IFERROR((Tariff_O_F!I250-Tariff_O_Dr!I250)/Tariff_O_Dr!I250,Zero)","v":3.1670773283341308E-2},{"$f":"IFERROR((Tariff_O_F!J250-Tariff_O_Dr!J250)/Tariff_O_Dr!J250,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!K250-Tariff_O_Dr!K250)/Tariff_O_Dr!K250,Zero)","v":-7.1507716375486972E-3},{"$f":"IFERROR((Tariff_O_F!L250-Tariff_O_Dr!L250)/Tariff_O_Dr!L250,Zero)","v":-9.3970451880006137E-4},{"$f":"IFERROR((Tariff_O_F!M250-Tariff_O_Dr!M250)/Tariff_O_Dr!M250,Zero)","v":-9.3970451880006137E-4},{"$f":"IFERROR((Tariff_O_F!N250-Tariff_O_Dr!N250)/Tariff_O_Dr!N250,Zero)","v":-1.2499471745050169E-2},{"$f":"IFERROR((Tariff_O_F!O250-Tariff_O_Dr!O250)/Tariff_O_Dr!O250,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!P250-Tariff_O_Dr!P250)/Tariff_O_Dr!P250,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!Q250-Tariff_O_Dr!Q250)/Tariff_O_Dr!Q250,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!R250-Tariff_O_Dr!R250)/Tariff_O_Dr!R250,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!S250-Tariff_O_Dr!S250)/Tariff_O_Dr!S250,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!T250-Tariff_O_Dr!T250)/Tariff_O_Dr!T250,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!U250-Tariff_O_Dr!U250)/Tariff_O_Dr!U250,Zero)","v":0}]
[null,"Citipower",null,null,null,{"$f":"$M$16","v":"$"},null,null,{"$f":"IFERROR((Tariff_O_F!I251-Tariff_O_Dr!I251)/Tariff_O_Dr!I251,Zero)","v":5.9620991463589311E-2},{"$f":"IFERROR((Tariff_O_F!J251-Tariff_O_Dr!J251)/Tariff_O_Dr!J251,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!K251-Tariff_O_Dr!K251)/Tariff_O_Dr!K251,Zero)","v":-1.2941503580763869E-3},{"$f":"IFERROR((Tariff_O_F!L251-Tariff_O_Dr!L251)/Tariff_O_Dr!L251,Zero)","v":-1.2941503580763869E-3},{"$f":"IFERROR((Tariff_O_F!M251-Tariff_O_Dr!M251)/Tariff_O_Dr!M251,Zero)","v":-1.2941503580763869E-3},{"$f":"IFERROR((Tariff_O_F!N251-Tariff_O_Dr!N251)/Tariff_O_Dr!N251,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!O251-Tariff_O_Dr!O251)/Tariff_O_Dr!O251,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!P251-Tariff_O_Dr!P251)/Tariff_O_Dr!P251,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!Q251-Tariff_O_Dr!Q251)/Tariff_O_Dr!Q251,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!R251-Tariff_O_Dr!R251)/Tariff_O_Dr!R251,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!S251-Tariff_O_Dr!S251)/Tariff_O_Dr!S251,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!T251-Tariff_O_Dr!T251)/Tariff_O_Dr!T251,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!U251-Tariff_O_Dr!U251)/Tariff_O_Dr!U251,Zero)","v":0}]
[null,"Jemena",null,null,null,"$",null,null,{"$f":"IFERROR((Tariff_O_F!I252-Tariff_O_Dr!I252)/Tariff_O_Dr!I252,Zero)","v":5.5467815251375917E-2},{"$f":"IFERROR((Tariff_O_F!J252-Tariff_O_Dr!J252)/Tariff_O_Dr!J252,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!K252-Tariff_O_Dr!K252)/Tariff_O_Dr!K252,Zero)","v":-1.208973324328563E-3},{"$f":"IFERROR((Tariff_O_F!L252-Tariff_O_Dr!L252)/Tariff_O_Dr!L252,Zero)","v":-1.208973324328563E-3},{"$f":"IFERROR((Tariff_O_F!M252-Tariff_O_Dr!M252)/Tariff_O_Dr!M252,Zero)","v":-1.208973324328563E-3},{"$f":"IFERROR((Tariff_O_F!N252-Tariff_O_Dr!N252)/Tariff_O_Dr!N252,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!O252-Tariff_O_Dr!O252)/Tariff_O_Dr!O252,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!P252-Tariff_O_Dr!P252)/Tariff_O_Dr!P252,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!Q252-Tariff_O_Dr!Q252)/Tariff_O_Dr!Q252,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!R252-Tariff_O_Dr!R252)/Tariff_O_Dr!R252,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!S252-Tariff_O_Dr!S252)/Tariff_O_Dr!S252,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!T252-Tariff_O_Dr!T252)/Tariff_O_Dr!T252,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!U252-Tariff_O_Dr!U252)/Tariff_O_Dr!U252,Zero)","v":0}]
[null,"Powercor",null,null,null,"$",null,null,{"$f":"IFERROR((Tariff_O_F!I253-Tariff_O_Dr!I253)/Tariff_O_Dr!I253,Zero)","v":6.8338063111681557E-2},{"$f":"IFERROR((Tariff_O_F!J253-Tariff_O_Dr!J253)/Tariff_O_Dr!J253,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!K253-Tariff_O_Dr!K253)/Tariff_O_Dr!K253,Zero)","v":-1.3224603555640228E-3},{"$f":"IFERROR((Tariff_O_F!L253-Tariff_O_Dr!L253)/Tariff_O_Dr!L253,Zero)","v":-1.3224603555640228E-3},{"$f":"IFERROR((Tariff_O_F!M253-Tariff_O_Dr!M253)/Tariff_O_Dr!M253,Zero)","v":-1.3224603555640228E-3},{"$f":"IFERROR((Tariff_O_F!N253-Tariff_O_Dr!N253)/Tariff_O_Dr!N253,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!O253-Tariff_O_Dr!O253)/Tariff_O_Dr!O253,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!P253-Tariff_O_Dr!P253)/Tariff_O_Dr!P253,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!Q253-Tariff_O_Dr!Q253)/Tariff_O_Dr!Q253,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!R253-Tariff_O_Dr!R253)/Tariff_O_Dr!R253,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!S253-Tariff_O_Dr!S253)/Tariff_O_Dr!S253,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!T253-Tariff_O_Dr!T253)/Tariff_O_Dr!T253,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!U253-Tariff_O_Dr!U253)/Tariff_O_Dr!U253,Zero)","v":0}]
[null,"United Energy",null,null,null,"$",null,null,{"$f":"IFERROR((Tariff_O_F!I254-Tariff_O_Dr!I254)/Tariff_O_Dr!I254,Zero)","v":9.0690766541108817E-2},{"$f":"IFERROR((Tariff_O_F!J254-Tariff_O_Dr!J254)/Tariff_O_Dr!J254,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!K254-Tariff_O_Dr!K254)/Tariff_O_Dr!K254,Zero)","v":-1.2076409811042257E-3},{"$f":"IFERROR((Tariff_O_F!L254-Tariff_O_Dr!L254)/Tariff_O_Dr!L254,Zero)","v":-1.2076409811042257E-3},{"$f":"IFERROR((Tariff_O_F!M254-Tariff_O_Dr!M254)/Tariff_O_Dr!M254,Zero)","v":-1.2076409811042257E-3},{"$f":"IFERROR((Tariff_O_F!N254-Tariff_O_Dr!N254)/Tariff_O_Dr!N254,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!O254-Tariff_O_Dr!O254)/Tariff_O_Dr!O254,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!P254-Tariff_O_Dr!P254)/Tariff_O_Dr!P254,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!Q254-Tariff_O_Dr!Q254)/Tariff_O_Dr!Q254,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!R254-Tariff_O_Dr!R254)/Tariff_O_Dr!R254,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!S254-Tariff_O_Dr!S254)/Tariff_O_Dr!S254,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!T254-Tariff_O_Dr!T254)/Tariff_O_Dr!T254,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!U254-Tariff_O_Dr!U254)/Tariff_O_Dr!U254,Zero)","v":0}]
[]
[null,{"$f":"\"Bills - \"&$O$32","v":"Bills - 40000 kWh/yr"}]
[null,"Ausnet",null,null,null,{"$f":"$M$16","v":"$"},null,null,{"$f":"IFERROR((Tariff_O_F!I257-Tariff_O_Dr!I257)/Tariff_O_Dr!I257,Zero)","v":3.0402188101316768E-2},{"$f":"IFERROR((Tariff_O_F!J257-Tariff_O_Dr!J257)/Tariff_O_Dr!J257,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!K257-Tariff_O_Dr!K257)/Tariff_O_Dr!K257,Zero)","v":-3.6446162149536814E-3},{"$f":"IFERROR((Tariff_O_F!L257-Tariff_O_Dr!L257)/Tariff_O_Dr!L257,Zero)","v":-4.7748542741271924E-4},{"$f":"IFERROR((Tariff_O_F!M257-Tariff_O_Dr!M257)/Tariff_O_Dr!M257,Zero)","v":-4.7748542741271924E-4},{"$f":"IFERROR((Tariff_O_F!N257-Tariff_O_Dr!N257)/Tariff_O_Dr!N257,Zero)","v":-6.3876224755350288E-3},{"$f":"IFERROR((Tariff_O_F!O257-Tariff_O_Dr!O257)/Tariff_O_Dr!O257,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!P257-Tariff_O_Dr!P257)/Tariff_O_Dr!P257,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!Q257-Tariff_O_Dr!Q257)/Tariff_O_Dr!Q257,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!R257-Tariff_O_Dr!R257)/Tariff_O_Dr!R257,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!S257-Tariff_O_Dr!S257)/Tariff_O_Dr!S257,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!T257-Tariff_O_Dr!T257)/Tariff_O_Dr!T257,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!U257-Tariff_O_Dr!U257)/Tariff_O_Dr!U257,Zero)","v":0}]
[null,"Citipower",null,null,null,{"$f":"$M$16","v":"$"},null,null,{"$f":"IFERROR((Tariff_O_F!I258-Tariff_O_Dr!I258)/Tariff_O_Dr!I258,Zero)","v":6.2481320518829882E-2},{"$f":"IFERROR((Tariff_O_F!J258-Tariff_O_Dr!J258)/Tariff_O_Dr!J258,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!K258-Tariff_O_Dr!K258)/Tariff_O_Dr!K258,Zero)","v":-6.771571804506302E-4},{"$f":"IFERROR((Tariff_O_F!L258-Tariff_O_Dr!L258)/Tariff_O_Dr!L258,Zero)","v":-6.771571804506302E-4},{"$f":"IFERROR((Tariff_O_F!M258-Tariff_O_Dr!M258)/Tariff_O_Dr!M258,Zero)","v":-6.771571804506302E-4},{"$f":"IFERROR((Tariff_O_F!N258-Tariff_O_Dr!N258)/Tariff_O_Dr!N258,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!O258-Tariff_O_Dr!O258)/Tariff_O_Dr!O258,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!P258-Tariff_O_Dr!P258)/Tariff_O_Dr!P258,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!Q258-Tariff_O_Dr!Q258)/Tariff_O_Dr!Q258,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!R258-Tariff_O_Dr!R258)/Tariff_O_Dr!R258,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!S258-Tariff_O_Dr!S258)/Tariff_O_Dr!S258,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!T258-Tariff_O_Dr!T258)/Tariff_O_Dr!T258,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!U258-Tariff_O_Dr!U258)/Tariff_O_Dr!U258,Zero)","v":0}]
[null,"Jemena",null,null,null,"$",null,null,{"$f":"IFERROR((Tariff_O_F!I259-Tariff_O_Dr!I259)/Tariff_O_Dr!I259,Zero)","v":5.9436435252589064E-2},{"$f":"IFERROR((Tariff_O_F!J259-Tariff_O_Dr!J259)/Tariff_O_Dr!J259,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!K259-Tariff_O_Dr!K259)/Tariff_O_Dr!K259,Zero)","v":-6.2751775205215868E-4},{"$f":"IFERROR((Tariff_O_F!L259-Tariff_O_Dr!L259)/Tariff_O_Dr!L259,Zero)","v":-6.2751775205215868E-4},{"$f":"IFERROR((Tariff_O_F!M259-Tariff_O_Dr!M259)/Tariff_O_Dr!M259,Zero)","v":-6.2751775205215868E-4},{"$f":"IFERROR((Tariff_O_F!N259-Tariff_O_Dr!N259)/Tariff_O_Dr!N259,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!O259-Tariff_O_Dr!O259)/Tariff_O_Dr!O259,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!P259-Tariff_O_Dr!P259)/Tariff_O_Dr!P259,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!Q259-Tariff_O_Dr!Q259)/Tariff_O_Dr!Q259,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!R259-Tariff_O_Dr!R259)/Tariff_O_Dr!R259,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!S259-Tariff_O_Dr!S259)/Tariff_O_Dr!S259,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!T259-Tariff_O_Dr!T259)/Tariff_O_Dr!T259,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!U259-Tariff_O_Dr!U259)/Tariff_O_Dr!U259,Zero)","v":0}]
[null,"Powercor",null,null,null,"$",null,null,{"$f":"IFERROR((Tariff_O_F!I260-Tariff_O_Dr!I260)/Tariff_O_Dr!I260,Zero)","v":7.1687355993125604E-2},{"$f":"IFERROR((Tariff_O_F!J260-Tariff_O_Dr!J260)/Tariff_O_Dr!J260,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!K260-Tariff_O_Dr!K260)/Tariff_O_Dr!K260,Zero)","v":-6.94277689804637E-4},{"$f":"IFERROR((Tariff_O_F!L260-Tariff_O_Dr!L260)/Tariff_O_Dr!L260,Zero)","v":-6.94277689804637E-4},{"$f":"IFERROR((Tariff_O_F!M260-Tariff_O_Dr!M260)/Tariff_O_Dr!M260,Zero)","v":-6.94277689804637E-4},{"$f":"IFERROR((Tariff_O_F!N260-Tariff_O_Dr!N260)/Tariff_O_Dr!N260,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!O260-Tariff_O_Dr!O260)/Tariff_O_Dr!O260,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!P260-Tariff_O_Dr!P260)/Tariff_O_Dr!P260,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!Q260-Tariff_O_Dr!Q260)/Tariff_O_Dr!Q260,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!R260-Tariff_O_Dr!R260)/Tariff_O_Dr!R260,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!S260-Tariff_O_Dr!S260)/Tariff_O_Dr!S260,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!T260-Tariff_O_Dr!T260)/Tariff_O_Dr!T260,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!U260-Tariff_O_Dr!U260)/Tariff_O_Dr!U260,Zero)","v":0}]
[null,"United Energy",null,null,null,"$",null,null,{"$f":"IFERROR((Tariff_O_F!I261-Tariff_O_Dr!I261)/Tariff_O_Dr!I261,Zero)","v":9.3506738443289716E-2},{"$f":"IFERROR((Tariff_O_F!J261-Tariff_O_Dr!J261)/Tariff_O_Dr!J261,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!K261-Tariff_O_Dr!K261)/Tariff_O_Dr!K261,Zero)","v":-6.2321606247287356E-4},{"$f":"IFERROR((Tariff_O_F!L261-Tariff_O_Dr!L261)/Tariff_O_Dr!L261,Zero)","v":-6.2321606247287356E-4},{"$f":"IFERROR((Tariff_O_F!M261-Tariff_O_Dr!M261)/Tariff_O_Dr!M261,Zero)","v":-6.2321606247287356E-4},{"$f":"IFERROR((Tariff_O_F!N261-Tariff_O_Dr!N261)/Tariff_O_Dr!N261,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!O261-Tariff_O_Dr!O261)/Tariff_O_Dr!O261,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!P261-Tariff_O_Dr!P261)/Tariff_O_Dr!P261,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!Q261-Tariff_O_Dr!Q261)/Tariff_O_Dr!Q261,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!R261-Tariff_O_Dr!R261)/Tariff_O_Dr!R261,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!S261-Tariff_O_Dr!S261)/Tariff_O_Dr!S261,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!T261-Tariff_O_Dr!T261)/Tariff_O_Dr!T261,Zero)","v":0},{"$f":"IFERROR((Tariff_O_F!U261-Tariff_O_Dr!U261)/Tariff_O_Dr!U261,Zero)","v":0}]
[]
["END"]

{"sheet":"Calc_C_F","index":11,"n_rows":732,"n_cols":25,"rows_kept":732,"cut":false,"hidden":true,"merged":[[5,0,5,2]]}
[{"$f":"MdlTtl","v":"Victorian Default Offer Model"}]
[{"$f":"_xlfn.SHEET()","v":12},"GENERAL CALCULATIONS WITH FINAL INPUTS"]
[null,"General model calculations using final inputs",null,null,null,null,"Period Selected:"]
[null,{"$f":"Chk_C!B10","v":"Error check breaches: 16. Update model macro: 1"},null,null,"Start",{"$f":"Inputs_A_Dr!$C$17","v":"2020-01-01"}]
[null,null,null,null,"End",{"$f":"Inputs_A_Dr!$C$18","v":"2020-12-31"}]
["To Contents"]
[]
[{"$f":"ROUNDDOWN(MAX($A$7:OFFSET(A8,-One,0),$A$2*Sht)+Sxn,0)","v":1201},"Distributor Details"]
[]
[{"$f":"MAX(A$2:OFFSET($A10,-One,0))+Sbsxn","v":1201.01},"Distributor"]
[]
[null,{"$f":"Gen_A!A89","v":1},null,null,null,null,{"$f":"Gen_A!A90","v":2},null,null,null,null,{"$f":"Gen_A!A91","v":3},null,null,null,null,{"$f":"Gen_A!A92","v":4},null,null,null,null,{"$f":"Gen_A!A93","v":5}]
[null,{"$f":"INDEX(Gen_A!$B$89:$B$93,$B$12)","v":"Ausnet"},null,null,null,null,{"$f":"INDEX(Gen_A!$B$89:$B$93,$G$12)","v":"Citipower"},null,null,null,null,{"$f":"INDEX(Gen_A!$B$89:$B$93,$L$12)","v":"Jemena"},null,null,null,null,{"$f":"INDEX(Gen_A!$B$89:$B$93,$Q$12)","v":"Powercor"},null,null,null,null,{"$f":"INDEX(Gen_A!$B$89:$B$93,$V$12)","v":"United Energy"}]
[]
[{"$f":"ROUNDDOWN(MAX($A$7:OFFSET(A15,-One,0),$A$2*Sht)+Sxn,0)","v":1202},"CPI"]
[]
[{"$f":"MAX(A$2:OFFSET($A17,-One,0))+Sbsxn","v":1202.01},{"$f":"B15","v":"CPI"}]
[]
[null,"Current Period",null,{"$f":"Inputs_A_F!$C$18","v":"2020-12-31"}]
[null,"Latest CPI Period",null,{"$f":"INDEX(Time_A!$B$23:$B$135,MATCH(One,Time_A!$E$23:$E$135,0))","v":"2019-09-30"}]
[null,"CPI Index - Latest CPI Period",null,null,{"$f":"INDEX(Time_A!$D$23:$D$135,MATCH(One,Time_A!$E$23:$E$135,0))","v":115.4}]
[]
[{"$f":"ROUNDDOWN(MAX($A$7:OFFSET(A23,-One,0),$A$2*Sht)+Sxn,0)","v":1203},"Summary of unit charges"]
[]
[{"$f":"MAX(A$2:OFFSET($A25,-One,0))+Sbsxn","v":1203.01},{"$f":"B23","v":"Summary of unit charges"}]
[]
[null,{"$f":"$B45","v":"Fixed Costs"},null,null,null,null,{"$f":"$B45","v":"Fixed Costs"},null,null,null,null,{"$f":"$B45","v":"Fixed Costs"},null,null,null,null,{"$f":"$B45","v":"Fixed Costs"},null,null,null,null,{"$f":"$B45","v":"Fixed Costs"}]
[null,{"$f":"Inputs_A_F!B26","v":"Retail operating cost"},{"$f":"Inputs_A_F!C26","v":"$/customer"},null,{"$f":"E55","v":136.21028003613367},null,{"$f":"Inputs_A_F!B26","v":"Retail operating cost"},{"$f":"Inputs_A_F!C26","v":"$/customer"},null,{"$f":"$E28","v":136.21028003613367},null,{"$f":"Inputs_A_F!B26","v":"Retail operating cost"},{"$f":"Inputs_A_F!C26","v":"$/customer"},null,{"$f":"$E28","v":136.21028003613367},null,{"$f":"Inputs_A_F!B26","v":"Retail operating cost"},{"$f":"Inputs_A_F!C26","v":"$/customer"},null,{"$f":"$E28","v":136.21028003613367},null,{"$f":"Inputs_A_F!B26","v":"Retail operating cost"},{"$f":"Inputs_A_F!C26","v":"$/customer"},null,{"$f":"$E28","v":136.21028003613367}]
[null,{"$f":"Inputs_A_F!B34","v":"Customer acquisition and retention cost"},{"$f":"Inputs_A_F!C34","v":"$/customer"},null,{"$f":"E63","v":38.19860627177701},null,{"$f":"Inputs_A_F!B34","v":"Customer acquisition and retention cost"},{"$f":"Inputs_A_F!C34","v":"$/customer"},null,{"$f":"$E29","v":38.19860627177701},null,{"$f":"Inputs_A_F!B34","v":"Customer acquisition and retention cost"},{"$f":"Inputs_A_F!C34","v":"$/customer"},null,38.19860627177701,null,{"$f":"Inputs_A_F!B34","v":"Customer acquisition and retention cost"},{"$f":"Inputs_A_F!C34","v":"$/customer"},null,38.19860627177701,null,{"$f":"Inputs_A_F!B34","v":"Customer acquisition and retention cost"},{"$f":"Inputs_A_F!C34","v":"$/customer"},null,38.19860627177701]
[null,{"$f":"Inputs_A_F!B125","v":"Network supply charge - Residential"},{"$f":"Inputs_A_F!C128","v":"$/customer"},null,{"$f":"E131","v":169.4},null,{"$f":"Inputs_A_F!B125","v":"Network supply charge - Residential"},{"$f":"Inputs_A_F!C128","v":"$/customer"},null,{"$f":"J131","v":166.3},null,{"$f":"Inputs_A_F!B125","v":"Network supply charge - Residential"},{"$f":"Inputs_A_F!C128","v":"$/customer"},null,{"$f":"O131","v":138.82},null,{"$f":"Inputs_A_F!B125","v":"Network supply charge - Residential"},{"$f":"Inputs_A_F!C128","v":"$/customer"},null,{"$f":"T131","v":207.3},null,{"$f":"Inputs_A_F!B125","v":"Network supply charge - Residential"},{"$f":"Inputs_A_F!C128","v":"$/customer"},null,{"$f":"Y131","v":101.42449999999999}]
[null,{"$f":"Inputs_A_F!B172","v":"Network supply charge - Small Business"},{"$f":"Inputs_A_F!C175","v":"$/customer"},null,{"$f":"E132","v":169.4},null,{"$f":"Inputs_A_F!B172","v":"Network supply charge - Small Business"},{"$f":"Inputs_A_F!C175","v":"$/customer"},null,{"$f":"J132","v":231.3},null,{"$f":"Inputs_A_F!B172","v":"Network supply charge - Small Business"},{"$f":"Inputs_A_F!C175","v":"$/customer"},null,{"$f":"O132","v":182.15},null,{"$f":"Inputs_A_F!B172","v":"Network supply charge - Small Business"},{"$f":"Inputs_A_F!C175","v":"$/customer"},null,{"$f":"T132","v":247.3},null,{"$f":"Inputs_A_F!B172","v":"Network supply charge - Small Business"},{"$f":"Inputs_A_F!C175","v":"$/customer"},null,{"$f":"Y132","v":121.0615}]
[null,{"$f":"Inputs_A_F!B52","v":"Ancillary"},{"$f":"Inputs_A_F!C54","v":"$/customer"},null,{"$f":"E101","v":4.7817770132169173},null,{"$f":"Inputs_A_F!B52","v":"Ancillary"},{"$f":"Inputs_A_F!C54","v":"$/customer"},null,4.7817770132169173,null,{"$f":"Inputs_A_F!B52","v":"Ancillary"},{"$f":"Inputs_A_F!C54","v":"$/customer"},null,4.7817770132169173,null,{"$f":"Inputs_A_F!B52","v":"Ancillary"},{"$f":"Inputs_A_F!C54","v":"$/customer"},null,4.7817770132169173,null,{"$f":"Inputs_A_F!B52","v":"Ancillary"},{"$f":"Inputs_A_F!C54","v":"$/customer"},null,4.7817770132169173]
[null,{"$f":"Inputs_A_F!B44","v":"Feed-in tariff (FiT)"},{"$f":"Inputs_A_F!C44","v":"$/customer"},null,{"$f":"E73","v":8.392848052444899},null,{"$f":"Inputs_A_F!B44","v":"Feed-in tariff (FiT)"},{"$f":"Inputs_A_F!C44","v":"$/customer"},null,8.392848052444899,null,{"$f":"Inputs_A_F!B44","v":"Feed-in tariff (FiT)"},{"$f":"Inputs_A_F!C44","v":"$/customer"},null,8.392848052444899,null,{"$f":"Inputs_A_F!B44","v":"Feed-in tariff (FiT)"},{"$f":"Inputs_A_F!C44","v":"$/customer"},null,8.392848052444899,null,{"$f":"Inputs_A_F!B44","v":"Feed-in tariff (FiT)"},{"$f":"Inputs_A_F!C44","v":"$/customer"},null,8.392848052444899]
[]
[null,{"$f":"$B134","v":"Variable Costs"},null,null,null,null,{"$f":"$B134","v":"Variable Costs"},null,null,null,null,{"$f":"$B134","v":"Variable Costs"},null,null,null,null,{"$f":"$B134","v":"Variable Costs"},null,null,null,null,{"$f":"$B134","v":"Variable Costs"}]
[null,{"$f":"Inputs_A_F!B224","v":"Wholesale price - residential"},{"$f":"C141","v":"$/kWh"},null,{"$f":"E156","v":0.1216},null,{"$f":"Inputs_A_F!B224","v":"Wholesale price - residential"},{"$f":"H141","v":"$/kWh"},null,{"$f":"J156","v":0.11839999999999999},null,{"$f":"Inputs_A_F!B224","v":"Wholesale price - residential"},{"$f":"M141","v":"$/kWh"},null,{"$f":"O156","v":0.12664},null,{"$f":"Inputs_A_F!B224","v":"Wholesale price - residential"},{"$f":"R141","v":"$/kWh"},null,{"$f":"T156","v":0.11952},null,{"$f":"Inputs_A_F!B224","v":"Wholesale price - residential"},{"$f":"W141","v":"$/kWh"},null,{"$f":"Y156","v":0.12762999999999999}]
[null,{"$f":"Inputs_A_F!B321","v":"Wholesale price - small business"},{"$f":"C36","v":"$/kWh"},null,{"$f":"E176","v":0.11256999999999999},null,{"$f":"Inputs_A_F!B321","v":"Wholesale price - small business"},{"$f":"H36","v":"$/kWh"},null,{"$f":"J176","v":0.11554999999999999},null,{"$f":"Inputs_A_F!B321","v":"Wholesale price - small business"},{"$f":"M36","v":"$/kWh"},null,{"$f":"O176","v":0.11513},null,{"$f":"Inputs_A_F!B321","v":"Wholesale price - small business"},{"$f":"R36","v":"$/kWh"},null,{"$f":"T176","v":0.11040999999999999},null,{"$f":"Inputs_A_F!B321","v":"Wholesale price - small business"},{"$f":"W36","v":"$/kWh"},null,{"$f":"Y176","v":0.11724}]
[null,{"$f":"B178","v":"Environmental programs "},{"$f":"C37","v":"$/kWh"},null,{"$f":"E217","v":1.9531915133240256E-2},null,{"$f":"$B38","v":"Environmental programs "},{"$f":"H37","v":"$/kWh"},null,{"$f":"J217","v":1.9531915133240256E-2},null,{"$f":"$B38","v":"Environmental programs "},{"$f":"M37","v":"$/kWh"},null,{"$f":"O217","v":1.9531915133240256E-2},null,{"$f":"$B38","v":"Environmental programs "},{"$f":"R37","v":"$/kWh"},null,{"$f":"T217","v":1.9531915133240256E-2},null,{"$f":"$B38","v":"Environmental programs "},{"$f":"W37","v":"$/kWh"},null,{"$f":"Y217","v":1.9531915133240256E-2}]
[null,{"$f":"Inputs_A_F!B483","v":"Ancillary"},{"$f":"C222","v":"$/kWh"},null,{"$f":"E253","v":1.0325694102303446E-3},null,{"$f":"Inputs_A_F!B483","v":"Ancillary"},{"$f":"H222","v":"$/kWh"},null,{"$f":"J253","v":1.0325694102303446E-3},null,{"$f":"Inputs_A_F!B483","v":"Ancillary"},{"$f":"M222","v":"$/kWh"},null,{"$f":"O253","v":1.0325694102303446E-3},null,{"$f":"Inputs_A_F!B483","v":"Ancillary"},{"$f":"R222","v":"$/kWh"},null,{"$f":"T253","v":1.0325694102303446E-3},null,{"$f":"Inputs_A_F!B483","v":"Ancillary"},{"$f":"W222","v":"$/kWh"},null,{"$f":"Y253","v":1.0325694102303446E-3}]
[]
[null,"Other",null,null,null,null,"Other",null,null,null,null,"Other",null,null,null,null,"Other",null,null,null,null,"Other"]
[null,{"$f":"Inputs_A_F!B862","v":"Retail operating margin"},{"$f":"Inputs_A_F!C862","v":"%"},null,{"$f":"Inputs_A_F!I862","v":6.0400000000000002E-2},null,{"$f":"Inputs_A_F!B862","v":"Retail operating margin"},{"$f":"Inputs_A_F!C862","v":"%"},null,{"$f":"Inputs_A_F!I862","v":6.0400000000000002E-2},null,{"$f":"Inputs_A_F!B862","v":"Retail operating margin"},{"$f":"Inputs_A_F!C862","v":"%"},null,{"$f":"Inputs_A_F!I862","v":6.0400000000000002E-2},null,{"$f":"Inputs_A_F!B862","v":"Retail operating margin"},{"$f":"Inputs_A_F!C862","v":"%"},null,{"$f":"Inputs_A_F!I862","v":6.0400000000000002E-2},null,{"$f":"Inputs_A_F!B862","v":"Retail operating margin"},{"$f":"Inputs_A_F!C862","v":"%"},null,{"$f":"Inputs_A_F!I862","v":6.0400000000000002E-2}]
[null,{"$f":"B257","v":"Network loss factors"},{"$f":"C42","v":"%"},null,{"$f":"E260","v":5.2979102777777731E-2},null,{"$f":"$B43","v":"Network loss factors"},{"$f":"H42","v":"%"},null,{"$f":"J260","v":4.4791974000000012E-2},null,{"$f":"$B43","v":"Network loss factors"},{"$f":"M42","v":"%"},null,{"$f":"O260","v":4.0133119999999911E-2},null,{"$f":"$B43","v":"Network loss factors"},{"$f":"R42","v":"%"},null,{"$f":"T260","v":4.6288547499999888E-2},null,{"$f":"$B43","v":"Network loss factors"},{"$f":"W42","v":"%"},null,{"$f":"Y260","v":5.2634590000000037E-2}]
[]
[{"$f":"ROUNDDOWN(MAX($A$7:OFFSET(A45,-One,0),$A$2*Sht)+Sxn,0)","v":1204},"Fixed Costs"]
[]
[{"$f":"MAX(A$2:OFFSET($A47,-One,0))+Sbsxn","v":1204.01},{"$f":"Inputs_A_F!B24","v":"Retail"}]
[]
[null,{"$f":"Inputs_A_F!B26","v":"Retail operating cost"}]
[null,"Cost - Before Escalation",{"$f":"Inputs_A_F!C26","v":"$/customer"},null,{"$f":"Inputs_A_F!I26","v":136.21028003613367}]
[]
[null,"CPI Index - Base Period",null,{"$f":"Inputs_A_F!I27","v":"2019-09-30"},{"$f":"INDEX(Time_A!$D$23:$D$135,MATCH(D52,Time_A!$B$23:$B$135,0))","v":115.4}]
[null,{"$f":"$B$21","v":"CPI Index - Latest CPI Period"},null,null,{"$f":"$E$21","v":115.4}]
[null,"CPI Escalation",null,null,{"$f":"IF(E52=Zero,Zero,(E53-E52)/E52)","v":0}]
[null,"Cost - Post Escalation",{"$f":"C50","v":"$/customer"},null,{"$f":"(One+E54)*E50","v":136.21028003613367}]
[]
[null,{"$f":"Inputs_A_F!B34","v":"Customer acquisition and retention cost"}]
[null,"Cost - Before Escalation",{"$f":"Inputs_A_F!C44","v":"$/customer"},null,{"$f":"Inputs_A_F!I34","v":38}]
[]
[null,"CPI Index - Base Period",null,{"$f":"Inputs_A_F!I35","v":"2019-06-30"},{"$f":"INDEX(Time_A!$D$23:$D$135,MATCH(D60,Time_A!$B$23:$B$135,0))","v":114.8}]
[null,{"$f":"$B$21","v":"CPI Index - Latest CPI Period"},null,null,{"$f":"$E$21","v":115.4}]
[null,"CPI Escalation",null,null,{"$f":"IF(E60=Zero,Zero,(E61-E60)/E60)","v":5.226480836237008E-3}]
[null,"Cost - Post Escalation",{"$f":"C58","v":"$/customer"},null,{"$f":"(One+E62)*E58","v":38.19860627177701}]
[]
[{"$f":"MAX(A$2:OFFSET($A65,-One,0))+Sbsxn","v":1204.02},{"$f":"Inputs_A_F!B42","v":"Solar"}]
[]
[null,{"$f":"Inputs_A_F!B44","v":"Feed-in tariff (FiT)"}]
[null,"Cost - Before Escalation",{"$f":"Inputs_A_F!C44","v":"$/customer"},null,{"$f":"Inputs_A_F!I44","v":8.3492110608377317}]
[]
[null,"CPI Index - Base Period",null,{"$f":"Inputs_A_F!I45","v":"2019-06-30"},{"$f":"INDEX(Time_A!$D$23:$D$135,MATCH(D70,Time_A!$B$23:$B$135,0))","v":114.8}]
[null,{"$f":"$B$21","v":"CPI Index - Latest CPI Period"},null,null,{"$f":"$E$21","v":115.4}]
[null,"CPI Escalation",null,null,{"$f":"IF(E70=Zero,Zero,(E71-E70)/E70)","v":5.226480836237008E-3}]
[null,"Cost - Post Escalation",{"$f":"C68","v":"$/customer"},null,{"$f":"(One+E72)*E68","v":8.392848052444899}]
[]
[{"$f":"MAX(A$2:OFFSET($A75,-One,0))+Sbsxn","v":1204.03},{"$f":"Inputs_A_F!$B$52","v":"Ancillary"}]
[]
[null,{"$f":"Inputs_A_F!$B$54","v":"ESC licence fees"}]
[null,"Cost - Before Escalation",{"$f":"Inputs_A_F!C54","v":"$/customer"},null,{"$f":"Inputs_A_F!I54","v":0.95936132403235874}]
[]
[null,"CPI Index - Base Period",null,{"$f":"Inputs_A_F!I$55","v":"2018-06-30"},{"$f":"INDEX(Time_A!$D$23:$D$135,MATCH(D80,Time_A!$B$23:$B$135,0))","v":113}]
[null,{"$f":"$B$21","v":"CPI Index - Latest CPI Period"},null,null,{"$f":"$E$21","v":115.4}]
[null,"CPI Escalation",null,null,{"$f":"IF(E80=Zero,Zero,(E81-E80)/E80)","v":2.1238938053097397E-2}]
[null,"Cost - Post Escalation",{"$f":"C78","v":"$/customer"},null,{"$f":"(One+E82)*E78","v":0.97973713976401944}]
[]
[null,{"$f":"Inputs_A_F!$B$62","v":"Reliability and emergency reserve trader (RERT)"}]
[null,"Cost - Before Escalation",{"$f":"Inputs_A_F!C62","v":"$/customer"},null,{"$f":"Inputs_A_F!I62","v":3.2}]
[]
[null,"CPI Index - Base Period",null,{"$f":"Inputs_A_F!I$63","v":"2018-12-31"},{"$f":"INDEX(Time_A!$D$23:$D$135,MATCH(D88,Time_A!$B$23:$B$135,0))","v":114.1}]
[null,{"$f":"$B$21","v":"CPI Index - Latest CPI Period"},null,null,{"$f":"$E$21","v":115.4}]
[null,"CPI Escalation",null,null,{"$f":"IF(E88=Zero,Zero,(E89-E88)/E88)","v":1.1393514460999224E-2}]
[null,"Cost - Post Escalation",{"$f":"C86","v":"$/customer"},null,{"$f":"(One+E90)*E86","v":3.2364592462751975}]
[]
[null,{"$f":"Inputs_A_F!$B$70","v":"Electricity consumer advocacy panel"}]
[null,"Cost - Before Escalation",{"$f":"Inputs_A_F!C70","v":"$/customer/week"},null,{"$f":"Inputs_A_F!I70","v":1.082E-2}]
[]
[null,"CPI Index - Base Period",null,{"$f":"Inputs_A_F!I$71","v":"2019-06-30"},{"$f":"INDEX(Time_A!$D$23:$D$135,MATCH(D96,Time_A!$B$23:$B$135,0))","v":114.8}]
[null,{"$f":"$B$21","v":"CPI Index - Latest CPI Period"},null,null,{"$f":"$E$21","v":115.4}]
[null,"CPI Escalation",null,null,{"$f":"IF(E96=Zero,Zero,(E97-E96)/E96)","v":5.226480836237008E-3}]
[null,"Cost - Post Escalation",{"$f":"C94","v":"$/customer/week"},null,{"$f":"(One+E98)*E94","v":1.0876550522648083E-2}]
[]
[null,{"$f":"B75","v":"Ancillary"},{"$f":"C78","v":"$/customer"},null,{"$f":"SUM(E83,E91,E99*WiY)","v":4.7817770132169173}]
[]
[{"$f":"MAX(A$2:OFFSET($A103,-One,0))+Sbsxn","v":1204.04},"Network supply charge"]
[]
[null,{"$f":"$B$13","v":"Ausnet"},{"$f":"$B$12","v":1},null,null,null,{"$f":"$G$13","v":"Citipower"},{"$f":"$G$12","v":2},null,null,null,{"$f":"$L$13","v":"Jemena"},{"$f":"$L$12","v":3},null,null,null,{"$f":"$Q$13","v":"Powercor"},{"$f":"$Q$12","v":4},null,null,null,{"$f":"$V$13","v":"United Energy"},{"$f":"$V$12","v":5}]
[]
[null,{"$f":"Inputs_A_F!B78","v":"Metering"},null,null,null,null,{"$f":"B107","v":"Metering"},null,null,null,null,{"$f":"G107","v":"Metering"},null,null,null,null,{"$f":"L107","v":"Metering"},null,null,null,null,{"$f":"Q107","v":"Metering"}]
[null,"Cost - Before Escalation",{"$f":"Inputs_A_F!C81","v":"$/customer"},null,{"$f":"CHOOSE($C$105,Inputs_A_F!I81,Inputs_A_F!I90,Inputs_A_F!I99,Inputs_A_F!I108,Inputs_A_F!I117)","v":51.4},null,{"$f":"B108","v":"Cost - Before Escalation"},{"$f":"Inputs_A_F!C81","v":"$/customer"},null,{"$f":"CHOOSE($H$105,Inputs_A_F!I81,Inputs_A_F!I90,Inputs_A_F!I99,Inputs_A_F!I108,Inputs_A_F!I117)","v":71.3},null,{"$f":"G108","v":"Cost - Before Escalation"},{"$f":"Inputs_A_F!C81","v":"$/customer"},null,{"$f":"CHOOSE($M$105,Inputs_A_F!I81,Inputs_A_F!I90,Inputs_A_F!I99,Inputs_A_F!I108,Inputs_A_F!I117)","v":79.64},null,{"$f":"L108","v":"Cost - Before Escalation"},{"$f":"Inputs_A_F!C81","v":"$/customer"},null,{"$f":"CHOOSE($R$105,Inputs_A_F!I81,Inputs_A_F!I90,Inputs_A_F!I99,Inputs_A_F!I108,Inputs_A_F!I117)","v":67.3},null,{"$f":"Q108","v":"Cost - Before Escalation"},{"$f":"Inputs_A_F!C81","v":"$/customer"},null,{"$f":"CHOOSE($W$105,Inputs_A_F!I81,Inputs_A_F!I90,Inputs_A_F!I99,Inputs_A_F!I108,Inputs_A_F!I117)","v":54.23}]
[]
[null,"CPI Index - Base Period",null,{"$f":"CHOOSE($C$105,Inputs_A_F!I82,Inputs_A_F!I91,Inputs_A_F!I100,Inputs_A_F!I109,Inputs_A_F!I118)","v":"2019-12-31"},{"$f":"INDEX(Time_A!$D$23:$D$135,MATCH(D110,Time_A!$B$23:$B$135,0))","v":0},null,{"$f":"B110","v":"CPI Index - Base Period"},null,{"$f":"CHOOSE($H$105,Inputs_A_F!I82,Inputs_A_F!I91,Inputs_A_F!I100,Inputs_A_F!I109,Inputs_A_F!I118)","v":"2019-12-31"},{"$f":"INDEX(Time_A!$D$23:$D$135,MATCH(I110,Time_A!$B$23:$B$135,0))","v":0},null,{"$f":"G110","v":"CPI Index - Base Period"},null,{"$f":"CHOOSE($M$105,Inputs_A_F!I82,Inputs_A_F!I91,Inputs_A_F!I100,Inputs_A_F!I109,Inputs_A_F!I118)","v":"2019-12-31"},{"$f":"INDEX(Time_A!$D$23:$D$135,MATCH(N110,Time_A!$B$23:$B$135,0))","v":0},null,{"$f":"L110","v":"CPI Index - Base Period"},null,{"$f":"CHOOSE($R$105,Inputs_A_F!I82,Inputs_A_F!I91,Inputs_A_F!I100,Inputs_A_F!I109,Inputs_A_F!I118)","v":"2019-12-31"},{"$f":"INDEX(Time_A!$D$23:$D$135,MATCH(S110,Time_A!$B$23:$B$135,0))","v":0},null,{"$f":"Q110","v":"CPI Index - Base Period"},null,{"$f":"CHOOSE($W$105,Inputs_A_F!I82,Inputs_A_F!I91,Inputs_A_F!I100,Inputs_A_F!I109,Inputs_A_F!I118)","v":"2019-12-31"},{"$f":"INDEX(Time_A!$D$23:$D$135,MATCH(X110,Time_A!$B$23:$B$135,0))","v":0}]
[null,{"$f":"$B$21","v":"CPI Index - Latest CPI Period"},null,null,{"$f":"$E$21","v":115.4},null,"CPI Index - Latest CPI Period",null,null,{"$f":"$E$21","v":115.4},null,"CPI Index - Latest CPI Period",null,null,{"$f":"$E$21","v":115.4},null,"CPI Index - Latest CPI Period",null,null,{"$f":"$E$21","v":115.4},null,"CPI Index - Latest CPI Period",null,null,{"$f":"$E$21","v":115.4}]
[null,"CPI Escalation",null,null,{"$f":"IF(E110=Zero,Zero,(E111-E110)/E110)","v":0},null,"CPI Escalation",null,null,{"$f":"IF(J110=Zero,Zero,(J111-J110)/J110)","v":0},null,"CPI Escalation",null,null,{"$f":"IF(O110=Zero,Zero,(O111-O110)/O110)","v":0},null,"CPI Escalation",null,null,{"$f":"IF(T110=Zero,Zero,(T111-T110)/T110)","v":0},null,"CPI Escalation",null,null,{"$f":"IF(Y110=Zero,Zero,(Y111-Y110)/Y110)","v":0}]
[null,"Cost - Post Escalation",{"$f":"C108","v":"$/customer"},null,{"$f":"(One+E112)*E108","v":51.4},null,{"$f":"B113","v":"Cost - Post Escalation"},{"$f":"H108","v":"$/customer"},null,{"$f":"(One+J112)*J108","v":71.3},null,{"$f":"G113","v":"Cost - Post Escalation"},{"$f":"M108","v":"$/customer"},null,{"$f":"(One+O112)*O108","v":79.64},null,{"$f":"L113","v":"Cost - Post Escalation"},{"$f":"R108","v":"$/customer"},null,{"$f":"(One+T112)*T108","v":67.3},null,{"$f":"Q113","v":"Cost - Post Escalation"},{"$f":"W108","v":"$/customer"},null,{"$f":"(One+Y112)*Y108","v":54.23}]
[]
[null,{"$f":"Inputs_A_F!B125","v":"Network supply charge - Residential"},null,null,null,null,{"$f":"B115","v":"Network supply charge - Residential"},null,null,null,null,{"$f":"G115","v":"Network supply charge - Residential"},null,null,null,null,{"$f":"L115","v":"Network supply charge - Residential"},null,null,null,null,{"$f":"Q115","v":"Network supply charge - Residential"}]
[null,"Cost - Before Escalation",{"$f":"Inputs_A_F!C128","v":"$/customer"},null,{"$f":"CHOOSE($C$105,Inputs_A_F!I128,Inputs_A_F!I137,Inputs_A_F!I146,Inputs_A_F!I155,Inputs_A_F!I164)","v":118},null,"Cost - Before Escalation",{"$f":"Inputs_A_F!C128","v":"$/customer"},null,{"$f":"CHOOSE($H$105,Inputs_A_F!I128,Inputs_A_F!I137,Inputs_A_F!I146,Inputs_A_F!I155,Inputs_A_F!I164)","v":95},null,"Cost - Before Escalation",{"$f":"Inputs_A_F!C128","v":"$/customer"},null,{"$f":"CHOOSE($M$105,Inputs_A_F!I128,Inputs_A_F!I137,Inputs_A_F!I146,Inputs_A_F!I155,Inputs_A_F!I164)","v":59.18},null,"Cost - Before Escalation",{"$f":"Inputs_A_F!C128","v":"$/customer"},null,{"$f":"CHOOSE($R$105,Inputs_A_F!I128,Inputs_A_F!I137,Inputs_A_F!I146,Inputs_A_F!I155,Inputs_A_F!I164)","v":140},null,"Cost - Before Escalation",{"$f":"Inputs_A_F!C128","v":"$/customer"},null,{"$f":"CHOOSE($W$105,Inputs_A_F!I128,Inputs_A_F!I137,Inputs_A_F!I146,Inputs_A_F!I155,Inputs_A_F!I164)","v":47.194499999999998}]
[]
[null,"CPI Index - Base Period",null,{"$f":"CHOOSE($C$105,Inputs_A_F!I129,Inputs_A_F!I138,Inputs_A_F!I147,Inputs_A_F!I156,Inputs_A_F!I165)","v":"2019-12-31"},{"$f":"INDEX(Time_A!$D$23:$D$135,MATCH(D118,Time_A!$B$23:$B$135,0))","v":0},null,"CPI Index - Base Period",null,{"$f":"CHOOSE($H$105,Inputs_A_F!I129,Inputs_A_F!I138,Inputs_A_F!I147,Inputs_A_F!I156,Inputs_A_F!I165)","v":"2019-12-31"},{"$f":"INDEX(Time_A!$D$23:$D$135,MATCH(I118,Time_A!$B$23:$B$135,0))","v":0},null,"CPI Index - Base Period",null,{"$f":"CHOOSE($M$105,Inputs_A_F!I129,Inputs_A_F!I138,Inputs_A_F!I147,Inputs_A_F!I156,Inputs_A_F!I165)","v":"2019-12-31"},{"$f":"INDEX(Time_A!$D$23:$D$135,MATCH(N118,Time_A!$B$23:$B$135,0))","v":0},null,"CPI Index - Base Period",null,{"$f":"CHOOSE($R$105,Inputs_A_F!I129,Inputs_A_F!I138,Inputs_A_F!I147,Inputs_A_F!I156,Inputs_A_F!I165)","v":"2019-12-31"},{"$f":"INDEX(Time_A!$D$23:$D$135,MATCH(S118,Time_A!$B$23:$B$135,0))","v":0},null,"CPI Index - Base Period",null,{"$f":"CHOOSE($W$105,Inputs_A_F!I129,Inputs_A_F!I138,Inputs_A_F!I147,Inputs_A_F!I156,Inputs_A_F!I165)","v":"2019-12-31"},{"$f":"INDEX(Time_A!$D$23:$D$135,MATCH(X118,Time_A!$B$23:$B$135,0))","v":0}]
[null,{"$f":"$B$21","v":"CPI Index - Latest CPI Period"},null,null,{"$f":"$E$21","v":115.4},null,"CPI Index - Latest CPI Period",null,null,{"$f":"$E$21","v":115.4},null,"CPI Index - Latest CPI Period",null,null,{"$f":"$E$21","v":115.4},null,"CPI Index - Latest CPI Period",null,null,{"$f":"$E$21","v":115.4},null,"CPI Index - Latest CPI Period",null,null,{"$f":"$E$21","v":115.4}]
[null,"CPI Escalation",null,null,{"$f":"IF(E118=Zero,Zero,(E119-E118)/E118)","v":0},null,"CPI Escalation",null,null,{"$f":"IF(J118=Zero,Zero,(J119-J118)/J118)","v":0},null,"CPI Escalation",null,null,{"$f":"IF(O118=Zero,Zero,(O119-O118)/O118)","v":0},null,"CPI Escalation",null,null,{"$f":"IF(T118=Zero,Zero,(T119-T118)/T118)","v":0},null,"CPI Escalation",null,null,{"$f":"IF(Y118=Zero,Zero,(Y119-Y118)/Y118)","v":0}]
[null,"Cost - Post Escalation",{"$f":"C116","v":"$/customer"},null,{"$f":"(One+E120)*E116","v":118},null,"Cost - Post Escalation",{"$f":"H116","v":"$/customer"},null,{"$f":"(One+J120)*J116","v":95},null,"Cost - Post Escalation",{"$f":"M116","v":"$/customer"},null,{"$f":"(One+O120)*O116","v":59.18},null,"Cost - Post Escalation",{"$f":"R116","v":"$/customer"},null,{"$f":"(One+T120)*T116","v":140},null,"Cost - Post Escalation",{"$f":"W116","v":"$/customer"},null,{"$f":"(One+Y120)*Y116","v":47.194499999999998}]
[]
[null,{"$f":"Inputs_A_F!B172","v":"Network supply charge - Small Business"},null,null,null,null,"Network supply charge - Small Business",null,null,null,null,"Network supply charge - Small Business",null,null,null,null,"Network supply charge - Small Business",null,null,null,null,"Network supply charge - Small Business"]
[null,"Cost - Before Escalation",{"$f":"Inputs_A_F!C175","v":"$/customer"},null,{"$f":"CHOOSE($C$105,Inputs_A_F!I175,Inputs_A_F!I184,Inputs_A_F!I193,Inputs_A_F!I202,Inputs_A_F!I211)","v":118},null,"Cost - Before Escalation",{"$f":"Inputs_A_F!C175","v":"$/customer"},null,{"$f":"CHOOSE($H$105,Inputs_A_F!I175,Inputs_A_F!I184,Inputs_A_F!I193,Inputs_A_F!I202,Inputs_A_F!I211)","v":160},null,"Cost - Before Escalation",{"$f":"Inputs_A_F!C175","v":"$/customer"},null,{"$f":"CHOOSE($M$105,Inputs_A_F!I175,Inputs_A_F!I184,Inputs_A_F!I193,Inputs_A_F!I202,Inputs_A_F!I211)","v":102.51},null,"Cost - Before Escalation",{"$f":"Inputs_A_F!C175","v":"$/customer"},null,{"$f":"CHOOSE($R$105,Inputs_A_F!I175,Inputs_A_F!I184,Inputs_A_F!I193,Inputs_A_F!I202,Inputs_A_F!I211)","v":180},null,"Cost - Before Escalation",{"$f":"Inputs_A_F!C175","v":"$/customer"},null,{"$f":"CHOOSE($W$105,Inputs_A_F!I175,Inputs_A_F!I184,Inputs_A_F!I193,Inputs_A_F!I202,Inputs_A_F!I211)","v":66.831500000000005}]
[]
[null,"CPI Index - Base Period",null,{"$f":"CHOOSE($C$105,Inputs_A_F!I176,Inputs_A_F!I185,Inputs_A_F!I194,Inputs_A_F!I203,Inputs_A_F!I212)","v":"2019-12-31"},{"$f":"INDEX(Time_A!$D$23:$D$135,MATCH(D126,Time_A!$B$23:$B$135,0))","v":0},null,"CPI Index - Base Period",null,{"$f":"CHOOSE($H$105,Inputs_A_F!I176,Inputs_A_F!I185,Inputs_A_F!I194,Inputs_A_F!I203,Inputs_A_F!I212)","v":"2019-12-31"},{"$f":"INDEX(Time_A!$D$23:$D$135,MATCH(I126,Time_A!$B$23:$B$135,0))","v":0},null,"CPI Index - Base Period",null,{"$f":"CHOOSE($M$105,Inputs_A_F!I176,Inputs_A_F!I185,Inputs_A_F!I194,Inputs_A_F!I203,Inputs_A_F!I212)","v":"2019-12-31"},{"$f":"INDEX(Time_A!$D$23:$D$135,MATCH(N126,Time_A!$B$23:$B$135,0))","v":0},null,"CPI Index - Base Period",null,{"$f":"CHOOSE($R$105,Inputs_A_F!I176,Inputs_A_F!I185,Inputs_A_F!I194,Inputs_A_F!I203,Inputs_A_F!I212)","v":"2019-12-31"},{"$f":"INDEX(Time_A!$D$23:$D$135,MATCH(S126,Time_A!$B$23:$B$135,0))","v":0},null,"CPI Index - Base Period",null,{"$f":"CHOOSE($W$105,Inputs_A_F!I176,Inputs_A_F!I185,Inputs_A_F!I194,Inputs_A_F!I203,Inputs_A_F!I212)","v":"2019-12-31"},{"$f":"INDEX(Time_A!$D$23:$D$135,MATCH(X126,Time_A!$B$23:$B$135,0))","v":0}]
[null,{"$f":"$B$21","v":"CPI Index - Latest CPI Period"},null,null,{"$f":"$E$21","v":115.4},null,"CPI Index - Latest CPI Period",null,null,{"$f":"$E$21","v":115.4},null,"CPI Index - Latest CPI Period",null,null,{"$f":"$E$21","v":115.4},null,"CPI Index - Latest CPI Period",null,null,{"$f":"$E$21","v":115.4},null,"CPI Index - Latest CPI Period",null,null,{"$f":"$E$21","v":115.4}]
[null,"CPI Escalation",null,null,{"$f":"IF(E126=Zero,Zero,(E127-E126)/E126)","v":0},null,"CPI Escalation",null,null,{"$f":"IF(J126=Zero,Zero,(J127-J126)/J126)","v":0},null,"CPI Escalation",null,null,{"$f":"IF(O126=Zero,Zero,(O127-O126)/O126)","v":0},null,"CPI Escalation",null,null,{"$f":"IF(T126=Zero,Zero,(T127-T126)/T126)","v":0},null,"CPI Escalation",null,null,{"$f":"IF(Y126=Zero,Zero,(Y127-Y126)/Y126)","v":0}]
[null,"Cost - Post Escalation",{"$f":"C124","v":"$/customer"},null,{"$f":"(One+E128)*E124","v":118},null,"Cost - Post Escalation",{"$f":"H124","v":"$/customer"},null,{"$f":"(One+J128)*J124","v":160},null,"Cost - Post Escalation",{"$f":"M124","v":"$/customer"},null,{"$f":"(One+O128)*O124","v":102.51},null,"Cost - Post Escalation",{"$f":"R124","v":"$/customer"},null,{"$f":"(One+T128)*T124","v":180},null,"Cost - Post Escalation",{"$f":"W124","v":"$/customer"},null,{"$f":"(One+Y128)*Y124","v":66.831500000000005}]
[]
[null,"Network Charge  - Residential Inc Metering",{"$f":"C116","v":"$/customer"},null,{"$f":"SUM(E113,E121)","v":169.4},null,"Network Charge  - Residential Inc Metering",{"$f":"H116","v":"$/customer"},null,{"$f":"SUM(J113,J121)","v":166.3},null,"Network Charge  - Residential Inc Metering",{"$f":"M116","v":"$/customer"},null,{"$f":"SUM(O113,O121)","v":138.82},null,"Network Charge  - Residential Inc Metering",{"$f":"R116","v":"$/customer"},null,{"$f":"SUM(T113,T121)","v":207.3},null,"Network Charge  - Residential Inc Metering",{"$f":"W116","v":"$/customer"},null,{"$f":"SUM(Y113,Y121)","v":101.42449999999999}]
[null,"Network charge - Small Business Inc Metering",{"$f":"C124","v":"$/customer"},null,{"$f":"SUM(E113,E129)","v":169.4},null,"Network charge - Small Business Inc Metering",{"$f":"H124","v":"$/customer"},null,{"$f":"SUM(J113,J129)","v":231.3},null,"Network charge - Small Business Inc Metering",{"$f":"M124","v":"$/customer"},null,{"$f":"SUM(O113,O129)","v":182.15},null,"Network charge - Small Business Inc Metering",{"$f":"R124","v":"$/customer"},null,{"$f":"SUM(T113,T129)","v":247.3},null,"Network charge - Small Business Inc Metering",{"$f":"W124","v":"$/customer"},null,{"$f":"SUM(Y113,Y129)","v":121.0615}]
[]
[{"$f":"ROUNDDOWN(MAX($A$7:OFFSET(A134,-One,0),$A$2*Sht)+Sxn,0)","v":1205},"Variable Costs"]
[]
[{"$f":"MAX(A$2:OFFSET($A136,-One,0))+Sbsxn","v":1205.01},{"$f":"Inputs_A_F!B224","v":"Wholesale price - residential"}]
[]
[null,{"$f":"$B$13","v":"Ausnet"},{"$f":"$B$12","v":1},null,null,null,{"$f":"$G$13","v":"Citipower"},{"$f":"$G$12","v":2},null,null,null,{"$f":"$L$13","v":"Jemena"},{"$f":"$L$12","v":3},null,null,null,{"$f":"$Q$13","v":"Powercor"},{"$f":"$Q$12","v":4},null,null,null,{"$f":"$V$13","v":"United Energy"},{"$f":"$V$12","v":5}]
[]
[null,{"$f":"Inputs_A_F!B224","v":"Wholesale price - residential"},null,null,null,null,{"$f":"B140","v":"Wholesale price - residential"},null,null,null,null,{"$f":"G140","v":"Wholesale price - residential"},null,null,null,null,{"$f":"L140","v":"Wholesale price - residential"},null,null,null,null,{"$f":"Q140","v":"Wholesale price - residential"}]
[null,"Cost - Before Escalation","$/kWh",null,{"$f":"CHOOSE($C$138,Inputs_A_F!I227,Inputs_A_F!I236,Inputs_A_F!I245,Inputs_A_F!I254,Inputs_A_F!I263)/Thousand","v":0.12132999999999999},null,{"$f":"B141","v":"Cost - Before Escalation"},"$/kWh",null,{"$f":"CHOOSE($H$138,Inputs_A_F!I227,Inputs_A_F!I236,Inputs_A_F!I245,Inputs_A_F!I254,Inputs_A_F!I263)/Thousand","v":0.11810999999999999},null,{"$f":"G141","v":"Cost - Before Escalation"},"$/kWh",null,{"$f":"CHOOSE($M$138,Inputs_A_F!I227,Inputs_A_F!I236,Inputs_A_F!I245,Inputs_A_F!I254,Inputs_A_F!I263)/Thousand","v":0.12628},null,{"$f":"L141","v":"Cost - Before Escalation"},"$/kWh",null,{"$f":"CHOOSE($R$138,Inputs_A_F!I227,Inputs_A_F!I236,Inputs_A_F!I245,Inputs_A_F!I254,Inputs_A_F!I263)/Thousand","v":0.1192},null,{"$f":"Q141","v":"Cost - Before Escalation"},"$/kWh",null,{"$f":"CHOOSE($W$138,Inputs_A_F!I227,Inputs_A_F!I236,Inputs_A_F!I245,Inputs_A_F!I254,Inputs_A_F!I263)/Thousand","v":0.12726999999999999}]
[]
[null,"CPI Index - Base Period",null,{"$f":"CHOOSE($C$138,Inputs_A_F!I228,Inputs_A_F!I237,Inputs_A_F!I246,Inputs_A_F!I255,Inputs_A_F!I264)","v":"2019-12-31"},{"$f":"INDEX(Time_A!$D$23:$D$135,MATCH(D143,Time_A!$B$23:$B$135,0))","v":0},null,"CPI Index - Base Period",null,{"$f":"CHOOSE($H$138,Inputs_A_F!I228,Inputs_A_F!I237,Inputs_A_F!I246,Inputs_A_F!I255,Inputs_A_F!I264)","v":"2019-12-31"},{"$f":"INDEX(Time_A!$D$23:$D$135,MATCH(I143,Time_A!$B$23:$B$135,0))","v":0},null,"CPI Index - Base Period",null,{"$f":"CHOOSE($M$138,Inputs_A_F!I228,Inputs_A_F!I237,Inputs_A_F!I246,Inputs_A_F!I255,Inputs_A_F!I264)","v":"2019-12-31"},{"$f":"INDEX(Time_A!$D$23:$D$135,MATCH(N143,Time_A!$B$23:$B$135,0))","v":0},null,"CPI Index - Base Period",null,{"$f":"CHOOSE($R$138,Inputs_A_F!I228,Inputs_A_F!I237,Inputs_A_F!I246,Inputs_A_F!I255,Inputs_A_F!I264)","v":"2019-12-31"},{"$f":"INDEX(Time_A!$D$23:$D$135,MATCH(S143,Time_A!$B$23:$B$135,0))","v":0},null,"CPI Index - Base Period",null,{"$f":"CHOOSE($W$138,Inputs_A_F!I228,Inputs_A_F!I237,Inputs_A_F!I246,Inputs_A_F!I255,Inputs_A_F!I264)","v":"2019-12-31"},{"$f":"INDEX(Time_A!$D$23:$D$135,MATCH(X143,Time_A!$B$23:$B$135,0))","v":0}]
[null,{"$f":"$B$21","v":"CPI Index - Latest CPI Period"},null,null,{"$f":"$E$21","v":115.4},null,"CPI Index - Latest CPI Period",null,null,{"$f":"$E$21","v":115.4},null,"CPI Index - Latest CPI Period",null,null,{"$f":"$E$21","v":115.4},null,"CPI Index - Latest CPI Period",null,null,{"$f":"$E$21","v":115.4},null,"CPI Index - Latest CPI Period",null,null,{"$f":"$E$21","v":115.4}]
[null,"CPI Escalation",null,null,{"$f":"IF(E143=Zero,Zero,(E144-E143)/E143)","v":0},null,"CPI Escalation",null,null,{"$f":"IF(J143=Zero,Zero,(J144-J143)/J143)","v":0},null,"CPI Escalation",null,null,{"$f":"IF(O143=Zero,Zero,(O144-O143)/O143)","v":0},null,"CPI Escalation",null,null,{"$f":"IF(T143=Zero,Zero,(T144-T143)/T143)","v":0},null,"CPI Escalation",null,null,{"$f":"IF(Y143=Zero,Zero,(Y144-Y143)/Y143)","v":0}]
[null,"Cost - Post Escalation",{"$f":"C141","v":"$/kWh"},null,{"$f":"(One+E145)*E141","v":0.12132999999999999},null,"Cost - Post Escalation",{"$f":"H141","v":"$/kWh"},null,{"$f":"(One+J145)*J141","v":0.11810999999999999},null,"Cost - Post Escalation",{"$f":"M141","v":"$/kWh"},null,{"$f":"(One+O145)*O141","v":0.12628},null,"Cost - Post Escalation",{"$f":"R141","v":"$/kWh"},null,{"$f":"(One+T145)*T141","v":0.1192},null,"Cost - Post Escalation",{"$f":"W141","v":"$/kWh"},null,{"$f":"(One+Y145)*Y141","v":0.12726999999999999}]
[]
[null,{"$f":"Inputs_A_F!B271","v":"Wholesale volatility - residential"},null,null,null,null,"Wholesale volatility - residential",null,null,null,null,"Wholesale volatility - residential",null,null,null,null,"Wholesale volatility - residential",null,null,null,null,"Wholesale volatility - residential"]
[null,"Cost - Before Escalation","$/kWh",null,{"$f":"CHOOSE($C$138,Inputs_A_F!I274,Inputs_A_F!I283,Inputs_A_F!I292,Inputs_A_F!I301,Inputs_A_F!I310)/Thousand","v":2.7E-4},null,"Cost - Before Escalation","$/kWh",null,{"$f":"CHOOSE($H$138,Inputs_A_F!I274,Inputs_A_F!I283,Inputs_A_F!I292,Inputs_A_F!I301,Inputs_A_F!I310)/Thousand","v":2.9E-4},null,"Cost - Before Escalation","$/kWh",null,{"$f":"CHOOSE($M$138,Inputs_A_F!I274,Inputs_A_F!I283,Inputs_A_F!I292,Inputs_A_F!I301,Inputs_A_F!I310)/Thousand","v":3.5999999999999997E-4},null,"Cost - Before Escalation","$/kWh",null,{"$f":"CHOOSE($R$138,Inputs_A_F!I274,Inputs_A_F!I283,Inputs_A_F!I292,Inputs_A_F!I301,Inputs_A_F!I310)/Thousand","v":3.2000000000000003E-4},null,"Cost - Before Escalation","$/kWh",null,{"$f":"CHOOSE($W$138,Inputs_A_F!I274,Inputs_A_F!I283,Inputs_A_F!I292,Inputs_A_F!I301,Inputs_A_F!I310)/Thousand","v":3.5999999999999997E-4}]
[]
[null,"CPI Index - Base Period",null,{"$f":"CHOOSE($C$138,Inputs_A_F!I275,Inputs_A_F!I284,Inputs_A_F!I293,Inputs_A_F!I302,Inputs_A_F!I311)","v":"2019-12-31"},{"$f":"INDEX(Time_A!$D$23:$D$135,MATCH(D151,Time_A!$B$23:$B$135,0))","v":0},null,"CPI Index - Base Period",null,{"$f":"CHOOSE($H$138,Inputs_A_F!I275,Inputs_A_F!I284,Inputs_A_F!I293,Inputs_A_F!I302,Inputs_A_F!I311)","v":"2019-12-31"},{"$f":"INDEX(Time_A!$D$23:$D$135,MATCH(I151,Time_A!$B$23:$B$135,0))","v":0},null,"CPI Index - Base Period",null,{"$f":"CHOOSE($M$138,Inputs_A_F!I275,Inputs_A_F!I284,Inputs_A_F!I293,Inputs_A_F!I302,Inputs_A_F!I311)","v":"2019-12-31"},{"$f":"INDEX(Time_A!$D$23:$D$135,MATCH(N151,Time_A!$B$23:$B$135,0))","v":0},null,"CPI Index - Base Period",null,{"$f":"CHOOSE($R$138,Inputs_A_F!I275,Inputs_A_F!I284,Inputs_A_F!I293,Inputs_A_F!I302,Inputs_A_F!I311)","v":"2019-12-31"},{"$f":"INDEX(Time_A!$D$23:$D$135,MATCH(S151,Time_A!$B$23:$B$135,0))","v":0},null,"CPI Index - Base Period",null,{"$f":"CHOOSE($W$138,Inputs_A_F!I275,Inputs_A_F!I284,Inputs_A_F!I293,Inputs_A_F!I302,Inputs_A_F!I311)","v":"2019-12-31"},{"$f":"INDEX(Time_A!$D$23:$D$135,MATCH(X151,Time_A!$B$23:$B$135,0))","v":0}]
[null,{"$f":"$B$21","v":"CPI Index - Latest CPI Period"},null,null,{"$f":"$E$21","v":115.4},null,"CPI Index - Latest CPI Period",null,null,{"$f":"$E$21","v":115.4},null,"CPI Index - Latest CPI Period",null,null,{"$f":"$E$21","v":115.4},null,"CPI Index - Latest CPI Period",null,null,{"$f":"$E$21","v":115.4},null,"CPI Index - Latest CPI Period",null,null,{"$f":"$E$21","v":115.4}]
[null,"CPI Escalation",null,null,{"$f":"IF(E151=Zero,Zero,(E152-E151)/E151)","v":0},null,"CPI Escalation",null,null,{"$f":"IF(J151=Zero,Zero,(J152-J151)/J151)","v":0},null,"CPI Escalation",null,null,{"$f":"IF(O151=Zero,Zero,(O152-O151)/O151)","v":0},null,"CPI Escalation",null,null,{"$f":"IF(T151=Zero,Zero,(T152-T151)/T151)","v":0},null,"CPI Escalation",null,null,{"$f":"IF(Y151=Zero,Zero,(Y152-Y151)/Y151)","v":0}]
[null,"Cost - Post Escalation",{"$f":"C149","v":"$/kWh"},null,{"$f":"(One+E153)*E149","v":2.7E-4},null,"Cost - Post Escalation",{"$f":"H149","v":"$/kWh"},null,{"$f":"(One+J153)*J149","v":2.9E-4},null,"Cost - Post Escalation",{"$f":"M149","v":"$/kWh"},null,{"$f":"(One+O153)*O149","v":3.5999999999999997E-4},null,"Cost - Post Escalation",{"$f":"R149","v":"$/kWh"},null,{"$f":"(One+T153)*T149","v":3.2000000000000003E-4},null,"Cost - Post Escalation",{"$f":"W149","v":"$/kWh"},null,{"$f":"(One+Y153)*Y149","v":3.5999999999999997E-4}]
[]
[null,{"$f":"B136","v":"Wholesale price - residential"},{"$f":"C149","v":"$/kWh"},null,{"$f":"SUM(E146,E154)","v":0.1216},null,"Wholesale price - residential",{"$f":"H149","v":"$/kWh"},null,{"$f":"SUM(J146,J154)","v":0.11839999999999999},null,"Wholesale price - residential",{"$f":"M149","v":"$/kWh"},null,{"$f":"SUM(O146,O154)","v":0.12664},null,"Wholesale price - residential",{"$f":"R149","v":"$/kWh"},null,{"$f":"SUM(T146,T154)","v":0.11952},null,"Wholesale price - residential",{"$f":"W149","v":"$/kWh"},null,{"$f":"SUM(Y146,Y154)","v":0.12762999999999999}]
[]
[{"$f":"MAX(A$2:OFFSET($A158,-One,0))+Sbsxn","v":1205.02},{"$f":"Inputs_A_F!B321","v":"Wholesale price - small business"}]
[]
[null,{"$f":"B158","v":"Wholesale price - small business"},null,null,null,null,{"$f":"$B160","v":"Wholesale price - small business"},null,null,null,null,{"$f":"$B160","v":"Wholesale price - small business"},null,null,null,null,{"$f":"$B160","v":"Wholesale price - small business"},null,null,null,null,{"$f":"$B160","v":"Wholesale price - small business"}]
[null,"Cost - Before Escalation","$/kWh",null,{"$f":"CHOOSE($C$138,Inputs_A_F!I324,Inputs_A_F!I334,Inputs_A_F!I343,Inputs_A_F!I352,Inputs_A_F!I361)/Thousand","v":0.11237999999999999},null,"Cost - Before Escalation","$/kWh",null,{"$f":"CHOOSE($H$138,Inputs_A_F!I324,Inputs_A_F!I334,Inputs_A_F!I343,Inputs_A_F!I352,Inputs_A_F!I361)/Thousand","v":0.11531999999999999},null,"Cost - Before Escalation","$/kWh",null,{"$f":"CHOOSE($M$138,Inputs_A_F!I324,Inputs_A_F!I334,Inputs_A_F!I343,Inputs_A_F!I352,Inputs_A_F!I361)/Thousand","v":0.11484999999999999},null,"Cost - Before Escalation","$/kWh",null,{"$f":"CHOOSE($R$138,Inputs_A_F!I324,Inputs_A_F!I334,Inputs_A_F!I343,Inputs_A_F!I352,Inputs_A_F!I361)/Thousand","v":0.11022},null,"Cost - Before Escalation","$/kWh",null,{"$f":"CHOOSE($W$138,Inputs_A_F!I324,Inputs_A_F!I334,Inputs_A_F!I343,Inputs_A_F!I352,Inputs_A_F!I361)/Thousand","v":0.11694}]
[]
[null,"CPI Index - Base Period",null,{"$f":"CHOOSE($C$138,Inputs_A_F!I325,Inputs_A_F!I335,Inputs_A_F!I344,Inputs_A_F!I353,Inputs_A_F!I362)","v":"2019-12-31"},{"$f":"INDEX(Time_A!$D$23:$D$135,MATCH(D163,Time_A!$B$23:$B$135,0))","v":0},null,{"$f":"B163","v":"CPI Index - Base Period"},null,{"$f":"CHOOSE($H$138,Inputs_A_F!I325,Inputs_A_F!I335,Inputs_A_F!I344,Inputs_A_F!I353,Inputs_A_F!I362)","v":"2019-12-31"},{"$f":"INDEX(Time_A!$D$23:$D$135,MATCH(I163,Time_A!$B$23:$B$135,0))","v":0},null,{"$f":"G163","v":"CPI Index - Base Period"},null,{"$f":"CHOOSE($M$138,Inputs_A_F!I325,Inputs_A_F!I335,Inputs_A_F!I344,Inputs_A_F!I353,Inputs_A_F!I362)","v":"2019-12-31"},{"$f":"INDEX(Time_A!$D$23:$D$135,MATCH(N163,Time_A!$B$23:$B$135,0))","v":0},null,{"$f":"L163","v":"CPI Index - Base Period"},null,{"$f":"CHOOSE($R$138,Inputs_A_F!I325,Inputs_A_F!I335,Inputs_A_F!I344,Inputs_A_F!I353,Inputs_A_F!I362)","v":"2019-12-31"},{"$f":"INDEX(Time_A!$D$23:$D$135,MATCH(S163,Time_A!$B$23:$B$135,0))","v":0},null,{"$f":"Q163","v":"CPI Index - Base Period"},null,{"$f":"CHOOSE($W$138,Inputs_A_F!I325,Inputs_A_F!I335,Inputs_A_F!I344,Inputs_A_F!I353,Inputs_A_F!I362)","v":"2019-12-31"},{"$f":"INDEX(Time_A!$D$23:$D$135,MATCH(X163,Time_A!$B$23:$B$135,0))","v":0}]
[null,{"$f":"$B$21","v":"CPI Index - Latest CPI Period"},null,null,{"$f":"$E$21","v":115.4},null,"CPI Index - Latest CPI Period",null,null,{"$f":"$E$21","v":115.4},null,"CPI Index - Latest CPI Period",null,null,{"$f":"$E$21","v":115.4},null,"CPI Index - Latest CPI Period",null,null,{"$f":"$E$21","v":115.4},null,"CPI Index - Latest CPI Period",null,null,{"$f":"$E$21","v":115.4}]
[null,"CPI Escalation",null,null,{"$f":"IF(E163=Zero,Zero,(E164-E163)/E163)","v":0},null,"CPI Escalation",null,null,{"$f":"IF(J163=Zero,Zero,(J164-J163)/J163)","v":0},null,"CPI Escalation",null,null,{"$f":"IF(O163=Zero,Zero,(O164-O163)/O163)","v":0},null,"CPI Escalation",null,null,{"$f":"IF(T163=Zero,Zero,(T164-T163)/T163)","v":0},null,"CPI Escalation",null,null,{"$f":"IF(Y163=Zero,Zero,(Y164-Y163)/Y163)","v":0}]
[null,"Cost - Post Escalation",{"$f":"C161","v":"$/kWh"},null,{"$f":"(One+E165)*E161","v":0.11237999999999999},null,"Cost - Post Escalation",{"$f":"H161","v":"$/kWh"},null,{"$f":"(One+J165)*J161","v":0.11531999999999999},null,"Cost - Post Escalation",{"$f":"M161","v":"$/kWh"},null,{"$f":"(One+O165)*O161","v":0.11484999999999999},null,"Cost - Post Escalation",{"$f":"R161","v":"$/kWh"},null,{"$f":"(One+T165)*T161","v":0.11022},null,"Cost - Post Escalation",{"$f":"W161","v":"$/kWh"},null,{"$f":"(One+Y165)*Y161","v":0.11694}]
[]
[null,{"$f":"Inputs_A_F!B369","v":"Wholesale volatility - small business"},null,null,null,null,{"$f":"B168","v":"Wholesale volatility - small business"},null,null,null,null,{"$f":"G168","v":"Wholesale volatility - small business"},null,null,null,null,{"$f":"L168","v":"Wholesale volatility - small business"},null,null,null,null,{"$f":"Q168","v":"Wholesale volatility - small business"}]
[null,"Cost - Before Escalation","$/kWh",null,{"$f":"CHOOSE($C$138,Inputs_A_F!I372,Inputs_A_F!I382,Inputs_A_F!I391,Inputs_A_F!I400,Inputs_A_F!I409)/Thousand","v":1.9000000000000001E-4},null,"Cost - Before Escalation","$/kWh",null,{"$f":"CHOOSE($H$138,Inputs_A_F!I372,Inputs_A_F!I382,Inputs_A_F!I391,Inputs_A_F!I400,Inputs_A_F!I409)/Thousand","v":2.3000000000000001E-4},null,"Cost - Before Escalation","$/kWh",null,{"$f":"CHOOSE($M$138,Inputs_A_F!I372,Inputs_A_F!I382,Inputs_A_F!I391,Inputs_A_F!I400,Inputs_A_F!I409)/Thousand","v":2.8000000000000003E-4},null,"Cost - Before Escalation","$/kWh",null,{"$f":"CHOOSE($R$138,Inputs_A_F!I372,Inputs_A_F!I382,Inputs_A_F!I391,Inputs_A_F!I400,Inputs_A_F!I409)/Thousand","v":1.9000000000000001E-4},null,"Cost - Before Escalation","$/kWh",null,{"$f":"CHOOSE($W$138,Inputs_A_F!I372,Inputs_A_F!I382,Inputs_A_F!I391,Inputs_A_F!I400,Inputs_A_F!I409)/Thousand","v":2.9999999999999997E-4}]
[]
[null,"CPI Index - Base Period",null,{"$f":"CHOOSE($C$138,Inputs_A_F!I373,Inputs_A_F!I383,Inputs_A_F!I392,Inputs_A_F!I401,Inputs_A_F!I410)","v":"2019-12-31"},{"$f":"INDEX(Time_A!$D$23:$D$135,MATCH(D171,Time_A!$B$23:$B$135,0))","v":0},null,"CPI Index - Base Period",null,{"$f":"CHOOSE($H$138,Inputs_A_F!I373,Inputs_A_F!I383,Inputs_A_F!I392,Inputs_A_F!I401,Inputs_A_F!I410)","v":"2019-12-31"},{"$f":"INDEX(Time_A!$D$23:$D$135,MATCH(I171,Time_A!$B$23:$B$135,0))","v":0},null,"CPI Index - Base Period",null,{"$f":"CHOOSE($M$138,Inputs_A_F!I373,Inputs_A_F!I383,Inputs_A_F!I392,Inputs_A_F!I401,Inputs_A_F!I410)","v":"2019-12-31"},{"$f":"INDEX(Time_A!$D$23:$D$135,MATCH(N171,Time_A!$B$23:$B$135,0))","v":0},null,"CPI Index - Base Period",null,{"$f":"CHOOSE($R$138,Inputs_A_F!I373,Inputs_A_F!I383,Inputs_A_F!I392,Inputs_A_F!I401,Inputs_A_F!I410)","v":"2019-12-31"},{"$f":"INDEX(Time_A!$D$23:$D$135,MATCH(S171,Time_A!$B$23:$B$135,0))","v":0},null,"CPI Index - Base Period",null,{"$f":"CHOOSE($W$138,Inputs_A_F!I373,Inputs_A_F!I383,Inputs_A_F!I392,Inputs_A_F!I401,Inputs_A_F!I410)","v":"2019-12-31"},{"$f":"INDEX(Time_A!$D$23:$D$135,MATCH(X171,Time_A!$B$23:$B$135,0))","v":0}]
[null,{"$f":"$B$21","v":"CPI Index - Latest CPI Period"},null,null,{"$f":"$E$21","v":115.4},null,"CPI Index - Latest CPI Period",null,null,{"$f":"$E$21","v":115.4},null,"CPI Index - Latest CPI Period",null,null,{"$f":"$E$21","v":115.4},null,"CPI Index - Latest CPI Period",null,null,{"$f":"$E$21","v":115.4},null,"CPI Index - Latest CPI Period",null,null,{"$f":"$E$21","v":115.4}]
[null,"CPI Escalation",null,null,{"$f":"IF(E171=Zero,Zero,(E172-E171)/E171)","v":0},null,"CPI Escalation",null,null,{"$f":"IF(J171=Zero,Zero,(J172-J171)/J171)","v":0},null,"CPI Escalation",null,null,{"$f":"IF(O171=Zero,Zero,(O172-O171)/O171)","v":0},null,"CPI Escalation",null,null,{"$f":"IF(T171=Zero,Zero,(T172-T171)/T171)","v":0},null,"CPI Escalation",null,null,{"$f":"IF(Y171=Zero,Zero,(Y172-Y171)/Y171)","v":0}]
[null,"Cost - Post Escalation",{"$f":"C169","v":"$/kWh"},null,{"$f":"(One+E173)*E169","v":1.9000000000000001E-4},null,"Cost - Post Escalation",{"$f":"H169","v":"$/kWh"},null,{"$f":"(One+J173)*J169","v":2.3000000000000001E-4},null,"Cost - Post Escalation",{"$f":"M169","v":"$/kWh"},null,{"$f":"(One+O173)*O169","v":2.8000000000000003E-4},null,"Cost - Post Escalation",{"$f":"R169","v":"$/kWh"},null,{"$f":"(One+T173)*T169","v":1.9000000000000001E-4},null,"Cost - Post Escalation",{"$f":"W169","v":"$/kWh"},null,{"$f":"(One+Y173)*Y169","v":2.9999999999999997E-4}]
[]
[null,{"$f":"B158","v":"Wholesale price - small business"},{"$f":"C169","v":"$/kWh"},null,{"$f":"SUM(E166,E174)","v":0.11256999999999999},null,{"$f":"$B176","v":"Wholesale price - small business"},{"$f":"H169","v":"$/kWh"},null,{"$f":"SUM(J166,J174)","v":0.11554999999999999},null,{"$f":"$B176","v":"Wholesale price - small business"},{"$f":"M169","v":"$/kWh"},null,{"$f":"SUM(O166,O174)","v":0.11513},null,{"$f":"$B176","v":"Wholesale price - small business"},{"$f":"R169","v":"$/kWh"},null,{"$f":"SUM(T166,T174)","v":0.11040999999999999},null,{"$f":"$B176","v":"Wholesale price - small business"},{"$f":"W169","v":"$/kWh"},null,{"$f":"SUM(Y166,Y174)","v":0.11724}]
[]
[{"$f":"MAX(A$2:OFFSET($A178,-One,0))+Sbsxn","v":1205.03},"Environmental programs "]
[]
[null,"Price",null,null,null,null,"Price",null,null,null,null,"Price",null,null,null,null,"Price",null,null,null,null,"Price"]
[]
[null,{"$f":"Inputs_A_F!B422","v":"Victorian energy upgrades (VEU)"},null,null,null,null,{"$f":"B182","v":"Victorian energy upgrades (VEU)"},null,null,null,null,{"$f":"G182","v":"Victorian energy upgrades (VEU)"},null,null,null,null,{"$f":"L182","v":"Victorian energy upgrades (VEU)"},null,null,null,null,{"$f":"Q182","v":"Victorian energy upgrades (VEU)"}]
[null,"Cost - Before Escalation",{"$f":"Inputs_A_F!C423","v":"$/certificate"},null,{"$f":"Inputs_A_F!I423","v":20.567749250885289},null,{"$f":"B183","v":"Cost - Before Escalation"},{"$f":"Inputs_A_F!C423","v":"$/certificate"},null,{"$f":"Inputs_A_F!I423","v":20.567749250885289},null,{"$f":"G183","v":"Cost - Before Escalation"},{"$f":"Inputs_A_F!C423","v":"$/certificate"},null,{"$f":"Inputs_A_F!I423","v":20.567749250885289},null,{"$f":"L183","v":"Cost - Before Escalation"},{"$f":"Inputs_A_F!C423","v":"$/certificate"},null,{"$f":"Inputs_A_F!I423","v":20.567749250885289},null,{"$f":"Q183","v":"Cost - Before Escalation"},{"$f":"Inputs_A_F!C423","v":"$/certificate"},null,{"$f":"Inputs_A_F!I423","v":20.567749250885289}]
[]
[null,"CPI Index - Base Period",null,{"$f":"Inputs_A_F!I424","v":"2019-09-30"},{"$f":"INDEX(Time_A!$D$23:$D$135,MATCH(D185,Time_A!$B$23:$B$135,0))","v":115.4},null,"CPI Index - Base Period",null,{"$f":"Inputs_A_F!I424","v":"2019-09-30"},{"$f":"INDEX(Time_A!$D$23:$D$135,MATCH(I185,Time_A!$B$23:$B$135,0))","v":115.4},null,"CPI Index - Base Period",null,{"$f":"Inputs_A_F!I424","v":"2019-09-30"},{"$f":"INDEX(Time_A!$D$23:$D$135,MATCH(N185,Time_A!$B$23:$B$135,0))","v":115.4},null,"CPI Index - Base Period",null,{"$f":"Inputs_A_F!I424","v":"2019-09-30"},{"$f":"INDEX(Time_A!$D$23:$D$135,MATCH(S185,Time_A!$B$23:$B$135,0))","v":115.4},null,"CPI Index - Base Period",null,{"$f":"Inputs_A_F!I424","v":"2019-09-30"},{"$f":"INDEX(Time_A!$D$23:$D$135,MATCH(X185,Time_A!$B$23:$B$135,0))","v":115.4}]
[null,{"$f":"$B$21","v":"CPI Index - Latest CPI Period"},null,null,{"$f":"$E$21","v":115.4},null,"CPI Index - Latest CPI Period",null,null,{"$f":"$E$21","v":115.4},null,"CPI Index - Latest CPI Period",null,null,{"$f":"$E$21","v":115.4},null,"CPI Index - Latest CPI Period",null,null,{"$f":"$E$21","v":115.4},null,"CPI Index - Latest CPI Period",null,null,{"$f":"$E$21","v":115.4}]
[null,"CPI Escalation",null,null,{"$f":"IF(E185=Zero,Zero,(E186-E185)/E185)","v":0},null,"CPI Escalation",null,null,{"$f":"IF(J185=Zero,Zero,(J186-J185)/J185)","v":0},null,"CPI Escalation",null,null,{"$f":"IF(O185=Zero,Zero,(O186-O185)/O185)","v":0},null,"CPI Escalation",null,null,{"$f":"IF(T185=Zero,Zero,(T186-T185)/T185)","v":0},null,"CPI Escalation",null,null,{"$f":"IF(Y185=Zero,Zero,(Y186-Y185)/Y185)","v":0}]
[null,"Cost - Post Escalation",{"$f":"C183","v":"$/certificate"},null,{"$f":"(One+E187)*E183","v":20.567749250885289},null,"Cost - Post Escalation",{"$f":"H183","v":"$/certificate"},null,{"$f":"(One+J187)*J183","v":20.567749250885289},null,"Cost - Post Escalation",{"$f":"M183","v":"$/certificate"},null,{"$f":"(One+O187)*O183","v":20.567749250885289},null,"Cost - Post Escalation",{"$f":"R183","v":"$/certificate"},null,{"$f":"(One+T187)*T183","v":20.567749250885289},null,"Cost - Post Escalation",{"$f":"W183","v":"$/certificate"},null,{"$f":"(One+Y187)*Y183","v":20.567749250885289}]
[]
[null,{"$f":"Inputs_A_F!B432","v":"Large-scale renewable energy target (LRET)"},null,null,null,null,"Large-scale renewable energy target (LRET)",null,null,null,null,"Large-scale renewable energy target (LRET)",null,null,null,null,"Large-scale renewable energy target (LRET)",null,null,null,null,"Large-scale renewable energy target (LRET)"]
[null,"Cost - Before Escalation",{"$f":"$C$183","v":"$/certificate"},null,{"$f":"Inputs_A_F!I433","v":43.3},null,"Cost - Before Escalation",{"$f":"$H$183","v":"$/certificate"},null,{"$f":"Inputs_A_F!I433","v":43.3},null,"Cost - Before Escalation",{"$f":"$M$183","v":"$/certificate"},null,{"$f":"Inputs_A_F!I433","v":43.3},null,"Cost - Before Escalation",{"$f":"$R$183","v":"$/certificate"},null,{"$f":"Inputs_A_F!I433","v":43.3},null,"Cost - Before Escalation",{"$f":"$W$183","v":"$/certificate"},null,{"$f":"Inputs_A_F!I433","v":43.3}]
[]
[null,"CPI Index - Base Period",null,{"$f":"Inputs_A_F!I434","v":"2019-12-31"},{"$f":"INDEX(Time_A!$D$23:$D$135,MATCH(D193,Time_A!$B$23:$B$135,0))","v":0},null,"CPI Index - Base Period",null,{"$f":"Inputs_A_F!I434","v":"2019-12-31"},{"$f":"INDEX(Time_A!$D$23:$D$135,MATCH(I193,Time_A!$B$23:$B$135,0))","v":0},null,"CPI Index - Base Period",null,{"$f":"Inputs_A_F!I434","v":"2019-12-31"},{"$f":"INDEX(Time_A!$D$23:$D$135,MATCH(N193,Time_A!$B$23:$B$135,0))","v":0},null,"CPI Index - Base Period",null,{"$f":"Inputs_A_F!I434","v":"2019-12-31"},{"$f":"INDEX(Time_A!$D$23:$D$135,MATCH(S193,Time_A!$B$23:$B$135,0))","v":0},null,"CPI Index - Base Period",null,{"$f":"Inputs_A_F!I434","v":"2019-12-31"},{"$f":"INDEX(Time_A!$D$23:$D$135,MATCH(X193,Time_A!$B$23:$B$135,0))","v":0}]
[null,{"$f":"$B$21","v":"CPI Index - Latest CPI Period"},null,null,{"$f":"$E$21","v":115.4},null,"CPI Index - Latest CPI Period",null,null,{"$f":"$E$21","v":115.4},null,"CPI Index - Latest CPI Period",null,null,{"$f":"$E$21","v":115.4},null,"CPI Index - Latest CPI Period",null,null,{"$f":"$E$21","v":115.4},null,"CPI Index - Latest CPI Period",null,null,{"$f":"$E$21","v":115.4}]
[null,"CPI Escalation",null,null,{"$f":"IF(E193=Zero,Zero,(E194-E193)/E193)","v":0},null,"CPI Escalation",null,null,{"$f":"IF(J193=Zero,Zero,(J194-J193)/J193)","v":0},null,"CPI Escalation",null,null,{"$f":"IF(O193=Zero,Zero,(O194-O193)/O193)","v":0},null,"CPI Escalation",null,null,{"$f":"IF(T193=Zero,Zero,(T194-T193)/T193)","v":0},null,"CPI Escalation",null,null,{"$f":"IF(Y193=Zero,Zero,(Y194-Y193)/Y193)","v":0}]
[null,"Cost - Post Escalation",{"$f":"C191","v":"$/certificate"},null,{"$f":"(One+E195)*E191","v":43.3},null,"Cost - Post Escalation",{"$f":"H191","v":"$/certificate"},null,{"$f":"(One+J195)*J191","v":43.3},null,"Cost - Post Escalation",{"$f":"M191","v":"$/certificate"},null,{"$f":"(One+O195)*O191","v":43.3},null,"Cost - Post Escalation",{"$f":"R191","v":"$/certificate"},null,{"$f":"(One+T195)*T191","v":43.3},null,"Cost - Post Escalation",{"$f":"W191","v":"$/certificate"},null,{"$f":"(One+Y195)*Y191","v":43.3}]
[]
[null,{"$f":"Inputs_A_F!B471","v":"Small-scale renewable energy scheme (SRES)"},null,null,null,null,"Small-scale renewable energy scheme (SRES)",null,null,null,null,"Small-scale renewable energy scheme (SRES)",null,null,null,null,"Small-scale renewable energy scheme (SRES)",null,null,null,null,"Small-scale renewable energy scheme (SRES)"]
[null,"Cost - Before Escalation",{"$f":"$C$183","v":"$/certificate"},null,{"$f":"Inputs_A_F!I442","v":40},null,"Cost - Before Escalation",{"$f":"$H$183","v":"$/certificate"},null,{"$f":"Inputs_A_F!I442","v":40},null,"Cost - Before Escalation",{"$f":"$M$183","v":"$/certificate"},null,{"$f":"Inputs_A_F!I442","v":40},null,"Cost - Before Escalation",{"$f":"$R$183","v":"$/certificate"},null,{"$f":"Inputs_A_F!I442","v":40},null,"Cost - Before Escalation",{"$f":"$W$183","v":"$/certificate"},null,{"$f":"Inputs_A_F!I442","v":40}]
[]
[null,"CPI Index - Base Period",null,{"$f":"Inputs_A_F!I443","v":"2019-12-31"},{"$f":"INDEX(Time_A!$D$23:$D$135,MATCH(D201,Time_A!$B$23:$B$135,0))","v":0},null,"CPI Index - Base Period",null,{"$f":"Inputs_A_F!I443","v":"2019-12-31"},{"$f":"INDEX(Time_A!$D$23:$D$135,MATCH(I201,Time_A!$B$23:$B$135,0))","v":0},null,"CPI Index - Base Period",null,{"$f":"Inputs_A_F!I443","v":"2019-12-31"},{"$f":"INDEX(Time_A!$D$23:$D$135,MATCH(N201,Time_A!$B$23:$B$135,0))","v":0},null,"CPI Index - Base Period",null,{"$f":"Inputs_A_F!I443","v":"2019-12-31"},{"$f":"INDEX(Time_A!$D$23:$D$135,MATCH(S201,Time_A!$B$23:$B$135,0))","v":0},null,"CPI Index - Base Period",null,{"$f":"Inputs_A_F!I443","v":"2019-12-31"},{"$f":"INDEX(Time_A!$D$23:$D$135,MATCH(X201,Time_A!$B$23:$B$135,0))","v":0}]
[null,{"$f":"$B$21","v":"CPI Index - Latest CPI Period"},null,null,{"$f":"$E$21","v":115.4},null,"CPI Index - Latest CPI Period",null,null,{"$f":"$E$21","v":115.4},null,"CPI Index - Latest CPI Period",null,null,{"$f":"$E$21","v":115.4},null,"CPI Index - Latest CPI Period",null,null,{"$f":"$E$21","v":115.4},null,"CPI Index - Latest CPI Period",null,null,{"$f":"$E$21","v":115.4}]
[null,"CPI Escalation",null,null,{"$f":"IF(E201=Zero,Zero,(E202-E201)/E201)","v":0},null,"CPI Escalation",null,null,{"$f":"IF(J201=Zero,Zero,(J202-J201)/J201)","v":0},null,"CPI Escalation",null,null,{"$f":"IF(O201=Zero,Zero,(O202-O201)/O201)","v":0},null,"CPI Escalation",null,null,{"$f":"IF(T201=Zero,Zero,(T202-T201)/T201)","v":0},null,"CPI Escalation",null,null,{"$f":"IF(Y201=Zero,Zero,(Y202-Y201)/Y201)","v":0}]
[null,"Cost - Post Escalation",{"$f":"C199","v":"$/certificate"},null,{"$f":"(One+E203)*E199","v":40},null,"Cost - Post Escalation",{"$f":"H199","v":"$/certificate"},null,{"$f":"(One+J203)*J199","v":40},null,"Cost - Post Escalation",{"$f":"M199","v":"$/certificate"},null,{"$f":"(One+O203)*O199","v":40},null,"Cost - Post Escalation",{"$f":"R199","v":"$/certificate"},null,{"$f":"(One+T203)*T199","v":40},null,"Cost - Post Escalation",{"$f":"W199","v":"$/certificate"},null,{"$f":"(One+Y203)*Y199","v":40}]
[]
[null,"Liability",null,null,null,null,"Liability",null,null,null,null,"Liability",null,null,null,null,"Liability",null,null,null,null,"Liability"]
[]
[null,{"$f":"B182","v":"Victorian energy upgrades (VEU)"},null,null,null,null,{"$f":"G182","v":"Victorian energy upgrades (VEU)"},null,null,null,null,{"$f":"L182","v":"Victorian energy upgrades (VEU)"},null,null,null,null,{"$f":"Q182","v":"Victorian energy upgrades (VEU)"},null,null,null,null,{"$f":"V182","v":"Victorian energy upgrades (VEU)"}]
[null,"Liability",{"$f":"Inputs_A_F!C453","v":"%/year"},null,{"$f":"Inputs_A_F!I453","v":0.17255000000000001},null,"Liability",{"$f":"Inputs_A_F!C453","v":"%/year"},null,{"$f":"Inputs_A_F!I453","v":0.17255000000000001},null,"Liability",{"$f":"Inputs_A_F!C453","v":"%/year"},null,{"$f":"Inputs_A_F!I453","v":0.17255000000000001},null,"Liability",{"$f":"Inputs_A_F!C453","v":"%/year"},null,{"$f":"Inputs_A_F!I453","v":0.17255000000000001},null,"Liability",{"$f":"Inputs_A_F!C453","v":"%/year"},null,{"$f":"Inputs_A_F!I453","v":0.17255000000000001}]
[]
[null,{"$f":"B190","v":"Large-scale renewable energy target (LRET)"},null,null,null,null,{"$f":"G190","v":"Large-scale renewable energy target (LRET)"},null,null,null,null,{"$f":"L190","v":"Large-scale renewable energy target (LRET)"},null,null,null,null,{"$f":"Q190","v":"Large-scale renewable energy target (LRET)"},null,null,null,null,{"$f":"V190","v":"Large-scale renewable energy target (LRET)"}]
[null,"Liability",{"$f":"$C$209","v":"%/year"},null,{"$f":"Inputs_A_F!I463","v":0.20150000000000001},null,"Liability",{"$f":"$H$209","v":"%/year"},null,{"$f":"Inputs_A_F!I463","v":0.20150000000000001},null,"Liability",{"$f":"$M$209","v":"%/year"},null,{"$f":"Inputs_A_F!I463","v":0.20150000000000001},null,"Liability",{"$f":"$R$209","v":"%/year"},null,{"$f":"Inputs_A_F!I463","v":0.20150000000000001},null,"Liability",{"$f":"$W$209","v":"%/year"},null,{"$f":"Inputs_A_F!I463","v":0.20150000000000001}]
[]
[null,{"$f":"B198","v":"Small-scale renewable energy scheme (SRES)"},null,null,null,null,{"$f":"G198","v":"Small-scale renewable energy scheme (SRES)"},null,null,null,null,{"$f":"L198","v":"Small-scale renewable energy scheme (SRES)"},null,null,null,null,{"$f":"Q198","v":"Small-scale renewable energy scheme (SRES)"},null,null,null,null,{"$f":"V198","v":"Small-scale renewable energy scheme (SRES)"}]
[null,"Liability",{"$f":"$C$209","v":"%/year"},null,{"$f":"Inputs_A_F!I472","v":0.18145},null,"Liability",{"$f":"$H$209","v":"%/year"},null,{"$f":"Inputs_A_F!I472","v":0.18145},null,"Liability",{"$f":"$M$209","v":"%/year"},null,{"$f":"Inputs_A_F!I472","v":0.18145},null,"Liability",{"$f":"$R$209","v":"%/year"},null,{"$f":"Inputs_A_F!I472","v":0.18145},null,"Liability",{"$f":"$W$209","v":"%/year"},null,{"$f":"Inputs_A_F!I472","v":0.18145}]
[]
[null,{"$f":"B178","v":"Environmental programs "},"$/kWh",null,{"$f":"(E188*E209+E196*E212+E204*E215)/Thousand","v":1.9531915133240256E-2},null,{"$f":"$B217","v":"Environmental programs "},"$/kWh",null,{"$f":"(J188*J209+J196*J212+J204*J215)/Thousand","v":1.9531915133240256E-2},null,{"$f":"$B217","v":"Environmental programs "},"$/kWh",null,{"$f":"(O188*O209+O196*O212+O204*O215)/Thousand","v":1.9531915133240256E-2},null,{"$f":"$B217","v":"Environmental programs "},"$/kWh",null,{"$f":"(T188*T209+T196*T212+T204*T215)/Thousand","v":1.9531915133240256E-2},null,{"$f":"$B217","v":"Environmental programs "},"$/kWh",null,{"$f":"(Y188*Y209+Y196*Y212+Y204*Y215)/Thousand","v":1.9531915133240256E-2}]
[]
[{"$f":"MAX(A$2:OFFSET($A219,-One,0))+Sbsxn","v":1205.04},{"$f":"Inputs_A_F!B483","v":"Ancillary"}]
[]
[null,{"$f":"Inputs_A_F!B485","v":"General NEM fees"},null,null,null,null,{"$f":"Inputs_A_F!B485","v":"General NEM fees"},null,null,null,null,{"$f":"Inputs_A_F!B485","v":"General NEM fees"},null,null,null,null,{"$f":"Inputs_A_F!B485","v":"General NEM fees"},null,null,null,null,{"$f":"Inputs_A_F!B485","v":"General NEM fees"}]
[null,"Cost - Before Escalation","$/kWh",null,{"$f":"Inputs_A_F!I486/Thousand","v":5.2999999999999998E-4},null,"Cost - Before Escalation","$/kWh",null,{"$f":"Inputs_A_F!I486/Thousand","v":5.2999999999999998E-4},null,"Cost - Before Escalation","$/kWh",null,{"$f":"Inputs_A_F!I486/Thousand","v":5.2999999999999998E-4},null,"Cost - Before Escalation","$/kWh",null,{"$f":"Inputs_A_F!I486/Thousand","v":5.2999999999999998E-4},null,"Cost - Before Escalation","$/kWh",null,{"$f":"Inputs_A_F!I486/Thousand","v":5.2999999999999998E-4}]
[]
[null,"CPI Index - Base Period",null,{"$f":"Inputs_A_F!I487","v":"2019-12-31"},{"$f":"INDEX(Time_A!$D$23:$D$135,MATCH(D224,Time_A!$B$23:$B$135,0))","v":0},null,{"$f":"B224","v":"CPI Index - Base Period"},null,{"$f":"Inputs_A_F!I487","v":"2019-12-31"},{"$f":"INDEX(Time_A!$D$23:$D$135,MATCH(I224,Time_A!$B$23:$B$135,0))","v":0},null,{"$f":"G224","v":"CPI Index - Base Period"},null,{"$f":"Inputs_A_F!I487","v":"2019-12-31"},{"$f":"INDEX(Time_A!$D$23:$D$135,MATCH(N224,Time_A!$B$23:$B$135,0))","v":0},null,{"$f":"L224","v":"CPI Index - Base Period"},null,{"$f":"Inputs_A_F!I487","v":"2019-12-31"},{"$f":"INDEX(Time_A!$D$23:$D$135,MATCH(S224,Time_A!$B$23:$B$135,0))","v":0},null,{"$f":"Q224","v":"CPI Index - Base Period"},null,{"$f":"Inputs_A_F!I487","v":"2019-12-31"},{"$f":"INDEX(Time_A!$D$23:$D$135,MATCH(X224,Time_A!$B$23:$B$135,0))","v":0}]
[null,{"$f":"$B$21","v":"CPI Index - Latest CPI Period"},null,null,{"$f":"$E$21","v":115.4},null,"CPI Index - Latest CPI Period",null,null,{"$f":"$E$21","v":115.4},null,"CPI Index - Latest CPI Period",null,null,{"$f":"$E$21","v":115.4},null,"CPI Index - Latest CPI Period",null,null,{"$f":"$E$21","v":115.4},null,"CPI Index - Latest CPI Period",null,null,{"$f":"$E$21","v":115.4}]
[null,"CPI Escalation",null,null,{"$f":"IF(E224=Zero,Zero,(E225-E224)/E224)","v":0},null,"CPI Escalation",null,null,{"$f":"IF(J224=Zero,Zero,(J225-J224)/J224)","v":0},null,"CPI Escalation",null,null,{"$f":"IF(O224=Zero,Zero,(O225-O224)/O224)","v":0},null,"CPI Escalation",null,null,{"$f":"IF(T224=Zero,Zero,(T225-T224)/T224)","v":0},null,"CPI Escalation",null,null,{"$f":"IF(Y224=Zero,Zero,(Y225-Y224)/Y224)","v":0}]
[null,"Cost - Post Escalation",{"$f":"C222","v":"$/kWh"},null,{"$f":"(One+E226)*E222","v":5.2999999999999998E-4},null,"Cost - Post Escalation",{"$f":"H222","v":"$/kWh"},null,{"$f":"(One+J226)*J222","v":5.2999999999999998E-4},null,"Cost - Post Escalation",{"$f":"M222","v":"$/kWh"},null,{"$f":"(One+O226)*O222","v":5.2999999999999998E-4},null,"Cost - Post Escalation",{"$f":"R222","v":"$/kWh"},null,{"$f":"(One+T226)*T222","v":5.2999999999999998E-4},null,"Cost - Post Escalation",{"$f":"W222","v":"$/kWh"},null,{"$f":"(One+Y226)*Y222","v":5.2999999999999998E-4}]
[]
[null,{"$f":"Inputs_A_F!B494","v":"Full retail competition (FRC) operations"},null,null,null,null,"Full retail competition (FRC) operations",null,null,null,null,"Full retail competition (FRC) operations",null,null,null,null,"Full retail competition (FRC) operations",null,null,null,null,"Full retail competition (FRC) operations"]
[null,"Cost - Before Escalation","$/kWh",null,{"$f":"Inputs_A_F!I495/Thousand","v":8.0499650000000008E-5},null,"Cost - Before Escalation","$/kWh",null,{"$f":"Inputs_A_F!I495/Thousand","v":8.0499650000000008E-5},null,"Cost - Before Escalation","$/kWh",null,{"$f":"Inputs_A_F!I495/Thousand","v":8.0499650000000008E-5},null,"Cost - Before Escalation","$/kWh",null,{"$f":"Inputs_A_F!I495/Thousand","v":8.0499650000000008E-5},null,"Cost - Before Escalation","$/kWh",null,{"$f":"Inputs_A_F!I495/Thousand","v":8.0499650000000008E-5}]
[]
[null,"CPI Index - Base Period",null,{"$f":"Inputs_A_F!I496","v":"2019-12-31"},{"$f":"INDEX(Time_A!$D$23:$D$135,MATCH(D232,Time_A!$B$23:$B$135,0))","v":0},null,"CPI Index - Base Period",null,{"$f":"Inputs_A_F!I496","v":"2019-12-31"},{"$f":"INDEX(Time_A!$D$23:$D$135,MATCH(I232,Time_A!$B$23:$B$135,0))","v":0},null,"CPI Index - Base Period",null,{"$f":"Inputs_A_F!I496","v":"2019-12-31"},{"$f":"INDEX(Time_A!$D$23:$D$135,MATCH(N232,Time_A!$B$23:$B$135,0))","v":0},null,"CPI Index - Base Period",null,{"$f":"Inputs_A_F!I496","v":"2019-12-31"},{"$f":"INDEX(Time_A!$D$23:$D$135,MATCH(S232,Time_A!$B$23:$B$135,0))","v":0},null,"CPI Index - Base Period",null,{"$f":"Inputs_A_F!I496","v":"2019-12-31"},{"$f":"INDEX(Time_A!$D$23:$D$135,MATCH(X232,Time_A!$B$23:$B$135,0))","v":0}]
[null,{"$f":"$B$21","v":"CPI Index - Latest CPI Period"},null,null,{"$f":"$E$21","v":115.4},null,"CPI Index - Latest CPI Period",null,null,{"$f":"$E$21","v":115.4},null,"CPI Index - Latest CPI Period",null,null,{"$f":"$E$21","v":115.4},null,"CPI Index - Latest CPI Period",null,null,{"$f":"$E$21","v":115.4},null,"CPI Index - Latest CPI Period",null,null,{"$f":"$E$21","v":115.4}]
[null,"CPI Escalation",null,null,{"$f":"IF(E232=Zero,Zero,(E233-E232)/E232)","v":0},null,"CPI Escalation",null,null,{"$f":"IF(J232=Zero,Zero,(J233-J232)/J232)","v":0},null,"CPI Escalation",null,null,{"$f":"IF(O232=Zero,Zero,(O233-O232)/O232)","v":0},null,"CPI Escalation",null,null,{"$f":"IF(T232=Zero,Zero,(T233-T232)/T232)","v":0},null,"CPI Escalation",null,null,{"$f":"IF(Y232=Zero,Zero,(Y233-Y232)/Y232)","v":0}]
[null,"Cost - Post Escalation",{"$f":"C230","v":"$/kWh"},null,{"$f":"(One+E234)*E230","v":8.0499650000000008E-5},null,"Cost - Post Escalation",{"$f":"H230","v":"$/kWh"},null,{"$f":"(One+J234)*J230","v":8.0499650000000008E-5},null,"Cost - Post Escalation",{"$f":"M230","v":"$/kWh"},null,{"$f":"(One+O234)*O230","v":8.0499650000000008E-5},null,"Cost - Post Escalation",{"$f":"R230","v":"$/kWh"},null,{"$f":"(One+T234)*T230","v":8.0499650000000008E-5},null,"Cost - Post Escalation",{"$f":"W230","v":"$/kWh"},null,{"$f":"(One+Y234)*Y230","v":8.0499650000000008E-5}]
[]
[null,{"$f":"Inputs_A_F!B503","v":"National transmission planner"},null,null,null,null,"National transmission planner",null,null,null,null,"National transmission planner",null,null,null,null,"National transmission planner",null,null,null,null,"National transmission planner"]
[null,"Cost - Before Escalation","$/kWh",null,{"$f":"Inputs_A_F!I504/Thousand","v":3.4959999999999997E-5},null,"Cost - Before Escalation","$/kWh",null,{"$f":"Inputs_A_F!I504/Thousand","v":3.4959999999999997E-5},null,"Cost - Before Escalation","$/kWh",null,{"$f":"Inputs_A_F!I504/Thousand","v":3.4959999999999997E-5},null,"Cost - Before Escalation","$/kWh",null,{"$f":"Inputs_A_F!I504/Thousand","v":3.4959999999999997E-5},null,"Cost - Before Escalation","$/kWh",null,{"$f":"Inputs_A_F!I504/Thousand","v":3.4959999999999997E-5}]
[]
[null,"CPI Index - Base Period",null,{"$f":"Inputs_A_F!I505","v":"2019-12-31"},{"$f":"INDEX(Time_A!$D$23:$D$135,MATCH(D240,Time_A!$B$23:$B$135,0))","v":0},null,"CPI Index - Base Period",null,{"$f":"Inputs_A_F!I505","v":"2019-12-31"},{"$f":"INDEX(Time_A!$D$23:$D$135,MATCH(I240,Time_A!$B$23:$B$135,0))","v":0},null,"CPI Index - Base Period",null,{"$f":"Inputs_A_F!I505","v":"2019-12-31"},{"$f":"INDEX(Time_A!$D$23:$D$135,MATCH(N240,Time_A!$B$23:$B$135,0))","v":0},null,"CPI Index - Base Period",null,{"$f":"Inputs_A_F!I505","v":"2019-12-31"},{"$f":"INDEX(Time_A!$D$23:$D$135,MATCH(S240,Time_A!$B$23:$B$135,0))","v":0},null,"CPI Index - Base Period",null,{"$f":"Inputs_A_F!I505","v":"2019-12-31"},{"$f":"INDEX(Time_A!$D$23:$D$135,MATCH(X240,Time_A!$B$23:$B$135,0))","v":0}]
[null,{"$f":"$B$21","v":"CPI Index - Latest CPI Period"},null,null,{"$f":"$E$21","v":115.4},null,"CPI Index - Latest CPI Period",null,null,{"$f":"$E$21","v":115.4},null,"CPI Index - Latest CPI Period",null,null,{"$f":"$E$21","v":115.4},null,"CPI Index - Latest CPI Period",null,null,{"$f":"$E$21","v":115.4},null,"CPI Index - Latest CPI Period",null,null,{"$f":"$E$21","v":115.4}]
[null,"CPI Escalation",null,null,{"$f":"IF(E240=Zero,Zero,(E241-E240)/E240)","v":0},null,"CPI Escalation",null,null,{"$f":"IF(J240=Zero,Zero,(J241-J240)/J240)","v":0},null,"CPI Escalation",null,null,{"$f":"IF(O240=Zero,Zero,(O241-O240)/O240)","v":0},null,"CPI Escalation",null,null,{"$f":"IF(T240=Zero,Zero,(T241-T240)/T240)","v":0},null,"CPI Escalation",null,null,{"$f":"IF(Y240=Zero,Zero,(Y241-Y240)/Y240)","v":0}]
[null,"Cost - Post Escalation",{"$f":"C238","v":"$/kWh"},null,{"$f":"(One+E242)*E238","v":3.4959999999999997E-5},null,"Cost - Post Escalation",{"$f":"H238","v":"$/kWh"},null,{"$f":"(One+J242)*J238","v":3.4959999999999997E-5},null,"Cost - Post Escalation",{"$f":"M238","v":"$/kWh"},null,{"$f":"(One+O242)*O238","v":3.4959999999999997E-5},null,"Cost - Post Escalation",{"$f":"R238","v":"$/kWh"},null,{"$f":"(One+T242)*T238","v":3.4959999999999997E-5},null,"Cost - Post Escalation",{"$f":"W238","v":"$/kWh"},null,{"$f":"(One+Y242)*Y238","v":3.4959999999999997E-5}]
[]
[null,{"$f":"Inputs_A_F!B512","v":"Ancillary services"},null,null,null,null,"Ancillary services",null,null,null,null,"Ancillary services",null,null,null,null,"Ancillary services",null,null,null,null,"Ancillary services"]
[null,"Cost - Before Escalation","$/kWh",null,{"$f":"Inputs_A_F!I513/Thousand","v":3.8710976023034445E-4},null,"Cost - Before Escalation","$/kWh",null,{"$f":"Inputs_A_F!I513/Thousand","v":3.8710976023034445E-4},null,"Cost - Before Escalation","$/kWh",null,{"$f":"Inputs_A_F!I513/Thousand","v":3.8710976023034445E-4},null,"Cost - Before Escalation","$/kWh",null,{"$f":"Inputs_A_F!I513/Thousand","v":3.8710976023034445E-4},null,"Cost - Before Escalation","$/kWh",null,{"$f":"Inputs_A_F!I513/Thousand","v":3.8710976023034445E-4}]
[]
[null,"CPI Index - Base Period",null,{"$f":"Inputs_A_F!I514","v":"2019-12-31"},{"$f":"INDEX(Time_A!$D$23:$D$135,MATCH(D248,Time_A!$B$23:$B$135,0))","v":0},null,"CPI Index - Base Period",null,{"$f":"Inputs_A_F!I514","v":"2019-12-31"},{"$f":"INDEX(Time_A!$D$23:$D$135,MATCH(I248,Time_A!$B$23:$B$135,0))","v":0},null,"CPI Index - Base Period",null,{"$f":"Inputs_A_F!I514","v":"2019-12-31"},{"$f":"INDEX(Time_A!$D$23:$D$135,MATCH(N248,Time_A!$B$23:$B$135,0))","v":0},null,"CPI Index - Base Period",null,{"$f":"Inputs_A_F!I514","v":"2019-12-31"},{"$f":"INDEX(Time_A!$D$23:$D$135,MATCH(S248,Time_A!$B$23:$B$135,0))","v":0},null,"CPI Index - Base Period",null,{"$f":"Inputs_A_F!I514","v":"2019-12-31"},{"$f":"INDEX(Time_A!$D$23:$D$135,MATCH(X248,Time_A!$B$23:$B$135,0))","v":0}]
[null,{"$f":"$B$21","v":"CPI Index - Latest CPI Period"},null,null,{"$f":"$E$21","v":115.4},null,"CPI Index - Latest CPI Period",null,null,{"$f":"$E$21","v":115.4},null,"CPI Index - Latest CPI Period",null,null,{"$f":"$E$21","v":115.4},null,"CPI Index - Latest CPI Period",null,null,{"$f":"$E$21","v":115.4},null,"CPI Index - Latest CPI Period",null,null,{"$f":"$E$21","v":115.4}]
[null,"CPI Escalation",null,null,{"$f":"IF(E248=Zero,Zero,(E249-E248)/E248)","v":0},null,"CPI Escalation",null,null,{"$f":"IF(J248=Zero,Zero,(J249-J248)/J248)","v":0},null,"CPI Escalation",null,null,{"$f":"IF(O248=Zero,Zero,(O249-O248)/O248)","v":0},null,"CPI Escalation",null,null,{"$f":"IF(T248=Zero,Zero,(T249-T248)/T248)","v":0},null,"CPI Escalation",null,null,{"$f":"IF(Y248=Zero,Zero,(Y249-Y248)/Y248)","v":0}]
[null,"Cost - Post Escalation",{"$f":"C246","v":"$/kWh"},null,{"$f":"(One+E250)*E246","v":3.8710976023034445E-4},null,"Cost - Post Escalation",{"$f":"H246","v":"$/kWh"},null,{"$f":"(One+J250)*J246","v":3.8710976023034445E-4},null,"Cost - Post Escalation",{"$f":"M246","v":"$/kWh"},null,{"$f":"(One+O250)*O246","v":3.8710976023034445E-4},null,"Cost - Post Escalation",{"$f":"R246","v":"$/kWh"},null,{"$f":"(One+T250)*T246","v":3.8710976023034445E-4},null,"Cost - Post Escalation",{"$f":"W246","v":"$/kWh"},null,{"$f":"(One+Y250)*Y246","v":3.8710976023034445E-4}]
[]
[null,{"$f":"B219","v":"Ancillary"},{"$f":"C235","v":"$/kWh"},null,{"$f":"SUM(E227,E235,E243,E251)","v":1.0325694102303446E-3},null,{"$f":"$B253","v":"Ancillary"},{"$f":"H235","v":"$/kWh"},null,{"$f":"SUM(J227,J235,J243,J251)","v":1.0325694102303446E-3},null,{"$f":"$B253","v":"Ancillary"},{"$f":"M235","v":"$/kWh"},null,{"$f":"SUM(O227,O235,O243,O251)","v":1.0325694102303446E-3},null,{"$f":"$B253","v":"Ancillary"},{"$f":"R235","v":"$/kWh"},null,{"$f":"SUM(T227,T235,T243,T251)","v":1.0325694102303446E-3},null,{"$f":"$B253","v":"Ancillary"},{"$f":"W235","v":"$/kWh"},null,{"$f":"SUM(Y227,Y235,Y243,Y251)","v":1.0325694102303446E-3}]
[]
[{"$f":"ROUNDDOWN(MAX($A$7:OFFSET(A255,-One,0),$A$2*Sht)+Sxn,0)","v":1206},"Other"]
[]
[{"$f":"MAX(A$2:OFFSET($A257,-One,0))+Sbsxn","v":1206.01},"Network loss factors"]
[]
[null,{"$f":"$B$13","v":"Ausnet"},{"$f":"$B$12","v":1},null,null,null,{"$f":"$G$13","v":"Citipower"},{"$f":"$G$12","v":2},null,null,null,{"$f":"$L$13","v":"Jemena"},{"$f":"$L$12","v":3},null,null,null,{"$f":"$Q$13","v":"Powercor"},{"$f":"$Q$12","v":4},null,null,null,{"$f":"$V$13","v":"United Energy"},{"$f":"$V$12","v":5}]
[null,{"$f":"B257","v":"Network loss factors"},"%",null,{"$f":"CHOOSE($C$259,Inputs_A_F!I850,Inputs_A_F!I851,Inputs_A_F!I852,Inputs_A_F!I853,Inputs_A_F!I854)*CHOOSE($C$259,Inputs_A_F!I838,Inputs_A_F!I839,Inputs_A_F!I840,Inputs_A_F!I841,Inputs_A_F!I842)-One","v":5.2979102777777731E-2},null,{"$f":"$B260","v":"Network loss factors"},"%",null,{"$f":"CHOOSE($H$259,Inputs_A_F!I850,Inputs_A_F!I851,Inputs_A_F!I852,Inputs_A_F!I853,Inputs_A_F!I854)*CHOOSE($H$259,Inputs_A_F!I838,Inputs_A_F!I839,Inputs_A_F!I840,Inputs_A_F!I841,Inputs_A_F!I842)-One","v":4.4791974000000012E-2},null,{"$f":"$B260","v":"Network loss factors"},"%",null,{"$f":"CHOOSE($M$259,Inputs_A_F!I850,Inputs_A_F!I851,Inputs_A_F!I852,Inputs_A_F!I853,Inputs_A_F!I854)*CHOOSE($M$259,Inputs_A_F!I838,Inputs_A_F!I839,Inputs_A_F!I840,Inputs_A_F!I841,Inputs_A_F!I842)-One","v":4.0133119999999911E-2},null,{"$f":"$B260","v":"Network loss factors"},"%",null,{"$f":"CHOOSE($R$259,Inputs_A_F!I850,Inputs_A_F!I851,Inputs_A_F!I852,Inputs_A_F!I853,Inputs_A_F!I854)*CHOOSE($R$259,Inputs_A_F!I838,Inputs_A_F!I839,Inputs_A_F!I840,Inputs_A_F!I841,Inputs_A_F!I842)-One","v":4.6288547499999888E-2},null,{"$f":"$B260","v":"Network loss factors"},"%",null,{"$f":"CHOOSE($W$259,Inputs_A_F!I850,Inputs_A_F!I851,Inputs_A_F!I852,Inputs_A_F!I853,Inputs_A_F!I854)*CHOOSE($W$259,Inputs_A_F!I838,Inputs_A_F!I839,Inputs_A_F!I840,Inputs_A_F!I841,Inputs_A_F!I842)-One","v":5.2634590000000037E-2}]
[]
["Distribution Zone 1"]
[]
[{"$f":"ROUNDDOWN(MAX($A$7:OFFSET(A264,-One,0),$A$2*Sht)+Sxn,0)","v":1207},"Residential"]
[]
[{"$f":"MAX(A$2:OFFSET($A266,-One,0))+Sbsxn","v":1207.01},{"$f":"B27","v":"Fixed Costs"}]
[null,null,null,null,"Cost value","Supply charge per day",null,null,null,"Bill",{"$f":"Gen_A!$B$105&\" kWh/yr\"","v":"2000 kWh/yr"},{"$f":"Gen_A!$B$106&\" kWh/yr\"","v":"4000 kWh/yr"},{"$f":"Gen_A!$B$107&\" kWh/yr\"","v":"8000 kWh/yr"}]
[null,null,null,null,null,null,null,null,null,"Total Consumption",{"$f":"Gen_A!$B$105","v":2000},{"$f":"Gen_A!$B$106","v":4000},{"$f":"Gen_A!$B$107","v":8000}]
[]
[null,{"$f":"B28","v":"Retail operating cost"},"$/customer",null,{"$f":"E28","v":136.21028003613367},null,null,null,null,null,{"$f":"$E270","v":136.21028003613367},{"$f":"$E270","v":136.21028003613367},136.21028003613367]
[null,"Customer acquisition and retention cost","$/customer",null,{"$f":"E29","v":38.19860627177701},null,null,null,null,null,{"$f":"$E271","v":38.19860627177701},38.19860627177701,38.19860627177701]
[null,"Network supply charge - Residential","$/customer",null,{"$f":"E30","v":169.4},null,null,null,null,null,169.4,169.4,169.4]
[null,{"$f":"B32","v":"Ancillary"},{"$f":"C32","v":"$/customer"},null,{"$f":"E32","v":4.7817770132169173},null,null,null,null,null,4.7817770132169173,4.7817770132169173,4.7817770132169173]
[null,{"$f":"B33","v":"Feed-in tariff (FiT)"},{"$f":"C33","v":"$/customer"},null,{"$f":"E33","v":8.392848052444899},null,null,null,null,null,8.392848052444899,8.392848052444899,8.392848052444899]
[null,"Total","$/customer",null,{"$f":"SUM(E270:E274)","v":356.98351137357253},null,null,null,null,"Total",{"$f":"SUM(K270:K274)","v":356.98351137357253},356.98351137357253,356.98351137357253]
[]
[null,{"$f":"B42","v":"Retail operating margin"},{"$f":"C42","v":"%"},null,{"$f":"E42","v":6.0400000000000002E-2}]
[null,"Total incl retail margin",{"$f":"$C$275","v":"$/customer"},null,{"$f":"(1+E277)*E275","v":378.5453154605363},{"$f":"E278/DiY","v":1.0371104533165378},null,null,null,"Total incl retail margin",{"$f":"$E278","v":378.5453154605363},378.5453154605363,378.5453154605363]
[]
[null,"GST","%",null,{"$f":"Inputs_A_F!I1048","v":0.1}]
[null,"Total incl GST",{"$f":"$C$275","v":"$/customer"},null,{"$f":"(1+E280)*E278","v":416.39984700658994},{"$f":"E281/DiY","v":1.1408214986481917},null,null,null,"Total incl GST",{"$f":"$E281","v":416.39984700658994},416.39984700658994,416.39984700658994]
[]
[{"$f":"MAX(A$2:OFFSET($A283,-One,0))+Sbsxn","v":1207.02},{"$f":"B35","v":"Variable Costs"}]
[null,null,null,null,{"$f":"Gen_A!$B$97","v":"Single rate"},{"$f":"Gen_A!$B$98","v":"Block 1"},{"$f":"Gen_A!$B$99","v":"Balance"},{"$f":"Gen_A!$B$100","v":"Controlled load"},null,"Bill",{"$f":"Gen_A!$B$105&\" kWh/yr\"","v":"2000 kWh/yr"},{"$f":"Gen_A!$B$106&\" kWh/yr\"","v":"4000 kWh/yr"},{"$f":"Gen_A!$B$107&\" kWh/yr\"","v":"8000 kWh/yr"}]
[null,null,null,null,null,null,null,null,null,"Total Consumption",{"$f":"Gen_A!$B$105","v":2000},{"$f":"Gen_A!$B$106","v":4000},{"$f":"Gen_A!$B$107","v":8000}]
[null,null,null,null,null,null,null,null,null,"Block 1",{"$f":"CHOOSE($C$259,Inputs_A_F!I$871,Inputs_A_F!I$879,Inputs_A_F!I$887,Inputs_A_F!I$895,Inputs_A_F!I$903)","v":2000},{"$f":"CHOOSE($C$259,Inputs_A_F!$I$872,Inputs_A_F!$I$880,Inputs_A_F!$I$888,Inputs_A_F!$I$896,Inputs_A_F!$I$904)","v":3784},{"$f":"CHOOSE($C$259,Inputs_A_F!$I$873,Inputs_A_F!$I$881,Inputs_A_F!$I$889,Inputs_A_F!$I$897,Inputs_A_F!$I$905)","v":4080}]
[null,null,null,null,null,null,null,null,null,"Balance",{"$f":"CHOOSE($C$259,Inputs_A_F!$I$918,Inputs_A_F!$I$926,Inputs_A_F!$I$934,Inputs_A_F!$I$942,Inputs_A_F!$I$950)","v":0},{"$f":"CHOOSE($C$259,Inputs_A_F!$I$919,Inputs_A_F!$I$927,Inputs_A_F!$I$935,Inputs_A_F!$I$943,Inputs_A_F!$I$951)","v":216},{"$f":"CHOOSE($C$259,Inputs_A_F!$I$920,Inputs_A_F!$I$928,Inputs_A_F!$I$936,Inputs_A_F!$I$944,Inputs_A_F!$I$952)","v":3920}]
[null,{"$f":"Inputs_A_F!B524","v":"Network usage charge - residential"}]
[null,{"$f":"Gen_A!$B97","v":"Single rate"},null,null,{"$f":"CHOOSE($B$12,Inputs_A_F!I527,Inputs_A_F!I552,Inputs_A_F!I577,Inputs_A_F!I602,Inputs_A_F!I627)/Hundred","v":0},null,null,null,null,null,{"$f":"SUM($E289:$H289)*K$285","v":0},{"$f":"SUM($E289:$H289)*L$285","v":0},{"$f":"SUM($E289:$H289)*M$285","v":0}]
[null,{"$f":"Gen_A!$B98","v":"Block 1"},null,null,null,{"$f":"CHOOSE($B$12,Inputs_A_F!I535,Inputs_A_F!I560,Inputs_A_F!I585,Inputs_A_F!I610,Inputs_A_F!I635)/Hundred","v":0.113645},null,null,null,null,{"$f":"SUM($E290:$H290)*K$286","v":227.29},{"$f":"SUM($E290:$H290)*L$286","v":430.03267999999997},{"$f":"SUM($E290:$H290)*M$286","v":463.67160000000001}]
[null,{"$f":"Gen_A!$B99","v":"Balance"},null,null,null,null,{"$f":"CHOOSE($B$12,Inputs_A_F!I543,Inputs_A_F!I568,Inputs_A_F!I593,Inputs_A_F!I618,Inputs_A_F!I643)/Hundred","v":0.13083900000000001},null,null,null,{"$f":"SUM($E291:$H291)*K$287","v":0},{"$f":"SUM($E291:$H291)*L$287","v":28.261224000000002},{"$f":"SUM($E291:$H291)*M$287","v":512.88888000000009}]
[null,{"$f":"Gen_A!$B100","v":"Controlled load"},null,null,null,null,null,{"$f":"CHOOSE($B$12,Inputs_A_F!I787,Inputs_A_F!I796,Inputs_A_F!I805,Inputs_A_F!I814,Inputs_A_F!I823)/Hundred","v":4.1520000000000001E-2}]
[]
[null,{"$f":"B43","v":"Network loss factors"},{"$f":"C43","v":"%"},null,{"$f":"$E$43","v":5.2979102777777731E-2},5.2979102777777731E-2,5.2979102777777731E-2,5.2979102777777731E-2]
[null,{"$f":"B36","v":"Wholesale price - residential"},{"$f":"C36","v":"$/kWh"},null,{"$f":"$E$36","v":0.1216},0.1216,0.1216,0.1216,null,null,{"$f":"E295*K$285*(One+E$294)","v":256.08451779555554},512.16903559111108,1024.3380711822222]
[null,{"$f":"B38","v":"Environmental programs "},{"$f":"C38","v":"$/kWh"},null,{"$f":"$E$38","v":1.9531915133240256E-2},1.9531915133240256E-2,1.9531915133240256E-2,1.9531915133240256E-2,null,null,41.133396945062053,82.266793890124106,164.53358778024821]
[null,{"$f":"B39","v":"Ancillary"},{"$f":"C39","v":"$/kWh"},null,{"$f":"$E$39","v":1.0325694102303446E-3},1.0325694102303446E-3,1.0325694102303446E-3,1.0325694102303446E-3,null,null,2.1745480222802547,4.3490960445605094,8.6981920891210187]
[null,"Total",{"$f":"$C$297","v":"$/kWh"},null,{"$f":"IF(SUM(E289:E292)=Zero,Zero,SUM(E295:E297)*(1+E294)+SUM(E289:E292))","v":0},{"$f":"IF(SUM(F289:F292)=Zero,Zero,SUM(F295:F297)*(1+F294)+SUM(F289:F292))","v":0.26334123138144894},{"$f":"IF(SUM(G289:G292)=Zero,Zero,SUM(G295:G297)*(1+G294)+SUM(G289:G292))","v":0.28053523138144892},{"$f":"IF(SUM(H289:H292)=Zero,Zero,SUM(H295:H297)*(1+H294)+SUM(H289:H292))","v":0.19121623138144891},null,"Total",{"$f":"SUM(K295:K297,K289:K292)","v":526.68246276289779},{"$f":"SUM(L295:L297,L289:L292)","v":1057.0788295257958},{"$f":"SUM(M295:M297,M289:M292)","v":2174.1303310515914}]
[]
[null,{"$f":"$B$277","v":"Retail operating margin"},{"$f":"C277","v":"%"},null,{"$f":"$E$277","v":6.0400000000000002E-2},{"$f":"$E$277","v":6.0400000000000002E-2},6.0400000000000002E-2,6.0400000000000002E-2,null,null,{"$f":"$E$277","v":6.0400000000000002E-2},6.0400000000000002E-2,6.0400000000000002E-2]
[null,"Total incl retail margin",{"$f":"$C$297","v":"$/kWh"},null,{"$f":"(1+E300)*E298","v":0},{"$f":"(1+F300)*F298","v":0.27924704175688847},0.29747955935688847,0.20276569175688844,null,"Total incl retail margin",{"$f":"(1+K300)*K298","v":558.49408351377679},1120.9263908291539,2305.4478030471073]
[]
[null,{"$f":"$B$280","v":"GST"},{"$f":"$C$280","v":"%"},null,{"$f":"E280","v":0.1},{"$f":"$E303","v":0.1},{"$f":"$E303","v":0.1},{"$f":"$E303","v":0.1},null,null,{"$f":"$E303","v":0.1},{"$f":"$E303","v":0.1},{"$f":"$E303","v":0.1}]
[null,"Total incl GST",{"$f":"$C$297","v":"$/kWh"},null,{"$f":"(1+E303)*E301","v":0},{"$f":"(1+F303)*F301","v":0.30717174593257734},0.32722751529257732,0.22304226093257731,null,"Total incl GST",{"$f":"(1+K303)*K301","v":614.34349186515453},1233.0190299120693,2535.9925833518182]
[]
[{"$f":"MAX(A$2:OFFSET($A306,-One,0))+Sbsxn","v":1207.03},"Total Bill (GST incl)"]
[null,null,null,null,null,null,null,null,null,"Bill",{"$f":"Gen_A!$B$105&\" kWh/yr\"","v":"2000 kWh/yr"},{"$f":"Gen_A!$B$106&\" kWh/yr\"","v":"4000 kWh/yr"},{"$f":"Gen_A!$B$107&\" kWh/yr\"","v":"8000 kWh/yr"}]
[null,{"$f":"B306","v":"Total Bill (GST incl)"},"$ pa",null,null,null,null,null,null,null,{"$f":"SUM(K281,K304)","v":1030.7433388717445},{"$f":"SUM(L281,L304)","v":1649.4188769186592},2952.3924303584081]
[]
[{"$f":"ROUNDDOWN(MAX($A$7:OFFSET(A310,-One,0),$A$2*Sht)+Sxn,0)","v":1208},"Small Business"]
[]
[{"$f":"MAX(A$2:OFFSET($A312,-One,0))+Sbsxn","v":1208.01},{"$f":"B266","v":"Fixed Costs"}]
[null,null,null,null,{"$f":"$E$267","v":"Cost value"},{"$f":"$F$267","v":"Supply charge per day"},null,null,null,"Bill",{"$f":"Gen_A!$B$110&\" kWh/yr\"","v":"12000 kWh/yr"},{"$f":"Gen_A!$B$111&\" kWh/yr\"","v":"20000 kWh/yr"},{"$f":"Gen_A!$B$112&\" kWh/yr\"","v":"40000 kWh/yr"}]
[null,null,null,null,null,null,null,null,null,"Total Consumption",{"$f":"Gen_A!$B$110","v":12000},{"$f":"Gen_A!$B$111","v":20000},{"$f":"Gen_A!$B$112","v":40000}]
[]
[null,{"$f":"B270","v":"Retail operating cost"},{"$f":"C270","v":"$/customer"},null,{"$f":"E270","v":136.21028003613367},null,null,null,null,null,{"$f":"$E316","v":136.21028003613367},{"$f":"$E316","v":136.21028003613367},136.21028003613367]
[null,{"$f":"B271","v":"Customer acquisition and retention cost"},{"$f":"C271","v":"$/customer"},null,38.19860627177701,null,null,null,null,null,{"$f":"$E317","v":38.19860627177701},38.19860627177701,38.19860627177701]
[null,{"$f":"B31","v":"Network supply charge - Small Business"},{"$f":"C272","v":"$/customer"},null,{"$f":"E31","v":169.4},null,null,null,null,null,169.4,169.4,169.4]
[null,{"$f":"B273","v":"Ancillary"},{"$f":"C273","v":"$/customer"},null,{"$f":"E273","v":4.7817770132169173},null,null,null,null,null,4.7817770132169173,4.7817770132169173,4.7817770132169173]
[null,{"$f":"B274","v":"Feed-in tariff (FiT)"},{"$f":"C274","v":"$/customer"},null,8.392848052444899,null,null,null,null,null,8.392848052444899,8.392848052444899,8.392848052444899]
[null,"Total","$/customer",null,{"$f":"SUM(E316:E320)","v":356.98351137357253},null,null,null,null,"Total",{"$f":"SUM(K316:K320)","v":356.98351137357253},356.98351137357253,356.98351137357253]
[]
[null,{"$f":"$B$277","v":"Retail operating margin"},"%",null,{"$f":"E277","v":6.0400000000000002E-2}]
[null,"Total incl retail margin",{"$f":"$C$275","v":"$/customer"},null,{"$f":"(1+E323)*E321","v":378.5453154605363},{"$f":"E324/DiY","v":1.0371104533165378},null,null,null,"Total incl retail margin",{"$f":"$E324","v":378.5453154605363},378.5453154605363,378.5453154605363]
[]
[null,{"$f":"$B$303","v":"GST"},{"$f":"$C$303","v":"%"},null,{"$f":"$E$303","v":0.1}]
[null,"Total incl GST",{"$f":"$C$275","v":"$/customer"},null,{"$f":"(1+E326)*E324","v":416.39984700658994},{"$f":"E327/DiY","v":1.1408214986481917},null,null,null,"Total incl GST",{"$f":"$E327","v":416.39984700658994},416.39984700658994,416.39984700658994]
[]
[{"$f":"MAX(A$2:OFFSET($A329,-One,0))+Sbsxn","v":1208.02},{"$f":"B283","v":"Variable Costs"}]
[null,null,null,null,{"$f":"Gen_A!$B$97","v":"Single rate"},{"$f":"Gen_A!$B$98","v":"Block 1"},{"$f":"Gen_A!$B$99","v":"Balance"},{"$f":"Gen_A!$B$100","v":"Controlled load"},null,"Bill",{"$f":"Gen_A!$B$110&\" kWh/yr\"","v":"12000 kWh/yr"},{"$f":"Gen_A!$B$111&\" kWh/yr\"","v":"20000 kWh/yr"},{"$f":"Gen_A!$B$112&\" kWh/yr\"","v":"40000 kWh/yr"}]
[null,null,null,null,null,null,null,null,null,"Total Consumption",{"$f":"Gen_A!$B$110","v":12000},{"$f":"Gen_A!$B$111","v":20000},{"$f":"Gen_A!$B$112","v":40000}]
[null,null,null,null,null,null,null,null,null,"Block 1",{"$f":"CHOOSE($C$259,Inputs_A_F!$I$874,Inputs_A_F!$I$882,Inputs_A_F!$I$890,Inputs_A_F!$I$898,Inputs_A_F!$I$906)","v":4080},{"$f":"CHOOSE($C$259,Inputs_A_F!$I$875,Inputs_A_F!$I$883,Inputs_A_F!$I$891,Inputs_A_F!$I$899,Inputs_A_F!$I$907)","v":4080},{"$f":"CHOOSE($C$259,Inputs_A_F!$I$876,Inputs_A_F!$I$884,Inputs_A_F!$I$892,Inputs_A_F!$I$900,Inputs_A_F!$I$908)","v":4080}]
[null,null,null,null,null,null,null,null,null,"Balance",{"$f":"CHOOSE($C$259,Inputs_A_F!$I$921,Inputs_A_F!$I$929,Inputs_A_F!$I$937,Inputs_A_F!$I$945,Inputs_A_F!$I$953)","v":7920},{"$f":"CHOOSE($C$259,Inputs_A_F!$I$922,Inputs_A_F!$I$930,Inputs_A_F!$I$938,Inputs_A_F!$I$946,Inputs_A_F!$I$954)","v":15920},{"$f":"CHOOSE($C$259,Inputs_A_F!$I$923,Inputs_A_F!$I$931,Inputs_A_F!$I$939,Inputs_A_F!$I$947,Inputs_A_F!$I$955)","v":35920}]
[null,{"$f":"Inputs_A_F!$B$654","v":"Network usage charge - small business"}]
[null,{"$f":"B289","v":"Single rate"},null,null,{"$f":"CHOOSE($B$12,Inputs_A_F!I657,Inputs_A_F!I682,Inputs_A_F!I707,Inputs_A_F!I732,Inputs_A_F!I757)/Hundred","v":0},null,null,null,null,null,{"$f":"SUM($E335:$H335)*K331","v":0},{"$f":"SUM($E335:$H335)*L331","v":0},0]
[null,"Block 1",null,null,null,{"$f":"CHOOSE($B$12,Inputs_A_F!I665,Inputs_A_F!I690,Inputs_A_F!I715,Inputs_A_F!I740,Inputs_A_F!I765)/Hundred","v":0.151919},null,null,null,null,{"$f":"SUM($E336:$H336)*K$332","v":619.82952},{"$f":"SUM($E336:$H336)*L$332","v":619.82952},619.82952]
[null,"Balance",null,null,null,null,{"$f":"CHOOSE($B$12,Inputs_A_F!I673,Inputs_A_F!I698,Inputs_A_F!I723,Inputs_A_F!I748,Inputs_A_F!I773)/Hundred","v":0.18515899999999999},null,null,null,{"$f":"SUM($E337:$H337)*K$333","v":1466.45928},{"$f":"SUM($E337:$H337)*L$333","v":2947.73128},6650.9112799999994]
[null,"Controlled load"]
[]
[null,"Network loss factors","%",null,{"$f":"$E$43","v":5.2979102777777731E-2},{"$f":"$E$43","v":5.2979102777777731E-2},5.2979102777777731E-2,5.2979102777777731E-2]
[null,{"$f":"B37","v":"Wholesale price - small business"},"$/kWh",null,{"$f":"$E$37","v":0.11256999999999999},{"$f":"$E$37","v":0.11256999999999999},0.11256999999999999,0.11256999999999999,null,null,{"$f":"E341*K$331*(One+E$340)","v":1422.4062911963331},2370.6771519938884,4741.3543039877768]
[null,"Environmental programs ","$/kWh",null,{"$f":"$E$38","v":1.9531915133240256E-2},{"$f":"$E$38","v":1.9531915133240256E-2},1.9531915133240256E-2,1.9531915133240256E-2,null,null,246.8003816703723,411.33396945062049,822.66793890124097]
[null,"Ancillary","$/kWh",null,{"$f":"$E$39","v":1.0325694102303446E-3},{"$f":"$E$39","v":1.0325694102303446E-3},1.0325694102303446E-3,1.0325694102303446E-3,null,null,13.047288133681528,21.745480222802549,43.490960445605097]
[null,"Total",{"$f":"$C$297","v":"$/kWh"},null,{"$f":"IF(SUM(E335:E338)=Zero,Zero,SUM(E341:E343)*(1+E340)+SUM(E335:E338))","v":0},{"$f":"IF(SUM(F335:F338)=Zero,Zero,SUM(F341:F343)*(1+F340)+SUM(F335:F338))","v":0.29210683008336558},{"$f":"IF(SUM(G335:G338)=Zero,Zero,SUM(G341:G343)*(1+G340)+SUM(G335:G338))","v":0.32534683008336551},{"$f":"IF(SUM(H335:H338)=Zero,Zero,SUM(H341:H343)*(1+H340)+SUM(H335:H338))","v":0},null,"Total",{"$f":"SUM(K341:K343,K335:K338)","v":3768.5427610003871},{"$f":"SUM(L341:L343,L335:L338)","v":6371.3174016673111},{"$f":"SUM(M341:M343,M335:M338)","v":12878.254003334623}]
[]
[null,{"$f":"B300","v":"Retail operating margin"},{"$f":"C323","v":"%"},null,{"$f":"$E$277","v":6.0400000000000002E-2},{"$f":"$E$277","v":6.0400000000000002E-2},6.0400000000000002E-2,6.0400000000000002E-2,null,null,{"$f":"$E$277","v":6.0400000000000002E-2},6.0400000000000002E-2,6.0400000000000002E-2]
[null,"Total incl retail margin",{"$f":"$C$297","v":"$/kWh"},null,{"$f":"(1+E346)*E344","v":0},{"$f":"(1+F346)*F344","v":0.30975008262040088},0.34499777862040082,0,null,"Total incl retail margin",{"$f":"(1+K346)*K344","v":3996.1627437648108},6756.1449727280169,13656.100545136034]
[]
[null,{"$f":"$B$303","v":"GST"},{"$f":"$C$303","v":"%"},null,{"$f":"E326","v":0.1},{"$f":"$E349","v":0.1},{"$f":"$E349","v":0.1},{"$f":"$E349","v":0.1},null,null,{"$f":"$E349","v":0.1},{"$f":"$E349","v":0.1},{"$f":"$E349","v":0.1}]
[null,"Total incl GST",{"$f":"$C$297","v":"$/kWh"},null,{"$f":"(1+E349)*E347","v":0},{"$f":"(1+F349)*F347","v":0.34072509088244102},0.37949755648244093,0,null,"Total incl GST",{"$f":"(1+K349)*K347","v":4395.779018141292},7431.7594700008194,15021.710599649639]
[]
[{"$f":"MAX(A$2:OFFSET($A352,-One,0))+Sbsxn","v":1208.03},"Total Bill (GST incl)"]
[null,null,null,null,null,null,null,null,null,"Bill",{"$f":"Gen_A!$B$110&\" kWh/yr\"","v":"12000 kWh/yr"},{"$f":"Gen_A!$B$111&\" kWh/yr\"","v":"20000 kWh/yr"},{"$f":"Gen_A!$B$112&\" kWh/yr\"","v":"40000 kWh/yr"}]
[null,{"$f":"B352","v":"Total Bill (GST incl)"},"$ pa",null,null,null,null,null,null,null,{"$f":"SUM(K327,K350)","v":4812.1788651478819},{"$f":"SUM(L327,L350)","v":7848.1593170074093},15438.11044665623]
[]
["Distribution Zone 2"]
[]
[{"$f":"ROUNDDOWN(MAX($A$7:OFFSET(A358,-One,0),$A$2*Sht)+Sxn,0)","v":1209},"Residential"]
[]
[{"$f":"MAX(A$2:OFFSET($A360,-One,0))+Sbsxn","v":1209.01},{"$f":"G27","v":"Fixed Costs"}]
[null,null,null,null,"Cost value","Supply charge per day",null,null,null,"Bill",{"$f":"Gen_A!$B$105&\" kWh/yr\"","v":"2000 kWh/yr"},{"$f":"Gen_A!$B$106&\" kWh/yr\"","v":"4000 kWh/yr"},{"$f":"Gen_A!$B$107&\" kWh/yr\"","v":"8000 kWh/yr"}]
[null,null,null,null,null,null,null,null,null,"Total Consumption",{"$f":"Gen_A!$B$105","v":2000},{"$f":"Gen_A!$B$106","v":4000},{"$f":"Gen_A!$B$107","v":8000}]
[]
[null,{"$f":"G28","v":"Retail operating cost"},"$/customer",null,{"$f":"J28","v":136.21028003613367},null,null,null,null,null,{"$f":"$E364","v":136.21028003613367},136.21028003613367,136.21028003613367]
[null,"Customer acquisition and retention cost","$/customer",null,{"$f":"J29","v":38.19860627177701},null,null,null,null,null,38.19860627177701,38.19860627177701,38.19860627177701]
[null,"Network supply charge - Residential","$/customer",null,{"$f":"J30","v":166.3},null,null,null,null,null,166.3,166.3,166.3]
[null,{"$f":"G32","v":"Ancillary"},{"$f":"H32","v":"$/customer"},null,{"$f":"J32","v":4.7817770132169173},null,null,null,null,null,4.7817770132169173,4.7817770132169173,4.7817770132169173]
[null,{"$f":"G33","v":"Feed-in tariff (FiT)"},{"$f":"H33","v":"$/customer"},null,{"$f":"J33","v":8.392848052444899},null,null,null,null,null,8.392848052444899,8.392848052444899,8.392848052444899]
[null,"Total","$/customer",null,{"$f":"SUM(E364:E368)","v":353.8835113735725},null,null,null,null,"Total",{"$f":"SUM(K364:K368)","v":353.8835113735725},{"$f":"SUM(L364:L368)","v":353.8835113735725},{"$f":"SUM(M364:M368)","v":353.8835113735725}]
[]
[null,{"$f":"G42","v":"Retail operating margin"},{"$f":"H42","v":"%"},null,{"$f":"J42","v":6.0400000000000002E-2}]
[null,"Total incl retail margin",{"$f":"$C$369","v":"$/customer"},null,{"$f":"(1+E371)*E369","v":375.2580754605363},{"$f":"E372/DiY","v":1.0281043163302364},null,null,null,"Total incl retail margin",{"$f":"$E372","v":375.2580754605363},{"$f":"$E372","v":375.2580754605363},{"$f":"$E372","v":375.2580754605363}]
[]
[null,{"$f":"$B$303","v":"GST"},{"$f":"$C$303","v":"%"},null,{"$f":"$E$303","v":0.1}]
[null,"Total incl GST",{"$f":"$C$369","v":"$/customer"},null,{"$f":"(1+E374)*E372","v":412.78388300658997},{"$f":"E375/DiY","v":1.1309147479632602},null,null,null,"Total incl GST",{"$f":"$E375","v":412.78388300658997},{"$f":"$E375","v":412.78388300658997},{"$f":"$E375","v":412.78388300658997}]
[]
[{"$f":"MAX(A$2:OFFSET($A377,-One,0))+Sbsxn","v":1209.02},{"$f":"G35","v":"Variable Costs"}]
[null,null,null,null,{"$f":"Gen_A!$B$97","v":"Single rate"},{"$f":"Gen_A!$B$98","v":"Block 1"},{"$f":"Gen_A!$B$99","v":"Balance"},{"$f":"Gen_A!$B$100","v":"Controlled load"},null,"Bill",{"$f":"Gen_A!$B$105&\" kWh/yr\"","v":"2000 kWh/yr"},{"$f":"Gen_A!$B$106&\" kWh/yr\"","v":"4000 kWh/yr"},{"$f":"Gen_A!$B$107&\" kWh/yr\"","v":"8000 kWh/yr"}]
[null,null,null,null,null,null,null,null,null,"Total Consumption",{"$f":"Gen_A!$B$105","v":2000},{"$f":"Gen_A!$B$106","v":4000},{"$f":"Gen_A!$B$107","v":8000}]
[null,null,null,null,null,null,null,null,null,"Block 1",{"$f":"CHOOSE($H$259,Inputs_A_F!I$871,Inputs_A_F!I$879,Inputs_A_F!I$887,Inputs_A_F!I$895,Inputs_A_F!I$903)","v":2000},{"$f":"CHOOSE($H$259,Inputs_A_F!$I$872,Inputs_A_F!$I$880,Inputs_A_F!$I$888,Inputs_A_F!$I$896,Inputs_A_F!$I$904)","v":3784},{"$f":"CHOOSE($H$259,Inputs_A_F!$I$873,Inputs_A_F!$I$881,Inputs_A_F!$I$889,Inputs_A_F!$I$897,Inputs_A_F!$I$905)","v":4080}]
[null,null,null,null,null,null,null,null,null,"Balance",{"$f":"CHOOSE($H$259,Inputs_A_F!$I$918,Inputs_A_F!$I$926,Inputs_A_F!$I$934,Inputs_A_F!$I$942,Inputs_A_F!$I$950)","v":0},{"$f":"CHOOSE($H$259,Inputs_A_F!$I$919,Inputs_A_F!$I$927,Inputs_A_F!$I$935,Inputs_A_F!$I$943,Inputs_A_F!$I$951)","v":216},{"$f":"CHOOSE($H$259,Inputs_A_F!$I$920,Inputs_A_F!$I$928,Inputs_A_F!$I$936,Inputs_A_F!$I$944,Inputs_A_F!$I$952)","v":3920}]
[null,{"$f":"Inputs_A_F!B524","v":"Network usage charge - residential"}]
[null,{"$f":"Gen_A!$B97","v":"Single rate"},null,null,{"$f":"CHOOSE($G$12,Inputs_A_F!I527,Inputs_A_F!I552,Inputs_A_F!I577,Inputs_A_F!I602,Inputs_A_F!I627)/Hundred","v":7.0599999999999996E-2},null,null,null,null,null,{"$f":"SUM($E383:$H383)*K$379","v":141.19999999999999},{"$f":"SUM($E383:$H383)*L$379","v":282.39999999999998},{"$f":"SUM($E383:$H383)*M$379","v":564.79999999999995}]
[null,{"$f":"Gen_A!$B98","v":"Block 1"},null,null,null,{"$f":"CHOOSE($G$12,Inputs_A_F!I535,Inputs_A_F!I560,Inputs_A_F!I585,Inputs_A_F!I610,Inputs_A_F!I635)/Hundred","v":0},null,null,null,null,{"$f":"SUM($E384:$H384)*K$380","v":0},{"$f":"SUM($E384:$H384)*L$380","v":0},{"$f":"SUM($E384:$H384)*M$380","v":0}]
[null,{"$f":"Gen_A!$B99","v":"Balance"},null,null,null,null,{"$f":"CHOOSE($G$12,Inputs_A_F!I543,Inputs_A_F!I568,Inputs_A_F!I593,Inputs_A_F!I618,Inputs_A_F!I643)/Hundred","v":0},null,null,null,{"$f":"SUM($E385:$H385)*K$381","v":0},{"$f":"SUM($E385:$H385)*L$381","v":0},{"$f":"SUM($E385:$H385)*M$381","v":0}]
[null,{"$f":"Gen_A!$B100","v":"Controlled load"},null,null,null,null,null,{"$f":"CHOOSE($G$12,Inputs_A_F!I787,Inputs_A_F!I796,Inputs_A_F!I805,Inputs_A_F!I814,Inputs_A_F!I823)/Hundred","v":2.23E-2}]
[]
[null,{"$f":"G43","v":"Network loss factors"},{"$f":"H43","v":"%"},null,{"$f":"$J$43","v":4.4791974000000012E-2},{"$f":"$J$43","v":4.4791974000000012E-2},4.4791974000000012E-2,4.4791974000000012E-2]
[null,{"$f":"G36","v":"Wholesale price - residential"},{"$f":"H36","v":"$/kWh"},null,{"$f":"$J$36","v":0.11839999999999999},{"$f":"$J$36","v":0.11839999999999999},0.11839999999999999,0.11839999999999999,null,null,{"$f":"E389*K$379*(One+E$388)","v":247.4067394432},494.81347888639999,989.62695777279998]
[null,{"$f":"G38","v":"Environmental programs "},{"$f":"H38","v":"$/kWh"},null,{"$f":"$J$38","v":1.9531915133240256E-2},{"$f":"$J$38","v":1.9531915133240256E-2},1.9531915133240256E-2,1.9531915133240256E-2,null,null,40.813576336117123,81.627152672234246,163.25430534446849]
[null,{"$f":"G39","v":"Ancillary"},{"$f":"H39","v":"$/kWh"},null,{"$f":"$J$39","v":1.0325694102303446E-3},{"$f":"$J$39","v":1.0325694102303446E-3},1.0325694102303446E-3,1.0325694102303446E-3,null,null,2.1576404648131553,4.3152809296263106,8.6305618592526212]
[null,"Total",{"$f":"$C$391","v":"$/kWh"},null,{"$f":"IF(SUM(E383:E386)=Zero,Zero,SUM(E389:E391)*(1+E388)+SUM(E383:E386))","v":0.2157889781220651},{"$f":"IF(SUM(F383:F386)=Zero,Zero,SUM(F389:F391)*(1+F388)+SUM(F383:F386))","v":0},{"$f":"IF(SUM(G383:G386)=Zero,Zero,SUM(G389:G391)*(1+G388)+SUM(G383:G386))","v":0},{"$f":"IF(SUM(H383:H386)=Zero,Zero,SUM(H389:H391)*(1+H388)+SUM(H383:H386))","v":0.16748897812206509},null,"Total",{"$f":"SUM(K389:K391,K383:K386)","v":431.57795624413023},{"$f":"SUM(L389:L391,L383:L386)","v":863.15591248826047},{"$f":"SUM(M389:M391,M383:M386)","v":1726.3118249765209}]
[]
[null,{"$f":"$B$277","v":"Retail operating margin"},"%",null,{"$f":"$E$371","v":6.0400000000000002E-2},{"$f":"$E$371","v":6.0400000000000002E-2},{"$f":"$E$371","v":6.0400000000000002E-2},{"$f":"$E$371","v":6.0400000000000002E-2},null,null,{"$f":"$E$371","v":6.0400000000000002E-2},{"$f":"$E$371","v":6.0400000000000002E-2},{"$f":"$E$371","v":6.0400000000000002E-2}]
[null,"Total incl retail margin",{"$f":"$C$391","v":"$/kWh"},null,{"$f":"(1+E394)*E392","v":0.22882263240063783},{"$f":"(1+F394)*F392","v":0},{"$f":"(1+G394)*G392","v":0},{"$f":"(1+H394)*H392","v":0.17760531240063782},null,"Total incl retail margin",{"$f":"(1+K394)*K392","v":457.64526480127569},{"$f":"(1+L394)*L392","v":915.29052960255137},{"$f":"(1+M394)*M392","v":1830.5810592051027}]
[]
[null,{"$f":"$B$303","v":"GST"},{"$f":"$C$303","v":"%"},null,{"$f":"E374","v":0.1},{"$f":"$E397","v":0.1},{"$f":"$E397","v":0.1},{"$f":"$E397","v":0.1},null,null,{"$f":"$E397","v":0.1},{"$f":"$E397","v":0.1},{"$f":"$E397","v":0.1}]
[null,"Total incl GST",{"$f":"$C$391","v":"$/kWh"},null,{"$f":"(1+E397)*E395","v":0.25170489564070164},{"$f":"(1+F397)*F395","v":0},{"$f":"(1+G397)*G395","v":0},{"$f":"(1+H397)*H395","v":0.19536584364070161},null,"Total incl GST",{"$f":"(1+K397)*K395","v":503.40979128140327},{"$f":"(1+L397)*L395","v":1006.8195825628065},{"$f":"(1+M397)*M395","v":2013.6391651256131}]
[]
[{"$f":"MAX(A$2:OFFSET($A400,-One,0))+Sbsxn","v":1209.03},"Total Bill (GST incl)"]
[null,null,null,null,null,null,null,null,null,"Bill",{"$f":"Gen_A!$B$105&\" kWh/yr\"","v":"2000 kWh/yr"},{"$f":"Gen_A!$B$106&\" kWh/yr\"","v":"4000 kWh/yr"},{"$f":"Gen_A!$B$107&\" kWh/yr\"","v":"8000 kWh/yr"}]
[null,{"$f":"B400","v":"Total Bill (GST incl)"},"$ pa",null,null,null,null,null,null,null,{"$f":"SUM(K375,K398)","v":916.19367428799319},{"$f":"SUM(L375,L398)","v":1419.6034655693966},{"$f":"SUM(M375,M398)","v":2426.4230481322029}]
[]
[{"$f":"ROUNDDOWN(MAX($A$7:OFFSET(A404,-One,0),$A$2*Sht)+Sxn,0)","v":1210},"Small Business"]
[]
[{"$f":"MAX(A$2:OFFSET($A406,-One,0))+Sbsxn","v":1210.01},{"$f":"B360","v":"Fixed Costs"}]
[null,null,null,null,{"$f":"$E$361","v":"Cost value"},{"$f":"$F$361","v":"Supply charge per day"},null,null,null,"Bill",{"$f":"Gen_A!$B$110&\" kWh/yr\"","v":"12000 kWh/yr"},{"$f":"Gen_A!$B$111&\" kWh/yr\"","v":"20000 kWh/yr"},{"$f":"Gen_A!$B$112&\" kWh/yr\"","v":"40000 kWh/yr"}]
[null,null,null,null,null,null,null,null,null,"Total Consumption",{"$f":"Gen_A!$B$110","v":12000},{"$f":"Gen_A!$B$111","v":20000},{"$f":"Gen_A!$B$112","v":40000}]
[]
[null,{"$f":"B364","v":"Retail operating cost"},{"$f":"C364","v":"$/customer"},null,{"$f":"E364","v":136.21028003613367},null,null,null,null,null,{"$f":"$E410","v":136.21028003613367},136.21028003613367,136.21028003613367]
[null,{"$f":"B365","v":"Customer acquisition and retention cost"},{"$f":"C365","v":"$/customer"},null,{"$f":"E365","v":38.19860627177701},null,null,null,null,null,38.19860627177701,38.19860627177701,38.19860627177701]
[null,{"$f":"G31","v":"Network supply charge - Small Business"},{"$f":"C366","v":"$/customer"},null,{"$f":"J31","v":231.3},null,null,null,null,null,231.3,231.3,231.3]
[null,{"$f":"B367","v":"Ancillary"},{"$f":"C367","v":"$/customer"},null,{"$f":"E367","v":4.7817770132169173},null,null,null,null,null,4.7817770132169173,4.7817770132169173,4.7817770132169173]
[null,{"$f":"B368","v":"Feed-in tariff (FiT)"},{"$f":"C368","v":"$/customer"},null,{"$f":"E368","v":8.392848052444899},null,null,null,null,null,8.392848052444899,8.392848052444899,8.392848052444899]
[null,"Total","$/customer",null,{"$f":"SUM(E410:E414)","v":418.8835113735725},null,null,null,null,"Total",{"$f":"SUM(K410:K414)","v":418.8835113735725},{"$f":"SUM(L410:L414)","v":418.8835113735725},{"$f":"SUM(M410:M414)","v":418.8835113735725}]
[]
[null,{"$f":"$B$277","v":"Retail operating margin"},"%",null,{"$f":"E371","v":6.0400000000000002E-2}]
[null,"Total incl retail margin",{"$f":"$C$369","v":"$/customer"},null,{"$f":"(1+E417)*E415","v":444.18407546053629},{"$f":"E418/DiY","v":1.21694267249462},null,null,null,"Total incl retail margin",{"$f":"$E418","v":444.18407546053629},{"$f":"$E418","v":444.18407546053629},{"$f":"$E418","v":444.18407546053629}]
[]
[null,{"$f":"$B$303","v":"GST"},{"$f":"$C$303","v":"%"},null,{"$f":"$E$303","v":0.1}]
[null,"Total incl GST",{"$f":"$C$369","v":"$/customer"},null,{"$f":"(1+E420)*E418","v":488.60248300658998},{"$f":"E421/DiY","v":1.338636939744082},null,null,null,"Total incl GST",{"$f":"$E421","v":488.60248300658998},{"$f":"$E421","v":488.60248300658998},{"$f":"$E421","v":488.60248300658998}]
[]
[{"$f":"MAX(A$2:OFFSET($A423,-One,0))+Sbsxn","v":1210.02},{"$f":"B377","v":"Variable Costs"}]
[null,null,null,null,{"$f":"Gen_A!$B$97","v":"Single rate"},{"$f":"Gen_A!$B$98","v":"Block 1"},{"$f":"Gen_A!$B$99","v":"Balance"},{"$f":"Gen_A!$B$100","v":"Controlled load"},null,"Bill",{"$f":"Gen_A!$B$110&\" kWh/yr\"","v":"12000 kWh/yr"},{"$f":"Gen_A!$B$111&\" kWh/yr\"","v":"20000 kWh/yr"},{"$f":"Gen_A!$B$112&\" kWh/yr\"","v":"40000 kWh/yr"}]
[null,null,null,null,null,null,null,null,null,"Total Consumption",{"$f":"Gen_A!$B$110","v":12000},{"$f":"Gen_A!$B$111","v":20000},{"$f":"Gen_A!$B$112","v":40000}]
[null,null,null,null,null,null,null,null,null,"Block 1",{"$f":"CHOOSE($H$259,Inputs_A_F!$I$874,Inputs_A_F!$I$882,Inputs_A_F!$I$890,Inputs_A_F!$I$898,Inputs_A_F!$I$906)","v":4080},{"$f":"CHOOSE($H$259,Inputs_A_F!$I$875,Inputs_A_F!$I$883,Inputs_A_F!$I$891,Inputs_A_F!$I$899,Inputs_A_F!$I$907)","v":4080},{"$f":"CHOOSE($H$259,Inputs_A_F!$I$876,Inputs_A_F!$I$884,Inputs_A_F!$I$892,Inputs_A_F!$I$900,Inputs_A_F!$I$908)","v":4080}]
[null,null,null,null,null,null,null,null,null,"Balance",{"$f":"CHOOSE($H$259,Inputs_A_F!$I$921,Inputs_A_F!$I$929,Inputs_A_F!$I$937,Inputs_A_F!$I$945,Inputs_A_F!$I$953)","v":7920},{"$f":"CHOOSE($H$259,Inputs_A_F!$I$922,Inputs_A_F!$I$930,Inputs_A_F!$I$938,Inputs_A_F!$I$946,Inputs_A_F!$I$954)","v":15920},{"$f":"CHOOSE($H$259,Inputs_A_F!$I$923,Inputs_A_F!$I$931,Inputs_A_F!$I$939,Inputs_A_F!$I$947,Inputs_A_F!$I$955)","v":35920}]
[null,{"$f":"Inputs_A_F!$B$654","v":"Network usage charge - small business"}]
[null,{"$f":"B383","v":"Single rate"},null,null,{"$f":"CHOOSE($G$12,Inputs_A_F!I657,Inputs_A_F!I682,Inputs_A_F!I707,Inputs_A_F!I732,Inputs_A_F!I757)/Hundred","v":8.6400000000000005E-2},null,null,null,null,null,{"$f":"SUM($E429:$H429)*K425","v":1036.8},{"$f":"SUM($E429:$H429)*L425","v":1728},{"$f":"SUM($E429:$H429)*M425","v":3456}]
[null,{"$f":"B384","v":"Block 1"},null,null,null,{"$f":"CHOOSE($G$12,Inputs_A_F!I665,Inputs_A_F!I690,Inputs_A_F!I715,Inputs_A_F!I740,Inputs_A_F!I765)/Hundred","v":0},null,null,null,null,{"$f":"SUM($E430:$H430)*K$426","v":0},{"$f":"SUM($E430:$H430)*L$426","v":0},{"$f":"SUM($E430:$H430)*M$426","v":0}]
[null,{"$f":"B385","v":"Balance"},null,null,null,null,{"$f":"CHOOSE($G$12,Inputs_A_F!I673,Inputs_A_F!I698,Inputs_A_F!I723,Inputs_A_F!I748,Inputs_A_F!I773)/Hundred","v":0},null,null,null,{"$f":"SUM($E431:$H431)*K$427","v":0},{"$f":"SUM($E431:$H431)*L$427","v":0},{"$f":"SUM($E431:$H431)*M$427","v":0}]
[null,{"$f":"B386","v":"Controlled load"}]
[]
[null,{"$f":"B388","v":"Network loss factors"},"%",null,{"$f":"$J$43","v":4.4791974000000012E-2},{"$f":"$J$43","v":4.4791974000000012E-2},4.4791974000000012E-2,4.4791974000000012E-2]
[null,{"$f":"G37","v":"Wholesale price - small business"},"$/kWh",null,{"$f":"$J$37","v":0.11554999999999999},{"$f":"$J$37","v":0.11554999999999999},0.11554999999999999,0.11554999999999999,null,null,{"$f":"E435*K$425*(One+E$434)","v":1448.7085511483999},2414.5142519139995,4829.028503827999]
[null,"Environmental programs ","$/kWh",null,{"$f":"$J$38","v":1.9531915133240256E-2},{"$f":"$J$38","v":1.9531915133240256E-2},1.9531915133240256E-2,1.9531915133240256E-2,null,null,244.88145801670274,408.1357633611712,816.2715267223424]
[null,"Ancillary","$/kWh",null,{"$f":"$J$39","v":1.0325694102303446E-3},{"$f":"$J$39","v":1.0325694102303446E-3},1.0325694102303446E-3,1.0325694102303446E-3,null,null,12.945842788878931,21.57640464813155,43.152809296263101]
[null,"Total",{"$f":"$C$391","v":"$/kWh"},null,{"$f":"IF(SUM(E429:E432)=Zero,Zero,SUM(E435:E437)*(1+E434)+SUM(E429:E432))","v":0.22861132099616513},{"$f":"IF(SUM(F429:F432)=Zero,Zero,SUM(F435:F437)*(1+F434)+SUM(F429:F432))","v":0},{"$f":"IF(SUM(G429:G432)=Zero,Zero,SUM(G435:G437)*(1+G434)+SUM(G429:G432))","v":0},{"$f":"IF(SUM(H429:H432)=Zero,Zero,SUM(H435:H437)*(1+H434)+SUM(H429:H432))","v":0},null,"Total",{"$f":"SUM(K435:K437,K429:K432)","v":2743.3358519539815},{"$f":"SUM(L435:L437,L429:L432)","v":4572.2264199233023},{"$f":"SUM(M435:M437,M429:M432)","v":9144.4528398466045}]
[]
[null,{"$f":"$B$277","v":"Retail operating margin"},"%",null,{"$f":"$E$371","v":6.0400000000000002E-2},{"$f":"$E$371","v":6.0400000000000002E-2},{"$f":"$E$371","v":6.0400000000000002E-2},{"$f":"$E$371","v":6.0400000000000002E-2},null,null,{"$f":"$E$371","v":6.0400000000000002E-2},{"$f":"$E$371","v":6.0400000000000002E-2},{"$f":"$E$371","v":6.0400000000000002E-2}]
[null,"Total incl retail margin",{"$f":"$C$391","v":"$/kWh"},null,{"$f":"(1+E440)*E438","v":0.2424194447843335},{"$f":"(1+F440)*F438","v":0},{"$f":"(1+G440)*G438","v":0},{"$f":"(1+H440)*H438","v":0},null,"Total incl retail margin",{"$f":"(1+K440)*K438","v":2909.0333374120019},{"$f":"(1+L440)*L438","v":4848.3888956866695},{"$f":"(1+M440)*M438","v":9696.7777913733389}]
[]
[null,{"$f":"$B$303","v":"GST"},{"$f":"$C$303","v":"%"},null,{"$f":"E420","v":0.1},{"$f":"$E443","v":0.1},{"$f":"$E443","v":0.1},{"$f":"$E443","v":0.1},null,null,{"$f":"$E443","v":0.1},{"$f":"$E443","v":0.1},{"$f":"$E443","v":0.1}]
[null,"Total incl GST",{"$f":"$C$391","v":"$/kWh"},null,{"$f":"(1+E443)*E441","v":0.26666138926276689},{"$f":"(1+F443)*F441","v":0},{"$f":"(1+G443)*G441","v":0},{"$f":"(1+H443)*H441","v":0},null,"Total incl GST",{"$f":"(1+K443)*K441","v":3199.9366711532025},{"$f":"(1+L443)*L441","v":5333.227785255337},{"$f":"(1+M443)*M441","v":10666.455570510674}]
[]
[{"$f":"MAX(A$2:OFFSET($A446,-One,0))+Sbsxn","v":1210.03},"Total Bill (GST incl)"]
[null,null,null,null,null,null,null,null,null,"Bill",{"$f":"Gen_A!$B$110&\" kWh/yr\"","v":"12000 kWh/yr"},{"$f":"Gen_A!$B$111&\" kWh/yr\"","v":"20000 kWh/yr"},{"$f":"Gen_A!$B$112&\" kWh/yr\"","v":"40000 kWh/yr"}]
[null,{"$f":"B446","v":"Total Bill (GST incl)"},"$ pa",null,null,null,null,null,null,null,{"$f":"SUM(K421,K444)","v":3688.5391541597924},{"$f":"SUM(L421,L444)","v":5821.8302682619269},{"$f":"SUM(M421,M444)","v":11155.058053517265}]
[]
["Distribution Zone 3"]
[]
[{"$f":"ROUNDDOWN(MAX($A$7:OFFSET(A452,-One,0),$A$2*Sht)+Sxn,0)","v":1211},"Residential"]
[]
[{"$f":"MAX(A$2:OFFSET($A454,-One,0))+Sbsxn","v":1211.01},{"$f":"L27","v":"Fixed Costs"}]
[null,null,null,null,"Cost value","Supply charge per day",null,null,null,"Bill",{"$f":"Gen_A!$B$105&\" kWh/yr\"","v":"2000 kWh/yr"},{"$f":"Gen_A!$B$106&\" kWh/yr\"","v":"4000 kWh/yr"},{"$f":"Gen_A!$B$107&\" kWh/yr\"","v":"8000 kWh/yr"}]
[null,null,null,null,null,null,null,null,null,"Total Consumption",{"$f":"Gen_A!$B$105","v":2000},{"$f":"Gen_A!$B$106","v":4000},{"$f":"Gen_A!$B$107","v":8000}]
[]
[null,{"$f":"L28","v":"Retail operating cost"},"$/customer",null,{"$f":"O28","v":136.21028003613367},null,null,null,null,null,{"$f":"$E458","v":136.21028003613367},136.21028003613367,136.21028003613367]
[null,"Customer acquisition and retention cost","$/customer",null,{"$f":"O29","v":38.19860627177701},null,null,null,null,null,38.19860627177701,38.19860627177701,38.19860627177701]
[null,"Network supply charge - Residential","$/customer",null,{"$f":"O30","v":138.82},null,null,null,null,null,138.82,138.82,138.82]
[null,{"$f":"L32","v":"Ancillary"},{"$f":"M32","v":"$/customer"},null,{"$f":"O32","v":4.7817770132169173},null,null,null,null,null,4.7817770132169173,4.7817770132169173,4.7817770132169173]
[null,{"$f":"L33","v":"Feed-in tariff (FiT)"},{"$f":"M33","v":"$/customer"},null,{"$f":"O33","v":8.392848052444899},null,null,null,null,null,8.392848052444899,8.392848052444899,8.392848052444899]
[null,"Total","$/customer",null,{"$f":"SUM(E458:E462)","v":326.40351137357248},null,null,null,null,"Total",{"$f":"SUM(K458:K462)","v":326.40351137357248},{"$f":"SUM(L458:L462)","v":326.40351137357248},{"$f":"SUM(M458:M462)","v":326.40351137357248}]
[]
[null,{"$f":"L42","v":"Retail operating margin"},{"$f":"M42","v":"%"},null,{"$f":"O42","v":6.0400000000000002E-2}]
[null,"Total incl retail margin",{"$f":"$C$463","v":"$/customer"},null,{"$f":"(1+E465)*E463","v":346.11828346053625},{"$f":"E466/DiY","v":0.94826926975489378},null,null,null,"Total incl retail margin",{"$f":"$E466","v":346.11828346053625},{"$f":"$E466","v":346.11828346053625},{"$f":"$E466","v":346.11828346053625}]
[]
[null,{"$f":"$B$303","v":"GST"},{"$f":"$C$303","v":"%"},null,{"$f":"$E$303","v":0.1}]
[null,"Total incl GST",{"$f":"$C$463","v":"$/customer"},null,{"$f":"(1+E468)*E466","v":380.73011180658989},{"$f":"E469/DiY","v":1.0430961967303833},null,null,null,"Total incl GST",{"$f":"$E469","v":380.73011180658989},{"$f":"$E469","v":380.73011180658989},{"$f":"$E469","v":380.73011180658989}]
[]
[{"$f":"MAX(A$2:OFFSET($A471,-One,0))+Sbsxn","v":1211.02},{"$f":"L35","v":"Variable Costs"}]
[null,null,null,null,{"$f":"Gen_A!$B$97","v":"Single rate"},{"$f":"Gen_A!$B$98","v":"Block 1"},{"$f":"Gen_A!$B$99","v":"Balance"},{"$f":"Gen_A!$B$100","v":"Controlled load"},null,"Bill",{"$f":"Gen_A!$B$105&\" kWh/yr\"","v":"2000 kWh/yr"},{"$f":"Gen_A!$B$106&\" kWh/yr\"","v":"4000 kWh/yr"},{"$f":"Gen_A!$B$107&\" kWh/yr\"","v":"8000 kWh/yr"}]
[null,null,null,null,null,null,null,null,null,"Total Consumption",{"$f":"Gen_A!$B$105","v":2000},{"$f":"Gen_A!$B$106","v":4000},{"$f":"Gen_A!$B$107","v":8000}]
[null,null,null,null,null,null,null,null,null,"Block 1",{"$f":"CHOOSE($M$259,Inputs_A_F!I$871,Inputs_A_F!I$879,Inputs_A_F!I$887,Inputs_A_F!I$895,Inputs_A_F!I$903)","v":2000},{"$f":"CHOOSE($M$259,Inputs_A_F!$I$872,Inputs_A_F!$I$880,Inputs_A_F!$I$888,Inputs_A_F!$I$896,Inputs_A_F!$I$904)","v":3784},{"$f":"CHOOSE($M$259,Inputs_A_F!$I$873,Inputs_A_F!$I$881,Inputs_A_F!$I$889,Inputs_A_F!$I$897,Inputs_A_F!$I$905)","v":4080}]
[null,null,null,null,null,null,null,null,null,"Balance",{"$f":"CHOOSE($M$259,Inputs_A_F!$I$918,Inputs_A_F!$I$926,Inputs_A_F!$I$934,Inputs_A_F!$I$942,Inputs_A_F!$I$950)","v":0},{"$f":"CHOOSE($M$259,Inputs_A_F!$I$919,Inputs_A_F!$I$927,Inputs_A_F!$I$935,Inputs_A_F!$I$943,Inputs_A_F!$I$951)","v":216},{"$f":"CHOOSE($M$259,Inputs_A_F!$I$920,Inputs_A_F!$I$928,Inputs_A_F!$I$936,Inputs_A_F!$I$944,Inputs_A_F!$I$952)","v":3920}]
[null,{"$f":"Inputs_A_F!B524","v":"Network usage charge - residential"}]
[null,{"$f":"Gen_A!$B97","v":"Single rate"},null,null,{"$f":"CHOOSE($L$12,Inputs_A_F!I527,Inputs_A_F!I552,Inputs_A_F!I577,Inputs_A_F!I602,Inputs_A_F!I627)/Hundred","v":8.5800000000000001E-2},null,null,null,null,null,{"$f":"SUM($E477:$H477)*K$473","v":171.6},{"$f":"SUM($E477:$H477)*L$473","v":343.2},{"$f":"SUM($E477:$H477)*M$473","v":686.4}]
[null,{"$f":"Gen_A!$B98","v":"Block 1"},null,null,null,{"$f":"CHOOSE($L$12,Inputs_A_F!I535,Inputs_A_F!I560,Inputs_A_F!I585,Inputs_A_F!I610,Inputs_A_F!I635)/Hundred","v":0},null,null,null,null,{"$f":"SUM($E478:$H478)*K$474","v":0},{"$f":"SUM($E478:$H478)*L$474","v":0},{"$f":"SUM($E478:$H478)*M$474","v":0}]
[null,{"$f":"Gen_A!$B99","v":"Balance"},null,null,null,null,{"$f":"CHOOSE($L$12,Inputs_A_F!I543,Inputs_A_F!I568,Inputs_A_F!I593,Inputs_A_F!I618,Inputs_A_F!I643)/Hundred","v":0},null,null,null,{"$f":"SUM($E479:$H479)*K$475","v":0},{"$f":"SUM($E479:$H479)*L$475","v":0},{"$f":"SUM($E479:$H479)*M$475","v":0}]
[null,{"$f":"Gen_A!$B100","v":"Controlled load"},null,null,null,null,null,{"$f":"CHOOSE($L$12,Inputs_A_F!I787,Inputs_A_F!I796,Inputs_A_F!I805,Inputs_A_F!I814,Inputs_A_F!I823)/Hundred","v":2.5699999999999997E-2}]
[]
[null,{"$f":"L43","v":"Network loss factors"},{"$f":"M43","v":"%"},null,{"$f":"$O$43","v":4.0133119999999911E-2},{"$f":"$O$43","v":4.0133119999999911E-2},{"$f":"$O$43","v":4.0133119999999911E-2},{"$f":"$O$43","v":4.0133119999999911E-2}]
[null,{"$f":"L36","v":"Wholesale price - residential"},{"$f":"M36","v":"$/kWh"},null,{"$f":"$O$36","v":0.12664},{"$f":"$O$36","v":0.12664},{"$f":"$O$36","v":0.12664},{"$f":"$O$36","v":0.12664},null,null,{"$f":"E483*K$473*(One+E$482)","v":263.44491663359997},526.88983326719995,1053.7796665343999]
[null,{"$f":"L38","v":"Environmental programs "},{"$f":"M38","v":"$/kWh"},null,{"$f":"$O$38","v":1.9531915133240256E-2},{"$f":"$O$38","v":1.9531915133240256E-2},{"$f":"$O$38","v":1.9531915133240256E-2},{"$f":"$O$38","v":1.9531915133240256E-2},null,null,40.631583654224805,81.26316730844961,162.52633461689922]
[null,{"$f":"L39","v":"Ancillary"},{"$f":"M39","v":"$/kWh"},null,{"$f":"$O$39","v":1.0325694102303446E-3},{"$f":"$O$39","v":1.0325694102303446E-3},{"$f":"$O$39","v":1.0325694102303446E-3},{"$f":"$O$39","v":1.0325694102303446E-3},null,null,2.1480192845588966,4.2960385691177931,8.5920771382355863]
[null,"Total",{"$f":"$C$485","v":"$/kWh"},null,{"$f":"IF(SUM(E477:E480)=Zero,Zero,SUM(E483:E485)*(1+E482)+SUM(E477:E480))","v":0.23891225978619185},{"$f":"IF(SUM(F477:F480)=Zero,Zero,SUM(F483:F485)*(1+F482)+SUM(F477:F480))","v":0},{"$f":"IF(SUM(G477:G480)=Zero,Zero,SUM(G483:G485)*(1+G482)+SUM(G477:G480))","v":0},{"$f":"IF(SUM(H477:H480)=Zero,Zero,SUM(H483:H485)*(1+H482)+SUM(H477:H480))","v":0.17881225978619184},null,"Total",{"$f":"SUM(K483:K485,K477:K480)","v":477.82451957238368},{"$f":"SUM(L483:L485,L477:L480)","v":955.64903914476736},{"$f":"SUM(M483:M485,M477:M480)","v":1911.2980782895347}]
[]
[null,{"$f":"$B$277","v":"Retail operating margin"},"%",null,{"$f":"$E$465","v":6.0400000000000002E-2},{"$f":"$E$465","v":6.0400000000000002E-2},{"$f":"$E$465","v":6.0400000000000002E-2},{"$f":"$E$465","v":6.0400000000000002E-2},null,null,{"$f":"$E$465","v":6.0400000000000002E-2},{"$f":"$E$465","v":6.0400000000000002E-2},{"$f":"$E$465","v":6.0400000000000002E-2}]
[null,"Total incl retail margin",{"$f":"$C$485","v":"$/kWh"},null,{"$f":"(1+E488)*E486","v":0.25334256027727786},{"$f":"(1+F488)*F486","v":0},{"$f":"(1+G488)*G486","v":0},{"$f":"(1+H488)*H486","v":0.18961252027727782},null,"Total incl retail margin",{"$f":"(1+K488)*K486","v":506.68512055455568},{"$f":"(1+L488)*L486","v":1013.3702411091114},{"$f":"(1+M488)*M486","v":2026.7404822182227}]
[]
[null,{"$f":"$B$303","v":"GST"},{"$f":"$C$303","v":"%"},null,{"$f":"E468","v":0.1},{"$f":"$E491","v":0.1},{"$f":"$E491","v":0.1},{"$f":"$E491","v":0.1},null,null,{"$f":"$E491","v":0.1},{"$f":"$E491","v":0.1},{"$f":"$E491","v":0.1}]
[null,"Total incl GST",{"$f":"$C$485","v":"$/kWh"},null,{"$f":"(1+E491)*E489","v":0.27867681630500568},{"$f":"(1+F491)*F489","v":0},{"$f":"(1+G491)*G489","v":0},{"$f":"(1+H491)*H489","v":0.20857377230500562},null,"Total incl GST",{"$f":"(1+K491)*K489","v":557.35363261001135},{"$f":"(1+L491)*L489","v":1114.7072652200227},{"$f":"(1+M491)*M489","v":2229.4145304400454}]
[]
[{"$f":"MAX(A$2:OFFSET($A494,-One,0))+Sbsxn","v":1211.03},"Total Bill (GST incl)"]
[null,null,null,null,null,null,null,null,null,"Bill",{"$f":"Gen_A!$B$105&\" kWh/yr\"","v":"2000 kWh/yr"},{"$f":"Gen_A!$B$106&\" kWh/yr\"","v":"4000 kWh/yr"},{"$f":"Gen_A!$B$107&\" kWh/yr\"","v":"8000 kWh/yr"}]
[null,{"$f":"B494","v":"Total Bill (GST incl)"},"$ pa",null,null,null,null,null,null,null,{"$f":"SUM(K469,K492)","v":938.08374441660123},{"$f":"SUM(L469,L492)","v":1495.4373770266125},{"$f":"SUM(M469,M492)","v":2610.1446422466352}]
[]
[{"$f":"ROUNDDOWN(MAX($A$7:OFFSET(A498,-One,0),$A$2*Sht)+Sxn,0)","v":1212},"Small Business"]
[]
[{"$f":"MAX(A$2:OFFSET($A500,-One,0))+Sbsxn","v":1212.01},{"$f":"B454","v":"Fixed Costs"}]
[null,null,null,null,{"$f":"$E$455","v":"Cost value"},{"$f":"$F$455","v":"Supply charge per day"},null,null,null,"Bill",{"$f":"Gen_A!$B$110&\" kWh/yr\"","v":"12000 kWh/yr"},{"$f":"Gen_A!$B$111&\" kWh/yr\"","v":"20000 kWh/yr"},{"$f":"Gen_A!$B$112&\" kWh/yr\"","v":"40000 kWh/yr"}]
[null,null,null,null,null,null,null,null,null,"Total Consumption",{"$f":"Gen_A!$B$110","v":12000},{"$f":"Gen_A!$B$111","v":20000},{"$f":"Gen_A!$B$112","v":40000}]
[]
[null,{"$f":"B458","v":"Retail operating cost"},{"$f":"C458","v":"$/customer"},null,{"$f":"E458","v":136.21028003613367},null,null,null,null,null,{"$f":"$E504","v":136.21028003613367},136.21028003613367,136.21028003613367]
[null,{"$f":"B459","v":"Customer acquisition and retention cost"},{"$f":"C459","v":"$/customer"},null,{"$f":"E459","v":38.19860627177701},null,null,null,null,null,38.19860627177701,38.19860627177701,38.19860627177701]
[null,{"$f":"L31","v":"Network supply charge - Small Business"},{"$f":"C460","v":"$/customer"},null,{"$f":"O31","v":182.15},null,null,null,null,null,182.15,182.15,182.15]
[null,{"$f":"B461","v":"Ancillary"},{"$f":"C461","v":"$/customer"},null,{"$f":"E461","v":4.7817770132169173},null,null,null,null,null,4.7817770132169173,4.7817770132169173,4.7817770132169173]
[null,{"$f":"B462","v":"Feed-in tariff (FiT)"},{"$f":"C462","v":"$/customer"},null,{"$f":"E462","v":8.392848052444899},null,null,null,null,null,8.392848052444899,8.392848052444899,8.392848052444899]
[null,"Total","$/customer",null,{"$f":"SUM(E504:E508)","v":369.73351137357253},null,null,null,null,"Total",{"$f":"SUM(K504:K508)","v":369.73351137357253},{"$f":"SUM(L504:L508)","v":369.73351137357253},{"$f":"SUM(M504:M508)","v":369.73351137357253}]
[]
[null,{"$f":"$B$277","v":"Retail operating margin"},"%",null,{"$f":"E465","v":6.0400000000000002E-2}]
[null,"Total incl retail margin",{"$f":"$C$463","v":"$/customer"},null,{"$f":"(1+E511)*E509","v":392.06541546053631},{"$f":"E512/DiY","v":1.0741518231795515},null,null,null,"Total incl retail margin",{"$f":"$E512","v":392.06541546053631},{"$f":"$E512","v":392.06541546053631},{"$f":"$E512","v":392.06541546053631}]
[]
[null,{"$f":"$B$303","v":"GST"},{"$f":"$C$303","v":"%"},null,{"$f":"$E$303","v":0.1}]
[null,"Total incl GST",{"$f":"$C$463","v":"$/customer"},null,{"$f":"(1+E514)*E512","v":431.27195700658996},{"$f":"E515/DiY","v":1.1815670054975067},null,null,null,"Total incl GST",{"$f":"$E515","v":431.27195700658996},{"$f":"$E515","v":431.27195700658996},{"$f":"$E515","v":431.27195700658996}]
[]
[{"$f":"MAX(A$2:OFFSET($A517,-One,0))+Sbsxn","v":1212.02},{"$f":"B471","v":"Variable Costs"}]
[null,null,null,null,{"$f":"Gen_A!$B$97","v":"Single rate"},{"$f":"Gen_A!$B$98","v":"Block 1"},{"$f":"Gen_A!$B$99","v":"Balance"},{"$f":"Gen_A!$B$100","v":"Controlled load"},null,"Bill",{"$f":"Gen_A!$B$110&\" kWh/yr\"","v":"12000 kWh/yr"},{"$f":"Gen_A!$B$111&\" kWh/yr\"","v":"20000 kWh/yr"},{"$f":"Gen_A!$B$112&\" kWh/yr\"","v":"40000 kWh/yr"}]
[null,null,null,null,null,null,null,null,null,"Total Consumption",{"$f":"Gen_A!$B$110","v":12000},{"$f":"Gen_A!$B$111","v":20000},{"$f":"Gen_A!$B$112","v":40000}]
[null,null,null,null,null,null,null,null,null,"Block 1",{"$f":"CHOOSE($M$259,Inputs_A_F!$I$874,Inputs_A_F!$I$882,Inputs_A_F!$I$890,Inputs_A_F!$I$898,Inputs_A_F!$I$906)","v":4080},{"$f":"CHOOSE($M$259,Inputs_A_F!$I$875,Inputs_A_F!$I$883,Inputs_A_F!$I$891,Inputs_A_F!$I$899,Inputs_A_F!$I$907)","v":4080},{"$f":"CHOOSE($M$259,Inputs_A_F!$I$876,Inputs_A_F!$I$884,Inputs_A_F!$I$892,Inputs_A_F!$I$900,Inputs_A_F!$I$908)","v":4080}]
[null,null,null,null,null,null,null,null,null,"Balance",{"$f":"CHOOSE($M$259,Inputs_A_F!$I$921,Inputs_A_F!$I$929,Inputs_A_F!$I$937,Inputs_A_F!$I$945,Inputs_A_F!$I$953)","v":7920},{"$f":"CHOOSE($M$259,Inputs_A_F!$I$922,Inputs_A_F!$I$930,Inputs_A_F!$I$938,Inputs_A_F!$I$946,Inputs_A_F!$I$954)","v":15920},{"$f":"CHOOSE($M$259,Inputs_A_F!$I$923,Inputs_A_F!$I$931,Inputs_A_F!$I$939,Inputs_A_F!$I$947,Inputs_A_F!$I$955)","v":35920}]
[null,{"$f":"Inputs_A_F!$B$654","v":"Network usage charge - small business"}]
[null,{"$f":"B477","v":"Single rate"},null,null,{"$f":"CHOOSE($L$12,Inputs_A_F!I657,Inputs_A_F!I682,Inputs_A_F!I707,Inputs_A_F!I732,Inputs_A_F!I757)/Hundred","v":0.10779},null,null,null,null,null,{"$f":"SUM($E523:$H523)*K519","v":1293.48},{"$f":"SUM($E523:$H523)*L519","v":2155.7999999999997},{"$f":"SUM($E523:$H523)*M519","v":4311.5999999999995}]
[null,{"$f":"B478","v":"Block 1"},null,null,null,{"$f":"CHOOSE($L$12,Inputs_A_F!I665,Inputs_A_F!I690,Inputs_A_F!I715,Inputs_A_F!I740,Inputs_A_F!I765)/Hundred","v":0},null,null,null,null,{"$f":"SUM($E524:$H524)*K$520","v":0},{"$f":"SUM($E524:$H524)*L$520","v":0},{"$f":"SUM($E524:$H524)*M$520","v":0}]
[null,{"$f":"B479","v":"Balance"},null,null,null,null,{"$f":"CHOOSE($L$12,Inputs_A_F!I673,Inputs_A_F!I698,Inputs_A_F!I723,Inputs_A_F!I748,Inputs_A_F!I773)/Hundred","v":0},null,null,null,{"$f":"SUM($E525:$H525)*K$521","v":0},{"$f":"SUM($E525:$H525)*L$521","v":0},{"$f":"SUM($E525:$H525)*M$521","v":0}]
[null,{"$f":"B480","v":"Controlled load"}]
[]
[null,{"$f":"B482","v":"Network loss factors"},"%",null,{"$f":"$O$43","v":4.0133119999999911E-2},{"$f":"$O$43","v":4.0133119999999911E-2},{"$f":"$O$43","v":4.0133119999999911E-2},{"$f":"$O$43","v":4.0133119999999911E-2}]
[null,{"$f":"L37","v":"Wholesale price - small business"},"$/kWh",null,{"$f":"$O$37","v":0.11513},{"$f":"$O$37","v":0.11513},{"$f":"$O$37","v":0.11513},{"$f":"$O$37","v":0.11513},null,null,{"$f":"E529*K$519*(One+E$528)","v":1437.0063132671999},2395.0105221119998,4790.0210442239995]
[null,"Environmental programs ","$/kWh",null,{"$f":"$O$38","v":1.9531915133240256E-2},{"$f":"$O$38","v":1.9531915133240256E-2},{"$f":"$O$38","v":1.9531915133240256E-2},{"$f":"$O$38","v":1.9531915133240256E-2},null,null,243.78950192534882,406.31583654224801,812.63167308449601]
[null,"Ancillary","$/kWh",null,{"$f":"$O$39","v":1.0325694102303446E-3},{"$f":"$O$39","v":1.0325694102303446E-3},{"$f":"$O$39","v":1.0325694102303446E-3},{"$f":"$O$39","v":1.0325694102303446E-3},null,null,12.888115707353377,21.480192845588963,42.960385691177926]
[null,"Total",{"$f":"$C$485","v":"$/kWh"},null,{"$f":"IF(SUM(E523:E526)=Zero,Zero,SUM(E529:E531)*(1+E528)+SUM(E523:E526))","v":0.24893032757499181},{"$f":"IF(SUM(F523:F526)=Zero,Zero,SUM(F529:F531)*(1+F528)+SUM(F523:F526))","v":0},{"$f":"IF(SUM(G523:G526)=Zero,Zero,SUM(G529:G531)*(1+G528)+SUM(G523:G526))","v":0},{"$f":"IF(SUM(H523:H526)=Zero,Zero,SUM(H529:H531)*(1+H528)+SUM(H523:H526))","v":0},null,"Total",{"$f":"SUM(K529:K531,K523:K526)","v":2987.163930899902},{"$f":"SUM(L529:L531,L523:L526)","v":4978.6065514998372},{"$f":"SUM(M529:M531,M523:M526)","v":9957.2131029996744}]
[]
[null,{"$f":"$B$277","v":"Retail operating margin"},"%",null,{"$f":"$E$465","v":6.0400000000000002E-2},{"$f":"$E$465","v":6.0400000000000002E-2},{"$f":"$E$465","v":6.0400000000000002E-2},{"$f":"$E$465","v":6.0400000000000002E-2},null,null,{"$f":"$E$465","v":6.0400000000000002E-2},{"$f":"$E$465","v":6.0400000000000002E-2},{"$f":"$E$465","v":6.0400000000000002E-2}]
[null,"Total incl retail margin",{"$f":"$C$485","v":"$/kWh"},null,{"$f":"(1+E534)*E532","v":0.26396571936052132},{"$f":"(1+F534)*F532","v":0},{"$f":"(1+G534)*G532","v":0},{"$f":"(1+H534)*H532","v":0},null,"Total incl retail margin",{"$f":"(1+K534)*K532","v":3167.5886323262562},{"$f":"(1+L534)*L532","v":5279.3143872104274},{"$f":"(1+M534)*M532","v":10558.628774420855}]
[]
[null,{"$f":"$B$303","v":"GST"},{"$f":"$C$303","v":"%"},null,{"$f":"E514","v":0.1},{"$f":"$E537","v":0.1},{"$f":"$E537","v":0.1},{"$f":"$E537","v":0.1},null,null,{"$f":"$E537","v":0.1},{"$f":"$E537","v":0.1},{"$f":"$E537","v":0.1}]
[null,"Total incl GST",{"$f":"$C$485","v":"$/kWh"},null,{"$f":"(1+E537)*E535","v":0.29036229129657348},{"$f":"(1+F537)*F535","v":0},{"$f":"(1+G537)*G535","v":0},{"$f":"(1+H537)*H535","v":0},null,"Total incl GST",{"$f":"(1+K537)*K535","v":3484.3474955588822},{"$f":"(1+L537)*L535","v":5807.2458259314708},{"$f":"(1+M537)*M535","v":11614.491651862942}]
[]
[{"$f":"MAX(A$2:OFFSET($A540,-One,0))+Sbsxn","v":1212.03},"Total Bill (GST incl)"]
[null,null,null,null,null,null,null,null,null,"Bill",{"$f":"Gen_A!$B$110&\" kWh/yr\"","v":"12000 kWh/yr"},{"$f":"Gen_A!$B$111&\" kWh/yr\"","v":"20000 kWh/yr"},{"$f":"Gen_A!$B$112&\" kWh/yr\"","v":"40000 kWh/yr"}]
[null,{"$f":"B540","v":"Total Bill (GST incl)"},"$ pa",null,null,null,null,null,null,null,{"$f":"SUM(K515,K538)","v":3915.6194525654723},{"$f":"SUM(L515,L538)","v":6238.5177829380609},{"$f":"SUM(M515,M538)","v":12045.763608869531}]
[]
["Distribution Zone 4"]
[]
[{"$f":"ROUNDDOWN(MAX($A$7:OFFSET(A546,-One,0),$A$2*Sht)+Sxn,0)","v":1213},"Residential"]
[]
[{"$f":"MAX(A$2:OFFSET($A548,-One,0))+Sbsxn","v":1213.01},{"$f":"Q27","v":"Fixed Costs"}]
[null,null,null,null,"Cost value","Supply charge per day",null,null,null,"Bill",{"$f":"Gen_A!$B$105&\" kWh/yr\"","v":"2000 kWh/yr"},{"$f":"Gen_A!$B$106&\" kWh/yr\"","v":"4000 kWh/yr"},{"$f":"Gen_A!$B$107&\" kWh/yr\"","v":"8000 kWh/yr"}]
[null,null,null,null,null,null,null,null,null,"Total Consumption",{"$f":"Gen_A!$B$105","v":2000},{"$f":"Gen_A!$B$106","v":4000},{"$f":"Gen_A!$B$107","v":8000}]
[]
[null,{"$f":"Q28","v":"Retail operating cost"},"$/customer",null,{"$f":"T28","v":136.21028003613367},null,null,null,null,null,{"$f":"$E552","v":136.21028003613367},136.21028003613367,136.21028003613367]
[null,"Customer acquisition and retention cost","$/customer",null,{"$f":"T29","v":38.19860627177701},null,null,null,null,null,38.19860627177701,38.19860627177701,38.19860627177701]
[null,"Network supply charge - Residential","$/customer",null,{"$f":"T30","v":207.3},null,null,null,null,null,207.3,207.3,207.3]
[null,{"$f":"Q32","v":"Ancillary"},{"$f":"R32","v":"$/customer"},null,{"$f":"T32","v":4.7817770132169173},null,null,null,null,null,4.7817770132169173,4.7817770132169173,4.7817770132169173]
[null,{"$f":"Q33","v":"Feed-in tariff (FiT)"},{"$f":"R33","v":"$/customer"},null,{"$f":"T33","v":8.392848052444899},null,null,null,null,null,8.392848052444899,8.392848052444899,8.392848052444899]
[null,"Total","$/customer",null,{"$f":"SUM(E552:E556)","v":394.8835113735725},null,null,null,null,"Total",{"$f":"SUM(K552:K556)","v":394.8835113735725},{"$f":"SUM(L552:L556)","v":394.8835113735725},{"$f":"SUM(M552:M556)","v":394.8835113735725}]
[]
[null,{"$f":"$B$277","v":"Retail operating margin"},"%",null,{"$f":"T42","v":6.0400000000000002E-2}]
[null,"Total incl retail margin",{"$f":"$C$557","v":"$/customer"},null,{"$f":"(1+E559)*E557","v":418.73447546053626},{"$f":"E560/DiY","v":1.1472177409877706},null,null,null,"Total incl retail margin",{"$f":"$E560","v":418.73447546053626},{"$f":"$E560","v":418.73447546053626},{"$f":"$E560","v":418.73447546053626}]
[]
[null,{"$f":"$B$303","v":"GST"},{"$f":"$C$303","v":"%"},null,{"$f":"$E$303","v":0.1}]
[null,"Total incl GST",{"$f":"$C$557","v":"$/customer"},null,{"$f":"(1+E562)*E560","v":460.60792300658994},{"$f":"E563/DiY","v":1.2619395150865478},null,null,null,"Total incl GST",{"$f":"$E563","v":460.60792300658994},{"$f":"$E563","v":460.60792300658994},{"$f":"$E563","v":460.60792300658994}]
[]
[{"$f":"MAX(A$2:OFFSET($A565,-One,0))+Sbsxn","v":1213.02},{"$f":"Q35","v":"Variable Costs"}]
[null,null,null,null,{"$f":"Gen_A!$B$97","v":"Single rate"},{"$f":"Gen_A!$B$98","v":"Block 1"},{"$f":"Gen_A!$B$99","v":"Balance"},{"$f":"Gen_A!$B$100","v":"Controlled load"},null,"Bill",{"$f":"Gen_A!$B$105&\" kWh/yr\"","v":"2000 kWh/yr"},{"$f":"Gen_A!$B$106&\" kWh/yr\"","v":"4000 kWh/yr"},{"$f":"Gen_A!$B$107&\" kWh/yr\"","v":"8000 kWh/yr"}]
[null,null,null,null,null,null,null,null,null,"Total",{"$f":"Gen_A!$B$105","v":2000},{"$f":"Gen_A!$B$106","v":4000},{"$f":"Gen_A!$B$107","v":8000}]
[null,null,null,null,null,null,null,null,null,"Block 1",{"$f":"CHOOSE($R$259,Inputs_A_F!I$871,Inputs_A_F!I$879,Inputs_A_F!I$887,Inputs_A_F!I$895,Inputs_A_F!I$903)","v":2000},{"$f":"CHOOSE($R$259,Inputs_A_F!$I$872,Inputs_A_F!$I$880,Inputs_A_F!$I$888,Inputs_A_F!$I$896,Inputs_A_F!$I$904)","v":3784},{"$f":"CHOOSE($R$259,Inputs_A_F!$I$873,Inputs_A_F!$I$881,Inputs_A_F!$I$889,Inputs_A_F!$I$897,Inputs_A_F!$I$905)","v":4080}]
[null,null,null,null,null,null,null,null,null,"Balance",{"$f":"CHOOSE($R$259,Inputs_A_F!$I$918,Inputs_A_F!$I$926,Inputs_A_F!$I$934,Inputs_A_F!$I$942,Inputs_A_F!$I$950)","v":0},{"$f":"CHOOSE($R$259,Inputs_A_F!$I$919,Inputs_A_F!$I$927,Inputs_A_F!$I$935,Inputs_A_F!$I$943,Inputs_A_F!$I$951)","v":216},{"$f":"CHOOSE($R$259,Inputs_A_F!$I$920,Inputs_A_F!$I$928,Inputs_A_F!$I$936,Inputs_A_F!$I$944,Inputs_A_F!$I$952)","v":3920}]
[null,{"$f":"Inputs_A_F!B524","v":"Network usage charge - residential"}]
[null,{"$f":"Gen_A!$B97","v":"Single rate"},null,null,{"$f":"CHOOSE($Q$12,Inputs_A_F!I527,Inputs_A_F!I552,Inputs_A_F!I577,Inputs_A_F!I602,Inputs_A_F!I627)/Hundred","v":7.980000000000001E-2},null,null,null,null,null,{"$f":"SUM($E571:$H571)*K$567","v":159.60000000000002},{"$f":"SUM($E571:$H571)*L$567","v":319.20000000000005},{"$f":"SUM($E571:$H571)*M$567","v":638.40000000000009}]
[null,{"$f":"Gen_A!$B98","v":"Block 1"},null,null,null,{"$f":"CHOOSE($Q$12,Inputs_A_F!I535,Inputs_A_F!I560,Inputs_A_F!I585,Inputs_A_F!I610,Inputs_A_F!I635)/Hundred","v":0},null,null,null,null,{"$f":"SUM($E572:$H572)*K$568","v":0},{"$f":"SUM($E572:$H572)*L$568","v":0},{"$f":"SUM($E572:$H572)*M$568","v":0}]
[null,{"$f":"Gen_A!$B99","v":"Balance"},null,null,null,null,{"$f":"CHOOSE($Q$12,Inputs_A_F!I543,Inputs_A_F!I568,Inputs_A_F!I593,Inputs_A_F!I618,Inputs_A_F!I643)/Hundred","v":0},null,null,null,{"$f":"SUM($E573:$H573)*K$569","v":0},{"$f":"SUM($E573:$H573)*L$569","v":0},{"$f":"SUM($E573:$H573)*M$569","v":0}]
[null,{"$f":"Gen_A!$B100","v":"Controlled load"},null,null,null,null,null,{"$f":"CHOOSE($Q$12,Inputs_A_F!I787,Inputs_A_F!I796,Inputs_A_F!I805,Inputs_A_F!I814,Inputs_A_F!I823)/Hundred","v":2.5600000000000001E-2}]
[]
[null,{"$f":"Q43","v":"Network loss factors"},{"$f":"R43","v":"%"},null,{"$f":"$T$43","v":4.6288547499999888E-2},{"$f":"$T$43","v":4.6288547499999888E-2},{"$f":"$T$43","v":4.6288547499999888E-2},{"$f":"$T$43","v":4.6288547499999888E-2}]
[null,{"$f":"Q36","v":"Wholesale price - residential"},{"$f":"R36","v":"$/kWh"},null,{"$f":"$T$36","v":0.11952},{"$f":"$T$36","v":0.11952},{"$f":"$T$36","v":0.11952},{"$f":"$T$36","v":0.11952},null,null,{"$f":"E577*K$567*(One+E$576)","v":250.10481439439997},500.20962878879993,1000.4192575775999]
[null,{"$f":"Q38","v":"Environmental programs "},{"$f":"R38","v":"$/kWh"},null,{"$f":"$T$38","v":1.9531915133240256E-2},{"$f":"$T$38","v":1.9531915133240256E-2},{"$f":"$T$38","v":1.9531915133240256E-2},{"$f":"$T$38","v":1.9531915133240256E-2},null,null,40.872038229302433,81.744076458604866,163.48815291720973]
[null,{"$f":"Q39","v":"Ancillary"},{"$f":"R39","v":"$/kWh"},null,{"$f":"$T$39","v":1.0325694102303446E-3},{"$f":"$T$39","v":1.0325694102303446E-3},{"$f":"$T$39","v":1.0325694102303446E-3},{"$f":"$T$39","v":1.0325694102303446E-3},null,null,2.1607310968456779,4.3214621936913558,8.6429243873827115]
[null,"Total",{"$f":"$C$579","v":"$/kWh"},null,{"$f":"IF(SUM(E571:E574)=Zero,Zero,SUM(E577:E579)*(1+E576)+SUM(E571:E574))","v":0.22636879186027403},{"$f":"IF(SUM(F571:F574)=Zero,Zero,SUM(F577:F579)*(1+F576)+SUM(F571:F574))","v":0},{"$f":"IF(SUM(G571:G574)=Zero,Zero,SUM(G577:G579)*(1+G576)+SUM(G571:G574))","v":0},{"$f":"IF(SUM(H571:H574)=Zero,Zero,SUM(H577:H579)*(1+H576)+SUM(H571:H574))","v":0.17216879186027403},null,"Total",{"$f":"SUM(K577:K579,K571:K574)","v":452.73758372054806},{"$f":"SUM(L577:L579,L571:L574)","v":905.47516744109612},{"$f":"SUM(M577:M579,M571:M574)","v":1810.9503348821922}]
[]
[null,{"$f":"$B$277","v":"Retail operating margin"},"%",null,{"$f":"$E$559","v":6.0400000000000002E-2},{"$f":"$E$559","v":6.0400000000000002E-2},{"$f":"$E$559","v":6.0400000000000002E-2},{"$f":"$E$559","v":6.0400000000000002E-2},null,null,{"$f":"$E$559","v":6.0400000000000002E-2},{"$f":"$E$559","v":6.0400000000000002E-2},{"$f":"$E$559","v":6.0400000000000002E-2}]
[null,"Total incl retail margin",{"$f":"$C$579","v":"$/kWh"},null,{"$f":"(1+E582)*E580","v":0.24004146688863459},{"$f":"(1+F582)*F580","v":0},{"$f":"(1+G582)*G580","v":0},{"$f":"(1+H582)*H580","v":0.18256778688863459},null,"Total incl retail margin",{"$f":"(1+K582)*K580","v":480.08293377726915},{"$f":"(1+L582)*L580","v":960.16586755453829},{"$f":"(1+M582)*M580","v":1920.3317351090766}]
[]
[null,{"$f":"$B$303","v":"GST"},{"$f":"$C$303","v":"%"},null,{"$f":"E562","v":0.1},{"$f":"$E585","v":0.1},{"$f":"$E585","v":0.1},{"$f":"$E585","v":0.1},null,null,{"$f":"$E585","v":0.1},{"$f":"$E585","v":0.1},{"$f":"$E585","v":0.1}]
[null,"Total incl GST",{"$f":"$C$579","v":"$/kWh"},null,{"$f":"(1+E585)*E583","v":0.26404561357749806},{"$f":"(1+F585)*F583","v":0},{"$f":"(1+G585)*G583","v":0},{"$f":"(1+H585)*H583","v":0.20082456557749806},null,"Total incl GST",{"$f":"(1+K585)*K583","v":528.09122715499609},{"$f":"(1+L585)*L583","v":1056.1824543099922},{"$f":"(1+M585)*M583","v":2112.3649086199844}]
[]
[{"$f":"MAX(A$2:OFFSET($A588,-One,0))+Sbsxn","v":1213.03},"Total Bill (GST incl)"]
[null,null,null,null,null,null,null,null,null,"Bill",{"$f":"Gen_A!$B$105&\" kWh/yr\"","v":"2000 kWh/yr"},{"$f":"Gen_A!$B$106&\" kWh/yr\"","v":"4000 kWh/yr"},{"$f":"Gen_A!$B$107&\" kWh/yr\"","v":"8000 kWh/yr"}]
[null,{"$f":"B588","v":"Total Bill (GST incl)"},"$ pa",null,null,null,null,null,null,null,{"$f":"SUM(K563,K586)","v":988.69915016158598},{"$f":"SUM(L563,L586)","v":1516.7903773165822},{"$f":"SUM(M563,M586)","v":2572.9728316265741}]
[]
[{"$f":"ROUNDDOWN(MAX($A$7:OFFSET(A592,-One,0),$A$2*Sht)+Sxn,0)","v":1214},"Small Business"]
[]
[{"$f":"MAX(A$2:OFFSET($A594,-One,0))+Sbsxn","v":1214.01},{"$f":"B548","v":"Fixed Costs"}]
[null,null,null,null,{"$f":"$E$549","v":"Cost value"},{"$f":"$F$549","v":"Supply charge per day"},null,null,null,"Bill",{"$f":"Gen_A!$B$110&\" kWh/yr\"","v":"12000 kWh/yr"},{"$f":"Gen_A!$B$111&\" kWh/yr\"","v":"20000 kWh/yr"},{"$f":"Gen_A!$B$112&\" kWh/yr\"","v":"40000 kWh/yr"}]
[null,null,null,null,null,null,null,null,null,"Total Consumption",{"$f":"Gen_A!$B$110","v":12000},{"$f":"Gen_A!$B$111","v":20000},{"$f":"Gen_A!$B$112","v":40000}]
[]
[null,{"$f":"B552","v":"Retail operating cost"},{"$f":"C552","v":"$/customer"},null,{"$f":"E552","v":136.21028003613367},null,null,null,null,null,{"$f":"$E598","v":136.21028003613367},136.21028003613367,136.21028003613367]
[null,{"$f":"B553","v":"Customer acquisition and retention cost"},{"$f":"C553","v":"$/customer"},null,{"$f":"E553","v":38.19860627177701},null,null,null,null,null,38.19860627177701,38.19860627177701,38.19860627177701]
[null,{"$f":"Q31","v":"Network supply charge - Small Business"},{"$f":"C554","v":"$/customer"},null,{"$f":"T31","v":247.3},null,null,null,null,null,247.3,247.3,247.3]
[null,{"$f":"B555","v":"Ancillary"},{"$f":"C555","v":"$/customer"},null,{"$f":"E555","v":4.7817770132169173},null,null,null,null,null,4.7817770132169173,4.7817770132169173,4.7817770132169173]
[null,{"$f":"B556","v":"Feed-in tariff (FiT)"},{"$f":"C556","v":"$/customer"},null,{"$f":"E556","v":8.392848052444899},null,null,null,null,null,8.392848052444899,8.392848052444899,8.392848052444899]
[null,"Total","$/customer",null,{"$f":"SUM(E598:E602)","v":434.8835113735725},null,null,null,null,"Total",{"$f":"SUM(K598:K602)","v":434.8835113735725},{"$f":"SUM(L598:L602)","v":434.8835113735725},{"$f":"SUM(M598:M602)","v":434.8835113735725}]
[]
[null,{"$f":"$B$277","v":"Retail operating margin"},"%",null,{"$f":"E559","v":6.0400000000000002E-2}]
[null,"Total incl retail margin",{"$f":"$C$557","v":"$/customer"},null,{"$f":"(1+E605)*E603","v":461.15047546053631},{"$f":"E606/DiY","v":1.2634259601658528},null,null,null,"Total incl retail margin",{"$f":"$E606","v":461.15047546053631},{"$f":"$E606","v":461.15047546053631},{"$f":"$E606","v":461.15047546053631}]
[]
[null,{"$f":"$B$303","v":"GST"},{"$f":"$C$303","v":"%"},null,{"$f":"$E$303","v":0.1}]
[null,"Total incl GST",{"$f":"$C$557","v":"$/customer"},null,{"$f":"(1+E608)*E606","v":507.26552300659},{"$f":"E609/DiY","v":1.3897685561824384},null,null,null,"Total incl GST",{"$f":"$E609","v":507.26552300659},{"$f":"$E609","v":507.26552300659},{"$f":"$E609","v":507.26552300659}]
[]
[{"$f":"MAX(A$2:OFFSET($A611,-One,0))+Sbsxn","v":1214.02},{"$f":"B565","v":"Variable Costs"}]
[null,null,null,null,{"$f":"Gen_A!$B$97","v":"Single rate"},{"$f":"Gen_A!$B$98","v":"Block 1"},{"$f":"Gen_A!$B$99","v":"Balance"},{"$f":"Gen_A!$B$100","v":"Controlled load"},null,"Bill",{"$f":"Gen_A!$B$110&\" kWh/yr\"","v":"12000 kWh/yr"},{"$f":"Gen_A!$B$111&\" kWh/yr\"","v":"20000 kWh/yr"},{"$f":"Gen_A!$B$112&\" kWh/yr\"","v":"40000 kWh/yr"}]
[null,null,null,null,null,null,null,null,null,"Total Consumption",{"$f":"Gen_A!$B$110","v":12000},{"$f":"Gen_A!$B$111","v":20000},{"$f":"Gen_A!$B$112","v":40000}]
[null,null,null,null,null,null,null,null,null,"Block 1",{"$f":"CHOOSE($R$259,Inputs_A_F!$I$874,Inputs_A_F!$I$882,Inputs_A_F!$I$890,Inputs_A_F!$I$898,Inputs_A_F!$I$906)","v":4080},{"$f":"CHOOSE($R$259,Inputs_A_F!$I$875,Inputs_A_F!$I$883,Inputs_A_F!$I$891,Inputs_A_F!$I$899,Inputs_A_F!$I$907)","v":4080},{"$f":"CHOOSE($R$259,Inputs_A_F!$I$876,Inputs_A_F!$I$884,Inputs_A_F!$I$892,Inputs_A_F!$I$900,Inputs_A_F!$I$908)","v":4080}]
[null,null,null,null,null,null,null,null,null,"Balance",{"$f":"CHOOSE($R$259,Inputs_A_F!$I$921,Inputs_A_F!$I$929,Inputs_A_F!$I$937,Inputs_A_F!$I$945,Inputs_A_F!$I$953)","v":7920},{"$f":"CHOOSE($R$259,Inputs_A_F!$I$922,Inputs_A_F!$I$930,Inputs_A_F!$I$938,Inputs_A_F!$I$946,Inputs_A_F!$I$954)","v":15920},{"$f":"CHOOSE($R$259,Inputs_A_F!$I$923,Inputs_A_F!$I$931,Inputs_A_F!$I$939,Inputs_A_F!$I$947,Inputs_A_F!$I$955)","v":35920}]
[null,{"$f":"Inputs_A_F!$B$654","v":"Network usage charge - small business"}]
[null,{"$f":"B571","v":"Single rate"},null,null,{"$f":"CHOOSE($Q$12,Inputs_A_F!I657,Inputs_A_F!I682,Inputs_A_F!I707,Inputs_A_F!I732,Inputs_A_F!I757)/Hundred","v":8.7499999999999994E-2},null,null,null,null,null,{"$f":"SUM($E617:$H617)*K613","v":1050},{"$f":"SUM($E617:$H617)*L613","v":1750},{"$f":"SUM($E617:$H617)*M613","v":3500}]
[null,{"$f":"B572","v":"Block 1"},null,null,null,{"$f":"CHOOSE($Q$12,Inputs_A_F!I665,Inputs_A_F!I690,Inputs_A_F!I715,Inputs_A_F!I740,Inputs_A_F!I765)/Hundred","v":0},null,null,null,null,{"$f":"SUM($E618:$H618)*K$614","v":0},{"$f":"SUM($E618:$H618)*L$614","v":0},{"$f":"SUM($E618:$H618)*M$614","v":0}]
[null,{"$f":"B573","v":"Balance"},null,null,null,null,{"$f":"CHOOSE($Q$12,Inputs_A_F!I673,Inputs_A_F!I698,Inputs_A_F!I723,Inputs_A_F!I748,Inputs_A_F!I773)/Hundred","v":0},null,null,null,{"$f":"SUM($E619:$H619)*K$615","v":0},{"$f":"SUM($E619:$H619)*L$615","v":0},{"$f":"SUM($E619:$H619)*M$615","v":0}]
[null,{"$f":"B574","v":"Controlled load"}]
[]
[null,{"$f":"B576","v":"Network loss factors"},"%",null,{"$f":"$T$43","v":4.6288547499999888E-2},{"$f":"$T$43","v":4.6288547499999888E-2},{"$f":"$T$43","v":4.6288547499999888E-2},{"$f":"$T$43","v":4.6288547499999888E-2}]
[null,{"$f":"Q37","v":"Wholesale price - small business"},"$/kWh",null,{"$f":"$T$37","v":0.11040999999999999},{"$f":"$T$37","v":0.11040999999999999},{"$f":"$T$37","v":0.11040999999999999},{"$f":"$T$37","v":0.11040999999999999},null,null,{"$f":"E623*K$613*(One+E$622)","v":1386.2486223536996},2310.4143705894994,4620.8287411789988]
[null,"Environmental programs ","$/kWh",null,{"$f":"$T$38","v":1.9531915133240256E-2},{"$f":"$T$38","v":1.9531915133240256E-2},{"$f":"$T$38","v":1.9531915133240256E-2},{"$f":"$T$38","v":1.9531915133240256E-2},null,null,245.23222937581457,408.72038229302427,817.44076458604854]
[null,"Ancillary","$/kWh",null,{"$f":"$T$39","v":1.0325694102303446E-3},{"$f":"$T$39","v":1.0325694102303446E-3},{"$f":"$T$39","v":1.0325694102303446E-3},{"$f":"$T$39","v":1.0325694102303446E-3},null,null,12.964386581074065,21.607310968456776,43.214621936913552]
[null,"Total",{"$f":"$C$579","v":"$/kWh"},null,{"$f":"IF(SUM(E617:E620)=Zero,Zero,SUM(E623:E625)*(1+E622)+SUM(E617:E620))","v":0.22453710319254902},{"$f":"IF(SUM(F617:F620)=Zero,Zero,SUM(F623:F625)*(1+F622)+SUM(F617:F620))","v":0},{"$f":"IF(SUM(G617:G620)=Zero,Zero,SUM(G623:G625)*(1+G622)+SUM(G617:G620))","v":0},{"$f":"IF(SUM(H617:H620)=Zero,Zero,SUM(H623:H625)*(1+H622)+SUM(H617:H620))","v":0},null,"Total",{"$f":"SUM(K623:K625,K617:K620)","v":2694.4452383105881},{"$f":"SUM(L623:L625,L617:L620)","v":4490.7420638509802},{"$f":"SUM(M623:M625,M617:M620)","v":8981.4841277019605}]
[]
[null,{"$f":"B582","v":"Retail operating margin"},{"$f":"$C$582","v":"%"},null,{"$f":"$E$559","v":6.0400000000000002E-2},{"$f":"$E$559","v":6.0400000000000002E-2},{"$f":"$E$559","v":6.0400000000000002E-2},{"$f":"$E$559","v":6.0400000000000002E-2},null,null,{"$f":"$E$559","v":6.0400000000000002E-2},{"$f":"$E$559","v":6.0400000000000002E-2},{"$f":"$E$559","v":6.0400000000000002E-2}]
[null,"Total incl retail margin",{"$f":"$C$579","v":"$/kWh"},null,{"$f":"(1+E628)*E626","v":0.23809914422537898},{"$f":"(1+F628)*F626","v":0},{"$f":"(1+G628)*G626","v":0},{"$f":"(1+H628)*H626","v":0},null,"Total incl retail margin",{"$f":"(1+K628)*K626","v":2857.1897307045479},{"$f":"(1+L628)*L626","v":4761.9828845075799},{"$f":"(1+M628)*M626","v":9523.9657690151598}]
[]
[null,{"$f":"$B$303","v":"GST"},{"$f":"$C$303","v":"%"},null,{"$f":"E608","v":0.1},{"$f":"$E631","v":0.1},{"$f":"$E631","v":0.1},{"$f":"$E631","v":0.1},null,null,{"$f":"$E631","v":0.1},{"$f":"$E631","v":0.1},{"$f":"$E631","v":0.1}]
[null,"Total incl GST",{"$f":"$C$579","v":"$/kWh"},null,{"$f":"(1+E631)*E629","v":0.26190905864791691},{"$f":"(1+F631)*F629","v":0},{"$f":"(1+G631)*G629","v":0},{"$f":"(1+H631)*H629","v":0},null,"Total incl GST",{"$f":"(1+K631)*K629","v":3142.9087037750028},{"$f":"(1+L631)*L629","v":5238.1811729583387},{"$f":"(1+M631)*M629","v":10476.362345916677}]
[]
[{"$f":"MAX(A$2:OFFSET($A634,-One,0))+Sbsxn","v":1214.03},"Total Bill (GST incl)"]
[null,null,null,null,null,null,null,null,null,"Bill",{"$f":"Gen_A!$B$110&\" kWh/yr\"","v":"12000 kWh/yr"},{"$f":"Gen_A!$B$111&\" kWh/yr\"","v":"20000 kWh/yr"},{"$f":"Gen_A!$B$112&\" kWh/yr\"","v":"40000 kWh/yr"}]
[null,{"$f":"B634","v":"Total Bill (GST incl)"},"$ pa",null,null,null,null,null,null,null,{"$f":"SUM(K609,K632)","v":3650.1742267815926},{"$f":"SUM(L609,L632)","v":5745.4466959649289},{"$f":"SUM(M609,M632)","v":10983.627868923268}]
[]
["Distribution Zone 5"]
[]
[{"$f":"ROUNDDOWN(MAX($A$7:OFFSET(A640,-One,0),$A$2*Sht)+Sxn,0)","v":1215},"Residential"]
[]
[{"$f":"MAX(A$2:OFFSET($A642,-One,0))+Sbsxn","v":1215.01},{"$f":"V27","v":"Fixed Costs"}]
[null,null,null,null,"Cost value","Supply charge per day",null,null,null,"Bill",{"$f":"Gen_A!$B$105&\" kWh/yr\"","v":"2000 kWh/yr"},{"$f":"Gen_A!$B$106&\" kWh/yr\"","v":"4000 kWh/yr"},{"$f":"Gen_A!$B$107&\" kWh/yr\"","v":"8000 kWh/yr"}]
[null,null,null,null,null,null,null,null,null,"Total Consumption",{"$f":"Gen_A!$B$105","v":2000},{"$f":"Gen_A!$B$106","v":4000},{"$f":"Gen_A!$B$107","v":8000}]
[]
[null,{"$f":"V28","v":"Retail operating cost"},"$/customer",null,{"$f":"Y28","v":136.21028003613367},null,null,null,null,null,{"$f":"$E646","v":136.21028003613367},136.21028003613367,136.21028003613367]
[null,"Customer acquisition and retention cost","$/customer",null,{"$f":"Y29","v":38.19860627177701},null,null,null,null,null,38.19860627177701,38.19860627177701,38.19860627177701]
[null,"Network supply charge - Residential","$/customer",null,{"$f":"Y30","v":101.42449999999999},null,null,null,null,null,101.42449999999999,101.42449999999999,101.42449999999999]
[null,{"$f":"V32","v":"Ancillary"},{"$f":"W32","v":"$/customer"},null,{"$f":"Y32","v":4.7817770132169173},null,null,null,null,null,4.7817770132169173,4.7817770132169173,4.7817770132169173]
[null,{"$f":"V33","v":"Feed-in tariff (FiT)"},{"$f":"W33","v":"$/customer"},null,{"$f":"Y33","v":8.392848052444899},null,null,null,null,null,8.392848052444899,8.392848052444899,8.392848052444899]
[null,"Total","$/customer",null,{"$f":"SUM(E646:E650)","v":289.00801137357251},null,null,null,null,"Total",{"$f":"SUM(K646:K650)","v":289.00801137357251},{"$f":"SUM(L646:L650)","v":289.00801137357251},{"$f":"SUM(M646:M650)","v":289.00801137357251}]
[]
[null,{"$f":"V42","v":"Retail operating margin"},{"$f":"W42","v":"%"},null,{"$f":"Y42","v":6.0400000000000002E-2}]
[null,"Total incl retail margin",{"$f":"$C$651","v":"$/customer"},null,{"$f":"(1+E653)*E651","v":306.46409526053628},{"$f":"E654/DiY","v":0.83962765824804464},null,null,null,"Total incl retail margin",{"$f":"$E654","v":306.46409526053628},{"$f":"$E654","v":306.46409526053628},{"$f":"$E654","v":306.46409526053628}]
[]
[null,{"$f":"$B$303","v":"GST"},{"$f":"$C$303","v":"%"},null,{"$f":"$E$303","v":0.1}]
[null,"Total incl GST",{"$f":"$C$651","v":"$/customer"},null,{"$f":"(1+E656)*E654","v":337.11050478658996},{"$f":"E657/DiY","v":0.92359042407284919},null,null,null,"Total incl GST",{"$f":"$E657","v":337.11050478658996},{"$f":"$E657","v":337.11050478658996},{"$f":"$E657","v":337.11050478658996}]
[]
[{"$f":"MAX(A$2:OFFSET($A659,-One,0))+Sbsxn","v":1215.02},{"$f":"V35","v":"Variable Costs"}]
[null,null,null,null,{"$f":"Gen_A!$B$97","v":"Single rate"},{"$f":"Gen_A!$B$98","v":"Block 1"},{"$f":"Gen_A!$B$99","v":"Balance"},{"$f":"Gen_A!$B$100","v":"Controlled load"},null,"Bill",{"$f":"Gen_A!$B$105&\" kWh/yr\"","v":"2000 kWh/yr"},{"$f":"Gen_A!$B$106&\" kWh/yr\"","v":"4000 kWh/yr"},{"$f":"Gen_A!$B$107&\" kWh/yr\"","v":"8000 kWh/yr"}]
[null,null,null,null,null,null,null,null,null,"Total Consumption",{"$f":"Gen_A!$B$105","v":2000},{"$f":"Gen_A!$B$106","v":4000},{"$f":"Gen_A!$B$107","v":8000}]
[null,null,null,null,null,null,null,null,null,"Block 1",{"$f":"CHOOSE($W$259,Inputs_A_F!I$871,Inputs_A_F!I$879,Inputs_A_F!I$887,Inputs_A_F!I$895,Inputs_A_F!I$903)","v":2000},{"$f":"CHOOSE($W$259,Inputs_A_F!$I$872,Inputs_A_F!$I$880,Inputs_A_F!$I$888,Inputs_A_F!$I$896,Inputs_A_F!$I$904)","v":3784},{"$f":"CHOOSE($W$259,Inputs_A_F!$I$873,Inputs_A_F!$I$881,Inputs_A_F!$I$889,Inputs_A_F!$I$897,Inputs_A_F!$I$905)","v":4080}]
[null,null,null,null,null,null,null,null,null,"Balance",{"$f":"CHOOSE($W$259,Inputs_A_F!$I$918,Inputs_A_F!$I$926,Inputs_A_F!$I$934,Inputs_A_F!$I$942,Inputs_A_F!$I$950)","v":0},{"$f":"CHOOSE($W$259,Inputs_A_F!$I$919,Inputs_A_F!$I$927,Inputs_A_F!$I$935,Inputs_A_F!$I$943,Inputs_A_F!$I$951)","v":216},{"$f":"CHOOSE($W$259,Inputs_A_F!$I$920,Inputs_A_F!$I$928,Inputs_A_F!$I$936,Inputs_A_F!$I$944,Inputs_A_F!$I$952)","v":3920}]
[null,{"$f":"Inputs_A_F!B524","v":"Network usage charge - residential"}]
[null,{"$f":"Gen_A!$B97","v":"Single rate"},null,null,{"$f":"CHOOSE($V$12,Inputs_A_F!I527,Inputs_A_F!I552,Inputs_A_F!I577,Inputs_A_F!I602,Inputs_A_F!I627)/Hundred","v":9.4899999999999998E-2},null,null,null,null,null,{"$f":"SUM($E665:$H665)*K$661","v":189.79999999999998},{"$f":"SUM($E665:$H665)*L$661","v":379.59999999999997},{"$f":"SUM($E665:$H665)*M$661","v":759.19999999999993}]
[null,{"$f":"Gen_A!$B98","v":"Block 1"},null,null,null,{"$f":"CHOOSE($V$12,Inputs_A_F!I535,Inputs_A_F!I560,Inputs_A_F!I585,Inputs_A_F!I610,Inputs_A_F!I635)/Hundred","v":0},null,null,null,null,{"$f":"SUM($E666:$H666)*K$662","v":0},{"$f":"SUM($E666:$H666)*L$662","v":0},{"$f":"SUM($E666:$H666)*M$662","v":0}]
[null,{"$f":"Gen_A!$B99","v":"Balance"},null,null,null,null,{"$f":"CHOOSE($V$12,Inputs_A_F!I543,Inputs_A_F!I568,Inputs_A_F!I593,Inputs_A_F!I618,Inputs_A_F!I643)/Hundred","v":0},null,null,null,{"$f":"SUM($E667:$H667)*K$663","v":0},{"$f":"SUM($E667:$H667)*L$663","v":0},{"$f":"SUM($E667:$H667)*M$663","v":0}]
[null,{"$f":"Gen_A!$B100","v":"Controlled load"},null,null,null,null,null,{"$f":"CHOOSE($V$12,Inputs_A_F!I787,Inputs_A_F!I796,Inputs_A_F!I805,Inputs_A_F!I814,Inputs_A_F!I823)/Hundred","v":2.23E-2}]
[]
[null,{"$f":"V43","v":"Network loss factors"},{"$f":"W43","v":"%"},null,{"$f":"$Y$43","v":5.2634590000000037E-2},{"$f":"$Y$43","v":5.2634590000000037E-2},{"$f":"$Y$43","v":5.2634590000000037E-2},{"$f":"$Y$43","v":5.2634590000000037E-2}]
[null,{"$f":"V36","v":"Wholesale price - residential"},{"$f":"W36","v":"$/kWh"},null,{"$f":"$Y$36","v":0.12762999999999999},{"$f":"$Y$36","v":0.12762999999999999},{"$f":"$Y$36","v":0.12762999999999999},{"$f":"$Y$36","v":0.12762999999999999},null,null,{"$f":"E671*K$661*(One+E$670)","v":268.69550544340001},537.39101088680002,1074.7820217736]
[null,{"$f":"V38","v":"Environmental programs "},{"$f":"W38","v":"$/kWh"},null,{"$f":"$Y$38","v":1.9531915133240256E-2},{"$f":"$Y$38","v":1.9531915133240256E-2},{"$f":"$Y$38","v":1.9531915133240256E-2},{"$f":"$Y$38","v":1.9531915133240256E-2},null,null,41.119938956386306,82.239877912772613,164.47975582554523]
[null,{"$f":"V39","v":"Ancillary"},{"$f":"W39","v":"$/kWh"},null,{"$f":"$Y$39","v":1.0325694102303446E-3},{"$f":"$Y$39","v":1.0325694102303446E-3},{"$f":"$Y$39","v":1.0325694102303446E-3},{"$f":"$Y$39","v":1.0325694102303446E-3},null,null,2.1738365555687214,4.3476731111374427,8.6953462222748854]
[null,"Total",{"$f":"$C$673","v":"$/kWh"},null,{"$f":"IF(SUM(E665:E668)=Zero,Zero,SUM(E671:E673)*(1+E670)+SUM(E665:E668))","v":0.25089464047767751},{"$f":"IF(SUM(F665:F668)=Zero,Zero,SUM(F671:F673)*(1+F670)+SUM(F665:F668))","v":0},{"$f":"IF(SUM(G665:G668)=Zero,Zero,SUM(G671:G673)*(1+G670)+SUM(G665:G668))","v":0},{"$f":"IF(SUM(H665:H668)=Zero,Zero,SUM(H671:H673)*(1+H670)+SUM(H665:H668))","v":0.17829464047767751},null,"Total",{"$f":"SUM(K671:K673,K665:K668)","v":501.78928095535503},{"$f":"SUM(L671:L673,L665:L668)","v":1003.5785619107101},{"$f":"SUM(M671:M673,M665:M668)","v":2007.1571238214201}]
[]
[null,{"$f":"$B$628","v":"Retail operating margin"},{"$f":"$C$628","v":"%"},null,{"$f":"$E$653","v":6.0400000000000002E-2},{"$f":"$E$653","v":6.0400000000000002E-2},{"$f":"$E$653","v":6.0400000000000002E-2},{"$f":"$E$653","v":6.0400000000000002E-2},null,null,{"$f":"$E$653","v":6.0400000000000002E-2},{"$f":"$E$653","v":6.0400000000000002E-2},{"$f":"$E$653","v":6.0400000000000002E-2}]
[null,"Total incl retail margin",{"$f":"$C$673","v":"$/kWh"},null,{"$f":"(1+E676)*E674","v":0.26604867676252925},{"$f":"(1+F676)*F674","v":0},{"$f":"(1+G676)*G674","v":0},{"$f":"(1+H676)*H674","v":0.18906363676252924},null,"Total incl retail margin",{"$f":"(1+K676)*K674","v":532.09735352505845},{"$f":"(1+L676)*L674","v":1064.1947070501169},{"$f":"(1+M676)*M674","v":2128.3894141002338}]
[]
[null,{"$f":"$B$303","v":"GST"},{"$f":"$C$303","v":"%"},null,{"$f":"E656","v":0.1},{"$f":"$E679","v":0.1},{"$f":"$E679","v":0.1},{"$f":"$E679","v":0.1},null,null,{"$f":"$E679","v":0.1},{"$f":"$E679","v":0.1},{"$f":"$E679","v":0.1}]
[null,"Total incl GST",{"$f":"$C$673","v":"$/kWh"},null,{"$f":"(1+E679)*E677","v":0.29265354443878222},{"$f":"(1+F679)*F677","v":0},{"$f":"(1+G679)*G677","v":0},{"$f":"(1+H679)*H677","v":0.20797000043878219},null,"Total incl GST",{"$f":"(1+K679)*K677","v":585.3070888775643},{"$f":"(1+L679)*L677","v":1170.6141777551286},{"$f":"(1+M679)*M677","v":2341.2283555102572}]
[]
[{"$f":"MAX(A$2:OFFSET($A682,-One,0))+Sbsxn","v":1215.03},"Total Bill (GST incl)"]
[null,null,null,null,null,null,null,null,null,"Bill",{"$f":"Gen_A!$B$105&\" kWh/yr\"","v":"2000 kWh/yr"},{"$f":"Gen_A!$B$106&\" kWh/yr\"","v":"4000 kWh/yr"},{"$f":"Gen_A!$B$107&\" kWh/yr\"","v":"8000 kWh/yr"}]
[null,{"$f":"B682","v":"Total Bill (GST incl)"},"$ pa",null,null,null,null,null,null,null,{"$f":"SUM(K657,K680)","v":922.41759366415431},{"$f":"SUM(L657,L680)","v":1507.7246825417185},{"$f":"SUM(M657,M680)","v":2678.3388602968471}]
[]
[{"$f":"ROUNDDOWN(MAX($A$7:OFFSET(A686,-One,0),$A$2*Sht)+Sxn,0)","v":1216},"Small Business"]
[]
[{"$f":"MAX(A$2:OFFSET($A688,-One,0))+Sbsxn","v":1216.01},{"$f":"B642","v":"Fixed Costs"}]
[null,null,null,null,{"$f":"$E$643","v":"Cost value"},{"$f":"$F$643","v":"Supply charge per day"},null,null,null,"Bill",{"$f":"Gen_A!$B$110&\" kWh/yr\"","v":"12000 kWh/yr"},{"$f":"Gen_A!$B$111&\" kWh/yr\"","v":"20000 kWh/yr"},{"$f":"Gen_A!$B$112&\" kWh/yr\"","v":"40000 kWh/yr"}]
[null,null,null,null,null,null,null,null,null,"Total Consumption",{"$f":"Gen_A!$B$110","v":12000},{"$f":"Gen_A!$B$111","v":20000},{"$f":"Gen_A!$B$112","v":40000}]
[]
[null,{"$f":"B646","v":"Retail operating cost"},{"$f":"C646","v":"$/customer"},null,{"$f":"E646","v":136.21028003613367},null,null,null,null,null,{"$f":"$E692","v":136.21028003613367},136.21028003613367,136.21028003613367]
[null,{"$f":"B647","v":"Customer acquisition and retention cost"},{"$f":"C647","v":"$/customer"},null,{"$f":"E647","v":38.19860627177701},null,null,null,null,null,38.19860627177701,38.19860627177701,38.19860627177701]
[null,{"$f":"V31","v":"Network supply charge - Small Business"},{"$f":"C648","v":"$/customer"},null,{"$f":"Y31","v":121.0615},null,null,null,null,null,121.0615,121.0615,121.0615]
[null,{"$f":"B649","v":"Ancillary"},{"$f":"C649","v":"$/customer"},null,{"$f":"E649","v":4.7817770132169173},null,null,null,null,null,4.7817770132169173,4.7817770132169173,4.7817770132169173]
[null,{"$f":"B650","v":"Feed-in tariff (FiT)"},{"$f":"C650","v":"$/customer"},null,{"$f":"E650","v":8.392848052444899},null,null,null,null,null,8.392848052444899,8.392848052444899,8.392848052444899]
[null,"Total","$/customer",null,{"$f":"SUM(E692:E696)","v":308.64501137357246},null,null,null,null,"Total",{"$f":"SUM(K692:K696)","v":308.64501137357246},{"$f":"SUM(L692:L696)","v":308.64501137357246},{"$f":"SUM(M692:M696)","v":308.64501137357246}]
[]
[null,{"$f":"$B$628","v":"Retail operating margin"},{"$f":"$C$628","v":"%"},null,{"$f":"E653","v":6.0400000000000002E-2}]
[null,"Total incl retail margin",{"$f":"$C$651","v":"$/customer"},null,{"$f":"(1+E699)*E697","v":327.28717006053625},{"$f":"E700/DiY","v":0.89667717824804449},null,null,null,"Total incl retail margin",{"$f":"$E700","v":327.28717006053625},{"$f":"$E700","v":327.28717006053625},{"$f":"$E700","v":327.28717006053625}]
[]
[null,{"$f":"$B$303","v":"GST"},{"$f":"$C$303","v":"%"},null,{"$f":"$E$303","v":0.1}]
[null,"Total incl GST",{"$f":"$C$651","v":"$/customer"},null,{"$f":"(1+E702)*E700","v":360.01588706658993},{"$f":"E703/DiY","v":0.98634489607284914},null,null,null,"Total incl GST",{"$f":"$E703","v":360.01588706658993},{"$f":"$E703","v":360.01588706658993},{"$f":"$E703","v":360.01588706658993}]
[]
[{"$f":"MAX(A$2:OFFSET($A705,-One,0))+Sbsxn","v":1216.02},{"$f":"B659","v":"Variable Costs"}]
[null,null,null,null,{"$f":"Gen_A!$B$97","v":"Single rate"},{"$f":"Gen_A!$B$98","v":"Block 1"},{"$f":"Gen_A!$B$99","v":"Balance"},{"$f":"Gen_A!$B$100","v":"Controlled load"},null,"Bill",{"$f":"Gen_A!$B$110&\" kWh/yr\"","v":"12000 kWh/yr"},{"$f":"Gen_A!$B$111&\" kWh/yr\"","v":"20000 kWh/yr"},{"$f":"Gen_A!$B$112&\" kWh/yr\"","v":"40000 kWh/yr"}]
[null,null,null,null,null,null,null,null,null,"Total Consumption",{"$f":"Gen_A!$B$110","v":12000},{"$f":"Gen_A!$B$111","v":20000},{"$f":"Gen_A!$B$112","v":40000}]
[null,null,null,null,null,null,null,null,null,"Block 1",{"$f":"CHOOSE($W$259,Inputs_A_F!$I$874,Inputs_A_F!$I$882,Inputs_A_F!$I$890,Inputs_A_F!$I$898,Inputs_A_F!$I$906)","v":4080},{"$f":"CHOOSE($W$259,Inputs_A_F!$I$875,Inputs_A_F!$I$883,Inputs_A_F!$I$891,Inputs_A_F!$I$899,Inputs_A_F!$I$907)","v":4080},{"$f":"CHOOSE($W$259,Inputs_A_F!$I$876,Inputs_A_F!$I$884,Inputs_A_F!$I$892,Inputs_A_F!$I$900,Inputs_A_F!$I$908)","v":4080}]
[null,null,null,null,null,null,null,null,null,"Balance",{"$f":"CHOOSE($W$259,Inputs_A_F!$I$921,Inputs_A_F!$I$929,Inputs_A_F!$I$937,Inputs_A_F!$I$945,Inputs_A_F!$I$953)","v":7920},{"$f":"CHOOSE($W$259,Inputs_A_F!$I$922,Inputs_A_F!$I$930,Inputs_A_F!$I$938,Inputs_A_F!$I$946,Inputs_A_F!$I$954)","v":15920},{"$f":"CHOOSE($W$259,Inputs_A_F!$I$923,Inputs_A_F!$I$931,Inputs_A_F!$I$939,Inputs_A_F!$I$947,Inputs_A_F!$I$955)","v":35920}]
[null,{"$f":"Inputs_A_F!$B$654","v":"Network usage charge - small business"}]
[null,{"$f":"B665","v":"Single rate"},null,null,{"$f":"CHOOSE($V$12,Inputs_A_F!I657,Inputs_A_F!I682,Inputs_A_F!I707,Inputs_A_F!I732,Inputs_A_F!I757)/Hundred","v":0.1125},null,null,null,null,null,{"$f":"SUM($E711:$H711)*K707","v":1350},{"$f":"SUM($E711:$H711)*L707","v":2250},{"$f":"SUM($E711:$H711)*M707","v":4500}]
[null,{"$f":"B666","v":"Block 1"},null,null,null,{"$f":"CHOOSE($V$12,Inputs_A_F!I665,Inputs_A_F!I690,Inputs_A_F!I715,Inputs_A_F!I740,Inputs_A_F!I765)/Hundred","v":0},null,null,null,null,{"$f":"SUM($E712:$H712)*K$708","v":0},{"$f":"SUM($E712:$H712)*L$708","v":0},{"$f":"SUM($E712:$H712)*M$708","v":0}]
[null,{"$f":"B667","v":"Balance"},null,null,null,null,{"$f":"CHOOSE($V$12,Inputs_A_F!I673,Inputs_A_F!I698,Inputs_A_F!I723,Inputs_A_F!I748,Inputs_A_F!I773)/Hundred","v":0},null,null,null,{"$f":"SUM($E713:$H713)*K$709","v":0},{"$f":"SUM($E713:$H713)*L$709","v":0},{"$f":"SUM($E713:$H713)*M$709","v":0}]
[null,{"$f":"B668","v":"Controlled load"}]
[]
[null,{"$f":"B670","v":"Network loss factors"},"%",null,{"$f":"$Y$43","v":5.2634590000000037E-2},{"$f":"$Y$43","v":5.2634590000000037E-2},{"$f":"$Y$43","v":5.2634590000000037E-2},{"$f":"$Y$43","v":5.2634590000000037E-2}]
[null,{"$f":"V37","v":"Wholesale price - small business"},"$/kWh",null,{"$f":"$Y$37","v":0.11724},{"$f":"$Y$37","v":0.11724},{"$f":"$Y$37","v":0.11724},{"$f":"$Y$37","v":0.11724},null,null,{"$f":"E717*K$707*(One+E$716)","v":1480.9305519791999},2468.2175866319999,4936.4351732639998]
[null,"Environmental programs ","$/kWh",null,{"$f":"$Y$38","v":1.9531915133240256E-2},{"$f":"$Y$38","v":1.9531915133240256E-2},{"$f":"$Y$38","v":1.9531915133240256E-2},{"$f":"$Y$38","v":1.9531915133240256E-2},null,null,246.71963373831784,411.19938956386306,822.39877912772613]
[null,"Ancillary","$/kWh",null,{"$f":"$Y$39","v":1.0325694102303446E-3},{"$f":"$Y$39","v":1.0325694102303446E-3},{"$f":"$Y$39","v":1.0325694102303446E-3},{"$f":"$Y$39","v":1.0325694102303446E-3},null,null,13.043019333412328,21.738365555687214,43.476731111374427]
[null,"Total",{"$f":"$C$673","v":"$/kWh"},null,{"$f":"IF(SUM(E711:E714)=Zero,Zero,SUM(E717:E719)*(1+E716)+SUM(E711:E714))","v":0.25755776708757749},{"$f":"IF(SUM(F711:F714)=Zero,Zero,SUM(F717:F719)*(1+F716)+SUM(F711:F714))","v":0},{"$f":"IF(SUM(G711:G714)=Zero,Zero,SUM(G717:G719)*(1+G716)+SUM(G711:G714))","v":0},{"$f":"IF(SUM(H711:H714)=Zero,Zero,SUM(H717:H719)*(1+H716)+SUM(H711:H714))","v":0},null,"Total",{"$f":"SUM(K717:K719,K711:K714)","v":3090.6932050509299},{"$f":"SUM(L717:L719,L711:L714)","v":5151.1553417515497},{"$f":"SUM(M717:M719,M711:M714)","v":10302.310683503099}]
[]
[null,{"$f":"$B$628","v":"Retail operating margin"},{"$f":"$C$628","v":"%"},null,{"$f":"$E$653","v":6.0400000000000002E-2},{"$f":"$E$653","v":6.0400000000000002E-2},{"$f":"$E$653","v":6.0400000000000002E-2},{"$f":"$E$653","v":6.0400000000000002E-2},null,null,{"$f":"$E$653","v":6.0400000000000002E-2},{"$f":"$E$653","v":6.0400000000000002E-2},{"$f":"$E$653","v":6.0400000000000002E-2}]
[null,"Total incl retail margin",{"$f":"$C$673","v":"$/kWh"},null,{"$f":"(1+E722)*E720","v":0.27311425621966717},{"$f":"(1+F722)*F720","v":0},{"$f":"(1+G722)*G720","v":0},{"$f":"(1+H722)*H720","v":0},null,"Total incl retail margin",{"$f":"(1+K722)*K720","v":3277.3710746360061},{"$f":"(1+L722)*L720","v":5462.2851243933437},{"$f":"(1+M722)*M720","v":10924.570248786687}]
[]
[null,{"$f":"$B$303","v":"GST"},{"$f":"$C$303","v":"%"},null,{"$f":"E702","v":0.1},{"$f":"$E725","v":0.1},{"$f":"$E725","v":0.1},{"$f":"$E725","v":0.1},null,null,{"$f":"$E725","v":0.1},{"$f":"$E725","v":0.1},{"$f":"$E725","v":0.1}]
[null,"Total incl GST",{"$f":"$C$673","v":"$/kWh"},null,{"$f":"(1+E725)*E723","v":0.30042568184163393},{"$f":"(1+F725)*F723","v":0},{"$f":"(1+G725)*G723","v":0},{"$f":"(1+H725)*H723","v":0},null,"Total incl GST",{"$f":"(1+K725)*K723","v":3605.1081820996069},{"$f":"(1+L725)*L723","v":6008.5136368326785},{"$f":"(1+M725)*M723","v":12017.027273665357}]
[]
[{"$f":"MAX(A$2:OFFSET($A728,-One,0))+Sbsxn","v":1216.03},"Total Bill (GST incl)"]
[null,null,null,null,null,null,null,null,null,"Bill",{"$f":"Gen_A!$B$110&\" kWh/yr\"","v":"12000 kWh/yr"},{"$f":"Gen_A!$B$111&\" kWh/yr\"","v":"20000 kWh/yr"},{"$f":"Gen_A!$B$112&\" kWh/yr\"","v":"40000 kWh/yr"}]
[null,{"$f":"B728","v":"Total Bill (GST incl)"},"$ pa",null,null,null,null,null,null,null,{"$f":"SUM(K703,K726)","v":3965.1240691661969},{"$f":"SUM(L703,L726)","v":6368.5295238992685},{"$f":"SUM(M703,M726)","v":12377.043160731946}]
[]
["END"]

{"sheet":"Calc_C_Dr","index":12,"n_rows":732,"n_cols":25,"rows_kept":732,"cut":false,"hidden":true,"merged":[[5,0,5,2]]}
[{"$f":"MdlTtl","v":"Victorian Default Offer Model"}]
[{"$f":"_xlfn.SHEET()","v":13},"GENERAL CALCULATIONS WITH DRAFT INPUTS"]
[null,"General model calculations using draft inputs",null,null,null,null,"Period Selected:"]
[null,{"$f":"Chk_C!B10","v":"Error check breaches: 16. Update model macro: 1"},null,null,"Start",{"$f":"Inputs_A_Dr!$C$17","v":"2020-01-01"}]
[null,null,null,null,"End",{"$f":"Inputs_A_Dr!$C$18","v":"2020-12-31"}]
["To Contents"]
[]
[{"$f":"ROUNDDOWN(MAX($A$7:OFFSET(A8,-One,0),$A$2*Sht)+Sxn,0)","v":1301},"Distributor Details"]
[]
[{"$f":"MAX(A$2:OFFSET($A10,-One,0))+Sbsxn","v":1301.01},"Distributor"]
[]
[null,{"$f":"Gen_A!A89","v":1},null,null,null,null,{"$f":"Gen_A!A90","v":2},null,null,null,null,{"$f":"Gen_A!A91","v":3},null,null,null,null,{"$f":"Gen_A!A92","v":4},null,null,null,null,{"$f":"Gen_A!A93","v":5}]
[null,{"$f":"INDEX(Gen_A!$B$89:$B$93,$B$12)","v":"Ausnet"},null,null,null,null,{"$f":"INDEX(Gen_A!$B$89:$B$93,$G$12)","v":"Citipower"},null,null,null,null,{"$f":"INDEX(Gen_A!$B$89:$B$93,$L$12)","v":"Jemena"},null,null,null,null,{"$f":"INDEX(Gen_A!$B$89:$B$93,$Q$12)","v":"Powercor"},null,null,null,null,{"$f":"INDEX(Gen_A!$B$89:$B$93,$V$12)","v":"United Energy"}]
[]
[{"$f":"ROUNDDOWN(MAX($A$7:OFFSET(A15,-One,0),$A$2*Sht)+Sxn,0)","v":1302},"CPI"]
[]
[{"$f":"MAX(A$2:OFFSET($A17,-One,0))+Sbsxn","v":1302.01},{"$f":"B15","v":"CPI"}]
[]
[null,"Current Period",null,{"$f":"Inputs_A_Dr!$C$18","v":"2020-12-31"}]
[null,"Latest CPI Period",null,{"$f":"INDEX(Time_A!$B$23:$B$135,MATCH(One,Time_A!$E$23:$E$135,0))","v":"2019-09-30"}]
[null,"CPI Index - Current Period",null,null,{"$f":"INDEX(Time_A!$D$23:$D$135,MATCH(One,Time_A!$E$23:$E$135,0))","v":115.4}]
[]
[{"$f":"ROUNDDOWN(MAX($A$7:OFFSET(A23,-One,0),$A$2*Sht)+Sxn,0)","v":1303},"Summary of unit charges"]
[]
[{"$f":"MAX(A$2:OFFSET($A25,-One,0))+Sbsxn","v":1303.01},{"$f":"B23","v":"Summary of unit charges"}]
[]
[null,{"$f":"$B45","v":"Fixed Costs"},null,null,null,null,{"$f":"$B45","v":"Fixed Costs"},null,null,null,null,{"$f":"$B45","v":"Fixed Costs"},null,null,null,null,{"$f":"$B45","v":"Fixed Costs"},null,null,null,null,{"$f":"$B45","v":"Fixed Costs"}]
[null,{"$f":"Inputs_A_Dr!B26","v":"Retail operating cost"},{"$f":"Inputs_A_Dr!C26","v":"$/customer"},null,{"$f":"E55","v":134.70034843205576},null,{"$f":"Inputs_A_Dr!B26","v":"Retail operating cost"},{"$f":"Inputs_A_Dr!C26","v":"$/customer"},null,{"$f":"$E28","v":134.70034843205576},null,{"$f":"Inputs_A_Dr!B26","v":"Retail operating cost"},{"$f":"Inputs_A_Dr!C26","v":"$/customer"},null,{"$f":"$E28","v":134.70034843205576},null,{"$f":"Inputs_A_Dr!B26","v":"Retail operating cost"},{"$f":"Inputs_A_Dr!C26","v":"$/customer"},null,{"$f":"$E28","v":134.70034843205576},null,{"$f":"Inputs_A_Dr!B26","v":"Retail operating cost"},{"$f":"Inputs_A_Dr!C26","v":"$/customer"},null,{"$f":"$E28","v":134.70034843205576}]
[null,{"$f":"Inputs_A_Dr!B34","v":"Customer acquisition and retention cost"},{"$f":"Inputs_A_Dr!C34","v":"$/customer"},null,{"$f":"E63","v":38.19860627177701},null,{"$f":"Inputs_A_Dr!B34","v":"Customer acquisition and retention cost"},{"$f":"Inputs_A_Dr!C34","v":"$/customer"},null,{"$f":"$E29","v":38.19860627177701},null,{"$f":"Inputs_A_Dr!B34","v":"Customer acquisition and retention cost"},{"$f":"Inputs_A_Dr!C34","v":"$/customer"},null,38.19860627177701,null,{"$f":"Inputs_A_Dr!B34","v":"Customer acquisition and retention cost"},{"$f":"Inputs_A_Dr!C34","v":"$/customer"},null,38.19860627177701,null,{"$f":"Inputs_A_Dr!B34","v":"Customer acquisition and retention cost"},{"$f":"Inputs_A_Dr!C34","v":"$/customer"},null,38.19860627177701]
[null,{"$f":"Inputs_A_Dr!B125","v":"Network supply charge - Residential"},{"$f":"Inputs_A_Dr!C128","v":"$/customer"},null,{"$f":"E131","v":179.45854513584575},null,{"$f":"Inputs_A_Dr!B125","v":"Network supply charge - Residential"},{"$f":"Inputs_A_Dr!C128","v":"$/customer"},null,{"$f":"J131","v":168.83172655565295},null,{"$f":"Inputs_A_Dr!B125","v":"Network supply charge - Residential"},{"$f":"Inputs_A_Dr!C128","v":"$/customer"},null,{"$f":"O131","v":139.69865819456618},null,{"$f":"Inputs_A_Dr!B125","v":"Network supply charge - Residential"},{"$f":"Inputs_A_Dr!C128","v":"$/customer"},null,{"$f":"T131","v":208.83172655565295},null,{"$f":"Inputs_A_Dr!B125","v":"Network supply charge - Residential"},{"$f":"Inputs_A_Dr!C128","v":"$/customer"},null,{"$f":"Y131","v":103.67593032427695}]
[null,{"$f":"Inputs_A_Dr!B172","v":"Network supply charge - Small Business"},{"$f":"Inputs_A_Dr!C175","v":"$/customer"},null,{"$f":"E132","v":179.45854513584575},null,{"$f":"Inputs_A_Dr!B172","v":"Network supply charge - Small Business"},{"$f":"Inputs_A_Dr!C175","v":"$/customer"},null,{"$f":"J132","v":233.83172655565295},null,{"$f":"Inputs_A_Dr!B172","v":"Network supply charge - Small Business"},{"$f":"Inputs_A_Dr!C175","v":"$/customer"},null,{"$f":"O132","v":201.17465819456618},null,{"$f":"Inputs_A_Dr!B172","v":"Network supply charge - Small Business"},{"$f":"Inputs_A_Dr!C175","v":"$/customer"},null,{"$f":"T132","v":248.83172655565295},null,{"$f":"Inputs_A_Dr!B172","v":"Network supply charge - Small Business"},{"$f":"Inputs_A_Dr!C175","v":"$/customer"},null,{"$f":"Y132","v":122.25443032427695}]
[null,{"$f":"Inputs_A_Dr!B52","v":"Ancillary"},{"$f":"Inputs_A_Dr!C54","v":"$/customer"},null,{"$f":"E101","v":4.32096369186677},null,{"$f":"Inputs_A_Dr!B52","v":"Ancillary"},{"$f":"Inputs_A_Dr!C54","v":"$/customer"},null,4.32096369186677,null,{"$f":"Inputs_A_Dr!B52","v":"Ancillary"},{"$f":"Inputs_A_Dr!C54","v":"$/customer"},null,4.32096369186677,null,{"$f":"Inputs_A_Dr!B52","v":"Ancillary"},{"$f":"Inputs_A_Dr!C54","v":"$/customer"},null,4.32096369186677,null,{"$f":"Inputs_A_Dr!B52","v":"Ancillary"},{"$f":"Inputs_A_Dr!C54","v":"$/customer"},null,4.32096369186677]
[null,{"$f":"Inputs_A_Dr!B44","v":"Feed-in tariff (FiT)"},{"$f":"Inputs_A_Dr!C44","v":"$/customer"},null,{"$f":"E73","v":8.5598770918546006},null,{"$f":"Inputs_A_Dr!B44","v":"Feed-in tariff (FiT)"},{"$f":"Inputs_A_Dr!C44","v":"$/customer"},null,8.5598770918546006,null,{"$f":"Inputs_A_Dr!B44","v":"Feed-in tariff (FiT)"},{"$f":"Inputs_A_Dr!C44","v":"$/customer"},null,8.5598770918546006,null,{"$f":"Inputs_A_Dr!B44","v":"Feed-in tariff (FiT)"},{"$f":"Inputs_A_Dr!C44","v":"$/customer"},null,8.5598770918546006,null,{"$f":"Inputs_A_Dr!B44","v":"Feed-in tariff (FiT)"},{"$f":"Inputs_A_Dr!C44","v":"$/customer"},null,8.5598770918546006]
[]
[null,{"$f":"$B134","v":"Variable Costs"},null,null,null,null,{"$f":"$B134","v":"Variable Costs"},null,null,null,null,{"$f":"$B134","v":"Variable Costs"},null,null,null,null,{"$f":"$B134","v":"Variable Costs"},null,null,null,null,{"$f":"$B134","v":"Variable Costs"}]
[null,{"$f":"Inputs_A_Dr!B224","v":"Wholesale price - residential"},{"$f":"C141","v":"$/kWh"},null,{"$f":"E156","v":0.10930000000000001},null,{"$f":"Inputs_A_Dr!B224","v":"Wholesale price - residential"},{"$f":"H141","v":"$/kWh"},null,{"$f":"J156","v":0.10636000000000001},null,{"$f":"Inputs_A_Dr!B224","v":"Wholesale price - residential"},{"$f":"M141","v":"$/kWh"},null,{"$f":"O156","v":0.1137},null,{"$f":"Inputs_A_Dr!B224","v":"Wholesale price - residential"},{"$f":"R141","v":"$/kWh"},null,{"$f":"T156","v":0.10813999999999999},null,{"$f":"Inputs_A_Dr!B224","v":"Wholesale price - residential"},{"$f":"W141","v":"$/kWh"},null,{"$f":"Y156","v":0.1138}]
[null,{"$f":"Inputs_A_Dr!B321","v":"Wholesale price - small business"},{"$f":"C36","v":"$/kWh"},null,{"$f":"E176","v":0.10303},null,{"$f":"Inputs_A_Dr!B321","v":"Wholesale price - small business"},{"$f":"H36","v":"$/kWh"},null,{"$f":"J176","v":0.10598100000000001},null,{"$f":"Inputs_A_Dr!B321","v":"Wholesale price - small business"},{"$f":"M36","v":"$/kWh"},null,{"$f":"O176","v":0.10537000000000001},null,{"$f":"Inputs_A_Dr!B321","v":"Wholesale price - small business"},{"$f":"R36","v":"$/kWh"},null,{"$f":"T176","v":0.10204000000000001},null,{"$f":"Inputs_A_Dr!B321","v":"Wholesale price - small business"},{"$f":"W36","v":"$/kWh"},null,{"$f":"Y176","v":0.10702}]
[null,{"$f":"B178","v":"Environmental programs "},{"$f":"C37","v":"$/kWh"},null,{"$f":"E217","v":1.8013398039489658E-2},null,{"$f":"$B38","v":"Environmental programs "},{"$f":"H37","v":"$/kWh"},null,{"$f":"J217","v":1.8013398039489658E-2},null,{"$f":"$B38","v":"Environmental programs "},{"$f":"M37","v":"$/kWh"},null,{"$f":"O217","v":1.8013398039489658E-2},null,{"$f":"$B38","v":"Environmental programs "},{"$f":"R37","v":"$/kWh"},null,{"$f":"T217","v":1.8013398039489658E-2},null,{"$f":"$B38","v":"Environmental programs "},{"$f":"W37","v":"$/kWh"},null,{"$f":"Y217","v":1.8013398039489658E-2}]
[null,{"$f":"Inputs_A_Dr!B483","v":"Ancillary"},{"$f":"C222","v":"$/kWh"},null,{"$f":"E253","v":9.4276660177844743E-4},null,{"$f":"Inputs_A_Dr!B483","v":"Ancillary"},{"$f":"H222","v":"$/kWh"},null,{"$f":"J253","v":9.4276660177844743E-4},null,{"$f":"Inputs_A_Dr!B483","v":"Ancillary"},{"$f":"M222","v":"$/kWh"},null,{"$f":"O253","v":9.4276660177844743E-4},null,{"$f":"Inputs_A_Dr!B483","v":"Ancillary"},{"$f":"R222","v":"$/kWh"},null,{"$f":"T253","v":9.4276660177844743E-4},null,{"$f":"Inputs_A_Dr!B483","v":"Ancillary"},{"$f":"W222","v":"$/kWh"},null,{"$f":"Y253","v":9.4276660177844743E-4}]
[]
[null,"Other",null,null,null,null,"Other",null,null,null,null,"Other",null,null,null,null,"Other",null,null,null,null,"Other"]
[null,{"$f":"Inputs_A_Dr!B862","v":"Retail operating margin"},{"$f":"Inputs_A_Dr!C862","v":"%"},null,{"$f":"Inputs_A_Dr!I862","v":6.0400000000000002E-2},null,{"$f":"Inputs_A_Dr!B862","v":"Retail operating margin"},{"$f":"Inputs_A_Dr!C862","v":"%"},null,{"$f":"Inputs_A_Dr!I862","v":6.0400000000000002E-2},null,{"$f":"Inputs_A_Dr!B862","v":"Retail operating margin"},{"$f":"Inputs_A_Dr!C862","v":"%"},null,{"$f":"Inputs_A_Dr!I862","v":6.0400000000000002E-2},null,{"$f":"Inputs_A_Dr!B862","v":"Retail operating margin"},{"$f":"Inputs_A_Dr!C862","v":"%"},null,{"$f":"Inputs_A_Dr!I862","v":6.0400000000000002E-2},null,{"$f":"Inputs_A_Dr!B862","v":"Retail operating margin"},{"$f":"Inputs_A_Dr!C862","v":"%"},null,{"$f":"Inputs_A_Dr!I862","v":6.0400000000000002E-2}]
[null,{"$f":"B257","v":"Network loss factors"},{"$f":"C42","v":"%"},null,{"$f":"E260","v":5.2979102777777731E-2},null,{"$f":"$B43","v":"Network loss factors"},{"$f":"H42","v":"%"},null,{"$f":"J260","v":4.4791974000000012E-2},null,{"$f":"$B43","v":"Network loss factors"},{"$f":"M42","v":"%"},null,{"$f":"O260","v":4.0133119999999911E-2},null,{"$f":"$B43","v":"Network loss factors"},{"$f":"R42","v":"%"},null,{"$f":"T260","v":4.6288547499999888E-2},null,{"$f":"$B43","v":"Network loss factors"},{"$f":"W42","v":"%"},null,{"$f":"Y260","v":5.2634590000000037E-2}]
[]
[{"$f":"ROUNDDOWN(MAX($A$7:OFFSET(A45,-One,0),$A$2*Sht)+Sxn,0)","v":1304},"Fixed Costs"]
[]
[{"$f":"MAX(A$2:OFFSET($A47,-One,0))+Sbsxn","v":1304.01},{"$f":"Inputs_A_Dr!B24","v":"Retail"}]
[]
[null,{"$f":"Inputs_A_Dr!B26","v":"Retail operating cost"}]
[null,"Cost - Before Escalation",{"$f":"Inputs_A_Dr!C26","v":"$/customer"},null,{"$f":"Inputs_A_Dr!I26","v":134}]
[]
[null,"CPI Index - Base Period",null,{"$f":"Inputs_A_Dr!I27","v":"2019-06-30"},{"$f":"INDEX(Time_A!$D$23:$D$135,MATCH(D52,Time_A!$B$23:$B$135,0))","v":114.8}]
[null,{"$f":"$B$21","v":"CPI Index - Current Period"},null,null,{"$f":"$E$21","v":115.4}]
[null,"CPI Escalation",null,null,{"$f":"IF(E52=Zero,Zero,(E53-E52)/E52)","v":5.226480836237008E-3}]
[null,"Cost - Post Escalation",{"$f":"C50","v":"$/customer"},null,{"$f":"(One+E54)*E50","v":134.70034843205576}]
[]
[null,{"$f":"Inputs_A_Dr!B34","v":"Customer acquisition and retention cost"}]
[null,"Cost - Before Escalation",{"$f":"Inputs_A_Dr!C44","v":"$/customer"},null,{"$f":"Inputs_A_Dr!I34","v":38}]
[]
[null,"CPI Index - Base Period",null,{"$f":"Inputs_A_Dr!I35","v":"2019-06-30"},{"$f":"INDEX(Time_A!$D$23:$D$135,MATCH(D60,Time_A!$B$23:$B$135,0))","v":114.8}]
[null,{"$f":"$B$21","v":"CPI Index - Current Period"},null,null,{"$f":"$E$21","v":115.4}]
[null,"CPI Escalation",null,null,{"$f":"IF(E60=Zero,Zero,(E61-E60)/E60)","v":5.226480836237008E-3}]
[null,"Cost - Post Escalation",{"$f":"C58","v":"$/customer"},null,{"$f":"(One+E62)*E58","v":38.19860627177701}]
[]
[{"$f":"MAX(A$2:OFFSET($A65,-One,0))+Sbsxn","v":1304.02},{"$f":"Inputs_A_Dr!B42","v":"Solar"}]
[]
[null,{"$f":"Inputs_A_Dr!B44","v":"Feed-in tariff (FiT)"}]
[null,"Cost - Before Escalation",{"$f":"Inputs_A_Dr!C44","v":"$/customer"},null,{"$f":"Inputs_A_Dr!I44","v":8.5153716650338662}]
[]
[null,"CPI Index - Base Period",null,{"$f":"Inputs_A_Dr!I45","v":"2019-06-30"},{"$f":"INDEX(Time_A!$D$23:$D$135,MATCH(D70,Time_A!$B$23:$B$135,0))","v":114.8}]
[null,{"$f":"$B$21","v":"CPI Index - Current Period"},null,null,{"$f":"$E$21","v":115.4}]
[null,"CPI Escalation",null,null,{"$f":"IF(E70=Zero,Zero,(E71-E70)/E70)","v":5.226480836237008E-3}]
[null,"Cost - Post Escalation",{"$f":"C68","v":"$/customer"},null,{"$f":"(One+E72)*E68","v":8.5598770918546006}]
[]
[{"$f":"MAX(A$2:OFFSET($A75,-One,0))+Sbsxn","v":1304.03},{"$f":"Inputs_A_Dr!$B$52","v":"Ancillary"}]
[]
[null,{"$f":"Inputs_A_Dr!$B$54","v":"ESC licence fees"}]
[null,"Cost - Before Escalation",{"$f":"Inputs_A_Dr!C54","v":"$/customer"},null,{"$f":"Inputs_A_Dr!I54","v":0.53856016352123004}]
[]
[null,"CPI Index - Base Period",null,{"$f":"Inputs_A_Dr!I$55","v":"2017-06-30"},{"$f":"INDEX(Time_A!$D$23:$D$135,MATCH(D80,Time_A!$B$23:$B$135,0))","v":110.7}]
[null,{"$f":"$B$21","v":"CPI Index - Current Period"},null,null,{"$f":"$E$21","v":115.4}]
[null,"CPI Escalation",null,null,{"$f":"IF(E80=Zero,Zero,(E81-E80)/E80)","v":4.245709123757907E-2}]
[null,"Cost - Post Escalation",{"$f":"C78","v":"$/customer"},null,{"$f":"(One+E82)*E78","v":0.56142586152077634}]
[]
[null,{"$f":"Inputs_A_Dr!$B$62","v":"Reliability and emergency reserve trader (RERT)"}]
[null,"Cost - Before Escalation",{"$f":"Inputs_A_Dr!C62","v":"$/customer"},null,{"$f":"Inputs_A_Dr!I62","v":3.2}]
[]
[null,"CPI Index - Base Period",null,{"$f":"Inputs_A_Dr!I$63","v":"2019-03-31"},{"$f":"INDEX(Time_A!$D$23:$D$135,MATCH(D88,Time_A!$B$23:$B$135,0))","v":114.1}]
[null,{"$f":"$B$21","v":"CPI Index - Current Period"},null,null,{"$f":"$E$21","v":115.4}]
[null,"CPI Escalation",null,null,{"$f":"IF(E88=Zero,Zero,(E89-E88)/E88)","v":1.1393514460999224E-2}]
[null,"Cost - Post Escalation",{"$f":"C86","v":"$/customer"},null,{"$f":"(One+E90)*E86","v":3.2364592462751975}]
[]
[null,{"$f":"Inputs_A_Dr!$B$70","v":"Electricity consumer advocacy panel"}]
[null,"Cost - Before Escalation",{"$f":"Inputs_A_Dr!C70","v":"$/customer/week"},null,{"$f":"Inputs_A_Dr!I70","v":9.8499999999999994E-3}]
[]
[null,"CPI Index - Base Period",null,{"$f":"Inputs_A_Dr!I$71","v":"2018-06-30"},{"$f":"INDEX(Time_A!$D$23:$D$135,MATCH(D96,Time_A!$B$23:$B$135,0))","v":113}]
[null,{"$f":"$B$21","v":"CPI Index - Current Period"},null,null,{"$f":"$E$21","v":115.4}]
[null,"CPI Escalation",null,null,{"$f":"IF(E96=Zero,Zero,(E97-E96)/E96)","v":2.1238938053097397E-2}]
[null,"Cost - Post Escalation",{"$f":"C94","v":"$/customer/week"},null,{"$f":"(One+E98)*E94","v":1.0059203539823008E-2}]
[]
[null,{"$f":"B75","v":"Ancillary"},{"$f":"C78","v":"$/customer"},null,{"$f":"SUM(E83,E91,E99*WiY)","v":4.32096369186677}]
[]
[{"$f":"MAX(A$2:OFFSET($A103,-One,0))+Sbsxn","v":1304.04},"Network supply charge"]
[]
[null,{"$f":"$B$13","v":"Ausnet"},{"$f":"$B$12","v":1},null,null,null,{"$f":"$G$13","v":"Citipower"},{"$f":"$G$12","v":2},null,null,null,{"$f":"$L$13","v":"Jemena"},{"$f":"$L$12","v":3},null,null,null,{"$f":"$Q$13","v":"Powercor"},{"$f":"$Q$12","v":4},null,null,null,{"$f":"$V$13","v":"United Energy"},{"$f":"$V$12","v":5}]
[]
[null,{"$f":"Inputs_A_Dr!B78","v":"Metering"},null,null,null,null,{"$f":"B107","v":"Metering"},null,null,null,null,{"$f":"G107","v":"Metering"},null,null,null,null,{"$f":"L107","v":"Metering"},null,null,null,null,{"$f":"Q107","v":"Metering"}]
[null,"Cost - Before Escalation",{"$f":"Inputs_A_Dr!C81","v":"$/customer"},null,{"$f":"CHOOSE($C$105,Inputs_A_Dr!I81,Inputs_A_Dr!I90,Inputs_A_Dr!I99,Inputs_A_Dr!I108,Inputs_A_Dr!I117)","v":57.8},null,{"$f":"B108","v":"Cost - Before Escalation"},{"$f":"Inputs_A_Dr!C81","v":"$/customer"},null,{"$f":"CHOOSE($H$105,Inputs_A_Dr!I81,Inputs_A_Dr!I90,Inputs_A_Dr!I99,Inputs_A_Dr!I108,Inputs_A_Dr!I117)","v":73},null,{"$f":"G108","v":"Cost - Before Escalation"},{"$f":"Inputs_A_Dr!C81","v":"$/customer"},null,{"$f":"CHOOSE($M$105,Inputs_A_Dr!I81,Inputs_A_Dr!I90,Inputs_A_Dr!I99,Inputs_A_Dr!I108,Inputs_A_Dr!I117)","v":79.84},null,{"$f":"L108","v":"Cost - Before Escalation"},{"$f":"Inputs_A_Dr!C81","v":"$/customer"},null,{"$f":"CHOOSE($R$105,Inputs_A_Dr!I81,Inputs_A_Dr!I90,Inputs_A_Dr!I99,Inputs_A_Dr!I108,Inputs_A_Dr!I117)","v":73},null,{"$f":"Q108","v":"Cost - Before Escalation"},{"$f":"Inputs_A_Dr!C81","v":"$/customer"},null,{"$f":"CHOOSE($W$105,Inputs_A_Dr!I81,Inputs_A_Dr!I90,Inputs_A_Dr!I99,Inputs_A_Dr!I108,Inputs_A_Dr!I117)","v":57}]
[]
[null,"CPI Index - Base Period",null,{"$f":"CHOOSE($C$105,Inputs_A_Dr!I82,Inputs_A_Dr!I91,Inputs_A_Dr!I100,Inputs_A_Dr!I109,Inputs_A_Dr!I118)","v":"2018-12-31"},{"$f":"INDEX(Time_A!$D$23:$D$135,MATCH(D110,Time_A!$B$23:$B$135,0))","v":114.1},null,{"$f":"B110","v":"CPI Index - Base Period"},null,{"$f":"CHOOSE($H$105,Inputs_A_Dr!I82,Inputs_A_Dr!I91,Inputs_A_Dr!I100,Inputs_A_Dr!I109,Inputs_A_Dr!I118)","v":"2018-12-31"},{"$f":"INDEX(Time_A!$D$23:$D$135,MATCH(I110,Time_A!$B$23:$B$135,0))","v":114.1},null,{"$f":"G110","v":"CPI Index - Base Period"},null,{"$f":"CHOOSE($M$105,Inputs_A_Dr!I82,Inputs_A_Dr!I91,Inputs_A_Dr!I100,Inputs_A_Dr!I109,Inputs_A_Dr!I118)","v":"2018-12-31"},{"$f":"INDEX(Time_A!$D$23:$D$135,MATCH(N110,Time_A!$B$23:$B$135,0))","v":114.1},null,{"$f":"L110","v":"CPI Index - Base Period"},null,{"$f":"CHOOSE($R$105,Inputs_A_Dr!I82,Inputs_A_Dr!I91,Inputs_A_Dr!I100,Inputs_A_Dr!I109,Inputs_A_Dr!I118)","v":"2018-12-31"},{"$f":"INDEX(Time_A!$D$23:$D$135,MATCH(S110,Time_A!$B$23:$B$135,0))","v":114.1},null,{"$f":"Q110","v":"CPI Index - Base Period"},null,{"$f":"CHOOSE($W$105,Inputs_A_Dr!I82,Inputs_A_Dr!I91,Inputs_A_Dr!I100,Inputs_A_Dr!I109,Inputs_A_Dr!I118)","v":"2018-12-31"},{"$f":"INDEX(Time_A!$D$23:$D$135,MATCH(X110,Time_A!$B$23:$B$135,0))","v":114.1}]
[null,{"$f":"$B$21","v":"CPI Index - Current Period"},null,null,{"$f":"$E$21","v":115.4},null,"CPI Index - Current Period",null,null,{"$f":"$E$21","v":115.4},null,"CPI Index - Current Period",null,null,{"$f":"$E$21","v":115.4},null,"CPI Index - Current Period",null,null,{"$f":"$E$21","v":115.4},null,"CPI Index - Current Period",null,null,{"$f":"$E$21","v":115.4}]
[null,"CPI Escalation",null,null,{"$f":"IF(E110=Zero,Zero,(E111-E110)/E110)","v":1.1393514460999224E-2},null,"CPI Escalation",null,null,{"$f":"IF(J110=Zero,Zero,(J111-J110)/J110)","v":1.1393514460999224E-2},null,"CPI Escalation",null,null,{"$f":"IF(O110=Zero,Zero,(O111-O110)/O110)","v":1.1393514460999224E-2},null,"CPI Escalation",null,null,{"$f":"IF(T110=Zero,Zero,(T111-T110)/T110)","v":1.1393514460999224E-2},null,"CPI Escalation",null,null,{"$f":"IF(Y110=Zero,Zero,(Y111-Y110)/Y110)","v":1.1393514460999224E-2}]
[null,"Cost - Post Escalation",{"$f":"C108","v":"$/customer"},null,{"$f":"(One+E112)*E108","v":58.458545135845746},null,{"$f":"B113","v":"Cost - Post Escalation"},{"$f":"H108","v":"$/customer"},null,{"$f":"(One+J112)*J108","v":73.831726555652935},null,{"$f":"G113","v":"Cost - Post Escalation"},{"$f":"M108","v":"$/customer"},null,{"$f":"(One+O112)*O108","v":80.74965819456618},null,{"$f":"L113","v":"Cost - Post Escalation"},{"$f":"R108","v":"$/customer"},null,{"$f":"(One+T112)*T108","v":73.831726555652935},null,{"$f":"Q113","v":"Cost - Post Escalation"},{"$f":"W108","v":"$/customer"},null,{"$f":"(One+Y112)*Y108","v":57.649430324276949}]
[]
[null,{"$f":"Inputs_A_Dr!B125","v":"Network supply charge - Residential"},null,null,null,null,{"$f":"B115","v":"Network supply charge - Residential"},null,null,null,null,{"$f":"G115","v":"Network supply charge - Residential"},null,null,null,null,{"$f":"L115","v":"Network supply charge - Residential"},null,null,null,null,{"$f":"Q115","v":"Network supply charge - Residential"}]
[null,"Cost - Before Escalation",{"$f":"Inputs_A_Dr!C128","v":"$/customer"},null,{"$f":"CHOOSE($C$105,Inputs_A_Dr!I128,Inputs_A_Dr!I137,Inputs_A_Dr!I146,Inputs_A_Dr!I155,Inputs_A_Dr!I164)","v":121},null,"Cost - Before Escalation",{"$f":"Inputs_A_Dr!C128","v":"$/customer"},null,{"$f":"CHOOSE($H$105,Inputs_A_Dr!I128,Inputs_A_Dr!I137,Inputs_A_Dr!I146,Inputs_A_Dr!I155,Inputs_A_Dr!I164)","v":95},null,"Cost - Before Escalation",{"$f":"Inputs_A_Dr!C128","v":"$/customer"},null,{"$f":"CHOOSE($M$105,Inputs_A_Dr!I128,Inputs_A_Dr!I137,Inputs_A_Dr!I146,Inputs_A_Dr!I155,Inputs_A_Dr!I164)","v":58.948999999999998},null,"Cost - Before Escalation",{"$f":"Inputs_A_Dr!C128","v":"$/customer"},null,{"$f":"CHOOSE($R$105,Inputs_A_Dr!I128,Inputs_A_Dr!I137,Inputs_A_Dr!I146,Inputs_A_Dr!I155,Inputs_A_Dr!I164)","v":135},null,"Cost - Before Escalation",{"$f":"Inputs_A_Dr!C128","v":"$/customer"},null,{"$f":"CHOOSE($W$105,Inputs_A_Dr!I128,Inputs_A_Dr!I137,Inputs_A_Dr!I146,Inputs_A_Dr!I155,Inputs_A_Dr!I164)","v":46.026499999999999}]
[]
[null,"CPI Index - Base Period",null,{"$f":"CHOOSE($C$105,Inputs_A_Dr!I129,Inputs_A_Dr!I138,Inputs_A_Dr!I147,Inputs_A_Dr!I156,Inputs_A_Dr!I165)","v":"2019-12-31"},{"$f":"INDEX(Time_A!$D$23:$D$135,MATCH(D118,Time_A!$B$23:$B$135,0))","v":0},null,"CPI Index - Base Period",null,{"$f":"CHOOSE($H$105,Inputs_A_Dr!I129,Inputs_A_Dr!I138,Inputs_A_Dr!I147,Inputs_A_Dr!I156,Inputs_A_Dr!I165)","v":"2019-12-31"},{"$f":"INDEX(Time_A!$D$23:$D$135,MATCH(I118,Time_A!$B$23:$B$135,0))","v":0},null,"CPI Index - Base Period",null,{"$f":"CHOOSE($M$105,Inputs_A_Dr!I129,Inputs_A_Dr!I138,Inputs_A_Dr!I147,Inputs_A_Dr!I156,Inputs_A_Dr!I165)","v":"2019-12-31"},{"$f":"INDEX(Time_A!$D$23:$D$135,MATCH(N118,Time_A!$B$23:$B$135,0))","v":0},null,"CPI Index - Base Period",null,{"$f":"CHOOSE($R$105,Inputs_A_Dr!I129,Inputs_A_Dr!I138,Inputs_A_Dr!I147,Inputs_A_Dr!I156,Inputs_A_Dr!I165)","v":"2019-12-31"},{"$f":"INDEX(Time_A!$D$23:$D$135,MATCH(S118,Time_A!$B$23:$B$135,0))","v":0},null,"CPI Index - Base Period",null,{"$f":"CHOOSE($W$105,Inputs_A_Dr!I129,Inputs_A_Dr!I138,Inputs_A_Dr!I147,Inputs_A_Dr!I156,Inputs_A_Dr!I165)","v":"2019-12-31"},{"$f":"INDEX(Time_A!$D$23:$D$135,MATCH(X118,Time_A!$B$23:$B$135,0))","v":0}]
[null,{"$f":"$B$21","v":"CPI Index - Current Period"},null,null,{"$f":"$E$21","v":115.4},null,"CPI Index - Current Period",null,null,{"$f":"$E$21","v":115.4},null,"CPI Index - Current Period",null,null,{"$f":"$E$21","v":115.4},null,"CPI Index - Current Period",null,null,{"$f":"$E$21","v":115.4},null,"CPI Index - Current Period",null,null,{"$f":"$E$21","v":115.4}]
[null,"CPI Escalation",null,null,{"$f":"IF(E118=Zero,Zero,(E119-E118)/E118)","v":0},null,"CPI Escalation",null,null,{"$f":"IF(J118=Zero,Zero,(J119-J118)/J118)","v":0},null,"CPI Escalation",null,null,{"$f":"IF(O118=Zero,Zero,(O119-O118)/O118)","v":0},null,"CPI Escalation",null,null,{"$f":"IF(T118=Zero,Zero,(T119-T118)/T118)","v":0},null,"CPI Escalation",null,null,{"$f":"IF(Y118=Zero,Zero,(Y119-Y118)/Y118)","v":0}]
[null,"Cost - Post Escalation",{"$f":"C116","v":"$/customer"},null,{"$f":"(One+E120)*E116","v":121},null,"Cost - Post Escalation",{"$f":"H116","v":"$/customer"},null,{"$f":"(One+J120)*J116","v":95},null,"Cost - Post Escalation",{"$f":"M116","v":"$/customer"},null,{"$f":"(One+O120)*O116","v":58.948999999999998},null,"Cost - Post Escalation",{"$f":"R116","v":"$/customer"},null,{"$f":"(One+T120)*T116","v":135},null,"Cost - Post Escalation",{"$f":"W116","v":"$/customer"},null,{"$f":"(One+Y120)*Y116","v":46.026499999999999}]
[]
[null,{"$f":"Inputs_A_Dr!B172","v":"Network supply charge - Small Business"},null,null,null,null,"Network supply charge - Small Business",null,null,null,null,"Network supply charge - Small Business",null,null,null,null,"Network supply charge - Small Business",null,null,null,null,"Network supply charge - Small Business"]
[null,"Cost - Before Escalation",{"$f":"Inputs_A_Dr!C175","v":"$/customer"},null,{"$f":"CHOOSE($C$105,Inputs_A_Dr!I175,Inputs_A_Dr!I184,Inputs_A_Dr!I193,Inputs_A_Dr!I202,Inputs_A_Dr!I211)","v":121},null,"Cost - Before Escalation",{"$f":"Inputs_A_Dr!C175","v":"$/customer"},null,{"$f":"CHOOSE($H$105,Inputs_A_Dr!I175,Inputs_A_Dr!I184,Inputs_A_Dr!I193,Inputs_A_Dr!I202,Inputs_A_Dr!I211)","v":160},null,"Cost - Before Escalation",{"$f":"Inputs_A_Dr!C175","v":"$/customer"},null,{"$f":"CHOOSE($M$105,Inputs_A_Dr!I175,Inputs_A_Dr!I184,Inputs_A_Dr!I193,Inputs_A_Dr!I202,Inputs_A_Dr!I211)","v":120.425},null,"Cost - Before Escalation",{"$f":"Inputs_A_Dr!C175","v":"$/customer"},null,{"$f":"CHOOSE($R$105,Inputs_A_Dr!I175,Inputs_A_Dr!I184,Inputs_A_Dr!I193,Inputs_A_Dr!I202,Inputs_A_Dr!I211)","v":175},null,"Cost - Before Escalation",{"$f":"Inputs_A_Dr!C175","v":"$/customer"},null,{"$f":"CHOOSE($W$105,Inputs_A_Dr!I175,Inputs_A_Dr!I184,Inputs_A_Dr!I193,Inputs_A_Dr!I202,Inputs_A_Dr!I211)","v":64.605000000000004}]
[]
[null,"CPI Index - Base Period",null,{"$f":"CHOOSE($C$105,Inputs_A_Dr!I176,Inputs_A_Dr!I185,Inputs_A_Dr!I194,Inputs_A_Dr!I203,Inputs_A_Dr!I212)","v":"2019-12-31"},{"$f":"INDEX(Time_A!$D$23:$D$135,MATCH(D126,Time_A!$B$23:$B$135,0))","v":0},null,"CPI Index - Base Period",null,{"$f":"CHOOSE($H$105,Inputs_A_Dr!I176,Inputs_A_Dr!I185,Inputs_A_Dr!I194,Inputs_A_Dr!I203,Inputs_A_Dr!I212)","v":"2019-12-31"},{"$f":"INDEX(Time_A!$D$23:$D$135,MATCH(I126,Time_A!$B$23:$B$135,0))","v":0},null,"CPI Index - Base Period",null,{"$f":"CHOOSE($M$105,Inputs_A_Dr!I176,Inputs_A_Dr!I185,Inputs_A_Dr!I194,Inputs_A_Dr!I203,Inputs_A_Dr!I212)","v":"2019-12-31"},{"$f":"INDEX(Time_A!$D$23:$D$135,MATCH(N126,Time_A!$B$23:$B$135,0))","v":0},null,"CPI Index - Base Period",null,{"$f":"CHOOSE($R$105,Inputs_A_Dr!I176,Inputs_A_Dr!I185,Inputs_A_Dr!I194,Inputs_A_Dr!I203,Inputs_A_Dr!I212)","v":"2019-12-31"},{"$f":"INDEX(Time_A!$D$23:$D$135,MATCH(S126,Time_A!$B$23:$B$135,0))","v":0},null,"CPI Index - Base Period",null,{"$f":"CHOOSE($W$105,Inputs_A_Dr!I176,Inputs_A_Dr!I185,Inputs_A_Dr!I194,Inputs_A_Dr!I203,Inputs_A_Dr!I212)","v":"2019-12-31"},{"$f":"INDEX(Time_A!$D$23:$D$135,MATCH(X126,Time_A!$B$23:$B$135,0))","v":0}]
[null,{"$f":"$B$21","v":"CPI Index - Current Period"},null,null,{"$f":"$E$21","v":115.4},null,"CPI Index - Current Period",null,null,{"$f":"$E$21","v":115.4},null,"CPI Index - Current Period",null,null,{"$f":"$E$21","v":115.4},null,"CPI Index - Current Period",null,null,{"$f":"$E$21","v":115.4},null,"CPI Index - Current Period",null,null,{"$f":"$E$21","v":115.4}]
[null,"CPI Escalation",null,null,{"$f":"IF(E126=Zero,Zero,(E127-E126)/E126)","v":0},null,"CPI Escalation",null,null,{"$f":"IF(J126=Zero,Zero,(J127-J126)/J126)","v":0},null,"CPI Escalation",null,null,{"$f":"IF(O126=Zero,Zero,(O127-O126)/O126)","v":0},null,"CPI Escalation",null,null,{"$f":"IF(T126=Zero,Zero,(T127-T126)/T126)","v":0},null,"CPI Escalation",null,null,{"$f":"IF(Y126=Zero,Zero,(Y127-Y126)/Y126)","v":0}]
[null,"Cost - Post Escalation",{"$f":"C124","v":"$/customer"},null,{"$f":"(One+E128)*E124","v":121},null,"Cost - Post Escalation",{"$f":"H124","v":"$/customer"},null,{"$f":"(One+J128)*J124","v":160},null,"Cost - Post Escalation",{"$f":"M124","v":"$/customer"},null,{"$f":"(One+O128)*O124","v":120.425},null,"Cost - Post Escalation",{"$f":"R124","v":"$/customer"},null,{"$f":"(One+T128)*T124","v":175},null,"Cost - Post Escalation",{"$f":"W124","v":"$/customer"},null,{"$f":"(One+Y128)*Y124","v":64.605000000000004}]
[]
[null,"Network Charge  - Residential Inc Metering",{"$f":"C116","v":"$/customer"},null,{"$f":"SUM(E113,E121)","v":179.45854513584575},null,"Network Charge  - Residential Inc Metering",{"$f":"H116","v":"$/customer"},null,{"$f":"SUM(J113,J121)","v":168.83172655565295},null,"Network Charge  - Residential Inc Metering",{"$f":"M116","v":"$/customer"},null,{"$f":"SUM(O113,O121)","v":139.69865819456618},null,"Network Charge  - Residential Inc Metering",{"$f":"R116","v":"$/customer"},null,{"$f":"SUM(T113,T121)","v":208.83172655565295},null,"Network Charge  - Residential Inc Metering",{"$f":"W116","v":"$/customer"},null,{"$f":"SUM(Y113,Y121)","v":103.67593032427695}]
[null,"Network charge - Small Business Inc Metering",{"$f":"C124","v":"$/customer"},null,{"$f":"SUM(E113,E129)","v":179.45854513584575},null,"Network charge - Small Business Inc Metering",{"$f":"H124","v":"$/customer"},null,{"$f":"SUM(J113,J129)","v":233.83172655565295},null,"Network charge - Small Business Inc Metering",{"$f":"M124","v":"$/customer"},null,{"$f":"SUM(O113,O129)","v":201.17465819456618},null,"Network charge - Small Business Inc Metering",{"$f":"R124","v":"$/customer"},null,{"$f":"SUM(T113,T129)","v":248.83172655565295},null,"Network charge - Small Business Inc Metering",{"$f":"W124","v":"$/customer"},null,{"$f":"SUM(Y113,Y129)","v":122.25443032427695}]
[]
[{"$f":"ROUNDDOWN(MAX($A$7:OFFSET(A134,-One,0),$A$2*Sht)+Sxn,0)","v":1305},"Variable Costs"]
[]
[{"$f":"MAX(A$2:OFFSET($A136,-One,0))+Sbsxn","v":1305.01},{"$f":"Inputs_A_Dr!B224","v":"Wholesale price - residential"}]
[]
[null,{"$f":"$B$13","v":"Ausnet"},{"$f":"$B$12","v":1},null,null,null,{"$f":"$G$13","v":"Citipower"},{"$f":"$G$12","v":2},null,null,null,{"$f":"$L$13","v":"Jemena"},{"$f":"$L$12","v":3},null,null,null,{"$f":"$Q$13","v":"Powercor"},{"$f":"$Q$12","v":4},null,null,null,{"$f":"$V$13","v":"United Energy"},{"$f":"$V$12","v":5}]
[]
[null,{"$f":"Inputs_A_Dr!B224","v":"Wholesale price - residential"},null,null,null,null,{"$f":"B140","v":"Wholesale price - residential"},null,null,null,null,{"$f":"G140","v":"Wholesale price - residential"},null,null,null,null,{"$f":"L140","v":"Wholesale price - residential"},null,null,null,null,{"$f":"Q140","v":"Wholesale price - residential"}]
[null,"Cost - Before Escalation","$/kWh",null,{"$f":"CHOOSE($C$138,Inputs_A_Dr!I227,Inputs_A_Dr!I236,Inputs_A_Dr!I245,Inputs_A_Dr!I254,Inputs_A_Dr!I263)/Thousand","v":0.10895000000000001},null,{"$f":"B141","v":"Cost - Before Escalation"},"$/kWh",null,{"$f":"CHOOSE($H$138,Inputs_A_Dr!I227,Inputs_A_Dr!I236,Inputs_A_Dr!I245,Inputs_A_Dr!I254,Inputs_A_Dr!I263)/Thousand","v":0.10601000000000001},null,{"$f":"G141","v":"Cost - Before Escalation"},"$/kWh",null,{"$f":"CHOOSE($M$138,Inputs_A_Dr!I227,Inputs_A_Dr!I236,Inputs_A_Dr!I245,Inputs_A_Dr!I254,Inputs_A_Dr!I263)/Thousand","v":0.11326},null,{"$f":"L141","v":"Cost - Before Escalation"},"$/kWh",null,{"$f":"CHOOSE($R$138,Inputs_A_Dr!I227,Inputs_A_Dr!I236,Inputs_A_Dr!I245,Inputs_A_Dr!I254,Inputs_A_Dr!I263)/Thousand","v":0.10776999999999999},null,{"$f":"Q141","v":"Cost - Before Escalation"},"$/kWh",null,{"$f":"CHOOSE($W$138,Inputs_A_Dr!I227,Inputs_A_Dr!I236,Inputs_A_Dr!I245,Inputs_A_Dr!I254,Inputs_A_Dr!I263)/Thousand","v":0.11339}]
[]
[null,"CPI Index - Base Period",null,{"$f":"CHOOSE($C$138,Inputs_A_Dr!I228,Inputs_A_Dr!I237,Inputs_A_Dr!I246,Inputs_A_Dr!I255,Inputs_A_Dr!I264)","v":"2019-12-31"},{"$f":"INDEX(Time_A!$D$23:$D$135,MATCH(D143,Time_A!$B$23:$B$135,0))","v":0},null,"CPI Index - Base Period",null,{"$f":"CHOOSE($H$138,Inputs_A_Dr!I228,Inputs_A_Dr!I237,Inputs_A_Dr!I246,Inputs_A_Dr!I255,Inputs_A_Dr!I264)","v":"2019-12-31"},{"$f":"INDEX(Time_A!$D$23:$D$135,MATCH(I143,Time_A!$B$23:$B$135,0))","v":0},null,"CPI Index - Base Period",null,{"$f":"CHOOSE($M$138,Inputs_A_Dr!I228,Inputs_A_Dr!I237,Inputs_A_Dr!I246,Inputs_A_Dr!I255,Inputs_A_Dr!I264)","v":"2019-12-31"},{"$f":"INDEX(Time_A!$D$23:$D$135,MATCH(N143,Time_A!$B$23:$B$135,0))","v":0},null,"CPI Index - Base Period",null,{"$f":"CHOOSE($R$138,Inputs_A_Dr!I228,Inputs_A_Dr!I237,Inputs_A_Dr!I246,Inputs_A_Dr!I255,Inputs_A_Dr!I264)","v":"2019-12-31"},{"$f":"INDEX(Time_A!$D$23:$D$135,MATCH(S143,Time_A!$B$23:$B$135,0))","v":0},null,"CPI Index - Base Period",null,{"$f":"CHOOSE($W$138,Inputs_A_Dr!I228,Inputs_A_Dr!I237,Inputs_A_Dr!I246,Inputs_A_Dr!I255,Inputs_A_Dr!I264)","v":"2019-12-31"},{"$f":"INDEX(Time_A!$D$23:$D$135,MATCH(X143,Time_A!$B$23:$B$135,0))","v":0}]
[null,{"$f":"$B$21","v":"CPI Index - Current Period"},null,null,{"$f":"$E$21","v":115.4},null,"CPI Index - Current Period",null,null,{"$f":"$E$21","v":115.4},null,"CPI Index - Current Period",null,null,{"$f":"$E$21","v":115.4},null,"CPI Index - Current Period",null,null,{"$f":"$E$21","v":115.4},null,"CPI Index - Current Period",null,null,{"$f":"$E$21","v":115.4}]
[null,"CPI Escalation",null,null,{"$f":"IF(E143=Zero,Zero,(E144-E143)/E143)","v":0},null,"CPI Escalation",null,null,{"$f":"IF(J143=Zero,Zero,(J144-J143)/J143)","v":0},null,"CPI Escalation",null,null,{"$f":"IF(O143=Zero,Zero,(O144-O143)/O143)","v":0},null,"CPI Escalation",null,null,{"$f":"IF(T143=Zero,Zero,(T144-T143)/T143)","v":0},null,"CPI Escalation",null,null,{"$f":"IF(Y143=Zero,Zero,(Y144-Y143)/Y143)","v":0}]
[null,"Cost - Post Escalation",{"$f":"C141","v":"$/kWh"},null,{"$f":"(One+E145)*E141","v":0.10895000000000001},null,"Cost - Post Escalation",{"$f":"H141","v":"$/kWh"},null,{"$f":"(One+J145)*J141","v":0.10601000000000001},null,"Cost - Post Escalation",{"$f":"M141","v":"$/kWh"},null,{"$f":"(One+O145)*O141","v":0.11326},null,"Cost - Post Escalation",{"$f":"R141","v":"$/kWh"},null,{"$f":"(One+T145)*T141","v":0.10776999999999999},null,"Cost - Post Escalation",{"$f":"W141","v":"$/kWh"},null,{"$f":"(One+Y145)*Y141","v":0.11339}]
[]
[null,{"$f":"Inputs_A_Dr!B271","v":"Wholesale volatility - residential"},null,null,null,null,"Wholesale volatility - residential",null,null,null,null,"Wholesale volatility - residential",null,null,null,null,"Wholesale volatility - residential",null,null,null,null,"Wholesale volatility - residential"]
[null,"Cost - Before Escalation","$/kWh",null,{"$f":"CHOOSE($C$138,Inputs_A_Dr!I274,Inputs_A_Dr!I283,Inputs_A_Dr!I292,Inputs_A_Dr!I301,Inputs_A_Dr!I310)/Thousand","v":3.5E-4},null,"Cost - Before Escalation","$/kWh",null,{"$f":"CHOOSE($H$138,Inputs_A_Dr!I274,Inputs_A_Dr!I283,Inputs_A_Dr!I292,Inputs_A_Dr!I301,Inputs_A_Dr!I310)/Thousand","v":3.5E-4},null,"Cost - Before Escalation","$/kWh",null,{"$f":"CHOOSE($M$138,Inputs_A_Dr!I274,Inputs_A_Dr!I283,Inputs_A_Dr!I292,Inputs_A_Dr!I301,Inputs_A_Dr!I310)/Thousand","v":4.4000000000000002E-4},null,"Cost - Before Escalation","$/kWh",null,{"$f":"CHOOSE($R$138,Inputs_A_Dr!I274,Inputs_A_Dr!I283,Inputs_A_Dr!I292,Inputs_A_Dr!I301,Inputs_A_Dr!I310)/Thousand","v":3.6999999999999999E-4},null,"Cost - Before Escalation","$/kWh",null,{"$f":"CHOOSE($W$138,Inputs_A_Dr!I274,Inputs_A_Dr!I283,Inputs_A_Dr!I292,Inputs_A_Dr!I301,Inputs_A_Dr!I310)/Thousand","v":4.0999999999999999E-4}]
[]
[null,"CPI Index - Base Period",null,{"$f":"CHOOSE($C$138,Inputs_A_Dr!I275,Inputs_A_Dr!I284,Inputs_A_Dr!I293,Inputs_A_Dr!I302,Inputs_A_Dr!I311)","v":"2019-12-31"},{"$f":"INDEX(Time_A!$D$23:$D$135,MATCH(D151,Time_A!$B$23:$B$135,0))","v":0},null,"CPI Index - Base Period",null,{"$f":"CHOOSE($H$138,Inputs_A_Dr!I275,Inputs_A_Dr!I284,Inputs_A_Dr!I293,Inputs_A_Dr!I302,Inputs_A_Dr!I311)","v":"2019-12-31"},{"$f":"INDEX(Time_A!$D$23:$D$135,MATCH(I151,Time_A!$B$23:$B$135,0))","v":0},null,"CPI Index - Base Period",null,{"$f":"CHOOSE($M$138,Inputs_A_Dr!I275,Inputs_A_Dr!I284,Inputs_A_Dr!I293,Inputs_A_Dr!I302,Inputs_A_Dr!I311)","v":"2019-12-31"},{"$f":"INDEX(Time_A!$D$23:$D$135,MATCH(N151,Time_A!$B$23:$B$135,0))","v":0},null,"CPI Index - Base Period",null,{"$f":"CHOOSE($R$138,Inputs_A_Dr!I275,Inputs_A_Dr!I284,Inputs_A_Dr!I293,Inputs_A_Dr!I302,Inputs_A_Dr!I311)","v":"2019-12-31"},{"$f":"INDEX(Time_A!$D$23:$D$135,MATCH(S151,Time_A!$B$23:$B$135,0))","v":0},null,"CPI Index - Base Period",null,{"$f":"CHOOSE($W$138,Inputs_A_Dr!I275,Inputs_A_Dr!I284,Inputs_A_Dr!I293,Inputs_A_Dr!I302,Inputs_A_Dr!I311)","v":"2019-12-31"},{"$f":"INDEX(Time_A!$D$23:$D$135,MATCH(X151,Time_A!$B$23:$B$135,0))","v":0}]
[null,{"$f":"$B$21","v":"CPI Index - Current Period"},null,null,{"$f":"$E$21","v":115.4},null,"CPI Index - Current Period",null,null,{"$f":"$E$21","v":115.4},null,"CPI Index - Current Period",null,null,{"$f":"$E$21","v":115.4},null,"CPI Index - Current Period",null,null,{"$f":"$E$21","v":115.4},null,"CPI Index - Current Period",null,null,{"$f":"$E$21","v":115.4}]
[null,"CPI Escalation",null,null,{"$f":"IF(E151=Zero,Zero,(E152-E151)/E151)","v":0},null,"CPI Escalation",null,null,{"$f":"IF(J151=Zero,Zero,(J152-J151)/J151)","v":0},null,"CPI Escalation",null,null,{"$f":"IF(O151=Zero,Zero,(O152-O151)/O151)","v":0},null,"CPI Escalation",null,null,{"$f":"IF(T151=Zero,Zero,(T152-T151)/T151)","v":0},null,"CPI Escalation",null,null,{"$f":"IF(Y151=Zero,Zero,(Y152-Y151)/Y151)","v":0}]
[null,"Cost - Post Escalation",{"$f":"C149","v":"$/kWh"},null,{"$f":"(One+E153)*E149","v":3.5E-4},null,"Cost - Post Escalation",{"$f":"H149","v":"$/kWh"},null,{"$f":"(One+J153)*J149","v":3.5E-4},null,"Cost - Post Escalation",{"$f":"M149","v":"$/kWh"},null,{"$f":"(One+O153)*O149","v":4.4000000000000002E-4},null,"Cost - Post Escalation",{"$f":"R149","v":"$/kWh"},null,{"$f":"(One+T153)*T149","v":3.6999999999999999E-4},null,"Cost - Post Escalation",{"$f":"W149","v":"$/kWh"},null,{"$f":"(One+Y153)*Y149","v":4.0999999999999999E-4}]
[]
[null,{"$f":"B136","v":"Wholesale price - residential"},{"$f":"C149","v":"$/kWh"},null,{"$f":"SUM(E146,E154)","v":0.10930000000000001},null,"Wholesale price - residential",{"$f":"H149","v":"$/kWh"},null,{"$f":"SUM(J146,J154)","v":0.10636000000000001},null,"Wholesale price - residential",{"$f":"M149","v":"$/kWh"},null,{"$f":"SUM(O146,O154)","v":0.1137},null,"Wholesale price - residential",{"$f":"R149","v":"$/kWh"},null,{"$f":"SUM(T146,T154)","v":0.10813999999999999},null,"Wholesale price - residential",{"$f":"W149","v":"$/kWh"},null,{"$f":"SUM(Y146,Y154)","v":0.1138}]
[]
[{"$f":"MAX(A$2:OFFSET($A158,-One,0))+Sbsxn","v":1305.02},{"$f":"Inputs_A_Dr!B321","v":"Wholesale price - small business"}]
[]
[null,{"$f":"B158","v":"Wholesale price - small business"},null,null,null,null,{"$f":"$B160","v":"Wholesale price - small business"},null,null,null,null,{"$f":"$B160","v":"Wholesale price - small business"},null,null,null,null,{"$f":"$B160","v":"Wholesale price - small business"},null,null,null,null,{"$f":"$B160","v":"Wholesale price - small business"}]
[null,"Cost - Before Escalation","$/kWh",null,{"$f":"CHOOSE($C$138,Inputs_A_Dr!I324,Inputs_A_Dr!I334,Inputs_A_Dr!I343,Inputs_A_Dr!I352,Inputs_A_Dr!I361)/Thousand","v":0.10274999999999999},null,"Cost - Before Escalation","$/kWh",null,{"$f":"CHOOSE($H$138,Inputs_A_Dr!I324,Inputs_A_Dr!I334,Inputs_A_Dr!I343,Inputs_A_Dr!I352,Inputs_A_Dr!I361)/Thousand","v":0.10563},null,"Cost - Before Escalation","$/kWh",null,{"$f":"CHOOSE($M$138,Inputs_A_Dr!I324,Inputs_A_Dr!I334,Inputs_A_Dr!I343,Inputs_A_Dr!I352,Inputs_A_Dr!I361)/Thousand","v":0.10501000000000001},null,"Cost - Before Escalation","$/kWh",null,{"$f":"CHOOSE($R$138,Inputs_A_Dr!I324,Inputs_A_Dr!I334,Inputs_A_Dr!I343,Inputs_A_Dr!I352,Inputs_A_Dr!I361)/Thousand","v":0.10179000000000001},null,"Cost - Before Escalation","$/kWh",null,{"$f":"CHOOSE($W$138,Inputs_A_Dr!I324,Inputs_A_Dr!I334,Inputs_A_Dr!I343,Inputs_A_Dr!I352,Inputs_A_Dr!I361)/Thousand","v":0.10662000000000001}]
[]
[null,"CPI Index - Base Period",null,{"$f":"CHOOSE($C$138,Inputs_A_Dr!I325,Inputs_A_Dr!I335,Inputs_A_Dr!I344,Inputs_A_Dr!I353,Inputs_A_Dr!I362)","v":"2019-12-31"},{"$f":"INDEX(Time_A!$D$23:$D$135,MATCH(D163,Time_A!$B$23:$B$135,0))","v":0},null,{"$f":"B163","v":"CPI Index - Base Period"},null,{"$f":"CHOOSE($H$138,Inputs_A_Dr!I325,Inputs_A_Dr!I335,Inputs_A_Dr!I344,Inputs_A_Dr!I353,Inputs_A_Dr!I362)","v":"2019-12-31"},{"$f":"INDEX(Time_A!$D$23:$D$135,MATCH(I163,Time_A!$B$23:$B$135,0))","v":0},null,{"$f":"G163","v":"CPI Index - Base Period"},null,{"$f":"CHOOSE($M$138,Inputs_A_Dr!I325,Inputs_A_Dr!I335,Inputs_A_Dr!I344,Inputs_A_Dr!I353,Inputs_A_Dr!I362)","v":"2019-12-31"},{"$f":"INDEX(Time_A!$D$23:$D$135,MATCH(N163,Time_A!$B$23:$B$135,0))","v":0},null,{"$f":"L163","v":"CPI Index - Base Period"},null,{"$f":"CHOOSE($R$138,Inputs_A_Dr!I325,Inputs_A_Dr!I335,Inputs_A_Dr!I344,Inputs_A_Dr!I353,Inputs_A_Dr!I362)","v":"2019-12-31"},{"$f":"INDEX(Time_A!$D$23:$D$135,MATCH(S163,Time_A!$B$23:$B$135,0))","v":0},null,{"$f":"Q163","v":"CPI Index - Base Period"},null,{"$f":"CHOOSE($W$138,Inputs_A_Dr!I325,Inputs_A_Dr!I335,Inputs_A_Dr!I344,Inputs_A_Dr!I353,Inputs_A_Dr!I362)","v":"2019-12-31"},{"$f":"INDEX(Time_A!$D$23:$D$135,MATCH(X163,Time_A!$B$23:$B$135,0))","v":0}]
[null,{"$f":"$B$21","v":"CPI Index - Current Period"},null,null,{"$f":"$E$21","v":115.4},null,"CPI Index - Current Period",null,null,{"$f":"$E$21","v":115.4},null,"CPI Index - Current Period",null,null,{"$f":"$E$21","v":115.4},null,"CPI Index - Current Period",null,null,{"$f":"$E$21","v":115.4},null,"CPI Index - Current Period",null,null,{"$f":"$E$21","v":115.4}]
[null,"CPI Escalation",null,null,{"$f":"IF(E163=Zero,Zero,(E164-E163)/E163)","v":0},null,"CPI Escalation",null,null,{"$f":"IF(J163=Zero,Zero,(J164-J163)/J163)","v":0},null,"CPI Escalation",null,null,{"$f":"IF(O163=Zero,Zero,(O164-O163)/O163)","v":0},null,"CPI Escalation",null,null,{"$f":"IF(T163=Zero,Zero,(T164-T163)/T163)","v":0},null,"CPI Escalation",null,null,{"$f":"IF(Y163=Zero,Zero,(Y164-Y163)/Y163)","v":0}]
[null,"Cost - Post Escalation",{"$f":"C161","v":"$/kWh"},null,{"$f":"(One+E165)*E161","v":0.10274999999999999},null,"Cost - Post Escalation",{"$f":"H161","v":"$/kWh"},null,{"$f":"(One+J165)*J161","v":0.10563},null,"Cost - Post Escalation",{"$f":"M161","v":"$/kWh"},null,{"$f":"(One+O165)*O161","v":0.10501000000000001},null,"Cost - Post Escalation",{"$f":"R161","v":"$/kWh"},null,{"$f":"(One+T165)*T161","v":0.10179000000000001},null,"Cost - Post Escalation",{"$f":"W161","v":"$/kWh"},null,{"$f":"(One+Y165)*Y161","v":0.10662000000000001}]
[]
[null,{"$f":"Inputs_A_Dr!B369","v":"Wholesale volatility - small business"},null,null,null,null,{"$f":"B168","v":"Wholesale volatility - small business"},null,null,null,null,{"$f":"G168","v":"Wholesale volatility - small business"},null,null,null,null,{"$f":"L168","v":"Wholesale volatility - small business"},null,null,null,null,{"$f":"Q168","v":"Wholesale volatility - small business"}]
[null,"Cost - Before Escalation","$/kWh",null,{"$f":"CHOOSE($C$138,Inputs_A_Dr!I372,Inputs_A_Dr!I382,Inputs_A_Dr!I391,Inputs_A_Dr!I400,Inputs_A_Dr!I409)/Thousand","v":2.8000000000000003E-4},null,"Cost - Before Escalation","$/kWh",null,{"$f":"CHOOSE($H$138,Inputs_A_Dr!I372,Inputs_A_Dr!I382,Inputs_A_Dr!I391,Inputs_A_Dr!I400,Inputs_A_Dr!I409)/Thousand","v":3.5099999999999997E-4},null,"Cost - Before Escalation","$/kWh",null,{"$f":"CHOOSE($M$138,Inputs_A_Dr!I372,Inputs_A_Dr!I382,Inputs_A_Dr!I391,Inputs_A_Dr!I400,Inputs_A_Dr!I409)/Thousand","v":3.5999999999999997E-4},null,"Cost - Before Escalation","$/kWh",null,{"$f":"CHOOSE($R$138,Inputs_A_Dr!I372,Inputs_A_Dr!I382,Inputs_A_Dr!I391,Inputs_A_Dr!I400,Inputs_A_Dr!I409)/Thousand","v":2.5000000000000001E-4},null,"Cost - Before Escalation","$/kWh",null,{"$f":"CHOOSE($W$138,Inputs_A_Dr!I372,Inputs_A_Dr!I382,Inputs_A_Dr!I391,Inputs_A_Dr!I400,Inputs_A_Dr!I409)/Thousand","v":4.0000000000000002E-4}]
[]
[null,"CPI Index - Base Period",null,{"$f":"CHOOSE($C$138,Inputs_A_Dr!I373,Inputs_A_Dr!I383,Inputs_A_Dr!I392,Inputs_A_Dr!I401,Inputs_A_Dr!I410)","v":"2019-12-31"},{"$f":"INDEX(Time_A!$D$23:$D$135,MATCH(D171,Time_A!$B$23:$B$135,0))","v":0},null,"CPI Index - Base Period",null,{"$f":"CHOOSE($H$138,Inputs_A_Dr!I373,Inputs_A_Dr!I383,Inputs_A_Dr!I392,Inputs_A_Dr!I401,Inputs_A_Dr!I410)","v":"2019-12-31"},{"$f":"INDEX(Time_A!$D$23:$D$135,MATCH(I171,Time_A!$B$23:$B$135,0))","v":0},null,"CPI Index - Base Period",null,{"$f":"CHOOSE($M$138,Inputs_A_Dr!I373,Inputs_A_Dr!I383,Inputs_A_Dr!I392,Inputs_A_Dr!I401,Inputs_A_Dr!I410)","v":"2019-12-31"},{"$f":"INDEX(Time_A!$D$23:$D$135,MATCH(N171,Time_A!$B$23:$B$135,0))","v":0},null,"CPI Index - Base Period",null,{"$f":"CHOOSE($R$138,Inputs_A_Dr!I373,Inputs_A_Dr!I383,Inputs_A_Dr!I392,Inputs_A_Dr!I401,Inputs_A_Dr!I410)","v":"2019-12-31"},{"$f":"INDEX(Time_A!$D$23:$D$135,MATCH(S171,Time_A!$B$23:$B$135,0))","v":0},null,"CPI Index - Base Period",null,{"$f":"CHOOSE($W$138,Inputs_A_Dr!I373,Inputs_A_Dr!I383,Inputs_A_Dr!I392,Inputs_A_Dr!I401,Inputs_A_Dr!I410)","v":"2019-12-31"},{"$f":"INDEX(Time_A!$D$23:$D$135,MATCH(X171,Time_A!$B$23:$B$135,0))","v":0}]
[null,{"$f":"$B$21","v":"CPI Index - Current Period"},null,null,{"$f":"$E$21","v":115.4},null,"CPI Index - Current Period",null,null,{"$f":"$E$21","v":115.4},null,"CPI Index - Current Period",null,null,{"$f":"$E$21","v":115.4},null,"CPI Index - Current Period",null,null,{"$f":"$E$21","v":115.4},null,"CPI Index - Current Period",null,null,{"$f":"$E$21","v":115.4}]
[null,"CPI Escalation",null,null,{"$f":"IF(E171=Zero,Zero,(E172-E171)/E171)","v":0},null,"CPI Escalation",null,null,{"$f":"IF(J171=Zero,Zero,(J172-J171)/J171)","v":0},null,"CPI Escalation",null,null,{"$f":"IF(O171=Zero,Zero,(O172-O171)/O171)","v":0},null,"CPI Escalation",null,null,{"$f":"IF(T171=Zero,Zero,(T172-T171)/T171)","v":0},null,"CPI Escalation",null,null,{"$f":"IF(Y171=Zero,Zero,(Y172-Y171)/Y171)","v":0}]
[null,"Cost - Post Escalation",{"$f":"C169","v":"$/kWh"},null,{"$f":"(One+E173)*E169","v":2.8000000000000003E-4},null,"Cost - Post Escalation",{"$f":"H169","v":"$/kWh"},null,{"$f":"(One+J173)*J169","v":3.5099999999999997E-4},null,"Cost - Post Escalation",{"$f":"M169","v":"$/kWh"},null,{"$f":"(One+O173)*O169","v":3.5999999999999997E-4},null,"Cost - Post Escalation",{"$f":"R169","v":"$/kWh"},null,{"$f":"(One+T173)*T169","v":2.5000000000000001E-4},null,"Cost - Post Escalation",{"$f":"W169","v":"$/kWh"},null,{"$f":"(One+Y173)*Y169","v":4.0000000000000002E-4}]
[]
[null,{"$f":"B158","v":"Wholesale price - small business"},{"$f":"C169","v":"$/kWh"},null,{"$f":"SUM(E166,E174)","v":0.10303},null,{"$f":"$B176","v":"Wholesale price - small business"},{"$f":"H169","v":"$/kWh"},null,{"$f":"SUM(J166,J174)","v":0.10598100000000001},null,{"$f":"$B176","v":"Wholesale price - small business"},{"$f":"M169","v":"$/kWh"},null,{"$f":"SUM(O166,O174)","v":0.10537000000000001},null,{"$f":"$B176","v":"Wholesale price - small business"},{"$f":"R169","v":"$/kWh"},null,{"$f":"SUM(T166,T174)","v":0.10204000000000001},null,{"$f":"$B176","v":"Wholesale price - small business"},{"$f":"W169","v":"$/kWh"},null,{"$f":"SUM(Y166,Y174)","v":0.10702}]
[]
[{"$f":"MAX(A$2:OFFSET($A178,-One,0))+Sbsxn","v":1305.03},"Environmental programs "]
[]
[null,"Price",null,null,null,null,"Price",null,null,null,null,"Price",null,null,null,null,"Price",null,null,null,null,"Price"]
[]
[null,{"$f":"Inputs_A_Dr!B422","v":"Victorian energy upgrades (VEU)"},null,null,null,null,{"$f":"B182","v":"Victorian energy upgrades (VEU)"},null,null,null,null,{"$f":"G182","v":"Victorian energy upgrades (VEU)"},null,null,null,null,{"$f":"L182","v":"Victorian energy upgrades (VEU)"},null,null,null,null,{"$f":"Q182","v":"Victorian energy upgrades (VEU)"}]
[null,"Cost - Before Escalation",{"$f":"Inputs_A_Dr!C423","v":"$/certificate"},null,{"$f":"Inputs_A_Dr!I423","v":20.077197220894092},null,{"$f":"B183","v":"Cost - Before Escalation"},{"$f":"Inputs_A_Dr!C423","v":"$/certificate"},null,{"$f":"Inputs_A_Dr!I423","v":20.077197220894092},null,{"$f":"G183","v":"Cost - Before Escalation"},{"$f":"Inputs_A_Dr!C423","v":"$/certificate"},null,{"$f":"Inputs_A_Dr!I423","v":20.077197220894092},null,{"$f":"L183","v":"Cost - Before Escalation"},{"$f":"Inputs_A_Dr!C423","v":"$/certificate"},null,{"$f":"Inputs_A_Dr!I423","v":20.077197220894092},null,{"$f":"Q183","v":"Cost - Before Escalation"},{"$f":"Inputs_A_Dr!C423","v":"$/certificate"},null,{"$f":"Inputs_A_Dr!I423","v":20.077197220894092}]
[]
[null,"CPI Index - Base Period",null,{"$f":"Inputs_A_Dr!I424","v":"2019-09-30"},{"$f":"INDEX(Time_A!$D$23:$D$135,MATCH(D185,Time_A!$B$23:$B$135,0))","v":115.4},null,"CPI Index - Base Period",null,{"$f":"Inputs_A_Dr!I424","v":"2019-09-30"},{"$f":"INDEX(Time_A!$D$23:$D$135,MATCH(I185,Time_A!$B$23:$B$135,0))","v":115.4},null,"CPI Index - Base Period",null,{"$f":"Inputs_A_Dr!I424","v":"2019-09-30"},{"$f":"INDEX(Time_A!$D$23:$D$135,MATCH(N185,Time_A!$B$23:$B$135,0))","v":115.4},null,"CPI Index - Base Period",null,{"$f":"Inputs_A_Dr!I424","v":"2019-09-30"},{"$f":"INDEX(Time_A!$D$23:$D$135,MATCH(S185,Time_A!$B$23:$B$135,0))","v":115.4},null,"CPI Index - Base Period",null,{"$f":"Inputs_A_Dr!I424","v":"2019-09-30"},{"$f":"INDEX(Time_A!$D$23:$D$135,MATCH(X185,Time_A!$B$23:$B$135,0))","v":115.4}]
[null,{"$f":"$B$21","v":"CPI Index - Current Period"},null,null,{"$f":"$E$21","v":115.4},null,"CPI Index - Current Period",null,null,{"$f":"$E$21","v":115.4},null,"CPI Index - Current Period",null,null,{"$f":"$E$21","v":115.4},null,"CPI Index - Current Period",null,null,{"$f":"$E$21","v":115.4},null,"CPI Index - Current Period",null,null,{"$f":"$E$21","v":115.4}]
[null,"CPI Escalation",null,null,{"$f":"IF(E185=Zero,Zero,(E186-E185)/E185)","v":0},null,"CPI Escalation",null,null,{"$f":"IF(J185=Zero,Zero,(J186-J185)/J185)","v":0},null,"CPI Escalation",null,null,{"$f":"IF(O185=Zero,Zero,(O186-O185)/O185)","v":0},null,"CPI Escalation",null,null,{"$f":"IF(T185=Zero,Zero,(T186-T185)/T185)","v":0},null,"CPI Escalation",null,null,{"$f":"IF(Y185=Zero,Zero,(Y186-Y185)/Y185)","v":0}]
[null,"Cost - Post Escalation",{"$f":"C183","v":"$/certificate"},null,{"$f":"(One+E187)*E183","v":20.077197220894092},null,"Cost - Post Escalation",{"$f":"H183","v":"$/certificate"},null,{"$f":"(One+J187)*J183","v":20.077197220894092},null,"Cost - Post Escalation",{"$f":"M183","v":"$/certificate"},null,{"$f":"(One+O187)*O183","v":20.077197220894092},null,"Cost - Post Escalation",{"$f":"R183","v":"$/certificate"},null,{"$f":"(One+T187)*T183","v":20.077197220894092},null,"Cost - Post Escalation",{"$f":"W183","v":"$/certificate"},null,{"$f":"(One+Y187)*Y183","v":20.077197220894092}]
[]
[null,{"$f":"Inputs_A_Dr!B432","v":"Large-scale renewable energy target (LRET)"},null,null,null,null,"Large-scale renewable energy target (LRET)",null,null,null,null,"Large-scale renewable energy target (LRET)",null,null,null,null,"Large-scale renewable energy target (LRET)",null,null,null,null,"Large-scale renewable energy target (LRET)"]
[null,"Cost - Before Escalation",{"$f":"$C$183","v":"$/certificate"},null,{"$f":"Inputs_A_Dr!I433","v":45.13},null,"Cost - Before Escalation",{"$f":"$H$183","v":"$/certificate"},null,{"$f":"Inputs_A_Dr!I433","v":45.13},null,"Cost - Before Escalation",{"$f":"$M$183","v":"$/certificate"},null,{"$f":"Inputs_A_Dr!I433","v":45.13},null,"Cost - Before Escalation",{"$f":"$R$183","v":"$/certificate"},null,{"$f":"Inputs_A_Dr!I433","v":45.13},null,"Cost - Before Escalation",{"$f":"$W$183","v":"$/certificate"},null,{"$f":"Inputs_A_Dr!I433","v":45.13}]
[]
[null,"CPI Index - Base Period",null,{"$f":"Inputs_A_Dr!I434","v":"2019-12-31"},{"$f":"INDEX(Time_A!$D$23:$D$135,MATCH(D193,Time_A!$B$23:$B$135,0))","v":0},null,"CPI Index - Base Period",null,{"$f":"Inputs_A_Dr!I434","v":"2019-12-31"},{"$f":"INDEX(Time_A!$D$23:$D$135,MATCH(I193,Time_A!$B$23:$B$135,0))","v":0},null,"CPI Index - Base Period",null,{"$f":"Inputs_A_Dr!I434","v":"2019-12-31"},{"$f":"INDEX(Time_A!$D$23:$D$135,MATCH(N193,Time_A!$B$23:$B$135,0))","v":0},null,"CPI Index - Base Period",null,{"$f":"Inputs_A_Dr!I434","v":"2019-12-31"},{"$f":"INDEX(Time_A!$D$23:$D$135,MATCH(S193,Time_A!$B$23:$B$135,0))","v":0},null,"CPI Index - Base Period",null,{"$f":"Inputs_A_Dr!I434","v":"2019-12-31"},{"$f":"INDEX(Time_A!$D$23:$D$135,MATCH(X193,Time_A!$B$23:$B$135,0))","v":0}]
[null,{"$f":"$B$21","v":"CPI Index - Current Period"},null,null,{"$f":"$E$21","v":115.4},null,"CPI Index - Current Period",null,null,{"$f":"$E$21","v":115.4},null,"CPI Index - Current Period",null,null,{"$f":"$E$21","v":115.4},null,"CPI Index - Current Period",null,null,{"$f":"$E$21","v":115.4},null,"CPI Index - Current Period",null,null,{"$f":"$E$21","v":115.4}]
[null,"CPI Escalation",null,null,{"$f":"IF(E193=Zero,Zero,(E194-E193)/E193)","v":0},null,"CPI Escalation",null,null,{"$f":"IF(J193=Zero,Zero,(J194-J193)/J193)","v":0},null,"CPI Escalation",null,null,{"$f":"IF(O193=Zero,Zero,(O194-O193)/O193)","v":0},null,"CPI Escalation",null,null,{"$f":"IF(T193=Zero,Zero,(T194-T193)/T193)","v":0},null,"CPI Escalation",null,null,{"$f":"IF(Y193=Zero,Zero,(Y194-Y193)/Y193)","v":0}]
[null,"Cost - Post Escalation",{"$f":"C191","v":"$/certificate"},null,{"$f":"(One+E195)*E191","v":45.13},null,"Cost - Post Escalation",{"$f":"H191","v":"$/certificate"},null,{"$f":"(One+J195)*J191","v":45.13},null,"Cost - Post Escalation",{"$f":"M191","v":"$/certificate"},null,{"$f":"(One+O195)*O191","v":45.13},null,"Cost - Post Escalation",{"$f":"R191","v":"$/certificate"},null,{"$f":"(One+T195)*T191","v":45.13},null,"Cost - Post Escalation",{"$f":"W191","v":"$/certificate"},null,{"$f":"(One+Y195)*Y191","v":45.13}]
[]
[null,{"$f":"Inputs_A_Dr!B471","v":"Small-scale renewable energy scheme (SRES)"},null,null,null,null,"Small-scale renewable energy scheme (SRES)",null,null,null,null,"Small-scale renewable energy scheme (SRES)",null,null,null,null,"Small-scale renewable energy scheme (SRES)",null,null,null,null,"Small-scale renewable energy scheme (SRES)"]
[null,"Cost - Before Escalation",{"$f":"$C$183","v":"$/certificate"},null,{"$f":"Inputs_A_Dr!I442","v":40},null,"Cost - Before Escalation",{"$f":"$H$183","v":"$/certificate"},null,{"$f":"Inputs_A_Dr!I442","v":40},null,"Cost - Before Escalation",{"$f":"$M$183","v":"$/certificate"},null,{"$f":"Inputs_A_Dr!I442","v":40},null,"Cost - Before Escalation",{"$f":"$R$183","v":"$/certificate"},null,{"$f":"Inputs_A_Dr!I442","v":40},null,"Cost - Before Escalation",{"$f":"$W$183","v":"$/certificate"},null,{"$f":"Inputs_A_Dr!I442","v":40}]
[]
[null,"CPI Index - Base Period",null,{"$f":"Inputs_A_Dr!I443","v":"2019-12-31"},{"$f":"INDEX(Time_A!$D$23:$D$135,MATCH(D201,Time_A!$B$23:$B$135,0))","v":0},null,"CPI Index - Base Period",null,{"$f":"Inputs_A_Dr!I443","v":"2019-12-31"},{"$f":"INDEX(Time_A!$D$23:$D$135,MATCH(I201,Time_A!$B$23:$B$135,0))","v":0},null,"CPI Index - Base Period",null,{"$f":"Inputs_A_Dr!I443","v":"2019-12-31"},{"$f":"INDEX(Time_A!$D$23:$D$135,MATCH(N201,Time_A!$B$23:$B$135,0))","v":0},null,"CPI Index - Base Period",null,{"$f":"Inputs_A_Dr!I443","v":"2019-12-31"},{"$f":"INDEX(Time_A!$D$23:$D$135,MATCH(S201,Time_A!$B$23:$B$135,0))","v":0},null,"CPI Index - Base Period",null,{"$f":"Inputs_A_Dr!I443","v":"2019-12-31"},{"$f":"INDEX(Time_A!$D$23:$D$135,MATCH(X201,Time_A!$B$23:$B$135,0))","v":0}]
[null,{"$f":"$B$21","v":"CPI Index - Current Period"},null,null,{"$f":"$E$21","v":115.4},null,"CPI Index - Current Period",null,null,{"$f":"$E$21","v":115.4},null,"CPI Index - Current Period",null,null,{"$f":"$E$21","v":115.4},null,"CPI Index - Current Period",null,null,{"$f":"$E$21","v":115.4},null,"CPI Index - Current Period",null,null,{"$f":"$E$21","v":115.4}]
[null,"CPI Escalation",null,null,{"$f":"IF(E201=Zero,Zero,(E202-E201)/E201)","v":0},null,"CPI Escalation",null,null,{"$f":"IF(J201=Zero,Zero,(J202-J201)/J201)","v":0},null,"CPI Escalation",null,null,{"$f":"IF(O201=Zero,Zero,(O202-O201)/O201)","v":0},null,"CPI Escalation",null,null,{"$f":"IF(T201=Zero,Zero,(T202-T201)/T201)","v":0},null,"CPI Escalation",null,null,{"$f":"IF(Y201=Zero,Zero,(Y202-Y201)/Y201)","v":0}]
[null,"Cost - Post Escalation",{"$f":"C199","v":"$/certificate"},null,{"$f":"(One+E203)*E199","v":40},null,"Cost - Post Escalation",{"$f":"H199","v":"$/certificate"},null,{"$f":"(One+J203)*J199","v":40},null,"Cost - Post Escalation",{"$f":"M199","v":"$/certificate"},null,{"$f":"(One+O203)*O199","v":40},null,"Cost - Post Escalation",{"$f":"R199","v":"$/certificate"},null,{"$f":"(One+T203)*T199","v":40},null,"Cost - Post Escalation",{"$f":"W199","v":"$/certificate"},null,{"$f":"(One+Y203)*Y199","v":40}]
[]
[null,"Liability",null,null,null,null,"Liability",null,null,null,null,"Liability",null,null,null,null,"Liability",null,null,null,null,"Liability"]
[]
[null,{"$f":"B182","v":"Victorian energy upgrades (VEU)"},null,null,null,null,{"$f":"G182","v":"Victorian energy upgrades (VEU)"},null,null,null,null,{"$f":"L182","v":"Victorian energy upgrades (VEU)"},null,null,null,null,{"$f":"Q182","v":"Victorian energy upgrades (VEU)"},null,null,null,null,{"$f":"V182","v":"Victorian energy upgrades (VEU)"}]
[null,"Liability",{"$f":"Inputs_A_Dr!C453","v":"%/year"},null,{"$f":"Inputs_A_Dr!I453","v":0.15418999999999999},null,"Liability",{"$f":"Inputs_A_Dr!C453","v":"%/year"},null,{"$f":"Inputs_A_Dr!I453","v":0.15418999999999999},null,"Liability",{"$f":"Inputs_A_Dr!C453","v":"%/year"},null,{"$f":"Inputs_A_Dr!I453","v":0.15418999999999999},null,"Liability",{"$f":"Inputs_A_Dr!C453","v":"%/year"},null,{"$f":"Inputs_A_Dr!I453","v":0.15418999999999999},null,"Liability",{"$f":"Inputs_A_Dr!C453","v":"%/year"},null,{"$f":"Inputs_A_Dr!I453","v":0.15418999999999999}]
[]
[null,{"$f":"B190","v":"Large-scale renewable energy target (LRET)"},null,null,null,null,{"$f":"G190","v":"Large-scale renewable energy target (LRET)"},null,null,null,null,{"$f":"L190","v":"Large-scale renewable energy target (LRET)"},null,null,null,null,{"$f":"Q190","v":"Large-scale renewable energy target (LRET)"},null,null,null,null,{"$f":"V190","v":"Large-scale renewable energy target (LRET)"}]
[null,"Liability",{"$f":"$C$209","v":"%/year"},null,{"$f":"Inputs_A_Dr!I463","v":0.20150000000000001},null,"Liability",{"$f":"$H$209","v":"%/year"},null,{"$f":"Inputs_A_Dr!I463","v":0.20150000000000001},null,"Liability",{"$f":"$M$209","v":"%/year"},null,{"$f":"Inputs_A_Dr!I463","v":0.20150000000000001},null,"Liability",{"$f":"$R$209","v":"%/year"},null,{"$f":"Inputs_A_Dr!I463","v":0.20150000000000001},null,"Liability",{"$f":"$W$209","v":"%/year"},null,{"$f":"Inputs_A_Dr!I463","v":0.20150000000000001}]
[]
[null,{"$f":"B198","v":"Small-scale renewable energy scheme (SRES)"},null,null,null,null,{"$f":"G198","v":"Small-scale renewable energy scheme (SRES)"},null,null,null,null,{"$f":"L198","v":"Small-scale renewable energy scheme (SRES)"},null,null,null,null,{"$f":"Q198","v":"Small-scale renewable energy scheme (SRES)"},null,null,null,null,{"$f":"V198","v":"Small-scale renewable energy scheme (SRES)"}]
[null,"Liability",{"$f":"$C$209","v":"%/year"},null,{"$f":"Inputs_A_Dr!I472","v":0.14560000000000001},null,"Liability",{"$f":"$H$209","v":"%/year"},null,{"$f":"Inputs_A_Dr!I472","v":0.14560000000000001},null,"Liability",{"$f":"$M$209","v":"%/year"},null,{"$f":"Inputs_A_Dr!I472","v":0.14560000000000001},null,"Liability",{"$f":"$R$209","v":"%/year"},null,{"$f":"Inputs_A_Dr!I472","v":0.14560000000000001},null,"Liability",{"$f":"$W$209","v":"%/year"},null,{"$f":"Inputs_A_Dr!I472","v":0.14560000000000001}]
[]
[null,{"$f":"B178","v":"Environmental programs "},"$/kWh",null,{"$f":"(E188*E209+E196*E212+E204*E215)/Thousand","v":1.8013398039489658E-2},null,{"$f":"$B217","v":"Environmental programs "},"$/kWh",null,{"$f":"(J188*J209+J196*J212+J204*J215)/Thousand","v":1.8013398039489658E-2},null,{"$f":"$B217","v":"Environmental programs "},"$/kWh",null,{"$f":"(O188*O209+O196*O212+O204*O215)/Thousand","v":1.8013398039489658E-2},null,{"$f":"$B217","v":"Environmental programs "},"$/kWh",null,{"$f":"(T188*T209+T196*T212+T204*T215)/Thousand","v":1.8013398039489658E-2},null,{"$f":"$B217","v":"Environmental programs "},"$/kWh",null,{"$f":"(Y188*Y209+Y196*Y212+Y204*Y215)/Thousand","v":1.8013398039489658E-2}]
[]
[{"$f":"MAX(A$2:OFFSET($A219,-One,0))+Sbsxn","v":1305.04},{"$f":"Inputs_A_Dr!B483","v":"Ancillary"}]
[]
[null,{"$f":"Inputs_A_Dr!B485","v":"General NEM fees"},null,null,null,null,{"$f":"Inputs_A_Dr!B485","v":"General NEM fees"},null,null,null,null,{"$f":"Inputs_A_Dr!B485","v":"General NEM fees"},null,null,null,null,{"$f":"Inputs_A_Dr!B485","v":"General NEM fees"},null,null,null,null,{"$f":"Inputs_A_Dr!B485","v":"General NEM fees"}]
[null,"Cost - Before Escalation","$/kWh",null,{"$f":"Inputs_A_Dr!I486/Thousand","v":5.2999999999999998E-4},null,"Cost - Before Escalation","$/kWh",null,{"$f":"Inputs_A_Dr!I486/Thousand","v":5.2999999999999998E-4},null,"Cost - Before Escalation","$/kWh",null,{"$f":"Inputs_A_Dr!I486/Thousand","v":5.2999999999999998E-4},null,"Cost - Before Escalation","$/kWh",null,{"$f":"Inputs_A_Dr!I486/Thousand","v":5.2999999999999998E-4},null,"Cost - Before Escalation","$/kWh",null,{"$f":"Inputs_A_Dr!I486/Thousand","v":5.2999999999999998E-4}]
[]
[null,"CPI Index - Base Period",null,{"$f":"Inputs_A_Dr!I487","v":"2019-12-31"},{"$f":"INDEX(Time_A!$D$23:$D$135,MATCH(D224,Time_A!$B$23:$B$135,0))","v":0},null,{"$f":"B224","v":"CPI Index - Base Period"},null,{"$f":"Inputs_A_Dr!I487","v":"2019-12-31"},{"$f":"INDEX(Time_A!$D$23:$D$135,MATCH(I224,Time_A!$B$23:$B$135,0))","v":0},null,{"$f":"G224","v":"CPI Index - Base Period"},null,{"$f":"Inputs_A_Dr!I487","v":"2019-12-31"},{"$f":"INDEX(Time_A!$D$23:$D$135,MATCH(N224,Time_A!$B$23:$B$135,0))","v":0},null,{"$f":"L224","v":"CPI Index - Base Period"},null,{"$f":"Inputs_A_Dr!I487","v":"2019-12-31"},{"$f":"INDEX(Time_A!$D$23:$D$135,MATCH(S224,Time_A!$B$23:$B$135,0))","v":0},null,{"$f":"Q224","v":"CPI Index - Base Period"},null,{"$f":"Inputs_A_Dr!I487","v":"2019-12-31"},{"$f":"INDEX(Time_A!$D$23:$D$135,MATCH(X224,Time_A!$B$23:$B$135,0))","v":0}]
[null,{"$f":"$B$21","v":"CPI Index - Current Period"},null,null,{"$f":"$E$21","v":115.4},null,"CPI Index - Current Period",null,null,{"$f":"$E$21","v":115.4},null,"CPI Index - Current Period",null,null,{"$f":"$E$21","v":115.4},null,"CPI Index - Current Period",null,null,{"$f":"$E$21","v":115.4},null,"CPI Index - Current Period",null,null,{"$f":"$E$21","v":115.4}]
[null,"CPI Escalation",null,null,{"$f":"IF(E224=Zero,Zero,(E225-E224)/E224)","v":0},null,"CPI Escalation",null,null,{"$f":"IF(J224=Zero,Zero,(J225-J224)/J224)","v":0},null,"CPI Escalation",null,null,{"$f":"IF(O224=Zero,Zero,(O225-O224)/O224)","v":0},null,"CPI Escalation",null,null,{"$f":"IF(T224=Zero,Zero,(T225-T224)/T224)","v":0},null,"CPI Escalation",null,null,{"$f":"IF(Y224=Zero,Zero,(Y225-Y224)/Y224)","v":0}]
[null,"Cost - Post Escalation",{"$f":"C222","v":"$/kWh"},null,{"$f":"(One+E226)*E222","v":5.2999999999999998E-4},null,"Cost - Post Escalation",{"$f":"H222","v":"$/kWh"},null,{"$f":"(One+J226)*J222","v":5.2999999999999998E-4},null,"Cost - Post Escalation",{"$f":"M222","v":"$/kWh"},null,{"$f":"(One+O226)*O222","v":5.2999999999999998E-4},null,"Cost - Post Escalation",{"$f":"R222","v":"$/kWh"},null,{"$f":"(One+T226)*T222","v":5.2999999999999998E-4},null,"Cost - Post Escalation",{"$f":"W222","v":"$/kWh"},null,{"$f":"(One+Y226)*Y222","v":5.2999999999999998E-4}]
[]
[null,{"$f":"Inputs_A_Dr!B494","v":"Full retail competition (FRC) operations"},null,null,null,null,"Full retail competition (FRC) operations",null,null,null,null,"Full retail competition (FRC) operations",null,null,null,null,"Full retail competition (FRC) operations",null,null,null,null,"Full retail competition (FRC) operations"]
[null,"Cost - Before Escalation","$/kWh",null,{"$f":"Inputs_A_Dr!I495/Thousand","v":8.1000000000000004E-5},null,"Cost - Before Escalation","$/kWh",null,{"$f":"Inputs_A_Dr!I495/Thousand","v":8.1000000000000004E-5},null,"Cost - Before Escalation","$/kWh",null,{"$f":"Inputs_A_Dr!I495/Thousand","v":8.1000000000000004E-5},null,"Cost - Before Escalation","$/kWh",null,{"$f":"Inputs_A_Dr!I495/Thousand","v":8.1000000000000004E-5},null,"Cost - Before Escalation","$/kWh",null,{"$f":"Inputs_A_Dr!I495/Thousand","v":8.1000000000000004E-5}]
[]
[null,"CPI Index - Base Period",null,{"$f":"Inputs_A_Dr!I496","v":"2019-12-31"},{"$f":"INDEX(Time_A!$D$23:$D$135,MATCH(D232,Time_A!$B$23:$B$135,0))","v":0},null,"CPI Index - Base Period",null,{"$f":"Inputs_A_Dr!I496","v":"2019-12-31"},{"$f":"INDEX(Time_A!$D$23:$D$135,MATCH(I232,Time_A!$B$23:$B$135,0))","v":0},null,"CPI Index - Base Period",null,{"$f":"Inputs_A_Dr!I496","v":"2019-12-31"},{"$f":"INDEX(Time_A!$D$23:$D$135,MATCH(N232,Time_A!$B$23:$B$135,0))","v":0},null,"CPI Index - Base Period",null,{"$f":"Inputs_A_Dr!I496","v":"2019-12-31"},{"$f":"INDEX(Time_A!$D$23:$D$135,MATCH(S232,Time_A!$B$23:$B$135,0))","v":0},null,"CPI Index - Base Period",null,{"$f":"Inputs_A_Dr!I496","v":"2019-12-31"},{"$f":"INDEX(Time_A!$D$23:$D$135,MATCH(X232,Time_A!$B$23:$B$135,0))","v":0}]
[null,{"$f":"$B$21","v":"CPI Index - Current Period"},null,null,{"$f":"$E$21","v":115.4},null,"CPI Index - Current Period",null,null,{"$f":"$E$21","v":115.4},null,"CPI Index - Current Period",null,null,{"$f":"$E$21","v":115.4},null,"CPI Index - Current Period",null,null,{"$f":"$E$21","v":115.4},null,"CPI Index - Current Period",null,null,{"$f":"$E$21","v":115.4}]
[null,"CPI Escalation",null,null,{"$f":"IF(E232=Zero,Zero,(E233-E232)/E232)","v":0},null,"CPI Escalation",null,null,{"$f":"IF(J232=Zero,Zero,(J233-J232)/J232)","v":0},null,"CPI Escalation",null,null,{"$f":"IF(O232=Zero,Zero,(O233-O232)/O232)","v":0},null,"CPI Escalation",null,null,{"$f":"IF(T232=Zero,Zero,(T233-T232)/T232)","v":0},null,"CPI Escalation",null,null,{"$f":"IF(Y232=Zero,Zero,(Y233-Y232)/Y232)","v":0}]
[null,"Cost - Post Escalation",{"$f":"C230","v":"$/kWh"},null,{"$f":"(One+E234)*E230","v":8.1000000000000004E-5},null,"Cost - Post Escalation",{"$f":"H230","v":"$/kWh"},null,{"$f":"(One+J234)*J230","v":8.1000000000000004E-5},null,"Cost - Post Escalation",{"$f":"M230","v":"$/kWh"},null,{"$f":"(One+O234)*O230","v":8.1000000000000004E-5},null,"Cost - Post Escalation",{"$f":"R230","v":"$/kWh"},null,{"$f":"(One+T234)*T230","v":8.1000000000000004E-5},null,"Cost - Post Escalation",{"$f":"W230","v":"$/kWh"},null,{"$f":"(One+Y234)*Y230","v":8.1000000000000004E-5}]
[]
[null,{"$f":"Inputs_A_Dr!B503","v":"National transmission planner"},null,null,null,null,"National transmission planner",null,null,null,null,"National transmission planner",null,null,null,null,"National transmission planner",null,null,null,null,"National transmission planner"]
[null,"Cost - Before Escalation","$/kWh",null,{"$f":"Inputs_A_Dr!I504/Thousand","v":2.5895000000000002E-5},null,"Cost - Before Escalation","$/kWh",null,{"$f":"Inputs_A_Dr!I504/Thousand","v":2.5895000000000002E-5},null,"Cost - Before Escalation","$/kWh",null,{"$f":"Inputs_A_Dr!I504/Thousand","v":2.5895000000000002E-5},null,"Cost - Before Escalation","$/kWh",null,{"$f":"Inputs_A_Dr!I504/Thousand","v":2.5895000000000002E-5},null,"Cost - Before Escalation","$/kWh",null,{"$f":"Inputs_A_Dr!I504/Thousand","v":2.5895000000000002E-5}]
[]
[null,"CPI Index - Base Period",null,{"$f":"Inputs_A_Dr!I505","v":"2019-12-31"},{"$f":"INDEX(Time_A!$D$23:$D$135,MATCH(D240,Time_A!$B$23:$B$135,0))","v":0},null,"CPI Index - Base Period",null,{"$f":"Inputs_A_Dr!I505","v":"2019-12-31"},{"$f":"INDEX(Time_A!$D$23:$D$135,MATCH(I240,Time_A!$B$23:$B$135,0))","v":0},null,"CPI Index - Base Period",null,{"$f":"Inputs_A_Dr!I505","v":"2019-12-31"},{"$f":"INDEX(Time_A!$D$23:$D$135,MATCH(N240,Time_A!$B$23:$B$135,0))","v":0},null,"CPI Index - Base Period",null,{"$f":"Inputs_A_Dr!I505","v":"2019-12-31"},{"$f":"INDEX(Time_A!$D$23:$D$135,MATCH(S240,Time_A!$B$23:$B$135,0))","v":0},null,"CPI Index - Base Period",null,{"$f":"Inputs_A_Dr!I505","v":"2019-12-31"},{"$f":"INDEX(Time_A!$D$23:$D$135,MATCH(X240,Time_A!$B$23:$B$135,0))","v":0}]
[null,{"$f":"$B$21","v":"CPI Index - Current Period"},null,null,{"$f":"$E$21","v":115.4},null,"CPI Index - Current Period",null,null,{"$f":"$E$21","v":115.4},null,"CPI Index - Current Period",null,null,{"$f":"$E$21","v":115.4},null,"CPI Index - Current Period",null,null,{"$f":"$E$21","v":115.4},null,"CPI Index - Current Period",null,null,{"$f":"$E$21","v":115.4}]
[null,"CPI Escalation",null,null,{"$f":"IF(E240=Zero,Zero,(E241-E240)/E240)","v":0},null,"CPI Escalation",null,null,{"$f":"IF(J240=Zero,Zero,(J241-J240)/J240)","v":0},null,"CPI Escalation",null,null,{"$f":"IF(O240=Zero,Zero,(O241-O240)/O240)","v":0},null,"CPI Escalation",null,null,{"$f":"IF(T240=Zero,Zero,(T241-T240)/T240)","v":0},null,"CPI Escalation",null,null,{"$f":"IF(Y240=Zero,Zero,(Y241-Y240)/Y240)","v":0}]
[null,"Cost - Post Escalation",{"$f":"C238","v":"$/kWh"},null,{"$f":"(One+E242)*E238","v":2.5895000000000002E-5},null,"Cost - Post Escalation",{"$f":"H238","v":"$/kWh"},null,{"$f":"(One+J242)*J238","v":2.5895000000000002E-5},null,"Cost - Post Escalation",{"$f":"M238","v":"$/kWh"},null,{"$f":"(One+O242)*O238","v":2.5895000000000002E-5},null,"Cost - Post Escalation",{"$f":"R238","v":"$/kWh"},null,{"$f":"(One+T242)*T238","v":2.5895000000000002E-5},null,"Cost - Post Escalation",{"$f":"W238","v":"$/kWh"},null,{"$f":"(One+Y242)*Y238","v":2.5895000000000002E-5}]
[]
[null,{"$f":"Inputs_A_Dr!B512","v":"Ancillary services"},null,null,null,null,"Ancillary services",null,null,null,null,"Ancillary services",null,null,null,null,"Ancillary services",null,null,null,null,"Ancillary services"]
[null,"Cost - Before Escalation","$/kWh",null,{"$f":"Inputs_A_Dr!I513/Thousand","v":3.0428128149190443E-4},null,"Cost - Before Escalation","$/kWh",null,{"$f":"Inputs_A_Dr!I513/Thousand","v":3.0428128149190443E-4},null,"Cost - Before Escalation","$/kWh",null,{"$f":"Inputs_A_Dr!I513/Thousand","v":3.0428128149190443E-4},null,"Cost - Before Escalation","$/kWh",null,{"$f":"Inputs_A_Dr!I513/Thousand","v":3.0428128149190443E-4},null,"Cost - Before Escalation","$/kWh",null,{"$f":"Inputs_A_Dr!I513/Thousand","v":3.0428128149190443E-4}]
[]
[null,"CPI Index - Base Period",null,{"$f":"Inputs_A_Dr!I514","v":"2019-06-30"},{"$f":"INDEX(Time_A!$D$23:$D$135,MATCH(D248,Time_A!$B$23:$B$135,0))","v":114.8},null,"CPI Index - Base Period",null,{"$f":"Inputs_A_Dr!I514","v":"2019-06-30"},{"$f":"INDEX(Time_A!$D$23:$D$135,MATCH(I248,Time_A!$B$23:$B$135,0))","v":114.8},null,"CPI Index - Base Period",null,{"$f":"Inputs_A_Dr!I514","v":"2019-06-30"},{"$f":"INDEX(Time_A!$D$23:$D$135,MATCH(N248,Time_A!$B$23:$B$135,0))","v":114.8},null,"CPI Index - Base Period",null,{"$f":"Inputs_A_Dr!I514","v":"2019-06-30"},{"$f":"INDEX(Time_A!$D$23:$D$135,MATCH(S248,Time_A!$B$23:$B$135,0))","v":114.8},null,"CPI Index - Base Period",null,{"$f":"Inputs_A_Dr!I514","v":"2019-06-30"},{"$f":"INDEX(Time_A!$D$23:$D$135,MATCH(X248,Time_A!$B$23:$B$135,0))","v":114.8}]
[null,{"$f":"$B$21","v":"CPI Index - Current Period"},null,null,{"$f":"$E$21","v":115.4},null,"CPI Index - Current Period",null,null,{"$f":"$E$21","v":115.4},null,"CPI Index - Current Period",null,null,{"$f":"$E$21","v":115.4},null,"CPI Index - Current Period",null,null,{"$f":"$E$21","v":115.4},null,"CPI Index - Current Period",null,null,{"$f":"$E$21","v":115.4}]
[null,"CPI Escalation",null,null,{"$f":"IF(E248=Zero,Zero,(E249-E248)/E248)","v":5.226480836237008E-3},null,"CPI Escalation",null,null,{"$f":"IF(J248=Zero,Zero,(J249-J248)/J248)","v":5.226480836237008E-3},null,"CPI Escalation",null,null,{"$f":"IF(O248=Zero,Zero,(O249-O248)/O248)","v":5.226480836237008E-3},null,"CPI Escalation",null,null,{"$f":"IF(T248=Zero,Zero,(T249-T248)/T248)","v":5.226480836237008E-3},null,"CPI Escalation",null,null,{"$f":"IF(Y248=Zero,Zero,(Y249-Y248)/Y248)","v":5.226480836237008E-3}]
[null,"Cost - Post Escalation",{"$f":"C246","v":"$/kWh"},null,{"$f":"(One+E250)*E246","v":3.0587160177844753E-4},null,"Cost - Post Escalation",{"$f":"H246","v":"$/kWh"},null,{"$f":"(One+J250)*J246","v":3.0587160177844753E-4},null,"Cost - Post Escalation",{"$f":"M246","v":"$/kWh"},null,{"$f":"(One+O250)*O246","v":3.0587160177844753E-4},null,"Cost - Post Escalation",{"$f":"R246","v":"$/kWh"},null,{"$f":"(One+T250)*T246","v":3.0587160177844753E-4},null,"Cost - Post Escalation",{"$f":"W246","v":"$/kWh"},null,{"$f":"(One+Y250)*Y246","v":3.0587160177844753E-4}]
[]
[null,{"$f":"B219","v":"Ancillary"},{"$f":"C235","v":"$/kWh"},null,{"$f":"SUM(E227,E235,E243,E251)","v":9.4276660177844743E-4},null,{"$f":"$B253","v":"Ancillary"},{"$f":"H235","v":"$/kWh"},null,{"$f":"SUM(J227,J235,J243,J251)","v":9.4276660177844743E-4},null,{"$f":"$B253","v":"Ancillary"},{"$f":"M235","v":"$/kWh"},null,{"$f":"SUM(O227,O235,O243,O251)","v":9.4276660177844743E-4},null,{"$f":"$B253","v":"Ancillary"},{"$f":"R235","v":"$/kWh"},null,{"$f":"SUM(T227,T235,T243,T251)","v":9.4276660177844743E-4},null,{"$f":"$B253","v":"Ancillary"},{"$f":"W235","v":"$/kWh"},null,{"$f":"SUM(Y227,Y235,Y243,Y251)","v":9.4276660177844743E-4}]
[]
[{"$f":"ROUNDDOWN(MAX($A$7:OFFSET(A255,-One,0),$A$2*Sht)+Sxn,0)","v":1306},"Other"]
[]
[{"$f":"MAX(A$2:OFFSET($A257,-One,0))+Sbsxn","v":1306.01},"Network loss factors"]
[]
[null,{"$f":"$B$13","v":"Ausnet"},{"$f":"$B$12","v":1},null,null,null,{"$f":"$G$13","v":"Citipower"},{"$f":"$G$12","v":2},null,null,null,{"$f":"$L$13","v":"Jemena"},{"$f":"$L$12","v":3},null,null,null,{"$f":"$Q$13","v":"Powercor"},{"$f":"$Q$12","v":4},null,null,null,{"$f":"$V$13","v":"United Energy"},{"$f":"$V$12","v":5}]
[null,{"$f":"B257","v":"Network loss factors"},"%",null,{"$f":"CHOOSE($C$259,Inputs_A_Dr!I850,Inputs_A_Dr!I851,Inputs_A_Dr!I852,Inputs_A_Dr!I853,Inputs_A_Dr!I854)*CHOOSE($C$259,Inputs_A_Dr!I838,Inputs_A_Dr!I839,Inputs_A_Dr!I840,Inputs_A_Dr!I841,Inputs_A_Dr!I842)-One","v":5.2979102777777731E-2},null,{"$f":"$B260","v":"Network loss factors"},"%",null,{"$f":"CHOOSE($H$259,Inputs_A_Dr!I850,Inputs_A_Dr!I851,Inputs_A_Dr!I852,Inputs_A_Dr!I853,Inputs_A_Dr!I854)*CHOOSE($H$259,Inputs_A_Dr!I838,Inputs_A_Dr!I839,Inputs_A_Dr!I840,Inputs_A_Dr!I841,Inputs_A_Dr!I842)-One","v":4.4791974000000012E-2},null,{"$f":"$B260","v":"Network loss factors"},"%",null,{"$f":"CHOOSE($M$259,Inputs_A_Dr!I850,Inputs_A_Dr!I851,Inputs_A_Dr!I852,Inputs_A_Dr!I853,Inputs_A_Dr!I854)*CHOOSE($M$259,Inputs_A_Dr!I838,Inputs_A_Dr!I839,Inputs_A_Dr!I840,Inputs_A_Dr!I841,Inputs_A_Dr!I842)-One","v":4.0133119999999911E-2},null,{"$f":"$B260","v":"Network loss factors"},"%",null,{"$f":"CHOOSE($R$259,Inputs_A_Dr!I850,Inputs_A_Dr!I851,Inputs_A_Dr!I852,Inputs_A_Dr!I853,Inputs_A_Dr!I854)*CHOOSE($R$259,Inputs_A_Dr!I838,Inputs_A_Dr!I839,Inputs_A_Dr!I840,Inputs_A_Dr!I841,Inputs_A_Dr!I842)-One","v":4.6288547499999888E-2},null,{"$f":"$B260","v":"Network loss factors"},"%",null,{"$f":"CHOOSE($W$259,Inputs_A_Dr!I850,Inputs_A_Dr!I851,Inputs_A_Dr!I852,Inputs_A_Dr!I853,Inputs_A_Dr!I854)*CHOOSE($W$259,Inputs_A_Dr!I838,Inputs_A_Dr!I839,Inputs_A_Dr!I840,Inputs_A_Dr!I841,Inputs_A_Dr!I842)-One","v":5.2634590000000037E-2}]
[]
["Distribution Zone 1"]
[]
[{"$f":"ROUNDDOWN(MAX($A$7:OFFSET(A264,-One,0),$A$2*Sht)+Sxn,0)","v":1307},"Residential"]
[]
[{"$f":"MAX(A$2:OFFSET($A266,-One,0))+Sbsxn","v":1307.01},{"$f":"B27","v":"Fixed Costs"}]
[null,null,null,null,"Cost value","Supply charge per day",null,null,null,"Bill",{"$f":"Gen_A!$B$105&\" kWh/yr\"","v":"2000 kWh/yr"},{"$f":"Gen_A!$B$106&\" kWh/yr\"","v":"4000 kWh/yr"},{"$f":"Gen_A!$B$107&\" kWh/yr\"","v":"8000 kWh/yr"}]
[null,null,null,null,null,null,null,null,null,"Total Consumption",{"$f":"Gen_A!$B$105","v":2000},{"$f":"Gen_A!$B$106","v":4000},{"$f":"Gen_A!$B$107","v":8000}]
[]
[null,{"$f":"B28","v":"Retail operating cost"},"$/customer",null,{"$f":"E28","v":134.70034843205576},null,null,null,null,null,{"$f":"$E270","v":134.70034843205576},{"$f":"$E270","v":134.70034843205576},134.70034843205576]
[null,"Customer acquisition and retention cost","$/customer",null,{"$f":"E29","v":38.19860627177701},null,null,null,null,null,{"$f":"$E271","v":38.19860627177701},38.19860627177701,38.19860627177701]
[null,"Network supply charge - Residential","$/customer",null,{"$f":"E30","v":179.45854513584575},null,null,null,null,null,179.45854513584575,179.45854513584575,179.45854513584575]
[null,{"$f":"B32","v":"Ancillary"},{"$f":"C32","v":"$/customer"},null,{"$f":"E32","v":4.32096369186677},null,null,null,null,null,4.32096369186677,4.32096369186677,4.32096369186677]
[null,{"$f":"B33","v":"Feed-in tariff (FiT)"},{"$f":"C33","v":"$/customer"},null,{"$f":"E33","v":8.5598770918546006},null,null,null,null,null,8.5598770918546006,8.5598770918546006,8.5598770918546006]
[null,"Total","$/customer",null,{"$f":"SUM(E270:E274)","v":365.23834062339995},null,null,null,null,"Total",{"$f":"SUM(K270:K274)","v":365.23834062339995},365.23834062339995,365.23834062339995]
[]
[null,{"$f":"B42","v":"Retail operating margin"},{"$f":"C42","v":"%"},null,{"$f":"E42","v":6.0400000000000002E-2}]
[null,"Total incl retail margin",{"$f":"$C$275","v":"$/customer"},null,{"$f":"(1+E277)*E275","v":387.29873639705329},{"$f":"E278/DiY","v":1.0610924284850776},null,null,null,"Total incl retail margin",{"$f":"$E278","v":387.29873639705329},387.29873639705329,387.29873639705329]
[]
[null,"GST","%",null,{"$f":"Inputs_A_Dr!I1048","v":0.1}]
[null,"Total incl GST",{"$f":"$C$275","v":"$/customer"},null,{"$f":"(1+E280)*E278","v":426.02861003675866},{"$f":"E281/DiY","v":1.1672016713335853},null,null,null,"Total incl GST",{"$f":"$E281","v":426.02861003675866},426.02861003675866,426.02861003675866]
[]
[{"$f":"MAX(A$2:OFFSET($A283,-One,0))+Sbsxn","v":1307.02},{"$f":"B35","v":"Variable Costs"}]
[null,null,null,null,{"$f":"Gen_A!$B$97","v":"Single rate"},{"$f":"Gen_A!$B$98","v":"Block 1"},{"$f":"Gen_A!$B$99","v":"Balance"},{"$f":"Gen_A!$B$100","v":"Controlled load"},null,"Bill",{"$f":"Gen_A!$B$105&\" kWh/yr\"","v":"2000 kWh/yr"},{"$f":"Gen_A!$B$106&\" kWh/yr\"","v":"4000 kWh/yr"},{"$f":"Gen_A!$B$107&\" kWh/yr\"","v":"8000 kWh/yr"}]
[null,null,null,null,null,null,null,null,null,"Total Consumption",{"$f":"Gen_A!$B$105","v":2000},{"$f":"Gen_A!$B$106","v":4000},{"$f":"Gen_A!$B$107","v":8000}]
[null,null,null,null,null,null,null,null,null,"Block 1",{"$f":"CHOOSE($C$259,Inputs_A_Dr!I$871,Inputs_A_Dr!I$879,Inputs_A_Dr!I$887,Inputs_A_Dr!I$895,Inputs_A_Dr!I$903)","v":2000},{"$f":"CHOOSE($C$259,Inputs_A_Dr!$I$872,Inputs_A_Dr!$I$880,Inputs_A_Dr!$I$888,Inputs_A_Dr!$I$896,Inputs_A_Dr!$I$904)","v":3784},{"$f":"CHOOSE($C$259,Inputs_A_Dr!$I$873,Inputs_A_Dr!$I$881,Inputs_A_Dr!$I$889,Inputs_A_Dr!$I$897,Inputs_A_Dr!$I$905)","v":4080}]
[null,null,null,null,null,null,null,null,null,"Balance",{"$f":"CHOOSE($C$259,Inputs_A_Dr!$I$918,Inputs_A_Dr!$I$926,Inputs_A_Dr!$I$934,Inputs_A_Dr!$I$942,Inputs_A_Dr!$I$950)","v":0},{"$f":"CHOOSE($C$259,Inputs_A_Dr!$I$919,Inputs_A_Dr!$I$927,Inputs_A_Dr!$I$935,Inputs_A_Dr!$I$943,Inputs_A_Dr!$I$951)","v":216},{"$f":"CHOOSE($C$259,Inputs_A_Dr!$I$920,Inputs_A_Dr!$I$928,Inputs_A_Dr!$I$936,Inputs_A_Dr!$I$944,Inputs_A_Dr!$I$952)","v":3920}]
[null,{"$f":"Inputs_A_Dr!B524","v":"Network usage charge - residential"}]
[null,{"$f":"Gen_A!$B97","v":"Single rate"},null,null,{"$f":"CHOOSE($B$12,Inputs_A_Dr!I527,Inputs_A_Dr!I552,Inputs_A_Dr!I577,Inputs_A_Dr!I602,Inputs_A_Dr!I627)/Hundred","v":0},null,null,null,null,null,{"$f":"SUM($E289:$H289)*K$285","v":0},{"$f":"SUM($E289:$H289)*L$285","v":0},{"$f":"SUM($E289:$H289)*M$285","v":0}]
[null,{"$f":"Gen_A!$B98","v":"Block 1"},null,null,null,{"$f":"CHOOSE($B$12,Inputs_A_Dr!I535,Inputs_A_Dr!I560,Inputs_A_Dr!I585,Inputs_A_Dr!I610,Inputs_A_Dr!I635)/Hundred","v":0.1051},null,null,null,null,{"$f":"SUM($E290:$H290)*K$286","v":210.2},{"$f":"SUM($E290:$H290)*L$286","v":397.69839999999999},{"$f":"SUM($E290:$H290)*M$286","v":428.80799999999999}]
[null,{"$f":"Gen_A!$B99","v":"Balance"},null,null,null,null,{"$f":"CHOOSE($B$12,Inputs_A_Dr!I543,Inputs_A_Dr!I568,Inputs_A_Dr!I593,Inputs_A_Dr!I618,Inputs_A_Dr!I643)/Hundred","v":0.1368},null,null,null,{"$f":"SUM($E291:$H291)*K$287","v":0},{"$f":"SUM($E291:$H291)*L$287","v":29.5488},{"$f":"SUM($E291:$H291)*M$287","v":536.25599999999997}]
[null,{"$f":"Gen_A!$B100","v":"Controlled load"},null,null,null,null,null,{"$f":"CHOOSE($B$12,Inputs_A_Dr!I787,Inputs_A_Dr!I796,Inputs_A_Dr!I805,Inputs_A_Dr!I814,Inputs_A_Dr!I823)/Hundred","v":3.7429226993865028E-2}]
[]
[null,{"$f":"B43","v":"Network loss factors"},{"$f":"C43","v":"%"},null,{"$f":"$E$43","v":5.2979102777777731E-2},5.2979102777777731E-2,5.2979102777777731E-2,5.2979102777777731E-2]
[null,{"$f":"B36","v":"Wholesale price - residential"},{"$f":"C36","v":"$/kWh"},null,{"$f":"$E$36","v":0.10930000000000001},0.10930000000000001,0.10930000000000001,0.10930000000000001,null,null,{"$f":"E295*K$285*(One+E$294)","v":230.18123186722224},460.36246373444447,920.72492746888895]
[null,{"$f":"B38","v":"Environmental programs "},{"$f":"C38","v":"$/kWh"},null,{"$f":"$E$38","v":1.8013398039489658E-2},1.8013398039489658E-2,1.8013398039489658E-2,1.8013398039489658E-2,null,null,37.935463411201603,75.870926822403206,151.74185364480641]
[null,{"$f":"B39","v":"Ancillary"},{"$f":"C39","v":"$/kWh"},null,{"$f":"$E$39","v":9.4276660177844743E-4},9.4276660177844743E-4,9.4276660177844743E-4,9.4276660177844743E-4,null,null,1.9854270609390481,3.9708541218780962,7.9417082437561923]
[null,"Total",{"$f":"$C$297","v":"$/kWh"},null,{"$f":"IF(SUM(E289:E292)=Zero,Zero,SUM(E295:E297)*(1+E294)+SUM(E289:E292))","v":0},{"$f":"IF(SUM(F289:F292)=Zero,Zero,SUM(F295:F297)*(1+F294)+SUM(F289:F292))","v":0.24015106116968143},{"$f":"IF(SUM(G289:G292)=Zero,Zero,SUM(G295:G297)*(1+G294)+SUM(G289:G292))","v":0.27185106116968144},{"$f":"IF(SUM(H289:H292)=Zero,Zero,SUM(H295:H297)*(1+H294)+SUM(H289:H292))","v":0.17248028816354646},null,"Total",{"$f":"SUM(K295:K297,K289:K292)","v":480.30212233936288},{"$f":"SUM(L295:L297,L289:L292)","v":967.45144467872581},{"$f":"SUM(M295:M297,M289:M292)","v":2045.4724893574516}]
[]
[null,{"$f":"$B$277","v":"Retail operating margin"},{"$f":"C277","v":"%"},null,{"$f":"$E$277","v":6.0400000000000002E-2},{"$f":"$E$277","v":6.0400000000000002E-2},6.0400000000000002E-2,6.0400000000000002E-2,null,null,{"$f":"$E$277","v":6.0400000000000002E-2},6.0400000000000002E-2,6.0400000000000002E-2]
[null,"Total incl retail margin",{"$f":"$C$297","v":"$/kWh"},null,{"$f":"(1+E300)*E298","v":0},{"$f":"(1+F300)*F298","v":0.2546561852643302},0.28827086526433021,0.18289809756862468,null,"Total incl retail margin",{"$f":"(1+K300)*K298","v":509.31237052866038},1025.8855119373209,2169.0190277146417]
[]
[null,{"$f":"$B$280","v":"GST"},{"$f":"$C$280","v":"%"},null,{"$f":"E280","v":0.1},{"$f":"$E303","v":0.1},{"$f":"$E303","v":0.1},{"$f":"$E303","v":0.1},null,null,{"$f":"$E303","v":0.1},{"$f":"$E303","v":0.1},{"$f":"$E303","v":0.1}]
[null,"Total incl GST",{"$f":"$C$297","v":"$/kWh"},null,{"$f":"(1+E303)*E301","v":0},{"$f":"(1+F303)*F301","v":0.28012180379076324},0.31709795179076328,0.20118790732548716,null,"Total incl GST",{"$f":"(1+K303)*K301","v":560.24360758152648},1128.4740631310531,2385.920930486106]
[]
[{"$f":"MAX(A$2:OFFSET($A306,-One,0))+Sbsxn","v":1307.03},"Total Bill (GST incl)"]
[null,null,null,null,null,null,null,null,null,"Bill",{"$f":"Gen_A!$B$105&\" kWh/yr\"","v":"2000 kWh/yr"},{"$f":"Gen_A!$B$106&\" kWh/yr\"","v":"4000 kWh/yr"},{"$f":"Gen_A!$B$107&\" kWh/yr\"","v":"8000 kWh/yr"}]
[null,{"$f":"B306","v":"Total Bill (GST incl)"},"$ pa",null,null,null,null,null,null,null,{"$f":"SUM(K281,K304)","v":986.27221761828514},{"$f":"SUM(L281,L304)","v":1554.5026731678117},2811.9495405228645]
[]
[{"$f":"ROUNDDOWN(MAX($A$7:OFFSET(A310,-One,0),$A$2*Sht)+Sxn,0)","v":1308},"Small Business"]
[]
[{"$f":"MAX(A$2:OFFSET($A312,-One,0))+Sbsxn","v":1308.01},{"$f":"B266","v":"Fixed Costs"}]
[null,null,null,null,{"$f":"$E$267","v":"Cost value"},{"$f":"$F$267","v":"Supply charge per day"},null,null,null,"Bill",{"$f":"Gen_A!$B$110&\" kWh/yr\"","v":"12000 kWh/yr"},{"$f":"Gen_A!$B$111&\" kWh/yr\"","v":"20000 kWh/yr"},{"$f":"Gen_A!$B$112&\" kWh/yr\"","v":"40000 kWh/yr"}]
[null,null,null,null,null,null,null,null,null,"Total Consumption",{"$f":"Gen_A!$B$110","v":12000},{"$f":"Gen_A!$B$111","v":20000},{"$f":"Gen_A!$B$112","v":40000}]
[]
[null,{"$f":"B270","v":"Retail operating cost"},{"$f":"C270","v":"$/customer"},null,{"$f":"E270","v":134.70034843205576},null,null,null,null,null,{"$f":"$E316","v":134.70034843205576},{"$f":"$E316","v":134.70034843205576},134.70034843205576]
[null,{"$f":"B271","v":"Customer acquisition and retention cost"},{"$f":"C271","v":"$/customer"},null,38.19860627177701,null,null,null,null,null,{"$f":"$E317","v":38.19860627177701},38.19860627177701,38.19860627177701]
[null,{"$f":"B31","v":"Network supply charge - Small Business"},{"$f":"C272","v":"$/customer"},null,{"$f":"E31","v":179.45854513584575},null,null,null,null,null,179.45854513584575,179.45854513584575,179.45854513584575]
[null,{"$f":"B273","v":"Ancillary"},{"$f":"C273","v":"$/customer"},null,{"$f":"E273","v":4.32096369186677},null,null,null,null,null,4.32096369186677,4.32096369186677,4.32096369186677]
[null,{"$f":"B274","v":"Feed-in tariff (FiT)"},{"$f":"C274","v":"$/customer"},null,8.5598770918546006,null,null,null,null,null,8.5598770918546006,8.5598770918546006,8.5598770918546006]
[null,"Total","$/customer",null,{"$f":"SUM(E316:E320)","v":365.23834062339995},null,null,null,null,"Total",{"$f":"SUM(K316:K320)","v":365.23834062339995},365.23834062339995,365.23834062339995]
[]
[null,{"$f":"$B$277","v":"Retail operating margin"},"%",null,{"$f":"E277","v":6.0400000000000002E-2}]
[null,"Total incl retail margin",{"$f":"$C$275","v":"$/customer"},null,{"$f":"(1+E323)*E321","v":387.29873639705329},{"$f":"E324/DiY","v":1.0610924284850776},null,null,null,"Total incl retail margin",{"$f":"$E324","v":387.29873639705329},387.29873639705329,387.29873639705329]
[]
[null,{"$f":"$B$303","v":"GST"},{"$f":"$C$303","v":"%"},null,{"$f":"$E$303","v":0.1}]
[null,"Total incl GST",{"$f":"$C$275","v":"$/customer"},null,{"$f":"(1+E326)*E324","v":426.02861003675866},{"$f":"E327/DiY","v":1.1672016713335853},null,null,null,"Total incl GST",{"$f":"$E327","v":426.02861003675866},426.02861003675866,426.02861003675866]
[]
[{"$f":"MAX(A$2:OFFSET($A329,-One,0))+Sbsxn","v":1308.02},{"$f":"B283","v":"Variable Costs"}]
[null,null,null,null,{"$f":"Gen_A!$B$97","v":"Single rate"},{"$f":"Gen_A!$B$98","v":"Block 1"},{"$f":"Gen_A!$B$99","v":"Balance"},{"$f":"Gen_A!$B$100","v":"Controlled load"},null,"Bill",{"$f":"Gen_A!$B$110&\" kWh/yr\"","v":"12000 kWh/yr"},{"$f":"Gen_A!$B$111&\" kWh/yr\"","v":"20000 kWh/yr"},{"$f":"Gen_A!$B$112&\" kWh/yr\"","v":"40000 kWh/yr"}]
[null,null,null,null,null,null,null,null,null,"Total Consumption",{"$f":"Gen_A!$B$110","v":12000},{"$f":"Gen_A!$B$111","v":20000},{"$f":"Gen_A!$B$112","v":40000}]
[null,null,null,null,null,null,null,null,null,"Block 1",{"$f":"CHOOSE($C$259,Inputs_A_Dr!$I$874,Inputs_A_Dr!$I$882,Inputs_A_Dr!$I$890,Inputs_A_Dr!$I$898,Inputs_A_Dr!$I$906)","v":4080},{"$f":"CHOOSE($C$259,Inputs_A_Dr!$I$875,Inputs_A_Dr!$I$883,Inputs_A_Dr!$I$891,Inputs_A_Dr!$I$899,Inputs_A_Dr!$I$907)","v":4080},{"$f":"CHOOSE($C$259,Inputs_A_Dr!$I$876,Inputs_A_Dr!$I$884,Inputs_A_Dr!$I$892,Inputs_A_Dr!$I$900,Inputs_A_Dr!$I$908)","v":4080}]
[null,null,null,null,null,null,null,null,null,"Balance",{"$f":"CHOOSE($C$259,Inputs_A_Dr!$I$921,Inputs_A_Dr!$I$929,Inputs_A_Dr!$I$937,Inputs_A_Dr!$I$945,Inputs_A_Dr!$I$953)","v":7920},{"$f":"CHOOSE($C$259,Inputs_A_Dr!$I$922,Inputs_A_Dr!$I$930,Inputs_A_Dr!$I$938,Inputs_A_Dr!$I$946,Inputs_A_Dr!$I$954)","v":15920},{"$f":"CHOOSE($C$259,Inputs_A_Dr!$I$923,Inputs_A_Dr!$I$931,Inputs_A_Dr!$I$939,Inputs_A_Dr!$I$947,Inputs_A_Dr!$I$955)","v":35920}]
[null,{"$f":"Inputs_A_F!$B$654","v":"Network usage charge - small business"}]
[null,{"$f":"B289","v":"Single rate"},null,null,{"$f":"CHOOSE($B$12,Inputs_A_Dr!I657,Inputs_A_Dr!I682,Inputs_A_Dr!I707,Inputs_A_Dr!I732,Inputs_A_Dr!I757)/Hundred","v":0},null,null,null,null,null,{"$f":"SUM($E335:$H335)*K331","v":0},{"$f":"SUM($E335:$H335)*L331","v":0},0]
[null,"Block 1",null,null,null,{"$f":"CHOOSE($B$12,Inputs_A_Dr!I665,Inputs_A_Dr!I690,Inputs_A_Dr!I715,Inputs_A_Dr!I740,Inputs_A_Dr!I765)/Hundred","v":0.1469},null,null,null,null,{"$f":"SUM($E336:$H336)*K$332","v":599.35199999999998},{"$f":"SUM($E336:$H336)*L$332","v":599.35199999999998},599.35199999999998]
[null,"Balance",null,null,null,null,{"$f":"CHOOSE($B$12,Inputs_A_Dr!I673,Inputs_A_Dr!I698,Inputs_A_Dr!I723,Inputs_A_Dr!I748,Inputs_A_Dr!I773)/Hundred","v":0.18770000000000001},null,null,null,{"$f":"SUM($E337:$H337)*K$333","v":1486.5840000000001},{"$f":"SUM($E337:$H337)*L$333","v":2988.1840000000002},6742.1840000000002]
[null,"Controlled load"]
[]
[null,"Network loss factors","%",null,{"$f":"$E$43","v":5.2979102777777731E-2},{"$f":"$E$43","v":5.2979102777777731E-2},5.2979102777777731E-2,5.2979102777777731E-2]
[null,{"$f":"B37","v":"Wholesale price - small business"},"$/kWh",null,{"$f":"$E$37","v":0.10303},{"$f":"$E$37","v":0.10303},0.10303,0.10303,null,null,{"$f":"E341*K$331*(One+E$340)","v":1301.8612435103332},2169.7687391838886,4339.5374783677771]
[null,"Environmental programs ","$/kWh",null,{"$f":"$E$38","v":1.8013398039489658E-2},{"$f":"$E$38","v":1.8013398039489658E-2},1.8013398039489658E-2,1.8013398039489658E-2,null,null,227.6127804672096,379.35463411201602,758.70926822403203]
[null,"Ancillary","$/kWh",null,{"$f":"$E$39","v":9.4276660177844743E-4},{"$f":"$E$39","v":9.4276660177844743E-4},9.4276660177844743E-4,9.4276660177844743E-4,null,null,11.912562365634288,19.854270609390483,39.708541218780965]
[null,"Total",{"$f":"$C$297","v":"$/kWh"},null,{"$f":"IF(SUM(E335:E338)=Zero,Zero,SUM(E341:E343)*(1+E340)+SUM(E335:E338))","v":0},{"$f":"IF(SUM(F335:F338)=Zero,Zero,SUM(F341:F343)*(1+F340)+SUM(F335:F338))","v":0.27534888219526477},{"$f":"IF(SUM(G335:G338)=Zero,Zero,SUM(G341:G343)*(1+G340)+SUM(G335:G338))","v":0.31614888219526477},{"$f":"IF(SUM(H335:H338)=Zero,Zero,SUM(H341:H343)*(1+H340)+SUM(H335:H338))","v":0},null,"Total",{"$f":"SUM(K341:K343,K335:K338)","v":3627.3225863431771},{"$f":"SUM(L341:L343,L335:L338)","v":6156.5136439052949},{"$f":"SUM(M341:M343,M335:M338)","v":12479.49128781059}]
[]
[null,{"$f":"B300","v":"Retail operating margin"},{"$f":"C323","v":"%"},null,{"$f":"$E$277","v":6.0400000000000002E-2},{"$f":"$E$277","v":6.0400000000000002E-2},6.0400000000000002E-2,6.0400000000000002E-2,null,null,{"$f":"$E$277","v":6.0400000000000002E-2},6.0400000000000002E-2,6.0400000000000002E-2]
[null,"Total incl retail margin",{"$f":"$C$297","v":"$/kWh"},null,{"$f":"(1+E346)*E344","v":0},{"$f":"(1+F346)*F344","v":0.29197995467985877},0.33524427467985879,0,null,"Total incl retail margin",{"$f":"(1+K346)*K344","v":3846.4128705583053},6528.3670679971747,13233.252561594349]
[]
[null,{"$f":"$B$303","v":"GST"},{"$f":"$C$303","v":"%"},null,{"$f":"E326","v":0.1},{"$f":"$E349","v":0.1},{"$f":"$E349","v":0.1},{"$f":"$E349","v":0.1},null,null,{"$f":"$E349","v":0.1},{"$f":"$E349","v":0.1},{"$f":"$E349","v":0.1}]
[null,"Total incl GST",{"$f":"$C$297","v":"$/kWh"},null,{"$f":"(1+E349)*E347","v":0},{"$f":"(1+F349)*F347","v":0.32117795014784467},0.36876870214784468,0,null,"Total incl GST",{"$f":"(1+K349)*K347","v":4231.0541576141359},7181.2037747968925,14556.577817753785]
[]
[{"$f":"MAX(A$2:OFFSET($A352,-One,0))+Sbsxn","v":1308.03},"Total Bill (GST incl)"]
[null,null,null,null,null,null,null,null,null,"Bill",{"$f":"Gen_A!$B$110&\" kWh/yr\"","v":"12000 kWh/yr"},{"$f":"Gen_A!$B$111&\" kWh/yr\"","v":"20000 kWh/yr"},{"$f":"Gen_A!$B$112&\" kWh/yr\"","v":"40000 kWh/yr"}]
[null,{"$f":"B352","v":"Total Bill (GST incl)"},"$ pa",null,null,null,null,null,null,null,{"$f":"SUM(K327,K350)","v":4657.0827676508943},{"$f":"SUM(L327,L350)","v":7607.2323848336509},14982.606427790544]
[]
["Distribution Zone 2"]
[]
[{"$f":"ROUNDDOWN(MAX($A$7:OFFSET(A358,-One,0),$A$2*Sht)+Sxn,0)","v":1309},"Residential"]
[]
[{"$f":"MAX(A$2:OFFSET($A360,-One,0))+Sbsxn","v":1309.01},{"$f":"G27","v":"Fixed Costs"}]
[null,null,null,null,"Cost value","Supply charge per day",null,null,null,"Bill",{"$f":"Gen_A!$B$105&\" kWh/yr\"","v":"2000 kWh/yr"},{"$f":"Gen_A!$B$106&\" kWh/yr\"","v":"4000 kWh/yr"},{"$f":"Gen_A!$B$107&\" kWh/yr\"","v":"8000 kWh/yr"}]
[null,null,null,null,null,null,null,null,null,"Total Consumption",{"$f":"Gen_A!$B$105","v":2000},{"$f":"Gen_A!$B$106","v":4000},{"$f":"Gen_A!$B$107","v":8000}]
[]
[null,{"$f":"G28","v":"Retail operating cost"},"$/customer",null,{"$f":"J28","v":134.70034843205576},null,null,null,null,null,{"$f":"$E364","v":134.70034843205576},134.70034843205576,134.70034843205576]
[null,"Customer acquisition and retention cost","$/customer",null,{"$f":"J29","v":38.19860627177701},null,null,null,null,null,38.19860627177701,38.19860627177701,38.19860627177701]
[null,"Network supply charge - Residential","$/customer",null,{"$f":"J30","v":168.83172655565295},null,null,null,null,null,168.83172655565295,168.83172655565295,168.83172655565295]
[null,{"$f":"G32","v":"Ancillary"},{"$f":"H32","v":"$/customer"},null,{"$f":"J32","v":4.32096369186677},null,null,null,null,null,4.32096369186677,4.32096369186677,4.32096369186677]
[null,{"$f":"G33","v":"Feed-in tariff (FiT)"},{"$f":"H33","v":"$/customer"},null,{"$f":"J33","v":8.5598770918546006},null,null,null,null,null,8.5598770918546006,8.5598770918546006,8.5598770918546006]
[null,"Total","$/customer",null,{"$f":"SUM(E364:E368)","v":354.61152204320712},null,null,null,null,"Total",{"$f":"SUM(K364:K368)","v":354.61152204320712},{"$f":"SUM(L364:L368)","v":354.61152204320712},{"$f":"SUM(M364:M368)","v":354.61152204320712}]
[]
[null,{"$f":"G42","v":"Retail operating margin"},{"$f":"H42","v":"%"},null,{"$f":"J42","v":6.0400000000000002E-2}]
[null,"Total incl retail margin",{"$f":"$C$369","v":"$/customer"},null,{"$f":"(1+E371)*E369","v":376.03005797461685},{"$f":"E372/DiY","v":1.0302193369167585},null,null,null,"Total incl retail margin",{"$f":"$E372","v":376.03005797461685},{"$f":"$E372","v":376.03005797461685},{"$f":"$E372","v":376.03005797461685}]
[]
[null,{"$f":"$B$303","v":"GST"},{"$f":"$C$303","v":"%"},null,{"$f":"$E$303","v":0.1}]
[null,"Total incl GST",{"$f":"$C$369","v":"$/customer"},null,{"$f":"(1+E374)*E372","v":413.63306377207857},{"$f":"E375/DiY","v":1.1332412706084345},null,null,null,"Total incl GST",{"$f":"$E375","v":413.63306377207857},{"$f":"$E375","v":413.63306377207857},{"$f":"$E375","v":413.63306377207857}]
[]
[{"$f":"MAX(A$2:OFFSET($A377,-One,0))+Sbsxn","v":1309.02},{"$f":"G35","v":"Variable Costs"}]
[null,null,null,null,{"$f":"Gen_A!$B$97","v":"Single rate"},{"$f":"Gen_A!$B$98","v":"Block 1"},{"$f":"Gen_A!$B$99","v":"Balance"},{"$f":"Gen_A!$B$100","v":"Controlled load"},null,"Bill",{"$f":"Gen_A!$B$105&\" kWh/yr\"","v":"2000 kWh/yr"},{"$f":"Gen_A!$B$106&\" kWh/yr\"","v":"4000 kWh/yr"},{"$f":"Gen_A!$B$107&\" kWh/yr\"","v":"8000 kWh/yr"}]
[null,null,null,null,null,null,null,null,null,"Total Consumption",{"$f":"Gen_A!$B$105","v":2000},{"$f":"Gen_A!$B$106","v":4000},{"$f":"Gen_A!$B$107","v":8000}]
[null,null,null,null,null,null,null,null,null,"Block 1",{"$f":"CHOOSE($H$259,Inputs_A_Dr!I$871,Inputs_A_Dr!I$879,Inputs_A_Dr!I$887,Inputs_A_Dr!I$895,Inputs_A_Dr!I$903)","v":2000},{"$f":"CHOOSE($H$259,Inputs_A_Dr!$I$872,Inputs_A_Dr!$I$880,Inputs_A_Dr!$I$888,Inputs_A_Dr!$I$896,Inputs_A_Dr!$I$904)","v":3784},{"$f":"CHOOSE($H$259,Inputs_A_Dr!$I$873,Inputs_A_Dr!$I$881,Inputs_A_Dr!$I$889,Inputs_A_Dr!$I$897,Inputs_A_Dr!$I$905)","v":4080}]
[null,null,null,null,null,null,null,null,null,"Balance",{"$f":"CHOOSE($H$259,Inputs_A_Dr!$I$918,Inputs_A_Dr!$I$926,Inputs_A_Dr!$I$934,Inputs_A_Dr!$I$942,Inputs_A_Dr!$I$950)","v":0},{"$f":"CHOOSE($H$259,Inputs_A_Dr!$I$919,Inputs_A_Dr!$I$927,Inputs_A_Dr!$I$935,Inputs_A_Dr!$I$943,Inputs_A_Dr!$I$951)","v":216},{"$f":"CHOOSE($H$259,Inputs_A_Dr!$I$920,Inputs_A_Dr!$I$928,Inputs_A_Dr!$I$936,Inputs_A_Dr!$I$944,Inputs_A_Dr!$I$952)","v":3920}]
[null,{"$f":"Inputs_A_Dr!B524","v":"Network usage charge - residential"}]
[null,{"$f":"Gen_A!$B97","v":"Single rate"},null,null,{"$f":"CHOOSE($G$12,Inputs_A_Dr!I527,Inputs_A_Dr!I552,Inputs_A_Dr!I577,Inputs_A_Dr!I602,Inputs_A_Dr!I627)/Hundred","v":6.9199999999999998E-2},null,null,null,null,null,{"$f":"SUM($E383:$H383)*K$379","v":138.4},{"$f":"SUM($E383:$H383)*L$379","v":276.8},{"$f":"SUM($E383:$H383)*M$379","v":553.6}]
[null,{"$f":"Gen_A!$B98","v":"Block 1"},null,null,null,{"$f":"CHOOSE($G$12,Inputs_A_Dr!I535,Inputs_A_Dr!I560,Inputs_A_Dr!I585,Inputs_A_Dr!I610,Inputs_A_Dr!I635)/Hundred","v":0},null,null,null,null,{"$f":"SUM($E384:$H384)*K$380","v":0},{"$f":"SUM($E384:$H384)*L$380","v":0},{"$f":"SUM($E384:$H384)*M$380","v":0}]
[null,{"$f":"Gen_A!$B99","v":"Balance"},null,null,null,null,{"$f":"CHOOSE($G$12,Inputs_A_Dr!I543,Inputs_A_Dr!I568,Inputs_A_Dr!I593,Inputs_A_Dr!I618,Inputs_A_Dr!I643)/Hundred","v":0},null,null,null,{"$f":"SUM($E385:$H385)*K$381","v":0},{"$f":"SUM($E385:$H385)*L$381","v":0},{"$f":"SUM($E385:$H385)*M$381","v":0}]
[null,{"$f":"Gen_A!$B100","v":"Controlled load"},null,null,null,null,null,{"$f":"CHOOSE($G$12,Inputs_A_Dr!I787,Inputs_A_Dr!I796,Inputs_A_Dr!I805,Inputs_A_Dr!I814,Inputs_A_Dr!I823)/Hundred","v":2.2700000000000001E-2}]
[]
[null,{"$f":"G43","v":"Network loss factors"},{"$f":"H43","v":"%"},null,{"$f":"$J$43","v":4.4791974000000012E-2},{"$f":"$J$43","v":4.4791974000000012E-2},4.4791974000000012E-2,4.4791974000000012E-2]
[null,{"$f":"G36","v":"Wholesale price - residential"},{"$f":"H36","v":"$/kWh"},null,{"$f":"$J$36","v":0.10636000000000001},{"$f":"$J$36","v":0.10636000000000001},0.10636000000000001,0.10636000000000001,null,null,{"$f":"E389*K$379*(One+E$388)","v":222.24814870928003},444.49629741856006,888.99259483712012]
[null,{"$f":"G38","v":"Environmental programs "},{"$f":"H38","v":"$/kWh"},null,{"$f":"$J$38","v":1.8013398039489658E-2},{"$f":"$J$38","v":1.8013398039489658E-2},1.8013398039489658E-2,1.8013398039489658E-2,null,null,37.64050739225226,75.281014784504521,150.56202956900904]
[null,{"$f":"G39","v":"Ancillary"},{"$f":"H39","v":"$/kWh"},null,{"$f":"$J$39","v":9.4276660177844743E-4},{"$f":"$J$39","v":9.4276660177844743E-4},9.4276660177844743E-4,9.4276660177844743E-4,null,null,1.9699899577867519,3.9399799155735038,7.8799598311470076]
[null,"Total",{"$f":"$C$391","v":"$/kWh"},null,{"$f":"IF(SUM(E383:E386)=Zero,Zero,SUM(E389:E391)*(1+E388)+SUM(E383:E386))","v":0.20012932302965952},{"$f":"IF(SUM(F383:F386)=Zero,Zero,SUM(F389:F391)*(1+F388)+SUM(F383:F386))","v":0},{"$f":"IF(SUM(G383:G386)=Zero,Zero,SUM(G389:G391)*(1+G388)+SUM(G383:G386))","v":0},{"$f":"IF(SUM(H383:H386)=Zero,Zero,SUM(H389:H391)*(1+H388)+SUM(H383:H386))","v":0.15362932302965954},null,"Total",{"$f":"SUM(K389:K391,K383:K386)","v":400.25864605931906},{"$f":"SUM(L389:L391,L383:L386)","v":800.51729211863812},{"$f":"SUM(M389:M391,M383:M386)","v":1601.0345842372762}]
[]
[null,{"$f":"$B$277","v":"Retail operating margin"},"%",null,{"$f":"$E$371","v":6.0400000000000002E-2},{"$f":"$E$371","v":6.0400000000000002E-2},{"$f":"$E$371","v":6.0400000000000002E-2},{"$f":"$E$371","v":6.0400000000000002E-2},null,null,{"$f":"$E$371","v":6.0400000000000002E-2},{"$f":"$E$371","v":6.0400000000000002E-2},{"$f":"$E$371","v":6.0400000000000002E-2}]
[null,"Total incl retail margin",{"$f":"$C$391","v":"$/kWh"},null,{"$f":"(1+E394)*E392","v":0.21221713414065096},{"$f":"(1+F394)*F392","v":0},{"$f":"(1+G394)*G392","v":0},{"$f":"(1+H394)*H392","v":0.16290853414065098},null,"Total incl retail margin",{"$f":"(1+K394)*K392","v":424.43426828130191},{"$f":"(1+L394)*L392","v":848.86853656260382},{"$f":"(1+M394)*M392","v":1697.7370731252076}]
[]
[null,{"$f":"$B$303","v":"GST"},{"$f":"$C$303","v":"%"},null,{"$f":"E374","v":0.1},{"$f":"$E397","v":0.1},{"$f":"$E397","v":0.1},{"$f":"$E397","v":0.1},null,null,{"$f":"$E397","v":0.1},{"$f":"$E397","v":0.1},{"$f":"$E397","v":0.1}]
[null,"Total incl GST",{"$f":"$C$391","v":"$/kWh"},null,{"$f":"(1+E397)*E395","v":0.23343884755471608},{"$f":"(1+F397)*F395","v":0},{"$f":"(1+G397)*G395","v":0},{"$f":"(1+H397)*H395","v":0.17919938755471609},null,"Total incl GST",{"$f":"(1+K397)*K395","v":466.87769510943212},{"$f":"(1+L397)*L395","v":933.75539021886425},{"$f":"(1+M397)*M395","v":1867.5107804377285}]
[]
[{"$f":"MAX(A$2:OFFSET($A400,-One,0))+Sbsxn","v":1309.03},"Total Bill (GST incl)"]
[null,null,null,null,null,null,null,null,null,"Bill",{"$f":"Gen_A!$B$105&\" kWh/yr\"","v":"2000 kWh/yr"},{"$f":"Gen_A!$B$106&\" kWh/yr\"","v":"4000 kWh/yr"},{"$f":"Gen_A!$B$107&\" kWh/yr\"","v":"8000 kWh/yr"}]
[null,{"$f":"B400","v":"Total Bill (GST incl)"},"$ pa",null,null,null,null,null,null,null,{"$f":"SUM(K375,K398)","v":880.5107588815107},{"$f":"SUM(L375,L398)","v":1347.3884539909427},{"$f":"SUM(M375,M398)","v":2281.143844209807}]
[]
[{"$f":"ROUNDDOWN(MAX($A$7:OFFSET(A404,-One,0),$A$2*Sht)+Sxn,0)","v":1310},"Small Business"]
[]
[{"$f":"MAX(A$2:OFFSET($A406,-One,0))+Sbsxn","v":1310.01},{"$f":"B360","v":"Fixed Costs"}]
[null,null,null,null,{"$f":"$E$361","v":"Cost value"},{"$f":"$F$361","v":"Supply charge per day"},null,null,null,"Bill",{"$f":"Gen_A!$B$110&\" kWh/yr\"","v":"12000 kWh/yr"},{"$f":"Gen_A!$B$111&\" kWh/yr\"","v":"20000 kWh/yr"},{"$f":"Gen_A!$B$112&\" kWh/yr\"","v":"40000 kWh/yr"}]
[null,null,null,null,null,null,null,null,null,"Total Consumption",{"$f":"Gen_A!$B$110","v":12000},{"$f":"Gen_A!$B$111","v":20000},{"$f":"Gen_A!$B$112","v":40000}]
[]
[null,{"$f":"B364","v":"Retail operating cost"},{"$f":"C364","v":"$/customer"},null,{"$f":"E364","v":134.70034843205576},null,null,null,null,null,{"$f":"$E410","v":134.70034843205576},134.70034843205576,134.70034843205576]
[null,{"$f":"B365","v":"Customer acquisition and retention cost"},{"$f":"C365","v":"$/customer"},null,{"$f":"E365","v":38.19860627177701},null,null,null,null,null,38.19860627177701,38.19860627177701,38.19860627177701]
[null,{"$f":"G31","v":"Network supply charge - Small Business"},{"$f":"C366","v":"$/customer"},null,{"$f":"J31","v":233.83172655565295},null,null,null,null,null,233.83172655565295,233.83172655565295,233.83172655565295]
[null,{"$f":"B367","v":"Ancillary"},{"$f":"C367","v":"$/customer"},null,{"$f":"E367","v":4.32096369186677},null,null,null,null,null,4.32096369186677,4.32096369186677,4.32096369186677]
[null,{"$f":"B368","v":"Feed-in tariff (FiT)"},{"$f":"C368","v":"$/customer"},null,{"$f":"E368","v":8.5598770918546006},null,null,null,null,null,8.5598770918546006,8.5598770918546006,8.5598770918546006]
[null,"Total","$/customer",null,{"$f":"SUM(E410:E414)","v":419.61152204320712},null,null,null,null,"Total",{"$f":"SUM(K410:K414)","v":419.61152204320712},{"$f":"SUM(L410:L414)","v":419.61152204320712},{"$f":"SUM(M410:M414)","v":419.61152204320712}]
[]
[null,{"$f":"$B$277","v":"Retail operating margin"},"%",null,{"$f":"E371","v":6.0400000000000002E-2}]
[null,"Total incl retail margin",{"$f":"$C$369","v":"$/customer"},null,{"$f":"(1+E417)*E415","v":444.95605797461684},{"$f":"E418/DiY","v":1.2190576930811421},null,null,null,"Total incl retail margin",{"$f":"$E418","v":444.95605797461684},{"$f":"$E418","v":444.95605797461684},{"$f":"$E418","v":444.95605797461684}]
[]
[null,{"$f":"$B$303","v":"GST"},{"$f":"$C$303","v":"%"},null,{"$f":"$E$303","v":0.1}]
[null,"Total incl GST",{"$f":"$C$369","v":"$/customer"},null,{"$f":"(1+E420)*E418","v":489.45166377207858},{"$f":"E421/DiY","v":1.3409634623892563},null,null,null,"Total incl GST",{"$f":"$E421","v":489.45166377207858},{"$f":"$E421","v":489.45166377207858},{"$f":"$E421","v":489.45166377207858}]
[]
[{"$f":"MAX(A$2:OFFSET($A423,-One,0))+Sbsxn","v":1310.02},{"$f":"B377","v":"Variable Costs"}]
[null,null,null,null,{"$f":"Gen_A!$B$97","v":"Single rate"},{"$f":"Gen_A!$B$98","v":"Block 1"},{"$f":"Gen_A!$B$99","v":"Balance"},{"$f":"Gen_A!$B$100","v":"Controlled load"},null,"Bill",{"$f":"Gen_A!$B$110&\" kWh/yr\"","v":"12000 kWh/yr"},{"$f":"Gen_A!$B$111&\" kWh/yr\"","v":"20000 kWh/yr"},{"$f":"Gen_A!$B$112&\" kWh/yr\"","v":"40000 kWh/yr"}]
[null,null,null,null,null,null,null,null,null,"Total Consumption",{"$f":"Gen_A!$B$110","v":12000},{"$f":"Gen_A!$B$111","v":20000},{"$f":"Gen_A!$B$112","v":40000}]
[null,null,null,null,null,null,null,null,null,"Block 1",{"$f":"CHOOSE($H$259,Inputs_A_Dr!$I$874,Inputs_A_Dr!$I$882,Inputs_A_Dr!$I$890,Inputs_A_Dr!$I$898,Inputs_A_Dr!$I$906)","v":4080},{"$f":"CHOOSE($H$259,Inputs_A_Dr!$I$875,Inputs_A_Dr!$I$883,Inputs_A_Dr!$I$891,Inputs_A_Dr!$I$899,Inputs_A_Dr!$I$907)","v":4080},{"$f":"CHOOSE($H$259,Inputs_A_Dr!$I$876,Inputs_A_Dr!$I$884,Inputs_A_Dr!$I$892,Inputs_A_Dr!$I$900,Inputs_A_Dr!$I$908)","v":4080}]
[null,null,null,null,null,null,null,null,null,"Balance",{"$f":"CHOOSE($H$259,Inputs_A_Dr!$I$921,Inputs_A_Dr!$I$929,Inputs_A_Dr!$I$937,Inputs_A_Dr!$I$945,Inputs_A_Dr!$I$953)","v":7920},{"$f":"CHOOSE($H$259,Inputs_A_Dr!$I$922,Inputs_A_Dr!$I$930,Inputs_A_Dr!$I$938,Inputs_A_Dr!$I$946,Inputs_A_Dr!$I$954)","v":15920},{"$f":"CHOOSE($H$259,Inputs_A_Dr!$I$923,Inputs_A_Dr!$I$931,Inputs_A_Dr!$I$939,Inputs_A_Dr!$I$947,Inputs_A_Dr!$I$955)","v":35920}]
[null,{"$f":"Inputs_A_F!$B$654","v":"Network usage charge - small business"}]
[null,{"$f":"B383","v":"Single rate"},null,null,{"$f":"CHOOSE($G$12,Inputs_A_Dr!I657,Inputs_A_Dr!I682,Inputs_A_Dr!I707,Inputs_A_Dr!I732,Inputs_A_Dr!I757)/Hundred","v":8.4000000000000005E-2},null,null,null,null,null,{"$f":"SUM($E429:$H429)*K425","v":1008.0000000000001},{"$f":"SUM($E429:$H429)*L425","v":1680},{"$f":"SUM($E429:$H429)*M425","v":3360}]
[null,{"$f":"B384","v":"Block 1"},null,null,null,{"$f":"CHOOSE($G$12,Inputs_A_Dr!I665,Inputs_A_Dr!I690,Inputs_A_Dr!I715,Inputs_A_Dr!I740,Inputs_A_Dr!I765)/Hundred","v":0},null,null,null,null,{"$f":"SUM($E430:$H430)*K$426","v":0},{"$f":"SUM($E430:$H430)*L$426","v":0},{"$f":"SUM($E430:$H430)*M$426","v":0}]
[null,{"$f":"B385","v":"Balance"},null,null,null,null,{"$f":"CHOOSE($G$12,Inputs_A_Dr!I673,Inputs_A_Dr!I698,Inputs_A_Dr!I723,Inputs_A_Dr!I748,Inputs_A_Dr!I773)/Hundred","v":0},null,null,null,{"$f":"SUM($E431:$H431)*K$427","v":0},{"$f":"SUM($E431:$H431)*L$427","v":0},{"$f":"SUM($E431:$H431)*M$427","v":0}]
[null,{"$f":"B386","v":"Controlled load"}]
[]
[null,{"$f":"B388","v":"Network loss factors"},"%",null,{"$f":"$J$43","v":4.4791974000000012E-2},{"$f":"$J$43","v":4.4791974000000012E-2},4.4791974000000012E-2,4.4791974000000012E-2]
[null,{"$f":"G37","v":"Wholesale price - small business"},"$/kWh",null,{"$f":"$J$37","v":0.10598100000000001},{"$f":"$J$37","v":0.10598100000000001},0.10598100000000001,0.10598100000000001,null,null,{"$f":"E435*K$425*(One+E$434)","v":1328.7371783579281},2214.5619639298798,4429.1239278597595]
[null,"Environmental programs ","$/kWh",null,{"$f":"$J$38","v":1.8013398039489658E-2},{"$f":"$J$38","v":1.8013398039489658E-2},1.8013398039489658E-2,1.8013398039489658E-2,null,null,225.84304435351356,376.4050739225226,752.81014784504521]
[null,"Ancillary","$/kWh",null,{"$f":"$J$39","v":9.4276660177844743E-4},{"$f":"$J$39","v":9.4276660177844743E-4},9.4276660177844743E-4,9.4276660177844743E-4,null,null,11.819939746720513,19.699899577867519,39.399799155735039]
[null,"Total",{"$f":"$C$391","v":"$/kWh"},null,{"$f":"IF(SUM(E429:E432)=Zero,Zero,SUM(E435:E437)*(1+E434)+SUM(E429:E432))","v":0.21453334687151354},{"$f":"IF(SUM(F429:F432)=Zero,Zero,SUM(F435:F437)*(1+F434)+SUM(F429:F432))","v":0},{"$f":"IF(SUM(G429:G432)=Zero,Zero,SUM(G435:G437)*(1+G434)+SUM(G429:G432))","v":0},{"$f":"IF(SUM(H429:H432)=Zero,Zero,SUM(H435:H437)*(1+H434)+SUM(H429:H432))","v":0},null,"Total",{"$f":"SUM(K435:K437,K429:K432)","v":2574.4001624581624},{"$f":"SUM(L435:L437,L429:L432)","v":4290.6669374302701},{"$f":"SUM(M435:M437,M429:M432)","v":8581.3338748605402}]
[]
[null,{"$f":"$B$277","v":"Retail operating margin"},"%",null,{"$f":"$E$371","v":6.0400000000000002E-2},{"$f":"$E$371","v":6.0400000000000002E-2},{"$f":"$E$371","v":6.0400000000000002E-2},{"$f":"$E$371","v":6.0400000000000002E-2},null,null,{"$f":"$E$371","v":6.0400000000000002E-2},{"$f":"$E$371","v":6.0400000000000002E-2},{"$f":"$E$371","v":6.0400000000000002E-2}]
[null,"Total incl retail margin",{"$f":"$C$391","v":"$/kWh"},null,{"$f":"(1+E440)*E438","v":0.22749116102255296},{"$f":"(1+F440)*F438","v":0},{"$f":"(1+G440)*G438","v":0},{"$f":"(1+H440)*H438","v":0},null,"Total incl retail margin",{"$f":"(1+K440)*K438","v":2729.8939322706356},{"$f":"(1+L440)*L438","v":4549.8232204510587},{"$f":"(1+M440)*M438","v":9099.6464409021173}]
[]
[null,{"$f":"$B$303","v":"GST"},{"$f":"$C$303","v":"%"},null,{"$f":"E420","v":0.1},{"$f":"$E443","v":0.1},{"$f":"$E443","v":0.1},{"$f":"$E443","v":0.1},null,null,{"$f":"$E443","v":0.1},{"$f":"$E443","v":0.1},{"$f":"$E443","v":0.1}]
[null,"Total incl GST",{"$f":"$C$391","v":"$/kWh"},null,{"$f":"(1+E443)*E441","v":0.25024027712480829},{"$f":"(1+F443)*F441","v":0},{"$f":"(1+G443)*G441","v":0},{"$f":"(1+H443)*H441","v":0},null,"Total incl GST",{"$f":"(1+K443)*K441","v":3002.8833254976994},{"$f":"(1+L443)*L441","v":5004.8055424961649},{"$f":"(1+M443)*M441","v":10009.61108499233}]
[]
[{"$f":"MAX(A$2:OFFSET($A446,-One,0))+Sbsxn","v":1310.03},"Total Bill (GST incl)"]
[null,null,null,null,null,null,null,null,null,"Bill",{"$f":"Gen_A!$B$110&\" kWh/yr\"","v":"12000 kWh/yr"},{"$f":"Gen_A!$B$111&\" kWh/yr\"","v":"20000 kWh/yr"},{"$f":"Gen_A!$B$112&\" kWh/yr\"","v":"40000 kWh/yr"}]
[null,{"$f":"B446","v":"Total Bill (GST incl)"},"$ pa",null,null,null,null,null,null,null,{"$f":"SUM(K421,K444)","v":3492.3349892697779},{"$f":"SUM(L421,L444)","v":5494.2572062682439},{"$f":"SUM(M421,M444)","v":10499.062748764409}]
[]
["Distribution Zone 3"]
[]
[{"$f":"ROUNDDOWN(MAX($A$7:OFFSET(A452,-One,0),$A$2*Sht)+Sxn,0)","v":1311},"Residential"]
[]
[{"$f":"MAX(A$2:OFFSET($A454,-One,0))+Sbsxn","v":1311.01},{"$f":"L27","v":"Fixed Costs"}]
[null,null,null,null,"Cost value","Supply charge per day",null,null,null,"Bill",{"$f":"Gen_A!$B$105&\" kWh/yr\"","v":"2000 kWh/yr"},{"$f":"Gen_A!$B$106&\" kWh/yr\"","v":"4000 kWh/yr"},{"$f":"Gen_A!$B$107&\" kWh/yr\"","v":"8000 kWh/yr"}]
[null,null,null,null,null,null,null,null,null,"Total Consumption",{"$f":"Gen_A!$B$105","v":2000},{"$f":"Gen_A!$B$106","v":4000},{"$f":"Gen_A!$B$107","v":8000}]
[]
[null,{"$f":"L28","v":"Retail operating cost"},"$/customer",null,{"$f":"O28","v":134.70034843205576},null,null,null,null,null,{"$f":"$E458","v":134.70034843205576},134.70034843205576,134.70034843205576]
[null,"Customer acquisition and retention cost","$/customer",null,{"$f":"O29","v":38.19860627177701},null,null,null,null,null,38.19860627177701,38.19860627177701,38.19860627177701]
[null,"Network supply charge - Residential","$/customer",null,{"$f":"O30","v":139.69865819456618},null,null,null,null,null,139.69865819456618,139.69865819456618,139.69865819456618]
[null,{"$f":"L32","v":"Ancillary"},{"$f":"M32","v":"$/customer"},null,{"$f":"O32","v":4.32096369186677},null,null,null,null,null,4.32096369186677,4.32096369186677,4.32096369186677]
[null,{"$f":"L33","v":"Feed-in tariff (FiT)"},{"$f":"M33","v":"$/customer"},null,{"$f":"O33","v":8.5598770918546006},null,null,null,null,null,8.5598770918546006,8.5598770918546006,8.5598770918546006]
[null,"Total","$/customer",null,{"$f":"SUM(E458:E462)","v":325.47845368212035},null,null,null,null,"Total",{"$f":"SUM(K458:K462)","v":325.47845368212035},{"$f":"SUM(L458:L462)","v":325.47845368212035},{"$f":"SUM(M458:M462)","v":325.47845368212035}]
[]
[null,{"$f":"L42","v":"Retail operating margin"},{"$f":"M42","v":"%"},null,{"$f":"O42","v":6.0400000000000002E-2}]
[null,"Total incl retail margin",{"$f":"$C$463","v":"$/customer"},null,{"$f":"(1+E465)*E463","v":345.13735228452043},{"$f":"E466/DiY","v":0.94558178708087792},null,null,null,"Total incl retail margin",{"$f":"$E466","v":345.13735228452043},{"$f":"$E466","v":345.13735228452043},{"$f":"$E466","v":345.13735228452043}]
[]
[null,{"$f":"$B$303","v":"GST"},{"$f":"$C$303","v":"%"},null,{"$f":"$E$303","v":0.1}]
[null,"Total incl GST",{"$f":"$C$463","v":"$/customer"},null,{"$f":"(1+E468)*E466","v":379.65108751297248},{"$f":"E469/DiY","v":1.0401399657889656},null,null,null,"Total incl GST",{"$f":"$E469","v":379.65108751297248},{"$f":"$E469","v":379.65108751297248},{"$f":"$E469","v":379.65108751297248}]
[]
[{"$f":"MAX(A$2:OFFSET($A471,-One,0))+Sbsxn","v":1311.02},{"$f":"L35","v":"Variable Costs"}]
[null,null,null,null,{"$f":"Gen_A!$B$97","v":"Single rate"},{"$f":"Gen_A!$B$98","v":"Block 1"},{"$f":"Gen_A!$B$99","v":"Balance"},{"$f":"Gen_A!$B$100","v":"Controlled load"},null,"Bill",{"$f":"Gen_A!$B$105&\" kWh/yr\"","v":"2000 kWh/yr"},{"$f":"Gen_A!$B$106&\" kWh/yr\"","v":"4000 kWh/yr"},{"$f":"Gen_A!$B$107&\" kWh/yr\"","v":"8000 kWh/yr"}]
[null,null,null,null,null,null,null,null,null,"Total Consumption",{"$f":"Gen_A!$B$105","v":2000},{"$f":"Gen_A!$B$106","v":4000},{"$f":"Gen_A!$B$107","v":8000}]
[null,null,null,null,null,null,null,null,null,"Block 1",{"$f":"CHOOSE($M$259,Inputs_A_Dr!I$871,Inputs_A_Dr!I$879,Inputs_A_Dr!I$887,Inputs_A_Dr!I$895,Inputs_A_Dr!I$903)","v":2000},{"$f":"CHOOSE($M$259,Inputs_A_Dr!$I$872,Inputs_A_Dr!$I$880,Inputs_A_Dr!$I$888,Inputs_A_Dr!$I$896,Inputs_A_Dr!$I$904)","v":3784},{"$f":"CHOOSE($M$259,Inputs_A_Dr!$I$873,Inputs_A_Dr!$I$881,Inputs_A_Dr!$I$889,Inputs_A_Dr!$I$897,Inputs_A_Dr!$I$905)","v":4080}]
[null,null,null,null,null,null,null,null,null,"Balance",{"$f":"CHOOSE($M$259,Inputs_A_Dr!$I$918,Inputs_A_Dr!$I$926,Inputs_A_Dr!$I$934,Inputs_A_Dr!$I$942,Inputs_A_Dr!$I$950)","v":0},{"$f":"CHOOSE($M$259,Inputs_A_Dr!$I$919,Inputs_A_Dr!$I$927,Inputs_A_Dr!$I$935,Inputs_A_Dr!$I$943,Inputs_A_Dr!$I$951)","v":216},{"$f":"CHOOSE($M$259,Inputs_A_Dr!$I$920,Inputs_A_Dr!$I$928,Inputs_A_Dr!$I$936,Inputs_A_Dr!$I$944,Inputs_A_Dr!$I$952)","v":3920}]
[null,{"$f":"Inputs_A_Dr!B524","v":"Network usage charge - residential"}]
[null,{"$f":"Gen_A!$B97","v":"Single rate"},null,null,{"$f":"CHOOSE($L$12,Inputs_A_Dr!I527,Inputs_A_Dr!I552,Inputs_A_Dr!I577,Inputs_A_Dr!I602,Inputs_A_Dr!I627)/Hundred","v":8.3900000000000002E-2},null,null,null,null,null,{"$f":"SUM($E477:$H477)*K$473","v":167.8},{"$f":"SUM($E477:$H477)*L$473","v":335.6},{"$f":"SUM($E477:$H477)*M$473","v":671.2}]
[null,{"$f":"Gen_A!$B98","v":"Block 1"},null,null,null,{"$f":"CHOOSE($L$12,Inputs_A_Dr!I535,Inputs_A_Dr!I560,Inputs_A_Dr!I585,Inputs_A_Dr!I610,Inputs_A_Dr!I635)/Hundred","v":0},null,null,null,null,{"$f":"SUM($E478:$H478)*K$474","v":0},{"$f":"SUM($E478:$H478)*L$474","v":0},{"$f":"SUM($E478:$H478)*M$474","v":0}]
[null,{"$f":"Gen_A!$B99","v":"Balance"},null,null,null,null,{"$f":"CHOOSE($L$12,Inputs_A_Dr!I543,Inputs_A_Dr!I568,Inputs_A_Dr!I593,Inputs_A_Dr!I618,Inputs_A_Dr!I643)/Hundred","v":0},null,null,null,{"$f":"SUM($E479:$H479)*K$475","v":0},{"$f":"SUM($E479:$H479)*L$475","v":0},{"$f":"SUM($E479:$H479)*M$475","v":0}]
[null,{"$f":"Gen_A!$B100","v":"Controlled load"},null,null,null,null,null,{"$f":"CHOOSE($L$12,Inputs_A_Dr!I787,Inputs_A_Dr!I796,Inputs_A_Dr!I805,Inputs_A_Dr!I814,Inputs_A_Dr!I823)/Hundred","v":2.5837546012269938E-2}]
[]
[null,{"$f":"L43","v":"Network loss factors"},{"$f":"M43","v":"%"},null,{"$f":"$O$43","v":4.0133119999999911E-2},{"$f":"$O$43","v":4.0133119999999911E-2},{"$f":"$O$43","v":4.0133119999999911E-2},{"$f":"$O$43","v":4.0133119999999911E-2}]
[null,{"$f":"L36","v":"Wholesale price - residential"},{"$f":"M36","v":"$/kWh"},null,{"$f":"$O$36","v":0.1137},{"$f":"$O$36","v":0.1137},{"$f":"$O$36","v":0.1137},{"$f":"$O$36","v":0.1137},null,null,{"$f":"E483*K$473*(One+E$482)","v":236.52627148799996},473.05254297599993,946.10508595199985]
[null,{"$f":"L38","v":"Environmental programs "},{"$f":"M38","v":"$/kWh"},null,{"$f":"$O$38","v":1.8013398039489658E-2},{"$f":"$O$38","v":1.8013398039489658E-2},{"$f":"$O$38","v":1.8013398039489658E-2},{"$f":"$O$38","v":1.8013398039489658E-2},null,null,37.472663809232522,74.945327618465043,149.89065523693009]
[null,{"$f":"L39","v":"Ancillary"},{"$f":"M39","v":"$/kWh"},null,{"$f":"$O$39","v":9.4276660177844743E-4},{"$f":"$O$39","v":9.4276660177844743E-4},{"$f":"$O$39","v":9.4276660177844743E-4},{"$f":"$O$39","v":9.4276660177844743E-4},null,null,1.961205533879228,3.922411067758456,7.8448221355169121]
[null,"Total",{"$f":"$C$485","v":"$/kWh"},null,{"$f":"IF(SUM(E477:E480)=Zero,Zero,SUM(E483:E485)*(1+E482)+SUM(E477:E480))","v":0.22188007041555585},{"$f":"IF(SUM(F477:F480)=Zero,Zero,SUM(F483:F485)*(1+F482)+SUM(F477:F480))","v":0},{"$f":"IF(SUM(G477:G480)=Zero,Zero,SUM(G483:G485)*(1+G482)+SUM(G477:G480))","v":0},{"$f":"IF(SUM(H477:H480)=Zero,Zero,SUM(H483:H485)*(1+H482)+SUM(H477:H480))","v":0.16381761642782577},null,"Total",{"$f":"SUM(K483:K485,K477:K480)","v":443.76014083111176},{"$f":"SUM(L483:L485,L477:L480)","v":887.52028166222351},{"$f":"SUM(M483:M485,M477:M480)","v":1775.040563324447}]
[]
[null,{"$f":"$B$277","v":"Retail operating margin"},"%",null,{"$f":"$E$465","v":6.0400000000000002E-2},{"$f":"$E$465","v":6.0400000000000002E-2},{"$f":"$E$465","v":6.0400000000000002E-2},{"$f":"$E$465","v":6.0400000000000002E-2},null,null,{"$f":"$E$465","v":6.0400000000000002E-2},{"$f":"$E$465","v":6.0400000000000002E-2},{"$f":"$E$465","v":6.0400000000000002E-2}]
[null,"Total incl retail margin",{"$f":"$C$485","v":"$/kWh"},null,{"$f":"(1+E488)*E486","v":0.23528162666865543},{"$f":"(1+F488)*F486","v":0},{"$f":"(1+G488)*G486","v":0},{"$f":"(1+H488)*H486","v":0.17371220046006644},null,"Total incl retail margin",{"$f":"(1+K488)*K486","v":470.56325333731093},{"$f":"(1+L488)*L486","v":941.12650667462185},{"$f":"(1+M488)*M486","v":1882.2530133492437}]
[]
[null,{"$f":"$B$303","v":"GST"},{"$f":"$C$303","v":"%"},null,{"$f":"E468","v":0.1},{"$f":"$E491","v":0.1},{"$f":"$E491","v":0.1},{"$f":"$E491","v":0.1},null,null,{"$f":"$E491","v":0.1},{"$f":"$E491","v":0.1},{"$f":"$E491","v":0.1}]
[null,"Total incl GST",{"$f":"$C$485","v":"$/kWh"},null,{"$f":"(1+E491)*E489","v":0.25880978933552101},{"$f":"(1+F491)*F489","v":0},{"$f":"(1+G491)*G489","v":0},{"$f":"(1+H491)*H489","v":0.1910834205060731},null,"Total incl GST",{"$f":"(1+K491)*K489","v":517.61957867104206},{"$f":"(1+L491)*L489","v":1035.2391573420841},{"$f":"(1+M491)*M489","v":2070.4783146841683}]
[]
[{"$f":"MAX(A$2:OFFSET($A494,-One,0))+Sbsxn","v":1311.03},"Total Bill (GST incl)"]
[null,null,null,null,null,null,null,null,null,"Bill",{"$f":"Gen_A!$B$105&\" kWh/yr\"","v":"2000 kWh/yr"},{"$f":"Gen_A!$B$106&\" kWh/yr\"","v":"4000 kWh/yr"},{"$f":"Gen_A!$B$107&\" kWh/yr\"","v":"8000 kWh/yr"}]
[null,{"$f":"B494","v":"Total Bill (GST incl)"},"$ pa",null,null,null,null,null,null,null,{"$f":"SUM(K469,K492)","v":897.27066618401454},{"$f":"SUM(L469,L492)","v":1414.8902448550566},{"$f":"SUM(M469,M492)","v":2450.1294021971407}]
[]
[{"$f":"ROUNDDOWN(MAX($A$7:OFFSET(A498,-One,0),$A$2*Sht)+Sxn,0)","v":1312},"Small Business"]
[]
[{"$f":"MAX(A$2:OFFSET($A500,-One,0))+Sbsxn","v":1312.01},{"$f":"B454","v":"Fixed Costs"}]
[null,null,null,null,{"$f":"$E$455","v":"Cost value"},{"$f":"$F$455","v":"Supply charge per day"},null,null,null,"Bill",{"$f":"Gen_A!$B$110&\" kWh/yr\"","v":"12000 kWh/yr"},{"$f":"Gen_A!$B$111&\" kWh/yr\"","v":"20000 kWh/yr"},{"$f":"Gen_A!$B$112&\" kWh/yr\"","v":"40000 kWh/yr"}]
[null,null,null,null,null,null,null,null,null,"Total Consumption",{"$f":"Gen_A!$B$110","v":12000},{"$f":"Gen_A!$B$111","v":20000},{"$f":"Gen_A!$B$112","v":40000}]
[]
[null,{"$f":"B458","v":"Retail operating cost"},{"$f":"C458","v":"$/customer"},null,{"$f":"E458","v":134.70034843205576},null,null,null,null,null,{"$f":"$E504","v":134.70034843205576},134.70034843205576,134.70034843205576]
[null,{"$f":"B459","v":"Customer acquisition and retention cost"},{"$f":"C459","v":"$/customer"},null,{"$f":"E459","v":38.19860627177701},null,null,null,null,null,38.19860627177701,38.19860627177701,38.19860627177701]
[null,{"$f":"L31","v":"Network supply charge - Small Business"},{"$f":"C460","v":"$/customer"},null,{"$f":"O31","v":201.17465819456618},null,null,null,null,null,201.17465819456618,201.17465819456618,201.17465819456618]
[null,{"$f":"B461","v":"Ancillary"},{"$f":"C461","v":"$/customer"},null,{"$f":"E461","v":4.32096369186677},null,null,null,null,null,4.32096369186677,4.32096369186677,4.32096369186677]
[null,{"$f":"B462","v":"Feed-in tariff (FiT)"},{"$f":"C462","v":"$/customer"},null,{"$f":"E462","v":8.5598770918546006},null,null,null,null,null,8.5598770918546006,8.5598770918546006,8.5598770918546006]
[null,"Total","$/customer",null,{"$f":"SUM(E504:E508)","v":386.95445368212035},null,null,null,null,"Total",{"$f":"SUM(K504:K508)","v":386.95445368212035},{"$f":"SUM(L504:L508)","v":386.95445368212035},{"$f":"SUM(M504:M508)","v":386.95445368212035}]
[]
[null,{"$f":"$B$277","v":"Retail operating margin"},"%",null,{"$f":"E465","v":6.0400000000000002E-2}]
[null,"Total incl retail margin",{"$f":"$C$463","v":"$/customer"},null,{"$f":"(1+E511)*E509","v":410.32650268452039},{"$f":"E512/DiY","v":1.1241821991356724},null,null,null,"Total incl retail margin",{"$f":"$E512","v":410.32650268452039},{"$f":"$E512","v":410.32650268452039},{"$f":"$E512","v":410.32650268452039}]
[]
[null,{"$f":"$B$303","v":"GST"},{"$f":"$C$303","v":"%"},null,{"$f":"$E$303","v":0.1}]
[null,"Total incl GST",{"$f":"$C$463","v":"$/customer"},null,{"$f":"(1+E514)*E512","v":451.35915295297247},{"$f":"E515/DiY","v":1.2366004190492397},null,null,null,"Total incl GST",{"$f":"$E515","v":451.35915295297247},{"$f":"$E515","v":451.35915295297247},{"$f":"$E515","v":451.35915295297247}]
[]
[{"$f":"MAX(A$2:OFFSET($A517,-One,0))+Sbsxn","v":1312.02},{"$f":"B471","v":"Variable Costs"}]
[null,null,null,null,{"$f":"Gen_A!$B$97","v":"Single rate"},{"$f":"Gen_A!$B$98","v":"Block 1"},{"$f":"Gen_A!$B$99","v":"Balance"},{"$f":"Gen_A!$B$100","v":"Controlled load"},null,"Bill",{"$f":"Gen_A!$B$110&\" kWh/yr\"","v":"12000 kWh/yr"},{"$f":"Gen_A!$B$111&\" kWh/yr\"","v":"20000 kWh/yr"},{"$f":"Gen_A!$B$112&\" kWh/yr\"","v":"40000 kWh/yr"}]
[null,null,null,null,null,null,null,null,null,"Total Consumption",{"$f":"Gen_A!$B$110","v":12000},{"$f":"Gen_A!$B$111","v":20000},{"$f":"Gen_A!$B$112","v":40000}]
[null,null,null,null,null,null,null,null,null,"Block 1",{"$f":"CHOOSE($M$259,Inputs_A_Dr!$I$874,Inputs_A_Dr!$I$882,Inputs_A_Dr!$I$890,Inputs_A_Dr!$I$898,Inputs_A_Dr!$I$906)","v":4080},{"$f":"CHOOSE($M$259,Inputs_A_Dr!$I$875,Inputs_A_Dr!$I$883,Inputs_A_Dr!$I$891,Inputs_A_Dr!$I$899,Inputs_A_Dr!$I$907)","v":4080},{"$f":"CHOOSE($M$259,Inputs_A_Dr!$I$876,Inputs_A_Dr!$I$884,Inputs_A_Dr!$I$892,Inputs_A_Dr!$I$900,Inputs_A_Dr!$I$908)","v":4080}]
[null,null,null,null,null,null,null,null,null,"Balance",{"$f":"CHOOSE($M$259,Inputs_A_Dr!$I$921,Inputs_A_Dr!$I$929,Inputs_A_Dr!$I$937,Inputs_A_Dr!$I$945,Inputs_A_Dr!$I$953)","v":7920},{"$f":"CHOOSE($M$259,Inputs_A_Dr!$I$922,Inputs_A_Dr!$I$930,Inputs_A_Dr!$I$938,Inputs_A_Dr!$I$946,Inputs_A_Dr!$I$954)","v":15920},{"$f":"CHOOSE($M$259,Inputs_A_Dr!$I$923,Inputs_A_Dr!$I$931,Inputs_A_Dr!$I$939,Inputs_A_Dr!$I$947,Inputs_A_Dr!$I$955)","v":35920}]
[null,{"$f":"Inputs_A_F!$B$654","v":"Network usage charge - small business"}]
[null,{"$f":"B477","v":"Single rate"},null,null,{"$f":"CHOOSE($L$12,Inputs_A_Dr!I657,Inputs_A_Dr!I682,Inputs_A_Dr!I707,Inputs_A_Dr!I732,Inputs_A_Dr!I757)/Hundred","v":0.1047},null,null,null,null,null,{"$f":"SUM($E523:$H523)*K519","v":1256.4000000000001},{"$f":"SUM($E523:$H523)*L519","v":2094},{"$f":"SUM($E523:$H523)*M519","v":4188}]
[null,{"$f":"B478","v":"Block 1"},null,null,null,{"$f":"CHOOSE($L$12,Inputs_A_Dr!I665,Inputs_A_Dr!I690,Inputs_A_Dr!I715,Inputs_A_Dr!I740,Inputs_A_Dr!I765)/Hundred","v":0},null,null,null,null,{"$f":"SUM($E524:$H524)*K$520","v":0},{"$f":"SUM($E524:$H524)*L$520","v":0},{"$f":"SUM($E524:$H524)*M$520","v":0}]
[null,{"$f":"B479","v":"Balance"},null,null,null,null,{"$f":"CHOOSE($L$12,Inputs_A_Dr!I673,Inputs_A_Dr!I698,Inputs_A_Dr!I723,Inputs_A_Dr!I748,Inputs_A_Dr!I773)/Hundred","v":0},null,null,null,{"$f":"SUM($E525:$H525)*K$521","v":0},{"$f":"SUM($E525:$H525)*L$521","v":0},{"$f":"SUM($E525:$H525)*M$521","v":0}]
[null,{"$f":"B480","v":"Controlled load"}]
[]
[null,{"$f":"B482","v":"Network loss factors"},"%",null,{"$f":"$O$43","v":4.0133119999999911E-2},{"$f":"$O$43","v":4.0133119999999911E-2},{"$f":"$O$43","v":4.0133119999999911E-2},{"$f":"$O$43","v":4.0133119999999911E-2}]
[null,{"$f":"L37","v":"Wholesale price - small business"},"$/kWh",null,{"$f":"$O$37","v":0.10537000000000001},{"$f":"$O$37","v":0.10537000000000001},{"$f":"$O$37","v":0.10537000000000001},{"$f":"$O$37","v":0.10537000000000001},null,null,{"$f":"E529*K$519*(One+E$528)","v":1315.1859222527999},2191.976537088,4383.953074176]
[null,"Environmental programs ","$/kWh",null,{"$f":"$O$38","v":1.8013398039489658E-2},{"$f":"$O$38","v":1.8013398039489658E-2},{"$f":"$O$38","v":1.8013398039489658E-2},{"$f":"$O$38","v":1.8013398039489658E-2},null,null,224.83598285539512,374.72663809232517,749.45327618465035]
[null,"Ancillary","$/kWh",null,{"$f":"$O$39","v":9.4276660177844743E-4},{"$f":"$O$39","v":9.4276660177844743E-4},{"$f":"$O$39","v":9.4276660177844743E-4},{"$f":"$O$39","v":9.4276660177844743E-4},null,null,11.767233203275367,19.612055338792281,39.224110677584562]
[null,"Total",{"$f":"$C$485","v":"$/kWh"},null,{"$f":"IF(SUM(E523:E526)=Zero,Zero,SUM(E529:E531)*(1+E528)+SUM(E523:E526))","v":0.23401576152595588},{"$f":"IF(SUM(F523:F526)=Zero,Zero,SUM(F529:F531)*(1+F528)+SUM(F523:F526))","v":0},{"$f":"IF(SUM(G523:G526)=Zero,Zero,SUM(G529:G531)*(1+G528)+SUM(G523:G526))","v":0},{"$f":"IF(SUM(H523:H526)=Zero,Zero,SUM(H529:H531)*(1+H528)+SUM(H523:H526))","v":0},null,"Total",{"$f":"SUM(K529:K531,K523:K526)","v":2808.1891383114703},{"$f":"SUM(L529:L531,L523:L526)","v":4680.3152305191179},{"$f":"SUM(M529:M531,M523:M526)","v":9360.6304610382358}]
[]
[null,{"$f":"$B$277","v":"Retail operating margin"},"%",null,{"$f":"$E$465","v":6.0400000000000002E-2},{"$f":"$E$465","v":6.0400000000000002E-2},{"$f":"$E$465","v":6.0400000000000002E-2},{"$f":"$E$465","v":6.0400000000000002E-2},null,null,{"$f":"$E$465","v":6.0400000000000002E-2},{"$f":"$E$465","v":6.0400000000000002E-2},{"$f":"$E$465","v":6.0400000000000002E-2}]
[null,"Total incl retail margin",{"$f":"$C$485","v":"$/kWh"},null,{"$f":"(1+E534)*E532","v":0.24815031352212361},{"$f":"(1+F534)*F532","v":0},{"$f":"(1+G534)*G532","v":0},{"$f":"(1+H534)*H532","v":0},null,"Total incl retail margin",{"$f":"(1+K534)*K532","v":2977.8037622654833},{"$f":"(1+L534)*L532","v":4963.0062704424727},{"$f":"(1+M534)*M532","v":9926.0125408849453}]
[]
[null,{"$f":"$B$303","v":"GST"},{"$f":"$C$303","v":"%"},null,{"$f":"E514","v":0.1},{"$f":"$E537","v":0.1},{"$f":"$E537","v":0.1},{"$f":"$E537","v":0.1},null,null,{"$f":"$E537","v":0.1},{"$f":"$E537","v":0.1},{"$f":"$E537","v":0.1}]
[null,"Total incl GST",{"$f":"$C$485","v":"$/kWh"},null,{"$f":"(1+E537)*E535","v":0.27296534487433599},{"$f":"(1+F537)*F535","v":0},{"$f":"(1+G537)*G535","v":0},{"$f":"(1+H537)*H535","v":0},null,"Total incl GST",{"$f":"(1+K537)*K535","v":3275.5841384920318},{"$f":"(1+L537)*L535","v":5459.3068974867201},{"$f":"(1+M537)*M535","v":10918.61379497344}]
[]
[{"$f":"MAX(A$2:OFFSET($A540,-One,0))+Sbsxn","v":1312.03},"Total Bill (GST incl)"]
[null,null,null,null,null,null,null,null,null,"Bill",{"$f":"Gen_A!$B$110&\" kWh/yr\"","v":"12000 kWh/yr"},{"$f":"Gen_A!$B$111&\" kWh/yr\"","v":"20000 kWh/yr"},{"$f":"Gen_A!$B$112&\" kWh/yr\"","v":"40000 kWh/yr"}]
[null,{"$f":"B540","v":"Total Bill (GST incl)"},"$ pa",null,null,null,null,null,null,null,{"$f":"SUM(K515,K538)","v":3726.9432914450044},{"$f":"SUM(L515,L538)","v":5910.6660504396923},{"$f":"SUM(M515,M538)","v":11369.972947926413}]
[]
["Distribution Zone 4"]
[]
[{"$f":"ROUNDDOWN(MAX($A$7:OFFSET(A546,-One,0),$A$2*Sht)+Sxn,0)","v":1313},"Residential"]
[]
[{"$f":"MAX(A$2:OFFSET($A548,-One,0))+Sbsxn","v":1313.01},{"$f":"Q27","v":"Fixed Costs"}]
[null,null,null,null,"Cost value","Supply charge per day",null,null,null,"Bill",{"$f":"Gen_A!$B$105&\" kWh/yr\"","v":"2000 kWh/yr"},{"$f":"Gen_A!$B$106&\" kWh/yr\"","v":"4000 kWh/yr"},{"$f":"Gen_A!$B$107&\" kWh/yr\"","v":"8000 kWh/yr"}]
[null,null,null,null,null,null,null,null,null,"Total Consumption",{"$f":"Gen_A!$B$105","v":2000},{"$f":"Gen_A!$B$106","v":4000},{"$f":"Gen_A!$B$107","v":8000}]
[]
[null,{"$f":"Q28","v":"Retail operating cost"},"$/customer",null,{"$f":"T28","v":134.70034843205576},null,null,null,null,null,{"$f":"$E552","v":134.70034843205576},134.70034843205576,134.70034843205576]
[null,"Customer acquisition and retention cost","$/customer",null,{"$f":"T29","v":38.19860627177701},null,null,null,null,null,38.19860627177701,38.19860627177701,38.19860627177701]
[null,"Network supply charge - Residential","$/customer",null,{"$f":"T30","v":208.83172655565295},null,null,null,null,null,208.83172655565295,208.83172655565295,208.83172655565295]
[null,{"$f":"Q32","v":"Ancillary"},{"$f":"R32","v":"$/customer"},null,{"$f":"T32","v":4.32096369186677},null,null,null,null,null,4.32096369186677,4.32096369186677,4.32096369186677]
[null,{"$f":"Q33","v":"Feed-in tariff (FiT)"},{"$f":"R33","v":"$/customer"},null,{"$f":"T33","v":8.5598770918546006},null,null,null,null,null,8.5598770918546006,8.5598770918546006,8.5598770918546006]
[null,"Total","$/customer",null,{"$f":"SUM(E552:E556)","v":394.61152204320712},null,null,null,null,"Total",{"$f":"SUM(K552:K556)","v":394.61152204320712},{"$f":"SUM(L552:L556)","v":394.61152204320712},{"$f":"SUM(M552:M556)","v":394.61152204320712}]
[]
[null,{"$f":"$B$277","v":"Retail operating margin"},"%",null,{"$f":"T42","v":6.0400000000000002E-2}]
[null,"Total incl retail margin",{"$f":"$C$557","v":"$/customer"},null,{"$f":"(1+E559)*E557","v":418.44605797461685},{"$f":"E560/DiY","v":1.1464275560948407},null,null,null,"Total incl retail margin",{"$f":"$E560","v":418.44605797461685},{"$f":"$E560","v":418.44605797461685},{"$f":"$E560","v":418.44605797461685}]
[]
[null,{"$f":"$B$303","v":"GST"},{"$f":"$C$303","v":"%"},null,{"$f":"$E$303","v":0.1}]
[null,"Total incl GST",{"$f":"$C$557","v":"$/customer"},null,{"$f":"(1+E562)*E560","v":460.29066377207857},{"$f":"E563/DiY","v":1.2610703117043249},null,null,null,"Total incl GST",{"$f":"$E563","v":460.29066377207857},{"$f":"$E563","v":460.29066377207857},{"$f":"$E563","v":460.29066377207857}]
[]
[{"$f":"MAX(A$2:OFFSET($A565,-One,0))+Sbsxn","v":1313.02},{"$f":"Q35","v":"Variable Costs"}]
[null,null,null,null,{"$f":"Gen_A!$B$97","v":"Single rate"},{"$f":"Gen_A!$B$98","v":"Block 1"},{"$f":"Gen_A!$B$99","v":"Balance"},{"$f":"Gen_A!$B$100","v":"Controlled load"},null,"Bill",{"$f":"Gen_A!$B$105&\" kWh/yr\"","v":"2000 kWh/yr"},{"$f":"Gen_A!$B$106&\" kWh/yr\"","v":"4000 kWh/yr"},{"$f":"Gen_A!$B$107&\" kWh/yr\"","v":"8000 kWh/yr"}]
[null,null,null,null,null,null,null,null,null,"Total Consumption",{"$f":"Gen_A!$B$105","v":2000},{"$f":"Gen_A!$B$106","v":4000},{"$f":"Gen_A!$B$107","v":8000}]
[null,null,null,null,null,null,null,null,null,"Block 1",{"$f":"CHOOSE($R$259,Inputs_A_Dr!I$871,Inputs_A_Dr!I$879,Inputs_A_Dr!I$887,Inputs_A_Dr!I$895,Inputs_A_Dr!I$903)","v":2000},{"$f":"CHOOSE($R$259,Inputs_A_Dr!$I$872,Inputs_A_Dr!$I$880,Inputs_A_Dr!$I$888,Inputs_A_Dr!$I$896,Inputs_A_Dr!$I$904)","v":3784},{"$f":"CHOOSE($R$259,Inputs_A_Dr!$I$873,Inputs_A_Dr!$I$881,Inputs_A_Dr!$I$889,Inputs_A_Dr!$I$897,Inputs_A_Dr!$I$905)","v":4080}]
[null,null,null,null,null,null,null,null,null,"Balance",{"$f":"CHOOSE($R$259,Inputs_A_Dr!$I$918,Inputs_A_Dr!$I$926,Inputs_A_Dr!$I$934,Inputs_A_Dr!$I$942,Inputs_A_Dr!$I$950)","v":0},{"$f":"CHOOSE($R$259,Inputs_A_Dr!$I$919,Inputs_A_Dr!$I$927,Inputs_A_Dr!$I$935,Inputs_A_Dr!$I$943,Inputs_A_Dr!$I$951)","v":216},{"$f":"CHOOSE($R$259,Inputs_A_Dr!$I$920,Inputs_A_Dr!$I$928,Inputs_A_Dr!$I$936,Inputs_A_Dr!$I$944,Inputs_A_Dr!$I$952)","v":3920}]
[null,{"$f":"Inputs_A_Dr!B524","v":"Network usage charge - residential"}]
[null,{"$f":"Gen_A!$B97","v":"Single rate"},null,null,{"$f":"CHOOSE($Q$12,Inputs_A_Dr!I527,Inputs_A_Dr!I552,Inputs_A_Dr!I577,Inputs_A_Dr!I602,Inputs_A_Dr!I627)/Hundred","v":7.51E-2},null,null,null,null,null,{"$f":"SUM($E571:$H571)*K$567","v":150.19999999999999},{"$f":"SUM($E571:$H571)*L$567","v":300.39999999999998},{"$f":"SUM($E571:$H571)*M$567","v":600.79999999999995}]
[null,{"$f":"Gen_A!$B98","v":"Block 1"},null,null,null,{"$f":"CHOOSE($Q$12,Inputs_A_Dr!I535,Inputs_A_Dr!I560,Inputs_A_Dr!I585,Inputs_A_Dr!I610,Inputs_A_Dr!I635)/Hundred","v":0},null,null,null,null,{"$f":"SUM($E572:$H572)*K$568","v":0},{"$f":"SUM($E572:$H572)*L$568","v":0},{"$f":"SUM($E572:$H572)*M$568","v":0}]
[null,{"$f":"Gen_A!$B99","v":"Balance"},null,null,null,null,{"$f":"CHOOSE($Q$12,Inputs_A_Dr!I543,Inputs_A_Dr!I568,Inputs_A_Dr!I593,Inputs_A_Dr!I618,Inputs_A_Dr!I643)/Hundred","v":0},null,null,null,{"$f":"SUM($E573:$H573)*K$569","v":0},{"$f":"SUM($E573:$H573)*L$569","v":0},{"$f":"SUM($E573:$H573)*M$569","v":0}]
[null,{"$f":"Gen_A!$B100","v":"Controlled load"},null,null,null,null,null,{"$f":"CHOOSE($Q$12,Inputs_A_Dr!I787,Inputs_A_Dr!I796,Inputs_A_Dr!I805,Inputs_A_Dr!I814,Inputs_A_Dr!I823)/Hundred","v":2.41E-2}]
[]
[null,{"$f":"Q43","v":"Network loss factors"},{"$f":"R43","v":"%"},null,{"$f":"$T$43","v":4.6288547499999888E-2},{"$f":"$T$43","v":4.6288547499999888E-2},{"$f":"$T$43","v":4.6288547499999888E-2},{"$f":"$T$43","v":4.6288547499999888E-2}]
[null,{"$f":"Q36","v":"Wholesale price - residential"},{"$f":"R36","v":"$/kWh"},null,{"$f":"$T$36","v":0.10813999999999999},{"$f":"$T$36","v":0.10813999999999999},{"$f":"$T$36","v":0.10813999999999999},{"$f":"$T$36","v":0.10813999999999999},null,null,{"$f":"E577*K$567*(One+E$576)","v":226.29128705329995},452.58257410659991,905.16514821319981]
[null,{"$f":"Q38","v":"Environmental programs "},{"$f":"R38","v":"$/kWh"},null,{"$f":"$T$38","v":1.8013398039489658E-2},{"$f":"$T$38","v":1.8013398039489658E-2},{"$f":"$T$38","v":1.8013398039489658E-2},{"$f":"$T$38","v":1.8013398039489658E-2},null,null,37.694424140553963,75.388848281107926,150.77769656221585]
[null,{"$f":"Q39","v":"Ancillary"},{"$f":"R39","v":"$/kWh"},null,{"$f":"$T$39","v":9.4276660177844743E-4},{"$f":"$T$39","v":9.4276660177844743E-4},{"$f":"$T$39","v":9.4276660177844743E-4},{"$f":"$T$39","v":9.4276660177844743E-4},null,null,1.9728117968125651,3.9456235936251303,7.8912471872502605]
[null,"Total",{"$f":"$C$579","v":"$/kWh"},null,{"$f":"IF(SUM(E571:E574)=Zero,Zero,SUM(E577:E579)*(1+E576)+SUM(E571:E574))","v":0.20807926149533323},{"$f":"IF(SUM(F571:F574)=Zero,Zero,SUM(F577:F579)*(1+F576)+SUM(F571:F574))","v":0},{"$f":"IF(SUM(G571:G574)=Zero,Zero,SUM(G577:G579)*(1+G576)+SUM(G571:G574))","v":0},{"$f":"IF(SUM(H571:H574)=Zero,Zero,SUM(H577:H579)*(1+H576)+SUM(H571:H574))","v":0.15707926149533324},null,"Total",{"$f":"SUM(K577:K579,K571:K574)","v":416.15852299066648},{"$f":"SUM(L577:L579,L571:L574)","v":832.31704598133297},{"$f":"SUM(M577:M579,M571:M574)","v":1664.6340919626659}]
[]
[null,{"$f":"$B$277","v":"Retail operating margin"},"%",null,{"$f":"$E$559","v":6.0400000000000002E-2},{"$f":"$E$559","v":6.0400000000000002E-2},{"$f":"$E$559","v":6.0400000000000002E-2},{"$f":"$E$559","v":6.0400000000000002E-2},null,null,{"$f":"$E$559","v":6.0400000000000002E-2},{"$f":"$E$559","v":6.0400000000000002E-2},{"$f":"$E$559","v":6.0400000000000002E-2}]
[null,"Total incl retail margin",{"$f":"$C$579","v":"$/kWh"},null,{"$f":"(1+E582)*E580","v":0.22064724888965137},{"$f":"(1+F582)*F580","v":0},{"$f":"(1+G582)*G580","v":0},{"$f":"(1+H582)*H580","v":0.16656684888965137},null,"Total incl retail margin",{"$f":"(1+K582)*K580","v":441.29449777930273},{"$f":"(1+L582)*L580","v":882.58899555860546},{"$f":"(1+M582)*M580","v":1765.1779911172109}]
[]
[null,{"$f":"$B$303","v":"GST"},{"$f":"$C$303","v":"%"},null,{"$f":"E562","v":0.1},{"$f":"$E585","v":0.1},{"$f":"$E585","v":0.1},{"$f":"$E585","v":0.1},null,null,{"$f":"$E585","v":0.1},{"$f":"$E585","v":0.1},{"$f":"$E585","v":0.1}]
[null,"Total incl GST",{"$f":"$C$579","v":"$/kWh"},null,{"$f":"(1+E585)*E583","v":0.24271197377861653},{"$f":"(1+F585)*F583","v":0},{"$f":"(1+G585)*G583","v":0},{"$f":"(1+H585)*H583","v":0.18322353377861653},null,"Total incl GST",{"$f":"(1+K585)*K583","v":485.42394755723302},{"$f":"(1+L585)*L583","v":970.84789511446604},{"$f":"(1+M585)*M583","v":1941.6957902289321}]
[]
[{"$f":"MAX(A$2:OFFSET($A588,-One,0))+Sbsxn","v":1313.03},"Total Bill (GST incl)"]
[null,null,null,null,null,null,null,null,null,"Bill",{"$f":"Gen_A!$B$105&\" kWh/yr\"","v":"2000 kWh/yr"},{"$f":"Gen_A!$B$106&\" kWh/yr\"","v":"4000 kWh/yr"},{"$f":"Gen_A!$B$107&\" kWh/yr\"","v":"8000 kWh/yr"}]
[null,{"$f":"B588","v":"Total Bill (GST incl)"},"$ pa",null,null,null,null,null,null,null,{"$f":"SUM(K563,K586)","v":945.71461132931154},{"$f":"SUM(L563,L586)","v":1431.1385588865446},{"$f":"SUM(M563,M586)","v":2401.9864540010108}]
[]
[{"$f":"ROUNDDOWN(MAX($A$7:OFFSET(A592,-One,0),$A$2*Sht)+Sxn,0)","v":1314},"Small Business"]
[]
[{"$f":"MAX(A$2:OFFSET($A594,-One,0))+Sbsxn","v":1314.01},{"$f":"B548","v":"Fixed Costs"}]
[null,null,null,null,{"$f":"$E$549","v":"Cost value"},{"$f":"$F$549","v":"Supply charge per day"},null,null,null,"Bill",{"$f":"Gen_A!$B$110&\" kWh/yr\"","v":"12000 kWh/yr"},{"$f":"Gen_A!$B$111&\" kWh/yr\"","v":"20000 kWh/yr"},{"$f":"Gen_A!$B$112&\" kWh/yr\"","v":"40000 kWh/yr"}]
[null,null,null,null,null,null,null,null,null,"Total Consumption",{"$f":"Gen_A!$B$110","v":12000},{"$f":"Gen_A!$B$111","v":20000},{"$f":"Gen_A!$B$112","v":40000}]
[]
[null,{"$f":"B552","v":"Retail operating cost"},{"$f":"C552","v":"$/customer"},null,{"$f":"E552","v":134.70034843205576},null,null,null,null,null,{"$f":"$E598","v":134.70034843205576},134.70034843205576,134.70034843205576]
[null,{"$f":"B553","v":"Customer acquisition and retention cost"},{"$f":"C553","v":"$/customer"},null,{"$f":"E553","v":38.19860627177701},null,null,null,null,null,38.19860627177701,38.19860627177701,38.19860627177701]
[null,{"$f":"Q31","v":"Network supply charge - Small Business"},{"$f":"C554","v":"$/customer"},null,{"$f":"T31","v":248.83172655565295},null,null,null,null,null,248.83172655565295,248.83172655565295,248.83172655565295]
[null,{"$f":"B555","v":"Ancillary"},{"$f":"C555","v":"$/customer"},null,{"$f":"E555","v":4.32096369186677},null,null,null,null,null,4.32096369186677,4.32096369186677,4.32096369186677]
[null,{"$f":"B556","v":"Feed-in tariff (FiT)"},{"$f":"C556","v":"$/customer"},null,{"$f":"E556","v":8.5598770918546006},null,null,null,null,null,8.5598770918546006,8.5598770918546006,8.5598770918546006]
[null,"Total","$/customer",null,{"$f":"SUM(E598:E602)","v":434.61152204320712},null,null,null,null,"Total",{"$f":"SUM(K598:K602)","v":434.61152204320712},{"$f":"SUM(L598:L602)","v":434.61152204320712},{"$f":"SUM(M598:M602)","v":434.61152204320712}]
[]
[null,{"$f":"$B$277","v":"Retail operating margin"},"%",null,{"$f":"E559","v":6.0400000000000002E-2}]
[null,"Total incl retail margin",{"$f":"$C$557","v":"$/customer"},null,{"$f":"(1+E605)*E603","v":460.86205797461685},{"$f":"E606/DiY","v":1.2626357752729229},null,null,null,"Total incl retail margin",{"$f":"$E606","v":460.86205797461685},{"$f":"$E606","v":460.86205797461685},{"$f":"$E606","v":460.86205797461685}]
[]
[null,{"$f":"$B$303","v":"GST"},{"$f":"$C$303","v":"%"},null,{"$f":"$E$303","v":0.1}]
[null,"Total incl GST",{"$f":"$C$557","v":"$/customer"},null,{"$f":"(1+E608)*E606","v":506.94826377207858},{"$f":"E609/DiY","v":1.3888993528002154},null,null,null,"Total incl GST",{"$f":"$E609","v":506.94826377207858},{"$f":"$E609","v":506.94826377207858},{"$f":"$E609","v":506.94826377207858}]
[]
[{"$f":"MAX(A$2:OFFSET($A611,-One,0))+Sbsxn","v":1314.02},{"$f":"B565","v":"Variable Costs"}]
[null,null,null,null,{"$f":"Gen_A!$B$97","v":"Single rate"},{"$f":"Gen_A!$B$98","v":"Block 1"},{"$f":"Gen_A!$B$99","v":"Balance"},{"$f":"Gen_A!$B$100","v":"Controlled load"},null,"Bill",{"$f":"Gen_A!$B$110&\" kWh/yr\"","v":"12000 kWh/yr"},{"$f":"Gen_A!$B$111&\" kWh/yr\"","v":"20000 kWh/yr"},{"$f":"Gen_A!$B$112&\" kWh/yr\"","v":"40000 kWh/yr"}]
[null,null,null,null,null,null,null,null,null,"Total Consumption",{"$f":"Gen_A!$B$110","v":12000},{"$f":"Gen_A!$B$111","v":20000},{"$f":"Gen_A!$B$112","v":40000}]
[null,null,null,null,null,null,null,null,null,"Block 1",{"$f":"CHOOSE($R$259,Inputs_A_Dr!$I$874,Inputs_A_Dr!$I$882,Inputs_A_Dr!$I$890,Inputs_A_Dr!$I$898,Inputs_A_Dr!$I$906)","v":4080},{"$f":"CHOOSE($R$259,Inputs_A_Dr!$I$875,Inputs_A_Dr!$I$883,Inputs_A_Dr!$I$891,Inputs_A_Dr!$I$899,Inputs_A_Dr!$I$907)","v":4080},{"$f":"CHOOSE($R$259,Inputs_A_Dr!$I$876,Inputs_A_Dr!$I$884,Inputs_A_Dr!$I$892,Inputs_A_Dr!$I$900,Inputs_A_Dr!$I$908)","v":4080}]
[null,null,null,null,null,null,null,null,null,"Balance",{"$f":"CHOOSE($R$259,Inputs_A_Dr!$I$921,Inputs_A_Dr!$I$929,Inputs_A_Dr!$I$937,Inputs_A_Dr!$I$945,Inputs_A_Dr!$I$953)","v":7920},{"$f":"CHOOSE($R$259,Inputs_A_Dr!$I$922,Inputs_A_Dr!$I$930,Inputs_A_Dr!$I$938,Inputs_A_Dr!$I$946,Inputs_A_Dr!$I$954)","v":15920},{"$f":"CHOOSE($R$259,Inputs_A_Dr!$I$923,Inputs_A_Dr!$I$931,Inputs_A_Dr!$I$939,Inputs_A_Dr!$I$947,Inputs_A_Dr!$I$955)","v":35920}]
[null,{"$f":"Inputs_A_F!$B$654","v":"Network usage charge - small business"}]
[null,{"$f":"B571","v":"Single rate"},null,null,{"$f":"CHOOSE($Q$12,Inputs_A_Dr!I657,Inputs_A_Dr!I682,Inputs_A_Dr!I707,Inputs_A_Dr!I732,Inputs_A_Dr!I757)/Hundred","v":8.2200000000000009E-2},null,null,null,null,null,{"$f":"SUM($E617:$H617)*K613","v":986.40000000000009},{"$f":"SUM($E617:$H617)*L613","v":1644.0000000000002},{"$f":"SUM($E617:$H617)*M613","v":3288.0000000000005}]
[null,{"$f":"B572","v":"Block 1"},null,null,null,{"$f":"CHOOSE($Q$12,Inputs_A_Dr!I665,Inputs_A_Dr!I690,Inputs_A_Dr!I715,Inputs_A_Dr!I740,Inputs_A_Dr!I765)/Hundred","v":0},null,null,null,null,{"$f":"SUM($E618:$H618)*K$614","v":0},{"$f":"SUM($E618:$H618)*L$614","v":0},{"$f":"SUM($E618:$H618)*M$614","v":0}]
[null,{"$f":"B573","v":"Balance"},null,null,null,null,{"$f":"CHOOSE($Q$12,Inputs_A_Dr!I673,Inputs_A_Dr!I698,Inputs_A_Dr!I723,Inputs_A_Dr!I748,Inputs_A_Dr!I773)/Hundred","v":0},null,null,null,{"$f":"SUM($E619:$H619)*K$615","v":0},{"$f":"SUM($E619:$H619)*L$615","v":0},{"$f":"SUM($E619:$H619)*M$615","v":0}]
[null,{"$f":"B574","v":"Controlled load"}]
[]
[null,{"$f":"B576","v":"Network loss factors"},"%",null,{"$f":"$T$43","v":4.6288547499999888E-2},{"$f":"$T$43","v":4.6288547499999888E-2},{"$f":"$T$43","v":4.6288547499999888E-2},{"$f":"$T$43","v":4.6288547499999888E-2}]
[null,{"$f":"Q37","v":"Wholesale price - small business"},"$/kWh",null,{"$f":"$T$37","v":0.10204000000000001},{"$f":"$T$37","v":0.10204000000000001},{"$f":"$T$37","v":0.10204000000000001},{"$f":"$T$37","v":0.10204000000000001},null,null,{"$f":"E623*K$613*(One+E$622)","v":1281.1594006427999},2135.265667738,4270.5313354760001]
[null,"Environmental programs ","$/kWh",null,{"$f":"$T$38","v":1.8013398039489658E-2},{"$f":"$T$38","v":1.8013398039489658E-2},{"$f":"$T$38","v":1.8013398039489658E-2},{"$f":"$T$38","v":1.8013398039489658E-2},null,null,226.16654484332375,376.94424140553963,753.88848281107926]
[null,"Ancillary","$/kWh",null,{"$f":"$T$39","v":9.4276660177844743E-4},{"$f":"$T$39","v":9.4276660177844743E-4},{"$f":"$T$39","v":9.4276660177844743E-4},{"$f":"$T$39","v":9.4276660177844743E-4},null,null,11.83687078087539,19.728117968125652,39.456235936251304]
[null,"Total",{"$f":"$C$579","v":"$/kWh"},null,{"$f":"IF(SUM(E617:E620)=Zero,Zero,SUM(E623:E625)*(1+E622)+SUM(E617:E620))","v":0.20879690135558326},{"$f":"IF(SUM(F617:F620)=Zero,Zero,SUM(F623:F625)*(1+F622)+SUM(F617:F620))","v":0},{"$f":"IF(SUM(G617:G620)=Zero,Zero,SUM(G623:G625)*(1+G622)+SUM(G617:G620))","v":0},{"$f":"IF(SUM(H617:H620)=Zero,Zero,SUM(H623:H625)*(1+H622)+SUM(H617:H620))","v":0},null,"Total",{"$f":"SUM(K623:K625,K617:K620)","v":2505.5628162669991},{"$f":"SUM(L623:L625,L617:L620)","v":4175.9380271116661},{"$f":"SUM(M623:M625,M617:M620)","v":8351.8760542233322}]
[]
[null,{"$f":"B582","v":"Retail operating margin"},{"$f":"$C$582","v":"%"},null,{"$f":"$E$559","v":6.0400000000000002E-2},{"$f":"$E$559","v":6.0400000000000002E-2},{"$f":"$E$559","v":6.0400000000000002E-2},{"$f":"$E$559","v":6.0400000000000002E-2},null,null,{"$f":"$E$559","v":6.0400000000000002E-2},{"$f":"$E$559","v":6.0400000000000002E-2},{"$f":"$E$559","v":6.0400000000000002E-2}]
[null,"Total incl retail margin",{"$f":"$C$579","v":"$/kWh"},null,{"$f":"(1+E628)*E626","v":0.2214082341974605},{"$f":"(1+F628)*F626","v":0},{"$f":"(1+G628)*G626","v":0},{"$f":"(1+H628)*H626","v":0},null,"Total incl retail margin",{"$f":"(1+K628)*K626","v":2656.898810369526},{"$f":"(1+L628)*L626","v":4428.1646839492105},{"$f":"(1+M628)*M626","v":8856.329367898421}]
[]
[null,{"$f":"$B$303","v":"GST"},{"$f":"$C$303","v":"%"},null,{"$f":"E608","v":0.1},{"$f":"$E631","v":0.1},{"$f":"$E631","v":0.1},{"$f":"$E631","v":0.1},null,null,{"$f":"$E631","v":0.1},{"$f":"$E631","v":0.1},{"$f":"$E631","v":0.1}]
[null,"Total incl GST",{"$f":"$C$579","v":"$/kWh"},null,{"$f":"(1+E631)*E629","v":0.24354905761720658},{"$f":"(1+F631)*F629","v":0},{"$f":"(1+G631)*G629","v":0},{"$f":"(1+H631)*H629","v":0},null,"Total incl GST",{"$f":"(1+K631)*K629","v":2922.588691406479},{"$f":"(1+L631)*L629","v":4870.9811523441322},{"$f":"(1+M631)*M629","v":9741.9623046882643}]
[]
[{"$f":"MAX(A$2:OFFSET($A634,-One,0))+Sbsxn","v":1314.03},"Total Bill (GST incl)"]
[null,null,null,null,null,null,null,null,null,"Bill",{"$f":"Gen_A!$B$110&\" kWh/yr\"","v":"12000 kWh/yr"},{"$f":"Gen_A!$B$111&\" kWh/yr\"","v":"20000 kWh/yr"},{"$f":"Gen_A!$B$112&\" kWh/yr\"","v":"40000 kWh/yr"}]
[null,{"$f":"B634","v":"Total Bill (GST incl)"},"$ pa",null,null,null,null,null,null,null,{"$f":"SUM(K609,K632)","v":3429.5369551785575},{"$f":"SUM(L609,L632)","v":5377.9294161162106},{"$f":"SUM(M609,M632)","v":10248.910568460344}]
[]
["Distribution Zone 5"]
[]
[{"$f":"ROUNDDOWN(MAX($A$7:OFFSET(A640,-One,0),$A$2*Sht)+Sxn,0)","v":1315},"Residential"]
[]
[{"$f":"MAX(A$2:OFFSET($A642,-One,0))+Sbsxn","v":1315.01},{"$f":"V27","v":"Fixed Costs"}]
[null,null,null,null,"Cost value","Supply charge per day",null,null,null,"Bill",{"$f":"Gen_A!$B$105&\" kWh/yr\"","v":"2000 kWh/yr"},{"$f":"Gen_A!$B$106&\" kWh/yr\"","v":"4000 kWh/yr"},{"$f":"Gen_A!$B$107&\" kWh/yr\"","v":"8000 kWh/yr"}]
[null,null,null,null,null,null,null,null,null,"Total Consumption",{"$f":"Gen_A!$B$105","v":2000},{"$f":"Gen_A!$B$106","v":4000},{"$f":"Gen_A!$B$107","v":8000}]
[]
[null,{"$f":"V28","v":"Retail operating cost"},"$/customer",null,{"$f":"Y28","v":134.70034843205576},null,null,null,null,null,{"$f":"$E646","v":134.70034843205576},134.70034843205576,134.70034843205576]
[null,"Customer acquisition and retention cost","$/customer",null,{"$f":"Y29","v":38.19860627177701},null,null,null,null,null,38.19860627177701,38.19860627177701,38.19860627177701]
[null,"Network supply charge - Residential","$/customer",null,{"$f":"Y30","v":103.67593032427695},null,null,null,null,null,103.67593032427695,103.67593032427695,103.67593032427695]
[null,{"$f":"V32","v":"Ancillary"},{"$f":"W32","v":"$/customer"},null,{"$f":"Y32","v":4.32096369186677},null,null,null,null,null,4.32096369186677,4.32096369186677,4.32096369186677]
[null,{"$f":"V33","v":"Feed-in tariff (FiT)"},{"$f":"W33","v":"$/customer"},null,{"$f":"Y33","v":8.5598770918546006},null,null,null,null,null,8.5598770918546006,8.5598770918546006,8.5598770918546006]
[null,"Total","$/customer",null,{"$f":"SUM(E646:E650)","v":289.45572581183114},null,null,null,null,"Total",{"$f":"SUM(K646:K650)","v":289.45572581183114},{"$f":"SUM(L646:L650)","v":289.45572581183114},{"$f":"SUM(M646:M650)","v":289.45572581183114}]
[]
[null,{"$f":"V42","v":"Retail operating margin"},{"$f":"W42","v":"%"},null,{"$f":"Y42","v":6.0400000000000002E-2}]
[null,"Total incl retail margin",{"$f":"$C$651","v":"$/customer"},null,{"$f":"(1+E653)*E651","v":306.93885165086573},{"$f":"E654/DiY","v":0.84092836068730337},null,null,null,"Total incl retail margin",{"$f":"$E654","v":306.93885165086573},{"$f":"$E654","v":306.93885165086573},{"$f":"$E654","v":306.93885165086573}]
[]
[null,{"$f":"$B$303","v":"GST"},{"$f":"$C$303","v":"%"},null,{"$f":"$E$303","v":0.1}]
[null,"Total incl GST",{"$f":"$C$651","v":"$/customer"},null,{"$f":"(1+E656)*E654","v":337.63273681595234},{"$f":"E657/DiY","v":0.92502119675603378},null,null,null,"Total incl GST",{"$f":"$E657","v":337.63273681595234},{"$f":"$E657","v":337.63273681595234},{"$f":"$E657","v":337.63273681595234}]
[]
[{"$f":"MAX(A$2:OFFSET($A659,-One,0))+Sbsxn","v":1315.02},{"$f":"V35","v":"Variable Costs"}]
[null,null,null,null,{"$f":"Gen_A!$B$97","v":"Single rate"},{"$f":"Gen_A!$B$98","v":"Block 1"},{"$f":"Gen_A!$B$99","v":"Balance"},{"$f":"Gen_A!$B$100","v":"Controlled load"},null,"Bill",{"$f":"Gen_A!$B$105&\" kWh/yr\"","v":"2000 kWh/yr"},{"$f":"Gen_A!$B$106&\" kWh/yr\"","v":"4000 kWh/yr"},{"$f":"Gen_A!$B$107&\" kWh/yr\"","v":"8000 kWh/yr"}]
[null,null,null,null,null,null,null,null,null,"Total Consumption",{"$f":"Gen_A!$B$105","v":2000},{"$f":"Gen_A!$B$106","v":4000},{"$f":"Gen_A!$B$107","v":8000}]
[null,null,null,null,null,null,null,null,null,"Block 1",{"$f":"CHOOSE($W$259,Inputs_A_Dr!I$871,Inputs_A_Dr!I$879,Inputs_A_Dr!I$887,Inputs_A_Dr!I$895,Inputs_A_Dr!I$903)","v":2000},{"$f":"CHOOSE($W$259,Inputs_A_Dr!$I$872,Inputs_A_Dr!$I$880,Inputs_A_Dr!$I$888,Inputs_A_Dr!$I$896,Inputs_A_Dr!$I$904)","v":3784},{"$f":"CHOOSE($W$259,Inputs_A_Dr!$I$873,Inputs_A_Dr!$I$881,Inputs_A_Dr!$I$889,Inputs_A_Dr!$I$897,Inputs_A_Dr!$I$905)","v":4080}]
[null,null,null,null,null,null,null,null,null,"Balance",{"$f":"CHOOSE($W$259,Inputs_A_Dr!$I$918,Inputs_A_Dr!$I$926,Inputs_A_Dr!$I$934,Inputs_A_Dr!$I$942,Inputs_A_Dr!$I$950)","v":0},{"$f":"CHOOSE($W$259,Inputs_A_Dr!$I$919,Inputs_A_Dr!$I$927,Inputs_A_Dr!$I$935,Inputs_A_Dr!$I$943,Inputs_A_Dr!$I$951)","v":216},{"$f":"CHOOSE($W$259,Inputs_A_Dr!$I$920,Inputs_A_Dr!$I$928,Inputs_A_Dr!$I$936,Inputs_A_Dr!$I$944,Inputs_A_Dr!$I$952)","v":3920}]
[null,{"$f":"Inputs_A_Dr!B524","v":"Network usage charge - residential"}]
[null,{"$f":"Gen_A!$B97","v":"Single rate"},null,null,{"$f":"CHOOSE($V$12,Inputs_A_Dr!I527,Inputs_A_Dr!I552,Inputs_A_Dr!I577,Inputs_A_Dr!I602,Inputs_A_Dr!I627)/Hundred","v":8.6411641024946528E-2},null,null,null,null,null,{"$f":"SUM($E665:$H665)*K$661","v":172.82328204989307},{"$f":"SUM($E665:$H665)*L$661","v":345.64656409978613},{"$f":"SUM($E665:$H665)*M$661","v":691.29312819957227}]
[null,{"$f":"Gen_A!$B98","v":"Block 1"},null,null,null,{"$f":"CHOOSE($V$12,Inputs_A_Dr!I535,Inputs_A_Dr!I560,Inputs_A_Dr!I585,Inputs_A_Dr!I610,Inputs_A_Dr!I635)/Hundred","v":0},null,null,null,null,{"$f":"SUM($E666:$H666)*K$662","v":0},{"$f":"SUM($E666:$H666)*L$662","v":0},{"$f":"SUM($E666:$H666)*M$662","v":0}]
[null,{"$f":"Gen_A!$B99","v":"Balance"},null,null,null,null,{"$f":"CHOOSE($V$12,Inputs_A_Dr!I543,Inputs_A_Dr!I568,Inputs_A_Dr!I593,Inputs_A_Dr!I618,Inputs_A_Dr!I643)/Hundred","v":0},null,null,null,{"$f":"SUM($E667:$H667)*K$663","v":0},{"$f":"SUM($E667:$H667)*L$663","v":0},{"$f":"SUM($E667:$H667)*M$663","v":0}]
[null,{"$f":"Gen_A!$B100","v":"Controlled load"},null,null,null,null,null,{"$f":"CHOOSE($V$12,Inputs_A_Dr!I787,Inputs_A_Dr!I796,Inputs_A_Dr!I805,Inputs_A_Dr!I814,Inputs_A_Dr!I823)/Hundred","v":2.0499999999999997E-2}]
[]
[null,{"$f":"V43","v":"Network loss factors"},{"$f":"W43","v":"%"},null,{"$f":"$Y$43","v":5.2634590000000037E-2},{"$f":"$Y$43","v":5.2634590000000037E-2},{"$f":"$Y$43","v":5.2634590000000037E-2},{"$f":"$Y$43","v":5.2634590000000037E-2}]
[null,{"$f":"V36","v":"Wholesale price - residential"},{"$f":"W36","v":"$/kWh"},null,{"$f":"$Y$36","v":0.1138},{"$f":"$Y$36","v":0.1138},{"$f":"$Y$36","v":0.1138},{"$f":"$Y$36","v":0.1138},null,null,{"$f":"E671*K$661*(One+E$670)","v":239.57963268399999},479.15926536799998,958.31853073599996]
[null,{"$f":"V38","v":"Environmental programs "},{"$f":"W38","v":"$/kWh"},null,{"$f":"$Y$38","v":1.8013398039489658E-2},{"$f":"$Y$38","v":1.8013398039489658E-2},{"$f":"$Y$38","v":1.8013398039489658E-2},{"$f":"$Y$38","v":1.8013398039489658E-2},null,null,37.923051719610001,75.846103439220002,151.69220687844]
[null,{"$f":"V39","v":"Ancillary"},{"$f":"W39","v":"$/kWh"},null,{"$f":"$Y$39","v":9.4276660177844743E-4},{"$f":"$Y$39","v":9.4276660177844743E-4},{"$f":"$Y$39","v":9.4276660177844743E-4},{"$f":"$Y$39","v":9.4276660177844743E-4},null,null,1.9847774706574985,3.9695549413149971,7.9391098826299942]
[null,"Total",{"$f":"$C$673","v":"$/kWh"},null,{"$f":"IF(SUM(E665:E668)=Zero,Zero,SUM(E671:E673)*(1+E670)+SUM(E665:E668))","v":0.22615537196208027},{"$f":"IF(SUM(F665:F668)=Zero,Zero,SUM(F671:F673)*(1+F670)+SUM(F665:F668))","v":0},{"$f":"IF(SUM(G665:G668)=Zero,Zero,SUM(G671:G673)*(1+G670)+SUM(G665:G668))","v":0},{"$f":"IF(SUM(H665:H668)=Zero,Zero,SUM(H671:H673)*(1+H670)+SUM(H665:H668))","v":0.16024373093713373},null,"Total",{"$f":"SUM(K671:K673,K665:K668)","v":452.31074392416053},{"$f":"SUM(L671:L673,L665:L668)","v":904.62148784832107},{"$f":"SUM(M671:M673,M665:M668)","v":1809.2429756966421}]
[]
[null,{"$f":"$B$628","v":"Retail operating margin"},{"$f":"$C$628","v":"%"},null,{"$f":"$E$653","v":6.0400000000000002E-2},{"$f":"$E$653","v":6.0400000000000002E-2},{"$f":"$E$653","v":6.0400000000000002E-2},{"$f":"$E$653","v":6.0400000000000002E-2},null,null,{"$f":"$E$653","v":6.0400000000000002E-2},{"$f":"$E$653","v":6.0400000000000002E-2},{"$f":"$E$653","v":6.0400000000000002E-2}]
[null,"Total incl retail margin",{"$f":"$C$673","v":"$/kWh"},null,{"$f":"(1+E676)*E674","v":0.23981515642858992},{"$f":"(1+F676)*F674","v":0},{"$f":"(1+G676)*G674","v":0},{"$f":"(1+H676)*H674","v":0.1699224522857366},null,"Total incl retail margin",{"$f":"(1+K676)*K674","v":479.63031285717983},{"$f":"(1+L676)*L674","v":959.26062571435966},{"$f":"(1+M676)*M674","v":1918.5212514287193}]
[]
[null,{"$f":"$B$303","v":"GST"},{"$f":"$C$303","v":"%"},null,{"$f":"E656","v":0.1},{"$f":"$E679","v":0.1},{"$f":"$E679","v":0.1},{"$f":"$E679","v":0.1},null,null,{"$f":"$E679","v":0.1},{"$f":"$E679","v":0.1},{"$f":"$E679","v":0.1}]
[null,"Total incl GST",{"$f":"$C$673","v":"$/kWh"},null,{"$f":"(1+E679)*E677","v":0.26379667207144891},{"$f":"(1+F679)*F677","v":0},{"$f":"(1+G679)*G677","v":0},{"$f":"(1+H679)*H677","v":0.18691469751431028},null,"Total incl GST",{"$f":"(1+K679)*K677","v":527.59334414289788},{"$f":"(1+L679)*L677","v":1055.1866882857958},{"$f":"(1+M679)*M677","v":2110.3733765715915}]
[]
[{"$f":"MAX(A$2:OFFSET($A682,-One,0))+Sbsxn","v":1315.03},"Total Bill (GST incl)"]
[null,null,null,null,null,null,null,null,null,"Bill",{"$f":"Gen_A!$B$105&\" kWh/yr\"","v":"2000 kWh/yr"},{"$f":"Gen_A!$B$106&\" kWh/yr\"","v":"4000 kWh/yr"},{"$f":"Gen_A!$B$107&\" kWh/yr\"","v":"8000 kWh/yr"}]
[null,{"$f":"B682","v":"Total Bill (GST incl)"},"$ pa",null,null,null,null,null,null,null,{"$f":"SUM(K657,K680)","v":865.22608095885016},{"$f":"SUM(L657,L680)","v":1392.819425101748},{"$f":"SUM(M657,M680)","v":2448.0061133875438}]
[]
[{"$f":"ROUNDDOWN(MAX($A$7:OFFSET(A686,-One,0),$A$2*Sht)+Sxn,0)","v":1316},"Small Business"]
[]
[{"$f":"MAX(A$2:OFFSET($A688,-One,0))+Sbsxn","v":1316.01},{"$f":"B642","v":"Fixed Costs"}]
[null,null,null,null,{"$f":"$E$643","v":"Cost value"},{"$f":"$F$643","v":"Supply charge per day"},null,null,null,"Bill",{"$f":"Gen_A!$B$110&\" kWh/yr\"","v":"12000 kWh/yr"},{"$f":"Gen_A!$B$111&\" kWh/yr\"","v":"20000 kWh/yr"},{"$f":"Gen_A!$B$112&\" kWh/yr\"","v":"40000 kWh/yr"}]
[null,null,null,null,null,null,null,null,null,"Total Consumption",{"$f":"Gen_A!$B$110","v":12000},{"$f":"Gen_A!$B$111","v":20000},{"$f":"Gen_A!$B$112","v":40000}]
[]
[null,{"$f":"B646","v":"Retail operating cost"},{"$f":"C646","v":"$/customer"},null,{"$f":"E646","v":134.70034843205576},null,null,null,null,null,{"$f":"$E692","v":134.70034843205576},134.70034843205576,134.70034843205576]
[null,{"$f":"B647","v":"Customer acquisition and retention cost"},{"$f":"C647","v":"$/customer"},null,{"$f":"E647","v":38.19860627177701},null,null,null,null,null,38.19860627177701,38.19860627177701,38.19860627177701]
[null,{"$f":"V31","v":"Network supply charge - Small Business"},{"$f":"C648","v":"$/customer"},null,{"$f":"Y31","v":122.25443032427695},null,null,null,null,null,122.25443032427695,122.25443032427695,122.25443032427695]
[null,{"$f":"B649","v":"Ancillary"},{"$f":"C649","v":"$/customer"},null,{"$f":"E649","v":4.32096369186677},null,null,null,null,null,4.32096369186677,4.32096369186677,4.32096369186677]
[null,{"$f":"B650","v":"Feed-in tariff (FiT)"},{"$f":"C650","v":"$/customer"},null,{"$f":"E650","v":8.5598770918546006},null,null,null,null,null,8.5598770918546006,8.5598770918546006,8.5598770918546006]
[null,"Total","$/customer",null,{"$f":"SUM(E692:E696)","v":308.03422581183111},null,null,null,null,"Total",{"$f":"SUM(K692:K696)","v":308.03422581183111},{"$f":"SUM(L692:L696)","v":308.03422581183111},{"$f":"SUM(M692:M696)","v":308.03422581183111}]
[]
[null,{"$f":"$B$628","v":"Retail operating margin"},{"$f":"$C$628","v":"%"},null,{"$f":"E653","v":6.0400000000000002E-2}]
[null,"Total incl retail margin",{"$f":"$C$651","v":"$/customer"},null,{"$f":"(1+E699)*E697","v":326.63949305086572},{"$f":"E700/DiY","v":0.89490272068730337},null,null,null,"Total incl retail margin",{"$f":"$E700","v":326.63949305086572},{"$f":"$E700","v":326.63949305086572},{"$f":"$E700","v":326.63949305086572}]
[]
[null,{"$f":"$B$303","v":"GST"},{"$f":"$C$303","v":"%"},null,{"$f":"$E$303","v":0.1}]
[null,"Total incl GST",{"$f":"$C$651","v":"$/customer"},null,{"$f":"(1+E702)*E700","v":359.30344235595231},{"$f":"E703/DiY","v":0.98439299275603376},null,null,null,"Total incl GST",{"$f":"$E703","v":359.30344235595231},{"$f":"$E703","v":359.30344235595231},{"$f":"$E703","v":359.30344235595231}]
[]
[{"$f":"MAX(A$2:OFFSET($A705,-One,0))+Sbsxn","v":1316.02},{"$f":"B659","v":"Variable Costs"}]
[null,null,null,null,{"$f":"Gen_A!$B$97","v":"Single rate"},{"$f":"Gen_A!$B$98","v":"Block 1"},{"$f":"Gen_A!$B$99","v":"Balance"},{"$f":"Gen_A!$B$100","v":"Controlled load"},null,"Bill",{"$f":"Gen_A!$B$110&\" kWh/yr\"","v":"12000 kWh/yr"},{"$f":"Gen_A!$B$111&\" kWh/yr\"","v":"20000 kWh/yr"},{"$f":"Gen_A!$B$112&\" kWh/yr\"","v":"40000 kWh/yr"}]
[null,null,null,null,null,null,null,null,null,"Total Consumption",{"$f":"Gen_A!$B$110","v":12000},{"$f":"Gen_A!$B$111","v":20000},{"$f":"Gen_A!$B$112","v":40000}]
[null,null,null,null,null,null,null,null,null,"Block 1",{"$f":"CHOOSE($W$259,Inputs_A_Dr!$I$874,Inputs_A_Dr!$I$882,Inputs_A_Dr!$I$890,Inputs_A_Dr!$I$898,Inputs_A_Dr!$I$906)","v":4080},{"$f":"CHOOSE($W$259,Inputs_A_Dr!$I$875,Inputs_A_Dr!$I$883,Inputs_A_Dr!$I$891,Inputs_A_Dr!$I$899,Inputs_A_Dr!$I$907)","v":4080},{"$f":"CHOOSE($W$259,Inputs_A_Dr!$I$876,Inputs_A_Dr!$I$884,Inputs_A_Dr!$I$892,Inputs_A_Dr!$I$900,Inputs_A_Dr!$I$908)","v":4080}]
[null,null,null,null,null,null,null,null,null,"Balance",{"$f":"CHOOSE($W$259,Inputs_A_Dr!$I$921,Inputs_A_Dr!$I$929,Inputs_A_Dr!$I$937,Inputs_A_Dr!$I$945,Inputs_A_Dr!$I$953)","v":7920},{"$f":"CHOOSE($W$259,Inputs_A_Dr!$I$922,Inputs_A_Dr!$I$930,Inputs_A_Dr!$I$938,Inputs_A_Dr!$I$946,Inputs_A_Dr!$I$954)","v":15920},{"$f":"CHOOSE($W$259,Inputs_A_Dr!$I$923,Inputs_A_Dr!$I$931,Inputs_A_Dr!$I$939,Inputs_A_Dr!$I$947,Inputs_A_Dr!$I$955)","v":35920}]
[null,{"$f":"Inputs_A_F!$B$654","v":"Network usage charge - small business"}]
[null,{"$f":"B665","v":"Single rate"},null,null,{"$f":"CHOOSE($V$12,Inputs_A_Dr!I657,Inputs_A_Dr!I682,Inputs_A_Dr!I707,Inputs_A_Dr!I732,Inputs_A_Dr!I757)/Hundred","v":0.10228236070447182},null,null,null,null,null,{"$f":"SUM($E711:$H711)*K707","v":1227.3883284536619},{"$f":"SUM($E711:$H711)*L707","v":2045.6472140894364},{"$f":"SUM($E711:$H711)*M707","v":4091.2944281788727}]
[null,{"$f":"B666","v":"Block 1"},null,null,null,{"$f":"CHOOSE($V$12,Inputs_A_Dr!I665,Inputs_A_Dr!I690,Inputs_A_Dr!I715,Inputs_A_Dr!I740,Inputs_A_Dr!I765)/Hundred","v":0},null,null,null,null,{"$f":"SUM($E712:$H712)*K$708","v":0},{"$f":"SUM($E712:$H712)*L$708","v":0},{"$f":"SUM($E712:$H712)*M$708","v":0}]
[null,{"$f":"B667","v":"Balance"},null,null,null,null,{"$f":"CHOOSE($V$12,Inputs_A_Dr!I673,Inputs_A_Dr!I698,Inputs_A_Dr!I723,Inputs_A_Dr!I748,Inputs_A_Dr!I773)/Hundred","v":0},null,null,null,{"$f":"SUM($E713:$H713)*K$709","v":0},{"$f":"SUM($E713:$H713)*L$709","v":0},{"$f":"SUM($E713:$H713)*M$709","v":0}]
[null,{"$f":"B668","v":"Controlled load"}]
[]
[null,{"$f":"B670","v":"Network loss factors"},"%",null,{"$f":"$Y$43","v":5.2634590000000037E-2},{"$f":"$Y$43","v":5.2634590000000037E-2},{"$f":"$Y$43","v":5.2634590000000037E-2},{"$f":"$Y$43","v":5.2634590000000037E-2}]
[null,{"$f":"V37","v":"Wholesale price - small business"},"$/kWh",null,{"$f":"$Y$37","v":0.10702},{"$f":"$Y$37","v":0.10702},{"$f":"$Y$37","v":0.10702},{"$f":"$Y$37","v":0.10702},null,null,{"$f":"E717*K$707*(One+E$716)","v":1351.8354458616},2253.0590764360004,4506.1181528720008]
[null,"Environmental programs ","$/kWh",null,{"$f":"$Y$38","v":1.8013398039489658E-2},{"$f":"$Y$38","v":1.8013398039489658E-2},{"$f":"$Y$38","v":1.8013398039489658E-2},{"$f":"$Y$38","v":1.8013398039489658E-2},null,null,227.53831031766001,379.23051719610004,758.46103439220008]
[null,"Ancillary","$/kWh",null,{"$f":"$Y$39","v":9.4276660177844743E-4},{"$f":"$Y$39","v":9.4276660177844743E-4},{"$f":"$Y$39","v":9.4276660177844743E-4},{"$f":"$Y$39","v":9.4276660177844743E-4},null,null,11.908664823944992,19.847774706574988,39.695549413149976]
[null,"Total",{"$f":"$C$673","v":"$/kWh"},null,{"$f":"IF(SUM(E711:E714)=Zero,Zero,SUM(E717:E719)*(1+E716)+SUM(E711:E714))","v":0.23488922912140558},{"$f":"IF(SUM(F711:F714)=Zero,Zero,SUM(F717:F719)*(1+F716)+SUM(F711:F714))","v":0},{"$f":"IF(SUM(G711:G714)=Zero,Zero,SUM(G717:G719)*(1+G716)+SUM(G711:G714))","v":0},{"$f":"IF(SUM(H711:H714)=Zero,Zero,SUM(H717:H719)*(1+H716)+SUM(H711:H714))","v":0},null,"Total",{"$f":"SUM(K717:K719,K711:K714)","v":2818.6707494568668},{"$f":"SUM(L717:L719,L711:L714)","v":4697.7845824281121},{"$f":"SUM(M717:M719,M711:M714)","v":9395.5691648562242}]
[]
[null,{"$f":"$B$628","v":"Retail operating margin"},{"$f":"$C$628","v":"%"},null,{"$f":"$E$653","v":6.0400000000000002E-2},{"$f":"$E$653","v":6.0400000000000002E-2},{"$f":"$E$653","v":6.0400000000000002E-2},{"$f":"$E$653","v":6.0400000000000002E-2},null,null,{"$f":"$E$653","v":6.0400000000000002E-2},{"$f":"$E$653","v":6.0400000000000002E-2},{"$f":"$E$653","v":6.0400000000000002E-2}]
[null,"Total incl retail margin",{"$f":"$C$673","v":"$/kWh"},null,{"$f":"(1+E722)*E720","v":0.24907653856033848},{"$f":"(1+F722)*F720","v":0},{"$f":"(1+G722)*G720","v":0},{"$f":"(1+H722)*H720","v":0},null,"Total incl retail margin",{"$f":"(1+K722)*K720","v":2988.9184627240616},{"$f":"(1+L722)*L720","v":4981.5307712067697},{"$f":"(1+M722)*M720","v":9963.0615424135394}]
[]
[null,{"$f":"$B$303","v":"GST"},{"$f":"$C$303","v":"%"},null,{"$f":"E702","v":0.1},{"$f":"$E725","v":0.1},{"$f":"$E725","v":0.1},{"$f":"$E725","v":0.1},null,null,{"$f":"$E725","v":0.1},{"$f":"$E725","v":0.1},{"$f":"$E725","v":0.1}]
[null,"Total incl GST",{"$f":"$C$673","v":"$/kWh"},null,{"$f":"(1+E725)*E723","v":0.27398419241637234},{"$f":"(1+F725)*F723","v":0},{"$f":"(1+G725)*G723","v":0},{"$f":"(1+H725)*H723","v":0},null,"Total incl GST",{"$f":"(1+K725)*K723","v":3287.8103089964679},{"$f":"(1+L725)*L723","v":5479.6838483274469},{"$f":"(1+M725)*M723","v":10959.367696654894}]
[]
[{"$f":"MAX(A$2:OFFSET($A728,-One,0))+Sbsxn","v":1316.03},"Total Bill (GST incl)"]
[null,null,null,null,null,null,null,null,null,"Bill",{"$f":"Gen_A!$B$110&\" kWh/yr\"","v":"12000 kWh/yr"},{"$f":"Gen_A!$B$111&\" kWh/yr\"","v":"20000 kWh/yr"},{"$f":"Gen_A!$B$112&\" kWh/yr\"","v":"40000 kWh/yr"}]
[null,{"$f":"B728","v":"Total Bill (GST incl)"},"$ pa",null,null,null,null,null,null,null,{"$f":"SUM(K703,K726)","v":3647.1137513524204},{"$f":"SUM(L703,L726)","v":5838.9872906833989},{"$f":"SUM(M703,M726)","v":11318.671139010847}]
[]
["END"]

{"sheet":"Inputs_A_F","index":13,"n_rows":1050,"n_cols":21,"rows_kept":1050,"cut":false,"hidden":false,"merged":[[5,0,5,2]]}
[{"$f":"MdlTtl","v":"Victorian Default Offer Model"}]
[{"$f":"_xlfn.SHEET()","v":14},"FINAL TIME BASED COST ASSUMPTIONS "]
[null,"Final time based cost and other assumptions for each zone",null,null,"Start",{"$f":"Inputs_A_F!$C$17","v":"2020-01-01"}]
[null,null,null,null,"End",{"$f":"Inputs_A_F!$C$18","v":"2020-12-31"},null,null,"Period Counter",{"$f":"Flags_C!J19","v":1},{"$f":"Flags_C!K19","v":2},{"$f":"Flags_C!L19","v":3},{"$f":"Flags_C!M19","v":4},{"$f":"Flags_C!N19","v":5},{"$f":"Flags_C!O19","v":6},{"$f":"Flags_C!P19","v":7},{"$f":"Flags_C!Q19","v":8},{"$f":"Flags_C!R19","v":9},{"$f":"Flags_C!S19","v":10},{"$f":"Flags_C!T19","v":11},{"$f":"Flags_C!U19","v":12}]
[null,null,"Units","Assumptions",null,null,null,"Sparkline","Active Year",{"$f":"J12","v":"2019-12-31"},"2020-12-31","2021-12-31","2022-12-31","2023-12-31","2024-12-31","2025-12-31","2026-12-31","2027-12-31","2028-12-31","2029-12-31","2030-12-31"]
["To Contents"]
[]
[{"$f":"ROUNDDOWN(MAX($A$7:OFFSET(A8,-One,0),$A$2*Sht)+Sxn,0)","v":1401},"Flags and Dates"]
[]
[{"$f":"MAX(A$2:OFFSET($A10,-One,0))+Sbsxn","v":1401.01},{"$f":"Flags_C!B10","v":"Date Flags"}]
[null,{"$f":"Flags_C!B11","v":"Period start"},null,null,null,null,null,null,null,{"$f":"Flags_C!J11","v":"2019-07-01"},{"$f":"Flags_C!K11","v":"2020-01-01"},{"$f":"Flags_C!L11","v":"2021-01-01"},{"$f":"Flags_C!M11","v":"2022-01-01"},{"$f":"Flags_C!N11","v":"2023-01-01"},{"$f":"Flags_C!O11","v":"2024-01-01"},{"$f":"Flags_C!P11","v":"2025-01-01"},{"$f":"Flags_C!Q11","v":"2026-01-01"},{"$f":"Flags_C!R11","v":"2027-01-01"},{"$f":"Flags_C!S11","v":"2028-01-01"},{"$f":"Flags_C!T11","v":"2029-01-01"},{"$f":"Flags_C!U11","v":"2030-01-01"}]
[null,{"$f":"Flags_C!B12","v":"Period end"},null,null,null,null,null,null,null,{"$f":"Flags_C!J12","v":"2019-12-31"},{"$f":"Flags_C!K12","v":"2020-12-31"},{"$f":"Flags_C!L12","v":"2021-12-31"},{"$f":"Flags_C!M12","v":"2022-12-31"},{"$f":"Flags_C!N12","v":"2023-12-31"},{"$f":"Flags_C!O12","v":"2024-12-31"},{"$f":"Flags_C!P12","v":"2025-12-31"},{"$f":"Flags_C!Q12","v":"2026-12-31"},{"$f":"Flags_C!R12","v":"2027-12-31"},{"$f":"Flags_C!S12","v":"2028-12-31"},{"$f":"Flags_C!T12","v":"2029-12-31"},{"$f":"Flags_C!U12","v":"2030-12-31"}]
[null,{"$f":"Flags_C!B13","v":"Financial year end"},null,null,null,null,null,null,null,{"$f":"Flags_C!J13","v":"2020-06-30"},{"$f":"Flags_C!K13","v":"2021-06-30"},{"$f":"Flags_C!L13","v":"2022-06-30"},{"$f":"Flags_C!M13","v":"2023-06-30"},{"$f":"Flags_C!N13","v":"2024-06-30"},{"$f":"Flags_C!O13","v":"2025-06-30"},{"$f":"Flags_C!P13","v":"2026-06-30"},{"$f":"Flags_C!Q13","v":"2027-06-30"},{"$f":"Flags_C!R13","v":"2028-06-30"},{"$f":"Flags_C!S13","v":"2029-06-30"},{"$f":"Flags_C!T13","v":"2030-06-30"},{"$f":"Flags_C!U13","v":"2031-06-30"}]
[]
[{"$f":"MAX(A$2:OFFSET($A15,-One,0))+Sbsxn","v":1401.02},"Active Year"]
[null,null,null,"Please do not change the number in this cell"]
[null,{"$f":"B11","v":"Period start"},{"$f":"INDEX($J$11:$U$11,D17)","v":"2020-01-01"},{"$f":"Period","v":2},"[Period]"]
[null,{"$f":"B12","v":"Period end"},{"$f":"INDEX($J$12:$U$12,D17)","v":"2020-12-31"}]
[]
[null,"Most recent year end","2020-12-31",null,"Please select to check source data is entered up to date",null,null,null,null,{"$f":"IF($C20>=J$12,One,Zero)","v":1},1,0,0,0,0,0,0,0,0,0,0]
[]
[{"$f":"ROUNDDOWN(MAX($A$7:OFFSET(A22,-One,0),$A$2*Sht)+Sxn,0)","v":1402},"Fixed Costs"]
[]
[{"$f":"MAX(A$2:OFFSET($A24,-One,0))+Sbsxn","v":1402.01},"Retail"]
[]
[null,"Retail operating cost","$/customer",null,null,null,null,null,{"$f":"INDEX($J26:$U26,MATCH($D$17,$J$4:$U$4,0))","v":136.21028003613367},134,136.21028003613367]
[null,null,"Date",null,null,null,null,null,{"$f":"INDEX($J27:$U27,MATCH($D$17,$J$4:$U$4,0))","v":"2019-09-30"},"2019-03-31","2019-09-30"]
[null,null,"RM reference",null,null,null,null,null,null,"Test","C/19/31279"]
[null,null,"Location reference",null,null,null,null,null,null,"Test","M4,'ROC' tab"]
[null,null,"Description",null,null,null,null,null,null,"Test","ESC calc"]
[null,null,"Date Check",null,null,null,null,null,{"$f":"SUM(J31:U31)","v":0},{"$f":"IF(J27>J$5,One,Zero)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Source Check",null,null,null,null,null,{"$f":"SUM(J32:U32)","v":0},{"$f":"IF(OR(J28=Zero,J29=Zero,J30=Zero),One,Zero)*J$20","v":0},0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Customer acquisition and retention cost","$/customer",null,null,null,null,null,{"$f":"INDEX($J34:$U34,MATCH($D$17,$J$4:$U$4,0))","v":38},38,38]
[null,null,"Date",null,null,null,null,null,{"$f":"INDEX($J35:$U35,MATCH($D$17,$J$4:$U$4,0))","v":"2019-06-30"},"2019-06-30","2019-06-30"]
[null,null,"RM reference",null,null,null,null,null,null,"Test","C/19/31622"]
[null,null,"Location reference",null,null,null,null,null,null,"Test","NEM wide avg, PDF p17 (chart)"]
[null,null,"Description",null,null,null,null,null,null,"Test","Frontier report"]
[null,null,"Date Check",null,null,null,null,null,{"$f":"SUM(J39:U39)","v":0},{"$f":"IF(J35>J$5,One,Zero)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Source Check",null,null,null,null,null,{"$f":"SUM(J40:U40)","v":0},{"$f":"IF(OR(J36=Zero,J37=Zero,J38=Zero),One,Zero)*J$20","v":0},0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$f":"MAX(A$2:OFFSET($A42,-One,0))+Sbsxn","v":1402.02},"Solar"]
[]
[null,"Feed-in tariff (FiT)","$/customer",null,null,null,null,null,{"$f":"INDEX($J44:$U44,MATCH($D$17,$J$4:$U$4,0))","v":8.3492110608377317},6.6485375744689605,8.3492110608377317]
[null,null,"Date",null,null,null,null,null,{"$f":"INDEX($J45:$U45,MATCH($D$17,$J$4:$U$4,0))","v":"2019-06-30"},"2018-12-31","2019-06-30"]
[null,null,"RM reference",null,null,null,null,null,null,"Test","C/19/16201"]
[null,null,"Location reference",null,null,null,null,null,null,"Test","F2, 'FiT$ - final'"]
[null,null,"Description",null,null,null,null,null,null,"Test","ESC calc"]
[null,null,"Date Check",null,null,null,null,null,{"$f":"SUM(J49:U49)","v":0},{"$f":"IF(J45>J$5,One,Zero)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Source Check",null,null,null,null,null,{"$f":"SUM(J50:U50)","v":0},{"$f":"IF(OR(J46=Zero,J47=Zero,J48=Zero),One,Zero)*J$20","v":0},0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$f":"MAX(A$2:OFFSET($A52,-One,0))+Sbsxn","v":1402.03},"Ancillary"]
[]
[null,"ESC licence fees","$/customer",null,null,null,null,null,{"$f":"INDEX($J54:$U54,MATCH($D$17,$J$4:$U$4,0))","v":0.95936132403235874},0.53856016352123004,0.95936132403235874]
[null,null,"Date",null,null,null,null,null,{"$f":"INDEX($J55:$U55,MATCH($D$17,$J$4:$U$4,0))","v":"2018-06-30"},"2017-06-30","2018-06-30"]
[null,null,"RM reference",null,null,null,null,null,null,"Test","C/19/20507"]
[null,null,"Location reference",null,null,null,null,null,null,"Test","I8,'cost calc'"]
[null,null,"Description",null,null,null,null,null,null,"Test","ESC calc"]
[null,null,"Date Check",null,null,null,null,null,{"$f":"SUM(J59:U59)","v":0},{"$f":"IF(J55>J$5,One,Zero)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Source Check",null,null,null,null,null,{"$f":"SUM(J60:U60)","v":0},{"$f":"IF(OR(J56=Zero,J57=Zero,J58=Zero),One,Zero)*J$20","v":0},0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Reliability and emergency reserve trader (RERT)","$/customer",null,null,null,null,null,{"$f":"INDEX($J62:$U62,MATCH($D$17,$J$4:$U$4,0))","v":3.2},3.2,3.2]
[null,null,"Date",null,null,null,null,null,{"$f":"INDEX($J63:$U63,MATCH($D$17,$J$4:$U$4,0))","v":"2018-12-31"},"2019-03-31","2018-12-31"]
[null,null,"RM reference",null,null,null,null,null,null,"Test","C/19/20524"]
[null,null,"Location reference",null,null,null,null,null,null,"Test","p6"]
[null,null,"Description",null,null,null,null,null,null,"Test","AEMO publication"]
[null,null,"Date Check",null,null,null,null,null,{"$f":"SUM(J67:U67)","v":0},{"$f":"IF(J63>J$5,One,Zero)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Source Check",null,null,null,null,null,{"$f":"SUM(J68:U68)","v":0},{"$f":"IF(OR(J64=Zero,J65=Zero,J66=Zero),One,Zero)*J$20","v":0},0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Electricity consumer advocacy panel","$/customer/week",null,null,null,null,null,{"$f":"INDEX($J70:$U70,MATCH($D$17,$J$4:$U$4,0))","v":1.082E-2},9.8499999999999994E-3,1.082E-2]
[null,null,"Date",null,null,null,null,null,{"$f":"INDEX($J71:$U71,MATCH($D$17,$J$4:$U$4,0))","v":"2019-06-30"},"2018-06-30","2019-06-30"]
[null,null,"RM reference",null,null,null,null,null,null,"Test","C/19/31279"]
[null,null,"Location reference",null,null,null,null,null,null,"Test","K2,'Other_avg' tab"]
[null,null,"Description",null,null,null,null,null,null,"Test","ESC calc"]
[null,null,"Date Check",null,null,null,null,null,{"$f":"SUM(J75:U75)","v":0},{"$f":"IF(J71>J$5,One,Zero)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Source Check",null,null,null,null,null,{"$f":"SUM(J76:U76)","v":0},{"$f":"IF(OR(J72=Zero,J73=Zero,J74=Zero),One,Zero)*J$20","v":0},0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$f":"MAX(A$2:OFFSET($A78,-One,0))+Sbsxn","v":1402.04},"Metering"]
[]
[null,{"$f":"Gen_A!$B$89","v":"Ausnet"},{"$f":"Gen_A!$A$89","v":1}]
[null,null,"$/customer",null,null,null,null,null,{"$f":"INDEX($J81:$U81,MATCH($D$17,$J$4:$U$4,0))","v":51.4},57.8,51.4]
[null,null,"Date",null,null,null,null,null,{"$f":"INDEX($J82:$U82,MATCH($D$17,$J$4:$U$4,0))","v":"2019-12-31"},"2018-12-31","2019-12-31"]
[null,null,"RM reference",null,null,null,null,null,null,"Test","C/19/31242"]
[null,null,"Location reference",null,null,null,null,null,null,"Test","p60"]
[null,null,"Description",null,null,null,null,null,null,"Test","Single phase meter"]
[null,null,"Date Check",null,null,null,null,null,{"$f":"SUM(J86:U86)","v":0},{"$f":"IF(J82>J$5,One,Zero)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Source Check",null,null,null,null,null,{"$f":"SUM(J87:U87)","v":0},{"$f":"IF(OR(J83=Zero,J84=Zero,J85=Zero),One,Zero)*J$20","v":0},0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"Gen_A!$B$90","v":"Citipower"},{"$f":"Gen_A!$A$90","v":2}]
[null,null,"$/customer",null,null,null,null,null,{"$f":"INDEX($J90:$U90,MATCH($D$17,$J$4:$U$4,0))","v":71.3},73,71.3]
[null,null,"Date",null,null,null,null,null,{"$f":"INDEX($J91:$U91,MATCH($D$17,$J$4:$U$4,0))","v":"2019-12-31"},"2018-12-31","2019-12-31"]
[null,null,"RM reference",null,null,null,null,null,null,"Test","C/19/31241"]
[null,null,"Location reference",null,null,null,null,null,null,"Test","p51"]
[null,null,"Description",null,null,null,null,null,null,"Test","Single phase meter"]
[null,null,"Date Check",null,null,null,null,null,{"$f":"SUM(J95:U95)","v":0},{"$f":"IF(J91>J$5,One,Zero)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Source Check",null,null,null,null,null,{"$f":"SUM(J96:U96)","v":0},{"$f":"IF(OR(J92=Zero,J93=Zero,J94=Zero),One,Zero)*J$20","v":0},0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"Gen_A!$B$91","v":"Jemena"},{"$f":"Gen_A!$A$91","v":3}]
[null,null,"$/customer",null,null,null,null,null,{"$f":"INDEX($J99:$U99,MATCH($D$17,$J$4:$U$4,0))","v":79.64},79.84,79.64]
[null,null,"Date",null,null,null,null,null,{"$f":"INDEX($J100:$U100,MATCH($D$17,$J$4:$U$4,0))","v":"2019-12-31"},"2018-12-31","2019-12-31"]
[null,null,"RM reference",null,null,null,null,null,null,"Test","C/19/31243"]
[null,null,"Location reference",null,null,null,null,null,null,"Test","Document p56"]
[null,null,"Description",null,null,null,null,null,null,"Test","Single phase non off peak"]
[null,null,"Date Check",null,null,null,null,null,{"$f":"SUM(J104:U104)","v":0},{"$f":"IF(J100>J$5,One,Zero)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Source Check",null,null,null,null,null,{"$f":"SUM(J105:U105)","v":0},{"$f":"IF(OR(J101=Zero,J102=Zero,J103=Zero),One,Zero)*J$20","v":0},0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"Gen_A!$B$92","v":"Powercor"},{"$f":"Gen_A!$A$92","v":4}]
[null,null,"$/customer",null,null,null,null,null,{"$f":"INDEX($J108:$U108,MATCH($D$17,$J$4:$U$4,0))","v":67.3},73,67.3]
[null,null,"Date",null,null,null,null,null,{"$f":"INDEX($J109:$U109,MATCH($D$17,$J$4:$U$4,0))","v":"2019-12-31"},"2018-12-31","2019-12-31"]
[null,null,"RM reference",null,null,null,null,null,null,"Test","C/19/31244"]
[null,null,"Location reference",null,null,null,null,null,null,"Test","p51"]
[null,null,"Description",null,null,null,null,null,null,"Test","Single phase meter"]
[null,null,"Date Check",null,null,null,null,null,{"$f":"SUM(J113:U113)","v":0},{"$f":"IF(J109>J$5,One,Zero)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Source Check",null,null,null,null,null,{"$f":"SUM(J114:U114)","v":0},{"$f":"IF(OR(J110=Zero,J111=Zero,J112=Zero),One,Zero)*J$20","v":0},0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"Gen_A!$B$93","v":"United Energy"},{"$f":"Gen_A!$A$93","v":5}]
[null,null,"$/customer",null,null,null,null,null,{"$f":"INDEX($J117:$U117,MATCH($D$17,$J$4:$U$4,0))","v":54.23},57,54.23]
[null,null,"Date",null,null,null,null,null,{"$f":"INDEX($J118:$U118,MATCH($D$17,$J$4:$U$4,0))","v":"2019-12-31"},"2018-12-31","2019-12-31"]
[null,null,"RM reference",null,null,null,null,null,null,"Test","C/19/31245"]
[null,null,"Location reference",null,null,null,null,null,null,"Test","p39"]
[null,null,"Description",null,null,null,null,null,null,"Test","Single phase meter"]
[null,null,"Date Check",null,null,null,null,null,{"$f":"SUM(J122:U122)","v":0},{"$f":"IF(J118>J$5,One,Zero)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Source Check",null,null,null,null,null,{"$f":"SUM(J123:U123)","v":0},{"$f":"IF(OR(J119=Zero,J120=Zero,J121=Zero),One,Zero)*J$20","v":0},0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$f":"MAX(A$2:OFFSET($A125,-One,0))+Sbsxn","v":1402.05},"Network supply charge - Residential"]
[]
[null,{"$f":"Gen_A!$B$89","v":"Ausnet"},{"$f":"Gen_A!$A$89","v":1}]
[null,null,"$/customer",null,null,null,null,null,{"$f":"INDEX($J128:$U128,MATCH($D$17,$J$4:$U$4,0))","v":118},115,118]
[null,null,"Date",null,null,null,null,null,{"$f":"INDEX($J129:$U129,MATCH($D$17,$J$4:$U$4,0))","v":"2019-12-31"},"2018-12-31","2019-12-31"]
[null,null,"RM reference",null,null,null,null,null,null,"Test","C/19/31242"]
[null,null,"Location reference",null,null,null,null,null,null,"Test","p49"]
[null,null,"Description",null,null,null,null,null,null,"Test","Name: NEE11"]
[null,null,"Date Check",null,null,null,null,null,{"$f":"SUM(J133:U133)","v":0},{"$f":"IF(J129>J$5,One,Zero)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Source Check",null,null,null,null,null,{"$f":"SUM(J134:U134)","v":0},{"$f":"IF(OR(J130=Zero,J131=Zero,J132=Zero),One,Zero)*J$20","v":0},0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"Gen_A!$B$90","v":"Citipower"},{"$f":"Gen_A!$A$90","v":2}]
[null,null,"$/customer",null,null,null,null,null,{"$f":"INDEX($J137:$U137,MATCH($D$17,$J$4:$U$4,0))","v":95},90,95]
[null,null,"Date",null,null,null,null,null,{"$f":"INDEX($J138:$U138,MATCH($D$17,$J$4:$U$4,0))","v":"2019-12-31"},"2018-12-31","2019-12-31"]
[null,null,"RM reference",null,null,null,null,null,null,"Test","C/19/31241"]
[null,null,"Location reference",null,null,null,null,null,null,"Test","p19"]
[null,null,"Description",null,null,null,null,null,null,"Test","Name: C1R"]
[null,null,"Date Check",null,null,null,null,null,{"$f":"SUM(J142:U142)","v":0},{"$f":"IF(J138>J$5,One,Zero)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Source Check",null,null,null,null,null,{"$f":"SUM(J143:U143)","v":0},{"$f":"IF(OR(J139=Zero,J140=Zero,J141=Zero),One,Zero)*J$20","v":0},0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"Gen_A!$B$91","v":"Jemena"},{"$f":"Gen_A!$A$91","v":3}]
[null,null,"$/customer",null,null,null,null,null,{"$f":"INDEX($J146:$U146,MATCH($D$17,$J$4:$U$4,0))","v":59.18},51.308,59.18]
[null,null,"Date",null,null,null,null,null,{"$f":"INDEX($J147:$U147,MATCH($D$17,$J$4:$U$4,0))","v":"2019-12-31"},"2018-12-31","2019-12-31"]
[null,null,"RM reference",null,null,null,null,null,null,"Test","C/19/31243"]
[null,null,"Location reference",null,null,null,null,null,null,"Test","p25"]
[null,null,"Description",null,null,null,null,null,null,"Test","Name: A100/F100a/T100b"]
[null,null,"Date Check",null,null,null,null,null,{"$f":"SUM(J151:U151)","v":0},{"$f":"IF(J147>J$5,One,Zero)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"Sources check","Source Check",null,null,null,null,null,{"$f":"SUM(J152:U152)","v":0},{"$f":"IF(OR(J148=Zero,J149=Zero,J150=Zero),One,Zero)*J$20","v":0},0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"Gen_A!$B$92","v":"Powercor"},{"$f":"Gen_A!$A$92","v":4}]
[null,null,"$/customer",null,null,null,null,null,{"$f":"INDEX($J155:$U155,MATCH($D$17,$J$4:$U$4,0))","v":140},130,140]
[null,null,"Date",null,null,null,null,null,{"$f":"INDEX($J156:$U156,MATCH($D$17,$J$4:$U$4,0))","v":"2019-12-31"},"2018-12-31","2019-12-31"]
[null,null,"RM reference",null,null,null,null,null,null,"Test","C/19/31244"]
[null,null,"Location reference",null,null,null,null,null,null,"Test","p20"]
[null,null,"Description",null,null,null,null,null,null,"Test","Name: D1"]
[null,null,"Date Check",null,null,null,null,null,{"$f":"SUM(J160:U160)","v":0},{"$f":"IF(J156>J$5,One,Zero)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Source Check",null,null,null,null,null,{"$f":"SUM(J161:U161)","v":0},{"$f":"IF(OR(J157=Zero,J158=Zero,J159=Zero),One,Zero)*J$20","v":0},0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"Gen_A!$B$93","v":"United Energy"},{"$f":"Gen_A!$A$93","v":5}]
[null,null,"$/customer",null,null,null,null,null,{"$f":"INDEX($J164:$U164,MATCH($D$17,$J$4:$U$4,0))","v":47.194499999999998},45.296499999999995,47.194499999999998]
[null,null,"Date",null,null,null,null,null,{"$f":"INDEX($J165:$U165,MATCH($D$17,$J$4:$U$4,0))","v":"2019-12-31"},"2018-12-31","2019-12-31"]
[null,null,"RM reference",null,null,null,null,null,null,"Test","C/19/31245"]
[null,null,"Location reference",null,null,null,null,null,null,"Test","p19"]
[null,null,"Description",null,null,null,null,null,null,"Test","Name: [[LVS1R + FLVS1R (PFiT)]*365]/100"]
[null,null,"Date Check",null,null,null,null,null,{"$f":"SUM(J169:U169)","v":0},{"$f":"IF(J165>J$5,One,Zero)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Source Check",null,null,null,null,null,{"$f":"SUM(J170:U170)","v":0},{"$f":"IF(OR(J166=Zero,J167=Zero,J168=Zero),One,Zero)*J$20","v":0},0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$f":"MAX(A$2:OFFSET($A172,-One,0))+Sbsxn","v":1402.06},"Network supply charge - Small Business"]
[]
[null,{"$f":"Gen_A!$B$89","v":"Ausnet"},{"$f":"Gen_A!$A$89","v":1}]
[null,null,"$/customer",null,null,null,null,null,{"$f":"INDEX($J175:$U175,MATCH($D$17,$J$4:$U$4,0))","v":118},115,118]
[null,null,"Date",null,null,null,null,null,{"$f":"INDEX($J176:$U176,MATCH($D$17,$J$4:$U$4,0))","v":"2019-12-31"},"2018-12-31","2019-12-31"]
[null,null,"RM reference",null,null,null,null,null,null,"Test","C/19/31242"]
[null,null,"Location reference",null,null,null,null,null,null,"Test","p50"]
[null,null,"Description",null,null,null,null,null,null,"Test","Name: NEE12"]
[null,null,"Date Check",null,null,null,null,null,{"$f":"SUM(J180:U180)","v":0},{"$f":"IF(J176>J$5,One,Zero)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Source Check",null,null,null,null,null,{"$f":"SUM(J181:U181)","v":0},{"$f":"IF(OR(J177=Zero,J178=Zero,J179=Zero),One,Zero)*J$20","v":0},0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"Gen_A!$B$90","v":"Citipower"},{"$f":"Gen_A!$A$90","v":2}]
[null,null,"$/customer",null,null,null,null,null,{"$f":"INDEX($J184:$U184,MATCH($D$17,$J$4:$U$4,0))","v":160},150,160]
[null,null,"Date",null,null,null,null,null,{"$f":"INDEX($J185:$U185,MATCH($D$17,$J$4:$U$4,0))","v":"2019-12-31"},"2018-12-31","2019-12-31"]
[null,null,"RM reference",null,null,null,null,null,null,"Test","C/19/31241"]
[null,null,"Location reference",null,null,null,null,null,null,"Test","p19"]
[null,null,"Description",null,null,null,null,null,null,"Test","Name: C1G"]
[null,null,"Date Check",null,null,null,null,null,{"$f":"SUM(J189:U189)","v":0},{"$f":"IF(J185>J$5,One,Zero)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Source Check",null,null,null,null,null,{"$f":"SUM(J190:U190)","v":0},{"$f":"IF(OR(J186=Zero,J187=Zero,J188=Zero),One,Zero)*J$20","v":0},0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"Gen_A!$B$91","v":"Jemena"},{"$f":"Gen_A!$A$91","v":3}]
[null,null,"$/customer",null,null,null,null,null,{"$f":"INDEX($J193:$U193,MATCH($D$17,$J$4:$U$4,0))","v":102.51},95.534000000000006,102.51]
[null,null,"Date",null,null,null,null,null,{"$f":"INDEX($J194:$U194,MATCH($D$17,$J$4:$U$4,0))","v":"2019-12-31"},"2018-12-31","2019-12-31"]
[null,null,"RM reference",null,null,null,null,null,null,"Test","C/19/31243"]
[null,null,"Location reference",null,null,null,null,null,null,"Test","p26"]
[null,null,"Description",null,null,null,null,null,null,"Test","Name: A200/F200a/T200b"]
[null,null,"Date Check",null,null,null,null,null,{"$f":"SUM(J198:U198)","v":0},{"$f":"IF(J194>J$5,One,Zero)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Source Check",null,null,null,null,null,{"$f":"SUM(J199:U199)","v":0},{"$f":"IF(OR(J195=Zero,J196=Zero,J197=Zero),One,Zero)*J$20","v":0},0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"Gen_A!$B$92","v":"Powercor"},{"$f":"Gen_A!$A$92","v":4}]
[null,null,"$/customer",null,null,null,null,null,{"$f":"INDEX($J202:$U202,MATCH($D$17,$J$4:$U$4,0))","v":180},170,180]
[null,null,"Date",null,null,null,null,null,{"$f":"INDEX($J203:$U203,MATCH($D$17,$J$4:$U$4,0))","v":"2019-12-31"},"2018-12-31","2019-12-31"]
[null,null,"RM reference",null,null,null,null,null,null,"Test","C/19/31244"]
[null,null,"Location reference",null,null,null,null,null,null,"Test","p20"]
[null,null,"Description",null,null,null,null,null,null,"Test","Name: ND1"]
[null,null,"Date Check",null,null,null,null,null,{"$f":"SUM(J207:U207)","v":0},{"$f":"IF(J203>J$5,One,Zero)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Source Check",null,null,null,null,null,{"$f":"SUM(J208:U208)","v":0},{"$f":"IF(OR(J204=Zero,J205=Zero,J206=Zero),One,Zero)*J$20","v":0},0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"Gen_A!$B$93","v":"United Energy"},{"$f":"Gen_A!$A$93","v":5}]
[null,null,"$/customer",null,null,null,null,null,{"$f":"INDEX($J211:$U211,MATCH($D$17,$J$4:$U$4,0))","v":66.831500000000005},63.327500000000008,66.831500000000005]
[null,null,"Date",null,null,null,null,null,{"$f":"INDEX($J212:$U212,MATCH($D$17,$J$4:$U$4,0))","v":"2019-12-31"},"2018-12-31","2019-12-31"]
[null,null,"RM reference",null,null,null,null,null,null,"Test","C/19/31245"]
[null,null,"Location reference",null,null,null,null,null,null,"Test","p19"]
[null,null,"Description",null,null,null,null,null,null,"Test","Name: [[LVM1R + FLVM1R (PFiT)]*365]/100"]
[null,null,"Date Check",null,null,null,null,null,{"$f":"SUM(J216:U216)","v":0},{"$f":"IF(J212>J$5,One,Zero)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Source Check",null,null,null,null,null,{"$f":"SUM(J217:U217)","v":0},{"$f":"IF(OR(J213=Zero,J214=Zero,J215=Zero),One,Zero)*J$20","v":0},0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Check: Fixed costs source dates are prior to the period end date",null,null,null,null,null,null,{"$f":"SUM(I31,I39,I49,I59,I67,I75,I86,I95,I104,I113,I122,I133,I142,I151,I160,I169,I180,I189,I198,I207,I216)","v":0}]
[null,"Check: Fixed costs source inputs are entered up to date",null,null,null,null,null,null,{"$f":"SUM(I32,I40,I50,I60,I68,I76,I87,I96,I105,I114,I123,I134,I143,I152,I161,I170,I181,I190,I199,I208,I217)","v":0}]
[]
[{"$f":"ROUNDDOWN(MAX($A$7:OFFSET(A222,-One,0),$A$2*Sht)+Sxn,0)","v":1403},"Variable Costs"]
[]
[{"$f":"MAX(A$2:OFFSET($A224,-One,0))+Sbsxn","v":1403.01},"Wholesale price - residential"]
[]
[null,{"$f":"Gen_A!$B$89","v":"Ausnet"},{"$f":"Gen_A!$A$89","v":1}]
[null,null,"$/MWh",null,null,null,null,null,{"$f":"INDEX($J227:$U227,MATCH($D$17,$J$4:$U$4,0))","v":121.33},105.29,121.33]
[null,null,"Date",null,null,null,null,null,{"$f":"INDEX($J228:$U228,MATCH($D$17,$J$4:$U$4,0))","v":"2019-12-31"},"2019-06-30","2019-12-31"]
[null,null,"RM reference",null,null,null,null,null,null,"Test","C/19/31623"]
[null,null,"Location reference",null,null,null,null,null,null,"Test","p42"]
[null,null,"Description",null,null,null,null,null,null,"Test","Frontier report"]
[null,null,"Date Check",null,null,null,null,null,{"$f":"SUM(J232:U232)","v":0},{"$f":"IF(J228>J$5,One,Zero)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Source Check",null,null,null,null,null,{"$f":"SUM(J233:U233)","v":0},{"$f":"IF(OR(J229=Zero,J230=Zero,J231=Zero),One,Zero)*J$20","v":0},0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"Gen_A!$B$90","v":"Citipower"},{"$f":"Gen_A!$A$90","v":2}]
[null,null,"$/MWh",null,null,null,null,null,{"$f":"INDEX($J236:$U236,MATCH($D$17,$J$4:$U$4,0))","v":118.11},103.05,118.11]
[null,null,"Date",null,null,null,null,null,{"$f":"INDEX($J237:$U237,MATCH($D$17,$J$4:$U$4,0))","v":"2019-12-31"},"2019-06-30","2019-12-31"]
[null,null,"RM reference",null,null,null,null,null,null,"Test","C/19/31623"]
[null,null,"Location reference",null,null,null,null,null,null,"Test","p42"]
[null,null,"Description",null,null,null,null,null,null,"Test","Frontier report"]
[null,null,"Date Check",null,null,null,null,null,{"$f":"SUM(J241:U241)","v":0},{"$f":"IF(J237>J$5,One,Zero)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Source Check",null,null,null,null,null,{"$f":"SUM(J242:U242)","v":0},{"$f":"IF(OR(J238=Zero,J239=Zero,J240=Zero),One,Zero)*J$20","v":0},0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"Gen_A!$B$91","v":"Jemena"},{"$f":"Gen_A!$A$91","v":3}]
[null,null,"$/MWh",null,null,null,null,null,{"$f":"INDEX($J245:$U245,MATCH($D$17,$J$4:$U$4,0))","v":126.28},108.57,126.28]
[null,null,"Date",null,null,null,null,null,{"$f":"INDEX($J246:$U246,MATCH($D$17,$J$4:$U$4,0))","v":"2019-12-31"},"2019-06-30","2019-12-31"]
[null,null,"RM reference",null,null,null,null,null,null,"Test","C/19/31623"]
[null,null,"Location reference",null,null,null,null,null,null,"Test","p42"]
[null,null,"Description",null,null,null,null,null,null,"Test","Frontier report"]
[null,null,"Date Check",null,null,null,null,null,{"$f":"SUM(J250:U250)","v":0},{"$f":"IF(J246>J$5,One,Zero)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Source Check",null,null,null,null,null,{"$f":"SUM(J251:U251)","v":0},{"$f":"IF(OR(J247=Zero,J248=Zero,J249=Zero),One,Zero)*J$20","v":0},0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"Gen_A!$B$92","v":"Powercor"},{"$f":"Gen_A!$A$92","v":4}]
[null,null,"$/MWh",null,null,null,null,null,{"$f":"INDEX($J254:$U254,MATCH($D$17,$J$4:$U$4,0))","v":119.2},103.56,119.2]
[null,null,"Date",null,null,null,null,null,{"$f":"INDEX($J255:$U255,MATCH($D$17,$J$4:$U$4,0))","v":"2019-12-31"},"2019-06-30","2019-12-31"]
[null,null,"RM reference",null,null,null,null,null,null,"Test","C/19/31623"]
[null,null,"Location reference",null,null,null,null,null,null,"Test","p42"]
[null,null,"Description",null,null,null,null,null,null,"Test","Frontier report"]
[null,null,"Date Check",null,null,null,null,null,{"$f":"SUM(J259:U259)","v":0},{"$f":"IF(J255>J$5,One,Zero)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Source Check",null,null,null,null,null,{"$f":"SUM(J260:U260)","v":0},{"$f":"IF(OR(J256=Zero,J257=Zero,J258=Zero),One,Zero)*J$20","v":0},0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"Gen_A!$B$93","v":"United Energy"},{"$f":"Gen_A!$A$93","v":5}]
[null,null,"$/MWh",null,null,null,null,null,{"$f":"INDEX($J263:$U263,MATCH($D$17,$J$4:$U$4,0))","v":127.27},108.91,127.27]
[null,null,"Date",null,null,null,null,null,{"$f":"INDEX($J264:$U264,MATCH($D$17,$J$4:$U$4,0))","v":"2019-12-31"},"2019-06-30","2019-12-31"]
[null,null,"RM reference",null,null,null,null,null,null,"Test","C/19/31623"]
[null,null,"Location reference",null,null,null,null,null,null,"Test","p42"]
[null,null,"Description",null,null,null,null,null,null,"Test","Frontier report"]
[null,null,"Date Check",null,null,null,null,null,{"$f":"SUM(J268:U268)","v":0},{"$f":"IF(J264>J$5,One,Zero)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Source Check",null,null,null,null,null,{"$f":"SUM(J269:U269)","v":0},{"$f":"IF(OR(J265=Zero,J266=Zero,J267=Zero),One,Zero)*J$20","v":0},0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$f":"MAX(A$2:OFFSET($A271,-One,0))+Sbsxn","v":1403.02},"Wholesale volatility - residential"]
[]
[null,{"$f":"Gen_A!$B$89","v":"Ausnet"},{"$f":"Gen_A!$A$89","v":1}]
[null,null,"$/MWh",null,null,null,null,null,{"$f":"INDEX($J274:$U274,MATCH($D$17,$J$4:$U$4,0))","v":0.27},0.16,0.27]
[null,null,"Date",null,null,null,null,null,{"$f":"INDEX($J275:$U275,MATCH($D$17,$J$4:$U$4,0))","v":"2019-12-31"},"2019-06-30","2019-12-31"]
[null,null,"RM reference",null,null,null,null,null,null,"Test","C/19/31623"]
[null,null,"Location reference",null,null,null,null,null,null,"Test","p49"]
[null,null,"Description",null,null,null,null,null,null,"Test","Frontier report"]
[null,null,"Date Check",null,null,null,null,null,{"$f":"SUM(J279:U279)","v":0},{"$f":"IF(J275>J$5,One,Zero)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Source Check",null,null,null,null,null,{"$f":"SUM(J280:U280)","v":0},{"$f":"IF(OR(J276=Zero,J277=Zero,J278=Zero),One,Zero)*J$20","v":0},0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"Gen_A!$B$90","v":"Citipower"},{"$f":"Gen_A!$A$90","v":2}]
[null,null,"$/MWh",null,null,null,null,null,{"$f":"INDEX($J283:$U283,MATCH($D$17,$J$4:$U$4,0))","v":0.28999999999999998},0.18,0.28999999999999998]
[null,null,"Date",null,null,null,null,null,{"$f":"INDEX($J284:$U284,MATCH($D$17,$J$4:$U$4,0))","v":"2019-12-31"},"2019-06-30","2019-12-31"]
[null,null,"RM reference",null,null,null,null,null,null,"Test","C/19/31623"]
[null,null,"Location reference",null,null,null,null,null,null,"Test","p49"]
[null,null,"Description",null,null,null,null,null,null,"Test","Frontier report"]
[null,null,"Date Check",null,null,null,null,null,{"$f":"SUM(J288:U288)","v":0},{"$f":"IF(J284>J$5,One,Zero)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Source Check",null,null,null,null,null,{"$f":"SUM(J289:U289)","v":0},{"$f":"IF(OR(J285=Zero,J286=Zero,J287=Zero),One,Zero)*J$20","v":0},0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"Gen_A!$B$91","v":"Jemena"},{"$f":"Gen_A!$A$91","v":3}]
[null,null,"$/MWh",null,null,null,null,null,{"$f":"INDEX($J292:$U292,MATCH($D$17,$J$4:$U$4,0))","v":0.36},0.2,0.36]
[null,null,"Date",null,null,null,null,null,{"$f":"INDEX($J293:$U293,MATCH($D$17,$J$4:$U$4,0))","v":"2019-12-31"},"2019-06-30","2019-12-31"]
[null,null,"RM reference",null,null,null,null,null,null,"Test","C/19/31623"]
[null,null,"Location reference",null,null,null,null,null,null,"Test","p49"]
[null,null,"Description",null,null,null,null,null,null,"Test","Frontier report"]
[null,null,"Date Check",null,null,null,null,null,{"$f":"SUM(J297:U297)","v":0},{"$f":"IF(J293>J$5,One,Zero)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Source Check",null,null,null,null,null,{"$f":"SUM(J298:U298)","v":0},{"$f":"IF(OR(J294=Zero,J295=Zero,J296=Zero),One,Zero)*J$20","v":0},0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"Gen_A!$B$92","v":"Powercor"},{"$f":"Gen_A!$A$92","v":4}]
[null,null,"$/MWh",null,null,null,null,null,{"$f":"INDEX($J301:$U301,MATCH($D$17,$J$4:$U$4,0))","v":0.32},0.16,0.32]
[null,null,"Date",null,null,null,null,null,{"$f":"INDEX($J302:$U302,MATCH($D$17,$J$4:$U$4,0))","v":"2019-12-31"},"2019-06-30","2019-12-31"]
[null,null,"RM reference",null,null,null,null,null,null,"Test","C/19/31623"]
[null,null,"Location reference",null,null,null,null,null,null,"Test","p49"]
[null,null,"Description",null,null,null,null,null,null,"Test","Frontier report"]
[null,null,"Date Check",null,null,null,null,null,{"$f":"SUM(J306:U306)","v":0},{"$f":"IF(J302>J$5,One,Zero)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Source Check",null,null,null,null,null,{"$f":"SUM(J307:U307)","v":0},{"$f":"IF(OR(J303=Zero,J304=Zero,J305=Zero),One,Zero)*J$20","v":0},0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"Gen_A!$B$93","v":"United Energy"},{"$f":"Gen_A!$A$93","v":5}]
[null,null,"$/MWh",null,null,null,null,null,{"$f":"INDEX($J310:$U310,MATCH($D$17,$J$4:$U$4,0))","v":0.36},0.19,0.36]
[null,null,"Date",null,null,null,null,null,{"$f":"INDEX($J311:$U311,MATCH($D$17,$J$4:$U$4,0))","v":"2019-12-31"},"2019-06-30","2019-12-31"]
[null,null,"RM reference",null,null,null,null,null,null,"Test","C/19/31623"]
[null,null,"Location reference",null,null,null,null,null,null,"Test","p49"]
[null,null,"Description",null,null,null,null,null,null,"Test","Frontier report"]
[null,null,"Date Check",null,null,null,null,null,{"$f":"SUM(J315:U315)","v":0},{"$f":"IF(J311>J$5,One,Zero)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Source Check",null,null,null,null,null,{"$f":"SUM(J316:U316)","v":0},{"$f":"IF(OR(J312=Zero,J313=Zero,J314=Zero),One,Zero)*J$20","v":0},0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Check: Wholesale (residential) source dates are prior to the period end date",null,null,null,null,null,null,{"$f":"SUM(I232,I241,I250,I259,I268,I279,I288,I297,I306,I315)","v":0}]
[null,"Check: Wholesale (residential) source inputs are entered up to date",null,null,null,null,null,null,{"$f":"SUM(I233,I242,I251,I260,I269,I280,I289,I298,I307,I316)","v":0}]
[]
[{"$f":"MAX(A$2:OFFSET($A321,-One,0))+Sbsxn","v":1403.03},"Wholesale price - small business"]
[]
[null,{"$f":"Gen_A!$B$89","v":"Ausnet"},{"$f":"Gen_A!$A$89","v":1}]
[null,null,"$/MWh",null,null,null,null,null,{"$f":"INDEX($J324:$U324,MATCH($D$17,$J$4:$U$4,0))","v":112.38},99.45,112.38]
[null,null,"Date",null,null,null,null,null,{"$f":"INDEX($J325:$U325,MATCH($D$17,$J$4:$U$4,0))","v":"2019-12-31"},"2019-06-30","2019-12-31"]
[null,null,"RM reference",null,null,null,null,null,null,"Test","C/19/31623"]
[null,null,"Location reference",null,null,null,null,null,null,"Test","p42"]
[null,null,"Description",null,null,null,null,null,null,"Test","Frontier report"]
[null,null,"Check",null,null,null,null,null,{"$f":"SUM(J329:U329)","v":0},{"$f":"IF(J325>J$5,One,Zero)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Source Check",null,null,null,null,null,{"$f":"SUM(J330:U330)","v":0},{"$f":"IF(OR(J326=Zero,J327=Zero,J328=Zero),One,Zero)*J$20","v":0},0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,{"$f":"Gen_A!$B$90","v":"Citipower"},{"$f":"Gen_A!$A$90","v":2}]
[null,null,"$/MWh",null,null,null,null,null,{"$f":"INDEX($J334:$U334,MATCH($D$17,$J$4:$U$4,0))","v":115.32},100.92,115.32]
[null,null,"Date",null,null,null,null,null,{"$f":"INDEX($J335:$U335,MATCH($D$17,$J$4:$U$4,0))","v":"2019-12-31"},"2019-06-30","2019-12-31"]
[null,null,"RM reference",null,null,null,null,null,null,"Test","C/19/31623"]
[null,null,"Location reference",null,null,null,null,null,null,"Test","p42"]
[null,null,"Description",null,null,null,null,null,null,"Test","Frontier report"]
[null,null,"Check",null,null,null,null,null,{"$f":"SUM(J339:U339)","v":0},{"$f":"IF(J335>J$5,One,Zero)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Source Check",null,null,null,null,null,{"$f":"SUM(J340:U340)","v":0},{"$f":"IF(OR(J336=Zero,J337=Zero,J338=Zero),One,Zero)*J$20","v":0},0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"Gen_A!$B$91","v":"Jemena"},{"$f":"Gen_A!$A$91","v":3}]
[null,null,"$/MWh",null,null,null,null,null,{"$f":"INDEX($J343:$U343,MATCH($D$17,$J$4:$U$4,0))","v":114.85},101.1,114.85]
[null,null,"Date",null,null,null,null,null,{"$f":"INDEX($J344:$U344,MATCH($D$17,$J$4:$U$4,0))","v":"2019-12-31"},"2019-06-30","2019-12-31"]
[null,null,"RM reference",null,null,null,null,null,null,"Test","C/19/31623"]
[null,null,"Location reference",null,null,null,null,null,null,"Test","p42"]
[null,null,"Description",null,null,null,null,null,null,"Test","Frontier report"]
[null,null,"Check",null,null,null,null,null,{"$f":"SUM(J348:U348)","v":0},{"$f":"IF(J344>J$5,One,Zero)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Source Check",null,null,null,null,null,{"$f":"SUM(J349:U349)","v":0},{"$f":"IF(OR(J345=Zero,J346=Zero,J347=Zero),One,Zero)*J$20","v":0},0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"Gen_A!$B$92","v":"Powercor"},{"$f":"Gen_A!$A$92","v":4}]
[null,null,"$/MWh",null,null,null,null,null,{"$f":"INDEX($J352:$U352,MATCH($D$17,$J$4:$U$4,0))","v":110.22},96.4,110.22]
[null,null,"Date",null,null,null,null,null,{"$f":"INDEX($J353:$U353,MATCH($D$17,$J$4:$U$4,0))","v":"2019-12-31"},"2019-06-30","2019-12-31"]
[null,null,"RM reference",null,null,null,null,null,null,"Test","C/19/31623"]
[null,null,"Location reference",null,null,null,null,null,null,"Test","p42"]
[null,null,"Description",null,null,null,null,null,null,"Test","Frontier report"]
[null,null,"Check",null,null,null,null,null,{"$f":"SUM(J357:U357)","v":0},{"$f":"IF(J353>J$5,One,Zero)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Source Check",null,null,null,null,null,{"$f":"SUM(J358:U358)","v":0},{"$f":"IF(OR(J354=Zero,J355=Zero,J356=Zero),One,Zero)*J$20","v":0},0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"Gen_A!$B$93","v":"United Energy"},{"$f":"Gen_A!$A$93","v":5}]
[null,null,"$/MWh",null,null,null,null,null,{"$f":"INDEX($J361:$U361,MATCH($D$17,$J$4:$U$4,0))","v":116.94},102.17,116.94]
[null,null,"Date",null,null,null,null,null,{"$f":"INDEX($J362:$U362,MATCH($D$17,$J$4:$U$4,0))","v":"2019-12-31"},"2019-06-30","2019-12-31"]
[null,null,"RM reference",null,null,null,null,null,null,"Test","C/19/31623"]
[null,null,"Location reference",null,null,null,null,null,null,"Test","p42"]
[null,null,"Description",null,null,null,null,null,null,"Test","Frontier report"]
[null,null,"Check",null,null,null,null,null,{"$f":"SUM(J366:U366)","v":0},{"$f":"IF(J362>J$5,One,Zero)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Source Check",null,null,null,null,null,{"$f":"SUM(J367:U367)","v":0},{"$f":"IF(OR(J363=Zero,J364=Zero,J365=Zero),One,Zero)*J$20","v":0},0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$f":"MAX(A$2:OFFSET($A369,-One,0))+Sbsxn","v":1403.04},"Wholesale volatility - small business"]
[]
[null,{"$f":"Gen_A!$B$89","v":"Ausnet"},{"$f":"Gen_A!$A$89","v":1}]
[null,null,"$/MWh",null,null,null,null,null,{"$f":"INDEX($J372:$U372,MATCH($D$17,$J$4:$U$4,0))","v":0.19},0.19,0.19]
[null,null,"Date",null,null,null,null,null,{"$f":"INDEX($J373:$U373,MATCH($D$17,$J$4:$U$4,0))","v":"2019-12-31"},"2019-06-30","2019-12-31"]
[null,null,"RM reference",null,null,null,null,null,null,"Test","C/19/31623"]
[null,null,"Location reference",null,null,null,null,null,null,"Test","p49"]
[null,null,"Description",null,null,null,null,null,null,"Test","Frontier report"]
[null,null,"Check",null,null,null,null,null,{"$f":"SUM(J377:U377)","v":0},{"$f":"IF(J373>J$5,One,Zero)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Source Check",null,null,null,null,null,{"$f":"SUM(J378:U378)","v":0},{"$f":"IF(OR(J374=Zero,J375=Zero,J376=Zero),One,Zero)*J$20","v":0},0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,{"$f":"Gen_A!$B$90","v":"Citipower"},{"$f":"Gen_A!$A$90","v":2}]
[null,null,"$/MWh",null,null,null,null,null,{"$f":"INDEX($J382:$U382,MATCH($D$17,$J$4:$U$4,0))","v":0.23},0.17,0.23]
[null,null,"Date",null,null,null,null,null,{"$f":"INDEX($J383:$U383,MATCH($D$17,$J$4:$U$4,0))","v":"2019-12-31"},"2019-06-30","2019-12-31"]
[null,null,"RM reference",null,null,null,null,null,null,"Test","C/19/31623"]
[null,null,"Location reference",null,null,null,null,null,null,"Test","p49"]
[null,null,"Description",null,null,null,null,null,null,"Test","Frontier report"]
[null,null,"Check",null,null,null,null,null,{"$f":"SUM(J387:U387)","v":0},{"$f":"IF(J383>J$5,One,Zero)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Source Check",null,null,null,null,null,{"$f":"SUM(J388:U388)","v":0},{"$f":"IF(OR(J384=Zero,J385=Zero,J386=Zero),One,Zero)*J$20","v":0},0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"Gen_A!$B$91","v":"Jemena"},{"$f":"Gen_A!$A$91","v":3}]
[null,null,"$/MWh",null,null,null,null,null,{"$f":"INDEX($J391:$U391,MATCH($D$17,$J$4:$U$4,0))","v":0.28000000000000003},0.17,0.28000000000000003]
[null,null,"Date",null,null,null,null,null,{"$f":"INDEX($J392:$U392,MATCH($D$17,$J$4:$U$4,0))","v":"2019-12-31"},"2019-06-30","2019-12-31"]
[null,null,"RM reference",null,null,null,null,null,null,"Test","C/19/31623"]
[null,null,"Location reference",null,null,null,null,null,null,"Test","p49"]
[null,null,"Description",null,null,null,null,null,null,"Test","Frontier report"]
[null,null,"Check",null,null,null,null,null,{"$f":"SUM(J396:U396)","v":0},{"$f":"IF(J392>J$5,One,Zero)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Source Check",null,null,null,null,null,{"$f":"SUM(J397:U397)","v":0},{"$f":"IF(OR(J393=Zero,J394=Zero,J395=Zero),One,Zero)*J$20","v":0},0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"Gen_A!$B$92","v":"Powercor"},{"$f":"Gen_A!$A$92","v":4}]
[null,null,"$/MWh",null,null,null,null,null,{"$f":"INDEX($J400:$U400,MATCH($D$17,$J$4:$U$4,0))","v":0.19},0.1,0.19]
[null,null,"Date",null,null,null,null,null,{"$f":"INDEX($J401:$U401,MATCH($D$17,$J$4:$U$4,0))","v":"2019-12-31"},"2019-06-30","2019-12-31"]
[null,null,"RM reference",null,null,null,null,null,null,"Test","C/19/31623"]
[null,null,"Location reference",null,null,null,null,null,null,"Test","p49"]
[null,null,"Description",null,null,null,null,null,null,"Test","Frontier report"]
[null,null,"Check",null,null,null,null,null,{"$f":"SUM(J405:U405)","v":0},{"$f":"IF(J401>J$5,One,Zero)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Source Check",null,null,null,null,null,{"$f":"SUM(J406:U406)","v":0},{"$f":"IF(OR(J402=Zero,J403=Zero,J404=Zero),One,Zero)*J$20","v":0},0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"Gen_A!$B$93","v":"United Energy"},{"$f":"Gen_A!$A$93","v":5}]
[null,null,"$/MWh",null,null,null,null,null,{"$f":"INDEX($J409:$U409,MATCH($D$17,$J$4:$U$4,0))","v":0.3},0.19,0.3]
[null,null,"Date",null,null,null,null,null,{"$f":"INDEX($J410:$U410,MATCH($D$17,$J$4:$U$4,0))","v":"2019-12-31"},"2019-06-30","2019-12-31"]
[null,null,"RM reference",null,null,null,null,null,null,"Test","C/19/31623"]
[null,null,"Location reference",null,null,null,null,null,null,"Test","p49"]
[null,null,"Description",null,null,null,null,null,null,"Test","Frontier report"]
[null,null,"Check",null,null,null,null,null,{"$f":"SUM(J414:U414)","v":0},{"$f":"IF(J410>J$5,One,Zero)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Source Check",null,null,null,null,null,{"$f":"SUM(J415:U415)","v":0},{"$f":"IF(OR(J411=Zero,J412=Zero,J413=Zero),One,Zero)*J$20","v":0},0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Check: Wholesale (small business) source dates are prior to the period end date",null,null,null,null,null,null,{"$f":"SUM(I329,I339,I348,I357,I366,I377,I387,I396,I405,I414)","v":0}]
[null,"Check: Wholesale (small business) source inputs are entered up to date",null,null,null,null,null,null,{"$f":"SUM(I330,I340,I349,I358,I367,I378,I388,I397,I406,I415)","v":0}]
[]
[{"$f":"MAX(A$2:OFFSET($A420,-One,0))+Sbsxn","v":1403.05},"Environmental programs price"]
[]
[null,"Victorian energy upgrades (VEU)"]
[null,null,"$/certificate",null,null,null,null,null,{"$f":"INDEX($J423:$U423,MATCH($D$17,$J$4:$U$4,0))","v":20.567749250885289},21.32,20.567749250885289]
[null,null,"Date",null,null,null,null,null,{"$f":"INDEX($J424:$U424,MATCH($D$17,$J$4:$U$4,0))","v":"2019-09-30"},"2019-06-30","2019-09-30"]
[null,null,"RM reference",null,null,null,null,null,null,"Test","C/19/31279"]
[null,null,"Location reference",null,null,null,null,null,null,"Test","F4,'VEU_price' tab"]
[null,null,"Description",null,null,null,null,null,null,"Test","ESC calc"]
[null,null,"Check",null,null,null,null,null,{"$f":"SUM(J428:U428)","v":0},{"$f":"IF(J424>J$5,One,Zero)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Source Check",null,null,null,null,null,{"$f":"SUM(J429:U429)","v":0},{"$f":"IF(OR(J425=Zero,J426=Zero,J427=Zero),One,Zero)*J$20","v":0},0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,"Large-scale renewable energy target (LRET)"]
[null,null,"$/certificate",null,null,null,null,null,{"$f":"INDEX($J433:$U433,MATCH($D$17,$J$4:$U$4,0))","v":43.3},61.27,43.3]
[null,null,"Date",null,null,null,null,null,{"$f":"INDEX($J434:$U434,MATCH($D$17,$J$4:$U$4,0))","v":"2019-12-31"},"2019-06-30","2019-12-31"]
[null,null,"RM reference",null,null,null,null,null,null,"Test","C/19/31623"]
[null,null,"Location reference",null,null,null,null,null,null,"Test","p51"]
[null,null,"Description",null,null,null,null,null,null,"Test","Frontier report"]
[null,null,"Check",null,null,null,null,null,{"$f":"SUM(J438:U438)","v":0},{"$f":"IF(J434>J$5,One,Zero)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Source Check",null,null,null,null,null,{"$f":"SUM(J439:U439)","v":0},{"$f":"IF(OR(J435=Zero,J436=Zero,J437=Zero),One,Zero)*J$20","v":0},0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Small-scale renewable energy scheme (SRES)"]
[null,null,"$/certificate",null,null,null,null,null,{"$f":"INDEX($J442:$U442,MATCH($D$17,$J$4:$U$4,0))","v":40},40.5,40]
[null,null,"Date",null,null,null,null,null,{"$f":"INDEX($J443:$U443,MATCH($D$17,$J$4:$U$4,0))","v":"2019-12-31"},"2019-06-30","2019-12-31"]
[null,null,"RM reference",null,null,null,null,null,null,"Test","C/19/31623"]
[null,null,"Location reference",null,null,null,null,null,null,"Test","p51-52"]
[null,null,"Description",null,null,null,null,null,null,"Test","Frontier report"]
[null,null,"Check",null,null,null,null,null,{"$f":"SUM(J447:U447)","v":0},{"$f":"IF(J443>J$5,One,Zero)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Source Check",null,null,null,null,null,{"$f":"SUM(J448:U448)","v":0},{"$f":"IF(OR(J444=Zero,J445=Zero,J446=Zero),One,Zero)*J$20","v":0},0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$f":"MAX(A$2:OFFSET($A450,-One,0))+Sbsxn","v":1403.06},"Environmental programs liability"]
[]
[null,{"$f":"B422","v":"Victorian energy upgrades (VEU)"}]
[null,null,"%/year",null,null,null,null,null,{"$f":"INDEX($J453:$U453,MATCH($D$17,$J$4:$U$4,0))","v":0.17255000000000001},0.15418999999999999,0.17255000000000001]
[null,null,"Date",null,null,null,null,null,{"$f":"INDEX($J454:$U454,MATCH($D$17,$J$4:$U$4,0))","v":"2019-12-31"},"2019-06-30","2019-12-31"]
[null,null,"RM reference",null,null,null,null,null,null,"RM TBC - https://www.esc.vic.gov.au/victorian-energy-upgrades-program/participating-veu-program/energy-retailers-veu-program","RM TBC - https://www.esc.vic.gov.au/victorian-energy-upgrades-program/participating-veu-program/energy-retailers-veu-program"]
[null,null,"Location reference",null,null,null,null,null,null,"stated in section 'Determining Liability'","stated in section 'Determining Liability'"]
[null,null,"Description",null,null,null,null,null,null,"ESC website","ESC website"]
[null,null,"Check",null,null,null,null,null,{"$f":"SUM(J458:U458)","v":0},{"$f":"IF(J454>J$5,One,Zero)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Source Check",null,null,null,null,null,{"$f":"SUM(J459:U459)","v":0},{"$f":"IF(OR(J455=Zero,J456=Zero,J457=Zero),One,Zero)*J$20","v":0},0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,{"$f":"B432","v":"Large-scale renewable energy target (LRET)"}]
[null,null,"%/year",null,null,null,null,null,{"$f":"INDEX($J463:$U463,MATCH($D$17,$J$4:$U$4,0))","v":0.20150000000000001},0.186,0.20150000000000001]
[null,null,"Date",null,null,null,null,null,{"$f":"INDEX($J464:$U464,MATCH($D$17,$J$4:$U$4,0))","v":"2019-12-31"},"2019-06-30","2019-12-31"]
[null,null,"RM reference",null,null,null,null,null,null,"Test","C/19/31623"]
[null,null,"Location reference",null,null,null,null,null,null,"Test","p50"]
[null,null,"Description",null,null,null,null,null,null,"Test","Frontier report"]
[null,null,"Check",null,null,null,null,null,{"$f":"SUM(J468:U468)","v":0},{"$f":"IF(J464>J$5,One,Zero)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Source Check",null,null,null,null,null,{"$f":"SUM(J469:U469)","v":0},{"$f":"IF(OR(J465=Zero,J466=Zero,J467=Zero),One,Zero)*J$20","v":0},0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"B441","v":"Small-scale renewable energy scheme (SRES)"}]
[null,null,"%/year",null,null,null,null,null,{"$f":"INDEX($J472:$U472,MATCH($D$17,$J$4:$U$4,0))","v":0.18145},0.21729999999999999,0.18145]
[null,null,"Date",null,null,null,null,null,{"$f":"INDEX($J473:$U473,MATCH($D$17,$J$4:$U$4,0))","v":"2019-12-31"},"2019-06-30","2019-12-31"]
[null,null,"RM reference",null,null,null,null,null,null,"Test","C/19/31279"]
[null,null,"Location reference",null,null,null,null,null,null,"Test","K4, 'STP' tab"]
[null,null,"Description",null,null,null,null,null,null,"Test","ESC calc"]
[null,null,"Check",null,null,null,null,null,{"$f":"SUM(J477:U477)","v":0},{"$f":"IF(J473>J$5,One,Zero)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Source Check",null,null,null,null,null,{"$f":"SUM(J478:U478)","v":0},{"$f":"IF(OR(J474=Zero,J475=Zero,J476=Zero),One,Zero)*J$20","v":0},0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Check: Environmental programs source dates are prior to the period end date",null,null,null,null,null,null,{"$f":"SUM(I428,I438,I447,I458,I468,I477)","v":0}]
[null,"Check: Environmental programs source inputs are entered up to date",null,null,null,null,null,null,{"$f":"SUM(I429,I439,I448,I459,I469,I478)","v":0}]
[]
[{"$f":"MAX(A$2:OFFSET($A483,-One,0))+Sbsxn","v":1403.07},"Ancillary"]
[]
[null,"General NEM fees"]
[null,null,"$/MWh",null,null,null,null,null,{"$f":"INDEX($J486:$U486,MATCH($D$17,$J$4:$U$4,0))","v":0.53},0.5,0.53]
[null,null,"Date",null,null,null,null,null,{"$f":"INDEX($J487:$U487,MATCH($D$17,$J$4:$U$4,0))","v":"2019-12-31"},"2018-12-31","2019-12-31"]
[null,null,"RM reference",null,null,null,null,null,null,"Test","C/19/31279"]
[null,null,"Location reference",null,null,null,null,null,null,"Test","K5,'Other_avg' tab"]
[null,null,"Description",null,null,null,null,null,null,"Test","FY19/20,20/21 avg"]
[null,null,"Check",null,null,null,null,null,{"$f":"SUM(J491:U491)","v":0},{"$f":"IF(J487>J$5,One,Zero)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Source Check",null,null,null,null,null,{"$f":"SUM(J492:U492)","v":0},{"$f":"IF(OR(J488=Zero,J489=Zero,J490=Zero),One,Zero)*J$20","v":0},0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Full retail competition (FRC) operations"]
[null,null,"$/MWh",null,null,null,null,null,{"$f":"INDEX($J495:$U495,MATCH($D$17,$J$4:$U$4,0))","v":8.0499650000000006E-2},0.08,8.0499650000000006E-2]
[null,null,"Date",null,null,null,null,null,{"$f":"INDEX($J496:$U496,MATCH($D$17,$J$4:$U$4,0))","v":"2019-12-31"},"2018-12-31","2019-12-31"]
[null,null,"RM reference",null,null,null,null,null,null,"Test","C/19/31279"]
[null,null,"Location reference",null,null,null,null,null,null,"Test","K4,'Other_avg' tab"]
[null,null,"Description",null,null,null,null,null,null,"Test","FY19/20,20/21 avg"]
[null,null,"Check",null,null,null,null,null,{"$f":"SUM(J500:U500)","v":0},{"$f":"IF(J496>J$5,One,Zero)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Source Check",null,null,null,null,null,{"$f":"SUM(J501:U501)","v":0},{"$f":"IF(OR(J497=Zero,J498=Zero,J499=Zero),One,Zero)*J$20","v":0},0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"National transmission planner"]
[null,null,"$/MWh",null,null,null,null,null,{"$f":"INDEX($J504:$U504,MATCH($D$17,$J$4:$U$4,0))","v":3.4959999999999998E-2},2.5020000000000001E-2,3.4959999999999998E-2]
[null,null,"Date",null,null,null,null,null,{"$f":"INDEX($J505:$U505,MATCH($D$17,$J$4:$U$4,0))","v":"2019-12-31"},"2018-12-31","2019-12-31"]
[null,null,"RM reference",null,null,null,null,null,null,"Test","C/19/31279"]
[null,null,"Location reference",null,null,null,null,null,null,"Test","K6,'Other_avg' tab"]
[null,null,"Description",null,null,null,null,null,null,"Test","FY19/20,20/21 avg"]
[null,null,"Check",null,null,null,null,null,{"$f":"SUM(J509:U509)","v":0},{"$f":"IF(J505>J$5,One,Zero)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Source Check",null,null,null,null,null,{"$f":"SUM(J510:U510)","v":0},{"$f":"IF(OR(J506=Zero,J507=Zero,J508=Zero),One,Zero)*J$20","v":0},0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ancillary services"]
[null,null,"$/MWh",null,null,null,null,null,{"$f":"INDEX($J513:$U513,MATCH($D$17,$J$4:$U$4,0))","v":0.38710976023034444},0.36,0.38710976023034444]
[null,null,"Date",null,null,null,null,null,{"$f":"INDEX($J514:$U514,MATCH($D$17,$J$4:$U$4,0))","v":"2019-12-31"},"2018-12-31","2019-12-31"]
[null,null,"RM reference",null,null,null,null,null,null,"Test","C/19/31279"]
[null,null,"Location reference",null,null,null,null,null,null,"Test","F4, 'Anc_services' tab"]
[null,null,"Description",null,null,null,null,null,null,"Test","52 wk avg"]
[null,null,"Check",null,null,null,null,null,{"$f":"SUM(J518:U518)","v":0},{"$f":"IF(J514>J$5,One,Zero)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Source Check",null,null,null,null,null,{"$f":"SUM(J519:U519)","v":0},{"$f":"IF(OR(J515=Zero,J516=Zero,J517=Zero),One,Zero)*J$20","v":0},0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Check: Ancillary costs source dates are prior to the period end date",null,null,null,null,null,null,{"$f":"SUM(I491,I500,I509,I518)","v":0}]
[null,"Check: Ancillary costs source inputs are entered up to date",null,null,null,null,null,null,{"$f":"SUM(I492,I501,I510,I519)","v":0}]
[]
[{"$f":"MAX(A$2:OFFSET($A524,-One,0))+Sbsxn","v":1403.08},"Network usage charge - residential"]
[]
[null,{"$f":"Gen_A!$B$89","v":"Ausnet"},{"$f":"Gen_A!$A$89","v":1}]
[null,"Single Rate","c/kWh",null,null,null,null,null,{"$f":"INDEX($J527:$U527,MATCH($D$17,$J$4:$U$4,0))","v":0},0]
[null,null,"Date",null,null,null,null,null,{"$f":"INDEX($J528:$U528,MATCH($D$17,$J$4:$U$4,0))","v":"00:00:00"},"2018-12-31"]
[null,null,"RM reference",null,null,null,null,null,null,"Test","N/A"]
[null,null,"Location reference",null,null,null,null,null,null,"Test","N/A"]
[null,null,"Description",null,null,null,null,null,null,"Test","N/A"]
[null,null,"Check",null,null,null,null,null,{"$f":"SUM(J532:U532)","v":0},{"$f":"IF(J528>J$5,One,Zero)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Source Check",null,null,null,null,null,{"$f":"SUM(J533:U533)","v":0},{"$f":"IF(OR(J529=Zero,J530=Zero,J531=Zero),One,Zero)*J$20","v":0},0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Block 1","c/kWh",null,null,null,null,null,{"$f":"INDEX($J535:$U535,MATCH($D$17,$J$4:$U$4,0))","v":11.3645},10.0603,11.3645]
[null,null,"Date",null,null,null,null,null,{"$f":"INDEX($J536:$U536,MATCH($D$17,$J$4:$U$4,0))","v":"2019-12-31"},"2018-12-31","2019-12-31"]
[null,null,"RM reference",null,null,null,null,null,null,"Test","C/19/31242"]
[null,null,"Location reference",null,null,null,null,null,null,"Test","p49"]
[null,null,"Description",null,null,null,null,null,null,"Test","Name: NEE11"]
[null,null,"Check",null,null,null,null,null,{"$f":"SUM(J540:U540)","v":0},{"$f":"IF(J536>J$5,One,Zero)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Source Check",null,null,null,null,null,{"$f":"SUM(J541:U541)","v":0},{"$f":"IF(OR(J537=Zero,J538=Zero,J539=Zero),One,Zero)*J$20","v":0},0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Balance","c/kWh",null,null,null,null,null,{"$f":"INDEX($J543:$U543,MATCH($D$17,$J$4:$U$4,0))","v":13.0839},13.0609,13.0839]
[null,null,"Date",null,null,null,null,null,{"$f":"INDEX($J544:$U544,MATCH($D$17,$J$4:$U$4,0))","v":"2019-12-31"},"2018-12-31","2019-12-31"]
[null,null,"RM reference",null,null,null,null,null,null,"Test","C/19/31242"]
[null,null,"Location reference",null,null,null,null,null,null,"Test","p49"]
[null,null,"Description",null,null,null,null,null,null,"Test","Name: NEE11"]
[null,null,"Check",null,null,null,null,null,{"$f":"SUM(J548:U548)","v":0},{"$f":"IF(J544>J$5,One,Zero)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Source Check",null,null,null,null,null,{"$f":"SUM(J549:U549)","v":0},{"$f":"IF(OR(J545=Zero,J546=Zero,J547=Zero),One,Zero)*J$20","v":0},0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"Gen_A!$B$90","v":"Citipower"},{"$f":"Gen_A!$A$90","v":2}]
[null,"Single Rate","c/kWh",null,null,null,null,null,{"$f":"INDEX($J552:$U552,MATCH($D$17,$J$4:$U$4,0))","v":7.06},6.59,7.06]
[null,null,"Date",null,null,null,null,null,{"$f":"INDEX($J553:$U553,MATCH($D$17,$J$4:$U$4,0))","v":"2019-12-31"},"2018-12-31","2019-12-31"]
[null,null,"RM reference",null,null,null,null,null,null,"Test","C/19/31241"]
[null,null,"Location reference",null,null,null,null,null,null,"Test","p19"]
[null,null,"Description",null,null,null,null,null,null,"Test","Name: C1R"]
[null,null,"Check",null,null,null,null,null,{"$f":"SUM(J557:U557)","v":0},{"$f":"IF(J553>J$5,One,Zero)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Source Check",null,null,null,null,null,{"$f":"SUM(J558:U558)","v":0},{"$f":"IF(OR(J554=Zero,J555=Zero,J556=Zero),One,Zero)*J$20","v":0},0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Block 1","c/kWh",null,null,null,null,null,{"$f":"INDEX($J560:$U560,MATCH($D$17,$J$4:$U$4,0))","v":0},0]
[null,null,"Date",null,null,null,null,null,{"$f":"INDEX($J561:$U561,MATCH($D$17,$J$4:$U$4,0))","v":"00:00:00"},"2018-12-31"]
[null,null,"RM reference",null,null,null,null,null,null,"Test","N/A"]
[null,null,"Location reference",null,null,null,null,null,null,"Test","N/A"]
[null,null,"Description",null,null,null,null,null,null,"Test","N/A"]
[null,null,"Check",null,null,null,null,null,{"$f":"SUM(J565:U565)","v":0},{"$f":"IF(J561>J$5,One,Zero)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Source Check",null,null,null,null,null,{"$f":"SUM(J566:U566)","v":0},{"$f":"IF(OR(J562=Zero,J563=Zero,J564=Zero),One,Zero)*J$20","v":0},0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Balance","c/kWh",null,null,null,null,null,{"$f":"INDEX($J568:$U568,MATCH($D$17,$J$4:$U$4,0))","v":0},0]
[null,null,"Date",null,null,null,null,null,{"$f":"INDEX($J569:$U569,MATCH($D$17,$J$4:$U$4,0))","v":"00:00:00"},"2018-12-31"]
[null,null,"RM reference",null,null,null,null,null,null,"Test","N/A"]
[null,null,"Location reference",null,null,null,null,null,null,"Test","N/A"]
[null,null,"Description",null,null,null,null,null,null,"Test","N/A"]
[null,null,"Check",null,null,null,null,null,{"$f":"SUM(J573:U573)","v":0},{"$f":"IF(J569>J$5,One,Zero)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Source Check",null,null,null,null,null,{"$f":"SUM(J574:U574)","v":0},{"$f":"IF(OR(J570=Zero,J571=Zero,J572=Zero),One,Zero)*J$20","v":0},0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"Gen_A!$B$91","v":"Jemena"},{"$f":"Gen_A!$A$91","v":3}]
[null,"Single Rate","c/kWh",null,null,null,null,null,{"$f":"INDEX($J577:$U577,MATCH($D$17,$J$4:$U$4,0))","v":8.58},7.97,8.58]
[null,null,"Date",null,null,null,null,null,{"$f":"INDEX($J578:$U578,MATCH($D$17,$J$4:$U$4,0))","v":"2019-12-31"},"2018-12-31","2019-12-31"]
[null,null,"RM reference",null,null,null,null,null,null,"Test","C/19/31243"]
[null,null,"Location reference",null,null,null,null,null,null,"Test","p25"]
[null,null,"Description",null,null,null,null,null,null,"Test","Nam: A100/F100a/T100b"]
[null,null,"Check",null,null,null,null,null,{"$f":"SUM(J582:U582)","v":0},{"$f":"IF(J578>J$5,One,Zero)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Source Check",null,null,null,null,null,{"$f":"SUM(J583:U583)","v":0},{"$f":"IF(OR(J579=Zero,J580=Zero,J581=Zero),One,Zero)*J$20","v":0},0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Block 1","c/kWh",null,null,null,null,null,{"$f":"INDEX($J585:$U585,MATCH($D$17,$J$4:$U$4,0))","v":0},0]
[null,null,"Date",null,null,null,null,null,{"$f":"INDEX($J586:$U586,MATCH($D$17,$J$4:$U$4,0))","v":"00:00:00"},"2018-12-31"]
[null,null,"RM reference",null,null,null,null,null,null,"Test","N/A"]
[null,null,"Location reference",null,null,null,null,null,null,"Test","N/A"]
[null,null,"Description",null,null,null,null,null,null,"Test","N/A"]
[null,null,"Check",null,null,null,null,null,{"$f":"SUM(J590:U590)","v":0},{"$f":"IF(J586>J$5,One,Zero)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Source Check",null,null,null,null,null,{"$f":"SUM(J591:U591)","v":0},{"$f":"IF(OR(J587=Zero,J588=Zero,J589=Zero),One,Zero)*J$20","v":0},0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Balance","c/kWh",null,null,null,null,null,{"$f":"INDEX($J593:$U593,MATCH($D$17,$J$4:$U$4,0))","v":0},0]
[null,null,"Date",null,null,null,null,null,{"$f":"INDEX($J594:$U594,MATCH($D$17,$J$4:$U$4,0))","v":"00:00:00"},"2018-12-31"]
[null,null,"RM reference",null,null,null,null,null,null,"Test","N/A"]
[null,null,"Location reference",null,null,null,null,null,null,"Test","N/A"]
[null,null,"Description",null,null,null,null,null,null,"Test","N/A"]
[null,null,"Check",null,null,null,null,null,{"$f":"SUM(J598:U598)","v":0},{"$f":"IF(J594>J$5,One,Zero)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Source Check",null,null,null,null,null,{"$f":"SUM(J599:U599)","v":0},{"$f":"IF(OR(J595=Zero,J596=Zero,J597=Zero),One,Zero)*J$20","v":0},0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"Gen_A!$B$92","v":"Powercor"},{"$f":"Gen_A!$A$92","v":4}]
[null,"Single Rate","c/kWh",null,null,null,null,null,{"$f":"INDEX($J602:$U602,MATCH($D$17,$J$4:$U$4,0))","v":7.98},7.22,7.98]
[null,null,"Date",null,null,null,null,null,{"$f":"INDEX($J603:$U603,MATCH($D$17,$J$4:$U$4,0))","v":"2019-12-31"},"2018-12-31","2019-12-31"]
[null,null,"RM reference",null,null,null,null,null,null,"Test","C/19/31244"]
[null,null,"Location reference",null,null,null,null,null,null,"Test","p20"]
[null,null,"Description",null,null,null,null,null,null,"Test","Name: D1"]
[null,null,"Check",null,null,null,null,null,{"$f":"SUM(J607:U607)","v":0},{"$f":"IF(J603>J$5,One,Zero)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Source Check",null,null,null,null,null,{"$f":"SUM(J608:U608)","v":0},{"$f":"IF(OR(J604=Zero,J605=Zero,J606=Zero),One,Zero)*J$20","v":0},0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Block 1","c/kWh",null,null,null,null,null,{"$f":"INDEX($J610:$U610,MATCH($D$17,$J$4:$U$4,0))","v":0},0]
[null,null,"Date",null,null,null,null,null,{"$f":"INDEX($J611:$U611,MATCH($D$17,$J$4:$U$4,0))","v":"00:00:00"},"2018-12-31"]
[null,null,"RM reference",null,null,null,null,null,null,"Test","N/A"]
[null,null,"Location reference",null,null,null,null,null,null,"Test","N/A"]
[null,null,"Description",null,null,null,null,null,null,"Test","N/A"]
[null,null,"Check",null,null,null,null,null,{"$f":"SUM(J615:U615)","v":0},{"$f":"IF(J611>J$5,One,Zero)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Source Check",null,null,null,null,null,{"$f":"SUM(J616:U616)","v":0},{"$f":"IF(OR(J612=Zero,J613=Zero,J614=Zero),One,Zero)*J$20","v":0},0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Balance","c/kWh",null,null,null,null,null,{"$f":"INDEX($J618:$U618,MATCH($D$17,$J$4:$U$4,0))","v":0},0]
[null,null,"Date",null,null,null,null,null,{"$f":"INDEX($J619:$U619,MATCH($D$17,$J$4:$U$4,0))","v":"00:00:00"},"2018-12-31"]
[null,null,"RM reference",null,null,null,null,null,null,"Test","N/A"]
[null,null,"Location reference",null,null,null,null,null,null,"Test","N/A"]
[null,null,"Description",null,null,null,null,null,null,"Test","N/A"]
[null,null,"Check",null,null,null,null,null,{"$f":"SUM(J623:U623)","v":0},{"$f":"IF(J619>J$5,One,Zero)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Source Check",null,null,null,null,null,{"$f":"SUM(J624:U624)","v":0},{"$f":"IF(OR(J620=Zero,J621=Zero,J622=Zero),One,Zero)*J$20","v":0},0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"Gen_A!$B$93","v":"United Energy"},{"$f":"Gen_A!$A$93","v":5}]
[null,"Single Rate","c/kWh",null,null,null,null,null,{"$f":"INDEX($J627:$U627,MATCH($D$17,$J$4:$U$4,0))","v":9.49},8.3927728334283653,9.49]
[null,null,"Date",null,null,null,null,null,{"$f":"INDEX($J628:$U628,MATCH($D$17,$J$4:$U$4,0))","v":"2019-12-31"},"2018-12-31","2019-12-31"]
[null,null,"RM reference",null,null,null,null,null,null,"Test","C/19/31245"]
[null,null,"Location reference",null,null,null,null,null,null,"Test","p19"]
[null,null,"Description",null,null,null,null,null,null,"Test","Name: LVS1R"]
[null,null,"Check",null,null,null,null,null,{"$f":"SUM(J632:U632)","v":0},{"$f":"IF(J628>J$5,One,Zero)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Source Check",null,null,null,null,null,{"$f":"SUM(J633:U633)","v":0},{"$f":"IF(OR(J629=Zero,J630=Zero,J631=Zero),One,Zero)*J$20","v":0},0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Block 1","c/kWh",null,null,null,null,null,{"$f":"INDEX($J635:$U635,MATCH($D$17,$J$4:$U$4,0))","v":0},0]
[null,null,"Date",null,null,null,null,null,{"$f":"INDEX($J636:$U636,MATCH($D$17,$J$4:$U$4,0))","v":"00:00:00"},"2018-12-31"]
[null,null,"RM reference",null,null,null,null,null,null,"Test","N/A"]
[null,null,"Location reference",null,null,null,null,null,null,"Test","N/A"]
[null,null,"Description",null,null,null,null,null,null,"Test","N/A"]
[null,null,"Check",null,null,null,null,null,{"$f":"SUM(J640:U640)","v":0},{"$f":"IF(J636>J$5,One,Zero)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Source Check",null,null,null,null,null,{"$f":"SUM(J641:U641)","v":0},{"$f":"IF(OR(J637=Zero,J638=Zero,J639=Zero),One,Zero)*J$20","v":0},0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Balance","c/kWh",null,null,null,null,null,{"$f":"INDEX($J643:$U643,MATCH($D$17,$J$4:$U$4,0))","v":0},0]
[null,null,"Date",null,null,null,null,null,{"$f":"INDEX($J644:$U644,MATCH($D$17,$J$4:$U$4,0))","v":"00:00:00"},"2018-12-31"]
[null,null,"RM reference",null,null,null,null,null,null,"Test","N/A"]
[null,null,"Location reference",null,null,null,null,null,null,"Test","N/A"]
[null,null,"Description",null,null,null,null,null,null,"Test","N/A"]
[null,null,"Check",null,null,null,null,null,{"$f":"SUM(J648:U648)","v":0},{"$f":"IF(J644>J$5,One,Zero)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Source Check",null,null,null,null,null,{"$f":"SUM(J649:U649)","v":0},{"$f":"IF(OR(J645=Zero,J646=Zero,J647=Zero),One,Zero)*J$20","v":0},0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Check: Network charge (residential) source dates are prior to the period end date",null,null,null,null,null,null,{"$f":"SUM(I532,I540,I548,I557,I565,I573,I582,I590,I598,I607,I615,I623,I632,I640,I648)","v":0}]
[null,"Check:Network charge (residential) source inputs are entered up to date",null,null,null,null,null,null,{"$f":"SUM(I533,I541,I549,I558,I566,I574,I583,I591,I599,I608,I616,I624,I633,I641,I649)","v":0}]
[]
[{"$f":"MAX(A$2:OFFSET($A654,-One,0))+Sbsxn","v":1403.09},"Network usage charge - small business"]
[]
[null,{"$f":"Gen_A!$B$89","v":"Ausnet"},{"$f":"Gen_A!$A$89","v":1}]
[null,"Single Rate","c/kWh",null,null,null,null,null,{"$f":"INDEX($J657:$U657,MATCH($D$17,$J$4:$U$4,0))","v":0},0]
[null,null,"Date",null,null,null,null,null,{"$f":"INDEX($J658:$U658,MATCH($D$17,$J$4:$U$4,0))","v":"00:00:00"},"2018-12-31"]
[null,null,"RM reference",null,null,null,null,null,null,"Test","N/A"]
[null,null,"Location reference",null,null,null,null,null,null,"Test","N/A"]
[null,null,"Description",null,null,null,null,null,null,"Test","N/A"]
[null,null,"Check",null,null,null,null,null,{"$f":"SUM(J662:U662)","v":0},{"$f":"IF(J658>J$5,One,Zero)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Source Check",null,null,null,null,null,{"$f":"SUM(J663:U663)","v":0},{"$f":"IF(OR(J659=Zero,J660=Zero,J661=Zero),One,Zero)*J$20","v":0},0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Block 1","c/kWh",null,null,null,null,null,{"$f":"INDEX($J665:$U665,MATCH($D$17,$J$4:$U$4,0))","v":15.1919},14.021000000000001,15.1919]
[null,null,"Date",null,null,null,null,null,{"$f":"INDEX($J666:$U666,MATCH($D$17,$J$4:$U$4,0))","v":"2019-12-31"},"2018-12-31","2019-12-31"]
[null,null,"RM reference",null,null,null,null,null,null,"Test","C/19/31242"]
[null,null,"Location reference",null,null,null,null,null,null,"Test","p50"]
[null,null,"Description",null,null,null,null,null,null,"Test","Name: NEE12"]
[null,null,"Check",null,null,null,null,null,{"$f":"SUM(J670:U670)","v":0},{"$f":"IF(J666>J$5,One,Zero)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Source Check",null,null,null,null,null,{"$f":"SUM(J671:U671)","v":0},{"$f":"IF(OR(J667=Zero,J668=Zero,J669=Zero),One,Zero)*J$20","v":0},0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Balance","c/kWh",null,null,null,null,null,{"$f":"INDEX($J673:$U673,MATCH($D$17,$J$4:$U$4,0))","v":18.515899999999998},17.883199999999999,18.515899999999998]
[null,null,"Date",null,null,null,null,null,{"$f":"INDEX($J674:$U674,MATCH($D$17,$J$4:$U$4,0))","v":"2019-12-31"},"2018-12-31","2019-12-31"]
[null,null,"RM reference",null,null,null,null,null,null,"Test","C/19/31242"]
[null,null,"Location reference",null,null,null,null,null,null,"Test","p50"]
[null,null,"Description",null,null,null,null,null,null,"Test","Name: NEE12"]
[null,null,"Check",null,null,null,null,null,{"$f":"SUM(J678:U678)","v":0},{"$f":"IF(J674>J$5,One,Zero)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Source Check",null,null,null,null,null,{"$f":"SUM(J679:U679)","v":0},{"$f":"IF(OR(J675=Zero,J676=Zero,J677=Zero),One,Zero)*J$20","v":0},0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"Gen_A!$B$90","v":"Citipower"},{"$f":"Gen_A!$A$90","v":2}]
[null,"Single Rate","c/kWh",null,null,null,null,null,{"$f":"INDEX($J682:$U682,MATCH($D$17,$J$4:$U$4,0))","v":8.64},8,8.64]
[null,null,"Date",null,null,null,null,null,{"$f":"INDEX($J683:$U683,MATCH($D$17,$J$4:$U$4,0))","v":"2019-12-31"},"2018-12-31","2019-12-31"]
[null,null,"RM reference",null,null,null,null,null,null,"Test","C/19/31241"]
[null,null,"Location reference",null,null,null,null,null,null,"Test","p19"]
[null,null,"Description",null,null,null,null,null,null,"Test","Name: C1G"]
[null,null,"Check",null,null,null,null,null,{"$f":"SUM(J687:U687)","v":0},{"$f":"IF(J683>J$5,One,Zero)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Source Check",null,null,null,null,null,{"$f":"SUM(J688:U688)","v":0},{"$f":"IF(OR(J684=Zero,J685=Zero,J686=Zero),One,Zero)*J$20","v":0},0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Block 1","c/kWh",null,null,null,null,null,{"$f":"INDEX($J690:$U690,MATCH($D$17,$J$4:$U$4,0))","v":0},0]
[null,null,"Date",null,null,null,null,null,{"$f":"INDEX($J691:$U691,MATCH($D$17,$J$4:$U$4,0))","v":"00:00:00"},"2018-12-31"]
[null,null,"RM reference",null,null,null,null,null,null,"Test","N/A"]
[null,null,"Location reference",null,null,null,null,null,null,"Test","N/A"]
[null,null,"Description",null,null,null,null,null,null,"Test","N/A"]
[null,null,"Check",null,null,null,null,null,{"$f":"SUM(J695:U695)","v":0},{"$f":"IF(J691>J$5,One,Zero)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Source Check",null,null,null,null,null,{"$f":"SUM(J696:U696)","v":0},{"$f":"IF(OR(J692=Zero,J693=Zero,J694=Zero),One,Zero)*J$20","v":0},0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Balance","c/kWh",null,null,null,null,null,{"$f":"INDEX($J698:$U698,MATCH($D$17,$J$4:$U$4,0))","v":0},0]
[null,null,"Date",null,null,null,null,null,{"$f":"INDEX($J699:$U699,MATCH($D$17,$J$4:$U$4,0))","v":"00:00:00"},"2018-12-31"]
[null,null,"RM reference",null,null,null,null,null,null,"Test","N/A"]
[null,null,"Location reference",null,null,null,null,null,null,"Test","N/A"]
[null,null,"Description",null,null,null,null,null,null,"Test","N/A"]
[null,null,"Check",null,null,null,null,null,{"$f":"SUM(J703:U703)","v":0},{"$f":"IF(J699>J$5,One,Zero)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Source Check",null,null,null,null,null,{"$f":"SUM(J704:U704)","v":0},{"$f":"IF(OR(J700=Zero,J701=Zero,J702=Zero),One,Zero)*J$20","v":0},0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"Gen_A!$B$91","v":"Jemena"},{"$f":"Gen_A!$A$91","v":3}]
[null,"Single Rate","c/kWh",null,null,null,null,null,{"$f":"INDEX($J707:$U707,MATCH($D$17,$J$4:$U$4,0))","v":10.779},9.9049999999999994,10.779]
[null,null,"Date",null,null,null,null,null,{"$f":"INDEX($J708:$U708,MATCH($D$17,$J$4:$U$4,0))","v":"2019-12-31"},"2018-12-31","2019-12-31"]
[null,null,"RM reference",null,null,null,null,null,null,"Test","C/19/31243"]
[null,null,"Location reference",null,null,null,null,null,null,"Test","p26"]
[null,null,"Description",null,null,null,null,null,null,"Test","Nam: A200/F200a/T200b"]
[null,null,"Check",null,null,null,null,null,{"$f":"SUM(J712:U712)","v":0},{"$f":"IF(J708>J$5,One,Zero)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Source Check",null,null,null,null,null,{"$f":"SUM(J713:U713)","v":0},{"$f":"IF(OR(J709=Zero,J710=Zero,J711=Zero),One,Zero)*J$20","v":0},0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Block 1","c/kWh",null,null,null,null,null,{"$f":"INDEX($J715:$U715,MATCH($D$17,$J$4:$U$4,0))","v":0},0]
[null,null,"Date",null,null,null,null,null,{"$f":"INDEX($J716:$U716,MATCH($D$17,$J$4:$U$4,0))","v":"00:00:00"},"2018-12-31"]
[null,null,"RM reference",null,null,null,null,null,null,"Test","N/A"]
[null,null,"Location reference",null,null,null,null,null,null,"Test","N/A"]
[null,null,"Description",null,null,null,null,null,null,"Test","N/A"]
[null,null,"Check",null,null,null,null,null,{"$f":"SUM(J720:U720)","v":0},{"$f":"IF(J716>J$5,One,Zero)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Source Check",null,null,null,null,null,{"$f":"SUM(J721:U721)","v":0},{"$f":"IF(OR(J717=Zero,J718=Zero,J719=Zero),One,Zero)*J$20","v":0},0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Balance","c/kWh",null,null,null,null,null,{"$f":"INDEX($J723:$U723,MATCH($D$17,$J$4:$U$4,0))","v":0},0]
[null,null,"Date",null,null,null,null,null,{"$f":"INDEX($J724:$U724,MATCH($D$17,$J$4:$U$4,0))","v":"00:00:00"},"2018-12-31"]
[null,null,"RM reference",null,null,null,null,null,null,"Test","N/A"]
[null,null,"Location reference",null,null,null,null,null,null,"Test","N/A"]
[null,null,"Description",null,null,null,null,null,null,"Test","N/A"]
[null,null,"Check",null,null,null,null,null,{"$f":"SUM(J728:U728)","v":0},{"$f":"IF(J724>J$5,One,Zero)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Source Check",null,null,null,null,null,{"$f":"SUM(J729:U729)","v":0},{"$f":"IF(OR(J725=Zero,J726=Zero,J727=Zero),One,Zero)*J$20","v":0},0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"Gen_A!$B$92","v":"Powercor"},{"$f":"Gen_A!$A$92","v":4}]
[null,"Single Rate","c/kWh",null,null,null,null,null,{"$f":"INDEX($J732:$U732,MATCH($D$17,$J$4:$U$4,0))","v":8.75},7.9,8.75]
[null,null,"Date",null,null,null,null,null,{"$f":"INDEX($J733:$U733,MATCH($D$17,$J$4:$U$4,0))","v":"2019-12-31"},"2018-12-31","2019-12-31"]
[null,null,"RM reference",null,null,null,null,null,null,"Test","C/19/31244"]
[null,null,"Location reference",null,null,null,null,null,null,"Test","p20"]
[null,null,"Description",null,null,null,null,null,null,"Test","Name: ND1"]
[null,null,"Check",null,null,null,null,null,{"$f":"SUM(J737:U737)","v":0},{"$f":"IF(J733>J$5,One,Zero)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Source Check",null,null,null,null,null,{"$f":"SUM(J738:U738)","v":0},{"$f":"IF(OR(J734=Zero,J735=Zero,J736=Zero),One,Zero)*J$20","v":0},0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Block 1","c/kWh",null,null,null,null,null,{"$f":"INDEX($J740:$U740,MATCH($D$17,$J$4:$U$4,0))","v":0},0]
[null,null,"Date",null,null,null,null,null,{"$f":"INDEX($J741:$U741,MATCH($D$17,$J$4:$U$4,0))","v":"00:00:00"},"2018-12-31"]
[null,null,"RM reference",null,null,null,null,null,null,"Test","N/A"]
[null,null,"Location reference",null,null,null,null,null,null,"Test","N/A"]
[null,null,"Description",null,null,null,null,null,null,"Test","N/A"]
[null,null,"Check",null,null,null,null,null,{"$f":"SUM(J745:U745)","v":0},{"$f":"IF(J741>J$5,One,Zero)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Source Check",null,null,null,null,null,{"$f":"SUM(J746:U746)","v":0},{"$f":"IF(OR(J742=Zero,J743=Zero,J744=Zero),One,Zero)*J$20","v":0},0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Balance","c/kWh",null,null,null,null,null,{"$f":"INDEX($J748:$U748,MATCH($D$17,$J$4:$U$4,0))","v":0},0]
[null,null,"Date",null,null,null,null,null,{"$f":"INDEX($J749:$U749,MATCH($D$17,$J$4:$U$4,0))","v":"00:00:00"},"2018-12-31"]
[null,null,"RM reference",null,null,null,null,null,null,"Test","N/A"]
[null,null,"Location reference",null,null,null,null,null,null,"Test","N/A"]
[null,null,"Description",null,null,null,null,null,null,"Test","N/A"]
[null,null,"Check",null,null,null,null,null,{"$f":"SUM(J753:U753)","v":0},{"$f":"IF(J749>J$5,One,Zero)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Source Check",null,null,null,null,null,{"$f":"SUM(J754:U754)","v":0},{"$f":"IF(OR(J750=Zero,J751=Zero,J752=Zero),One,Zero)*J$20","v":0},0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"Gen_A!$B$93","v":"United Energy"},{"$f":"Gen_A!$A$93","v":5}]
[null,"Single Rate","c/kWh",null,null,null,null,null,{"$f":"INDEX($J757:$U757,MATCH($D$17,$J$4:$U$4,0))","v":11.25},9.9407674700491899,11.25]
[null,null,"Date",null,null,null,null,null,{"$f":"INDEX($J758:$U758,MATCH($D$17,$J$4:$U$4,0))","v":"2019-12-31"},"2018-12-31","2019-12-31"]
[null,null,"RM reference",null,null,null,null,null,null,"Test","C/19/31245"]
[null,null,"Location reference",null,null,null,null,null,null,"Test","p19"]
[null,null,"Description",null,null,null,null,null,null,"Test","Name: LVM1R"]
[null,null,"Check",null,null,null,null,null,{"$f":"SUM(J762:U762)","v":0},{"$f":"IF(J758>J$5,One,Zero)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Source Check",null,null,null,null,null,{"$f":"SUM(J763:U763)","v":0},{"$f":"IF(OR(J759=Zero,J760=Zero,J761=Zero),One,Zero)*J$20","v":0},0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Block 1","c/kWh",null,null,null,null,null,{"$f":"INDEX($J765:$U765,MATCH($D$17,$J$4:$U$4,0))","v":0},0]
[null,null,"Date",null,null,null,null,null,{"$f":"INDEX($J766:$U766,MATCH($D$17,$J$4:$U$4,0))","v":"00:00:00"},"2018-12-31"]
[null,null,"RM reference",null,null,null,null,null,null,"Test","N/A"]
[null,null,"Location reference",null,null,null,null,null,null,"Test","N/A"]
[null,null,"Description",null,null,null,null,null,null,"Test","N/A"]
[null,null,"Check",null,null,null,null,null,{"$f":"SUM(J770:U770)","v":0},{"$f":"IF(J766>J$5,One,Zero)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Source Check",null,null,null,null,null,{"$f":"SUM(J771:U771)","v":0},{"$f":"IF(OR(J767=Zero,J768=Zero,J769=Zero),One,Zero)*J$20","v":0},0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Balance","c/kWh",null,null,null,null,null,{"$f":"INDEX($J773:$U773,MATCH($D$17,$J$4:$U$4,0))","v":0},0]
[null,null,"Date",null,null,null,null,null,{"$f":"INDEX($J774:$U774,MATCH($D$17,$J$4:$U$4,0))","v":"00:00:00"},"2018-12-31"]
[null,null,"RM reference",null,null,null,null,null,null,"Test","N/A"]
[null,null,"Location reference",null,null,null,null,null,null,"Test","N/A"]
[null,null,"Description",null,null,null,null,null,null,"Test","N/A"]
[null,null,"Check",null,null,null,null,null,{"$f":"SUM(J778:U778)","v":0},{"$f":"IF(J774>J$5,One,Zero)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Source Check",null,null,null,null,null,{"$f":"SUM(J779:U779)","v":0},{"$f":"IF(OR(J775=Zero,J776=Zero,J777=Zero),One,Zero)*J$20","v":0},0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Check: Network charge (small business) source dates are prior to the period end date",null,null,null,null,null,null,{"$f":"SUM(I662,I670,I678,I687,I695,I703,I712,I720,I728,I737,I745,I753,I762,I770,I778)","v":0}]
[null,"Check: Network charge (small business)  source inputs are entered up to date",null,null,null,null,null,null,{"$f":"SUM(I663,I671,I679,I688,I696,I704,I713,I721,I729,I738,I746,I754,I763,I771,I779)","v":0}]
[]
[{"$f":"MAX(A$2:OFFSET($A784,-One,0))+Sbsxn","v":1403.1},"Controlled load charges - residential"]
[]
[null,{"$f":"Gen_A!$B$89","v":"Ausnet"},{"$f":"Gen_A!$A$89","v":1}]
[null,null,"c/kWh",null,null,null,null,null,{"$f":"INDEX($J787:$U787,MATCH($D$17,$J$4:$U$4,0))","v":4.1520000000000001},3.7201,4.1520000000000001]
[null,null,"Date",null,null,null,null,null,{"$f":"INDEX($J788:$U788,MATCH($D$17,$J$4:$U$4,0))","v":"2019-12-31"},"2018-12-31","2019-12-31"]
[null,null,"RM reference",null,null,null,null,null,null,"Test","C/19/31242"]
[null,null,"Location reference",null,null,null,null,null,null,"Test","p49"]
[null,null,"Description",null,null,null,null,null,null,"Test","Name: NEE13"]
[null,null,"Check",null,null,null,null,null,{"$f":"SUM(J792:U792)","v":0},{"$f":"IF(J788>J$5,One,Zero)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Source Check",null,null,null,null,null,{"$f":"SUM(J793:U793)","v":0},{"$f":"IF(OR(J789=Zero,J790=Zero,J791=Zero),One,Zero)*J$20","v":0},0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"Gen_A!$B$90","v":"Citipower"},{"$f":"Gen_A!$A$90","v":2}]
[null,null,"c/kWh",null,null,null,null,null,{"$f":"INDEX($J796:$U796,MATCH($D$17,$J$4:$U$4,0))","v":2.23},2.16,2.23]
[null,null,"Date",null,null,null,null,null,{"$f":"INDEX($J797:$U797,MATCH($D$17,$J$4:$U$4,0))","v":"2019-12-31"},"2018-12-31","2019-12-31"]
[null,null,"RM reference",null,null,null,null,null,null,"Test","C/19/31241"]
[null,null,"Location reference",null,null,null,null,null,null,"Test","p19"]
[null,null,"Description",null,null,null,null,null,null,"Test","Name: CDS"]
[null,null,"Check",null,null,null,null,null,{"$f":"SUM(J801:U801)","v":0},{"$f":"IF(J797>J$5,One,Zero)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Source Check",null,null,null,null,null,{"$f":"SUM(J802:U802)","v":0},{"$f":"IF(OR(J798=Zero,J799=Zero,J800=Zero),One,Zero)*J$20","v":0},0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"Gen_A!$B$91","v":"Jemena"},{"$f":"Gen_A!$A$91","v":3}]
[null,null,"c/kWh",null,null,null,null,null,{"$f":"INDEX($J805:$U805,MATCH($D$17,$J$4:$U$4,0))","v":2.57},2.5680000000000001,2.57]
[null,null,"Date",null,null,null,null,null,{"$f":"INDEX($J806:$U806,MATCH($D$17,$J$4:$U$4,0))","v":"2019-12-31"},"2018-12-31","2019-12-31"]
[null,null,"RM reference",null,null,null,null,null,null,"Test","C/19/31243"]
[null,null,"Location reference",null,null,null,null,null,null,"Test","p26"]
[null,null,"Description",null,null,null,null,null,null,"Test","Name: A180"]
[null,null,"Check",null,null,null,null,null,{"$f":"SUM(J810:U810)","v":0},{"$f":"IF(J806>J$5,One,Zero)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Source Check",null,null,null,null,null,{"$f":"SUM(J811:U811)","v":0},{"$f":"IF(OR(J807=Zero,J808=Zero,J809=Zero),One,Zero)*J$20","v":0},0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"Gen_A!$B$92","v":"Powercor"},{"$f":"Gen_A!$A$92","v":4}]
[null,null,"c/kWh",null,null,null,null,null,{"$f":"INDEX($J814:$U814,MATCH($D$17,$J$4:$U$4,0))","v":2.56},2.3199999999999998,2.56]
[null,null,"Date",null,null,null,null,null,{"$f":"INDEX($J815:$U815,MATCH($D$17,$J$4:$U$4,0))","v":"2019-12-31"},"2018-12-31","2019-12-31"]
[null,null,"RM reference",null,null,null,null,null,null,"Test","C/19/31244"]
[null,null,"Location reference",null,null,null,null,null,null,"Test","p20"]
[null,null,"Description",null,null,null,null,null,null,"Test","Name: DD1"]
[null,null,"Check",null,null,null,null,null,{"$f":"SUM(J819:U819)","v":0},{"$f":"IF(J815>J$5,One,Zero)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Source Check",null,null,null,null,null,{"$f":"SUM(J820:U820)","v":0},{"$f":"IF(OR(J816=Zero,J817=Zero,J818=Zero),One,Zero)*J$20","v":0},0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"Gen_A!$B$93","v":"United Energy"},{"$f":"Gen_A!$A$93","v":5}]
[null,null,"c/kWh",null,null,null,null,null,{"$f":"INDEX($J823:$U823,MATCH($D$17,$J$4:$U$4,0))","v":2.23},1.99,2.23]
[null,null,"Date",null,null,null,null,null,{"$f":"INDEX($J824:$U824,MATCH($D$17,$J$4:$U$4,0))","v":"2019-12-31"},"2018-12-31","2019-12-31"]
[null,null,"RM reference",null,null,null,null,null,null,"Test","C/19/31245"]
[null,null,"Location reference",null,null,null,null,null,null,"Test","p19"]
[null,null,"Description",null,null,null,null,null,null,"Test","Name: LVDed"]
[null,null,"Check",null,null,null,null,null,{"$f":"SUM(J828:U828)","v":0},{"$f":"IF(J824>J$5,One,Zero)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Source Check",null,null,null,null,null,{"$f":"SUM(J829:U829)","v":0},{"$f":"IF(OR(J825=Zero,J826=Zero,J827=Zero),One,Zero)*J$20","v":0},0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Check: Controlled load charges (residential) source dates are prior to the period end date",null,null,null,null,null,null,{"$f":"SUM(I792,I801,I810,I819,I828)","v":0}]
[null,"Check: Controlled load charges (residential) source inputs are entered up to date",null,null,null,null,null,null,{"$f":"SUM(I793,I802,I811,I820,I829)","v":0}]
[]
[{"$f":"ROUNDDOWN(MAX($A$7:OFFSET(A834,-One,0),$A$2*Sht)+Sxn,0)","v":1404},"Non cost inputs"]
[]
[{"$f":"MAX(A$2:OFFSET($A836,-One,0))+Sbsxn","v":1404.01},"Distribution network loss factors"]
[]
[null,{"$f":"Gen_A!$B89","v":"Ausnet"},{"$f":"Gen_A!$A89","v":1},null,null,null,null,null,{"$f":"INDEX($J838:$U838,MATCH($D$17,$J$4:$U$4,0))","v":1.0583},1.0583,1.0583]
[null,{"$f":"Gen_A!$B90","v":"Citipower"},{"$f":"Gen_A!$A90","v":2},null,null,null,null,null,{"$f":"INDEX($J839:$U839,MATCH($D$17,$J$4:$U$4,0))","v":1.0474000000000001},1.0474000000000001,1.0474000000000001]
[null,{"$f":"Gen_A!$B91","v":"Jemena"},{"$f":"Gen_A!$A91","v":3},null,null,null,null,null,{"$f":"INDEX($J840:$U840,MATCH($D$17,$J$4:$U$4,0))","v":1.0418000000000001},1.0418000000000001,1.0418000000000001]
[null,{"$f":"Gen_A!$B92","v":"Powercor"},{"$f":"Gen_A!$A92","v":4},null,null,null,null,null,{"$f":"INDEX($J841:$U841,MATCH($D$17,$J$4:$U$4,0))","v":1.0682},1.0682,1.0682]
[null,{"$f":"Gen_A!$B93","v":"United Energy"},{"$f":"Gen_A!$A93","v":5},null,null,null,null,null,{"$f":"INDEX($J842:$U842,MATCH($D$17,$J$4:$U$4,0))","v":1.0569999999999999},1.0569999999999999,1.0569999999999999]
[null,null,"RM reference",null,null,null,null,null,null,"C/19/21114","C/19/21114"]
[null,null,"Location reference",null,null,null,null,null,null,"p13","p13"]
[null,null,"Description",null,null,null,null,null,null,"DLF E, Short transmission lines","DLF E, Short transmission lines"]
[null,null,"Source Check",null,null,null,null,null,{"$f":"SUM(J846:U846)","v":0},{"$f":"IF(OR(J843=Zero,J844=Zero,J845=Zero),One,Zero)*J$20","v":0},0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$f":"MAX(A$2:OFFSET($A848,-One,0))+Sbsxn","v":1404.02},"Marginal network loss factors"]
[]
[null,{"$f":"B838","v":"Ausnet"},1,null,null,null,null,null,{"$f":"INDEX($J850:$U850,MATCH($D$17,$J$4:$U$4,0))","v":0.99497222222222215},0.99152105263157908,0.99497222222222215]
[null,"Citipower",2,null,null,null,null,null,{"$f":"INDEX($J851:$U851,MATCH($D$17,$J$4:$U$4,0))","v":0.9975099999999999},0.99791999999999992,0.9975099999999999]
[null,"Jemena",3,null,null,null,null,null,{"$f":"INDEX($J852:$U852,MATCH($D$17,$J$4:$U$4,0))","v":0.99839999999999995},0.99927777777777771,0.99839999999999995]
[null,"Powercor",4,null,null,null,null,null,{"$f":"INDEX($J853:$U853,MATCH($D$17,$J$4:$U$4,0))","v":0.97948749999999996},0.97721249999999993,0.97948749999999996]
[null,"United Energy",5,null,null,null,null,null,{"$f":"INDEX($J854:$U854,MATCH($D$17,$J$4:$U$4,0))","v":0.99587000000000003},0.99634999999999996,0.99587000000000003]
[null,null,"RM reference",null,null,null,null,null,null,"Test","C/19/20721"]
[null,null,"Location reference",null,null,null,null,null,null,"Test","C8:C12, 'Note' tab"]
[null,null,"Description",null,null,null,null,null,null,"Test","Frontier calc"]
[null,null,"Source Check",null,null,null,null,null,{"$f":"SUM(J858:U858)","v":0},{"$f":"IF(OR(J855=Zero,J856=Zero,J857=Zero),One,Zero)*J$20","v":0},0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$f":"MAX(A$2:OFFSET($A860,-One,0))+Sbsxn","v":1404.03},"Retail"]
[]
[null,"Retail operating margin","%",null,null,null,null,null,{"$f":"INDEX($J862:$U862,MATCH($D$17,$J$4:$U$4,0))","v":6.0400000000000002E-2},6.0400000000000002E-2,6.0400000000000002E-2]
[null,null,"RM reference",null,null,null,null,null,null,"C/19/31622","C/19/31622"]
[null,null,"Location reference",null,null,null,null,null,null,"PDF p26, item 5.3","PDF p26, item 5.3"]
[null,null,"Description",null,null,null,null,null,null,"Frontier report","Frontier report"]
[null,null,"Source Check",null,null,null,null,null,{"$f":"SUM(J866:U866)","v":0},{"$f":"IF(OR(J863=Zero,J864=Zero,J865=Zero),One,Zero)*J$20","v":0},0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$f":"MAX(A$2:OFFSET($A868,-One,0))+Sbsxn","v":1404.04},"Electricity consumption (block 1)"]
[]
[null,{"$f":"Gen_A!$B$89","v":"Ausnet"},{"$f":"Gen_A!$A$89","v":1}]
[null,"Residential - small","kWh/yr",null,null,null,null,null,{"$f":"INDEX($J871:$U871,MATCH($D$17,$J$4:$U$4,0))","v":2000},2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000]
[null,"Residential - medium","kWh/yr",null,null,null,null,null,3784,3784,3784,3784,3784,3784,3784,3784,3784,3784,3784,3784,3784]
[null,"Residential - large","kWh/yr",null,null,null,null,null,4080,4080,4080,4080,4080,4080,4080,4080,4080,4080,4080,4080,4080]
[null,"Small business - small","kWh/yr",null,null,null,null,null,4080,4080,4080,4080,4080,4080,4080,4080,4080,4080,4080,4080,4080]
[null,"Small business - medium","kWh/yr",null,null,null,null,null,4080,4080,4080,4080,4080,4080,4080,4080,4080,4080,4080,4080,4080]
[null,"Small business - large","kWh/yr",null,null,null,null,null,4080,4080,4080,4080,4080,4080,4080,4080,4080,4080,4080,4080,4080]
[]
[null,{"$f":"Gen_A!$B$90","v":"Citipower"},{"$f":"Gen_A!$A$90","v":2}]
[null,"Residential - small","kWh/yr",null,null,null,null,null,{"$f":"INDEX($J879:$U879,MATCH($D$17,$J$4:$U$4,0))","v":2000},2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000]
[null,"Residential - medium","kWh/yr",null,null,null,null,null,3784,3784,3784,3784,3784,3784,3784,3784,3784,3784,3784,3784,3784]
[null,"Residential - large","kWh/yr",null,null,null,null,null,4080,4080,4080,4080,4080,4080,4080,4080,4080,4080,4080,4080,4080]
[null,"Small business - small","kWh/yr",null,null,null,null,null,4080,4080,4080,4080,4080,4080,4080,4080,4080,4080,4080,4080,4080]
[null,"Small business - medium","kWh/yr",null,null,null,null,null,4080,4080,4080,4080,4080,4080,4080,4080,4080,4080,4080,4080,4080]
[null,"Small business - large","kWh/yr",null,null,null,null,null,4080,4080,4080,4080,4080,4080,4080,4080,4080,4080,4080,4080,4080]
[]
[null,{"$f":"Gen_A!$B$91","v":"Jemena"},{"$f":"Gen_A!$A$91","v":3}]
[null,"Residential - small","kWh/yr",null,null,null,null,null,{"$f":"INDEX($J887:$U887,MATCH($D$17,$J$4:$U$4,0))","v":2000},2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000]
[null,"Residential - medium","kWh/yr",null,null,null,null,null,3784,3784,3784,3784,3784,3784,3784,3784,3784,3784,3784,3784,3784]
[null,"Residential - large","kWh/yr",null,null,null,null,null,4080,4080,4080,4080,4080,4080,4080,4080,4080,4080,4080,4080,4080]
[null,"Small business - small","kWh/yr",null,null,null,null,null,4080,4080,4080,4080,4080,4080,4080,4080,4080,4080,4080,4080,4080]
[null,"Small business - medium","kWh/yr",null,null,null,null,null,4080,4080,4080,4080,4080,4080,4080,4080,4080,4080,4080,4080,4080]
[null,"Small business - large","kWh/yr",null,null,null,null,null,4080,4080,4080,4080,4080,4080,4080,4080,4080,4080,4080,4080,4080]
[]
[null,{"$f":"Gen_A!$B$92","v":"Powercor"},{"$f":"Gen_A!$A$92","v":4}]
[null,"Residential - small","kWh/yr",null,null,null,null,null,{"$f":"INDEX($J895:$U895,MATCH($D$17,$J$4:$U$4,0))","v":2000},2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000]
[null,"Residential - medium","kWh/yr",null,null,null,null,null,3784,3784,3784,3784,3784,3784,3784,3784,3784,3784,3784,3784,3784]
[null,"Residential - large","kWh/yr",null,null,null,null,null,4080,4080,4080,4080,4080,4080,4080,4080,4080,4080,4080,4080,4080]
[null,"Small business - small","kWh/yr",null,null,null,null,null,4080,4080,4080,4080,4080,4080,4080,4080,4080,4080,4080,4080,4080]
[null,"Small business - medium","kWh/yr",null,null,null,null,null,4080,4080,4080,4080,4080,4080,4080,4080,4080,4080,4080,4080,4080]
[null,"Small business - large","kWh/yr",null,null,null,null,null,4080,4080,4080,4080,4080,4080,4080,4080,4080,4080,4080,4080,4080]
[]
[null,{"$f":"Gen_A!$B$93","v":"United Energy"},{"$f":"Gen_A!$A$93","v":5}]
[null,"Residential - small","kWh/yr",null,null,null,null,null,{"$f":"INDEX($J903:$U903,MATCH($D$17,$J$4:$U$4,0))","v":2000},2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000]
[null,"Residential - medium","kWh/yr",null,null,null,null,null,3784,3784,3784,3784,3784,3784,3784,3784,3784,3784,3784,3784,3784]
[null,"Residential - large","kWh/yr",null,null,null,null,null,4080,4080,4080,4080,4080,4080,4080,4080,4080,4080,4080,4080,4080]
[null,"Small business - small","kWh/yr",null,null,null,null,null,4080,4080,4080,4080,4080,4080,4080,4080,4080,4080,4080,4080,4080]
[null,"Small business - medium","kWh/yr",null,null,null,null,null,4080,4080,4080,4080,4080,4080,4080,4080,4080,4080,4080,4080,4080]
[null,"Small business - large","kWh/yr",null,null,null,null,null,4080,4080,4080,4080,4080,4080,4080,4080,4080,4080,4080,4080,4080]
[]
[null,null,"RM reference",null,null,null,null,null,null,"C/19/20819","C/19/20819"]
[null,null,"Location reference",null,null,null,null,null,null,"AI2:AN2,'Consumption'","AI2:AN2,'Consumption'"]
[null,null,"Description",null,null,null,null,null,null,"ESC calc","ESC calc"]
[null,null,"Source Check",null,null,null,null,null,{"$f":"SUM(J913:U913)","v":0},{"$f":"IF(OR(J910=Zero,J911=Zero,J912=Zero),One,Zero)*J$20","v":0},0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$f":"MAX(A$2:OFFSET($A915,-One,0))+Sbsxn","v":1404.05},"Electricity consumption (balance)"]
[]
[null,{"$f":"Gen_A!$B$89","v":"Ausnet"},{"$f":"Gen_A!$A$89","v":1}]
[null,"Residential - small","kWh/yr",null,null,null,null,null,{"$f":"INDEX($J918:$U918,MATCH($D$17,$J$4:$U$4,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Residential - medium","kWh/yr",null,null,null,null,null,216,216,216,216,216,216,216,216,216,216,216,216,216]
[null,"Residential - large","kWh/yr",null,null,null,null,null,3920,3920,3920,3920,3920,3920,3920,3920,3920,3920,3920,3920,3920]
[null,"Small business - small","kWh/yr",null,null,null,null,null,7920,7920,7920,7920,7920,7920,7920,7920,7920,7920,7920,7920,7920]
[null,"Small business - medium","kWh/yr",null,null,null,null,null,15920,15920,15920,15920,15920,15920,15920,15920,15920,15920,15920,15920,15920]
[null,"Small business - large","kWh/yr",null,null,null,null,null,35920,35920,35920,35920,35920,35920,35920,35920,35920,35920,35920,35920,35920]
[]
[null,{"$f":"Gen_A!$B$90","v":"Citipower"},{"$f":"Gen_A!$A$90","v":2}]
[null,"Residential - small","kWh/yr",null,null,null,null,null,{"$f":"INDEX($J926:$U926,MATCH($D$17,$J$4:$U$4,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Residential - medium","kWh/yr",null,null,null,null,null,216,216,216,216,216,216,216,216,216,216,216,216,216]
[null,"Residential - large","kWh/yr",null,null,null,null,null,3920,3920,3920,3920,3920,3920,3920,3920,3920,3920,3920,3920,3920]
[null,"Small business - small","kWh/yr",null,null,null,null,null,7920,7920,7920,7920,7920,7920,7920,7920,7920,7920,7920,7920,7920]
[null,"Small business - medium","kWh/yr",null,null,null,null,null,15920,15920,15920,15920,15920,15920,15920,15920,15920,15920,15920,15920,15920]
[null,"Small business - large","kWh/yr",null,null,null,null,null,35920,35920,35920,35920,35920,35920,35920,35920,35920,35920,35920,35920,35920]
[]
[null,{"$f":"Gen_A!$B$91","v":"Jemena"},{"$f":"Gen_A!$A$91","v":3}]
[null,"Residential - small","kWh/yr",null,null,null,null,null,{"$f":"INDEX($J934:$U934,MATCH($D$17,$J$4:$U$4,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Residential - medium","kWh/yr",null,null,null,null,null,216,216,216,216,216,216,216,216,216,216,216,216,216]
[null,"Residential - large","kWh/yr",null,null,null,null,null,3920,3920,3920,3920,3920,3920,3920,3920,3920,3920,3920,3920,3920]
[null,"Small business - small","kWh/yr",null,null,null,null,null,7920,7920,7920,7920,7920,7920,7920,7920,7920,7920,7920,7920,7920]
[null,"Small business - medium","kWh/yr",null,null,null,null,null,15920,15920,15920,15920,15920,15920,15920,15920,15920,15920,15920,15920,15920]
[null,"Small business - large","kWh/yr",null,null,null,null,null,35920,35920,35920,35920,35920,35920,35920,35920,35920,35920,35920,35920,35920]
[]
[null,{"$f":"Gen_A!$B$92","v":"Powercor"},{"$f":"Gen_A!$A$92","v":4}]
[null,"Residential - small","kWh/yr",null,null,null,null,null,{"$f":"INDEX($J942:$U942,MATCH($D$17,$J$4:$U$4,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Residential - medium","kWh/yr",null,null,null,null,null,216,216,216,216,216,216,216,216,216,216,216,216,216]
[null,"Residential - large","kWh/yr",null,null,null,null,null,3920,3920,3920,3920,3920,3920,3920,3920,3920,3920,3920,3920,3920]
[null,"Small business - small","kWh/yr",null,null,null,null,null,7920,7920,7920,7920,7920,7920,7920,7920,7920,7920,7920,7920,7920]
[null,"Small business - medium","kWh/yr",null,null,null,null,null,15920,15920,15920,15920,15920,15920,15920,15920,15920,15920,15920,15920,15920]
[null,"Small business - large","kWh/yr",null,null,null,null,null,35920,35920,35920,35920,35920,35920,35920,35920,35920,35920,35920,35920,35920]
[]
[null,{"$f":"Gen_A!$B$93","v":"United Energy"},{"$f":"Gen_A!$A$93","v":5}]
[null,"Residential - small","kWh/yr",null,null,null,null,null,{"$f":"INDEX($J950:$U950,MATCH($D$17,$J$4:$U$4,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Residential - medium","kWh/yr",null,null,null,null,null,216,216,216,216,216,216,216,216,216,216,216,216,216]
[null,"Residential - large","kWh/yr",null,null,null,null,null,3920,3920,3920,3920,3920,3920,3920,3920,3920,3920,3920,3920,3920]
[null,"Small business - small","kWh/yr",null,null,null,null,null,7920,7920,7920,7920,7920,7920,7920,7920,7920,7920,7920,7920,7920]
[null,"Small business - medium","kWh/yr",null,null,null,null,null,15920,15920,15920,15920,15920,15920,15920,15920,15920,15920,15920,15920,15920]
[null,"Small business - large","kWh/yr",null,null,null,null,null,35920,35920,35920,35920,35920,35920,35920,35920,35920,35920,35920,35920,35920]
[]
[null,null,"RM reference",null,null,null,null,null,null,"C/19/20819","C/19/20819"]
[null,null,"Location reference",null,null,null,null,null,null,"AI3:AN3,'Consumption'","AI3:AN3,'Consumption'"]
[null,null,"Description",null,null,null,null,null,null,"ESC calc","ESC calc"]
[null,null,"Source Check",null,null,null,null,null,{"$f":"SUM(J960:U960)","v":0},{"$f":"IF(OR(J957=Zero,J958=Zero,J959=Zero),One,Zero)*J$20","v":0},0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Check: Non cost inputs source inputs are entered up to date",null,null,null,null,null,null,{"$f":"SUM(I846,I858,I866,I913,I960)","v":0}]
[]
[{"$f":"MAX(A$2:OFFSET($A964,-One,0))+Sbsxn","v":1404.06},"Electricity consumption (total)"]
[]
[null,{"$f":"Gen_A!$B$89","v":"Ausnet"},{"$f":"Gen_A!$A$89","v":1}]
[null,"Residential - small","kWh/yr",null,null,null,null,null,{"$f":"INDEX($J967:$U967,MATCH($D$17,$J$4:$U$4,0))","v":2000},{"$f":"SUM(J871,J918)","v":2000},2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000]
[null,"Residential - medium","kWh/yr",null,null,null,null,null,4000,{"$f":"SUM(J872,J919)","v":4000},4000,4000,4000,4000,4000,4000,4000,4000,4000,4000,4000]
[null,"Residential - large","kWh/yr",null,null,null,null,null,8000,{"$f":"SUM(J873,J920)","v":8000},8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000]
[null,"Small business - small","kWh/yr",null,null,null,null,null,12000,{"$f":"SUM(J874,J921)","v":12000},12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000]
[null,"Small business - medium","kWh/yr",null,null,null,null,null,20000,{"$f":"SUM(J875,J922)","v":20000},20000,20000,20000,20000,20000,20000,20000,20000,20000,20000,20000]
[null,"Small business - large","kWh/yr",null,null,null,null,null,40000,{"$f":"SUM(J876,J923)","v":40000},40000,40000,40000,40000,40000,40000,40000,40000,40000,40000,40000]
[]
[null,{"$f":"Gen_A!$B$90","v":"Citipower"},{"$f":"Gen_A!$A$90","v":2}]
[null,"Residential - small","kWh/yr",null,null,null,null,null,{"$f":"INDEX($J975:$U975,MATCH($D$17,$J$4:$U$4,0))","v":2000},{"$f":"SUM(J879,J926)","v":2000},2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000]
[null,"Residential - medium","kWh/yr",null,null,null,null,null,4000,{"$f":"SUM(J880,J927)","v":4000},4000,4000,4000,4000,4000,4000,4000,4000,4000,4000,4000]
[null,"Residential - large","kWh/yr",null,null,null,null,null,8000,{"$f":"SUM(J881,J928)","v":8000},8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000]
[null,"Small business - small","kWh/yr",null,null,null,null,null,12000,{"$f":"SUM(J882,J929)","v":12000},12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000]
[null,"Small business - medium","kWh/yr",null,null,null,null,null,20000,{"$f":"SUM(J883,J930)","v":20000},20000,20000,20000,20000,20000,20000,20000,20000,20000,20000,20000]
[null,"Small business - large","kWh/yr",null,null,null,null,null,40000,{"$f":"SUM(J884,J931)","v":40000},40000,40000,40000,40000,40000,40000,40000,40000,40000,40000,40000]
[]
[null,{"$f":"Gen_A!$B$91","v":"Jemena"},{"$f":"Gen_A!$A$91","v":3}]
[null,"Residential - small","kWh/yr",null,null,null,null,null,{"$f":"INDEX($J983:$U983,MATCH($D$17,$J$4:$U$4,0))","v":2000},{"$f":"SUM(J887,J934)","v":2000},2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000]
[null,"Residential - medium","kWh/yr",null,null,null,null,null,4000,{"$f":"SUM(J888,J935)","v":4000},4000,4000,4000,4000,4000,4000,4000,4000,4000,4000,4000]
[null,"Residential - large","kWh/yr",null,null,null,null,null,8000,{"$f":"SUM(J889,J936)","v":8000},8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000]
[null,"Small business - small","kWh/yr",null,null,null,null,null,12000,{"$f":"SUM(J890,J937)","v":12000},12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000]
[null,"Small business - medium","kWh/yr",null,null,null,null,null,20000,{"$f":"SUM(J891,J938)","v":20000},20000,20000,20000,20000,20000,20000,20000,20000,20000,20000,20000]
[null,"Small business - large","kWh/yr",null,null,null,null,null,40000,{"$f":"SUM(J892,J939)","v":40000},40000,40000,40000,40000,40000,40000,40000,40000,40000,40000,40000]
[]
[null,{"$f":"Gen_A!$B$92","v":"Powercor"},{"$f":"Gen_A!$A$92","v":4}]
[null,"Residential - small","kWh/yr",null,null,null,null,null,{"$f":"INDEX($J991:$U991,MATCH($D$17,$J$4:$U$4,0))","v":2000},{"$f":"SUM(J895,J942)","v":2000},2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000]
[null,"Residential - medium","kWh/yr",null,null,null,null,null,4000,{"$f":"SUM(J896,J943)","v":4000},4000,4000,4000,4000,4000,4000,4000,4000,4000,4000,4000]
[null,"Residential - large","kWh/yr",null,null,null,null,null,8000,{"$f":"SUM(J897,J944)","v":8000},8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000]
[null,"Small business - small","kWh/yr",null,null,null,null,null,12000,{"$f":"SUM(J898,J945)","v":12000},12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000]
[null,"Small business - medium","kWh/yr",null,null,null,null,null,20000,{"$f":"SUM(J899,J946)","v":20000},20000,20000,20000,20000,20000,20000,20000,20000,20000,20000,20000]
[null,"Small business - large","kWh/yr",null,null,null,null,null,40000,{"$f":"SUM(J900,J947)","v":40000},40000,40000,40000,40000,40000,40000,40000,40000,40000,40000,40000]
[]
[null,{"$f":"Gen_A!$B$93","v":"United Energy"},{"$f":"Gen_A!$A$93","v":5}]
[null,"Residential - small","kWh/yr",null,null,null,null,null,{"$f":"INDEX($J999:$U999,MATCH($D$17,$J$4:$U$4,0))","v":2000},{"$f":"SUM(J903,J950)","v":2000},2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000]
[null,"Residential - medium","kWh/yr",null,null,null,null,null,4000,{"$f":"SUM(J904,J951)","v":4000},4000,4000,4000,4000,4000,4000,4000,4000,4000,4000,4000]
[null,"Residential - large","kWh/yr",null,null,null,null,null,8000,{"$f":"SUM(J905,J952)","v":8000},8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000]
[null,"Small business - small","kWh/yr",null,null,null,null,null,12000,{"$f":"SUM(J906,J953)","v":12000},12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000]
[null,"Small business - medium","kWh/yr",null,null,null,null,null,20000,{"$f":"SUM(J907,J954)","v":20000},20000,20000,20000,20000,20000,20000,20000,20000,20000,20000,20000]
[null,"Small business - large","kWh/yr",null,null,null,null,null,40000,{"$f":"SUM(J908,J955)","v":40000},40000,40000,40000,40000,40000,40000,40000,40000,40000,40000,40000]
[]
[null,{"$f":"\"Check: \"&B967&\" - \"&$B$966","v":"Check: Residential - small - Ausnet"},null,null,null,null,null,null,null,{"$f":"IF(J967=Gen_A!$B$105,Zero,One)","v":0},{"$f":"IF(K967=Gen_A!$B$105,Zero,One)","v":0},{"$f":"IF(L967=Gen_A!$B$105,Zero,One)","v":0},{"$f":"IF(M967=Gen_A!$B$105,Zero,One)","v":0},{"$f":"IF(N967=Gen_A!$B$105,Zero,One)","v":0},{"$f":"IF(O967=Gen_A!$B$105,Zero,One)","v":0},{"$f":"IF(P967=Gen_A!$B$105,Zero,One)","v":0},{"$f":"IF(Q967=Gen_A!$B$105,Zero,One)","v":0},{"$f":"IF(R967=Gen_A!$B$105,Zero,One)","v":0},{"$f":"IF(S967=Gen_A!$B$105,Zero,One)","v":0},{"$f":"IF(T967=Gen_A!$B$105,Zero,One)","v":0},{"$f":"IF(U967=Gen_A!$B$105,Zero,One)","v":0}]
[null,{"$f":"\"Check: \"&B968&\" - \"&$B$966","v":"Check: Residential - medium - Ausnet"},null,null,null,null,null,null,null,{"$f":"IF(J968=Gen_A!$B$106,Zero,One)","v":0},{"$f":"IF(K968=Gen_A!$B$106,Zero,One)","v":0},{"$f":"IF(L968=Gen_A!$B$106,Zero,One)","v":0},{"$f":"IF(M968=Gen_A!$B$106,Zero,One)","v":0},{"$f":"IF(N968=Gen_A!$B$106,Zero,One)","v":0},{"$f":"IF(O968=Gen_A!$B$106,Zero,One)","v":0},{"$f":"IF(P968=Gen_A!$B$106,Zero,One)","v":0},{"$f":"IF(Q968=Gen_A!$B$106,Zero,One)","v":0},{"$f":"IF(R968=Gen_A!$B$106,Zero,One)","v":0},{"$f":"IF(S968=Gen_A!$B$106,Zero,One)","v":0},{"$f":"IF(T968=Gen_A!$B$106,Zero,One)","v":0},{"$f":"IF(U968=Gen_A!$B$106,Zero,One)","v":0}]
[null,"Check: Residential - large - Ausnet",null,null,null,null,null,null,null,{"$f":"IF(J969=Gen_A!$B$107,Zero,One)","v":0},{"$f":"IF(K969=Gen_A!$B$107,Zero,One)","v":0},{"$f":"IF(L969=Gen_A!$B$107,Zero,One)","v":0},{"$f":"IF(M969=Gen_A!$B$107,Zero,One)","v":0},{"$f":"IF(N969=Gen_A!$B$107,Zero,One)","v":0},{"$f":"IF(O969=Gen_A!$B$107,Zero,One)","v":0},{"$f":"IF(P969=Gen_A!$B$107,Zero,One)","v":0},{"$f":"IF(Q969=Gen_A!$B$107,Zero,One)","v":0},{"$f":"IF(R969=Gen_A!$B$107,Zero,One)","v":0},{"$f":"IF(S969=Gen_A!$B$107,Zero,One)","v":0},{"$f":"IF(T969=Gen_A!$B$107,Zero,One)","v":0},{"$f":"IF(U969=Gen_A!$B$107,Zero,One)","v":0}]
[null,"Check: Small business - small - Ausnet",null,null,null,null,null,null,null,{"$f":"IF(J970=Gen_A!$B$110,Zero,One)","v":0},{"$f":"IF(K970=Gen_A!$B$110,Zero,One)","v":0},{"$f":"IF(L970=Gen_A!$B$110,Zero,One)","v":0},{"$f":"IF(M970=Gen_A!$B$110,Zero,One)","v":0},{"$f":"IF(N970=Gen_A!$B$110,Zero,One)","v":0},{"$f":"IF(O970=Gen_A!$B$110,Zero,One)","v":0},{"$f":"IF(P970=Gen_A!$B$110,Zero,One)","v":0},{"$f":"IF(Q970=Gen_A!$B$110,Zero,One)","v":0},{"$f":"IF(R970=Gen_A!$B$110,Zero,One)","v":0},{"$f":"IF(S970=Gen_A!$B$110,Zero,One)","v":0},{"$f":"IF(T970=Gen_A!$B$110,Zero,One)","v":0},{"$f":"IF(U970=Gen_A!$B$110,Zero,One)","v":0}]
[null,"Check: Small business - medium - Ausnet",null,null,null,null,null,null,null,{"$f":"IF(J971=Gen_A!$B$111,Zero,One)","v":0},{"$f":"IF(K971=Gen_A!$B$111,Zero,One)","v":0},{"$f":"IF(L971=Gen_A!$B$111,Zero,One)","v":0},{"$f":"IF(M971=Gen_A!$B$111,Zero,One)","v":0},{"$f":"IF(N971=Gen_A!$B$111,Zero,One)","v":0},{"$f":"IF(O971=Gen_A!$B$111,Zero,One)","v":0},{"$f":"IF(P971=Gen_A!$B$111,Zero,One)","v":0},{"$f":"IF(Q971=Gen_A!$B$111,Zero,One)","v":0},{"$f":"IF(R971=Gen_A!$B$111,Zero,One)","v":0},{"$f":"IF(S971=Gen_A!$B$111,Zero,One)","v":0},{"$f":"IF(T971=Gen_A!$B$111,Zero,One)","v":0},{"$f":"IF(U971=Gen_A!$B$111,Zero,One)","v":0}]
[null,"Check: Small business - large - Ausnet",null,null,null,null,null,null,null,{"$f":"IF(J972=Gen_A!$B$112,Zero,One)","v":0},{"$f":"IF(K972=Gen_A!$B$112,Zero,One)","v":0},{"$f":"IF(L972=Gen_A!$B$112,Zero,One)","v":0},{"$f":"IF(M972=Gen_A!$B$112,Zero,One)","v":0},{"$f":"IF(N972=Gen_A!$B$112,Zero,One)","v":0},{"$f":"IF(O972=Gen_A!$B$112,Zero,One)","v":0},{"$f":"IF(P972=Gen_A!$B$112,Zero,One)","v":0},{"$f":"IF(Q972=Gen_A!$B$112,Zero,One)","v":0},{"$f":"IF(R972=Gen_A!$B$112,Zero,One)","v":0},{"$f":"IF(S972=Gen_A!$B$112,Zero,One)","v":0},{"$f":"IF(T972=Gen_A!$B$112,Zero,One)","v":0},{"$f":"IF(U972=Gen_A!$B$112,Zero,One)","v":0}]
[null,{"$f":"\"Check: block 1 + balance = Total consumption for \"&$B$966","v":"Check: block 1 + balance = Total consumption for Ausnet"},null,null,null,null,null,null,{"$f":"SUM(J1006:U1011)","v":0}]
[]
[null,{"$f":"\"Check: \"&B974&\" - \"&$B$974","v":"Check: Citipower - Citipower"},null,null,null,null,null,null,null,{"$f":"IF(J975=Gen_A!$B$105,Zero,One)","v":0},{"$f":"IF(K975=Gen_A!$B$105,Zero,One)","v":0},{"$f":"IF(L975=Gen_A!$B$105,Zero,One)","v":0},{"$f":"IF(M975=Gen_A!$B$105,Zero,One)","v":0},{"$f":"IF(N975=Gen_A!$B$105,Zero,One)","v":0},{"$f":"IF(O975=Gen_A!$B$105,Zero,One)","v":0},{"$f":"IF(P975=Gen_A!$B$105,Zero,One)","v":0},{"$f":"IF(Q975=Gen_A!$B$105,Zero,One)","v":0},{"$f":"IF(R975=Gen_A!$B$105,Zero,One)","v":0},{"$f":"IF(S975=Gen_A!$B$105,Zero,One)","v":0},{"$f":"IF(T975=Gen_A!$B$105,Zero,One)","v":0},{"$f":"IF(U975=Gen_A!$B$105,Zero,One)","v":0}]
[null,{"$f":"\"Check: \"&B975&\" - \"&$B$974","v":"Check: Residential - small - Citipower"},null,null,null,null,null,null,null,{"$f":"IF(J976=Gen_A!$B$106,Zero,One)","v":0},{"$f":"IF(K976=Gen_A!$B$106,Zero,One)","v":0},{"$f":"IF(L976=Gen_A!$B$106,Zero,One)","v":0},{"$f":"IF(M976=Gen_A!$B$106,Zero,One)","v":0},{"$f":"IF(N976=Gen_A!$B$106,Zero,One)","v":0},{"$f":"IF(O976=Gen_A!$B$106,Zero,One)","v":0},{"$f":"IF(P976=Gen_A!$B$106,Zero,One)","v":0},{"$f":"IF(Q976=Gen_A!$B$106,Zero,One)","v":0},{"$f":"IF(R976=Gen_A!$B$106,Zero,One)","v":0},{"$f":"IF(S976=Gen_A!$B$106,Zero,One)","v":0},{"$f":"IF(T976=Gen_A!$B$106,Zero,One)","v":0},{"$f":"IF(U976=Gen_A!$B$106,Zero,One)","v":0}]
[null,"Check: Residential - medium - Citipower",null,null,null,null,null,null,null,{"$f":"IF(J977=Gen_A!$B$107,Zero,One)","v":0},{"$f":"IF(K977=Gen_A!$B$107,Zero,One)","v":0},{"$f":"IF(L977=Gen_A!$B$107,Zero,One)","v":0},{"$f":"IF(M977=Gen_A!$B$107,Zero,One)","v":0},{"$f":"IF(N977=Gen_A!$B$107,Zero,One)","v":0},{"$f":"IF(O977=Gen_A!$B$107,Zero,One)","v":0},{"$f":"IF(P977=Gen_A!$B$107,Zero,One)","v":0},{"$f":"IF(Q977=Gen_A!$B$107,Zero,One)","v":0},{"$f":"IF(R977=Gen_A!$B$107,Zero,One)","v":0},{"$f":"IF(S977=Gen_A!$B$107,Zero,One)","v":0},{"$f":"IF(T977=Gen_A!$B$107,Zero,One)","v":0},{"$f":"IF(U977=Gen_A!$B$107,Zero,One)","v":0}]
[null,"Check: Residential - large - Citipower",null,null,null,null,null,null,null,{"$f":"IF(J978=Gen_A!$B$110,Zero,One)","v":0},{"$f":"IF(K978=Gen_A!$B$110,Zero,One)","v":0},{"$f":"IF(L978=Gen_A!$B$110,Zero,One)","v":0},{"$f":"IF(M978=Gen_A!$B$110,Zero,One)","v":0},{"$f":"IF(N978=Gen_A!$B$110,Zero,One)","v":0},{"$f":"IF(O978=Gen_A!$B$110,Zero,One)","v":0},{"$f":"IF(P978=Gen_A!$B$110,Zero,One)","v":0},{"$f":"IF(Q978=Gen_A!$B$110,Zero,One)","v":0},{"$f":"IF(R978=Gen_A!$B$110,Zero,One)","v":0},{"$f":"IF(S978=Gen_A!$B$110,Zero,One)","v":0},{"$f":"IF(T978=Gen_A!$B$110,Zero,One)","v":0},{"$f":"IF(U978=Gen_A!$B$110,Zero,One)","v":0}]
[null,"Check: Small business - small - Citipower",null,null,null,null,null,null,null,{"$f":"IF(J979=Gen_A!$B$111,Zero,One)","v":0},{"$f":"IF(K979=Gen_A!$B$111,Zero,One)","v":0},{"$f":"IF(L979=Gen_A!$B$111,Zero,One)","v":0},{"$f":"IF(M979=Gen_A!$B$111,Zero,One)","v":0},{"$f":"IF(N979=Gen_A!$B$111,Zero,One)","v":0},{"$f":"IF(O979=Gen_A!$B$111,Zero,One)","v":0},{"$f":"IF(P979=Gen_A!$B$111,Zero,One)","v":0},{"$f":"IF(Q979=Gen_A!$B$111,Zero,One)","v":0},{"$f":"IF(R979=Gen_A!$B$111,Zero,One)","v":0},{"$f":"IF(S979=Gen_A!$B$111,Zero,One)","v":0},{"$f":"IF(T979=Gen_A!$B$111,Zero,One)","v":0},{"$f":"IF(U979=Gen_A!$B$111,Zero,One)","v":0}]
[null,"Check: Small business - medium - Citipower",null,null,null,null,null,null,null,{"$f":"IF(J980=Gen_A!$B$112,Zero,One)","v":0},{"$f":"IF(K980=Gen_A!$B$112,Zero,One)","v":0},{"$f":"IF(L980=Gen_A!$B$112,Zero,One)","v":0},{"$f":"IF(M980=Gen_A!$B$112,Zero,One)","v":0},{"$f":"IF(N980=Gen_A!$B$112,Zero,One)","v":0},{"$f":"IF(O980=Gen_A!$B$112,Zero,One)","v":0},{"$f":"IF(P980=Gen_A!$B$112,Zero,One)","v":0},{"$f":"IF(Q980=Gen_A!$B$112,Zero,One)","v":0},{"$f":"IF(R980=Gen_A!$B$112,Zero,One)","v":0},{"$f":"IF(S980=Gen_A!$B$112,Zero,One)","v":0},{"$f":"IF(T980=Gen_A!$B$112,Zero,One)","v":0},{"$f":"IF(U980=Gen_A!$B$112,Zero,One)","v":0}]
[null,{"$f":"\"Check: block 1 + balance = Total consumption for \"&$B$974","v":"Check: block 1 + balance = Total consumption for Citipower"},null,null,null,null,null,null,{"$f":"SUM(J1014:U1019)","v":0}]
[]
[null,{"$f":"\"Check: \"&B983&\" - \"&$B$982","v":"Check: Residential - small - Jemena"},null,null,null,null,null,null,null,{"$f":"IF(J983=Gen_A!$B$105,Zero,One)","v":0},{"$f":"IF(K983=Gen_A!$B$105,Zero,One)","v":0},{"$f":"IF(L983=Gen_A!$B$105,Zero,One)","v":0},{"$f":"IF(M983=Gen_A!$B$105,Zero,One)","v":0},{"$f":"IF(N983=Gen_A!$B$105,Zero,One)","v":0},{"$f":"IF(O983=Gen_A!$B$105,Zero,One)","v":0},{"$f":"IF(P983=Gen_A!$B$105,Zero,One)","v":0},{"$f":"IF(Q983=Gen_A!$B$105,Zero,One)","v":0},{"$f":"IF(R983=Gen_A!$B$105,Zero,One)","v":0},{"$f":"IF(S983=Gen_A!$B$105,Zero,One)","v":0},{"$f":"IF(T983=Gen_A!$B$105,Zero,One)","v":0},{"$f":"IF(U983=Gen_A!$B$105,Zero,One)","v":0}]
[null,"Check: Residential - medium - Jemena",null,null,null,null,null,null,null,{"$f":"IF(J984=Gen_A!$B$106,Zero,One)","v":0},{"$f":"IF(K984=Gen_A!$B$106,Zero,One)","v":0},{"$f":"IF(L984=Gen_A!$B$106,Zero,One)","v":0},{"$f":"IF(M984=Gen_A!$B$106,Zero,One)","v":0},{"$f":"IF(N984=Gen_A!$B$106,Zero,One)","v":0},{"$f":"IF(O984=Gen_A!$B$106,Zero,One)","v":0},{"$f":"IF(P984=Gen_A!$B$106,Zero,One)","v":0},{"$f":"IF(Q984=Gen_A!$B$106,Zero,One)","v":0},{"$f":"IF(R984=Gen_A!$B$106,Zero,One)","v":0},{"$f":"IF(S984=Gen_A!$B$106,Zero,One)","v":0},{"$f":"IF(T984=Gen_A!$B$106,Zero,One)","v":0},{"$f":"IF(U984=Gen_A!$B$106,Zero,One)","v":0}]
[null,"Check: Residential - large - Jemena",null,null,null,null,null,null,null,{"$f":"IF(J985=Gen_A!$B$107,Zero,One)","v":0},{"$f":"IF(K985=Gen_A!$B$107,Zero,One)","v":0},{"$f":"IF(L985=Gen_A!$B$107,Zero,One)","v":0},{"$f":"IF(M985=Gen_A!$B$107,Zero,One)","v":0},{"$f":"IF(N985=Gen_A!$B$107,Zero,One)","v":0},{"$f":"IF(O985=Gen_A!$B$107,Zero,One)","v":0},{"$f":"IF(P985=Gen_A!$B$107,Zero,One)","v":0},{"$f":"IF(Q985=Gen_A!$B$107,Zero,One)","v":0},{"$f":"IF(R985=Gen_A!$B$107,Zero,One)","v":0},{"$f":"IF(S985=Gen_A!$B$107,Zero,One)","v":0},{"$f":"IF(T985=Gen_A!$B$107,Zero,One)","v":0},{"$f":"IF(U985=Gen_A!$B$107,Zero,One)","v":0}]
[null,"Check: Small business - small - Jemena",null,null,null,null,null,null,null,{"$f":"IF(J986=Gen_A!$B$110,Zero,One)","v":0},{"$f":"IF(K986=Gen_A!$B$110,Zero,One)","v":0},{"$f":"IF(L986=Gen_A!$B$110,Zero,One)","v":0},{"$f":"IF(M986=Gen_A!$B$110,Zero,One)","v":0},{"$f":"IF(N986=Gen_A!$B$110,Zero,One)","v":0},{"$f":"IF(O986=Gen_A!$B$110,Zero,One)","v":0},{"$f":"IF(P986=Gen_A!$B$110,Zero,One)","v":0},{"$f":"IF(Q986=Gen_A!$B$110,Zero,One)","v":0},{"$f":"IF(R986=Gen_A!$B$110,Zero,One)","v":0},{"$f":"IF(S986=Gen_A!$B$110,Zero,One)","v":0},{"$f":"IF(T986=Gen_A!$B$110,Zero,One)","v":0},{"$f":"IF(U986=Gen_A!$B$110,Zero,One)","v":0}]
[null,"Check: Small business - medium - Jemena",null,null,null,null,null,null,null,{"$f":"IF(J987=Gen_A!$B$111,Zero,One)","v":0},{"$f":"IF(K987=Gen_A!$B$111,Zero,One)","v":0},{"$f":"IF(L987=Gen_A!$B$111,Zero,One)","v":0},{"$f":"IF(M987=Gen_A!$B$111,Zero,One)","v":0},{"$f":"IF(N987=Gen_A!$B$111,Zero,One)","v":0},{"$f":"IF(O987=Gen_A!$B$111,Zero,One)","v":0},{"$f":"IF(P987=Gen_A!$B$111,Zero,One)","v":0},{"$f":"IF(Q987=Gen_A!$B$111,Zero,One)","v":0},{"$f":"IF(R987=Gen_A!$B$111,Zero,One)","v":0},{"$f":"IF(S987=Gen_A!$B$111,Zero,One)","v":0},{"$f":"IF(T987=Gen_A!$B$111,Zero,One)","v":0},{"$f":"IF(U987=Gen_A!$B$111,Zero,One)","v":0}]
[null,"Check: Small business - large - Jemena",null,null,null,null,null,null,null,{"$f":"IF(J988=Gen_A!$B$112,Zero,One)","v":0},{"$f":"IF(K988=Gen_A!$B$112,Zero,One)","v":0},{"$f":"IF(L988=Gen_A!$B$112,Zero,One)","v":0},{"$f":"IF(M988=Gen_A!$B$112,Zero,One)","v":0},{"$f":"IF(N988=Gen_A!$B$112,Zero,One)","v":0},{"$f":"IF(O988=Gen_A!$B$112,Zero,One)","v":0},{"$f":"IF(P988=Gen_A!$B$112,Zero,One)","v":0},{"$f":"IF(Q988=Gen_A!$B$112,Zero,One)","v":0},{"$f":"IF(R988=Gen_A!$B$112,Zero,One)","v":0},{"$f":"IF(S988=Gen_A!$B$112,Zero,One)","v":0},{"$f":"IF(T988=Gen_A!$B$112,Zero,One)","v":0},{"$f":"IF(U988=Gen_A!$B$112,Zero,One)","v":0}]
[null,{"$f":"\"Check: block 1 + balance = Total consumption for \"&$B$982","v":"Check: block 1 + balance = Total consumption for Jemena"},null,null,null,null,null,null,{"$f":"SUM(J1022:U1027)","v":0}]
[]
[null,{"$f":"\"Check: \"&B991&\" - \"&$B$990","v":"Check: Residential - small - Powercor"},null,null,null,null,null,null,null,{"$f":"IF(J991=Gen_A!$B$105,Zero,One)","v":0},{"$f":"IF(K991=Gen_A!$B$105,Zero,One)","v":0},{"$f":"IF(L991=Gen_A!$B$105,Zero,One)","v":0},{"$f":"IF(M991=Gen_A!$B$105,Zero,One)","v":0},{"$f":"IF(N991=Gen_A!$B$105,Zero,One)","v":0},{"$f":"IF(O991=Gen_A!$B$105,Zero,One)","v":0},{"$f":"IF(P991=Gen_A!$B$105,Zero,One)","v":0},{"$f":"IF(Q991=Gen_A!$B$105,Zero,One)","v":0},{"$f":"IF(R991=Gen_A!$B$105,Zero,One)","v":0},{"$f":"IF(S991=Gen_A!$B$105,Zero,One)","v":0},{"$f":"IF(T991=Gen_A!$B$105,Zero,One)","v":0},{"$f":"IF(U991=Gen_A!$B$105,Zero,One)","v":0}]
[null,"Check: Residential - medium - Powercor",null,null,null,null,null,null,null,{"$f":"IF(J992=Gen_A!$B$106,Zero,One)","v":0},{"$f":"IF(K992=Gen_A!$B$106,Zero,One)","v":0},{"$f":"IF(L992=Gen_A!$B$106,Zero,One)","v":0},{"$f":"IF(M992=Gen_A!$B$106,Zero,One)","v":0},{"$f":"IF(N992=Gen_A!$B$106,Zero,One)","v":0},{"$f":"IF(O992=Gen_A!$B$106,Zero,One)","v":0},{"$f":"IF(P992=Gen_A!$B$106,Zero,One)","v":0},{"$f":"IF(Q992=Gen_A!$B$106,Zero,One)","v":0},{"$f":"IF(R992=Gen_A!$B$106,Zero,One)","v":0},{"$f":"IF(S992=Gen_A!$B$106,Zero,One)","v":0},{"$f":"IF(T992=Gen_A!$B$106,Zero,One)","v":0},{"$f":"IF(U992=Gen_A!$B$106,Zero,One)","v":0}]
[null,"Check: Residential - large - Powercor",null,null,null,null,null,null,null,{"$f":"IF(J993=Gen_A!$B$107,Zero,One)","v":0},{"$f":"IF(K993=Gen_A!$B$107,Zero,One)","v":0},{"$f":"IF(L993=Gen_A!$B$107,Zero,One)","v":0},{"$f":"IF(M993=Gen_A!$B$107,Zero,One)","v":0},{"$f":"IF(N993=Gen_A!$B$107,Zero,One)","v":0},{"$f":"IF(O993=Gen_A!$B$107,Zero,One)","v":0},{"$f":"IF(P993=Gen_A!$B$107,Zero,One)","v":0},{"$f":"IF(Q993=Gen_A!$B$107,Zero,One)","v":0},{"$f":"IF(R993=Gen_A!$B$107,Zero,One)","v":0},{"$f":"IF(S993=Gen_A!$B$107,Zero,One)","v":0},{"$f":"IF(T993=Gen_A!$B$107,Zero,One)","v":0},{"$f":"IF(U993=Gen_A!$B$107,Zero,One)","v":0}]
[null,"Check: Small business - small - Powercor",null,null,null,null,null,null,null,{"$f":"IF(J994=Gen_A!$B$110,Zero,One)","v":0},{"$f":"IF(K994=Gen_A!$B$110,Zero,One)","v":0},{"$f":"IF(L994=Gen_A!$B$110,Zero,One)","v":0},{"$f":"IF(M994=Gen_A!$B$110,Zero,One)","v":0},{"$f":"IF(N994=Gen_A!$B$110,Zero,One)","v":0},{"$f":"IF(O994=Gen_A!$B$110,Zero,One)","v":0},{"$f":"IF(P994=Gen_A!$B$110,Zero,One)","v":0},{"$f":"IF(Q994=Gen_A!$B$110,Zero,One)","v":0},{"$f":"IF(R994=Gen_A!$B$110,Zero,One)","v":0},{"$f":"IF(S994=Gen_A!$B$110,Zero,One)","v":0},{"$f":"IF(T994=Gen_A!$B$110,Zero,One)","v":0},{"$f":"IF(U994=Gen_A!$B$110,Zero,One)","v":0}]
[null,"Check: Small business - medium - Powercor",null,null,null,null,null,null,null,{"$f":"IF(J995=Gen_A!$B$111,Zero,One)","v":0},{"$f":"IF(K995=Gen_A!$B$111,Zero,One)","v":0},{"$f":"IF(L995=Gen_A!$B$111,Zero,One)","v":0},{"$f":"IF(M995=Gen_A!$B$111,Zero,One)","v":0},{"$f":"IF(N995=Gen_A!$B$111,Zero,One)","v":0},{"$f":"IF(O995=Gen_A!$B$111,Zero,One)","v":0},{"$f":"IF(P995=Gen_A!$B$111,Zero,One)","v":0},{"$f":"IF(Q995=Gen_A!$B$111,Zero,One)","v":0},{"$f":"IF(R995=Gen_A!$B$111,Zero,One)","v":0},{"$f":"IF(S995=Gen_A!$B$111,Zero,One)","v":0},{"$f":"IF(T995=Gen_A!$B$111,Zero,One)","v":0},{"$f":"IF(U995=Gen_A!$B$111,Zero,One)","v":0}]
[null,"Check: Small business - large - Powercor",null,null,null,null,null,null,null,{"$f":"IF(J996=Gen_A!$B$112,Zero,One)","v":0},{"$f":"IF(K996=Gen_A!$B$112,Zero,One)","v":0},{"$f":"IF(L996=Gen_A!$B$112,Zero,One)","v":0},{"$f":"IF(M996=Gen_A!$B$112,Zero,One)","v":0},{"$f":"IF(N996=Gen_A!$B$112,Zero,One)","v":0},{"$f":"IF(O996=Gen_A!$B$112,Zero,One)","v":0},{"$f":"IF(P996=Gen_A!$B$112,Zero,One)","v":0},{"$f":"IF(Q996=Gen_A!$B$112,Zero,One)","v":0},{"$f":"IF(R996=Gen_A!$B$112,Zero,One)","v":0},{"$f":"IF(S996=Gen_A!$B$112,Zero,One)","v":0},{"$f":"IF(T996=Gen_A!$B$112,Zero,One)","v":0},{"$f":"IF(U996=Gen_A!$B$112,Zero,One)","v":0}]
[null,{"$f":"\"Check: block 1 + balance = Total consumption for \"&$B$990","v":"Check: block 1 + balance = Total consumption for Powercor"},null,null,null,null,null,null,{"$f":"SUM(J1030:U1035)","v":0}]
[]
[null,{"$f":"\"Check: \"&B999&\" - \"&$B$998","v":"Check: Residential - small - United Energy"},null,null,null,null,null,null,null,{"$f":"IF(J999=Gen_A!$B$105,Zero,One)","v":0},{"$f":"IF(K999=Gen_A!$B$105,Zero,One)","v":0},{"$f":"IF(L999=Gen_A!$B$105,Zero,One)","v":0},{"$f":"IF(M999=Gen_A!$B$105,Zero,One)","v":0},{"$f":"IF(N999=Gen_A!$B$105,Zero,One)","v":0},{"$f":"IF(O999=Gen_A!$B$105,Zero,One)","v":0},{"$f":"IF(P999=Gen_A!$B$105,Zero,One)","v":0},{"$f":"IF(Q999=Gen_A!$B$105,Zero,One)","v":0},{"$f":"IF(R999=Gen_A!$B$105,Zero,One)","v":0},{"$f":"IF(S999=Gen_A!$B$105,Zero,One)","v":0},{"$f":"IF(T999=Gen_A!$B$105,Zero,One)","v":0},{"$f":"IF(U999=Gen_A!$B$105,Zero,One)","v":0}]
[null,"Check: Residential - medium - United Energy",null,null,null,null,null,null,null,{"$f":"IF(J1000=Gen_A!$B$106,Zero,One)","v":0},{"$f":"IF(K1000=Gen_A!$B$106,Zero,One)","v":0},{"$f":"IF(L1000=Gen_A!$B$106,Zero,One)","v":0},{"$f":"IF(M1000=Gen_A!$B$106,Zero,One)","v":0},{"$f":"IF(N1000=Gen_A!$B$106,Zero,One)","v":0},{"$f":"IF(O1000=Gen_A!$B$106,Zero,One)","v":0},{"$f":"IF(P1000=Gen_A!$B$106,Zero,One)","v":0},{"$f":"IF(Q1000=Gen_A!$B$106,Zero,One)","v":0},{"$f":"IF(R1000=Gen_A!$B$106,Zero,One)","v":0},{"$f":"IF(S1000=Gen_A!$B$106,Zero,One)","v":0},{"$f":"IF(T1000=Gen_A!$B$106,Zero,One)","v":0},{"$f":"IF(U1000=Gen_A!$B$106,Zero,One)","v":0}]
[null,"Check: Residential - large - United Energy",null,null,null,null,null,null,null,{"$f":"IF(J1001=Gen_A!$B$107,Zero,One)","v":0},{"$f":"IF(K1001=Gen_A!$B$107,Zero,One)","v":0},{"$f":"IF(L1001=Gen_A!$B$107,Zero,One)","v":0},{"$f":"IF(M1001=Gen_A!$B$107,Zero,One)","v":0},{"$f":"IF(N1001=Gen_A!$B$107,Zero,One)","v":0},{"$f":"IF(O1001=Gen_A!$B$107,Zero,One)","v":0},{"$f":"IF(P1001=Gen_A!$B$107,Zero,One)","v":0},{"$f":"IF(Q1001=Gen_A!$B$107,Zero,One)","v":0},{"$f":"IF(R1001=Gen_A!$B$107,Zero,One)","v":0},{"$f":"IF(S1001=Gen_A!$B$107,Zero,One)","v":0},{"$f":"IF(T1001=Gen_A!$B$107,Zero,One)","v":0},{"$f":"IF(U1001=Gen_A!$B$107,Zero,One)","v":0}]
[null,"Check: Small business - small - United Energy",null,null,null,null,null,null,null,{"$f":"IF(J1002=Gen_A!$B$110,Zero,One)","v":0},{"$f":"IF(K1002=Gen_A!$B$110,Zero,One)","v":0},{"$f":"IF(L1002=Gen_A!$B$110,Zero,One)","v":0},{"$f":"IF(M1002=Gen_A!$B$110,Zero,One)","v":0},{"$f":"IF(N1002=Gen_A!$B$110,Zero,One)","v":0},{"$f":"IF(O1002=Gen_A!$B$110,Zero,One)","v":0},{"$f":"IF(P1002=Gen_A!$B$110,Zero,One)","v":0},{"$f":"IF(Q1002=Gen_A!$B$110,Zero,One)","v":0},{"$f":"IF(R1002=Gen_A!$B$110,Zero,One)","v":0},{"$f":"IF(S1002=Gen_A!$B$110,Zero,One)","v":0},{"$f":"IF(T1002=Gen_A!$B$110,Zero,One)","v":0},{"$f":"IF(U1002=Gen_A!$B$110,Zero,One)","v":0}]
[null,"Check: Small business - medium - United Energy",null,null,null,null,null,null,null,{"$f":"IF(J1003=Gen_A!$B$111,Zero,One)","v":0},{"$f":"IF(K1003=Gen_A!$B$111,Zero,One)","v":0},{"$f":"IF(L1003=Gen_A!$B$111,Zero,One)","v":0},{"$f":"IF(M1003=Gen_A!$B$111,Zero,One)","v":0},{"$f":"IF(N1003=Gen_A!$B$111,Zero,One)","v":0},{"$f":"IF(O1003=Gen_A!$B$111,Zero,One)","v":0},{"$f":"IF(P1003=Gen_A!$B$111,Zero,One)","v":0},{"$f":"IF(Q1003=Gen_A!$B$111,Zero,One)","v":0},{"$f":"IF(R1003=Gen_A!$B$111,Zero,One)","v":0},{"$f":"IF(S1003=Gen_A!$B$111,Zero,One)","v":0},{"$f":"IF(T1003=Gen_A!$B$111,Zero,One)","v":0},{"$f":"IF(U1003=Gen_A!$B$111,Zero,One)","v":0}]
[null,"Check: Small business - large - United Energy",null,null,null,null,null,null,null,{"$f":"IF(J1004=Gen_A!$B$112,Zero,One)","v":0},{"$f":"IF(K1004=Gen_A!$B$112,Zero,One)","v":0},{"$f":"IF(L1004=Gen_A!$B$112,Zero,One)","v":0},{"$f":"IF(M1004=Gen_A!$B$112,Zero,One)","v":0},{"$f":"IF(N1004=Gen_A!$B$112,Zero,One)","v":0},{"$f":"IF(O1004=Gen_A!$B$112,Zero,One)","v":0},{"$f":"IF(P1004=Gen_A!$B$112,Zero,One)","v":0},{"$f":"IF(Q1004=Gen_A!$B$112,Zero,One)","v":0},{"$f":"IF(R1004=Gen_A!$B$112,Zero,One)","v":0},{"$f":"IF(S1004=Gen_A!$B$112,Zero,One)","v":0},{"$f":"IF(T1004=Gen_A!$B$112,Zero,One)","v":0},{"$f":"IF(U1004=Gen_A!$B$112,Zero,One)","v":0}]
[null,{"$f":"\"Check: block 1 + balance = Total consumption for \"&$B$949","v":"Check: block 1 + balance = Total consumption for United Energy"},null,null,null,null,null,null,{"$f":"SUM(J1038:U1043)","v":0}]
[]
[{"$f":"ROUNDDOWN(MAX($A$7:OFFSET(A1046,-One,0),$A$2*Sht)+Sxn,0)","v":1405},"Other"]
[]
[null,"GST","%",null,null,null,null,null,{"$f":"INDEX($J1048:$U1048,MATCH($D$17,$J$4:$U$4,0))","v":0.1},0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1]
[]
["END"]

{"sheet":"Inputs_A_Dr","index":14,"n_rows":1050,"n_cols":21,"rows_kept":1050,"cut":false,"hidden":true,"merged":[[5,0,5,2]]}
[{"$f":"MdlTtl","v":"Victorian Default Offer Model"}]
[{"$f":"_xlfn.SHEET()","v":15},"DRAFT TIME BASED COST ASSUMPTIONS"]
[null,"Draft time based cost and other assumptions for each retailer",null,null,"Start",{"$f":"Inputs_A_Dr!$C$17","v":"2020-01-01"}]
[null,{"$f":"Chk_C!B10","v":"Error check breaches: 16. Update model macro: 1"},null,null,"End",{"$f":"Inputs_A_Dr!$C$18","v":"2020-12-31"},null,null,"Period Counter",{"$f":"Flags_C!J19","v":1},{"$f":"Flags_C!K19","v":2},{"$f":"Flags_C!L19","v":3},{"$f":"Flags_C!M19","v":4},{"$f":"Flags_C!N19","v":5},{"$f":"Flags_C!O19","v":6},{"$f":"Flags_C!P19","v":7},{"$f":"Flags_C!Q19","v":8},{"$f":"Flags_C!R19","v":9},{"$f":"Flags_C!S19","v":10},{"$f":"Flags_C!T19","v":11},{"$f":"Flags_C!U19","v":12}]
[null,null,"Units","Assumptions",null,null,null,"Sparkline","Active Year",{"$f":"J12","v":"2019-12-31"},"2020-12-31","2021-12-31","2022-12-31","2023-12-31","2024-12-31","2025-12-31","2026-12-31","2027-12-31","2028-12-31",{"$f":"T12","v":"2029-12-31"},"2030-12-31"]
["To Contents"]
[]
[{"$f":"ROUNDDOWN(MAX($A$7:OFFSET(A8,-One,0),$A$2*Sht)+Sxn,0)","v":1501},"Flags and Dates"]
[]
[{"$f":"MAX(A$2:OFFSET($A10,-One,0))+Sbsxn","v":1501.01},{"$f":"Flags_C!B10","v":"Date Flags"}]
[null,{"$f":"Flags_C!B11","v":"Period start"},null,null,null,null,null,null,null,{"$f":"Flags_C!J11","v":"2019-07-01"},{"$f":"Flags_C!K11","v":"2020-01-01"},{"$f":"Flags_C!L11","v":"2021-01-01"},{"$f":"Flags_C!M11","v":"2022-01-01"},{"$f":"Flags_C!N11","v":"2023-01-01"},{"$f":"Flags_C!O11","v":"2024-01-01"},{"$f":"Flags_C!P11","v":"2025-01-01"},{"$f":"Flags_C!Q11","v":"2026-01-01"},{"$f":"Flags_C!R11","v":"2027-01-01"},{"$f":"Flags_C!S11","v":"2028-01-01"},{"$f":"Flags_C!T11","v":"2029-01-01"},{"$f":"Flags_C!U11","v":"2030-01-01"}]
[null,{"$f":"Flags_C!B12","v":"Period end"},null,null,null,null,null,null,null,{"$f":"Flags_C!J12","v":"2019-12-31"},{"$f":"Flags_C!K12","v":"2020-12-31"},{"$f":"Flags_C!L12","v":"2021-12-31"},{"$f":"Flags_C!M12","v":"2022-12-31"},{"$f":"Flags_C!N12","v":"2023-12-31"},{"$f":"Flags_C!O12","v":"2024-12-31"},{"$f":"Flags_C!P12","v":"2025-12-31"},{"$f":"Flags_C!Q12","v":"2026-12-31"},{"$f":"Flags_C!R12","v":"2027-12-31"},{"$f":"Flags_C!S12","v":"2028-12-31"},{"$f":"Flags_C!T12","v":"2029-12-31"},{"$f":"Flags_C!U12","v":"2030-12-31"}]
[null,{"$f":"Flags_C!B13","v":"Financial year end"},null,null,null,null,null,null,null,{"$f":"Flags_C!J13","v":"2020-06-30"},{"$f":"Flags_C!K13","v":"2021-06-30"},{"$f":"Flags_C!L13","v":"2022-06-30"},{"$f":"Flags_C!M13","v":"2023-06-30"},{"$f":"Flags_C!N13","v":"2024-06-30"},{"$f":"Flags_C!O13","v":"2025-06-30"},{"$f":"Flags_C!P13","v":"2026-06-30"},{"$f":"Flags_C!Q13","v":"2027-06-30"},{"$f":"Flags_C!R13","v":"2028-06-30"},{"$f":"Flags_C!S13","v":"2029-06-30"},{"$f":"Flags_C!T13","v":"2030-06-30"},{"$f":"Flags_C!U13","v":"2031-06-30"}]
[]
[{"$f":"MAX(A$2:OFFSET($A15,-One,0))+Sbsxn","v":1501.02},"Active Year"]
[null,null,null,"Please do not change the number in this cell"]
[null,{"$f":"B11","v":"Period start"},{"$f":"INDEX($J$11:$U$11,D17)","v":"2020-01-01"},2,"[Period]"]
[null,{"$f":"B12","v":"Period end"},{"$f":"INDEX($J$12:$U$12,D17)","v":"2020-12-31"}]
[]
[null,"Most recent year end",{"$f":"Inputs_A_F!$C$20","v":"2020-12-31"},null,"To check source data is entered up to date",null,null,null,null,{"$f":"IF($C20>=J$12,One,Zero)","v":1},1,0,0,0,0,0,0,0,0,0,0]
[]
[{"$f":"ROUNDDOWN(MAX($A$7:OFFSET(A22,-One,0),$A$2*Sht)+Sxn,0)","v":1502},"Fixed Costs"]
[]
[{"$f":"MAX(A$2:OFFSET($A24,-One,0))+Sbsxn","v":1502.01},"Retail"]
[]
[null,"Retail operating cost","$/customer",null,null,null,null,null,{"$f":"INDEX($J26:$U26,MATCH($D$17,$J$4:$U$4,0))","v":134},134,134]
[null,null,"Date",null,null,null,null,null,{"$f":"INDEX($J27:$U27,MATCH($D$17,$J$4:$U$4,0))","v":"2019-06-30"},"2019-03-31","2019-06-30"]
[null,null,"RM reference",null,null,null,null,null,null,"Test","C/19/17193"]
[null,null,"Location reference",null,null,null,null,null,null,"Test","p39"]
[null,null,"Description",null,null,null,null,null,null,"Test","Draft paper"]
[null,null,"Date Check",null,null,null,null,null,{"$f":"SUM(J31:U31)","v":0},{"$f":"IF(J27>J$5,One,Zero)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Source Check",null,null,null,null,null,{"$f":"SUM(J32:U32)","v":0},{"$f":"IF(OR(J28=Zero,J29=Zero,J30=Zero),One,Zero)*J$20","v":0},0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Customer acquisition and retention cost","$/customer",null,null,null,null,null,{"$f":"INDEX($J34:$U34,MATCH($D$17,$J$4:$U$4,0))","v":38},38,38]
[null,null,"Date",null,null,null,null,null,{"$f":"INDEX($J35:$U35,MATCH($D$17,$J$4:$U$4,0))","v":"2019-06-30"},"2019-06-30","2019-06-30"]
[null,null,"RM reference",null,null,null,null,null,null,"Test","C/19/17193"]
[null,null,"Location reference",null,null,null,null,null,null,"Test","p42"]
[null,null,"Description",null,null,null,null,null,null,"Test","Draft paper"]
[null,null,"Date Check",null,null,null,null,null,{"$f":"SUM(J39:U39)","v":0},{"$f":"IF(J35>J$5,One,Zero)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Source Check",null,null,null,null,null,{"$f":"SUM(J40:U40)","v":0},{"$f":"IF(OR(J36=Zero,J37=Zero,J38=Zero),One,Zero)*J$20","v":0},0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$f":"MAX(A$2:OFFSET($A42,-One,0))+Sbsxn","v":1502.02},"Solar"]
[]
[null,"Feed-in tariff (FiT)","$/customer",null,null,null,null,null,{"$f":"INDEX($J44:$U44,MATCH($D$17,$J$4:$U$4,0))","v":8.5153716650338662},6.6485375744689605,8.5153716650338662]
[null,null,"Date",null,null,null,null,null,{"$f":"INDEX($J45:$U45,MATCH($D$17,$J$4:$U$4,0))","v":"2019-06-30"},"2018-12-31","2019-06-30"]
[null,null,"RM reference",null,null,null,null,null,null,"Test","C/19/16201"]
[null,null,"Location reference",null,null,null,null,null,null,"Test","F2, 'FiT$ - draft'"]
[null,null,"Description",null,null,null,null,null,null,"Test","Internal calc"]
[null,null,"Date Check",null,null,null,null,null,{"$f":"SUM(J49:U49)","v":0},{"$f":"IF(J45>J$5,One,Zero)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Source Check",null,null,null,null,null,{"$f":"SUM(J50:U50)","v":0},{"$f":"IF(OR(J46=Zero,J47=Zero,J48=Zero),One,Zero)*J$20","v":0},0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$f":"MAX(A$2:OFFSET($A52,-One,0))+Sbsxn","v":1502.03},"Ancillary"]
[]
[null,"ESC licence fees","$/customer",null,null,null,null,null,{"$f":"INDEX($J54:$U54,MATCH($D$17,$J$4:$U$4,0))","v":0.53856016352123004},0.53856016352123004,0.53856016352123004]
[null,null,"Date",null,null,null,null,null,{"$f":"INDEX($J55:$U55,MATCH($D$17,$J$4:$U$4,0))","v":"2017-06-30"},"2017-06-30","2017-06-30"]
[null,null,"RM reference",null,null,null,null,null,null,"Test","TBA"]
[null,null,"Location reference",null,null,null,null,null,null,"Test","TBA"]
[null,null,"Description",null,null,null,null,null,null,"Test","TBA"]
[null,null,"Date Check",null,null,null,null,null,{"$f":"SUM(J59:U59)","v":0},{"$f":"IF(J55>J$5,One,Zero)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Source Check",null,null,null,null,null,{"$f":"SUM(J60:U60)","v":0},{"$f":"IF(OR(J56=Zero,J57=Zero,J58=Zero),One,Zero)*J$20","v":0},0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Reliability and emergency reserve trader (RERT)","$/customer",null,null,null,null,null,{"$f":"INDEX($J62:$U62,MATCH($D$17,$J$4:$U$4,0))","v":3.2},3.2,3.2]
[null,null,"Date",null,null,null,null,null,{"$f":"INDEX($J63:$U63,MATCH($D$17,$J$4:$U$4,0))","v":"2019-03-31"},"2019-03-31","2019-03-31"]
[null,null,"RM reference",null,null,null,null,null,null,"Test","C/19/20524"]
[null,null,"Location reference",null,null,null,null,null,null,"Test","p6, Costs of RERT"]
[null,null,"Description",null,null,null,null,null,null,"Test","AEMO pub"]
[null,null,"Date Check",null,null,null,null,null,{"$f":"SUM(J67:U67)","v":0},{"$f":"IF(J63>J$5,One,Zero)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Source Check",null,null,null,null,null,{"$f":"SUM(J68:U68)","v":0},{"$f":"IF(OR(J64=Zero,J65=Zero,J66=Zero),One,Zero)*J$20","v":0},0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Electricity consumer advocacy panel","$/customer/week",null,null,null,null,null,{"$f":"INDEX($J70:$U70,MATCH($D$17,$J$4:$U$4,0))","v":9.8499999999999994E-3},9.8499999999999994E-3,9.8499999999999994E-3]
[null,null,"Date",null,null,null,null,null,{"$f":"INDEX($J71:$U71,MATCH($D$17,$J$4:$U$4,0))","v":"2018-06-30"},"2018-06-30","2018-06-30"]
[null,null,"RM reference",null,null,null,null,null,null,"Test","C/19/20589"]
[null,null,"Location reference",null,null,null,null,null,null,"Test","p18"]
[null,null,"Description",null,null,null,null,null,null,"Test","AEMO pub"]
[null,null,"Date Check",null,null,null,null,null,{"$f":"SUM(J75:U75)","v":0},{"$f":"IF(J71>J$5,One,Zero)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Source Check",null,null,null,null,null,{"$f":"SUM(J76:U76)","v":0},{"$f":"IF(OR(J72=Zero,J73=Zero,J74=Zero),One,Zero)*J$20","v":0},0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$f":"MAX(A$2:OFFSET($A78,-One,0))+Sbsxn","v":1502.04},"Metering"]
[]
[null,{"$f":"Gen_A!$B$89","v":"Ausnet"},{"$f":"Gen_A!$A$89","v":1}]
[null,null,"$/customer",null,null,null,null,null,{"$f":"INDEX($J81:$U81,MATCH($D$17,$J$4:$U$4,0))","v":57.8},57.8,57.8]
[null,null,"Date",null,null,null,null,null,{"$f":"INDEX($J82:$U82,MATCH($D$17,$J$4:$U$4,0))","v":"2018-12-31"},"2018-12-31","2018-12-31"]
[null,null,"RM reference",null,null,null,null,null,null,"C/19/16463","C/19/16463"]
[null,null,"Location reference",null,null,null,null,null,null,"p63, single phase","p63, single phase"]
[null,null,"Description",null,null,null,null,null,null,"Ausnet pub","Ausnet pub"]
[null,null,"Date Check",null,null,null,null,null,{"$f":"SUM(J86:U86)","v":0},{"$f":"IF(J82>J$5,One,Zero)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Source Check",null,null,null,null,null,{"$f":"SUM(J87:U87)","v":0},{"$f":"IF(OR(J83=Zero,J84=Zero,J85=Zero),One,Zero)*J$20","v":0},0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"Gen_A!$B$90","v":"Citipower"},{"$f":"Gen_A!$A$90","v":2}]
[null,null,"$/customer",null,null,null,null,null,{"$f":"INDEX($J90:$U90,MATCH($D$17,$J$4:$U$4,0))","v":73},73,73]
[null,null,"Date",null,null,null,null,null,{"$f":"INDEX($J91:$U91,MATCH($D$17,$J$4:$U$4,0))","v":"2018-12-31"},"2018-12-31","2018-12-31"]
[null,null,"RM reference",null,null,null,null,null,null,"C/19/16464","C/19/16464"]
[null,null,"Location reference",null,null,null,null,null,null,"p51, single phase","p51, single phase"]
[null,null,"Description",null,null,null,null,null,null,"Citipower pub","Citipower pub"]
[null,null,"Date Check",null,null,null,null,null,{"$f":"SUM(J95:U95)","v":0},{"$f":"IF(J91>J$5,One,Zero)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Source Check",null,null,null,null,null,{"$f":"SUM(J96:U96)","v":0},{"$f":"IF(OR(J92=Zero,J93=Zero,J94=Zero),One,Zero)*J$20","v":0},0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"Gen_A!$B$91","v":"Jemena"},{"$f":"Gen_A!$A$91","v":3}]
[null,null,"$/customer",null,null,null,null,null,{"$f":"INDEX($J99:$U99,MATCH($D$17,$J$4:$U$4,0))","v":79.84},79.84,79.84]
[null,null,"Date",null,null,null,null,null,{"$f":"INDEX($J100:$U100,MATCH($D$17,$J$4:$U$4,0))","v":"2018-12-31"},"2018-12-31","2018-12-31"]
[null,null,"RM reference",null,null,null,null,null,null,"C/19/16465","C/19/16465"]
[null,null,"Location reference",null,null,null,null,null,null,"p56, single phase","p56, single phase"]
[null,null,"Description",null,null,null,null,null,null,"Jemena pub","Jemena pub"]
[null,null,"Date Check",null,null,null,null,null,{"$f":"SUM(J104:U104)","v":0},{"$f":"IF(J100>J$5,One,Zero)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Source Check",null,null,null,null,null,{"$f":"SUM(J105:U105)","v":0},{"$f":"IF(OR(J101=Zero,J102=Zero,J103=Zero),One,Zero)*J$20","v":0},0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"Gen_A!$B$92","v":"Powercor"},{"$f":"Gen_A!$A$92","v":4}]
[null,null,"$/customer",null,null,null,null,null,{"$f":"INDEX($J108:$U108,MATCH($D$17,$J$4:$U$4,0))","v":73},73,73]
[null,null,"Date",null,null,null,null,null,{"$f":"INDEX($J109:$U109,MATCH($D$17,$J$4:$U$4,0))","v":"2018-12-31"},"2018-12-31","2018-12-31"]
[null,null,"RM reference",null,null,null,null,null,null,"C/19/16466","C/19/16466"]
[null,null,"Location reference",null,null,null,null,null,null,"p52, single phase","p52, single phase"]
[null,null,"Description",null,null,null,null,null,null,"Powercor pub","Powercor pub"]
[null,null,"Date Check",null,null,null,null,null,{"$f":"SUM(J113:U113)","v":0},{"$f":"IF(J109>J$5,One,Zero)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Source Check",null,null,null,null,null,{"$f":"SUM(J114:U114)","v":0},{"$f":"IF(OR(J110=Zero,J111=Zero,J112=Zero),One,Zero)*J$20","v":0},0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"Gen_A!$B$93","v":"United Energy"},{"$f":"Gen_A!$A$93","v":5}]
[null,null,"$/customer",null,null,null,null,null,{"$f":"INDEX($J117:$U117,MATCH($D$17,$J$4:$U$4,0))","v":57},57,57]
[null,null,"Date",null,null,null,null,null,{"$f":"INDEX($J118:$U118,MATCH($D$17,$J$4:$U$4,0))","v":"2018-12-31"},"2018-12-31","2018-12-31"]
[null,null,"RM reference",null,null,null,null,null,null,"C/19/16467","C/19/16467"]
[null,null,"Location reference",null,null,null,null,null,null,"p39, single phase","p39, single phase"]
[null,null,"Description",null,null,null,null,null,null,"UE pub","UE pub"]
[null,null,"Date Check",null,null,null,null,null,{"$f":"SUM(J122:U122)","v":0},{"$f":"IF(J118>J$5,One,Zero)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Source Check",null,null,null,null,null,{"$f":"SUM(J123:U123)","v":0},{"$f":"IF(OR(J119=Zero,J120=Zero,J121=Zero),One,Zero)*J$20","v":0},0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$f":"MAX(A$2:OFFSET($A125,-One,0))+Sbsxn","v":1502.05},"Network supply charge - Residential"]
[]
[null,{"$f":"Gen_A!$B$89","v":"Ausnet"},{"$f":"Gen_A!$A$89","v":1}]
[null,null,"$/customer",null,null,null,null,null,{"$f":"INDEX($J128:$U128,MATCH($D$17,$J$4:$U$4,0))","v":121},115,121]
[null,null,"Date",null,null,null,null,null,{"$f":"INDEX($J129:$U129,MATCH($D$17,$J$4:$U$4,0))","v":"2019-12-31"},"2018-12-31","2019-12-31"]
[null,null,"RM reference",null,null,null,null,null,null,"Test","C/19/20606"]
[null,null,"Location reference",null,null,null,null,null,null,"Test","p24"]
[null,null,"Description",null,null,null,null,null,null,"Test","NEE11"]
[null,null,"Date Check",null,null,null,null,null,{"$f":"SUM(J133:U133)","v":0},{"$f":"IF(J129>J$5,One,Zero)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Source Check",null,null,null,null,null,{"$f":"SUM(J134:U134)","v":0},{"$f":"IF(OR(J130=Zero,J131=Zero,J132=Zero),One,Zero)*J$20","v":0},0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"Gen_A!$B$90","v":"Citipower"},{"$f":"Gen_A!$A$90","v":2}]
[null,null,"$/customer",null,null,null,null,null,{"$f":"INDEX($J137:$U137,MATCH($D$17,$J$4:$U$4,0))","v":95},90,95]
[null,null,"Date",null,null,null,null,null,{"$f":"INDEX($J138:$U138,MATCH($D$17,$J$4:$U$4,0))","v":"2019-12-31"},"2018-12-31","2019-12-31"]
[null,null,"RM reference",null,null,null,null,null,null,"Test","C/19/20607"]
[null,null,"Location reference",null,null,null,null,null,null,"Test","p22"]
[null,null,"Description",null,null,null,null,null,null,"Test","C1R"]
[null,null,"Date Check",null,null,null,null,null,{"$f":"SUM(J142:U142)","v":0},{"$f":"IF(J138>J$5,One,Zero)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Source Check",null,null,null,null,null,{"$f":"SUM(J143:U143)","v":0},{"$f":"IF(OR(J139=Zero,J140=Zero,J141=Zero),One,Zero)*J$20","v":0},0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"Gen_A!$B$91","v":"Jemena"},{"$f":"Gen_A!$A$91","v":3}]
[null,null,"$/customer",null,null,null,null,null,{"$f":"INDEX($J146:$U146,MATCH($D$17,$J$4:$U$4,0))","v":58.948999999999998},51.308,58.948999999999998]
[null,null,"Date",null,null,null,null,null,{"$f":"INDEX($J147:$U147,MATCH($D$17,$J$4:$U$4,0))","v":"2019-12-31"},"2018-12-31","2019-12-31"]
[null,null,"RM reference",null,null,null,null,null,null,"Test","C/19/20619"]
[null,null,"Location reference",null,null,null,null,null,null,"Test","G14, '2020 indicative tariffs'"]
[null,null,"Description",null,null,null,null,null,null,"Test","A100"]
[null,null,"Date Check",null,null,null,null,null,{"$f":"SUM(J151:U151)","v":0},{"$f":"IF(J147>J$5,One,Zero)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"Sources check","Source Check",null,null,null,null,null,{"$f":"SUM(J152:U152)","v":0},{"$f":"IF(OR(J148=Zero,J149=Zero,J150=Zero),One,Zero)*J$20","v":0},0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"Gen_A!$B$92","v":"Powercor"},{"$f":"Gen_A!$A$92","v":4}]
[null,null,"$/customer",null,null,null,null,null,{"$f":"INDEX($J155:$U155,MATCH($D$17,$J$4:$U$4,0))","v":135},130,135]
[null,null,"Date",null,null,null,null,null,{"$f":"INDEX($J156:$U156,MATCH($D$17,$J$4:$U$4,0))","v":"2019-12-31"},"2018-12-31","2019-12-31"]
[null,null,"RM reference",null,null,null,null,null,null,"Test","C/19/20608"]
[null,null,"Location reference",null,null,null,null,null,null,"Test","p23"]
[null,null,"Description",null,null,null,null,null,null,"Test","D1"]
[null,null,"Date Check",null,null,null,null,null,{"$f":"SUM(J160:U160)","v":0},{"$f":"IF(J156>J$5,One,Zero)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Source Check",null,null,null,null,null,{"$f":"SUM(J161:U161)","v":0},{"$f":"IF(OR(J157=Zero,J158=Zero,J159=Zero),One,Zero)*J$20","v":0},0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"Gen_A!$B$93","v":"United Energy"},{"$f":"Gen_A!$A$93","v":5}]
[null,null,"$/customer",null,null,null,null,null,{"$f":"INDEX($J164:$U164,MATCH($D$17,$J$4:$U$4,0))","v":46.026499999999999},45.296499999999995,46.026499999999999]
[null,null,"Date",null,null,null,null,null,{"$f":"INDEX($J165:$U165,MATCH($D$17,$J$4:$U$4,0))","v":"2019-12-31"},"2018-12-31","2019-12-31"]
[null,null,"RM reference",null,null,null,null,null,null,"Test","C/19/20616"]
[null,null,"Location reference",null,null,null,null,null,null,"Test","I3,'UE tariff calcs'"]
[null,null,"Description",null,null,null,null,null,null,"Test","Internal calc"]
[null,null,"Date Check",null,null,null,null,null,{"$f":"SUM(J169:U169)","v":0},{"$f":"IF(J165>J$5,One,Zero)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Source Check",null,null,null,null,null,{"$f":"SUM(J170:U170)","v":0},{"$f":"IF(OR(J166=Zero,J167=Zero,J168=Zero),One,Zero)*J$20","v":0},0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$f":"MAX(A$2:OFFSET($A172,-One,0))+Sbsxn","v":1502.06},"Network supply charge - Small Business"]
[]
[null,{"$f":"Gen_A!$B$89","v":"Ausnet"},{"$f":"Gen_A!$A$89","v":1}]
[null,null,"$/customer",null,null,null,null,null,{"$f":"INDEX($J175:$U175,MATCH($D$17,$J$4:$U$4,0))","v":121},115,121]
[null,null,"Date",null,null,null,null,null,{"$f":"INDEX($J176:$U176,MATCH($D$17,$J$4:$U$4,0))","v":"2019-12-31"},"2018-12-31","2019-12-31"]
[null,null,"RM reference",null,null,null,null,null,null,"Test","C/19/20606"]
[null,null,"Location reference",null,null,null,null,null,null,"Test","p24"]
[null,null,"Description",null,null,null,null,null,null,"Test","NEE12"]
[null,null,"Date Check",null,null,null,null,null,{"$f":"SUM(J180:U180)","v":0},{"$f":"IF(J176>J$5,One,Zero)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Source Check",null,null,null,null,null,{"$f":"SUM(J181:U181)","v":0},{"$f":"IF(OR(J177=Zero,J178=Zero,J179=Zero),One,Zero)*J$20","v":0},0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"Gen_A!$B$90","v":"Citipower"},{"$f":"Gen_A!$A$90","v":2}]
[null,null,"$/customer",null,null,null,null,null,{"$f":"INDEX($J184:$U184,MATCH($D$17,$J$4:$U$4,0))","v":160},150,160]
[null,null,"Date",null,null,null,null,null,{"$f":"INDEX($J185:$U185,MATCH($D$17,$J$4:$U$4,0))","v":"2019-12-31"},"2018-12-31","2019-12-31"]
[null,null,"RM reference",null,null,null,null,null,null,"Test","C/19/20607"]
[null,null,"Location reference",null,null,null,null,null,null,"Test","p22"]
[null,null,"Description",null,null,null,null,null,null,"Test","C1G"]
[null,null,"Date Check",null,null,null,null,null,{"$f":"SUM(J189:U189)","v":0},{"$f":"IF(J185>J$5,One,Zero)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Source Check",null,null,null,null,null,{"$f":"SUM(J190:U190)","v":0},{"$f":"IF(OR(J186=Zero,J187=Zero,J188=Zero),One,Zero)*J$20","v":0},0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"Gen_A!$B$91","v":"Jemena"},{"$f":"Gen_A!$A$91","v":3}]
[null,null,"$/customer",null,null,null,null,null,{"$f":"INDEX($J193:$U193,MATCH($D$17,$J$4:$U$4,0))","v":120.425},95.534000000000006,120.425]
[null,null,"Date",null,null,null,null,null,{"$f":"INDEX($J194:$U194,MATCH($D$17,$J$4:$U$4,0))","v":"2019-12-31"},"2018-12-31","2019-12-31"]
[null,null,"RM reference",null,null,null,null,null,null,"Test","C/19/20619"]
[null,null,"Location reference",null,null,null,null,null,null,"Test","G22, '2020 indicative tariffs'"]
[null,null,"Description",null,null,null,null,null,null,"Test","A200"]
[null,null,"Date Check",null,null,null,null,null,{"$f":"SUM(J198:U198)","v":0},{"$f":"IF(J194>J$5,One,Zero)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Source Check",null,null,null,null,null,{"$f":"SUM(J199:U199)","v":0},{"$f":"IF(OR(J195=Zero,J196=Zero,J197=Zero),One,Zero)*J$20","v":0},0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"Gen_A!$B$92","v":"Powercor"},{"$f":"Gen_A!$A$92","v":4}]
[null,null,"$/customer",null,null,null,null,null,{"$f":"INDEX($J202:$U202,MATCH($D$17,$J$4:$U$4,0))","v":175},170,175]
[null,null,"Date",null,null,null,null,null,{"$f":"INDEX($J203:$U203,MATCH($D$17,$J$4:$U$4,0))","v":"2019-12-31"},"2018-12-31","2019-12-31"]
[null,null,"RM reference",null,null,null,null,null,null,"Test","C/19/20608"]
[null,null,"Location reference",null,null,null,null,null,null,"Test","p23"]
[null,null,"Description",null,null,null,null,null,null,"Test","ND1"]
[null,null,"Date Check",null,null,null,null,null,{"$f":"SUM(J207:U207)","v":0},{"$f":"IF(J203>J$5,One,Zero)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Source Check",null,null,null,null,null,{"$f":"SUM(J208:U208)","v":0},{"$f":"IF(OR(J204=Zero,J205=Zero,J206=Zero),One,Zero)*J$20","v":0},0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"Gen_A!$B$93","v":"United Energy"},{"$f":"Gen_A!$A$93","v":5}]
[null,null,"$/customer",null,null,null,null,null,{"$f":"INDEX($J211:$U211,MATCH($D$17,$J$4:$U$4,0))","v":64.605000000000004},63.327500000000008,64.605000000000004]
[null,null,"Date",null,null,null,null,null,{"$f":"INDEX($J212:$U212,MATCH($D$17,$J$4:$U$4,0))","v":"2019-12-31"},"2018-12-31","2019-12-31"]
[null,null,"RM reference",null,null,null,null,null,null,"Test","C/19/20616"]
[null,null,"Location reference",null,null,null,null,null,null,"Test","I5,'UE tariff calcs'"]
[null,null,"Description",null,null,null,null,null,null,"Test","Internal calc"]
[null,null,"Date Check",null,null,null,null,null,{"$f":"SUM(J216:U216)","v":0},{"$f":"IF(J212>J$5,One,Zero)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Source Check",null,null,null,null,null,{"$f":"SUM(J217:U217)","v":0},{"$f":"IF(OR(J213=Zero,J214=Zero,J215=Zero),One,Zero)*J$20","v":0},0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Check: Fixed costs source dates are prior to the period end date",null,null,null,null,null,null,{"$f":"SUM(I31,I39,I49,I59,I67,I75,I86,I95,I104,I113,I122,I133,I142,I151,I160,I169,I180,I189,I198,I207,I216)","v":0}]
[null,"Check: Fixed costs source inputs are entered up to date",null,null,null,null,null,null,{"$f":"SUM(I32,I40,I50,I60,I68,I76,I87,I96,I105,I114,I123,I134,I143,I152,I161,I170,I181,I190,I199,I208,I217)","v":0}]
[]
[{"$f":"ROUNDDOWN(MAX($A$7:OFFSET(A222,-One,0),$A$2*Sht)+Sxn,0)","v":1503},"Variable Costs"]
[]
[{"$f":"MAX(A$2:OFFSET($A224,-One,0))+Sbsxn","v":1503.01},"Wholesale price - residential"]
[]
[null,{"$f":"Gen_A!$B$89","v":"Ausnet"},{"$f":"Gen_A!$A$89","v":1}]
[null,null,"$/MWh",null,null,null,null,null,{"$f":"INDEX($J227:$U227,MATCH($D$17,$J$4:$U$4,0))","v":108.95},105.29,108.95]
[null,null,"Date",null,null,null,null,null,{"$f":"INDEX($J228:$U228,MATCH($D$17,$J$4:$U$4,0))","v":"2019-12-31"},"2019-06-30","2019-12-31"]
[null,null,"RM reference",null,null,null,null,null,null,"Test","C/19/20594"]
[null,null,"Location reference",null,null,null,null,null,null,"Test","p40"]
[null,null,"Description",null,null,null,null,null,null,"Test","Frontier draft report"]
[null,null,"Date Check",null,null,null,null,null,{"$f":"SUM(J232:U232)","v":0},{"$f":"IF(J228>J$5,One,Zero)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Source Check",null,null,null,null,null,{"$f":"SUM(J233:U233)","v":0},{"$f":"IF(OR(J229=Zero,J230=Zero,J231=Zero),One,Zero)*J$20","v":0},0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"Gen_A!$B$90","v":"Citipower"},{"$f":"Gen_A!$A$90","v":2}]
[null,null,"$/MWh",null,null,null,null,null,{"$f":"INDEX($J236:$U236,MATCH($D$17,$J$4:$U$4,0))","v":106.01},103.05,106.01]
[null,null,"Date",null,null,null,null,null,{"$f":"INDEX($J237:$U237,MATCH($D$17,$J$4:$U$4,0))","v":"2019-12-31"},"2019-06-30","2019-12-31"]
[null,null,"RM reference",null,null,null,null,null,null,"Test","C/19/20594"]
[null,null,"Location reference",null,null,null,null,null,null,"Test","p40"]
[null,null,"Description",null,null,null,null,null,null,"Test","Frontier draft report"]
[null,null,"Date Check",null,null,null,null,null,{"$f":"SUM(J241:U241)","v":0},{"$f":"IF(J237>J$5,One,Zero)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Source Check",null,null,null,null,null,{"$f":"SUM(J242:U242)","v":0},{"$f":"IF(OR(J238=Zero,J239=Zero,J240=Zero),One,Zero)*J$20","v":0},0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"Gen_A!$B$91","v":"Jemena"},{"$f":"Gen_A!$A$91","v":3}]
[null,null,"$/MWh",null,null,null,null,null,{"$f":"INDEX($J245:$U245,MATCH($D$17,$J$4:$U$4,0))","v":113.26},108.57,113.26]
[null,null,"Date",null,null,null,null,null,{"$f":"INDEX($J246:$U246,MATCH($D$17,$J$4:$U$4,0))","v":"2019-12-31"},"2019-06-30","2019-12-31"]
[null,null,"RM reference",null,null,null,null,null,null,"Test","C/19/20594"]
[null,null,"Location reference",null,null,null,null,null,null,"Test","p40"]
[null,null,"Description",null,null,null,null,null,null,"Test","Frontier draft report"]
[null,null,"Date Check",null,null,null,null,null,{"$f":"SUM(J250:U250)","v":0},{"$f":"IF(J246>J$5,One,Zero)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Source Check",null,null,null,null,null,{"$f":"SUM(J251:U251)","v":0},{"$f":"IF(OR(J247=Zero,J248=Zero,J249=Zero),One,Zero)*J$20","v":0},0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"Gen_A!$B$92","v":"Powercor"},{"$f":"Gen_A!$A$92","v":4}]
[null,null,"$/MWh",null,null,null,null,null,{"$f":"INDEX($J254:$U254,MATCH($D$17,$J$4:$U$4,0))","v":107.77},103.56,107.77]
[null,null,"Date",null,null,null,null,null,{"$f":"INDEX($J255:$U255,MATCH($D$17,$J$4:$U$4,0))","v":"2019-12-31"},"2019-06-30","2019-12-31"]
[null,null,"RM reference",null,null,null,null,null,null,"Test","C/19/20594"]
[null,null,"Location reference",null,null,null,null,null,null,"Test","p40"]
[null,null,"Description",null,null,null,null,null,null,"Test","Frontier draft report"]
[null,null,"Date Check",null,null,null,null,null,{"$f":"SUM(J259:U259)","v":0},{"$f":"IF(J255>J$5,One,Zero)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Source Check",null,null,null,null,null,{"$f":"SUM(J260:U260)","v":0},{"$f":"IF(OR(J256=Zero,J257=Zero,J258=Zero),One,Zero)*J$20","v":0},0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"Gen_A!$B$93","v":"United Energy"},{"$f":"Gen_A!$A$93","v":5}]
[null,null,"$/MWh",null,null,null,null,null,{"$f":"INDEX($J263:$U263,MATCH($D$17,$J$4:$U$4,0))","v":113.39},108.91,113.39]
[null,null,"Date",null,null,null,null,null,{"$f":"INDEX($J264:$U264,MATCH($D$17,$J$4:$U$4,0))","v":"2019-12-31"},"2019-06-30","2019-12-31"]
[null,null,"RM reference",null,null,null,null,null,null,"Test","C/19/20594"]
[null,null,"Location reference",null,null,null,null,null,null,"Test","p40"]
[null,null,"Description",null,null,null,null,null,null,"Test","Frontier draft report"]
[null,null,"Date Check",null,null,null,null,null,{"$f":"SUM(J268:U268)","v":0},{"$f":"IF(J264>J$5,One,Zero)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Source Check",null,null,null,null,null,{"$f":"SUM(J269:U269)","v":0},{"$f":"IF(OR(J265=Zero,J266=Zero,J267=Zero),One,Zero)*J$20","v":0},0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$f":"MAX(A$2:OFFSET($A271,-One,0))+Sbsxn","v":1503.02},"Wholesale volatility - residential"]
[]
[null,{"$f":"Gen_A!$B$89","v":"Ausnet"},{"$f":"Gen_A!$A$89","v":1}]
[null,null,"$/MWh",null,null,null,null,null,{"$f":"INDEX($J274:$U274,MATCH($D$17,$J$4:$U$4,0))","v":0.35},0.16,0.35]
[null,null,"Date",null,null,null,null,null,{"$f":"INDEX($J275:$U275,MATCH($D$17,$J$4:$U$4,0))","v":"2019-12-31"},"2019-06-30","2019-12-31"]
[null,null,"RM reference",null,null,null,null,null,null,"Test","C/19/20594"]
[null,null,"Location reference",null,null,null,null,null,null,"Test","p47"]
[null,null,"Description",null,null,null,null,null,null,"Test","Frontier draft report"]
[null,null,"Date Check",null,null,null,null,null,{"$f":"SUM(J279:U279)","v":0},{"$f":"IF(J275>J$5,One,Zero)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Source Check",null,null,null,null,null,{"$f":"SUM(J280:U280)","v":0},{"$f":"IF(OR(J276=Zero,J277=Zero,J278=Zero),One,Zero)*J$20","v":0},0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"Gen_A!$B$90","v":"Citipower"},{"$f":"Gen_A!$A$90","v":2}]
[null,null,"$/MWh",null,null,null,null,null,{"$f":"INDEX($J283:$U283,MATCH($D$17,$J$4:$U$4,0))","v":0.35},0.18,0.35]
[null,null,"Date",null,null,null,null,null,{"$f":"INDEX($J284:$U284,MATCH($D$17,$J$4:$U$4,0))","v":"2019-12-31"},"2019-06-30","2019-12-31"]
[null,null,"RM reference",null,null,null,null,null,null,"Test","C/19/20594"]
[null,null,"Location reference",null,null,null,null,null,null,"Test","p47"]
[null,null,"Description",null,null,null,null,null,null,"Test","Frontier draft report"]
[null,null,"Date Check",null,null,null,null,null,{"$f":"SUM(J288:U288)","v":0},{"$f":"IF(J284>J$5,One,Zero)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Source Check",null,null,null,null,null,{"$f":"SUM(J289:U289)","v":0},{"$f":"IF(OR(J285=Zero,J286=Zero,J287=Zero),One,Zero)*J$20","v":0},0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"Gen_A!$B$91","v":"Jemena"},{"$f":"Gen_A!$A$91","v":3}]
[null,null,"$/MWh",null,null,null,null,null,{"$f":"INDEX($J292:$U292,MATCH($D$17,$J$4:$U$4,0))","v":0.44},0.2,0.44]
[null,null,"Date",null,null,null,null,null,{"$f":"INDEX($J293:$U293,MATCH($D$17,$J$4:$U$4,0))","v":"2019-12-31"},"2019-06-30","2019-12-31"]
[null,null,"RM reference",null,null,null,null,null,null,"Test","C/19/20594"]
[null,null,"Location reference",null,null,null,null,null,null,"Test","p47"]
[null,null,"Description",null,null,null,null,null,null,"Test","Frontier draft report"]
[null,null,"Date Check",null,null,null,null,null,{"$f":"SUM(J297:U297)","v":0},{"$f":"IF(J293>J$5,One,Zero)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Source Check",null,null,null,null,null,{"$f":"SUM(J298:U298)","v":0},{"$f":"IF(OR(J294=Zero,J295=Zero,J296=Zero),One,Zero)*J$20","v":0},0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"Gen_A!$B$92","v":"Powercor"},{"$f":"Gen_A!$A$92","v":4}]
[null,null,"$/MWh",null,null,null,null,null,{"$f":"INDEX($J301:$U301,MATCH($D$17,$J$4:$U$4,0))","v":0.37},0.16,0.37]
[null,null,"Date",null,null,null,null,null,{"$f":"INDEX($J302:$U302,MATCH($D$17,$J$4:$U$4,0))","v":"2019-12-31"},"2019-06-30","2019-12-31"]
[null,null,"RM reference",null,null,null,null,null,null,"Test","C/19/20594"]
[null,null,"Location reference",null,null,null,null,null,null,"Test","p47"]
[null,null,"Description",null,null,null,null,null,null,"Test","Frontier draft report"]
[null,null,"Date Check",null,null,null,null,null,{"$f":"SUM(J306:U306)","v":0},{"$f":"IF(J302>J$5,One,Zero)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Source Check",null,null,null,null,null,{"$f":"SUM(J307:U307)","v":0},{"$f":"IF(OR(J303=Zero,J304=Zero,J305=Zero),One,Zero)*J$20","v":0},0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"Gen_A!$B$93","v":"United Energy"},{"$f":"Gen_A!$A$93","v":5}]
[null,null,"$/MWh",null,null,null,null,null,{"$f":"INDEX($J310:$U310,MATCH($D$17,$J$4:$U$4,0))","v":0.41},0.19,0.41]
[null,null,"Date",null,null,null,null,null,{"$f":"INDEX($J311:$U311,MATCH($D$17,$J$4:$U$4,0))","v":"2019-12-31"},"2019-06-30","2019-12-31"]
[null,null,"RM reference",null,null,null,null,null,null,"Test","C/19/20594"]
[null,null,"Location reference",null,null,null,null,null,null,"Test","p47"]
[null,null,"Description",null,null,null,null,null,null,"Test","Frontier draft report"]
[null,null,"Date Check",null,null,null,null,null,{"$f":"SUM(J315:U315)","v":0},{"$f":"IF(J311>J$5,One,Zero)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Source Check",null,null,null,null,null,{"$f":"SUM(J316:U316)","v":0},{"$f":"IF(OR(J312=Zero,J313=Zero,J314=Zero),One,Zero)*J$20","v":0},0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Check: Wholesale (residential) source dates are prior to the period end date",null,null,null,null,null,null,{"$f":"SUM(I232,I241,I250,I259,I268,I279,I288,I297,I306,I315)","v":0}]
[null,"Check: Wholesale (residential) source inputs are entered up to date",null,null,null,null,null,null,{"$f":"SUM(I233,I242,I251,I260,I269,I280,I289,I298,I307,I316)","v":0}]
[]
[{"$f":"MAX(A$2:OFFSET($A321,-One,0))+Sbsxn","v":1503.03},"Wholesale price - small business"]
[]
[null,{"$f":"Gen_A!$B$89","v":"Ausnet"},{"$f":"Gen_A!$A$89","v":1}]
[null,null,"$/MWh",null,null,null,null,null,{"$f":"INDEX($J324:$U324,MATCH($D$17,$J$4:$U$4,0))","v":102.75},99.45,102.75]
[null,null,"Date",null,null,null,null,null,{"$f":"INDEX($J325:$U325,MATCH($D$17,$J$4:$U$4,0))","v":"2019-12-31"},"2019-06-30","2019-12-31"]
[null,null,"RM reference",null,null,null,null,null,null,"Test","C/19/20594"]
[null,null,"Location reference",null,null,null,null,null,null,"Test","p22"]
[null,null,"Description",null,null,null,null,null,null,"Test","Frontier draft report"]
[null,null,"Check",null,null,null,null,null,{"$f":"SUM(J329:U329)","v":0},{"$f":"IF(J325>J$5,One,Zero)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Source Check",null,null,null,null,null,{"$f":"SUM(J330:U330)","v":0},{"$f":"IF(OR(J326=Zero,J327=Zero,J328=Zero),One,Zero)*J$20","v":0},0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,{"$f":"Gen_A!$B$90","v":"Citipower"},{"$f":"Gen_A!$A$90","v":2}]
[null,null,"$/MWh",null,null,null,null,null,{"$f":"INDEX($J334:$U334,MATCH($D$17,$J$4:$U$4,0))","v":105.63},100.92,105.63]
[null,null,"Date",null,null,null,null,null,{"$f":"INDEX($J335:$U335,MATCH($D$17,$J$4:$U$4,0))","v":"2019-12-31"},"2019-06-30","2019-12-31"]
[null,null,"RM reference",null,null,null,null,null,null,"Test","C/19/20594"]
[null,null,"Location reference",null,null,null,null,null,null,"Test","p22"]
[null,null,"Description",null,null,null,null,null,null,"Test","Frontier draft report"]
[null,null,"Check",null,null,null,null,null,{"$f":"SUM(J339:U339)","v":0},{"$f":"IF(J335>J$5,One,Zero)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Source Check",null,null,null,null,null,{"$f":"SUM(J340:U340)","v":0},{"$f":"IF(OR(J336=Zero,J337=Zero,J338=Zero),One,Zero)*J$20","v":0},0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"Gen_A!$B$91","v":"Jemena"},{"$f":"Gen_A!$A$91","v":3}]
[null,null,"$/MWh",null,null,null,null,null,{"$f":"INDEX($J343:$U343,MATCH($D$17,$J$4:$U$4,0))","v":105.01},101.1,105.01]
[null,null,"Date",null,null,null,null,null,{"$f":"INDEX($J344:$U344,MATCH($D$17,$J$4:$U$4,0))","v":"2019-12-31"},"2019-06-30","2019-12-31"]
[null,null,"RM reference",null,null,null,null,null,null,"Test","C/19/20594"]
[null,null,"Location reference",null,null,null,null,null,null,"Test","p22"]
[null,null,"Description",null,null,null,null,null,null,"Test","Frontier draft report"]
[null,null,"Check",null,null,null,null,null,{"$f":"SUM(J348:U348)","v":0},{"$f":"IF(J344>J$5,One,Zero)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Source Check",null,null,null,null,null,{"$f":"SUM(J349:U349)","v":0},{"$f":"IF(OR(J345=Zero,J346=Zero,J347=Zero),One,Zero)*J$20","v":0},0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"Gen_A!$B$92","v":"Powercor"},{"$f":"Gen_A!$A$92","v":4}]
[null,null,"$/MWh",null,null,null,null,null,{"$f":"INDEX($J352:$U352,MATCH($D$17,$J$4:$U$4,0))","v":101.79},96.4,101.79]
[null,null,"Date",null,null,null,null,null,{"$f":"INDEX($J353:$U353,MATCH($D$17,$J$4:$U$4,0))","v":"2019-12-31"},"2019-06-30","2019-12-31"]
[null,null,"RM reference",null,null,null,null,null,null,"Test","C/19/20594"]
[null,null,"Location reference",null,null,null,null,null,null,"Test","p22"]
[null,null,"Description",null,null,null,null,null,null,"Test","Frontier draft report"]
[null,null,"Check",null,null,null,null,null,{"$f":"SUM(J357:U357)","v":0},{"$f":"IF(J353>J$5,One,Zero)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Source Check",null,null,null,null,null,{"$f":"SUM(J358:U358)","v":0},{"$f":"IF(OR(J354=Zero,J355=Zero,J356=Zero),One,Zero)*J$20","v":0},0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"Gen_A!$B$93","v":"United Energy"},{"$f":"Gen_A!$A$93","v":5}]
[null,null,"$/MWh",null,null,null,null,null,{"$f":"INDEX($J361:$U361,MATCH($D$17,$J$4:$U$4,0))","v":106.62},102.17,106.62]
[null,null,"Date",null,null,null,null,null,{"$f":"INDEX($J362:$U362,MATCH($D$17,$J$4:$U$4,0))","v":"2019-12-31"},"2019-06-30","2019-12-31"]
[null,null,"RM reference",null,null,null,null,null,null,"Test","C/19/20594"]
[null,null,"Location reference",null,null,null,null,null,null,"Test","p22"]
[null,null,"Description",null,null,null,null,null,null,"Test","Frontier draft report"]
[null,null,"Check",null,null,null,null,null,{"$f":"SUM(J366:U366)","v":0},{"$f":"IF(J362>J$5,One,Zero)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Source Check",null,null,null,null,null,{"$f":"SUM(J367:U367)","v":0},{"$f":"IF(OR(J363=Zero,J364=Zero,J365=Zero),One,Zero)*J$20","v":0},0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$f":"MAX(A$2:OFFSET($A369,-One,0))+Sbsxn","v":1503.04},"Wholesale volatility - small business"]
[]
[null,{"$f":"Gen_A!$B$89","v":"Ausnet"},{"$f":"Gen_A!$A$89","v":1}]
[null,null,"$/MWh",null,null,null,null,null,{"$f":"INDEX($J372:$U372,MATCH($D$17,$J$4:$U$4,0))","v":0.28000000000000003},0.19,0.28000000000000003]
[null,null,"Date",null,null,null,null,null,{"$f":"INDEX($J373:$U373,MATCH($D$17,$J$4:$U$4,0))","v":"2019-12-31"},"2019-06-30","2019-12-31"]
[null,null,"RM reference",null,null,null,null,null,null,"Test","C/19/20594"]
[null,null,"Location reference",null,null,null,null,null,null,"Test","p47"]
[null,null,"Description",null,null,null,null,null,null,"Test","Frontier draft report"]
[null,null,"Check",null,null,null,null,null,{"$f":"SUM(J377:U377)","v":0},{"$f":"IF(J373>J$5,One,Zero)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Source Check",null,null,null,null,null,{"$f":"SUM(J378:U378)","v":0},{"$f":"IF(OR(J374=Zero,J375=Zero,J376=Zero),One,Zero)*J$20","v":0},0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,{"$f":"Gen_A!$B$90","v":"Citipower"},{"$f":"Gen_A!$A$90","v":2}]
[null,null,"$/MWh",null,null,null,null,null,{"$f":"INDEX($J382:$U382,MATCH($D$17,$J$4:$U$4,0))","v":0.35099999999999998},0.17,0.35099999999999998]
[null,null,"Date",null,null,null,null,null,{"$f":"INDEX($J383:$U383,MATCH($D$17,$J$4:$U$4,0))","v":"2019-12-31"},"2019-06-30","2019-12-31"]
[null,null,"RM reference",null,null,null,null,null,null,"Test","C/19/20594"]
[null,null,"Location reference",null,null,null,null,null,null,"Test","p47"]
[null,null,"Description",null,null,null,null,null,null,"Test","Frontier draft report"]
[null,null,"Check",null,null,null,null,null,{"$f":"SUM(J387:U387)","v":0},{"$f":"IF(J383>J$5,One,Zero)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Source Check",null,null,null,null,null,{"$f":"SUM(J388:U388)","v":0},{"$f":"IF(OR(J384=Zero,J385=Zero,J386=Zero),One,Zero)*J$20","v":0},0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"Gen_A!$B$91","v":"Jemena"},{"$f":"Gen_A!$A$91","v":3}]
[null,null,"$/MWh",null,null,null,null,null,{"$f":"INDEX($J391:$U391,MATCH($D$17,$J$4:$U$4,0))","v":0.36},0.17,0.36]
[null,null,"Date",null,null,null,null,null,{"$f":"INDEX($J392:$U392,MATCH($D$17,$J$4:$U$4,0))","v":"2019-12-31"},"2019-06-30","2019-12-31"]
[null,null,"RM reference",null,null,null,null,null,null,"Test","C/19/20594"]
[null,null,"Location reference",null,null,null,null,null,null,"Test","p47"]
[null,null,"Description",null,null,null,null,null,null,"Test","Frontier draft report"]
[null,null,"Check",null,null,null,null,null,{"$f":"SUM(J396:U396)","v":0},{"$f":"IF(J392>J$5,One,Zero)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Source Check",null,null,null,null,null,{"$f":"SUM(J397:U397)","v":0},{"$f":"IF(OR(J393=Zero,J394=Zero,J395=Zero),One,Zero)*J$20","v":0},0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"Gen_A!$B$92","v":"Powercor"},{"$f":"Gen_A!$A$92","v":4}]
[null,null,"$/MWh",null,null,null,null,null,{"$f":"INDEX($J400:$U400,MATCH($D$17,$J$4:$U$4,0))","v":0.25},0.1,0.25]
[null,null,"Date",null,null,null,null,null,{"$f":"INDEX($J401:$U401,MATCH($D$17,$J$4:$U$4,0))","v":"2019-12-31"},"2019-06-30","2019-12-31"]
[null,null,"RM reference",null,null,null,null,null,null,"Test","C/19/20594"]
[null,null,"Location reference",null,null,null,null,null,null,"Test","p47"]
[null,null,"Description",null,null,null,null,null,null,"Test","Frontier draft report"]
[null,null,"Check",null,null,null,null,null,{"$f":"SUM(J405:U405)","v":0},{"$f":"IF(J401>J$5,One,Zero)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Source Check",null,null,null,null,null,{"$f":"SUM(J406:U406)","v":0},{"$f":"IF(OR(J402=Zero,J403=Zero,J404=Zero),One,Zero)*J$20","v":0},0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"Gen_A!$B$93","v":"United Energy"},{"$f":"Gen_A!$A$93","v":5}]
[null,null,"$/MWh",null,null,null,null,null,{"$f":"INDEX($J409:$U409,MATCH($D$17,$J$4:$U$4,0))","v":0.4},0.19,0.4]
[null,null,"Date",null,null,null,null,null,{"$f":"INDEX($J410:$U410,MATCH($D$17,$J$4:$U$4,0))","v":"2019-12-31"},"2019-06-30","2019-12-31"]
[null,null,"RM reference",null,null,null,null,null,null,"Test","C/19/20594"]
[null,null,"Location reference",null,null,null,null,null,null,"Test","p47"]
[null,null,"Description",null,null,null,null,null,null,"Test","Frontier draft report"]
[null,null,"Check",null,null,null,null,null,{"$f":"SUM(J414:U414)","v":0},{"$f":"IF(J410>J$5,One,Zero)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Source Check",null,null,null,null,null,{"$f":"SUM(J415:U415)","v":0},{"$f":"IF(OR(J411=Zero,J412=Zero,J413=Zero),One,Zero)*J$20","v":0},0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Check: Wholesale (small business) source dates are prior to the period end date",null,null,null,null,null,null,{"$f":"SUM(I329,I339,I348,I357,I366,I377,I387,I396,I405,I414)","v":0}]
[null,"Check: Wholesale (small business) source inputs are entered up to date",null,null,null,null,null,null,{"$f":"SUM(I330,I340,I349,I358,I367,I378,I388,I397,I406,I415)","v":0}]
[]
[{"$f":"MAX(A$2:OFFSET($A420,-One,0))+Sbsxn","v":1503.05},"Environmental programs price"]
[]
[null,"Victorian energy upgrades (VEU)"]
[null,null,"$/certificate",null,null,null,null,null,{"$f":"INDEX($J423:$U423,MATCH($D$17,$J$4:$U$4,0))","v":20.077197220894092},21.32,20.077197220894092]
[null,null,"Date",null,null,null,null,null,{"$f":"INDEX($J424:$U424,MATCH($D$17,$J$4:$U$4,0))","v":"2019-09-30"},"2019-06-30","2019-09-30"]
[null,null,"RM reference",null,null,null,null,null,null,"Test","C/19/20664"]
[null,null,"Location reference",null,null,null,null,null,null,"Test","E2,'calcs'"]
[null,null,"Description",null,null,null,null,null,null,"Test","Internal calc"]
[null,null,"Check",null,null,null,null,null,{"$f":"SUM(J428:U428)","v":0},{"$f":"IF(J424>J$5,One,Zero)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Source Check",null,null,null,null,null,{"$f":"SUM(J429:U429)","v":0},{"$f":"IF(OR(J425=Zero,J426=Zero,J427=Zero),One,Zero)*J$20","v":0},0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,"Large-scale renewable energy target (LRET)"]
[null,null,"$/certificate",null,null,null,null,null,{"$f":"INDEX($J433:$U433,MATCH($D$17,$J$4:$U$4,0))","v":45.13},61.27,45.13]
[null,null,"Date",null,null,null,null,null,{"$f":"INDEX($J434:$U434,MATCH($D$17,$J$4:$U$4,0))","v":"2019-12-31"},"2019-06-30","2019-12-31"]
[null,null,"RM reference",null,null,null,null,null,null,"Test","C/19/20594"]
[null,null,"Location reference",null,null,null,null,null,null,"Test","p48"]
[null,null,"Description",null,null,null,null,null,null,"Test","Frontier draft report"]
[null,null,"Check",null,null,null,null,null,{"$f":"SUM(J438:U438)","v":0},{"$f":"IF(J434>J$5,One,Zero)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Source Check",null,null,null,null,null,{"$f":"SUM(J439:U439)","v":0},{"$f":"IF(OR(J435=Zero,J436=Zero,J437=Zero),One,Zero)*J$20","v":0},0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Small-scale renewable energy scheme (SRES)"]
[null,null,"$/certificate",null,null,null,null,null,{"$f":"INDEX($J442:$U442,MATCH($D$17,$J$4:$U$4,0))","v":40},40.5,40]
[null,null,"Date",null,null,null,null,null,{"$f":"INDEX($J443:$U443,MATCH($D$17,$J$4:$U$4,0))","v":"2019-12-31"},"2019-06-30","2019-12-31"]
[null,null,"RM reference",null,null,null,null,null,null,"Test","C/19/20594"]
[null,null,"Location reference",null,null,null,null,null,null,"Test","p49"]
[null,null,"Description",null,null,null,null,null,null,"Test","Frontier draft report"]
[null,null,"Check",null,null,null,null,null,{"$f":"SUM(J447:U447)","v":0},{"$f":"IF(J443>J$5,One,Zero)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Source Check",null,null,null,null,null,{"$f":"SUM(J448:U448)","v":0},{"$f":"IF(OR(J444=Zero,J445=Zero,J446=Zero),One,Zero)*J$20","v":0},0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$f":"MAX(A$2:OFFSET($A450,-One,0))+Sbsxn","v":1503.06},"Environmental programs liability"]
[]
[null,{"$f":"B422","v":"Victorian energy upgrades (VEU)"}]
[null,null,"%/year",null,null,null,null,null,{"$f":"INDEX($J453:$U453,MATCH($D$17,$J$4:$U$4,0))","v":0.15418999999999999},0.15418999999999999,0.15418999999999999]
[null,null,"Date",null,null,null,null,null,{"$f":"INDEX($J454:$U454,MATCH($D$17,$J$4:$U$4,0))","v":"2019-06-30"},"2019-06-30","2019-06-30"]
[null,null,"RM reference",null,null,null,null,null,null,"RM TBC - https://www.esc.vic.gov.au/victorian-energy-upgrades-program/participating-veu-program/energy-retailers-veu-program","RM TBC - https://www.esc.vic.gov.au/victorian-energy-upgrades-program/participating-veu-program/energy-retailers-veu-program"]
[null,null,"Location reference",null,null,null,null,null,null,"stated in section 'Determining Liability'","stated in section 'Determining Liability'"]
[null,null,"Description",null,null,null,null,null,null,"ESC website","ESC website"]
[null,null,"Check",null,null,null,null,null,{"$f":"SUM(J458:U458)","v":0},{"$f":"IF(J454>J$5,One,Zero)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Source Check",null,null,null,null,null,{"$f":"SUM(J459:U459)","v":0},{"$f":"IF(OR(J455=Zero,J456=Zero,J457=Zero),One,Zero)*J$20","v":0},0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,{"$f":"B432","v":"Large-scale renewable energy target (LRET)"}]
[null,null,"%/year",null,null,null,null,null,{"$f":"INDEX($J463:$U463,MATCH($D$17,$J$4:$U$4,0))","v":0.20150000000000001},0.186,0.20150000000000001]
[null,null,"Date",null,null,null,null,null,{"$f":"INDEX($J464:$U464,MATCH($D$17,$J$4:$U$4,0))","v":"2019-12-31"},"2019-06-30","2019-12-31"]
[null,null,"RM reference",null,null,null,null,null,null,"Test","C/19/20594"]
[null,null,"Location reference",null,null,null,null,null,null,"Test","p49"]
[null,null,"Description",null,null,null,null,null,null,"Test","Frontier draft report"]
[null,null,"Check",null,null,null,null,null,{"$f":"SUM(J468:U468)","v":0},{"$f":"IF(J464>J$5,One,Zero)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Source Check",null,null,null,null,null,{"$f":"SUM(J469:U469)","v":0},{"$f":"IF(OR(J465=Zero,J466=Zero,J467=Zero),One,Zero)*J$20","v":0},0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"B441","v":"Small-scale renewable energy scheme (SRES)"}]
[null,null,"%/year",null,null,null,null,null,{"$f":"INDEX($J472:$U472,MATCH($D$17,$J$4:$U$4,0))","v":0.14560000000000001},0.21729999999999999,0.14560000000000001]
[null,null,"Date",null,null,null,null,null,{"$f":"INDEX($J473:$U473,MATCH($D$17,$J$4:$U$4,0))","v":"2019-12-31"},"2019-06-30","2019-12-31"]
[null,null,"RM reference",null,null,null,null,null,null,"Test","C/19/20594"]
[null,null,"Location reference",null,null,null,null,null,null,"Test","p50"]
[null,null,"Description",null,null,null,null,null,null,"Test","Frontier draft report"]
[null,null,"Check",null,null,null,null,null,{"$f":"SUM(J477:U477)","v":0},{"$f":"IF(J473>J$5,One,Zero)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Source Check",null,null,null,null,null,{"$f":"SUM(J478:U478)","v":0},{"$f":"IF(OR(J474=Zero,J475=Zero,J476=Zero),One,Zero)*J$20","v":0},0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Check: Environmental programs source dates are prior to the period end date",null,null,null,null,null,null,{"$f":"SUM(I428,I438,I447,I458,I468,I477)","v":0}]
[null,"Check: Environmental programs source inputs are entered up to date",null,null,null,null,null,null,{"$f":"SUM(I429,I439,I448,I459,I469,I478)","v":0}]
[]
[{"$f":"MAX(A$2:OFFSET($A483,-One,0))+Sbsxn","v":1503.07},"Ancillary"]
[]
[null,"General NEM fees"]
[null,null,"$/MWh",null,null,null,null,null,{"$f":"INDEX($J486:$U486,MATCH($D$17,$J$4:$U$4,0))","v":0.53},0.5,0.53]
[null,null,"Date",null,null,null,null,null,{"$f":"INDEX($J487:$U487,MATCH($D$17,$J$4:$U$4,0))","v":"2019-12-31"},"2018-12-31","2019-12-31"]
[null,null,"RM reference",null,null,null,null,null,null,"Test","C/19/20592"]
[null,null,"Location reference",null,null,null,null,null,null,"Test","L5, 'avg calc'"]
[null,null,"Description",null,null,null,null,null,null,"Test","Internal calc"]
[null,null,"Check",null,null,null,null,null,{"$f":"SUM(J491:U491)","v":0},{"$f":"IF(J487>J$5,One,Zero)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Source Check",null,null,null,null,null,{"$f":"SUM(J492:U492)","v":0},{"$f":"IF(OR(J488=Zero,J489=Zero,J490=Zero),One,Zero)*J$20","v":0},0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Full retail competition (FRC) operations"]
[null,null,"$/MWh",null,null,null,null,null,{"$f":"INDEX($J495:$U495,MATCH($D$17,$J$4:$U$4,0))","v":8.1000000000000003E-2},0.08,8.1000000000000003E-2]
[null,null,"Date",null,null,null,null,null,{"$f":"INDEX($J496:$U496,MATCH($D$17,$J$4:$U$4,0))","v":"2019-12-31"},"2018-12-31","2019-12-31"]
[null,null,"RM reference",null,null,null,null,null,null,"Test","C/19/20592"]
[null,null,"Location reference",null,null,null,null,null,null,"Test","L4, 'avg calc'"]
[null,null,"Description",null,null,null,null,null,null,"Test","Internal calc"]
[null,null,"Check",null,null,null,null,null,{"$f":"SUM(J500:U500)","v":0},{"$f":"IF(J496>J$5,One,Zero)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Source Check",null,null,null,null,null,{"$f":"SUM(J501:U501)","v":0},{"$f":"IF(OR(J497=Zero,J498=Zero,J499=Zero),One,Zero)*J$20","v":0},0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"National transmission planner"]
[null,null,"$/MWh",null,null,null,null,null,{"$f":"INDEX($J504:$U504,MATCH($D$17,$J$4:$U$4,0))","v":2.5895000000000001E-2},2.5020000000000001E-2,2.5895000000000001E-2]
[null,null,"Date",null,null,null,null,null,{"$f":"INDEX($J505:$U505,MATCH($D$17,$J$4:$U$4,0))","v":"2019-12-31"},"2018-12-31","2019-12-31"]
[null,null,"RM reference",null,null,null,null,null,null,"Test","C/19/20592"]
[null,null,"Location reference",null,null,null,null,null,null,"Test","L3, 'avg calc'"]
[null,null,"Description",null,null,null,null,null,null,"Test","Internal calc"]
[null,null,"Check",null,null,null,null,null,{"$f":"SUM(J509:U509)","v":0},{"$f":"IF(J505>J$5,One,Zero)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Source Check",null,null,null,null,null,{"$f":"SUM(J510:U510)","v":0},{"$f":"IF(OR(J506=Zero,J507=Zero,J508=Zero),One,Zero)*J$20","v":0},0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ancillary services"]
[null,null,"$/MWh",null,null,null,null,null,{"$f":"INDEX($J513:$U513,MATCH($D$17,$J$4:$U$4,0))","v":0.30428128149190442},0.36,0.30428128149190442]
[null,null,"Date",null,null,null,null,null,{"$f":"INDEX($J514:$U514,MATCH($D$17,$J$4:$U$4,0))","v":"2019-06-30"},"2018-12-31","2019-06-30"]
[null,null,"RM reference",null,null,null,null,null,null,"Test","C/19/20511"]
[null,null,"Location reference",null,null,null,null,null,null,"Test","B26,'pivot'"]
[null,null,"Description",null,null,null,null,null,null,"Test","Frontier calc"]
[null,null,"Check",null,null,null,null,null,{"$f":"SUM(J518:U518)","v":0},{"$f":"IF(J514>J$5,One,Zero)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Source Check",null,null,null,null,null,{"$f":"SUM(J519:U519)","v":0},{"$f":"IF(OR(J515=Zero,J516=Zero,J517=Zero),One,Zero)*J$20","v":0},0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Check: Ancillary costs source dates are prior to the period end date",null,null,null,null,null,null,{"$f":"SUM(I491,I500,I509,I518)","v":0}]
[null,"Check: Ancillary costs source inputs are entered up to date",null,null,null,null,null,null,{"$f":"SUM(I492,I501,I510,I519)","v":0}]
[]
[{"$f":"MAX(A$2:OFFSET($A524,-One,0))+Sbsxn","v":1503.08},"Network usage charge - residential"]
[]
[null,{"$f":"Gen_A!$B$89","v":"Ausnet"},{"$f":"Gen_A!$A$89","v":1}]
[null,"Single Rate","c/kWh",null,null,null,null,null,{"$f":"INDEX($J527:$U527,MATCH($D$17,$J$4:$U$4,0))","v":0},0,0]
[null,null,"Date",null,null,null,null,null,{"$f":"INDEX($J528:$U528,MATCH($D$17,$J$4:$U$4,0))","v":"00:00:00"},"2018-12-31"]
[null,null,"RM reference",null,null,null,null,null,null,"Test","Test"]
[null,null,"Location reference",null,null,null,null,null,null,"Test","Test"]
[null,null,"Description",null,null,null,null,null,null,"Test","Test"]
[null,null,"Check",null,null,null,null,null,{"$f":"SUM(J532:U532)","v":0},{"$f":"IF(J528>J$5,One,Zero)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Source Check",null,null,null,null,null,{"$f":"SUM(J533:U533)","v":0},{"$f":"IF(OR(J529=Zero,J530=Zero,J531=Zero),One,Zero)*J$20","v":0},0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Block 1","c/kWh",null,null,null,null,null,{"$f":"INDEX($J535:$U535,MATCH($D$17,$J$4:$U$4,0))","v":10.51},10.0603,10.51]
[null,null,"Date",null,null,null,null,null,{"$f":"INDEX($J536:$U536,MATCH($D$17,$J$4:$U$4,0))","v":"2019-12-31"},"2018-12-31","2019-12-31"]
[null,null,"RM reference",null,null,null,null,null,null,"Test","C/19/20606"]
[null,null,"Location reference",null,null,null,null,null,null,"Test","p24"]
[null,null,"Description",null,null,null,null,null,null,"Test","NEE11"]
[null,null,"Check",null,null,null,null,null,{"$f":"SUM(J540:U540)","v":0},{"$f":"IF(J536>J$5,One,Zero)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Source Check",null,null,null,null,null,{"$f":"SUM(J541:U541)","v":0},{"$f":"IF(OR(J537=Zero,J538=Zero,J539=Zero),One,Zero)*J$20","v":0},0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Balance","c/kWh",null,null,null,null,null,{"$f":"INDEX($J543:$U543,MATCH($D$17,$J$4:$U$4,0))","v":13.68},13.0609,13.68]
[null,null,"Date",null,null,null,null,null,{"$f":"INDEX($J544:$U544,MATCH($D$17,$J$4:$U$4,0))","v":"2019-12-31"},"2018-12-31","2019-12-31"]
[null,null,"RM reference",null,null,null,null,null,null,"Test","C/19/20606"]
[null,null,"Location reference",null,null,null,null,null,null,"Test","p24"]
[null,null,"Description",null,null,null,null,null,null,"Test","NEE11"]
[null,null,"Check",null,null,null,null,null,{"$f":"SUM(J548:U548)","v":0},{"$f":"IF(J544>J$5,One,Zero)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Source Check",null,null,null,null,null,{"$f":"SUM(J549:U549)","v":0},{"$f":"IF(OR(J545=Zero,J546=Zero,J547=Zero),One,Zero)*J$20","v":0},0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"Gen_A!$B$90","v":"Citipower"},{"$f":"Gen_A!$A$90","v":2}]
[null,"Single Rate","c/kWh",null,null,null,null,null,{"$f":"INDEX($J552:$U552,MATCH($D$17,$J$4:$U$4,0))","v":6.92},6.59,6.92]
[null,null,"Date",null,null,null,null,null,{"$f":"INDEX($J553:$U553,MATCH($D$17,$J$4:$U$4,0))","v":"2019-12-31"},"2018-12-31","2019-12-31"]
[null,null,"RM reference",null,null,null,null,null,null,"Test","C/19/20607"]
[null,null,"Location reference",null,null,null,null,null,null,"Test","p22"]
[null,null,"Description",null,null,null,null,null,null,"Test","C1R"]
[null,null,"Check",null,null,null,null,null,{"$f":"SUM(J557:U557)","v":0},{"$f":"IF(J553>J$5,One,Zero)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Source Check",null,null,null,null,null,{"$f":"SUM(J558:U558)","v":0},{"$f":"IF(OR(J554=Zero,J555=Zero,J556=Zero),One,Zero)*J$20","v":0},0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Block 1","c/kWh",null,null,null,null,null,{"$f":"INDEX($J560:$U560,MATCH($D$17,$J$4:$U$4,0))","v":0},0,0]
[null,null,"Date",null,null,null,null,null,{"$f":"INDEX($J561:$U561,MATCH($D$17,$J$4:$U$4,0))","v":"00:00:00"},"2018-12-31"]
[null,null,"RM reference",null,null,null,null,null,null,"Test","Test"]
[null,null,"Location reference",null,null,null,null,null,null,"Test","Test"]
[null,null,"Description",null,null,null,null,null,null,"Test","Test"]
[null,null,"Check",null,null,null,null,null,{"$f":"SUM(J565:U565)","v":0},{"$f":"IF(J561>J$5,One,Zero)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Source Check",null,null,null,null,null,{"$f":"SUM(J566:U566)","v":0},{"$f":"IF(OR(J562=Zero,J563=Zero,J564=Zero),One,Zero)*J$20","v":0},0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Balance","c/kWh",null,null,null,null,null,{"$f":"INDEX($J568:$U568,MATCH($D$17,$J$4:$U$4,0))","v":0},0,0]
[null,null,"Date",null,null,null,null,null,{"$f":"INDEX($J569:$U569,MATCH($D$17,$J$4:$U$4,0))","v":"00:00:00"},"2018-12-31"]
[null,null,"RM reference",null,null,null,null,null,null,"Test","Test"]
[null,null,"Location reference",null,null,null,null,null,null,"Test","Test"]
[null,null,"Description",null,null,null,null,null,null,"Test","Test"]
[null,null,"Check",null,null,null,null,null,{"$f":"SUM(J573:U573)","v":0},{"$f":"IF(J569>J$5,One,Zero)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Source Check",null,null,null,null,null,{"$f":"SUM(J574:U574)","v":0},{"$f":"IF(OR(J570=Zero,J571=Zero,J572=Zero),One,Zero)*J$20","v":0},0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"Gen_A!$B$91","v":"Jemena"},{"$f":"Gen_A!$A$91","v":3}]
[null,"Single Rate","c/kWh",null,null,null,null,null,{"$f":"INDEX($J577:$U577,MATCH($D$17,$J$4:$U$4,0))","v":8.39},7.97,8.39]
[null,null,"Date",null,null,null,null,null,{"$f":"INDEX($J578:$U578,MATCH($D$17,$J$4:$U$4,0))","v":"2019-12-31"},"2018-12-31","2019-12-31"]
[null,null,"RM reference",null,null,null,null,null,null,"Test","C/19/20619"]
[null,null,"Location reference",null,null,null,null,null,null,"Test","H14,'2020 indicative tariffs'"]
[null,null,"Description",null,null,null,null,null,null,"Test","A100"]
[null,null,"Check",null,null,null,null,null,{"$f":"SUM(J582:U582)","v":0},{"$f":"IF(J578>J$5,One,Zero)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Source Check",null,null,null,null,null,{"$f":"SUM(J583:U583)","v":0},{"$f":"IF(OR(J579=Zero,J580=Zero,J581=Zero),One,Zero)*J$20","v":0},0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Block 1","c/kWh",null,null,null,null,null,{"$f":"INDEX($J585:$U585,MATCH($D$17,$J$4:$U$4,0))","v":0},0,0]
[null,null,"Date",null,null,null,null,null,{"$f":"INDEX($J586:$U586,MATCH($D$17,$J$4:$U$4,0))","v":"00:00:00"},"2018-12-31"]
[null,null,"RM reference",null,null,null,null,null,null,"Test","Test"]
[null,null,"Location reference",null,null,null,null,null,null,"Test","Test"]
[null,null,"Description",null,null,null,null,null,null,"Test","Test"]
[null,null,"Check",null,null,null,null,null,{"$f":"SUM(J590:U590)","v":0},{"$f":"IF(J586>J$5,One,Zero)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Source Check",null,null,null,null,null,{"$f":"SUM(J591:U591)","v":0},{"$f":"IF(OR(J587=Zero,J588=Zero,J589=Zero),One,Zero)*J$20","v":0},0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Balance","c/kWh",null,null,null,null,null,{"$f":"INDEX($J593:$U593,MATCH($D$17,$J$4:$U$4,0))","v":0},0,0]
[null,null,"Date",null,null,null,null,null,{"$f":"INDEX($J594:$U594,MATCH($D$17,$J$4:$U$4,0))","v":"00:00:00"},"2018-12-31"]
[null,null,"RM reference",null,null,null,null,null,null,"Test","Test"]
[null,null,"Location reference",null,null,null,null,null,null,"Test","Test"]
[null,null,"Description",null,null,null,null,null,null,"Test","Test"]
[null,null,"Check",null,null,null,null,null,{"$f":"SUM(J598:U598)","v":0},{"$f":"IF(J594>J$5,One,Zero)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Source Check",null,null,null,null,null,{"$f":"SUM(J599:U599)","v":0},{"$f":"IF(OR(J595=Zero,J596=Zero,J597=Zero),One,Zero)*J$20","v":0},0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"Gen_A!$B$92","v":"Powercor"},{"$f":"Gen_A!$A$92","v":4}]
[null,"Single Rate","c/kWh",null,null,null,null,null,{"$f":"INDEX($J602:$U602,MATCH($D$17,$J$4:$U$4,0))","v":7.51},7.22,7.51]
[null,null,"Date",null,null,null,null,null,{"$f":"INDEX($J603:$U603,MATCH($D$17,$J$4:$U$4,0))","v":"2019-12-31"},"2018-12-31","2019-12-31"]
[null,null,"RM reference",null,null,null,null,null,null,"Test","C/19/20608"]
[null,null,"Location reference",null,null,null,null,null,null,"Test","p23"]
[null,null,"Description",null,null,null,null,null,null,"Test","D1"]
[null,null,"Check",null,null,null,null,null,{"$f":"SUM(J607:U607)","v":0},{"$f":"IF(J603>J$5,One,Zero)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Source Check",null,null,null,null,null,{"$f":"SUM(J608:U608)","v":0},{"$f":"IF(OR(J604=Zero,J605=Zero,J606=Zero),One,Zero)*J$20","v":0},0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Block 1","c/kWh",null,null,null,null,null,{"$f":"INDEX($J610:$U610,MATCH($D$17,$J$4:$U$4,0))","v":0},0,0]
[null,null,"Date",null,null,null,null,null,{"$f":"INDEX($J611:$U611,MATCH($D$17,$J$4:$U$4,0))","v":"00:00:00"},"2018-12-31"]
[null,null,"RM reference",null,null,null,null,null,null,"Test","Test"]
[null,null,"Location reference",null,null,null,null,null,null,"Test","Test"]
[null,null,"Description",null,null,null,null,null,null,"Test","Test"]
[null,null,"Check",null,null,null,null,null,{"$f":"SUM(J615:U615)","v":0},{"$f":"IF(J611>J$5,One,Zero)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Source Check",null,null,null,null,null,{"$f":"SUM(J616:U616)","v":0},{"$f":"IF(OR(J612=Zero,J613=Zero,J614=Zero),One,Zero)*J$20","v":0},0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Balance","c/kWh",null,null,null,null,null,{"$f":"INDEX($J618:$U618,MATCH($D$17,$J$4:$U$4,0))","v":0},0,0]
[null,null,"Date",null,null,null,null,null,{"$f":"INDEX($J619:$U619,MATCH($D$17,$J$4:$U$4,0))","v":"00:00:00"},"2018-12-31"]
[null,null,"RM reference",null,null,null,null,null,null,"Test","Test"]
[null,null,"Location reference",null,null,null,null,null,null,"Test","Test"]
[null,null,"Description",null,null,null,null,null,null,"Test","Test"]
[null,null,"Check",null,null,null,null,null,{"$f":"SUM(J623:U623)","v":0},{"$f":"IF(J619>J$5,One,Zero)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Source Check",null,null,null,null,null,{"$f":"SUM(J624:U624)","v":0},{"$f":"IF(OR(J620=Zero,J621=Zero,J622=Zero),One,Zero)*J$20","v":0},0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"Gen_A!$B$93","v":"United Energy"},{"$f":"Gen_A!$A$93","v":5}]
[null,"Single Rate","c/kWh",null,null,null,null,null,{"$f":"INDEX($J627:$U627,MATCH($D$17,$J$4:$U$4,0))","v":8.6411641024946526},8.3927728334283653,8.6411641024946526]
[null,null,"Date",null,null,null,null,null,{"$f":"INDEX($J628:$U628,MATCH($D$17,$J$4:$U$4,0))","v":"2019-12-31"},"2018-12-31","2019-12-31"]
[null,null,"RM reference",null,null,null,null,null,null,"Test","C/19/20616"]
[null,null,"Location reference",null,null,null,null,null,null,"Test","J3,'UE tariff calc'"]
[null,null,"Description",null,null,null,null,null,null,"Test","LVS1R"]
[null,null,"Check",null,null,null,null,null,{"$f":"SUM(J632:U632)","v":0},{"$f":"IF(J628>J$5,One,Zero)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Source Check",null,null,null,null,null,{"$f":"SUM(J633:U633)","v":0},{"$f":"IF(OR(J629=Zero,J630=Zero,J631=Zero),One,Zero)*J$20","v":0},0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Block 1","c/kWh",null,null,null,null,null,{"$f":"INDEX($J635:$U635,MATCH($D$17,$J$4:$U$4,0))","v":0},0,0]
[null,null,"Date",null,null,null,null,null,{"$f":"INDEX($J636:$U636,MATCH($D$17,$J$4:$U$4,0))","v":"00:00:00"},"2018-12-31"]
[null,null,"RM reference",null,null,null,null,null,null,"Test","Test"]
[null,null,"Location reference",null,null,null,null,null,null,"Test","Test"]
[null,null,"Description",null,null,null,null,null,null,"Test","Test"]
[null,null,"Check",null,null,null,null,null,{"$f":"SUM(J640:U640)","v":0},{"$f":"IF(J636>J$5,One,Zero)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Source Check",null,null,null,null,null,{"$f":"SUM(J641:U641)","v":0},{"$f":"IF(OR(J637=Zero,J638=Zero,J639=Zero),One,Zero)*J$20","v":0},0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Balance","c/kWh",null,null,null,null,null,{"$f":"INDEX($J643:$U643,MATCH($D$17,$J$4:$U$4,0))","v":0},0,0]
[null,null,"Date",null,null,null,null,null,{"$f":"INDEX($J644:$U644,MATCH($D$17,$J$4:$U$4,0))","v":"00:00:00"},"2018-12-31"]
[null,null,"RM reference",null,null,null,null,null,null,"Test","Test"]
[null,null,"Location reference",null,null,null,null,null,null,"Test","Test"]
[null,null,"Description",null,null,null,null,null,null,"Test","Test"]
[null,null,"Check",null,null,null,null,null,{"$f":"SUM(J648:U648)","v":0},{"$f":"IF(J644>J$5,One,Zero)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Source Check",null,null,null,null,null,{"$f":"SUM(J649:U649)","v":0},{"$f":"IF(OR(J645=Zero,J646=Zero,J647=Zero),One,Zero)*J$20","v":0},0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Check: Network charge (residential) source dates are prior to the period end date",null,null,null,null,null,null,{"$f":"SUM(I532,I540,I548,I557,I565,I573,I582,I590,I598,I607,I615,I623,I632,I640,I648)","v":0}]
[null,"Check:Network charge (residential) source inputs are entered up to date",null,null,null,null,null,null,{"$f":"SUM(I533,I541,I549,I558,I566,I574,I583,I591,I599,I608,I616,I624,I633,I641,I649)","v":0}]
[]
[{"$f":"MAX(A$2:OFFSET($A654,-One,0))+Sbsxn","v":1503.09},"Network usage charge - small business"]
[]
[null,{"$f":"Gen_A!$B$89","v":"Ausnet"},{"$f":"Gen_A!$A$89","v":1}]
[null,"Single Rate","c/kWh",null,null,null,null,null,{"$f":"INDEX($J657:$U657,MATCH($D$17,$J$4:$U$4,0))","v":0},0,0]
[null,null,"Date",null,null,null,null,null,{"$f":"INDEX($J658:$U658,MATCH($D$17,$J$4:$U$4,0))","v":"2018-12-31"},"2018-12-31","2018-12-31"]
[null,null,"RM reference",null,null,null,null,null,null,"Test","Test"]
[null,null,"Location reference",null,null,null,null,null,null,"Test","Test"]
[null,null,"Description",null,null,null,null,null,null,"Test","Test"]
[null,null,"Check",null,null,null,null,null,{"$f":"SUM(J662:U662)","v":0},{"$f":"IF(J658>J$5,One,Zero)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Source Check",null,null,null,null,null,{"$f":"SUM(J663:U663)","v":0},{"$f":"IF(OR(J659=Zero,J660=Zero,J661=Zero),One,Zero)*J$20","v":0},0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Block 1","c/kWh",null,null,null,null,null,{"$f":"INDEX($J665:$U665,MATCH($D$17,$J$4:$U$4,0))","v":14.69},14.021000000000001,14.69]
[null,null,"Date",null,null,null,null,null,{"$f":"INDEX($J666:$U666,MATCH($D$17,$J$4:$U$4,0))","v":"2019-12-31"},"2018-12-31","2019-12-31"]
[null,null,"RM reference",null,null,null,null,null,null,"Test","C/19/20606"]
[null,null,"Location reference",null,null,null,null,null,null,"Test","p24"]
[null,null,"Description",null,null,null,null,null,null,"Test","NEE12"]
[null,null,"Check",null,null,null,null,null,{"$f":"SUM(J670:U670)","v":0},{"$f":"IF(J666>J$5,One,Zero)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Source Check",null,null,null,null,null,{"$f":"SUM(J671:U671)","v":0},{"$f":"IF(OR(J667=Zero,J668=Zero,J669=Zero),One,Zero)*J$20","v":0},0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Balance","c/kWh",null,null,null,null,null,{"$f":"INDEX($J673:$U673,MATCH($D$17,$J$4:$U$4,0))","v":18.77},17.883199999999999,18.77]
[null,null,"Date",null,null,null,null,null,{"$f":"INDEX($J674:$U674,MATCH($D$17,$J$4:$U$4,0))","v":"2019-12-31"},"2018-12-31","2019-12-31"]
[null,null,"RM reference",null,null,null,null,null,null,"Test","C/19/20606"]
[null,null,"Location reference",null,null,null,null,null,null,"Test","p24"]
[null,null,"Description",null,null,null,null,null,null,"Test","NEE12"]
[null,null,"Check",null,null,null,null,null,{"$f":"SUM(J678:U678)","v":0},{"$f":"IF(J674>J$5,One,Zero)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Source Check",null,null,null,null,null,{"$f":"SUM(J679:U679)","v":0},{"$f":"IF(OR(J675=Zero,J676=Zero,J677=Zero),One,Zero)*J$20","v":0},0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"Gen_A!$B$90","v":"Citipower"},{"$f":"Gen_A!$A$90","v":2}]
[null,"Single Rate","c/kWh",null,null,null,null,null,{"$f":"INDEX($J682:$U682,MATCH($D$17,$J$4:$U$4,0))","v":8.4},8,8.4]
[null,null,"Date",null,null,null,null,null,{"$f":"INDEX($J683:$U683,MATCH($D$17,$J$4:$U$4,0))","v":"2019-12-31"},"2018-12-31","2019-12-31"]
[null,null,"RM reference",null,null,null,null,null,null,"Test","C/19/20607"]
[null,null,"Location reference",null,null,null,null,null,null,"Test","p22"]
[null,null,"Description",null,null,null,null,null,null,"Test","C1G"]
[null,null,"Check",null,null,null,null,null,{"$f":"SUM(J687:U687)","v":0},{"$f":"IF(J683>J$5,One,Zero)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Source Check",null,null,null,null,null,{"$f":"SUM(J688:U688)","v":0},{"$f":"IF(OR(J684=Zero,J685=Zero,J686=Zero),One,Zero)*J$20","v":0},0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Block 1","c/kWh",null,null,null,null,null,{"$f":"INDEX($J690:$U690,MATCH($D$17,$J$4:$U$4,0))","v":0},0,0]
[null,null,"Date",null,null,null,null,null,{"$f":"INDEX($J691:$U691,MATCH($D$17,$J$4:$U$4,0))","v":"2018-12-31"},"2018-12-31","2018-12-31"]
[null,null,"RM reference",null,null,null,null,null,null,"Test","Test"]
[null,null,"Location reference",null,null,null,null,null,null,"Test","Test"]
[null,null,"Description",null,null,null,null,null,null,"Test","Test"]
[null,null,"Check",null,null,null,null,null,{"$f":"SUM(J695:U695)","v":0},{"$f":"IF(J691>J$5,One,Zero)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Source Check",null,null,null,null,null,{"$f":"SUM(J696:U696)","v":0},{"$f":"IF(OR(J692=Zero,J693=Zero,J694=Zero),One,Zero)*J$20","v":0},0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Balance","c/kWh",null,null,null,null,null,{"$f":"INDEX($J698:$U698,MATCH($D$17,$J$4:$U$4,0))","v":0},0,0]
[null,null,"Date",null,null,null,null,null,{"$f":"INDEX($J699:$U699,MATCH($D$17,$J$4:$U$4,0))","v":"2018-12-31"},"2018-12-31","2018-12-31"]
[null,null,"RM reference",null,null,null,null,null,null,"Test","Test"]
[null,null,"Location reference",null,null,null,null,null,null,"Test","Test"]
[null,null,"Description",null,null,null,null,null,null,"Test","Test"]
[null,null,"Check",null,null,null,null,null,{"$f":"SUM(J703:U703)","v":0},{"$f":"IF(J699>J$5,One,Zero)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Source Check",null,null,null,null,null,{"$f":"SUM(J704:U704)","v":0},{"$f":"IF(OR(J700=Zero,J701=Zero,J702=Zero),One,Zero)*J$20","v":0},0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"Gen_A!$B$91","v":"Jemena"},{"$f":"Gen_A!$A$91","v":3}]
[null,"Single Rate","c/kWh",null,null,null,null,null,{"$f":"INDEX($J707:$U707,MATCH($D$17,$J$4:$U$4,0))","v":10.47},9.9049999999999994,10.47]
[null,null,"Date",null,null,null,null,null,{"$f":"INDEX($J708:$U708,MATCH($D$17,$J$4:$U$4,0))","v":"2019-12-31"},"2018-12-31","2019-12-31"]
[null,null,"RM reference",null,null,null,null,null,null,"Test","C/19/20619"]
[null,null,"Location reference",null,null,null,null,null,null,"Test","I22,'2020 indicative tariffs'"]
[null,null,"Description",null,null,null,null,null,null,"Test","A200"]
[null,null,"Check",null,null,null,null,null,{"$f":"SUM(J712:U712)","v":0},{"$f":"IF(J708>J$5,One,Zero)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Source Check",null,null,null,null,null,{"$f":"SUM(J713:U713)","v":0},{"$f":"IF(OR(J709=Zero,J710=Zero,J711=Zero),One,Zero)*J$20","v":0},0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Block 1","c/kWh",null,null,null,null,null,{"$f":"INDEX($J715:$U715,MATCH($D$17,$J$4:$U$4,0))","v":0},0,0]
[null,null,"Date",null,null,null,null,null,{"$f":"INDEX($J716:$U716,MATCH($D$17,$J$4:$U$4,0))","v":"2018-12-31"},"2018-12-31","2018-12-31"]
[null,null,"RM reference",null,null,null,null,null,null,"Test","Test"]
[null,null,"Location reference",null,null,null,null,null,null,"Test","Test"]
[null,null,"Description",null,null,null,null,null,null,"Test","Test"]
[null,null,"Check",null,null,null,null,null,{"$f":"SUM(J720:U720)","v":0},{"$f":"IF(J716>J$5,One,Zero)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Source Check",null,null,null,null,null,{"$f":"SUM(J721:U721)","v":0},{"$f":"IF(OR(J717=Zero,J718=Zero,J719=Zero),One,Zero)*J$20","v":0},0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Balance","c/kWh",null,null,null,null,null,{"$f":"INDEX($J723:$U723,MATCH($D$17,$J$4:$U$4,0))","v":0},0,0]
[null,null,"Date",null,null,null,null,null,{"$f":"INDEX($J724:$U724,MATCH($D$17,$J$4:$U$4,0))","v":"2018-12-31"},"2018-12-31","2018-12-31"]
[null,null,"RM reference",null,null,null,null,null,null,"Test","Test"]
[null,null,"Location reference",null,null,null,null,null,null,"Test","Test"]
[null,null,"Description",null,null,null,null,null,null,"Test","Test"]
[null,null,"Check",null,null,null,null,null,{"$f":"SUM(J728:U728)","v":0},{"$f":"IF(J724>J$5,One,Zero)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Source Check",null,null,null,null,null,{"$f":"SUM(J729:U729)","v":0},{"$f":"IF(OR(J725=Zero,J726=Zero,J727=Zero),One,Zero)*J$20","v":0},0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"Gen_A!$B$92","v":"Powercor"},{"$f":"Gen_A!$A$92","v":4}]
[null,"Single Rate","c/kWh",null,null,null,null,null,{"$f":"INDEX($J732:$U732,MATCH($D$17,$J$4:$U$4,0))","v":8.2200000000000006},7.9,8.2200000000000006]
[null,null,"Date",null,null,null,null,null,{"$f":"INDEX($J733:$U733,MATCH($D$17,$J$4:$U$4,0))","v":"2019-12-31"},"2018-12-31","2019-12-31"]
[null,null,"RM reference",null,null,null,null,null,null,"Test","C/19/20608"]
[null,null,"Location reference",null,null,null,null,null,null,"Test","p23"]
[null,null,"Description",null,null,null,null,null,null,"Test","ND1"]
[null,null,"Check",null,null,null,null,null,{"$f":"SUM(J737:U737)","v":0},{"$f":"IF(J733>J$5,One,Zero)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Source Check",null,null,null,null,null,{"$f":"SUM(J738:U738)","v":0},{"$f":"IF(OR(J734=Zero,J735=Zero,J736=Zero),One,Zero)*J$20","v":0},0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Block 1","c/kWh",null,null,null,null,null,{"$f":"INDEX($J740:$U740,MATCH($D$17,$J$4:$U$4,0))","v":0},0,0]
[null,null,"Date",null,null,null,null,null,{"$f":"INDEX($J741:$U741,MATCH($D$17,$J$4:$U$4,0))","v":"2018-12-31"},"2018-12-31","2018-12-31"]
[null,null,"RM reference",null,null,null,null,null,null,"Test","Test"]
[null,null,"Location reference",null,null,null,null,null,null,"Test","Test"]
[null,null,"Description",null,null,null,null,null,null,"Test","Test"]
[null,null,"Check",null,null,null,null,null,{"$f":"SUM(J745:U745)","v":0},{"$f":"IF(J741>J$5,One,Zero)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Source Check",null,null,null,null,null,{"$f":"SUM(J746:U746)","v":0},{"$f":"IF(OR(J742=Zero,J743=Zero,J744=Zero),One,Zero)*J$20","v":0},0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Balance","c/kWh",null,null,null,null,null,{"$f":"INDEX($J748:$U748,MATCH($D$17,$J$4:$U$4,0))","v":0},0,0]
[null,null,"Date",null,null,null,null,null,{"$f":"INDEX($J749:$U749,MATCH($D$17,$J$4:$U$4,0))","v":"2018-12-31"},"2018-12-31","2018-12-31"]
[null,null,"RM reference",null,null,null,null,null,null,"Test","Test"]
[null,null,"Location reference",null,null,null,null,null,null,"Test","Test"]
[null,null,"Description",null,null,null,null,null,null,"Test","Test"]
[null,null,"Check",null,null,null,null,null,{"$f":"SUM(J753:U753)","v":0},{"$f":"IF(J749>J$5,One,Zero)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Source Check",null,null,null,null,null,{"$f":"SUM(J754:U754)","v":0},{"$f":"IF(OR(J750=Zero,J751=Zero,J752=Zero),One,Zero)*J$20","v":0},0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"Gen_A!$B$93","v":"United Energy"},{"$f":"Gen_A!$A$93","v":5}]
[null,"Single Rate","c/kWh",null,null,null,null,null,{"$f":"INDEX($J757:$U757,MATCH($D$17,$J$4:$U$4,0))","v":10.228236070447181},9.9407674700491899,10.228236070447181]
[null,null,"Date",null,null,null,null,null,{"$f":"INDEX($J758:$U758,MATCH($D$17,$J$4:$U$4,0))","v":"2019-12-31"},"2018-12-31","2019-12-31"]
[null,null,"RM reference",null,null,null,null,null,null,"Test","C/19/20616"]
[null,null,"Location reference",null,null,null,null,null,null,"Test","J5,'UE tariff calcs'"]
[null,null,"Description",null,null,null,null,null,null,"Test","LVM1R"]
[null,null,"Check",null,null,null,null,null,{"$f":"SUM(J762:U762)","v":0},{"$f":"IF(J758>J$5,One,Zero)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Source Check",null,null,null,null,null,{"$f":"SUM(J763:U763)","v":0},{"$f":"IF(OR(J759=Zero,J760=Zero,J761=Zero),One,Zero)*J$20","v":0},0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Block 1","c/kWh",null,null,null,null,null,{"$f":"INDEX($J765:$U765,MATCH($D$17,$J$4:$U$4,0))","v":0},0,0]
[null,null,"Date",null,null,null,null,null,{"$f":"INDEX($J766:$U766,MATCH($D$17,$J$4:$U$4,0))","v":"2018-12-31"},"2018-12-31","2018-12-31"]
[null,null,"RM reference",null,null,null,null,null,null,"Test","Test"]
[null,null,"Location reference",null,null,null,null,null,null,"Test","Test"]
[null,null,"Description",null,null,null,null,null,null,"Test","Test"]
[null,null,"Check",null,null,null,null,null,{"$f":"SUM(J770:U770)","v":0},{"$f":"IF(J766>J$5,One,Zero)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Source Check",null,null,null,null,null,{"$f":"SUM(J771:U771)","v":0},{"$f":"IF(OR(J767=Zero,J768=Zero,J769=Zero),One,Zero)*J$20","v":0},0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Balance","c/kWh",null,null,null,null,null,{"$f":"INDEX($J773:$U773,MATCH($D$17,$J$4:$U$4,0))","v":0},0,0]
[null,null,"Date",null,null,null,null,null,{"$f":"INDEX($J774:$U774,MATCH($D$17,$J$4:$U$4,0))","v":"2018-12-31"},"2018-12-31","2018-12-31"]
[null,null,"RM reference",null,null,null,null,null,null,"Test","Test"]
[null,null,"Location reference",null,null,null,null,null,null,"Test","Test"]
[null,null,"Description",null,null,null,null,null,null,"Test","Test"]
[null,null,"Check",null,null,null,null,null,{"$f":"SUM(J778:U778)","v":0},{"$f":"IF(J774>J$5,One,Zero)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Source Check",null,null,null,null,null,{"$f":"SUM(J779:U779)","v":0},{"$f":"IF(OR(J775=Zero,J776=Zero,J777=Zero),One,Zero)*J$20","v":0},0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Check: Network charge (small business) source dates are prior to the period end date",null,null,null,null,null,null,{"$f":"SUM(I662,I670,I678,I687,I695,I703,I712,I720,I728,I737,I745,I753,I762,I770,I778)","v":0}]
[null,"Check: Network charge (small business)  source inputs are entered up to date",null,null,null,null,null,null,{"$f":"SUM(I663,I671,I679,I688,I696,I704,I713,I721,I729,I738,I746,I754,I763,I771,I779)","v":0}]
[]
[{"$f":"MAX(A$2:OFFSET($A784,-One,0))+Sbsxn","v":1503.1},"Controlled load charges - residential"]
[]
[null,{"$f":"Gen_A!$B$89","v":"Ausnet"},{"$f":"Gen_A!$A$89","v":1}]
[null,null,"c/kWh",null,null,null,null,null,{"$f":"INDEX($J787:$U787,MATCH($D$17,$J$4:$U$4,0))","v":3.7429226993865026},3.7201,3.7429226993865026]
[null,null,"Date",null,null,null,null,null,{"$f":"INDEX($J788:$U788,MATCH($D$17,$J$4:$U$4,0))","v":"2019-12-31"},"2018-12-31","2019-12-31"]
[null,null,"RM reference",null,null,null,null,null,null,"Test","C/19/20616"]
[null,null,"Location reference",null,null,null,null,null,null,"Test","N24,'VDO 2020 DB tariffs'"]
[null,null,"Description",null,null,null,null,null,null,"Test","NEE13"]
[null,null,"Check",null,null,null,null,null,{"$f":"SUM(J792:U792)","v":0},{"$f":"IF(J788>J$5,One,Zero)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Source Check",null,null,null,null,null,{"$f":"SUM(J793:U793)","v":0},{"$f":"IF(OR(J789=Zero,J790=Zero,J791=Zero),One,Zero)*J$20","v":0},0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"Gen_A!$B$90","v":"Citipower"},{"$f":"Gen_A!$A$90","v":2}]
[null,null,"c/kWh",null,null,null,null,null,{"$f":"INDEX($J796:$U796,MATCH($D$17,$J$4:$U$4,0))","v":2.27},2.16,2.27]
[null,null,"Date",null,null,null,null,null,{"$f":"INDEX($J797:$U797,MATCH($D$17,$J$4:$U$4,0))","v":"2019-12-31"},"2018-12-31","2019-12-31"]
[null,null,"RM reference",null,null,null,null,null,null,"Test","C/19/20607"]
[null,null,"Location reference",null,null,null,null,null,null,"Test","p22"]
[null,null,"Description",null,null,null,null,null,null,"Test","CDS"]
[null,null,"Check",null,null,null,null,null,{"$f":"SUM(J801:U801)","v":0},{"$f":"IF(J797>J$5,One,Zero)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Source Check",null,null,null,null,null,{"$f":"SUM(J802:U802)","v":0},{"$f":"IF(OR(J798=Zero,J799=Zero,J800=Zero),One,Zero)*J$20","v":0},0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"Gen_A!$B$91","v":"Jemena"},{"$f":"Gen_A!$A$91","v":3}]
[null,null,"c/kWh",null,null,null,null,null,{"$f":"INDEX($J805:$U805,MATCH($D$17,$J$4:$U$4,0))","v":2.5837546012269939},2.5680000000000001,2.5837546012269939]
[null,null,"Date",null,null,null,null,null,{"$f":"INDEX($J806:$U806,MATCH($D$17,$J$4:$U$4,0))","v":"2019-12-31"},"2018-12-31","2019-12-31"]
[null,null,"RM reference",null,null,null,null,null,null,"Test","C/19/20616"]
[null,null,"Location reference",null,null,null,null,null,null,"Test","N28,'VDO 2020 DB tariffs'"]
[null,null,"Description",null,null,null,null,null,null,"Test","A180"]
[null,null,"Check",null,null,null,null,null,{"$f":"SUM(J810:U810)","v":0},{"$f":"IF(J806>J$5,One,Zero)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Source Check",null,null,null,null,null,{"$f":"SUM(J811:U811)","v":0},{"$f":"IF(OR(J807=Zero,J808=Zero,J809=Zero),One,Zero)*J$20","v":0},0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"Gen_A!$B$92","v":"Powercor"},{"$f":"Gen_A!$A$92","v":4}]
[null,null,"c/kWh",null,null,null,null,null,{"$f":"INDEX($J814:$U814,MATCH($D$17,$J$4:$U$4,0))","v":2.41},2.3199999999999998,2.41]
[null,null,"Date",null,null,null,null,null,{"$f":"INDEX($J815:$U815,MATCH($D$17,$J$4:$U$4,0))","v":"2019-12-31"},"2018-12-31","2019-12-31"]
[null,null,"RM reference",null,null,null,null,null,null,"Test","C/19/20608"]
[null,null,"Location reference",null,null,null,null,null,null,"Test","p23"]
[null,null,"Description",null,null,null,null,null,null,"Test","DD1"]
[null,null,"Check",null,null,null,null,null,{"$f":"SUM(J819:U819)","v":0},{"$f":"IF(J815>J$5,One,Zero)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Source Check",null,null,null,null,null,{"$f":"SUM(J820:U820)","v":0},{"$f":"IF(OR(J816=Zero,J817=Zero,J818=Zero),One,Zero)*J$20","v":0},0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"Gen_A!$B$93","v":"United Energy"},{"$f":"Gen_A!$A$93","v":5}]
[null,null,"c/kWh",null,null,null,null,null,{"$f":"INDEX($J823:$U823,MATCH($D$17,$J$4:$U$4,0))","v":2.0499999999999998},1.99,2.0499999999999998]
[null,null,"Date",null,null,null,null,null,{"$f":"INDEX($J824:$U824,MATCH($D$17,$J$4:$U$4,0))","v":"2019-12-31"},"2018-12-31","2019-12-31"]
[null,null,"RM reference",null,null,null,null,null,null,"Test","C/19/20609"]
[null,null,"Location reference",null,null,null,null,null,null,"Test","p23"]
[null,null,"Description",null,null,null,null,null,null,"Test","Lved"]
[null,null,"Check",null,null,null,null,null,{"$f":"SUM(J828:U828)","v":0},{"$f":"IF(J824>J$5,One,Zero)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Source Check",null,null,null,null,null,{"$f":"SUM(J829:U829)","v":0},{"$f":"IF(OR(J825=Zero,J826=Zero,J827=Zero),One,Zero)*J$20","v":0},0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Check: Controlled load charges (residential) source dates are prior to the period end date",null,null,null,null,null,null,{"$f":"SUM(I792,I801,I810,I819,I828)","v":0}]
[null,"Check: Controlled load charges (residential) source inputs are entered up to date",null,null,null,null,null,null,{"$f":"SUM(I793,I802,I811,I820,I829)","v":0}]
[]
[{"$f":"ROUNDDOWN(MAX($A$7:OFFSET(A834,-One,0),$A$2*Sht)+Sxn,0)","v":1504},"Non cost inputs"]
[]
[{"$f":"MAX(A$2:OFFSET($A836,-One,0))+Sbsxn","v":1504.01},"Distribution network loss factors"]
[]
[null,{"$f":"Gen_A!$B89","v":"Ausnet"},{"$f":"Gen_A!$A89","v":1},null,null,null,null,null,{"$f":"INDEX($J838:$U838,MATCH($D$17,$J$4:$U$4,0))","v":1.0583},1.0583,1.0583]
[null,{"$f":"Gen_A!$B90","v":"Citipower"},{"$f":"Gen_A!$A90","v":2},null,null,null,null,null,{"$f":"INDEX($J839:$U839,MATCH($D$17,$J$4:$U$4,0))","v":1.0474000000000001},1.0474000000000001,1.0474000000000001]
[null,{"$f":"Gen_A!$B91","v":"Jemena"},{"$f":"Gen_A!$A91","v":3},null,null,null,null,null,{"$f":"INDEX($J840:$U840,MATCH($D$17,$J$4:$U$4,0))","v":1.0418000000000001},1.0418000000000001,1.0418000000000001]
[null,{"$f":"Gen_A!$B92","v":"Powercor"},{"$f":"Gen_A!$A92","v":4},null,null,null,null,null,{"$f":"INDEX($J841:$U841,MATCH($D$17,$J$4:$U$4,0))","v":1.0682},1.0682,1.0682]
[null,{"$f":"Gen_A!$B93","v":"United Energy"},{"$f":"Gen_A!$A93","v":5},null,null,null,null,null,{"$f":"INDEX($J842:$U842,MATCH($D$17,$J$4:$U$4,0))","v":1.0569999999999999},1.0569999999999999,1.0569999999999999]
[null,null,"RM reference",null,null,null,null,null,null,"C/19/21114","C/19/21114"]
[null,null,"Location reference",null,null,null,null,null,null,"p13","p13"]
[null,null,"Description",null,null,null,null,null,null,"DLF E, Short transmission lines","DLF E, Short transmission lines"]
[null,null,"Source Check",null,null,null,null,null,{"$f":"SUM(J846:U846)","v":0},{"$f":"IF(OR(J843=Zero,J844=Zero,J845=Zero),One,Zero)*J$20","v":0},0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$f":"MAX(A$2:OFFSET($A848,-One,0))+Sbsxn","v":1504.02},"Marginal network loss factors"]
[]
[null,{"$f":"B838","v":"Ausnet"},{"$f":"C838","v":1},null,null,null,null,null,{"$f":"INDEX($J850:$U850,MATCH($D$17,$J$4:$U$4,0))","v":0.99497222222222215},0.99152105263157908,0.99497222222222215]
[null,{"$f":"B839","v":"Citipower"},{"$f":"C839","v":2},null,null,null,null,null,{"$f":"INDEX($J851:$U851,MATCH($D$17,$J$4:$U$4,0))","v":0.9975099999999999},0.99791999999999992,0.9975099999999999]
[null,{"$f":"B840","v":"Jemena"},{"$f":"C840","v":3},null,null,null,null,null,{"$f":"INDEX($J852:$U852,MATCH($D$17,$J$4:$U$4,0))","v":0.99839999999999995},0.99927777777777771,0.99839999999999995]
[null,{"$f":"B841","v":"Powercor"},{"$f":"C841","v":4},null,null,null,null,null,{"$f":"INDEX($J853:$U853,MATCH($D$17,$J$4:$U$4,0))","v":0.97948749999999996},0.97721249999999993,0.97948749999999996]
[null,{"$f":"B842","v":"United Energy"},{"$f":"C842","v":5},null,null,null,null,null,{"$f":"INDEX($J854:$U854,MATCH($D$17,$J$4:$U$4,0))","v":0.99587000000000003},0.99634999999999996,0.99587000000000003]
[null,null,"RM reference",null,null,null,null,null,null,"Test","C/19/20721"]
[null,null,"Location reference",null,null,null,null,null,null,"Test","C8-12, 'note'"]
[null,null,"Description",null,null,null,null,null,null,"Test","Frontier calc"]
[null,null,"Source Check",null,null,null,null,null,{"$f":"SUM(J858:U858)","v":0},{"$f":"IF(OR(J855=Zero,J856=Zero,J857=Zero),One,Zero)*J$20","v":0},0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$f":"MAX(A$2:OFFSET($A860,-One,0))+Sbsxn","v":1504.03},"Retail"]
[]
[null,"Retail operating margin","%",null,null,null,null,null,{"$f":"INDEX($J862:$U862,MATCH($D$17,$J$4:$U$4,0))","v":6.0400000000000002E-2},6.0400000000000002E-2,6.0400000000000002E-2]
[null,null,"RM reference",null,null,null,null,null,null,"C/19/31622","C/19/31622"]
[null,null,"Location reference",null,null,null,null,null,null,"PDF p26, item 5.3","PDF p26, item 5.3"]
[null,null,"Description",null,null,null,null,null,null,"Frontier report","Frontier report"]
[null,null,"Source Check",null,null,null,null,null,{"$f":"SUM(J866:U866)","v":0},{"$f":"IF(OR(J863=Zero,J864=Zero,J865=Zero),One,Zero)*J$20","v":0},0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$f":"MAX(A$2:OFFSET($A868,-One,0))+Sbsxn","v":1504.04},"Electricity consumption (block 1)"]
[]
[null,{"$f":"Gen_A!$B$89","v":"Ausnet"},{"$f":"Gen_A!$A$89","v":1}]
[null,"Residential - small","kWh/yr",null,null,null,null,null,{"$f":"INDEX($J871:$U871,MATCH($D$17,$J$4:$U$4,0))","v":2000},2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000]
[null,"Residential - medium","kWh/yr",null,null,null,null,null,3784,3784,3784,3784,3784,3784,3784,3784,3784,3784,3784,3784,3784]
[null,"Residential - large","kWh/yr",null,null,null,null,null,4080,4080,4080,4080,4080,4080,4080,4080,4080,4080,4080,4080,4080]
[null,"Small business - small","kWh/yr",null,null,null,null,null,4080,4080,4080,4080,4080,4080,4080,4080,4080,4080,4080,4080,4080]
[null,"Small business - medium","kWh/yr",null,null,null,null,null,4080,4080,4080,4080,4080,4080,4080,4080,4080,4080,4080,4080,4080]
[null,"Small business - large","kWh/yr",null,null,null,null,null,4080,4080,4080,4080,4080,4080,4080,4080,4080,4080,4080,4080,4080]
[]
[null,{"$f":"Gen_A!$B$90","v":"Citipower"},{"$f":"Gen_A!$A$90","v":2}]
[null,"Residential - small","kWh/yr",null,null,null,null,null,{"$f":"INDEX($J879:$U879,MATCH($D$17,$J$4:$U$4,0))","v":2000},2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000]
[null,"Residential - medium","kWh/yr",null,null,null,null,null,3784,3784,3784,3784,3784,3784,3784,3784,3784,3784,3784,3784,3784]
[null,"Residential - large","kWh/yr",null,null,null,null,null,4080,4080,4080,4080,4080,4080,4080,4080,4080,4080,4080,4080,4080]
[null,"Small business - small","kWh/yr",null,null,null,null,null,4080,4080,4080,4080,4080,4080,4080,4080,4080,4080,4080,4080,4080]
[null,"Small business - medium","kWh/yr",null,null,null,null,null,4080,4080,4080,4080,4080,4080,4080,4080,4080,4080,4080,4080,4080]
[null,"Small business - large","kWh/yr",null,null,null,null,null,4080,4080,4080,4080,4080,4080,4080,4080,4080,4080,4080,4080,4080]
[]
[null,{"$f":"Gen_A!$B$91","v":"Jemena"},{"$f":"Gen_A!$A$91","v":3}]
[null,"Residential - small","kWh/yr",null,null,null,null,null,{"$f":"INDEX($J887:$U887,MATCH($D$17,$J$4:$U$4,0))","v":2000},2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000]
[null,"Residential - medium","kWh/yr",null,null,null,null,null,3784,3784,3784,3784,3784,3784,3784,3784,3784,3784,3784,3784,3784]
[null,"Residential - large","kWh/yr",null,null,null,null,null,4080,4080,4080,4080,4080,4080,4080,4080,4080,4080,4080,4080,4080]
[null,"Small business - small","kWh/yr",null,null,null,null,null,4080,4080,4080,4080,4080,4080,4080,4080,4080,4080,4080,4080,4080]
[null,"Small business - medium","kWh/yr",null,null,null,null,null,4080,4080,4080,4080,4080,4080,4080,4080,4080,4080,4080,4080,4080]
[null,"Small business - large","kWh/yr",null,null,null,null,null,4080,4080,4080,4080,4080,4080,4080,4080,4080,4080,4080,4080,4080]
[]
[null,{"$f":"Gen_A!$B$92","v":"Powercor"},{"$f":"Gen_A!$A$92","v":4}]
[null,"Residential - small","kWh/yr",null,null,null,null,null,{"$f":"INDEX($J895:$U895,MATCH($D$17,$J$4:$U$4,0))","v":2000},2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000]
[null,"Residential - medium","kWh/yr",null,null,null,null,null,3784,3784,3784,3784,3784,3784,3784,3784,3784,3784,3784,3784,3784]
[null,"Residential - large","kWh/yr",null,null,null,null,null,4080,4080,4080,4080,4080,4080,4080,4080,4080,4080,4080,4080,4080]
[null,"Small business - small","kWh/yr",null,null,null,null,null,4080,4080,4080,4080,4080,4080,4080,4080,4080,4080,4080,4080,4080]
[null,"Small business - medium","kWh/yr",null,null,null,null,null,4080,4080,4080,4080,4080,4080,4080,4080,4080,4080,4080,4080,4080]
[null,"Small business - large","kWh/yr",null,null,null,null,null,4080,4080,4080,4080,4080,4080,4080,4080,4080,4080,4080,4080,4080]
[]
[null,{"$f":"Gen_A!$B$93","v":"United Energy"},{"$f":"Gen_A!$A$93","v":5}]
[null,"Residential - small","kWh/yr",null,null,null,null,null,{"$f":"INDEX($J903:$U903,MATCH($D$17,$J$4:$U$4,0))","v":2000},2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000]
[null,"Residential - medium","kWh/yr",null,null,null,null,null,3784,3784,3784,3784,3784,3784,3784,3784,3784,3784,3784,3784,3784]
[null,"Residential - large","kWh/yr",null,null,null,null,null,4080,4080,4080,4080,4080,4080,4080,4080,4080,4080,4080,4080,4080]
[null,"Small business - small","kWh/yr",null,null,null,null,null,4080,4080,4080,4080,4080,4080,4080,4080,4080,4080,4080,4080,4080]
[null,"Small business - medium","kWh/yr",null,null,null,null,null,4080,4080,4080,4080,4080,4080,4080,4080,4080,4080,4080,4080,4080]
[null,"Small business - large","kWh/yr",null,null,null,null,null,4080,4080,4080,4080,4080,4080,4080,4080,4080,4080,4080,4080,4080]
[]
[null,null,"RM reference",null,null,null,null,null,null,"C/19/20819","C/19/20819"]
[null,null,"Location reference",null,null,null,null,null,null,"AI2:AN2,'Consumption'","AI2:AN2,'Consumption'"]
[null,null,"Description",null,null,null,null,null,null,"ESC calc","ESC calc"]
[null,null,"Source Check",null,null,null,null,null,{"$f":"SUM(J913:U913)","v":0},{"$f":"IF(OR(J910=Zero,J911=Zero,J912=Zero),One,Zero)*J$20","v":0},0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$f":"MAX(A$2:OFFSET($A915,-One,0))+Sbsxn","v":1504.05},"Electricity consumption (balance)"]
[]
[null,{"$f":"Gen_A!$B$89","v":"Ausnet"},{"$f":"Gen_A!$A$89","v":1}]
[null,"Residential - small","kWh/yr",null,null,null,null,null,{"$f":"INDEX($J918:$U918,MATCH($D$17,$J$4:$U$4,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Residential - medium","kWh/yr",null,null,null,null,null,216,216,216,216,216,216,216,216,216,216,216,216,216]
[null,"Residential - large","kWh/yr",null,null,null,null,null,3920,3920,3920,3920,3920,3920,3920,3920,3920,3920,3920,3920,3920]
[null,"Small business - small","kWh/yr",null,null,null,null,null,7920,7920,7920,7920,7920,7920,7920,7920,7920,7920,7920,7920,7920]
[null,"Small business - medium","kWh/yr",null,null,null,null,null,15920,15920,15920,15920,15920,15920,15920,15920,15920,15920,15920,15920,15920]
[null,"Small business - large","kWh/yr",null,null,null,null,null,35920,35920,35920,35920,35920,35920,35920,35920,35920,35920,35920,35920,35920]
[]
[null,{"$f":"Gen_A!$B$90","v":"Citipower"},{"$f":"Gen_A!$A$90","v":2}]
[null,"Residential - small","kWh/yr",null,null,null,null,null,{"$f":"INDEX($J926:$U926,MATCH($D$17,$J$4:$U$4,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Residential - medium","kWh/yr",null,null,null,null,null,216,216,216,216,216,216,216,216,216,216,216,216,216]
[null,"Residential - large","kWh/yr",null,null,null,null,null,3920,3920,3920,3920,3920,3920,3920,3920,3920,3920,3920,3920,3920]
[null,"Small business - small","kWh/yr",null,null,null,null,null,7920,7920,7920,7920,7920,7920,7920,7920,7920,7920,7920,7920,7920]
[null,"Small business - medium","kWh/yr",null,null,null,null,null,15920,15920,15920,15920,15920,15920,15920,15920,15920,15920,15920,15920,15920]
[null,"Small business - large","kWh/yr",null,null,null,null,null,35920,35920,35920,35920,35920,35920,35920,35920,35920,35920,35920,35920,35920]
[]
[null,{"$f":"Gen_A!$B$91","v":"Jemena"},{"$f":"Gen_A!$A$91","v":3}]
[null,"Residential - small","kWh/yr",null,null,null,null,null,{"$f":"INDEX($J934:$U934,MATCH($D$17,$J$4:$U$4,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Residential - medium","kWh/yr",null,null,null,null,null,216,216,216,216,216,216,216,216,216,216,216,216,216]
[null,"Residential - large","kWh/yr",null,null,null,null,null,3920,3920,3920,3920,3920,3920,3920,3920,3920,3920,3920,3920,3920]
[null,"Small business - small","kWh/yr",null,null,null,null,null,7920,7920,7920,7920,7920,7920,7920,7920,7920,7920,7920,7920,7920]
[null,"Small business - medium","kWh/yr",null,null,null,null,null,15920,15920,15920,15920,15920,15920,15920,15920,15920,15920,15920,15920,15920]
[null,"Small business - large","kWh/yr",null,null,null,null,null,35920,35920,35920,35920,35920,35920,35920,35920,35920,35920,35920,35920,35920]
[]
[null,{"$f":"Gen_A!$B$92","v":"Powercor"},{"$f":"Gen_A!$A$92","v":4}]
[null,"Residential - small","kWh/yr",null,null,null,null,null,{"$f":"INDEX($J942:$U942,MATCH($D$17,$J$4:$U$4,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Residential - medium","kWh/yr",null,null,null,null,null,216,216,216,216,216,216,216,216,216,216,216,216,216]
[null,"Residential - large","kWh/yr",null,null,null,null,null,3920,3920,3920,3920,3920,3920,3920,3920,3920,3920,3920,3920,3920]
[null,"Small business - small","kWh/yr",null,null,null,null,null,7920,7920,7920,7920,7920,7920,7920,7920,7920,7920,7920,7920,7920]
[null,"Small business - medium","kWh/yr",null,null,null,null,null,15920,15920,15920,15920,15920,15920,15920,15920,15920,15920,15920,15920,15920]
[null,"Small business - large","kWh/yr",null,null,null,null,null,35920,35920,35920,35920,35920,35920,35920,35920,35920,35920,35920,35920,35920]
[]
[null,{"$f":"Gen_A!$B$93","v":"United Energy"},{"$f":"Gen_A!$A$93","v":5}]
[null,"Residential - small","kWh/yr",null,null,null,null,null,{"$f":"INDEX($J950:$U950,MATCH($D$17,$J$4:$U$4,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Residential - medium","kWh/yr",null,null,null,null,null,216,216,216,216,216,216,216,216,216,216,216,216,216]
[null,"Residential - large","kWh/yr",null,null,null,null,null,3920,3920,3920,3920,3920,3920,3920,3920,3920,3920,3920,3920,3920]
[null,"Small business - small","kWh/yr",null,null,null,null,null,7920,7920,7920,7920,7920,7920,7920,7920,7920,7920,7920,7920,7920]
[null,"Small business - medium","kWh/yr",null,null,null,null,null,15920,15920,15920,15920,15920,15920,15920,15920,15920,15920,15920,15920,15920]
[null,"Small business - large","kWh/yr",null,null,null,null,null,35920,35920,35920,35920,35920,35920,35920,35920,35920,35920,35920,35920,35920]
[]
[null,null,"RM reference",null,null,null,null,null,null,"Test","Test"]
[null,null,"Location reference",null,null,null,null,null,null,"Test","Test"]
[null,null,"Description",null,null,null,null,null,null,"Test","Test"]
[null,null,"Source Check",null,null,null,null,null,{"$f":"SUM(J960:U960)","v":0},{"$f":"IF(OR(J957=Zero,J958=Zero,J959=Zero),One,Zero)*J$20","v":0},0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Check: Non cost inputs source inputs are entered up to date",null,null,null,null,null,null,{"$f":"SUM(I846,I858,I866,I913,I960)","v":0}]
[]
[{"$f":"MAX(A$2:OFFSET($A964,-One,0))+Sbsxn","v":1504.06},"Electricity consumption (total)"]
[]
[null,{"$f":"Gen_A!$B$89","v":"Ausnet"},{"$f":"Gen_A!$A$89","v":1}]
[null,"Residential - small","kWh/yr",null,null,null,null,null,{"$f":"INDEX($J967:$U967,MATCH($D$17,$J$4:$U$4,0))","v":2000},{"$f":"SUM(J871,J918)","v":2000},2000,2000,2000,2000,2000,2000,2000,2000,2000,{"$f":"SUM(T871,T918)","v":2000},2000]
[null,"Residential - medium","kWh/yr",null,null,null,null,null,4000,{"$f":"SUM(J872,J919)","v":4000},4000,4000,4000,4000,4000,4000,4000,4000,4000,{"$f":"SUM(T872,T919)","v":4000},4000]
[null,"Residential - large","kWh/yr",null,null,null,null,null,8000,{"$f":"SUM(J873,J920)","v":8000},8000,8000,8000,8000,8000,8000,8000,8000,8000,{"$f":"SUM(T873,T920)","v":8000},8000]
[null,"Small business - small","kWh/yr",null,null,null,null,null,12000,{"$f":"SUM(J874,J921)","v":12000},12000,12000,12000,12000,12000,12000,12000,12000,12000,{"$f":"SUM(T874,T921)","v":12000},12000]
[null,"Small business - medium","kWh/yr",null,null,null,null,null,20000,{"$f":"SUM(J875,J922)","v":20000},20000,20000,20000,20000,20000,20000,20000,20000,20000,{"$f":"SUM(T875,T922)","v":20000},20000]
[null,"Small business - large","kWh/yr",null,null,null,null,null,40000,{"$f":"SUM(J876,J923)","v":40000},40000,40000,40000,40000,40000,40000,40000,40000,40000,{"$f":"SUM(T876,T923)","v":40000},40000]
[]
[null,{"$f":"Gen_A!$B$90","v":"Citipower"},{"$f":"Gen_A!$A$90","v":2}]
[null,"Residential - small","kWh/yr",null,null,null,null,null,{"$f":"INDEX($J975:$U975,MATCH($D$17,$J$4:$U$4,0))","v":2000},{"$f":"SUM(J879,J926)","v":2000},2000,2000,2000,2000,2000,2000,2000,2000,2000,{"$f":"SUM(T879,T926)","v":2000},2000]
[null,"Residential - medium","kWh/yr",null,null,null,null,null,4000,{"$f":"SUM(J880,J927)","v":4000},4000,4000,4000,4000,4000,4000,4000,4000,4000,{"$f":"SUM(T880,T927)","v":4000},4000]
[null,"Residential - large","kWh/yr",null,null,null,null,null,8000,{"$f":"SUM(J881,J928)","v":8000},8000,8000,8000,8000,8000,8000,8000,8000,8000,{"$f":"SUM(T881,T928)","v":8000},8000]
[null,"Small business - small","kWh/yr",null,null,null,null,null,12000,{"$f":"SUM(J882,J929)","v":12000},12000,12000,12000,12000,12000,12000,12000,12000,12000,{"$f":"SUM(T882,T929)","v":12000},12000]
[null,"Small business - medium","kWh/yr",null,null,null,null,null,20000,{"$f":"SUM(J883,J930)","v":20000},20000,20000,20000,20000,20000,20000,20000,20000,20000,{"$f":"SUM(T883,T930)","v":20000},20000]
[null,"Small business - large","kWh/yr",null,null,null,null,null,40000,{"$f":"SUM(J884,J931)","v":40000},40000,40000,40000,40000,40000,40000,40000,40000,40000,{"$f":"SUM(T884,T931)","v":40000},40000]
[]
[null,{"$f":"Gen_A!$B$91","v":"Jemena"},{"$f":"Gen_A!$A$91","v":3}]
[null,"Residential - small","kWh/yr",null,null,null,null,null,{"$f":"INDEX($J983:$U983,MATCH($D$17,$J$4:$U$4,0))","v":2000},{"$f":"SUM(J887,J934)","v":2000},2000,2000,2000,2000,2000,2000,2000,2000,2000,{"$f":"SUM(T887,T934)","v":2000},2000]
[null,"Residential - medium","kWh/yr",null,null,null,null,null,4000,{"$f":"SUM(J888,J935)","v":4000},4000,4000,4000,4000,4000,4000,4000,4000,4000,{"$f":"SUM(T888,T935)","v":4000},4000]
[null,"Residential - large","kWh/yr",null,null,null,null,null,8000,{"$f":"SUM(J889,J936)","v":8000},8000,8000,8000,8000,8000,8000,8000,8000,8000,{"$f":"SUM(T889,T936)","v":8000},8000]
[null,"Small business - small","kWh/yr",null,null,null,null,null,12000,{"$f":"SUM(J890,J937)","v":12000},12000,12000,12000,12000,12000,12000,12000,12000,12000,{"$f":"SUM(T890,T937)","v":12000},12000]
[null,"Small business - medium","kWh/yr",null,null,null,null,null,20000,{"$f":"SUM(J891,J938)","v":20000},20000,20000,20000,20000,20000,20000,20000,20000,20000,{"$f":"SUM(T891,T938)","v":20000},20000]
[null,"Small business - large","kWh/yr",null,null,null,null,null,40000,{"$f":"SUM(J892,J939)","v":40000},40000,40000,40000,40000,40000,40000,40000,40000,40000,{"$f":"SUM(T892,T939)","v":40000},40000]
[]
[null,{"$f":"Gen_A!$B$92","v":"Powercor"},{"$f":"Gen_A!$A$92","v":4}]
[null,"Residential - small","kWh/yr",null,null,null,null,null,{"$f":"INDEX($J991:$U991,MATCH($D$17,$J$4:$U$4,0))","v":2000},{"$f":"SUM(J895,J942)","v":2000},2000,2000,2000,2000,2000,2000,2000,2000,2000,{"$f":"SUM(T895,T942)","v":2000},2000]
[null,"Residential - medium","kWh/yr",null,null,null,null,null,4000,{"$f":"SUM(J896,J943)","v":4000},4000,4000,4000,4000,4000,4000,4000,4000,4000,{"$f":"SUM(T896,T943)","v":4000},4000]
[null,"Residential - large","kWh/yr",null,null,null,null,null,8000,{"$f":"SUM(J897,J944)","v":8000},8000,8000,8000,8000,8000,8000,8000,8000,8000,{"$f":"SUM(T897,T944)","v":8000},8000]
[null,"Small business - small","kWh/yr",null,null,null,null,null,12000,{"$f":"SUM(J898,J945)","v":12000},12000,12000,12000,12000,12000,12000,12000,12000,12000,{"$f":"SUM(T898,T945)","v":12000},12000]
[null,"Small business - medium","kWh/yr",null,null,null,null,null,20000,{"$f":"SUM(J899,J946)","v":20000},20000,20000,20000,20000,20000,20000,20000,20000,20000,{"$f":"SUM(T899,T946)","v":20000},20000]
[null,"Small business - large","kWh/yr",null,null,null,null,null,40000,{"$f":"SUM(J900,J947)","v":40000},40000,40000,40000,40000,40000,40000,40000,40000,40000,{"$f":"SUM(T900,T947)","v":40000},40000]
[]
[null,{"$f":"Gen_A!$B$93","v":"United Energy"},{"$f":"Gen_A!$A$93","v":5}]
[null,"Residential - small","kWh/yr",null,null,null,null,null,{"$f":"INDEX($J999:$U999,MATCH($D$17,$J$4:$U$4,0))","v":2000},{"$f":"SUM(J903,J950)","v":2000},2000,2000,2000,2000,2000,2000,2000,2000,2000,{"$f":"SUM(T903,T950)","v":2000},2000]
[null,"Residential - medium","kWh/yr",null,null,null,null,null,4000,{"$f":"SUM(J904,J951)","v":4000},4000,4000,4000,4000,4000,4000,4000,4000,4000,{"$f":"SUM(T904,T951)","v":4000},4000]
[null,"Residential - large","kWh/yr",null,null,null,null,null,8000,{"$f":"SUM(J905,J952)","v":8000},8000,8000,8000,8000,8000,8000,8000,8000,8000,{"$f":"SUM(T905,T952)","v":8000},8000]
[null,"Small business - small","kWh/yr",null,null,null,null,null,12000,{"$f":"SUM(J906,J953)","v":12000},12000,12000,12000,12000,12000,12000,12000,12000,12000,{"$f":"SUM(T906,T953)","v":12000},12000]
[null,"Small business - medium","kWh/yr",null,null,null,null,null,20000,{"$f":"SUM(J907,J954)","v":20000},20000,20000,20000,20000,20000,20000,20000,20000,20000,{"$f":"SUM(T907,T954)","v":20000},20000]
[null,"Small business - large","kWh/yr",null,null,null,null,null,40000,{"$f":"SUM(J908,J955)","v":40000},40000,40000,40000,40000,40000,40000,40000,40000,40000,{"$f":"SUM(T908,T955)","v":40000},40000]
[]
[null,{"$f":"\"Check: \"&B967&\" - \"&$B$966","v":"Check: Residential - small - Ausnet"},null,null,null,null,null,null,null,{"$f":"IF(J967=Gen_A!$B$105,Zero,One)","v":0},{"$f":"IF(K967=Gen_A!$B$105,Zero,One)","v":0},{"$f":"IF(L967=Gen_A!$B$105,Zero,One)","v":0},{"$f":"IF(M967=Gen_A!$B$105,Zero,One)","v":0},{"$f":"IF(N967=Gen_A!$B$105,Zero,One)","v":0},{"$f":"IF(O967=Gen_A!$B$105,Zero,One)","v":0},{"$f":"IF(P967=Gen_A!$B$105,Zero,One)","v":0},{"$f":"IF(Q967=Gen_A!$B$105,Zero,One)","v":0},{"$f":"IF(R967=Gen_A!$B$105,Zero,One)","v":0},{"$f":"IF(S967=Gen_A!$B$105,Zero,One)","v":0},{"$f":"IF(T967=Gen_A!$B$105,Zero,One)","v":0},{"$f":"IF(U967=Gen_A!$B$105,Zero,One)","v":0}]
[null,{"$f":"\"Check: \"&B968&\" - \"&$B$966","v":"Check: Residential - medium - Ausnet"},null,null,null,null,null,null,null,{"$f":"IF(J968=Gen_A!$B$106,Zero,One)","v":0},{"$f":"IF(K968=Gen_A!$B$106,Zero,One)","v":0},{"$f":"IF(L968=Gen_A!$B$106,Zero,One)","v":0},{"$f":"IF(M968=Gen_A!$B$106,Zero,One)","v":0},{"$f":"IF(N968=Gen_A!$B$106,Zero,One)","v":0},{"$f":"IF(O968=Gen_A!$B$106,Zero,One)","v":0},{"$f":"IF(P968=Gen_A!$B$106,Zero,One)","v":0},{"$f":"IF(Q968=Gen_A!$B$106,Zero,One)","v":0},{"$f":"IF(R968=Gen_A!$B$106,Zero,One)","v":0},{"$f":"IF(S968=Gen_A!$B$106,Zero,One)","v":0},{"$f":"IF(T968=Gen_A!$B$106,Zero,One)","v":0},{"$f":"IF(U968=Gen_A!$B$106,Zero,One)","v":0}]
[null,"Check: Residential - large - Ausnet",null,null,null,null,null,null,null,{"$f":"IF(J969=Gen_A!$B$107,Zero,One)","v":0},{"$f":"IF(K969=Gen_A!$B$107,Zero,One)","v":0},{"$f":"IF(L969=Gen_A!$B$107,Zero,One)","v":0},{"$f":"IF(M969=Gen_A!$B$107,Zero,One)","v":0},{"$f":"IF(N969=Gen_A!$B$107,Zero,One)","v":0},{"$f":"IF(O969=Gen_A!$B$107,Zero,One)","v":0},{"$f":"IF(P969=Gen_A!$B$107,Zero,One)","v":0},{"$f":"IF(Q969=Gen_A!$B$107,Zero,One)","v":0},{"$f":"IF(R969=Gen_A!$B$107,Zero,One)","v":0},{"$f":"IF(S969=Gen_A!$B$107,Zero,One)","v":0},{"$f":"IF(T969=Gen_A!$B$107,Zero,One)","v":0},{"$f":"IF(U969=Gen_A!$B$107,Zero,One)","v":0}]
[null,"Check: Small business - small - Ausnet",null,null,null,null,null,null,null,{"$f":"IF(J970=Gen_A!$B$110,Zero,One)","v":0},{"$f":"IF(K970=Gen_A!$B$110,Zero,One)","v":0},{"$f":"IF(L970=Gen_A!$B$110,Zero,One)","v":0},{"$f":"IF(M970=Gen_A!$B$110,Zero,One)","v":0},{"$f":"IF(N970=Gen_A!$B$110,Zero,One)","v":0},{"$f":"IF(O970=Gen_A!$B$110,Zero,One)","v":0},{"$f":"IF(P970=Gen_A!$B$110,Zero,One)","v":0},{"$f":"IF(Q970=Gen_A!$B$110,Zero,One)","v":0},{"$f":"IF(R970=Gen_A!$B$110,Zero,One)","v":0},{"$f":"IF(S970=Gen_A!$B$110,Zero,One)","v":0},{"$f":"IF(T970=Gen_A!$B$110,Zero,One)","v":0},{"$f":"IF(U970=Gen_A!$B$110,Zero,One)","v":0}]
[null,"Check: Small business - medium - Ausnet",null,null,null,null,null,null,null,{"$f":"IF(J971=Gen_A!$B$111,Zero,One)","v":0},{"$f":"IF(K971=Gen_A!$B$111,Zero,One)","v":0},{"$f":"IF(L971=Gen_A!$B$111,Zero,One)","v":0},{"$f":"IF(M971=Gen_A!$B$111,Zero,One)","v":0},{"$f":"IF(N971=Gen_A!$B$111,Zero,One)","v":0},{"$f":"IF(O971=Gen_A!$B$111,Zero,One)","v":0},{"$f":"IF(P971=Gen_A!$B$111,Zero,One)","v":0},{"$f":"IF(Q971=Gen_A!$B$111,Zero,One)","v":0},{"$f":"IF(R971=Gen_A!$B$111,Zero,One)","v":0},{"$f":"IF(S971=Gen_A!$B$111,Zero,One)","v":0},{"$f":"IF(T971=Gen_A!$B$111,Zero,One)","v":0},{"$f":"IF(U971=Gen_A!$B$111,Zero,One)","v":0}]
[null,"Check: Small business - large - Ausnet",null,null,null,null,null,null,null,{"$f":"IF(J972=Gen_A!$B$112,Zero,One)","v":0},{"$f":"IF(K972=Gen_A!$B$112,Zero,One)","v":0},{"$f":"IF(L972=Gen_A!$B$112,Zero,One)","v":0},{"$f":"IF(M972=Gen_A!$B$112,Zero,One)","v":0},{"$f":"IF(N972=Gen_A!$B$112,Zero,One)","v":0},{"$f":"IF(O972=Gen_A!$B$112,Zero,One)","v":0},{"$f":"IF(P972=Gen_A!$B$112,Zero,One)","v":0},{"$f":"IF(Q972=Gen_A!$B$112,Zero,One)","v":0},{"$f":"IF(R972=Gen_A!$B$112,Zero,One)","v":0},{"$f":"IF(S972=Gen_A!$B$112,Zero,One)","v":0},{"$f":"IF(T972=Gen_A!$B$112,Zero,One)","v":0},{"$f":"IF(U972=Gen_A!$B$112,Zero,One)","v":0}]
[null,{"$f":"\"Check: block 1 + balance = Total consumption for \"&$B$966","v":"Check: block 1 + balance = Total consumption for Ausnet"},null,null,null,null,null,null,{"$f":"SUM(J1006:U1011)","v":0}]
[]
[null,{"$f":"\"Check: \"&B974&\" - \"&$B$974","v":"Check: Citipower - Citipower"},null,null,null,null,null,null,null,{"$f":"IF(J975=Gen_A!$B$105,Zero,One)","v":0},{"$f":"IF(K975=Gen_A!$B$105,Zero,One)","v":0},{"$f":"IF(L975=Gen_A!$B$105,Zero,One)","v":0},{"$f":"IF(M975=Gen_A!$B$105,Zero,One)","v":0},{"$f":"IF(N975=Gen_A!$B$105,Zero,One)","v":0},{"$f":"IF(O975=Gen_A!$B$105,Zero,One)","v":0},{"$f":"IF(P975=Gen_A!$B$105,Zero,One)","v":0},{"$f":"IF(Q975=Gen_A!$B$105,Zero,One)","v":0},{"$f":"IF(R975=Gen_A!$B$105,Zero,One)","v":0},{"$f":"IF(S975=Gen_A!$B$105,Zero,One)","v":0},{"$f":"IF(T975=Gen_A!$B$105,Zero,One)","v":0},{"$f":"IF(U975=Gen_A!$B$105,Zero,One)","v":0}]
[null,{"$f":"\"Check: \"&B975&\" - \"&$B$974","v":"Check: Residential - small - Citipower"},null,null,null,null,null,null,null,{"$f":"IF(J976=Gen_A!$B$106,Zero,One)","v":0},{"$f":"IF(K976=Gen_A!$B$106,Zero,One)","v":0},{"$f":"IF(L976=Gen_A!$B$106,Zero,One)","v":0},{"$f":"IF(M976=Gen_A!$B$106,Zero,One)","v":0},{"$f":"IF(N976=Gen_A!$B$106,Zero,One)","v":0},{"$f":"IF(O976=Gen_A!$B$106,Zero,One)","v":0},{"$f":"IF(P976=Gen_A!$B$106,Zero,One)","v":0},{"$f":"IF(Q976=Gen_A!$B$106,Zero,One)","v":0},{"$f":"IF(R976=Gen_A!$B$106,Zero,One)","v":0},{"$f":"IF(S976=Gen_A!$B$106,Zero,One)","v":0},{"$f":"IF(T976=Gen_A!$B$106,Zero,One)","v":0},{"$f":"IF(U976=Gen_A!$B$106,Zero,One)","v":0}]
[null,"Check: Residential - medium - Citipower",null,null,null,null,null,null,null,{"$f":"IF(J977=Gen_A!$B$107,Zero,One)","v":0},{"$f":"IF(K977=Gen_A!$B$107,Zero,One)","v":0},{"$f":"IF(L977=Gen_A!$B$107,Zero,One)","v":0},{"$f":"IF(M977=Gen_A!$B$107,Zero,One)","v":0},{"$f":"IF(N977=Gen_A!$B$107,Zero,One)","v":0},{"$f":"IF(O977=Gen_A!$B$107,Zero,One)","v":0},{"$f":"IF(P977=Gen_A!$B$107,Zero,One)","v":0},{"$f":"IF(Q977=Gen_A!$B$107,Zero,One)","v":0},{"$f":"IF(R977=Gen_A!$B$107,Zero,One)","v":0},{"$f":"IF(S977=Gen_A!$B$107,Zero,One)","v":0},{"$f":"IF(T977=Gen_A!$B$107,Zero,One)","v":0},{"$f":"IF(U977=Gen_A!$B$107,Zero,One)","v":0}]
[null,"Check: Residential - large - Citipower",null,null,null,null,null,null,null,{"$f":"IF(J978=Gen_A!$B$110,Zero,One)","v":0},{"$f":"IF(K978=Gen_A!$B$110,Zero,One)","v":0},{"$f":"IF(L978=Gen_A!$B$110,Zero,One)","v":0},{"$f":"IF(M978=Gen_A!$B$110,Zero,One)","v":0},{"$f":"IF(N978=Gen_A!$B$110,Zero,One)","v":0},{"$f":"IF(O978=Gen_A!$B$110,Zero,One)","v":0},{"$f":"IF(P978=Gen_A!$B$110,Zero,One)","v":0},{"$f":"IF(Q978=Gen_A!$B$110,Zero,One)","v":0},{"$f":"IF(R978=Gen_A!$B$110,Zero,One)","v":0},{"$f":"IF(S978=Gen_A!$B$110,Zero,One)","v":0},{"$f":"IF(T978=Gen_A!$B$110,Zero,One)","v":0},{"$f":"IF(U978=Gen_A!$B$110,Zero,One)","v":0}]
[null,"Check: Small business - small - Citipower",null,null,null,null,null,null,null,{"$f":"IF(J979=Gen_A!$B$111,Zero,One)","v":0},{"$f":"IF(K979=Gen_A!$B$111,Zero,One)","v":0},{"$f":"IF(L979=Gen_A!$B$111,Zero,One)","v":0},{"$f":"IF(M979=Gen_A!$B$111,Zero,One)","v":0},{"$f":"IF(N979=Gen_A!$B$111,Zero,One)","v":0},{"$f":"IF(O979=Gen_A!$B$111,Zero,One)","v":0},{"$f":"IF(P979=Gen_A!$B$111,Zero,One)","v":0},{"$f":"IF(Q979=Gen_A!$B$111,Zero,One)","v":0},{"$f":"IF(R979=Gen_A!$B$111,Zero,One)","v":0},{"$f":"IF(S979=Gen_A!$B$111,Zero,One)","v":0},{"$f":"IF(T979=Gen_A!$B$111,Zero,One)","v":0},{"$f":"IF(U979=Gen_A!$B$111,Zero,One)","v":0}]
[null,"Check: Small business - medium - Citipower",null,null,null,null,null,null,null,{"$f":"IF(J980=Gen_A!$B$112,Zero,One)","v":0},{"$f":"IF(K980=Gen_A!$B$112,Zero,One)","v":0},{"$f":"IF(L980=Gen_A!$B$112,Zero,One)","v":0},{"$f":"IF(M980=Gen_A!$B$112,Zero,One)","v":0},{"$f":"IF(N980=Gen_A!$B$112,Zero,One)","v":0},{"$f":"IF(O980=Gen_A!$B$112,Zero,One)","v":0},{"$f":"IF(P980=Gen_A!$B$112,Zero,One)","v":0},{"$f":"IF(Q980=Gen_A!$B$112,Zero,One)","v":0},{"$f":"IF(R980=Gen_A!$B$112,Zero,One)","v":0},{"$f":"IF(S980=Gen_A!$B$112,Zero,One)","v":0},{"$f":"IF(T980=Gen_A!$B$112,Zero,One)","v":0},{"$f":"IF(U980=Gen_A!$B$112,Zero,One)","v":0}]
[null,{"$f":"\"Check: block 1 + balance = Total consumption for \"&$B$974","v":"Check: block 1 + balance = Total consumption for Citipower"},null,null,null,null,null,null,{"$f":"SUM(J1014:U1019)","v":0}]
[]
[null,{"$f":"\"Check: \"&B983&\" - \"&$B$982","v":"Check: Residential - small - Jemena"},null,null,null,null,null,null,null,{"$f":"IF(J983=Gen_A!$B$105,Zero,One)","v":0},{"$f":"IF(K983=Gen_A!$B$105,Zero,One)","v":0},{"$f":"IF(L983=Gen_A!$B$105,Zero,One)","v":0},{"$f":"IF(M983=Gen_A!$B$105,Zero,One)","v":0},{"$f":"IF(N983=Gen_A!$B$105,Zero,One)","v":0},{"$f":"IF(O983=Gen_A!$B$105,Zero,One)","v":0},{"$f":"IF(P983=Gen_A!$B$105,Zero,One)","v":0},{"$f":"IF(Q983=Gen_A!$B$105,Zero,One)","v":0},{"$f":"IF(R983=Gen_A!$B$105,Zero,One)","v":0},{"$f":"IF(S983=Gen_A!$B$105,Zero,One)","v":0},{"$f":"IF(T983=Gen_A!$B$105,Zero,One)","v":0},{"$f":"IF(U983=Gen_A!$B$105,Zero,One)","v":0}]
[null,"Check: Residential - medium - Jemena",null,null,null,null,null,null,null,{"$f":"IF(J984=Gen_A!$B$106,Zero,One)","v":0},{"$f":"IF(K984=Gen_A!$B$106,Zero,One)","v":0},{"$f":"IF(L984=Gen_A!$B$106,Zero,One)","v":0},{"$f":"IF(M984=Gen_A!$B$106,Zero,One)","v":0},{"$f":"IF(N984=Gen_A!$B$106,Zero,One)","v":0},{"$f":"IF(O984=Gen_A!$B$106,Zero,One)","v":0},{"$f":"IF(P984=Gen_A!$B$106,Zero,One)","v":0},{"$f":"IF(Q984=Gen_A!$B$106,Zero,One)","v":0},{"$f":"IF(R984=Gen_A!$B$106,Zero,One)","v":0},{"$f":"IF(S984=Gen_A!$B$106,Zero,One)","v":0},{"$f":"IF(T984=Gen_A!$B$106,Zero,One)","v":0},{"$f":"IF(U984=Gen_A!$B$106,Zero,One)","v":0}]
[null,"Check: Residential - large - Jemena",null,null,null,null,null,null,null,{"$f":"IF(J985=Gen_A!$B$107,Zero,One)","v":0},{"$f":"IF(K985=Gen_A!$B$107,Zero,One)","v":0},{"$f":"IF(L985=Gen_A!$B$107,Zero,One)","v":0},{"$f":"IF(M985=Gen_A!$B$107,Zero,One)","v":0},{"$f":"IF(N985=Gen_A!$B$107,Zero,One)","v":0},{"$f":"IF(O985=Gen_A!$B$107,Zero,One)","v":0},{"$f":"IF(P985=Gen_A!$B$107,Zero,One)","v":0},{"$f":"IF(Q985=Gen_A!$B$107,Zero,One)","v":0},{"$f":"IF(R985=Gen_A!$B$107,Zero,One)","v":0},{"$f":"IF(S985=Gen_A!$B$107,Zero,One)","v":0},{"$f":"IF(T985=Gen_A!$B$107,Zero,One)","v":0},{"$f":"IF(U985=Gen_A!$B$107,Zero,One)","v":0}]
[null,"Check: Small business - small - Jemena",null,null,null,null,null,null,null,{"$f":"IF(J986=Gen_A!$B$110,Zero,One)","v":0},{"$f":"IF(K986=Gen_A!$B$110,Zero,One)","v":0},{"$f":"IF(L986=Gen_A!$B$110,Zero,One)","v":0},{"$f":"IF(M986=Gen_A!$B$110,Zero,One)","v":0},{"$f":"IF(N986=Gen_A!$B$110,Zero,One)","v":0},{"$f":"IF(O986=Gen_A!$B$110,Zero,One)","v":0},{"$f":"IF(P986=Gen_A!$B$110,Zero,One)","v":0},{"$f":"IF(Q986=Gen_A!$B$110,Zero,One)","v":0},{"$f":"IF(R986=Gen_A!$B$110,Zero,One)","v":0},{"$f":"IF(S986=Gen_A!$B$110,Zero,One)","v":0},{"$f":"IF(T986=Gen_A!$B$110,Zero,One)","v":0},{"$f":"IF(U986=Gen_A!$B$110,Zero,One)","v":0}]
[null,"Check: Small business - medium - Jemena",null,null,null,null,null,null,null,{"$f":"IF(J987=Gen_A!$B$111,Zero,One)","v":0},{"$f":"IF(K987=Gen_A!$B$111,Zero,One)","v":0},{"$f":"IF(L987=Gen_A!$B$111,Zero,One)","v":0},{"$f":"IF(M987=Gen_A!$B$111,Zero,One)","v":0},{"$f":"IF(N987=Gen_A!$B$111,Zero,One)","v":0},{"$f":"IF(O987=Gen_A!$B$111,Zero,One)","v":0},{"$f":"IF(P987=Gen_A!$B$111,Zero,One)","v":0},{"$f":"IF(Q987=Gen_A!$B$111,Zero,One)","v":0},{"$f":"IF(R987=Gen_A!$B$111,Zero,One)","v":0},{"$f":"IF(S987=Gen_A!$B$111,Zero,One)","v":0},{"$f":"IF(T987=Gen_A!$B$111,Zero,One)","v":0},{"$f":"IF(U987=Gen_A!$B$111,Zero,One)","v":0}]
[null,"Check: Small business - large - Jemena",null,null,null,null,null,null,null,{"$f":"IF(J988=Gen_A!$B$112,Zero,One)","v":0},{"$f":"IF(K988=Gen_A!$B$112,Zero,One)","v":0},{"$f":"IF(L988=Gen_A!$B$112,Zero,One)","v":0},{"$f":"IF(M988=Gen_A!$B$112,Zero,One)","v":0},{"$f":"IF(N988=Gen_A!$B$112,Zero,One)","v":0},{"$f":"IF(O988=Gen_A!$B$112,Zero,One)","v":0},{"$f":"IF(P988=Gen_A!$B$112,Zero,One)","v":0},{"$f":"IF(Q988=Gen_A!$B$112,Zero,One)","v":0},{"$f":"IF(R988=Gen_A!$B$112,Zero,One)","v":0},{"$f":"IF(S988=Gen_A!$B$112,Zero,One)","v":0},{"$f":"IF(T988=Gen_A!$B$112,Zero,One)","v":0},{"$f":"IF(U988=Gen_A!$B$112,Zero,One)","v":0}]
[null,{"$f":"\"Check: block 1 + balance = Total consumption for \"&$B$982","v":"Check: block 1 + balance = Total consumption for Jemena"},null,null,null,null,null,null,{"$f":"SUM(J1022:U1027)","v":0}]
[]
[null,{"$f":"\"Check: \"&B991&\" - \"&$B$990","v":"Check: Residential - small - Powercor"},null,null,null,null,null,null,null,{"$f":"IF(J991=Gen_A!$B$105,Zero,One)","v":0},{"$f":"IF(K991=Gen_A!$B$105,Zero,One)","v":0},{"$f":"IF(L991=Gen_A!$B$105,Zero,One)","v":0},{"$f":"IF(M991=Gen_A!$B$105,Zero,One)","v":0},{"$f":"IF(N991=Gen_A!$B$105,Zero,One)","v":0},{"$f":"IF(O991=Gen_A!$B$105,Zero,One)","v":0},{"$f":"IF(P991=Gen_A!$B$105,Zero,One)","v":0},{"$f":"IF(Q991=Gen_A!$B$105,Zero,One)","v":0},{"$f":"IF(R991=Gen_A!$B$105,Zero,One)","v":0},{"$f":"IF(S991=Gen_A!$B$105,Zero,One)","v":0},{"$f":"IF(T991=Gen_A!$B$105,Zero,One)","v":0},{"$f":"IF(U991=Gen_A!$B$105,Zero,One)","v":0}]
[null,"Check: Residential - medium - Powercor",null,null,null,null,null,null,null,{"$f":"IF(J992=Gen_A!$B$106,Zero,One)","v":0},{"$f":"IF(K992=Gen_A!$B$106,Zero,One)","v":0},{"$f":"IF(L992=Gen_A!$B$106,Zero,One)","v":0},{"$f":"IF(M992=Gen_A!$B$106,Zero,One)","v":0},{"$f":"IF(N992=Gen_A!$B$106,Zero,One)","v":0},{"$f":"IF(O992=Gen_A!$B$106,Zero,One)","v":0},{"$f":"IF(P992=Gen_A!$B$106,Zero,One)","v":0},{"$f":"IF(Q992=Gen_A!$B$106,Zero,One)","v":0},{"$f":"IF(R992=Gen_A!$B$106,Zero,One)","v":0},{"$f":"IF(S992=Gen_A!$B$106,Zero,One)","v":0},{"$f":"IF(T992=Gen_A!$B$106,Zero,One)","v":0},{"$f":"IF(U992=Gen_A!$B$106,Zero,One)","v":0}]
[null,"Check: Residential - large - Powercor",null,null,null,null,null,null,null,{"$f":"IF(J993=Gen_A!$B$107,Zero,One)","v":0},{"$f":"IF(K993=Gen_A!$B$107,Zero,One)","v":0},{"$f":"IF(L993=Gen_A!$B$107,Zero,One)","v":0},{"$f":"IF(M993=Gen_A!$B$107,Zero,One)","v":0},{"$f":"IF(N993=Gen_A!$B$107,Zero,One)","v":0},{"$f":"IF(O993=Gen_A!$B$107,Zero,One)","v":0},{"$f":"IF(P993=Gen_A!$B$107,Zero,One)","v":0},{"$f":"IF(Q993=Gen_A!$B$107,Zero,One)","v":0},{"$f":"IF(R993=Gen_A!$B$107,Zero,One)","v":0},{"$f":"IF(S993=Gen_A!$B$107,Zero,One)","v":0},{"$f":"IF(T993=Gen_A!$B$107,Zero,One)","v":0},{"$f":"IF(U993=Gen_A!$B$107,Zero,One)","v":0}]
[null,"Check: Small business - small - Powercor",null,null,null,null,null,null,null,{"$f":"IF(J994=Gen_A!$B$110,Zero,One)","v":0},{"$f":"IF(K994=Gen_A!$B$110,Zero,One)","v":0},{"$f":"IF(L994=Gen_A!$B$110,Zero,One)","v":0},{"$f":"IF(M994=Gen_A!$B$110,Zero,One)","v":0},{"$f":"IF(N994=Gen_A!$B$110,Zero,One)","v":0},{"$f":"IF(O994=Gen_A!$B$110,Zero,One)","v":0},{"$f":"IF(P994=Gen_A!$B$110,Zero,One)","v":0},{"$f":"IF(Q994=Gen_A!$B$110,Zero,One)","v":0},{"$f":"IF(R994=Gen_A!$B$110,Zero,One)","v":0},{"$f":"IF(S994=Gen_A!$B$110,Zero,One)","v":0},{"$f":"IF(T994=Gen_A!$B$110,Zero,One)","v":0},{"$f":"IF(U994=Gen_A!$B$110,Zero,One)","v":0}]
[null,"Check: Small business - medium - Powercor",null,null,null,null,null,null,null,{"$f":"IF(J995=Gen_A!$B$111,Zero,One)","v":0},{"$f":"IF(K995=Gen_A!$B$111,Zero,One)","v":0},{"$f":"IF(L995=Gen_A!$B$111,Zero,One)","v":0},{"$f":"IF(M995=Gen_A!$B$111,Zero,One)","v":0},{"$f":"IF(N995=Gen_A!$B$111,Zero,One)","v":0},{"$f":"IF(O995=Gen_A!$B$111,Zero,One)","v":0},{"$f":"IF(P995=Gen_A!$B$111,Zero,One)","v":0},{"$f":"IF(Q995=Gen_A!$B$111,Zero,One)","v":0},{"$f":"IF(R995=Gen_A!$B$111,Zero,One)","v":0},{"$f":"IF(S995=Gen_A!$B$111,Zero,One)","v":0},{"$f":"IF(T995=Gen_A!$B$111,Zero,One)","v":0},{"$f":"IF(U995=Gen_A!$B$111,Zero,One)","v":0}]
[null,"Check: Small business - large - Powercor",null,null,null,null,null,null,null,{"$f":"IF(J996=Gen_A!$B$112,Zero,One)","v":0},{"$f":"IF(K996=Gen_A!$B$112,Zero,One)","v":0},{"$f":"IF(L996=Gen_A!$B$112,Zero,One)","v":0},{"$f":"IF(M996=Gen_A!$B$112,Zero,One)","v":0},{"$f":"IF(N996=Gen_A!$B$112,Zero,One)","v":0},{"$f":"IF(O996=Gen_A!$B$112,Zero,One)","v":0},{"$f":"IF(P996=Gen_A!$B$112,Zero,One)","v":0},{"$f":"IF(Q996=Gen_A!$B$112,Zero,One)","v":0},{"$f":"IF(R996=Gen_A!$B$112,Zero,One)","v":0},{"$f":"IF(S996=Gen_A!$B$112,Zero,One)","v":0},{"$f":"IF(T996=Gen_A!$B$112,Zero,One)","v":0},{"$f":"IF(U996=Gen_A!$B$112,Zero,One)","v":0}]
[null,{"$f":"\"Check: block 1 + balance = Total consumption for \"&$B$990","v":"Check: block 1 + balance = Total consumption for Powercor"},null,null,null,null,null,null,{"$f":"SUM(J1030:U1035)","v":0}]
[]
[null,{"$f":"\"Check: \"&B999&\" - \"&$B$998","v":"Check: Residential - small - United Energy"},null,null,null,null,null,null,null,{"$f":"IF(J999=Gen_A!$B$105,Zero,One)","v":0},{"$f":"IF(K999=Gen_A!$B$105,Zero,One)","v":0},{"$f":"IF(L999=Gen_A!$B$105,Zero,One)","v":0},{"$f":"IF(M999=Gen_A!$B$105,Zero,One)","v":0},{"$f":"IF(N999=Gen_A!$B$105,Zero,One)","v":0},{"$f":"IF(O999=Gen_A!$B$105,Zero,One)","v":0},{"$f":"IF(P999=Gen_A!$B$105,Zero,One)","v":0},{"$f":"IF(Q999=Gen_A!$B$105,Zero,One)","v":0},{"$f":"IF(R999=Gen_A!$B$105,Zero,One)","v":0},{"$f":"IF(S999=Gen_A!$B$105,Zero,One)","v":0},{"$f":"IF(T999=Gen_A!$B$105,Zero,One)","v":0},{"$f":"IF(U999=Gen_A!$B$105,Zero,One)","v":0}]
[null,"Check: Residential - medium - United Energy",null,null,null,null,null,null,null,{"$f":"IF(J1000=Gen_A!$B$106,Zero,One)","v":0},{"$f":"IF(K1000=Gen_A!$B$106,Zero,One)","v":0},{"$f":"IF(L1000=Gen_A!$B$106,Zero,One)","v":0},{"$f":"IF(M1000=Gen_A!$B$106,Zero,One)","v":0},{"$f":"IF(N1000=Gen_A!$B$106,Zero,One)","v":0},{"$f":"IF(O1000=Gen_A!$B$106,Zero,One)","v":0},{"$f":"IF(P1000=Gen_A!$B$106,Zero,One)","v":0},{"$f":"IF(Q1000=Gen_A!$B$106,Zero,One)","v":0},{"$f":"IF(R1000=Gen_A!$B$106,Zero,One)","v":0},{"$f":"IF(S1000=Gen_A!$B$106,Zero,One)","v":0},{"$f":"IF(T1000=Gen_A!$B$106,Zero,One)","v":0},{"$f":"IF(U1000=Gen_A!$B$106,Zero,One)","v":0}]
[null,"Check: Residential - large - United Energy",null,null,null,null,null,null,null,{"$f":"IF(J1001=Gen_A!$B$107,Zero,One)","v":0},{"$f":"IF(K1001=Gen_A!$B$107,Zero,One)","v":0},{"$f":"IF(L1001=Gen_A!$B$107,Zero,One)","v":0},{"$f":"IF(M1001=Gen_A!$B$107,Zero,One)","v":0},{"$f":"IF(N1001=Gen_A!$B$107,Zero,One)","v":0},{"$f":"IF(O1001=Gen_A!$B$107,Zero,One)","v":0},{"$f":"IF(P1001=Gen_A!$B$107,Zero,One)","v":0},{"$f":"IF(Q1001=Gen_A!$B$107,Zero,One)","v":0},{"$f":"IF(R1001=Gen_A!$B$107,Zero,One)","v":0},{"$f":"IF(S1001=Gen_A!$B$107,Zero,One)","v":0},{"$f":"IF(T1001=Gen_A!$B$107,Zero,One)","v":0},{"$f":"IF(U1001=Gen_A!$B$107,Zero,One)","v":0}]
[null,"Check: Small business - small - United Energy",null,null,null,null,null,null,null,{"$f":"IF(J1002=Gen_A!$B$110,Zero,One)","v":0},{"$f":"IF(K1002=Gen_A!$B$110,Zero,One)","v":0},{"$f":"IF(L1002=Gen_A!$B$110,Zero,One)","v":0},{"$f":"IF(M1002=Gen_A!$B$110,Zero,One)","v":0},{"$f":"IF(N1002=Gen_A!$B$110,Zero,One)","v":0},{"$f":"IF(O1002=Gen_A!$B$110,Zero,One)","v":0},{"$f":"IF(P1002=Gen_A!$B$110,Zero,One)","v":0},{"$f":"IF(Q1002=Gen_A!$B$110,Zero,One)","v":0},{"$f":"IF(R1002=Gen_A!$B$110,Zero,One)","v":0},{"$f":"IF(S1002=Gen_A!$B$110,Zero,One)","v":0},{"$f":"IF(T1002=Gen_A!$B$110,Zero,One)","v":0},{"$f":"IF(U1002=Gen_A!$B$110,Zero,One)","v":0}]
[null,"Check: Small business - medium - United Energy",null,null,null,null,null,null,null,{"$f":"IF(J1003=Gen_A!$B$111,Zero,One)","v":0},{"$f":"IF(K1003=Gen_A!$B$111,Zero,One)","v":0},{"$f":"IF(L1003=Gen_A!$B$111,Zero,One)","v":0},{"$f":"IF(M1003=Gen_A!$B$111,Zero,One)","v":0},{"$f":"IF(N1003=Gen_A!$B$111,Zero,One)","v":0},{"$f":"IF(O1003=Gen_A!$B$111,Zero,One)","v":0},{"$f":"IF(P1003=Gen_A!$B$111,Zero,One)","v":0},{"$f":"IF(Q1003=Gen_A!$B$111,Zero,One)","v":0},{"$f":"IF(R1003=Gen_A!$B$111,Zero,One)","v":0},{"$f":"IF(S1003=Gen_A!$B$111,Zero,One)","v":0},{"$f":"IF(T1003=Gen_A!$B$111,Zero,One)","v":0},{"$f":"IF(U1003=Gen_A!$B$111,Zero,One)","v":0}]
[null,"Check: Small business - large - United Energy",null,null,null,null,null,null,null,{"$f":"IF(J1004=Gen_A!$B$112,Zero,One)","v":0},{"$f":"IF(K1004=Gen_A!$B$112,Zero,One)","v":0},{"$f":"IF(L1004=Gen_A!$B$112,Zero,One)","v":0},{"$f":"IF(M1004=Gen_A!$B$112,Zero,One)","v":0},{"$f":"IF(N1004=Gen_A!$B$112,Zero,One)","v":0},{"$f":"IF(O1004=Gen_A!$B$112,Zero,One)","v":0},{"$f":"IF(P1004=Gen_A!$B$112,Zero,One)","v":0},{"$f":"IF(Q1004=Gen_A!$B$112,Zero,One)","v":0},{"$f":"IF(R1004=Gen_A!$B$112,Zero,One)","v":0},{"$f":"IF(S1004=Gen_A!$B$112,Zero,One)","v":0},{"$f":"IF(T1004=Gen_A!$B$112,Zero,One)","v":0},{"$f":"IF(U1004=Gen_A!$B$112,Zero,One)","v":0}]
[null,{"$f":"\"Check: block 1 + balance = Total consumption for \"&$B$949","v":"Check: block 1 + balance = Total consumption for United Energy"},null,null,null,null,null,null,{"$f":"SUM(J1038:U1043)","v":0}]
[]
[{"$f":"ROUNDDOWN(MAX($A$7:OFFSET(A1046,-One,0),$A$2*Sht)+Sxn,0)","v":1505},"Other"]
[]
[null,"GST","%",null,null,null,null,null,{"$f":"INDEX($J1048:$U1048,MATCH($D$17,$J$4:$U$4,0))","v":0.1},0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1]
[]
["END"]

{"sheet":"Compare_A","index":15,"n_rows":964,"n_cols":21,"rows_kept":964,"cut":false,"hidden":true,"merged":[[5,0,5,2]]}
[{"$f":"MdlTtl","v":"Victorian Default Offer Model"}]
[{"$f":"_xlfn.SHEET()","v":16},"COMPARISON OF DRAFT AND FINAL Inputs"]
[null,"Comparison of time based cost and other assumptions for each retailer",null,null,"Start",{"$f":"Compare_A!$C$17","v":"2020-01-01"}]
[null,{"$f":"Chk_C!B10","v":"Error check breaches: 16. Update model macro: 1"},null,null,"End",{"$f":"Compare_A!$C$18","v":"2020-12-31"},null,null,"Period Counter",{"$f":"Flags_C!J19","v":1},{"$f":"Flags_C!K19","v":2},{"$f":"Flags_C!L19","v":3},{"$f":"Flags_C!M19","v":4},{"$f":"Flags_C!N19","v":5},{"$f":"Flags_C!O19","v":6},{"$f":"Flags_C!P19","v":7},{"$f":"Flags_C!Q19","v":8},{"$f":"Flags_C!R19","v":9},{"$f":"Flags_C!S19","v":10},{"$f":"Flags_C!T19","v":11},{"$f":"Flags_C!U19","v":12}]
[null,null,"Units","Assumptions",null,null,null,"Sparkline","Active Year",{"$f":"J12","v":"2019-12-31"},"2020-12-31","2021-12-31","2022-12-31","2023-12-31","2024-12-31","2025-12-31","2026-12-31","2027-12-31","2028-12-31","2029-12-31","2030-12-31"]
["To Contents"]
[]
[{"$f":"ROUNDDOWN(MAX($A$7:OFFSET(A8,-One,0),$A$2*Sht)+Sxn,0)","v":1601},"Flags and Dates"]
[]
[{"$f":"MAX(A$2:OFFSET($A10,-One,0))+Sbsxn","v":1601.01},{"$f":"Flags_C!B10","v":"Date Flags"}]
[null,{"$f":"Flags_C!B11","v":"Period start"},null,null,null,null,null,null,null,{"$f":"Flags_C!J11","v":"2019-07-01"},{"$f":"Flags_C!K11","v":"2020-01-01"},{"$f":"Flags_C!L11","v":"2021-01-01"},{"$f":"Flags_C!M11","v":"2022-01-01"},{"$f":"Flags_C!N11","v":"2023-01-01"},{"$f":"Flags_C!O11","v":"2024-01-01"},{"$f":"Flags_C!P11","v":"2025-01-01"},{"$f":"Flags_C!Q11","v":"2026-01-01"},{"$f":"Flags_C!R11","v":"2027-01-01"},{"$f":"Flags_C!S11","v":"2028-01-01"},{"$f":"Flags_C!T11","v":"2029-01-01"},{"$f":"Flags_C!U11","v":"2030-01-01"}]
[null,{"$f":"Flags_C!B12","v":"Period end"},null,null,null,null,null,null,null,{"$f":"Flags_C!J12","v":"2019-12-31"},{"$f":"Flags_C!K12","v":"2020-12-31"},{"$f":"Flags_C!L12","v":"2021-12-31"},{"$f":"Flags_C!M12","v":"2022-12-31"},{"$f":"Flags_C!N12","v":"2023-12-31"},{"$f":"Flags_C!O12","v":"2024-12-31"},{"$f":"Flags_C!P12","v":"2025-12-31"},{"$f":"Flags_C!Q12","v":"2026-12-31"},{"$f":"Flags_C!R12","v":"2027-12-31"},{"$f":"Flags_C!S12","v":"2028-12-31"},{"$f":"Flags_C!T12","v":"2029-12-31"},{"$f":"Flags_C!U12","v":"2030-12-31"}]
[null,{"$f":"Flags_C!B13","v":"Financial year end"},null,null,null,null,null,null,null,{"$f":"Flags_C!J13","v":"2020-06-30"},{"$f":"Flags_C!K13","v":"2021-06-30"},{"$f":"Flags_C!L13","v":"2022-06-30"},{"$f":"Flags_C!M13","v":"2023-06-30"},{"$f":"Flags_C!N13","v":"2024-06-30"},{"$f":"Flags_C!O13","v":"2025-06-30"},{"$f":"Flags_C!P13","v":"2026-06-30"},{"$f":"Flags_C!Q13","v":"2027-06-30"},{"$f":"Flags_C!R13","v":"2028-06-30"},{"$f":"Flags_C!S13","v":"2029-06-30"},{"$f":"Flags_C!T13","v":"2030-06-30"},{"$f":"Flags_C!U13","v":"2031-06-30"}]
[]
[{"$f":"MAX(A$2:OFFSET($A15,-One,0))+Sbsxn","v":1601.02},"Active Year"]
[null,null,null,"Please do not change the number in this cell"]
[null,{"$f":"B11","v":"Period start"},{"$f":"INDEX($J$11:$U$11,D17)","v":"2020-01-01"},{"$f":"Period","v":2},"[Period]"]
[null,{"$f":"B12","v":"Period end"},{"$f":"INDEX($J$12:$U$12,D17)","v":"2020-12-31"}]
[]
[null,"Most recent year end",{"$f":"Inputs_A_F!$C$20","v":"2020-12-31"},null,"To check source data is entered up to date"]
[]
[{"$f":"ROUNDDOWN(MAX($A$7:OFFSET(A22,-One,0),$A$2*Sht)+Sxn,0)","v":1602},"Fixed Costs"]
[]
[{"$f":"MAX(A$2:OFFSET($A24,-One,0))+Sbsxn","v":1602.01},"Retail"]
[]
[null,"Retail operating cost","$/customer",null,null,null,null,null,{"$f":"IFERROR((Inputs_A_F!I26-Inputs_A_Dr!I26)/Inputs_A_Dr!I26,Zero)","v":1.6494627135325877E-2},{"$f":"IFERROR((Inputs_A_F!J26-Inputs_A_Dr!J26)/Inputs_A_Dr!J26,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!K26-Inputs_A_Dr!K26)/Inputs_A_Dr!K26,Zero)","v":1.6494627135325877E-2},{"$f":"IFERROR((Inputs_A_F!L26-Inputs_A_Dr!L26)/Inputs_A_Dr!L26,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!M26-Inputs_A_Dr!M26)/Inputs_A_Dr!M26,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!N26-Inputs_A_Dr!N26)/Inputs_A_Dr!N26,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!O26-Inputs_A_Dr!O26)/Inputs_A_Dr!O26,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!P26-Inputs_A_Dr!P26)/Inputs_A_Dr!P26,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!Q26-Inputs_A_Dr!Q26)/Inputs_A_Dr!Q26,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!R26-Inputs_A_Dr!R26)/Inputs_A_Dr!R26,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!S26-Inputs_A_Dr!S26)/Inputs_A_Dr!S26,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!T26-Inputs_A_Dr!T26)/Inputs_A_Dr!T26,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!U26-Inputs_A_Dr!U26)/Inputs_A_Dr!U26,Zero)","v":0}]
[null,null,"Date",null,null,null,null,null,{"$f":"IFERROR((Inputs_A_F!I27-Inputs_A_Dr!I27)/Inputs_A_Dr!I27,Zero)","v":2.1078678458507079E-3},{"$f":"IFERROR((Inputs_A_F!J27-Inputs_A_Dr!J27)/Inputs_A_Dr!J27,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!K27-Inputs_A_Dr!K27)/Inputs_A_Dr!K27,Zero)","v":2.1078678458507079E-3},{"$f":"IFERROR((Inputs_A_F!L27-Inputs_A_Dr!L27)/Inputs_A_Dr!L27,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!M27-Inputs_A_Dr!M27)/Inputs_A_Dr!M27,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!N27-Inputs_A_Dr!N27)/Inputs_A_Dr!N27,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!O27-Inputs_A_Dr!O27)/Inputs_A_Dr!O27,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!P27-Inputs_A_Dr!P27)/Inputs_A_Dr!P27,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!Q27-Inputs_A_Dr!Q27)/Inputs_A_Dr!Q27,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!R27-Inputs_A_Dr!R27)/Inputs_A_Dr!R27,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!S27-Inputs_A_Dr!S27)/Inputs_A_Dr!S27,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!T27-Inputs_A_Dr!T27)/Inputs_A_Dr!T27,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!U27-Inputs_A_Dr!U27)/Inputs_A_Dr!U27,Zero)","v":0}]
[null,null,"Difference Check",null,null,null,null,null,null,{"$f":"IF(ABS(J26)>InputTol,One,Zero)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(ABS(J27)>InputTol,One,Zero)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Difference Check Total",null,null,null,null,null,{"$f":"SUM(J28:U29)","v":0}]
[]
[]
[]
[null,"Customer acquisition and retention cost","$/customer",null,null,null,null,null,{"$f":"IFERROR((Inputs_A_F!I34-Inputs_A_Dr!I34)/Inputs_A_Dr!I34,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!J34-Inputs_A_Dr!J34)/Inputs_A_Dr!J34,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!K34-Inputs_A_Dr!K34)/Inputs_A_Dr!K34,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!L34-Inputs_A_Dr!L34)/Inputs_A_Dr!L34,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!M34-Inputs_A_Dr!M34)/Inputs_A_Dr!M34,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!N34-Inputs_A_Dr!N34)/Inputs_A_Dr!N34,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!O34-Inputs_A_Dr!O34)/Inputs_A_Dr!O34,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!P34-Inputs_A_Dr!P34)/Inputs_A_Dr!P34,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!Q34-Inputs_A_Dr!Q34)/Inputs_A_Dr!Q34,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!R34-Inputs_A_Dr!R34)/Inputs_A_Dr!R34,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!S34-Inputs_A_Dr!S34)/Inputs_A_Dr!S34,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!T34-Inputs_A_Dr!T34)/Inputs_A_Dr!T34,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!U34-Inputs_A_Dr!U34)/Inputs_A_Dr!U34,Zero)","v":0}]
[null,null,"Date",null,null,null,null,null,{"$f":"IFERROR((Inputs_A_F!I35-Inputs_A_Dr!I35)/Inputs_A_Dr!I35,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!J35-Inputs_A_Dr!J35)/Inputs_A_Dr!J35,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!K35-Inputs_A_Dr!K35)/Inputs_A_Dr!K35,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!L35-Inputs_A_Dr!L35)/Inputs_A_Dr!L35,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!M35-Inputs_A_Dr!M35)/Inputs_A_Dr!M35,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!N35-Inputs_A_Dr!N35)/Inputs_A_Dr!N35,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!O35-Inputs_A_Dr!O35)/Inputs_A_Dr!O35,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!P35-Inputs_A_Dr!P35)/Inputs_A_Dr!P35,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!Q35-Inputs_A_Dr!Q35)/Inputs_A_Dr!Q35,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!R35-Inputs_A_Dr!R35)/Inputs_A_Dr!R35,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!S35-Inputs_A_Dr!S35)/Inputs_A_Dr!S35,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!T35-Inputs_A_Dr!T35)/Inputs_A_Dr!T35,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!U35-Inputs_A_Dr!U35)/Inputs_A_Dr!U35,Zero)","v":0}]
[null,null,"Difference Check",null,null,null,null,null,null,{"$f":"IF(ABS(J34)>InputTol,One,Zero)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(ABS(J35)>InputTol,One,Zero)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Difference Check Total",null,null,null,null,null,{"$f":"SUM(J36:U37)","v":0}]
[]
[]
[]
[{"$f":"MAX(A$2:OFFSET($A42,-One,0))+Sbsxn","v":1602.02},"Solar"]
[]
[null,"Feed-in tariff (FiT)","$/customer",null,null,null,null,null,{"$f":"IFERROR((Inputs_A_F!I44-Inputs_A_Dr!I44)/Inputs_A_Dr!I44,Zero)","v":-1.9513018425071142E-2},{"$f":"IFERROR((Inputs_A_F!J44-Inputs_A_Dr!J44)/Inputs_A_Dr!J44,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!K44-Inputs_A_Dr!K44)/Inputs_A_Dr!K44,Zero)","v":-1.9513018425071142E-2},{"$f":"IFERROR((Inputs_A_F!L44-Inputs_A_Dr!L44)/Inputs_A_Dr!L44,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!M44-Inputs_A_Dr!M44)/Inputs_A_Dr!M44,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!N44-Inputs_A_Dr!N44)/Inputs_A_Dr!N44,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!O44-Inputs_A_Dr!O44)/Inputs_A_Dr!O44,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!P44-Inputs_A_Dr!P44)/Inputs_A_Dr!P44,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!Q44-Inputs_A_Dr!Q44)/Inputs_A_Dr!Q44,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!R44-Inputs_A_Dr!R44)/Inputs_A_Dr!R44,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!S44-Inputs_A_Dr!S44)/Inputs_A_Dr!S44,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!T44-Inputs_A_Dr!T44)/Inputs_A_Dr!T44,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!U44-Inputs_A_Dr!U44)/Inputs_A_Dr!U44,Zero)","v":0}]
[null,null,"Date",null,null,null,null,null,{"$f":"IFERROR((Inputs_A_F!I45-Inputs_A_Dr!I45)/Inputs_A_Dr!I45,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!J45-Inputs_A_Dr!J45)/Inputs_A_Dr!J45,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!K45-Inputs_A_Dr!K45)/Inputs_A_Dr!K45,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!L45-Inputs_A_Dr!L45)/Inputs_A_Dr!L45,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!M45-Inputs_A_Dr!M45)/Inputs_A_Dr!M45,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!N45-Inputs_A_Dr!N45)/Inputs_A_Dr!N45,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!O45-Inputs_A_Dr!O45)/Inputs_A_Dr!O45,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!P45-Inputs_A_Dr!P45)/Inputs_A_Dr!P45,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!Q45-Inputs_A_Dr!Q45)/Inputs_A_Dr!Q45,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!R45-Inputs_A_Dr!R45)/Inputs_A_Dr!R45,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!S45-Inputs_A_Dr!S45)/Inputs_A_Dr!S45,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!T45-Inputs_A_Dr!T45)/Inputs_A_Dr!T45,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!U45-Inputs_A_Dr!U45)/Inputs_A_Dr!U45,Zero)","v":0}]
[null,null,"Difference Check",null,null,null,null,null,null,{"$f":"IF(ABS(J44)>InputTol,One,Zero)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(ABS(J45)>InputTol,One,Zero)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Difference Check Total",null,null,null,null,null,{"$f":"SUM(J46:U47)","v":0}]
[]
[]
[]
[{"$f":"MAX(A$2:OFFSET($A52,-One,0))+Sbsxn","v":1602.03},"Ancillary"]
[]
[null,"ESC licence fees","$/customer",null,null,null,null,null,{"$f":"IFERROR((Inputs_A_F!I54-Inputs_A_Dr!I54)/Inputs_A_Dr!I54,Zero)","v":0.78134475777011447},{"$f":"IFERROR((Inputs_A_F!J54-Inputs_A_Dr!J54)/Inputs_A_Dr!J54,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!K54-Inputs_A_Dr!K54)/Inputs_A_Dr!K54,Zero)","v":0.78134475777011447},{"$f":"IFERROR((Inputs_A_F!L54-Inputs_A_Dr!L54)/Inputs_A_Dr!L54,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!M54-Inputs_A_Dr!M54)/Inputs_A_Dr!M54,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!N54-Inputs_A_Dr!N54)/Inputs_A_Dr!N54,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!O54-Inputs_A_Dr!O54)/Inputs_A_Dr!O54,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!P54-Inputs_A_Dr!P54)/Inputs_A_Dr!P54,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!Q54-Inputs_A_Dr!Q54)/Inputs_A_Dr!Q54,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!R54-Inputs_A_Dr!R54)/Inputs_A_Dr!R54,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!S54-Inputs_A_Dr!S54)/Inputs_A_Dr!S54,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!T54-Inputs_A_Dr!T54)/Inputs_A_Dr!T54,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!U54-Inputs_A_Dr!U54)/Inputs_A_Dr!U54,Zero)","v":0}]
[null,null,"Date",null,null,null,null,null,{"$f":"IFERROR((Inputs_A_F!I55-Inputs_A_Dr!I55)/Inputs_A_Dr!I55,Zero)","v":8.5049864852269549E-3},{"$f":"IFERROR((Inputs_A_F!J55-Inputs_A_Dr!J55)/Inputs_A_Dr!J55,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!K55-Inputs_A_Dr!K55)/Inputs_A_Dr!K55,Zero)","v":8.5049864852269549E-3},{"$f":"IFERROR((Inputs_A_F!L55-Inputs_A_Dr!L55)/Inputs_A_Dr!L55,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!M55-Inputs_A_Dr!M55)/Inputs_A_Dr!M55,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!N55-Inputs_A_Dr!N55)/Inputs_A_Dr!N55,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!O55-Inputs_A_Dr!O55)/Inputs_A_Dr!O55,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!P55-Inputs_A_Dr!P55)/Inputs_A_Dr!P55,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!Q55-Inputs_A_Dr!Q55)/Inputs_A_Dr!Q55,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!R55-Inputs_A_Dr!R55)/Inputs_A_Dr!R55,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!S55-Inputs_A_Dr!S55)/Inputs_A_Dr!S55,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!T55-Inputs_A_Dr!T55)/Inputs_A_Dr!T55,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!U55-Inputs_A_Dr!U55)/Inputs_A_Dr!U55,Zero)","v":0}]
[null,null,"Difference Check",null,null,null,null,null,null,{"$f":"IF(ABS(J54)>InputTol,One,Zero)","v":0},{"$f":"IF(ABS(K54)>InputTol,One,Zero)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(ABS(J55)>InputTol,One,Zero)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Difference Check Total",null,null,null,null,null,{"$f":"SUM(J56:U57)","v":0}]
[]
[]
[]
[null,"Reliability and emergency reserve trader (RERT)","$/customer",null,null,null,null,null,{"$f":"IFERROR((Inputs_A_F!I62-Inputs_A_Dr!I62)/Inputs_A_Dr!I62,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!J62-Inputs_A_Dr!J62)/Inputs_A_Dr!J62,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!K62-Inputs_A_Dr!K62)/Inputs_A_Dr!K62,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!L62-Inputs_A_Dr!L62)/Inputs_A_Dr!L62,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!M62-Inputs_A_Dr!M62)/Inputs_A_Dr!M62,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!N62-Inputs_A_Dr!N62)/Inputs_A_Dr!N62,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!O62-Inputs_A_Dr!O62)/Inputs_A_Dr!O62,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!P62-Inputs_A_Dr!P62)/Inputs_A_Dr!P62,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!Q62-Inputs_A_Dr!Q62)/Inputs_A_Dr!Q62,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!R62-Inputs_A_Dr!R62)/Inputs_A_Dr!R62,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!S62-Inputs_A_Dr!S62)/Inputs_A_Dr!S62,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!T62-Inputs_A_Dr!T62)/Inputs_A_Dr!T62,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!U62-Inputs_A_Dr!U62)/Inputs_A_Dr!U62,Zero)","v":0}]
[null,null,"Date",null,null,null,null,null,{"$f":"IFERROR((Inputs_A_F!I63-Inputs_A_Dr!I63)/Inputs_A_Dr!I63,Zero)","v":-2.0663528871541731E-3},{"$f":"IFERROR((Inputs_A_F!J63-Inputs_A_Dr!J63)/Inputs_A_Dr!J63,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!K63-Inputs_A_Dr!K63)/Inputs_A_Dr!K63,Zero)","v":-2.0663528871541731E-3},{"$f":"IFERROR((Inputs_A_F!L63-Inputs_A_Dr!L63)/Inputs_A_Dr!L63,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!M63-Inputs_A_Dr!M63)/Inputs_A_Dr!M63,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!N63-Inputs_A_Dr!N63)/Inputs_A_Dr!N63,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!O63-Inputs_A_Dr!O63)/Inputs_A_Dr!O63,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!P63-Inputs_A_Dr!P63)/Inputs_A_Dr!P63,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!Q63-Inputs_A_Dr!Q63)/Inputs_A_Dr!Q63,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!R63-Inputs_A_Dr!R63)/Inputs_A_Dr!R63,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!S63-Inputs_A_Dr!S63)/Inputs_A_Dr!S63,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!T63-Inputs_A_Dr!T63)/Inputs_A_Dr!T63,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!U63-Inputs_A_Dr!U63)/Inputs_A_Dr!U63,Zero)","v":0}]
[null,null,"Difference Check",null,null,null,null,null,null,{"$f":"IF(ABS(J62)>InputTol,One,Zero)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(ABS(J63)>InputTol,One,Zero)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Difference Check Total",null,null,null,null,null,{"$f":"SUM(J64:U65)","v":0}]
[]
[]
[]
[null,"Electricity consumer advocacy panel","$/customer/week",null,null,null,null,null,{"$f":"IFERROR((Inputs_A_F!I70-Inputs_A_Dr!I70)/Inputs_A_Dr!I70,Zero)","v":9.8477157360406131E-2},{"$f":"IFERROR((Inputs_A_F!J70-Inputs_A_Dr!J70)/Inputs_A_Dr!J70,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!K70-Inputs_A_Dr!K70)/Inputs_A_Dr!K70,Zero)","v":9.8477157360406131E-2},{"$f":"IFERROR((Inputs_A_F!L70-Inputs_A_Dr!L70)/Inputs_A_Dr!L70,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!M70-Inputs_A_Dr!M70)/Inputs_A_Dr!M70,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!N70-Inputs_A_Dr!N70)/Inputs_A_Dr!N70,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!O70-Inputs_A_Dr!O70)/Inputs_A_Dr!O70,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!P70-Inputs_A_Dr!P70)/Inputs_A_Dr!P70,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!Q70-Inputs_A_Dr!Q70)/Inputs_A_Dr!Q70,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!R70-Inputs_A_Dr!R70)/Inputs_A_Dr!R70,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!S70-Inputs_A_Dr!S70)/Inputs_A_Dr!S70,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!T70-Inputs_A_Dr!T70)/Inputs_A_Dr!T70,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!U70-Inputs_A_Dr!U70)/Inputs_A_Dr!U70,Zero)","v":0}]
[null,null,"Date",null,null,null,null,null,{"$f":"IFERROR((Inputs_A_F!I71-Inputs_A_Dr!I71)/Inputs_A_Dr!I71,Zero)","v":8.4332617083708785E-3},{"$f":"IFERROR((Inputs_A_F!J71-Inputs_A_Dr!J71)/Inputs_A_Dr!J71,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!K71-Inputs_A_Dr!K71)/Inputs_A_Dr!K71,Zero)","v":8.4332617083708785E-3},{"$f":"IFERROR((Inputs_A_F!L71-Inputs_A_Dr!L71)/Inputs_A_Dr!L71,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!M71-Inputs_A_Dr!M71)/Inputs_A_Dr!M71,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!N71-Inputs_A_Dr!N71)/Inputs_A_Dr!N71,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!O71-Inputs_A_Dr!O71)/Inputs_A_Dr!O71,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!P71-Inputs_A_Dr!P71)/Inputs_A_Dr!P71,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!Q71-Inputs_A_Dr!Q71)/Inputs_A_Dr!Q71,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!R71-Inputs_A_Dr!R71)/Inputs_A_Dr!R71,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!S71-Inputs_A_Dr!S71)/Inputs_A_Dr!S71,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!T71-Inputs_A_Dr!T71)/Inputs_A_Dr!T71,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!U71-Inputs_A_Dr!U71)/Inputs_A_Dr!U71,Zero)","v":0}]
[null,null,"Difference Check",null,null,null,null,null,null,{"$f":"IF(ABS(J70)>InputTol,One,Zero)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(ABS(J71)>InputTol,One,Zero)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Difference Check Total",null,null,null,null,null,{"$f":"SUM(J72:U73)","v":0}]
[]
[null,"Check: Ancillary costs",null,null,null,null,null,null,{"$f":"SUM(I58,I66,I74)","v":0}]
[]
[{"$f":"MAX(A$2:OFFSET($A78,-One,0))+Sbsxn","v":1602.04},"Metering"]
[]
[null,{"$f":"Gen_A!$B$89","v":"Ausnet"},{"$f":"Gen_A!$A$89","v":1}]
[null,null,"$/customer",null,null,null,null,null,{"$f":"IFERROR((Inputs_A_F!I81-Inputs_A_Dr!I81)/Inputs_A_Dr!I81,Zero)","v":-0.11072664359861589},{"$f":"IFERROR((Inputs_A_F!J81-Inputs_A_Dr!J81)/Inputs_A_Dr!J81,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!K81-Inputs_A_Dr!K81)/Inputs_A_Dr!K81,Zero)","v":-0.11072664359861589},{"$f":"IFERROR((Inputs_A_F!L81-Inputs_A_Dr!L81)/Inputs_A_Dr!L81,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!M81-Inputs_A_Dr!M81)/Inputs_A_Dr!M81,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!N81-Inputs_A_Dr!N81)/Inputs_A_Dr!N81,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!O81-Inputs_A_Dr!O81)/Inputs_A_Dr!O81,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!P81-Inputs_A_Dr!P81)/Inputs_A_Dr!P81,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!Q81-Inputs_A_Dr!Q81)/Inputs_A_Dr!Q81,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!R81-Inputs_A_Dr!R81)/Inputs_A_Dr!R81,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!S81-Inputs_A_Dr!S81)/Inputs_A_Dr!S81,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!T81-Inputs_A_Dr!T81)/Inputs_A_Dr!T81,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!U81-Inputs_A_Dr!U81)/Inputs_A_Dr!U81,Zero)","v":0}]
[null,null,"Date",null,null,null,null,null,{"$f":"IFERROR((Inputs_A_F!I82-Inputs_A_Dr!I82)/Inputs_A_Dr!I82,Zero)","v":8.397561256183135E-3},{"$f":"IFERROR((Inputs_A_F!J82-Inputs_A_Dr!J82)/Inputs_A_Dr!J82,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!K82-Inputs_A_Dr!K82)/Inputs_A_Dr!K82,Zero)","v":8.397561256183135E-3},{"$f":"IFERROR((Inputs_A_F!L82-Inputs_A_Dr!L82)/Inputs_A_Dr!L82,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!M82-Inputs_A_Dr!M82)/Inputs_A_Dr!M82,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!N82-Inputs_A_Dr!N82)/Inputs_A_Dr!N82,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!O82-Inputs_A_Dr!O82)/Inputs_A_Dr!O82,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!P82-Inputs_A_Dr!P82)/Inputs_A_Dr!P82,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!Q82-Inputs_A_Dr!Q82)/Inputs_A_Dr!Q82,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!R82-Inputs_A_Dr!R82)/Inputs_A_Dr!R82,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!S82-Inputs_A_Dr!S82)/Inputs_A_Dr!S82,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!T82-Inputs_A_Dr!T82)/Inputs_A_Dr!T82,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!U82-Inputs_A_Dr!U82)/Inputs_A_Dr!U82,Zero)","v":0}]
[null,null,"Difference Check",null,null,null,null,null,null,{"$f":"IF(ABS(J81)>InputTol,One,Zero)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(ABS(J82)>InputTol,One,Zero)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Difference Check Total",null,null,null,null,null,{"$f":"SUM(J83:U84)","v":0}]
[]
[]
[]
[null,{"$f":"Gen_A!$B$90","v":"Citipower"},{"$f":"Gen_A!$A$90","v":2}]
[null,null,"$/customer",null,null,null,null,null,{"$f":"IFERROR((Inputs_A_F!I90-Inputs_A_Dr!I90)/Inputs_A_Dr!I90,Zero)","v":-2.3287671232876752E-2},{"$f":"IFERROR((Inputs_A_F!J90-Inputs_A_Dr!J90)/Inputs_A_Dr!J90,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!K90-Inputs_A_Dr!K90)/Inputs_A_Dr!K90,Zero)","v":-2.3287671232876752E-2},{"$f":"IFERROR((Inputs_A_F!L90-Inputs_A_Dr!L90)/Inputs_A_Dr!L90,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!M90-Inputs_A_Dr!M90)/Inputs_A_Dr!M90,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!N90-Inputs_A_Dr!N90)/Inputs_A_Dr!N90,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!O90-Inputs_A_Dr!O90)/Inputs_A_Dr!O90,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!P90-Inputs_A_Dr!P90)/Inputs_A_Dr!P90,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!Q90-Inputs_A_Dr!Q90)/Inputs_A_Dr!Q90,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!R90-Inputs_A_Dr!R90)/Inputs_A_Dr!R90,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!S90-Inputs_A_Dr!S90)/Inputs_A_Dr!S90,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!T90-Inputs_A_Dr!T90)/Inputs_A_Dr!T90,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!U90-Inputs_A_Dr!U90)/Inputs_A_Dr!U90,Zero)","v":0}]
[null,null,"Date",null,null,null,null,null,{"$f":"IFERROR((Inputs_A_F!I91-Inputs_A_Dr!I91)/Inputs_A_Dr!I91,Zero)","v":8.397561256183135E-3},{"$f":"IFERROR((Inputs_A_F!J91-Inputs_A_Dr!J91)/Inputs_A_Dr!J91,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!K91-Inputs_A_Dr!K91)/Inputs_A_Dr!K91,Zero)","v":8.397561256183135E-3},{"$f":"IFERROR((Inputs_A_F!L91-Inputs_A_Dr!L91)/Inputs_A_Dr!L91,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!M91-Inputs_A_Dr!M91)/Inputs_A_Dr!M91,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!N91-Inputs_A_Dr!N91)/Inputs_A_Dr!N91,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!O91-Inputs_A_Dr!O91)/Inputs_A_Dr!O91,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!P91-Inputs_A_Dr!P91)/Inputs_A_Dr!P91,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!Q91-Inputs_A_Dr!Q91)/Inputs_A_Dr!Q91,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!R91-Inputs_A_Dr!R91)/Inputs_A_Dr!R91,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!S91-Inputs_A_Dr!S91)/Inputs_A_Dr!S91,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!T91-Inputs_A_Dr!T91)/Inputs_A_Dr!T91,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!U91-Inputs_A_Dr!U91)/Inputs_A_Dr!U91,Zero)","v":0}]
[null,null,"Difference Check",null,null,null,null,null,null,{"$f":"IF(ABS(J90)>InputTol,One,Zero)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(ABS(J91)>InputTol,One,Zero)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Difference Check Total",null,null,null,null,null,{"$f":"SUM(J92:U93)","v":0}]
[]
[]
[]
[null,{"$f":"Gen_A!$B$91","v":"Jemena"},{"$f":"Gen_A!$A$91","v":3}]
[null,null,"$/customer",null,null,null,null,null,{"$f":"IFERROR((Inputs_A_F!I99-Inputs_A_Dr!I99)/Inputs_A_Dr!I99,Zero)","v":-2.5050100200401156E-3},{"$f":"IFERROR((Inputs_A_F!J99-Inputs_A_Dr!J99)/Inputs_A_Dr!J99,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!K99-Inputs_A_Dr!K99)/Inputs_A_Dr!K99,Zero)","v":-2.5050100200401156E-3},{"$f":"IFERROR((Inputs_A_F!L99-Inputs_A_Dr!L99)/Inputs_A_Dr!L99,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!M99-Inputs_A_Dr!M99)/Inputs_A_Dr!M99,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!N99-Inputs_A_Dr!N99)/Inputs_A_Dr!N99,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!O99-Inputs_A_Dr!O99)/Inputs_A_Dr!O99,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!P99-Inputs_A_Dr!P99)/Inputs_A_Dr!P99,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!Q99-Inputs_A_Dr!Q99)/Inputs_A_Dr!Q99,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!R99-Inputs_A_Dr!R99)/Inputs_A_Dr!R99,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!S99-Inputs_A_Dr!S99)/Inputs_A_Dr!S99,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!T99-Inputs_A_Dr!T99)/Inputs_A_Dr!T99,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!U99-Inputs_A_Dr!U99)/Inputs_A_Dr!U99,Zero)","v":0}]
[null,null,"Date",null,null,null,null,null,{"$f":"IFERROR((Inputs_A_F!I100-Inputs_A_Dr!I100)/Inputs_A_Dr!I100,Zero)","v":8.397561256183135E-3},{"$f":"IFERROR((Inputs_A_F!J100-Inputs_A_Dr!J100)/Inputs_A_Dr!J100,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!K100-Inputs_A_Dr!K100)/Inputs_A_Dr!K100,Zero)","v":8.397561256183135E-3},{"$f":"IFERROR((Inputs_A_F!L100-Inputs_A_Dr!L100)/Inputs_A_Dr!L100,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!M100-Inputs_A_Dr!M100)/Inputs_A_Dr!M100,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!N100-Inputs_A_Dr!N100)/Inputs_A_Dr!N100,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!O100-Inputs_A_Dr!O100)/Inputs_A_Dr!O100,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!P100-Inputs_A_Dr!P100)/Inputs_A_Dr!P100,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!Q100-Inputs_A_Dr!Q100)/Inputs_A_Dr!Q100,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!R100-Inputs_A_Dr!R100)/Inputs_A_Dr!R100,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!S100-Inputs_A_Dr!S100)/Inputs_A_Dr!S100,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!T100-Inputs_A_Dr!T100)/Inputs_A_Dr!T100,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!U100-Inputs_A_Dr!U100)/Inputs_A_Dr!U100,Zero)","v":0}]
[null,null,"Difference Check",null,null,null,null,null,null,{"$f":"IF(ABS(J99)>InputTol,One,Zero)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(ABS(J100)>InputTol,One,Zero)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Difference Check Total",null,null,null,null,null,{"$f":"SUM(J101:U102)","v":0}]
[]
[]
[]
[null,{"$f":"Gen_A!$B$92","v":"Powercor"},{"$f":"Gen_A!$A$92","v":4}]
[null,null,"$/customer",null,null,null,null,null,{"$f":"IFERROR((Inputs_A_F!I108-Inputs_A_Dr!I108)/Inputs_A_Dr!I108,Zero)","v":-7.8082191780821958E-2},{"$f":"IFERROR((Inputs_A_F!J108-Inputs_A_Dr!J108)/Inputs_A_Dr!J108,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!K108-Inputs_A_Dr!K108)/Inputs_A_Dr!K108,Zero)","v":-7.8082191780821958E-2},{"$f":"IFERROR((Inputs_A_F!L108-Inputs_A_Dr!L108)/Inputs_A_Dr!L108,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!M108-Inputs_A_Dr!M108)/Inputs_A_Dr!M108,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!N108-Inputs_A_Dr!N108)/Inputs_A_Dr!N108,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!O108-Inputs_A_Dr!O108)/Inputs_A_Dr!O108,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!P108-Inputs_A_Dr!P108)/Inputs_A_Dr!P108,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!Q108-Inputs_A_Dr!Q108)/Inputs_A_Dr!Q108,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!R108-Inputs_A_Dr!R108)/Inputs_A_Dr!R108,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!S108-Inputs_A_Dr!S108)/Inputs_A_Dr!S108,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!T108-Inputs_A_Dr!T108)/Inputs_A_Dr!T108,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!U108-Inputs_A_Dr!U108)/Inputs_A_Dr!U108,Zero)","v":0}]
[null,null,"Date",null,null,null,null,null,{"$f":"IFERROR((Inputs_A_F!I109-Inputs_A_Dr!I109)/Inputs_A_Dr!I109,Zero)","v":8.397561256183135E-3},{"$f":"IFERROR((Inputs_A_F!J109-Inputs_A_Dr!J109)/Inputs_A_Dr!J109,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!K109-Inputs_A_Dr!K109)/Inputs_A_Dr!K109,Zero)","v":8.397561256183135E-3},{"$f":"IFERROR((Inputs_A_F!L109-Inputs_A_Dr!L109)/Inputs_A_Dr!L109,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!M109-Inputs_A_Dr!M109)/Inputs_A_Dr!M109,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!N109-Inputs_A_Dr!N109)/Inputs_A_Dr!N109,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!O109-Inputs_A_Dr!O109)/Inputs_A_Dr!O109,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!P109-Inputs_A_Dr!P109)/Inputs_A_Dr!P109,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!Q109-Inputs_A_Dr!Q109)/Inputs_A_Dr!Q109,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!R109-Inputs_A_Dr!R109)/Inputs_A_Dr!R109,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!S109-Inputs_A_Dr!S109)/Inputs_A_Dr!S109,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!T109-Inputs_A_Dr!T109)/Inputs_A_Dr!T109,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!U109-Inputs_A_Dr!U109)/Inputs_A_Dr!U109,Zero)","v":0}]
[null,null,"Difference Check",null,null,null,null,null,null,{"$f":"IF(ABS(J108)>InputTol,One,Zero)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(ABS(J109)>InputTol,One,Zero)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Difference Check Total",null,null,null,null,null,{"$f":"SUM(J110:U111)","v":0}]
[]
[]
[]
[null,{"$f":"Gen_A!$B$93","v":"United Energy"},{"$f":"Gen_A!$A$93","v":5}]
[null,null,"$/customer",null,null,null,null,null,{"$f":"IFERROR((Inputs_A_F!I117-Inputs_A_Dr!I117)/Inputs_A_Dr!I117,Zero)","v":-4.8596491228070228E-2},{"$f":"IFERROR((Inputs_A_F!J117-Inputs_A_Dr!J117)/Inputs_A_Dr!J117,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!K117-Inputs_A_Dr!K117)/Inputs_A_Dr!K117,Zero)","v":-4.8596491228070228E-2},{"$f":"IFERROR((Inputs_A_F!L117-Inputs_A_Dr!L117)/Inputs_A_Dr!L117,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!M117-Inputs_A_Dr!M117)/Inputs_A_Dr!M117,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!N117-Inputs_A_Dr!N117)/Inputs_A_Dr!N117,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!O117-Inputs_A_Dr!O117)/Inputs_A_Dr!O117,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!P117-Inputs_A_Dr!P117)/Inputs_A_Dr!P117,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!Q117-Inputs_A_Dr!Q117)/Inputs_A_Dr!Q117,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!R117-Inputs_A_Dr!R117)/Inputs_A_Dr!R117,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!S117-Inputs_A_Dr!S117)/Inputs_A_Dr!S117,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!T117-Inputs_A_Dr!T117)/Inputs_A_Dr!T117,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!U117-Inputs_A_Dr!U117)/Inputs_A_Dr!U117,Zero)","v":0}]
[null,null,"Date",null,null,null,null,null,{"$f":"IFERROR((Inputs_A_F!I118-Inputs_A_Dr!I118)/Inputs_A_Dr!I118,Zero)","v":8.397561256183135E-3},{"$f":"IFERROR((Inputs_A_F!J118-Inputs_A_Dr!J118)/Inputs_A_Dr!J118,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!K118-Inputs_A_Dr!K118)/Inputs_A_Dr!K118,Zero)","v":8.397561256183135E-3},{"$f":"IFERROR((Inputs_A_F!L118-Inputs_A_Dr!L118)/Inputs_A_Dr!L118,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!M118-Inputs_A_Dr!M118)/Inputs_A_Dr!M118,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!N118-Inputs_A_Dr!N118)/Inputs_A_Dr!N118,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!O118-Inputs_A_Dr!O118)/Inputs_A_Dr!O118,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!P118-Inputs_A_Dr!P118)/Inputs_A_Dr!P118,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!Q118-Inputs_A_Dr!Q118)/Inputs_A_Dr!Q118,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!R118-Inputs_A_Dr!R118)/Inputs_A_Dr!R118,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!S118-Inputs_A_Dr!S118)/Inputs_A_Dr!S118,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!T118-Inputs_A_Dr!T118)/Inputs_A_Dr!T118,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!U118-Inputs_A_Dr!U118)/Inputs_A_Dr!U118,Zero)","v":0}]
[null,null,"Difference Check",null,null,null,null,null,null,{"$f":"IF(ABS(J117)>InputTol,One,Zero)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(ABS(J118)>InputTol,One,Zero)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Difference Check Total",null,null,null,null,null,{"$f":"SUM(J119:U120)","v":0}]
[]
[null,"Check: Metering costs",null,null,null,null,null,null,{"$f":"SUM(I85,I94,I103,I112,I121)","v":0}]
[]
[{"$f":"MAX(A$2:OFFSET($A125,-One,0))+Sbsxn","v":1602.05},"Network supply charge - Residential"]
[]
[null,{"$f":"Gen_A!$B$89","v":"Ausnet"},{"$f":"Gen_A!$A$89","v":1}]
[null,null,"$/customer",null,null,null,null,null,{"$f":"IFERROR((Inputs_A_F!I128-Inputs_A_Dr!I128)/Inputs_A_Dr!I128,Zero)","v":-2.4793388429752067E-2},{"$f":"IFERROR((Inputs_A_F!J128-Inputs_A_Dr!J128)/Inputs_A_Dr!J128,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!K128-Inputs_A_Dr!K128)/Inputs_A_Dr!K128,Zero)","v":-2.4793388429752067E-2},{"$f":"IFERROR((Inputs_A_F!L128-Inputs_A_Dr!L128)/Inputs_A_Dr!L128,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!M128-Inputs_A_Dr!M128)/Inputs_A_Dr!M128,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!N128-Inputs_A_Dr!N128)/Inputs_A_Dr!N128,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!O128-Inputs_A_Dr!O128)/Inputs_A_Dr!O128,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!P128-Inputs_A_Dr!P128)/Inputs_A_Dr!P128,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!Q128-Inputs_A_Dr!Q128)/Inputs_A_Dr!Q128,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!R128-Inputs_A_Dr!R128)/Inputs_A_Dr!R128,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!S128-Inputs_A_Dr!S128)/Inputs_A_Dr!S128,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!T128-Inputs_A_Dr!T128)/Inputs_A_Dr!T128,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!U128-Inputs_A_Dr!U128)/Inputs_A_Dr!U128,Zero)","v":0}]
[null,null,"Date",null,null,null,null,null,{"$f":"IFERROR((Inputs_A_F!I129-Inputs_A_Dr!I129)/Inputs_A_Dr!I129,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!J129-Inputs_A_Dr!J129)/Inputs_A_Dr!J129,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!K129-Inputs_A_Dr!K129)/Inputs_A_Dr!K129,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!L129-Inputs_A_Dr!L129)/Inputs_A_Dr!L129,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!M129-Inputs_A_Dr!M129)/Inputs_A_Dr!M129,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!N129-Inputs_A_Dr!N129)/Inputs_A_Dr!N129,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!O129-Inputs_A_Dr!O129)/Inputs_A_Dr!O129,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!P129-Inputs_A_Dr!P129)/Inputs_A_Dr!P129,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!Q129-Inputs_A_Dr!Q129)/Inputs_A_Dr!Q129,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!R129-Inputs_A_Dr!R129)/Inputs_A_Dr!R129,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!S129-Inputs_A_Dr!S129)/Inputs_A_Dr!S129,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!T129-Inputs_A_Dr!T129)/Inputs_A_Dr!T129,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!U129-Inputs_A_Dr!U129)/Inputs_A_Dr!U129,Zero)","v":0}]
[null,null,"Difference Check",null,null,null,null,null,null,{"$f":"IF(ABS(J128)>InputTol,One,Zero)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(ABS(J129)>InputTol,One,Zero)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Difference Check Total",null,null,null,null,null,{"$f":"SUM(J130:U131)","v":0}]
[]
[]
[]
[null,{"$f":"Gen_A!$B$90","v":"Citipower"},{"$f":"Gen_A!$A$90","v":2}]
[null,null,"$/customer",null,null,null,null,null,{"$f":"IFERROR((Inputs_A_F!I137-Inputs_A_Dr!I137)/Inputs_A_Dr!I137,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!J137-Inputs_A_Dr!J137)/Inputs_A_Dr!J137,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!K137-Inputs_A_Dr!K137)/Inputs_A_Dr!K137,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!L137-Inputs_A_Dr!L137)/Inputs_A_Dr!L137,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!M137-Inputs_A_Dr!M137)/Inputs_A_Dr!M137,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!N137-Inputs_A_Dr!N137)/Inputs_A_Dr!N137,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!O137-Inputs_A_Dr!O137)/Inputs_A_Dr!O137,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!P137-Inputs_A_Dr!P137)/Inputs_A_Dr!P137,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!Q137-Inputs_A_Dr!Q137)/Inputs_A_Dr!Q137,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!R137-Inputs_A_Dr!R137)/Inputs_A_Dr!R137,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!S137-Inputs_A_Dr!S137)/Inputs_A_Dr!S137,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!T137-Inputs_A_Dr!T137)/Inputs_A_Dr!T137,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!U137-Inputs_A_Dr!U137)/Inputs_A_Dr!U137,Zero)","v":0}]
[null,null,"Date",null,null,null,null,null,{"$f":"IFERROR((Inputs_A_F!I138-Inputs_A_Dr!I138)/Inputs_A_Dr!I138,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!J138-Inputs_A_Dr!J138)/Inputs_A_Dr!J138,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!K138-Inputs_A_Dr!K138)/Inputs_A_Dr!K138,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!L138-Inputs_A_Dr!L138)/Inputs_A_Dr!L138,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!M138-Inputs_A_Dr!M138)/Inputs_A_Dr!M138,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!N138-Inputs_A_Dr!N138)/Inputs_A_Dr!N138,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!O138-Inputs_A_Dr!O138)/Inputs_A_Dr!O138,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!P138-Inputs_A_Dr!P138)/Inputs_A_Dr!P138,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!Q138-Inputs_A_Dr!Q138)/Inputs_A_Dr!Q138,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!R138-Inputs_A_Dr!R138)/Inputs_A_Dr!R138,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!S138-Inputs_A_Dr!S138)/Inputs_A_Dr!S138,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!T138-Inputs_A_Dr!T138)/Inputs_A_Dr!T138,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!U138-Inputs_A_Dr!U138)/Inputs_A_Dr!U138,Zero)","v":0}]
[null,null,"Difference Check",null,null,null,null,null,null,{"$f":"IF(ABS(J137)>InputTol,One,Zero)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(ABS(J138)>InputTol,One,Zero)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Difference Check Total",null,null,null,null,null,{"$f":"SUM(J139:U140)","v":0}]
[]
[]
[]
[null,{"$f":"Gen_A!$B$91","v":"Jemena"},{"$f":"Gen_A!$A$91","v":3}]
[null,null,"$/customer",null,null,null,null,null,{"$f":"IFERROR((Inputs_A_F!I146-Inputs_A_Dr!I146)/Inputs_A_Dr!I146,Zero)","v":3.9186415376003267E-3},{"$f":"IFERROR((Inputs_A_F!J146-Inputs_A_Dr!J146)/Inputs_A_Dr!J146,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!K146-Inputs_A_Dr!K146)/Inputs_A_Dr!K146,Zero)","v":3.9186415376003267E-3},{"$f":"IFERROR((Inputs_A_F!L146-Inputs_A_Dr!L146)/Inputs_A_Dr!L146,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!M146-Inputs_A_Dr!M146)/Inputs_A_Dr!M146,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!N146-Inputs_A_Dr!N146)/Inputs_A_Dr!N146,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!O146-Inputs_A_Dr!O146)/Inputs_A_Dr!O146,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!P146-Inputs_A_Dr!P146)/Inputs_A_Dr!P146,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!Q146-Inputs_A_Dr!Q146)/Inputs_A_Dr!Q146,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!R146-Inputs_A_Dr!R146)/Inputs_A_Dr!R146,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!S146-Inputs_A_Dr!S146)/Inputs_A_Dr!S146,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!T146-Inputs_A_Dr!T146)/Inputs_A_Dr!T146,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!U146-Inputs_A_Dr!U146)/Inputs_A_Dr!U146,Zero)","v":0}]
[null,null,"Date",null,null,null,null,null,{"$f":"IFERROR((Inputs_A_F!I147-Inputs_A_Dr!I147)/Inputs_A_Dr!I147,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!J147-Inputs_A_Dr!J147)/Inputs_A_Dr!J147,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!K147-Inputs_A_Dr!K147)/Inputs_A_Dr!K147,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!L147-Inputs_A_Dr!L147)/Inputs_A_Dr!L147,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!M147-Inputs_A_Dr!M147)/Inputs_A_Dr!M147,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!N147-Inputs_A_Dr!N147)/Inputs_A_Dr!N147,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!O147-Inputs_A_Dr!O147)/Inputs_A_Dr!O147,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!P147-Inputs_A_Dr!P147)/Inputs_A_Dr!P147,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!Q147-Inputs_A_Dr!Q147)/Inputs_A_Dr!Q147,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!R147-Inputs_A_Dr!R147)/Inputs_A_Dr!R147,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!S147-Inputs_A_Dr!S147)/Inputs_A_Dr!S147,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!T147-Inputs_A_Dr!T147)/Inputs_A_Dr!T147,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!U147-Inputs_A_Dr!U147)/Inputs_A_Dr!U147,Zero)","v":0}]
[null,null,"Difference Check",null,null,null,null,null,null,{"$f":"IF(ABS(J146)>InputTol,One,Zero)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(ABS(J147)>InputTol,One,Zero)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Difference Check Total",null,null,null,null,null,{"$f":"SUM(J148:U149)","v":0}]
[]
[]
[]
[null,{"$f":"Gen_A!$B$92","v":"Powercor"},{"$f":"Gen_A!$A$92","v":4}]
[null,null,"$/customer",null,null,null,null,null,{"$f":"IFERROR((Inputs_A_F!I155-Inputs_A_Dr!I155)/Inputs_A_Dr!I155,Zero)","v":3.7037037037037035E-2},{"$f":"IFERROR((Inputs_A_F!J155-Inputs_A_Dr!J155)/Inputs_A_Dr!J155,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!K155-Inputs_A_Dr!K155)/Inputs_A_Dr!K155,Zero)","v":3.7037037037037035E-2},{"$f":"IFERROR((Inputs_A_F!L155-Inputs_A_Dr!L155)/Inputs_A_Dr!L155,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!M155-Inputs_A_Dr!M155)/Inputs_A_Dr!M155,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!N155-Inputs_A_Dr!N155)/Inputs_A_Dr!N155,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!O155-Inputs_A_Dr!O155)/Inputs_A_Dr!O155,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!P155-Inputs_A_Dr!P155)/Inputs_A_Dr!P155,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!Q155-Inputs_A_Dr!Q155)/Inputs_A_Dr!Q155,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!R155-Inputs_A_Dr!R155)/Inputs_A_Dr!R155,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!S155-Inputs_A_Dr!S155)/Inputs_A_Dr!S155,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!T155-Inputs_A_Dr!T155)/Inputs_A_Dr!T155,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!U155-Inputs_A_Dr!U155)/Inputs_A_Dr!U155,Zero)","v":0}]
[null,null,"Date",null,null,null,null,null,{"$f":"IFERROR((Inputs_A_F!I156-Inputs_A_Dr!I156)/Inputs_A_Dr!I156,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!J156-Inputs_A_Dr!J156)/Inputs_A_Dr!J156,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!K156-Inputs_A_Dr!K156)/Inputs_A_Dr!K156,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!L156-Inputs_A_Dr!L156)/Inputs_A_Dr!L156,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!M156-Inputs_A_Dr!M156)/Inputs_A_Dr!M156,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!N156-Inputs_A_Dr!N156)/Inputs_A_Dr!N156,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!O156-Inputs_A_Dr!O156)/Inputs_A_Dr!O156,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!P156-Inputs_A_Dr!P156)/Inputs_A_Dr!P156,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!Q156-Inputs_A_Dr!Q156)/Inputs_A_Dr!Q156,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!R156-Inputs_A_Dr!R156)/Inputs_A_Dr!R156,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!S156-Inputs_A_Dr!S156)/Inputs_A_Dr!S156,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!T156-Inputs_A_Dr!T156)/Inputs_A_Dr!T156,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!U156-Inputs_A_Dr!U156)/Inputs_A_Dr!U156,Zero)","v":0}]
[null,null,"Difference Check",null,null,null,null,null,null,{"$f":"IF(ABS(J155)>InputTol,One,Zero)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(ABS(J156)>InputTol,One,Zero)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Difference Check Total",null,null,null,null,null,{"$f":"SUM(J157:U158)","v":0}]
[]
[]
[]
[null,{"$f":"Gen_A!$B$93","v":"United Energy"},{"$f":"Gen_A!$A$93","v":5}]
[null,null,"$/customer",null,null,null,null,null,{"$f":"IFERROR((Inputs_A_F!I164-Inputs_A_Dr!I164)/Inputs_A_Dr!I164,Zero)","v":2.537668517049959E-2},{"$f":"IFERROR((Inputs_A_F!J164-Inputs_A_Dr!J164)/Inputs_A_Dr!J164,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!K164-Inputs_A_Dr!K164)/Inputs_A_Dr!K164,Zero)","v":2.537668517049959E-2},{"$f":"IFERROR((Inputs_A_F!L164-Inputs_A_Dr!L164)/Inputs_A_Dr!L164,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!M164-Inputs_A_Dr!M164)/Inputs_A_Dr!M164,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!N164-Inputs_A_Dr!N164)/Inputs_A_Dr!N164,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!O164-Inputs_A_Dr!O164)/Inputs_A_Dr!O164,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!P164-Inputs_A_Dr!P164)/Inputs_A_Dr!P164,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!Q164-Inputs_A_Dr!Q164)/Inputs_A_Dr!Q164,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!R164-Inputs_A_Dr!R164)/Inputs_A_Dr!R164,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!S164-Inputs_A_Dr!S164)/Inputs_A_Dr!S164,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!T164-Inputs_A_Dr!T164)/Inputs_A_Dr!T164,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!U164-Inputs_A_Dr!U164)/Inputs_A_Dr!U164,Zero)","v":0}]
[null,null,"Date",null,null,null,null,null,{"$f":"IFERROR((Inputs_A_F!I165-Inputs_A_Dr!I165)/Inputs_A_Dr!I165,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!J165-Inputs_A_Dr!J165)/Inputs_A_Dr!J165,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!K165-Inputs_A_Dr!K165)/Inputs_A_Dr!K165,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!L165-Inputs_A_Dr!L165)/Inputs_A_Dr!L165,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!M165-Inputs_A_Dr!M165)/Inputs_A_Dr!M165,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!N165-Inputs_A_Dr!N165)/Inputs_A_Dr!N165,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!O165-Inputs_A_Dr!O165)/Inputs_A_Dr!O165,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!P165-Inputs_A_Dr!P165)/Inputs_A_Dr!P165,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!Q165-Inputs_A_Dr!Q165)/Inputs_A_Dr!Q165,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!R165-Inputs_A_Dr!R165)/Inputs_A_Dr!R165,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!S165-Inputs_A_Dr!S165)/Inputs_A_Dr!S165,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!T165-Inputs_A_Dr!T165)/Inputs_A_Dr!T165,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!U165-Inputs_A_Dr!U165)/Inputs_A_Dr!U165,Zero)","v":0}]
[null,null,"Difference Check",null,null,null,null,null,null,{"$f":"IF(ABS(J164)>InputTol,One,Zero)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(ABS(J165)>InputTol,One,Zero)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Difference Check Total",null,null,null,null,null,{"$f":"SUM(J166:U167)","v":0}]
[]
[null,"Check: Network supply charge - residential",null,null,null,null,null,null,{"$f":"SUM(I132,I141,I150,I159,I168)","v":0}]
[]
[{"$f":"MAX(A$2:OFFSET($A172,-One,0))+Sbsxn","v":1602.06},"Network supply charge - Small Business"]
[]
[null,{"$f":"Gen_A!$B$89","v":"Ausnet"},{"$f":"Gen_A!$A$89","v":1}]
[null,null,"$/customer",null,null,null,null,null,{"$f":"IFERROR((Inputs_A_F!I175-Inputs_A_Dr!I175)/Inputs_A_Dr!I175,Zero)","v":-2.4793388429752067E-2},{"$f":"IFERROR((Inputs_A_F!J175-Inputs_A_Dr!J175)/Inputs_A_Dr!J175,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!K175-Inputs_A_Dr!K175)/Inputs_A_Dr!K175,Zero)","v":-2.4793388429752067E-2},{"$f":"IFERROR((Inputs_A_F!L175-Inputs_A_Dr!L175)/Inputs_A_Dr!L175,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!M175-Inputs_A_Dr!M175)/Inputs_A_Dr!M175,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!N175-Inputs_A_Dr!N175)/Inputs_A_Dr!N175,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!O175-Inputs_A_Dr!O175)/Inputs_A_Dr!O175,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!P175-Inputs_A_Dr!P175)/Inputs_A_Dr!P175,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!Q175-Inputs_A_Dr!Q175)/Inputs_A_Dr!Q175,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!R175-Inputs_A_Dr!R175)/Inputs_A_Dr!R175,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!S175-Inputs_A_Dr!S175)/Inputs_A_Dr!S175,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!T175-Inputs_A_Dr!T175)/Inputs_A_Dr!T175,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!U175-Inputs_A_Dr!U175)/Inputs_A_Dr!U175,Zero)","v":0}]
[null,null,"Date",null,null,null,null,null,{"$f":"IFERROR((Inputs_A_F!I176-Inputs_A_Dr!I176)/Inputs_A_Dr!I176,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!J176-Inputs_A_Dr!J176)/Inputs_A_Dr!J176,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!K176-Inputs_A_Dr!K176)/Inputs_A_Dr!K176,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!L176-Inputs_A_Dr!L176)/Inputs_A_Dr!L176,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!M176-Inputs_A_Dr!M176)/Inputs_A_Dr!M176,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!N176-Inputs_A_Dr!N176)/Inputs_A_Dr!N176,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!O176-Inputs_A_Dr!O176)/Inputs_A_Dr!O176,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!P176-Inputs_A_Dr!P176)/Inputs_A_Dr!P176,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!Q176-Inputs_A_Dr!Q176)/Inputs_A_Dr!Q176,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!R176-Inputs_A_Dr!R176)/Inputs_A_Dr!R176,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!S176-Inputs_A_Dr!S176)/Inputs_A_Dr!S176,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!T176-Inputs_A_Dr!T176)/Inputs_A_Dr!T176,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!U176-Inputs_A_Dr!U176)/Inputs_A_Dr!U176,Zero)","v":0}]
[null,null,"Difference Check",null,null,null,null,null,null,{"$f":"IF(ABS(J175)>InputTol,One,Zero)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(ABS(J176)>InputTol,One,Zero)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Difference Check Total",null,null,null,null,null,{"$f":"SUM(J177:U178)","v":0}]
[]
[]
[]
[null,{"$f":"Gen_A!$B$90","v":"Citipower"},{"$f":"Gen_A!$A$90","v":2}]
[null,null,"$/customer",null,null,null,null,null,{"$f":"IFERROR((Inputs_A_F!I184-Inputs_A_Dr!I184)/Inputs_A_Dr!I184,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!J184-Inputs_A_Dr!J184)/Inputs_A_Dr!J184,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!K184-Inputs_A_Dr!K184)/Inputs_A_Dr!K184,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!L184-Inputs_A_Dr!L184)/Inputs_A_Dr!L184,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!M184-Inputs_A_Dr!M184)/Inputs_A_Dr!M184,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!N184-Inputs_A_Dr!N184)/Inputs_A_Dr!N184,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!O184-Inputs_A_Dr!O184)/Inputs_A_Dr!O184,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!P184-Inputs_A_Dr!P184)/Inputs_A_Dr!P184,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!Q184-Inputs_A_Dr!Q184)/Inputs_A_Dr!Q184,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!R184-Inputs_A_Dr!R184)/Inputs_A_Dr!R184,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!S184-Inputs_A_Dr!S184)/Inputs_A_Dr!S184,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!T184-Inputs_A_Dr!T184)/Inputs_A_Dr!T184,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!U184-Inputs_A_Dr!U184)/Inputs_A_Dr!U184,Zero)","v":0}]
[null,null,"Date",null,null,null,null,null,{"$f":"IFERROR((Inputs_A_F!I185-Inputs_A_Dr!I185)/Inputs_A_Dr!I185,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!J185-Inputs_A_Dr!J185)/Inputs_A_Dr!J185,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!K185-Inputs_A_Dr!K185)/Inputs_A_Dr!K185,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!L185-Inputs_A_Dr!L185)/Inputs_A_Dr!L185,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!M185-Inputs_A_Dr!M185)/Inputs_A_Dr!M185,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!N185-Inputs_A_Dr!N185)/Inputs_A_Dr!N185,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!O185-Inputs_A_Dr!O185)/Inputs_A_Dr!O185,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!P185-Inputs_A_Dr!P185)/Inputs_A_Dr!P185,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!Q185-Inputs_A_Dr!Q185)/Inputs_A_Dr!Q185,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!R185-Inputs_A_Dr!R185)/Inputs_A_Dr!R185,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!S185-Inputs_A_Dr!S185)/Inputs_A_Dr!S185,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!T185-Inputs_A_Dr!T185)/Inputs_A_Dr!T185,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!U185-Inputs_A_Dr!U185)/Inputs_A_Dr!U185,Zero)","v":0}]
[null,null,"Difference Check",null,null,null,null,null,null,{"$f":"IF(ABS(J184)>InputTol,One,Zero)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(ABS(J185)>InputTol,One,Zero)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Difference Check Total",null,null,null,null,null,{"$f":"SUM(J186:U187)","v":0}]
[]
[]
[]
[null,{"$f":"Gen_A!$B$91","v":"Jemena"},{"$f":"Gen_A!$A$91","v":3}]
[null,null,"$/customer",null,null,null,null,null,{"$f":"IFERROR((Inputs_A_F!I193-Inputs_A_Dr!I193)/Inputs_A_Dr!I193,Zero)","v":-0.1487647913639194},{"$f":"IFERROR((Inputs_A_F!J193-Inputs_A_Dr!J193)/Inputs_A_Dr!J193,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!K193-Inputs_A_Dr!K193)/Inputs_A_Dr!K193,Zero)","v":-0.1487647913639194},{"$f":"IFERROR((Inputs_A_F!L193-Inputs_A_Dr!L193)/Inputs_A_Dr!L193,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!M193-Inputs_A_Dr!M193)/Inputs_A_Dr!M193,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!N193-Inputs_A_Dr!N193)/Inputs_A_Dr!N193,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!O193-Inputs_A_Dr!O193)/Inputs_A_Dr!O193,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!P193-Inputs_A_Dr!P193)/Inputs_A_Dr!P193,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!Q193-Inputs_A_Dr!Q193)/Inputs_A_Dr!Q193,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!R193-Inputs_A_Dr!R193)/Inputs_A_Dr!R193,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!S193-Inputs_A_Dr!S193)/Inputs_A_Dr!S193,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!T193-Inputs_A_Dr!T193)/Inputs_A_Dr!T193,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!U193-Inputs_A_Dr!U193)/Inputs_A_Dr!U193,Zero)","v":0}]
[null,null,"Date",null,null,null,null,null,{"$f":"IFERROR((Inputs_A_F!I194-Inputs_A_Dr!I194)/Inputs_A_Dr!I194,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!J194-Inputs_A_Dr!J194)/Inputs_A_Dr!J194,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!K194-Inputs_A_Dr!K194)/Inputs_A_Dr!K194,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!L194-Inputs_A_Dr!L194)/Inputs_A_Dr!L194,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!M194-Inputs_A_Dr!M194)/Inputs_A_Dr!M194,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!N194-Inputs_A_Dr!N194)/Inputs_A_Dr!N194,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!O194-Inputs_A_Dr!O194)/Inputs_A_Dr!O194,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!P194-Inputs_A_Dr!P194)/Inputs_A_Dr!P194,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!Q194-Inputs_A_Dr!Q194)/Inputs_A_Dr!Q194,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!R194-Inputs_A_Dr!R194)/Inputs_A_Dr!R194,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!S194-Inputs_A_Dr!S194)/Inputs_A_Dr!S194,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!T194-Inputs_A_Dr!T194)/Inputs_A_Dr!T194,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!U194-Inputs_A_Dr!U194)/Inputs_A_Dr!U194,Zero)","v":0}]
[null,null,"Difference Check",null,null,null,null,null,null,{"$f":"IF(ABS(J193)>InputTol,One,Zero)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(ABS(J194)>InputTol,One,Zero)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Difference Check Total",null,null,null,null,null,{"$f":"SUM(J195:U196)","v":0}]
[]
[]
[]
[null,{"$f":"Gen_A!$B$92","v":"Powercor"},{"$f":"Gen_A!$A$92","v":4}]
[null,null,"$/customer",null,null,null,null,null,{"$f":"IFERROR((Inputs_A_F!I202-Inputs_A_Dr!I202)/Inputs_A_Dr!I202,Zero)","v":2.8571428571428571E-2},{"$f":"IFERROR((Inputs_A_F!J202-Inputs_A_Dr!J202)/Inputs_A_Dr!J202,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!K202-Inputs_A_Dr!K202)/Inputs_A_Dr!K202,Zero)","v":2.8571428571428571E-2},{"$f":"IFERROR((Inputs_A_F!L202-Inputs_A_Dr!L202)/Inputs_A_Dr!L202,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!M202-Inputs_A_Dr!M202)/Inputs_A_Dr!M202,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!N202-Inputs_A_Dr!N202)/Inputs_A_Dr!N202,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!O202-Inputs_A_Dr!O202)/Inputs_A_Dr!O202,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!P202-Inputs_A_Dr!P202)/Inputs_A_Dr!P202,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!Q202-Inputs_A_Dr!Q202)/Inputs_A_Dr!Q202,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!R202-Inputs_A_Dr!R202)/Inputs_A_Dr!R202,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!S202-Inputs_A_Dr!S202)/Inputs_A_Dr!S202,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!T202-Inputs_A_Dr!T202)/Inputs_A_Dr!T202,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!U202-Inputs_A_Dr!U202)/Inputs_A_Dr!U202,Zero)","v":0}]
[null,null,"Date",null,null,null,null,null,{"$f":"IFERROR((Inputs_A_F!I203-Inputs_A_Dr!I203)/Inputs_A_Dr!I203,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!J203-Inputs_A_Dr!J203)/Inputs_A_Dr!J203,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!K203-Inputs_A_Dr!K203)/Inputs_A_Dr!K203,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!L203-Inputs_A_Dr!L203)/Inputs_A_Dr!L203,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!M203-Inputs_A_Dr!M203)/Inputs_A_Dr!M203,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!N203-Inputs_A_Dr!N203)/Inputs_A_Dr!N203,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!O203-Inputs_A_Dr!O203)/Inputs_A_Dr!O203,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!P203-Inputs_A_Dr!P203)/Inputs_A_Dr!P203,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!Q203-Inputs_A_Dr!Q203)/Inputs_A_Dr!Q203,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!R203-Inputs_A_Dr!R203)/Inputs_A_Dr!R203,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!S203-Inputs_A_Dr!S203)/Inputs_A_Dr!S203,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!T203-Inputs_A_Dr!T203)/Inputs_A_Dr!T203,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!U203-Inputs_A_Dr!U203)/Inputs_A_Dr!U203,Zero)","v":0}]
[null,null,"Difference Check",null,null,null,null,null,null,{"$f":"IF(ABS(J202)>InputTol,One,Zero)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(ABS(J203)>InputTol,One,Zero)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Difference Check Total",null,null,null,null,null,{"$f":"SUM(J204:U205)","v":0}]
[]
[]
[]
[null,{"$f":"Gen_A!$B$93","v":"United Energy"},{"$f":"Gen_A!$A$93","v":5}]
[null,null,"$/customer",null,null,null,null,null,{"$f":"IFERROR((Inputs_A_F!I211-Inputs_A_Dr!I211)/Inputs_A_Dr!I211,Zero)","v":3.4463276836158213E-2},{"$f":"IFERROR((Inputs_A_F!J211-Inputs_A_Dr!J211)/Inputs_A_Dr!J211,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!K211-Inputs_A_Dr!K211)/Inputs_A_Dr!K211,Zero)","v":3.4463276836158213E-2},{"$f":"IFERROR((Inputs_A_F!L211-Inputs_A_Dr!L211)/Inputs_A_Dr!L211,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!M211-Inputs_A_Dr!M211)/Inputs_A_Dr!M211,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!N211-Inputs_A_Dr!N211)/Inputs_A_Dr!N211,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!O211-Inputs_A_Dr!O211)/Inputs_A_Dr!O211,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!P211-Inputs_A_Dr!P211)/Inputs_A_Dr!P211,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!Q211-Inputs_A_Dr!Q211)/Inputs_A_Dr!Q211,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!R211-Inputs_A_Dr!R211)/Inputs_A_Dr!R211,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!S211-Inputs_A_Dr!S211)/Inputs_A_Dr!S211,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!T211-Inputs_A_Dr!T211)/Inputs_A_Dr!T211,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!U211-Inputs_A_Dr!U211)/Inputs_A_Dr!U211,Zero)","v":0}]
[null,null,"Date",null,null,null,null,null,{"$f":"IFERROR((Inputs_A_F!I212-Inputs_A_Dr!I212)/Inputs_A_Dr!I212,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!J212-Inputs_A_Dr!J212)/Inputs_A_Dr!J212,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!K212-Inputs_A_Dr!K212)/Inputs_A_Dr!K212,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!L212-Inputs_A_Dr!L212)/Inputs_A_Dr!L212,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!M212-Inputs_A_Dr!M212)/Inputs_A_Dr!M212,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!N212-Inputs_A_Dr!N212)/Inputs_A_Dr!N212,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!O212-Inputs_A_Dr!O212)/Inputs_A_Dr!O212,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!P212-Inputs_A_Dr!P212)/Inputs_A_Dr!P212,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!Q212-Inputs_A_Dr!Q212)/Inputs_A_Dr!Q212,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!R212-Inputs_A_Dr!R212)/Inputs_A_Dr!R212,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!S212-Inputs_A_Dr!S212)/Inputs_A_Dr!S212,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!T212-Inputs_A_Dr!T212)/Inputs_A_Dr!T212,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!U212-Inputs_A_Dr!U212)/Inputs_A_Dr!U212,Zero)","v":0}]
[null,null,"Difference Check",null,null,null,null,null,null,{"$f":"IF(ABS(J211)>InputTol,One,Zero)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(ABS(J212)>InputTol,One,Zero)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Difference Check Total",null,null,null,null,null,{"$f":"SUM(J213:U214)","v":0}]
[]
[null,"Check: Network supply charge - small business",null,null,null,null,null,null,{"$f":"SUM(I179,I188,I197,I206,I215)","v":0}]
[]
[]
[null,"Check: Fixed costs differences between draft and final are within tolerance",null,null,null,null,null,null,{"$f":"SUM(I30,I38,I48,I76,I123,I170,I217)","v":0}]
[]
[{"$f":"ROUNDDOWN(MAX($A$7:OFFSET(A222,-One,0),$A$2*Sht)+Sxn,0)","v":1603},"Variable Costs"]
[]
[{"$f":"MAX(A$2:OFFSET($A224,-One,0))+Sbsxn","v":1603.01},"Wholesale price - residential"]
[]
[null,{"$f":"Gen_A!$B$89","v":"Ausnet"},{"$f":"Gen_A!$A$89","v":1}]
[null,null,"$/MWh",null,null,null,null,null,{"$f":"IFERROR((Inputs_A_F!I227-Inputs_A_Dr!I227)/Inputs_A_Dr!I227,Zero)","v":0.11363010555300593},{"$f":"IFERROR((Inputs_A_F!J227-Inputs_A_Dr!J227)/Inputs_A_Dr!J227,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!K227-Inputs_A_Dr!K227)/Inputs_A_Dr!K227,Zero)","v":0.11363010555300593},{"$f":"IFERROR((Inputs_A_F!L227-Inputs_A_Dr!L227)/Inputs_A_Dr!L227,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!M227-Inputs_A_Dr!M227)/Inputs_A_Dr!M227,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!N227-Inputs_A_Dr!N227)/Inputs_A_Dr!N227,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!O227-Inputs_A_Dr!O227)/Inputs_A_Dr!O227,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!P227-Inputs_A_Dr!P227)/Inputs_A_Dr!P227,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!Q227-Inputs_A_Dr!Q227)/Inputs_A_Dr!Q227,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!R227-Inputs_A_Dr!R227)/Inputs_A_Dr!R227,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!S227-Inputs_A_Dr!S227)/Inputs_A_Dr!S227,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!T227-Inputs_A_Dr!T227)/Inputs_A_Dr!T227,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!U227-Inputs_A_Dr!U227)/Inputs_A_Dr!U227,Zero)","v":0}]
[null,null,"Date",null,null,null,null,null,{"$f":"IFERROR((Inputs_A_F!I228-Inputs_A_Dr!I228)/Inputs_A_Dr!I228,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!J228-Inputs_A_Dr!J228)/Inputs_A_Dr!J228,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!K228-Inputs_A_Dr!K228)/Inputs_A_Dr!K228,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!L228-Inputs_A_Dr!L228)/Inputs_A_Dr!L228,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!M228-Inputs_A_Dr!M228)/Inputs_A_Dr!M228,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!N228-Inputs_A_Dr!N228)/Inputs_A_Dr!N228,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!O228-Inputs_A_Dr!O228)/Inputs_A_Dr!O228,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!P228-Inputs_A_Dr!P228)/Inputs_A_Dr!P228,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!Q228-Inputs_A_Dr!Q228)/Inputs_A_Dr!Q228,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!R228-Inputs_A_Dr!R228)/Inputs_A_Dr!R228,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!S228-Inputs_A_Dr!S228)/Inputs_A_Dr!S228,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!T228-Inputs_A_Dr!T228)/Inputs_A_Dr!T228,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!U228-Inputs_A_Dr!U228)/Inputs_A_Dr!U228,Zero)","v":0}]
[null,null,"Difference Check",null,null,null,null,null,null,{"$f":"IF(ABS(J227)>InputTol,One,Zero)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(ABS(J228)>InputTol,One,Zero)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Difference Check Total",null,null,null,null,null,{"$f":"SUM(J229:U230)","v":0}]
[]
[]
[]
[null,{"$f":"Gen_A!$B$90","v":"Citipower"},{"$f":"Gen_A!$A$90","v":2}]
[null,null,"$/MWh",null,null,null,null,null,{"$f":"IFERROR((Inputs_A_F!I236-Inputs_A_Dr!I236)/Inputs_A_Dr!I236,Zero)","v":0.11414017545514568},{"$f":"IFERROR((Inputs_A_F!J236-Inputs_A_Dr!J236)/Inputs_A_Dr!J236,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!K236-Inputs_A_Dr!K236)/Inputs_A_Dr!K236,Zero)","v":0.11414017545514568},{"$f":"IFERROR((Inputs_A_F!L236-Inputs_A_Dr!L236)/Inputs_A_Dr!L236,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!M236-Inputs_A_Dr!M236)/Inputs_A_Dr!M236,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!N236-Inputs_A_Dr!N236)/Inputs_A_Dr!N236,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!O236-Inputs_A_Dr!O236)/Inputs_A_Dr!O236,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!P236-Inputs_A_Dr!P236)/Inputs_A_Dr!P236,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!Q236-Inputs_A_Dr!Q236)/Inputs_A_Dr!Q236,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!R236-Inputs_A_Dr!R236)/Inputs_A_Dr!R236,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!S236-Inputs_A_Dr!S236)/Inputs_A_Dr!S236,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!T236-Inputs_A_Dr!T236)/Inputs_A_Dr!T236,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!U236-Inputs_A_Dr!U236)/Inputs_A_Dr!U236,Zero)","v":0}]
[null,null,"Date",null,null,null,null,null,{"$f":"IFERROR((Inputs_A_F!I237-Inputs_A_Dr!I237)/Inputs_A_Dr!I237,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!J237-Inputs_A_Dr!J237)/Inputs_A_Dr!J237,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!K237-Inputs_A_Dr!K237)/Inputs_A_Dr!K237,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!L237-Inputs_A_Dr!L237)/Inputs_A_Dr!L237,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!M237-Inputs_A_Dr!M237)/Inputs_A_Dr!M237,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!N237-Inputs_A_Dr!N237)/Inputs_A_Dr!N237,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!O237-Inputs_A_Dr!O237)/Inputs_A_Dr!O237,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!P237-Inputs_A_Dr!P237)/Inputs_A_Dr!P237,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!Q237-Inputs_A_Dr!Q237)/Inputs_A_Dr!Q237,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!R237-Inputs_A_Dr!R237)/Inputs_A_Dr!R237,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!S237-Inputs_A_Dr!S237)/Inputs_A_Dr!S237,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!T237-Inputs_A_Dr!T237)/Inputs_A_Dr!T237,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!U237-Inputs_A_Dr!U237)/Inputs_A_Dr!U237,Zero)","v":0}]
[null,null,"Difference Check",null,null,null,null,null,null,{"$f":"IF(ABS(J236)>InputTol,One,Zero)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(ABS(J237)>InputTol,One,Zero)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Difference Check Total",null,null,null,null,null,{"$f":"SUM(J238:U239)","v":0}]
[]
[]
[]
[null,{"$f":"Gen_A!$B$91","v":"Jemena"},{"$f":"Gen_A!$A$91","v":3}]
[null,null,"$/MWh",null,null,null,null,null,{"$f":"IFERROR((Inputs_A_F!I245-Inputs_A_Dr!I245)/Inputs_A_Dr!I245,Zero)","v":0.11495673671199007},{"$f":"IFERROR((Inputs_A_F!J245-Inputs_A_Dr!J245)/Inputs_A_Dr!J245,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!K245-Inputs_A_Dr!K245)/Inputs_A_Dr!K245,Zero)","v":0.11495673671199007},{"$f":"IFERROR((Inputs_A_F!L245-Inputs_A_Dr!L245)/Inputs_A_Dr!L245,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!M245-Inputs_A_Dr!M245)/Inputs_A_Dr!M245,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!N245-Inputs_A_Dr!N245)/Inputs_A_Dr!N245,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!O245-Inputs_A_Dr!O245)/Inputs_A_Dr!O245,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!P245-Inputs_A_Dr!P245)/Inputs_A_Dr!P245,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!Q245-Inputs_A_Dr!Q245)/Inputs_A_Dr!Q245,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!R245-Inputs_A_Dr!R245)/Inputs_A_Dr!R245,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!S245-Inputs_A_Dr!S245)/Inputs_A_Dr!S245,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!T245-Inputs_A_Dr!T245)/Inputs_A_Dr!T245,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!U245-Inputs_A_Dr!U245)/Inputs_A_Dr!U245,Zero)","v":0}]
[null,null,"Date",null,null,null,null,null,{"$f":"IFERROR((Inputs_A_F!I246-Inputs_A_Dr!I246)/Inputs_A_Dr!I246,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!J246-Inputs_A_Dr!J246)/Inputs_A_Dr!J246,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!K246-Inputs_A_Dr!K246)/Inputs_A_Dr!K246,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!L246-Inputs_A_Dr!L246)/Inputs_A_Dr!L246,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!M246-Inputs_A_Dr!M246)/Inputs_A_Dr!M246,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!N246-Inputs_A_Dr!N246)/Inputs_A_Dr!N246,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!O246-Inputs_A_Dr!O246)/Inputs_A_Dr!O246,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!P246-Inputs_A_Dr!P246)/Inputs_A_Dr!P246,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!Q246-Inputs_A_Dr!Q246)/Inputs_A_Dr!Q246,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!R246-Inputs_A_Dr!R246)/Inputs_A_Dr!R246,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!S246-Inputs_A_Dr!S246)/Inputs_A_Dr!S246,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!T246-Inputs_A_Dr!T246)/Inputs_A_Dr!T246,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!U246-Inputs_A_Dr!U246)/Inputs_A_Dr!U246,Zero)","v":0}]
[null,null,"Difference Check",null,null,null,null,null,null,{"$f":"IF(ABS(J245)>InputTol,One,Zero)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(ABS(J246)>InputTol,One,Zero)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Difference Check Total",null,null,null,null,null,{"$f":"SUM(J247:U248)","v":0}]
[]
[]
[]
[null,{"$f":"Gen_A!$B$92","v":"Powercor"},{"$f":"Gen_A!$A$92","v":4}]
[null,null,"$/MWh",null,null,null,null,null,{"$f":"IFERROR((Inputs_A_F!I254-Inputs_A_Dr!I254)/Inputs_A_Dr!I254,Zero)","v":0.10605920014846439},{"$f":"IFERROR((Inputs_A_F!J254-Inputs_A_Dr!J254)/Inputs_A_Dr!J254,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!K254-Inputs_A_Dr!K254)/Inputs_A_Dr!K254,Zero)","v":0.10605920014846439},{"$f":"IFERROR((Inputs_A_F!L254-Inputs_A_Dr!L254)/Inputs_A_Dr!L254,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!M254-Inputs_A_Dr!M254)/Inputs_A_Dr!M254,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!N254-Inputs_A_Dr!N254)/Inputs_A_Dr!N254,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!O254-Inputs_A_Dr!O254)/Inputs_A_Dr!O254,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!P254-Inputs_A_Dr!P254)/Inputs_A_Dr!P254,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!Q254-Inputs_A_Dr!Q254)/Inputs_A_Dr!Q254,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!R254-Inputs_A_Dr!R254)/Inputs_A_Dr!R254,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!S254-Inputs_A_Dr!S254)/Inputs_A_Dr!S254,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!T254-Inputs_A_Dr!T254)/Inputs_A_Dr!T254,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!U254-Inputs_A_Dr!U254)/Inputs_A_Dr!U254,Zero)","v":0}]
[null,null,"Date",null,null,null,null,null,{"$f":"IFERROR((Inputs_A_F!I255-Inputs_A_Dr!I255)/Inputs_A_Dr!I255,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!J255-Inputs_A_Dr!J255)/Inputs_A_Dr!J255,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!K255-Inputs_A_Dr!K255)/Inputs_A_Dr!K255,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!L255-Inputs_A_Dr!L255)/Inputs_A_Dr!L255,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!M255-Inputs_A_Dr!M255)/Inputs_A_Dr!M255,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!N255-Inputs_A_Dr!N255)/Inputs_A_Dr!N255,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!O255-Inputs_A_Dr!O255)/Inputs_A_Dr!O255,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!P255-Inputs_A_Dr!P255)/Inputs_A_Dr!P255,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!Q255-Inputs_A_Dr!Q255)/Inputs_A_Dr!Q255,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!R255-Inputs_A_Dr!R255)/Inputs_A_Dr!R255,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!S255-Inputs_A_Dr!S255)/Inputs_A_Dr!S255,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!T255-Inputs_A_Dr!T255)/Inputs_A_Dr!T255,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!U255-Inputs_A_Dr!U255)/Inputs_A_Dr!U255,Zero)","v":0}]
[null,null,"Difference Check",null,null,null,null,null,null,{"$f":"IF(ABS(J254)>InputTol,One,Zero)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(ABS(J255)>InputTol,One,Zero)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Difference Check Total",null,null,null,null,null,{"$f":"SUM(J256:U257)","v":0}]
[]
[]
[]
[null,{"$f":"Gen_A!$B$93","v":"United Energy"},{"$f":"Gen_A!$A$93","v":5}]
[null,null,"$/MWh",null,null,null,null,null,{"$f":"IFERROR((Inputs_A_F!I263-Inputs_A_Dr!I263)/Inputs_A_Dr!I263,Zero)","v":0.12240938354352232},{"$f":"IFERROR((Inputs_A_F!J263-Inputs_A_Dr!J263)/Inputs_A_Dr!J263,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!K263-Inputs_A_Dr!K263)/Inputs_A_Dr!K263,Zero)","v":0.12240938354352232},{"$f":"IFERROR((Inputs_A_F!L263-Inputs_A_Dr!L263)/Inputs_A_Dr!L263,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!M263-Inputs_A_Dr!M263)/Inputs_A_Dr!M263,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!N263-Inputs_A_Dr!N263)/Inputs_A_Dr!N263,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!O263-Inputs_A_Dr!O263)/Inputs_A_Dr!O263,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!P263-Inputs_A_Dr!P263)/Inputs_A_Dr!P263,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!Q263-Inputs_A_Dr!Q263)/Inputs_A_Dr!Q263,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!R263-Inputs_A_Dr!R263)/Inputs_A_Dr!R263,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!S263-Inputs_A_Dr!S263)/Inputs_A_Dr!S263,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!T263-Inputs_A_Dr!T263)/Inputs_A_Dr!T263,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!U263-Inputs_A_Dr!U263)/Inputs_A_Dr!U263,Zero)","v":0}]
[null,null,"Date",null,null,null,null,null,{"$f":"IFERROR((Inputs_A_F!I264-Inputs_A_Dr!I264)/Inputs_A_Dr!I264,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!J264-Inputs_A_Dr!J264)/Inputs_A_Dr!J264,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!K264-Inputs_A_Dr!K264)/Inputs_A_Dr!K264,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!L264-Inputs_A_Dr!L264)/Inputs_A_Dr!L264,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!M264-Inputs_A_Dr!M264)/Inputs_A_Dr!M264,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!N264-Inputs_A_Dr!N264)/Inputs_A_Dr!N264,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!O264-Inputs_A_Dr!O264)/Inputs_A_Dr!O264,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!P264-Inputs_A_Dr!P264)/Inputs_A_Dr!P264,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!Q264-Inputs_A_Dr!Q264)/Inputs_A_Dr!Q264,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!R264-Inputs_A_Dr!R264)/Inputs_A_Dr!R264,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!S264-Inputs_A_Dr!S264)/Inputs_A_Dr!S264,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!T264-Inputs_A_Dr!T264)/Inputs_A_Dr!T264,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!U264-Inputs_A_Dr!U264)/Inputs_A_Dr!U264,Zero)","v":0}]
[null,null,"Difference Check",null,null,null,null,null,null,{"$f":"IF(ABS(J263)>InputTol,One,Zero)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(ABS(J264)>InputTol,One,Zero)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Difference Check Total",null,null,null,null,null,{"$f":"SUM(J265:U266)","v":0}]
[]
[null,{"$f":"\"Check: \"&B224","v":"Check: Wholesale price - residential"},null,null,null,null,null,null,{"$f":"SUM(I231,I240,I249,I258,I267)","v":0}]
[]
[{"$f":"MAX(A$2:OFFSET($A271,-One,0))+Sbsxn","v":1603.02},"Wholesale volatility - residential"]
[]
[null,{"$f":"Gen_A!$B$89","v":"Ausnet"},{"$f":"Gen_A!$A$89","v":1}]
[null,null,"$/MWh",null,null,null,null,null,{"$f":"IFERROR((Inputs_A_F!I274-Inputs_A_Dr!I274)/Inputs_A_Dr!I274,Zero)","v":-0.22857142857142848},{"$f":"IFERROR((Inputs_A_F!J274-Inputs_A_Dr!J274)/Inputs_A_Dr!J274,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!K274-Inputs_A_Dr!K274)/Inputs_A_Dr!K274,Zero)","v":-0.22857142857142848},{"$f":"IFERROR((Inputs_A_F!L274-Inputs_A_Dr!L274)/Inputs_A_Dr!L274,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!M274-Inputs_A_Dr!M274)/Inputs_A_Dr!M274,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!N274-Inputs_A_Dr!N274)/Inputs_A_Dr!N274,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!O274-Inputs_A_Dr!O274)/Inputs_A_Dr!O274,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!P274-Inputs_A_Dr!P274)/Inputs_A_Dr!P274,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!Q274-Inputs_A_Dr!Q274)/Inputs_A_Dr!Q274,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!R274-Inputs_A_Dr!R274)/Inputs_A_Dr!R274,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!S274-Inputs_A_Dr!S274)/Inputs_A_Dr!S274,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!T274-Inputs_A_Dr!T274)/Inputs_A_Dr!T274,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!U274-Inputs_A_Dr!U274)/Inputs_A_Dr!U274,Zero)","v":0}]
[null,null,"Date",null,null,null,null,null,{"$f":"IFERROR((Inputs_A_F!I275-Inputs_A_Dr!I275)/Inputs_A_Dr!I275,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!J275-Inputs_A_Dr!J275)/Inputs_A_Dr!J275,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!K275-Inputs_A_Dr!K275)/Inputs_A_Dr!K275,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!L275-Inputs_A_Dr!L275)/Inputs_A_Dr!L275,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!M275-Inputs_A_Dr!M275)/Inputs_A_Dr!M275,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!N275-Inputs_A_Dr!N275)/Inputs_A_Dr!N275,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!O275-Inputs_A_Dr!O275)/Inputs_A_Dr!O275,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!P275-Inputs_A_Dr!P275)/Inputs_A_Dr!P275,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!Q275-Inputs_A_Dr!Q275)/Inputs_A_Dr!Q275,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!R275-Inputs_A_Dr!R275)/Inputs_A_Dr!R275,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!S275-Inputs_A_Dr!S275)/Inputs_A_Dr!S275,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!T275-Inputs_A_Dr!T275)/Inputs_A_Dr!T275,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!U275-Inputs_A_Dr!U275)/Inputs_A_Dr!U275,Zero)","v":0}]
[null,null,"Difference Check",null,null,null,null,null,null,{"$f":"IF(ABS(J274)>InputTol,One,Zero)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(ABS(J275)>InputTol,One,Zero)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Difference Check Total",null,null,null,null,null,{"$f":"SUM(J276:U277)","v":0}]
[]
[]
[]
[null,{"$f":"Gen_A!$B$90","v":"Citipower"},{"$f":"Gen_A!$A$90","v":2}]
[null,null,"$/MWh",null,null,null,null,null,{"$f":"IFERROR((Inputs_A_F!I283-Inputs_A_Dr!I283)/Inputs_A_Dr!I283,Zero)","v":-0.17142857142857143},{"$f":"IFERROR((Inputs_A_F!J283-Inputs_A_Dr!J283)/Inputs_A_Dr!J283,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!K283-Inputs_A_Dr!K283)/Inputs_A_Dr!K283,Zero)","v":-0.17142857142857143},{"$f":"IFERROR((Inputs_A_F!L283-Inputs_A_Dr!L283)/Inputs_A_Dr!L283,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!M283-Inputs_A_Dr!M283)/Inputs_A_Dr!M283,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!N283-Inputs_A_Dr!N283)/Inputs_A_Dr!N283,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!O283-Inputs_A_Dr!O283)/Inputs_A_Dr!O283,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!P283-Inputs_A_Dr!P283)/Inputs_A_Dr!P283,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!Q283-Inputs_A_Dr!Q283)/Inputs_A_Dr!Q283,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!R283-Inputs_A_Dr!R283)/Inputs_A_Dr!R283,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!S283-Inputs_A_Dr!S283)/Inputs_A_Dr!S283,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!T283-Inputs_A_Dr!T283)/Inputs_A_Dr!T283,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!U283-Inputs_A_Dr!U283)/Inputs_A_Dr!U283,Zero)","v":0}]
[null,null,"Date",null,null,null,null,null,{"$f":"IFERROR((Inputs_A_F!I284-Inputs_A_Dr!I284)/Inputs_A_Dr!I284,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!J284-Inputs_A_Dr!J284)/Inputs_A_Dr!J284,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!K284-Inputs_A_Dr!K284)/Inputs_A_Dr!K284,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!L284-Inputs_A_Dr!L284)/Inputs_A_Dr!L284,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!M284-Inputs_A_Dr!M284)/Inputs_A_Dr!M284,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!N284-Inputs_A_Dr!N284)/Inputs_A_Dr!N284,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!O284-Inputs_A_Dr!O284)/Inputs_A_Dr!O284,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!P284-Inputs_A_Dr!P284)/Inputs_A_Dr!P284,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!Q284-Inputs_A_Dr!Q284)/Inputs_A_Dr!Q284,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!R284-Inputs_A_Dr!R284)/Inputs_A_Dr!R284,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!S284-Inputs_A_Dr!S284)/Inputs_A_Dr!S284,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!T284-Inputs_A_Dr!T284)/Inputs_A_Dr!T284,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!U284-Inputs_A_Dr!U284)/Inputs_A_Dr!U284,Zero)","v":0}]
[null,null,"Difference Check",null,null,null,null,null,null,{"$f":"IF(ABS(J283)>InputTol,One,Zero)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(ABS(J284)>InputTol,One,Zero)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Difference Check Total",null,null,null,null,null,{"$f":"SUM(J285:U286)","v":0}]
[]
[]
[]
[null,{"$f":"Gen_A!$B$91","v":"Jemena"},{"$f":"Gen_A!$A$91","v":3}]
[null,null,"$/MWh",null,null,null,null,null,{"$f":"IFERROR((Inputs_A_F!I292-Inputs_A_Dr!I292)/Inputs_A_Dr!I292,Zero)","v":-0.18181818181818185},{"$f":"IFERROR((Inputs_A_F!J292-Inputs_A_Dr!J292)/Inputs_A_Dr!J292,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!K292-Inputs_A_Dr!K292)/Inputs_A_Dr!K292,Zero)","v":-0.18181818181818185},{"$f":"IFERROR((Inputs_A_F!L292-Inputs_A_Dr!L292)/Inputs_A_Dr!L292,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!M292-Inputs_A_Dr!M292)/Inputs_A_Dr!M292,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!N292-Inputs_A_Dr!N292)/Inputs_A_Dr!N292,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!O292-Inputs_A_Dr!O292)/Inputs_A_Dr!O292,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!P292-Inputs_A_Dr!P292)/Inputs_A_Dr!P292,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!Q292-Inputs_A_Dr!Q292)/Inputs_A_Dr!Q292,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!R292-Inputs_A_Dr!R292)/Inputs_A_Dr!R292,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!S292-Inputs_A_Dr!S292)/Inputs_A_Dr!S292,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!T292-Inputs_A_Dr!T292)/Inputs_A_Dr!T292,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!U292-Inputs_A_Dr!U292)/Inputs_A_Dr!U292,Zero)","v":0}]
[null,null,"Date",null,null,null,null,null,{"$f":"IFERROR((Inputs_A_F!I293-Inputs_A_Dr!I293)/Inputs_A_Dr!I293,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!J293-Inputs_A_Dr!J293)/Inputs_A_Dr!J293,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!K293-Inputs_A_Dr!K293)/Inputs_A_Dr!K293,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!L293-Inputs_A_Dr!L293)/Inputs_A_Dr!L293,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!M293-Inputs_A_Dr!M293)/Inputs_A_Dr!M293,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!N293-Inputs_A_Dr!N293)/Inputs_A_Dr!N293,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!O293-Inputs_A_Dr!O293)/Inputs_A_Dr!O293,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!P293-Inputs_A_Dr!P293)/Inputs_A_Dr!P293,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!Q293-Inputs_A_Dr!Q293)/Inputs_A_Dr!Q293,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!R293-Inputs_A_Dr!R293)/Inputs_A_Dr!R293,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!S293-Inputs_A_Dr!S293)/Inputs_A_Dr!S293,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!T293-Inputs_A_Dr!T293)/Inputs_A_Dr!T293,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!U293-Inputs_A_Dr!U293)/Inputs_A_Dr!U293,Zero)","v":0}]
[null,null,"Difference Check",null,null,null,null,null,null,{"$f":"IF(ABS(J292)>InputTol,One,Zero)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(ABS(J293)>InputTol,One,Zero)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Difference Check Total",null,null,null,null,null,{"$f":"SUM(J294:U295)","v":0}]
[]
[]
[]
[null,{"$f":"Gen_A!$B$92","v":"Powercor"},{"$f":"Gen_A!$A$92","v":4}]
[null,null,"$/MWh",null,null,null,null,null,{"$f":"IFERROR((Inputs_A_F!I301-Inputs_A_Dr!I301)/Inputs_A_Dr!I301,Zero)","v":-0.13513513513513511},{"$f":"IFERROR((Inputs_A_F!J301-Inputs_A_Dr!J301)/Inputs_A_Dr!J301,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!K301-Inputs_A_Dr!K301)/Inputs_A_Dr!K301,Zero)","v":-0.13513513513513511},{"$f":"IFERROR((Inputs_A_F!L301-Inputs_A_Dr!L301)/Inputs_A_Dr!L301,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!M301-Inputs_A_Dr!M301)/Inputs_A_Dr!M301,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!N301-Inputs_A_Dr!N301)/Inputs_A_Dr!N301,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!O301-Inputs_A_Dr!O301)/Inputs_A_Dr!O301,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!P301-Inputs_A_Dr!P301)/Inputs_A_Dr!P301,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!Q301-Inputs_A_Dr!Q301)/Inputs_A_Dr!Q301,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!R301-Inputs_A_Dr!R301)/Inputs_A_Dr!R301,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!S301-Inputs_A_Dr!S301)/Inputs_A_Dr!S301,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!T301-Inputs_A_Dr!T301)/Inputs_A_Dr!T301,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!U301-Inputs_A_Dr!U301)/Inputs_A_Dr!U301,Zero)","v":0}]
[null,null,"Date",null,null,null,null,null,{"$f":"IFERROR((Inputs_A_F!I302-Inputs_A_Dr!I302)/Inputs_A_Dr!I302,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!J302-Inputs_A_Dr!J302)/Inputs_A_Dr!J302,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!K302-Inputs_A_Dr!K302)/Inputs_A_Dr!K302,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!L302-Inputs_A_Dr!L302)/Inputs_A_Dr!L302,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!M302-Inputs_A_Dr!M302)/Inputs_A_Dr!M302,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!N302-Inputs_A_Dr!N302)/Inputs_A_Dr!N302,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!O302-Inputs_A_Dr!O302)/Inputs_A_Dr!O302,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!P302-Inputs_A_Dr!P302)/Inputs_A_Dr!P302,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!Q302-Inputs_A_Dr!Q302)/Inputs_A_Dr!Q302,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!R302-Inputs_A_Dr!R302)/Inputs_A_Dr!R302,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!S302-Inputs_A_Dr!S302)/Inputs_A_Dr!S302,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!T302-Inputs_A_Dr!T302)/Inputs_A_Dr!T302,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!U302-Inputs_A_Dr!U302)/Inputs_A_Dr!U302,Zero)","v":0}]
[null,null,"Difference Check",null,null,null,null,null,null,{"$f":"IF(ABS(J301)>InputTol,One,Zero)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(ABS(J302)>InputTol,One,Zero)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Difference Check Total",null,null,null,null,null,{"$f":"SUM(J303:U304)","v":0}]
[]
[]
[]
[null,{"$f":"Gen_A!$B$93","v":"United Energy"},{"$f":"Gen_A!$A$93","v":5}]
[null,null,"$/MWh",null,null,null,null,null,{"$f":"IFERROR((Inputs_A_F!I310-Inputs_A_Dr!I310)/Inputs_A_Dr!I310,Zero)","v":-0.12195121951219511},{"$f":"IFERROR((Inputs_A_F!J310-Inputs_A_Dr!J310)/Inputs_A_Dr!J310,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!K310-Inputs_A_Dr!K310)/Inputs_A_Dr!K310,Zero)","v":-0.12195121951219511},{"$f":"IFERROR((Inputs_A_F!L310-Inputs_A_Dr!L310)/Inputs_A_Dr!L310,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!M310-Inputs_A_Dr!M310)/Inputs_A_Dr!M310,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!N310-Inputs_A_Dr!N310)/Inputs_A_Dr!N310,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!O310-Inputs_A_Dr!O310)/Inputs_A_Dr!O310,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!P310-Inputs_A_Dr!P310)/Inputs_A_Dr!P310,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!Q310-Inputs_A_Dr!Q310)/Inputs_A_Dr!Q310,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!R310-Inputs_A_Dr!R310)/Inputs_A_Dr!R310,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!S310-Inputs_A_Dr!S310)/Inputs_A_Dr!S310,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!T310-Inputs_A_Dr!T310)/Inputs_A_Dr!T310,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!U310-Inputs_A_Dr!U310)/Inputs_A_Dr!U310,Zero)","v":0}]
[null,null,"Date",null,null,null,null,null,{"$f":"IFERROR((Inputs_A_F!I311-Inputs_A_Dr!I311)/Inputs_A_Dr!I311,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!J311-Inputs_A_Dr!J311)/Inputs_A_Dr!J311,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!K311-Inputs_A_Dr!K311)/Inputs_A_Dr!K311,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!L311-Inputs_A_Dr!L311)/Inputs_A_Dr!L311,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!M311-Inputs_A_Dr!M311)/Inputs_A_Dr!M311,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!N311-Inputs_A_Dr!N311)/Inputs_A_Dr!N311,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!O311-Inputs_A_Dr!O311)/Inputs_A_Dr!O311,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!P311-Inputs_A_Dr!P311)/Inputs_A_Dr!P311,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!Q311-Inputs_A_Dr!Q311)/Inputs_A_Dr!Q311,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!R311-Inputs_A_Dr!R311)/Inputs_A_Dr!R311,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!S311-Inputs_A_Dr!S311)/Inputs_A_Dr!S311,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!T311-Inputs_A_Dr!T311)/Inputs_A_Dr!T311,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!U311-Inputs_A_Dr!U311)/Inputs_A_Dr!U311,Zero)","v":0}]
[null,null,"Difference Check",null,null,null,null,null,null,{"$f":"IF(ABS(J310)>InputTol,One,Zero)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(ABS(J311)>InputTol,One,Zero)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Difference Check Total",null,null,null,null,null,{"$f":"SUM(J312:U313)","v":0}]
[]
[null,{"$f":"\"Check: \"&B271","v":"Check: Wholesale volatility - residential"},null,null,null,null,null,null,{"$f":"SUM(I278,I287,I296,I305,I314)","v":0}]
[]
[]
[null,"Check: Wholesale (residential) differences between draft and final are within tolerance",null,null,null,null,null,null,{"$f":"SUM(I269,I316)","v":0}]
[]
[{"$f":"MAX(A$2:OFFSET($A321,-One,0))+Sbsxn","v":1603.03},"Wholesale price - small business"]
[]
[null,{"$f":"Gen_A!$B$89","v":"Ausnet"},{"$f":"Gen_A!$A$89","v":1}]
[null,null,"$/MWh",null,null,null,null,null,{"$f":"IFERROR((Inputs_A_F!I324-Inputs_A_Dr!I324)/Inputs_A_Dr!I324,Zero)","v":9.3722627737226227E-2},{"$f":"IFERROR((Inputs_A_F!J324-Inputs_A_Dr!J324)/Inputs_A_Dr!J324,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!K324-Inputs_A_Dr!K324)/Inputs_A_Dr!K324,Zero)","v":9.3722627737226227E-2},{"$f":"IFERROR((Inputs_A_F!L324-Inputs_A_Dr!L324)/Inputs_A_Dr!L324,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!M324-Inputs_A_Dr!M324)/Inputs_A_Dr!M324,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!N324-Inputs_A_Dr!N324)/Inputs_A_Dr!N324,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!O324-Inputs_A_Dr!O324)/Inputs_A_Dr!O324,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!P324-Inputs_A_Dr!P324)/Inputs_A_Dr!P324,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!Q324-Inputs_A_Dr!Q324)/Inputs_A_Dr!Q324,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!R324-Inputs_A_Dr!R324)/Inputs_A_Dr!R324,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!S324-Inputs_A_Dr!S324)/Inputs_A_Dr!S324,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!T324-Inputs_A_Dr!T324)/Inputs_A_Dr!T324,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!U324-Inputs_A_Dr!U324)/Inputs_A_Dr!U324,Zero)","v":0}]
[null,null,"Date",null,null,null,null,null,{"$f":"IFERROR((Inputs_A_F!I325-Inputs_A_Dr!I325)/Inputs_A_Dr!I325,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!J325-Inputs_A_Dr!J325)/Inputs_A_Dr!J325,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!K325-Inputs_A_Dr!K325)/Inputs_A_Dr!K325,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!L325-Inputs_A_Dr!L325)/Inputs_A_Dr!L325,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!M325-Inputs_A_Dr!M325)/Inputs_A_Dr!M325,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!N325-Inputs_A_Dr!N325)/Inputs_A_Dr!N325,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!O325-Inputs_A_Dr!O325)/Inputs_A_Dr!O325,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!P325-Inputs_A_Dr!P325)/Inputs_A_Dr!P325,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!Q325-Inputs_A_Dr!Q325)/Inputs_A_Dr!Q325,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!R325-Inputs_A_Dr!R325)/Inputs_A_Dr!R325,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!S325-Inputs_A_Dr!S325)/Inputs_A_Dr!S325,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!T325-Inputs_A_Dr!T325)/Inputs_A_Dr!T325,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!U325-Inputs_A_Dr!U325)/Inputs_A_Dr!U325,Zero)","v":0}]
[null,null,"Difference Check",null,null,null,null,null,null,{"$f":"IF(ABS(J324)>InputTol,One,Zero)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(ABS(J325)>InputTol,One,Zero)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Difference Check Total",null,null,null,null,null,{"$f":"SUM(J326:U327)","v":0}]
[]
[]
[]
[]
[null,{"$f":"Gen_A!$B$90","v":"Citipower"},{"$f":"Gen_A!$A$90","v":2}]
[null,null,"$/MWh",null,null,null,null,null,{"$f":"IFERROR((Inputs_A_F!I334-Inputs_A_Dr!I334)/Inputs_A_Dr!I334,Zero)","v":9.173530247088893E-2},{"$f":"IFERROR((Inputs_A_F!J334-Inputs_A_Dr!J334)/Inputs_A_Dr!J334,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!K334-Inputs_A_Dr!K334)/Inputs_A_Dr!K334,Zero)","v":9.173530247088893E-2},{"$f":"IFERROR((Inputs_A_F!L334-Inputs_A_Dr!L334)/Inputs_A_Dr!L334,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!M334-Inputs_A_Dr!M334)/Inputs_A_Dr!M334,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!N334-Inputs_A_Dr!N334)/Inputs_A_Dr!N334,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!O334-Inputs_A_Dr!O334)/Inputs_A_Dr!O334,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!P334-Inputs_A_Dr!P334)/Inputs_A_Dr!P334,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!Q334-Inputs_A_Dr!Q334)/Inputs_A_Dr!Q334,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!R334-Inputs_A_Dr!R334)/Inputs_A_Dr!R334,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!S334-Inputs_A_Dr!S334)/Inputs_A_Dr!S334,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!T334-Inputs_A_Dr!T334)/Inputs_A_Dr!T334,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!U334-Inputs_A_Dr!U334)/Inputs_A_Dr!U334,Zero)","v":0}]
[null,null,"Date",null,null,null,null,null,{"$f":"IFERROR((Inputs_A_F!I335-Inputs_A_Dr!I335)/Inputs_A_Dr!I335,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!J335-Inputs_A_Dr!J335)/Inputs_A_Dr!J335,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!K335-Inputs_A_Dr!K335)/Inputs_A_Dr!K335,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!L335-Inputs_A_Dr!L335)/Inputs_A_Dr!L335,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!M335-Inputs_A_Dr!M335)/Inputs_A_Dr!M335,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!N335-Inputs_A_Dr!N335)/Inputs_A_Dr!N335,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!O335-Inputs_A_Dr!O335)/Inputs_A_Dr!O335,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!P335-Inputs_A_Dr!P335)/Inputs_A_Dr!P335,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!Q335-Inputs_A_Dr!Q335)/Inputs_A_Dr!Q335,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!R335-Inputs_A_Dr!R335)/Inputs_A_Dr!R335,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!S335-Inputs_A_Dr!S335)/Inputs_A_Dr!S335,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!T335-Inputs_A_Dr!T335)/Inputs_A_Dr!T335,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!U335-Inputs_A_Dr!U335)/Inputs_A_Dr!U335,Zero)","v":0}]
[null,null,"Difference Check",null,null,null,null,null,null,{"$f":"IF(ABS(J334)>InputTol,One,Zero)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(ABS(J335)>InputTol,One,Zero)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Difference Check Total",null,null,null,null,null,{"$f":"SUM(J336:U337)","v":0}]
[]
[]
[]
[null,{"$f":"Gen_A!$B$91","v":"Jemena"},{"$f":"Gen_A!$A$91","v":3}]
[null,null,"$/MWh",null,null,null,null,null,{"$f":"IFERROR((Inputs_A_F!I343-Inputs_A_Dr!I343)/Inputs_A_Dr!I343,Zero)","v":9.3705361394152836E-2},{"$f":"IFERROR((Inputs_A_F!J343-Inputs_A_Dr!J343)/Inputs_A_Dr!J343,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!K343-Inputs_A_Dr!K343)/Inputs_A_Dr!K343,Zero)","v":9.3705361394152836E-2},{"$f":"IFERROR((Inputs_A_F!L343-Inputs_A_Dr!L343)/Inputs_A_Dr!L343,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!M343-Inputs_A_Dr!M343)/Inputs_A_Dr!M343,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!N343-Inputs_A_Dr!N343)/Inputs_A_Dr!N343,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!O343-Inputs_A_Dr!O343)/Inputs_A_Dr!O343,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!P343-Inputs_A_Dr!P343)/Inputs_A_Dr!P343,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!Q343-Inputs_A_Dr!Q343)/Inputs_A_Dr!Q343,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!R343-Inputs_A_Dr!R343)/Inputs_A_Dr!R343,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!S343-Inputs_A_Dr!S343)/Inputs_A_Dr!S343,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!T343-Inputs_A_Dr!T343)/Inputs_A_Dr!T343,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!U343-Inputs_A_Dr!U343)/Inputs_A_Dr!U343,Zero)","v":0}]
[null,null,"Date",null,null,null,null,null,{"$f":"IFERROR((Inputs_A_F!I344-Inputs_A_Dr!I344)/Inputs_A_Dr!I344,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!J344-Inputs_A_Dr!J344)/Inputs_A_Dr!J344,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!K344-Inputs_A_Dr!K344)/Inputs_A_Dr!K344,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!L344-Inputs_A_Dr!L344)/Inputs_A_Dr!L344,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!M344-Inputs_A_Dr!M344)/Inputs_A_Dr!M344,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!N344-Inputs_A_Dr!N344)/Inputs_A_Dr!N344,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!O344-Inputs_A_Dr!O344)/Inputs_A_Dr!O344,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!P344-Inputs_A_Dr!P344)/Inputs_A_Dr!P344,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!Q344-Inputs_A_Dr!Q344)/Inputs_A_Dr!Q344,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!R344-Inputs_A_Dr!R344)/Inputs_A_Dr!R344,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!S344-Inputs_A_Dr!S344)/Inputs_A_Dr!S344,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!T344-Inputs_A_Dr!T344)/Inputs_A_Dr!T344,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!U344-Inputs_A_Dr!U344)/Inputs_A_Dr!U344,Zero)","v":0}]
[null,null,"Difference Check",null,null,null,null,null,null,{"$f":"IF(ABS(J343)>InputTol,One,Zero)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(ABS(J344)>InputTol,One,Zero)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Difference Check Total",null,null,null,null,null,{"$f":"SUM(J345:U346)","v":0}]
[]
[]
[]
[null,{"$f":"Gen_A!$B$92","v":"Powercor"},{"$f":"Gen_A!$A$92","v":4}]
[null,null,"$/MWh",null,null,null,null,null,{"$f":"IFERROR((Inputs_A_F!I352-Inputs_A_Dr!I352)/Inputs_A_Dr!I352,Zero)","v":8.2817565576186192E-2},{"$f":"IFERROR((Inputs_A_F!J352-Inputs_A_Dr!J352)/Inputs_A_Dr!J352,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!K352-Inputs_A_Dr!K352)/Inputs_A_Dr!K352,Zero)","v":8.2817565576186192E-2},{"$f":"IFERROR((Inputs_A_F!L352-Inputs_A_Dr!L352)/Inputs_A_Dr!L352,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!M352-Inputs_A_Dr!M352)/Inputs_A_Dr!M352,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!N352-Inputs_A_Dr!N352)/Inputs_A_Dr!N352,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!O352-Inputs_A_Dr!O352)/Inputs_A_Dr!O352,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!P352-Inputs_A_Dr!P352)/Inputs_A_Dr!P352,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!Q352-Inputs_A_Dr!Q352)/Inputs_A_Dr!Q352,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!R352-Inputs_A_Dr!R352)/Inputs_A_Dr!R352,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!S352-Inputs_A_Dr!S352)/Inputs_A_Dr!S352,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!T352-Inputs_A_Dr!T352)/Inputs_A_Dr!T352,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!U352-Inputs_A_Dr!U352)/Inputs_A_Dr!U352,Zero)","v":0}]
[null,null,"Date",null,null,null,null,null,{"$f":"IFERROR((Inputs_A_F!I353-Inputs_A_Dr!I353)/Inputs_A_Dr!I353,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!J353-Inputs_A_Dr!J353)/Inputs_A_Dr!J353,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!K353-Inputs_A_Dr!K353)/Inputs_A_Dr!K353,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!L353-Inputs_A_Dr!L353)/Inputs_A_Dr!L353,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!M353-Inputs_A_Dr!M353)/Inputs_A_Dr!M353,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!N353-Inputs_A_Dr!N353)/Inputs_A_Dr!N353,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!O353-Inputs_A_Dr!O353)/Inputs_A_Dr!O353,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!P353-Inputs_A_Dr!P353)/Inputs_A_Dr!P353,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!Q353-Inputs_A_Dr!Q353)/Inputs_A_Dr!Q353,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!R353-Inputs_A_Dr!R353)/Inputs_A_Dr!R353,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!S353-Inputs_A_Dr!S353)/Inputs_A_Dr!S353,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!T353-Inputs_A_Dr!T353)/Inputs_A_Dr!T353,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!U353-Inputs_A_Dr!U353)/Inputs_A_Dr!U353,Zero)","v":0}]
[null,null,"Difference Check",null,null,null,null,null,null,{"$f":"IF(ABS(J352)>InputTol,One,Zero)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(ABS(J353)>InputTol,One,Zero)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Difference Check Total",null,null,null,null,null,{"$f":"SUM(J354:U355)","v":0}]
[]
[]
[]
[null,{"$f":"Gen_A!$B$93","v":"United Energy"},{"$f":"Gen_A!$A$93","v":5}]
[null,null,"$/MWh",null,null,null,null,null,{"$f":"IFERROR((Inputs_A_F!I361-Inputs_A_Dr!I361)/Inputs_A_Dr!I361,Zero)","v":9.6792346651660033E-2},{"$f":"IFERROR((Inputs_A_F!J361-Inputs_A_Dr!J361)/Inputs_A_Dr!J361,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!K361-Inputs_A_Dr!K361)/Inputs_A_Dr!K361,Zero)","v":9.6792346651660033E-2},{"$f":"IFERROR((Inputs_A_F!L361-Inputs_A_Dr!L361)/Inputs_A_Dr!L361,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!M361-Inputs_A_Dr!M361)/Inputs_A_Dr!M361,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!N361-Inputs_A_Dr!N361)/Inputs_A_Dr!N361,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!O361-Inputs_A_Dr!O361)/Inputs_A_Dr!O361,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!P361-Inputs_A_Dr!P361)/Inputs_A_Dr!P361,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!Q361-Inputs_A_Dr!Q361)/Inputs_A_Dr!Q361,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!R361-Inputs_A_Dr!R361)/Inputs_A_Dr!R361,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!S361-Inputs_A_Dr!S361)/Inputs_A_Dr!S361,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!T361-Inputs_A_Dr!T361)/Inputs_A_Dr!T361,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!U361-Inputs_A_Dr!U361)/Inputs_A_Dr!U361,Zero)","v":0}]
[null,null,"Date",null,null,null,null,null,{"$f":"IFERROR((Inputs_A_F!I362-Inputs_A_Dr!I362)/Inputs_A_Dr!I362,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!J362-Inputs_A_Dr!J362)/Inputs_A_Dr!J362,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!K362-Inputs_A_Dr!K362)/Inputs_A_Dr!K362,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!L362-Inputs_A_Dr!L362)/Inputs_A_Dr!L362,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!M362-Inputs_A_Dr!M362)/Inputs_A_Dr!M362,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!N362-Inputs_A_Dr!N362)/Inputs_A_Dr!N362,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!O362-Inputs_A_Dr!O362)/Inputs_A_Dr!O362,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!P362-Inputs_A_Dr!P362)/Inputs_A_Dr!P362,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!Q362-Inputs_A_Dr!Q362)/Inputs_A_Dr!Q362,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!R362-Inputs_A_Dr!R362)/Inputs_A_Dr!R362,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!S362-Inputs_A_Dr!S362)/Inputs_A_Dr!S362,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!T362-Inputs_A_Dr!T362)/Inputs_A_Dr!T362,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!U362-Inputs_A_Dr!U362)/Inputs_A_Dr!U362,Zero)","v":0}]
[null,null,"Difference Check",null,null,null,null,null,null,{"$f":"IF(ABS(J361)>InputTol,One,Zero)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(ABS(J362)>InputTol,One,Zero)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Difference Check Total",null,null,null,null,null,{"$f":"SUM(J363:U364)","v":0}]
[]
[null,{"$f":"\"Check: \"&B321&\" differences within tolerance\"","v":"Check: Wholesale price - small business differences within tolerance"},null,null,null,null,null,null,{"$f":"SUM(I329,I338,I347,I356,I365)","v":0}]
[]
[{"$f":"MAX(A$2:OFFSET($A369,-One,0))+Sbsxn","v":1603.04},"Wholesale volatility - small business"]
[]
[null,{"$f":"Gen_A!$B$89","v":"Ausnet"},{"$f":"Gen_A!$A$89","v":1}]
[null,null,"$/MWh",null,null,null,null,null,{"$f":"IFERROR((Inputs_A_F!I372-Inputs_A_Dr!I372)/Inputs_A_Dr!I372,Zero)","v":-0.32142857142857151},{"$f":"IFERROR((Inputs_A_F!J372-Inputs_A_Dr!J372)/Inputs_A_Dr!J372,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!K372-Inputs_A_Dr!K372)/Inputs_A_Dr!K372,Zero)","v":-0.32142857142857151},{"$f":"IFERROR((Inputs_A_F!L372-Inputs_A_Dr!L372)/Inputs_A_Dr!L372,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!M372-Inputs_A_Dr!M372)/Inputs_A_Dr!M372,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!N372-Inputs_A_Dr!N372)/Inputs_A_Dr!N372,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!O372-Inputs_A_Dr!O372)/Inputs_A_Dr!O372,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!P372-Inputs_A_Dr!P372)/Inputs_A_Dr!P372,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!Q372-Inputs_A_Dr!Q372)/Inputs_A_Dr!Q372,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!R372-Inputs_A_Dr!R372)/Inputs_A_Dr!R372,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!S372-Inputs_A_Dr!S372)/Inputs_A_Dr!S372,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!T372-Inputs_A_Dr!T372)/Inputs_A_Dr!T372,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!U372-Inputs_A_Dr!U372)/Inputs_A_Dr!U372,Zero)","v":0}]
[null,null,"Date",null,null,null,null,null,{"$f":"IFERROR((Inputs_A_F!I373-Inputs_A_Dr!I373)/Inputs_A_Dr!I373,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!J373-Inputs_A_Dr!J373)/Inputs_A_Dr!J373,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!K373-Inputs_A_Dr!K373)/Inputs_A_Dr!K373,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!L373-Inputs_A_Dr!L373)/Inputs_A_Dr!L373,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!M373-Inputs_A_Dr!M373)/Inputs_A_Dr!M373,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!N373-Inputs_A_Dr!N373)/Inputs_A_Dr!N373,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!O373-Inputs_A_Dr!O373)/Inputs_A_Dr!O373,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!P373-Inputs_A_Dr!P373)/Inputs_A_Dr!P373,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!Q373-Inputs_A_Dr!Q373)/Inputs_A_Dr!Q373,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!R373-Inputs_A_Dr!R373)/Inputs_A_Dr!R373,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!S373-Inputs_A_Dr!S373)/Inputs_A_Dr!S373,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!T373-Inputs_A_Dr!T373)/Inputs_A_Dr!T373,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!U373-Inputs_A_Dr!U373)/Inputs_A_Dr!U373,Zero)","v":0}]
[null,null,"Difference Check",null,null,null,null,null,null,{"$f":"IF(ABS(J372)>InputTol,One,Zero)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(ABS(J373)>InputTol,One,Zero)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Difference Check Total",null,null,null,null,null,{"$f":"SUM(J374:U375)","v":0}]
[]
[]
[]
[]
[null,{"$f":"Gen_A!$B$90","v":"Citipower"},{"$f":"Gen_A!$A$90","v":2}]
[null,null,"$/MWh",null,null,null,null,null,{"$f":"IFERROR((Inputs_A_F!I382-Inputs_A_Dr!I382)/Inputs_A_Dr!I382,Zero)","v":-0.34472934472934463},{"$f":"IFERROR((Inputs_A_F!J382-Inputs_A_Dr!J382)/Inputs_A_Dr!J382,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!K382-Inputs_A_Dr!K382)/Inputs_A_Dr!K382,Zero)","v":-0.34472934472934463},{"$f":"IFERROR((Inputs_A_F!L382-Inputs_A_Dr!L382)/Inputs_A_Dr!L382,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!M382-Inputs_A_Dr!M382)/Inputs_A_Dr!M382,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!N382-Inputs_A_Dr!N382)/Inputs_A_Dr!N382,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!O382-Inputs_A_Dr!O382)/Inputs_A_Dr!O382,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!P382-Inputs_A_Dr!P382)/Inputs_A_Dr!P382,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!Q382-Inputs_A_Dr!Q382)/Inputs_A_Dr!Q382,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!R382-Inputs_A_Dr!R382)/Inputs_A_Dr!R382,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!S382-Inputs_A_Dr!S382)/Inputs_A_Dr!S382,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!T382-Inputs_A_Dr!T382)/Inputs_A_Dr!T382,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!U382-Inputs_A_Dr!U382)/Inputs_A_Dr!U382,Zero)","v":0}]
[null,null,"Date",null,null,null,null,null,{"$f":"IFERROR((Inputs_A_F!I383-Inputs_A_Dr!I383)/Inputs_A_Dr!I383,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!J383-Inputs_A_Dr!J383)/Inputs_A_Dr!J383,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!K383-Inputs_A_Dr!K383)/Inputs_A_Dr!K383,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!L383-Inputs_A_Dr!L383)/Inputs_A_Dr!L383,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!M383-Inputs_A_Dr!M383)/Inputs_A_Dr!M383,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!N383-Inputs_A_Dr!N383)/Inputs_A_Dr!N383,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!O383-Inputs_A_Dr!O383)/Inputs_A_Dr!O383,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!P383-Inputs_A_Dr!P383)/Inputs_A_Dr!P383,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!Q383-Inputs_A_Dr!Q383)/Inputs_A_Dr!Q383,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!R383-Inputs_A_Dr!R383)/Inputs_A_Dr!R383,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!S383-Inputs_A_Dr!S383)/Inputs_A_Dr!S383,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!T383-Inputs_A_Dr!T383)/Inputs_A_Dr!T383,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!U383-Inputs_A_Dr!U383)/Inputs_A_Dr!U383,Zero)","v":0}]
[null,null,"Difference Check",null,null,null,null,null,null,{"$f":"IF(ABS(J382)>InputTol,One,Zero)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(ABS(J383)>InputTol,One,Zero)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Difference Check Total",null,null,null,null,null,{"$f":"SUM(J384:U385)","v":0}]
[]
[]
[]
[null,{"$f":"Gen_A!$B$91","v":"Jemena"},{"$f":"Gen_A!$A$91","v":3}]
[null,null,"$/MWh",null,null,null,null,null,{"$f":"IFERROR((Inputs_A_F!I391-Inputs_A_Dr!I391)/Inputs_A_Dr!I391,Zero)","v":-0.22222222222222213},{"$f":"IFERROR((Inputs_A_F!J391-Inputs_A_Dr!J391)/Inputs_A_Dr!J391,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!K391-Inputs_A_Dr!K391)/Inputs_A_Dr!K391,Zero)","v":-0.22222222222222213},{"$f":"IFERROR((Inputs_A_F!L391-Inputs_A_Dr!L391)/Inputs_A_Dr!L391,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!M391-Inputs_A_Dr!M391)/Inputs_A_Dr!M391,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!N391-Inputs_A_Dr!N391)/Inputs_A_Dr!N391,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!O391-Inputs_A_Dr!O391)/Inputs_A_Dr!O391,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!P391-Inputs_A_Dr!P391)/Inputs_A_Dr!P391,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!Q391-Inputs_A_Dr!Q391)/Inputs_A_Dr!Q391,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!R391-Inputs_A_Dr!R391)/Inputs_A_Dr!R391,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!S391-Inputs_A_Dr!S391)/Inputs_A_Dr!S391,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!T391-Inputs_A_Dr!T391)/Inputs_A_Dr!T391,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!U391-Inputs_A_Dr!U391)/Inputs_A_Dr!U391,Zero)","v":0}]
[null,null,"Date",null,null,null,null,null,{"$f":"IFERROR((Inputs_A_F!I392-Inputs_A_Dr!I392)/Inputs_A_Dr!I392,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!J392-Inputs_A_Dr!J392)/Inputs_A_Dr!J392,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!K392-Inputs_A_Dr!K392)/Inputs_A_Dr!K392,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!L392-Inputs_A_Dr!L392)/Inputs_A_Dr!L392,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!M392-Inputs_A_Dr!M392)/Inputs_A_Dr!M392,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!N392-Inputs_A_Dr!N392)/Inputs_A_Dr!N392,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!O392-Inputs_A_Dr!O392)/Inputs_A_Dr!O392,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!P392-Inputs_A_Dr!P392)/Inputs_A_Dr!P392,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!Q392-Inputs_A_Dr!Q392)/Inputs_A_Dr!Q392,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!R392-Inputs_A_Dr!R392)/Inputs_A_Dr!R392,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!S392-Inputs_A_Dr!S392)/Inputs_A_Dr!S392,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!T392-Inputs_A_Dr!T392)/Inputs_A_Dr!T392,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!U392-Inputs_A_Dr!U392)/Inputs_A_Dr!U392,Zero)","v":0}]
[null,null,"Difference Check",null,null,null,null,null,null,{"$f":"IF(ABS(J391)>InputTol,One,Zero)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(ABS(J392)>InputTol,One,Zero)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Difference Check Total",null,null,null,null,null,{"$f":"SUM(J393:U394)","v":0}]
[]
[]
[]
[null,{"$f":"Gen_A!$B$92","v":"Powercor"},{"$f":"Gen_A!$A$92","v":4}]
[null,null,"$/MWh",null,null,null,null,null,{"$f":"IFERROR((Inputs_A_F!I400-Inputs_A_Dr!I400)/Inputs_A_Dr!I400,Zero)","v":-0.24},{"$f":"IFERROR((Inputs_A_F!J400-Inputs_A_Dr!J400)/Inputs_A_Dr!J400,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!K400-Inputs_A_Dr!K400)/Inputs_A_Dr!K400,Zero)","v":-0.24},{"$f":"IFERROR((Inputs_A_F!L400-Inputs_A_Dr!L400)/Inputs_A_Dr!L400,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!M400-Inputs_A_Dr!M400)/Inputs_A_Dr!M400,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!N400-Inputs_A_Dr!N400)/Inputs_A_Dr!N400,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!O400-Inputs_A_Dr!O400)/Inputs_A_Dr!O400,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!P400-Inputs_A_Dr!P400)/Inputs_A_Dr!P400,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!Q400-Inputs_A_Dr!Q400)/Inputs_A_Dr!Q400,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!R400-Inputs_A_Dr!R400)/Inputs_A_Dr!R400,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!S400-Inputs_A_Dr!S400)/Inputs_A_Dr!S400,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!T400-Inputs_A_Dr!T400)/Inputs_A_Dr!T400,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!U400-Inputs_A_Dr!U400)/Inputs_A_Dr!U400,Zero)","v":0}]
[null,null,"Date",null,null,null,null,null,{"$f":"IFERROR((Inputs_A_F!I401-Inputs_A_Dr!I401)/Inputs_A_Dr!I401,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!J401-Inputs_A_Dr!J401)/Inputs_A_Dr!J401,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!K401-Inputs_A_Dr!K401)/Inputs_A_Dr!K401,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!L401-Inputs_A_Dr!L401)/Inputs_A_Dr!L401,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!M401-Inputs_A_Dr!M401)/Inputs_A_Dr!M401,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!N401-Inputs_A_Dr!N401)/Inputs_A_Dr!N401,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!O401-Inputs_A_Dr!O401)/Inputs_A_Dr!O401,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!P401-Inputs_A_Dr!P401)/Inputs_A_Dr!P401,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!Q401-Inputs_A_Dr!Q401)/Inputs_A_Dr!Q401,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!R401-Inputs_A_Dr!R401)/Inputs_A_Dr!R401,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!S401-Inputs_A_Dr!S401)/Inputs_A_Dr!S401,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!T401-Inputs_A_Dr!T401)/Inputs_A_Dr!T401,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!U401-Inputs_A_Dr!U401)/Inputs_A_Dr!U401,Zero)","v":0}]
[null,null,"Difference Check",null,null,null,null,null,null,{"$f":"IF(ABS(J400)>InputTol,One,Zero)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(ABS(J401)>InputTol,One,Zero)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Difference Check Total",null,null,null,null,null,{"$f":"SUM(J402:U403)","v":0}]
[]
[]
[]
[null,{"$f":"Gen_A!$B$93","v":"United Energy"},{"$f":"Gen_A!$A$93","v":5}]
[null,null,"$/MWh",null,null,null,null,null,{"$f":"IFERROR((Inputs_A_F!I409-Inputs_A_Dr!I409)/Inputs_A_Dr!I409,Zero)","v":-0.25000000000000006},{"$f":"IFERROR((Inputs_A_F!J409-Inputs_A_Dr!J409)/Inputs_A_Dr!J409,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!K409-Inputs_A_Dr!K409)/Inputs_A_Dr!K409,Zero)","v":-0.25000000000000006},{"$f":"IFERROR((Inputs_A_F!L409-Inputs_A_Dr!L409)/Inputs_A_Dr!L409,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!M409-Inputs_A_Dr!M409)/Inputs_A_Dr!M409,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!N409-Inputs_A_Dr!N409)/Inputs_A_Dr!N409,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!O409-Inputs_A_Dr!O409)/Inputs_A_Dr!O409,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!P409-Inputs_A_Dr!P409)/Inputs_A_Dr!P409,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!Q409-Inputs_A_Dr!Q409)/Inputs_A_Dr!Q409,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!R409-Inputs_A_Dr!R409)/Inputs_A_Dr!R409,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!S409-Inputs_A_Dr!S409)/Inputs_A_Dr!S409,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!T409-Inputs_A_Dr!T409)/Inputs_A_Dr!T409,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!U409-Inputs_A_Dr!U409)/Inputs_A_Dr!U409,Zero)","v":0}]
[null,null,"Date",null,null,null,null,null,{"$f":"IFERROR((Inputs_A_F!I410-Inputs_A_Dr!I410)/Inputs_A_Dr!I410,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!J410-Inputs_A_Dr!J410)/Inputs_A_Dr!J410,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!K410-Inputs_A_Dr!K410)/Inputs_A_Dr!K410,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!L410-Inputs_A_Dr!L410)/Inputs_A_Dr!L410,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!M410-Inputs_A_Dr!M410)/Inputs_A_Dr!M410,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!N410-Inputs_A_Dr!N410)/Inputs_A_Dr!N410,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!O410-Inputs_A_Dr!O410)/Inputs_A_Dr!O410,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!P410-Inputs_A_Dr!P410)/Inputs_A_Dr!P410,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!Q410-Inputs_A_Dr!Q410)/Inputs_A_Dr!Q410,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!R410-Inputs_A_Dr!R410)/Inputs_A_Dr!R410,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!S410-Inputs_A_Dr!S410)/Inputs_A_Dr!S410,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!T410-Inputs_A_Dr!T410)/Inputs_A_Dr!T410,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!U410-Inputs_A_Dr!U410)/Inputs_A_Dr!U410,Zero)","v":0}]
[null,null,"Difference Check",null,null,null,null,null,null,{"$f":"IF(ABS(J409)>InputTol,One,Zero)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(ABS(J410)>InputTol,One,Zero)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Difference Check Total",null,null,null,null,null,{"$f":"SUM(J411:U412)","v":0}]
[]
[null,{"$f":"\"Check: \"&B369","v":"Check: Wholesale volatility - small business"},null,null,null,null,null,null,{"$f":"SUM(I376,I386,I395,I404,I413)","v":0}]
[]
[null,"Check: Wholesale (small business) differences between draft and final are within tolerance",null,null,null,null,null,null,{"$f":"SUM(I367,I415)","v":0}]
[]
[]
[{"$f":"MAX(A$2:OFFSET($A420,-One,0))+Sbsxn","v":1603.05},"Environmental programs price"]
[]
[null,"Victorian energy upgrades (VEU)"]
[null,null,"$/certificate",null,null,null,null,null,{"$f":"IFERROR((Inputs_A_F!I423-Inputs_A_Dr!I423)/Inputs_A_Dr!I423,Zero)","v":2.4433292386084889E-2},{"$f":"IFERROR((Inputs_A_F!J423-Inputs_A_Dr!J423)/Inputs_A_Dr!J423,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!K423-Inputs_A_Dr!K423)/Inputs_A_Dr!K423,Zero)","v":2.4433292386084889E-2},{"$f":"IFERROR((Inputs_A_F!L423-Inputs_A_Dr!L423)/Inputs_A_Dr!L423,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!M423-Inputs_A_Dr!M423)/Inputs_A_Dr!M423,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!N423-Inputs_A_Dr!N423)/Inputs_A_Dr!N423,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!O423-Inputs_A_Dr!O423)/Inputs_A_Dr!O423,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!P423-Inputs_A_Dr!P423)/Inputs_A_Dr!P423,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!Q423-Inputs_A_Dr!Q423)/Inputs_A_Dr!Q423,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!R423-Inputs_A_Dr!R423)/Inputs_A_Dr!R423,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!S423-Inputs_A_Dr!S423)/Inputs_A_Dr!S423,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!T423-Inputs_A_Dr!T423)/Inputs_A_Dr!T423,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!U423-Inputs_A_Dr!U423)/Inputs_A_Dr!U423,Zero)","v":0}]
[null,null,"Date",null,null,null,null,null,{"$f":"IFERROR((Inputs_A_F!I424-Inputs_A_Dr!I424)/Inputs_A_Dr!I424,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!J424-Inputs_A_Dr!J424)/Inputs_A_Dr!J424,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!K424-Inputs_A_Dr!K424)/Inputs_A_Dr!K424,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!L424-Inputs_A_Dr!L424)/Inputs_A_Dr!L424,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!M424-Inputs_A_Dr!M424)/Inputs_A_Dr!M424,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!N424-Inputs_A_Dr!N424)/Inputs_A_Dr!N424,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!O424-Inputs_A_Dr!O424)/Inputs_A_Dr!O424,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!P424-Inputs_A_Dr!P424)/Inputs_A_Dr!P424,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!Q424-Inputs_A_Dr!Q424)/Inputs_A_Dr!Q424,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!R424-Inputs_A_Dr!R424)/Inputs_A_Dr!R424,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!S424-Inputs_A_Dr!S424)/Inputs_A_Dr!S424,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!T424-Inputs_A_Dr!T424)/Inputs_A_Dr!T424,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!U424-Inputs_A_Dr!U424)/Inputs_A_Dr!U424,Zero)","v":0}]
[null,null,"Difference Check",null,null,null,null,null,null,{"$f":"IF(ABS(J423)>InputTol,One,Zero)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(ABS(J424)>InputTol,One,Zero)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Difference Check Total",null,null,null,null,null,{"$f":"SUM(J425:U426)","v":0}]
[]
[]
[]
[]
[null,"Large-scale renewable energy target (LRET)"]
[null,null,"$/certificate",null,null,null,null,null,{"$f":"IFERROR((Inputs_A_F!I433-Inputs_A_Dr!I433)/Inputs_A_Dr!I433,Zero)","v":-4.0549523598493356E-2},{"$f":"IFERROR((Inputs_A_F!J433-Inputs_A_Dr!J433)/Inputs_A_Dr!J433,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!K433-Inputs_A_Dr!K433)/Inputs_A_Dr!K433,Zero)","v":-4.0549523598493356E-2},{"$f":"IFERROR((Inputs_A_F!L433-Inputs_A_Dr!L433)/Inputs_A_Dr!L433,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!M433-Inputs_A_Dr!M433)/Inputs_A_Dr!M433,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!N433-Inputs_A_Dr!N433)/Inputs_A_Dr!N433,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!O433-Inputs_A_Dr!O433)/Inputs_A_Dr!O433,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!P433-Inputs_A_Dr!P433)/Inputs_A_Dr!P433,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!Q433-Inputs_A_Dr!Q433)/Inputs_A_Dr!Q433,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!R433-Inputs_A_Dr!R433)/Inputs_A_Dr!R433,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!S433-Inputs_A_Dr!S433)/Inputs_A_Dr!S433,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!T433-Inputs_A_Dr!T433)/Inputs_A_Dr!T433,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!U433-Inputs_A_Dr!U433)/Inputs_A_Dr!U433,Zero)","v":0}]
[null,null,"Date",null,null,null,null,null,{"$f":"IFERROR((Inputs_A_F!I434-Inputs_A_Dr!I434)/Inputs_A_Dr!I434,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!J434-Inputs_A_Dr!J434)/Inputs_A_Dr!J434,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!K434-Inputs_A_Dr!K434)/Inputs_A_Dr!K434,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!L434-Inputs_A_Dr!L434)/Inputs_A_Dr!L434,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!M434-Inputs_A_Dr!M434)/Inputs_A_Dr!M434,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!N434-Inputs_A_Dr!N434)/Inputs_A_Dr!N434,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!O434-Inputs_A_Dr!O434)/Inputs_A_Dr!O434,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!P434-Inputs_A_Dr!P434)/Inputs_A_Dr!P434,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!Q434-Inputs_A_Dr!Q434)/Inputs_A_Dr!Q434,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!R434-Inputs_A_Dr!R434)/Inputs_A_Dr!R434,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!S434-Inputs_A_Dr!S434)/Inputs_A_Dr!S434,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!T434-Inputs_A_Dr!T434)/Inputs_A_Dr!T434,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!U434-Inputs_A_Dr!U434)/Inputs_A_Dr!U434,Zero)","v":0}]
[null,null,"Difference Check",null,null,null,null,null,null,{"$f":"IF(ABS(J433)>InputTol,One,Zero)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(ABS(J434)>InputTol,One,Zero)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Difference Check Total",null,null,null,null,null,{"$f":"SUM(J435:U436)","v":0}]
[]
[]
[]
[null,"Small-scale renewable energy scheme (SRES)"]
[null,null,"$/certificate",null,null,null,null,null,{"$f":"IFERROR((Inputs_A_F!I442-Inputs_A_Dr!I442)/Inputs_A_Dr!I442,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!J442-Inputs_A_Dr!J442)/Inputs_A_Dr!J442,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!K442-Inputs_A_Dr!K442)/Inputs_A_Dr!K442,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!L442-Inputs_A_Dr!L442)/Inputs_A_Dr!L442,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!M442-Inputs_A_Dr!M442)/Inputs_A_Dr!M442,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!N442-Inputs_A_Dr!N442)/Inputs_A_Dr!N442,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!O442-Inputs_A_Dr!O442)/Inputs_A_Dr!O442,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!P442-Inputs_A_Dr!P442)/Inputs_A_Dr!P442,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!Q442-Inputs_A_Dr!Q442)/Inputs_A_Dr!Q442,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!R442-Inputs_A_Dr!R442)/Inputs_A_Dr!R442,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!S442-Inputs_A_Dr!S442)/Inputs_A_Dr!S442,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!T442-Inputs_A_Dr!T442)/Inputs_A_Dr!T442,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!U442-Inputs_A_Dr!U442)/Inputs_A_Dr!U442,Zero)","v":0}]
[null,null,"Date",null,null,null,null,null,{"$f":"IFERROR((Inputs_A_F!I443-Inputs_A_Dr!I443)/Inputs_A_Dr!I443,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!J443-Inputs_A_Dr!J443)/Inputs_A_Dr!J443,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!K443-Inputs_A_Dr!K443)/Inputs_A_Dr!K443,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!L443-Inputs_A_Dr!L443)/Inputs_A_Dr!L443,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!M443-Inputs_A_Dr!M443)/Inputs_A_Dr!M443,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!N443-Inputs_A_Dr!N443)/Inputs_A_Dr!N443,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!O443-Inputs_A_Dr!O443)/Inputs_A_Dr!O443,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!P443-Inputs_A_Dr!P443)/Inputs_A_Dr!P443,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!Q443-Inputs_A_Dr!Q443)/Inputs_A_Dr!Q443,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!R443-Inputs_A_Dr!R443)/Inputs_A_Dr!R443,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!S443-Inputs_A_Dr!S443)/Inputs_A_Dr!S443,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!T443-Inputs_A_Dr!T443)/Inputs_A_Dr!T443,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!U443-Inputs_A_Dr!U443)/Inputs_A_Dr!U443,Zero)","v":0}]
[null,null,"Difference Check",null,null,null,null,null,null,{"$f":"IF(ABS(J442)>InputTol,One,Zero)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(ABS(J443)>InputTol,One,Zero)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Difference Check Total",null,null,null,null,null,{"$f":"SUM(J444:U445)","v":0}]
[]
[null,{"$f":"\"Check: \"&B420","v":"Check: Environmental programs price"},null,null,null,null,null,null,{"$f":"SUM(I427,I437,I446)","v":0}]
[]
[{"$f":"MAX(A$2:OFFSET($A450,-One,0))+Sbsxn","v":1603.06},"Environmental programs liability"]
[]
[null,{"$f":"B422","v":"Victorian energy upgrades (VEU)"}]
[null,null,"%/year",null,null,null,null,null,{"$f":"IFERROR((Inputs_A_F!I453-Inputs_A_Dr!I453)/Inputs_A_Dr!I453,Zero)","v":0.11907386990077187},{"$f":"IFERROR((Inputs_A_F!J453-Inputs_A_Dr!J453)/Inputs_A_Dr!J453,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!K453-Inputs_A_Dr!K453)/Inputs_A_Dr!K453,Zero)","v":0.11907386990077187},{"$f":"IFERROR((Inputs_A_F!L453-Inputs_A_Dr!L453)/Inputs_A_Dr!L453,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!M453-Inputs_A_Dr!M453)/Inputs_A_Dr!M453,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!N453-Inputs_A_Dr!N453)/Inputs_A_Dr!N453,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!O453-Inputs_A_Dr!O453)/Inputs_A_Dr!O453,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!P453-Inputs_A_Dr!P453)/Inputs_A_Dr!P453,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!Q453-Inputs_A_Dr!Q453)/Inputs_A_Dr!Q453,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!R453-Inputs_A_Dr!R453)/Inputs_A_Dr!R453,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!S453-Inputs_A_Dr!S453)/Inputs_A_Dr!S453,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!T453-Inputs_A_Dr!T453)/Inputs_A_Dr!T453,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!U453-Inputs_A_Dr!U453)/Inputs_A_Dr!U453,Zero)","v":0}]
[null,null,"Date",null,null,null,null,null,{"$f":"IFERROR((Inputs_A_F!I454-Inputs_A_Dr!I454)/Inputs_A_Dr!I454,Zero)","v":4.2157356917014157E-3},{"$f":"IFERROR((Inputs_A_F!J454-Inputs_A_Dr!J454)/Inputs_A_Dr!J454,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!K454-Inputs_A_Dr!K454)/Inputs_A_Dr!K454,Zero)","v":4.2157356917014157E-3},{"$f":"IFERROR((Inputs_A_F!L454-Inputs_A_Dr!L454)/Inputs_A_Dr!L454,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!M454-Inputs_A_Dr!M454)/Inputs_A_Dr!M454,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!N454-Inputs_A_Dr!N454)/Inputs_A_Dr!N454,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!O454-Inputs_A_Dr!O454)/Inputs_A_Dr!O454,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!P454-Inputs_A_Dr!P454)/Inputs_A_Dr!P454,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!Q454-Inputs_A_Dr!Q454)/Inputs_A_Dr!Q454,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!R454-Inputs_A_Dr!R454)/Inputs_A_Dr!R454,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!S454-Inputs_A_Dr!S454)/Inputs_A_Dr!S454,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!T454-Inputs_A_Dr!T454)/Inputs_A_Dr!T454,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!U454-Inputs_A_Dr!U454)/Inputs_A_Dr!U454,Zero)","v":0}]
[null,null,"Difference Check",null,null,null,null,null,null,{"$f":"IF(ABS(J453)>InputTol,One,Zero)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(ABS(J454)>InputTol,One,Zero)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Difference Check Total",null,null,null,null,null,{"$f":"SUM(J455:U456)","v":0}]
[]
[]
[]
[]
[null,{"$f":"B432","v":"Large-scale renewable energy target (LRET)"}]
[null,null,"%/year",null,null,null,null,null,{"$f":"IFERROR((Inputs_A_F!I463-Inputs_A_Dr!I463)/Inputs_A_Dr!I463,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!J463-Inputs_A_Dr!J463)/Inputs_A_Dr!J463,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!K463-Inputs_A_Dr!K463)/Inputs_A_Dr!K463,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!L463-Inputs_A_Dr!L463)/Inputs_A_Dr!L463,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!M463-Inputs_A_Dr!M463)/Inputs_A_Dr!M463,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!N463-Inputs_A_Dr!N463)/Inputs_A_Dr!N463,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!O463-Inputs_A_Dr!O463)/Inputs_A_Dr!O463,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!P463-Inputs_A_Dr!P463)/Inputs_A_Dr!P463,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!Q463-Inputs_A_Dr!Q463)/Inputs_A_Dr!Q463,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!R463-Inputs_A_Dr!R463)/Inputs_A_Dr!R463,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!S463-Inputs_A_Dr!S463)/Inputs_A_Dr!S463,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!T463-Inputs_A_Dr!T463)/Inputs_A_Dr!T463,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!U463-Inputs_A_Dr!U463)/Inputs_A_Dr!U463,Zero)","v":0}]
[null,null,"Date",null,null,null,null,null,{"$f":"IFERROR((Inputs_A_F!I464-Inputs_A_Dr!I464)/Inputs_A_Dr!I464,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!J464-Inputs_A_Dr!J464)/Inputs_A_Dr!J464,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!K464-Inputs_A_Dr!K464)/Inputs_A_Dr!K464,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!L464-Inputs_A_Dr!L464)/Inputs_A_Dr!L464,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!M464-Inputs_A_Dr!M464)/Inputs_A_Dr!M464,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!N464-Inputs_A_Dr!N464)/Inputs_A_Dr!N464,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!O464-Inputs_A_Dr!O464)/Inputs_A_Dr!O464,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!P464-Inputs_A_Dr!P464)/Inputs_A_Dr!P464,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!Q464-Inputs_A_Dr!Q464)/Inputs_A_Dr!Q464,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!R464-Inputs_A_Dr!R464)/Inputs_A_Dr!R464,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!S464-Inputs_A_Dr!S464)/Inputs_A_Dr!S464,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!T464-Inputs_A_Dr!T464)/Inputs_A_Dr!T464,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!U464-Inputs_A_Dr!U464)/Inputs_A_Dr!U464,Zero)","v":0}]
[null,null,"Difference Check",null,null,null,null,null,null,{"$f":"IF(ABS(J463)>InputTol,One,Zero)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(ABS(J464)>InputTol,One,Zero)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Difference Check Total",null,null,null,null,null,{"$f":"SUM(J465:U466)","v":0}]
[]
[]
[]
[null,{"$f":"B441","v":"Small-scale renewable energy scheme (SRES)"}]
[null,null,"%/year",null,null,null,null,null,{"$f":"IFERROR((Inputs_A_F!I472-Inputs_A_Dr!I472)/Inputs_A_Dr!I472,Zero)","v":0.2462225274725274},{"$f":"IFERROR((Inputs_A_F!J472-Inputs_A_Dr!J472)/Inputs_A_Dr!J472,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!K472-Inputs_A_Dr!K472)/Inputs_A_Dr!K472,Zero)","v":0.2462225274725274},{"$f":"IFERROR((Inputs_A_F!L472-Inputs_A_Dr!L472)/Inputs_A_Dr!L472,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!M472-Inputs_A_Dr!M472)/Inputs_A_Dr!M472,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!N472-Inputs_A_Dr!N472)/Inputs_A_Dr!N472,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!O472-Inputs_A_Dr!O472)/Inputs_A_Dr!O472,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!P472-Inputs_A_Dr!P472)/Inputs_A_Dr!P472,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!Q472-Inputs_A_Dr!Q472)/Inputs_A_Dr!Q472,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!R472-Inputs_A_Dr!R472)/Inputs_A_Dr!R472,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!S472-Inputs_A_Dr!S472)/Inputs_A_Dr!S472,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!T472-Inputs_A_Dr!T472)/Inputs_A_Dr!T472,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!U472-Inputs_A_Dr!U472)/Inputs_A_Dr!U472,Zero)","v":0}]
[null,null,"Date",null,null,null,null,null,{"$f":"IFERROR((Inputs_A_F!I473-Inputs_A_Dr!I473)/Inputs_A_Dr!I473,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!J473-Inputs_A_Dr!J473)/Inputs_A_Dr!J473,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!K473-Inputs_A_Dr!K473)/Inputs_A_Dr!K473,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!L473-Inputs_A_Dr!L473)/Inputs_A_Dr!L473,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!M473-Inputs_A_Dr!M473)/Inputs_A_Dr!M473,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!N473-Inputs_A_Dr!N473)/Inputs_A_Dr!N473,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!O473-Inputs_A_Dr!O473)/Inputs_A_Dr!O473,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!P473-Inputs_A_Dr!P473)/Inputs_A_Dr!P473,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!Q473-Inputs_A_Dr!Q473)/Inputs_A_Dr!Q473,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!R473-Inputs_A_Dr!R473)/Inputs_A_Dr!R473,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!S473-Inputs_A_Dr!S473)/Inputs_A_Dr!S473,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!T473-Inputs_A_Dr!T473)/Inputs_A_Dr!T473,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!U473-Inputs_A_Dr!U473)/Inputs_A_Dr!U473,Zero)","v":0}]
[null,null,"Difference Check",null,null,null,null,null,null,{"$f":"IF(ABS(J472)>InputTol,One,Zero)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(ABS(J473)>InputTol,One,Zero)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Difference Check Total",null,null,null,null,null,{"$f":"SUM(J474:U475)","v":0}]
[]
[null,{"$f":"\"Check: \"&B450","v":"Check: Environmental programs liability"},null,null,null,null,null,null,{"$f":"SUM(I457,I467,I476)","v":0}]
[]
[null,"Check: Environmental programs differences between draft and final are within tolerance",null,null,null,null,null,null,{"$f":"SUM(I448,I478)","v":0}]
[]
[]
[{"$f":"MAX(A$2:OFFSET($A483,-One,0))+Sbsxn","v":1603.07},"Ancillary"]
[]
[null,"General NEM fees"]
[null,null,"$/MWh",null,null,null,null,null,{"$f":"IFERROR((Inputs_A_F!I486-Inputs_A_Dr!I486)/Inputs_A_Dr!I486,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!J486-Inputs_A_Dr!J486)/Inputs_A_Dr!J486,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!K486-Inputs_A_Dr!K486)/Inputs_A_Dr!K486,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!L486-Inputs_A_Dr!L486)/Inputs_A_Dr!L486,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!M486-Inputs_A_Dr!M486)/Inputs_A_Dr!M486,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!N486-Inputs_A_Dr!N486)/Inputs_A_Dr!N486,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!O486-Inputs_A_Dr!O486)/Inputs_A_Dr!O486,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!P486-Inputs_A_Dr!P486)/Inputs_A_Dr!P486,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!Q486-Inputs_A_Dr!Q486)/Inputs_A_Dr!Q486,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!R486-Inputs_A_Dr!R486)/Inputs_A_Dr!R486,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!S486-Inputs_A_Dr!S486)/Inputs_A_Dr!S486,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!T486-Inputs_A_Dr!T486)/Inputs_A_Dr!T486,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!U486-Inputs_A_Dr!U486)/Inputs_A_Dr!U486,Zero)","v":0}]
[null,null,"Date",null,null,null,null,null,{"$f":"IFERROR((Inputs_A_F!I487-Inputs_A_Dr!I487)/Inputs_A_Dr!I487,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!J487-Inputs_A_Dr!J487)/Inputs_A_Dr!J487,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!K487-Inputs_A_Dr!K487)/Inputs_A_Dr!K487,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!L487-Inputs_A_Dr!L487)/Inputs_A_Dr!L487,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!M487-Inputs_A_Dr!M487)/Inputs_A_Dr!M487,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!N487-Inputs_A_Dr!N487)/Inputs_A_Dr!N487,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!O487-Inputs_A_Dr!O487)/Inputs_A_Dr!O487,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!P487-Inputs_A_Dr!P487)/Inputs_A_Dr!P487,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!Q487-Inputs_A_Dr!Q487)/Inputs_A_Dr!Q487,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!R487-Inputs_A_Dr!R487)/Inputs_A_Dr!R487,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!S487-Inputs_A_Dr!S487)/Inputs_A_Dr!S487,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!T487-Inputs_A_Dr!T487)/Inputs_A_Dr!T487,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!U487-Inputs_A_Dr!U487)/Inputs_A_Dr!U487,Zero)","v":0}]
[null,null,"Difference Check",null,null,null,null,null,null,{"$f":"IF(ABS(J486)>InputTol,One,Zero)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(ABS(J487)>InputTol,One,Zero)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Difference Check Total",null,null,null,null,null,{"$f":"SUM(J488:U489)","v":0}]
[]
[]
[]
[null,"Full retail competition (FRC) operations"]
[null,null,"$/MWh",null,null,null,null,null,{"$f":"IFERROR((Inputs_A_F!I495-Inputs_A_Dr!I495)/Inputs_A_Dr!I495,Zero)","v":-6.1771604938271191E-3},{"$f":"IFERROR((Inputs_A_F!J495-Inputs_A_Dr!J495)/Inputs_A_Dr!J495,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!K495-Inputs_A_Dr!K495)/Inputs_A_Dr!K495,Zero)","v":-6.1771604938271191E-3},{"$f":"IFERROR((Inputs_A_F!L495-Inputs_A_Dr!L495)/Inputs_A_Dr!L495,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!M495-Inputs_A_Dr!M495)/Inputs_A_Dr!M495,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!N495-Inputs_A_Dr!N495)/Inputs_A_Dr!N495,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!O495-Inputs_A_Dr!O495)/Inputs_A_Dr!O495,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!P495-Inputs_A_Dr!P495)/Inputs_A_Dr!P495,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!Q495-Inputs_A_Dr!Q495)/Inputs_A_Dr!Q495,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!R495-Inputs_A_Dr!R495)/Inputs_A_Dr!R495,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!S495-Inputs_A_Dr!S495)/Inputs_A_Dr!S495,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!T495-Inputs_A_Dr!T495)/Inputs_A_Dr!T495,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!U495-Inputs_A_Dr!U495)/Inputs_A_Dr!U495,Zero)","v":0}]
[null,null,"Date",null,null,null,null,null,{"$f":"IFERROR((Inputs_A_F!I496-Inputs_A_Dr!I496)/Inputs_A_Dr!I496,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!J496-Inputs_A_Dr!J496)/Inputs_A_Dr!J496,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!K496-Inputs_A_Dr!K496)/Inputs_A_Dr!K496,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!L496-Inputs_A_Dr!L496)/Inputs_A_Dr!L496,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!M496-Inputs_A_Dr!M496)/Inputs_A_Dr!M496,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!N496-Inputs_A_Dr!N496)/Inputs_A_Dr!N496,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!O496-Inputs_A_Dr!O496)/Inputs_A_Dr!O496,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!P496-Inputs_A_Dr!P496)/Inputs_A_Dr!P496,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!Q496-Inputs_A_Dr!Q496)/Inputs_A_Dr!Q496,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!R496-Inputs_A_Dr!R496)/Inputs_A_Dr!R496,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!S496-Inputs_A_Dr!S496)/Inputs_A_Dr!S496,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!T496-Inputs_A_Dr!T496)/Inputs_A_Dr!T496,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!U496-Inputs_A_Dr!U496)/Inputs_A_Dr!U496,Zero)","v":0}]
[null,null,"Difference Check",null,null,null,null,null,null,{"$f":"IF(ABS(J495)>InputTol,One,Zero)","v":0},{"$f":"IF(ABS(K495)>InputTol,One,Zero)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(ABS(J496)>InputTol,One,Zero)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Difference Check Total",null,null,null,null,null,{"$f":"SUM(J497:U498)","v":0}]
[]
[]
[]
[null,"National transmission planner"]
[null,null,"$/MWh",null,null,null,null,null,{"$f":"IFERROR((Inputs_A_F!I504-Inputs_A_Dr!I504)/Inputs_A_Dr!I504,Zero)","v":0.35006758061401799},{"$f":"IFERROR((Inputs_A_F!J504-Inputs_A_Dr!J504)/Inputs_A_Dr!J504,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!K504-Inputs_A_Dr!K504)/Inputs_A_Dr!K504,Zero)","v":0.35006758061401799},{"$f":"IFERROR((Inputs_A_F!L504-Inputs_A_Dr!L504)/Inputs_A_Dr!L504,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!M504-Inputs_A_Dr!M504)/Inputs_A_Dr!M504,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!N504-Inputs_A_Dr!N504)/Inputs_A_Dr!N504,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!O504-Inputs_A_Dr!O504)/Inputs_A_Dr!O504,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!P504-Inputs_A_Dr!P504)/Inputs_A_Dr!P504,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!Q504-Inputs_A_Dr!Q504)/Inputs_A_Dr!Q504,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!R504-Inputs_A_Dr!R504)/Inputs_A_Dr!R504,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!S504-Inputs_A_Dr!S504)/Inputs_A_Dr!S504,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!T504-Inputs_A_Dr!T504)/Inputs_A_Dr!T504,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!U504-Inputs_A_Dr!U504)/Inputs_A_Dr!U504,Zero)","v":0}]
[null,null,"Date",null,null,null,null,null,{"$f":"IFERROR((Inputs_A_F!I505-Inputs_A_Dr!I505)/Inputs_A_Dr!I505,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!J505-Inputs_A_Dr!J505)/Inputs_A_Dr!J505,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!K505-Inputs_A_Dr!K505)/Inputs_A_Dr!K505,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!L505-Inputs_A_Dr!L505)/Inputs_A_Dr!L505,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!M505-Inputs_A_Dr!M505)/Inputs_A_Dr!M505,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!N505-Inputs_A_Dr!N505)/Inputs_A_Dr!N505,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!O505-Inputs_A_Dr!O505)/Inputs_A_Dr!O505,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!P505-Inputs_A_Dr!P505)/Inputs_A_Dr!P505,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!Q505-Inputs_A_Dr!Q505)/Inputs_A_Dr!Q505,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!R505-Inputs_A_Dr!R505)/Inputs_A_Dr!R505,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!S505-Inputs_A_Dr!S505)/Inputs_A_Dr!S505,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!T505-Inputs_A_Dr!T505)/Inputs_A_Dr!T505,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!U505-Inputs_A_Dr!U505)/Inputs_A_Dr!U505,Zero)","v":0}]
[null,null,"Difference Check",null,null,null,null,null,null,{"$f":"IF(ABS(J504)>InputTol,One,Zero)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(ABS(J505)>InputTol,One,Zero)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Difference Check Total",null,null,null,null,null,{"$f":"SUM(J506:U507)","v":0}]
[]
[]
[]
[null,"Ancillary services"]
[null,null,"$/MWh",null,null,null,null,null,{"$f":"IFERROR((Inputs_A_F!I513-Inputs_A_Dr!I513)/Inputs_A_Dr!I513,Zero)","v":0.27221023367697272},{"$f":"IFERROR((Inputs_A_F!J513-Inputs_A_Dr!J513)/Inputs_A_Dr!J513,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!K513-Inputs_A_Dr!K513)/Inputs_A_Dr!K513,Zero)","v":0.27221023367697272},{"$f":"IFERROR((Inputs_A_F!L513-Inputs_A_Dr!L513)/Inputs_A_Dr!L513,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!M513-Inputs_A_Dr!M513)/Inputs_A_Dr!M513,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!N513-Inputs_A_Dr!N513)/Inputs_A_Dr!N513,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!O513-Inputs_A_Dr!O513)/Inputs_A_Dr!O513,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!P513-Inputs_A_Dr!P513)/Inputs_A_Dr!P513,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!Q513-Inputs_A_Dr!Q513)/Inputs_A_Dr!Q513,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!R513-Inputs_A_Dr!R513)/Inputs_A_Dr!R513,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!S513-Inputs_A_Dr!S513)/Inputs_A_Dr!S513,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!T513-Inputs_A_Dr!T513)/Inputs_A_Dr!T513,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!U513-Inputs_A_Dr!U513)/Inputs_A_Dr!U513,Zero)","v":0}]
[null,null,"Date",null,null,null,null,null,{"$f":"IFERROR((Inputs_A_F!I514-Inputs_A_Dr!I514)/Inputs_A_Dr!I514,Zero)","v":4.2157356917014157E-3},{"$f":"IFERROR((Inputs_A_F!J514-Inputs_A_Dr!J514)/Inputs_A_Dr!J514,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!K514-Inputs_A_Dr!K514)/Inputs_A_Dr!K514,Zero)","v":4.2157356917014157E-3},{"$f":"IFERROR((Inputs_A_F!L514-Inputs_A_Dr!L514)/Inputs_A_Dr!L514,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!M514-Inputs_A_Dr!M514)/Inputs_A_Dr!M514,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!N514-Inputs_A_Dr!N514)/Inputs_A_Dr!N514,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!O514-Inputs_A_Dr!O514)/Inputs_A_Dr!O514,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!P514-Inputs_A_Dr!P514)/Inputs_A_Dr!P514,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!Q514-Inputs_A_Dr!Q514)/Inputs_A_Dr!Q514,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!R514-Inputs_A_Dr!R514)/Inputs_A_Dr!R514,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!S514-Inputs_A_Dr!S514)/Inputs_A_Dr!S514,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!T514-Inputs_A_Dr!T514)/Inputs_A_Dr!T514,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!U514-Inputs_A_Dr!U514)/Inputs_A_Dr!U514,Zero)","v":0}]
[null,null,"Difference Check",null,null,null,null,null,null,{"$f":"IF(ABS(J513)>InputTol,One,Zero)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(ABS(J514)>InputTol,One,Zero)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Difference Check Total",null,null,null,null,null,{"$f":"SUM(J515:U516)","v":0}]
[]
[null,{"$f":"\"Check: \"&B483&\" differences between draft and final are within tolerance\"","v":"Check: Ancillary differences between draft and final are within tolerance"},null,null,null,null,null,null,{"$f":"SUM(I490,I499,I508,I517)","v":0}]
[]
[]
[]
[]
[{"$f":"MAX(A$2:OFFSET($A524,-One,0))+Sbsxn","v":1603.08},"Network usage charge - residential"]
[]
[null,{"$f":"Gen_A!$B$89","v":"Ausnet"},{"$f":"Gen_A!$A$89","v":1}]
[null,"Single Rate","c/kWh",null,null,null,null,null,{"$f":"IFERROR((Inputs_A_F!I527-Inputs_A_Dr!I527)/Inputs_A_Dr!I527,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!J527-Inputs_A_Dr!J527)/Inputs_A_Dr!J527,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!K527-Inputs_A_Dr!K527)/Inputs_A_Dr!K527,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!L527-Inputs_A_Dr!L527)/Inputs_A_Dr!L527,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!M527-Inputs_A_Dr!M527)/Inputs_A_Dr!M527,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!N527-Inputs_A_Dr!N527)/Inputs_A_Dr!N527,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!O527-Inputs_A_Dr!O527)/Inputs_A_Dr!O527,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!P527-Inputs_A_Dr!P527)/Inputs_A_Dr!P527,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!Q527-Inputs_A_Dr!Q527)/Inputs_A_Dr!Q527,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!R527-Inputs_A_Dr!R527)/Inputs_A_Dr!R527,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!S527-Inputs_A_Dr!S527)/Inputs_A_Dr!S527,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!T527-Inputs_A_Dr!T527)/Inputs_A_Dr!T527,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!U527-Inputs_A_Dr!U527)/Inputs_A_Dr!U527,Zero)","v":0}]
[null,null,"Date",null,null,null,null,null,{"$f":"IFERROR((Inputs_A_F!I528-Inputs_A_Dr!I528)/Inputs_A_Dr!I528,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!J528-Inputs_A_Dr!J528)/Inputs_A_Dr!J528,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!K528-Inputs_A_Dr!K528)/Inputs_A_Dr!K528,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!L528-Inputs_A_Dr!L528)/Inputs_A_Dr!L528,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!M528-Inputs_A_Dr!M528)/Inputs_A_Dr!M528,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!N528-Inputs_A_Dr!N528)/Inputs_A_Dr!N528,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!O528-Inputs_A_Dr!O528)/Inputs_A_Dr!O528,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!P528-Inputs_A_Dr!P528)/Inputs_A_Dr!P528,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!Q528-Inputs_A_Dr!Q528)/Inputs_A_Dr!Q528,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!R528-Inputs_A_Dr!R528)/Inputs_A_Dr!R528,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!S528-Inputs_A_Dr!S528)/Inputs_A_Dr!S528,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!T528-Inputs_A_Dr!T528)/Inputs_A_Dr!T528,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!U528-Inputs_A_Dr!U528)/Inputs_A_Dr!U528,Zero)","v":0}]
[null,null,"Difference Check",null,null,null,null,null,null,{"$f":"IF(ABS(J527)>InputTol,One,Zero)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(ABS(J528)>InputTol,One,Zero)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Difference Check Total",null,null,null,null,null,{"$f":"SUM(J529:U530)","v":0}]
[]
[]
[]
[null,"Block 1","c/kWh",null,null,null,null,null,{"$f":"IFERROR((Inputs_A_F!I535-Inputs_A_Dr!I535)/Inputs_A_Dr!I535,Zero)","v":8.1303520456707884E-2},{"$f":"IFERROR((Inputs_A_F!J535-Inputs_A_Dr!J535)/Inputs_A_Dr!J535,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!K535-Inputs_A_Dr!K535)/Inputs_A_Dr!K535,Zero)","v":8.1303520456707884E-2},{"$f":"IFERROR((Inputs_A_F!L535-Inputs_A_Dr!L535)/Inputs_A_Dr!L535,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!M535-Inputs_A_Dr!M535)/Inputs_A_Dr!M535,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!N535-Inputs_A_Dr!N535)/Inputs_A_Dr!N535,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!O535-Inputs_A_Dr!O535)/Inputs_A_Dr!O535,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!P535-Inputs_A_Dr!P535)/Inputs_A_Dr!P535,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!Q535-Inputs_A_Dr!Q535)/Inputs_A_Dr!Q535,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!R535-Inputs_A_Dr!R535)/Inputs_A_Dr!R535,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!S535-Inputs_A_Dr!S535)/Inputs_A_Dr!S535,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!T535-Inputs_A_Dr!T535)/Inputs_A_Dr!T535,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!U535-Inputs_A_Dr!U535)/Inputs_A_Dr!U535,Zero)","v":0}]
[null,null,"Date",null,null,null,null,null,{"$f":"IFERROR((Inputs_A_F!I536-Inputs_A_Dr!I536)/Inputs_A_Dr!I536,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!J536-Inputs_A_Dr!J536)/Inputs_A_Dr!J536,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!K536-Inputs_A_Dr!K536)/Inputs_A_Dr!K536,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!L536-Inputs_A_Dr!L536)/Inputs_A_Dr!L536,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!M536-Inputs_A_Dr!M536)/Inputs_A_Dr!M536,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!N536-Inputs_A_Dr!N536)/Inputs_A_Dr!N536,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!O536-Inputs_A_Dr!O536)/Inputs_A_Dr!O536,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!P536-Inputs_A_Dr!P536)/Inputs_A_Dr!P536,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!Q536-Inputs_A_Dr!Q536)/Inputs_A_Dr!Q536,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!R536-Inputs_A_Dr!R536)/Inputs_A_Dr!R536,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!S536-Inputs_A_Dr!S536)/Inputs_A_Dr!S536,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!T536-Inputs_A_Dr!T536)/Inputs_A_Dr!T536,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!U536-Inputs_A_Dr!U536)/Inputs_A_Dr!U536,Zero)","v":0}]
[null,null,"Difference Check",null,null,null,null,null,null,{"$f":"IF(ABS(J535)>InputTol,One,Zero)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(ABS(J536)>InputTol,One,Zero)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Difference Check Total",null,null,null,null,null,{"$f":"SUM(J537:U538)","v":0}]
[]
[]
[]
[null,"Balance","c/kWh",null,null,null,null,null,{"$f":"IFERROR((Inputs_A_F!I543-Inputs_A_Dr!I543)/Inputs_A_Dr!I543,Zero)","v":-4.3574561403508759E-2},{"$f":"IFERROR((Inputs_A_F!J543-Inputs_A_Dr!J543)/Inputs_A_Dr!J543,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!K543-Inputs_A_Dr!K543)/Inputs_A_Dr!K543,Zero)","v":-4.3574561403508759E-2},{"$f":"IFERROR((Inputs_A_F!L543-Inputs_A_Dr!L543)/Inputs_A_Dr!L543,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!M543-Inputs_A_Dr!M543)/Inputs_A_Dr!M543,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!N543-Inputs_A_Dr!N543)/Inputs_A_Dr!N543,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!O543-Inputs_A_Dr!O543)/Inputs_A_Dr!O543,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!P543-Inputs_A_Dr!P543)/Inputs_A_Dr!P543,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!Q543-Inputs_A_Dr!Q543)/Inputs_A_Dr!Q543,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!R543-Inputs_A_Dr!R543)/Inputs_A_Dr!R543,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!S543-Inputs_A_Dr!S543)/Inputs_A_Dr!S543,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!T543-Inputs_A_Dr!T543)/Inputs_A_Dr!T543,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!U543-Inputs_A_Dr!U543)/Inputs_A_Dr!U543,Zero)","v":0}]
[null,null,"Date",null,null,null,null,null,{"$f":"IFERROR((Inputs_A_F!I544-Inputs_A_Dr!I544)/Inputs_A_Dr!I544,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!J544-Inputs_A_Dr!J544)/Inputs_A_Dr!J544,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!K544-Inputs_A_Dr!K544)/Inputs_A_Dr!K544,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!L544-Inputs_A_Dr!L544)/Inputs_A_Dr!L544,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!M544-Inputs_A_Dr!M544)/Inputs_A_Dr!M544,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!N544-Inputs_A_Dr!N544)/Inputs_A_Dr!N544,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!O544-Inputs_A_Dr!O544)/Inputs_A_Dr!O544,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!P544-Inputs_A_Dr!P544)/Inputs_A_Dr!P544,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!Q544-Inputs_A_Dr!Q544)/Inputs_A_Dr!Q544,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!R544-Inputs_A_Dr!R544)/Inputs_A_Dr!R544,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!S544-Inputs_A_Dr!S544)/Inputs_A_Dr!S544,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!T544-Inputs_A_Dr!T544)/Inputs_A_Dr!T544,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!U544-Inputs_A_Dr!U544)/Inputs_A_Dr!U544,Zero)","v":0}]
[null,null,"Difference Check",null,null,null,null,null,null,{"$f":"IF(ABS(J543)>InputTol,One,Zero)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(ABS(J544)>InputTol,One,Zero)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Difference Check Total",null,null,null,null,null,{"$f":"SUM(J545:U546)","v":0}]
[]
[]
[]
[null,{"$f":"Gen_A!$B$90","v":"Citipower"},{"$f":"Gen_A!$A$90","v":2}]
[null,"Single Rate","c/kWh",null,null,null,null,null,{"$f":"IFERROR((Inputs_A_F!I552-Inputs_A_Dr!I552)/Inputs_A_Dr!I552,Zero)","v":2.0231213872832325E-2},{"$f":"IFERROR((Inputs_A_F!J552-Inputs_A_Dr!J552)/Inputs_A_Dr!J552,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!K552-Inputs_A_Dr!K552)/Inputs_A_Dr!K552,Zero)","v":2.0231213872832325E-2},{"$f":"IFERROR((Inputs_A_F!L552-Inputs_A_Dr!L552)/Inputs_A_Dr!L552,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!M552-Inputs_A_Dr!M552)/Inputs_A_Dr!M552,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!N552-Inputs_A_Dr!N552)/Inputs_A_Dr!N552,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!O552-Inputs_A_Dr!O552)/Inputs_A_Dr!O552,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!P552-Inputs_A_Dr!P552)/Inputs_A_Dr!P552,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!Q552-Inputs_A_Dr!Q552)/Inputs_A_Dr!Q552,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!R552-Inputs_A_Dr!R552)/Inputs_A_Dr!R552,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!S552-Inputs_A_Dr!S552)/Inputs_A_Dr!S552,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!T552-Inputs_A_Dr!T552)/Inputs_A_Dr!T552,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!U552-Inputs_A_Dr!U552)/Inputs_A_Dr!U552,Zero)","v":0}]
[null,null,"Date",null,null,null,null,null,{"$f":"IFERROR((Inputs_A_F!I553-Inputs_A_Dr!I553)/Inputs_A_Dr!I553,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!J553-Inputs_A_Dr!J553)/Inputs_A_Dr!J553,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!K553-Inputs_A_Dr!K553)/Inputs_A_Dr!K553,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!L553-Inputs_A_Dr!L553)/Inputs_A_Dr!L553,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!M553-Inputs_A_Dr!M553)/Inputs_A_Dr!M553,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!N553-Inputs_A_Dr!N553)/Inputs_A_Dr!N553,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!O553-Inputs_A_Dr!O553)/Inputs_A_Dr!O553,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!P553-Inputs_A_Dr!P553)/Inputs_A_Dr!P553,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!Q553-Inputs_A_Dr!Q553)/Inputs_A_Dr!Q553,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!R553-Inputs_A_Dr!R553)/Inputs_A_Dr!R553,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!S553-Inputs_A_Dr!S553)/Inputs_A_Dr!S553,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!T553-Inputs_A_Dr!T553)/Inputs_A_Dr!T553,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!U553-Inputs_A_Dr!U553)/Inputs_A_Dr!U553,Zero)","v":0}]
[null,null,"Difference Check",null,null,null,null,null,null,{"$f":"IF(ABS(J552)>InputTol,One,Zero)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(ABS(J553)>InputTol,One,Zero)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Difference Check Total",null,null,null,null,null,{"$f":"SUM(J554:U555)","v":0}]
[]
[]
[]
[null,"Block 1","c/kWh",null,null,null,null,null,{"$f":"IFERROR((Inputs_A_F!I560-Inputs_A_Dr!I560)/Inputs_A_Dr!I560,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!J560-Inputs_A_Dr!J560)/Inputs_A_Dr!J560,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!K560-Inputs_A_Dr!K560)/Inputs_A_Dr!K560,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!L560-Inputs_A_Dr!L560)/Inputs_A_Dr!L560,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!M560-Inputs_A_Dr!M560)/Inputs_A_Dr!M560,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!N560-Inputs_A_Dr!N560)/Inputs_A_Dr!N560,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!O560-Inputs_A_Dr!O560)/Inputs_A_Dr!O560,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!P560-Inputs_A_Dr!P560)/Inputs_A_Dr!P560,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!Q560-Inputs_A_Dr!Q560)/Inputs_A_Dr!Q560,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!R560-Inputs_A_Dr!R560)/Inputs_A_Dr!R560,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!S560-Inputs_A_Dr!S560)/Inputs_A_Dr!S560,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!T560-Inputs_A_Dr!T560)/Inputs_A_Dr!T560,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!U560-Inputs_A_Dr!U560)/Inputs_A_Dr!U560,Zero)","v":0}]
[null,null,"Date",null,null,null,null,null,{"$f":"IFERROR((Inputs_A_F!I561-Inputs_A_Dr!I561)/Inputs_A_Dr!I561,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!J561-Inputs_A_Dr!J561)/Inputs_A_Dr!J561,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!K561-Inputs_A_Dr!K561)/Inputs_A_Dr!K561,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!L561-Inputs_A_Dr!L561)/Inputs_A_Dr!L561,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!M561-Inputs_A_Dr!M561)/Inputs_A_Dr!M561,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!N561-Inputs_A_Dr!N561)/Inputs_A_Dr!N561,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!O561-Inputs_A_Dr!O561)/Inputs_A_Dr!O561,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!P561-Inputs_A_Dr!P561)/Inputs_A_Dr!P561,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!Q561-Inputs_A_Dr!Q561)/Inputs_A_Dr!Q561,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!R561-Inputs_A_Dr!R561)/Inputs_A_Dr!R561,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!S561-Inputs_A_Dr!S561)/Inputs_A_Dr!S561,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!T561-Inputs_A_Dr!T561)/Inputs_A_Dr!T561,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!U561-Inputs_A_Dr!U561)/Inputs_A_Dr!U561,Zero)","v":0}]
[null,null,"Difference Check",null,null,null,null,null,null,{"$f":"IF(ABS(J560)>InputTol,One,Zero)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(ABS(J561)>InputTol,One,Zero)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Difference Check Total",null,null,null,null,null,{"$f":"SUM(J562:U563)","v":0}]
[]
[]
[]
[null,"Balance","c/kWh",null,null,null,null,null,{"$f":"IFERROR((Inputs_A_F!I568-Inputs_A_Dr!I568)/Inputs_A_Dr!I568,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!J568-Inputs_A_Dr!J568)/Inputs_A_Dr!J568,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!K568-Inputs_A_Dr!K568)/Inputs_A_Dr!K568,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!L568-Inputs_A_Dr!L568)/Inputs_A_Dr!L568,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!M568-Inputs_A_Dr!M568)/Inputs_A_Dr!M568,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!N568-Inputs_A_Dr!N568)/Inputs_A_Dr!N568,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!O568-Inputs_A_Dr!O568)/Inputs_A_Dr!O568,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!P568-Inputs_A_Dr!P568)/Inputs_A_Dr!P568,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!Q568-Inputs_A_Dr!Q568)/Inputs_A_Dr!Q568,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!R568-Inputs_A_Dr!R568)/Inputs_A_Dr!R568,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!S568-Inputs_A_Dr!S568)/Inputs_A_Dr!S568,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!T568-Inputs_A_Dr!T568)/Inputs_A_Dr!T568,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!U568-Inputs_A_Dr!U568)/Inputs_A_Dr!U568,Zero)","v":0}]
[null,null,"Date",null,null,null,null,null,{"$f":"IFERROR((Inputs_A_F!I569-Inputs_A_Dr!I569)/Inputs_A_Dr!I569,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!J569-Inputs_A_Dr!J569)/Inputs_A_Dr!J569,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!K569-Inputs_A_Dr!K569)/Inputs_A_Dr!K569,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!L569-Inputs_A_Dr!L569)/Inputs_A_Dr!L569,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!M569-Inputs_A_Dr!M569)/Inputs_A_Dr!M569,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!N569-Inputs_A_Dr!N569)/Inputs_A_Dr!N569,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!O569-Inputs_A_Dr!O569)/Inputs_A_Dr!O569,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!P569-Inputs_A_Dr!P569)/Inputs_A_Dr!P569,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!Q569-Inputs_A_Dr!Q569)/Inputs_A_Dr!Q569,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!R569-Inputs_A_Dr!R569)/Inputs_A_Dr!R569,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!S569-Inputs_A_Dr!S569)/Inputs_A_Dr!S569,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!T569-Inputs_A_Dr!T569)/Inputs_A_Dr!T569,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!U569-Inputs_A_Dr!U569)/Inputs_A_Dr!U569,Zero)","v":0}]
[null,null,"Difference Check",null,null,null,null,null,null,{"$f":"IF(ABS(J568)>InputTol,One,Zero)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(ABS(J569)>InputTol,One,Zero)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Difference Check Total",null,null,null,null,null,{"$f":"SUM(J570:U571)","v":0}]
[]
[]
[]
[null,{"$f":"Gen_A!$B$91","v":"Jemena"},{"$f":"Gen_A!$A$91","v":3}]
[null,"Single Rate","c/kWh",null,null,null,null,null,{"$f":"IFERROR((Inputs_A_F!I577-Inputs_A_Dr!I577)/Inputs_A_Dr!I577,Zero)","v":2.264600715137062E-2},{"$f":"IFERROR((Inputs_A_F!J577-Inputs_A_Dr!J577)/Inputs_A_Dr!J577,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!K577-Inputs_A_Dr!K577)/Inputs_A_Dr!K577,Zero)","v":2.264600715137062E-2},{"$f":"IFERROR((Inputs_A_F!L577-Inputs_A_Dr!L577)/Inputs_A_Dr!L577,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!M577-Inputs_A_Dr!M577)/Inputs_A_Dr!M577,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!N577-Inputs_A_Dr!N577)/Inputs_A_Dr!N577,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!O577-Inputs_A_Dr!O577)/Inputs_A_Dr!O577,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!P577-Inputs_A_Dr!P577)/Inputs_A_Dr!P577,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!Q577-Inputs_A_Dr!Q577)/Inputs_A_Dr!Q577,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!R577-Inputs_A_Dr!R577)/Inputs_A_Dr!R577,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!S577-Inputs_A_Dr!S577)/Inputs_A_Dr!S577,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!T577-Inputs_A_Dr!T577)/Inputs_A_Dr!T577,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!U577-Inputs_A_Dr!U577)/Inputs_A_Dr!U577,Zero)","v":0}]
[null,null,"Date",null,null,null,null,null,{"$f":"IFERROR((Inputs_A_F!I578-Inputs_A_Dr!I578)/Inputs_A_Dr!I578,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!J578-Inputs_A_Dr!J578)/Inputs_A_Dr!J578,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!K578-Inputs_A_Dr!K578)/Inputs_A_Dr!K578,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!L578-Inputs_A_Dr!L578)/Inputs_A_Dr!L578,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!M578-Inputs_A_Dr!M578)/Inputs_A_Dr!M578,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!N578-Inputs_A_Dr!N578)/Inputs_A_Dr!N578,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!O578-Inputs_A_Dr!O578)/Inputs_A_Dr!O578,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!P578-Inputs_A_Dr!P578)/Inputs_A_Dr!P578,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!Q578-Inputs_A_Dr!Q578)/Inputs_A_Dr!Q578,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!R578-Inputs_A_Dr!R578)/Inputs_A_Dr!R578,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!S578-Inputs_A_Dr!S578)/Inputs_A_Dr!S578,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!T578-Inputs_A_Dr!T578)/Inputs_A_Dr!T578,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!U578-Inputs_A_Dr!U578)/Inputs_A_Dr!U578,Zero)","v":0}]
[null,null,"Difference Check",null,null,null,null,null,null,{"$f":"IF(ABS(J577)>InputTol,One,Zero)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(ABS(J578)>InputTol,One,Zero)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Difference Check Total",null,null,null,null,null,{"$f":"SUM(J579:U580)","v":0}]
[]
[]
[]
[null,"Block 1","c/kWh",null,null,null,null,null,{"$f":"IFERROR((Inputs_A_F!I585-Inputs_A_Dr!I585)/Inputs_A_Dr!I585,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!J585-Inputs_A_Dr!J585)/Inputs_A_Dr!J585,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!K585-Inputs_A_Dr!K585)/Inputs_A_Dr!K585,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!L585-Inputs_A_Dr!L585)/Inputs_A_Dr!L585,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!M585-Inputs_A_Dr!M585)/Inputs_A_Dr!M585,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!N585-Inputs_A_Dr!N585)/Inputs_A_Dr!N585,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!O585-Inputs_A_Dr!O585)/Inputs_A_Dr!O585,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!P585-Inputs_A_Dr!P585)/Inputs_A_Dr!P585,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!Q585-Inputs_A_Dr!Q585)/Inputs_A_Dr!Q585,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!R585-Inputs_A_Dr!R585)/Inputs_A_Dr!R585,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!S585-Inputs_A_Dr!S585)/Inputs_A_Dr!S585,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!T585-Inputs_A_Dr!T585)/Inputs_A_Dr!T585,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!U585-Inputs_A_Dr!U585)/Inputs_A_Dr!U585,Zero)","v":0}]
[null,null,"Date",null,null,null,null,null,{"$f":"IFERROR((Inputs_A_F!I586-Inputs_A_Dr!I586)/Inputs_A_Dr!I586,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!J586-Inputs_A_Dr!J586)/Inputs_A_Dr!J586,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!K586-Inputs_A_Dr!K586)/Inputs_A_Dr!K586,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!L586-Inputs_A_Dr!L586)/Inputs_A_Dr!L586,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!M586-Inputs_A_Dr!M586)/Inputs_A_Dr!M586,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!N586-Inputs_A_Dr!N586)/Inputs_A_Dr!N586,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!O586-Inputs_A_Dr!O586)/Inputs_A_Dr!O586,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!P586-Inputs_A_Dr!P586)/Inputs_A_Dr!P586,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!Q586-Inputs_A_Dr!Q586)/Inputs_A_Dr!Q586,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!R586-Inputs_A_Dr!R586)/Inputs_A_Dr!R586,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!S586-Inputs_A_Dr!S586)/Inputs_A_Dr!S586,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!T586-Inputs_A_Dr!T586)/Inputs_A_Dr!T586,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!U586-Inputs_A_Dr!U586)/Inputs_A_Dr!U586,Zero)","v":0}]
[null,null,"Difference Check",null,null,null,null,null,null,{"$f":"IF(ABS(J585)>InputTol,One,Zero)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(ABS(J586)>InputTol,One,Zero)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Difference Check Total",null,null,null,null,null,{"$f":"SUM(J587:U588)","v":0}]
[]
[]
[]
[null,"Balance","c/kWh",null,null,null,null,null,{"$f":"IFERROR((Inputs_A_F!I593-Inputs_A_Dr!I593)/Inputs_A_Dr!I593,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!J593-Inputs_A_Dr!J593)/Inputs_A_Dr!J593,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!K593-Inputs_A_Dr!K593)/Inputs_A_Dr!K593,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!L593-Inputs_A_Dr!L593)/Inputs_A_Dr!L593,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!M593-Inputs_A_Dr!M593)/Inputs_A_Dr!M593,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!N593-Inputs_A_Dr!N593)/Inputs_A_Dr!N593,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!O593-Inputs_A_Dr!O593)/Inputs_A_Dr!O593,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!P593-Inputs_A_Dr!P593)/Inputs_A_Dr!P593,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!Q593-Inputs_A_Dr!Q593)/Inputs_A_Dr!Q593,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!R593-Inputs_A_Dr!R593)/Inputs_A_Dr!R593,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!S593-Inputs_A_Dr!S593)/Inputs_A_Dr!S593,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!T593-Inputs_A_Dr!T593)/Inputs_A_Dr!T593,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!U593-Inputs_A_Dr!U593)/Inputs_A_Dr!U593,Zero)","v":0}]
[null,null,"Date",null,null,null,null,null,{"$f":"IFERROR((Inputs_A_F!I594-Inputs_A_Dr!I594)/Inputs_A_Dr!I594,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!J594-Inputs_A_Dr!J594)/Inputs_A_Dr!J594,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!K594-Inputs_A_Dr!K594)/Inputs_A_Dr!K594,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!L594-Inputs_A_Dr!L594)/Inputs_A_Dr!L594,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!M594-Inputs_A_Dr!M594)/Inputs_A_Dr!M594,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!N594-Inputs_A_Dr!N594)/Inputs_A_Dr!N594,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!O594-Inputs_A_Dr!O594)/Inputs_A_Dr!O594,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!P594-Inputs_A_Dr!P594)/Inputs_A_Dr!P594,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!Q594-Inputs_A_Dr!Q594)/Inputs_A_Dr!Q594,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!R594-Inputs_A_Dr!R594)/Inputs_A_Dr!R594,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!S594-Inputs_A_Dr!S594)/Inputs_A_Dr!S594,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!T594-Inputs_A_Dr!T594)/Inputs_A_Dr!T594,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!U594-Inputs_A_Dr!U594)/Inputs_A_Dr!U594,Zero)","v":0}]
[null,null,"Difference Check",null,null,null,null,null,null,{"$f":"IF(ABS(J593)>InputTol,One,Zero)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(ABS(J594)>InputTol,One,Zero)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Difference Check Total",null,null,null,null,null,{"$f":"SUM(J595:U596)","v":0}]
[]
[]
[]
[null,{"$f":"Gen_A!$B$92","v":"Powercor"},{"$f":"Gen_A!$A$92","v":4}]
[null,"Single Rate","c/kWh",null,null,null,null,null,{"$f":"IFERROR((Inputs_A_F!I602-Inputs_A_Dr!I602)/Inputs_A_Dr!I602,Zero)","v":6.2583222370173192E-2},{"$f":"IFERROR((Inputs_A_F!J602-Inputs_A_Dr!J602)/Inputs_A_Dr!J602,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!K602-Inputs_A_Dr!K602)/Inputs_A_Dr!K602,Zero)","v":6.2583222370173192E-2},{"$f":"IFERROR((Inputs_A_F!L602-Inputs_A_Dr!L602)/Inputs_A_Dr!L602,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!M602-Inputs_A_Dr!M602)/Inputs_A_Dr!M602,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!N602-Inputs_A_Dr!N602)/Inputs_A_Dr!N602,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!O602-Inputs_A_Dr!O602)/Inputs_A_Dr!O602,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!P602-Inputs_A_Dr!P602)/Inputs_A_Dr!P602,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!Q602-Inputs_A_Dr!Q602)/Inputs_A_Dr!Q602,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!R602-Inputs_A_Dr!R602)/Inputs_A_Dr!R602,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!S602-Inputs_A_Dr!S602)/Inputs_A_Dr!S602,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!T602-Inputs_A_Dr!T602)/Inputs_A_Dr!T602,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!U602-Inputs_A_Dr!U602)/Inputs_A_Dr!U602,Zero)","v":0}]
[null,null,"Date",null,null,null,null,null,{"$f":"IFERROR((Inputs_A_F!I603-Inputs_A_Dr!I603)/Inputs_A_Dr!I603,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!J603-Inputs_A_Dr!J603)/Inputs_A_Dr!J603,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!K603-Inputs_A_Dr!K603)/Inputs_A_Dr!K603,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!L603-Inputs_A_Dr!L603)/Inputs_A_Dr!L603,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!M603-Inputs_A_Dr!M603)/Inputs_A_Dr!M603,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!N603-Inputs_A_Dr!N603)/Inputs_A_Dr!N603,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!O603-Inputs_A_Dr!O603)/Inputs_A_Dr!O603,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!P603-Inputs_A_Dr!P603)/Inputs_A_Dr!P603,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!Q603-Inputs_A_Dr!Q603)/Inputs_A_Dr!Q603,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!R603-Inputs_A_Dr!R603)/Inputs_A_Dr!R603,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!S603-Inputs_A_Dr!S603)/Inputs_A_Dr!S603,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!T603-Inputs_A_Dr!T603)/Inputs_A_Dr!T603,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!U603-Inputs_A_Dr!U603)/Inputs_A_Dr!U603,Zero)","v":0}]
[null,null,"Difference Check",null,null,null,null,null,null,{"$f":"IF(ABS(J602)>InputTol,One,Zero)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(ABS(J603)>InputTol,One,Zero)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Difference Check Total",null,null,null,null,null,{"$f":"SUM(J604:U605)","v":0}]
[]
[]
[]
[null,"Block 1","c/kWh",null,null,null,null,null,{"$f":"IFERROR((Inputs_A_F!I610-Inputs_A_Dr!I610)/Inputs_A_Dr!I610,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!J610-Inputs_A_Dr!J610)/Inputs_A_Dr!J610,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!K610-Inputs_A_Dr!K610)/Inputs_A_Dr!K610,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!L610-Inputs_A_Dr!L610)/Inputs_A_Dr!L610,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!M610-Inputs_A_Dr!M610)/Inputs_A_Dr!M610,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!N610-Inputs_A_Dr!N610)/Inputs_A_Dr!N610,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!O610-Inputs_A_Dr!O610)/Inputs_A_Dr!O610,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!P610-Inputs_A_Dr!P610)/Inputs_A_Dr!P610,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!Q610-Inputs_A_Dr!Q610)/Inputs_A_Dr!Q610,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!R610-Inputs_A_Dr!R610)/Inputs_A_Dr!R610,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!S610-Inputs_A_Dr!S610)/Inputs_A_Dr!S610,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!T610-Inputs_A_Dr!T610)/Inputs_A_Dr!T610,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!U610-Inputs_A_Dr!U610)/Inputs_A_Dr!U610,Zero)","v":0}]
[null,null,"Date",null,null,null,null,null,{"$f":"IFERROR((Inputs_A_F!I611-Inputs_A_Dr!I611)/Inputs_A_Dr!I611,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!J611-Inputs_A_Dr!J611)/Inputs_A_Dr!J611,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!K611-Inputs_A_Dr!K611)/Inputs_A_Dr!K611,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!L611-Inputs_A_Dr!L611)/Inputs_A_Dr!L611,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!M611-Inputs_A_Dr!M611)/Inputs_A_Dr!M611,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!N611-Inputs_A_Dr!N611)/Inputs_A_Dr!N611,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!O611-Inputs_A_Dr!O611)/Inputs_A_Dr!O611,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!P611-Inputs_A_Dr!P611)/Inputs_A_Dr!P611,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!Q611-Inputs_A_Dr!Q611)/Inputs_A_Dr!Q611,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!R611-Inputs_A_Dr!R611)/Inputs_A_Dr!R611,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!S611-Inputs_A_Dr!S611)/Inputs_A_Dr!S611,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!T611-Inputs_A_Dr!T611)/Inputs_A_Dr!T611,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!U611-Inputs_A_Dr!U611)/Inputs_A_Dr!U611,Zero)","v":0}]
[null,null,"Difference Check",null,null,null,null,null,null,{"$f":"IF(ABS(J610)>InputTol,One,Zero)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(ABS(J611)>InputTol,One,Zero)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Difference Check Total",null,null,null,null,null,{"$f":"SUM(J612:U613)","v":0}]
[]
[]
[]
[null,"Balance","c/kWh",null,null,null,null,null,{"$f":"IFERROR((Inputs_A_F!I618-Inputs_A_Dr!I618)/Inputs_A_Dr!I618,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!J618-Inputs_A_Dr!J618)/Inputs_A_Dr!J618,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!K618-Inputs_A_Dr!K618)/Inputs_A_Dr!K618,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!L618-Inputs_A_Dr!L618)/Inputs_A_Dr!L618,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!M618-Inputs_A_Dr!M618)/Inputs_A_Dr!M618,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!N618-Inputs_A_Dr!N618)/Inputs_A_Dr!N618,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!O618-Inputs_A_Dr!O618)/Inputs_A_Dr!O618,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!P618-Inputs_A_Dr!P618)/Inputs_A_Dr!P618,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!Q618-Inputs_A_Dr!Q618)/Inputs_A_Dr!Q618,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!R618-Inputs_A_Dr!R618)/Inputs_A_Dr!R618,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!S618-Inputs_A_Dr!S618)/Inputs_A_Dr!S618,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!T618-Inputs_A_Dr!T618)/Inputs_A_Dr!T618,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!U618-Inputs_A_Dr!U618)/Inputs_A_Dr!U618,Zero)","v":0}]
[null,null,"Date",null,null,null,null,null,{"$f":"IFERROR((Inputs_A_F!I619-Inputs_A_Dr!I619)/Inputs_A_Dr!I619,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!J619-Inputs_A_Dr!J619)/Inputs_A_Dr!J619,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!K619-Inputs_A_Dr!K619)/Inputs_A_Dr!K619,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!L619-Inputs_A_Dr!L619)/Inputs_A_Dr!L619,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!M619-Inputs_A_Dr!M619)/Inputs_A_Dr!M619,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!N619-Inputs_A_Dr!N619)/Inputs_A_Dr!N619,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!O619-Inputs_A_Dr!O619)/Inputs_A_Dr!O619,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!P619-Inputs_A_Dr!P619)/Inputs_A_Dr!P619,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!Q619-Inputs_A_Dr!Q619)/Inputs_A_Dr!Q619,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!R619-Inputs_A_Dr!R619)/Inputs_A_Dr!R619,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!S619-Inputs_A_Dr!S619)/Inputs_A_Dr!S619,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!T619-Inputs_A_Dr!T619)/Inputs_A_Dr!T619,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!U619-Inputs_A_Dr!U619)/Inputs_A_Dr!U619,Zero)","v":0}]
[null,null,"Difference Check",null,null,null,null,null,null,{"$f":"IF(ABS(J618)>InputTol,One,Zero)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(ABS(J619)>InputTol,One,Zero)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Difference Check Total",null,null,null,null,null,{"$f":"SUM(J620:U621)","v":0}]
[]
[]
[]
[null,{"$f":"Gen_A!$B$93","v":"United Energy"},{"$f":"Gen_A!$A$93","v":5}]
[null,"Single Rate","c/kWh",null,null,null,null,null,{"$f":"IFERROR((Inputs_A_F!I627-Inputs_A_Dr!I627)/Inputs_A_Dr!I627,Zero)","v":9.823166039171663E-2},{"$f":"IFERROR((Inputs_A_F!J627-Inputs_A_Dr!J627)/Inputs_A_Dr!J627,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!K627-Inputs_A_Dr!K627)/Inputs_A_Dr!K627,Zero)","v":9.823166039171663E-2},{"$f":"IFERROR((Inputs_A_F!L627-Inputs_A_Dr!L627)/Inputs_A_Dr!L627,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!M627-Inputs_A_Dr!M627)/Inputs_A_Dr!M627,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!N627-Inputs_A_Dr!N627)/Inputs_A_Dr!N627,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!O627-Inputs_A_Dr!O627)/Inputs_A_Dr!O627,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!P627-Inputs_A_Dr!P627)/Inputs_A_Dr!P627,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!Q627-Inputs_A_Dr!Q627)/Inputs_A_Dr!Q627,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!R627-Inputs_A_Dr!R627)/Inputs_A_Dr!R627,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!S627-Inputs_A_Dr!S627)/Inputs_A_Dr!S627,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!T627-Inputs_A_Dr!T627)/Inputs_A_Dr!T627,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!U627-Inputs_A_Dr!U627)/Inputs_A_Dr!U627,Zero)","v":0}]
[null,null,"Date",null,null,null,null,null,{"$f":"IFERROR((Inputs_A_F!I628-Inputs_A_Dr!I628)/Inputs_A_Dr!I628,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!J628-Inputs_A_Dr!J628)/Inputs_A_Dr!J628,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!K628-Inputs_A_Dr!K628)/Inputs_A_Dr!K628,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!L628-Inputs_A_Dr!L628)/Inputs_A_Dr!L628,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!M628-Inputs_A_Dr!M628)/Inputs_A_Dr!M628,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!N628-Inputs_A_Dr!N628)/Inputs_A_Dr!N628,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!O628-Inputs_A_Dr!O628)/Inputs_A_Dr!O628,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!P628-Inputs_A_Dr!P628)/Inputs_A_Dr!P628,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!Q628-Inputs_A_Dr!Q628)/Inputs_A_Dr!Q628,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!R628-Inputs_A_Dr!R628)/Inputs_A_Dr!R628,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!S628-Inputs_A_Dr!S628)/Inputs_A_Dr!S628,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!T628-Inputs_A_Dr!T628)/Inputs_A_Dr!T628,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!U628-Inputs_A_Dr!U628)/Inputs_A_Dr!U628,Zero)","v":0}]
[null,null,"Difference Check",null,null,null,null,null,null,{"$f":"IF(ABS(J627)>InputTol,One,Zero)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(ABS(J628)>InputTol,One,Zero)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Difference Check Total",null,null,null,null,null,{"$f":"SUM(J629:U630)","v":0}]
[]
[]
[]
[null,"Block 1","c/kWh",null,null,null,null,null,{"$f":"IFERROR((Inputs_A_F!I635-Inputs_A_Dr!I635)/Inputs_A_Dr!I635,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!J635-Inputs_A_Dr!J635)/Inputs_A_Dr!J635,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!K635-Inputs_A_Dr!K635)/Inputs_A_Dr!K635,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!L635-Inputs_A_Dr!L635)/Inputs_A_Dr!L635,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!M635-Inputs_A_Dr!M635)/Inputs_A_Dr!M635,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!N635-Inputs_A_Dr!N635)/Inputs_A_Dr!N635,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!O635-Inputs_A_Dr!O635)/Inputs_A_Dr!O635,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!P635-Inputs_A_Dr!P635)/Inputs_A_Dr!P635,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!Q635-Inputs_A_Dr!Q635)/Inputs_A_Dr!Q635,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!R635-Inputs_A_Dr!R635)/Inputs_A_Dr!R635,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!S635-Inputs_A_Dr!S635)/Inputs_A_Dr!S635,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!T635-Inputs_A_Dr!T635)/Inputs_A_Dr!T635,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!U635-Inputs_A_Dr!U635)/Inputs_A_Dr!U635,Zero)","v":0}]
[null,null,"Date",null,null,null,null,null,{"$f":"IFERROR((Inputs_A_F!I636-Inputs_A_Dr!I636)/Inputs_A_Dr!I636,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!J636-Inputs_A_Dr!J636)/Inputs_A_Dr!J636,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!K636-Inputs_A_Dr!K636)/Inputs_A_Dr!K636,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!L636-Inputs_A_Dr!L636)/Inputs_A_Dr!L636,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!M636-Inputs_A_Dr!M636)/Inputs_A_Dr!M636,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!N636-Inputs_A_Dr!N636)/Inputs_A_Dr!N636,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!O636-Inputs_A_Dr!O636)/Inputs_A_Dr!O636,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!P636-Inputs_A_Dr!P636)/Inputs_A_Dr!P636,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!Q636-Inputs_A_Dr!Q636)/Inputs_A_Dr!Q636,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!R636-Inputs_A_Dr!R636)/Inputs_A_Dr!R636,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!S636-Inputs_A_Dr!S636)/Inputs_A_Dr!S636,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!T636-Inputs_A_Dr!T636)/Inputs_A_Dr!T636,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!U636-Inputs_A_Dr!U636)/Inputs_A_Dr!U636,Zero)","v":0}]
[null,null,"Difference Check",null,null,null,null,null,null,{"$f":"IF(ABS(J635)>InputTol,One,Zero)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(ABS(J636)>InputTol,One,Zero)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Difference Check Total",null,null,null,null,null,{"$f":"SUM(J637:U638)","v":0}]
[]
[]
[]
[null,"Balance","c/kWh",null,null,null,null,null,{"$f":"IFERROR((Inputs_A_F!I643-Inputs_A_Dr!I643)/Inputs_A_Dr!I643,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!J643-Inputs_A_Dr!J643)/Inputs_A_Dr!J643,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!K643-Inputs_A_Dr!K643)/Inputs_A_Dr!K643,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!L643-Inputs_A_Dr!L643)/Inputs_A_Dr!L643,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!M643-Inputs_A_Dr!M643)/Inputs_A_Dr!M643,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!N643-Inputs_A_Dr!N643)/Inputs_A_Dr!N643,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!O643-Inputs_A_Dr!O643)/Inputs_A_Dr!O643,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!P643-Inputs_A_Dr!P643)/Inputs_A_Dr!P643,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!Q643-Inputs_A_Dr!Q643)/Inputs_A_Dr!Q643,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!R643-Inputs_A_Dr!R643)/Inputs_A_Dr!R643,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!S643-Inputs_A_Dr!S643)/Inputs_A_Dr!S643,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!T643-Inputs_A_Dr!T643)/Inputs_A_Dr!T643,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!U643-Inputs_A_Dr!U643)/Inputs_A_Dr!U643,Zero)","v":0}]
[null,null,"Date",null,null,null,null,null,{"$f":"IFERROR((Inputs_A_F!I644-Inputs_A_Dr!I644)/Inputs_A_Dr!I644,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!J644-Inputs_A_Dr!J644)/Inputs_A_Dr!J644,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!K644-Inputs_A_Dr!K644)/Inputs_A_Dr!K644,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!L644-Inputs_A_Dr!L644)/Inputs_A_Dr!L644,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!M644-Inputs_A_Dr!M644)/Inputs_A_Dr!M644,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!N644-Inputs_A_Dr!N644)/Inputs_A_Dr!N644,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!O644-Inputs_A_Dr!O644)/Inputs_A_Dr!O644,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!P644-Inputs_A_Dr!P644)/Inputs_A_Dr!P644,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!Q644-Inputs_A_Dr!Q644)/Inputs_A_Dr!Q644,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!R644-Inputs_A_Dr!R644)/Inputs_A_Dr!R644,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!S644-Inputs_A_Dr!S644)/Inputs_A_Dr!S644,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!T644-Inputs_A_Dr!T644)/Inputs_A_Dr!T644,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!U644-Inputs_A_Dr!U644)/Inputs_A_Dr!U644,Zero)","v":0}]
[null,null,"Difference Check",null,null,null,null,null,null,{"$f":"IF(ABS(J643)>InputTol,One,Zero)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(ABS(J644)>InputTol,One,Zero)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Difference Check Total",null,null,null,null,null,{"$f":"SUM(J645:U646)","v":0}]
[]
[null,{"$f":"\"Check: \"&B524&\" differences between draft and final are within tolerance\"","v":"Check: Network usage charge - residential differences between draft and final are within tolerance"},null,null,null,null,null,null,{"$f":"SUM(I531,I539,I547,I556,I564,I572,I581,I589,I597,I606,I614,I622,I631,I639,I647)","v":0}]
[]
[]
[]
[]
[{"$f":"MAX(A$2:OFFSET($A654,-One,0))+Sbsxn","v":1603.09},"Network usage charge - small business"]
[]
[null,{"$f":"Gen_A!$B$89","v":"Ausnet"},{"$f":"Gen_A!$A$89","v":1}]
[null,"Single Rate","c/kWh",null,null,null,null,null,{"$f":"IFERROR((Inputs_A_F!I657-Inputs_A_Dr!I657)/Inputs_A_Dr!I657,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!J657-Inputs_A_Dr!J657)/Inputs_A_Dr!J657,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!K657-Inputs_A_Dr!K657)/Inputs_A_Dr!K657,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!L657-Inputs_A_Dr!L657)/Inputs_A_Dr!L657,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!M657-Inputs_A_Dr!M657)/Inputs_A_Dr!M657,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!N657-Inputs_A_Dr!N657)/Inputs_A_Dr!N657,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!O657-Inputs_A_Dr!O657)/Inputs_A_Dr!O657,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!P657-Inputs_A_Dr!P657)/Inputs_A_Dr!P657,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!Q657-Inputs_A_Dr!Q657)/Inputs_A_Dr!Q657,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!R657-Inputs_A_Dr!R657)/Inputs_A_Dr!R657,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!S657-Inputs_A_Dr!S657)/Inputs_A_Dr!S657,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!T657-Inputs_A_Dr!T657)/Inputs_A_Dr!T657,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!U657-Inputs_A_Dr!U657)/Inputs_A_Dr!U657,Zero)","v":0}]
[null,null,"Date",null,null,null,null,null,{"$f":"IFERROR((Inputs_A_F!I658-Inputs_A_Dr!I658)/Inputs_A_Dr!I658,Zero)","v":-1},{"$f":"IFERROR((Inputs_A_F!J658-Inputs_A_Dr!J658)/Inputs_A_Dr!J658,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!K658-Inputs_A_Dr!K658)/Inputs_A_Dr!K658,Zero)","v":-1},{"$f":"IFERROR((Inputs_A_F!L658-Inputs_A_Dr!L658)/Inputs_A_Dr!L658,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!M658-Inputs_A_Dr!M658)/Inputs_A_Dr!M658,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!N658-Inputs_A_Dr!N658)/Inputs_A_Dr!N658,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!O658-Inputs_A_Dr!O658)/Inputs_A_Dr!O658,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!P658-Inputs_A_Dr!P658)/Inputs_A_Dr!P658,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!Q658-Inputs_A_Dr!Q658)/Inputs_A_Dr!Q658,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!R658-Inputs_A_Dr!R658)/Inputs_A_Dr!R658,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!S658-Inputs_A_Dr!S658)/Inputs_A_Dr!S658,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!T658-Inputs_A_Dr!T658)/Inputs_A_Dr!T658,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!U658-Inputs_A_Dr!U658)/Inputs_A_Dr!U658,Zero)","v":0}]
[null,null,"Difference Check",null,null,null,null,null,null,{"$f":"IF(ABS(J657)>InputTol,One,Zero)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(ABS(J658)>InputTol,One,Zero)","v":0},1,0,0,0,0,0,0,0,0,0,0]
[null,null,"Difference Check Total",null,null,null,null,null,{"$f":"SUM(J659:U660)","v":1}]
[]
[]
[]
[null,"Block 1","c/kWh",null,null,null,null,null,{"$f":"IFERROR((Inputs_A_F!I665-Inputs_A_Dr!I665)/Inputs_A_Dr!I665,Zero)","v":3.4166099387338389E-2},{"$f":"IFERROR((Inputs_A_F!J665-Inputs_A_Dr!J665)/Inputs_A_Dr!J665,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!K665-Inputs_A_Dr!K665)/Inputs_A_Dr!K665,Zero)","v":3.4166099387338389E-2},{"$f":"IFERROR((Inputs_A_F!L665-Inputs_A_Dr!L665)/Inputs_A_Dr!L665,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!M665-Inputs_A_Dr!M665)/Inputs_A_Dr!M665,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!N665-Inputs_A_Dr!N665)/Inputs_A_Dr!N665,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!O665-Inputs_A_Dr!O665)/Inputs_A_Dr!O665,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!P665-Inputs_A_Dr!P665)/Inputs_A_Dr!P665,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!Q665-Inputs_A_Dr!Q665)/Inputs_A_Dr!Q665,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!R665-Inputs_A_Dr!R665)/Inputs_A_Dr!R665,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!S665-Inputs_A_Dr!S665)/Inputs_A_Dr!S665,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!T665-Inputs_A_Dr!T665)/Inputs_A_Dr!T665,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!U665-Inputs_A_Dr!U665)/Inputs_A_Dr!U665,Zero)","v":0}]
[null,null,"Date",null,null,null,null,null,{"$f":"IFERROR((Inputs_A_F!I666-Inputs_A_Dr!I666)/Inputs_A_Dr!I666,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!J666-Inputs_A_Dr!J666)/Inputs_A_Dr!J666,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!K666-Inputs_A_Dr!K666)/Inputs_A_Dr!K666,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!L666-Inputs_A_Dr!L666)/Inputs_A_Dr!L666,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!M666-Inputs_A_Dr!M666)/Inputs_A_Dr!M666,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!N666-Inputs_A_Dr!N666)/Inputs_A_Dr!N666,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!O666-Inputs_A_Dr!O666)/Inputs_A_Dr!O666,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!P666-Inputs_A_Dr!P666)/Inputs_A_Dr!P666,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!Q666-Inputs_A_Dr!Q666)/Inputs_A_Dr!Q666,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!R666-Inputs_A_Dr!R666)/Inputs_A_Dr!R666,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!S666-Inputs_A_Dr!S666)/Inputs_A_Dr!S666,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!T666-Inputs_A_Dr!T666)/Inputs_A_Dr!T666,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!U666-Inputs_A_Dr!U666)/Inputs_A_Dr!U666,Zero)","v":0}]
[null,null,"Difference Check",null,null,null,null,null,null,{"$f":"IF(ABS(J665)>InputTol,One,Zero)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(ABS(J666)>InputTol,One,Zero)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Difference Check Total",null,null,null,null,null,{"$f":"SUM(J667:U668)","v":0}]
[]
[]
[]
[null,"Balance","c/kWh",null,null,null,null,null,{"$f":"IFERROR((Inputs_A_F!I673-Inputs_A_Dr!I673)/Inputs_A_Dr!I673,Zero)","v":-1.3537559936068254E-2},{"$f":"IFERROR((Inputs_A_F!J673-Inputs_A_Dr!J673)/Inputs_A_Dr!J673,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!K673-Inputs_A_Dr!K673)/Inputs_A_Dr!K673,Zero)","v":-1.3537559936068254E-2},{"$f":"IFERROR((Inputs_A_F!L673-Inputs_A_Dr!L673)/Inputs_A_Dr!L673,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!M673-Inputs_A_Dr!M673)/Inputs_A_Dr!M673,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!N673-Inputs_A_Dr!N673)/Inputs_A_Dr!N673,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!O673-Inputs_A_Dr!O673)/Inputs_A_Dr!O673,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!P673-Inputs_A_Dr!P673)/Inputs_A_Dr!P673,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!Q673-Inputs_A_Dr!Q673)/Inputs_A_Dr!Q673,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!R673-Inputs_A_Dr!R673)/Inputs_A_Dr!R673,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!S673-Inputs_A_Dr!S673)/Inputs_A_Dr!S673,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!T673-Inputs_A_Dr!T673)/Inputs_A_Dr!T673,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!U673-Inputs_A_Dr!U673)/Inputs_A_Dr!U673,Zero)","v":0}]
[null,null,"Date",null,null,null,null,null,{"$f":"IFERROR((Inputs_A_F!I674-Inputs_A_Dr!I674)/Inputs_A_Dr!I674,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!J674-Inputs_A_Dr!J674)/Inputs_A_Dr!J674,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!K674-Inputs_A_Dr!K674)/Inputs_A_Dr!K674,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!L674-Inputs_A_Dr!L674)/Inputs_A_Dr!L674,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!M674-Inputs_A_Dr!M674)/Inputs_A_Dr!M674,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!N674-Inputs_A_Dr!N674)/Inputs_A_Dr!N674,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!O674-Inputs_A_Dr!O674)/Inputs_A_Dr!O674,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!P674-Inputs_A_Dr!P674)/Inputs_A_Dr!P674,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!Q674-Inputs_A_Dr!Q674)/Inputs_A_Dr!Q674,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!R674-Inputs_A_Dr!R674)/Inputs_A_Dr!R674,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!S674-Inputs_A_Dr!S674)/Inputs_A_Dr!S674,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!T674-Inputs_A_Dr!T674)/Inputs_A_Dr!T674,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!U674-Inputs_A_Dr!U674)/Inputs_A_Dr!U674,Zero)","v":0}]
[null,null,"Difference Check",null,null,null,null,null,null,{"$f":"IF(ABS(J673)>InputTol,One,Zero)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(ABS(J674)>InputTol,One,Zero)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Difference Check Total",null,null,null,null,null,{"$f":"SUM(J675:U676)","v":0}]
[]
[]
[]
[null,{"$f":"Gen_A!$B$90","v":"Citipower"},{"$f":"Gen_A!$A$90","v":2}]
[null,"Single Rate","c/kWh",null,null,null,null,null,{"$f":"IFERROR((Inputs_A_F!I682-Inputs_A_Dr!I682)/Inputs_A_Dr!I682,Zero)","v":2.8571428571428595E-2},{"$f":"IFERROR((Inputs_A_F!J682-Inputs_A_Dr!J682)/Inputs_A_Dr!J682,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!K682-Inputs_A_Dr!K682)/Inputs_A_Dr!K682,Zero)","v":2.8571428571428595E-2},{"$f":"IFERROR((Inputs_A_F!L682-Inputs_A_Dr!L682)/Inputs_A_Dr!L682,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!M682-Inputs_A_Dr!M682)/Inputs_A_Dr!M682,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!N682-Inputs_A_Dr!N682)/Inputs_A_Dr!N682,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!O682-Inputs_A_Dr!O682)/Inputs_A_Dr!O682,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!P682-Inputs_A_Dr!P682)/Inputs_A_Dr!P682,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!Q682-Inputs_A_Dr!Q682)/Inputs_A_Dr!Q682,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!R682-Inputs_A_Dr!R682)/Inputs_A_Dr!R682,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!S682-Inputs_A_Dr!S682)/Inputs_A_Dr!S682,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!T682-Inputs_A_Dr!T682)/Inputs_A_Dr!T682,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!U682-Inputs_A_Dr!U682)/Inputs_A_Dr!U682,Zero)","v":0}]
[null,null,"Date",null,null,null,null,null,{"$f":"IFERROR((Inputs_A_F!I683-Inputs_A_Dr!I683)/Inputs_A_Dr!I683,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!J683-Inputs_A_Dr!J683)/Inputs_A_Dr!J683,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!K683-Inputs_A_Dr!K683)/Inputs_A_Dr!K683,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!L683-Inputs_A_Dr!L683)/Inputs_A_Dr!L683,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!M683-Inputs_A_Dr!M683)/Inputs_A_Dr!M683,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!N683-Inputs_A_Dr!N683)/Inputs_A_Dr!N683,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!O683-Inputs_A_Dr!O683)/Inputs_A_Dr!O683,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!P683-Inputs_A_Dr!P683)/Inputs_A_Dr!P683,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!Q683-Inputs_A_Dr!Q683)/Inputs_A_Dr!Q683,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!R683-Inputs_A_Dr!R683)/Inputs_A_Dr!R683,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!S683-Inputs_A_Dr!S683)/Inputs_A_Dr!S683,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!T683-Inputs_A_Dr!T683)/Inputs_A_Dr!T683,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!U683-Inputs_A_Dr!U683)/Inputs_A_Dr!U683,Zero)","v":0}]
[null,null,"Difference Check",null,null,null,null,null,null,{"$f":"IF(ABS(J682)>InputTol,One,Zero)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(ABS(J683)>InputTol,One,Zero)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Difference Check Total",null,null,null,null,null,{"$f":"SUM(J684:U685)","v":0}]
[]
[]
[]
[null,"Block 1","c/kWh",null,null,null,null,null,{"$f":"IFERROR((Inputs_A_F!I690-Inputs_A_Dr!I690)/Inputs_A_Dr!I690,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!J690-Inputs_A_Dr!J690)/Inputs_A_Dr!J690,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!K690-Inputs_A_Dr!K690)/Inputs_A_Dr!K690,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!L690-Inputs_A_Dr!L690)/Inputs_A_Dr!L690,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!M690-Inputs_A_Dr!M690)/Inputs_A_Dr!M690,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!N690-Inputs_A_Dr!N690)/Inputs_A_Dr!N690,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!O690-Inputs_A_Dr!O690)/Inputs_A_Dr!O690,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!P690-Inputs_A_Dr!P690)/Inputs_A_Dr!P690,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!Q690-Inputs_A_Dr!Q690)/Inputs_A_Dr!Q690,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!R690-Inputs_A_Dr!R690)/Inputs_A_Dr!R690,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!S690-Inputs_A_Dr!S690)/Inputs_A_Dr!S690,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!T690-Inputs_A_Dr!T690)/Inputs_A_Dr!T690,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!U690-Inputs_A_Dr!U690)/Inputs_A_Dr!U690,Zero)","v":0}]
[null,null,"Date",null,null,null,null,null,{"$f":"IFERROR((Inputs_A_F!I691-Inputs_A_Dr!I691)/Inputs_A_Dr!I691,Zero)","v":-1},{"$f":"IFERROR((Inputs_A_F!J691-Inputs_A_Dr!J691)/Inputs_A_Dr!J691,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!K691-Inputs_A_Dr!K691)/Inputs_A_Dr!K691,Zero)","v":-1},{"$f":"IFERROR((Inputs_A_F!L691-Inputs_A_Dr!L691)/Inputs_A_Dr!L691,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!M691-Inputs_A_Dr!M691)/Inputs_A_Dr!M691,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!N691-Inputs_A_Dr!N691)/Inputs_A_Dr!N691,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!O691-Inputs_A_Dr!O691)/Inputs_A_Dr!O691,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!P691-Inputs_A_Dr!P691)/Inputs_A_Dr!P691,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!Q691-Inputs_A_Dr!Q691)/Inputs_A_Dr!Q691,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!R691-Inputs_A_Dr!R691)/Inputs_A_Dr!R691,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!S691-Inputs_A_Dr!S691)/Inputs_A_Dr!S691,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!T691-Inputs_A_Dr!T691)/Inputs_A_Dr!T691,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!U691-Inputs_A_Dr!U691)/Inputs_A_Dr!U691,Zero)","v":0}]
[null,null,"Difference Check",null,null,null,null,null,null,{"$f":"IF(ABS(J690)>InputTol,One,Zero)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(ABS(J691)>InputTol,One,Zero)","v":0},1,0,0,0,0,0,0,0,0,0,0]
[null,null,"Difference Check Total",null,null,null,null,null,{"$f":"SUM(J692:U693)","v":1}]
[]
[]
[]
[null,"Balance","c/kWh",null,null,null,null,null,{"$f":"IFERROR((Inputs_A_F!I698-Inputs_A_Dr!I698)/Inputs_A_Dr!I698,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!J698-Inputs_A_Dr!J698)/Inputs_A_Dr!J698,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!K698-Inputs_A_Dr!K698)/Inputs_A_Dr!K698,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!L698-Inputs_A_Dr!L698)/Inputs_A_Dr!L698,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!M698-Inputs_A_Dr!M698)/Inputs_A_Dr!M698,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!N698-Inputs_A_Dr!N698)/Inputs_A_Dr!N698,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!O698-Inputs_A_Dr!O698)/Inputs_A_Dr!O698,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!P698-Inputs_A_Dr!P698)/Inputs_A_Dr!P698,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!Q698-Inputs_A_Dr!Q698)/Inputs_A_Dr!Q698,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!R698-Inputs_A_Dr!R698)/Inputs_A_Dr!R698,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!S698-Inputs_A_Dr!S698)/Inputs_A_Dr!S698,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!T698-Inputs_A_Dr!T698)/Inputs_A_Dr!T698,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!U698-Inputs_A_Dr!U698)/Inputs_A_Dr!U698,Zero)","v":0}]
[null,null,"Date",null,null,null,null,null,{"$f":"IFERROR((Inputs_A_F!I699-Inputs_A_Dr!I699)/Inputs_A_Dr!I699,Zero)","v":-1},{"$f":"IFERROR((Inputs_A_F!J699-Inputs_A_Dr!J699)/Inputs_A_Dr!J699,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!K699-Inputs_A_Dr!K699)/Inputs_A_Dr!K699,Zero)","v":-1},{"$f":"IFERROR((Inputs_A_F!L699-Inputs_A_Dr!L699)/Inputs_A_Dr!L699,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!M699-Inputs_A_Dr!M699)/Inputs_A_Dr!M699,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!N699-Inputs_A_Dr!N699)/Inputs_A_Dr!N699,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!O699-Inputs_A_Dr!O699)/Inputs_A_Dr!O699,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!P699-Inputs_A_Dr!P699)/Inputs_A_Dr!P699,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!Q699-Inputs_A_Dr!Q699)/Inputs_A_Dr!Q699,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!R699-Inputs_A_Dr!R699)/Inputs_A_Dr!R699,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!S699-Inputs_A_Dr!S699)/Inputs_A_Dr!S699,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!T699-Inputs_A_Dr!T699)/Inputs_A_Dr!T699,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!U699-Inputs_A_Dr!U699)/Inputs_A_Dr!U699,Zero)","v":0}]
[null,null,"Difference Check",null,null,null,null,null,null,{"$f":"IF(ABS(J698)>InputTol,One,Zero)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(ABS(J699)>InputTol,One,Zero)","v":0},1,0,0,0,0,0,0,0,0,0,0]
[null,null,"Difference Check Total",null,null,null,null,null,{"$f":"SUM(J700:U701)","v":1}]
[]
[]
[]
[null,{"$f":"Gen_A!$B$91","v":"Jemena"},{"$f":"Gen_A!$A$91","v":3}]
[null,"Single Rate","c/kWh",null,null,null,null,null,{"$f":"IFERROR((Inputs_A_F!I707-Inputs_A_Dr!I707)/Inputs_A_Dr!I707,Zero)","v":2.9512893982807951E-2},{"$f":"IFERROR((Inputs_A_F!J707-Inputs_A_Dr!J707)/Inputs_A_Dr!J707,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!K707-Inputs_A_Dr!K707)/Inputs_A_Dr!K707,Zero)","v":2.9512893982807951E-2},{"$f":"IFERROR((Inputs_A_F!L707-Inputs_A_Dr!L707)/Inputs_A_Dr!L707,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!M707-Inputs_A_Dr!M707)/Inputs_A_Dr!M707,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!N707-Inputs_A_Dr!N707)/Inputs_A_Dr!N707,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!O707-Inputs_A_Dr!O707)/Inputs_A_Dr!O707,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!P707-Inputs_A_Dr!P707)/Inputs_A_Dr!P707,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!Q707-Inputs_A_Dr!Q707)/Inputs_A_Dr!Q707,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!R707-Inputs_A_Dr!R707)/Inputs_A_Dr!R707,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!S707-Inputs_A_Dr!S707)/Inputs_A_Dr!S707,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!T707-Inputs_A_Dr!T707)/Inputs_A_Dr!T707,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!U707-Inputs_A_Dr!U707)/Inputs_A_Dr!U707,Zero)","v":0}]
[null,null,"Date",null,null,null,null,null,{"$f":"IFERROR((Inputs_A_F!I708-Inputs_A_Dr!I708)/Inputs_A_Dr!I708,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!J708-Inputs_A_Dr!J708)/Inputs_A_Dr!J708,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!K708-Inputs_A_Dr!K708)/Inputs_A_Dr!K708,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!L708-Inputs_A_Dr!L708)/Inputs_A_Dr!L708,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!M708-Inputs_A_Dr!M708)/Inputs_A_Dr!M708,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!N708-Inputs_A_Dr!N708)/Inputs_A_Dr!N708,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!O708-Inputs_A_Dr!O708)/Inputs_A_Dr!O708,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!P708-Inputs_A_Dr!P708)/Inputs_A_Dr!P708,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!Q708-Inputs_A_Dr!Q708)/Inputs_A_Dr!Q708,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!R708-Inputs_A_Dr!R708)/Inputs_A_Dr!R708,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!S708-Inputs_A_Dr!S708)/Inputs_A_Dr!S708,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!T708-Inputs_A_Dr!T708)/Inputs_A_Dr!T708,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!U708-Inputs_A_Dr!U708)/Inputs_A_Dr!U708,Zero)","v":0}]
[null,null,"Difference Check",null,null,null,null,null,null,{"$f":"IF(ABS(J707)>InputTol,One,Zero)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(ABS(J708)>InputTol,One,Zero)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Difference Check Total",null,null,null,null,null,{"$f":"SUM(J709:U710)","v":0}]
[]
[]
[]
[null,"Block 1","c/kWh",null,null,null,null,null,{"$f":"IFERROR((Inputs_A_F!I715-Inputs_A_Dr!I715)/Inputs_A_Dr!I715,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!J715-Inputs_A_Dr!J715)/Inputs_A_Dr!J715,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!K715-Inputs_A_Dr!K715)/Inputs_A_Dr!K715,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!L715-Inputs_A_Dr!L715)/Inputs_A_Dr!L715,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!M715-Inputs_A_Dr!M715)/Inputs_A_Dr!M715,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!N715-Inputs_A_Dr!N715)/Inputs_A_Dr!N715,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!O715-Inputs_A_Dr!O715)/Inputs_A_Dr!O715,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!P715-Inputs_A_Dr!P715)/Inputs_A_Dr!P715,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!Q715-Inputs_A_Dr!Q715)/Inputs_A_Dr!Q715,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!R715-Inputs_A_Dr!R715)/Inputs_A_Dr!R715,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!S715-Inputs_A_Dr!S715)/Inputs_A_Dr!S715,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!T715-Inputs_A_Dr!T715)/Inputs_A_Dr!T715,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!U715-Inputs_A_Dr!U715)/Inputs_A_Dr!U715,Zero)","v":0}]
[null,null,"Date",null,null,null,null,null,{"$f":"IFERROR((Inputs_A_F!I716-Inputs_A_Dr!I716)/Inputs_A_Dr!I716,Zero)","v":-1},{"$f":"IFERROR((Inputs_A_F!J716-Inputs_A_Dr!J716)/Inputs_A_Dr!J716,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!K716-Inputs_A_Dr!K716)/Inputs_A_Dr!K716,Zero)","v":-1},{"$f":"IFERROR((Inputs_A_F!L716-Inputs_A_Dr!L716)/Inputs_A_Dr!L716,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!M716-Inputs_A_Dr!M716)/Inputs_A_Dr!M716,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!N716-Inputs_A_Dr!N716)/Inputs_A_Dr!N716,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!O716-Inputs_A_Dr!O716)/Inputs_A_Dr!O716,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!P716-Inputs_A_Dr!P716)/Inputs_A_Dr!P716,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!Q716-Inputs_A_Dr!Q716)/Inputs_A_Dr!Q716,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!R716-Inputs_A_Dr!R716)/Inputs_A_Dr!R716,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!S716-Inputs_A_Dr!S716)/Inputs_A_Dr!S716,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!T716-Inputs_A_Dr!T716)/Inputs_A_Dr!T716,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!U716-Inputs_A_Dr!U716)/Inputs_A_Dr!U716,Zero)","v":0}]
[null,null,"Difference Check",null,null,null,null,null,null,{"$f":"IF(ABS(J715)>InputTol,One,Zero)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(ABS(J716)>InputTol,One,Zero)","v":0},1,0,0,0,0,0,0,0,0,0,0]
[null,null,"Difference Check Total",null,null,null,null,null,{"$f":"SUM(J717:U718)","v":1}]
[]
[]
[]
[null,"Balance","c/kWh",null,null,null,null,null,{"$f":"IFERROR((Inputs_A_F!I723-Inputs_A_Dr!I723)/Inputs_A_Dr!I723,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!J723-Inputs_A_Dr!J723)/Inputs_A_Dr!J723,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!K723-Inputs_A_Dr!K723)/Inputs_A_Dr!K723,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!L723-Inputs_A_Dr!L723)/Inputs_A_Dr!L723,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!M723-Inputs_A_Dr!M723)/Inputs_A_Dr!M723,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!N723-Inputs_A_Dr!N723)/Inputs_A_Dr!N723,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!O723-Inputs_A_Dr!O723)/Inputs_A_Dr!O723,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!P723-Inputs_A_Dr!P723)/Inputs_A_Dr!P723,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!Q723-Inputs_A_Dr!Q723)/Inputs_A_Dr!Q723,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!R723-Inputs_A_Dr!R723)/Inputs_A_Dr!R723,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!S723-Inputs_A_Dr!S723)/Inputs_A_Dr!S723,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!T723-Inputs_A_Dr!T723)/Inputs_A_Dr!T723,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!U723-Inputs_A_Dr!U723)/Inputs_A_Dr!U723,Zero)","v":0}]
[null,null,"Date",null,null,null,null,null,{"$f":"IFERROR((Inputs_A_F!I724-Inputs_A_Dr!I724)/Inputs_A_Dr!I724,Zero)","v":-1},{"$f":"IFERROR((Inputs_A_F!J724-Inputs_A_Dr!J724)/Inputs_A_Dr!J724,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!K724-Inputs_A_Dr!K724)/Inputs_A_Dr!K724,Zero)","v":-1},{"$f":"IFERROR((Inputs_A_F!L724-Inputs_A_Dr!L724)/Inputs_A_Dr!L724,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!M724-Inputs_A_Dr!M724)/Inputs_A_Dr!M724,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!N724-Inputs_A_Dr!N724)/Inputs_A_Dr!N724,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!O724-Inputs_A_Dr!O724)/Inputs_A_Dr!O724,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!P724-Inputs_A_Dr!P724)/Inputs_A_Dr!P724,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!Q724-Inputs_A_Dr!Q724)/Inputs_A_Dr!Q724,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!R724-Inputs_A_Dr!R724)/Inputs_A_Dr!R724,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!S724-Inputs_A_Dr!S724)/Inputs_A_Dr!S724,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!T724-Inputs_A_Dr!T724)/Inputs_A_Dr!T724,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!U724-Inputs_A_Dr!U724)/Inputs_A_Dr!U724,Zero)","v":0}]
[null,null,"Difference Check",null,null,null,null,null,null,{"$f":"IF(ABS(J723)>InputTol,One,Zero)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(ABS(J724)>InputTol,One,Zero)","v":0},1,0,0,0,0,0,0,0,0,0,0]
[null,null,"Difference Check Total",null,null,null,null,null,{"$f":"SUM(J725:U726)","v":1}]
[]
[]
[]
[null,{"$f":"Gen_A!$B$92","v":"Powercor"},{"$f":"Gen_A!$A$92","v":4}]
[null,"Single Rate","c/kWh",null,null,null,null,null,{"$f":"IFERROR((Inputs_A_F!I732-Inputs_A_Dr!I732)/Inputs_A_Dr!I732,Zero)","v":6.4476885644768778E-2},{"$f":"IFERROR((Inputs_A_F!J732-Inputs_A_Dr!J732)/Inputs_A_Dr!J732,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!K732-Inputs_A_Dr!K732)/Inputs_A_Dr!K732,Zero)","v":6.4476885644768778E-2},{"$f":"IFERROR((Inputs_A_F!L732-Inputs_A_Dr!L732)/Inputs_A_Dr!L732,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!M732-Inputs_A_Dr!M732)/Inputs_A_Dr!M732,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!N732-Inputs_A_Dr!N732)/Inputs_A_Dr!N732,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!O732-Inputs_A_Dr!O732)/Inputs_A_Dr!O732,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!P732-Inputs_A_Dr!P732)/Inputs_A_Dr!P732,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!Q732-Inputs_A_Dr!Q732)/Inputs_A_Dr!Q732,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!R732-Inputs_A_Dr!R732)/Inputs_A_Dr!R732,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!S732-Inputs_A_Dr!S732)/Inputs_A_Dr!S732,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!T732-Inputs_A_Dr!T732)/Inputs_A_Dr!T732,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!U732-Inputs_A_Dr!U732)/Inputs_A_Dr!U732,Zero)","v":0}]
[null,null,"Date",null,null,null,null,null,{"$f":"IFERROR((Inputs_A_F!I733-Inputs_A_Dr!I733)/Inputs_A_Dr!I733,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!J733-Inputs_A_Dr!J733)/Inputs_A_Dr!J733,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!K733-Inputs_A_Dr!K733)/Inputs_A_Dr!K733,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!L733-Inputs_A_Dr!L733)/Inputs_A_Dr!L733,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!M733-Inputs_A_Dr!M733)/Inputs_A_Dr!M733,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!N733-Inputs_A_Dr!N733)/Inputs_A_Dr!N733,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!O733-Inputs_A_Dr!O733)/Inputs_A_Dr!O733,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!P733-Inputs_A_Dr!P733)/Inputs_A_Dr!P733,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!Q733-Inputs_A_Dr!Q733)/Inputs_A_Dr!Q733,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!R733-Inputs_A_Dr!R733)/Inputs_A_Dr!R733,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!S733-Inputs_A_Dr!S733)/Inputs_A_Dr!S733,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!T733-Inputs_A_Dr!T733)/Inputs_A_Dr!T733,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!U733-Inputs_A_Dr!U733)/Inputs_A_Dr!U733,Zero)","v":0}]
[null,null,"Difference Check",null,null,null,null,null,null,{"$f":"IF(ABS(J732)>InputTol,One,Zero)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(ABS(J733)>InputTol,One,Zero)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Difference Check Total",null,null,null,null,null,{"$f":"SUM(J734:U735)","v":0}]
[]
[]
[]
[null,"Block 1","c/kWh",null,null,null,null,null,{"$f":"IFERROR((Inputs_A_F!I740-Inputs_A_Dr!I740)/Inputs_A_Dr!I740,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!J740-Inputs_A_Dr!J740)/Inputs_A_Dr!J740,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!K740-Inputs_A_Dr!K740)/Inputs_A_Dr!K740,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!L740-Inputs_A_Dr!L740)/Inputs_A_Dr!L740,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!M740-Inputs_A_Dr!M740)/Inputs_A_Dr!M740,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!N740-Inputs_A_Dr!N740)/Inputs_A_Dr!N740,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!O740-Inputs_A_Dr!O740)/Inputs_A_Dr!O740,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!P740-Inputs_A_Dr!P740)/Inputs_A_Dr!P740,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!Q740-Inputs_A_Dr!Q740)/Inputs_A_Dr!Q740,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!R740-Inputs_A_Dr!R740)/Inputs_A_Dr!R740,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!S740-Inputs_A_Dr!S740)/Inputs_A_Dr!S740,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!T740-Inputs_A_Dr!T740)/Inputs_A_Dr!T740,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!U740-Inputs_A_Dr!U740)/Inputs_A_Dr!U740,Zero)","v":0}]
[null,null,"Date",null,null,null,null,null,{"$f":"IFERROR((Inputs_A_F!I741-Inputs_A_Dr!I741)/Inputs_A_Dr!I741,Zero)","v":-1},{"$f":"IFERROR((Inputs_A_F!J741-Inputs_A_Dr!J741)/Inputs_A_Dr!J741,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!K741-Inputs_A_Dr!K741)/Inputs_A_Dr!K741,Zero)","v":-1},{"$f":"IFERROR((Inputs_A_F!L741-Inputs_A_Dr!L741)/Inputs_A_Dr!L741,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!M741-Inputs_A_Dr!M741)/Inputs_A_Dr!M741,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!N741-Inputs_A_Dr!N741)/Inputs_A_Dr!N741,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!O741-Inputs_A_Dr!O741)/Inputs_A_Dr!O741,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!P741-Inputs_A_Dr!P741)/Inputs_A_Dr!P741,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!Q741-Inputs_A_Dr!Q741)/Inputs_A_Dr!Q741,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!R741-Inputs_A_Dr!R741)/Inputs_A_Dr!R741,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!S741-Inputs_A_Dr!S741)/Inputs_A_Dr!S741,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!T741-Inputs_A_Dr!T741)/Inputs_A_Dr!T741,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!U741-Inputs_A_Dr!U741)/Inputs_A_Dr!U741,Zero)","v":0}]
[null,null,"Difference Check",null,null,null,null,null,null,{"$f":"IF(ABS(J740)>InputTol,One,Zero)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(ABS(J741)>InputTol,One,Zero)","v":0},1,0,0,0,0,0,0,0,0,0,0]
[null,null,"Difference Check Total",null,null,null,null,null,{"$f":"SUM(J742:U743)","v":1}]
[]
[]
[]
[null,"Balance","c/kWh",null,null,null,null,null,{"$f":"IFERROR((Inputs_A_F!I748-Inputs_A_Dr!I748)/Inputs_A_Dr!I748,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!J748-Inputs_A_Dr!J748)/Inputs_A_Dr!J748,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!K748-Inputs_A_Dr!K748)/Inputs_A_Dr!K748,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!L748-Inputs_A_Dr!L748)/Inputs_A_Dr!L748,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!M748-Inputs_A_Dr!M748)/Inputs_A_Dr!M748,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!N748-Inputs_A_Dr!N748)/Inputs_A_Dr!N748,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!O748-Inputs_A_Dr!O748)/Inputs_A_Dr!O748,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!P748-Inputs_A_Dr!P748)/Inputs_A_Dr!P748,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!Q748-Inputs_A_Dr!Q748)/Inputs_A_Dr!Q748,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!R748-Inputs_A_Dr!R748)/Inputs_A_Dr!R748,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!S748-Inputs_A_Dr!S748)/Inputs_A_Dr!S748,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!T748-Inputs_A_Dr!T748)/Inputs_A_Dr!T748,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!U748-Inputs_A_Dr!U748)/Inputs_A_Dr!U748,Zero)","v":0}]
[null,null,"Date",null,null,null,null,null,{"$f":"IFERROR((Inputs_A_F!I749-Inputs_A_Dr!I749)/Inputs_A_Dr!I749,Zero)","v":-1},{"$f":"IFERROR((Inputs_A_F!J749-Inputs_A_Dr!J749)/Inputs_A_Dr!J749,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!K749-Inputs_A_Dr!K749)/Inputs_A_Dr!K749,Zero)","v":-1},{"$f":"IFERROR((Inputs_A_F!L749-Inputs_A_Dr!L749)/Inputs_A_Dr!L749,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!M749-Inputs_A_Dr!M749)/Inputs_A_Dr!M749,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!N749-Inputs_A_Dr!N749)/Inputs_A_Dr!N749,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!O749-Inputs_A_Dr!O749)/Inputs_A_Dr!O749,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!P749-Inputs_A_Dr!P749)/Inputs_A_Dr!P749,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!Q749-Inputs_A_Dr!Q749)/Inputs_A_Dr!Q749,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!R749-Inputs_A_Dr!R749)/Inputs_A_Dr!R749,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!S749-Inputs_A_Dr!S749)/Inputs_A_Dr!S749,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!T749-Inputs_A_Dr!T749)/Inputs_A_Dr!T749,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!U749-Inputs_A_Dr!U749)/Inputs_A_Dr!U749,Zero)","v":0}]
[null,null,"Difference Check",null,null,null,null,null,null,{"$f":"IF(ABS(J748)>InputTol,One,Zero)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(ABS(J749)>InputTol,One,Zero)","v":0},1,0,0,0,0,0,0,0,0,0,0]
[null,null,"Difference Check Total",null,null,null,null,null,{"$f":"SUM(J750:U751)","v":1}]
[]
[]
[]
[null,{"$f":"Gen_A!$B$93","v":"United Energy"},{"$f":"Gen_A!$A$93","v":5}]
[null,"Single Rate","c/kWh",null,null,null,null,null,{"$f":"IFERROR((Inputs_A_F!I757-Inputs_A_Dr!I757)/Inputs_A_Dr!I757,Zero)","v":9.9896396848430088E-2},{"$f":"IFERROR((Inputs_A_F!J757-Inputs_A_Dr!J757)/Inputs_A_Dr!J757,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!K757-Inputs_A_Dr!K757)/Inputs_A_Dr!K757,Zero)","v":9.9896396848430088E-2},{"$f":"IFERROR((Inputs_A_F!L757-Inputs_A_Dr!L757)/Inputs_A_Dr!L757,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!M757-Inputs_A_Dr!M757)/Inputs_A_Dr!M757,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!N757-Inputs_A_Dr!N757)/Inputs_A_Dr!N757,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!O757-Inputs_A_Dr!O757)/Inputs_A_Dr!O757,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!P757-Inputs_A_Dr!P757)/Inputs_A_Dr!P757,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!Q757-Inputs_A_Dr!Q757)/Inputs_A_Dr!Q757,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!R757-Inputs_A_Dr!R757)/Inputs_A_Dr!R757,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!S757-Inputs_A_Dr!S757)/Inputs_A_Dr!S757,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!T757-Inputs_A_Dr!T757)/Inputs_A_Dr!T757,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!U757-Inputs_A_Dr!U757)/Inputs_A_Dr!U757,Zero)","v":0}]
[null,null,"Date",null,null,null,null,null,{"$f":"IFERROR((Inputs_A_F!I758-Inputs_A_Dr!I758)/Inputs_A_Dr!I758,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!J758-Inputs_A_Dr!J758)/Inputs_A_Dr!J758,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!K758-Inputs_A_Dr!K758)/Inputs_A_Dr!K758,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!L758-Inputs_A_Dr!L758)/Inputs_A_Dr!L758,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!M758-Inputs_A_Dr!M758)/Inputs_A_Dr!M758,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!N758-Inputs_A_Dr!N758)/Inputs_A_Dr!N758,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!O758-Inputs_A_Dr!O758)/Inputs_A_Dr!O758,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!P758-Inputs_A_Dr!P758)/Inputs_A_Dr!P758,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!Q758-Inputs_A_Dr!Q758)/Inputs_A_Dr!Q758,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!R758-Inputs_A_Dr!R758)/Inputs_A_Dr!R758,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!S758-Inputs_A_Dr!S758)/Inputs_A_Dr!S758,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!T758-Inputs_A_Dr!T758)/Inputs_A_Dr!T758,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!U758-Inputs_A_Dr!U758)/Inputs_A_Dr!U758,Zero)","v":0}]
[null,null,"Difference Check",null,null,null,null,null,null,{"$f":"IF(ABS(J757)>InputTol,One,Zero)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(ABS(J758)>InputTol,One,Zero)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Difference Check Total",null,null,null,null,null,{"$f":"SUM(J759:U760)","v":0}]
[]
[]
[]
[null,"Block 1","c/kWh",null,null,null,null,null,{"$f":"IFERROR((Inputs_A_F!I765-Inputs_A_Dr!I765)/Inputs_A_Dr!I765,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!J765-Inputs_A_Dr!J765)/Inputs_A_Dr!J765,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!K765-Inputs_A_Dr!K765)/Inputs_A_Dr!K765,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!L765-Inputs_A_Dr!L765)/Inputs_A_Dr!L765,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!M765-Inputs_A_Dr!M765)/Inputs_A_Dr!M765,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!N765-Inputs_A_Dr!N765)/Inputs_A_Dr!N765,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!O765-Inputs_A_Dr!O765)/Inputs_A_Dr!O765,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!P765-Inputs_A_Dr!P765)/Inputs_A_Dr!P765,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!Q765-Inputs_A_Dr!Q765)/Inputs_A_Dr!Q765,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!R765-Inputs_A_Dr!R765)/Inputs_A_Dr!R765,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!S765-Inputs_A_Dr!S765)/Inputs_A_Dr!S765,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!T765-Inputs_A_Dr!T765)/Inputs_A_Dr!T765,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!U765-Inputs_A_Dr!U765)/Inputs_A_Dr!U765,Zero)","v":0}]
[null,null,"Date",null,null,null,null,null,{"$f":"IFERROR((Inputs_A_F!I766-Inputs_A_Dr!I766)/Inputs_A_Dr!I766,Zero)","v":-1},{"$f":"IFERROR((Inputs_A_F!J766-Inputs_A_Dr!J766)/Inputs_A_Dr!J766,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!K766-Inputs_A_Dr!K766)/Inputs_A_Dr!K766,Zero)","v":-1},{"$f":"IFERROR((Inputs_A_F!L766-Inputs_A_Dr!L766)/Inputs_A_Dr!L766,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!M766-Inputs_A_Dr!M766)/Inputs_A_Dr!M766,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!N766-Inputs_A_Dr!N766)/Inputs_A_Dr!N766,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!O766-Inputs_A_Dr!O766)/Inputs_A_Dr!O766,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!P766-Inputs_A_Dr!P766)/Inputs_A_Dr!P766,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!Q766-Inputs_A_Dr!Q766)/Inputs_A_Dr!Q766,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!R766-Inputs_A_Dr!R766)/Inputs_A_Dr!R766,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!S766-Inputs_A_Dr!S766)/Inputs_A_Dr!S766,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!T766-Inputs_A_Dr!T766)/Inputs_A_Dr!T766,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!U766-Inputs_A_Dr!U766)/Inputs_A_Dr!U766,Zero)","v":0}]
[null,null,"Difference Check",null,null,null,null,null,null,{"$f":"IF(ABS(J765)>InputTol,One,Zero)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(ABS(J766)>InputTol,One,Zero)","v":0},1,0,0,0,0,0,0,0,0,0,0]
[null,null,"Difference Check Total",null,null,null,null,null,{"$f":"SUM(J767:U768)","v":1}]
[]
[]
[]
[null,"Balance","c/kWh",null,null,null,null,null,{"$f":"IFERROR((Inputs_A_F!I773-Inputs_A_Dr!I773)/Inputs_A_Dr!I773,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!J773-Inputs_A_Dr!J773)/Inputs_A_Dr!J773,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!K773-Inputs_A_Dr!K773)/Inputs_A_Dr!K773,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!L773-Inputs_A_Dr!L773)/Inputs_A_Dr!L773,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!M773-Inputs_A_Dr!M773)/Inputs_A_Dr!M773,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!N773-Inputs_A_Dr!N773)/Inputs_A_Dr!N773,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!O773-Inputs_A_Dr!O773)/Inputs_A_Dr!O773,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!P773-Inputs_A_Dr!P773)/Inputs_A_Dr!P773,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!Q773-Inputs_A_Dr!Q773)/Inputs_A_Dr!Q773,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!R773-Inputs_A_Dr!R773)/Inputs_A_Dr!R773,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!S773-Inputs_A_Dr!S773)/Inputs_A_Dr!S773,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!T773-Inputs_A_Dr!T773)/Inputs_A_Dr!T773,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!U773-Inputs_A_Dr!U773)/Inputs_A_Dr!U773,Zero)","v":0}]
[null,null,"Date",null,null,null,null,null,{"$f":"IFERROR((Inputs_A_F!I774-Inputs_A_Dr!I774)/Inputs_A_Dr!I774,Zero)","v":-1},{"$f":"IFERROR((Inputs_A_F!J774-Inputs_A_Dr!J774)/Inputs_A_Dr!J774,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!K774-Inputs_A_Dr!K774)/Inputs_A_Dr!K774,Zero)","v":-1},{"$f":"IFERROR((Inputs_A_F!L774-Inputs_A_Dr!L774)/Inputs_A_Dr!L774,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!M774-Inputs_A_Dr!M774)/Inputs_A_Dr!M774,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!N774-Inputs_A_Dr!N774)/Inputs_A_Dr!N774,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!O774-Inputs_A_Dr!O774)/Inputs_A_Dr!O774,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!P774-Inputs_A_Dr!P774)/Inputs_A_Dr!P774,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!Q774-Inputs_A_Dr!Q774)/Inputs_A_Dr!Q774,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!R774-Inputs_A_Dr!R774)/Inputs_A_Dr!R774,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!S774-Inputs_A_Dr!S774)/Inputs_A_Dr!S774,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!T774-Inputs_A_Dr!T774)/Inputs_A_Dr!T774,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!U774-Inputs_A_Dr!U774)/Inputs_A_Dr!U774,Zero)","v":0}]
[null,null,"Difference Check",null,null,null,null,null,null,{"$f":"IF(ABS(J773)>InputTol,One,Zero)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(ABS(J774)>InputTol,One,Zero)","v":0},1,0,0,0,0,0,0,0,0,0,0]
[null,null,"Difference Check Total",null,null,null,null,null,{"$f":"SUM(J775:U776)","v":1}]
[]
[null,{"$f":"\"Check: \"&B654&\" differences between draft and final are within tolerance\"","v":"Check: Network usage charge - small business differences between draft and final are within tolerance"},null,null,null,null,null,null,{"$f":"SUM(I661,I669,I677,I686,I694,I702,I711,I719,I727,I736,I744,I752,I761,I769,I777)","v":9}]
[]
[]
[]
[]
[{"$f":"MAX(A$2:OFFSET($A784,-One,0))+Sbsxn","v":1603.1},"Controlled load charges - residential"]
[]
[null,{"$f":"Gen_A!$B$89","v":"Ausnet"},{"$f":"Gen_A!$A$89","v":1}]
[null,null,"c/kWh",null,null,null,null,null,{"$f":"IFERROR((Inputs_A_F!I787-Inputs_A_Dr!I787)/Inputs_A_Dr!I787,Zero)","v":0.10929354770819844},{"$f":"IFERROR((Inputs_A_F!J787-Inputs_A_Dr!J787)/Inputs_A_Dr!J787,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!K787-Inputs_A_Dr!K787)/Inputs_A_Dr!K787,Zero)","v":0.10929354770819844},{"$f":"IFERROR((Inputs_A_F!L787-Inputs_A_Dr!L787)/Inputs_A_Dr!L787,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!M787-Inputs_A_Dr!M787)/Inputs_A_Dr!M787,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!N787-Inputs_A_Dr!N787)/Inputs_A_Dr!N787,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!O787-Inputs_A_Dr!O787)/Inputs_A_Dr!O787,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!P787-Inputs_A_Dr!P787)/Inputs_A_Dr!P787,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!Q787-Inputs_A_Dr!Q787)/Inputs_A_Dr!Q787,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!R787-Inputs_A_Dr!R787)/Inputs_A_Dr!R787,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!S787-Inputs_A_Dr!S787)/Inputs_A_Dr!S787,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!T787-Inputs_A_Dr!T787)/Inputs_A_Dr!T787,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!U787-Inputs_A_Dr!U787)/Inputs_A_Dr!U787,Zero)","v":0}]
[null,null,"Date",null,null,null,null,null,{"$f":"IFERROR((Inputs_A_F!I788-Inputs_A_Dr!I788)/Inputs_A_Dr!I788,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!J788-Inputs_A_Dr!J788)/Inputs_A_Dr!J788,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!K788-Inputs_A_Dr!K788)/Inputs_A_Dr!K788,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!L788-Inputs_A_Dr!L788)/Inputs_A_Dr!L788,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!M788-Inputs_A_Dr!M788)/Inputs_A_Dr!M788,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!N788-Inputs_A_Dr!N788)/Inputs_A_Dr!N788,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!O788-Inputs_A_Dr!O788)/Inputs_A_Dr!O788,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!P788-Inputs_A_Dr!P788)/Inputs_A_Dr!P788,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!Q788-Inputs_A_Dr!Q788)/Inputs_A_Dr!Q788,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!R788-Inputs_A_Dr!R788)/Inputs_A_Dr!R788,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!S788-Inputs_A_Dr!S788)/Inputs_A_Dr!S788,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!T788-Inputs_A_Dr!T788)/Inputs_A_Dr!T788,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!U788-Inputs_A_Dr!U788)/Inputs_A_Dr!U788,Zero)","v":0}]
[null,null,"Difference Check",null,null,null,null,null,null,{"$f":"IF(ABS(J787)>InputTol,One,Zero)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(ABS(J788)>InputTol,One,Zero)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Difference Check Total",null,null,null,null,null,{"$f":"SUM(J789:U790)","v":0}]
[]
[]
[]
[null,{"$f":"Gen_A!$B$90","v":"Citipower"},{"$f":"Gen_A!$A$90","v":2}]
[null,null,"c/kWh",null,null,null,null,null,{"$f":"IFERROR((Inputs_A_F!I796-Inputs_A_Dr!I796)/Inputs_A_Dr!I796,Zero)","v":-1.7621145374449355E-2},{"$f":"IFERROR((Inputs_A_F!J796-Inputs_A_Dr!J796)/Inputs_A_Dr!J796,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!K796-Inputs_A_Dr!K796)/Inputs_A_Dr!K796,Zero)","v":-1.7621145374449355E-2},{"$f":"IFERROR((Inputs_A_F!L796-Inputs_A_Dr!L796)/Inputs_A_Dr!L796,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!M796-Inputs_A_Dr!M796)/Inputs_A_Dr!M796,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!N796-Inputs_A_Dr!N796)/Inputs_A_Dr!N796,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!O796-Inputs_A_Dr!O796)/Inputs_A_Dr!O796,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!P796-Inputs_A_Dr!P796)/Inputs_A_Dr!P796,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!Q796-Inputs_A_Dr!Q796)/Inputs_A_Dr!Q796,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!R796-Inputs_A_Dr!R796)/Inputs_A_Dr!R796,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!S796-Inputs_A_Dr!S796)/Inputs_A_Dr!S796,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!T796-Inputs_A_Dr!T796)/Inputs_A_Dr!T796,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!U796-Inputs_A_Dr!U796)/Inputs_A_Dr!U796,Zero)","v":0}]
[null,null,"Date",null,null,null,null,null,{"$f":"IFERROR((Inputs_A_F!I797-Inputs_A_Dr!I797)/Inputs_A_Dr!I797,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!J797-Inputs_A_Dr!J797)/Inputs_A_Dr!J797,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!K797-Inputs_A_Dr!K797)/Inputs_A_Dr!K797,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!L797-Inputs_A_Dr!L797)/Inputs_A_Dr!L797,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!M797-Inputs_A_Dr!M797)/Inputs_A_Dr!M797,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!N797-Inputs_A_Dr!N797)/Inputs_A_Dr!N797,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!O797-Inputs_A_Dr!O797)/Inputs_A_Dr!O797,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!P797-Inputs_A_Dr!P797)/Inputs_A_Dr!P797,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!Q797-Inputs_A_Dr!Q797)/Inputs_A_Dr!Q797,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!R797-Inputs_A_Dr!R797)/Inputs_A_Dr!R797,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!S797-Inputs_A_Dr!S797)/Inputs_A_Dr!S797,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!T797-Inputs_A_Dr!T797)/Inputs_A_Dr!T797,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!U797-Inputs_A_Dr!U797)/Inputs_A_Dr!U797,Zero)","v":0}]
[null,null,"Difference Check",null,null,null,null,null,null,{"$f":"IF(ABS(J796)>InputTol,One,Zero)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(ABS(J797)>InputTol,One,Zero)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Difference Check Total",null,null,null,null,null,{"$f":"SUM(J798:U799)","v":0}]
[]
[]
[]
[null,{"$f":"Gen_A!$B$91","v":"Jemena"},{"$f":"Gen_A!$A$91","v":3}]
[null,null,"c/kWh",null,null,null,null,null,{"$f":"IFERROR((Inputs_A_F!I805-Inputs_A_Dr!I805)/Inputs_A_Dr!I805,Zero)","v":-5.3234936554973598E-3},{"$f":"IFERROR((Inputs_A_F!J805-Inputs_A_Dr!J805)/Inputs_A_Dr!J805,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!K805-Inputs_A_Dr!K805)/Inputs_A_Dr!K805,Zero)","v":-5.3234936554973598E-3},{"$f":"IFERROR((Inputs_A_F!L805-Inputs_A_Dr!L805)/Inputs_A_Dr!L805,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!M805-Inputs_A_Dr!M805)/Inputs_A_Dr!M805,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!N805-Inputs_A_Dr!N805)/Inputs_A_Dr!N805,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!O805-Inputs_A_Dr!O805)/Inputs_A_Dr!O805,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!P805-Inputs_A_Dr!P805)/Inputs_A_Dr!P805,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!Q805-Inputs_A_Dr!Q805)/Inputs_A_Dr!Q805,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!R805-Inputs_A_Dr!R805)/Inputs_A_Dr!R805,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!S805-Inputs_A_Dr!S805)/Inputs_A_Dr!S805,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!T805-Inputs_A_Dr!T805)/Inputs_A_Dr!T805,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!U805-Inputs_A_Dr!U805)/Inputs_A_Dr!U805,Zero)","v":0}]
[null,null,"Date",null,null,null,null,null,{"$f":"IFERROR((Inputs_A_F!I806-Inputs_A_Dr!I806)/Inputs_A_Dr!I806,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!J806-Inputs_A_Dr!J806)/Inputs_A_Dr!J806,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!K806-Inputs_A_Dr!K806)/Inputs_A_Dr!K806,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!L806-Inputs_A_Dr!L806)/Inputs_A_Dr!L806,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!M806-Inputs_A_Dr!M806)/Inputs_A_Dr!M806,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!N806-Inputs_A_Dr!N806)/Inputs_A_Dr!N806,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!O806-Inputs_A_Dr!O806)/Inputs_A_Dr!O806,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!P806-Inputs_A_Dr!P806)/Inputs_A_Dr!P806,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!Q806-Inputs_A_Dr!Q806)/Inputs_A_Dr!Q806,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!R806-Inputs_A_Dr!R806)/Inputs_A_Dr!R806,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!S806-Inputs_A_Dr!S806)/Inputs_A_Dr!S806,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!T806-Inputs_A_Dr!T806)/Inputs_A_Dr!T806,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!U806-Inputs_A_Dr!U806)/Inputs_A_Dr!U806,Zero)","v":0}]
[null,null,"Difference Check",null,null,null,null,null,null,{"$f":"IF(ABS(J805)>InputTol,One,Zero)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(ABS(J806)>InputTol,One,Zero)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Difference Check Total",null,null,null,null,null,{"$f":"SUM(J807:U808)","v":0}]
[]
[]
[]
[null,{"$f":"Gen_A!$B$92","v":"Powercor"},{"$f":"Gen_A!$A$92","v":4}]
[null,null,"c/kWh",null,null,null,null,null,{"$f":"IFERROR((Inputs_A_F!I814-Inputs_A_Dr!I814)/Inputs_A_Dr!I814,Zero)","v":6.2240663900414897E-2},{"$f":"IFERROR((Inputs_A_F!J814-Inputs_A_Dr!J814)/Inputs_A_Dr!J814,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!K814-Inputs_A_Dr!K814)/Inputs_A_Dr!K814,Zero)","v":6.2240663900414897E-2},{"$f":"IFERROR((Inputs_A_F!L814-Inputs_A_Dr!L814)/Inputs_A_Dr!L814,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!M814-Inputs_A_Dr!M814)/Inputs_A_Dr!M814,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!N814-Inputs_A_Dr!N814)/Inputs_A_Dr!N814,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!O814-Inputs_A_Dr!O814)/Inputs_A_Dr!O814,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!P814-Inputs_A_Dr!P814)/Inputs_A_Dr!P814,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!Q814-Inputs_A_Dr!Q814)/Inputs_A_Dr!Q814,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!R814-Inputs_A_Dr!R814)/Inputs_A_Dr!R814,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!S814-Inputs_A_Dr!S814)/Inputs_A_Dr!S814,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!T814-Inputs_A_Dr!T814)/Inputs_A_Dr!T814,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!U814-Inputs_A_Dr!U814)/Inputs_A_Dr!U814,Zero)","v":0}]
[null,null,"Date",null,null,null,null,null,{"$f":"IFERROR((Inputs_A_F!I815-Inputs_A_Dr!I815)/Inputs_A_Dr!I815,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!J815-Inputs_A_Dr!J815)/Inputs_A_Dr!J815,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!K815-Inputs_A_Dr!K815)/Inputs_A_Dr!K815,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!L815-Inputs_A_Dr!L815)/Inputs_A_Dr!L815,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!M815-Inputs_A_Dr!M815)/Inputs_A_Dr!M815,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!N815-Inputs_A_Dr!N815)/Inputs_A_Dr!N815,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!O815-Inputs_A_Dr!O815)/Inputs_A_Dr!O815,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!P815-Inputs_A_Dr!P815)/Inputs_A_Dr!P815,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!Q815-Inputs_A_Dr!Q815)/Inputs_A_Dr!Q815,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!R815-Inputs_A_Dr!R815)/Inputs_A_Dr!R815,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!S815-Inputs_A_Dr!S815)/Inputs_A_Dr!S815,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!T815-Inputs_A_Dr!T815)/Inputs_A_Dr!T815,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!U815-Inputs_A_Dr!U815)/Inputs_A_Dr!U815,Zero)","v":0}]
[null,null,"Difference Check",null,null,null,null,null,null,{"$f":"IF(ABS(J814)>InputTol,One,Zero)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(ABS(J815)>InputTol,One,Zero)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Difference Check Total",null,null,null,null,null,{"$f":"SUM(J816:U817)","v":0}]
[]
[]
[]
[null,{"$f":"Gen_A!$B$93","v":"United Energy"},{"$f":"Gen_A!$A$93","v":5}]
[null,null,"c/kWh",null,null,null,null,null,{"$f":"IFERROR((Inputs_A_F!I823-Inputs_A_Dr!I823)/Inputs_A_Dr!I823,Zero)","v":8.780487804878058E-2},{"$f":"IFERROR((Inputs_A_F!J823-Inputs_A_Dr!J823)/Inputs_A_Dr!J823,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!K823-Inputs_A_Dr!K823)/Inputs_A_Dr!K823,Zero)","v":8.780487804878058E-2},{"$f":"IFERROR((Inputs_A_F!L823-Inputs_A_Dr!L823)/Inputs_A_Dr!L823,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!M823-Inputs_A_Dr!M823)/Inputs_A_Dr!M823,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!N823-Inputs_A_Dr!N823)/Inputs_A_Dr!N823,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!O823-Inputs_A_Dr!O823)/Inputs_A_Dr!O823,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!P823-Inputs_A_Dr!P823)/Inputs_A_Dr!P823,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!Q823-Inputs_A_Dr!Q823)/Inputs_A_Dr!Q823,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!R823-Inputs_A_Dr!R823)/Inputs_A_Dr!R823,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!S823-Inputs_A_Dr!S823)/Inputs_A_Dr!S823,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!T823-Inputs_A_Dr!T823)/Inputs_A_Dr!T823,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!U823-Inputs_A_Dr!U823)/Inputs_A_Dr!U823,Zero)","v":0}]
[null,null,"Date",null,null,null,null,null,{"$f":"IFERROR((Inputs_A_F!I824-Inputs_A_Dr!I824)/Inputs_A_Dr!I824,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!J824-Inputs_A_Dr!J824)/Inputs_A_Dr!J824,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!K824-Inputs_A_Dr!K824)/Inputs_A_Dr!K824,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!L824-Inputs_A_Dr!L824)/Inputs_A_Dr!L824,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!M824-Inputs_A_Dr!M824)/Inputs_A_Dr!M824,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!N824-Inputs_A_Dr!N824)/Inputs_A_Dr!N824,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!O824-Inputs_A_Dr!O824)/Inputs_A_Dr!O824,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!P824-Inputs_A_Dr!P824)/Inputs_A_Dr!P824,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!Q824-Inputs_A_Dr!Q824)/Inputs_A_Dr!Q824,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!R824-Inputs_A_Dr!R824)/Inputs_A_Dr!R824,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!S824-Inputs_A_Dr!S824)/Inputs_A_Dr!S824,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!T824-Inputs_A_Dr!T824)/Inputs_A_Dr!T824,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!U824-Inputs_A_Dr!U824)/Inputs_A_Dr!U824,Zero)","v":0}]
[null,null,"Difference Check",null,null,null,null,null,null,{"$f":"IF(ABS(J823)>InputTol,One,Zero)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(ABS(J824)>InputTol,One,Zero)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Difference Check Total",null,null,null,null,null,{"$f":"SUM(J825:U826)","v":0}]
[]
[null,{"$f":"\"Check: \"&B784&\" differences between draft and final are within tolerance\"","v":"Check: Controlled load charges - residential differences between draft and final are within tolerance"},null,null,null,null,null,null,{"$f":"SUM(I791,I800,I809,I818,I827)","v":0}]
[]
[]
[]
[]
[{"$f":"ROUNDDOWN(MAX($A$7:OFFSET(A834,-One,0),$A$2*Sht)+Sxn,0)","v":1604},"Non cost inputs"]
[]
[{"$f":"MAX(A$2:OFFSET($A836,-One,0))+Sbsxn","v":1604.01},"Distribution network loss factors"]
[]
[null,{"$f":"Gen_A!$B89","v":"Ausnet"},{"$f":"Gen_A!$A89","v":1},null,null,null,null,null,{"$f":"IFERROR((Inputs_A_F!I838-Inputs_A_Dr!I838)/Inputs_A_Dr!I838,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!J838-Inputs_A_Dr!J838)/Inputs_A_Dr!J838,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!K838-Inputs_A_Dr!K838)/Inputs_A_Dr!K838,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!L838-Inputs_A_Dr!L838)/Inputs_A_Dr!L838,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!M838-Inputs_A_Dr!M838)/Inputs_A_Dr!M838,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!N838-Inputs_A_Dr!N838)/Inputs_A_Dr!N838,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!O838-Inputs_A_Dr!O838)/Inputs_A_Dr!O838,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!P838-Inputs_A_Dr!P838)/Inputs_A_Dr!P838,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!Q838-Inputs_A_Dr!Q838)/Inputs_A_Dr!Q838,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!R838-Inputs_A_Dr!R838)/Inputs_A_Dr!R838,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!S838-Inputs_A_Dr!S838)/Inputs_A_Dr!S838,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!T838-Inputs_A_Dr!T838)/Inputs_A_Dr!T838,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!U838-Inputs_A_Dr!U838)/Inputs_A_Dr!U838,Zero)","v":0}]
[null,{"$f":"Gen_A!$B90","v":"Citipower"},{"$f":"Gen_A!$A90","v":2},null,null,null,null,null,{"$f":"IFERROR((Inputs_A_F!I839-Inputs_A_Dr!I839)/Inputs_A_Dr!I839,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!J839-Inputs_A_Dr!J839)/Inputs_A_Dr!J839,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!K839-Inputs_A_Dr!K839)/Inputs_A_Dr!K839,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!L839-Inputs_A_Dr!L839)/Inputs_A_Dr!L839,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!M839-Inputs_A_Dr!M839)/Inputs_A_Dr!M839,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!N839-Inputs_A_Dr!N839)/Inputs_A_Dr!N839,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!O839-Inputs_A_Dr!O839)/Inputs_A_Dr!O839,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!P839-Inputs_A_Dr!P839)/Inputs_A_Dr!P839,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!Q839-Inputs_A_Dr!Q839)/Inputs_A_Dr!Q839,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!R839-Inputs_A_Dr!R839)/Inputs_A_Dr!R839,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!S839-Inputs_A_Dr!S839)/Inputs_A_Dr!S839,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!T839-Inputs_A_Dr!T839)/Inputs_A_Dr!T839,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!U839-Inputs_A_Dr!U839)/Inputs_A_Dr!U839,Zero)","v":0}]
[null,{"$f":"Gen_A!$B91","v":"Jemena"},{"$f":"Gen_A!$A91","v":3},null,null,null,null,null,{"$f":"IFERROR((Inputs_A_F!I840-Inputs_A_Dr!I840)/Inputs_A_Dr!I840,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!J840-Inputs_A_Dr!J840)/Inputs_A_Dr!J840,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!K840-Inputs_A_Dr!K840)/Inputs_A_Dr!K840,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!L840-Inputs_A_Dr!L840)/Inputs_A_Dr!L840,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!M840-Inputs_A_Dr!M840)/Inputs_A_Dr!M840,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!N840-Inputs_A_Dr!N840)/Inputs_A_Dr!N840,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!O840-Inputs_A_Dr!O840)/Inputs_A_Dr!O840,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!P840-Inputs_A_Dr!P840)/Inputs_A_Dr!P840,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!Q840-Inputs_A_Dr!Q840)/Inputs_A_Dr!Q840,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!R840-Inputs_A_Dr!R840)/Inputs_A_Dr!R840,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!S840-Inputs_A_Dr!S840)/Inputs_A_Dr!S840,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!T840-Inputs_A_Dr!T840)/Inputs_A_Dr!T840,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!U840-Inputs_A_Dr!U840)/Inputs_A_Dr!U840,Zero)","v":0}]
[null,{"$f":"Gen_A!$B92","v":"Powercor"},{"$f":"Gen_A!$A92","v":4},null,null,null,null,null,{"$f":"IFERROR((Inputs_A_F!I841-Inputs_A_Dr!I841)/Inputs_A_Dr!I841,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!J841-Inputs_A_Dr!J841)/Inputs_A_Dr!J841,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!K841-Inputs_A_Dr!K841)/Inputs_A_Dr!K841,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!L841-Inputs_A_Dr!L841)/Inputs_A_Dr!L841,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!M841-Inputs_A_Dr!M841)/Inputs_A_Dr!M841,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!N841-Inputs_A_Dr!N841)/Inputs_A_Dr!N841,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!O841-Inputs_A_Dr!O841)/Inputs_A_Dr!O841,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!P841-Inputs_A_Dr!P841)/Inputs_A_Dr!P841,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!Q841-Inputs_A_Dr!Q841)/Inputs_A_Dr!Q841,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!R841-Inputs_A_Dr!R841)/Inputs_A_Dr!R841,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!S841-Inputs_A_Dr!S841)/Inputs_A_Dr!S841,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!T841-Inputs_A_Dr!T841)/Inputs_A_Dr!T841,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!U841-Inputs_A_Dr!U841)/Inputs_A_Dr!U841,Zero)","v":0}]
[null,{"$f":"Gen_A!$B93","v":"United Energy"},{"$f":"Gen_A!$A93","v":5},null,null,null,null,null,{"$f":"IFERROR((Inputs_A_F!I842-Inputs_A_Dr!I842)/Inputs_A_Dr!I842,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!J842-Inputs_A_Dr!J842)/Inputs_A_Dr!J842,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!K842-Inputs_A_Dr!K842)/Inputs_A_Dr!K842,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!L842-Inputs_A_Dr!L842)/Inputs_A_Dr!L842,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!M842-Inputs_A_Dr!M842)/Inputs_A_Dr!M842,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!N842-Inputs_A_Dr!N842)/Inputs_A_Dr!N842,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!O842-Inputs_A_Dr!O842)/Inputs_A_Dr!O842,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!P842-Inputs_A_Dr!P842)/Inputs_A_Dr!P842,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!Q842-Inputs_A_Dr!Q842)/Inputs_A_Dr!Q842,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!R842-Inputs_A_Dr!R842)/Inputs_A_Dr!R842,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!S842-Inputs_A_Dr!S842)/Inputs_A_Dr!S842,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!T842-Inputs_A_Dr!T842)/Inputs_A_Dr!T842,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!U842-Inputs_A_Dr!U842)/Inputs_A_Dr!U842,Zero)","v":0}]
[null,null,"Difference Check",null,null,null,null,null,null,{"$f":"IF(ABS(J838)>InputTol,One,Zero)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(ABS(J839)>InputTol,One,Zero)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(ABS(J840)>InputTol,One,Zero)","v":0},0,{"$f":"IF(ABS(L840)>InputTol,One,Zero)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(ABS(J841)>InputTol,One,Zero)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Difference Check Total",null,null,null,null,null,{"$f":"SUM(J843:U847)","v":0},{"$f":"IF(ABS(J842)>InputTol,One,Zero)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"MAX(A$2:OFFSET($A848,-One,0))+Sbsxn","v":1604.02},"Marginal network loss factors"]
[]
[null,{"$f":"B838","v":"Ausnet"},{"$f":"C838","v":1},null,null,null,null,null,{"$f":"IFERROR((Inputs_A_F!I850-Inputs_A_Dr!I850)/Inputs_A_Dr!I850,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!J850-Inputs_A_Dr!J850)/Inputs_A_Dr!J850,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!K850-Inputs_A_Dr!K850)/Inputs_A_Dr!K850,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!L850-Inputs_A_Dr!L850)/Inputs_A_Dr!L850,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!M850-Inputs_A_Dr!M850)/Inputs_A_Dr!M850,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!N850-Inputs_A_Dr!N850)/Inputs_A_Dr!N850,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!O850-Inputs_A_Dr!O850)/Inputs_A_Dr!O850,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!P850-Inputs_A_Dr!P850)/Inputs_A_Dr!P850,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!Q850-Inputs_A_Dr!Q850)/Inputs_A_Dr!Q850,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!R850-Inputs_A_Dr!R850)/Inputs_A_Dr!R850,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!S850-Inputs_A_Dr!S850)/Inputs_A_Dr!S850,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!T850-Inputs_A_Dr!T850)/Inputs_A_Dr!T850,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!U850-Inputs_A_Dr!U850)/Inputs_A_Dr!U850,Zero)","v":0}]
[null,{"$f":"B839","v":"Citipower"},2,null,null,null,null,null,{"$f":"IFERROR((Inputs_A_F!I851-Inputs_A_Dr!I851)/Inputs_A_Dr!I851,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!J851-Inputs_A_Dr!J851)/Inputs_A_Dr!J851,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!K851-Inputs_A_Dr!K851)/Inputs_A_Dr!K851,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!L851-Inputs_A_Dr!L851)/Inputs_A_Dr!L851,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!M851-Inputs_A_Dr!M851)/Inputs_A_Dr!M851,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!N851-Inputs_A_Dr!N851)/Inputs_A_Dr!N851,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!O851-Inputs_A_Dr!O851)/Inputs_A_Dr!O851,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!P851-Inputs_A_Dr!P851)/Inputs_A_Dr!P851,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!Q851-Inputs_A_Dr!Q851)/Inputs_A_Dr!Q851,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!R851-Inputs_A_Dr!R851)/Inputs_A_Dr!R851,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!S851-Inputs_A_Dr!S851)/Inputs_A_Dr!S851,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!T851-Inputs_A_Dr!T851)/Inputs_A_Dr!T851,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!U851-Inputs_A_Dr!U851)/Inputs_A_Dr!U851,Zero)","v":0}]
[null,"Jemena",3,null,null,null,null,null,{"$f":"IFERROR((Inputs_A_F!I852-Inputs_A_Dr!I852)/Inputs_A_Dr!I852,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!J852-Inputs_A_Dr!J852)/Inputs_A_Dr!J852,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!K852-Inputs_A_Dr!K852)/Inputs_A_Dr!K852,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!L852-Inputs_A_Dr!L852)/Inputs_A_Dr!L852,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!M852-Inputs_A_Dr!M852)/Inputs_A_Dr!M852,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!N852-Inputs_A_Dr!N852)/Inputs_A_Dr!N852,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!O852-Inputs_A_Dr!O852)/Inputs_A_Dr!O852,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!P852-Inputs_A_Dr!P852)/Inputs_A_Dr!P852,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!Q852-Inputs_A_Dr!Q852)/Inputs_A_Dr!Q852,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!R852-Inputs_A_Dr!R852)/Inputs_A_Dr!R852,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!S852-Inputs_A_Dr!S852)/Inputs_A_Dr!S852,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!T852-Inputs_A_Dr!T852)/Inputs_A_Dr!T852,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!U852-Inputs_A_Dr!U852)/Inputs_A_Dr!U852,Zero)","v":0}]
[null,"Powercor",4,null,null,null,null,null,{"$f":"IFERROR((Inputs_A_F!I853-Inputs_A_Dr!I853)/Inputs_A_Dr!I853,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!J853-Inputs_A_Dr!J853)/Inputs_A_Dr!J853,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!K853-Inputs_A_Dr!K853)/Inputs_A_Dr!K853,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!L853-Inputs_A_Dr!L853)/Inputs_A_Dr!L853,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!M853-Inputs_A_Dr!M853)/Inputs_A_Dr!M853,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!N853-Inputs_A_Dr!N853)/Inputs_A_Dr!N853,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!O853-Inputs_A_Dr!O853)/Inputs_A_Dr!O853,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!P853-Inputs_A_Dr!P853)/Inputs_A_Dr!P853,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!Q853-Inputs_A_Dr!Q853)/Inputs_A_Dr!Q853,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!R853-Inputs_A_Dr!R853)/Inputs_A_Dr!R853,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!S853-Inputs_A_Dr!S853)/Inputs_A_Dr!S853,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!T853-Inputs_A_Dr!T853)/Inputs_A_Dr!T853,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!U853-Inputs_A_Dr!U853)/Inputs_A_Dr!U853,Zero)","v":0}]
[null,"United Energy",5,null,null,null,null,null,{"$f":"IFERROR((Inputs_A_F!I854-Inputs_A_Dr!I854)/Inputs_A_Dr!I854,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!J854-Inputs_A_Dr!J854)/Inputs_A_Dr!J854,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!K854-Inputs_A_Dr!K854)/Inputs_A_Dr!K854,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!L854-Inputs_A_Dr!L854)/Inputs_A_Dr!L854,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!M854-Inputs_A_Dr!M854)/Inputs_A_Dr!M854,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!N854-Inputs_A_Dr!N854)/Inputs_A_Dr!N854,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!O854-Inputs_A_Dr!O854)/Inputs_A_Dr!O854,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!P854-Inputs_A_Dr!P854)/Inputs_A_Dr!P854,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!Q854-Inputs_A_Dr!Q854)/Inputs_A_Dr!Q854,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!R854-Inputs_A_Dr!R854)/Inputs_A_Dr!R854,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!S854-Inputs_A_Dr!S854)/Inputs_A_Dr!S854,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!T854-Inputs_A_Dr!T854)/Inputs_A_Dr!T854,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!U854-Inputs_A_Dr!U854)/Inputs_A_Dr!U854,Zero)","v":0}]
[null,null,"Difference Check",null,null,null,null,null,null,{"$f":"IF(ABS(J850)>InputTol,One,Zero)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(ABS(J851)>InputTol,One,Zero)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(ABS(J852)>InputTol,One,Zero)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(ABS(J853)>InputTol,One,Zero)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Difference Check Total",null,null,null,null,null,{"$f":"SUM(J855:U859)","v":0},{"$f":"IF(ABS(J854)>InputTol,One,Zero)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"MAX(A$2:OFFSET($A860,-One,0))+Sbsxn","v":1604.03},"Retail"]
[]
[null,"Retail operating margin","%",null,null,null,null,null,{"$f":"IFERROR((Inputs_A_F!I862-Inputs_A_Dr!I862)/Inputs_A_Dr!I862,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!J862-Inputs_A_Dr!J862)/Inputs_A_Dr!J862,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!K862-Inputs_A_Dr!K862)/Inputs_A_Dr!K862,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!L862-Inputs_A_Dr!L862)/Inputs_A_Dr!L862,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!M862-Inputs_A_Dr!M862)/Inputs_A_Dr!M862,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!N862-Inputs_A_Dr!N862)/Inputs_A_Dr!N862,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!O862-Inputs_A_Dr!O862)/Inputs_A_Dr!O862,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!P862-Inputs_A_Dr!P862)/Inputs_A_Dr!P862,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!Q862-Inputs_A_Dr!Q862)/Inputs_A_Dr!Q862,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!R862-Inputs_A_Dr!R862)/Inputs_A_Dr!R862,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!S862-Inputs_A_Dr!S862)/Inputs_A_Dr!S862,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!T862-Inputs_A_Dr!T862)/Inputs_A_Dr!T862,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!U862-Inputs_A_Dr!U862)/Inputs_A_Dr!U862,Zero)","v":0}]
[null,null,"Difference Check",null,null,null,null,null,null,{"$f":"IF(ABS(J855)>InputTol,One,Zero)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Difference Check Total",null,null,null,null,null,{"$f":"SUM(J863:U863)","v":0}]
[]
[]
[]
[{"$f":"MAX(A$2:OFFSET($A868,-One,0))+Sbsxn","v":1604.04},"Electricity consumption (block 1)"]
[]
[null,{"$f":"Gen_A!$B$89","v":"Ausnet"},{"$f":"Gen_A!$A$89","v":1}]
[null,"Residential - small","kWh/yr",null,null,null,null,null,{"$f":"IFERROR((Inputs_A_F!I871-Inputs_A_Dr!I871)/Inputs_A_Dr!I871,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!J871-Inputs_A_Dr!J871)/Inputs_A_Dr!J871,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!K871-Inputs_A_Dr!K871)/Inputs_A_Dr!K871,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!L871-Inputs_A_Dr!L871)/Inputs_A_Dr!L871,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!M871-Inputs_A_Dr!M871)/Inputs_A_Dr!M871,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!N871-Inputs_A_Dr!N871)/Inputs_A_Dr!N871,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!O871-Inputs_A_Dr!O871)/Inputs_A_Dr!O871,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!P871-Inputs_A_Dr!P871)/Inputs_A_Dr!P871,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!Q871-Inputs_A_Dr!Q871)/Inputs_A_Dr!Q871,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!R871-Inputs_A_Dr!R871)/Inputs_A_Dr!R871,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!S871-Inputs_A_Dr!S871)/Inputs_A_Dr!S871,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!T871-Inputs_A_Dr!T871)/Inputs_A_Dr!T871,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!U871-Inputs_A_Dr!U871)/Inputs_A_Dr!U871,Zero)","v":0}]
[null,"Residential - medium","kWh/yr",null,null,null,null,null,{"$f":"IFERROR((Inputs_A_F!I872-Inputs_A_Dr!I872)/Inputs_A_Dr!I872,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!J872-Inputs_A_Dr!J872)/Inputs_A_Dr!J872,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!K872-Inputs_A_Dr!K872)/Inputs_A_Dr!K872,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!L872-Inputs_A_Dr!L872)/Inputs_A_Dr!L872,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!M872-Inputs_A_Dr!M872)/Inputs_A_Dr!M872,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!N872-Inputs_A_Dr!N872)/Inputs_A_Dr!N872,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!O872-Inputs_A_Dr!O872)/Inputs_A_Dr!O872,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!P872-Inputs_A_Dr!P872)/Inputs_A_Dr!P872,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!Q872-Inputs_A_Dr!Q872)/Inputs_A_Dr!Q872,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!R872-Inputs_A_Dr!R872)/Inputs_A_Dr!R872,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!S872-Inputs_A_Dr!S872)/Inputs_A_Dr!S872,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!T872-Inputs_A_Dr!T872)/Inputs_A_Dr!T872,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!U872-Inputs_A_Dr!U872)/Inputs_A_Dr!U872,Zero)","v":0}]
[null,"Residential - large","kWh/yr",null,null,null,null,null,{"$f":"IFERROR((Inputs_A_F!I873-Inputs_A_Dr!I873)/Inputs_A_Dr!I873,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!J873-Inputs_A_Dr!J873)/Inputs_A_Dr!J873,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!K873-Inputs_A_Dr!K873)/Inputs_A_Dr!K873,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!L873-Inputs_A_Dr!L873)/Inputs_A_Dr!L873,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!M873-Inputs_A_Dr!M873)/Inputs_A_Dr!M873,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!N873-Inputs_A_Dr!N873)/Inputs_A_Dr!N873,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!O873-Inputs_A_Dr!O873)/Inputs_A_Dr!O873,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!P873-Inputs_A_Dr!P873)/Inputs_A_Dr!P873,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!Q873-Inputs_A_Dr!Q873)/Inputs_A_Dr!Q873,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!R873-Inputs_A_Dr!R873)/Inputs_A_Dr!R873,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!S873-Inputs_A_Dr!S873)/Inputs_A_Dr!S873,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!T873-Inputs_A_Dr!T873)/Inputs_A_Dr!T873,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!U873-Inputs_A_Dr!U873)/Inputs_A_Dr!U873,Zero)","v":0}]
[null,"Small business - small","kWh/yr",null,null,null,null,null,{"$f":"IFERROR((Inputs_A_F!I874-Inputs_A_Dr!I874)/Inputs_A_Dr!I874,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!J874-Inputs_A_Dr!J874)/Inputs_A_Dr!J874,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!K874-Inputs_A_Dr!K874)/Inputs_A_Dr!K874,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!L874-Inputs_A_Dr!L874)/Inputs_A_Dr!L874,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!M874-Inputs_A_Dr!M874)/Inputs_A_Dr!M874,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!N874-Inputs_A_Dr!N874)/Inputs_A_Dr!N874,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!O874-Inputs_A_Dr!O874)/Inputs_A_Dr!O874,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!P874-Inputs_A_Dr!P874)/Inputs_A_Dr!P874,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!Q874-Inputs_A_Dr!Q874)/Inputs_A_Dr!Q874,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!R874-Inputs_A_Dr!R874)/Inputs_A_Dr!R874,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!S874-Inputs_A_Dr!S874)/Inputs_A_Dr!S874,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!T874-Inputs_A_Dr!T874)/Inputs_A_Dr!T874,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!U874-Inputs_A_Dr!U874)/Inputs_A_Dr!U874,Zero)","v":0}]
[null,"Small business - medium","kWh/yr",null,null,null,null,null,{"$f":"IFERROR((Inputs_A_F!I875-Inputs_A_Dr!I875)/Inputs_A_Dr!I875,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!J875-Inputs_A_Dr!J875)/Inputs_A_Dr!J875,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!K875-Inputs_A_Dr!K875)/Inputs_A_Dr!K875,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!L875-Inputs_A_Dr!L875)/Inputs_A_Dr!L875,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!M875-Inputs_A_Dr!M875)/Inputs_A_Dr!M875,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!N875-Inputs_A_Dr!N875)/Inputs_A_Dr!N875,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!O875-Inputs_A_Dr!O875)/Inputs_A_Dr!O875,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!P875-Inputs_A_Dr!P875)/Inputs_A_Dr!P875,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!Q875-Inputs_A_Dr!Q875)/Inputs_A_Dr!Q875,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!R875-Inputs_A_Dr!R875)/Inputs_A_Dr!R875,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!S875-Inputs_A_Dr!S875)/Inputs_A_Dr!S875,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!T875-Inputs_A_Dr!T875)/Inputs_A_Dr!T875,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!U875-Inputs_A_Dr!U875)/Inputs_A_Dr!U875,Zero)","v":0}]
[null,"Small business - large","kWh/yr",null,null,null,null,null,{"$f":"IFERROR((Inputs_A_F!I876-Inputs_A_Dr!I876)/Inputs_A_Dr!I876,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!J876-Inputs_A_Dr!J876)/Inputs_A_Dr!J876,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!K876-Inputs_A_Dr!K876)/Inputs_A_Dr!K876,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!L876-Inputs_A_Dr!L876)/Inputs_A_Dr!L876,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!M876-Inputs_A_Dr!M876)/Inputs_A_Dr!M876,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!N876-Inputs_A_Dr!N876)/Inputs_A_Dr!N876,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!O876-Inputs_A_Dr!O876)/Inputs_A_Dr!O876,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!P876-Inputs_A_Dr!P876)/Inputs_A_Dr!P876,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!Q876-Inputs_A_Dr!Q876)/Inputs_A_Dr!Q876,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!R876-Inputs_A_Dr!R876)/Inputs_A_Dr!R876,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!S876-Inputs_A_Dr!S876)/Inputs_A_Dr!S876,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!T876-Inputs_A_Dr!T876)/Inputs_A_Dr!T876,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!U876-Inputs_A_Dr!U876)/Inputs_A_Dr!U876,Zero)","v":0}]
[null,null,"Difference Check",null,null,null,null,null,null,{"$f":"IF(ABS(SUM(J871:J876))>InputTol,One,Zero)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Gen_A!$B$90","v":"Citipower"},{"$f":"Gen_A!$A$90","v":2}]
[null,"Residential - small","kWh/yr",null,null,null,null,null,{"$f":"IFERROR((Inputs_A_F!I879-Inputs_A_Dr!I879)/Inputs_A_Dr!I879,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!J879-Inputs_A_Dr!J879)/Inputs_A_Dr!J879,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!K879-Inputs_A_Dr!K879)/Inputs_A_Dr!K879,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!L879-Inputs_A_Dr!L879)/Inputs_A_Dr!L879,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!M879-Inputs_A_Dr!M879)/Inputs_A_Dr!M879,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!N879-Inputs_A_Dr!N879)/Inputs_A_Dr!N879,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!O879-Inputs_A_Dr!O879)/Inputs_A_Dr!O879,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!P879-Inputs_A_Dr!P879)/Inputs_A_Dr!P879,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!Q879-Inputs_A_Dr!Q879)/Inputs_A_Dr!Q879,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!R879-Inputs_A_Dr!R879)/Inputs_A_Dr!R879,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!S879-Inputs_A_Dr!S879)/Inputs_A_Dr!S879,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!T879-Inputs_A_Dr!T879)/Inputs_A_Dr!T879,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!U879-Inputs_A_Dr!U879)/Inputs_A_Dr!U879,Zero)","v":0}]
[null,"Residential - medium","kWh/yr",null,null,null,null,null,{"$f":"IFERROR((Inputs_A_F!I880-Inputs_A_Dr!I880)/Inputs_A_Dr!I880,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!J880-Inputs_A_Dr!J880)/Inputs_A_Dr!J880,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!K880-Inputs_A_Dr!K880)/Inputs_A_Dr!K880,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!L880-Inputs_A_Dr!L880)/Inputs_A_Dr!L880,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!M880-Inputs_A_Dr!M880)/Inputs_A_Dr!M880,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!N880-Inputs_A_Dr!N880)/Inputs_A_Dr!N880,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!O880-Inputs_A_Dr!O880)/Inputs_A_Dr!O880,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!P880-Inputs_A_Dr!P880)/Inputs_A_Dr!P880,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!Q880-Inputs_A_Dr!Q880)/Inputs_A_Dr!Q880,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!R880-Inputs_A_Dr!R880)/Inputs_A_Dr!R880,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!S880-Inputs_A_Dr!S880)/Inputs_A_Dr!S880,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!T880-Inputs_A_Dr!T880)/Inputs_A_Dr!T880,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!U880-Inputs_A_Dr!U880)/Inputs_A_Dr!U880,Zero)","v":0}]
[null,"Residential - large","kWh/yr",null,null,null,null,null,{"$f":"IFERROR((Inputs_A_F!I881-Inputs_A_Dr!I881)/Inputs_A_Dr!I881,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!J881-Inputs_A_Dr!J881)/Inputs_A_Dr!J881,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!K881-Inputs_A_Dr!K881)/Inputs_A_Dr!K881,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!L881-Inputs_A_Dr!L881)/Inputs_A_Dr!L881,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!M881-Inputs_A_Dr!M881)/Inputs_A_Dr!M881,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!N881-Inputs_A_Dr!N881)/Inputs_A_Dr!N881,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!O881-Inputs_A_Dr!O881)/Inputs_A_Dr!O881,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!P881-Inputs_A_Dr!P881)/Inputs_A_Dr!P881,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!Q881-Inputs_A_Dr!Q881)/Inputs_A_Dr!Q881,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!R881-Inputs_A_Dr!R881)/Inputs_A_Dr!R881,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!S881-Inputs_A_Dr!S881)/Inputs_A_Dr!S881,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!T881-Inputs_A_Dr!T881)/Inputs_A_Dr!T881,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!U881-Inputs_A_Dr!U881)/Inputs_A_Dr!U881,Zero)","v":0}]
[null,"Small business - small","kWh/yr",null,null,null,null,null,{"$f":"IFERROR((Inputs_A_F!I882-Inputs_A_Dr!I882)/Inputs_A_Dr!I882,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!J882-Inputs_A_Dr!J882)/Inputs_A_Dr!J882,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!K882-Inputs_A_Dr!K882)/Inputs_A_Dr!K882,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!L882-Inputs_A_Dr!L882)/Inputs_A_Dr!L882,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!M882-Inputs_A_Dr!M882)/Inputs_A_Dr!M882,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!N882-Inputs_A_Dr!N882)/Inputs_A_Dr!N882,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!O882-Inputs_A_Dr!O882)/Inputs_A_Dr!O882,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!P882-Inputs_A_Dr!P882)/Inputs_A_Dr!P882,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!Q882-Inputs_A_Dr!Q882)/Inputs_A_Dr!Q882,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!R882-Inputs_A_Dr!R882)/Inputs_A_Dr!R882,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!S882-Inputs_A_Dr!S882)/Inputs_A_Dr!S882,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!T882-Inputs_A_Dr!T882)/Inputs_A_Dr!T882,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!U882-Inputs_A_Dr!U882)/Inputs_A_Dr!U882,Zero)","v":0}]
[null,"Small business - medium","kWh/yr",null,null,null,null,null,{"$f":"IFERROR((Inputs_A_F!I883-Inputs_A_Dr!I883)/Inputs_A_Dr!I883,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!J883-Inputs_A_Dr!J883)/Inputs_A_Dr!J883,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!K883-Inputs_A_Dr!K883)/Inputs_A_Dr!K883,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!L883-Inputs_A_Dr!L883)/Inputs_A_Dr!L883,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!M883-Inputs_A_Dr!M883)/Inputs_A_Dr!M883,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!N883-Inputs_A_Dr!N883)/Inputs_A_Dr!N883,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!O883-Inputs_A_Dr!O883)/Inputs_A_Dr!O883,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!P883-Inputs_A_Dr!P883)/Inputs_A_Dr!P883,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!Q883-Inputs_A_Dr!Q883)/Inputs_A_Dr!Q883,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!R883-Inputs_A_Dr!R883)/Inputs_A_Dr!R883,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!S883-Inputs_A_Dr!S883)/Inputs_A_Dr!S883,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!T883-Inputs_A_Dr!T883)/Inputs_A_Dr!T883,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!U883-Inputs_A_Dr!U883)/Inputs_A_Dr!U883,Zero)","v":0}]
[null,"Small business - large","kWh/yr",null,null,null,null,null,{"$f":"IFERROR((Inputs_A_F!I884-Inputs_A_Dr!I884)/Inputs_A_Dr!I884,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!J884-Inputs_A_Dr!J884)/Inputs_A_Dr!J884,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!K884-Inputs_A_Dr!K884)/Inputs_A_Dr!K884,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!L884-Inputs_A_Dr!L884)/Inputs_A_Dr!L884,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!M884-Inputs_A_Dr!M884)/Inputs_A_Dr!M884,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!N884-Inputs_A_Dr!N884)/Inputs_A_Dr!N884,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!O884-Inputs_A_Dr!O884)/Inputs_A_Dr!O884,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!P884-Inputs_A_Dr!P884)/Inputs_A_Dr!P884,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!Q884-Inputs_A_Dr!Q884)/Inputs_A_Dr!Q884,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!R884-Inputs_A_Dr!R884)/Inputs_A_Dr!R884,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!S884-Inputs_A_Dr!S884)/Inputs_A_Dr!S884,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!T884-Inputs_A_Dr!T884)/Inputs_A_Dr!T884,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!U884-Inputs_A_Dr!U884)/Inputs_A_Dr!U884,Zero)","v":0}]
[null,null,"Difference Check",null,null,null,null,null,null,{"$f":"IF(ABS(SUM(J879:J884))>InputTol,One,Zero)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Gen_A!$B$91","v":"Jemena"},{"$f":"Gen_A!$A$91","v":3}]
[null,"Residential - small","kWh/yr",null,null,null,null,null,{"$f":"IFERROR((Inputs_A_F!I887-Inputs_A_Dr!I887)/Inputs_A_Dr!I887,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!J887-Inputs_A_Dr!J887)/Inputs_A_Dr!J887,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!K887-Inputs_A_Dr!K887)/Inputs_A_Dr!K887,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!L887-Inputs_A_Dr!L887)/Inputs_A_Dr!L887,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!M887-Inputs_A_Dr!M887)/Inputs_A_Dr!M887,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!N887-Inputs_A_Dr!N887)/Inputs_A_Dr!N887,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!O887-Inputs_A_Dr!O887)/Inputs_A_Dr!O887,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!P887-Inputs_A_Dr!P887)/Inputs_A_Dr!P887,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!Q887-Inputs_A_Dr!Q887)/Inputs_A_Dr!Q887,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!R887-Inputs_A_Dr!R887)/Inputs_A_Dr!R887,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!S887-Inputs_A_Dr!S887)/Inputs_A_Dr!S887,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!T887-Inputs_A_Dr!T887)/Inputs_A_Dr!T887,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!U887-Inputs_A_Dr!U887)/Inputs_A_Dr!U887,Zero)","v":0}]
[null,"Residential - medium","kWh/yr",null,null,null,null,null,{"$f":"IFERROR((Inputs_A_F!I888-Inputs_A_Dr!I888)/Inputs_A_Dr!I888,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!J888-Inputs_A_Dr!J888)/Inputs_A_Dr!J888,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!K888-Inputs_A_Dr!K888)/Inputs_A_Dr!K888,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!L888-Inputs_A_Dr!L888)/Inputs_A_Dr!L888,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!M888-Inputs_A_Dr!M888)/Inputs_A_Dr!M888,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!N888-Inputs_A_Dr!N888)/Inputs_A_Dr!N888,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!O888-Inputs_A_Dr!O888)/Inputs_A_Dr!O888,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!P888-Inputs_A_Dr!P888)/Inputs_A_Dr!P888,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!Q888-Inputs_A_Dr!Q888)/Inputs_A_Dr!Q888,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!R888-Inputs_A_Dr!R888)/Inputs_A_Dr!R888,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!S888-Inputs_A_Dr!S888)/Inputs_A_Dr!S888,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!T888-Inputs_A_Dr!T888)/Inputs_A_Dr!T888,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!U888-Inputs_A_Dr!U888)/Inputs_A_Dr!U888,Zero)","v":0}]
[null,"Residential - large","kWh/yr",null,null,null,null,null,{"$f":"IFERROR((Inputs_A_F!I889-Inputs_A_Dr!I889)/Inputs_A_Dr!I889,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!J889-Inputs_A_Dr!J889)/Inputs_A_Dr!J889,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!K889-Inputs_A_Dr!K889)/Inputs_A_Dr!K889,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!L889-Inputs_A_Dr!L889)/Inputs_A_Dr!L889,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!M889-Inputs_A_Dr!M889)/Inputs_A_Dr!M889,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!N889-Inputs_A_Dr!N889)/Inputs_A_Dr!N889,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!O889-Inputs_A_Dr!O889)/Inputs_A_Dr!O889,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!P889-Inputs_A_Dr!P889)/Inputs_A_Dr!P889,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!Q889-Inputs_A_Dr!Q889)/Inputs_A_Dr!Q889,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!R889-Inputs_A_Dr!R889)/Inputs_A_Dr!R889,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!S889-Inputs_A_Dr!S889)/Inputs_A_Dr!S889,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!T889-Inputs_A_Dr!T889)/Inputs_A_Dr!T889,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!U889-Inputs_A_Dr!U889)/Inputs_A_Dr!U889,Zero)","v":0}]
[null,"Small business - small","kWh/yr",null,null,null,null,null,{"$f":"IFERROR((Inputs_A_F!I890-Inputs_A_Dr!I890)/Inputs_A_Dr!I890,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!J890-Inputs_A_Dr!J890)/Inputs_A_Dr!J890,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!K890-Inputs_A_Dr!K890)/Inputs_A_Dr!K890,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!L890-Inputs_A_Dr!L890)/Inputs_A_Dr!L890,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!M890-Inputs_A_Dr!M890)/Inputs_A_Dr!M890,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!N890-Inputs_A_Dr!N890)/Inputs_A_Dr!N890,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!O890-Inputs_A_Dr!O890)/Inputs_A_Dr!O890,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!P890-Inputs_A_Dr!P890)/Inputs_A_Dr!P890,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!Q890-Inputs_A_Dr!Q890)/Inputs_A_Dr!Q890,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!R890-Inputs_A_Dr!R890)/Inputs_A_Dr!R890,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!S890-Inputs_A_Dr!S890)/Inputs_A_Dr!S890,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!T890-Inputs_A_Dr!T890)/Inputs_A_Dr!T890,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!U890-Inputs_A_Dr!U890)/Inputs_A_Dr!U890,Zero)","v":0}]
[null,"Small business - medium","kWh/yr",null,null,null,null,null,{"$f":"IFERROR((Inputs_A_F!I891-Inputs_A_Dr!I891)/Inputs_A_Dr!I891,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!J891-Inputs_A_Dr!J891)/Inputs_A_Dr!J891,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!K891-Inputs_A_Dr!K891)/Inputs_A_Dr!K891,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!L891-Inputs_A_Dr!L891)/Inputs_A_Dr!L891,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!M891-Inputs_A_Dr!M891)/Inputs_A_Dr!M891,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!N891-Inputs_A_Dr!N891)/Inputs_A_Dr!N891,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!O891-Inputs_A_Dr!O891)/Inputs_A_Dr!O891,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!P891-Inputs_A_Dr!P891)/Inputs_A_Dr!P891,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!Q891-Inputs_A_Dr!Q891)/Inputs_A_Dr!Q891,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!R891-Inputs_A_Dr!R891)/Inputs_A_Dr!R891,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!S891-Inputs_A_Dr!S891)/Inputs_A_Dr!S891,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!T891-Inputs_A_Dr!T891)/Inputs_A_Dr!T891,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!U891-Inputs_A_Dr!U891)/Inputs_A_Dr!U891,Zero)","v":0}]
[null,"Small business - large","kWh/yr",null,null,null,null,null,{"$f":"IFERROR((Inputs_A_F!I892-Inputs_A_Dr!I892)/Inputs_A_Dr!I892,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!J892-Inputs_A_Dr!J892)/Inputs_A_Dr!J892,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!K892-Inputs_A_Dr!K892)/Inputs_A_Dr!K892,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!L892-Inputs_A_Dr!L892)/Inputs_A_Dr!L892,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!M892-Inputs_A_Dr!M892)/Inputs_A_Dr!M892,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!N892-Inputs_A_Dr!N892)/Inputs_A_Dr!N892,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!O892-Inputs_A_Dr!O892)/Inputs_A_Dr!O892,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!P892-Inputs_A_Dr!P892)/Inputs_A_Dr!P892,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!Q892-Inputs_A_Dr!Q892)/Inputs_A_Dr!Q892,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!R892-Inputs_A_Dr!R892)/Inputs_A_Dr!R892,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!S892-Inputs_A_Dr!S892)/Inputs_A_Dr!S892,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!T892-Inputs_A_Dr!T892)/Inputs_A_Dr!T892,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!U892-Inputs_A_Dr!U892)/Inputs_A_Dr!U892,Zero)","v":0}]
[null,null,"Difference Check",null,null,null,null,null,null,{"$f":"IF(ABS(SUM(J887:J892))>InputTol,One,Zero)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Gen_A!$B$92","v":"Powercor"},{"$f":"Gen_A!$A$92","v":4}]
[null,"Residential - small","kWh/yr",null,null,null,null,null,{"$f":"IFERROR((Inputs_A_F!I895-Inputs_A_Dr!I895)/Inputs_A_Dr!I895,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!J895-Inputs_A_Dr!J895)/Inputs_A_Dr!J895,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!K895-Inputs_A_Dr!K895)/Inputs_A_Dr!K895,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!L895-Inputs_A_Dr!L895)/Inputs_A_Dr!L895,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!M895-Inputs_A_Dr!M895)/Inputs_A_Dr!M895,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!N895-Inputs_A_Dr!N895)/Inputs_A_Dr!N895,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!O895-Inputs_A_Dr!O895)/Inputs_A_Dr!O895,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!P895-Inputs_A_Dr!P895)/Inputs_A_Dr!P895,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!Q895-Inputs_A_Dr!Q895)/Inputs_A_Dr!Q895,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!R895-Inputs_A_Dr!R895)/Inputs_A_Dr!R895,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!S895-Inputs_A_Dr!S895)/Inputs_A_Dr!S895,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!T895-Inputs_A_Dr!T895)/Inputs_A_Dr!T895,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!U895-Inputs_A_Dr!U895)/Inputs_A_Dr!U895,Zero)","v":0}]
[null,"Residential - medium","kWh/yr",null,null,null,null,null,{"$f":"IFERROR((Inputs_A_F!I896-Inputs_A_Dr!I896)/Inputs_A_Dr!I896,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!J896-Inputs_A_Dr!J896)/Inputs_A_Dr!J896,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!K896-Inputs_A_Dr!K896)/Inputs_A_Dr!K896,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!L896-Inputs_A_Dr!L896)/Inputs_A_Dr!L896,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!M896-Inputs_A_Dr!M896)/Inputs_A_Dr!M896,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!N896-Inputs_A_Dr!N896)/Inputs_A_Dr!N896,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!O896-Inputs_A_Dr!O896)/Inputs_A_Dr!O896,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!P896-Inputs_A_Dr!P896)/Inputs_A_Dr!P896,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!Q896-Inputs_A_Dr!Q896)/Inputs_A_Dr!Q896,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!R896-Inputs_A_Dr!R896)/Inputs_A_Dr!R896,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!S896-Inputs_A_Dr!S896)/Inputs_A_Dr!S896,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!T896-Inputs_A_Dr!T896)/Inputs_A_Dr!T896,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!U896-Inputs_A_Dr!U896)/Inputs_A_Dr!U896,Zero)","v":0}]
[null,"Residential - large","kWh/yr",null,null,null,null,null,{"$f":"IFERROR((Inputs_A_F!I897-Inputs_A_Dr!I897)/Inputs_A_Dr!I897,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!J897-Inputs_A_Dr!J897)/Inputs_A_Dr!J897,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!K897-Inputs_A_Dr!K897)/Inputs_A_Dr!K897,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!L897-Inputs_A_Dr!L897)/Inputs_A_Dr!L897,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!M897-Inputs_A_Dr!M897)/Inputs_A_Dr!M897,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!N897-Inputs_A_Dr!N897)/Inputs_A_Dr!N897,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!O897-Inputs_A_Dr!O897)/Inputs_A_Dr!O897,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!P897-Inputs_A_Dr!P897)/Inputs_A_Dr!P897,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!Q897-Inputs_A_Dr!Q897)/Inputs_A_Dr!Q897,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!R897-Inputs_A_Dr!R897)/Inputs_A_Dr!R897,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!S897-Inputs_A_Dr!S897)/Inputs_A_Dr!S897,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!T897-Inputs_A_Dr!T897)/Inputs_A_Dr!T897,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!U897-Inputs_A_Dr!U897)/Inputs_A_Dr!U897,Zero)","v":0}]
[null,"Small business - small","kWh/yr",null,null,null,null,null,{"$f":"IFERROR((Inputs_A_F!I898-Inputs_A_Dr!I898)/Inputs_A_Dr!I898,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!J898-Inputs_A_Dr!J898)/Inputs_A_Dr!J898,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!K898-Inputs_A_Dr!K898)/Inputs_A_Dr!K898,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!L898-Inputs_A_Dr!L898)/Inputs_A_Dr!L898,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!M898-Inputs_A_Dr!M898)/Inputs_A_Dr!M898,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!N898-Inputs_A_Dr!N898)/Inputs_A_Dr!N898,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!O898-Inputs_A_Dr!O898)/Inputs_A_Dr!O898,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!P898-Inputs_A_Dr!P898)/Inputs_A_Dr!P898,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!Q898-Inputs_A_Dr!Q898)/Inputs_A_Dr!Q898,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!R898-Inputs_A_Dr!R898)/Inputs_A_Dr!R898,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!S898-Inputs_A_Dr!S898)/Inputs_A_Dr!S898,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!T898-Inputs_A_Dr!T898)/Inputs_A_Dr!T898,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!U898-Inputs_A_Dr!U898)/Inputs_A_Dr!U898,Zero)","v":0}]
[null,"Small business - medium","kWh/yr",null,null,null,null,null,{"$f":"IFERROR((Inputs_A_F!I899-Inputs_A_Dr!I899)/Inputs_A_Dr!I899,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!J899-Inputs_A_Dr!J899)/Inputs_A_Dr!J899,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!K899-Inputs_A_Dr!K899)/Inputs_A_Dr!K899,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!L899-Inputs_A_Dr!L899)/Inputs_A_Dr!L899,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!M899-Inputs_A_Dr!M899)/Inputs_A_Dr!M899,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!N899-Inputs_A_Dr!N899)/Inputs_A_Dr!N899,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!O899-Inputs_A_Dr!O899)/Inputs_A_Dr!O899,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!P899-Inputs_A_Dr!P899)/Inputs_A_Dr!P899,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!Q899-Inputs_A_Dr!Q899)/Inputs_A_Dr!Q899,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!R899-Inputs_A_Dr!R899)/Inputs_A_Dr!R899,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!S899-Inputs_A_Dr!S899)/Inputs_A_Dr!S899,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!T899-Inputs_A_Dr!T899)/Inputs_A_Dr!T899,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!U899-Inputs_A_Dr!U899)/Inputs_A_Dr!U899,Zero)","v":0}]
[null,"Small business - large","kWh/yr",null,null,null,null,null,{"$f":"IFERROR((Inputs_A_F!I900-Inputs_A_Dr!I900)/Inputs_A_Dr!I900,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!J900-Inputs_A_Dr!J900)/Inputs_A_Dr!J900,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!K900-Inputs_A_Dr!K900)/Inputs_A_Dr!K900,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!L900-Inputs_A_Dr!L900)/Inputs_A_Dr!L900,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!M900-Inputs_A_Dr!M900)/Inputs_A_Dr!M900,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!N900-Inputs_A_Dr!N900)/Inputs_A_Dr!N900,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!O900-Inputs_A_Dr!O900)/Inputs_A_Dr!O900,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!P900-Inputs_A_Dr!P900)/Inputs_A_Dr!P900,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!Q900-Inputs_A_Dr!Q900)/Inputs_A_Dr!Q900,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!R900-Inputs_A_Dr!R900)/Inputs_A_Dr!R900,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!S900-Inputs_A_Dr!S900)/Inputs_A_Dr!S900,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!T900-Inputs_A_Dr!T900)/Inputs_A_Dr!T900,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!U900-Inputs_A_Dr!U900)/Inputs_A_Dr!U900,Zero)","v":0}]
[null,null,"Difference Check",null,null,null,null,null,null,{"$f":"IF(ABS(SUM(J895:J900))>InputTol,One,Zero)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Gen_A!$B$93","v":"United Energy"},{"$f":"Gen_A!$A$93","v":5}]
[null,"Residential - small","kWh/yr",null,null,null,null,null,{"$f":"IFERROR((Inputs_A_F!I903-Inputs_A_Dr!I903)/Inputs_A_Dr!I903,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!J903-Inputs_A_Dr!J903)/Inputs_A_Dr!J903,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!K903-Inputs_A_Dr!K903)/Inputs_A_Dr!K903,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!L903-Inputs_A_Dr!L903)/Inputs_A_Dr!L903,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!M903-Inputs_A_Dr!M903)/Inputs_A_Dr!M903,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!N903-Inputs_A_Dr!N903)/Inputs_A_Dr!N903,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!O903-Inputs_A_Dr!O903)/Inputs_A_Dr!O903,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!P903-Inputs_A_Dr!P903)/Inputs_A_Dr!P903,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!Q903-Inputs_A_Dr!Q903)/Inputs_A_Dr!Q903,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!R903-Inputs_A_Dr!R903)/Inputs_A_Dr!R903,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!S903-Inputs_A_Dr!S903)/Inputs_A_Dr!S903,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!T903-Inputs_A_Dr!T903)/Inputs_A_Dr!T903,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!U903-Inputs_A_Dr!U903)/Inputs_A_Dr!U903,Zero)","v":0}]
[null,"Residential - medium","kWh/yr",null,null,null,null,null,{"$f":"IFERROR((Inputs_A_F!I904-Inputs_A_Dr!I904)/Inputs_A_Dr!I904,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!J904-Inputs_A_Dr!J904)/Inputs_A_Dr!J904,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!K904-Inputs_A_Dr!K904)/Inputs_A_Dr!K904,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!L904-Inputs_A_Dr!L904)/Inputs_A_Dr!L904,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!M904-Inputs_A_Dr!M904)/Inputs_A_Dr!M904,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!N904-Inputs_A_Dr!N904)/Inputs_A_Dr!N904,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!O904-Inputs_A_Dr!O904)/Inputs_A_Dr!O904,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!P904-Inputs_A_Dr!P904)/Inputs_A_Dr!P904,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!Q904-Inputs_A_Dr!Q904)/Inputs_A_Dr!Q904,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!R904-Inputs_A_Dr!R904)/Inputs_A_Dr!R904,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!S904-Inputs_A_Dr!S904)/Inputs_A_Dr!S904,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!T904-Inputs_A_Dr!T904)/Inputs_A_Dr!T904,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!U904-Inputs_A_Dr!U904)/Inputs_A_Dr!U904,Zero)","v":0}]
[null,"Residential - large","kWh/yr",null,null,null,null,null,{"$f":"IFERROR((Inputs_A_F!I905-Inputs_A_Dr!I905)/Inputs_A_Dr!I905,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!J905-Inputs_A_Dr!J905)/Inputs_A_Dr!J905,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!K905-Inputs_A_Dr!K905)/Inputs_A_Dr!K905,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!L905-Inputs_A_Dr!L905)/Inputs_A_Dr!L905,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!M905-Inputs_A_Dr!M905)/Inputs_A_Dr!M905,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!N905-Inputs_A_Dr!N905)/Inputs_A_Dr!N905,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!O905-Inputs_A_Dr!O905)/Inputs_A_Dr!O905,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!P905-Inputs_A_Dr!P905)/Inputs_A_Dr!P905,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!Q905-Inputs_A_Dr!Q905)/Inputs_A_Dr!Q905,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!R905-Inputs_A_Dr!R905)/Inputs_A_Dr!R905,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!S905-Inputs_A_Dr!S905)/Inputs_A_Dr!S905,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!T905-Inputs_A_Dr!T905)/Inputs_A_Dr!T905,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!U905-Inputs_A_Dr!U905)/Inputs_A_Dr!U905,Zero)","v":0}]
[null,"Small business - small","kWh/yr",null,null,null,null,null,{"$f":"IFERROR((Inputs_A_F!I906-Inputs_A_Dr!I906)/Inputs_A_Dr!I906,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!J906-Inputs_A_Dr!J906)/Inputs_A_Dr!J906,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!K906-Inputs_A_Dr!K906)/Inputs_A_Dr!K906,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!L906-Inputs_A_Dr!L906)/Inputs_A_Dr!L906,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!M906-Inputs_A_Dr!M906)/Inputs_A_Dr!M906,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!N906-Inputs_A_Dr!N906)/Inputs_A_Dr!N906,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!O906-Inputs_A_Dr!O906)/Inputs_A_Dr!O906,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!P906-Inputs_A_Dr!P906)/Inputs_A_Dr!P906,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!Q906-Inputs_A_Dr!Q906)/Inputs_A_Dr!Q906,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!R906-Inputs_A_Dr!R906)/Inputs_A_Dr!R906,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!S906-Inputs_A_Dr!S906)/Inputs_A_Dr!S906,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!T906-Inputs_A_Dr!T906)/Inputs_A_Dr!T906,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!U906-Inputs_A_Dr!U906)/Inputs_A_Dr!U906,Zero)","v":0}]
[null,"Small business - medium","kWh/yr",null,null,null,null,null,{"$f":"IFERROR((Inputs_A_F!I907-Inputs_A_Dr!I907)/Inputs_A_Dr!I907,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!J907-Inputs_A_Dr!J907)/Inputs_A_Dr!J907,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!K907-Inputs_A_Dr!K907)/Inputs_A_Dr!K907,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!L907-Inputs_A_Dr!L907)/Inputs_A_Dr!L907,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!M907-Inputs_A_Dr!M907)/Inputs_A_Dr!M907,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!N907-Inputs_A_Dr!N907)/Inputs_A_Dr!N907,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!O907-Inputs_A_Dr!O907)/Inputs_A_Dr!O907,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!P907-Inputs_A_Dr!P907)/Inputs_A_Dr!P907,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!Q907-Inputs_A_Dr!Q907)/Inputs_A_Dr!Q907,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!R907-Inputs_A_Dr!R907)/Inputs_A_Dr!R907,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!S907-Inputs_A_Dr!S907)/Inputs_A_Dr!S907,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!T907-Inputs_A_Dr!T907)/Inputs_A_Dr!T907,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!U907-Inputs_A_Dr!U907)/Inputs_A_Dr!U907,Zero)","v":0}]
[null,"Small business - large","kWh/yr",null,null,null,null,null,{"$f":"IFERROR((Inputs_A_F!I908-Inputs_A_Dr!I908)/Inputs_A_Dr!I908,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!J908-Inputs_A_Dr!J908)/Inputs_A_Dr!J908,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!K908-Inputs_A_Dr!K908)/Inputs_A_Dr!K908,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!L908-Inputs_A_Dr!L908)/Inputs_A_Dr!L908,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!M908-Inputs_A_Dr!M908)/Inputs_A_Dr!M908,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!N908-Inputs_A_Dr!N908)/Inputs_A_Dr!N908,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!O908-Inputs_A_Dr!O908)/Inputs_A_Dr!O908,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!P908-Inputs_A_Dr!P908)/Inputs_A_Dr!P908,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!Q908-Inputs_A_Dr!Q908)/Inputs_A_Dr!Q908,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!R908-Inputs_A_Dr!R908)/Inputs_A_Dr!R908,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!S908-Inputs_A_Dr!S908)/Inputs_A_Dr!S908,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!T908-Inputs_A_Dr!T908)/Inputs_A_Dr!T908,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!U908-Inputs_A_Dr!U908)/Inputs_A_Dr!U908,Zero)","v":0}]
[null,null,"Difference Check",null,null,null,null,null,null,{"$f":"IF(ABS(SUM(J903:J908))>InputTol,One,Zero)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Difference Check Total",null,null,null,null,null,{"$f":"SUM(J877:U877,J885:U885,J893:U893,J901:U901,J909:U909)","v":0}]
[]
[]
[]
[{"$f":"MAX(A$2:OFFSET($A915,-One,0))+Sbsxn","v":1604.05},"Electricity consumption (balance)"]
[]
[null,{"$f":"Gen_A!$B$89","v":"Ausnet"},{"$f":"Gen_A!$A$89","v":1}]
[null,"Residential - small","kWh/yr",null,null,null,null,null,{"$f":"IFERROR((Inputs_A_F!I918-Inputs_A_Dr!I918)/Inputs_A_Dr!I918,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!J918-Inputs_A_Dr!J918)/Inputs_A_Dr!J918,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!K918-Inputs_A_Dr!K918)/Inputs_A_Dr!K918,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!L918-Inputs_A_Dr!L918)/Inputs_A_Dr!L918,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!M918-Inputs_A_Dr!M918)/Inputs_A_Dr!M918,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!N918-Inputs_A_Dr!N918)/Inputs_A_Dr!N918,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!O918-Inputs_A_Dr!O918)/Inputs_A_Dr!O918,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!P918-Inputs_A_Dr!P918)/Inputs_A_Dr!P918,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!Q918-Inputs_A_Dr!Q918)/Inputs_A_Dr!Q918,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!R918-Inputs_A_Dr!R918)/Inputs_A_Dr!R918,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!S918-Inputs_A_Dr!S918)/Inputs_A_Dr!S918,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!T918-Inputs_A_Dr!T918)/Inputs_A_Dr!T918,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!U918-Inputs_A_Dr!U918)/Inputs_A_Dr!U918,Zero)","v":0}]
[null,"Residential - medium","kWh/yr",null,null,null,null,null,{"$f":"IFERROR((Inputs_A_F!I919-Inputs_A_Dr!I919)/Inputs_A_Dr!I919,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!J919-Inputs_A_Dr!J919)/Inputs_A_Dr!J919,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!K919-Inputs_A_Dr!K919)/Inputs_A_Dr!K919,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!L919-Inputs_A_Dr!L919)/Inputs_A_Dr!L919,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!M919-Inputs_A_Dr!M919)/Inputs_A_Dr!M919,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!N919-Inputs_A_Dr!N919)/Inputs_A_Dr!N919,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!O919-Inputs_A_Dr!O919)/Inputs_A_Dr!O919,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!P919-Inputs_A_Dr!P919)/Inputs_A_Dr!P919,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!Q919-Inputs_A_Dr!Q919)/Inputs_A_Dr!Q919,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!R919-Inputs_A_Dr!R919)/Inputs_A_Dr!R919,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!S919-Inputs_A_Dr!S919)/Inputs_A_Dr!S919,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!T919-Inputs_A_Dr!T919)/Inputs_A_Dr!T919,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!U919-Inputs_A_Dr!U919)/Inputs_A_Dr!U919,Zero)","v":0}]
[null,"Residential - large","kWh/yr",null,null,null,null,null,{"$f":"IFERROR((Inputs_A_F!I920-Inputs_A_Dr!I920)/Inputs_A_Dr!I920,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!J920-Inputs_A_Dr!J920)/Inputs_A_Dr!J920,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!K920-Inputs_A_Dr!K920)/Inputs_A_Dr!K920,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!L920-Inputs_A_Dr!L920)/Inputs_A_Dr!L920,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!M920-Inputs_A_Dr!M920)/Inputs_A_Dr!M920,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!N920-Inputs_A_Dr!N920)/Inputs_A_Dr!N920,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!O920-Inputs_A_Dr!O920)/Inputs_A_Dr!O920,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!P920-Inputs_A_Dr!P920)/Inputs_A_Dr!P920,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!Q920-Inputs_A_Dr!Q920)/Inputs_A_Dr!Q920,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!R920-Inputs_A_Dr!R920)/Inputs_A_Dr!R920,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!S920-Inputs_A_Dr!S920)/Inputs_A_Dr!S920,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!T920-Inputs_A_Dr!T920)/Inputs_A_Dr!T920,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!U920-Inputs_A_Dr!U920)/Inputs_A_Dr!U920,Zero)","v":0}]
[null,"Small business - small","kWh/yr",null,null,null,null,null,{"$f":"IFERROR((Inputs_A_F!I921-Inputs_A_Dr!I921)/Inputs_A_Dr!I921,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!J921-Inputs_A_Dr!J921)/Inputs_A_Dr!J921,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!K921-Inputs_A_Dr!K921)/Inputs_A_Dr!K921,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!L921-Inputs_A_Dr!L921)/Inputs_A_Dr!L921,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!M921-Inputs_A_Dr!M921)/Inputs_A_Dr!M921,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!N921-Inputs_A_Dr!N921)/Inputs_A_Dr!N921,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!O921-Inputs_A_Dr!O921)/Inputs_A_Dr!O921,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!P921-Inputs_A_Dr!P921)/Inputs_A_Dr!P921,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!Q921-Inputs_A_Dr!Q921)/Inputs_A_Dr!Q921,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!R921-Inputs_A_Dr!R921)/Inputs_A_Dr!R921,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!S921-Inputs_A_Dr!S921)/Inputs_A_Dr!S921,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!T921-Inputs_A_Dr!T921)/Inputs_A_Dr!T921,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!U921-Inputs_A_Dr!U921)/Inputs_A_Dr!U921,Zero)","v":0}]
[null,"Small business - medium","kWh/yr",null,null,null,null,null,{"$f":"IFERROR((Inputs_A_F!I922-Inputs_A_Dr!I922)/Inputs_A_Dr!I922,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!J922-Inputs_A_Dr!J922)/Inputs_A_Dr!J922,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!K922-Inputs_A_Dr!K922)/Inputs_A_Dr!K922,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!L922-Inputs_A_Dr!L922)/Inputs_A_Dr!L922,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!M922-Inputs_A_Dr!M922)/Inputs_A_Dr!M922,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!N922-Inputs_A_Dr!N922)/Inputs_A_Dr!N922,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!O922-Inputs_A_Dr!O922)/Inputs_A_Dr!O922,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!P922-Inputs_A_Dr!P922)/Inputs_A_Dr!P922,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!Q922-Inputs_A_Dr!Q922)/Inputs_A_Dr!Q922,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!R922-Inputs_A_Dr!R922)/Inputs_A_Dr!R922,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!S922-Inputs_A_Dr!S922)/Inputs_A_Dr!S922,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!T922-Inputs_A_Dr!T922)/Inputs_A_Dr!T922,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!U922-Inputs_A_Dr!U922)/Inputs_A_Dr!U922,Zero)","v":0}]
[null,"Small business - large","kWh/yr",null,null,null,null,null,{"$f":"IFERROR((Inputs_A_F!I923-Inputs_A_Dr!I923)/Inputs_A_Dr!I923,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!J923-Inputs_A_Dr!J923)/Inputs_A_Dr!J923,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!K923-Inputs_A_Dr!K923)/Inputs_A_Dr!K923,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!L923-Inputs_A_Dr!L923)/Inputs_A_Dr!L923,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!M923-Inputs_A_Dr!M923)/Inputs_A_Dr!M923,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!N923-Inputs_A_Dr!N923)/Inputs_A_Dr!N923,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!O923-Inputs_A_Dr!O923)/Inputs_A_Dr!O923,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!P923-Inputs_A_Dr!P923)/Inputs_A_Dr!P923,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!Q923-Inputs_A_Dr!Q923)/Inputs_A_Dr!Q923,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!R923-Inputs_A_Dr!R923)/Inputs_A_Dr!R923,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!S923-Inputs_A_Dr!S923)/Inputs_A_Dr!S923,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!T923-Inputs_A_Dr!T923)/Inputs_A_Dr!T923,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!U923-Inputs_A_Dr!U923)/Inputs_A_Dr!U923,Zero)","v":0}]
[null,null,"Difference Check",null,null,null,null,null,null,{"$f":"IF(ABS(SUM(J918:J923))>InputTol,One,Zero)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Gen_A!$B$90","v":"Citipower"},{"$f":"Gen_A!$A$90","v":2}]
[null,"Residential - small","kWh/yr",null,null,null,null,null,{"$f":"IFERROR((Inputs_A_F!I926-Inputs_A_Dr!I926)/Inputs_A_Dr!I926,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!J926-Inputs_A_Dr!J926)/Inputs_A_Dr!J926,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!K926-Inputs_A_Dr!K926)/Inputs_A_Dr!K926,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!L926-Inputs_A_Dr!L926)/Inputs_A_Dr!L926,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!M926-Inputs_A_Dr!M926)/Inputs_A_Dr!M926,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!N926-Inputs_A_Dr!N926)/Inputs_A_Dr!N926,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!O926-Inputs_A_Dr!O926)/Inputs_A_Dr!O926,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!P926-Inputs_A_Dr!P926)/Inputs_A_Dr!P926,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!Q926-Inputs_A_Dr!Q926)/Inputs_A_Dr!Q926,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!R926-Inputs_A_Dr!R926)/Inputs_A_Dr!R926,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!S926-Inputs_A_Dr!S926)/Inputs_A_Dr!S926,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!T926-Inputs_A_Dr!T926)/Inputs_A_Dr!T926,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!U926-Inputs_A_Dr!U926)/Inputs_A_Dr!U926,Zero)","v":0}]
[null,"Residential - medium","kWh/yr",null,null,null,null,null,{"$f":"IFERROR((Inputs_A_F!I927-Inputs_A_Dr!I927)/Inputs_A_Dr!I927,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!J927-Inputs_A_Dr!J927)/Inputs_A_Dr!J927,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!K927-Inputs_A_Dr!K927)/Inputs_A_Dr!K927,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!L927-Inputs_A_Dr!L927)/Inputs_A_Dr!L927,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!M927-Inputs_A_Dr!M927)/Inputs_A_Dr!M927,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!N927-Inputs_A_Dr!N927)/Inputs_A_Dr!N927,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!O927-Inputs_A_Dr!O927)/Inputs_A_Dr!O927,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!P927-Inputs_A_Dr!P927)/Inputs_A_Dr!P927,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!Q927-Inputs_A_Dr!Q927)/Inputs_A_Dr!Q927,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!R927-Inputs_A_Dr!R927)/Inputs_A_Dr!R927,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!S927-Inputs_A_Dr!S927)/Inputs_A_Dr!S927,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!T927-Inputs_A_Dr!T927)/Inputs_A_Dr!T927,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!U927-Inputs_A_Dr!U927)/Inputs_A_Dr!U927,Zero)","v":0}]
[null,"Residential - large","kWh/yr",null,null,null,null,null,{"$f":"IFERROR((Inputs_A_F!I928-Inputs_A_Dr!I928)/Inputs_A_Dr!I928,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!J928-Inputs_A_Dr!J928)/Inputs_A_Dr!J928,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!K928-Inputs_A_Dr!K928)/Inputs_A_Dr!K928,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!L928-Inputs_A_Dr!L928)/Inputs_A_Dr!L928,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!M928-Inputs_A_Dr!M928)/Inputs_A_Dr!M928,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!N928-Inputs_A_Dr!N928)/Inputs_A_Dr!N928,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!O928-Inputs_A_Dr!O928)/Inputs_A_Dr!O928,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!P928-Inputs_A_Dr!P928)/Inputs_A_Dr!P928,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!Q928-Inputs_A_Dr!Q928)/Inputs_A_Dr!Q928,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!R928-Inputs_A_Dr!R928)/Inputs_A_Dr!R928,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!S928-Inputs_A_Dr!S928)/Inputs_A_Dr!S928,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!T928-Inputs_A_Dr!T928)/Inputs_A_Dr!T928,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!U928-Inputs_A_Dr!U928)/Inputs_A_Dr!U928,Zero)","v":0}]
[null,"Small business - small","kWh/yr",null,null,null,null,null,{"$f":"IFERROR((Inputs_A_F!I929-Inputs_A_Dr!I929)/Inputs_A_Dr!I929,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!J929-Inputs_A_Dr!J929)/Inputs_A_Dr!J929,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!K929-Inputs_A_Dr!K929)/Inputs_A_Dr!K929,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!L929-Inputs_A_Dr!L929)/Inputs_A_Dr!L929,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!M929-Inputs_A_Dr!M929)/Inputs_A_Dr!M929,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!N929-Inputs_A_Dr!N929)/Inputs_A_Dr!N929,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!O929-Inputs_A_Dr!O929)/Inputs_A_Dr!O929,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!P929-Inputs_A_Dr!P929)/Inputs_A_Dr!P929,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!Q929-Inputs_A_Dr!Q929)/Inputs_A_Dr!Q929,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!R929-Inputs_A_Dr!R929)/Inputs_A_Dr!R929,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!S929-Inputs_A_Dr!S929)/Inputs_A_Dr!S929,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!T929-Inputs_A_Dr!T929)/Inputs_A_Dr!T929,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!U929-Inputs_A_Dr!U929)/Inputs_A_Dr!U929,Zero)","v":0}]
[null,"Small business - medium","kWh/yr",null,null,null,null,null,{"$f":"IFERROR((Inputs_A_F!I930-Inputs_A_Dr!I930)/Inputs_A_Dr!I930,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!J930-Inputs_A_Dr!J930)/Inputs_A_Dr!J930,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!K930-Inputs_A_Dr!K930)/Inputs_A_Dr!K930,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!L930-Inputs_A_Dr!L930)/Inputs_A_Dr!L930,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!M930-Inputs_A_Dr!M930)/Inputs_A_Dr!M930,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!N930-Inputs_A_Dr!N930)/Inputs_A_Dr!N930,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!O930-Inputs_A_Dr!O930)/Inputs_A_Dr!O930,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!P930-Inputs_A_Dr!P930)/Inputs_A_Dr!P930,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!Q930-Inputs_A_Dr!Q930)/Inputs_A_Dr!Q930,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!R930-Inputs_A_Dr!R930)/Inputs_A_Dr!R930,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!S930-Inputs_A_Dr!S930)/Inputs_A_Dr!S930,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!T930-Inputs_A_Dr!T930)/Inputs_A_Dr!T930,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!U930-Inputs_A_Dr!U930)/Inputs_A_Dr!U930,Zero)","v":0}]
[null,"Small business - large","kWh/yr",null,null,null,null,null,{"$f":"IFERROR((Inputs_A_F!I931-Inputs_A_Dr!I931)/Inputs_A_Dr!I931,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!J931-Inputs_A_Dr!J931)/Inputs_A_Dr!J931,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!K931-Inputs_A_Dr!K931)/Inputs_A_Dr!K931,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!L931-Inputs_A_Dr!L931)/Inputs_A_Dr!L931,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!M931-Inputs_A_Dr!M931)/Inputs_A_Dr!M931,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!N931-Inputs_A_Dr!N931)/Inputs_A_Dr!N931,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!O931-Inputs_A_Dr!O931)/Inputs_A_Dr!O931,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!P931-Inputs_A_Dr!P931)/Inputs_A_Dr!P931,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!Q931-Inputs_A_Dr!Q931)/Inputs_A_Dr!Q931,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!R931-Inputs_A_Dr!R931)/Inputs_A_Dr!R931,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!S931-Inputs_A_Dr!S931)/Inputs_A_Dr!S931,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!T931-Inputs_A_Dr!T931)/Inputs_A_Dr!T931,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!U931-Inputs_A_Dr!U931)/Inputs_A_Dr!U931,Zero)","v":0}]
[null,null,"Difference Check",null,null,null,null,null,null,{"$f":"IF(ABS(SUM(J926:J931))>InputTol,One,Zero)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Gen_A!$B$91","v":"Jemena"},{"$f":"Gen_A!$A$91","v":3}]
[null,"Residential - small","kWh/yr",null,null,null,null,null,{"$f":"IFERROR((Inputs_A_F!I934-Inputs_A_Dr!I934)/Inputs_A_Dr!I934,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!J934-Inputs_A_Dr!J934)/Inputs_A_Dr!J934,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!K934-Inputs_A_Dr!K934)/Inputs_A_Dr!K934,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!L934-Inputs_A_Dr!L934)/Inputs_A_Dr!L934,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!M934-Inputs_A_Dr!M934)/Inputs_A_Dr!M934,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!N934-Inputs_A_Dr!N934)/Inputs_A_Dr!N934,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!O934-Inputs_A_Dr!O934)/Inputs_A_Dr!O934,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!P934-Inputs_A_Dr!P934)/Inputs_A_Dr!P934,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!Q934-Inputs_A_Dr!Q934)/Inputs_A_Dr!Q934,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!R934-Inputs_A_Dr!R934)/Inputs_A_Dr!R934,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!S934-Inputs_A_Dr!S934)/Inputs_A_Dr!S934,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!T934-Inputs_A_Dr!T934)/Inputs_A_Dr!T934,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!U934-Inputs_A_Dr!U934)/Inputs_A_Dr!U934,Zero)","v":0}]
[null,"Residential - medium","kWh/yr",null,null,null,null,null,{"$f":"IFERROR((Inputs_A_F!I935-Inputs_A_Dr!I935)/Inputs_A_Dr!I935,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!J935-Inputs_A_Dr!J935)/Inputs_A_Dr!J935,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!K935-Inputs_A_Dr!K935)/Inputs_A_Dr!K935,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!L935-Inputs_A_Dr!L935)/Inputs_A_Dr!L935,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!M935-Inputs_A_Dr!M935)/Inputs_A_Dr!M935,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!N935-Inputs_A_Dr!N935)/Inputs_A_Dr!N935,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!O935-Inputs_A_Dr!O935)/Inputs_A_Dr!O935,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!P935-Inputs_A_Dr!P935)/Inputs_A_Dr!P935,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!Q935-Inputs_A_Dr!Q935)/Inputs_A_Dr!Q935,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!R935-Inputs_A_Dr!R935)/Inputs_A_Dr!R935,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!S935-Inputs_A_Dr!S935)/Inputs_A_Dr!S935,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!T935-Inputs_A_Dr!T935)/Inputs_A_Dr!T935,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!U935-Inputs_A_Dr!U935)/Inputs_A_Dr!U935,Zero)","v":0}]
[null,"Residential - large","kWh/yr",null,null,null,null,null,{"$f":"IFERROR((Inputs_A_F!I936-Inputs_A_Dr!I936)/Inputs_A_Dr!I936,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!J936-Inputs_A_Dr!J936)/Inputs_A_Dr!J936,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!K936-Inputs_A_Dr!K936)/Inputs_A_Dr!K936,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!L936-Inputs_A_Dr!L936)/Inputs_A_Dr!L936,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!M936-Inputs_A_Dr!M936)/Inputs_A_Dr!M936,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!N936-Inputs_A_Dr!N936)/Inputs_A_Dr!N936,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!O936-Inputs_A_Dr!O936)/Inputs_A_Dr!O936,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!P936-Inputs_A_Dr!P936)/Inputs_A_Dr!P936,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!Q936-Inputs_A_Dr!Q936)/Inputs_A_Dr!Q936,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!R936-Inputs_A_Dr!R936)/Inputs_A_Dr!R936,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!S936-Inputs_A_Dr!S936)/Inputs_A_Dr!S936,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!T936-Inputs_A_Dr!T936)/Inputs_A_Dr!T936,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!U936-Inputs_A_Dr!U936)/Inputs_A_Dr!U936,Zero)","v":0}]
[null,"Small business - small","kWh/yr",null,null,null,null,null,{"$f":"IFERROR((Inputs_A_F!I937-Inputs_A_Dr!I937)/Inputs_A_Dr!I937,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!J937-Inputs_A_Dr!J937)/Inputs_A_Dr!J937,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!K937-Inputs_A_Dr!K937)/Inputs_A_Dr!K937,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!L937-Inputs_A_Dr!L937)/Inputs_A_Dr!L937,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!M937-Inputs_A_Dr!M937)/Inputs_A_Dr!M937,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!N937-Inputs_A_Dr!N937)/Inputs_A_Dr!N937,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!O937-Inputs_A_Dr!O937)/Inputs_A_Dr!O937,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!P937-Inputs_A_Dr!P937)/Inputs_A_Dr!P937,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!Q937-Inputs_A_Dr!Q937)/Inputs_A_Dr!Q937,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!R937-Inputs_A_Dr!R937)/Inputs_A_Dr!R937,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!S937-Inputs_A_Dr!S937)/Inputs_A_Dr!S937,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!T937-Inputs_A_Dr!T937)/Inputs_A_Dr!T937,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!U937-Inputs_A_Dr!U937)/Inputs_A_Dr!U937,Zero)","v":0}]
[null,"Small business - medium","kWh/yr",null,null,null,null,null,{"$f":"IFERROR((Inputs_A_F!I938-Inputs_A_Dr!I938)/Inputs_A_Dr!I938,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!J938-Inputs_A_Dr!J938)/Inputs_A_Dr!J938,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!K938-Inputs_A_Dr!K938)/Inputs_A_Dr!K938,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!L938-Inputs_A_Dr!L938)/Inputs_A_Dr!L938,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!M938-Inputs_A_Dr!M938)/Inputs_A_Dr!M938,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!N938-Inputs_A_Dr!N938)/Inputs_A_Dr!N938,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!O938-Inputs_A_Dr!O938)/Inputs_A_Dr!O938,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!P938-Inputs_A_Dr!P938)/Inputs_A_Dr!P938,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!Q938-Inputs_A_Dr!Q938)/Inputs_A_Dr!Q938,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!R938-Inputs_A_Dr!R938)/Inputs_A_Dr!R938,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!S938-Inputs_A_Dr!S938)/Inputs_A_Dr!S938,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!T938-Inputs_A_Dr!T938)/Inputs_A_Dr!T938,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!U938-Inputs_A_Dr!U938)/Inputs_A_Dr!U938,Zero)","v":0}]
[null,"Small business - large","kWh/yr",null,null,null,null,null,{"$f":"IFERROR((Inputs_A_F!I939-Inputs_A_Dr!I939)/Inputs_A_Dr!I939,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!J939-Inputs_A_Dr!J939)/Inputs_A_Dr!J939,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!K939-Inputs_A_Dr!K939)/Inputs_A_Dr!K939,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!L939-Inputs_A_Dr!L939)/Inputs_A_Dr!L939,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!M939-Inputs_A_Dr!M939)/Inputs_A_Dr!M939,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!N939-Inputs_A_Dr!N939)/Inputs_A_Dr!N939,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!O939-Inputs_A_Dr!O939)/Inputs_A_Dr!O939,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!P939-Inputs_A_Dr!P939)/Inputs_A_Dr!P939,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!Q939-Inputs_A_Dr!Q939)/Inputs_A_Dr!Q939,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!R939-Inputs_A_Dr!R939)/Inputs_A_Dr!R939,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!S939-Inputs_A_Dr!S939)/Inputs_A_Dr!S939,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!T939-Inputs_A_Dr!T939)/Inputs_A_Dr!T939,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!U939-Inputs_A_Dr!U939)/Inputs_A_Dr!U939,Zero)","v":0}]
[null,null,"Difference Check",null,null,null,null,null,null,{"$f":"IF(ABS(SUM(J934:J939))>InputTol,One,Zero)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Gen_A!$B$92","v":"Powercor"},{"$f":"Gen_A!$A$92","v":4}]
[null,"Residential - small","kWh/yr",null,null,null,null,null,{"$f":"IFERROR((Inputs_A_F!I942-Inputs_A_Dr!I942)/Inputs_A_Dr!I942,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!J942-Inputs_A_Dr!J942)/Inputs_A_Dr!J942,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!K942-Inputs_A_Dr!K942)/Inputs_A_Dr!K942,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!L942-Inputs_A_Dr!L942)/Inputs_A_Dr!L942,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!M942-Inputs_A_Dr!M942)/Inputs_A_Dr!M942,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!N942-Inputs_A_Dr!N942)/Inputs_A_Dr!N942,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!O942-Inputs_A_Dr!O942)/Inputs_A_Dr!O942,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!P942-Inputs_A_Dr!P942)/Inputs_A_Dr!P942,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!Q942-Inputs_A_Dr!Q942)/Inputs_A_Dr!Q942,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!R942-Inputs_A_Dr!R942)/Inputs_A_Dr!R942,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!S942-Inputs_A_Dr!S942)/Inputs_A_Dr!S942,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!T942-Inputs_A_Dr!T942)/Inputs_A_Dr!T942,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!U942-Inputs_A_Dr!U942)/Inputs_A_Dr!U942,Zero)","v":0}]
[null,"Residential - medium","kWh/yr",null,null,null,null,null,{"$f":"IFERROR((Inputs_A_F!I943-Inputs_A_Dr!I943)/Inputs_A_Dr!I943,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!J943-Inputs_A_Dr!J943)/Inputs_A_Dr!J943,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!K943-Inputs_A_Dr!K943)/Inputs_A_Dr!K943,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!L943-Inputs_A_Dr!L943)/Inputs_A_Dr!L943,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!M943-Inputs_A_Dr!M943)/Inputs_A_Dr!M943,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!N943-Inputs_A_Dr!N943)/Inputs_A_Dr!N943,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!O943-Inputs_A_Dr!O943)/Inputs_A_Dr!O943,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!P943-Inputs_A_Dr!P943)/Inputs_A_Dr!P943,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!Q943-Inputs_A_Dr!Q943)/Inputs_A_Dr!Q943,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!R943-Inputs_A_Dr!R943)/Inputs_A_Dr!R943,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!S943-Inputs_A_Dr!S943)/Inputs_A_Dr!S943,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!T943-Inputs_A_Dr!T943)/Inputs_A_Dr!T943,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!U943-Inputs_A_Dr!U943)/Inputs_A_Dr!U943,Zero)","v":0}]
[null,"Residential - large","kWh/yr",null,null,null,null,null,{"$f":"IFERROR((Inputs_A_F!I944-Inputs_A_Dr!I944)/Inputs_A_Dr!I944,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!J944-Inputs_A_Dr!J944)/Inputs_A_Dr!J944,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!K944-Inputs_A_Dr!K944)/Inputs_A_Dr!K944,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!L944-Inputs_A_Dr!L944)/Inputs_A_Dr!L944,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!M944-Inputs_A_Dr!M944)/Inputs_A_Dr!M944,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!N944-Inputs_A_Dr!N944)/Inputs_A_Dr!N944,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!O944-Inputs_A_Dr!O944)/Inputs_A_Dr!O944,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!P944-Inputs_A_Dr!P944)/Inputs_A_Dr!P944,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!Q944-Inputs_A_Dr!Q944)/Inputs_A_Dr!Q944,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!R944-Inputs_A_Dr!R944)/Inputs_A_Dr!R944,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!S944-Inputs_A_Dr!S944)/Inputs_A_Dr!S944,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!T944-Inputs_A_Dr!T944)/Inputs_A_Dr!T944,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!U944-Inputs_A_Dr!U944)/Inputs_A_Dr!U944,Zero)","v":0}]
[null,"Small business - small","kWh/yr",null,null,null,null,null,{"$f":"IFERROR((Inputs_A_F!I945-Inputs_A_Dr!I945)/Inputs_A_Dr!I945,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!J945-Inputs_A_Dr!J945)/Inputs_A_Dr!J945,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!K945-Inputs_A_Dr!K945)/Inputs_A_Dr!K945,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!L945-Inputs_A_Dr!L945)/Inputs_A_Dr!L945,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!M945-Inputs_A_Dr!M945)/Inputs_A_Dr!M945,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!N945-Inputs_A_Dr!N945)/Inputs_A_Dr!N945,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!O945-Inputs_A_Dr!O945)/Inputs_A_Dr!O945,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!P945-Inputs_A_Dr!P945)/Inputs_A_Dr!P945,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!Q945-Inputs_A_Dr!Q945)/Inputs_A_Dr!Q945,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!R945-Inputs_A_Dr!R945)/Inputs_A_Dr!R945,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!S945-Inputs_A_Dr!S945)/Inputs_A_Dr!S945,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!T945-Inputs_A_Dr!T945)/Inputs_A_Dr!T945,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!U945-Inputs_A_Dr!U945)/Inputs_A_Dr!U945,Zero)","v":0}]
[null,"Small business - medium","kWh/yr",null,null,null,null,null,{"$f":"IFERROR((Inputs_A_F!I946-Inputs_A_Dr!I946)/Inputs_A_Dr!I946,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!J946-Inputs_A_Dr!J946)/Inputs_A_Dr!J946,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!K946-Inputs_A_Dr!K946)/Inputs_A_Dr!K946,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!L946-Inputs_A_Dr!L946)/Inputs_A_Dr!L946,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!M946-Inputs_A_Dr!M946)/Inputs_A_Dr!M946,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!N946-Inputs_A_Dr!N946)/Inputs_A_Dr!N946,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!O946-Inputs_A_Dr!O946)/Inputs_A_Dr!O946,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!P946-Inputs_A_Dr!P946)/Inputs_A_Dr!P946,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!Q946-Inputs_A_Dr!Q946)/Inputs_A_Dr!Q946,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!R946-Inputs_A_Dr!R946)/Inputs_A_Dr!R946,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!S946-Inputs_A_Dr!S946)/Inputs_A_Dr!S946,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!T946-Inputs_A_Dr!T946)/Inputs_A_Dr!T946,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!U946-Inputs_A_Dr!U946)/Inputs_A_Dr!U946,Zero)","v":0}]
[null,"Small business - large","kWh/yr",null,null,null,null,null,{"$f":"IFERROR((Inputs_A_F!I947-Inputs_A_Dr!I947)/Inputs_A_Dr!I947,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!J947-Inputs_A_Dr!J947)/Inputs_A_Dr!J947,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!K947-Inputs_A_Dr!K947)/Inputs_A_Dr!K947,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!L947-Inputs_A_Dr!L947)/Inputs_A_Dr!L947,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!M947-Inputs_A_Dr!M947)/Inputs_A_Dr!M947,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!N947-Inputs_A_Dr!N947)/Inputs_A_Dr!N947,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!O947-Inputs_A_Dr!O947)/Inputs_A_Dr!O947,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!P947-Inputs_A_Dr!P947)/Inputs_A_Dr!P947,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!Q947-Inputs_A_Dr!Q947)/Inputs_A_Dr!Q947,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!R947-Inputs_A_Dr!R947)/Inputs_A_Dr!R947,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!S947-Inputs_A_Dr!S947)/Inputs_A_Dr!S947,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!T947-Inputs_A_Dr!T947)/Inputs_A_Dr!T947,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!U947-Inputs_A_Dr!U947)/Inputs_A_Dr!U947,Zero)","v":0}]
[null,null,"Difference Check",null,null,null,null,null,null,{"$f":"IF(ABS(SUM(J942:J947))>InputTol,One,Zero)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Gen_A!$B$93","v":"United Energy"},{"$f":"Gen_A!$A$93","v":5}]
[null,"Residential - small","kWh/yr",null,null,null,null,null,{"$f":"IFERROR((Inputs_A_F!I950-Inputs_A_Dr!I950)/Inputs_A_Dr!I950,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!J950-Inputs_A_Dr!J950)/Inputs_A_Dr!J950,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!K950-Inputs_A_Dr!K950)/Inputs_A_Dr!K950,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!L950-Inputs_A_Dr!L950)/Inputs_A_Dr!L950,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!M950-Inputs_A_Dr!M950)/Inputs_A_Dr!M950,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!N950-Inputs_A_Dr!N950)/Inputs_A_Dr!N950,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!O950-Inputs_A_Dr!O950)/Inputs_A_Dr!O950,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!P950-Inputs_A_Dr!P950)/Inputs_A_Dr!P950,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!Q950-Inputs_A_Dr!Q950)/Inputs_A_Dr!Q950,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!R950-Inputs_A_Dr!R950)/Inputs_A_Dr!R950,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!S950-Inputs_A_Dr!S950)/Inputs_A_Dr!S950,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!T950-Inputs_A_Dr!T950)/Inputs_A_Dr!T950,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!U950-Inputs_A_Dr!U950)/Inputs_A_Dr!U950,Zero)","v":0}]
[null,"Residential - medium","kWh/yr",null,null,null,null,null,{"$f":"IFERROR((Inputs_A_F!I951-Inputs_A_Dr!I951)/Inputs_A_Dr!I951,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!J951-Inputs_A_Dr!J951)/Inputs_A_Dr!J951,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!K951-Inputs_A_Dr!K951)/Inputs_A_Dr!K951,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!L951-Inputs_A_Dr!L951)/Inputs_A_Dr!L951,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!M951-Inputs_A_Dr!M951)/Inputs_A_Dr!M951,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!N951-Inputs_A_Dr!N951)/Inputs_A_Dr!N951,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!O951-Inputs_A_Dr!O951)/Inputs_A_Dr!O951,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!P951-Inputs_A_Dr!P951)/Inputs_A_Dr!P951,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!Q951-Inputs_A_Dr!Q951)/Inputs_A_Dr!Q951,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!R951-Inputs_A_Dr!R951)/Inputs_A_Dr!R951,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!S951-Inputs_A_Dr!S951)/Inputs_A_Dr!S951,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!T951-Inputs_A_Dr!T951)/Inputs_A_Dr!T951,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!U951-Inputs_A_Dr!U951)/Inputs_A_Dr!U951,Zero)","v":0}]
[null,"Residential - large","kWh/yr",null,null,null,null,null,{"$f":"IFERROR((Inputs_A_F!I952-Inputs_A_Dr!I952)/Inputs_A_Dr!I952,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!J952-Inputs_A_Dr!J952)/Inputs_A_Dr!J952,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!K952-Inputs_A_Dr!K952)/Inputs_A_Dr!K952,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!L952-Inputs_A_Dr!L952)/Inputs_A_Dr!L952,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!M952-Inputs_A_Dr!M952)/Inputs_A_Dr!M952,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!N952-Inputs_A_Dr!N952)/Inputs_A_Dr!N952,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!O952-Inputs_A_Dr!O952)/Inputs_A_Dr!O952,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!P952-Inputs_A_Dr!P952)/Inputs_A_Dr!P952,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!Q952-Inputs_A_Dr!Q952)/Inputs_A_Dr!Q952,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!R952-Inputs_A_Dr!R952)/Inputs_A_Dr!R952,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!S952-Inputs_A_Dr!S952)/Inputs_A_Dr!S952,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!T952-Inputs_A_Dr!T952)/Inputs_A_Dr!T952,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!U952-Inputs_A_Dr!U952)/Inputs_A_Dr!U952,Zero)","v":0}]
[null,"Small business - small","kWh/yr",null,null,null,null,null,{"$f":"IFERROR((Inputs_A_F!I953-Inputs_A_Dr!I953)/Inputs_A_Dr!I953,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!J953-Inputs_A_Dr!J953)/Inputs_A_Dr!J953,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!K953-Inputs_A_Dr!K953)/Inputs_A_Dr!K953,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!L953-Inputs_A_Dr!L953)/Inputs_A_Dr!L953,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!M953-Inputs_A_Dr!M953)/Inputs_A_Dr!M953,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!N953-Inputs_A_Dr!N953)/Inputs_A_Dr!N953,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!O953-Inputs_A_Dr!O953)/Inputs_A_Dr!O953,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!P953-Inputs_A_Dr!P953)/Inputs_A_Dr!P953,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!Q953-Inputs_A_Dr!Q953)/Inputs_A_Dr!Q953,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!R953-Inputs_A_Dr!R953)/Inputs_A_Dr!R953,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!S953-Inputs_A_Dr!S953)/Inputs_A_Dr!S953,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!T953-Inputs_A_Dr!T953)/Inputs_A_Dr!T953,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!U953-Inputs_A_Dr!U953)/Inputs_A_Dr!U953,Zero)","v":0}]
[null,"Small business - medium","kWh/yr",null,null,null,null,null,{"$f":"IFERROR((Inputs_A_F!I954-Inputs_A_Dr!I954)/Inputs_A_Dr!I954,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!J954-Inputs_A_Dr!J954)/Inputs_A_Dr!J954,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!K954-Inputs_A_Dr!K954)/Inputs_A_Dr!K954,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!L954-Inputs_A_Dr!L954)/Inputs_A_Dr!L954,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!M954-Inputs_A_Dr!M954)/Inputs_A_Dr!M954,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!N954-Inputs_A_Dr!N954)/Inputs_A_Dr!N954,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!O954-Inputs_A_Dr!O954)/Inputs_A_Dr!O954,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!P954-Inputs_A_Dr!P954)/Inputs_A_Dr!P954,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!Q954-Inputs_A_Dr!Q954)/Inputs_A_Dr!Q954,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!R954-Inputs_A_Dr!R954)/Inputs_A_Dr!R954,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!S954-Inputs_A_Dr!S954)/Inputs_A_Dr!S954,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!T954-Inputs_A_Dr!T954)/Inputs_A_Dr!T954,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!U954-Inputs_A_Dr!U954)/Inputs_A_Dr!U954,Zero)","v":0}]
[null,"Small business - large","kWh/yr",null,null,null,null,null,{"$f":"IFERROR((Inputs_A_F!I955-Inputs_A_Dr!I955)/Inputs_A_Dr!I955,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!J955-Inputs_A_Dr!J955)/Inputs_A_Dr!J955,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!K955-Inputs_A_Dr!K955)/Inputs_A_Dr!K955,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!L955-Inputs_A_Dr!L955)/Inputs_A_Dr!L955,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!M955-Inputs_A_Dr!M955)/Inputs_A_Dr!M955,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!N955-Inputs_A_Dr!N955)/Inputs_A_Dr!N955,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!O955-Inputs_A_Dr!O955)/Inputs_A_Dr!O955,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!P955-Inputs_A_Dr!P955)/Inputs_A_Dr!P955,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!Q955-Inputs_A_Dr!Q955)/Inputs_A_Dr!Q955,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!R955-Inputs_A_Dr!R955)/Inputs_A_Dr!R955,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!S955-Inputs_A_Dr!S955)/Inputs_A_Dr!S955,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!T955-Inputs_A_Dr!T955)/Inputs_A_Dr!T955,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!U955-Inputs_A_Dr!U955)/Inputs_A_Dr!U955,Zero)","v":0}]
[null,null,"Difference Check",null,null,null,null,null,null,{"$f":"IF(ABS(SUM(J950:J955))>InputTol,One,Zero)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Difference Check Total",null,null,null,null,null,{"$f":"SUM(J924:U924,J932:U932,J940:U940,J948:U948,J956:U956)","v":0}]
[]
[null,"Check: Non cost inputs between draft and final are within tolerance",null,null,null,null,null,null,{"$f":"SUM(I847,I859,I864,I911,I958)","v":0}]
[]
[]
[]
["END"]

{"sheet":"F_Chk","index":16,"n_rows":964,"n_cols":21,"rows_kept":964,"cut":false,"hidden":true,"merged":[[5,0,5,2]]}
[{"$f":"MdlTtl","v":"Victorian Default Offer Model"}]
[{"$f":"_xlfn.SHEET()","v":17},"YEAR ON YEAR CHANGE OF FINAL INPUTS"]
[null,"Year on year % change of final inputs",null,null,"Start",{"$f":"F_Chk!$C$17","v":"2020-01-01"}]
[null,{"$f":"Chk_C!B10","v":"Error check breaches: 16. Update model macro: 1"},null,null,"End",{"$f":"F_Chk!$C$18","v":"2020-12-31"},null,null,"Period Counter",{"$f":"Flags_C!J19","v":1},{"$f":"Flags_C!K19","v":2},{"$f":"Flags_C!L19","v":3},{"$f":"Flags_C!M19","v":4},{"$f":"Flags_C!N19","v":5},{"$f":"Flags_C!O19","v":6},{"$f":"Flags_C!P19","v":7},{"$f":"Flags_C!Q19","v":8},{"$f":"Flags_C!R19","v":9},{"$f":"Flags_C!S19","v":10},{"$f":"Flags_C!T19","v":11},{"$f":"Flags_C!U19","v":12}]
[null,null,"Units","Assumptions",null,null,null,"Sparkline","Active Year",{"$f":"J12","v":"2019-12-31"},"2020-12-31","2021-12-31","2022-12-31","2023-12-31","2024-12-31","2025-12-31","2026-12-31","2027-12-31","2028-12-31","2029-12-31","2030-12-31"]
["To Contents"]
[]
[{"$f":"ROUNDDOWN(MAX($A$7:OFFSET(A8,-One,0),$A$2*Sht)+Sxn,0)","v":1701},"Flags and Dates"]
[]
[{"$f":"MAX(A$2:OFFSET($A10,-One,0))+Sbsxn","v":1701.01},{"$f":"Flags_C!B10","v":"Date Flags"}]
[null,{"$f":"Flags_C!B11","v":"Period start"},null,null,null,null,null,null,null,{"$f":"Flags_C!J11","v":"2019-07-01"},{"$f":"Flags_C!K11","v":"2020-01-01"},{"$f":"Flags_C!L11","v":"2021-01-01"},{"$f":"Flags_C!M11","v":"2022-01-01"},{"$f":"Flags_C!N11","v":"2023-01-01"},{"$f":"Flags_C!O11","v":"2024-01-01"},{"$f":"Flags_C!P11","v":"2025-01-01"},{"$f":"Flags_C!Q11","v":"2026-01-01"},{"$f":"Flags_C!R11","v":"2027-01-01"},{"$f":"Flags_C!S11","v":"2028-01-01"},{"$f":"Flags_C!T11","v":"2029-01-01"},{"$f":"Flags_C!U11","v":"2030-01-01"}]
[null,{"$f":"Flags_C!B12","v":"Period end"},null,null,null,null,null,null,null,{"$f":"Flags_C!J12","v":"2019-12-31"},{"$f":"Flags_C!K12","v":"2020-12-31"},{"$f":"Flags_C!L12","v":"2021-12-31"},{"$f":"Flags_C!M12","v":"2022-12-31"},{"$f":"Flags_C!N12","v":"2023-12-31"},{"$f":"Flags_C!O12","v":"2024-12-31"},{"$f":"Flags_C!P12","v":"2025-12-31"},{"$f":"Flags_C!Q12","v":"2026-12-31"},{"$f":"Flags_C!R12","v":"2027-12-31"},{"$f":"Flags_C!S12","v":"2028-12-31"},{"$f":"Flags_C!T12","v":"2029-12-31"},{"$f":"Flags_C!U12","v":"2030-12-31"}]
[null,{"$f":"Flags_C!B13","v":"Financial year end"},null,null,null,null,null,null,null,{"$f":"Flags_C!J13","v":"2020-06-30"},{"$f":"Flags_C!K13","v":"2021-06-30"},{"$f":"Flags_C!L13","v":"2022-06-30"},{"$f":"Flags_C!M13","v":"2023-06-30"},{"$f":"Flags_C!N13","v":"2024-06-30"},{"$f":"Flags_C!O13","v":"2025-06-30"},{"$f":"Flags_C!P13","v":"2026-06-30"},{"$f":"Flags_C!Q13","v":"2027-06-30"},{"$f":"Flags_C!R13","v":"2028-06-30"},{"$f":"Flags_C!S13","v":"2029-06-30"},{"$f":"Flags_C!T13","v":"2030-06-30"},{"$f":"Flags_C!U13","v":"2031-06-30"}]
[]
[{"$f":"MAX(A$2:OFFSET($A15,-One,0))+Sbsxn","v":1701.02},"Active Year"]
[null,null,null,"Please do not change the number in this cell"]
[null,{"$f":"B11","v":"Period start"},{"$f":"INDEX($J$11:$U$11,D17)","v":"2020-01-01"},{"$f":"Period","v":2},"[Period]"]
[null,{"$f":"B12","v":"Period end"},{"$f":"INDEX($J$12:$U$12,D17)","v":"2020-12-31"}]
[]
[null,"Most recent year end",{"$f":"Inputs_A_F!$C$20","v":"2020-12-31"},null,"To check source data is entered up to date"]
[]
[{"$f":"ROUNDDOWN(MAX($A$7:OFFSET(A22,-One,0),$A$2*Sht)+Sxn,0)","v":1702},"Fixed Costs"]
[]
[{"$f":"MAX(A$2:OFFSET($A24,-One,0))+Sbsxn","v":1702.01},"Retail"]
[]
[null,"Retail operating cost","$/customer",null,null,null,null,null,null,null,{"$f":"IFERROR((Inputs_A_F!K26-Inputs_A_F!J26)/Inputs_A_F!J26,Zero)","v":1.6494627135325877E-2},{"$f":"IFERROR((Inputs_A_F!L26-Inputs_A_F!K26)/Inputs_A_F!K26,Zero)","v":-1},{"$f":"IFERROR((Inputs_A_F!M26-Inputs_A_F!L26)/Inputs_A_F!L26,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!N26-Inputs_A_F!M26)/Inputs_A_F!M26,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!O26-Inputs_A_F!N26)/Inputs_A_F!N26,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!P26-Inputs_A_F!O26)/Inputs_A_F!O26,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!Q26-Inputs_A_F!P26)/Inputs_A_F!P26,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!R26-Inputs_A_F!Q26)/Inputs_A_F!Q26,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!S26-Inputs_A_F!R26)/Inputs_A_F!R26,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!T26-Inputs_A_F!S26)/Inputs_A_F!S26,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!U26-Inputs_A_F!T26)/Inputs_A_F!T26,Zero)","v":0}]
[]
[null,null,"Difference Check",null,null,null,null,null,{"$f":"SUMIFS(K28:U28,$K$4:$U$4,\"<=\"&$D$17)","v":0},null,{"$f":"IF(ABS(K26)>InputTol,One,Zero)","v":0},1,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[]
[null,"Customer acquisition and retention cost","$/customer",null,null,null,null,null,null,null,{"$f":"IFERROR((Inputs_A_F!K34-Inputs_A_F!J34)/Inputs_A_F!J34,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!L34-Inputs_A_F!K34)/Inputs_A_F!K34,Zero)","v":-1},{"$f":"IFERROR((Inputs_A_F!M34-Inputs_A_F!L34)/Inputs_A_F!L34,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!N34-Inputs_A_F!M34)/Inputs_A_F!M34,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!O34-Inputs_A_F!N34)/Inputs_A_F!N34,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!P34-Inputs_A_F!O34)/Inputs_A_F!O34,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!Q34-Inputs_A_F!P34)/Inputs_A_F!P34,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!R34-Inputs_A_F!Q34)/Inputs_A_F!Q34,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!S34-Inputs_A_F!R34)/Inputs_A_F!R34,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!T34-Inputs_A_F!S34)/Inputs_A_F!S34,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!U34-Inputs_A_F!T34)/Inputs_A_F!T34,Zero)","v":0}]
[]
[null,null,"Difference Check",null,null,null,null,null,{"$f":"SUMIFS(K36:U36,$K$4:$U$4,\"<=\"&$D$17)","v":0},null,{"$f":"IF(ABS(K34)>InputTol,One,Zero)","v":0},1,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[]
[{"$f":"MAX(A$2:OFFSET($A42,-One,0))+Sbsxn","v":1702.02},"Solar"]
[]
[null,"Feed-in tariff (FiT)","$/customer",null,null,null,null,null,null,null,{"$f":"IFERROR((Inputs_A_F!K44-Inputs_A_F!J44)/Inputs_A_F!J44,Zero)","v":0.25579662705066525},{"$f":"IFERROR((Inputs_A_F!L44-Inputs_A_F!K44)/Inputs_A_F!K44,Zero)","v":-1},{"$f":"IFERROR((Inputs_A_F!M44-Inputs_A_F!L44)/Inputs_A_F!L44,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!N44-Inputs_A_F!M44)/Inputs_A_F!M44,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!O44-Inputs_A_F!N44)/Inputs_A_F!N44,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!P44-Inputs_A_F!O44)/Inputs_A_F!O44,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!Q44-Inputs_A_F!P44)/Inputs_A_F!P44,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!R44-Inputs_A_F!Q44)/Inputs_A_F!Q44,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!S44-Inputs_A_F!R44)/Inputs_A_F!R44,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!T44-Inputs_A_F!S44)/Inputs_A_F!S44,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!U44-Inputs_A_F!T44)/Inputs_A_F!T44,Zero)","v":0}]
[]
[null,null,"Difference Check",null,null,null,null,null,{"$f":"SUMIFS(K46:U46,$K$4:$U$4,\"<=\"&$D$17)","v":0},null,{"$f":"IF(ABS(K44)>InputTol,One,Zero)","v":0},1,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[]
[{"$f":"MAX(A$2:OFFSET($A52,-One,0))+Sbsxn","v":1702.03},"Ancillary"]
[]
[null,"ESC licence fees","$/customer",null,null,null,null,null,null,null,{"$f":"IFERROR((Inputs_A_F!K54-Inputs_A_F!J54)/Inputs_A_F!J54,Zero)","v":0.78134475777011447},{"$f":"IFERROR((Inputs_A_F!L54-Inputs_A_F!K54)/Inputs_A_F!K54,Zero)","v":-1},{"$f":"IFERROR((Inputs_A_F!M54-Inputs_A_F!L54)/Inputs_A_F!L54,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!N54-Inputs_A_F!M54)/Inputs_A_F!M54,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!O54-Inputs_A_F!N54)/Inputs_A_F!N54,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!P54-Inputs_A_F!O54)/Inputs_A_F!O54,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!Q54-Inputs_A_F!P54)/Inputs_A_F!P54,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!R54-Inputs_A_F!Q54)/Inputs_A_F!Q54,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!S54-Inputs_A_F!R54)/Inputs_A_F!R54,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!T54-Inputs_A_F!S54)/Inputs_A_F!S54,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!U54-Inputs_A_F!T54)/Inputs_A_F!T54,Zero)","v":0}]
[]
[null,null,"Difference Check",null,null,null,null,null,{"$f":"SUMIFS(K56:U56,$K$4:$U$4,\"<=\"&$D$17)","v":0},null,{"$f":"IF(ABS(K54)>InputTol,One,Zero)","v":0},1,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[]
[null,"Reliability and emergency reserve trader (RERT)","$/customer",null,null,null,null,null,null,null,{"$f":"IFERROR((Inputs_A_F!K62-Inputs_A_F!J62)/Inputs_A_F!J62,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!L62-Inputs_A_F!K62)/Inputs_A_F!K62,Zero)","v":-1},{"$f":"IFERROR((Inputs_A_F!M62-Inputs_A_F!L62)/Inputs_A_F!L62,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!N62-Inputs_A_F!M62)/Inputs_A_F!M62,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!O62-Inputs_A_F!N62)/Inputs_A_F!N62,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!P62-Inputs_A_F!O62)/Inputs_A_F!O62,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!Q62-Inputs_A_F!P62)/Inputs_A_F!P62,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!R62-Inputs_A_F!Q62)/Inputs_A_F!Q62,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!S62-Inputs_A_F!R62)/Inputs_A_F!R62,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!T62-Inputs_A_F!S62)/Inputs_A_F!S62,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!U62-Inputs_A_F!T62)/Inputs_A_F!T62,Zero)","v":0}]
[]
[null,null,"Difference Check",null,null,null,null,null,{"$f":"SUMIFS(K64:U64,$K$4:$U$4,\"<=\"&$D$17)","v":0},null,{"$f":"IF(ABS(K62)>InputTol,One,Zero)","v":0},1,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[]
[null,"Electricity consumer advocacy panel","$/customer",null,null,null,null,null,null,null,{"$f":"IFERROR((Inputs_A_F!K70-Inputs_A_F!J70)/Inputs_A_F!J70,Zero)","v":9.8477157360406131E-2},{"$f":"IFERROR((Inputs_A_F!L70-Inputs_A_F!K70)/Inputs_A_F!K70,Zero)","v":-1},{"$f":"IFERROR((Inputs_A_F!M70-Inputs_A_F!L70)/Inputs_A_F!L70,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!N70-Inputs_A_F!M70)/Inputs_A_F!M70,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!O70-Inputs_A_F!N70)/Inputs_A_F!N70,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!P70-Inputs_A_F!O70)/Inputs_A_F!O70,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!Q70-Inputs_A_F!P70)/Inputs_A_F!P70,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!R70-Inputs_A_F!Q70)/Inputs_A_F!Q70,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!S70-Inputs_A_F!R70)/Inputs_A_F!R70,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!T70-Inputs_A_F!S70)/Inputs_A_F!S70,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!U70-Inputs_A_F!T70)/Inputs_A_F!T70,Zero)","v":0}]
[]
[null,null,"Difference Check",null,null,null,null,null,{"$f":"SUMIFS(K72:U72,$K$4:$U$4,\"<=\"&$D$17)","v":0},null,{"$f":"IF(ABS(K70)>InputTol,One,Zero)","v":0},1,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[null,"Check: Ancillary costs",null,null,null,null,null,null,{"$f":"SUM(I56,I64,I72)","v":0}]
[]
[{"$f":"MAX(A$2:OFFSET($A78,-One,0))+Sbsxn","v":1702.04},"Metering"]
[]
[null,{"$f":"Gen_A!$B$89","v":"Ausnet"},{"$f":"Gen_A!$A$89","v":1}]
[null,null,"$/customer",null,null,null,null,null,null,null,{"$f":"IFERROR((Inputs_A_F!K81-Inputs_A_F!J81)/Inputs_A_F!J81,Zero)","v":-0.11072664359861589},{"$f":"IFERROR((Inputs_A_F!L81-Inputs_A_F!K81)/Inputs_A_F!K81,Zero)","v":-1},{"$f":"IFERROR((Inputs_A_F!M81-Inputs_A_F!L81)/Inputs_A_F!L81,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!N81-Inputs_A_F!M81)/Inputs_A_F!M81,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!O81-Inputs_A_F!N81)/Inputs_A_F!N81,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!P81-Inputs_A_F!O81)/Inputs_A_F!O81,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!Q81-Inputs_A_F!P81)/Inputs_A_F!P81,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!R81-Inputs_A_F!Q81)/Inputs_A_F!Q81,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!S81-Inputs_A_F!R81)/Inputs_A_F!R81,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!T81-Inputs_A_F!S81)/Inputs_A_F!S81,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!U81-Inputs_A_F!T81)/Inputs_A_F!T81,Zero)","v":0}]
[]
[null,null,"Difference Check",null,null,null,null,null,{"$f":"SUMIFS(K83:U83,$K$4:$U$4,\"<=\"&$D$17)","v":0},null,{"$f":"IF(ABS(K81)>InputTol,One,Zero)","v":0},1,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[]
[null,{"$f":"Gen_A!$B$90","v":"Citipower"},{"$f":"Gen_A!$A$90","v":2}]
[null,null,"$/customer",null,null,null,null,null,null,null,{"$f":"IFERROR((Inputs_A_F!K90-Inputs_A_F!J90)/Inputs_A_F!J90,Zero)","v":-2.3287671232876752E-2},{"$f":"IFERROR((Inputs_A_F!L90-Inputs_A_F!K90)/Inputs_A_F!K90,Zero)","v":-1},{"$f":"IFERROR((Inputs_A_F!M90-Inputs_A_F!L90)/Inputs_A_F!L90,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!N90-Inputs_A_F!M90)/Inputs_A_F!M90,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!O90-Inputs_A_F!N90)/Inputs_A_F!N90,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!P90-Inputs_A_F!O90)/Inputs_A_F!O90,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!Q90-Inputs_A_F!P90)/Inputs_A_F!P90,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!R90-Inputs_A_F!Q90)/Inputs_A_F!Q90,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!S90-Inputs_A_F!R90)/Inputs_A_F!R90,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!T90-Inputs_A_F!S90)/Inputs_A_F!S90,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!U90-Inputs_A_F!T90)/Inputs_A_F!T90,Zero)","v":0}]
[]
[null,null,"Difference Check",null,null,null,null,null,{"$f":"SUMIFS(K92:U92,$K$4:$U$4,\"<=\"&$D$17)","v":0},null,{"$f":"IF(ABS(K90)>InputTol,One,Zero)","v":0},1,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[]
[null,{"$f":"Gen_A!$B$91","v":"Jemena"},{"$f":"Gen_A!$A$91","v":3}]
[null,null,"$/customer",null,null,null,null,null,null,null,{"$f":"IFERROR((Inputs_A_F!K99-Inputs_A_F!J99)/Inputs_A_F!J99,Zero)","v":-2.5050100200401156E-3},{"$f":"IFERROR((Inputs_A_F!L99-Inputs_A_F!K99)/Inputs_A_F!K99,Zero)","v":-1},{"$f":"IFERROR((Inputs_A_F!M99-Inputs_A_F!L99)/Inputs_A_F!L99,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!N99-Inputs_A_F!M99)/Inputs_A_F!M99,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!O99-Inputs_A_F!N99)/Inputs_A_F!N99,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!P99-Inputs_A_F!O99)/Inputs_A_F!O99,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!Q99-Inputs_A_F!P99)/Inputs_A_F!P99,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!R99-Inputs_A_F!Q99)/Inputs_A_F!Q99,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!S99-Inputs_A_F!R99)/Inputs_A_F!R99,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!T99-Inputs_A_F!S99)/Inputs_A_F!S99,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!U99-Inputs_A_F!T99)/Inputs_A_F!T99,Zero)","v":0}]
[]
[null,null,"Difference Check",null,null,null,null,null,{"$f":"SUMIFS(K101:U101,$K$4:$U$4,\"<=\"&$D$17)","v":0},null,{"$f":"IF(ABS(K99)>InputTol,One,Zero)","v":0},1,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[]
[null,{"$f":"Gen_A!$B$92","v":"Powercor"},{"$f":"Gen_A!$A$92","v":4}]
[null,null,"$/customer",null,null,null,null,null,null,null,{"$f":"IFERROR((Inputs_A_F!K108-Inputs_A_F!J108)/Inputs_A_F!J108,Zero)","v":-7.8082191780821958E-2},{"$f":"IFERROR((Inputs_A_F!L108-Inputs_A_F!K108)/Inputs_A_F!K108,Zero)","v":-1},{"$f":"IFERROR((Inputs_A_F!M108-Inputs_A_F!L108)/Inputs_A_F!L108,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!N108-Inputs_A_F!M108)/Inputs_A_F!M108,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!O108-Inputs_A_F!N108)/Inputs_A_F!N108,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!P108-Inputs_A_F!O108)/Inputs_A_F!O108,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!Q108-Inputs_A_F!P108)/Inputs_A_F!P108,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!R108-Inputs_A_F!Q108)/Inputs_A_F!Q108,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!S108-Inputs_A_F!R108)/Inputs_A_F!R108,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!T108-Inputs_A_F!S108)/Inputs_A_F!S108,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!U108-Inputs_A_F!T108)/Inputs_A_F!T108,Zero)","v":0}]
[]
[null,null,"Difference Check",null,null,null,null,null,{"$f":"SUMIFS(K110:U110,$K$4:$U$4,\"<=\"&$D$17)","v":0},null,{"$f":"IF(ABS(K108)>InputTol,One,Zero)","v":0},1,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[]
[null,{"$f":"Gen_A!$B$93","v":"United Energy"},{"$f":"Gen_A!$A$93","v":5}]
[null,null,"$/customer",null,null,null,null,null,null,null,{"$f":"IFERROR((Inputs_A_F!K117-Inputs_A_F!J117)/Inputs_A_F!J117,Zero)","v":-4.8596491228070228E-2},{"$f":"IFERROR((Inputs_A_F!L117-Inputs_A_F!K117)/Inputs_A_F!K117,Zero)","v":-1},{"$f":"IFERROR((Inputs_A_F!M117-Inputs_A_F!L117)/Inputs_A_F!L117,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!N117-Inputs_A_F!M117)/Inputs_A_F!M117,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!O117-Inputs_A_F!N117)/Inputs_A_F!N117,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!P117-Inputs_A_F!O117)/Inputs_A_F!O117,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!Q117-Inputs_A_F!P117)/Inputs_A_F!P117,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!R117-Inputs_A_F!Q117)/Inputs_A_F!Q117,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!S117-Inputs_A_F!R117)/Inputs_A_F!R117,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!T117-Inputs_A_F!S117)/Inputs_A_F!S117,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!U117-Inputs_A_F!T117)/Inputs_A_F!T117,Zero)","v":0}]
[]
[null,null,"Difference Check",null,null,null,null,null,{"$f":"SUMIFS(K119:U119,$K$4:$U$4,\"<=\"&$D$17)","v":0},null,{"$f":"IF(ABS(K117)>InputTol,One,Zero)","v":0},1,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[null,"Check: Metering costs",null,null,null,null,null,null,{"$f":"SUM(I83,I92,I101,I110,I119)","v":0}]
[]
[{"$f":"MAX(A$2:OFFSET($A125,-One,0))+Sbsxn","v":1702.05},"Network supply charge - Residential"]
[]
[null,{"$f":"Gen_A!$B$89","v":"Ausnet"},{"$f":"Gen_A!$A$89","v":1}]
[null,null,"$/customer",null,null,null,null,null,null,null,{"$f":"IFERROR((Inputs_A_F!K128-Inputs_A_F!J128)/Inputs_A_F!J128,Zero)","v":2.6086956521739129E-2},{"$f":"IFERROR((Inputs_A_F!L128-Inputs_A_F!K128)/Inputs_A_F!K128,Zero)","v":-1},{"$f":"IFERROR((Inputs_A_F!M128-Inputs_A_F!L128)/Inputs_A_F!L128,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!N128-Inputs_A_F!M128)/Inputs_A_F!M128,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!O128-Inputs_A_F!N128)/Inputs_A_F!N128,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!P128-Inputs_A_F!O128)/Inputs_A_F!O128,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!Q128-Inputs_A_F!P128)/Inputs_A_F!P128,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!R128-Inputs_A_F!Q128)/Inputs_A_F!Q128,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!S128-Inputs_A_F!R128)/Inputs_A_F!R128,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!T128-Inputs_A_F!S128)/Inputs_A_F!S128,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!U128-Inputs_A_F!T128)/Inputs_A_F!T128,Zero)","v":0}]
[]
[null,null,"Difference Check",null,null,null,null,null,{"$f":"SUMIFS(K130:U130,$K$4:$U$4,\"<=\"&$D$17)","v":0},null,{"$f":"IF(ABS(K128)>InputTol,One,Zero)","v":0},1,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[]
[null,{"$f":"Gen_A!$B$90","v":"Citipower"},{"$f":"Gen_A!$A$90","v":2}]
[null,null,"$/customer",null,null,null,null,null,null,null,{"$f":"IFERROR((Inputs_A_F!K137-Inputs_A_F!J137)/Inputs_A_F!J137,Zero)","v":5.5555555555555552E-2},{"$f":"IFERROR((Inputs_A_F!L137-Inputs_A_F!K137)/Inputs_A_F!K137,Zero)","v":-1},{"$f":"IFERROR((Inputs_A_F!M137-Inputs_A_F!L137)/Inputs_A_F!L137,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!N137-Inputs_A_F!M137)/Inputs_A_F!M137,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!O137-Inputs_A_F!N137)/Inputs_A_F!N137,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!P137-Inputs_A_F!O137)/Inputs_A_F!O137,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!Q137-Inputs_A_F!P137)/Inputs_A_F!P137,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!R137-Inputs_A_F!Q137)/Inputs_A_F!Q137,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!S137-Inputs_A_F!R137)/Inputs_A_F!R137,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!T137-Inputs_A_F!S137)/Inputs_A_F!S137,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!U137-Inputs_A_F!T137)/Inputs_A_F!T137,Zero)","v":0}]
[]
[null,null,"Difference Check",null,null,null,null,null,{"$f":"SUMIFS(K139:U139,$K$4:$U$4,\"<=\"&$D$17)","v":0},null,{"$f":"IF(ABS(K137)>InputTol,One,Zero)","v":0},1,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[]
[null,{"$f":"Gen_A!$B$91","v":"Jemena"},{"$f":"Gen_A!$A$91","v":3}]
[null,null,"$/customer",null,null,null,null,null,null,null,{"$f":"IFERROR((Inputs_A_F!K146-Inputs_A_F!J146)/Inputs_A_F!J146,Zero)","v":0.15342636625867312},{"$f":"IFERROR((Inputs_A_F!L146-Inputs_A_F!K146)/Inputs_A_F!K146,Zero)","v":-1},{"$f":"IFERROR((Inputs_A_F!M146-Inputs_A_F!L146)/Inputs_A_F!L146,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!N146-Inputs_A_F!M146)/Inputs_A_F!M146,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!O146-Inputs_A_F!N146)/Inputs_A_F!N146,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!P146-Inputs_A_F!O146)/Inputs_A_F!O146,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!Q146-Inputs_A_F!P146)/Inputs_A_F!P146,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!R146-Inputs_A_F!Q146)/Inputs_A_F!Q146,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!S146-Inputs_A_F!R146)/Inputs_A_F!R146,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!T146-Inputs_A_F!S146)/Inputs_A_F!S146,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!U146-Inputs_A_F!T146)/Inputs_A_F!T146,Zero)","v":0}]
[]
[null,null,"Difference Check",null,null,null,null,null,{"$f":"SUMIFS(K148:U148,$K$4:$U$4,\"<=\"&$D$17)","v":0},null,{"$f":"IF(ABS(K146)>InputTol,One,Zero)","v":0},1,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[]
[null,{"$f":"Gen_A!$B$92","v":"Powercor"},{"$f":"Gen_A!$A$92","v":4}]
[null,null,"$/customer",null,null,null,null,null,null,null,{"$f":"IFERROR((Inputs_A_F!K155-Inputs_A_F!J155)/Inputs_A_F!J155,Zero)","v":7.6923076923076927E-2},{"$f":"IFERROR((Inputs_A_F!L155-Inputs_A_F!K155)/Inputs_A_F!K155,Zero)","v":-1},{"$f":"IFERROR((Inputs_A_F!M155-Inputs_A_F!L155)/Inputs_A_F!L155,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!N155-Inputs_A_F!M155)/Inputs_A_F!M155,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!O155-Inputs_A_F!N155)/Inputs_A_F!N155,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!P155-Inputs_A_F!O155)/Inputs_A_F!O155,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!Q155-Inputs_A_F!P155)/Inputs_A_F!P155,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!R155-Inputs_A_F!Q155)/Inputs_A_F!Q155,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!S155-Inputs_A_F!R155)/Inputs_A_F!R155,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!T155-Inputs_A_F!S155)/Inputs_A_F!S155,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!U155-Inputs_A_F!T155)/Inputs_A_F!T155,Zero)","v":0}]
[]
[null,null,"Difference Check",null,null,null,null,null,{"$f":"SUMIFS(K157:U157,$K$4:$U$4,\"<=\"&$D$17)","v":0},null,{"$f":"IF(ABS(K155)>InputTol,One,Zero)","v":0},1,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[]
[null,{"$f":"Gen_A!$B$93","v":"United Energy"},{"$f":"Gen_A!$A$93","v":5}]
[null,null,"$/customer",null,null,null,null,null,null,null,{"$f":"IFERROR((Inputs_A_F!K164-Inputs_A_F!J164)/Inputs_A_F!J164,Zero)","v":4.1901692183722881E-2},{"$f":"IFERROR((Inputs_A_F!L164-Inputs_A_F!K164)/Inputs_A_F!K164,Zero)","v":-1},{"$f":"IFERROR((Inputs_A_F!M164-Inputs_A_F!L164)/Inputs_A_F!L164,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!N164-Inputs_A_F!M164)/Inputs_A_F!M164,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!O164-Inputs_A_F!N164)/Inputs_A_F!N164,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!P164-Inputs_A_F!O164)/Inputs_A_F!O164,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!Q164-Inputs_A_F!P164)/Inputs_A_F!P164,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!R164-Inputs_A_F!Q164)/Inputs_A_F!Q164,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!S164-Inputs_A_F!R164)/Inputs_A_F!R164,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!T164-Inputs_A_F!S164)/Inputs_A_F!S164,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!U164-Inputs_A_F!T164)/Inputs_A_F!T164,Zero)","v":0}]
[]
[null,null,"Difference Check",null,null,null,null,null,{"$f":"SUMIFS(K166:U166,$K$4:$U$4,\"<=\"&$D$17)","v":0},null,{"$f":"IF(ABS(K164)>InputTol,One,Zero)","v":0},1,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[null,"Check: Network supply charge - residential",null,null,null,null,null,null,{"$f":"SUM(I130,I139,I148,I157,I166)","v":0}]
[]
[{"$f":"MAX(A$2:OFFSET($A172,-One,0))+Sbsxn","v":1702.06},"Network supply charge - Small Business"]
[]
[null,{"$f":"Gen_A!$B$89","v":"Ausnet"},{"$f":"Gen_A!$A$89","v":1}]
[null,null,"$/customer",null,null,null,null,null,null,null,{"$f":"IFERROR((Inputs_A_F!K175-Inputs_A_F!J175)/Inputs_A_F!J175,Zero)","v":2.6086956521739129E-2},{"$f":"IFERROR((Inputs_A_F!L175-Inputs_A_F!K175)/Inputs_A_F!K175,Zero)","v":-1},{"$f":"IFERROR((Inputs_A_F!M175-Inputs_A_F!L175)/Inputs_A_F!L175,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!N175-Inputs_A_F!M175)/Inputs_A_F!M175,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!O175-Inputs_A_F!N175)/Inputs_A_F!N175,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!P175-Inputs_A_F!O175)/Inputs_A_F!O175,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!Q175-Inputs_A_F!P175)/Inputs_A_F!P175,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!R175-Inputs_A_F!Q175)/Inputs_A_F!Q175,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!S175-Inputs_A_F!R175)/Inputs_A_F!R175,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!T175-Inputs_A_F!S175)/Inputs_A_F!S175,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!U175-Inputs_A_F!T175)/Inputs_A_F!T175,Zero)","v":0}]
[]
[null,null,"Difference Check",null,null,null,null,null,{"$f":"SUMIFS(K177:U177,$K$4:$U$4,\"<=\"&$D$17)","v":0},null,{"$f":"IF(ABS(K175)>InputTol,One,Zero)","v":0},1,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[]
[null,{"$f":"Gen_A!$B$90","v":"Citipower"},{"$f":"Gen_A!$A$90","v":2}]
[null,null,"$/customer",null,null,null,null,null,null,null,{"$f":"IFERROR((Inputs_A_F!K184-Inputs_A_F!J184)/Inputs_A_F!J184,Zero)","v":6.6666666666666666E-2},{"$f":"IFERROR((Inputs_A_F!L184-Inputs_A_F!K184)/Inputs_A_F!K184,Zero)","v":-1},{"$f":"IFERROR((Inputs_A_F!M184-Inputs_A_F!L184)/Inputs_A_F!L184,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!N184-Inputs_A_F!M184)/Inputs_A_F!M184,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!O184-Inputs_A_F!N184)/Inputs_A_F!N184,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!P184-Inputs_A_F!O184)/Inputs_A_F!O184,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!Q184-Inputs_A_F!P184)/Inputs_A_F!P184,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!R184-Inputs_A_F!Q184)/Inputs_A_F!Q184,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!S184-Inputs_A_F!R184)/Inputs_A_F!R184,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!T184-Inputs_A_F!S184)/Inputs_A_F!S184,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!U184-Inputs_A_F!T184)/Inputs_A_F!T184,Zero)","v":0}]
[]
[null,null,"Difference Check",null,null,null,null,null,{"$f":"SUMIFS(K186:U186,$K$4:$U$4,\"<=\"&$D$17)","v":0},null,{"$f":"IF(ABS(K184)>InputTol,One,Zero)","v":0},1,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[]
[null,{"$f":"Gen_A!$B$91","v":"Jemena"},{"$f":"Gen_A!$A$91","v":3}]
[null,null,"$/customer",null,null,null,null,null,null,null,{"$f":"IFERROR((Inputs_A_F!K193-Inputs_A_F!J193)/Inputs_A_F!J193,Zero)","v":7.3021123369690355E-2},{"$f":"IFERROR((Inputs_A_F!L193-Inputs_A_F!K193)/Inputs_A_F!K193,Zero)","v":-1},{"$f":"IFERROR((Inputs_A_F!M193-Inputs_A_F!L193)/Inputs_A_F!L193,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!N193-Inputs_A_F!M193)/Inputs_A_F!M193,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!O193-Inputs_A_F!N193)/Inputs_A_F!N193,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!P193-Inputs_A_F!O193)/Inputs_A_F!O193,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!Q193-Inputs_A_F!P193)/Inputs_A_F!P193,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!R193-Inputs_A_F!Q193)/Inputs_A_F!Q193,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!S193-Inputs_A_F!R193)/Inputs_A_F!R193,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!T193-Inputs_A_F!S193)/Inputs_A_F!S193,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!U193-Inputs_A_F!T193)/Inputs_A_F!T193,Zero)","v":0}]
[]
[null,null,"Difference Check",null,null,null,null,null,{"$f":"SUMIFS(K195:U195,$K$4:$U$4,\"<=\"&$D$17)","v":0},null,{"$f":"IF(ABS(K193)>InputTol,One,Zero)","v":0},1,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[]
[null,{"$f":"Gen_A!$B$92","v":"Powercor"},{"$f":"Gen_A!$A$92","v":4}]
[null,null,"$/customer",null,null,null,null,null,null,null,{"$f":"IFERROR((Inputs_A_F!K202-Inputs_A_F!J202)/Inputs_A_F!J202,Zero)","v":5.8823529411764705E-2},{"$f":"IFERROR((Inputs_A_F!L202-Inputs_A_F!K202)/Inputs_A_F!K202,Zero)","v":-1},{"$f":"IFERROR((Inputs_A_F!M202-Inputs_A_F!L202)/Inputs_A_F!L202,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!N202-Inputs_A_F!M202)/Inputs_A_F!M202,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!O202-Inputs_A_F!N202)/Inputs_A_F!N202,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!P202-Inputs_A_F!O202)/Inputs_A_F!O202,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!Q202-Inputs_A_F!P202)/Inputs_A_F!P202,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!R202-Inputs_A_F!Q202)/Inputs_A_F!Q202,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!S202-Inputs_A_F!R202)/Inputs_A_F!R202,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!T202-Inputs_A_F!S202)/Inputs_A_F!S202,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!U202-Inputs_A_F!T202)/Inputs_A_F!T202,Zero)","v":0}]
[]
[null,null,"Difference Check",null,null,null,null,null,{"$f":"SUMIFS(K204:U204,$K$4:$U$4,\"<=\"&$D$17)","v":0},null,{"$f":"IF(ABS(K202)>InputTol,One,Zero)","v":0},1,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[]
[null,{"$f":"Gen_A!$B$93","v":"United Energy"},{"$f":"Gen_A!$A$93","v":5}]
[null,null,"$/customer",null,null,null,null,null,null,null,{"$f":"IFERROR((Inputs_A_F!K211-Inputs_A_F!J211)/Inputs_A_F!J211,Zero)","v":5.5331412103746355E-2},{"$f":"IFERROR((Inputs_A_F!L211-Inputs_A_F!K211)/Inputs_A_F!K211,Zero)","v":-1},{"$f":"IFERROR((Inputs_A_F!M211-Inputs_A_F!L211)/Inputs_A_F!L211,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!N211-Inputs_A_F!M211)/Inputs_A_F!M211,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!O211-Inputs_A_F!N211)/Inputs_A_F!N211,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!P211-Inputs_A_F!O211)/Inputs_A_F!O211,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!Q211-Inputs_A_F!P211)/Inputs_A_F!P211,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!R211-Inputs_A_F!Q211)/Inputs_A_F!Q211,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!S211-Inputs_A_F!R211)/Inputs_A_F!R211,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!T211-Inputs_A_F!S211)/Inputs_A_F!S211,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!U211-Inputs_A_F!T211)/Inputs_A_F!T211,Zero)","v":0}]
[]
[null,null,"Difference Check",null,null,null,null,null,{"$f":"SUMIFS(K213:U213,$K$4:$U$4,\"<=\"&$D$17)","v":0},null,{"$f":"IF(ABS(K211)>InputTol,One,Zero)","v":0},1,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[null,"Check: Network supply charge - small business",null,null,null,null,null,null,{"$f":"SUM(I177,I186,I195,I204,I213)","v":0}]
[]
[]
[null,"Check: Fixed costs year on year change within tolerance",null,null,null,null,null,null,{"$f":"SUM(I28,I36,I46,I76,I123,I170,I217)","v":0}]
[]
[{"$f":"ROUNDDOWN(MAX($A$7:OFFSET(A222,-One,0),$A$2*Sht)+Sxn,0)","v":1703},"Variable Costs"]
[]
[{"$f":"MAX(A$2:OFFSET($A224,-One,0))+Sbsxn","v":1703.01},"Wholesale price - residential"]
[]
[null,{"$f":"Gen_A!$B$89","v":"Ausnet"},{"$f":"Gen_A!$A$89","v":1}]
[null,null,"$/MWh",null,null,null,null,null,null,null,{"$f":"IFERROR((Inputs_A_F!K227-Inputs_A_F!J227)/Inputs_A_F!J227,Zero)","v":0.15234115300598339},{"$f":"IFERROR((Inputs_A_F!L227-Inputs_A_F!K227)/Inputs_A_F!K227,Zero)","v":-1},{"$f":"IFERROR((Inputs_A_F!M227-Inputs_A_F!L227)/Inputs_A_F!L227,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!N227-Inputs_A_F!M227)/Inputs_A_F!M227,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!O227-Inputs_A_F!N227)/Inputs_A_F!N227,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!P227-Inputs_A_F!O227)/Inputs_A_F!O227,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!Q227-Inputs_A_F!P227)/Inputs_A_F!P227,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!R227-Inputs_A_F!Q227)/Inputs_A_F!Q227,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!S227-Inputs_A_F!R227)/Inputs_A_F!R227,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!T227-Inputs_A_F!S227)/Inputs_A_F!S227,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!U227-Inputs_A_F!T227)/Inputs_A_F!T227,Zero)","v":0}]
[]
[null,null,"Difference Check",null,null,null,null,null,{"$f":"SUMIFS(K229:U229,$K$4:$U$4,\"<=\"&$D$17)","v":0},null,{"$f":"IF(ABS(K227)>InputTol,One,Zero)","v":0},1,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[]
[null,{"$f":"Gen_A!$B$90","v":"Citipower"},{"$f":"Gen_A!$A$90","v":2}]
[null,null,"$/MWh",null,null,null,null,null,null,null,{"$f":"IFERROR((Inputs_A_F!K236-Inputs_A_F!J236)/Inputs_A_F!J236,Zero)","v":0.14614264919941777},{"$f":"IFERROR((Inputs_A_F!L236-Inputs_A_F!K236)/Inputs_A_F!K236,Zero)","v":-1},{"$f":"IFERROR((Inputs_A_F!M236-Inputs_A_F!L236)/Inputs_A_F!L236,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!N236-Inputs_A_F!M236)/Inputs_A_F!M236,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!O236-Inputs_A_F!N236)/Inputs_A_F!N236,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!P236-Inputs_A_F!O236)/Inputs_A_F!O236,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!Q236-Inputs_A_F!P236)/Inputs_A_F!P236,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!R236-Inputs_A_F!Q236)/Inputs_A_F!Q236,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!S236-Inputs_A_F!R236)/Inputs_A_F!R236,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!T236-Inputs_A_F!S236)/Inputs_A_F!S236,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!U236-Inputs_A_F!T236)/Inputs_A_F!T236,Zero)","v":0}]
[]
[null,null,"Difference Check",null,null,null,null,null,{"$f":"SUMIFS(K238:U238,$K$4:$U$4,\"<=\"&$D$17)","v":0},null,{"$f":"IF(ABS(K236)>InputTol,One,Zero)","v":0},1,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[]
[null,{"$f":"Gen_A!$B$91","v":"Jemena"},{"$f":"Gen_A!$A$91","v":3}]
[null,null,"$/MWh",null,null,null,null,null,null,null,{"$f":"IFERROR((Inputs_A_F!K245-Inputs_A_F!J245)/Inputs_A_F!J245,Zero)","v":0.16312056737588662},{"$f":"IFERROR((Inputs_A_F!L245-Inputs_A_F!K245)/Inputs_A_F!K245,Zero)","v":-1},{"$f":"IFERROR((Inputs_A_F!M245-Inputs_A_F!L245)/Inputs_A_F!L245,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!N245-Inputs_A_F!M245)/Inputs_A_F!M245,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!O245-Inputs_A_F!N245)/Inputs_A_F!N245,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!P245-Inputs_A_F!O245)/Inputs_A_F!O245,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!Q245-Inputs_A_F!P245)/Inputs_A_F!P245,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!R245-Inputs_A_F!Q245)/Inputs_A_F!Q245,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!S245-Inputs_A_F!R245)/Inputs_A_F!R245,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!T245-Inputs_A_F!S245)/Inputs_A_F!S245,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!U245-Inputs_A_F!T245)/Inputs_A_F!T245,Zero)","v":0}]
[]
[null,null,"Difference Check",null,null,null,null,null,{"$f":"SUMIFS(K247:U247,$K$4:$U$4,\"<=\"&$D$17)","v":0},null,{"$f":"IF(ABS(K245)>InputTol,One,Zero)","v":0},1,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[]
[null,{"$f":"Gen_A!$B$92","v":"Powercor"},{"$f":"Gen_A!$A$92","v":4}]
[null,null,"$/MWh",null,null,null,null,null,null,null,{"$f":"IFERROR((Inputs_A_F!K254-Inputs_A_F!J254)/Inputs_A_F!J254,Zero)","v":0.15102356122054847},{"$f":"IFERROR((Inputs_A_F!L254-Inputs_A_F!K254)/Inputs_A_F!K254,Zero)","v":-1},{"$f":"IFERROR((Inputs_A_F!M254-Inputs_A_F!L254)/Inputs_A_F!L254,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!N254-Inputs_A_F!M254)/Inputs_A_F!M254,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!O254-Inputs_A_F!N254)/Inputs_A_F!N254,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!P254-Inputs_A_F!O254)/Inputs_A_F!O254,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!Q254-Inputs_A_F!P254)/Inputs_A_F!P254,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!R254-Inputs_A_F!Q254)/Inputs_A_F!Q254,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!S254-Inputs_A_F!R254)/Inputs_A_F!R254,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!T254-Inputs_A_F!S254)/Inputs_A_F!S254,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!U254-Inputs_A_F!T254)/Inputs_A_F!T254,Zero)","v":0}]
[]
[null,null,"Difference Check",null,null,null,null,null,{"$f":"SUMIFS(K256:U256,$K$4:$U$4,\"<=\"&$D$17)","v":0},null,{"$f":"IF(ABS(K254)>InputTol,One,Zero)","v":0},1,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[]
[null,{"$f":"Gen_A!$B$93","v":"United Energy"},{"$f":"Gen_A!$A$93","v":5}]
[null,null,"$/MWh",null,null,null,null,null,null,null,{"$f":"IFERROR((Inputs_A_F!K263-Inputs_A_F!J263)/Inputs_A_F!J263,Zero)","v":0.16857956110549996},{"$f":"IFERROR((Inputs_A_F!L263-Inputs_A_F!K263)/Inputs_A_F!K263,Zero)","v":-1},{"$f":"IFERROR((Inputs_A_F!M263-Inputs_A_F!L263)/Inputs_A_F!L263,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!N263-Inputs_A_F!M263)/Inputs_A_F!M263,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!O263-Inputs_A_F!N263)/Inputs_A_F!N263,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!P263-Inputs_A_F!O263)/Inputs_A_F!O263,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!Q263-Inputs_A_F!P263)/Inputs_A_F!P263,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!R263-Inputs_A_F!Q263)/Inputs_A_F!Q263,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!S263-Inputs_A_F!R263)/Inputs_A_F!R263,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!T263-Inputs_A_F!S263)/Inputs_A_F!S263,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!U263-Inputs_A_F!T263)/Inputs_A_F!T263,Zero)","v":0}]
[]
[null,null,"Difference Check",null,null,null,null,null,{"$f":"SUMIFS(K265:U265,$K$4:$U$4,\"<=\"&$D$17)","v":0},null,{"$f":"IF(ABS(K263)>InputTol,One,Zero)","v":0},1,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[null,{"$f":"\"Check: \"&B224","v":"Check: Wholesale price - residential"},null,null,null,null,null,null,{"$f":"SUM(I229,I238,I247,I256,I265)","v":0}]
[]
[{"$f":"MAX(A$2:OFFSET($A271,-One,0))+Sbsxn","v":1703.02},"Wholesale volatility - residential"]
[]
[null,{"$f":"Gen_A!$B$89","v":"Ausnet"},{"$f":"Gen_A!$A$89","v":1}]
[null,null,"$/MWh",null,null,null,null,null,null,null,{"$f":"IFERROR((Inputs_A_F!K274-Inputs_A_F!J274)/Inputs_A_F!J274,Zero)","v":0.68750000000000011},{"$f":"IFERROR((Inputs_A_F!L274-Inputs_A_F!K274)/Inputs_A_F!K274,Zero)","v":-1},{"$f":"IFERROR((Inputs_A_F!M274-Inputs_A_F!L274)/Inputs_A_F!L274,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!N274-Inputs_A_F!M274)/Inputs_A_F!M274,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!O274-Inputs_A_F!N274)/Inputs_A_F!N274,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!P274-Inputs_A_F!O274)/Inputs_A_F!O274,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!Q274-Inputs_A_F!P274)/Inputs_A_F!P274,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!R274-Inputs_A_F!Q274)/Inputs_A_F!Q274,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!S274-Inputs_A_F!R274)/Inputs_A_F!R274,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!T274-Inputs_A_F!S274)/Inputs_A_F!S274,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!U274-Inputs_A_F!T274)/Inputs_A_F!T274,Zero)","v":0}]
[]
[null,null,"Difference Check",null,null,null,null,null,{"$f":"SUMIFS(K276:U276,$K$4:$U$4,\"<=\"&$D$17)","v":0},null,{"$f":"IF(ABS(K274)>InputTol,One,Zero)","v":0},1,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[]
[null,{"$f":"Gen_A!$B$90","v":"Citipower"},{"$f":"Gen_A!$A$90","v":2}]
[null,null,"$/MWh",null,null,null,null,null,null,null,{"$f":"IFERROR((Inputs_A_F!K283-Inputs_A_F!J283)/Inputs_A_F!J283,Zero)","v":0.61111111111111105},{"$f":"IFERROR((Inputs_A_F!L283-Inputs_A_F!K283)/Inputs_A_F!K283,Zero)","v":-1},{"$f":"IFERROR((Inputs_A_F!M283-Inputs_A_F!L283)/Inputs_A_F!L283,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!N283-Inputs_A_F!M283)/Inputs_A_F!M283,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!O283-Inputs_A_F!N283)/Inputs_A_F!N283,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!P283-Inputs_A_F!O283)/Inputs_A_F!O283,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!Q283-Inputs_A_F!P283)/Inputs_A_F!P283,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!R283-Inputs_A_F!Q283)/Inputs_A_F!Q283,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!S283-Inputs_A_F!R283)/Inputs_A_F!R283,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!T283-Inputs_A_F!S283)/Inputs_A_F!S283,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!U283-Inputs_A_F!T283)/Inputs_A_F!T283,Zero)","v":0}]
[]
[null,null,"Difference Check",null,null,null,null,null,{"$f":"SUMIFS(K285:U285,$K$4:$U$4,\"<=\"&$D$17)","v":0},null,{"$f":"IF(ABS(K283)>InputTol,One,Zero)","v":0},1,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[]
[null,{"$f":"Gen_A!$B$91","v":"Jemena"},{"$f":"Gen_A!$A$91","v":3}]
[null,null,"$/MWh",null,null,null,null,null,null,null,{"$f":"IFERROR((Inputs_A_F!K292-Inputs_A_F!J292)/Inputs_A_F!J292,Zero)","v":0.79999999999999982},{"$f":"IFERROR((Inputs_A_F!L292-Inputs_A_F!K292)/Inputs_A_F!K292,Zero)","v":-1},{"$f":"IFERROR((Inputs_A_F!M292-Inputs_A_F!L292)/Inputs_A_F!L292,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!N292-Inputs_A_F!M292)/Inputs_A_F!M292,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!O292-Inputs_A_F!N292)/Inputs_A_F!N292,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!P292-Inputs_A_F!O292)/Inputs_A_F!O292,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!Q292-Inputs_A_F!P292)/Inputs_A_F!P292,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!R292-Inputs_A_F!Q292)/Inputs_A_F!Q292,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!S292-Inputs_A_F!R292)/Inputs_A_F!R292,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!T292-Inputs_A_F!S292)/Inputs_A_F!S292,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!U292-Inputs_A_F!T292)/Inputs_A_F!T292,Zero)","v":0}]
[]
[null,null,"Difference Check",null,null,null,null,null,{"$f":"SUMIFS(K294:U294,$K$4:$U$4,\"<=\"&$D$17)","v":0},null,{"$f":"IF(ABS(K292)>InputTol,One,Zero)","v":0},1,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[]
[null,{"$f":"Gen_A!$B$92","v":"Powercor"},{"$f":"Gen_A!$A$92","v":4}]
[null,null,"$/MWh",null,null,null,null,null,null,null,{"$f":"IFERROR((Inputs_A_F!K301-Inputs_A_F!J301)/Inputs_A_F!J301,Zero)","v":1},{"$f":"IFERROR((Inputs_A_F!L301-Inputs_A_F!K301)/Inputs_A_F!K301,Zero)","v":-1},{"$f":"IFERROR((Inputs_A_F!M301-Inputs_A_F!L301)/Inputs_A_F!L301,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!N301-Inputs_A_F!M301)/Inputs_A_F!M301,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!O301-Inputs_A_F!N301)/Inputs_A_F!N301,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!P301-Inputs_A_F!O301)/Inputs_A_F!O301,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!Q301-Inputs_A_F!P301)/Inputs_A_F!P301,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!R301-Inputs_A_F!Q301)/Inputs_A_F!Q301,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!S301-Inputs_A_F!R301)/Inputs_A_F!R301,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!T301-Inputs_A_F!S301)/Inputs_A_F!S301,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!U301-Inputs_A_F!T301)/Inputs_A_F!T301,Zero)","v":0}]
[]
[null,null,"Difference Check",null,null,null,null,null,{"$f":"SUMIFS(K303:U303,$K$4:$U$4,\"<=\"&$D$17)","v":1},null,{"$f":"IF(ABS(K301)>InputTol,One,Zero)","v":1},1,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[]
[null,{"$f":"Gen_A!$B$93","v":"United Energy"},{"$f":"Gen_A!$A$93","v":5}]
[null,null,"$/MWh",null,null,null,null,null,null,null,{"$f":"IFERROR((Inputs_A_F!K310-Inputs_A_F!J310)/Inputs_A_F!J310,Zero)","v":0.89473684210526305},{"$f":"IFERROR((Inputs_A_F!L310-Inputs_A_F!K310)/Inputs_A_F!K310,Zero)","v":-1},{"$f":"IFERROR((Inputs_A_F!M310-Inputs_A_F!L310)/Inputs_A_F!L310,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!N310-Inputs_A_F!M310)/Inputs_A_F!M310,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!O310-Inputs_A_F!N310)/Inputs_A_F!N310,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!P310-Inputs_A_F!O310)/Inputs_A_F!O310,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!Q310-Inputs_A_F!P310)/Inputs_A_F!P310,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!R310-Inputs_A_F!Q310)/Inputs_A_F!Q310,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!S310-Inputs_A_F!R310)/Inputs_A_F!R310,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!T310-Inputs_A_F!S310)/Inputs_A_F!S310,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!U310-Inputs_A_F!T310)/Inputs_A_F!T310,Zero)","v":0}]
[]
[null,null,"Difference Check",null,null,null,null,null,{"$f":"SUMIFS(K312:U312,$K$4:$U$4,\"<=\"&$D$17)","v":1},null,{"$f":"IF(ABS(K310)>InputTol,One,Zero)","v":1},1,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[null,{"$f":"\"Check: \"&B271","v":"Check: Wholesale volatility - residential"},null,null,null,null,null,null,{"$f":"SUM(I276,I285,I294,I303,I312)","v":2}]
[]
[]
[null,"Check: Wholesale (residential) year on year change within tolerance",null,null,null,null,null,null,{"$f":"SUM(I269,I316)","v":2}]
[]
[{"$f":"MAX(A$2:OFFSET($A321,-One,0))+Sbsxn","v":1703.03},"Wholesale price - small business"]
[]
[null,{"$f":"Gen_A!$B$89","v":"Ausnet"},{"$f":"Gen_A!$A$89","v":1}]
[null,null,"$/MWh",null,null,null,null,null,null,null,{"$f":"IFERROR((Inputs_A_F!K324-Inputs_A_F!J324)/Inputs_A_F!J324,Zero)","v":0.13001508295625935},{"$f":"IFERROR((Inputs_A_F!L324-Inputs_A_F!K324)/Inputs_A_F!K324,Zero)","v":-1},{"$f":"IFERROR((Inputs_A_F!M324-Inputs_A_F!L324)/Inputs_A_F!L324,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!N324-Inputs_A_F!M324)/Inputs_A_F!M324,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!O324-Inputs_A_F!N324)/Inputs_A_F!N324,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!P324-Inputs_A_F!O324)/Inputs_A_F!O324,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!Q324-Inputs_A_F!P324)/Inputs_A_F!P324,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!R324-Inputs_A_F!Q324)/Inputs_A_F!Q324,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!S324-Inputs_A_F!R324)/Inputs_A_F!R324,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!T324-Inputs_A_F!S324)/Inputs_A_F!S324,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!U324-Inputs_A_F!T324)/Inputs_A_F!T324,Zero)","v":0}]
[]
[null,null,"Difference Check",null,null,null,null,null,{"$f":"SUMIFS(K326:U326,$K$4:$U$4,\"<=\"&$D$17)","v":0},null,{"$f":"IF(ABS(K324)>InputTol,One,Zero)","v":0},1,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[]
[null,null,{"$f":"Gen_A!$A$90","v":2}]
[null,{"$f":"Gen_A!$B$90","v":"Citipower"},"$/MWh",null,null,null,null,null,null,null,{"$f":"IFERROR((Inputs_A_F!K333-Inputs_A_F!J333)/Inputs_A_F!J333,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!L333-Inputs_A_F!K333)/Inputs_A_F!K333,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!M333-Inputs_A_F!L333)/Inputs_A_F!L333,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!N333-Inputs_A_F!M333)/Inputs_A_F!M333,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!O333-Inputs_A_F!N333)/Inputs_A_F!N333,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!P333-Inputs_A_F!O333)/Inputs_A_F!O333,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!Q333-Inputs_A_F!P333)/Inputs_A_F!P333,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!R333-Inputs_A_F!Q333)/Inputs_A_F!Q333,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!S333-Inputs_A_F!R333)/Inputs_A_F!R333,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!T333-Inputs_A_F!S333)/Inputs_A_F!S333,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!U333-Inputs_A_F!T333)/Inputs_A_F!T333,Zero)","v":0}]
[]
[null,null,"Difference Check",null,null,null,null,null,{"$f":"SUMIFS(K335:U335,$K$4:$U$4,\"<=\"&$D$17)","v":0},null,{"$f":"IF(ABS(K333)>InputTol,One,Zero)","v":0},0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[]
[null,null,{"$f":"Gen_A!$A$91","v":3}]
[null,{"$f":"Gen_A!$B$91","v":"Jemena"},"$/MWh",null,null,null,null,null,null,null,{"$f":"IFERROR((Inputs_A_F!K342-Inputs_A_F!J342)/Inputs_A_F!J342,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!L342-Inputs_A_F!K342)/Inputs_A_F!K342,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!M342-Inputs_A_F!L342)/Inputs_A_F!L342,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!N342-Inputs_A_F!M342)/Inputs_A_F!M342,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!O342-Inputs_A_F!N342)/Inputs_A_F!N342,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!P342-Inputs_A_F!O342)/Inputs_A_F!O342,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!Q342-Inputs_A_F!P342)/Inputs_A_F!P342,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!R342-Inputs_A_F!Q342)/Inputs_A_F!Q342,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!S342-Inputs_A_F!R342)/Inputs_A_F!R342,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!T342-Inputs_A_F!S342)/Inputs_A_F!S342,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!U342-Inputs_A_F!T342)/Inputs_A_F!T342,Zero)","v":0}]
[]
[null,null,"Difference Check",null,null,null,null,null,{"$f":"SUMIFS(K344:U344,$K$4:$U$4,\"<=\"&$D$17)","v":0},null,{"$f":"IF(ABS(K342)>InputTol,One,Zero)","v":0},0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[]
[null,null,{"$f":"Gen_A!$A$92","v":4}]
[null,{"$f":"Gen_A!$B$92","v":"Powercor"},"$/MWh",null,null,null,null,null,null,null,{"$f":"IFERROR((Inputs_A_F!K351-Inputs_A_F!J351)/Inputs_A_F!J351,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!L351-Inputs_A_F!K351)/Inputs_A_F!K351,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!M351-Inputs_A_F!L351)/Inputs_A_F!L351,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!N351-Inputs_A_F!M351)/Inputs_A_F!M351,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!O351-Inputs_A_F!N351)/Inputs_A_F!N351,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!P351-Inputs_A_F!O351)/Inputs_A_F!O351,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!Q351-Inputs_A_F!P351)/Inputs_A_F!P351,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!R351-Inputs_A_F!Q351)/Inputs_A_F!Q351,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!S351-Inputs_A_F!R351)/Inputs_A_F!R351,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!T351-Inputs_A_F!S351)/Inputs_A_F!S351,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!U351-Inputs_A_F!T351)/Inputs_A_F!T351,Zero)","v":0}]
[]
[null,null,"Difference Check",null,null,null,null,null,{"$f":"SUMIFS(K353:U353,$K$4:$U$4,\"<=\"&$D$17)","v":0},null,{"$f":"IF(ABS(K351)>InputTol,One,Zero)","v":0},0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[]
[null,null,{"$f":"Gen_A!$A$93","v":5}]
[null,{"$f":"Gen_A!$B$93","v":"United Energy"},"$/MWh",null,null,null,null,null,null,null,{"$f":"IFERROR((Inputs_A_F!K360-Inputs_A_F!J360)/Inputs_A_F!J360,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!L360-Inputs_A_F!K360)/Inputs_A_F!K360,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!M360-Inputs_A_F!L360)/Inputs_A_F!L360,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!N360-Inputs_A_F!M360)/Inputs_A_F!M360,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!O360-Inputs_A_F!N360)/Inputs_A_F!N360,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!P360-Inputs_A_F!O360)/Inputs_A_F!O360,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!Q360-Inputs_A_F!P360)/Inputs_A_F!P360,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!R360-Inputs_A_F!Q360)/Inputs_A_F!Q360,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!S360-Inputs_A_F!R360)/Inputs_A_F!R360,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!T360-Inputs_A_F!S360)/Inputs_A_F!S360,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!U360-Inputs_A_F!T360)/Inputs_A_F!T360,Zero)","v":0}]
[]
[null,null,"Difference Check",null,null,null,null,null,{"$f":"SUMIFS(K362:U362,$K$4:$U$4,\"<=\"&$D$17)","v":0},null,{"$f":"IF(ABS(K360)>InputTol,One,Zero)","v":0},0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[null,{"$f":"\"Check: \"&B321&\" differences within tolerance\"","v":"Check: Wholesale price - small business differences within tolerance"},null,null,null,null,null,null,{"$f":"SUM(I326,I335,I344,I353,I362)","v":0}]
[]
[{"$f":"MAX(A$2:OFFSET($A369,-One,0))+Sbsxn","v":1703.04},"Wholesale volatility - small business"]
[]
[null,{"$f":"Gen_A!$B$89","v":"Ausnet"},{"$f":"Gen_A!$A$89","v":1}]
[null,null,"$/MWh",null,null,null,null,null,null,null,{"$f":"IFERROR((Inputs_A_F!K372-Inputs_A_F!J372)/Inputs_A_F!J372,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!L372-Inputs_A_F!K372)/Inputs_A_F!K372,Zero)","v":-1},{"$f":"IFERROR((Inputs_A_F!M372-Inputs_A_F!L372)/Inputs_A_F!L372,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!N372-Inputs_A_F!M372)/Inputs_A_F!M372,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!O372-Inputs_A_F!N372)/Inputs_A_F!N372,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!P372-Inputs_A_F!O372)/Inputs_A_F!O372,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!Q372-Inputs_A_F!P372)/Inputs_A_F!P372,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!R372-Inputs_A_F!Q372)/Inputs_A_F!Q372,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!S372-Inputs_A_F!R372)/Inputs_A_F!R372,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!T372-Inputs_A_F!S372)/Inputs_A_F!S372,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!U372-Inputs_A_F!T372)/Inputs_A_F!T372,Zero)","v":0}]
[]
[null,null,"Difference Check",null,null,null,null,null,{"$f":"SUMIFS(K374:U374,$K$4:$U$4,\"<=\"&$D$17)","v":0},null,{"$f":"IF(ABS(K372)>InputTol,One,Zero)","v":0},1,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[]
[null,null,{"$f":"Gen_A!$A$90","v":2}]
[null,{"$f":"Gen_A!$B$90","v":"Citipower"},"$/MWh",null,null,null,null,null,null,null,{"$f":"IFERROR((Inputs_A_F!K381-Inputs_A_F!J381)/Inputs_A_F!J381,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!L381-Inputs_A_F!K381)/Inputs_A_F!K381,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!M381-Inputs_A_F!L381)/Inputs_A_F!L381,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!N381-Inputs_A_F!M381)/Inputs_A_F!M381,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!O381-Inputs_A_F!N381)/Inputs_A_F!N381,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!P381-Inputs_A_F!O381)/Inputs_A_F!O381,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!Q381-Inputs_A_F!P381)/Inputs_A_F!P381,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!R381-Inputs_A_F!Q381)/Inputs_A_F!Q381,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!S381-Inputs_A_F!R381)/Inputs_A_F!R381,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!T381-Inputs_A_F!S381)/Inputs_A_F!S381,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!U381-Inputs_A_F!T381)/Inputs_A_F!T381,Zero)","v":0}]
[]
[null,null,"Difference Check",null,null,null,null,null,{"$f":"SUMIFS(K383:U383,$K$4:$U$4,\"<=\"&$D$17)","v":0},null,{"$f":"IF(ABS(K381)>InputTol,One,Zero)","v":0},0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[]
[null,null,{"$f":"Gen_A!$A$91","v":3}]
[null,{"$f":"Gen_A!$B$91","v":"Jemena"},"$/MWh",null,null,null,null,null,null,null,{"$f":"IFERROR((Inputs_A_F!K390-Inputs_A_F!J390)/Inputs_A_F!J390,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!L390-Inputs_A_F!K390)/Inputs_A_F!K390,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!M390-Inputs_A_F!L390)/Inputs_A_F!L390,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!N390-Inputs_A_F!M390)/Inputs_A_F!M390,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!O390-Inputs_A_F!N390)/Inputs_A_F!N390,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!P390-Inputs_A_F!O390)/Inputs_A_F!O390,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!Q390-Inputs_A_F!P390)/Inputs_A_F!P390,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!R390-Inputs_A_F!Q390)/Inputs_A_F!Q390,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!S390-Inputs_A_F!R390)/Inputs_A_F!R390,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!T390-Inputs_A_F!S390)/Inputs_A_F!S390,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!U390-Inputs_A_F!T390)/Inputs_A_F!T390,Zero)","v":0}]
[]
[null,null,"Difference Check",null,null,null,null,null,{"$f":"SUMIFS(K392:U392,$K$4:$U$4,\"<=\"&$D$17)","v":0},null,{"$f":"IF(ABS(K390)>InputTol,One,Zero)","v":0},0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[]
[null,null,{"$f":"Gen_A!$A$92","v":4}]
[null,{"$f":"Gen_A!$B$92","v":"Powercor"},"$/MWh",null,null,null,null,null,null,null,{"$f":"IFERROR((Inputs_A_F!K399-Inputs_A_F!J399)/Inputs_A_F!J399,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!L399-Inputs_A_F!K399)/Inputs_A_F!K399,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!M399-Inputs_A_F!L399)/Inputs_A_F!L399,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!N399-Inputs_A_F!M399)/Inputs_A_F!M399,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!O399-Inputs_A_F!N399)/Inputs_A_F!N399,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!P399-Inputs_A_F!O399)/Inputs_A_F!O399,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!Q399-Inputs_A_F!P399)/Inputs_A_F!P399,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!R399-Inputs_A_F!Q399)/Inputs_A_F!Q399,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!S399-Inputs_A_F!R399)/Inputs_A_F!R399,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!T399-Inputs_A_F!S399)/Inputs_A_F!S399,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!U399-Inputs_A_F!T399)/Inputs_A_F!T399,Zero)","v":0}]
[]
[null,null,"Difference Check",null,null,null,null,null,{"$f":"SUMIFS(K401:U401,$K$4:$U$4,\"<=\"&$D$17)","v":0},null,{"$f":"IF(ABS(K399)>InputTol,One,Zero)","v":0},0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[]
[null,null,{"$f":"Gen_A!$A$93","v":5}]
[null,{"$f":"Gen_A!$B$93","v":"United Energy"},"$/MWh",null,null,null,null,null,null,null,{"$f":"IFERROR((Inputs_A_F!K408-Inputs_A_F!J408)/Inputs_A_F!J408,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!L408-Inputs_A_F!K408)/Inputs_A_F!K408,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!M408-Inputs_A_F!L408)/Inputs_A_F!L408,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!N408-Inputs_A_F!M408)/Inputs_A_F!M408,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!O408-Inputs_A_F!N408)/Inputs_A_F!N408,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!P408-Inputs_A_F!O408)/Inputs_A_F!O408,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!Q408-Inputs_A_F!P408)/Inputs_A_F!P408,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!R408-Inputs_A_F!Q408)/Inputs_A_F!Q408,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!S408-Inputs_A_F!R408)/Inputs_A_F!R408,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!T408-Inputs_A_F!S408)/Inputs_A_F!S408,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!U408-Inputs_A_F!T408)/Inputs_A_F!T408,Zero)","v":0}]
[]
[null,null,"Difference Check",null,null,null,null,null,{"$f":"SUMIFS(K410:U410,$K$4:$U$4,\"<=\"&$D$17)","v":0},null,{"$f":"IF(ABS(K408)>InputTol,One,Zero)","v":0},0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[null,null,null,null,null,null,null,null,{"$f":"SUM(I374,I383,I392,I401,I410)","v":0}]
[null,{"$f":"\"Check: \"&B369","v":"Check: Wholesale volatility - small business"}]
[]
[null,"Check: Wholesale (small business) year on year change within tolerance",null,null,null,null,null,null,{"$f":"SUM(I367,I414)","v":0}]
[]
[]
[{"$f":"MAX(A$2:OFFSET($A420,-One,0))+Sbsxn","v":1703.05},"Environmental programs price"]
[]
[null,"Victorian energy upgrades (VEU)"]
[null,null,"$/certificate",null,null,null,null,null,null,null,{"$f":"IFERROR((Inputs_A_F!K423-Inputs_A_F!J423)/Inputs_A_F!J423,Zero)","v":-3.5283806243654396E-2},{"$f":"IFERROR((Inputs_A_F!L423-Inputs_A_F!K423)/Inputs_A_F!K423,Zero)","v":-1},{"$f":"IFERROR((Inputs_A_F!M423-Inputs_A_F!L423)/Inputs_A_F!L423,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!N423-Inputs_A_F!M423)/Inputs_A_F!M423,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!O423-Inputs_A_F!N423)/Inputs_A_F!N423,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!P423-Inputs_A_F!O423)/Inputs_A_F!O423,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!Q423-Inputs_A_F!P423)/Inputs_A_F!P423,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!R423-Inputs_A_F!Q423)/Inputs_A_F!Q423,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!S423-Inputs_A_F!R423)/Inputs_A_F!R423,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!T423-Inputs_A_F!S423)/Inputs_A_F!S423,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!U423-Inputs_A_F!T423)/Inputs_A_F!T423,Zero)","v":0}]
[]
[null,null,"Difference Check",null,null,null,null,null,{"$f":"SUMIFS(K425:U425,$K$4:$U$4,\"<=\"&$D$17)","v":0},null,{"$f":"IF(ABS(K423)>InputTol,One,Zero)","v":0},1,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[]
[]
[null,"Large-scale renewable energy target (LRET)"]
[null,null,"$/certificate",null,null,null,null,null,null,null,{"$f":"IFERROR((Inputs_A_F!K433-Inputs_A_F!J433)/Inputs_A_F!J433,Zero)","v":-0.29329198629019104},{"$f":"IFERROR((Inputs_A_F!L433-Inputs_A_F!K433)/Inputs_A_F!K433,Zero)","v":-1},{"$f":"IFERROR((Inputs_A_F!M433-Inputs_A_F!L433)/Inputs_A_F!L433,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!N433-Inputs_A_F!M433)/Inputs_A_F!M433,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!O433-Inputs_A_F!N433)/Inputs_A_F!N433,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!P433-Inputs_A_F!O433)/Inputs_A_F!O433,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!Q433-Inputs_A_F!P433)/Inputs_A_F!P433,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!R433-Inputs_A_F!Q433)/Inputs_A_F!Q433,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!S433-Inputs_A_F!R433)/Inputs_A_F!R433,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!T433-Inputs_A_F!S433)/Inputs_A_F!S433,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!U433-Inputs_A_F!T433)/Inputs_A_F!T433,Zero)","v":0}]
[]
[null,null,"Difference Check",null,null,null,null,null,{"$f":"SUMIFS(K435:U435,$K$4:$U$4,\"<=\"&$D$17)","v":0},null,{"$f":"IF(ABS(K433)>InputTol,One,Zero)","v":0},1,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[]
[null,"Small-scale renewable energy scheme (SRES)"]
[null,null,"$/certificate",null,null,null,null,null,null,null,{"$f":"IFERROR((Inputs_A_F!K442-Inputs_A_F!J442)/Inputs_A_F!J442,Zero)","v":-1.2345679012345678E-2},{"$f":"IFERROR((Inputs_A_F!L442-Inputs_A_F!K442)/Inputs_A_F!K442,Zero)","v":-1},{"$f":"IFERROR((Inputs_A_F!M442-Inputs_A_F!L442)/Inputs_A_F!L442,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!N442-Inputs_A_F!M442)/Inputs_A_F!M442,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!O442-Inputs_A_F!N442)/Inputs_A_F!N442,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!P442-Inputs_A_F!O442)/Inputs_A_F!O442,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!Q442-Inputs_A_F!P442)/Inputs_A_F!P442,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!R442-Inputs_A_F!Q442)/Inputs_A_F!Q442,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!S442-Inputs_A_F!R442)/Inputs_A_F!R442,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!T442-Inputs_A_F!S442)/Inputs_A_F!S442,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!U442-Inputs_A_F!T442)/Inputs_A_F!T442,Zero)","v":0}]
[]
[null,null,"Difference Check",null,null,null,null,null,{"$f":"SUMIFS(K444:U444,$K$4:$U$4,\"<=\"&$D$17)","v":0},null,{"$f":"IF(ABS(K442)>InputTol,One,Zero)","v":0},1,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[null,{"$f":"\"Check: \"&B420","v":"Check: Environmental programs price"},null,null,null,null,null,null,{"$f":"SUM(I425,I435,I444)","v":0}]
[]
[{"$f":"MAX(A$2:OFFSET($A450,-One,0))+Sbsxn","v":1703.06},"Environmental programs liability"]
[]
[null,{"$f":"B422","v":"Victorian energy upgrades (VEU)"}]
[]
[null,null,"$/certificate",null,null,null,null,null,null,null,{"$f":"IFERROR((Inputs_A_F!K454-Inputs_A_F!J454)/Inputs_A_F!J454,Zero)","v":4.2157356917014157E-3},{"$f":"IFERROR((Inputs_A_F!L454-Inputs_A_F!K454)/Inputs_A_F!K454,Zero)","v":-1},{"$f":"IFERROR((Inputs_A_F!M454-Inputs_A_F!L454)/Inputs_A_F!L454,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!N454-Inputs_A_F!M454)/Inputs_A_F!M454,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!O454-Inputs_A_F!N454)/Inputs_A_F!N454,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!P454-Inputs_A_F!O454)/Inputs_A_F!O454,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!Q454-Inputs_A_F!P454)/Inputs_A_F!P454,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!R454-Inputs_A_F!Q454)/Inputs_A_F!Q454,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!S454-Inputs_A_F!R454)/Inputs_A_F!R454,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!T454-Inputs_A_F!S454)/Inputs_A_F!S454,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!U454-Inputs_A_F!T454)/Inputs_A_F!T454,Zero)","v":0}]
[]
[null,null,"Difference Check",null,null,null,null,null,{"$f":"SUMIFS(K456:U456,$K$4:$U$4,\"<=\"&$D$17)","v":0},null,{"$f":"IF(ABS(K454)>InputTol,One,Zero)","v":0},1,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[]
[null,{"$f":"B432","v":"Large-scale renewable energy target (LRET)"}]
[]
[null,null,"$/certificate",null,null,null,null,null,null,null,{"$f":"IFERROR((Inputs_A_F!K464-Inputs_A_F!J464)/Inputs_A_F!J464,Zero)","v":4.2157356917014157E-3},{"$f":"IFERROR((Inputs_A_F!L464-Inputs_A_F!K464)/Inputs_A_F!K464,Zero)","v":-1},{"$f":"IFERROR((Inputs_A_F!M464-Inputs_A_F!L464)/Inputs_A_F!L464,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!N464-Inputs_A_F!M464)/Inputs_A_F!M464,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!O464-Inputs_A_F!N464)/Inputs_A_F!N464,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!P464-Inputs_A_F!O464)/Inputs_A_F!O464,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!Q464-Inputs_A_F!P464)/Inputs_A_F!P464,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!R464-Inputs_A_F!Q464)/Inputs_A_F!Q464,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!S464-Inputs_A_F!R464)/Inputs_A_F!R464,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!T464-Inputs_A_F!S464)/Inputs_A_F!S464,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!U464-Inputs_A_F!T464)/Inputs_A_F!T464,Zero)","v":0}]
[]
[null,null,"Difference Check",null,null,null,null,null,{"$f":"SUMIFS(K466:U466,$K$4:$U$4,\"<=\"&$D$17)","v":0},null,{"$f":"IF(ABS(K464)>InputTol,One,Zero)","v":0},1,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[null,{"$f":"B441","v":"Small-scale renewable energy scheme (SRES)"}]
[]
[null,null,"$/certificate",null,null,null,null,null,null,null,{"$f":"IFERROR((Inputs_A_F!K473-Inputs_A_F!J473)/Inputs_A_F!J473,Zero)","v":4.2157356917014157E-3},{"$f":"IFERROR((Inputs_A_F!L473-Inputs_A_F!K473)/Inputs_A_F!K473,Zero)","v":-1},{"$f":"IFERROR((Inputs_A_F!M473-Inputs_A_F!L473)/Inputs_A_F!L473,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!N473-Inputs_A_F!M473)/Inputs_A_F!M473,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!O473-Inputs_A_F!N473)/Inputs_A_F!N473,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!P473-Inputs_A_F!O473)/Inputs_A_F!O473,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!Q473-Inputs_A_F!P473)/Inputs_A_F!P473,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!R473-Inputs_A_F!Q473)/Inputs_A_F!Q473,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!S473-Inputs_A_F!R473)/Inputs_A_F!R473,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!T473-Inputs_A_F!S473)/Inputs_A_F!S473,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!U473-Inputs_A_F!T473)/Inputs_A_F!T473,Zero)","v":0}]
[]
[null,null,"Difference Check",null,null,null,null,null,{"$f":"SUMIFS(K475:U475,$K$4:$U$4,\"<=\"&$D$17)","v":0},null,{"$f":"IF(ABS(K473)>InputTol,One,Zero)","v":0},1,0,0,0,0,0,0,0,0,0]
[]
[]
[null,{"$f":"\"Check: \"&B450","v":"Check: Environmental programs liability"},null,null,null,null,null,null,{"$f":"SUM(I456,I466,I475)","v":0}]
[]
[null,"Check: Environmental programs year on year change within tolerance",null,null,null,null,null,null,{"$f":"SUM(I448,I478)","v":0}]
[]
[]
[{"$f":"MAX(A$2:OFFSET($A483,-One,0))+Sbsxn","v":1703.07},"Ancillary"]
[]
[null,"General NEM fees"]
[null,null,"$/MWh",null,null,null,null,null,null,null,{"$f":"IFERROR((Inputs_A_F!K486-Inputs_A_F!J486)/Inputs_A_F!J486,Zero)","v":6.0000000000000053E-2},{"$f":"IFERROR((Inputs_A_F!L486-Inputs_A_F!K486)/Inputs_A_F!K486,Zero)","v":-1},{"$f":"IFERROR((Inputs_A_F!M486-Inputs_A_F!L486)/Inputs_A_F!L486,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!N486-Inputs_A_F!M486)/Inputs_A_F!M486,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!O486-Inputs_A_F!N486)/Inputs_A_F!N486,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!P486-Inputs_A_F!O486)/Inputs_A_F!O486,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!Q486-Inputs_A_F!P486)/Inputs_A_F!P486,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!R486-Inputs_A_F!Q486)/Inputs_A_F!Q486,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!S486-Inputs_A_F!R486)/Inputs_A_F!R486,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!T486-Inputs_A_F!S486)/Inputs_A_F!S486,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!U486-Inputs_A_F!T486)/Inputs_A_F!T486,Zero)","v":0}]
[]
[null,null,"Difference Check",null,null,null,null,null,{"$f":"SUMIFS(K488:U488,$K$4:$U$4,\"<=\"&$D$17)","v":0},null,{"$f":"IF(ABS(K486)>InputTol,One,Zero)","v":0},1,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[]
[null,"Full retail competition (FRC) operations"]
[null,null,"$/MWh",null,null,null,null,null,null,null,{"$f":"IFERROR((Inputs_A_F!K495-Inputs_A_F!J495)/Inputs_A_F!J495,Zero)","v":6.2456250000000532E-3},{"$f":"IFERROR((Inputs_A_F!L495-Inputs_A_F!K495)/Inputs_A_F!K495,Zero)","v":-1},{"$f":"IFERROR((Inputs_A_F!M495-Inputs_A_F!L495)/Inputs_A_F!L495,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!N495-Inputs_A_F!M495)/Inputs_A_F!M495,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!O495-Inputs_A_F!N495)/Inputs_A_F!N495,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!P495-Inputs_A_F!O495)/Inputs_A_F!O495,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!Q495-Inputs_A_F!P495)/Inputs_A_F!P495,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!R495-Inputs_A_F!Q495)/Inputs_A_F!Q495,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!S495-Inputs_A_F!R495)/Inputs_A_F!R495,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!T495-Inputs_A_F!S495)/Inputs_A_F!S495,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!U495-Inputs_A_F!T495)/Inputs_A_F!T495,Zero)","v":0}]
[]
[null,null,"Difference Check",null,null,null,null,null,{"$f":"SUMIFS(K497:U497,$K$4:$U$4,\"<=\"&$D$17)","v":0},null,{"$f":"IF(ABS(K495)>InputTol,One,Zero)","v":0},1,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[]
[null,"National transmission planner"]
[null,null,"$/MWh",null,null,null,null,null,null,null,{"$f":"IFERROR((Inputs_A_F!K504-Inputs_A_F!J504)/Inputs_A_F!J504,Zero)","v":0.39728217426059143},{"$f":"IFERROR((Inputs_A_F!L504-Inputs_A_F!K504)/Inputs_A_F!K504,Zero)","v":-1},{"$f":"IFERROR((Inputs_A_F!M504-Inputs_A_F!L504)/Inputs_A_F!L504,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!N504-Inputs_A_F!M504)/Inputs_A_F!M504,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!O504-Inputs_A_F!N504)/Inputs_A_F!N504,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!P504-Inputs_A_F!O504)/Inputs_A_F!O504,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!Q504-Inputs_A_F!P504)/Inputs_A_F!P504,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!R504-Inputs_A_F!Q504)/Inputs_A_F!Q504,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!S504-Inputs_A_F!R504)/Inputs_A_F!R504,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!T504-Inputs_A_F!S504)/Inputs_A_F!S504,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!U504-Inputs_A_F!T504)/Inputs_A_F!T504,Zero)","v":0}]
[]
[null,null,"Difference Check",null,null,null,null,null,{"$f":"SUMIFS(K506:U506,$K$4:$U$4,\"<=\"&$D$17)","v":0},null,{"$f":"IF(ABS(K504)>InputTol,One,Zero)","v":0},1,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[]
[null,"Ancillary services"]
[null,null,"$/MWh",null,null,null,null,null,null,null,{"$f":"IFERROR((Inputs_A_F!K513-Inputs_A_F!J513)/Inputs_A_F!J513,Zero)","v":7.5304889528734584E-2},{"$f":"IFERROR((Inputs_A_F!L513-Inputs_A_F!K513)/Inputs_A_F!K513,Zero)","v":-1},{"$f":"IFERROR((Inputs_A_F!M513-Inputs_A_F!L513)/Inputs_A_F!L513,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!N513-Inputs_A_F!M513)/Inputs_A_F!M513,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!O513-Inputs_A_F!N513)/Inputs_A_F!N513,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!P513-Inputs_A_F!O513)/Inputs_A_F!O513,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!Q513-Inputs_A_F!P513)/Inputs_A_F!P513,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!R513-Inputs_A_F!Q513)/Inputs_A_F!Q513,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!S513-Inputs_A_F!R513)/Inputs_A_F!R513,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!T513-Inputs_A_F!S513)/Inputs_A_F!S513,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!U513-Inputs_A_F!T513)/Inputs_A_F!T513,Zero)","v":0}]
[]
[null,null,"Difference Check",null,null,null,null,null,{"$f":"SUMIFS(K515:U515,$K$4:$U$4,\"<=\"&$D$17)","v":0},null,{"$f":"IF(ABS(K513)>InputTol,One,Zero)","v":0},1,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[null,{"$f":"\"Check: \"&B483&\" year on year change within tolerance\"","v":"Check: Ancillary year on year change within tolerance"},null,null,null,null,null,null,{"$f":"SUM(I488,I497,I506,I515)","v":0}]
[]
[]
[]
[]
[{"$f":"MAX(A$2:OFFSET($A524,-One,0))+Sbsxn","v":1703.08},"Network usage charge - residential"]
[]
[null,{"$f":"Gen_A!$B$89","v":"Ausnet"},{"$f":"Gen_A!$A$89","v":1}]
[null,"Single Rate","c/kWh",null,null,null,null,null,null,null,{"$f":"IFERROR((Inputs_A_F!K527-Inputs_A_F!J527)/Inputs_A_F!J527,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!L527-Inputs_A_F!K527)/Inputs_A_F!K527,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!M527-Inputs_A_F!L527)/Inputs_A_F!L527,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!N527-Inputs_A_F!M527)/Inputs_A_F!M527,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!O527-Inputs_A_F!N527)/Inputs_A_F!N527,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!P527-Inputs_A_F!O527)/Inputs_A_F!O527,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!Q527-Inputs_A_F!P527)/Inputs_A_F!P527,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!R527-Inputs_A_F!Q527)/Inputs_A_F!Q527,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!S527-Inputs_A_F!R527)/Inputs_A_F!R527,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!T527-Inputs_A_F!S527)/Inputs_A_F!S527,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!U527-Inputs_A_F!T527)/Inputs_A_F!T527,Zero)","v":0}]
[]
[null,null,"Difference Check",null,null,null,null,null,{"$f":"SUMIFS(K529:U529,$K$4:$U$4,\"<=\"&$D$17)","v":0},null,{"$f":"IF(ABS(K527)>InputTol,One,Zero)","v":0},0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[]
[null,"Block 1","c/kWh",null,null,null,null,null,null,null,{"$f":"IFERROR((Inputs_A_F!K535-Inputs_A_F!J535)/Inputs_A_F!J535,Zero)","v":0.12963828116457757},{"$f":"IFERROR((Inputs_A_F!L535-Inputs_A_F!K535)/Inputs_A_F!K535,Zero)","v":-1},{"$f":"IFERROR((Inputs_A_F!M535-Inputs_A_F!L535)/Inputs_A_F!L535,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!N535-Inputs_A_F!M535)/Inputs_A_F!M535,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!O535-Inputs_A_F!N535)/Inputs_A_F!N535,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!P535-Inputs_A_F!O535)/Inputs_A_F!O535,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!Q535-Inputs_A_F!P535)/Inputs_A_F!P535,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!R535-Inputs_A_F!Q535)/Inputs_A_F!Q535,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!S535-Inputs_A_F!R535)/Inputs_A_F!R535,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!T535-Inputs_A_F!S535)/Inputs_A_F!S535,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!U535-Inputs_A_F!T535)/Inputs_A_F!T535,Zero)","v":0}]
[]
[null,null,"Difference Check",null,null,null,null,null,{"$f":"SUMIFS(K537:U537,$K$4:$U$4,\"<=\"&$D$17)","v":0},null,{"$f":"IF(ABS(K535)>InputTol,One,Zero)","v":0},1,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[]
[null,"Balance","c/kWh",null,null,null,null,null,null,null,{"$f":"IFERROR((Inputs_A_F!K543-Inputs_A_F!J543)/Inputs_A_F!J543,Zero)","v":1.7609812493778903E-3},{"$f":"IFERROR((Inputs_A_F!L543-Inputs_A_F!K543)/Inputs_A_F!K543,Zero)","v":-1},{"$f":"IFERROR((Inputs_A_F!M543-Inputs_A_F!L543)/Inputs_A_F!L543,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!N543-Inputs_A_F!M543)/Inputs_A_F!M543,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!O543-Inputs_A_F!N543)/Inputs_A_F!N543,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!P543-Inputs_A_F!O543)/Inputs_A_F!O543,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!Q543-Inputs_A_F!P543)/Inputs_A_F!P543,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!R543-Inputs_A_F!Q543)/Inputs_A_F!Q543,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!S543-Inputs_A_F!R543)/Inputs_A_F!R543,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!T543-Inputs_A_F!S543)/Inputs_A_F!S543,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!U543-Inputs_A_F!T543)/Inputs_A_F!T543,Zero)","v":0}]
[]
[null,null,"Difference Check",null,null,null,null,null,{"$f":"SUMIFS(K545:U545,$K$4:$U$4,\"<=\"&$D$17)","v":0},null,{"$f":"IF(ABS(K543)>InputTol,One,Zero)","v":0},1,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[]
[null,{"$f":"Gen_A!$B$90","v":"Citipower"},{"$f":"Gen_A!$A$90","v":2}]
[null,"Single Rate","c/kWh",null,null,null,null,null,null,null,{"$f":"IFERROR((Inputs_A_F!K552-Inputs_A_F!J552)/Inputs_A_F!J552,Zero)","v":7.1320182094081905E-2},{"$f":"IFERROR((Inputs_A_F!L552-Inputs_A_F!K552)/Inputs_A_F!K552,Zero)","v":-1},{"$f":"IFERROR((Inputs_A_F!M552-Inputs_A_F!L552)/Inputs_A_F!L552,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!N552-Inputs_A_F!M552)/Inputs_A_F!M552,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!O552-Inputs_A_F!N552)/Inputs_A_F!N552,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!P552-Inputs_A_F!O552)/Inputs_A_F!O552,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!Q552-Inputs_A_F!P552)/Inputs_A_F!P552,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!R552-Inputs_A_F!Q552)/Inputs_A_F!Q552,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!S552-Inputs_A_F!R552)/Inputs_A_F!R552,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!T552-Inputs_A_F!S552)/Inputs_A_F!S552,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!U552-Inputs_A_F!T552)/Inputs_A_F!T552,Zero)","v":0}]
[]
[null,null,"Difference Check",null,null,null,null,null,{"$f":"SUMIFS(K554:U554,$K$4:$U$4,\"<=\"&$D$17)","v":0},null,{"$f":"IF(ABS(K552)>InputTol,One,Zero)","v":0},1,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[]
[null,"Block 1","c/kWh",null,null,null,null,null,null,null,{"$f":"IFERROR((Inputs_A_F!K560-Inputs_A_F!J560)/Inputs_A_F!J560,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!L560-Inputs_A_F!K560)/Inputs_A_F!K560,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!M560-Inputs_A_F!L560)/Inputs_A_F!L560,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!N560-Inputs_A_F!M560)/Inputs_A_F!M560,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!O560-Inputs_A_F!N560)/Inputs_A_F!N560,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!P560-Inputs_A_F!O560)/Inputs_A_F!O560,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!Q560-Inputs_A_F!P560)/Inputs_A_F!P560,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!R560-Inputs_A_F!Q560)/Inputs_A_F!Q560,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!S560-Inputs_A_F!R560)/Inputs_A_F!R560,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!T560-Inputs_A_F!S560)/Inputs_A_F!S560,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!U560-Inputs_A_F!T560)/Inputs_A_F!T560,Zero)","v":0}]
[]
[null,null,"Difference Check",null,null,null,null,null,{"$f":"SUMIFS(K562:U562,$K$4:$U$4,\"<=\"&$D$17)","v":0},null,{"$f":"IF(ABS(K560)>InputTol,One,Zero)","v":0},0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[]
[null,"Balance","c/kWh",null,null,null,null,null,null,null,{"$f":"IFERROR((Inputs_A_F!K568-Inputs_A_F!J568)/Inputs_A_F!J568,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!L568-Inputs_A_F!K568)/Inputs_A_F!K568,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!M568-Inputs_A_F!L568)/Inputs_A_F!L568,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!N568-Inputs_A_F!M568)/Inputs_A_F!M568,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!O568-Inputs_A_F!N568)/Inputs_A_F!N568,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!P568-Inputs_A_F!O568)/Inputs_A_F!O568,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!Q568-Inputs_A_F!P568)/Inputs_A_F!P568,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!R568-Inputs_A_F!Q568)/Inputs_A_F!Q568,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!S568-Inputs_A_F!R568)/Inputs_A_F!R568,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!T568-Inputs_A_F!S568)/Inputs_A_F!S568,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!U568-Inputs_A_F!T568)/Inputs_A_F!T568,Zero)","v":0}]
[]
[null,null,"Difference Check",null,null,null,null,null,{"$f":"SUMIFS(K570:U570,$K$4:$U$4,\"<=\"&$D$17)","v":0},null,{"$f":"IF(ABS(K568)>InputTol,One,Zero)","v":0},0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[]
[null,{"$f":"Gen_A!$B$91","v":"Jemena"},{"$f":"Gen_A!$A$91","v":3}]
[null,"Single Rate","c/kWh",null,null,null,null,null,null,null,{"$f":"IFERROR((Inputs_A_F!K577-Inputs_A_F!J577)/Inputs_A_F!J577,Zero)","v":7.6537013801756634E-2},{"$f":"IFERROR((Inputs_A_F!L577-Inputs_A_F!K577)/Inputs_A_F!K577,Zero)","v":-1},{"$f":"IFERROR((Inputs_A_F!M577-Inputs_A_F!L577)/Inputs_A_F!L577,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!N577-Inputs_A_F!M577)/Inputs_A_F!M577,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!O577-Inputs_A_F!N577)/Inputs_A_F!N577,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!P577-Inputs_A_F!O577)/Inputs_A_F!O577,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!Q577-Inputs_A_F!P577)/Inputs_A_F!P577,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!R577-Inputs_A_F!Q577)/Inputs_A_F!Q577,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!S577-Inputs_A_F!R577)/Inputs_A_F!R577,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!T577-Inputs_A_F!S577)/Inputs_A_F!S577,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!U577-Inputs_A_F!T577)/Inputs_A_F!T577,Zero)","v":0}]
[]
[null,null,"Difference Check",null,null,null,null,null,{"$f":"SUMIFS(K579:U579,$K$4:$U$4,\"<=\"&$D$17)","v":0},null,{"$f":"IF(ABS(K577)>InputTol,One,Zero)","v":0},1,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[]
[null,"Block 1","c/kWh",null,null,null,null,null,null,null,{"$f":"IFERROR((Inputs_A_F!K585-Inputs_A_F!J585)/Inputs_A_F!J585,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!L585-Inputs_A_F!K585)/Inputs_A_F!K585,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!M585-Inputs_A_F!L585)/Inputs_A_F!L585,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!N585-Inputs_A_F!M585)/Inputs_A_F!M585,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!O585-Inputs_A_F!N585)/Inputs_A_F!N585,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!P585-Inputs_A_F!O585)/Inputs_A_F!O585,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!Q585-Inputs_A_F!P585)/Inputs_A_F!P585,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!R585-Inputs_A_F!Q585)/Inputs_A_F!Q585,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!S585-Inputs_A_F!R585)/Inputs_A_F!R585,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!T585-Inputs_A_F!S585)/Inputs_A_F!S585,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!U585-Inputs_A_F!T585)/Inputs_A_F!T585,Zero)","v":0}]
[]
[null,null,"Difference Check",null,null,null,null,null,{"$f":"SUMIFS(K587:U587,$K$4:$U$4,\"<=\"&$D$17)","v":0},null,{"$f":"IF(ABS(K585)>InputTol,One,Zero)","v":0},0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[]
[null,"Balance","c/kWh",null,null,null,null,null,null,null,{"$f":"IFERROR((Inputs_A_F!K593-Inputs_A_F!J593)/Inputs_A_F!J593,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!L593-Inputs_A_F!K593)/Inputs_A_F!K593,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!M593-Inputs_A_F!L593)/Inputs_A_F!L593,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!N593-Inputs_A_F!M593)/Inputs_A_F!M593,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!O593-Inputs_A_F!N593)/Inputs_A_F!N593,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!P593-Inputs_A_F!O593)/Inputs_A_F!O593,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!Q593-Inputs_A_F!P593)/Inputs_A_F!P593,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!R593-Inputs_A_F!Q593)/Inputs_A_F!Q593,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!S593-Inputs_A_F!R593)/Inputs_A_F!R593,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!T593-Inputs_A_F!S593)/Inputs_A_F!S593,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!U593-Inputs_A_F!T593)/Inputs_A_F!T593,Zero)","v":0}]
[]
[null,null,"Difference Check",null,null,null,null,null,{"$f":"SUMIFS(K595:U595,$K$4:$U$4,\"<=\"&$D$17)","v":0},null,{"$f":"IF(ABS(K593)>InputTol,One,Zero)","v":0},0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[]
[null,{"$f":"Gen_A!$B$92","v":"Powercor"},{"$f":"Gen_A!$A$92","v":4}]
[null,"Single Rate","c/kWh",null,null,null,null,null,null,null,{"$f":"IFERROR((Inputs_A_F!K602-Inputs_A_F!J602)/Inputs_A_F!J602,Zero)","v":0.10526315789473693},{"$f":"IFERROR((Inputs_A_F!L602-Inputs_A_F!K602)/Inputs_A_F!K602,Zero)","v":-1},{"$f":"IFERROR((Inputs_A_F!M602-Inputs_A_F!L602)/Inputs_A_F!L602,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!N602-Inputs_A_F!M602)/Inputs_A_F!M602,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!O602-Inputs_A_F!N602)/Inputs_A_F!N602,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!P602-Inputs_A_F!O602)/Inputs_A_F!O602,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!Q602-Inputs_A_F!P602)/Inputs_A_F!P602,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!R602-Inputs_A_F!Q602)/Inputs_A_F!Q602,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!S602-Inputs_A_F!R602)/Inputs_A_F!R602,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!T602-Inputs_A_F!S602)/Inputs_A_F!S602,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!U602-Inputs_A_F!T602)/Inputs_A_F!T602,Zero)","v":0}]
[]
[null,null,"Difference Check",null,null,null,null,null,{"$f":"SUMIFS(K604:U604,$K$4:$U$4,\"<=\"&$D$17)","v":0},null,{"$f":"IF(ABS(K602)>InputTol,One,Zero)","v":0},1,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[]
[null,"Block 1","c/kWh",null,null,null,null,null,null,null,{"$f":"IFERROR((Inputs_A_F!K610-Inputs_A_F!J610)/Inputs_A_F!J610,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!L610-Inputs_A_F!K610)/Inputs_A_F!K610,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!M610-Inputs_A_F!L610)/Inputs_A_F!L610,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!N610-Inputs_A_F!M610)/Inputs_A_F!M610,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!O610-Inputs_A_F!N610)/Inputs_A_F!N610,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!P610-Inputs_A_F!O610)/Inputs_A_F!O610,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!Q610-Inputs_A_F!P610)/Inputs_A_F!P610,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!R610-Inputs_A_F!Q610)/Inputs_A_F!Q610,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!S610-Inputs_A_F!R610)/Inputs_A_F!R610,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!T610-Inputs_A_F!S610)/Inputs_A_F!S610,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!U610-Inputs_A_F!T610)/Inputs_A_F!T610,Zero)","v":0}]
[]
[null,null,"Difference Check",null,null,null,null,null,{"$f":"SUMIFS(K612:U612,$K$4:$U$4,\"<=\"&$D$17)","v":0},null,{"$f":"IF(ABS(K610)>InputTol,One,Zero)","v":0},0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[]
[null,"Balance","c/kWh",null,null,null,null,null,null,null,{"$f":"IFERROR((Inputs_A_F!K618-Inputs_A_F!J618)/Inputs_A_F!J618,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!L618-Inputs_A_F!K618)/Inputs_A_F!K618,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!M618-Inputs_A_F!L618)/Inputs_A_F!L618,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!N618-Inputs_A_F!M618)/Inputs_A_F!M618,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!O618-Inputs_A_F!N618)/Inputs_A_F!N618,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!P618-Inputs_A_F!O618)/Inputs_A_F!O618,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!Q618-Inputs_A_F!P618)/Inputs_A_F!P618,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!R618-Inputs_A_F!Q618)/Inputs_A_F!Q618,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!S618-Inputs_A_F!R618)/Inputs_A_F!R618,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!T618-Inputs_A_F!S618)/Inputs_A_F!S618,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!U618-Inputs_A_F!T618)/Inputs_A_F!T618,Zero)","v":0}]
[]
[null,null,"Difference Check",null,null,null,null,null,{"$f":"SUMIFS(K620:U620,$K$4:$U$4,\"<=\"&$D$17)","v":0},null,{"$f":"IF(ABS(K618)>InputTol,One,Zero)","v":0},0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[]
[null,{"$f":"Gen_A!$B$93","v":"United Energy"},{"$f":"Gen_A!$A$93","v":5}]
[null,"Single Rate","c/kWh",null,null,null,null,null,null,null,{"$f":"IFERROR((Inputs_A_F!K627-Inputs_A_F!J627)/Inputs_A_F!J627,Zero)","v":0.13073476291427613},{"$f":"IFERROR((Inputs_A_F!L627-Inputs_A_F!K627)/Inputs_A_F!K627,Zero)","v":-1},{"$f":"IFERROR((Inputs_A_F!M627-Inputs_A_F!L627)/Inputs_A_F!L627,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!N627-Inputs_A_F!M627)/Inputs_A_F!M627,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!O627-Inputs_A_F!N627)/Inputs_A_F!N627,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!P627-Inputs_A_F!O627)/Inputs_A_F!O627,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!Q627-Inputs_A_F!P627)/Inputs_A_F!P627,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!R627-Inputs_A_F!Q627)/Inputs_A_F!Q627,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!S627-Inputs_A_F!R627)/Inputs_A_F!R627,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!T627-Inputs_A_F!S627)/Inputs_A_F!S627,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!U627-Inputs_A_F!T627)/Inputs_A_F!T627,Zero)","v":0}]
[]
[null,null,"Difference Check",null,null,null,null,null,{"$f":"SUMIFS(K629:U629,$K$4:$U$4,\"<=\"&$D$17)","v":0},null,{"$f":"IF(ABS(K627)>InputTol,One,Zero)","v":0},1,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[]
[null,"Block 1","c/kWh",null,null,null,null,null,null,null,{"$f":"IFERROR((Inputs_A_F!K635-Inputs_A_F!J635)/Inputs_A_F!J635,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!L635-Inputs_A_F!K635)/Inputs_A_F!K635,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!M635-Inputs_A_F!L635)/Inputs_A_F!L635,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!N635-Inputs_A_F!M635)/Inputs_A_F!M635,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!O635-Inputs_A_F!N635)/Inputs_A_F!N635,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!P635-Inputs_A_F!O635)/Inputs_A_F!O635,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!Q635-Inputs_A_F!P635)/Inputs_A_F!P635,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!R635-Inputs_A_F!Q635)/Inputs_A_F!Q635,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!S635-Inputs_A_F!R635)/Inputs_A_F!R635,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!T635-Inputs_A_F!S635)/Inputs_A_F!S635,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!U635-Inputs_A_F!T635)/Inputs_A_F!T635,Zero)","v":0}]
[]
[null,null,"Difference Check",null,null,null,null,null,{"$f":"SUMIFS(K637:U637,$K$4:$U$4,\"<=\"&$D$17)","v":0},null,{"$f":"IF(ABS(K635)>InputTol,One,Zero)","v":0},0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[]
[null,"Balance","c/kWh",null,null,null,null,null,null,null,{"$f":"IFERROR((Inputs_A_F!K643-Inputs_A_F!J643)/Inputs_A_F!J643,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!L643-Inputs_A_F!K643)/Inputs_A_F!K643,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!M643-Inputs_A_F!L643)/Inputs_A_F!L643,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!N643-Inputs_A_F!M643)/Inputs_A_F!M643,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!O643-Inputs_A_F!N643)/Inputs_A_F!N643,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!P643-Inputs_A_F!O643)/Inputs_A_F!O643,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!Q643-Inputs_A_F!P643)/Inputs_A_F!P643,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!R643-Inputs_A_F!Q643)/Inputs_A_F!Q643,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!S643-Inputs_A_F!R643)/Inputs_A_F!R643,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!T643-Inputs_A_F!S643)/Inputs_A_F!S643,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!U643-Inputs_A_F!T643)/Inputs_A_F!T643,Zero)","v":0}]
[]
[null,null,"Difference Check",null,null,null,null,null,{"$f":"SUMIFS(K645:U645,$K$4:$U$4,\"<=\"&$D$17)","v":0},null,{"$f":"IF(ABS(K643)>InputTol,One,Zero)","v":0},0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[null,{"$f":"\"Check: \"&B524&\" year on year change within tolerance\"","v":"Check: Network usage charge - residential year on year change within tolerance"},null,null,null,null,null,null,{"$f":"SUM(I529,I537,I545,I554,I562,I570,I579,I587,I595,I604,I612,I620,I629,I637,I645)","v":0}]
[]
[]
[]
[]
[{"$f":"MAX(A$2:OFFSET($A654,-One,0))+Sbsxn","v":1703.09},"Network usage charge - small business"]
[]
[null,{"$f":"Gen_A!$B$89","v":"Ausnet"},{"$f":"Gen_A!$A$89","v":1}]
[null,"Single Rate","c/kWh",null,null,null,null,null,null,null,{"$f":"IFERROR((Inputs_A_F!K657-Inputs_A_F!J657)/Inputs_A_F!J657,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!L657-Inputs_A_F!K657)/Inputs_A_F!K657,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!M657-Inputs_A_F!L657)/Inputs_A_F!L657,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!N657-Inputs_A_F!M657)/Inputs_A_F!M657,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!O657-Inputs_A_F!N657)/Inputs_A_F!N657,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!P657-Inputs_A_F!O657)/Inputs_A_F!O657,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!Q657-Inputs_A_F!P657)/Inputs_A_F!P657,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!R657-Inputs_A_F!Q657)/Inputs_A_F!Q657,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!S657-Inputs_A_F!R657)/Inputs_A_F!R657,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!T657-Inputs_A_F!S657)/Inputs_A_F!S657,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!U657-Inputs_A_F!T657)/Inputs_A_F!T657,Zero)","v":0}]
[]
[null,null,"Difference Check",null,null,null,null,null,{"$f":"SUMIFS(K659:U659,$K$4:$U$4,\"<=\"&$D$17)","v":0},null,{"$f":"IF(ABS(K657)>InputTol,One,Zero)","v":0},0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[]
[null,"Block 1","c/kWh",null,null,null,null,null,null,null,{"$f":"IFERROR((Inputs_A_F!K665-Inputs_A_F!J665)/Inputs_A_F!J665,Zero)","v":8.3510448612795066E-2},{"$f":"IFERROR((Inputs_A_F!L665-Inputs_A_F!K665)/Inputs_A_F!K665,Zero)","v":-1},{"$f":"IFERROR((Inputs_A_F!M665-Inputs_A_F!L665)/Inputs_A_F!L665,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!N665-Inputs_A_F!M665)/Inputs_A_F!M665,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!O665-Inputs_A_F!N665)/Inputs_A_F!N665,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!P665-Inputs_A_F!O665)/Inputs_A_F!O665,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!Q665-Inputs_A_F!P665)/Inputs_A_F!P665,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!R665-Inputs_A_F!Q665)/Inputs_A_F!Q665,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!S665-Inputs_A_F!R665)/Inputs_A_F!R665,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!T665-Inputs_A_F!S665)/Inputs_A_F!S665,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!U665-Inputs_A_F!T665)/Inputs_A_F!T665,Zero)","v":0}]
[]
[null,null,"Difference Check",null,null,null,null,null,{"$f":"SUMIFS(K667:U667,$K$4:$U$4,\"<=\"&$D$17)","v":0},null,{"$f":"IF(ABS(K665)>InputTol,One,Zero)","v":0},1,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[]
[null,"Balance","c/kWh",null,null,null,null,null,null,null,{"$f":"IFERROR((Inputs_A_F!K673-Inputs_A_F!J673)/Inputs_A_F!J673,Zero)","v":3.5379574125436158E-2},{"$f":"IFERROR((Inputs_A_F!L673-Inputs_A_F!K673)/Inputs_A_F!K673,Zero)","v":-1},{"$f":"IFERROR((Inputs_A_F!M673-Inputs_A_F!L673)/Inputs_A_F!L673,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!N673-Inputs_A_F!M673)/Inputs_A_F!M673,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!O673-Inputs_A_F!N673)/Inputs_A_F!N673,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!P673-Inputs_A_F!O673)/Inputs_A_F!O673,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!Q673-Inputs_A_F!P673)/Inputs_A_F!P673,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!R673-Inputs_A_F!Q673)/Inputs_A_F!Q673,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!S673-Inputs_A_F!R673)/Inputs_A_F!R673,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!T673-Inputs_A_F!S673)/Inputs_A_F!S673,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!U673-Inputs_A_F!T673)/Inputs_A_F!T673,Zero)","v":0}]
[]
[null,null,"Difference Check",null,null,null,null,null,{"$f":"SUMIFS(K675:U675,$K$4:$U$4,\"<=\"&$D$17)","v":0},null,{"$f":"IF(ABS(K673)>InputTol,One,Zero)","v":0},1,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[]
[null,{"$f":"Gen_A!$B$90","v":"Citipower"},{"$f":"Gen_A!$A$90","v":2}]
[null,"Single Rate","c/kWh",null,null,null,null,null,null,null,{"$f":"IFERROR((Inputs_A_F!K682-Inputs_A_F!J682)/Inputs_A_F!J682,Zero)","v":8.0000000000000071E-2},{"$f":"IFERROR((Inputs_A_F!L682-Inputs_A_F!K682)/Inputs_A_F!K682,Zero)","v":-1},{"$f":"IFERROR((Inputs_A_F!M682-Inputs_A_F!L682)/Inputs_A_F!L682,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!N682-Inputs_A_F!M682)/Inputs_A_F!M682,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!O682-Inputs_A_F!N682)/Inputs_A_F!N682,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!P682-Inputs_A_F!O682)/Inputs_A_F!O682,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!Q682-Inputs_A_F!P682)/Inputs_A_F!P682,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!R682-Inputs_A_F!Q682)/Inputs_A_F!Q682,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!S682-Inputs_A_F!R682)/Inputs_A_F!R682,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!T682-Inputs_A_F!S682)/Inputs_A_F!S682,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!U682-Inputs_A_F!T682)/Inputs_A_F!T682,Zero)","v":0}]
[]
[null,null,"Difference Check",null,null,null,null,null,{"$f":"SUMIFS(K684:U684,$K$4:$U$4,\"<=\"&$D$17)","v":0},null,{"$f":"IF(ABS(K682)>InputTol,One,Zero)","v":0},1,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[]
[null,"Block 1","c/kWh",null,null,null,null,null,null,null,{"$f":"IFERROR((Inputs_A_F!K690-Inputs_A_F!J690)/Inputs_A_F!J690,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!L690-Inputs_A_F!K690)/Inputs_A_F!K690,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!M690-Inputs_A_F!L690)/Inputs_A_F!L690,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!N690-Inputs_A_F!M690)/Inputs_A_F!M690,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!O690-Inputs_A_F!N690)/Inputs_A_F!N690,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!P690-Inputs_A_F!O690)/Inputs_A_F!O690,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!Q690-Inputs_A_F!P690)/Inputs_A_F!P690,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!R690-Inputs_A_F!Q690)/Inputs_A_F!Q690,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!S690-Inputs_A_F!R690)/Inputs_A_F!R690,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!T690-Inputs_A_F!S690)/Inputs_A_F!S690,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!U690-Inputs_A_F!T690)/Inputs_A_F!T690,Zero)","v":0}]
[]
[null,null,"Difference Check",null,null,null,null,null,{"$f":"SUMIFS(K692:U692,$K$4:$U$4,\"<=\"&$D$17)","v":0},null,{"$f":"IF(ABS(K690)>InputTol,One,Zero)","v":0},0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[]
[null,"Balance","c/kWh",null,null,null,null,null,null,null,{"$f":"IFERROR((Inputs_A_F!K698-Inputs_A_F!J698)/Inputs_A_F!J698,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!L698-Inputs_A_F!K698)/Inputs_A_F!K698,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!M698-Inputs_A_F!L698)/Inputs_A_F!L698,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!N698-Inputs_A_F!M698)/Inputs_A_F!M698,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!O698-Inputs_A_F!N698)/Inputs_A_F!N698,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!P698-Inputs_A_F!O698)/Inputs_A_F!O698,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!Q698-Inputs_A_F!P698)/Inputs_A_F!P698,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!R698-Inputs_A_F!Q698)/Inputs_A_F!Q698,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!S698-Inputs_A_F!R698)/Inputs_A_F!R698,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!T698-Inputs_A_F!S698)/Inputs_A_F!S698,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!U698-Inputs_A_F!T698)/Inputs_A_F!T698,Zero)","v":0}]
[]
[null,null,"Difference Check",null,null,null,null,null,{"$f":"SUMIFS(K700:U700,$K$4:$U$4,\"<=\"&$D$17)","v":0},null,{"$f":"IF(ABS(K698)>InputTol,One,Zero)","v":0},0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[]
[null,{"$f":"Gen_A!$B$91","v":"Jemena"},{"$f":"Gen_A!$A$91","v":3}]
[null,"Single Rate","c/kWh",null,null,null,null,null,null,null,{"$f":"IFERROR((Inputs_A_F!K707-Inputs_A_F!J707)/Inputs_A_F!J707,Zero)","v":8.8238263503281233E-2},{"$f":"IFERROR((Inputs_A_F!L707-Inputs_A_F!K707)/Inputs_A_F!K707,Zero)","v":-1},{"$f":"IFERROR((Inputs_A_F!M707-Inputs_A_F!L707)/Inputs_A_F!L707,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!N707-Inputs_A_F!M707)/Inputs_A_F!M707,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!O707-Inputs_A_F!N707)/Inputs_A_F!N707,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!P707-Inputs_A_F!O707)/Inputs_A_F!O707,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!Q707-Inputs_A_F!P707)/Inputs_A_F!P707,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!R707-Inputs_A_F!Q707)/Inputs_A_F!Q707,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!S707-Inputs_A_F!R707)/Inputs_A_F!R707,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!T707-Inputs_A_F!S707)/Inputs_A_F!S707,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!U707-Inputs_A_F!T707)/Inputs_A_F!T707,Zero)","v":0}]
[]
[null,null,"Difference Check",null,null,null,null,null,{"$f":"SUMIFS(K709:U709,$K$4:$U$4,\"<=\"&$D$17)","v":0},null,{"$f":"IF(ABS(K707)>InputTol,One,Zero)","v":0},1,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[]
[null,"Block 1","c/kWh",null,null,null,null,null,null,null,{"$f":"IFERROR((Inputs_A_F!K715-Inputs_A_F!J715)/Inputs_A_F!J715,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!L715-Inputs_A_F!K715)/Inputs_A_F!K715,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!M715-Inputs_A_F!L715)/Inputs_A_F!L715,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!N715-Inputs_A_F!M715)/Inputs_A_F!M715,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!O715-Inputs_A_F!N715)/Inputs_A_F!N715,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!P715-Inputs_A_F!O715)/Inputs_A_F!O715,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!Q715-Inputs_A_F!P715)/Inputs_A_F!P715,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!R715-Inputs_A_F!Q715)/Inputs_A_F!Q715,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!S715-Inputs_A_F!R715)/Inputs_A_F!R715,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!T715-Inputs_A_F!S715)/Inputs_A_F!S715,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!U715-Inputs_A_F!T715)/Inputs_A_F!T715,Zero)","v":0}]
[]
[null,null,"Difference Check",null,null,null,null,null,{"$f":"SUMIFS(K717:U717,$K$4:$U$4,\"<=\"&$D$17)","v":0},null,{"$f":"IF(ABS(K715)>InputTol,One,Zero)","v":0},0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[]
[null,"Balance","c/kWh",null,null,null,null,null,null,null,{"$f":"IFERROR((Inputs_A_F!K723-Inputs_A_F!J723)/Inputs_A_F!J723,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!L723-Inputs_A_F!K723)/Inputs_A_F!K723,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!M723-Inputs_A_F!L723)/Inputs_A_F!L723,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!N723-Inputs_A_F!M723)/Inputs_A_F!M723,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!O723-Inputs_A_F!N723)/Inputs_A_F!N723,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!P723-Inputs_A_F!O723)/Inputs_A_F!O723,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!Q723-Inputs_A_F!P723)/Inputs_A_F!P723,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!R723-Inputs_A_F!Q723)/Inputs_A_F!Q723,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!S723-Inputs_A_F!R723)/Inputs_A_F!R723,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!T723-Inputs_A_F!S723)/Inputs_A_F!S723,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!U723-Inputs_A_F!T723)/Inputs_A_F!T723,Zero)","v":0}]
[]
[null,null,"Difference Check",null,null,null,null,null,{"$f":"SUMIFS(K725:U725,$K$4:$U$4,\"<=\"&$D$17)","v":0},null,{"$f":"IF(ABS(K723)>InputTol,One,Zero)","v":0},0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[]
[null,{"$f":"Gen_A!$B$92","v":"Powercor"},{"$f":"Gen_A!$A$92","v":4}]
[null,"Single Rate","c/kWh",null,null,null,null,null,null,null,{"$f":"IFERROR((Inputs_A_F!K732-Inputs_A_F!J732)/Inputs_A_F!J732,Zero)","v":0.10759493670886071},{"$f":"IFERROR((Inputs_A_F!L732-Inputs_A_F!K732)/Inputs_A_F!K732,Zero)","v":-1},{"$f":"IFERROR((Inputs_A_F!M732-Inputs_A_F!L732)/Inputs_A_F!L732,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!N732-Inputs_A_F!M732)/Inputs_A_F!M732,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!O732-Inputs_A_F!N732)/Inputs_A_F!N732,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!P732-Inputs_A_F!O732)/Inputs_A_F!O732,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!Q732-Inputs_A_F!P732)/Inputs_A_F!P732,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!R732-Inputs_A_F!Q732)/Inputs_A_F!Q732,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!S732-Inputs_A_F!R732)/Inputs_A_F!R732,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!T732-Inputs_A_F!S732)/Inputs_A_F!S732,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!U732-Inputs_A_F!T732)/Inputs_A_F!T732,Zero)","v":0}]
[]
[null,null,"Difference Check",null,null,null,null,null,{"$f":"SUMIFS(K734:U734,$K$4:$U$4,\"<=\"&$D$17)","v":0},null,{"$f":"IF(ABS(K732)>InputTol,One,Zero)","v":0},1,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[]
[null,"Block 1","c/kWh",null,null,null,null,null,null,null,{"$f":"IFERROR((Inputs_A_F!K740-Inputs_A_F!J740)/Inputs_A_F!J740,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!L740-Inputs_A_F!K740)/Inputs_A_F!K740,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!M740-Inputs_A_F!L740)/Inputs_A_F!L740,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!N740-Inputs_A_F!M740)/Inputs_A_F!M740,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!O740-Inputs_A_F!N740)/Inputs_A_F!N740,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!P740-Inputs_A_F!O740)/Inputs_A_F!O740,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!Q740-Inputs_A_F!P740)/Inputs_A_F!P740,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!R740-Inputs_A_F!Q740)/Inputs_A_F!Q740,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!S740-Inputs_A_F!R740)/Inputs_A_F!R740,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!T740-Inputs_A_F!S740)/Inputs_A_F!S740,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!U740-Inputs_A_F!T740)/Inputs_A_F!T740,Zero)","v":0}]
[]
[null,null,"Difference Check",null,null,null,null,null,{"$f":"SUMIFS(K742:U742,$K$4:$U$4,\"<=\"&$D$17)","v":0},null,{"$f":"IF(ABS(K740)>InputTol,One,Zero)","v":0},0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[]
[null,"Balance","c/kWh",null,null,null,null,null,null,null,{"$f":"IFERROR((Inputs_A_F!K748-Inputs_A_F!J748)/Inputs_A_F!J748,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!L748-Inputs_A_F!K748)/Inputs_A_F!K748,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!M748-Inputs_A_F!L748)/Inputs_A_F!L748,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!N748-Inputs_A_F!M748)/Inputs_A_F!M748,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!O748-Inputs_A_F!N748)/Inputs_A_F!N748,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!P748-Inputs_A_F!O748)/Inputs_A_F!O748,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!Q748-Inputs_A_F!P748)/Inputs_A_F!P748,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!R748-Inputs_A_F!Q748)/Inputs_A_F!Q748,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!S748-Inputs_A_F!R748)/Inputs_A_F!R748,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!T748-Inputs_A_F!S748)/Inputs_A_F!S748,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!U748-Inputs_A_F!T748)/Inputs_A_F!T748,Zero)","v":0}]
[]
[null,null,"Difference Check",null,null,null,null,null,{"$f":"SUMIFS(K750:U750,$K$4:$U$4,\"<=\"&$D$17)","v":0},null,{"$f":"IF(ABS(K748)>InputTol,One,Zero)","v":0},0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[]
[null,{"$f":"Gen_A!$B$93","v":"United Energy"},{"$f":"Gen_A!$A$93","v":5}]
[null,"Single Rate","c/kWh",null,null,null,null,null,null,null,{"$f":"IFERROR((Inputs_A_F!K757-Inputs_A_F!J757)/Inputs_A_F!J757,Zero)","v":0.13170336534834282},{"$f":"IFERROR((Inputs_A_F!L757-Inputs_A_F!K757)/Inputs_A_F!K757,Zero)","v":-1},{"$f":"IFERROR((Inputs_A_F!M757-Inputs_A_F!L757)/Inputs_A_F!L757,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!N757-Inputs_A_F!M757)/Inputs_A_F!M757,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!O757-Inputs_A_F!N757)/Inputs_A_F!N757,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!P757-Inputs_A_F!O757)/Inputs_A_F!O757,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!Q757-Inputs_A_F!P757)/Inputs_A_F!P757,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!R757-Inputs_A_F!Q757)/Inputs_A_F!Q757,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!S757-Inputs_A_F!R757)/Inputs_A_F!R757,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!T757-Inputs_A_F!S757)/Inputs_A_F!S757,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!U757-Inputs_A_F!T757)/Inputs_A_F!T757,Zero)","v":0}]
[]
[null,null,"Difference Check",null,null,null,null,null,{"$f":"SUMIFS(K759:U759,$K$4:$U$4,\"<=\"&$D$17)","v":0},null,{"$f":"IF(ABS(K757)>InputTol,One,Zero)","v":0},1,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[]
[null,"Block 1","c/kWh",null,null,null,null,null,null,null,{"$f":"IFERROR((Inputs_A_F!K765-Inputs_A_F!J765)/Inputs_A_F!J765,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!L765-Inputs_A_F!K765)/Inputs_A_F!K765,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!M765-Inputs_A_F!L765)/Inputs_A_F!L765,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!N765-Inputs_A_F!M765)/Inputs_A_F!M765,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!O765-Inputs_A_F!N765)/Inputs_A_F!N765,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!P765-Inputs_A_F!O765)/Inputs_A_F!O765,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!Q765-Inputs_A_F!P765)/Inputs_A_F!P765,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!R765-Inputs_A_F!Q765)/Inputs_A_F!Q765,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!S765-Inputs_A_F!R765)/Inputs_A_F!R765,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!T765-Inputs_A_F!S765)/Inputs_A_F!S765,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!U765-Inputs_A_F!T765)/Inputs_A_F!T765,Zero)","v":0}]
[]
[null,null,"Difference Check",null,null,null,null,null,{"$f":"SUMIFS(K767:U767,$K$4:$U$4,\"<=\"&$D$17)","v":0},null,{"$f":"IF(ABS(K765)>InputTol,One,Zero)","v":0},0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[]
[null,"Balance","c/kWh",null,null,null,null,null,null,null,{"$f":"IFERROR((Inputs_A_F!K773-Inputs_A_F!J773)/Inputs_A_F!J773,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!L773-Inputs_A_F!K773)/Inputs_A_F!K773,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!M773-Inputs_A_F!L773)/Inputs_A_F!L773,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!N773-Inputs_A_F!M773)/Inputs_A_F!M773,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!O773-Inputs_A_F!N773)/Inputs_A_F!N773,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!P773-Inputs_A_F!O773)/Inputs_A_F!O773,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!Q773-Inputs_A_F!P773)/Inputs_A_F!P773,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!R773-Inputs_A_F!Q773)/Inputs_A_F!Q773,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!S773-Inputs_A_F!R773)/Inputs_A_F!R773,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!T773-Inputs_A_F!S773)/Inputs_A_F!S773,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!U773-Inputs_A_F!T773)/Inputs_A_F!T773,Zero)","v":0}]
[]
[null,null,"Difference Check",null,null,null,null,null,{"$f":"SUMIFS(K775:U775,$K$4:$U$4,\"<=\"&$D$17)","v":0},null,{"$f":"IF(ABS(K773)>InputTol,One,Zero)","v":0},0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[null,{"$f":"\"Check: \"&B654&\" year on year change within tolerance\"","v":"Check: Network usage charge - small business year on year change within tolerance"},null,null,null,null,null,null,{"$f":"SUM(I659,I667,I675,I684,I692,I700,I709,I717,I725,I734,I742,I750,I759,I767,I775)","v":0}]
[]
[]
[]
[]
[{"$f":"MAX(A$2:OFFSET($A784,-One,0))+Sbsxn","v":1703.1},"Controlled load charges - residential"]
[]
[null,{"$f":"Gen_A!$B$89","v":"Ausnet"},{"$f":"Gen_A!$A$89","v":1}]
[null,null,"c/kWh",null,null,null,null,null,null,null,{"$f":"IFERROR((Inputs_A_F!K787-Inputs_A_F!J787)/Inputs_A_F!J787,Zero)","v":0.11609902959597865},{"$f":"IFERROR((Inputs_A_F!L787-Inputs_A_F!K787)/Inputs_A_F!K787,Zero)","v":-1},{"$f":"IFERROR((Inputs_A_F!M787-Inputs_A_F!L787)/Inputs_A_F!L787,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!N787-Inputs_A_F!M787)/Inputs_A_F!M787,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!O787-Inputs_A_F!N787)/Inputs_A_F!N787,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!P787-Inputs_A_F!O787)/Inputs_A_F!O787,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!Q787-Inputs_A_F!P787)/Inputs_A_F!P787,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!R787-Inputs_A_F!Q787)/Inputs_A_F!Q787,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!S787-Inputs_A_F!R787)/Inputs_A_F!R787,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!T787-Inputs_A_F!S787)/Inputs_A_F!S787,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!U787-Inputs_A_F!T787)/Inputs_A_F!T787,Zero)","v":0}]
[]
[null,null,"Difference Check",null,null,null,null,null,{"$f":"SUMIFS(K789:U789,$K$4:$U$4,\"<=\"&$D$17)","v":0},null,{"$f":"IF(ABS(K787)>InputTol,One,Zero)","v":0},1,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[]
[null,{"$f":"Gen_A!$B$90","v":"Citipower"},{"$f":"Gen_A!$A$90","v":2}]
[null,null,"c/kWh",null,null,null,null,null,null,null,{"$f":"IFERROR((Inputs_A_F!K796-Inputs_A_F!J796)/Inputs_A_F!J796,Zero)","v":3.2407407407407329E-2},{"$f":"IFERROR((Inputs_A_F!L796-Inputs_A_F!K796)/Inputs_A_F!K796,Zero)","v":-1},{"$f":"IFERROR((Inputs_A_F!M796-Inputs_A_F!L796)/Inputs_A_F!L796,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!N796-Inputs_A_F!M796)/Inputs_A_F!M796,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!O796-Inputs_A_F!N796)/Inputs_A_F!N796,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!P796-Inputs_A_F!O796)/Inputs_A_F!O796,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!Q796-Inputs_A_F!P796)/Inputs_A_F!P796,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!R796-Inputs_A_F!Q796)/Inputs_A_F!Q796,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!S796-Inputs_A_F!R796)/Inputs_A_F!R796,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!T796-Inputs_A_F!S796)/Inputs_A_F!S796,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!U796-Inputs_A_F!T796)/Inputs_A_F!T796,Zero)","v":0}]
[]
[null,null,"Difference Check",null,null,null,null,null,{"$f":"SUMIFS(K798:U798,$K$4:$U$4,\"<=\"&$D$17)","v":0},null,{"$f":"IF(ABS(K796)>InputTol,One,Zero)","v":0},1,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[]
[null,{"$f":"Gen_A!$B$91","v":"Jemena"},{"$f":"Gen_A!$A$91","v":3}]
[null,null,"c/kWh",null,null,null,null,null,null,null,{"$f":"IFERROR((Inputs_A_F!K805-Inputs_A_F!J805)/Inputs_A_F!J805,Zero)","v":7.7881619937686126E-4},{"$f":"IFERROR((Inputs_A_F!L805-Inputs_A_F!K805)/Inputs_A_F!K805,Zero)","v":-1},{"$f":"IFERROR((Inputs_A_F!M805-Inputs_A_F!L805)/Inputs_A_F!L805,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!N805-Inputs_A_F!M805)/Inputs_A_F!M805,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!O805-Inputs_A_F!N805)/Inputs_A_F!N805,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!P805-Inputs_A_F!O805)/Inputs_A_F!O805,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!Q805-Inputs_A_F!P805)/Inputs_A_F!P805,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!R805-Inputs_A_F!Q805)/Inputs_A_F!Q805,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!S805-Inputs_A_F!R805)/Inputs_A_F!R805,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!T805-Inputs_A_F!S805)/Inputs_A_F!S805,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!U805-Inputs_A_F!T805)/Inputs_A_F!T805,Zero)","v":0}]
[]
[null,null,"Difference Check",null,null,null,null,null,{"$f":"SUMIFS(K807:U807,$K$4:$U$4,\"<=\"&$D$17)","v":0},null,{"$f":"IF(ABS(K805)>InputTol,One,Zero)","v":0},1,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[]
[null,{"$f":"Gen_A!$B$92","v":"Powercor"},{"$f":"Gen_A!$A$92","v":4}]
[null,null,"c/kWh",null,null,null,null,null,null,null,{"$f":"IFERROR((Inputs_A_F!K814-Inputs_A_F!J814)/Inputs_A_F!J814,Zero)","v":0.10344827586206906},{"$f":"IFERROR((Inputs_A_F!L814-Inputs_A_F!K814)/Inputs_A_F!K814,Zero)","v":-1},{"$f":"IFERROR((Inputs_A_F!M814-Inputs_A_F!L814)/Inputs_A_F!L814,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!N814-Inputs_A_F!M814)/Inputs_A_F!M814,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!O814-Inputs_A_F!N814)/Inputs_A_F!N814,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!P814-Inputs_A_F!O814)/Inputs_A_F!O814,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!Q814-Inputs_A_F!P814)/Inputs_A_F!P814,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!R814-Inputs_A_F!Q814)/Inputs_A_F!Q814,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!S814-Inputs_A_F!R814)/Inputs_A_F!R814,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!T814-Inputs_A_F!S814)/Inputs_A_F!S814,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!U814-Inputs_A_F!T814)/Inputs_A_F!T814,Zero)","v":0}]
[]
[null,null,"Difference Check",null,null,null,null,null,{"$f":"SUMIFS(K816:U816,$K$4:$U$4,\"<=\"&$D$17)","v":0},null,{"$f":"IF(ABS(K814)>InputTol,One,Zero)","v":0},1,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[]
[null,{"$f":"Gen_A!$B$93","v":"United Energy"},{"$f":"Gen_A!$A$93","v":5}]
[null,null,"c/kWh",null,null,null,null,null,null,null,{"$f":"IFERROR((Inputs_A_F!K823-Inputs_A_F!J823)/Inputs_A_F!J823,Zero)","v":0.12060301507537688},{"$f":"IFERROR((Inputs_A_F!L823-Inputs_A_F!K823)/Inputs_A_F!K823,Zero)","v":-1},{"$f":"IFERROR((Inputs_A_F!M823-Inputs_A_F!L823)/Inputs_A_F!L823,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!N823-Inputs_A_F!M823)/Inputs_A_F!M823,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!O823-Inputs_A_F!N823)/Inputs_A_F!N823,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!P823-Inputs_A_F!O823)/Inputs_A_F!O823,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!Q823-Inputs_A_F!P823)/Inputs_A_F!P823,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!R823-Inputs_A_F!Q823)/Inputs_A_F!Q823,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!S823-Inputs_A_F!R823)/Inputs_A_F!R823,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!T823-Inputs_A_F!S823)/Inputs_A_F!S823,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!U823-Inputs_A_F!T823)/Inputs_A_F!T823,Zero)","v":0}]
[]
[null,null,"Difference Check",null,null,null,null,null,{"$f":"SUMIFS(K825:U825,$K$4:$U$4,\"<=\"&$D$17)","v":0},null,{"$f":"IF(ABS(K823)>InputTol,One,Zero)","v":0},1,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[null,{"$f":"\"Check: \"&B784&\" year on year change within tolerance\"","v":"Check: Controlled load charges - residential year on year change within tolerance"},null,null,null,null,null,null,{"$f":"SUM(I789,I798,I807,I816,I825)","v":0}]
[]
[]
[]
[]
[{"$f":"ROUNDDOWN(MAX($A$7:OFFSET(A834,-One,0),$A$2*Sht)+Sxn,0)","v":1704},"Non cost inputs"]
[]
[{"$f":"MAX(A$2:OFFSET($A836,-One,0))+Sbsxn","v":1704.01},"Distribution network loss factors"]
[]
[null,{"$f":"Gen_A!$B89","v":"Ausnet"},{"$f":"Gen_A!$A89","v":1},null,null,null,null,null,null,null,{"$f":"IFERROR((Inputs_A_F!K838-Inputs_A_F!J838)/Inputs_A_F!J838,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!L838-Inputs_A_F!K838)/Inputs_A_F!K838,Zero)","v":-1},{"$f":"IFERROR((Inputs_A_F!M838-Inputs_A_F!L838)/Inputs_A_F!L838,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!N838-Inputs_A_F!M838)/Inputs_A_F!M838,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!O838-Inputs_A_F!N838)/Inputs_A_F!N838,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!P838-Inputs_A_F!O838)/Inputs_A_F!O838,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!Q838-Inputs_A_F!P838)/Inputs_A_F!P838,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!R838-Inputs_A_F!Q838)/Inputs_A_F!Q838,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!S838-Inputs_A_F!R838)/Inputs_A_F!R838,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!T838-Inputs_A_F!S838)/Inputs_A_F!S838,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!U838-Inputs_A_F!T838)/Inputs_A_F!T838,Zero)","v":0}]
[null,{"$f":"Gen_A!$B90","v":"Citipower"},{"$f":"Gen_A!$A90","v":2},null,null,null,null,null,null,null,{"$f":"IFERROR((Inputs_A_F!K839-Inputs_A_F!J839)/Inputs_A_F!J839,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!L839-Inputs_A_F!K839)/Inputs_A_F!K839,Zero)","v":-1},{"$f":"IFERROR((Inputs_A_F!M839-Inputs_A_F!L839)/Inputs_A_F!L839,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!N839-Inputs_A_F!M839)/Inputs_A_F!M839,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!O839-Inputs_A_F!N839)/Inputs_A_F!N839,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!P839-Inputs_A_F!O839)/Inputs_A_F!O839,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!Q839-Inputs_A_F!P839)/Inputs_A_F!P839,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!R839-Inputs_A_F!Q839)/Inputs_A_F!Q839,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!S839-Inputs_A_F!R839)/Inputs_A_F!R839,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!T839-Inputs_A_F!S839)/Inputs_A_F!S839,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!U839-Inputs_A_F!T839)/Inputs_A_F!T839,Zero)","v":0}]
[null,{"$f":"Gen_A!$B91","v":"Jemena"},{"$f":"Gen_A!$A91","v":3},null,null,null,null,null,null,null,{"$f":"IFERROR((Inputs_A_F!K840-Inputs_A_F!J840)/Inputs_A_F!J840,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!L840-Inputs_A_F!K840)/Inputs_A_F!K840,Zero)","v":-1},{"$f":"IFERROR((Inputs_A_F!M840-Inputs_A_F!L840)/Inputs_A_F!L840,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!N840-Inputs_A_F!M840)/Inputs_A_F!M840,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!O840-Inputs_A_F!N840)/Inputs_A_F!N840,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!P840-Inputs_A_F!O840)/Inputs_A_F!O840,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!Q840-Inputs_A_F!P840)/Inputs_A_F!P840,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!R840-Inputs_A_F!Q840)/Inputs_A_F!Q840,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!S840-Inputs_A_F!R840)/Inputs_A_F!R840,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!T840-Inputs_A_F!S840)/Inputs_A_F!S840,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!U840-Inputs_A_F!T840)/Inputs_A_F!T840,Zero)","v":0}]
[null,{"$f":"Gen_A!$B92","v":"Powercor"},{"$f":"Gen_A!$A92","v":4},null,null,null,null,null,null,null,{"$f":"IFERROR((Inputs_A_F!K841-Inputs_A_F!J841)/Inputs_A_F!J841,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!L841-Inputs_A_F!K841)/Inputs_A_F!K841,Zero)","v":-1},{"$f":"IFERROR((Inputs_A_F!M841-Inputs_A_F!L841)/Inputs_A_F!L841,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!N841-Inputs_A_F!M841)/Inputs_A_F!M841,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!O841-Inputs_A_F!N841)/Inputs_A_F!N841,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!P841-Inputs_A_F!O841)/Inputs_A_F!O841,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!Q841-Inputs_A_F!P841)/Inputs_A_F!P841,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!R841-Inputs_A_F!Q841)/Inputs_A_F!Q841,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!S841-Inputs_A_F!R841)/Inputs_A_F!R841,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!T841-Inputs_A_F!S841)/Inputs_A_F!S841,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!U841-Inputs_A_F!T841)/Inputs_A_F!T841,Zero)","v":0}]
[null,{"$f":"Gen_A!$B93","v":"United Energy"},{"$f":"Gen_A!$A93","v":5},null,null,null,null,null,null,null,{"$f":"IFERROR((Inputs_A_F!K842-Inputs_A_F!J842)/Inputs_A_F!J842,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!L842-Inputs_A_F!K842)/Inputs_A_F!K842,Zero)","v":-1},{"$f":"IFERROR((Inputs_A_F!M842-Inputs_A_F!L842)/Inputs_A_F!L842,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!N842-Inputs_A_F!M842)/Inputs_A_F!M842,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!O842-Inputs_A_F!N842)/Inputs_A_F!N842,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!P842-Inputs_A_F!O842)/Inputs_A_F!O842,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!Q842-Inputs_A_F!P842)/Inputs_A_F!P842,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!R842-Inputs_A_F!Q842)/Inputs_A_F!Q842,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!S842-Inputs_A_F!R842)/Inputs_A_F!R842,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!T842-Inputs_A_F!S842)/Inputs_A_F!S842,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!U842-Inputs_A_F!T842)/Inputs_A_F!T842,Zero)","v":0}]
[null,null,"Difference Check",null,null,null,null,null,null,null,{"$f":"IF(ABS(K838)>InputTol,One,Zero)","v":0},1,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ABS(K839)>InputTol,One,Zero)","v":0},1,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ABS(K840)>InputTol,One,Zero)","v":0},1,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ABS(K841)>InputTol,One,Zero)","v":0},1,0,0,0,0,0,0,0,0,0]
[null,null,"Difference Check Total",null,null,null,null,null,{"$f":"SUMIFS(K847:U847,$K$4:$U$4,\"<=\"&$D$17)","v":0},null,{"$f":"IF(ABS(K842)>InputTol,One,Zero)","v":0},1,0,0,0,0,0,0,0,0,0]
[{"$f":"MAX(A$2:OFFSET($A848,-One,0))+Sbsxn","v":1704.02},"Marginal network loss factors"]
[]
[null,{"$f":"B838","v":"Ausnet"},{"$f":"C838","v":1},null,null,null,null,null,null,null,{"$f":"IFERROR((Inputs_A_F!K850-Inputs_A_F!J850)/Inputs_A_F!J850,Zero)","v":3.4806821110690248E-3},{"$f":"IFERROR((Inputs_A_F!L850-Inputs_A_F!K850)/Inputs_A_F!K850,Zero)","v":-1},{"$f":"IFERROR((Inputs_A_F!M850-Inputs_A_F!L850)/Inputs_A_F!L850,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!N850-Inputs_A_F!M850)/Inputs_A_F!M850,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!O850-Inputs_A_F!N850)/Inputs_A_F!N850,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!P850-Inputs_A_F!O850)/Inputs_A_F!O850,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!Q850-Inputs_A_F!P850)/Inputs_A_F!P850,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!R850-Inputs_A_F!Q850)/Inputs_A_F!Q850,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!S850-Inputs_A_F!R850)/Inputs_A_F!R850,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!T850-Inputs_A_F!S850)/Inputs_A_F!S850,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!U850-Inputs_A_F!T850)/Inputs_A_F!T850,Zero)","v":0}]
[null,{"$f":"B839","v":"Citipower"},2,null,null,null,null,null,null,null,{"$f":"IFERROR((Inputs_A_F!K851-Inputs_A_F!J851)/Inputs_A_F!J851,Zero)","v":-4.1085457752126572E-4},{"$f":"IFERROR((Inputs_A_F!L851-Inputs_A_F!K851)/Inputs_A_F!K851,Zero)","v":-1},{"$f":"IFERROR((Inputs_A_F!M851-Inputs_A_F!L851)/Inputs_A_F!L851,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!N851-Inputs_A_F!M851)/Inputs_A_F!M851,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!O851-Inputs_A_F!N851)/Inputs_A_F!N851,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!P851-Inputs_A_F!O851)/Inputs_A_F!O851,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!Q851-Inputs_A_F!P851)/Inputs_A_F!P851,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!R851-Inputs_A_F!Q851)/Inputs_A_F!Q851,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!S851-Inputs_A_F!R851)/Inputs_A_F!R851,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!T851-Inputs_A_F!S851)/Inputs_A_F!S851,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!U851-Inputs_A_F!T851)/Inputs_A_F!T851,Zero)","v":0}]
[null,"Jemena",3,null,null,null,null,null,null,null,{"$f":"IFERROR((Inputs_A_F!K852-Inputs_A_F!J852)/Inputs_A_F!J852,Zero)","v":-8.7841218657917352E-4},{"$f":"IFERROR((Inputs_A_F!L852-Inputs_A_F!K852)/Inputs_A_F!K852,Zero)","v":-1},{"$f":"IFERROR((Inputs_A_F!M852-Inputs_A_F!L852)/Inputs_A_F!L852,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!N852-Inputs_A_F!M852)/Inputs_A_F!M852,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!O852-Inputs_A_F!N852)/Inputs_A_F!N852,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!P852-Inputs_A_F!O852)/Inputs_A_F!O852,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!Q852-Inputs_A_F!P852)/Inputs_A_F!P852,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!R852-Inputs_A_F!Q852)/Inputs_A_F!Q852,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!S852-Inputs_A_F!R852)/Inputs_A_F!R852,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!T852-Inputs_A_F!S852)/Inputs_A_F!S852,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!U852-Inputs_A_F!T852)/Inputs_A_F!T852,Zero)","v":0}]
[null,"Powercor",4,null,null,null,null,null,null,null,{"$f":"IFERROR((Inputs_A_F!K853-Inputs_A_F!J853)/Inputs_A_F!J853,Zero)","v":2.3280504496207602E-3},{"$f":"IFERROR((Inputs_A_F!L853-Inputs_A_F!K853)/Inputs_A_F!K853,Zero)","v":-1},{"$f":"IFERROR((Inputs_A_F!M853-Inputs_A_F!L853)/Inputs_A_F!L853,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!N853-Inputs_A_F!M853)/Inputs_A_F!M853,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!O853-Inputs_A_F!N853)/Inputs_A_F!N853,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!P853-Inputs_A_F!O853)/Inputs_A_F!O853,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!Q853-Inputs_A_F!P853)/Inputs_A_F!P853,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!R853-Inputs_A_F!Q853)/Inputs_A_F!Q853,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!S853-Inputs_A_F!R853)/Inputs_A_F!R853,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!T853-Inputs_A_F!S853)/Inputs_A_F!S853,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!U853-Inputs_A_F!T853)/Inputs_A_F!T853,Zero)","v":0}]
[null,"United Energy",5,null,null,null,null,null,null,null,{"$f":"IFERROR((Inputs_A_F!K854-Inputs_A_F!J854)/Inputs_A_F!J854,Zero)","v":-4.8175841822645151E-4},{"$f":"IFERROR((Inputs_A_F!L854-Inputs_A_F!K854)/Inputs_A_F!K854,Zero)","v":-1},{"$f":"IFERROR((Inputs_A_F!M854-Inputs_A_F!L854)/Inputs_A_F!L854,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!N854-Inputs_A_F!M854)/Inputs_A_F!M854,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!O854-Inputs_A_F!N854)/Inputs_A_F!N854,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!P854-Inputs_A_F!O854)/Inputs_A_F!O854,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!Q854-Inputs_A_F!P854)/Inputs_A_F!P854,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!R854-Inputs_A_F!Q854)/Inputs_A_F!Q854,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!S854-Inputs_A_F!R854)/Inputs_A_F!R854,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!T854-Inputs_A_F!S854)/Inputs_A_F!S854,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!U854-Inputs_A_F!T854)/Inputs_A_F!T854,Zero)","v":0}]
[null,null,"Difference Check",null,null,null,null,null,null,null,{"$f":"IF(ABS(K850)>InputTol,One,Zero)","v":0},1,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ABS(K851)>InputTol,One,Zero)","v":0},1,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ABS(K852)>InputTol,One,Zero)","v":0},1,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ABS(K853)>InputTol,One,Zero)","v":0},1,0,0,0,0,0,0,0,0,0]
[null,null,"Difference Check Total",null,null,null,null,null,{"$f":"SUMIFS(K859:U859,$K$4:$U$4,\"<=\"&$D$17)","v":0},null,{"$f":"IF(ABS(K854)>InputTol,One,Zero)","v":0},1,0,0,0,0,0,0,0,0,0]
[{"$f":"MAX(A$2:OFFSET($A860,-One,0))+Sbsxn","v":1704.03},"Retail"]
[]
[null,"Retail operating margin","%",null,null,null,null,null,null,null,{"$f":"IFERROR((Inputs_A_F!K862-Inputs_A_F!J862)/Inputs_A_F!J862,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!L862-Inputs_A_F!K862)/Inputs_A_F!K862,Zero)","v":-1},{"$f":"IFERROR((Inputs_A_F!M862-Inputs_A_F!L862)/Inputs_A_F!L862,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!N862-Inputs_A_F!M862)/Inputs_A_F!M862,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!O862-Inputs_A_F!N862)/Inputs_A_F!N862,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!P862-Inputs_A_F!O862)/Inputs_A_F!O862,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!Q862-Inputs_A_F!P862)/Inputs_A_F!P862,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!R862-Inputs_A_F!Q862)/Inputs_A_F!Q862,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!S862-Inputs_A_F!R862)/Inputs_A_F!R862,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!T862-Inputs_A_F!S862)/Inputs_A_F!S862,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!U862-Inputs_A_F!T862)/Inputs_A_F!T862,Zero)","v":0}]
[null,null,"Difference Check",null,null,null,null,null,null,null,{"$f":"IF(ABS(K855)>InputTol,One,Zero)","v":0},1,0,0,0,0,0,0,0,0,0]
[null,null,"Difference Check Total",null,null,null,null,null,{"$f":"SUMIFS(K864:U864,$K$4:$U$4,\"<=\"&$D$17)","v":0}]
[]
[]
[]
[{"$f":"MAX(A$2:OFFSET($A868,-One,0))+Sbsxn","v":1704.04},"Electricity consumption (block 1)"]
[]
[null,{"$f":"Gen_A!$B$89","v":"Ausnet"},{"$f":"Gen_A!$A$89","v":1}]
[null,"Residential - small","kWh/yr",null,null,null,null,null,null,null,{"$f":"IFERROR((Inputs_A_F!K871-Inputs_A_F!J871)/Inputs_A_F!J871,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!L871-Inputs_A_F!K871)/Inputs_A_F!K871,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!M871-Inputs_A_F!L871)/Inputs_A_F!L871,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!N871-Inputs_A_F!M871)/Inputs_A_F!M871,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!O871-Inputs_A_F!N871)/Inputs_A_F!N871,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!P871-Inputs_A_F!O871)/Inputs_A_F!O871,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!Q871-Inputs_A_F!P871)/Inputs_A_F!P871,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!R871-Inputs_A_F!Q871)/Inputs_A_F!Q871,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!S871-Inputs_A_F!R871)/Inputs_A_F!R871,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!T871-Inputs_A_F!S871)/Inputs_A_F!S871,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!U871-Inputs_A_F!T871)/Inputs_A_F!T871,Zero)","v":0}]
[null,"Residential - medium","kWh/yr",null,null,null,null,null,null,null,{"$f":"IFERROR((Inputs_A_F!K872-Inputs_A_F!J872)/Inputs_A_F!J872,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!L872-Inputs_A_F!K872)/Inputs_A_F!K872,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!M872-Inputs_A_F!L872)/Inputs_A_F!L872,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!N872-Inputs_A_F!M872)/Inputs_A_F!M872,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!O872-Inputs_A_F!N872)/Inputs_A_F!N872,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!P872-Inputs_A_F!O872)/Inputs_A_F!O872,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!Q872-Inputs_A_F!P872)/Inputs_A_F!P872,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!R872-Inputs_A_F!Q872)/Inputs_A_F!Q872,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!S872-Inputs_A_F!R872)/Inputs_A_F!R872,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!T872-Inputs_A_F!S872)/Inputs_A_F!S872,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!U872-Inputs_A_F!T872)/Inputs_A_F!T872,Zero)","v":0}]
[null,"Residential - large","kWh/yr",null,null,null,null,null,null,null,{"$f":"IFERROR((Inputs_A_F!K873-Inputs_A_F!J873)/Inputs_A_F!J873,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!L873-Inputs_A_F!K873)/Inputs_A_F!K873,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!M873-Inputs_A_F!L873)/Inputs_A_F!L873,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!N873-Inputs_A_F!M873)/Inputs_A_F!M873,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!O873-Inputs_A_F!N873)/Inputs_A_F!N873,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!P873-Inputs_A_F!O873)/Inputs_A_F!O873,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!Q873-Inputs_A_F!P873)/Inputs_A_F!P873,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!R873-Inputs_A_F!Q873)/Inputs_A_F!Q873,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!S873-Inputs_A_F!R873)/Inputs_A_F!R873,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!T873-Inputs_A_F!S873)/Inputs_A_F!S873,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!U873-Inputs_A_F!T873)/Inputs_A_F!T873,Zero)","v":0}]
[null,"Small business - small","kWh/yr",null,null,null,null,null,null,null,{"$f":"IFERROR((Inputs_A_F!K874-Inputs_A_F!J874)/Inputs_A_F!J874,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!L874-Inputs_A_F!K874)/Inputs_A_F!K874,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!M874-Inputs_A_F!L874)/Inputs_A_F!L874,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!N874-Inputs_A_F!M874)/Inputs_A_F!M874,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!O874-Inputs_A_F!N874)/Inputs_A_F!N874,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!P874-Inputs_A_F!O874)/Inputs_A_F!O874,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!Q874-Inputs_A_F!P874)/Inputs_A_F!P874,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!R874-Inputs_A_F!Q874)/Inputs_A_F!Q874,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!S874-Inputs_A_F!R874)/Inputs_A_F!R874,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!T874-Inputs_A_F!S874)/Inputs_A_F!S874,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!U874-Inputs_A_F!T874)/Inputs_A_F!T874,Zero)","v":0}]
[null,"Small business - medium","kWh/yr",null,null,null,null,null,null,null,{"$f":"IFERROR((Inputs_A_F!K875-Inputs_A_F!J875)/Inputs_A_F!J875,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!L875-Inputs_A_F!K875)/Inputs_A_F!K875,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!M875-Inputs_A_F!L875)/Inputs_A_F!L875,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!N875-Inputs_A_F!M875)/Inputs_A_F!M875,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!O875-Inputs_A_F!N875)/Inputs_A_F!N875,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!P875-Inputs_A_F!O875)/Inputs_A_F!O875,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!Q875-Inputs_A_F!P875)/Inputs_A_F!P875,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!R875-Inputs_A_F!Q875)/Inputs_A_F!Q875,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!S875-Inputs_A_F!R875)/Inputs_A_F!R875,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!T875-Inputs_A_F!S875)/Inputs_A_F!S875,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!U875-Inputs_A_F!T875)/Inputs_A_F!T875,Zero)","v":0}]
[null,"Small business - large","kWh/yr",null,null,null,null,null,null,null,{"$f":"IFERROR((Inputs_A_F!K876-Inputs_A_F!J876)/Inputs_A_F!J876,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!L876-Inputs_A_F!K876)/Inputs_A_F!K876,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!M876-Inputs_A_F!L876)/Inputs_A_F!L876,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!N876-Inputs_A_F!M876)/Inputs_A_F!M876,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!O876-Inputs_A_F!N876)/Inputs_A_F!N876,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!P876-Inputs_A_F!O876)/Inputs_A_F!O876,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!Q876-Inputs_A_F!P876)/Inputs_A_F!P876,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!R876-Inputs_A_F!Q876)/Inputs_A_F!Q876,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!S876-Inputs_A_F!R876)/Inputs_A_F!R876,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!T876-Inputs_A_F!S876)/Inputs_A_F!S876,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!U876-Inputs_A_F!T876)/Inputs_A_F!T876,Zero)","v":0}]
[null,null,"Difference Check",null,null,null,null,null,null,null,{"$f":"IF(ABS(SUM(K871:K876))>InputTol,One,Zero)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Gen_A!$B$90","v":"Citipower"},{"$f":"Gen_A!$A$90","v":2}]
[null,"Residential - small","kWh/yr",null,null,null,null,null,null,null,{"$f":"IFERROR((Inputs_A_F!K879-Inputs_A_F!J879)/Inputs_A_F!J879,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!L879-Inputs_A_F!K879)/Inputs_A_F!K879,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!M879-Inputs_A_F!L879)/Inputs_A_F!L879,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!N879-Inputs_A_F!M879)/Inputs_A_F!M879,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!O879-Inputs_A_F!N879)/Inputs_A_F!N879,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!P879-Inputs_A_F!O879)/Inputs_A_F!O879,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!Q879-Inputs_A_F!P879)/Inputs_A_F!P879,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!R879-Inputs_A_F!Q879)/Inputs_A_F!Q879,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!S879-Inputs_A_F!R879)/Inputs_A_F!R879,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!T879-Inputs_A_F!S879)/Inputs_A_F!S879,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!U879-Inputs_A_F!T879)/Inputs_A_F!T879,Zero)","v":0}]
[null,"Residential - medium","kWh/yr",null,null,null,null,null,null,null,{"$f":"IFERROR((Inputs_A_F!K880-Inputs_A_F!J880)/Inputs_A_F!J880,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!L880-Inputs_A_F!K880)/Inputs_A_F!K880,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!M880-Inputs_A_F!L880)/Inputs_A_F!L880,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!N880-Inputs_A_F!M880)/Inputs_A_F!M880,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!O880-Inputs_A_F!N880)/Inputs_A_F!N880,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!P880-Inputs_A_F!O880)/Inputs_A_F!O880,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!Q880-Inputs_A_F!P880)/Inputs_A_F!P880,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!R880-Inputs_A_F!Q880)/Inputs_A_F!Q880,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!S880-Inputs_A_F!R880)/Inputs_A_F!R880,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!T880-Inputs_A_F!S880)/Inputs_A_F!S880,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!U880-Inputs_A_F!T880)/Inputs_A_F!T880,Zero)","v":0}]
[null,"Residential - large","kWh/yr",null,null,null,null,null,null,null,{"$f":"IFERROR((Inputs_A_F!K881-Inputs_A_F!J881)/Inputs_A_F!J881,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!L881-Inputs_A_F!K881)/Inputs_A_F!K881,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!M881-Inputs_A_F!L881)/Inputs_A_F!L881,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!N881-Inputs_A_F!M881)/Inputs_A_F!M881,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!O881-Inputs_A_F!N881)/Inputs_A_F!N881,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!P881-Inputs_A_F!O881)/Inputs_A_F!O881,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!Q881-Inputs_A_F!P881)/Inputs_A_F!P881,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!R881-Inputs_A_F!Q881)/Inputs_A_F!Q881,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!S881-Inputs_A_F!R881)/Inputs_A_F!R881,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!T881-Inputs_A_F!S881)/Inputs_A_F!S881,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!U881-Inputs_A_F!T881)/Inputs_A_F!T881,Zero)","v":0}]
[null,"Small business - small","kWh/yr",null,null,null,null,null,null,null,{"$f":"IFERROR((Inputs_A_F!K882-Inputs_A_F!J882)/Inputs_A_F!J882,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!L882-Inputs_A_F!K882)/Inputs_A_F!K882,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!M882-Inputs_A_F!L882)/Inputs_A_F!L882,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!N882-Inputs_A_F!M882)/Inputs_A_F!M882,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!O882-Inputs_A_F!N882)/Inputs_A_F!N882,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!P882-Inputs_A_F!O882)/Inputs_A_F!O882,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!Q882-Inputs_A_F!P882)/Inputs_A_F!P882,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!R882-Inputs_A_F!Q882)/Inputs_A_F!Q882,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!S882-Inputs_A_F!R882)/Inputs_A_F!R882,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!T882-Inputs_A_F!S882)/Inputs_A_F!S882,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!U882-Inputs_A_F!T882)/Inputs_A_F!T882,Zero)","v":0}]
[null,"Small business - medium","kWh/yr",null,null,null,null,null,null,null,{"$f":"IFERROR((Inputs_A_F!K883-Inputs_A_F!J883)/Inputs_A_F!J883,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!L883-Inputs_A_F!K883)/Inputs_A_F!K883,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!M883-Inputs_A_F!L883)/Inputs_A_F!L883,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!N883-Inputs_A_F!M883)/Inputs_A_F!M883,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!O883-Inputs_A_F!N883)/Inputs_A_F!N883,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!P883-Inputs_A_F!O883)/Inputs_A_F!O883,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!Q883-Inputs_A_F!P883)/Inputs_A_F!P883,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!R883-Inputs_A_F!Q883)/Inputs_A_F!Q883,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!S883-Inputs_A_F!R883)/Inputs_A_F!R883,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!T883-Inputs_A_F!S883)/Inputs_A_F!S883,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!U883-Inputs_A_F!T883)/Inputs_A_F!T883,Zero)","v":0}]
[null,"Small business - large","kWh/yr",null,null,null,null,null,null,null,{"$f":"IFERROR((Inputs_A_F!K884-Inputs_A_F!J884)/Inputs_A_F!J884,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!L884-Inputs_A_F!K884)/Inputs_A_F!K884,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!M884-Inputs_A_F!L884)/Inputs_A_F!L884,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!N884-Inputs_A_F!M884)/Inputs_A_F!M884,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!O884-Inputs_A_F!N884)/Inputs_A_F!N884,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!P884-Inputs_A_F!O884)/Inputs_A_F!O884,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!Q884-Inputs_A_F!P884)/Inputs_A_F!P884,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!R884-Inputs_A_F!Q884)/Inputs_A_F!Q884,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!S884-Inputs_A_F!R884)/Inputs_A_F!R884,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!T884-Inputs_A_F!S884)/Inputs_A_F!S884,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!U884-Inputs_A_F!T884)/Inputs_A_F!T884,Zero)","v":0}]
[null,null,"Difference Check",null,null,null,null,null,null,null,{"$f":"IF(ABS(SUM(K879:K884))>InputTol,One,Zero)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Gen_A!$B$91","v":"Jemena"},{"$f":"Gen_A!$A$91","v":3}]
[null,"Residential - small","kWh/yr",null,null,null,null,null,null,null,{"$f":"IFERROR((Inputs_A_F!K887-Inputs_A_F!J887)/Inputs_A_F!J887,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!L887-Inputs_A_F!K887)/Inputs_A_F!K887,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!M887-Inputs_A_F!L887)/Inputs_A_F!L887,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!N887-Inputs_A_F!M887)/Inputs_A_F!M887,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!O887-Inputs_A_F!N887)/Inputs_A_F!N887,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!P887-Inputs_A_F!O887)/Inputs_A_F!O887,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!Q887-Inputs_A_F!P887)/Inputs_A_F!P887,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!R887-Inputs_A_F!Q887)/Inputs_A_F!Q887,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!S887-Inputs_A_F!R887)/Inputs_A_F!R887,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!T887-Inputs_A_F!S887)/Inputs_A_F!S887,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!U887-Inputs_A_F!T887)/Inputs_A_F!T887,Zero)","v":0}]
[null,"Residential - medium","kWh/yr",null,null,null,null,null,null,null,{"$f":"IFERROR((Inputs_A_F!K888-Inputs_A_F!J888)/Inputs_A_F!J888,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!L888-Inputs_A_F!K888)/Inputs_A_F!K888,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!M888-Inputs_A_F!L888)/Inputs_A_F!L888,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!N888-Inputs_A_F!M888)/Inputs_A_F!M888,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!O888-Inputs_A_F!N888)/Inputs_A_F!N888,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!P888-Inputs_A_F!O888)/Inputs_A_F!O888,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!Q888-Inputs_A_F!P888)/Inputs_A_F!P888,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!R888-Inputs_A_F!Q888)/Inputs_A_F!Q888,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!S888-Inputs_A_F!R888)/Inputs_A_F!R888,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!T888-Inputs_A_F!S888)/Inputs_A_F!S888,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!U888-Inputs_A_F!T888)/Inputs_A_F!T888,Zero)","v":0}]
[null,"Residential - large","kWh/yr",null,null,null,null,null,null,null,{"$f":"IFERROR((Inputs_A_F!K889-Inputs_A_F!J889)/Inputs_A_F!J889,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!L889-Inputs_A_F!K889)/Inputs_A_F!K889,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!M889-Inputs_A_F!L889)/Inputs_A_F!L889,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!N889-Inputs_A_F!M889)/Inputs_A_F!M889,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!O889-Inputs_A_F!N889)/Inputs_A_F!N889,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!P889-Inputs_A_F!O889)/Inputs_A_F!O889,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!Q889-Inputs_A_F!P889)/Inputs_A_F!P889,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!R889-Inputs_A_F!Q889)/Inputs_A_F!Q889,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!S889-Inputs_A_F!R889)/Inputs_A_F!R889,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!T889-Inputs_A_F!S889)/Inputs_A_F!S889,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!U889-Inputs_A_F!T889)/Inputs_A_F!T889,Zero)","v":0}]
[null,"Small business - small","kWh/yr",null,null,null,null,null,null,null,{"$f":"IFERROR((Inputs_A_F!K890-Inputs_A_F!J890)/Inputs_A_F!J890,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!L890-Inputs_A_F!K890)/Inputs_A_F!K890,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!M890-Inputs_A_F!L890)/Inputs_A_F!L890,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!N890-Inputs_A_F!M890)/Inputs_A_F!M890,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!O890-Inputs_A_F!N890)/Inputs_A_F!N890,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!P890-Inputs_A_F!O890)/Inputs_A_F!O890,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!Q890-Inputs_A_F!P890)/Inputs_A_F!P890,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!R890-Inputs_A_F!Q890)/Inputs_A_F!Q890,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!S890-Inputs_A_F!R890)/Inputs_A_F!R890,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!T890-Inputs_A_F!S890)/Inputs_A_F!S890,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!U890-Inputs_A_F!T890)/Inputs_A_F!T890,Zero)","v":0}]
[null,"Small business - medium","kWh/yr",null,null,null,null,null,null,null,{"$f":"IFERROR((Inputs_A_F!K891-Inputs_A_F!J891)/Inputs_A_F!J891,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!L891-Inputs_A_F!K891)/Inputs_A_F!K891,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!M891-Inputs_A_F!L891)/Inputs_A_F!L891,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!N891-Inputs_A_F!M891)/Inputs_A_F!M891,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!O891-Inputs_A_F!N891)/Inputs_A_F!N891,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!P891-Inputs_A_F!O891)/Inputs_A_F!O891,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!Q891-Inputs_A_F!P891)/Inputs_A_F!P891,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!R891-Inputs_A_F!Q891)/Inputs_A_F!Q891,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!S891-Inputs_A_F!R891)/Inputs_A_F!R891,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!T891-Inputs_A_F!S891)/Inputs_A_F!S891,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!U891-Inputs_A_F!T891)/Inputs_A_F!T891,Zero)","v":0}]
[null,"Small business - large","kWh/yr",null,null,null,null,null,null,null,{"$f":"IFERROR((Inputs_A_F!K892-Inputs_A_F!J892)/Inputs_A_F!J892,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!L892-Inputs_A_F!K892)/Inputs_A_F!K892,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!M892-Inputs_A_F!L892)/Inputs_A_F!L892,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!N892-Inputs_A_F!M892)/Inputs_A_F!M892,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!O892-Inputs_A_F!N892)/Inputs_A_F!N892,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!P892-Inputs_A_F!O892)/Inputs_A_F!O892,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!Q892-Inputs_A_F!P892)/Inputs_A_F!P892,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!R892-Inputs_A_F!Q892)/Inputs_A_F!Q892,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!S892-Inputs_A_F!R892)/Inputs_A_F!R892,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!T892-Inputs_A_F!S892)/Inputs_A_F!S892,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!U892-Inputs_A_F!T892)/Inputs_A_F!T892,Zero)","v":0}]
[null,null,"Difference Check",null,null,null,null,null,null,null,{"$f":"IF(ABS(SUM(K887:K892))>InputTol,One,Zero)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Gen_A!$B$92","v":"Powercor"},{"$f":"Gen_A!$A$92","v":4}]
[null,"Residential - small","kWh/yr",null,null,null,null,null,null,null,{"$f":"IFERROR((Inputs_A_F!K895-Inputs_A_F!J895)/Inputs_A_F!J895,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!L895-Inputs_A_F!K895)/Inputs_A_F!K895,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!M895-Inputs_A_F!L895)/Inputs_A_F!L895,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!N895-Inputs_A_F!M895)/Inputs_A_F!M895,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!O895-Inputs_A_F!N895)/Inputs_A_F!N895,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!P895-Inputs_A_F!O895)/Inputs_A_F!O895,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!Q895-Inputs_A_F!P895)/Inputs_A_F!P895,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!R895-Inputs_A_F!Q895)/Inputs_A_F!Q895,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!S895-Inputs_A_F!R895)/Inputs_A_F!R895,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!T895-Inputs_A_F!S895)/Inputs_A_F!S895,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!U895-Inputs_A_F!T895)/Inputs_A_F!T895,Zero)","v":0}]
[null,"Residential - medium","kWh/yr",null,null,null,null,null,null,null,{"$f":"IFERROR((Inputs_A_F!K896-Inputs_A_F!J896)/Inputs_A_F!J896,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!L896-Inputs_A_F!K896)/Inputs_A_F!K896,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!M896-Inputs_A_F!L896)/Inputs_A_F!L896,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!N896-Inputs_A_F!M896)/Inputs_A_F!M896,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!O896-Inputs_A_F!N896)/Inputs_A_F!N896,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!P896-Inputs_A_F!O896)/Inputs_A_F!O896,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!Q896-Inputs_A_F!P896)/Inputs_A_F!P896,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!R896-Inputs_A_F!Q896)/Inputs_A_F!Q896,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!S896-Inputs_A_F!R896)/Inputs_A_F!R896,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!T896-Inputs_A_F!S896)/Inputs_A_F!S896,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!U896-Inputs_A_F!T896)/Inputs_A_F!T896,Zero)","v":0}]
[null,"Residential - large","kWh/yr",null,null,null,null,null,null,null,{"$f":"IFERROR((Inputs_A_F!K897-Inputs_A_F!J897)/Inputs_A_F!J897,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!L897-Inputs_A_F!K897)/Inputs_A_F!K897,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!M897-Inputs_A_F!L897)/Inputs_A_F!L897,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!N897-Inputs_A_F!M897)/Inputs_A_F!M897,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!O897-Inputs_A_F!N897)/Inputs_A_F!N897,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!P897-Inputs_A_F!O897)/Inputs_A_F!O897,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!Q897-Inputs_A_F!P897)/Inputs_A_F!P897,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!R897-Inputs_A_F!Q897)/Inputs_A_F!Q897,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!S897-Inputs_A_F!R897)/Inputs_A_F!R897,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!T897-Inputs_A_F!S897)/Inputs_A_F!S897,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!U897-Inputs_A_F!T897)/Inputs_A_F!T897,Zero)","v":0}]
[null,"Small business - small","kWh/yr",null,null,null,null,null,null,null,{"$f":"IFERROR((Inputs_A_F!K898-Inputs_A_F!J898)/Inputs_A_F!J898,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!L898-Inputs_A_F!K898)/Inputs_A_F!K898,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!M898-Inputs_A_F!L898)/Inputs_A_F!L898,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!N898-Inputs_A_F!M898)/Inputs_A_F!M898,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!O898-Inputs_A_F!N898)/Inputs_A_F!N898,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!P898-Inputs_A_F!O898)/Inputs_A_F!O898,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!Q898-Inputs_A_F!P898)/Inputs_A_F!P898,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!R898-Inputs_A_F!Q898)/Inputs_A_F!Q898,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!S898-Inputs_A_F!R898)/Inputs_A_F!R898,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!T898-Inputs_A_F!S898)/Inputs_A_F!S898,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!U898-Inputs_A_F!T898)/Inputs_A_F!T898,Zero)","v":0}]
[null,"Small business - medium","kWh/yr",null,null,null,null,null,null,null,{"$f":"IFERROR((Inputs_A_F!K899-Inputs_A_F!J899)/Inputs_A_F!J899,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!L899-Inputs_A_F!K899)/Inputs_A_F!K899,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!M899-Inputs_A_F!L899)/Inputs_A_F!L899,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!N899-Inputs_A_F!M899)/Inputs_A_F!M899,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!O899-Inputs_A_F!N899)/Inputs_A_F!N899,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!P899-Inputs_A_F!O899)/Inputs_A_F!O899,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!Q899-Inputs_A_F!P899)/Inputs_A_F!P899,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!R899-Inputs_A_F!Q899)/Inputs_A_F!Q899,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!S899-Inputs_A_F!R899)/Inputs_A_F!R899,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!T899-Inputs_A_F!S899)/Inputs_A_F!S899,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!U899-Inputs_A_F!T899)/Inputs_A_F!T899,Zero)","v":0}]
[null,"Small business - large","kWh/yr",null,null,null,null,null,null,null,{"$f":"IFERROR((Inputs_A_F!K900-Inputs_A_F!J900)/Inputs_A_F!J900,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!L900-Inputs_A_F!K900)/Inputs_A_F!K900,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!M900-Inputs_A_F!L900)/Inputs_A_F!L900,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!N900-Inputs_A_F!M900)/Inputs_A_F!M900,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!O900-Inputs_A_F!N900)/Inputs_A_F!N900,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!P900-Inputs_A_F!O900)/Inputs_A_F!O900,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!Q900-Inputs_A_F!P900)/Inputs_A_F!P900,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!R900-Inputs_A_F!Q900)/Inputs_A_F!Q900,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!S900-Inputs_A_F!R900)/Inputs_A_F!R900,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!T900-Inputs_A_F!S900)/Inputs_A_F!S900,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!U900-Inputs_A_F!T900)/Inputs_A_F!T900,Zero)","v":0}]
[null,null,"Difference Check",null,null,null,null,null,null,null,{"$f":"IF(ABS(SUM(K895:K900))>InputTol,One,Zero)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Gen_A!$B$93","v":"United Energy"},{"$f":"Gen_A!$A$93","v":5}]
[null,"Residential - small","kWh/yr",null,null,null,null,null,null,null,{"$f":"IFERROR((Inputs_A_F!K903-Inputs_A_F!J903)/Inputs_A_F!J903,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!L903-Inputs_A_F!K903)/Inputs_A_F!K903,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!M903-Inputs_A_F!L903)/Inputs_A_F!L903,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!N903-Inputs_A_F!M903)/Inputs_A_F!M903,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!O903-Inputs_A_F!N903)/Inputs_A_F!N903,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!P903-Inputs_A_F!O903)/Inputs_A_F!O903,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!Q903-Inputs_A_F!P903)/Inputs_A_F!P903,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!R903-Inputs_A_F!Q903)/Inputs_A_F!Q903,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!S903-Inputs_A_F!R903)/Inputs_A_F!R903,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!T903-Inputs_A_F!S903)/Inputs_A_F!S903,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!U903-Inputs_A_F!T903)/Inputs_A_F!T903,Zero)","v":0}]
[null,"Residential - medium","kWh/yr",null,null,null,null,null,null,null,{"$f":"IFERROR((Inputs_A_F!K904-Inputs_A_F!J904)/Inputs_A_F!J904,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!L904-Inputs_A_F!K904)/Inputs_A_F!K904,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!M904-Inputs_A_F!L904)/Inputs_A_F!L904,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!N904-Inputs_A_F!M904)/Inputs_A_F!M904,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!O904-Inputs_A_F!N904)/Inputs_A_F!N904,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!P904-Inputs_A_F!O904)/Inputs_A_F!O904,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!Q904-Inputs_A_F!P904)/Inputs_A_F!P904,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!R904-Inputs_A_F!Q904)/Inputs_A_F!Q904,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!S904-Inputs_A_F!R904)/Inputs_A_F!R904,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!T904-Inputs_A_F!S904)/Inputs_A_F!S904,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!U904-Inputs_A_F!T904)/Inputs_A_F!T904,Zero)","v":0}]
[null,"Residential - large","kWh/yr",null,null,null,null,null,null,null,{"$f":"IFERROR((Inputs_A_F!K905-Inputs_A_F!J905)/Inputs_A_F!J905,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!L905-Inputs_A_F!K905)/Inputs_A_F!K905,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!M905-Inputs_A_F!L905)/Inputs_A_F!L905,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!N905-Inputs_A_F!M905)/Inputs_A_F!M905,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!O905-Inputs_A_F!N905)/Inputs_A_F!N905,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!P905-Inputs_A_F!O905)/Inputs_A_F!O905,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!Q905-Inputs_A_F!P905)/Inputs_A_F!P905,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!R905-Inputs_A_F!Q905)/Inputs_A_F!Q905,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!S905-Inputs_A_F!R905)/Inputs_A_F!R905,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!T905-Inputs_A_F!S905)/Inputs_A_F!S905,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!U905-Inputs_A_F!T905)/Inputs_A_F!T905,Zero)","v":0}]
[null,"Small business - small","kWh/yr",null,null,null,null,null,null,null,{"$f":"IFERROR((Inputs_A_F!K906-Inputs_A_F!J906)/Inputs_A_F!J906,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!L906-Inputs_A_F!K906)/Inputs_A_F!K906,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!M906-Inputs_A_F!L906)/Inputs_A_F!L906,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!N906-Inputs_A_F!M906)/Inputs_A_F!M906,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!O906-Inputs_A_F!N906)/Inputs_A_F!N906,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!P906-Inputs_A_F!O906)/Inputs_A_F!O906,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!Q906-Inputs_A_F!P906)/Inputs_A_F!P906,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!R906-Inputs_A_F!Q906)/Inputs_A_F!Q906,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!S906-Inputs_A_F!R906)/Inputs_A_F!R906,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!T906-Inputs_A_F!S906)/Inputs_A_F!S906,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!U906-Inputs_A_F!T906)/Inputs_A_F!T906,Zero)","v":0}]
[null,"Small business - medium","kWh/yr",null,null,null,null,null,null,null,{"$f":"IFERROR((Inputs_A_F!K907-Inputs_A_F!J907)/Inputs_A_F!J907,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!L907-Inputs_A_F!K907)/Inputs_A_F!K907,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!M907-Inputs_A_F!L907)/Inputs_A_F!L907,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!N907-Inputs_A_F!M907)/Inputs_A_F!M907,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!O907-Inputs_A_F!N907)/Inputs_A_F!N907,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!P907-Inputs_A_F!O907)/Inputs_A_F!O907,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!Q907-Inputs_A_F!P907)/Inputs_A_F!P907,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!R907-Inputs_A_F!Q907)/Inputs_A_F!Q907,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!S907-Inputs_A_F!R907)/Inputs_A_F!R907,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!T907-Inputs_A_F!S907)/Inputs_A_F!S907,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!U907-Inputs_A_F!T907)/Inputs_A_F!T907,Zero)","v":0}]
[null,"Small business - large","kWh/yr",null,null,null,null,null,null,null,{"$f":"IFERROR((Inputs_A_F!K908-Inputs_A_F!J908)/Inputs_A_F!J908,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!L908-Inputs_A_F!K908)/Inputs_A_F!K908,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!M908-Inputs_A_F!L908)/Inputs_A_F!L908,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!N908-Inputs_A_F!M908)/Inputs_A_F!M908,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!O908-Inputs_A_F!N908)/Inputs_A_F!N908,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!P908-Inputs_A_F!O908)/Inputs_A_F!O908,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!Q908-Inputs_A_F!P908)/Inputs_A_F!P908,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!R908-Inputs_A_F!Q908)/Inputs_A_F!Q908,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!S908-Inputs_A_F!R908)/Inputs_A_F!R908,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!T908-Inputs_A_F!S908)/Inputs_A_F!S908,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!U908-Inputs_A_F!T908)/Inputs_A_F!T908,Zero)","v":0}]
[null,null,"Difference Check",null,null,null,null,null,null,null,{"$f":"IF(ABS(SUM(K903:K908))>InputTol,One,Zero)","v":0},0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Difference Check Total",null,null,null,null,null,{"$f":"SUM(K877:U877,K885:U885,K893:U893,K901:U901,K909:U909)","v":0}]
[]
[]
[]
[{"$f":"MAX(A$2:OFFSET($A915,-One,0))+Sbsxn","v":1704.05},"Electricity consumption (balance)"]
[]
[null,{"$f":"Gen_A!$B$89","v":"Ausnet"},{"$f":"Gen_A!$A$89","v":1}]
[null,"Residential - small","kWh/yr",null,null,null,null,null,null,null,{"$f":"IFERROR((Inputs_A_F!K918-Inputs_A_F!J918)/Inputs_A_F!J918,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!L918-Inputs_A_F!K918)/Inputs_A_F!K918,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!M918-Inputs_A_F!L918)/Inputs_A_F!L918,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!N918-Inputs_A_F!M918)/Inputs_A_F!M918,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!O918-Inputs_A_F!N918)/Inputs_A_F!N918,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!P918-Inputs_A_F!O918)/Inputs_A_F!O918,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!Q918-Inputs_A_F!P918)/Inputs_A_F!P918,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!R918-Inputs_A_F!Q918)/Inputs_A_F!Q918,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!S918-Inputs_A_F!R918)/Inputs_A_F!R918,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!T918-Inputs_A_F!S918)/Inputs_A_F!S918,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!U918-Inputs_A_F!T918)/Inputs_A_F!T918,Zero)","v":0}]
[null,"Residential - medium","kWh/yr",null,null,null,null,null,null,null,{"$f":"IFERROR((Inputs_A_F!K919-Inputs_A_F!J919)/Inputs_A_F!J919,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!L919-Inputs_A_F!K919)/Inputs_A_F!K919,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!M919-Inputs_A_F!L919)/Inputs_A_F!L919,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!N919-Inputs_A_F!M919)/Inputs_A_F!M919,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!O919-Inputs_A_F!N919)/Inputs_A_F!N919,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!P919-Inputs_A_F!O919)/Inputs_A_F!O919,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!Q919-Inputs_A_F!P919)/Inputs_A_F!P919,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!R919-Inputs_A_F!Q919)/Inputs_A_F!Q919,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!S919-Inputs_A_F!R919)/Inputs_A_F!R919,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!T919-Inputs_A_F!S919)/Inputs_A_F!S919,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!U919-Inputs_A_F!T919)/Inputs_A_F!T919,Zero)","v":0}]
[null,"Residential - large","kWh/yr",null,null,null,null,null,null,null,{"$f":"IFERROR((Inputs_A_F!K920-Inputs_A_F!J920)/Inputs_A_F!J920,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!L920-Inputs_A_F!K920)/Inputs_A_F!K920,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!M920-Inputs_A_F!L920)/Inputs_A_F!L920,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!N920-Inputs_A_F!M920)/Inputs_A_F!M920,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!O920-Inputs_A_F!N920)/Inputs_A_F!N920,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!P920-Inputs_A_F!O920)/Inputs_A_F!O920,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!Q920-Inputs_A_F!P920)/Inputs_A_F!P920,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!R920-Inputs_A_F!Q920)/Inputs_A_F!Q920,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!S920-Inputs_A_F!R920)/Inputs_A_F!R920,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!T920-Inputs_A_F!S920)/Inputs_A_F!S920,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!U920-Inputs_A_F!T920)/Inputs_A_F!T920,Zero)","v":0}]
[null,"Small business - small","kWh/yr",null,null,null,null,null,null,null,{"$f":"IFERROR((Inputs_A_F!K921-Inputs_A_F!J921)/Inputs_A_F!J921,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!L921-Inputs_A_F!K921)/Inputs_A_F!K921,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!M921-Inputs_A_F!L921)/Inputs_A_F!L921,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!N921-Inputs_A_F!M921)/Inputs_A_F!M921,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!O921-Inputs_A_F!N921)/Inputs_A_F!N921,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!P921-Inputs_A_F!O921)/Inputs_A_F!O921,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!Q921-Inputs_A_F!P921)/Inputs_A_F!P921,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!R921-Inputs_A_F!Q921)/Inputs_A_F!Q921,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!S921-Inputs_A_F!R921)/Inputs_A_F!R921,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!T921-Inputs_A_F!S921)/Inputs_A_F!S921,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!U921-Inputs_A_F!T921)/Inputs_A_F!T921,Zero)","v":0}]
[null,"Small business - medium","kWh/yr",null,null,null,null,null,null,null,{"$f":"IFERROR((Inputs_A_F!K922-Inputs_A_F!J922)/Inputs_A_F!J922,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!L922-Inputs_A_F!K922)/Inputs_A_F!K922,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!M922-Inputs_A_F!L922)/Inputs_A_F!L922,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!N922-Inputs_A_F!M922)/Inputs_A_F!M922,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!O922-Inputs_A_F!N922)/Inputs_A_F!N922,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!P922-Inputs_A_F!O922)/Inputs_A_F!O922,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!Q922-Inputs_A_F!P922)/Inputs_A_F!P922,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!R922-Inputs_A_F!Q922)/Inputs_A_F!Q922,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!S922-Inputs_A_F!R922)/Inputs_A_F!R922,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!T922-Inputs_A_F!S922)/Inputs_A_F!S922,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!U922-Inputs_A_F!T922)/Inputs_A_F!T922,Zero)","v":0}]
[null,"Small business - large","kWh/yr",null,null,null,null,null,null,null,{"$f":"IFERROR((Inputs_A_F!K923-Inputs_A_F!J923)/Inputs_A_F!J923,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!L923-Inputs_A_F!K923)/Inputs_A_F!K923,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!M923-Inputs_A_F!L923)/Inputs_A_F!L923,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!N923-Inputs_A_F!M923)/Inputs_A_F!M923,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!O923-Inputs_A_F!N923)/Inputs_A_F!N923,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!P923-Inputs_A_F!O923)/Inputs_A_F!O923,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!Q923-Inputs_A_F!P923)/Inputs_A_F!P923,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!R923-Inputs_A_F!Q923)/Inputs_A_F!Q923,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!S923-Inputs_A_F!R923)/Inputs_A_F!R923,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!T923-Inputs_A_F!S923)/Inputs_A_F!S923,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!U923-Inputs_A_F!T923)/Inputs_A_F!T923,Zero)","v":0}]
[null,null,"Difference Check",null,null,null,null,null,null,null,{"$f":"IF(ABS(SUM(K918:K923))>InputTol,One,Zero)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Gen_A!$B$90","v":"Citipower"},{"$f":"Gen_A!$A$90","v":2}]
[null,"Residential - small","kWh/yr",null,null,null,null,null,null,null,{"$f":"IFERROR((Inputs_A_F!K926-Inputs_A_F!J926)/Inputs_A_F!J926,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!L926-Inputs_A_F!K926)/Inputs_A_F!K926,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!M926-Inputs_A_F!L926)/Inputs_A_F!L926,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!N926-Inputs_A_F!M926)/Inputs_A_F!M926,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!O926-Inputs_A_F!N926)/Inputs_A_F!N926,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!P926-Inputs_A_F!O926)/Inputs_A_F!O926,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!Q926-Inputs_A_F!P926)/Inputs_A_F!P926,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!R926-Inputs_A_F!Q926)/Inputs_A_F!Q926,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!S926-Inputs_A_F!R926)/Inputs_A_F!R926,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!T926-Inputs_A_F!S926)/Inputs_A_F!S926,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!U926-Inputs_A_F!T926)/Inputs_A_F!T926,Zero)","v":0}]
[null,"Residential - medium","kWh/yr",null,null,null,null,null,null,null,{"$f":"IFERROR((Inputs_A_F!K927-Inputs_A_F!J927)/Inputs_A_F!J927,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!L927-Inputs_A_F!K927)/Inputs_A_F!K927,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!M927-Inputs_A_F!L927)/Inputs_A_F!L927,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!N927-Inputs_A_F!M927)/Inputs_A_F!M927,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!O927-Inputs_A_F!N927)/Inputs_A_F!N927,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!P927-Inputs_A_F!O927)/Inputs_A_F!O927,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!Q927-Inputs_A_F!P927)/Inputs_A_F!P927,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!R927-Inputs_A_F!Q927)/Inputs_A_F!Q927,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!S927-Inputs_A_F!R927)/Inputs_A_F!R927,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!T927-Inputs_A_F!S927)/Inputs_A_F!S927,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!U927-Inputs_A_F!T927)/Inputs_A_F!T927,Zero)","v":0}]
[null,"Residential - large","kWh/yr",null,null,null,null,null,null,null,{"$f":"IFERROR((Inputs_A_F!K928-Inputs_A_F!J928)/Inputs_A_F!J928,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!L928-Inputs_A_F!K928)/Inputs_A_F!K928,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!M928-Inputs_A_F!L928)/Inputs_A_F!L928,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!N928-Inputs_A_F!M928)/Inputs_A_F!M928,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!O928-Inputs_A_F!N928)/Inputs_A_F!N928,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!P928-Inputs_A_F!O928)/Inputs_A_F!O928,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!Q928-Inputs_A_F!P928)/Inputs_A_F!P928,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!R928-Inputs_A_F!Q928)/Inputs_A_F!Q928,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!S928-Inputs_A_F!R928)/Inputs_A_F!R928,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!T928-Inputs_A_F!S928)/Inputs_A_F!S928,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!U928-Inputs_A_F!T928)/Inputs_A_F!T928,Zero)","v":0}]
[null,"Small business - small","kWh/yr",null,null,null,null,null,null,null,{"$f":"IFERROR((Inputs_A_F!K929-Inputs_A_F!J929)/Inputs_A_F!J929,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!L929-Inputs_A_F!K929)/Inputs_A_F!K929,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!M929-Inputs_A_F!L929)/Inputs_A_F!L929,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!N929-Inputs_A_F!M929)/Inputs_A_F!M929,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!O929-Inputs_A_F!N929)/Inputs_A_F!N929,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!P929-Inputs_A_F!O929)/Inputs_A_F!O929,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!Q929-Inputs_A_F!P929)/Inputs_A_F!P929,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!R929-Inputs_A_F!Q929)/Inputs_A_F!Q929,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!S929-Inputs_A_F!R929)/Inputs_A_F!R929,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!T929-Inputs_A_F!S929)/Inputs_A_F!S929,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!U929-Inputs_A_F!T929)/Inputs_A_F!T929,Zero)","v":0}]
[null,"Small business - medium","kWh/yr",null,null,null,null,null,null,null,{"$f":"IFERROR((Inputs_A_F!K930-Inputs_A_F!J930)/Inputs_A_F!J930,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!L930-Inputs_A_F!K930)/Inputs_A_F!K930,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!M930-Inputs_A_F!L930)/Inputs_A_F!L930,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!N930-Inputs_A_F!M930)/Inputs_A_F!M930,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!O930-Inputs_A_F!N930)/Inputs_A_F!N930,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!P930-Inputs_A_F!O930)/Inputs_A_F!O930,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!Q930-Inputs_A_F!P930)/Inputs_A_F!P930,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!R930-Inputs_A_F!Q930)/Inputs_A_F!Q930,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!S930-Inputs_A_F!R930)/Inputs_A_F!R930,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!T930-Inputs_A_F!S930)/Inputs_A_F!S930,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!U930-Inputs_A_F!T930)/Inputs_A_F!T930,Zero)","v":0}]
[null,"Small business - large","kWh/yr",null,null,null,null,null,null,null,{"$f":"IFERROR((Inputs_A_F!K931-Inputs_A_F!J931)/Inputs_A_F!J931,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!L931-Inputs_A_F!K931)/Inputs_A_F!K931,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!M931-Inputs_A_F!L931)/Inputs_A_F!L931,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!N931-Inputs_A_F!M931)/Inputs_A_F!M931,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!O931-Inputs_A_F!N931)/Inputs_A_F!N931,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!P931-Inputs_A_F!O931)/Inputs_A_F!O931,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!Q931-Inputs_A_F!P931)/Inputs_A_F!P931,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!R931-Inputs_A_F!Q931)/Inputs_A_F!Q931,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!S931-Inputs_A_F!R931)/Inputs_A_F!R931,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!T931-Inputs_A_F!S931)/Inputs_A_F!S931,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!U931-Inputs_A_F!T931)/Inputs_A_F!T931,Zero)","v":0}]
[null,null,"Difference Check",null,null,null,null,null,null,null,{"$f":"IF(ABS(SUM(K926:K931))>InputTol,One,Zero)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Gen_A!$B$91","v":"Jemena"},{"$f":"Gen_A!$A$91","v":3}]
[null,"Residential - small","kWh/yr",null,null,null,null,null,null,null,{"$f":"IFERROR((Inputs_A_F!K934-Inputs_A_F!J934)/Inputs_A_F!J934,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!L934-Inputs_A_F!K934)/Inputs_A_F!K934,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!M934-Inputs_A_F!L934)/Inputs_A_F!L934,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!N934-Inputs_A_F!M934)/Inputs_A_F!M934,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!O934-Inputs_A_F!N934)/Inputs_A_F!N934,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!P934-Inputs_A_F!O934)/Inputs_A_F!O934,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!Q934-Inputs_A_F!P934)/Inputs_A_F!P934,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!R934-Inputs_A_F!Q934)/Inputs_A_F!Q934,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!S934-Inputs_A_F!R934)/Inputs_A_F!R934,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!T934-Inputs_A_F!S934)/Inputs_A_F!S934,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!U934-Inputs_A_F!T934)/Inputs_A_F!T934,Zero)","v":0}]
[null,"Residential - medium","kWh/yr",null,null,null,null,null,null,null,{"$f":"IFERROR((Inputs_A_F!K935-Inputs_A_F!J935)/Inputs_A_F!J935,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!L935-Inputs_A_F!K935)/Inputs_A_F!K935,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!M935-Inputs_A_F!L935)/Inputs_A_F!L935,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!N935-Inputs_A_F!M935)/Inputs_A_F!M935,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!O935-Inputs_A_F!N935)/Inputs_A_F!N935,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!P935-Inputs_A_F!O935)/Inputs_A_F!O935,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!Q935-Inputs_A_F!P935)/Inputs_A_F!P935,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!R935-Inputs_A_F!Q935)/Inputs_A_F!Q935,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!S935-Inputs_A_F!R935)/Inputs_A_F!R935,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!T935-Inputs_A_F!S935)/Inputs_A_F!S935,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!U935-Inputs_A_F!T935)/Inputs_A_F!T935,Zero)","v":0}]
[null,"Residential - large","kWh/yr",null,null,null,null,null,null,null,{"$f":"IFERROR((Inputs_A_F!K936-Inputs_A_F!J936)/Inputs_A_F!J936,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!L936-Inputs_A_F!K936)/Inputs_A_F!K936,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!M936-Inputs_A_F!L936)/Inputs_A_F!L936,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!N936-Inputs_A_F!M936)/Inputs_A_F!M936,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!O936-Inputs_A_F!N936)/Inputs_A_F!N936,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!P936-Inputs_A_F!O936)/Inputs_A_F!O936,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!Q936-Inputs_A_F!P936)/Inputs_A_F!P936,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!R936-Inputs_A_F!Q936)/Inputs_A_F!Q936,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!S936-Inputs_A_F!R936)/Inputs_A_F!R936,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!T936-Inputs_A_F!S936)/Inputs_A_F!S936,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!U936-Inputs_A_F!T936)/Inputs_A_F!T936,Zero)","v":0}]
[null,"Small business - small","kWh/yr",null,null,null,null,null,null,null,{"$f":"IFERROR((Inputs_A_F!K937-Inputs_A_F!J937)/Inputs_A_F!J937,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!L937-Inputs_A_F!K937)/Inputs_A_F!K937,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!M937-Inputs_A_F!L937)/Inputs_A_F!L937,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!N937-Inputs_A_F!M937)/Inputs_A_F!M937,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!O937-Inputs_A_F!N937)/Inputs_A_F!N937,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!P937-Inputs_A_F!O937)/Inputs_A_F!O937,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!Q937-Inputs_A_F!P937)/Inputs_A_F!P937,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!R937-Inputs_A_F!Q937)/Inputs_A_F!Q937,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!S937-Inputs_A_F!R937)/Inputs_A_F!R937,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!T937-Inputs_A_F!S937)/Inputs_A_F!S937,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!U937-Inputs_A_F!T937)/Inputs_A_F!T937,Zero)","v":0}]
[null,"Small business - medium","kWh/yr",null,null,null,null,null,null,null,{"$f":"IFERROR((Inputs_A_F!K938-Inputs_A_F!J938)/Inputs_A_F!J938,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!L938-Inputs_A_F!K938)/Inputs_A_F!K938,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!M938-Inputs_A_F!L938)/Inputs_A_F!L938,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!N938-Inputs_A_F!M938)/Inputs_A_F!M938,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!O938-Inputs_A_F!N938)/Inputs_A_F!N938,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!P938-Inputs_A_F!O938)/Inputs_A_F!O938,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!Q938-Inputs_A_F!P938)/Inputs_A_F!P938,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!R938-Inputs_A_F!Q938)/Inputs_A_F!Q938,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!S938-Inputs_A_F!R938)/Inputs_A_F!R938,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!T938-Inputs_A_F!S938)/Inputs_A_F!S938,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!U938-Inputs_A_F!T938)/Inputs_A_F!T938,Zero)","v":0}]
[null,"Small business - large","kWh/yr",null,null,null,null,null,null,null,{"$f":"IFERROR((Inputs_A_F!K939-Inputs_A_F!J939)/Inputs_A_F!J939,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!L939-Inputs_A_F!K939)/Inputs_A_F!K939,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!M939-Inputs_A_F!L939)/Inputs_A_F!L939,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!N939-Inputs_A_F!M939)/Inputs_A_F!M939,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!O939-Inputs_A_F!N939)/Inputs_A_F!N939,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!P939-Inputs_A_F!O939)/Inputs_A_F!O939,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!Q939-Inputs_A_F!P939)/Inputs_A_F!P939,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!R939-Inputs_A_F!Q939)/Inputs_A_F!Q939,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!S939-Inputs_A_F!R939)/Inputs_A_F!R939,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!T939-Inputs_A_F!S939)/Inputs_A_F!S939,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!U939-Inputs_A_F!T939)/Inputs_A_F!T939,Zero)","v":0}]
[null,null,"Difference Check",null,null,null,null,null,null,null,{"$f":"IF(ABS(SUM(K934:K939))>InputTol,One,Zero)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Gen_A!$B$92","v":"Powercor"},{"$f":"Gen_A!$A$92","v":4}]
[null,"Residential - small","kWh/yr",null,null,null,null,null,null,null,{"$f":"IFERROR((Inputs_A_F!K942-Inputs_A_F!J942)/Inputs_A_F!J942,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!L942-Inputs_A_F!K942)/Inputs_A_F!K942,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!M942-Inputs_A_F!L942)/Inputs_A_F!L942,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!N942-Inputs_A_F!M942)/Inputs_A_F!M942,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!O942-Inputs_A_F!N942)/Inputs_A_F!N942,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!P942-Inputs_A_F!O942)/Inputs_A_F!O942,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!Q942-Inputs_A_F!P942)/Inputs_A_F!P942,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!R942-Inputs_A_F!Q942)/Inputs_A_F!Q942,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!S942-Inputs_A_F!R942)/Inputs_A_F!R942,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!T942-Inputs_A_F!S942)/Inputs_A_F!S942,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!U942-Inputs_A_F!T942)/Inputs_A_F!T942,Zero)","v":0}]
[null,"Residential - medium","kWh/yr",null,null,null,null,null,null,null,{"$f":"IFERROR((Inputs_A_F!K943-Inputs_A_F!J943)/Inputs_A_F!J943,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!L943-Inputs_A_F!K943)/Inputs_A_F!K943,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!M943-Inputs_A_F!L943)/Inputs_A_F!L943,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!N943-Inputs_A_F!M943)/Inputs_A_F!M943,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!O943-Inputs_A_F!N943)/Inputs_A_F!N943,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!P943-Inputs_A_F!O943)/Inputs_A_F!O943,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!Q943-Inputs_A_F!P943)/Inputs_A_F!P943,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!R943-Inputs_A_F!Q943)/Inputs_A_F!Q943,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!S943-Inputs_A_F!R943)/Inputs_A_F!R943,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!T943-Inputs_A_F!S943)/Inputs_A_F!S943,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!U943-Inputs_A_F!T943)/Inputs_A_F!T943,Zero)","v":0}]
[null,"Residential - large","kWh/yr",null,null,null,null,null,null,null,{"$f":"IFERROR((Inputs_A_F!K944-Inputs_A_F!J944)/Inputs_A_F!J944,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!L944-Inputs_A_F!K944)/Inputs_A_F!K944,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!M944-Inputs_A_F!L944)/Inputs_A_F!L944,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!N944-Inputs_A_F!M944)/Inputs_A_F!M944,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!O944-Inputs_A_F!N944)/Inputs_A_F!N944,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!P944-Inputs_A_F!O944)/Inputs_A_F!O944,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!Q944-Inputs_A_F!P944)/Inputs_A_F!P944,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!R944-Inputs_A_F!Q944)/Inputs_A_F!Q944,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!S944-Inputs_A_F!R944)/Inputs_A_F!R944,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!T944-Inputs_A_F!S944)/Inputs_A_F!S944,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!U944-Inputs_A_F!T944)/Inputs_A_F!T944,Zero)","v":0}]
[null,"Small business - small","kWh/yr",null,null,null,null,null,null,null,{"$f":"IFERROR((Inputs_A_F!K945-Inputs_A_F!J945)/Inputs_A_F!J945,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!L945-Inputs_A_F!K945)/Inputs_A_F!K945,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!M945-Inputs_A_F!L945)/Inputs_A_F!L945,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!N945-Inputs_A_F!M945)/Inputs_A_F!M945,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!O945-Inputs_A_F!N945)/Inputs_A_F!N945,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!P945-Inputs_A_F!O945)/Inputs_A_F!O945,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!Q945-Inputs_A_F!P945)/Inputs_A_F!P945,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!R945-Inputs_A_F!Q945)/Inputs_A_F!Q945,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!S945-Inputs_A_F!R945)/Inputs_A_F!R945,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!T945-Inputs_A_F!S945)/Inputs_A_F!S945,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!U945-Inputs_A_F!T945)/Inputs_A_F!T945,Zero)","v":0}]
[null,"Small business - medium","kWh/yr",null,null,null,null,null,null,null,{"$f":"IFERROR((Inputs_A_F!K946-Inputs_A_F!J946)/Inputs_A_F!J946,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!L946-Inputs_A_F!K946)/Inputs_A_F!K946,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!M946-Inputs_A_F!L946)/Inputs_A_F!L946,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!N946-Inputs_A_F!M946)/Inputs_A_F!M946,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!O946-Inputs_A_F!N946)/Inputs_A_F!N946,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!P946-Inputs_A_F!O946)/Inputs_A_F!O946,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!Q946-Inputs_A_F!P946)/Inputs_A_F!P946,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!R946-Inputs_A_F!Q946)/Inputs_A_F!Q946,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!S946-Inputs_A_F!R946)/Inputs_A_F!R946,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!T946-Inputs_A_F!S946)/Inputs_A_F!S946,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!U946-Inputs_A_F!T946)/Inputs_A_F!T946,Zero)","v":0}]
[null,"Small business - large","kWh/yr",null,null,null,null,null,null,null,{"$f":"IFERROR((Inputs_A_F!K947-Inputs_A_F!J947)/Inputs_A_F!J947,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!L947-Inputs_A_F!K947)/Inputs_A_F!K947,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!M947-Inputs_A_F!L947)/Inputs_A_F!L947,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!N947-Inputs_A_F!M947)/Inputs_A_F!M947,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!O947-Inputs_A_F!N947)/Inputs_A_F!N947,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!P947-Inputs_A_F!O947)/Inputs_A_F!O947,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!Q947-Inputs_A_F!P947)/Inputs_A_F!P947,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!R947-Inputs_A_F!Q947)/Inputs_A_F!Q947,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!S947-Inputs_A_F!R947)/Inputs_A_F!R947,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!T947-Inputs_A_F!S947)/Inputs_A_F!S947,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!U947-Inputs_A_F!T947)/Inputs_A_F!T947,Zero)","v":0}]
[null,null,"Difference Check",null,null,null,null,null,null,null,{"$f":"IF(ABS(SUM(K942:K947))>InputTol,One,Zero)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Gen_A!$B$93","v":"United Energy"},{"$f":"Gen_A!$A$93","v":5}]
[null,"Residential - small","kWh/yr",null,null,null,null,null,null,null,{"$f":"IFERROR((Inputs_A_F!K950-Inputs_A_F!J950)/Inputs_A_F!J950,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!L950-Inputs_A_F!K950)/Inputs_A_F!K950,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!M950-Inputs_A_F!L950)/Inputs_A_F!L950,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!N950-Inputs_A_F!M950)/Inputs_A_F!M950,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!O950-Inputs_A_F!N950)/Inputs_A_F!N950,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!P950-Inputs_A_F!O950)/Inputs_A_F!O950,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!Q950-Inputs_A_F!P950)/Inputs_A_F!P950,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!R950-Inputs_A_F!Q950)/Inputs_A_F!Q950,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!S950-Inputs_A_F!R950)/Inputs_A_F!R950,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!T950-Inputs_A_F!S950)/Inputs_A_F!S950,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!U950-Inputs_A_F!T950)/Inputs_A_F!T950,Zero)","v":0}]
[null,"Residential - medium","kWh/yr",null,null,null,null,null,null,null,{"$f":"IFERROR((Inputs_A_F!K951-Inputs_A_F!J951)/Inputs_A_F!J951,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!L951-Inputs_A_F!K951)/Inputs_A_F!K951,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!M951-Inputs_A_F!L951)/Inputs_A_F!L951,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!N951-Inputs_A_F!M951)/Inputs_A_F!M951,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!O951-Inputs_A_F!N951)/Inputs_A_F!N951,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!P951-Inputs_A_F!O951)/Inputs_A_F!O951,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!Q951-Inputs_A_F!P951)/Inputs_A_F!P951,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!R951-Inputs_A_F!Q951)/Inputs_A_F!Q951,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!S951-Inputs_A_F!R951)/Inputs_A_F!R951,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!T951-Inputs_A_F!S951)/Inputs_A_F!S951,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!U951-Inputs_A_F!T951)/Inputs_A_F!T951,Zero)","v":0}]
[null,"Residential - large","kWh/yr",null,null,null,null,null,null,null,{"$f":"IFERROR((Inputs_A_F!K952-Inputs_A_F!J952)/Inputs_A_F!J952,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!L952-Inputs_A_F!K952)/Inputs_A_F!K952,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!M952-Inputs_A_F!L952)/Inputs_A_F!L952,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!N952-Inputs_A_F!M952)/Inputs_A_F!M952,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!O952-Inputs_A_F!N952)/Inputs_A_F!N952,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!P952-Inputs_A_F!O952)/Inputs_A_F!O952,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!Q952-Inputs_A_F!P952)/Inputs_A_F!P952,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!R952-Inputs_A_F!Q952)/Inputs_A_F!Q952,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!S952-Inputs_A_F!R952)/Inputs_A_F!R952,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!T952-Inputs_A_F!S952)/Inputs_A_F!S952,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!U952-Inputs_A_F!T952)/Inputs_A_F!T952,Zero)","v":0}]
[null,"Small business - small","kWh/yr",null,null,null,null,null,null,null,{"$f":"IFERROR((Inputs_A_F!K953-Inputs_A_F!J953)/Inputs_A_F!J953,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!L953-Inputs_A_F!K953)/Inputs_A_F!K953,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!M953-Inputs_A_F!L953)/Inputs_A_F!L953,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!N953-Inputs_A_F!M953)/Inputs_A_F!M953,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!O953-Inputs_A_F!N953)/Inputs_A_F!N953,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!P953-Inputs_A_F!O953)/Inputs_A_F!O953,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!Q953-Inputs_A_F!P953)/Inputs_A_F!P953,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!R953-Inputs_A_F!Q953)/Inputs_A_F!Q953,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!S953-Inputs_A_F!R953)/Inputs_A_F!R953,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!T953-Inputs_A_F!S953)/Inputs_A_F!S953,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!U953-Inputs_A_F!T953)/Inputs_A_F!T953,Zero)","v":0}]
[null,"Small business - medium","kWh/yr",null,null,null,null,null,null,null,{"$f":"IFERROR((Inputs_A_F!K954-Inputs_A_F!J954)/Inputs_A_F!J954,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!L954-Inputs_A_F!K954)/Inputs_A_F!K954,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!M954-Inputs_A_F!L954)/Inputs_A_F!L954,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!N954-Inputs_A_F!M954)/Inputs_A_F!M954,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!O954-Inputs_A_F!N954)/Inputs_A_F!N954,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!P954-Inputs_A_F!O954)/Inputs_A_F!O954,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!Q954-Inputs_A_F!P954)/Inputs_A_F!P954,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!R954-Inputs_A_F!Q954)/Inputs_A_F!Q954,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!S954-Inputs_A_F!R954)/Inputs_A_F!R954,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!T954-Inputs_A_F!S954)/Inputs_A_F!S954,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!U954-Inputs_A_F!T954)/Inputs_A_F!T954,Zero)","v":0}]
[null,"Small business - large","kWh/yr",null,null,null,null,null,null,null,{"$f":"IFERROR((Inputs_A_F!K955-Inputs_A_F!J955)/Inputs_A_F!J955,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!L955-Inputs_A_F!K955)/Inputs_A_F!K955,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!M955-Inputs_A_F!L955)/Inputs_A_F!L955,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!N955-Inputs_A_F!M955)/Inputs_A_F!M955,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!O955-Inputs_A_F!N955)/Inputs_A_F!N955,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!P955-Inputs_A_F!O955)/Inputs_A_F!O955,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!Q955-Inputs_A_F!P955)/Inputs_A_F!P955,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!R955-Inputs_A_F!Q955)/Inputs_A_F!Q955,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!S955-Inputs_A_F!R955)/Inputs_A_F!R955,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!T955-Inputs_A_F!S955)/Inputs_A_F!S955,Zero)","v":0},{"$f":"IFERROR((Inputs_A_F!U955-Inputs_A_F!T955)/Inputs_A_F!T955,Zero)","v":0}]
[null,null,"Difference Check",null,null,null,null,null,null,null,{"$f":"IF(ABS(SUM(K950:K955))>InputTol,One,Zero)","v":0},0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Difference Check Total",null,null,null,null,null,{"$f":"SUM(K924:U924,K932:U932,K940:U940,K948:U948,K956:U956)","v":0}]
[]
[null,"Check: Non cost inputs year on year change within tolerance",null,null,null,null,null,null,{"$f":"SUM(I847,I859,I864,I911,I958)","v":0}]
[]
[]
[]
["END"]

{"sheet":"Dr_Chk","index":17,"n_rows":964,"n_cols":21,"rows_kept":964,"cut":false,"hidden":true,"merged":[[5,0,5,2]]}
[{"$f":"MdlTtl","v":"Victorian Default Offer Model"}]
[{"$f":"_xlfn.SHEET()","v":18},"YEAR ON YEAR CHANGE OF DRAFT INPUTS"]
[null,"Year on year % change of draft inputs",null,null,"Start",{"$f":"Dr_Chk!$C$17","v":"2020-01-01"}]
[null,{"$f":"Chk_C!B10","v":"Error check breaches: 16. Update model macro: 1"},null,null,"End",{"$f":"Dr_Chk!$C$18","v":"2020-12-31"},null,null,"Period Counter",{"$f":"Flags_C!J19","v":1},{"$f":"Flags_C!K19","v":2},{"$f":"Flags_C!L19","v":3},{"$f":"Flags_C!M19","v":4},{"$f":"Flags_C!N19","v":5},{"$f":"Flags_C!O19","v":6},{"$f":"Flags_C!P19","v":7},{"$f":"Flags_C!Q19","v":8},{"$f":"Flags_C!R19","v":9},{"$f":"Flags_C!S19","v":10},{"$f":"Flags_C!T19","v":11},{"$f":"Flags_C!U19","v":12}]
[null,null,"Units","Assumptions",null,null,null,"Sparkline","Active Year",{"$f":"J12","v":"2019-12-31"},"2020-12-31","2021-12-31","2022-12-31","2023-12-31","2024-12-31","2025-12-31","2026-12-31","2027-12-31","2028-12-31","2029-12-31","2030-12-31"]
["To Contents"]
[]
[{"$f":"ROUNDDOWN(MAX($A$7:OFFSET(A8,-One,0),$A$2*Sht)+Sxn,0)","v":1801},"Flags and Dates"]
[]
[{"$f":"MAX(A$2:OFFSET($A10,-One,0))+Sbsxn","v":1801.01},{"$f":"Flags_C!B10","v":"Date Flags"}]
[null,{"$f":"Flags_C!B11","v":"Period start"},null,null,null,null,null,null,null,{"$f":"Flags_C!J11","v":"2019-07-01"},{"$f":"Flags_C!K11","v":"2020-01-01"},{"$f":"Flags_C!L11","v":"2021-01-01"},{"$f":"Flags_C!M11","v":"2022-01-01"},{"$f":"Flags_C!N11","v":"2023-01-01"},{"$f":"Flags_C!O11","v":"2024-01-01"},{"$f":"Flags_C!P11","v":"2025-01-01"},{"$f":"Flags_C!Q11","v":"2026-01-01"},{"$f":"Flags_C!R11","v":"2027-01-01"},{"$f":"Flags_C!S11","v":"2028-01-01"},{"$f":"Flags_C!T11","v":"2029-01-01"},{"$f":"Flags_C!U11","v":"2030-01-01"}]
[null,{"$f":"Flags_C!B12","v":"Period end"},null,null,null,null,null,null,null,{"$f":"Flags_C!J12","v":"2019-12-31"},{"$f":"Flags_C!K12","v":"2020-12-31"},{"$f":"Flags_C!L12","v":"2021-12-31"},{"$f":"Flags_C!M12","v":"2022-12-31"},{"$f":"Flags_C!N12","v":"2023-12-31"},{"$f":"Flags_C!O12","v":"2024-12-31"},{"$f":"Flags_C!P12","v":"2025-12-31"},{"$f":"Flags_C!Q12","v":"2026-12-31"},{"$f":"Flags_C!R12","v":"2027-12-31"},{"$f":"Flags_C!S12","v":"2028-12-31"},{"$f":"Flags_C!T12","v":"2029-12-31"},{"$f":"Flags_C!U12","v":"2030-12-31"}]
[null,{"$f":"Flags_C!B13","v":"Financial year end"},null,null,null,null,null,null,null,{"$f":"Flags_C!J13","v":"2020-06-30"},{"$f":"Flags_C!K13","v":"2021-06-30"},{"$f":"Flags_C!L13","v":"2022-06-30"},{"$f":"Flags_C!M13","v":"2023-06-30"},{"$f":"Flags_C!N13","v":"2024-06-30"},{"$f":"Flags_C!O13","v":"2025-06-30"},{"$f":"Flags_C!P13","v":"2026-06-30"},{"$f":"Flags_C!Q13","v":"2027-06-30"},{"$f":"Flags_C!R13","v":"2028-06-30"},{"$f":"Flags_C!S13","v":"2029-06-30"},{"$f":"Flags_C!T13","v":"2030-06-30"},{"$f":"Flags_C!U13","v":"2031-06-30"}]
[]
[{"$f":"MAX(A$2:OFFSET($A15,-One,0))+Sbsxn","v":1801.02},"Active Year"]
[null,null,null,"Please do not change the number in this cell"]
[null,{"$f":"B11","v":"Period start"},{"$f":"INDEX($J$11:$U$11,D17)","v":"2020-01-01"},{"$f":"Period","v":2},"[Period]"]
[null,{"$f":"B12","v":"Period end"},{"$f":"INDEX($J$12:$U$12,D17)","v":"2020-12-31"}]
[]
[null,"Most recent year end",{"$f":"Inputs_A_F!$C$20","v":"2020-12-31"},null,"To check source data is entered up to date"]
[]
[{"$f":"ROUNDDOWN(MAX($A$7:OFFSET(A22,-One,0),$A$2*Sht)+Sxn,0)","v":1802},"Fixed Costs"]
[]
[{"$f":"MAX(A$2:OFFSET($A24,-One,0))+Sbsxn","v":1802.01},"Retail"]
[]
[null,"Retail operating cost","$/customer",null,null,null,null,null,null,null,{"$f":"IFERROR((Inputs_A_Dr!K26-Inputs_A_Dr!J26)/Inputs_A_Dr!J26,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!L26-Inputs_A_Dr!K26)/Inputs_A_Dr!K26,Zero)","v":-1},{"$f":"IFERROR((Inputs_A_Dr!M26-Inputs_A_Dr!L26)/Inputs_A_Dr!L26,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!N26-Inputs_A_Dr!M26)/Inputs_A_Dr!M26,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!O26-Inputs_A_Dr!N26)/Inputs_A_Dr!N26,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!P26-Inputs_A_Dr!O26)/Inputs_A_Dr!O26,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!Q26-Inputs_A_Dr!P26)/Inputs_A_Dr!P26,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!R26-Inputs_A_Dr!Q26)/Inputs_A_Dr!Q26,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!S26-Inputs_A_Dr!R26)/Inputs_A_Dr!R26,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!T26-Inputs_A_Dr!S26)/Inputs_A_Dr!S26,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!U26-Inputs_A_Dr!T26)/Inputs_A_Dr!T26,Zero)","v":0}]
[]
[null,null,"Difference Check",null,null,null,null,null,{"$f":"SUMIFS(K28:U28,$K$4:$U$4,\"<=\"&$D$17)","v":0},null,{"$f":"IF(ABS(K26)>InputTol,One,Zero)","v":0},1,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[]
[null,"Customer acquisition and retention cost","$/customer",null,null,null,null,null,null,null,{"$f":"IFERROR((Inputs_A_Dr!K34-Inputs_A_Dr!J34)/Inputs_A_Dr!J34,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!L34-Inputs_A_Dr!K34)/Inputs_A_Dr!K34,Zero)","v":-1},{"$f":"IFERROR((Inputs_A_Dr!M34-Inputs_A_Dr!L34)/Inputs_A_Dr!L34,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!N34-Inputs_A_Dr!M34)/Inputs_A_Dr!M34,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!O34-Inputs_A_Dr!N34)/Inputs_A_Dr!N34,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!P34-Inputs_A_Dr!O34)/Inputs_A_Dr!O34,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!Q34-Inputs_A_Dr!P34)/Inputs_A_Dr!P34,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!R34-Inputs_A_Dr!Q34)/Inputs_A_Dr!Q34,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!S34-Inputs_A_Dr!R34)/Inputs_A_Dr!R34,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!T34-Inputs_A_Dr!S34)/Inputs_A_Dr!S34,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!U34-Inputs_A_Dr!T34)/Inputs_A_Dr!T34,Zero)","v":0}]
[]
[null,null,"Difference Check",null,null,null,null,null,{"$f":"SUMIFS(K36:U36,$K$4:$U$4,\"<=\"&$D$17)","v":0},null,{"$f":"IF(ABS(K34)>InputTol,One,Zero)","v":0},1,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[]
[{"$f":"MAX(A$2:OFFSET($A42,-One,0))+Sbsxn","v":1802.02},"Solar"]
[]
[null,"Feed-in tariff (FiT)","$/customer",null,null,null,null,null,null,null,{"$f":"IFERROR((Inputs_A_Dr!K44-Inputs_A_Dr!J44)/Inputs_A_Dr!J44,Zero)","v":0.28078868016535435},{"$f":"IFERROR((Inputs_A_Dr!L44-Inputs_A_Dr!K44)/Inputs_A_Dr!K44,Zero)","v":-1},{"$f":"IFERROR((Inputs_A_Dr!M44-Inputs_A_Dr!L44)/Inputs_A_Dr!L44,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!N44-Inputs_A_Dr!M44)/Inputs_A_Dr!M44,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!O44-Inputs_A_Dr!N44)/Inputs_A_Dr!N44,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!P44-Inputs_A_Dr!O44)/Inputs_A_Dr!O44,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!Q44-Inputs_A_Dr!P44)/Inputs_A_Dr!P44,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!R44-Inputs_A_Dr!Q44)/Inputs_A_Dr!Q44,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!S44-Inputs_A_Dr!R44)/Inputs_A_Dr!R44,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!T44-Inputs_A_Dr!S44)/Inputs_A_Dr!S44,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!U44-Inputs_A_Dr!T44)/Inputs_A_Dr!T44,Zero)","v":0}]
[]
[null,null,"Difference Check",null,null,null,null,null,{"$f":"SUMIFS(K46:U46,$K$4:$U$4,\"<=\"&$D$17)","v":0},null,{"$f":"IF(ABS(K44)>InputTol,One,Zero)","v":0},1,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[]
[{"$f":"MAX(A$2:OFFSET($A52,-One,0))+Sbsxn","v":1802.03},"Ancillary"]
[]
[null,"ESC licence fees","$/customer",null,null,null,null,null,null,null,{"$f":"IFERROR((Inputs_A_Dr!K54-Inputs_A_Dr!J54)/Inputs_A_Dr!J54,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!L54-Inputs_A_Dr!K54)/Inputs_A_Dr!K54,Zero)","v":-1},{"$f":"IFERROR((Inputs_A_Dr!M54-Inputs_A_Dr!L54)/Inputs_A_Dr!L54,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!N54-Inputs_A_Dr!M54)/Inputs_A_Dr!M54,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!O54-Inputs_A_Dr!N54)/Inputs_A_Dr!N54,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!P54-Inputs_A_Dr!O54)/Inputs_A_Dr!O54,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!Q54-Inputs_A_Dr!P54)/Inputs_A_Dr!P54,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!R54-Inputs_A_Dr!Q54)/Inputs_A_Dr!Q54,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!S54-Inputs_A_Dr!R54)/Inputs_A_Dr!R54,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!T54-Inputs_A_Dr!S54)/Inputs_A_Dr!S54,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!U54-Inputs_A_Dr!T54)/Inputs_A_Dr!T54,Zero)","v":0}]
[]
[null,null,"Difference Check",null,null,null,null,null,{"$f":"SUMIFS(K56:U56,$K$4:$U$4,\"<=\"&$D$17)","v":0},null,{"$f":"IF(ABS(K54)>InputTol,One,Zero)","v":0},1,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[]
[null,"Reliability and emergency reserve trader (RERT)","$/customer",null,null,null,null,null,null,null,{"$f":"IFERROR((Inputs_A_Dr!K62-Inputs_A_Dr!J62)/Inputs_A_Dr!J62,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!L62-Inputs_A_Dr!K62)/Inputs_A_Dr!K62,Zero)","v":-1},{"$f":"IFERROR((Inputs_A_Dr!M62-Inputs_A_Dr!L62)/Inputs_A_Dr!L62,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!N62-Inputs_A_Dr!M62)/Inputs_A_Dr!M62,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!O62-Inputs_A_Dr!N62)/Inputs_A_Dr!N62,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!P62-Inputs_A_Dr!O62)/Inputs_A_Dr!O62,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!Q62-Inputs_A_Dr!P62)/Inputs_A_Dr!P62,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!R62-Inputs_A_Dr!Q62)/Inputs_A_Dr!Q62,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!S62-Inputs_A_Dr!R62)/Inputs_A_Dr!R62,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!T62-Inputs_A_Dr!S62)/Inputs_A_Dr!S62,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!U62-Inputs_A_Dr!T62)/Inputs_A_Dr!T62,Zero)","v":0}]
[]
[null,null,"Difference Check",null,null,null,null,null,{"$f":"SUMIFS(K64:U64,$K$4:$U$4,\"<=\"&$D$17)","v":0},null,{"$f":"IF(ABS(K62)>InputTol,One,Zero)","v":0},1,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[]
[null,"Electricity consumer advocacy panel","$/customer",null,null,null,null,null,null,null,{"$f":"IFERROR((Inputs_A_Dr!K70-Inputs_A_Dr!J70)/Inputs_A_Dr!J70,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!L70-Inputs_A_Dr!K70)/Inputs_A_Dr!K70,Zero)","v":-1},{"$f":"IFERROR((Inputs_A_Dr!M70-Inputs_A_Dr!L70)/Inputs_A_Dr!L70,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!N70-Inputs_A_Dr!M70)/Inputs_A_Dr!M70,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!O70-Inputs_A_Dr!N70)/Inputs_A_Dr!N70,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!P70-Inputs_A_Dr!O70)/Inputs_A_Dr!O70,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!Q70-Inputs_A_Dr!P70)/Inputs_A_Dr!P70,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!R70-Inputs_A_Dr!Q70)/Inputs_A_Dr!Q70,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!S70-Inputs_A_Dr!R70)/Inputs_A_Dr!R70,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!T70-Inputs_A_Dr!S70)/Inputs_A_Dr!S70,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!U70-Inputs_A_Dr!T70)/Inputs_A_Dr!T70,Zero)","v":0}]
[]
[null,null,"Difference Check",null,null,null,null,null,{"$f":"SUMIFS(K72:U72,$K$4:$U$4,\"<=\"&$D$17)","v":0},null,{"$f":"IF(ABS(K70)>InputTol,One,Zero)","v":0},1,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[null,"Check: Ancillary costs",null,null,null,null,null,null,{"$f":"SUM(I56,I64,I72)","v":0}]
[]
[{"$f":"MAX(A$2:OFFSET($A78,-One,0))+Sbsxn","v":1802.04},"Metering"]
[]
[null,{"$f":"Gen_A!$B$89","v":"Ausnet"},{"$f":"Gen_A!$A$89","v":1}]
[null,null,"$/customer",null,null,null,null,null,null,null,{"$f":"IFERROR((Inputs_A_Dr!K81-Inputs_A_Dr!J81)/Inputs_A_Dr!J81,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!L81-Inputs_A_Dr!K81)/Inputs_A_Dr!K81,Zero)","v":-1},{"$f":"IFERROR((Inputs_A_Dr!M81-Inputs_A_Dr!L81)/Inputs_A_Dr!L81,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!N81-Inputs_A_Dr!M81)/Inputs_A_Dr!M81,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!O81-Inputs_A_Dr!N81)/Inputs_A_Dr!N81,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!P81-Inputs_A_Dr!O81)/Inputs_A_Dr!O81,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!Q81-Inputs_A_Dr!P81)/Inputs_A_Dr!P81,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!R81-Inputs_A_Dr!Q81)/Inputs_A_Dr!Q81,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!S81-Inputs_A_Dr!R81)/Inputs_A_Dr!R81,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!T81-Inputs_A_Dr!S81)/Inputs_A_Dr!S81,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!U81-Inputs_A_Dr!T81)/Inputs_A_Dr!T81,Zero)","v":0}]
[]
[null,null,"Difference Check",null,null,null,null,null,{"$f":"SUMIFS(K83:U83,$K$4:$U$4,\"<=\"&$D$17)","v":0},null,{"$f":"IF(ABS(K81)>InputTol,One,Zero)","v":0},1,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[]
[null,{"$f":"Gen_A!$B$90","v":"Citipower"},{"$f":"Gen_A!$A$90","v":2}]
[null,null,"$/customer",null,null,null,null,null,null,null,{"$f":"IFERROR((Inputs_A_Dr!K90-Inputs_A_Dr!J90)/Inputs_A_Dr!J90,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!L90-Inputs_A_Dr!K90)/Inputs_A_Dr!K90,Zero)","v":-1},{"$f":"IFERROR((Inputs_A_Dr!M90-Inputs_A_Dr!L90)/Inputs_A_Dr!L90,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!N90-Inputs_A_Dr!M90)/Inputs_A_Dr!M90,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!O90-Inputs_A_Dr!N90)/Inputs_A_Dr!N90,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!P90-Inputs_A_Dr!O90)/Inputs_A_Dr!O90,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!Q90-Inputs_A_Dr!P90)/Inputs_A_Dr!P90,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!R90-Inputs_A_Dr!Q90)/Inputs_A_Dr!Q90,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!S90-Inputs_A_Dr!R90)/Inputs_A_Dr!R90,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!T90-Inputs_A_Dr!S90)/Inputs_A_Dr!S90,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!U90-Inputs_A_Dr!T90)/Inputs_A_Dr!T90,Zero)","v":0}]
[]
[null,null,"Difference Check",null,null,null,null,null,{"$f":"SUMIFS(K92:U92,$K$4:$U$4,\"<=\"&$D$17)","v":0},null,{"$f":"IF(ABS(K90)>InputTol,One,Zero)","v":0},1,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[]
[null,{"$f":"Gen_A!$B$91","v":"Jemena"},{"$f":"Gen_A!$A$91","v":3}]
[null,null,"$/customer",null,null,null,null,null,null,null,{"$f":"IFERROR((Inputs_A_Dr!K99-Inputs_A_Dr!J99)/Inputs_A_Dr!J99,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!L99-Inputs_A_Dr!K99)/Inputs_A_Dr!K99,Zero)","v":-1},{"$f":"IFERROR((Inputs_A_Dr!M99-Inputs_A_Dr!L99)/Inputs_A_Dr!L99,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!N99-Inputs_A_Dr!M99)/Inputs_A_Dr!M99,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!O99-Inputs_A_Dr!N99)/Inputs_A_Dr!N99,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!P99-Inputs_A_Dr!O99)/Inputs_A_Dr!O99,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!Q99-Inputs_A_Dr!P99)/Inputs_A_Dr!P99,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!R99-Inputs_A_Dr!Q99)/Inputs_A_Dr!Q99,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!S99-Inputs_A_Dr!R99)/Inputs_A_Dr!R99,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!T99-Inputs_A_Dr!S99)/Inputs_A_Dr!S99,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!U99-Inputs_A_Dr!T99)/Inputs_A_Dr!T99,Zero)","v":0}]
[]
[null,null,"Difference Check",null,null,null,null,null,{"$f":"SUMIFS(K101:U101,$K$4:$U$4,\"<=\"&$D$17)","v":0},null,{"$f":"IF(ABS(K99)>InputTol,One,Zero)","v":0},1,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[]
[null,{"$f":"Gen_A!$B$92","v":"Powercor"},{"$f":"Gen_A!$A$92","v":4}]
[null,null,"$/customer",null,null,null,null,null,null,null,{"$f":"IFERROR((Inputs_A_Dr!K108-Inputs_A_Dr!J108)/Inputs_A_Dr!J108,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!L108-Inputs_A_Dr!K108)/Inputs_A_Dr!K108,Zero)","v":-1},{"$f":"IFERROR((Inputs_A_Dr!M108-Inputs_A_Dr!L108)/Inputs_A_Dr!L108,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!N108-Inputs_A_Dr!M108)/Inputs_A_Dr!M108,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!O108-Inputs_A_Dr!N108)/Inputs_A_Dr!N108,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!P108-Inputs_A_Dr!O108)/Inputs_A_Dr!O108,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!Q108-Inputs_A_Dr!P108)/Inputs_A_Dr!P108,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!R108-Inputs_A_Dr!Q108)/Inputs_A_Dr!Q108,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!S108-Inputs_A_Dr!R108)/Inputs_A_Dr!R108,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!T108-Inputs_A_Dr!S108)/Inputs_A_Dr!S108,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!U108-Inputs_A_Dr!T108)/Inputs_A_Dr!T108,Zero)","v":0}]
[]
[null,null,"Difference Check",null,null,null,null,null,{"$f":"SUMIFS(K110:U110,$K$4:$U$4,\"<=\"&$D$17)","v":0},null,{"$f":"IF(ABS(K108)>InputTol,One,Zero)","v":0},1,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[]
[null,{"$f":"Gen_A!$B$93","v":"United Energy"},{"$f":"Gen_A!$A$93","v":5}]
[null,null,"$/customer",null,null,null,null,null,null,null,{"$f":"IFERROR((Inputs_A_Dr!K117-Inputs_A_Dr!J117)/Inputs_A_Dr!J117,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!L117-Inputs_A_Dr!K117)/Inputs_A_Dr!K117,Zero)","v":-1},{"$f":"IFERROR((Inputs_A_Dr!M117-Inputs_A_Dr!L117)/Inputs_A_Dr!L117,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!N117-Inputs_A_Dr!M117)/Inputs_A_Dr!M117,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!O117-Inputs_A_Dr!N117)/Inputs_A_Dr!N117,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!P117-Inputs_A_Dr!O117)/Inputs_A_Dr!O117,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!Q117-Inputs_A_Dr!P117)/Inputs_A_Dr!P117,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!R117-Inputs_A_Dr!Q117)/Inputs_A_Dr!Q117,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!S117-Inputs_A_Dr!R117)/Inputs_A_Dr!R117,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!T117-Inputs_A_Dr!S117)/Inputs_A_Dr!S117,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!U117-Inputs_A_Dr!T117)/Inputs_A_Dr!T117,Zero)","v":0}]
[]
[null,null,"Difference Check",null,null,null,null,null,{"$f":"SUMIFS(K119:U119,$K$4:$U$4,\"<=\"&$D$17)","v":0},null,{"$f":"IF(ABS(K117)>InputTol,One,Zero)","v":0},1,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[null,"Check: Metering costs",null,null,null,null,null,null,{"$f":"SUM(I83,I92,I101,I110,I119)","v":0}]
[]
[{"$f":"MAX(A$2:OFFSET($A125,-One,0))+Sbsxn","v":1802.05},"Network supply charge - Residential"]
[]
[null,{"$f":"Gen_A!$B$89","v":"Ausnet"},{"$f":"Gen_A!$A$89","v":1}]
[null,null,"$/customer",null,null,null,null,null,null,null,{"$f":"IFERROR((Inputs_A_Dr!K128-Inputs_A_Dr!J128)/Inputs_A_Dr!J128,Zero)","v":5.2173913043478258E-2},{"$f":"IFERROR((Inputs_A_Dr!L128-Inputs_A_Dr!K128)/Inputs_A_Dr!K128,Zero)","v":-1},{"$f":"IFERROR((Inputs_A_Dr!M128-Inputs_A_Dr!L128)/Inputs_A_Dr!L128,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!N128-Inputs_A_Dr!M128)/Inputs_A_Dr!M128,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!O128-Inputs_A_Dr!N128)/Inputs_A_Dr!N128,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!P128-Inputs_A_Dr!O128)/Inputs_A_Dr!O128,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!Q128-Inputs_A_Dr!P128)/Inputs_A_Dr!P128,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!R128-Inputs_A_Dr!Q128)/Inputs_A_Dr!Q128,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!S128-Inputs_A_Dr!R128)/Inputs_A_Dr!R128,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!T128-Inputs_A_Dr!S128)/Inputs_A_Dr!S128,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!U128-Inputs_A_Dr!T128)/Inputs_A_Dr!T128,Zero)","v":0}]
[]
[null,null,"Difference Check",null,null,null,null,null,{"$f":"SUMIFS(K130:U130,$K$4:$U$4,\"<=\"&$D$17)","v":0},null,{"$f":"IF(ABS(K128)>InputTol,One,Zero)","v":0},1,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[]
[null,{"$f":"Gen_A!$B$90","v":"Citipower"},{"$f":"Gen_A!$A$90","v":2}]
[null,null,"$/customer",null,null,null,null,null,null,null,{"$f":"IFERROR((Inputs_A_Dr!K137-Inputs_A_Dr!J137)/Inputs_A_Dr!J137,Zero)","v":5.5555555555555552E-2},{"$f":"IFERROR((Inputs_A_Dr!L137-Inputs_A_Dr!K137)/Inputs_A_Dr!K137,Zero)","v":-1},{"$f":"IFERROR((Inputs_A_Dr!M137-Inputs_A_Dr!L137)/Inputs_A_Dr!L137,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!N137-Inputs_A_Dr!M137)/Inputs_A_Dr!M137,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!O137-Inputs_A_Dr!N137)/Inputs_A_Dr!N137,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!P137-Inputs_A_Dr!O137)/Inputs_A_Dr!O137,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!Q137-Inputs_A_Dr!P137)/Inputs_A_Dr!P137,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!R137-Inputs_A_Dr!Q137)/Inputs_A_Dr!Q137,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!S137-Inputs_A_Dr!R137)/Inputs_A_Dr!R137,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!T137-Inputs_A_Dr!S137)/Inputs_A_Dr!S137,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!U137-Inputs_A_Dr!T137)/Inputs_A_Dr!T137,Zero)","v":0}]
[]
[null,null,"Difference Check",null,null,null,null,null,{"$f":"SUMIFS(K139:U139,$K$4:$U$4,\"<=\"&$D$17)","v":0},null,{"$f":"IF(ABS(K137)>InputTol,One,Zero)","v":0},1,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[]
[null,{"$f":"Gen_A!$B$91","v":"Jemena"},{"$f":"Gen_A!$A$91","v":3}]
[null,null,"$/customer",null,null,null,null,null,null,null,{"$f":"IFERROR((Inputs_A_Dr!K146-Inputs_A_Dr!J146)/Inputs_A_Dr!J146,Zero)","v":0.14892414438294219},{"$f":"IFERROR((Inputs_A_Dr!L146-Inputs_A_Dr!K146)/Inputs_A_Dr!K146,Zero)","v":-1},{"$f":"IFERROR((Inputs_A_Dr!M146-Inputs_A_Dr!L146)/Inputs_A_Dr!L146,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!N146-Inputs_A_Dr!M146)/Inputs_A_Dr!M146,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!O146-Inputs_A_Dr!N146)/Inputs_A_Dr!N146,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!P146-Inputs_A_Dr!O146)/Inputs_A_Dr!O146,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!Q146-Inputs_A_Dr!P146)/Inputs_A_Dr!P146,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!R146-Inputs_A_Dr!Q146)/Inputs_A_Dr!Q146,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!S146-Inputs_A_Dr!R146)/Inputs_A_Dr!R146,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!T146-Inputs_A_Dr!S146)/Inputs_A_Dr!S146,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!U146-Inputs_A_Dr!T146)/Inputs_A_Dr!T146,Zero)","v":0}]
[]
[null,null,"Difference Check",null,null,null,null,null,{"$f":"SUMIFS(K148:U148,$K$4:$U$4,\"<=\"&$D$17)","v":0},null,{"$f":"IF(ABS(K146)>InputTol,One,Zero)","v":0},1,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[]
[null,{"$f":"Gen_A!$B$92","v":"Powercor"},{"$f":"Gen_A!$A$92","v":4}]
[null,null,"$/customer",null,null,null,null,null,null,null,{"$f":"IFERROR((Inputs_A_Dr!K155-Inputs_A_Dr!J155)/Inputs_A_Dr!J155,Zero)","v":3.8461538461538464E-2},{"$f":"IFERROR((Inputs_A_Dr!L155-Inputs_A_Dr!K155)/Inputs_A_Dr!K155,Zero)","v":-1},{"$f":"IFERROR((Inputs_A_Dr!M155-Inputs_A_Dr!L155)/Inputs_A_Dr!L155,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!N155-Inputs_A_Dr!M155)/Inputs_A_Dr!M155,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!O155-Inputs_A_Dr!N155)/Inputs_A_Dr!N155,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!P155-Inputs_A_Dr!O155)/Inputs_A_Dr!O155,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!Q155-Inputs_A_Dr!P155)/Inputs_A_Dr!P155,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!R155-Inputs_A_Dr!Q155)/Inputs_A_Dr!Q155,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!S155-Inputs_A_Dr!R155)/Inputs_A_Dr!R155,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!T155-Inputs_A_Dr!S155)/Inputs_A_Dr!S155,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!U155-Inputs_A_Dr!T155)/Inputs_A_Dr!T155,Zero)","v":0}]
[]
[null,null,"Difference Check",null,null,null,null,null,{"$f":"SUMIFS(K157:U157,$K$4:$U$4,\"<=\"&$D$17)","v":0},null,{"$f":"IF(ABS(K155)>InputTol,One,Zero)","v":0},1,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[]
[null,{"$f":"Gen_A!$B$93","v":"United Energy"},{"$f":"Gen_A!$A$93","v":5}]
[null,null,"$/customer",null,null,null,null,null,null,null,{"$f":"IFERROR((Inputs_A_Dr!K164-Inputs_A_Dr!J164)/Inputs_A_Dr!J164,Zero)","v":1.611603545527809E-2},{"$f":"IFERROR((Inputs_A_Dr!L164-Inputs_A_Dr!K164)/Inputs_A_Dr!K164,Zero)","v":-1},{"$f":"IFERROR((Inputs_A_Dr!M164-Inputs_A_Dr!L164)/Inputs_A_Dr!L164,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!N164-Inputs_A_Dr!M164)/Inputs_A_Dr!M164,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!O164-Inputs_A_Dr!N164)/Inputs_A_Dr!N164,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!P164-Inputs_A_Dr!O164)/Inputs_A_Dr!O164,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!Q164-Inputs_A_Dr!P164)/Inputs_A_Dr!P164,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!R164-Inputs_A_Dr!Q164)/Inputs_A_Dr!Q164,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!S164-Inputs_A_Dr!R164)/Inputs_A_Dr!R164,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!T164-Inputs_A_Dr!S164)/Inputs_A_Dr!S164,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!U164-Inputs_A_Dr!T164)/Inputs_A_Dr!T164,Zero)","v":0}]
[]
[null,null,"Difference Check",null,null,null,null,null,{"$f":"SUMIFS(K166:U166,$K$4:$U$4,\"<=\"&$D$17)","v":0},null,{"$f":"IF(ABS(K164)>InputTol,One,Zero)","v":0},1,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[null,"Check: Network supply charge - residential",null,null,null,null,null,null,{"$f":"SUM(I130,I139,I148,I157,I166)","v":0}]
[]
[{"$f":"MAX(A$2:OFFSET($A172,-One,0))+Sbsxn","v":1802.06},"Network supply charge - Small Business"]
[]
[null,{"$f":"Gen_A!$B$89","v":"Ausnet"},{"$f":"Gen_A!$A$89","v":1}]
[null,null,"$/customer",null,null,null,null,null,null,null,{"$f":"IFERROR((Inputs_A_Dr!K175-Inputs_A_Dr!J175)/Inputs_A_Dr!J175,Zero)","v":5.2173913043478258E-2},{"$f":"IFERROR((Inputs_A_Dr!L175-Inputs_A_Dr!K175)/Inputs_A_Dr!K175,Zero)","v":-1},{"$f":"IFERROR((Inputs_A_Dr!M175-Inputs_A_Dr!L175)/Inputs_A_Dr!L175,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!N175-Inputs_A_Dr!M175)/Inputs_A_Dr!M175,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!O175-Inputs_A_Dr!N175)/Inputs_A_Dr!N175,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!P175-Inputs_A_Dr!O175)/Inputs_A_Dr!O175,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!Q175-Inputs_A_Dr!P175)/Inputs_A_Dr!P175,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!R175-Inputs_A_Dr!Q175)/Inputs_A_Dr!Q175,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!S175-Inputs_A_Dr!R175)/Inputs_A_Dr!R175,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!T175-Inputs_A_Dr!S175)/Inputs_A_Dr!S175,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!U175-Inputs_A_Dr!T175)/Inputs_A_Dr!T175,Zero)","v":0}]
[]
[null,null,"Difference Check",null,null,null,null,null,{"$f":"SUMIFS(K177:U177,$K$4:$U$4,\"<=\"&$D$17)","v":0},null,{"$f":"IF(ABS(K175)>InputTol,One,Zero)","v":0},1,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[]
[null,{"$f":"Gen_A!$B$90","v":"Citipower"},{"$f":"Gen_A!$A$90","v":2}]
[null,null,"$/customer",null,null,null,null,null,null,null,{"$f":"IFERROR((Inputs_A_Dr!K184-Inputs_A_Dr!J184)/Inputs_A_Dr!J184,Zero)","v":6.6666666666666666E-2},{"$f":"IFERROR((Inputs_A_Dr!L184-Inputs_A_Dr!K184)/Inputs_A_Dr!K184,Zero)","v":-1},{"$f":"IFERROR((Inputs_A_Dr!M184-Inputs_A_Dr!L184)/Inputs_A_Dr!L184,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!N184-Inputs_A_Dr!M184)/Inputs_A_Dr!M184,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!O184-Inputs_A_Dr!N184)/Inputs_A_Dr!N184,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!P184-Inputs_A_Dr!O184)/Inputs_A_Dr!O184,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!Q184-Inputs_A_Dr!P184)/Inputs_A_Dr!P184,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!R184-Inputs_A_Dr!Q184)/Inputs_A_Dr!Q184,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!S184-Inputs_A_Dr!R184)/Inputs_A_Dr!R184,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!T184-Inputs_A_Dr!S184)/Inputs_A_Dr!S184,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!U184-Inputs_A_Dr!T184)/Inputs_A_Dr!T184,Zero)","v":0}]
[]
[null,null,"Difference Check",null,null,null,null,null,{"$f":"SUMIFS(K186:U186,$K$4:$U$4,\"<=\"&$D$17)","v":0},null,{"$f":"IF(ABS(K184)>InputTol,One,Zero)","v":0},1,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[]
[null,{"$f":"Gen_A!$B$91","v":"Jemena"},{"$f":"Gen_A!$A$91","v":3}]
[null,null,"$/customer",null,null,null,null,null,null,null,{"$f":"IFERROR((Inputs_A_Dr!K193-Inputs_A_Dr!J193)/Inputs_A_Dr!J193,Zero)","v":0.260545983628865},{"$f":"IFERROR((Inputs_A_Dr!L193-Inputs_A_Dr!K193)/Inputs_A_Dr!K193,Zero)","v":-1},{"$f":"IFERROR((Inputs_A_Dr!M193-Inputs_A_Dr!L193)/Inputs_A_Dr!L193,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!N193-Inputs_A_Dr!M193)/Inputs_A_Dr!M193,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!O193-Inputs_A_Dr!N193)/Inputs_A_Dr!N193,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!P193-Inputs_A_Dr!O193)/Inputs_A_Dr!O193,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!Q193-Inputs_A_Dr!P193)/Inputs_A_Dr!P193,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!R193-Inputs_A_Dr!Q193)/Inputs_A_Dr!Q193,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!S193-Inputs_A_Dr!R193)/Inputs_A_Dr!R193,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!T193-Inputs_A_Dr!S193)/Inputs_A_Dr!S193,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!U193-Inputs_A_Dr!T193)/Inputs_A_Dr!T193,Zero)","v":0}]
[]
[null,null,"Difference Check",null,null,null,null,null,{"$f":"SUMIFS(K195:U195,$K$4:$U$4,\"<=\"&$D$17)","v":0},null,{"$f":"IF(ABS(K193)>InputTol,One,Zero)","v":0},1,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[]
[null,{"$f":"Gen_A!$B$92","v":"Powercor"},{"$f":"Gen_A!$A$92","v":4}]
[null,null,"$/customer",null,null,null,null,null,null,null,{"$f":"IFERROR((Inputs_A_Dr!K202-Inputs_A_Dr!J202)/Inputs_A_Dr!J202,Zero)","v":2.9411764705882353E-2},{"$f":"IFERROR((Inputs_A_Dr!L202-Inputs_A_Dr!K202)/Inputs_A_Dr!K202,Zero)","v":-1},{"$f":"IFERROR((Inputs_A_Dr!M202-Inputs_A_Dr!L202)/Inputs_A_Dr!L202,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!N202-Inputs_A_Dr!M202)/Inputs_A_Dr!M202,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!O202-Inputs_A_Dr!N202)/Inputs_A_Dr!N202,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!P202-Inputs_A_Dr!O202)/Inputs_A_Dr!O202,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!Q202-Inputs_A_Dr!P202)/Inputs_A_Dr!P202,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!R202-Inputs_A_Dr!Q202)/Inputs_A_Dr!Q202,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!S202-Inputs_A_Dr!R202)/Inputs_A_Dr!R202,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!T202-Inputs_A_Dr!S202)/Inputs_A_Dr!S202,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!U202-Inputs_A_Dr!T202)/Inputs_A_Dr!T202,Zero)","v":0}]
[]
[null,null,"Difference Check",null,null,null,null,null,{"$f":"SUMIFS(K204:U204,$K$4:$U$4,\"<=\"&$D$17)","v":0},null,{"$f":"IF(ABS(K202)>InputTol,One,Zero)","v":0},1,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[]
[null,{"$f":"Gen_A!$B$93","v":"United Energy"},{"$f":"Gen_A!$A$93","v":5}]
[null,null,"$/customer",null,null,null,null,null,null,null,{"$f":"IFERROR((Inputs_A_Dr!K211-Inputs_A_Dr!J211)/Inputs_A_Dr!J211,Zero)","v":2.0172910662824145E-2},{"$f":"IFERROR((Inputs_A_Dr!L211-Inputs_A_Dr!K211)/Inputs_A_Dr!K211,Zero)","v":-1},{"$f":"IFERROR((Inputs_A_Dr!M211-Inputs_A_Dr!L211)/Inputs_A_Dr!L211,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!N211-Inputs_A_Dr!M211)/Inputs_A_Dr!M211,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!O211-Inputs_A_Dr!N211)/Inputs_A_Dr!N211,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!P211-Inputs_A_Dr!O211)/Inputs_A_Dr!O211,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!Q211-Inputs_A_Dr!P211)/Inputs_A_Dr!P211,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!R211-Inputs_A_Dr!Q211)/Inputs_A_Dr!Q211,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!S211-Inputs_A_Dr!R211)/Inputs_A_Dr!R211,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!T211-Inputs_A_Dr!S211)/Inputs_A_Dr!S211,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!U211-Inputs_A_Dr!T211)/Inputs_A_Dr!T211,Zero)","v":0}]
[]
[null,null,"Difference Check",null,null,null,null,null,{"$f":"SUMIFS(K213:U213,$K$4:$U$4,\"<=\"&$D$17)","v":0},null,{"$f":"IF(ABS(K211)>InputTol,One,Zero)","v":0},1,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[null,"Check: Network supply charge - small business",null,null,null,null,null,null,{"$f":"SUM(I177,I186,I195,I204,I213)","v":0}]
[]
[]
[null,"Check: Fixed costs year on year change within tolerance",null,null,null,null,null,null,{"$f":"SUM(I28,I36,I46,I76,I123,I170,I217)","v":0}]
[]
[{"$f":"ROUNDDOWN(MAX($A$7:OFFSET(A222,-One,0),$A$2*Sht)+Sxn,0)","v":1803},"Variable Costs"]
[]
[{"$f":"MAX(A$2:OFFSET($A224,-One,0))+Sbsxn","v":1803.01},"Wholesale price - residential"]
[]
[null,{"$f":"Gen_A!$B$89","v":"Ausnet"},{"$f":"Gen_A!$A$89","v":1}]
[null,null,"$/MWh",null,null,null,null,null,null,null,{"$f":"IFERROR((Inputs_A_Dr!K227-Inputs_A_Dr!J227)/Inputs_A_Dr!J227,Zero)","v":3.4761135910342827E-2},{"$f":"IFERROR((Inputs_A_Dr!L227-Inputs_A_Dr!K227)/Inputs_A_Dr!K227,Zero)","v":-1},{"$f":"IFERROR((Inputs_A_Dr!M227-Inputs_A_Dr!L227)/Inputs_A_Dr!L227,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!N227-Inputs_A_Dr!M227)/Inputs_A_Dr!M227,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!O227-Inputs_A_Dr!N227)/Inputs_A_Dr!N227,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!P227-Inputs_A_Dr!O227)/Inputs_A_Dr!O227,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!Q227-Inputs_A_Dr!P227)/Inputs_A_Dr!P227,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!R227-Inputs_A_Dr!Q227)/Inputs_A_Dr!Q227,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!S227-Inputs_A_Dr!R227)/Inputs_A_Dr!R227,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!T227-Inputs_A_Dr!S227)/Inputs_A_Dr!S227,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!U227-Inputs_A_Dr!T227)/Inputs_A_Dr!T227,Zero)","v":0}]
[]
[null,null,"Difference Check",null,null,null,null,null,{"$f":"SUMIFS(K229:U229,$K$4:$U$4,\"<=\"&$D$17)","v":0},null,{"$f":"IF(ABS(K227)>InputTol,One,Zero)","v":0},1,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[]
[null,{"$f":"Gen_A!$B$90","v":"Citipower"},{"$f":"Gen_A!$A$90","v":2}]
[null,null,"$/MWh",null,null,null,null,null,null,null,{"$f":"IFERROR((Inputs_A_Dr!K236-Inputs_A_Dr!J236)/Inputs_A_Dr!J236,Zero)","v":2.8723920426977273E-2},{"$f":"IFERROR((Inputs_A_Dr!L236-Inputs_A_Dr!K236)/Inputs_A_Dr!K236,Zero)","v":-1},{"$f":"IFERROR((Inputs_A_Dr!M236-Inputs_A_Dr!L236)/Inputs_A_Dr!L236,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!N236-Inputs_A_Dr!M236)/Inputs_A_Dr!M236,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!O236-Inputs_A_Dr!N236)/Inputs_A_Dr!N236,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!P236-Inputs_A_Dr!O236)/Inputs_A_Dr!O236,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!Q236-Inputs_A_Dr!P236)/Inputs_A_Dr!P236,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!R236-Inputs_A_Dr!Q236)/Inputs_A_Dr!Q236,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!S236-Inputs_A_Dr!R236)/Inputs_A_Dr!R236,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!T236-Inputs_A_Dr!S236)/Inputs_A_Dr!S236,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!U236-Inputs_A_Dr!T236)/Inputs_A_Dr!T236,Zero)","v":0}]
[]
[null,null,"Difference Check",null,null,null,null,null,{"$f":"SUMIFS(K238:U238,$K$4:$U$4,\"<=\"&$D$17)","v":0},null,{"$f":"IF(ABS(K236)>InputTol,One,Zero)","v":0},1,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[]
[null,{"$f":"Gen_A!$B$91","v":"Jemena"},{"$f":"Gen_A!$A$91","v":3}]
[null,null,"$/MWh",null,null,null,null,null,null,null,{"$f":"IFERROR((Inputs_A_Dr!K245-Inputs_A_Dr!J245)/Inputs_A_Dr!J245,Zero)","v":4.3197936814958204E-2},{"$f":"IFERROR((Inputs_A_Dr!L245-Inputs_A_Dr!K245)/Inputs_A_Dr!K245,Zero)","v":-1},{"$f":"IFERROR((Inputs_A_Dr!M245-Inputs_A_Dr!L245)/Inputs_A_Dr!L245,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!N245-Inputs_A_Dr!M245)/Inputs_A_Dr!M245,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!O245-Inputs_A_Dr!N245)/Inputs_A_Dr!N245,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!P245-Inputs_A_Dr!O245)/Inputs_A_Dr!O245,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!Q245-Inputs_A_Dr!P245)/Inputs_A_Dr!P245,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!R245-Inputs_A_Dr!Q245)/Inputs_A_Dr!Q245,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!S245-Inputs_A_Dr!R245)/Inputs_A_Dr!R245,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!T245-Inputs_A_Dr!S245)/Inputs_A_Dr!S245,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!U245-Inputs_A_Dr!T245)/Inputs_A_Dr!T245,Zero)","v":0}]
[]
[null,null,"Difference Check",null,null,null,null,null,{"$f":"SUMIFS(K247:U247,$K$4:$U$4,\"<=\"&$D$17)","v":0},null,{"$f":"IF(ABS(K245)>InputTol,One,Zero)","v":0},1,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[]
[null,{"$f":"Gen_A!$B$92","v":"Powercor"},{"$f":"Gen_A!$A$92","v":4}]
[null,null,"$/MWh",null,null,null,null,null,null,null,{"$f":"IFERROR((Inputs_A_Dr!K254-Inputs_A_Dr!J254)/Inputs_A_Dr!J254,Zero)","v":4.0652761684047835E-2},{"$f":"IFERROR((Inputs_A_Dr!L254-Inputs_A_Dr!K254)/Inputs_A_Dr!K254,Zero)","v":-1},{"$f":"IFERROR((Inputs_A_Dr!M254-Inputs_A_Dr!L254)/Inputs_A_Dr!L254,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!N254-Inputs_A_Dr!M254)/Inputs_A_Dr!M254,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!O254-Inputs_A_Dr!N254)/Inputs_A_Dr!N254,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!P254-Inputs_A_Dr!O254)/Inputs_A_Dr!O254,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!Q254-Inputs_A_Dr!P254)/Inputs_A_Dr!P254,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!R254-Inputs_A_Dr!Q254)/Inputs_A_Dr!Q254,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!S254-Inputs_A_Dr!R254)/Inputs_A_Dr!R254,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!T254-Inputs_A_Dr!S254)/Inputs_A_Dr!S254,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!U254-Inputs_A_Dr!T254)/Inputs_A_Dr!T254,Zero)","v":0}]
[]
[null,null,"Difference Check",null,null,null,null,null,{"$f":"SUMIFS(K256:U256,$K$4:$U$4,\"<=\"&$D$17)","v":0},null,{"$f":"IF(ABS(K254)>InputTol,One,Zero)","v":0},1,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[]
[null,{"$f":"Gen_A!$B$93","v":"United Energy"},{"$f":"Gen_A!$A$93","v":5}]
[null,null,"$/MWh",null,null,null,null,null,null,null,{"$f":"IFERROR((Inputs_A_Dr!K263-Inputs_A_Dr!J263)/Inputs_A_Dr!J263,Zero)","v":4.1134882012671049E-2},{"$f":"IFERROR((Inputs_A_Dr!L263-Inputs_A_Dr!K263)/Inputs_A_Dr!K263,Zero)","v":-1},{"$f":"IFERROR((Inputs_A_Dr!M263-Inputs_A_Dr!L263)/Inputs_A_Dr!L263,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!N263-Inputs_A_Dr!M263)/Inputs_A_Dr!M263,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!O263-Inputs_A_Dr!N263)/Inputs_A_Dr!N263,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!P263-Inputs_A_Dr!O263)/Inputs_A_Dr!O263,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!Q263-Inputs_A_Dr!P263)/Inputs_A_Dr!P263,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!R263-Inputs_A_Dr!Q263)/Inputs_A_Dr!Q263,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!S263-Inputs_A_Dr!R263)/Inputs_A_Dr!R263,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!T263-Inputs_A_Dr!S263)/Inputs_A_Dr!S263,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!U263-Inputs_A_Dr!T263)/Inputs_A_Dr!T263,Zero)","v":0}]
[]
[null,null,"Difference Check",null,null,null,null,null,{"$f":"SUMIFS(K265:U265,$K$4:$U$4,\"<=\"&$D$17)","v":0},null,{"$f":"IF(ABS(K263)>InputTol,One,Zero)","v":0},1,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[null,{"$f":"\"Check: \"&B224","v":"Check: Wholesale price - residential"},null,null,null,null,null,null,{"$f":"SUM(I229,I238,I247,I256,I265)","v":0}]
[]
[{"$f":"MAX(A$2:OFFSET($A271,-One,0))+Sbsxn","v":1803.02},"Wholesale volatility - residential"]
[]
[null,{"$f":"Gen_A!$B$89","v":"Ausnet"},{"$f":"Gen_A!$A$89","v":1}]
[null,null,"$/MWh",null,null,null,null,null,null,null,{"$f":"IFERROR((Inputs_A_Dr!K274-Inputs_A_Dr!J274)/Inputs_A_Dr!J274,Zero)","v":1.1874999999999998},{"$f":"IFERROR((Inputs_A_Dr!L274-Inputs_A_Dr!K274)/Inputs_A_Dr!K274,Zero)","v":-1},{"$f":"IFERROR((Inputs_A_Dr!M274-Inputs_A_Dr!L274)/Inputs_A_Dr!L274,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!N274-Inputs_A_Dr!M274)/Inputs_A_Dr!M274,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!O274-Inputs_A_Dr!N274)/Inputs_A_Dr!N274,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!P274-Inputs_A_Dr!O274)/Inputs_A_Dr!O274,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!Q274-Inputs_A_Dr!P274)/Inputs_A_Dr!P274,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!R274-Inputs_A_Dr!Q274)/Inputs_A_Dr!Q274,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!S274-Inputs_A_Dr!R274)/Inputs_A_Dr!R274,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!T274-Inputs_A_Dr!S274)/Inputs_A_Dr!S274,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!U274-Inputs_A_Dr!T274)/Inputs_A_Dr!T274,Zero)","v":0}]
[]
[null,null,"Difference Check",null,null,null,null,null,{"$f":"SUMIFS(K276:U276,$K$4:$U$4,\"<=\"&$D$17)","v":1},null,{"$f":"IF(ABS(K274)>InputTol,One,Zero)","v":1},1,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[]
[null,{"$f":"Gen_A!$B$90","v":"Citipower"},{"$f":"Gen_A!$A$90","v":2}]
[null,null,"$/MWh",null,null,null,null,null,null,null,{"$f":"IFERROR((Inputs_A_Dr!K283-Inputs_A_Dr!J283)/Inputs_A_Dr!J283,Zero)","v":0.94444444444444442},{"$f":"IFERROR((Inputs_A_Dr!L283-Inputs_A_Dr!K283)/Inputs_A_Dr!K283,Zero)","v":-1},{"$f":"IFERROR((Inputs_A_Dr!M283-Inputs_A_Dr!L283)/Inputs_A_Dr!L283,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!N283-Inputs_A_Dr!M283)/Inputs_A_Dr!M283,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!O283-Inputs_A_Dr!N283)/Inputs_A_Dr!N283,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!P283-Inputs_A_Dr!O283)/Inputs_A_Dr!O283,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!Q283-Inputs_A_Dr!P283)/Inputs_A_Dr!P283,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!R283-Inputs_A_Dr!Q283)/Inputs_A_Dr!Q283,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!S283-Inputs_A_Dr!R283)/Inputs_A_Dr!R283,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!T283-Inputs_A_Dr!S283)/Inputs_A_Dr!S283,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!U283-Inputs_A_Dr!T283)/Inputs_A_Dr!T283,Zero)","v":0}]
[]
[null,null,"Difference Check",null,null,null,null,null,{"$f":"SUMIFS(K285:U285,$K$4:$U$4,\"<=\"&$D$17)","v":1},null,{"$f":"IF(ABS(K283)>InputTol,One,Zero)","v":1},1,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[]
[null,{"$f":"Gen_A!$B$91","v":"Jemena"},{"$f":"Gen_A!$A$91","v":3}]
[null,null,"$/MWh",null,null,null,null,null,null,null,{"$f":"IFERROR((Inputs_A_Dr!K292-Inputs_A_Dr!J292)/Inputs_A_Dr!J292,Zero)","v":1.2},{"$f":"IFERROR((Inputs_A_Dr!L292-Inputs_A_Dr!K292)/Inputs_A_Dr!K292,Zero)","v":-1},{"$f":"IFERROR((Inputs_A_Dr!M292-Inputs_A_Dr!L292)/Inputs_A_Dr!L292,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!N292-Inputs_A_Dr!M292)/Inputs_A_Dr!M292,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!O292-Inputs_A_Dr!N292)/Inputs_A_Dr!N292,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!P292-Inputs_A_Dr!O292)/Inputs_A_Dr!O292,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!Q292-Inputs_A_Dr!P292)/Inputs_A_Dr!P292,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!R292-Inputs_A_Dr!Q292)/Inputs_A_Dr!Q292,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!S292-Inputs_A_Dr!R292)/Inputs_A_Dr!R292,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!T292-Inputs_A_Dr!S292)/Inputs_A_Dr!S292,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!U292-Inputs_A_Dr!T292)/Inputs_A_Dr!T292,Zero)","v":0}]
[]
[null,null,"Difference Check",null,null,null,null,null,{"$f":"SUMIFS(K294:U294,$K$4:$U$4,\"<=\"&$D$17)","v":1},null,{"$f":"IF(ABS(K292)>InputTol,One,Zero)","v":1},1,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[]
[null,{"$f":"Gen_A!$B$92","v":"Powercor"},{"$f":"Gen_A!$A$92","v":4}]
[null,null,"$/MWh",null,null,null,null,null,null,null,{"$f":"IFERROR((Inputs_A_Dr!K301-Inputs_A_Dr!J301)/Inputs_A_Dr!J301,Zero)","v":1.3125},{"$f":"IFERROR((Inputs_A_Dr!L301-Inputs_A_Dr!K301)/Inputs_A_Dr!K301,Zero)","v":-1},{"$f":"IFERROR((Inputs_A_Dr!M301-Inputs_A_Dr!L301)/Inputs_A_Dr!L301,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!N301-Inputs_A_Dr!M301)/Inputs_A_Dr!M301,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!O301-Inputs_A_Dr!N301)/Inputs_A_Dr!N301,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!P301-Inputs_A_Dr!O301)/Inputs_A_Dr!O301,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!Q301-Inputs_A_Dr!P301)/Inputs_A_Dr!P301,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!R301-Inputs_A_Dr!Q301)/Inputs_A_Dr!Q301,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!S301-Inputs_A_Dr!R301)/Inputs_A_Dr!R301,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!T301-Inputs_A_Dr!S301)/Inputs_A_Dr!S301,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!U301-Inputs_A_Dr!T301)/Inputs_A_Dr!T301,Zero)","v":0}]
[]
[null,null,"Difference Check",null,null,null,null,null,{"$f":"SUMIFS(K303:U303,$K$4:$U$4,\"<=\"&$D$17)","v":1},null,{"$f":"IF(ABS(K301)>InputTol,One,Zero)","v":1},1,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[]
[null,{"$f":"Gen_A!$B$93","v":"United Energy"},{"$f":"Gen_A!$A$93","v":5}]
[null,null,"$/MWh",null,null,null,null,null,null,null,{"$f":"IFERROR((Inputs_A_Dr!K310-Inputs_A_Dr!J310)/Inputs_A_Dr!J310,Zero)","v":1.1578947368421051},{"$f":"IFERROR((Inputs_A_Dr!L310-Inputs_A_Dr!K310)/Inputs_A_Dr!K310,Zero)","v":-1},{"$f":"IFERROR((Inputs_A_Dr!M310-Inputs_A_Dr!L310)/Inputs_A_Dr!L310,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!N310-Inputs_A_Dr!M310)/Inputs_A_Dr!M310,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!O310-Inputs_A_Dr!N310)/Inputs_A_Dr!N310,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!P310-Inputs_A_Dr!O310)/Inputs_A_Dr!O310,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!Q310-Inputs_A_Dr!P310)/Inputs_A_Dr!P310,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!R310-Inputs_A_Dr!Q310)/Inputs_A_Dr!Q310,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!S310-Inputs_A_Dr!R310)/Inputs_A_Dr!R310,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!T310-Inputs_A_Dr!S310)/Inputs_A_Dr!S310,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!U310-Inputs_A_Dr!T310)/Inputs_A_Dr!T310,Zero)","v":0}]
[]
[null,null,"Difference Check",null,null,null,null,null,{"$f":"SUMIFS(K312:U312,$K$4:$U$4,\"<=\"&$D$17)","v":1},null,{"$f":"IF(ABS(K310)>InputTol,One,Zero)","v":1},1,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[null,{"$f":"\"Check: \"&B271","v":"Check: Wholesale volatility - residential"},null,null,null,null,null,null,{"$f":"SUM(I276,I285,I294,I303,I312)","v":5}]
[]
[]
[null,"Check: Wholesale (residential) year on year change within tolerance",null,null,null,null,null,null,{"$f":"SUM(I269,I316)","v":5}]
[]
[{"$f":"MAX(A$2:OFFSET($A321,-One,0))+Sbsxn","v":1803.03},"Wholesale price - small business"]
[]
[null,{"$f":"Gen_A!$B$89","v":"Ausnet"},{"$f":"Gen_A!$A$89","v":1}]
[null,null,"$/MWh",null,null,null,null,null,null,null,{"$f":"IFERROR((Inputs_A_Dr!K324-Inputs_A_Dr!J324)/Inputs_A_Dr!J324,Zero)","v":3.3182503770739037E-2},{"$f":"IFERROR((Inputs_A_Dr!L324-Inputs_A_Dr!K324)/Inputs_A_Dr!K324,Zero)","v":-1},{"$f":"IFERROR((Inputs_A_Dr!M324-Inputs_A_Dr!L324)/Inputs_A_Dr!L324,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!N324-Inputs_A_Dr!M324)/Inputs_A_Dr!M324,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!O324-Inputs_A_Dr!N324)/Inputs_A_Dr!N324,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!P324-Inputs_A_Dr!O324)/Inputs_A_Dr!O324,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!Q324-Inputs_A_Dr!P324)/Inputs_A_Dr!P324,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!R324-Inputs_A_Dr!Q324)/Inputs_A_Dr!Q324,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!S324-Inputs_A_Dr!R324)/Inputs_A_Dr!R324,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!T324-Inputs_A_Dr!S324)/Inputs_A_Dr!S324,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!U324-Inputs_A_Dr!T324)/Inputs_A_Dr!T324,Zero)","v":0}]
[]
[null,null,"Difference Check",null,null,null,null,null,{"$f":"SUMIFS(K326:U326,$K$4:$U$4,\"<=\"&$D$17)","v":0},null,{"$f":"IF(ABS(K324)>InputTol,One,Zero)","v":0},1,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[]
[null,null,{"$f":"Gen_A!$A$90","v":2}]
[null,{"$f":"Gen_A!$B$90","v":"Citipower"},"$/MWh",null,null,null,null,null,null,null,{"$f":"IFERROR((Inputs_A_Dr!K333-Inputs_A_Dr!J333)/Inputs_A_Dr!J333,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!L333-Inputs_A_Dr!K333)/Inputs_A_Dr!K333,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!M333-Inputs_A_Dr!L333)/Inputs_A_Dr!L333,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!N333-Inputs_A_Dr!M333)/Inputs_A_Dr!M333,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!O333-Inputs_A_Dr!N333)/Inputs_A_Dr!N333,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!P333-Inputs_A_Dr!O333)/Inputs_A_Dr!O333,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!Q333-Inputs_A_Dr!P333)/Inputs_A_Dr!P333,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!R333-Inputs_A_Dr!Q333)/Inputs_A_Dr!Q333,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!S333-Inputs_A_Dr!R333)/Inputs_A_Dr!R333,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!T333-Inputs_A_Dr!S333)/Inputs_A_Dr!S333,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!U333-Inputs_A_Dr!T333)/Inputs_A_Dr!T333,Zero)","v":0}]
[]
[null,null,"Difference Check",null,null,null,null,null,{"$f":"SUMIFS(K335:U335,$K$4:$U$4,\"<=\"&$D$17)","v":0},null,{"$f":"IF(ABS(K333)>InputTol,One,Zero)","v":0},0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[]
[null,null,{"$f":"Gen_A!$A$91","v":3}]
[null,{"$f":"Gen_A!$B$91","v":"Jemena"},"$/MWh",null,null,null,null,null,null,null,{"$f":"IFERROR((Inputs_A_Dr!K342-Inputs_A_Dr!J342)/Inputs_A_Dr!J342,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!L342-Inputs_A_Dr!K342)/Inputs_A_Dr!K342,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!M342-Inputs_A_Dr!L342)/Inputs_A_Dr!L342,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!N342-Inputs_A_Dr!M342)/Inputs_A_Dr!M342,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!O342-Inputs_A_Dr!N342)/Inputs_A_Dr!N342,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!P342-Inputs_A_Dr!O342)/Inputs_A_Dr!O342,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!Q342-Inputs_A_Dr!P342)/Inputs_A_Dr!P342,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!R342-Inputs_A_Dr!Q342)/Inputs_A_Dr!Q342,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!S342-Inputs_A_Dr!R342)/Inputs_A_Dr!R342,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!T342-Inputs_A_Dr!S342)/Inputs_A_Dr!S342,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!U342-Inputs_A_Dr!T342)/Inputs_A_Dr!T342,Zero)","v":0}]
[]
[null,null,"Difference Check",null,null,null,null,null,{"$f":"SUMIFS(K344:U344,$K$4:$U$4,\"<=\"&$D$17)","v":0},null,{"$f":"IF(ABS(K342)>InputTol,One,Zero)","v":0},0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[]
[null,null,{"$f":"Gen_A!$A$92","v":4}]
[null,{"$f":"Gen_A!$B$92","v":"Powercor"},"$/MWh",null,null,null,null,null,null,null,{"$f":"IFERROR((Inputs_A_Dr!K351-Inputs_A_Dr!J351)/Inputs_A_Dr!J351,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!L351-Inputs_A_Dr!K351)/Inputs_A_Dr!K351,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!M351-Inputs_A_Dr!L351)/Inputs_A_Dr!L351,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!N351-Inputs_A_Dr!M351)/Inputs_A_Dr!M351,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!O351-Inputs_A_Dr!N351)/Inputs_A_Dr!N351,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!P351-Inputs_A_Dr!O351)/Inputs_A_Dr!O351,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!Q351-Inputs_A_Dr!P351)/Inputs_A_Dr!P351,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!R351-Inputs_A_Dr!Q351)/Inputs_A_Dr!Q351,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!S351-Inputs_A_Dr!R351)/Inputs_A_Dr!R351,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!T351-Inputs_A_Dr!S351)/Inputs_A_Dr!S351,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!U351-Inputs_A_Dr!T351)/Inputs_A_Dr!T351,Zero)","v":0}]
[]
[null,null,"Difference Check",null,null,null,null,null,{"$f":"SUMIFS(K353:U353,$K$4:$U$4,\"<=\"&$D$17)","v":0},null,{"$f":"IF(ABS(K351)>InputTol,One,Zero)","v":0},0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[]
[null,null,{"$f":"Gen_A!$A$93","v":5}]
[null,{"$f":"Gen_A!$B$93","v":"United Energy"},"$/MWh",null,null,null,null,null,null,null,{"$f":"IFERROR((Inputs_A_Dr!K360-Inputs_A_Dr!J360)/Inputs_A_Dr!J360,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!L360-Inputs_A_Dr!K360)/Inputs_A_Dr!K360,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!M360-Inputs_A_Dr!L360)/Inputs_A_Dr!L360,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!N360-Inputs_A_Dr!M360)/Inputs_A_Dr!M360,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!O360-Inputs_A_Dr!N360)/Inputs_A_Dr!N360,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!P360-Inputs_A_Dr!O360)/Inputs_A_Dr!O360,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!Q360-Inputs_A_Dr!P360)/Inputs_A_Dr!P360,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!R360-Inputs_A_Dr!Q360)/Inputs_A_Dr!Q360,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!S360-Inputs_A_Dr!R360)/Inputs_A_Dr!R360,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!T360-Inputs_A_Dr!S360)/Inputs_A_Dr!S360,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!U360-Inputs_A_Dr!T360)/Inputs_A_Dr!T360,Zero)","v":0}]
[]
[null,null,"Difference Check",null,null,null,null,null,{"$f":"SUMIFS(K362:U362,$K$4:$U$4,\"<=\"&$D$17)","v":0},null,{"$f":"IF(ABS(K360)>InputTol,One,Zero)","v":0},0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[null,{"$f":"\"Check: \"&B321&\" differences within tolerance\"","v":"Check: Wholesale price - small business differences within tolerance"},null,null,null,null,null,null,{"$f":"SUM(I326,I335,I344,I353,I362)","v":0}]
[]
[{"$f":"MAX(A$2:OFFSET($A369,-One,0))+Sbsxn","v":1803.04},"Wholesale volatility - small business"]
[]
[null,{"$f":"Gen_A!$B$89","v":"Ausnet"},{"$f":"Gen_A!$A$89","v":1}]
[null,null,"$/MWh",null,null,null,null,null,null,null,{"$f":"IFERROR((Inputs_A_Dr!K372-Inputs_A_Dr!J372)/Inputs_A_Dr!J372,Zero)","v":0.47368421052631593},{"$f":"IFERROR((Inputs_A_Dr!L372-Inputs_A_Dr!K372)/Inputs_A_Dr!K372,Zero)","v":-1},{"$f":"IFERROR((Inputs_A_Dr!M372-Inputs_A_Dr!L372)/Inputs_A_Dr!L372,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!N372-Inputs_A_Dr!M372)/Inputs_A_Dr!M372,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!O372-Inputs_A_Dr!N372)/Inputs_A_Dr!N372,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!P372-Inputs_A_Dr!O372)/Inputs_A_Dr!O372,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!Q372-Inputs_A_Dr!P372)/Inputs_A_Dr!P372,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!R372-Inputs_A_Dr!Q372)/Inputs_A_Dr!Q372,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!S372-Inputs_A_Dr!R372)/Inputs_A_Dr!R372,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!T372-Inputs_A_Dr!S372)/Inputs_A_Dr!S372,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!U372-Inputs_A_Dr!T372)/Inputs_A_Dr!T372,Zero)","v":0}]
[]
[null,null,"Difference Check",null,null,null,null,null,{"$f":"SUMIFS(K374:U374,$K$4:$U$4,\"<=\"&$D$17)","v":0},null,{"$f":"IF(ABS(K372)>InputTol,One,Zero)","v":0},1,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[]
[null,null,{"$f":"Gen_A!$A$90","v":2}]
[null,{"$f":"Gen_A!$B$90","v":"Citipower"},"$/MWh",null,null,null,null,null,null,null,{"$f":"IFERROR((Inputs_A_Dr!K381-Inputs_A_Dr!J381)/Inputs_A_Dr!J381,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!L381-Inputs_A_Dr!K381)/Inputs_A_Dr!K381,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!M381-Inputs_A_Dr!L381)/Inputs_A_Dr!L381,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!N381-Inputs_A_Dr!M381)/Inputs_A_Dr!M381,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!O381-Inputs_A_Dr!N381)/Inputs_A_Dr!N381,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!P381-Inputs_A_Dr!O381)/Inputs_A_Dr!O381,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!Q381-Inputs_A_Dr!P381)/Inputs_A_Dr!P381,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!R381-Inputs_A_Dr!Q381)/Inputs_A_Dr!Q381,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!S381-Inputs_A_Dr!R381)/Inputs_A_Dr!R381,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!T381-Inputs_A_Dr!S381)/Inputs_A_Dr!S381,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!U381-Inputs_A_Dr!T381)/Inputs_A_Dr!T381,Zero)","v":0}]
[]
[null,null,"Difference Check",null,null,null,null,null,{"$f":"SUMIFS(K383:U383,$K$4:$U$4,\"<=\"&$D$17)","v":0},null,{"$f":"IF(ABS(K381)>InputTol,One,Zero)","v":0},0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[]
[null,null,{"$f":"Gen_A!$A$91","v":3}]
[null,{"$f":"Gen_A!$B$91","v":"Jemena"},"$/MWh",null,null,null,null,null,null,null,{"$f":"IFERROR((Inputs_A_Dr!K390-Inputs_A_Dr!J390)/Inputs_A_Dr!J390,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!L390-Inputs_A_Dr!K390)/Inputs_A_Dr!K390,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!M390-Inputs_A_Dr!L390)/Inputs_A_Dr!L390,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!N390-Inputs_A_Dr!M390)/Inputs_A_Dr!M390,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!O390-Inputs_A_Dr!N390)/Inputs_A_Dr!N390,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!P390-Inputs_A_Dr!O390)/Inputs_A_Dr!O390,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!Q390-Inputs_A_Dr!P390)/Inputs_A_Dr!P390,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!R390-Inputs_A_Dr!Q390)/Inputs_A_Dr!Q390,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!S390-Inputs_A_Dr!R390)/Inputs_A_Dr!R390,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!T390-Inputs_A_Dr!S390)/Inputs_A_Dr!S390,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!U390-Inputs_A_Dr!T390)/Inputs_A_Dr!T390,Zero)","v":0}]
[]
[null,null,"Difference Check",null,null,null,null,null,{"$f":"SUMIFS(K392:U392,$K$4:$U$4,\"<=\"&$D$17)","v":0},null,{"$f":"IF(ABS(K390)>InputTol,One,Zero)","v":0},0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[]
[null,null,{"$f":"Gen_A!$A$92","v":4}]
[null,{"$f":"Gen_A!$B$92","v":"Powercor"},"$/MWh",null,null,null,null,null,null,null,{"$f":"IFERROR((Inputs_A_Dr!K399-Inputs_A_Dr!J399)/Inputs_A_Dr!J399,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!L399-Inputs_A_Dr!K399)/Inputs_A_Dr!K399,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!M399-Inputs_A_Dr!L399)/Inputs_A_Dr!L399,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!N399-Inputs_A_Dr!M399)/Inputs_A_Dr!M399,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!O399-Inputs_A_Dr!N399)/Inputs_A_Dr!N399,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!P399-Inputs_A_Dr!O399)/Inputs_A_Dr!O399,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!Q399-Inputs_A_Dr!P399)/Inputs_A_Dr!P399,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!R399-Inputs_A_Dr!Q399)/Inputs_A_Dr!Q399,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!S399-Inputs_A_Dr!R399)/Inputs_A_Dr!R399,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!T399-Inputs_A_Dr!S399)/Inputs_A_Dr!S399,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!U399-Inputs_A_Dr!T399)/Inputs_A_Dr!T399,Zero)","v":0}]
[]
[null,null,"Difference Check",null,null,null,null,null,{"$f":"SUMIFS(K401:U401,$K$4:$U$4,\"<=\"&$D$17)","v":0},null,{"$f":"IF(ABS(K399)>InputTol,One,Zero)","v":0},0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[]
[null,null,{"$f":"Gen_A!$A$93","v":5}]
[null,{"$f":"Gen_A!$B$93","v":"United Energy"},"$/MWh",null,null,null,null,null,null,null,{"$f":"IFERROR((Inputs_A_Dr!K408-Inputs_A_Dr!J408)/Inputs_A_Dr!J408,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!L408-Inputs_A_Dr!K408)/Inputs_A_Dr!K408,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!M408-Inputs_A_Dr!L408)/Inputs_A_Dr!L408,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!N408-Inputs_A_Dr!M408)/Inputs_A_Dr!M408,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!O408-Inputs_A_Dr!N408)/Inputs_A_Dr!N408,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!P408-Inputs_A_Dr!O408)/Inputs_A_Dr!O408,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!Q408-Inputs_A_Dr!P408)/Inputs_A_Dr!P408,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!R408-Inputs_A_Dr!Q408)/Inputs_A_Dr!Q408,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!S408-Inputs_A_Dr!R408)/Inputs_A_Dr!R408,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!T408-Inputs_A_Dr!S408)/Inputs_A_Dr!S408,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!U408-Inputs_A_Dr!T408)/Inputs_A_Dr!T408,Zero)","v":0}]
[]
[null,null,"Difference Check",null,null,null,null,null,{"$f":"SUMIFS(K410:U410,$K$4:$U$4,\"<=\"&$D$17)","v":0},null,{"$f":"IF(ABS(K408)>InputTol,One,Zero)","v":0},0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[null,null,null,null,null,null,null,null,{"$f":"SUM(I374,I383,I392,I401,I410)","v":0}]
[null,{"$f":"\"Check: \"&B369","v":"Check: Wholesale volatility - small business"}]
[]
[null,"Check: Wholesale (small business) year on year change within tolerance",null,null,null,null,null,null,{"$f":"SUM(I367,I414)","v":0}]
[]
[]
[{"$f":"MAX(A$2:OFFSET($A420,-One,0))+Sbsxn","v":1803.05},"Environmental programs price"]
[]
[null,"Victorian energy upgrades (VEU)"]
[null,null,"$/certificate",null,null,null,null,null,null,null,{"$f":"IFERROR((Inputs_A_Dr!K423-Inputs_A_Dr!J423)/Inputs_A_Dr!J423,Zero)","v":-5.8292813278888744E-2},{"$f":"IFERROR((Inputs_A_Dr!L423-Inputs_A_Dr!K423)/Inputs_A_Dr!K423,Zero)","v":-1},{"$f":"IFERROR((Inputs_A_Dr!M423-Inputs_A_Dr!L423)/Inputs_A_Dr!L423,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!N423-Inputs_A_Dr!M423)/Inputs_A_Dr!M423,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!O423-Inputs_A_Dr!N423)/Inputs_A_Dr!N423,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!P423-Inputs_A_Dr!O423)/Inputs_A_Dr!O423,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!Q423-Inputs_A_Dr!P423)/Inputs_A_Dr!P423,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!R423-Inputs_A_Dr!Q423)/Inputs_A_Dr!Q423,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!S423-Inputs_A_Dr!R423)/Inputs_A_Dr!R423,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!T423-Inputs_A_Dr!S423)/Inputs_A_Dr!S423,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!U423-Inputs_A_Dr!T423)/Inputs_A_Dr!T423,Zero)","v":0}]
[]
[null,null,"Difference Check",null,null,null,null,null,{"$f":"SUMIFS(K425:U425,$K$4:$U$4,\"<=\"&$D$17)","v":0},null,{"$f":"IF(ABS(K423)>InputTol,One,Zero)","v":0},1,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[]
[]
[null,"Large-scale renewable energy target (LRET)"]
[null,null,"$/certificate",null,null,null,null,null,null,null,{"$f":"IFERROR((Inputs_A_Dr!K433-Inputs_A_Dr!J433)/Inputs_A_Dr!J433,Zero)","v":-0.26342418802023826},{"$f":"IFERROR((Inputs_A_Dr!L433-Inputs_A_Dr!K433)/Inputs_A_Dr!K433,Zero)","v":-1},{"$f":"IFERROR((Inputs_A_Dr!M433-Inputs_A_Dr!L433)/Inputs_A_Dr!L433,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!N433-Inputs_A_Dr!M433)/Inputs_A_Dr!M433,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!O433-Inputs_A_Dr!N433)/Inputs_A_Dr!N433,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!P433-Inputs_A_Dr!O433)/Inputs_A_Dr!O433,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!Q433-Inputs_A_Dr!P433)/Inputs_A_Dr!P433,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!R433-Inputs_A_Dr!Q433)/Inputs_A_Dr!Q433,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!S433-Inputs_A_Dr!R433)/Inputs_A_Dr!R433,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!T433-Inputs_A_Dr!S433)/Inputs_A_Dr!S433,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!U433-Inputs_A_Dr!T433)/Inputs_A_Dr!T433,Zero)","v":0}]
[]
[null,null,"Difference Check",null,null,null,null,null,{"$f":"SUMIFS(K435:U435,$K$4:$U$4,\"<=\"&$D$17)","v":0},null,{"$f":"IF(ABS(K433)>InputTol,One,Zero)","v":0},1,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[]
[null,"Small-scale renewable energy scheme (SRES)"]
[null,null,"$/certificate",null,null,null,null,null,null,null,{"$f":"IFERROR((Inputs_A_Dr!K442-Inputs_A_Dr!J442)/Inputs_A_Dr!J442,Zero)","v":-1.2345679012345678E-2},{"$f":"IFERROR((Inputs_A_Dr!L442-Inputs_A_Dr!K442)/Inputs_A_Dr!K442,Zero)","v":-1},{"$f":"IFERROR((Inputs_A_Dr!M442-Inputs_A_Dr!L442)/Inputs_A_Dr!L442,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!N442-Inputs_A_Dr!M442)/Inputs_A_Dr!M442,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!O442-Inputs_A_Dr!N442)/Inputs_A_Dr!N442,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!P442-Inputs_A_Dr!O442)/Inputs_A_Dr!O442,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!Q442-Inputs_A_Dr!P442)/Inputs_A_Dr!P442,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!R442-Inputs_A_Dr!Q442)/Inputs_A_Dr!Q442,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!S442-Inputs_A_Dr!R442)/Inputs_A_Dr!R442,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!T442-Inputs_A_Dr!S442)/Inputs_A_Dr!S442,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!U442-Inputs_A_Dr!T442)/Inputs_A_Dr!T442,Zero)","v":0}]
[]
[null,null,"Difference Check",null,null,null,null,null,{"$f":"SUMIFS(K444:U444,$K$4:$U$4,\"<=\"&$D$17)","v":0},null,{"$f":"IF(ABS(K442)>InputTol,One,Zero)","v":0},1,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[null,{"$f":"\"Check: \"&B420","v":"Check: Environmental programs price"},null,null,null,null,null,null,{"$f":"SUM(I425,I435,I444)","v":0}]
[]
[{"$f":"MAX(A$2:OFFSET($A450,-One,0))+Sbsxn","v":1803.06},"Environmental programs liability"]
[]
[null,{"$f":"B422","v":"Victorian energy upgrades (VEU)"}]
[]
[null,null,"$/certificate",null,null,null,null,null,null,null,{"$f":"IFERROR((Inputs_A_Dr!K454-Inputs_A_Dr!J454)/Inputs_A_Dr!J454,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!L454-Inputs_A_Dr!K454)/Inputs_A_Dr!K454,Zero)","v":-1},{"$f":"IFERROR((Inputs_A_Dr!M454-Inputs_A_Dr!L454)/Inputs_A_Dr!L454,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!N454-Inputs_A_Dr!M454)/Inputs_A_Dr!M454,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!O454-Inputs_A_Dr!N454)/Inputs_A_Dr!N454,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!P454-Inputs_A_Dr!O454)/Inputs_A_Dr!O454,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!Q454-Inputs_A_Dr!P454)/Inputs_A_Dr!P454,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!R454-Inputs_A_Dr!Q454)/Inputs_A_Dr!Q454,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!S454-Inputs_A_Dr!R454)/Inputs_A_Dr!R454,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!T454-Inputs_A_Dr!S454)/Inputs_A_Dr!S454,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!U454-Inputs_A_Dr!T454)/Inputs_A_Dr!T454,Zero)","v":0}]
[]
[null,null,"Difference Check",null,null,null,null,null,{"$f":"SUMIFS(K456:U456,$K$4:$U$4,\"<=\"&$D$17)","v":0},null,{"$f":"IF(ABS(K454)>InputTol,One,Zero)","v":0},1,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[]
[null,{"$f":"B432","v":"Large-scale renewable energy target (LRET)"}]
[]
[null,null,"$/certificate",null,null,null,null,null,null,null,{"$f":"IFERROR((Inputs_A_Dr!K464-Inputs_A_Dr!J464)/Inputs_A_Dr!J464,Zero)","v":4.2157356917014157E-3},{"$f":"IFERROR((Inputs_A_Dr!L464-Inputs_A_Dr!K464)/Inputs_A_Dr!K464,Zero)","v":-1},{"$f":"IFERROR((Inputs_A_Dr!M464-Inputs_A_Dr!L464)/Inputs_A_Dr!L464,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!N464-Inputs_A_Dr!M464)/Inputs_A_Dr!M464,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!O464-Inputs_A_Dr!N464)/Inputs_A_Dr!N464,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!P464-Inputs_A_Dr!O464)/Inputs_A_Dr!O464,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!Q464-Inputs_A_Dr!P464)/Inputs_A_Dr!P464,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!R464-Inputs_A_Dr!Q464)/Inputs_A_Dr!Q464,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!S464-Inputs_A_Dr!R464)/Inputs_A_Dr!R464,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!T464-Inputs_A_Dr!S464)/Inputs_A_Dr!S464,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!U464-Inputs_A_Dr!T464)/Inputs_A_Dr!T464,Zero)","v":0}]
[]
[null,null,"Difference Check",null,null,null,null,null,{"$f":"SUMIFS(K466:U466,$K$4:$U$4,\"<=\"&$D$17)","v":0},null,{"$f":"IF(ABS(K464)>InputTol,One,Zero)","v":0},1,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[null,{"$f":"B441","v":"Small-scale renewable energy scheme (SRES)"}]
[]
[null,null,"$/certificate",null,null,null,null,null,null,null,{"$f":"IFERROR((Inputs_A_Dr!K473-Inputs_A_Dr!J473)/Inputs_A_Dr!J473,Zero)","v":4.2157356917014157E-3},{"$f":"IFERROR((Inputs_A_Dr!L473-Inputs_A_Dr!K473)/Inputs_A_Dr!K473,Zero)","v":-1},{"$f":"IFERROR((Inputs_A_Dr!M473-Inputs_A_Dr!L473)/Inputs_A_Dr!L473,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!N473-Inputs_A_Dr!M473)/Inputs_A_Dr!M473,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!O473-Inputs_A_Dr!N473)/Inputs_A_Dr!N473,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!P473-Inputs_A_Dr!O473)/Inputs_A_Dr!O473,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!Q473-Inputs_A_Dr!P473)/Inputs_A_Dr!P473,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!R473-Inputs_A_Dr!Q473)/Inputs_A_Dr!Q473,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!S473-Inputs_A_Dr!R473)/Inputs_A_Dr!R473,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!T473-Inputs_A_Dr!S473)/Inputs_A_Dr!S473,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!U473-Inputs_A_Dr!T473)/Inputs_A_Dr!T473,Zero)","v":0}]
[]
[null,null,"Difference Check",null,null,null,null,null,{"$f":"SUMIFS(K475:U475,$K$4:$U$4,\"<=\"&$D$17)","v":0},null,{"$f":"IF(ABS(K473)>InputTol,One,Zero)","v":0},1,0,0,0,0,0,0,0,0,0]
[]
[]
[null,{"$f":"\"Check: \"&B450","v":"Check: Environmental programs liability"},null,null,null,null,null,null,{"$f":"SUM(I456,I466,I475)","v":0}]
[]
[null,"Check: Environmental programs year on year change within tolerance",null,null,null,null,null,null,{"$f":"SUM(I448,I478)","v":0}]
[]
[]
[{"$f":"MAX(A$2:OFFSET($A483,-One,0))+Sbsxn","v":1803.07},"Ancillary"]
[]
[null,"General NEM fees"]
[null,null,"$/MWh",null,null,null,null,null,null,null,{"$f":"IFERROR((Inputs_A_Dr!K486-Inputs_A_Dr!J486)/Inputs_A_Dr!J486,Zero)","v":6.0000000000000053E-2},{"$f":"IFERROR((Inputs_A_Dr!L486-Inputs_A_Dr!K486)/Inputs_A_Dr!K486,Zero)","v":-1},{"$f":"IFERROR((Inputs_A_Dr!M486-Inputs_A_Dr!L486)/Inputs_A_Dr!L486,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!N486-Inputs_A_Dr!M486)/Inputs_A_Dr!M486,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!O486-Inputs_A_Dr!N486)/Inputs_A_Dr!N486,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!P486-Inputs_A_Dr!O486)/Inputs_A_Dr!O486,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!Q486-Inputs_A_Dr!P486)/Inputs_A_Dr!P486,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!R486-Inputs_A_Dr!Q486)/Inputs_A_Dr!Q486,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!S486-Inputs_A_Dr!R486)/Inputs_A_Dr!R486,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!T486-Inputs_A_Dr!S486)/Inputs_A_Dr!S486,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!U486-Inputs_A_Dr!T486)/Inputs_A_Dr!T486,Zero)","v":0}]
[]
[null,null,"Difference Check",null,null,null,null,null,{"$f":"SUMIFS(K488:U488,$K$4:$U$4,\"<=\"&$D$17)","v":0},null,{"$f":"IF(ABS(K486)>InputTol,One,Zero)","v":0},1,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[]
[null,"Full retail competition (FRC) operations"]
[null,null,"$/MWh",null,null,null,null,null,null,null,{"$f":"IFERROR((Inputs_A_Dr!K495-Inputs_A_Dr!J495)/Inputs_A_Dr!J495,Zero)","v":1.2500000000000011E-2},{"$f":"IFERROR((Inputs_A_Dr!L495-Inputs_A_Dr!K495)/Inputs_A_Dr!K495,Zero)","v":-1},{"$f":"IFERROR((Inputs_A_Dr!M495-Inputs_A_Dr!L495)/Inputs_A_Dr!L495,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!N495-Inputs_A_Dr!M495)/Inputs_A_Dr!M495,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!O495-Inputs_A_Dr!N495)/Inputs_A_Dr!N495,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!P495-Inputs_A_Dr!O495)/Inputs_A_Dr!O495,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!Q495-Inputs_A_Dr!P495)/Inputs_A_Dr!P495,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!R495-Inputs_A_Dr!Q495)/Inputs_A_Dr!Q495,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!S495-Inputs_A_Dr!R495)/Inputs_A_Dr!R495,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!T495-Inputs_A_Dr!S495)/Inputs_A_Dr!S495,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!U495-Inputs_A_Dr!T495)/Inputs_A_Dr!T495,Zero)","v":0}]
[]
[null,null,"Difference Check",null,null,null,null,null,{"$f":"SUMIFS(K497:U497,$K$4:$U$4,\"<=\"&$D$17)","v":0},null,{"$f":"IF(ABS(K495)>InputTol,One,Zero)","v":0},1,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[]
[null,"National transmission planner"]
[null,null,"$/MWh",null,null,null,null,null,null,null,{"$f":"IFERROR((Inputs_A_Dr!K504-Inputs_A_Dr!J504)/Inputs_A_Dr!J504,Zero)","v":3.4972022382094355E-2},{"$f":"IFERROR((Inputs_A_Dr!L504-Inputs_A_Dr!K504)/Inputs_A_Dr!K504,Zero)","v":-1},{"$f":"IFERROR((Inputs_A_Dr!M504-Inputs_A_Dr!L504)/Inputs_A_Dr!L504,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!N504-Inputs_A_Dr!M504)/Inputs_A_Dr!M504,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!O504-Inputs_A_Dr!N504)/Inputs_A_Dr!N504,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!P504-Inputs_A_Dr!O504)/Inputs_A_Dr!O504,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!Q504-Inputs_A_Dr!P504)/Inputs_A_Dr!P504,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!R504-Inputs_A_Dr!Q504)/Inputs_A_Dr!Q504,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!S504-Inputs_A_Dr!R504)/Inputs_A_Dr!R504,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!T504-Inputs_A_Dr!S504)/Inputs_A_Dr!S504,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!U504-Inputs_A_Dr!T504)/Inputs_A_Dr!T504,Zero)","v":0}]
[]
[null,null,"Difference Check",null,null,null,null,null,{"$f":"SUMIFS(K506:U506,$K$4:$U$4,\"<=\"&$D$17)","v":0},null,{"$f":"IF(ABS(K504)>InputTol,One,Zero)","v":0},1,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[]
[null,"Ancillary services"]
[null,null,"$/MWh",null,null,null,null,null,null,null,{"$f":"IFERROR((Inputs_A_Dr!K513-Inputs_A_Dr!J513)/Inputs_A_Dr!J513,Zero)","v":-0.15477421807804326},{"$f":"IFERROR((Inputs_A_Dr!L513-Inputs_A_Dr!K513)/Inputs_A_Dr!K513,Zero)","v":-1},{"$f":"IFERROR((Inputs_A_Dr!M513-Inputs_A_Dr!L513)/Inputs_A_Dr!L513,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!N513-Inputs_A_Dr!M513)/Inputs_A_Dr!M513,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!O513-Inputs_A_Dr!N513)/Inputs_A_Dr!N513,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!P513-Inputs_A_Dr!O513)/Inputs_A_Dr!O513,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!Q513-Inputs_A_Dr!P513)/Inputs_A_Dr!P513,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!R513-Inputs_A_Dr!Q513)/Inputs_A_Dr!Q513,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!S513-Inputs_A_Dr!R513)/Inputs_A_Dr!R513,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!T513-Inputs_A_Dr!S513)/Inputs_A_Dr!S513,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!U513-Inputs_A_Dr!T513)/Inputs_A_Dr!T513,Zero)","v":0}]
[]
[null,null,"Difference Check",null,null,null,null,null,{"$f":"SUMIFS(K515:U515,$K$4:$U$4,\"<=\"&$D$17)","v":0},null,{"$f":"IF(ABS(K513)>InputTol,One,Zero)","v":0},1,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[null,{"$f":"\"Check: \"&B483&\" year on year change within tolerance\"","v":"Check: Ancillary year on year change within tolerance"},null,null,null,null,null,null,{"$f":"SUM(I488,I497,I506,I515)","v":0}]
[]
[]
[]
[]
[{"$f":"MAX(A$2:OFFSET($A524,-One,0))+Sbsxn","v":1803.08},"Network usage charge - residential"]
[]
[null,{"$f":"Gen_A!$B$89","v":"Ausnet"},{"$f":"Gen_A!$A$89","v":1}]
[null,"Single Rate","c/kWh",null,null,null,null,null,null,null,{"$f":"IFERROR((Inputs_A_Dr!K527-Inputs_A_Dr!J527)/Inputs_A_Dr!J527,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!L527-Inputs_A_Dr!K527)/Inputs_A_Dr!K527,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!M527-Inputs_A_Dr!L527)/Inputs_A_Dr!L527,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!N527-Inputs_A_Dr!M527)/Inputs_A_Dr!M527,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!O527-Inputs_A_Dr!N527)/Inputs_A_Dr!N527,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!P527-Inputs_A_Dr!O527)/Inputs_A_Dr!O527,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!Q527-Inputs_A_Dr!P527)/Inputs_A_Dr!P527,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!R527-Inputs_A_Dr!Q527)/Inputs_A_Dr!Q527,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!S527-Inputs_A_Dr!R527)/Inputs_A_Dr!R527,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!T527-Inputs_A_Dr!S527)/Inputs_A_Dr!S527,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!U527-Inputs_A_Dr!T527)/Inputs_A_Dr!T527,Zero)","v":0}]
[]
[null,null,"Difference Check",null,null,null,null,null,{"$f":"SUMIFS(K529:U529,$K$4:$U$4,\"<=\"&$D$17)","v":0},null,{"$f":"IF(ABS(K527)>InputTol,One,Zero)","v":0},0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[]
[null,"Block 1","c/kWh",null,null,null,null,null,null,null,{"$f":"IFERROR((Inputs_A_Dr!K535-Inputs_A_Dr!J535)/Inputs_A_Dr!J535,Zero)","v":4.4700456248819617E-2},{"$f":"IFERROR((Inputs_A_Dr!L535-Inputs_A_Dr!K535)/Inputs_A_Dr!K535,Zero)","v":-1},{"$f":"IFERROR((Inputs_A_Dr!M535-Inputs_A_Dr!L535)/Inputs_A_Dr!L535,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!N535-Inputs_A_Dr!M535)/Inputs_A_Dr!M535,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!O535-Inputs_A_Dr!N535)/Inputs_A_Dr!N535,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!P535-Inputs_A_Dr!O535)/Inputs_A_Dr!O535,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!Q535-Inputs_A_Dr!P535)/Inputs_A_Dr!P535,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!R535-Inputs_A_Dr!Q535)/Inputs_A_Dr!Q535,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!S535-Inputs_A_Dr!R535)/Inputs_A_Dr!R535,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!T535-Inputs_A_Dr!S535)/Inputs_A_Dr!S535,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!U535-Inputs_A_Dr!T535)/Inputs_A_Dr!T535,Zero)","v":0}]
[]
[null,null,"Difference Check",null,null,null,null,null,{"$f":"SUMIFS(K537:U537,$K$4:$U$4,\"<=\"&$D$17)","v":0},null,{"$f":"IF(ABS(K535)>InputTol,One,Zero)","v":0},1,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[]
[null,"Balance","c/kWh",null,null,null,null,null,null,null,{"$f":"IFERROR((Inputs_A_Dr!K543-Inputs_A_Dr!J543)/Inputs_A_Dr!J543,Zero)","v":4.74010213691246E-2},{"$f":"IFERROR((Inputs_A_Dr!L543-Inputs_A_Dr!K543)/Inputs_A_Dr!K543,Zero)","v":-1},{"$f":"IFERROR((Inputs_A_Dr!M543-Inputs_A_Dr!L543)/Inputs_A_Dr!L543,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!N543-Inputs_A_Dr!M543)/Inputs_A_Dr!M543,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!O543-Inputs_A_Dr!N543)/Inputs_A_Dr!N543,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!P543-Inputs_A_Dr!O543)/Inputs_A_Dr!O543,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!Q543-Inputs_A_Dr!P543)/Inputs_A_Dr!P543,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!R543-Inputs_A_Dr!Q543)/Inputs_A_Dr!Q543,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!S543-Inputs_A_Dr!R543)/Inputs_A_Dr!R543,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!T543-Inputs_A_Dr!S543)/Inputs_A_Dr!S543,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!U543-Inputs_A_Dr!T543)/Inputs_A_Dr!T543,Zero)","v":0}]
[]
[null,null,"Difference Check",null,null,null,null,null,{"$f":"SUMIFS(K545:U545,$K$4:$U$4,\"<=\"&$D$17)","v":0},null,{"$f":"IF(ABS(K543)>InputTol,One,Zero)","v":0},1,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[]
[null,{"$f":"Gen_A!$B$90","v":"Citipower"},{"$f":"Gen_A!$A$90","v":2}]
[null,"Single Rate","c/kWh",null,null,null,null,null,null,null,{"$f":"IFERROR((Inputs_A_Dr!K552-Inputs_A_Dr!J552)/Inputs_A_Dr!J552,Zero)","v":5.0075872534142654E-2},{"$f":"IFERROR((Inputs_A_Dr!L552-Inputs_A_Dr!K552)/Inputs_A_Dr!K552,Zero)","v":-1},{"$f":"IFERROR((Inputs_A_Dr!M552-Inputs_A_Dr!L552)/Inputs_A_Dr!L552,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!N552-Inputs_A_Dr!M552)/Inputs_A_Dr!M552,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!O552-Inputs_A_Dr!N552)/Inputs_A_Dr!N552,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!P552-Inputs_A_Dr!O552)/Inputs_A_Dr!O552,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!Q552-Inputs_A_Dr!P552)/Inputs_A_Dr!P552,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!R552-Inputs_A_Dr!Q552)/Inputs_A_Dr!Q552,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!S552-Inputs_A_Dr!R552)/Inputs_A_Dr!R552,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!T552-Inputs_A_Dr!S552)/Inputs_A_Dr!S552,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!U552-Inputs_A_Dr!T552)/Inputs_A_Dr!T552,Zero)","v":0}]
[]
[null,null,"Difference Check",null,null,null,null,null,{"$f":"SUMIFS(K554:U554,$K$4:$U$4,\"<=\"&$D$17)","v":0},null,{"$f":"IF(ABS(K552)>InputTol,One,Zero)","v":0},1,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[]
[null,"Block 1","c/kWh",null,null,null,null,null,null,null,{"$f":"IFERROR((Inputs_A_Dr!K560-Inputs_A_Dr!J560)/Inputs_A_Dr!J560,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!L560-Inputs_A_Dr!K560)/Inputs_A_Dr!K560,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!M560-Inputs_A_Dr!L560)/Inputs_A_Dr!L560,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!N560-Inputs_A_Dr!M560)/Inputs_A_Dr!M560,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!O560-Inputs_A_Dr!N560)/Inputs_A_Dr!N560,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!P560-Inputs_A_Dr!O560)/Inputs_A_Dr!O560,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!Q560-Inputs_A_Dr!P560)/Inputs_A_Dr!P560,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!R560-Inputs_A_Dr!Q560)/Inputs_A_Dr!Q560,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!S560-Inputs_A_Dr!R560)/Inputs_A_Dr!R560,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!T560-Inputs_A_Dr!S560)/Inputs_A_Dr!S560,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!U560-Inputs_A_Dr!T560)/Inputs_A_Dr!T560,Zero)","v":0}]
[]
[null,null,"Difference Check",null,null,null,null,null,{"$f":"SUMIFS(K562:U562,$K$4:$U$4,\"<=\"&$D$17)","v":0},null,{"$f":"IF(ABS(K560)>InputTol,One,Zero)","v":0},0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[]
[null,"Balance","c/kWh",null,null,null,null,null,null,null,{"$f":"IFERROR((Inputs_A_Dr!K568-Inputs_A_Dr!J568)/Inputs_A_Dr!J568,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!L568-Inputs_A_Dr!K568)/Inputs_A_Dr!K568,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!M568-Inputs_A_Dr!L568)/Inputs_A_Dr!L568,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!N568-Inputs_A_Dr!M568)/Inputs_A_Dr!M568,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!O568-Inputs_A_Dr!N568)/Inputs_A_Dr!N568,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!P568-Inputs_A_Dr!O568)/Inputs_A_Dr!O568,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!Q568-Inputs_A_Dr!P568)/Inputs_A_Dr!P568,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!R568-Inputs_A_Dr!Q568)/Inputs_A_Dr!Q568,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!S568-Inputs_A_Dr!R568)/Inputs_A_Dr!R568,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!T568-Inputs_A_Dr!S568)/Inputs_A_Dr!S568,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!U568-Inputs_A_Dr!T568)/Inputs_A_Dr!T568,Zero)","v":0}]
[]
[null,null,"Difference Check",null,null,null,null,null,{"$f":"SUMIFS(K570:U570,$K$4:$U$4,\"<=\"&$D$17)","v":0},null,{"$f":"IF(ABS(K568)>InputTol,One,Zero)","v":0},0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[]
[null,{"$f":"Gen_A!$B$91","v":"Jemena"},{"$f":"Gen_A!$A$91","v":3}]
[null,"Single Rate","c/kWh",null,null,null,null,null,null,null,{"$f":"IFERROR((Inputs_A_Dr!K577-Inputs_A_Dr!J577)/Inputs_A_Dr!J577,Zero)","v":5.2697616060225952E-2},{"$f":"IFERROR((Inputs_A_Dr!L577-Inputs_A_Dr!K577)/Inputs_A_Dr!K577,Zero)","v":-1},{"$f":"IFERROR((Inputs_A_Dr!M577-Inputs_A_Dr!L577)/Inputs_A_Dr!L577,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!N577-Inputs_A_Dr!M577)/Inputs_A_Dr!M577,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!O577-Inputs_A_Dr!N577)/Inputs_A_Dr!N577,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!P577-Inputs_A_Dr!O577)/Inputs_A_Dr!O577,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!Q577-Inputs_A_Dr!P577)/Inputs_A_Dr!P577,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!R577-Inputs_A_Dr!Q577)/Inputs_A_Dr!Q577,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!S577-Inputs_A_Dr!R577)/Inputs_A_Dr!R577,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!T577-Inputs_A_Dr!S577)/Inputs_A_Dr!S577,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!U577-Inputs_A_Dr!T577)/Inputs_A_Dr!T577,Zero)","v":0}]
[]
[null,null,"Difference Check",null,null,null,null,null,{"$f":"SUMIFS(K579:U579,$K$4:$U$4,\"<=\"&$D$17)","v":0},null,{"$f":"IF(ABS(K577)>InputTol,One,Zero)","v":0},1,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[]
[null,"Block 1","c/kWh",null,null,null,null,null,null,null,{"$f":"IFERROR((Inputs_A_Dr!K585-Inputs_A_Dr!J585)/Inputs_A_Dr!J585,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!L585-Inputs_A_Dr!K585)/Inputs_A_Dr!K585,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!M585-Inputs_A_Dr!L585)/Inputs_A_Dr!L585,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!N585-Inputs_A_Dr!M585)/Inputs_A_Dr!M585,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!O585-Inputs_A_Dr!N585)/Inputs_A_Dr!N585,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!P585-Inputs_A_Dr!O585)/Inputs_A_Dr!O585,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!Q585-Inputs_A_Dr!P585)/Inputs_A_Dr!P585,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!R585-Inputs_A_Dr!Q585)/Inputs_A_Dr!Q585,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!S585-Inputs_A_Dr!R585)/Inputs_A_Dr!R585,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!T585-Inputs_A_Dr!S585)/Inputs_A_Dr!S585,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!U585-Inputs_A_Dr!T585)/Inputs_A_Dr!T585,Zero)","v":0}]
[]
[null,null,"Difference Check",null,null,null,null,null,{"$f":"SUMIFS(K587:U587,$K$4:$U$4,\"<=\"&$D$17)","v":0},null,{"$f":"IF(ABS(K585)>InputTol,One,Zero)","v":0},0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[]
[null,"Balance","c/kWh",null,null,null,null,null,null,null,{"$f":"IFERROR((Inputs_A_Dr!K593-Inputs_A_Dr!J593)/Inputs_A_Dr!J593,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!L593-Inputs_A_Dr!K593)/Inputs_A_Dr!K593,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!M593-Inputs_A_Dr!L593)/Inputs_A_Dr!L593,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!N593-Inputs_A_Dr!M593)/Inputs_A_Dr!M593,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!O593-Inputs_A_Dr!N593)/Inputs_A_Dr!N593,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!P593-Inputs_A_Dr!O593)/Inputs_A_Dr!O593,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!Q593-Inputs_A_Dr!P593)/Inputs_A_Dr!P593,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!R593-Inputs_A_Dr!Q593)/Inputs_A_Dr!Q593,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!S593-Inputs_A_Dr!R593)/Inputs_A_Dr!R593,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!T593-Inputs_A_Dr!S593)/Inputs_A_Dr!S593,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!U593-Inputs_A_Dr!T593)/Inputs_A_Dr!T593,Zero)","v":0}]
[]
[null,null,"Difference Check",null,null,null,null,null,{"$f":"SUMIFS(K595:U595,$K$4:$U$4,\"<=\"&$D$17)","v":0},null,{"$f":"IF(ABS(K593)>InputTol,One,Zero)","v":0},0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[]
[null,{"$f":"Gen_A!$B$92","v":"Powercor"},{"$f":"Gen_A!$A$92","v":4}]
[null,"Single Rate","c/kWh",null,null,null,null,null,null,null,{"$f":"IFERROR((Inputs_A_Dr!K602-Inputs_A_Dr!J602)/Inputs_A_Dr!J602,Zero)","v":4.016620498614959E-2},{"$f":"IFERROR((Inputs_A_Dr!L602-Inputs_A_Dr!K602)/Inputs_A_Dr!K602,Zero)","v":-1},{"$f":"IFERROR((Inputs_A_Dr!M602-Inputs_A_Dr!L602)/Inputs_A_Dr!L602,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!N602-Inputs_A_Dr!M602)/Inputs_A_Dr!M602,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!O602-Inputs_A_Dr!N602)/Inputs_A_Dr!N602,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!P602-Inputs_A_Dr!O602)/Inputs_A_Dr!O602,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!Q602-Inputs_A_Dr!P602)/Inputs_A_Dr!P602,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!R602-Inputs_A_Dr!Q602)/Inputs_A_Dr!Q602,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!S602-Inputs_A_Dr!R602)/Inputs_A_Dr!R602,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!T602-Inputs_A_Dr!S602)/Inputs_A_Dr!S602,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!U602-Inputs_A_Dr!T602)/Inputs_A_Dr!T602,Zero)","v":0}]
[]
[null,null,"Difference Check",null,null,null,null,null,{"$f":"SUMIFS(K604:U604,$K$4:$U$4,\"<=\"&$D$17)","v":0},null,{"$f":"IF(ABS(K602)>InputTol,One,Zero)","v":0},1,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[]
[null,"Block 1","c/kWh",null,null,null,null,null,null,null,{"$f":"IFERROR((Inputs_A_Dr!K610-Inputs_A_Dr!J610)/Inputs_A_Dr!J610,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!L610-Inputs_A_Dr!K610)/Inputs_A_Dr!K610,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!M610-Inputs_A_Dr!L610)/Inputs_A_Dr!L610,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!N610-Inputs_A_Dr!M610)/Inputs_A_Dr!M610,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!O610-Inputs_A_Dr!N610)/Inputs_A_Dr!N610,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!P610-Inputs_A_Dr!O610)/Inputs_A_Dr!O610,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!Q610-Inputs_A_Dr!P610)/Inputs_A_Dr!P610,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!R610-Inputs_A_Dr!Q610)/Inputs_A_Dr!Q610,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!S610-Inputs_A_Dr!R610)/Inputs_A_Dr!R610,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!T610-Inputs_A_Dr!S610)/Inputs_A_Dr!S610,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!U610-Inputs_A_Dr!T610)/Inputs_A_Dr!T610,Zero)","v":0}]
[]
[null,null,"Difference Check",null,null,null,null,null,{"$f":"SUMIFS(K612:U612,$K$4:$U$4,\"<=\"&$D$17)","v":0},null,{"$f":"IF(ABS(K610)>InputTol,One,Zero)","v":0},0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[]
[null,"Balance","c/kWh",null,null,null,null,null,null,null,{"$f":"IFERROR((Inputs_A_Dr!K618-Inputs_A_Dr!J618)/Inputs_A_Dr!J618,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!L618-Inputs_A_Dr!K618)/Inputs_A_Dr!K618,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!M618-Inputs_A_Dr!L618)/Inputs_A_Dr!L618,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!N618-Inputs_A_Dr!M618)/Inputs_A_Dr!M618,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!O618-Inputs_A_Dr!N618)/Inputs_A_Dr!N618,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!P618-Inputs_A_Dr!O618)/Inputs_A_Dr!O618,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!Q618-Inputs_A_Dr!P618)/Inputs_A_Dr!P618,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!R618-Inputs_A_Dr!Q618)/Inputs_A_Dr!Q618,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!S618-Inputs_A_Dr!R618)/Inputs_A_Dr!R618,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!T618-Inputs_A_Dr!S618)/Inputs_A_Dr!S618,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!U618-Inputs_A_Dr!T618)/Inputs_A_Dr!T618,Zero)","v":0}]
[]
[null,null,"Difference Check",null,null,null,null,null,{"$f":"SUMIFS(K620:U620,$K$4:$U$4,\"<=\"&$D$17)","v":0},null,{"$f":"IF(ABS(K618)>InputTol,One,Zero)","v":0},0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[]
[null,{"$f":"Gen_A!$B$93","v":"United Energy"},{"$f":"Gen_A!$A$93","v":5}]
[null,"Single Rate","c/kWh",null,null,null,null,null,null,null,{"$f":"IFERROR((Inputs_A_Dr!K627-Inputs_A_Dr!J627)/Inputs_A_Dr!J627,Zero)","v":2.9595852764767599E-2},{"$f":"IFERROR((Inputs_A_Dr!L627-Inputs_A_Dr!K627)/Inputs_A_Dr!K627,Zero)","v":-1},{"$f":"IFERROR((Inputs_A_Dr!M627-Inputs_A_Dr!L627)/Inputs_A_Dr!L627,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!N627-Inputs_A_Dr!M627)/Inputs_A_Dr!M627,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!O627-Inputs_A_Dr!N627)/Inputs_A_Dr!N627,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!P627-Inputs_A_Dr!O627)/Inputs_A_Dr!O627,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!Q627-Inputs_A_Dr!P627)/Inputs_A_Dr!P627,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!R627-Inputs_A_Dr!Q627)/Inputs_A_Dr!Q627,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!S627-Inputs_A_Dr!R627)/Inputs_A_Dr!R627,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!T627-Inputs_A_Dr!S627)/Inputs_A_Dr!S627,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!U627-Inputs_A_Dr!T627)/Inputs_A_Dr!T627,Zero)","v":0}]
[]
[null,null,"Difference Check",null,null,null,null,null,{"$f":"SUMIFS(K629:U629,$K$4:$U$4,\"<=\"&$D$17)","v":0},null,{"$f":"IF(ABS(K627)>InputTol,One,Zero)","v":0},1,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[]
[null,"Block 1","c/kWh",null,null,null,null,null,null,null,{"$f":"IFERROR((Inputs_A_Dr!K635-Inputs_A_Dr!J635)/Inputs_A_Dr!J635,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!L635-Inputs_A_Dr!K635)/Inputs_A_Dr!K635,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!M635-Inputs_A_Dr!L635)/Inputs_A_Dr!L635,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!N635-Inputs_A_Dr!M635)/Inputs_A_Dr!M635,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!O635-Inputs_A_Dr!N635)/Inputs_A_Dr!N635,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!P635-Inputs_A_Dr!O635)/Inputs_A_Dr!O635,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!Q635-Inputs_A_Dr!P635)/Inputs_A_Dr!P635,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!R635-Inputs_A_Dr!Q635)/Inputs_A_Dr!Q635,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!S635-Inputs_A_Dr!R635)/Inputs_A_Dr!R635,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!T635-Inputs_A_Dr!S635)/Inputs_A_Dr!S635,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!U635-Inputs_A_Dr!T635)/Inputs_A_Dr!T635,Zero)","v":0}]
[]
[null,null,"Difference Check",null,null,null,null,null,{"$f":"SUMIFS(K637:U637,$K$4:$U$4,\"<=\"&$D$17)","v":0},null,{"$f":"IF(ABS(K635)>InputTol,One,Zero)","v":0},0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[]
[null,"Balance","c/kWh",null,null,null,null,null,null,null,{"$f":"IFERROR((Inputs_A_Dr!K643-Inputs_A_Dr!J643)/Inputs_A_Dr!J643,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!L643-Inputs_A_Dr!K643)/Inputs_A_Dr!K643,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!M643-Inputs_A_Dr!L643)/Inputs_A_Dr!L643,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!N643-Inputs_A_Dr!M643)/Inputs_A_Dr!M643,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!O643-Inputs_A_Dr!N643)/Inputs_A_Dr!N643,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!P643-Inputs_A_Dr!O643)/Inputs_A_Dr!O643,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!Q643-Inputs_A_Dr!P643)/Inputs_A_Dr!P643,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!R643-Inputs_A_Dr!Q643)/Inputs_A_Dr!Q643,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!S643-Inputs_A_Dr!R643)/Inputs_A_Dr!R643,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!T643-Inputs_A_Dr!S643)/Inputs_A_Dr!S643,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!U643-Inputs_A_Dr!T643)/Inputs_A_Dr!T643,Zero)","v":0}]
[]
[null,null,"Difference Check",null,null,null,null,null,{"$f":"SUMIFS(K645:U645,$K$4:$U$4,\"<=\"&$D$17)","v":0},null,{"$f":"IF(ABS(K643)>InputTol,One,Zero)","v":0},0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[null,{"$f":"\"Check: \"&B524&\" year on year change within tolerance\"","v":"Check: Network usage charge - residential year on year change within tolerance"},null,null,null,null,null,null,{"$f":"SUM(I529,I537,I545,I554,I562,I570,I579,I587,I595,I604,I612,I620,I629,I637,I645)","v":0}]
[]
[]
[]
[]
[{"$f":"MAX(A$2:OFFSET($A654,-One,0))+Sbsxn","v":1803.09},"Network usage charge - small business"]
[]
[null,{"$f":"Gen_A!$B$89","v":"Ausnet"},{"$f":"Gen_A!$A$89","v":1}]
[null,"Single Rate","c/kWh",null,null,null,null,null,null,null,{"$f":"IFERROR((Inputs_A_Dr!K657-Inputs_A_Dr!J657)/Inputs_A_Dr!J657,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!L657-Inputs_A_Dr!K657)/Inputs_A_Dr!K657,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!M657-Inputs_A_Dr!L657)/Inputs_A_Dr!L657,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!N657-Inputs_A_Dr!M657)/Inputs_A_Dr!M657,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!O657-Inputs_A_Dr!N657)/Inputs_A_Dr!N657,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!P657-Inputs_A_Dr!O657)/Inputs_A_Dr!O657,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!Q657-Inputs_A_Dr!P657)/Inputs_A_Dr!P657,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!R657-Inputs_A_Dr!Q657)/Inputs_A_Dr!Q657,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!S657-Inputs_A_Dr!R657)/Inputs_A_Dr!R657,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!T657-Inputs_A_Dr!S657)/Inputs_A_Dr!S657,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!U657-Inputs_A_Dr!T657)/Inputs_A_Dr!T657,Zero)","v":0}]
[]
[null,null,"Difference Check",null,null,null,null,null,{"$f":"SUMIFS(K659:U659,$K$4:$U$4,\"<=\"&$D$17)","v":0},null,{"$f":"IF(ABS(K657)>InputTol,One,Zero)","v":0},0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[]
[null,"Block 1","c/kWh",null,null,null,null,null,null,null,{"$f":"IFERROR((Inputs_A_Dr!K665-Inputs_A_Dr!J665)/Inputs_A_Dr!J665,Zero)","v":4.771414307110753E-2},{"$f":"IFERROR((Inputs_A_Dr!L665-Inputs_A_Dr!K665)/Inputs_A_Dr!K665,Zero)","v":-1},{"$f":"IFERROR((Inputs_A_Dr!M665-Inputs_A_Dr!L665)/Inputs_A_Dr!L665,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!N665-Inputs_A_Dr!M665)/Inputs_A_Dr!M665,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!O665-Inputs_A_Dr!N665)/Inputs_A_Dr!N665,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!P665-Inputs_A_Dr!O665)/Inputs_A_Dr!O665,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!Q665-Inputs_A_Dr!P665)/Inputs_A_Dr!P665,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!R665-Inputs_A_Dr!Q665)/Inputs_A_Dr!Q665,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!S665-Inputs_A_Dr!R665)/Inputs_A_Dr!R665,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!T665-Inputs_A_Dr!S665)/Inputs_A_Dr!S665,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!U665-Inputs_A_Dr!T665)/Inputs_A_Dr!T665,Zero)","v":0}]
[]
[null,null,"Difference Check",null,null,null,null,null,{"$f":"SUMIFS(K667:U667,$K$4:$U$4,\"<=\"&$D$17)","v":0},null,{"$f":"IF(ABS(K665)>InputTol,One,Zero)","v":0},1,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[]
[null,"Balance","c/kWh",null,null,null,null,null,null,null,{"$f":"IFERROR((Inputs_A_Dr!K673-Inputs_A_Dr!J673)/Inputs_A_Dr!J673,Zero)","v":4.9588440547553063E-2},{"$f":"IFERROR((Inputs_A_Dr!L673-Inputs_A_Dr!K673)/Inputs_A_Dr!K673,Zero)","v":-1},{"$f":"IFERROR((Inputs_A_Dr!M673-Inputs_A_Dr!L673)/Inputs_A_Dr!L673,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!N673-Inputs_A_Dr!M673)/Inputs_A_Dr!M673,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!O673-Inputs_A_Dr!N673)/Inputs_A_Dr!N673,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!P673-Inputs_A_Dr!O673)/Inputs_A_Dr!O673,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!Q673-Inputs_A_Dr!P673)/Inputs_A_Dr!P673,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!R673-Inputs_A_Dr!Q673)/Inputs_A_Dr!Q673,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!S673-Inputs_A_Dr!R673)/Inputs_A_Dr!R673,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!T673-Inputs_A_Dr!S673)/Inputs_A_Dr!S673,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!U673-Inputs_A_Dr!T673)/Inputs_A_Dr!T673,Zero)","v":0}]
[]
[null,null,"Difference Check",null,null,null,null,null,{"$f":"SUMIFS(K675:U675,$K$4:$U$4,\"<=\"&$D$17)","v":0},null,{"$f":"IF(ABS(K673)>InputTol,One,Zero)","v":0},1,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[]
[null,{"$f":"Gen_A!$B$90","v":"Citipower"},{"$f":"Gen_A!$A$90","v":2}]
[null,"Single Rate","c/kWh",null,null,null,null,null,null,null,{"$f":"IFERROR((Inputs_A_Dr!K682-Inputs_A_Dr!J682)/Inputs_A_Dr!J682,Zero)","v":5.0000000000000044E-2},{"$f":"IFERROR((Inputs_A_Dr!L682-Inputs_A_Dr!K682)/Inputs_A_Dr!K682,Zero)","v":-1},{"$f":"IFERROR((Inputs_A_Dr!M682-Inputs_A_Dr!L682)/Inputs_A_Dr!L682,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!N682-Inputs_A_Dr!M682)/Inputs_A_Dr!M682,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!O682-Inputs_A_Dr!N682)/Inputs_A_Dr!N682,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!P682-Inputs_A_Dr!O682)/Inputs_A_Dr!O682,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!Q682-Inputs_A_Dr!P682)/Inputs_A_Dr!P682,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!R682-Inputs_A_Dr!Q682)/Inputs_A_Dr!Q682,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!S682-Inputs_A_Dr!R682)/Inputs_A_Dr!R682,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!T682-Inputs_A_Dr!S682)/Inputs_A_Dr!S682,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!U682-Inputs_A_Dr!T682)/Inputs_A_Dr!T682,Zero)","v":0}]
[]
[null,null,"Difference Check",null,null,null,null,null,{"$f":"SUMIFS(K684:U684,$K$4:$U$4,\"<=\"&$D$17)","v":0},null,{"$f":"IF(ABS(K682)>InputTol,One,Zero)","v":0},1,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[]
[null,"Block 1","c/kWh",null,null,null,null,null,null,null,{"$f":"IFERROR((Inputs_A_Dr!K690-Inputs_A_Dr!J690)/Inputs_A_Dr!J690,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!L690-Inputs_A_Dr!K690)/Inputs_A_Dr!K690,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!M690-Inputs_A_Dr!L690)/Inputs_A_Dr!L690,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!N690-Inputs_A_Dr!M690)/Inputs_A_Dr!M690,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!O690-Inputs_A_Dr!N690)/Inputs_A_Dr!N690,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!P690-Inputs_A_Dr!O690)/Inputs_A_Dr!O690,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!Q690-Inputs_A_Dr!P690)/Inputs_A_Dr!P690,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!R690-Inputs_A_Dr!Q690)/Inputs_A_Dr!Q690,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!S690-Inputs_A_Dr!R690)/Inputs_A_Dr!R690,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!T690-Inputs_A_Dr!S690)/Inputs_A_Dr!S690,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!U690-Inputs_A_Dr!T690)/Inputs_A_Dr!T690,Zero)","v":0}]
[]
[null,null,"Difference Check",null,null,null,null,null,{"$f":"SUMIFS(K692:U692,$K$4:$U$4,\"<=\"&$D$17)","v":0},null,{"$f":"IF(ABS(K690)>InputTol,One,Zero)","v":0},0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[]
[null,"Balance","c/kWh",null,null,null,null,null,null,null,{"$f":"IFERROR((Inputs_A_Dr!K698-Inputs_A_Dr!J698)/Inputs_A_Dr!J698,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!L698-Inputs_A_Dr!K698)/Inputs_A_Dr!K698,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!M698-Inputs_A_Dr!L698)/Inputs_A_Dr!L698,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!N698-Inputs_A_Dr!M698)/Inputs_A_Dr!M698,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!O698-Inputs_A_Dr!N698)/Inputs_A_Dr!N698,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!P698-Inputs_A_Dr!O698)/Inputs_A_Dr!O698,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!Q698-Inputs_A_Dr!P698)/Inputs_A_Dr!P698,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!R698-Inputs_A_Dr!Q698)/Inputs_A_Dr!Q698,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!S698-Inputs_A_Dr!R698)/Inputs_A_Dr!R698,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!T698-Inputs_A_Dr!S698)/Inputs_A_Dr!S698,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!U698-Inputs_A_Dr!T698)/Inputs_A_Dr!T698,Zero)","v":0}]
[]
[null,null,"Difference Check",null,null,null,null,null,{"$f":"SUMIFS(K700:U700,$K$4:$U$4,\"<=\"&$D$17)","v":0},null,{"$f":"IF(ABS(K698)>InputTol,One,Zero)","v":0},0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[]
[null,{"$f":"Gen_A!$B$91","v":"Jemena"},{"$f":"Gen_A!$A$91","v":3}]
[null,"Single Rate","c/kWh",null,null,null,null,null,null,null,{"$f":"IFERROR((Inputs_A_Dr!K707-Inputs_A_Dr!J707)/Inputs_A_Dr!J707,Zero)","v":5.7041898031297458E-2},{"$f":"IFERROR((Inputs_A_Dr!L707-Inputs_A_Dr!K707)/Inputs_A_Dr!K707,Zero)","v":-1},{"$f":"IFERROR((Inputs_A_Dr!M707-Inputs_A_Dr!L707)/Inputs_A_Dr!L707,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!N707-Inputs_A_Dr!M707)/Inputs_A_Dr!M707,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!O707-Inputs_A_Dr!N707)/Inputs_A_Dr!N707,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!P707-Inputs_A_Dr!O707)/Inputs_A_Dr!O707,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!Q707-Inputs_A_Dr!P707)/Inputs_A_Dr!P707,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!R707-Inputs_A_Dr!Q707)/Inputs_A_Dr!Q707,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!S707-Inputs_A_Dr!R707)/Inputs_A_Dr!R707,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!T707-Inputs_A_Dr!S707)/Inputs_A_Dr!S707,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!U707-Inputs_A_Dr!T707)/Inputs_A_Dr!T707,Zero)","v":0}]
[]
[null,null,"Difference Check",null,null,null,null,null,{"$f":"SUMIFS(K709:U709,$K$4:$U$4,\"<=\"&$D$17)","v":0},null,{"$f":"IF(ABS(K707)>InputTol,One,Zero)","v":0},1,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[]
[null,"Block 1","c/kWh",null,null,null,null,null,null,null,{"$f":"IFERROR((Inputs_A_Dr!K715-Inputs_A_Dr!J715)/Inputs_A_Dr!J715,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!L715-Inputs_A_Dr!K715)/Inputs_A_Dr!K715,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!M715-Inputs_A_Dr!L715)/Inputs_A_Dr!L715,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!N715-Inputs_A_Dr!M715)/Inputs_A_Dr!M715,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!O715-Inputs_A_Dr!N715)/Inputs_A_Dr!N715,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!P715-Inputs_A_Dr!O715)/Inputs_A_Dr!O715,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!Q715-Inputs_A_Dr!P715)/Inputs_A_Dr!P715,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!R715-Inputs_A_Dr!Q715)/Inputs_A_Dr!Q715,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!S715-Inputs_A_Dr!R715)/Inputs_A_Dr!R715,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!T715-Inputs_A_Dr!S715)/Inputs_A_Dr!S715,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!U715-Inputs_A_Dr!T715)/Inputs_A_Dr!T715,Zero)","v":0}]
[]
[null,null,"Difference Check",null,null,null,null,null,{"$f":"SUMIFS(K717:U717,$K$4:$U$4,\"<=\"&$D$17)","v":0},null,{"$f":"IF(ABS(K715)>InputTol,One,Zero)","v":0},0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[]
[null,"Balance","c/kWh",null,null,null,null,null,null,null,{"$f":"IFERROR((Inputs_A_Dr!K723-Inputs_A_Dr!J723)/Inputs_A_Dr!J723,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!L723-Inputs_A_Dr!K723)/Inputs_A_Dr!K723,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!M723-Inputs_A_Dr!L723)/Inputs_A_Dr!L723,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!N723-Inputs_A_Dr!M723)/Inputs_A_Dr!M723,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!O723-Inputs_A_Dr!N723)/Inputs_A_Dr!N723,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!P723-Inputs_A_Dr!O723)/Inputs_A_Dr!O723,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!Q723-Inputs_A_Dr!P723)/Inputs_A_Dr!P723,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!R723-Inputs_A_Dr!Q723)/Inputs_A_Dr!Q723,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!S723-Inputs_A_Dr!R723)/Inputs_A_Dr!R723,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!T723-Inputs_A_Dr!S723)/Inputs_A_Dr!S723,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!U723-Inputs_A_Dr!T723)/Inputs_A_Dr!T723,Zero)","v":0}]
[]
[null,null,"Difference Check",null,null,null,null,null,{"$f":"SUMIFS(K725:U725,$K$4:$U$4,\"<=\"&$D$17)","v":0},null,{"$f":"IF(ABS(K723)>InputTol,One,Zero)","v":0},0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[]
[null,{"$f":"Gen_A!$B$92","v":"Powercor"},{"$f":"Gen_A!$A$92","v":4}]
[null,"Single Rate","c/kWh",null,null,null,null,null,null,null,{"$f":"IFERROR((Inputs_A_Dr!K732-Inputs_A_Dr!J732)/Inputs_A_Dr!J732,Zero)","v":4.0506329113924086E-2},{"$f":"IFERROR((Inputs_A_Dr!L732-Inputs_A_Dr!K732)/Inputs_A_Dr!K732,Zero)","v":-1},{"$f":"IFERROR((Inputs_A_Dr!M732-Inputs_A_Dr!L732)/Inputs_A_Dr!L732,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!N732-Inputs_A_Dr!M732)/Inputs_A_Dr!M732,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!O732-Inputs_A_Dr!N732)/Inputs_A_Dr!N732,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!P732-Inputs_A_Dr!O732)/Inputs_A_Dr!O732,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!Q732-Inputs_A_Dr!P732)/Inputs_A_Dr!P732,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!R732-Inputs_A_Dr!Q732)/Inputs_A_Dr!Q732,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!S732-Inputs_A_Dr!R732)/Inputs_A_Dr!R732,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!T732-Inputs_A_Dr!S732)/Inputs_A_Dr!S732,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!U732-Inputs_A_Dr!T732)/Inputs_A_Dr!T732,Zero)","v":0}]
[]
[null,null,"Difference Check",null,null,null,null,null,{"$f":"SUMIFS(K734:U734,$K$4:$U$4,\"<=\"&$D$17)","v":0},null,{"$f":"IF(ABS(K732)>InputTol,One,Zero)","v":0},1,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[]
[null,"Block 1","c/kWh",null,null,null,null,null,null,null,{"$f":"IFERROR((Inputs_A_Dr!K740-Inputs_A_Dr!J740)/Inputs_A_Dr!J740,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!L740-Inputs_A_Dr!K740)/Inputs_A_Dr!K740,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!M740-Inputs_A_Dr!L740)/Inputs_A_Dr!L740,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!N740-Inputs_A_Dr!M740)/Inputs_A_Dr!M740,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!O740-Inputs_A_Dr!N740)/Inputs_A_Dr!N740,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!P740-Inputs_A_Dr!O740)/Inputs_A_Dr!O740,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!Q740-Inputs_A_Dr!P740)/Inputs_A_Dr!P740,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!R740-Inputs_A_Dr!Q740)/Inputs_A_Dr!Q740,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!S740-Inputs_A_Dr!R740)/Inputs_A_Dr!R740,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!T740-Inputs_A_Dr!S740)/Inputs_A_Dr!S740,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!U740-Inputs_A_Dr!T740)/Inputs_A_Dr!T740,Zero)","v":0}]
[]
[null,null,"Difference Check",null,null,null,null,null,{"$f":"SUMIFS(K742:U742,$K$4:$U$4,\"<=\"&$D$17)","v":0},null,{"$f":"IF(ABS(K740)>InputTol,One,Zero)","v":0},0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[]
[null,"Balance","c/kWh",null,null,null,null,null,null,null,{"$f":"IFERROR((Inputs_A_Dr!K748-Inputs_A_Dr!J748)/Inputs_A_Dr!J748,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!L748-Inputs_A_Dr!K748)/Inputs_A_Dr!K748,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!M748-Inputs_A_Dr!L748)/Inputs_A_Dr!L748,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!N748-Inputs_A_Dr!M748)/Inputs_A_Dr!M748,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!O748-Inputs_A_Dr!N748)/Inputs_A_Dr!N748,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!P748-Inputs_A_Dr!O748)/Inputs_A_Dr!O748,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!Q748-Inputs_A_Dr!P748)/Inputs_A_Dr!P748,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!R748-Inputs_A_Dr!Q748)/Inputs_A_Dr!Q748,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!S748-Inputs_A_Dr!R748)/Inputs_A_Dr!R748,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!T748-Inputs_A_Dr!S748)/Inputs_A_Dr!S748,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!U748-Inputs_A_Dr!T748)/Inputs_A_Dr!T748,Zero)","v":0}]
[]
[null,null,"Difference Check",null,null,null,null,null,{"$f":"SUMIFS(K750:U750,$K$4:$U$4,\"<=\"&$D$17)","v":0},null,{"$f":"IF(ABS(K748)>InputTol,One,Zero)","v":0},0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[]
[null,{"$f":"Gen_A!$B$93","v":"United Energy"},{"$f":"Gen_A!$A$93","v":5}]
[null,"Single Rate","c/kWh",null,null,null,null,null,null,null,{"$f":"IFERROR((Inputs_A_Dr!K757-Inputs_A_Dr!J757)/Inputs_A_Dr!J757,Zero)","v":2.891814955576754E-2},{"$f":"IFERROR((Inputs_A_Dr!L757-Inputs_A_Dr!K757)/Inputs_A_Dr!K757,Zero)","v":-1},{"$f":"IFERROR((Inputs_A_Dr!M757-Inputs_A_Dr!L757)/Inputs_A_Dr!L757,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!N757-Inputs_A_Dr!M757)/Inputs_A_Dr!M757,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!O757-Inputs_A_Dr!N757)/Inputs_A_Dr!N757,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!P757-Inputs_A_Dr!O757)/Inputs_A_Dr!O757,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!Q757-Inputs_A_Dr!P757)/Inputs_A_Dr!P757,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!R757-Inputs_A_Dr!Q757)/Inputs_A_Dr!Q757,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!S757-Inputs_A_Dr!R757)/Inputs_A_Dr!R757,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!T757-Inputs_A_Dr!S757)/Inputs_A_Dr!S757,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!U757-Inputs_A_Dr!T757)/Inputs_A_Dr!T757,Zero)","v":0}]
[]
[null,null,"Difference Check",null,null,null,null,null,{"$f":"SUMIFS(K759:U759,$K$4:$U$4,\"<=\"&$D$17)","v":0},null,{"$f":"IF(ABS(K757)>InputTol,One,Zero)","v":0},1,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[]
[null,"Block 1","c/kWh",null,null,null,null,null,null,null,{"$f":"IFERROR((Inputs_A_Dr!K765-Inputs_A_Dr!J765)/Inputs_A_Dr!J765,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!L765-Inputs_A_Dr!K765)/Inputs_A_Dr!K765,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!M765-Inputs_A_Dr!L765)/Inputs_A_Dr!L765,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!N765-Inputs_A_Dr!M765)/Inputs_A_Dr!M765,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!O765-Inputs_A_Dr!N765)/Inputs_A_Dr!N765,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!P765-Inputs_A_Dr!O765)/Inputs_A_Dr!O765,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!Q765-Inputs_A_Dr!P765)/Inputs_A_Dr!P765,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!R765-Inputs_A_Dr!Q765)/Inputs_A_Dr!Q765,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!S765-Inputs_A_Dr!R765)/Inputs_A_Dr!R765,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!T765-Inputs_A_Dr!S765)/Inputs_A_Dr!S765,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!U765-Inputs_A_Dr!T765)/Inputs_A_Dr!T765,Zero)","v":0}]
[]
[null,null,"Difference Check",null,null,null,null,null,{"$f":"SUMIFS(K767:U767,$K$4:$U$4,\"<=\"&$D$17)","v":0},null,{"$f":"IF(ABS(K765)>InputTol,One,Zero)","v":0},0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[]
[null,"Balance","c/kWh",null,null,null,null,null,null,null,{"$f":"IFERROR((Inputs_A_Dr!K773-Inputs_A_Dr!J773)/Inputs_A_Dr!J773,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!L773-Inputs_A_Dr!K773)/Inputs_A_Dr!K773,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!M773-Inputs_A_Dr!L773)/Inputs_A_Dr!L773,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!N773-Inputs_A_Dr!M773)/Inputs_A_Dr!M773,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!O773-Inputs_A_Dr!N773)/Inputs_A_Dr!N773,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!P773-Inputs_A_Dr!O773)/Inputs_A_Dr!O773,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!Q773-Inputs_A_Dr!P773)/Inputs_A_Dr!P773,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!R773-Inputs_A_Dr!Q773)/Inputs_A_Dr!Q773,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!S773-Inputs_A_Dr!R773)/Inputs_A_Dr!R773,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!T773-Inputs_A_Dr!S773)/Inputs_A_Dr!S773,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!U773-Inputs_A_Dr!T773)/Inputs_A_Dr!T773,Zero)","v":0}]
[]
[null,null,"Difference Check",null,null,null,null,null,{"$f":"SUMIFS(K775:U775,$K$4:$U$4,\"<=\"&$D$17)","v":0},null,{"$f":"IF(ABS(K773)>InputTol,One,Zero)","v":0},0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[null,{"$f":"\"Check: \"&B654&\" year on year change within tolerance\"","v":"Check: Network usage charge - small business year on year change within tolerance"},null,null,null,null,null,null,{"$f":"SUM(I659,I667,I675,I684,I692,I700,I709,I717,I725,I734,I742,I750,I759,I767,I775)","v":0}]
[]
[]
[]
[]
[{"$f":"MAX(A$2:OFFSET($A784,-One,0))+Sbsxn","v":1803.1},"Controlled load charges - residential"]
[]
[null,{"$f":"Gen_A!$B$89","v":"Ausnet"},{"$f":"Gen_A!$A$89","v":1}]
[null,null,"c/kWh",null,null,null,null,null,null,null,{"$f":"IFERROR((Inputs_A_Dr!K787-Inputs_A_Dr!J787)/Inputs_A_Dr!J787,Zero)","v":6.1349693251532512E-3},{"$f":"IFERROR((Inputs_A_Dr!L787-Inputs_A_Dr!K787)/Inputs_A_Dr!K787,Zero)","v":-1},{"$f":"IFERROR((Inputs_A_Dr!M787-Inputs_A_Dr!L787)/Inputs_A_Dr!L787,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!N787-Inputs_A_Dr!M787)/Inputs_A_Dr!M787,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!O787-Inputs_A_Dr!N787)/Inputs_A_Dr!N787,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!P787-Inputs_A_Dr!O787)/Inputs_A_Dr!O787,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!Q787-Inputs_A_Dr!P787)/Inputs_A_Dr!P787,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!R787-Inputs_A_Dr!Q787)/Inputs_A_Dr!Q787,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!S787-Inputs_A_Dr!R787)/Inputs_A_Dr!R787,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!T787-Inputs_A_Dr!S787)/Inputs_A_Dr!S787,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!U787-Inputs_A_Dr!T787)/Inputs_A_Dr!T787,Zero)","v":0}]
[]
[null,null,"Difference Check",null,null,null,null,null,{"$f":"SUMIFS(K789:U789,$K$4:$U$4,\"<=\"&$D$17)","v":0},null,{"$f":"IF(ABS(K787)>InputTol,One,Zero)","v":0},1,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[]
[null,{"$f":"Gen_A!$B$90","v":"Citipower"},{"$f":"Gen_A!$A$90","v":2}]
[null,null,"c/kWh",null,null,null,null,null,null,null,{"$f":"IFERROR((Inputs_A_Dr!K796-Inputs_A_Dr!J796)/Inputs_A_Dr!J796,Zero)","v":5.0925925925925868E-2},{"$f":"IFERROR((Inputs_A_Dr!L796-Inputs_A_Dr!K796)/Inputs_A_Dr!K796,Zero)","v":-1},{"$f":"IFERROR((Inputs_A_Dr!M796-Inputs_A_Dr!L796)/Inputs_A_Dr!L796,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!N796-Inputs_A_Dr!M796)/Inputs_A_Dr!M796,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!O796-Inputs_A_Dr!N796)/Inputs_A_Dr!N796,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!P796-Inputs_A_Dr!O796)/Inputs_A_Dr!O796,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!Q796-Inputs_A_Dr!P796)/Inputs_A_Dr!P796,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!R796-Inputs_A_Dr!Q796)/Inputs_A_Dr!Q796,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!S796-Inputs_A_Dr!R796)/Inputs_A_Dr!R796,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!T796-Inputs_A_Dr!S796)/Inputs_A_Dr!S796,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!U796-Inputs_A_Dr!T796)/Inputs_A_Dr!T796,Zero)","v":0}]
[]
[null,null,"Difference Check",null,null,null,null,null,{"$f":"SUMIFS(K798:U798,$K$4:$U$4,\"<=\"&$D$17)","v":0},null,{"$f":"IF(ABS(K796)>InputTol,One,Zero)","v":0},1,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[]
[null,{"$f":"Gen_A!$B$91","v":"Jemena"},{"$f":"Gen_A!$A$91","v":3}]
[null,null,"c/kWh",null,null,null,null,null,null,null,{"$f":"IFERROR((Inputs_A_Dr!K805-Inputs_A_Dr!J805)/Inputs_A_Dr!J805,Zero)","v":6.1349693251533458E-3},{"$f":"IFERROR((Inputs_A_Dr!L805-Inputs_A_Dr!K805)/Inputs_A_Dr!K805,Zero)","v":-1},{"$f":"IFERROR((Inputs_A_Dr!M805-Inputs_A_Dr!L805)/Inputs_A_Dr!L805,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!N805-Inputs_A_Dr!M805)/Inputs_A_Dr!M805,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!O805-Inputs_A_Dr!N805)/Inputs_A_Dr!N805,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!P805-Inputs_A_Dr!O805)/Inputs_A_Dr!O805,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!Q805-Inputs_A_Dr!P805)/Inputs_A_Dr!P805,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!R805-Inputs_A_Dr!Q805)/Inputs_A_Dr!Q805,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!S805-Inputs_A_Dr!R805)/Inputs_A_Dr!R805,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!T805-Inputs_A_Dr!S805)/Inputs_A_Dr!S805,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!U805-Inputs_A_Dr!T805)/Inputs_A_Dr!T805,Zero)","v":0}]
[]
[null,null,"Difference Check",null,null,null,null,null,{"$f":"SUMIFS(K807:U807,$K$4:$U$4,\"<=\"&$D$17)","v":0},null,{"$f":"IF(ABS(K805)>InputTol,One,Zero)","v":0},1,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[]
[null,{"$f":"Gen_A!$B$92","v":"Powercor"},{"$f":"Gen_A!$A$92","v":4}]
[null,null,"c/kWh",null,null,null,null,null,null,null,{"$f":"IFERROR((Inputs_A_Dr!K814-Inputs_A_Dr!J814)/Inputs_A_Dr!J814,Zero)","v":3.8793103448275995E-2},{"$f":"IFERROR((Inputs_A_Dr!L814-Inputs_A_Dr!K814)/Inputs_A_Dr!K814,Zero)","v":-1},{"$f":"IFERROR((Inputs_A_Dr!M814-Inputs_A_Dr!L814)/Inputs_A_Dr!L814,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!N814-Inputs_A_Dr!M814)/Inputs_A_Dr!M814,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!O814-Inputs_A_Dr!N814)/Inputs_A_Dr!N814,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!P814-Inputs_A_Dr!O814)/Inputs_A_Dr!O814,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!Q814-Inputs_A_Dr!P814)/Inputs_A_Dr!P814,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!R814-Inputs_A_Dr!Q814)/Inputs_A_Dr!Q814,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!S814-Inputs_A_Dr!R814)/Inputs_A_Dr!R814,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!T814-Inputs_A_Dr!S814)/Inputs_A_Dr!S814,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!U814-Inputs_A_Dr!T814)/Inputs_A_Dr!T814,Zero)","v":0}]
[]
[null,null,"Difference Check",null,null,null,null,null,{"$f":"SUMIFS(K816:U816,$K$4:$U$4,\"<=\"&$D$17)","v":0},null,{"$f":"IF(ABS(K814)>InputTol,One,Zero)","v":0},1,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[]
[null,{"$f":"Gen_A!$B$93","v":"United Energy"},{"$f":"Gen_A!$A$93","v":5}]
[null,null,"c/kWh",null,null,null,null,null,null,null,{"$f":"IFERROR((Inputs_A_Dr!K823-Inputs_A_Dr!J823)/Inputs_A_Dr!J823,Zero)","v":3.0150753768844137E-2},{"$f":"IFERROR((Inputs_A_Dr!L823-Inputs_A_Dr!K823)/Inputs_A_Dr!K823,Zero)","v":-1},{"$f":"IFERROR((Inputs_A_Dr!M823-Inputs_A_Dr!L823)/Inputs_A_Dr!L823,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!N823-Inputs_A_Dr!M823)/Inputs_A_Dr!M823,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!O823-Inputs_A_Dr!N823)/Inputs_A_Dr!N823,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!P823-Inputs_A_Dr!O823)/Inputs_A_Dr!O823,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!Q823-Inputs_A_Dr!P823)/Inputs_A_Dr!P823,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!R823-Inputs_A_Dr!Q823)/Inputs_A_Dr!Q823,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!S823-Inputs_A_Dr!R823)/Inputs_A_Dr!R823,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!T823-Inputs_A_Dr!S823)/Inputs_A_Dr!S823,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!U823-Inputs_A_Dr!T823)/Inputs_A_Dr!T823,Zero)","v":0}]
[]
[null,null,"Difference Check",null,null,null,null,null,{"$f":"SUMIFS(K825:U825,$K$4:$U$4,\"<=\"&$D$17)","v":0},null,{"$f":"IF(ABS(K823)>InputTol,One,Zero)","v":0},1,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[null,{"$f":"\"Check: \"&B784&\" year on year change within tolerance\"","v":"Check: Controlled load charges - residential year on year change within tolerance"},null,null,null,null,null,null,{"$f":"SUM(I789,I798,I807,I816,I825)","v":0}]
[]
[]
[]
[]
[{"$f":"ROUNDDOWN(MAX($A$7:OFFSET(A834,-One,0),$A$2*Sht)+Sxn,0)","v":1804},"Non cost inputs"]
[]
[{"$f":"MAX(A$2:OFFSET($A836,-One,0))+Sbsxn","v":1804.01},"Distribution network loss factors"]
[]
[null,{"$f":"Gen_A!$B89","v":"Ausnet"},{"$f":"Gen_A!$A89","v":1},null,null,null,null,null,null,null,{"$f":"IFERROR((Inputs_A_Dr!K838-Inputs_A_Dr!J838)/Inputs_A_Dr!J838,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!L838-Inputs_A_Dr!K838)/Inputs_A_Dr!K838,Zero)","v":-1},{"$f":"IFERROR((Inputs_A_Dr!M838-Inputs_A_Dr!L838)/Inputs_A_Dr!L838,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!N838-Inputs_A_Dr!M838)/Inputs_A_Dr!M838,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!O838-Inputs_A_Dr!N838)/Inputs_A_Dr!N838,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!P838-Inputs_A_Dr!O838)/Inputs_A_Dr!O838,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!Q838-Inputs_A_Dr!P838)/Inputs_A_Dr!P838,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!R838-Inputs_A_Dr!Q838)/Inputs_A_Dr!Q838,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!S838-Inputs_A_Dr!R838)/Inputs_A_Dr!R838,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!T838-Inputs_A_Dr!S838)/Inputs_A_Dr!S838,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!U838-Inputs_A_Dr!T838)/Inputs_A_Dr!T838,Zero)","v":0}]
[null,{"$f":"Gen_A!$B90","v":"Citipower"},{"$f":"Gen_A!$A90","v":2},null,null,null,null,null,null,null,{"$f":"IFERROR((Inputs_A_Dr!K839-Inputs_A_Dr!J839)/Inputs_A_Dr!J839,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!L839-Inputs_A_Dr!K839)/Inputs_A_Dr!K839,Zero)","v":-1},{"$f":"IFERROR((Inputs_A_Dr!M839-Inputs_A_Dr!L839)/Inputs_A_Dr!L839,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!N839-Inputs_A_Dr!M839)/Inputs_A_Dr!M839,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!O839-Inputs_A_Dr!N839)/Inputs_A_Dr!N839,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!P839-Inputs_A_Dr!O839)/Inputs_A_Dr!O839,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!Q839-Inputs_A_Dr!P839)/Inputs_A_Dr!P839,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!R839-Inputs_A_Dr!Q839)/Inputs_A_Dr!Q839,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!S839-Inputs_A_Dr!R839)/Inputs_A_Dr!R839,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!T839-Inputs_A_Dr!S839)/Inputs_A_Dr!S839,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!U839-Inputs_A_Dr!T839)/Inputs_A_Dr!T839,Zero)","v":0}]
[null,{"$f":"Gen_A!$B91","v":"Jemena"},{"$f":"Gen_A!$A91","v":3},null,null,null,null,null,null,null,{"$f":"IFERROR((Inputs_A_Dr!K840-Inputs_A_Dr!J840)/Inputs_A_Dr!J840,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!L840-Inputs_A_Dr!K840)/Inputs_A_Dr!K840,Zero)","v":-1},{"$f":"IFERROR((Inputs_A_Dr!M840-Inputs_A_Dr!L840)/Inputs_A_Dr!L840,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!N840-Inputs_A_Dr!M840)/Inputs_A_Dr!M840,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!O840-Inputs_A_Dr!N840)/Inputs_A_Dr!N840,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!P840-Inputs_A_Dr!O840)/Inputs_A_Dr!O840,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!Q840-Inputs_A_Dr!P840)/Inputs_A_Dr!P840,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!R840-Inputs_A_Dr!Q840)/Inputs_A_Dr!Q840,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!S840-Inputs_A_Dr!R840)/Inputs_A_Dr!R840,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!T840-Inputs_A_Dr!S840)/Inputs_A_Dr!S840,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!U840-Inputs_A_Dr!T840)/Inputs_A_Dr!T840,Zero)","v":0}]
[null,{"$f":"Gen_A!$B92","v":"Powercor"},{"$f":"Gen_A!$A92","v":4},null,null,null,null,null,null,null,{"$f":"IFERROR((Inputs_A_Dr!K841-Inputs_A_Dr!J841)/Inputs_A_Dr!J841,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!L841-Inputs_A_Dr!K841)/Inputs_A_Dr!K841,Zero)","v":-1},{"$f":"IFERROR((Inputs_A_Dr!M841-Inputs_A_Dr!L841)/Inputs_A_Dr!L841,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!N841-Inputs_A_Dr!M841)/Inputs_A_Dr!M841,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!O841-Inputs_A_Dr!N841)/Inputs_A_Dr!N841,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!P841-Inputs_A_Dr!O841)/Inputs_A_Dr!O841,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!Q841-Inputs_A_Dr!P841)/Inputs_A_Dr!P841,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!R841-Inputs_A_Dr!Q841)/Inputs_A_Dr!Q841,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!S841-Inputs_A_Dr!R841)/Inputs_A_Dr!R841,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!T841-Inputs_A_Dr!S841)/Inputs_A_Dr!S841,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!U841-Inputs_A_Dr!T841)/Inputs_A_Dr!T841,Zero)","v":0}]
[null,{"$f":"Gen_A!$B93","v":"United Energy"},{"$f":"Gen_A!$A93","v":5},null,null,null,null,null,null,null,{"$f":"IFERROR((Inputs_A_Dr!K842-Inputs_A_Dr!J842)/Inputs_A_Dr!J842,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!L842-Inputs_A_Dr!K842)/Inputs_A_Dr!K842,Zero)","v":-1},{"$f":"IFERROR((Inputs_A_Dr!M842-Inputs_A_Dr!L842)/Inputs_A_Dr!L842,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!N842-Inputs_A_Dr!M842)/Inputs_A_Dr!M842,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!O842-Inputs_A_Dr!N842)/Inputs_A_Dr!N842,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!P842-Inputs_A_Dr!O842)/Inputs_A_Dr!O842,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!Q842-Inputs_A_Dr!P842)/Inputs_A_Dr!P842,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!R842-Inputs_A_Dr!Q842)/Inputs_A_Dr!Q842,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!S842-Inputs_A_Dr!R842)/Inputs_A_Dr!R842,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!T842-Inputs_A_Dr!S842)/Inputs_A_Dr!S842,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!U842-Inputs_A_Dr!T842)/Inputs_A_Dr!T842,Zero)","v":0}]
[null,null,"Difference Check",null,null,null,null,null,null,null,{"$f":"IF(ABS(K838)>InputTol,One,Zero)","v":0},1,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ABS(K839)>InputTol,One,Zero)","v":0},1,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ABS(K840)>InputTol,One,Zero)","v":0},1,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ABS(K841)>InputTol,One,Zero)","v":0},1,0,0,0,0,0,0,0,0,0]
[null,null,"Difference Check Total",null,null,null,null,null,{"$f":"SUMIFS(K847:U847,$K$4:$U$4,\"<=\"&$D$17)","v":0},null,{"$f":"IF(ABS(K842)>InputTol,One,Zero)","v":0},1,0,0,0,0,0,0,0,0,0]
[{"$f":"MAX(A$2:OFFSET($A848,-One,0))+Sbsxn","v":1804.02},"Marginal network loss factors"]
[]
[null,{"$f":"B838","v":"Ausnet"},{"$f":"C838","v":1},null,null,null,null,null,null,null,{"$f":"IFERROR((Inputs_A_Dr!K850-Inputs_A_Dr!J850)/Inputs_A_Dr!J850,Zero)","v":3.4806821110690248E-3},{"$f":"IFERROR((Inputs_A_Dr!L850-Inputs_A_Dr!K850)/Inputs_A_Dr!K850,Zero)","v":-1},{"$f":"IFERROR((Inputs_A_Dr!M850-Inputs_A_Dr!L850)/Inputs_A_Dr!L850,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!N850-Inputs_A_Dr!M850)/Inputs_A_Dr!M850,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!O850-Inputs_A_Dr!N850)/Inputs_A_Dr!N850,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!P850-Inputs_A_Dr!O850)/Inputs_A_Dr!O850,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!Q850-Inputs_A_Dr!P850)/Inputs_A_Dr!P850,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!R850-Inputs_A_Dr!Q850)/Inputs_A_Dr!Q850,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!S850-Inputs_A_Dr!R850)/Inputs_A_Dr!R850,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!T850-Inputs_A_Dr!S850)/Inputs_A_Dr!S850,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!U850-Inputs_A_Dr!T850)/Inputs_A_Dr!T850,Zero)","v":0}]
[null,{"$f":"B839","v":"Citipower"},2,null,null,null,null,null,null,null,{"$f":"IFERROR((Inputs_A_Dr!K851-Inputs_A_Dr!J851)/Inputs_A_Dr!J851,Zero)","v":-4.1085457752126572E-4},{"$f":"IFERROR((Inputs_A_Dr!L851-Inputs_A_Dr!K851)/Inputs_A_Dr!K851,Zero)","v":-1},{"$f":"IFERROR((Inputs_A_Dr!M851-Inputs_A_Dr!L851)/Inputs_A_Dr!L851,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!N851-Inputs_A_Dr!M851)/Inputs_A_Dr!M851,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!O851-Inputs_A_Dr!N851)/Inputs_A_Dr!N851,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!P851-Inputs_A_Dr!O851)/Inputs_A_Dr!O851,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!Q851-Inputs_A_Dr!P851)/Inputs_A_Dr!P851,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!R851-Inputs_A_Dr!Q851)/Inputs_A_Dr!Q851,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!S851-Inputs_A_Dr!R851)/Inputs_A_Dr!R851,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!T851-Inputs_A_Dr!S851)/Inputs_A_Dr!S851,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!U851-Inputs_A_Dr!T851)/Inputs_A_Dr!T851,Zero)","v":0}]
[null,"Jemena",3,null,null,null,null,null,null,null,{"$f":"IFERROR((Inputs_A_Dr!K852-Inputs_A_Dr!J852)/Inputs_A_Dr!J852,Zero)","v":-8.7841218657917352E-4},{"$f":"IFERROR((Inputs_A_Dr!L852-Inputs_A_Dr!K852)/Inputs_A_Dr!K852,Zero)","v":-1},{"$f":"IFERROR((Inputs_A_Dr!M852-Inputs_A_Dr!L852)/Inputs_A_Dr!L852,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!N852-Inputs_A_Dr!M852)/Inputs_A_Dr!M852,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!O852-Inputs_A_Dr!N852)/Inputs_A_Dr!N852,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!P852-Inputs_A_Dr!O852)/Inputs_A_Dr!O852,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!Q852-Inputs_A_Dr!P852)/Inputs_A_Dr!P852,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!R852-Inputs_A_Dr!Q852)/Inputs_A_Dr!Q852,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!S852-Inputs_A_Dr!R852)/Inputs_A_Dr!R852,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!T852-Inputs_A_Dr!S852)/Inputs_A_Dr!S852,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!U852-Inputs_A_Dr!T852)/Inputs_A_Dr!T852,Zero)","v":0}]
[null,"Powercor",4,null,null,null,null,null,null,null,{"$f":"IFERROR((Inputs_A_Dr!K853-Inputs_A_Dr!J853)/Inputs_A_Dr!J853,Zero)","v":2.3280504496207602E-3},{"$f":"IFERROR((Inputs_A_Dr!L853-Inputs_A_Dr!K853)/Inputs_A_Dr!K853,Zero)","v":-1},{"$f":"IFERROR((Inputs_A_Dr!M853-Inputs_A_Dr!L853)/Inputs_A_Dr!L853,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!N853-Inputs_A_Dr!M853)/Inputs_A_Dr!M853,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!O853-Inputs_A_Dr!N853)/Inputs_A_Dr!N853,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!P853-Inputs_A_Dr!O853)/Inputs_A_Dr!O853,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!Q853-Inputs_A_Dr!P853)/Inputs_A_Dr!P853,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!R853-Inputs_A_Dr!Q853)/Inputs_A_Dr!Q853,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!S853-Inputs_A_Dr!R853)/Inputs_A_Dr!R853,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!T853-Inputs_A_Dr!S853)/Inputs_A_Dr!S853,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!U853-Inputs_A_Dr!T853)/Inputs_A_Dr!T853,Zero)","v":0}]
[null,"United Energy",5,null,null,null,null,null,null,null,{"$f":"IFERROR((Inputs_A_Dr!K854-Inputs_A_Dr!J854)/Inputs_A_Dr!J854,Zero)","v":-4.8175841822645151E-4},{"$f":"IFERROR((Inputs_A_Dr!L854-Inputs_A_Dr!K854)/Inputs_A_Dr!K854,Zero)","v":-1},{"$f":"IFERROR((Inputs_A_Dr!M854-Inputs_A_Dr!L854)/Inputs_A_Dr!L854,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!N854-Inputs_A_Dr!M854)/Inputs_A_Dr!M854,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!O854-Inputs_A_Dr!N854)/Inputs_A_Dr!N854,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!P854-Inputs_A_Dr!O854)/Inputs_A_Dr!O854,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!Q854-Inputs_A_Dr!P854)/Inputs_A_Dr!P854,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!R854-Inputs_A_Dr!Q854)/Inputs_A_Dr!Q854,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!S854-Inputs_A_Dr!R854)/Inputs_A_Dr!R854,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!T854-Inputs_A_Dr!S854)/Inputs_A_Dr!S854,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!U854-Inputs_A_Dr!T854)/Inputs_A_Dr!T854,Zero)","v":0}]
[null,null,"Difference Check",null,null,null,null,null,null,null,{"$f":"IF(ABS(K850)>InputTol,One,Zero)","v":0},1,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ABS(K851)>InputTol,One,Zero)","v":0},1,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ABS(K852)>InputTol,One,Zero)","v":0},1,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ABS(K853)>InputTol,One,Zero)","v":0},1,0,0,0,0,0,0,0,0,0]
[null,null,"Difference Check Total",null,null,null,null,null,{"$f":"SUMIFS(K859:U859,$K$4:$U$4,\"<=\"&$D$17)","v":0},null,{"$f":"IF(ABS(K854)>InputTol,One,Zero)","v":0},1,0,0,0,0,0,0,0,0,0]
[{"$f":"MAX(A$2:OFFSET($A860,-One,0))+Sbsxn","v":1804.03},"Retail"]
[]
[null,"Retail operating margin","%",null,null,null,null,null,null,null,{"$f":"IFERROR((Inputs_A_Dr!K862-Inputs_A_Dr!J862)/Inputs_A_Dr!J862,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!L862-Inputs_A_Dr!K862)/Inputs_A_Dr!K862,Zero)","v":-1},{"$f":"IFERROR((Inputs_A_Dr!M862-Inputs_A_Dr!L862)/Inputs_A_Dr!L862,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!N862-Inputs_A_Dr!M862)/Inputs_A_Dr!M862,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!O862-Inputs_A_Dr!N862)/Inputs_A_Dr!N862,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!P862-Inputs_A_Dr!O862)/Inputs_A_Dr!O862,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!Q862-Inputs_A_Dr!P862)/Inputs_A_Dr!P862,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!R862-Inputs_A_Dr!Q862)/Inputs_A_Dr!Q862,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!S862-Inputs_A_Dr!R862)/Inputs_A_Dr!R862,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!T862-Inputs_A_Dr!S862)/Inputs_A_Dr!S862,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!U862-Inputs_A_Dr!T862)/Inputs_A_Dr!T862,Zero)","v":0}]
[null,null,"Difference Check",null,null,null,null,null,null,null,{"$f":"IF(ABS(K855)>InputTol,One,Zero)","v":0},1,0,0,0,0,0,0,0,0,0]
[null,null,"Difference Check Total",null,null,null,null,null,{"$f":"SUMIFS(K864:U864,$K$4:$U$4,\"<=\"&$D$17)","v":0}]
[]
[]
[]
[{"$f":"MAX(A$2:OFFSET($A868,-One,0))+Sbsxn","v":1804.04},"Electricity consumption (block 1)"]
[]
[null,{"$f":"Gen_A!$B$89","v":"Ausnet"},{"$f":"Gen_A!$A$89","v":1}]
[null,"Residential - small","kWh/yr",null,null,null,null,null,null,null,{"$f":"IFERROR((Inputs_A_Dr!K871-Inputs_A_Dr!J871)/Inputs_A_Dr!J871,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!L871-Inputs_A_Dr!K871)/Inputs_A_Dr!K871,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!M871-Inputs_A_Dr!L871)/Inputs_A_Dr!L871,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!N871-Inputs_A_Dr!M871)/Inputs_A_Dr!M871,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!O871-Inputs_A_Dr!N871)/Inputs_A_Dr!N871,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!P871-Inputs_A_Dr!O871)/Inputs_A_Dr!O871,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!Q871-Inputs_A_Dr!P871)/Inputs_A_Dr!P871,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!R871-Inputs_A_Dr!Q871)/Inputs_A_Dr!Q871,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!S871-Inputs_A_Dr!R871)/Inputs_A_Dr!R871,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!T871-Inputs_A_Dr!S871)/Inputs_A_Dr!S871,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!U871-Inputs_A_Dr!T871)/Inputs_A_Dr!T871,Zero)","v":0}]
[null,"Residential - medium","kWh/yr",null,null,null,null,null,null,null,{"$f":"IFERROR((Inputs_A_Dr!K872-Inputs_A_Dr!J872)/Inputs_A_Dr!J872,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!L872-Inputs_A_Dr!K872)/Inputs_A_Dr!K872,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!M872-Inputs_A_Dr!L872)/Inputs_A_Dr!L872,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!N872-Inputs_A_Dr!M872)/Inputs_A_Dr!M872,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!O872-Inputs_A_Dr!N872)/Inputs_A_Dr!N872,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!P872-Inputs_A_Dr!O872)/Inputs_A_Dr!O872,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!Q872-Inputs_A_Dr!P872)/Inputs_A_Dr!P872,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!R872-Inputs_A_Dr!Q872)/Inputs_A_Dr!Q872,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!S872-Inputs_A_Dr!R872)/Inputs_A_Dr!R872,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!T872-Inputs_A_Dr!S872)/Inputs_A_Dr!S872,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!U872-Inputs_A_Dr!T872)/Inputs_A_Dr!T872,Zero)","v":0}]
[null,"Residential - large","kWh/yr",null,null,null,null,null,null,null,{"$f":"IFERROR((Inputs_A_Dr!K873-Inputs_A_Dr!J873)/Inputs_A_Dr!J873,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!L873-Inputs_A_Dr!K873)/Inputs_A_Dr!K873,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!M873-Inputs_A_Dr!L873)/Inputs_A_Dr!L873,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!N873-Inputs_A_Dr!M873)/Inputs_A_Dr!M873,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!O873-Inputs_A_Dr!N873)/Inputs_A_Dr!N873,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!P873-Inputs_A_Dr!O873)/Inputs_A_Dr!O873,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!Q873-Inputs_A_Dr!P873)/Inputs_A_Dr!P873,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!R873-Inputs_A_Dr!Q873)/Inputs_A_Dr!Q873,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!S873-Inputs_A_Dr!R873)/Inputs_A_Dr!R873,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!T873-Inputs_A_Dr!S873)/Inputs_A_Dr!S873,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!U873-Inputs_A_Dr!T873)/Inputs_A_Dr!T873,Zero)","v":0}]
[null,"Small business - small","kWh/yr",null,null,null,null,null,null,null,{"$f":"IFERROR((Inputs_A_Dr!K874-Inputs_A_Dr!J874)/Inputs_A_Dr!J874,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!L874-Inputs_A_Dr!K874)/Inputs_A_Dr!K874,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!M874-Inputs_A_Dr!L874)/Inputs_A_Dr!L874,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!N874-Inputs_A_Dr!M874)/Inputs_A_Dr!M874,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!O874-Inputs_A_Dr!N874)/Inputs_A_Dr!N874,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!P874-Inputs_A_Dr!O874)/Inputs_A_Dr!O874,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!Q874-Inputs_A_Dr!P874)/Inputs_A_Dr!P874,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!R874-Inputs_A_Dr!Q874)/Inputs_A_Dr!Q874,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!S874-Inputs_A_Dr!R874)/Inputs_A_Dr!R874,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!T874-Inputs_A_Dr!S874)/Inputs_A_Dr!S874,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!U874-Inputs_A_Dr!T874)/Inputs_A_Dr!T874,Zero)","v":0}]
[null,"Small business - medium","kWh/yr",null,null,null,null,null,null,null,{"$f":"IFERROR((Inputs_A_Dr!K875-Inputs_A_Dr!J875)/Inputs_A_Dr!J875,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!L875-Inputs_A_Dr!K875)/Inputs_A_Dr!K875,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!M875-Inputs_A_Dr!L875)/Inputs_A_Dr!L875,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!N875-Inputs_A_Dr!M875)/Inputs_A_Dr!M875,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!O875-Inputs_A_Dr!N875)/Inputs_A_Dr!N875,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!P875-Inputs_A_Dr!O875)/Inputs_A_Dr!O875,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!Q875-Inputs_A_Dr!P875)/Inputs_A_Dr!P875,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!R875-Inputs_A_Dr!Q875)/Inputs_A_Dr!Q875,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!S875-Inputs_A_Dr!R875)/Inputs_A_Dr!R875,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!T875-Inputs_A_Dr!S875)/Inputs_A_Dr!S875,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!U875-Inputs_A_Dr!T875)/Inputs_A_Dr!T875,Zero)","v":0}]
[null,"Small business - large","kWh/yr",null,null,null,null,null,null,null,{"$f":"IFERROR((Inputs_A_Dr!K876-Inputs_A_Dr!J876)/Inputs_A_Dr!J876,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!L876-Inputs_A_Dr!K876)/Inputs_A_Dr!K876,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!M876-Inputs_A_Dr!L876)/Inputs_A_Dr!L876,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!N876-Inputs_A_Dr!M876)/Inputs_A_Dr!M876,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!O876-Inputs_A_Dr!N876)/Inputs_A_Dr!N876,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!P876-Inputs_A_Dr!O876)/Inputs_A_Dr!O876,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!Q876-Inputs_A_Dr!P876)/Inputs_A_Dr!P876,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!R876-Inputs_A_Dr!Q876)/Inputs_A_Dr!Q876,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!S876-Inputs_A_Dr!R876)/Inputs_A_Dr!R876,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!T876-Inputs_A_Dr!S876)/Inputs_A_Dr!S876,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!U876-Inputs_A_Dr!T876)/Inputs_A_Dr!T876,Zero)","v":0}]
[null,null,"Difference Check",null,null,null,null,null,null,null,{"$f":"IF(ABS(SUM(K871:K876))>InputTol,One,Zero)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Gen_A!$B$90","v":"Citipower"},{"$f":"Gen_A!$A$90","v":2}]
[null,"Residential - small","kWh/yr",null,null,null,null,null,null,null,{"$f":"IFERROR((Inputs_A_Dr!K879-Inputs_A_Dr!J879)/Inputs_A_Dr!J879,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!L879-Inputs_A_Dr!K879)/Inputs_A_Dr!K879,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!M879-Inputs_A_Dr!L879)/Inputs_A_Dr!L879,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!N879-Inputs_A_Dr!M879)/Inputs_A_Dr!M879,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!O879-Inputs_A_Dr!N879)/Inputs_A_Dr!N879,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!P879-Inputs_A_Dr!O879)/Inputs_A_Dr!O879,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!Q879-Inputs_A_Dr!P879)/Inputs_A_Dr!P879,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!R879-Inputs_A_Dr!Q879)/Inputs_A_Dr!Q879,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!S879-Inputs_A_Dr!R879)/Inputs_A_Dr!R879,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!T879-Inputs_A_Dr!S879)/Inputs_A_Dr!S879,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!U879-Inputs_A_Dr!T879)/Inputs_A_Dr!T879,Zero)","v":0}]
[null,"Residential - medium","kWh/yr",null,null,null,null,null,null,null,{"$f":"IFERROR((Inputs_A_Dr!K880-Inputs_A_Dr!J880)/Inputs_A_Dr!J880,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!L880-Inputs_A_Dr!K880)/Inputs_A_Dr!K880,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!M880-Inputs_A_Dr!L880)/Inputs_A_Dr!L880,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!N880-Inputs_A_Dr!M880)/Inputs_A_Dr!M880,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!O880-Inputs_A_Dr!N880)/Inputs_A_Dr!N880,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!P880-Inputs_A_Dr!O880)/Inputs_A_Dr!O880,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!Q880-Inputs_A_Dr!P880)/Inputs_A_Dr!P880,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!R880-Inputs_A_Dr!Q880)/Inputs_A_Dr!Q880,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!S880-Inputs_A_Dr!R880)/Inputs_A_Dr!R880,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!T880-Inputs_A_Dr!S880)/Inputs_A_Dr!S880,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!U880-Inputs_A_Dr!T880)/Inputs_A_Dr!T880,Zero)","v":0}]
[null,"Residential - large","kWh/yr",null,null,null,null,null,null,null,{"$f":"IFERROR((Inputs_A_Dr!K881-Inputs_A_Dr!J881)/Inputs_A_Dr!J881,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!L881-Inputs_A_Dr!K881)/Inputs_A_Dr!K881,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!M881-Inputs_A_Dr!L881)/Inputs_A_Dr!L881,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!N881-Inputs_A_Dr!M881)/Inputs_A_Dr!M881,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!O881-Inputs_A_Dr!N881)/Inputs_A_Dr!N881,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!P881-Inputs_A_Dr!O881)/Inputs_A_Dr!O881,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!Q881-Inputs_A_Dr!P881)/Inputs_A_Dr!P881,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!R881-Inputs_A_Dr!Q881)/Inputs_A_Dr!Q881,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!S881-Inputs_A_Dr!R881)/Inputs_A_Dr!R881,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!T881-Inputs_A_Dr!S881)/Inputs_A_Dr!S881,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!U881-Inputs_A_Dr!T881)/Inputs_A_Dr!T881,Zero)","v":0}]
[null,"Small business - small","kWh/yr",null,null,null,null,null,null,null,{"$f":"IFERROR((Inputs_A_Dr!K882-Inputs_A_Dr!J882)/Inputs_A_Dr!J882,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!L882-Inputs_A_Dr!K882)/Inputs_A_Dr!K882,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!M882-Inputs_A_Dr!L882)/Inputs_A_Dr!L882,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!N882-Inputs_A_Dr!M882)/Inputs_A_Dr!M882,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!O882-Inputs_A_Dr!N882)/Inputs_A_Dr!N882,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!P882-Inputs_A_Dr!O882)/Inputs_A_Dr!O882,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!Q882-Inputs_A_Dr!P882)/Inputs_A_Dr!P882,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!R882-Inputs_A_Dr!Q882)/Inputs_A_Dr!Q882,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!S882-Inputs_A_Dr!R882)/Inputs_A_Dr!R882,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!T882-Inputs_A_Dr!S882)/Inputs_A_Dr!S882,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!U882-Inputs_A_Dr!T882)/Inputs_A_Dr!T882,Zero)","v":0}]
[null,"Small business - medium","kWh/yr",null,null,null,null,null,null,null,{"$f":"IFERROR((Inputs_A_Dr!K883-Inputs_A_Dr!J883)/Inputs_A_Dr!J883,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!L883-Inputs_A_Dr!K883)/Inputs_A_Dr!K883,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!M883-Inputs_A_Dr!L883)/Inputs_A_Dr!L883,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!N883-Inputs_A_Dr!M883)/Inputs_A_Dr!M883,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!O883-Inputs_A_Dr!N883)/Inputs_A_Dr!N883,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!P883-Inputs_A_Dr!O883)/Inputs_A_Dr!O883,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!Q883-Inputs_A_Dr!P883)/Inputs_A_Dr!P883,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!R883-Inputs_A_Dr!Q883)/Inputs_A_Dr!Q883,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!S883-Inputs_A_Dr!R883)/Inputs_A_Dr!R883,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!T883-Inputs_A_Dr!S883)/Inputs_A_Dr!S883,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!U883-Inputs_A_Dr!T883)/Inputs_A_Dr!T883,Zero)","v":0}]
[null,"Small business - large","kWh/yr",null,null,null,null,null,null,null,{"$f":"IFERROR((Inputs_A_Dr!K884-Inputs_A_Dr!J884)/Inputs_A_Dr!J884,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!L884-Inputs_A_Dr!K884)/Inputs_A_Dr!K884,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!M884-Inputs_A_Dr!L884)/Inputs_A_Dr!L884,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!N884-Inputs_A_Dr!M884)/Inputs_A_Dr!M884,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!O884-Inputs_A_Dr!N884)/Inputs_A_Dr!N884,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!P884-Inputs_A_Dr!O884)/Inputs_A_Dr!O884,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!Q884-Inputs_A_Dr!P884)/Inputs_A_Dr!P884,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!R884-Inputs_A_Dr!Q884)/Inputs_A_Dr!Q884,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!S884-Inputs_A_Dr!R884)/Inputs_A_Dr!R884,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!T884-Inputs_A_Dr!S884)/Inputs_A_Dr!S884,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!U884-Inputs_A_Dr!T884)/Inputs_A_Dr!T884,Zero)","v":0}]
[null,null,"Difference Check",null,null,null,null,null,null,null,{"$f":"IF(ABS(SUM(K879:K884))>InputTol,One,Zero)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Gen_A!$B$91","v":"Jemena"},{"$f":"Gen_A!$A$91","v":3}]
[null,"Residential - small","kWh/yr",null,null,null,null,null,null,null,{"$f":"IFERROR((Inputs_A_Dr!K887-Inputs_A_Dr!J887)/Inputs_A_Dr!J887,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!L887-Inputs_A_Dr!K887)/Inputs_A_Dr!K887,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!M887-Inputs_A_Dr!L887)/Inputs_A_Dr!L887,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!N887-Inputs_A_Dr!M887)/Inputs_A_Dr!M887,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!O887-Inputs_A_Dr!N887)/Inputs_A_Dr!N887,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!P887-Inputs_A_Dr!O887)/Inputs_A_Dr!O887,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!Q887-Inputs_A_Dr!P887)/Inputs_A_Dr!P887,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!R887-Inputs_A_Dr!Q887)/Inputs_A_Dr!Q887,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!S887-Inputs_A_Dr!R887)/Inputs_A_Dr!R887,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!T887-Inputs_A_Dr!S887)/Inputs_A_Dr!S887,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!U887-Inputs_A_Dr!T887)/Inputs_A_Dr!T887,Zero)","v":0}]
[null,"Residential - medium","kWh/yr",null,null,null,null,null,null,null,{"$f":"IFERROR((Inputs_A_Dr!K888-Inputs_A_Dr!J888)/Inputs_A_Dr!J888,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!L888-Inputs_A_Dr!K888)/Inputs_A_Dr!K888,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!M888-Inputs_A_Dr!L888)/Inputs_A_Dr!L888,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!N888-Inputs_A_Dr!M888)/Inputs_A_Dr!M888,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!O888-Inputs_A_Dr!N888)/Inputs_A_Dr!N888,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!P888-Inputs_A_Dr!O888)/Inputs_A_Dr!O888,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!Q888-Inputs_A_Dr!P888)/Inputs_A_Dr!P888,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!R888-Inputs_A_Dr!Q888)/Inputs_A_Dr!Q888,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!S888-Inputs_A_Dr!R888)/Inputs_A_Dr!R888,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!T888-Inputs_A_Dr!S888)/Inputs_A_Dr!S888,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!U888-Inputs_A_Dr!T888)/Inputs_A_Dr!T888,Zero)","v":0}]
[null,"Residential - large","kWh/yr",null,null,null,null,null,null,null,{"$f":"IFERROR((Inputs_A_Dr!K889-Inputs_A_Dr!J889)/Inputs_A_Dr!J889,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!L889-Inputs_A_Dr!K889)/Inputs_A_Dr!K889,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!M889-Inputs_A_Dr!L889)/Inputs_A_Dr!L889,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!N889-Inputs_A_Dr!M889)/Inputs_A_Dr!M889,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!O889-Inputs_A_Dr!N889)/Inputs_A_Dr!N889,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!P889-Inputs_A_Dr!O889)/Inputs_A_Dr!O889,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!Q889-Inputs_A_Dr!P889)/Inputs_A_Dr!P889,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!R889-Inputs_A_Dr!Q889)/Inputs_A_Dr!Q889,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!S889-Inputs_A_Dr!R889)/Inputs_A_Dr!R889,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!T889-Inputs_A_Dr!S889)/Inputs_A_Dr!S889,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!U889-Inputs_A_Dr!T889)/Inputs_A_Dr!T889,Zero)","v":0}]
[null,"Small business - small","kWh/yr",null,null,null,null,null,null,null,{"$f":"IFERROR((Inputs_A_Dr!K890-Inputs_A_Dr!J890)/Inputs_A_Dr!J890,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!L890-Inputs_A_Dr!K890)/Inputs_A_Dr!K890,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!M890-Inputs_A_Dr!L890)/Inputs_A_Dr!L890,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!N890-Inputs_A_Dr!M890)/Inputs_A_Dr!M890,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!O890-Inputs_A_Dr!N890)/Inputs_A_Dr!N890,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!P890-Inputs_A_Dr!O890)/Inputs_A_Dr!O890,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!Q890-Inputs_A_Dr!P890)/Inputs_A_Dr!P890,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!R890-Inputs_A_Dr!Q890)/Inputs_A_Dr!Q890,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!S890-Inputs_A_Dr!R890)/Inputs_A_Dr!R890,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!T890-Inputs_A_Dr!S890)/Inputs_A_Dr!S890,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!U890-Inputs_A_Dr!T890)/Inputs_A_Dr!T890,Zero)","v":0}]
[null,"Small business - medium","kWh/yr",null,null,null,null,null,null,null,{"$f":"IFERROR((Inputs_A_Dr!K891-Inputs_A_Dr!J891)/Inputs_A_Dr!J891,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!L891-Inputs_A_Dr!K891)/Inputs_A_Dr!K891,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!M891-Inputs_A_Dr!L891)/Inputs_A_Dr!L891,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!N891-Inputs_A_Dr!M891)/Inputs_A_Dr!M891,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!O891-Inputs_A_Dr!N891)/Inputs_A_Dr!N891,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!P891-Inputs_A_Dr!O891)/Inputs_A_Dr!O891,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!Q891-Inputs_A_Dr!P891)/Inputs_A_Dr!P891,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!R891-Inputs_A_Dr!Q891)/Inputs_A_Dr!Q891,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!S891-Inputs_A_Dr!R891)/Inputs_A_Dr!R891,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!T891-Inputs_A_Dr!S891)/Inputs_A_Dr!S891,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!U891-Inputs_A_Dr!T891)/Inputs_A_Dr!T891,Zero)","v":0}]
[null,"Small business - large","kWh/yr",null,null,null,null,null,null,null,{"$f":"IFERROR((Inputs_A_Dr!K892-Inputs_A_Dr!J892)/Inputs_A_Dr!J892,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!L892-Inputs_A_Dr!K892)/Inputs_A_Dr!K892,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!M892-Inputs_A_Dr!L892)/Inputs_A_Dr!L892,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!N892-Inputs_A_Dr!M892)/Inputs_A_Dr!M892,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!O892-Inputs_A_Dr!N892)/Inputs_A_Dr!N892,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!P892-Inputs_A_Dr!O892)/Inputs_A_Dr!O892,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!Q892-Inputs_A_Dr!P892)/Inputs_A_Dr!P892,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!R892-Inputs_A_Dr!Q892)/Inputs_A_Dr!Q892,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!S892-Inputs_A_Dr!R892)/Inputs_A_Dr!R892,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!T892-Inputs_A_Dr!S892)/Inputs_A_Dr!S892,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!U892-Inputs_A_Dr!T892)/Inputs_A_Dr!T892,Zero)","v":0}]
[null,null,"Difference Check",null,null,null,null,null,null,null,{"$f":"IF(ABS(SUM(K887:K892))>InputTol,One,Zero)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Gen_A!$B$92","v":"Powercor"},{"$f":"Gen_A!$A$92","v":4}]
[null,"Residential - small","kWh/yr",null,null,null,null,null,null,null,{"$f":"IFERROR((Inputs_A_Dr!K895-Inputs_A_Dr!J895)/Inputs_A_Dr!J895,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!L895-Inputs_A_Dr!K895)/Inputs_A_Dr!K895,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!M895-Inputs_A_Dr!L895)/Inputs_A_Dr!L895,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!N895-Inputs_A_Dr!M895)/Inputs_A_Dr!M895,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!O895-Inputs_A_Dr!N895)/Inputs_A_Dr!N895,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!P895-Inputs_A_Dr!O895)/Inputs_A_Dr!O895,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!Q895-Inputs_A_Dr!P895)/Inputs_A_Dr!P895,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!R895-Inputs_A_Dr!Q895)/Inputs_A_Dr!Q895,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!S895-Inputs_A_Dr!R895)/Inputs_A_Dr!R895,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!T895-Inputs_A_Dr!S895)/Inputs_A_Dr!S895,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!U895-Inputs_A_Dr!T895)/Inputs_A_Dr!T895,Zero)","v":0}]
[null,"Residential - medium","kWh/yr",null,null,null,null,null,null,null,{"$f":"IFERROR((Inputs_A_Dr!K896-Inputs_A_Dr!J896)/Inputs_A_Dr!J896,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!L896-Inputs_A_Dr!K896)/Inputs_A_Dr!K896,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!M896-Inputs_A_Dr!L896)/Inputs_A_Dr!L896,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!N896-Inputs_A_Dr!M896)/Inputs_A_Dr!M896,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!O896-Inputs_A_Dr!N896)/Inputs_A_Dr!N896,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!P896-Inputs_A_Dr!O896)/Inputs_A_Dr!O896,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!Q896-Inputs_A_Dr!P896)/Inputs_A_Dr!P896,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!R896-Inputs_A_Dr!Q896)/Inputs_A_Dr!Q896,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!S896-Inputs_A_Dr!R896)/Inputs_A_Dr!R896,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!T896-Inputs_A_Dr!S896)/Inputs_A_Dr!S896,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!U896-Inputs_A_Dr!T896)/Inputs_A_Dr!T896,Zero)","v":0}]
[null,"Residential - large","kWh/yr",null,null,null,null,null,null,null,{"$f":"IFERROR((Inputs_A_Dr!K897-Inputs_A_Dr!J897)/Inputs_A_Dr!J897,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!L897-Inputs_A_Dr!K897)/Inputs_A_Dr!K897,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!M897-Inputs_A_Dr!L897)/Inputs_A_Dr!L897,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!N897-Inputs_A_Dr!M897)/Inputs_A_Dr!M897,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!O897-Inputs_A_Dr!N897)/Inputs_A_Dr!N897,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!P897-Inputs_A_Dr!O897)/Inputs_A_Dr!O897,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!Q897-Inputs_A_Dr!P897)/Inputs_A_Dr!P897,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!R897-Inputs_A_Dr!Q897)/Inputs_A_Dr!Q897,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!S897-Inputs_A_Dr!R897)/Inputs_A_Dr!R897,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!T897-Inputs_A_Dr!S897)/Inputs_A_Dr!S897,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!U897-Inputs_A_Dr!T897)/Inputs_A_Dr!T897,Zero)","v":0}]
[null,"Small business - small","kWh/yr",null,null,null,null,null,null,null,{"$f":"IFERROR((Inputs_A_Dr!K898-Inputs_A_Dr!J898)/Inputs_A_Dr!J898,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!L898-Inputs_A_Dr!K898)/Inputs_A_Dr!K898,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!M898-Inputs_A_Dr!L898)/Inputs_A_Dr!L898,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!N898-Inputs_A_Dr!M898)/Inputs_A_Dr!M898,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!O898-Inputs_A_Dr!N898)/Inputs_A_Dr!N898,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!P898-Inputs_A_Dr!O898)/Inputs_A_Dr!O898,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!Q898-Inputs_A_Dr!P898)/Inputs_A_Dr!P898,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!R898-Inputs_A_Dr!Q898)/Inputs_A_Dr!Q898,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!S898-Inputs_A_Dr!R898)/Inputs_A_Dr!R898,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!T898-Inputs_A_Dr!S898)/Inputs_A_Dr!S898,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!U898-Inputs_A_Dr!T898)/Inputs_A_Dr!T898,Zero)","v":0}]
[null,"Small business - medium","kWh/yr",null,null,null,null,null,null,null,{"$f":"IFERROR((Inputs_A_Dr!K899-Inputs_A_Dr!J899)/Inputs_A_Dr!J899,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!L899-Inputs_A_Dr!K899)/Inputs_A_Dr!K899,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!M899-Inputs_A_Dr!L899)/Inputs_A_Dr!L899,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!N899-Inputs_A_Dr!M899)/Inputs_A_Dr!M899,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!O899-Inputs_A_Dr!N899)/Inputs_A_Dr!N899,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!P899-Inputs_A_Dr!O899)/Inputs_A_Dr!O899,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!Q899-Inputs_A_Dr!P899)/Inputs_A_Dr!P899,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!R899-Inputs_A_Dr!Q899)/Inputs_A_Dr!Q899,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!S899-Inputs_A_Dr!R899)/Inputs_A_Dr!R899,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!T899-Inputs_A_Dr!S899)/Inputs_A_Dr!S899,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!U899-Inputs_A_Dr!T899)/Inputs_A_Dr!T899,Zero)","v":0}]
[null,"Small business - large","kWh/yr",null,null,null,null,null,null,null,{"$f":"IFERROR((Inputs_A_Dr!K900-Inputs_A_Dr!J900)/Inputs_A_Dr!J900,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!L900-Inputs_A_Dr!K900)/Inputs_A_Dr!K900,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!M900-Inputs_A_Dr!L900)/Inputs_A_Dr!L900,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!N900-Inputs_A_Dr!M900)/Inputs_A_Dr!M900,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!O900-Inputs_A_Dr!N900)/Inputs_A_Dr!N900,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!P900-Inputs_A_Dr!O900)/Inputs_A_Dr!O900,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!Q900-Inputs_A_Dr!P900)/Inputs_A_Dr!P900,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!R900-Inputs_A_Dr!Q900)/Inputs_A_Dr!Q900,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!S900-Inputs_A_Dr!R900)/Inputs_A_Dr!R900,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!T900-Inputs_A_Dr!S900)/Inputs_A_Dr!S900,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!U900-Inputs_A_Dr!T900)/Inputs_A_Dr!T900,Zero)","v":0}]
[null,null,"Difference Check",null,null,null,null,null,null,null,{"$f":"IF(ABS(SUM(K895:K900))>InputTol,One,Zero)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Gen_A!$B$93","v":"United Energy"},{"$f":"Gen_A!$A$93","v":5}]
[null,"Residential - small","kWh/yr",null,null,null,null,null,null,null,{"$f":"IFERROR((Inputs_A_Dr!K903-Inputs_A_Dr!J903)/Inputs_A_Dr!J903,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!L903-Inputs_A_Dr!K903)/Inputs_A_Dr!K903,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!M903-Inputs_A_Dr!L903)/Inputs_A_Dr!L903,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!N903-Inputs_A_Dr!M903)/Inputs_A_Dr!M903,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!O903-Inputs_A_Dr!N903)/Inputs_A_Dr!N903,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!P903-Inputs_A_Dr!O903)/Inputs_A_Dr!O903,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!Q903-Inputs_A_Dr!P903)/Inputs_A_Dr!P903,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!R903-Inputs_A_Dr!Q903)/Inputs_A_Dr!Q903,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!S903-Inputs_A_Dr!R903)/Inputs_A_Dr!R903,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!T903-Inputs_A_Dr!S903)/Inputs_A_Dr!S903,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!U903-Inputs_A_Dr!T903)/Inputs_A_Dr!T903,Zero)","v":0}]
[null,"Residential - medium","kWh/yr",null,null,null,null,null,null,null,{"$f":"IFERROR((Inputs_A_Dr!K904-Inputs_A_Dr!J904)/Inputs_A_Dr!J904,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!L904-Inputs_A_Dr!K904)/Inputs_A_Dr!K904,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!M904-Inputs_A_Dr!L904)/Inputs_A_Dr!L904,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!N904-Inputs_A_Dr!M904)/Inputs_A_Dr!M904,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!O904-Inputs_A_Dr!N904)/Inputs_A_Dr!N904,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!P904-Inputs_A_Dr!O904)/Inputs_A_Dr!O904,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!Q904-Inputs_A_Dr!P904)/Inputs_A_Dr!P904,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!R904-Inputs_A_Dr!Q904)/Inputs_A_Dr!Q904,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!S904-Inputs_A_Dr!R904)/Inputs_A_Dr!R904,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!T904-Inputs_A_Dr!S904)/Inputs_A_Dr!S904,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!U904-Inputs_A_Dr!T904)/Inputs_A_Dr!T904,Zero)","v":0}]
[null,"Residential - large","kWh/yr",null,null,null,null,null,null,null,{"$f":"IFERROR((Inputs_A_Dr!K905-Inputs_A_Dr!J905)/Inputs_A_Dr!J905,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!L905-Inputs_A_Dr!K905)/Inputs_A_Dr!K905,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!M905-Inputs_A_Dr!L905)/Inputs_A_Dr!L905,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!N905-Inputs_A_Dr!M905)/Inputs_A_Dr!M905,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!O905-Inputs_A_Dr!N905)/Inputs_A_Dr!N905,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!P905-Inputs_A_Dr!O905)/Inputs_A_Dr!O905,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!Q905-Inputs_A_Dr!P905)/Inputs_A_Dr!P905,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!R905-Inputs_A_Dr!Q905)/Inputs_A_Dr!Q905,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!S905-Inputs_A_Dr!R905)/Inputs_A_Dr!R905,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!T905-Inputs_A_Dr!S905)/Inputs_A_Dr!S905,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!U905-Inputs_A_Dr!T905)/Inputs_A_Dr!T905,Zero)","v":0}]
[null,"Small business - small","kWh/yr",null,null,null,null,null,null,null,{"$f":"IFERROR((Inputs_A_Dr!K906-Inputs_A_Dr!J906)/Inputs_A_Dr!J906,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!L906-Inputs_A_Dr!K906)/Inputs_A_Dr!K906,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!M906-Inputs_A_Dr!L906)/Inputs_A_Dr!L906,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!N906-Inputs_A_Dr!M906)/Inputs_A_Dr!M906,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!O906-Inputs_A_Dr!N906)/Inputs_A_Dr!N906,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!P906-Inputs_A_Dr!O906)/Inputs_A_Dr!O906,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!Q906-Inputs_A_Dr!P906)/Inputs_A_Dr!P906,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!R906-Inputs_A_Dr!Q906)/Inputs_A_Dr!Q906,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!S906-Inputs_A_Dr!R906)/Inputs_A_Dr!R906,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!T906-Inputs_A_Dr!S906)/Inputs_A_Dr!S906,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!U906-Inputs_A_Dr!T906)/Inputs_A_Dr!T906,Zero)","v":0}]
[null,"Small business - medium","kWh/yr",null,null,null,null,null,null,null,{"$f":"IFERROR((Inputs_A_Dr!K907-Inputs_A_Dr!J907)/Inputs_A_Dr!J907,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!L907-Inputs_A_Dr!K907)/Inputs_A_Dr!K907,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!M907-Inputs_A_Dr!L907)/Inputs_A_Dr!L907,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!N907-Inputs_A_Dr!M907)/Inputs_A_Dr!M907,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!O907-Inputs_A_Dr!N907)/Inputs_A_Dr!N907,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!P907-Inputs_A_Dr!O907)/Inputs_A_Dr!O907,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!Q907-Inputs_A_Dr!P907)/Inputs_A_Dr!P907,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!R907-Inputs_A_Dr!Q907)/Inputs_A_Dr!Q907,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!S907-Inputs_A_Dr!R907)/Inputs_A_Dr!R907,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!T907-Inputs_A_Dr!S907)/Inputs_A_Dr!S907,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!U907-Inputs_A_Dr!T907)/Inputs_A_Dr!T907,Zero)","v":0}]
[null,"Small business - large","kWh/yr",null,null,null,null,null,null,null,{"$f":"IFERROR((Inputs_A_Dr!K908-Inputs_A_Dr!J908)/Inputs_A_Dr!J908,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!L908-Inputs_A_Dr!K908)/Inputs_A_Dr!K908,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!M908-Inputs_A_Dr!L908)/Inputs_A_Dr!L908,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!N908-Inputs_A_Dr!M908)/Inputs_A_Dr!M908,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!O908-Inputs_A_Dr!N908)/Inputs_A_Dr!N908,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!P908-Inputs_A_Dr!O908)/Inputs_A_Dr!O908,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!Q908-Inputs_A_Dr!P908)/Inputs_A_Dr!P908,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!R908-Inputs_A_Dr!Q908)/Inputs_A_Dr!Q908,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!S908-Inputs_A_Dr!R908)/Inputs_A_Dr!R908,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!T908-Inputs_A_Dr!S908)/Inputs_A_Dr!S908,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!U908-Inputs_A_Dr!T908)/Inputs_A_Dr!T908,Zero)","v":0}]
[null,null,"Difference Check",null,null,null,null,null,null,null,{"$f":"IF(ABS(SUM(K903:K908))>InputTol,One,Zero)","v":0},0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Difference Check Total",null,null,null,null,null,{"$f":"SUM(K877:U877,K885:U885,K893:U893,K901:U901,K909:U909)","v":0}]
[]
[]
[]
[{"$f":"MAX(A$2:OFFSET($A915,-One,0))+Sbsxn","v":1804.05},"Electricity consumption (balance)"]
[]
[null,{"$f":"Gen_A!$B$89","v":"Ausnet"},{"$f":"Gen_A!$A$89","v":1}]
[null,"Residential - small","kWh/yr",null,null,null,null,null,null,null,{"$f":"IFERROR((Inputs_A_Dr!K918-Inputs_A_Dr!J918)/Inputs_A_Dr!J918,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!L918-Inputs_A_Dr!K918)/Inputs_A_Dr!K918,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!M918-Inputs_A_Dr!L918)/Inputs_A_Dr!L918,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!N918-Inputs_A_Dr!M918)/Inputs_A_Dr!M918,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!O918-Inputs_A_Dr!N918)/Inputs_A_Dr!N918,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!P918-Inputs_A_Dr!O918)/Inputs_A_Dr!O918,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!Q918-Inputs_A_Dr!P918)/Inputs_A_Dr!P918,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!R918-Inputs_A_Dr!Q918)/Inputs_A_Dr!Q918,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!S918-Inputs_A_Dr!R918)/Inputs_A_Dr!R918,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!T918-Inputs_A_Dr!S918)/Inputs_A_Dr!S918,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!U918-Inputs_A_Dr!T918)/Inputs_A_Dr!T918,Zero)","v":0}]
[null,"Residential - medium","kWh/yr",null,null,null,null,null,null,null,{"$f":"IFERROR((Inputs_A_Dr!K919-Inputs_A_Dr!J919)/Inputs_A_Dr!J919,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!L919-Inputs_A_Dr!K919)/Inputs_A_Dr!K919,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!M919-Inputs_A_Dr!L919)/Inputs_A_Dr!L919,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!N919-Inputs_A_Dr!M919)/Inputs_A_Dr!M919,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!O919-Inputs_A_Dr!N919)/Inputs_A_Dr!N919,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!P919-Inputs_A_Dr!O919)/Inputs_A_Dr!O919,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!Q919-Inputs_A_Dr!P919)/Inputs_A_Dr!P919,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!R919-Inputs_A_Dr!Q919)/Inputs_A_Dr!Q919,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!S919-Inputs_A_Dr!R919)/Inputs_A_Dr!R919,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!T919-Inputs_A_Dr!S919)/Inputs_A_Dr!S919,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!U919-Inputs_A_Dr!T919)/Inputs_A_Dr!T919,Zero)","v":0}]
[null,"Residential - large","kWh/yr",null,null,null,null,null,null,null,{"$f":"IFERROR((Inputs_A_Dr!K920-Inputs_A_Dr!J920)/Inputs_A_Dr!J920,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!L920-Inputs_A_Dr!K920)/Inputs_A_Dr!K920,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!M920-Inputs_A_Dr!L920)/Inputs_A_Dr!L920,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!N920-Inputs_A_Dr!M920)/Inputs_A_Dr!M920,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!O920-Inputs_A_Dr!N920)/Inputs_A_Dr!N920,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!P920-Inputs_A_Dr!O920)/Inputs_A_Dr!O920,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!Q920-Inputs_A_Dr!P920)/Inputs_A_Dr!P920,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!R920-Inputs_A_Dr!Q920)/Inputs_A_Dr!Q920,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!S920-Inputs_A_Dr!R920)/Inputs_A_Dr!R920,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!T920-Inputs_A_Dr!S920)/Inputs_A_Dr!S920,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!U920-Inputs_A_Dr!T920)/Inputs_A_Dr!T920,Zero)","v":0}]
[null,"Small business - small","kWh/yr",null,null,null,null,null,null,null,{"$f":"IFERROR((Inputs_A_Dr!K921-Inputs_A_Dr!J921)/Inputs_A_Dr!J921,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!L921-Inputs_A_Dr!K921)/Inputs_A_Dr!K921,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!M921-Inputs_A_Dr!L921)/Inputs_A_Dr!L921,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!N921-Inputs_A_Dr!M921)/Inputs_A_Dr!M921,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!O921-Inputs_A_Dr!N921)/Inputs_A_Dr!N921,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!P921-Inputs_A_Dr!O921)/Inputs_A_Dr!O921,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!Q921-Inputs_A_Dr!P921)/Inputs_A_Dr!P921,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!R921-Inputs_A_Dr!Q921)/Inputs_A_Dr!Q921,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!S921-Inputs_A_Dr!R921)/Inputs_A_Dr!R921,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!T921-Inputs_A_Dr!S921)/Inputs_A_Dr!S921,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!U921-Inputs_A_Dr!T921)/Inputs_A_Dr!T921,Zero)","v":0}]
[null,"Small business - medium","kWh/yr",null,null,null,null,null,null,null,{"$f":"IFERROR((Inputs_A_Dr!K922-Inputs_A_Dr!J922)/Inputs_A_Dr!J922,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!L922-Inputs_A_Dr!K922)/Inputs_A_Dr!K922,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!M922-Inputs_A_Dr!L922)/Inputs_A_Dr!L922,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!N922-Inputs_A_Dr!M922)/Inputs_A_Dr!M922,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!O922-Inputs_A_Dr!N922)/Inputs_A_Dr!N922,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!P922-Inputs_A_Dr!O922)/Inputs_A_Dr!O922,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!Q922-Inputs_A_Dr!P922)/Inputs_A_Dr!P922,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!R922-Inputs_A_Dr!Q922)/Inputs_A_Dr!Q922,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!S922-Inputs_A_Dr!R922)/Inputs_A_Dr!R922,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!T922-Inputs_A_Dr!S922)/Inputs_A_Dr!S922,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!U922-Inputs_A_Dr!T922)/Inputs_A_Dr!T922,Zero)","v":0}]
[null,"Small business - large","kWh/yr",null,null,null,null,null,null,null,{"$f":"IFERROR((Inputs_A_Dr!K923-Inputs_A_Dr!J923)/Inputs_A_Dr!J923,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!L923-Inputs_A_Dr!K923)/Inputs_A_Dr!K923,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!M923-Inputs_A_Dr!L923)/Inputs_A_Dr!L923,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!N923-Inputs_A_Dr!M923)/Inputs_A_Dr!M923,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!O923-Inputs_A_Dr!N923)/Inputs_A_Dr!N923,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!P923-Inputs_A_Dr!O923)/Inputs_A_Dr!O923,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!Q923-Inputs_A_Dr!P923)/Inputs_A_Dr!P923,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!R923-Inputs_A_Dr!Q923)/Inputs_A_Dr!Q923,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!S923-Inputs_A_Dr!R923)/Inputs_A_Dr!R923,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!T923-Inputs_A_Dr!S923)/Inputs_A_Dr!S923,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!U923-Inputs_A_Dr!T923)/Inputs_A_Dr!T923,Zero)","v":0}]
[null,null,"Difference Check",null,null,null,null,null,null,null,{"$f":"IF(ABS(SUM(K918:K923))>InputTol,One,Zero)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Gen_A!$B$90","v":"Citipower"},{"$f":"Gen_A!$A$90","v":2}]
[null,"Residential - small","kWh/yr",null,null,null,null,null,null,null,{"$f":"IFERROR((Inputs_A_Dr!K926-Inputs_A_Dr!J926)/Inputs_A_Dr!J926,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!L926-Inputs_A_Dr!K926)/Inputs_A_Dr!K926,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!M926-Inputs_A_Dr!L926)/Inputs_A_Dr!L926,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!N926-Inputs_A_Dr!M926)/Inputs_A_Dr!M926,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!O926-Inputs_A_Dr!N926)/Inputs_A_Dr!N926,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!P926-Inputs_A_Dr!O926)/Inputs_A_Dr!O926,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!Q926-Inputs_A_Dr!P926)/Inputs_A_Dr!P926,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!R926-Inputs_A_Dr!Q926)/Inputs_A_Dr!Q926,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!S926-Inputs_A_Dr!R926)/Inputs_A_Dr!R926,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!T926-Inputs_A_Dr!S926)/Inputs_A_Dr!S926,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!U926-Inputs_A_Dr!T926)/Inputs_A_Dr!T926,Zero)","v":0}]
[null,"Residential - medium","kWh/yr",null,null,null,null,null,null,null,{"$f":"IFERROR((Inputs_A_Dr!K927-Inputs_A_Dr!J927)/Inputs_A_Dr!J927,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!L927-Inputs_A_Dr!K927)/Inputs_A_Dr!K927,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!M927-Inputs_A_Dr!L927)/Inputs_A_Dr!L927,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!N927-Inputs_A_Dr!M927)/Inputs_A_Dr!M927,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!O927-Inputs_A_Dr!N927)/Inputs_A_Dr!N927,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!P927-Inputs_A_Dr!O927)/Inputs_A_Dr!O927,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!Q927-Inputs_A_Dr!P927)/Inputs_A_Dr!P927,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!R927-Inputs_A_Dr!Q927)/Inputs_A_Dr!Q927,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!S927-Inputs_A_Dr!R927)/Inputs_A_Dr!R927,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!T927-Inputs_A_Dr!S927)/Inputs_A_Dr!S927,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!U927-Inputs_A_Dr!T927)/Inputs_A_Dr!T927,Zero)","v":0}]
[null,"Residential - large","kWh/yr",null,null,null,null,null,null,null,{"$f":"IFERROR((Inputs_A_Dr!K928-Inputs_A_Dr!J928)/Inputs_A_Dr!J928,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!L928-Inputs_A_Dr!K928)/Inputs_A_Dr!K928,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!M928-Inputs_A_Dr!L928)/Inputs_A_Dr!L928,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!N928-Inputs_A_Dr!M928)/Inputs_A_Dr!M928,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!O928-Inputs_A_Dr!N928)/Inputs_A_Dr!N928,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!P928-Inputs_A_Dr!O928)/Inputs_A_Dr!O928,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!Q928-Inputs_A_Dr!P928)/Inputs_A_Dr!P928,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!R928-Inputs_A_Dr!Q928)/Inputs_A_Dr!Q928,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!S928-Inputs_A_Dr!R928)/Inputs_A_Dr!R928,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!T928-Inputs_A_Dr!S928)/Inputs_A_Dr!S928,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!U928-Inputs_A_Dr!T928)/Inputs_A_Dr!T928,Zero)","v":0}]
[null,"Small business - small","kWh/yr",null,null,null,null,null,null,null,{"$f":"IFERROR((Inputs_A_Dr!K929-Inputs_A_Dr!J929)/Inputs_A_Dr!J929,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!L929-Inputs_A_Dr!K929)/Inputs_A_Dr!K929,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!M929-Inputs_A_Dr!L929)/Inputs_A_Dr!L929,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!N929-Inputs_A_Dr!M929)/Inputs_A_Dr!M929,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!O929-Inputs_A_Dr!N929)/Inputs_A_Dr!N929,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!P929-Inputs_A_Dr!O929)/Inputs_A_Dr!O929,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!Q929-Inputs_A_Dr!P929)/Inputs_A_Dr!P929,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!R929-Inputs_A_Dr!Q929)/Inputs_A_Dr!Q929,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!S929-Inputs_A_Dr!R929)/Inputs_A_Dr!R929,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!T929-Inputs_A_Dr!S929)/Inputs_A_Dr!S929,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!U929-Inputs_A_Dr!T929)/Inputs_A_Dr!T929,Zero)","v":0}]
[null,"Small business - medium","kWh/yr",null,null,null,null,null,null,null,{"$f":"IFERROR((Inputs_A_Dr!K930-Inputs_A_Dr!J930)/Inputs_A_Dr!J930,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!L930-Inputs_A_Dr!K930)/Inputs_A_Dr!K930,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!M930-Inputs_A_Dr!L930)/Inputs_A_Dr!L930,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!N930-Inputs_A_Dr!M930)/Inputs_A_Dr!M930,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!O930-Inputs_A_Dr!N930)/Inputs_A_Dr!N930,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!P930-Inputs_A_Dr!O930)/Inputs_A_Dr!O930,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!Q930-Inputs_A_Dr!P930)/Inputs_A_Dr!P930,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!R930-Inputs_A_Dr!Q930)/Inputs_A_Dr!Q930,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!S930-Inputs_A_Dr!R930)/Inputs_A_Dr!R930,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!T930-Inputs_A_Dr!S930)/Inputs_A_Dr!S930,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!U930-Inputs_A_Dr!T930)/Inputs_A_Dr!T930,Zero)","v":0}]
[null,"Small business - large","kWh/yr",null,null,null,null,null,null,null,{"$f":"IFERROR((Inputs_A_Dr!K931-Inputs_A_Dr!J931)/Inputs_A_Dr!J931,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!L931-Inputs_A_Dr!K931)/Inputs_A_Dr!K931,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!M931-Inputs_A_Dr!L931)/Inputs_A_Dr!L931,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!N931-Inputs_A_Dr!M931)/Inputs_A_Dr!M931,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!O931-Inputs_A_Dr!N931)/Inputs_A_Dr!N931,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!P931-Inputs_A_Dr!O931)/Inputs_A_Dr!O931,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!Q931-Inputs_A_Dr!P931)/Inputs_A_Dr!P931,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!R931-Inputs_A_Dr!Q931)/Inputs_A_Dr!Q931,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!S931-Inputs_A_Dr!R931)/Inputs_A_Dr!R931,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!T931-Inputs_A_Dr!S931)/Inputs_A_Dr!S931,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!U931-Inputs_A_Dr!T931)/Inputs_A_Dr!T931,Zero)","v":0}]
[null,null,"Difference Check",null,null,null,null,null,null,null,{"$f":"IF(ABS(SUM(K926:K931))>InputTol,One,Zero)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Gen_A!$B$91","v":"Jemena"},{"$f":"Gen_A!$A$91","v":3}]
[null,"Residential - small","kWh/yr",null,null,null,null,null,null,null,{"$f":"IFERROR((Inputs_A_Dr!K934-Inputs_A_Dr!J934)/Inputs_A_Dr!J934,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!L934-Inputs_A_Dr!K934)/Inputs_A_Dr!K934,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!M934-Inputs_A_Dr!L934)/Inputs_A_Dr!L934,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!N934-Inputs_A_Dr!M934)/Inputs_A_Dr!M934,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!O934-Inputs_A_Dr!N934)/Inputs_A_Dr!N934,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!P934-Inputs_A_Dr!O934)/Inputs_A_Dr!O934,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!Q934-Inputs_A_Dr!P934)/Inputs_A_Dr!P934,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!R934-Inputs_A_Dr!Q934)/Inputs_A_Dr!Q934,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!S934-Inputs_A_Dr!R934)/Inputs_A_Dr!R934,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!T934-Inputs_A_Dr!S934)/Inputs_A_Dr!S934,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!U934-Inputs_A_Dr!T934)/Inputs_A_Dr!T934,Zero)","v":0}]
[null,"Residential - medium","kWh/yr",null,null,null,null,null,null,null,{"$f":"IFERROR((Inputs_A_Dr!K935-Inputs_A_Dr!J935)/Inputs_A_Dr!J935,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!L935-Inputs_A_Dr!K935)/Inputs_A_Dr!K935,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!M935-Inputs_A_Dr!L935)/Inputs_A_Dr!L935,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!N935-Inputs_A_Dr!M935)/Inputs_A_Dr!M935,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!O935-Inputs_A_Dr!N935)/Inputs_A_Dr!N935,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!P935-Inputs_A_Dr!O935)/Inputs_A_Dr!O935,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!Q935-Inputs_A_Dr!P935)/Inputs_A_Dr!P935,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!R935-Inputs_A_Dr!Q935)/Inputs_A_Dr!Q935,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!S935-Inputs_A_Dr!R935)/Inputs_A_Dr!R935,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!T935-Inputs_A_Dr!S935)/Inputs_A_Dr!S935,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!U935-Inputs_A_Dr!T935)/Inputs_A_Dr!T935,Zero)","v":0}]
[null,"Residential - large","kWh/yr",null,null,null,null,null,null,null,{"$f":"IFERROR((Inputs_A_Dr!K936-Inputs_A_Dr!J936)/Inputs_A_Dr!J936,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!L936-Inputs_A_Dr!K936)/Inputs_A_Dr!K936,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!M936-Inputs_A_Dr!L936)/Inputs_A_Dr!L936,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!N936-Inputs_A_Dr!M936)/Inputs_A_Dr!M936,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!O936-Inputs_A_Dr!N936)/Inputs_A_Dr!N936,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!P936-Inputs_A_Dr!O936)/Inputs_A_Dr!O936,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!Q936-Inputs_A_Dr!P936)/Inputs_A_Dr!P936,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!R936-Inputs_A_Dr!Q936)/Inputs_A_Dr!Q936,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!S936-Inputs_A_Dr!R936)/Inputs_A_Dr!R936,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!T936-Inputs_A_Dr!S936)/Inputs_A_Dr!S936,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!U936-Inputs_A_Dr!T936)/Inputs_A_Dr!T936,Zero)","v":0}]
[null,"Small business - small","kWh/yr",null,null,null,null,null,null,null,{"$f":"IFERROR((Inputs_A_Dr!K937-Inputs_A_Dr!J937)/Inputs_A_Dr!J937,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!L937-Inputs_A_Dr!K937)/Inputs_A_Dr!K937,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!M937-Inputs_A_Dr!L937)/Inputs_A_Dr!L937,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!N937-Inputs_A_Dr!M937)/Inputs_A_Dr!M937,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!O937-Inputs_A_Dr!N937)/Inputs_A_Dr!N937,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!P937-Inputs_A_Dr!O937)/Inputs_A_Dr!O937,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!Q937-Inputs_A_Dr!P937)/Inputs_A_Dr!P937,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!R937-Inputs_A_Dr!Q937)/Inputs_A_Dr!Q937,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!S937-Inputs_A_Dr!R937)/Inputs_A_Dr!R937,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!T937-Inputs_A_Dr!S937)/Inputs_A_Dr!S937,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!U937-Inputs_A_Dr!T937)/Inputs_A_Dr!T937,Zero)","v":0}]
[null,"Small business - medium","kWh/yr",null,null,null,null,null,null,null,{"$f":"IFERROR((Inputs_A_Dr!K938-Inputs_A_Dr!J938)/Inputs_A_Dr!J938,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!L938-Inputs_A_Dr!K938)/Inputs_A_Dr!K938,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!M938-Inputs_A_Dr!L938)/Inputs_A_Dr!L938,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!N938-Inputs_A_Dr!M938)/Inputs_A_Dr!M938,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!O938-Inputs_A_Dr!N938)/Inputs_A_Dr!N938,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!P938-Inputs_A_Dr!O938)/Inputs_A_Dr!O938,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!Q938-Inputs_A_Dr!P938)/Inputs_A_Dr!P938,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!R938-Inputs_A_Dr!Q938)/Inputs_A_Dr!Q938,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!S938-Inputs_A_Dr!R938)/Inputs_A_Dr!R938,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!T938-Inputs_A_Dr!S938)/Inputs_A_Dr!S938,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!U938-Inputs_A_Dr!T938)/Inputs_A_Dr!T938,Zero)","v":0}]
[null,"Small business - large","kWh/yr",null,null,null,null,null,null,null,{"$f":"IFERROR((Inputs_A_Dr!K939-Inputs_A_Dr!J939)/Inputs_A_Dr!J939,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!L939-Inputs_A_Dr!K939)/Inputs_A_Dr!K939,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!M939-Inputs_A_Dr!L939)/Inputs_A_Dr!L939,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!N939-Inputs_A_Dr!M939)/Inputs_A_Dr!M939,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!O939-Inputs_A_Dr!N939)/Inputs_A_Dr!N939,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!P939-Inputs_A_Dr!O939)/Inputs_A_Dr!O939,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!Q939-Inputs_A_Dr!P939)/Inputs_A_Dr!P939,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!R939-Inputs_A_Dr!Q939)/Inputs_A_Dr!Q939,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!S939-Inputs_A_Dr!R939)/Inputs_A_Dr!R939,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!T939-Inputs_A_Dr!S939)/Inputs_A_Dr!S939,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!U939-Inputs_A_Dr!T939)/Inputs_A_Dr!T939,Zero)","v":0}]
[null,null,"Difference Check",null,null,null,null,null,null,null,{"$f":"IF(ABS(SUM(K934:K939))>InputTol,One,Zero)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Gen_A!$B$92","v":"Powercor"},{"$f":"Gen_A!$A$92","v":4}]
[null,"Residential - small","kWh/yr",null,null,null,null,null,null,null,{"$f":"IFERROR((Inputs_A_Dr!K942-Inputs_A_Dr!J942)/Inputs_A_Dr!J942,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!L942-Inputs_A_Dr!K942)/Inputs_A_Dr!K942,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!M942-Inputs_A_Dr!L942)/Inputs_A_Dr!L942,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!N942-Inputs_A_Dr!M942)/Inputs_A_Dr!M942,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!O942-Inputs_A_Dr!N942)/Inputs_A_Dr!N942,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!P942-Inputs_A_Dr!O942)/Inputs_A_Dr!O942,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!Q942-Inputs_A_Dr!P942)/Inputs_A_Dr!P942,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!R942-Inputs_A_Dr!Q942)/Inputs_A_Dr!Q942,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!S942-Inputs_A_Dr!R942)/Inputs_A_Dr!R942,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!T942-Inputs_A_Dr!S942)/Inputs_A_Dr!S942,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!U942-Inputs_A_Dr!T942)/Inputs_A_Dr!T942,Zero)","v":0}]
[null,"Residential - medium","kWh/yr",null,null,null,null,null,null,null,{"$f":"IFERROR((Inputs_A_Dr!K943-Inputs_A_Dr!J943)/Inputs_A_Dr!J943,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!L943-Inputs_A_Dr!K943)/Inputs_A_Dr!K943,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!M943-Inputs_A_Dr!L943)/Inputs_A_Dr!L943,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!N943-Inputs_A_Dr!M943)/Inputs_A_Dr!M943,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!O943-Inputs_A_Dr!N943)/Inputs_A_Dr!N943,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!P943-Inputs_A_Dr!O943)/Inputs_A_Dr!O943,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!Q943-Inputs_A_Dr!P943)/Inputs_A_Dr!P943,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!R943-Inputs_A_Dr!Q943)/Inputs_A_Dr!Q943,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!S943-Inputs_A_Dr!R943)/Inputs_A_Dr!R943,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!T943-Inputs_A_Dr!S943)/Inputs_A_Dr!S943,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!U943-Inputs_A_Dr!T943)/Inputs_A_Dr!T943,Zero)","v":0}]
[null,"Residential - large","kWh/yr",null,null,null,null,null,null,null,{"$f":"IFERROR((Inputs_A_Dr!K944-Inputs_A_Dr!J944)/Inputs_A_Dr!J944,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!L944-Inputs_A_Dr!K944)/Inputs_A_Dr!K944,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!M944-Inputs_A_Dr!L944)/Inputs_A_Dr!L944,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!N944-Inputs_A_Dr!M944)/Inputs_A_Dr!M944,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!O944-Inputs_A_Dr!N944)/Inputs_A_Dr!N944,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!P944-Inputs_A_Dr!O944)/Inputs_A_Dr!O944,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!Q944-Inputs_A_Dr!P944)/Inputs_A_Dr!P944,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!R944-Inputs_A_Dr!Q944)/Inputs_A_Dr!Q944,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!S944-Inputs_A_Dr!R944)/Inputs_A_Dr!R944,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!T944-Inputs_A_Dr!S944)/Inputs_A_Dr!S944,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!U944-Inputs_A_Dr!T944)/Inputs_A_Dr!T944,Zero)","v":0}]
[null,"Small business - small","kWh/yr",null,null,null,null,null,null,null,{"$f":"IFERROR((Inputs_A_Dr!K945-Inputs_A_Dr!J945)/Inputs_A_Dr!J945,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!L945-Inputs_A_Dr!K945)/Inputs_A_Dr!K945,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!M945-Inputs_A_Dr!L945)/Inputs_A_Dr!L945,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!N945-Inputs_A_Dr!M945)/Inputs_A_Dr!M945,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!O945-Inputs_A_Dr!N945)/Inputs_A_Dr!N945,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!P945-Inputs_A_Dr!O945)/Inputs_A_Dr!O945,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!Q945-Inputs_A_Dr!P945)/Inputs_A_Dr!P945,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!R945-Inputs_A_Dr!Q945)/Inputs_A_Dr!Q945,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!S945-Inputs_A_Dr!R945)/Inputs_A_Dr!R945,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!T945-Inputs_A_Dr!S945)/Inputs_A_Dr!S945,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!U945-Inputs_A_Dr!T945)/Inputs_A_Dr!T945,Zero)","v":0}]
[null,"Small business - medium","kWh/yr",null,null,null,null,null,null,null,{"$f":"IFERROR((Inputs_A_Dr!K946-Inputs_A_Dr!J946)/Inputs_A_Dr!J946,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!L946-Inputs_A_Dr!K946)/Inputs_A_Dr!K946,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!M946-Inputs_A_Dr!L946)/Inputs_A_Dr!L946,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!N946-Inputs_A_Dr!M946)/Inputs_A_Dr!M946,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!O946-Inputs_A_Dr!N946)/Inputs_A_Dr!N946,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!P946-Inputs_A_Dr!O946)/Inputs_A_Dr!O946,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!Q946-Inputs_A_Dr!P946)/Inputs_A_Dr!P946,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!R946-Inputs_A_Dr!Q946)/Inputs_A_Dr!Q946,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!S946-Inputs_A_Dr!R946)/Inputs_A_Dr!R946,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!T946-Inputs_A_Dr!S946)/Inputs_A_Dr!S946,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!U946-Inputs_A_Dr!T946)/Inputs_A_Dr!T946,Zero)","v":0}]
[null,"Small business - large","kWh/yr",null,null,null,null,null,null,null,{"$f":"IFERROR((Inputs_A_Dr!K947-Inputs_A_Dr!J947)/Inputs_A_Dr!J947,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!L947-Inputs_A_Dr!K947)/Inputs_A_Dr!K947,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!M947-Inputs_A_Dr!L947)/Inputs_A_Dr!L947,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!N947-Inputs_A_Dr!M947)/Inputs_A_Dr!M947,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!O947-Inputs_A_Dr!N947)/Inputs_A_Dr!N947,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!P947-Inputs_A_Dr!O947)/Inputs_A_Dr!O947,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!Q947-Inputs_A_Dr!P947)/Inputs_A_Dr!P947,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!R947-Inputs_A_Dr!Q947)/Inputs_A_Dr!Q947,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!S947-Inputs_A_Dr!R947)/Inputs_A_Dr!R947,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!T947-Inputs_A_Dr!S947)/Inputs_A_Dr!S947,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!U947-Inputs_A_Dr!T947)/Inputs_A_Dr!T947,Zero)","v":0}]
[null,null,"Difference Check",null,null,null,null,null,null,null,{"$f":"IF(ABS(SUM(K942:K947))>InputTol,One,Zero)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Gen_A!$B$93","v":"United Energy"},{"$f":"Gen_A!$A$93","v":5}]
[null,"Residential - small","kWh/yr",null,null,null,null,null,null,null,{"$f":"IFERROR((Inputs_A_Dr!K950-Inputs_A_Dr!J950)/Inputs_A_Dr!J950,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!L950-Inputs_A_Dr!K950)/Inputs_A_Dr!K950,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!M950-Inputs_A_Dr!L950)/Inputs_A_Dr!L950,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!N950-Inputs_A_Dr!M950)/Inputs_A_Dr!M950,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!O950-Inputs_A_Dr!N950)/Inputs_A_Dr!N950,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!P950-Inputs_A_Dr!O950)/Inputs_A_Dr!O950,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!Q950-Inputs_A_Dr!P950)/Inputs_A_Dr!P950,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!R950-Inputs_A_Dr!Q950)/Inputs_A_Dr!Q950,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!S950-Inputs_A_Dr!R950)/Inputs_A_Dr!R950,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!T950-Inputs_A_Dr!S950)/Inputs_A_Dr!S950,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!U950-Inputs_A_Dr!T950)/Inputs_A_Dr!T950,Zero)","v":0}]
[null,"Residential - medium","kWh/yr",null,null,null,null,null,null,null,{"$f":"IFERROR((Inputs_A_Dr!K951-Inputs_A_Dr!J951)/Inputs_A_Dr!J951,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!L951-Inputs_A_Dr!K951)/Inputs_A_Dr!K951,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!M951-Inputs_A_Dr!L951)/Inputs_A_Dr!L951,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!N951-Inputs_A_Dr!M951)/Inputs_A_Dr!M951,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!O951-Inputs_A_Dr!N951)/Inputs_A_Dr!N951,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!P951-Inputs_A_Dr!O951)/Inputs_A_Dr!O951,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!Q951-Inputs_A_Dr!P951)/Inputs_A_Dr!P951,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!R951-Inputs_A_Dr!Q951)/Inputs_A_Dr!Q951,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!S951-Inputs_A_Dr!R951)/Inputs_A_Dr!R951,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!T951-Inputs_A_Dr!S951)/Inputs_A_Dr!S951,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!U951-Inputs_A_Dr!T951)/Inputs_A_Dr!T951,Zero)","v":0}]
[null,"Residential - large","kWh/yr",null,null,null,null,null,null,null,{"$f":"IFERROR((Inputs_A_Dr!K952-Inputs_A_Dr!J952)/Inputs_A_Dr!J952,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!L952-Inputs_A_Dr!K952)/Inputs_A_Dr!K952,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!M952-Inputs_A_Dr!L952)/Inputs_A_Dr!L952,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!N952-Inputs_A_Dr!M952)/Inputs_A_Dr!M952,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!O952-Inputs_A_Dr!N952)/Inputs_A_Dr!N952,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!P952-Inputs_A_Dr!O952)/Inputs_A_Dr!O952,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!Q952-Inputs_A_Dr!P952)/Inputs_A_Dr!P952,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!R952-Inputs_A_Dr!Q952)/Inputs_A_Dr!Q952,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!S952-Inputs_A_Dr!R952)/Inputs_A_Dr!R952,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!T952-Inputs_A_Dr!S952)/Inputs_A_Dr!S952,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!U952-Inputs_A_Dr!T952)/Inputs_A_Dr!T952,Zero)","v":0}]
[null,"Small business - small","kWh/yr",null,null,null,null,null,null,null,{"$f":"IFERROR((Inputs_A_Dr!K953-Inputs_A_Dr!J953)/Inputs_A_Dr!J953,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!L953-Inputs_A_Dr!K953)/Inputs_A_Dr!K953,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!M953-Inputs_A_Dr!L953)/Inputs_A_Dr!L953,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!N953-Inputs_A_Dr!M953)/Inputs_A_Dr!M953,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!O953-Inputs_A_Dr!N953)/Inputs_A_Dr!N953,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!P953-Inputs_A_Dr!O953)/Inputs_A_Dr!O953,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!Q953-Inputs_A_Dr!P953)/Inputs_A_Dr!P953,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!R953-Inputs_A_Dr!Q953)/Inputs_A_Dr!Q953,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!S953-Inputs_A_Dr!R953)/Inputs_A_Dr!R953,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!T953-Inputs_A_Dr!S953)/Inputs_A_Dr!S953,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!U953-Inputs_A_Dr!T953)/Inputs_A_Dr!T953,Zero)","v":0}]
[null,"Small business - medium","kWh/yr",null,null,null,null,null,null,null,{"$f":"IFERROR((Inputs_A_Dr!K954-Inputs_A_Dr!J954)/Inputs_A_Dr!J954,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!L954-Inputs_A_Dr!K954)/Inputs_A_Dr!K954,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!M954-Inputs_A_Dr!L954)/Inputs_A_Dr!L954,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!N954-Inputs_A_Dr!M954)/Inputs_A_Dr!M954,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!O954-Inputs_A_Dr!N954)/Inputs_A_Dr!N954,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!P954-Inputs_A_Dr!O954)/Inputs_A_Dr!O954,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!Q954-Inputs_A_Dr!P954)/Inputs_A_Dr!P954,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!R954-Inputs_A_Dr!Q954)/Inputs_A_Dr!Q954,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!S954-Inputs_A_Dr!R954)/Inputs_A_Dr!R954,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!T954-Inputs_A_Dr!S954)/Inputs_A_Dr!S954,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!U954-Inputs_A_Dr!T954)/Inputs_A_Dr!T954,Zero)","v":0}]
[null,"Small business - large","kWh/yr",null,null,null,null,null,null,null,{"$f":"IFERROR((Inputs_A_Dr!K955-Inputs_A_Dr!J955)/Inputs_A_Dr!J955,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!L955-Inputs_A_Dr!K955)/Inputs_A_Dr!K955,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!M955-Inputs_A_Dr!L955)/Inputs_A_Dr!L955,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!N955-Inputs_A_Dr!M955)/Inputs_A_Dr!M955,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!O955-Inputs_A_Dr!N955)/Inputs_A_Dr!N955,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!P955-Inputs_A_Dr!O955)/Inputs_A_Dr!O955,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!Q955-Inputs_A_Dr!P955)/Inputs_A_Dr!P955,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!R955-Inputs_A_Dr!Q955)/Inputs_A_Dr!Q955,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!S955-Inputs_A_Dr!R955)/Inputs_A_Dr!R955,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!T955-Inputs_A_Dr!S955)/Inputs_A_Dr!S955,Zero)","v":0},{"$f":"IFERROR((Inputs_A_Dr!U955-Inputs_A_Dr!T955)/Inputs_A_Dr!T955,Zero)","v":0}]
[null,null,"Difference Check",null,null,null,null,null,null,null,{"$f":"IF(ABS(SUM(K950:K955))>InputTol,One,Zero)","v":0},0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Difference Check Total",null,null,null,null,null,{"$f":"SUM(K924:U924,K932:U932,K940:U940,K948:U948,K956:U956)","v":0}]
[]
[null,"Check: Non cost inputs year on year change within tolerance",null,null,null,null,null,null,{"$f":"SUM(I847,I859,I864,I911,I958)","v":0}]
[]
[]
[]
["END"]

{"sheet":"Flags_C","index":18,"n_rows":31,"n_cols":21,"rows_kept":31,"cut":false,"hidden":true,"merged":[[5,0,5,2]]}
[{"$f":"MdlTtl","v":"Victorian Default Offer Model"}]
[{"$f":"_xlfn.SHEET()","v":19},"FLAGS"]
[null,"Calculation of date specific flags"]
[null,{"$f":"Chk_C!B10","v":"Error check breaches: 16. Update model macro: 1"}]
[null,null,"Units","Assumptions",null,null,"Totals","Sparkline","Seed",{"$f":"J12","v":"2019-12-31"},"2020-12-31","2021-12-31","2022-12-31","2023-12-31","2024-12-31","2025-12-31","2026-12-31","2027-12-31","2028-12-31","2029-12-31","2030-12-31"]
["To Contents"]
[]
[{"$f":"ROUNDDOWN(MAX($A$7:OFFSET(A8,-One,0),$A$2*Sht)+Sxn,0)","v":1901},"General Flags"]
[]
[{"$f":"MAX(A$2:OFFSET($A10,-One,0))+Sbsxn","v":1901.01},"Date Flags"]
[null,"Period start",null,null,null,null,null,null,null,{"$f":"IF(J18,Start,I12+1)","v":"2019-07-01"},"2020-01-01","2021-01-01","2022-01-01","2023-01-01","2024-01-01","2025-01-01","2026-01-01","2027-01-01","2028-01-01","2029-01-01","2030-01-01"]
[null,"Period end",null,null,null,null,null,null,null,{"$f":"EOMONTH(J11,J15-One)","v":"2019-12-31"},"2020-12-31","2021-12-31","2022-12-31","2023-12-31","2024-12-31","2025-12-31","2026-12-31","2027-12-31","2028-12-31","2029-12-31","2030-12-31"]
[null,"Financial year end",null,null,null,null,null,null,null,{"$f":"DATE(YEAR(J$12),IF(MONTH(J$12)<($J$29+One),$J$29+One,$J$29+MiY+One),0)","v":"2020-06-30"},"2021-06-30","2022-06-30","2023-06-30","2024-06-30","2025-06-30","2026-06-30","2027-06-30","2028-06-30","2029-06-30","2030-06-30","2031-06-30"]
[]
[null,"Months in period",null,null,null,null,null,null,null,{"$f":"Time_A!J13","v":6},{"$f":"Time_A!K13","v":12},{"$f":"Time_A!L13","v":12},{"$f":"Time_A!M13","v":12},{"$f":"Time_A!N13","v":12},{"$f":"Time_A!O13","v":12},{"$f":"Time_A!P13","v":12},{"$f":"Time_A!Q13","v":12},{"$f":"Time_A!R13","v":12},{"$f":"Time_A!S13","v":12},{"$f":"Time_A!T13","v":12},{"$f":"Time_A!U13","v":12}]
[]
[{"$f":"MAX(A$2:OFFSET($A17,-One,0))+Sbsxn","v":1901.02},"General Flags"]
[null,"First model period",null,null,null,null,null,null,null,{"$f":"N(J19=One)","v":1},0,0,0,0,0,{"$f":"N(P19=One)","v":0},0,0,0,0,0]
[null,"Period counter",null,null,null,null,null,null,0,{"$f":"I19+1","v":1},2,3,4,5,6,{"$f":"O19+1","v":7},{"$f":"P19+1","v":8},{"$f":"Q19+1","v":9},{"$f":"R19+1","v":10},11,12]
[null,"Days in period",null,null,null,null,null,null,null,{"$f":"J12-J11+1","v":184},366,365,365,365,366,365,365,365,366,365,365]
[null,"Month no.",null,null,null,null,null,null,0,{"$f":"MiP+I21","v":12},24,36,48,60,72,{"$f":"MiP+O21","v":84},96,108,120,132,144]
[null,"Year counter (financial)",null,null,null,null,null,null,0,{"$f":"IF(J18,1,I22+IF(MiP=MiY,1,IF(MONTH(I12)=$J29,1,0)))","v":1},2,3,4,5,6,7,8,9,10,11,12]
[null,"Year counter (calendar)",null,null,null,null,null,null,null,{"$f":"IF(J18,1,I23+IF(MiP=MiY,1,IF(MONTH(I12)=MiY,1,0)))","v":1},2,3,4,5,6,7,8,9,10,11,12]
[null,"Proportion of year",null,null,null,null,null,null,null,{"$f":"(J12-J11+One)/(DATE(YEAR(J11)+One,MONTH(J11),DAY(J11))-J11)","v":0.50273224043715847},1,1,1,1,1,1,1,1,1,1,1]
[]
[{"$f":"MAX(A$2:OFFSET($A26,-One,0))+Sbsxn","v":1901.03},"Overview"]
[null,"First period end date",null,null,null,null,null,null,null,{"$f":"J12","v":"2019-12-31"}]
[null,"Model end",null,null,null,null,null,null,null,{"$f":"U13","v":"2031-06-30"}]
[null,"Financial year end month",null,null,null,null,null,null,null,{"$f":"Gen_A!J34","v":6}]
[]
["END"]

{"sheet":"Chk_C","index":19,"n_rows":135,"n_cols":8,"rows_kept":135,"cut":false,"hidden":true,"merged":[[5,0,5,2]]}
[{"$f":"MdlTtl","v":"Victorian Default Offer Model"}]
[{"$f":"_xlfn.SHEET()","v":20},"CHECKS & ALERTS"]
[null,"Summarises all the error checks in the Model"]
[null,{"$f":"B10","v":"Error check breaches: 16. Update model macro: 1"}]
[null,null,null,null,null,null,"Check Result"]
["To Contents"]
[]
[{"$f":"ROUNDDOWN(MAX($A$7:OFFSET(A8,-One,0),$A$2*Sht)+Sxn,0)","v":2001},"Summary"]
[]
[null,{"$f":"\"Error check breaches: \"&$G$129&\".\"&\" Update model macro: \"&InputValCheck","v":"Error check breaches: 16. Update model macro: 1"}]
[]
[{"$f":"ROUNDDOWN(MAX($A$7:OFFSET(A12,-One,0),$A$2*Sht)+Sxn,0)","v":2002},"Checks"]
[]
[{"$f":"MAX(A$2:OFFSET($A14,-One,0))+Sbsxn","v":2002.01},"Final Inputs"]
[]
[null,"Electricity consumption inputs"]
[null,{"$f":"Inputs_A_F!$B$1012","v":"Check: block 1 + balance = Total consumption for Ausnet"},null,null,null,null,{"$f":"Inputs_A_F!$I$1012","v":0}]
[null,{"$f":"Inputs_A_F!$B$1020","v":"Check: block 1 + balance = Total consumption for Citipower"},null,null,null,null,{"$f":"Inputs_A_F!$I$1020","v":0}]
[null,{"$f":"Inputs_A_F!$B$1028","v":"Check: block 1 + balance = Total consumption for Jemena"},null,null,null,null,{"$f":"Inputs_A_F!$I$1028","v":0}]
[null,{"$f":"Inputs_A_F!$B$1036","v":"Check: block 1 + balance = Total consumption for Powercor"},null,null,null,null,{"$f":"Inputs_A_F!$I$1036","v":0}]
[null,{"$f":"Inputs_A_F!$B$1044","v":"Check: block 1 + balance = Total consumption for United Energy"},null,null,null,null,{"$f":"Inputs_A_F!$I$1044","v":0}]
[]
[null,"Source dates check"]
[null,"Fixed Costs"]
[null,{"$f":"Inputs_A_F!$B$219","v":"Check: Fixed costs source dates are prior to the period end date"},null,null,null,null,{"$f":"Inputs_A_F!$I$219","v":0}]
[null,"Variable Costs"]
[null,{"$f":"Inputs_A_F!$B$318","v":"Check: Wholesale (residential) source dates are prior to the period end date"},null,null,null,null,{"$f":"Inputs_A_F!$I$318","v":0}]
[null,{"$f":"Inputs_A_F!$B$417","v":"Check: Wholesale (small business) source dates are prior to the period end date"},null,null,null,null,{"$f":"Inputs_A_F!$I$417","v":0}]
[null,{"$f":"Inputs_A_F!$B$480","v":"Check: Environmental programs source dates are prior to the period end date"},null,null,null,null,{"$f":"Inputs_A_F!$I$480","v":0}]
[null,{"$f":"Inputs_A_F!$B$521","v":"Check: Ancillary costs source dates are prior to the period end date"},null,null,null,null,{"$f":"Inputs_A_F!$I$521","v":0}]
[null,{"$f":"Inputs_A_F!$B$651","v":"Check: Network charge (residential) source dates are prior to the period end date"},null,null,null,null,{"$f":"Inputs_A_F!$I$651","v":0}]
[null,{"$f":"Inputs_A_F!$B$781","v":"Check: Network charge (small business) source dates are prior to the period end date"},null,null,null,null,{"$f":"Inputs_A_F!$I$781","v":0}]
[null,{"$f":"Inputs_A_F!$B$831","v":"Check: Controlled load charges (residential) source dates are prior to the period end date"},null,null,null,null,{"$f":"Inputs_A_F!$I$831","v":0}]
[]
[null,"Source inputs check"]
[null,"Fixed Costs"]
[null,{"$f":"Inputs_A_F!$B$220","v":"Check: Fixed costs source inputs are entered up to date"},null,null,null,null,{"$f":"Inputs_A_F!$I$220","v":0}]
[null,"Variable Costs"]
[null,{"$f":"Inputs_A_F!$B$319","v":"Check: Wholesale (residential) source inputs are entered up to date"},null,null,null,null,{"$f":"Inputs_A_F!$I$319","v":0}]
[null,{"$f":"Inputs_A_F!$B$418","v":"Check: Wholesale (small business) source inputs are entered up to date"},null,null,null,null,{"$f":"Inputs_A_F!$I$418","v":0}]
[null,{"$f":"Inputs_A_F!$B$481","v":"Check: Environmental programs source inputs are entered up to date"},null,null,null,null,{"$f":"Inputs_A_F!$I$481","v":0}]
[null,{"$f":"Inputs_A_F!$B$522","v":"Check: Ancillary costs source inputs are entered up to date"},null,null,null,null,{"$f":"Inputs_A_F!$I$522","v":0}]
[null,{"$f":"Inputs_A_F!$B$652","v":"Check:Network charge (residential) source inputs are entered up to date"},null,null,null,null,{"$f":"Inputs_A_F!$I$652","v":0}]
[null,{"$f":"Inputs_A_F!$B$782","v":"Check: Network charge (small business)  source inputs are entered up to date"},null,null,null,null,{"$f":"Inputs_A_F!$I$782","v":0}]
[null,{"$f":"Inputs_A_F!$B$832","v":"Check: Controlled load charges (residential) source inputs are entered up to date"},null,null,null,null,{"$f":"Inputs_A_F!$I$832","v":0}]
[null,{"$f":"Inputs_A_F!$B$962","v":"Check: Non cost inputs source inputs are entered up to date"},null,null,null,null,{"$f":"Inputs_A_F!$I$962","v":0}]
[]
[{"$f":"MAX(A$2:OFFSET($A48,-One,0))+Sbsxn","v":2002.02},"Draft Inputs"]
[]
[null,"Electricity consumption inputs"]
[null,{"$f":"Inputs_A_Dr!$B$1012","v":"Check: block 1 + balance = Total consumption for Ausnet"},null,null,null,null,{"$f":"Inputs_A_Dr!$I$1012","v":0}]
[null,{"$f":"Inputs_A_Dr!$B$1020","v":"Check: block 1 + balance = Total consumption for Citipower"},null,null,null,null,{"$f":"Inputs_A_Dr!$I$1020","v":0}]
[null,{"$f":"Inputs_A_Dr!$B$1028","v":"Check: block 1 + balance = Total consumption for Jemena"},null,null,null,null,{"$f":"Inputs_A_Dr!$I$1028","v":0}]
[null,{"$f":"Inputs_A_Dr!$B$1036","v":"Check: block 1 + balance = Total consumption for Powercor"},null,null,null,null,{"$f":"Inputs_A_Dr!$I$1036","v":0}]
[null,{"$f":"Inputs_A_Dr!$B$1044","v":"Check: block 1 + balance = Total consumption for United Energy"},null,null,null,null,{"$f":"Inputs_A_Dr!$I$1044","v":0}]
[]
[null,"Source dates check"]
[null,"Fixed Costs"]
[null,{"$f":"Inputs_A_Dr!$B$219","v":"Check: Fixed costs source dates are prior to the period end date"},null,null,null,null,{"$f":"Inputs_A_Dr!$I$219","v":0}]
[null,"Variable Costs"]
[null,{"$f":"Inputs_A_Dr!$B$318","v":"Check: Wholesale (residential) source dates are prior to the period end date"},null,null,null,null,{"$f":"Inputs_A_Dr!$I$318","v":0}]
[null,{"$f":"Inputs_A_Dr!$B$417","v":"Check: Wholesale (small business) source dates are prior to the period end date"},null,null,null,null,{"$f":"Inputs_A_Dr!$I$417","v":0}]
[null,{"$f":"Inputs_A_Dr!$B$480","v":"Check: Environmental programs source dates are prior to the period end date"},null,null,null,null,{"$f":"Inputs_A_Dr!$I$480","v":0}]
[null,{"$f":"Inputs_A_Dr!$B$521","v":"Check: Ancillary costs source dates are prior to the period end date"},null,null,null,null,{"$f":"Inputs_A_Dr!$I$521","v":0}]
[null,{"$f":"Inputs_A_Dr!$B$651","v":"Check: Network charge (residential) source dates are prior to the period end date"},null,null,null,null,{"$f":"Inputs_A_Dr!$I$651","v":0}]
[null,{"$f":"Inputs_A_Dr!$B$781","v":"Check: Network charge (small business) source dates are prior to the period end date"},null,null,null,null,{"$f":"Inputs_A_Dr!$I$781","v":0}]
[null,{"$f":"Inputs_A_Dr!$B$831","v":"Check: Controlled load charges (residential) source dates are prior to the period end date"},null,null,null,null,{"$f":"Inputs_A_Dr!$I$831","v":0}]
[]
[null,"Source inputs check"]
[null,"Fixed Costs"]
[null,{"$f":"Inputs_A_Dr!$B$220","v":"Check: Fixed costs source inputs are entered up to date"},null,null,null,null,{"$f":"Inputs_A_Dr!$I$220","v":0}]
[null,"Variable Costs"]
[null,{"$f":"Inputs_A_Dr!$B$319","v":"Check: Wholesale (residential) source inputs are entered up to date"},null,null,null,null,{"$f":"Inputs_A_Dr!$I$319","v":0}]
[null,{"$f":"Inputs_A_Dr!$B$418","v":"Check: Wholesale (small business) source inputs are entered up to date"},null,null,null,null,{"$f":"Inputs_A_Dr!$I$418","v":0}]
[null,{"$f":"Inputs_A_Dr!$B$481","v":"Check: Environmental programs source inputs are entered up to date"},null,null,null,null,{"$f":"Inputs_A_Dr!$I$481","v":0}]
[null,{"$f":"Inputs_A_Dr!$B$522","v":"Check: Ancillary costs source inputs are entered up to date"},null,null,null,null,{"$f":"Inputs_A_Dr!$I$522","v":0}]
[null,{"$f":"Inputs_A_Dr!$B$652","v":"Check:Network charge (residential) source inputs are entered up to date"},null,null,null,null,{"$f":"Inputs_A_Dr!$I$652","v":0}]
[null,{"$f":"Inputs_A_Dr!$B$782","v":"Check: Network charge (small business)  source inputs are entered up to date"},null,null,null,null,{"$f":"Inputs_A_Dr!$I$782","v":0}]
[null,{"$f":"Inputs_A_Dr!$B$832","v":"Check: Controlled load charges (residential) source inputs are entered up to date"},null,null,null,null,{"$f":"Inputs_A_Dr!$I$832","v":0}]
[null,{"$f":"Inputs_A_Dr!$B$962","v":"Check: Non cost inputs source inputs are entered up to date"},null,null,null,null,{"$f":"Inputs_A_Dr!$I$962","v":0}]
[]
[{"$f":"MAX(A$2:OFFSET($A82,-One,0))+Sbsxn","v":2002.03},"Draft and Final Comparison"]
[]
[null,"Fixed Costs"]
[null,{"$f":"Compare_A!$B$220","v":"Check: Fixed costs differences between draft and final are within tolerance"},null,null,null,null,{"$f":"Compare_A!$I$220","v":0}]
[null,"Variable Costs"]
[null,{"$f":"Compare_A!$B$319","v":"Check: Wholesale (residential) differences between draft and final are within tolerance"},null,null,null,null,{"$f":"Compare_A!$I$319","v":0}]
[null,{"$f":"Compare_A!$B$417","v":"Check: Wholesale (small business) differences between draft and final are within tolerance"},null,null,null,null,{"$f":"Compare_A!$I$417","v":0}]
[null,{"$f":"Compare_A!$B$480","v":"Check: Environmental programs differences between draft and final are within tolerance"},null,null,null,null,{"$f":"Compare_A!$I$480","v":0}]
[null,{"$f":"Compare_A!$B$519","v":"Check: Ancillary differences between draft and final are within tolerance"},null,null,null,null,{"$f":"Compare_A!$I$519","v":0}]
[null,{"$f":"Compare_A!$B$649","v":"Check: Network usage charge - residential differences between draft and final are within tolerance"},null,null,null,null,{"$f":"Compare_A!$I$649","v":0}]
[null,{"$f":"Compare_A!$B$779","v":"Check: Network usage charge - small business differences between draft and final are within tolerance"},null,null,null,null,{"$f":"Compare_A!$I$779","v":9}]
[null,{"$f":"Compare_A!$B$829","v":"Check: Controlled load charges - residential differences between draft and final are within tolerance"},null,null,null,null,{"$f":"Compare_A!$I$829","v":0}]
[null,{"$f":"Compare_A!$B$960","v":"Check: Non cost inputs between draft and final are within tolerance"},null,null,null,null,{"$f":"Compare_A!$I$960","v":0}]
[]
[{"$f":"MAX(A$2:OFFSET($A96,-One,0))+Sbsxn","v":2002.04},"Final Year on Year Change"]
[]
[null,"Fixed Costs"]
[null,{"$f":"F_Chk!$B$220","v":"Check: Fixed costs year on year change within tolerance"},null,null,null,null,{"$f":"F_Chk!$I$220","v":0}]
[null,"Variable Costs"]
[null,{"$f":"F_Chk!$B$319","v":"Check: Wholesale (residential) year on year change within tolerance"},null,null,null,null,{"$f":"F_Chk!$I$319","v":2}]
[null,{"$f":"F_Chk!$B$417","v":"Check: Wholesale (small business) year on year change within tolerance"},null,null,null,null,{"$f":"F_Chk!$I$417","v":0}]
[null,{"$f":"F_Chk!$B$480","v":"Check: Environmental programs year on year change within tolerance"},null,null,null,null,{"$f":"F_Chk!$I$480","v":0}]
[null,{"$f":"F_Chk!$B$519","v":"Check: Ancillary year on year change within tolerance"},null,null,null,null,{"$f":"F_Chk!$I$519","v":0}]
[null,{"$f":"F_Chk!$B$649","v":"Check: Network usage charge - residential year on year change within tolerance"},null,null,null,null,{"$f":"F_Chk!$I$649","v":0}]
[null,{"$f":"F_Chk!$B$779","v":"Check: Network usage charge - small business year on year change within tolerance"},null,null,null,null,{"$f":"F_Chk!$I$779","v":0}]
[null,{"$f":"F_Chk!$B$829","v":"Check: Controlled load charges - residential year on year change within tolerance"},null,null,null,null,{"$f":"F_Chk!$I$829","v":0}]
[null,{"$f":"F_Chk!$B$960","v":"Check: Non cost inputs year on year change within tolerance"},null,null,null,null,{"$f":"F_Chk!$I$960","v":0}]
[]
[{"$f":"MAX(A$2:OFFSET($A110,-One,0))+Sbsxn","v":2002.05},"Draft Year on Year Change"]
[]
[null,"Fixed Costs"]
[null,{"$f":"Dr_Chk!$B$220","v":"Check: Fixed costs year on year change within tolerance"},null,null,null,null,{"$f":"Dr_Chk!$I$220","v":0}]
[null,"Variable Costs"]
[null,{"$f":"Dr_Chk!$B$319","v":"Check: Wholesale (residential) year on year change within tolerance"},null,null,null,null,{"$f":"Dr_Chk!$I$319","v":5}]
[null,{"$f":"Dr_Chk!$B$417","v":"Check: Wholesale (small business) year on year change within tolerance"},null,null,null,null,{"$f":"Dr_Chk!$I$417","v":0}]
[null,{"$f":"Dr_Chk!$B$480","v":"Check: Environmental programs year on year change within tolerance"},null,null,null,null,{"$f":"Dr_Chk!$I$480","v":0}]
[null,{"$f":"Dr_Chk!$B$519","v":"Check: Ancillary year on year change within tolerance"},null,null,null,null,{"$f":"Dr_Chk!$I$519","v":0}]
[null,{"$f":"Dr_Chk!$B$649","v":"Check: Network usage charge - residential year on year change within tolerance"},null,null,null,null,{"$f":"Dr_Chk!$I$649","v":0}]
[null,{"$f":"Dr_Chk!$B$779","v":"Check: Network usage charge - small business year on year change within tolerance"},null,null,null,null,{"$f":"Dr_Chk!$I$779","v":0}]
[null,{"$f":"Dr_Chk!$B$829","v":"Check: Controlled load charges - residential year on year change within tolerance"},null,null,null,null,{"$f":"Dr_Chk!$I$829","v":0}]
[null,{"$f":"Dr_Chk!$B$960","v":"Check: Non cost inputs year on year change within tolerance"},null,null,null,null,{"$f":"Dr_Chk!$I$960","v":0}]
[]
[{"$f":"MAX(A$2:OFFSET($A124,-One,0))+Sbsxn","v":2002.06},"Outputs"]
[]
[null,{"$f":"Compare_O!M28","v":"Check: Residential deviation of final from draft "},null,null,null,null,{"$f":"Compare_O!Q28","v":0}]
[null,{"$f":"Compare_O!M45","v":"Check: Small business deviation of final from draft "},null,null,null,null,{"$f":"Compare_O!Q45","v":0}]
[]
[null,"Total number of checks",null,null,null,null,{"$f":"SUM(G17:G128)","v":16}]
[]
[{"$f":"MAX(A$2:OFFSET($A131,-One,0))+Sbsxn","v":2002.07},"Update Macro"]
[]
[null,"Update macro",null,null,null,null,1,"[InputValCheck]"]
[]
["END"]

{"sheet":"Style_O","index":20,"n_rows":68,"n_cols":12,"rows_kept":68,"cut":false,"hidden":true,"merged":[[5,0,5,2]]}
[{"$f":"MdlTtl","v":"Victorian Default Offer Model"}]
[{"$f":"_xlfn.SHEET()","v":21},"STYLES"]
[null,"Summary of model styles and ability to amend styles"]
[null,{"$f":"Chk_C!B10","v":"Error check breaches: 16. Update model macro: 1"}]
[]
["To Contents"]
[]
[{"$f":"ROUNDDOWN(MAX($A$7:OFFSET(A8,-One,0),$A$2*Sht)+Sxn,0)","v":2101},"Styles"]
[]
[{"$f":"MAX(A$2:OFFSET($A10,-One,0))+Sbsxn","v":2101.0100000000002},"Custom Styles"]
[]
[null,"Banner Styles"]
[null,"Banner_H1",null,null,null,null,null,null,null,"Banner 1"]
[null,"Banner_H2",null,null,null,null,null,null,null,"Banner 2"]
[null,"Banner_H3",null,null,null,null,null,null,null,"Banner 3"]
[]
[null,"Body Styles"]
[null,"Body_H1",null,null,null,null,null,null,null,"Section Heading 1"]
[null,"Body_H2",null,null,null,null,null,null,null,"Section Heading 2"]
[null,"Body_H3",null,null,null,null,null,null,null,"Section Heading 3"]
[null,"Body_H4",null,null,null,null,null,null,null,"Section Heading 4"]
[]
[null,"Input Styles"]
[null,"Data_A",null,null,null,null,null,null,null,"Data",null,"[Input cells are unlocked when the worksheets are protected. Other styles are locked on protection]"]
[null,"Date_A",null,null,null,null,null,null,null,"2016-02-02"]
[null,"Days_A",null,null,null,null,null,null,null,1]
[null,"Months_A",null,null,null,null,null,null,null,1]
[null,"Multiple_A",null,null,null,null,null,null,null,1]
[null,"Number_A",null,null,null,null,null,null,null,1]
[null,"OnOff_A",null,null,null,null,null,null,null,1]
[null,"Percent_A",null,null,null,null,null,null,null,1]
[null,"Years_A",null,null,null,null,null,null,null,1]
[null,"YesNo_A",null,null,null,null,null,null,null,1]
[]
[]
[null,"Calculation and Output Styles"]
[null,"Forecast_O",null,null,null,null,null,null,null,0]
[null,"Date_O",null,null,null,null,null,null,null,{"$f":"NOW()","v":"2019-11-22T17:34:02.450"}]
[null,"Days_O",null,null,null,null,null,null,null,1]
[null,"Months_O",null,null,null,null,null,null,null,1]
[null,"Multiple_O",null,null,null,null,null,null,null,1]
[null,"Number_O",null,null,null,null,null,null,null,1]
[null,"No_Total_O",null,null,null,null,null,null,null,1]
[null,"OnOff_O",null,null,null,null,null,null,null,1]
[null,"Pct_Total_O",null,null,null,null,null,null,null,1]
[null,"Percent_O",null,null,null,null,null,null,null,1]
[null,"Ratio_O",null,null,null,null,null,null,null,1]
[null,"TotalsCol_O",null,null,null,null,null,null,null,100]
[null,"Years_O",null,null,null,null,null,null,null,1]
[null,"YesNo_O",null,null,null,null,null,null,null,1]
[null,"Hyperlink_O",null,null,null,null,null,null,null,"Hyperlink"]
[null,"Input_Link_O",null,null,null,null,null,null,null,"Input_Link"]
[null,"Greyed out",null,null,null,null,null,null,null,"Greyed out",null,"[Greyed cells are unlocked on protection]"]
[null,"Indicator_O",null,null,null,null,null,null,null,"q","s","[This font uses \"q\" and \"s\" formatted as WingDings 3]"]
[]
[]
[null,"Check Styles"]
[null,"ErrChk_O",null,null,null,null,null,null,null,0,1]
[]
[null,"Labelling Styles"]
[null,"Labels_O",null,null,null,null,null,null,null,"Label"]
[null,"Comment_O",null,null,null,null,null,null,null,"Comment"]
[]
[null,"System Styles"]
[]
[null,"Normal",null,null,null,null,null,null,null,"Normal 123"]
[]
["END"]