{"text_format":"1","workbook":"xlsx","n_sheets":38,"sheets":["Cover","Version control","Model map","Index","Named ranges","CDCM timebands","CIRP_Instructions","CIRP_User control","Table 1 - Detailed","Table 1 - Delta from previous","Table 2 - Sensitivities","CIRP_Inputs by customer type","CIRP_Inputs by network level","CIRP_General inputs","Fixed inputs","Inputs by customer type","Inputs by network level","General inputs","Standing charge factors","Load & loss characteristics","Customer contributions","Volume adjustments","Pseudo-load coefficients","System peak demand","Service model assets","Unit costs","Initial unit rates","Service model charges","Unit rate charges","Capacity charges","Reactive power charges","Fixed charges","SoLR & bad debt adders","Revenue matching","Rounding","Net revenue summary","Tariff summary","Typical bills"],"not_rendered":{"charts":0,"images":3,"macros":1,"external_links":0,"defined_names":88,"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":"Cover","index":0,"n_rows":49,"n_cols":4,"rows_kept":49,"cut":false,"hidden":false,"merged":[]}
[]
[null,null,null,"Cost Information Review Pack (CIRP)"]
[]
[null,null,null,"Release for 2027/28 charge setting"]
[]
[null,{"$f":"'Version control'!F7","v":"Model date:"},null,{"$f":"'Version control'!H7","v":"2025-11-06"}]
[]
[null,{"$f":"'Version control'!F9","v":"Development stage:"},null,{"$f":"'Version control'!H9","v":"Release for charge setting"}]
[]
[null,{"$f":"'Version control'!F11","v":"Model number:"},null,{"$f":"'Version control'!H11","v":1}]
[]
[null,{"$f":"'Version control'!F13","v":"DCUSA text version:"},null,{"$f":"'Version control'!H13","v":"Attachment A_DCUSA Charging Methodologies Pre-Release for 2027-28 (shared on 08/10/2025)"}]
[]
[null,{"$f":"'Version control'!F15","v":"DCUSA text schedule:"},null,{"$f":"'Version control'!H15","v":"Schedules 16 & 20"}]
[]
[null,"DISCLAIMER",null,"Neither the authors nor Cambridge Economic Policy Associates/TNEI accept or assume any responsibility or duty of care to any third party."]
[null,null,null,"© All rights reserved by Cambridge Economic Policy Associates Ltd (CEPA) and TNEI Services Ltd (TNEI)."]
[]
[null,"Latest published charges:",null,"2027/28"]
[]
[null,"CIRP submission date:",null,"2025-12-31"]
[]
[null,"DNO name:",null,"SP Electricity North West"]
[]
[null,"Data version:",null,"v1 Final Model"]
[]
[null,"Notes:"]
[]
[null,"Key:"]
[null,"Format",null,"Description"]
[null,null,null,"Cell intentionally blank"]
[null,"Value",null,"Hardcoded input"]
[null,"Value",null,"User input"]
[null,"Value",null,"Model output"]
[null,"Value",null,"Calculation"]
[null,"Value",null,"Value from another worksheet"]
[null,"Value",null,"Value used on another worksheet"]
[null,"Value",null,"Issue identified in a check"]
[null,"Text",null,"Label"]
[null,"Text",null,"Annotation"]
[null,"Text",null,"Column heading"]
[null,"Text",null,"Level 1 heading"]
[null,"Text",null,"Level 2 heading"]
[null,"Text",null,"Level 3 and 4 heading"]
[null,"Sheet tab colour",null,"Information sheet"]
[null,"Sheet tab colour",null,"User control sheet"]
[null,"Sheet tab colour",null,"Input sheet"]
[null,"Sheet tab colour",null,"Calculation sheet"]
[null,"Sheet tab colour",null,"Output sheet"]

{"sheet":"Version control","index":1,"n_rows":73,"n_cols":12,"rows_kept":73,"cut":false,"hidden":false,"merged":[]}
[{"$f":"MID(CELL(\"filename\",A1),FIND(\"]\",CELL(\"filename\",A1))+1,255)","v":"Version control"}]
[{"$f":"Cover!D23 & \" - \" & TEXT(CIRP_submission_date, \"mmm\") & \"-\" & RIGHT(YEAR(CIRP_submission_date), 2) & \" - \" & Cover!D25","v":"SP Electricity North West - Dec-25 - v1 Final Model"}]
[{"$f":"Cover!D2&\" - \"&Cover!D8&\" v\"&Cover!D10&\" - \"&Cover!D19","v":"Cost Information Review Pack (CIRP) - Release for charge setting v1 - 2027/28"}]
[{"$f":"J56 & IF(J56 = 1, \" issue\", \" issues\") &\" identified in checks on this sheet\"","v":"0 issues identified in checks on this sheet"}]
[null,"Model version"]
[]
[null,null,null,null,null,"Model date:",null,{"$f":"LOOKUP(2,1/(F20:F22<>\"\"),F20:F22)","v":"2025-11-06"}]
[]
[null,null,null,null,null,"Development stage:",null,{"$f":"LOOKUP(2,1/(G20:G22<>\"\"),G20:G22)","v":"Release for charge setting"}]
[]
[null,null,null,null,null,"Model number:",null,{"$f":"LOOKUP(2,1/(H20:H22<>\"\"),H20:H22)","v":1}]
[]
[null,null,null,null,null,"DCUSA text version:",null,{"$f":"LOOKUP(2,1/(I20:I22<>\"\"),I20:I22)","v":"Attachment A_DCUSA Charging Methodologies Pre-Release for 2027-28 (shared on 08/10/2025)"}]
[]
[null,null,null,null,null,"DCUSA text schedule:",null,{"$f":"LOOKUP(2,1/(J20:J22<>\"\"),J20:J22)","v":"Schedules 16 & 20"}]
[]
[null,"Version log"]
[]
[null,null,null,null,null,"Model date","Development stage","Model number","DCUSA text version","DCUSA text schedule","Author","Description of changes"]
[null,null,null,null,null,"2025-11-06","Release for charge setting",1,"Attachment A_DCUSA Charging Methodologies Pre-Release for 2027-28 (shared on 08/10/2025)","Schedules 16 & 20","CEPA-TNEI","Introduction of the \"Cost information reporting pack\" (CIRP) to replace previous requirement for DNOs to publish \"Cost Information Template\" (CIT) and \"Annual Review Pack\" (ARP) separately. "]
[]
[]
[null,"Model checks"]
[]
[null,null,null,null,"Issues identified by in-built model checks, by sheet"]
[null,null,null,null,null,"Table 1 - Detailed",null,"Cost information tables","number of issues",{"$f":"'Table 1 - Detailed'!H121","v":0}]
[null,null,null,null,null,"Table 1 - Delta from previous",null,"Cost information tables","number of issues",{"$f":"'Table 1 - Delta from previous'!H123","v":0}]
[null,null,null,null,null,"Table 2 - Sensitivities",null,"Cost information tables","number of issues",{"$f":"'Table 2 - Sensitivities'!H128","v":0}]
[null,null,null,null,null,{"$f":"\"CIRP_\"&F33","v":"CIRP_Inputs by customer type"},null,"Input 501","number of issues",{"$f":"'CIRP_Inputs by customer type'!$H$1994","v":0}]
[null,null,null,null,null,{"$f":"\"CIRP_\"&F34","v":"CIRP_Inputs by network level"},null,"Input 502","number of issues",{"$f":"'CIRP_Inputs by network level'!$H$218","v":0}]
[null,null,null,null,null,{"$f":"\"CIRP_\"&F35","v":"CIRP_General inputs"},null,"Input 503","number of issues",{"$f":"'CIRP_General inputs'!$H$123","v":0}]
[null,null,null,null,null,"Fixed inputs",null,"Input 504","number of issues",{"$f":"'Fixed inputs'!H201","v":0}]
[null,null,null,null,null,"Inputs by customer type",null,"Section 501","number of issues",{"$f":"'Inputs by customer type'!H216","v":0}]
[null,null,null,null,null,"Inputs by network level",null,"Section 502","number of issues",{"$f":"'General inputs'!H122","v":0}]
[null,null,null,null,null,"General inputs",null,"Section 503","number of issues",{"$f":"'General inputs'!H122","v":0}]
[null,null,null,null,null,"Standing Charge Factors",null,"Section 504","number of issues",{"$f":"'Standing charge factors'!H58","v":0}]
[null,null,null,null,null,"Load & loss characteristics",null,"Section 505","number of issues",{"$f":"'Load & loss characteristics'!H183","v":0}]
[null,null,null,null,null,"Customer contributions",null,"Section 506","number of issues",{"$f":"'Customer contributions'!H70","v":0}]
[null,null,null,null,null,"Volume adjustments",null,"Section 507","number of issues",{"$f":"'Volume adjustments'!H693","v":0}]
[null,null,null,null,null,"Pseudo-load coefficients",null,"Section 508","number of issues",{"$f":"'Pseudo-load coefficients'!H306","v":0}]
[null,null,null,null,null,"System peak demand",null,"Section 509","number of issues",{"$f":"'System peak demand'!H281","v":0}]
[null,null,null,null,null,"Service model assets",null,"Section 510","number of issues",{"$f":"'Service model assets'!H38","v":0}]
[null,null,null,null,null,"Unit costs",null,"Section 511","number of issues",{"$f":"'Unit costs'!H131","v":0}]
[null,null,null,null,null,"Initial unit rates",null,"Section 512","number of issues",{"$f":"'Initial unit rates'!H241","v":0}]
[null,null,null,null,null,"Service model charges",null,"Section 513","number of issues",{"$f":"'Service model charges'!H48","v":0}]
[null,null,null,null,null,"Unit rate charges",null,"Section 514","number of issues",{"$f":"'Unit rate charges'!H223","v":0}]
[null,null,null,null,null,"Capacity charges",null,"Section 515","number of issues",{"$f":"'Capacity charges'!H295","v":0}]
[null,null,null,null,null,"Reactive power charges",null,"Section 516","number of issues",{"$f":"'Reactive power charges'!H254","v":0}]
[null,null,null,null,null,"Fixed charges",null,"Section 517","number of issues",{"$f":"'Fixed charges'!H165","v":0}]
[null,null,null,null,null,"SoLR & bad debt adders",null,"Section 518","number of issues",{"$f":"'SoLR & bad debt adders'!H66","v":0}]
[null,null,null,null,null,"Revenue matching",null,"Section 519","number of issues",{"$f":"'Revenue matching'!H432","v":0}]
[null,null,null,null,null,"Rounding",null,"Section 520","number of issues",{"$f":"Rounding!H178","v":0}]
[null,null,null,null,null,"Net revenue summary",null,"Section 521","number of issues",{"$f":"'Net revenue summary'!H146","v":0}]
[null,null,null,null,null,"Tariff summary",null,"Output 501","number of issues",{"$f":"'Tariff summary'!H442","v":0}]
[null,null,null,null,null,"Typical bills",null,"Output 502","number of issues",{"$f":"'Typical bills'!H126","v":0}]
[null,null,null,null,null,"Total",null,null,"number of issues",{"$f":"IFERROR(SUM(J29:J55), 1)","v":0}]
[]
[null,"Version log lists"]
[]
[null,null,null,null,null,"Development stages"]
[null,null,null,null,null,"Working draft"]
[null,null,null,null,null,"Interim release"]
[null,null,null,null,null,"Pre-release"]
[null,null,null,null,null,"Release for charge setting"]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,"…"]
[]
[null,"End of sheet"]

{"sheet":"Model map","index":2,"n_rows":64,"n_cols":2,"rows_kept":64,"cut":false,"hidden":false,"merged":[]}
[{"$f":"MID(CELL(\"filename\",A1),FIND(\"]\",CELL(\"filename\",A1))+1,255)","v":"Model map"}]
[{"$f":"Cover!D23 & \" - \" & TEXT(CIRP_submission_date, \"mmm\") & \"-\" & RIGHT(YEAR(CIRP_submission_date), 2) & \" - \" & Cover!D25","v":"SP Electricity North West - Dec-25 - v1 Final Model"}]
[{"$f":"Cover!D2&\" - \"&Cover!D8&\" v\"&Cover!D10&\" - \"&Cover!D19","v":"Cost Information Review Pack (CIRP) - Release for charge setting v1 - 2027/28"}]
[]
[null,"Model map"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"End of sheet"]

{"sheet":"Index","index":3,"n_rows":287,"n_cols":7,"rows_kept":287,"cut":false,"hidden":false,"merged":[]}
[{"$f":"MID(CELL(\"filename\",A1),FIND(\"]\",CELL(\"filename\",A1))+1,255)","v":"Index"}]
[{"$f":"Cover!D23 & \" - \" & TEXT(CIRP_submission_date, \"mmm\") & \"-\" & RIGHT(YEAR(CIRP_submission_date), 2) & \" - \" & Cover!D25","v":"SP Electricity North West - Dec-25 - v1 Final Model"}]
[{"$f":"Cover!D2&\" - \"&Cover!D8&\" v\"&Cover!D10&\" - \"&Cover!D19","v":"Cost Information Review Pack (CIRP) - Release for charge setting v1 - 2027/28"}]
[]
[null,"Description"]
[]
[null,null,"This sheet contains links to each sheet of the model and the main sections within them."]
[null,null,"It also contains links to more granular sections within the sheets for inputs, calculations and outputs."]
[]
[null,"Index of sheets and main sections"]
[]
[null,null,"The following table provides links to all the sheets within this model and the main sections within them."]
[]
[null,null,null,null,null,"Sheet","Section"]
[null,null,null,null,null,"Cover"]
[null,null,null,null,null,"Version control",{"$f":"'Version control'!$B$5","v":"Model version"}]
[null,null,null,null,null,"",{"$f":"'Version control'!$B$17","v":"Version log"}]
[null,null,null,null,null,"",{"$f":"'Version control'!$B$23","v":"Model checks"}]
[null,null,null,null,null,"",{"$f":"'Version control'!$B$58","v":"Version log lists"}]
[null,null,null,null,null,"Model map",{"$f":"'Model map'!$B$5","v":"Model map"}]
[null,null,null,null,null,"Named ranges",{"$f":"'Named ranges'!$B$5","v":"List of named ranges"}]
[null,null,null,null,null,"CDCM timebands",{"$f":"'CDCM timebands'!$B$12","v":"CDCM timebands"}]
[null,null,null,null,null,"CIRP_Instructions",{"$f":"CIRP_Instructions!$B$9","v":"Commentary"}]
[null,null,null,null,null,"CIRP_User control",{"$f":"'CIRP_User control'!$B$12","v":"User interface"}]
[null,null,null,null,null,"Table 1 - Detailed",{"$f":"'Table 1 - Detailed'!$B$14","v":"Table 1 - Detailed"}]
[null,null,null,null,null,"Table 1 - Delta from previous",{"$f":"'Table 1 - Delta from previous'!$B$16","v":"Table 1 - Delta from previous"}]
[null,null,null,null,null,"Table 2 - Sensitivities",{"$f":"'Table 2 - Sensitivities'!$B$13","v":"Table 2 - Sensitivities"}]
[null,null,null,null,null,"",{"$f":"'Table 2 - Sensitivities'!$B$101","v":"Summary of Table 2 - Sensitivities"}]
[null,null,null,null,null,"CIRP_Inputs by customer type",{"$f":"'CIRP_Inputs by customer type'!$B$14","v":"Load characteristics"}]
[null,null,null,null,null,"",{"$f":"'CIRP_Inputs by customer type'!$B$56","v":"Volumes"}]
[null,null,null,null,null,"",{"$f":"'CIRP_Inputs by customer type'!$B$1998","v":"Non-Domestic Aggregated (Related MPAN) distribution by bands"}]
[null,null,null,null,null,"",{"$f":"'CIRP_Inputs by customer type'!$B$2072","v":"Service model asset values"}]
[null,null,null,null,null,"CIRP_Inputs by network level",{"$f":"'CIRP_Inputs by network level'!$B$14","v":"Inputs by network level"}]
[null,null,null,null,null,"CIRP_General inputs",{"$f":"'CIRP_General inputs'!$B$14","v":"General inputs"}]
[null,null,null,null,null,"Fixed inputs",{"$f":"'Fixed inputs'!$B$11","v":"Fixed inputs"}]
[null,null,null,null,null,"Inputs by customer type",{"$f":"'Inputs by customer type'!$B$14","v":"Inputs by customer type"}]
[null,null,null,null,null,"Inputs by network level",{"$f":"'Inputs by network level'!$B$14","v":"Inputs by network level"}]
[null,null,null,null,null,"General inputs",{"$f":"'General inputs'!$B$14","v":"General inputs"}]
[null,null,null,null,null,"Standing charge factors",{"$f":"'Standing charge factors'!$B$17","v":"Adjustments to standing charges"}]
[null,null,null,null,null,"Load & loss characteristics",{"$f":"'Load & loss characteristics'!$B$13","v":"Load and loss characteristics"}]
[null,null,null,null,null,"",{"$f":"'Load & loss characteristics'!$B$31","v":"User loss factor adjustments"}]
[null,null,null,null,null,"Customer contributions",{"$f":"'Customer contributions'!$B$12","v":"Customer contributions"}]
[null,null,null,null,null,"Volume adjustments",{"$f":"'Volume adjustments'!$B$13","v":"LDNO discounts"}]
[null,null,null,null,null,"",{"$f":"'Volume adjustments'!$B$51","v":"Volume discounting"}]
[null,null,null,null,null,"",{"$f":"'Volume adjustments'!$B$310","v":"Volume discounting for revenue matching"}]
[null,null,null,null,null,"Pseudo-load coefficients",{"$f":"'Pseudo-load coefficients'!$B$13","v":"Step 1: Ratio of coincidence to load factor assuming units evenly spread within time bands, and peak falls in Red period"}]
[null,null,null,null,null,"",{"$f":"'Pseudo-load coefficients'!$B$56","v":"Step 2: Calculate correction factor"}]
[null,null,null,null,null,"",{"$f":"'Pseudo-load coefficients'!$B$95","v":"Step 3: Ratio of coincidence factor (to network asset peak) to load factor, given peaking probabilities, multiplied by correction factor"}]
[null,null,null,null,null,"",{"$f":"'Pseudo-load coefficients'!$B$261","v":"Step 4: Results of Step 3"}]
[null,null,null,null,null,"System peak demand",{"$f":"'System peak demand'!$B$16","v":"Common inputs for chargeable load calculations"}]
[null,null,null,null,null,"",{"$f":"'System peak demand'!$B$63","v":"Load at system peak charged to unit rates"}]
[null,null,null,null,null,"",{"$f":"'System peak demand'!$B$179","v":"Load at system peak charged to standing charges"}]
[null,null,null,null,null,"",{"$f":"'System peak demand'!$B$262","v":"System peak based on chargeable load"}]
[null,null,null,null,null,"Service model assets",{"$f":"'Service model assets'!$B$12","v":"Service model notional asset values"}]
[null,null,null,null,null,"Unit costs",{"$f":"'Unit costs'!$B$15","v":"500MW model costs"}]
[null,null,null,null,null,"",{"$f":"'Unit costs'!$B$58","v":"Allocation of other costs"}]
[null,null,null,null,null,"",{"$f":"'Unit costs'!$B$102","v":"Outputs"}]
[null,null,null,null,null,"Initial unit rates",{"$f":"'Initial unit rates'!$B$11","v":"Inputs for yardstick and unit rate calculations"}]
[null,null,null,null,null,"",{"$f":"'Initial unit rates'!$B$116","v":"Calculation of yardstick & unit rate charges"}]
[null,null,null,null,null,"Service model charges",{"$f":"'Service model charges'!$B$13","v":"Inputs to service model charge calculation"}]
[null,null,null,null,null,"",{"$f":"'Service model charges'!$B$29","v":"Allocation of service model costs"}]
[null,null,null,null,null,"Unit rate charges",{"$f":"'Unit rate charges'!$B$15","v":"Inputs to unit rate charge calculations"}]
[null,null,null,null,null,"",{"$f":"'Unit rate charges'!$B$122","v":"Application of standing charges to unit rates"}]
[null,null,null,null,null,"Capacity charges",{"$f":"'Capacity charges'!$B$17","v":"Inputs to capacity charge calculations"}]
[null,null,null,null,null,"",{"$f":"'Capacity charges'!$B$125","v":"Calculation of capacity charges"}]
[null,null,null,null,null,"",{"$f":"'Capacity charges'!$B$249","v":"Capacity charges (and elements allocated to fixed charges)"}]
[null,null,null,null,null,"Reactive power charges",{"$f":"'Reactive power charges'!$B$13","v":"Inputs to reactive power charge calculations"}]
[null,null,null,null,null,"",{"$f":"'Reactive power charges'!$B$150","v":"Calculation of yardstick charges for generation"}]
[null,null,null,null,null,"",{"$f":"'Reactive power charges'!$B$185","v":"Calculation of reactive power charges"}]
[null,null,null,null,null,"Fixed charges",{"$f":"'Fixed charges'!$B$14","v":"Inputs to fixed charge calculations"}]
[null,null,null,null,null,"",{"$f":"'Fixed charges'!$B$65","v":"Calculation of fixed charges"}]
[null,null,null,null,null,"SoLR & bad debt adders",{"$f":"'SoLR & bad debt adders'!$B$12","v":"Fixed tariff adjustments"}]
[null,null,null,null,null,"Revenue matching",{"$f":"'Revenue matching'!$B$13","v":"Pre-matching net revenue calculations"}]
[null,null,null,null,null,"",{"$f":"'Revenue matching'!$B$86","v":"Residual charge calculation"}]
[null,null,null,null,null,"",{"$f":"'Revenue matching'!$B$209","v":"Adjustments for negative fixed charges"}]
[null,null,null,null,null,"",{"$f":"'Revenue matching'!$B$407","v":"Final adders"}]
[null,null,null,null,null,"Rounding",{"$f":"Rounding!$B$12","v":"Inputs"}]
[null,null,null,null,null,"",{"$f":"Rounding!$B$103","v":"Rounding of tariff forecast"}]
[null,null,null,null,null,"Net revenue summary",{"$f":"'Net revenue summary'!$B$11","v":"Inputs to net revenue summary calculation"}]
[null,null,null,null,null,"",{"$f":"'Net revenue summary'!$B$90","v":"Typical bills"}]
[null,null,null,null,null,"Tariff summary",{"$f":"'Tariff summary'!$B$13","v":"Disclaimer"}]
[null,null,null,null,null,"",{"$f":"'Tariff summary'!$B$22","v":"Tariff summary"}]
[null,null,null,null,null,"Typical bills",{"$f":"'Typical bills'!$B$13","v":"Disclaimer"}]
[null,null,null,null,null,"",{"$f":"'Typical bills'!$B$18","v":"Typical bills"}]
[]
[null,"Index of inputs, calculation sections and outputs"]
[]
[null,null,"The following table provides links to each input, calculation and output section. Each has a unique identifier for ease of reference."]
[]
[null,null,null,null,null,"Sheet","Section"]
[null,null,null,null,null,"CDCM timebands",{"$f":"'CDCM timebands'!$C$14","v":"Distribution time bands"}]
[null,null,null,null,null,"",{"$f":"'CDCM timebands'!$C$26","v":"Special distribution time bands"}]
[null,null,null,null,null,"CIRP_User control",{"$f":"'CIRP_User control'!$C$14","v":"CIRP submission date"}]
[null,null,null,null,null,"",{"$f":"'CIRP_User control'!$C$34","v":"Macro to run all years"}]
[null,null,null,null,null,"",{"$f":"'CIRP_User control'!$C$47","v":"Macros to hide or unhide sheets"}]
[null,null,null,null,null,"Table 2 - Sensitivities",{"$f":"'Table 2 - Sensitivities'!$C$15","v":"Part A - Impact of Variances in Calculated Revenue (£m 20/21 prices) in future years"}]
[null,null,null,null,null,"",{"$f":"'Table 2 - Sensitivities'!$C$66","v":"Part B - Impact of Variances in Calculated Revenue (%) in future years"}]
[null,null,null,null,null,"",{"$f":"'Table 2 - Sensitivities'!$C$86","v":"Part C - Impact of Variances in Recovered Revenue (%) in future years"}]
[null,null,null,null,null,"CIRP_Inputs by customer type",{"$f":"'CIRP_Inputs by customer type'!$C$16","v":"Input 501-A: Load factor"}]
[null,null,null,null,null,"",{"$f":"'CIRP_Inputs by customer type'!$C$36","v":"Input 501-B: Coincidence factor"}]
[null,null,null,null,null,"",{"$f":"'CIRP_Inputs by customer type'!$C$58","v":"Input 501-C: All-the-way volumes - No residual"}]
[null,null,null,null,null,"",{"$f":"'CIRP_Inputs by customer type'!$C$186","v":"Input 501-D: All-the-way volumes - Residual Band 1"}]
[null,null,null,null,null,"",{"$f":"'CIRP_Inputs by customer type'!$C$314","v":"Input 501-E: All-the-way volumes - Residual Band 2"}]
[null,null,null,null,null,"",{"$f":"'CIRP_Inputs by customer type'!$C$442","v":"Input 501-F: All-the-way volumes - Residual Band 3"}]
[null,null,null,null,null,"",{"$f":"'CIRP_Inputs by customer type'!$C$570","v":"Input 501-G: All-the-way volumes - Residual Band 4"}]
[null,null,null,null,null,"",{"$f":"'CIRP_Inputs by customer type'!$C$698","v":"Input 501-H: LDNO LV volumes - No residual"}]
[null,null,null,null,null,"",{"$f":"'CIRP_Inputs by customer type'!$C$826","v":"Input 501-I: LDNO LV volumes - Residual band 1"}]
[null,null,null,null,null,"",{"$f":"'CIRP_Inputs by customer type'!$C$954","v":"Input 501-J: LDNO LV volumes - Residual band 2"}]
[null,null,null,null,null,"",{"$f":"'CIRP_Inputs by customer type'!$C$1082","v":"Input 501-K: LDNO LV volumes - Residual band 3"}]
[null,null,null,null,null,"",{"$f":"'CIRP_Inputs by customer type'!$C$1210","v":"Input 501-L: LDNO LV volumes - Residual band 4"}]
[null,null,null,null,null,"",{"$f":"'CIRP_Inputs by customer type'!$C$1338","v":"Input 501-M: LDNO HV volumes - No residual"}]
[null,null,null,null,null,"",{"$f":"'CIRP_Inputs by customer type'!$C$1466","v":"Input 501-N: LDNO HV volumes - Residual band 1"}]
[null,null,null,null,null,"",{"$f":"'CIRP_Inputs by customer type'!$C$1594","v":"Input 501-O: LDNO HV volumes - Residual band 2"}]
[null,null,null,null,null,"",{"$f":"'CIRP_Inputs by customer type'!$C$1722","v":"Input 501-P: LDNO HV volumes - Residual band 3"}]
[null,null,null,null,null,"",{"$f":"'CIRP_Inputs by customer type'!$C$1850","v":"Input 501-Q: LDNO HV volumes - Residual band 4"}]
[null,null,null,null,null,"",{"$f":"'CIRP_Inputs by customer type'!$C$1978","v":"Input 501-R: 'Designated Property' MPANs with EDCM-level LDNO boundaries"}]
[null,null,null,null,null,"",{"$f":"'CIRP_Inputs by customer type'!$C$2003","v":"Input 501-S: All the way non-domestic aggregated (related MPAN) distribution by bands"}]
[null,null,null,null,null,"",{"$f":"'CIRP_Inputs by customer type'!$C$2026","v":"Input 501-T: LDNO LV non-domestic aggregated (related MPAN) distribution by bands"}]
[null,null,null,null,null,"",{"$f":"'CIRP_Inputs by customer type'!$C$2049","v":"Input 501-U: LDNO HV non-domestic aggregated (related MPAN) distribution by bands"}]
[null,null,null,null,null,"",{"$f":"'CIRP_Inputs by customer type'!$C$2076","v":"Input 501-V: LV customer service model asset values"}]
[null,null,null,null,null,"",{"$f":"'CIRP_Inputs by customer type'!$C$2096","v":"Input 501-W: HV customer service model asset values"}]
[null,null,null,null,null,"",{"$f":"'CIRP_Inputs by customer type'!$C$2116","v":"Input 501-X: LV UMS customer service model asset values"}]
[null,null,null,null,null,"CIRP_Inputs by network level",{"$f":"'CIRP_Inputs by network level'!$C$16","v":"Input 502-A: Diversity allowance between top and bottom of network level"}]
[null,null,null,null,null,"",{"$f":"'CIRP_Inputs by network level'!$C$30","v":"Input 502-B: Proportion of EHV/HV load going through 132kV/HV direct transformation"}]
[null,null,null,null,null,"",{"$f":"'CIRP_Inputs by network level'!$C$44","v":"Input 502-C: Loss adjustment factors to transmission"}]
[null,null,null,null,null,"",{"$f":"'CIRP_Inputs by network level'!$C$58","v":"Input 502-D: Average kVAr by kVA, by network level"}]
[null,null,null,null,null,"",{"$f":"'CIRP_Inputs by network level'!$C$72","v":"Input 502-E: Customer contributions under current connection charging policy"}]
[null,null,null,null,null,"",{"$f":"'CIRP_Inputs by network level'!$C$120","v":"Input 502-F: Gross asset cost by network level"}]
[null,null,null,null,null,"",{"$f":"'CIRP_Inputs by network level'!$C$134","v":"Input 502-G: Peaking probabilities, by timeband & network level"}]
[null,null,null,null,null,"CIRP_General inputs",{"$f":"'CIRP_General inputs'!$C$16","v":"Input 503-A: Split of hours by distribution timeband"}]
[null,null,null,null,null,"",{"$f":"'CIRP_General inputs'!$C$28","v":"Input 503-B: Embedded network (LDNO) discount percentages"}]
[null,null,null,null,null,"",{"$f":"'CIRP_General inputs'!$C$38","v":"Input 503-C: CDCM target revenue"}]
[null,null,null,null,null,"",{"$f":"'CIRP_General inputs'!$C$97","v":"Input 503-D: Financial and general assumptions"}]
[null,null,null,null,null,"",{"$f":"'CIRP_General inputs'!$C$102","v":"Input 503-E: Transmission exit charges"}]
[null,null,null,null,null,"",{"$f":"'CIRP_General inputs'!$C$106","v":"Input 503-F: Other expenditure"}]
[null,null,null,null,null,"Fixed inputs",{"$f":"'Fixed inputs'!$C$13","v":"Input 504-A: Conversions and time"}]
[null,null,null,null,null,"",{"$f":"'Fixed inputs'!$C$25","v":"Input 504-B: Input 101-B: Rounding"}]
[null,null,null,null,null,"",{"$f":"'Fixed inputs'!$C$38","v":"Input 504-C: Financial and general assumptions"}]
[null,null,null,null,null,"",{"$f":"'Fixed inputs'!$C$48","v":"Input 504-D: Mappings"}]
[null,null,null,null,null,"",{"$f":"'Fixed inputs'!$C$89","v":"Input 504-E: Standing charge factors"}]
[null,null,null,null,null,"",{"$f":"'Fixed inputs'!$C$104","v":"Input 504-F: Flags"}]
[null,null,null,null,null,"",{"$f":"'Fixed inputs'!$C$146","v":"Input 504-G: Identifiers for customer groupings"}]
[null,null,null,null,null,"",{"$f":"'Fixed inputs'!$C$156","v":"Input 504-H: Decimal places for error checks"}]
[null,null,null,null,null,"",{"$f":"'Fixed inputs'!$C$160","v":"Input 504-I: Map of applicable MPANs"}]
[null,null,null,null,null,"",{"$f":"'Fixed inputs'!$C$166","v":"Input 504-J: Revenue matching inputs"}]
[null,null,null,null,null,"Inputs by customer type",{"$f":"'Inputs by customer type'!$C$16","v":"Section 501-A: Load characteristics"}]
[null,null,null,null,null,"",{"$f":"'Inputs by customer type'!$C$21","v":"Section 501-B: Volume forecasts for the charging year"}]
[null,null,null,null,null,"",{"$f":"'Inputs by customer type'!$C$166","v":"Section 501-C: Non-Domestic Aggregated (Related MPAN) distribution by bands"}]
[null,null,null,null,null,"",{"$f":"'Inputs by customer type'!$C$186","v":"Section 501-D: Service model asset values"}]
[null,null,null,null,null,"Inputs by network level",{"$f":"'Inputs by network level'!$C$16","v":"Section 502-A: Network and load inputs"}]
[null,null,null,null,null,"",{"$f":"'Inputs by network level'!$C$26","v":"Section 502-B: Customer contributions under current connection charging policy"}]
[null,null,null,null,null,"",{"$f":"'Inputs by network level'!$C$34","v":"Section 502-C: DRM asset costs"}]
[null,null,null,null,null,"",{"$f":"'Inputs by network level'!$C$38","v":"Section 502-D: Peaking probabilities by network level"}]
[null,null,null,null,null,"General inputs",{"$f":"'General inputs'!$C$16","v":"Section 503-A: Inputs by distribution timeband"}]
[null,null,null,null,null,"",{"$f":"'General inputs'!$C$28","v":"Section 503-B: LDNO discount inputs"}]
[null,null,null,null,null,"",{"$f":"'General inputs'!$C$38","v":"Section 503-C: CDCM target revenue"}]
[null,null,null,null,null,"",{"$f":"'General inputs'!$C$97","v":"Section 503-D: Financial and general assumptions"}]
[null,null,null,null,null,"",{"$f":"'General inputs'!$C$103","v":"Section 503-E: Transmission exit charges"}]
[null,null,null,null,null,"",{"$f":"'General inputs'!$C$107","v":"Section 503-F: Other expenditure"}]
[null,null,null,null,null,"Standing charge factors",{"$f":"'Standing charge factors'!$C$19","v":"Section 504-A: Adjustments to standing charges"}]
[null,null,null,null,null,"Load & loss characteristics",{"$f":"'Load & loss characteristics'!$C$17","v":"Section 505-A: Load characteristics"}]
[null,null,null,null,null,"",{"$f":"'Load & loss characteristics'!$C$25","v":"Section 505-B: Loss adjustment factors"}]
[null,null,null,null,null,"",{"$f":"'Load & loss characteristics'!$C$35","v":"Section 505-C: Proportion of relevant load going through 132kV/HV direct transformation"}]
[null,null,null,null,null,"",{"$f":"'Load & loss characteristics'!$C$40","v":"Section 505-D: Network use factors"}]
[null,null,null,null,null,"",{"$f":"'Load & loss characteristics'!$C$121","v":"Section 505-E: User loss factors"}]
[null,null,null,null,null,"Customer contributions",{"$f":"'Customer contributions'!$C$16","v":"Section 506-A: Network use factors"}]
[null,null,null,null,null,"",{"$f":"'Customer contributions'!$C$38","v":"Section 506-B: Customer contributions"}]
[null,null,null,null,null,"Volume adjustments",{"$f":"'Volume adjustments'!$C$15","v":"Section 507-A: LDNO discounts"}]
[null,null,null,null,null,"",{"$f":"'Volume adjustments'!$C$53","v":"Section 507-B: Aggregation of volumes"}]
[null,null,null,null,null,"",{"$f":"'Volume adjustments'!$C$225","v":"Section 507-C: Volume discounting"}]
[null,null,null,null,null,"",{"$f":"'Volume adjustments'!$C$332","v":"Section 507-D: No residual volume discounting"}]
[null,null,null,null,null,"",{"$f":"'Volume adjustments'!$C$361","v":"Section 507-E: Residual band 1 volume discounting"}]
[null,null,null,null,null,"",{"$f":"'Volume adjustments'!$C$390","v":"Section 507-F: Residual band 2 volume discounting"}]
[null,null,null,null,null,"",{"$f":"'Volume adjustments'!$C$419","v":"Section 507-G: Residual band 3 volume discounting"}]
[null,null,null,null,null,"",{"$f":"'Volume adjustments'!$C$448","v":"Section 507-H: Residual band 4 volume discounting"}]
[null,null,null,null,null,"",{"$f":"'Volume adjustments'!$C$477","v":"Section 507-I: Discounted volumes by residual band"}]
[null,null,null,null,null,"",{"$f":"'Volume adjustments'!$C$523","v":"Section 507-J: Volumes by residual band"}]
[null,null,null,null,null,"",{"$f":"'Volume adjustments'!$C$657","v":"Section 507-K: Non-domestic aggregated (related MPAN) distribution across bands"}]
[null,null,null,null,null,"Pseudo-load coefficients",{"$f":"'Pseudo-load coefficients'!$C$18","v":"Section 508-A: Flags and hours in timebands"}]
[null,null,null,null,null,"",{"$f":"'Pseudo-load coefficients'!$C$28","v":"Section 508-B: Average load by timeband"}]
[null,null,null,null,null,"",{"$f":"'Pseudo-load coefficients'!$C$36","v":"Section 508-C: Aggregated groups for pseudo-load coefficients"}]
[null,null,null,null,null,"",{"$f":"'Pseudo-load coefficients'!$C$52","v":"Section 508-D: Ratio of coincidence to load factor assuming units evenly spread within time bands, and peak falls in Red period"}]
[null,null,null,null,null,"",{"$f":"'Pseudo-load coefficients'!$C$60","v":"Section 508-E: Load characteristics for all customers"}]
[null,null,null,null,null,"",{"$f":"'Pseudo-load coefficients'!$C$65","v":"Section 508-F: Aggregated load characteristics for grouped customers"}]
[null,null,null,null,null,"",{"$f":"'Pseudo-load coefficients'!$C$87","v":"Section 508-G: Calculation of correction factor"}]
[null,null,null,null,null,"",{"$f":"'Pseudo-load coefficients'!$C$100","v":"Section 508-H: Peaking probabilities, by network level"}]
[null,null,null,null,null,"",{"$f":"'Pseudo-load coefficients'!$C$174","v":"Section 508-I: Peaking probabilities, by network level and customer type"}]
[null,null,null,null,null,"",{"$f":"'Pseudo-load coefficients'!$C$221","v":"Section 508-J: Ratio of coincidence factor to load factor, based on uniform distribution in timebands and peaking probabilities"}]
[null,null,null,null,null,"",{"$f":"'Pseudo-load coefficients'!$C$265","v":"Section 508-K: Load coefficient"}]
[null,null,null,null,null,"",{"$f":"'Pseudo-load coefficients'!$C$269","v":"Section 508-L: Pseudo load coefficients, by unit rate"}]
[null,null,null,null,null,"System peak demand",{"$f":"'System peak demand'!$C$18","v":"Section 509-A: Common inputs for chargeable load calculations"}]
[null,null,null,null,null,"",{"$f":"'System peak demand'!$C$67","v":"Section 509-B: System peak load, by unit rate"}]
[null,null,null,null,null,"",{"$f":"'System peak demand'!$C$138","v":"Section 509-C: System peak load, all unit rates"}]
[null,null,null,null,null,"",{"$f":"'System peak demand'!$C$164","v":"Section 509-D: Unit rate contributions to chargeable peak load"}]
[null,null,null,null,null,"",{"$f":"'System peak demand'!$C$184","v":"Section 509-E: Adjustment of import and exceeded capacity"}]
[null,null,null,null,null,"",{"$f":"'System peak demand'!$C$194","v":"Section 509-F: Calculation of LV circuit diversity factor"}]
[null,null,null,null,null,"",{"$f":"'System peak demand'!$C$236","v":"Section 509-G: Import/exceeded capacity contribution to system peak"}]
[null,null,null,null,null,"",{"$f":"'System peak demand'!$C$249","v":"Section 509-H: Estimated capacity contribution to system peak"}]
[null,null,null,null,null,"",{"$f":"'System peak demand'!$C$266","v":"Section 509-I: System peak based on chargeable load"}]
[null,null,null,null,null,"Service model assets",{"$f":"'Service model assets'!$C$14","v":"Section 510-A: Service model notional asset values"}]
[null,null,null,null,null,"Unit costs",{"$f":"'Unit costs'!$C$19","v":"Section 511-A: Financial data"}]
[null,null,null,null,null,"",{"$f":"'Unit costs'!$C$27","v":"Section 511-B: Diversity and loss adjustment factors"}]
[null,null,null,null,null,"",{"$f":"'Unit costs'!$C$35","v":"Section 511-C: Maximum demand"}]
[null,null,null,null,null,"",{"$f":"'Unit costs'!$C$42","v":"Section 511-D: Rerouting matrix"}]
[null,null,null,null,null,"",{"$f":"'Unit costs'!$C$50","v":"Section 511-E: Annuitised cost of assets"}]
[null,null,null,null,null,"",{"$f":"'Unit costs'!$C$62","v":"Section 511-F: System simultaneous peak load based on chargeable units"}]
[null,null,null,null,null,"",{"$f":"'Unit costs'!$C$69","v":"Section 511-G: Notional asset values, by network level"}]
[null,null,null,null,null,"",{"$f":"'Unit costs'!$C$80","v":"Section 511-H: Other operating costs"}]
[null,null,null,null,null,"",{"$f":"'Unit costs'!$C$92","v":"Section 511-I: Other operating costs by network level"}]
[null,null,null,null,null,"",{"$f":"'Unit costs'!$C$104","v":"Section 511-J: Notional asset values by network level"}]
[null,null,null,null,null,"",{"$f":"'Unit costs'!$C$110","v":"Section 511-K: Unit costs"}]
[null,null,null,null,null,"",{"$f":"'Unit costs'!$C$117","v":"Section 511-L: Values used for allocating costs to service models"}]
[null,null,null,null,null,"Initial unit rates",{"$f":"'Initial unit rates'!$C$13","v":"Section 512-A: Inputs for yardstick and unit rate calculations"}]
[null,null,null,null,null,"",{"$f":"'Initial unit rates'!$C$118","v":"Section 512-B: Yardstick charges"}]
[null,null,null,null,null,"",{"$f":"'Initial unit rates'!$C$146","v":"Section 512-C: Unit rate 1"}]
[null,null,null,null,null,"",{"$f":"'Initial unit rates'!$C$175","v":"Section 512-D: Unit rate 2"}]
[null,null,null,null,null,"",{"$f":"'Initial unit rates'!$C$204","v":"Section 512-E: Unit rate 3"}]
[null,null,null,null,null,"Service model charges",{"$f":"'Service model charges'!$C$17","v":"Section 513-A: Inputs to service model charge calculation"}]
[null,null,null,null,null,"",{"$f":"'Service model charges'!$C$33","v":"Section 513-B: Calculation of other operating expenditure per £ of notional asset value"}]
[null,null,null,null,null,"",{"$f":"'Service model charges'!$C$37","v":"Section 513-C: Calculation of service model charges"}]
[null,null,null,null,null,"Unit rate charges",{"$f":"'Unit rate charges'!$C$19","v":"Section 514-A: Initial unit rate 1"}]
[null,null,null,null,null,"",{"$f":"'Unit rate charges'!$C$49","v":"Section 514-B: Initial unit rate 2"}]
[null,null,null,null,null,"",{"$f":"'Unit rate charges'!$C$79","v":"Section 514-C: Initial unit rate 3"}]
[null,null,null,null,null,"",{"$f":"'Unit rate charges'!$C$109","v":"Section 514-D: Standing charge factors"}]
[null,null,null,null,null,"",{"$f":"'Unit rate charges'!$C$124","v":"Section 514-E: Contributions to unit rate 1 p/kWh by network level (taking account of standing charges)"}]
[null,null,null,null,null,"",{"$f":"'Unit rate charges'!$C$154","v":"Section 514-F: Contributions to unit rate 2 p/kWh by network level (taking account of standing charges)"}]
[null,null,null,null,null,"",{"$f":"'Unit rate charges'!$C$184","v":"Section 514-G: Contributions to unit rate 3 p/kWh by network level (taking account of standing charges)"}]
[null,null,null,null,null,"",{"$f":"'Unit rate charges'!$C$214","v":"Section 514-H: Unit rates, post application of standing charges"}]
[null,null,null,null,null,"Capacity charges",{"$f":"'Capacity charges'!$C$19","v":"Section 515-A: Inputs to capacity charge calculations"}]
[null,null,null,null,null,"",{"$f":"'Capacity charges'!$C$129","v":"Section 515-B: Capacity-based charge elements (to be split between capacity & fixed charges)"}]
[null,null,null,null,null,"",{"$f":"'Capacity charges'!$C$159","v":"Section 515-C: Exceeded capacity-based charge elements"}]
[null,null,null,null,null,"",{"$f":"'Capacity charges'!$C$189","v":"Section 515-D: Capacity charges for eligible customers, by network level"}]
[null,null,null,null,null,"",{"$f":"'Capacity charges'!$C$219","v":"Section 515-E: Exceeded capacity charges for eligible customers, by network level"}]
[null,null,null,null,null,"",{"$f":"'Capacity charges'!$C$254","v":"Section 515-F: Capacity and exceeded capacity charges"}]
[null,null,null,null,null,"",{"$f":"'Capacity charges'!$C$259","v":"Section 515-G: Capacity elements allocated to fixed charges"}]
[null,null,null,null,null,"Reactive power charges",{"$f":"'Reactive power charges'!$C$17","v":"Section 516-A: Inputs to reactive power charge calculations"}]
[null,null,null,null,null,"",{"$f":"'Reactive power charges'!$C$120","v":"Section 516-B: Yardstick charge (demand)"}]
[null,null,null,null,null,"",{"$f":"'Reactive power charges'!$C$155","v":"Section 516-C: Yardstick charge used for generation"}]
[null,null,null,null,null,"",{"$f":"'Reactive power charges'!$C$190","v":"Section 516-D: Reactive power charges, all customer categories"}]
[null,null,null,null,null,"",{"$f":"'Reactive power charges'!$C$220","v":"Section 516-E: Reactive power charges for applicable customers"}]
[null,null,null,null,null,"Fixed charges",{"$f":"'Fixed charges'!$C$16","v":"Section 517-A: Volumes (discounted MPANs & maximum load)"}]
[null,null,null,null,null,"",{"$f":"'Fixed charges'!$C$22","v":"Section 517-B: Capacity elements allocated to fixed charges"}]
[null,null,null,null,null,"",{"$f":"'Fixed charges'!$C$52","v":"Section 517-C: Service model costs allocated to fixed charges"}]
[null,null,null,null,null,"",{"$f":"'Fixed charges'!$C$58","v":"Section 517-D: Flags"}]
[null,null,null,null,null,"",{"$f":"'Fixed charges'!$C$67","v":"Section 517-E: Revenue allocated to fixed charges"}]
[null,null,null,null,null,"",{"$f":"'Fixed charges'!$C$97","v":"Section 517-F: Revenue allocated to fixed charges, by aggregation group"}]
[null,null,null,null,null,"",{"$f":"'Fixed charges'!$C$127","v":"Section 517-G: Fixed charges, by network level"}]
[null,null,null,null,null,"",{"$f":"'Fixed charges'!$C$159","v":"Section 517-H: Aggregated fixed charges"}]
[null,null,null,null,null,"SoLR & bad debt adders",{"$f":"'SoLR & bad debt adders'!$C$16","v":"Section 518-A: Inputs for fixed tariff adjustments"}]
[null,null,null,null,null,"",{"$f":"'SoLR & bad debt adders'!$C$33","v":"Section 518-B: Calculation of fixed tariff adjustments"}]
[null,null,null,null,null,"",{"$f":"'SoLR & bad debt adders'!$C$48","v":"Section 518-C: Calculation of fixed charge adder revenue"}]
[null,null,null,null,null,"Revenue matching",{"$f":"'Revenue matching'!$C$15","v":"Section 519-A: Inputs to revenue matching"}]
[null,null,null,null,null,"",{"$f":"'Revenue matching'!$C$69","v":"Section 519-B: Net revenue before matching"}]
[null,null,null,null,null,"",{"$f":"'Revenue matching'!$C$88","v":"Section 519-C: Grouping of residual bands where a band has insufficient customers"}]
[null,null,null,null,null,"",{"$f":"'Revenue matching'!$C$151","v":"Section 519-D: Calculating MPANs for matching"}]
[null,null,null,null,null,"",{"$f":"'Revenue matching'!$C$159","v":"Section 519-E: Calculating unit volumes for matching"}]
[null,null,null,null,null,"",{"$f":"'Revenue matching'!$C$176","v":"Section 519-F: Allocating revenue to tariffs"}]
[null,null,null,null,null,"",{"$f":"'Revenue matching'!$C$192","v":"Section 519-G: Calculating the residual fixed charge"}]
[null,null,null,null,null,"",{"$f":"'Revenue matching'!$C$200","v":"Section 519-H: Calculating the initial residual unit rate"}]
[null,null,null,null,null,"",{"$f":"'Revenue matching'!$C$213","v":"Section 519-I: Floor on negative residual fixed charges"}]
[null,null,null,null,null,"",{"$f":"'Revenue matching'!$C$232","v":"Section 519-J: Ranking unit rate volumes and tariffs"}]
[null,null,null,null,null,"",{"$f":"'Revenue matching'!$C$286","v":"Section 519-K: Revenue matching for three timebands"}]
[null,null,null,null,null,"",{"$f":"'Revenue matching'!$C$313","v":"Section 519-L: Revenue matching for two timebands"}]
[null,null,null,null,null,"",{"$f":"'Revenue matching'!$C$345","v":"Section 519-M: Revenue matching for one timeband"}]
[null,null,null,null,null,"",{"$f":"'Revenue matching'!$C$377","v":"Section 519-N: Revenue matching adders by timeband"}]
[null,null,null,null,null,"",{"$f":"'Revenue matching'!$C$409","v":"Section 519-O: Final adders"}]
[null,null,null,null,null,"Rounding",{"$f":"Rounding!$C$16","v":"Section 520-A: Pre-match, pre-rounding tariff forecast"}]
[null,null,null,null,null,"",{"$f":"Rounding!$C$28","v":"Section 520-B: Adders for revenue-matching"}]
[null,null,null,null,null,"",{"$f":"Rounding!$C$40","v":"Section 520-C: Adder to fixed charge for allocated pass-through costs"}]
[null,null,null,null,null,"",{"$f":"Rounding!$C$52","v":"Section 520-D: LDNO discounts"}]
[null,null,null,null,null,"",{"$f":"Rounding!$C$92","v":"Section 520-E: Decimal places for rounding"}]
[null,null,null,null,null,"",{"$f":"Rounding!$C$107","v":"Section 520-F: Tariff forecast, post-revenue matching"}]
[null,null,null,null,null,"",{"$f":"Rounding!$C$118","v":"Section 520-G: Tariff forecast, post-adders & discounting"}]
[null,null,null,null,null,"",{"$f":"Rounding!$C$147","v":"Section 520-H: Tariff forecast, post-rounding"}]
[null,null,null,null,null,"Net revenue summary",{"$f":"'Net revenue summary'!$C$13","v":"Section 521-A: Volume forecasts"}]
[null,null,null,null,null,"",{"$f":"'Net revenue summary'!$C$52","v":"Section 521-B: Tariff forecast"}]
[null,null,null,null,null,"",{"$f":"'Net revenue summary'!$C$81","v":"Section 521-C: Net revenue components"}]
[null,null,null,null,null,"",{"$f":"'Net revenue summary'!$C$92","v":"Section 521-D: Net revenue by tariff"}]
[null,null,null,null,null,"",{"$f":"'Net revenue summary'!$C$124","v":"Section 521-E: Net revenue summary (for information only)"}]
[null,null,null,null,null,"",{"$f":"'Net revenue summary'!$C$138","v":"Section 521-F: Typical bills"}]
[null,null,null,null,null,"Tariff summary",{"$f":"'Tariff summary'!$C$24","v":"Output 501-A: Live tariff results (2027/28)"}]
[null,null,null,null,null,"",{"$f":"'Tariff summary'!$C$128","v":"Output 501-B: Tariff results for charging year 2027/28"}]
[null,null,null,null,null,"",{"$f":"'Tariff summary'!$C$232","v":"Output 501-C: Tariff results for charging year 2028/29"}]
[null,null,null,null,null,"",{"$f":"'Tariff summary'!$C$336","v":"Output 501-D: Tariff results for charging year 2029/30"}]
[null,null,null,null,null,"Typical bills",{"$f":"'Typical bills'!$C$20","v":"Output 502-A: Typical bill results"}]
[]
[null,"End of sheet"]

{"sheet":"Named ranges","index":4,"n_rows":33,"n_cols":8,"rows_kept":33,"cut":false,"hidden":true,"merged":[]}
[{"$f":"MID(CELL(\"filename\",A1),FIND(\"]\",CELL(\"filename\",A1))+1,255)","v":"Named ranges"}]
[{"$f":"Cover!D23 & \" - \" & TEXT(CIRP_submission_date, \"mmm\") & \"-\" & RIGHT(YEAR(CIRP_submission_date), 2) & \" - \" & Cover!D25","v":"SP Electricity North West - Dec-25 - v1 Final Model"}]
[{"$f":"Cover!D2&\" - \"&Cover!D8&\" v\"&Cover!D10&\" - \"&Cover!D19","v":"Cost Information Review Pack (CIRP) - Release for charge setting v1 - 2027/28"}]
[]
[null,"List of named ranges"]
[]
[null,null,null,null,null,"charging_year","Year for which charges are being calculated","Cover"]
[null,null,null,null,null,"charging_year_selected","Charging year currently selected for ARP","CIRP_User control"]
[null,null,null,null,null,"charging_year_selected_index","Index for selected charging year","CIRP_User control"]
[null,null,null,null,null,"check_decimals","Number of decimal places of precision for in-built model checks","Fixed inputs"]
[null,null,null,null,null,"days_in_year","Days in the charging year","General inputs"]
[null,null,null,null,null,"DNO_name","Name of DNO","Cover"]
[null,null,null,null,null,"hours_in_day","Hours per day","Fixed inputs"]
[null,null,null,null,null,"hours_in_year","Hours in the charging year","General inputs"]
[null,null,null,null,null,"hundred","Equal to 100","Fixed inputs"]
[null,null,null,null,null,"live_results_bills","Typical bills for selected charging year","Typical bills"]
[null,null,null,null,null,"live_results_tariffs","Tariffs for selected charging year","Tariff summary"]
[null,null,null,null,null,"PowerFactor","Power factor, equal to 0.95","Fixed inputs"]
[null,null,null,null,null,"results_4_bills","Typical bills for current charging year","Typical bills"]
[null,null,null,null,null,"results_4_tariffs","Tariffs for current charging year","Tariff summary"]
[null,null,null,null,null,"results_5_bills","Typical bills for current charging year + 1","Typical bills"]
[null,null,null,null,null,"results_5_tariffs","Tariffs for current charging year + 1","Tariff summary"]
[null,null,null,null,null,"results_6_bills","Typical bills for current charging year + 2","Typical bills"]
[null,null,null,null,null,"results_6_tariffs","Tariffs for current charging year + 2","Tariff summary"]
[null,null,null,null,null,"Historic","Year label","Fixed inputs"]
[null,null,null,null,null,"Current","Year label","Fixed inputs"]
[null,null,null,null,null,"Published","Year label","Fixed inputs"]
[null,null,null,null,null,"Forecast","Year label","Fixed inputs"]
[null,null,null,null,null,"ten","Equal to 10","Fixed inputs"]
[null,null,null,null,null,"thousand","Equal to 1,000","Fixed inputs"]
[null,null,null,null,null,"million","Equal to 1,000,000","Fixed inputs"]
[]
[null,"End of sheet"]

{"sheet":"CDCM timebands","index":5,"n_rows":43,"n_cols":12,"rows_kept":43,"cut":false,"hidden":false,"merged":[]}
[{"$f":"MID(CELL(\"filename\",A1),FIND(\"]\",CELL(\"filename\",A1))+1,255)","v":"CDCM timebands"}]
[{"$f":"Cover!D23 & \" - \" & TEXT(CIRP_submission_date, \"mmm\") & \"-\" & RIGHT(YEAR(CIRP_submission_date), 2) & \" - \" & Cover!D25","v":"SP Electricity North West - Dec-25 - v1 Final Model"}]
[{"$f":"Cover!D2&\" - \"&Cover!D8&\" v\"&Cover!D10&\" - \"&Cover!D19","v":"Cost Information Review Pack (CIRP) - Release for charge setting v1 - 2027/28"}]
[]
[null,"Click here to return to model map",null,null,null,null,"Units","Constants",null,{"$f":"TRANSPOSE('CIRP_User control'!G30:G32)","v":"2027/28"},"2028/29","2029/30"]
[]
[null,"Description"]
[]
[null,null,"This sheet sets out the expected timebands that the DNO plans to use for each of the three years covered by the "]
[null,null,"CIRP, as required by DCUSA Schedule 20, Paragraph 2.2 (g)."]
[]
[null,"CDCM timebands"]
[]
[null,null,"Distribution time bands"]
[]
[null,null,null,null,"Weekdays (including bank holidays)"]
[null,null,null,null,null,"Red","time of day",null,null,"16:00 - 19:00","16:00 - 19:00","16:00 - 19:00"]
[null,null,null,null,null,"Amber","time of day",null,null,"09:00 - 16:00\n19:00 - 20:30","09:00 - 16:00\n19:00 - 20:30","09:00 - 16:00\n19:00 - 20:30"]
[null,null,null,null,null,"Green","time of day",null,null,"00:00 - 09:00\n20:30 - 24:00","00:00 - 09:00\n20:30 - 24:00","00:00 - 09:00\n20:30 - 24:00"]
[]
[null,null,null,null,"Weekends"]
[null,null,null,null,null,"Red","time of day",null,null,"n/a","n/a","n/a"]
[null,null,null,null,null,"Amber","time of day",null,null,"16:00 - 19:00","16:00 - 19:00","16:00 - 19:00"]
[null,null,null,null,null,"Green","time of day",null,null,"00:00 - 16:00\n19:00 - 24:00","00:00 - 16:00\n19:00 - 24:00","00:00 - 16:00\n19:00 - 24:00"]
[]
[null,null,"Special distribution time bands"]
[]
[null,null,null,null,"Weekdays (including bank holidays) Nov to Feb"]
[null,null,null,null,null,"Black","time of day",null,null,"16:00 - 19:00","16:00 - 19:00","16:00 - 19:00"]
[null,null,null,null,null,"Yellow","time of day",null,null,"09:00 - 16:00\n19:00 - 20:30","09:00 - 16:00\n19:00 - 20:30","09:00 - 16:00\n19:00 - 20:30"]
[null,null,null,null,null,"Green","time of day",null,null,"00:00 - 09:00\n20:30 - 24:00","00:00 - 09:00\n20:30 - 24:00","00:00 - 09:00\n20:30 - 24:00"]
[]
[null,null,null,null,"Weekdays (including bank holidays) Mar to Oct"]
[null,null,null,null,null,"Black","time of day",null,null,"n/a","n/a","n/a"]
[null,null,null,null,null,"Yellow","time of day",null,null,"09:00 - 20:30","09:00 - 20:30","09:00 - 20:30"]
[null,null,null,null,null,"Green","time of day",null,null,"00:00 - 09:00\n20:30 - 24:00","00:00 - 09:00\n20:30 - 24:00","00:00 - 09:00\n20:30 - 24:00"]
[]
[null,null,null,null,"Weekends"]
[null,null,null,null,null,"Black","time of day",null,null,"n/a","n/a","n/a"]
[null,null,null,null,null,"Yellow","time of day",null,null,"16:00 - 19:00","16:00 - 19:00","16:00 - 19:00"]
[null,null,null,null,null,"Green","time of day",null,null,"00:00 - 16:00\n19:00 - 24:00","00:00 - 16:00\n19:00 - 24:00","00:00 - 16:00\n19:00 - 24:00"]
[]
[null,"End of sheet"]

{"sheet":"CIRP_Instructions","index":6,"n_rows":23,"n_cols":9,"rows_kept":23,"cut":false,"hidden":false,"merged":[]}
[{"$f":"MID(CELL(\"filename\",A1),FIND(\"]\",CELL(\"filename\",A1))+1,255)","v":"CIRP_Instructions"}]
[{"$f":"Cover!D23 & \" - \" & TEXT(CIRP_submission_date, \"mmm\") & \"-\" & RIGHT(YEAR(CIRP_submission_date), 2) & \" - \" & Cover!D25","v":"SP Electricity North West - Dec-25 - v1 Final Model"}]
[{"$f":"Cover!D2&\" - \"&Cover!D8&\" v\"&Cover!D10&\" - \"&Cover!D19","v":"Cost Information Review Pack (CIRP) - Release for charge setting v1 - 2027/28"}]
[]
[null,"Description"]
[]
[null,null,"This sheet contains gives instructions to DNOs when completing the Cost Information Review Pack (CIRP) and to other users wishing to explore its results."]
[]
[null,"Commentary"]
[]
[null,null,null,null,null,"Sheet","Cells","Party","Instructions"]
[null,null,null,null,null,"Cover","D19","DNO","Input latest charging year for which charges have been published."]
[null,null,null,null,null,null,"D21","DNO","Input date of Cost Information submission."]
[null,null,null,null,null,null,"D23","DNO","Input DNO name."]
[null,null,null,null,null,"Table 1 - Detailed","Columns K:P","DNO","Enter detailed allowed revenue from the latest Price Control Financial Model (PCFM) or equivalent forecast."]
[null,null,null,null,null,"Table 1 - Delta From Previous","Columns K:P","DNO","Enter detailed allowed revenue from the previous Cost Information forecast.\nWhen incrementing by one year for the first forecast of each regulatory year, the final column (t+4) will be blank, as no previous forecast was prepared for this year."]
[null,null,null,null,null,"Table 2 - Sensitivities","K22:P22","DNO","Confirm the years for which actual charges have been published by entering \"Y\" or \"N\" - allowing the model to override sensitivities for published years."]
[null,null,null,null,null,null,"F29:F38; K29:P38","DNO","Enter sensitivities for any known potential updates to the Calculated Revenue (e.g. reopeners), which have not been included in the values in Table 1. \nMay be left blank if no potential updates are known.\nEnter a description of the potential change in column F and the potential change in calculated revenue (in 2020/21 prices) in columns K:P."]
[null,null,null,null,null,null,"K72:P72","DNO/Suppliers","Enter change in inflation % to see the impact of this change on allowed revenue in the year and on prior year correction and allowed revenue in subsequent years."]
[null,null,null,null,null,null,"K91:P91","DNO/Suppliers","Enter % change in recovered revenue to see the impact of this change on prior year correction and recovered revenue in subsequent years."]
[null,null,null,null,null,"CIRP_General inputs; CIRP_Inputs by customer type; CIRP_Inputs by network level","Columns L:Q ","DNO","For regulatory years for which tariffs are already published, populate all inputs, including those for allowed revenue, with those used in the CDCM at the time that the tariffs were set. This will mean there is a difference between the allowed revenue in 'Table 1 - Detailed', which is the latest available information from the PCFM or equivalent forecast, and the allowed revenue in 'CIRP_General inputs', which was the value when tariffs were set."]
[]
[null,"End of sheet"]

{"sheet":"CIRP_User control","index":7,"n_rows":68,"n_cols":8,"rows_kept":68,"cut":false,"hidden":false,"merged":[]}
[{"$f":"MID(CELL(\"filename\",A1),FIND(\"]\",CELL(\"filename\",A1))+1,255)","v":"CIRP_User control"}]
[{"$f":"Cover!D23 & \" - \" & TEXT(CIRP_submission_date, \"mmm\") & \"-\" & RIGHT(YEAR(CIRP_submission_date), 2) & \" - \" & Cover!D25","v":"SP Electricity North West - Dec-25 - v1 Final Model"}]
[{"$f":"Cover!D2&\" - \"&Cover!D8&\" v\"&Cover!D10&\" - \"&Cover!D19","v":"Cost Information Review Pack (CIRP) - Release for charge setting v1 - 2027/28"}]
[]
[null,"Description"]
[]
[null,null,"This sheet contains a user interface for the CIRP, where DNOs should input the CIRP publication date to determine the "]
[null,null,"\"current regulatory year\"; and where users can update multi-year tariff calculations for defined charging years "]
[null,null,"by pressing the \"Run all years\" macro button. "]
[null,null,"DNOs are responsible for ensuring that CIRP inputs match published CDCM model inputs for historic, current, or published years."]
[]
[null,"User interface"]
[]
[null,null,"CIRP submission date"]
[]
[null,null,"DNOs should define the CIRP submission date in the 'CIRP submission date\" cell. The model then automatically defines "]
[null,null,"the charging year labels with reference to the \"current\" regulatory year in which the submission date falls."]
[null,null,"DNOs are responsible for ensuring that CIRP inputs match the charging year labels suggested by their submission date. "]
[]
[null,null,null,"CIRP submission date",null,null,{"$f":"CIRP_submission_date","v":"2025-12-31"}]
[]
[null,null,null,"Current regulatory year (year \"t\") at CIRP publication date",null,null,{"$f":"IF(MONTH(G20) < 4, YEAR(G20) - 1 & \"/\" & YEAR(G20) - 2000, YEAR(G20) & \"/\" & YEAR(G20) + 1 - 2000)","v":"2025/26"}]
[]
[null,null,null,"Most recent year for which charges have been published",null,null,{"$f":"charging_year","v":"2027/28"}]
[]
[null,null,null,"Definition of charging years"]
[null,null,null,null,"t-1",null,{"$f":"LEFT(G28,4) - 1 & \"/\" & RIGHT(G28,2) - 1","v":"2024/25"},{"$f":"IF(LEFT(G27, 4) < LEFT($G$22, 4), historic, \"\") &\nIF(G27 = $G$22, current, \"\") &\nIF(LEFT(G27, 4) > LEFT($G$24, 4), forecast, \"\") &\nIF(AND(LEFT(G27, 4) > LEFT($G$22, 4), LEFT(G27, 4) <= LEFT($G$24, 4)), published, \"\")","v":"Historic"}]
[null,null,null,null,"t","(current regulatory year)",{"$f":"$G$22","v":"2025/26"},"Current"]
[null,null,null,null,"t+1",null,{"$f":"LEFT(G28,4) + 1 & \"/\" & RIGHT(G28,2) + 1","v":"2026/27"},"Published"]
[null,null,null,null,"t+2",null,"2027/28","Published"]
[null,null,null,null,"t+3",null,"2028/29","Forecast"]
[null,null,null,null,"t+4",null,{"$f":"LEFT(G31,4) + 1 & \"/\" & RIGHT(G31,2) + 1","v":"2029/30"},"Forecast"]
[]
[null,null,"Macro to run all years"]
[]
[null,null,"Users can press the \"Run all years\" macro button to update multi-year results on the 'Tariff summary' and 'Typical bills' sheets."]
[null,null,"Users can select which year of input data is pulled into the model using the dropdown list in the 'Year selection' cell."]
[]
[null,null,null,"Year selection",null,null,"2027/28"]
[]
[null,null,null,"Year selection (index)",null,null,{"$f":"MATCH(G39,G27:G32)","v":4},{"$f":"INDEX(H27:H32,MATCH($G$39,$G$27:$G$32,0))","v":"Published"}]
[]
[]
[]
[]
[]
[null,null,"Macros to hide or unhide sheets"]
[]
[null,null,"Users can hide and unhide input / calculations / named range and timeband sheets by pressing the macro buttons below. "]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"End of sheet"]

{"sheet":"Table 1 - Detailed","index":8,"n_rows":123,"n_cols":18,"rows_kept":123,"cut":false,"hidden":false,"merged":[]}
[{"$f":"MID(CELL(\"filename\",A1),FIND(\"]\",CELL(\"filename\",A1))+1,255)","v":"Table 1 - Detailed"}]
[{"$f":"Cover!D23 & \" - \" & TEXT(CIRP_submission_date, \"mmm\") & \"-\" & RIGHT(YEAR(CIRP_submission_date), 2) & \" - \" & Cover!D25","v":"SP Electricity North West - Dec-25 - v1 Final Model"}]
[{"$f":"Cover!D2&\" - \"&Cover!D8&\" v\"&Cover!D10&\" - \"&Cover!D19","v":"Cost Information Review Pack (CIRP) - Release for charge setting v1 - 2027/28"}]
[{"$f":"H121 & IF(H121 = 1, \" issue\", \" issues\") &\" identified in checks on this sheet\"","v":"0 issues identified in checks on this sheet"},null,null,null,null,null,null,null,null,{"$f":"\"Latest forecast (\" & TEXT('CIRP_User control'!G20, \"MMM-YY\") & \") >>\"","v":"Latest forecast (Dec-25) >>"}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"TRANSPOSE('CIRP_User control'!G27:G32)","v":"2024/25"},"2025/26","2026/27","2027/28","2028/29","2029/30"]
[null,"Click here to return to model map",null,null,null,null,"Units","Constants",null,null,{"$f":"TRANSPOSE('CIRP_User control'!E27:E32)","v":"t-1"},"t","t+1","t+2","t+3","t+4",null,"Formula Description"]
[null,null,null,null,null,null,null,null,null,null,{"$f":"TRANSPOSE('CIRP_User control'!$H$27:$H$32)","v":"Historic"},"Current","Published","Published","Forecast","Forecast"]
[null,"Description"]
[]
[null,null,"This sheet contains cost information Table 1 in the form required by Schedule 20, paragraph 2.2(a)."]
[null,null,"Table 1 gives greater detail on the calculation of the DNO's Allowed Revenues."]
[null,null,"DNOs are responsible for ensuring that CIRP inputs match published CDCM model inputs for historic, current, or published years."]
[]
[null,"Table 1 - Detailed"]
[]
[null,null,null,null,null,"Allowed load related capex","£m 20/21 prices",null,null,null,44.605580624412816,40.398723891565659,30.531784520394307,31.334701080219283,{"$f":"N16","v":31.334701080219283},{"$f":"O16","v":31.334701080219283},null,"FM1_A1"]
[null,null,null,null,null,"Allowed non-load related capex - asset replacement","£m 20/21 prices",null,null,null,79.620092374752303,85.285210249761093,82.10994866545542,78.962493876452243,{"$f":"N17","v":78.962493876452243},78.962493876452243,null,"FM1_A2"]
[null,null,null,null,null,"Allowed non-load related capex - other","£m 20/21 prices",null,null,null,36.166873912102901,34.242310946221714,27.585186428637417,30.799264611619193,{"$f":"N18","v":30.799264611619193},30.799264611619193,null,"FM1_A3"]
[null,null,null,null,null,"Allowed faults","£m 20/21 prices",null,null,null,27.323144112739527,28.54133281939345,29.491027084293115,29.588002597897699,{"$f":"N19","v":29.588002597897699},29.588002597897699,null,"FM1_A4"]
[null,null,null,null,null,"Allowed tree cutting","£m 20/21 prices",null,null,null,5.1961816962430216,5.2342296359704275,5.1780252113237442,5.1430815550218778,{"$f":"N20","v":5.1430815550218778},5.1430815550218778,null,"FM1_A5"]
[null,null,null,null,null,"Allowed 100% 'revenue pool' expenditure","£m 20/21 prices",null,null,null,14.707062267826787,14.771216542574058,14.631624606208822,14.529039833299803,{"$f":"N21","v":14.529039833299803},14.529039833299803,null,"FM1_A6"]
[null,null,null,null,null,"Allowed controllable opex","£m 20/21 prices",null,null,null,116.21357605777801,114.06940833998893,113.41816166240004,112.7231095648041,{"$f":"N22","v":112.7231095648041},112.7231095648041,null,"FM1_A7"]
[null,null,null,null,null,"Total RIIO-2 capitalisation rate allocation 1 allowances","£m 20/21 prices",null,null,null,{"$f":"SUM(K16:K22)","v":323.83251104585537},322.54243242547534,302.94575817871288,303.07969311931413,303.07969311931413,303.07969311931413,null,"FM1_A = FM1_A1 + FM1_A2 + FM1_A3 + FM1_A4 + FM1_A5 + FM1_A6 + FM1_A7"]
[null,null,null,null,null,"Actual load related capex","£m 20/21 prices","ALCt",null,null,44.660576559845737,54.198396029988388,33.012161820551057,23.1817264180861,{"$f":"N24","v":23.1817264180861},23.1817264180861,null,"FM1_B1"]
[null,null,null,null,null,"Actual non-load related capex - asset replacement","£m 20/21 prices","ANCAt",null,null,82.140900139203339,99.17067957940435,79.182736033184383,64.40552675713829,{"$f":"N25","v":64.40552675713829},64.40552675713829,null,"FM1_B2"]
[null,null,null,null,null,"Actual non-load related capex - other","£m 20/21 prices","ANCOt",null,null,28.590255632338806,35.405010372963488,33.192301672632311,42.115457170679875,{"$f":"N26","v":42.115457170679875},42.115457170679875,null,"FM1_B3"]
[null,null,null,null,null,"Actual faults","£m 20/21 prices","AFAt",null,null,35.502326537320997,37.742342932997907,38.249708426868608,39.397501548205938,{"$f":"N27","v":39.397501548205938},39.397501548205938,null,"FM1_B4"]
[null,null,null,null,null,"Actual tree cutting","£m 20/21 prices","ATCt",null,null,8.0824695332594256,7.2280001854507425,5.7735545834082833,6.3920028743235244,{"$f":"N28","v":6.3920028743235244},6.3920028743235244,null,"FM1_B5"]
[null,null,null,null,null,"Actual 100% ‘revenue pool’ expenditure","£m 20/21 prices","ARPt",null,null,15.35633055158222,14.389730654502436,14.45637950580543,16.100115452614574,{"$f":"N29","v":16.100115452614574},16.100115452614574,null,"FM1_B6"]
[null,null,null,null,null,"Actual controllable opex","£m 20/21 prices","ACOt",null,null,113.2006093115139,114.29833157989597,108.63762441444894,121.59941939932011,{"$f":"N30","v":121.59941939932011},121.59941939932011,null,"FM1_B7"]
[null,null,null,null,null,"Total actual expenditure in capitalisation rate allocation 1","£m 20/21 prices",null,null,null,{"$f":"SUM(K24:K30)","v":327.53346826506447},{"$f":"SUM(L24:L30)","v":362.43249133520328},312.50446645689897,313.19174962036845,313.19174962036845,313.19174962036845,null,"FM1_B = FM1_B1 + FM1_B2 + FM1_B3 + FM1_B4 + FM1_B5 + FM1_B6 + FM1_B7"]
[null,null,null,null,null,"RIIO-2 Funding Adjustment Rate (often referred to as 'sharing factor')","%","SF",null,null,0.50600000000000001,0.50600000000000001,0.50600000000000001,0.50600000000000001,{"$f":"N32","v":0.50600000000000001},0.50600000000000001,null,"SF"]
[null,null,null,null,null,"Post-TIM totex Allocation 1","£m 20/21 prices",null,null,null,{"$f":"IF(K31 > 0, (K31 - K23) * K32 + K23, K23)","v":325.70519539877517},{"$f":"IF(L31 > 0, (L31 - L23) * L32 + L23, L23)","v":342.72680223379768},307.78246456747502,308.19639370884761,308.19639370884761,308.19639370884761,null,"FM1.1 = (FM1_B - FM1_A) x SF + FM1_A     if FM1_B > 0\nFM1.1 = FM1_A                         otherwise"]
[null,null,null,null,null,"RIIO-2 allocation 1 Capitalisation rate","%",null,null,null,0.68,0.68,0.68,0.68,{"$f":"N34","v":0.68},0.68,null,"CR1"]
[null,null,null,null,"Fast Pot Allocation 1",null,"£m 20/21 prices",null,null,null,{"$f":"(1 - K34) * K33","v":104.22566252760804},{"$f":"(1 - L34) * L33","v":109.67257671481524},98.490388661591993,98.622845986831223,98.622845986831223,98.622845986831223,null,"FM1 = (1 - CR1) x FM1.1"]
[null,null,null,null,null,"Allowed load related capex","£m 20/21 prices",null,null,null,7.3321481790027896,14.740728100865951,74.55713516390415,125.62662022033774,{"$f":"N36","v":125.62662022033774},125.62662022033774,null,"FM2_A1"]
[null,null,null,null,null,"Allowed non-load related capex - asset replacement","£m 20/21 prices",null,null,null,2.0456692436633621,13.034875226101157,10.899840781799787,15.621598692132816,{"$f":"N37","v":15.621598692132816},15.621598692132816,null,"FM2_A2"]
[null,null,null,null,null,"Allowed non-load related capex - other","£m 20/21 prices",null,null,null,3.5104386782674801,4.2652155827252951,8.7477685332659245,5.7643045050901263,{"$f":"N38","v":5.7643045050901263},5.7643045050901263,null,"FM2_A3"]
[null,null,null,null,null,"Allowed faults","£m 20/21 prices",null,null,null,0.08,4.7099999999999991,8.19,17.440000000000001,{"$f":"N39","v":17.440000000000001},17.440000000000001,null,"FM2_A4"]
[null,null,null,null,null,"Allowed tree cutting","£m 20/21 prices",null,null,null,0,0,0,0,{"$f":"N40","v":0},0,null,"FM2_A5"]
[null,null,null,null,null,"Allowed 100% 'revenue pool' expenditure","£m 20/21 prices",null,null,null,0,0,0,0,{"$f":"N41","v":0},0,null,"FM2_A6"]
[null,null,null,null,null,"Allowed controllable opex","£m 20/21 prices",null,null,null,3.9649284921961994,10.263392567581587,17.521828250434826,30.913806977536936,{"$f":"N42","v":30.913806977536936},30.913806977536936,null,"FM2_A7"]
[null,null,null,null,null,"Total RIIO-2 capitalisation rate allocation 2 allowances","£m 20/21 prices",null,null,null,{"$f":"SUM(K36:K42)","v":16.93318459312983},{"$f":"SUM(L36:L42)","v":47.014211477273989},119.91657272940468,{"$f":"SUM(N36:N42)","v":195.36633039509763},195.36633039509763,195.36633039509763,null,"FM2_A = FM2_A1 + FM2_A2 + FM2_A3 + FM2_A4 + FM2_A5 + FM2_A6 + FM2_A7"]
[null,null,null,null,null,"Actual load related capex","£m 20/21 prices","ALCUt",null,null,6.3935375468916682,15.183398573495385,73.145801737113203,141.99261373952152,{"$f":"N44","v":141.99261373952152},141.99261373952152,null,"FM2_B1"]
[null,null,null,null,null,"Actual non-load related capex - asset replacement","£m 20/21 prices","ANCAUt",null,null,2.5695944654814959,13.303419565961294,12.64648072064001,21.478082451244667,{"$f":"N45","v":21.478082451244667},21.478082451244667,null,"FM2_B2"]
[null,null,null,null,null,"Actual non-load related capex - other","£m 20/21 prices","ANCOUt",null,null,2.0799634821851734,6.6910621285274452,16.391616290244411,24.980349159862612,{"$f":"N46","v":24.980349159862612},24.980349159862612,null,"FM2_B3"]
[null,null,null,null,null,"Actual faults","£m 20/21 prices","AFAUt",null,null,0,0.44855561413947626,1.7528389049797517,5.9900937369055942,{"$f":"N47","v":5.9900937369055942},5.9900937369055942,null,"FM2_B4"]
[null,null,null,null,null,"Actual tree cutting","£m 20/21 prices","ATCUt",null,null,0,0,0,0,{"$f":"N48","v":0},0,null,"FM2_B5"]
[null,null,null,null,null,"Actual 100% ‘revenue pool’ expenditure","£m 20/21 prices","ARPUt",null,null,0,0,0,0,{"$f":"N49","v":0},0,null,"FM2_B6"]
[null,null,null,null,null,"Actual controllable opex","£m 20/21 prices","ACOUt",null,null,3.2207171580614169,9.4833087044842159,18.323301695963259,25.098244491386019,{"$f":"N50","v":25.098244491386019},25.098244491386019,null,"FM2_B7"]
[null,null,null,null,null,"Total actual expenditure in capitalisation rate allocation 2","£m 20/21 prices",null,null,null,{"$f":"SUM(K44:K50)","v":14.263812652619754},{"$f":"SUM(L44:L50)","v":45.109744586607817},122.26003934894064,219.53938357892042,219.53938357892042,219.53938357892042,null,"FM2_B = FM2_B1 + FM2_B2 + FM2_B3 + FM2_B4 + FM2_B5 + FM2_B6 + FM2_B7"]
[null,null,null,null,null,"RIIO-2 Funding Adjustment Rate (often referred to as 'sharing factor')","%","SF",null,null,{"$f":"K32","v":0.50600000000000001},{"$f":"L32","v":0.50600000000000001},0.50600000000000001,0.50600000000000001,0.50600000000000001,0.50600000000000001,null,"SF"]
[null,null,null,null,null,"Post-TIM totex Allocation 2","£m 20/21 prices",null,null,null,{"$f":"IF(K51 > 0, (K51 - K43) * K52 + K43, K43)","v":15.582482391231732},{"$f":"IF(L51 > 0, (L51 - L43) * L52 + L43, L43)","v":46.050551230596909},121.10236683888988,207.59789530611198,207.59789530611198,207.59789530611198,null,"FM2.1 = (FM2_B - FM2_A) x SF + FM2_A     if FM2_B > 0\nFM2.1 = FM2_A                         otherwise"]
[null,null,null,null,null,"RIIO-2 allocation 2 Capitalisation rate","%",null,null,null,0.85,0.85,0.85,0.85,{"$f":"N54","v":0.85},0.85,null,"CR2"]
[null,null,null,null,"Fast Pot Allocation 2",null,"£m 20/21 prices",null,null,null,{"$f":"(1 - K54) * K53","v":2.3373723586847603},{"$f":"(1 - L54) * L53","v":6.9075826845895376},18.165355025833485,31.139684295916801,31.139684295916801,31.139684295916801,null,"FM2 = (1 - CR2) x FM2.1"]
[null,null,null,"Fast money",null,null,"£m 20/21 prices","FMt",null,null,{"$f":"K35 + K55","v":106.5630348862928},{"$f":"L35 + L55","v":116.58015939940478},116.65574368742548,129.76253028274803,129.76253028274803,129.76253028274803,null,"FM = FM1 + FM2"]
[null,null,null,null,"Post-vesting pre-RIIO depreciation",null,"£m 20/21 prices",null,null,null,98.05970653719892,89.393703431245498,79.225510246384957,72.822815580055774,{"$f":"N57","v":72.822815580055774},72.822815580055774,null,"DPN1"]
[null,null,null,null,"RIIO-1 depreciation",null,"£m 20/21 prices",null,null,null,45.541724711919649,45.541724711919649,45.541724711919649,45.541724711919649,{"$f":"N58","v":45.541724711919649},45.541724711919649,null,"DPN2"]
[null,null,null,null,"RIIO-2 depreciation",null,"£m 20/21 prices",null,null,null,4.7763074781283894,9.9924106537664805,16.041237188544031,22.979661360076019,{"$f":"N59","v":22.979661360076019},22.979661360076019,null,"DPN3"]
[null,null,null,"Depreciation",null,null,"£m 20/21 prices","DPNt",null,null,{"$f":"K57 + K58 + K59","v":148.37773872724696},{"$f":"L57 + L58 + L59","v":144.92783879693164},140.80847214684866,141.34420165205145,141.34420165205145,141.34420165205145,null,"DPN = DPN1 + DPN2 + DPN3"]
[null,null,null,null,"Vanilla WACC",null,"annual real %",null,null,null,4.1370183200000001E-2,4.09301584E-2,4.1868818000000002E-2,4.1308793199999999E-2,{"$f":"N61","v":4.1308793199999999E-2},4.1308793199999999E-2,null,"RTN1"]
[null,null,null,null,"Single year discount factor",null,"scalar",null,null,null,{"$f":"1 / (1 + K61)","v":0.96027331695548013},0.9606792462782392,0.95981373347906451,0.96032992953698604,0.96032992953698604,0.96032992953698604,null,"RTN2"]
[null,null,null,null,"Closing RAV",null,"£m 20/21 prices",null,null,null,2131.9141385095895,2259.1834937776475,2430.6041093497383,2675.2916664298982,{"$f":"N63","v":2675.2916664298982},2675.2916664298982,null,"RTN3"]
[null,null,null,null,"Opening RAV (after transfers)",null,"£m 20/21 prices",null,null,null,2045.5672343331225,2131.9141385095895,2259.1834937776475,2430.6041093497383,{"$f":"N64","v":2430.6041093497383},2430.6041093497383,null,"RTN4"]
[null,null,null,null,"Discounted closing RAV",null,"£m 20/21 prices",null,null,null,{"$f":"K62 * K63","v":2047.2202612508884},{"$f":"L62 * L63","v":2170.3506960065497},2332.9272048045286,2569.1626575135101,2569.1626575135101,2569.1626575135101,null,"RTN5"]
[null,null,null,null,"NPV-neutral RAV return base",null,"£m 20/21 prices",null,null,null,{"$f":"AVERAGE(K64:K65)","v":2046.3937477920053},2151.1324172580698,2296.0553492910881,2499.8833834316242,2499.8833834316242,2499.8833834316242,null,"RTN6"]
[null,null,null,"Return",null,null,"£m 20/21 prices","RTNt",null,null,{"$f":"K66 * K61","v":84.659684245489856},{"$f":"L66 * L61","v":88.046190577747694},96.133123537394994,103.26716571029327,103.26716571029327,103.26716571029327,null,"RTN = RTN1 + RTN2 + RTN3 + RTN4 + RTN5 + RTN6"]
[null,null,null,null,"Licence Fee Payments",null,"£m 20/21 prices","LFt",null,null,2.5198908182065214,2.6352001537533218,2.7438144890298464,2.6136326961806371,{"$f":"N68","v":2.6136326961806371},2.6136326961806371,null,"PT1"]
[null,null,null,null,"Prescribed Rates",null,"£m 20/21 prices","RBt",null,null,24.722562644297444,24.16848560350428,29.088066831801818,28.664938622572095,{"$f":"N69","v":28.664938622572095},28.664938622572095,null,"PT2"]
[null,null,null,null,"Pass-through Transmission Connection Point Charges",null,"£m 20/21 prices","TBt",null,null,12.544056541675536,13.353352545571203,12.884928423613754,12.273595918925844,{"$f":"N70","v":12.273595918925844},12.273595918925844,null,"PT3"]
[null,null,null,null,"Smart Meter Communication Licensee Costs",null,"£m 20/21 prices","SMCt",null,null,1.9830833132047849,2.2156185253138232,2.2752058624255262,14.159128450325669,{"$f":"N71","v":14.159128450325669},14.159128450325669,null,"PT4"]
[null,null,null,null,"Smart Meter Information Technology Costs",null,"£m 20/21 prices","SMITt",null,null,1.4959057014555985,1.1238828470957811,1.2545981522520313,1.1730979971892792,{"$f":"N72","v":1.1730979971892792},1.1730979971892792,null,"PT5"]
[null,null,null,null,"Ring Fence Costs",null,"£m 20/21 prices","RFt",null,null,0,0,0,0,{"$f":"N73","v":0},0,null,"PT6"]
[null,null,null,null,"Supplier of Last Resort Net Costs",null,"£m 20/21 prices","SLRt",null,null,0.53300339832507626,-0.62033024928870206,-2.7073234281212777,0,{"$f":"N74","v":0},0,null,"PT7"]
[null,null,null,null,"Valid Bad Debt Claims",null,"£m 20/21 prices","IBDAt",null,null,8.0411927831030447E-2,4.9697850487450103E-2,0,0,{"$f":"N75","v":0},0,null,"PT8"]
[null,null,null,null,"Pension Scheme Established Deficit repair expenditure",null,"£m 20/21 prices","EDEt",null,null,-7.2817562255393451,0,0,0,{"$f":"N76","v":0},0,null,"PT9"]
[null,null,null,null,"Failed Supplier Recovered Costs",null,"£m 20/21 prices","SRCt",null,null,0,0,0,0,{"$f":"N77","v":0},0,null,"PT10"]
[null,null,null,null,"Shetland Variable Energy Costs (SSEH only)",null,"£m 20/21 prices","SECt",null,null,0,0,0,0,{"$f":"N78","v":0},0,null,"PT11"]
[null,null,null,null,"Assistance for high-cost distributors adjustment (SSEH only)",null,"£m 20/21 prices","HBt",null,null,0,0,0,0,{"$f":"N79","v":0},0,null,"PT12"]
[null,null,null,"Pass-through",null,null,"£m 20/21 prices","PTt",null,null,{"$f":"SUM(K68:K76, K78) - K77 - K79","v":36.597158119456651},{"$f":"SUM(L68:L76, L78) - L77 - L79","v":42.925907276437151},45.539290331001688,58.884393685193523,58.884393685193523,58.884393685193523,null,"PT = PT1 + PT2 + PT3 + PT4 + PT5 + PT6 + PT7 + PT8 + PT9 - PT10 + PT11 - PT12"]
[null,null,"Base Revenue",null,null,null,"£m 20/21 prices",null,null,null,{"$f":"K56 + K60 + K67 + K80","v":376.19761597848628},{"$f":"L56 + L60 + L67 + L80","v":392.48009605052124},399.1366297026708,433.25829133028628,433.25829133028628,433.25829133028628,null,"A = FM + DPN + RTN + PT"]
[null,null,null,"Return Adjustment (note: this row is not active. It will be linked to ReturnAdj for closeout)",null,null,"£m 20/21 prices","RTNAt",null,null,null,null,null,null,null,null,null,"RTNA"]
[null,null,null,"Equity issuance costs",null,null,"£m 20/21 prices","EICt",null,null,0,0,0,0,{"$f":"N83","v":0},0,null,"EIC"]
[null,null,null,"Business plan incentive",null,null,"£m 20/21 prices","BPIt",null,null,0,0,0,0,{"$f":"N84","v":0},0,null,"BPI"]
[null,null,null,null,"Time to connect ODI",null,"£m 20/21 prices","TTCt",null,null,1.0056221335282371,1.3048624,1.3048624,1.3048624,{"$f":"N85","v":1.3048624},1.3048624,null,"ODI1"]
[null,null,null,null,"Broad Measure of Customer Service ODI",null,"£m 20/21 prices","BMCSt",null,null,1.8586347601264408,2.1158000000000037,2.6647600000000029,3.1054800000000049,{"$f":"N86","v":3.1054800000000049},3.1054800000000049,null,"ODI2"]
[null,null,null,null,"Interruptions incentive scheme ODI",null,"£m 20/21 prices","IQt",null,null,0.42883547812039308,0.99550139000000093,2.6936214499999984,4.6828977000000007,{"$f":"N87","v":4.6828977000000007},4.6828977000000007,null,"ODI3"]
[null,null,null,null,"Major connections ODI",null,"£m 20/21 prices","MCt",null,null,0,0,0,0,{"$f":"N88","v":0},0,null,"ODI4"]
[null,null,null,null,"Consumer Vulnerability ODI",null,"£m 20/21 prices","CVIt",null,null,3.1283972222222221,0,0,4.2581560000000005,{"$f":"N89","v":4.2581560000000005},4.2581560000000005,null,"ODI5"]
[null,null,null,null,"Distribution System Operator ODI",null,"£m 20/21 prices","DSOIt",null,null,2.1416799999999987,2.4895999999999985,3.1555999999999997,3.1555999999999997,{"$f":"N90","v":3.1555999999999997},3.1555999999999997,null,"ODI6"]
[null,null,null,null,"Dig, Fix and Go ODI (ENWL only)",null,"£m 20/21 prices","DFGt",null,null,0.7144781634938403,0.88199999999999945,1.0779999999999996,1.1759999999999997,{"$f":"N91","v":1.1759999999999997},1.1759999999999997,null,"ODI7"]
[null,null,null,null,"Collaborative Streetworks ODI (EPN, LPN and SPN only)",null,"£m 20/21 prices","CSWt",null,null,0,0,0,0,{"$f":"N92","v":0},0,null,"ODI8"]
[null,null,null,"Output delivery incentive",null,null,"£m 20/21 prices","ODIt",null,null,{"$f":"SUM(K85:K92)","v":9.2776477574911329},{"$f":"SUM(L85:L92)","v":7.7877637900000032},10.89684385,17.682996100000004,17.682996100000004,17.682996100000004,null,"ODI = ODI1 + ODI2 + ODI3 + ODI4 + ODI5 + ODI6 + ODI7 + ODI8"]
[null,null,null,"Other revenue allowances",null,null,"£m 20/21 prices","ORAt",null,null,0.12520606502149989,2.7481505599034031,4.0014854136972096,5.2251579613778887,{"$f":"N94","v":5.2251579613778887},5.2251579613778887,null,"ORA"]
[null,null,null,"Directly Remunerated Services",null,null,"£m 20/21 prices","DRSt",null,null,-0.14581336898184249,8.0491169285323849E-16,-7.2164496600635175E-16,-6.6613381477509392E-16,{"$f":"N95","v":-6.6613381477509392E-16},-6.6613381477509392E-16,null,"DRS"]
[null,null,"Calculated revenue (before tax)",null,null,null,"£m 20/21 prices",null,null,null,{"$f":"SUM(K81:K95) - K93","v":385.45465643201703},{"$f":"SUM(L81:L95) - L93","v":403.01601040042465},414.03495896636798,456.16644539166413,456.16644539166413,456.16644539166413,null,"B = A + RTNA + EIC + BPI + ODI + ORA + DRS"]
[null,null,null,"Tax allowance",null,null,"£m 20/21 prices","TAXt",null,null,11.242034471249864,2.0640020393405001,1.3164200790353577,1.3332860562836126,{"$f":"N97","v":1.3332860562836126},1.3332860562836126,null,"TAX"]
[null,null,null,"Tax allowance adjustment",null,null,"£m 20/21 prices","TAXAt",null,null,0,0,0,0,{"$f":"N98","v":0},0,null,"TAXA"]
[null,null,"Calculated revenue",null,null,null,"£m 20/21 prices",null,null,null,{"$f":"SUM(K96:K98)","v":396.69669090326687},{"$f":"SUM(L96:L98)","v":405.08001243976514},415.35137904540335,457.49973144794774,457.49973144794774,457.49973144794774,null,"R = B + TAX + TAXA"]
[null,null,"Real to nominal prices conversion factor (splice index for RIIO-2)",null,null,null,"scalar","PIt / PI2020-21",null,null,1.321792585589326,1.3743827621199309,1.4066722012363251,1.4352422149476913,{"$f":"N100*1.02","v":1.4639470592466453},{"$f":"O100*1.02","v":1.4932260004315783},null,"PIt / PI2020-21"]
[null,null,"Combined RPI-CPIH price index (financial year average) (aka Price Index term) PIt",null,null,null,"scalar","PIt",null,null,388.82731892752673,404.29759585694637,413.79607253035232,422.20041823044591,{"$f":"N101*1.02","v":430.64442659505482},439.25731512695592,null,"PI"]
[]
[null,null,"Calculated revenue",null,null,null,"£m nominal","Rt x  PIt / PI2020/21",null,null,{"$f":"K99 * K100","v":524.35074476375883},{"$f":"L99 * L100","v":556.73498637654041},584.2632386483408,656.62292790132642,669.75538645935308,683.15049418854016,null,"C = R x Pit / PI2020/21"]
[null,null,null,"Correction term",null,null,"£m nominal","Kt",null,null,{"$f":"K115","v":13.526825128071389},{"$f":"L115","v":-12.404727575698328},-133.21848106932012,19.295033929677139,0,0,null,"K"]
[null,null,null,"Forecasting penalty",null,null,"£m nominal","FPt",null,null,0,0,0,0,{"$f":"N105","v":0},{"$f":"O105","v":0},null,"FP"]
[null,null,null,"Legacy Allowed Revenue",null,null,"£m nominal","LARt",null,null,45.340745176565761,-2.412230376683707,-2.7391838908380342,-2.9118334051232861,0,0,null,"LAR"]
[null,null,"Allowed revenue",null,null,null,"£m nominal","ARt (part C)",null,null,{"$f":"SUM(K103:K106)","v":583.21831506839601},{"$f":"SUM(L103:L106)","v":541.91802842415836},448.30557368818268,673.00612842588032,669.75538645935308,683.15049418854016,null,"AR = C + K + FP + LAR"]
[]
[null,null,"Recovered Revenue",null,null,null,"£m nominal","RRt",null,null,594.67443903000003,666.96053785000004,430.15458812000003,673.00612842588043,{"$f":"O107","v":669.75538645935308},{"$f":"P107","v":683.15049418854016},null,"RR"]
[null,null,"Revenue under/(over) recovery",null,null,null,"£m nominal",null,null,null,{"$f":"K107 - K109","v":-11.456123961604021},{"$f":"L107 - L109","v":-125.04250942584167},18.150985568182648,0,0,0,null,"D = AR - RR"]
[]
[null,null,null,"Vanilla weighted average cost of capital ",null,null,"annual real %","WACCt",null,null,4.1370183200000001E-2,4.09301584E-2,4.1868818000000002E-2,4.1308793199999999E-2,{"$f":"N112","v":4.1308793199999999E-2},{"$f":"O112","v":4.1308793199999999E-2},null,"WACC"]
[null,null,null,"Inflation (from year t to t+1)",null,null,"annual %","PIt+1/PIt",null,null,3.9787011293574093E-2,2.3493774810293022E-2,2.0310356376031402E-2,0.02,0.02,0.02,null,"E [= PIt+1/PIt]"]
[null,null,null,"Nominal time value of money",null,null,"annual nominal %","TVMt",null,null,{"$f":"(1 + K112) * (1 + K113) - 1","v":8.2803190439769692E-2},{"$f":"(1 + L112) * (1 + L113) - 1","v":6.5385537134692084E-2},6.3029544990654607E-2,6.2134969064000067E-2,6.2134969064000067E-2,6.2134969064000067E-2,null,"TVM = (1 + WACC) x (1 + E) - 1"]
[null,null,"Correction Term",null,null,null,"£m nominal","Kt",null,null,13.526825128071389,-12.404727575698328,-133.21848106932012,19.295033929677139,0,0,null,"K [= Dt-1 x (1 + TVMt-1)]"]
[]
[null,"Checks"]
[]
[null,null,null,null,"Check for error values",null,"number of issues",{"$f":"SUM(IF(ISERROR(K15:P116), 1))","v":0}]
[]
[null,null,null,null,"Summary of checks",null,"number of issues",{"$f":"H119","v":0}]
[]
[null,"End of sheet"]

{"sheet":"Table 1 - Delta from previous","index":9,"n_rows":125,"n_cols":25,"rows_kept":125,"cut":false,"hidden":false,"merged":[[13,5,13,7]]}
[{"$f":"MID(CELL(\"filename\",A1),FIND(\"]\",CELL(\"filename\",A1))+1,255)","v":"Table 1 - Delta from previous"}]
[{"$f":"Cover!D23 & \" - \" & TEXT(CIRP_submission_date, \"mmm\") & \"-\" & RIGHT(YEAR(CIRP_submission_date), 2) & \" - \" & Cover!D25","v":"SP Electricity North West - Dec-25 - v1 Final Model"}]
[{"$f":"Cover!D2&\" - \"&Cover!D8&\" v\"&Cover!D10&\" - \"&Cover!D19","v":"Cost Information Review Pack (CIRP) - Release for charge setting v1 - 2027/28"}]
[{"$f":"H123 & IF(H123 = 1, \" issue\", \" issues\") &\" identified in checks on this sheet\"","v":"0 issues identified in checks on this sheet"},null,null,null,null,null,null,null,null,"Previous forecast >>",null,null,null,null,null,null,"Delta from previous >>"]
[null,null,null,null,null,null,null,null,null,null,{"$f":"TRANSPOSE('CIRP_User control'!G27:G32)","v":"2024/25"},"2025/26","2026/27","2027/28","2028/29","2029/30",null,{"$f":"K5","v":"2024/25"},{"$f":"L5","v":"2025/26"},{"$f":"M5","v":"2026/27"},{"$f":"N5","v":"2027/28"},{"$f":"O5","v":"2028/29"},{"$f":"P5","v":"2029/30"}]
[null,"Click here to return to model map",null,null,null,null,"Units","Constants",null,null,{"$f":"TRANSPOSE('CIRP_User control'!E27:E32)","v":"t-1"},"t","t+1","t+2","t+3","t+4",null,{"$f":"K6","v":"t-1"},"t","t+1","t+2","t+3","t+4",null,"Variance commentary"]
[null,null,null,null,null,null,null,null,null,null,{"$f":"TRANSPOSE('CIRP_User control'!$H$27:$H$32)","v":"Historic"},"Current","Published","Published","Forecast","Forecast",null,{"$f":"K7","v":"Historic"},{"$f":"L7","v":"Current"},{"$f":"M7","v":"Published"},{"$f":"N7","v":"Published"},{"$f":"O7","v":"Forecast"},{"$f":"P7","v":"Forecast"}]
[null,"Description"]
[]
[null,null,"This sheet contains: (1) the DNO's previous forecast of Table 1 values (which determine its Allowed Revenue), (2) the "]
[null,null,"difference between the current and previous forecasts, and (3) a commentary on the DNO's forecast beyond the latest"]
[null,null,"published charging year, as required by DCUSA Schedule 20, paragraph 2.2 (h)."]
[]
[null,null,null,null,null,"Previous forecast is the November DCUSA cost information table 1"]
[]
[null,"Table 1 - Delta from previous"]
[]
[null,null,null,null,null,"Allowed load related capex","£m 20/21 prices",null,null,null,44.735115572378412,40.529638231655184,30.580868761555095,31.361963074686919,31.361963074686919,31.361963074686919,null,{"$f":"'Table 1 - Detailed'!K16 - 'Table 1 - Delta from previous'!K18","v":-0.12953494796559539},{"$f":"'Table 1 - Detailed'!L16 - 'Table 1 - Delta from previous'!L18","v":-0.13091434008952518},{"$f":"'Table 1 - Detailed'!M16 - 'Table 1 - Delta from previous'!M18","v":-4.9084241160787911E-2},{"$f":"'Table 1 - Detailed'!N16 - 'Table 1 - Delta from previous'!N18","v":-2.7261994467636441E-2},{"$f":"'Table 1 - Detailed'!O16 - 'Table 1 - Delta from previous'!O18","v":-2.7261994467636441E-2},{"$f":"'Table 1 - Detailed'!P16 - 'Table 1 - Delta from previous'!P18","v":-2.7261994467636441E-2},null,"Delta due to alignment with published PCFM"]
[null,null,null,null,null,"Allowed non-load related capex - asset replacement","£m 20/21 prices",null,null,null,79.910918010189619,85.57913283005584,82.220150243097123,79.023701195317599,79.023701195317599,79.023701195317599,null,{"$f":"'Table 1 - Detailed'!K17 - 'Table 1 - Delta from previous'!K19","v":-0.2908256354373151},{"$f":"'Table 1 - Detailed'!L17 - 'Table 1 - Delta from previous'!L19","v":-0.2939225802947476},{"$f":"'Table 1 - Detailed'!M17 - 'Table 1 - Delta from previous'!M19","v":-0.11020157764170335},{"$f":"'Table 1 - Detailed'!N17 - 'Table 1 - Delta from previous'!N19","v":-6.1207318865356797E-2},{"$f":"'Table 1 - Detailed'!O17 - 'Table 1 - Delta from previous'!O19","v":-6.1207318865356797E-2},{"$f":"'Table 1 - Detailed'!P17 - 'Table 1 - Delta from previous'!P19","v":-6.1207318865356797E-2}]
[null,null,null,null,null,"Allowed non-load related capex - other","£m 20/21 prices",null,null,null,36.270919139915605,35.323355289860999,30.106519563210362,27.36310322103769,27.36310322103769,27.36310322103769,null,{"$f":"'Table 1 - Detailed'!K18 - 'Table 1 - Delta from previous'!K20","v":-0.10404522781270487},{"$f":"'Table 1 - Detailed'!L18 - 'Table 1 - Delta from previous'!L20","v":-1.0810443436392845},{"$f":"'Table 1 - Detailed'!M18 - 'Table 1 - Delta from previous'!M20","v":-2.5213331345729451},{"$f":"'Table 1 - Detailed'!N18 - 'Table 1 - Delta from previous'!N20","v":3.4361613905815034},{"$f":"'Table 1 - Detailed'!O18 - 'Table 1 - Delta from previous'!O20","v":3.4361613905815034},{"$f":"'Table 1 - Detailed'!P18 - 'Table 1 - Delta from previous'!P20","v":3.4361613905815034}]
[null,null,null,null,null,"Allowed faults","£m 20/21 prices",null,null,null,27.425382103344567,28.644659522204897,29.529767781421313,29.609519660111651,29.609519660111651,29.609519660111651,null,{"$f":"'Table 1 - Detailed'!K19 - 'Table 1 - Delta from previous'!K21","v":-0.10223799060504035},{"$f":"'Table 1 - Detailed'!L19 - 'Table 1 - Delta from previous'!L21","v":-0.10332670281144729},{"$f":"'Table 1 - Detailed'!M19 - 'Table 1 - Delta from previous'!M21","v":-3.874069712819761E-2},{"$f":"'Table 1 - Detailed'!N19 - 'Table 1 - Delta from previous'!N21","v":-2.1517062213952443E-2},{"$f":"'Table 1 - Detailed'!O19 - 'Table 1 - Delta from previous'!O21","v":-2.1517062213952443E-2},{"$f":"'Table 1 - Detailed'!P19 - 'Table 1 - Delta from previous'!P21","v":-2.1517062213952443E-2}]
[null,null,null,null,null,"Allowed tree cutting","£m 20/21 prices",null,null,null,5.2148332215561028,5.2530797776995426,5.1850927709349692,5.1470069650203696,5.1470069650203696,5.1470069650203696,null,{"$f":"'Table 1 - Detailed'!K20 - 'Table 1 - Delta from previous'!K22","v":-1.865152531308123E-2},{"$f":"'Table 1 - Detailed'!L20 - 'Table 1 - Delta from previous'!L22","v":-1.8850141729115144E-2},{"$f":"'Table 1 - Detailed'!M20 - 'Table 1 - Delta from previous'!M22","v":-7.0675596112250716E-3},{"$f":"'Table 1 - Detailed'!N20 - 'Table 1 - Delta from previous'!N22","v":-3.9254099984917801E-3},{"$f":"'Table 1 - Detailed'!O20 - 'Table 1 - Delta from previous'!O22","v":-3.9254099984917801E-3},{"$f":"'Table 1 - Detailed'!P20 - 'Table 1 - Delta from previous'!P22","v":-3.9254099984917801E-3}]
[null,null,null,null,null,"Allowed 100% 'revenue pool' expenditure","£m 20/21 prices",null,null,null,14.75980707884122,14.824523022682694,14.651611019639892,14.54014053445154,14.54014053445154,14.54014053445154,null,{"$f":"'Table 1 - Detailed'!K21 - 'Table 1 - Delta from previous'!K23","v":-5.2744811014433068E-2},{"$f":"'Table 1 - Detailed'!L21 - 'Table 1 - Delta from previous'!L23","v":-5.3306480108636478E-2},{"$f":"'Table 1 - Detailed'!M21 - 'Table 1 - Delta from previous'!M23","v":-1.9986413431070105E-2},{"$f":"'Table 1 - Detailed'!N21 - 'Table 1 - Delta from previous'!N23","v":-1.1100701151736558E-2},{"$f":"'Table 1 - Detailed'!O21 - 'Table 1 - Delta from previous'!O23","v":-1.1100701151736558E-2},{"$f":"'Table 1 - Detailed'!P21 - 'Table 1 - Delta from previous'!P23","v":-1.1100701151736558E-2}]
[null,null,null,null,null,"Allowed controllable opex","£m 20/21 prices",null,null,null,116.62544471962984,114.48566291002363,113.57422966599607,112.80979166378313,112.80979166378313,112.80979166378313,null,{"$f":"'Table 1 - Detailed'!K22 - 'Table 1 - Delta from previous'!K24","v":-0.4118686618518268},{"$f":"'Table 1 - Detailed'!L22 - 'Table 1 - Delta from previous'!L24","v":-0.41625457003470956},{"$f":"'Table 1 - Detailed'!M22 - 'Table 1 - Delta from previous'!M24","v":-0.15606800359603312},{"$f":"'Table 1 - Detailed'!N22 - 'Table 1 - Delta from previous'!N24","v":-8.6682098979025568E-2},{"$f":"'Table 1 - Detailed'!O22 - 'Table 1 - Delta from previous'!O24","v":-8.6682098979025568E-2},{"$f":"'Table 1 - Detailed'!P22 - 'Table 1 - Delta from previous'!P24","v":-8.6682098979025568E-2}]
[null,null,null,null,null,"Total RIIO-2 capitalisation rate allocation 1 allowances","£m 20/21 prices",null,null,null,{"$f":"SUM(K18:K24)","v":324.94241984585534},324.6400515841828,305.84823980585486,299.85522631440892,299.85522631440892,299.85522631440892,null,{"$f":"'Table 1 - Detailed'!K23 - 'Table 1 - Delta from previous'!K25","v":-1.1099087999999711},{"$f":"'Table 1 - Detailed'!L23 - 'Table 1 - Delta from previous'!L25","v":-2.0976191587074595},{"$f":"'Table 1 - Detailed'!M23 - 'Table 1 - Delta from previous'!M25","v":-2.9024816271419809},{"$f":"'Table 1 - Detailed'!N23 - 'Table 1 - Delta from previous'!N25","v":3.2244668049052052},{"$f":"'Table 1 - Detailed'!O23 - 'Table 1 - Delta from previous'!O25","v":3.2244668049052052},{"$f":"'Table 1 - Detailed'!P23 - 'Table 1 - Delta from previous'!P25","v":3.2244668049052052}]
[null,null,null,null,null,"Actual load related capex","£m 20/21 prices","ALCt",null,null,44.660576559845737,29.635565508269302,42.354132201630676,37.197073796730407,37.197073796730407,37.197073796730407,null,{"$f":"'Table 1 - Detailed'!K24 - 'Table 1 - Delta from previous'!K26","v":0},{"$f":"'Table 1 - Detailed'!L24 - 'Table 1 - Delta from previous'!L26","v":24.562830521719086},{"$f":"'Table 1 - Detailed'!M24 - 'Table 1 - Delta from previous'!M26","v":-9.3419703810796193},{"$f":"'Table 1 - Detailed'!N24 - 'Table 1 - Delta from previous'!N26","v":-14.015347378644307},{"$f":"'Table 1 - Detailed'!O24 - 'Table 1 - Delta from previous'!O26","v":-14.015347378644307},{"$f":"'Table 1 - Detailed'!P24 - 'Table 1 - Delta from previous'!P26","v":-14.015347378644307}]
[null,null,null,null,null,"Actual non-load related capex - asset replacement","£m 20/21 prices","ANCAt",null,null,82.143469518744709,91.286578946476922,71.21267272564009,62.038890530940229,62.038890530940229,62.038890530940229,null,{"$f":"'Table 1 - Detailed'!K25 - 'Table 1 - Delta from previous'!K27","v":-2.5693795413701537E-3},{"$f":"'Table 1 - Detailed'!L25 - 'Table 1 - Delta from previous'!L27","v":7.8841006329274279},{"$f":"'Table 1 - Detailed'!M25 - 'Table 1 - Delta from previous'!M27","v":7.9700633075442937},{"$f":"'Table 1 - Detailed'!N25 - 'Table 1 - Delta from previous'!N27","v":2.3666362261980609},{"$f":"'Table 1 - Detailed'!O25 - 'Table 1 - Delta from previous'!O27","v":2.3666362261980609},{"$f":"'Table 1 - Detailed'!P25 - 'Table 1 - Delta from previous'!P27","v":2.3666362261980609}]
[null,null,null,null,null,"Actual non-load related capex - other","£m 20/21 prices","ANCOt",null,null,28.515061840182859,44.916656676386864,35.796133758890193,35.342714691882918,35.342714691882918,35.342714691882918,null,{"$f":"'Table 1 - Detailed'!K26 - 'Table 1 - Delta from previous'!K28","v":7.5193792155946682E-2},{"$f":"'Table 1 - Detailed'!L26 - 'Table 1 - Delta from previous'!L28","v":-9.511646303423376},{"$f":"'Table 1 - Detailed'!M26 - 'Table 1 - Delta from previous'!M28","v":-2.6038320862578814},{"$f":"'Table 1 - Detailed'!N26 - 'Table 1 - Delta from previous'!N28","v":6.7727424787969568},{"$f":"'Table 1 - Detailed'!O26 - 'Table 1 - Delta from previous'!O28","v":6.7727424787969568},{"$f":"'Table 1 - Detailed'!P26 - 'Table 1 - Delta from previous'!P28","v":6.7727424787969568}]
[null,null,null,null,null,"Actual faults","£m 20/21 prices","AFAt",null,null,35.502326537320997,32.155397443843725,31.986187783529743,31.646272785454471,31.646272785454471,31.646272785454471,null,{"$f":"'Table 1 - Detailed'!K27 - 'Table 1 - Delta from previous'!K29","v":0},{"$f":"'Table 1 - Detailed'!L27 - 'Table 1 - Delta from previous'!L29","v":5.5869454891541821},{"$f":"'Table 1 - Detailed'!M27 - 'Table 1 - Delta from previous'!M29","v":6.2635206433388646},{"$f":"'Table 1 - Detailed'!N27 - 'Table 1 - Delta from previous'!N29","v":7.7512287627514667},{"$f":"'Table 1 - Detailed'!O27 - 'Table 1 - Delta from previous'!O29","v":7.7512287627514667},{"$f":"'Table 1 - Detailed'!P27 - 'Table 1 - Delta from previous'!P29","v":7.7512287627514667}]
[null,null,null,null,null,"Actual tree cutting","£m 20/21 prices","ATCt",null,null,8.0824695332594256,7.6590400118393838,6.6451255014795647,6.6312325668626855,6.6312325668626855,6.6312325668626855,null,{"$f":"'Table 1 - Detailed'!K28 - 'Table 1 - Delta from previous'!K30","v":0},{"$f":"'Table 1 - Detailed'!L28 - 'Table 1 - Delta from previous'!L30","v":-0.43103982638864125},{"$f":"'Table 1 - Detailed'!M28 - 'Table 1 - Delta from previous'!M30","v":-0.8715709180712814},{"$f":"'Table 1 - Detailed'!N28 - 'Table 1 - Delta from previous'!N30","v":-0.23922969253916104},{"$f":"'Table 1 - Detailed'!O28 - 'Table 1 - Delta from previous'!O30","v":-0.23922969253916104},{"$f":"'Table 1 - Detailed'!P28 - 'Table 1 - Delta from previous'!P30","v":-0.23922969253916104}]
[null,null,null,null,null,"Actual 100% ‘revenue pool’ expenditure","£m 20/21 prices","ARPt",null,null,15.35633055158222,17.451359266208652,17.692689668678291,17.985681492251722,17.985681492251722,17.985681492251722,null,{"$f":"'Table 1 - Detailed'!K29 - 'Table 1 - Delta from previous'!K31","v":0},{"$f":"'Table 1 - Detailed'!L29 - 'Table 1 - Delta from previous'!L31","v":-3.0616286117062153},{"$f":"'Table 1 - Detailed'!M29 - 'Table 1 - Delta from previous'!M31","v":-3.2363101628728614},{"$f":"'Table 1 - Detailed'!N29 - 'Table 1 - Delta from previous'!N31","v":-1.8855660396371476},{"$f":"'Table 1 - Detailed'!O29 - 'Table 1 - Delta from previous'!O31","v":-1.8855660396371476},{"$f":"'Table 1 - Detailed'!P29 - 'Table 1 - Delta from previous'!P31","v":-1.8855660396371476}]
[null,null,null,null,null,"Actual controllable opex","£m 20/21 prices","ACOt",null,null,113.40812969010811,126.99498665843879,118.88868383557021,120.2429278015383,120.2429278015383,120.2429278015383,null,{"$f":"'Table 1 - Detailed'!K30 - 'Table 1 - Delta from previous'!K32","v":-0.2075203785942108},{"$f":"'Table 1 - Detailed'!L30 - 'Table 1 - Delta from previous'!L32","v":-12.696655078542818},{"$f":"'Table 1 - Detailed'!M30 - 'Table 1 - Delta from previous'!M32","v":-10.251059421121269},{"$f":"'Table 1 - Detailed'!N30 - 'Table 1 - Delta from previous'!N32","v":1.3564915977818117},{"$f":"'Table 1 - Detailed'!O30 - 'Table 1 - Delta from previous'!O32","v":1.3564915977818117},{"$f":"'Table 1 - Detailed'!P30 - 'Table 1 - Delta from previous'!P32","v":1.3564915977818117}]
[null,null,null,null,null,"Total actual expenditure in capitalisation rate allocation 1","£m 20/21 prices",null,null,null,{"$f":"SUM(K26:K32)","v":327.66836423104411},{"$f":"SUM(L26:L32)","v":350.0995845114636},324.57562547541875,311.08479366566075,311.08479366566075,311.08479366566075,null,{"$f":"'Table 1 - Detailed'!K31 - 'Table 1 - Delta from previous'!K33","v":-0.13489596597963782},{"$f":"'Table 1 - Detailed'!L31 - 'Table 1 - Delta from previous'!L33","v":12.332906823739677},{"$f":"'Table 1 - Detailed'!M31 - 'Table 1 - Delta from previous'!M33","v":-12.071159018519779},{"$f":"'Table 1 - Detailed'!N31 - 'Table 1 - Delta from previous'!N33","v":2.1069559547077006},{"$f":"'Table 1 - Detailed'!O31 - 'Table 1 - Delta from previous'!O33","v":2.1069559547077006},{"$f":"'Table 1 - Detailed'!P31 - 'Table 1 - Delta from previous'!P33","v":2.1069559547077006}]
[null,null,null,null,null,"RIIO-2 Funding Adjustment Rate (often referred to as 'sharing factor')","%","SF",null,null,0.50600000000000001,0.50600000000000001,0.50600000000000001,0.50600000000000001,0.50600000000000001,0.50600000000000001,null,{"$f":"'Table 1 - Detailed'!K32 - 'Table 1 - Delta from previous'!K34","v":0},{"$f":"'Table 1 - Detailed'!L32 - 'Table 1 - Delta from previous'!L34","v":0},{"$f":"'Table 1 - Detailed'!M32 - 'Table 1 - Delta from previous'!M34","v":0},{"$f":"'Table 1 - Detailed'!N32 - 'Table 1 - Delta from previous'!N34","v":0},{"$f":"'Table 1 - Detailed'!O32 - 'Table 1 - Delta from previous'!O34","v":0},{"$f":"'Table 1 - Detailed'!P32 - 'Table 1 - Delta from previous'!P34","v":0}]
[null,null,null,null,null,"Post-TIM totex Allocation 1","£m 20/21 prices",null,null,null,{"$f":"IF(K33 > 0, (K33 - K25) * K34 + K25, K25)","v":326.32174770476087},{"$f":"IF(L33 > 0, (L33 - L25) * L34 + L25, L25)","v":337.52257524538686},315.32429695465419,305.53738739414234,305.53738739414234,305.53738739414234,null,{"$f":"'Table 1 - Detailed'!K33 - 'Table 1 - Delta from previous'!K35","v":-0.61655230598569233},{"$f":"'Table 1 - Detailed'!L33 - 'Table 1 - Delta from previous'!L35","v":5.2042269884108237},{"$f":"'Table 1 - Detailed'!M33 - 'Table 1 - Delta from previous'!M35","v":-7.5418323871791699},{"$f":"'Table 1 - Detailed'!N33 - 'Table 1 - Delta from previous'!N35","v":2.659006314705266},{"$f":"'Table 1 - Detailed'!O33 - 'Table 1 - Delta from previous'!O35","v":2.659006314705266},{"$f":"'Table 1 - Detailed'!P33 - 'Table 1 - Delta from previous'!P35","v":2.659006314705266}]
[null,null,null,null,null,"RIIO-2 allocation 1 Capitalisation rate","%",null,null,null,0.68,0.68,0.68,0.68,0.68,0.68,null,{"$f":"'Table 1 - Detailed'!K34 - 'Table 1 - Delta from previous'!K36","v":0},{"$f":"'Table 1 - Detailed'!L34 - 'Table 1 - Delta from previous'!L36","v":0},{"$f":"'Table 1 - Detailed'!M34 - 'Table 1 - Delta from previous'!M36","v":0},{"$f":"'Table 1 - Detailed'!N34 - 'Table 1 - Delta from previous'!N36","v":0},{"$f":"'Table 1 - Detailed'!O34 - 'Table 1 - Delta from previous'!O36","v":0},{"$f":"'Table 1 - Detailed'!P34 - 'Table 1 - Delta from previous'!P36","v":0}]
[null,null,null,null,"Fast Pot Allocation 1",null,"£m 20/21 prices",null,null,null,{"$f":"(1 - K36) * K35","v":104.42295926552346},{"$f":"(1 - L36) * L35","v":108.00722407852378},100.90377502548932,97.77196396612554,97.77196396612554,97.77196396612554,null,{"$f":"'Table 1 - Detailed'!K35 - 'Table 1 - Delta from previous'!K37","v":-0.19729673791542268},{"$f":"'Table 1 - Detailed'!L35 - 'Table 1 - Delta from previous'!L37","v":1.665352636291459},{"$f":"'Table 1 - Detailed'!M35 - 'Table 1 - Delta from previous'!M37","v":-2.413386363897331},{"$f":"'Table 1 - Detailed'!N35 - 'Table 1 - Delta from previous'!N37","v":0.85088202070568286},{"$f":"'Table 1 - Detailed'!O35 - 'Table 1 - Delta from previous'!O37","v":0.85088202070568286},{"$f":"'Table 1 - Detailed'!P35 - 'Table 1 - Delta from previous'!P37","v":0.85088202070568286}]
[null,null,null,null,null,"Allowed load related capex","£m 20/21 prices",null,null,null,7.3693522915557175,54.54452267209939,91.012301486628289,99.968170636752205,99.968170636752205,99.968170636752205,null,{"$f":"'Table 1 - Detailed'!K36 - 'Table 1 - Delta from previous'!K38","v":-3.7204112552927882E-2},{"$f":"'Table 1 - Detailed'!L36 - 'Table 1 - Delta from previous'!L38","v":-39.803794571233439},{"$f":"'Table 1 - Detailed'!M36 - 'Table 1 - Delta from previous'!M38","v":-16.455166322724139},{"$f":"'Table 1 - Detailed'!N36 - 'Table 1 - Delta from previous'!N38","v":25.658449583585536},{"$f":"'Table 1 - Detailed'!O36 - 'Table 1 - Delta from previous'!O38","v":25.658449583585536},{"$f":"'Table 1 - Detailed'!P36 - 'Table 1 - Delta from previous'!P38","v":25.658449583585536}]
[null,null,null,null,null,"Allowed non-load related capex - asset replacement","£m 20/21 prices",null,null,null,2.0380967464613344,14.490644414789424,16.143091119582984,25.00146624961004,25.00146624961004,25.00146624961004,null,{"$f":"'Table 1 - Detailed'!K37 - 'Table 1 - Delta from previous'!K39","v":7.5724972020276837E-3},{"$f":"'Table 1 - Detailed'!L37 - 'Table 1 - Delta from previous'!L39","v":-1.4557691886882669},{"$f":"'Table 1 - Detailed'!M37 - 'Table 1 - Delta from previous'!M39","v":-5.2432503377831967},{"$f":"'Table 1 - Detailed'!N37 - 'Table 1 - Delta from previous'!N39","v":-9.3798675574772243},{"$f":"'Table 1 - Detailed'!O37 - 'Table 1 - Delta from previous'!O39","v":-9.3798675574772243},{"$f":"'Table 1 - Detailed'!P37 - 'Table 1 - Delta from previous'!P39","v":-9.3798675574772243}]
[null,null,null,null,null,"Allowed non-load related capex - other","£m 20/21 prices",null,null,null,3.444275385048353,3.340758159239162,7.8338220583139488,5.3441995553175907,5.3441995553175907,5.3441995553175907,null,{"$f":"'Table 1 - Detailed'!K38 - 'Table 1 - Delta from previous'!K40","v":6.6163293219127173E-2},{"$f":"'Table 1 - Detailed'!L38 - 'Table 1 - Delta from previous'!L40","v":0.92445742348613313},{"$f":"'Table 1 - Detailed'!M38 - 'Table 1 - Delta from previous'!M40","v":0.91394647495197567},{"$f":"'Table 1 - Detailed'!N38 - 'Table 1 - Delta from previous'!N40","v":0.42010494977253554},{"$f":"'Table 1 - Detailed'!O38 - 'Table 1 - Delta from previous'!O40","v":0.42010494977253554},{"$f":"'Table 1 - Detailed'!P38 - 'Table 1 - Delta from previous'!P40","v":0.42010494977253554}]
[null,null,null,null,null,"Allowed faults","£m 20/21 prices",null,null,null,0.08,4.7099999999999991,8.19,17.440000000000001,17.440000000000001,17.440000000000001,null,{"$f":"'Table 1 - Detailed'!K39 - 'Table 1 - Delta from previous'!K41","v":0},{"$f":"'Table 1 - Detailed'!L39 - 'Table 1 - Delta from previous'!L41","v":0},{"$f":"'Table 1 - Detailed'!M39 - 'Table 1 - Delta from previous'!M41","v":0},{"$f":"'Table 1 - Detailed'!N39 - 'Table 1 - Delta from previous'!N41","v":0},{"$f":"'Table 1 - Detailed'!O39 - 'Table 1 - Delta from previous'!O41","v":0},{"$f":"'Table 1 - Detailed'!P39 - 'Table 1 - Delta from previous'!P41","v":0}]
[null,null,null,null,null,"Allowed tree cutting","£m 20/21 prices",null,null,null,0,0,0,0,0,0,null,{"$f":"'Table 1 - Detailed'!K40 - 'Table 1 - Delta from previous'!K42","v":0},{"$f":"'Table 1 - Detailed'!L40 - 'Table 1 - Delta from previous'!L42","v":0},{"$f":"'Table 1 - Detailed'!M40 - 'Table 1 - Delta from previous'!M42","v":0},{"$f":"'Table 1 - Detailed'!N40 - 'Table 1 - Delta from previous'!N42","v":0},{"$f":"'Table 1 - Detailed'!O40 - 'Table 1 - Delta from previous'!O42","v":0},{"$f":"'Table 1 - Detailed'!P40 - 'Table 1 - Delta from previous'!P42","v":0}]
[null,null,null,null,null,"Allowed 100% 'revenue pool' expenditure","£m 20/21 prices",null,null,null,0,0,0,0,0,0,null,{"$f":"'Table 1 - Detailed'!K41 - 'Table 1 - Delta from previous'!K43","v":0},{"$f":"'Table 1 - Detailed'!L41 - 'Table 1 - Delta from previous'!L43","v":0},{"$f":"'Table 1 - Detailed'!M41 - 'Table 1 - Delta from previous'!M43","v":0},{"$f":"'Table 1 - Detailed'!N41 - 'Table 1 - Delta from previous'!N43","v":0},{"$f":"'Table 1 - Detailed'!O41 - 'Table 1 - Delta from previous'!O43","v":0},{"$f":"'Table 1 - Detailed'!P41 - 'Table 1 - Delta from previous'!P43","v":0}]
[null,null,null,null,null,"Allowed controllable opex","£m 20/21 prices",null,null,null,3.8987651989770722,12.958040183583471,15.101580102727372,21.049025435607575,21.049025435607575,21.049025435607575,null,{"$f":"'Table 1 - Detailed'!K42 - 'Table 1 - Delta from previous'!K44","v":6.6163293219127173E-2},{"$f":"'Table 1 - Detailed'!L42 - 'Table 1 - Delta from previous'!L44","v":-2.694647616001884},{"$f":"'Table 1 - Detailed'!M42 - 'Table 1 - Delta from previous'!M44","v":2.4202481477074542},{"$f":"'Table 1 - Detailed'!N42 - 'Table 1 - Delta from previous'!N44","v":9.8647815419293607},{"$f":"'Table 1 - Detailed'!O42 - 'Table 1 - Delta from previous'!O44","v":9.8647815419293607},{"$f":"'Table 1 - Detailed'!P42 - 'Table 1 - Delta from previous'!P44","v":9.8647815419293607}]
[null,null,null,null,null,"Total RIIO-2 capitalisation rate allocation 2 allowances","£m 20/21 prices",null,null,null,{"$f":"SUM(K38:K44)","v":16.830489622042478},{"$f":"SUM(L38:L44)","v":90.043965429711449},138.28079476725262,168.80286187728743,168.80286187728743,168.80286187728743,null,{"$f":"'Table 1 - Detailed'!K43 - 'Table 1 - Delta from previous'!K45","v":0.10269497108735237},{"$f":"'Table 1 - Detailed'!L43 - 'Table 1 - Delta from previous'!L45","v":-43.02975395243746},{"$f":"'Table 1 - Detailed'!M43 - 'Table 1 - Delta from previous'!M45","v":-18.364222037847938},{"$f":"'Table 1 - Detailed'!N43 - 'Table 1 - Delta from previous'!N45","v":26.563468517810207},{"$f":"'Table 1 - Detailed'!O43 - 'Table 1 - Delta from previous'!O45","v":26.563468517810207},{"$f":"'Table 1 - Detailed'!P43 - 'Table 1 - Delta from previous'!P45","v":26.563468517810207}]
[null,null,null,null,null,"Actual load related capex","£m 20/21 prices","ALCUt",null,null,6.3935375468916682,55.985166910775256,92.29980463207599,101.13036981292244,101.13036981292244,101.13036981292244,null,{"$f":"'Table 1 - Detailed'!K44 - 'Table 1 - Delta from previous'!K46","v":0},{"$f":"'Table 1 - Detailed'!L44 - 'Table 1 - Delta from previous'!L46","v":-40.801768337279867},{"$f":"'Table 1 - Detailed'!M44 - 'Table 1 - Delta from previous'!M46","v":-19.154002894962787},{"$f":"'Table 1 - Detailed'!N44 - 'Table 1 - Delta from previous'!N46","v":40.862243926599078},{"$f":"'Table 1 - Detailed'!O44 - 'Table 1 - Delta from previous'!O46","v":40.862243926599078},{"$f":"'Table 1 - Detailed'!P44 - 'Table 1 - Delta from previous'!P46","v":40.862243926599078}]
[null,null,null,null,null,"Actual non-load related capex - asset replacement","£m 20/21 prices","ANCAUt",null,null,2.5670250859401293,14.669090457554162,16.995730402294775,28.586262485425685,28.586262485425685,28.586262485425685,null,{"$f":"'Table 1 - Detailed'!K45 - 'Table 1 - Delta from previous'!K47","v":2.569379541366601E-3},{"$f":"'Table 1 - Detailed'!L45 - 'Table 1 - Delta from previous'!L47","v":-1.3656708915928686},{"$f":"'Table 1 - Detailed'!M45 - 'Table 1 - Delta from previous'!M47","v":-4.349249681654765},{"$f":"'Table 1 - Detailed'!N45 - 'Table 1 - Delta from previous'!N47","v":-7.108180034181018},{"$f":"'Table 1 - Detailed'!O45 - 'Table 1 - Delta from previous'!O47","v":-7.108180034181018},{"$f":"'Table 1 - Detailed'!P45 - 'Table 1 - Delta from previous'!P47","v":-7.108180034181018}]
[null,null,null,null,null,"Actual non-load related capex - other","£m 20/21 prices","ANCOUt",null,null,2.1551572743411218,9.2856899922504414,16.863179151637439,22.71705664864108,22.71705664864108,22.71705664864108,null,{"$f":"'Table 1 - Detailed'!K46 - 'Table 1 - Delta from previous'!K48","v":-7.5193792155948458E-2},{"$f":"'Table 1 - Detailed'!L46 - 'Table 1 - Delta from previous'!L48","v":-2.5946278637229963},{"$f":"'Table 1 - Detailed'!M46 - 'Table 1 - Delta from previous'!M48","v":-0.4715628613930285},{"$f":"'Table 1 - Detailed'!N46 - 'Table 1 - Delta from previous'!N48","v":2.2632925112215325},{"$f":"'Table 1 - Detailed'!O46 - 'Table 1 - Delta from previous'!O48","v":2.2632925112215325},{"$f":"'Table 1 - Detailed'!P46 - 'Table 1 - Delta from previous'!P48","v":2.2632925112215325}]
[null,null,null,null,null,"Actual faults","£m 20/21 prices","AFAUt",null,null,0,0.45261400560271348,0.82244648040193624,3.5591263718581199,3.5591263718581199,3.5591263718581199,null,{"$f":"'Table 1 - Detailed'!K47 - 'Table 1 - Delta from previous'!K49","v":0},{"$f":"'Table 1 - Detailed'!L47 - 'Table 1 - Delta from previous'!L49","v":-4.0583914632372209E-3},{"$f":"'Table 1 - Detailed'!M47 - 'Table 1 - Delta from previous'!M49","v":0.93039242457781546},{"$f":"'Table 1 - Detailed'!N47 - 'Table 1 - Delta from previous'!N49","v":2.4309673650474743},{"$f":"'Table 1 - Detailed'!O47 - 'Table 1 - Delta from previous'!O49","v":2.4309673650474743},{"$f":"'Table 1 - Detailed'!P47 - 'Table 1 - Delta from previous'!P49","v":2.4309673650474743}]
[null,null,null,null,null,"Actual tree cutting","£m 20/21 prices","ATCUt",null,null,0,0,0,0,0,0,null,{"$f":"'Table 1 - Detailed'!K48 - 'Table 1 - Delta from previous'!K50","v":0},{"$f":"'Table 1 - Detailed'!L48 - 'Table 1 - Delta from previous'!L50","v":0},{"$f":"'Table 1 - Detailed'!M48 - 'Table 1 - Delta from previous'!M50","v":0},{"$f":"'Table 1 - Detailed'!N48 - 'Table 1 - Delta from previous'!N50","v":0},{"$f":"'Table 1 - Detailed'!O48 - 'Table 1 - Delta from previous'!O50","v":0},{"$f":"'Table 1 - Detailed'!P48 - 'Table 1 - Delta from previous'!P50","v":0}]
[null,null,null,null,null,"Actual 100% ‘revenue pool’ expenditure","£m 20/21 prices","ARPUt",null,null,0,0,0,0,0,0,null,{"$f":"'Table 1 - Detailed'!K49 - 'Table 1 - Delta from previous'!K51","v":0},{"$f":"'Table 1 - Detailed'!L49 - 'Table 1 - Delta from previous'!L51","v":0},{"$f":"'Table 1 - Detailed'!M49 - 'Table 1 - Delta from previous'!M51","v":0},{"$f":"'Table 1 - Detailed'!N49 - 'Table 1 - Delta from previous'!N51","v":0},{"$f":"'Table 1 - Detailed'!O49 - 'Table 1 - Delta from previous'!O51","v":0},{"$f":"'Table 1 - Detailed'!P49 - 'Table 1 - Delta from previous'!P51","v":0}]
[null,null,null,null,null,"Actual controllable opex","£m 20/21 prices","ACOUt",null,null,3.0131967794672145,13.975544566847908,15.714534475983825,17.095120025951662,17.095120025951662,17.095120025951662,null,{"$f":"'Table 1 - Detailed'!K50 - 'Table 1 - Delta from previous'!K52","v":0.20752037859420236},{"$f":"'Table 1 - Detailed'!L50 - 'Table 1 - Delta from previous'!L52","v":-4.4922358623636924},{"$f":"'Table 1 - Detailed'!M50 - 'Table 1 - Delta from previous'!M52","v":2.6087672199794341},{"$f":"'Table 1 - Detailed'!N50 - 'Table 1 - Delta from previous'!N52","v":8.0031244654343574},{"$f":"'Table 1 - Detailed'!O50 - 'Table 1 - Delta from previous'!O52","v":8.0031244654343574},{"$f":"'Table 1 - Detailed'!P50 - 'Table 1 - Delta from previous'!P52","v":8.0031244654343574}]
[null,null,null,null,null,"Total actual expenditure in capitalisation rate allocation 2","£m 20/21 prices",null,null,null,{"$f":"SUM(K46:K52)","v":14.128916686640133},{"$f":"SUM(L46:L52)","v":94.368105933030478},142.69569514239396,173.08793534479901,173.08793534479901,173.08793534479901,null,{"$f":"'Table 1 - Detailed'!K51 - 'Table 1 - Delta from previous'!K53","v":0.13489596597962006},{"$f":"'Table 1 - Detailed'!L51 - 'Table 1 - Delta from previous'!L53","v":-49.25836134642266},{"$f":"'Table 1 - Detailed'!M51 - 'Table 1 - Delta from previous'!M53","v":-20.435655793453321},{"$f":"'Table 1 - Detailed'!N51 - 'Table 1 - Delta from previous'!N53","v":46.451448234121415},{"$f":"'Table 1 - Detailed'!O51 - 'Table 1 - Delta from previous'!O53","v":46.451448234121415},{"$f":"'Table 1 - Detailed'!P51 - 'Table 1 - Delta from previous'!P53","v":46.451448234121415}]
[null,null,null,null,null,"RIIO-2 Funding Adjustment Rate (often referred to as 'sharing factor')","%","SF",null,null,{"$f":"K34","v":0.50600000000000001},{"$f":"L34","v":0.50600000000000001},0.50600000000000001,0.50600000000000001,0.50600000000000001,0.50600000000000001,null,{"$f":"'Table 1 - Detailed'!K52 - 'Table 1 - Delta from previous'!K54","v":0},{"$f":"'Table 1 - Detailed'!L52 - 'Table 1 - Delta from previous'!L54","v":0},{"$f":"'Table 1 - Detailed'!M52 - 'Table 1 - Delta from previous'!M54","v":0},{"$f":"'Table 1 - Detailed'!N52 - 'Table 1 - Delta from previous'!N54","v":0},{"$f":"'Table 1 - Detailed'!O52 - 'Table 1 - Delta from previous'!O54","v":0},{"$f":"'Table 1 - Detailed'!P52 - 'Table 1 - Delta from previous'!P54","v":0}]
[null,null,null,null,null,"Post-TIM totex Allocation 2","£m 20/21 prices",null,null,null,{"$f":"IF(K53 > 0, (K53 - K45) * K54 + K45, K45)","v":15.463493716728891},{"$f":"IF(L53 > 0, (L53 - L45) * L54 + L45, L45)","v":92.231980524390877},140.51473435707413,170.97110905184829,170.97110905184829,170.97110905184829,null,{"$f":"'Table 1 - Detailed'!K53 - 'Table 1 - Delta from previous'!K55","v":0.11898867450284101},{"$f":"'Table 1 - Detailed'!L53 - 'Table 1 - Delta from previous'!L55","v":-46.181429293793968},{"$f":"'Table 1 - Detailed'!M53 - 'Table 1 - Delta from previous'!M55","v":-19.412367518184254},{"$f":"'Table 1 - Detailed'!N53 - 'Table 1 - Delta from previous'!N55","v":36.626786254263692},{"$f":"'Table 1 - Detailed'!O53 - 'Table 1 - Delta from previous'!O55","v":36.626786254263692},{"$f":"'Table 1 - Detailed'!P53 - 'Table 1 - Delta from previous'!P55","v":36.626786254263692}]
[null,null,null,null,null,"RIIO-2 allocation 2 Capitalisation rate","%",null,null,null,0.85,0.85,0.85,0.85,0.85,0.85,null,{"$f":"'Table 1 - Detailed'!K54 - 'Table 1 - Delta from previous'!K56","v":0},{"$f":"'Table 1 - Detailed'!L54 - 'Table 1 - Delta from previous'!L56","v":0},{"$f":"'Table 1 - Detailed'!M54 - 'Table 1 - Delta from previous'!M56","v":0},{"$f":"'Table 1 - Detailed'!N54 - 'Table 1 - Delta from previous'!N56","v":0},{"$f":"'Table 1 - Detailed'!O54 - 'Table 1 - Delta from previous'!O56","v":0},{"$f":"'Table 1 - Detailed'!P54 - 'Table 1 - Delta from previous'!P56","v":0}]
[null,null,null,null,"Fast Pot Allocation 2",null,"£m 20/21 prices",null,null,null,{"$f":"(1 - K56) * K55","v":2.3195240575093341},{"$f":"(1 - L56) * L55","v":13.834797078658633},21.077210153561122,25.645666357777248,25.645666357777248,25.645666357777248,null,{"$f":"'Table 1 - Detailed'!K55 - 'Table 1 - Delta from previous'!K57","v":1.784830117542624E-2},{"$f":"'Table 1 - Detailed'!L55 - 'Table 1 - Delta from previous'!L57","v":-6.9272143940690958},{"$f":"'Table 1 - Detailed'!M55 - 'Table 1 - Delta from previous'!M57","v":-2.9118551277276374},{"$f":"'Table 1 - Detailed'!N55 - 'Table 1 - Delta from previous'!N57","v":5.4940179381395531},{"$f":"'Table 1 - Detailed'!O55 - 'Table 1 - Delta from previous'!O57","v":5.4940179381395531},{"$f":"'Table 1 - Detailed'!P55 - 'Table 1 - Delta from previous'!P57","v":5.4940179381395531}]
[null,null,null,"Fast money",null,null,"£m 20/21 prices","FMt",null,null,{"$f":"K37 + K57","v":106.7424833230328},{"$f":"L37 + L57","v":121.84202115718242},121.98098517905045,123.41763032390278,123.41763032390278,123.41763032390278,null,{"$f":"'Table 1 - Detailed'!K56 - 'Table 1 - Delta from previous'!K58","v":-0.1794484367400031},{"$f":"'Table 1 - Detailed'!L56 - 'Table 1 - Delta from previous'!L58","v":-5.2618617577776376},{"$f":"'Table 1 - Detailed'!M56 - 'Table 1 - Delta from previous'!M58","v":-5.3252414916249649},{"$f":"'Table 1 - Detailed'!N56 - 'Table 1 - Delta from previous'!N58","v":6.3448999588452466},{"$f":"'Table 1 - Detailed'!O56 - 'Table 1 - Delta from previous'!O58","v":6.3448999588452466},{"$f":"'Table 1 - Detailed'!P56 - 'Table 1 - Delta from previous'!P58","v":6.3448999588452466}]
[null,null,null,null,"Post-vesting pre-RIIO depreciation",null,"£m 20/21 prices",null,null,null,98.05970653719892,89.393703431245498,79.225510246384957,72.822815580055774,72.822815580055774,72.822815580055774,null,{"$f":"'Table 1 - Detailed'!K57 - 'Table 1 - Delta from previous'!K59","v":0},{"$f":"'Table 1 - Detailed'!L57 - 'Table 1 - Delta from previous'!L59","v":0},{"$f":"'Table 1 - Detailed'!M57 - 'Table 1 - Delta from previous'!M59","v":0},{"$f":"'Table 1 - Detailed'!N57 - 'Table 1 - Delta from previous'!N59","v":0},{"$f":"'Table 1 - Detailed'!O57 - 'Table 1 - Delta from previous'!O59","v":0},{"$f":"'Table 1 - Detailed'!P57 - 'Table 1 - Delta from previous'!P59","v":0}]
[null,null,null,null,"RIIO-1 depreciation",null,"£m 20/21 prices",null,null,null,45.541724711919649,45.541724711919649,45.541724711919649,45.541724711919649,45.541724711919649,45.541724711919649,null,{"$f":"'Table 1 - Detailed'!K58 - 'Table 1 - Delta from previous'!K60","v":0},{"$f":"'Table 1 - Detailed'!L58 - 'Table 1 - Delta from previous'!L60","v":0},{"$f":"'Table 1 - Detailed'!M58 - 'Table 1 - Delta from previous'!M60","v":0},{"$f":"'Table 1 - Detailed'!N58 - 'Table 1 - Delta from previous'!N60","v":0},{"$f":"'Table 1 - Detailed'!O58 - 'Table 1 - Delta from previous'!O60","v":0},{"$f":"'Table 1 - Detailed'!P58 - 'Table 1 - Delta from previous'!P60","v":0}]
[null,null,null,null,"RIIO-2 depreciation",null,"£m 20/21 prices",null,null,null,4.7783725560662305,10.001544958254163,16.844045727422948,24.263113419260236,24.263113419260236,24.263113419260236,null,{"$f":"'Table 1 - Detailed'!K59 - 'Table 1 - Delta from previous'!K61","v":-2.0650779378410533E-3},{"$f":"'Table 1 - Detailed'!L59 - 'Table 1 - Delta from previous'!L61","v":-9.1343044876825985E-3},{"$f":"'Table 1 - Detailed'!M59 - 'Table 1 - Delta from previous'!M61","v":-0.80280853887891723},{"$f":"'Table 1 - Detailed'!N59 - 'Table 1 - Delta from previous'!N61","v":-1.2834520591842171},{"$f":"'Table 1 - Detailed'!O59 - 'Table 1 - Delta from previous'!O61","v":-1.2834520591842171},{"$f":"'Table 1 - Detailed'!P59 - 'Table 1 - Delta from previous'!P61","v":-1.2834520591842171}]
[null,null,null,"Depreciation",null,null,"£m 20/21 prices","DPNt",null,null,{"$f":"K59 + K60 + K61","v":148.37980380518479},{"$f":"L59 + L60 + L61","v":144.93697310141931},141.61128068572756,142.62765371123567,142.62765371123567,142.62765371123567,null,{"$f":"'Table 1 - Detailed'!K60 - 'Table 1 - Delta from previous'!K62","v":-2.0650779378286188E-3},{"$f":"'Table 1 - Detailed'!L60 - 'Table 1 - Delta from previous'!L62","v":-9.1343044876737167E-3},{"$f":"'Table 1 - Detailed'!M60 - 'Table 1 - Delta from previous'!M62","v":-0.80280853887890657},{"$f":"'Table 1 - Detailed'!N60 - 'Table 1 - Delta from previous'!N62","v":-1.2834520591842136},{"$f":"'Table 1 - Detailed'!O60 - 'Table 1 - Delta from previous'!O62","v":-1.2834520591842136},{"$f":"'Table 1 - Detailed'!P60 - 'Table 1 - Delta from previous'!P62","v":-1.2834520591842136}]
[null,null,null,null,"Vanilla WACC",null,"annual real %",null,null,null,4.1370183200000001E-2,4.09301584E-2,4.1113614800000003E-2,4.1190859599999997E-2,4.1190859599999997E-2,4.1190859599999997E-2,null,{"$f":"'Table 1 - Detailed'!K61 - 'Table 1 - Delta from previous'!K63","v":0},{"$f":"'Table 1 - Detailed'!L61 - 'Table 1 - Delta from previous'!L63","v":0},{"$f":"'Table 1 - Detailed'!M61 - 'Table 1 - Delta from previous'!M63","v":7.5520319999999863E-4},{"$f":"'Table 1 - Detailed'!N61 - 'Table 1 - Delta from previous'!N63","v":1.1793360000000169E-4},{"$f":"'Table 1 - Detailed'!O61 - 'Table 1 - Delta from previous'!O63","v":1.1793360000000169E-4},{"$f":"'Table 1 - Detailed'!P61 - 'Table 1 - Delta from previous'!P63","v":1.1793360000000169E-4}]
[null,null,null,null,"Single year discount factor",null,"scalar",null,null,null,{"$f":"1 / (1 + K63)","v":0.96027331695548013},0.9606792462782392,0.96050996335505801,0.9604387041816479,0.9604387041816479,0.9604387041816479,null,{"$f":"'Table 1 - Detailed'!K62 - 'Table 1 - Delta from previous'!K64","v":0},{"$f":"'Table 1 - Detailed'!L62 - 'Table 1 - Delta from previous'!L64","v":0},{"$f":"'Table 1 - Detailed'!M62 - 'Table 1 - Delta from previous'!M64","v":-6.9622987599349262E-4},{"$f":"'Table 1 - Detailed'!N62 - 'Table 1 - Delta from previous'!N64","v":-1.087746446618576E-4},{"$f":"'Table 1 - Detailed'!O62 - 'Table 1 - Delta from previous'!O64","v":-1.087746446618576E-4},{"$f":"'Table 1 - Detailed'!P62 - 'Table 1 - Delta from previous'!P64","v":-1.087746446618576E-4}]
[null,null,null,null,"Closing RAV",null,"£m 20/21 prices",null,null,null,2132.3231171335974,2295.2986786447732,2487.5454440917233,2698.0086565025754,2698.0086565025754,2698.0086565025754,null,{"$f":"'Table 1 - Detailed'!K63 - 'Table 1 - Delta from previous'!K65","v":-0.40897862400788654},{"$f":"'Table 1 - Detailed'!L63 - 'Table 1 - Delta from previous'!L65","v":-36.115184867125663},{"$f":"'Table 1 - Detailed'!M63 - 'Table 1 - Delta from previous'!M65","v":-56.941334741984974},{"$f":"'Table 1 - Detailed'!N63 - 'Table 1 - Delta from previous'!N65","v":-22.716990072677163},{"$f":"'Table 1 - Detailed'!O63 - 'Table 1 - Delta from previous'!O65","v":-22.716990072677163},{"$f":"'Table 1 - Detailed'!P63 - 'Table 1 - Delta from previous'!P65","v":-22.716990072677163}]
[null,null,null,null,"Opening RAV (after transfers)",null,"£m 20/21 prices",null,null,null,2045.6601628403255,2132.3231171335974,2295.2986786447732,2487.5454440917233,2487.5454440917233,2487.5454440917233,null,{"$f":"'Table 1 - Detailed'!K64 - 'Table 1 - Delta from previous'!K66","v":-9.2928507202941546E-2},{"$f":"'Table 1 - Detailed'!L64 - 'Table 1 - Delta from previous'!L66","v":-0.40897862400788654},{"$f":"'Table 1 - Detailed'!M64 - 'Table 1 - Delta from previous'!M66","v":-36.115184867125663},{"$f":"'Table 1 - Detailed'!N64 - 'Table 1 - Delta from previous'!N66","v":-56.941334741984974},{"$f":"'Table 1 - Detailed'!O64 - 'Table 1 - Delta from previous'!O66","v":-56.941334741984974},{"$f":"'Table 1 - Detailed'!P64 - 'Table 1 - Delta from previous'!P66","v":-56.941334741984974}]
[null,null,null,null,"Discounted closing RAV",null,"£m 20/21 prices",null,null,null,{"$f":"K64 * K65","v":2047.6129925107284},{"$f":"L64 * L65","v":2205.0458045838991},2389.3121833485825,2591.2719379222021,2591.2719379222021,2591.2719379222021,null,{"$f":"'Table 1 - Detailed'!K65 - 'Table 1 - Delta from previous'!K67","v":-0.39273125984004764},{"$f":"'Table 1 - Detailed'!L65 - 'Table 1 - Delta from previous'!L67","v":-34.695108577349401},{"$f":"'Table 1 - Detailed'!M65 - 'Table 1 - Delta from previous'!M67","v":-56.384978544053865},{"$f":"'Table 1 - Detailed'!N65 - 'Table 1 - Delta from previous'!N67","v":-22.10928040869203},{"$f":"'Table 1 - Detailed'!O65 - 'Table 1 - Delta from previous'!O67","v":-22.10928040869203},{"$f":"'Table 1 - Detailed'!P65 - 'Table 1 - Delta from previous'!P67","v":-22.10928040869203}]
[null,null,null,null,"NPV-neutral RAV return base",null,"£m 20/21 prices",null,null,null,{"$f":"AVERAGE(K66:K67)","v":2046.636577675527},2168.684460858748,2342.3054309966778,2539.4086910069627,2539.4086910069627,2539.4086910069627,null,{"$f":"'Table 1 - Detailed'!K66 - 'Table 1 - Delta from previous'!K68","v":-0.24282988352160828},{"$f":"'Table 1 - Detailed'!L66 - 'Table 1 - Delta from previous'!L68","v":-17.552043600678189},{"$f":"'Table 1 - Detailed'!M66 - 'Table 1 - Delta from previous'!M68","v":-46.250081705589764},{"$f":"'Table 1 - Detailed'!N66 - 'Table 1 - Delta from previous'!N68","v":-39.525307575338502},{"$f":"'Table 1 - Detailed'!O66 - 'Table 1 - Delta from previous'!O68","v":-39.525307575338502},{"$f":"'Table 1 - Detailed'!P66 - 'Table 1 - Delta from previous'!P68","v":-39.525307575338502}]
[null,null,null,"Return",null,null,"£m 20/21 prices","RTNt",null,null,{"$f":"K68 * K63","v":84.669730162257579},{"$f":"L68 * L63","v":88.764598502567154},96.300643233945408,104.60042685828758,104.60042685828758,104.60042685828758,null,{"$f":"'Table 1 - Detailed'!K67 - 'Table 1 - Delta from previous'!K69","v":-1.0045916767722929E-2},{"$f":"'Table 1 - Detailed'!L67 - 'Table 1 - Delta from previous'!L69","v":-0.71840792481945925},{"$f":"'Table 1 - Detailed'!M67 - 'Table 1 - Delta from previous'!M69","v":-0.16751969655041421},{"$f":"'Table 1 - Detailed'!N67 - 'Table 1 - Delta from previous'!N69","v":-1.3332611479943068},{"$f":"'Table 1 - Detailed'!O67 - 'Table 1 - Delta from previous'!O69","v":-1.3332611479943068},{"$f":"'Table 1 - Detailed'!P67 - 'Table 1 - Delta from previous'!P69","v":-1.3332611479943068}]
[null,null,null,null,"Licence Fee Payments",null,"£m 20/21 prices","LFt",null,null,2.5198908182065214,2.6730129050005993,2.8616961803744325,3.0636982635516095,3.0636982635516095,3.0636982635516095,null,{"$f":"'Table 1 - Detailed'!K68 - 'Table 1 - Delta from previous'!K70","v":0},{"$f":"'Table 1 - Detailed'!L68 - 'Table 1 - Delta from previous'!L70","v":-3.7812751247277454E-2},{"$f":"'Table 1 - Detailed'!M68 - 'Table 1 - Delta from previous'!M70","v":-0.11788169134458615},{"$f":"'Table 1 - Detailed'!N68 - 'Table 1 - Delta from previous'!N70","v":-0.45006556737097236},{"$f":"'Table 1 - Detailed'!O68 - 'Table 1 - Delta from previous'!O70","v":-0.45006556737097236},{"$f":"'Table 1 - Detailed'!P68 - 'Table 1 - Delta from previous'!P70","v":-0.45006556737097236}]
[null,null,null,null,"Prescribed Rates",null,"£m 20/21 prices","RBt",null,null,24.722562644297444,25.029178334699793,25.029178321105782,25.029178296339747,25.029178296339747,25.029178296339747,null,{"$f":"'Table 1 - Detailed'!K69 - 'Table 1 - Delta from previous'!K71","v":0},{"$f":"'Table 1 - Detailed'!L69 - 'Table 1 - Delta from previous'!L71","v":-0.86069273119551326},{"$f":"'Table 1 - Detailed'!M69 - 'Table 1 - Delta from previous'!M71","v":4.0588885106960362},{"$f":"'Table 1 - Detailed'!N69 - 'Table 1 - Delta from previous'!N71","v":3.6357603262323472},{"$f":"'Table 1 - Detailed'!O69 - 'Table 1 - Delta from previous'!O71","v":3.6357603262323472},{"$f":"'Table 1 - Detailed'!P69 - 'Table 1 - Delta from previous'!P71","v":3.6357603262323472}]
[null,null,null,null,"Pass-through Transmission Connection Point Charges",null,"£m 20/21 prices","TBt",null,null,12.544056541675536,15.069164914232127,15.44924026219284,15.590607341675099,15.590607341675099,15.590607341675099,null,{"$f":"'Table 1 - Detailed'!K70 - 'Table 1 - Delta from previous'!K72","v":0},{"$f":"'Table 1 - Detailed'!L70 - 'Table 1 - Delta from previous'!L72","v":-1.7158123686609237},{"$f":"'Table 1 - Detailed'!M70 - 'Table 1 - Delta from previous'!M72","v":-2.5643118385790853},{"$f":"'Table 1 - Detailed'!N70 - 'Table 1 - Delta from previous'!N72","v":-3.3170114227492551},{"$f":"'Table 1 - Detailed'!O70 - 'Table 1 - Delta from previous'!O72","v":-3.3170114227492551},{"$f":"'Table 1 - Detailed'!P70 - 'Table 1 - Delta from previous'!P72","v":-3.3170114227492551}]
[null,null,null,null,"Smart Meter Communication Licensee Costs",null,"£m 20/21 prices","SMCt",null,null,1.9830833132047849,2.1670284429384754,2.2430645182118623,2.281082572812676,2.281082572812676,2.281082572812676,null,{"$f":"'Table 1 - Detailed'!K71 - 'Table 1 - Delta from previous'!K73","v":0},{"$f":"'Table 1 - Detailed'!L71 - 'Table 1 - Delta from previous'!L73","v":4.8590082375347787E-2},{"$f":"'Table 1 - Detailed'!M71 - 'Table 1 - Delta from previous'!M73","v":3.2141344213663992E-2},{"$f":"'Table 1 - Detailed'!N71 - 'Table 1 - Delta from previous'!N73","v":11.878045877512992},{"$f":"'Table 1 - Detailed'!O71 - 'Table 1 - Delta from previous'!O73","v":11.878045877512992},{"$f":"'Table 1 - Detailed'!P71 - 'Table 1 - Delta from previous'!P73","v":11.878045877512992}]
[null,null,null,null,"Smart Meter Information Technology Costs",null,"£m 20/21 prices","SMITt",null,null,1.4959057014555985,0.10734414622740825,0.1064393398625979,0.10643512694228029,0.10643512694228029,0.10643512694228029,null,{"$f":"'Table 1 - Detailed'!K72 - 'Table 1 - Delta from previous'!K74","v":0},{"$f":"'Table 1 - Detailed'!L72 - 'Table 1 - Delta from previous'!L74","v":1.0165387008683728},{"$f":"'Table 1 - Detailed'!M72 - 'Table 1 - Delta from previous'!M74","v":1.1481588123894335},{"$f":"'Table 1 - Detailed'!N72 - 'Table 1 - Delta from previous'!N74","v":1.0666628702469989},{"$f":"'Table 1 - Detailed'!O72 - 'Table 1 - Delta from previous'!O74","v":1.0666628702469989},{"$f":"'Table 1 - Detailed'!P72 - 'Table 1 - Delta from previous'!P74","v":1.0666628702469989}]
[null,null,null,null,"Ring Fence Costs",null,"£m 20/21 prices","RFt",null,null,0,0,0,0,0,0,null,{"$f":"'Table 1 - Detailed'!K73 - 'Table 1 - Delta from previous'!K75","v":0},{"$f":"'Table 1 - Detailed'!L73 - 'Table 1 - Delta from previous'!L75","v":0},{"$f":"'Table 1 - Detailed'!M73 - 'Table 1 - Delta from previous'!M75","v":0},{"$f":"'Table 1 - Detailed'!N73 - 'Table 1 - Delta from previous'!N75","v":0},{"$f":"'Table 1 - Detailed'!O73 - 'Table 1 - Delta from previous'!O75","v":0},{"$f":"'Table 1 - Detailed'!P73 - 'Table 1 - Delta from previous'!P75","v":0}]
[null,null,null,null,"Supplier of Last Resort Net Costs",null,"£m 20/21 prices","SLRt",null,null,0.53300339832507626,-0.62571956583101829,-2.7130110727317636,0,0,0,null,{"$f":"'Table 1 - Detailed'!K74 - 'Table 1 - Delta from previous'!K76","v":0},{"$f":"'Table 1 - Detailed'!L74 - 'Table 1 - Delta from previous'!L76","v":5.3893165423162248E-3},{"$f":"'Table 1 - Detailed'!M74 - 'Table 1 - Delta from previous'!M76","v":5.6876446104858758E-3},{"$f":"'Table 1 - Detailed'!N74 - 'Table 1 - Delta from previous'!N76","v":0},{"$f":"'Table 1 - Detailed'!O74 - 'Table 1 - Delta from previous'!O76","v":0},{"$f":"'Table 1 - Detailed'!P74 - 'Table 1 - Delta from previous'!P76","v":0}]
[null,null,null,null,"Valid Bad Debt Claims",null,"£m 20/21 prices","IBDAt",null,null,8.0411927831030447E-2,3.5093821324506699E-3,0,0,0,0,null,{"$f":"'Table 1 - Detailed'!K75 - 'Table 1 - Delta from previous'!K77","v":0},{"$f":"'Table 1 - Detailed'!L75 - 'Table 1 - Delta from previous'!L77","v":4.6188468354999436E-2},{"$f":"'Table 1 - Detailed'!M75 - 'Table 1 - Delta from previous'!M77","v":0},{"$f":"'Table 1 - Detailed'!N75 - 'Table 1 - Delta from previous'!N77","v":0},{"$f":"'Table 1 - Detailed'!O75 - 'Table 1 - Delta from previous'!O77","v":0},{"$f":"'Table 1 - Detailed'!P75 - 'Table 1 - Delta from previous'!P77","v":0}]
[null,null,null,null,"Pension Scheme Established Deficit repair expenditure",null,"£m 20/21 prices","EDEt",null,null,-7.2817562255393451,0,0,0,0,0,null,{"$f":"'Table 1 - Detailed'!K76 - 'Table 1 - Delta from previous'!K78","v":0},{"$f":"'Table 1 - Detailed'!L76 - 'Table 1 - Delta from previous'!L78","v":0},{"$f":"'Table 1 - Detailed'!M76 - 'Table 1 - Delta from previous'!M78","v":0},{"$f":"'Table 1 - Detailed'!N76 - 'Table 1 - Delta from previous'!N78","v":0},{"$f":"'Table 1 - Detailed'!O76 - 'Table 1 - Delta from previous'!O78","v":0},{"$f":"'Table 1 - Detailed'!P76 - 'Table 1 - Delta from previous'!P78","v":0}]
[null,null,null,null,"Failed Supplier Recovered Costs",null,"£m 20/21 prices","SRCt",null,null,0,0,0,0,0,0,null,{"$f":"'Table 1 - Detailed'!K77 - 'Table 1 - Delta from previous'!K79","v":0},{"$f":"'Table 1 - Detailed'!L77 - 'Table 1 - Delta from previous'!L79","v":0},{"$f":"'Table 1 - Detailed'!M77 - 'Table 1 - Delta from previous'!M79","v":0},{"$f":"'Table 1 - Detailed'!N77 - 'Table 1 - Delta from previous'!N79","v":0},{"$f":"'Table 1 - Detailed'!O77 - 'Table 1 - Delta from previous'!O79","v":0},{"$f":"'Table 1 - Detailed'!P77 - 'Table 1 - Delta from previous'!P79","v":0}]
[null,null,null,null,"Shetland Variable Energy Costs (SSEH only)",null,"£m 20/21 prices","SECt",null,null,0,0,0,0,0,0,null,{"$f":"'Table 1 - Detailed'!K78 - 'Table 1 - Delta from previous'!K80","v":0},{"$f":"'Table 1 - Detailed'!L78 - 'Table 1 - Delta from previous'!L80","v":0},{"$f":"'Table 1 - Detailed'!M78 - 'Table 1 - Delta from previous'!M80","v":0},{"$f":"'Table 1 - Detailed'!N78 - 'Table 1 - Delta from previous'!N80","v":0},{"$f":"'Table 1 - Detailed'!O78 - 'Table 1 - Delta from previous'!O80","v":0},{"$f":"'Table 1 - Detailed'!P78 - 'Table 1 - Delta from previous'!P80","v":0}]
[null,null,null,null,"Assistance for high-cost distributors adjustment (SSEH only)",null,"£m 20/21 prices","HBt",null,null,0,0,0,0,0,0,null,{"$f":"'Table 1 - Detailed'!K79 - 'Table 1 - Delta from previous'!K81","v":0},{"$f":"'Table 1 - Detailed'!L79 - 'Table 1 - Delta from previous'!L81","v":0},{"$f":"'Table 1 - Detailed'!M79 - 'Table 1 - Delta from previous'!M81","v":0},{"$f":"'Table 1 - Detailed'!N79 - 'Table 1 - Delta from previous'!N81","v":0},{"$f":"'Table 1 - Detailed'!O79 - 'Table 1 - Delta from previous'!O81","v":0},{"$f":"'Table 1 - Detailed'!P79 - 'Table 1 - Delta from previous'!P81","v":0}]
[null,null,null,"Pass-through",null,null,"£m 20/21 prices","PTt",null,null,{"$f":"SUM(K70:K78, K80) - K79 - K81","v":36.597158119456651},{"$f":"SUM(L70:L78, L80) - L79 - L81","v":44.423518559399831},42.976607549015753,46.07100160132142,46.07100160132142,46.07100160132142,null,{"$f":"'Table 1 - Detailed'!K80 - 'Table 1 - Delta from previous'!K82","v":0},{"$f":"'Table 1 - Detailed'!L80 - 'Table 1 - Delta from previous'!L82","v":-1.49761128296268},{"$f":"'Table 1 - Detailed'!M80 - 'Table 1 - Delta from previous'!M82","v":2.5626827819859344},{"$f":"'Table 1 - Detailed'!N80 - 'Table 1 - Delta from previous'!N82","v":12.813392083872102},{"$f":"'Table 1 - Detailed'!O80 - 'Table 1 - Delta from previous'!O82","v":12.813392083872102},{"$f":"'Table 1 - Detailed'!P80 - 'Table 1 - Delta from previous'!P82","v":12.813392083872102}]
[null,null,"Base Revenue",null,null,null,"£m 20/21 prices",null,null,null,{"$f":"K58 + K62 + K69 + K82","v":376.3891754099318},{"$f":"L58 + L62 + L69 + L82","v":399.96711132056873},402.86951664773915,416.71671249474747,416.71671249474747,416.71671249474747,null,{"$f":"'Table 1 - Detailed'!K81 - 'Table 1 - Delta from previous'!K83","v":-0.19155943144551202},{"$f":"'Table 1 - Detailed'!L81 - 'Table 1 - Delta from previous'!L83","v":-7.4870152700474932},{"$f":"'Table 1 - Detailed'!M81 - 'Table 1 - Delta from previous'!M83","v":-3.7328869450683442},{"$f":"'Table 1 - Detailed'!N81 - 'Table 1 - Delta from previous'!N83","v":16.541578835538814},{"$f":"'Table 1 - Detailed'!O81 - 'Table 1 - Delta from previous'!O83","v":16.541578835538814},{"$f":"'Table 1 - Detailed'!P81 - 'Table 1 - Delta from previous'!P83","v":16.541578835538814}]
[null,null,null,"Return Adjustment (note: this row is not active. It will be linked to ReturnAdj for closeout)",null,null,"£m 20/21 prices","RTNAt",null,null,0,0,0,0,0,0,null,{"$f":"'Table 1 - Detailed'!K82 - 'Table 1 - Delta from previous'!K84","v":0},{"$f":"'Table 1 - Detailed'!L82 - 'Table 1 - Delta from previous'!L84","v":0},{"$f":"'Table 1 - Detailed'!M82 - 'Table 1 - Delta from previous'!M84","v":0},{"$f":"'Table 1 - Detailed'!N82 - 'Table 1 - Delta from previous'!N84","v":0},{"$f":"'Table 1 - Detailed'!O82 - 'Table 1 - Delta from previous'!O84","v":0},{"$f":"'Table 1 - Detailed'!P82 - 'Table 1 - Delta from previous'!P84","v":0}]
[null,null,null,"Equity issuance costs",null,null,"£m 20/21 prices","EICt",null,null,0,0,0,0,0,0,null,{"$f":"'Table 1 - Detailed'!K83 - 'Table 1 - Delta from previous'!K85","v":0},{"$f":"'Table 1 - Detailed'!L83 - 'Table 1 - Delta from previous'!L85","v":0},{"$f":"'Table 1 - Detailed'!M83 - 'Table 1 - Delta from previous'!M85","v":0},{"$f":"'Table 1 - Detailed'!N83 - 'Table 1 - Delta from previous'!N85","v":0},{"$f":"'Table 1 - Detailed'!O83 - 'Table 1 - Delta from previous'!O85","v":0},{"$f":"'Table 1 - Detailed'!P83 - 'Table 1 - Delta from previous'!P85","v":0}]
[null,null,null,"Business plan incentive",null,null,"£m 20/21 prices","BPIt",null,null,0,0,0,0,0,0,null,{"$f":"'Table 1 - Detailed'!K84 - 'Table 1 - Delta from previous'!K86","v":0},{"$f":"'Table 1 - Detailed'!L84 - 'Table 1 - Delta from previous'!L86","v":0},{"$f":"'Table 1 - Detailed'!M84 - 'Table 1 - Delta from previous'!M86","v":0},{"$f":"'Table 1 - Detailed'!N84 - 'Table 1 - Delta from previous'!N86","v":0},{"$f":"'Table 1 - Detailed'!O84 - 'Table 1 - Delta from previous'!O86","v":0},{"$f":"'Table 1 - Detailed'!P84 - 'Table 1 - Delta from previous'!P86","v":0}]
[null,null,null,null,"Time to connect ODI",null,"£m 20/21 prices","TTCt",null,null,1.0056221335282371,1.1074151999999999,1.2113529999999999,1.2113529999999999,1.2113529999999999,1.2113529999999999,null,{"$f":"'Table 1 - Detailed'!K85 - 'Table 1 - Delta from previous'!K87","v":0},{"$f":"'Table 1 - Detailed'!L85 - 'Table 1 - Delta from previous'!L87","v":0.19744720000000004},{"$f":"'Table 1 - Detailed'!M85 - 'Table 1 - Delta from previous'!M87","v":9.3509400000000076E-2},{"$f":"'Table 1 - Detailed'!N85 - 'Table 1 - Delta from previous'!N87","v":9.3509400000000076E-2},{"$f":"'Table 1 - Detailed'!O85 - 'Table 1 - Delta from previous'!O87","v":9.3509400000000076E-2},{"$f":"'Table 1 - Detailed'!P85 - 'Table 1 - Delta from previous'!P87","v":9.3509400000000076E-2}]
[null,null,null,null,"Broad Measure of Customer Service ODI",null,"£m 20/21 prices","BMCSt",null,null,1.8586347601264408,2.3252000000000042,2.5743400000000176,2.6950000000000029,2.6950000000000029,2.6950000000000029,null,{"$f":"'Table 1 - Detailed'!K86 - 'Table 1 - Delta from previous'!K88","v":0},{"$f":"'Table 1 - Detailed'!L86 - 'Table 1 - Delta from previous'!L88","v":-0.20940000000000047},{"$f":"'Table 1 - Detailed'!M86 - 'Table 1 - Delta from previous'!M88","v":9.041999999998529E-2},{"$f":"'Table 1 - Detailed'!N86 - 'Table 1 - Delta from previous'!N88","v":0.41048000000000195},{"$f":"'Table 1 - Detailed'!O86 - 'Table 1 - Delta from previous'!O88","v":0.41048000000000195},{"$f":"'Table 1 - Detailed'!P86 - 'Table 1 - Delta from previous'!P88","v":0.41048000000000195}]
[null,null,null,null,"Interruptions incentive scheme ODI",null,"£m 20/21 prices","IQt",null,null,0.42883547812039308,2.0299999999999998,2.508,3.1989999999999998,3.1989999999999998,3.1989999999999998,null,{"$f":"'Table 1 - Detailed'!K87 - 'Table 1 - Delta from previous'!K89","v":0},{"$f":"'Table 1 - Detailed'!L87 - 'Table 1 - Delta from previous'!L89","v":-1.0344986099999989},{"$f":"'Table 1 - Detailed'!M87 - 'Table 1 - Delta from previous'!M89","v":0.18562144999999841},{"$f":"'Table 1 - Detailed'!N87 - 'Table 1 - Delta from previous'!N89","v":1.4838977000000009},{"$f":"'Table 1 - Detailed'!O87 - 'Table 1 - Delta from previous'!O89","v":1.4838977000000009},{"$f":"'Table 1 - Detailed'!P87 - 'Table 1 - Delta from previous'!P89","v":1.4838977000000009}]
[null,null,null,null,"Major connections ODI",null,"£m 20/21 prices","MCt",null,null,0,0,0,0,0,0,null,{"$f":"'Table 1 - Detailed'!K88 - 'Table 1 - Delta from previous'!K90","v":0},{"$f":"'Table 1 - Detailed'!L88 - 'Table 1 - Delta from previous'!L90","v":0},{"$f":"'Table 1 - Detailed'!M88 - 'Table 1 - Delta from previous'!M90","v":0},{"$f":"'Table 1 - Detailed'!N88 - 'Table 1 - Delta from previous'!N90","v":0},{"$f":"'Table 1 - Detailed'!O88 - 'Table 1 - Delta from previous'!O90","v":0},{"$f":"'Table 1 - Detailed'!P88 - 'Table 1 - Delta from previous'!P90","v":0}]
[null,null,null,null,"Consumer Vulnerability ODI",null,"£m 20/21 prices","CVIt",null,null,3.1283972222222221,0,0,3,3,3,null,{"$f":"'Table 1 - Detailed'!K89 - 'Table 1 - Delta from previous'!K91","v":0},{"$f":"'Table 1 - Detailed'!L89 - 'Table 1 - Delta from previous'!L91","v":0},{"$f":"'Table 1 - Detailed'!M89 - 'Table 1 - Delta from previous'!M91","v":0},{"$f":"'Table 1 - Detailed'!N89 - 'Table 1 - Delta from previous'!N91","v":1.2581560000000005},{"$f":"'Table 1 - Detailed'!O89 - 'Table 1 - Delta from previous'!O91","v":1.2581560000000005},{"$f":"'Table 1 - Detailed'!P89 - 'Table 1 - Delta from previous'!P91","v":1.2581560000000005}]
[null,null,null,null,"Distribution System Operator ODI",null,"£m 20/21 prices","DSOIt",null,null,2.1416799999999987,1.5735999999999983,1.7870499999999991,2.2003000000000008,2.2003000000000008,2.2003000000000008,null,{"$f":"'Table 1 - Detailed'!K90 - 'Table 1 - Delta from previous'!K92","v":0},{"$f":"'Table 1 - Detailed'!L90 - 'Table 1 - Delta from previous'!L92","v":0.91600000000000015},{"$f":"'Table 1 - Detailed'!M90 - 'Table 1 - Delta from previous'!M92","v":1.3685500000000006},{"$f":"'Table 1 - Detailed'!N90 - 'Table 1 - Delta from previous'!N92","v":0.95529999999999893},{"$f":"'Table 1 - Detailed'!O90 - 'Table 1 - Delta from previous'!O92","v":0.95529999999999893},{"$f":"'Table 1 - Detailed'!P90 - 'Table 1 - Delta from previous'!P92","v":0.95529999999999893}]
[null,null,null,null,"Dig, Fix and Go ODI (ENWL only)",null,"£m 20/21 prices","DFGt",null,null,0.7144781634938403,0.68599999999999928,0.78399999999999981,0.8,0.8,0.8,null,{"$f":"'Table 1 - Detailed'!K91 - 'Table 1 - Delta from previous'!K93","v":0},{"$f":"'Table 1 - Detailed'!L91 - 'Table 1 - Delta from previous'!L93","v":0.19600000000000017},{"$f":"'Table 1 - Detailed'!M91 - 'Table 1 - Delta from previous'!M93","v":0.29399999999999982},{"$f":"'Table 1 - Detailed'!N91 - 'Table 1 - Delta from previous'!N93","v":0.37599999999999967},{"$f":"'Table 1 - Detailed'!O91 - 'Table 1 - Delta from previous'!O93","v":0.37599999999999967},{"$f":"'Table 1 - Detailed'!P91 - 'Table 1 - Delta from previous'!P93","v":0.37599999999999967}]
[null,null,null,null,"Collaborative Streetworks ODI (EPN, LPN and SPN only)",null,"£m 20/21 prices","CSWt",null,null,0,0,0,0,0,0,null,{"$f":"'Table 1 - Detailed'!K92 - 'Table 1 - Delta from previous'!K94","v":0},{"$f":"'Table 1 - Detailed'!L92 - 'Table 1 - Delta from previous'!L94","v":0},{"$f":"'Table 1 - Detailed'!M92 - 'Table 1 - Delta from previous'!M94","v":0},{"$f":"'Table 1 - Detailed'!N92 - 'Table 1 - Delta from previous'!N94","v":0},{"$f":"'Table 1 - Detailed'!O92 - 'Table 1 - Delta from previous'!O94","v":0},{"$f":"'Table 1 - Detailed'!P92 - 'Table 1 - Delta from previous'!P94","v":0}]
[null,null,null,"Output delivery incentive",null,null,"£m 20/21 prices","ODIt",null,null,{"$f":"SUM(K87:K94)","v":9.2776477574911329},{"$f":"SUM(L87:L94)","v":7.7222152000000008},8.8647430000000149,13.105653000000004,13.105653000000004,13.105653000000004,null,{"$f":"'Table 1 - Detailed'!K93 - 'Table 1 - Delta from previous'!K95","v":0},{"$f":"'Table 1 - Detailed'!L93 - 'Table 1 - Delta from previous'!L95","v":6.5548590000002349E-2},{"$f":"'Table 1 - Detailed'!M93 - 'Table 1 - Delta from previous'!M95","v":2.0321008499999849},{"$f":"'Table 1 - Detailed'!N93 - 'Table 1 - Delta from previous'!N95","v":4.5773431000000002},{"$f":"'Table 1 - Detailed'!O93 - 'Table 1 - Delta from previous'!O95","v":4.5773431000000002},{"$f":"'Table 1 - Detailed'!P93 - 'Table 1 - Delta from previous'!P95","v":4.5773431000000002}]
[null,null,null,"Other revenue allowances",null,null,"£m 20/21 prices","ORAt",null,null,0.12520606502149989,2.0997000000000003,2.0997000000000003,2.0997000000000003,2.0997000000000003,2.0997000000000003,null,{"$f":"'Table 1 - Detailed'!K94 - 'Table 1 - Delta from previous'!K96","v":0},{"$f":"'Table 1 - Detailed'!L94 - 'Table 1 - Delta from previous'!L96","v":0.64845055990340272},{"$f":"'Table 1 - Detailed'!M94 - 'Table 1 - Delta from previous'!M96","v":1.9017854136972092},{"$f":"'Table 1 - Detailed'!N94 - 'Table 1 - Delta from previous'!N96","v":3.1254579613778883},{"$f":"'Table 1 - Detailed'!O94 - 'Table 1 - Delta from previous'!O96","v":3.1254579613778883},{"$f":"'Table 1 - Detailed'!P94 - 'Table 1 - Delta from previous'!P96","v":3.1254579613778883}]
[null,null,null,"Directly Remunerated Services",null,null,"£m 20/21 prices","DRSt",null,null,-0.14581336898184249,-2.9917182949923404E-5,-3.0669752998153665E-3,-3.0669752998146171E-3,-3.0669752998146171E-3,-3.0669752998146171E-3,null,{"$f":"'Table 1 - Detailed'!K95 - 'Table 1 - Delta from previous'!K97","v":0},{"$f":"'Table 1 - Detailed'!L95 - 'Table 1 - Delta from previous'!L97","v":2.9917182950728316E-5},{"$f":"'Table 1 - Detailed'!M95 - 'Table 1 - Delta from previous'!M97","v":3.0669752998146449E-3},{"$f":"'Table 1 - Detailed'!N95 - 'Table 1 - Delta from previous'!N97","v":3.066975299813951E-3},{"$f":"'Table 1 - Detailed'!O95 - 'Table 1 - Delta from previous'!O97","v":3.066975299813951E-3},{"$f":"'Table 1 - Detailed'!P95 - 'Table 1 - Delta from previous'!P97","v":3.066975299813951E-3}]
[null,null,"Calculated revenue (before tax)",null,null,null,"£m 20/21 prices",null,null,null,{"$f":"SUM(K83:K97) - K95","v":385.64621586346254},{"$f":"SUM(L83:L97) - L95","v":409.78899660338573},413.83089267243929,431.91899851944765,431.91899851944765,431.91899851944765,null,{"$f":"'Table 1 - Detailed'!K96 - 'Table 1 - Delta from previous'!K98","v":-0.19155943144551202},{"$f":"'Table 1 - Detailed'!L96 - 'Table 1 - Delta from previous'!L98","v":-6.7729862029610786},{"$f":"'Table 1 - Detailed'!M96 - 'Table 1 - Delta from previous'!M98","v":0.20406629392869036},{"$f":"'Table 1 - Detailed'!N96 - 'Table 1 - Delta from previous'!N98","v":24.247446872216472},{"$f":"'Table 1 - Detailed'!O96 - 'Table 1 - Delta from previous'!O98","v":24.247446872216472},{"$f":"'Table 1 - Detailed'!P96 - 'Table 1 - Delta from previous'!P98","v":24.247446872216472}]
[null,null,null,"Tax allowance",null,null,"£m 20/21 prices","TAXt",null,null,11.307273825247817,1.3387242747520958,1.3157760668756686,1.3331838830220746,1.3331838830220746,1.3331838830220746,null,{"$f":"'Table 1 - Detailed'!K97 - 'Table 1 - Delta from previous'!K99","v":-6.5239353997952776E-2},{"$f":"'Table 1 - Detailed'!L97 - 'Table 1 - Delta from previous'!L99","v":0.72527776458840432},{"$f":"'Table 1 - Detailed'!M97 - 'Table 1 - Delta from previous'!M99","v":6.440121596891224E-4},{"$f":"'Table 1 - Detailed'!N97 - 'Table 1 - Delta from previous'!N99","v":1.0217326153805217E-4},{"$f":"'Table 1 - Detailed'!O97 - 'Table 1 - Delta from previous'!O99","v":1.0217326153805217E-4},{"$f":"'Table 1 - Detailed'!P97 - 'Table 1 - Delta from previous'!P99","v":1.0217326153805217E-4}]
[null,null,null,"Tax allowance adjustment",null,null,"£m 20/21 prices","TAXAt",null,null,0,0,0,0,0,0,null,{"$f":"'Table 1 - Detailed'!K98 - 'Table 1 - Delta from previous'!K100","v":0},{"$f":"'Table 1 - Detailed'!L98 - 'Table 1 - Delta from previous'!L100","v":0},{"$f":"'Table 1 - Detailed'!M98 - 'Table 1 - Delta from previous'!M100","v":0},{"$f":"'Table 1 - Detailed'!N98 - 'Table 1 - Delta from previous'!N100","v":0},{"$f":"'Table 1 - Detailed'!O98 - 'Table 1 - Delta from previous'!O100","v":0},{"$f":"'Table 1 - Detailed'!P98 - 'Table 1 - Delta from previous'!P100","v":0}]
[null,null,"Calculated revenue",null,null,null,"£m 20/21 prices",null,null,null,{"$f":"SUM(K98:K100)","v":396.95348968871036},{"$f":"SUM(L98:L100)","v":411.12772087813784},415.14666873931498,433.25218240246971,433.25218240246971,433.25218240246971,null,{"$f":"'Table 1 - Detailed'!K99 - 'Table 1 - Delta from previous'!K101","v":-0.25679878544349322},{"$f":"'Table 1 - Detailed'!L99 - 'Table 1 - Delta from previous'!L101","v":-6.0477084383726947},{"$f":"'Table 1 - Detailed'!M99 - 'Table 1 - Delta from previous'!M101","v":0.20471030608837282},{"$f":"'Table 1 - Detailed'!N99 - 'Table 1 - Delta from previous'!N101","v":24.247549045478024},{"$f":"'Table 1 - Detailed'!O99 - 'Table 1 - Delta from previous'!O101","v":24.247549045478024},{"$f":"'Table 1 - Detailed'!P99 - 'Table 1 - Delta from previous'!P101","v":24.247549045478024}]
[null,null,"Real to nominal prices conversion factor (splice index for RIIO-2)",null,null,null,"scalar","PIt / PI2020-21",null,null,1.321792585589326,1.3727142241335155,1.4012437070149155,1.4291932003636572,1.4577770643709302,1.4869326056583489,null,{"$f":"'Table 1 - Detailed'!K100 - 'Table 1 - Delta from previous'!K102","v":0},{"$f":"'Table 1 - Detailed'!L100 - 'Table 1 - Delta from previous'!L102","v":1.6685379864154193E-3},{"$f":"'Table 1 - Detailed'!M100 - 'Table 1 - Delta from previous'!M102","v":5.4284942214095633E-3},{"$f":"'Table 1 - Detailed'!N100 - 'Table 1 - Delta from previous'!N102","v":6.0490145840341736E-3},{"$f":"'Table 1 - Detailed'!O100 - 'Table 1 - Delta from previous'!O102","v":6.1699948757150125E-3},{"$f":"'Table 1 - Detailed'!P100 - 'Table 1 - Delta from previous'!P102","v":6.2933947732293216E-3}]
[null,null,"Combined RPI-CPIH price index (financial year average) (aka Price Index term) PIt",null,null,null,"scalar","PIt",null,null,388.82731892752673,403.80676759927587,412.19919048022103,420.42099977364251,428.82941976911536,437.40600816449768,null,{"$f":"'Table 1 - Detailed'!K101 - 'Table 1 - Delta from previous'!K103","v":0},{"$f":"'Table 1 - Detailed'!L101 - 'Table 1 - Delta from previous'!L103","v":0.49082825767050053},{"$f":"'Table 1 - Detailed'!M101 - 'Table 1 - Delta from previous'!M103","v":1.5968820501312848},{"$f":"'Table 1 - Detailed'!N101 - 'Table 1 - Delta from previous'!N103","v":1.7794184568033984},{"$f":"'Table 1 - Detailed'!O101 - 'Table 1 - Delta from previous'!O103","v":1.8150068259394629},{"$f":"'Table 1 - Detailed'!P101 - 'Table 1 - Delta from previous'!P103","v":1.8513069624582386}]
[]
[null,null,"Calculated revenue",null,null,null,"£m nominal","Rt x  PIt / PI2020/21",null,null,{"$f":"K101 * K102","v":524.69017949434635},{"$f":"L101 * L102","v":564.36087038501353},581.72165705917087,619.20107313232461,631.58509459497111,644.21679648687052,null,{"$f":"'Table 1 - Detailed'!K103 - 'Table 1 - Delta from previous'!K105","v":-0.33943473058752716},{"$f":"'Table 1 - Detailed'!L103 - 'Table 1 - Delta from previous'!L105","v":-7.6258840084731219},{"$f":"'Table 1 - Detailed'!M103 - 'Table 1 - Delta from previous'!M105","v":2.5415815891699367},{"$f":"'Table 1 - Detailed'!N103 - 'Table 1 - Delta from previous'!N105","v":37.421854769001811},{"$f":"'Table 1 - Detailed'!O103 - 'Table 1 - Delta from previous'!O105","v":38.170291864381966},{"$f":"'Table 1 - Detailed'!P103 - 'Table 1 - Delta from previous'!P105","v":38.933697701669644}]
[null,null,null,"Correction term",null,null,"£m nominal","Kt",null,null,{"$f":"K117","v":13.494927462451956},{"$f":"L117","v":-12.05707005812727},-122.41322835804668,27.301076849396903,0,0,null,{"$f":"'Table 1 - Detailed'!K104 - 'Table 1 - Delta from previous'!K106","v":3.1897665619432303E-2},{"$f":"'Table 1 - Detailed'!L104 - 'Table 1 - Delta from previous'!L106","v":-0.34765751757105789},{"$f":"'Table 1 - Detailed'!M104 - 'Table 1 - Delta from previous'!M106","v":-10.80525271127344},{"$f":"'Table 1 - Detailed'!N104 - 'Table 1 - Delta from previous'!N106","v":-8.0060429197197642},{"$f":"'Table 1 - Detailed'!O104 - 'Table 1 - Delta from previous'!O106","v":0},{"$f":"'Table 1 - Detailed'!P104 - 'Table 1 - Delta from previous'!P106","v":0}]
[null,null,null,"Forecasting penalty",null,null,"£m nominal","FPt",null,null,0,0,0,0,0,0,null,{"$f":"'Table 1 - Detailed'!K105 - 'Table 1 - Delta from previous'!K107","v":0},{"$f":"'Table 1 - Detailed'!L105 - 'Table 1 - Delta from previous'!L107","v":0},{"$f":"'Table 1 - Detailed'!M105 - 'Table 1 - Delta from previous'!M107","v":0},{"$f":"'Table 1 - Detailed'!N105 - 'Table 1 - Delta from previous'!N107","v":0},{"$f":"'Table 1 - Detailed'!O105 - 'Table 1 - Delta from previous'!O107","v":0},{"$f":"'Table 1 - Detailed'!P105 - 'Table 1 - Delta from previous'!P107","v":0}]
[null,null,null,"Legacy Allowed Revenue",null,null,"£m nominal","LARt",null,null,45.340745176565761,-2.4093018635166228,-2.7286130955171886,-2.8974593456989939,-2.8974593456989939,-2.8974593456989939,null,{"$f":"'Table 1 - Detailed'!K106 - 'Table 1 - Delta from previous'!K108","v":0},{"$f":"'Table 1 - Detailed'!L106 - 'Table 1 - Delta from previous'!L108","v":-2.9285131670842013E-3},{"$f":"'Table 1 - Detailed'!M106 - 'Table 1 - Delta from previous'!M108","v":-1.0570795320845594E-2},{"$f":"'Table 1 - Detailed'!N106 - 'Table 1 - Delta from previous'!N108","v":-1.4374059424292263E-2},{"$f":"'Table 1 - Detailed'!O106 - 'Table 1 - Delta from previous'!O108","v":2.8974593456989939},{"$f":"'Table 1 - Detailed'!P106 - 'Table 1 - Delta from previous'!P108","v":2.8974593456989939}]
[null,null,"Allowed revenue",null,null,null,"£m nominal","ARt (part C)",null,null,{"$f":"SUM(K105:K108)","v":583.52585213336408},{"$f":"SUM(L105:L108)","v":549.8944984633697},456.579815605607,643.6046906360225,628.68763524927215,641.31933714117156,null,{"$f":"'Table 1 - Detailed'!K107 - 'Table 1 - Delta from previous'!K109","v":-0.30753706496807354},{"$f":"'Table 1 - Detailed'!L107 - 'Table 1 - Delta from previous'!L109","v":-7.9764700392113355},{"$f":"'Table 1 - Detailed'!M107 - 'Table 1 - Delta from previous'!M109","v":-8.2742419174243196},{"$f":"'Table 1 - Detailed'!N107 - 'Table 1 - Delta from previous'!N109","v":29.401437789857823},{"$f":"'Table 1 - Detailed'!O107 - 'Table 1 - Delta from previous'!O109","v":41.067751210080928},{"$f":"'Table 1 - Detailed'!P107 - 'Table 1 - Delta from previous'!P109","v":41.831157047368606}]
[]
[null,null,"Recovered Revenue",null,null,null,"£m nominal","RRt",null,null,594.67443903000003,665.1,430.86967892204501,643.6046906360225,628.68763524927215,641.31933714117156,null,{"$f":"'Table 1 - Detailed'!K109 - 'Table 1 - Delta from previous'!K111","v":0},{"$f":"'Table 1 - Detailed'!L109 - 'Table 1 - Delta from previous'!L111","v":1.8605378500000143},{"$f":"'Table 1 - Detailed'!M109 - 'Table 1 - Delta from previous'!M111","v":-0.71509080204498332},{"$f":"'Table 1 - Detailed'!N109 - 'Table 1 - Delta from previous'!N111","v":29.401437789857937},{"$f":"'Table 1 - Detailed'!O109 - 'Table 1 - Delta from previous'!O111","v":41.067751210080928},{"$f":"'Table 1 - Detailed'!P109 - 'Table 1 - Delta from previous'!P111","v":41.831157047368606}]
[null,null,"Revenue under/(over) recovery",null,null,null,"£m nominal",null,null,null,{"$f":"K109 - K111","v":-11.148586896635948},{"$f":"L109 - L111","v":-115.20550153663032},25.710136683561984,0,0,0,null,{"$f":"'Table 1 - Detailed'!K110 - 'Table 1 - Delta from previous'!K112","v":-0.30753706496807354},{"$f":"'Table 1 - Detailed'!L110 - 'Table 1 - Delta from previous'!L112","v":-9.8370078892113497},{"$f":"'Table 1 - Detailed'!M110 - 'Table 1 - Delta from previous'!M112","v":-7.5591511153793363},{"$f":"'Table 1 - Detailed'!N110 - 'Table 1 - Delta from previous'!N112","v":0},{"$f":"'Table 1 - Detailed'!O110 - 'Table 1 - Delta from previous'!O112","v":0},{"$f":"'Table 1 - Detailed'!P110 - 'Table 1 - Delta from previous'!P112","v":0}]
[]
[null,null,null,"Vanilla weighted average cost of capital ",null,null,"annual real %","WACCt",null,null,4.1370183200000001E-2,4.09301584E-2,4.1113614800000003E-2,4.1190859599999997E-2,4.1190859599999997E-2,4.1190859599999997E-2,null,{"$f":"'Table 1 - Detailed'!K112 - 'Table 1 - Delta from previous'!K114","v":0},{"$f":"'Table 1 - Detailed'!L112 - 'Table 1 - Delta from previous'!L114","v":0},{"$f":"'Table 1 - Detailed'!M112 - 'Table 1 - Delta from previous'!M114","v":7.5520319999999863E-4},{"$f":"'Table 1 - Detailed'!N112 - 'Table 1 - Delta from previous'!N114","v":1.1793360000000169E-4},{"$f":"'Table 1 - Detailed'!O112 - 'Table 1 - Delta from previous'!O114","v":1.1793360000000169E-4},{"$f":"'Table 1 - Detailed'!P112 - 'Table 1 - Delta from previous'!P114","v":1.1793360000000169E-4}]
[null,null,null,"Inflation (from year t to t+1)",null,null,"annual %","PIt+1/PIt",null,null,3.8524681632622571E-2,2.078326455705537E-2,1.9946204367463416E-2,0.02,0.02,0.02,null,{"$f":"'Table 1 - Detailed'!K113 - 'Table 1 - Delta from previous'!K115","v":1.2623296609515222E-3},{"$f":"'Table 1 - Detailed'!L113 - 'Table 1 - Delta from previous'!L115","v":2.7105102532376524E-3},{"$f":"'Table 1 - Detailed'!M113 - 'Table 1 - Delta from previous'!M115","v":3.6415200856798613E-4},{"$f":"'Table 1 - Detailed'!N113 - 'Table 1 - Delta from previous'!N115","v":0},{"$f":"'Table 1 - Detailed'!O113 - 'Table 1 - Delta from previous'!O115","v":0},{"$f":"'Table 1 - Detailed'!P113 - 'Table 1 - Delta from previous'!P115","v":0}]
[null,null,null,"Nominal time value of money",null,null,"annual nominal %","TVMt",null,null,{"$f":"(1 + K114) * (1 + K115) - 1","v":8.1488637969485911E-2},{"$f":"(1 + L114) * (1 + L115) - 1","v":6.2564085267444725E-2},6.1879879730549314E-2,6.2014676792000012E-2,6.2014676792000012E-2,6.2014676792000012E-2,null,{"$f":"'Table 1 - Detailed'!K114 - 'Table 1 - Delta from previous'!K116","v":1.3145524702837807E-3},{"$f":"'Table 1 - Detailed'!L114 - 'Table 1 - Delta from previous'!L116","v":2.8214518672473599E-3},{"$f":"'Table 1 - Detailed'!M114 - 'Table 1 - Delta from previous'!M116","v":1.1496652601052926E-3},{"$f":"'Table 1 - Detailed'!N114 - 'Table 1 - Delta from previous'!N116","v":1.2029227200005543E-4},{"$f":"'Table 1 - Detailed'!O114 - 'Table 1 - Delta from previous'!O116","v":1.2029227200005543E-4},{"$f":"'Table 1 - Detailed'!P114 - 'Table 1 - Delta from previous'!P116","v":1.2029227200005543E-4}]
[null,null,"Correction Term",null,null,null,"£m nominal","Kt",null,null,13.494927462451956,-12.05707005812727,-122.41322835804668,27.301076849396903,0,0,null,{"$f":"'Table 1 - Detailed'!K115 - 'Table 1 - Delta from previous'!K117","v":3.1897665619432303E-2},{"$f":"'Table 1 - Detailed'!L115 - 'Table 1 - Delta from previous'!L117","v":-0.34765751757105789},{"$f":"'Table 1 - Detailed'!M115 - 'Table 1 - Delta from previous'!M117","v":-10.80525271127344},{"$f":"'Table 1 - Detailed'!N115 - 'Table 1 - Delta from previous'!N117","v":-8.0060429197197642},{"$f":"'Table 1 - Detailed'!O115 - 'Table 1 - Delta from previous'!O117","v":0},{"$f":"'Table 1 - Detailed'!P115 - 'Table 1 - Delta from previous'!P117","v":0}]
[]
[null,"Checks"]
[]
[null,null,null,null,"Check for error values",null,"number of issues",{"$f":"SUM(IF(ISERROR(K17:X118), 1))","v":0}]
[]
[null,null,null,null,"Summary of checks",null,"number of issues",{"$f":"H121","v":0}]
[]
[null,"End of sheet"]

{"sheet":"Table 2 - Sensitivities","index":10,"n_rows":130,"n_cols":18,"rows_kept":130,"cut":false,"hidden":false,"merged":[]}
[{"$f":"MID(CELL(\"filename\",A1),FIND(\"]\",CELL(\"filename\",A1))+1,255)","v":"Table 2 - Sensitivities"}]
[{"$f":"Cover!D23 & \" - \" & TEXT(CIRP_submission_date, \"mmm\") & \"-\" & RIGHT(YEAR(CIRP_submission_date), 2) & \" - \" & Cover!D25","v":"SP Electricity North West - Dec-25 - v1 Final Model"}]
[{"$f":"Cover!D2&\" - \"&Cover!D8&\" v\"&Cover!D10&\" - \"&Cover!D19","v":"Cost Information Review Pack (CIRP) - Release for charge setting v1 - 2027/28"}]
[{"$f":"H128 & IF(H128 = 1, \" issue\", \" issues\") &\" identified in checks on this sheet\"","v":"0 issues identified in checks on this sheet"},null,null,null,null,null,null,null,null,"Sensitivities >>"]
[null,null,null,null,null,null,null,null,null,null,{"$f":"TRANSPOSE('CIRP_User control'!G27:G32)","v":"2024/25"},"2025/26","2026/27","2027/28","2028/29","2029/30"]
[null,"Click here to return to model map",null,null,null,null,"Units","Constants",null,null,{"$f":"TRANSPOSE('CIRP_User control'!E27:E32)","v":"t-1"},"t","t+1","t+2","t+3","t+4",null,"Formula Description"]
[null,null,null,null,null,null,null,null,null,null,{"$f":"TRANSPOSE('CIRP_User control'!$H$27:$H$32)","v":"Historic"},"Current","Published","Published","Forecast","Forecast"]
[null,"Description"]
[]
[null,null,"This sheet allows users to explore how changes to Calculated Revenue or Recovered Revenue would feed through to "]
[null,null,"Allowed Revenue and Recovered Revenue in future years, as required by DCUSA Schedule 20, paragraph 2.2 (b)."]
[]
[null,"Table 2 - Sensitivities"]
[]
[null,null,"Part A - Impact of Variances in Calculated Revenue (£m 20/21 prices) in future years"]
[]
[null,null,null,"Forecast Calculated Revenue from Table 1",null,null,"£m 20/21 prices",null,null,null,{"$f":"'Table 1 - Detailed'!K99","v":396.69669090326687},{"$f":"'Table 1 - Detailed'!L99","v":405.08001243976514},{"$f":"'Table 1 - Detailed'!M99","v":415.35137904540335},{"$f":"'Table 1 - Detailed'!N99","v":457.49973144794774},{"$f":"'Table 1 - Detailed'!O99","v":457.49973144794774},{"$f":"'Table 1 - Detailed'!P99","v":457.49973144794774},null,"R"]
[]
[null,null,null,"Users should indicate the years for which tariffs have already been set by selecting \"Y\" and selecting \"N\" otherwise. This sheet "]
[null,null,null,"demonstrates how revenue over/under-recovery will not be resolved until the first year in which tariffs can be adjusted accordingly. "]
[]
[null,null,null,"Tariffs set for year",null,null,"drop-down",null,null,null,"Y","Y","Y","Y","N","N",null,"Y/N"]
[]
[null,null,null,"Users may explore the effect of Calculated Revenue being higher or lower than the forecast from 'Table 1' on 'Allowed' and"]
[null,null,null,"'Recovered' Revenue in future years by entering values into the \"Possible Changes To Calculated Revenue\" table below. "]
[]
[null,null,null,"Possible Changes To Calculated Revenue"]
[null,null,null,null,null,"Description",null,null,null,null,{"$f":"K5","v":"2024/25"},"2025/26","2026/27","2027/28","2028/29","2029/30"]
[null,null,null,null,null,null,"£m 20/21 prices",null,null,null,null,null,null,null,null,null,null,"A1"]
[null,null,null,null,null,null,"£m 20/21 prices",null,null,null,null,null,null,null,null,null,null,"A2"]
[null,null,null,null,null,null,"£m 20/21 prices",null,null,null,null,null,null,null,null,null,null,"A3"]
[null,null,null,null,null,null,"£m 20/21 prices",null,null,null,null,null,null,null,null,null,null,"A4"]
[null,null,null,null,null,null,"£m 20/21 prices",null,null,null,null,null,null,null,null,null,null,"A5"]
[null,null,null,null,null,null,"£m 20/21 prices",null,null,null,null,null,null,null,null,null,null,"A6"]
[null,null,null,null,null,null,"£m 20/21 prices",null,null,null,null,null,null,null,null,null,null,"A7"]
[null,null,null,null,null,null,"£m 20/21 prices",null,null,null,null,null,null,null,null,null,null,"A8"]
[null,null,null,null,null,null,"£m 20/21 prices",null,null,null,null,null,null,null,null,null,null,"A9"]
[null,null,null,null,null,null,"£m 20/21 prices",null,null,null,null,null,null,null,null,null,null,"A10"]
[null,null,null,null,null,"Total - Potential Change in Calculated Revenue","£m 20/21 prices",null,null,null,{"$f":"SUM(K29:K38)","v":0},0,0,0,0,0,null,"A11 = Sum (A1:A10)"]
[]
[null,null,null,"Calculated Revenue including Possible Changes Above",null,null,"£m 20/21 prices",null,null,null,{"$f":"SUM(K17, K39)","v":396.69669090326687},405.08001243976514,415.35137904540335,457.49973144794774,457.49973144794774,457.49973144794774,null,"RA = R + A11"]
[]
[null,null,null,null,"Real to nominal prices conversion factor (splice index for RIIO-2)",null,"scalar","PIt / PI2020-21",null,null,{"$f":"'Table 1 - Detailed'!K100","v":1.321792585589326},{"$f":"'Table 1 - Detailed'!L100","v":1.3743827621199309},{"$f":"'Table 1 - Detailed'!M100","v":1.4066722012363251},{"$f":"'Table 1 - Detailed'!N100","v":1.4352422149476913},{"$f":"'Table 1 - Detailed'!O100","v":1.4639470592466453},{"$f":"'Table 1 - Detailed'!P100","v":1.4932260004315783},null,"PIt / PI2020-21"]
[null,null,null,null,"Combined RPI-CPIH price index (financial year average) (aka Price Index term)",null,"scalar","PIt",null,null,{"$f":"'Table 1 - Detailed'!K101","v":388.82731892752673},{"$f":"'Table 1 - Detailed'!L101","v":404.29759585694637},{"$f":"'Table 1 - Detailed'!M101","v":413.79607253035232},{"$f":"'Table 1 - Detailed'!N101","v":422.20041823044591},{"$f":"'Table 1 - Detailed'!O101","v":430.64442659505482},{"$f":"'Table 1 - Detailed'!P101","v":439.25731512695592},null,"PI"]
[]
[null,null,null,null,"Calculated Revenue Including Possible Changes",null,"£m nominal","Rt x  PIt / PI2020/21",null,null,{"$f":"K41 * K43","v":524.35074476375883},{"$f":"L41 * L43","v":556.73498637654041},584.2632386483408,656.62292790132642,669.75538645935308,683.15049418854016,null,"CA = RA x PIt / PI2020-21"]
[]
[null,null,null,null,"Correction term",null,"£m nominal","Kt",null,null,{"$f":"K64","v":13.526825128071389},{"$f":"L64","v":-12.404727575698328},-133.21848106932012,19.295033929677139,0,0,null,"KA"]
[]
[null,null,null,null,"Forecasting penalty",null,"£m nominal","FPt",null,null,{"$f":"'Table 1 - Detailed'!K105","v":0},{"$f":"'Table 1 - Detailed'!L105","v":0},{"$f":"'Table 1 - Detailed'!M105","v":0},{"$f":"'Table 1 - Detailed'!N105","v":0},{"$f":"'Table 1 - Detailed'!O105","v":0},{"$f":"'Table 1 - Detailed'!P105","v":0},null,"FP"]
[null,null,null,null,"Legacy Allowed Revenue",null,"£m nominal","LARt",null,null,{"$f":"'Table 1 - Detailed'!K106","v":45.340745176565761},{"$f":"'Table 1 - Detailed'!L106","v":-2.412230376683707},{"$f":"'Table 1 - Detailed'!M106","v":-2.7391838908380342},{"$f":"'Table 1 - Detailed'!N106","v":-2.9118334051232861},{"$f":"'Table 1 - Detailed'!O106","v":0},{"$f":"'Table 1 - Detailed'!P106","v":0},null,"LAR"]
[]
[null,null,null,"Allowed Revenue Including Possible Changes",null,null,"£m nominal","ARt (part C)",null,null,{"$f":"SUM(K46, K48, K50:K51)","v":583.21831506839601},{"$f":"SUM(L46, L48, L50:L51)","v":541.91802842415836},448.30557368818268,673.00612842588032,669.75538645935308,683.15049418854016,null,"ARA1 = CA + KA + FP + LAR"]
[]
[null,null,null,"Recovered Revenue Including Possible Changes",null,null,"£m nominal","RRt",null,null,{"$f":"IF(K22= \"Y\", 'Table 1 - Detailed'!K109, K53)","v":594.67443903000003},{"$f":"IF(L22= \"Y\", 'Table 1 - Detailed'!L109, L53)","v":666.96053785000004},{"$f":"IF(M22= \"Y\", 'Table 1 - Detailed'!M109, M53)","v":430.15458812000003},{"$f":"IF(N22= \"Y\", 'Table 1 - Detailed'!N109, N53)","v":673.00612842588043},{"$f":"IF(O22= \"Y\", 'Table 1 - Detailed'!O109, O53)","v":669.75538645935308},{"$f":"IF(P22= \"Y\", 'Table 1 - Detailed'!P109, P53)","v":683.15049418854016},null,"RRA1"]
[]
[null,null,null,"Revenue under/(over) recovery Including Possible Changes",null,null,"£m nominal",null,null,null,{"$f":"K53 - K55","v":-11.456123961604021},{"$f":"L53 - L55","v":-125.04250942584167},18.150985568182648,0,0,0,null,"D = ARA1 - RRA1"]
[]
[null,null,null,null,"Vanilla weighted average cost of capital ",null,"annual real %","WACCt",null,null,{"$f":"'Table 1 - Detailed'!K112","v":4.1370183200000001E-2},{"$f":"'Table 1 - Detailed'!L112","v":4.09301584E-2},{"$f":"'Table 1 - Detailed'!M112","v":4.1868818000000002E-2},{"$f":"'Table 1 - Detailed'!N112","v":4.1308793199999999E-2},{"$f":"'Table 1 - Detailed'!O112","v":4.1308793199999999E-2},{"$f":"'Table 1 - Detailed'!P112","v":4.1308793199999999E-2},null,"WACC"]
[null,null,null,null,"Inflation (from year t to t+1)",null,"annual %","PIt+1/PIt",null,null,{"$f":"'Table 1 - Detailed'!K113","v":3.9787011293574093E-2},{"$f":"'Table 1 - Detailed'!L113","v":2.3493774810293022E-2},{"$f":"'Table 1 - Detailed'!M113","v":2.0310356376031402E-2},{"$f":"'Table 1 - Detailed'!N113","v":0.02},{"$f":"'Table 1 - Detailed'!O113","v":0.02},{"$f":"'Table 1 - Detailed'!P113","v":0.02},null,"E [= PIt+1/PIt]"]
[]
[null,null,null,null,"Nominal time value of money",null,"annual nominal %","TVMt",null,null,{"$f":"(1 + K59) * (1 + K60) - 1","v":8.2803190439769692E-2},{"$f":"(1 + L59) * (1 + L60) - 1","v":6.5385537134692084E-2},6.3029544990654607E-2,6.2134969064000067E-2,6.2134969064000067E-2,6.2134969064000067E-2,null,"TVM = (1 + WACC) x (1 + E) - 1"]
[]
[null,null,null,"Correction Term Including Possible Changes",null,null,"£m nominal","Kt",null,null,{"$f":"IF(K6 = $K$6,'Table 1 - Detailed'!K115, J57 * (1 + J62))","v":13.526825128071389},{"$f":"IF(L6 = $K$6,'Table 1 - Detailed'!L115, K57 * (1 + K62))","v":-12.404727575698328},{"$f":"IF(M6 = $K$6,'Table 1 - Detailed'!M115, L57 * (1 + L62))","v":-133.21848106932012},{"$f":"IF(N6 = $K$6,'Table 1 - Detailed'!N115, M57 * (1 + M62))","v":19.295033929677139},{"$f":"IF(O6 = $K$6,'Table 1 - Detailed'!O115, N57 * (1 + N62))","v":0},{"$f":"IF(P6 = $K$6,'Table 1 - Detailed'!P115, O57 * (1 + O62))","v":0},null,"KA = Dt-1 + (1 + TVMt-1)]"]
[]
[null,null,"Part B - Impact of Variances in Calculated Revenue (%) in future years"]
[]
[null,null,null,"Users may explore the effect of Calculated Revenue being higher or lower than the forecast in 'Table 1' (as used to set "]
[null,null,null,"published charges) on Allowed Revenue in future years - for instance, to approximate the effect of unanticipated price "]
[null,null,null,"inflation - by entering values into the \"Percentage change in inflation\" row below."]
[]
[null,null,null,"Percentage change in inflation",null,null,"% Change",null,null,null,null,null,null,null,null,null,null,"P1"]
[]
[null,null,null,"Allowed Revenue Including Possible Changes to Calculated Revenue and Inflation Change",null,null,"£m nominal",null,null,null,{"$f":"K53 * (1 + K72)","v":583.21831506839601},541.91802842415836,448.30557368818268,673.00612842588032,669.75538645935308,683.15049418854016,null,"ARA2 = ARA1  * (1 + P1)"]
[]
[null,null,null,"The rows below demonstrate how a one-off change in Calculated Revenue will persist, via the 'Correction Term', "]
[null,null,null,"until the first year in which Allowed Revenue can be recovered via charge-setting. "]
[null,null,null,"Until then, the fact that charges are already published prevents the change in Allowed Revenue from being recovered. "]
[]
[null,null,null,"Reduction in K for Inflation Change",null,null,"£m nominal",null,null,null,null,{"$f":"IF(K22 = \"N\", 0, - ((K74 - K53) - K80) * (1 + K62))","v":0},{"$f":"IF(L22 = \"N\", 0, - ((L74 - L53) - L80) * (1 + L62))","v":0},{"$f":"IF(M22 = \"N\", 0, - ((M74 - M53) - M80) * (1 + M62))","v":0},{"$f":"IF(N22 = \"N\", 0, - ((N74 - N53) - N80) * (1 + N62))","v":0},{"$f":"IF(O22 = \"N\", 0, - ((O74 - O53) - O80) * (1 + O62))","v":0},null,"KA1t = (ARA2t-1 - ARA1t-1) * (1 + TVMt-1)"]
[]
[null,null,null,"New Allowed Revenue inc Inflation Change",null,null,"£m nominal",null,null,null,{"$f":"K74 - K80","v":583.21831506839601},541.91802842415836,448.30557368818268,673.00612842588032,669.75538645935308,683.15049418854016,null,"ARA3 = ARA2 + KA1"]
[]
[null,null,null,"Please note, these calculations and headings are only approximations of the full financial treatment applied within Ofgem's Price Control Financial Model."]
[]
[null,null,"Part C - Impact of Variances in Recovered Revenue (%) in future years"]
[]
[null,null,null,"Users may explore the effect of Recovered Revenue being higher or lower than the forecast from 'Table 1' in future years "]
[null,null,null,"by entering values into the \"Percentage change in Recovered Revenue\" row below. "]
[]
[null,null,null,"Percentage change in Recovered Revenue",null,null,"% Change",null,null,null,null,null,null,null,null,null,null,"P2"]
[]
[null,null,null,"Recovered Revenue including Possible Recovered Revenue Change",null,null,"£m nominal",null,null,null,{"$f":"K55 * (1 + K91)","v":594.67443903000003},666.96053785000004,430.15458812000003,673.00612842588043,669.75538645935308,683.15049418854016,null,"RR2 = RR1 * (1 + P2)"]
[]
[null,null,null,"Reduction in K for Recovered Revenue Change",null,null,"£m nominal",null,null,null,null,{"$f":"IF(K22= \"N\", 0, ((K93 - K55) + K95) * (1 + K62))","v":0},{"$f":"IF(L22= \"N\", 0, ((L93 - L55) + L95) * (1 + L62))","v":0},{"$f":"IF(M22= \"N\", 0, ((M93 - M55) + M95) * (1 + M62))","v":0},{"$f":"IF(N22= \"N\", 0, ((N93 - N55) + N95) * (1 + N62))","v":0},{"$f":"IF(O22= \"N\", 0, ((O93 - O55) + O95) * (1 + O62))","v":0},null,"KA2t = (RR2t-1 - RR1t-1) * (1 + TVMt-1)"]
[]
[null,null,null,"New Recovered Revenue inc Recovered Revenue Change",null,null,"£m nominal",null,null,null,{"$f":"IF(K22 = \"Y\", K93, K99)","v":594.67443903000003},666.96053785000004,430.15458812000003,673.00612842588043,669.75538645935308,683.15049418854016,null,"RR3 = RR2 (tariffs set) or RR3 = ARA4 (tariffs not set)"]
[]
[null,null,null,"New Allowed Revenue inc Recovered Revenue Change",null,null,"£m nominal",null,null,null,{"$f":"K53 - K95","v":583.21831506839601},541.91802842415836,448.30557368818268,673.00612842588032,669.75538645935308,683.15049418854016,null,"ARA4 = ARA1 + KA2"]
[]
[null,"Summary of Table 2 - Sensitivities"]
[]
[null,null,null,"Part A - Impact of Variances in Calculated Revenue (£m 20/21 prices) in future years"]
[null,null,null,null,"Potential Change in Calculated Revenue",null,"£m nominal",null,null,null,{"$f":"K46 - 'Table 1 - Detailed'!K103","v":0},{"$f":"L46 - 'Table 1 - Detailed'!L103","v":0},{"$f":"M46 - 'Table 1 - Detailed'!M103","v":0},{"$f":"N46 - 'Table 1 - Detailed'!N103","v":0},{"$f":"O46 - 'Table 1 - Detailed'!O103","v":0},{"$f":"P46 - 'Table 1 - Detailed'!P103","v":0}]
[null,null,null,null,"Resultant Change in Allowed Revenue",null,"£m nominal",null,null,null,{"$f":"K53 - 'Table 1 - Detailed'!K107","v":0},{"$f":"L53 - 'Table 1 - Detailed'!L107","v":0},{"$f":"M53 - 'Table 1 - Detailed'!M107","v":0},{"$f":"N53 - 'Table 1 - Detailed'!N107","v":0},{"$f":"O53 - 'Table 1 - Detailed'!O107","v":0},{"$f":"P53 - 'Table 1 - Detailed'!P107","v":0}]
[null,null,null,null,"Resultant Change in Recovered Revenue",null,"£m nominal",null,null,null,{"$f":"K55 - 'Table 1 - Detailed'!K109","v":0},{"$f":"L55 - 'Table 1 - Detailed'!L109","v":0},{"$f":"M55 - 'Table 1 - Detailed'!M109","v":0},{"$f":"N55 - 'Table 1 - Detailed'!N109","v":0},{"$f":"O55 - 'Table 1 - Detailed'!O109","v":0},{"$f":"P55 - 'Table 1 - Detailed'!P109","v":0}]
[]
[null,null,null,"Part B - Impact of Variances in Calculated Revenue (%) in future years"]
[null,null,null,null,"Potential Change in Calculated Revenue",null,"£m nominal",null,null,null,{"$f":"K74 - K53","v":0},0,0,0,0,0]
[null,null,null,null,"Resultant Change in Allowed Revenue",null,"£m nominal",null,null,null,{"$f":"K82 - K53","v":0},0,0,0,0,0]
[null,null,null,null,"Resultant Change in Recovered Revenue",null,"£m nominal",null,null,null,{"$f":"IF(K22 = \"Y\", K55, K82) - K55","v":0},0,0,0,0,0]
[]
[null,null,null,"Part C - Impact of Variances in Recovered Revenue (%) in future years"]
[null,null,null,null,"Potential Change in Recovered Revenue",null,"£m nominal",null,null,null,{"$f":"K93 - K55","v":0},0,0,0,0,0]
[null,null,null,null,"Resultant Change in Allowed Revenue",null,"£m nominal",null,null,null,{"$f":"K99 - K53","v":0},0,0,0,0,0]
[null,null,null,null,"Resultant Change in Recovered Revenue",null,"£m nominal",null,null,null,{"$f":"K97 - K55","v":0},0,0,0,0,0]
[]
[null,"Checks"]
[]
[null,null,null,null,"Check for error values",null,"number of issues",{"$f":"SUM(IF(ISERROR(K17:P100), 1))","v":0}]
[]
[null,null,null,null,"\"Tariffs set for year\" left blank?",null,"number of issues",{"$f":"SUM(K122:Q122)","v":0},null,null,{"$f":"IF(ISBLANK(K22), 1, 0)","v":0},0,0,0,0,0]
[]
[null,null,null,null,"DNO acknowledges that:"]
[null,null,null,null,null,"...tariffs have been published for \"historic/current/published\" years","number of issues",{"$f":"SUM(K125:Q125)","v":0},null,null,{"$f":"IF(AND(K$22 = \"N\", K$7 <> forecast), 1, 0)","v":0},0,0,0,0,0]
[null,null,null,null,null,"...tariffs have not been published for \"forecast\" years","number of issues",{"$f":"SUM(K126:Q126)","v":0},null,null,{"$f":"IF(AND(K$22 = \"Y\", K$7 = forecast), 1, 0)","v":0},0,0,0,0,0]
[]
[null,null,null,null,"Summary of checks",null,"number of issues",{"$f":"H120 + H122 + H125 + H126","v":0}]
[]
[null,"End of sheet"]

{"sheet":"CIRP_Inputs by customer type","index":11,"n_rows":2142,"n_cols":19,"rows_kept":2142,"cut":false,"hidden":false,"merged":[]}
[{"$f":"MID(CELL(\"filename\",A1),FIND(\"]\",CELL(\"filename\",A1))+1,255)","v":"CIRP_Inputs by customer type"}]
[{"$f":"Cover!D23 & \" - \" & TEXT(CIRP_submission_date, \"mmm\") & \"-\" & RIGHT(YEAR(CIRP_submission_date), 2) & \" - \" & Cover!D25","v":"SP Electricity North West - Dec-25 - v1 Final Model"}]
[{"$f":"Cover!D2&\" - \"&Cover!D8&\" v\"&Cover!D10&\" - \"&Cover!D19","v":"Cost Information Review Pack (CIRP) - Release for charge setting v1 - 2027/28"}]
[{"$f":"H2140 & IF(H2140 = 1, \" issue\", \" issues\") &\" identified in checks on this sheet\"","v":"0 issues identified in checks on this sheet"}]
[null,null,null,null,null,null,null,null,null,{"$f":"\"Year selected (\"& charging_year_selected &\")\"","v":"Year selected (2027/28)"},null,{"$f":"TRANSPOSE('CIRP_User control'!G27:H32)","v":"2024/25"},"2025/26","2026/27","2027/28","2028/29","2029/30"]
[null,"Click here to return to model map",null,null,null,null,"Units","Constants",null,{"$f":"'CIRP_User control'!$H$41","v":"Published"},null,"Historic","Current","Published","Published","Forecast","Forecast",null,"Legal text reference"]
[]
[null,"Description"]
[]
[null,null,"This sheet sets out inputs by customer type and by year."]
[null,null,"DNOs should populate the inputs for the charging year and the four following years."]
[null,null,"DNOs can also populate the three years preceding the charging year, but are not obliged to do so. "]
[]
[null,"Load characteristics"]
[]
[null,null,{"$f":"INDEX('Version control'!$H$29:$H$55,MATCH($A$1,'Version control'!$F$29:$F$55,0),1)&\"-A: Load factor\"","v":"Input 501-A: Load factor"}]
[]
[null,null,null,null,"Load factor",null,null,null,">",null,null,null,null,null,null,null,null,null,"Paragraphs 42 (a) and 52"]
[null,null,null,null,null,"Domestic Aggregated or CT","%",null,null,{"$f":"CHOOSE(charging_year_selected_index, L19,M19,N19,O19,P19,Q19)","v":0.42864315411786064},null,0.42117298193979602,0.41227518918851302,0.4151300927790163,0.42864315411786064,{"$f":"O19","v":0.42864315411786064},{"$f":"P19","v":0.42864315411786064}]
[null,null,null,null,null,"Domestic Aggregated (Related MPAN)","%",null,null,0.1584194762875353,null,0.18230745770299861,0.16050962051009951,0.16050962051009951,0.1584194762875353,{"$f":"O20","v":0.1584194762875353},0.1584194762875353]
[null,null,null,null,null,"Non-Domestic Aggregated or CT","%",null,null,0.43310029511591469,null,0.41231402276277707,0.39932056488313855,0.39932056488313855,0.43310029511591469,{"$f":"O21","v":0.43310029511591469},0.43310029511591469]
[null,null,null,null,null,"Non-Domestic Aggregated (Related MPAN)","%",null,null,0.17229911594953506,null,0.17276411919003376,0.16061998985616052,0.16061998985616052,0.17229911594953506,{"$f":"O22","v":0.17229911594953506},0.17229911594953506]
[null,null,null,null,null,"LV Site Specific","%",null,null,0.50044079868652214,null,0.52076340023297474,0.5106482589259681,0.5106482589259681,0.50044079868652214,{"$f":"O23","v":0.50044079868652214},0.50044079868652214]
[null,null,null,null,null,"LV Sub Site Specific","%",null,null,0.52352236415419018,null,0.54030905224753301,0.53242050684841491,0.53242050684841491,0.52352236415419018,{"$f":"O24","v":0.52352236415419018},0.52352236415419018]
[null,null,null,null,null,"HV Site Specific","%",null,null,0.69429547426778238,null,0.70399711856225444,0.70153356367296793,0.70153356367296793,0.69429547426778238,{"$f":"O25","v":0.69429547426778238},0.69429547426778238]
[null,null,null,null,null,"Unmetered Supplies","%",null,null,0.4990646175878537,null,0.45077264744685674,0.46560869377039743,0.46560869377039743,0.4990646175878537,{"$f":"O26","v":0.4990646175878537},0.4990646175878537]
[null,null,null,null,null,"LV Generation Aggregated","%"]
[null,null,null,null,null,"LV Sub Generation Aggregated","%"]
[null,null,null,null,null,"LV Generation Site Specific","%"]
[null,null,null,null,null,"LV Generation Site Specific no RP Charge","%"]
[null,null,null,null,null,"LV Sub Generation Site Specific","%"]
[null,null,null,null,null,"LV Sub Generation Site Specific no RP Charge","%"]
[null,null,null,null,null,"HV Generation Site Specific","%"]
[null,null,null,null,null,"HV Generation Site Specific no RP Charge","%"]
[]
[null,null,{"$f":"INDEX('Version control'!$H$29:$H$55,MATCH($A$1,'Version control'!$F$29:$F$55,0),1)&\"-B: Coincidence factor\"","v":"Input 501-B: Coincidence factor"}]
[]
[null,null,null,null,"Coincidence factor",null,null,null,">",null,null,null,null,null,null,null,null,null,"Paragraphs 42 (b) and 52"]
[null,null,null,null,null,"Domestic Aggregated or CT","%",null,null,{"$f":"CHOOSE(charging_year_selected_index, L39,M39,N39,O39,P39,Q39)","v":0.90199696477492053},null,0.86503655497623522,0.88458489768423376,0.89357336708055979,0.90199696477492053,{"$f":"O39","v":0.90199696477492053},0.90199696477492053]
[null,null,null,null,null,"Domestic Aggregated (Related MPAN)","%"]
[null,null,null,null,null,"Non-Domestic Aggregated or CT","%",null,null,{"$f":"CHOOSE(charging_year_selected_index, L41,M41,N41,O41,P41,Q41)","v":0.72367007454143006},null,0.6994352431096077,0.70597475013593647,0.70352454969312228,0.72367007454143006,{"$f":"O41","v":0.72367007454143006},0.72367007454143006]
[null,null,null,null,null,"Non-Domestic Aggregated (Related MPAN)","%"]
[null,null,null,null,null,"LV Site Specific","%",null,null,{"$f":"CHOOSE(charging_year_selected_index, L43,M43,N43,O43,P43,Q43)","v":0.73726071503638713},null,0.72733605812645941,0.72588273115364033,0.71930138523873843,0.73726071503638713,{"$f":"O43","v":0.73726071503638713},0.73726071503638713]
[null,null,null,null,null,"LV Sub Site Specific","%",null,null,{"$f":"CHOOSE(charging_year_selected_index, L44,M44,N44,O44,P44,Q44)","v":0.71814730191619613},null,0.6967791740925291,0.69419563049893063,0.69651750564868786,0.71814730191619613,{"$f":"O44","v":0.71814730191619613},0.71814730191619613]
[null,null,null,null,null,"HV Site Specific","%",null,null,{"$f":"CHOOSE(charging_year_selected_index, L45,M45,N45,O45,P45,Q45)","v":0.83815748278463176},null,0.79590039093688125,0.79897905769904076,0.8117405197845794,0.83815748278463176,{"$f":"O45","v":0.83815748278463176},0.83815748278463176]
[null,null,null,null,null,"Unmetered Supplies","%",null,null,{"$f":"CHOOSE(charging_year_selected_index, L46,M46,N46,O46,P46,Q46)","v":0.97720080413903043},null,0.90452792188000897,0.96230016025450127,0.9810877358806902,0.97720080413903043,{"$f":"O46","v":0.97720080413903043},0.97720080413903043]
[null,null,null,null,null,"LV Generation Aggregated","%"]
[null,null,null,null,null,"LV Sub Generation Aggregated","%"]
[null,null,null,null,null,"LV Generation Site Specific","%"]
[null,null,null,null,null,"LV Generation Site Specific no RP Charge","%"]
[null,null,null,null,null,"LV Sub Generation Site Specific","%"]
[null,null,null,null,null,"LV Sub Generation Site Specific no RP Charge","%"]
[null,null,null,null,null,"HV Generation Site Specific","%"]
[null,null,null,null,null,"HV Generation Site Specific no RP Charge","%"]
[]
[null,"Volumes"]
[]
[null,null,{"$f":"INDEX('Version control'!$H$29:$H$55,MATCH($A$1,'Version control'!$F$29:$F$55,0),1)&\"-C: All-the-way volumes - No residual\"","v":"Input 501-C: All-the-way volumes - No residual"}]
[]
[null,null,null,null,"Rate 1 units",null,null,null,">",null,null,null,null,null,null,null,null,null,"Paragraph 52"]
[null,null,null,null,null,"Domestic Aggregated or CT","MWh","All the way customers"]
[null,null,null,null,null,"Domestic Aggregated (Related MPAN)","MWh","All the way customers",null,{"$f":"CHOOSE(charging_year_selected_index, L62,M62,N62,O62,P62,Q62)","v":20.630463859639889},null,27.713796165152985,31.480145442199071,28.006662978033535,20.630463859639889,{"$f":"O62","v":20.630463859639889},20.630463859639889]
[null,null,null,null,null,"Non-Domestic Aggregated or CT","MWh","All the way customers",null,0,null,0,0,9.5542747185600341,0,{"$f":"O63","v":0},0]
[null,null,null,null,null,"Non-Domestic Aggregated (Related MPAN)","MWh","All the way customers",null,31.829204282669068,null,50.781991362341174,45.696522858434982,41.409741222674292,31.829204282669068,{"$f":"O64","v":31.829204282669068},31.829204282669068]
[null,null,null,null,null,"LV Site Specific","MWh","All the way customers",null,3.1001285748823295,null,1.2474443655986183,1.1798421141741082,0.36949582076434395,3.1001285748823295,{"$f":"O65","v":3.1001285748823295},3.1001285748823295]
[null,null,null,null,null,"LV Sub Site Specific","MWh","All the way customers",null,0,null,0,0,0,0,{"$f":"O66","v":0},0]
[null,null,null,null,null,"HV Site Specific","MWh","All the way customers",null,318.79277124321686,null,322.67610146359425,329.35536720572668,318.44012782497072,318.79277124321686,{"$f":"O67","v":318.79277124321686},318.79277124321686]
[null,null,null,null,null,"Unmetered Supplies","MWh","All the way customers"]
[null,null,null,null,null,"LV Generation Aggregated","MWh","All the way customers",null,{"$f":"CHOOSE(charging_year_selected_index, L69,M69,N69,O69,P69,Q69)","v":8971.0800139946587},null,4443.3607443701349,7180.2339939431376,7236.5771474857838,8971.0800139946587,{"$f":"O69","v":8971.0800139946587},8971.0800139946587]
[null,null,null,null,null,"LV Sub Generation Aggregated","MWh","All the way customers",null,0,null,0,0,0,0,{"$f":"O70","v":0},0]
[null,null,null,null,null,"LV Generation Site Specific","MWh","All the way customers",null,4011.9783214109152,null,2715.7562594353094,3390.0506102226645,4236.8136794819948,4011.9783214109152,{"$f":"O71","v":4011.9783214109152},4011.9783214109152]
[null,null,null,null,null,"LV Generation Site Specific no RP Charge","MWh","All the way customers",null,30.767297619047614,null,0,0,0,30.767297619047614,{"$f":"O72","v":30.767297619047614},30.767297619047614]
[null,null,null,null,null,"LV Sub Generation Site Specific","MWh","All the way customers",null,623.13150729952724,null,416.38148940894087,586.63217030871454,639.99301092077178,623.13150729952724,{"$f":"O73","v":623.13150729952724},623.13150729952724]
[null,null,null,null,null,"LV Sub Generation Site Specific no RP Charge","MWh","All the way customers",null,0,null,0,0,0,0,{"$f":"O74","v":0},0]
[null,null,null,null,null,"HV Generation Site Specific","MWh","All the way customers",null,162010.27438715112,null,135639.15981991391,149365.35649327119,168404.01641080645,162010.27438715112,{"$f":"O75","v":162010.27438715112},162010.27438715112]
[null,null,null,null,null,"HV Generation Site Specific no RP Charge","MWh","All the way customers",null,0,null,0,0,0,0,{"$f":"O76","v":0},0]
[]
[null,null,null,null,"Rate 2 units"]
[null,null,null,null,null,"Domestic Aggregated or CT","MWh","All the way customers"]
[null,null,null,null,null,"Domestic Aggregated (Related MPAN)","MWh","All the way customers",null,{"$f":"CHOOSE(charging_year_selected_index, L80,M80,N80,O80,P80,Q80)","v":323.7567992358031},null,466.05650851184083,484.28885012921131,452.90396984718291,323.7567992358031,{"$f":"O80","v":323.7567992358031},323.7567992358031]
[null,null,null,null,null,"Non-Domestic Aggregated or CT","MWh","All the way customers",null,0,null,0,0,35.344295168487974,0,{"$f":"O81","v":0},0]
[null,null,null,null,null,"Non-Domestic Aggregated (Related MPAN)","MWh","All the way customers",null,619.63932777963169,null,735.08951385818898,732.29064521820874,673.01974458372626,619.63932777963169,{"$f":"O82","v":619.63932777963169},619.63932777963169]
[null,null,null,null,null,"LV Site Specific","MWh","All the way customers",null,9.0182110678998164,null,4.1302326621971375,3.8535847286129954,1.2418803013636248,9.0182110678998164,{"$f":"O83","v":9.0182110678998164},9.0182110678998164]
[null,null,null,null,null,"LV Sub Site Specific","MWh","All the way customers",null,0,null,0,0,0,0,{"$f":"O84","v":0},0]
[null,null,null,null,null,"HV Site Specific","MWh","All the way customers",null,3247.3665933142588,null,1522.9114074986205,1690.0760976180165,2176.5124789761962,3247.3665933142588,{"$f":"O85","v":3247.3665933142588},3247.3665933142588]
[null,null,null,null,null,"Unmetered Supplies","MWh","All the way customers"]
[null,null,null,null,null,"LV Generation Aggregated","MWh","All the way customers",null,{"$f":"CHOOSE(charging_year_selected_index, L87,M87,N87,O87,P87,Q87)","v":43657.421178295554},null,19533.738640025822,53586.761913204748,36193.337487335091,43657.421178295554,{"$f":"O87","v":43657.421178295554},43657.421178295554]
[null,null,null,null,null,"LV Sub Generation Aggregated","MWh","All the way customers",null,0,null,0,0,0,0,{"$f":"O88","v":0},0]
[null,null,null,null,null,"LV Generation Site Specific","MWh","All the way customers",null,16133.519740639922,null,10085.059870979529,12108.758680498569,15535.271789344242,16133.519740639922,{"$f":"O89","v":16133.519740639922},16133.519740639922]
[null,null,null,null,null,"LV Generation Site Specific no RP Charge","MWh","All the way customers",null,135.95944047619048,null,0,0,0,135.95944047619048,{"$f":"O90","v":135.95944047619048},135.95944047619048]
[null,null,null,null,null,"LV Sub Generation Site Specific","MWh","All the way customers",null,2739.3319300111775,null,1839.9861843984395,2224.7912542139925,2505.7214163431099,2739.3319300111775,{"$f":"O91","v":2739.3319300111775},2739.3319300111775]
[null,null,null,null,null,"LV Sub Generation Site Specific no RP Charge","MWh","All the way customers",null,0,null,0,0,0,0,{"$f":"O92","v":0},0]
[null,null,null,null,null,"HV Generation Site Specific","MWh","All the way customers",null,317259.1663624057,null,341196.6877529152,337523.83326265804,332978.18088148057,317259.1663624057,{"$f":"O93","v":317259.1663624057},317259.1663624057]
[null,null,null,null,null,"HV Generation Site Specific no RP Charge","MWh","All the way customers",null,0,null,0,0,0,0,{"$f":"O94","v":0},0]
[]
[null,null,null,null,"Rate 3 units"]
[null,null,null,null,null,"Domestic Aggregated or CT","MWh","All the way customers"]
[null,null,null,null,null,"Domestic Aggregated (Related MPAN)","MWh","All the way customers",null,{"$f":"CHOOSE(charging_year_selected_index, L98,M98,N98,O98,P98,Q98)","v":2936.7799791330262},null,4593.488025255574,4417.3748568195697,4218.8295894775747,2936.7799791330262,{"$f":"O98","v":2936.7799791330262},2936.7799791330262]
[null,null,null,null,null,"Non-Domestic Aggregated or CT","MWh","All the way customers",null,0,null,0,0,53.672225375577817,0,{"$f":"O99","v":0},0]
[null,null,null,null,null,"Non-Domestic Aggregated (Related MPAN)","MWh","All the way customers",null,10746.958196921374,null,13161.433109973308,13318.922663408064,12306.30842526907,10746.958196921374,{"$f":"O100","v":10746.958196921374},10746.958196921374]
[null,null,null,null,null,"LV Site Specific","MWh","All the way customers",null,17.679401582081454,null,10.855292704998122,10.999947416726467,2.9407284637616389,17.679401582081454,{"$f":"O101","v":17.679401582081454},17.679401582081454]
[null,null,null,null,null,"LV Sub Site Specific","MWh","All the way customers",null,0,null,0,0,0,0,{"$f":"O102","v":0},0]
[null,null,null,null,null,"HV Site Specific","MWh","All the way customers",null,7206.717073925116,null,3974.4063857694764,4305.1097485553428,4932.900577385808,7206.717073925116,{"$f":"O103","v":7206.717073925116},7206.717073925116]
[null,null,null,null,null,"Unmetered Supplies","MWh","All the way customers"]
[null,null,null,null,null,"LV Generation Aggregated","MWh","All the way customers",null,{"$f":"CHOOSE(charging_year_selected_index, L105,M105,N105,O105,P105,Q105)","v":26677.335659171189},null,11594.009650362981,28245.820211081962,22163.204920889162,26677.335659171189,{"$f":"O105","v":26677.335659171189},26677.335659171189]
[null,null,null,null,null,"LV Sub Generation Aggregated","MWh","All the way customers",null,0,null,0,0,0,0,{"$f":"O106","v":0},0]
[null,null,null,null,null,"LV Generation Site Specific","MWh","All the way customers",null,23131.217362752232,null,16899.62527756592,19639.005836547694,25604.946930601982,23131.217362752232,{"$f":"O107","v":23131.217362752232},23131.217362752232]
[null,null,null,null,null,"LV Generation Site Specific no RP Charge","MWh","All the way customers",null,77.44179761904762,null,0,0,0,77.44179761904762,{"$f":"O108","v":77.44179761904762},77.44179761904762]
[null,null,null,null,null,"LV Sub Generation Site Specific","MWh","All the way customers",null,3761.8475921487593,null,2641.6177071107113,3543.9874887550873,4044.0764069441134,3761.8475921487593,{"$f":"O109","v":3761.8475921487593},3761.8475921487593]
[null,null,null,null,null,"LV Sub Generation Site Specific no RP Charge","MWh","All the way customers",null,0,null,0,0,0,0,{"$f":"O110","v":0},0]
[null,null,null,null,null,"HV Generation Site Specific","MWh","All the way customers",null,406014.58464865637,null,478773.4009597259,439423.31690740073,440950.01525844971,406014.58464865637,{"$f":"O111","v":406014.58464865637},406014.58464865637]
[null,null,null,null,null,"HV Generation Site Specific no RP Charge","MWh","All the way customers",null,0,null,0,0,0,0,{"$f":"O112","v":0},0]
[]
[null,null,null,null,"MPANs"]
[null,null,null,null,null,"Domestic Aggregated or CT","MPANs","All the way customers"]
[null,null,null,null,null,"Domestic Aggregated (Related MPAN)","MPANs","All the way customers",null,{"$f":"CHOOSE(charging_year_selected_index, L116,M116,N116,O116,P116,Q116)","v":1438.1780821917807},null,1912.7232876712328,1936.7698630136986,1947,1438.1780821917807,{"$f":"O116","v":1438.1780821917807},1438.1780821917807]
[null,null,null,null,null,"Non-Domestic Aggregated or CT","MPANs","All the way customers",null,0,null,0,0,1,0,{"$f":"O117","v":0},0]
[null,null,null,null,null,"Non-Domestic Aggregated (Related MPAN)","MPANs","All the way customers",null,1954.3397260273973,null,2548.8164383561643,2536.139726027397,2528,1954.3397260273973,{"$f":"O118","v":1954.3397260273973},1954.3397260273973]
[null,null,null,null,null,"LV Site Specific","MPANs","All the way customers",null,16,null,12,10,14,16,{"$f":"O119","v":16},16]
[null,null,null,null,null,"LV Sub Site Specific","MPANs","All the way customers",null,0,null,0,0,0,0,{"$f":"O120","v":0},0]
[null,null,null,null,null,"HV Site Specific","MPANs","All the way customers",null,116,null,98.4,101,106,116,{"$f":"O121","v":116},116]
[null,null,null,null,null,"Unmetered Supplies","MPANs","All the way customers"]
[null,null,null,null,null,"LV Generation Aggregated","MPANs","All the way customers",null,{"$f":"CHOOSE(charging_year_selected_index, L123,M123,N123,O123,P123,Q123)","v":31048.405479452056},null,5340.3232876712327,15770.66301369863,29582.241095890411,31048.405479452056,{"$f":"O123","v":31048.405479452056},31048.405479452056]
[null,null,null,null,null,"LV Sub Generation Aggregated","MPANs","All the way customers",null,0,null,0,0,0,0,{"$f":"O124","v":0},0]
[null,null,null,null,null,"LV Generation Site Specific","MPANs","All the way customers",null,530.81031963470309,null,277.98630136986299,334.19826484018256,450.33639203376657,530.81031963470309,{"$f":"O125","v":530.81031963470309},530.81031963470309]
[null,null,null,null,null,"LV Generation Site Specific no RP Charge","MPANs","All the way customers",null,2,null,0,0,0,2,{"$f":"O126","v":2},2]
[null,null,null,null,null,"LV Sub Generation Site Specific","MPANs","All the way customers",null,64,null,42,45,52.741935483870961,64,{"$f":"O127","v":64},64]
[null,null,null,null,null,"LV Sub Generation Site Specific no RP Charge","MPANs","All the way customers",null,0,null,0,0,0,0,{"$f":"O128","v":0},0]
[null,null,null,null,null,"HV Generation Site Specific","MPANs","All the way customers",null,355.91726027397254,null,314.83561643835611,316.95342465753424,349.74853642555649,355.91726027397254,{"$f":"O129","v":355.91726027397254},355.91726027397254]
[null,null,null,null,null,"HV Generation Site Specific no RP Charge","MPANs","All the way customers",null,0,null,0,0,0,0,{"$f":"O130","v":0},0]
[]
[null,null,null,null,"Import capacity"]
[null,null,null,null,null,"Domestic Aggregated or CT","kVA","All the way customers"]
[null,null,null,null,null,"Domestic Aggregated (Related MPAN)","kVA","All the way customers"]
[null,null,null,null,null,"Non-Domestic Aggregated or CT","kVA","All the way customers"]
[null,null,null,null,null,"Non-Domestic Aggregated (Related MPAN)","kVA","All the way customers"]
[null,null,null,null,null,"LV Site Specific","kVA","All the way customers",null,{"$f":"CHOOSE(charging_year_selected_index, L137,M137,N137,O137,P137,Q137)","v":229.80821917808214},null,254.28345024838174,157.94520547945206,203.05059360730596,229.80821917808214,{"$f":"O137","v":229.80821917808214},229.80821917808214]
[null,null,null,null,null,"LV Sub Site Specific","kVA","All the way customers",null,{"$f":"CHOOSE(charging_year_selected_index, L138,M138,N138,O138,P138,Q138)","v":0},null,0,0,0,0,{"$f":"O138","v":0},0]
[null,null,null,null,null,"HV Site Specific","kVA","All the way customers",null,{"$f":"CHOOSE(charging_year_selected_index, L139,M139,N139,O139,P139,Q139)","v":23026.079784750738},null,11373.917936716902,14349.058102045552,21394.494869181635,23026.079784750738,{"$f":"O139","v":23026.079784750738},23026.079784750738]
[null,null,null,null,null,"Unmetered Supplies","kVA","All the way customers"]
[null,null,null,null,null,"LV Generation Aggregated","kVA","All the way customers"]
[null,null,null,null,null,"LV Sub Generation Aggregated","kVA","All the way customers"]
[null,null,null,null,null,"LV Generation Site Specific","kVA","All the way customers"]
[null,null,null,null,null,"LV Generation Site Specific no RP Charge","kVA","All the way customers"]
[null,null,null,null,null,"LV Sub Generation Site Specific","kVA","All the way customers"]
[null,null,null,null,null,"LV Sub Generation Site Specific no RP Charge","kVA","All the way customers"]
[null,null,null,null,null,"HV Generation Site Specific","kVA","All the way customers"]
[null,null,null,null,null,"HV Generation Site Specific no RP Charge","kVA","All the way customers"]
[]
[null,null,null,null,"Exceeded capacity"]
[null,null,null,null,null,"Domestic Aggregated or CT","kVA","All the way customers"]
[null,null,null,null,null,"Domestic Aggregated (Related MPAN)","kVA","All the way customers"]
[null,null,null,null,null,"Non-Domestic Aggregated or CT","kVA","All the way customers"]
[null,null,null,null,null,"Non-Domestic Aggregated (Related MPAN)","kVA","All the way customers"]
[null,null,null,null,null,"LV Site Specific","kVA","All the way customers",null,{"$f":"CHOOSE(charging_year_selected_index, L155,M155,N155,O155,P155,Q155)","v":19.447358121330723},null,7.6997260273972596,11.298630136986301,6.5713242009132422,19.447358121330723,{"$f":"O155","v":19.447358121330723},19.447358121330723]
[null,null,null,null,null,"LV Sub Site Specific","kVA","All the way customers",null,{"$f":"CHOOSE(charging_year_selected_index, L156,M156,N156,O156,P156,Q156)","v":0},null,0,0,0,0,{"$f":"O156","v":0},0]
[null,null,null,null,null,"HV Site Specific","kVA","All the way customers",null,{"$f":"CHOOSE(charging_year_selected_index, L157,M157,N157,O157,P157,Q157)","v":939.76836044847073},null,650.20631177302812,1250.4933651968167,1086.1062897444342,939.76836044847073,{"$f":"O157","v":939.76836044847073},939.76836044847073]
[null,null,null,null,null,"Unmetered Supplies","kVA","All the way customers"]
[null,null,null,null,null,"LV Generation Aggregated","kVA","All the way customers"]
[null,null,null,null,null,"LV Sub Generation Aggregated","kVA","All the way customers"]
[null,null,null,null,null,"LV Generation Site Specific","kVA","All the way customers"]
[null,null,null,null,null,"LV Generation Site Specific no RP Charge","kVA","All the way customers"]
[null,null,null,null,null,"LV Sub Generation Site Specific","kVA","All the way customers"]
[null,null,null,null,null,"LV Sub Generation Site Specific no RP Charge","kVA","All the way customers"]
[null,null,null,null,null,"HV Generation Site Specific","kVA","All the way customers"]
[null,null,null,null,null,"HV Generation Site Specific no RP Charge","kVA","All the way customers"]
[]
[null,null,null,null,"Reactive power units"]
[null,null,null,null,null,"Domestic Aggregated or CT","MVArh","All the way customers"]
[null,null,null,null,null,"Domestic Aggregated (Related MPAN)","MVArh","All the way customers"]
[null,null,null,null,null,"Non-Domestic Aggregated or CT","MVArh","All the way customers"]
[null,null,null,null,null,"Non-Domestic Aggregated (Related MPAN)","MVArh","All the way customers"]
[null,null,null,null,null,"LV Site Specific","MVArh","All the way customers",null,{"$f":"CHOOSE(charging_year_selected_index, L173,M173,N173,O173,P173,Q173)","v":41.098571428571418},null,13.443391208791208,46.182000000000002,6.6676666666666664,41.098571428571418,{"$f":"O173","v":41.098571428571418},41.098571428571418]
[null,null,null,null,null,"LV Sub Site Specific","MVArh","All the way customers",null,{"$f":"CHOOSE(charging_year_selected_index, L174,M174,N174,O174,P174,Q174)","v":0},null,0,0,0,0,{"$f":"O174","v":0},0]
[null,null,null,null,null,"HV Site Specific","MVArh","All the way customers",null,{"$f":"CHOOSE(charging_year_selected_index, L175,M175,N175,O175,P175,Q175)","v":2121.5132155606407},null,1943.2614385652444,1623.7735410577629,1867.4330834512025,2121.5132155606407,{"$f":"O175","v":2121.5132155606407},2121.5132155606407]
[null,null,null,null,null,"Unmetered Supplies","MVArh","All the way customers"]
[null,null,null,null,null,"LV Generation Aggregated","MVArh","All the way customers"]
[null,null,null,null,null,"LV Sub Generation Aggregated","MVArh","All the way customers"]
[null,null,null,null,null,"LV Generation Site Specific","MVArh","All the way customers",null,{"$f":"CHOOSE(charging_year_selected_index, L179,M179,N179,O179,P179,Q179)","v":7201.4801412497982},null,2603.5121715819241,3928.3569114020293,6061.699143917931,7201.4801412497982,{"$f":"O179","v":7201.4801412497982},7201.4801412497982]
[null,null,null,null,null,"LV Generation Site Specific no RP Charge","MVArh","All the way customers"]
[null,null,null,null,null,"LV Sub Generation Site Specific","MVArh","All the way customers",null,{"$f":"CHOOSE(charging_year_selected_index, L181,M181,N181,O181,P181,Q181)","v":490.05869357073516},null,572.78314797479754,553.57116400590928,565.7051770429573,490.05869357073516,{"$f":"O181","v":490.05869357073516},490.05869357073516]
[null,null,null,null,null,"LV Sub Generation Site Specific no RP Charge","MVArh","All the way customers"]
[null,null,null,null,null,"HV Generation Site Specific","MVArh","All the way customers",null,{"$f":"CHOOSE(charging_year_selected_index, L183,M183,N183,O183,P183,Q183)","v":25519.966653214349},null,15482.78287116444,15927.701879155316,18353.729841027754,25519.966653214349,{"$f":"O183","v":25519.966653214349},25519.966653214349]
[null,null,null,null,null,"HV Generation Site Specific no RP Charge","MVArh","All the way customers"]
[]
[null,null,{"$f":"INDEX('Version control'!$H$29:$H$55,MATCH($A$1,'Version control'!$F$29:$F$55,0),1)&\"-D: All-the-way volumes - Residual Band 1\"","v":"Input 501-D: All-the-way volumes - Residual Band 1"}]
[]
[null,null,null,null,"Rate 1 units",null,null,null,">",null,null,null,null,null,null,null,null,null,"Paragraph 52"]
[null,null,null,null,null,"Domestic Aggregated or CT","MWh","All the way customers",null,{"$f":"CHOOSE(charging_year_selected_index, L189,M189,N189,O189,P189,Q189)","v":804756.0603634516},null,873961.61055675033,836398.51979484037,831579.60831097607,804756.0603634516,{"$f":"O189","v":804756.0603634516},804756.0603634516]
[null,null,null,null,null,"Domestic Aggregated (Related MPAN)","MWh","All the way customers"]
[null,null,null,null,null,"Non-Domestic Aggregated or CT","MWh","All the way customers",null,{"$f":"CHOOSE(charging_year_selected_index, L191,M191,N191,O191,P191,Q191)","v":31104.891231996855},null,32441.233527615466,30542.959084604914,28251.493392226846,31104.891231996855,{"$f":"O191","v":31104.891231996855},31104.891231996855]
[null,null,null,null,null,"Non-Domestic Aggregated (Related MPAN)","MWh","All the way customers"]
[null,null,null,null,null,"LV Site Specific","MWh","All the way customers",null,{"$f":"CHOOSE(charging_year_selected_index, L193,M193,N193,O193,P193,Q193)","v":51801.458103425262},null,46091.042797874121,49162.22092576079,49213.056589007479,51801.458103425262,{"$f":"O193","v":51801.458103425262},51801.458103425262]
[null,null,null,null,null,"LV Sub Site Specific","MWh","All the way customers",null,{"$f":"CHOOSE(charging_year_selected_index, L194,M194,N194,O194,P194,Q194)","v":6403.1207489057579},null,5612.5676049147414,4324.58464711954,5220.1323492265246,6403.1207489057579,{"$f":"O194","v":6403.1207489057579},6403.1207489057579]
[null,null,null,null,null,"HV Site Specific","MWh","All the way customers",null,{"$f":"CHOOSE(charging_year_selected_index, L195,M195,N195,O195,P195,Q195)","v":43186.572739037234},null,38393.175100370943,37395.705925632908,34226.415741588244,43186.572739037234,{"$f":"O195","v":43186.572739037234},43186.572739037234]
[null,null,null,null,null,"Unmetered Supplies","MWh","All the way customers",null,{"$f":"CHOOSE(charging_year_selected_index, L196,M196,N196,O196,P196,Q196)","v":7756.3868295368848},null,8340.092630919311,8856.380052558603,7641.4575993398348,7756.3868295368848,{"$f":"O196","v":7756.3868295368848},7756.3868295368848]
[null,null,null,null,null,"LV Generation Aggregated","MWh","All the way customers"]
[null,null,null,null,null,"LV Sub Generation Aggregated","MWh","All the way customers"]
[null,null,null,null,null,"LV Generation Site Specific","MWh","All the way customers"]
[null,null,null,null,null,"LV Generation Site Specific no RP Charge","MWh","All the way customers"]
[null,null,null,null,null,"LV Sub Generation Site Specific","MWh","All the way customers"]
[null,null,null,null,null,"LV Sub Generation Site Specific no RP Charge","MWh","All the way customers"]
[null,null,null,null,null,"HV Generation Site Specific","MWh","All the way customers"]
[null,null,null,null,null,"HV Generation Site Specific no RP Charge","MWh","All the way customers"]
[]
[null,null,null,null,"Rate 2 units"]
[null,null,null,null,null,"Domestic Aggregated or CT","MWh","All the way customers",null,{"$f":"CHOOSE(charging_year_selected_index, L207,M207,N207,O207,P207,Q207)","v":2193687.3840602292},null,2311267.0061603491,2273538.2959796628,2297874.9120797846,2193687.3840602292,{"$f":"O207","v":2193687.3840602292},2193687.3840602292]
[null,null,null,null,null,"Domestic Aggregated (Related MPAN)","MWh","All the way customers"]
[null,null,null,null,null,"Non-Domestic Aggregated or CT","MWh","All the way customers",null,{"$f":"CHOOSE(charging_year_selected_index, L209,M209,N209,O209,P209,Q209)","v":121695.02918258324},null,123657.81987955907,116452.38295939768,109581.61162680134,121695.02918258324,{"$f":"O209","v":121695.02918258324},121695.02918258324]
[null,null,null,null,null,"Non-Domestic Aggregated (Related MPAN)","MWh","All the way customers"]
[null,null,null,null,null,"LV Site Specific","MWh","All the way customers",null,{"$f":"CHOOSE(charging_year_selected_index, L211,M211,N211,O211,P211,Q211)","v":192128.22567567645},null,168313.03133647438,181914.51398578286,181995.61601678148,192128.22567567645,{"$f":"O211","v":192128.22567567645},192128.22567567645]
[null,null,null,null,null,"LV Sub Site Specific","MWh","All the way customers",null,{"$f":"CHOOSE(charging_year_selected_index, L212,M212,N212,O212,P212,Q212)","v":23975.27015514507},null,20491.614334741447,16326.636451955621,20065.953333626217,23975.27015514507,{"$f":"O212","v":23975.27015514507},23975.27015514507]
[null,null,null,null,null,"HV Site Specific","MWh","All the way customers",null,{"$f":"CHOOSE(charging_year_selected_index, L213,M213,N213,O213,P213,Q213)","v":156447.86129997668},null,137688.66054421384,137858.31036256632,126806.98648137235,156447.86129997668,{"$f":"O213","v":156447.86129997668},156447.86129997668]
[null,null,null,null,null,"Unmetered Supplies","MWh","All the way customers",null,{"$f":"CHOOSE(charging_year_selected_index, L214,M214,N214,O214,P214,Q214)","v":33240.673393363264},null,28292.58724099851,31938.374969233268,32008.231550246295,33240.673393363264,{"$f":"O214","v":33240.673393363264},33240.673393363264]
[null,null,null,null,null,"LV Generation Aggregated","MWh","All the way customers"]
[null,null,null,null,null,"LV Sub Generation Aggregated","MWh","All the way customers"]
[null,null,null,null,null,"LV Generation Site Specific","MWh","All the way customers"]
[null,null,null,null,null,"LV Generation Site Specific no RP Charge","MWh","All the way customers"]
[null,null,null,null,null,"LV Sub Generation Site Specific","MWh","All the way customers"]
[null,null,null,null,null,"LV Sub Generation Site Specific no RP Charge","MWh","All the way customers"]
[null,null,null,null,null,"HV Generation Site Specific","MWh","All the way customers"]
[null,null,null,null,null,"HV Generation Site Specific no RP Charge","MWh","All the way customers"]
[]
[null,null,null,null,"Rate 3 units"]
[null,null,null,null,null,"Domestic Aggregated or CT","MWh","All the way customers",null,{"$f":"CHOOSE(charging_year_selected_index, L225,M225,N225,O225,P225,Q225)","v":3836544.2951338217},null,3899581.3257697211,3843228.7474709265,3904687.8776131901,3836544.2951338217,{"$f":"O225","v":3836544.2951338217},3836544.2951338217]
[null,null,null,null,null,"Domestic Aggregated (Related MPAN)","MWh","All the way customers"]
[null,null,null,null,null,"Non-Domestic Aggregated or CT","MWh","All the way customers",null,{"$f":"CHOOSE(charging_year_selected_index, L227,M227,N227,O227,P227,Q227)","v":150731.75533352981},null,158698.77680752677,151707.89399640041,137673.69329223156,150731.75533352981,{"$f":"O227","v":150731.75533352981},150731.75533352981]
[null,null,null,null,null,"Non-Domestic Aggregated (Related MPAN)","MWh","All the way customers"]
[null,null,null,null,null,"LV Site Specific","MWh","All the way customers",null,{"$f":"CHOOSE(charging_year_selected_index, L229,M229,N229,O229,P229,Q229)","v":259863.56052582938},null,225354.01014301702,241213.8019322583,243332.20029331979,259863.56052582938,{"$f":"O229","v":259863.56052582938},259863.56052582938]
[null,null,null,null,null,"LV Sub Site Specific","MWh","All the way customers",null,{"$f":"CHOOSE(charging_year_selected_index, L230,M230,N230,O230,P230,Q230)","v":34233.21618479232},null,29248.157623514075,23211.229505666208,27166.649295674055,34233.21618479232,{"$f":"O230","v":34233.21618479232},34233.21618479232]
[null,null,null,null,null,"HV Site Specific","MWh","All the way customers",null,{"$f":"CHOOSE(charging_year_selected_index, L231,M231,N231,O231,P231,Q231)","v":248908.85597550165},null,202622.86730067077,203558.13055575555,189977.15941118836,248908.85597550165,{"$f":"O231","v":248908.85597550165},248908.85597550165]
[null,null,null,null,null,"Unmetered Supplies","MWh","All the way customers",null,{"$f":"CHOOSE(charging_year_selected_index, L232,M232,N232,O232,P232,Q232)","v":131030.13868996412},null,125977.6317133894,145326.42969028297,131498.04155418251,131030.13868996412,{"$f":"O232","v":131030.13868996412},131030.13868996412]
[null,null,null,null,null,"LV Generation Aggregated","MWh","All the way customers"]
[null,null,null,null,null,"LV Sub Generation Aggregated","MWh","All the way customers"]
[null,null,null,null,null,"LV Generation Site Specific","MWh","All the way customers"]
[null,null,null,null,null,"LV Generation Site Specific no RP Charge","MWh","All the way customers"]
[null,null,null,null,null,"LV Sub Generation Site Specific","MWh","All the way customers"]
[null,null,null,null,null,"LV Sub Generation Site Specific no RP Charge","MWh","All the way customers"]
[null,null,null,null,null,"HV Generation Site Specific","MWh","All the way customers"]
[null,null,null,null,null,"HV Generation Site Specific no RP Charge","MWh","All the way customers"]
[]
[null,null,null,null,"MPANs"]
[null,null,null,null,null,"Domestic Aggregated or CT","MPANs","All the way customers",null,{"$f":"CHOOSE(charging_year_selected_index, L243,M243,N243,O243,P243,Q243)","v":2221960.0602739728},null,2216726.9561643833,2217420.01369863,2222704.8986301371,2221960.0602739728,{"$f":"O243","v":2221960.0602739728},2221960.0602739728]
[null,null,null,null,null,"Domestic Aggregated (Related MPAN)","MPANs","All the way customers"]
[null,null,null,null,null,"Non-Domestic Aggregated or CT","MPANs","All the way customers",null,{"$f":"CHOOSE(charging_year_selected_index, L245,M245,N245,O245,P245,Q245)","v":57994.882191780824},null,65296.76164383562,60367.882191780824,59230,57994.882191780824,{"$f":"O245","v":57994.882191780824},57994.882191780824]
[null,null,null,null,null,"Non-Domestic Aggregated (Related MPAN)","MPANs","All the way customers"]
[null,null,null,null,null,"LV Site Specific","MPANs","All the way customers",null,{"$f":"CHOOSE(charging_year_selected_index, L247,M247,N247,O247,P247,Q247)","v":5925.6739726027381},null,4805.3846575342459,5329.2178082191776,6013.7918813902825,5925.6739726027381,{"$f":"O247","v":5925.6739726027381},5925.6739726027381]
[null,null,null,null,null,"LV Sub Site Specific","MPANs","All the way customers",null,{"$f":"CHOOSE(charging_year_selected_index, L248,M248,N248,O248,P248,Q248)","v":413.90739726027391},null,341.50246575342464,314.15926940639275,436.50387188199977,413.90739726027391,{"$f":"O248","v":413.90739726027391},413.90739726027391]
[null,null,null,null,null,"HV Site Specific","MPANs","All the way customers",null,{"$f":"CHOOSE(charging_year_selected_index, L249,M249,N249,O249,P249,Q249)","v":834.2115068493149},null,791.4769715716601,769.8336073059362,812.90724549347067,834.2115068493149,{"$f":"O249","v":834.2115068493149},834.2115068493149]
[null,null,null,null,null,"Unmetered Supplies","MPANs","All the way customers",null,{"$f":"CHOOSE(charging_year_selected_index, L250,M250,N250,O250,P250,Q250)","v":48.125},null,651.11650358773659,640.19178082191786,655.09064919594994,48.125,{"$f":"O250","v":48.125},48.125]
[null,null,null,null,null,"LV Generation Aggregated","MPANs","All the way customers"]
[null,null,null,null,null,"LV Sub Generation Aggregated","MPANs","All the way customers"]
[null,null,null,null,null,"LV Generation Site Specific","MPANs","All the way customers"]
[null,null,null,null,null,"LV Generation Site Specific no RP Charge","MPANs","All the way customers"]
[null,null,null,null,null,"LV Sub Generation Site Specific","MPANs","All the way customers"]
[null,null,null,null,null,"LV Sub Generation Site Specific no RP Charge","MPANs","All the way customers"]
[null,null,null,null,null,"HV Generation Site Specific","MPANs","All the way customers"]
[null,null,null,null,null,"HV Generation Site Specific no RP Charge","MPANs","All the way customers"]
[]
[null,null,null,null,"Import capacity"]
[null,null,null,null,null,"Domestic Aggregated or CT","kVA","All the way customers"]
[null,null,null,null,null,"Domestic Aggregated (Related MPAN)","kVA","All the way customers"]
[null,null,null,null,null,"Non-Domestic Aggregated or CT","kVA","All the way customers"]
[null,null,null,null,null,"Non-Domestic Aggregated (Related MPAN)","kVA","All the way customers"]
[null,null,null,null,null,"LV Site Specific","kVA","All the way customers",null,{"$f":"CHOOSE(charging_year_selected_index, L265,M265,N265,O265,P265,Q265)","v":326514.1911066625},null,276741.90971547388,286588.6964857158,332972.84396914789,326514.1911066625,{"$f":"O265","v":326514.1911066625},326514.1911066625]
[null,null,null,null,null,"LV Sub Site Specific","kVA","All the way customers",null,{"$f":"CHOOSE(charging_year_selected_index, L266,M266,N266,O266,P266,Q266)","v":52316.670372241409},null,44701.65884280765,37806.363743637914,59326.394327902868,52316.670372241409,{"$f":"O266","v":52316.670372241409},52316.670372241409]
[null,null,null,null,null,"HV Site Specific","kVA","All the way customers",null,{"$f":"CHOOSE(charging_year_selected_index, L267,M267,N267,O267,P267,Q267)","v":266165.63346990966},null,233146.86122106251,218416.09409175583,244927.89079940695,266165.63346990966,{"$f":"O267","v":266165.63346990966},266165.63346990966]
[null,null,null,null,null,"Unmetered Supplies","kVA","All the way customers"]
[null,null,null,null,null,"LV Generation Aggregated","kVA","All the way customers"]
[null,null,null,null,null,"LV Sub Generation Aggregated","kVA","All the way customers"]
[null,null,null,null,null,"LV Generation Site Specific","kVA","All the way customers"]
[null,null,null,null,null,"LV Generation Site Specific no RP Charge","kVA","All the way customers"]
[null,null,null,null,null,"LV Sub Generation Site Specific","kVA","All the way customers"]
[null,null,null,null,null,"LV Sub Generation Site Specific no RP Charge","kVA","All the way customers"]
[null,null,null,null,null,"HV Generation Site Specific","kVA","All the way customers"]
[null,null,null,null,null,"HV Generation Site Specific no RP Charge","kVA","All the way customers"]
[]
[null,null,null,null,"Exceeded capacity"]
[null,null,null,null,null,"Domestic Aggregated or CT","kVA","All the way customers"]
[null,null,null,null,null,"Domestic Aggregated (Related MPAN)","kVA","All the way customers"]
[null,null,null,null,null,"Non-Domestic Aggregated or CT","kVA","All the way customers"]
[null,null,null,null,null,"Non-Domestic Aggregated (Related MPAN)","kVA","All the way customers"]
[null,null,null,null,null,"LV Site Specific","kVA","All the way customers",null,{"$f":"CHOOSE(charging_year_selected_index, L283,M283,N283,O283,P283,Q283)","v":23483.763014571694},null,19061.413418888271,20500.575678984635,22954.302579846983,23483.763014571694,{"$f":"O283","v":23483.763014571694},23483.763014571694]
[null,null,null,null,null,"LV Sub Site Specific","kVA","All the way customers",null,{"$f":"CHOOSE(charging_year_selected_index, L284,M284,N284,O284,P284,Q284)","v":5384.7854425903788},null,4183.4526930071725,3714.4938550095053,4929.5136025781876,5384.7854425903788,{"$f":"O284","v":5384.7854425903788},5384.7854425903788]
[null,null,null,null,null,"HV Site Specific","kVA","All the way customers",null,{"$f":"CHOOSE(charging_year_selected_index, L285,M285,N285,O285,P285,Q285)","v":7258.9087523753933},null,7603.5847651315416,8370.6372639400215,7358.3339647599623,7258.9087523753933,{"$f":"O285","v":7258.9087523753933},7258.9087523753933]
[null,null,null,null,null,"Unmetered Supplies","kVA","All the way customers"]
[null,null,null,null,null,"LV Generation Aggregated","kVA","All the way customers"]
[null,null,null,null,null,"LV Sub Generation Aggregated","kVA","All the way customers"]
[null,null,null,null,null,"LV Generation Site Specific","kVA","All the way customers"]
[null,null,null,null,null,"LV Generation Site Specific no RP Charge","kVA","All the way customers"]
[null,null,null,null,null,"LV Sub Generation Site Specific","kVA","All the way customers"]
[null,null,null,null,null,"LV Sub Generation Site Specific no RP Charge","kVA","All the way customers"]
[null,null,null,null,null,"HV Generation Site Specific","kVA","All the way customers"]
[null,null,null,null,null,"HV Generation Site Specific no RP Charge","kVA","All the way customers"]
[]
[null,null,null,null,"Reactive power units"]
[null,null,null,null,null,"Domestic Aggregated or CT","MVArh","All the way customers"]
[null,null,null,null,null,"Domestic Aggregated (Related MPAN)","MVArh","All the way customers"]
[null,null,null,null,null,"Non-Domestic Aggregated or CT","MVArh","All the way customers"]
[null,null,null,null,null,"Non-Domestic Aggregated (Related MPAN)","MVArh","All the way customers"]
[null,null,null,null,null,"LV Site Specific","MVArh","All the way customers",null,{"$f":"CHOOSE(charging_year_selected_index, L301,M301,N301,O301,P301,Q301)","v":42228.127280191642},null,35874.356679746721,38073.984019754098,42262.341975929878,42228.127280191642,{"$f":"O301","v":42228.127280191642},42228.127280191642]
[null,null,null,null,null,"LV Sub Site Specific","MVArh","All the way customers",null,{"$f":"CHOOSE(charging_year_selected_index, L302,M302,N302,O302,P302,Q302)","v":7986.5404353950616},null,6539.8082395790689,6182.7301256998971,8320.2018175759804,7986.5404353950616,{"$f":"O302","v":7986.5404353950616},7986.5404353950616]
[null,null,null,null,null,"HV Site Specific","MVArh","All the way customers",null,{"$f":"CHOOSE(charging_year_selected_index, L303,M303,N303,O303,P303,Q303)","v":46893.282928811146},null,44633.104887781868,43336.814031475442,45276.474157454795,46893.282928811146,{"$f":"O303","v":46893.282928811146},46893.282928811146]
[null,null,null,null,null,"Unmetered Supplies","MVArh","All the way customers"]
[null,null,null,null,null,"LV Generation Aggregated","MVArh","All the way customers"]
[null,null,null,null,null,"LV Sub Generation Aggregated","MVArh","All the way customers"]
[null,null,null,null,null,"LV Generation Site Specific","MVArh","All the way customers"]
[null,null,null,null,null,"LV Generation Site Specific no RP Charge","MVArh","All the way customers"]
[null,null,null,null,null,"LV Sub Generation Site Specific","MVArh","All the way customers"]
[null,null,null,null,null,"LV Sub Generation Site Specific no RP Charge","MVArh","All the way customers"]
[null,null,null,null,null,"HV Generation Site Specific","MVArh","All the way customers"]
[null,null,null,null,null,"HV Generation Site Specific no RP Charge","MVArh","All the way customers"]
[]
[null,null,{"$f":"INDEX('Version control'!$H$29:$H$55,MATCH($A$1,'Version control'!$F$29:$F$55,0),1)&\"-E: All-the-way volumes - Residual Band 2\"","v":"Input 501-E: All-the-way volumes - Residual Band 2"}]
[]
[null,null,null,null,"Rate 1 units",null,null,null,">",null,null,null,null,null,null,null,null,null,"Paragraph 52"]
[null,null,null,null,null,"Domestic Aggregated or CT","MWh","All the way customers"]
[null,null,null,null,null,"Domestic Aggregated (Related MPAN)","MWh","All the way customers"]
[null,null,null,null,null,"Non-Domestic Aggregated or CT","MWh","All the way customers",null,{"$f":"CHOOSE(charging_year_selected_index, L319,M319,N319,O319,P319,Q319)","v":36699.349069544987},null,37965.726842871765,37904.085908223875,33547.665748195584,36699.349069544987,{"$f":"O319","v":36699.349069544987},36699.349069544987]
[null,null,null,null,null,"Non-Domestic Aggregated (Related MPAN)","MWh","All the way customers"]
[null,null,null,null,null,"LV Site Specific","MWh","All the way customers",null,{"$f":"CHOOSE(charging_year_selected_index, L321,M321,N321,O321,P321,Q321)","v":79226.609966265882},null,97210.776587100059,84374.92104357222,77986.174806085095,79226.609966265882,{"$f":"O321","v":79226.609966265882},79226.609966265882]
[null,null,null,null,null,"LV Sub Site Specific","MWh","All the way customers",null,{"$f":"CHOOSE(charging_year_selected_index, L322,M322,N322,O322,P322,Q322)","v":5851.9752571912486},null,6551.5318391358887,5894.1492188890643,5845.5774892249892,5851.9752571912486,{"$f":"O322","v":5851.9752571912486},5851.9752571912486]
[null,null,null,null,null,"HV Site Specific","MWh","All the way customers",null,{"$f":"CHOOSE(charging_year_selected_index, L323,M323,N323,O323,P323,Q323)","v":86532.566196280066},null,99989.919705896114,92505.35213604341,88574.374223038132,86532.566196280066,{"$f":"O323","v":86532.566196280066},86532.566196280066]
[null,null,null,null,null,"Unmetered Supplies","MWh","All the way customers"]
[null,null,null,null,null,"LV Generation Aggregated","MWh","All the way customers"]
[null,null,null,null,null,"LV Sub Generation Aggregated","MWh","All the way customers"]
[null,null,null,null,null,"LV Generation Site Specific","MWh","All the way customers"]
[null,null,null,null,null,"LV Generation Site Specific no RP Charge","MWh","All the way customers"]
[null,null,null,null,null,"LV Sub Generation Site Specific","MWh","All the way customers"]
[null,null,null,null,null,"LV Sub Generation Site Specific no RP Charge","MWh","All the way customers"]
[null,null,null,null,null,"HV Generation Site Specific","MWh","All the way customers"]
[null,null,null,null,null,"HV Generation Site Specific no RP Charge","MWh","All the way customers"]
[]
[null,null,null,null,"Rate 2 units"]
[null,null,null,null,null,"Domestic Aggregated or CT","MWh","All the way customers"]
[null,null,null,null,null,"Domestic Aggregated (Related MPAN)","MWh","All the way customers"]
[null,null,null,null,null,"Non-Domestic Aggregated or CT","MWh","All the way customers",null,{"$f":"CHOOSE(charging_year_selected_index, L337,M337,N337,O337,P337,Q337)","v":144622.36951475931},null,145516.6652976418,144959.51163939195,130864.13192174178,144622.36951475931,{"$f":"O337","v":144622.36951475931},144622.36951475931]
[null,null,null,null,null,"Non-Domestic Aggregated (Related MPAN)","MWh","All the way customers"]
[null,null,null,null,null,"LV Site Specific","MWh","All the way customers",null,{"$f":"CHOOSE(charging_year_selected_index, L339,M339,N339,O339,P339,Q339)","v":284004.04050171701},null,345057.95370728947,301977.57020305825,279286.4714532388,284004.04050171701,{"$f":"O339","v":284004.04050171701},284004.04050171701]
[null,null,null,null,null,"LV Sub Site Specific","MWh","All the way customers",null,{"$f":"CHOOSE(charging_year_selected_index, L340,M340,N340,O340,P340,Q340)","v":22773.428980876572},null,25142.738268579167,23072.542181103589,22898.592263252965,22773.428980876572,{"$f":"O340","v":22773.428980876572},22773.428980876572]
[null,null,null,null,null,"HV Site Specific","MWh","All the way customers",null,{"$f":"CHOOSE(charging_year_selected_index, L341,M341,N341,O341,P341,Q341)","v":306098.34044105763},null,350506.40686725068,326976.62972752063,313202.10746343294,306098.34044105763,{"$f":"O341","v":306098.34044105763},306098.34044105763]
[null,null,null,null,null,"Unmetered Supplies","MWh","All the way customers"]
[null,null,null,null,null,"LV Generation Aggregated","MWh","All the way customers"]
[null,null,null,null,null,"LV Sub Generation Aggregated","MWh","All the way customers"]
[null,null,null,null,null,"LV Generation Site Specific","MWh","All the way customers"]
[null,null,null,null,null,"LV Generation Site Specific no RP Charge","MWh","All the way customers"]
[null,null,null,null,null,"LV Sub Generation Site Specific","MWh","All the way customers"]
[null,null,null,null,null,"LV Sub Generation Site Specific no RP Charge","MWh","All the way customers"]
[null,null,null,null,null,"HV Generation Site Specific","MWh","All the way customers"]
[null,null,null,null,null,"HV Generation Site Specific no RP Charge","MWh","All the way customers"]
[]
[null,null,null,null,"Rate 3 units"]
[null,null,null,null,null,"Domestic Aggregated or CT","MWh","All the way customers"]
[null,null,null,null,null,"Domestic Aggregated (Related MPAN)","MWh","All the way customers"]
[null,null,null,null,null,"Non-Domestic Aggregated or CT","MWh","All the way customers",null,{"$f":"CHOOSE(charging_year_selected_index, L355,M355,N355,O355,P355,Q355)","v":174560.97672833479},null,181088.10089695858,183719.90953462481,161172.74364401438,174560.97672833479,{"$f":"O355","v":174560.97672833479},174560.97672833479]
[null,null,null,null,null,"Non-Domestic Aggregated (Related MPAN)","MWh","All the way customers"]
[null,null,null,null,null,"LV Site Specific","MWh","All the way customers",null,{"$f":"CHOOSE(charging_year_selected_index, L357,M357,N357,O357,P357,Q357)","v":379163.8628758025},null,452940.19473482802,396220.74051094189,367442.19894931983,379163.8628758025,{"$f":"O357","v":379163.8628758025},379163.8628758025]
[null,null,null,null,null,"LV Sub Site Specific","MWh","All the way customers",null,{"$f":"CHOOSE(charging_year_selected_index, L358,M358,N358,O358,P358,Q358)","v":31903.534224564835},null,34262.293767441195,31053.754576803774,31062.332172307062,31903.534224564835,{"$f":"O358","v":31903.534224564835},31903.534224564835]
[null,null,null,null,null,"HV Site Specific","MWh","All the way customers",null,{"$f":"CHOOSE(charging_year_selected_index, L359,M359,N359,O359,P359,Q359)","v":496697.12409597129},null,557496.75336930796,523409.73341795639,501603.41353310103,496697.12409597129,{"$f":"O359","v":496697.12409597129},496697.12409597129]
[null,null,null,null,null,"Unmetered Supplies","MWh","All the way customers"]
[null,null,null,null,null,"LV Generation Aggregated","MWh","All the way customers"]
[null,null,null,null,null,"LV Sub Generation Aggregated","MWh","All the way customers"]
[null,null,null,null,null,"LV Generation Site Specific","MWh","All the way customers"]
[null,null,null,null,null,"LV Generation Site Specific no RP Charge","MWh","All the way customers"]
[null,null,null,null,null,"LV Sub Generation Site Specific","MWh","All the way customers"]
[null,null,null,null,null,"LV Sub Generation Site Specific no RP Charge","MWh","All the way customers"]
[null,null,null,null,null,"HV Generation Site Specific","MWh","All the way customers"]
[null,null,null,null,null,"HV Generation Site Specific no RP Charge","MWh","All the way customers"]
[]
[null,null,null,null,"MPANs"]
[null,null,null,null,null,"Domestic Aggregated or CT","MPANs","All the way customers"]
[null,null,null,null,null,"Domestic Aggregated (Related MPAN)","MPANs","All the way customers"]
[null,null,null,null,null,"Non-Domestic Aggregated or CT","MPANs","All the way customers",null,{"$f":"CHOOSE(charging_year_selected_index, L373,M373,N373,O373,P373,Q373)","v":45167.419178082193},null,47597.884931506851,48156.049315068492,44527,45167.419178082193,{"$f":"O373","v":45167.419178082193},45167.419178082193]
[null,null,null,null,null,"Non-Domestic Aggregated (Related MPAN)","MPANs","All the way customers"]
[null,null,null,null,null,"LV Site Specific","MPANs","All the way customers",null,{"$f":"CHOOSE(charging_year_selected_index, L375,M375,N375,O375,P375,Q375)","v":5141.7057534246569},null,5759.3841095890421,5236.3189954337895,5041.8709677419356,5141.7057534246569,{"$f":"O375","v":5141.7057534246569},5141.7057534246569]
[null,null,null,null,null,"LV Sub Site Specific","MPANs","All the way customers",null,{"$f":"CHOOSE(charging_year_selected_index, L376,M376,N376,O376,P376,Q376)","v":309.03178082191783},null,322.45479452054792,304.23068493150686,313.68105810108642,309.03178082191783,{"$f":"O376","v":309.03178082191783},309.03178082191783]
[null,null,null,null,null,"HV Site Specific","MPANs","All the way customers",null,{"$f":"CHOOSE(charging_year_selected_index, L377,M377,N377,O377,P377,Q377)","v":654.26520547945199},null,713.45369863013684,700.62191780821922,689.48387096774195,654.26520547945199,{"$f":"O377","v":654.26520547945199},654.26520547945199]
[null,null,null,null,null,"Unmetered Supplies","MPANs","All the way customers"]
[null,null,null,null,null,"LV Generation Aggregated","MPANs","All the way customers"]
[null,null,null,null,null,"LV Sub Generation Aggregated","MPANs","All the way customers"]
[null,null,null,null,null,"LV Generation Site Specific","MPANs","All the way customers"]
[null,null,null,null,null,"LV Generation Site Specific no RP Charge","MPANs","All the way customers"]
[null,null,null,null,null,"LV Sub Generation Site Specific","MPANs","All the way customers"]
[null,null,null,null,null,"LV Sub Generation Site Specific no RP Charge","MPANs","All the way customers"]
[null,null,null,null,null,"HV Generation Site Specific","MPANs","All the way customers"]
[null,null,null,null,null,"HV Generation Site Specific no RP Charge","MPANs","All the way customers"]
[]
[null,null,null,null,"Import capacity"]
[null,null,null,null,null,"Domestic Aggregated or CT","kVA","All the way customers"]
[null,null,null,null,null,"Domestic Aggregated (Related MPAN)","kVA","All the way customers"]
[null,null,null,null,null,"Non-Domestic Aggregated or CT","kVA","All the way customers"]
[null,null,null,null,null,"Non-Domestic Aggregated (Related MPAN)","kVA","All the way customers"]
[null,null,null,null,null,"LV Site Specific","kVA","All the way customers",null,{"$f":"CHOOSE(charging_year_selected_index, L393,M393,N393,O393,P393,Q393)","v":570377.99534993456},null,648477.33655547339,587325.29903882591,563414.65511212358,570377.99534993456,{"$f":"O393","v":570377.99534993456},570377.99534993456]
[null,null,null,null,null,"LV Sub Site Specific","kVA","All the way customers",null,{"$f":"CHOOSE(charging_year_selected_index, L394,M394,N394,O394,P394,Q394)","v":37062.617411192383},null,37247.146944200867,35848.642927937355,37146.865974011132,37062.617411192383,{"$f":"O394","v":37062.617411192383},37062.617411192383]
[null,null,null,null,null,"HV Site Specific","kVA","All the way customers",null,{"$f":"CHOOSE(charging_year_selected_index, L395,M395,N395,O395,P395,Q395)","v":427423.65277030494},null,462059.95698543027,450226.39416845597,446711.13346957223,427423.65277030494,{"$f":"O395","v":427423.65277030494},427423.65277030494]
[null,null,null,null,null,"Unmetered Supplies","kVA","All the way customers"]
[null,null,null,null,null,"LV Generation Aggregated","kVA","All the way customers"]
[null,null,null,null,null,"LV Sub Generation Aggregated","kVA","All the way customers"]
[null,null,null,null,null,"LV Generation Site Specific","kVA","All the way customers"]
[null,null,null,null,null,"LV Generation Site Specific no RP Charge","kVA","All the way customers"]
[null,null,null,null,null,"LV Sub Generation Site Specific","kVA","All the way customers"]
[null,null,null,null,null,"LV Sub Generation Site Specific no RP Charge","kVA","All the way customers"]
[null,null,null,null,null,"HV Generation Site Specific","kVA","All the way customers"]
[null,null,null,null,null,"HV Generation Site Specific no RP Charge","kVA","All the way customers"]
[]
[null,null,null,null,"Exceeded capacity"]
[null,null,null,null,null,"Domestic Aggregated or CT","kVA","All the way customers"]
[null,null,null,null,null,"Domestic Aggregated (Related MPAN)","kVA","All the way customers"]
[null,null,null,null,null,"Non-Domestic Aggregated or CT","kVA","All the way customers"]
[null,null,null,null,null,"Non-Domestic Aggregated (Related MPAN)","kVA","All the way customers"]
[null,null,null,null,null,"LV Site Specific","kVA","All the way customers",null,{"$f":"CHOOSE(charging_year_selected_index, L411,M411,N411,O411,P411,Q411)","v":3568.9021176120141},null,2968.3613522989335,2649.5960803413395,2339.2175515983204,3568.9021176120141,{"$f":"O411","v":3568.9021176120141},3568.9021176120141]
[null,null,null,null,null,"LV Sub Site Specific","kVA","All the way customers",null,{"$f":"CHOOSE(charging_year_selected_index, L412,M412,N412,O412,P412,Q412)","v":635.61419626289091},null,820.0844730767584,817.70730020850829,661.81150586701176,635.61419626289091,{"$f":"O412","v":635.61419626289091},635.61419626289091]
[null,null,null,null,null,"HV Site Specific","kVA","All the way customers",null,{"$f":"CHOOSE(charging_year_selected_index, L413,M413,N413,O413,P413,Q413)","v":4199.2902873683679},null,4541.0536719620095,4985.2622751729004,4456.0314566145125,4199.2902873683679,{"$f":"O413","v":4199.2902873683679},4199.2902873683679]
[null,null,null,null,null,"Unmetered Supplies","kVA","All the way customers"]
[null,null,null,null,null,"LV Generation Aggregated","kVA","All the way customers"]
[null,null,null,null,null,"LV Sub Generation Aggregated","kVA","All the way customers"]
[null,null,null,null,null,"LV Generation Site Specific","kVA","All the way customers"]
[null,null,null,null,null,"LV Generation Site Specific no RP Charge","kVA","All the way customers"]
[null,null,null,null,null,"LV Sub Generation Site Specific","kVA","All the way customers"]
[null,null,null,null,null,"LV Sub Generation Site Specific no RP Charge","kVA","All the way customers"]
[null,null,null,null,null,"HV Generation Site Specific","kVA","All the way customers"]
[null,null,null,null,null,"HV Generation Site Specific no RP Charge","kVA","All the way customers"]
[]
[null,null,null,null,"Reactive power units"]
[null,null,null,null,null,"Domestic Aggregated or CT","MVArh","All the way customers"]
[null,null,null,null,null,"Domestic Aggregated (Related MPAN)","MVArh","All the way customers"]
[null,null,null,null,null,"Non-Domestic Aggregated or CT","MVArh","All the way customers"]
[null,null,null,null,null,"Non-Domestic Aggregated (Related MPAN)","MVArh","All the way customers"]
[null,null,null,null,null,"LV Site Specific","MVArh","All the way customers",null,{"$f":"CHOOSE(charging_year_selected_index, L429,M429,N429,O429,P429,Q429)","v":55978.261637618052},null,69302.208943468111,61662.733903488333,56165.628723483482,55978.261637618052,{"$f":"O429","v":55978.261637618052},55978.261637618052]
[null,null,null,null,null,"LV Sub Site Specific","MVArh","All the way customers",null,{"$f":"CHOOSE(charging_year_selected_index, L430,M430,N430,O430,P430,Q430)","v":8604.8786875584155},null,9232.994600868009,8902.779036362037,8910.4333939524295,8604.8786875584155,{"$f":"O430","v":8604.8786875584155},8604.8786875584155]
[null,null,null,null,null,"HV Site Specific","MVArh","All the way customers",null,{"$f":"CHOOSE(charging_year_selected_index, L431,M431,N431,O431,P431,Q431)","v":61101.177447083806},null,74980.7749536419,67471.141615000917,62991.630952931278,61101.177447083806,{"$f":"O431","v":61101.177447083806},61101.177447083806]
[null,null,null,null,null,"Unmetered Supplies","MVArh","All the way customers"]
[null,null,null,null,null,"LV Generation Aggregated","MVArh","All the way customers"]
[null,null,null,null,null,"LV Sub Generation Aggregated","MVArh","All the way customers"]
[null,null,null,null,null,"LV Generation Site Specific","MVArh","All the way customers"]
[null,null,null,null,null,"LV Generation Site Specific no RP Charge","MVArh","All the way customers"]
[null,null,null,null,null,"LV Sub Generation Site Specific","MVArh","All the way customers"]
[null,null,null,null,null,"LV Sub Generation Site Specific no RP Charge","MVArh","All the way customers"]
[null,null,null,null,null,"HV Generation Site Specific","MVArh","All the way customers"]
[null,null,null,null,null,"HV Generation Site Specific no RP Charge","MVArh","All the way customers"]
[]
[null,null,{"$f":"INDEX('Version control'!$H$29:$H$55,MATCH($A$1,'Version control'!$F$29:$F$55,0),1)&\"-F: All-the-way volumes - Residual Band 3\"","v":"Input 501-F: All-the-way volumes - Residual Band 3"}]
[]
[null,null,null,null,"Rate 1 units",null,null,null,">",null,null,null,null,null,null,null,null,null,"Paragraph 52"]
[null,null,null,null,null,"Domestic Aggregated or CT","MWh","All the way customers"]
[null,null,null,null,null,"Domestic Aggregated (Related MPAN)","MWh","All the way customers"]
[null,null,null,null,null,"Non-Domestic Aggregated or CT","MWh","All the way customers",null,{"$f":"CHOOSE(charging_year_selected_index, L447,M447,N447,O447,P447,Q447)","v":41066.238540561972},null,43681.481031430798,43297.468192660031,40801.427482250067,41066.238540561972,{"$f":"O447","v":41066.238540561972},41066.238540561972]
[null,null,null,null,null,"Non-Domestic Aggregated (Related MPAN)","MWh","All the way customers"]
[null,null,null,null,null,"LV Site Specific","MWh","All the way customers",null,{"$f":"CHOOSE(charging_year_selected_index, L449,M449,N449,O449,P449,Q449)","v":39065.995825410908},null,53901.265908711888,43354.745194719791,39457.158479064667,39065.995825410908,{"$f":"O449","v":39065.995825410908},39065.995825410908]
[null,null,null,null,null,"LV Sub Site Specific","MWh","All the way customers",null,{"$f":"CHOOSE(charging_year_selected_index, L450,M450,N450,O450,P450,Q450)","v":9042.9677673155311},null,10868.178156005855,10342.818693782736,9634.4994622624945,9042.9677673155311,{"$f":"O450","v":9042.9677673155311},9042.9677673155311]
[null,null,null,null,null,"HV Site Specific","MWh","All the way customers",null,{"$f":"CHOOSE(charging_year_selected_index, L451,M451,N451,O451,P451,Q451)","v":74169.438133274249},null,89525.193529036347,83425.674464539436,78665.753871246081,74169.438133274249,{"$f":"O451","v":74169.438133274249},74169.438133274249]
[null,null,null,null,null,"Unmetered Supplies","MWh","All the way customers"]
[null,null,null,null,null,"LV Generation Aggregated","MWh","All the way customers"]
[null,null,null,null,null,"LV Sub Generation Aggregated","MWh","All the way customers"]
[null,null,null,null,null,"LV Generation Site Specific","MWh","All the way customers"]
[null,null,null,null,null,"LV Generation Site Specific no RP Charge","MWh","All the way customers"]
[null,null,null,null,null,"LV Sub Generation Site Specific","MWh","All the way customers"]
[null,null,null,null,null,"LV Sub Generation Site Specific no RP Charge","MWh","All the way customers"]
[null,null,null,null,null,"HV Generation Site Specific","MWh","All the way customers"]
[null,null,null,null,null,"HV Generation Site Specific no RP Charge","MWh","All the way customers"]
[]
[null,null,null,null,"Rate 2 units"]
[null,null,null,null,null,"Domestic Aggregated or CT","MWh","All the way customers"]
[null,null,null,null,null,"Domestic Aggregated (Related MPAN)","MWh","All the way customers"]
[null,null,null,null,null,"Non-Domestic Aggregated or CT","MWh","All the way customers",null,{"$f":"CHOOSE(charging_year_selected_index, L465,M465,N465,O465,P465,Q465)","v":161603.78285168161},null,167375.371044828,165774.02373134781,159010.91760926941,161603.78285168161,{"$f":"O465","v":161603.78285168161},161603.78285168161]
[null,null,null,null,null,"Non-Domestic Aggregated (Related MPAN)","MWh","All the way customers"]
[null,null,null,null,null,"LV Site Specific","MWh","All the way customers",null,{"$f":"CHOOSE(charging_year_selected_index, L467,M467,N467,O467,P467,Q467)","v":143314.37693706452},null,196472.2224388411,158749.69358922518,144802.66252725085,143314.37693706452,{"$f":"O467","v":143314.37693706452},143314.37693706452]
[null,null,null,null,null,"LV Sub Site Specific","MWh","All the way customers",null,{"$f":"CHOOSE(charging_year_selected_index, L468,M468,N468,O468,P468,Q468)","v":33333.317880870854},null,39521.109500415521,37761.152072433608,35391.567182414008,33333.317880870854,{"$f":"O468","v":33333.317880870854},33333.317880870854]
[null,null,null,null,null,"HV Site Specific","MWh","All the way customers",null,{"$f":"CHOOSE(charging_year_selected_index, L469,M469,N469,O469,P469,Q469)","v":249272.9423032545},null,301382.78673426848,282824.29426343931,264406.95510851697,249272.9423032545,{"$f":"O469","v":249272.9423032545},249272.9423032545]
[null,null,null,null,null,"Unmetered Supplies","MWh","All the way customers"]
[null,null,null,null,null,"LV Generation Aggregated","MWh","All the way customers"]
[null,null,null,null,null,"LV Sub Generation Aggregated","MWh","All the way customers"]
[null,null,null,null,null,"LV Generation Site Specific","MWh","All the way customers"]
[null,null,null,null,null,"LV Generation Site Specific no RP Charge","MWh","All the way customers"]
[null,null,null,null,null,"LV Sub Generation Site Specific","MWh","All the way customers"]
[null,null,null,null,null,"LV Sub Generation Site Specific no RP Charge","MWh","All the way customers"]
[null,null,null,null,null,"HV Generation Site Specific","MWh","All the way customers"]
[null,null,null,null,null,"HV Generation Site Specific no RP Charge","MWh","All the way customers"]
[]
[null,null,null,null,"Rate 3 units"]
[null,null,null,null,null,"Domestic Aggregated or CT","MWh","All the way customers"]
[null,null,null,null,null,"Domestic Aggregated (Related MPAN)","MWh","All the way customers"]
[null,null,null,null,null,"Non-Domestic Aggregated or CT","MWh","All the way customers",null,{"$f":"CHOOSE(charging_year_selected_index, L483,M483,N483,O483,P483,Q483)","v":200364.57295713661},null,212558.17944926483,214895.38824181099,201680.05282074926,200364.57295713661,{"$f":"O483","v":200364.57295713661},200364.57295713661]
[null,null,null,null,null,"Non-Domestic Aggregated (Related MPAN)","MWh","All the way customers"]
[null,null,null,null,null,"LV Site Specific","MWh","All the way customers",null,{"$f":"CHOOSE(charging_year_selected_index, L485,M485,N485,O485,P485,Q485)","v":196286.91954525534},null,262392.05728140782,214842.9629560289,196377.69338685143,196286.91954525534,{"$f":"O485","v":196286.91954525534},196286.91954525534]
[null,null,null,null,null,"LV Sub Site Specific","MWh","All the way customers",null,{"$f":"CHOOSE(charging_year_selected_index, L486,M486,N486,O486,P486,Q486)","v":47343.271654423952},null,54585.2446216522,52351.70067060877,49524.812749438781,47343.271654423952,{"$f":"O486","v":47343.271654423952},47343.271654423952]
[null,null,null,null,null,"HV Site Specific","MWh","All the way customers",null,{"$f":"CHOOSE(charging_year_selected_index, L487,M487,N487,O487,P487,Q487)","v":422516.07137784903},null,504269.99031040969,471411.67070178274,440435.81619534356,422516.07137784903,{"$f":"O487","v":422516.07137784903},422516.07137784903]
[null,null,null,null,null,"Unmetered Supplies","MWh","All the way customers"]
[null,null,null,null,null,"LV Generation Aggregated","MWh","All the way customers"]
[null,null,null,null,null,"LV Sub Generation Aggregated","MWh","All the way customers"]
[null,null,null,null,null,"LV Generation Site Specific","MWh","All the way customers"]
[null,null,null,null,null,"LV Generation Site Specific no RP Charge","MWh","All the way customers"]
[null,null,null,null,null,"LV Sub Generation Site Specific","MWh","All the way customers"]
[null,null,null,null,null,"LV Sub Generation Site Specific no RP Charge","MWh","All the way customers"]
[null,null,null,null,null,"HV Generation Site Specific","MWh","All the way customers"]
[null,null,null,null,null,"HV Generation Site Specific no RP Charge","MWh","All the way customers"]
[]
[null,null,null,null,"MPANs"]
[null,null,null,null,null,"Domestic Aggregated or CT","MPANs","All the way customers"]
[null,null,null,null,null,"Domestic Aggregated (Related MPAN)","MPANs","All the way customers"]
[null,null,null,null,null,"Non-Domestic Aggregated or CT","MPANs","All the way customers",null,{"$f":"CHOOSE(charging_year_selected_index, L501,M501,N501,O501,P501,Q501)","v":25040.060273972602},null,24975.024657534246,25527.208219178083,25625.115068493149,25040.060273972602,{"$f":"O501","v":25040.060273972602},25040.060273972602]
[null,null,null,null,null,"Non-Domestic Aggregated (Related MPAN)","MPANs","All the way customers"]
[null,null,null,null,null,"LV Site Specific","MPANs","All the way customers",null,{"$f":"CHOOSE(charging_year_selected_index, L503,M503,N503,O503,P503,Q503)","v":1649.4093150684928},null,2071.876164383561,1730.0818264840184,1646.8064516129032,1649.4093150684928,{"$f":"O503","v":1649.4093150684928},1649.4093150684928]
[null,null,null,null,null,"LV Sub Site Specific","MPANs","All the way customers",null,{"$f":"CHOOSE(charging_year_selected_index, L504,M504,N504,O504,P504,Q504)","v":271.95890410958901},null,294.61643835616439,293.30136986301369,288.54838709677421,271.95890410958901,{"$f":"O504","v":271.95890410958901},271.95890410958901]
[null,null,null,null,null,"HV Site Specific","MPANs","All the way customers",null,{"$f":"CHOOSE(charging_year_selected_index, L505,M505,N505,O505,P505,Q505)","v":273.01315068493153},null,299.28164383561642,296.04109589041099,283.93548387096769,273.01315068493153,{"$f":"O505","v":273.01315068493153},273.01315068493153]
[null,null,null,null,null,"Unmetered Supplies","MPANs","All the way customers"]
[null,null,null,null,null,"LV Generation Aggregated","MPANs","All the way customers"]
[null,null,null,null,null,"LV Sub Generation Aggregated","MPANs","All the way customers"]
[null,null,null,null,null,"LV Generation Site Specific","MPANs","All the way customers"]
[null,null,null,null,null,"LV Generation Site Specific no RP Charge","MPANs","All the way customers"]
[null,null,null,null,null,"LV Sub Generation Site Specific","MPANs","All the way customers"]
[null,null,null,null,null,"LV Sub Generation Site Specific no RP Charge","MPANs","All the way customers"]
[null,null,null,null,null,"HV Generation Site Specific","MPANs","All the way customers"]
[null,null,null,null,null,"HV Generation Site Specific no RP Charge","MPANs","All the way customers"]
[]
[null,null,null,null,"Import capacity"]
[null,null,null,null,null,"Domestic Aggregated or CT","kVA","All the way customers"]
[null,null,null,null,null,"Domestic Aggregated (Related MPAN)","kVA","All the way customers"]
[null,null,null,null,null,"Non-Domestic Aggregated or CT","kVA","All the way customers"]
[null,null,null,null,null,"Non-Domestic Aggregated (Related MPAN)","kVA","All the way customers"]
[null,null,null,null,null,"LV Site Specific","kVA","All the way customers",null,{"$f":"CHOOSE(charging_year_selected_index, L521,M521,N521,O521,P521,Q521)","v":292716.3197203498},null,374743.16609087581,311985.24224612588,294980.73117284989,292716.3197203498,{"$f":"O521","v":292716.3197203498},292716.3197203498]
[null,null,null,null,null,"LV Sub Site Specific","kVA","All the way customers",null,{"$f":"CHOOSE(charging_year_selected_index, L522,M522,N522,O522,P522,Q522)","v":51150.980455882745},null,55448.905287435271,54956.176354353018,53752.611976992644,51150.980455882745,{"$f":"O522","v":51150.980455882745},51150.980455882745]
[null,null,null,null,null,"HV Site Specific","kVA","All the way customers",null,{"$f":"CHOOSE(charging_year_selected_index, L523,M523,N523,O523,P523,Q523)","v":366176.97132638679},null,407812.01393402659,402818.3137179449,388753.53762354498,366176.97132638679,{"$f":"O523","v":366176.97132638679},366176.97132638679]
[null,null,null,null,null,"Unmetered Supplies","kVA","All the way customers"]
[null,null,null,null,null,"LV Generation Aggregated","kVA","All the way customers"]
[null,null,null,null,null,"LV Sub Generation Aggregated","kVA","All the way customers"]
[null,null,null,null,null,"LV Generation Site Specific","kVA","All the way customers"]
[null,null,null,null,null,"LV Generation Site Specific no RP Charge","kVA","All the way customers"]
[null,null,null,null,null,"LV Sub Generation Site Specific","kVA","All the way customers"]
[null,null,null,null,null,"LV Sub Generation Site Specific no RP Charge","kVA","All the way customers"]
[null,null,null,null,null,"HV Generation Site Specific","kVA","All the way customers"]
[null,null,null,null,null,"HV Generation Site Specific no RP Charge","kVA","All the way customers"]
[]
[null,null,null,null,"Exceeded capacity"]
[null,null,null,null,null,"Domestic Aggregated or CT","kVA","All the way customers"]
[null,null,null,null,null,"Domestic Aggregated (Related MPAN)","kVA","All the way customers"]
[null,null,null,null,null,"Non-Domestic Aggregated or CT","kVA","All the way customers"]
[null,null,null,null,null,"Non-Domestic Aggregated (Related MPAN)","kVA","All the way customers"]
[null,null,null,null,null,"LV Site Specific","kVA","All the way customers",null,{"$f":"CHOOSE(charging_year_selected_index, L539,M539,N539,O539,P539,Q539)","v":766.88131402822148},null,944.16702850531669,678.10850379557928,661.01314425759199,766.88131402822148,{"$f":"O539","v":766.88131402822148},766.88131402822148]
[null,null,null,null,null,"LV Sub Site Specific","kVA","All the way customers",null,{"$f":"CHOOSE(charging_year_selected_index, L540,M540,N540,O540,P540,Q540)","v":579.91522251510719},null,712.63645245367093,760.31521274873239,794.66454327261488,579.91522251510719,{"$f":"O540","v":579.91522251510719},579.91522251510719]
[null,null,null,null,null,"HV Site Specific","kVA","All the way customers",null,{"$f":"CHOOSE(charging_year_selected_index, L541,M541,N541,O541,P541,Q541)","v":2257.7113082412711},null,3168.8420394053037,2387.740912127399,2838.6490250769211,2257.7113082412711,{"$f":"O541","v":2257.7113082412711},2257.7113082412711]
[null,null,null,null,null,"Unmetered Supplies","kVA","All the way customers"]
[null,null,null,null,null,"LV Generation Aggregated","kVA","All the way customers"]
[null,null,null,null,null,"LV Sub Generation Aggregated","kVA","All the way customers"]
[null,null,null,null,null,"LV Generation Site Specific","kVA","All the way customers"]
[null,null,null,null,null,"LV Generation Site Specific no RP Charge","kVA","All the way customers"]
[null,null,null,null,null,"LV Sub Generation Site Specific","kVA","All the way customers"]
[null,null,null,null,null,"LV Sub Generation Site Specific no RP Charge","kVA","All the way customers"]
[null,null,null,null,null,"HV Generation Site Specific","kVA","All the way customers"]
[null,null,null,null,null,"HV Generation Site Specific no RP Charge","kVA","All the way customers"]
[]
[null,null,null,null,"Reactive power units"]
[null,null,null,null,null,"Domestic Aggregated or CT","MVArh","All the way customers"]
[null,null,null,null,null,"Domestic Aggregated (Related MPAN)","MVArh","All the way customers"]
[null,null,null,null,null,"Non-Domestic Aggregated or CT","MVArh","All the way customers"]
[null,null,null,null,null,"Non-Domestic Aggregated (Related MPAN)","MVArh","All the way customers"]
[null,null,null,null,null,"LV Site Specific","MVArh","All the way customers",null,{"$f":"CHOOSE(charging_year_selected_index, L557,M557,N557,O557,P557,Q557)","v":33321.291070570209},null,44882.031589736049,37383.197403843427,33911.881425097861,33321.291070570209,{"$f":"O557","v":33321.291070570209},33321.291070570209]
[null,null,null,null,null,"LV Sub Site Specific","MVArh","All the way customers",null,{"$f":"CHOOSE(charging_year_selected_index, L558,M558,N558,O558,P558,Q558)","v":6980.2119976101167},null,9982.4605135173897,9367.9648853696326,8394.3440803648082,6980.2119976101167,{"$f":"O558","v":6980.2119976101167},6980.2119976101167]
[null,null,null,null,null,"HV Site Specific","MVArh","All the way customers",null,{"$f":"CHOOSE(charging_year_selected_index, L559,M559,N559,O559,P559,Q559)","v":49873.858167979786},null,66577.952515759025,63450.632931003791,56231.590301045522,49873.858167979786,{"$f":"O559","v":49873.858167979786},49873.858167979786]
[null,null,null,null,null,"Unmetered Supplies","MVArh","All the way customers"]
[null,null,null,null,null,"LV Generation Aggregated","MVArh","All the way customers"]
[null,null,null,null,null,"LV Sub Generation Aggregated","MVArh","All the way customers"]
[null,null,null,null,null,"LV Generation Site Specific","MVArh","All the way customers"]
[null,null,null,null,null,"LV Generation Site Specific no RP Charge","MVArh","All the way customers"]
[null,null,null,null,null,"LV Sub Generation Site Specific","MVArh","All the way customers"]
[null,null,null,null,null,"LV Sub Generation Site Specific no RP Charge","MVArh","All the way customers"]
[null,null,null,null,null,"HV Generation Site Specific","MVArh","All the way customers"]
[null,null,null,null,null,"HV Generation Site Specific no RP Charge","MVArh","All the way customers"]
[]
[null,null,{"$f":"INDEX('Version control'!$H$29:$H$55,MATCH($A$1,'Version control'!$F$29:$F$55,0),1)&\"-G: All-the-way volumes - Residual Band 4\"","v":"Input 501-G: All-the-way volumes - Residual Band 4"}]
[]
[null,null,null,null,"Rate 1 units",null,null,null,">",null,null,null,null,null,null,null,null,null,"Paragraph 52"]
[null,null,null,null,null,"Domestic Aggregated or CT","MWh","All the way customers"]
[null,null,null,null,null,"Domestic Aggregated (Related MPAN)","MWh","All the way customers"]
[null,null,null,null,null,"Non-Domestic Aggregated or CT","MWh","All the way customers",null,{"$f":"CHOOSE(charging_year_selected_index, L575,M575,N575,O575,P575,Q575)","v":105527.67053771955},null,119981.99424218583,119338.76116945891,110150.77621017306,105527.67053771955,{"$f":"O575","v":105527.67053771955},105527.67053771955]
[null,null,null,null,null,"Non-Domestic Aggregated (Related MPAN)","MWh","All the way customers"]
[null,null,null,null,null,"LV Site Specific","MWh","All the way customers",null,{"$f":"CHOOSE(charging_year_selected_index, L577,M577,N577,O577,P577,Q577)","v":26887.365200675049},null,56834.415781573109,29946.527916348237,27879.967897728227,26887.365200675049,{"$f":"O577","v":26887.365200675049},26887.365200675049]
[null,null,null,null,null,"LV Sub Site Specific","MWh","All the way customers",null,{"$f":"CHOOSE(charging_year_selected_index, L578,M578,N578,O578,P578,Q578)","v":80201.923639599481},null,93464.79978431543,86398.425601178053,78820.263456603338,80201.923639599481,{"$f":"O578","v":80201.923639599481},80201.923639599481]
[null,null,null,null,null,"HV Site Specific","MWh","All the way customers",null,{"$f":"CHOOSE(charging_year_selected_index, L579,M579,N579,O579,P579,Q579)","v":142047.21465483843},null,184137.28233580611,165343.01275814805,154638.71876828303,142047.21465483843,{"$f":"O579","v":142047.21465483843},142047.21465483843]
[null,null,null,null,null,"Unmetered Supplies","MWh","All the way customers"]
[null,null,null,null,null,"LV Generation Aggregated","MWh","All the way customers"]
[null,null,null,null,null,"LV Sub Generation Aggregated","MWh","All the way customers"]
[null,null,null,null,null,"LV Generation Site Specific","MWh","All the way customers"]
[null,null,null,null,null,"LV Generation Site Specific no RP Charge","MWh","All the way customers"]
[null,null,null,null,null,"LV Sub Generation Site Specific","MWh","All the way customers"]
[null,null,null,null,null,"LV Sub Generation Site Specific no RP Charge","MWh","All the way customers"]
[null,null,null,null,null,"HV Generation Site Specific","MWh","All the way customers"]
[null,null,null,null,null,"HV Generation Site Specific no RP Charge","MWh","All the way customers"]
[]
[null,null,null,null,"Rate 2 units"]
[null,null,null,null,null,"Domestic Aggregated or CT","MWh","All the way customers"]
[null,null,null,null,null,"Domestic Aggregated (Related MPAN)","MWh","All the way customers"]
[null,null,null,null,null,"Non-Domestic Aggregated or CT","MWh","All the way customers",null,{"$f":"CHOOSE(charging_year_selected_index, L593,M593,N593,O593,P593,Q593)","v":405460.14239586977},null,451642.72416710586,449774.38721486699,421007.03891558043,405460.14239586977,{"$f":"O593","v":405460.14239586977},405460.14239586977]
[null,null,null,null,null,"Non-Domestic Aggregated (Related MPAN)","MWh","All the way customers"]
[null,null,null,null,null,"LV Site Specific","MWh","All the way customers",null,{"$f":"CHOOSE(charging_year_selected_index, L595,M595,N595,O595,P595,Q595)","v":100325.35935594892},null,208165.19152246183,112336.49257002299,104207.87419430057,100325.35935594892,{"$f":"O595","v":100325.35935594892},100325.35935594892]
[null,null,null,null,null,"LV Sub Site Specific","MWh","All the way customers",null,{"$f":"CHOOSE(charging_year_selected_index, L596,M596,N596,O596,P596,Q596)","v":297852.55051228986},null,343831.02833715279,321959.09608112508,293826.90112385707,297852.55051228986,{"$f":"O596","v":297852.55051228986},297852.55051228986]
[null,null,null,null,null,"HV Site Specific","MWh","All the way customers",null,{"$f":"CHOOSE(charging_year_selected_index, L597,M597,N597,O597,P597,Q597)","v":465066.71900912485},null,601733.39776410942,541991.90366964694,505256.05913301918,465066.71900912485,{"$f":"O597","v":465066.71900912485},465066.71900912485]
[null,null,null,null,null,"Unmetered Supplies","MWh","All the way customers"]
[null,null,null,null,null,"LV Generation Aggregated","MWh","All the way customers"]
[null,null,null,null,null,"LV Sub Generation Aggregated","MWh","All the way customers"]
[null,null,null,null,null,"LV Generation Site Specific","MWh","All the way customers"]
[null,null,null,null,null,"LV Generation Site Specific no RP Charge","MWh","All the way customers"]
[null,null,null,null,null,"LV Sub Generation Site Specific","MWh","All the way customers"]
[null,null,null,null,null,"LV Sub Generation Site Specific no RP Charge","MWh","All the way customers"]
[null,null,null,null,null,"HV Generation Site Specific","MWh","All the way customers"]
[null,null,null,null,null,"HV Generation Site Specific no RP Charge","MWh","All the way customers"]
[]
[null,null,null,null,"Rate 3 units"]
[null,null,null,null,null,"Domestic Aggregated or CT","MWh","All the way customers"]
[null,null,null,null,null,"Domestic Aggregated (Related MPAN)","MWh","All the way customers"]
[null,null,null,null,null,"Non-Domestic Aggregated or CT","MWh","All the way customers",null,{"$f":"CHOOSE(charging_year_selected_index, L611,M611,N611,O611,P611,Q611)","v":538007.88629096642},null,605712.90443663171,614426.55218510272,573648.01053199091,538007.88629096642,{"$f":"O611","v":538007.88629096642},538007.88629096642]
[null,null,null,null,null,"Non-Domestic Aggregated (Related MPAN)","MWh","All the way customers"]
[null,null,null,null,null,"LV Site Specific","MWh","All the way customers",null,{"$f":"CHOOSE(charging_year_selected_index, L613,M613,N613,O613,P613,Q613)","v":137461.45446785088},null,283423.98557798355,150340.75665071129,139998.57414652623,137461.45446785088,{"$f":"O613","v":137461.45446785088},137461.45446785088]
[null,null,null,null,null,"LV Sub Site Specific","MWh","All the way customers",null,{"$f":"CHOOSE(charging_year_selected_index, L614,M614,N614,O614,P614,Q614)","v":429199.02495700686},null,488832.65833771165,457078.59439634311,416141.01226817648,429199.02495700686,{"$f":"O614","v":429199.02495700686},429199.02495700686]
[null,null,null,null,null,"HV Site Specific","MWh","All the way customers",null,{"$f":"CHOOSE(charging_year_selected_index, L615,M615,N615,O615,P615,Q615)","v":844004.42985605774},null,1094950.3722935761,985136.77811439149,910726.41481982323,844004.42985605774,{"$f":"O615","v":844004.42985605774},844004.42985605774]
[null,null,null,null,null,"Unmetered Supplies","MWh","All the way customers"]
[null,null,null,null,null,"LV Generation Aggregated","MWh","All the way customers"]
[null,null,null,null,null,"LV Sub Generation Aggregated","MWh","All the way customers"]
[null,null,null,null,null,"LV Generation Site Specific","MWh","All the way customers"]
[null,null,null,null,null,"LV Generation Site Specific no RP Charge","MWh","All the way customers"]
[null,null,null,null,null,"LV Sub Generation Site Specific","MWh","All the way customers"]
[null,null,null,null,null,"LV Sub Generation Site Specific no RP Charge","MWh","All the way customers"]
[null,null,null,null,null,"HV Generation Site Specific","MWh","All the way customers"]
[null,null,null,null,null,"HV Generation Site Specific no RP Charge","MWh","All the way customers"]
[]
[null,null,null,null,"MPANs"]
[null,null,null,null,null,"Domestic Aggregated or CT","MPANs","All the way customers"]
[null,null,null,null,null,"Domestic Aggregated (Related MPAN)","MPANs","All the way customers"]
[null,null,null,null,null,"Non-Domestic Aggregated or CT","MPANs","All the way customers",null,{"$f":"CHOOSE(charging_year_selected_index, L629,M629,N629,O629,P629,Q629)","v":24457.923287671234},null,24531.241095890411,25144.739726027397,25441.923287671234,24457.923287671234,{"$f":"O629","v":24457.923287671234},24457.923287671234]
[null,null,null,null,null,"Non-Domestic Aggregated (Related MPAN)","MPANs","All the way customers"]
[null,null,null,null,null,"LV Site Specific","MPANs","All the way customers",null,{"$f":"CHOOSE(charging_year_selected_index, L631,M631,N631,O631,P631,Q631)","v":755.35945205479436},null,1349.4295890410951,794.50182648401812,763.48387096774195,755.35945205479436,{"$f":"O631","v":755.35945205479436},755.35945205479436]
[null,null,null,null,null,"LV Sub Site Specific","MPANs","All the way customers",null,{"$f":"CHOOSE(charging_year_selected_index, L632,M632,N632,O632,P632,Q632)","v":1228.8432876712332},null,1296.8416438356162,1279.8031050228312,1219,1228.8432876712332,{"$f":"O632","v":1228.8432876712332},1228.8432876712332]
[null,null,null,null,null,"HV Site Specific","MPANs","All the way customers",null,{"$f":"CHOOSE(charging_year_selected_index, L633,M633,N633,O633,P633,Q633)","v":215.0849315068493},null,241.24657534246575,233.36438356164385,224.67741935483869,215.0849315068493,{"$f":"O633","v":215.0849315068493},215.0849315068493]
[null,null,null,null,null,"Unmetered Supplies","MPANs","All the way customers"]
[null,null,null,null,null,"LV Generation Aggregated","MPANs","All the way customers"]
[null,null,null,null,null,"LV Sub Generation Aggregated","MPANs","All the way customers"]
[null,null,null,null,null,"LV Generation Site Specific","MPANs","All the way customers"]
[null,null,null,null,null,"LV Generation Site Specific no RP Charge","MPANs","All the way customers"]
[null,null,null,null,null,"LV Sub Generation Site Specific","MPANs","All the way customers"]
[null,null,null,null,null,"LV Sub Generation Site Specific no RP Charge","MPANs","All the way customers"]
[null,null,null,null,null,"HV Generation Site Specific","MPANs","All the way customers"]
[null,null,null,null,null,"HV Generation Site Specific no RP Charge","MPANs","All the way customers"]
[]
[null,null,null,null,"Import capacity"]
[null,null,null,null,null,"Domestic Aggregated or CT","kVA","All the way customers"]
[null,null,null,null,null,"Domestic Aggregated (Related MPAN)","kVA","All the way customers"]
[null,null,null,null,null,"Non-Domestic Aggregated or CT","kVA","All the way customers"]
[null,null,null,null,null,"Non-Domestic Aggregated (Related MPAN)","kVA","All the way customers"]
[null,null,null,null,null,"LV Site Specific","kVA","All the way customers",null,{"$f":"CHOOSE(charging_year_selected_index, L649,M649,N649,O649,P649,Q649)","v":209326.86679053243},null,430565.42238740902,227427.73334772134,215158.01419108183,209326.86679053243,{"$f":"O649","v":209326.86679053243},209326.86679053243]
[null,null,null,null,null,"LV Sub Site Specific","kVA","All the way customers",null,{"$f":"CHOOSE(charging_year_selected_index, L650,M650,N650,O650,P650,Q650)","v":552476.3888412877},null,582841.77413562825,570095.95961283543,542807.15836781077,552476.3888412877,{"$f":"O650","v":552476.3888412877},552476.3888412877]
[null,null,null,null,null,"HV Site Specific","kVA","All the way customers",null,{"$f":"CHOOSE(charging_year_selected_index, L651,M651,N651,O651,P651,Q651)","v":694391.60423333256},null,770476.57612754102,744010.76287491177,725944.97729240416,694391.60423333256,{"$f":"O651","v":694391.60423333256},694391.60423333256]
[null,null,null,null,null,"Unmetered Supplies","kVA","All the way customers"]
[null,null,null,null,null,"LV Generation Aggregated","kVA","All the way customers"]
[null,null,null,null,null,"LV Sub Generation Aggregated","kVA","All the way customers"]
[null,null,null,null,null,"LV Generation Site Specific","kVA","All the way customers"]
[null,null,null,null,null,"LV Generation Site Specific no RP Charge","kVA","All the way customers"]
[null,null,null,null,null,"LV Sub Generation Site Specific","kVA","All the way customers"]
[null,null,null,null,null,"LV Sub Generation Site Specific no RP Charge","kVA","All the way customers"]
[null,null,null,null,null,"HV Generation Site Specific","kVA","All the way customers"]
[null,null,null,null,null,"HV Generation Site Specific no RP Charge","kVA","All the way customers"]
[]
[null,null,null,null,"Exceeded capacity"]
[null,null,null,null,null,"Domestic Aggregated or CT","kVA","All the way customers"]
[null,null,null,null,null,"Domestic Aggregated (Related MPAN)","kVA","All the way customers"]
[null,null,null,null,null,"Non-Domestic Aggregated or CT","kVA","All the way customers"]
[null,null,null,null,null,"Non-Domestic Aggregated (Related MPAN)","kVA","All the way customers"]
[null,null,null,null,null,"LV Site Specific","kVA","All the way customers",null,{"$f":"CHOOSE(charging_year_selected_index, L667,M667,N667,O667,P667,Q667)","v":228.91958361711406},null,236.47393021807201,201.4063105735768,201.08467354260637,228.91958361711406,{"$f":"O667","v":228.91958361711406},228.91958361711406]
[null,null,null,null,null,"LV Sub Site Specific","kVA","All the way customers",null,{"$f":"CHOOSE(charging_year_selected_index, L668,M668,N668,O668,P668,Q668)","v":1907.5797099411016},null,2125.0773482399104,2024.8997914298993,2039.2413672893204,1907.5797099411016,{"$f":"O668","v":1907.5797099411016},1907.5797099411016]
[null,null,null,null,null,"HV Site Specific","kVA","All the way customers",null,{"$f":"CHOOSE(charging_year_selected_index, L669,M669,N669,O669,P669,Q669)","v":2004.7712098177553},null,1527.1232829255289,1453.692814460057,1970.4686183049225,2004.7712098177553,{"$f":"O669","v":2004.7712098177553},2004.7712098177553]
[null,null,null,null,null,"Unmetered Supplies","kVA","All the way customers"]
[null,null,null,null,null,"LV Generation Aggregated","kVA","All the way customers"]
[null,null,null,null,null,"LV Sub Generation Aggregated","kVA","All the way customers"]
[null,null,null,null,null,"LV Generation Site Specific","kVA","All the way customers"]
[null,null,null,null,null,"LV Generation Site Specific no RP Charge","kVA","All the way customers"]
[null,null,null,null,null,"LV Sub Generation Site Specific","kVA","All the way customers"]
[null,null,null,null,null,"LV Sub Generation Site Specific no RP Charge","kVA","All the way customers"]
[null,null,null,null,null,"HV Generation Site Specific","kVA","All the way customers"]
[null,null,null,null,null,"HV Generation Site Specific no RP Charge","kVA","All the way customers"]
[]
[null,null,null,null,"Reactive power units"]
[null,null,null,null,null,"Domestic Aggregated or CT","MVArh","All the way customers"]
[null,null,null,null,null,"Domestic Aggregated (Related MPAN)","MVArh","All the way customers"]
[null,null,null,null,null,"Non-Domestic Aggregated or CT","MVArh","All the way customers"]
[null,null,null,null,null,"Non-Domestic Aggregated (Related MPAN)","MVArh","All the way customers"]
[null,null,null,null,null,"LV Site Specific","MVArh","All the way customers",null,{"$f":"CHOOSE(charging_year_selected_index, L685,M685,N685,O685,P685,Q685)","v":21045.10350290249},null,41107.100142727671,24140.522948900638,22391.158598137019,21045.10350290249,{"$f":"O685","v":21045.10350290249},21045.10350290249]
[null,null,null,null,null,"LV Sub Site Specific","MVArh","All the way customers",null,{"$f":"CHOOSE(charging_year_selected_index, L686,M686,N686,O686,P686,Q686)","v":59746.078087418726},null,65743.093662813117,65982.498611718678,61701.31364465339,59746.078087418726,{"$f":"O686","v":59746.078087418726},59746.078087418726]
[null,null,null,null,null,"HV Site Specific","MVArh","All the way customers",null,{"$f":"CHOOSE(charging_year_selected_index, L687,M687,N687,O687,P687,Q687)","v":109872.06549510037},null,132771.98821596097,128888.49991600857,135933.52699377757,109872.06549510037,{"$f":"O687","v":109872.06549510037},109872.06549510037]
[null,null,null,null,null,"Unmetered Supplies","MVArh","All the way customers"]
[null,null,null,null,null,"LV Generation Aggregated","MVArh","All the way customers"]
[null,null,null,null,null,"LV Sub Generation Aggregated","MVArh","All the way customers"]
[null,null,null,null,null,"LV Generation Site Specific","MVArh","All the way customers"]
[null,null,null,null,null,"LV Generation Site Specific no RP Charge","MVArh","All the way customers"]
[null,null,null,null,null,"LV Sub Generation Site Specific","MVArh","All the way customers"]
[null,null,null,null,null,"LV Sub Generation Site Specific no RP Charge","MVArh","All the way customers"]
[null,null,null,null,null,"HV Generation Site Specific","MVArh","All the way customers"]
[null,null,null,null,null,"HV Generation Site Specific no RP Charge","MVArh","All the way customers"]
[]
[null,null,{"$f":"INDEX('Version control'!$H$29:$H$55,MATCH($A$1,'Version control'!$F$29:$F$55,0),1)&\"-H: LDNO LV volumes - No residual\"","v":"Input 501-H: LDNO LV volumes - No residual"}]
[]
[null,null,null,null,"Rate 1 units",null,null,null,">",null,null,null,null,null,null,null,null,null,"Paragraph 52"]
[null,null,null,null,null,"Domestic Aggregated or CT","MWh","LDNO LV customers"]
[null,null,null,null,null,"Domestic Aggregated (Related MPAN)","MWh","LDNO LV customers",null,{"$f":"CHOOSE(charging_year_selected_index, L702,M702,N702,O702,P702,Q702)","v":0},null,0,0,0,0,{"$f":"O702","v":0},0]
[null,null,null,null,null,"Non-Domestic Aggregated or CT","MWh","LDNO LV customers",null,{"$f":"CHOOSE(charging_year_selected_index, L703,M703,N703,O703,P703,Q703)","v":0},null,0,0,0,0,{"$f":"O703","v":0},0]
[null,null,null,null,null,"Non-Domestic Aggregated (Related MPAN)","MWh","LDNO LV customers",null,{"$f":"CHOOSE(charging_year_selected_index, L704,M704,N704,O704,P704,Q704)","v":0},null,0,0,0,0,{"$f":"O704","v":0},0]
[null,null,null,null,null,"LV Site Specific","MWh","LDNO LV customers",null,{"$f":"CHOOSE(charging_year_selected_index, L705,M705,N705,O705,P705,Q705)","v":0},null,0,0,0,0,{"$f":"O705","v":0},0]
[null,null,null,null,null,"LV Sub Site Specific","MWh","LDNO LV customers"]
[null,null,null,null,null,"HV Site Specific","MWh","LDNO LV customers"]
[null,null,null,null,null,"Unmetered Supplies","MWh","LDNO LV customers"]
[null,null,null,null,null,"LV Generation Aggregated","MWh","LDNO LV customers",null,{"$f":"CHOOSE(charging_year_selected_index, L709,M709,N709,O709,P709,Q709)","v":1720.4913426063822},null,117.63628883248028,570.08413271679251,0,1720.4913426063822,{"$f":"O709","v":1720.4913426063822},1720.4913426063822]
[null,null,null,null,null,"LV Sub Generation Aggregated","MWh","LDNO LV customers"]
[null,null,null,null,null,"LV Generation Site Specific","MWh","LDNO LV customers",null,{"$f":"CHOOSE(charging_year_selected_index, L711,M711,N711,O711,P711,Q711)","v":28.652522321428574},null,0,0,0,28.652522321428574,{"$f":"O711","v":28.652522321428574},28.652522321428574]
[null,null,null,null,null,"LV Generation Site Specific no RP Charge","MWh","LDNO LV customers"]
[null,null,null,null,null,"LV Sub Generation Site Specific","MWh","LDNO LV customers"]
[null,null,null,null,null,"LV Sub Generation Site Specific no RP Charge","MWh","LDNO LV customers"]
[null,null,null,null,null,"HV Generation Site Specific","MWh","LDNO LV customers"]
[null,null,null,null,null,"HV Generation Site Specific no RP Charge","MWh","LDNO LV customers"]
[]
[null,null,null,null,"Rate 2 units"]
[null,null,null,null,null,"Domestic Aggregated or CT","MWh","LDNO LV customers"]
[null,null,null,null,null,"Domestic Aggregated (Related MPAN)","MWh","LDNO LV customers",null,{"$f":"CHOOSE(charging_year_selected_index, L720,M720,N720,O720,P720,Q720)","v":0},null,0,0,0,null,{"$f":"O720","v":0},0]
[null,null,null,null,null,"Non-Domestic Aggregated or CT","MWh","LDNO LV customers",null,{"$f":"CHOOSE(charging_year_selected_index, L721,M721,N721,O721,P721,Q721)","v":0},null,0,0,0,null,{"$f":"O721","v":0},0]
[null,null,null,null,null,"Non-Domestic Aggregated (Related MPAN)","MWh","LDNO LV customers",null,{"$f":"CHOOSE(charging_year_selected_index, L722,M722,N722,O722,P722,Q722)","v":0},null,0,0,0,null,{"$f":"O722","v":0},0]
[null,null,null,null,null,"LV Site Specific","MWh","LDNO LV customers",null,{"$f":"CHOOSE(charging_year_selected_index, L723,M723,N723,O723,P723,Q723)","v":0},null,0,0,0,null,{"$f":"O723","v":0},0]
[null,null,null,null,null,"LV Sub Site Specific","MWh","LDNO LV customers"]
[null,null,null,null,null,"HV Site Specific","MWh","LDNO LV customers"]
[null,null,null,null,null,"Unmetered Supplies","MWh","LDNO LV customers"]
[null,null,null,null,null,"LV Generation Aggregated","MWh","LDNO LV customers",null,{"$f":"CHOOSE(charging_year_selected_index, L727,M727,N727,O727,P727,Q727)","v":8076.4274916006025},null,412.22491005448779,3053.41326804443,0,8076.4274916006025,{"$f":"O727","v":8076.4274916006025},8076.4274916006025]
[null,null,null,null,null,"LV Sub Generation Aggregated","MWh","LDNO LV customers"]
[null,null,null,null,null,"LV Generation Site Specific","MWh","LDNO LV customers",null,{"$f":"CHOOSE(charging_year_selected_index, L729,M729,N729,O729,P729,Q729)","v":76.381390624999995},null,0,0,0,76.381390624999995,{"$f":"O729","v":76.381390624999995},76.381390624999995]
[null,null,null,null,null,"LV Generation Site Specific no RP Charge","MWh","LDNO LV customers"]
[null,null,null,null,null,"LV Sub Generation Site Specific","MWh","LDNO LV customers"]
[null,null,null,null,null,"LV Sub Generation Site Specific no RP Charge","MWh","LDNO LV customers"]
[null,null,null,null,null,"HV Generation Site Specific","MWh","LDNO LV customers"]
[null,null,null,null,null,"HV Generation Site Specific no RP Charge","MWh","LDNO LV customers"]
[]
[null,null,null,null,"Rate 3 units"]
[null,null,null,null,null,"Domestic Aggregated or CT","MWh","LDNO LV customers"]
[null,null,null,null,null,"Domestic Aggregated (Related MPAN)","MWh","LDNO LV customers",null,{"$f":"CHOOSE(charging_year_selected_index, L738,M738,N738,O738,P738,Q738)","v":0},null,0,0,0,null,{"$f":"O738","v":0},0]
[null,null,null,null,null,"Non-Domestic Aggregated or CT","MWh","LDNO LV customers",null,{"$f":"CHOOSE(charging_year_selected_index, L739,M739,N739,O739,P739,Q739)","v":0},null,0,0,0,null,{"$f":"O739","v":0},0]
[null,null,null,null,null,"Non-Domestic Aggregated (Related MPAN)","MWh","LDNO LV customers",null,{"$f":"CHOOSE(charging_year_selected_index, L740,M740,N740,O740,P740,Q740)","v":0},null,0,0,0,null,{"$f":"O740","v":0},0]
[null,null,null,null,null,"LV Site Specific","MWh","LDNO LV customers",null,{"$f":"CHOOSE(charging_year_selected_index, L741,M741,N741,O741,P741,Q741)","v":0},null,0,0,0,null,{"$f":"O741","v":0},0]
[null,null,null,null,null,"LV Sub Site Specific","MWh","LDNO LV customers"]
[null,null,null,null,null,"HV Site Specific","MWh","LDNO LV customers"]
[null,null,null,null,null,"Unmetered Supplies","MWh","LDNO LV customers"]
[null,null,null,null,null,"LV Generation Aggregated","MWh","LDNO LV customers",null,{"$f":"CHOOSE(charging_year_selected_index, L745,M745,N745,O745,P745,Q745)","v":4832.2313047476437},null,268.21092198000355,1736.9739134132487,0,4832.2313047476437,{"$f":"O745","v":4832.2313047476437},4832.2313047476437]
[null,null,null,null,null,"LV Sub Generation Aggregated","MWh","LDNO LV customers"]
[null,null,null,null,null,"LV Generation Site Specific","MWh","LDNO LV customers",null,{"$f":"CHOOSE(charging_year_selected_index, L747,M747,N747,O747,P747,Q747)","v":43.712000000000003},null,0,0,0,43.712000000000003,{"$f":"O747","v":43.712000000000003},43.712000000000003]
[null,null,null,null,null,"LV Generation Site Specific no RP Charge","MWh","LDNO LV customers"]
[null,null,null,null,null,"LV Sub Generation Site Specific","MWh","LDNO LV customers"]
[null,null,null,null,null,"LV Sub Generation Site Specific no RP Charge","MWh","LDNO LV customers"]
[null,null,null,null,null,"HV Generation Site Specific","MWh","LDNO LV customers"]
[null,null,null,null,null,"HV Generation Site Specific no RP Charge","MWh","LDNO LV customers"]
[]
[null,null,null,null,"MPANs"]
[null,null,null,null,null,"Domestic Aggregated or CT","MPANs","LDNO LV customers"]
[null,null,null,null,null,"Domestic Aggregated (Related MPAN)","MPANs","LDNO LV customers",null,{"$f":"CHOOSE(charging_year_selected_index, L756,M756,N756,O756,P756,Q756)","v":0},null,0,0,0,null,{"$f":"O756","v":0},0]
[null,null,null,null,null,"Non-Domestic Aggregated or CT","MPANs","LDNO LV customers",null,{"$f":"CHOOSE(charging_year_selected_index, L757,M757,N757,O757,P757,Q757)","v":0},null,0,0,0,null,{"$f":"O757","v":0},0]
[null,null,null,null,null,"Non-Domestic Aggregated (Related MPAN)","MPANs","LDNO LV customers",null,{"$f":"CHOOSE(charging_year_selected_index, L758,M758,N758,O758,P758,Q758)","v":0},null,0,0,0,null,{"$f":"O758","v":0},0]
[null,null,null,null,null,"LV Site Specific","MPANs","LDNO LV customers",null,{"$f":"CHOOSE(charging_year_selected_index, L759,M759,N759,O759,P759,Q759)","v":0},null,0,0,0,null,{"$f":"O759","v":0},0]
[null,null,null,null,null,"LV Sub Site Specific","MPANs","LDNO LV customers"]
[null,null,null,null,null,"HV Site Specific","MPANs","LDNO LV customers"]
[null,null,null,null,null,"Unmetered Supplies","MPANs","LDNO LV customers"]
[null,null,null,null,null,"LV Generation Aggregated","MPANs","LDNO LV customers",null,{"$f":"CHOOSE(charging_year_selected_index, L763,M763,N763,O763,P763,Q763)","v":2296.963698630138},null,82.809523809523796,456.0698173515982,1317.4757152577049,2296.963698630138,{"$f":"O763","v":2296.963698630138},2296.963698630138]
[null,null,null,null,null,"LV Sub Generation Aggregated","MPANs","LDNO LV customers"]
[null,null,null,null,null,"LV Generation Site Specific","MPANs","LDNO LV customers",null,{"$f":"CHOOSE(charging_year_selected_index, L765,M765,N765,O765,P765,Q765)","v":7},null,0,0,0,7,{"$f":"O765","v":7},7]
[null,null,null,null,null,"LV Generation Site Specific no RP Charge","MPANs","LDNO LV customers"]
[null,null,null,null,null,"LV Sub Generation Site Specific","MPANs","LDNO LV customers"]
[null,null,null,null,null,"LV Sub Generation Site Specific no RP Charge","MPANs","LDNO LV customers"]
[null,null,null,null,null,"HV Generation Site Specific","MPANs","LDNO LV customers"]
[null,null,null,null,null,"HV Generation Site Specific no RP Charge","MPANs","LDNO LV customers"]
[]
[null,null,null,null,"Import capacity"]
[null,null,null,null,null,"Domestic Aggregated or CT","kVA","LDNO LV customers"]
[null,null,null,null,null,"Domestic Aggregated (Related MPAN)","kVA","LDNO LV customers"]
[null,null,null,null,null,"Non-Domestic Aggregated or CT","kVA","LDNO LV customers"]
[null,null,null,null,null,"Non-Domestic Aggregated (Related MPAN)","kVA","LDNO LV customers"]
[null,null,null,null,null,"LV Site Specific","kVA","LDNO LV customers",null,{"$f":"CHOOSE(charging_year_selected_index, L777,M777,N777,O777,P777,Q777)","v":0},null,0,0,0,0,{"$f":"O777","v":0},0]
[null,null,null,null,null,"LV Sub Site Specific","kVA","LDNO LV customers"]
[null,null,null,null,null,"HV Site Specific","kVA","LDNO LV customers"]
[null,null,null,null,null,"Unmetered Supplies","kVA","LDNO LV customers"]
[null,null,null,null,null,"LV Generation Aggregated","kVA","LDNO LV customers"]
[null,null,null,null,null,"LV Sub Generation Aggregated","kVA","LDNO LV customers"]
[null,null,null,null,null,"LV Generation Site Specific","kVA","LDNO LV customers"]
[null,null,null,null,null,"LV Generation Site Specific no RP Charge","kVA","LDNO LV customers"]
[null,null,null,null,null,"LV Sub Generation Site Specific","kVA","LDNO LV customers"]
[null,null,null,null,null,"LV Sub Generation Site Specific no RP Charge","kVA","LDNO LV customers"]
[null,null,null,null,null,"HV Generation Site Specific","kVA","LDNO LV customers"]
[null,null,null,null,null,"HV Generation Site Specific no RP Charge","kVA","LDNO LV customers"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O789","v":0},0]
[null,null,null,null,"Exceeded capacity"]
[null,null,null,null,null,"Domestic Aggregated or CT","kVA","LDNO LV customers"]
[null,null,null,null,null,"Domestic Aggregated (Related MPAN)","kVA","LDNO LV customers"]
[null,null,null,null,null,"Non-Domestic Aggregated or CT","kVA","LDNO LV customers"]
[null,null,null,null,null,"Non-Domestic Aggregated (Related MPAN)","kVA","LDNO LV customers"]
[null,null,null,null,null,"LV Site Specific","kVA","LDNO LV customers",null,{"$f":"CHOOSE(charging_year_selected_index, L795,M795,N795,O795,P795,Q795)","v":0},null,0,0,0,0,{"$f":"O795","v":0},0]
[null,null,null,null,null,"LV Sub Site Specific","kVA","LDNO LV customers"]
[null,null,null,null,null,"HV Site Specific","kVA","LDNO LV customers"]
[null,null,null,null,null,"Unmetered Supplies","kVA","LDNO LV customers"]
[null,null,null,null,null,"LV Generation Aggregated","kVA","LDNO LV customers"]
[null,null,null,null,null,"LV Sub Generation Aggregated","kVA","LDNO LV customers"]
[null,null,null,null,null,"LV Generation Site Specific","kVA","LDNO LV customers"]
[null,null,null,null,null,"LV Generation Site Specific no RP Charge","kVA","LDNO LV customers"]
[null,null,null,null,null,"LV Sub Generation Site Specific","kVA","LDNO LV customers"]
[null,null,null,null,null,"LV Sub Generation Site Specific no RP Charge","kVA","LDNO LV customers"]
[null,null,null,null,null,"HV Generation Site Specific","kVA","LDNO LV customers"]
[null,null,null,null,null,"HV Generation Site Specific no RP Charge","kVA","LDNO LV customers"]
[]
[null,null,null,null,"Reactive power units"]
[null,null,null,null,null,"Domestic Aggregated or CT","MVArh","LDNO LV customers"]
[null,null,null,null,null,"Domestic Aggregated (Related MPAN)","MVArh","LDNO LV customers"]
[null,null,null,null,null,"Non-Domestic Aggregated or CT","MVArh","LDNO LV customers"]
[null,null,null,null,null,"Non-Domestic Aggregated (Related MPAN)","MVArh","LDNO LV customers"]
[null,null,null,null,null,"LV Site Specific","MVArh","LDNO LV customers",null,{"$f":"CHOOSE(charging_year_selected_index, L813,M813,N813,O813,P813,Q813)","v":0},null,0,0,0,0,{"$f":"O813","v":0},0]
[null,null,null,null,null,"LV Sub Site Specific","MVArh","LDNO LV customers"]
[null,null,null,null,null,"HV Site Specific","MVArh","LDNO LV customers"]
[null,null,null,null,null,"Unmetered Supplies","MVArh","LDNO LV customers"]
[null,null,null,null,null,"LV Generation Aggregated","MVArh","LDNO LV customers"]
[null,null,null,null,null,"LV Sub Generation Aggregated","MVArh","LDNO LV customers"]
[null,null,null,null,null,"LV Generation Site Specific","MVArh","LDNO LV customers",null,{"$f":"CHOOSE(charging_year_selected_index, L819,M819,N819,O819,P819,Q819)","v":3.5354999999999999},null,0,0,0,3.5354999999999999,{"$f":"O819","v":3.5354999999999999},3.5354999999999999]
[null,null,null,null,null,"LV Generation Site Specific no RP Charge","MVArh","LDNO LV customers"]
[null,null,null,null,null,"LV Sub Generation Site Specific","MVArh","LDNO LV customers"]
[null,null,null,null,null,"LV Sub Generation Site Specific no RP Charge","MVArh","LDNO LV customers"]
[null,null,null,null,null,"HV Generation Site Specific","MVArh","LDNO LV customers"]
[null,null,null,null,null,"HV Generation Site Specific no RP Charge","MVArh","LDNO LV customers"]
[]
[null,null,{"$f":"INDEX('Version control'!$H$29:$H$55,MATCH($A$1,'Version control'!$F$29:$F$55,0),1)&\"-I: LDNO LV volumes - Residual band 1\"","v":"Input 501-I: LDNO LV volumes - Residual band 1"}]
[]
[null,null,null,null,"Rate 1 units",null,null,null,">",null,null,null,null,null,null,null,null,null,"Paragraph 52"]
[null,null,null,null,null,"Domestic Aggregated or CT","MWh","LDNO LV customers",null,{"$f":"CHOOSE(charging_year_selected_index, L829,M829,N829,O829,P829,Q829)","v":27038.309981813698},null,25032.319988095365,23937.922491975503,27042.561578729488,27038.309981813698,{"$f":"O829","v":27038.309981813698},27038.309981813698]
[null,null,null,null,null,"Domestic Aggregated (Related MPAN)","MWh","LDNO LV customers"]
[null,null,null,null,null,"Non-Domestic Aggregated or CT","MWh","LDNO LV customers",null,{"$f":"CHOOSE(charging_year_selected_index, L831,M831,N831,O831,P831,Q831)","v":359.13760732255474},null,535.33157304303927,633.4769156206695,370.97263443407917,359.13760732255474,{"$f":"O831","v":359.13760732255474},359.13760732255474]
[null,null,null,null,null,"Non-Domestic Aggregated (Related MPAN)","MWh","LDNO LV customers"]
[null,null,null,null,null,"LV Site Specific","MWh","LDNO LV customers",null,{"$f":"CHOOSE(charging_year_selected_index, L833,M833,N833,O833,P833,Q833)","v":166.77225950408635},null,124.80068101156203,107.84491196423681,97.296145208111113,166.77225950408635,{"$f":"O833","v":166.77225950408635},166.77225950408635]
[null,null,null,null,null,"LV Sub Site Specific","MWh","LDNO LV customers"]
[null,null,null,null,null,"HV Site Specific","MWh","LDNO LV customers"]
[null,null,null,null,null,"Unmetered Supplies","MWh","LDNO LV customers",null,{"$f":"CHOOSE(charging_year_selected_index, L836,M836,N836,O836,P836,Q836)","v":0},null,0,0,0,0,{"$f":"O836","v":0},0]
[null,null,null,null,null,"LV Generation Aggregated","MWh","LDNO LV customers"]
[null,null,null,null,null,"LV Sub Generation Aggregated","MWh","LDNO LV customers"]
[null,null,null,null,null,"LV Generation Site Specific","MWh","LDNO LV customers"]
[null,null,null,null,null,"LV Generation Site Specific no RP Charge","MWh","LDNO LV customers"]
[null,null,null,null,null,"LV Sub Generation Site Specific","MWh","LDNO LV customers"]
[null,null,null,null,null,"LV Sub Generation Site Specific no RP Charge","MWh","LDNO LV customers"]
[null,null,null,null,null,"HV Generation Site Specific","MWh","LDNO LV customers"]
[null,null,null,null,null,"HV Generation Site Specific no RP Charge","MWh","LDNO LV customers"]
[]
[null,null,null,null,"Rate 2 units"]
[null,null,null,null,null,"Domestic Aggregated or CT","MWh","LDNO LV customers",null,{"$f":"CHOOSE(charging_year_selected_index, L847,M847,N847,O847,P847,Q847)","v":73575.213148325187},null,65917.396657622812,64810.773876896747,74580.39186587352,73575.213148325187,{"$f":"O847","v":73575.213148325187},73575.213148325187]
[null,null,null,null,null,"Domestic Aggregated (Related MPAN)","MWh","LDNO LV customers"]
[null,null,null,null,null,"Non-Domestic Aggregated or CT","MWh","LDNO LV customers",null,{"$f":"CHOOSE(charging_year_selected_index, L849,M849,N849,O849,P849,Q849)","v":1425.6634167337027},null,2047.9287048073604,2410.0603179586742,1448.1671902328221,1425.6634167337027,1425.6634167337027,1425.6634167337027]
[null,null,null,null,null,"Non-Domestic Aggregated (Related MPAN)","MWh","LDNO LV customers"]
[null,null,null,null,null,"LV Site Specific","MWh","LDNO LV customers",null,{"$f":"CHOOSE(charging_year_selected_index, L851,M851,N851,O851,P851,Q851)","v":613.23273382509171},null,437.55391700556686,393.71572051114913,362.28637246031906,613.23273382509171,613.23273382509171,613.23273382509171]
[null,null,null,null,null,"LV Sub Site Specific","MWh","LDNO LV customers"]
[null,null,null,null,null,"HV Site Specific","MWh","LDNO LV customers"]
[null,null,null,null,null,"Unmetered Supplies","MWh","LDNO LV customers",null,{"$f":"CHOOSE(charging_year_selected_index, L854,M854,N854,O854,P854,Q854)","v":0},null,0,0,0,0,{"$f":"O854","v":0},0]
[null,null,null,null,null,"LV Generation Aggregated","MWh","LDNO LV customers"]
[null,null,null,null,null,"LV Sub Generation Aggregated","MWh","LDNO LV customers"]
[null,null,null,null,null,"LV Generation Site Specific","MWh","LDNO LV customers"]
[null,null,null,null,null,"LV Generation Site Specific no RP Charge","MWh","LDNO LV customers"]
[null,null,null,null,null,"LV Sub Generation Site Specific","MWh","LDNO LV customers"]
[null,null,null,null,null,"LV Sub Generation Site Specific no RP Charge","MWh","LDNO LV customers"]
[null,null,null,null,null,"HV Generation Site Specific","MWh","LDNO LV customers"]
[null,null,null,null,null,"HV Generation Site Specific no RP Charge","MWh","LDNO LV customers"]
[]
[null,null,null,null,"Rate 3 units"]
[null,null,null,null,null,"Domestic Aggregated or CT","MWh","LDNO LV customers",null,{"$f":"CHOOSE(charging_year_selected_index, L865,M865,N865,O865,P865,Q865)","v":124134.35499589291},null,103908.55671208868,102698.96531035029,119816.00868514588,124134.35499589291,{"$f":"O865","v":124134.35499589291},124134.35499589291]
[null,null,null,null,null,"Domestic Aggregated (Related MPAN)","MWh","LDNO LV customers"]
[null,null,null,null,null,"Non-Domestic Aggregated or CT","MWh","LDNO LV customers",null,{"$f":"CHOOSE(charging_year_selected_index, L867,M867,N867,O867,P867,Q867)","v":1617.3664892074032},null,2365.3669169076643,2889.4568022717872,1699.1818933095808,1617.3664892074032,{"$f":"O867","v":1617.3664892074032},1617.3664892074032]
[null,null,null,null,null,"Non-Domestic Aggregated (Related MPAN)","MWh","LDNO LV customers"]
[null,null,null,null,null,"LV Site Specific","MWh","LDNO LV customers",null,{"$f":"CHOOSE(charging_year_selected_index, L869,M869,N869,O869,P869,Q869)","v":905.85785158110082},null,711.18965259616289,589.46677880722348,528.67824441229334,905.85785158110082,{"$f":"O869","v":905.85785158110082},905.85785158110082]
[null,null,null,null,null,"LV Sub Site Specific","MWh","LDNO LV customers"]
[null,null,null,null,null,"HV Site Specific","MWh","LDNO LV customers"]
[null,null,null,null,null,"Unmetered Supplies","MWh","LDNO LV customers",null,{"$f":"CHOOSE(charging_year_selected_index, L872,M872,N872,O872,P872,Q872)","v":0},null,0,0,0,0,{"$f":"O872","v":0},0]
[null,null,null,null,null,"LV Generation Aggregated","MWh","LDNO LV customers"]
[null,null,null,null,null,"LV Sub Generation Aggregated","MWh","LDNO LV customers"]
[null,null,null,null,null,"LV Generation Site Specific","MWh","LDNO LV customers"]
[null,null,null,null,null,"LV Generation Site Specific no RP Charge","MWh","LDNO LV customers"]
[null,null,null,null,null,"LV Sub Generation Site Specific","MWh","LDNO LV customers"]
[null,null,null,null,null,"LV Sub Generation Site Specific no RP Charge","MWh","LDNO LV customers"]
[null,null,null,null,null,"HV Generation Site Specific","MWh","LDNO LV customers"]
[null,null,null,null,null,"HV Generation Site Specific no RP Charge","MWh","LDNO LV customers"]
[]
[null,null,null,null,"MPANs"]
[null,null,null,null,null,"Domestic Aggregated or CT","MPANs","LDNO LV customers",null,{"$f":"CHOOSE(charging_year_selected_index, L883,M883,N883,O883,P883,Q883)","v":75945.717397260232},null,67579.68294888793,66706.445364560321,74779.062259369632,75945.717397260232,{"$f":"O883","v":75945.717397260232},75945.717397260232]
[null,null,null,null,null,"Domestic Aggregated (Related MPAN)","MPANs","LDNO LV customers"]
[null,null,null,null,null,"Non-Domestic Aggregated or CT","MPANs","LDNO LV customers",null,{"$f":"CHOOSE(charging_year_selected_index, L885,M885,N885,O885,P885,Q885)","v":960.01424657534221},null,703.74960861056775,1006.4026484018267,884.74199828941005,960.01424657534221,{"$f":"O885","v":960.01424657534221},960.01424657534221]
[null,null,null,null,null,"Non-Domestic Aggregated (Related MPAN)","MPANs","LDNO LV customers"]
[null,null,null,null,null,"LV Site Specific","MPANs","LDNO LV customers",null,{"$f":"CHOOSE(charging_year_selected_index, L887,M887,N887,O887,P887,Q887)","v":29},null,12,16,16,29,{"$f":"O887","v":29},29]
[null,null,null,null,null,"LV Sub Site Specific","MPANs","LDNO LV customers"]
[null,null,null,null,null,"HV Site Specific","MPANs","LDNO LV customers"]
[null,null,null,null,null,"Unmetered Supplies","MPANs","LDNO LV customers",null,{"$f":"CHOOSE(charging_year_selected_index, L890,M890,N890,O890,P890,Q890)","v":0},null,0,0,0,0,{"$f":"O890","v":0},0]
[null,null,null,null,null,"LV Generation Aggregated","MPANs","LDNO LV customers"]
[null,null,null,null,null,"LV Sub Generation Aggregated","MPANs","LDNO LV customers"]
[null,null,null,null,null,"LV Generation Site Specific","MPANs","LDNO LV customers"]
[null,null,null,null,null,"LV Generation Site Specific no RP Charge","MPANs","LDNO LV customers"]
[null,null,null,null,null,"LV Sub Generation Site Specific","MPANs","LDNO LV customers"]
[null,null,null,null,null,"LV Sub Generation Site Specific no RP Charge","MPANs","LDNO LV customers"]
[null,null,null,null,null,"HV Generation Site Specific","MPANs","LDNO LV customers"]
[null,null,null,null,null,"HV Generation Site Specific no RP Charge","MPANs","LDNO LV customers"]
[]
[null,null,null,null,"Import capacity"]
[null,null,null,null,null,"Domestic Aggregated or CT","kVA","LDNO LV customers"]
[null,null,null,null,null,"Domestic Aggregated (Related MPAN)","kVA","LDNO LV customers"]
[null,null,null,null,null,"Non-Domestic Aggregated or CT","kVA","LDNO LV customers"]
[null,null,null,null,null,"Non-Domestic Aggregated (Related MPAN)","kVA","LDNO LV customers"]
[null,null,null,null,null,"LV Site Specific","kVA","LDNO LV customers",null,{"$f":"CHOOSE(charging_year_selected_index, L905,M905,N905,O905,P905,Q905)","v":1754.5917200137781},null,942.82757224510647,907.84250087811733,1026.9821950794258,1754.5917200137781,{"$f":"O905","v":1754.5917200137781},1754.5917200137781]
[null,null,null,null,null,"LV Sub Site Specific","kVA","LDNO LV customers"]
[null,null,null,null,null,"HV Site Specific","kVA","LDNO LV customers"]
[null,null,null,null,null,"Unmetered Supplies","kVA","LDNO LV customers"]
[null,null,null,null,null,"LV Generation Aggregated","kVA","LDNO LV customers"]
[null,null,null,null,null,"LV Sub Generation Aggregated","kVA","LDNO LV customers"]
[null,null,null,null,null,"LV Generation Site Specific","kVA","LDNO LV customers"]
[null,null,null,null,null,"LV Generation Site Specific no RP Charge","kVA","LDNO LV customers"]
[null,null,null,null,null,"LV Sub Generation Site Specific","kVA","LDNO LV customers"]
[null,null,null,null,null,"LV Sub Generation Site Specific no RP Charge","kVA","LDNO LV customers"]
[null,null,null,null,null,"HV Generation Site Specific","kVA","LDNO LV customers"]
[null,null,null,null,null,"HV Generation Site Specific no RP Charge","kVA","LDNO LV customers"]
[]
[null,null,null,null,"Exceeded capacity"]
[null,null,null,null,null,"Domestic Aggregated or CT","kVA","LDNO LV customers"]
[null,null,null,null,null,"Domestic Aggregated (Related MPAN)","kVA","LDNO LV customers"]
[null,null,null,null,null,"Non-Domestic Aggregated or CT","kVA","LDNO LV customers"]
[null,null,null,null,null,"Non-Domestic Aggregated (Related MPAN)","kVA","LDNO LV customers"]
[null,null,null,null,null,"LV Site Specific","kVA","LDNO LV customers",null,{"$f":"CHOOSE(charging_year_selected_index, L923,M923,N923,O923,P923,Q923)","v":49.578986023087275},null,30.666409511341016,46.809967384213962,34.958421570983596,49.578986023087275,{"$f":"O923","v":49.578986023087275},49.578986023087275]
[null,null,null,null,null,"LV Sub Site Specific","kVA","LDNO LV customers"]
[null,null,null,null,null,"HV Site Specific","kVA","LDNO LV customers"]
[null,null,null,null,null,"Unmetered Supplies","kVA","LDNO LV customers"]
[null,null,null,null,null,"LV Generation Aggregated","kVA","LDNO LV customers"]
[null,null,null,null,null,"LV Sub Generation Aggregated","kVA","LDNO LV customers"]
[null,null,null,null,null,"LV Generation Site Specific","kVA","LDNO LV customers"]
[null,null,null,null,null,"LV Generation Site Specific no RP Charge","kVA","LDNO LV customers"]
[null,null,null,null,null,"LV Sub Generation Site Specific","kVA","LDNO LV customers"]
[null,null,null,null,null,"LV Sub Generation Site Specific no RP Charge","kVA","LDNO LV customers"]
[null,null,null,null,null,"HV Generation Site Specific","kVA","LDNO LV customers"]
[null,null,null,null,null,"HV Generation Site Specific no RP Charge","kVA","LDNO LV customers"]
[]
[null,null,null,null,"Reactive power units"]
[null,null,null,null,null,"Domestic Aggregated or CT","MVArh","LDNO LV customers"]
[null,null,null,null,null,"Domestic Aggregated (Related MPAN)","MVArh","LDNO LV customers"]
[null,null,null,null,null,"Non-Domestic Aggregated or CT","MVArh","LDNO LV customers"]
[null,null,null,null,null,"Non-Domestic Aggregated (Related MPAN)","MVArh","LDNO LV customers"]
[null,null,null,null,null,"LV Site Specific","MVArh","LDNO LV customers",null,{"$f":"CHOOSE(charging_year_selected_index, L941,M941,N941,O941,P941,Q941)","v":151.38337821760365},null,94.983227288267301,138.20684249084252,127.1214348125215,151.38337821760365,{"$f":"O941","v":151.38337821760365},151.38337821760365]
[null,null,null,null,null,"LV Sub Site Specific","MVArh","LDNO LV customers"]
[null,null,null,null,null,"HV Site Specific","MVArh","LDNO LV customers"]
[null,null,null,null,null,"Unmetered Supplies","MVArh","LDNO LV customers"]
[null,null,null,null,null,"LV Generation Aggregated","MVArh","LDNO LV customers"]
[null,null,null,null,null,"LV Sub Generation Aggregated","MVArh","LDNO LV customers"]
[null,null,null,null,null,"LV Generation Site Specific","MVArh","LDNO LV customers"]
[null,null,null,null,null,"LV Generation Site Specific no RP Charge","MVArh","LDNO LV customers"]
[null,null,null,null,null,"LV Sub Generation Site Specific","MVArh","LDNO LV customers"]
[null,null,null,null,null,"LV Sub Generation Site Specific no RP Charge","MVArh","LDNO LV customers"]
[null,null,null,null,null,"HV Generation Site Specific","MVArh","LDNO LV customers"]
[null,null,null,null,null,"HV Generation Site Specific no RP Charge","MVArh","LDNO LV customers"]
[]
[null,null,{"$f":"INDEX('Version control'!$H$29:$H$55,MATCH($A$1,'Version control'!$F$29:$F$55,0),1)&\"-J: LDNO LV volumes - Residual band 2\"","v":"Input 501-J: LDNO LV volumes - Residual band 2"}]
[]
[null,null,null,null,"Rate 1 units",null,null,null,">",null,null,null,null,null,null,null,null,null,"Paragraph 52"]
[null,null,null,null,null,"Domestic Aggregated or CT","MWh","LDNO LV customers"]
[null,null,null,null,null,"Domestic Aggregated (Related MPAN)","MWh","LDNO LV customers"]
[null,null,null,null,null,"Non-Domestic Aggregated or CT","MWh","LDNO LV customers",null,{"$f":"CHOOSE(charging_year_selected_index, L959,M959,N959,O959,P959,Q959)","v":315.41821267085538},null,0,0,378.24889893247877,315.41821267085538,{"$f":"O959","v":315.41821267085538},315.41821267085538]
[null,null,null,null,null,"Non-Domestic Aggregated (Related MPAN)","MWh","LDNO LV customers"]
[null,null,null,null,null,"LV Site Specific","MWh","LDNO LV customers",null,{"$f":"CHOOSE(charging_year_selected_index, L961,M961,N961,O961,P961,Q961)","v":1189.9593503906474},null,796.50710217992957,1032.4346534183958,1006.879140224219,1189.9593503906474,{"$f":"O961","v":1189.9593503906474},1189.9593503906474]
[null,null,null,null,null,"LV Sub Site Specific","MWh","LDNO LV customers"]
[null,null,null,null,null,"HV Site Specific","MWh","LDNO LV customers"]
[null,null,null,null,null,"Unmetered Supplies","MWh","LDNO LV customers"]
[null,null,null,null,null,"LV Generation Aggregated","MWh","LDNO LV customers"]
[null,null,null,null,null,"LV Sub Generation Aggregated","MWh","LDNO LV customers"]
[null,null,null,null,null,"LV Generation Site Specific","MWh","LDNO LV customers"]
[null,null,null,null,null,"LV Generation Site Specific no RP Charge","MWh","LDNO LV customers"]
[null,null,null,null,null,"LV Sub Generation Site Specific","MWh","LDNO LV customers"]
[null,null,null,null,null,"LV Sub Generation Site Specific no RP Charge","MWh","LDNO LV customers"]
[null,null,null,null,null,"HV Generation Site Specific","MWh","LDNO LV customers"]
[null,null,null,null,null,"HV Generation Site Specific no RP Charge","MWh","LDNO LV customers"]
[]
[null,null,null,null,"Rate 2 units"]
[null,null,null,null,null,"Domestic Aggregated or CT","MWh","LDNO LV customers"]
[null,null,null,null,null,"Domestic Aggregated (Related MPAN)","MWh","LDNO LV customers"]
[null,null,null,null,null,"Non-Domestic Aggregated or CT","MWh","LDNO LV customers",null,{"$f":"CHOOSE(charging_year_selected_index, L977,M977,N977,O977,P977,Q977)","v":1249.1358846855646},null,0,0,1451.9153338380497,1249.1358846855646,{"$f":"O977","v":1249.1358846855646},1249.1358846855646]
[null,null,null,null,null,"Non-Domestic Aggregated (Related MPAN)","MWh","LDNO LV customers"]
[null,null,null,null,null,"LV Site Specific","MWh","LDNO LV customers",null,{"$f":"CHOOSE(charging_year_selected_index, L979,M979,N979,O979,P979,Q979)","v":4112.7300527069456},null,2727.0827153765281,3537.0398314843128,3456.2604315468989,4112.7300527069456,{"$f":"O979","v":4112.7300527069456},4112.7300527069456]
[null,null,null,null,null,"LV Sub Site Specific","MWh","LDNO LV customers"]
[null,null,null,null,null,"HV Site Specific","MWh","LDNO LV customers"]
[null,null,null,null,null,"Unmetered Supplies","MWh","LDNO LV customers"]
[null,null,null,null,null,"LV Generation Aggregated","MWh","LDNO LV customers"]
[null,null,null,null,null,"LV Sub Generation Aggregated","MWh","LDNO LV customers"]
[null,null,null,null,null,"LV Generation Site Specific","MWh","LDNO LV customers"]
[null,null,null,null,null,"LV Generation Site Specific no RP Charge","MWh","LDNO LV customers"]
[null,null,null,null,null,"LV Sub Generation Site Specific","MWh","LDNO LV customers"]
[null,null,null,null,null,"LV Sub Generation Site Specific no RP Charge","MWh","LDNO LV customers"]
[null,null,null,null,null,"HV Generation Site Specific","MWh","LDNO LV customers"]
[null,null,null,null,null,"HV Generation Site Specific no RP Charge","MWh","LDNO LV customers"]
[]
[null,null,null,null,"Rate 3 units"]
[null,null,null,null,null,"Domestic Aggregated or CT","MWh","LDNO LV customers"]
[null,null,null,null,null,"Domestic Aggregated (Related MPAN)","MWh","LDNO LV customers"]
[null,null,null,null,null,"Non-Domestic Aggregated or CT","MWh","LDNO LV customers",null,{"$f":"CHOOSE(charging_year_selected_index, L995,M995,N995,O995,P995,Q995)","v":1428.3944850501791},null,0,0,1667.3250177763987,1428.3944850501791,{"$f":"O995","v":1428.3944850501791},1428.3944850501791]
[null,null,null,null,null,"Non-Domestic Aggregated (Related MPAN)","MWh","LDNO LV customers"]
[null,null,null,null,null,"LV Site Specific","MWh","LDNO LV customers",null,{"$f":"CHOOSE(charging_year_selected_index, L997,M997,N997,O997,P997,Q997)","v":5663.5377141593935},null,3531.3300398016686,4879.4931478549506,4633.3823514976793,5663.5377141593935,{"$f":"O997","v":5663.5377141593935},5663.5377141593935]
[null,null,null,null,null,"LV Sub Site Specific","MWh","LDNO LV customers"]
[null,null,null,null,null,"HV Site Specific","MWh","LDNO LV customers"]
[null,null,null,null,null,"Unmetered Supplies","MWh","LDNO LV customers"]
[null,null,null,null,null,"LV Generation Aggregated","MWh","LDNO LV customers"]
[null,null,null,null,null,"LV Sub Generation Aggregated","MWh","LDNO LV customers"]
[null,null,null,null,null,"LV Generation Site Specific","MWh","LDNO LV customers"]
[null,null,null,null,null,"LV Generation Site Specific no RP Charge","MWh","LDNO LV customers"]
[null,null,null,null,null,"LV Sub Generation Site Specific","MWh","LDNO LV customers"]
[null,null,null,null,null,"LV Sub Generation Site Specific no RP Charge","MWh","LDNO LV customers"]
[null,null,null,null,null,"HV Generation Site Specific","MWh","LDNO LV customers"]
[null,null,null,null,null,"HV Generation Site Specific no RP Charge","MWh","LDNO LV customers"]
[]
[null,null,null,null,"MPANs"]
[null,null,null,null,null,"Domestic Aggregated or CT","MPANs","LDNO LV customers"]
[null,null,null,null,null,"Domestic Aggregated (Related MPAN)","MPANs","LDNO LV customers"]
[null,null,null,null,null,"Non-Domestic Aggregated or CT","MPANs","LDNO LV customers",null,{"$f":"CHOOSE(charging_year_selected_index, L1013,M1013,N1013,O1013,P1013,Q1013)","v":515.48506849315061},null,0,0,816.55783204288275,515.48506849315061,{"$f":"O1013","v":515.48506849315061},515.48506849315061]
[null,null,null,null,null,"Non-Domestic Aggregated (Related MPAN)","MPANs","LDNO LV customers"]
[null,null,null,null,null,"LV Site Specific","MPANs","LDNO LV customers",null,{"$f":"CHOOSE(charging_year_selected_index, L1015,M1015,N1015,O1015,P1015,Q1015)","v":119},null,61,87,97,119,{"$f":"O1015","v":119},119]
[null,null,null,null,null,"LV Sub Site Specific","MPANs","LDNO LV customers"]
[null,null,null,null,null,"HV Site Specific","MPANs","LDNO LV customers"]
[null,null,null,null,null,"Unmetered Supplies","MPANs","LDNO LV customers"]
[null,null,null,null,null,"LV Generation Aggregated","MPANs","LDNO LV customers"]
[null,null,null,null,null,"LV Sub Generation Aggregated","MPANs","LDNO LV customers"]
[null,null,null,null,null,"LV Generation Site Specific","MPANs","LDNO LV customers"]
[null,null,null,null,null,"LV Generation Site Specific no RP Charge","MPANs","LDNO LV customers"]
[null,null,null,null,null,"LV Sub Generation Site Specific","MPANs","LDNO LV customers"]
[null,null,null,null,null,"LV Sub Generation Site Specific no RP Charge","MPANs","LDNO LV customers"]
[null,null,null,null,null,"HV Generation Site Specific","MPANs","LDNO LV customers"]
[null,null,null,null,null,"HV Generation Site Specific no RP Charge","MPANs","LDNO LV customers"]
[]
[null,null,null,null,"Import capacity"]
[null,null,null,null,null,"Domestic Aggregated or CT","kVA","LDNO LV customers"]
[null,null,null,null,null,"Domestic Aggregated (Related MPAN)","kVA","LDNO LV customers"]
[null,null,null,null,null,"Non-Domestic Aggregated or CT","kVA","LDNO LV customers"]
[null,null,null,null,null,"Non-Domestic Aggregated (Related MPAN)","kVA","LDNO LV customers"]
[null,null,null,null,null,"LV Site Specific","kVA","LDNO LV customers",null,{"$f":"CHOOSE(charging_year_selected_index, L1033,M1033,N1033,O1033,P1033,Q1033)","v":13621.121932444468},null,7130.1659675565406,10303.782270402386,11379.629956800569,13621.121932444468,{"$f":"O1033","v":13621.121932444468},13621.121932444468]
[null,null,null,null,null,"LV Sub Site Specific","kVA","LDNO LV customers"]
[null,null,null,null,null,"HV Site Specific","kVA","LDNO LV customers"]
[null,null,null,null,null,"Unmetered Supplies","kVA","LDNO LV customers"]
[null,null,null,null,null,"LV Generation Aggregated","kVA","LDNO LV customers"]
[null,null,null,null,null,"LV Sub Generation Aggregated","kVA","LDNO LV customers"]
[null,null,null,null,null,"LV Generation Site Specific","kVA","LDNO LV customers"]
[null,null,null,null,null,"LV Generation Site Specific no RP Charge","kVA","LDNO LV customers"]
[null,null,null,null,null,"LV Sub Generation Site Specific","kVA","LDNO LV customers"]
[null,null,null,null,null,"LV Sub Generation Site Specific no RP Charge","kVA","LDNO LV customers"]
[null,null,null,null,null,"HV Generation Site Specific","kVA","LDNO LV customers"]
[null,null,null,null,null,"HV Generation Site Specific no RP Charge","kVA","LDNO LV customers"]
[]
[null,null,null,null,"Exceeded capacity"]
[null,null,null,null,null,"Domestic Aggregated or CT","kVA","LDNO LV customers"]
[null,null,null,null,null,"Domestic Aggregated (Related MPAN)","kVA","LDNO LV customers"]
[null,null,null,null,null,"Non-Domestic Aggregated or CT","kVA","LDNO LV customers"]
[null,null,null,null,null,"Non-Domestic Aggregated (Related MPAN)","kVA","LDNO LV customers"]
[null,null,null,null,null,"LV Site Specific","kVA","LDNO LV customers",null,{"$f":"CHOOSE(charging_year_selected_index, L1051,M1051,N1051,O1051,P1051,Q1051)","v":94.474637889052417},null,118.13827192676584,63.690675381570877,107.47480783137036,94.474637889052417,{"$f":"O1051","v":94.474637889052417},94.474637889052417]
[null,null,null,null,null,"LV Sub Site Specific","kVA","LDNO LV customers"]
[null,null,null,null,null,"HV Site Specific","kVA","LDNO LV customers"]
[null,null,null,null,null,"Unmetered Supplies","kVA","LDNO LV customers"]
[null,null,null,null,null,"LV Generation Aggregated","kVA","LDNO LV customers"]
[null,null,null,null,null,"LV Sub Generation Aggregated","kVA","LDNO LV customers"]
[null,null,null,null,null,"LV Generation Site Specific","kVA","LDNO LV customers"]
[null,null,null,null,null,"LV Generation Site Specific no RP Charge","kVA","LDNO LV customers"]
[null,null,null,null,null,"LV Sub Generation Site Specific","kVA","LDNO LV customers"]
[null,null,null,null,null,"LV Sub Generation Site Specific no RP Charge","kVA","LDNO LV customers"]
[null,null,null,null,null,"HV Generation Site Specific","kVA","LDNO LV customers"]
[null,null,null,null,null,"HV Generation Site Specific no RP Charge","kVA","LDNO LV customers"]
[]
[null,null,null,null,"Reactive power units"]
[null,null,null,null,null,"Domestic Aggregated or CT","MVArh","LDNO LV customers"]
[null,null,null,null,null,"Domestic Aggregated (Related MPAN)","MVArh","LDNO LV customers"]
[null,null,null,null,null,"Non-Domestic Aggregated or CT","MVArh","LDNO LV customers"]
[null,null,null,null,null,"Non-Domestic Aggregated (Related MPAN)","MVArh","LDNO LV customers"]
[null,null,null,null,null,"LV Site Specific","MVArh","LDNO LV customers",null,{"$f":"CHOOSE(charging_year_selected_index, L1069,M1069,N1069,O1069,P1069,Q1069)","v":680.02911918999462},null,495.42413240660892,523.76046337179071,538.35692277923658,680.02911918999462,{"$f":"O1069","v":680.02911918999462},680.02911918999462]
[null,null,null,null,null,"LV Sub Site Specific","MVArh","LDNO LV customers"]
[null,null,null,null,null,"HV Site Specific","MVArh","LDNO LV customers"]
[null,null,null,null,null,"Unmetered Supplies","MVArh","LDNO LV customers"]
[null,null,null,null,null,"LV Generation Aggregated","MVArh","LDNO LV customers"]
[null,null,null,null,null,"LV Sub Generation Aggregated","MVArh","LDNO LV customers"]
[null,null,null,null,null,"LV Generation Site Specific","MVArh","LDNO LV customers"]
[null,null,null,null,null,"LV Generation Site Specific no RP Charge","MVArh","LDNO LV customers"]
[null,null,null,null,null,"LV Sub Generation Site Specific","MVArh","LDNO LV customers"]
[null,null,null,null,null,"LV Sub Generation Site Specific no RP Charge","MVArh","LDNO LV customers"]
[null,null,null,null,null,"HV Generation Site Specific","MVArh","LDNO LV customers"]
[null,null,null,null,null,"HV Generation Site Specific no RP Charge","MVArh","LDNO LV customers"]
[]
[null,null,{"$f":"INDEX('Version control'!$H$29:$H$55,MATCH($A$1,'Version control'!$F$29:$F$55,0),1)&\"-K: LDNO LV volumes - Residual band 3\"","v":"Input 501-K: LDNO LV volumes - Residual band 3"}]
[]
[null,null,null,null,"Rate 1 units",null,null,null,">",null,null,null,null,null,null,null,null,null,"Paragraph 52"]
[null,null,null,null,null,"Domestic Aggregated or CT","MWh","LDNO LV customers"]
[null,null,null,null,null,"Domestic Aggregated (Related MPAN)","MWh","LDNO LV customers"]
[null,null,null,null,null,"Non-Domestic Aggregated or CT","MWh","LDNO LV customers",null,{"$f":"CHOOSE(charging_year_selected_index, L1087,M1087,N1087,O1087,P1087,Q1087)","v":286.14034057403228},null,0,0,467.56902664455373,286.14034057403228,{"$f":"O1087","v":286.14034057403228},286.14034057403228]
[null,null,null,null,null,"Non-Domestic Aggregated (Related MPAN)","MWh","LDNO LV customers"]
[null,null,null,null,null,"LV Site Specific","MWh","LDNO LV customers",null,{"$f":"CHOOSE(charging_year_selected_index, L1089,M1089,N1089,O1089,P1089,Q1089)","v":1688.6787291482449},null,659.20256940526792,924.7980259431165,1084.6564353063504,1688.6787291482449,{"$f":"O1089","v":1688.6787291482449},1688.6787291482449]
[null,null,null,null,null,"LV Sub Site Specific","MWh","LDNO LV customers"]
[null,null,null,null,null,"HV Site Specific","MWh","LDNO LV customers"]
[null,null,null,null,null,"Unmetered Supplies","MWh","LDNO LV customers"]
[null,null,null,null,null,"LV Generation Aggregated","MWh","LDNO LV customers"]
[null,null,null,null,null,"LV Sub Generation Aggregated","MWh","LDNO LV customers"]
[null,null,null,null,null,"LV Generation Site Specific","MWh","LDNO LV customers"]
[null,null,null,null,null,"LV Generation Site Specific no RP Charge","MWh","LDNO LV customers"]
[null,null,null,null,null,"LV Sub Generation Site Specific","MWh","LDNO LV customers"]
[null,null,null,null,null,"LV Sub Generation Site Specific no RP Charge","MWh","LDNO LV customers"]
[null,null,null,null,null,"HV Generation Site Specific","MWh","LDNO LV customers"]
[null,null,null,null,null,"HV Generation Site Specific no RP Charge","MWh","LDNO LV customers"]
[]
[null,null,null,null,"Rate 2 units"]
[null,null,null,null,null,"Domestic Aggregated or CT","MWh","LDNO LV customers"]
[null,null,null,null,null,"Domestic Aggregated (Related MPAN)","MWh","LDNO LV customers"]
[null,null,null,null,null,"Non-Domestic Aggregated or CT","MWh","LDNO LV customers",null,{"$f":"CHOOSE(charging_year_selected_index, L1105,M1105,N1105,O1105,P1105,Q1105)","v":1129.2671746566602},null,0,0,1808.4936818701235,1129.2671746566602,{"$f":"O1105","v":1129.2671746566602},1129.2671746566602]
[null,null,null,null,null,"Non-Domestic Aggregated (Related MPAN)","MWh","LDNO LV customers"]
[null,null,null,null,null,"LV Site Specific","MWh","LDNO LV customers",null,{"$f":"CHOOSE(charging_year_selected_index, L1107,M1107,N1107,O1107,P1107,Q1107)","v":5744.8674841886277},null,2314.8383382435622,3177.7889447277198,3677.4234797773752,5744.8674841886277,{"$f":"O1107","v":5744.8674841886277},5744.8674841886277]
[null,null,null,null,null,"LV Sub Site Specific","MWh","LDNO LV customers"]
[null,null,null,null,null,"HV Site Specific","MWh","LDNO LV customers"]
[null,null,null,null,null,"Unmetered Supplies","MWh","LDNO LV customers"]
[null,null,null,null,null,"LV Generation Aggregated","MWh","LDNO LV customers"]
[null,null,null,null,null,"LV Sub Generation Aggregated","MWh","LDNO LV customers"]
[null,null,null,null,null,"LV Generation Site Specific","MWh","LDNO LV customers"]
[null,null,null,null,null,"LV Generation Site Specific no RP Charge","MWh","LDNO LV customers"]
[null,null,null,null,null,"LV Sub Generation Site Specific","MWh","LDNO LV customers"]
[null,null,null,null,null,"LV Sub Generation Site Specific no RP Charge","MWh","LDNO LV customers"]
[null,null,null,null,null,"HV Generation Site Specific","MWh","LDNO LV customers"]
[null,null,null,null,null,"HV Generation Site Specific no RP Charge","MWh","LDNO LV customers"]
[]
[null,null,null,null,"Rate 3 units"]
[null,null,null,null,null,"Domestic Aggregated or CT","MWh","LDNO LV customers"]
[null,null,null,null,null,"Domestic Aggregated (Related MPAN)","MWh","LDNO LV customers"]
[null,null,null,null,null,"Non-Domestic Aggregated or CT","MWh","LDNO LV customers",null,{"$f":"CHOOSE(charging_year_selected_index, L1123,M1123,N1123,O1123,P1123,Q1123)","v":1318.4862768242385},null,0,0,2183.9883254369352,1318.4862768242385,{"$f":"O1123","v":1318.4862768242385},1318.4862768242385]
[null,null,null,null,null,"Non-Domestic Aggregated (Related MPAN)","MWh","LDNO LV customers"]
[null,null,null,null,null,"LV Site Specific","MWh","LDNO LV customers",null,{"$f":"CHOOSE(charging_year_selected_index, L1125,M1125,N1125,O1125,P1125,Q1125)","v":6902.6634374284822},null,3130.206044388281,4106.8408760349566,4456.6367538789264,6902.6634374284822,{"$f":"O1125","v":6902.6634374284822},6902.6634374284822]
[null,null,null,null,null,"LV Sub Site Specific","MWh","LDNO LV customers"]
[null,null,null,null,null,"HV Site Specific","MWh","LDNO LV customers"]
[null,null,null,null,null,"Unmetered Supplies","MWh","LDNO LV customers"]
[null,null,null,null,null,"LV Generation Aggregated","MWh","LDNO LV customers"]
[null,null,null,null,null,"LV Sub Generation Aggregated","MWh","LDNO LV customers"]
[null,null,null,null,null,"LV Generation Site Specific","MWh","LDNO LV customers"]
[null,null,null,null,null,"LV Generation Site Specific no RP Charge","MWh","LDNO LV customers"]
[null,null,null,null,null,"LV Sub Generation Site Specific","MWh","LDNO LV customers"]
[null,null,null,null,null,"LV Sub Generation Site Specific no RP Charge","MWh","LDNO LV customers"]
[null,null,null,null,null,"HV Generation Site Specific","MWh","LDNO LV customers"]
[null,null,null,null,null,"HV Generation Site Specific no RP Charge","MWh","LDNO LV customers"]
[]
[null,null,null,null,"MPANs"]
[null,null,null,null,null,"Domestic Aggregated or CT","MPANs","LDNO LV customers"]
[null,null,null,null,null,"Domestic Aggregated (Related MPAN)","MPANs","LDNO LV customers"]
[null,null,null,null,null,"Non-Domestic Aggregated or CT","MPANs","LDNO LV customers",null,{"$f":"CHOOSE(charging_year_selected_index, L1141,M1141,N1141,O1141,P1141,Q1141)","v":254.65602739726026},null,0,0,584.07659321024437,254.65602739726026,{"$f":"O1141","v":254.65602739726026},254.65602739726026]
[null,null,null,null,null,"Non-Domestic Aggregated (Related MPAN)","MPANs","LDNO LV customers"]
[null,null,null,null,null,"LV Site Specific","MPANs","LDNO LV customers",null,{"$f":"CHOOSE(charging_year_selected_index, L1143,M1143,N1143,O1143,P1143,Q1143)","v":125},null,43,64,89,125,{"$f":"O1143","v":125},125]
[null,null,null,null,null,"LV Sub Site Specific","MPANs","LDNO LV customers"]
[null,null,null,null,null,"HV Site Specific","MPANs","LDNO LV customers"]
[null,null,null,null,null,"Unmetered Supplies","MPANs","LDNO LV customers"]
[null,null,null,null,null,"LV Generation Aggregated","MPANs","LDNO LV customers"]
[null,null,null,null,null,"LV Sub Generation Aggregated","MPANs","LDNO LV customers"]
[null,null,null,null,null,"LV Generation Site Specific","MPANs","LDNO LV customers"]
[null,null,null,null,null,"LV Generation Site Specific no RP Charge","MPANs","LDNO LV customers"]
[null,null,null,null,null,"LV Sub Generation Site Specific","MPANs","LDNO LV customers"]
[null,null,null,null,null,"LV Sub Generation Site Specific no RP Charge","MPANs","LDNO LV customers"]
[null,null,null,null,null,"HV Generation Site Specific","MPANs","LDNO LV customers"]
[null,null,null,null,null,"HV Generation Site Specific no RP Charge","MPANs","LDNO LV customers"]
[]
[null,null,null,null,"Import capacity"]
[null,null,null,null,null,"Domestic Aggregated or CT","kVA","LDNO LV customers"]
[null,null,null,null,null,"Domestic Aggregated (Related MPAN)","kVA","LDNO LV customers"]
[null,null,null,null,null,"Non-Domestic Aggregated or CT","kVA","LDNO LV customers"]
[null,null,null,null,null,"Non-Domestic Aggregated (Related MPAN)","kVA","LDNO LV customers"]
[null,null,null,null,null,"LV Site Specific","kVA","LDNO LV customers",null,{"$f":"CHOOSE(charging_year_selected_index, L1161,M1161,N1161,O1161,P1161,Q1161)","v":21837.485067117937},null,6890.0752441342056,10319.161865169148,13551.785148681691,21837.485067117937,{"$f":"O1161","v":21837.485067117937},21837.485067117937]
[null,null,null,null,null,"LV Sub Site Specific","kVA","LDNO LV customers"]
[null,null,null,null,null,"HV Site Specific","kVA","LDNO LV customers"]
[null,null,null,null,null,"Unmetered Supplies","kVA","LDNO LV customers"]
[null,null,null,null,null,"LV Generation Aggregated","kVA","LDNO LV customers"]
[null,null,null,null,null,"LV Sub Generation Aggregated","kVA","LDNO LV customers"]
[null,null,null,null,null,"LV Generation Site Specific","kVA","LDNO LV customers"]
[null,null,null,null,null,"LV Generation Site Specific no RP Charge","kVA","LDNO LV customers"]
[null,null,null,null,null,"LV Sub Generation Site Specific","kVA","LDNO LV customers"]
[null,null,null,null,null,"LV Sub Generation Site Specific no RP Charge","kVA","LDNO LV customers"]
[null,null,null,null,null,"HV Generation Site Specific","kVA","LDNO LV customers"]
[null,null,null,null,null,"HV Generation Site Specific no RP Charge","kVA","LDNO LV customers"]
[]
[null,null,null,null,"Exceeded capacity"]
[null,null,null,null,null,"Domestic Aggregated or CT","kVA","LDNO LV customers"]
[null,null,null,null,null,"Domestic Aggregated (Related MPAN)","kVA","LDNO LV customers"]
[null,null,null,null,null,"Non-Domestic Aggregated or CT","kVA","LDNO LV customers"]
[null,null,null,null,null,"Non-Domestic Aggregated (Related MPAN)","kVA","LDNO LV customers"]
[null,null,null,null,null,"LV Site Specific","kVA","LDNO LV customers",null,{"$f":"CHOOSE(charging_year_selected_index, L1179,M1179,N1179,O1179,P1179,Q1179)","v":12.550884175205223},null,0.62162634800349748,2.6431253170979199,20.095745076189608,12.550884175205223,{"$f":"O1179","v":12.550884175205223},12.550884175205223]
[null,null,null,null,null,"LV Sub Site Specific","kVA","LDNO LV customers"]
[null,null,null,null,null,"HV Site Specific","kVA","LDNO LV customers"]
[null,null,null,null,null,"Unmetered Supplies","kVA","LDNO LV customers"]
[null,null,null,null,null,"LV Generation Aggregated","kVA","LDNO LV customers"]
[null,null,null,null,null,"LV Sub Generation Aggregated","kVA","LDNO LV customers"]
[null,null,null,null,null,"LV Generation Site Specific","kVA","LDNO LV customers"]
[null,null,null,null,null,"LV Generation Site Specific no RP Charge","kVA","LDNO LV customers"]
[null,null,null,null,null,"LV Sub Generation Site Specific","kVA","LDNO LV customers"]
[null,null,null,null,null,"LV Sub Generation Site Specific no RP Charge","kVA","LDNO LV customers"]
[null,null,null,null,null,"HV Generation Site Specific","kVA","LDNO LV customers"]
[null,null,null,null,null,"HV Generation Site Specific no RP Charge","kVA","LDNO LV customers"]
[]
[null,null,null,null,"Reactive power units"]
[null,null,null,null,null,"Domestic Aggregated or CT","MVArh","LDNO LV customers"]
[null,null,null,null,null,"Domestic Aggregated (Related MPAN)","MVArh","LDNO LV customers"]
[null,null,null,null,null,"Non-Domestic Aggregated or CT","MVArh","LDNO LV customers"]
[null,null,null,null,null,"Non-Domestic Aggregated (Related MPAN)","MVArh","LDNO LV customers"]
[null,null,null,null,null,"LV Site Specific","MVArh","LDNO LV customers",null,{"$f":"CHOOSE(charging_year_selected_index, L1197,M1197,N1197,O1197,P1197,Q1197)","v":1123.8588746889391},null,360.39873859047384,736.05569461058099,813.91722833600534,1123.8588746889391,{"$f":"O1197","v":1123.8588746889391},1123.8588746889391]
[null,null,null,null,null,"LV Sub Site Specific","MVArh","LDNO LV customers"]
[null,null,null,null,null,"HV Site Specific","MVArh","LDNO LV customers"]
[null,null,null,null,null,"Unmetered Supplies","MVArh","LDNO LV customers"]
[null,null,null,null,null,"LV Generation Aggregated","MVArh","LDNO LV customers"]
[null,null,null,null,null,"LV Sub Generation Aggregated","MVArh","LDNO LV customers"]
[null,null,null,null,null,"LV Generation Site Specific","MVArh","LDNO LV customers"]
[null,null,null,null,null,"LV Generation Site Specific no RP Charge","MVArh","LDNO LV customers"]
[null,null,null,null,null,"LV Sub Generation Site Specific","MVArh","LDNO LV customers"]
[null,null,null,null,null,"LV Sub Generation Site Specific no RP Charge","MVArh","LDNO LV customers"]
[null,null,null,null,null,"HV Generation Site Specific","MVArh","LDNO LV customers"]
[null,null,null,null,null,"HV Generation Site Specific no RP Charge","MVArh","LDNO LV customers"]
[]
[null,null,{"$f":"INDEX('Version control'!$H$29:$H$55,MATCH($A$1,'Version control'!$F$29:$F$55,0),1)&\"-L: LDNO LV volumes - Residual band 4\"","v":"Input 501-L: LDNO LV volumes - Residual band 4"}]
[]
[null,null,null,null,"Rate 1 units",null,null,null,">",null,null,null,null,null,null,null,null,null,"Paragraph 52"]
[null,null,null,null,null,"Domestic Aggregated or CT","MWh","LDNO LV customers"]
[null,null,null,null,null,"Domestic Aggregated (Related MPAN)","MWh","LDNO LV customers"]
[null,null,null,null,null,"Non-Domestic Aggregated or CT","MWh","LDNO LV customers",null,{"$f":"CHOOSE(charging_year_selected_index, L1215,M1215,N1215,O1215,P1215,Q1215)","v":875.76284982507229},null,0,0,1138.6447466663938,875.76284982507229,{"$f":"O1215","v":875.76284982507229},875.76284982507229]
[null,null,null,null,null,"Non-Domestic Aggregated (Related MPAN)","MWh","LDNO LV customers"]
[null,null,null,null,null,"LV Site Specific","MWh","LDNO LV customers",null,{"$f":"CHOOSE(charging_year_selected_index, L1217,M1217,N1217,O1217,P1217,Q1217)","v":644.69745708375399},null,360.5369406550023,533.84003260328154,515.27783066925554,644.69745708375399,{"$f":"O1217","v":644.69745708375399},644.69745708375399]
[null,null,null,null,null,"LV Sub Site Specific","MWh","LDNO LV customers"]
[null,null,null,null,null,"HV Site Specific","MWh","LDNO LV customers"]
[null,null,null,null,null,"Unmetered Supplies","MWh","LDNO LV customers"]
[null,null,null,null,null,"LV Generation Aggregated","MWh","LDNO LV customers"]
[null,null,null,null,null,"LV Sub Generation Aggregated","MWh","LDNO LV customers"]
[null,null,null,null,null,"LV Generation Site Specific","MWh","LDNO LV customers"]
[null,null,null,null,null,"LV Generation Site Specific no RP Charge","MWh","LDNO LV customers"]
[null,null,null,null,null,"LV Sub Generation Site Specific","MWh","LDNO LV customers"]
[null,null,null,null,null,"LV Sub Generation Site Specific no RP Charge","MWh","LDNO LV customers"]
[null,null,null,null,null,"HV Generation Site Specific","MWh","LDNO LV customers"]
[null,null,null,null,null,"HV Generation Site Specific no RP Charge","MWh","LDNO LV customers"]
[]
[null,null,null,null,"Rate 2 units"]
[null,null,null,null,null,"Domestic Aggregated or CT","MWh","LDNO LV customers"]
[null,null,null,null,null,"Domestic Aggregated (Related MPAN)","MWh","LDNO LV customers"]
[null,null,null,null,null,"Non-Domestic Aggregated or CT","MWh","LDNO LV customers",null,{"$f":"CHOOSE(charging_year_selected_index, L1233,M1233,N1233,O1233,P1233,Q1233)","v":3418.1277019375552},null,0,0,4414.2624106680778,3418.1277019375552,{"$f":"O1233","v":3418.1277019375552},3418.1277019375552]
[null,null,null,null,null,"Non-Domestic Aggregated (Related MPAN)","MWh","LDNO LV customers"]
[null,null,null,null,null,"LV Site Specific","MWh","LDNO LV customers",null,{"$f":"CHOOSE(charging_year_selected_index, L1235,M1235,N1235,O1235,P1235,Q1235)","v":1977.1136916961193},null,1139.1178836545016,1599.1965270255823,1580.1191168480379,1977.1136916961193,{"$f":"O1235","v":1977.1136916961193},1977.1136916961193]
[null,null,null,null,null,"LV Sub Site Specific","MWh","LDNO LV customers"]
[null,null,null,null,null,"HV Site Specific","MWh","LDNO LV customers"]
[null,null,null,null,null,"Unmetered Supplies","MWh","LDNO LV customers"]
[null,null,null,null,null,"LV Generation Aggregated","MWh","LDNO LV customers"]
[null,null,null,null,null,"LV Sub Generation Aggregated","MWh","LDNO LV customers"]
[null,null,null,null,null,"LV Generation Site Specific","MWh","LDNO LV customers"]
[null,null,null,null,null,"LV Generation Site Specific no RP Charge","MWh","LDNO LV customers"]
[null,null,null,null,null,"LV Sub Generation Site Specific","MWh","LDNO LV customers"]
[null,null,null,null,null,"LV Sub Generation Site Specific no RP Charge","MWh","LDNO LV customers"]
[null,null,null,null,null,"HV Generation Site Specific","MWh","LDNO LV customers"]
[null,null,null,null,null,"HV Generation Site Specific no RP Charge","MWh","LDNO LV customers"]
[]
[null,null,null,null,"Rate 3 units"]
[null,null,null,null,null,"Domestic Aggregated or CT","MWh","LDNO LV customers"]
[null,null,null,null,null,"Domestic Aggregated (Related MPAN)","MWh","LDNO LV customers"]
[null,null,null,null,null,"Non-Domestic Aggregated or CT","MWh","LDNO LV customers",null,{"$f":"CHOOSE(charging_year_selected_index, L1251,M1251,N1251,O1251,P1251,Q1251)","v":3969.6065673410685},null,0,0,5336.2135847799591,3969.6065673410685,{"$f":"O1251","v":3969.6065673410685},3969.6065673410685]
[null,null,null,null,null,"Non-Domestic Aggregated (Related MPAN)","MWh","LDNO LV customers"]
[null,null,null,null,null,"LV Site Specific","MWh","LDNO LV customers",null,{"$f":"CHOOSE(charging_year_selected_index, L1253,M1253,N1253,O1253,P1253,Q1253)","v":2495.6231587431821},null,1800.4905628253885,2336.0468805150576,2185.521688226173,2495.6231587431821,{"$f":"O1253","v":2495.6231587431821},2495.6231587431821]
[null,null,null,null,null,"LV Sub Site Specific","MWh","LDNO LV customers"]
[null,null,null,null,null,"HV Site Specific","MWh","LDNO LV customers"]
[null,null,null,null,null,"Unmetered Supplies","MWh","LDNO LV customers"]
[null,null,null,null,null,"LV Generation Aggregated","MWh","LDNO LV customers"]
[null,null,null,null,null,"LV Sub Generation Aggregated","MWh","LDNO LV customers"]
[null,null,null,null,null,"LV Generation Site Specific","MWh","LDNO LV customers"]
[null,null,null,null,null,"LV Generation Site Specific no RP Charge","MWh","LDNO LV customers"]
[null,null,null,null,null,"LV Sub Generation Site Specific","MWh","LDNO LV customers"]
[null,null,null,null,null,"LV Sub Generation Site Specific no RP Charge","MWh","LDNO LV customers"]
[null,null,null,null,null,"HV Generation Site Specific","MWh","LDNO LV customers"]
[null,null,null,null,null,"HV Generation Site Specific no RP Charge","MWh","LDNO LV customers"]
[]
[null,null,null,null,"MPANs"]
[null,null,null,null,null,"Domestic Aggregated or CT","MPANs","LDNO LV customers"]
[null,null,null,null,null,"Domestic Aggregated (Related MPAN)","MPANs","LDNO LV customers"]
[null,null,null,null,null,"Non-Domestic Aggregated or CT","MPANs","LDNO LV customers",null,{"$f":"CHOOSE(charging_year_selected_index, L1269,M1269,N1269,O1269,P1269,Q1269)","v":356.60630136986293},null,0,0,551.9923764145326,356.60630136986293,{"$f":"O1269","v":356.60630136986293},356.60630136986293]
[null,null,null,null,null,"Non-Domestic Aggregated (Related MPAN)","MPANs","LDNO LV customers"]
[null,null,null,null,null,"LV Site Specific","MPANs","LDNO LV customers",null,{"$f":"CHOOSE(charging_year_selected_index, L1271,M1271,N1271,O1271,P1271,Q1271)","v":31},null,16,21,23,31,{"$f":"O1271","v":31},31]
[null,null,null,null,null,"LV Sub Site Specific","MPANs","LDNO LV customers"]
[null,null,null,null,null,"HV Site Specific","MPANs","LDNO LV customers"]
[null,null,null,null,null,"Unmetered Supplies","MPANs","LDNO LV customers"]
[null,null,null,null,null,"LV Generation Aggregated","MPANs","LDNO LV customers"]
[null,null,null,null,null,"LV Sub Generation Aggregated","MPANs","LDNO LV customers"]
[null,null,null,null,null,"LV Generation Site Specific","MPANs","LDNO LV customers"]
[null,null,null,null,null,"LV Generation Site Specific no RP Charge","MPANs","LDNO LV customers"]
[null,null,null,null,null,"LV Sub Generation Site Specific","MPANs","LDNO LV customers"]
[null,null,null,null,null,"LV Sub Generation Site Specific no RP Charge","MPANs","LDNO LV customers"]
[null,null,null,null,null,"HV Generation Site Specific","MPANs","LDNO LV customers"]
[null,null,null,null,null,"HV Generation Site Specific no RP Charge","MPANs","LDNO LV customers"]
[]
[null,null,null,null,"Import capacity"]
[null,null,null,null,null,"Domestic Aggregated or CT","kVA","LDNO LV customers"]
[null,null,null,null,null,"Domestic Aggregated (Related MPAN)","kVA","LDNO LV customers"]
[null,null,null,null,null,"Non-Domestic Aggregated or CT","kVA","LDNO LV customers"]
[null,null,null,null,null,"Non-Domestic Aggregated (Related MPAN)","kVA","LDNO LV customers"]
[null,null,null,null,null,"LV Site Specific","kVA","LDNO LV customers",null,{"$f":"CHOOSE(charging_year_selected_index, L1289,M1289,N1289,O1289,P1289,Q1289)","v":11339.302017879381},null,5235.1915225717958,8108.1979344614565,13409.353711395886,11339.302017879381,{"$f":"O1289","v":11339.302017879381},11339.302017879381]
[null,null,null,null,null,"LV Sub Site Specific","kVA","LDNO LV customers"]
[null,null,null,null,null,"HV Site Specific","kVA","LDNO LV customers"]
[null,null,null,null,null,"Unmetered Supplies","kVA","LDNO LV customers"]
[null,null,null,null,null,"LV Generation Aggregated","kVA","LDNO LV customers"]
[null,null,null,null,null,"LV Sub Generation Aggregated","kVA","LDNO LV customers"]
[null,null,null,null,null,"LV Generation Site Specific","kVA","LDNO LV customers"]
[null,null,null,null,null,"LV Generation Site Specific no RP Charge","kVA","LDNO LV customers"]
[null,null,null,null,null,"LV Sub Generation Site Specific","kVA","LDNO LV customers"]
[null,null,null,null,null,"LV Sub Generation Site Specific no RP Charge","kVA","LDNO LV customers"]
[null,null,null,null,null,"HV Generation Site Specific","kVA","LDNO LV customers"]
[null,null,null,null,null,"HV Generation Site Specific no RP Charge","kVA","LDNO LV customers"]
[]
[null,null,null,null,"Exceeded capacity"]
[null,null,null,null,null,"Domestic Aggregated or CT","kVA","LDNO LV customers"]
[null,null,null,null,null,"Domestic Aggregated (Related MPAN)","kVA","LDNO LV customers"]
[null,null,null,null,null,"Non-Domestic Aggregated or CT","kVA","LDNO LV customers"]
[null,null,null,null,null,"Non-Domestic Aggregated (Related MPAN)","kVA","LDNO LV customers"]
[null,null,null,null,null,"LV Site Specific","kVA","LDNO LV customers",null,{"$f":"CHOOSE(charging_year_selected_index, L1307,M1307,N1307,O1307,P1307,Q1307)","v":0.36399217221135033},null,0,0,0,0.36399217221135033,{"$f":"O1307","v":0.36399217221135033},0.36399217221135033]
[null,null,null,null,null,"LV Sub Site Specific","kVA","LDNO LV customers"]
[null,null,null,null,null,"HV Site Specific","kVA","LDNO LV customers"]
[null,null,null,null,null,"Unmetered Supplies","kVA","LDNO LV customers"]
[null,null,null,null,null,"LV Generation Aggregated","kVA","LDNO LV customers"]
[null,null,null,null,null,"LV Sub Generation Aggregated","kVA","LDNO LV customers"]
[null,null,null,null,null,"LV Generation Site Specific","kVA","LDNO LV customers"]
[null,null,null,null,null,"LV Generation Site Specific no RP Charge","kVA","LDNO LV customers"]
[null,null,null,null,null,"LV Sub Generation Site Specific","kVA","LDNO LV customers"]
[null,null,null,null,null,"LV Sub Generation Site Specific no RP Charge","kVA","LDNO LV customers"]
[null,null,null,null,null,"HV Generation Site Specific","kVA","LDNO LV customers"]
[null,null,null,null,null,"HV Generation Site Specific no RP Charge","kVA","LDNO LV customers"]
[]
[null,null,null,null,"Reactive power units"]
[null,null,null,null,null,"Domestic Aggregated or CT","MVArh","LDNO LV customers"]
[null,null,null,null,null,"Domestic Aggregated (Related MPAN)","MVArh","LDNO LV customers"]
[null,null,null,null,null,"Non-Domestic Aggregated or CT","MVArh","LDNO LV customers"]
[null,null,null,null,null,"Non-Domestic Aggregated (Related MPAN)","MVArh","LDNO LV customers"]
[null,null,null,null,null,"LV Site Specific","MVArh","LDNO LV customers",null,{"$f":"CHOOSE(charging_year_selected_index, L1325,M1325,N1325,O1325,P1325,Q1325)","v":310.23295817424241},null,174.61088766788765,178.26572745098036,284.23285681830714,310.23295817424241,{"$f":"O1325","v":310.23295817424241},310.23295817424241]
[null,null,null,null,null,"LV Sub Site Specific","MVArh","LDNO LV customers"]
[null,null,null,null,null,"HV Site Specific","MVArh","LDNO LV customers"]
[null,null,null,null,null,"Unmetered Supplies","MVArh","LDNO LV customers"]
[null,null,null,null,null,"LV Generation Aggregated","MVArh","LDNO LV customers"]
[null,null,null,null,null,"LV Sub Generation Aggregated","MVArh","LDNO LV customers"]
[null,null,null,null,null,"LV Generation Site Specific","MVArh","LDNO LV customers"]
[null,null,null,null,null,"LV Generation Site Specific no RP Charge","MVArh","LDNO LV customers"]
[null,null,null,null,null,"LV Sub Generation Site Specific","MVArh","LDNO LV customers"]
[null,null,null,null,null,"LV Sub Generation Site Specific no RP Charge","MVArh","LDNO LV customers"]
[null,null,null,null,null,"HV Generation Site Specific","MVArh","LDNO LV customers"]
[null,null,null,null,null,"HV Generation Site Specific no RP Charge","MVArh","LDNO LV customers"]
[]
[null,null,{"$f":"INDEX('Version control'!$H$29:$H$55,MATCH($A$1,'Version control'!$F$29:$F$55,0),1)&\"-M: LDNO HV volumes - No residual\"","v":"Input 501-M: LDNO HV volumes - No residual"}]
[]
[null,null,null,null,"Rate 1 units",null,null,null,">",null,null,null,null,null,null,null,null,null,"Paragraph 52"]
[null,null,null,null,null,"Domestic Aggregated or CT","MWh","LDNO HV customers"]
[null,null,null,null,null,"Domestic Aggregated (Related MPAN)","MWh","LDNO HV customers",null,{"$f":"CHOOSE(charging_year_selected_index, L1342,M1342,N1342,O1342,P1342,Q1342)","v":0},null,0,0,0,0,{"$f":"O1342","v":0},0]
[null,null,null,null,null,"Non-Domestic Aggregated or CT","MWh","LDNO HV customers",null,0,null,0,0,0,0,{"$f":"O1343","v":0},0]
[null,null,null,null,null,"Non-Domestic Aggregated (Related MPAN)","MWh","LDNO HV customers",null,0,null,0,0,0,0,{"$f":"O1344","v":0},0]
[null,null,null,null,null,"LV Site Specific","MWh","LDNO HV customers",null,0,null,0,0,0,0,{"$f":"O1345","v":0},0]
[null,null,null,null,null,"LV Sub Site Specific","MWh","LDNO HV customers",null,0,null,0,0,0,0,{"$f":"O1346","v":0},0]
[null,null,null,null,null,"HV Site Specific","MWh","LDNO HV customers",null,0,null,0,0,0,0,{"$f":"O1347","v":0},0]
[null,null,null,null,null,"Unmetered Supplies","MWh","LDNO HV customers"]
[null,null,null,null,null,"LV Generation Aggregated","MWh","LDNO HV customers",null,{"$f":"CHOOSE(charging_year_selected_index, L1349,M1349,N1349,O1349,P1349,Q1349)","v":702.54753742348146},null,701.7146001832665,913.81788729417008,449.67284936024089,702.54753742348146,{"$f":"O1349","v":702.54753742348146},702.54753742348146]
[null,null,null,null,null,"LV Sub Generation Aggregated","MWh","LDNO HV customers",null,{"$f":"CHOOSE(charging_year_selected_index, L1350,M1350,N1350,O1350,P1350,Q1350)","v":0},null,0,0,0,0,{"$f":"O1350","v":0},0]
[null,null,null,null,null,"LV Generation Site Specific","MWh","LDNO HV customers",null,{"$f":"CHOOSE(charging_year_selected_index, L1351,M1351,N1351,O1351,P1351,Q1351)","v":0},null,0,0,0,0,{"$f":"O1351","v":0},0]
[null,null,null,null,null,"LV Generation Site Specific no RP Charge","MWh","LDNO HV customers"]
[null,null,null,null,null,"LV Sub Generation Site Specific","MWh","LDNO HV customers",null,{"$f":"CHOOSE(charging_year_selected_index, L1353,M1353,N1353,O1353,P1353,Q1353)","v":0},null,0,0,0,0,{"$f":"O1353","v":0},0]
[null,null,null,null,null,"LV Sub Generation Site Specific no RP Charge","MWh","LDNO HV customers"]
[null,null,null,null,null,"HV Generation Site Specific","MWh","LDNO HV customers",null,{"$f":"CHOOSE(charging_year_selected_index, L1355,M1355,N1355,O1355,P1355,Q1355)","v":0},null,0,0,0,0,{"$f":"O1355","v":0},0]
[null,null,null,null,null,"HV Generation Site Specific no RP Charge","MWh","LDNO HV customers"]
[]
[null,null,null,null,"Rate 2 units"]
[null,null,null,null,null,"Domestic Aggregated or CT","MWh","LDNO HV customers"]
[null,null,null,null,null,"Domestic Aggregated (Related MPAN)","MWh","LDNO HV customers",null,{"$f":"CHOOSE(charging_year_selected_index, L1360,M1360,N1360,O1360,P1360,Q1360)","v":0},null,0,0,0,0,{"$f":"O1360","v":0},0]
[null,null,null,null,null,"Non-Domestic Aggregated or CT","MWh","LDNO HV customers",null,0,null,0,0,0,0,{"$f":"O1361","v":0},0]
[null,null,null,null,null,"Non-Domestic Aggregated (Related MPAN)","MWh","LDNO HV customers",null,0,null,0,0,0,0,{"$f":"O1362","v":0},0]
[null,null,null,null,null,"LV Site Specific","MWh","LDNO HV customers",null,0,null,0,0,0,0,{"$f":"O1363","v":0},0]
[null,null,null,null,null,"LV Sub Site Specific","MWh","LDNO HV customers",null,0,null,0,0,0,0,{"$f":"O1364","v":0},0]
[null,null,null,null,null,"HV Site Specific","MWh","LDNO HV customers",null,0,null,0,0,0,0,{"$f":"O1365","v":0},0]
[null,null,null,null,null,"Unmetered Supplies","MWh","LDNO HV customers"]
[null,null,null,null,null,"LV Generation Aggregated","MWh","LDNO HV customers",null,{"$f":"CHOOSE(charging_year_selected_index, L1367,M1367,N1367,O1367,P1367,Q1367)","v":3490.9334791394836},null,2903.7099205150566,4896.8044296343096,2089.1728576786945,3490.9334791394836,{"$f":"O1367","v":3490.9334791394836},3490.9334791394836]
[null,null,null,null,null,"LV Sub Generation Aggregated","MWh","LDNO HV customers",null,{"$f":"CHOOSE(charging_year_selected_index, L1368,M1368,N1368,O1368,P1368,Q1368)","v":0},null,0,0,0,0,{"$f":"O1368","v":0},0]
[null,null,null,null,null,"LV Generation Site Specific","MWh","LDNO HV customers",null,{"$f":"CHOOSE(charging_year_selected_index, L1369,M1369,N1369,O1369,P1369,Q1369)","v":0},null,0,0,0,0,{"$f":"O1369","v":0},0]
[null,null,null,null,null,"LV Generation Site Specific no RP Charge","MWh","LDNO HV customers"]
[null,null,null,null,null,"LV Sub Generation Site Specific","MWh","LDNO HV customers",null,{"$f":"CHOOSE(charging_year_selected_index, L1371,M1371,N1371,O1371,P1371,Q1371)","v":0},null,0,0,0,0,{"$f":"O1371","v":0},0]
[null,null,null,null,null,"LV Sub Generation Site Specific no RP Charge","MWh","LDNO HV customers"]
[null,null,null,null,null,"HV Generation Site Specific","MWh","LDNO HV customers",null,{"$f":"CHOOSE(charging_year_selected_index, L1373,M1373,N1373,O1373,P1373,Q1373)","v":0},null,0,0,0,0,{"$f":"O1373","v":0},0]
[null,null,null,null,null,"HV Generation Site Specific no RP Charge","MWh","LDNO HV customers"]
[]
[null,null,null,null,"Rate 3 units"]
[null,null,null,null,null,"Domestic Aggregated or CT","MWh","LDNO HV customers"]
[null,null,null,null,null,"Domestic Aggregated (Related MPAN)","MWh","LDNO HV customers",null,{"$f":"CHOOSE(charging_year_selected_index, L1378,M1378,N1378,O1378,P1378,Q1378)","v":0},null,0,0,0,0,{"$f":"O1378","v":0},0]
[null,null,null,null,null,"Non-Domestic Aggregated or CT","MWh","LDNO HV customers",null,0,null,0,0,0,0,{"$f":"O1379","v":0},0]
[null,null,null,null,null,"Non-Domestic Aggregated (Related MPAN)","MWh","LDNO HV customers",null,0,null,0,0,0,0,{"$f":"O1380","v":0},0]
[null,null,null,null,null,"LV Site Specific","MWh","LDNO HV customers",null,0,null,0,0,0,0,{"$f":"O1381","v":0},0]
[null,null,null,null,null,"LV Sub Site Specific","MWh","LDNO HV customers",null,0,null,0,0,0,0,{"$f":"O1382","v":0},0]
[null,null,null,null,null,"HV Site Specific","MWh","LDNO HV customers",null,0,null,0,0,0,0,{"$f":"O1383","v":0},0]
[null,null,null,null,null,"Unmetered Supplies","MWh","LDNO HV customers"]
[null,null,null,null,null,"LV Generation Aggregated","MWh","LDNO HV customers",null,{"$f":"CHOOSE(charging_year_selected_index, L1385,M1385,N1385,O1385,P1385,Q1385)","v":2124.7346074253833},null,1822.2031310990944,2845.5416538644581,1282.6530325374142,2124.7346074253833,{"$f":"O1385","v":2124.7346074253833},2124.7346074253833]
[null,null,null,null,null,"LV Sub Generation Aggregated","MWh","LDNO HV customers",null,{"$f":"CHOOSE(charging_year_selected_index, L1386,M1386,N1386,O1386,P1386,Q1386)","v":0},null,0,0,0,0,{"$f":"O1386","v":0},0]
[null,null,null,null,null,"LV Generation Site Specific","MWh","LDNO HV customers",null,{"$f":"CHOOSE(charging_year_selected_index, L1387,M1387,N1387,O1387,P1387,Q1387)","v":0},null,0,0,0,0,{"$f":"O1387","v":0},0]
[null,null,null,null,null,"LV Generation Site Specific no RP Charge","MWh","LDNO HV customers"]
[null,null,null,null,null,"LV Sub Generation Site Specific","MWh","LDNO HV customers",null,{"$f":"CHOOSE(charging_year_selected_index, L1389,M1389,N1389,O1389,P1389,Q1389)","v":0},null,0,0,0,0,{"$f":"O1389","v":0},0]
[null,null,null,null,null,"LV Sub Generation Site Specific no RP Charge","MWh","LDNO HV customers"]
[null,null,null,null,null,"HV Generation Site Specific","MWh","LDNO HV customers",null,{"$f":"CHOOSE(charging_year_selected_index, L1391,M1391,N1391,O1391,P1391,Q1391)","v":0},null,0,0,0,0,{"$f":"O1391","v":0},0]
[null,null,null,null,null,"HV Generation Site Specific no RP Charge","MWh","LDNO HV customers"]
[]
[null,null,null,null,"MPANs"]
[null,null,null,null,null,"Domestic Aggregated or CT","MPANs","LDNO HV customers"]
[null,null,null,null,null,"Domestic Aggregated (Related MPAN)","MPANs","LDNO HV customers",null,{"$f":"CHOOSE(charging_year_selected_index, L1396,M1396,N1396,O1396,P1396,Q1396)","v":0},null,0,0,0,0,{"$f":"O1396","v":0},0]
[null,null,null,null,null,"Non-Domestic Aggregated or CT","MPANs","LDNO HV customers",null,0,null,0,0,0,0,{"$f":"O1397","v":0},0]
[null,null,null,null,null,"Non-Domestic Aggregated (Related MPAN)","MPANs","LDNO HV customers",null,0,null,0,0,0,0,{"$f":"O1398","v":0},0]
[null,null,null,null,null,"LV Site Specific","MPANs","LDNO HV customers",null,0,null,0,0,0,0,{"$f":"O1399","v":0},0]
[null,null,null,null,null,"LV Sub Site Specific","MPANs","LDNO HV customers",null,0,null,0,0,0,0,{"$f":"O1400","v":0},0]
[null,null,null,null,null,"HV Site Specific","MPANs","LDNO HV customers",null,0,null,0,0,0,0,{"$f":"O1401","v":0},0]
[null,null,null,null,null,"Unmetered Supplies","MPANs","LDNO HV customers"]
[null,null,null,null,null,"LV Generation Aggregated","MPANs","LDNO HV customers",null,{"$f":"CHOOSE(charging_year_selected_index, L1403,M1403,N1403,O1403,P1403,Q1403)","v":2483.5209589041096},null,497.11694716242641,827.94853881278561,1374.4132489212755,2483.5209589041096,{"$f":"O1403","v":2483.5209589041096},2483.5209589041096]
[null,null,null,null,null,"LV Sub Generation Aggregated","MPANs","LDNO HV customers",null,{"$f":"CHOOSE(charging_year_selected_index, L1404,M1404,N1404,O1404,P1404,Q1404)","v":0},null,0,0,0,0,{"$f":"O1404","v":0},0]
[null,null,null,null,null,"LV Generation Site Specific","MPANs","LDNO HV customers",null,{"$f":"CHOOSE(charging_year_selected_index, L1405,M1405,N1405,O1405,P1405,Q1405)","v":0},null,0,0,0,0,{"$f":"O1405","v":0},0]
[null,null,null,null,null,"LV Generation Site Specific no RP Charge","MPANs","LDNO HV customers"]
[null,null,null,null,null,"LV Sub Generation Site Specific","MPANs","LDNO HV customers",null,{"$f":"CHOOSE(charging_year_selected_index, L1407,M1407,N1407,O1407,P1407,Q1407)","v":0},null,0,0,0,0,{"$f":"O1407","v":0},0]
[null,null,null,null,null,"LV Sub Generation Site Specific no RP Charge","MPANs","LDNO HV customers"]
[null,null,null,null,null,"HV Generation Site Specific","MPANs","LDNO HV customers",null,{"$f":"CHOOSE(charging_year_selected_index, L1409,M1409,N1409,O1409,P1409,Q1409)","v":0},null,0,0,0,0,{"$f":"O1409","v":0},0]
[null,null,null,null,null,"HV Generation Site Specific no RP Charge","MPANs","LDNO HV customers"]
[]
[null,null,null,null,"Import capacity"]
[null,null,null,null,null,"Domestic Aggregated or CT","kVA","LDNO HV customers"]
[null,null,null,null,null,"Domestic Aggregated (Related MPAN)","kVA","LDNO HV customers"]
[null,null,null,null,null,"Non-Domestic Aggregated or CT","kVA","LDNO HV customers"]
[null,null,null,null,null,"Non-Domestic Aggregated (Related MPAN)","kVA","LDNO HV customers"]
[null,null,null,null,null,"LV Site Specific","kVA","LDNO HV customers",null,{"$f":"CHOOSE(charging_year_selected_index, L1417,M1417,N1417,O1417,P1417,Q1417)","v":0},null,0,0,0,0,{"$f":"O1417","v":0},0]
[null,null,null,null,null,"LV Sub Site Specific","kVA","LDNO HV customers",null,{"$f":"CHOOSE(charging_year_selected_index, L1418,M1418,N1418,O1418,P1418,Q1418)","v":0},null,0,0,0,0,{"$f":"O1418","v":0},0]
[null,null,null,null,null,"HV Site Specific","kVA","LDNO HV customers",null,{"$f":"CHOOSE(charging_year_selected_index, L1419,M1419,N1419,O1419,P1419,Q1419)","v":0},null,0,0,0,0,{"$f":"O1419","v":0},0]
[null,null,null,null,null,"Unmetered Supplies","kVA","LDNO HV customers"]
[null,null,null,null,null,"LV Generation Aggregated","kVA","LDNO HV customers"]
[null,null,null,null,null,"LV Sub Generation Aggregated","kVA","LDNO HV customers"]
[null,null,null,null,null,"LV Generation Site Specific","kVA","LDNO HV customers"]
[null,null,null,null,null,"LV Generation Site Specific no RP Charge","kVA","LDNO HV customers"]
[null,null,null,null,null,"LV Sub Generation Site Specific","kVA","LDNO HV customers"]
[null,null,null,null,null,"LV Sub Generation Site Specific no RP Charge","kVA","LDNO HV customers"]
[null,null,null,null,null,"HV Generation Site Specific","kVA","LDNO HV customers"]
[null,null,null,null,null,"HV Generation Site Specific no RP Charge","kVA","LDNO HV customers"]
[]
[null,null,null,null,"Exceeded capacity"]
[null,null,null,null,null,"Domestic Aggregated or CT","kVA","LDNO HV customers"]
[null,null,null,null,null,"Domestic Aggregated (Related MPAN)","kVA","LDNO HV customers"]
[null,null,null,null,null,"Non-Domestic Aggregated or CT","kVA","LDNO HV customers"]
[null,null,null,null,null,"Non-Domestic Aggregated (Related MPAN)","kVA","LDNO HV customers"]
[null,null,null,null,null,"LV Site Specific","kVA","LDNO HV customers",null,{"$f":"CHOOSE(charging_year_selected_index, L1435,M1435,N1435,O1435,P1435,Q1435)","v":0},null,0,0,0,0,{"$f":"O1435","v":0},0]
[null,null,null,null,null,"LV Sub Site Specific","kVA","LDNO HV customers",null,{"$f":"CHOOSE(charging_year_selected_index, L1436,M1436,N1436,O1436,P1436,Q1436)","v":0},null,0,0,0,0,{"$f":"O1436","v":0},0]
[null,null,null,null,null,"HV Site Specific","kVA","LDNO HV customers",null,{"$f":"CHOOSE(charging_year_selected_index, L1437,M1437,N1437,O1437,P1437,Q1437)","v":0},null,0,0,0,0,{"$f":"O1437","v":0},0]
[null,null,null,null,null,"Unmetered Supplies","kVA","LDNO HV customers"]
[null,null,null,null,null,"LV Generation Aggregated","kVA","LDNO HV customers"]
[null,null,null,null,null,"LV Sub Generation Aggregated","kVA","LDNO HV customers"]
[null,null,null,null,null,"LV Generation Site Specific","kVA","LDNO HV customers"]
[null,null,null,null,null,"LV Generation Site Specific no RP Charge","kVA","LDNO HV customers"]
[null,null,null,null,null,"LV Sub Generation Site Specific","kVA","LDNO HV customers"]
[null,null,null,null,null,"LV Sub Generation Site Specific no RP Charge","kVA","LDNO HV customers"]
[null,null,null,null,null,"HV Generation Site Specific","kVA","LDNO HV customers"]
[null,null,null,null,null,"HV Generation Site Specific no RP Charge","kVA","LDNO HV customers"]
[]
[null,null,null,null,"Reactive power units"]
[null,null,null,null,null,"Domestic Aggregated or CT","MVArh","LDNO HV customers"]
[null,null,null,null,null,"Domestic Aggregated (Related MPAN)","MVArh","LDNO HV customers"]
[null,null,null,null,null,"Non-Domestic Aggregated or CT","MVArh","LDNO HV customers"]
[null,null,null,null,null,"Non-Domestic Aggregated (Related MPAN)","MVArh","LDNO HV customers"]
[null,null,null,null,null,"LV Site Specific","MVArh","LDNO HV customers",null,{"$f":"CHOOSE(charging_year_selected_index, L1453,M1453,N1453,O1453,P1453,Q1453)","v":0},null,0,0,0,0,{"$f":"O1453","v":0},0]
[null,null,null,null,null,"LV Sub Site Specific","MVArh","LDNO HV customers",null,{"$f":"CHOOSE(charging_year_selected_index, L1454,M1454,N1454,O1454,P1454,Q1454)","v":0},null,0,0,0,0,{"$f":"O1454","v":0},0]
[null,null,null,null,null,"HV Site Specific","MVArh","LDNO HV customers",null,{"$f":"CHOOSE(charging_year_selected_index, L1455,M1455,N1455,O1455,P1455,Q1455)","v":0},null,0,0,0,0,{"$f":"O1455","v":0},0]
[null,null,null,null,null,"Unmetered Supplies","MVArh","LDNO HV customers"]
[null,null,null,null,null,"LV Generation Aggregated","MVArh","LDNO HV customers"]
[null,null,null,null,null,"LV Sub Generation Aggregated","MVArh","LDNO HV customers"]
[null,null,null,null,null,"LV Generation Site Specific","MVArh","LDNO HV customers",null,{"$f":"CHOOSE(charging_year_selected_index, L1459,M1459,N1459,O1459,P1459,Q1459)","v":0},null,0,0,0,0,{"$f":"O1459","v":0},0]
[null,null,null,null,null,"LV Generation Site Specific no RP Charge","MVArh","LDNO HV customers"]
[null,null,null,null,null,"LV Sub Generation Site Specific","MVArh","LDNO HV customers",null,{"$f":"CHOOSE(charging_year_selected_index, L1461,M1461,N1461,O1461,P1461,Q1461)","v":0},null,0,0,0,0,{"$f":"O1461","v":0},0]
[null,null,null,null,null,"LV Sub Generation Site Specific no RP Charge","MVArh","LDNO HV customers"]
[null,null,null,null,null,"HV Generation Site Specific","MVArh","LDNO HV customers",null,{"$f":"CHOOSE(charging_year_selected_index, L1463,M1463,N1463,O1463,P1463,Q1463)","v":0},null,0,0,0,0,{"$f":"O1463","v":0},0]
[null,null,null,null,null,"HV Generation Site Specific no RP Charge","MVArh","LDNO HV customers"]
[]
[null,null,{"$f":"INDEX('Version control'!$H$29:$H$55,MATCH($A$1,'Version control'!$F$29:$F$55,0),1)&\"-N: LDNO HV volumes - Residual band 1\"","v":"Input 501-N: LDNO HV volumes - Residual band 1"}]
[]
[null,null,null,null,"Rate 1 units",null,null,null,">",null,null,null,null,null,null,null,null,null,"Paragraph 52"]
[null,null,null,null,null,"Domestic Aggregated or CT","MWh","LDNO HV customers",null,{"$f":"CHOOSE(charging_year_selected_index, L1469,M1469,N1469,O1469,P1469,Q1469)","v":39868.975625734856},null,29648.370595881035,30617.560298079472,36234.90016389847,39868.975625734856,{"$f":"O1469","v":39868.975625734856},39868.975625734856]
[null,null,null,null,null,"Domestic Aggregated (Related MPAN)","MWh","LDNO HV customers"]
[null,null,null,null,null,"Non-Domestic Aggregated or CT","MWh","LDNO HV customers",null,{"$f":"CHOOSE(charging_year_selected_index, L1471,M1471,N1471,O1471,P1471,Q1471)","v":523.78661779693914},null,499.97818523044452,601.14330201054906,406.0310949545372,523.78661779693914,{"$f":"O1471","v":523.78661779693914},523.78661779693914]
[null,null,null,null,null,"Non-Domestic Aggregated (Related MPAN)","MWh","LDNO HV customers"]
[null,null,null,null,null,"LV Site Specific","MWh","LDNO HV customers",null,{"$f":"CHOOSE(charging_year_selected_index, L1473,M1473,N1473,O1473,P1473,Q1473)","v":1581.5873448687707},null,1238.829898334759,1009.8526553091676,1059.794553374589,1581.5873448687707,{"$f":"O1473","v":1581.5873448687707},1581.5873448687707]
[null,null,null,null,null,"LV Sub Site Specific","MWh","LDNO HV customers",null,{"$f":"CHOOSE(charging_year_selected_index, L1474,M1474,N1474,O1474,P1474,Q1474)","v":3.3510920611969808},null,13.797294813599521,9.9996833863264162E-2,0.32099211922002119,3.3510920611969808,{"$f":"O1474","v":3.3510920611969808},3.3510920611969808]
[null,null,null,null,null,"HV Site Specific","MWh","LDNO HV customers",null,{"$f":"CHOOSE(charging_year_selected_index, L1475,M1475,N1475,O1475,P1475,Q1475)","v":212.14196772459761},null,476.16929537977478,289.17567123042721,273.75218991863056,212.14196772459761,{"$f":"O1475","v":212.14196772459761},212.14196772459761]
[null,null,null,null,null,"Unmetered Supplies","MWh","LDNO HV customers",null,{"$f":"CHOOSE(charging_year_selected_index, L1476,M1476,N1476,O1476,P1476,Q1476)","v":0},null,0,0,0,0,{"$f":"O1476","v":0},0]
[null,null,null,null,null,"LV Generation Aggregated","MWh","LDNO HV customers"]
[null,null,null,null,null,"LV Sub Generation Aggregated","MWh","LDNO HV customers"]
[null,null,null,null,null,"LV Generation Site Specific","MWh","LDNO HV customers"]
[null,null,null,null,null,"LV Generation Site Specific no RP Charge","MWh","LDNO HV customers"]
[null,null,null,null,null,"LV Sub Generation Site Specific","MWh","LDNO HV customers"]
[null,null,null,null,null,"LV Sub Generation Site Specific no RP Charge","MWh","LDNO HV customers"]
[null,null,null,null,null,"HV Generation Site Specific","MWh","LDNO HV customers"]
[null,null,null,null,null,"HV Generation Site Specific no RP Charge","MWh","LDNO HV customers"]
[]
[null,null,null,null,"Rate 2 units"]
[null,null,null,null,null,"Domestic Aggregated or CT","MWh","LDNO HV customers",null,{"$f":"CHOOSE(charging_year_selected_index, L1487,M1487,N1487,O1487,P1487,Q1487)","v":108652.81187753563},null,78365.377983330283,82870.642722946446,100168.18957260257,108652.81187753563,{"$f":"O1487","v":108652.81187753563},108652.81187753563]
[null,null,null,null,null,"Domestic Aggregated (Related MPAN)","MWh","LDNO HV customers"]
[null,null,null,null,null,"Non-Domestic Aggregated or CT","MWh","LDNO HV customers",null,{"$f":"CHOOSE(charging_year_selected_index, L1489,M1489,N1489,O1489,P1489,Q1489)","v":2081.942719438116},null,1891.5455225975252,2284.2179128487151,1587.5161918807923,2081.942719438116,{"$f":"O1489","v":2081.942719438116},2081.942719438116]
[null,null,null,null,null,"Non-Domestic Aggregated (Related MPAN)","MWh","LDNO HV customers"]
[null,null,null,null,null,"LV Site Specific","MWh","LDNO HV customers",null,{"$f":"CHOOSE(charging_year_selected_index, L1491,M1491,N1491,O1491,P1491,Q1491)","v":5208.2491799688169},null,4217.8512107188562,3324.9733823462284,3480.0533118717863,5208.2491799688169,{"$f":"O1491","v":5208.2491799688169},5208.2491799688169]
[null,null,null,null,null,"LV Sub Site Specific","MWh","LDNO HV customers",null,{"$f":"CHOOSE(charging_year_selected_index, L1492,M1492,N1492,O1492,P1492,Q1492)","v":9.7529991171754382},null,44.599850141843007,0.37404373140586822,0.55991277283709007,9.7529991171754382,{"$f":"O1492","v":9.7529991171754382},9.7529991171754382]
[null,null,null,null,null,"HV Site Specific","MWh","LDNO HV customers",null,{"$f":"CHOOSE(charging_year_selected_index, L1493,M1493,N1493,O1493,P1493,Q1493)","v":682.41244525219554},null,1419.8598739699066,906.76576141692908,849.87645197806444,682.41244525219554,{"$f":"O1493","v":682.41244525219554},682.41244525219554]
[null,null,null,null,null,"Unmetered Supplies","MWh","LDNO HV customers",null,{"$f":"CHOOSE(charging_year_selected_index, L1494,M1494,N1494,O1494,P1494,Q1494)","v":0},null,0,0,0,0,{"$f":"O1494","v":0},0]
[null,null,null,null,null,"LV Generation Aggregated","MWh","LDNO HV customers"]
[null,null,null,null,null,"LV Sub Generation Aggregated","MWh","LDNO HV customers"]
[null,null,null,null,null,"LV Generation Site Specific","MWh","LDNO HV customers"]
[null,null,null,null,null,"LV Generation Site Specific no RP Charge","MWh","LDNO HV customers"]
[null,null,null,null,null,"LV Sub Generation Site Specific","MWh","LDNO HV customers"]
[null,null,null,null,null,"LV Sub Generation Site Specific no RP Charge","MWh","LDNO HV customers"]
[null,null,null,null,null,"HV Generation Site Specific","MWh","LDNO HV customers"]
[null,null,null,null,null,"HV Generation Site Specific no RP Charge","MWh","LDNO HV customers"]
[]
[null,null,null,null,"Rate 3 units"]
[null,null,null,null,null,"Domestic Aggregated or CT","MWh","LDNO HV customers",null,{"$f":"CHOOSE(charging_year_selected_index, L1505,M1505,N1505,O1505,P1505,Q1505)","v":187427.17358431939},null,126092.77676897851,132925.39949254956,164132.14410255666,187427.17358431939,{"$f":"O1505","v":187427.17358431939},187427.17358431939]
[null,null,null,null,null,"Domestic Aggregated (Related MPAN)","MWh","LDNO HV customers"]
[null,null,null,null,null,"Non-Domestic Aggregated or CT","MWh","LDNO HV customers",null,{"$f":"CHOOSE(charging_year_selected_index, L1507,M1507,N1507,O1507,P1507,Q1507)","v":2351.1992502953167},null,2347.6388538367382,2772.9680046756525,1861.7652390678916,2351.1992502953167,{"$f":"O1507","v":2351.1992502953167},2351.1992502953167]
[null,null,null,null,null,"Non-Domestic Aggregated (Related MPAN)","MWh","LDNO HV customers"]
[null,null,null,null,null,"LV Site Specific","MWh","LDNO HV customers",null,{"$f":"CHOOSE(charging_year_selected_index, L1509,M1509,N1509,O1509,P1509,Q1509)","v":8380.9737480565054},null,6364.9134604249002,5290.9413339287257,5538.295407489938,8380.9737480565054,{"$f":"O1509","v":8380.9737480565054},8380.9737480565054]
[null,null,null,null,null,"LV Sub Site Specific","MWh","LDNO HV customers",null,{"$f":"CHOOSE(charging_year_selected_index, L1510,M1510,N1510,O1510,P1510,Q1510)","v":17.199870364279846},null,65.649325706630449,0.94446237590791637,1.0722003910990097,17.199870364279846,{"$f":"O1510","v":17.199870364279846},17.199870364279846]
[null,null,null,null,null,"HV Site Specific","MWh","LDNO HV customers",null,{"$f":"CHOOSE(charging_year_selected_index, L1511,M1511,N1511,O1511,P1511,Q1511)","v":1579.8848172799062},null,3023.8809675043194,2099.7907222671042,1925.5104932318438,1579.8848172799062,{"$f":"O1511","v":1579.8848172799062},1579.8848172799062]
[null,null,null,null,null,"Unmetered Supplies","MWh","LDNO HV customers",null,{"$f":"CHOOSE(charging_year_selected_index, L1512,M1512,N1512,O1512,P1512,Q1512)","v":0},null,0,0,0,0,{"$f":"O1512","v":0},0]
[null,null,null,null,null,"LV Generation Aggregated","MWh","LDNO HV customers"]
[null,null,null,null,null,"LV Sub Generation Aggregated","MWh","LDNO HV customers"]
[null,null,null,null,null,"LV Generation Site Specific","MWh","LDNO HV customers"]
[null,null,null,null,null,"LV Generation Site Specific no RP Charge","MWh","LDNO HV customers"]
[null,null,null,null,null,"LV Sub Generation Site Specific","MWh","LDNO HV customers"]
[null,null,null,null,null,"LV Sub Generation Site Specific no RP Charge","MWh","LDNO HV customers"]
[null,null,null,null,null,"HV Generation Site Specific","MWh","LDNO HV customers"]
[null,null,null,null,null,"HV Generation Site Specific no RP Charge","MWh","LDNO HV customers"]
[]
[null,null,null,null,"MPANs"]
[null,null,null,null,null,"Domestic Aggregated or CT","MPANs","LDNO HV customers",null,{"$f":"CHOOSE(charging_year_selected_index, L1523,M1523,N1523,O1523,P1523,Q1523)","v":109668.72438356164},null,77445.338473581258,81370.456239505089,97785.272233657786,109668.72438356164,{"$f":"O1523","v":109668.72438356164},109668.72438356164]
[null,null,null,null,null,"Domestic Aggregated (Related MPAN)","MPANs","LDNO HV customers"]
[null,null,null,null,null,"Non-Domestic Aggregated or CT","MPANs","LDNO HV customers",null,{"$f":"CHOOSE(charging_year_selected_index, L1525,M1525,N1525,O1525,P1525,Q1525)","v":980.68684931506868},null,386.25251183637414,975.28219178082179,816.55820476858355,980.68684931506868,{"$f":"O1525","v":980.68684931506868},980.68684931506868]
[null,null,null,null,null,"Non-Domestic Aggregated (Related MPAN)","MPANs","LDNO HV customers"]
[null,null,null,null,null,"LV Site Specific","MPANs","LDNO HV customers",null,{"$f":"CHOOSE(charging_year_selected_index, L1527,M1527,N1527,O1527,P1527,Q1527)","v":215.40227005256276},null,104,128,148,215.40227005256276,{"$f":"O1527","v":215.40227005256276},215.40227005256276]
[null,null,null,null,null,"LV Sub Site Specific","MPANs","LDNO HV customers",null,{"$f":"CHOOSE(charging_year_selected_index, L1528,M1528,N1528,O1528,P1528,Q1528)","v":1},null,1,2,1,1,{"$f":"O1528","v":1},1]
[null,null,null,null,null,"HV Site Specific","MPANs","LDNO HV customers",null,{"$f":"CHOOSE(charging_year_selected_index, L1529,M1529,N1529,O1529,P1529,Q1529)","v":4},null,5,5,6,4,{"$f":"O1529","v":4},4]
[null,null,null,null,null,"Unmetered Supplies","MPANs","LDNO HV customers",null,{"$f":"CHOOSE(charging_year_selected_index, L1530,M1530,N1530,O1530,P1530,Q1530)","v":0},null,0,0,0,0,{"$f":"O1530","v":0},0]
[null,null,null,null,null,"LV Generation Aggregated","MPANs","LDNO HV customers"]
[null,null,null,null,null,"LV Sub Generation Aggregated","MPANs","LDNO HV customers"]
[null,null,null,null,null,"LV Generation Site Specific","MPANs","LDNO HV customers"]
[null,null,null,null,null,"LV Generation Site Specific no RP Charge","MPANs","LDNO HV customers"]
[null,null,null,null,null,"LV Sub Generation Site Specific","MPANs","LDNO HV customers"]
[null,null,null,null,null,"LV Sub Generation Site Specific no RP Charge","MPANs","LDNO HV customers"]
[null,null,null,null,null,"HV Generation Site Specific","MPANs","LDNO HV customers"]
[null,null,null,null,null,"HV Generation Site Specific no RP Charge","MPANs","LDNO HV customers"]
[]
[null,null,null,null,"Import capacity"]
[null,null,null,null,null,"Domestic Aggregated or CT","kVA","LDNO HV customers"]
[null,null,null,null,null,"Domestic Aggregated (Related MPAN)","kVA","LDNO HV customers"]
[null,null,null,null,null,"Non-Domestic Aggregated or CT","kVA","LDNO HV customers"]
[null,null,null,null,null,"Non-Domestic Aggregated (Related MPAN)","kVA","LDNO HV customers"]
[null,null,null,null,null,"LV Site Specific","kVA","LDNO HV customers",null,{"$f":"CHOOSE(charging_year_selected_index, L1545,M1545,N1545,O1545,P1545,Q1545)","v":12521.285238295783},null,12781.095618667405,7554.4136286130151,8873.3741539952734,12521.285238295783,{"$f":"O1545","v":12521.285238295783},12521.285238295783]
[null,null,null,null,null,"LV Sub Site Specific","kVA","LDNO HV customers",null,{"$f":"CHOOSE(charging_year_selected_index, L1546,M1546,N1546,O1546,P1546,Q1546)","v":70},null,201.7812220377289,140,67.027397260273972,70,{"$f":"O1546","v":70},70]
[null,null,null,null,null,"HV Site Specific","kVA","LDNO HV customers",null,{"$f":"CHOOSE(charging_year_selected_index, L1547,M1547,N1547,O1547,P1547,Q1547)","v":550.93333333333328},null,2943.4741882794592,784,750.2334246575341,550.93333333333328,{"$f":"O1547","v":550.93333333333328},550.93333333333328]
[null,null,null,null,null,"Unmetered Supplies","kVA","LDNO HV customers"]
[null,null,null,null,null,"LV Generation Aggregated","kVA","LDNO HV customers"]
[null,null,null,null,null,"LV Sub Generation Aggregated","kVA","LDNO HV customers"]
[null,null,null,null,null,"LV Generation Site Specific","kVA","LDNO HV customers"]
[null,null,null,null,null,"LV Generation Site Specific no RP Charge","kVA","LDNO HV customers"]
[null,null,null,null,null,"LV Sub Generation Site Specific","kVA","LDNO HV customers"]
[null,null,null,null,null,"LV Sub Generation Site Specific no RP Charge","kVA","LDNO HV customers"]
[null,null,null,null,null,"HV Generation Site Specific","kVA","LDNO HV customers"]
[null,null,null,null,null,"HV Generation Site Specific no RP Charge","kVA","LDNO HV customers"]
[]
[null,null,null,null,"Exceeded capacity"]
[null,null,null,null,null,"Domestic Aggregated or CT","kVA","LDNO HV customers"]
[null,null,null,null,null,"Domestic Aggregated (Related MPAN)","kVA","LDNO HV customers"]
[null,null,null,null,null,"Non-Domestic Aggregated or CT","kVA","LDNO HV customers"]
[null,null,null,null,null,"Non-Domestic Aggregated (Related MPAN)","kVA","LDNO HV customers"]
[null,null,null,null,null,"LV Site Specific","kVA","LDNO HV customers",null,{"$f":"CHOOSE(charging_year_selected_index, L1563,M1563,N1563,O1563,P1563,Q1563)","v":266.19485997308203},null,91.322638769196317,186.11910984749801,187.77773041971886,266.19485997308203,{"$f":"O1563","v":266.19485997308203},266.19485997308203]
[null,null,null,null,null,"LV Sub Site Specific","kVA","LDNO HV customers",null,{"$f":"CHOOSE(charging_year_selected_index, L1564,M1564,N1564,O1564,P1564,Q1564)","v":0},null,0.69838453023384539,0,0,0,{"$f":"O1564","v":0},0]
[null,null,null,null,null,"HV Site Specific","kVA","LDNO HV customers",null,{"$f":"CHOOSE(charging_year_selected_index, L1565,M1565,N1565,O1565,P1565,Q1565)","v":80.174465753424656},null,57.608287761474173,82.723287671232882,91.221917808219175,80.174465753424656,{"$f":"O1565","v":80.174465753424656},80.174465753424656]
[null,null,null,null,null,"Unmetered Supplies","kVA","LDNO HV customers"]
[null,null,null,null,null,"LV Generation Aggregated","kVA","LDNO HV customers"]
[null,null,null,null,null,"LV Sub Generation Aggregated","kVA","LDNO HV customers"]
[null,null,null,null,null,"LV Generation Site Specific","kVA","LDNO HV customers"]
[null,null,null,null,null,"LV Generation Site Specific no RP Charge","kVA","LDNO HV customers"]
[null,null,null,null,null,"LV Sub Generation Site Specific","kVA","LDNO HV customers"]
[null,null,null,null,null,"LV Sub Generation Site Specific no RP Charge","kVA","LDNO HV customers"]
[null,null,null,null,null,"HV Generation Site Specific","kVA","LDNO HV customers"]
[null,null,null,null,null,"HV Generation Site Specific no RP Charge","kVA","LDNO HV customers"]
[]
[null,null,null,null,"Reactive power units"]
[null,null,null,null,null,"Domestic Aggregated or CT","MVArh","LDNO HV customers"]
[null,null,null,null,null,"Domestic Aggregated (Related MPAN)","MVArh","LDNO HV customers"]
[null,null,null,null,null,"Non-Domestic Aggregated or CT","MVArh","LDNO HV customers"]
[null,null,null,null,null,"Non-Domestic Aggregated (Related MPAN)","MVArh","LDNO HV customers"]
[null,null,null,null,null,"LV Site Specific","MVArh","LDNO HV customers",null,{"$f":"CHOOSE(charging_year_selected_index, L1581,M1581,N1581,O1581,P1581,Q1581)","v":916.92072346725547},null,908.00549743670149,792.61793429072884,671.88814909380835,916.92072346725547,{"$f":"O1581","v":916.92072346725547},916.92072346725547]
[null,null,null,null,null,"LV Sub Site Specific","MVArh","LDNO HV customers",null,{"$f":"CHOOSE(charging_year_selected_index, L1582,M1582,N1582,O1582,P1582,Q1582)","v":1.099},null,7.6326963383838384,0.17699999999999999,0.30875000000000002,1.099,{"$f":"O1582","v":1.099},1.099]
[null,null,null,null,null,"HV Site Specific","MVArh","LDNO HV customers",null,{"$f":"CHOOSE(charging_year_selected_index, L1583,M1583,N1583,O1583,P1583,Q1583)","v":56.063800000000001},null,117.21737664690383,111.078,71.864742857142843,56.063800000000001,{"$f":"O1583","v":56.063800000000001},56.063800000000001]
[null,null,null,null,null,"Unmetered Supplies","MVArh","LDNO HV customers"]
[null,null,null,null,null,"LV Generation Aggregated","MVArh","LDNO HV customers"]
[null,null,null,null,null,"LV Sub Generation Aggregated","MVArh","LDNO HV customers"]
[null,null,null,null,null,"LV Generation Site Specific","MVArh","LDNO HV customers"]
[null,null,null,null,null,"LV Generation Site Specific no RP Charge","MVArh","LDNO HV customers"]
[null,null,null,null,null,"LV Sub Generation Site Specific","MVArh","LDNO HV customers"]
[null,null,null,null,null,"LV Sub Generation Site Specific no RP Charge","MVArh","LDNO HV customers"]
[null,null,null,null,null,"HV Generation Site Specific","MVArh","LDNO HV customers"]
[null,null,null,null,null,"HV Generation Site Specific no RP Charge","MVArh","LDNO HV customers"]
[]
[null,null,{"$f":"INDEX('Version control'!$H$29:$H$55,MATCH($A$1,'Version control'!$F$29:$F$55,0),1)&\"-O: LDNO HV volumes - Residual band 2\"","v":"Input 501-O: LDNO HV volumes - Residual band 2"}]
[]
[null,null,null,null,"Rate 1 units",null,null,null,">",null,null,null,null,null,null,null,null,null,"Paragraph 52"]
[null,null,null,null,null,"Domestic Aggregated or CT","MWh","LDNO HV customers"]
[null,null,null,null,null,"Domestic Aggregated (Related MPAN)","MWh","LDNO HV customers"]
[null,null,null,null,null,"Non-Domestic Aggregated or CT","MWh","LDNO HV customers",null,{"$f":"CHOOSE(charging_year_selected_index, L1599,M1599,N1599,O1599,P1599,Q1599)","v":281.13248314678981},null,0,0,0,281.13248314678981,{"$f":"O1599","v":281.13248314678981},281.13248314678981]
[null,null,null,null,null,"Non-Domestic Aggregated (Related MPAN)","MWh","LDNO HV customers"]
[null,null,null,null,null,"LV Site Specific","MWh","LDNO HV customers",null,{"$f":"CHOOSE(charging_year_selected_index, L1601,M1601,N1601,O1601,P1601,Q1601)","v":3970.7634646009365},null,6038.2886117675935,2553.383156674161,3662.9276050124822,3970.7634646009365,{"$f":"O1601","v":3970.7634646009365},3970.7634646009365]
[null,null,null,null,null,"LV Sub Site Specific","MWh","LDNO HV customers",null,{"$f":"CHOOSE(charging_year_selected_index, L1602,M1602,N1602,O1602,P1602,Q1602)","v":106.81823522890475},null,107.58527459234169,103.46490863215467,36.941823505958787,106.81823522890475,{"$f":"O1602","v":106.81823522890475},106.81823522890475]
[null,null,null,null,null,"HV Site Specific","MWh","LDNO HV customers",null,{"$f":"CHOOSE(charging_year_selected_index, L1603,M1603,N1603,O1603,P1603,Q1603)","v":622.0219574590833},null,761.21270566404849,664.59957638055323,541.29253478484202,622.0219574590833,{"$f":"O1603","v":622.0219574590833},622.0219574590833]
[null,null,null,null,null,"Unmetered Supplies","MWh","LDNO HV customers"]
[null,null,null,null,null,"LV Generation Aggregated","MWh","LDNO HV customers"]
[null,null,null,null,null,"LV Sub Generation Aggregated","MWh","LDNO HV customers"]
[null,null,null,null,null,"LV Generation Site Specific","MWh","LDNO HV customers"]
[null,null,null,null,null,"LV Generation Site Specific no RP Charge","MWh","LDNO HV customers"]
[null,null,null,null,null,"LV Sub Generation Site Specific","MWh","LDNO HV customers"]
[null,null,null,null,null,"LV Sub Generation Site Specific no RP Charge","MWh","LDNO HV customers"]
[null,null,null,null,null,"HV Generation Site Specific","MWh","LDNO HV customers"]
[null,null,null,null,null,"HV Generation Site Specific no RP Charge","MWh","LDNO HV customers"]
[]
[null,null,null,null,"Rate 2 units"]
[null,null,null,null,null,"Domestic Aggregated or CT","MWh","LDNO HV customers"]
[null,null,null,null,null,"Domestic Aggregated (Related MPAN)","MWh","LDNO HV customers"]
[null,null,null,null,null,"Non-Domestic Aggregated or CT","MWh","LDNO HV customers",null,{"$f":"CHOOSE(charging_year_selected_index, L1617,M1617,N1617,O1617,P1617,Q1617)","v":1117.3341083817625},null,0,0,0,1117.3341083817625,{"$f":"O1617","v":1117.3341083817625},1117.3341083817625]
[null,null,null,null,null,"Non-Domestic Aggregated (Related MPAN)","MWh","LDNO HV customers"]
[null,null,null,null,null,"LV Site Specific","MWh","LDNO HV customers",null,{"$f":"CHOOSE(charging_year_selected_index, L1619,M1619,N1619,O1619,P1619,Q1619)","v":13157.516735822497},null,19592.424079791414,8372.8277360270513,11952.543459748149,13157.516735822497,{"$f":"O1619","v":13157.516735822497},13157.516735822497]
[null,null,null,null,null,"LV Sub Site Specific","MWh","LDNO HV customers",null,{"$f":"CHOOSE(charging_year_selected_index, L1620,M1620,N1620,O1620,P1620,Q1620)","v":379.8351030843458},null,354.8092530192626,362.54247553611208,127.71461095236376,379.8351030843458,{"$f":"O1620","v":379.8351030843458},379.8351030843458]
[null,null,null,null,null,"HV Site Specific","MWh","LDNO HV customers",null,{"$f":"CHOOSE(charging_year_selected_index, L1621,M1621,N1621,O1621,P1621,Q1621)","v":2280.5102481161598},null,2564.0991408271698,2336.7879278444339,1943.4539161381647,2280.5102481161598,{"$f":"O1621","v":2280.5102481161598},2280.5102481161598]
[null,null,null,null,null,"Unmetered Supplies","MWh","LDNO HV customers"]
[null,null,null,null,null,"LV Generation Aggregated","MWh","LDNO HV customers"]
[null,null,null,null,null,"LV Sub Generation Aggregated","MWh","LDNO HV customers"]
[null,null,null,null,null,"LV Generation Site Specific","MWh","LDNO HV customers"]
[null,null,null,null,null,"LV Generation Site Specific no RP Charge","MWh","LDNO HV customers"]
[null,null,null,null,null,"LV Sub Generation Site Specific","MWh","LDNO HV customers"]
[null,null,null,null,null,"LV Sub Generation Site Specific no RP Charge","MWh","LDNO HV customers"]
[null,null,null,null,null,"HV Generation Site Specific","MWh","LDNO HV customers"]
[null,null,null,null,null,"HV Generation Site Specific no RP Charge","MWh","LDNO HV customers"]
[]
[null,null,null,null,"Rate 3 units"]
[null,null,null,null,null,"Domestic Aggregated or CT","MWh","LDNO HV customers"]
[null,null,null,null,null,"Domestic Aggregated (Related MPAN)","MWh","LDNO HV customers"]
[null,null,null,null,null,"Non-Domestic Aggregated or CT","MWh","LDNO HV customers",null,{"$f":"CHOOSE(charging_year_selected_index, L1635,M1635,N1635,O1635,P1635,Q1635)","v":1262.7334324125809},null,0,0,0,1262.7334324125809,{"$f":"O1635","v":1262.7334324125809},1262.7334324125809]
[null,null,null,null,null,"Non-Domestic Aggregated (Related MPAN)","MWh","LDNO HV customers"]
[null,null,null,null,null,"LV Site Specific","MWh","LDNO HV customers",null,{"$f":"CHOOSE(charging_year_selected_index, L1637,M1637,N1637,O1637,P1637,Q1637)","v":19675.636230803204},null,28642.989524346634,12374.326988135979,17654.584165964072,19675.636230803204,{"$f":"O1637","v":19675.636230803204},19675.636230803204]
[null,null,null,null,null,"LV Sub Site Specific","MWh","LDNO HV customers",null,{"$f":"CHOOSE(charging_year_selected_index, L1638,M1638,N1638,O1638,P1638,Q1638)","v":616.04756875254748},null,598.94652926782305,606.19955520579833,223.71583473271005,616.04756875254748,{"$f":"O1638","v":616.04756875254748},616.04756875254748]
[null,null,null,null,null,"HV Site Specific","MWh","LDNO HV customers",null,{"$f":"CHOOSE(charging_year_selected_index, L1639,M1639,N1639,O1639,P1639,Q1639)","v":4025.6917959534835},null,4457.7855975805951,3984.1019223263079,3405.8643927077733,4025.6917959534835,{"$f":"O1639","v":4025.6917959534835},4025.6917959534835]
[null,null,null,null,null,"Unmetered Supplies","MWh","LDNO HV customers"]
[null,null,null,null,null,"LV Generation Aggregated","MWh","LDNO HV customers"]
[null,null,null,null,null,"LV Sub Generation Aggregated","MWh","LDNO HV customers"]
[null,null,null,null,null,"LV Generation Site Specific","MWh","LDNO HV customers"]
[null,null,null,null,null,"LV Generation Site Specific no RP Charge","MWh","LDNO HV customers"]
[null,null,null,null,null,"LV Sub Generation Site Specific","MWh","LDNO HV customers"]
[null,null,null,null,null,"LV Sub Generation Site Specific no RP Charge","MWh","LDNO HV customers"]
[null,null,null,null,null,"HV Generation Site Specific","MWh","LDNO HV customers"]
[null,null,null,null,null,"HV Generation Site Specific no RP Charge","MWh","LDNO HV customers"]
[]
[null,null,null,null,"MPANs"]
[null,null,null,null,null,"Domestic Aggregated or CT","MPANs","LDNO HV customers"]
[null,null,null,null,null,"Domestic Aggregated (Related MPAN)","MPANs","LDNO HV customers"]
[null,null,null,null,null,"Non-Domestic Aggregated or CT","MPANs","LDNO HV customers",null,{"$f":"CHOOSE(charging_year_selected_index, L1653,M1653,N1653,O1653,P1653,Q1653)","v":371.12602739726026},null,0,0,0,371.12602739726026,{"$f":"O1653","v":371.12602739726026},371.12602739726026]
[null,null,null,null,null,"Non-Domestic Aggregated (Related MPAN)","MPANs","LDNO HV customers"]
[null,null,null,null,null,"LV Site Specific","MPANs","LDNO HV customers",null,{"$f":"CHOOSE(charging_year_selected_index, L1655,M1655,N1655,O1655,P1655,Q1655)","v":356.88792513748655},null,471.41643835616441,215.97534246575341,321.92602739726027,356.88792513748655,{"$f":"O1655","v":356.88792513748655},356.88792513748655]
[null,null,null,null,null,"LV Sub Site Specific","MPANs","LDNO HV customers",null,{"$f":"CHOOSE(charging_year_selected_index, L1656,M1656,N1656,O1656,P1656,Q1656)","v":4},null,4,7,3,4,{"$f":"O1656","v":4},4]
[null,null,null,null,null,"HV Site Specific","MPANs","LDNO HV customers",null,{"$f":"CHOOSE(charging_year_selected_index, L1657,M1657,N1657,O1657,P1657,Q1657)","v":10},null,8,11,9,10,{"$f":"O1657","v":10},10]
[null,null,null,null,null,"Unmetered Supplies","MPANs","LDNO HV customers"]
[null,null,null,null,null,"LV Generation Aggregated","MPANs","LDNO HV customers"]
[null,null,null,null,null,"LV Sub Generation Aggregated","MPANs","LDNO HV customers"]
[null,null,null,null,null,"LV Generation Site Specific","MPANs","LDNO HV customers"]
[null,null,null,null,null,"LV Generation Site Specific no RP Charge","MPANs","LDNO HV customers"]
[null,null,null,null,null,"LV Sub Generation Site Specific","MPANs","LDNO HV customers"]
[null,null,null,null,null,"LV Sub Generation Site Specific no RP Charge","MPANs","LDNO HV customers"]
[null,null,null,null,null,"HV Generation Site Specific","MPANs","LDNO HV customers"]
[null,null,null,null,null,"HV Generation Site Specific no RP Charge","MPANs","LDNO HV customers"]
[]
[null,null,null,null,"Import capacity"]
[null,null,null,null,null,"Domestic Aggregated or CT","kVA","LDNO HV customers"]
[null,null,null,null,null,"Domestic Aggregated (Related MPAN)","kVA","LDNO HV customers"]
[null,null,null,null,null,"Non-Domestic Aggregated or CT","kVA","LDNO HV customers"]
[null,null,null,null,null,"Non-Domestic Aggregated (Related MPAN)","kVA","LDNO HV customers"]
[null,null,null,null,null,"LV Site Specific","kVA","LDNO HV customers",null,{"$f":"CHOOSE(charging_year_selected_index, L1673,M1673,N1673,O1673,P1673,Q1673)","v":41696.102503308095},null,54221.541915488531,24802.162039613955,38517.701379065176,41696.102503308095,{"$f":"O1673","v":41696.102503308095},41696.102503308095]
[null,null,null,null,null,"LV Sub Site Specific","kVA","LDNO HV customers",null,{"$f":"CHOOSE(charging_year_selected_index, L1674,M1674,N1674,O1674,P1674,Q1674)","v":374.49041095890414},null,281.71232876712327,670.30479452054794,333.1849315068493,374.49041095890414,{"$f":"O1674","v":374.49041095890414},374.49041095890414]
[null,null,null,null,null,"HV Site Specific","kVA","LDNO HV customers",null,{"$f":"CHOOSE(charging_year_selected_index, L1675,M1675,N1675,O1675,P1675,Q1675)","v":6673.4078554626503},null,5210.2126027397262,6399.6721813688591,5663.4199817909721,6673.4078554626503,{"$f":"O1675","v":6673.4078554626503},6673.4078554626503]
[null,null,null,null,null,"Unmetered Supplies","kVA","LDNO HV customers"]
[null,null,null,null,null,"LV Generation Aggregated","kVA","LDNO HV customers"]
[null,null,null,null,null,"LV Sub Generation Aggregated","kVA","LDNO HV customers"]
[null,null,null,null,null,"LV Generation Site Specific","kVA","LDNO HV customers"]
[null,null,null,null,null,"LV Generation Site Specific no RP Charge","kVA","LDNO HV customers"]
[null,null,null,null,null,"LV Sub Generation Site Specific","kVA","LDNO HV customers"]
[null,null,null,null,null,"LV Sub Generation Site Specific no RP Charge","kVA","LDNO HV customers"]
[null,null,null,null,null,"HV Generation Site Specific","kVA","LDNO HV customers"]
[null,null,null,null,null,"HV Generation Site Specific no RP Charge","kVA","LDNO HV customers"]
[]
[null,null,null,null,"Exceeded capacity"]
[null,null,null,null,null,"Domestic Aggregated or CT","kVA","LDNO HV customers"]
[null,null,null,null,null,"Domestic Aggregated (Related MPAN)","kVA","LDNO HV customers"]
[null,null,null,null,null,"Non-Domestic Aggregated or CT","kVA","LDNO HV customers"]
[null,null,null,null,null,"Non-Domestic Aggregated (Related MPAN)","kVA","LDNO HV customers"]
[null,null,null,null,null,"LV Site Specific","kVA","LDNO HV customers",null,{"$f":"CHOOSE(charging_year_selected_index, L1691,M1691,N1691,O1691,P1691,Q1691)","v":189.53992780313271},null,45.162338345540164,2.953278476071965,9.0689680838790174,189.53992780313271,{"$f":"O1691","v":189.53992780313271},189.53992780313271]
[null,null,null,null,null,"LV Sub Site Specific","kVA","LDNO HV customers",null,{"$f":"CHOOSE(charging_year_selected_index, L1692,M1692,N1692,O1692,P1692,Q1692)","v":44.046027397260275},null,4.8082191780821919,16.215753424657535,6.2544031311154606,44.046027397260275,{"$f":"O1692","v":44.046027397260275},44.046027397260275]
[null,null,null,null,null,"HV Site Specific","kVA","LDNO HV customers",null,{"$f":"CHOOSE(charging_year_selected_index, L1693,M1693,N1693,O1693,P1693,Q1693)","v":0},null,0,0,0,0,{"$f":"O1693","v":0},0]
[null,null,null,null,null,"Unmetered Supplies","kVA","LDNO HV customers"]
[null,null,null,null,null,"LV Generation Aggregated","kVA","LDNO HV customers"]
[null,null,null,null,null,"LV Sub Generation Aggregated","kVA","LDNO HV customers"]
[null,null,null,null,null,"LV Generation Site Specific","kVA","LDNO HV customers"]
[null,null,null,null,null,"LV Generation Site Specific no RP Charge","kVA","LDNO HV customers"]
[null,null,null,null,null,"LV Sub Generation Site Specific","kVA","LDNO HV customers"]
[null,null,null,null,null,"LV Sub Generation Site Specific no RP Charge","kVA","LDNO HV customers"]
[null,null,null,null,null,"HV Generation Site Specific","kVA","LDNO HV customers"]
[null,null,null,null,null,"HV Generation Site Specific no RP Charge","kVA","LDNO HV customers"]
[]
[null,null,null,null,"Reactive power units"]
[null,null,null,null,null,"Domestic Aggregated or CT","MVArh","LDNO HV customers"]
[null,null,null,null,null,"Domestic Aggregated (Related MPAN)","MVArh","LDNO HV customers"]
[null,null,null,null,null,"Non-Domestic Aggregated or CT","MVArh","LDNO HV customers"]
[null,null,null,null,null,"Non-Domestic Aggregated (Related MPAN)","MVArh","LDNO HV customers"]
[null,null,null,null,null,"LV Site Specific","MVArh","LDNO HV customers",null,{"$f":"CHOOSE(charging_year_selected_index, L1709,M1709,N1709,O1709,P1709,Q1709)","v":2704.4272167298482},null,3640.4889619515457,1762.133250476038,2571.9123677175253,2704.4272167298482,{"$f":"O1709","v":2704.4272167298482},2704.4272167298482]
[null,null,null,null,null,"LV Sub Site Specific","MVArh","LDNO HV customers",null,{"$f":"CHOOSE(charging_year_selected_index, L1710,M1710,N1710,O1710,P1710,Q1710)","v":60.231410000000004},null,12.156000000000001,24.7,11.438874999999999,60.231410000000004,{"$f":"O1710","v":60.231410000000004},60.231410000000004]
[null,null,null,null,null,"HV Site Specific","MVArh","LDNO HV customers",null,{"$f":"CHOOSE(charging_year_selected_index, L1711,M1711,N1711,O1711,P1711,Q1711)","v":350.14304139971142},null,280.05066666666664,222.83802916666664,304.69349747899156,350.14304139971142,{"$f":"O1711","v":350.14304139971142},350.14304139971142]
[null,null,null,null,null,"Unmetered Supplies","MVArh","LDNO HV customers"]
[null,null,null,null,null,"LV Generation Aggregated","MVArh","LDNO HV customers"]
[null,null,null,null,null,"LV Sub Generation Aggregated","MVArh","LDNO HV customers"]
[null,null,null,null,null,"LV Generation Site Specific","MVArh","LDNO HV customers"]
[null,null,null,null,null,"LV Generation Site Specific no RP Charge","MVArh","LDNO HV customers"]
[null,null,null,null,null,"LV Sub Generation Site Specific","MVArh","LDNO HV customers"]
[null,null,null,null,null,"LV Sub Generation Site Specific no RP Charge","MVArh","LDNO HV customers"]
[null,null,null,null,null,"HV Generation Site Specific","MVArh","LDNO HV customers"]
[null,null,null,null,null,"HV Generation Site Specific no RP Charge","MVArh","LDNO HV customers"]
[]
[null,null,{"$f":"INDEX('Version control'!$H$29:$H$55,MATCH($A$1,'Version control'!$F$29:$F$55,0),1)&\"-P: LDNO HV volumes - Residual band 3\"","v":"Input 501-P: LDNO HV volumes - Residual band 3"}]
[]
[null,null,null,null,"Rate 1 units",null,null,null,">",null,null,null,null,null,null,null,null,null,"Paragraph 52"]
[null,null,null,null,null,"Domestic Aggregated or CT","MWh","LDNO HV customers"]
[null,null,null,null,null,"Domestic Aggregated (Related MPAN)","MWh","LDNO HV customers"]
[null,null,null,null,null,"Non-Domestic Aggregated or CT","MWh","LDNO HV customers",null,{"$f":"CHOOSE(charging_year_selected_index, L1727,M1727,N1727,O1727,P1727,Q1727)","v":0},null,0,0,888.49043753415663,0,{"$f":"O1727","v":0},0]
[null,null,null,null,null,"Non-Domestic Aggregated (Related MPAN)","MWh","LDNO HV customers"]
[null,null,null,null,null,"LV Site Specific","MWh","LDNO HV customers",null,{"$f":"CHOOSE(charging_year_selected_index, L1729,M1729,N1729,O1729,P1729,Q1729)","v":2574.0858593359217},null,1947.5919212007982,2403.7589231925222,2471.6789543254495,2574.0858593359217,{"$f":"O1729","v":2574.0858593359217},2574.0858593359217]
[null,null,null,null,null,"LV Sub Site Specific","MWh","LDNO HV customers",null,{"$f":"CHOOSE(charging_year_selected_index, L1730,M1730,N1730,O1730,P1730,Q1730)","v":134.39772521768418},null,152.13332644058883,173.12023129512204,112.66595225656272,134.39772521768418,{"$f":"O1730","v":134.39772521768418},134.39772521768418]
[null,null,null,null,null,"HV Site Specific","MWh","LDNO HV customers",null,{"$f":"CHOOSE(charging_year_selected_index, L1731,M1731,N1731,O1731,P1731,Q1731)","v":656.52160126586682},null,1223.2979584184566,599.37846828054751,815.0457118118245,656.52160126586682,{"$f":"O1731","v":656.52160126586682},656.52160126586682]
[null,null,null,null,null,"Unmetered Supplies","MWh","LDNO HV customers"]
[null,null,null,null,null,"LV Generation Aggregated","MWh","LDNO HV customers"]
[null,null,null,null,null,"LV Sub Generation Aggregated","MWh","LDNO HV customers"]
[null,null,null,null,null,"LV Generation Site Specific","MWh","LDNO HV customers"]
[null,null,null,null,null,"LV Generation Site Specific no RP Charge","MWh","LDNO HV customers"]
[null,null,null,null,null,"LV Sub Generation Site Specific","MWh","LDNO HV customers"]
[null,null,null,null,null,"LV Sub Generation Site Specific no RP Charge","MWh","LDNO HV customers"]
[null,null,null,null,null,"HV Generation Site Specific","MWh","LDNO HV customers"]
[null,null,null,null,null,"HV Generation Site Specific no RP Charge","MWh","LDNO HV customers"]
[]
[null,null,null,null,"Rate 2 units"]
[null,null,null,null,null,"Domestic Aggregated or CT","MWh","LDNO HV customers"]
[null,null,null,null,null,"Domestic Aggregated (Related MPAN)","MWh","LDNO HV customers"]
[null,null,null,null,null,"Non-Domestic Aggregated or CT","MWh","LDNO HV customers",null,{"$f":"CHOOSE(charging_year_selected_index, L1745,M1745,N1745,O1745,P1745,Q1745)","v":0},null,0,0,3458.2185987114926,0,{"$f":"O1745","v":0},0]
[null,null,null,null,null,"Non-Domestic Aggregated (Related MPAN)","MWh","LDNO HV customers"]
[null,null,null,null,null,"LV Site Specific","MWh","LDNO HV customers",null,{"$f":"CHOOSE(charging_year_selected_index, L1747,M1747,N1747,O1747,P1747,Q1747)","v":8543.0904592149109},null,6449.5933150816991,7993.3363661318335,8241.5828519903316,8543.0904592149109,{"$f":"O1747","v":8543.0904592149109},8543.0904592149109]
[null,null,null,null,null,"LV Sub Site Specific","MWh","LDNO HV customers",null,{"$f":"CHOOSE(charging_year_selected_index, L1748,M1748,N1748,O1748,P1748,Q1748)","v":433.05980189800789},null,428.41642045213382,525.24366379492517,348.01416478766572,433.05980189800789,{"$f":"O1748","v":433.05980189800789},433.05980189800789]
[null,null,null,null,null,"HV Site Specific","MWh","LDNO HV customers",null,{"$f":"CHOOSE(charging_year_selected_index, L1749,M1749,N1749,O1749,P1749,Q1749)","v":2151.1541841848202},null,4199.9258388906237,2025.0801298256135,2725.4435759232347,2151.1541841848202,{"$f":"O1749","v":2151.1541841848202},2151.1541841848202]
[null,null,null,null,null,"Unmetered Supplies","MWh","LDNO HV customers"]
[null,null,null,null,null,"LV Generation Aggregated","MWh","LDNO HV customers"]
[null,null,null,null,null,"LV Sub Generation Aggregated","MWh","LDNO HV customers"]
[null,null,null,null,null,"LV Generation Site Specific","MWh","LDNO HV customers"]
[null,null,null,null,null,"LV Generation Site Specific no RP Charge","MWh","LDNO HV customers"]
[null,null,null,null,null,"LV Sub Generation Site Specific","MWh","LDNO HV customers"]
[null,null,null,null,null,"LV Sub Generation Site Specific no RP Charge","MWh","LDNO HV customers"]
[null,null,null,null,null,"HV Generation Site Specific","MWh","LDNO HV customers"]
[null,null,null,null,null,"HV Generation Site Specific no RP Charge","MWh","LDNO HV customers"]
[]
[null,null,null,null,"Rate 3 units"]
[null,null,null,null,null,"Domestic Aggregated or CT","MWh","LDNO HV customers"]
[null,null,null,null,null,"Domestic Aggregated (Related MPAN)","MWh","LDNO HV customers"]
[null,null,null,null,null,"Non-Domestic Aggregated or CT","MWh","LDNO HV customers",null,{"$f":"CHOOSE(charging_year_selected_index, L1763,M1763,N1763,O1763,P1763,Q1763)","v":0},null,0,0,4106.1791327576648,0,{"$f":"O1763","v":0},0]
[null,null,null,null,null,"Non-Domestic Aggregated (Related MPAN)","MWh","LDNO HV customers"]
[null,null,null,null,null,"LV Site Specific","MWh","LDNO HV customers",null,{"$f":"CHOOSE(charging_year_selected_index, L1765,M1765,N1765,O1765,P1765,Q1765)","v":14153.377735661485},null,9784.7079509376526,12709.593242692934,13263.22029095699,14153.377735661485,{"$f":"O1765","v":14153.377735661485},14153.377735661485]
[null,null,null,null,null,"LV Sub Site Specific","MWh","LDNO HV customers",null,{"$f":"CHOOSE(charging_year_selected_index, L1766,M1766,N1766,O1766,P1766,Q1766)","v":709.04102803408148},null,687.15868387427099,848.48124789717076,541.70453373372789,709.04102803408148,{"$f":"O1766","v":709.04102803408148},709.04102803408148]
[null,null,null,null,null,"HV Site Specific","MWh","LDNO HV customers",null,{"$f":"CHOOSE(charging_year_selected_index, L1767,M1767,N1767,O1767,P1767,Q1767)","v":3545.0257761557746},null,6700.3295662750725,3383.1335672429177,4494.121599945096,3545.0257761557746,{"$f":"O1767","v":3545.0257761557746},3545.0257761557746]
[null,null,null,null,null,"Unmetered Supplies","MWh","LDNO HV customers"]
[null,null,null,null,null,"LV Generation Aggregated","MWh","LDNO HV customers"]
[null,null,null,null,null,"LV Sub Generation Aggregated","MWh","LDNO HV customers"]
[null,null,null,null,null,"LV Generation Site Specific","MWh","LDNO HV customers"]
[null,null,null,null,null,"LV Generation Site Specific no RP Charge","MWh","LDNO HV customers"]
[null,null,null,null,null,"LV Sub Generation Site Specific","MWh","LDNO HV customers"]
[null,null,null,null,null,"LV Sub Generation Site Specific no RP Charge","MWh","LDNO HV customers"]
[null,null,null,null,null,"HV Generation Site Specific","MWh","LDNO HV customers"]
[null,null,null,null,null,"HV Generation Site Specific no RP Charge","MWh","LDNO HV customers"]
[]
[null,null,null,null,"MPANs"]
[null,null,null,null,null,"Domestic Aggregated or CT","MPANs","LDNO HV customers"]
[null,null,null,null,null,"Domestic Aggregated (Related MPAN)","MPANs","LDNO HV customers"]
[null,null,null,null,null,"Non-Domestic Aggregated or CT","MPANs","LDNO HV customers",null,{"$f":"CHOOSE(charging_year_selected_index, L1781,M1781,N1781,O1781,P1781,Q1781)","v":0},null,0,0,677.5984514592019,0,{"$f":"O1781","v":0},0]
[null,null,null,null,null,"Non-Domestic Aggregated (Related MPAN)","MPANs","LDNO HV customers"]
[null,null,null,null,null,"LV Site Specific","MPANs","LDNO HV customers",null,{"$f":"CHOOSE(charging_year_selected_index, L1783,M1783,N1783,O1783,P1783,Q1783)","v":149},null,96,119,142,149,{"$f":"O1783","v":149},149]
[null,null,null,null,null,"LV Sub Site Specific","MPANs","LDNO HV customers",null,{"$f":"CHOOSE(charging_year_selected_index, L1784,M1784,N1784,O1784,P1784,Q1784)","v":9},null,9,10,9,9,{"$f":"O1784","v":9},9]
[null,null,null,null,null,"HV Site Specific","MPANs","LDNO HV customers",null,{"$f":"CHOOSE(charging_year_selected_index, L1785,M1785,N1785,O1785,P1785,Q1785)","v":4},null,7,6,6,4,{"$f":"O1785","v":4},4]
[null,null,null,null,null,"Unmetered Supplies","MPANs","LDNO HV customers"]
[null,null,null,null,null,"LV Generation Aggregated","MPANs","LDNO HV customers"]
[null,null,null,null,null,"LV Sub Generation Aggregated","MPANs","LDNO HV customers"]
[null,null,null,null,null,"LV Generation Site Specific","MPANs","LDNO HV customers"]
[null,null,null,null,null,"LV Generation Site Specific no RP Charge","MPANs","LDNO HV customers"]
[null,null,null,null,null,"LV Sub Generation Site Specific","MPANs","LDNO HV customers"]
[null,null,null,null,null,"LV Sub Generation Site Specific no RP Charge","MPANs","LDNO HV customers"]
[null,null,null,null,null,"HV Generation Site Specific","MPANs","LDNO HV customers"]
[null,null,null,null,null,"HV Generation Site Specific no RP Charge","MPANs","LDNO HV customers"]
[]
[null,null,null,null,"Import capacity"]
[null,null,null,null,null,"Domestic Aggregated or CT","kVA","LDNO HV customers"]
[null,null,null,null,null,"Domestic Aggregated (Related MPAN)","kVA","LDNO HV customers"]
[null,null,null,null,null,"Non-Domestic Aggregated or CT","kVA","LDNO HV customers"]
[null,null,null,null,null,"Non-Domestic Aggregated (Related MPAN)","kVA","LDNO HV customers"]
[null,null,null,null,null,"LV Site Specific","kVA","LDNO HV customers",null,{"$f":"CHOOSE(charging_year_selected_index, L1801,M1801,N1801,O1801,P1801,Q1801)","v":26537.303056937621},null,17014.249219301651,21540.358638564161,24656.634942926161,26537.303056937621,{"$f":"O1801","v":26537.303056937621},26537.303056937621]
[null,null,null,null,null,"LV Sub Site Specific","kVA","LDNO HV customers",null,{"$f":"CHOOSE(charging_year_selected_index, L1802,M1802,N1802,O1802,P1802,Q1802)","v":1845.1612898060844},null,1518.3065068493152,2067.4261519302618,1684.0135392729751,1845.1612898060844,{"$f":"O1802","v":1845.1612898060844},1845.1612898060844]
[null,null,null,null,null,"HV Site Specific","kVA","LDNO HV customers",null,{"$f":"CHOOSE(charging_year_selected_index, L1803,M1803,N1803,O1803,P1803,Q1803)","v":3923.9337899543375},null,8482.7813242009142,6531.1199622295517,5165.2574885844742,3923.9337899543375,{"$f":"O1803","v":3923.9337899543375},3923.9337899543375]
[null,null,null,null,null,"Unmetered Supplies","kVA","LDNO HV customers"]
[null,null,null,null,null,"LV Generation Aggregated","kVA","LDNO HV customers"]
[null,null,null,null,null,"LV Sub Generation Aggregated","kVA","LDNO HV customers"]
[null,null,null,null,null,"LV Generation Site Specific","kVA","LDNO HV customers"]
[null,null,null,null,null,"LV Generation Site Specific no RP Charge","kVA","LDNO HV customers"]
[null,null,null,null,null,"LV Sub Generation Site Specific","kVA","LDNO HV customers"]
[null,null,null,null,null,"LV Sub Generation Site Specific no RP Charge","kVA","LDNO HV customers"]
[null,null,null,null,null,"HV Generation Site Specific","kVA","LDNO HV customers"]
[null,null,null,null,null,"HV Generation Site Specific no RP Charge","kVA","LDNO HV customers"]
[]
[null,null,null,null,"Exceeded capacity"]
[null,null,null,null,null,"Domestic Aggregated or CT","kVA","LDNO HV customers"]
[null,null,null,null,null,"Domestic Aggregated (Related MPAN)","kVA","LDNO HV customers"]
[null,null,null,null,null,"Non-Domestic Aggregated or CT","kVA","LDNO HV customers"]
[null,null,null,null,null,"Non-Domestic Aggregated (Related MPAN)","kVA","LDNO HV customers"]
[null,null,null,null,null,"LV Site Specific","kVA","LDNO HV customers",null,{"$f":"CHOOSE(charging_year_selected_index, L1819,M1819,N1819,O1819,P1819,Q1819)","v":0},null,9.6165222980544218,0.16844748858447489,0,0,{"$f":"O1819","v":0},0]
[null,null,null,null,null,"LV Sub Site Specific","kVA","LDNO HV customers",null,{"$f":"CHOOSE(charging_year_selected_index, L1820,M1820,N1820,O1820,P1820,Q1820)","v":0},null,0,0,0,0,{"$f":"O1820","v":0},0]
[null,null,null,null,null,"HV Site Specific","kVA","LDNO HV customers",null,{"$f":"CHOOSE(charging_year_selected_index, L1821,M1821,N1821,O1821,P1821,Q1821)","v":0},null,0,0,0,0,{"$f":"O1821","v":0},0]
[null,null,null,null,null,"Unmetered Supplies","kVA","LDNO HV customers"]
[null,null,null,null,null,"LV Generation Aggregated","kVA","LDNO HV customers"]
[null,null,null,null,null,"LV Sub Generation Aggregated","kVA","LDNO HV customers"]
[null,null,null,null,null,"LV Generation Site Specific","kVA","LDNO HV customers"]
[null,null,null,null,null,"LV Generation Site Specific no RP Charge","kVA","LDNO HV customers"]
[null,null,null,null,null,"LV Sub Generation Site Specific","kVA","LDNO HV customers"]
[null,null,null,null,null,"LV Sub Generation Site Specific no RP Charge","kVA","LDNO HV customers"]
[null,null,null,null,null,"HV Generation Site Specific","kVA","LDNO HV customers"]
[null,null,null,null,null,"HV Generation Site Specific no RP Charge","kVA","LDNO HV customers"]
[]
[null,null,null,null,"Reactive power units"]
[null,null,null,null,null,"Domestic Aggregated or CT","MVArh","LDNO HV customers"]
[null,null,null,null,null,"Domestic Aggregated (Related MPAN)","MVArh","LDNO HV customers"]
[null,null,null,null,null,"Non-Domestic Aggregated or CT","MVArh","LDNO HV customers"]
[null,null,null,null,null,"Non-Domestic Aggregated (Related MPAN)","MVArh","LDNO HV customers"]
[null,null,null,null,null,"LV Site Specific","MVArh","LDNO HV customers",null,{"$f":"CHOOSE(charging_year_selected_index, L1837,M1837,N1837,O1837,P1837,Q1837)","v":1467.2030183608288},null,1278.5864342307673,1635.0581155745433,1524.9294101039134,1467.2030183608288,{"$f":"O1837","v":1467.2030183608288},1467.2030183608288]
[null,null,null,null,null,"LV Sub Site Specific","MVArh","LDNO HV customers",null,{"$f":"CHOOSE(charging_year_selected_index, L1838,M1838,N1838,O1838,P1838,Q1838)","v":23.597383577922081},null,29.22175,34.738727272727267,23.807973385438089,23.597383577922081,{"$f":"O1838","v":23.597383577922081},23.597383577922081]
[null,null,null,null,null,"HV Site Specific","MVArh","LDNO HV customers",null,{"$f":"CHOOSE(charging_year_selected_index, L1839,M1839,N1839,O1839,P1839,Q1839)","v":13.6287},null,115.74508333333334,9.1104204545454532,66.139630476190476,13.6287,{"$f":"O1839","v":13.6287},13.6287]
[null,null,null,null,null,"Unmetered Supplies","MVArh","LDNO HV customers"]
[null,null,null,null,null,"LV Generation Aggregated","MVArh","LDNO HV customers"]
[null,null,null,null,null,"LV Sub Generation Aggregated","MVArh","LDNO HV customers"]
[null,null,null,null,null,"LV Generation Site Specific","MVArh","LDNO HV customers"]
[null,null,null,null,null,"LV Generation Site Specific no RP Charge","MVArh","LDNO HV customers"]
[null,null,null,null,null,"LV Sub Generation Site Specific","MVArh","LDNO HV customers"]
[null,null,null,null,null,"LV Sub Generation Site Specific no RP Charge","MVArh","LDNO HV customers"]
[null,null,null,null,null,"HV Generation Site Specific","MVArh","LDNO HV customers"]
[null,null,null,null,null,"HV Generation Site Specific no RP Charge","MVArh","LDNO HV customers"]
[]
[null,null,{"$f":"INDEX('Version control'!$H$29:$H$55,MATCH($A$1,'Version control'!$F$29:$F$55,0),1)&\"-Q: LDNO HV volumes - Residual band 4\"","v":"Input 501-Q: LDNO HV volumes - Residual band 4"}]
[]
[null,null,null,null,"Rate 1 units",null,null,null,">",null,null,null,null,null,null,null,null,null,"Paragraph 52"]
[null,null,null,null,null,"Domestic Aggregated or CT","MWh","LDNO HV customers"]
[null,null,null,null,null,"Domestic Aggregated (Related MPAN)","MWh","LDNO HV customers"]
[null,null,null,null,null,"Non-Domestic Aggregated or CT","MWh","LDNO HV customers",null,{"$f":"CHOOSE(charging_year_selected_index, L1855,M1855,N1855,O1855,P1855,Q1855)","v":1258.4094995183129},null,0,0,1928.2352615507627,1258.4094995183129,{"$f":"O1855","v":1258.4094995183129},1258.4094995183129]
[null,null,null,null,null,"Non-Domestic Aggregated (Related MPAN)","MWh","LDNO HV customers"]
[null,null,null,null,null,"LV Site Specific","MWh","LDNO HV customers",null,{"$f":"CHOOSE(charging_year_selected_index, L1857,M1857,N1857,O1857,P1857,Q1857)","v":15884.670120515095},null,23825.430868899384,9964.6024754030441,12143.140331071741,15884.670120515095,{"$f":"O1857","v":15884.670120515095},15884.670120515095]
[null,null,null,null,null,"LV Sub Site Specific","MWh","LDNO HV customers",null,{"$f":"CHOOSE(charging_year_selected_index, L1858,M1858,N1858,O1858,P1858,Q1858)","v":3443.0615316014423},null,2102.7973808022316,2165.3024394063955,2286.8498890511764,3443.0615316014423,{"$f":"O1858","v":3443.0615316014423},3443.0615316014423]
[null,null,null,null,null,"HV Site Specific","MWh","LDNO HV customers",null,{"$f":"CHOOSE(charging_year_selected_index, L1859,M1859,N1859,O1859,P1859,Q1859)","v":1721.4876828891893},null,2487.3332093652648,2210.1851186506906,1589.7912486050382,1721.4876828891893,{"$f":"O1859","v":1721.4876828891893},1721.4876828891893]
[null,null,null,null,null,"Unmetered Supplies","MWh","LDNO HV customers"]
[null,null,null,null,null,"LV Generation Aggregated","MWh","LDNO HV customers"]
[null,null,null,null,null,"LV Sub Generation Aggregated","MWh","LDNO HV customers"]
[null,null,null,null,null,"LV Generation Site Specific","MWh","LDNO HV customers"]
[null,null,null,null,null,"LV Generation Site Specific no RP Charge","MWh","LDNO HV customers"]
[null,null,null,null,null,"LV Sub Generation Site Specific","MWh","LDNO HV customers"]
[null,null,null,null,null,"LV Sub Generation Site Specific no RP Charge","MWh","LDNO HV customers"]
[null,null,null,null,null,"HV Generation Site Specific","MWh","LDNO HV customers"]
[null,null,null,null,null,"HV Generation Site Specific no RP Charge","MWh","LDNO HV customers"]
[]
[null,null,null,null,"Rate 2 units"]
[null,null,null,null,null,"Domestic Aggregated or CT","MWh","LDNO HV customers"]
[null,null,null,null,null,"Domestic Aggregated (Related MPAN)","MWh","LDNO HV customers"]
[null,null,null,null,null,"Non-Domestic Aggregated or CT","MWh","LDNO HV customers",null,{"$f":"CHOOSE(charging_year_selected_index, L1873,M1873,N1873,O1873,P1873,Q1873)","v":4949.28458250109},null,0,0,7461.6336983640385,4949.28458250109,{"$f":"O1873","v":4949.28458250109},4949.28458250109]
[null,null,null,null,null,"Non-Domestic Aggregated (Related MPAN)","MWh","LDNO HV customers"]
[null,null,null,null,null,"LV Site Specific","MWh","LDNO HV customers",null,{"$f":"CHOOSE(charging_year_selected_index, L1875,M1875,N1875,O1875,P1875,Q1875)","v":54695.218093763506},null,81075.577058717099,34596.813855651526,42131.02132533789,54695.218093763506,{"$f":"O1875","v":54695.218093763506},54695.218093763506]
[null,null,null,null,null,"LV Sub Site Specific","MWh","LDNO HV customers",null,{"$f":"CHOOSE(charging_year_selected_index, L1876,M1876,N1876,O1876,P1876,Q1876)","v":11856.123704603237},null,7513.9012854650764,7714.980694395269,7968.6918816500092,11856.123704603237,{"$f":"O1876","v":11856.123704603237},11856.123704603237]
[null,null,null,null,null,"HV Site Specific","MWh","LDNO HV customers",null,{"$f":"CHOOSE(charging_year_selected_index, L1877,M1877,N1877,O1877,P1877,Q1877)","v":5342.8971643314471},null,7831.6672619183446,6680.9763106974451,4802.196459881211,5342.8971643314471,{"$f":"O1877","v":5342.8971643314471},5342.8971643314471]
[null,null,null,null,null,"Unmetered Supplies","MWh","LDNO HV customers"]
[null,null,null,null,null,"LV Generation Aggregated","MWh","LDNO HV customers"]
[null,null,null,null,null,"LV Sub Generation Aggregated","MWh","LDNO HV customers"]
[null,null,null,null,null,"LV Generation Site Specific","MWh","LDNO HV customers"]
[null,null,null,null,null,"LV Generation Site Specific no RP Charge","MWh","LDNO HV customers"]
[null,null,null,null,null,"LV Sub Generation Site Specific","MWh","LDNO HV customers"]
[null,null,null,null,null,"LV Sub Generation Site Specific no RP Charge","MWh","LDNO HV customers"]
[null,null,null,null,null,"HV Generation Site Specific","MWh","LDNO HV customers"]
[null,null,null,null,null,"HV Generation Site Specific no RP Charge","MWh","LDNO HV customers"]
[]
[null,null,null,null,"Rate 3 units"]
[null,null,null,null,null,"Domestic Aggregated or CT","MWh","LDNO HV customers"]
[null,null,null,null,null,"Domestic Aggregated (Related MPAN)","MWh","LDNO HV customers"]
[null,null,null,null,null,"Non-Domestic Aggregated or CT","MWh","LDNO HV customers",null,{"$f":"CHOOSE(charging_year_selected_index, L1891,M1891,N1891,O1891,P1891,Q1891)","v":5907.7022307595016},null,0,0,9087.7385004431726,5907.7022307595016,{"$f":"O1891","v":5907.7022307595016},5907.7022307595016]
[null,null,null,null,null,"Non-Domestic Aggregated (Related MPAN)","MWh","LDNO HV customers"]
[null,null,null,null,null,"LV Site Specific","MWh","LDNO HV customers",null,{"$f":"CHOOSE(charging_year_selected_index, L1893,M1893,N1893,O1893,P1893,Q1893)","v":75226.213409391916},null,121621.02042406973,49899.616839203183,58975.965631679304,75226.213409391916,{"$f":"O1893","v":75226.213409391916},75226.213409391916]
[null,null,null,null,null,"LV Sub Site Specific","MWh","LDNO HV customers",null,{"$f":"CHOOSE(charging_year_selected_index, L1894,M1894,N1894,O1894,P1894,Q1894)","v":15369.618718664138},null,10831.141444365807,10664.55255484846,11146.385756931008,15369.618718664138,{"$f":"O1894","v":15369.618718664138},15369.618718664138]
[null,null,null,null,null,"HV Site Specific","MWh","LDNO HV customers",null,{"$f":"CHOOSE(charging_year_selected_index, L1895,M1895,N1895,O1895,P1895,Q1895)","v":10784.839286442786},null,15714.524792562177,14003.947655849113,9814.6059770754982,10784.839286442786,{"$f":"O1895","v":10784.839286442786},10784.839286442786]
[null,null,null,null,null,"Unmetered Supplies","MWh","LDNO HV customers"]
[null,null,null,null,null,"LV Generation Aggregated","MWh","LDNO HV customers"]
[null,null,null,null,null,"LV Sub Generation Aggregated","MWh","LDNO HV customers"]
[null,null,null,null,null,"LV Generation Site Specific","MWh","LDNO HV customers"]
[null,null,null,null,null,"LV Generation Site Specific no RP Charge","MWh","LDNO HV customers"]
[null,null,null,null,null,"LV Sub Generation Site Specific","MWh","LDNO HV customers"]
[null,null,null,null,null,"LV Sub Generation Site Specific no RP Charge","MWh","LDNO HV customers"]
[null,null,null,null,null,"HV Generation Site Specific","MWh","LDNO HV customers"]
[null,null,null,null,null,"HV Generation Site Specific no RP Charge","MWh","LDNO HV customers"]
[]
[null,null,null,null,"MPANs"]
[null,null,null,null,null,"Domestic Aggregated or CT","MPANs","LDNO HV customers"]
[null,null,null,null,null,"Domestic Aggregated (Related MPAN)","MPANs","LDNO HV customers"]
[null,null,null,null,null,"Non-Domestic Aggregated or CT","MPANs","LDNO HV customers",null,{"$f":"CHOOSE(charging_year_selected_index, L1909,M1909,N1909,O1909,P1909,Q1909)","v":510.62260273972612},null,0,0,793.51649791542582,510.62260273972612,{"$f":"O1909","v":510.62260273972612},510.62260273972612]
[null,null,null,null,null,"Non-Domestic Aggregated (Related MPAN)","MPANs","LDNO HV customers"]
[null,null,null,null,null,"LV Site Specific","MPANs","LDNO HV customers",null,{"$f":"CHOOSE(charging_year_selected_index, L1911,M1911,N1911,O1911,P1911,Q1911)","v":394.45221470610051},null,433.20547945205482,215.16986301369863,302.38356164383561,394.45221470610051,{"$f":"O1911","v":394.45221470610051},394.45221470610051]
[null,null,null,null,null,"LV Sub Site Specific","MPANs","LDNO HV customers",null,{"$f":"CHOOSE(charging_year_selected_index, L1912,M1912,N1912,O1912,P1912,Q1912)","v":61},null,35,37,49,61,{"$f":"O1912","v":61},61]
[null,null,null,null,null,"HV Site Specific","MPANs","LDNO HV customers",null,{"$f":"CHOOSE(charging_year_selected_index, L1913,M1913,N1913,O1913,P1913,Q1913)","v":9},null,7,9,7,9,{"$f":"O1913","v":9},9]
[null,null,null,null,null,"Unmetered Supplies","MPANs","LDNO HV customers"]
[null,null,null,null,null,"LV Generation Aggregated","MPANs","LDNO HV customers"]
[null,null,null,null,null,"LV Sub Generation Aggregated","MPANs","LDNO HV customers"]
[null,null,null,null,null,"LV Generation Site Specific","MPANs","LDNO HV customers"]
[null,null,null,null,null,"LV Generation Site Specific no RP Charge","MPANs","LDNO HV customers"]
[null,null,null,null,null,"LV Sub Generation Site Specific","MPANs","LDNO HV customers"]
[null,null,null,null,null,"LV Sub Generation Site Specific no RP Charge","MPANs","LDNO HV customers"]
[null,null,null,null,null,"HV Generation Site Specific","MPANs","LDNO HV customers"]
[null,null,null,null,null,"HV Generation Site Specific no RP Charge","MPANs","LDNO HV customers"]
[]
[null,null,null,null,"Import capacity"]
[null,null,null,null,null,"Domestic Aggregated or CT","kVA","LDNO HV customers"]
[null,null,null,null,null,"Domestic Aggregated (Related MPAN)","kVA","LDNO HV customers"]
[null,null,null,null,null,"Non-Domestic Aggregated or CT","kVA","LDNO HV customers"]
[null,null,null,null,null,"Non-Domestic Aggregated (Related MPAN)","kVA","LDNO HV customers"]
[null,null,null,null,null,"LV Site Specific","kVA","LDNO HV customers",null,{"$f":"CHOOSE(charging_year_selected_index, L1929,M1929,N1929,O1929,P1929,Q1929)","v":232245.3065152757},null,212572.40493477506,104082.66824157273,164917.04799816318,232245.3065152757,{"$f":"O1929","v":232245.3065152757},232245.3065152757]
[null,null,null,null,null,"LV Sub Site Specific","kVA","LDNO HV customers",null,{"$f":"CHOOSE(charging_year_selected_index, L1930,M1930,N1930,O1930,P1930,Q1930)","v":43627.956387237704},null,20794.123381337078,22066.235089567963,28541.085957349223,43627.956387237704,{"$f":"O1930","v":43627.956387237704},43627.956387237704]
[null,null,null,null,null,"HV Site Specific","kVA","LDNO HV customers",null,{"$f":"CHOOSE(charging_year_selected_index, L1931,M1931,N1931,O1931,P1931,Q1931)","v":16729.096448122171},null,19177.153424657536,17212.349813200497,13030.167646090993,16729.096448122171,{"$f":"O1931","v":16729.096448122171},16729.096448122171]
[null,null,null,null,null,"Unmetered Supplies","kVA","LDNO HV customers"]
[null,null,null,null,null,"LV Generation Aggregated","kVA","LDNO HV customers"]
[null,null,null,null,null,"LV Sub Generation Aggregated","kVA","LDNO HV customers"]
[null,null,null,null,null,"LV Generation Site Specific","kVA","LDNO HV customers"]
[null,null,null,null,null,"LV Generation Site Specific no RP Charge","kVA","LDNO HV customers"]
[null,null,null,null,null,"LV Sub Generation Site Specific","kVA","LDNO HV customers"]
[null,null,null,null,null,"LV Sub Generation Site Specific no RP Charge","kVA","LDNO HV customers"]
[null,null,null,null,null,"HV Generation Site Specific","kVA","LDNO HV customers"]
[null,null,null,null,null,"HV Generation Site Specific no RP Charge","kVA","LDNO HV customers"]
[]
[null,null,null,null,"Exceeded capacity"]
[null,null,null,null,null,"Domestic Aggregated or CT","kVA","LDNO HV customers"]
[null,null,null,null,null,"Domestic Aggregated (Related MPAN)","kVA","LDNO HV customers"]
[null,null,null,null,null,"Non-Domestic Aggregated or CT","kVA","LDNO HV customers"]
[null,null,null,null,null,"Non-Domestic Aggregated (Related MPAN)","kVA","LDNO HV customers"]
[null,null,null,null,null,"LV Site Specific","kVA","LDNO HV customers",null,{"$f":"CHOOSE(charging_year_selected_index, L1947,M1947,N1947,O1947,P1947,Q1947)","v":5.6320762381208063},null,0.2742057709122705,0,0,5.6320762381208063,{"$f":"O1947","v":5.6320762381208063},5.6320762381208063]
[null,null,null,null,null,"LV Sub Site Specific","kVA","LDNO HV customers",null,{"$f":"CHOOSE(charging_year_selected_index, L1948,M1948,N1948,O1948,P1948,Q1948)","v":61.048785325991226},null,0,0,0,61.048785325991226,{"$f":"O1948","v":61.048785325991226},61.048785325991226]
[null,null,null,null,null,"HV Site Specific","kVA","LDNO HV customers",null,{"$f":"CHOOSE(charging_year_selected_index, L1949,M1949,N1949,O1949,P1949,Q1949)","v":0},null,0,0,0,0,{"$f":"O1949","v":0},0]
[null,null,null,null,null,"Unmetered Supplies","kVA","LDNO HV customers"]
[null,null,null,null,null,"LV Generation Aggregated","kVA","LDNO HV customers"]
[null,null,null,null,null,"LV Sub Generation Aggregated","kVA","LDNO HV customers"]
[null,null,null,null,null,"LV Generation Site Specific","kVA","LDNO HV customers"]
[null,null,null,null,null,"LV Generation Site Specific no RP Charge","kVA","LDNO HV customers"]
[null,null,null,null,null,"LV Sub Generation Site Specific","kVA","LDNO HV customers"]
[null,null,null,null,null,"LV Sub Generation Site Specific no RP Charge","kVA","LDNO HV customers"]
[null,null,null,null,null,"HV Generation Site Specific","kVA","LDNO HV customers"]
[null,null,null,null,null,"HV Generation Site Specific no RP Charge","kVA","LDNO HV customers"]
[]
[null,null,null,null,"Reactive power units"]
[null,null,null,null,null,"Domestic Aggregated or CT","MVArh","LDNO HV customers"]
[null,null,null,null,null,"Domestic Aggregated (Related MPAN)","MVArh","LDNO HV customers"]
[null,null,null,null,null,"Non-Domestic Aggregated or CT","MVArh","LDNO HV customers"]
[null,null,null,null,null,"Non-Domestic Aggregated (Related MPAN)","MVArh","LDNO HV customers"]
[null,null,null,null,null,"LV Site Specific","MVArh","LDNO HV customers",null,{"$f":"CHOOSE(charging_year_selected_index, L1965,M1965,N1965,O1965,P1965,Q1965)","v":9710.5742954928501},null,8166.9780458769428,4148.9512726126095,6668.16513650875,9710.5742954928501,{"$f":"O1965","v":9710.5742954928501},9710.5742954928501]
[null,null,null,null,null,"LV Sub Site Specific","MVArh","LDNO HV customers",null,{"$f":"CHOOSE(charging_year_selected_index, L1966,M1966,N1966,O1966,P1966,Q1966)","v":1677.1448898442961},null,928.23623670033669,1080.5928860093477,1133.1804851529912,1677.1448898442961,{"$f":"O1966","v":1677.1448898442961},1677.1448898442961]
[null,null,null,null,null,"HV Site Specific","MVArh","LDNO HV customers",null,{"$f":"CHOOSE(charging_year_selected_index, L1967,M1967,N1967,O1967,P1967,Q1967)","v":379.39801571770334},null,81.756966666666671,288.06184090909096,168.09635016869095,379.39801571770334,{"$f":"O1967","v":379.39801571770334},379.39801571770334]
[null,null,null,null,null,"Unmetered Supplies","MVArh","LDNO HV customers"]
[null,null,null,null,null,"LV Generation Aggregated","MVArh","LDNO HV customers"]
[null,null,null,null,null,"LV Sub Generation Aggregated","MVArh","LDNO HV customers"]
[null,null,null,null,null,"LV Generation Site Specific","MVArh","LDNO HV customers"]
[null,null,null,null,null,"LV Generation Site Specific no RP Charge","MVArh","LDNO HV customers"]
[null,null,null,null,null,"LV Sub Generation Site Specific","MVArh","LDNO HV customers"]
[null,null,null,null,null,"LV Sub Generation Site Specific no RP Charge","MVArh","LDNO HV customers"]
[null,null,null,null,null,"HV Generation Site Specific","MVArh","LDNO HV customers"]
[null,null,null,null,null,"HV Generation Site Specific no RP Charge","MVArh","LDNO HV customers"]
[]
[null,null,{"$f":"INDEX('Version control'!$H$29:$H$55,MATCH($A$1,'Version control'!$F$29:$F$55,0),1)&\"-R: 'Designated Property' MPANs with EDCM-level LDNO boundaries\"","v":"Input 501-R: 'Designated Property' MPANs with EDCM-level LDNO boundaries"}]
[]
[null,null,null,null,"Designated Property' MPANs with EDCM-level LDNO boundaries",null,null,null,">",null,null,null,null,null,null,null,null,null,"Paragraphs 53A, 53B, 101 and 102"]
[null,null,null,null,null,"Domestic Aggregated or CT","£ per MPAN",null,null,{"$f":"CHOOSE(charging_year_selected_index, L1981,M1981,N1981,O1981,P1981,Q1981)","v":1295.4789954337903},null,1250.0295368558391,1262.5488157313309,1262.5488157313309,1295.4789954337903,{"$f":"O1981","v":1295.4789954337903},1295.4789954337903]
[null,null,null,null,null,"Domestic Aggregated (Related MPAN)","£ per MPAN",null,null,0,null,0,0,0,0,{"$f":"O1982","v":0},0]
[null,null,null,null,null,"Non-Domestic Aggregated or CT","£ per MPAN",null,null,162.91666666666666,null,60.904761904761898,60.45,60.45,162.91666666666666,{"$f":"O1983","v":162.91666666666666},162.91666666666666]
[null,null,null,null,null,"Non-Domestic Aggregated (Related MPAN)","£ per MPAN",null,null,0,null,0,0,0,0,{"$f":"O1984","v":0},0]
[null,null,null,null,null,"LV Site Specific","£ per MPAN",null,null,81,null,71,73,73,81,{"$f":"O1985","v":81},81]
[null,null,null,null,null,"LV Sub Site Specific","£ per MPAN",null,null,4,null,4,4,4,4,{"$f":"O1986","v":4},4]
[null,null,null,null,null,"HV Site Specific","£ per MPAN",null,null,5,null,5,5,5,5,{"$f":"O1987","v":5},5]
[null,null,null,null,null,"Unmetered Supplies","£ per MPAN",null,null,0,null,0,0,0,0,{"$f":"O1988","v":0},0]
[null,null,null,null,null,"LV Generation Aggregated","£ per MPAN",null,null,0,null,0,0,0,0,{"$f":"O1989","v":0},0]
[null,null,null,null,null,"LV Sub Generation Aggregated","£ per MPAN",null,null,0,null,0,0,0,0,{"$f":"O1990","v":0},0]
[null,null,null,null,null,"LV Generation Site Specific","£ per MPAN",null,null,0,null,0,0,0,0,{"$f":"O1991","v":0},0]
[null,null,null,null,null,"LV Generation Site Specific no RP Charge","£ per MPAN",null,null,0,null,0,0,0,0,{"$f":"O1992","v":0},0]
[null,null,null,null,null,"LV Sub Generation Site Specific","£ per MPAN",null,null,0,null,0,0,0,0,{"$f":"O1993","v":0},0]
[null,null,null,null,null,"LV Sub Generation Site Specific no RP Charge","£ per MPAN",null,null,0,null,0,0,0,0,{"$f":"O1994","v":0},0]
[null,null,null,null,null,"HV Generation Site Specific","£ per MPAN",null,null,0,null,0,0,0,0,{"$f":"O1995","v":0},0]
[null,null,null,null,null,"HV Generation Site Specific no RP Charge","£ per MPAN",null,null,0,null,0,0,0,0,{"$f":"O1996","v":0},0]
[]
[null,"Non-Domestic Aggregated (Related MPAN) distribution by bands"]
[]
[null,null,null,"The split of Non-Domestic Aggregated (Related MPAN) units by residual band is used to allocate residual revenue",null,null,null,null,">",null,null,null,null,null,null,null,null,null,"Paragraph 92 (a)"]
[null,null,null,"between bands to be recovered from Non-Domestic Aggregated customers. "]
[]
[null,null,{"$f":"INDEX('Version control'!$H$29:$H$55,MATCH($A$1,'Version control'!$F$29:$F$55,0),1)&\"-S: All the way non-domestic aggregated (related MPAN) distribution by bands\"","v":"Input 501-S: All the way non-domestic aggregated (related MPAN) distribution by bands"}]
[]
[null,null,null,null,"Rate 1 units"]
[null,null,null,null,null,"No residual","%",null,null,{"$f":"CHOOSE(charging_year_selected_index, L2006,M2006,N2006,O2006,P2006,Q2006)","v":0},null,6.2189580752375685E-7,0,0,0,{"$f":"O2006","v":0},0]
[null,null,null,null,null,"Band 1","%",null,null,{"$f":"CHOOSE(charging_year_selected_index, L2007,M2007,N2007,O2007,P2007,Q2007)","v":0.14508003600764327},null,3.6035864543102654E-2,2.3422383262179478E-2,2.3422383262179478E-2,0.14508003600764327,{"$f":"O2007","v":0.14508003600764327},0.14508003600764327]
[null,null,null,null,null,"Band 2","%",null,null,{"$f":"CHOOSE(charging_year_selected_index, L2008,M2008,N2008,O2008,P2008,Q2008)","v":0.17117381458610062},null,0.15830856130881329,0.18776861923664245,0.18776861923664245,0.17117381458610062,{"$f":"O2008","v":0.17117381458610062},0.17117381458610062]
[null,null,null,null,null,"Band 3","%",null,null,{"$f":"CHOOSE(charging_year_selected_index, L2009,M2009,N2009,O2009,P2009,Q2009)","v":0.19154194501842395},null,0.20212065217172787,0.23763673610714084,0.23763673610714084,0.19154194501842395,{"$f":"O2009","v":0.19154194501842395},0.19154194501842395]
[null,null,null,null,null,"Band 4","%",null,null,{"$f":"CHOOSE(charging_year_selected_index, L2010,M2010,N2010,O2010,P2010,Q2010)","v":0.49220420438783213},null,0.60353430008054865,0.55117226139403674,0.55117226139403674,0.49220420438783213,{"$f":"O2010","v":0.49220420438783213},0.49220420438783213]
[]
[null,null,null,null,"Rate 2 units"]
[null,null,null,null,null,"No residual","%",null,null,{"$f":"CHOOSE(charging_year_selected_index, L2013,M2013,N2013,O2013,P2013,Q2013)","v":0},null,6.2189580752375685E-7,0,0,0,{"$f":"O2013","v":0},0]
[null,null,null,null,null,"Band 1","%",null,null,{"$f":"CHOOSE(charging_year_selected_index, L2014,M2014,N2014,O2014,P2014,Q2014)","v":0.14602562558820931},null,3.6035864543102654E-2,2.3422383262179478E-2,2.3422383262179478E-2,0.14602562558820931,{"$f":"O2014","v":0.14602562558820931},0.14602562558820931]
[null,null,null,null,null,"Band 2","%",null,null,{"$f":"CHOOSE(charging_year_selected_index, L2015,M2015,N2015,O2015,P2015,Q2015)","v":0.17353684965025956},null,0.15830856130881329,0.18776861923664245,0.18776861923664245,0.17353684965025956,{"$f":"O2015","v":0.17353684965025956},0.17353684965025956]
[null,null,null,null,null,"Band 3","%",null,null,{"$f":"CHOOSE(charging_year_selected_index, L2016,M2016,N2016,O2016,P2016,Q2016)","v":0.19391337219643215},null,0.20212065217172787,0.23763673610714084,0.23763673610714084,0.19391337219643215,{"$f":"O2016","v":0.19391337219643215},0.19391337219643215]
[null,null,null,null,null,"Band 4","%",null,null,{"$f":"CHOOSE(charging_year_selected_index, L2017,M2017,N2017,O2017,P2017,Q2017)","v":0.48652415256509901},null,0.60353430008054876,0.55117226139403674,0.55117226139403674,0.48652415256509901,{"$f":"O2017","v":0.48652415256509901},0.48652415256509901]
[]
[null,null,null,null,"Rate 3 units"]
[null,null,null,null,null,"No residual","%",null,null,{"$f":"CHOOSE(charging_year_selected_index, L2020,M2020,N2020,O2020,P2020,Q2020)","v":0},null,6.2189580752375675E-7,0,0,0,{"$f":"O2020","v":0},0]
[null,null,null,null,null,"Band 1","%",null,null,{"$f":"CHOOSE(charging_year_selected_index, L2021,M2021,N2021,O2021,P2021,Q2021)","v":0.14170977537386045},null,3.6035864543102654E-2,2.3422383262179478E-2,2.3422383262179478E-2,0.14170977537386045,{"$f":"O2021","v":0.14170977537386045},0.14170977537386045]
[null,null,null,null,null,"Band 2","%",null,null,{"$f":"CHOOSE(charging_year_selected_index, L2022,M2022,N2022,O2022,P2022,Q2022)","v":0.16411270967074937},null,0.15830856130881329,0.18776861923664245,0.18776861923664245,0.16411270967074937,{"$f":"O2022","v":0.16411270967074937},0.16411270967074937]
[null,null,null,null,null,"Band 3","%",null,null,{"$f":"CHOOSE(charging_year_selected_index, L2023,M2023,N2023,O2023,P2023,Q2023)","v":0.18837184350310046},null,0.20212065217172784,0.23763673610714084,0.23763673610714084,0.18837184350310046,{"$f":"O2023","v":0.18837184350310046},0.18837184350310046]
[null,null,null,null,null,"Band 4","%",null,null,{"$f":"CHOOSE(charging_year_selected_index, L2024,M2024,N2024,O2024,P2024,Q2024)","v":0.50580567145228983},null,0.60353430008054865,0.55117226139403674,0.55117226139403674,0.50580567145228983,{"$f":"O2024","v":0.50580567145228983},0.50580567145228983]
[]
[null,null,{"$f":"INDEX('Version control'!$H$29:$H$55,MATCH($A$1,'Version control'!$F$29:$F$55,0),1)&\"-T: LDNO LV non-domestic aggregated (related MPAN) distribution by bands\"","v":"Input 501-T: LDNO LV non-domestic aggregated (related MPAN) distribution by bands"}]
[]
[null,null,null,null,"Rate 1 units"]
[null,null,null,null,null,"No residual","%",null,null,{"$f":"CHOOSE(charging_year_selected_index, L2029,M2029,N2029,O2029,P2029,Q2029)","v":0},null,6.2189580752375685E-7,0,0,0,{"$f":"O2029","v":0},0]
[null,null,null,null,null,"Band 1","%",null,null,{"$f":"CHOOSE(charging_year_selected_index, L2030,M2030,N2030,O2030,P2030,Q2030)","v":0.14508003600764327},null,3.6035864543102654E-2,2.3422383262179478E-2,2.3422383262179478E-2,0.14508003600764327,{"$f":"O2030","v":0.14508003600764327},0.14508003600764327]
[null,null,null,null,null,"Band 2","%",null,null,{"$f":"CHOOSE(charging_year_selected_index, L2031,M2031,N2031,O2031,P2031,Q2031)","v":0.17117381458610062},null,0.15830856130881329,0.18776861923664245,0.18776861923664245,0.17117381458610062,{"$f":"O2031","v":0.17117381458610062},0.17117381458610062]
[null,null,null,null,null,"Band 3","%",null,null,{"$f":"CHOOSE(charging_year_selected_index, L2032,M2032,N2032,O2032,P2032,Q2032)","v":0.19154194501842395},null,0.20212065217172787,0.23763673610714084,0.23763673610714084,0.19154194501842395,{"$f":"O2032","v":0.19154194501842395},0.19154194501842395]
[null,null,null,null,null,"Band 4","%",null,null,{"$f":"CHOOSE(charging_year_selected_index, L2033,M2033,N2033,O2033,P2033,Q2033)","v":0.49220420438783213},null,0.60353430008054865,0.55117226139403674,0.55117226139403674,0.49220420438783213,{"$f":"O2033","v":0.49220420438783213},0.49220420438783213]
[]
[null,null,null,null,"Rate 2 units"]
[null,null,null,null,null,"No residual","%",null,null,{"$f":"CHOOSE(charging_year_selected_index, L2036,M2036,N2036,O2036,P2036,Q2036)","v":0},null,6.2189580752375685E-7,0,0,0,{"$f":"O2036","v":0},0]
[null,null,null,null,null,"Band 1","%",null,null,{"$f":"CHOOSE(charging_year_selected_index, L2037,M2037,N2037,O2037,P2037,Q2037)","v":0.14602562558820931},null,3.6035864543102654E-2,2.3422383262179478E-2,2.3422383262179478E-2,0.14602562558820931,{"$f":"O2037","v":0.14602562558820931},0.14602562558820931]
[null,null,null,null,null,"Band 2","%",null,null,{"$f":"CHOOSE(charging_year_selected_index, L2038,M2038,N2038,O2038,P2038,Q2038)","v":0.17353684965025956},null,0.15830856130881329,0.18776861923664245,0.18776861923664245,0.17353684965025956,{"$f":"O2038","v":0.17353684965025956},0.17353684965025956]
[null,null,null,null,null,"Band 3","%",null,null,{"$f":"CHOOSE(charging_year_selected_index, L2039,M2039,N2039,O2039,P2039,Q2039)","v":0.19391337219643215},null,0.20212065217172787,0.23763673610714084,0.23763673610714084,0.19391337219643215,{"$f":"O2039","v":0.19391337219643215},0.19391337219643215]
[null,null,null,null,null,"Band 4","%",null,null,{"$f":"CHOOSE(charging_year_selected_index, L2040,M2040,N2040,O2040,P2040,Q2040)","v":0.48652415256509901},null,0.60353430008054876,0.55117226139403674,0.55117226139403674,0.48652415256509901,{"$f":"O2040","v":0.48652415256509901},0.48652415256509901]
[]
[null,null,null,null,"Rate 3 units"]
[null,null,null,null,null,"No residual","%",null,null,{"$f":"CHOOSE(charging_year_selected_index, L2043,M2043,N2043,O2043,P2043,Q2043)","v":0},null,6.2189580752375675E-7,0,0,0,{"$f":"O2043","v":0},0]
[null,null,null,null,null,"Band 1","%",null,null,{"$f":"CHOOSE(charging_year_selected_index, L2044,M2044,N2044,O2044,P2044,Q2044)","v":0.14170977537386045},null,3.6035864543102654E-2,2.3422383262179478E-2,2.3422383262179478E-2,0.14170977537386045,{"$f":"O2044","v":0.14170977537386045},0.14170977537386045]
[null,null,null,null,null,"Band 2","%",null,null,{"$f":"CHOOSE(charging_year_selected_index, L2045,M2045,N2045,O2045,P2045,Q2045)","v":0.16411270967074937},null,0.15830856130881329,0.18776861923664245,0.18776861923664245,0.16411270967074937,{"$f":"O2045","v":0.16411270967074937},0.16411270967074937]
[null,null,null,null,null,"Band 3","%",null,null,{"$f":"CHOOSE(charging_year_selected_index, L2046,M2046,N2046,O2046,P2046,Q2046)","v":0.18837184350310046},null,0.20212065217172784,0.23763673610714084,0.23763673610714084,0.18837184350310046,{"$f":"O2046","v":0.18837184350310046},0.18837184350310046]
[null,null,null,null,null,"Band 4","%",null,null,{"$f":"CHOOSE(charging_year_selected_index, L2047,M2047,N2047,O2047,P2047,Q2047)","v":0.50580567145228983},null,0.60353430008054865,0.55117226139403674,0.55117226139403674,0.50580567145228983,{"$f":"O2047","v":0.50580567145228983},0.50580567145228983]
[]
[null,null,{"$f":"INDEX('Version control'!$H$29:$H$55,MATCH($A$1,'Version control'!$F$29:$F$55,0),1)&\"-U: LDNO HV non-domestic aggregated (related MPAN) distribution by bands\"","v":"Input 501-U: LDNO HV non-domestic aggregated (related MPAN) distribution by bands"}]
[]
[null,null,null,null,"Rate 1 units"]
[null,null,null,null,null,"No residual","%",null,null,{"$f":"CHOOSE(charging_year_selected_index, L2052,M2052,N2052,O2052,P2052,Q2052)","v":0},null,6.2189580752375685E-7,0,0,0,{"$f":"O2052","v":0},0]
[null,null,null,null,null,"Band 1","%",null,null,{"$f":"CHOOSE(charging_year_selected_index, L2053,M2053,N2053,O2053,P2053,Q2053)","v":0.14508003600764327},null,3.6035864543102654E-2,2.3422383262179478E-2,2.3422383262179478E-2,0.14508003600764327,{"$f":"O2053","v":0.14508003600764327},0.14508003600764327]
[null,null,null,null,null,"Band 2","%",null,null,{"$f":"CHOOSE(charging_year_selected_index, L2054,M2054,N2054,O2054,P2054,Q2054)","v":0.17117381458610062},null,0.15830856130881329,0.18776861923664245,0.18776861923664245,0.17117381458610062,{"$f":"O2054","v":0.17117381458610062},0.17117381458610062]
[null,null,null,null,null,"Band 3","%",null,null,{"$f":"CHOOSE(charging_year_selected_index, L2055,M2055,N2055,O2055,P2055,Q2055)","v":0.19154194501842395},null,0.20212065217172787,0.23763673610714084,0.23763673610714084,0.19154194501842395,{"$f":"O2055","v":0.19154194501842395},0.19154194501842395]
[null,null,null,null,null,"Band 4","%",null,null,{"$f":"CHOOSE(charging_year_selected_index, L2056,M2056,N2056,O2056,P2056,Q2056)","v":0.49220420438783213},null,0.60353430008054865,0.55117226139403674,0.55117226139403674,0.49220420438783213,{"$f":"O2056","v":0.49220420438783213},0.49220420438783213]
[]
[null,null,null,null,"Rate 2 units"]
[null,null,null,null,null,"No residual","%",null,null,{"$f":"CHOOSE(charging_year_selected_index, L2059,M2059,N2059,O2059,P2059,Q2059)","v":0},null,6.2189580752375685E-7,0,0,0,{"$f":"O2059","v":0},0]
[null,null,null,null,null,"Band 1","%",null,null,{"$f":"CHOOSE(charging_year_selected_index, L2060,M2060,N2060,O2060,P2060,Q2060)","v":0.14602562558820931},null,3.6035864543102654E-2,2.3422383262179478E-2,2.3422383262179478E-2,0.14602562558820931,{"$f":"O2060","v":0.14602562558820931},0.14602562558820931]
[null,null,null,null,null,"Band 2","%",null,null,{"$f":"CHOOSE(charging_year_selected_index, L2061,M2061,N2061,O2061,P2061,Q2061)","v":0.17353684965025956},null,0.15830856130881329,0.18776861923664245,0.18776861923664245,0.17353684965025956,{"$f":"O2061","v":0.17353684965025956},0.17353684965025956]
[null,null,null,null,null,"Band 3","%",null,null,{"$f":"CHOOSE(charging_year_selected_index, L2062,M2062,N2062,O2062,P2062,Q2062)","v":0.19391337219643215},null,0.20212065217172787,0.23763673610714084,0.23763673610714084,0.19391337219643215,{"$f":"O2062","v":0.19391337219643215},0.19391337219643215]
[null,null,null,null,null,"Band 4","%",null,null,{"$f":"CHOOSE(charging_year_selected_index, L2063,M2063,N2063,O2063,P2063,Q2063)","v":0.48652415256509901},null,0.60353430008054876,0.55117226139403674,0.55117226139403674,0.48652415256509901,{"$f":"O2063","v":0.48652415256509901},0.48652415256509901]
[]
[null,null,null,null,"Rate 3 units"]
[null,null,null,null,null,"No residual","%",null,null,{"$f":"CHOOSE(charging_year_selected_index, L2066,M2066,N2066,O2066,P2066,Q2066)","v":0},null,6.2189580752375675E-7,0,0,0,{"$f":"O2066","v":0},0]
[null,null,null,null,null,"Band 1","%",null,null,{"$f":"CHOOSE(charging_year_selected_index, L2067,M2067,N2067,O2067,P2067,Q2067)","v":0.14170977537386045},null,3.6035864543102654E-2,2.3422383262179478E-2,2.3422383262179478E-2,0.14170977537386045,{"$f":"O2067","v":0.14170977537386045},0.14170977537386045]
[null,null,null,null,null,"Band 2","%",null,null,{"$f":"CHOOSE(charging_year_selected_index, L2068,M2068,N2068,O2068,P2068,Q2068)","v":0.16411270967074937},null,0.15830856130881329,0.18776861923664245,0.18776861923664245,0.16411270967074937,{"$f":"O2068","v":0.16411270967074937},0.16411270967074937]
[null,null,null,null,null,"Band 3","%",null,null,{"$f":"CHOOSE(charging_year_selected_index, L2069,M2069,N2069,O2069,P2069,Q2069)","v":0.18837184350310046},null,0.20212065217172784,0.23763673610714084,0.23763673610714084,0.18837184350310046,{"$f":"O2069","v":0.18837184350310046},0.18837184350310046]
[null,null,null,null,null,"Band 4","%",null,null,{"$f":"CHOOSE(charging_year_selected_index, L2070,M2070,N2070,O2070,P2070,Q2070)","v":0.50580567145228983},null,0.60353430008054865,0.55117226139403674,0.55117226139403674,0.50580567145228983,{"$f":"O2070","v":0.50580567145228983},0.50580567145228983]
[]
[null,"Service model asset values"]
[]
[null,null,"Service model costs should be entered per customer or per MWh for unmetered customers",null,null,null,null,null,">",null,null,null,null,null,null,null,null,null,"Paragraphs 32 to 37"]
[]
[null,null,{"$f":"INDEX('Version control'!$H$29:$H$55,MATCH($A$1,'Version control'!$F$29:$F$55,0),1)&\"-V: LV customer service model asset values\"","v":"Input 501-V: LV customer service model asset values"}]
[]
[null,null,null,null,"LV customer service model asset values"]
[null,null,null,null,null,"Domestic Aggregated or CT","£ per MPAN",null,null,{"$f":"CHOOSE(charging_year_selected_index, L2079,M2079,N2079,O2079,P2079,Q2079)","v":791.44381023303833},null,712.65006171619905,711.5831874697451,763.25838006439426,791.44381023303833,{"$f":"O2079","v":791.44381023303833},791.44381023303833]
[null,null,null,null,null,"Domestic Aggregated (Related MPAN)","£ per MPAN"]
[null,null,null,null,null,"Non-Domestic Aggregated or CT","£ per MPAN",null,null,{"$f":"CHOOSE(charging_year_selected_index, L2081,M2081,N2081,O2081,P2081,Q2081)","v":791.44381023303822},null,712.65006171619905,711.5831874697451,763.25838006439426,791.44381023303822,{"$f":"O2081","v":791.44381023303822},791.44381023303822]
[null,null,null,null,null,"Non-Domestic Aggregated (Related MPAN)","£ per MPAN"]
[null,null,null,null,null,"LV Site Specific","£ per MPAN",null,null,{"$f":"CHOOSE(charging_year_selected_index, L2083,M2083,N2083,O2083,P2083,Q2083)","v":3700.665829099798},null,3332.2387482220129,3327.2502133231978,3568.8752244416264,3700.665829099798,{"$f":"O2083","v":3700.665829099798},3700.665829099798]
[null,null,null,null,null,"LV Sub Site Specific","£ per MPAN",null,null,{"$f":"CHOOSE(charging_year_selected_index, L2084,M2084,N2084,O2084,P2084,Q2084)","v":11944.240064341904},null,10755.1077018342,10739.006745640787,11518.873740291809,11944.240064341904,{"$f":"O2084","v":11944.240064341904},11944.240064341904]
[null,null,null,null,null,"HV Site Specific","£ per MPAN"]
[null,null,null,null,null,"Unmetered Supplies","£ per MPAN"]
[null,null,null,null,null,"LV Generation Aggregated","£ per MPAN",null,null,{"$f":"CHOOSE(charging_year_selected_index, L2087,M2087,N2087,O2087,P2087,Q2087)","v":0},null,0,0,0,0,{"$f":"O2087","v":0},0]
[null,null,null,null,null,"LV Sub Generation Aggregated","£ per MPAN",null,null,0,null,0,0,0,0,{"$f":"O2088","v":0},0]
[null,null,null,null,null,"LV Generation Site Specific","£ per MPAN",null,null,0,null,0,0,0,0,{"$f":"O2089","v":0},0]
[null,null,null,null,null,"LV Generation Site Specific no RP Charge","£ per MPAN",null,null,0,null,0,0,0,0,{"$f":"O2090","v":0},0]
[null,null,null,null,null,"LV Sub Generation Site Specific","£ per MPAN",null,null,0,null,0,0,0,0,{"$f":"O2091","v":0},0]
[null,null,null,null,null,"LV Sub Generation Site Specific no RP Charge","£ per MPAN",null,null,0,null,0,0,0,0,{"$f":"O2092","v":0},0]
[null,null,null,null,null,"HV Generation Site Specific","£ per MPAN"]
[null,null,null,null,null,"HV Generation Site Specific no RP Charge","£ per MPAN"]
[]
[null,null,{"$f":"INDEX('Version control'!$H$29:$H$55,MATCH($A$1,'Version control'!$F$29:$F$55,0),1)&\"-W: HV customer service model asset values\"","v":"Input 501-W: HV customer service model asset values"}]
[]
[null,null,null,null,"HV customer service model asset values"]
[null,null,null,null,null,"Domestic Aggregated or CT","£ per MPAN"]
[null,null,null,null,null,"Domestic Aggregated (Related MPAN)","£ per MPAN"]
[null,null,null,null,null,"Non-Domestic Aggregated or CT","£ per MPAN"]
[null,null,null,null,null,"Non-Domestic Aggregated (Related MPAN)","£ per MPAN"]
[null,null,null,null,null,"LV Site Specific","£ per MPAN"]
[null,null,null,null,null,"LV Sub Site Specific","£ per MPAN"]
[null,null,null,null,null,"HV Site Specific","£ per MPAN",null,null,{"$f":"CHOOSE(charging_year_selected_index, L2105,M2105,N2105,O2105,P2105,Q2105)","v":26263.791342128392},null,23649.047827360024,23613.643971476806,25328.467510839058,26263.791342128392,{"$f":"O2105","v":26263.791342128392},26263.791342128392]
[null,null,null,null,null,"Unmetered Supplies","£ per MPAN"]
[null,null,null,null,null,"LV Generation Aggregated","£ per MPAN"]
[null,null,null,null,null,"LV Sub Generation Aggregated","£ per MPAN"]
[null,null,null,null,null,"LV Generation Site Specific","£ per MPAN"]
[null,null,null,null,null,"LV Generation Site Specific no RP Charge","£ per MPAN"]
[null,null,null,null,null,"LV Sub Generation Site Specific","£ per MPAN"]
[null,null,null,null,null,"LV Sub Generation Site Specific no RP Charge","£ per MPAN"]
[null,null,null,null,null,"HV Generation Site Specific","£ per MPAN",null,null,{"$f":"CHOOSE(charging_year_selected_index, L2113,M2113,N2113,O2113,P2113,Q2113)","v":1768.5177429571802},null,1592.4494731894181,1590.0654934173072,1705.5360976380384,1768.5177429571802,{"$f":"O2113","v":1768.5177429571802},1768.5177429571802]
[null,null,null,null,null,"HV Generation Site Specific no RP Charge","£ per MPAN",null,null,{"$f":"CHOOSE(charging_year_selected_index, L2114,M2114,N2114,O2114,P2114,Q2114)","v":1768.5177429571802},null,1592.4494731894181,1590.0654934173072,1705.5360976380384,1768.5177429571802,{"$f":"O2114","v":1768.5177429571802},1768.5177429571802]
[]
[null,null,{"$f":"INDEX('Version control'!$H$29:$H$55,MATCH($A$1,'Version control'!$F$29:$F$55,0),1)&\"-X: LV UMS customer service model asset values\"","v":"Input 501-X: LV UMS customer service model asset values"}]
[]
[null,null,null,null,"LV UMS customer service model asset values",null,null,null,">",null,null,null,null,null,null,null,null,null,"Paragraph 36"]
[null,null,null,null,null,"Domestic Aggregated or CT","£/MWh/year"]
[null,null,null,null,null,"Domestic Aggregated (Related MPAN)","£/MWh/year"]
[null,null,null,null,null,"Non-Domestic Aggregated or CT","£/MWh/year"]
[null,null,null,null,null,"Non-Domestic Aggregated (Related MPAN)","£/MWh/year"]
[null,null,null,null,null,"LV Site Specific","£/MWh/year"]
[null,null,null,null,null,"LV Sub Site Specific","£/MWh/year"]
[null,null,null,null,null,"HV Site Specific","£/MWh/year"]
[null,null,null,null,null,"Unmetered Supplies","£/MWh/year",null,null,{"$f":"CHOOSE(charging_year_selected_index, L2126,M2126,N2126,O2126,P2126,Q2126)","v":1249.6655776155771},null,1125.2526578609841,1123.5680960459822,1205.1616451612051,1249.6655776155771,{"$f":"O2126","v":1249.6655776155771},1249.6655776155771]
[null,null,null,null,null,"LV Generation Aggregated","£/MWh/year"]
[null,null,null,null,null,"LV Sub Generation Aggregated","£/MWh/year"]
[null,null,null,null,null,"LV Generation Site Specific","£/MWh/year"]
[null,null,null,null,null,"LV Generation Site Specific no RP Charge","£/MWh/year"]
[null,null,null,null,null,"LV Sub Generation Site Specific","£/MWh/year"]
[null,null,null,null,null,"LV Sub Generation Site Specific no RP Charge","£/MWh/year"]
[null,null,null,null,null,"HV Generation Site Specific","£/MWh/year"]
[null,null,null,null,null,"HV Generation Site Specific no RP Charge","£/MWh/year"]
[]
[null,"Checks"]
[]
[null,null,null,null,"Check for error values",null,"number of issues",{"$f":"SUM(IF(ISERROR(H19:Q2135), 1))","v":0}]
[]
[null,null,null,null,"Summary of checks",null,"number of issues",{"$f":"SUM(H2138)","v":0}]
[]
[null,"End of sheet"]

{"sheet":"CIRP_Inputs by network level","index":12,"n_rows":220,"n_cols":19,"rows_kept":220,"cut":false,"hidden":false,"merged":[]}
[{"$f":"MID(CELL(\"filename\",A1),FIND(\"]\",CELL(\"filename\",A1))+1,255)","v":"CIRP_Inputs by network level"}]
[{"$f":"Cover!D23 & \" - \" & TEXT(CIRP_submission_date, \"mmm\") & \"-\" & RIGHT(YEAR(CIRP_submission_date), 2) & \" - \" & Cover!D25","v":"SP Electricity North West - Dec-25 - v1 Final Model"}]
[{"$f":"Cover!D2&\" - \"&Cover!D8&\" v\"&Cover!D10&\" - \"&Cover!D19","v":"Cost Information Review Pack (CIRP) - Release for charge setting v1 - 2027/28"}]
[{"$f":"H218 & IF(H218 = 1, \" issue\", \" issues\") &\" identified in checks on this sheet\"","v":"0 issues identified in checks on this sheet"}]
[null,null,null,null,null,null,null,null,null,{"$f":"\"Year selected (\"& charging_year_selected &\")\"","v":"Year selected (2027/28)"},null,{"$f":"TRANSPOSE('CIRP_User control'!G27:H32)","v":"2024/25"},"2025/26","2026/27","2027/28","2028/29","2029/30"]
[null,"Click here to return to model map",null,null,null,null,"Units","Constants",null,{"$f":"'CIRP_User control'!$H$41","v":"Published"},null,"Historic","Current","Published","Published","Forecast","Forecast",null,"Legal text reference"]
[]
[null,"Description"]
[]
[null,null,"This sheet sets out inputs by network level and by year."]
[null,null,"DNOs should populate the inputs for the charging year and the four following years."]
[null,null,"DNOs can also populate the three years preceding the charging year, but are not obliged to do so. "]
[]
[null,"Inputs by network level"]
[]
[null,null,{"$f":"INDEX('Version control'!$H$29:$H$55,MATCH($A$1,'Version control'!$F$29:$F$55,0),1)&\"-A: Diversity allowance between top and bottom of network level\"","v":"Input 502-A: Diversity allowance between top and bottom of network level"}]
[]
[null,null,null,null,"Diversity allowance between top and bottom of network level",null,null,null,">",null,null,null,null,null,null,null,null,null,"Paragraphs 26 to 28"]
[null,null,null,null,null,"Transmission exit","%"]
[null,null,null,null,null,"GSPs","%",null,null,{"$f":"CHOOSE(charging_year_selected_index, L20,M20,N20,O20,P20,Q20)","v":3.8445888845997089E-2},null,6.4719712186188438E-2,0.1088923406234984,4.3734062959812858E-2,3.8445888845997089E-2,{"$f":"O20","v":3.8445888845997089E-2},{"$f":"P20","v":3.8445888845997089E-2}]
[null,null,null,null,null,"132kV","%",null,null,{"$f":"CHOOSE(charging_year_selected_index, L21,M21,N21,O21,P21,Q21)","v":3.3154012824606283E-2},null,5.0077934444129779E-2,3.771232896089638E-2,7.3747172270075212E-2,3.3154012824606283E-2,{"$f":"O21","v":3.3154012824606283E-2},3.3154012824606283E-2]
[null,null,null,null,null,"132kV/EHV","%"]
[null,null,null,null,null,"EHV","%",null,null,{"$f":"CHOOSE(charging_year_selected_index, L23,M23,N23,O23,P23,Q23)","v":0.10858929014946128},null,0.10489965482471209,9.1488345230217427E-2,0.11916304431444646,0.10858929014946128,{"$f":"O23","v":0.10858929014946128},0.10858929014946128]
[null,null,null,null,null,"EHV/HV","%"]
[null,null,null,null,null,"132kV/HV","%"]
[null,null,null,null,null,"HV","%",null,null,{"$f":"CHOOSE(charging_year_selected_index, L26,M26,N26,O26,P26,Q26)","v":0.27970246151931588},null,0.42380455975911746,0.17431854700195204,0.1842298255437177,0.27970246151931588,{"$f":"O26","v":0.27970246151931588},0.27970246151931588]
[null,null,null,null,null,"HV/LV","%"]
[null,null,null,null,null,"LV circuits","%"]
[]
[null,null,{"$f":"INDEX('Version control'!$H$29:$H$55,MATCH($A$1,'Version control'!$F$29:$F$55,0),1)&\"-B: Proportion of EHV/HV load going through 132kV/HV direct transformation\"","v":"Input 502-B: Proportion of EHV/HV load going through 132kV/HV direct transformation"}]
[]
[null,null,null,null,"Proportion of EHV/HV load going through 132kV/HV direct transformation"]
[null,null,null,null,null,"Transmission exit","%"]
[null,null,null,null,null,"GSPs","%"]
[null,null,null,null,null,"132kV","%"]
[null,null,null,null,null,"132kV/EHV","%"]
[null,null,null,null,null,"EHV","%"]
[null,null,null,null,null,"EHV/HV","%"]
[null,null,null,null,null,"132kV/HV","%",null,null,{"$f":"CHOOSE(charging_year_selected_index, L39,M39,N39,O39,P39,Q39)","v":0},null,0,0,0,0,{"$f":"O39","v":0},0]
[null,null,null,null,null,"HV","%"]
[null,null,null,null,null,"HV/LV","%"]
[null,null,null,null,null,"LV circuits","%"]
[]
[null,null,{"$f":"INDEX('Version control'!$H$29:$H$55,MATCH($A$1,'Version control'!$F$29:$F$55,0),1)&\"-C: Loss adjustment factors to transmission\"","v":"Input 502-C: Loss adjustment factors to transmission"}]
[]
[null,null,null,null,"Loss adjustment factors to transmission",null,null,null,">",null,null,null,null,null,null,null,null,null,"Paragraph 47"]
[null,null,null,null,null,"Transmission exit","scalar"]
[null,null,null,null,null,"GSPs","scalar",null,null,{"$f":"CHOOSE(charging_year_selected_index, L48,M48,N48,O48,P48,Q48)","v":1},null,1,1,1,1,{"$f":"O48","v":1},1]
[null,null,null,null,null,"132kV","scalar",null,null,{"$f":"CHOOSE(charging_year_selected_index, L49,M49,N49,O49,P49,Q49)","v":1.0069999999999999},null,1.0062246621846596,1.0076495284148101,1.0071401890445895,1.0069999999999999,{"$f":"O49","v":1.0069999999999999},1.0069999999999999]
[null,null,null,null,null,"132kV/EHV","scalar",null,null,{"$f":"CHOOSE(charging_year_selected_index, L50,M50,N50,O50,P50,Q50)","v":1.0129999999999999},null,1.0112934562489171,1.012908838019918,1.0124830537683431,1.0129999999999999,{"$f":"O50","v":1.0129999999999999},1.0129999999999999]
[null,null,null,null,null,"EHV","scalar",null,null,{"$f":"CHOOSE(charging_year_selected_index, L51,M51,N51,O51,P51,Q51)","v":1.018},null,1.0158384094267294,1.018226232425669,1.0175816349744982,1.018,{"$f":"O51","v":1.018},1.018]
[null,null,null,null,null,"EHV/HV","scalar",null,null,{"$f":"CHOOSE(charging_year_selected_index, L52,M52,N52,O52,P52,Q52)","v":1.024},null,1.0211966150989333,1.0238409580031411,1.0232367460082181,1.024,{"$f":"O52","v":1.024},1.024]
[null,null,null,null,null,"132kV/HV","scalar"]
[null,null,null,null,null,"HV","scalar",null,null,{"$f":"CHOOSE(charging_year_selected_index, L54,M54,N54,O54,P54,Q54)","v":1.0329999999999999},null,1.0284047407783077,1.032769627893741,1.0319418455324312,1.0329999999999999,{"$f":"O54","v":1.0329999999999999},1.0329999999999999]
[null,null,null,null,null,"HV/LV","scalar",null,null,{"$f":"CHOOSE(charging_year_selected_index, L55,M55,N55,O55,P55,Q55)","v":1.0509999999999999},null,1.0442743950591633,1.0498866595027481,1.0491807982779884,1.0509999999999999,{"$f":"O55","v":1.0509999999999999},1.0509999999999999]
[null,null,null,null,null,"LV circuits","scalar",null,null,{"$f":"CHOOSE(charging_year_selected_index, L56,M56,N56,O56,P56,Q56)","v":1.1040000000000001},null,1.0728686489595372,1.1000438804184163,1.095758121055133,1.1040000000000001,{"$f":"O56","v":1.1040000000000001},1.1040000000000001]
[]
[null,null,{"$f":"INDEX('Version control'!$H$29:$H$55,MATCH($A$1,'Version control'!$F$29:$F$55,0),1)&\"-D: Average kVAr by kVA, by network level\"","v":"Input 502-D: Average kVAr by kVA, by network level"}]
[]
[null,null,null,null,"Average kVAr by kVA, by network level",null,null,null,">",null,null,null,null,null,null,null,null,null,"Paragraphs 50 to 51"]
[null,null,null,null,null,"Transmission exit","kVAr/ kVA"]
[null,null,null,null,null,"GSPs","kVAr/ kVA",null,null,{"$f":"CHOOSE(charging_year_selected_index, L62,M62,N62,O62,P62,Q62)","v":9.0445086229257662E-2},null,0.10994886969712474,0.10767069848351191,7.2564358787018432E-2,9.0445086229257662E-2,{"$f":"O62","v":9.0445086229257662E-2},9.0445086229257662E-2]
[null,null,null,null,null,"132kV","kVAr/ kVA",null,null,9.0445086229257662E-2,null,0.10994886969712474,0.10767069848351191,7.2564358787018432E-2,9.0445086229257662E-2,{"$f":"O63","v":9.0445086229257662E-2},9.0445086229257662E-2]
[null,null,null,null,null,"132kV/EHV","kVAr/ kVA",null,null,0.15653558452070476,null,0.14347080432809364,0.15213372490077673,0.1487207045218237,0.15653558452070476,{"$f":"O64","v":0.15653558452070476},0.15653558452070476]
[null,null,null,null,null,"EHV","kVAr/ kVA",null,null,0.15653558452070476,null,0.14347080432809364,0.15213372490077673,0.1487207045218237,0.15653558452070476,{"$f":"O65","v":0.15653558452070476},0.15653558452070476]
[null,null,null,null,null,"EHV/HV","kVAr/ kVA",null,null,0.15653558452070476,null,0.14347080432809364,0.15213372490077673,0.1487207045218237,0.15653558452070476,{"$f":"O66","v":0.15653558452070476},0.15653558452070476]
[null,null,null,null,null,"132kV/HV","kVAr/ kVA",null,null,0,null,0,0,0,0,{"$f":"O67","v":0},0]
[null,null,null,null,null,"HV","kVAr/ kVA",null,null,0.11493802864925032,null,0.12130965058985527,0.11954210686844817,0.12131204199595336,0.11493802864925032,{"$f":"O68","v":0.11493802864925032},0.11493802864925032]
[null,null,null,null,null,"HV/LV","kVAr/ kVA",null,null,0.11493802864925032,null,0.12130965058985527,0.11954210686844817,0.12131204199595336,0.11493802864925032,{"$f":"O69","v":0.11493802864925032},0.11493802864925032]
[null,null,null,null,null,"LV circuits","kVAr/ kVA",null,null,0.11493802864925032,null,0.12130965058985527,0.11954210686844817,0.12131204199595336,0.11493802864925032,{"$f":"O70","v":0.11493802864925032},0.11493802864925032]
[]
[null,null,{"$f":"INDEX('Version control'!$H$29:$H$55,MATCH($A$1,'Version control'!$F$29:$F$55,0),1)&\"-E: Customer contributions under current connection charging policy\"","v":"Input 502-E: Customer contributions under current connection charging policy"}]
[]
[null,null,null,"Customer contributions under current connection charging policy",null,null,null,null,">",null,null,null,null,null,null,null,null,null,"Paragraphs 29 to 31"]
[null,null,null,null,"LV network"]
[null,null,null,null,null,"Transmission exit","%"]
[null,null,null,null,null,"GSPs","%"]
[null,null,null,null,null,"132kV","%",null,null,{"$f":"CHOOSE(charging_year_selected_index, L78,M78,N78,O78,P78,Q78)","v":0},null,0,0,0,0,{"$f":"O78","v":0},0]
[null,null,null,null,null,"132kV/EHV","%",null,null,0,null,0,0,0,0,{"$f":"O79","v":0},0]
[null,null,null,null,null,"EHV","%",null,null,0,null,0,0,0,0,{"$f":"O80","v":0},0]
[null,null,null,null,null,"EHV/HV","%",null,null,0,null,0,0,0,0,{"$f":"O81","v":0},0]
[null,null,null,null,null,"132kV/HV","%",null,null,0,null,0,0,0,0,{"$f":"O82","v":0},0]
[null,null,null,null,null,"HV","%",null,null,0,null,0.3,0,0,0,{"$f":"O83","v":0},0]
[null,null,null,null,null,"HV/LV","%",null,null,0,null,0.3,0,0,0,{"$f":"O84","v":0},0]
[null,null,null,null,null,"LV circuits","%",null,null,0,null,0.97,0,0,0,{"$f":"O85","v":0},0]
[null,null,null,null,"LV substation"]
[null,null,null,null,null,"Transmission exit","%"]
[null,null,null,null,null,"GSPs","%"]
[null,null,null,null,null,"132kV","%",null,null,{"$f":"CHOOSE(charging_year_selected_index, L89,M89,N89,O89,P89,Q89)","v":0},null,0,0,0,0,{"$f":"O89","v":0},0]
[null,null,null,null,null,"132kV/EHV","%",null,null,0,null,0,0,0,0,{"$f":"O90","v":0},0]
[null,null,null,null,null,"EHV","%",null,null,0,null,0,0,0,0,{"$f":"O91","v":0},0]
[null,null,null,null,null,"EHV/HV","%",null,null,0,null,0,0,0,0,{"$f":"O92","v":0},0]
[null,null,null,null,null,"132kV/HV","%",null,null,0,null,0,0,0,0,{"$f":"O93","v":0},0]
[null,null,null,null,null,"HV","%",null,null,0,null,0.3,0,0,0,{"$f":"O94","v":0},0]
[null,null,null,null,null,"HV/LV","%",null,null,0,null,0.97,0,0,0,{"$f":"O95","v":0},0]
[null,null,null,null,null,"LV circuits","%"]
[null,null,null,null,"HV network"]
[null,null,null,null,null,"Transmission exit","%"]
[null,null,null,null,null,"GSPs","%"]
[null,null,null,null,null,"132kV","%",null,null,{"$f":"CHOOSE(charging_year_selected_index, L100,M100,N100,O100,P100,Q100)","v":0},null,0,0,0,0,{"$f":"O100","v":0},0]
[null,null,null,null,null,"132kV/EHV","%",null,null,0,null,0,0,0,0,{"$f":"O101","v":0},0]
[null,null,null,null,null,"EHV","%",null,null,0,null,0,0,0,0,{"$f":"O102","v":0},0]
[null,null,null,null,null,"EHV/HV","%",null,null,0,null,0.56999999999999995,0,0,0,{"$f":"O103","v":0},0]
[null,null,null,null,null,"132kV/HV","%",null,null,0,null,0,0,0,0,{"$f":"O104","v":0},0]
[null,null,null,null,null,"HV","%",null,null,0,null,0.91,0,0,0,{"$f":"O105","v":0},0]
[null,null,null,null,null,"HV/LV","%"]
[null,null,null,null,null,"LV circuits","%"]
[null,null,null,null,"HV substation"]
[null,null,null,null,null,"Transmission exit","%"]
[null,null,null,null,null,"GSPs","%"]
[null,null,null,null,null,"132kV","%",null,null,{"$f":"CHOOSE(charging_year_selected_index, L111,M111,N111,O111,P111,Q111)","v":0},null,0,0,0,0,{"$f":"O111","v":0},0]
[null,null,null,null,null,"132kV/EHV","%",null,null,{"$f":"CHOOSE(charging_year_selected_index, L112,M112,N112,O112,P112,Q112)","v":0},null,0,0,0,0,{"$f":"O112","v":0},0]
[null,null,null,null,null,"EHV","%",null,null,{"$f":"CHOOSE(charging_year_selected_index, L113,M113,N113,O113,P113,Q113)","v":0},null,0.56999999999999995,0,0,0,{"$f":"O113","v":0},0]
[null,null,null,null,null,"EHV/HV","%",null,null,{"$f":"CHOOSE(charging_year_selected_index, L114,M114,N114,O114,P114,Q114)","v":0},null,0.92,0,0,0,{"$f":"O114","v":0},0]
[null,null,null,null,null,"132kV/HV","%"]
[null,null,null,null,null,"HV","%"]
[null,null,null,null,null,"HV/LV","%"]
[null,null,null,null,null,"LV circuits","%"]
[]
[null,null,{"$f":"INDEX('Version control'!$H$29:$H$55,MATCH($A$1,'Version control'!$F$29:$F$55,0),1)&\"-F: Gross asset cost by network level\"","v":"Input 502-F: Gross asset cost by network level"}]
[]
[null,null,null,null,"Gross asset cost by network level"]
[null,null,null,null,null,"Transmission exit","£"]
[null,null,null,null,null,"GSPs","£"]
[null,null,null,null,null,"132kV","£",null,null,{"$f":"CHOOSE(charging_year_selected_index, L125,M125,N125,O125,P125,Q125)","v":144835657.02137217},null,130416257.70576832,130221017.77787143,108470886.54288974,144835657.02137217,{"$f":"O125","v":144835657.02137217},144835657.02137217]
[null,null,null,null,null,"132kV/EHV","£",null,null,57290523.637750842,null,51586852.633511387,51509624.429253928,42906242.960434914,57290523.637750842,{"$f":"O126","v":57290523.637750842},57290523.637750842]
[null,null,null,null,null,"EHV","£",null,null,144662445.5162887,null,130260290.61348498,130065284.17644565,108341164.30527075,144662445.5162887,{"$f":"O127","v":144662445.5162887},144662445.5162887]
[null,null,null,null,null,"EHV/HV","£",null,null,91253562.0408663,null,82168633.804967061,82045623.082058102,68341974.471857741,91253562.0408663,{"$f":"O128","v":91253562.0408663},91253562.0408663]
[null,null,null,null,null,"132kV/HV","£",null,null,0,null,0,0,0,0,{"$f":"O129","v":0},0]
[null,null,null,null,null,"HV","£",null,null,165669078.12802148,null,149175566.51006809,148952242.92018935,124073533.73374096,165669078.12802148,{"$f":"O130","v":165669078.12802148},165669078.12802148]
[null,null,null,null,null,"HV/LV","£",null,null,150414336.0525026,null,135439540.3500022,135236780.30645013,112648892.65471105,150414336.0525026,{"$f":"O131","v":150414336.0525026},150414336.0525026]
[null,null,null,null,null,"LV circuits","£",null,null,83383948.394304767,null,75082495.056527823,74970092.652264491,62448232.650625199,83383948.394304767,{"$f":"O132","v":83383948.394304767},83383948.394304767]
[]
[null,null,{"$f":"INDEX('Version control'!$H$29:$H$55,MATCH($A$1,'Version control'!$F$29:$F$55,0),1)&\"-G: Peaking probabilities, by timeband & network level\"","v":"Input 502-G: Peaking probabilities, by timeband & network level"}]
[]
[null,null,"Red, Amber & Green peaking probabilities must sum to 100%, except for unused network levels, which should sum to 0%"]
[]
[null,null,null,null,"Red peaking probabilities, by network level",null,null,null,">",null,null,null,null,null,null,null,null,null,"Paragraphs 48 to 49"]
[null,null,null,null,null,"Transmission exit","%"]
[null,null,null,null,null,"GSPs","%",null,null,{"$f":"CHOOSE(charging_year_selected_index, L140,M140,N140,O140,P140,Q140)","v":0.68888888888888877},null,0.77777777777777779,0.73333333333333339,0.71111111111111114,0.68888888888888877,{"$f":"O140","v":0.68888888888888877},0.68888888888888877]
[null,null,null,null,null,"132kV","%",null,null,0.6836637924745772,null,0.69857063777017014,0.74026088489335462,0.75453378269940619,0.6836637924745772,{"$f":"O141","v":0.6836637924745772},0.6836637924745772]
[null,null,null,null,null,"132kV/EHV","%",null,null,0.6836637924745772,null,0.69857063777017014,0.74026088489335462,0.75453378269940619,0.6836637924745772,{"$f":"O142","v":0.6836637924745772},0.6836637924745772]
[null,null,null,null,null,"EHV","%",null,null,0.62804302263985812,null,0.50153487933660257,0.55958485691326676,0.58409978750858205,0.62804302263985812,{"$f":"O143","v":0.62804302263985812},0.62804302263985812]
[null,null,null,null,null,"EHV/HV","%",null,null,0.62804302263985812,null,0.50153487933660257,0.55958485691326676,0.58409978750858205,0.62804302263985812,{"$f":"O144","v":0.62804302263985812},0.62804302263985812]
[null,null,null,null,null,"132kV/HV","%",null,null,0,null,0,0,0,0,{"$f":"O145","v":0},0]
[null,null,null,null,null,"HV","%",null,null,0.62804302263985812,null,0.50153487933660257,0.55958485691326676,0.58409978750858205,0.62804302263985812,{"$f":"O146","v":0.62804302263985812},0.62804302263985812]
[null,null,null,null,null,"HV/LV","%",null,null,0.62804302263985812,null,0.50153487933660257,0.55958485691326676,0.58409978750858205,0.62804302263985812,{"$f":"O147","v":0.62804302263985812},0.62804302263985812]
[null,null,null,null,null,"LV circuits","%",null,null,0.62804302263985812,null,0.50153487933660257,0.55958485691326676,0.58409978750858205,0.62804302263985812,{"$f":"O148","v":0.62804302263985812},0.62804302263985812]
[]
[null,null,null,null,"Amber peaking probabilities, by network level",null,null,null,">",null,null,null,null,null,null,null,null,null,"Paragraphs 48 to 49"]
[null,null,null,null,null,"Transmission exit","%"]
[null,null,null,null,null,"GSPs","%",null,null,{"$f":"CHOOSE(charging_year_selected_index, L152,M152,N152,O152,P152,Q152)","v":0.28888888888888892},null,0.19999999999999998,0.24444444444444446,0.24444444444444446,0.28888888888888892,{"$f":"O152","v":0.28888888888888892},0.28888888888888892]
[null,null,null,null,null,"132kV","%",null,null,0.28545687982375512,null,0.24474812979920277,0.22739291380222104,0.2136093724923768,0.28545687982375512,{"$f":"O153","v":0.28545687982375512},0.28545687982375512]
[null,null,null,null,null,"132kV/EHV","%",null,null,0.28545687982375512,null,0.24474812979920277,0.22739291380222104,0.2136093724923768,0.28545687982375512,{"$f":"O154","v":0.28545687982375512},0.28545687982375512]
[null,null,null,null,null,"EHV","%",null,null,0.33081523449795402,null,0.44622188359005488,0.40633898632793031,0.37217228785343376,0.33081523449795402,{"$f":"O155","v":0.33081523449795402},0.33081523449795402]
[null,null,null,null,null,"EHV/HV","%",null,null,0.33081523449795402,null,0.44622188359005488,0.40633898632793031,0.37217228785343376,0.33081523449795402,{"$f":"O156","v":0.33081523449795402},0.33081523449795402]
[null,null,null,null,null,"132kV/HV","%",null,null,0,null,0,0,0,0,{"$f":"O157","v":0},0]
[null,null,null,null,null,"HV","%",null,null,0.33081523449795402,null,0.44622188359005488,0.40633898632793031,0.37217228785343376,0.33081523449795402,{"$f":"O158","v":0.33081523449795402},0.33081523449795402]
[null,null,null,null,null,"HV/LV","%",null,null,0.33081523449795402,null,0.44622188359005488,0.40633898632793031,0.37217228785343376,0.33081523449795402,{"$f":"O159","v":0.33081523449795402},0.33081523449795402]
[null,null,null,null,null,"LV circuits","%",null,null,0.33081523449795402,null,0.44622188359005488,0.40633898632793031,0.37217228785343376,0.33081523449795402,{"$f":"O160","v":0.33081523449795402},0.33081523449795402]
[]
[null,null,null,null,"Green peaking probabilities, by network level",null,null,null,">",null,null,null,null,null,null,null,null,null,"Paragraphs 48 to 49"]
[null,null,null,null,null,"Transmission exit","%"]
[null,null,null,null,null,"GSPs","%",null,null,{"$f":"CHOOSE(charging_year_selected_index, L164,M164,N164,O164,P164,Q164)","v":2.2222222222222223E-2},null,2.2222222222222223E-2,2.2222222222222223E-2,4.4444444444444446E-2,2.2222222222222223E-2,{"$f":"O164","v":2.2222222222222223E-2},2.2222222222222223E-2]
[null,null,null,null,null,"132kV","%",null,null,3.0879327701667614E-2,null,5.6681232430627067E-2,3.234620130442447E-2,3.1856844808216982E-2,3.0879327701667614E-2,{"$f":"O165","v":3.0879327701667614E-2},3.0879327701667614E-2]
[null,null,null,null,null,"132kV/EHV","%",null,null,3.0879327701667614E-2,null,5.6681232430627067E-2,3.234620130442447E-2,3.1856844808216982E-2,3.0879327701667614E-2,{"$f":"O166","v":3.0879327701667614E-2},3.0879327701667614E-2]
[null,null,null,null,null,"EHV","%",null,null,4.114174286218783E-2,null,5.2243237073342462E-2,3.407615675880294E-2,4.3727924637984084E-2,4.114174286218783E-2,{"$f":"O167","v":4.114174286218783E-2},4.114174286218783E-2]
[null,null,null,null,null,"EHV/HV","%",null,null,4.114174286218783E-2,null,5.2243237073342462E-2,3.407615675880294E-2,4.3727924637984084E-2,4.114174286218783E-2,{"$f":"O168","v":4.114174286218783E-2},4.114174286218783E-2]
[null,null,null,null,null,"132kV/HV","%",null,null,0,null,0,0,0,0,{"$f":"O169","v":0},0]
[null,null,null,null,null,"HV","%",null,null,4.114174286218783E-2,null,5.2243237073342462E-2,3.407615675880294E-2,4.3727924637984084E-2,4.114174286218783E-2,{"$f":"O170","v":4.114174286218783E-2},4.114174286218783E-2]
[null,null,null,null,null,"HV/LV","%",null,null,4.114174286218783E-2,null,5.2243237073342462E-2,3.407615675880294E-2,4.3727924637984084E-2,4.114174286218783E-2,{"$f":"O171","v":4.114174286218783E-2},4.114174286218783E-2]
[null,null,null,null,null,"LV circuits","%",null,null,4.114174286218783E-2,null,5.2243237073342462E-2,3.407615675880294E-2,4.3727924637984084E-2,4.114174286218783E-2,{"$f":"O172","v":4.114174286218783E-2},4.114174286218783E-2]
[]
[null,null,null,null,"Black peaking probabilities, by network level"]
[null,null,null,null,null,"Transmission exit","%"]
[null,null,null,null,null,"GSPs","%",null,null,{"$f":"CHOOSE(charging_year_selected_index, L176,M176,N176,O176,P176,Q176)","v":0.66666666666666663},null,0.64444444444444449,0.71111111111111114,0.68888888888888899,0.66666666666666663,{"$f":"O176","v":0.66666666666666663},0.66666666666666663]
[null,null,null,null,null,"132kV","%",null,null,0.67331232401044627,null,0.46571478935307598,0.70765027322404384,0.73880597014925364,0.67331232401044627,{"$f":"O177","v":0.67331232401044627},0.67331232401044627]
[null,null,null,null,null,"132kV/EHV","%",null,null,0.67331232401044627,null,0.46571478935307598,0.70765027322404384,0.73880597014925364,0.67331232401044627,{"$f":"O178","v":0.67331232401044627},0.67331232401044627]
[null,null,null,null,null,"EHV","%",null,null,0.62073439431278166,null,0.34933974485926395,0.54186257083761824,0.57410298713849484,0.62073439431278166,{"$f":"O179","v":0.62073439431278166},0.62073439431278166]
[null,null,null,null,null,"EHV/HV","%",null,null,0.62073439431278166,null,0.34933974485926395,0.54186257083761824,0.57410298713849484,0.62073439431278166,{"$f":"O180","v":0.62073439431278166},0.62073439431278166]
[null,null,null,null,null,"132kV/HV","%",null,null,0,null,0,0,0,0,{"$f":"O181","v":0},0]
[null,null,null,null,null,"HV","%",null,null,0.62073439431278166,null,0.34933974485926395,0.54186257083761824,0.57410298713849484,0.62073439431278166,{"$f":"O182","v":0.62073439431278166},0.62073439431278166]
[null,null,null,null,null,"HV/LV","%",null,null,0.62073439431278166,null,0.34933974485926395,0.54186257083761824,0.57410298713849484,0.62073439431278166,{"$f":"O183","v":0.62073439431278166},0.62073439431278166]
[null,null,null,null,null,"LV circuits","%",null,null,0.62073439431278166,null,0.34933974485926395,0.54186257083761824,0.57410298713849484,0.62073439431278166,{"$f":"O184","v":0.62073439431278166},0.62073439431278166]
[]
[null,"Checks"]
[]
[null,null,"Checks are not run for historic years, for which DNOs are not obliged to enter inputs."]
[]
[null,null,null,null,"Check for error values",null,"number of issues",{"$f":"SUM(IF(ISERROR(H18:R185), 1))","v":0}]
[]
[null,null,null,null,"Check that loss adjustment factor = 1 at grid supply point",null,"number of issues",{"$f":"SUM(L192:Q192)","v":0},null,null,null,null,null,null,{"$f":"IF(O48 = 1, 0, 1)","v":0},{"$f":"IF(P48 = 1, 0, 1)","v":0},{"$f":"IF(Q48 = 1, 0, 1)","v":0}]
[]
[null,null,null,null,"Peaking probabilities check - General"]
[null,null,null,null,null,"Transmission exit","number of issues"]
[null,null,null,null,null,"GSPs","number of issues",{"$f":"SUM(L196:Q196)","v":0},null,null,null,null,null,null,{"$f":"IF(ABS(SUM(O140,O152,O164) - 1) < 10^-check_decimals,0,1)","v":0},{"$f":"IF(ABS(SUM(P140,P152,P164) - 1) < 10^-check_decimals,0,1)","v":0},{"$f":"IF(ABS(SUM(Q140,Q152,Q164) - 1) < 10^-check_decimals,0,1)","v":0}]
[null,null,null,null,null,"132kV","number of issues"]
[null,null,null,null,null,"132kV/EHV","number of issues"]
[null,null,null,null,null,"EHV","number of issues",{"$f":"SUM(L199:Q199)","v":0},null,null,null,null,null,null,{"$f":"IF(ABS(SUM(O143,O155,O167) - 1) < 10^-check_decimals,0,1)","v":0},0,0]
[null,null,null,null,null,"EHV/HV","number of issues",{"$f":"SUM(L200:Q200)","v":0},null,null,null,null,null,null,0,0,0]
[null,null,null,null,null,"132kV/HV","number of issues"]
[null,null,null,null,null,"HV","number of issues",{"$f":"SUM(L202:Q202)","v":0},null,null,null,null,null,null,{"$f":"IF(ABS(SUM(O146,O158,O170) - 1) < 10^-check_decimals,0,1)","v":0},0,0]
[null,null,null,null,null,"HV/LV","number of issues",{"$f":"SUM(L203:Q203)","v":0},null,null,null,null,null,null,0,0,0]
[null,null,null,null,null,"LV circuits","number of issues",{"$f":"SUM(L204:Q204)","v":0},null,null,null,null,null,null,0,0,0]
[]
[null,null,null,null,"Peaking probabilities check - 132kV/HV"]
[null,null,null,null,null,"Transmission exit","number of issues"]
[null,null,null,null,null,"GSPs","number of issues"]
[null,null,null,null,null,"132kV","number of issues",{"$f":"SUM(L209:Q209)","v":0},null,null,null,null,null,null,{"$f":"IF(OR(ABS(SUM(O141,O153,O165) - 1) < 10^-check_decimals, ABS(SUM(O141,O153,O165) - 0) < 10^-check_decimals),0,1)","v":0},0,0]
[null,null,null,null,null,"132kV/EHV","number of issues",{"$f":"SUM(L210:Q210)","v":0},null,null,null,null,null,null,0,0,0]
[null,null,null,null,null,"EHV","number of issues"]
[null,null,null,null,null,"EHV/HV","number of issues"]
[null,null,null,null,null,"132kV/HV","number of issues",{"$f":"SUM(L213:Q213)","v":0},null,null,null,null,null,null,{"$f":"IF(OR(ABS(SUM(O145,O157,O169) - 1) < 10^-check_decimals, ABS(SUM(O145,O157,O169) - 0) < 10^-check_decimals),0,1)","v":0},{"$f":"IF(OR(ABS(SUM(P145,P157,P169) - 1) < 10^-check_decimals, ABS(SUM(P145,P157,P169) - 0) < 10^-check_decimals),0,1)","v":0},{"$f":"IF(OR(ABS(SUM(Q145,Q157,Q169) - 1) < 10^-check_decimals, ABS(SUM(Q145,Q157,Q169) - 0) < 10^-check_decimals),0,1)","v":0}]
[null,null,null,null,null,"HV","number of issues"]
[null,null,null,null,null,"HV/LV","number of issues"]
[null,null,null,null,null,"LV circuits","number of issues"]
[]
[null,null,null,null,"Summary of checks",null,"number of issues",{"$f":"SUM(H190,H192,H195:H204,H207:H216)","v":0}]
[]
[null,"End of sheet"]

{"sheet":"CIRP_General inputs","index":13,"n_rows":125,"n_cols":36,"rows_kept":125,"cut":false,"hidden":false,"merged":[]}
[{"$f":"MID(CELL(\"filename\",A1),FIND(\"]\",CELL(\"filename\",A1))+1,255)","v":"CIRP_General inputs"}]
[{"$f":"Cover!D23 & \" - \" & TEXT(CIRP_submission_date, \"mmm\") & \"-\" & RIGHT(YEAR(CIRP_submission_date), 2) & \" - \" & Cover!D25","v":"SP Electricity North West - Dec-25 - v1 Final Model"}]
[{"$f":"Cover!D2&\" - \"&Cover!D8&\" v\"&Cover!D10&\" - \"&Cover!D19","v":"Cost Information Review Pack (CIRP) - Release for charge setting v1 - 2027/28"}]
[{"$f":"H123 & IF(H123 = 1, \" issue\", \" issues\") &\" identified in checks on this sheet\"","v":"0 issues identified in checks on this sheet"}]
[null,null,null,null,null,null,null,null,null,{"$f":"\"Year selected (\"& charging_year_selected &\")\"","v":"Year selected (2027/28)"},null,{"$f":"TRANSPOSE('CIRP_User control'!G27:H32)","v":"2024/25"},"2025/26","2026/27","2027/28","2028/29","2029/30"]
[null,"Click here to return to model map",null,null,null,null,"Units","Constants",null,{"$f":"'CIRP_User control'!$H$41","v":"Published"},null,"Historic","Current","Published","Published","Forecast","Forecast",null,"Legal text reference"]
[]
[null,"Description"]
[]
[null,null,"This sheet sets out general inputs by year."]
[null,null,"DNOs should populate the inputs for the charging year and the four following years."]
[null,null,"DNOs can also populate the three years preceding the charging year, but are not obliged to do so. "]
[]
[null,"General inputs"]
[]
[null,null,{"$f":"INDEX('Version control'!$H$29:$H$55,MATCH($A$1,'Version control'!$F$29:$F$55,0),1)&\"-A: Split of hours by distribution timeband\"","v":"Input 503-A: Split of hours by distribution timeband"}]
[]
[null,null,null,null,"Typical annual hours by special distribution time band",null,null,null,">",null,null,null,null,null,null,null,null,null,"Paragraphs 40 to 41"]
[null,null,null,null,null,"Black","hours per year",null,null,{"$f":"CHOOSE(charging_year_selected_index, L19,M19,N19,O19,P19,Q19)","v":261},null,258,255,258,261,258,258]
[null,null,null,null,null,"Yellow","hours per year",null,null,{"$f":"CHOOSE(charging_year_selected_index, L20,M20,N20,O20,P20,Q20)","v":3055.5},null,3055.5,3058.5,3055.5,3055.5,3047,3055.5]
[null,null,null,null,null,"Green","hours per year",null,null,{"$f":"CHOOSE(charging_year_selected_index, L21,M21,N21,O21,P21,Q21)","v":5467.5},null,5446.5,5446.5,5446.5,5467.5,5455,5446.5]
[]
[null,null,null,null,"Typical annual hours by distribution time band",null,null,null,">",null,null,null,null,null,null,null,null,null,"Paragraphs 40 to 41"]
[null,null,null,null,null,"Red","hours per year",null,null,{"$f":"CHOOSE(charging_year_selected_index, L24,M24,N24,O24,P24,Q24)","v":783},null,783,783,783,783,780,783]
[null,null,null,null,null,"Amber","hours per year",null,null,{"$f":"CHOOSE(charging_year_selected_index, L25,M25,N25,O25,P25,Q25)","v":2533.5},null,2530.5,2530.5,2530.5,2533.5,2525,2530.5]
[null,null,null,null,null,"Green","hours per year",null,null,{"$f":"CHOOSE(charging_year_selected_index, L26,M26,N26,O26,P26,Q26)","v":5467.5},null,5446.5,5446.5,5446.5,5467.5,5455,5446.5]
[]
[null,null,{"$f":"INDEX('Version control'!$H$29:$H$55,MATCH($A$1,'Version control'!$F$29:$F$55,0),1)&\"-B: Embedded network (LDNO) discount percentages\"","v":"Input 503-B: Embedded network (LDNO) discount percentages"}]
[]
[null,null,null,"Inputs sourced from PCDM"]
[]
[null,null,null,null,"Embedded network (LDNO) discount percentages",null,null,null,">",null,null,null,null,null,null,null,null,null,"Paragraph 53"]
[null,null,null,null,null,"LDNO LV: LV user","%",null,null,{"$f":"CHOOSE(charging_year_selected_index, L33,M33,N33,O33,P33,Q33)","v":0.39586682370404513},null,0.36953065569633559,0.36192067009226447,0.36666505647290948,0.39586682370404513,{"$f":"O33","v":0.39586682370404513},0.39586682370404513]
[null,null,null,null,null,"LDNO HV: LV user","%",null,null,{"$f":"CHOOSE(charging_year_selected_index, L34,M34,N34,O34,P34,Q34)","v":0.57177416146915183},null,0.55394582224437772,0.55035736116183076,0.55535036029544704,0.57177416146915183,{"$f":"O34","v":0.57177416146915183},0.57177416146915183,null,null,null,"NHH UMS category D","LV UMS (Pseudo HH Metered)","LV Generation NHH or Aggregate HH","LV Sub Generation NHH","LV Generation Intermittent","LV Generation Intermittent no RP charge","LV Generation Non-Intermittent","LV Generation Non-Intermittent no RP charge","LV Sub Generation Intermittent","LV Sub Generation Intermittent no RP charge","LV Sub Generation Non-Intermittent","LV Sub Generation Non-Intermittent no RP charge","HV Generation Intermittent","HV Generation Intermittent no RP charge","HV Generation Non-Intermittent","HV Generation Non-Intermittent no RP charge"]
[null,null,null,null,null,"LDNO HV: LV Sub user","%",null,null,{"$f":"CHOOSE(charging_year_selected_index, L35,M35,N35,O35,P35,Q35)","v":0.27966609794872277},null,0.27438171618750473,0.27771605934576865,0.28384571991533858,0.27966609794872277,{"$f":"O35","v":0.27966609794872277},0.27966609794872277]
[null,null,null,null,null,"LDNO HV: HV user","%",null,null,{"$f":"CHOOSE(charging_year_selected_index, L36,M36,N36,O36,P36,Q36)","v":0.14844162099042779},null,0.1431602811557747,0.14534283927544353,0.1505505502200884,0.14844162099042779,{"$f":"O36","v":0.14844162099042779},0.14844162099042779]
[]
[null,null,{"$f":"INDEX('Version control'!$H$29:$H$55,MATCH($A$1,'Version control'!$F$29:$F$55,0),1)&\"-C: CDCM target revenue\"","v":"Input 503-C: CDCM target revenue"}]
[]
[null,null,null,"The contents of this table are defined on the DCUSA website and referenced in Schedule 20 (Appendix A - Table 1).",null,null,null,null,">",null,null,null,null,null,null,null,null,null,"Paragraph 54, Schedule 20 Table 1"]
[]
[null,null,null,"Base Revenue"]
[null,null,null,null,"Fast money",null,"£m 20/21 prices",null,null,{"$f":"CHOOSE(charging_year_selected_index, L43,M43,N43,O43,P43,Q43)","v":129.76253028274803},null,{"$f":"'Table 1 - Detailed'!K56","v":106.5630348862928},{"$f":"'Table 1 - Detailed'!L56","v":116.58015939940478},{"$f":"'Table 1 - Detailed'!M56","v":116.65574368742548},{"$f":"'Table 1 - Detailed'!N56","v":129.76253028274803},{"$f":"'Table 1 - Detailed'!O56","v":129.76253028274803},{"$f":"'Table 1 - Detailed'!P56","v":129.76253028274803}]
[null,null,null,null,"Depreciation",null,"£m 20/21 prices",null,null,{"$f":"CHOOSE(charging_year_selected_index, L44,M44,N44,O44,P44,Q44)","v":141.34420165205145},null,{"$f":"'Table 1 - Detailed'!K60","v":148.37773872724696},{"$f":"'Table 1 - Detailed'!L60","v":144.92783879693164},{"$f":"'Table 1 - Detailed'!M60","v":140.80847214684866},{"$f":"'Table 1 - Detailed'!N60","v":141.34420165205145},{"$f":"'Table 1 - Detailed'!O60","v":141.34420165205145},{"$f":"'Table 1 - Detailed'!P60","v":141.34420165205145}]
[null,null,null,null,"Return",null,"£m 20/21 prices",null,null,{"$f":"CHOOSE(charging_year_selected_index, L45,M45,N45,O45,P45,Q45)","v":103.26716571029327},null,{"$f":"'Table 1 - Detailed'!K67","v":84.659684245489856},{"$f":"'Table 1 - Detailed'!L67","v":88.046190577747694},{"$f":"'Table 1 - Detailed'!M67","v":96.133123537394994},{"$f":"'Table 1 - Detailed'!N67","v":103.26716571029327},{"$f":"'Table 1 - Detailed'!O67","v":103.26716571029327},{"$f":"'Table 1 - Detailed'!P67","v":103.26716571029327}]
[null,null,null,null,"Pass-through"]
[null,null,null,null,null,"Licence Fee Payments","£m 20/21 prices",null,null,{"$f":"CHOOSE(charging_year_selected_index, L47,M47,N47,O47,P47,Q47)","v":2.6136326961806371},null,{"$f":"'Table 1 - Detailed'!K68","v":2.5198908182065214},{"$f":"'Table 1 - Detailed'!L68","v":2.6352001537533218},{"$f":"'Table 1 - Detailed'!M68","v":2.7438144890298464},{"$f":"'Table 1 - Detailed'!N68","v":2.6136326961806371},{"$f":"'Table 1 - Detailed'!O68","v":2.6136326961806371},{"$f":"'Table 1 - Detailed'!P68","v":2.6136326961806371}]
[null,null,null,null,null,"Prescribed Rates","£m 20/21 prices",null,null,28.664938622572095,null,{"$f":"'Table 1 - Detailed'!K69","v":24.722562644297444},{"$f":"'Table 1 - Detailed'!L69","v":24.16848560350428},{"$f":"'Table 1 - Detailed'!M69","v":29.088066831801818},{"$f":"'Table 1 - Detailed'!N69","v":28.664938622572095},{"$f":"'Table 1 - Detailed'!O69","v":28.664938622572095},{"$f":"'Table 1 - Detailed'!P69","v":28.664938622572095}]
[null,null,null,null,null,"Pass-through Transmission Connection Point Charges","£m 20/21 prices",null,null,12.273595918925844,null,{"$f":"'Table 1 - Detailed'!K70","v":12.544056541675536},{"$f":"'Table 1 - Detailed'!L70","v":13.353352545571203},{"$f":"'Table 1 - Detailed'!M70","v":12.884928423613754},{"$f":"'Table 1 - Detailed'!N70","v":12.273595918925844},{"$f":"'Table 1 - Detailed'!O70","v":12.273595918925844},{"$f":"'Table 1 - Detailed'!P70","v":12.273595918925844}]
[null,null,null,null,null,"Smart Meter Communication Licensee Costs","£m 20/21 prices",null,null,14.159128450325669,null,{"$f":"'Table 1 - Detailed'!K71","v":1.9830833132047849},{"$f":"'Table 1 - Detailed'!L71","v":2.2156185253138232},{"$f":"'Table 1 - Detailed'!M71","v":2.2752058624255262},{"$f":"'Table 1 - Detailed'!N71","v":14.159128450325669},{"$f":"'Table 1 - Detailed'!O71","v":14.159128450325669},{"$f":"'Table 1 - Detailed'!P71","v":14.159128450325669}]
[null,null,null,null,null,"Smart Meter Information Technology Costs","£m 20/21 prices",null,null,1.1730979971892792,null,{"$f":"'Table 1 - Detailed'!K72","v":1.4959057014555985},{"$f":"'Table 1 - Detailed'!L72","v":1.1238828470957811},{"$f":"'Table 1 - Detailed'!M72","v":1.2545981522520313},{"$f":"'Table 1 - Detailed'!N72","v":1.1730979971892792},{"$f":"'Table 1 - Detailed'!O72","v":1.1730979971892792},{"$f":"'Table 1 - Detailed'!P72","v":1.1730979971892792}]
[null,null,null,null,null,"Ring Fence Costs","£m 20/21 prices",null,null,0,null,{"$f":"'Table 1 - Detailed'!K73","v":0},{"$f":"'Table 1 - Detailed'!L73","v":0},{"$f":"'Table 1 - Detailed'!M73","v":0},{"$f":"'Table 1 - Detailed'!N73","v":0},{"$f":"'Table 1 - Detailed'!O73","v":0},{"$f":"'Table 1 - Detailed'!P73","v":0}]
[null,null,null,null,null,"Supplier of Last Resort Net Costs","£m 20/21 prices",null,null,0,null,{"$f":"'Table 1 - Detailed'!K74","v":0.53300339832507626},{"$f":"'Table 1 - Detailed'!L74","v":-0.62033024928870206},{"$f":"'Table 1 - Detailed'!M74","v":-2.7073234281212777},{"$f":"'Table 1 - Detailed'!N74","v":0},{"$f":"'Table 1 - Detailed'!O74","v":0},{"$f":"'Table 1 - Detailed'!P74","v":0}]
[null,null,null,null,null,"Valid Bad Debt Claims","£m 20/21 prices",null,null,0,null,{"$f":"'Table 1 - Detailed'!K75","v":8.0411927831030447E-2},{"$f":"'Table 1 - Detailed'!L75","v":4.9697850487450103E-2},{"$f":"'Table 1 - Detailed'!M75","v":0},{"$f":"'Table 1 - Detailed'!N75","v":0},{"$f":"'Table 1 - Detailed'!O75","v":0},{"$f":"'Table 1 - Detailed'!P75","v":0}]
[null,null,null,null,null,"Pension Scheme Established Deficit repair expenditure","£m 20/21 prices",null,null,0,null,{"$f":"'Table 1 - Detailed'!K76","v":-7.2817562255393451},{"$f":"'Table 1 - Detailed'!L76","v":0},{"$f":"'Table 1 - Detailed'!M76","v":0},{"$f":"'Table 1 - Detailed'!N76","v":0},{"$f":"'Table 1 - Detailed'!O76","v":0},{"$f":"'Table 1 - Detailed'!P76","v":0}]
[null,null,null,null,null,"Failed Supplier Recovered Costs","£m 20/21 prices",null,null,0,null,{"$f":"'Table 1 - Detailed'!K77","v":0},{"$f":"'Table 1 - Detailed'!L77","v":0},{"$f":"'Table 1 - Detailed'!M77","v":0},{"$f":"'Table 1 - Detailed'!N77","v":0},{"$f":"'Table 1 - Detailed'!O77","v":0},{"$f":"'Table 1 - Detailed'!P77","v":0}]
[null,null,null,null,null,"Shetland Variable Energy Costs (SSEH only)","£m 20/21 prices",null,null,0,null,{"$f":"'Table 1 - Detailed'!K78","v":0},{"$f":"'Table 1 - Detailed'!L78","v":0},{"$f":"'Table 1 - Detailed'!M78","v":0},{"$f":"'Table 1 - Detailed'!N78","v":0},{"$f":"'Table 1 - Detailed'!O78","v":0},{"$f":"'Table 1 - Detailed'!P78","v":0}]
[null,null,null,null,null,"Assistance for high-cost distributors adjustment (SSEH only)","£m 20/21 prices",null,null,0,null,{"$f":"'Table 1 - Detailed'!K79","v":0},{"$f":"'Table 1 - Detailed'!L79","v":0},{"$f":"'Table 1 - Detailed'!M79","v":0},{"$f":"'Table 1 - Detailed'!N79","v":0},{"$f":"'Table 1 - Detailed'!O79","v":0},{"$f":"'Table 1 - Detailed'!P79","v":0}]
[null,null,null,null,null,"Total pass-through","£m 20/21 prices",null,null,58.884393685193523,null,{"$f":"(L47 + L48 + L49 + L50 + L51 + L52 + L53 + L54 + L55 + L57) - (L56 + L58)","v":36.597158119456651},{"$f":"(M47 + M48 + M49 + M50 + M51 + M52 + M53 + M54 + M55 + M57) - (M56 + M58)","v":42.925907276437151},45.539290331001688,58.884393685193523,58.884393685193523,58.884393685193523]
[null,null,null,null,"Total base revenue",null,"£m 20/21 prices",null,null,433.25829133028628,null,{"$f":"L43 + L44 + L45 + L59","v":376.19761597848628},{"$f":"M43 + M44 + M45 + M59","v":392.48009605052124},399.1366297026708,433.25829133028628,433.25829133028628,433.25829133028628]
[]
[null,null,null,"Other revenue"]
[null,null,null,null,"Return Adjustment",null,"£m 20/21 prices",null,null,{"$f":"CHOOSE(charging_year_selected_index, L63,M63,N63,O63,P63,Q63)","v":0},null,{"$f":"'Table 1 - Detailed'!K82","v":0},{"$f":"'Table 1 - Detailed'!L82","v":0},{"$f":"'Table 1 - Detailed'!M82","v":0},{"$f":"'Table 1 - Detailed'!N82","v":0},{"$f":"'Table 1 - Detailed'!O82","v":0},{"$f":"'Table 1 - Detailed'!P82","v":0}]
[null,null,null,null,"Equity issuance costs",null,"£m 20/21 prices",null,null,0,null,{"$f":"'Table 1 - Detailed'!K83","v":0},{"$f":"'Table 1 - Detailed'!L83","v":0},{"$f":"'Table 1 - Detailed'!M83","v":0},{"$f":"'Table 1 - Detailed'!N83","v":0},{"$f":"'Table 1 - Detailed'!O83","v":0},{"$f":"'Table 1 - Detailed'!P83","v":0}]
[null,null,null,null,"Business plan incentive",null,"£m 20/21 prices",null,null,0,null,{"$f":"'Table 1 - Detailed'!K84","v":0},{"$f":"'Table 1 - Detailed'!L84","v":0},{"$f":"'Table 1 - Detailed'!M84","v":0},{"$f":"'Table 1 - Detailed'!N84","v":0},{"$f":"'Table 1 - Detailed'!O84","v":0},{"$f":"'Table 1 - Detailed'!P84","v":0}]
[null,null,null,null,"Output delivery incentive",null,"£m 20/21 prices",null,null,17.682996100000004,null,{"$f":"'Table 1 - Detailed'!K93","v":9.2776477574911329},{"$f":"'Table 1 - Detailed'!L93","v":7.7877637900000032},{"$f":"'Table 1 - Detailed'!M93","v":10.89684385},{"$f":"'Table 1 - Detailed'!N93","v":17.682996100000004},{"$f":"'Table 1 - Detailed'!O93","v":17.682996100000004},{"$f":"'Table 1 - Detailed'!P93","v":17.682996100000004}]
[null,null,null,null,"Other revenue allowances",null,"£m 20/21 prices",null,null,5.2251579613778887,null,{"$f":"'Table 1 - Detailed'!K94","v":0.12520606502149989},{"$f":"'Table 1 - Detailed'!L94","v":2.7481505599034031},{"$f":"'Table 1 - Detailed'!M94","v":4.0014854136972096},{"$f":"'Table 1 - Detailed'!N94","v":5.2251579613778887},{"$f":"'Table 1 - Detailed'!O94","v":5.2251579613778887},{"$f":"'Table 1 - Detailed'!P94","v":5.2251579613778887}]
[null,null,null,null,"Directly Remunerated Services",null,"£m 20/21 prices",null,null,-6.6613381477509392E-16,null,{"$f":"'Table 1 - Detailed'!K95","v":-0.14581336898184249},{"$f":"'Table 1 - Detailed'!L95","v":8.0491169285323849E-16},{"$f":"'Table 1 - Detailed'!M95","v":-7.2164496600635175E-16},{"$f":"'Table 1 - Detailed'!N95","v":-6.6613381477509392E-16},{"$f":"'Table 1 - Detailed'!O95","v":-6.6613381477509392E-16},{"$f":"'Table 1 - Detailed'!P95","v":-6.6613381477509392E-16}]
[null,null,null,null,"Total other revenue",null,"£m 20/21 prices",null,null,22.908154061377893,null,{"$f":"SUM(L63:L68)","v":9.2570404535307897},{"$f":"SUM(M63:M68)","v":10.535914349903406},14.89832926369721,22.908154061377893,22.908154061377893,22.908154061377893]
[]
[null,null,null,"Calculated revenue (after tax)"]
[null,null,null,null,"Calculated revenue (before tax)",null,"£m 20/21 prices",null,null,{"$f":"CHOOSE(charging_year_selected_index, L72,M72,N72,O72,P72,Q72)","v":456.16644539166418},null,{"$f":"L60 + L69","v":385.45465643201709},{"$f":"M60 + M69","v":403.01601040042465},414.03495896636804,456.16644539166418,456.16644539166418,456.16644539166418]
[null,null,null,null,"Tax allowance",null,"£m 20/21 prices",null,null,{"$f":"CHOOSE(charging_year_selected_index, L73,M73,N73,O73,P73,Q73)","v":1.3332860562836126},null,{"$f":"'Table 1 - Detailed'!K97","v":11.242034471249864},{"$f":"'Table 1 - Detailed'!L97","v":2.0640020393405001},{"$f":"'Table 1 - Detailed'!M97","v":1.3164200790353577},{"$f":"'Table 1 - Detailed'!N97","v":1.3332860562836126},{"$f":"'Table 1 - Detailed'!O97","v":1.3332860562836126},{"$f":"'Table 1 - Detailed'!P97","v":1.3332860562836126}]
[null,null,null,null,"Tax allowance adjustment",null,"£m 20/21 prices",null,null,{"$f":"CHOOSE(charging_year_selected_index, L74,M74,N74,O74,P74,Q74)","v":0},null,{"$f":"'Table 1 - Detailed'!K98","v":0},{"$f":"'Table 1 - Detailed'!L98","v":0},{"$f":"'Table 1 - Detailed'!M98","v":0},{"$f":"'Table 1 - Detailed'!N98","v":0},{"$f":"'Table 1 - Detailed'!O98","v":0},{"$f":"'Table 1 - Detailed'!P98","v":0}]
[null,null,null,null,"Calculated revenue (after tax)",null,"£m 20/21 prices",null,null,{"$f":"CHOOSE(charging_year_selected_index, L75,M75,N75,O75,P75,Q75)","v":457.4997314479478},null,{"$f":"L72 + L73 + L74","v":396.69669090326693},{"$f":"M72 + M73 + M74","v":405.08001243976514},415.35137904540341,457.4997314479478,457.4997314479478,457.4997314479478]
[]
[null,null,null,"Real to nominal prices conversion factor (splice index for RIIO-2)",null,null,"Price index t / Price index 2020/21",null,null,{"$f":"CHOOSE(charging_year_selected_index, L77,M77,N77,O77,P77,Q77)","v":1.4352422149476913},null,{"$f":"'Table 1 - Detailed'!K100","v":1.321792585589326},{"$f":"'Table 1 - Detailed'!L100","v":1.3743827621199309},{"$f":"'Table 1 - Detailed'!M100","v":1.4066722012363251},{"$f":"'Table 1 - Detailed'!N100","v":1.4352422149476913},{"$f":"'Table 1 - Detailed'!O100","v":1.4639470592466453},{"$f":"'Table 1 - Detailed'!P100","v":1.4932260004315783}]
[]
[null,null,null,"Allowed revenue"]
[null,null,null,null,"Nominal calculated revenue (after tax)",null,"£m nominal",null,null,{"$f":"CHOOSE(charging_year_selected_index, L80,M80,N80,O80,P80,Q80)","v":656.62292790132653},null,{"$f":"L75 * L77","v":524.35074476375883},{"$f":"M75 * M77","v":556.73498637654041},584.2632386483408,656.62292790132653,669.75538645935308,683.15049418854028]
[null,null,null,null,"Correction term",null,"£m nominal",null,null,19.295033929677139,null,{"$f":"'Table 1 - Detailed'!K104","v":13.526825128071389},{"$f":"'Table 1 - Detailed'!L104","v":-12.404727575698328},{"$f":"'Table 1 - Detailed'!M104","v":-133.21848106932012},{"$f":"'Table 1 - Detailed'!N104","v":19.295033929677139},{"$f":"'Table 1 - Detailed'!O104","v":0},{"$f":"'Table 1 - Detailed'!P104","v":0}]
[null,null,null,null,"Forecasting penalty",null,"£m nominal",null,null,0,null,{"$f":"'Table 1 - Detailed'!K105","v":0},{"$f":"'Table 1 - Detailed'!L105","v":0},{"$f":"'Table 1 - Detailed'!M105","v":0},{"$f":"'Table 1 - Detailed'!N105","v":0},{"$f":"'Table 1 - Detailed'!O105","v":0},{"$f":"'Table 1 - Detailed'!P105","v":0}]
[null,null,null,null,"Legacy Allowed Revenue",null,"£m nominal",null,null,-2.9118334051232861,null,{"$f":"'Table 1 - Detailed'!K106","v":45.340745176565761},{"$f":"'Table 1 - Detailed'!L106","v":-2.412230376683707},{"$f":"'Table 1 - Detailed'!M106","v":-2.7391838908380342},{"$f":"'Table 1 - Detailed'!N106","v":-2.9118334051232861},{"$f":"'Table 1 - Detailed'!O106","v":0},{"$f":"'Table 1 - Detailed'!P106","v":0}]
[null,null,null,null,"Total allowed revenue",null,"£m nominal",null,null,673.00612842588043,null,{"$f":"SUM(L80:L83)","v":583.21831506839601},{"$f":"SUM(M80:M83)","v":541.91802842415836},448.30557368818268,673.00612842588043,669.75538645935308,683.15049418854028]
[null,null,null,null,"Total allowed revenue",null,"£",null,null,673006128.42588043,null,{"$f":"L84 * million","v":583218315.06839597},{"$f":"M84 * million","v":541918028.42415833},448305573.68818265,673006128.42588043,669755386.45935309,683150494.18854022]
[]
[null,null,null,"Allowed revenue by charging model"]
[null,null,null,null,"Revenue raised outside CDCM - EDCM and Certain Interconnector Revenue",null,"£",null,null,{"$f":"CHOOSE(charging_year_selected_index, L88,M88,N88,O88,P88,Q88)","v":31419028.804319177},null,25404044.464142922,26989973.66517305,19146299.250323258,31419028.804319177,{"$f":"O88/O89*P85","v":32798452.137560964},{"$f":"+O88/O89*Q85","v":33454421.180312186}]
[null,null,null,null,"CDCM revenue",null,"£",null,null,{"$f":"CHOOSE(charging_year_selected_index, L89,M89,N89,O89,P89,Q89)","v":641587099.62156129},null,{"$f":"L85 - L88","v":557814270.60425305},{"$f":"M85 - M88","v":514928054.75898528},429159274.43785942,641587099.62156129,636956934.32179213,649696073.00822806]
[]
[null,null,null,"Pass-through costs not allocated through revenue matching"]
[null,null,null,null,"Supplier of Last Resort Net Costs",null,"£",null,null,{"$f":"CHOOSE(charging_year_selected_index, L92,M92,N92,O92,P92,Q92)","v":0},null,{"$f":"L53 * L$77 * million","v":704519.94},{"$f":"M53 * M$77 * million","v":-852571.20144395169},-3808316.6060940316,0,0,0]
[null,null,null,null,"Valid Bad Debt Claims",null,"£",null,null,{"$f":"CHOOSE(charging_year_selected_index, L93,M93,N93,O93,P93,Q93)","v":0},null,106287.89000000003,{"$f":"M54 * M$77 * million","v":68303.86902436502},0,0,0,0]
[]
[null,null,null,"Pass-through Smart Meter Communication Licence Costs",null,null,"£",null,null,{"$f":"CHOOSE(charging_year_selected_index, L95,M95,N95,O95,P95,Q95)","v":20321778.878774285},null,{"$f":"L50 * L$77 * million","v":2621224.8199999998},{"$f":"M50 * M$77 * million","v":3045107.9086249005},3200468.8387639062,20321778.878774285,20728214.456349771,21142778.745476767]
[]
[null,null,{"$f":"INDEX('Version control'!$H$29:$H$55,MATCH($A$1,'Version control'!$F$29:$F$55,0),1)&\"-D: Financial and general assumptions\"","v":"Input 503-D: Financial and general assumptions"}]
[]
[null,null,null,null,"Real post-tax cost of capital",null,"%",null,">",{"$f":"CHOOSE(charging_year_selected_index, L99,M99,N99,O99,P99,Q99)","v":4.87E-2},null,3.7400000000000003E-2,4.9000000000000002E-2,4.8500000000000001E-2,4.87E-2,{"$f":"O99","v":4.87E-2},4.87E-2,null,"Paragraph 57"]
[null,null,null,null,"Days in the charging year",null,"days",null,null,{"$f":"CHOOSE(charging_year_selected_index, L100,M100,N100,O100,P100,Q100)","v":366},null,365,365,365,366,365,365]
[]
[null,null,{"$f":"INDEX('Version control'!$H$29:$H$55,MATCH($A$1,'Version control'!$F$29:$F$55,0),1)&\"-E: Transmission exit charges\"","v":"Input 503-E: Transmission exit charges"}]
[]
[null,null,null,null,"Transmission exit charges",null,"£ per year",null,">",{"$f":"CHOOSE(charging_year_selected_index, L104,M104,N104,O104,P104,Q104)","v":17615582.992052071},null,22240932.01782633,19076036.581317887,21383747.689495247,17615582.992052071,{"$f":"O104","v":17615582.992052071},17615582.992052071,null,"Paragraph 38"]
[]
[null,null,{"$f":"INDEX('Version control'!$H$29:$H$55,MATCH($A$1,'Version control'!$F$29:$F$55,0),1)&\"-F: Other expenditure\"","v":"Input 503-F: Other expenditure"}]
[]
[null,null,null,null,"Other expenditure",null,null,null,">",null,null,null,null,null,null,null,null,null,"Paragraph 39"]
[null,null,null,null,null,"Direct cost","£ per year",null,null,{"$f":"CHOOSE(charging_year_selected_index, L109,M109,N109,O109,P109,Q109)","v":60775735.719989859},null,52828824.246914893,51831949.65096917,55280649.929349422,60775735.719989859,{"$f":"O109","v":60775735.719989859},60775735.719989859]
[null,null,null,null,null,"Indirect cost","£ per year",null,null,{"$f":"CHOOSE(charging_year_selected_index, L110,M110,N110,O110,P110,Q110)","v":230375944.77789268},null,199430237.65652347,218809875.82827497,231346235.16979891,230375944.77789268,{"$f":"O110","v":230375944.77789268},230375944.77789268]
[null,null,null,null,null,"Network rates","£ per year",null,null,{"$f":"CHOOSE(charging_year_selected_index, L111,M111,N111,O111,P111,Q111)","v":41141083.381208636},null,33823445.704258874,35145721.25980629,34643582.37249165,41141083.381208636,{"$f":"O111","v":41141083.381208636},41141083.381208636]
[]
[null,"Checks"]
[]
[null,null,"Checks are not run for historic years, for which DNOs are not obliged to enter inputs."]
[]
[null,null,null,null,"Check for error values",null,"number of issues",{"$f":"SUM(IF(ISERROR(H15:Q112), 1))","v":0}]
[]
[null,null,null,null,"Hours in charging year check"]
[null,null,null,null,null,"Normal distribution timebands","number of issues",{"$f":"SUM(L120:Q120)","v":0},null,null,null,null,{"$f":"IF(SUM(M19:M21) = M$100 * hours_in_day, 0, 1)","v":0},0,0,0,0]
[null,null,null,null,null,"Special distribution timebands","number of issues",{"$f":"SUM(L121:Q121)","v":0},null,null,null,null,{"$f":"IF(SUM(M24:M26) = M$100 * hours_in_day, 0, 1)","v":0},0,0,0,0]
[]
[null,null,null,null,"Summary of checks",null,"number of issues",{"$f":"SUM(H117, H120:H121)","v":0}]
[]
[null,"End of sheet"]

{"sheet":"Fixed inputs","index":14,"n_rows":203,"n_cols":43,"rows_kept":203,"cut":false,"hidden":false,"merged":[]}
[{"$f":"MID(CELL(\"filename\",A1),FIND(\"]\",CELL(\"filename\",A1))+1,255)","v":"Fixed inputs"}]
[{"$f":"Cover!D23 & \" - \" & TEXT(CIRP_submission_date, \"mmm\") & \"-\" & RIGHT(YEAR(CIRP_submission_date), 2) & \" - \" & Cover!D25","v":"SP Electricity North West - Dec-25 - v1 Final Model"}]
[{"$f":"Cover!D2&\" - \"&Cover!D8&\" v\"&Cover!D10&\" - \"&Cover!D19","v":"Cost Information Review Pack (CIRP) - Release for charge setting v1 - 2027/28"}]
[{"$f":"H201 & IF(H201 = 1, \" issue\", \" issues\") &\" identified in checks on this sheet\"","v":"0 issues identified in checks on this sheet"}]
[null,"Click here to return to model map",null,null,null,null,"Units","Constants",null,"Domestic Aggregated or CT","Domestic Aggregated (Related MPAN)","Non-Domestic Aggregated or CT","Non-Domestic Aggregated (Related MPAN)","LV Site Specific","LV Sub Site Specific","HV Site Specific","Unmetered Supplies","LV Generation Aggregated","LV Sub Generation Aggregated","LV Generation Site Specific","LV Generation Site Specific no RP Charge","LV Sub Generation Site Specific","LV Sub Generation Site Specific no RP Charge","HV Generation Site Specific","HV Generation Site Specific no RP Charge",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Legal text reference"]
[]
[null,"Description"]
[]
[null,null,"This sheet sets out the inputs that should be constant across DNOs."]
[]
[null,"Fixed inputs"]
[]
[null,null,{"$f":"INDEX('Version control'!$H$29:$H$55,MATCH($A$1,'Version control'!$F$29:$F$55,0),1)&\"-A: Conversions and time\"","v":"Input 504-A: Conversions and time"}]
[]
[null,null,null,null,"Hours per day",null,"hours",24]
[null,null,null,null,"Ten",null,"integer",10]
[null,null,null,null,"One hundred",null,"integer",100]
[null,null,null,null,"One thousand",null,"integer",1000]
[null,null,null,null,"One million",null,"integer",1000000]
[null,null,null,null,"Historic",null,"year label","Historic"]
[null,null,null,null,"Current",null,"year label","Current"]
[null,null,null,null,"Published",null,"year label","Published"]
[null,null,null,null,"Forecast",null,"year label","Forecast"]
[]
[null,null,{"$f":"INDEX('Version control'!$H$29:$H$55,MATCH($A$1,'Version control'!$F$29:$F$55,0),1)&\"-B: Input 101-B: Rounding\"","v":"Input 504-B: Input 101-B: Rounding"}]
[]
[null,null,null,"Number of decimal places each final charge should be rounded to, specified in Paragraph 14."]
[]
[null,null,null,null,"Decimal places",null,null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Paragraph 14"]
[null,null,null,null,null,"Unit rate 1","integer",3]
[null,null,null,null,null,"Unit rate 2","integer",3]
[null,null,null,null,null,"Unit rate 3","integer",3]
[null,null,null,null,null,"Fixed charge","integer",2]
[null,null,null,null,null,"Capacity charge","integer",2]
[null,null,null,null,null,"Exceeded capacity charge","integer",2]
[null,null,null,null,null,"Reactive power charge","integer",3]
[]
[null,null,{"$f":"INDEX('Version control'!$H$29:$H$55,MATCH($A$1,'Version control'!$F$29:$F$55,0),1)&\"-C: Financial and general assumptions\"","v":"Input 504-C: Financial and general assumptions"}]
[]
[null,null,null,null,"Annualisation period",null,"years",40,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Paragraph 57"]
[]
[null,null,null,null,"Power factor",null,"%",0.95,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Paragraphs 21 & 79"]
[]
[null,null,null,null,"Indirect cost proportion",null,"%",0.6,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Paragraph 39"]
[]
[null,null,null,null,"Network model GSP peak demand",null,"MW",500,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Paragraph 20"]
[]
[null,null,{"$f":"INDEX('Version control'!$H$29:$H$55,MATCH($A$1,'Version control'!$F$29:$F$55,0),1)&\"-D: Mappings\"","v":"Input 504-D: Mappings"}]
[]
[null,null,null,null,"LDNO discount map"]
[null,null,null,null,null,"LDNO LV: LV user","1 or 0",null,null,1,1,1,1,1,0,0,1]
[null,null,null,null,null,"LDNO HV: LV user","1 or 0",null,null,1,1,1,1,1,0,0,1]
[null,null,null,null,null,"LDNO HV: LV Sub user","1 or 0",null,null,0,0,0,0,0,1,0,0]
[null,null,null,null,null,"LDNO HV: HV user","1 or 0",null,null,0,0,0,0,0,0,1,0]
[]
[null,null,null,null,"Network level at which users are supplied",null,null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Paragraph 30"]
[null,null,null,null,"Network use factors based on customer contributed assets"]
[null,null,null,null,null,"HV substation","1 or 0",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"HV network","1 or 0",null,null,0,0,0,0,0,0,1,0,0,0,0,0,0,0,1,1]
[null,null,null,null,null,"LV substation","1 or 0",null,null,0,0,0,0,0,1,0,0,0,1,0,0,1,1,0,0]
[null,null,null,null,null,"LV network","1 or 0",null,null,1,1,1,1,1,0,0,1,1,0,1,1,0,0,0,0]
[]
[null,null,null,null,"Network use factors (assuming generation contributes at level of connection)"]
[null,null,null,null,"These assume demand and generation use the network from the point of connection."]
[null,null,null,null,null,"Transmission exit","1, 0 or -1",null,null,1,1,1,1,1,1,1,1,-1,-1,-1,-1,-1,-1,-1,-1]
[null,null,null,null,null,"GSPs","1, 0 or -1",null,null,1,1,1,1,1,1,1,1,-1,-1,-1,-1,-1,-1,-1,-1]
[null,null,null,null,null,"132kV","1, 0 or -1",null,null,1,1,1,1,1,1,1,1,-1,-1,-1,-1,-1,-1,-1,-1]
[null,null,null,null,null,"132kV/EHV","1, 0 or -1",null,null,1,1,1,1,1,1,1,1,-1,-1,-1,-1,-1,-1,-1,-1]
[null,null,null,null,null,"EHV","1, 0 or -1",null,null,1,1,1,1,1,1,1,1,-1,-1,-1,-1,-1,-1,-1,-1]
[null,null,null,null,null,"EHV/HV","1, 0 or -1",null,null,1,1,1,1,1,1,1,1,-1,-1,-1,-1,-1,-1,-1,-1]
[null,null,null,null,null,"132kV/HV","1, 0 or -1",null,null,1,1,1,1,1,1,1,1,-1,-1,-1,-1,-1,-1,-1,-1]
[null,null,null,null,null,"HV","1, 0 or -1",null,null,1,1,1,1,1,1,1,1,-1,-1,-1,-1,-1,-1,-1,-1]
[null,null,null,null,null,"HV/LV","1, 0 or -1",null,null,1,1,1,1,1,1,0,1,-1,-1,-1,-1,-1,-1,0,0]
[null,null,null,null,null,"LV circuits","1, 0 or -1",null,null,1,1,1,1,1,0,0,1,-1,0,-1,-1,0,0,0,0]
[]
[null,null,null,null,"Network use factors (assuming generation makes no contribution at level of connection)",null,null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Paragraphs 62 & 71"]
[null,null,null,null,"Equal to 0 for the network level at which generation is connected, otherwise equal to network use factor"]
[null,null,null,null,null,"Transmission exit","1, 0 or -1",null,null,1,1,1,1,1,1,1,1,-1,-1,-1,-1,-1,-1,-1,-1]
[null,null,null,null,null,"GSPs","1, 0 or -1",null,null,1,1,1,1,1,1,1,1,-1,-1,-1,-1,-1,-1,-1,-1]
[null,null,null,null,null,"132kV","1, 0 or -1",null,null,1,1,1,1,1,1,1,1,-1,-1,-1,-1,-1,-1,-1,-1]
[null,null,null,null,null,"132kV/EHV","1, 0 or -1",null,null,1,1,1,1,1,1,1,1,-1,-1,-1,-1,-1,-1,-1,-1]
[null,null,null,null,null,"EHV","1, 0 or -1",null,null,1,1,1,1,1,1,1,1,-1,-1,-1,-1,-1,-1,-1,-1]
[null,null,null,null,null,"EHV/HV","1, 0 or -1",null,null,1,1,1,1,1,1,1,1,-1,-1,-1,-1,-1,-1,-1,-1]
[null,null,null,null,null,"132kV/HV","1, 0 or -1",null,null,1,1,1,1,1,1,1,1,-1,-1,-1,-1,-1,-1,-1,-1]
[null,null,null,null,null,"HV","1, 0 or -1",null,null,1,1,1,1,1,1,1,1,-1,-1,-1,-1,-1,-1,0,0]
[null,null,null,null,null,"HV/LV","1, 0 or -1",null,null,1,1,1,1,1,1,0,1,-1,0,-1,-1,0,0,0,0]
[null,null,null,null,null,"LV circuits","1, 0 or -1",null,null,1,1,1,1,1,0,0,1,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"INDEX('Version control'!$H$29:$H$55,MATCH($A$1,'Version control'!$F$29:$F$55,0),1)&\"-E: Standing charge factors\"","v":"Input 504-E: Standing charge factors"}]
[]
[null,null,null,null,"Standing charge factors",null,null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Paragraph 74"]
[null,null,null,null,"Sets the proportion of costs to be recovered through fixed and capacity charge components. "]
[null,null,null,null,null,"Transmission exit","%"]
[null,null,null,null,null,"GSPs","%"]
[null,null,null,null,null,"132kV","%"]
[null,null,null,null,null,"132kV/EHV","%"]
[null,null,null,null,null,"EHV","%",null,null,null,null,null,null,null,null,0.2]
[null,null,null,null,null,"EHV/HV","%",null,null,null,null,null,null,null,null,1]
[null,null,null,null,null,"132kV/HV","%"]
[null,null,null,null,null,"HV","%",null,null,null,null,null,null,0.2,1,1]
[null,null,null,null,null,"HV/LV","%",null,null,null,null,null,null,1,1]
[null,null,null,null,null,"LV circuits","%",null,null,1,1,1,1,1,null,null,0]
[]
[null,null,{"$f":"INDEX('Version control'!$H$29:$H$55,MATCH($A$1,'Version control'!$F$29:$F$55,0),1)&\"-F: Flags\"","v":"Input 504-F: Flags"}]
[]
[null,null,null,"Override discount rate applied"]
[null,null,null,"See Schedule 16, para 125. This has been interpreted to mean that MPANs are fully discounted, "]
[null,null,null,"and everything else is not"]
[null,null,null,null,"MWh"]
[null,null,null,null,null,"Override discount","TRUE / FALSE",null,">",false,false,false,false,false,false,false,false,true,true,true,true,true,true,true,true,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Paragraph 99"]
[null,null,null,null,null,"Discount %","%",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,"MPANs"]
[null,null,null,null,null,"Override discount","TRUE / FALSE",null,null,false,false,false,false,false,false,false,false,true,true,true,true,true,true,true,true]
[null,null,null,null,null,"Discount %","%",null,null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1]
[]
[null,null,null,null,"Import capacity (kVA)"]
[null,null,null,null,null,"Override discount","TRUE / FALSE",null,null,false,false,false,false,false,false,false,false,true,true,true,true,true,true,true,true]
[null,null,null,null,null,"Discount %","%",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,"Exceeded capacity (kVA)"]
[null,null,null,null,null,"Override discount","TRUE / FALSE",null,null,false,false,false,false,false,false,false,false,true,true,true,true,true,true,true,true]
[null,null,null,null,null,"Discount %","%",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,"Reactive power units (MVArh)"]
[null,null,null,null,null,"Override discount","TRUE / FALSE",null,null,false,false,false,false,false,false,false,false,true,true,true,true,true,true,true,true]
[null,null,null,null,null,"Discount %","%",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,"Unmetered supply flags"]
[null,null,null,null,"These are used to flag UMS tariff forecast in the pseudo load coefficient calculations, because UMS"]
[null,null,null,null,"customers are subject to a different timebanding"]
[null,null,null,null,null,"Unmetered supply flags","TRUE / FALSE",null,null,false,false,false,false,false,false,false,true,false,false,false,false,false,false,false,false]
[]
[null,null,null,null,"Flags used in calculation of LV diversity allowance"]
[null,null,null,null,"FALSE = exclude"]
[null,null,null,null,null,"Flag for customers included in aggregate maximum demand","TRUE / FALSE",null,null,true,false,true,false,true,true,true,true,true,true,true,true,true,true,true,true]
[]
[null,null,null,null,"Flags for applicability of capacity & reactive charges",null,null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Paragraphs 141 & 146"]
[null,null,null,null,"0 = charges not applicable to customer type"]
[null,null,null,null,"For fixed charges, 1 = capacity element is allocated to fixed charges"]
[null,null,null,null,null,"Capacity charge","1 or 0",null,null,0,0,0,0,1,1,1,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Exceeded capacity charge","1 or 0",null,null,0,0,0,0,1,1,1,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Reactive power","1 or 0",null,null,0,0,0,0,1,1,1,0,0,0,1,0,1,0,1,0]
[null,null,null,null,null,"Capacity charge allocated to fixed charge","1 or 0",null,null,1,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"INDEX('Version control'!$H$29:$H$55,MATCH($A$1,'Version control'!$F$29:$F$55,0),1)&\"-G: Identifiers for customer groupings\"","v":"Input 504-G: Identifiers for customer groupings"}]
[]
[null,null,null,null,"Groupings for fixed charges"]
[null,null,null,null,"Sets out the groups that are aggregated when calculating fixed charges. Each group is given an identifier.",null,null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Paragraph 83"]
[null,null,null,null,null,"Groupings for fixed charges","integer",null,null,1,null,1]
[]
[null,null,null,null,"Groupings for aggregated pseudo-load coefficients",null,null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Paragraph 70 c) iv"]
[null,null,null,null,"Sets out the groups that are equalised for unit rates, as set out in Paragraph 70 c) iv"]
[null,null,null,null,null,"Pseudo-load coefficient aggregation group","integer",null,null,1,1,2,2,3,4,5]
[]
[null,null,{"$f":"INDEX('Version control'!$H$29:$H$55,MATCH($A$1,'Version control'!$F$29:$F$55,0),1)&\"-H: Decimal places for error checks\"","v":"Input 504-H: Decimal places for error checks"}]
[]
[null,null,null,null,"Decimals of precision for error checks",null,"integer",3]
[]
[null,null,{"$f":"INDEX('Version control'!$H$29:$H$55,MATCH($A$1,'Version control'!$F$29:$F$55,0),1)&\"-I: Map of applicable MPANs\"","v":"Input 504-I: Map of applicable MPANs"}]
[]
[null,null,null,null,"Map of applicable MPANs",null,null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Paragraphs 101 and 103"]
[null,null,null,null,null,"Supplier of Last Resort Net Costs","1 or 0",null,null,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Valid Bad Debt Claims","1 or 0",null,null,1,0,1,0,1,1,1,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"INDEX('Version control'!$H$29:$H$55,MATCH($A$1,'Version control'!$F$29:$F$55,0),1)&\"-J: Revenue matching inputs\"","v":"Input 504-J: Revenue matching inputs"}]
[]
[null,null,null,null,"Flags for calculation of revenue matching",null,null,null,null,"Domestic Aggregated or CT with Residual","Domestic Aggregated (Related MPAN)","Non-Domestic Aggregated or CT No Residual","Non-Domestic Aggregated or CT Band 1","Non-Domestic Aggregated or CT Band 2","Non-Domestic Aggregated or CT Band 3","Non-Domestic Aggregated or CT Band 4","Non-Domestic Aggregated (Related MPAN)","LV Site Specific No Residual","LV Site Specific Band 1","LV Site Specific Band 2","LV Site Specific Band 3","LV Site Specific Band 4","LV Sub Site Specific No Residual","LV Sub Site Specific Band 1","LV Sub Site Specific Band 2","LV Sub Site Specific Band 3","LV Sub Site Specific Band 4","HV Site Specific No Residual","HV Site Specific Band 1","HV Site Specific Band 2","HV Site Specific Band 3","HV Site Specific Band 4","Unmetered Supplies","LV Generation Aggregated","LV Sub Generation Aggregated","LV Generation Site Specific","LV Generation Site Specific no RP Charge","LV Sub Generation Site Specific","LV Sub Generation Site Specific no RP Charge","HV Generation Site Specific","HV Generation Site Specific no RP Charge"]
[null,null,null,null,null,"Residual charges","TRUE or FALSE",null,null,true,false,false,true,true,true,true,false,false,true,true,true,true,false,true,true,true,true,false,true,true,true,true,true,false,false,false,false,false,false,false,false]
[null,null,null,null,null,"Residual fixed charge","TRUE or FALSE",null,null,true,null,null,true,true,true,true,null,null,true,true,true,true,null,true,true,true,true,null,true,true,true,true,false]
[null,null,null,null,null,"Residual, no fixed charge","TRUE or FALSE",null,null,false,null,null,false,false,false,false,null,null,false,false,false,false,null,false,false,false,false,null,false,false,false,false,true]
[null,null,null,null,null,"Residual group","integer",null,null,1,null,null,2,2,2,2,null,null,3,3,3,3,null,3,3,3,3,null,4,4,4,4,5]
[null,null,null,null,null,"Residual band","integer",null,null,1,null,null,1,2,3,4,null,null,1,2,3,4,null,1,2,3,4,null,1,2,3,4,1]
[null,null,null,null,null,"Index of tariff before revenue matching","integer",null,null,1,2,3,3,3,3,3,4,5,5,5,5,5,6,6,6,6,6,7,7,7,7,7,8,9,10,11,12,13,14,15,16]
[]
[null,null,null,null,"Minimum number of MPANs in residual band",null,"integer",2]
[]
[null,null,null,null,"Band grouping configurations"]
[null,null,null,null,null,"The legal text requires that any bands with fewer than 2 customers are combined with another band. This  input"]
[null,null,null,null,null,"defines the different possible configurations of these band combinations.",null,null,null,"Domestic Aggregated or CT with Residual","Domestic Aggregated (Related MPAN)","Non-Domestic Aggregated or CT No Residual","Non-Domestic Aggregated or CT Band 1","Non-Domestic Aggregated or CT Band 2","Non-Domestic Aggregated or CT Band 3","Non-Domestic Aggregated or CT Band 4","Non-Domestic Aggregated (Related MPAN)","LV Site Specific No Residual","LV Site Specific Band 1","LV Site Specific Band 2","LV Site Specific Band 3","LV Site Specific Band 4","LV Sub Site Specific No Residual","LV Sub Site Specific Band 1","LV Sub Site Specific Band 2","LV Sub Site Specific Band 3","LV Sub Site Specific Band 4","HV Site Specific No Residual","HV Site Specific Band 1","HV Site Specific Band 2","HV Site Specific Band 3","HV Site Specific Band 4","Unmetered Supplies","LV Generation Aggregated","LV Sub Generation Aggregated","LV Generation Site Specific","LV Generation Site Specific no RP Charge","LV Sub Generation Site Specific","LV Sub Generation Site Specific no RP Charge","HV Generation Site Specific","HV Generation Site Specific no RP Charge"]
[null,null,null,null,null,"Band grouping configuration 1","integer",null,null,1,null,null,1,2,3,4,null,null,1,2,3,4,null,1,2,3,4,null,1,2,3,4,1]
[null,null,null,null,null,"Band grouping configuration 2","integer",null,null,1,null,null,1,1,2,3,null,null,1,1,2,3,null,1,1,2,3,null,1,1,2,3,1]
[null,null,null,null,null,"Band grouping configuration 3","integer",null,null,1,null,null,1,2,2,3,null,null,1,2,2,3,null,1,2,2,3,null,1,2,2,3,1]
[null,null,null,null,null,"Band grouping configuration 4","integer",null,null,1,null,null,1,2,3,3,null,null,1,2,3,3,null,1,2,3,3,null,1,2,3,3,1]
[null,null,null,null,null,"Band grouping configuration 5","integer",null,null,1,null,null,1,1,2,2,null,null,1,1,2,2,null,1,1,2,2,null,1,1,2,2,1]
[null,null,null,null,null,"Band grouping configuration 6","integer",null,null,1,null,null,1,1,1,2,null,null,1,1,1,2,null,1,1,1,2,null,1,1,1,2,1]
[null,null,null,null,null,"Band grouping configuration 7","integer",null,null,1,null,null,1,2,2,2,null,null,1,2,2,2,null,1,2,2,2,null,1,2,2,2,1]
[null,null,null,null,null,"Band grouping configuration 8","integer",null,null,1,null,null,1,1,1,1,null,null,1,1,1,1,null,1,1,1,1,null,1,1,1,1,1]
[]
[null,"Checks"]
[]
[null,null,null,null,"Check for error values",null,"number of issues",{"$f":"SUM(IF(ISERROR(H15:Y151), 1))","v":0}]
[]
[null,null,null,null,"Check that discount overrides are either FALSE, or non-zero"]
[null,null,null,null,null,"MWh override","number of issues",{"$f":"SUM(J195:Y195)","v":0},null,{"$f":"IF( OR( AND(J110 = TRUE, NOT(ISBLANK(J111))), AND(J110 = FALSE, J111 = 0)), 0, 1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"MPAN override","number of issues",{"$f":"SUM(J196:Y196)","v":0},null,{"$f":"IF( OR( AND(J114 = TRUE, NOT(ISBLANK(J115))), AND(J114 = FALSE, J115 = 0)), 0, 1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Import capacity override","number of issues",{"$f":"SUM(J197:Y197)","v":0},null,{"$f":"IF( OR( AND(J118 = TRUE, NOT(ISBLANK(J119))), AND(J118 = FALSE, J119 = 0)), 0, 1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Exceeded capacity override","number of issues",{"$f":"SUM(J198:Y198)","v":0},null,{"$f":"IF( OR( AND(J122 = TRUE, NOT(ISBLANK(J123))), AND(J122 = FALSE, J123 = 0)), 0, 1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Reactive power override","number of issues",{"$f":"SUM(J199:Y199)","v":0},null,{"$f":"IF( OR( AND(J126 = TRUE, NOT(ISBLANK(J127))), AND(J126 = FALSE, J127 = 0)), 0, 1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,"Summary of checks",null,"number of issues",{"$f":"H192 + SUM(H195:H199)","v":0}]
[]
[null,"End of sheet"]

{"sheet":"Inputs by customer type","index":15,"n_rows":218,"n_cols":27,"rows_kept":218,"cut":false,"hidden":true,"merged":[]}
[{"$f":"MID(CELL(\"filename\",A1),FIND(\"]\",CELL(\"filename\",A1))+1,255)","v":"Inputs by customer type"}]
[{"$f":"Cover!D23 & \" - \" & TEXT(CIRP_submission_date, \"mmm\") & \"-\" & RIGHT(YEAR(CIRP_submission_date), 2) & \" - \" & Cover!D25","v":"SP Electricity North West - Dec-25 - v1 Final Model"}]
[{"$f":"Cover!D2&\" - \"&Cover!D8&\" v\"&Cover!D10&\" - \"&Cover!D19","v":"Cost Information Review Pack (CIRP) - Release for charge setting v1 - 2027/28"}]
[{"$f":"H216 & IF(H216 = 1, \" issue\", \" issues\") &\" identified in checks on this sheet\"","v":"0 issues identified in checks on this sheet"}]
[null,"Click here to return to model map",null,null,null,null,"Units","Constants",null,"Domestic Aggregated or CT","Domestic Aggregated (Related MPAN)","Non-Domestic Aggregated or CT","Non-Domestic Aggregated (Related MPAN)","LV Site Specific","LV Sub Site Specific","HV Site Specific","Unmetered Supplies","LV Generation Aggregated","LV Sub Generation Aggregated","LV Generation Site Specific","LV Generation Site Specific no RP Charge","LV Sub Generation Site Specific","LV Sub Generation Site Specific no RP Charge","HV Generation Site Specific","HV Generation Site Specific no RP Charge",null,"Legal text reference"]
[]
[null,"Description"]
[]
[null,null,"This sheet sets out the inputs by customer type to be filled in by DNOs."]
[]
[null,null,null,null,"Charging year selected",null,"year",{"$f":"charging_year_selected","v":"2027/28"}]
[null,null,null,null,"Historic / current / forecast",null,"text",{"$f":"'CIRP_User control'!$H$41","v":"Published"}]
[]
[null,"Inputs by customer type"]
[]
[null,null,{"$f":"INDEX('Version control'!$H$29:$H$55,MATCH($A$1,'Version control'!$F$29:$F$55,0),1)&\"-A: Load characteristics\"","v":"Section 501-A: Load characteristics"}]
[]
[null,null,null,null,"Load factor",null,"%",null,">",{"$f":"TRANSPOSE('CIRP_Inputs by customer type'!J19:J34)","v":0.42864315411786064},0.1584194762875353,0.43310029511591469,0.17229911594953506,0.50044079868652214,0.52352236415419018,0.69429547426778238,0.4990646175878537,0,0,0,0,0,0,0,0,null,"Paragraph 42 (a)"]
[null,null,null,null,"Coincidence factor",null,"%",null,">",{"$f":"TRANSPOSE('CIRP_Inputs by customer type'!J39:J54)","v":0.90199696477492053},0,0.72367007454143006,0,0.73726071503638713,0.71814730191619613,0.83815748278463176,0.97720080413903043,0,0,0,0,0,0,0,0,null,"Paragraph 42 (b)"]
[]
[null,null,{"$f":"INDEX('Version control'!$H$29:$H$55,MATCH($A$1,'Version control'!$F$29:$F$55,0),1)&\"-B: Volume forecasts for the charging year\"","v":"Section 501-B: Volume forecasts for the charging year"}]
[]
[null,null,null,"Volumes for all the way tariffs are entered here, separately for each residual band.",null,null,null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Paragraph 52"]
[]
[null,null,null,null,"All the way volume forecast - No Residual"]
[null,null,null,null,null,"Rate 1 units","MWh",null,null,{"$f":"TRANSPOSE('CIRP_Inputs by customer type'!J61:J76)","v":0},20.630463859639889,0,31.829204282669068,3.1001285748823295,0,318.79277124321686,0,8971.0800139946587,0,4011.9783214109152,30.767297619047614,623.13150729952724,0,162010.27438715112,0]
[null,null,null,null,null,"Rate 2 units","MWh",null,null,{"$f":"TRANSPOSE('CIRP_Inputs by customer type'!J79:J94)","v":0},323.7567992358031,0,619.63932777963169,9.0182110678998164,0,3247.3665933142588,0,43657.421178295554,0,16133.519740639922,135.95944047619048,2739.3319300111775,0,317259.1663624057,0]
[null,null,null,null,null,"Rate 3 units","MWh",null,null,{"$f":"TRANSPOSE('CIRP_Inputs by customer type'!J97:J112)","v":0},2936.7799791330262,0,10746.958196921374,17.679401582081454,0,7206.717073925116,0,26677.335659171189,0,23131.217362752232,77.44179761904762,3761.8475921487593,0,406014.58464865637,0]
[null,null,null,null,null,"MPANs","MPANs",null,null,{"$f":"TRANSPOSE('CIRP_Inputs by customer type'!J115:J130)","v":0},1438.1780821917807,0,1954.3397260273973,16,0,116,0,31048.405479452056,0,530.81031963470309,2,64,0,355.91726027397254,0]
[null,null,null,null,null,"Import capacity","kVA",null,null,{"$f":"TRANSPOSE('CIRP_Inputs by customer type'!J133:J148)","v":0},0,0,0,229.80821917808214,0,23026.079784750738,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Exceeded capacity","kVA",null,null,{"$f":"TRANSPOSE('CIRP_Inputs by customer type'!J151:J166)","v":0},0,0,0,19.447358121330723,0,939.76836044847073,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Reactive power units","MVArh",null,null,{"$f":"TRANSPOSE('CIRP_Inputs by customer type'!J169:J184)","v":0},0,0,0,41.098571428571418,0,2121.5132155606407,0,0,0,7201.4801412497982,0,490.05869357073516,0,25519.966653214349,0]
[]
[null,null,null,null,"All the way volume forecast - Residual Band 1"]
[null,null,null,null,null,"Rate 1 units","MWh",null,null,{"$f":"TRANSPOSE('CIRP_Inputs by customer type'!J189:J204)","v":804756.0603634516},0,31104.891231996855,0,51801.458103425262,6403.1207489057579,43186.572739037234,7756.3868295368848,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Rate 2 units","MWh",null,null,{"$f":"TRANSPOSE('CIRP_Inputs by customer type'!J207:J222)","v":2193687.3840602292},0,121695.02918258324,0,192128.22567567645,23975.27015514507,156447.86129997668,33240.673393363264,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Rate 3 units","MWh",null,null,{"$f":"TRANSPOSE('CIRP_Inputs by customer type'!J225:J240)","v":3836544.2951338217},0,150731.75533352981,0,259863.56052582938,34233.21618479232,248908.85597550165,131030.13868996412,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"MPANs","MPANs",null,null,{"$f":"TRANSPOSE('CIRP_Inputs by customer type'!J243:J258)","v":2221960.0602739728},0,57994.882191780824,0,5925.6739726027381,413.90739726027391,834.2115068493149,48.125,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Import capacity","kVA",null,null,{"$f":"TRANSPOSE('CIRP_Inputs by customer type'!J261:J276)","v":0},0,0,0,326514.1911066625,52316.670372241409,266165.63346990966,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Exceeded capacity","kVA",null,null,{"$f":"TRANSPOSE('CIRP_Inputs by customer type'!J279:J294)","v":0},0,0,0,23483.763014571694,5384.7854425903788,7258.9087523753933,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Reactive power units","MVArh",null,null,{"$f":"TRANSPOSE('CIRP_Inputs by customer type'!J297:J312)","v":0},0,0,0,42228.127280191642,7986.5404353950616,46893.282928811146,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,"All the way volume forecast - Residual Band 2"]
[null,null,null,null,null,"Rate 1 units","MWh",null,null,{"$f":"TRANSPOSE('CIRP_Inputs by customer type'!J317:J332)","v":0},0,36699.349069544987,0,79226.609966265882,5851.9752571912486,86532.566196280066,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Rate 2 units","MWh",null,null,{"$f":"TRANSPOSE('CIRP_Inputs by customer type'!J335:J350)","v":0},0,144622.36951475931,0,284004.04050171701,22773.428980876572,306098.34044105763,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Rate 3 units","MWh",null,null,{"$f":"TRANSPOSE('CIRP_Inputs by customer type'!J353:J368)","v":0},0,174560.97672833479,0,379163.8628758025,31903.534224564835,496697.12409597129,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"MPANs","MPANs",null,null,{"$f":"TRANSPOSE('CIRP_Inputs by customer type'!J371:J386)","v":0},0,45167.419178082193,0,5141.7057534246569,309.03178082191783,654.26520547945199,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Import capacity","kVA",null,null,{"$f":"TRANSPOSE('CIRP_Inputs by customer type'!J389:J404)","v":0},0,0,0,570377.99534993456,37062.617411192383,427423.65277030494,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Exceeded capacity","kVA",null,null,{"$f":"TRANSPOSE('CIRP_Inputs by customer type'!J407:J422)","v":0},0,0,0,3568.9021176120141,635.61419626289091,4199.2902873683679,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Reactive power units","MVArh",null,null,{"$f":"TRANSPOSE('CIRP_Inputs by customer type'!J425:J440)","v":0},0,0,0,55978.261637618052,8604.8786875584155,61101.177447083806,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,"All the way volume forecast - Residual Band 3"]
[null,null,null,null,null,"Rate 1 units","MWh",null,null,{"$f":"TRANSPOSE('CIRP_Inputs by customer type'!J445:J460)","v":0},0,41066.238540561972,0,39065.995825410908,9042.9677673155311,74169.438133274249,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Rate 2 units","MWh",null,null,{"$f":"TRANSPOSE('CIRP_Inputs by customer type'!J463:J478)","v":0},0,161603.78285168161,0,143314.37693706452,33333.317880870854,249272.9423032545,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Rate 3 units","MWh",null,null,{"$f":"TRANSPOSE('CIRP_Inputs by customer type'!J481:J496)","v":0},0,200364.57295713661,0,196286.91954525534,47343.271654423952,422516.07137784903,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"MPANs","MPANs",null,null,{"$f":"TRANSPOSE('CIRP_Inputs by customer type'!J499:J514)","v":0},0,25040.060273972602,0,1649.4093150684928,271.95890410958901,273.01315068493153,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Import capacity","kVA",null,null,{"$f":"TRANSPOSE('CIRP_Inputs by customer type'!J517:J532)","v":0},0,0,0,292716.3197203498,51150.980455882745,366176.97132638679,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Exceeded capacity","kVA",null,null,{"$f":"TRANSPOSE('CIRP_Inputs by customer type'!J535:J550)","v":0},0,0,0,766.88131402822148,579.91522251510719,2257.7113082412711,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Reactive power units","MVArh",null,null,{"$f":"TRANSPOSE('CIRP_Inputs by customer type'!J553:J568)","v":0},0,0,0,33321.291070570209,6980.2119976101167,49873.858167979786,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,"All the way volume forecast - Residual Band 4"]
[null,null,null,null,null,"Rate 1 units","MWh",null,null,{"$f":"TRANSPOSE('CIRP_Inputs by customer type'!J573:J588)","v":0},0,105527.67053771955,0,26887.365200675049,80201.923639599481,142047.21465483843,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Rate 2 units","MWh",null,null,{"$f":"TRANSPOSE('CIRP_Inputs by customer type'!J591:J606)","v":0},0,405460.14239586977,0,100325.35935594892,297852.55051228986,465066.71900912485,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Rate 3 units","MWh",null,null,{"$f":"TRANSPOSE('CIRP_Inputs by customer type'!J609:J624)","v":0},0,538007.88629096642,0,137461.45446785088,429199.02495700686,844004.42985605774,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"MPANs","MPANs",null,null,{"$f":"TRANSPOSE('CIRP_Inputs by customer type'!J627:J642)","v":0},0,24457.923287671234,0,755.35945205479436,1228.8432876712332,215.0849315068493,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Import capacity","kVA",null,null,{"$f":"TRANSPOSE('CIRP_Inputs by customer type'!J645:J660)","v":0},0,0,0,209326.86679053243,552476.3888412877,694391.60423333256,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Exceeded capacity","kVA",null,null,{"$f":"TRANSPOSE('CIRP_Inputs by customer type'!J663:J678)","v":0},0,0,0,228.91958361711406,1907.5797099411016,2004.7712098177553,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Reactive power units","MVArh",null,null,{"$f":"TRANSPOSE('CIRP_Inputs by customer type'!J681:J696)","v":0},0,0,0,21045.10350290249,59746.078087418726,109872.06549510037,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Volumes for LNDO LV tariffs are entered here, separately for each residual band.",null,null,null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Paragraph 52"]
[]
[null,null,null,null,"LDNO LV volume forecast - No Residual"]
[null,null,null,null,null,"Rate 1 units","MWh",null,null,{"$f":"TRANSPOSE('CIRP_Inputs by customer type'!J701:J716)","v":0},0,0,0,0,0,0,0,1720.4913426063822,0,28.652522321428574,0,0,0,0,0]
[null,null,null,null,null,"Rate 2 units","MWh",null,null,{"$f":"TRANSPOSE('CIRP_Inputs by customer type'!J719:J734)","v":0},0,0,0,0,0,0,0,8076.4274916006025,0,76.381390624999995,0,0,0,0,0]
[null,null,null,null,null,"Rate 3 units","MWh",null,null,{"$f":"TRANSPOSE('CIRP_Inputs by customer type'!J737:J752)","v":0},0,0,0,0,0,0,0,4832.2313047476437,0,43.712000000000003,0,0,0,0,0]
[null,null,null,null,null,"MPANs","MPANs",null,null,{"$f":"TRANSPOSE('CIRP_Inputs by customer type'!J755:J770)","v":0},0,0,0,0,0,0,0,2296.963698630138,0,7,0,0,0,0,0]
[null,null,null,null,null,"Import capacity","kVA",null,null,{"$f":"TRANSPOSE('CIRP_Inputs by customer type'!J773:J788)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Exceeded capacity","kVA",null,null,{"$f":"TRANSPOSE('CIRP_Inputs by customer type'!J791:J806)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Reactive power units","MVArh",null,null,{"$f":"TRANSPOSE('CIRP_Inputs by customer type'!J809:J824)","v":0},0,0,0,0,0,0,0,0,0,3.5354999999999999,0,0,0,0,0]
[]
[null,null,null,null,"LDNO LV volume forecast - Residual Band 1"]
[null,null,null,null,null,"Rate 1 units","MWh",null,null,{"$f":"TRANSPOSE('CIRP_Inputs by customer type'!J829:J844)","v":27038.309981813698},0,359.13760732255474,0,166.77225950408635,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Rate 2 units","MWh",null,null,{"$f":"TRANSPOSE('CIRP_Inputs by customer type'!J847:J862)","v":73575.213148325187},0,1425.6634167337027,0,613.23273382509171,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Rate 3 units","MWh",null,null,{"$f":"TRANSPOSE('CIRP_Inputs by customer type'!J865:J880)","v":124134.35499589291},0,1617.3664892074032,0,905.85785158110082,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"MPANs","MPANs",null,null,{"$f":"TRANSPOSE('CIRP_Inputs by customer type'!J883:J898)","v":75945.717397260232},0,960.01424657534221,0,29,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Import capacity","kVA",null,null,{"$f":"TRANSPOSE('CIRP_Inputs by customer type'!J901:J916)","v":0},0,0,0,1754.5917200137781,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Exceeded capacity","kVA",null,null,{"$f":"TRANSPOSE('CIRP_Inputs by customer type'!J919:J934)","v":0},0,0,0,49.578986023087275,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Reactive power units","MVArh",null,null,{"$f":"TRANSPOSE('CIRP_Inputs by customer type'!J937:J952)","v":0},0,0,0,151.38337821760365,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,"LDNO LV volume forecast - Residual Band 2"]
[null,null,null,null,null,"Rate 1 units","MWh",null,null,{"$f":"TRANSPOSE('CIRP_Inputs by customer type'!J957:J972)","v":0},0,315.41821267085538,0,1189.9593503906474,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Rate 2 units","MWh",null,null,{"$f":"TRANSPOSE('CIRP_Inputs by customer type'!J975:J990)","v":0},0,1249.1358846855646,0,4112.7300527069456,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Rate 3 units","MWh",null,null,{"$f":"TRANSPOSE('CIRP_Inputs by customer type'!J993:J1008)","v":0},0,1428.3944850501791,0,5663.5377141593935,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"MPANs","MPANs",null,null,{"$f":"TRANSPOSE('CIRP_Inputs by customer type'!J1011:J1026)","v":0},0,515.48506849315061,0,119,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Import capacity","kVA",null,null,{"$f":"TRANSPOSE('CIRP_Inputs by customer type'!J1029:J1044)","v":0},0,0,0,13621.121932444468,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Exceeded capacity","kVA",null,null,{"$f":"TRANSPOSE('CIRP_Inputs by customer type'!J1047:J1062)","v":0},0,0,0,94.474637889052417,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Reactive power units","MVArh",null,null,{"$f":"TRANSPOSE('CIRP_Inputs by customer type'!J1065:J1080)","v":0},0,0,0,680.02911918999462,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,"LDNO LV volume forecast - Residual Band 3"]
[null,null,null,null,null,"Rate 1 units","MWh",null,null,{"$f":"TRANSPOSE('CIRP_Inputs by customer type'!J1085:J1100)","v":0},0,286.14034057403228,0,1688.6787291482449,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Rate 2 units","MWh",null,null,{"$f":"TRANSPOSE('CIRP_Inputs by customer type'!J1103:J1118)","v":0},0,1129.2671746566602,0,5744.8674841886277,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Rate 3 units","MWh",null,null,{"$f":"TRANSPOSE('CIRP_Inputs by customer type'!J1121:J1136)","v":0},0,1318.4862768242385,0,6902.6634374284822,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"MPANs","MPANs",null,null,{"$f":"TRANSPOSE('CIRP_Inputs by customer type'!J1139:J1154)","v":0},0,254.65602739726026,0,125,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Import capacity","kVA",null,null,{"$f":"TRANSPOSE('CIRP_Inputs by customer type'!J1157:J1172)","v":0},0,0,0,21837.485067117937,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Exceeded capacity","kVA",null,null,{"$f":"TRANSPOSE('CIRP_Inputs by customer type'!J1175:J1190)","v":0},0,0,0,12.550884175205223,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Reactive power units","MVArh",null,null,{"$f":"TRANSPOSE('CIRP_Inputs by customer type'!J1193:J1208)","v":0},0,0,0,1123.8588746889391,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,"LDNO LV volume forecast - Residual Band 4"]
[null,null,null,null,null,"Rate 1 units","MWh",null,null,{"$f":"TRANSPOSE('CIRP_Inputs by customer type'!J1213:J1228)","v":0},0,875.76284982507229,0,644.69745708375399,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Rate 2 units","MWh",null,null,{"$f":"TRANSPOSE('CIRP_Inputs by customer type'!J1231:J1246)","v":0},0,3418.1277019375552,0,1977.1136916961193,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Rate 3 units","MWh",null,null,{"$f":"TRANSPOSE('CIRP_Inputs by customer type'!J1249:J1264)","v":0},0,3969.6065673410685,0,2495.6231587431821,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"MPANs","MPANs",null,null,{"$f":"TRANSPOSE('CIRP_Inputs by customer type'!J1267:J1282)","v":0},0,356.60630136986293,0,31,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Import capacity","kVA",null,null,{"$f":"TRANSPOSE('CIRP_Inputs by customer type'!J1285:J1300)","v":0},0,0,0,11339.302017879381,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Exceeded capacity","kVA",null,null,{"$f":"TRANSPOSE('CIRP_Inputs by customer type'!J1303:J1318)","v":0},0,0,0,0.36399217221135033,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Reactive power units","MVArh",null,null,{"$f":"TRANSPOSE('CIRP_Inputs by customer type'!J1321:J1336)","v":0},0,0,0,310.23295817424241,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Volumes for LNDO HV tariffs are entered here, separately for each residual band.",null,null,null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Paragraph 52"]
[]
[null,null,null,null,"LDNO HV volume forecast - No Residual"]
[null,null,null,null,null,"Rate 1 units","MWh",null,null,{"$f":"TRANSPOSE('CIRP_Inputs by customer type'!J1341:J1356)","v":0},0,0,0,0,0,0,0,702.54753742348146,0,0,0,0,0,0,0]
[null,null,null,null,null,"Rate 2 units","MWh",null,null,{"$f":"TRANSPOSE('CIRP_Inputs by customer type'!J1359:J1374)","v":0},0,0,0,0,0,0,0,3490.9334791394836,0,0,0,0,0,0,0]
[null,null,null,null,null,"Rate 3 units","MWh",null,null,{"$f":"TRANSPOSE('CIRP_Inputs by customer type'!J1377:J1392)","v":0},0,0,0,0,0,0,0,2124.7346074253833,0,0,0,0,0,0,0]
[null,null,null,null,null,"MPANs","MPANs",null,null,{"$f":"TRANSPOSE('CIRP_Inputs by customer type'!J1395:J1410)","v":0},0,0,0,0,0,0,0,2483.5209589041096,0,0,0,0,0,0,0]
[null,null,null,null,null,"Import capacity","kVA",null,null,{"$f":"TRANSPOSE('CIRP_Inputs by customer type'!J1413:J1428)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Exceeded capacity","kVA",null,null,{"$f":"TRANSPOSE('CIRP_Inputs by customer type'!J1431:J1446)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Reactive power units","MVArh",null,null,{"$f":"TRANSPOSE('CIRP_Inputs by customer type'!J1449:J1464)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,"LDNO HV volume forecast - Residual Band 1"]
[null,null,null,null,null,"Rate 1 units","MWh",null,null,{"$f":"TRANSPOSE('CIRP_Inputs by customer type'!J1469:J1484)","v":39868.975625734856},0,523.78661779693914,0,1581.5873448687707,3.3510920611969808,212.14196772459761,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Rate 2 units","MWh",null,null,{"$f":"TRANSPOSE('CIRP_Inputs by customer type'!J1487:J1502)","v":108652.81187753563},0,2081.942719438116,0,5208.2491799688169,9.7529991171754382,682.41244525219554,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Rate 3 units","MWh",null,null,{"$f":"TRANSPOSE('CIRP_Inputs by customer type'!J1505:J1520)","v":187427.17358431939},0,2351.1992502953167,0,8380.9737480565054,17.199870364279846,1579.8848172799062,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"MPANs","MPANs",null,null,{"$f":"TRANSPOSE('CIRP_Inputs by customer type'!J1523:J1538)","v":109668.72438356164},0,980.68684931506868,0,215.40227005256276,1,4,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Import capacity","kVA",null,null,{"$f":"TRANSPOSE('CIRP_Inputs by customer type'!J1541:J1556)","v":0},0,0,0,12521.285238295783,70,550.93333333333328,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Exceeded capacity","kVA",null,null,{"$f":"TRANSPOSE('CIRP_Inputs by customer type'!J1559:J1574)","v":0},0,0,0,266.19485997308203,0,80.174465753424656,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Reactive power units","MVArh",null,null,{"$f":"TRANSPOSE('CIRP_Inputs by customer type'!J1577:J1592)","v":0},0,0,0,916.92072346725547,1.099,56.063800000000001,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,"LDNO HV volume forecast - Residual Band 2"]
[null,null,null,null,null,"Rate 1 units","MWh",null,null,{"$f":"TRANSPOSE('CIRP_Inputs by customer type'!J1597:J1612)","v":0},0,281.13248314678981,0,3970.7634646009365,106.81823522890475,622.0219574590833,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Rate 2 units","MWh",null,null,{"$f":"TRANSPOSE('CIRP_Inputs by customer type'!J1615:J1630)","v":0},0,1117.3341083817625,0,13157.516735822497,379.8351030843458,2280.5102481161598,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Rate 3 units","MWh",null,null,{"$f":"TRANSPOSE('CIRP_Inputs by customer type'!J1633:J1648)","v":0},0,1262.7334324125809,0,19675.636230803204,616.04756875254748,4025.6917959534835,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"MPANs","MPANs",null,null,{"$f":"TRANSPOSE('CIRP_Inputs by customer type'!J1651:J1666)","v":0},0,371.12602739726026,0,356.88792513748655,4,10,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Import capacity","kVA",null,null,{"$f":"TRANSPOSE('CIRP_Inputs by customer type'!J1669:J1684)","v":0},0,0,0,41696.102503308095,374.49041095890414,6673.4078554626503,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Exceeded capacity","kVA",null,null,{"$f":"TRANSPOSE('CIRP_Inputs by customer type'!J1687:J1702)","v":0},0,0,0,189.53992780313271,44.046027397260275,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Reactive power units","MVArh",null,null,{"$f":"TRANSPOSE('CIRP_Inputs by customer type'!J1705:J1720)","v":0},0,0,0,2704.4272167298482,60.231410000000004,350.14304139971142,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,"LDNO HV volume forecast - Residual Band 3"]
[null,null,null,null,null,"Rate 1 units","MWh",null,null,{"$f":"TRANSPOSE('CIRP_Inputs by customer type'!J1725:J1740)","v":0},0,0,0,2574.0858593359217,134.39772521768418,656.52160126586682,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Rate 2 units","MWh",null,null,{"$f":"TRANSPOSE('CIRP_Inputs by customer type'!J1743:J1758)","v":0},0,0,0,8543.0904592149109,433.05980189800789,2151.1541841848202,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Rate 3 units","MWh",null,null,{"$f":"TRANSPOSE('CIRP_Inputs by customer type'!J1761:J1776)","v":0},0,0,0,14153.377735661485,709.04102803408148,3545.0257761557746,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"MPANs","MPANs",null,null,{"$f":"TRANSPOSE('CIRP_Inputs by customer type'!J1779:J1794)","v":0},0,0,0,149,9,4,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Import capacity","kVA",null,null,{"$f":"TRANSPOSE('CIRP_Inputs by customer type'!J1797:J1812)","v":0},0,0,0,26537.303056937621,1845.1612898060844,3923.9337899543375,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Exceeded capacity","kVA",null,null,{"$f":"TRANSPOSE('CIRP_Inputs by customer type'!J1815:J1830)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Reactive power units","MVArh",null,null,{"$f":"TRANSPOSE('CIRP_Inputs by customer type'!J1833:J1848)","v":0},0,0,0,1467.2030183608288,23.597383577922081,13.6287,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,"LDNO HV volume forecast - Residual Band 4"]
[null,null,null,null,null,"Rate 1 units","MWh",null,null,{"$f":"TRANSPOSE('CIRP_Inputs by customer type'!J1853:J1868)","v":0},0,1258.4094995183129,0,15884.670120515095,3443.0615316014423,1721.4876828891893,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Rate 2 units","MWh",null,null,{"$f":"TRANSPOSE('CIRP_Inputs by customer type'!J1871:J1886)","v":0},0,4949.28458250109,0,54695.218093763506,11856.123704603237,5342.8971643314471,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Rate 3 units","MWh",null,null,{"$f":"TRANSPOSE('CIRP_Inputs by customer type'!J1889:J1904)","v":0},0,5907.7022307595016,0,75226.213409391916,15369.618718664138,10784.839286442786,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"MPANs","MPANs",null,null,{"$f":"TRANSPOSE('CIRP_Inputs by customer type'!J1907:J1922)","v":0},0,510.62260273972612,0,394.45221470610051,61,9,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Import capacity","kVA",null,null,{"$f":"TRANSPOSE('CIRP_Inputs by customer type'!J1925:J1940)","v":0},0,0,0,232245.3065152757,43627.956387237704,16729.096448122171,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Exceeded capacity","kVA",null,null,{"$f":"TRANSPOSE('CIRP_Inputs by customer type'!J1943:J1958)","v":0},0,0,0,5.6320762381208063,61.048785325991226,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Reactive power units","MVArh",null,null,{"$f":"TRANSPOSE('CIRP_Inputs by customer type'!J1961:J1976)","v":0},0,0,0,9710.5742954928501,1677.1448898442961,379.39801571770334,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,"'Designated Property' MPANs with EDCM-level LDNO boundaries",null,"MPANs",null,">",{"$f":"TRANSPOSE('CIRP_Inputs by customer type'!J1981:J1996)","v":1295.4789954337903},0,162.91666666666666,0,81,4,5,0,0,0,0,0,0,0,0,0,null,"Paragraphs 53A, 53B, 101 and 102"]
[]
[null,null,{"$f":"INDEX('Version control'!$H$29:$H$55,MATCH($A$1,'Version control'!$F$29:$F$55,0),1)&\"-C: Non-Domestic Aggregated (Related MPAN) distribution by bands\"","v":"Section 501-C: Non-Domestic Aggregated (Related MPAN) distribution by bands"}]
[]
[null,null,null,"The split of Non-Domestic Aggregated (Related MPAN) units by residual band is used to allocate residual revenue",null,null,null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Paragraph 92 (a)"]
[null,null,null,"between bands to be recovered from Non-Domestic Aggregated customers. "]
[]
[null,null,null,null,"All the way non-domestic aggregated (related MPAN) distribution by bands",null,null,null,null,"No residual","Band 1","Band 2","Band 3","Band 4"]
[null,null,null,null,null,"Rate 1 units","%",null,null,{"$f":"TRANSPOSE('CIRP_Inputs by customer type'!J2006:J2010)","v":0},0.14508003600764327,0.17117381458610062,0.19154194501842395,0.49220420438783213]
[null,null,null,null,null,"Rate 2 units","%",null,null,{"$f":"TRANSPOSE('CIRP_Inputs by customer type'!J2013:J2017)","v":0},0.14602562558820931,0.17353684965025956,0.19391337219643215,0.48652415256509901]
[null,null,null,null,null,"Rate 3 units","%",null,null,{"$f":"TRANSPOSE('CIRP_Inputs by customer type'!J2020:J2024)","v":0},0.14170977537386045,0.16411270967074937,0.18837184350310046,0.50580567145228983]
[]
[null,null,null,null,"LDNO LV non-domestic aggregated (related MPAN) distribution by bands",null,null,null,null,"No residual","Band 1","Band 2","Band 3","Band 4"]
[null,null,null,null,null,"Rate 1 units","%",null,null,{"$f":"TRANSPOSE('CIRP_Inputs by customer type'!J2029:J2033)","v":0},0.14508003600764327,0.17117381458610062,0.19154194501842395,0.49220420438783213]
[null,null,null,null,null,"Rate 2 units","%",null,null,{"$f":"TRANSPOSE('CIRP_Inputs by customer type'!J2036:J2040)","v":0},0.14602562558820931,0.17353684965025956,0.19391337219643215,0.48652415256509901]
[null,null,null,null,null,"Rate 3 units","%",null,null,{"$f":"TRANSPOSE('CIRP_Inputs by customer type'!J2043:J2047)","v":0},0.14170977537386045,0.16411270967074937,0.18837184350310046,0.50580567145228983]
[]
[null,null,null,null,"LDNO HV non-domestic aggregated (related MPAN) distribution by bands",null,null,null,null,"No residual","Band 1","Band 2","Band 3","Band 4"]
[null,null,null,null,null,"Rate 1 units","%",null,null,{"$f":"TRANSPOSE('CIRP_Inputs by customer type'!J2052:J2056)","v":0},0.14508003600764327,0.17117381458610062,0.19154194501842395,0.49220420438783213]
[null,null,null,null,null,"Rate 2 units","%",null,null,{"$f":"TRANSPOSE('CIRP_Inputs by customer type'!J2059:J2063)","v":0},0.14602562558820931,0.17353684965025956,0.19391337219643215,0.48652415256509901]
[null,null,null,null,null,"Rate 3 units","%",null,null,{"$f":"TRANSPOSE('CIRP_Inputs by customer type'!J2066:J2070)","v":0},0.14170977537386045,0.16411270967074937,0.18837184350310046,0.50580567145228983]
[]
[null,null,{"$f":"INDEX('Version control'!$H$29:$H$55,MATCH($A$1,'Version control'!$F$29:$F$55,0),1)&\"-D: Service model asset values\"","v":"Section 501-D: Service model asset values"}]
[]
[null,null,null,"Service model costs should be entered per customer or per MWh for unmetered customers"]
[null,null,null,null,null,null,null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Paragraphs 32 to 37"]
[null,null,null,null,"LV customer service model asset values",null,"£ per MPAN",null,null,{"$f":"TRANSPOSE('CIRP_Inputs by customer type'!J2079:J2094)","v":791.44381023303833},0,791.44381023303822,0,3700.665829099798,11944.240064341904,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"HV customer service model asset values",null,"£ per MPAN",null,null,{"$f":"TRANSPOSE('CIRP_Inputs by customer type'!J2099:J2114)","v":0},0,0,0,0,0,26263.791342128392,0,0,0,0,0,0,0,1768.5177429571802,1768.5177429571802]
[]
[null,null,null,null,"LV UMS customer service model asset values",null,"£/MWh/year",null,">",{"$f":"TRANSPOSE('CIRP_Inputs by customer type'!J2119:J2134)","v":0},0,0,0,0,0,0,1249.6655776155771,0,0,0,0,0,0,0,0,null,"Paragraph 36"]
[]
[null,"Checks"]
[]
[null,null,null,null,"Check that all the way non-domestic aggregated (related MPAN) distribution by bands adds to 100%"]
[null,null,null,null,null,"Rate 1 units","TRUE / FALSE",{"$f":"SUM(J172:N172)=1","v":true}]
[null,null,null,null,null,"Rate 2 units","TRUE / FALSE",{"$f":"SUM(J173:N173)=1","v":true}]
[null,null,null,null,null,"Rate 3 units","TRUE / FALSE",true]
[]
[null,null,null,null,"Check that LDNO LV non-domestic aggregated (related MPAN) distribution by bands adds to 100%"]
[null,null,null,null,null,"Rate 1 units","TRUE / FALSE",{"$f":"SUM(J177:N177)=1","v":true}]
[null,null,null,null,null,"Rate 2 units","TRUE / FALSE",{"$f":"SUM(J178:N178)=1","v":true}]
[null,null,null,null,null,"Rate 3 units","TRUE / FALSE",true]
[]
[null,null,null,null,"Check that LDNO HV non-domestic aggregated (related MPAN) distribution by bands adds to 100%"]
[null,null,null,null,null,"Rate 1 units","TRUE / FALSE",{"$f":"SUM(J182:N182)=1","v":true}]
[null,null,null,null,null,"Rate 2 units","TRUE / FALSE",{"$f":"SUM(J183:N183)=1","v":true}]
[null,null,null,null,null,"Rate 3 units","TRUE / FALSE",true]
[]
[null,null,null,null,"Checks on non-domestic aggregated (related MPAN) distributions",null,"number of issues",{"$f":"COUNTIF(H198:H210,FALSE)","v":0}]
[]
[null,null,null,null,"Check for error values",null,"number of issues",{"$f":"SUM(IF(ISERROR(H16:Y194), 1))","v":0}]
[]
[null,null,null,null,"Summary of checks",null,"number of issues",{"$f":" H212 + H214","v":0}]
[]
[null,"End of sheet"]

{"sheet":"Inputs by network level","index":16,"n_rows":61,"n_cols":21,"rows_kept":61,"cut":false,"hidden":true,"merged":[]}
[{"$f":"MID(CELL(\"filename\",A1),FIND(\"]\",CELL(\"filename\",A1))+1,255)","v":"Inputs by network level"}]
[{"$f":"Cover!D23 & \" - \" & TEXT(CIRP_submission_date, \"mmm\") & \"-\" & RIGHT(YEAR(CIRP_submission_date), 2) & \" - \" & Cover!D25","v":"SP Electricity North West - Dec-25 - v1 Final Model"}]
[{"$f":"Cover!D2&\" - \"&Cover!D8&\" v\"&Cover!D10&\" - \"&Cover!D19","v":"Cost Information Review Pack (CIRP) - Release for charge setting v1 - 2027/28"}]
[{"$f":"H59 & IF(H59 = 1, \" issue\", \" issues\") &\" identified in checks on this sheet\"","v":"0 issues identified in checks on this sheet"}]
[null,"Click here to return to model map",null,null,null,null,"Units","Constants",null,"Transmission exit","GSPs","132kV","132kV/EHV","EHV","EHV/HV","132kV/HV","HV","HV/LV","LV circuits",null,"Legal text reference"]
[]
[null,"Description"]
[]
[null,null,"This sheet sets out the inputs by network level to be filled in by DNOs."]
[]
[null,null,null,null,"Charging year selected",null,"year",{"$f":"charging_year_selected","v":"2027/28"}]
[null,null,null,null,"Historic / current / forecast",null,"text",{"$f":"'CIRP_User control'!$H$41","v":"Published"}]
[]
[null,"Inputs by network level"]
[]
[null,null,{"$f":"INDEX('Version control'!$H$29:$H$55,MATCH($A$1,'Version control'!$F$29:$F$55,0),1)&\"-A: Network and load inputs\"","v":"Section 502-A: Network and load inputs"}]
[]
[null,null,null,null,"Diversity allowance between top and bottom of network level",null,"%",null,">",null,{"$f":"'CIRP_Inputs by network level'!J20","v":3.8445888845997089E-2},{"$f":"'CIRP_Inputs by network level'!J21","v":3.3154012824606283E-2},null,{"$f":"'CIRP_Inputs by network level'!J23","v":0.10858929014946128},null,null,{"$f":"'CIRP_Inputs by network level'!J26","v":0.27970246151931588},null,null,null,"Paragraphs 26 to 28"]
[]
[null,null,null,null,"Proportion of load going through 132kV/HV direct transformation",null,"%",null,null,null,null,null,null,null,null,{"$f":"'CIRP_Inputs by network level'!J39","v":0}]
[]
[null,null,null,null,"Loss adjustment factors to transmission",null,"scalar",null,">",null,{"$f":"'CIRP_Inputs by network level'!J48","v":1},{"$f":"'CIRP_Inputs by network level'!J49","v":1.0069999999999999},{"$f":"'CIRP_Inputs by network level'!J50","v":1.0129999999999999},{"$f":"'CIRP_Inputs by network level'!J51","v":1.018},{"$f":"'CIRP_Inputs by network level'!J52","v":1.024},null,{"$f":"'CIRP_Inputs by network level'!J54","v":1.0329999999999999},{"$f":"'CIRP_Inputs by network level'!J55","v":1.0509999999999999},{"$f":"'CIRP_Inputs by network level'!J56","v":1.1040000000000001},null,"Paragraph 47"]
[]
[null,null,null,null,"Average kVAr by kVA, by network level",null,"kVAr/kVA",null,">",null,{"$f":"'CIRP_Inputs by network level'!J62","v":9.0445086229257662E-2},{"$f":"'CIRP_Inputs by network level'!J63","v":9.0445086229257662E-2},{"$f":"'CIRP_Inputs by network level'!J64","v":0.15653558452070476},{"$f":"'CIRP_Inputs by network level'!J65","v":0.15653558452070476},{"$f":"'CIRP_Inputs by network level'!J66","v":0.15653558452070476},{"$f":"'CIRP_Inputs by network level'!J67","v":0},{"$f":"'CIRP_Inputs by network level'!J68","v":0.11493802864925032},{"$f":"'CIRP_Inputs by network level'!J69","v":0.11493802864925032},{"$f":"'CIRP_Inputs by network level'!J70","v":0.11493802864925032},null,"Paragraphs 50 to 51"]
[]
[null,null,{"$f":"INDEX('Version control'!$H$29:$H$55,MATCH($A$1,'Version control'!$F$29:$F$55,0),1)&\"-B: Customer contributions under current connection charging policy\"","v":"Section 502-B: Customer contributions under current connection charging policy"}]
[null,null,null,null,null,null,null,null,">",null,null,null,null,null,null,null,null,null,null,null,"Paragraphs 29 to 31"]
[null,null,null,null,"Customer contributions under current connection charging policy"]
[null,null,null,null,null,"LV network","%",null,null,null,null,{"$f":"'CIRP_Inputs by network level'!J78","v":0},{"$f":"'CIRP_Inputs by network level'!J79","v":0},{"$f":"'CIRP_Inputs by network level'!J80","v":0},{"$f":"'CIRP_Inputs by network level'!J81","v":0},{"$f":"'CIRP_Inputs by network level'!J82","v":0},{"$f":"'CIRP_Inputs by network level'!J83","v":0},{"$f":"'CIRP_Inputs by network level'!J84","v":0},{"$f":"'CIRP_Inputs by network level'!J85","v":0}]
[null,null,null,null,null,"LV substation","%",null,null,null,null,{"$f":"'CIRP_Inputs by network level'!J89","v":0},{"$f":"'CIRP_Inputs by network level'!J90","v":0},{"$f":"'CIRP_Inputs by network level'!J91","v":0},{"$f":"'CIRP_Inputs by network level'!J92","v":0},{"$f":"'CIRP_Inputs by network level'!J93","v":0},{"$f":"'CIRP_Inputs by network level'!J94","v":0},{"$f":"'CIRP_Inputs by network level'!J95","v":0}]
[null,null,null,null,null,"HV network","%",null,null,null,null,{"$f":"'CIRP_Inputs by network level'!J100","v":0},{"$f":"'CIRP_Inputs by network level'!J101","v":0},{"$f":"'CIRP_Inputs by network level'!J102","v":0},{"$f":"'CIRP_Inputs by network level'!J103","v":0},{"$f":"'CIRP_Inputs by network level'!J104","v":0},{"$f":"'CIRP_Inputs by network level'!J105","v":0}]
[null,null,null,null,null,"HV substation","%",null,null,null,null,{"$f":"'CIRP_Inputs by network level'!J111","v":0},{"$f":"'CIRP_Inputs by network level'!J112","v":0},{"$f":"'CIRP_Inputs by network level'!J113","v":0},{"$f":"'CIRP_Inputs by network level'!J114","v":0}]
[]
[null,null,{"$f":"INDEX('Version control'!$H$29:$H$55,MATCH($A$1,'Version control'!$F$29:$F$55,0),1)&\"-C: DRM asset costs\"","v":"Section 502-C: DRM asset costs"}]
[]
[null,null,null,null,"Gross asset cost by network level",null,"£",null,">",null,null,{"$f":"'CIRP_Inputs by network level'!J125","v":144835657.02137217},{"$f":"'CIRP_Inputs by network level'!J126","v":57290523.637750842},{"$f":"'CIRP_Inputs by network level'!J127","v":144662445.5162887},{"$f":"'CIRP_Inputs by network level'!J128","v":91253562.0408663},{"$f":"'CIRP_Inputs by network level'!J129","v":0},{"$f":"'CIRP_Inputs by network level'!J130","v":165669078.12802148},{"$f":"'CIRP_Inputs by network level'!J131","v":150414336.0525026},{"$f":"'CIRP_Inputs by network level'!J132","v":83383948.394304767}]
[]
[null,null,{"$f":"INDEX('Version control'!$H$29:$H$55,MATCH($A$1,'Version control'!$F$29:$F$55,0),1)&\"-D: Peaking probabilities by network level\"","v":"Section 502-D: Peaking probabilities by network level"}]
[]
[null,null,null,"Red, Amber & Green peaking probabilities must sum to 100%, except for unused network levels, which should sum to 0%"]
[]
[null,null,null,null,"Peaking probabilities by network level",null,null,null,">",null,null,null,null,null,null,null,null,null,null,null,"Paragraphs 48 to 49"]
[null,null,null,null,null,"Red","%",null,null,null,{"$f":"'CIRP_Inputs by network level'!J140","v":0.68888888888888877},{"$f":"'CIRP_Inputs by network level'!J141","v":0.6836637924745772},{"$f":"'CIRP_Inputs by network level'!J142","v":0.6836637924745772},{"$f":"'CIRP_Inputs by network level'!J143","v":0.62804302263985812},{"$f":"'CIRP_Inputs by network level'!J144","v":0.62804302263985812},{"$f":"'CIRP_Inputs by network level'!J145","v":0},{"$f":"'CIRP_Inputs by network level'!J146","v":0.62804302263985812},{"$f":"'CIRP_Inputs by network level'!J147","v":0.62804302263985812},{"$f":"'CIRP_Inputs by network level'!J148","v":0.62804302263985812}]
[null,null,null,null,null,"Amber","%",null,null,null,{"$f":"'CIRP_Inputs by network level'!J152","v":0.28888888888888892},{"$f":"'CIRP_Inputs by network level'!J153","v":0.28545687982375512},{"$f":"'CIRP_Inputs by network level'!J154","v":0.28545687982375512},{"$f":"'CIRP_Inputs by network level'!J155","v":0.33081523449795402},{"$f":"'CIRP_Inputs by network level'!J156","v":0.33081523449795402},{"$f":"'CIRP_Inputs by network level'!J157","v":0},{"$f":"'CIRP_Inputs by network level'!J158","v":0.33081523449795402},{"$f":"'CIRP_Inputs by network level'!J159","v":0.33081523449795402},{"$f":"'CIRP_Inputs by network level'!J160","v":0.33081523449795402}]
[null,null,null,null,null,"Green","%",null,null,null,{"$f":"'CIRP_Inputs by network level'!J164","v":2.2222222222222223E-2},{"$f":"'CIRP_Inputs by network level'!J165","v":3.0879327701667614E-2},{"$f":"'CIRP_Inputs by network level'!J166","v":3.0879327701667614E-2},{"$f":"'CIRP_Inputs by network level'!J167","v":4.114174286218783E-2},{"$f":"'CIRP_Inputs by network level'!J168","v":4.114174286218783E-2},{"$f":"'CIRP_Inputs by network level'!J169","v":0},{"$f":"'CIRP_Inputs by network level'!J170","v":4.114174286218783E-2},{"$f":"'CIRP_Inputs by network level'!J171","v":4.114174286218783E-2},{"$f":"'CIRP_Inputs by network level'!J172","v":4.114174286218783E-2}]
[null,null,null,null,null,"Black","%",null,null,null,{"$f":"'CIRP_Inputs by network level'!J176","v":0.66666666666666663},{"$f":"'CIRP_Inputs by network level'!J177","v":0.67331232401044627},{"$f":"'CIRP_Inputs by network level'!J178","v":0.67331232401044627},{"$f":"'CIRP_Inputs by network level'!J179","v":0.62073439431278166},{"$f":"'CIRP_Inputs by network level'!J180","v":0.62073439431278166},{"$f":"'CIRP_Inputs by network level'!J181","v":0},{"$f":"'CIRP_Inputs by network level'!J182","v":0.62073439431278166},{"$f":"'CIRP_Inputs by network level'!J183","v":0.62073439431278166},{"$f":"'CIRP_Inputs by network level'!J184","v":0.62073439431278166}]
[]
[null,"Checks"]
[]
[null,null,null,null,"Check for error values",null,"number of issues",{"$f":"SUM(IF(ISERROR(H18:AA47), 1))","v":0}]
[]
[null,null,null,null,"Check that loss adjustment factor = 1 at grid supply point",null,"number of issues",{"$f":"IF(K22 = 1, 0, 1)","v":0}]
[]
[null,null,null,null,"Peaking probabilities check"]
[null,null,null,null,"0% peaking probabilities are permitted for 132kV, 132kV/EHV & 132kV/HV network levels, which do not exist for all DNOs"]
[null,null,null,null,null,"General","number of issues",{"$f":"SUM(K56:S56)","v":0},null,null,{"$f":"IF(ABS(SUM(K43:K45) - 1) < 10^-check_decimals, 0, 1)","v":0},null,null,{"$f":"IF(ABS(SUM(N43:N45) - 1) < 10^-check_decimals, 0, 1)","v":0},{"$f":"IF(ABS(SUM(O43:O45) - 1) < 10^-check_decimals, 0, 1)","v":0},null,{"$f":"IF(ABS(SUM(Q43:Q45) - 1) < 10^-check_decimals, 0, 1)","v":0},{"$f":"IF(ABS(SUM(R43:R45) - 1) < 10^-check_decimals, 0, 1)","v":0},{"$f":"IF(ABS(SUM(S43:S45) - 1) < 10^-check_decimals, 0, 1)","v":0}]
[null,null,null,null,null,"132kV","number of issues",{"$f":"SUM(K57:S57)","v":0},null,null,null,{"$f":"IF(OR(ABS(SUM(L43:L45) - 1) < 10^-check_decimals, ABS(SUM(L43:L45) - 0) < 10^-check_decimals), 0, 1)","v":0},{"$f":"IF(OR(ABS(SUM(M43:M45) - 1) < 10^-check_decimals, ABS(SUM(M43:M45) - 0) < 10^-check_decimals), 0, 1)","v":0},null,null,{"$f":"IF(OR(ABS(SUM(P43:P45) - 1) < 10^-check_decimals, ABS(SUM(P43:P45) - 0) < 10^-check_decimals), 0, 1)","v":0}]
[]
[null,null,null,null,"Summary of checks",null,"number of issues",{"$f":"SUM(H50:H57)","v":0}]
[]
[null,"End of sheet"]

{"sheet":"General inputs","index":17,"n_rows":124,"n_cols":10,"rows_kept":124,"cut":false,"hidden":true,"merged":[]}
[{"$f":"MID(CELL(\"filename\",A1),FIND(\"]\",CELL(\"filename\",A1))+1,255)","v":"General inputs"}]
[{"$f":"Cover!D23 & \" - \" & TEXT(CIRP_submission_date, \"mmm\") & \"-\" & RIGHT(YEAR(CIRP_submission_date), 2) & \" - \" & Cover!D25","v":"SP Electricity North West - Dec-25 - v1 Final Model"}]
[{"$f":"Cover!D2&\" - \"&Cover!D8&\" v\"&Cover!D10&\" - \"&Cover!D19","v":"Cost Information Review Pack (CIRP) - Release for charge setting v1 - 2027/28"}]
[{"$f":"H122 & IF(H122 = 1, \" issue\", \" issues\") &\" identified in checks on this sheet\"","v":"0 issues identified in checks on this sheet"}]
[null,"Click here to return to model map",null,null,null,null,"Units","Constants",null,"Legal text reference"]
[]
[null,"Description"]
[]
[null,null,"This sheet sets out the other inputs to be filled in by DNOs"]
[]
[null,null,null,null,"Charging year selected",null,"year",{"$f":"charging_year_selected","v":"2027/28"}]
[null,null,null,null,"Historic / current / forecast",null,"text",{"$f":"'CIRP_User control'!$H$41","v":"Published"}]
[]
[null,"General inputs"]
[]
[null,null,{"$f":"INDEX('Version control'!$H$29:$H$55,MATCH($A$1,'Version control'!$F$29:$F$55,0),1)&\"-A: Inputs by distribution timeband\"","v":"Section 503-A: Inputs by distribution timeband"}]
[]
[null,null,null,"Typical annual hours by special distribution time band",null,null,null,null,">","Paragraphs 40 to 41"]
[null,null,null,null,"Black",null,"hours per year",{"$f":"'CIRP_General inputs'!J19","v":261}]
[null,null,null,null,"Yellow",null,"hours per year",{"$f":"'CIRP_General inputs'!J20","v":3055.5}]
[null,null,null,null,"Green",null,"hours per year",{"$f":"'CIRP_General inputs'!J21","v":5467.5}]
[]
[null,null,null,"Typical annual hours by distribution time band",null,null,null,null,">","Paragraphs 40 to 41"]
[null,null,null,null,"Red",null,"hours per year",{"$f":"'CIRP_General inputs'!J24","v":783}]
[null,null,null,null,"Amber",null,"hours per year",{"$f":"'CIRP_General inputs'!J25","v":2533.5}]
[null,null,null,null,"Green",null,"hours per year",{"$f":"'CIRP_General inputs'!J26","v":5467.5}]
[]
[null,null,{"$f":"INDEX('Version control'!$H$29:$H$55,MATCH($A$1,'Version control'!$F$29:$F$55,0),1)&\"-B: LDNO discount inputs\"","v":"Section 503-B: LDNO discount inputs"}]
[]
[null,null,null,"Inputs sourced from the PCDM"]
[]
[null,null,null,"Embedded network (LDNO) discount percentages",null,null,null,null,">","Paragraph 53"]
[null,null,null,null,"LDNO LV: LV user",null,"%",{"$f":"'CIRP_General inputs'!J33","v":0.39586682370404513}]
[null,null,null,null,"LDNO HV: LV user",null,"%",{"$f":"'CIRP_General inputs'!J34","v":0.57177416146915183}]
[null,null,null,null,"LDNO HV: LV Sub user",null,"%",{"$f":"'CIRP_General inputs'!J35","v":0.27966609794872277}]
[null,null,null,null,"LDNO HV: HV user",null,"%",{"$f":"'CIRP_General inputs'!J36","v":0.14844162099042779}]
[]
[null,null,{"$f":"INDEX('Version control'!$H$29:$H$55,MATCH($A$1,'Version control'!$F$29:$F$55,0),1)&\"-C: CDCM target revenue\"","v":"Section 503-C: CDCM target revenue"}]
[]
[null,null,null,"The contents of this table are defined on the DCUSA website and referenced in Schedule 20 (Appendix A - Table 1).",null,null,null,null,">","Paragraph 54, Schedule 20 Table 1"]
[]
[null,null,null,"Base Revenue"]
[null,null,null,null,"Fast money",null,"£m 20/21 prices",{"$f":"'CIRP_General inputs'!J43","v":129.76253028274803}]
[null,null,null,null,"Depreciation",null,"£m 20/21 prices",{"$f":"'CIRP_General inputs'!J44","v":141.34420165205145}]
[null,null,null,null,"Return",null,"£m 20/21 prices",{"$f":"'CIRP_General inputs'!J45","v":103.26716571029327}]
[null,null,null,null,"Pass-through"]
[null,null,null,null,null,"Licence Fee Payments","£m 20/21 prices",{"$f":"'CIRP_General inputs'!J47","v":2.6136326961806371}]
[null,null,null,null,null,"Prescribed Rates","£m 20/21 prices",{"$f":"'CIRP_General inputs'!J48","v":28.664938622572095}]
[null,null,null,null,null,"Pass-through Transmission Connection Point Charges","£m 20/21 prices",{"$f":"'CIRP_General inputs'!J49","v":12.273595918925844}]
[null,null,null,null,null,"Smart Meter Communication Licensee Costs","£m 20/21 prices",{"$f":"'CIRP_General inputs'!J50","v":14.159128450325669}]
[null,null,null,null,null,"Smart Meter Information Technology Costs","£m 20/21 prices",{"$f":"'CIRP_General inputs'!J51","v":1.1730979971892792}]
[null,null,null,null,null,"Ring Fence Costs","£m 20/21 prices",{"$f":"'CIRP_General inputs'!J52","v":0}]
[null,null,null,null,null,"Supplier of Last Resort Net Costs","£m 20/21 prices",{"$f":"'CIRP_General inputs'!J53","v":0}]
[null,null,null,null,null,"Valid Bad Debt Claims","£m 20/21 prices",{"$f":"'CIRP_General inputs'!J54","v":0}]
[null,null,null,null,null,"Pension Scheme Established Deficit repair expenditure","£m 20/21 prices",{"$f":"'CIRP_General inputs'!J55","v":0}]
[null,null,null,null,null,"Failed Supplier Recovered Costs","£m 20/21 prices",{"$f":"'CIRP_General inputs'!J56","v":0}]
[null,null,null,null,null,"Shetland Variable Energy Costs (SSEH only)","£m 20/21 prices",{"$f":"'CIRP_General inputs'!J57","v":0}]
[null,null,null,null,null,"Assistance for high-cost distributors adjustment (SSEH only)","£m 20/21 prices",{"$f":"'CIRP_General inputs'!J58","v":0}]
[null,null,null,null,null,"Total pass-through","£m 20/21 prices",{"$f":"(H47 + H48 + H49 + H50 + H51 + H52 + H53 + H54 + H55 + H57) - (H56 + H58)","v":58.884393685193523}]
[null,null,null,null,"Total base revenue",null,"£m 20/21 prices",{"$f":"H43 + H44 + H45 + H59","v":433.25829133028628}]
[]
[null,null,null,"Other revenue"]
[null,null,null,null,"Return Adjustment",null,"£m 20/21 prices",{"$f":"'CIRP_General inputs'!J63","v":0}]
[null,null,null,null,"Equity issuance costs",null,"£m 20/21 prices",{"$f":"'CIRP_General inputs'!J64","v":0}]
[null,null,null,null,"Business plan incentive",null,"£m 20/21 prices",{"$f":"'CIRP_General inputs'!J65","v":0}]
[null,null,null,null,"Output delivery incentive",null,"£m 20/21 prices",{"$f":"'CIRP_General inputs'!J66","v":17.682996100000004}]
[null,null,null,null,"Other revenue allowances",null,"£m 20/21 prices",{"$f":"'CIRP_General inputs'!J67","v":5.2251579613778887}]
[null,null,null,null,"Directly Remunerated Services",null,"£m 20/21 prices",{"$f":"'CIRP_General inputs'!J68","v":-6.6613381477509392E-16}]
[null,null,null,null,"Total other revenue",null,"£m 20/21 prices",{"$f":"SUM(H63:H68)","v":22.908154061377893}]
[]
[null,null,null,"Calculated revenue (after tax)"]
[null,null,null,null,"Calculated revenue (before tax)",null,"£m 20/21 prices",{"$f":"H60 + H69","v":456.16644539166418}]
[null,null,null,null,"Tax allowance",null,"£m 20/21 prices",{"$f":"'CIRP_General inputs'!J73","v":1.3332860562836126}]
[null,null,null,null,"Tax allowance adjustment",null,"£m 20/21 prices",{"$f":"'CIRP_General inputs'!J74","v":0}]
[null,null,null,null,"Calculated revenue (after tax)",null,"£m 20/21 prices",{"$f":"H72 + H73 + H74","v":457.4997314479478}]
[]
[null,null,null,"Real to nominal prices conversion factor (splice index for RIIO-2)",null,null,"Price index t / Price index 2020/21",{"$f":"'CIRP_General inputs'!J77","v":1.4352422149476913}]
[]
[null,null,null,"Allowed revenue"]
[null,null,null,null,"Nominal calculated revenue (after tax)",null,"£m nominal",{"$f":"H75 * H77","v":656.62292790132653}]
[null,null,null,null,"Correction term",null,"£m nominal",{"$f":"'CIRP_General inputs'!J81","v":19.295033929677139}]
[null,null,null,null,"Forecasting penalty",null,"£m nominal",{"$f":"'CIRP_General inputs'!J82","v":0}]
[null,null,null,null,"Legacy Allowed Revenue",null,"£m nominal",{"$f":"'CIRP_General inputs'!J83","v":-2.9118334051232861}]
[null,null,null,null,"Total allowed revenue",null,"£m nominal",{"$f":"SUM(H80:H83)","v":673.00612842588043}]
[null,null,null,null,"Total allowed revenue",null,"£",{"$f":"H84 * million","v":673006128.42588043}]
[]
[null,null,null,"Allowed revenue by charging model"]
[null,null,null,null,"Revenue raised outside CDCM - EDCM and Certain Interconnector Revenue",null,"£",{"$f":"'CIRP_General inputs'!J88","v":31419028.804319177}]
[null,null,null,null,"CDCM revenue",null,"£",{"$f":"H85 - H88","v":641587099.62156129}]
[]
[null,null,null,"Pass-through costs not allocated through revenue matching"]
[null,null,null,null,"Supplier of Last Resort Net Costs",null,"£",{"$f":"H53 * H$77 * million","v":0}]
[null,null,null,null,"Valid Bad Debt Claims",null,"£",{"$f":"H54 * H$77 * million","v":0}]
[]
[null,null,null,"Pass-through Smart Meter Communication Licence Costs",null,null,"£",{"$f":"H50 * H$77 * million","v":20321778.878774285}]
[]
[null,null,{"$f":"INDEX('Version control'!$H$29:$H$55,MATCH($A$1,'Version control'!$F$29:$F$55,0),1)&\"-D: Financial and general assumptions\"","v":"Section 503-D: Financial and general assumptions"}]
[]
[null,null,null,null,"Real pre-tax cost of capital",null,"%",{"$f":"'CIRP_General inputs'!J99","v":4.87E-2},">","Paragraph 57"]
[null,null,null,null,"Days in the charging year",null,"days",{"$f":"'CIRP_General inputs'!J100","v":366}]
[null,null,null,null,"Hours in charging year",null,"hours",{"$f":"days_in_year * hours_in_day","v":8784}]
[]
[null,null,{"$f":"INDEX('Version control'!$H$29:$H$55,MATCH($A$1,'Version control'!$F$29:$F$55,0),1)&\"-E: Transmission exit charges\"","v":"Section 503-E: Transmission exit charges"}]
[]
[null,null,null,null,"Transmission exit charges",null,"£ per year",{"$f":"'CIRP_General inputs'!J104","v":17615582.992052071},">","Paragraph 38"]
[]
[null,null,{"$f":"INDEX('Version control'!$H$29:$H$55,MATCH($A$1,'Version control'!$F$29:$F$55,0),1)&\"-F: Other expenditure\"","v":"Section 503-F: Other expenditure"}]
[]
[null,null,null,null,"Other expenditure",null,null,null,">","Paragraph 39"]
[null,null,null,null,null,"Direct cost","£ per year",{"$f":"'CIRP_General inputs'!J109","v":60775735.719989859}]
[null,null,null,null,null,"Indirect cost","£ per year",{"$f":"'CIRP_General inputs'!J110","v":230375944.77789268}]
[null,null,null,null,null,"Network rates","£ per year",{"$f":"'CIRP_General inputs'!J111","v":41141083.381208636}]
[]
[null,"Checks"]
[]
[null,null,null,null,"Check for error values",null,"number of issues",{"$f":"SUM(IF(ISERROR(H6:H113), 1))","v":0}]
[]
[null,null,null,null,"Hours in charging year check"]
[null,null,null,null,null,"Normal distribution timebands","number of issues",{"$f":"IF(SUM(H19:H21) = hours_in_year, 0, 1)","v":0}]
[null,null,null,null,null,"Special distribution timebands","number of issues",{"$f":"IF(SUM(H24:H26) = hours_in_year, 0, 1)","v":0}]
[]
[null,null,null,null,"Summary of checks",null,"number of issues",{"$f":"SUM(H116,H119:H120)","v":0}]
[]
[null,"End of sheet"]

{"sheet":"Standing charge factors","index":18,"n_rows":60,"n_cols":27,"rows_kept":60,"cut":false,"hidden":true,"merged":[]}
[{"$f":"MID(CELL(\"filename\",A1),FIND(\"]\",CELL(\"filename\",A1))+1,255)","v":"Standing charge factors"}]
[{"$f":"Cover!D23 & \" - \" & TEXT(CIRP_submission_date, \"mmm\") & \"-\" & RIGHT(YEAR(CIRP_submission_date), 2) & \" - \" & Cover!D25","v":"SP Electricity North West - Dec-25 - v1 Final Model"}]
[{"$f":"Cover!D2&\" - \"&Cover!D8&\" v\"&Cover!D10&\" - \"&Cover!D19","v":"Cost Information Review Pack (CIRP) - Release for charge setting v1 - 2027/28"}]
[{"$f":"H58 & IF(H58 = 1, \" issue\", \" issues\") &\" identified in checks on this sheet\"","v":"0 issues identified in checks on this sheet"}]
[null,"Click here to return to model map",null,null,null,null,"Units","Constants",null,"Domestic Aggregated or CT","Domestic Aggregated (Related MPAN)","Non-Domestic Aggregated or CT","Non-Domestic Aggregated (Related MPAN)","LV Site Specific","LV Sub Site Specific","HV Site Specific","Unmetered Supplies","LV Generation Aggregated","LV Sub Generation Aggregated","LV Generation Site Specific","LV Generation Site Specific no RP Charge","LV Sub Generation Site Specific","LV Sub Generation Site Specific no RP Charge","HV Generation Site Specific","HV Generation Site Specific no RP Charge",null,"Legal text reference"]
[]
[null,"Description"]
[]
[null,null,"This sheet contains standing charge factors, as described in DCUSA Schedule 16, Paragraphs 74-76."]
[null,null,"Standing charge factors are used to split network costs between those to be recovered through unit rate charges "]
[null,null,"and those to be recovered through standing (capacity or fixed) charges, depending on the customer class and "]
[null,null,"the network level at which costs occur."]
[]
[null,null,"Standing charge factors are only applied for demand users."]
[null,null,"A factor of 100% implies that all costs will be allocated to standing charges."]
[]
[null,"Adjustments to standing charges"]
[]
[null,null,{"$f":"INDEX('Version control'!$H$29:$H$55,MATCH($A$1,'Version control'!$F$29:$F$55,0),1)&\"-A: Adjustments to standing charges\"","v":"Section 504-A: Adjustments to standing charges"}]
[]
[null,null,null,"Brings in standing charge factors and adjusts them for share of load going through 132/HV"]
[]
[null,null,null,null,"Raw inputs for standing charge factors, by network level",null,null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Paragraph 74"]
[null,null,null,null,"Standing charge factors as specified in Paragraph 74"]
[null,null,null,null,null,"Transmission exit","%",null,null,{"$f":"'Fixed inputs'!J93","v":0},{"$f":"'Fixed inputs'!K93","v":0},{"$f":"'Fixed inputs'!L93","v":0},{"$f":"'Fixed inputs'!M93","v":0},{"$f":"'Fixed inputs'!N93","v":0},{"$f":"'Fixed inputs'!O93","v":0},{"$f":"'Fixed inputs'!P93","v":0},{"$f":"'Fixed inputs'!Q93","v":0}]
[null,null,null,null,null,"GSPs","%",null,null,{"$f":"'Fixed inputs'!J94","v":0},{"$f":"'Fixed inputs'!K94","v":0},{"$f":"'Fixed inputs'!L94","v":0},{"$f":"'Fixed inputs'!M94","v":0},{"$f":"'Fixed inputs'!N94","v":0},{"$f":"'Fixed inputs'!O94","v":0},{"$f":"'Fixed inputs'!P94","v":0},{"$f":"'Fixed inputs'!Q94","v":0}]
[null,null,null,null,null,"132kV","%",null,null,{"$f":"'Fixed inputs'!J95","v":0},{"$f":"'Fixed inputs'!K95","v":0},{"$f":"'Fixed inputs'!L95","v":0},{"$f":"'Fixed inputs'!M95","v":0},{"$f":"'Fixed inputs'!N95","v":0},{"$f":"'Fixed inputs'!O95","v":0},{"$f":"'Fixed inputs'!P95","v":0},{"$f":"'Fixed inputs'!Q95","v":0}]
[null,null,null,null,null,"132kV/EHV","%",null,null,{"$f":"'Fixed inputs'!J96","v":0},{"$f":"'Fixed inputs'!K96","v":0},{"$f":"'Fixed inputs'!L96","v":0},{"$f":"'Fixed inputs'!M96","v":0},{"$f":"'Fixed inputs'!N96","v":0},{"$f":"'Fixed inputs'!O96","v":0},{"$f":"'Fixed inputs'!P96","v":0},{"$f":"'Fixed inputs'!Q96","v":0}]
[null,null,null,null,null,"EHV","%",null,null,{"$f":"'Fixed inputs'!J97","v":0},{"$f":"'Fixed inputs'!K97","v":0},{"$f":"'Fixed inputs'!L97","v":0},{"$f":"'Fixed inputs'!M97","v":0},{"$f":"'Fixed inputs'!N97","v":0},{"$f":"'Fixed inputs'!O97","v":0},{"$f":"'Fixed inputs'!P97","v":0.2},{"$f":"'Fixed inputs'!Q97","v":0}]
[null,null,null,null,null,"EHV/HV","%",null,null,{"$f":"'Fixed inputs'!J98","v":0},{"$f":"'Fixed inputs'!K98","v":0},{"$f":"'Fixed inputs'!L98","v":0},{"$f":"'Fixed inputs'!M98","v":0},{"$f":"'Fixed inputs'!N98","v":0},{"$f":"'Fixed inputs'!O98","v":0},{"$f":"'Fixed inputs'!P98","v":1},{"$f":"'Fixed inputs'!Q98","v":0}]
[null,null,null,null,null,"132kV/HV","%",null,null,{"$f":"'Fixed inputs'!J99","v":0},{"$f":"'Fixed inputs'!K99","v":0},{"$f":"'Fixed inputs'!L99","v":0},{"$f":"'Fixed inputs'!M99","v":0},{"$f":"'Fixed inputs'!N99","v":0},{"$f":"'Fixed inputs'!O99","v":0},{"$f":"'Fixed inputs'!P99","v":0},{"$f":"'Fixed inputs'!Q99","v":0}]
[null,null,null,null,null,"HV","%",null,null,{"$f":"'Fixed inputs'!J100","v":0},{"$f":"'Fixed inputs'!K100","v":0},{"$f":"'Fixed inputs'!L100","v":0},{"$f":"'Fixed inputs'!M100","v":0},{"$f":"'Fixed inputs'!N100","v":0.2},{"$f":"'Fixed inputs'!O100","v":1},{"$f":"'Fixed inputs'!P100","v":1},{"$f":"'Fixed inputs'!Q100","v":0}]
[null,null,null,null,null,"HV/LV","%",null,null,{"$f":"'Fixed inputs'!J101","v":0},{"$f":"'Fixed inputs'!K101","v":0},{"$f":"'Fixed inputs'!L101","v":0},{"$f":"'Fixed inputs'!M101","v":0},{"$f":"'Fixed inputs'!N101","v":1},{"$f":"'Fixed inputs'!O101","v":1},{"$f":"'Fixed inputs'!P101","v":0},{"$f":"'Fixed inputs'!Q101","v":0}]
[null,null,null,null,null,"LV circuits","%",null,null,{"$f":"'Fixed inputs'!J102","v":1},{"$f":"'Fixed inputs'!K102","v":1},{"$f":"'Fixed inputs'!L102","v":1},{"$f":"'Fixed inputs'!M102","v":1},{"$f":"'Fixed inputs'!N102","v":1},{"$f":"'Fixed inputs'!O102","v":0},{"$f":"'Fixed inputs'!P102","v":0},{"$f":"'Fixed inputs'!Q102","v":0}]
[null,null,null,null,null,"LV customers","%"]
[null,null,null,null,null,"HV customers","%"]
[]
[null,null,null,null,"Proportion of load going through 132kV/HV direct transformation"]
[null,null,null,null,null,"Proportion of load going through 132kV/HV direct transformation","%",{"$f":"'Inputs by network level'!P20","v":0}]
[]
[null,null,null,null,"Standing charges factors adapted to use 132kV/HV, by network level"]
[null,null,null,null,"Adjustments as described in Paragraph 75 and 76"]
[null,null,null,null,null,"Transmission exit","%"]
[null,null,null,null,null,"GSPs","%"]
[null,null,null,null,null,"132kV","%",null,">",{"$f":"IF($H$39 = 0, J27, J29 * $H$39)","v":0},{"$f":"IF($H$39 = 0, K27, K29 * $H$39)","v":0},0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,"Paragraph 76"]
[null,null,null,null,null,"132kV/EHV","%",null,null,{"$f":"J28","v":0},0,0,0,0,0,0,0]
[null,null,null,null,null,"EHV","%",null,null,0,0,0,0,0,0,0.2,0]
[null,null,null,null,null,"EHV/HV","%",null,null,0,0,0,0,0,0,1,0]
[null,null,null,null,null,"132kV/HV","%",null,">",{"$f":"J30","v":0},0,0,0,0,0,1,0,null,null,null,null,null,null,null,null,null,"Paragraph 75"]
[null,null,null,null,null,"HV","%",null,null,{"$f":"J32","v":0},0,0,0,0.2,1,1,0]
[null,null,null,null,null,"HV/LV","%",null,null,0,0,0,0,1,1,0,0]
[null,null,null,null,null,"LV circuits","%",null,null,1,1,1,1,1,0,0,0]
[null,null,null,null,null,"LV customers","%"]
[null,null,null,null,null,"HV customers","%"]
[]
[null,"Checks"]
[]
[null,null,null,null,"Check for error values",null,"number of issues",{"$f":"SUM(IF(ISERROR(H25:Y54), 1))","v":0}]
[]
[null,"End of sheet"]

{"sheet":"Load & loss characteristics","index":19,"n_rows":185,"n_cols":23,"rows_kept":185,"cut":false,"hidden":true,"merged":[]}
[{"$f":"MID(CELL(\"filename\",A1),FIND(\"]\",CELL(\"filename\",A1))+1,255)","v":"Load & loss characteristics"}]
[{"$f":"Cover!D23 & \" - \" & TEXT(CIRP_submission_date, \"mmm\") & \"-\" & RIGHT(YEAR(CIRP_submission_date), 2) & \" - \" & Cover!D25","v":"SP Electricity North West - Dec-25 - v1 Final Model"}]
[{"$f":"Cover!D2&\" - \"&Cover!D8&\" v\"&Cover!D10&\" - \"&Cover!D19","v":"Cost Information Review Pack (CIRP) - Release for charge setting v1 - 2027/28"}]
[{"$f":"H183 & IF(H183 = 1, \" issue\", \" issues\") &\" identified in checks on this sheet\"","v":"0 issues identified in checks on this sheet"}]
[null,"Click here to return to model map",null,null,null,null,"Units","Constants",null,"Transmission exit","GSPs","132kV","132kV/EHV","EHV","EHV/HV","132kV/HV","HV","HV/LV","LV circuits","LV customers","HV customers",null,"Legal text reference"]
[]
[null,"Description"]
[]
[null,null,"This sheet adjusts diversity allowances, coincidence factors and loss adjustment factors for use in the model"]
[null,null,"This sheet then uses network use factors and loss adjustment factors to calculate user loss factors"]
[null,null,"Network use factors and user loss factors are also adjusted for the share of load going through 132/HV transformation"]
[]
[null,"Load and loss characteristics"]
[]
[null,null,"Brings in diversity allowances to calculate coincidence and cumulative diversity factors. Also adjusts loss adjustment factors."]
[]
[null,null,{"$f":"INDEX('Version control'!$H$29:$H$55,MATCH($A$1,'Version control'!$F$29:$F$55,0),1)&\"-A: Load characteristics\"","v":"Section 505-A: Load characteristics"}]
[]
[null,null,null,null,"Network model diversity allowances",null,"%",null,null,null,{"$f":"'Inputs by network level'!K18","v":3.8445888845997089E-2},{"$f":"'Inputs by network level'!L18","v":3.3154012824606283E-2},null,{"$f":"'Inputs by network level'!N18","v":0.10858929014946128},null,null,{"$f":"'Inputs by network level'!Q18","v":0.27970246151931588}]
[null,null,null,null,"Coincidence factor",null,"%",null,null,{"$f":"IF(I20 = \"\", 1, I20 / (1 + J19))","v":1},{"$f":"IF(J20 = \"\", 1, J20 / (1 + K19))","v":0.96297747503365705},{"$f":"IF(K20 = \"\", 1, K20 / (1 + L19))","v":0.93207543413678551},0.93207543413678551,0.84077614894793196,0.84077614894793196,0.84077614894793196,0.65700908940170943,0.65700908940170943,0.65700908940170943]
[null,null,null,null,"Network model cumulative diversity factor",null,"%",null,null,{"$f":"1 / J20 - 1","v":0},{"$f":"1 / K20 - 1","v":3.8445888845997089E-2},7.2874537162457065E-2,7.2874537162457065E-2,0.18937722157235992,0.18937722157235992,0.18937722157235992,0.52204895812115404,0.52204895812115404,0.52204895812115404]
[null,null,null,null,"Adjustment for 132/HV diversity",null,"%",null,null,null,null,null,null,null,null,{"$f":"M21","v":7.2874537162457065E-2}]
[null,null,null,null,"Adjusted network model cumulative diversity factor",null,"%",null,">",{"$f":"IF(J22 = \"\", J21, J22)","v":0},3.8445888845997089E-2,7.2874537162457065E-2,7.2874537162457065E-2,0.18937722157235992,0.18937722157235992,7.2874537162457065E-2,0.52204895812115404,0.52204895812115404,0.52204895812115404,null,null,null,"Paragraphs 42 to 44"]
[]
[null,null,{"$f":"INDEX('Version control'!$H$29:$H$55,MATCH($A$1,'Version control'!$F$29:$F$55,0),1)&\"-B: Loss adjustment factors\"","v":"Section 505-B: Loss adjustment factors"}]
[]
[null,null,null,null,"Loss adjustment factor to transmission",null,"scalar",null,null,null,{"$f":"'Inputs by network level'!K22","v":1},{"$f":"'Inputs by network level'!L22","v":1.0069999999999999},{"$f":"'Inputs by network level'!M22","v":1.0129999999999999},{"$f":"'Inputs by network level'!N22","v":1.018},{"$f":"'Inputs by network level'!O22","v":1.024},null,{"$f":"'Inputs by network level'!Q22","v":1.0329999999999999},{"$f":"'Inputs by network level'!R22","v":1.0509999999999999},{"$f":"'Inputs by network level'!S22","v":1.1040000000000001}]
[null,null,null,null,"Adjustment for 132/HV transformation & transmission exit",null,"scalar",null,null,{"$f":"K27","v":1},null,null,null,null,null,{"$f":"O27","v":1.024}]
[null,null,null,null,"Loss adjustment factor to transmission for each DRM network level",null,"scalar",null,">",{"$f":"J27 + J28","v":1},1,1.0069999999999999,1.0129999999999999,1.018,1.024,1.024,1.0329999999999999,1.0509999999999999,1.1040000000000001,null,null,null,"Paragraph 47"]
[]
[null,"User loss factor adjustments"]
[]
[null,null,"Calculates user loss factors and makes adjustments for share of load going through 132kV/HV"]
[]
[null,null,{"$f":"INDEX('Version control'!$H$29:$H$55,MATCH($A$1,'Version control'!$F$29:$F$55,0),1)&\"-C: Proportion of relevant load going through 132kV/HV direct transformation\"","v":"Section 505-C: Proportion of relevant load going through 132kV/HV direct transformation"}]
[]
[null,null,null,null,"132kV/HV",null,"%",{"$f":"'Inputs by network level'!P20","v":0}]
[null,null,null,null,"Adjustment to network use factors for 132/HV share",null,"%",null,null,null,null,null,{"$f":"1 - $H$37","v":1},{"$f":"1 - $H$37","v":1},{"$f":"1 - $H$37","v":1},{"$f":"H37","v":0}]
[]
[null,null,{"$f":"INDEX('Version control'!$H$29:$H$55,MATCH($A$1,'Version control'!$F$29:$F$55,0),1)&\"-D: Network use factors\"","v":"Section 505-D: Network use factors"}]
[]
[null,null,null,"Network use factors assume demand and generation use the network from the point of connection."]
[]
[null,null,null,null,"Network use factors (assuming generation contributes at level of connection)"]
[null,null,null,null,"These values are drawn from the \"Fixed inputs\" sheet."]
[null,null,null,null,null,"Domestic Aggregated or CT","1, 0 or -1",null,null,{"$f":"TRANSPOSE('Fixed inputs'!J65:Y74)","v":1},1,1,1,1,1,1,1,1,1]
[null,null,null,null,null,"Domestic Aggregated (Related MPAN)","1, 0 or -1",null,null,1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,null,"Non-Domestic Aggregated or CT","1, 0 or -1",null,null,1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,null,"Non-Domestic Aggregated (Related MPAN)","1, 0 or -1",null,null,1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,null,"LV Site Specific","1, 0 or -1",null,null,1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,null,"LV Sub Site Specific","1, 0 or -1",null,null,1,1,1,1,1,1,1,1,1,0]
[null,null,null,null,null,"HV Site Specific","1, 0 or -1",null,null,1,1,1,1,1,1,1,1,0,0]
[null,null,null,null,null,"Unmetered Supplies","1, 0 or -1",null,null,1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,null,"LV Generation Aggregated","1, 0 or -1",null,null,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1]
[null,null,null,null,null,"LV Sub Generation Aggregated","1, 0 or -1",null,null,-1,-1,-1,-1,-1,-1,-1,-1,-1,0]
[null,null,null,null,null,"LV Generation Site Specific","1, 0 or -1",null,null,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1]
[null,null,null,null,null,"LV Generation Site Specific no RP Charge","1, 0 or -1",null,null,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1]
[null,null,null,null,null,"LV Sub Generation Site Specific","1, 0 or -1",null,null,-1,-1,-1,-1,-1,-1,-1,-1,-1,0]
[null,null,null,null,null,"LV Sub Generation Site Specific no RP Charge","1, 0 or -1",null,null,-1,-1,-1,-1,-1,-1,-1,-1,-1,0]
[null,null,null,null,null,"HV Generation Site Specific","1, 0 or -1",null,null,-1,-1,-1,-1,-1,-1,-1,-1,0,0]
[null,null,null,null,null,"HV Generation Site Specific no RP Charge","1, 0 or -1",null,null,-1,-1,-1,-1,-1,-1,-1,-1,0,0]
[]
[null,null,null,null,"Network use factors (assuming generation contributes at level of connection) scaled for 132/HV"]
[null,null,null,null,"These have been adjusted for the share of load going through 132/HV transformation"]
[null,null,null,null,null,"Domestic Aggregated or CT","1, 0 or -1",null,null,{"$f":"IF(J$38 = \"\", J46, J46 * J$38)","v":1},1,1,1,1,1,0,1,1,1]
[null,null,null,null,null,"Domestic Aggregated (Related MPAN)","1, 0 or -1",null,null,1,1,1,1,1,1,0,1,1,1]
[null,null,null,null,null,"Non-Domestic Aggregated or CT","1, 0 or -1",null,null,1,1,1,1,1,1,0,1,1,1]
[null,null,null,null,null,"Non-Domestic Aggregated (Related MPAN)","1, 0 or -1",null,null,1,1,1,1,1,1,0,1,1,1]
[null,null,null,null,null,"LV Site Specific","1, 0 or -1",null,null,1,1,1,1,1,1,0,1,1,1]
[null,null,null,null,null,"LV Sub Site Specific","1, 0 or -1",null,null,1,1,1,1,1,1,0,1,1,0]
[null,null,null,null,null,"HV Site Specific","1, 0 or -1",null,null,1,1,1,1,1,1,0,1,0,0]
[null,null,null,null,null,"Unmetered Supplies","1, 0 or -1",null,null,1,1,1,1,1,1,0,1,1,1]
[null,null,null,null,null,"LV Generation Aggregated","1, 0 or -1",null,null,-1,-1,-1,-1,-1,-1,0,-1,-1,-1]
[null,null,null,null,null,"LV Sub Generation Aggregated","1, 0 or -1",null,null,-1,-1,-1,-1,-1,-1,0,-1,-1,0]
[null,null,null,null,null,"LV Generation Site Specific","1, 0 or -1",null,null,-1,-1,-1,-1,-1,-1,0,-1,-1,-1]
[null,null,null,null,null,"LV Generation Site Specific no RP Charge","1, 0 or -1",null,null,-1,-1,-1,-1,-1,-1,0,-1,-1,-1]
[null,null,null,null,null,"LV Sub Generation Site Specific","1, 0 or -1",null,null,-1,-1,-1,-1,-1,-1,0,-1,-1,0]
[null,null,null,null,null,"LV Sub Generation Site Specific no RP Charge","1, 0 or -1",null,null,-1,-1,-1,-1,-1,-1,0,-1,-1,0]
[null,null,null,null,null,"HV Generation Site Specific","1, 0 or -1",null,null,-1,-1,-1,-1,-1,-1,0,-1,0,0]
[null,null,null,null,null,"HV Generation Site Specific no RP Charge","1, 0 or -1",null,null,-1,-1,-1,-1,-1,-1,0,-1,0,0]
[]
[null,null,null,null,"Network use factors (assuming generation makes no contribution at level of connection)",null,null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,"Paragraphs 62 and 71"]
[null,null,null,null,"Equal to 0 for the network level at which generation is connected, otherwise equal to network use factor"]
[null,null,null,null,null,"Domestic Aggregated or CT","1 or 0",null,null,{"$f":"TRANSPOSE('Fixed inputs'!J78:Y87)","v":1},1,1,1,1,1,1,1,1,1]
[null,null,null,null,null,"Domestic Aggregated (Related MPAN)","1 or 0",null,null,1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,null,"Non-Domestic Aggregated or CT","1 or 0",null,null,1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,null,"Non-Domestic Aggregated (Related MPAN)","1 or 0",null,null,1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,null,"LV Site Specific","1 or 0",null,null,1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,null,"LV Sub Site Specific","1 or 0",null,null,1,1,1,1,1,1,1,1,1,0]
[null,null,null,null,null,"HV Site Specific","1 or 0",null,null,1,1,1,1,1,1,1,1,0,0]
[null,null,null,null,null,"Unmetered Supplies","1 or 0",null,null,1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,null,"LV Generation Aggregated","1 or 0",null,null,-1,-1,-1,-1,-1,-1,-1,-1,-1,0]
[null,null,null,null,null,"LV Sub Generation Aggregated","1 or 0",null,null,-1,-1,-1,-1,-1,-1,-1,-1,0,0]
[null,null,null,null,null,"LV Generation Site Specific","1 or 0",null,null,-1,-1,-1,-1,-1,-1,-1,-1,-1,0]
[null,null,null,null,null,"LV Generation Site Specific no RP Charge","1 or 0",null,null,-1,-1,-1,-1,-1,-1,-1,-1,-1,0]
[null,null,null,null,null,"LV Sub Generation Site Specific","1 or 0",null,null,-1,-1,-1,-1,-1,-1,-1,-1,0,0]
[null,null,null,null,null,"LV Sub Generation Site Specific no RP Charge","1 or 0",null,null,-1,-1,-1,-1,-1,-1,-1,-1,0,0]
[null,null,null,null,null,"HV Generation Site Specific","1 or 0",null,null,-1,-1,-1,-1,-1,-1,-1,0,0,0]
[null,null,null,null,null,"HV Generation Site Specific no RP Charge","1 or 0",null,null,-1,-1,-1,-1,-1,-1,-1,0,0,0]
[]
[null,null,null,null,"Network use factors (assuming generation makes no contribution at level of connection), scaled for 132/HV",null,null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,"Paragraphs 62 and 71"]
[null,null,null,null,"Equal to 0 for the network level at which generation is connected, otherwise equal to network use factor"]
[null,null,null,null,"These have been adjusted for the share of load going through 132/HV transformation"]
[null,null,null,null,null,"Domestic Aggregated or CT","1 or 0",null,null,{"$f":"IF(J$38 = \"\", J84, J84 * J$38)","v":1},1,1,1,1,1,0,1,1,1]
[null,null,null,null,null,"Domestic Aggregated (Related MPAN)","1 or 0",null,null,1,1,1,1,1,1,0,1,1,1]
[null,null,null,null,null,"Non-Domestic Aggregated or CT","1 or 0",null,null,1,1,1,1,1,1,0,1,1,1]
[null,null,null,null,null,"Non-Domestic Aggregated (Related MPAN)","1 or 0",null,null,1,1,1,1,1,1,0,1,1,1]
[null,null,null,null,null,"LV Site Specific","1 or 0",null,null,1,1,1,1,1,1,0,1,1,1]
[null,null,null,null,null,"LV Sub Site Specific","1 or 0",null,null,1,1,1,1,1,1,0,1,1,0]
[null,null,null,null,null,"HV Site Specific","1 or 0",null,null,1,1,1,1,1,1,0,1,0,0]
[null,null,null,null,null,"Unmetered Supplies","1 or 0",null,null,1,1,1,1,1,1,0,1,1,1]
[null,null,null,null,null,"LV Generation Aggregated","1 or 0",null,null,-1,-1,-1,-1,-1,-1,0,-1,-1,0]
[null,null,null,null,null,"LV Sub Generation Aggregated","1 or 0",null,null,-1,-1,-1,-1,-1,-1,0,-1,0,0]
[null,null,null,null,null,"LV Generation Site Specific","1 or 0",null,null,-1,-1,-1,-1,-1,-1,0,-1,-1,0]
[null,null,null,null,null,"LV Generation Site Specific no RP Charge","1 or 0",null,null,-1,-1,-1,-1,-1,-1,0,-1,-1,0]
[null,null,null,null,null,"LV Sub Generation Site Specific","1 or 0",null,null,-1,-1,-1,-1,-1,-1,0,-1,0,0]
[null,null,null,null,null,"LV Sub Generation Site Specific no RP Charge","1 or 0",null,null,-1,-1,-1,-1,-1,-1,0,-1,0,0]
[null,null,null,null,null,"HV Generation Site Specific","1 or 0",null,null,-1,-1,-1,-1,-1,-1,0,0,0,0]
[null,null,null,null,null,"HV Generation Site Specific no RP Charge","1 or 0",null,null,-1,-1,-1,-1,-1,-1,0,0,0,0]
[]
[null,null,{"$f":"INDEX('Version control'!$H$29:$H$55,MATCH($A$1,'Version control'!$F$29:$F$55,0),1)&\"-E: User loss factors\"","v":"Section 505-E: User loss factors"}]
[]
[null,null,null,null,"User loss factor (assuming generation contributes at level of connection)"]
[null,null,null,null,"For demand, it is the loss factor at network level which user is supplied."]
[null,null,null,null,"For generation, it is the loss factor at network level which user is supplied.",null,null,"Maximum"]
[null,null,null,null,null,"Domestic Aggregated or CT","scalar",{"$f":"MAX(J126:S126)","v":1.1040000000000001},null,{"$f":"OR(SUM(J65:$S65) = 1, SUM(J65:$S65) = -1) * J$29","v":0},{"$f":"OR(SUM(K65:$S65) = 1, SUM(K65:$S65) = -1) * K$29","v":0},{"$f":"OR(SUM(L65:$S65) = 1, SUM(L65:$S65) = -1) * L$29","v":0},{"$f":"OR(SUM(M65:$S65) = 1, SUM(M65:$S65) = -1) * M$29","v":0},{"$f":"OR(SUM(N65:$S65) = 1, SUM(N65:$S65) = -1) * N$29","v":0},{"$f":"OR(SUM(O65:$S65) = 1, SUM(O65:$S65) = -1) * O$29","v":0},{"$f":"OR(SUM(P65:$S65) = 1, SUM(P65:$S65) = -1) * P$29","v":0},{"$f":"OR(SUM(Q65:$S65) = 1, SUM(Q65:$S65) = -1) * Q$29","v":0},{"$f":"OR(SUM(R65:$S65) = 1, SUM(R65:$S65) = -1) * R$29","v":0},{"$f":"OR(SUM(S65:$S65) = 1, SUM(S65:$S65) = -1) * S$29","v":1.1040000000000001}]
[null,null,null,null,null,"Domestic Aggregated (Related MPAN)","scalar",1.1040000000000001,null,{"$f":"OR(SUM(J66:$S66) = 1, SUM(J66:$S66) = -1) * J$29","v":0},{"$f":"OR(SUM(K66:$S66) = 1, SUM(K66:$S66) = -1) * K$29","v":0},{"$f":"OR(SUM(L66:$S66) = 1, SUM(L66:$S66) = -1) * L$29","v":0},{"$f":"OR(SUM(M66:$S66) = 1, SUM(M66:$S66) = -1) * M$29","v":0},{"$f":"OR(SUM(N66:$S66) = 1, SUM(N66:$S66) = -1) * N$29","v":0},{"$f":"OR(SUM(O66:$S66) = 1, SUM(O66:$S66) = -1) * O$29","v":0},{"$f":"OR(SUM(P66:$S66) = 1, SUM(P66:$S66) = -1) * P$29","v":0},{"$f":"OR(SUM(Q66:$S66) = 1, SUM(Q66:$S66) = -1) * Q$29","v":0},{"$f":"OR(SUM(R66:$S66) = 1, SUM(R66:$S66) = -1) * R$29","v":0},{"$f":"OR(SUM(S66:$S66) = 1, SUM(S66:$S66) = -1) * S$29","v":1.1040000000000001}]
[null,null,null,null,null,"Non-Domestic Aggregated or CT","scalar",1.1040000000000001,null,{"$f":"OR(SUM(J67:$S67) = 1, SUM(J67:$S67) = -1) * J$29","v":0},{"$f":"OR(SUM(K67:$S67) = 1, SUM(K67:$S67) = -1) * K$29","v":0},{"$f":"OR(SUM(L67:$S67) = 1, SUM(L67:$S67) = -1) * L$29","v":0},{"$f":"OR(SUM(M67:$S67) = 1, SUM(M67:$S67) = -1) * M$29","v":0},{"$f":"OR(SUM(N67:$S67) = 1, SUM(N67:$S67) = -1) * N$29","v":0},{"$f":"OR(SUM(O67:$S67) = 1, SUM(O67:$S67) = -1) * O$29","v":0},{"$f":"OR(SUM(P67:$S67) = 1, SUM(P67:$S67) = -1) * P$29","v":0},{"$f":"OR(SUM(Q67:$S67) = 1, SUM(Q67:$S67) = -1) * Q$29","v":0},{"$f":"OR(SUM(R67:$S67) = 1, SUM(R67:$S67) = -1) * R$29","v":0},{"$f":"OR(SUM(S67:$S67) = 1, SUM(S67:$S67) = -1) * S$29","v":1.1040000000000001}]
[null,null,null,null,null,"Non-Domestic Aggregated (Related MPAN)","scalar",1.1040000000000001,null,{"$f":"OR(SUM(J68:$S68) = 1, SUM(J68:$S68) = -1) * J$29","v":0},{"$f":"OR(SUM(K68:$S68) = 1, SUM(K68:$S68) = -1) * K$29","v":0},{"$f":"OR(SUM(L68:$S68) = 1, SUM(L68:$S68) = -1) * L$29","v":0},{"$f":"OR(SUM(M68:$S68) = 1, SUM(M68:$S68) = -1) * M$29","v":0},{"$f":"OR(SUM(N68:$S68) = 1, SUM(N68:$S68) = -1) * N$29","v":0},{"$f":"OR(SUM(O68:$S68) = 1, SUM(O68:$S68) = -1) * O$29","v":0},{"$f":"OR(SUM(P68:$S68) = 1, SUM(P68:$S68) = -1) * P$29","v":0},{"$f":"OR(SUM(Q68:$S68) = 1, SUM(Q68:$S68) = -1) * Q$29","v":0},{"$f":"OR(SUM(R68:$S68) = 1, SUM(R68:$S68) = -1) * R$29","v":0},{"$f":"OR(SUM(S68:$S68) = 1, SUM(S68:$S68) = -1) * S$29","v":1.1040000000000001}]
[null,null,null,null,null,"LV Site Specific","scalar",1.1040000000000001,null,{"$f":"OR(SUM(J69:$S69) = 1, SUM(J69:$S69) = -1) * J$29","v":0},{"$f":"OR(SUM(K69:$S69) = 1, SUM(K69:$S69) = -1) * K$29","v":0},{"$f":"OR(SUM(L69:$S69) = 1, SUM(L69:$S69) = -1) * L$29","v":0},{"$f":"OR(SUM(M69:$S69) = 1, SUM(M69:$S69) = -1) * M$29","v":0},{"$f":"OR(SUM(N69:$S69) = 1, SUM(N69:$S69) = -1) * N$29","v":0},{"$f":"OR(SUM(O69:$S69) = 1, SUM(O69:$S69) = -1) * O$29","v":0},{"$f":"OR(SUM(P69:$S69) = 1, SUM(P69:$S69) = -1) * P$29","v":0},{"$f":"OR(SUM(Q69:$S69) = 1, SUM(Q69:$S69) = -1) * Q$29","v":0},{"$f":"OR(SUM(R69:$S69) = 1, SUM(R69:$S69) = -1) * R$29","v":0},{"$f":"OR(SUM(S69:$S69) = 1, SUM(S69:$S69) = -1) * S$29","v":1.1040000000000001}]
[null,null,null,null,null,"LV Sub Site Specific","scalar",1.0509999999999999,null,{"$f":"OR(SUM(J70:$S70) = 1, SUM(J70:$S70) = -1) * J$29","v":0},{"$f":"OR(SUM(K70:$S70) = 1, SUM(K70:$S70) = -1) * K$29","v":0},{"$f":"OR(SUM(L70:$S70) = 1, SUM(L70:$S70) = -1) * L$29","v":0},{"$f":"OR(SUM(M70:$S70) = 1, SUM(M70:$S70) = -1) * M$29","v":0},{"$f":"OR(SUM(N70:$S70) = 1, SUM(N70:$S70) = -1) * N$29","v":0},{"$f":"OR(SUM(O70:$S70) = 1, SUM(O70:$S70) = -1) * O$29","v":0},{"$f":"OR(SUM(P70:$S70) = 1, SUM(P70:$S70) = -1) * P$29","v":0},{"$f":"OR(SUM(Q70:$S70) = 1, SUM(Q70:$S70) = -1) * Q$29","v":0},{"$f":"OR(SUM(R70:$S70) = 1, SUM(R70:$S70) = -1) * R$29","v":1.0509999999999999},{"$f":"OR(SUM(S70:$S70) = 1, SUM(S70:$S70) = -1) * S$29","v":0}]
[null,null,null,null,null,"HV Site Specific","scalar",1.0329999999999999,null,{"$f":"OR(SUM(J71:$S71) = 1, SUM(J71:$S71) = -1) * J$29","v":0},{"$f":"OR(SUM(K71:$S71) = 1, SUM(K71:$S71) = -1) * K$29","v":0},{"$f":"OR(SUM(L71:$S71) = 1, SUM(L71:$S71) = -1) * L$29","v":0},{"$f":"OR(SUM(M71:$S71) = 1, SUM(M71:$S71) = -1) * M$29","v":0},{"$f":"OR(SUM(N71:$S71) = 1, SUM(N71:$S71) = -1) * N$29","v":0},{"$f":"OR(SUM(O71:$S71) = 1, SUM(O71:$S71) = -1) * O$29","v":0},{"$f":"OR(SUM(P71:$S71) = 1, SUM(P71:$S71) = -1) * P$29","v":1.024},{"$f":"OR(SUM(Q71:$S71) = 1, SUM(Q71:$S71) = -1) * Q$29","v":1.0329999999999999},{"$f":"OR(SUM(R71:$S71) = 1, SUM(R71:$S71) = -1) * R$29","v":0},{"$f":"OR(SUM(S71:$S71) = 1, SUM(S71:$S71) = -1) * S$29","v":0}]
[null,null,null,null,null,"Unmetered Supplies","scalar",1.1040000000000001,null,{"$f":"OR(SUM(J72:$S72) = 1, SUM(J72:$S72) = -1) * J$29","v":0},{"$f":"OR(SUM(K72:$S72) = 1, SUM(K72:$S72) = -1) * K$29","v":0},{"$f":"OR(SUM(L72:$S72) = 1, SUM(L72:$S72) = -1) * L$29","v":0},{"$f":"OR(SUM(M72:$S72) = 1, SUM(M72:$S72) = -1) * M$29","v":0},{"$f":"OR(SUM(N72:$S72) = 1, SUM(N72:$S72) = -1) * N$29","v":0},{"$f":"OR(SUM(O72:$S72) = 1, SUM(O72:$S72) = -1) * O$29","v":0},{"$f":"OR(SUM(P72:$S72) = 1, SUM(P72:$S72) = -1) * P$29","v":0},{"$f":"OR(SUM(Q72:$S72) = 1, SUM(Q72:$S72) = -1) * Q$29","v":0},{"$f":"OR(SUM(R72:$S72) = 1, SUM(R72:$S72) = -1) * R$29","v":0},{"$f":"OR(SUM(S72:$S72) = 1, SUM(S72:$S72) = -1) * S$29","v":1.1040000000000001}]
[null,null,null,null,null,"LV Generation Aggregated","scalar",1.1040000000000001,null,{"$f":"OR(SUM(J73:$S73) = 1, SUM(J73:$S73) = -1) * J$29","v":0},{"$f":"OR(SUM(K73:$S73) = 1, SUM(K73:$S73) = -1) * K$29","v":0},{"$f":"OR(SUM(L73:$S73) = 1, SUM(L73:$S73) = -1) * L$29","v":0},{"$f":"OR(SUM(M73:$S73) = 1, SUM(M73:$S73) = -1) * M$29","v":0},{"$f":"OR(SUM(N73:$S73) = 1, SUM(N73:$S73) = -1) * N$29","v":0},{"$f":"OR(SUM(O73:$S73) = 1, SUM(O73:$S73) = -1) * O$29","v":0},{"$f":"OR(SUM(P73:$S73) = 1, SUM(P73:$S73) = -1) * P$29","v":0},{"$f":"OR(SUM(Q73:$S73) = 1, SUM(Q73:$S73) = -1) * Q$29","v":0},{"$f":"OR(SUM(R73:$S73) = 1, SUM(R73:$S73) = -1) * R$29","v":0},{"$f":"OR(SUM(S73:$S73) = 1, SUM(S73:$S73) = -1) * S$29","v":1.1040000000000001}]
[null,null,null,null,null,"LV Sub Generation Aggregated","scalar",1.0509999999999999,null,{"$f":"OR(SUM(J74:$S74) = 1, SUM(J74:$S74) = -1) * J$29","v":0},{"$f":"OR(SUM(K74:$S74) = 1, SUM(K74:$S74) = -1) * K$29","v":0},{"$f":"OR(SUM(L74:$S74) = 1, SUM(L74:$S74) = -1) * L$29","v":0},{"$f":"OR(SUM(M74:$S74) = 1, SUM(M74:$S74) = -1) * M$29","v":0},{"$f":"OR(SUM(N74:$S74) = 1, SUM(N74:$S74) = -1) * N$29","v":0},{"$f":"OR(SUM(O74:$S74) = 1, SUM(O74:$S74) = -1) * O$29","v":0},{"$f":"OR(SUM(P74:$S74) = 1, SUM(P74:$S74) = -1) * P$29","v":0},{"$f":"OR(SUM(Q74:$S74) = 1, SUM(Q74:$S74) = -1) * Q$29","v":0},{"$f":"OR(SUM(R74:$S74) = 1, SUM(R74:$S74) = -1) * R$29","v":1.0509999999999999},{"$f":"OR(SUM(S74:$S74) = 1, SUM(S74:$S74) = -1) * S$29","v":0}]
[null,null,null,null,null,"LV Generation Site Specific","scalar",1.1040000000000001,null,{"$f":"OR(SUM(J75:$S75) = 1, SUM(J75:$S75) = -1) * J$29","v":0},{"$f":"OR(SUM(K75:$S75) = 1, SUM(K75:$S75) = -1) * K$29","v":0},{"$f":"OR(SUM(L75:$S75) = 1, SUM(L75:$S75) = -1) * L$29","v":0},{"$f":"OR(SUM(M75:$S75) = 1, SUM(M75:$S75) = -1) * M$29","v":0},{"$f":"OR(SUM(N75:$S75) = 1, SUM(N75:$S75) = -1) * N$29","v":0},{"$f":"OR(SUM(O75:$S75) = 1, SUM(O75:$S75) = -1) * O$29","v":0},{"$f":"OR(SUM(P75:$S75) = 1, SUM(P75:$S75) = -1) * P$29","v":0},{"$f":"OR(SUM(Q75:$S75) = 1, SUM(Q75:$S75) = -1) * Q$29","v":0},{"$f":"OR(SUM(R75:$S75) = 1, SUM(R75:$S75) = -1) * R$29","v":0},{"$f":"OR(SUM(S75:$S75) = 1, SUM(S75:$S75) = -1) * S$29","v":1.1040000000000001}]
[null,null,null,null,null,"LV Generation Site Specific no RP Charge","scalar",1.1040000000000001,null,{"$f":"OR(SUM(J76:$S76) = 1, SUM(J76:$S76) = -1) * J$29","v":0},{"$f":"OR(SUM(K76:$S76) = 1, SUM(K76:$S76) = -1) * K$29","v":0},{"$f":"OR(SUM(L76:$S76) = 1, SUM(L76:$S76) = -1) * L$29","v":0},{"$f":"OR(SUM(M76:$S76) = 1, SUM(M76:$S76) = -1) * M$29","v":0},{"$f":"OR(SUM(N76:$S76) = 1, SUM(N76:$S76) = -1) * N$29","v":0},{"$f":"OR(SUM(O76:$S76) = 1, SUM(O76:$S76) = -1) * O$29","v":0},{"$f":"OR(SUM(P76:$S76) = 1, SUM(P76:$S76) = -1) * P$29","v":0},{"$f":"OR(SUM(Q76:$S76) = 1, SUM(Q76:$S76) = -1) * Q$29","v":0},{"$f":"OR(SUM(R76:$S76) = 1, SUM(R76:$S76) = -1) * R$29","v":0},{"$f":"OR(SUM(S76:$S76) = 1, SUM(S76:$S76) = -1) * S$29","v":1.1040000000000001}]
[null,null,null,null,null,"LV Sub Generation Site Specific","scalar",1.0509999999999999,null,{"$f":"OR(SUM(J77:$S77) = 1, SUM(J77:$S77) = -1) * J$29","v":0},{"$f":"OR(SUM(K77:$S77) = 1, SUM(K77:$S77) = -1) * K$29","v":0},{"$f":"OR(SUM(L77:$S77) = 1, SUM(L77:$S77) = -1) * L$29","v":0},{"$f":"OR(SUM(M77:$S77) = 1, SUM(M77:$S77) = -1) * M$29","v":0},{"$f":"OR(SUM(N77:$S77) = 1, SUM(N77:$S77) = -1) * N$29","v":0},{"$f":"OR(SUM(O77:$S77) = 1, SUM(O77:$S77) = -1) * O$29","v":0},{"$f":"OR(SUM(P77:$S77) = 1, SUM(P77:$S77) = -1) * P$29","v":0},{"$f":"OR(SUM(Q77:$S77) = 1, SUM(Q77:$S77) = -1) * Q$29","v":0},{"$f":"OR(SUM(R77:$S77) = 1, SUM(R77:$S77) = -1) * R$29","v":1.0509999999999999},{"$f":"OR(SUM(S77:$S77) = 1, SUM(S77:$S77) = -1) * S$29","v":0}]
[null,null,null,null,null,"LV Sub Generation Site Specific no RP Charge","scalar",1.0509999999999999,null,{"$f":"OR(SUM(J78:$S78) = 1, SUM(J78:$S78) = -1) * J$29","v":0},{"$f":"OR(SUM(K78:$S78) = 1, SUM(K78:$S78) = -1) * K$29","v":0},{"$f":"OR(SUM(L78:$S78) = 1, SUM(L78:$S78) = -1) * L$29","v":0},{"$f":"OR(SUM(M78:$S78) = 1, SUM(M78:$S78) = -1) * M$29","v":0},{"$f":"OR(SUM(N78:$S78) = 1, SUM(N78:$S78) = -1) * N$29","v":0},{"$f":"OR(SUM(O78:$S78) = 1, SUM(O78:$S78) = -1) * O$29","v":0},{"$f":"OR(SUM(P78:$S78) = 1, SUM(P78:$S78) = -1) * P$29","v":0},{"$f":"OR(SUM(Q78:$S78) = 1, SUM(Q78:$S78) = -1) * Q$29","v":0},{"$f":"OR(SUM(R78:$S78) = 1, SUM(R78:$S78) = -1) * R$29","v":1.0509999999999999},{"$f":"OR(SUM(S78:$S78) = 1, SUM(S78:$S78) = -1) * S$29","v":0}]
[null,null,null,null,null,"HV Generation Site Specific","scalar",1.0329999999999999,null,{"$f":"OR(SUM(J79:$S79) = 1, SUM(J79:$S79) = -1) * J$29","v":0},{"$f":"OR(SUM(K79:$S79) = 1, SUM(K79:$S79) = -1) * K$29","v":0},{"$f":"OR(SUM(L79:$S79) = 1, SUM(L79:$S79) = -1) * L$29","v":0},{"$f":"OR(SUM(M79:$S79) = 1, SUM(M79:$S79) = -1) * M$29","v":0},{"$f":"OR(SUM(N79:$S79) = 1, SUM(N79:$S79) = -1) * N$29","v":0},{"$f":"OR(SUM(O79:$S79) = 1, SUM(O79:$S79) = -1) * O$29","v":0},{"$f":"OR(SUM(P79:$S79) = 1, SUM(P79:$S79) = -1) * P$29","v":1.024},{"$f":"OR(SUM(Q79:$S79) = 1, SUM(Q79:$S79) = -1) * Q$29","v":1.0329999999999999},{"$f":"OR(SUM(R79:$S79) = 1, SUM(R79:$S79) = -1) * R$29","v":0},{"$f":"OR(SUM(S79:$S79) = 1, SUM(S79:$S79) = -1) * S$29","v":0}]
[null,null,null,null,null,"HV Generation Site Specific no RP Charge","scalar",1.0329999999999999,null,{"$f":"OR(SUM(J80:$S80) = 1, SUM(J80:$S80) = -1) * J$29","v":0},{"$f":"OR(SUM(K80:$S80) = 1, SUM(K80:$S80) = -1) * K$29","v":0},{"$f":"OR(SUM(L80:$S80) = 1, SUM(L80:$S80) = -1) * L$29","v":0},{"$f":"OR(SUM(M80:$S80) = 1, SUM(M80:$S80) = -1) * M$29","v":0},{"$f":"OR(SUM(N80:$S80) = 1, SUM(N80:$S80) = -1) * N$29","v":0},{"$f":"OR(SUM(O80:$S80) = 1, SUM(O80:$S80) = -1) * O$29","v":0},{"$f":"OR(SUM(P80:$S80) = 1, SUM(P80:$S80) = -1) * P$29","v":1.024},{"$f":"OR(SUM(Q80:$S80) = 1, SUM(Q80:$S80) = -1) * Q$29","v":1.0329999999999999},{"$f":"OR(SUM(R80:$S80) = 1, SUM(R80:$S80) = -1) * R$29","v":0},{"$f":"OR(SUM(S80:$S80) = 1, SUM(S80:$S80) = -1) * S$29","v":0}]
[]
[null,null,null,null,"User loss factor (assuming generation does not contribute at level of connection)",null,null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,"Paragraph 70 (a)"]
[null,null,null,null,"These have been adjusted for the share of load going through 132/HV transformation"]
[null,null,null,null,null,"Domestic Aggregated or CT","scalar",null,null,{"$f":"$H126 * J104","v":1.1040000000000001},1.1040000000000001,1.1040000000000001,1.1040000000000001,1.1040000000000001,1.1040000000000001,0,1.1040000000000001,1.1040000000000001,1.1040000000000001]
[null,null,null,null,null,"Domestic Aggregated (Related MPAN)","scalar",null,null,1.1040000000000001,1.1040000000000001,1.1040000000000001,1.1040000000000001,1.1040000000000001,1.1040000000000001,0,1.1040000000000001,1.1040000000000001,1.1040000000000001]
[null,null,null,null,null,"Non-Domestic Aggregated or CT","scalar",null,null,1.1040000000000001,1.1040000000000001,1.1040000000000001,1.1040000000000001,1.1040000000000001,1.1040000000000001,0,1.1040000000000001,1.1040000000000001,1.1040000000000001]
[null,null,null,null,null,"Non-Domestic Aggregated (Related MPAN)","scalar",null,null,1.1040000000000001,1.1040000000000001,1.1040000000000001,1.1040000000000001,1.1040000000000001,1.1040000000000001,0,1.1040000000000001,1.1040000000000001,1.1040000000000001]
[null,null,null,null,null,"LV Site Specific","scalar",null,null,1.1040000000000001,1.1040000000000001,1.1040000000000001,1.1040000000000001,1.1040000000000001,1.1040000000000001,0,1.1040000000000001,1.1040000000000001,1.1040000000000001]
[null,null,null,null,null,"LV Sub Site Specific","scalar",null,null,1.0509999999999999,1.0509999999999999,1.0509999999999999,1.0509999999999999,1.0509999999999999,1.0509999999999999,0,1.0509999999999999,1.0509999999999999,0]
[null,null,null,null,null,"HV Site Specific","scalar",null,null,1.0329999999999999,1.0329999999999999,1.0329999999999999,1.0329999999999999,1.0329999999999999,1.0329999999999999,0,1.0329999999999999,0,0]
[null,null,null,null,null,"Unmetered Supplies","scalar",null,null,1.1040000000000001,1.1040000000000001,1.1040000000000001,1.1040000000000001,1.1040000000000001,1.1040000000000001,0,1.1040000000000001,1.1040000000000001,1.1040000000000001]
[null,null,null,null,null,"LV Generation Aggregated","scalar",null,null,-1.1040000000000001,-1.1040000000000001,-1.1040000000000001,-1.1040000000000001,-1.1040000000000001,-1.1040000000000001,0,-1.1040000000000001,-1.1040000000000001,0]
[null,null,null,null,null,"LV Sub Generation Aggregated","scalar",null,null,-1.0509999999999999,-1.0509999999999999,-1.0509999999999999,-1.0509999999999999,-1.0509999999999999,-1.0509999999999999,0,-1.0509999999999999,0,0]
[null,null,null,null,null,"LV Generation Site Specific","scalar",null,null,-1.1040000000000001,-1.1040000000000001,-1.1040000000000001,-1.1040000000000001,-1.1040000000000001,-1.1040000000000001,0,-1.1040000000000001,-1.1040000000000001,0]
[null,null,null,null,null,"LV Generation Site Specific no RP Charge","scalar",null,null,-1.1040000000000001,-1.1040000000000001,-1.1040000000000001,-1.1040000000000001,-1.1040000000000001,-1.1040000000000001,0,-1.1040000000000001,-1.1040000000000001,0]
[null,null,null,null,null,"LV Sub Generation Site Specific","scalar",null,null,-1.0509999999999999,-1.0509999999999999,-1.0509999999999999,-1.0509999999999999,-1.0509999999999999,-1.0509999999999999,0,-1.0509999999999999,0,0]
[null,null,null,null,null,"LV Sub Generation Site Specific no RP Charge","scalar",null,null,-1.0509999999999999,-1.0509999999999999,-1.0509999999999999,-1.0509999999999999,-1.0509999999999999,-1.0509999999999999,0,-1.0509999999999999,0,0]
[null,null,null,null,null,"HV Generation Site Specific","scalar",null,null,-1.0329999999999999,-1.0329999999999999,-1.0329999999999999,-1.0329999999999999,-1.0329999999999999,-1.0329999999999999,0,0,0,0]
[null,null,null,null,null,"HV Generation Site Specific no RP Charge","scalar",null,null,-1.0329999999999999,-1.0329999999999999,-1.0329999999999999,-1.0329999999999999,-1.0329999999999999,-1.0329999999999999,0,0,0,0]
[]
[null,null,null,null,"User loss factor (assuming generation contributes at level of connection)",null,null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,"Paragraph 70 (a)"]
[null,null,null,null,"These have been adjusted for the share of load going through 132/HV transformation"]
[null,null,null,null,null,"Domestic Aggregated or CT","scalar"]
[null,null,null,null,null,"Domestic Aggregated (Related MPAN)","scalar"]
[null,null,null,null,null,"Non-Domestic Aggregated or CT","scalar"]
[null,null,null,null,null,"Non-Domestic Aggregated (Related MPAN)","scalar"]
[null,null,null,null,null,"LV Site Specific","scalar"]
[null,null,null,null,null,"LV Sub Site Specific","scalar"]
[null,null,null,null,null,"HV Site Specific","scalar"]
[null,null,null,null,null,"Unmetered Supplies","scalar"]
[null,null,null,null,null,"LV Generation Aggregated","scalar",null,null,{"$f":"$H134 * J73","v":-1.1040000000000001},-1.1040000000000001,-1.1040000000000001,-1.1040000000000001,-1.1040000000000001,-1.1040000000000001,0,-1.1040000000000001,-1.1040000000000001,-1.1040000000000001]
[null,null,null,null,null,"LV Sub Generation Aggregated","scalar",null,null,-1.0509999999999999,-1.0509999999999999,-1.0509999999999999,-1.0509999999999999,-1.0509999999999999,-1.0509999999999999,0,-1.0509999999999999,-1.0509999999999999,0]
[null,null,null,null,null,"LV Generation Site Specific","scalar",null,null,-1.1040000000000001,-1.1040000000000001,-1.1040000000000001,-1.1040000000000001,-1.1040000000000001,-1.1040000000000001,0,-1.1040000000000001,-1.1040000000000001,-1.1040000000000001]
[null,null,null,null,null,"LV Generation Site Specific no RP Charge","scalar",null,null,-1.1040000000000001,-1.1040000000000001,-1.1040000000000001,-1.1040000000000001,-1.1040000000000001,-1.1040000000000001,0,-1.1040000000000001,-1.1040000000000001,-1.1040000000000001]
[null,null,null,null,null,"LV Sub Generation Site Specific","scalar",null,null,-1.0509999999999999,-1.0509999999999999,-1.0509999999999999,-1.0509999999999999,-1.0509999999999999,-1.0509999999999999,0,-1.0509999999999999,-1.0509999999999999,0]
[null,null,null,null,null,"LV Sub Generation Site Specific no RP Charge","scalar",null,null,-1.0509999999999999,-1.0509999999999999,-1.0509999999999999,-1.0509999999999999,-1.0509999999999999,-1.0509999999999999,0,-1.0509999999999999,-1.0509999999999999,0]
[null,null,null,null,null,"HV Generation Site Specific","scalar",null,null,-1.0329999999999999,-1.0329999999999999,-1.0329999999999999,-1.0329999999999999,-1.0329999999999999,-1.0329999999999999,0,-1.0329999999999999,0,0]
[null,null,null,null,null,"HV Generation Site Specific no RP Charge","scalar",null,null,-1.0329999999999999,-1.0329999999999999,-1.0329999999999999,-1.0329999999999999,-1.0329999999999999,-1.0329999999999999,0,-1.0329999999999999,0,0]
[]
[null,"Checks"]
[]
[null,null,null,null,"Check for error values",null,"number of issues",{"$f":"SUM(IF(ISERROR(H19:W181), 1))","v":0}]
[]
[null,"End of sheet"]

{"sheet":"Customer contributions","index":20,"n_rows":72,"n_cols":23,"rows_kept":72,"cut":false,"hidden":true,"merged":[]}
[{"$f":"MID(CELL(\"filename\",A1),FIND(\"]\",CELL(\"filename\",A1))+1,255)","v":"Customer contributions"}]
[{"$f":"Cover!D23 & \" - \" & TEXT(CIRP_submission_date, \"mmm\") & \"-\" & RIGHT(YEAR(CIRP_submission_date), 2) & \" - \" & Cover!D25","v":"SP Electricity North West - Dec-25 - v1 Final Model"}]
[{"$f":"Cover!D2&\" - \"&Cover!D8&\" v\"&Cover!D10&\" - \"&Cover!D19","v":"Cost Information Review Pack (CIRP) - Release for charge setting v1 - 2027/28"}]
[{"$f":"H70 & IF(H70 = 1, \" issue\", \" issues\") &\" identified in checks on this sheet\"","v":"0 issues identified in checks on this sheet"}]
[null,"Click here to return to model map",null,null,null,null,"Units","Constants",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Legal text reference"]
[]
[null,"Description"]
[]
[null,null,"This sheet calculates customer contributions towards assets (i.e. assets that are paid for, and should not be "]
[null,null,"recovered under Use of System charges)"]
[]
[null,"Customer contributions"]
[]
[null,null,"Maps customer contributions to customer categories"]
[]
[null,null,{"$f":"INDEX('Version control'!$H$29:$H$55,MATCH($A$1,'Version control'!$F$29:$F$55,0),1)&\"-A: Network use factors\"","v":"Section 506-A: Network use factors"}]
[]
[null,null,null,null,"Network level at which users are supplied",null,null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,"Paragraph 30"]
[null,null,null,null,"Network use factors based on customer contributed assets"]
[null,null,null,null,null,null,null,null,null,"HV substation","HV network","LV substation","LV network"]
[null,null,null,null,null,"Domestic Aggregated or CT","1 or 0",null,null,{"$f":"TRANSPOSE('Fixed inputs'!J58:Y61)","v":0},0,0,1]
[null,null,null,null,null,"Domestic Aggregated (Related MPAN)","1 or 0",null,null,0,0,0,1]
[null,null,null,null,null,"Non-Domestic Aggregated or CT","1 or 0",null,null,0,0,0,1]
[null,null,null,null,null,"Non-Domestic Aggregated (Related MPAN)","1 or 0",null,null,0,0,0,1]
[null,null,null,null,null,"LV Site Specific","1 or 0",null,null,0,0,0,1]
[null,null,null,null,null,"LV Sub Site Specific","1 or 0",null,null,0,0,1,0]
[null,null,null,null,null,"HV Site Specific","1 or 0",null,null,0,1,0,0]
[null,null,null,null,null,"Unmetered Supplies","1 or 0",null,null,0,0,0,1]
[null,null,null,null,null,"LV Generation Aggregated","1 or 0",null,null,0,0,0,1]
[null,null,null,null,null,"LV Sub Generation Aggregated","1 or 0",null,null,0,0,1,0]
[null,null,null,null,null,"LV Generation Site Specific","1 or 0",null,null,0,0,0,1]
[null,null,null,null,null,"LV Generation Site Specific no RP Charge","1 or 0",null,null,0,0,0,1]
[null,null,null,null,null,"LV Sub Generation Site Specific","1 or 0",null,null,0,0,1,0]
[null,null,null,null,null,"LV Sub Generation Site Specific no RP Charge","1 or 0",null,null,0,0,1,0]
[null,null,null,null,null,"HV Generation Site Specific","1 or 0",null,null,0,1,0,0]
[null,null,null,null,null,"HV Generation Site Specific no RP Charge","1 or 0",null,null,0,1,0,0]
[]
[null,null,{"$f":"INDEX('Version control'!$H$29:$H$55,MATCH($A$1,'Version control'!$F$29:$F$55,0),1)&\"-B: Customer contributions\"","v":"Section 506-B: Customer contributions"}]
[]
[null,null,null,null,"Customer contributions, by network level of supply",null,null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,"Paragraph 29"]
[null,null,null,null,"Share of customer contributions by network level and asset type"]
[null,null,null,null,null,null,null,null,null,"Transmission exit","GSPs","132kV","132kV/EHV","EHV","EHV/HV","132kV/HV","HV","HV/LV","LV circuits","LV customers","HV customers"]
[null,null,null,null,null,"LV network","%",null,null,null,null,{"$f":"'Inputs by network level'!L29","v":0},{"$f":"'Inputs by network level'!M29","v":0},{"$f":"'Inputs by network level'!N29","v":0},{"$f":"'Inputs by network level'!O29","v":0},{"$f":"'Inputs by network level'!P29","v":0},{"$f":"'Inputs by network level'!Q29","v":0},{"$f":"'Inputs by network level'!R29","v":0},{"$f":"'Inputs by network level'!S29","v":0}]
[null,null,null,null,null,"LV substation","%",null,null,null,null,{"$f":"'Inputs by network level'!L30","v":0},{"$f":"'Inputs by network level'!M30","v":0},{"$f":"'Inputs by network level'!N30","v":0},{"$f":"'Inputs by network level'!O30","v":0},{"$f":"'Inputs by network level'!P30","v":0},{"$f":"'Inputs by network level'!Q30","v":0},{"$f":"'Inputs by network level'!R30","v":0},{"$f":"'Inputs by network level'!S30","v":0}]
[null,null,null,null,null,"HV network","%",null,null,null,null,{"$f":"'Inputs by network level'!L31","v":0},{"$f":"'Inputs by network level'!M31","v":0},{"$f":"'Inputs by network level'!N31","v":0},{"$f":"'Inputs by network level'!O31","v":0},{"$f":"'Inputs by network level'!P31","v":0},{"$f":"'Inputs by network level'!Q31","v":0},{"$f":"'Inputs by network level'!R31","v":0},{"$f":"'Inputs by network level'!S31","v":0}]
[null,null,null,null,null,"HV substation","%",null,null,null,null,{"$f":"'Inputs by network level'!L32","v":0},{"$f":"'Inputs by network level'!M32","v":0},{"$f":"'Inputs by network level'!N32","v":0},{"$f":"'Inputs by network level'!O32","v":0},{"$f":"'Inputs by network level'!P32","v":0},{"$f":"'Inputs by network level'!Q32","v":0},{"$f":"'Inputs by network level'!R32","v":0},{"$f":"'Inputs by network level'!S32","v":0}]
[]
[null,null,null,null,"Customer contributions, by network level"]
[null,null,null,null,"Customer contributions by network level and customer type based on mappings above"]
[null,null,null,null,null,null,null,null,null,"Transmission exit","GSPs","132kV","132kV/EHV","EHV","EHV/HV","132kV/HV","HV","HV/LV","LV circuits","LV customers","HV customers"]
[null,null,null,null,null,"Domestic Aggregated or CT",null,"%",null,null,null,{"$f":"$M21 * L$43 + $L21 * L$44 + $K21 * L$45 + $J21 * L$46","v":0},0,0,0,0,0,0,0]
[null,null,null,null,null,"Domestic Aggregated (Related MPAN)",null,"%",null,null,null,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Non-Domestic Aggregated or CT",null,"%",null,null,null,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Non-Domestic Aggregated (Related MPAN)",null,"%",null,null,null,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"LV Site Specific",null,"%",null,null,null,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"LV Sub Site Specific",null,"%",null,null,null,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"HV Site Specific",null,"%",null,null,null,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Unmetered Supplies",null,"%",null,null,null,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"LV Generation Aggregated",null,"%",null,null,null,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"LV Sub Generation Aggregated",null,"%",null,null,null,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"LV Generation Site Specific",null,"%",null,null,null,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"LV Generation Site Specific no RP Charge",null,"%",null,null,null,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"LV Sub Generation Site Specific",null,"%",null,null,null,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"LV Sub Generation Site Specific no RP Charge",null,"%",null,null,null,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"HV Generation Site Specific",null,"%",null,null,null,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"HV Generation Site Specific no RP Charge",null,"%",null,null,null,0,0,0,0,0,0,0,0]
[]
[null,"Checks"]
[]
[null,null,null,null,"Check for error values",null,"number of issues",{"$f":"SUM(IF(ISERROR(H21:U66), 1))","v":0}]
[]
[null,"End of sheet"]

{"sheet":"Volume adjustments","index":21,"n_rows":695,"n_cols":27,"rows_kept":695,"cut":false,"hidden":true,"merged":[]}
[{"$f":"MID(CELL(\"filename\",A1),FIND(\"]\",CELL(\"filename\",A1))+1,255)","v":"Volume adjustments"}]
[{"$f":"Cover!D23 & \" - \" & TEXT(CIRP_submission_date, \"mmm\") & \"-\" & RIGHT(YEAR(CIRP_submission_date), 2) & \" - \" & Cover!D25","v":"SP Electricity North West - Dec-25 - v1 Final Model"}]
[{"$f":"Cover!D2&\" - \"&Cover!D8&\" v\"&Cover!D10&\" - \"&Cover!D19","v":"Cost Information Review Pack (CIRP) - Release for charge setting v1 - 2027/28"}]
[{"$f":"H693 & IF(H693 = 1, \" issue\", \" issues\") &\" identified in checks on this sheet\"","v":"0 issues identified in checks on this sheet"}]
[null,"Click here to return to model map",null,null,null,null,"Units","Constants",null,"Domestic Aggregated or CT","Domestic Aggregated (Related MPAN)","Non-Domestic Aggregated or CT","Non-Domestic Aggregated (Related MPAN)","LV Site Specific","LV Sub Site Specific","HV Site Specific","Unmetered Supplies","LV Generation Aggregated","LV Sub Generation Aggregated","LV Generation Site Specific","LV Generation Site Specific no RP Charge","LV Sub Generation Site Specific","LV Sub Generation Site Specific no RP Charge","HV Generation Site Specific","HV Generation Site Specific no RP Charge",null,"Legal text reference"]
[]
[null,"Description"]
[]
[null,null,"This sheet calculates volumes (kWh, MPAN, import and exceeded capacity) to be used throughout the model."]
[null,null,"This sheet first calculates the discounts to be applied to LDNO volumes, then combines these with volumes for "]
[null,null,"all the way customers."]
[]
[null,"LDNO discounts"]
[]
[null,null,{"$f":"INDEX('Version control'!$H$29:$H$55,MATCH($A$1,'Version control'!$F$29:$F$55,0),1)&\"-A: LDNO discounts\"","v":"Section 507-A: LDNO discounts"}]
[]
[null,null,null,"This section maps the LDNO discounts from the PCDM to different customer categories"]
[null,null,null,"Generation LDNO customers do not receive the standard LDNO discounts, and this adjustment is made in this section"]
[]
[null,null,null,null,"Discounts from PCDM",null,null,null,">"]
[null,null,null,null,"LDNO discounts calculated in the PCDM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Paragraph 97"]
[null,null,null,null,null,"LDNO LV: LV user","%",{"$f":"'General inputs'!H33","v":0.39586682370404513}]
[null,null,null,null,null,"LDNO HV: LV user","%",{"$f":"'General inputs'!H34","v":0.57177416146915183}]
[null,null,null,null,null,"LDNO HV: LV Sub user","%",{"$f":"'General inputs'!H35","v":0.27966609794872277}]
[null,null,null,null,null,"LDNO HV: HV user","%",{"$f":"'General inputs'!H36","v":0.14844162099042779}]
[]
[null,null,null,null,"Discount mapping",null,null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Paragraphs 98 & 99"]
[null,null,null,null,"Maps customer types to LDNO discount categories and calculates the appropriate discount to be applied to "]
[null,null,null,null,"each customer"]
[null,null,null,null,null,"LDNO LV: LV user","1 or 0",null,null,{"$f":"'Fixed inputs'!J51","v":1},{"$f":"'Fixed inputs'!K51","v":1},{"$f":"'Fixed inputs'!L51","v":1},{"$f":"'Fixed inputs'!M51","v":1},{"$f":"'Fixed inputs'!N51","v":1},{"$f":"'Fixed inputs'!O51","v":0},{"$f":"'Fixed inputs'!P51","v":0},{"$f":"'Fixed inputs'!Q51","v":1},{"$f":"'Fixed inputs'!R51","v":0},{"$f":"'Fixed inputs'!S51","v":0},{"$f":"'Fixed inputs'!T51","v":0},{"$f":"'Fixed inputs'!U51","v":0},{"$f":"'Fixed inputs'!V51","v":0},{"$f":"'Fixed inputs'!W51","v":0},{"$f":"'Fixed inputs'!X51","v":0},{"$f":"'Fixed inputs'!Y51","v":0}]
[null,null,null,null,null,"LDNO HV: LV user","1 or 0",null,null,{"$f":"'Fixed inputs'!J52","v":1},{"$f":"'Fixed inputs'!K52","v":1},{"$f":"'Fixed inputs'!L52","v":1},{"$f":"'Fixed inputs'!M52","v":1},{"$f":"'Fixed inputs'!N52","v":1},{"$f":"'Fixed inputs'!O52","v":0},{"$f":"'Fixed inputs'!P52","v":0},{"$f":"'Fixed inputs'!Q52","v":1},{"$f":"'Fixed inputs'!R52","v":0},{"$f":"'Fixed inputs'!S52","v":0},{"$f":"'Fixed inputs'!T52","v":0},{"$f":"'Fixed inputs'!U52","v":0},{"$f":"'Fixed inputs'!V52","v":0},{"$f":"'Fixed inputs'!W52","v":0},{"$f":"'Fixed inputs'!X52","v":0},{"$f":"'Fixed inputs'!Y52","v":0}]
[null,null,null,null,null,"LDNO HV: LV Sub user","1 or 0",null,null,{"$f":"'Fixed inputs'!J53","v":0},{"$f":"'Fixed inputs'!K53","v":0},{"$f":"'Fixed inputs'!L53","v":0},{"$f":"'Fixed inputs'!M53","v":0},{"$f":"'Fixed inputs'!N53","v":0},{"$f":"'Fixed inputs'!O53","v":1},{"$f":"'Fixed inputs'!P53","v":0},{"$f":"'Fixed inputs'!Q53","v":0},{"$f":"'Fixed inputs'!R53","v":0},{"$f":"'Fixed inputs'!S53","v":0},{"$f":"'Fixed inputs'!T53","v":0},{"$f":"'Fixed inputs'!U53","v":0},{"$f":"'Fixed inputs'!V53","v":0},{"$f":"'Fixed inputs'!W53","v":0},{"$f":"'Fixed inputs'!X53","v":0},{"$f":"'Fixed inputs'!Y53","v":0}]
[null,null,null,null,null,"LDNO HV: HV user","1 or 0",null,null,{"$f":"'Fixed inputs'!J54","v":0},{"$f":"'Fixed inputs'!K54","v":0},{"$f":"'Fixed inputs'!L54","v":0},{"$f":"'Fixed inputs'!M54","v":0},{"$f":"'Fixed inputs'!N54","v":0},{"$f":"'Fixed inputs'!O54","v":0},{"$f":"'Fixed inputs'!P54","v":1},{"$f":"'Fixed inputs'!Q54","v":0},{"$f":"'Fixed inputs'!R54","v":0},{"$f":"'Fixed inputs'!S54","v":0},{"$f":"'Fixed inputs'!T54","v":0},{"$f":"'Fixed inputs'!U54","v":0},{"$f":"'Fixed inputs'!V54","v":0},{"$f":"'Fixed inputs'!W54","v":0},{"$f":"'Fixed inputs'!X54","v":0},{"$f":"'Fixed inputs'!Y54","v":0}]
[null,null,null,null,null,"LV discount","%",null,null,{"$f":"J30 * $H$22","v":0.39586682370404513},0.39586682370404513,0.39586682370404513,0.39586682370404513,0.39586682370404513,0,0,0.39586682370404513,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"HV discount","%",null,null,{"$f":"SUMPRODUCT(J31:J33,$H$23:$H$25)","v":0.57177416146915183},0.57177416146915183,0.57177416146915183,0.57177416146915183,0.57177416146915183,0.27966609794872277,0.14844162099042779,0.57177416146915183,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,"Discount override",null,null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Paragraphs 98 & 99"]
[null,null,null,null,"This table overrides discount factors for certain categories of user"]
[null,null,null,null,null,"Flag for overriding MWh discount rate","TRUE / FALSE",null,null,{"$f":"'Fixed inputs'!J110","v":false},{"$f":"'Fixed inputs'!K110","v":false},{"$f":"'Fixed inputs'!L110","v":false},{"$f":"'Fixed inputs'!M110","v":false},{"$f":"'Fixed inputs'!N110","v":false},{"$f":"'Fixed inputs'!O110","v":false},{"$f":"'Fixed inputs'!P110","v":false},{"$f":"'Fixed inputs'!Q110","v":false},{"$f":"'Fixed inputs'!R110","v":true},{"$f":"'Fixed inputs'!S110","v":true},{"$f":"'Fixed inputs'!T110","v":true},{"$f":"'Fixed inputs'!U110","v":true},{"$f":"'Fixed inputs'!V110","v":true},{"$f":"'Fixed inputs'!W110","v":true},{"$f":"'Fixed inputs'!X110","v":true},{"$f":"'Fixed inputs'!Y110","v":true}]
[null,null,null,null,null,"Flag for overriding MPAN discount rate","TRUE / FALSE",null,null,{"$f":"'Fixed inputs'!J114","v":false},{"$f":"'Fixed inputs'!K114","v":false},{"$f":"'Fixed inputs'!L114","v":false},{"$f":"'Fixed inputs'!M114","v":false},{"$f":"'Fixed inputs'!N114","v":false},{"$f":"'Fixed inputs'!O114","v":false},{"$f":"'Fixed inputs'!P114","v":false},{"$f":"'Fixed inputs'!Q114","v":false},{"$f":"'Fixed inputs'!R114","v":true},{"$f":"'Fixed inputs'!S114","v":true},{"$f":"'Fixed inputs'!T114","v":true},{"$f":"'Fixed inputs'!U114","v":true},{"$f":"'Fixed inputs'!V114","v":true},{"$f":"'Fixed inputs'!W114","v":true},{"$f":"'Fixed inputs'!X114","v":true},{"$f":"'Fixed inputs'!Y114","v":true}]
[null,null,null,null,null,"Flag for overriding import capacity discount rate","TRUE / FALSE",null,null,{"$f":"'Fixed inputs'!J118","v":false},{"$f":"'Fixed inputs'!K118","v":false},{"$f":"'Fixed inputs'!L118","v":false},{"$f":"'Fixed inputs'!M118","v":false},{"$f":"'Fixed inputs'!N118","v":false},{"$f":"'Fixed inputs'!O118","v":false},{"$f":"'Fixed inputs'!P118","v":false},{"$f":"'Fixed inputs'!Q118","v":false},{"$f":"'Fixed inputs'!R118","v":true},{"$f":"'Fixed inputs'!S118","v":true},{"$f":"'Fixed inputs'!T118","v":true},{"$f":"'Fixed inputs'!U118","v":true},{"$f":"'Fixed inputs'!V118","v":true},{"$f":"'Fixed inputs'!W118","v":true},{"$f":"'Fixed inputs'!X118","v":true},{"$f":"'Fixed inputs'!Y118","v":true}]
[null,null,null,null,null,"Flag for overriding exceeded capacity discount rate","TRUE / FALSE",null,null,{"$f":"'Fixed inputs'!J122","v":false},{"$f":"'Fixed inputs'!K122","v":false},{"$f":"'Fixed inputs'!L122","v":false},{"$f":"'Fixed inputs'!M122","v":false},{"$f":"'Fixed inputs'!N122","v":false},{"$f":"'Fixed inputs'!O122","v":false},{"$f":"'Fixed inputs'!P122","v":false},{"$f":"'Fixed inputs'!Q122","v":false},{"$f":"'Fixed inputs'!R122","v":true},{"$f":"'Fixed inputs'!S122","v":true},{"$f":"'Fixed inputs'!T122","v":true},{"$f":"'Fixed inputs'!U122","v":true},{"$f":"'Fixed inputs'!V122","v":true},{"$f":"'Fixed inputs'!W122","v":true},{"$f":"'Fixed inputs'!X122","v":true},{"$f":"'Fixed inputs'!Y122","v":true}]
[null,null,null,null,null,"Flag for overriding reactive power units discount rate","TRUE / FALSE",null,null,{"$f":"'Fixed inputs'!J126","v":false},{"$f":"'Fixed inputs'!K126","v":false},{"$f":"'Fixed inputs'!L126","v":false},{"$f":"'Fixed inputs'!M126","v":false},{"$f":"'Fixed inputs'!N126","v":false},{"$f":"'Fixed inputs'!O126","v":false},{"$f":"'Fixed inputs'!P126","v":false},{"$f":"'Fixed inputs'!Q126","v":false},{"$f":"'Fixed inputs'!R126","v":true},{"$f":"'Fixed inputs'!S126","v":true},{"$f":"'Fixed inputs'!T126","v":true},{"$f":"'Fixed inputs'!U126","v":true},{"$f":"'Fixed inputs'!V126","v":true},{"$f":"'Fixed inputs'!W126","v":true},{"$f":"'Fixed inputs'!X126","v":true},{"$f":"'Fixed inputs'!Y126","v":true}]
[]
[null,null,null,null,null,"Override MWh discount rate","%",null,null,{"$f":"'Fixed inputs'!J111","v":0},{"$f":"'Fixed inputs'!K111","v":0},{"$f":"'Fixed inputs'!L111","v":0},{"$f":"'Fixed inputs'!M111","v":0},{"$f":"'Fixed inputs'!N111","v":0},{"$f":"'Fixed inputs'!O111","v":0},{"$f":"'Fixed inputs'!P111","v":0},{"$f":"'Fixed inputs'!Q111","v":0},{"$f":"'Fixed inputs'!R111","v":0},{"$f":"'Fixed inputs'!S111","v":0},{"$f":"'Fixed inputs'!T111","v":0},{"$f":"'Fixed inputs'!U111","v":0},{"$f":"'Fixed inputs'!V111","v":0},{"$f":"'Fixed inputs'!W111","v":0},{"$f":"'Fixed inputs'!X111","v":0},{"$f":"'Fixed inputs'!Y111","v":0}]
[null,null,null,null,null,"Override MPAN discount rate","%",null,null,{"$f":"'Fixed inputs'!J115","v":0},{"$f":"'Fixed inputs'!K115","v":0},{"$f":"'Fixed inputs'!L115","v":0},{"$f":"'Fixed inputs'!M115","v":0},{"$f":"'Fixed inputs'!N115","v":0},{"$f":"'Fixed inputs'!O115","v":0},{"$f":"'Fixed inputs'!P115","v":0},{"$f":"'Fixed inputs'!Q115","v":0},{"$f":"'Fixed inputs'!R115","v":1},{"$f":"'Fixed inputs'!S115","v":1},{"$f":"'Fixed inputs'!T115","v":1},{"$f":"'Fixed inputs'!U115","v":1},{"$f":"'Fixed inputs'!V115","v":1},{"$f":"'Fixed inputs'!W115","v":1},{"$f":"'Fixed inputs'!X115","v":1},{"$f":"'Fixed inputs'!Y115","v":1}]
[null,null,null,null,null,"Override import capacity discount rate","%",null,null,{"$f":"'Fixed inputs'!J119","v":0},{"$f":"'Fixed inputs'!K119","v":0},{"$f":"'Fixed inputs'!L119","v":0},{"$f":"'Fixed inputs'!M119","v":0},{"$f":"'Fixed inputs'!N119","v":0},{"$f":"'Fixed inputs'!O119","v":0},{"$f":"'Fixed inputs'!P119","v":0},{"$f":"'Fixed inputs'!Q119","v":0},{"$f":"'Fixed inputs'!R119","v":0},{"$f":"'Fixed inputs'!S119","v":0},{"$f":"'Fixed inputs'!T119","v":0},{"$f":"'Fixed inputs'!U119","v":0},{"$f":"'Fixed inputs'!V119","v":0},{"$f":"'Fixed inputs'!W119","v":0},{"$f":"'Fixed inputs'!X119","v":0},{"$f":"'Fixed inputs'!Y119","v":0}]
[null,null,null,null,null,"Override exceeded capacity discount rate","%",null,null,{"$f":"'Fixed inputs'!J123","v":0},{"$f":"'Fixed inputs'!K123","v":0},{"$f":"'Fixed inputs'!L123","v":0},{"$f":"'Fixed inputs'!M123","v":0},{"$f":"'Fixed inputs'!N123","v":0},{"$f":"'Fixed inputs'!O123","v":0},{"$f":"'Fixed inputs'!P123","v":0},{"$f":"'Fixed inputs'!Q123","v":0},{"$f":"'Fixed inputs'!R123","v":0},{"$f":"'Fixed inputs'!S123","v":0},{"$f":"'Fixed inputs'!T123","v":0},{"$f":"'Fixed inputs'!U123","v":0},{"$f":"'Fixed inputs'!V123","v":0},{"$f":"'Fixed inputs'!W123","v":0},{"$f":"'Fixed inputs'!X123","v":0},{"$f":"'Fixed inputs'!Y123","v":0}]
[null,null,null,null,null,"Override reactive power units discount rate","%",null,null,{"$f":"'Fixed inputs'!J127","v":0},{"$f":"'Fixed inputs'!K127","v":0},{"$f":"'Fixed inputs'!L127","v":0},{"$f":"'Fixed inputs'!M127","v":0},{"$f":"'Fixed inputs'!N127","v":0},{"$f":"'Fixed inputs'!O127","v":0},{"$f":"'Fixed inputs'!P127","v":0},{"$f":"'Fixed inputs'!Q127","v":0},{"$f":"'Fixed inputs'!R127","v":0},{"$f":"'Fixed inputs'!S127","v":0},{"$f":"'Fixed inputs'!T127","v":0},{"$f":"'Fixed inputs'!U127","v":0},{"$f":"'Fixed inputs'!V127","v":0},{"$f":"'Fixed inputs'!W127","v":0},{"$f":"'Fixed inputs'!X127","v":0},{"$f":"'Fixed inputs'!Y127","v":0}]
[]
[null,"Volume discounting"]
[]
[null,null,{"$f":"INDEX('Version control'!$H$29:$H$55,MATCH($A$1,'Version control'!$F$29:$F$55,0),1)&\"-B: Aggregation of volumes\"","v":"Section 507-B: Aggregation of volumes"}]
[]
[null,null,null,"Volumes for all the way tariffs are imported from the inputs, separately for each residual band."]
[]
[null,null,null,null,"All the way volume forecast - No Residual",null,null,null,">"]
[null,null,null,null,null,"Rate 1 units","MWh",null,null,null,{"$f":"'Inputs by customer type'!K26","v":20.630463859639889},{"$f":"'Inputs by customer type'!L26","v":0},{"$f":"'Inputs by customer type'!M26","v":31.829204282669068},{"$f":"'Inputs by customer type'!N26","v":3.1001285748823295},{"$f":"'Inputs by customer type'!O26","v":0},{"$f":"'Inputs by customer type'!P26","v":318.79277124321686},null,{"$f":"'Inputs by customer type'!R26","v":8971.0800139946587},{"$f":"'Inputs by customer type'!S26","v":0},{"$f":"'Inputs by customer type'!T26","v":4011.9783214109152},{"$f":"'Inputs by customer type'!U26","v":30.767297619047614},{"$f":"'Inputs by customer type'!V26","v":623.13150729952724},{"$f":"'Inputs by customer type'!W26","v":0},{"$f":"'Inputs by customer type'!X26","v":162010.27438715112},{"$f":"'Inputs by customer type'!Y26","v":0}]
[null,null,null,null,null,"Rate 2 units","MWh",null,null,null,{"$f":"'Inputs by customer type'!K27","v":323.7567992358031},{"$f":"'Inputs by customer type'!L27","v":0},{"$f":"'Inputs by customer type'!M27","v":619.63932777963169},{"$f":"'Inputs by customer type'!N27","v":9.0182110678998164},{"$f":"'Inputs by customer type'!O27","v":0},{"$f":"'Inputs by customer type'!P27","v":3247.3665933142588},null,{"$f":"'Inputs by customer type'!R27","v":43657.421178295554},{"$f":"'Inputs by customer type'!S27","v":0},{"$f":"'Inputs by customer type'!T27","v":16133.519740639922},{"$f":"'Inputs by customer type'!U27","v":135.95944047619048},{"$f":"'Inputs by customer type'!V27","v":2739.3319300111775},{"$f":"'Inputs by customer type'!W27","v":0},{"$f":"'Inputs by customer type'!X27","v":317259.1663624057},{"$f":"'Inputs by customer type'!Y27","v":0}]
[null,null,null,null,null,"Rate 3 units","MWh",null,null,null,{"$f":"'Inputs by customer type'!K28","v":2936.7799791330262},{"$f":"'Inputs by customer type'!L28","v":0},{"$f":"'Inputs by customer type'!M28","v":10746.958196921374},{"$f":"'Inputs by customer type'!N28","v":17.679401582081454},{"$f":"'Inputs by customer type'!O28","v":0},{"$f":"'Inputs by customer type'!P28","v":7206.717073925116},null,{"$f":"'Inputs by customer type'!R28","v":26677.335659171189},{"$f":"'Inputs by customer type'!S28","v":0},{"$f":"'Inputs by customer type'!T28","v":23131.217362752232},{"$f":"'Inputs by customer type'!U28","v":77.44179761904762},{"$f":"'Inputs by customer type'!V28","v":3761.8475921487593},{"$f":"'Inputs by customer type'!W28","v":0},{"$f":"'Inputs by customer type'!X28","v":406014.58464865637},{"$f":"'Inputs by customer type'!Y28","v":0}]
[null,null,null,null,null,"MPANs","MPANs",null,null,null,{"$f":"'Inputs by customer type'!K29","v":1438.1780821917807},{"$f":"'Inputs by customer type'!L29","v":0},{"$f":"'Inputs by customer type'!M29","v":1954.3397260273973},{"$f":"'Inputs by customer type'!N29","v":16},{"$f":"'Inputs by customer type'!O29","v":0},{"$f":"'Inputs by customer type'!P29","v":116},null,{"$f":"'Inputs by customer type'!R29","v":31048.405479452056},{"$f":"'Inputs by customer type'!S29","v":0},{"$f":"'Inputs by customer type'!T29","v":530.81031963470309},{"$f":"'Inputs by customer type'!U29","v":2},{"$f":"'Inputs by customer type'!V29","v":64},{"$f":"'Inputs by customer type'!W29","v":0},{"$f":"'Inputs by customer type'!X29","v":355.91726027397254},{"$f":"'Inputs by customer type'!Y29","v":0}]
[null,null,null,null,null,"Import capacity","kVA",null,null,null,{"$f":"'Inputs by customer type'!K30","v":0},{"$f":"'Inputs by customer type'!L30","v":0},{"$f":"'Inputs by customer type'!M30","v":0},{"$f":"'Inputs by customer type'!N30","v":229.80821917808214},{"$f":"'Inputs by customer type'!O30","v":0},{"$f":"'Inputs by customer type'!P30","v":23026.079784750738},null,{"$f":"'Inputs by customer type'!R30","v":0},{"$f":"'Inputs by customer type'!S30","v":0},{"$f":"'Inputs by customer type'!T30","v":0},{"$f":"'Inputs by customer type'!U30","v":0},{"$f":"'Inputs by customer type'!V30","v":0},{"$f":"'Inputs by customer type'!W30","v":0},{"$f":"'Inputs by customer type'!X30","v":0},{"$f":"'Inputs by customer type'!Y30","v":0}]
[null,null,null,null,null,"Exceeded capacity","kVA",null,null,null,{"$f":"'Inputs by customer type'!K31","v":0},{"$f":"'Inputs by customer type'!L31","v":0},{"$f":"'Inputs by customer type'!M31","v":0},{"$f":"'Inputs by customer type'!N31","v":19.447358121330723},{"$f":"'Inputs by customer type'!O31","v":0},{"$f":"'Inputs by customer type'!P31","v":939.76836044847073},null,{"$f":"'Inputs by customer type'!R31","v":0},{"$f":"'Inputs by customer type'!S31","v":0},{"$f":"'Inputs by customer type'!T31","v":0},{"$f":"'Inputs by customer type'!U31","v":0},{"$f":"'Inputs by customer type'!V31","v":0},{"$f":"'Inputs by customer type'!W31","v":0},{"$f":"'Inputs by customer type'!X31","v":0},{"$f":"'Inputs by customer type'!Y31","v":0}]
[null,null,null,null,null,"Reactive power units","MVArh",null,null,null,{"$f":"'Inputs by customer type'!K32","v":0},{"$f":"'Inputs by customer type'!L32","v":0},{"$f":"'Inputs by customer type'!M32","v":0},{"$f":"'Inputs by customer type'!N32","v":41.098571428571418},{"$f":"'Inputs by customer type'!O32","v":0},{"$f":"'Inputs by customer type'!P32","v":2121.5132155606407},null,{"$f":"'Inputs by customer type'!R32","v":0},{"$f":"'Inputs by customer type'!S32","v":0},{"$f":"'Inputs by customer type'!T32","v":7201.4801412497982},{"$f":"'Inputs by customer type'!U32","v":0},{"$f":"'Inputs by customer type'!V32","v":490.05869357073516},{"$f":"'Inputs by customer type'!W32","v":0},{"$f":"'Inputs by customer type'!X32","v":25519.966653214349},{"$f":"'Inputs by customer type'!Y32","v":0}]
[]
[null,null,null,null,"All the way volume forecast - Residual Band 1",null,null,null,">"]
[null,null,null,null,null,"Rate 1 units","MWh",null,null,{"$f":"'Inputs by customer type'!J35","v":804756.0603634516},null,{"$f":"'Inputs by customer type'!L35","v":31104.891231996855},null,{"$f":"'Inputs by customer type'!N35","v":51801.458103425262},{"$f":"'Inputs by customer type'!O35","v":6403.1207489057579},{"$f":"'Inputs by customer type'!P35","v":43186.572739037234},{"$f":"'Inputs by customer type'!Q35","v":7756.3868295368848}]
[null,null,null,null,null,"Rate 2 units","MWh",null,null,{"$f":"'Inputs by customer type'!J36","v":2193687.3840602292},null,{"$f":"'Inputs by customer type'!L36","v":121695.02918258324},null,{"$f":"'Inputs by customer type'!N36","v":192128.22567567645},{"$f":"'Inputs by customer type'!O36","v":23975.27015514507},{"$f":"'Inputs by customer type'!P36","v":156447.86129997668},{"$f":"'Inputs by customer type'!Q36","v":33240.673393363264}]
[null,null,null,null,null,"Rate 3 units","MWh",null,null,{"$f":"'Inputs by customer type'!J37","v":3836544.2951338217},null,{"$f":"'Inputs by customer type'!L37","v":150731.75533352981},null,{"$f":"'Inputs by customer type'!N37","v":259863.56052582938},{"$f":"'Inputs by customer type'!O37","v":34233.21618479232},{"$f":"'Inputs by customer type'!P37","v":248908.85597550165},{"$f":"'Inputs by customer type'!Q37","v":131030.13868996412}]
[null,null,null,null,null,"MPANs","MPANs",null,null,{"$f":"'Inputs by customer type'!J38","v":2221960.0602739728},null,{"$f":"'Inputs by customer type'!L38","v":57994.882191780824},null,{"$f":"'Inputs by customer type'!N38","v":5925.6739726027381},{"$f":"'Inputs by customer type'!O38","v":413.90739726027391},{"$f":"'Inputs by customer type'!P38","v":834.2115068493149},{"$f":"'Inputs by customer type'!Q38","v":48.125}]
[null,null,null,null,null,"Import capacity","kVA",null,null,{"$f":"'Inputs by customer type'!J39","v":0},null,{"$f":"'Inputs by customer type'!L39","v":0},null,{"$f":"'Inputs by customer type'!N39","v":326514.1911066625},{"$f":"'Inputs by customer type'!O39","v":52316.670372241409},{"$f":"'Inputs by customer type'!P39","v":266165.63346990966},{"$f":"'Inputs by customer type'!Q39","v":0}]
[null,null,null,null,null,"Exceeded capacity","kVA",null,null,{"$f":"'Inputs by customer type'!J40","v":0},null,{"$f":"'Inputs by customer type'!L40","v":0},null,{"$f":"'Inputs by customer type'!N40","v":23483.763014571694},{"$f":"'Inputs by customer type'!O40","v":5384.7854425903788},{"$f":"'Inputs by customer type'!P40","v":7258.9087523753933},{"$f":"'Inputs by customer type'!Q40","v":0}]
[null,null,null,null,null,"Reactive power units","MVArh",null,null,{"$f":"'Inputs by customer type'!J41","v":0},null,{"$f":"'Inputs by customer type'!L41","v":0},null,{"$f":"'Inputs by customer type'!N41","v":42228.127280191642},{"$f":"'Inputs by customer type'!O41","v":7986.5404353950616},{"$f":"'Inputs by customer type'!P41","v":46893.282928811146},{"$f":"'Inputs by customer type'!Q41","v":0}]
[]
[null,null,null,null,"All the way volume forecast - Residual Band 2",null,null,null,">"]
[null,null,null,null,null,"Rate 1 units","MWh",null,null,null,null,{"$f":"'Inputs by customer type'!L44","v":36699.349069544987},null,{"$f":"'Inputs by customer type'!N44","v":79226.609966265882},{"$f":"'Inputs by customer type'!O44","v":5851.9752571912486},{"$f":"'Inputs by customer type'!P44","v":86532.566196280066}]
[null,null,null,null,null,"Rate 2 units","MWh",null,null,null,null,{"$f":"'Inputs by customer type'!L45","v":144622.36951475931},null,{"$f":"'Inputs by customer type'!N45","v":284004.04050171701},{"$f":"'Inputs by customer type'!O45","v":22773.428980876572},{"$f":"'Inputs by customer type'!P45","v":306098.34044105763}]
[null,null,null,null,null,"Rate 3 units","MWh",null,null,null,null,{"$f":"'Inputs by customer type'!L46","v":174560.97672833479},null,{"$f":"'Inputs by customer type'!N46","v":379163.8628758025},{"$f":"'Inputs by customer type'!O46","v":31903.534224564835},{"$f":"'Inputs by customer type'!P46","v":496697.12409597129}]
[null,null,null,null,null,"MPANs","MPANs",null,null,null,null,{"$f":"'Inputs by customer type'!L47","v":45167.419178082193},null,{"$f":"'Inputs by customer type'!N47","v":5141.7057534246569},{"$f":"'Inputs by customer type'!O47","v":309.03178082191783},{"$f":"'Inputs by customer type'!P47","v":654.26520547945199}]
[null,null,null,null,null,"Import capacity","kVA",null,null,null,null,{"$f":"'Inputs by customer type'!L48","v":0},null,{"$f":"'Inputs by customer type'!N48","v":570377.99534993456},{"$f":"'Inputs by customer type'!O48","v":37062.617411192383},{"$f":"'Inputs by customer type'!P48","v":427423.65277030494}]
[null,null,null,null,null,"Exceeded capacity","kVA",null,null,null,null,{"$f":"'Inputs by customer type'!L49","v":0},null,{"$f":"'Inputs by customer type'!N49","v":3568.9021176120141},{"$f":"'Inputs by customer type'!O49","v":635.61419626289091},{"$f":"'Inputs by customer type'!P49","v":4199.2902873683679}]
[null,null,null,null,null,"Reactive power units","MVArh",null,null,null,null,{"$f":"'Inputs by customer type'!L50","v":0},null,{"$f":"'Inputs by customer type'!N50","v":55978.261637618052},{"$f":"'Inputs by customer type'!O50","v":8604.8786875584155},{"$f":"'Inputs by customer type'!P50","v":61101.177447083806}]
[]
[null,null,null,null,"All the way volume forecast - Residual Band 3",null,null,null,">"]
[null,null,null,null,null,"Rate 1 units","MWh",null,null,null,null,{"$f":"'Inputs by customer type'!L53","v":41066.238540561972},null,{"$f":"'Inputs by customer type'!N53","v":39065.995825410908},{"$f":"'Inputs by customer type'!O53","v":9042.9677673155311},{"$f":"'Inputs by customer type'!P53","v":74169.438133274249}]
[null,null,null,null,null,"Rate 2 units","MWh",null,null,null,null,{"$f":"'Inputs by customer type'!L54","v":161603.78285168161},null,{"$f":"'Inputs by customer type'!N54","v":143314.37693706452},{"$f":"'Inputs by customer type'!O54","v":33333.317880870854},{"$f":"'Inputs by customer type'!P54","v":249272.9423032545}]
[null,null,null,null,null,"Rate 3 units","MWh",null,null,null,null,{"$f":"'Inputs by customer type'!L55","v":200364.57295713661},null,{"$f":"'Inputs by customer type'!N55","v":196286.91954525534},{"$f":"'Inputs by customer type'!O55","v":47343.271654423952},{"$f":"'Inputs by customer type'!P55","v":422516.07137784903}]
[null,null,null,null,null,"MPANs","MPANs",null,null,null,null,{"$f":"'Inputs by customer type'!L56","v":25040.060273972602},null,{"$f":"'Inputs by customer type'!N56","v":1649.4093150684928},{"$f":"'Inputs by customer type'!O56","v":271.95890410958901},{"$f":"'Inputs by customer type'!P56","v":273.01315068493153}]
[null,null,null,null,null,"Import capacity","kVA",null,null,null,null,{"$f":"'Inputs by customer type'!L57","v":0},null,{"$f":"'Inputs by customer type'!N57","v":292716.3197203498},{"$f":"'Inputs by customer type'!O57","v":51150.980455882745},{"$f":"'Inputs by customer type'!P57","v":366176.97132638679}]
[null,null,null,null,null,"Exceeded capacity","kVA",null,null,null,null,{"$f":"'Inputs by customer type'!L58","v":0},null,{"$f":"'Inputs by customer type'!N58","v":766.88131402822148},{"$f":"'Inputs by customer type'!O58","v":579.91522251510719},{"$f":"'Inputs by customer type'!P58","v":2257.7113082412711}]
[null,null,null,null,null,"Reactive power units","MVArh",null,null,null,null,{"$f":"'Inputs by customer type'!L59","v":0},null,{"$f":"'Inputs by customer type'!N59","v":33321.291070570209},{"$f":"'Inputs by customer type'!O59","v":6980.2119976101167},{"$f":"'Inputs by customer type'!P59","v":49873.858167979786}]
[]
[null,null,null,null,"All the way volume forecast - Residual Band 4",null,null,null,">"]
[null,null,null,null,null,"Rate 1 units","MWh",null,null,null,null,{"$f":"'Inputs by customer type'!L62","v":105527.67053771955},null,{"$f":"'Inputs by customer type'!N62","v":26887.365200675049},{"$f":"'Inputs by customer type'!O62","v":80201.923639599481},{"$f":"'Inputs by customer type'!P62","v":142047.21465483843}]
[null,null,null,null,null,"Rate 2 units","MWh",null,null,null,null,{"$f":"'Inputs by customer type'!L63","v":405460.14239586977},null,{"$f":"'Inputs by customer type'!N63","v":100325.35935594892},{"$f":"'Inputs by customer type'!O63","v":297852.55051228986},{"$f":"'Inputs by customer type'!P63","v":465066.71900912485}]
[null,null,null,null,null,"Rate 3 units","MWh",null,null,null,null,{"$f":"'Inputs by customer type'!L64","v":538007.88629096642},null,{"$f":"'Inputs by customer type'!N64","v":137461.45446785088},{"$f":"'Inputs by customer type'!O64","v":429199.02495700686},{"$f":"'Inputs by customer type'!P64","v":844004.42985605774}]
[null,null,null,null,null,"MPANs","MPANs",null,null,null,null,{"$f":"'Inputs by customer type'!L65","v":24457.923287671234},null,{"$f":"'Inputs by customer type'!N65","v":755.35945205479436},{"$f":"'Inputs by customer type'!O65","v":1228.8432876712332},{"$f":"'Inputs by customer type'!P65","v":215.0849315068493}]
[null,null,null,null,null,"Import capacity","kVA",null,null,null,null,{"$f":"'Inputs by customer type'!L66","v":0},null,{"$f":"'Inputs by customer type'!N66","v":209326.86679053243},{"$f":"'Inputs by customer type'!O66","v":552476.3888412877},{"$f":"'Inputs by customer type'!P66","v":694391.60423333256}]
[null,null,null,null,null,"Exceeded capacity","kVA",null,null,null,null,{"$f":"'Inputs by customer type'!L67","v":0},null,{"$f":"'Inputs by customer type'!N67","v":228.91958361711406},{"$f":"'Inputs by customer type'!O67","v":1907.5797099411016},{"$f":"'Inputs by customer type'!P67","v":2004.7712098177553}]
[null,null,null,null,null,"Reactive power units","MVArh",null,null,null,null,{"$f":"'Inputs by customer type'!L68","v":0},null,{"$f":"'Inputs by customer type'!N68","v":21045.10350290249},{"$f":"'Inputs by customer type'!O68","v":59746.078087418726},{"$f":"'Inputs by customer type'!P68","v":109872.06549510037}]
[]
[null,null,null,"Volumes for LNDO LV tariffs are imported from the inputs, separately for each residual band."]
[]
[null,null,null,null,"LDNO LV volume forecast - No Residual",null,null,null,">"]
[null,null,null,null,null,"Rate 1 units","MWh",null,null,null,{"$f":"'Inputs by customer type'!K73","v":0},{"$f":"'Inputs by customer type'!L73","v":0},{"$f":"'Inputs by customer type'!M73","v":0},{"$f":"'Inputs by customer type'!N73","v":0},{"$f":"'Inputs by customer type'!O73","v":0},{"$f":"'Inputs by customer type'!P73","v":0},null,{"$f":"'Inputs by customer type'!R73","v":1720.4913426063822},null,{"$f":"'Inputs by customer type'!T73","v":28.652522321428574}]
[null,null,null,null,null,"Rate 2 units","MWh",null,null,null,{"$f":"'Inputs by customer type'!K74","v":0},{"$f":"'Inputs by customer type'!L74","v":0},{"$f":"'Inputs by customer type'!M74","v":0},{"$f":"'Inputs by customer type'!N74","v":0},{"$f":"'Inputs by customer type'!O74","v":0},{"$f":"'Inputs by customer type'!P74","v":0},null,{"$f":"'Inputs by customer type'!R74","v":8076.4274916006025},null,{"$f":"'Inputs by customer type'!T74","v":76.381390624999995}]
[null,null,null,null,null,"Rate 3 units","MWh",null,null,null,{"$f":"'Inputs by customer type'!K75","v":0},{"$f":"'Inputs by customer type'!L75","v":0},{"$f":"'Inputs by customer type'!M75","v":0},{"$f":"'Inputs by customer type'!N75","v":0},{"$f":"'Inputs by customer type'!O75","v":0},{"$f":"'Inputs by customer type'!P75","v":0},null,{"$f":"'Inputs by customer type'!R75","v":4832.2313047476437},null,{"$f":"'Inputs by customer type'!T75","v":43.712000000000003}]
[null,null,null,null,null,"MPANs","MPANs",null,null,null,{"$f":"'Inputs by customer type'!K76","v":0},{"$f":"'Inputs by customer type'!L76","v":0},{"$f":"'Inputs by customer type'!M76","v":0},{"$f":"'Inputs by customer type'!N76","v":0},{"$f":"'Inputs by customer type'!O76","v":0},{"$f":"'Inputs by customer type'!P76","v":0},null,{"$f":"'Inputs by customer type'!R76","v":2296.963698630138},null,{"$f":"'Inputs by customer type'!T76","v":7}]
[null,null,null,null,null,"Import capacity","kVA",null,null,null,{"$f":"'Inputs by customer type'!K77","v":0},{"$f":"'Inputs by customer type'!L77","v":0},{"$f":"'Inputs by customer type'!M77","v":0},{"$f":"'Inputs by customer type'!N77","v":0},{"$f":"'Inputs by customer type'!O77","v":0},{"$f":"'Inputs by customer type'!P77","v":0},null,{"$f":"'Inputs by customer type'!R77","v":0},null,{"$f":"'Inputs by customer type'!T77","v":0}]
[null,null,null,null,null,"Exceeded capacity","kVA",null,null,null,{"$f":"'Inputs by customer type'!K78","v":0},{"$f":"'Inputs by customer type'!L78","v":0},{"$f":"'Inputs by customer type'!M78","v":0},{"$f":"'Inputs by customer type'!N78","v":0},{"$f":"'Inputs by customer type'!O78","v":0},{"$f":"'Inputs by customer type'!P78","v":0},null,{"$f":"'Inputs by customer type'!R78","v":0},null,{"$f":"'Inputs by customer type'!T78","v":0}]
[null,null,null,null,null,"Reactive power units","MVArh",null,null,null,{"$f":"'Inputs by customer type'!K79","v":0},{"$f":"'Inputs by customer type'!L79","v":0},{"$f":"'Inputs by customer type'!M79","v":0},{"$f":"'Inputs by customer type'!N79","v":0},{"$f":"'Inputs by customer type'!O79","v":0},{"$f":"'Inputs by customer type'!P79","v":0},null,{"$f":"'Inputs by customer type'!R79","v":0},null,{"$f":"'Inputs by customer type'!T79","v":3.5354999999999999}]
[]
[null,null,null,null,"LDNO LV volume forecast - Residual Band 1",null,null,null,">"]
[null,null,null,null,null,"Rate 1 units","MWh",null,null,{"$f":"'Inputs by customer type'!J82","v":27038.309981813698},null,{"$f":"'Inputs by customer type'!L82","v":359.13760732255474},null,{"$f":"'Inputs by customer type'!N82","v":166.77225950408635},{"$f":"'Inputs by customer type'!O82","v":0},{"$f":"'Inputs by customer type'!P82","v":0},{"$f":"'Inputs by customer type'!Q82","v":0}]
[null,null,null,null,null,"Rate 2 units","MWh",null,null,{"$f":"'Inputs by customer type'!J83","v":73575.213148325187},null,{"$f":"'Inputs by customer type'!L83","v":1425.6634167337027},null,{"$f":"'Inputs by customer type'!N83","v":613.23273382509171},{"$f":"'Inputs by customer type'!O83","v":0},{"$f":"'Inputs by customer type'!P83","v":0},{"$f":"'Inputs by customer type'!Q83","v":0}]
[null,null,null,null,null,"Rate 3 units","MWh",null,null,{"$f":"'Inputs by customer type'!J84","v":124134.35499589291},null,{"$f":"'Inputs by customer type'!L84","v":1617.3664892074032},null,{"$f":"'Inputs by customer type'!N84","v":905.85785158110082},{"$f":"'Inputs by customer type'!O84","v":0},{"$f":"'Inputs by customer type'!P84","v":0},{"$f":"'Inputs by customer type'!Q84","v":0}]
[null,null,null,null,null,"MPANs","MPANs",null,null,{"$f":"'Inputs by customer type'!J85","v":75945.717397260232},null,{"$f":"'Inputs by customer type'!L85","v":960.01424657534221},null,{"$f":"'Inputs by customer type'!N85","v":29},{"$f":"'Inputs by customer type'!O85","v":0},{"$f":"'Inputs by customer type'!P85","v":0},{"$f":"'Inputs by customer type'!Q85","v":0}]
[null,null,null,null,null,"Import capacity","kVA",null,null,{"$f":"'Inputs by customer type'!J86","v":0},null,{"$f":"'Inputs by customer type'!L86","v":0},null,{"$f":"'Inputs by customer type'!N86","v":1754.5917200137781},{"$f":"'Inputs by customer type'!O86","v":0},{"$f":"'Inputs by customer type'!P86","v":0},{"$f":"'Inputs by customer type'!Q86","v":0}]
[null,null,null,null,null,"Exceeded capacity","kVA",null,null,{"$f":"'Inputs by customer type'!J87","v":0},null,{"$f":"'Inputs by customer type'!L87","v":0},null,{"$f":"'Inputs by customer type'!N87","v":49.578986023087275},{"$f":"'Inputs by customer type'!O87","v":0},{"$f":"'Inputs by customer type'!P87","v":0},{"$f":"'Inputs by customer type'!Q87","v":0}]
[null,null,null,null,null,"Reactive power units","MVArh",null,null,{"$f":"'Inputs by customer type'!J88","v":0},null,{"$f":"'Inputs by customer type'!L88","v":0},null,{"$f":"'Inputs by customer type'!N88","v":151.38337821760365},{"$f":"'Inputs by customer type'!O88","v":0},{"$f":"'Inputs by customer type'!P88","v":0},{"$f":"'Inputs by customer type'!Q88","v":0}]
[]
[null,null,null,null,"LDNO LV volume forecast - Residual Band 2",null,null,null,">"]
[null,null,null,null,null,"Rate 1 units","MWh",null,null,null,null,{"$f":"'Inputs by customer type'!L91","v":315.41821267085538},null,{"$f":"'Inputs by customer type'!N91","v":1189.9593503906474},{"$f":"'Inputs by customer type'!O91","v":0},{"$f":"'Inputs by customer type'!P91","v":0}]
[null,null,null,null,null,"Rate 2 units","MWh",null,null,null,null,{"$f":"'Inputs by customer type'!L92","v":1249.1358846855646},null,{"$f":"'Inputs by customer type'!N92","v":4112.7300527069456},{"$f":"'Inputs by customer type'!O92","v":0},{"$f":"'Inputs by customer type'!P92","v":0}]
[null,null,null,null,null,"Rate 3 units","MWh",null,null,null,null,{"$f":"'Inputs by customer type'!L93","v":1428.3944850501791},null,{"$f":"'Inputs by customer type'!N93","v":5663.5377141593935},{"$f":"'Inputs by customer type'!O93","v":0},{"$f":"'Inputs by customer type'!P93","v":0}]
[null,null,null,null,null,"MPANs","MPANs",null,null,null,null,{"$f":"'Inputs by customer type'!L94","v":515.48506849315061},null,{"$f":"'Inputs by customer type'!N94","v":119},{"$f":"'Inputs by customer type'!O94","v":0},{"$f":"'Inputs by customer type'!P94","v":0}]
[null,null,null,null,null,"Import capacity","kVA",null,null,null,null,{"$f":"'Inputs by customer type'!L95","v":0},null,{"$f":"'Inputs by customer type'!N95","v":13621.121932444468},{"$f":"'Inputs by customer type'!O95","v":0},{"$f":"'Inputs by customer type'!P95","v":0}]
[null,null,null,null,null,"Exceeded capacity","kVA",null,null,null,null,{"$f":"'Inputs by customer type'!L96","v":0},null,{"$f":"'Inputs by customer type'!N96","v":94.474637889052417},{"$f":"'Inputs by customer type'!O96","v":0},{"$f":"'Inputs by customer type'!P96","v":0}]
[null,null,null,null,null,"Reactive power units","MVArh",null,null,null,null,{"$f":"'Inputs by customer type'!L97","v":0},null,{"$f":"'Inputs by customer type'!N97","v":680.02911918999462},{"$f":"'Inputs by customer type'!O97","v":0},{"$f":"'Inputs by customer type'!P97","v":0}]
[]
[null,null,null,null,"LDNO LV volume forecast - Residual Band 3",null,null,null,">"]
[null,null,null,null,null,"Rate 1 units","MWh",null,null,null,null,{"$f":"'Inputs by customer type'!L100","v":286.14034057403228},null,{"$f":"'Inputs by customer type'!N100","v":1688.6787291482449},{"$f":"'Inputs by customer type'!O100","v":0},{"$f":"'Inputs by customer type'!P100","v":0}]
[null,null,null,null,null,"Rate 2 units","MWh",null,null,null,null,{"$f":"'Inputs by customer type'!L101","v":1129.2671746566602},null,{"$f":"'Inputs by customer type'!N101","v":5744.8674841886277},{"$f":"'Inputs by customer type'!O101","v":0},{"$f":"'Inputs by customer type'!P101","v":0}]
[null,null,null,null,null,"Rate 3 units","MWh",null,null,null,null,{"$f":"'Inputs by customer type'!L102","v":1318.4862768242385},null,{"$f":"'Inputs by customer type'!N102","v":6902.6634374284822},{"$f":"'Inputs by customer type'!O102","v":0},{"$f":"'Inputs by customer type'!P102","v":0}]
[null,null,null,null,null,"MPANs","MPANs",null,null,null,null,{"$f":"'Inputs by customer type'!L103","v":254.65602739726026},null,{"$f":"'Inputs by customer type'!N103","v":125},{"$f":"'Inputs by customer type'!O103","v":0},{"$f":"'Inputs by customer type'!P103","v":0}]
[null,null,null,null,null,"Import capacity","kVA",null,null,null,null,{"$f":"'Inputs by customer type'!L104","v":0},null,{"$f":"'Inputs by customer type'!N104","v":21837.485067117937},{"$f":"'Inputs by customer type'!O104","v":0},{"$f":"'Inputs by customer type'!P104","v":0}]
[null,null,null,null,null,"Exceeded capacity","kVA",null,null,null,null,{"$f":"'Inputs by customer type'!L105","v":0},null,{"$f":"'Inputs by customer type'!N105","v":12.550884175205223},{"$f":"'Inputs by customer type'!O105","v":0},{"$f":"'Inputs by customer type'!P105","v":0}]
[null,null,null,null,null,"Reactive power units","MVArh",null,null,null,null,{"$f":"'Inputs by customer type'!L106","v":0},null,{"$f":"'Inputs by customer type'!N106","v":1123.8588746889391},{"$f":"'Inputs by customer type'!O106","v":0},{"$f":"'Inputs by customer type'!P106","v":0}]
[]
[null,null,null,null,"LDNO LV volume forecast - Residual Band 4",null,null,null,">"]
[null,null,null,null,null,"Rate 1 units","MWh",null,null,null,null,{"$f":"'Inputs by customer type'!L109","v":875.76284982507229},null,{"$f":"'Inputs by customer type'!N109","v":644.69745708375399},{"$f":"'Inputs by customer type'!O109","v":0},{"$f":"'Inputs by customer type'!P109","v":0}]
[null,null,null,null,null,"Rate 2 units","MWh",null,null,null,null,{"$f":"'Inputs by customer type'!L110","v":3418.1277019375552},null,{"$f":"'Inputs by customer type'!N110","v":1977.1136916961193},{"$f":"'Inputs by customer type'!O110","v":0},{"$f":"'Inputs by customer type'!P110","v":0}]
[null,null,null,null,null,"Rate 3 units","MWh",null,null,null,null,{"$f":"'Inputs by customer type'!L111","v":3969.6065673410685},null,{"$f":"'Inputs by customer type'!N111","v":2495.6231587431821},{"$f":"'Inputs by customer type'!O111","v":0},{"$f":"'Inputs by customer type'!P111","v":0}]
[null,null,null,null,null,"MPANs","MPANs",null,null,null,null,{"$f":"'Inputs by customer type'!L112","v":356.60630136986293},null,{"$f":"'Inputs by customer type'!N112","v":31},{"$f":"'Inputs by customer type'!O112","v":0},{"$f":"'Inputs by customer type'!P112","v":0}]
[null,null,null,null,null,"Import capacity","kVA",null,null,null,null,{"$f":"'Inputs by customer type'!L113","v":0},null,{"$f":"'Inputs by customer type'!N113","v":11339.302017879381},{"$f":"'Inputs by customer type'!O113","v":0},{"$f":"'Inputs by customer type'!P113","v":0}]
[null,null,null,null,null,"Exceeded capacity","kVA",null,null,null,null,{"$f":"'Inputs by customer type'!L114","v":0},null,{"$f":"'Inputs by customer type'!N114","v":0.36399217221135033},{"$f":"'Inputs by customer type'!O114","v":0},{"$f":"'Inputs by customer type'!P114","v":0}]
[null,null,null,null,null,"Reactive power units","MVArh",null,null,null,null,{"$f":"'Inputs by customer type'!L115","v":0},null,{"$f":"'Inputs by customer type'!N115","v":310.23295817424241},{"$f":"'Inputs by customer type'!O115","v":0},{"$f":"'Inputs by customer type'!P115","v":0}]
[]
[null,null,null,"Volumes for LNDO HV tariffs are imported from the inputs, separately for each residual band."]
[]
[null,null,null,null,"LDNO HV volume forecast - No Residual",null,null,null,">"]
[null,null,null,null,null,"Rate 1 units","MWh",null,null,null,{"$f":"'Inputs by customer type'!K120","v":0},{"$f":"'Inputs by customer type'!L120","v":0},{"$f":"'Inputs by customer type'!M120","v":0},{"$f":"'Inputs by customer type'!N120","v":0},{"$f":"'Inputs by customer type'!O120","v":0},{"$f":"'Inputs by customer type'!P120","v":0},null,{"$f":"'Inputs by customer type'!R120","v":702.54753742348146},{"$f":"'Inputs by customer type'!S120","v":0},{"$f":"'Inputs by customer type'!T120","v":0},{"$f":"'Inputs by customer type'!U120","v":0},{"$f":"'Inputs by customer type'!V120","v":0},{"$f":"'Inputs by customer type'!W120","v":0},{"$f":"'Inputs by customer type'!X120","v":0},{"$f":"'Inputs by customer type'!Y120","v":0}]
[null,null,null,null,null,"Rate 2 units","MWh",null,null,null,{"$f":"'Inputs by customer type'!K121","v":0},{"$f":"'Inputs by customer type'!L121","v":0},{"$f":"'Inputs by customer type'!M121","v":0},{"$f":"'Inputs by customer type'!N121","v":0},{"$f":"'Inputs by customer type'!O121","v":0},{"$f":"'Inputs by customer type'!P121","v":0},null,{"$f":"'Inputs by customer type'!R121","v":3490.9334791394836},{"$f":"'Inputs by customer type'!S121","v":0},{"$f":"'Inputs by customer type'!T121","v":0},{"$f":"'Inputs by customer type'!U121","v":0},{"$f":"'Inputs by customer type'!V121","v":0},{"$f":"'Inputs by customer type'!W121","v":0},{"$f":"'Inputs by customer type'!X121","v":0},{"$f":"'Inputs by customer type'!Y121","v":0}]
[null,null,null,null,null,"Rate 3 units","MWh",null,null,null,{"$f":"'Inputs by customer type'!K122","v":0},{"$f":"'Inputs by customer type'!L122","v":0},{"$f":"'Inputs by customer type'!M122","v":0},{"$f":"'Inputs by customer type'!N122","v":0},{"$f":"'Inputs by customer type'!O122","v":0},{"$f":"'Inputs by customer type'!P122","v":0},null,{"$f":"'Inputs by customer type'!R122","v":2124.7346074253833},{"$f":"'Inputs by customer type'!S122","v":0},{"$f":"'Inputs by customer type'!T122","v":0},{"$f":"'Inputs by customer type'!U122","v":0},{"$f":"'Inputs by customer type'!V122","v":0},{"$f":"'Inputs by customer type'!W122","v":0},{"$f":"'Inputs by customer type'!X122","v":0},{"$f":"'Inputs by customer type'!Y122","v":0}]
[null,null,null,null,null,"MPANs","MPANs",null,null,null,{"$f":"'Inputs by customer type'!K123","v":0},{"$f":"'Inputs by customer type'!L123","v":0},{"$f":"'Inputs by customer type'!M123","v":0},{"$f":"'Inputs by customer type'!N123","v":0},{"$f":"'Inputs by customer type'!O123","v":0},{"$f":"'Inputs by customer type'!P123","v":0},null,{"$f":"'Inputs by customer type'!R123","v":2483.5209589041096},{"$f":"'Inputs by customer type'!S123","v":0},{"$f":"'Inputs by customer type'!T123","v":0},{"$f":"'Inputs by customer type'!U123","v":0},{"$f":"'Inputs by customer type'!V123","v":0},{"$f":"'Inputs by customer type'!W123","v":0},{"$f":"'Inputs by customer type'!X123","v":0},{"$f":"'Inputs by customer type'!Y123","v":0}]
[null,null,null,null,null,"Import capacity","kVA",null,null,null,{"$f":"'Inputs by customer type'!K124","v":0},{"$f":"'Inputs by customer type'!L124","v":0},{"$f":"'Inputs by customer type'!M124","v":0},{"$f":"'Inputs by customer type'!N124","v":0},{"$f":"'Inputs by customer type'!O124","v":0},{"$f":"'Inputs by customer type'!P124","v":0},null,{"$f":"'Inputs by customer type'!R124","v":0},{"$f":"'Inputs by customer type'!S124","v":0},{"$f":"'Inputs by customer type'!T124","v":0},{"$f":"'Inputs by customer type'!U124","v":0},{"$f":"'Inputs by customer type'!V124","v":0},{"$f":"'Inputs by customer type'!W124","v":0},{"$f":"'Inputs by customer type'!X124","v":0},{"$f":"'Inputs by customer type'!Y124","v":0}]
[null,null,null,null,null,"Exceeded capacity","kVA",null,null,null,{"$f":"'Inputs by customer type'!K125","v":0},{"$f":"'Inputs by customer type'!L125","v":0},{"$f":"'Inputs by customer type'!M125","v":0},{"$f":"'Inputs by customer type'!N125","v":0},{"$f":"'Inputs by customer type'!O125","v":0},{"$f":"'Inputs by customer type'!P125","v":0},null,{"$f":"'Inputs by customer type'!R125","v":0},{"$f":"'Inputs by customer type'!S125","v":0},{"$f":"'Inputs by customer type'!T125","v":0},{"$f":"'Inputs by customer type'!U125","v":0},{"$f":"'Inputs by customer type'!V125","v":0},{"$f":"'Inputs by customer type'!W125","v":0},{"$f":"'Inputs by customer type'!X125","v":0},{"$f":"'Inputs by customer type'!Y125","v":0}]
[null,null,null,null,null,"Reactive power units","MVArh",null,null,null,{"$f":"'Inputs by customer type'!K126","v":0},{"$f":"'Inputs by customer type'!L126","v":0},{"$f":"'Inputs by customer type'!M126","v":0},{"$f":"'Inputs by customer type'!N126","v":0},{"$f":"'Inputs by customer type'!O126","v":0},{"$f":"'Inputs by customer type'!P126","v":0},null,{"$f":"'Inputs by customer type'!R126","v":0},{"$f":"'Inputs by customer type'!S126","v":0},{"$f":"'Inputs by customer type'!T126","v":0},{"$f":"'Inputs by customer type'!U126","v":0},{"$f":"'Inputs by customer type'!V126","v":0},{"$f":"'Inputs by customer type'!W126","v":0},{"$f":"'Inputs by customer type'!X126","v":0},{"$f":"'Inputs by customer type'!Y126","v":0}]
[]
[null,null,null,null,"LDNO HV volume forecast - Residual Band 1",null,null,null,">"]
[null,null,null,null,null,"Rate 1 units","MWh",null,null,{"$f":"'Inputs by customer type'!J129","v":39868.975625734856},null,{"$f":"'Inputs by customer type'!L129","v":523.78661779693914},null,{"$f":"'Inputs by customer type'!N129","v":1581.5873448687707},{"$f":"'Inputs by customer type'!O129","v":3.3510920611969808},{"$f":"'Inputs by customer type'!P129","v":212.14196772459761},{"$f":"'Inputs by customer type'!Q129","v":0}]
[null,null,null,null,null,"Rate 2 units","MWh",null,null,{"$f":"'Inputs by customer type'!J130","v":108652.81187753563},null,{"$f":"'Inputs by customer type'!L130","v":2081.942719438116},null,{"$f":"'Inputs by customer type'!N130","v":5208.2491799688169},{"$f":"'Inputs by customer type'!O130","v":9.7529991171754382},{"$f":"'Inputs by customer type'!P130","v":682.41244525219554},{"$f":"'Inputs by customer type'!Q130","v":0}]
[null,null,null,null,null,"Rate 3 units","MWh",null,null,{"$f":"'Inputs by customer type'!J131","v":187427.17358431939},null,{"$f":"'Inputs by customer type'!L131","v":2351.1992502953167},null,{"$f":"'Inputs by customer type'!N131","v":8380.9737480565054},{"$f":"'Inputs by customer type'!O131","v":17.199870364279846},{"$f":"'Inputs by customer type'!P131","v":1579.8848172799062},{"$f":"'Inputs by customer type'!Q131","v":0}]
[null,null,null,null,null,"MPANs","MPANs",null,null,{"$f":"'Inputs by customer type'!J132","v":109668.72438356164},null,{"$f":"'Inputs by customer type'!L132","v":980.68684931506868},null,{"$f":"'Inputs by customer type'!N132","v":215.40227005256276},{"$f":"'Inputs by customer type'!O132","v":1},{"$f":"'Inputs by customer type'!P132","v":4},{"$f":"'Inputs by customer type'!Q132","v":0}]
[null,null,null,null,null,"Import capacity","kVA",null,null,{"$f":"'Inputs by customer type'!J133","v":0},null,{"$f":"'Inputs by customer type'!L133","v":0},null,{"$f":"'Inputs by customer type'!N133","v":12521.285238295783},{"$f":"'Inputs by customer type'!O133","v":70},{"$f":"'Inputs by customer type'!P133","v":550.93333333333328},{"$f":"'Inputs by customer type'!Q133","v":0}]
[null,null,null,null,null,"Exceeded capacity","kVA",null,null,{"$f":"'Inputs by customer type'!J134","v":0},null,{"$f":"'Inputs by customer type'!L134","v":0},null,{"$f":"'Inputs by customer type'!N134","v":266.19485997308203},{"$f":"'Inputs by customer type'!O134","v":0},{"$f":"'Inputs by customer type'!P134","v":80.174465753424656},{"$f":"'Inputs by customer type'!Q134","v":0}]
[null,null,null,null,null,"Reactive power units","MVArh",null,null,{"$f":"'Inputs by customer type'!J135","v":0},null,{"$f":"'Inputs by customer type'!L135","v":0},null,{"$f":"'Inputs by customer type'!N135","v":916.92072346725547},{"$f":"'Inputs by customer type'!O135","v":1.099},{"$f":"'Inputs by customer type'!P135","v":56.063800000000001},{"$f":"'Inputs by customer type'!Q135","v":0}]
[]
[null,null,null,null,"LDNO HV volume forecast - Residual Band 2",null,null,null,">"]
[null,null,null,null,null,"Rate 1 units","MWh",null,null,null,null,{"$f":"'Inputs by customer type'!L138","v":281.13248314678981},null,{"$f":"'Inputs by customer type'!N138","v":3970.7634646009365},{"$f":"'Inputs by customer type'!O138","v":106.81823522890475},{"$f":"'Inputs by customer type'!P138","v":622.0219574590833}]
[null,null,null,null,null,"Rate 2 units","MWh",null,null,null,null,{"$f":"'Inputs by customer type'!L139","v":1117.3341083817625},null,{"$f":"'Inputs by customer type'!N139","v":13157.516735822497},{"$f":"'Inputs by customer type'!O139","v":379.8351030843458},{"$f":"'Inputs by customer type'!P139","v":2280.5102481161598}]
[null,null,null,null,null,"Rate 3 units","MWh",null,null,null,null,{"$f":"'Inputs by customer type'!L140","v":1262.7334324125809},null,{"$f":"'Inputs by customer type'!N140","v":19675.636230803204},{"$f":"'Inputs by customer type'!O140","v":616.04756875254748},{"$f":"'Inputs by customer type'!P140","v":4025.6917959534835}]
[null,null,null,null,null,"MPANs","MPANs",null,null,null,null,{"$f":"'Inputs by customer type'!L141","v":371.12602739726026},null,{"$f":"'Inputs by customer type'!N141","v":356.88792513748655},{"$f":"'Inputs by customer type'!O141","v":4},{"$f":"'Inputs by customer type'!P141","v":10}]
[null,null,null,null,null,"Import capacity","kVA",null,null,null,null,{"$f":"'Inputs by customer type'!L142","v":0},null,{"$f":"'Inputs by customer type'!N142","v":41696.102503308095},{"$f":"'Inputs by customer type'!O142","v":374.49041095890414},{"$f":"'Inputs by customer type'!P142","v":6673.4078554626503}]
[null,null,null,null,null,"Exceeded capacity","kVA",null,null,null,null,{"$f":"'Inputs by customer type'!L143","v":0},null,{"$f":"'Inputs by customer type'!N143","v":189.53992780313271},{"$f":"'Inputs by customer type'!O143","v":44.046027397260275},{"$f":"'Inputs by customer type'!P143","v":0}]
[null,null,null,null,null,"Reactive power units","MVArh",null,null,null,null,{"$f":"'Inputs by customer type'!L144","v":0},null,{"$f":"'Inputs by customer type'!N144","v":2704.4272167298482},{"$f":"'Inputs by customer type'!O144","v":60.231410000000004},{"$f":"'Inputs by customer type'!P144","v":350.14304139971142}]
[]
[null,null,null,null,"LDNO HV volume forecast - Residual Band 3",null,null,null,">"]
[null,null,null,null,null,"Rate 1 units","MWh",null,null,null,null,{"$f":"'Inputs by customer type'!L147","v":0},null,{"$f":"'Inputs by customer type'!N147","v":2574.0858593359217},{"$f":"'Inputs by customer type'!O147","v":134.39772521768418},{"$f":"'Inputs by customer type'!P147","v":656.52160126586682}]
[null,null,null,null,null,"Rate 2 units","MWh",null,null,null,null,{"$f":"'Inputs by customer type'!L148","v":0},null,{"$f":"'Inputs by customer type'!N148","v":8543.0904592149109},{"$f":"'Inputs by customer type'!O148","v":433.05980189800789},{"$f":"'Inputs by customer type'!P148","v":2151.1541841848202}]
[null,null,null,null,null,"Rate 3 units","MWh",null,null,null,null,{"$f":"'Inputs by customer type'!L149","v":0},null,{"$f":"'Inputs by customer type'!N149","v":14153.377735661485},{"$f":"'Inputs by customer type'!O149","v":709.04102803408148},{"$f":"'Inputs by customer type'!P149","v":3545.0257761557746}]
[null,null,null,null,null,"MPANs","MPANs",null,null,null,null,{"$f":"'Inputs by customer type'!L150","v":0},null,{"$f":"'Inputs by customer type'!N150","v":149},{"$f":"'Inputs by customer type'!O150","v":9},{"$f":"'Inputs by customer type'!P150","v":4}]
[null,null,null,null,null,"Import capacity","kVA",null,null,null,null,{"$f":"'Inputs by customer type'!L151","v":0},null,{"$f":"'Inputs by customer type'!N151","v":26537.303056937621},{"$f":"'Inputs by customer type'!O151","v":1845.1612898060844},{"$f":"'Inputs by customer type'!P151","v":3923.9337899543375}]
[null,null,null,null,null,"Exceeded capacity","kVA",null,null,null,null,{"$f":"'Inputs by customer type'!L152","v":0},null,{"$f":"'Inputs by customer type'!N152","v":0},{"$f":"'Inputs by customer type'!O152","v":0},{"$f":"'Inputs by customer type'!P152","v":0}]
[null,null,null,null,null,"Reactive power units","MVArh",null,null,null,null,{"$f":"'Inputs by customer type'!L153","v":0},null,{"$f":"'Inputs by customer type'!N153","v":1467.2030183608288},{"$f":"'Inputs by customer type'!O153","v":23.597383577922081},{"$f":"'Inputs by customer type'!P153","v":13.6287}]
[]
[null,null,null,null,"LDNO HV volume forecast - Residual Band 4",null,null,null,">"]
[null,null,null,null,null,"Rate 1 units","MWh",null,null,null,null,{"$f":"'Inputs by customer type'!L156","v":1258.4094995183129},null,{"$f":"'Inputs by customer type'!N156","v":15884.670120515095},{"$f":"'Inputs by customer type'!O156","v":3443.0615316014423},{"$f":"'Inputs by customer type'!P156","v":1721.4876828891893}]
[null,null,null,null,null,"Rate 2 units","MWh",null,null,null,null,{"$f":"'Inputs by customer type'!L157","v":4949.28458250109},null,{"$f":"'Inputs by customer type'!N157","v":54695.218093763506},{"$f":"'Inputs by customer type'!O157","v":11856.123704603237},{"$f":"'Inputs by customer type'!P157","v":5342.8971643314471}]
[null,null,null,null,null,"Rate 3 units","MWh",null,null,null,null,{"$f":"'Inputs by customer type'!L158","v":5907.7022307595016},null,{"$f":"'Inputs by customer type'!N158","v":75226.213409391916},{"$f":"'Inputs by customer type'!O158","v":15369.618718664138},{"$f":"'Inputs by customer type'!P158","v":10784.839286442786}]
[null,null,null,null,null,"MPANs","MPANs",null,null,null,null,{"$f":"'Inputs by customer type'!L159","v":510.62260273972612},null,{"$f":"'Inputs by customer type'!N159","v":394.45221470610051},{"$f":"'Inputs by customer type'!O159","v":61},{"$f":"'Inputs by customer type'!P159","v":9}]
[null,null,null,null,null,"Import capacity","kVA",null,null,null,null,{"$f":"'Inputs by customer type'!L160","v":0},null,{"$f":"'Inputs by customer type'!N160","v":232245.3065152757},{"$f":"'Inputs by customer type'!O160","v":43627.956387237704},{"$f":"'Inputs by customer type'!P160","v":16729.096448122171}]
[null,null,null,null,null,"Exceeded capacity","kVA",null,null,null,null,{"$f":"'Inputs by customer type'!L161","v":0},null,{"$f":"'Inputs by customer type'!N161","v":5.6320762381208063},{"$f":"'Inputs by customer type'!O161","v":61.048785325991226},{"$f":"'Inputs by customer type'!P161","v":0}]
[null,null,null,null,null,"Reactive power units","MVArh",null,null,null,null,{"$f":"'Inputs by customer type'!L162","v":0},null,{"$f":"'Inputs by customer type'!N162","v":9710.5742954928501},{"$f":"'Inputs by customer type'!O162","v":1677.1448898442961},{"$f":"'Inputs by customer type'!P162","v":379.39801571770334}]
[]
[null,null,null,"Total volumes, aggregated across all residual bands, are then calculated."]
[]
[null,null,null,null,"All the way volume forecast",null,null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Paragraph 52"]
[null,null,null,null,null,"Rate 1 units","MWh",null,null,{"$f":"SUM( J67, J76, J85, J94, J58 )","v":804756.0603634516},20.630463859639889,214398.14937982336,31.829204282669068,196984.52922435198,101499.98741301202,346254.58449467318,7756.3868295368848,8971.0800139946587,0,4011.9783214109152,30.767297619047614,623.13150729952724,0,162010.27438715112,0]
[null,null,null,null,null,"Rate 2 units","MWh",null,null,2193687.3840602292,323.7567992358031,833381.3239448939,619.63932777963169,719781.02068147482,377934.56752918236,1180133.2296467279,33240.673393363264,43657.421178295554,0,16133.519740639922,135.95944047619048,2739.3319300111775,0,317259.1663624057,0]
[null,null,null,null,null,"Rate 3 units","MWh",null,null,3836544.2951338217,2936.7799791330262,1063665.1913099675,10746.958196921374,972793.47681632021,542679.04702078796,2019333.1983793047,131030.13868996412,26677.335659171189,0,23131.217362752232,77.44179761904762,3761.8475921487593,0,406014.58464865637,0]
[null,null,null,null,null,"MPANs","MPANs",null,null,2221960.0602739728,1438.1780821917807,152660.28493150685,1954.3397260273973,13488.148493150682,2223.7413698630139,2092.5747945205476,48.125,31048.405479452056,0,530.81031963470309,2,64,0,355.91726027397254,0]
[null,null,null,null,null,"Import capacity","kVA",null,null,null,null,null,null,1399165.1811866574,693006.65708060423,1777183.9415846847]
[null,null,null,null,null,"Exceeded capacity","kVA",null,null,null,null,null,null,28067.913387950375,8507.8945713094781,16660.449918251259]
[null,null,null,null,null,"Reactive power units","MVArh",null,null,null,null,null,null,152613.88206271097,83317.70920798232,269861.89725453575,null,null,null,{"$f":"SUM( T73, T82, T91, T100, T64 )","v":7201.4801412497982},null,{"$f":"SUM( V73, V82, V91, V100, V64 )","v":490.05869357073516},null,{"$f":"SUM( X73, X82, X91, X100, X64 )","v":25519.966653214349}]
[]
[null,null,null,null,"LDNO LV volume forecast",null,null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Paragraph 52"]
[null,null,null,null,null,"Rate 1 units","MWh",null,null,{"$f":"SUM( J114, J123, J132, J141, J105 )","v":27038.309981813698},0,1836.4590103925148,0,3690.1077961267329,null,null,{"$f":"SUM( Q114, Q123, Q132, Q141, Q105 )","v":0},1720.4913426063822,null,{"$f":"SUM( T114, T123, T132, T141, T105 )","v":28.652522321428574}]
[null,null,null,null,null,"Rate 2 units","MWh",null,null,73575.213148325187,0,7222.1941780134821,0,12447.943962416783,null,null,0,8076.4274916006025,null,{"$f":"SUM( T115, T124, T133, T142, T106 )","v":76.381390624999995}]
[null,null,null,null,null,"Rate 3 units","MWh",null,null,124134.35499589291,0,8333.8538184228892,0,15967.682161912158,null,null,0,4832.2313047476437,null,{"$f":"SUM( T116, T125, T134, T143, T107 )","v":43.712000000000003}]
[null,null,null,null,null,"MPANs","MPANs",null,null,75945.717397260232,0,2086.7616438356158,0,304,null,null,0,2296.963698630138,null,{"$f":"SUM( T117, T126, T135, T144, T108 )","v":7}]
[null,null,null,null,null,"Import capacity","kVA",null,null,null,null,null,null,{"$f":"SUM( N118, N127, N136, N145, N109 )","v":48552.500737455564}]
[null,null,null,null,null,"Exceeded capacity","kVA",null,null,null,null,null,null,{"$f":"SUM( N119, N128, N137, N146, N110 )","v":156.96850025955627}]
[null,null,null,null,null,"Reactive power units","MVArh",null,null,null,null,null,null,{"$f":"SUM( N120, N129, N138, N147, N111 )","v":2265.50433027078},null,null,null,null,null,{"$f":"SUM( T120, T129, T138, T147, T111 )","v":3.5354999999999999}]
[]
[null,null,null,null,"LDNO HV volume forecast",null,null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Paragraph 52"]
[null,null,null,null,null,"Rate 1 units","MWh",null,null,{"$f":"SUM( J161, J170, J179, J188, J152 )","v":39868.975625734856},0,2063.3286004620418,0,24011.106789320722,3687.6285841092281,3212.1732093387373,0,702.54753742348146,0,0,null,{"$f":"SUM( V161, V170, V179, V188, V152 )","v":0},null,{"$f":"SUM( X161, X170, X179, X188, X152 )","v":0}]
[null,null,null,null,null,"Rate 2 units","MWh",null,null,108652.81187753563,0,8148.5614103209682,0,81604.07446876973,12678.771608702766,10456.974041884623,0,3490.9334791394836,0,0,null,{"$f":"SUM( V162, V171, V180, V189, V153 )","v":0},null,{"$f":"SUM( X162, X171, X180, X189, X153 )","v":0}]
[null,null,null,null,null,"Rate 3 units","MWh",null,null,187427.17358431939,0,9521.6349134673983,0,117436.20112391311,16711.907185815046,19935.441675831949,0,2124.7346074253833,0,0,null,{"$f":"SUM( V163, V172, V181, V190, V154 )","v":0},null,{"$f":"SUM( X163, X172, X181, X190, X154 )","v":0}]
[null,null,null,null,null,"MPANs","MPANs",null,null,109668.72438356164,0,1862.435479452055,0,1115.7424098961499,75,27,0,2483.5209589041096,0,0,null,{"$f":"SUM( V164, V173, V182, V191, V155 )","v":0},null,{"$f":"SUM( X164, X173, X182, X191, X155 )","v":0}]
[null,null,null,null,null,"Import capacity","kVA",null,null,null,null,null,null,312999.99731381721,45917.608088002693,27877.371426872494]
[null,null,null,null,null,"Exceeded capacity","kVA",null,null,null,null,null,null,461.36686401433553,105.09481272325149,80.174465753424656]
[null,null,null,null,null,"Reactive power units","MVArh",null,null,null,null,null,null,14799.125254050781,1762.0726834222182,799.23355711741476,null,null,null,{"$f":"SUM( T167, T176, T185, T194, T158 )","v":0},null,{"$f":"SUM( V167, V176, V185, V194, V158 )","v":0},null,{"$f":"SUM( X167, X176, X185, X194, X158 )","v":0}]
[]
[null,null,{"$f":"INDEX('Version control'!$H$29:$H$55,MATCH($A$1,'Version control'!$F$29:$F$55,0),1)&\"-C: Volume discounting\"","v":"Section 507-C: Volume discounting"}]
[]
[null,null,"Applies LDNO discounts and aggregates with volumes from all the way customers"]
[]
[null,null,null,null,"Unit rate 1",null,null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Paragraph 53"]
[]
[null,null,null,null,null,"All the way customers","MWh",null,null,{"$f":"J$199","v":804756.0603634516},20.630463859639889,214398.14937982336,31.829204282669068,196984.52922435198,101499.98741301202,346254.58449467318,7756.3868295368848,8971.0800139946587,0,4011.9783214109152,30.767297619047614,623.13150729952724,0,162010.27438715112,0]
[null,null,null,null,null,"LDNO LV","MWh",null,null,{"$f":"J$208","v":27038.309981813698},0,1836.4590103925148,0,3690.1077961267329,0,0,0,1720.4913426063822,0,28.652522321428574,0,0,0,0,0]
[null,null,null,null,null,"LDNO HV","MWh",null,null,{"$f":"J$217","v":39868.975625734856},0,2063.3286004620418,0,24011.106789320722,3687.6285841092281,3212.1732093387373,0,702.54753742348146,0,0,0,0,0,0,0]
[null,null,null,null,null,"LDNO LV discount rate applied","%",null,null,{"$f":"IF(J$39, J$45, J$34)","v":0.39586682370404513},{"$f":"IF(K$39, K$45, K$34)","v":0.39586682370404513},0.39586682370404513,0.39586682370404513,0.39586682370404513,0,0,0.39586682370404513,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"LDNO HV discount rate applied","%",null,null,{"$f":"IF(J$39, J$45, J$35)","v":0.57177416146915183},{"$f":"IF(K$39, K$45, K$35)","v":0.57177416146915183},0.57177416146915183,0.57177416146915183,0.57177416146915183,0.27966609794872277,0.14844162099042779,0.57177416146915183,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"LDNO LV, discounted","MWh",null,null,{"$f":"J232 * (1 - J234)","v":16334.740090987731},0,1109.4658150857558,0,2229.316543748509,0,0,0,1720.4913426063822,0,28.652522321428574,0,0,0,0,0]
[null,null,null,null,null,"LDNO HV, discounted","MWh",null,null,17072.925518696255,0,883.57062009753929,0,10282.176338910607,2656.3238873072269,2735.3530112424705,0,702.54753742348146,0,0,0,0,0,0,0]
[null,null,null,null,null,"Total after discounting","MWh",null,null,{"$f":"J231 + J236 + J237","v":838163.72597313556},20.630463859639889,216391.18581500664,31.829204282669068,209496.02210701111,104156.31130031924,348989.93750591564,7756.3868295368848,11394.118894024523,0,4040.6308437323437,30.767297619047614,623.13150729952724,0,162010.27438715112,0]
[]
[null,null,null,null,"Unit rate 2",null,null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Paragraph 53"]
[]
[null,null,null,null,null,"All the way customers","MWh",null,null,{"$f":"J$200","v":2193687.3840602292},323.7567992358031,833381.3239448939,619.63932777963169,719781.02068147482,377934.56752918236,1180133.2296467279,33240.673393363264,43657.421178295554,0,16133.519740639922,135.95944047619048,2739.3319300111775,0,317259.1663624057,0]
[null,null,null,null,null,"LDNO LV","MWh",null,null,{"$f":"J$209","v":73575.213148325187},0,7222.1941780134821,0,12447.943962416783,0,0,0,8076.4274916006025,0,76.381390624999995,0,0,0,0,0]
[null,null,null,null,null,"LDNO HV","MWh",null,null,{"$f":"J$218","v":108652.81187753563},0,8148.5614103209682,0,81604.07446876973,12678.771608702766,10456.974041884623,0,3490.9334791394836,0,0,0,0,0,0,0]
[null,null,null,null,null,"LDNO LV discount rate applied","%",null,null,{"$f":"IF(J$39, J$45, J$34)","v":0.39586682370404513},0.39586682370404513,0.39586682370404513,0.39586682370404513,0.39586682370404513,0,0,0.39586682370404513,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"LDNO HV discount rate applied","%",null,null,{"$f":"IF(J$39, J$45, J$35)","v":0.57177416146915183},0.57177416146915183,0.57177416146915183,0.57177416146915183,0.57177416146915183,0.27966609794872277,0.14844162099042779,0.57177416146915183,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"LDNO LV, discounted","MWh",null,null,{"$f":"J243 * (1 - J245)","v":44449.227215949599},0,4363.1671085894377,0,7520.2159243689048,0,0,0,8076.4274916006025,0,76.381390624999995,0,0,0,0,0]
[null,null,null,null,null,"LDNO HV, discounted","MWh",null,null,46527.941474992193,0,3489.4245427548071,0,34944.973216922699,9132.9490261138126,8904.7238644524441,0,3490.9334791394836,0,0,0,0,0,0,0]
[null,null,null,null,null,"Total after discounting","MWh",null,null,{"$f":"J242 + J247 + J248","v":2284664.5527511709},323.7567992358031,841233.9155962381,619.63932777963169,762246.20982276648,387067.51655529614,1189037.9535111804,33240.673393363264,55224.782149035644,0,16209.901131264922,135.95944047619048,2739.3319300111775,0,317259.1663624057,0]
[]
[null,null,null,null,"Unit rate 3",null,null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Paragraph 53"]
[]
[null,null,null,null,null,"All the way customers","MWh",null,null,{"$f":"J$201","v":3836544.2951338217},2936.7799791330262,1063665.1913099675,10746.958196921374,972793.47681632021,542679.04702078796,2019333.1983793047,131030.13868996412,26677.335659171189,0,23131.217362752232,77.44179761904762,3761.8475921487593,0,406014.58464865637,0]
[null,null,null,null,null,"LDNO LV","MWh",null,null,{"$f":"J$210","v":124134.35499589291},0,8333.8538184228892,0,15967.682161912158,0,0,0,4832.2313047476437,0,43.712000000000003,0,0,0,0,0]
[null,null,null,null,null,"LDNO HV","MWh",null,null,{"$f":"J$219","v":187427.17358431939},0,9521.6349134673983,0,117436.20112391311,16711.907185815046,19935.441675831949,0,2124.7346074253833,0,0,0,0,0,0,0]
[null,null,null,null,null,"LDNO LV discount rate applied","%",null,null,{"$f":"IF(J$39, J$45, J$34)","v":0.39586682370404513},0.39586682370404513,0.39586682370404513,0.39586682370404513,0.39586682370404513,0,0,0.39586682370404513,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"LDNO HV discount rate applied","%",null,null,{"$f":"IF(J$39, J$45, J$35)","v":0.57177416146915183},0.57177416146915183,0.57177416146915183,0.57177416146915183,0.57177416146915183,0.27966609794872277,0.14844162099042779,0.57177416146915183,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"LDNO LV, discounted","MWh",null,null,{"$f":"J254 * (1 - J256)","v":74993.682171118417},0,5034.7575781099922,0,9646.6065425602519,0,0,0,4832.2313047476437,0,43.712000000000003,0,0,0,0,0]
[null,null,null,null,null,"LDNO HV, discounted","MWh",null,null,80261.158571612003,0,4077.4100950041766,0,50289.215700165027,12038.153313876932,16976.192398311323,0,2124.7346074253833,0,0,0,0,0,0,0]
[null,null,null,null,null,"Total after discounting","MWh",null,null,{"$f":"J253 + J258 + J259","v":3991799.1358765522},2936.7799791330262,1072777.3589830818,10746.958196921374,1032729.2990590455,554717.2003346649,2036309.3907776161,131030.13868996412,33634.301571344215,0,23174.929362752231,77.44179761904762,3761.8475921487593,0,406014.58464865637,0]
[]
[null,null,null,null,"Total units",null,null,null,">"]
[]
[null,null,null,null,null,"Total after discounting","MWh",null,null,{"$f":"J260 + J249 + J238","v":7114627.4146008594},3281.1672422284691,2130402.4603943266,11398.426728983675,2004471.5309888232,1045941.0281902803,3574337.2817947119,172027.19891286426,100253.20261440438,0,43425.461337749497,244.16853571428572,7124.3110294594644,0,885284.02539821318,0]
[]
[null,null,null,null,"MPANs",null,null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Paragraph 53"]
[]
[null,null,null,null,null,"All the way customers","MPANs",null,null,{"$f":"J202","v":2221960.0602739728},1438.1780821917807,152660.28493150685,1954.3397260273973,13488.148493150682,2223.7413698630139,2092.5747945205476,48.125,31048.405479452056,0,530.81031963470309,2,64,0,355.91726027397254,0]
[null,null,null,null,null,"LDNO LV","MPANs",null,null,{"$f":"J211","v":75945.717397260232},0,2086.7616438356158,0,304,0,0,0,2296.963698630138,0,7,0,0,0,0,0]
[null,null,null,null,null,"LDNO HV","MPANs",null,null,{"$f":"J220","v":109668.72438356164},0,1862.435479452055,0,1115.7424098961499,75,27,0,2483.5209589041096,0,0,0,0,0,0,0]
[null,null,null,null,null,"LDNO LV discount rate applied","%",null,null,{"$f":"IF(J$40, J$46, J$34)","v":0.39586682370404513},0.39586682370404513,0.39586682370404513,0.39586682370404513,0.39586682370404513,0,0,0.39586682370404513,1,1,1,1,1,1,1,1]
[null,null,null,null,null,"LDNO HV discount rate applied","%",null,null,{"$f":"IF(J$40, J$46, J$35)","v":0.57177416146915183},0.57177416146915183,0.57177416146915183,0.57177416146915183,0.57177416146915183,0.27966609794872277,0.14844162099042779,0.57177416146915183,1,1,1,1,1,1,1,1]
[null,null,null,null,null,"LDNO LV, discounted","MPANs",null,null,{"$f":"J269 * (1 - J271)","v":45881.327477281782},0,1260.6819400629786,0,183.65648559397027,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"LDNO HV, discounted","MPANs",null,null,46962.981459759161,0,797.54299489795847,0,477.7897290622081,54.025042653845794,22.992076233258448,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Total after discounting","MPANs",null,null,{"$f":"J268 + J273 + J274","v":2314804.3692110139},1438.1780821917807,154718.50986646779,1954.3397260273973,14149.59470780686,2277.7664125168599,2115.5668707538061,48.125,31048.405479452056,0,530.81031963470309,2,64,0,355.91726027397254,0]
[]
[null,null,null,null,"Import capacity",null,null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Paragraph 53"]
[]
[null,null,null,null,null,"All the way customers","kVA",null,null,{"$f":"J203","v":0},0,0,0,1399165.1811866574,693006.65708060423,1777183.9415846847,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"LDNO LV","kVA",null,null,{"$f":"J212","v":0},0,0,0,48552.500737455564,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"LDNO HV","kVA",null,null,{"$f":"J221","v":0},0,0,0,312999.99731381721,45917.608088002693,27877.371426872494,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"LDNO LV discount rate applied","%",null,null,{"$f":"IF(J$41, J$47, J$34)","v":0.39586682370404513},0.39586682370404513,0.39586682370404513,0.39586682370404513,0.39586682370404513,0,0,0.39586682370404513,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"LDNO HV discount rate applied","%",null,null,{"$f":"IF(J$41, J$47, J$35)","v":0.57177416146915183},0.57177416146915183,0.57177416146915183,0.57177416146915183,0.57177416146915183,0.27966609794872277,0.14844162099042779,0.57177416146915183,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"LDNO LV, discounted","kVA",null,null,{"$f":"J280 * (1 - J282)","v":0},0,0,0,29332.176487630721,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"LDNO HV, discounted","kVA",null,null,0,0,0,0,134034.68630986259,33076.009806892267,23739.209223315305,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Total after discounting","kVA",null,null,{"$f":"J279 + J284 + J285","v":0},0,0,0,1562532.0439841507,726082.66688749648,1800923.150808,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,"Exceeded capacity",null,null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Paragraph 53"]
[]
[null,null,null,null,null,"All the way customers","kVA",null,null,{"$f":"J204","v":0},0,0,0,28067.913387950375,8507.8945713094781,16660.449918251259,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"LDNO LV","kVA",null,null,{"$f":"J213","v":0},0,0,0,156.96850025955627,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"LDNO HV","kVA",null,null,{"$f":"J222","v":0},0,0,0,461.36686401433553,105.09481272325149,80.174465753424656,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"LDNO LV discount rate applied","%",null,null,{"$f":"IF(J$42, J$48, J$34)","v":0.39586682370404513},0.39586682370404513,0.39586682370404513,0.39586682370404513,0.39586682370404513,0,0,0.39586682370404513,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"LDNO HV discount rate applied","%",null,null,{"$f":"IF(J$42, J$48, J$35)","v":0.57177416146915183},0.57177416146915183,0.57177416146915183,0.57177416146915183,0.57177416146915183,0.27966609794872277,0.14844162099042779,0.57177416146915183,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"LDNO LV, discounted","kVA",null,null,{"$f":"J291 * (1 - J293)","v":0},0,0,0,94.829878640218141,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"LDNO HV, discounted","kVA",null,null,0,0,0,0,197.56921221288664,75.703356534287963,68.273238094944759,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Total after discounting","kVA",null,null,{"$f":"J290 + J295 + J296","v":0},0,0,0,28360.31247880348,8583.5979278437662,16728.723156346205,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,"Reactive power units",null,null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Paragraph 53"]
[]
[null,null,null,null,null,"All the way customers","MVArh",null,null,{"$f":"J205","v":0},0,0,0,152613.88206271097,83317.70920798232,269861.89725453575,0,0,0,7201.4801412497982,0,490.05869357073516,0,25519.966653214349,0]
[null,null,null,null,null,"LDNO LV","MVArh",null,null,{"$f":"J214","v":0},0,0,0,2265.50433027078,0,0,0,0,0,3.5354999999999999,0,0,0,0,0]
[null,null,null,null,null,"LDNO HV","MVArh",null,null,{"$f":"J223","v":0},0,0,0,14799.125254050781,1762.0726834222182,799.23355711741476,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"LDNO LV discount rate applied","%",null,null,{"$f":"IF(J$43, J$49, J$34)","v":0.39586682370404513},0.39586682370404513,0.39586682370404513,0.39586682370404513,0.39586682370404513,0,0,0.39586682370404513,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"LDNO HV discount rate applied","%",null,null,{"$f":"IF(J$43, J$49, J$35)","v":0.57177416146915183},0.57177416146915183,0.57177416146915183,0.57177416146915183,0.57177416146915183,0.27966609794872277,0.14844162099042779,0.57177416146915183,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"LDNO LV, discounted","MVArh",null,null,{"$f":"J302 * (1 - J304)","v":0},0,0,0,1368.6663269587264,0,0,0,0,0,3.5354999999999999,0,0,0,0,0]
[null,null,null,null,null,"LDNO HV, discounted","MVArh",null,null,0,0,0,0,6337.3678214389474,1269.2806917474913,680.59403234896001,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Total after discounting","MVArh",null,null,{"$f":"J301 + J306 + J307","v":0},0,0,0,160319.91621110862,84586.989899729815,270542.4912868847,0,0,0,7205.0156412497981,0,490.05869357073516,0,25519.966653214349,0]
[]
[null,"Volume discounting for revenue matching"]
[]
[null,null,"Applies LDNO discounts and aggregates with volumes from all the way customers, separated by band."]
[]
[null,null,null,null,"LDNO LV discount rate applied"]
[null,null,null,null,null,"Rate 1 units","%",null,null,{"$f":"IF(J$39, J$45, J$34)","v":0.39586682370404513},{"$f":"IF(K$39, K$45, K$34)","v":0.39586682370404513},0.39586682370404513,0.39586682370404513,0.39586682370404513,0,0,0.39586682370404513,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Rate 2 units","%",null,null,{"$f":"IF(J$39, J$45, J$34)","v":0.39586682370404513},0.39586682370404513,0.39586682370404513,0.39586682370404513,0.39586682370404513,0,0,0.39586682370404513,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Rate 3 units","%",null,null,0.39586682370404513,0.39586682370404513,0.39586682370404513,0.39586682370404513,0.39586682370404513,0,0,0.39586682370404513,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"MPANs","%",null,null,{"$f":"IF(J$39, J46, J$34)","v":0.39586682370404513},0.39586682370404513,0.39586682370404513,0.39586682370404513,0.39586682370404513,0,0,0.39586682370404513,1,1,1,1,1,1,1,1]
[null,null,null,null,null,"Import capacity","%",null,null,0.39586682370404513,0.39586682370404513,0.39586682370404513,0.39586682370404513,0.39586682370404513,0,0,0.39586682370404513,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Exceeded capacity","%",null,null,0.39586682370404513,0.39586682370404513,0.39586682370404513,0.39586682370404513,0.39586682370404513,0,0,0.39586682370404513,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Reactive power units","%",null,null,0.39586682370404513,0.39586682370404513,0.39586682370404513,0.39586682370404513,0.39586682370404513,0,0,0.39586682370404513,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,"LDNO HV discount rate applied"]
[null,null,null,null,null,"Rate 1 units","%",null,null,{"$f":"IF(J$39, J$45, J$35)","v":0.57177416146915183},{"$f":"IF(K$39, K$45, K$35)","v":0.57177416146915183},0.57177416146915183,0.57177416146915183,0.57177416146915183,0.27966609794872277,0.14844162099042779,0.57177416146915183,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Rate 2 units","%",null,null,{"$f":"IF(J$39, J$45, J$35)","v":0.57177416146915183},0.57177416146915183,0.57177416146915183,0.57177416146915183,0.57177416146915183,0.27966609794872277,0.14844162099042779,0.57177416146915183,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Rate 3 units","%",null,null,0.57177416146915183,0.57177416146915183,0.57177416146915183,0.57177416146915183,0.57177416146915183,0.27966609794872277,0.14844162099042779,0.57177416146915183,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"MPANs","%",null,null,{"$f":"IF(J$39, J46, J$35)","v":0.57177416146915183},0.57177416146915183,0.57177416146915183,0.57177416146915183,0.57177416146915183,0.27966609794872277,0.14844162099042779,0.57177416146915183,1,1,1,1,1,1,1,1]
[null,null,null,null,null,"Import capacity","%",null,null,0.57177416146915183,0.57177416146915183,0.57177416146915183,0.57177416146915183,0.57177416146915183,0.27966609794872277,0.14844162099042779,0.57177416146915183,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Exceeded capacity","%",null,null,0.57177416146915183,0.57177416146915183,0.57177416146915183,0.57177416146915183,0.57177416146915183,0.27966609794872277,0.14844162099042779,0.57177416146915183,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Reactive power units","%",null,null,0.57177416146915183,0.57177416146915183,0.57177416146915183,0.57177416146915183,0.57177416146915183,0.27966609794872277,0.14844162099042779,0.57177416146915183,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"INDEX('Version control'!$H$29:$H$55,MATCH($A$1,'Version control'!$F$29:$F$55,0),1)&\"-D: No residual volume discounting\"","v":"Section 507-D: No residual volume discounting"}]
[]
[null,null,null,null,"Discounted LDNO LV volume forecast - No residual",null,null,null,">"]
[null,null,null,null,null,"Rate 1 units","MWh",null,null,null,{"$f":"(1 - K315) * K105","v":0},0,0,0,0,0,null,{"$f":"(1 - R315) * R105","v":1720.4913426063822},0,28.652522321428574,0,0,0,0,0]
[null,null,null,null,null,"Rate 2 units","MWh",null,null,null,0,0,0,0,0,0,null,8076.4274916006025,0,76.381390624999995,0,0,0,0,0]
[null,null,null,null,null,"Rate 3 units","MWh",null,null,null,0,0,0,0,0,0,null,4832.2313047476437,0,43.712000000000003,0,0,0,0,0]
[null,null,null,null,null,"MPANs","MPANs",null,null,null,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Import capacity","kVA",null,null,null,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Exceeded capacity","kVA",null,null,null,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Reactive power units","MVArh",null,null,null,0,0,0,0,0,0,null,0,0,3.5354999999999999,0,0,0,0,0]
[]
[null,null,null,null,"Discounted LDNO HV volume forecast - No residual",null,null,null,">"]
[null,null,null,null,null,"Rate 1 units","MWh",null,null,null,{"$f":"(1 - K324) * K152","v":0},0,0,0,0,0,null,{"$f":"(1 - R324) * R152","v":702.54753742348146},0,0,0,0,0,0,0]
[null,null,null,null,null,"Rate 2 units","MWh",null,null,null,0,0,0,0,0,0,null,3490.9334791394836,0,0,0,0,0,0,0]
[null,null,null,null,null,"Rate 3 units","MWh",null,null,null,0,0,0,0,0,0,null,2124.7346074253833,0,0,0,0,0,0,0]
[null,null,null,null,null,"MPANs","MPANs",null,null,null,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Import capacity","kVA",null,null,null,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Exceeded capacity","kVA",null,null,null,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Reactive power units","MVArh",null,null,null,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,"Total volume after discounting, No residual",null,null,null,">"]
[null,null,null,null,null,"Rate 1 units","MWh",null,null,null,{"$f":"K58+K335+K344","v":20.630463859639889},0,31.829204282669068,3.1001285748823295,0,318.79277124321686,null,{"$f":"R58+R335+R344","v":11394.118894024523},0,4040.6308437323437,30.767297619047614,623.13150729952724,0,162010.27438715112,0]
[null,null,null,null,null,"Rate 2 units","MWh",null,null,null,323.7567992358031,0,619.63932777963169,9.0182110678998164,0,3247.3665933142588,null,55224.782149035644,0,16209.901131264922,135.95944047619048,2739.3319300111775,0,317259.1663624057,0]
[null,null,null,null,null,"Rate 3 units","MWh",null,null,null,2936.7799791330262,0,10746.958196921374,17.679401582081454,0,7206.717073925116,null,33634.301571344215,0,23174.929362752231,77.44179761904762,3761.8475921487593,0,406014.58464865637,0]
[null,null,null,null,null,"MPANs","MPANs",null,null,null,1438.1780821917807,0,1954.3397260273973,16,0,116,null,31048.405479452056,0,530.81031963470309,2,64,0,355.91726027397254,0]
[null,null,null,null,null,"Import capacity","kVA",null,null,null,0,0,0,229.80821917808214,0,23026.079784750738,null,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Exceeded capacity","kVA",null,null,null,0,0,0,19.447358121330723,0,939.76836044847073,null,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Reactive power units","MVArh",null,null,null,0,0,0,41.098571428571418,0,2121.5132155606407,null,0,0,7205.0156412497981,0,490.05869357073516,0,25519.966653214349,0]
[]
[null,null,{"$f":"INDEX('Version control'!$H$29:$H$55,MATCH($A$1,'Version control'!$F$29:$F$55,0),1)&\"-E: Residual band 1 volume discounting\"","v":"Section 507-E: Residual band 1 volume discounting"}]
[]
[null,null,null,null,"Discounted LDNO LV volume forecast - Residual band 1",null,null,null,">"]
[null,null,null,null,null,"Rate 1 units","MWh",null,null,{"$f":"(1 - J315) * J114","v":16334.740090987731},null,{"$f":"(1 - L315) * L114","v":216.96694343910437},null,{"$f":"(1 - N315) * N114","v":100.75265485225694},0,0,0]
[null,null,null,null,null,"Rate 2 units","MWh",null,null,44449.227215949599,null,861.29056828027535,null,370.47423929440447,0,0,0]
[null,null,null,null,null,"Rate 3 units","MWh",null,null,74993.682171118417,null,977.1047543595057,null,547.25878114832005,0,0,0]
[null,null,null,null,null,"MPANs","MPANs",null,null,45881.327477281782,null,579.97645607292952,null,17.51986211258269,0,0,0]
[null,null,null,null,null,"Import capacity","kVA",null,null,0,null,0,null,1060.0070689145064,0,0,0]
[null,null,null,null,null,"Exceeded capacity","kVA",null,null,0,null,0,null,29.952310303660468,0,0,0]
[null,null,null,null,null,"Reactive power units","MVArh",null,null,0,null,0,null,91.455721121012758,0,0,0]
[]
[null,null,null,null,"Discounted LDNO HV volume forecast - Residual band 1",null,null,null,">"]
[null,null,null,null,null,"Rate 1 units","MWh",null,null,{"$f":"(1 - J324) * J161","v":17072.925518696255},null,{"$f":"(1 - L324) * L161","v":224.29896361733114},null,{"$f":"(1 - N324) * N161","v":677.27656696620704},2.4139052205750788,180.65127015545931,0]
[null,null,null,null,null,"Rate 2 units","MWh",null,null,46527.941474992193,null,891.54166680458161,null,2230.3068723697488,7.025415910777645,581.11403569491813,0]
[null,null,null,null,null,"Rate 3 units","MWh",null,null,80261.158571612003,null,1006.8442705108135,null,3588.9495109665227,12.389649734277825,1345.3641540247111,0]
[null,null,null,null,null,"MPANs","MPANs",null,null,46962.981459759161,null,419.95544838412081,null,92.240817714706893,0.72033390205127723,3.4062335160382888,0]
[null,null,null,null,null,"Import capacity","kVA",null,null,0,null,0,null,5361.9378706531425,50.423373143589409,469.15189627567361,0]
[null,null,null,null,null,"Exceeded capacity","kVA",null,null,0,null,0,null,113.99151712457477,0,68.273238094944759,0]
[null,null,null,null,null,"Reactive power units","MVArh",null,null,0,null,0,null,392.64914567307744,0.79164695835435361,47.741598649116852,0]
[]
[null,null,null,null,"Total volume after discounting, Residual band 1",null,null,null,">"]
[null,null,null,null,null,"Rate 1 units","MWh",null,null,{"$f":"J67+J364+J373","v":838163.72597313556},null,{"$f":"L67+L364+L373","v":31546.157139053288},null,{"$f":"N67+N364+N373","v":52579.487325243725},6405.5346541263325,43367.224009192694,7756.3868295368848]
[null,null,null,null,null,"Rate 2 units","MWh",null,null,2284664.5527511709,null,123447.8614176681,null,194729.00678734062,23982.295571055849,157028.9753356716,33240.673393363264]
[null,null,null,null,null,"Rate 3 units","MWh",null,null,3991799.1358765522,null,152715.70435840014,null,263999.76881794422,34245.605834526599,250254.22012952637,131030.13868996412]
[null,null,null,null,null,"MPANs","MPANs",null,null,2314804.3692110139,null,58994.814096237875,null,6035.4346524300281,414.62773116232518,837.61774036535314,48.125]
[null,null,null,null,null,"Import capacity","kVA",null,null,0,null,0,null,332936.13604623009,52367.093745384998,266634.78536618536,0]
[null,null,null,null,null,"Exceeded capacity","kVA",null,null,0,null,0,null,23627.706841999927,5384.7854425903788,7327.181990470338,0]
[null,null,null,null,null,"Reactive power units","MVArh",null,null,0,null,0,null,42712.232146985734,7987.3320823534159,46941.024527460264,0]
[]
[null,null,{"$f":"INDEX('Version control'!$H$29:$H$55,MATCH($A$1,'Version control'!$F$29:$F$55,0),1)&\"-F: Residual band 2 volume discounting\"","v":"Section 507-F: Residual band 2 volume discounting"}]
[]
[null,null,null,null,"Discounted LDNO LV volume forecast - Residual band 2",null,null,null,">"]
[null,null,null,null,null,"Rate 1 units","MWh",null,null,null,null,{"$f":"(1 - L315) * L123","v":190.55460668243686},null,{"$f":"(1 - N315) * N123","v":718.89392201457292},0,0]
[null,null,null,null,null,"Rate 2 units","MWh",null,null,null,null,754.64442964034777,null,2484.6366699896771,0,0]
[null,null,null,null,null,"Rate 3 units","MWh",null,null,null,null,862.94049725698949,null,3421.531028327046,0,0]
[null,null,null,null,null,"MPANs","MPANs",null,null,null,null,311.42163176190491,null,71.891847979218625,0,0]
[null,null,null,null,null,"Import capacity","kVA",null,null,null,null,0,null,8228.9716577621712,0,0]
[null,null,null,null,null,"Exceeded capacity","kVA",null,null,null,null,0,null,57.075263067323398,0,0]
[null,null,null,null,null,"Reactive power units","MVArh",null,null,null,null,0,null,410.82815174999195,0,0]
[]
[null,null,null,null,"Discounted LDNO HV volume forecast - Residual band 2",null,null,null,">"]
[null,null,null,null,null,"Rate 1 units","MWh",null,null,null,null,{"$f":"(1 - L324) * L170","v":120.38819333379361},null,{"$f":"(1 - N324) * N170","v":1700.3835142363919},76.944796192668164,529.68800980221806]
[null,null,null,null,null,"Rate 2 units","MWh",null,null,null,null,478.47133548089784,null,5634.3886371812569,273.60810194079596,1941.9876102005144]
[null,null,null,null,null,"Rate 3 units","MWh",null,null,null,null,540.73508293581358,null,8425.6158235636394,443.75994904872499,3428.1115801542819]
[null,null,null,null,null,"MPANs","MPANs",null,null,null,null,158.9257542828143,null,152.82863100353475,2.8813356082051089,8.5155837900957216]
[null,null,null,null,null,"Import capacity","kVA",null,null,null,null,0,null,17855.348457947308,269.75813900681379,5682.7963758675205]
[null,null,null,null,null,"Exceeded capacity","kVA",null,null,null,null,0,null,81.165894518572927,31.727846784925955,0]
[null,null,null,null,null,"Reactive power units","MVArh",null,null,null,null,0,null,1158.1056126297872,43.386726591350325,298.16724075581982]
[]
[null,null,null,null,"Total volume after discounting, Residual band 2",null,null,null,">"]
[null,null,null,null,null,"Rate 1 units","MWh",null,null,null,null,{"$f":"L76+L393+L402","v":37010.291869561217},null,{"$f":"N76+N393+N402","v":81645.887402516848},5928.9200533839166,87062.254206082289]
[null,null,null,null,null,"Rate 2 units","MWh",null,null,null,null,145855.48527988055,null,292123.06580888794,23047.037082817369,308040.32805125817]
[null,null,null,null,null,"Rate 3 units","MWh",null,null,null,null,175964.65230852758,null,391011.00972769322,32347.294173613562,500125.23567612557]
[null,null,null,null,null,"MPANs","MPANs",null,null,null,null,45637.766564126912,null,5366.4262324074098,311.91311643012295,662.78078926954777]
[null,null,null,null,null,"Import capacity","kVA",null,null,null,null,0,null,596462.315465644,37332.375550199198,433106.44914617244]
[null,null,null,null,null,"Exceeded capacity","kVA",null,null,null,null,0,null,3707.14327519791,667.3420430478169,4199.2902873683679]
[null,null,null,null,null,"Reactive power units","MVArh",null,null,null,null,0,null,57547.195401997829,8648.265414149766,61399.344687839628]
[]
[null,null,{"$f":"INDEX('Version control'!$H$29:$H$55,MATCH($A$1,'Version control'!$F$29:$F$55,0),1)&\"-G: Residual band 3 volume discounting\"","v":"Section 507-G: Residual band 3 volume discounting"}]
[]
[null,null,null,null,"Discounted LDNO LV volume forecast - Residual band 3",null,null,null,">"]
[null,null,null,null,null,"Rate 1 units","MWh",null,null,null,null,{"$f":"(1 - L315) * L132","v":172.8668728173964},null,{"$f":"(1 - N315) * N132","v":1020.1868443837457},0,0]
[null,null,null,null,null,"Rate 2 units","MWh",null,null,null,null,682.22776511208701,null,3470.665040622227,0,0]
[null,null,null,null,null,"Rate 3 units","MWh",null,null,null,null,796.54130232045486,null,4170.1279873556232,0,0]
[null,null,null,null,null,"MPANs","MPANs",null,null,null,null,153.84615469441655,null,75.516647036994357,0,0]
[null,null,null,null,null,"Import capacity","kVA",null,null,null,null,0,null,13192.749215913444,0,0]
[null,null,null,null,null,"Exceeded capacity","kVA",null,null,null,null,0,null,7.5824055220893669,0,0]
[null,null,null,null,null,"Reactive power units","MVArh",null,null,null,null,0,null,678.96043167422624,0,0]
[]
[null,null,null,null,"Discounted LDNO HV volume forecast - Residual band 3",null,null,null,">"]
[null,null,null,null,null,"Rate 1 units","MWh",null,null,null,null,{"$f":"(1 - L324) * L179","v":0},null,{"$f":"(1 - N324) * N179","v":1102.2900755645239},96.811237832869793,559.06647055873032]
[null,null,null,null,null,"Rate 2 units","MWh",null,null,null,null,0,null,3658.3720755421941,311.94765692274513,1831.8333700840842]
[null,null,null,null,null,"Rate 3 units","MWh",null,null,null,null,0,null,6060.8420488974762,510.74629043823899,3018.7964034903621]
[null,null,null,null,null,"MPANs","MPANs",null,null,null,null,0,null,63.805649941096377,6.4830051184614952,3.4062335160382888]
[null,null,null,null,null,"Import capacity","kVA",null,null,null,null,0,null,11363.958853904353,1329.1322317999843,3341.458697514403]
[null,null,null,null,null,"Exceeded capacity","kVA",null,null,null,null,0,null,0,0,0]
[null,null,null,null,null,"Reactive power units","MVArh",null,null,null,null,0,null,628.2942428325573,16.997995390885343,11.605633680007758]
[]
[null,null,null,null,"Total volume after discounting, Residual band 3",null,null,null,">"]
[null,null,null,null,null,"Rate 1 units","MWh",null,null,null,null,{"$f":"L85+L422+L431","v":41239.105413379366},null,{"$f":"N85+N422+N431","v":41188.472745359177},9139.7790051484008,74728.504603832975]
[null,null,null,null,null,"Rate 2 units","MWh",null,null,null,null,162286.0106167937,null,150443.41405322895,33645.265537793603,251104.77567333859]
[null,null,null,null,null,"Rate 3 units","MWh",null,null,null,null,201161.11425945707,null,206517.88958150844,47854.017944862193,425534.86778133939]
[null,null,null,null,null,"MPANs","MPANs",null,null,null,null,25193.906428667018,null,1788.7316120465835,278.44190922805052,276.41938420096983]
[null,null,null,null,null,"Import capacity","kVA",null,null,null,null,0,null,317273.0277901676,52480.112687682733,369518.43002390116]
[null,null,null,null,null,"Exceeded capacity","kVA",null,null,null,null,0,null,774.46371955031088,579.91522251510719,2257.7113082412711]
[null,null,null,null,null,"Reactive power units","MVArh",null,null,null,null,0,null,34628.54574507699,6997.2099930010017,49885.463801659796]
[]
[null,null,{"$f":"INDEX('Version control'!$H$29:$H$55,MATCH($A$1,'Version control'!$F$29:$F$55,0),1)&\"-H: Residual band 4 volume discounting\"","v":"Section 507-H: Residual band 4 volume discounting"}]
[]
[null,null,null,null,"Discounted LDNO LV volume forecast - Residual band 4",null,null,null,">"]
[null,null,null,null,null,"Rate 1 units","MWh",null,null,null,null,{"$f":"(1 - L315) * L141","v":529.07739214681828},null,{"$f":"(1 - N315) * N141","v":389.48312249793332},0,0]
[null,null,null,null,null,"Rate 2 units","MWh",null,null,null,null,2065.0043455567279,null,1194.4399744625978,0,0]
[null,null,null,null,null,"Rate 3 units","MWh",null,null,null,null,2398.171024173042,null,1507.6887457292626,0,0]
[null,null,null,null,null,"MPANs","MPANs",null,null,null,null,215.43769753372783,null,18.728128465174599,0,0]
[null,null,null,null,null,"Import capacity","kVA",null,null,null,null,0,null,6850.4485450406009,0,0]
[null,null,null,null,null,"Exceeded capacity","kVA",null,null,null,null,0,null,0.21989974714490726,0,0]
[null,null,null,null,null,"Reactive power units","MVArh",null,null,null,null,0,null,187.42202241349517,0,0]
[]
[null,null,null,null,"Discounted LDNO HV volume forecast - Residual band 4",null,null,null,">"]
[null,null,null,null,null,"Rate 1 units","MWh",null,null,null,null,{"$f":"(1 - L324) * L188","v":538.88346314641456},null,{"$f":"(1 - N324) * N188","v":6802.2261821434859},2480.1539480611141,1465.9472607260625]
[null,null,null,null,null,"Rate 2 units","MWh",null,null,null,null,2119.411540469328,null,23421.905631829497,8540.3678513394934,4549.7888484729274]
[null,null,null,null,null,"Rate 3 units","MWh",null,null,null,null,2529.83074155755,null,32213.808316737388,11071.257424655691,9183.9202606419694]
[null,null,null,null,null,"MPANs","MPANs",null,null,null,null,218.66179223102338,null,168.91463040287005,43.94036802512791,7.6640254110861497]
[null,null,null,null,null,"Import capacity","kVA",null,null,null,null,0,null,99453.441127357801,31426.696062941879,14245.802253657708]
[null,null,null,null,null,"Exceeded capacity","kVA",null,null,null,null,0,null,2.4118005697389471,43.975509749362011,0]
[null,null,null,null,null,"Reactive power units","MVArh",null,null,null,null,0,null,4158.3188203035261,1208.1043228069013,323.07955926401564]
[]
[null,null,null,null,"Total volume after discounting, Residual band 4",null,null,null,">"]
[null,null,null,null,null,"Rate 1 units","MWh",null,null,null,null,{"$f":"L94+L451+L460","v":106595.63139301278},null,{"$f":"N94+N451+N460","v":34079.074505316465},82682.077587660591,143513.1619155645]
[null,null,null,null,null,"Rate 2 units","MWh",null,null,null,null,409644.55828189582,null,124941.70496224103,306392.91836362937,469616.50785759778]
[null,null,null,null,null,"Rate 3 units","MWh",null,null,null,null,542935.88805669697,null,171182.95153031754,440270.28238166252,853188.3501166997]
[null,null,null,null,null,"MPANs","MPANs",null,null,null,null,24892.022777435988,null,943.00221092283891,1272.7836556963612,222.74895691793546]
[null,null,null,null,null,"Import capacity","kVA",null,null,null,null,0,null,315630.75646293082,583903.08490422962,708637.40648699028]
[null,null,null,null,null,"Exceeded capacity","kVA",null,null,null,null,0,null,231.55128393399789,1951.5552196904637,2004.7712098177553]
[null,null,null,null,null,"Reactive power units","MVArh",null,null,null,null,0,null,25390.844345619509,60954.182410225629,110195.14505436439]
[]
[null,null,{"$f":"INDEX('Version control'!$H$29:$H$55,MATCH($A$1,'Version control'!$F$29:$F$55,0),1)&\"-I: Discounted volumes by residual band\"","v":"Section 507-I: Discounted volumes by residual band"}]
[]
[null,null,null,"All the way volume after discounting"]
[null,null,null,null,"Rate 1 units"]
[null,null,null,null,null,"No residual","MWh",null,null,{"$f":"J353","v":0},20.630463859639889,0,31.829204282669068,3.1001285748823295,0,318.79277124321686,0,11394.118894024523,0,4040.6308437323437,30.767297619047614,623.13150729952724,0,162010.27438715112,0]
[null,null,null,null,null,"Residual band 1","MWh",null,null,{"$f":"J382","v":838163.72597313556},0,31546.157139053288,0,52579.487325243725,6405.5346541263325,43367.224009192694,7756.3868295368848,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Residual band 2","MWh",null,null,{"$f":"J411","v":0},0,37010.291869561217,0,81645.887402516848,5928.9200533839166,87062.254206082289,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Residual band 3 ","MWh",null,null,{"$f":"J440","v":0},0,41239.105413379366,0,41188.472745359177,9139.7790051484008,74728.504603832975,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Residual band 4","MWh",null,null,{"$f":"J469","v":0},0,106595.63139301278,0,34079.074505316465,82682.077587660591,143513.1619155645,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Rate 2 units"]
[null,null,null,null,null,"No residual","MWh",null,null,{"$f":"J354","v":0},323.7567992358031,0,619.63932777963169,9.0182110678998164,0,3247.3665933142588,0,55224.782149035644,0,16209.901131264922,135.95944047619048,2739.3319300111775,0,317259.1663624057,0]
[null,null,null,null,null,"Residual band 1","MWh",null,null,{"$f":"J383","v":2284664.5527511709},0,123447.8614176681,0,194729.00678734062,23982.295571055849,157028.9753356716,33240.673393363264,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Residual band 2","MWh",null,null,{"$f":"J412","v":0},0,145855.48527988055,0,292123.06580888794,23047.037082817369,308040.32805125817,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Residual band 3 ","MWh",null,null,{"$f":"J441","v":0},0,162286.0106167937,0,150443.41405322895,33645.265537793603,251104.77567333859,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Residual band 4","MWh",null,null,{"$f":"J470","v":0},0,409644.55828189582,0,124941.70496224103,306392.91836362937,469616.50785759778,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Rate 3 units"]
[null,null,null,null,null,"No residual","MWh",null,null,{"$f":"J355","v":0},2936.7799791330262,0,10746.958196921374,17.679401582081454,0,7206.717073925116,0,33634.301571344215,0,23174.929362752231,77.44179761904762,3761.8475921487593,0,406014.58464865637,0]
[null,null,null,null,null,"Residual band 1","MWh",null,null,{"$f":"J384","v":3991799.1358765522},0,152715.70435840014,0,263999.76881794422,34245.605834526599,250254.22012952637,131030.13868996412,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Residual band 2","MWh",null,null,{"$f":"J413","v":0},0,175964.65230852758,0,391011.00972769322,32347.294173613562,500125.23567612557,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Residual band 3 ","MWh",null,null,{"$f":"J442","v":0},0,201161.11425945707,0,206517.88958150844,47854.017944862193,425534.86778133939,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Residual band 4","MWh",null,null,{"$f":"J471","v":0},0,542935.88805669697,0,171182.95153031754,440270.28238166252,853188.3501166997,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"MPANs"]
[null,null,null,null,null,"No residual","MPANs",null,null,{"$f":"J356","v":0},1438.1780821917807,0,1954.3397260273973,16,0,116,0,31048.405479452056,0,530.81031963470309,2,64,0,355.91726027397254,0]
[null,null,null,null,null,"Residual band 1","MPANs",null,null,{"$f":"J385","v":2314804.3692110139},0,58994.814096237875,0,6035.4346524300281,414.62773116232518,837.61774036535314,48.125,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Residual band 2","MPANs",null,null,{"$f":"J414","v":0},0,45637.766564126912,0,5366.4262324074098,311.91311643012295,662.78078926954777,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Residual band 3 ","MPANs",null,null,{"$f":"J443","v":0},0,25193.906428667018,0,1788.7316120465835,278.44190922805052,276.41938420096983,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Residual band 4","MPANs",null,null,{"$f":"J472","v":0},0,24892.022777435988,0,943.00221092283891,1272.7836556963612,222.74895691793546,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Import capacity"]
[null,null,null,null,null,"No residual","kVA",null,null,{"$f":"J357","v":0},0,0,0,229.80821917808214,0,23026.079784750738,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Residual band 1","kVA",null,null,{"$f":"J386","v":0},0,0,0,332936.13604623009,52367.093745384998,266634.78536618536,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Residual band 2","kVA",null,null,{"$f":"J415","v":0},0,0,0,596462.315465644,37332.375550199198,433106.44914617244,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Residual band 3 ","kVA",null,null,{"$f":"J444","v":0},0,0,0,317273.0277901676,52480.112687682733,369518.43002390116,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Residual band 4","kVA",null,null,{"$f":"J473","v":0},{"$f":"K473","v":0},0,0,315630.75646293082,583903.08490422962,708637.40648699028,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Exceeded capacity"]
[null,null,null,null,null,"No residual","kVA",null,null,{"$f":"J358","v":0},0,0,0,19.447358121330723,0,939.76836044847073,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Residual band 1","kVA",null,null,{"$f":"J387","v":0},0,0,0,23627.706841999927,5384.7854425903788,7327.181990470338,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Residual band 2","kVA",null,null,{"$f":"J416","v":0},0,0,0,3707.14327519791,667.3420430478169,4199.2902873683679,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Residual band 3 ","kVA",null,null,{"$f":"J445","v":0},0,0,0,774.46371955031088,579.91522251510719,2257.7113082412711,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Residual band 4","kVA",null,null,{"$f":"J474","v":0},0,0,0,231.55128393399789,1951.5552196904637,2004.7712098177553,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Reactive power units"]
[null,null,null,null,null,"No residual","MVArh",null,null,{"$f":"J359","v":0},0,0,0,41.098571428571418,0,2121.5132155606407,0,0,0,7205.0156412497981,0,490.05869357073516,0,25519.966653214349,0]
[null,null,null,null,null,"Residual band 1","MVArh",null,null,{"$f":"J388","v":0},0,0,0,42712.232146985734,7987.3320823534159,46941.024527460264,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Residual band 2","MVArh",null,null,{"$f":"J417","v":0},0,0,0,57547.195401997829,8648.265414149766,61399.344687839628,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Residual band 3 ","MVArh",null,null,{"$f":"J446","v":0},0,0,0,34628.54574507699,6997.2099930010017,49885.463801659796,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Residual band 4","MVArh",null,null,{"$f":"J475","v":0},0,0,0,25390.844345619509,60954.182410225629,110195.14505436439,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"INDEX('Version control'!$H$29:$H$55,MATCH($A$1,'Version control'!$F$29:$F$55,0),1)&\"-J: Volumes by residual band\"","v":"Section 507-J: Volumes by residual band"}]
[]
[null,null,null,"All the way volumes"]
[null,null,null,null,"Rate 1 units"]
[null,null,null,null,null,"No residual","MWh",null,null,{"$f":"J58","v":0},{"$f":"K58","v":20.630463859639889},0,31.829204282669068,3.1001285748823295,0,318.79277124321686,0,8971.0800139946587,0,4011.9783214109152,30.767297619047614,623.13150729952724,0,162010.27438715112,0]
[null,null,null,null,null,"Residual band 1","MWh",null,null,{"$f":"J67","v":804756.0603634516},{"$f":"K67","v":0},31104.891231996855,0,51801.458103425262,6403.1207489057579,43186.572739037234,7756.3868295368848,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Residual band 2","MWh",null,null,{"$f":"J76","v":0},{"$f":"K76","v":0},36699.349069544987,0,79226.609966265882,5851.9752571912486,86532.566196280066,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Residual band 3 ","MWh",null,null,{"$f":"J85","v":0},{"$f":"K85","v":0},41066.238540561972,0,39065.995825410908,9042.9677673155311,74169.438133274249,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Residual band 4","MWh",null,null,{"$f":"J94","v":0},{"$f":"K94","v":0},105527.67053771955,0,26887.365200675049,80201.923639599481,142047.21465483843,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Rate 2 units"]
[null,null,null,null,null,"No residual","MWh",null,null,{"$f":"J59","v":0},{"$f":"K59","v":323.7567992358031},0,619.63932777963169,9.0182110678998164,0,3247.3665933142588,0,43657.421178295554,0,16133.519740639922,135.95944047619048,2739.3319300111775,0,317259.1663624057,0]
[null,null,null,null,null,"Residual band 1","MWh",null,null,{"$f":"J68","v":2193687.3840602292},{"$f":"K68","v":0},121695.02918258324,0,192128.22567567645,23975.27015514507,156447.86129997668,33240.673393363264,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Residual band 2","MWh",null,null,{"$f":"J77","v":0},{"$f":"K77","v":0},144622.36951475931,0,284004.04050171701,22773.428980876572,306098.34044105763,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Residual band 3 ","MWh",null,null,{"$f":"J86","v":0},{"$f":"K86","v":0},161603.78285168161,0,143314.37693706452,33333.317880870854,249272.9423032545,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Residual band 4","MWh",null,null,{"$f":"J95","v":0},{"$f":"K95","v":0},405460.14239586977,0,100325.35935594892,297852.55051228986,465066.71900912485,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Rate 3 units"]
[null,null,null,null,null,"No residual","MWh",null,null,{"$f":"J60","v":0},{"$f":"K60","v":2936.7799791330262},0,10746.958196921374,17.679401582081454,0,7206.717073925116,0,26677.335659171189,0,23131.217362752232,77.44179761904762,3761.8475921487593,0,406014.58464865637,0]
[null,null,null,null,null,"Residual band 1","MWh",null,null,{"$f":"J69","v":3836544.2951338217},{"$f":"K69","v":0},150731.75533352981,0,259863.56052582938,34233.21618479232,248908.85597550165,131030.13868996412,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Residual band 2","MWh",null,null,{"$f":"J78","v":0},{"$f":"K78","v":0},174560.97672833479,0,379163.8628758025,31903.534224564835,496697.12409597129,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Residual band 3 ","MWh",null,null,{"$f":"J87","v":0},{"$f":"K87","v":0},200364.57295713661,0,196286.91954525534,47343.271654423952,422516.07137784903,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Residual band 4","MWh",null,null,{"$f":"J96","v":0},{"$f":"K96","v":0},538007.88629096642,0,137461.45446785088,429199.02495700686,844004.42985605774,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"MPANs"]
[null,null,null,null,null,"No residual","MPANs",null,null,{"$f":"J61","v":0},{"$f":"K61","v":1438.1780821917807},0,1954.3397260273973,16,0,116,0,31048.405479452056,0,530.81031963470309,2,64,0,355.91726027397254,0]
[null,null,null,null,null,"Residual band 1","MPANs",null,null,{"$f":"J70","v":2221960.0602739728},{"$f":"K70","v":0},57994.882191780824,0,5925.6739726027381,413.90739726027391,834.2115068493149,48.125,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Residual band 2","MPANs",null,null,{"$f":"J79","v":0},{"$f":"K79","v":0},45167.419178082193,0,5141.7057534246569,309.03178082191783,654.26520547945199,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Residual band 3 ","MPANs",null,null,{"$f":"J88","v":0},{"$f":"K88","v":0},25040.060273972602,0,1649.4093150684928,271.95890410958901,273.01315068493153,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Residual band 4","MPANs",null,null,{"$f":"J97","v":0},{"$f":"K97","v":0},24457.923287671234,0,755.35945205479436,1228.8432876712332,215.0849315068493,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Import capacity"]
[null,null,null,null,null,"No residual","kVA",null,null,{"$f":"J62","v":0},{"$f":"K62","v":0},0,0,229.80821917808214,0,23026.079784750738,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Residual band 1","kVA",null,null,{"$f":"J71","v":0},{"$f":"K71","v":0},0,0,326514.1911066625,52316.670372241409,266165.63346990966,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Residual band 2","kVA",null,null,{"$f":"J80","v":0},{"$f":"K80","v":0},0,0,570377.99534993456,37062.617411192383,427423.65277030494,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Residual band 3 ","kVA",null,null,{"$f":"J89","v":0},{"$f":"K89","v":0},0,0,292716.3197203498,51150.980455882745,366176.97132638679,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Residual band 4","kVA",null,null,{"$f":"J98","v":0},{"$f":"K98","v":0},0,0,209326.86679053243,552476.3888412877,694391.60423333256,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Exceeded capacity"]
[null,null,null,null,null,"No residual","kVA",null,null,{"$f":"J63","v":0},{"$f":"K63","v":0},0,0,19.447358121330723,0,939.76836044847073,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Residual band 1","kVA",null,null,{"$f":"J72","v":0},{"$f":"K72","v":0},0,0,23483.763014571694,5384.7854425903788,7258.9087523753933,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Residual band 2","kVA",null,null,{"$f":"J81","v":0},{"$f":"K81","v":0},0,0,3568.9021176120141,635.61419626289091,4199.2902873683679,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Residual band 3 ","kVA",null,null,{"$f":"J90","v":0},{"$f":"K90","v":0},0,0,766.88131402822148,579.91522251510719,2257.7113082412711,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Residual band 4","kVA",null,null,{"$f":"J99","v":0},{"$f":"K99","v":0},0,0,228.91958361711406,1907.5797099411016,2004.7712098177553,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Reactive power units"]
[null,null,null,null,null,"No residual","MVArh",null,null,{"$f":"J64","v":0},{"$f":"K64","v":0},0,0,41.098571428571418,0,2121.5132155606407,0,0,0,7201.4801412497982,0,490.05869357073516,0,25519.966653214349,0]
[null,null,null,null,null,"Residual band 1","MVArh",null,null,{"$f":"J73","v":0},{"$f":"K73","v":0},0,0,42228.127280191642,7986.5404353950616,46893.282928811146,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Residual band 2","MVArh",null,null,{"$f":"J82","v":0},{"$f":"K82","v":0},0,0,55978.261637618052,8604.8786875584155,61101.177447083806,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Residual band 3 ","MVArh",null,null,{"$f":"J91","v":0},{"$f":"K91","v":0},0,0,33321.291070570209,6980.2119976101167,49873.858167979786,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Residual band 4","MVArh",null,null,{"$f":"J100","v":0},{"$f":"K100","v":0},0,0,21045.10350290249,59746.078087418726,109872.06549510037,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"LDNO LV volumes"]
[null,null,null,null,"Rate 1 units"]
[null,null,null,null,null,"No residual","MWh",null,null,{"$f":"J105","v":0},{"$f":"K105","v":0},0,0,0,0,0,0,1720.4913426063822,0,28.652522321428574,0,0,0,0,0]
[null,null,null,null,null,"Residual band 1","MWh",null,null,{"$f":"J114","v":27038.309981813698},{"$f":"K114","v":0},359.13760732255474,0,166.77225950408635,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Residual band 2","MWh",null,null,{"$f":"J123","v":0},{"$f":"K123","v":0},315.41821267085538,0,1189.9593503906474,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Residual band 3 ","MWh",null,null,{"$f":"J132","v":0},{"$f":"K132","v":0},286.14034057403228,0,1688.6787291482449,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Residual band 4","MWh",null,null,{"$f":"J141","v":0},{"$f":"K141","v":0},875.76284982507229,0,644.69745708375399,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Rate 2 units"]
[null,null,null,null,null,"No residual","MWh",null,null,{"$f":"J106","v":0},{"$f":"K106","v":0},0,0,0,0,0,0,8076.4274916006025,0,76.381390624999995,0,0,0,0,0]
[null,null,null,null,null,"Residual band 1","MWh",null,null,{"$f":"J115","v":73575.213148325187},{"$f":"K115","v":0},1425.6634167337027,0,613.23273382509171,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Residual band 2","MWh",null,null,{"$f":"J124","v":0},{"$f":"K124","v":0},1249.1358846855646,0,4112.7300527069456,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Residual band 3 ","MWh",null,null,{"$f":"J133","v":0},{"$f":"K133","v":0},1129.2671746566602,0,5744.8674841886277,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Residual band 4","MWh",null,null,{"$f":"J142","v":0},{"$f":"K142","v":0},3418.1277019375552,0,1977.1136916961193,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Rate 3 units"]
[null,null,null,null,null,"No residual","MWh",null,null,{"$f":"J107","v":0},{"$f":"K107","v":0},0,0,0,0,0,0,4832.2313047476437,0,43.712000000000003,0,0,0,0,0]
[null,null,null,null,null,"Residual band 1","MWh",null,null,{"$f":"J116","v":124134.35499589291},{"$f":"K116","v":0},1617.3664892074032,0,905.85785158110082,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Residual band 2","MWh",null,null,{"$f":"J125","v":0},{"$f":"K125","v":0},1428.3944850501791,0,5663.5377141593935,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Residual band 3 ","MWh",null,null,{"$f":"J134","v":0},{"$f":"K134","v":0},1318.4862768242385,0,6902.6634374284822,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Residual band 4","MWh",null,null,{"$f":"J143","v":0},{"$f":"K143","v":0},3969.6065673410685,0,2495.6231587431821,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"MPANs"]
[null,null,null,null,null,"No residual","MPANs",null,null,{"$f":"J108","v":0},{"$f":"K108","v":0},0,0,0,0,0,0,2296.963698630138,0,7,0,0,0,0,0]
[null,null,null,null,null,"Residual band 1","MPANs",null,null,{"$f":"J117","v":75945.717397260232},{"$f":"K117","v":0},960.01424657534221,0,29,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Residual band 2","MPANs",null,null,{"$f":"J126","v":0},{"$f":"K126","v":0},515.48506849315061,0,119,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Residual band 3 ","MPANs",null,null,{"$f":"J135","v":0},{"$f":"K135","v":0},254.65602739726026,0,125,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Residual band 4","MPANs",null,null,{"$f":"J144","v":0},{"$f":"K144","v":0},356.60630136986293,0,31,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Import capacity"]
[null,null,null,null,null,"No residual","kVA",null,null,{"$f":"J109","v":0},{"$f":"K109","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Residual band 1","kVA",null,null,{"$f":"J118","v":0},{"$f":"K118","v":0},0,0,1754.5917200137781,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Residual band 2","kVA",null,null,{"$f":"J127","v":0},{"$f":"K127","v":0},0,0,13621.121932444468,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Residual band 3 ","kVA",null,null,{"$f":"J136","v":0},{"$f":"K136","v":0},0,0,21837.485067117937,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Residual band 4","kVA",null,null,{"$f":"J145","v":0},{"$f":"K145","v":0},0,0,11339.302017879381,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Exceeded capacity"]
[null,null,null,null,null,"No residual","kVA",null,null,{"$f":"J110","v":0},{"$f":"K110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Residual band 1","kVA",null,null,{"$f":"J119","v":0},{"$f":"K119","v":0},0,0,49.578986023087275,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Residual band 2","kVA",null,null,{"$f":"J128","v":0},{"$f":"K128","v":0},0,0,94.474637889052417,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Residual band 3 ","kVA",null,null,{"$f":"J137","v":0},{"$f":"K137","v":0},0,0,12.550884175205223,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Residual band 4","kVA",null,null,{"$f":"J146","v":0},{"$f":"K146","v":0},0,0,0.36399217221135033,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Reactive power units"]
[null,null,null,null,null,"No residual","MVArh",null,null,{"$f":"J111","v":0},{"$f":"K111","v":0},0,0,0,0,0,0,0,0,3.5354999999999999,0,0,0,0,0]
[null,null,null,null,null,"Residual band 1","MVArh",null,null,{"$f":"J120","v":0},{"$f":"K120","v":0},0,0,151.38337821760365,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Residual band 2","MVArh",null,null,{"$f":"J129","v":0},{"$f":"K129","v":0},0,0,680.02911918999462,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Residual band 3 ","MVArh",null,null,{"$f":"J138","v":0},{"$f":"K138","v":0},0,0,1123.8588746889391,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Residual band 4","MVArh",null,null,{"$f":"J147","v":0},{"$f":"K147","v":0},0,0,310.23295817424241,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"LDNO HV volumes"]
[null,null,null,null,"Rate 1 units"]
[null,null,null,null,null,"No residual","MWh",null,null,{"$f":"J152","v":0},{"$f":"K152","v":0},0,0,0,0,0,0,702.54753742348146,0,0,0,0,0,0,0]
[null,null,null,null,null,"Residual band 1","MWh",null,null,{"$f":"J161","v":39868.975625734856},{"$f":"K161","v":0},523.78661779693914,0,1581.5873448687707,3.3510920611969808,212.14196772459761,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Residual band 2","MWh",null,null,{"$f":"J170","v":0},{"$f":"K170","v":0},281.13248314678981,0,3970.7634646009365,106.81823522890475,622.0219574590833,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Residual band 3 ","MWh",null,null,{"$f":"J179","v":0},{"$f":"K179","v":0},0,0,2574.0858593359217,134.39772521768418,656.52160126586682,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Residual band 4","MWh",null,null,{"$f":"J188","v":0},{"$f":"K188","v":0},1258.4094995183129,0,15884.670120515095,3443.0615316014423,1721.4876828891893,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Rate 2 units"]
[null,null,null,null,null,"No residual","MWh",null,null,{"$f":"J153","v":0},{"$f":"K153","v":0},0,0,0,0,0,0,3490.9334791394836,0,0,0,0,0,0,0]
[null,null,null,null,null,"Residual band 1","MWh",null,null,{"$f":"J162","v":108652.81187753563},{"$f":"K162","v":0},2081.942719438116,0,5208.2491799688169,9.7529991171754382,682.41244525219554,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Residual band 2","MWh",null,null,{"$f":"J171","v":0},{"$f":"K171","v":0},1117.3341083817625,0,13157.516735822497,379.8351030843458,2280.5102481161598,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Residual band 3 ","MWh",null,null,{"$f":"J180","v":0},{"$f":"K180","v":0},0,0,8543.0904592149109,433.05980189800789,2151.1541841848202,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Residual band 4","MWh",null,null,{"$f":"J189","v":0},{"$f":"K189","v":0},4949.28458250109,0,54695.218093763506,11856.123704603237,5342.8971643314471,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Rate 3 units"]
[null,null,null,null,null,"No residual","MWh",null,null,{"$f":"J154","v":0},{"$f":"K154","v":0},0,0,0,0,0,0,2124.7346074253833,0,0,0,0,0,0,0]
[null,null,null,null,null,"Residual band 1","MWh",null,null,{"$f":"J163","v":187427.17358431939},{"$f":"K163","v":0},2351.1992502953167,0,8380.9737480565054,17.199870364279846,1579.8848172799062,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Residual band 2","MWh",null,null,{"$f":"J172","v":0},{"$f":"K172","v":0},1262.7334324125809,0,19675.636230803204,616.04756875254748,4025.6917959534835,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Residual band 3 ","MWh",null,null,{"$f":"J181","v":0},{"$f":"K181","v":0},0,0,14153.377735661485,709.04102803408148,3545.0257761557746,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Residual band 4","MWh",null,null,{"$f":"J190","v":0},{"$f":"K190","v":0},5907.7022307595016,0,75226.213409391916,15369.618718664138,10784.839286442786,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"MPANs"]
[null,null,null,null,null,"No residual","MPANs",null,null,{"$f":"J155","v":0},{"$f":"K155","v":0},0,0,0,0,0,0,2483.5209589041096,0,0,0,0,0,0,0]
[null,null,null,null,null,"Residual band 1","MPANs",null,null,{"$f":"J164","v":109668.72438356164},{"$f":"K164","v":0},980.68684931506868,0,215.40227005256276,1,4,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Residual band 2","MPANs",null,null,{"$f":"J173","v":0},{"$f":"K173","v":0},371.12602739726026,0,356.88792513748655,4,10,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Residual band 3 ","MPANs",null,null,{"$f":"J182","v":0},{"$f":"K182","v":0},0,0,149,9,4,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Residual band 4","MPANs",null,null,{"$f":"J191","v":0},{"$f":"K191","v":0},510.62260273972612,0,394.45221470610051,61,9,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Import capacity"]
[null,null,null,null,null,"No residual","kVA",null,null,{"$f":"J156","v":0},{"$f":"K156","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Residual band 1","kVA",null,null,{"$f":"J165","v":0},{"$f":"K165","v":0},0,0,12521.285238295783,70,550.93333333333328,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Residual band 2","kVA",null,null,{"$f":"J174","v":0},{"$f":"K174","v":0},0,0,41696.102503308095,374.49041095890414,6673.4078554626503,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Residual band 3 ","kVA",null,null,{"$f":"J183","v":0},{"$f":"K183","v":0},0,0,26537.303056937621,1845.1612898060844,3923.9337899543375,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Residual band 4","kVA",null,null,{"$f":"J192","v":0},{"$f":"K192","v":0},0,0,232245.3065152757,43627.956387237704,16729.096448122171,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Exceeded capacity"]
[null,null,null,null,null,"No residual","kVA",null,null,{"$f":"J157","v":0},{"$f":"K157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Residual band 1","kVA",null,null,{"$f":"J166","v":0},{"$f":"K166","v":0},0,0,266.19485997308203,0,80.174465753424656,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Residual band 2","kVA",null,null,{"$f":"J175","v":0},{"$f":"K175","v":0},0,0,189.53992780313271,44.046027397260275,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Residual band 3 ","kVA",null,null,{"$f":"J184","v":0},{"$f":"K184","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Residual band 4","kVA",null,null,{"$f":"J193","v":0},{"$f":"K193","v":0},0,0,5.6320762381208063,61.048785325991226,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Reactive power units"]
[null,null,null,null,null,"No residual","MVArh",null,null,{"$f":"J158","v":0},{"$f":"K158","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Residual band 1","MVArh",null,null,{"$f":"J167","v":0},{"$f":"K167","v":0},0,0,916.92072346725547,1.099,56.063800000000001,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Residual band 2","MVArh",null,null,{"$f":"J176","v":0},{"$f":"K176","v":0},0,0,2704.4272167298482,60.231410000000004,350.14304139971142,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Residual band 3 ","MVArh",null,null,{"$f":"J185","v":0},{"$f":"K185","v":0},0,0,1467.2030183608288,23.597383577922081,13.6287,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Residual band 4","MVArh",null,null,{"$f":"J194","v":0},{"$f":"K194","v":0},0,0,9710.5742954928501,1677.1448898442961,379.39801571770334,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"INDEX('Version control'!$H$29:$H$55,MATCH($A$1,'Version control'!$F$29:$F$55,0),1)&\"-K: Non-domestic aggregated (related MPAN) distribution across bands\"","v":"Section 507-K: Non-domestic aggregated (related MPAN) distribution across bands"}]
[]
[null,null,null,"During revenue matching, residual revenue is apportioned to tariffs based on total volumes for each tariff. For this",null,null,null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Paragraph 92 (a)"]
[null,null,null,"calculation, the volumes associated with non-domestic aggregated (related MPAN) tariffs are counted towards the"]
[null,null,null,"relevant non-domestic aggregated residual band. This section determines the total proportion for each band, accounting"]
[null,null,null,"for LDNO discounts."]
[]
[null,null,null,null,"All the way non-domestic aggregated (related MPAN) distribution by bands",null,null,null,null,"No residual","Band 1","Band 2","Band 3","Band 4"]
[null,null,null,null,null,"Rate 1 units","%",null,null,{"$f":"'Inputs by customer type'!J172","v":0},{"$f":"'Inputs by customer type'!K172","v":0.14508003600764327},{"$f":"'Inputs by customer type'!L172","v":0.17117381458610062},{"$f":"'Inputs by customer type'!M172","v":0.19154194501842395},{"$f":"'Inputs by customer type'!N172","v":0.49220420438783213}]
[null,null,null,null,null,"Rate 2 units","%",null,null,{"$f":"'Inputs by customer type'!J173","v":0},{"$f":"'Inputs by customer type'!K173","v":0.14602562558820931},{"$f":"'Inputs by customer type'!L173","v":0.17353684965025956},{"$f":"'Inputs by customer type'!M173","v":0.19391337219643215},{"$f":"'Inputs by customer type'!N173","v":0.48652415256509901}]
[null,null,null,null,null,"Rate 3 units","%",null,null,{"$f":"'Inputs by customer type'!J174","v":0},{"$f":"'Inputs by customer type'!K174","v":0.14170977537386045},{"$f":"'Inputs by customer type'!L174","v":0.16411270967074937},{"$f":"'Inputs by customer type'!M174","v":0.18837184350310046},{"$f":"'Inputs by customer type'!N174","v":0.50580567145228983}]
[]
[null,null,null,null,"LDNO LV non-domestic aggregated (related MPAN) distribution by bands",null,null,null,null,"No residual","Band 1","Band 2","Band 3","Band 4"]
[null,null,null,null,null,"Rate 1 units","%",null,null,{"$f":"'Inputs by customer type'!J177","v":0},{"$f":"'Inputs by customer type'!K177","v":0.14508003600764327},{"$f":"'Inputs by customer type'!L177","v":0.17117381458610062},{"$f":"'Inputs by customer type'!M177","v":0.19154194501842395},{"$f":"'Inputs by customer type'!N177","v":0.49220420438783213}]
[null,null,null,null,null,"Rate 2 units","%",null,null,{"$f":"'Inputs by customer type'!J178","v":0},{"$f":"'Inputs by customer type'!K178","v":0.14602562558820931},{"$f":"'Inputs by customer type'!L178","v":0.17353684965025956},{"$f":"'Inputs by customer type'!M178","v":0.19391337219643215},{"$f":"'Inputs by customer type'!N178","v":0.48652415256509901}]
[null,null,null,null,null,"Rate 3 units","%",null,null,{"$f":"'Inputs by customer type'!J179","v":0},{"$f":"'Inputs by customer type'!K179","v":0.14170977537386045},{"$f":"'Inputs by customer type'!L179","v":0.16411270967074937},{"$f":"'Inputs by customer type'!M179","v":0.18837184350310046},{"$f":"'Inputs by customer type'!N179","v":0.50580567145228983}]
[]
[null,null,null,null,"LDNO HV non-domestic aggregated (related MPAN) distribution by bands",null,null,null,null,"No residual","Band 1","Band 2","Band 3","Band 4"]
[null,null,null,null,null,"Rate 1 units","%",null,null,{"$f":"'Inputs by customer type'!J182","v":0},{"$f":"'Inputs by customer type'!K182","v":0.14508003600764327},{"$f":"'Inputs by customer type'!L182","v":0.17117381458610062},{"$f":"'Inputs by customer type'!M182","v":0.19154194501842395},{"$f":"'Inputs by customer type'!N182","v":0.49220420438783213}]
[null,null,null,null,null,"Rate 2 units","%",null,null,{"$f":"'Inputs by customer type'!J183","v":0},{"$f":"'Inputs by customer type'!K183","v":0.14602562558820931},{"$f":"'Inputs by customer type'!L183","v":0.17353684965025956},{"$f":"'Inputs by customer type'!M183","v":0.19391337219643215},{"$f":"'Inputs by customer type'!N183","v":0.48652415256509901}]
[null,null,null,null,null,"Rate 3 units","%",null,null,{"$f":"'Inputs by customer type'!J184","v":0},{"$f":"'Inputs by customer type'!K184","v":0.14170977537386045},{"$f":"'Inputs by customer type'!L184","v":0.16411270967074937},{"$f":"'Inputs by customer type'!M184","v":0.18837184350310046},{"$f":"'Inputs by customer type'!N184","v":0.50580567145228983}]
[]
[null,null,null,null,"Total after discounting non-domestic aggregated (related MPAN) units by band",null,null,null,null,"No residual","Band 1","Band 2","Band 3","Band 4"]
[null,null,null,null,null,"Rate 1 units","MWh",null,null,{"$f":" $M58 * J665  + $M105 * J670 + $M152 * J675","v":0},4.6177821034242621,5.4483263123047143,6.0966276966911828,15.666468170248908]
[null,null,null,null,null,"Rate 2 units","MWh",null,null,0,90.483220478078195,107.53025686228185,120.15635159527874,301.46949884399294]
[null,null,null,null,null,"Rate 3 units","MWh",null,null,0,1522.9490320379962,1763.7124304150375,2024.4243276048358,5435.8724068635056]
[]
[null,null,null,null,null,null,null,null,null,"No residual","Band 1","Band 2","Band 3","Band 4"]
[null,null,null,null,"Total after discounting non-domestic aggregated (related MPAN) units",null,"MWh",null,null,{"$f":"SUM(J680:J682)","v":0},{"$f":"SUM(K680:K682)","v":1618.0500346194985},{"$f":"SUM(L680:L682)","v":1876.6910135896242},2150.6773068968055,5753.0083738777475]
[]
[null,null,null,null,"Total non-domestic aggregated (related MPAN) units",null,"MWh",{"$f":"SUM(J685:N685)","v":11398.426728983675}]
[null,null,null,null,null,null,null,null,null,"No residual","Band 1","Band 2","Band 3","Band 4"]
[null,null,null,null,"Total after discounting non-domestic aggregated (related MPAN) units by band",null,"%",null,null,{"$f":"IF($H687 <> 0, J685/$H687, 0)","v":0},{"$f":"IF($H687 <> 0, K685/$H687, 0)","v":0.14195380407237743},{"$f":"IF($H687 <> 0, L685/$H687, 0)","v":0.16464474073580826},{"$f":"IF($H687 <> 0, M685/$H687, 0)","v":0.18868194339733826},{"$f":"IF($H687 <> 0, N685/$H687, 0)","v":0.50471951179447605}]
[]
[null,"Checks"]
[]
[null,null,null,null,"Check for error values",null,"number of issues",{"$f":"SUM(IF(ISERROR(H22:Y309), 1))","v":0}]
[]
[null,"End of sheet"]

{"sheet":"Pseudo-load coefficients","index":22,"n_rows":308,"n_cols":27,"rows_kept":308,"cut":false,"hidden":true,"merged":[]}
[{"$f":"MID(CELL(\"filename\",A1),FIND(\"]\",CELL(\"filename\",A1))+1,255)","v":"Pseudo-load coefficients"}]
[{"$f":"Cover!D23 & \" - \" & TEXT(CIRP_submission_date, \"mmm\") & \"-\" & RIGHT(YEAR(CIRP_submission_date), 2) & \" - \" & Cover!D25","v":"SP Electricity North West - Dec-25 - v1 Final Model"}]
[{"$f":"Cover!D2&\" - \"&Cover!D8&\" v\"&Cover!D10&\" - \"&Cover!D19","v":"Cost Information Review Pack (CIRP) - Release for charge setting v1 - 2027/28"}]
[{"$f":"H306 & IF(H306 = 1, \" issue\", \" issues\") &\" identified in checks on this sheet\"","v":"0 issues identified in checks on this sheet"}]
[null,"Click here to return to model map",null,null,null,null,"Units","Constants",null,"Domestic Aggregated or CT","Domestic Aggregated (Related MPAN)","Non-Domestic Aggregated or CT","Non-Domestic Aggregated (Related MPAN)","LV Site Specific","LV Sub Site Specific","HV Site Specific","Unmetered Supplies","LV Generation Aggregated","LV Sub Generation Aggregated","LV Generation Site Specific","LV Generation Site Specific no RP Charge","LV Sub Generation Site Specific","LV Sub Generation Site Specific no RP Charge","HV Generation Site Specific","HV Generation Site Specific no RP Charge",null,"Legal text reference"]
[]
[null,"Description"]
[]
[null,null,"This sheet calculates the pseudo load coefficients used in the calculation of unit rates and system simultaneous peak demand."]
[null,null,"The pseudo load coefficient is specified by customer category, network level and unit rate."]
[null,null,"The calculations in this sheet follow the steps set out in Paragraph 70."]
[]
[null,"Step 1: Ratio of coincidence to load factor assuming units evenly spread within time bands, and peak falls in Red period"]
[]
[null,null,"This section first calculates the split of MWh by unit rate, aggregating \"related MPAN\" and \"Aggregated\" tariffs.",null,null,null,null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Paragraphs 52A & 70 (c) i"]
[null,null,"The last part of this section then calculates the ratio of coincidence to load factor based on a simplified load profile."]
[]
[null,null,{"$f":"INDEX('Version control'!$H$29:$H$55,MATCH($A$1,'Version control'!$F$29:$F$55,0),1)&\"-A: Flags and hours in timebands\"","v":"Section 508-A: Flags and hours in timebands"}]
[]
[null,null,null,null,"Flag for unmetered customers",null,"TRUE/FALSE",null,null,{"$f":"'Fixed inputs'!J132","v":false},{"$f":"'Fixed inputs'!K132","v":false},{"$f":"'Fixed inputs'!L132","v":false},{"$f":"'Fixed inputs'!M132","v":false},{"$f":"'Fixed inputs'!N132","v":false},{"$f":"'Fixed inputs'!O132","v":false},{"$f":"'Fixed inputs'!P132","v":false},{"$f":"'Fixed inputs'!Q132","v":true},{"$f":"'Fixed inputs'!R132","v":false},{"$f":"'Fixed inputs'!S132","v":false},{"$f":"'Fixed inputs'!T132","v":false},{"$f":"'Fixed inputs'!U132","v":false},{"$f":"'Fixed inputs'!V132","v":false},{"$f":"'Fixed inputs'!W132","v":false},{"$f":"'Fixed inputs'!X132","v":false},{"$f":"'Fixed inputs'!Y132","v":false}]
[]
[null,null,null,null,"Hours per timeband",null,null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Paragraph 40"]
[null,null,null,null,"UMS customers use Black & Yellow timebands, other customers use Red & Amber"]
[null,null,null,null,null,"Red or Black","hours",null,null,{"$f":"IF(J$20, 'General inputs'!$H19, 'General inputs'!$H24)","v":783},{"$f":"IF(K$20, 'General inputs'!$H19, 'General inputs'!$H24)","v":783},{"$f":"IF(L$20, 'General inputs'!$H19, 'General inputs'!$H24)","v":783},{"$f":"IF(M$20, 'General inputs'!$H19, 'General inputs'!$H24)","v":783},{"$f":"IF(N$20, 'General inputs'!$H19, 'General inputs'!$H24)","v":783},{"$f":"IF(O$20, 'General inputs'!$H19, 'General inputs'!$H24)","v":783},{"$f":"IF(P$20, 'General inputs'!$H19, 'General inputs'!$H24)","v":783},{"$f":"IF(Q$20, 'General inputs'!$H19, 'General inputs'!$H24)","v":261},{"$f":"IF(R$20, 'General inputs'!$H19, 'General inputs'!$H24)","v":783},{"$f":"IF(S$20, 'General inputs'!$H19, 'General inputs'!$H24)","v":783},{"$f":"IF(T$20, 'General inputs'!$H19, 'General inputs'!$H24)","v":783},{"$f":"IF(U$20, 'General inputs'!$H19, 'General inputs'!$H24)","v":783},{"$f":"IF(V$20, 'General inputs'!$H19, 'General inputs'!$H24)","v":783},{"$f":"IF(W$20, 'General inputs'!$H19, 'General inputs'!$H24)","v":783},{"$f":"IF(X$20, 'General inputs'!$H19, 'General inputs'!$H24)","v":783},{"$f":"IF(Y$20, 'General inputs'!$H19, 'General inputs'!$H24)","v":783}]
[null,null,null,null,null,"Amber or Yellow","hours",null,null,{"$f":"IF(J$20, 'General inputs'!$H20, 'General inputs'!$H25)","v":2533.5},{"$f":"IF(K$20, 'General inputs'!$H20, 'General inputs'!$H25)","v":2533.5},{"$f":"IF(L$20, 'General inputs'!$H20, 'General inputs'!$H25)","v":2533.5},{"$f":"IF(M$20, 'General inputs'!$H20, 'General inputs'!$H25)","v":2533.5},{"$f":"IF(N$20, 'General inputs'!$H20, 'General inputs'!$H25)","v":2533.5},{"$f":"IF(O$20, 'General inputs'!$H20, 'General inputs'!$H25)","v":2533.5},{"$f":"IF(P$20, 'General inputs'!$H20, 'General inputs'!$H25)","v":2533.5},{"$f":"IF(Q$20, 'General inputs'!$H20, 'General inputs'!$H25)","v":3055.5},{"$f":"IF(R$20, 'General inputs'!$H20, 'General inputs'!$H25)","v":2533.5},{"$f":"IF(S$20, 'General inputs'!$H20, 'General inputs'!$H25)","v":2533.5},{"$f":"IF(T$20, 'General inputs'!$H20, 'General inputs'!$H25)","v":2533.5},{"$f":"IF(U$20, 'General inputs'!$H20, 'General inputs'!$H25)","v":2533.5},{"$f":"IF(V$20, 'General inputs'!$H20, 'General inputs'!$H25)","v":2533.5},{"$f":"IF(W$20, 'General inputs'!$H20, 'General inputs'!$H25)","v":2533.5},{"$f":"IF(X$20, 'General inputs'!$H20, 'General inputs'!$H25)","v":2533.5},{"$f":"IF(Y$20, 'General inputs'!$H20, 'General inputs'!$H25)","v":2533.5}]
[null,null,null,null,null,"Green","hours",null,null,{"$f":"IF(J$20, 'General inputs'!$H21, 'General inputs'!$H26)","v":5467.5},{"$f":"IF(K$20, 'General inputs'!$H21, 'General inputs'!$H26)","v":5467.5},{"$f":"IF(L$20, 'General inputs'!$H21, 'General inputs'!$H26)","v":5467.5},{"$f":"IF(M$20, 'General inputs'!$H21, 'General inputs'!$H26)","v":5467.5},{"$f":"IF(N$20, 'General inputs'!$H21, 'General inputs'!$H26)","v":5467.5},{"$f":"IF(O$20, 'General inputs'!$H21, 'General inputs'!$H26)","v":5467.5},{"$f":"IF(P$20, 'General inputs'!$H21, 'General inputs'!$H26)","v":5467.5},{"$f":"IF(Q$20, 'General inputs'!$H21, 'General inputs'!$H26)","v":5467.5},{"$f":"IF(R$20, 'General inputs'!$H21, 'General inputs'!$H26)","v":5467.5},{"$f":"IF(S$20, 'General inputs'!$H21, 'General inputs'!$H26)","v":5467.5},{"$f":"IF(T$20, 'General inputs'!$H21, 'General inputs'!$H26)","v":5467.5},{"$f":"IF(U$20, 'General inputs'!$H21, 'General inputs'!$H26)","v":5467.5},{"$f":"IF(V$20, 'General inputs'!$H21, 'General inputs'!$H26)","v":5467.5},{"$f":"IF(W$20, 'General inputs'!$H21, 'General inputs'!$H26)","v":5467.5},{"$f":"IF(X$20, 'General inputs'!$H21, 'General inputs'!$H26)","v":5467.5},{"$f":"IF(Y$20, 'General inputs'!$H21, 'General inputs'!$H26)","v":5467.5}]
[]
[null,null,{"$f":"INDEX('Version control'!$H$29:$H$55,MATCH($A$1,'Version control'!$F$29:$F$55,0),1)&\"-B: Average load by timeband\"","v":"Section 508-B: Average load by timeband"}]
[]
[null,null,null,null,"Split of units by time pattern regime"]
[null,null,null,null,null,"Unit rate 1","MWh",null,null,{"$f":"'Volume adjustments'!J238","v":838163.72597313556},{"$f":"'Volume adjustments'!K238","v":20.630463859639889},{"$f":"'Volume adjustments'!L238","v":216391.18581500664},{"$f":"'Volume adjustments'!M238","v":31.829204282669068},{"$f":"'Volume adjustments'!N238","v":209496.02210701111},{"$f":"'Volume adjustments'!O238","v":104156.31130031924},{"$f":"'Volume adjustments'!P238","v":348989.93750591564},{"$f":"'Volume adjustments'!Q238","v":7756.3868295368848},{"$f":"'Volume adjustments'!R238","v":11394.118894024523},{"$f":"'Volume adjustments'!S238","v":0},{"$f":"'Volume adjustments'!T238","v":4040.6308437323437},{"$f":"'Volume adjustments'!U238","v":30.767297619047614},{"$f":"'Volume adjustments'!V238","v":623.13150729952724},{"$f":"'Volume adjustments'!W238","v":0},{"$f":"'Volume adjustments'!X238","v":162010.27438715112},{"$f":"'Volume adjustments'!Y238","v":0}]
[null,null,null,null,null,"Unit rate 2","MWh",null,null,{"$f":"'Volume adjustments'!J249","v":2284664.5527511709},{"$f":"'Volume adjustments'!K249","v":323.7567992358031},{"$f":"'Volume adjustments'!L249","v":841233.9155962381},{"$f":"'Volume adjustments'!M249","v":619.63932777963169},{"$f":"'Volume adjustments'!N249","v":762246.20982276648},{"$f":"'Volume adjustments'!O249","v":387067.51655529614},{"$f":"'Volume adjustments'!P249","v":1189037.9535111804},{"$f":"'Volume adjustments'!Q249","v":33240.673393363264},{"$f":"'Volume adjustments'!R249","v":55224.782149035644},{"$f":"'Volume adjustments'!S249","v":0},{"$f":"'Volume adjustments'!T249","v":16209.901131264922},{"$f":"'Volume adjustments'!U249","v":135.95944047619048},{"$f":"'Volume adjustments'!V249","v":2739.3319300111775},{"$f":"'Volume adjustments'!W249","v":0},{"$f":"'Volume adjustments'!X249","v":317259.1663624057},{"$f":"'Volume adjustments'!Y249","v":0}]
[null,null,null,null,null,"Unit rate 3","MWh",null,null,{"$f":"'Volume adjustments'!J260","v":3991799.1358765522},{"$f":"'Volume adjustments'!K260","v":2936.7799791330262},{"$f":"'Volume adjustments'!L260","v":1072777.3589830818},{"$f":"'Volume adjustments'!M260","v":10746.958196921374},{"$f":"'Volume adjustments'!N260","v":1032729.2990590455},{"$f":"'Volume adjustments'!O260","v":554717.2003346649},{"$f":"'Volume adjustments'!P260","v":2036309.3907776161},{"$f":"'Volume adjustments'!Q260","v":131030.13868996412},{"$f":"'Volume adjustments'!R260","v":33634.301571344215},{"$f":"'Volume adjustments'!S260","v":0},{"$f":"'Volume adjustments'!T260","v":23174.929362752231},{"$f":"'Volume adjustments'!U260","v":77.44179761904762},{"$f":"'Volume adjustments'!V260","v":3761.8475921487593},{"$f":"'Volume adjustments'!W260","v":0},{"$f":"'Volume adjustments'!X260","v":406014.58464865637},{"$f":"'Volume adjustments'!Y260","v":0}]
[null,null,null,null,null,"Total units","MWh",null,null,{"$f":"SUM(J31:J33)","v":7114627.4146008585},3281.1672422284691,2130402.4603943266,11398.426728983675,2004471.5309888232,1045941.0281902803,3574337.2817947119,172027.19891286426,100253.20261440438,0,43425.461337749497,244.16853571428572,7124.3110294594644,0,885284.02539821318,0]
[]
[null,null,{"$f":"INDEX('Version control'!$H$29:$H$55,MATCH($A$1,'Version control'!$F$29:$F$55,0),1)&\"-C: Aggregated groups for pseudo-load coefficients\"","v":"Section 508-C: Aggregated groups for pseudo-load coefficients"}]
[]
[null,null,null,null,"Pseudo-load coefficient aggregation group",null,"integer",null,">",{"$f":"'Fixed inputs'!J154","v":1},{"$f":"'Fixed inputs'!K154","v":1},{"$f":"'Fixed inputs'!L154","v":2},{"$f":"'Fixed inputs'!M154","v":2},{"$f":"'Fixed inputs'!N154","v":3},{"$f":"'Fixed inputs'!O154","v":4},{"$f":"'Fixed inputs'!P154","v":5},null,null,null,null,null,null,null,null,null,null,"Paragraphs 52A & 70 (c) iv"]
[]
[null,null,null,null,"Split of total units by timeband for aggregate groups"]
[null,null,null,null,"UMS customers use Black & Yellow timebands, other customers use Red & Amber"]
[null,null,null,null,null,"Red or Black","%",null,null,{"$f":"SUMIF($J$38:$Y$38, J$38, $J31:$Y31) / SUMIF($J$38:$Y$38, J$38, $J$34:$Y$34)","v":0.11775711176947409},0.11775711176947409,0.10104721513584336,0.10104721513584336,0.10451434149511962,9.958143766530865E-2,9.7637662590891294E-2]
[null,null,null,null,null,"Amber or Yellow","%",null,null,0.32101962019842911,0.32101962019842911,0.39305873855282863,0.39305873855282863,0.38027290387444107,0.37006629066364516,0.33265969598541972]
[null,null,null,null,null,"Green","%",null,null,0.56122326803209688,0.56122326803209688,0.50589404631132784,0.50589404631132784,0.51521275463043925,0.53035227167104615,0.56970264142368898]
[]
[null,null,null,null,"Final split of total units by timeband"]
[null,null,null,null,"UMS customers use Black & Yellow timebands, other customers use Red & Amber"]
[null,null,null,null,null,"Red or Black","%",null,null,{"$f":"IF(ISNUMBER(J$38), J42, IF(J$34 = 0, 0, J31 / J$34))","v":0.11775711176947409},{"$f":"IF(ISNUMBER(K$38), K42, IF(K$34 = 0, 0, K31 / K$34))","v":0.11775711176947409},0.10104721513584336,0.10104721513584336,0.10451434149511962,9.958143766530865E-2,9.7637662590891294E-2,4.5088142331874352E-2,0.11365341552078673,0,9.3047505294315602E-2,0.12600844547411311,8.7465511362830747E-2,0,0.18300372506357676,0]
[null,null,null,null,null,"Amber or Yellow","%",null,null,{"$f":"IF(ISNUMBER(J$38), J43, IF(J$34 = 0, 0, J32 / J$34))","v":0.32101962019842911},0.32101962019842911,0.39305873855282863,0.39305873855282863,0.38027290387444107,0.37006629066364516,0.33265969598541972,0.1932291730809407,0.55085304717338723,0,0.37328103448779598,0.55682621054534098,0.38450482000068098,0,0.35836992113316185,0]
[null,null,null,null,null,"Green","%",null,null,0.56122326803209688,0.56122326803209688,0.50589404631132784,0.50589404631132784,0.51521275463043925,0.53035227167104615,0.56970264142368898,0.76168268458718502,0.3354935373058261,0,0.53367146021788836,0.3171653439805458,0.52802966863648826,0,0.45862635380326139,0]
[]
[null,null,{"$f":"INDEX('Version control'!$H$29:$H$55,MATCH($A$1,'Version control'!$F$29:$F$55,0),1)&\"-D: Ratio of coincidence to load factor assuming units evenly spread within time bands, and peak falls in Red period\"","v":"Section 508-D: Ratio of coincidence to load factor assuming units evenly spread within time bands, and peak falls in Red period"}]
[]
[null,null,null,null,"Ratio of coincidence to load factor",null,"scalar",null,null,{"$f":"J48 * hours_in_year / J24","v":1.3210452998506519},1.3210452998506519,1.1335871491101508,1.1335871491101508,1.1724827275774339,1.1171434846131176,1.0953374561920679,1.5174492039968748,1.2750084315895154,0,1.0438432777845059,1.4136119860084415,0.98122228839221615,0,2.0530073064603553,0]
[]
[null,"Step 2: Calculate correction factor"]
[]
[null,null,"This section calculates the correction factor described in Paragraph 70 (c) ii"]
[]
[null,null,{"$f":"INDEX('Version control'!$H$29:$H$55,MATCH($A$1,'Version control'!$F$29:$F$55,0),1)&\"-E: Load characteristics for all customers\"","v":"Section 508-E: Load characteristics for all customers"}]
[]
[null,null,null,null,"Load factor",null,"%",null,null,{"$f":"'Inputs by customer type'!J18","v":0.42864315411786064},{"$f":"'Inputs by customer type'!K18","v":0.1584194762875353},{"$f":"'Inputs by customer type'!L18","v":0.43310029511591469},{"$f":"'Inputs by customer type'!M18","v":0.17229911594953506},{"$f":"'Inputs by customer type'!N18","v":0.50044079868652214},{"$f":"'Inputs by customer type'!O18","v":0.52352236415419018},{"$f":"'Inputs by customer type'!P18","v":0.69429547426778238},{"$f":"'Inputs by customer type'!Q18","v":0.4990646175878537}]
[null,null,null,null,"Coincidence factor",null,"%",null,null,{"$f":"'Inputs by customer type'!J19","v":0.90199696477492053},null,{"$f":"'Inputs by customer type'!L19","v":0.72367007454143006},null,{"$f":"'Inputs by customer type'!N19","v":0.73726071503638713},{"$f":"'Inputs by customer type'!O19","v":0.71814730191619613},{"$f":"'Inputs by customer type'!P19","v":0.83815748278463176},{"$f":"'Inputs by customer type'!Q19","v":0.97720080413903043}]
[]
[null,null,{"$f":"INDEX('Version control'!$H$29:$H$55,MATCH($A$1,'Version control'!$F$29:$F$55,0),1)&\"-F: Aggregated load characteristics for grouped customers\"","v":"Section 508-F: Aggregated load characteristics for grouped customers"}]
[]
[null,null,null,"Calculation of maximum load"]
[]
[null,null,null,null,"Average load",null,"MW",null,null,{"$f":"J34 / hours_in_year","v":809.95302989536185},0.3735390758456818,242.53215623796979,1.297635101204881,228.19575717085874,119.07343217102462,406.9145357234417]
[]
[null,null,null,null,"Maximum load",null,"MW",null,null,{"$f":"IF(J62 = 0, 0, J34 / (J62 * hours_in_year))","v":1889.5741646970416},2.3579113162052061,559.99074342135611,7.5312928569229998,455.9895151829964,227.44669630952876,586.08265616678807]
[]
[null,null,null,null,"System peak load",null,"MW",null,null,{"$f":"J71 * J63","v":1704.3901612738373},{"$f":"K71 * K63","v":0},405.2485430342436,0,336.18315601291141,163.34023128444053,491.22956379648593]
[]
[null,null,null,"Load and coincidence factor for aggregate groups"]
[]
[null,null,null,null,"Load factor",null,"%",null,null,{"$f":"SUMIF($J$38:$Y$38, J$38, $J$69:$Y$69) / SUMIF($J$38:$Y$38, J$38, $J$71:$Y$71)","v":0.42830637486667034},0.42830637486667034,0.42963933689372202,0.42963933689372202,0.50044079868652214,0.52352236415419018,0.69429547426778226]
[]
[null,null,null,null,"Coincidence factor",null,"%",null,null,{"$f":"SUMIF($J$38:$Y$38, J$38, $J$73:$Y$73) / SUMIF($J$38:$Y$38, J$38, $J$71:$Y$71)","v":0.90087280768842126},0.90087280768842126,0.71406662143341659,0.71406662143341659,0.73726071503638713,0.71814730191619613,0.83815748278463176]
[]
[null,null,null,"Final load and coincidence factor "]
[]
[null,null,null,null,"Load factor",null,"%",null,null,{"$f":"IF(J$38 = 0, J62, J77)","v":0.42830637486667034},{"$f":"IF(K$38 = 0, K62, K77)","v":0.42830637486667034},0.42963933689372202,{"$f":"IF(M$38 = 0, M62, M77)","v":0.42963933689372202},0.50044079868652214,0.52352236415419018,0.69429547426778226,0.4990646175878537,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,"Coincidence factor",null,"%",null,null,{"$f":"IF(J38 = 0, J63, J79)","v":0.90087280768842126},{"$f":"IF(K38 = 0, K63, K79)","v":0.90087280768842126},0.71406662143341659,0.71406662143341659,0.73726071503638713,0.71814730191619613,0.83815748278463176,0.97720080413903043,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"INDEX('Version control'!$H$29:$H$55,MATCH($A$1,'Version control'!$F$29:$F$55,0),1)&\"-G: Calculation of correction factor\"","v":"Section 508-G: Calculation of correction factor"}]
[]
[null,null,null,null,"Load coefficient",null,"scalar",null,null,{"$f":"IF(AND(J62 = 0, J63 = 0), 1, J63 / J62)","v":2.1043074084111129},0,1.6709064452328473,0,1.4732226408626803,1.3717605036347293,1.207205741429568,1.9580646868178493,1,1,1,1,1,1,1,1]
[]
[null,null,null,null,"Load coefficient, adjusted for aggregate groups",null,"scalar",null,">",{"$f":"IF(AND(J83 = 0, J85 = 0), 1, J85 / J83)","v":2.1033373784568545},{"$f":"IF(AND(K83 = 0, K85 = 0), 1, K85 / K83)","v":2.1033373784568545},1.6620140664867753,1.6620140664867753,{"$f":"IF(AND(N83 = 0, N85 = 0), 1, N85 / N83)","v":1.4732226408626803},1.3717605036347293,1.2072057414295683,1.9580646868178493,1,1,1,1,1,1,1,1,null,"Paragraphs 52A & 70 (c) iv"]
[]
[null,null,null,null,"Correction factor",null,"scalar",null,">",{"$f":"IF(OR(J54 = 0, J85 = 0), 1, J91 / J54)","v":1.5921765731233011},{"$f":"IF(OR(K54 = 0, K85 = 0), 1, K91 / K54)","v":1.5921765731233011},1.4661546470347973,1.4661546470347973,{"$f":"IF(OR(N54 = 0, N85 = 0), 1, N91 / N54)","v":1.25649837410111},1.2279179197019523,1.1021313428159478,1.2903658861597598,1,1,1,1,1,1,1,1,null,"Paragraph 70 (c.ii)"]
[]
[null,"Step 3: Ratio of coincidence factor (to network asset peak) to load factor, given peaking probabilities, multiplied by correction factor"]
[]
[null,null,"This section calculates the pseudo load coefficient in line with Paragraph 70 (c) iii",null,null,null,null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Paragraph 70 (c.iii)"]
[null,null,"Mathematical simplifications have been used to avoid errors when estimated volumes are zero"]
[]
[null,null,{"$f":"INDEX('Version control'!$H$29:$H$55,MATCH($A$1,'Version control'!$F$29:$F$55,0),1)&\"-H: Peaking probabilities, by network level\"","v":"Section 508-H: Peaking probabilities, by network level"}]
[]
[null,null,null,null,"GSPs peaking probabilities"]
[null,null,null,null,null,"Red","%",{"$f":"'Inputs by network level'!K43","v":0.68888888888888877}]
[null,null,null,null,null,"Amber","%",{"$f":"'Inputs by network level'!K44","v":0.28888888888888892}]
[null,null,null,null,null,"Green","%",{"$f":"'Inputs by network level'!K45","v":2.2222222222222223E-2}]
[null,null,null,null,null,"Black","%",{"$f":"'Inputs by network level'!K46","v":0.66666666666666663}]
[null,null,null,null,null,"Yellow","%",{"$f":"SUM(H103:H104) - H106","v":0.31111111111111101}]
[null,null,null,null,null,"Green","%",{"$f":"H105","v":2.2222222222222223E-2}]
[]
[null,null,null,null,"132kV peaking probabilities"]
[null,null,null,null,null,"Red or Black","%",{"$f":"'Inputs by network level'!L43","v":0.6836637924745772}]
[null,null,null,null,null,"Amber or Yellow","%",{"$f":"'Inputs by network level'!L44","v":0.28545687982375512}]
[null,null,null,null,null,"Green","%",{"$f":"'Inputs by network level'!L45","v":3.0879327701667614E-2}]
[null,null,null,null,null,"Black","%",{"$f":"'Inputs by network level'!L46","v":0.67331232401044627}]
[null,null,null,null,null,"Yellow","%",{"$f":"SUM(H111:H112) - H114","v":0.29580834828788605}]
[null,null,null,null,null,"Green","%",{"$f":"H113","v":3.0879327701667614E-2}]
[]
[null,null,null,null,"132kV/EHV peaking probabilities"]
[null,null,null,null,null,"Red or Black","%",{"$f":"'Inputs by network level'!M43","v":0.6836637924745772}]
[null,null,null,null,null,"Amber or Yellow","%",{"$f":"'Inputs by network level'!M44","v":0.28545687982375512}]
[null,null,null,null,null,"Green","%",{"$f":"'Inputs by network level'!M45","v":3.0879327701667614E-2}]
[null,null,null,null,null,"Black","%",{"$f":"'Inputs by network level'!M46","v":0.67331232401044627}]
[null,null,null,null,null,"Yellow","%",{"$f":"SUM(H119:H120) - H122","v":0.29580834828788605}]
[null,null,null,null,null,"Green","%",{"$f":"H121","v":3.0879327701667614E-2}]
[]
[null,null,null,null,"EHV peaking probabilities"]
[null,null,null,null,null,"Red or Black","%",{"$f":"'Inputs by network level'!N43","v":0.62804302263985812}]
[null,null,null,null,null,"Amber or Yellow","%",{"$f":"'Inputs by network level'!N44","v":0.33081523449795402}]
[null,null,null,null,null,"Green","%",{"$f":"'Inputs by network level'!N45","v":4.114174286218783E-2}]
[null,null,null,null,null,"Black","%",{"$f":"'Inputs by network level'!N46","v":0.62073439431278166}]
[null,null,null,null,null,"Yellow","%",{"$f":"SUM(H127:H128) - H130","v":0.33812386282503049}]
[null,null,null,null,null,"Green","%",{"$f":"H129","v":4.114174286218783E-2}]
[]
[null,null,null,null,"EHV/HV peaking probabilities"]
[null,null,null,null,null,"Red or Black","%",{"$f":"'Inputs by network level'!O43","v":0.62804302263985812}]
[null,null,null,null,null,"Amber or Yellow","%",{"$f":"'Inputs by network level'!O44","v":0.33081523449795402}]
[null,null,null,null,null,"Green","%",{"$f":"'Inputs by network level'!O45","v":4.114174286218783E-2}]
[null,null,null,null,null,"Black","%",{"$f":"'Inputs by network level'!O46","v":0.62073439431278166}]
[null,null,null,null,null,"Yellow","%",{"$f":"SUM(H135:H136) - H138","v":0.33812386282503049}]
[null,null,null,null,null,"Green","%",{"$f":"H137","v":4.114174286218783E-2}]
[]
[null,null,null,null,"132kV/HV peaking probabilities"]
[null,null,null,null,null,"Red or Black","%",{"$f":"'Inputs by network level'!P43","v":0}]
[null,null,null,null,null,"Amber or Yellow","%",{"$f":"'Inputs by network level'!P44","v":0}]
[null,null,null,null,null,"Green","%",{"$f":"'Inputs by network level'!P45","v":0}]
[null,null,null,null,null,"Black","%",{"$f":"'Inputs by network level'!P46","v":0}]
[null,null,null,null,null,"Yellow","%",{"$f":"SUM(H143:H144) - H146","v":0}]
[null,null,null,null,null,"Green","%",{"$f":"H145","v":0}]
[]
[null,null,null,null,"HV peaking probabilities"]
[null,null,null,null,null,"Red or Black","%",{"$f":"'Inputs by network level'!Q43","v":0.62804302263985812}]
[null,null,null,null,null,"Amber or Yellow","%",{"$f":"'Inputs by network level'!Q44","v":0.33081523449795402}]
[null,null,null,null,null,"Green","%",{"$f":"'Inputs by network level'!Q45","v":4.114174286218783E-2}]
[null,null,null,null,null,"Black","%",{"$f":"'Inputs by network level'!Q46","v":0.62073439431278166}]
[null,null,null,null,null,"Yellow","%",{"$f":"SUM(H151:H152) - H154","v":0.33812386282503049}]
[null,null,null,null,null,"Green","%",{"$f":"H153","v":4.114174286218783E-2}]
[]
[null,null,null,null,"HV/LV peaking probabilities"]
[null,null,null,null,null,"Red or Black","%",{"$f":"'Inputs by network level'!R43","v":0.62804302263985812}]
[null,null,null,null,null,"Amber or Yellow","%",{"$f":"'Inputs by network level'!R44","v":0.33081523449795402}]
[null,null,null,null,null,"Green","%",{"$f":"'Inputs by network level'!R45","v":4.114174286218783E-2}]
[null,null,null,null,null,"Black","%",{"$f":"'Inputs by network level'!R46","v":0.62073439431278166}]
[null,null,null,null,null,"Yellow","%",{"$f":"SUM(H159:H160) - H162","v":0.33812386282503049}]
[null,null,null,null,null,"Green","%",{"$f":"H161","v":4.114174286218783E-2}]
[]
[null,null,null,null,"LV circuits peaking probabilities"]
[null,null,null,null,null,"Red or Black","%",{"$f":"'Inputs by network level'!S43","v":0.62804302263985812}]
[null,null,null,null,null,"Amber or Yellow","%",{"$f":"'Inputs by network level'!S44","v":0.33081523449795402}]
[null,null,null,null,null,"Green","%",{"$f":"'Inputs by network level'!S45","v":4.114174286218783E-2}]
[null,null,null,null,null,"Black","%",{"$f":"'Inputs by network level'!S46","v":0.62073439431278166}]
[null,null,null,null,null,"Yellow","%",{"$f":"SUM(H167:H168) - H170","v":0.33812386282503049}]
[null,null,null,null,null,"Green","%",{"$f":"H169","v":4.114174286218783E-2}]
[]
[null,null,{"$f":"INDEX('Version control'!$H$29:$H$55,MATCH($A$1,'Version control'!$F$29:$F$55,0),1)&\"-I: Peaking probabilities, by network level and customer type\"","v":"Section 508-I: Peaking probabilities, by network level and customer type"}]
[]
[null,null,null,null,"GSPs peaking probabilities"]
[null,null,null,null,null,"Red or Black","%",null,null,{"$f":"IF(J$20, $H106, $H103)","v":0.68888888888888877},0.68888888888888877,0.68888888888888877,0.68888888888888877,0.68888888888888877,0.68888888888888877,0.68888888888888877,0.66666666666666663,0.68888888888888877,0.68888888888888877,0.68888888888888877,0.68888888888888877,0.68888888888888877,0.68888888888888877,0.68888888888888877,0.68888888888888877]
[null,null,null,null,null,"Amber or Yellow","%",null,null,0.28888888888888892,0.28888888888888892,0.28888888888888892,0.28888888888888892,0.28888888888888892,0.28888888888888892,0.28888888888888892,0.31111111111111101,0.28888888888888892,0.28888888888888892,0.28888888888888892,0.28888888888888892,0.28888888888888892,0.28888888888888892,0.28888888888888892,0.28888888888888892]
[null,null,null,null,null,"Green","%",null,null,2.2222222222222223E-2,2.2222222222222223E-2,2.2222222222222223E-2,2.2222222222222223E-2,2.2222222222222223E-2,2.2222222222222223E-2,2.2222222222222223E-2,2.2222222222222223E-2,2.2222222222222223E-2,2.2222222222222223E-2,2.2222222222222223E-2,2.2222222222222223E-2,2.2222222222222223E-2,2.2222222222222223E-2,2.2222222222222223E-2,2.2222222222222223E-2]
[]
[null,null,null,null,"132kV peaking probabilities"]
[null,null,null,null,null,"Red or Black","%",null,null,{"$f":"IF(J$20, $H114, $H111)","v":0.6836637924745772},0.6836637924745772,0.6836637924745772,0.6836637924745772,0.6836637924745772,0.6836637924745772,0.6836637924745772,0.67331232401044627,0.6836637924745772,0.6836637924745772,0.6836637924745772,0.6836637924745772,0.6836637924745772,0.6836637924745772,0.6836637924745772,0.6836637924745772]
[null,null,null,null,null,"Amber or Yellow","%",null,null,0.28545687982375512,0.28545687982375512,0.28545687982375512,0.28545687982375512,0.28545687982375512,0.28545687982375512,0.28545687982375512,0.29580834828788605,0.28545687982375512,0.28545687982375512,0.28545687982375512,0.28545687982375512,0.28545687982375512,0.28545687982375512,0.28545687982375512,0.28545687982375512]
[null,null,null,null,null,"Green","%",null,null,3.0879327701667614E-2,3.0879327701667614E-2,3.0879327701667614E-2,3.0879327701667614E-2,3.0879327701667614E-2,3.0879327701667614E-2,3.0879327701667614E-2,3.0879327701667614E-2,3.0879327701667614E-2,3.0879327701667614E-2,3.0879327701667614E-2,3.0879327701667614E-2,3.0879327701667614E-2,3.0879327701667614E-2,3.0879327701667614E-2,3.0879327701667614E-2]
[]
[null,null,null,null,"132kV/EHV peaking probabilities"]
[null,null,null,null,null,"Red or Black","%",null,null,{"$f":"IF(J$20, $H122, $H119)","v":0.6836637924745772},0.6836637924745772,0.6836637924745772,0.6836637924745772,0.6836637924745772,0.6836637924745772,0.6836637924745772,0.67331232401044627,0.6836637924745772,0.6836637924745772,0.6836637924745772,0.6836637924745772,0.6836637924745772,0.6836637924745772,0.6836637924745772,0.6836637924745772]
[null,null,null,null,null,"Amber or Yellow","%",null,null,0.28545687982375512,0.28545687982375512,0.28545687982375512,0.28545687982375512,0.28545687982375512,0.28545687982375512,0.28545687982375512,0.29580834828788605,0.28545687982375512,0.28545687982375512,0.28545687982375512,0.28545687982375512,0.28545687982375512,0.28545687982375512,0.28545687982375512,0.28545687982375512]
[null,null,null,null,null,"Green","%",null,null,3.0879327701667614E-2,3.0879327701667614E-2,3.0879327701667614E-2,3.0879327701667614E-2,3.0879327701667614E-2,3.0879327701667614E-2,3.0879327701667614E-2,3.0879327701667614E-2,3.0879327701667614E-2,3.0879327701667614E-2,3.0879327701667614E-2,3.0879327701667614E-2,3.0879327701667614E-2,3.0879327701667614E-2,3.0879327701667614E-2,3.0879327701667614E-2]
[]
[null,null,null,null,"EHV peaking probabilities"]
[null,null,null,null,null,"Red or Black","%",null,null,{"$f":"IF(J$20, $H130, $H127)","v":0.62804302263985812},0.62804302263985812,0.62804302263985812,0.62804302263985812,0.62804302263985812,0.62804302263985812,0.62804302263985812,0.62073439431278166,0.62804302263985812,0.62804302263985812,0.62804302263985812,0.62804302263985812,0.62804302263985812,0.62804302263985812,0.62804302263985812,0.62804302263985812]
[null,null,null,null,null,"Amber or Yellow","%",null,null,0.33081523449795402,0.33081523449795402,0.33081523449795402,0.33081523449795402,0.33081523449795402,0.33081523449795402,0.33081523449795402,0.33812386282503049,0.33081523449795402,0.33081523449795402,0.33081523449795402,0.33081523449795402,0.33081523449795402,0.33081523449795402,0.33081523449795402,0.33081523449795402]
[null,null,null,null,null,"Green","%",null,null,4.114174286218783E-2,4.114174286218783E-2,4.114174286218783E-2,4.114174286218783E-2,4.114174286218783E-2,4.114174286218783E-2,4.114174286218783E-2,4.114174286218783E-2,4.114174286218783E-2,4.114174286218783E-2,4.114174286218783E-2,4.114174286218783E-2,4.114174286218783E-2,4.114174286218783E-2,4.114174286218783E-2,4.114174286218783E-2]
[]
[null,null,null,null,"EHV/HV peaking probabilities"]
[null,null,null,null,null,"Red or Black","%",null,null,{"$f":"IF(J$20, $H138, $H135)","v":0.62804302263985812},0.62804302263985812,0.62804302263985812,0.62804302263985812,0.62804302263985812,0.62804302263985812,0.62804302263985812,0.62073439431278166,0.62804302263985812,0.62804302263985812,0.62804302263985812,0.62804302263985812,0.62804302263985812,0.62804302263985812,0.62804302263985812,0.62804302263985812]
[null,null,null,null,null,"Amber or Yellow","%",null,null,0.33081523449795402,0.33081523449795402,0.33081523449795402,0.33081523449795402,0.33081523449795402,0.33081523449795402,0.33081523449795402,0.33812386282503049,0.33081523449795402,0.33081523449795402,0.33081523449795402,0.33081523449795402,0.33081523449795402,0.33081523449795402,0.33081523449795402,0.33081523449795402]
[null,null,null,null,null,"Green","%",null,null,4.114174286218783E-2,4.114174286218783E-2,4.114174286218783E-2,4.114174286218783E-2,4.114174286218783E-2,4.114174286218783E-2,4.114174286218783E-2,4.114174286218783E-2,4.114174286218783E-2,4.114174286218783E-2,4.114174286218783E-2,4.114174286218783E-2,4.114174286218783E-2,4.114174286218783E-2,4.114174286218783E-2,4.114174286218783E-2]
[]
[null,null,null,null,"132kV/HV peaking probabilities"]
[null,null,null,null,null,"Red or Black","%",null,null,{"$f":"IF(J$20, $H146, $H143)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Amber or Yellow","%",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Green","%",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,"HV peaking probabilities"]
[null,null,null,null,null,"Red or Black","%",null,null,{"$f":"IF(J$20, $H154, $H151)","v":0.62804302263985812},0.62804302263985812,0.62804302263985812,0.62804302263985812,0.62804302263985812,0.62804302263985812,0.62804302263985812,0.62073439431278166,0.62804302263985812,0.62804302263985812,0.62804302263985812,0.62804302263985812,0.62804302263985812,0.62804302263985812,0.62804302263985812,0.62804302263985812]
[null,null,null,null,null,"Amber or Yellow","%",null,null,0.33081523449795402,0.33081523449795402,0.33081523449795402,0.33081523449795402,0.33081523449795402,0.33081523449795402,0.33081523449795402,0.33812386282503049,0.33081523449795402,0.33081523449795402,0.33081523449795402,0.33081523449795402,0.33081523449795402,0.33081523449795402,0.33081523449795402,0.33081523449795402]
[null,null,null,null,null,"Green","%",null,null,4.114174286218783E-2,4.114174286218783E-2,4.114174286218783E-2,4.114174286218783E-2,4.114174286218783E-2,4.114174286218783E-2,4.114174286218783E-2,4.114174286218783E-2,4.114174286218783E-2,4.114174286218783E-2,4.114174286218783E-2,4.114174286218783E-2,4.114174286218783E-2,4.114174286218783E-2,4.114174286218783E-2,4.114174286218783E-2]
[]
[null,null,null,null,"HV/LV peaking probabilities"]
[null,null,null,null,null,"Red or Black","%",null,null,{"$f":"IF(J$20, $H162, $H159)","v":0.62804302263985812},0.62804302263985812,0.62804302263985812,0.62804302263985812,0.62804302263985812,0.62804302263985812,0.62804302263985812,0.62073439431278166,0.62804302263985812,0.62804302263985812,0.62804302263985812,0.62804302263985812,0.62804302263985812,0.62804302263985812,0.62804302263985812,0.62804302263985812]
[null,null,null,null,null,"Amber or Yellow","%",null,null,0.33081523449795402,0.33081523449795402,0.33081523449795402,0.33081523449795402,0.33081523449795402,0.33081523449795402,0.33081523449795402,0.33812386282503049,0.33081523449795402,0.33081523449795402,0.33081523449795402,0.33081523449795402,0.33081523449795402,0.33081523449795402,0.33081523449795402,0.33081523449795402]
[null,null,null,null,null,"Green","%",null,null,4.114174286218783E-2,4.114174286218783E-2,4.114174286218783E-2,4.114174286218783E-2,4.114174286218783E-2,4.114174286218783E-2,4.114174286218783E-2,4.114174286218783E-2,4.114174286218783E-2,4.114174286218783E-2,4.114174286218783E-2,4.114174286218783E-2,4.114174286218783E-2,4.114174286218783E-2,4.114174286218783E-2,4.114174286218783E-2]
[]
[null,null,null,null,"LV circuits peaking probabilities"]
[null,null,null,null,null,"Red or Black","%",null,null,{"$f":"IF(J$20, $H170, $H167)","v":0.62804302263985812},0.62804302263985812,0.62804302263985812,0.62804302263985812,0.62804302263985812,0.62804302263985812,0.62804302263985812,0.62073439431278166,0.62804302263985812,0.62804302263985812,0.62804302263985812,0.62804302263985812,0.62804302263985812,0.62804302263985812,0.62804302263985812,0.62804302263985812]
[null,null,null,null,null,"Amber or Yellow","%",null,null,0.33081523449795402,0.33081523449795402,0.33081523449795402,0.33081523449795402,0.33081523449795402,0.33081523449795402,0.33081523449795402,0.33812386282503049,0.33081523449795402,0.33081523449795402,0.33081523449795402,0.33081523449795402,0.33081523449795402,0.33081523449795402,0.33081523449795402,0.33081523449795402]
[null,null,null,null,null,"Green","%",null,null,4.114174286218783E-2,4.114174286218783E-2,4.114174286218783E-2,4.114174286218783E-2,4.114174286218783E-2,4.114174286218783E-2,4.114174286218783E-2,4.114174286218783E-2,4.114174286218783E-2,4.114174286218783E-2,4.114174286218783E-2,4.114174286218783E-2,4.114174286218783E-2,4.114174286218783E-2,4.114174286218783E-2,4.114174286218783E-2]
[]
[null,null,{"$f":"INDEX('Version control'!$H$29:$H$55,MATCH($A$1,'Version control'!$F$29:$F$55,0),1)&\"-J: Ratio of coincidence factor to load factor, based on uniform distribution in timebands and peaking probabilities\"","v":"Section 508-J: Ratio of coincidence factor to load factor, based on uniform distribution in timebands and peaking probabilities"}]
[]
[null,null,null,null,"Inverse of hours in timeband"]
[null,null,null,null,null,"Red or Black","1 / hours",null,null,{"$f":"1 / J24","v":1.277139208173691E-3},1.277139208173691E-3,1.277139208173691E-3,1.277139208173691E-3,1.277139208173691E-3,1.277139208173691E-3,1.277139208173691E-3,3.8314176245210726E-3,1.277139208173691E-3,1.277139208173691E-3,1.277139208173691E-3,1.277139208173691E-3,1.277139208173691E-3,1.277139208173691E-3,1.277139208173691E-3,1.277139208173691E-3]
[null,null,null,null,null,"Amber or Yellow","1 / hours",null,null,3.9471087428458656E-4,3.9471087428458656E-4,3.9471087428458656E-4,3.9471087428458656E-4,3.9471087428458656E-4,3.9471087428458656E-4,3.9471087428458656E-4,3.2727867779414169E-4,3.9471087428458656E-4,3.9471087428458656E-4,3.9471087428458656E-4,3.9471087428458656E-4,3.9471087428458656E-4,3.9471087428458656E-4,3.9471087428458656E-4,3.9471087428458656E-4]
[null,null,null,null,null,"Green","1 / hours",null,null,1.828989483310471E-4,1.828989483310471E-4,1.828989483310471E-4,1.828989483310471E-4,1.828989483310471E-4,1.828989483310471E-4,1.828989483310471E-4,1.828989483310471E-4,1.828989483310471E-4,1.828989483310471E-4,1.828989483310471E-4,1.828989483310471E-4,1.828989483310471E-4,1.828989483310471E-4,1.828989483310471E-4,1.828989483310471E-4]
[]
[null,null,null,null,"Unit rate 1"]
[null,null,null,null,null,"GSPs","scalar",null,null,{"$f":"J177 * J$224 * hours_in_year","v":7.728224776500638},{"$f":"K177 * K$224 * hours_in_year","v":7.728224776500638},7.728224776500638,7.728224776500638,7.728224776500638,7.728224776500638,7.728224776500638,22.4367816091954,7.728224776500638,7.728224776500638,7.728224776500638,7.728224776500638,7.728224776500638,7.728224776500638,7.728224776500638,7.728224776500638]
[null,null,null,null,null,"132kV","scalar",null,null,{"$f":"J182 * J224 * hours_in_year","v":7.6696076029331888},7.6696076029331888,7.6696076029331888,7.6696076029331888,7.6696076029331888,7.6696076029331888,7.6696076029331888,22.660442352903296,7.6696076029331888,7.6696076029331888,7.6696076029331888,7.6696076029331888,7.6696076029331888,7.6696076029331888,7.6696076029331888,7.6696076029331888]
[null,null,null,null,null,"132kV/EHV","scalar",null,null,{"$f":"J187 * J224 * hours_in_year","v":7.6696076029331888},7.6696076029331888,7.6696076029331888,7.6696076029331888,7.6696076029331888,7.6696076029331888,7.6696076029331888,22.660442352903296,7.6696076029331888,7.6696076029331888,7.6696076029331888,7.6696076029331888,7.6696076029331888,7.6696076029331888,7.6696076029331888,7.6696076029331888]
[null,null,null,null,null,"EHV","scalar",null,null,{"$f":"J192 * J224 * hours_in_year","v":7.0456320700747312},7.0456320700747312,7.0456320700747312,7.0456320700747312,7.0456320700747312,7.0456320700747312,7.0456320700747312,20.890923063768099,7.0456320700747312,7.0456320700747312,7.0456320700747312,7.0456320700747312,7.0456320700747312,7.0456320700747312,7.0456320700747312,7.0456320700747312]
[null,null,null,null,null,"EHV/HV","scalar",null,null,{"$f":"J197 * J224 * hours_in_year","v":7.0456320700747312},7.0456320700747312,7.0456320700747312,7.0456320700747312,7.0456320700747312,7.0456320700747312,7.0456320700747312,20.890923063768099,7.0456320700747312,7.0456320700747312,7.0456320700747312,7.0456320700747312,7.0456320700747312,7.0456320700747312,7.0456320700747312,7.0456320700747312]
[null,null,null,null,null,"132kV/HV","scalar",null,null,{"$f":"J202 * J224 * hours_in_year","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"HV","scalar",null,null,{"$f":"J207 * J224 * hours_in_year","v":7.0456320700747312},7.0456320700747312,7.0456320700747312,7.0456320700747312,7.0456320700747312,7.0456320700747312,7.0456320700747312,20.890923063768099,7.0456320700747312,7.0456320700747312,7.0456320700747312,7.0456320700747312,7.0456320700747312,7.0456320700747312,7.0456320700747312,7.0456320700747312]
[null,null,null,null,null,"HV/LV","scalar",null,null,{"$f":"J212 * J224 * hours_in_year","v":7.0456320700747312},7.0456320700747312,7.0456320700747312,7.0456320700747312,7.0456320700747312,7.0456320700747312,7.0456320700747312,20.890923063768099,7.0456320700747312,7.0456320700747312,7.0456320700747312,7.0456320700747312,7.0456320700747312,7.0456320700747312,7.0456320700747312,7.0456320700747312]
[null,null,null,null,null,"LV circuits","scalar",null,null,{"$f":"J217 * J224 * hours_in_year","v":7.0456320700747312},7.0456320700747312,7.0456320700747312,7.0456320700747312,7.0456320700747312,7.0456320700747312,7.0456320700747312,20.890923063768099,7.0456320700747312,7.0456320700747312,7.0456320700747312,7.0456320700747312,7.0456320700747312,7.0456320700747312,7.0456320700747312,7.0456320700747312]
[]
[null,null,null,null,"Unit rate 2"]
[null,null,null,null,null,"GSPs","scalar",null,null,{"$f":"J178 * J225 * hours_in_year","v":1.001618314584567},1.001618314584567,1.001618314584567,1.001618314584567,1.001618314584567,1.001618314584567,1.001618314584567,0.89438717067583018,1.001618314584567,1.001618314584567,1.001618314584567,1.001618314584567,1.001618314584567,1.001618314584567,1.001618314584567,1.001618314584567]
[null,null,null,null,null,"132kV","scalar",null,null,{"$f":"J183 * J225 * hours_in_year","v":0.98971905757721135},0.98971905757721135,0.98971905757721135,0.98971905757721135,0.98971905757721135,0.98971905757721135,0.98971905757721135,0.85039454470979903,0.98971905757721135,0.98971905757721135,0.98971905757721135,0.98971905757721135,0.98971905757721135,0.98971905757721135,0.98971905757721135,0.98971905757721135]
[null,null,null,null,null,"132kV/EHV","scalar",null,null,{"$f":"J188 * J225 * hours_in_year","v":0.98971905757721135},0.98971905757721135,0.98971905757721135,0.98971905757721135,0.98971905757721135,0.98971905757721135,0.98971905757721135,0.85039454470979903,0.98971905757721135,0.98971905757721135,0.98971905757721135,0.98971905757721135,0.98971905757721135,0.98971905757721135,0.98971905757721135,0.98971905757721135]
[null,null,null,null,null,"EHV","scalar",null,null,{"$f":"J193 * J225 * hours_in_year","v":1.1469828379040965},1.1469828379040965,1.1469828379040965,1.1469828379040965,1.1469828379040965,1.1469828379040965,1.1469828379040965,0.97204385896091228,1.1469828379040965,1.1469828379040965,1.1469828379040965,1.1469828379040965,1.1469828379040965,1.1469828379040965,1.1469828379040965,1.1469828379040965]
[null,null,null,null,null,"EHV/HV","scalar",null,null,{"$f":"J198 * J225 * hours_in_year","v":1.1469828379040965},1.1469828379040965,1.1469828379040965,1.1469828379040965,1.1469828379040965,1.1469828379040965,1.1469828379040965,0.97204385896091228,1.1469828379040965,1.1469828379040965,1.1469828379040965,1.1469828379040965,1.1469828379040965,1.1469828379040965,1.1469828379040965,1.1469828379040965]
[null,null,null,null,null,"132kV/HV","scalar",null,null,{"$f":"J203 * J225 * hours_in_year","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"HV","scalar",null,null,{"$f":"J208 * J225 * hours_in_year","v":1.1469828379040965},1.1469828379040965,1.1469828379040965,1.1469828379040965,1.1469828379040965,1.1469828379040965,1.1469828379040965,0.97204385896091228,1.1469828379040965,1.1469828379040965,1.1469828379040965,1.1469828379040965,1.1469828379040965,1.1469828379040965,1.1469828379040965,1.1469828379040965]
[null,null,null,null,null,"HV/LV","scalar",null,null,{"$f":"J213 * J225 * hours_in_year","v":1.1469828379040965},1.1469828379040965,1.1469828379040965,1.1469828379040965,1.1469828379040965,1.1469828379040965,1.1469828379040965,0.97204385896091228,1.1469828379040965,1.1469828379040965,1.1469828379040965,1.1469828379040965,1.1469828379040965,1.1469828379040965,1.1469828379040965,1.1469828379040965]
[null,null,null,null,null,"LV circuits","scalar",null,null,{"$f":"J218 * J225 * hours_in_year","v":1.1469828379040965},1.1469828379040965,1.1469828379040965,1.1469828379040965,1.1469828379040965,1.1469828379040965,1.1469828379040965,0.97204385896091228,1.1469828379040965,1.1469828379040965,1.1469828379040965,1.1469828379040965,1.1469828379040965,1.1469828379040965,1.1469828379040965,1.1469828379040965]
[]
[null,null,null,null,"Unit rate 3"]
[null,null,null,null,null,"GSPs","scalar",null,null,{"$f":"J179 * J226 * hours_in_year","v":3.57018747142204E-2},3.57018747142204E-2,3.57018747142204E-2,3.57018747142204E-2,3.57018747142204E-2,3.57018747142204E-2,3.57018747142204E-2,3.57018747142204E-2,3.57018747142204E-2,3.57018747142204E-2,3.57018747142204E-2,3.57018747142204E-2,3.57018747142204E-2,3.57018747142204E-2,3.57018747142204E-2,3.57018747142204E-2]
[null,null,null,null,null,"132kV","scalar",null,null,{"$f":"J184 * J226 * hours_in_year","v":4.9610244998893153E-2},4.9610244998893153E-2,4.9610244998893153E-2,4.9610244998893153E-2,4.9610244998893153E-2,4.9610244998893153E-2,4.9610244998893153E-2,4.9610244998893153E-2,4.9610244998893153E-2,4.9610244998893153E-2,4.9610244998893153E-2,4.9610244998893153E-2,4.9610244998893153E-2,4.9610244998893153E-2,4.9610244998893153E-2,4.9610244998893153E-2]
[null,null,null,null,null,"132kV/EHV","scalar",null,null,{"$f":"J189 * J226 * hours_in_year","v":4.9610244998893153E-2},4.9610244998893153E-2,4.9610244998893153E-2,4.9610244998893153E-2,4.9610244998893153E-2,4.9610244998893153E-2,4.9610244998893153E-2,4.9610244998893153E-2,4.9610244998893153E-2,4.9610244998893153E-2,4.9610244998893153E-2,4.9610244998893153E-2,4.9610244998893153E-2,4.9610244998893153E-2,4.9610244998893153E-2,4.9610244998893153E-2]
[null,null,null,null,null,"EHV","scalar",null,null,{"$f":"J194 * J226 * hours_in_year","v":6.6097680713572554E-2},6.6097680713572554E-2,6.6097680713572554E-2,6.6097680713572554E-2,6.6097680713572554E-2,6.6097680713572554E-2,6.6097680713572554E-2,6.6097680713572554E-2,6.6097680713572554E-2,6.6097680713572554E-2,6.6097680713572554E-2,6.6097680713572554E-2,6.6097680713572554E-2,6.6097680713572554E-2,6.6097680713572554E-2,6.6097680713572554E-2]
[null,null,null,null,null,"EHV/HV","scalar",null,null,{"$f":"J199 * J226 * hours_in_year","v":6.6097680713572554E-2},6.6097680713572554E-2,6.6097680713572554E-2,6.6097680713572554E-2,6.6097680713572554E-2,6.6097680713572554E-2,6.6097680713572554E-2,6.6097680713572554E-2,6.6097680713572554E-2,6.6097680713572554E-2,6.6097680713572554E-2,6.6097680713572554E-2,6.6097680713572554E-2,6.6097680713572554E-2,6.6097680713572554E-2,6.6097680713572554E-2]
[null,null,null,null,null,"132kV/HV","scalar",null,null,{"$f":"J204 * J226 * hours_in_year","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"HV","scalar",null,null,{"$f":"J209 * J226 * hours_in_year","v":6.6097680713572554E-2},6.6097680713572554E-2,6.6097680713572554E-2,6.6097680713572554E-2,6.6097680713572554E-2,6.6097680713572554E-2,6.6097680713572554E-2,6.6097680713572554E-2,6.6097680713572554E-2,6.6097680713572554E-2,6.6097680713572554E-2,6.6097680713572554E-2,6.6097680713572554E-2,6.6097680713572554E-2,6.6097680713572554E-2,6.6097680713572554E-2]
[null,null,null,null,null,"HV/LV","scalar",null,null,{"$f":"J214 * J226 * hours_in_year","v":6.6097680713572554E-2},6.6097680713572554E-2,6.6097680713572554E-2,6.6097680713572554E-2,6.6097680713572554E-2,6.6097680713572554E-2,6.6097680713572554E-2,6.6097680713572554E-2,6.6097680713572554E-2,6.6097680713572554E-2,6.6097680713572554E-2,6.6097680713572554E-2,6.6097680713572554E-2,6.6097680713572554E-2,6.6097680713572554E-2,6.6097680713572554E-2]
[null,null,null,null,null,"LV circuits","scalar",null,null,{"$f":"J219 * J226 * hours_in_year","v":6.6097680713572554E-2},6.6097680713572554E-2,6.6097680713572554E-2,6.6097680713572554E-2,6.6097680713572554E-2,6.6097680713572554E-2,6.6097680713572554E-2,6.6097680713572554E-2,6.6097680713572554E-2,6.6097680713572554E-2,6.6097680713572554E-2,6.6097680713572554E-2,6.6097680713572554E-2,6.6097680713572554E-2,6.6097680713572554E-2,6.6097680713572554E-2]
[]
[null,"Step 4: Results of Step 3"]
[]
[null,null,"This section combines the load coefficient, and pseudo load coefficients"]
[]
[null,null,{"$f":"INDEX('Version control'!$H$29:$H$55,MATCH($A$1,'Version control'!$F$29:$F$55,0),1)&\"-K: Load coefficient\"","v":"Section 508-K: Load coefficient"}]
[]
[null,null,null,null,"Load coefficient",null,"scalar",null,null,{"$f":"J91","v":2.1033373784568545},{"$f":"K91","v":2.1033373784568545},1.6620140664867753,1.6620140664867753,1.4732226408626803,1.3717605036347293,1.2072057414295683,1.9580646868178493,1,1,1,1,1,1,1,1]
[]
[null,null,{"$f":"INDEX('Version control'!$H$29:$H$55,MATCH($A$1,'Version control'!$F$29:$F$55,0),1)&\"-L: Pseudo load coefficients, by unit rate\"","v":"Section 508-L: Pseudo load coefficients, by unit rate"}]
[]
[null,null,null,null,"Unit rate 1"]
[null,null,null,null,null,"GSPs","scalar",null,null,{"$f":"J229 * J$93","v":12.304698440975375},{"$f":"K229 * K$93","v":12.304698440975375},11.330772669395868,11.330772669395868,9.7105018663609659,9.4896256905497491,8.5175187505081258,28.951657583722422,7.728224776500638,7.728224776500638,7.728224776500638,7.728224776500638,7.728224776500638,7.728224776500638,7.728224776500638,7.728224776500638]
[null,null,null,null,null,"132kV","scalar",null,null,{"$f":"J230 * J$93","v":12.21136955043858},12.21136955043858,11.244830827973907,11.244830827973907,9.6368494830790628,9.4176486127239976,8.4529149262921575,29.240261777476213,7.6696076029331888,7.6696076029331888,7.6696076029331888,7.6696076029331888,7.6696076029331888,7.6696076029331888,7.6696076029331888,7.6696076029331888]
[null,null,null,null,null,"132kV/EHV","scalar",null,null,12.21136955043858,12.21136955043858,11.244830827973907,11.244830827973907,9.6368494830790628,9.4176486127239976,8.4529149262921575,29.240261777476213,7.6696076029331888,7.6696076029331888,7.6696076029331888,7.6696076029331888,7.6696076029331888,7.6696076029331888,7.6696076029331888,7.6696076029331888]
[null,null,null,null,null,"EHV","scalar",null,null,11.217890324819216,11.217890324819216,10.329986200837466,10.329986200837466,8.8528252405635381,8.6514578744715234,7.7652119343785699,26.956934451874488,7.0456320700747312,7.0456320700747312,7.0456320700747312,7.0456320700747312,7.0456320700747312,7.0456320700747312,7.0456320700747312,7.0456320700747312]
[null,null,null,null,null,"EHV/HV","scalar",null,null,11.217890324819216,11.217890324819216,10.329986200837466,10.329986200837466,8.8528252405635381,8.6514578744715234,7.7652119343785699,26.956934451874488,7.0456320700747312,7.0456320700747312,7.0456320700747312,7.0456320700747312,7.0456320700747312,7.0456320700747312,7.0456320700747312,7.0456320700747312]
[null,null,null,null,null,"132kV/HV","scalar",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"HV","scalar",null,null,11.217890324819216,11.217890324819216,10.329986200837466,10.329986200837466,8.8528252405635381,8.6514578744715234,7.7652119343785699,26.956934451874488,7.0456320700747312,7.0456320700747312,7.0456320700747312,7.0456320700747312,7.0456320700747312,7.0456320700747312,7.0456320700747312,7.0456320700747312]
[null,null,null,null,null,"HV/LV","scalar",null,null,11.217890324819216,11.217890324819216,10.329986200837466,10.329986200837466,8.8528252405635381,8.6514578744715234,7.7652119343785699,26.956934451874488,7.0456320700747312,7.0456320700747312,7.0456320700747312,7.0456320700747312,7.0456320700747312,7.0456320700747312,7.0456320700747312,7.0456320700747312]
[null,null,null,null,null,"LV circuits","scalar",null,null,11.217890324819216,11.217890324819216,10.329986200837466,10.329986200837466,8.8528252405635381,8.6514578744715234,7.7652119343785699,26.956934451874488,7.0456320700747312,7.0456320700747312,7.0456320700747312,7.0456320700747312,7.0456320700747312,7.0456320700747312,7.0456320700747312,7.0456320700747312]
[]
[null,null,null,null,"Unit rate 2"]
[null,null,null,null,null,"GSPs","scalar",null,null,{"$f":"J240 * J$93","v":1.5947532156927924},{"$f":"K240 * K$93","v":1.5947532156927924},1.4685273464833244,1.4685273464833244,1.2585317837454024,1.229905077180057,1.1039149380421351,1.154086694059038,1.001618314584567,1.001618314584567,1.001618314584567,1.001618314584567,1.001618314584567,1.001618314584567,1.001618314584567,1.001618314584567]
[null,null,null,null,null,"132kV","scalar",null,null,{"$f":"J241 * J$93","v":1.5758074974481076},1.5758074974481076,1.4510811955257286,1.4510811955257286,1.2435803866626489,1.2152937662695862,1.0908003939381063,1.0973201102698853,0.98971905757721135,0.98971905757721135,0.98971905757721135,0.98971905757721135,0.98971905757721135,0.98971905757721135,0.98971905757721135,0.98971905757721135]
[null,null,null,null,null,"132kV/EHV","scalar",null,null,1.5758074974481076,1.5758074974481076,1.4510811955257286,1.4510811955257286,1.2435803866626489,1.2152937662695862,1.0908003939381063,1.0973201102698853,0.98971905757721135,0.98971905757721135,0.98971905757721135,0.98971905757721135,0.98971905757721135,0.98971905757721135,0.98971905757721135,0.98971905757721135]
[null,null,null,null,null,"EHV","scalar",null,null,1.8261992042853832,1.8261992042853832,1.6816542178622507,1.6816542178622507,1.4411820709483742,1.4084007802530398,1.2641257353260884,1.2542922354542501,1.1469828379040965,1.1469828379040965,1.1469828379040965,1.1469828379040965,1.1469828379040965,1.1469828379040965,1.1469828379040965,1.1469828379040965]
[null,null,null,null,null,"EHV/HV","scalar",null,null,1.8261992042853832,1.8261992042853832,1.6816542178622507,1.6816542178622507,1.4411820709483742,1.4084007802530398,1.2641257353260884,1.2542922354542501,1.1469828379040965,1.1469828379040965,1.1469828379040965,1.1469828379040965,1.1469828379040965,1.1469828379040965,1.1469828379040965,1.1469828379040965]
[null,null,null,null,null,"132kV/HV","scalar",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"HV","scalar",null,null,1.8261992042853832,1.8261992042853832,1.6816542178622507,1.6816542178622507,1.4411820709483742,1.4084007802530398,1.2641257353260884,1.2542922354542501,1.1469828379040965,1.1469828379040965,1.1469828379040965,1.1469828379040965,1.1469828379040965,1.1469828379040965,1.1469828379040965,1.1469828379040965]
[null,null,null,null,null,"HV/LV","scalar",null,null,1.8261992042853832,1.8261992042853832,1.6816542178622507,1.6816542178622507,1.4411820709483742,1.4084007802530398,1.2641257353260884,1.2542922354542501,1.1469828379040965,1.1469828379040965,1.1469828379040965,1.1469828379040965,1.1469828379040965,1.1469828379040965,1.1469828379040965,1.1469828379040965]
[null,null,null,null,null,"LV circuits","scalar",null,null,1.8261992042853832,1.8261992042853832,1.6816542178622507,1.6816542178622507,1.4411820709483742,1.4084007802530398,1.2641257353260884,1.2542922354542501,1.1469828379040965,1.1469828379040965,1.1469828379040965,1.1469828379040965,1.1469828379040965,1.1469828379040965,1.1469828379040965,1.1469828379040965]
[]
[null,null,null,null,"Unit rate 3"]
[null,null,null,null,null,"GSPs","scalar",null,null,{"$f":"J251 * J$93","v":5.6843688536564872E-2},{"$f":"K251 * K$93","v":5.6843688536564872E-2},5.2344469520108364E-2,5.2344469520108364E-2,4.4859347530779463E-2,4.3838971728545242E-2,3.9348155119830461E-2,4.6068481203179724E-2,3.57018747142204E-2,3.57018747142204E-2,3.57018747142204E-2,3.57018747142204E-2,3.57018747142204E-2,3.57018747142204E-2,3.57018747142204E-2,3.57018747142204E-2]
[null,null,null,null,null,"132kV","scalar",null,null,{"$f":"J252 * J$93","v":7.8988269874145089E-2},7.8988269874145089E-2,7.2736291245662013E-2,7.2736291245662013E-2,6.2335192179866973E-2,6.0917308834945061E-2,5.4677005938058271E-2,6.4015367750599558E-2,4.9610244998893153E-2,4.9610244998893153E-2,4.9610244998893153E-2,4.9610244998893153E-2,4.9610244998893153E-2,4.9610244998893153E-2,4.9610244998893153E-2,4.9610244998893153E-2]
[null,null,null,null,null,"132kV/EHV","scalar",null,null,7.8988269874145089E-2,7.8988269874145089E-2,7.2736291245662013E-2,7.2736291245662013E-2,6.2335192179866973E-2,6.0917308834945061E-2,5.4677005938058271E-2,6.4015367750599558E-2,4.9610244998893153E-2,4.9610244998893153E-2,4.9610244998893153E-2,4.9610244998893153E-2,4.9610244998893153E-2,4.9610244998893153E-2,4.9610244998893153E-2,4.9610244998893153E-2]
[null,null,null,null,null,"EHV","scalar",null,null,0.10523917876993406,0.10523917876993406,9.6909421736426693E-2,9.6909421736426693E-2,8.3051628348458209E-2,8.116252659893386E-2,7.284832560186949E-2,8.5290192347073912E-2,6.6097680713572554E-2,6.6097680713572554E-2,6.6097680713572554E-2,6.6097680713572554E-2,6.6097680713572554E-2,6.6097680713572554E-2,6.6097680713572554E-2,6.6097680713572554E-2]
[null,null,null,null,null,"EHV/HV","scalar",null,null,0.10523917876993406,0.10523917876993406,9.6909421736426693E-2,9.6909421736426693E-2,8.3051628348458209E-2,8.116252659893386E-2,7.284832560186949E-2,8.5290192347073912E-2,6.6097680713572554E-2,6.6097680713572554E-2,6.6097680713572554E-2,6.6097680713572554E-2,6.6097680713572554E-2,6.6097680713572554E-2,6.6097680713572554E-2,6.6097680713572554E-2]
[null,null,null,null,null,"132kV/HV","scalar",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"HV","scalar",null,null,0.10523917876993406,0.10523917876993406,9.6909421736426693E-2,9.6909421736426693E-2,8.3051628348458209E-2,8.116252659893386E-2,7.284832560186949E-2,8.5290192347073912E-2,6.6097680713572554E-2,6.6097680713572554E-2,6.6097680713572554E-2,6.6097680713572554E-2,6.6097680713572554E-2,6.6097680713572554E-2,6.6097680713572554E-2,6.6097680713572554E-2]
[null,null,null,null,null,"HV/LV","scalar",null,null,0.10523917876993406,0.10523917876993406,9.6909421736426693E-2,9.6909421736426693E-2,8.3051628348458209E-2,8.116252659893386E-2,7.284832560186949E-2,8.5290192347073912E-2,6.6097680713572554E-2,6.6097680713572554E-2,6.6097680713572554E-2,6.6097680713572554E-2,6.6097680713572554E-2,6.6097680713572554E-2,6.6097680713572554E-2,6.6097680713572554E-2]
[null,null,null,null,null,"LV circuits","scalar",null,null,0.10523917876993406,0.10523917876993406,9.6909421736426693E-2,9.6909421736426693E-2,8.3051628348458209E-2,8.116252659893386E-2,7.284832560186949E-2,8.5290192347073912E-2,6.6097680713572554E-2,6.6097680713572554E-2,6.6097680713572554E-2,6.6097680713572554E-2,6.6097680713572554E-2,6.6097680713572554E-2,6.6097680713572554E-2,6.6097680713572554E-2]
[]
[null,"Checks"]
[]
[null,null,null,null,"Check for error values",null,"number of issues",{"$f":"SUM(IF(ISERROR(H20:Y302), 1))","v":0}]
[]
[null,"End of sheet"]

{"sheet":"System peak demand","index":23,"n_rows":283,"n_cols":27,"rows_kept":283,"cut":false,"hidden":true,"merged":[]}
[{"$f":"MID(CELL(\"filename\",A1),FIND(\"]\",CELL(\"filename\",A1))+1,255)","v":"System peak demand"}]
[{"$f":"Cover!D23 & \" - \" & TEXT(CIRP_submission_date, \"mmm\") & \"-\" & RIGHT(YEAR(CIRP_submission_date), 2) & \" - \" & Cover!D25","v":"SP Electricity North West - Dec-25 - v1 Final Model"}]
[{"$f":"Cover!D2&\" - \"&Cover!D8&\" v\"&Cover!D10&\" - \"&Cover!D19","v":"Cost Information Review Pack (CIRP) - Release for charge setting v1 - 2027/28"}]
[{"$f":"H281 & IF(H281 = 1, \" issue\", \" issues\") &\" identified in checks on this sheet\"","v":"0 issues identified in checks on this sheet"}]
[null,"Click here to return to model map",null,null,null,null,"Units","Constants",null,"Domestic Aggregated or CT","Domestic Aggregated (Related MPAN)","Non-Domestic Aggregated or CT","Non-Domestic Aggregated (Related MPAN)","LV Site Specific","LV Sub Site Specific","HV Site Specific","Unmetered Supplies","LV Generation Aggregated","LV Sub Generation Aggregated","LV Generation Site Specific","LV Generation Site Specific no RP Charge","LV Sub Generation Site Specific","LV Sub Generation Site Specific no RP Charge","HV Generation Site Specific","HV Generation Site Specific no RP Charge",null,"Legal text reference"]
[]
[null,"Description"]
[]
[null,null,"This sheet calculates load at system peak based on chargeable load."]
[null,null,"This is used to calculate notional asset values used in the allocation of other operating costs in the 'Unit costs' tab."]
[null,null,"Chargeable volumes are made up of three components:"]
[null,null,null,"1. Load charged to unit rates"]
[null,null,null,"2.  Import and exceeded capacity charged to capacity charges."]
[null,null,null,"3. Estimated maximum load (i.e. capacity) used to calculate fixed charges."]
[]
[null,"Common inputs for chargeable load calculations"]
[]
[null,null,{"$f":"INDEX('Version control'!$H$29:$H$55,MATCH($A$1,'Version control'!$F$29:$F$55,0),1)&\"-A: Common inputs for chargeable load calculations\"","v":"Section 509-A: Common inputs for chargeable load calculations"}]
[]
[null,null,null,"This section brings in common inputs used for the three elements of chargeable load"]
[]
[null,null,null,null,"Standing charges factors adapted to use 132kV/HV, by network level"]
[null,null,null,null,null,"GSPs","%",null,null,{"$f":"'Standing charge factors'!J44","v":0},{"$f":"'Standing charge factors'!K44","v":0},{"$f":"'Standing charge factors'!L44","v":0},{"$f":"'Standing charge factors'!M44","v":0},{"$f":"'Standing charge factors'!N44","v":0},{"$f":"'Standing charge factors'!O44","v":0},{"$f":"'Standing charge factors'!P44","v":0},{"$f":"'Standing charge factors'!Q44","v":0},{"$f":"'Standing charge factors'!R44","v":0},{"$f":"'Standing charge factors'!S44","v":0},{"$f":"'Standing charge factors'!T44","v":0},{"$f":"'Standing charge factors'!U44","v":0},{"$f":"'Standing charge factors'!V44","v":0},{"$f":"'Standing charge factors'!W44","v":0},{"$f":"'Standing charge factors'!X44","v":0},{"$f":"'Standing charge factors'!Y44","v":0}]
[null,null,null,null,null,"132kV","%",null,null,{"$f":"'Standing charge factors'!J45","v":0},{"$f":"'Standing charge factors'!K45","v":0},{"$f":"'Standing charge factors'!L45","v":0},{"$f":"'Standing charge factors'!M45","v":0},{"$f":"'Standing charge factors'!N45","v":0},{"$f":"'Standing charge factors'!O45","v":0},{"$f":"'Standing charge factors'!P45","v":0},{"$f":"'Standing charge factors'!Q45","v":0},{"$f":"'Standing charge factors'!R45","v":0},{"$f":"'Standing charge factors'!S45","v":0},{"$f":"'Standing charge factors'!T45","v":0},{"$f":"'Standing charge factors'!U45","v":0},{"$f":"'Standing charge factors'!V45","v":0},{"$f":"'Standing charge factors'!W45","v":0},{"$f":"'Standing charge factors'!X45","v":0},{"$f":"'Standing charge factors'!Y45","v":0}]
[null,null,null,null,null,"132kV/EHV","%",null,null,{"$f":"'Standing charge factors'!J46","v":0},{"$f":"'Standing charge factors'!K46","v":0},{"$f":"'Standing charge factors'!L46","v":0},{"$f":"'Standing charge factors'!M46","v":0},{"$f":"'Standing charge factors'!N46","v":0},{"$f":"'Standing charge factors'!O46","v":0},{"$f":"'Standing charge factors'!P46","v":0},{"$f":"'Standing charge factors'!Q46","v":0},{"$f":"'Standing charge factors'!R46","v":0},{"$f":"'Standing charge factors'!S46","v":0},{"$f":"'Standing charge factors'!T46","v":0},{"$f":"'Standing charge factors'!U46","v":0},{"$f":"'Standing charge factors'!V46","v":0},{"$f":"'Standing charge factors'!W46","v":0},{"$f":"'Standing charge factors'!X46","v":0},{"$f":"'Standing charge factors'!Y46","v":0}]
[null,null,null,null,null,"EHV","%",null,null,{"$f":"'Standing charge factors'!J47","v":0},{"$f":"'Standing charge factors'!K47","v":0},{"$f":"'Standing charge factors'!L47","v":0},{"$f":"'Standing charge factors'!M47","v":0},{"$f":"'Standing charge factors'!N47","v":0},{"$f":"'Standing charge factors'!O47","v":0},{"$f":"'Standing charge factors'!P47","v":0.2},{"$f":"'Standing charge factors'!Q47","v":0},{"$f":"'Standing charge factors'!R47","v":0},{"$f":"'Standing charge factors'!S47","v":0},{"$f":"'Standing charge factors'!T47","v":0},{"$f":"'Standing charge factors'!U47","v":0},{"$f":"'Standing charge factors'!V47","v":0},{"$f":"'Standing charge factors'!W47","v":0},{"$f":"'Standing charge factors'!X47","v":0},{"$f":"'Standing charge factors'!Y47","v":0}]
[null,null,null,null,null,"EHV/HV","%",null,null,{"$f":"'Standing charge factors'!J48","v":0},{"$f":"'Standing charge factors'!K48","v":0},{"$f":"'Standing charge factors'!L48","v":0},{"$f":"'Standing charge factors'!M48","v":0},{"$f":"'Standing charge factors'!N48","v":0},{"$f":"'Standing charge factors'!O48","v":0},{"$f":"'Standing charge factors'!P48","v":1},{"$f":"'Standing charge factors'!Q48","v":0},{"$f":"'Standing charge factors'!R48","v":0},{"$f":"'Standing charge factors'!S48","v":0},{"$f":"'Standing charge factors'!T48","v":0},{"$f":"'Standing charge factors'!U48","v":0},{"$f":"'Standing charge factors'!V48","v":0},{"$f":"'Standing charge factors'!W48","v":0},{"$f":"'Standing charge factors'!X48","v":0},{"$f":"'Standing charge factors'!Y48","v":0}]
[null,null,null,null,null,"132kV/HV","%",null,null,{"$f":"'Standing charge factors'!J49","v":0},{"$f":"'Standing charge factors'!K49","v":0},{"$f":"'Standing charge factors'!L49","v":0},{"$f":"'Standing charge factors'!M49","v":0},{"$f":"'Standing charge factors'!N49","v":0},{"$f":"'Standing charge factors'!O49","v":0},{"$f":"'Standing charge factors'!P49","v":1},{"$f":"'Standing charge factors'!Q49","v":0},{"$f":"'Standing charge factors'!R49","v":0},{"$f":"'Standing charge factors'!S49","v":0},{"$f":"'Standing charge factors'!T49","v":0},{"$f":"'Standing charge factors'!U49","v":0},{"$f":"'Standing charge factors'!V49","v":0},{"$f":"'Standing charge factors'!W49","v":0},{"$f":"'Standing charge factors'!X49","v":0},{"$f":"'Standing charge factors'!Y49","v":0}]
[null,null,null,null,null,"HV","%",null,null,{"$f":"'Standing charge factors'!J50","v":0},{"$f":"'Standing charge factors'!K50","v":0},{"$f":"'Standing charge factors'!L50","v":0},{"$f":"'Standing charge factors'!M50","v":0},{"$f":"'Standing charge factors'!N50","v":0.2},{"$f":"'Standing charge factors'!O50","v":1},{"$f":"'Standing charge factors'!P50","v":1},{"$f":"'Standing charge factors'!Q50","v":0},{"$f":"'Standing charge factors'!R50","v":0},{"$f":"'Standing charge factors'!S50","v":0},{"$f":"'Standing charge factors'!T50","v":0},{"$f":"'Standing charge factors'!U50","v":0},{"$f":"'Standing charge factors'!V50","v":0},{"$f":"'Standing charge factors'!W50","v":0},{"$f":"'Standing charge factors'!X50","v":0},{"$f":"'Standing charge factors'!Y50","v":0}]
[null,null,null,null,null,"HV/LV","%",null,null,{"$f":"'Standing charge factors'!J51","v":0},{"$f":"'Standing charge factors'!K51","v":0},{"$f":"'Standing charge factors'!L51","v":0},{"$f":"'Standing charge factors'!M51","v":0},{"$f":"'Standing charge factors'!N51","v":1},{"$f":"'Standing charge factors'!O51","v":1},{"$f":"'Standing charge factors'!P51","v":0},{"$f":"'Standing charge factors'!Q51","v":0},{"$f":"'Standing charge factors'!R51","v":0},{"$f":"'Standing charge factors'!S51","v":0},{"$f":"'Standing charge factors'!T51","v":0},{"$f":"'Standing charge factors'!U51","v":0},{"$f":"'Standing charge factors'!V51","v":0},{"$f":"'Standing charge factors'!W51","v":0},{"$f":"'Standing charge factors'!X51","v":0},{"$f":"'Standing charge factors'!Y51","v":0}]
[null,null,null,null,null,"LV circuits","%",null,null,{"$f":"'Standing charge factors'!J52","v":1},{"$f":"'Standing charge factors'!K52","v":1},{"$f":"'Standing charge factors'!L52","v":1},{"$f":"'Standing charge factors'!M52","v":1},{"$f":"'Standing charge factors'!N52","v":1},{"$f":"'Standing charge factors'!O52","v":0},{"$f":"'Standing charge factors'!P52","v":0},{"$f":"'Standing charge factors'!Q52","v":0},{"$f":"'Standing charge factors'!R52","v":0},{"$f":"'Standing charge factors'!S52","v":0},{"$f":"'Standing charge factors'!T52","v":0},{"$f":"'Standing charge factors'!U52","v":0},{"$f":"'Standing charge factors'!V52","v":0},{"$f":"'Standing charge factors'!W52","v":0},{"$f":"'Standing charge factors'!X52","v":0},{"$f":"'Standing charge factors'!Y52","v":0}]
[]
[null,null,null,null,"User loss factor",null,null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Paragraph 61 (b)"]
[null,null,null,null,null,"GSPs","scalar",null,null,{"$f":"TRANSPOSE('Load & loss characteristics'!K145:S160)","v":1.1040000000000001},1.1040000000000001,1.1040000000000001,1.1040000000000001,1.1040000000000001,1.0509999999999999,1.0329999999999999,1.1040000000000001,-1.1040000000000001,-1.0509999999999999,-1.1040000000000001,-1.1040000000000001,-1.0509999999999999,-1.0509999999999999,-1.0329999999999999,-1.0329999999999999]
[null,null,null,null,null,"132kV","scalar",null,null,1.1040000000000001,1.1040000000000001,1.1040000000000001,1.1040000000000001,1.1040000000000001,1.0509999999999999,1.0329999999999999,1.1040000000000001,-1.1040000000000001,-1.0509999999999999,-1.1040000000000001,-1.1040000000000001,-1.0509999999999999,-1.0509999999999999,-1.0329999999999999,-1.0329999999999999]
[null,null,null,null,null,"132kV/EHV","scalar",null,null,1.1040000000000001,1.1040000000000001,1.1040000000000001,1.1040000000000001,1.1040000000000001,1.0509999999999999,1.0329999999999999,1.1040000000000001,-1.1040000000000001,-1.0509999999999999,-1.1040000000000001,-1.1040000000000001,-1.0509999999999999,-1.0509999999999999,-1.0329999999999999,-1.0329999999999999]
[null,null,null,null,null,"EHV","scalar",null,null,1.1040000000000001,1.1040000000000001,1.1040000000000001,1.1040000000000001,1.1040000000000001,1.0509999999999999,1.0329999999999999,1.1040000000000001,-1.1040000000000001,-1.0509999999999999,-1.1040000000000001,-1.1040000000000001,-1.0509999999999999,-1.0509999999999999,-1.0329999999999999,-1.0329999999999999]
[null,null,null,null,null,"EHV/HV","scalar",null,null,1.1040000000000001,1.1040000000000001,1.1040000000000001,1.1040000000000001,1.1040000000000001,1.0509999999999999,1.0329999999999999,1.1040000000000001,-1.1040000000000001,-1.0509999999999999,-1.1040000000000001,-1.1040000000000001,-1.0509999999999999,-1.0509999999999999,-1.0329999999999999,-1.0329999999999999]
[null,null,null,null,null,"132kV/HV","scalar",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"HV","scalar",null,null,1.1040000000000001,1.1040000000000001,1.1040000000000001,1.1040000000000001,1.1040000000000001,1.0509999999999999,1.0329999999999999,1.1040000000000001,-1.1040000000000001,-1.0509999999999999,-1.1040000000000001,-1.1040000000000001,-1.0509999999999999,-1.0509999999999999,0,0]
[null,null,null,null,null,"HV/LV","scalar",null,null,1.1040000000000001,1.1040000000000001,1.1040000000000001,1.1040000000000001,1.1040000000000001,1.0509999999999999,0,1.1040000000000001,-1.1040000000000001,0,-1.1040000000000001,-1.1040000000000001,0,0,0,0]
[null,null,null,null,null,"LV circuits","scalar",null,null,1.1040000000000001,1.1040000000000001,1.1040000000000001,1.1040000000000001,1.1040000000000001,0,0,1.1040000000000001,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,"Network loss factor"]
[null,null,null,null,null,"GSPs","scalar",{"$f":"'Load & loss characteristics'!K29","v":1}]
[null,null,null,null,null,"132kV","scalar",{"$f":"'Load & loss characteristics'!L29","v":1.0069999999999999}]
[null,null,null,null,null,"132kV/EHV","scalar",{"$f":"'Load & loss characteristics'!M29","v":1.0129999999999999}]
[null,null,null,null,null,"EHV","scalar",{"$f":"'Load & loss characteristics'!N29","v":1.018}]
[null,null,null,null,null,"EHV/HV","scalar",{"$f":"'Load & loss characteristics'!O29","v":1.024}]
[null,null,null,null,null,"132kV/HV","scalar",{"$f":"'Load & loss characteristics'!P29","v":1.024}]
[null,null,null,null,null,"HV","scalar",{"$f":"'Load & loss characteristics'!Q29","v":1.0329999999999999}]
[null,null,null,null,null,"HV/LV","scalar",{"$f":"'Load & loss characteristics'!R29","v":1.0509999999999999}]
[null,null,null,null,null,"LV circuits","scalar",{"$f":"'Load & loss characteristics'!S29","v":1.1040000000000001}]
[]
[null,null,null,null,"Discounted volumes (MWh)",null,null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Paragraph 61 (a)"]
[null,null,null,null,null,"Unit rate 1","MWh",null,null,{"$f":"'Volume adjustments'!J238","v":838163.72597313556},{"$f":"'Volume adjustments'!K238","v":20.630463859639889},{"$f":"'Volume adjustments'!L238","v":216391.18581500664},{"$f":"'Volume adjustments'!M238","v":31.829204282669068},{"$f":"'Volume adjustments'!N238","v":209496.02210701111},{"$f":"'Volume adjustments'!O238","v":104156.31130031924},{"$f":"'Volume adjustments'!P238","v":348989.93750591564},{"$f":"'Volume adjustments'!Q238","v":7756.3868295368848},{"$f":"'Volume adjustments'!R238","v":11394.118894024523},{"$f":"'Volume adjustments'!S238","v":0},{"$f":"'Volume adjustments'!T238","v":4040.6308437323437},{"$f":"'Volume adjustments'!U238","v":30.767297619047614},{"$f":"'Volume adjustments'!V238","v":623.13150729952724},{"$f":"'Volume adjustments'!W238","v":0},{"$f":"'Volume adjustments'!X238","v":162010.27438715112},{"$f":"'Volume adjustments'!Y238","v":0}]
[null,null,null,null,null,"Unit rate 2","MWh",null,null,{"$f":"'Volume adjustments'!J249","v":2284664.5527511709},{"$f":"'Volume adjustments'!K249","v":323.7567992358031},{"$f":"'Volume adjustments'!L249","v":841233.9155962381},{"$f":"'Volume adjustments'!M249","v":619.63932777963169},{"$f":"'Volume adjustments'!N249","v":762246.20982276648},{"$f":"'Volume adjustments'!O249","v":387067.51655529614},{"$f":"'Volume adjustments'!P249","v":1189037.9535111804},{"$f":"'Volume adjustments'!Q249","v":33240.673393363264},{"$f":"'Volume adjustments'!R249","v":55224.782149035644},{"$f":"'Volume adjustments'!S249","v":0},{"$f":"'Volume adjustments'!T249","v":16209.901131264922},{"$f":"'Volume adjustments'!U249","v":135.95944047619048},{"$f":"'Volume adjustments'!V249","v":2739.3319300111775},{"$f":"'Volume adjustments'!W249","v":0},{"$f":"'Volume adjustments'!X249","v":317259.1663624057},{"$f":"'Volume adjustments'!Y249","v":0}]
[null,null,null,null,null,"Unit rate 3","MWh",null,null,{"$f":"'Volume adjustments'!J260","v":3991799.1358765522},{"$f":"'Volume adjustments'!K260","v":2936.7799791330262},{"$f":"'Volume adjustments'!L260","v":1072777.3589830818},{"$f":"'Volume adjustments'!M260","v":10746.958196921374},{"$f":"'Volume adjustments'!N260","v":1032729.2990590455},{"$f":"'Volume adjustments'!O260","v":554717.2003346649},{"$f":"'Volume adjustments'!P260","v":2036309.3907776161},{"$f":"'Volume adjustments'!Q260","v":131030.13868996412},{"$f":"'Volume adjustments'!R260","v":33634.301571344215},{"$f":"'Volume adjustments'!S260","v":0},{"$f":"'Volume adjustments'!T260","v":23174.929362752231},{"$f":"'Volume adjustments'!U260","v":77.44179761904762},{"$f":"'Volume adjustments'!V260","v":3761.8475921487593},{"$f":"'Volume adjustments'!W260","v":0},{"$f":"'Volume adjustments'!X260","v":406014.58464865637},{"$f":"'Volume adjustments'!Y260","v":0}]
[null,null,null,null,null,"Total discounted MWh","MWh",null,null,{"$f":"SUM(J56:J58)","v":7114627.4146008585},3281.1672422284691,2130402.4603943266,11398.426728983675,2004471.5309888232,1045941.0281902803,3574337.2817947119,172027.19891286426,100253.20261440438,0,43425.461337749497,244.16853571428572,7124.3110294594644,0,885284.02539821318,0]
[]
[null,null,null,null,"Load factor",null,"%",null,">",{"$f":"'Inputs by customer type'!J18","v":0.42864315411786064},{"$f":"'Inputs by customer type'!K18","v":0.1584194762875353},{"$f":"'Inputs by customer type'!L18","v":0.43310029511591469},{"$f":"'Inputs by customer type'!M18","v":0.17229911594953506},{"$f":"'Inputs by customer type'!N18","v":0.50044079868652214},{"$f":"'Inputs by customer type'!O18","v":0.52352236415419018},{"$f":"'Inputs by customer type'!P18","v":0.69429547426778238},{"$f":"'Inputs by customer type'!Q18","v":0.4990646175878537},null,null,null,null,null,null,null,null,null,"Paragraph 61 (c) "]
[]
[null,"Load at system peak charged to unit rates"]
[]
[null,null,"This section calculates the system peak load based on load charged to unit rates"]
[]
[null,null,{"$f":"INDEX('Version control'!$H$29:$H$55,MATCH($A$1,'Version control'!$F$29:$F$55,0),1)&\"-B: System peak load, by unit rate\"","v":"Section 509-B: System peak load, by unit rate"}]
[]
[null,null,null,null,"Pseudo load coefficient, unit rate 1"]
[null,null,null,null,null,"GSPs","scalar",null,null,{"$f":"'Pseudo-load coefficients'!J272","v":12.304698440975375},{"$f":"'Pseudo-load coefficients'!K272","v":12.304698440975375},{"$f":"'Pseudo-load coefficients'!L272","v":11.330772669395868},{"$f":"'Pseudo-load coefficients'!M272","v":11.330772669395868},{"$f":"'Pseudo-load coefficients'!N272","v":9.7105018663609659},{"$f":"'Pseudo-load coefficients'!O272","v":9.4896256905497491},{"$f":"'Pseudo-load coefficients'!P272","v":8.5175187505081258},{"$f":"'Pseudo-load coefficients'!Q272","v":28.951657583722422},{"$f":"'Pseudo-load coefficients'!R272","v":7.728224776500638},{"$f":"'Pseudo-load coefficients'!S272","v":7.728224776500638},{"$f":"'Pseudo-load coefficients'!T272","v":7.728224776500638},{"$f":"'Pseudo-load coefficients'!U272","v":7.728224776500638},{"$f":"'Pseudo-load coefficients'!V272","v":7.728224776500638},{"$f":"'Pseudo-load coefficients'!W272","v":7.728224776500638},{"$f":"'Pseudo-load coefficients'!X272","v":7.728224776500638},{"$f":"'Pseudo-load coefficients'!Y272","v":7.728224776500638}]
[null,null,null,null,null,"132kV","scalar",null,null,{"$f":"'Pseudo-load coefficients'!J273","v":12.21136955043858},{"$f":"'Pseudo-load coefficients'!K273","v":12.21136955043858},{"$f":"'Pseudo-load coefficients'!L273","v":11.244830827973907},{"$f":"'Pseudo-load coefficients'!M273","v":11.244830827973907},{"$f":"'Pseudo-load coefficients'!N273","v":9.6368494830790628},{"$f":"'Pseudo-load coefficients'!O273","v":9.4176486127239976},{"$f":"'Pseudo-load coefficients'!P273","v":8.4529149262921575},{"$f":"'Pseudo-load coefficients'!Q273","v":29.240261777476213},{"$f":"'Pseudo-load coefficients'!R273","v":7.6696076029331888},{"$f":"'Pseudo-load coefficients'!S273","v":7.6696076029331888},{"$f":"'Pseudo-load coefficients'!T273","v":7.6696076029331888},{"$f":"'Pseudo-load coefficients'!U273","v":7.6696076029331888},{"$f":"'Pseudo-load coefficients'!V273","v":7.6696076029331888},{"$f":"'Pseudo-load coefficients'!W273","v":7.6696076029331888},{"$f":"'Pseudo-load coefficients'!X273","v":7.6696076029331888},{"$f":"'Pseudo-load coefficients'!Y273","v":7.6696076029331888}]
[null,null,null,null,null,"132kV/EHV","scalar",null,null,{"$f":"'Pseudo-load coefficients'!J274","v":12.21136955043858},{"$f":"'Pseudo-load coefficients'!K274","v":12.21136955043858},{"$f":"'Pseudo-load coefficients'!L274","v":11.244830827973907},{"$f":"'Pseudo-load coefficients'!M274","v":11.244830827973907},{"$f":"'Pseudo-load coefficients'!N274","v":9.6368494830790628},{"$f":"'Pseudo-load coefficients'!O274","v":9.4176486127239976},{"$f":"'Pseudo-load coefficients'!P274","v":8.4529149262921575},{"$f":"'Pseudo-load coefficients'!Q274","v":29.240261777476213},{"$f":"'Pseudo-load coefficients'!R274","v":7.6696076029331888},{"$f":"'Pseudo-load coefficients'!S274","v":7.6696076029331888},{"$f":"'Pseudo-load coefficients'!T274","v":7.6696076029331888},{"$f":"'Pseudo-load coefficients'!U274","v":7.6696076029331888},{"$f":"'Pseudo-load coefficients'!V274","v":7.6696076029331888},{"$f":"'Pseudo-load coefficients'!W274","v":7.6696076029331888},{"$f":"'Pseudo-load coefficients'!X274","v":7.6696076029331888},{"$f":"'Pseudo-load coefficients'!Y274","v":7.6696076029331888}]
[null,null,null,null,null,"EHV","scalar",null,null,{"$f":"'Pseudo-load coefficients'!J275","v":11.217890324819216},{"$f":"'Pseudo-load coefficients'!K275","v":11.217890324819216},{"$f":"'Pseudo-load coefficients'!L275","v":10.329986200837466},{"$f":"'Pseudo-load coefficients'!M275","v":10.329986200837466},{"$f":"'Pseudo-load coefficients'!N275","v":8.8528252405635381},{"$f":"'Pseudo-load coefficients'!O275","v":8.6514578744715234},{"$f":"'Pseudo-load coefficients'!P275","v":7.7652119343785699},{"$f":"'Pseudo-load coefficients'!Q275","v":26.956934451874488},{"$f":"'Pseudo-load coefficients'!R275","v":7.0456320700747312},{"$f":"'Pseudo-load coefficients'!S275","v":7.0456320700747312},{"$f":"'Pseudo-load coefficients'!T275","v":7.0456320700747312},{"$f":"'Pseudo-load coefficients'!U275","v":7.0456320700747312},{"$f":"'Pseudo-load coefficients'!V275","v":7.0456320700747312},{"$f":"'Pseudo-load coefficients'!W275","v":7.0456320700747312},{"$f":"'Pseudo-load coefficients'!X275","v":7.0456320700747312},{"$f":"'Pseudo-load coefficients'!Y275","v":7.0456320700747312}]
[null,null,null,null,null,"EHV/HV","scalar",null,null,{"$f":"'Pseudo-load coefficients'!J276","v":11.217890324819216},{"$f":"'Pseudo-load coefficients'!K276","v":11.217890324819216},{"$f":"'Pseudo-load coefficients'!L276","v":10.329986200837466},{"$f":"'Pseudo-load coefficients'!M276","v":10.329986200837466},{"$f":"'Pseudo-load coefficients'!N276","v":8.8528252405635381},{"$f":"'Pseudo-load coefficients'!O276","v":8.6514578744715234},{"$f":"'Pseudo-load coefficients'!P276","v":7.7652119343785699},{"$f":"'Pseudo-load coefficients'!Q276","v":26.956934451874488},{"$f":"'Pseudo-load coefficients'!R276","v":7.0456320700747312},{"$f":"'Pseudo-load coefficients'!S276","v":7.0456320700747312},{"$f":"'Pseudo-load coefficients'!T276","v":7.0456320700747312},{"$f":"'Pseudo-load coefficients'!U276","v":7.0456320700747312},{"$f":"'Pseudo-load coefficients'!V276","v":7.0456320700747312},{"$f":"'Pseudo-load coefficients'!W276","v":7.0456320700747312},{"$f":"'Pseudo-load coefficients'!X276","v":7.0456320700747312},{"$f":"'Pseudo-load coefficients'!Y276","v":7.0456320700747312}]
[null,null,null,null,null,"132kV/HV","scalar",null,null,{"$f":"'Pseudo-load coefficients'!J277","v":0},{"$f":"'Pseudo-load coefficients'!K277","v":0},{"$f":"'Pseudo-load coefficients'!L277","v":0},{"$f":"'Pseudo-load coefficients'!M277","v":0},{"$f":"'Pseudo-load coefficients'!N277","v":0},{"$f":"'Pseudo-load coefficients'!O277","v":0},{"$f":"'Pseudo-load coefficients'!P277","v":0},{"$f":"'Pseudo-load coefficients'!Q277","v":0},{"$f":"'Pseudo-load coefficients'!R277","v":0},{"$f":"'Pseudo-load coefficients'!S277","v":0},{"$f":"'Pseudo-load coefficients'!T277","v":0},{"$f":"'Pseudo-load coefficients'!U277","v":0},{"$f":"'Pseudo-load coefficients'!V277","v":0},{"$f":"'Pseudo-load coefficients'!W277","v":0},{"$f":"'Pseudo-load coefficients'!X277","v":0},{"$f":"'Pseudo-load coefficients'!Y277","v":0}]
[null,null,null,null,null,"HV","scalar",null,null,{"$f":"'Pseudo-load coefficients'!J278","v":11.217890324819216},{"$f":"'Pseudo-load coefficients'!K278","v":11.217890324819216},{"$f":"'Pseudo-load coefficients'!L278","v":10.329986200837466},{"$f":"'Pseudo-load coefficients'!M278","v":10.329986200837466},{"$f":"'Pseudo-load coefficients'!N278","v":8.8528252405635381},{"$f":"'Pseudo-load coefficients'!O278","v":8.6514578744715234},{"$f":"'Pseudo-load coefficients'!P278","v":7.7652119343785699},{"$f":"'Pseudo-load coefficients'!Q278","v":26.956934451874488},{"$f":"'Pseudo-load coefficients'!R278","v":7.0456320700747312},{"$f":"'Pseudo-load coefficients'!S278","v":7.0456320700747312},{"$f":"'Pseudo-load coefficients'!T278","v":7.0456320700747312},{"$f":"'Pseudo-load coefficients'!U278","v":7.0456320700747312},{"$f":"'Pseudo-load coefficients'!V278","v":7.0456320700747312},{"$f":"'Pseudo-load coefficients'!W278","v":7.0456320700747312},{"$f":"'Pseudo-load coefficients'!X278","v":7.0456320700747312},{"$f":"'Pseudo-load coefficients'!Y278","v":7.0456320700747312}]
[null,null,null,null,null,"HV/LV","scalar",null,null,{"$f":"'Pseudo-load coefficients'!J279","v":11.217890324819216},{"$f":"'Pseudo-load coefficients'!K279","v":11.217890324819216},{"$f":"'Pseudo-load coefficients'!L279","v":10.329986200837466},{"$f":"'Pseudo-load coefficients'!M279","v":10.329986200837466},{"$f":"'Pseudo-load coefficients'!N279","v":8.8528252405635381},{"$f":"'Pseudo-load coefficients'!O279","v":8.6514578744715234},{"$f":"'Pseudo-load coefficients'!P279","v":7.7652119343785699},{"$f":"'Pseudo-load coefficients'!Q279","v":26.956934451874488},{"$f":"'Pseudo-load coefficients'!R279","v":7.0456320700747312},{"$f":"'Pseudo-load coefficients'!S279","v":7.0456320700747312},{"$f":"'Pseudo-load coefficients'!T279","v":7.0456320700747312},{"$f":"'Pseudo-load coefficients'!U279","v":7.0456320700747312},{"$f":"'Pseudo-load coefficients'!V279","v":7.0456320700747312},{"$f":"'Pseudo-load coefficients'!W279","v":7.0456320700747312},{"$f":"'Pseudo-load coefficients'!X279","v":7.0456320700747312},{"$f":"'Pseudo-load coefficients'!Y279","v":7.0456320700747312}]
[null,null,null,null,null,"LV circuits","scalar",null,null,{"$f":"'Pseudo-load coefficients'!J280","v":11.217890324819216},{"$f":"'Pseudo-load coefficients'!K280","v":11.217890324819216},{"$f":"'Pseudo-load coefficients'!L280","v":10.329986200837466},{"$f":"'Pseudo-load coefficients'!M280","v":10.329986200837466},{"$f":"'Pseudo-load coefficients'!N280","v":8.8528252405635381},{"$f":"'Pseudo-load coefficients'!O280","v":8.6514578744715234},{"$f":"'Pseudo-load coefficients'!P280","v":7.7652119343785699},{"$f":"'Pseudo-load coefficients'!Q280","v":26.956934451874488},{"$f":"'Pseudo-load coefficients'!R280","v":7.0456320700747312},{"$f":"'Pseudo-load coefficients'!S280","v":7.0456320700747312},{"$f":"'Pseudo-load coefficients'!T280","v":7.0456320700747312},{"$f":"'Pseudo-load coefficients'!U280","v":7.0456320700747312},{"$f":"'Pseudo-load coefficients'!V280","v":7.0456320700747312},{"$f":"'Pseudo-load coefficients'!W280","v":7.0456320700747312},{"$f":"'Pseudo-load coefficients'!X280","v":7.0456320700747312},{"$f":"'Pseudo-load coefficients'!Y280","v":7.0456320700747312}]
[]
[null,null,null,null,"System peak load, based on unit rate 1 MWh"]
[null,null,null,null,"This is the load charged to unit rate 1, before application of standing charge factors"]
[null,null,null,null,null,"GSPs","MW",null,null,{"$f":"J$56 * J34 * J70 / hours_in_year / $H45","v":1296.2136258036412},3.1904850487853138E-2,308.15969773229142,4.5327530018676204E-2,255.67849625301957,118.26195723285237,349.56987381010816,28.223420099671394,-11.067186746958855,0,-3.924692776951773,-2.9884489675444464E-2,-0.57619547720521902,0,-147.24152168865444,0]
[null,null,null,null,null,"132kV","MW",null,null,{"$f":"J$56 * J35 * J71 / hours_in_year / $H46","v":1277.4400021570393},3.1442758712518892E-2,303.69648729142773,4.4671031759083331E-2,251.97539379550042,116.54911805835012,344.50690184433194,28.306618538479977,-10.906895885423399,0,-3.8678497507281078,-2.9451659661263965E-2,-0.56785018841902979,0,-145.10895892407009,0]
[null,null,null,null,null,"132kV/EHV","MW",null,null,{"$f":"J$56 * J36 * J72 / hours_in_year / $H47","v":1269.873723763217},3.1256523221625393E-2,301.89769269740151,4.4406445193876522E-2,250.48294328930791,115.85879751703709,342.46638712462214,28.138958408933206,-10.84229433032711,0,-3.8449404728363321,-2.9277217452016596E-2,-0.56448681119246091,0,-144.24947841711608,0]
[null,null,null,null,null,"EHV","MW",null,null,{"$f":"J$56 * J37 * J73 / hours_in_year / $H48","v":1160.831058975569},2.8572559831956459E-2,275.97406872681415,4.0593312417699923E-2,228.97424749617227,105.91012956372967,313.0591738297432,25.814215492639558,-9.9112784001074825,0,-3.5147796487620409,-2.67632148793241E-2,-0.51601494743304899,0,-131.86293381312393,0]
[null,null,null,null,null,"EHV/HV","MW",null,null,{"$f":"J$56 * J38 * J74 / hours_in_year / $H49","v":1154.029314489384},2.8405142489191088E-2,274.35703316786794,4.0355460977752465E-2,227.63260151474938,105.28956239831719,311.22484273308453,25.662960323737373,-9.8532045032318525,0,-3.4941852367575756,-2.6606399167140561E-2,-0.51299142235043349,0,-131.09029943531266,0]
[null,null,null,null,null,"132kV/HV","MW",null,null,{"$f":"J$56 * J39 * J75 / hours_in_year / $H50","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"HV","MW",null,null,{"$f":"J$56 * J40 * J76 / hours_in_year / $H51","v":1143.9748480514322},2.8157663028975488E-2,271.96670083629897,4.0003864512312227E-2,{"$f":"N$56 * N40 * N76 / hours_in_year / $H51","v":225.64935522856089},104.37222835999691,308.51330005680404,25.439372092456022,-9.7673585782278973,0,-3.4637421901643348,-2.6374591236352309E-2,-0.50852199079074922,0,0,0]
[null,null,null,null,null,"HV/LV","MW",null,null,{"$f":"J$56 * J41 * J77 / hours_in_year / $H52","v":1124.382510025813},2.7675419513731377E-2,267.30885058410735,3.9318736480702693E-2,221.78476113330484,102.58469257457355,0,25.0036835123759,-9.6000774608081993,0,-3.4044202497048124,-2.5922885582447132E-2,0,0,0,0]
[null,null,null,null,null,"LV circuits","MW",null,null,{"$f":"J$56 * J42 * J78 / hours_in_year / $H53","v":1070.4040018452256},2.6346798830554054E-2,254.47608873541375,3.743115221124866E-2,211.13748546295594,0,0,23.803325517669446,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,"Pseudo load coefficient, unit rate 2"]
[null,null,null,null,null,"GSPs","scalar",null,null,{"$f":"'Pseudo-load coefficients'!J283","v":1.5947532156927924},{"$f":"'Pseudo-load coefficients'!K283","v":1.5947532156927924},{"$f":"'Pseudo-load coefficients'!L283","v":1.4685273464833244},{"$f":"'Pseudo-load coefficients'!M283","v":1.4685273464833244},{"$f":"'Pseudo-load coefficients'!N283","v":1.2585317837454024},{"$f":"'Pseudo-load coefficients'!O283","v":1.229905077180057},{"$f":"'Pseudo-load coefficients'!P283","v":1.1039149380421351},{"$f":"'Pseudo-load coefficients'!Q283","v":1.154086694059038},{"$f":"'Pseudo-load coefficients'!R283","v":1.001618314584567},{"$f":"'Pseudo-load coefficients'!S283","v":1.001618314584567},{"$f":"'Pseudo-load coefficients'!T283","v":1.001618314584567},{"$f":"'Pseudo-load coefficients'!U283","v":1.001618314584567},{"$f":"'Pseudo-load coefficients'!V283","v":1.001618314584567},{"$f":"'Pseudo-load coefficients'!W283","v":1.001618314584567},{"$f":"'Pseudo-load coefficients'!X283","v":1.001618314584567},{"$f":"'Pseudo-load coefficients'!Y283","v":1.001618314584567}]
[null,null,null,null,null,"132kV","scalar",null,null,{"$f":"'Pseudo-load coefficients'!J284","v":1.5758074974481076},{"$f":"'Pseudo-load coefficients'!K284","v":1.5758074974481076},{"$f":"'Pseudo-load coefficients'!L284","v":1.4510811955257286},{"$f":"'Pseudo-load coefficients'!M284","v":1.4510811955257286},{"$f":"'Pseudo-load coefficients'!N284","v":1.2435803866626489},{"$f":"'Pseudo-load coefficients'!O284","v":1.2152937662695862},{"$f":"'Pseudo-load coefficients'!P284","v":1.0908003939381063},{"$f":"'Pseudo-load coefficients'!Q284","v":1.0973201102698853},{"$f":"'Pseudo-load coefficients'!R284","v":0.98971905757721135},{"$f":"'Pseudo-load coefficients'!S284","v":0.98971905757721135},{"$f":"'Pseudo-load coefficients'!T284","v":0.98971905757721135},{"$f":"'Pseudo-load coefficients'!U284","v":0.98971905757721135},{"$f":"'Pseudo-load coefficients'!V284","v":0.98971905757721135},{"$f":"'Pseudo-load coefficients'!W284","v":0.98971905757721135},{"$f":"'Pseudo-load coefficients'!X284","v":0.98971905757721135},{"$f":"'Pseudo-load coefficients'!Y284","v":0.98971905757721135}]
[null,null,null,null,null,"132kV/EHV","scalar",null,null,{"$f":"'Pseudo-load coefficients'!J285","v":1.5758074974481076},{"$f":"'Pseudo-load coefficients'!K285","v":1.5758074974481076},{"$f":"'Pseudo-load coefficients'!L285","v":1.4510811955257286},{"$f":"'Pseudo-load coefficients'!M285","v":1.4510811955257286},{"$f":"'Pseudo-load coefficients'!N285","v":1.2435803866626489},{"$f":"'Pseudo-load coefficients'!O285","v":1.2152937662695862},{"$f":"'Pseudo-load coefficients'!P285","v":1.0908003939381063},{"$f":"'Pseudo-load coefficients'!Q285","v":1.0973201102698853},{"$f":"'Pseudo-load coefficients'!R285","v":0.98971905757721135},{"$f":"'Pseudo-load coefficients'!S285","v":0.98971905757721135},{"$f":"'Pseudo-load coefficients'!T285","v":0.98971905757721135},{"$f":"'Pseudo-load coefficients'!U285","v":0.98971905757721135},{"$f":"'Pseudo-load coefficients'!V285","v":0.98971905757721135},{"$f":"'Pseudo-load coefficients'!W285","v":0.98971905757721135},{"$f":"'Pseudo-load coefficients'!X285","v":0.98971905757721135},{"$f":"'Pseudo-load coefficients'!Y285","v":0.98971905757721135}]
[null,null,null,null,null,"EHV","scalar",null,null,{"$f":"'Pseudo-load coefficients'!J286","v":1.8261992042853832},{"$f":"'Pseudo-load coefficients'!K286","v":1.8261992042853832},{"$f":"'Pseudo-load coefficients'!L286","v":1.6816542178622507},{"$f":"'Pseudo-load coefficients'!M286","v":1.6816542178622507},{"$f":"'Pseudo-load coefficients'!N286","v":1.4411820709483742},{"$f":"'Pseudo-load coefficients'!O286","v":1.4084007802530398},{"$f":"'Pseudo-load coefficients'!P286","v":1.2641257353260884},{"$f":"'Pseudo-load coefficients'!Q286","v":1.2542922354542501},{"$f":"'Pseudo-load coefficients'!R286","v":1.1469828379040965},{"$f":"'Pseudo-load coefficients'!S286","v":1.1469828379040965},{"$f":"'Pseudo-load coefficients'!T286","v":1.1469828379040965},{"$f":"'Pseudo-load coefficients'!U286","v":1.1469828379040965},{"$f":"'Pseudo-load coefficients'!V286","v":1.1469828379040965},{"$f":"'Pseudo-load coefficients'!W286","v":1.1469828379040965},{"$f":"'Pseudo-load coefficients'!X286","v":1.1469828379040965},{"$f":"'Pseudo-load coefficients'!Y286","v":1.1469828379040965}]
[null,null,null,null,null,"EHV/HV","scalar",null,null,{"$f":"'Pseudo-load coefficients'!J287","v":1.8261992042853832},{"$f":"'Pseudo-load coefficients'!K287","v":1.8261992042853832},{"$f":"'Pseudo-load coefficients'!L287","v":1.6816542178622507},{"$f":"'Pseudo-load coefficients'!M287","v":1.6816542178622507},{"$f":"'Pseudo-load coefficients'!N287","v":1.4411820709483742},{"$f":"'Pseudo-load coefficients'!O287","v":1.4084007802530398},{"$f":"'Pseudo-load coefficients'!P287","v":1.2641257353260884},{"$f":"'Pseudo-load coefficients'!Q287","v":1.2542922354542501},{"$f":"'Pseudo-load coefficients'!R287","v":1.1469828379040965},{"$f":"'Pseudo-load coefficients'!S287","v":1.1469828379040965},{"$f":"'Pseudo-load coefficients'!T287","v":1.1469828379040965},{"$f":"'Pseudo-load coefficients'!U287","v":1.1469828379040965},{"$f":"'Pseudo-load coefficients'!V287","v":1.1469828379040965},{"$f":"'Pseudo-load coefficients'!W287","v":1.1469828379040965},{"$f":"'Pseudo-load coefficients'!X287","v":1.1469828379040965},{"$f":"'Pseudo-load coefficients'!Y287","v":1.1469828379040965}]
[null,null,null,null,null,"132kV/HV","scalar",null,null,{"$f":"'Pseudo-load coefficients'!J288","v":0},{"$f":"'Pseudo-load coefficients'!K288","v":0},{"$f":"'Pseudo-load coefficients'!L288","v":0},{"$f":"'Pseudo-load coefficients'!M288","v":0},{"$f":"'Pseudo-load coefficients'!N288","v":0},{"$f":"'Pseudo-load coefficients'!O288","v":0},{"$f":"'Pseudo-load coefficients'!P288","v":0},{"$f":"'Pseudo-load coefficients'!Q288","v":0},{"$f":"'Pseudo-load coefficients'!R288","v":0},{"$f":"'Pseudo-load coefficients'!S288","v":0},{"$f":"'Pseudo-load coefficients'!T288","v":0},{"$f":"'Pseudo-load coefficients'!U288","v":0},{"$f":"'Pseudo-load coefficients'!V288","v":0},{"$f":"'Pseudo-load coefficients'!W288","v":0},{"$f":"'Pseudo-load coefficients'!X288","v":0},{"$f":"'Pseudo-load coefficients'!Y288","v":0}]
[null,null,null,null,null,"HV","scalar",null,null,{"$f":"'Pseudo-load coefficients'!J289","v":1.8261992042853832},{"$f":"'Pseudo-load coefficients'!K289","v":1.8261992042853832},{"$f":"'Pseudo-load coefficients'!L289","v":1.6816542178622507},{"$f":"'Pseudo-load coefficients'!M289","v":1.6816542178622507},{"$f":"'Pseudo-load coefficients'!N289","v":1.4411820709483742},{"$f":"'Pseudo-load coefficients'!O289","v":1.4084007802530398},{"$f":"'Pseudo-load coefficients'!P289","v":1.2641257353260884},{"$f":"'Pseudo-load coefficients'!Q289","v":1.2542922354542501},{"$f":"'Pseudo-load coefficients'!R289","v":1.1469828379040965},{"$f":"'Pseudo-load coefficients'!S289","v":1.1469828379040965},{"$f":"'Pseudo-load coefficients'!T289","v":1.1469828379040965},{"$f":"'Pseudo-load coefficients'!U289","v":1.1469828379040965},{"$f":"'Pseudo-load coefficients'!V289","v":1.1469828379040965},{"$f":"'Pseudo-load coefficients'!W289","v":1.1469828379040965},{"$f":"'Pseudo-load coefficients'!X289","v":1.1469828379040965},{"$f":"'Pseudo-load coefficients'!Y289","v":1.1469828379040965}]
[null,null,null,null,null,"HV/LV","scalar",null,null,{"$f":"'Pseudo-load coefficients'!J290","v":1.8261992042853832},{"$f":"'Pseudo-load coefficients'!K290","v":1.8261992042853832},{"$f":"'Pseudo-load coefficients'!L290","v":1.6816542178622507},{"$f":"'Pseudo-load coefficients'!M290","v":1.6816542178622507},{"$f":"'Pseudo-load coefficients'!N290","v":1.4411820709483742},{"$f":"'Pseudo-load coefficients'!O290","v":1.4084007802530398},{"$f":"'Pseudo-load coefficients'!P290","v":1.2641257353260884},{"$f":"'Pseudo-load coefficients'!Q290","v":1.2542922354542501},{"$f":"'Pseudo-load coefficients'!R290","v":1.1469828379040965},{"$f":"'Pseudo-load coefficients'!S290","v":1.1469828379040965},{"$f":"'Pseudo-load coefficients'!T290","v":1.1469828379040965},{"$f":"'Pseudo-load coefficients'!U290","v":1.1469828379040965},{"$f":"'Pseudo-load coefficients'!V290","v":1.1469828379040965},{"$f":"'Pseudo-load coefficients'!W290","v":1.1469828379040965},{"$f":"'Pseudo-load coefficients'!X290","v":1.1469828379040965},{"$f":"'Pseudo-load coefficients'!Y290","v":1.1469828379040965}]
[null,null,null,null,null,"LV circuits","scalar",null,null,{"$f":"'Pseudo-load coefficients'!J291","v":1.8261992042853832},{"$f":"'Pseudo-load coefficients'!K291","v":1.8261992042853832},{"$f":"'Pseudo-load coefficients'!L291","v":1.6816542178622507},{"$f":"'Pseudo-load coefficients'!M291","v":1.6816542178622507},{"$f":"'Pseudo-load coefficients'!N291","v":1.4411820709483742},{"$f":"'Pseudo-load coefficients'!O291","v":1.4084007802530398},{"$f":"'Pseudo-load coefficients'!P291","v":1.2641257353260884},{"$f":"'Pseudo-load coefficients'!Q291","v":1.2542922354542501},{"$f":"'Pseudo-load coefficients'!R291","v":1.1469828379040965},{"$f":"'Pseudo-load coefficients'!S291","v":1.1469828379040965},{"$f":"'Pseudo-load coefficients'!T291","v":1.1469828379040965},{"$f":"'Pseudo-load coefficients'!U291","v":1.1469828379040965},{"$f":"'Pseudo-load coefficients'!V291","v":1.1469828379040965},{"$f":"'Pseudo-load coefficients'!W291","v":1.1469828379040965},{"$f":"'Pseudo-load coefficients'!X291","v":1.1469828379040965},{"$f":"'Pseudo-load coefficients'!Y291","v":1.1469828379040965}]
[]
[null,null,null,null,"System peak load, based on unit rate 2 MWh"]
[null,null,null,null,"This is the load charged to unit rate 2, before application of standing charge factors"]
[null,null,null,null,null,"GSPs","MW",null,null,{"$f":"J$57 * J34 * J93 / hours_in_year / $H45","v":457.92323099684751},6.4891696850957192E-2,155.26571161952663,0.11436621775640148,120.56915239526029,56.959833255669288,154.36161792119572,4.8215313327398102,-6.9520520439704381,0,-2.0406069866974912,-1.711545196337334E-2,-0.32828973672559014,0,-37.370114642288854,0]
[null,null,null,null,null,"132kV","MW",null,null,{"$f":"J$57 * J35 * J94 / hours_in_year / $H46","v":449.33772457129129},6.3675056063665539E-2,152.35466742140602,0.11222198957370656,118.3086266945659,55.891905312047385,151.46752438583016,4.5525049573714291,-6.821709481169294,0,-2.0023480751367302,-1.6794557951318175E-2,-0.32213470144169309,0,-36.66947021617684,0]
[null,null,null,null,null,"132kV/EHV","MW",null,null,{"$f":"J$57 * J36 * J95 / hours_in_year / $H47","v":446.67629678508422},6.3297908643742545E-2,151.45227057586953,0.11155729861867966,117.60788458186364,55.560857501709492,150.57038208936916,4.5255404660148359,-6.7813044891781633,0,-1.9904881655110438,-1.6695083767993488E-2,-0.32022669728705327,0,-36.452276907887537,0]
[null,null,null,null,null,"EHV","MW",null,null,{"$f":"J$57 * J37 * J96 / hours_in_year / $H48","v":515.1095018129613},7.299548783303457E-2,174.65557094988236,0.12864847525750042,135.62604345085319,64.07307894776612,173.63857241603276,5.1475137491654221,-7.8202367177393644,0,-2.295441631178194,-1.9252860168209297E-2,-0.3692871452861301,0,-42.036961291913968,0]
[null,null,null,null,null,"EHV/HV","MW",null,null,{"$f":"J$57 * J38 * J97 / hours_in_year / $H49","v":512.09128207577601},7.2567779896512891E-2,173.63219846384789,0.12789467559778853,134.83135960250837,63.697650750806552,172.62115890578255,5.1173525357914063,-7.7744150182213598,0,-2.2819917778705094,-1.9140050440661197E-2,-0.3671233534192192,0,-41.790650971844158,0]
[null,null,null,null,null,"132kV/HV","MW",null,null,{"$f":"J$57 * J39 * J98 / hours_in_year / $H50","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"HV","MW",null,null,{"$f":"J$57 * J40 * J99 / hours_in_year / $H51","v":507.62969297734242},7.1935533992283834E-2,172.1194300357989,0.12678039478425504,133.65664301352234,63.142685739424891,171.11719914764893,5.0727676637467578,-7.7066805214507967,0,-2.2621099521194599,-1.8973292982804518E-2,-0.36392479564499564,0,0,0]
[null,null,null,null,null,"HV/LV","MW",null,null,{"$f":"J$57 * J41 * J100 / hours_in_year / $H52","v":498.93574961521853},7.0703526749789913E-2,169.17161867457685,0.12460908450250757,131.36756634916134,62.061269618292968,0,4.9858886742629878,-7.5746917018636282,0,-2.2233678216359674,-1.8648346004982937E-2,0,0,0,0]
[null,null,null,null,null,"LV circuits","MW",null,null,{"$f":"J$57 * J42 * J101 / hours_in_year / $H53","v":474.98321815724148},6.7309245121403252E-2,161.05015509690239,0.11862694548200674,125.06097122551499,0,0,4.74652988827029,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,"Pseudo load coefficient, unit rate 3"]
[null,null,null,null,null,"GSPs","scalar",null,null,{"$f":"'Pseudo-load coefficients'!J294","v":5.6843688536564872E-2},{"$f":"'Pseudo-load coefficients'!K294","v":5.6843688536564872E-2},{"$f":"'Pseudo-load coefficients'!L294","v":5.2344469520108364E-2},{"$f":"'Pseudo-load coefficients'!M294","v":5.2344469520108364E-2},{"$f":"'Pseudo-load coefficients'!N294","v":4.4859347530779463E-2},{"$f":"'Pseudo-load coefficients'!O294","v":4.3838971728545242E-2},{"$f":"'Pseudo-load coefficients'!P294","v":3.9348155119830461E-2},{"$f":"'Pseudo-load coefficients'!Q294","v":4.6068481203179724E-2},{"$f":"'Pseudo-load coefficients'!R294","v":3.57018747142204E-2},{"$f":"'Pseudo-load coefficients'!S294","v":3.57018747142204E-2},{"$f":"'Pseudo-load coefficients'!T294","v":3.57018747142204E-2},{"$f":"'Pseudo-load coefficients'!U294","v":3.57018747142204E-2},{"$f":"'Pseudo-load coefficients'!V294","v":3.57018747142204E-2},{"$f":"'Pseudo-load coefficients'!W294","v":3.57018747142204E-2},{"$f":"'Pseudo-load coefficients'!X294","v":3.57018747142204E-2},{"$f":"'Pseudo-load coefficients'!Y294","v":3.57018747142204E-2}]
[null,null,null,null,null,"132kV","scalar",null,null,{"$f":"'Pseudo-load coefficients'!J295","v":7.8988269874145089E-2},{"$f":"'Pseudo-load coefficients'!K295","v":7.8988269874145089E-2},{"$f":"'Pseudo-load coefficients'!L295","v":7.2736291245662013E-2},{"$f":"'Pseudo-load coefficients'!M295","v":7.2736291245662013E-2},{"$f":"'Pseudo-load coefficients'!N295","v":6.2335192179866973E-2},{"$f":"'Pseudo-load coefficients'!O295","v":6.0917308834945061E-2},{"$f":"'Pseudo-load coefficients'!P295","v":5.4677005938058271E-2},{"$f":"'Pseudo-load coefficients'!Q295","v":6.4015367750599558E-2},{"$f":"'Pseudo-load coefficients'!R295","v":4.9610244998893153E-2},{"$f":"'Pseudo-load coefficients'!S295","v":4.9610244998893153E-2},{"$f":"'Pseudo-load coefficients'!T295","v":4.9610244998893153E-2},{"$f":"'Pseudo-load coefficients'!U295","v":4.9610244998893153E-2},{"$f":"'Pseudo-load coefficients'!V295","v":4.9610244998893153E-2},{"$f":"'Pseudo-load coefficients'!W295","v":4.9610244998893153E-2},{"$f":"'Pseudo-load coefficients'!X295","v":4.9610244998893153E-2},{"$f":"'Pseudo-load coefficients'!Y295","v":4.9610244998893153E-2}]
[null,null,null,null,null,"132kV/EHV","scalar",null,null,{"$f":"'Pseudo-load coefficients'!J296","v":7.8988269874145089E-2},{"$f":"'Pseudo-load coefficients'!K296","v":7.8988269874145089E-2},{"$f":"'Pseudo-load coefficients'!L296","v":7.2736291245662013E-2},{"$f":"'Pseudo-load coefficients'!M296","v":7.2736291245662013E-2},{"$f":"'Pseudo-load coefficients'!N296","v":6.2335192179866973E-2},{"$f":"'Pseudo-load coefficients'!O296","v":6.0917308834945061E-2},{"$f":"'Pseudo-load coefficients'!P296","v":5.4677005938058271E-2},{"$f":"'Pseudo-load coefficients'!Q296","v":6.4015367750599558E-2},{"$f":"'Pseudo-load coefficients'!R296","v":4.9610244998893153E-2},{"$f":"'Pseudo-load coefficients'!S296","v":4.9610244998893153E-2},{"$f":"'Pseudo-load coefficients'!T296","v":4.9610244998893153E-2},{"$f":"'Pseudo-load coefficients'!U296","v":4.9610244998893153E-2},{"$f":"'Pseudo-load coefficients'!V296","v":4.9610244998893153E-2},{"$f":"'Pseudo-load coefficients'!W296","v":4.9610244998893153E-2},{"$f":"'Pseudo-load coefficients'!X296","v":4.9610244998893153E-2},{"$f":"'Pseudo-load coefficients'!Y296","v":4.9610244998893153E-2}]
[null,null,null,null,null,"EHV","scalar",null,null,{"$f":"'Pseudo-load coefficients'!J297","v":0.10523917876993406},{"$f":"'Pseudo-load coefficients'!K297","v":0.10523917876993406},{"$f":"'Pseudo-load coefficients'!L297","v":9.6909421736426693E-2},{"$f":"'Pseudo-load coefficients'!M297","v":9.6909421736426693E-2},{"$f":"'Pseudo-load coefficients'!N297","v":8.3051628348458209E-2},{"$f":"'Pseudo-load coefficients'!O297","v":8.116252659893386E-2},{"$f":"'Pseudo-load coefficients'!P297","v":7.284832560186949E-2},{"$f":"'Pseudo-load coefficients'!Q297","v":8.5290192347073912E-2},{"$f":"'Pseudo-load coefficients'!R297","v":6.6097680713572554E-2},{"$f":"'Pseudo-load coefficients'!S297","v":6.6097680713572554E-2},{"$f":"'Pseudo-load coefficients'!T297","v":6.6097680713572554E-2},{"$f":"'Pseudo-load coefficients'!U297","v":6.6097680713572554E-2},{"$f":"'Pseudo-load coefficients'!V297","v":6.6097680713572554E-2},{"$f":"'Pseudo-load coefficients'!W297","v":6.6097680713572554E-2},{"$f":"'Pseudo-load coefficients'!X297","v":6.6097680713572554E-2},{"$f":"'Pseudo-load coefficients'!Y297","v":6.6097680713572554E-2}]
[null,null,null,null,null,"EHV/HV","scalar",null,null,{"$f":"'Pseudo-load coefficients'!J298","v":0.10523917876993406},{"$f":"'Pseudo-load coefficients'!K298","v":0.10523917876993406},{"$f":"'Pseudo-load coefficients'!L298","v":9.6909421736426693E-2},{"$f":"'Pseudo-load coefficients'!M298","v":9.6909421736426693E-2},{"$f":"'Pseudo-load coefficients'!N298","v":8.3051628348458209E-2},{"$f":"'Pseudo-load coefficients'!O298","v":8.116252659893386E-2},{"$f":"'Pseudo-load coefficients'!P298","v":7.284832560186949E-2},{"$f":"'Pseudo-load coefficients'!Q298","v":8.5290192347073912E-2},{"$f":"'Pseudo-load coefficients'!R298","v":6.6097680713572554E-2},{"$f":"'Pseudo-load coefficients'!S298","v":6.6097680713572554E-2},{"$f":"'Pseudo-load coefficients'!T298","v":6.6097680713572554E-2},{"$f":"'Pseudo-load coefficients'!U298","v":6.6097680713572554E-2},{"$f":"'Pseudo-load coefficients'!V298","v":6.6097680713572554E-2},{"$f":"'Pseudo-load coefficients'!W298","v":6.6097680713572554E-2},{"$f":"'Pseudo-load coefficients'!X298","v":6.6097680713572554E-2},{"$f":"'Pseudo-load coefficients'!Y298","v":6.6097680713572554E-2}]
[null,null,null,null,null,"132kV/HV","scalar",null,null,{"$f":"'Pseudo-load coefficients'!J299","v":0},{"$f":"'Pseudo-load coefficients'!K299","v":0},{"$f":"'Pseudo-load coefficients'!L299","v":0},{"$f":"'Pseudo-load coefficients'!M299","v":0},{"$f":"'Pseudo-load coefficients'!N299","v":0},{"$f":"'Pseudo-load coefficients'!O299","v":0},{"$f":"'Pseudo-load coefficients'!P299","v":0},{"$f":"'Pseudo-load coefficients'!Q299","v":0},{"$f":"'Pseudo-load coefficients'!R299","v":0},{"$f":"'Pseudo-load coefficients'!S299","v":0},{"$f":"'Pseudo-load coefficients'!T299","v":0},{"$f":"'Pseudo-load coefficients'!U299","v":0},{"$f":"'Pseudo-load coefficients'!V299","v":0},{"$f":"'Pseudo-load coefficients'!W299","v":0},{"$f":"'Pseudo-load coefficients'!X299","v":0},{"$f":"'Pseudo-load coefficients'!Y299","v":0}]
[null,null,null,null,null,"HV","scalar",null,null,{"$f":"'Pseudo-load coefficients'!J300","v":0.10523917876993406},{"$f":"'Pseudo-load coefficients'!K300","v":0.10523917876993406},{"$f":"'Pseudo-load coefficients'!L300","v":9.6909421736426693E-2},{"$f":"'Pseudo-load coefficients'!M300","v":9.6909421736426693E-2},{"$f":"'Pseudo-load coefficients'!N300","v":8.3051628348458209E-2},{"$f":"'Pseudo-load coefficients'!O300","v":8.116252659893386E-2},{"$f":"'Pseudo-load coefficients'!P300","v":7.284832560186949E-2},{"$f":"'Pseudo-load coefficients'!Q300","v":8.5290192347073912E-2},{"$f":"'Pseudo-load coefficients'!R300","v":6.6097680713572554E-2},{"$f":"'Pseudo-load coefficients'!S300","v":6.6097680713572554E-2},{"$f":"'Pseudo-load coefficients'!T300","v":6.6097680713572554E-2},{"$f":"'Pseudo-load coefficients'!U300","v":6.6097680713572554E-2},{"$f":"'Pseudo-load coefficients'!V300","v":6.6097680713572554E-2},{"$f":"'Pseudo-load coefficients'!W300","v":6.6097680713572554E-2},{"$f":"'Pseudo-load coefficients'!X300","v":6.6097680713572554E-2},{"$f":"'Pseudo-load coefficients'!Y300","v":6.6097680713572554E-2}]
[null,null,null,null,null,"HV/LV","scalar",null,null,{"$f":"'Pseudo-load coefficients'!J301","v":0.10523917876993406},{"$f":"'Pseudo-load coefficients'!K301","v":0.10523917876993406},{"$f":"'Pseudo-load coefficients'!L301","v":9.6909421736426693E-2},{"$f":"'Pseudo-load coefficients'!M301","v":9.6909421736426693E-2},{"$f":"'Pseudo-load coefficients'!N301","v":8.3051628348458209E-2},{"$f":"'Pseudo-load coefficients'!O301","v":8.116252659893386E-2},{"$f":"'Pseudo-load coefficients'!P301","v":7.284832560186949E-2},{"$f":"'Pseudo-load coefficients'!Q301","v":8.5290192347073912E-2},{"$f":"'Pseudo-load coefficients'!R301","v":6.6097680713572554E-2},{"$f":"'Pseudo-load coefficients'!S301","v":6.6097680713572554E-2},{"$f":"'Pseudo-load coefficients'!T301","v":6.6097680713572554E-2},{"$f":"'Pseudo-load coefficients'!U301","v":6.6097680713572554E-2},{"$f":"'Pseudo-load coefficients'!V301","v":6.6097680713572554E-2},{"$f":"'Pseudo-load coefficients'!W301","v":6.6097680713572554E-2},{"$f":"'Pseudo-load coefficients'!X301","v":6.6097680713572554E-2},{"$f":"'Pseudo-load coefficients'!Y301","v":6.6097680713572554E-2}]
[null,null,null,null,null,"LV circuits","scalar",null,null,{"$f":"'Pseudo-load coefficients'!J302","v":0.10523917876993406},{"$f":"'Pseudo-load coefficients'!K302","v":0.10523917876993406},{"$f":"'Pseudo-load coefficients'!L302","v":9.6909421736426693E-2},{"$f":"'Pseudo-load coefficients'!M302","v":9.6909421736426693E-2},{"$f":"'Pseudo-load coefficients'!N302","v":8.3051628348458209E-2},{"$f":"'Pseudo-load coefficients'!O302","v":8.116252659893386E-2},{"$f":"'Pseudo-load coefficients'!P302","v":7.284832560186949E-2},{"$f":"'Pseudo-load coefficients'!Q302","v":8.5290192347073912E-2},{"$f":"'Pseudo-load coefficients'!R302","v":6.6097680713572554E-2},{"$f":"'Pseudo-load coefficients'!S302","v":6.6097680713572554E-2},{"$f":"'Pseudo-load coefficients'!T302","v":6.6097680713572554E-2},{"$f":"'Pseudo-load coefficients'!U302","v":6.6097680713572554E-2},{"$f":"'Pseudo-load coefficients'!V302","v":6.6097680713572554E-2},{"$f":"'Pseudo-load coefficients'!W302","v":6.6097680713572554E-2},{"$f":"'Pseudo-load coefficients'!X302","v":6.6097680713572554E-2},{"$f":"'Pseudo-load coefficients'!Y302","v":6.6097680713572554E-2}]
[]
[null,null,null,null,"System peak load, based on unit rate 3 MWh"]
[null,null,null,null,"This is the load charged to unit rate 3, before application of standing charge factors"]
[null,null,null,null,null,"GSPs","MW",null,null,{"$f":"J$58 * J34 * J116 / hours_in_year / $H45","v":28.518565551621847},2.0981204087365663E-2,7.0576017524071171,7.0702229468691161E-2,5.8225898263895299,2.9096609150287343,9.4227166856824347,0.7586681315280811,-0.15092117638475447,0,-0.10398870910523179,-3.4749070597542482E-4,-1.6069508994963559E-2,0,-1.704671303935628,0]
[null,null,null,null,null,"132kV","MW",null,null,{"$f":"J$58 * J35 * J117 / hours_in_year / $H46","v":39.35306445506545},2.8952181178272047E-2,9.73885787340609,9.7562739905759366E-2,8.0346521047333876,4.0150712813463603,13.002504505434127,1.0468940250864318,-0.20825769694316837,0,-0.14349509846874159,-4.7950603002924898E-4,-2.2174482166551022E-2,0,-2.3522936164881609,0]
[null,null,null,null,null,"132kV/EHV","MW",null,null,{"$f":"J$58 * J36 * J118 / hours_in_year / $H47","v":39.119976215450059},2.8780697380572508E-2,9.6811746086080284,9.698487570098685E-2,7.9870628523855096,3.9912900101834006,12.9254906584128,1.0406932707423857,-0.20702418639858888,0,-0.14264517685885764,-4.7666591534003329E-4,-2.2043142686788624E-2,0,-2.3383609790755955,0]
[null,null,null,null,null,"EHV","MW",null,null,{"$f":"J$58 * J37 * J119 / hours_in_year / $H48","v":51.865085542777329},3.8157316952423095E-2,12.835257017148027,0.12858210462307765,10.589211399134481,5.2916340404736388,17.136556397398532,1.3797463785146526,-0.2744717194573878,0,-0.18911832306092666,-6.3196149042322894E-4,-2.9224697755067024E-2,0,-3.1001882910590881,0]
[null,null,null,null,null,"EHV/HV","MW",null,null,{"$f":"J$58 * J38 * J120 / hours_in_year / $H49","v":51.561188557175122},3.7933738923404993E-2,12.760050433063176,0.1278286938538018,10.527165238592676,5.2606283722677389,17.036146887257527,1.3716619270780435,-0.27286348672619215,0,-0.18801020788674155,-6.282585910652803E-4,-2.9053459291658427E-2,0,-3.0820231252911636,0]
[null,null,null,null,null,"132kV/HV","MW",null,null,{"$f":"J$58 * J39 * J121 / hours_in_year / $H50","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"HV","MW",null,null,{"$f":"J$58 * J40 * J122 / hours_in_year / $H51","v":51.111962325796057},3.7603241682058773E-2,12.648878648070371,0.12671498790541438,10.435447438837272,5.2147952112315252,16.887719663651218,1.3597113391364148,-0.27048616689992333,0,-0.18637217122557925,-6.227848956929788E-4,-2.88003313791464E-2,0,0,0]
[null,null,null,null,null,"HV/LV","MW",null,null,{"$f":"J$58 * J41 * J123 / hours_in_year / $H52","v":50.236590944383757},3.695922802813198E-2,12.432247044202372,0.12454479781759567,10.256724266716367,5.1254837804016793,0,1.3364241801407388,-0.26585367308051455,0,-0.1831802596346559,-6.1211874143753293E-4,0,0,0,0]
[null,null,null,null,null,"LV circuits","MW",null,null,{"$f":"J$58 * J42 * J124 / hours_in_year / $H53","v":47.824870545785615},3.5184917262288687E-2,11.83540909733396,0.11856574502381616,9.7643271778250913,0,0,1.2722661352607938,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"INDEX('Version control'!$H$29:$H$55,MATCH($A$1,'Version control'!$F$29:$F$55,0),1)&\"-C: System peak load, all unit rates\"","v":"Section 509-C: System peak load, all unit rates"}]
[]
[null,null,null,null,"System peak load, all unit rates, by customer category"]
[null,null,null,null,"This is the load charged to unit rates, before application of standing charge factors"]
[null,null,null,null,null,"GSPs","MW",null,null,{"$f":"J82 + J105 + J128","v":1782.6554223521105},0.11777775142617598,470.48301110422517,0.23039597724376881,382.0702384746694,178.13145140355039,513.35420841698635,33.803619563939286,-18.170159967314049,0,-6.0692884727544962,-4.734743234479323E-2,-0.92055472292577267,0,-186.31630763487894,0]
[null,null,null,null,null,"132kV","MW",null,null,1766.130791183396,0.12406999595445647,465.79001258623987,0.25445576123854929,378.31867259479969,176.45609465174385,508.97693073559617,33.906017520937837,-17.93686306353586,0,-6.0136929243335793,-4.6725723642611391E-2,-0.91215937202727393,0,-184.13072275673511,0]
[null,null,null,null,null,"132kV/EHV","MW",null,null,1755.6699967637514,0.12333512924594045,463.03113788187909,0.25294861951354303,376.07789072355706,175.41094502893,505.9622598724041,33.705192145690432,-17.830623005903863,0,-5.9780738152062334,-4.6448967135350121E-2,-0.90675665116630277,0,-183.04011630407919,0]
[null,null,null,null,null,"EHV","MW",null,null,1727.8056463313076,0.13972536461741414,463.46489669384454,0.29782389229827799,375.18950234615988,175.27484255196941,503.83430264317451,32.341475620319635,-18.005986837304235,0,-5.9993396030011619,-4.6648036537956628E-2,-0.91452679047424601,0,-177.00008339609698,0]
[null,null,null,null,null,"EHV/HV","MW",null,null,1717.6817851223352,0.13890666130910898,460.74928206477898,0.2960788304293428,372.99112635585044,174.24784152139148,500.88214852612458,32.151974786606822,-17.900483008179403,0,-5.9641872225148269,-4.6374708198867041E-2,-0.90916823506131117,0,-175.96297353244799,0]
[null,null,null,null,null,"132kV/HV","MW",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"HV","MW",null,null,1702.7165033545707,0.1376964387033181,456.73500952016826,0.29349924720198162,{"$f":"N88 + N111 + N134","v":369.74144568092049},172.72970931065331,496.51821886810421,31.871851095339192,-17.74452526657862,0,-5.9122243135093742,-4.5970669114849802E-2,-0.9012471178148912,0,0,0]
[null,null,null,null,null,"HV/LV","MW",null,null,1673.5548505854154,0.13533817429165326,448.91271630288657,0.28847261880080594,363.40905174918254,169.77144597326821,0,31.325996366779627,-17.440622835752343,0,-5.8109683309754354,-4.5183350328867597E-2,0,0,0,0]
[null,null,null,null,null,"LV circuits","MW",null,null,1593.2120905482527,0.12884096121424599,427.36165292965012,0.27462384271707158,345.96278386629598,0,0,29.822121541200531,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,"System peak load, all unit rates, total"]
[null,null,null,null,"This step sums system peak load by network level in kW, which is an input to the EDCM model"]
[null,null,null,null,null,"GSPs","kW",{"$f":"SUM(J142:Y142) * thousand","v":3149322.4668139331}]
[null,null,null,null,null,"132kV","kW",3120916.8811896327]
[null,null,null,null,null,"132kV/EHV","kW",3102431.6874214811]
[null,null,null,null,null,"EHV","kW",3076381.6307802764]
[null,null,null,null,null,"EHV/HV","kW",3058355.957162424]
[null,null,null,null,null,"132kV/HV","kW",0]
[null,null,null,null,null,"HV","kW",3206139.9661486438]
[null,null,null,null,null,"HV/LV","kW",2664101.0972535685]
[null,null,null,null,null,"LV circuits","kW",2396762.1136893309]
[]
[null,null,{"$f":"INDEX('Version control'!$H$29:$H$55,MATCH($A$1,'Version control'!$F$29:$F$55,0),1)&\"-D: Unit rate contributions to chargeable peak load\"","v":"Section 509-D: Unit rate contributions to chargeable peak load"}]
[]
[null,null,null,null,"Unit rate contributions to chargeable peak load"]
[null,null,null,null,"This is the load charged to unit rates (adjusted for standing charge factors)"]
[null,null,null,null,null,"GSPs","MW",null,null,{"$f":"J142 * (1 - J23)","v":1782.6554223521105},0.11777775142617598,470.48301110422517,0.23039597724376881,382.0702384746694,178.13145140355039,513.35420841698635,33.803619563939286,-18.170159967314049,0,-6.0692884727544962,-4.734743234479323E-2,-0.92055472292577267,0,-186.31630763487894,0]
[null,null,null,null,null,"132kV","MW",null,null,1766.130791183396,0.12406999595445647,465.79001258623987,0.25445576123854929,378.31867259479969,176.45609465174385,508.97693073559617,33.906017520937837,-17.93686306353586,0,-6.0136929243335793,-4.6725723642611391E-2,-0.91215937202727393,0,-184.13072275673511,0]
[null,null,null,null,null,"132kV/EHV","MW",null,null,1755.6699967637514,0.12333512924594045,463.03113788187909,0.25294861951354303,376.07789072355706,175.41094502893,505.9622598724041,33.705192145690432,-17.830623005903863,0,-5.9780738152062334,-4.6448967135350121E-2,-0.90675665116630277,0,-183.04011630407919,0]
[null,null,null,null,null,"EHV","MW",null,null,1727.8056463313076,0.13972536461741414,463.46489669384454,0.29782389229827799,375.18950234615988,175.27484255196941,403.06744211453963,32.341475620319635,-18.005986837304235,0,-5.9993396030011619,-4.6648036537956628E-2,-0.91452679047424601,0,-177.00008339609698,0]
[null,null,null,null,null,"EHV/HV","MW",null,null,1717.6817851223352,0.13890666130910898,460.74928206477898,0.2960788304293428,372.99112635585044,174.24784152139148,0,32.151974786606822,-17.900483008179403,0,-5.9641872225148269,-4.6374708198867041E-2,-0.90916823506131117,0,-175.96297353244799,0]
[null,null,null,null,null,"132kV/HV","MW",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"HV","MW",null,null,1702.7165033545707,0.1376964387033181,456.73500952016826,0.29349924720198162,295.79315654473641,0,0,31.871851095339192,-17.74452526657862,0,-5.9122243135093742,-4.5970669114849802E-2,-0.9012471178148912,0,0,0]
[null,null,null,null,null,"HV/LV","MW",null,null,1673.5548505854154,0.13533817429165326,448.91271630288657,0.28847261880080594,0,0,0,31.325996366779627,-17.440622835752343,0,-5.8109683309754354,-4.5183350328867597E-2,0,0,0,0]
[null,null,null,null,null,"LV circuits","MW",null,null,0,0,0,0,0,0,0,29.822121541200531,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Total","MW",null,null,{"$f":"SUM(J168:J176)","v":12126.214995692886},0.91684951554806737,3229.1660661540222,1.9136749467262695,2180.4405870397727,879.52117515758516,1931.3608411395262,258.92824864081337,-125.02926398456839,0,-41.747774682295109,-0.32469888730329582,-5.4644128894697976,0,-906.45020362423827,0]
[]
[null,"Load at system peak charged to standing charges"]
[]
[null,null,"This section calculates load subject to fixed and capacity charges"]
[null,null,"As part of this, it also calculates the LV diversity factor in line with Paragraph 80"]
[]
[null,null,{"$f":"INDEX('Version control'!$H$29:$H$55,MATCH($A$1,'Version control'!$F$29:$F$55,0),1)&\"-E: Adjustment of import and exceeded capacity\"","v":"Section 509-E: Adjustment of import and exceeded capacity"}]
[]
[null,null,null,"This brings in import and exceeded capacity (in kVA), and converts it to MW"]
[]
[null,null,null,null,"Import capacity",null,"kVA",null,null,{"$f":"'Volume adjustments'!J286","v":0},{"$f":"'Volume adjustments'!K286","v":0},{"$f":"'Volume adjustments'!L286","v":0},{"$f":"'Volume adjustments'!M286","v":0},{"$f":"'Volume adjustments'!N286","v":1562532.0439841507},{"$f":"'Volume adjustments'!O286","v":726082.66688749648},{"$f":"'Volume adjustments'!P286","v":1800923.150808},{"$f":"'Volume adjustments'!Q286","v":0},{"$f":"'Volume adjustments'!R286","v":0},{"$f":"'Volume adjustments'!S286","v":0},{"$f":"'Volume adjustments'!T286","v":0},{"$f":"'Volume adjustments'!U286","v":0},{"$f":"'Volume adjustments'!V286","v":0},{"$f":"'Volume adjustments'!W286","v":0},{"$f":"'Volume adjustments'!X286","v":0},{"$f":"'Volume adjustments'!Y286","v":0}]
[null,null,null,null,"Exceeded capacity",null,"kVA",null,null,{"$f":"'Volume adjustments'!J297","v":0},{"$f":"'Volume adjustments'!K297","v":0},{"$f":"'Volume adjustments'!L297","v":0},{"$f":"'Volume adjustments'!M297","v":0},{"$f":"'Volume adjustments'!N297","v":28360.31247880348},{"$f":"'Volume adjustments'!O297","v":8583.5979278437662},{"$f":"'Volume adjustments'!P297","v":16728.723156346205},{"$f":"'Volume adjustments'!Q297","v":0},{"$f":"'Volume adjustments'!R297","v":0},{"$f":"'Volume adjustments'!S297","v":0},{"$f":"'Volume adjustments'!T297","v":0},{"$f":"'Volume adjustments'!U297","v":0},{"$f":"'Volume adjustments'!V297","v":0},{"$f":"'Volume adjustments'!W297","v":0},{"$f":"'Volume adjustments'!X297","v":0},{"$f":"'Volume adjustments'!Y297","v":0}]
[]
[null,null,null,null,"Import and exceeded capacity",null,"kVA",null,null,{"$f":"SUM(J188:J189)","v":0},0,0,0,1590892.3564629543,734666.26481534028,1817651.8739643462,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Adjusted import capacities and exceeded capacity",null,"MW",null,null,{"$f":"J191 * PowerFactor / thousand","v":0},0,0,0,1511.3477386398067,697.93295157457328,1726.769280266129,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"INDEX('Version control'!$H$29:$H$55,MATCH($A$1,'Version control'!$F$29:$F$55,0),1)&\"-F: Calculation of LV circuit diversity factor\"","v":"Section 509-F: Calculation of LV circuit diversity factor"}]
[]
[null,null,null,"Recalculates LV diversity factor in line with Paragraph 80. See the User Guide for additional detail."]
[]
[null,null,null,null,"Flag for customers included in aggregate maximum demand",null,"TRUE / FALSE",null,">",{"$f":"'Fixed inputs'!J136","v":true},{"$f":"'Fixed inputs'!K136","v":false},{"$f":"'Fixed inputs'!L136","v":true},{"$f":"'Fixed inputs'!M136","v":false},{"$f":"'Fixed inputs'!N136","v":true},{"$f":"'Fixed inputs'!O136","v":true},{"$f":"'Fixed inputs'!P136","v":true},{"$f":"'Fixed inputs'!Q136","v":true},{"$f":"'Fixed inputs'!R136","v":true},{"$f":"'Fixed inputs'!S136","v":true},{"$f":"'Fixed inputs'!T136","v":true},{"$f":"'Fixed inputs'!U136","v":true},{"$f":"'Fixed inputs'!V136","v":true},{"$f":"'Fixed inputs'!W136","v":true},{"$f":"'Fixed inputs'!X136","v":true},{"$f":"'Fixed inputs'!Y136","v":true},null,"Paragraph 80"]
[]
[null,null,null,null,"Estimated capacity (maximum load)",null,"MW",null,">",{"$f":"IF(J61 = 0, 0, J59 / (hours_in_year * J61))","v":1889.5741646970416},2.3579113162052061,559.99074342135611,7.5312928569229998,455.9895151829964,227.44669630952876,586.08265616678807,39.241717788686508,null,null,null,null,null,null,null,null,null,"Paragraph 80"]
[]
[null,null,null,null,"Import + exceeded capacity, LV circuits",null,"MW",null,">",{"$f":"J192 * J42 / $H53","v":0},0,0,0,1511.3477386398067,0,0,0,0,0,0,0,0,0,0,0,null,"Paragraph 80"]
[]
[null,null,null,null,"Estimated capacity, LV circuits, excluding related MPANs",null,"MW",null,null,{"$f":"IF(J198, J$200 * J42 / $H53, 0)","v":1889.5741646970416},0,559.99074342135611,0,455.9895151829964,0,0,39.241717788686508,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,"Aggregate maximum load, LV circuits",null,"MW",null,null,{"$f":"IF(J202 = 0, J204, J202)","v":1889.5741646970416},0,559.99074342135611,0,1511.3477386398067,0,0,39.241717788686508,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,"LV peak load",null,"MW",null,">",{"$f":"J150","v":1593.2120905482527},0.12884096121424599,427.36165292965012,0.27462384271707158,345.96278386629598,0,0,29.822121541200531,0,0,0,0,0,0,0,0,null,"Paragraph 80"]
[]
[null,null,null,null,"Calculated LV diversity factor",null,"%",{"$f":"SUM(J206:Y206) / SUM(J208:Y208) - 1","v":0.66898264191495493}]
[]
[null,null,null,null,"Adjusted network model cumulative diversity factor",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Paragraph 80"]
[null,null,null,null,"Cumulative diversity factor from the network model"]
[null,null,null,null,null,"GSPs","%",{"$f":"TRANSPOSE('Load & loss characteristics'!K23:S23)","v":3.8445888845997089E-2}]
[null,null,null,null,null,"132kV","%",7.2874537162457065E-2]
[null,null,null,null,null,"132kV/EHV","%",7.2874537162457065E-2]
[null,null,null,null,null,"EHV","%",0.18937722157235992]
[null,null,null,null,null,"EHV/HV","%",0.18937722157235992]
[null,null,null,null,null,"132kV/HV","%",7.2874537162457065E-2]
[null,null,null,null,null,"HV","%",0.52204895812115404]
[null,null,null,null,null,"HV/LV","%",0.52204895812115404]
[null,null,null,null,null,"LV circuits","%",0.52204895812115404]
[]
[null,null,null,null,"Network model diversity factor, with calculated LV value",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Paragraph 80"]
[null,null,null,null,"Substitutes the calculated LV diversity factor for the LV diversity factor from the network model"]
[null,null,null,null,null,"GSPs","%",{"$f":"IF(F226 = $F$234, $H$210, H214)","v":3.8445888845997089E-2}]
[null,null,null,null,null,"132kV","%",7.2874537162457065E-2]
[null,null,null,null,null,"132kV/EHV","%",7.2874537162457065E-2]
[null,null,null,null,null,"EHV","%",0.18937722157235992]
[null,null,null,null,null,"EHV/HV","%",0.18937722157235992]
[null,null,null,null,null,"132kV/HV","%",7.2874537162457065E-2]
[null,null,null,null,null,"HV","%",0.52204895812115404]
[null,null,null,null,null,"HV/LV","%",0.52204895812115404]
[null,null,null,null,null,"LV circuits","%",{"$f":"IF(F234 = $F$234, $H$210, H222)","v":0.66898264191495493}]
[]
[null,null,{"$f":"INDEX('Version control'!$H$29:$H$55,MATCH($A$1,'Version control'!$F$29:$F$55,0),1)&\"-G: Import/exceeded capacity contribution to system peak\"","v":"Section 509-G: Import/exceeded capacity contribution to system peak"}]
[]
[null,null,null,null,"System peak load based on load charged to import & exceeded capacity charges"]
[null,null,null,null,null,"GSPs","MW",null,null,{"$f":"J$192 * J23 * J34 / (1 + $H226) / $H45","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"132kV","MW",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"132kV/EHV","MW",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"EHV","MW",null,null,0,0,0,0,0,0,294.64375198978621,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"EHV/HV","MW",null,null,0,0,0,0,0,0,1464.5866187773552,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"132kV/HV","MW",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"HV","MW",null,null,0,0,0,0,212.24356214763054,466.53848588509982,1134.5031124344946,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"HV/LV","MW",null,null,0,0,0,0,1043.0428149310294,458.54829297745778,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"LV circuits","MW",null,null,0,0,0,0,905.55030392989511,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"INDEX('Version control'!$H$29:$H$55,MATCH($A$1,'Version control'!$F$29:$F$55,0),1)&\"-H: Estimated capacity contribution to system peak\"","v":"Section 509-H: Estimated capacity contribution to system peak"}]
[]
[null,null,null,null,"System peak load based on load used to determine fixed charges"]
[null,null,null,null,null,"GSPs","MW",null,null,{"$f":"IF(AND(J$192 = 0, J$198), J$200 * J23 * J34 / (1 + $H226) / $H45, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"132kV","MW",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"132kV/EHV","MW",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"EHV","MW",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"EHV/HV","MW",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"132kV/HV","MW",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"HV","MW",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"HV/LV","MW",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"LV circuits","MW",null,null,1132.1712504624882,0,335.52820104757632,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"System peak based on chargeable load"]
[]
[null,null,"This section aggregates the system peak load charged to unit rates, capacity charges, and fixed charges"]
[]
[null,null,{"$f":"INDEX('Version control'!$H$29:$H$55,MATCH($A$1,'Version control'!$F$29:$F$55,0),1)&\"-I: System peak based on chargeable load\"","v":"Section 509-I: System peak based on chargeable load"}]
[]
[null,null,null,null,"System peak load charged to unit rates, capacity charges, and fixed charges",null,null,"Sum"]
[null,null,null,null,null,"GSPs","MW",{"$f":"SUM(J269:Y269)","v":3149.3224668139333},null,{"$f":"J239 + J252 + J168","v":1782.6554223521105},0.11777775142617598,470.48301110422517,0.23039597724376881,382.0702384746694,178.13145140355039,513.35420841698635,33.803619563939286,-18.170159967314049,0,-6.0692884727544962,-4.734743234479323E-2,-0.92055472292577267,0,-186.31630763487894,0]
[null,null,null,null,null,"132kV","MW",3120.9168811896325,null,1766.130791183396,0.12406999595445647,465.79001258623987,0.25445576123854929,378.31867259479969,176.45609465174385,508.97693073559617,33.906017520937837,-17.93686306353586,0,-6.0136929243335793,-4.6725723642611391E-2,-0.91215937202727393,0,-184.13072275673511,0]
[null,null,null,null,null,"132kV/EHV","MW",3102.431687421481,null,1755.6699967637514,0.12333512924594045,463.03113788187909,0.25294861951354303,376.07789072355706,175.41094502893,505.9622598724041,33.705192145690432,-17.830623005903863,0,-5.9780738152062334,-4.6448967135350121E-2,-0.90675665116630277,0,-183.04011630407919,0]
[null,null,null,null,null,"EHV","MW",3270.2585222414277,null,1727.8056463313076,0.13972536461741414,463.46489669384454,0.29782389229827799,375.18950234615988,175.27484255196941,697.71119410432584,32.341475620319635,-18.005986837304235,0,-5.9993396030011619,-4.6648036537956628E-2,-0.91452679047424601,0,-177.00008339609698,0]
[null,null,null,null,null,"EHV/HV","MW",4022.0604274136558,null,1717.6817851223352,0.13890666130910898,460.74928206477898,0.2960788304293428,372.99112635585044,174.24784152139148,1464.5866187773552,32.151974786606822,-17.900483008179403,0,-5.9641872225148269,-4.6374708198867041E-2,-0.90916823506131117,0,-175.96297353244799,0]
[null,null,null,null,null,"132kV/HV","MW",0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"HV","MW",4276.2289093009276,null,1702.7165033545707,0.1376964387033181,456.73500952016826,0.29349924720198162,508.03671869236695,466.53848588509982,1134.5031124344946,31.871851095339192,-17.74452526657862,0,-5.9122243135093742,-4.5970669114849802E-2,-0.9012471178148912,0,0,0]
[null,null,null,null,null,"HV/LV","MW",3632.5117074396053,null,1673.5548505854154,0.13533817429165326,448.91271630288657,0.28847261880080594,1043.0428149310294,458.54829297745778,0,31.325996366779627,-17.440622835752343,0,-5.8109683309754354,-4.5183350328867597E-2,0,0,0,0]
[null,null,null,null,null,"LV circuits","MW",2403.0718769811601,null,1132.1712504624882,0,335.52820104757632,0,905.55030392989511,0,0,29.822121541200531,0,0,0,0,0,0,0,0]
[]
[null,"Checks"]
[]
[null,null,null,null,"Check for error values",null,"number of issues",{"$f":"SUM(IF(ISERROR(H23:Y277), 1))","v":0}]
[]
[null,"End of sheet"]

{"sheet":"Service model assets","index":24,"n_rows":40,"n_cols":27,"rows_kept":40,"cut":false,"hidden":true,"merged":[]}
[{"$f":"MID(CELL(\"filename\",A1),FIND(\"]\",CELL(\"filename\",A1))+1,255)","v":"Service model assets"}]
[{"$f":"Cover!D23 & \" - \" & TEXT(CIRP_submission_date, \"mmm\") & \"-\" & RIGHT(YEAR(CIRP_submission_date), 2) & \" - \" & Cover!D25","v":"SP Electricity North West - Dec-25 - v1 Final Model"}]
[{"$f":"Cover!D2&\" - \"&Cover!D8&\" v\"&Cover!D10&\" - \"&Cover!D19","v":"Cost Information Review Pack (CIRP) - Release for charge setting v1 - 2027/28"}]
[{"$f":"H38 & IF(H38 = 1, \" issue\", \" issues\") &\" identified in checks on this sheet\"","v":"0 issues identified in checks on this sheet"}]
[null,"Click here to return to model map",null,null,null,null,"Units","Constants",null,"Domestic Aggregated or CT","Domestic Aggregated (Related MPAN)","Non-Domestic Aggregated or CT","Non-Domestic Aggregated (Related MPAN)","LV Site Specific","LV Sub Site Specific","HV Site Specific","Unmetered Supplies","LV Generation Aggregated","LV Sub Generation Aggregated","LV Generation Site Specific","LV Generation Site Specific no RP Charge","LV Sub Generation Site Specific","LV Sub Generation Site Specific no RP Charge","HV Generation Site Specific","HV Generation Site Specific no RP Charge",null,"Legal text reference"]
[]
[null,"Description"]
[]
[null,null,"This sheet calculates the notional asset value of the typical service models used by HV and LV customers"]
[null,null,"Service model and network model notional asset values are combined on the 'Unit costs' sheet"]
[]
[null,"Service model notional asset values"]
[]
[null,null,{"$f":"INDEX('Version control'!$H$29:$H$55,MATCH($A$1,'Version control'!$F$29:$F$55,0),1)&\"-A: Service model notional asset values\"","v":"Section 510-A: Service model notional asset values"}]
[]
[null,null,null,null,"Discounted MPANs",null,"MPANs",null,null,{"$f":"'Volume adjustments'!J275","v":2314804.3692110139},{"$f":"'Volume adjustments'!K275","v":1438.1780821917807},{"$f":"'Volume adjustments'!L275","v":154718.50986646779},{"$f":"'Volume adjustments'!M275","v":1954.3397260273973},{"$f":"'Volume adjustments'!N275","v":14149.59470780686},{"$f":"'Volume adjustments'!O275","v":2277.7664125168599},{"$f":"'Volume adjustments'!P275","v":2115.5668707538061},{"$f":"'Volume adjustments'!Q275","v":48.125},{"$f":"'Volume adjustments'!R275","v":31048.405479452056},{"$f":"'Volume adjustments'!S275","v":0},{"$f":"'Volume adjustments'!T275","v":530.81031963470309},{"$f":"'Volume adjustments'!U275","v":2},{"$f":"'Volume adjustments'!V275","v":64},{"$f":"'Volume adjustments'!W275","v":0},{"$f":"'Volume adjustments'!X275","v":355.91726027397254},{"$f":"'Volume adjustments'!Y275","v":0}]
[null,null,null,null,"Discounted annual load",null,"MWh",null,null,{"$f":"'Volume adjustments'!J264","v":7114627.4146008594},{"$f":"'Volume adjustments'!K264","v":3281.1672422284691},{"$f":"'Volume adjustments'!L264","v":2130402.4603943266},{"$f":"'Volume adjustments'!M264","v":11398.426728983675},{"$f":"'Volume adjustments'!N264","v":2004471.5309888232},{"$f":"'Volume adjustments'!O264","v":1045941.0281902803},{"$f":"'Volume adjustments'!P264","v":3574337.2817947119},{"$f":"'Volume adjustments'!Q264","v":172027.19891286426},{"$f":"'Volume adjustments'!R264","v":100253.20261440438},{"$f":"'Volume adjustments'!S264","v":0},{"$f":"'Volume adjustments'!T264","v":43425.461337749497},{"$f":"'Volume adjustments'!U264","v":244.16853571428572},{"$f":"'Volume adjustments'!V264","v":7124.3110294594644},{"$f":"'Volume adjustments'!W264","v":0},{"$f":"'Volume adjustments'!X264","v":885284.02539821318},{"$f":"'Volume adjustments'!Y264","v":0}]
[]
[null,null,null,null,"Service model costs per MPAN / unit"]
[null,null,null,null,"Presents service model costs per customer for metered customers and per MWh for unmetered customers"]
[null,null,null,null,null,"LV customers","£ per MPAN",null,null,{"$f":"'Inputs by customer type'!J190","v":791.44381023303833},{"$f":"'Inputs by customer type'!K190","v":0},{"$f":"'Inputs by customer type'!L190","v":791.44381023303822},{"$f":"'Inputs by customer type'!M190","v":0},{"$f":"'Inputs by customer type'!N190","v":3700.665829099798},{"$f":"'Inputs by customer type'!O190","v":11944.240064341904},{"$f":"'Inputs by customer type'!P190","v":0},null,{"$f":"'Inputs by customer type'!R190","v":0},{"$f":"'Inputs by customer type'!S190","v":0},{"$f":"'Inputs by customer type'!T190","v":0},{"$f":"'Inputs by customer type'!U190","v":0},{"$f":"'Inputs by customer type'!V190","v":0},{"$f":"'Inputs by customer type'!W190","v":0},{"$f":"'Inputs by customer type'!X190","v":0},{"$f":"'Inputs by customer type'!Y190","v":0}]
[null,null,null,null,null,"HV customers","£ per MPAN",null,null,{"$f":"'Inputs by customer type'!J191","v":0},{"$f":"'Inputs by customer type'!K191","v":0},{"$f":"'Inputs by customer type'!L191","v":0},{"$f":"'Inputs by customer type'!M191","v":0},{"$f":"'Inputs by customer type'!N191","v":0},{"$f":"'Inputs by customer type'!O191","v":0},{"$f":"'Inputs by customer type'!P191","v":26263.791342128392},null,{"$f":"'Inputs by customer type'!R191","v":0},{"$f":"'Inputs by customer type'!S191","v":0},{"$f":"'Inputs by customer type'!T191","v":0},{"$f":"'Inputs by customer type'!U191","v":0},{"$f":"'Inputs by customer type'!V191","v":0},{"$f":"'Inputs by customer type'!W191","v":0},{"$f":"'Inputs by customer type'!X191","v":1768.5177429571802},{"$f":"'Inputs by customer type'!Y191","v":1768.5177429571802}]
[null,null,null,null,null,"LV UMS customers","£/MWh/year",null,null,null,null,null,null,null,null,null,{"$f":"'Inputs by customer type'!Q193","v":1249.6655776155771}]
[]
[null,null,null,null,"Service model notional asset value"]
[null,null,null,null,"Converts cost per customer / MWh to £s of notional asset value",null,null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Paragraph 64"]
[null,null,null,null,null,"LV customers","£",null,null,{"$f":"J21 * J$16","v":1832037589.9124496},0,122451006.96229519,0,52362921.630792186,27206188.841596205,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"HV customers","£",null,null,0,0,0,0,0,0,55562806.863797471,0,0,0,0,0,0,0,629445.98981922923,0]
[null,null,null,null,null,"LV UMS customers","£",null,null,null,null,null,null,null,null,null,{"$f":"Q23 * Q$17","v":214976468.89503431}]
[]
[null,null,null,null,"Total service model notional asset value"]
[null,null,null,null,"Sums across customer categories to give total service model notional asset value",null,null,"Sum"]
[null,null,null,null,null,"Total LV customers","£",{"$f":"SUM(J33:Y33)","v":2249034176.2421675},null,{"$f":"J27 +J29","v":1832037589.9124496},0,122451006.96229519,0,52362921.630792186,27206188.841596205,0,214976468.89503431,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Total HV customers","£",{"$f":"SUM(J34:Y34)","v":56192252.8536167},null,{"$f":"J28","v":0},0,0,0,0,0,55562806.863797471,0,0,0,0,0,0,0,629445.98981922923,0]
[]
[null,"Checks"]
[]
[null,null,null,null,"Check for error values",null,"number of issues",{"$f":"SUM(IF(ISERROR(H16:Y35), 1))","v":0}]
[]
[null,"End of sheet"]

{"sheet":"Unit costs","index":25,"n_rows":133,"n_cols":23,"rows_kept":133,"cut":false,"hidden":true,"merged":[]}
[{"$f":"MID(CELL(\"filename\",A1),FIND(\"]\",CELL(\"filename\",A1))+1,255)","v":"Unit costs"}]
[{"$f":"Cover!D23 & \" - \" & TEXT(CIRP_submission_date, \"mmm\") & \"-\" & RIGHT(YEAR(CIRP_submission_date), 2) & \" - \" & Cover!D25","v":"SP Electricity North West - Dec-25 - v1 Final Model"}]
[{"$f":"Cover!D2&\" - \"&Cover!D8&\" v\"&Cover!D10&\" - \"&Cover!D19","v":"Cost Information Review Pack (CIRP) - Release for charge setting v1 - 2027/28"}]
[{"$f":"H131 & IF(H131 = 1, \" issue\", \" issues\") &\" identified in checks on this sheet\"","v":"0 issues identified in checks on this sheet"}]
[null,"Click here to return to model map",null,null,null,null,"Units","Constants",null,"Transmission exit","GSPs","132kV","132kV/EHV","EHV","EHV/HV","132kV/HV","HV","HV/LV","LV circuits","LV customers","HV customers",null,"Legal text reference"]
[]
[null,"Description"]
[]
[null,null,"This sheet calculates unit costs used in the calculation of unit rates."]
[null,null,"Two types of unit costs are calculated:"]
[null,null,null,"1. Cost per kW for incremental assets in the 500MW model."]
[null,null,null,"2. Cost per kW for other operating costs, based on notional asset values and estimated system peak load."]
[null,null,"This sheet covers areas in Schedule 16 from Paragraph 57 to 66."]
[]
[null,"500MW model costs"]
[]
[null,null,"This section calculates the incremental asset cost, per kW, based on the 500MW distribution reinforcement model"]
[]
[null,null,{"$f":"INDEX('Version control'!$H$29:$H$55,MATCH($A$1,'Version control'!$F$29:$F$55,0),1)&\"-A: Financial data\"","v":"Section 511-A: Financial data"}]
[]
[null,null,null,"Calculates the annuity rate to be applied to asset costs",null,null,null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,"Paragraph 57"]
[]
[null,null,null,null,"Real pre-tax cost of capital",null,"%",{"$f":"'General inputs'!H99","v":4.87E-2}]
[null,null,null,null,"Annualisation period",null,"years",{"$f":"'Fixed inputs'!H40","v":40}]
[null,null,null,null,"Annuity rate",null,"%",{"$f":"H23 / (1 - (1 + H23) ^ -H24)","v":5.7244416563034098E-2}]
[]
[null,null,{"$f":"INDEX('Version control'!$H$29:$H$55,MATCH($A$1,'Version control'!$F$29:$F$55,0),1)&\"-B: Diversity and loss adjustment factors\"","v":"Section 511-B: Diversity and loss adjustment factors"}]
[]
[null,null,null,"Brings in loss adjustment factors, and calculates the coincidence factor to for GSPs"]
[]
[null,null,null,null,"Loss adjustment factor to transmission for each DRM level",null,"no.",null,null,null,{"$f":"'Load & loss characteristics'!K29","v":1},{"$f":"'Load & loss characteristics'!L29","v":1.0069999999999999},{"$f":"'Load & loss characteristics'!M29","v":1.0129999999999999},{"$f":"'Load & loss characteristics'!N29","v":1.018},{"$f":"'Load & loss characteristics'!O29","v":1.024},{"$f":"'Load & loss characteristics'!P29","v":1.024},{"$f":"'Load & loss characteristics'!Q29","v":1.0329999999999999},{"$f":"'Load & loss characteristics'!R29","v":1.0509999999999999},{"$f":"'Load & loss characteristics'!S29","v":1.1040000000000001}]
[null,null,null,null,"Diversity allowance between top and bottom network level",null,"%",null,null,null,{"$f":"'Load & loss characteristics'!$K$23","v":3.8445888845997089E-2}]
[null,null,null,null,"Coincidence to system peak",null,"%",null,null,null,{"$f":" 1 / (1 + K32)","v":0.96297747503365705}]
[]
[null,null,{"$f":"INDEX('Version control'!$H$29:$H$55,MATCH($A$1,'Version control'!$F$29:$F$55,0),1)&\"-C: Maximum demand\"","v":"Section 511-C: Maximum demand"}]
[]
[null,null,null,"Calculates additional simultaneous load at each network level from an increment of 500MW at GSP"]
[]
[null,null,null,null,"Network model GSP peak demand",null,"MW",{"$f":"'Fixed inputs'!H46","v":500}]
[null,null,null,null,"Exit load at system peak, assuming single stage transformation at each network level",null,"MW",null,">",null,{"$f":"$H$39 * $K$33 / K31","v":481.48873751682851},478.14174529973042,475.30971127031449,472.97518420120679,470.20384523127785,470.20384523127785,466.10719991948554,458.1243934508359,436.13110282321418,null,null,null,"Paragraph 60"]
[]
[null,null,{"$f":"INDEX('Version control'!$H$29:$H$55,MATCH($A$1,'Version control'!$F$29:$F$55,0),1)&\"-D: Rerouting matrix\"","v":"Section 511-D: Rerouting matrix"}]
[]
[null,null,null,"Adjusts load going through 132/EHV transformation for networks also containing 132/HV transformation"]
[]
[null,null,null,null,"Proportion of load going through 132kV/HV direct transformation",null,"%",null,null,null,null,null,null,null,null,{"$f":"'Inputs by network level'!P20","v":0}]
[null,null,null,null,"Rerouting for DRM network levels",null,"%",null,null,null,null,null,{"$f":"IF(M46 = \"\", 1 - $P$46, M46)","v":1},{"$f":"IF(N46 = \"\", 1 - $P$46, N46)","v":1},{"$f":"IF(O46 = \"\", 1 - $P$46, O46)","v":1},{"$f":"IF(P46 = \"\", 1 - $P$46, P46)","v":0}]
[null,null,null,null,"GSP simultaneous maximum load assumed through each network level",null,"MW",null,null,null,{"$f":"IF(K47 = \"\", K40, K47 * K40)","v":481.48873751682851},478.14174529973042,475.30971127031449,472.97518420120679,470.20384523127785,0,466.10719991948554,458.1243934508359,436.13110282321418]
[]
[null,null,{"$f":"INDEX('Version control'!$H$29:$H$55,MATCH($A$1,'Version control'!$F$29:$F$55,0),1)&\"-E: Annuitised cost of assets\"","v":"Section 511-E: Annuitised cost of assets"}]
[]
[null,null,null,"Calculates the annuitised asset cost per kW of simultaneous load from the 500MW model"]
[]
[null,null,null,null,"Gross assets",null,"£",null,null,null,null,{"$f":"'Inputs by network level'!L36","v":144835657.02137217},{"$f":"'Inputs by network level'!M36","v":57290523.637750842},{"$f":"'Inputs by network level'!N36","v":144662445.5162887},{"$f":"'Inputs by network level'!O36","v":91253562.0408663},{"$f":"'Inputs by network level'!P36","v":0},{"$f":"'Inputs by network level'!Q36","v":165669078.12802148},{"$f":"'Inputs by network level'!R36","v":150414336.0525026},{"$f":"'Inputs by network level'!S36","v":83383948.394304767}]
[null,null,null,null,"Network level assets per kW (simultaneous peak)",null,"£/kW",null,null,null,null,{"$f":"IF(L48 = 0, 0, L54 / (L48 * thousand))","v":302.91364108059577},120.53303831019143,305.85631201900082,194.07234323228826,0,355.4312788059031,328.32640698195974,191.19009824003416]
[null,null,null,null,"Network level assets per kW (simultaneous peak) per year",null,"£/kW/year",null,">",null,null,{"$f":"L55 * $H$25","v":17.340114652643024},6.8998434546367458,17.508566133649015,11.10955805935324,0,20.346456183497029,18.794853609919571,10.944565626379928,null,null,null,"Paragraph 59"]
[]
[null,"Allocation of other costs"]
[]
[null,null,"This section allocates operating costs based on notional asset value (£) by network level, then divides this by load on each network level at time of system peak"]
[]
[null,null,{"$f":"INDEX('Version control'!$H$29:$H$55,MATCH($A$1,'Version control'!$F$29:$F$55,0),1)&\"-F: System simultaneous peak load based on chargeable units\"","v":"Section 511-F: System simultaneous peak load based on chargeable units"}]
[]
[null,null,null,null,"Estimated load at system peak",null,"MW",null,null,null,{"$f":"TRANSPOSE('System peak demand'!H269:H277)","v":3149.3224668139333},3120.9168811896325,3102.431687421481,3270.2585222414277,4022.0604274136558,0,4276.2289093009276,3632.5117074396053,2403.0718769811601]
[null,null,null,null,"Adjustment for transmission exit level",null,"MW",null,null,{"$f":"K64","v":3149.3224668139333}]
[]
[null,null,null,null,"Estimated load at system peak",null,"kW",null,null,{"$f":"SUM(J64:J65) * thousand","v":3149322.4668139331},3149322.4668139331,3120916.8811896327,3102431.6874214811,3270258.5222414276,4022060.4274136559,0,4276228.909300928,3632511.7074396051,2403071.8769811601]
[]
[null,null,{"$f":"INDEX('Version control'!$H$29:$H$55,MATCH($A$1,'Version control'!$F$29:$F$55,0),1)&\"-G: Notional asset values, by network level\"","v":"Section 511-G: Notional asset values, by network level"}]
[]
[null,null,null,"Calculates the notional asset value, and its relative shares, by network level"]
[]
[null,null,null,null,"Notional asset value (network model)",null,"£",null,null,null,null,{"$f":"L67 * L55","v":945368295.99104869},373945517.43472522,1000229210.9614706,780570691.77002704,0,1519905509.6996012,1192649517.2235494,459443548.23789132]
[null,null,null,null,"Notional asset value (service model)",null,"£",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Service model assets'!H33","v":2249034176.2421675},{"$f":"'Service model assets'!H34","v":56192252.8536167}]
[]
[null,null,null,null,"Total notional asset value",null,"£",null,">",null,{"$f":"K73 + K74","v":0},945368295.99104869,373945517.43472522,1000229210.9614706,780570691.77002704,0,1519905509.6996012,1192649517.2235494,459443548.23789132,2249034176.2421675,56192252.8536167,null,"Paragraph 63"]
[]
[null,null,null,null,"Share of total notional asset value",null,"%",null,null,null,{"$f":"K76 / SUM($K$76:$U$76)","v":0},0.11021697134812558,4.3596916202543516E-2,0.11661300125421438,9.100383198255492E-2,0,0.17720012689742806,0.13904656865013845,5.3564813424519894E-2,0.2622065246052902,6.5512456351850649E-3]
[]
[null,null,{"$f":"INDEX('Version control'!$H$29:$H$55,MATCH($A$1,'Version control'!$F$29:$F$55,0),1)&\"-H: Other operating costs\"","v":"Section 511-H: Other operating costs"}]
[]
[null,null,null,"Calculates other operating costs to be allocated to charges"]
[]
[null,null,null,null,"Indirect cost proportion",null,"%",{"$f":"'Fixed inputs'!H44","v":0.6}]
[]
[null,null,null,null,"Direct cost",null,"£ per year",{"$f":"'General inputs'!H110","v":60775735.719989859}]
[null,null,null,null,"Indirect cost",null,"£ per year",{"$f":"'General inputs'!H111","v":230375944.77789268}]
[null,null,null,null,"Network rates",null,"£ per year",{"$f":"'General inputs'!H112","v":41141083.381208636}]
[]
[null,null,null,null,"Other operating costs for allocation",null,"£ per year",{"$f":"H86 + H87 * H84 + H88","v":240142385.9679341}]
[]
[null,null,{"$f":"INDEX('Version control'!$H$29:$H$55,MATCH($A$1,'Version control'!$F$29:$F$55,0),1)&\"-I: Other operating costs by network level\"","v":"Section 511-I: Other operating costs by network level"}]
[]
[null,null,null,"Calculates operating costs per kW for unit rates, based on share of notional asset values by network level."]
[null,null,null,"Costs allocated to service model users are ignored here as they form part of fixed/capacity charges"]
[]
[null,null,null,null,"Other operating costs (allocated)",null,"£ per year",null,">",null,{"$f":"K78 * $H$90","v":0},26467766.473698307,10469467.477722885,28003724.356068734,21853877.34451573,0,42553261.26696907,33390974.756298393,12863182.099691434,62966900.43507421,1573231.7578953556,null,"Paragraph 65"]
[null,null,null,null,"Transmission exit charges",null,"£ per year",null,null,{"$f":"'General inputs'!$H$105","v":17615582.992052071}]
[]
[null,null,null,null,"Other operating costs (excl. service models)",null,"£/kW/ year",null,">",{"$f":"IF(J$67 = 0, 0, SUM(J97:J98) / J$67)","v":5.5934516638663494},0,8.4807662239339461,3.3746004852162774,8.5631530857918374,5.4335029865696569,0,9.9511186537311964,9.1922552342809087,5.3528078884809318,null,null,null,"Paragraph 66"]
[]
[null,"Outputs"]
[]
[null,null,{"$f":"INDEX('Version control'!$H$29:$H$55,MATCH($A$1,'Version control'!$F$29:$F$55,0),1)&\"-J: Notional asset values by network level\"","v":"Section 511-J: Notional asset values by network level"}]
[]
[null,null,null,"Exported to 'Output to other models'!"]
[]
[null,null,null,null,"Total notional asset value",null,"£",null,null,null,{"$f":"K76","v":0},945368295.99104869,373945517.43472522,1000229210.9614706,780570691.77002704,0,1519905509.6996012,1192649517.2235494,459443548.23789132,2249034176.2421675,56192252.8536167]
[]
[null,null,{"$f":"INDEX('Version control'!$H$29:$H$55,MATCH($A$1,'Version control'!$F$29:$F$55,0),1)&\"-K: Unit costs\"","v":"Section 511-K: Unit costs"}]
[]
[null,null,null,"Exported to 'Initial unit rates'!"]
[]
[null,null,null,null,"Network level assets per kW (simultaneous peak) per year",null,"£/kW/ year",null,null,null,null,{"$f":"L56","v":17.340114652643024},6.8998434546367458,17.508566133649015,11.10955805935324,0,20.346456183497029,18.794853609919571,10.944565626379928]
[null,null,null,null,"Other operating costs (excl. service models)",null,"£/kW/ year",null,null,{"$f":"J100","v":5.5934516638663494},0,8.4807662239339461,3.3746004852162774,8.5631530857918374,5.4335029865696569,0,9.9511186537311964,9.1922552342809087,5.3528078884809318]
[]
[null,null,{"$f":"INDEX('Version control'!$H$29:$H$55,MATCH($A$1,'Version control'!$F$29:$F$55,0),1)&\"-L: Values used for allocating costs to service models\"","v":"Section 511-L: Values used for allocating costs to service models"}]
[]
[null,null,null,"Exported to 'Service model charges'!"]
[]
[null,null,null,null,"Annuity rate",null,"%",{"$f":"H25","v":5.7244416563034098E-2}]
[null,null,null,null,"Other operating costs for allocation",null,"£ per year",{"$f":"H90","v":240142385.9679341}]
[null,null,null,null,"Total notional asset value",null,"£",{"$f":"SUM(K76:U76)","v":8577338720.4140968}]
[]
[null,"Checks"]
[]
[null,null,null,null,"Check for error values",null,"number of issues",{"$f":"SUM(IF(ISERROR(H23:U123), 1))","v":0}]
[]
[null,null,null,null,"Check for DRM assets with zero load (and vice versa)",null,"number of issues",{"$f":"SUM(J129:U129)","v":0},null,null,null,null,null,{"$f":"IFERROR(IF(OR(AND(N54>0, N48=0), AND(N48>0, N54=0)), 1, 0),1)","v":0},0,0,0,0,0,0,0]
[]
[null,null,null,null,"Summary of checks",null,"number of issues",{"$f":"H127 + H129","v":0}]
[]
[null,"End of sheet"]

{"sheet":"Initial unit rates","index":26,"n_rows":243,"n_cols":27,"rows_kept":243,"cut":false,"hidden":true,"merged":[]}
[{"$f":"MID(CELL(\"filename\",A1),FIND(\"]\",CELL(\"filename\",A1))+1,255)","v":"Initial unit rates"}]
[{"$f":"Cover!D23 & \" - \" & TEXT(CIRP_submission_date, \"mmm\") & \"-\" & RIGHT(YEAR(CIRP_submission_date), 2) & \" - \" & Cover!D25","v":"SP Electricity North West - Dec-25 - v1 Final Model"}]
[{"$f":"Cover!D2&\" - \"&Cover!D8&\" v\"&Cover!D10&\" - \"&Cover!D19","v":"Cost Information Review Pack (CIRP) - Release for charge setting v1 - 2027/28"}]
[{"$f":"H241 & IF(H241 = 1, \" issue\", \" issues\") &\" identified in checks on this sheet\"","v":"0 issues identified in checks on this sheet"}]
[null,"Click here to return to model map",null,null,null,null,"Units","Constants",null,"Domestic Aggregated or CT","Domestic Aggregated (Related MPAN)","Non-Domestic Aggregated or CT","Non-Domestic Aggregated (Related MPAN)","LV Site Specific","LV Sub Site Specific","HV Site Specific","Unmetered Supplies","LV Generation Aggregated","LV Sub Generation Aggregated","LV Generation Site Specific","LV Generation Site Specific no RP Charge","LV Sub Generation Site Specific","LV Sub Generation Site Specific no RP Charge","HV Generation Site Specific","HV Generation Site Specific no RP Charge",null,"Legal text reference"]
[]
[null,"Description"]
[]
[null,null,"This sheet calculates yardstick charges and unit rates 1, 2 and 3 (before application of standing charge factors)."]
[]
[null,"Inputs for yardstick and unit rate calculations"]
[]
[null,null,{"$f":"INDEX('Version control'!$H$29:$H$55,MATCH($A$1,'Version control'!$F$29:$F$55,0),1)&\"-A: Inputs for yardstick and unit rate calculations\"","v":"Section 512-A: Inputs for yardstick and unit rate calculations"}]
[]
[null,null,null,"This section brings in inputs for calculating unit rates"]
[]
[null,null,null,null,"Network level assets per kW per year",null,null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Paragraph 67"]
[null,null,null,null,null,"Transmission exit","£/kW/year"]
[null,null,null,null,null,"GSPs","£/kW/year"]
[null,null,null,null,null,"132kV","£/kW/year",{"$f":"TRANSPOSE('Unit costs'!L114:S114)","v":17.340114652643024}]
[null,null,null,null,null,"132kV/EHV","£/kW/year",6.8998434546367458]
[null,null,null,null,null,"EHV","£/kW/year",17.508566133649015]
[null,null,null,null,null,"EHV/HV","£/kW/year",11.10955805935324]
[null,null,null,null,null,"132kV/HV","£/kW/year",0]
[null,null,null,null,null,"HV","£/kW/year",20.346456183497029]
[null,null,null,null,null,"HV/LV","£/kW/year",18.794853609919571]
[null,null,null,null,null,"LV circuits","£/kW/year",10.944565626379928]
[]
[null,null,null,null,"Other operating costs (excl. service models) per kW per year"]
[null,null,null,null,null,"Transmission exit","£/kW/ year",{"$f":"TRANSPOSE('Unit costs'!J115:S115)","v":5.5934516638663494}]
[null,null,null,null,null,"GSPs","£/kW/ year",0]
[null,null,null,null,null,"132kV","£/kW/ year",8.4807662239339461]
[null,null,null,null,null,"132kV/EHV","£/kW/ year",3.3746004852162774]
[null,null,null,null,null,"EHV","£/kW/ year",8.5631530857918374]
[null,null,null,null,null,"EHV/HV","£/kW/ year",5.4335029865696569]
[null,null,null,null,null,"132kV/HV","£/kW/ year",0]
[null,null,null,null,null,"HV","£/kW/ year",9.9511186537311964]
[null,null,null,null,null,"HV/LV","£/kW/ year",9.1922552342809087]
[null,null,null,null,null,"LV circuits","£/kW/ year",5.3528078884809318]
[]
[null,null,null,null,"Loss adjustment factors,  by network level"]
[null,null,null,null,"Loss adjustment factor to transmission for each core level"]
[null,null,null,null,null,"Transmission exit","scalar",{"$f":"TRANSPOSE('Load & loss characteristics'!J29:S29)","v":1}]
[null,null,null,null,null,"GSPs","scalar",1]
[null,null,null,null,null,"132kV","scalar",1.0069999999999999]
[null,null,null,null,null,"132kV/EHV","scalar",1.0129999999999999]
[null,null,null,null,null,"EHV","scalar",1.018]
[null,null,null,null,null,"EHV/HV","scalar",1.024]
[null,null,null,null,null,"132kV/HV","scalar",1.024]
[null,null,null,null,null,"HV","scalar",1.0329999999999999]
[null,null,null,null,null,"HV/LV","scalar",1.0509999999999999]
[null,null,null,null,null,"LV circuits","scalar",1.1040000000000001]
[]
[null,null,null,null,"User loss factor (assuming generation does not contribute at level of connection)"]
[null,null,null,null,null,"Transmission exit","scalar",null,null,{"$f":"TRANSPOSE('Load & loss characteristics'!J145:S160)","v":1.1040000000000001},1.1040000000000001,1.1040000000000001,1.1040000000000001,1.1040000000000001,1.0509999999999999,1.0329999999999999,1.1040000000000001,-1.1040000000000001,-1.0509999999999999,-1.1040000000000001,-1.1040000000000001,-1.0509999999999999,-1.0509999999999999,-1.0329999999999999,-1.0329999999999999]
[null,null,null,null,null,"GSPs","scalar",null,null,1.1040000000000001,1.1040000000000001,1.1040000000000001,1.1040000000000001,1.1040000000000001,1.0509999999999999,1.0329999999999999,1.1040000000000001,-1.1040000000000001,-1.0509999999999999,-1.1040000000000001,-1.1040000000000001,-1.0509999999999999,-1.0509999999999999,-1.0329999999999999,-1.0329999999999999]
[null,null,null,null,null,"132kV","scalar",null,null,1.1040000000000001,1.1040000000000001,1.1040000000000001,1.1040000000000001,1.1040000000000001,1.0509999999999999,1.0329999999999999,1.1040000000000001,-1.1040000000000001,-1.0509999999999999,-1.1040000000000001,-1.1040000000000001,-1.0509999999999999,-1.0509999999999999,-1.0329999999999999,-1.0329999999999999]
[null,null,null,null,null,"132kV/EHV","scalar",null,null,1.1040000000000001,1.1040000000000001,1.1040000000000001,1.1040000000000001,1.1040000000000001,1.0509999999999999,1.0329999999999999,1.1040000000000001,-1.1040000000000001,-1.0509999999999999,-1.1040000000000001,-1.1040000000000001,-1.0509999999999999,-1.0509999999999999,-1.0329999999999999,-1.0329999999999999]
[null,null,null,null,null,"EHV","scalar",null,null,1.1040000000000001,1.1040000000000001,1.1040000000000001,1.1040000000000001,1.1040000000000001,1.0509999999999999,1.0329999999999999,1.1040000000000001,-1.1040000000000001,-1.0509999999999999,-1.1040000000000001,-1.1040000000000001,-1.0509999999999999,-1.0509999999999999,-1.0329999999999999,-1.0329999999999999]
[null,null,null,null,null,"EHV/HV","scalar",null,null,1.1040000000000001,1.1040000000000001,1.1040000000000001,1.1040000000000001,1.1040000000000001,1.0509999999999999,1.0329999999999999,1.1040000000000001,-1.1040000000000001,-1.0509999999999999,-1.1040000000000001,-1.1040000000000001,-1.0509999999999999,-1.0509999999999999,-1.0329999999999999,-1.0329999999999999]
[null,null,null,null,null,"132kV/HV","scalar",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"HV","scalar",null,null,1.1040000000000001,1.1040000000000001,1.1040000000000001,1.1040000000000001,1.1040000000000001,1.0509999999999999,1.0329999999999999,1.1040000000000001,-1.1040000000000001,-1.0509999999999999,-1.1040000000000001,-1.1040000000000001,-1.0509999999999999,-1.0509999999999999,0,0]
[null,null,null,null,null,"HV/LV","scalar",null,null,1.1040000000000001,1.1040000000000001,1.1040000000000001,1.1040000000000001,1.1040000000000001,1.0509999999999999,0,1.1040000000000001,-1.1040000000000001,0,-1.1040000000000001,-1.1040000000000001,0,0,0,0]
[null,null,null,null,null,"LV circuits","scalar",null,null,1.1040000000000001,1.1040000000000001,1.1040000000000001,1.1040000000000001,1.1040000000000001,0,0,1.1040000000000001,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,"Customer contributions, by network level"]
[null,null,null,null,null,"Transmission exit","%"]
[null,null,null,null,null,"GSPs","%"]
[null,null,null,null,null,"132kV","%",null,null,{"$f":"TRANSPOSE('Customer contributions'!L51:S66)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"132kV/EHV","%",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"EHV","%",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"EHV/HV","%",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"132kV/HV","%",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"HV","%",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"HV/LV","%",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"LV circuits","%",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,"Load coefficient",null,"scalar",null,null,{"$f":"'Pseudo-load coefficients'!J267","v":2.1033373784568545},{"$f":"'Pseudo-load coefficients'!K267","v":2.1033373784568545},{"$f":"'Pseudo-load coefficients'!L267","v":1.6620140664867753},{"$f":"'Pseudo-load coefficients'!M267","v":1.6620140664867753},{"$f":"'Pseudo-load coefficients'!N267","v":1.4732226408626803},{"$f":"'Pseudo-load coefficients'!O267","v":1.3717605036347293},{"$f":"'Pseudo-load coefficients'!P267","v":1.2072057414295683},{"$f":"'Pseudo-load coefficients'!Q267","v":1.9580646868178493},{"$f":"'Pseudo-load coefficients'!R267","v":1},{"$f":"'Pseudo-load coefficients'!S267","v":1},{"$f":"'Pseudo-load coefficients'!T267","v":1},{"$f":"'Pseudo-load coefficients'!U267","v":1},{"$f":"'Pseudo-load coefficients'!V267","v":1},{"$f":"'Pseudo-load coefficients'!W267","v":1},{"$f":"'Pseudo-load coefficients'!X267","v":1},{"$f":"'Pseudo-load coefficients'!Y267","v":1}]
[]
[null,null,null,null,"Pseudo load coefficient, unit rate 1"]
[null,null,null,null,null,"Transmission exit","scalar",null,null,{"$f":"'Pseudo-load coefficients'!J272","v":12.304698440975375},{"$f":"'Pseudo-load coefficients'!K272","v":12.304698440975375},{"$f":"'Pseudo-load coefficients'!L272","v":11.330772669395868},{"$f":"'Pseudo-load coefficients'!M272","v":11.330772669395868},{"$f":"'Pseudo-load coefficients'!N272","v":9.7105018663609659},{"$f":"'Pseudo-load coefficients'!O272","v":9.4896256905497491},{"$f":"'Pseudo-load coefficients'!P272","v":8.5175187505081258},{"$f":"'Pseudo-load coefficients'!Q272","v":28.951657583722422},{"$f":"'Pseudo-load coefficients'!R272","v":7.728224776500638},{"$f":"'Pseudo-load coefficients'!S272","v":7.728224776500638},{"$f":"'Pseudo-load coefficients'!T272","v":7.728224776500638},{"$f":"'Pseudo-load coefficients'!U272","v":7.728224776500638},{"$f":"'Pseudo-load coefficients'!V272","v":7.728224776500638},{"$f":"'Pseudo-load coefficients'!W272","v":7.728224776500638},{"$f":"'Pseudo-load coefficients'!X272","v":7.728224776500638},{"$f":"'Pseudo-load coefficients'!Y272","v":7.728224776500638}]
[null,null,null,null,null,"GSPs","scalar",null,null,{"$f":"'Pseudo-load coefficients'!J272","v":12.304698440975375},{"$f":"'Pseudo-load coefficients'!K272","v":12.304698440975375},{"$f":"'Pseudo-load coefficients'!L272","v":11.330772669395868},{"$f":"'Pseudo-load coefficients'!M272","v":11.330772669395868},{"$f":"'Pseudo-load coefficients'!N272","v":9.7105018663609659},{"$f":"'Pseudo-load coefficients'!O272","v":9.4896256905497491},{"$f":"'Pseudo-load coefficients'!P272","v":8.5175187505081258},{"$f":"'Pseudo-load coefficients'!Q272","v":28.951657583722422},{"$f":"'Pseudo-load coefficients'!R272","v":7.728224776500638},{"$f":"'Pseudo-load coefficients'!S272","v":7.728224776500638},{"$f":"'Pseudo-load coefficients'!T272","v":7.728224776500638},{"$f":"'Pseudo-load coefficients'!U272","v":7.728224776500638},{"$f":"'Pseudo-load coefficients'!V272","v":7.728224776500638},{"$f":"'Pseudo-load coefficients'!W272","v":7.728224776500638},{"$f":"'Pseudo-load coefficients'!X272","v":7.728224776500638},{"$f":"'Pseudo-load coefficients'!Y272","v":7.728224776500638}]
[null,null,null,null,null,"132kV","scalar",null,null,{"$f":"'Pseudo-load coefficients'!J273","v":12.21136955043858},{"$f":"'Pseudo-load coefficients'!K273","v":12.21136955043858},{"$f":"'Pseudo-load coefficients'!L273","v":11.244830827973907},{"$f":"'Pseudo-load coefficients'!M273","v":11.244830827973907},{"$f":"'Pseudo-load coefficients'!N273","v":9.6368494830790628},{"$f":"'Pseudo-load coefficients'!O273","v":9.4176486127239976},{"$f":"'Pseudo-load coefficients'!P273","v":8.4529149262921575},{"$f":"'Pseudo-load coefficients'!Q273","v":29.240261777476213},{"$f":"'Pseudo-load coefficients'!R273","v":7.6696076029331888},{"$f":"'Pseudo-load coefficients'!S273","v":7.6696076029331888},{"$f":"'Pseudo-load coefficients'!T273","v":7.6696076029331888},{"$f":"'Pseudo-load coefficients'!U273","v":7.6696076029331888},{"$f":"'Pseudo-load coefficients'!V273","v":7.6696076029331888},{"$f":"'Pseudo-load coefficients'!W273","v":7.6696076029331888},{"$f":"'Pseudo-load coefficients'!X273","v":7.6696076029331888},{"$f":"'Pseudo-load coefficients'!Y273","v":7.6696076029331888}]
[null,null,null,null,null,"132kV/EHV","scalar",null,null,{"$f":"'Pseudo-load coefficients'!J274","v":12.21136955043858},{"$f":"'Pseudo-load coefficients'!K274","v":12.21136955043858},{"$f":"'Pseudo-load coefficients'!L274","v":11.244830827973907},{"$f":"'Pseudo-load coefficients'!M274","v":11.244830827973907},{"$f":"'Pseudo-load coefficients'!N274","v":9.6368494830790628},{"$f":"'Pseudo-load coefficients'!O274","v":9.4176486127239976},{"$f":"'Pseudo-load coefficients'!P274","v":8.4529149262921575},{"$f":"'Pseudo-load coefficients'!Q274","v":29.240261777476213},{"$f":"'Pseudo-load coefficients'!R274","v":7.6696076029331888},{"$f":"'Pseudo-load coefficients'!S274","v":7.6696076029331888},{"$f":"'Pseudo-load coefficients'!T274","v":7.6696076029331888},{"$f":"'Pseudo-load coefficients'!U274","v":7.6696076029331888},{"$f":"'Pseudo-load coefficients'!V274","v":7.6696076029331888},{"$f":"'Pseudo-load coefficients'!W274","v":7.6696076029331888},{"$f":"'Pseudo-load coefficients'!X274","v":7.6696076029331888},{"$f":"'Pseudo-load coefficients'!Y274","v":7.6696076029331888}]
[null,null,null,null,null,"EHV","scalar",null,null,{"$f":"'Pseudo-load coefficients'!J275","v":11.217890324819216},{"$f":"'Pseudo-load coefficients'!K275","v":11.217890324819216},{"$f":"'Pseudo-load coefficients'!L275","v":10.329986200837466},{"$f":"'Pseudo-load coefficients'!M275","v":10.329986200837466},{"$f":"'Pseudo-load coefficients'!N275","v":8.8528252405635381},{"$f":"'Pseudo-load coefficients'!O275","v":8.6514578744715234},{"$f":"'Pseudo-load coefficients'!P275","v":7.7652119343785699},{"$f":"'Pseudo-load coefficients'!Q275","v":26.956934451874488},{"$f":"'Pseudo-load coefficients'!R275","v":7.0456320700747312},{"$f":"'Pseudo-load coefficients'!S275","v":7.0456320700747312},{"$f":"'Pseudo-load coefficients'!T275","v":7.0456320700747312},{"$f":"'Pseudo-load coefficients'!U275","v":7.0456320700747312},{"$f":"'Pseudo-load coefficients'!V275","v":7.0456320700747312},{"$f":"'Pseudo-load coefficients'!W275","v":7.0456320700747312},{"$f":"'Pseudo-load coefficients'!X275","v":7.0456320700747312},{"$f":"'Pseudo-load coefficients'!Y275","v":7.0456320700747312}]
[null,null,null,null,null,"EHV/HV","scalar",null,null,{"$f":"'Pseudo-load coefficients'!J276","v":11.217890324819216},{"$f":"'Pseudo-load coefficients'!K276","v":11.217890324819216},{"$f":"'Pseudo-load coefficients'!L276","v":10.329986200837466},{"$f":"'Pseudo-load coefficients'!M276","v":10.329986200837466},{"$f":"'Pseudo-load coefficients'!N276","v":8.8528252405635381},{"$f":"'Pseudo-load coefficients'!O276","v":8.6514578744715234},{"$f":"'Pseudo-load coefficients'!P276","v":7.7652119343785699},{"$f":"'Pseudo-load coefficients'!Q276","v":26.956934451874488},{"$f":"'Pseudo-load coefficients'!R276","v":7.0456320700747312},{"$f":"'Pseudo-load coefficients'!S276","v":7.0456320700747312},{"$f":"'Pseudo-load coefficients'!T276","v":7.0456320700747312},{"$f":"'Pseudo-load coefficients'!U276","v":7.0456320700747312},{"$f":"'Pseudo-load coefficients'!V276","v":7.0456320700747312},{"$f":"'Pseudo-load coefficients'!W276","v":7.0456320700747312},{"$f":"'Pseudo-load coefficients'!X276","v":7.0456320700747312},{"$f":"'Pseudo-load coefficients'!Y276","v":7.0456320700747312}]
[null,null,null,null,null,"132kV/HV","scalar",null,null,{"$f":"'Pseudo-load coefficients'!J277","v":0},{"$f":"'Pseudo-load coefficients'!K277","v":0},{"$f":"'Pseudo-load coefficients'!L277","v":0},{"$f":"'Pseudo-load coefficients'!M277","v":0},{"$f":"'Pseudo-load coefficients'!N277","v":0},{"$f":"'Pseudo-load coefficients'!O277","v":0},{"$f":"'Pseudo-load coefficients'!P277","v":0},{"$f":"'Pseudo-load coefficients'!Q277","v":0},{"$f":"'Pseudo-load coefficients'!R277","v":0},{"$f":"'Pseudo-load coefficients'!S277","v":0},{"$f":"'Pseudo-load coefficients'!T277","v":0},{"$f":"'Pseudo-load coefficients'!U277","v":0},{"$f":"'Pseudo-load coefficients'!V277","v":0},{"$f":"'Pseudo-load coefficients'!W277","v":0},{"$f":"'Pseudo-load coefficients'!X277","v":0},{"$f":"'Pseudo-load coefficients'!Y277","v":0}]
[null,null,null,null,null,"HV","scalar",null,null,{"$f":"'Pseudo-load coefficients'!J278","v":11.217890324819216},{"$f":"'Pseudo-load coefficients'!K278","v":11.217890324819216},{"$f":"'Pseudo-load coefficients'!L278","v":10.329986200837466},{"$f":"'Pseudo-load coefficients'!M278","v":10.329986200837466},{"$f":"'Pseudo-load coefficients'!N278","v":8.8528252405635381},{"$f":"'Pseudo-load coefficients'!O278","v":8.6514578744715234},{"$f":"'Pseudo-load coefficients'!P278","v":7.7652119343785699},{"$f":"'Pseudo-load coefficients'!Q278","v":26.956934451874488},{"$f":"'Pseudo-load coefficients'!R278","v":7.0456320700747312},{"$f":"'Pseudo-load coefficients'!S278","v":7.0456320700747312},{"$f":"'Pseudo-load coefficients'!T278","v":7.0456320700747312},{"$f":"'Pseudo-load coefficients'!U278","v":7.0456320700747312},{"$f":"'Pseudo-load coefficients'!V278","v":7.0456320700747312},{"$f":"'Pseudo-load coefficients'!W278","v":7.0456320700747312},{"$f":"'Pseudo-load coefficients'!X278","v":7.0456320700747312},{"$f":"'Pseudo-load coefficients'!Y278","v":7.0456320700747312}]
[null,null,null,null,null,"HV/LV","scalar",null,null,{"$f":"'Pseudo-load coefficients'!J279","v":11.217890324819216},{"$f":"'Pseudo-load coefficients'!K279","v":11.217890324819216},{"$f":"'Pseudo-load coefficients'!L279","v":10.329986200837466},{"$f":"'Pseudo-load coefficients'!M279","v":10.329986200837466},{"$f":"'Pseudo-load coefficients'!N279","v":8.8528252405635381},{"$f":"'Pseudo-load coefficients'!O279","v":8.6514578744715234},{"$f":"'Pseudo-load coefficients'!P279","v":7.7652119343785699},{"$f":"'Pseudo-load coefficients'!Q279","v":26.956934451874488},{"$f":"'Pseudo-load coefficients'!R279","v":7.0456320700747312},{"$f":"'Pseudo-load coefficients'!S279","v":7.0456320700747312},{"$f":"'Pseudo-load coefficients'!T279","v":7.0456320700747312},{"$f":"'Pseudo-load coefficients'!U279","v":7.0456320700747312},{"$f":"'Pseudo-load coefficients'!V279","v":7.0456320700747312},{"$f":"'Pseudo-load coefficients'!W279","v":7.0456320700747312},{"$f":"'Pseudo-load coefficients'!X279","v":7.0456320700747312},{"$f":"'Pseudo-load coefficients'!Y279","v":7.0456320700747312}]
[null,null,null,null,null,"LV circuits","scalar",null,null,{"$f":"'Pseudo-load coefficients'!J280","v":11.217890324819216},{"$f":"'Pseudo-load coefficients'!K280","v":11.217890324819216},{"$f":"'Pseudo-load coefficients'!L280","v":10.329986200837466},{"$f":"'Pseudo-load coefficients'!M280","v":10.329986200837466},{"$f":"'Pseudo-load coefficients'!N280","v":8.8528252405635381},{"$f":"'Pseudo-load coefficients'!O280","v":8.6514578744715234},{"$f":"'Pseudo-load coefficients'!P280","v":7.7652119343785699},{"$f":"'Pseudo-load coefficients'!Q280","v":26.956934451874488},{"$f":"'Pseudo-load coefficients'!R280","v":7.0456320700747312},{"$f":"'Pseudo-load coefficients'!S280","v":7.0456320700747312},{"$f":"'Pseudo-load coefficients'!T280","v":7.0456320700747312},{"$f":"'Pseudo-load coefficients'!U280","v":7.0456320700747312},{"$f":"'Pseudo-load coefficients'!V280","v":7.0456320700747312},{"$f":"'Pseudo-load coefficients'!W280","v":7.0456320700747312},{"$f":"'Pseudo-load coefficients'!X280","v":7.0456320700747312},{"$f":"'Pseudo-load coefficients'!Y280","v":7.0456320700747312}]
[]
[null,null,null,null,"Pseudo load coefficient, unit rate 2"]
[null,null,null,null,null,"Transmission exit","scalar",null,null,{"$f":"'Pseudo-load coefficients'!J283","v":1.5947532156927924},{"$f":"'Pseudo-load coefficients'!K283","v":1.5947532156927924},{"$f":"'Pseudo-load coefficients'!L283","v":1.4685273464833244},{"$f":"'Pseudo-load coefficients'!M283","v":1.4685273464833244},{"$f":"'Pseudo-load coefficients'!N283","v":1.2585317837454024},{"$f":"'Pseudo-load coefficients'!O283","v":1.229905077180057},{"$f":"'Pseudo-load coefficients'!P283","v":1.1039149380421351},{"$f":"'Pseudo-load coefficients'!Q283","v":1.154086694059038},{"$f":"'Pseudo-load coefficients'!R283","v":1.001618314584567},{"$f":"'Pseudo-load coefficients'!S283","v":1.001618314584567},{"$f":"'Pseudo-load coefficients'!T283","v":1.001618314584567},{"$f":"'Pseudo-load coefficients'!U283","v":1.001618314584567},{"$f":"'Pseudo-load coefficients'!V283","v":1.001618314584567},{"$f":"'Pseudo-load coefficients'!W283","v":1.001618314584567},{"$f":"'Pseudo-load coefficients'!X283","v":1.001618314584567},{"$f":"'Pseudo-load coefficients'!Y283","v":1.001618314584567}]
[null,null,null,null,null,"GSPs","scalar",null,null,{"$f":"'Pseudo-load coefficients'!J283","v":1.5947532156927924},{"$f":"'Pseudo-load coefficients'!K283","v":1.5947532156927924},{"$f":"'Pseudo-load coefficients'!L283","v":1.4685273464833244},{"$f":"'Pseudo-load coefficients'!M283","v":1.4685273464833244},{"$f":"'Pseudo-load coefficients'!N283","v":1.2585317837454024},{"$f":"'Pseudo-load coefficients'!O283","v":1.229905077180057},{"$f":"'Pseudo-load coefficients'!P283","v":1.1039149380421351},{"$f":"'Pseudo-load coefficients'!Q283","v":1.154086694059038},{"$f":"'Pseudo-load coefficients'!R283","v":1.001618314584567},{"$f":"'Pseudo-load coefficients'!S283","v":1.001618314584567},{"$f":"'Pseudo-load coefficients'!T283","v":1.001618314584567},{"$f":"'Pseudo-load coefficients'!U283","v":1.001618314584567},{"$f":"'Pseudo-load coefficients'!V283","v":1.001618314584567},{"$f":"'Pseudo-load coefficients'!W283","v":1.001618314584567},{"$f":"'Pseudo-load coefficients'!X283","v":1.001618314584567},{"$f":"'Pseudo-load coefficients'!Y283","v":1.001618314584567}]
[null,null,null,null,null,"132kV","scalar",null,null,{"$f":"'Pseudo-load coefficients'!J284","v":1.5758074974481076},{"$f":"'Pseudo-load coefficients'!K284","v":1.5758074974481076},{"$f":"'Pseudo-load coefficients'!L284","v":1.4510811955257286},{"$f":"'Pseudo-load coefficients'!M284","v":1.4510811955257286},{"$f":"'Pseudo-load coefficients'!N284","v":1.2435803866626489},{"$f":"'Pseudo-load coefficients'!O284","v":1.2152937662695862},{"$f":"'Pseudo-load coefficients'!P284","v":1.0908003939381063},{"$f":"'Pseudo-load coefficients'!Q284","v":1.0973201102698853},{"$f":"'Pseudo-load coefficients'!R284","v":0.98971905757721135},{"$f":"'Pseudo-load coefficients'!S284","v":0.98971905757721135},{"$f":"'Pseudo-load coefficients'!T284","v":0.98971905757721135},{"$f":"'Pseudo-load coefficients'!U284","v":0.98971905757721135},{"$f":"'Pseudo-load coefficients'!V284","v":0.98971905757721135},{"$f":"'Pseudo-load coefficients'!W284","v":0.98971905757721135},{"$f":"'Pseudo-load coefficients'!X284","v":0.98971905757721135},{"$f":"'Pseudo-load coefficients'!Y284","v":0.98971905757721135}]
[null,null,null,null,null,"132kV/EHV","scalar",null,null,{"$f":"'Pseudo-load coefficients'!J285","v":1.5758074974481076},{"$f":"'Pseudo-load coefficients'!K285","v":1.5758074974481076},{"$f":"'Pseudo-load coefficients'!L285","v":1.4510811955257286},{"$f":"'Pseudo-load coefficients'!M285","v":1.4510811955257286},{"$f":"'Pseudo-load coefficients'!N285","v":1.2435803866626489},{"$f":"'Pseudo-load coefficients'!O285","v":1.2152937662695862},{"$f":"'Pseudo-load coefficients'!P285","v":1.0908003939381063},{"$f":"'Pseudo-load coefficients'!Q285","v":1.0973201102698853},{"$f":"'Pseudo-load coefficients'!R285","v":0.98971905757721135},{"$f":"'Pseudo-load coefficients'!S285","v":0.98971905757721135},{"$f":"'Pseudo-load coefficients'!T285","v":0.98971905757721135},{"$f":"'Pseudo-load coefficients'!U285","v":0.98971905757721135},{"$f":"'Pseudo-load coefficients'!V285","v":0.98971905757721135},{"$f":"'Pseudo-load coefficients'!W285","v":0.98971905757721135},{"$f":"'Pseudo-load coefficients'!X285","v":0.98971905757721135},{"$f":"'Pseudo-load coefficients'!Y285","v":0.98971905757721135}]
[null,null,null,null,null,"EHV","scalar",null,null,{"$f":"'Pseudo-load coefficients'!J286","v":1.8261992042853832},{"$f":"'Pseudo-load coefficients'!K286","v":1.8261992042853832},{"$f":"'Pseudo-load coefficients'!L286","v":1.6816542178622507},{"$f":"'Pseudo-load coefficients'!M286","v":1.6816542178622507},{"$f":"'Pseudo-load coefficients'!N286","v":1.4411820709483742},{"$f":"'Pseudo-load coefficients'!O286","v":1.4084007802530398},{"$f":"'Pseudo-load coefficients'!P286","v":1.2641257353260884},{"$f":"'Pseudo-load coefficients'!Q286","v":1.2542922354542501},{"$f":"'Pseudo-load coefficients'!R286","v":1.1469828379040965},{"$f":"'Pseudo-load coefficients'!S286","v":1.1469828379040965},{"$f":"'Pseudo-load coefficients'!T286","v":1.1469828379040965},{"$f":"'Pseudo-load coefficients'!U286","v":1.1469828379040965},{"$f":"'Pseudo-load coefficients'!V286","v":1.1469828379040965},{"$f":"'Pseudo-load coefficients'!W286","v":1.1469828379040965},{"$f":"'Pseudo-load coefficients'!X286","v":1.1469828379040965},{"$f":"'Pseudo-load coefficients'!Y286","v":1.1469828379040965}]
[null,null,null,null,null,"EHV/HV","scalar",null,null,{"$f":"'Pseudo-load coefficients'!J287","v":1.8261992042853832},{"$f":"'Pseudo-load coefficients'!K287","v":1.8261992042853832},{"$f":"'Pseudo-load coefficients'!L287","v":1.6816542178622507},{"$f":"'Pseudo-load coefficients'!M287","v":1.6816542178622507},{"$f":"'Pseudo-load coefficients'!N287","v":1.4411820709483742},{"$f":"'Pseudo-load coefficients'!O287","v":1.4084007802530398},{"$f":"'Pseudo-load coefficients'!P287","v":1.2641257353260884},{"$f":"'Pseudo-load coefficients'!Q287","v":1.2542922354542501},{"$f":"'Pseudo-load coefficients'!R287","v":1.1469828379040965},{"$f":"'Pseudo-load coefficients'!S287","v":1.1469828379040965},{"$f":"'Pseudo-load coefficients'!T287","v":1.1469828379040965},{"$f":"'Pseudo-load coefficients'!U287","v":1.1469828379040965},{"$f":"'Pseudo-load coefficients'!V287","v":1.1469828379040965},{"$f":"'Pseudo-load coefficients'!W287","v":1.1469828379040965},{"$f":"'Pseudo-load coefficients'!X287","v":1.1469828379040965},{"$f":"'Pseudo-load coefficients'!Y287","v":1.1469828379040965}]
[null,null,null,null,null,"132kV/HV","scalar",null,null,{"$f":"'Pseudo-load coefficients'!J288","v":0},{"$f":"'Pseudo-load coefficients'!K288","v":0},{"$f":"'Pseudo-load coefficients'!L288","v":0},{"$f":"'Pseudo-load coefficients'!M288","v":0},{"$f":"'Pseudo-load coefficients'!N288","v":0},{"$f":"'Pseudo-load coefficients'!O288","v":0},{"$f":"'Pseudo-load coefficients'!P288","v":0},{"$f":"'Pseudo-load coefficients'!Q288","v":0},{"$f":"'Pseudo-load coefficients'!R288","v":0},{"$f":"'Pseudo-load coefficients'!S288","v":0},{"$f":"'Pseudo-load coefficients'!T288","v":0},{"$f":"'Pseudo-load coefficients'!U288","v":0},{"$f":"'Pseudo-load coefficients'!V288","v":0},{"$f":"'Pseudo-load coefficients'!W288","v":0},{"$f":"'Pseudo-load coefficients'!X288","v":0},{"$f":"'Pseudo-load coefficients'!Y288","v":0}]
[null,null,null,null,null,"HV","scalar",null,null,{"$f":"'Pseudo-load coefficients'!J289","v":1.8261992042853832},{"$f":"'Pseudo-load coefficients'!K289","v":1.8261992042853832},{"$f":"'Pseudo-load coefficients'!L289","v":1.6816542178622507},{"$f":"'Pseudo-load coefficients'!M289","v":1.6816542178622507},{"$f":"'Pseudo-load coefficients'!N289","v":1.4411820709483742},{"$f":"'Pseudo-load coefficients'!O289","v":1.4084007802530398},{"$f":"'Pseudo-load coefficients'!P289","v":1.2641257353260884},{"$f":"'Pseudo-load coefficients'!Q289","v":1.2542922354542501},{"$f":"'Pseudo-load coefficients'!R289","v":1.1469828379040965},{"$f":"'Pseudo-load coefficients'!S289","v":1.1469828379040965},{"$f":"'Pseudo-load coefficients'!T289","v":1.1469828379040965},{"$f":"'Pseudo-load coefficients'!U289","v":1.1469828379040965},{"$f":"'Pseudo-load coefficients'!V289","v":1.1469828379040965},{"$f":"'Pseudo-load coefficients'!W289","v":1.1469828379040965},{"$f":"'Pseudo-load coefficients'!X289","v":1.1469828379040965},{"$f":"'Pseudo-load coefficients'!Y289","v":1.1469828379040965}]
[null,null,null,null,null,"HV/LV","scalar",null,null,{"$f":"'Pseudo-load coefficients'!J290","v":1.8261992042853832},{"$f":"'Pseudo-load coefficients'!K290","v":1.8261992042853832},{"$f":"'Pseudo-load coefficients'!L290","v":1.6816542178622507},{"$f":"'Pseudo-load coefficients'!M290","v":1.6816542178622507},{"$f":"'Pseudo-load coefficients'!N290","v":1.4411820709483742},{"$f":"'Pseudo-load coefficients'!O290","v":1.4084007802530398},{"$f":"'Pseudo-load coefficients'!P290","v":1.2641257353260884},{"$f":"'Pseudo-load coefficients'!Q290","v":1.2542922354542501},{"$f":"'Pseudo-load coefficients'!R290","v":1.1469828379040965},{"$f":"'Pseudo-load coefficients'!S290","v":1.1469828379040965},{"$f":"'Pseudo-load coefficients'!T290","v":1.1469828379040965},{"$f":"'Pseudo-load coefficients'!U290","v":1.1469828379040965},{"$f":"'Pseudo-load coefficients'!V290","v":1.1469828379040965},{"$f":"'Pseudo-load coefficients'!W290","v":1.1469828379040965},{"$f":"'Pseudo-load coefficients'!X290","v":1.1469828379040965},{"$f":"'Pseudo-load coefficients'!Y290","v":1.1469828379040965}]
[null,null,null,null,null,"LV circuits","scalar",null,null,{"$f":"'Pseudo-load coefficients'!J291","v":1.8261992042853832},{"$f":"'Pseudo-load coefficients'!K291","v":1.8261992042853832},{"$f":"'Pseudo-load coefficients'!L291","v":1.6816542178622507},{"$f":"'Pseudo-load coefficients'!M291","v":1.6816542178622507},{"$f":"'Pseudo-load coefficients'!N291","v":1.4411820709483742},{"$f":"'Pseudo-load coefficients'!O291","v":1.4084007802530398},{"$f":"'Pseudo-load coefficients'!P291","v":1.2641257353260884},{"$f":"'Pseudo-load coefficients'!Q291","v":1.2542922354542501},{"$f":"'Pseudo-load coefficients'!R291","v":1.1469828379040965},{"$f":"'Pseudo-load coefficients'!S291","v":1.1469828379040965},{"$f":"'Pseudo-load coefficients'!T291","v":1.1469828379040965},{"$f":"'Pseudo-load coefficients'!U291","v":1.1469828379040965},{"$f":"'Pseudo-load coefficients'!V291","v":1.1469828379040965},{"$f":"'Pseudo-load coefficients'!W291","v":1.1469828379040965},{"$f":"'Pseudo-load coefficients'!X291","v":1.1469828379040965},{"$f":"'Pseudo-load coefficients'!Y291","v":1.1469828379040965}]
[]
[null,null,null,null,"Pseudo load coefficient, unit rate 3"]
[null,null,null,null,null,"Transmission exit","scalar",null,null,{"$f":"'Pseudo-load coefficients'!J294","v":5.6843688536564872E-2},{"$f":"'Pseudo-load coefficients'!K294","v":5.6843688536564872E-2},{"$f":"'Pseudo-load coefficients'!L294","v":5.2344469520108364E-2},{"$f":"'Pseudo-load coefficients'!M294","v":5.2344469520108364E-2},{"$f":"'Pseudo-load coefficients'!N294","v":4.4859347530779463E-2},{"$f":"'Pseudo-load coefficients'!O294","v":4.3838971728545242E-2},{"$f":"'Pseudo-load coefficients'!P294","v":3.9348155119830461E-2},{"$f":"'Pseudo-load coefficients'!Q294","v":4.6068481203179724E-2},{"$f":"'Pseudo-load coefficients'!R294","v":3.57018747142204E-2},{"$f":"'Pseudo-load coefficients'!S294","v":3.57018747142204E-2},{"$f":"'Pseudo-load coefficients'!T294","v":3.57018747142204E-2},{"$f":"'Pseudo-load coefficients'!U294","v":3.57018747142204E-2},{"$f":"'Pseudo-load coefficients'!V294","v":3.57018747142204E-2},{"$f":"'Pseudo-load coefficients'!W294","v":3.57018747142204E-2},{"$f":"'Pseudo-load coefficients'!X294","v":3.57018747142204E-2},{"$f":"'Pseudo-load coefficients'!Y294","v":3.57018747142204E-2}]
[null,null,null,null,null,"GSPs","scalar",null,null,{"$f":"'Pseudo-load coefficients'!J294","v":5.6843688536564872E-2},{"$f":"'Pseudo-load coefficients'!K294","v":5.6843688536564872E-2},{"$f":"'Pseudo-load coefficients'!L294","v":5.2344469520108364E-2},{"$f":"'Pseudo-load coefficients'!M294","v":5.2344469520108364E-2},{"$f":"'Pseudo-load coefficients'!N294","v":4.4859347530779463E-2},{"$f":"'Pseudo-load coefficients'!O294","v":4.3838971728545242E-2},{"$f":"'Pseudo-load coefficients'!P294","v":3.9348155119830461E-2},{"$f":"'Pseudo-load coefficients'!Q294","v":4.6068481203179724E-2},{"$f":"'Pseudo-load coefficients'!R294","v":3.57018747142204E-2},{"$f":"'Pseudo-load coefficients'!S294","v":3.57018747142204E-2},{"$f":"'Pseudo-load coefficients'!T294","v":3.57018747142204E-2},{"$f":"'Pseudo-load coefficients'!U294","v":3.57018747142204E-2},{"$f":"'Pseudo-load coefficients'!V294","v":3.57018747142204E-2},{"$f":"'Pseudo-load coefficients'!W294","v":3.57018747142204E-2},{"$f":"'Pseudo-load coefficients'!X294","v":3.57018747142204E-2},{"$f":"'Pseudo-load coefficients'!Y294","v":3.57018747142204E-2}]
[null,null,null,null,null,"132kV","scalar",null,null,{"$f":"'Pseudo-load coefficients'!J295","v":7.8988269874145089E-2},{"$f":"'Pseudo-load coefficients'!K295","v":7.8988269874145089E-2},{"$f":"'Pseudo-load coefficients'!L295","v":7.2736291245662013E-2},{"$f":"'Pseudo-load coefficients'!M295","v":7.2736291245662013E-2},{"$f":"'Pseudo-load coefficients'!N295","v":6.2335192179866973E-2},{"$f":"'Pseudo-load coefficients'!O295","v":6.0917308834945061E-2},{"$f":"'Pseudo-load coefficients'!P295","v":5.4677005938058271E-2},{"$f":"'Pseudo-load coefficients'!Q295","v":6.4015367750599558E-2},{"$f":"'Pseudo-load coefficients'!R295","v":4.9610244998893153E-2},{"$f":"'Pseudo-load coefficients'!S295","v":4.9610244998893153E-2},{"$f":"'Pseudo-load coefficients'!T295","v":4.9610244998893153E-2},{"$f":"'Pseudo-load coefficients'!U295","v":4.9610244998893153E-2},{"$f":"'Pseudo-load coefficients'!V295","v":4.9610244998893153E-2},{"$f":"'Pseudo-load coefficients'!W295","v":4.9610244998893153E-2},{"$f":"'Pseudo-load coefficients'!X295","v":4.9610244998893153E-2},{"$f":"'Pseudo-load coefficients'!Y295","v":4.9610244998893153E-2}]
[null,null,null,null,null,"132kV/EHV","scalar",null,null,{"$f":"'Pseudo-load coefficients'!J296","v":7.8988269874145089E-2},{"$f":"'Pseudo-load coefficients'!K296","v":7.8988269874145089E-2},{"$f":"'Pseudo-load coefficients'!L296","v":7.2736291245662013E-2},{"$f":"'Pseudo-load coefficients'!M296","v":7.2736291245662013E-2},{"$f":"'Pseudo-load coefficients'!N296","v":6.2335192179866973E-2},{"$f":"'Pseudo-load coefficients'!O296","v":6.0917308834945061E-2},{"$f":"'Pseudo-load coefficients'!P296","v":5.4677005938058271E-2},{"$f":"'Pseudo-load coefficients'!Q296","v":6.4015367750599558E-2},{"$f":"'Pseudo-load coefficients'!R296","v":4.9610244998893153E-2},{"$f":"'Pseudo-load coefficients'!S296","v":4.9610244998893153E-2},{"$f":"'Pseudo-load coefficients'!T296","v":4.9610244998893153E-2},{"$f":"'Pseudo-load coefficients'!U296","v":4.9610244998893153E-2},{"$f":"'Pseudo-load coefficients'!V296","v":4.9610244998893153E-2},{"$f":"'Pseudo-load coefficients'!W296","v":4.9610244998893153E-2},{"$f":"'Pseudo-load coefficients'!X296","v":4.9610244998893153E-2},{"$f":"'Pseudo-load coefficients'!Y296","v":4.9610244998893153E-2}]
[null,null,null,null,null,"EHV","scalar",null,null,{"$f":"'Pseudo-load coefficients'!J297","v":0.10523917876993406},{"$f":"'Pseudo-load coefficients'!K297","v":0.10523917876993406},{"$f":"'Pseudo-load coefficients'!L297","v":9.6909421736426693E-2},{"$f":"'Pseudo-load coefficients'!M297","v":9.6909421736426693E-2},{"$f":"'Pseudo-load coefficients'!N297","v":8.3051628348458209E-2},{"$f":"'Pseudo-load coefficients'!O297","v":8.116252659893386E-2},{"$f":"'Pseudo-load coefficients'!P297","v":7.284832560186949E-2},{"$f":"'Pseudo-load coefficients'!Q297","v":8.5290192347073912E-2},{"$f":"'Pseudo-load coefficients'!R297","v":6.6097680713572554E-2},{"$f":"'Pseudo-load coefficients'!S297","v":6.6097680713572554E-2},{"$f":"'Pseudo-load coefficients'!T297","v":6.6097680713572554E-2},{"$f":"'Pseudo-load coefficients'!U297","v":6.6097680713572554E-2},{"$f":"'Pseudo-load coefficients'!V297","v":6.6097680713572554E-2},{"$f":"'Pseudo-load coefficients'!W297","v":6.6097680713572554E-2},{"$f":"'Pseudo-load coefficients'!X297","v":6.6097680713572554E-2},{"$f":"'Pseudo-load coefficients'!Y297","v":6.6097680713572554E-2}]
[null,null,null,null,null,"EHV/HV","scalar",null,null,{"$f":"'Pseudo-load coefficients'!J298","v":0.10523917876993406},{"$f":"'Pseudo-load coefficients'!K298","v":0.10523917876993406},{"$f":"'Pseudo-load coefficients'!L298","v":9.6909421736426693E-2},{"$f":"'Pseudo-load coefficients'!M298","v":9.6909421736426693E-2},{"$f":"'Pseudo-load coefficients'!N298","v":8.3051628348458209E-2},{"$f":"'Pseudo-load coefficients'!O298","v":8.116252659893386E-2},{"$f":"'Pseudo-load coefficients'!P298","v":7.284832560186949E-2},{"$f":"'Pseudo-load coefficients'!Q298","v":8.5290192347073912E-2},{"$f":"'Pseudo-load coefficients'!R298","v":6.6097680713572554E-2},{"$f":"'Pseudo-load coefficients'!S298","v":6.6097680713572554E-2},{"$f":"'Pseudo-load coefficients'!T298","v":6.6097680713572554E-2},{"$f":"'Pseudo-load coefficients'!U298","v":6.6097680713572554E-2},{"$f":"'Pseudo-load coefficients'!V298","v":6.6097680713572554E-2},{"$f":"'Pseudo-load coefficients'!W298","v":6.6097680713572554E-2},{"$f":"'Pseudo-load coefficients'!X298","v":6.6097680713572554E-2},{"$f":"'Pseudo-load coefficients'!Y298","v":6.6097680713572554E-2}]
[null,null,null,null,null,"132kV/HV","scalar",null,null,{"$f":"'Pseudo-load coefficients'!J299","v":0},{"$f":"'Pseudo-load coefficients'!K299","v":0},{"$f":"'Pseudo-load coefficients'!L299","v":0},{"$f":"'Pseudo-load coefficients'!M299","v":0},{"$f":"'Pseudo-load coefficients'!N299","v":0},{"$f":"'Pseudo-load coefficients'!O299","v":0},{"$f":"'Pseudo-load coefficients'!P299","v":0},{"$f":"'Pseudo-load coefficients'!Q299","v":0},{"$f":"'Pseudo-load coefficients'!R299","v":0},{"$f":"'Pseudo-load coefficients'!S299","v":0},{"$f":"'Pseudo-load coefficients'!T299","v":0},{"$f":"'Pseudo-load coefficients'!U299","v":0},{"$f":"'Pseudo-load coefficients'!V299","v":0},{"$f":"'Pseudo-load coefficients'!W299","v":0},{"$f":"'Pseudo-load coefficients'!X299","v":0},{"$f":"'Pseudo-load coefficients'!Y299","v":0}]
[null,null,null,null,null,"HV","scalar",null,null,{"$f":"'Pseudo-load coefficients'!J300","v":0.10523917876993406},{"$f":"'Pseudo-load coefficients'!K300","v":0.10523917876993406},{"$f":"'Pseudo-load coefficients'!L300","v":9.6909421736426693E-2},{"$f":"'Pseudo-load coefficients'!M300","v":9.6909421736426693E-2},{"$f":"'Pseudo-load coefficients'!N300","v":8.3051628348458209E-2},{"$f":"'Pseudo-load coefficients'!O300","v":8.116252659893386E-2},{"$f":"'Pseudo-load coefficients'!P300","v":7.284832560186949E-2},{"$f":"'Pseudo-load coefficients'!Q300","v":8.5290192347073912E-2},{"$f":"'Pseudo-load coefficients'!R300","v":6.6097680713572554E-2},{"$f":"'Pseudo-load coefficients'!S300","v":6.6097680713572554E-2},{"$f":"'Pseudo-load coefficients'!T300","v":6.6097680713572554E-2},{"$f":"'Pseudo-load coefficients'!U300","v":6.6097680713572554E-2},{"$f":"'Pseudo-load coefficients'!V300","v":6.6097680713572554E-2},{"$f":"'Pseudo-load coefficients'!W300","v":6.6097680713572554E-2},{"$f":"'Pseudo-load coefficients'!X300","v":6.6097680713572554E-2},{"$f":"'Pseudo-load coefficients'!Y300","v":6.6097680713572554E-2}]
[null,null,null,null,null,"HV/LV","scalar",null,null,{"$f":"'Pseudo-load coefficients'!J301","v":0.10523917876993406},{"$f":"'Pseudo-load coefficients'!K301","v":0.10523917876993406},{"$f":"'Pseudo-load coefficients'!L301","v":9.6909421736426693E-2},{"$f":"'Pseudo-load coefficients'!M301","v":9.6909421736426693E-2},{"$f":"'Pseudo-load coefficients'!N301","v":8.3051628348458209E-2},{"$f":"'Pseudo-load coefficients'!O301","v":8.116252659893386E-2},{"$f":"'Pseudo-load coefficients'!P301","v":7.284832560186949E-2},{"$f":"'Pseudo-load coefficients'!Q301","v":8.5290192347073912E-2},{"$f":"'Pseudo-load coefficients'!R301","v":6.6097680713572554E-2},{"$f":"'Pseudo-load coefficients'!S301","v":6.6097680713572554E-2},{"$f":"'Pseudo-load coefficients'!T301","v":6.6097680713572554E-2},{"$f":"'Pseudo-load coefficients'!U301","v":6.6097680713572554E-2},{"$f":"'Pseudo-load coefficients'!V301","v":6.6097680713572554E-2},{"$f":"'Pseudo-load coefficients'!W301","v":6.6097680713572554E-2},{"$f":"'Pseudo-load coefficients'!X301","v":6.6097680713572554E-2},{"$f":"'Pseudo-load coefficients'!Y301","v":6.6097680713572554E-2}]
[null,null,null,null,null,"LV circuits","scalar",null,null,{"$f":"'Pseudo-load coefficients'!J302","v":0.10523917876993406},{"$f":"'Pseudo-load coefficients'!K302","v":0.10523917876993406},{"$f":"'Pseudo-load coefficients'!L302","v":9.6909421736426693E-2},{"$f":"'Pseudo-load coefficients'!M302","v":9.6909421736426693E-2},{"$f":"'Pseudo-load coefficients'!N302","v":8.3051628348458209E-2},{"$f":"'Pseudo-load coefficients'!O302","v":8.116252659893386E-2},{"$f":"'Pseudo-load coefficients'!P302","v":7.284832560186949E-2},{"$f":"'Pseudo-load coefficients'!Q302","v":8.5290192347073912E-2},{"$f":"'Pseudo-load coefficients'!R302","v":6.6097680713572554E-2},{"$f":"'Pseudo-load coefficients'!S302","v":6.6097680713572554E-2},{"$f":"'Pseudo-load coefficients'!T302","v":6.6097680713572554E-2},{"$f":"'Pseudo-load coefficients'!U302","v":6.6097680713572554E-2},{"$f":"'Pseudo-load coefficients'!V302","v":6.6097680713572554E-2},{"$f":"'Pseudo-load coefficients'!W302","v":6.6097680713572554E-2},{"$f":"'Pseudo-load coefficients'!X302","v":6.6097680713572554E-2},{"$f":"'Pseudo-load coefficients'!Y302","v":6.6097680713572554E-2}]
[]
[null,"Calculation of yardstick & unit rate charges"]
[]
[null,null,{"$f":"INDEX('Version control'!$H$29:$H$55,MATCH($A$1,'Version control'!$F$29:$F$55,0),1)&\"-B: Yardstick charges\"","v":"Section 512-B: Yardstick charges"}]
[]
[null,null,null,"Calculates yardstick charges using formulae in Paragraphs 68 & 71, except using the load coefficient"]
[null,null,null,null,null,null,null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Paragraph 67"]
[null,null,null,null,"Asset costs"]
[null,null,null,null,null,"Transmission exit","p/kWh",null,null,{"$f":"hundred * $H18 * J55 / $H43 * J$78 * (1 - J67) / hours_in_year","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"GSPs","p/kWh",null,null,{"$f":"hundred * $H19 * J56 / $H44 * J$78 * (1 - J68) / hours_in_year","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"132kV","p/kWh",null,null,{"$f":"hundred * $H20 * J57 / $H45 * J$78 * (1 - J69) / hours_in_year","v":0.4552062121431531},0.4552062121431531,0.35969461460773577,0.35969461460773577,0.31883620044000938,0.28262539176868723,0.24446223659549732,0.42376616245538096,-0.21642092077359557,-0.20603114830892111,-0.21642092077359557,-0.21642092077359557,-0.20603114830892111,-0.20603114830892111,-0.20250254633978637,-0.20250254633978637]
[null,null,null,null,null,"132kV/EHV","p/kWh",null,null,{"$f":"hundred * $H21 * J58 / $H46 * J$78 * (1 - J70) / hours_in_year","v":0.18005926712501516},0.18005926712501516,0.14227914067815045,0.14227914067815045,0.12611737505484313,0.11179399479896916,9.6698353376787047E-2,0.16762298626122499,-8.5606459985567512E-2,-8.1496729569593682E-2,-8.5606459985567512E-2,-8.5606459985567512E-2,-8.1496729569593682E-2,-8.1496729569593682E-2,-8.0100972069828996E-2,-8.0100972069828996E-2]
[null,null,null,null,null,"EHV","p/kWh",null,null,{"$f":"hundred * $H22 * J59 / $H47 * J$78 * (1 - J71) / hours_in_year","v":0.45466182304208352},0.45466182304208352,0.35926444950303749,0.35926444950303749,0.31845489863015752,0.28228739510067163,0.24416987991477651,0.4232593730617199,-0.21616209919478208,-0.20578475204140939,-0.21616209919478208,-0.21616209919478208,-0.20578475204140939,-0.20578475204140939,-0.20226036998932054,-0.20226036998932054]
[null,null,null,null,null,"EHV/HV","p/kWh",null,null,{"$f":"hundred * $H23 * J60 / $H48 * J$78 * (1 - J72) / hours_in_year","v":0.28680222243244541},0.28680222243244541,0.22662523514516197,0.22662523514516197,0.20088243182708229,0.17806784774195722,0.15402318967990275,0.26699345031269256,-0.13635578646106797,-0.12980972062552756,-0.13635578646106797,-0.13635578646106797,-0.12980972062552756,-0.12980972062552756,-0.12758652845496665,-0.12758652845496665]
[null,null,null,null,null,"132kV/HV","p/kWh",null,null,{"$f":"hundred * $H24 * J61 / $H49 * J$78 * (1 - J73) / hours_in_year","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"HV","p/kWh",null,null,{"$f":"hundred * $H25 * J62 / $H50 * J$78 * (1 - J74) / hours_in_year","v":0.52068389148658734},0.52068389148658734,0.41143373417282397,0.41143373417282397,0.36469817230810109,0.32327873586391875,0.27962612388960328,0.48472144856893068,-0.24755129482298985,-0.23566703882152379,-0.24755129482298985,-0.24755129482298985,-0.23566703882152379,-0.23566703882152379,0,0]
[null,null,null,null,null,"HV/LV","p/kWh",null,null,{"$f":"hundred * $H26 * J63 / $H51 * J$78 * (1 - J75) / hours_in_year","v":0.47273952819769743},0.47273952819769743,0.37354908142474758,0.37354908142474758,0.33111691129767817,0.29351135990077737,0,0.44008849255841348,-0.22475687117039206,0,-0.22475687117039206,-0.22475687117039206,0,0,0,0]
[null,null,null,null,null,"LV circuits","p/kWh",null,null,{"$f":"hundred * $H27 * J64 / $H52 * J$78 * (1 - J76) / hours_in_year","v":0.2620686927702523},0.2620686927702523,0.20708130717931567,0.20708130717931567,0.18355853683049125,0,0,0.24396820885217457,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,"Other operating costs"]
[null,null,null,null,null,"Transmission exit","p/kWh",null,null,{"$f":"hundred * $H30 * J55 / $H43 * J$78 / hours_in_year","v":0.14786506396810981},0.14786506396810981,0.11683994150157041,0.11683994150157041,0.10356786422454402,9.180547303196028E-2,7.9408899280602907E-2,0.13765236292355332,-7.0300212168812048E-2,-6.6925292562881752E-2,-7.0300212168812048E-2,-7.0300212168812048E-2,-6.6925292562881752E-2,-6.6925292562881752E-2,-6.5779093451433721E-2,-6.5779093451433721E-2]
[null,null,null,null,null,"GSPs","p/kWh",null,null,{"$f":"hundred * $H31 * J56 / $H44 * J$78 / hours_in_year","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"132kV","p/kWh",null,null,{"$f":"hundred * $H32 * J57 / $H45 * J$78 / hours_in_year","v":0.22263390676486308},0.22263390676486308,0.17592074790758433,0.17592074790758433,0.15593756637860048,0.13822745261794697,0.11956247814257884,0.20725709312711577,-0.10584792960233598,-0.10076646196744123,-0.10584792960233598,-0.10584792960233598,-0.10076646196744123,-0.10076646196744123,-9.9040680506533571E-2,-9.9040680506533571E-2]
[null,null,null,null,null,"132kV/EHV","p/kWh",null,null,{"$f":"hundred * $H33 * J58 / $H46 * J$78 / hours_in_year","v":8.8064040032594201E-2},8.8064040032594201E-2,6.9586398637201993E-2,6.9586398637201993E-2,6.1681943634282504E-2,5.4676612820736659E-2,4.7293581712441947E-2,8.1981658640443961E-2,-4.1868718225890958E-2,-3.9858716354539303E-2,-4.1868718225890958E-2,-4.1868718225890958E-2,-3.9858716354539303E-2,-3.9858716354539303E-2,-3.917607420955195E-2,-3.917607420955195E-2]
[null,null,null,null,null,"EHV","p/kWh",null,null,{"$f":"hundred * $H34 * J59 / $H47 * J$78 / hours_in_year","v":0.22236765496702252},0.22236765496702252,0.17571036119655511,0.17571036119655511,0.15575107790520262,0.13806214398052852,0.11941949127583285,0.20700923073067234,-0.10572134420497292,-0.10064595358643706,-0.10572134420497292,-0.10572134420497292,-0.10064595358643706,-0.10064595358643706,-9.8922236017877738E-2,-9.8922236017877738E-2]
[null,null,null,null,null,"EHV/HV","p/kWh",null,null,{"$f":"hundred * $H35 * J60 / $H48 * J$78 / hours_in_year","v":0.14027027212207832},0.14027027212207832,0.11083869271978714,0.11083869271978714,9.8248309019177152E-2,8.7090069411301291E-2,7.5330220757265379E-2,0.13058212594219143,-6.6689383053226456E-2,-6.3487809410272628E-2,-6.6689383053226456E-2,-6.6689383053226456E-2,-6.3487809410272628E-2,-6.3487809410272628E-2,-6.2400482512665681E-2,-6.2400482512665681E-2]
[null,null,null,null,null,"132kV/HV","p/kWh",null,null,{"$f":"hundred * $H36 * J61 / $H49 * J$78 / hours_in_year","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"HV","p/kWh",null,null,{"$f":"hundred * $H37 * J62 / $H50 * J$78 / hours_in_year","v":0.25465796788101808},0.25465796788101808,0.2012255043324099,0.2012255043324099,0.17836790607203715,0.15811033773141156,0.13676055979543689,0.23706932574480657,-0.12107328595465354,-0.11526089088617833,-0.12107328595465354,-0.12107328595465354,-0.11526089088617833,-0.11526089088617833,0,0]
[null,null,null,null,null,"HV/LV","p/kWh",null,null,{"$f":"hundred * $H38 * J63 / $H51 * J$78 / hours_in_year","v":0.23120916463181582},0.23120916463181582,0.18269674083416049,0.18269674083416049,0.16194386102739297,0.14355160143119489,0,0.21524007758867469,-0.10992490648430635,0,-0.10992490648430635,-0.10992490648430635,0,0,0,0]
[null,null,null,null,null,"LV circuits","p/kWh",null,null,{"$f":"hundred * $H39 * J64 / $H52 * J$78 / hours_in_year","v":0.12817350764504387},0.12817350764504387,0.1012800774801535,0.1012800774801535,8.9775475563507123E-2,0,0,0.11932085726041129,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"INDEX('Version control'!$H$29:$H$55,MATCH($A$1,'Version control'!$F$29:$F$55,0),1)&\"-C: Unit rate 1\"","v":"Section 512-C: Unit rate 1"}]
[]
[null,null,null,"Calculates unit rate 1 value using formulae in Paragraphs 68 & 71"]
[null,null,null,"As explained in the User Guide, there is a deviation from the legal text for generation"]
[null,null,null,null,null,null,null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Paragraphs 68 & 71"]
[null,null,null,null,"Asset costs"]
[null,null,null,null,null,"Transmission exit","p/kWh",null,null,{"$f":"hundred * $H18 * J55 / $H43 * J81 * (1 - J67) / hours_in_year","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"GSPs","p/kWh",null,null,{"$f":"hundred * $H19 * J56 / $H44 * J82 * (1 - J68) / hours_in_year","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"132kV","p/kWh",null,null,{"$f":"hundred * $H20 * J57 / $H45 * J83 * (1 - J69) / hours_in_year","v":2.642795842012565},2.642795842012565,2.4336166417334257,2.4336166417334257,2.0856158384845189,1.9403289580494429,1.7117367965677495,6.3282043775423737,-1.6598635393989698,-1.5801780615111565,-1.6598635393989698,-1.6598635393989698,-1.5801780615111565,-1.5801780615111565,-1.5531150690209559,-1.5531150690209559]
[null,null,null,null,null,"132kV/EHV","p/kWh",null,null,{"$f":"hundred * $H21 * J58 / $H46 * J84 * (1 - J70) / hours_in_year","v":1.0453721187885976},1.0453721187885976,0.96263016031942417,0.96263016031942417,0.82497656966014477,0.76750756217262672,0.6770867024195687,2.5031552998210365,-0.65656795636550436,-0.62504793672114567,-0.65656795636550436,-0.65656795636550436,-0.62504793672114567,-0.62504793672114567,-0.61434302438909938,-0.61434302438909938]
[null,null,null,null,null,"EHV","p/kWh",null,null,{"$f":"hundred * $H22 * J59 / $H47 * J85 * (1 - J71) / hours_in_year","v":2.4248827211497579},2.4248827211497579,2.2329515018261583,2.2329515018261583,1.9136452878047658,1.7803381134948211,1.5705946388928969,5.8270675389733322,-1.5229986184214319,-1.4498836485153306,-1.5229986184214319,-1.5229986184214319,-1.4498836485153306,-1.4498836485153306,-1.4250521493019375,-1.4250521493019375]
[null,null,null,null,null,"EHV/HV","p/kWh",null,null,{"$f":"hundred * $H23 * J60 / $H48 * J86 * (1 - J72) / hours_in_year","v":1.5296242576747294},1.5296242576747294,1.4085533925471723,1.4085533925471723,1.2071339480794345,1.123043329688669,0.99073643342443818,3.6757339977648043,-0.9607127020303623,-0.91459153064665832,-0.9607127020303623,-0.9607127020303623,-0.91459153064665832,-0.91459153064665832,-0.89892773659181535,-0.89892773659181535]
[null,null,null,null,null,"132kV/HV","p/kWh",null,null,{"$f":"hundred * $H24 * J61 / $H49 * J87 * (1 - J73) / hours_in_year","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"HV","p/kWh",null,null,{"$f":"hundred * $H25 * J62 / $H50 * J88 * (1 - J74) / hours_in_year","v":2.7770032750912872},2.7770032750912872,2.5572014595209325,2.5572014595209325,2.1915283511431505,2.0388634587658578,1.7986628458379075,6.6732240280199946,-1.7441553417933822,-1.6604232465804747,-1.7441553417933822,-1.7441553417933822,-1.6604232465804747,-1.6604232465804747,0,0]
[null,null,null,null,null,"HV/LV","p/kWh",null,null,{"$f":"hundred * $H26 * J63 / $H51 * J89 * (1 - J75) / hours_in_year","v":2.5212979305389798},2.5212979305389798,2.3217353777335541,2.3217353777335541,1.9897333020873342,1.8511257315924206,0,6.0587562437486575,-1.5835542194877692,0,-1.5835542194877692,-1.5835542194877692,0,0,0,0]
[null,null,null,null,null,"LV circuits","p/kWh",null,null,{"$f":"hundred * $H27 * J64 / $H52 * J90 * (1 - J76) / hours_in_year","v":1.3977110297076087},1.3977110297076087,1.287081191879152,1.287081191879152,1.1030319538276447,0,0,3.3587424657850908,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,"Other operating costs"]
[null,null,null,null,null,"Transmission exit","p/kWh",null,null,{"$f":"hundred * $H30 * J55 / $H43 * J81 / hours_in_year","v":0.86502291107381979},0.86502291107381979,0.79655572269510644,0.79655572269510644,0.68265034147082126,0.63509597565228071,0.56027466186401309,2.0353076707744826,-0.54329584147626486,-0.51721370415901669,-0.54329584147626486,-0.54329584147626486,-0.51721370415901669,-0.51721370415901669,-0.50835561978712096,-0.50835561978712096]
[null,null,null,null,null,"GSPs","p/kWh",null,null,{"$f":"hundred * $H31 * J56 / $H44 * J82 / hours_in_year","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"132kV","p/kWh",null,null,{"$f":"hundred * $H32 * J57 / $H45 * J83 / hours_in_year","v":1.2925481845229321},1.2925481845229321,1.1902420618695595,1.1902420618695595,1.0200405656732605,0.94898313075677831,0.83718244656381025,3.0950211701761781,-0.81181208563281304,-0.77283922282616513,-0.81181208563281304,-0.81181208563281304,-0.77283922282616513,-0.77283922282616513,-0.75960315621258678,-0.75960315621258678]
[null,null,null,null,null,"132kV/EHV","p/kWh",null,null,{"$f":"hundred * $H33 * J58 / $H46 * J84 / hours_in_year","v":0.51127439085953763},0.51127439085953763,0.47080665343425165,0.47080665343425165,0.40348253559236019,0.37537538478128635,0.33115202243945091,1.2242522812124412,-0.32111663963036069,-0.30570071399593207,-0.32111663963036069,-0.32111663963036069,-0.30570071399593207,-0.30570071399593207,-0.30046511661065445,-0.30046511661065445]
[null,null,null,null,null,"EHV","p/kWh",null,null,{"$f":"hundred * $H34 * J59 / $H47 * J85 / hours_in_year","v":1.1859704442838477},1.1859704442838477,1.0921000267713583,1.0921000267713583,0.93593258444409,0.87073422768907649,0.76815212770143781,2.8499233458975159,-0.74487369322196662,-0.70911435831185388,-0.74487369322196662,-0.74487369322196662,-0.70911435831185388,-0.70911435831185388,-0.69696967853106107,-0.69696967853106107]
[null,null,null,null,null,"EHV/HV","p/kWh",null,null,{"$f":"hundred * $H35 * J60 / $H48 * J86 / hours_in_year","v":0.7481141849209515},0.7481141849209515,0.68890040668219321,0.68890040668219321,0.59038945357121342,0.54926210865545044,0.48455297151833282,1.7977413276017749,-0.46986885597331057,-0.44731174603980917,-0.46986885597331057,-0.46986885597331057,-0.44731174603980917,-0.44731174603980917,-0.43965084077937477,-0.43965084077937477]
[null,null,null,null,null,"132kV/HV","p/kWh",null,null,{"$f":"hundred * $H36 * J61 / $H49 * J87 / hours_in_year","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"HV","p/kWh",null,null,{"$f":"hundred * $H37 * J62 / $H50 * J88 / hours_in_year","v":1.3581868431047781},1.3581868431047781,1.2506853732016197,1.2506853732016197,1.0718406418573236,0.99717474207583057,0.87969655430749882,3.2637646333526518,-0.85303782635143555,-0.81208582925304229,-0.85303782635143555,-0.85303782635143555,-0.81208582925304229,-0.81208582925304229,0,0]
[null,null,null,null,null,"HV/LV","p/kWh",null,null,{"$f":"hundred * $H38 * J63 / $H51 * J89 / hours_in_year","v":1.2331255449069574},1.2331255449069574,1.1355227671112336,1.1355227671112336,0.97314598669085384,0.90535529292772821,0,2.9632384987258793,-0.77449044642579468,0,-0.77449044642579468,-0.77449044642579468,0,0,0,0]
[null,null,null,null,null,"LV circuits","p/kWh",null,null,{"$f":"hundred * $H39 * J64 / $H52 * J90 / hours_in_year","v":0.68359758450371377},0.68359758450371377,0.62949034180034102,0.62949034180034102,0.53947487230227242,0,0,1.6427059583704138,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"INDEX('Version control'!$H$29:$H$55,MATCH($A$1,'Version control'!$F$29:$F$55,0),1)&\"-D: Unit rate 2\"","v":"Section 512-D: Unit rate 2"}]
[]
[null,null,null,"Calculates unit rate 2 value using formulae in Paragraph 68 & 71"]
[null,null,null,"As explained in the User Guide, there is a deviation from the legal text for generation"]
[null,null,null,null,null,null,null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Paragraphs 68 & 71"]
[null,null,null,null,"Asset costs"]
[null,null,null,null,null,"Transmission exit","p/kWh",null,null,{"$f":"hundred * $H18 * J55 / $H43 * J93 * (1 - J67) / hours_in_year","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"GSPs","p/kWh",null,null,{"$f":"hundred * $H19 * J56 / $H44 * J94 * (1 - J68) / hours_in_year","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"132kV","p/kWh",null,null,{"$f":"hundred * $H20 * J57 / $H45 * J95 * (1 - J69) / hours_in_year","v":0.34103770955965473},0.34103770955965473,0.31404432845292801,0.31404432845292801,0.26913681233751446,0.2503883701971964,0.2208898573209086,0.23748302864799198,-0.21419590974803529,-0.20391295393585607,-0.21419590974803529,-0.21419590974803529,-0.20391295393585607,-0.20391295393585607,-0.20042062932039895,-0.20042062932039895]
[null,null,null,null,null,"132kV/EHV","p/kWh",null,null,{"$f":"hundred * $H21 * J58 / $H46 * J96 * (1 - J70) / hours_in_year","v":0.13489930147524867},0.13489930147524867,0.12422192430058275,0.12422192430058275,0.10645851460967262,9.9042467417285451E-2,8.7374171888594726E-2,9.393769011117746E-2,-8.4726344899437131E-2,-8.0658866385243111E-2,-8.4726344899437131E-2,-8.4726344899437131E-2,-8.0658866385243111E-2,-8.0658866385243111E-2,-7.9277458587969682E-2,-7.9277458587969682E-2]
[null,null,null,null,null,"EHV","p/kWh",null,null,{"$f":"hundred * $H22 * J59 / $H47 * J97 * (1 - J71) / hours_in_year","v":0.39475505354616913},0.39475505354616913,0.36350990585286352,0.36350990585286352,0.31152894177808393,0.28982740533929929,0.25568253894007653,0.27113044261950658,-0.24793421798173798,-0.23603157889384654,-0.24793421798173798,-0.24793421798173798,-0.23603157889384654,-0.23603157889384654,-0.23198917316588341,-0.23198917316588341]
[null,null,null,null,null,"EHV/HV","p/kWh",null,null,{"$f":"hundred * $H23 * J60 / $H48 * J98 * (1 - J72) / hours_in_year","v":0.24901282873490996},0.24901282873490996,0.22930328343217934,0.22930328343217934,0.19651351471775624,0.18282411181342212,0.16128541410083763,0.17103000421737533,-0.15639774691976074,-0.14888952175060552,-0.15639774691976074,-0.15639774691976074,-0.14888952175060552,-0.14888952175060552,-0.14633955848560942,-0.14633955848560942]
[null,null,null,null,null,"132kV/HV","p/kWh",null,null,{"$f":"hundred * $H24 * J61 / $H49 * J99 * (1 - J73) / hours_in_year","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"HV","p/kWh",null,null,{"$f":"hundred * $H25 * J62 / $H50 * J100 * (1 - J74) / hours_in_year","v":0.4520779776255604},0.4520779776255604,0.41629567907634241,0.41629567907634241,0.35676648773894809,0.33191364135615753,0.29281055196087458,0.31050166697312209,-0.28393708666290657,-0.27030604898796623,-0.28393708666290657,-0.28393708666290657,-0.27030604898796623,-0.27030604898796623,0,0]
[null,null,null,null,null,"HV/LV","p/kWh",null,null,{"$f":"hundred * $H26 * J63 / $H51 * J101 * (1 - J75) / hours_in_year","v":0.41045081928904237},0.41045081928904237,0.3779633403972123,0.3779633403972123,0.32391557305322255,0.30135116676858364,0,0.28191079837401395,-0.25779227393346171,0,-0.25779227393346171,-0.25779227393346171,0,0,0,0]
[null,null,null,null,null,"LV circuits","p/kWh",null,null,{"$f":"hundred * $H27 * J64 / $H52 * J102 * (1 - J76) / hours_in_year","v":0.2275382176473609},0.2275382176473609,0.20952840332732256,0.20952840332732256,0.17956639065410537,0,0,0.15628055197618199,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,"Other operating costs"]
[null,null,null,null,null,"Transmission exit","p/kWh",null,null,{"$f":"hundred * $H30 * J55 / $H43 * J93 / hours_in_year","v":0.11211148942009859},0.11211148942009859,0.10323778403348027,0.10323778403348027,8.8475051418495279E-2,8.2311757114848977E-2,7.2614523871907269E-2,8.113253945355324E-2,-7.0413980027462977E-2,-6.7033598739912673E-2,-7.0413980027462977E-2,-7.0413980027462977E-2,-6.7033598739912673E-2,-6.7033598739912673E-2,-6.5885544717725772E-2,-6.5885544717725772E-2]
[null,null,null,null,null,"GSPs","p/kWh",null,null,{"$f":"hundred * $H31 * J56 / $H44 * J94 / hours_in_year","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"132kV","p/kWh",null,null,{"$f":"hundred * $H32 * J57 / $H45 * J95 / hours_in_year","v":0.16679596105672054},0.16679596105672054,0.15359394023128087,0.15359394023128087,0.13163040922231384,0.12246085307807265,0.10803361331242495,0.11614906178307438,-0.10475971313252298,-9.9730487773805832E-2,-0.10475971313252298,-0.10475971313252298,-9.9730487773805832E-2,-9.9730487773805832E-2,-9.8022448972732087E-2,-9.8022448972732087E-2]
[null,null,null,null,null,"132kV/EHV","p/kWh",null,null,{"$f":"hundred * $H33 * J58 / $H46 * J96 / hours_in_year","v":6.5977040088901207E-2},6.5977040088901207E-2,6.0754909698355709E-2,6.0754909698355709E-2,5.2067116800422975E-2,4.8440049517179215E-2,4.2733277180727759E-2,4.594338650049342E-2,-4.1438268344494607E-2,-3.944893118665202E-2,-4.1438268344494607E-2,-4.1438268344494607E-2,-3.944893118665202E-2,-3.944893118665202E-2,-3.877330724625265E-2,-3.877330724625265E-2]
[null,null,null,null,null,"EHV","p/kWh",null,null,{"$f":"hundred * $H34 * J59 / $H47 * J97 / hours_in_year","v":0.19306823466310266},0.19306823466310266,0.17778674440035952,0.17778674440035952,0.15236370578476877,0.1417498395604492,0.12505014434620057,0.13260546115808372,-0.12126056740325564,-0.11543918146813557,-0.12126056740325564,-0.12126056740325564,-0.11543918146813557,-0.11543918146813557,-0.11346210699960424,-0.11346210699960424]
[null,null,null,null,null,"EHV/HV","p/kWh",null,null,{"$f":"hundred * $H35 * J60 / $H48 * J98 / hours_in_year","v":0.12178809826608526},0.12178809826608526,0.11214848229808957,0.11214848229808957,9.6111543178918318E-2,8.9416280309984261E-2,7.8882055841026227E-2,8.3647975350896187E-2,-7.6491577832463034E-2,-7.2819427809708903E-2,-7.6491577832463034E-2,-7.6491577832463034E-2,-7.2819427809708903E-2,-7.2819427809708903E-2,-7.1572282518962221E-2,-7.1572282518962221E-2]
[null,null,null,null,null,"132kV/HV","p/kWh",null,null,{"$f":"hundred * $H36 * J61 / $H49 * J99 / hours_in_year","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"HV","p/kWh",null,null,{"$f":"hundred * $H37 * J62 / $H50 * J100 / hours_in_year","v":0.22110393847060494},0.22110393847060494,0.20360340199608551,0.20360340199608551,0.17448864898865232,0.16233352865675404,0.14320884773981218,0.15186128249385406,-0.13886898111864271,-0.13220226372798324,-0.13886898111864271,-0.13886898111864271,-0.13220226372798324,-0.13220226372798324,0,0]
[null,null,null,null,null,"HV/LV","p/kWh",null,null,{"$f":"hundred * $H38 * J63 / $H51 * J101 / hours_in_year","v":0.20074477675278543},0.20074477675278543,0.18485568263744726,0.18485568263744726,0.15842180437585901,0.1473859226348625,0,0.13787795668630001,-0.12608198119571212,0,-0.12608198119571212,-0.12608198119571212,0,0,0,0]
[null,null,null,null,null,"LV circuits","p/kWh",null,null,{"$f":"hundred * $H39 * J64 / $H52 * J102 / hours_in_year","v":0.11128521751635245},0.11128521751635245,0.10247691214788576,0.10247691214788576,8.7822982218917836E-2,0,0,7.6434259704006052E-2,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"INDEX('Version control'!$H$29:$H$55,MATCH($A$1,'Version control'!$F$29:$F$55,0),1)&\"-E: Unit rate 3\"","v":"Section 512-E: Unit rate 3"}]
[]
[null,null,"Calculates unit rate 3 value using formulae in Paragraph 68 & 71",null,null,null,null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Paragraphs 68 & 71"]
[null,null,"As explained in the User Guide, there is a deviation from the current legal text for generation"]
[]
[null,null,null,null,"Asset costs"]
[null,null,null,null,null,"Transmission exit","p/kWh",null,null,{"$f":"hundred * $H18 * J55 / $H43 * J105 * (1 - J67) / hours_in_year","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"GSPs","p/kWh",null,null,{"$f":"hundred * $H19 * J56 / $H44 * J106 * (1 - J68) / hours_in_year","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"132kV","p/kWh",null,null,{"$f":"hundred * $H20 * J57 / $H45 * J107 * (1 - J69) / hours_in_year","v":1.7094714096475738E-2},1.7094714096475738E-2,1.5741655125042591E-2,1.5741655125042591E-2,1.3490639688165844E-2,1.2550863091152916E-2,1.1072232928692419E-2,1.385426483224509E-2,-1.0736694902464121E-2,-1.0221255745008867E-2,-1.0736694902464121E-2,-1.0736694902464121E-2,-1.0221255745008867E-2,-1.0221255745008867E-2,-1.0046200936816515E-2,-1.0046200936816515E-2]
[null,null,null,null,null,"132kV/EHV","p/kWh",null,null,{"$f":"hundred * $H21 * J58 / $H46 * J108 * (1 - J70) / hours_in_year","v":6.7619061643102085E-3},6.7619061643102085E-3,6.2266964060203496E-3,6.2266964060203496E-3,5.3362951350384427E-3,4.9645614442289376E-3,4.3796813255062789E-3,5.48012901780309E-3,-4.2469574533719467E-3,-4.0430727205560818E-3,-4.2469574533719467E-3,-4.2469574533719467E-3,-4.0430727205560818E-3,-4.0430727205560818E-3,-3.9738288490337136E-3,-3.9738288490337136E-3]
[null,null,null,null,null,"EHV","p/kWh",null,null,{"$f":"hundred * $H22 * J59 / $H47 * J109 * (1 - J71) / hours_in_year","v":2.2748721800443891E-2},2.2748721800443891E-2,2.0948144034298437E-2,2.0948144034298437E-2,1.7952614325347598E-2,1.6702010411215894E-2,1.4734329289336615E-2,1.8436507018470234E-2,-1.4287813414952305E-2,-1.3601894836154775E-2,-1.4287813414952305E-2,-1.4287813414952305E-2,-1.3601894836154775E-2,-1.3601894836154775E-2,-1.336894135656316E-2,-1.336894135656316E-2]
[null,null,null,null,null,"EHV/HV","p/kWh",null,null,{"$f":"hundred * $H23 * J60 / $H48 * J110 * (1 - J72) / hours_in_year","v":1.4349970987691288E-2},1.4349970987691288E-2,1.3214160416357779E-2,1.3214160416357779E-2,1.1324570100326349E-2,1.0535684903069555E-2,9.2944649672995986E-3,1.1629811254901026E-2,-9.0128012369517507E-3,-8.5801214674241753E-3,-9.0128012369517507E-3,-9.0128012369517507E-3,-8.5801214674241753E-3,-8.5801214674241753E-3,-8.4331736211695259E-3,-8.4331736211695259E-3]
[null,null,null,null,null,"132kV/HV","p/kWh",null,null,{"$f":"hundred * $H24 * J61 / $H49 * J111 * (1 - J73) / hours_in_year","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"HV","p/kWh",null,null,{"$f":"hundred * $H25 * J62 / $H50 * J112 * (1 - J74) / hours_in_year","v":2.6052094970605282E-2},2.6052094970605282E-2,2.3990052831399624E-2,2.3990052831399624E-2,2.0559538134818561E-2,1.9127332306843901E-2,1.6873921503865696E-2,2.1113697551220008E-2,-1.636256644544145E-2,-1.5577044686738187E-2,-1.636256644544145E-2,-1.636256644544145E-2,-1.5577044686738187E-2,-1.5577044686738187E-2,0,0]
[null,null,null,null,null,"HV/LV","p/kWh",null,null,{"$f":"hundred * $H26 * J63 / $H51 * J113 * (1 - J75) / hours_in_year","v":2.3653228544871931E-2},2.3653228544871931E-2,2.1781058416411245E-2,2.1781058416411245E-2,1.8666424133205704E-2,1.7366095241782391E-2,0,1.916955677344925E-2,-1.4855907908802136E-2,0,-1.4855907908802136E-2,-1.4855907908802136E-2,0,0,0,0]
[null,null,null,null,null,"LV circuits","p/kWh",null,null,{"$f":"hundred * $H27 * J64 / $H52 * J114 * (1 - J76) / hours_in_year","v":1.311244419983917E-2},1.311244419983917E-2,1.207458476786033E-2,1.207458476786033E-2,1.0347950783668222E-2,0,0,1.0626868253974471E-2,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,"Other operating costs"]
[null,null,null,null,null,"Transmission exit","p/kWh",null,null,{"$f":"hundred * $H30 * J55 / $H43 * J105 / hours_in_year","v":3.9961233645783795E-3},3.9961233645783795E-3,3.6798273131275331E-3,3.6798273131275331E-3,3.1536216491682709E-3,2.9339360085887923E-3,2.5882859727688382E-3,3.2386240028784642E-3,-2.5098493672340402E-3,-2.3893584102925506E-3,-2.5098493672340402E-3,-2.5098493672340402E-3,-2.3893584102925506E-3,-2.3893584102925506E-3,-2.3484369532180823E-3,-2.3484369532180823E-3]
[null,null,null,null,null,"GSPs","p/kWh",null,null,{"$f":"hundred * $H31 * J56 / $H44 * J106 / hours_in_year","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"132kV","p/kWh",null,null,{"$f":"hundred * $H32 * J57 / $H45 * J107 / hours_in_year","v":8.3607448290488259E-3},8.3607448290488259E-3,7.6989858353058395E-3,7.6989858353058395E-3,6.5980510336026438E-3,6.1384216838753624E-3,5.4152478761650674E-3,6.7758941391331115E-3,-5.2511417201974841E-3,-4.9990488658764078E-3,-5.2511417201974841E-3,-5.2511417201974841E-3,-4.9990488658764078E-3,-4.9990488658764078E-3,-4.9134324247862311E-3,-4.9134324247862311E-3]
[null,null,null,null,null,"132kV/EHV","p/kWh",null,null,{"$f":"hundred * $H33 * J58 / $H46 * J108 / hours_in_year","v":3.3071376145112122E-3},3.3071376145112122E-3,3.0453752829609623E-3,3.0453752829609623E-3,2.6098945969356118E-3,2.4280857339339461E-3,2.1420304421854832E-3,2.68024139447664E-3,-2.0771173689760735E-3,-1.977400683690084E-3,-2.0771173689760735E-3,-2.0771173689760735E-3,-1.977400683690084E-3,-1.977400683690084E-3,-1.9435346396306915E-3,-1.9435346396306915E-3]
[null,null,null,null,null,"EHV","p/kWh",null,null,{"$f":"hundred * $H34 * J59 / $H47 * J109 / hours_in_year","v":1.1126027442584879E-2},1.1126027442584879E-2,1.0245394332101651E-2,1.0245394332101651E-2,8.7803297874108378E-3,8.168679885034261E-3,7.2063192586953395E-3,9.0169937824333499E-3,-6.987935653870004E-3,-6.6524641052693595E-3,-6.987935653870004E-3,-6.987935653870004E-3,-6.6524641052693595E-3,-6.6524641052693595E-3,-6.5385303717823496E-3,-6.5385303717823496E-3]
[null,null,null,null,null,"EHV/HV","p/kWh",null,null,{"$f":"hundred * $H35 * J60 / $H48 * J110 / hours_in_year","v":7.0183359051951095E-3},7.0183359051951095E-3,6.4628295476472294E-3,6.4628295476472294E-3,5.5386618561245301E-3,5.1528310199692963E-3,4.5457706677964329E-3,5.687950308117376E-3,-4.4080135480372984E-3,-4.1963969556043472E-3,-4.4080135480372984E-3,-4.4080135480372984E-3,-4.1963969556043472E-3,-4.1963969556043472E-3,-4.1245271694950441E-3,-4.1245271694950441E-3]
[null,null,null,null,null,"132kV/HV","p/kWh",null,null,{"$f":"hundred * $H36 * J61 / $H49 * J111 / hours_in_year","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"HV","p/kWh",null,null,{"$f":"hundred * $H37 * J62 / $H50 * J112 / hours_in_year","v":1.2741653184845131E-2},1.2741653184845131E-2,1.1733142129594505E-2,1.1733142129594505E-2,1.0055333548032491E-2,9.3548651223662616E-3,8.2527587863142904E-3,1.0326363847164682E-2,-8.0026633979737583E-3,-7.6184775645565398E-3,-8.0026633979737583E-3,-8.0026633979737583E-3,-7.6184775645565398E-3,-7.6184775645565398E-3,0,0]
[null,null,null,null,null,"HV/LV","p/kWh",null,null,{"$f":"hundred * $H38 * J63 / $H51 * J113 / hours_in_year","v":1.15684068847702E-2},1.15684068847702E-2,1.0652759121824911E-2,1.0652759121824911E-2,9.129442479573634E-3,8.4934729047872644E-3,0,9.3755164177806005E-3,-7.2657813712690023E-3,0,-7.2657813712690023E-3,-7.2657813712690023E-3,0,0,0,0]
[null,null,null,null,null,"LV circuits","p/kWh",null,null,{"$f":"hundred * $H39 * J64 / $H52 * J114 / hours_in_year","v":6.4130818112130925E-3},6.4130818112130925E-3,5.905481752491692E-3,5.905481752491692E-3,5.0610133353234709E-3,0,0,5.1974273042517437E-3,0,0,0,0,0,0,0,0]
[]
[null,"Checks"]
[]
[null,null,null,"Other checks"]
[]
[null,null,null,null,"Check for error values",null,"number of issues",{"$f":"SUM(IF(ISERROR(H18:Y232), 1))","v":0}]
[]
[null,null,null,null,"Non-zero tariff check",null,"number of issues",{"$f":"SUM(J239:Y239)","v":0},null,{"$f":"IF(ABS(IFERROR(SUM(J152:J231), 1)) > 0, 0, 1)","v":0},0,{"$f":"IF(ABS(IFERROR(SUM(L152:L231), 1)) > 0, 0, 1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,"Check summary",null,"number of issues",{"$f":"SUM(H239, H237)","v":0}]
[]
[null,"End of sheet"]

{"sheet":"Service model charges","index":27,"n_rows":50,"n_cols":27,"rows_kept":50,"cut":false,"hidden":true,"merged":[]}
[{"$f":"MID(CELL(\"filename\",A1),FIND(\"]\",CELL(\"filename\",A1))+1,255)","v":"Service model charges"}]
[{"$f":"Cover!D23 & \" - \" & TEXT(CIRP_submission_date, \"mmm\") & \"-\" & RIGHT(YEAR(CIRP_submission_date), 2) & \" - \" & Cover!D25","v":"SP Electricity North West - Dec-25 - v1 Final Model"}]
[{"$f":"Cover!D2&\" - \"&Cover!D8&\" v\"&Cover!D10&\" - \"&Cover!D19","v":"Cost Information Review Pack (CIRP) - Release for charge setting v1 - 2027/28"}]
[{"$f":"H48 & IF(H48 = 1, \" issue\", \" issues\") &\" identified in checks on this sheet\"","v":"0 issues identified in checks on this sheet"}]
[null,"Click here to return to model map",null,null,null,null,"Units","Constants",null,"Domestic Aggregated or CT","Domestic Aggregated (Related MPAN)","Non-Domestic Aggregated or CT","Non-Domestic Aggregated (Related MPAN)","LV Site Specific","LV Sub Site Specific","HV Site Specific","Unmetered Supplies","LV Generation Aggregated","LV Sub Generation Aggregated","LV Generation Site Specific","LV Generation Site Specific no RP Charge","LV Sub Generation Site Specific","LV Sub Generation Site Specific no RP Charge","HV Generation Site Specific","HV Generation Site Specific no RP Charge",null,"Legal text reference"]
[]
[null,"Description"]
[]
[null,null,"This sheet calculates costs allocated to service models."]
[null,null,"Costs allocated to service models are attributed to either fixed charges, or to unit charges (in the case"]
[null,null,"of UMS customers)."]
[]
[null,"Inputs to service model charge calculation"]
[]
[null,null,"Brings in inputs used in allocation of costs to service models."]
[]
[null,null,{"$f":"INDEX('Version control'!$H$29:$H$55,MATCH($A$1,'Version control'!$F$29:$F$55,0),1)&\"-A: Inputs to service model charge calculation\"","v":"Section 513-A: Inputs to service model charge calculation"}]
[]
[null,null,null,null,"Annuity rate",null,"%",{"$f":"'Unit costs'!$H$121","v":5.7244416563034098E-2}]
[null,null,null,null,"Other operating costs for allocation",null,"£ per year",{"$f":"'Unit costs'!$H$122","v":240142385.9679341}]
[null,null,null,null,"Notional asset value",null,"£ per year",{"$f":"'Unit costs'!$H$123","v":8577338720.4140968}]
[]
[null,null,null,null,"Service model asset values"]
[null,null,null,null,"This table pulls in service model costs per customer (or per MWh for UMS)"]
[null,null,null,null,null,"LV customers","£ per MPAN",null,null,{"$f":"'Inputs by customer type'!J190","v":791.44381023303833},{"$f":"'Inputs by customer type'!K190","v":0},{"$f":"'Inputs by customer type'!L190","v":791.44381023303822},{"$f":"'Inputs by customer type'!M190","v":0},{"$f":"'Inputs by customer type'!N190","v":3700.665829099798},{"$f":"'Inputs by customer type'!O190","v":11944.240064341904},{"$f":"'Inputs by customer type'!P190","v":0},null,{"$f":"'Inputs by customer type'!R190","v":0},{"$f":"'Inputs by customer type'!S190","v":0},{"$f":"'Inputs by customer type'!T190","v":0},{"$f":"'Inputs by customer type'!U190","v":0},{"$f":"'Inputs by customer type'!V190","v":0},{"$f":"'Inputs by customer type'!W190","v":0},{"$f":"'Inputs by customer type'!X190","v":0},{"$f":"'Inputs by customer type'!Y190","v":0}]
[null,null,null,null,null,"HV customers","£ per MPAN",null,null,{"$f":"'Inputs by customer type'!J191","v":0},{"$f":"'Inputs by customer type'!K191","v":0},{"$f":"'Inputs by customer type'!L191","v":0},{"$f":"'Inputs by customer type'!M191","v":0},{"$f":"'Inputs by customer type'!N191","v":0},{"$f":"'Inputs by customer type'!O191","v":0},{"$f":"'Inputs by customer type'!P191","v":26263.791342128392},null,{"$f":"'Inputs by customer type'!R191","v":0},{"$f":"'Inputs by customer type'!S191","v":0},{"$f":"'Inputs by customer type'!T191","v":0},{"$f":"'Inputs by customer type'!U191","v":0},{"$f":"'Inputs by customer type'!V191","v":0},{"$f":"'Inputs by customer type'!W191","v":0},{"$f":"'Inputs by customer type'!X191","v":1768.5177429571802},{"$f":"'Inputs by customer type'!Y191","v":1768.5177429571802}]
[null,null,null,null,null,"LV UMS customers","£/MWh/year",null,null,null,null,null,null,null,null,null,{"$f":"'Inputs by customer type'!Q193","v":1249.6655776155771}]
[]
[null,"Allocation of service model costs"]
[]
[null,null,"This section allocates other operating costs to service model customers"]
[]
[null,null,{"$f":"INDEX('Version control'!$H$29:$H$55,MATCH($A$1,'Version control'!$F$29:$F$55,0),1)&\"-B: Calculation of other operating expenditure per £ of notional asset value\"","v":"Section 513-B: Calculation of other operating expenditure per £ of notional asset value"}]
[]
[null,null,null,null,"Other operating expenditure per £ of notional asset value",null,"£",{"$f":"IF(H21 <> 0, H20  /H21, 0)","v":2.7997307066397456E-2},">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Paragraphs 66, 85 & 86"]
[]
[null,null,{"$f":"INDEX('Version control'!$H$29:$H$55,MATCH($A$1,'Version control'!$F$29:$F$55,0),1)&\"-C: Calculation of service model charges\"","v":"Section 513-C: Calculation of service model charges"}]
[]
[null,null,null,null,"LV and HV added to fixed charges in 'Fixed charges' tab. For UMS, added to unit rates in 'Unit rate charges' tab."]
[]
[null,null,null,null,"Operating expenditure for customer assets",null,null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Paragraphs 66 & 85"]
[null,null,null,null,null,"LV customers","p/MPAN/day",null,null,{"$f":"J25 * $H$35 / days_in_year * hundred","v":6.0541790658180252},0,{"$f":"L25 * $H$35 / days_in_year * hundred","v":6.0541790658180235},0,{"$f":"N25 * $H$35 / days_in_year * hundred","v":28.308381849024965},91.367911682007431,0,{"$f":"Q25 * $H$35 / days_in_year * hundred","v":0},0,0,{"$f":"T25 * $H$35 / days_in_year * hundred","v":0},0,{"$f":"V25 * $H$35 / days_in_year * hundred","v":0},0,{"$f":"X25 * $H$35 / days_in_year * hundred","v":0},0]
[null,null,null,null,null,"HV customers","p/MPAN/day",null,null,{"$f":"J26 * $H$35 / days_in_year * hundred","v":0},0,{"$f":"L26 * $H$35 / days_in_year * hundred","v":0},0,{"$f":"N26 * $H$35 / days_in_year * hundred","v":0},0,200.90585544627314,{"$f":"Q26 * $H$35 / days_in_year * hundred","v":0},0,0,{"$f":"T26 * $H$35 / days_in_year * hundred","v":0},0,{"$f":"V26 * $H$35 / days_in_year * hundred","v":0},0,{"$f":"X26 * $H$35 / days_in_year * hundred","v":13.528342705449273},13.528342705449273]
[null,null,null,null,null,"LV UMS customers","p/kWh",null,null,null,null,null,null,null,null,null,{"$f":"Q27*$H$35/ten","v":3.4987270906810259}]
[]
[null,"Checks"]
[]
[null,null,null,null,"Check for error values",null,"number of issues",{"$f":"SUM(IF(ISERROR(H19:Y45), 1))","v":0}]
[]
[null,"End of sheet"]

{"sheet":"Unit rate charges","index":28,"n_rows":225,"n_cols":27,"rows_kept":225,"cut":false,"hidden":true,"merged":[]}
[{"$f":"MID(CELL(\"filename\",A1),FIND(\"]\",CELL(\"filename\",A1))+1,255)","v":"Unit rate charges"}]
[{"$f":"Cover!D23 & \" - \" & TEXT(CIRP_submission_date, \"mmm\") & \"-\" & RIGHT(YEAR(CIRP_submission_date), 2) & \" - \" & Cover!D25","v":"SP Electricity North West - Dec-25 - v1 Final Model"}]
[{"$f":"Cover!D2&\" - \"&Cover!D8&\" v\"&Cover!D10&\" - \"&Cover!D19","v":"Cost Information Review Pack (CIRP) - Release for charge setting v1 - 2027/28"}]
[{"$f":"H223 & IF(H223 = 1, \" issue\", \" issues\") &\" identified in checks on this sheet\"","v":"0 issues identified in checks on this sheet"}]
[null,"Click here to return to model map",null,null,null,null,"Units","Constants",null,"Domestic Aggregated or CT","Domestic Aggregated (Related MPAN)","Non-Domestic Aggregated or CT","Non-Domestic Aggregated (Related MPAN)","LV Site Specific","LV Sub Site Specific","HV Site Specific","Unmetered Supplies","LV Generation Aggregated","LV Sub Generation Aggregated","LV Generation Site Specific","LV Generation Site Specific no RP Charge","LV Sub Generation Site Specific","LV Sub Generation Site Specific no RP Charge","HV Generation Site Specific","HV Generation Site Specific no RP Charge",null,"Legal text reference"]
[]
[null,"Description"]
[]
[null,null,"This sheet adjusts unit rates 1, 2 and 3 to account for costs that will be recovered through fixed "]
[null,null,"or capacity charges instead. This is done by multiplying unit rates by (1 - [standing charge factors]). "]
[null,null,"Where these factors are greater than zero, unit charges are reduced; where they are equal "]
[null,null,"to one, unit charges will be zero."]
[null,null,"Unit rates 1, 2 and 3, are summarised at the bottom. These are scaled later in the model for revenue matching."]
[]
[null,"Inputs to unit rate charge calculations"]
[]
[null,null,"Brings in inputs used in the application of standing charges to unit rates"]
[]
[null,null,{"$f":"INDEX('Version control'!$H$29:$H$55,MATCH($A$1,'Version control'!$F$29:$F$55,0),1)&\"-A: Initial unit rate 1\"","v":"Section 514-A: Initial unit rate 1"}]
[]
[null,null,null,null,"Asset costs"]
[null,null,null,null,null,"Transmission exit","p/kWh",null,null,{"$f":"'Initial unit rates'!J152","v":0},{"$f":"'Initial unit rates'!K152","v":0},{"$f":"'Initial unit rates'!L152","v":0},{"$f":"'Initial unit rates'!M152","v":0},{"$f":"'Initial unit rates'!N152","v":0},{"$f":"'Initial unit rates'!O152","v":0},{"$f":"'Initial unit rates'!P152","v":0},{"$f":"'Initial unit rates'!Q152","v":0},{"$f":"'Initial unit rates'!R152","v":0},{"$f":"'Initial unit rates'!S152","v":0},{"$f":"'Initial unit rates'!T152","v":0},{"$f":"'Initial unit rates'!U152","v":0},{"$f":"'Initial unit rates'!V152","v":0},{"$f":"'Initial unit rates'!W152","v":0},{"$f":"'Initial unit rates'!X152","v":0},{"$f":"'Initial unit rates'!Y152","v":0}]
[null,null,null,null,null,"GSPs","p/kWh",null,null,{"$f":"'Initial unit rates'!J153","v":0},{"$f":"'Initial unit rates'!K153","v":0},{"$f":"'Initial unit rates'!L153","v":0},{"$f":"'Initial unit rates'!M153","v":0},{"$f":"'Initial unit rates'!N153","v":0},{"$f":"'Initial unit rates'!O153","v":0},{"$f":"'Initial unit rates'!P153","v":0},{"$f":"'Initial unit rates'!Q153","v":0},{"$f":"'Initial unit rates'!R153","v":0},{"$f":"'Initial unit rates'!S153","v":0},{"$f":"'Initial unit rates'!T153","v":0},{"$f":"'Initial unit rates'!U153","v":0},{"$f":"'Initial unit rates'!V153","v":0},{"$f":"'Initial unit rates'!W153","v":0},{"$f":"'Initial unit rates'!X153","v":0},{"$f":"'Initial unit rates'!Y153","v":0}]
[null,null,null,null,null,"132kV","p/kWh",null,null,{"$f":"'Initial unit rates'!J154","v":2.642795842012565},{"$f":"'Initial unit rates'!K154","v":2.642795842012565},{"$f":"'Initial unit rates'!L154","v":2.4336166417334257},{"$f":"'Initial unit rates'!M154","v":2.4336166417334257},{"$f":"'Initial unit rates'!N154","v":2.0856158384845189},{"$f":"'Initial unit rates'!O154","v":1.9403289580494429},{"$f":"'Initial unit rates'!P154","v":1.7117367965677495},{"$f":"'Initial unit rates'!Q154","v":6.3282043775423737},{"$f":"'Initial unit rates'!R154","v":-1.6598635393989698},{"$f":"'Initial unit rates'!S154","v":-1.5801780615111565},{"$f":"'Initial unit rates'!T154","v":-1.6598635393989698},{"$f":"'Initial unit rates'!U154","v":-1.6598635393989698},{"$f":"'Initial unit rates'!V154","v":-1.5801780615111565},{"$f":"'Initial unit rates'!W154","v":-1.5801780615111565},{"$f":"'Initial unit rates'!X154","v":-1.5531150690209559},{"$f":"'Initial unit rates'!Y154","v":-1.5531150690209559}]
[null,null,null,null,null,"132kV/EHV","p/kWh",null,null,{"$f":"'Initial unit rates'!J155","v":1.0453721187885976},{"$f":"'Initial unit rates'!K155","v":1.0453721187885976},{"$f":"'Initial unit rates'!L155","v":0.96263016031942417},{"$f":"'Initial unit rates'!M155","v":0.96263016031942417},{"$f":"'Initial unit rates'!N155","v":0.82497656966014477},{"$f":"'Initial unit rates'!O155","v":0.76750756217262672},{"$f":"'Initial unit rates'!P155","v":0.6770867024195687},{"$f":"'Initial unit rates'!Q155","v":2.5031552998210365},{"$f":"'Initial unit rates'!R155","v":-0.65656795636550436},{"$f":"'Initial unit rates'!S155","v":-0.62504793672114567},{"$f":"'Initial unit rates'!T155","v":-0.65656795636550436},{"$f":"'Initial unit rates'!U155","v":-0.65656795636550436},{"$f":"'Initial unit rates'!V155","v":-0.62504793672114567},{"$f":"'Initial unit rates'!W155","v":-0.62504793672114567},{"$f":"'Initial unit rates'!X155","v":-0.61434302438909938},{"$f":"'Initial unit rates'!Y155","v":-0.61434302438909938}]
[null,null,null,null,null,"EHV","p/kWh",null,null,{"$f":"'Initial unit rates'!J156","v":2.4248827211497579},{"$f":"'Initial unit rates'!K156","v":2.4248827211497579},{"$f":"'Initial unit rates'!L156","v":2.2329515018261583},{"$f":"'Initial unit rates'!M156","v":2.2329515018261583},{"$f":"'Initial unit rates'!N156","v":1.9136452878047658},{"$f":"'Initial unit rates'!O156","v":1.7803381134948211},{"$f":"'Initial unit rates'!P156","v":1.5705946388928969},{"$f":"'Initial unit rates'!Q156","v":5.8270675389733322},{"$f":"'Initial unit rates'!R156","v":-1.5229986184214319},{"$f":"'Initial unit rates'!S156","v":-1.4498836485153306},{"$f":"'Initial unit rates'!T156","v":-1.5229986184214319},{"$f":"'Initial unit rates'!U156","v":-1.5229986184214319},{"$f":"'Initial unit rates'!V156","v":-1.4498836485153306},{"$f":"'Initial unit rates'!W156","v":-1.4498836485153306},{"$f":"'Initial unit rates'!X156","v":-1.4250521493019375},{"$f":"'Initial unit rates'!Y156","v":-1.4250521493019375}]
[null,null,null,null,null,"EHV/HV","p/kWh",null,null,{"$f":"'Initial unit rates'!J157","v":1.5296242576747294},{"$f":"'Initial unit rates'!K157","v":1.5296242576747294},{"$f":"'Initial unit rates'!L157","v":1.4085533925471723},{"$f":"'Initial unit rates'!M157","v":1.4085533925471723},{"$f":"'Initial unit rates'!N157","v":1.2071339480794345},{"$f":"'Initial unit rates'!O157","v":1.123043329688669},{"$f":"'Initial unit rates'!P157","v":0.99073643342443818},{"$f":"'Initial unit rates'!Q157","v":3.6757339977648043},{"$f":"'Initial unit rates'!R157","v":-0.9607127020303623},{"$f":"'Initial unit rates'!S157","v":-0.91459153064665832},{"$f":"'Initial unit rates'!T157","v":-0.9607127020303623},{"$f":"'Initial unit rates'!U157","v":-0.9607127020303623},{"$f":"'Initial unit rates'!V157","v":-0.91459153064665832},{"$f":"'Initial unit rates'!W157","v":-0.91459153064665832},{"$f":"'Initial unit rates'!X157","v":-0.89892773659181535},{"$f":"'Initial unit rates'!Y157","v":-0.89892773659181535}]
[null,null,null,null,null,"132kV/HV","p/kWh",null,null,{"$f":"'Initial unit rates'!J158","v":0},{"$f":"'Initial unit rates'!K158","v":0},{"$f":"'Initial unit rates'!L158","v":0},{"$f":"'Initial unit rates'!M158","v":0},{"$f":"'Initial unit rates'!N158","v":0},{"$f":"'Initial unit rates'!O158","v":0},{"$f":"'Initial unit rates'!P158","v":0},{"$f":"'Initial unit rates'!Q158","v":0},{"$f":"'Initial unit rates'!R158","v":0},{"$f":"'Initial unit rates'!S158","v":0},{"$f":"'Initial unit rates'!T158","v":0},{"$f":"'Initial unit rates'!U158","v":0},{"$f":"'Initial unit rates'!V158","v":0},{"$f":"'Initial unit rates'!W158","v":0},{"$f":"'Initial unit rates'!X158","v":0},{"$f":"'Initial unit rates'!Y158","v":0}]
[null,null,null,null,null,"HV","p/kWh",null,null,{"$f":"'Initial unit rates'!J159","v":2.7770032750912872},{"$f":"'Initial unit rates'!K159","v":2.7770032750912872},{"$f":"'Initial unit rates'!L159","v":2.5572014595209325},{"$f":"'Initial unit rates'!M159","v":2.5572014595209325},{"$f":"'Initial unit rates'!N159","v":2.1915283511431505},{"$f":"'Initial unit rates'!O159","v":2.0388634587658578},{"$f":"'Initial unit rates'!P159","v":1.7986628458379075},{"$f":"'Initial unit rates'!Q159","v":6.6732240280199946},{"$f":"'Initial unit rates'!R159","v":-1.7441553417933822},{"$f":"'Initial unit rates'!S159","v":-1.6604232465804747},{"$f":"'Initial unit rates'!T159","v":-1.7441553417933822},{"$f":"'Initial unit rates'!U159","v":-1.7441553417933822},{"$f":"'Initial unit rates'!V159","v":-1.6604232465804747},{"$f":"'Initial unit rates'!W159","v":-1.6604232465804747},{"$f":"'Initial unit rates'!X159","v":0},{"$f":"'Initial unit rates'!Y159","v":0}]
[null,null,null,null,null,"HV/LV","p/kWh",null,null,{"$f":"'Initial unit rates'!J160","v":2.5212979305389798},{"$f":"'Initial unit rates'!K160","v":2.5212979305389798},{"$f":"'Initial unit rates'!L160","v":2.3217353777335541},{"$f":"'Initial unit rates'!M160","v":2.3217353777335541},{"$f":"'Initial unit rates'!N160","v":1.9897333020873342},{"$f":"'Initial unit rates'!O160","v":1.8511257315924206},{"$f":"'Initial unit rates'!P160","v":0},{"$f":"'Initial unit rates'!Q160","v":6.0587562437486575},{"$f":"'Initial unit rates'!R160","v":-1.5835542194877692},{"$f":"'Initial unit rates'!S160","v":0},{"$f":"'Initial unit rates'!T160","v":-1.5835542194877692},{"$f":"'Initial unit rates'!U160","v":-1.5835542194877692},{"$f":"'Initial unit rates'!V160","v":0},{"$f":"'Initial unit rates'!W160","v":0},{"$f":"'Initial unit rates'!X160","v":0},{"$f":"'Initial unit rates'!Y160","v":0}]
[null,null,null,null,null,"LV circuits","p/kWh",null,null,{"$f":"'Initial unit rates'!J161","v":1.3977110297076087},{"$f":"'Initial unit rates'!K161","v":1.3977110297076087},{"$f":"'Initial unit rates'!L161","v":1.287081191879152},{"$f":"'Initial unit rates'!M161","v":1.287081191879152},{"$f":"'Initial unit rates'!N161","v":1.1030319538276447},{"$f":"'Initial unit rates'!O161","v":0},{"$f":"'Initial unit rates'!P161","v":0},{"$f":"'Initial unit rates'!Q161","v":3.3587424657850908},{"$f":"'Initial unit rates'!R161","v":0},{"$f":"'Initial unit rates'!S161","v":0},{"$f":"'Initial unit rates'!T161","v":0},{"$f":"'Initial unit rates'!U161","v":0},{"$f":"'Initial unit rates'!V161","v":0},{"$f":"'Initial unit rates'!W161","v":0},{"$f":"'Initial unit rates'!X161","v":0},{"$f":"'Initial unit rates'!Y161","v":0}]
[null,null,null,null,null,"LV customers","p/kWh"]
[null,null,null,null,null,"HV customers","p/kWh"]
[]
[null,null,null,null,"Other operating costs"]
[null,null,null,null,null,"Transmission exit","p/kWh",null,null,{"$f":"'Initial unit rates'!J164","v":0.86502291107381979},{"$f":"'Initial unit rates'!K164","v":0.86502291107381979},{"$f":"'Initial unit rates'!L164","v":0.79655572269510644},{"$f":"'Initial unit rates'!M164","v":0.79655572269510644},{"$f":"'Initial unit rates'!N164","v":0.68265034147082126},{"$f":"'Initial unit rates'!O164","v":0.63509597565228071},{"$f":"'Initial unit rates'!P164","v":0.56027466186401309},{"$f":"'Initial unit rates'!Q164","v":2.0353076707744826},{"$f":"'Initial unit rates'!R164","v":-0.54329584147626486},{"$f":"'Initial unit rates'!S164","v":-0.51721370415901669},{"$f":"'Initial unit rates'!T164","v":-0.54329584147626486},{"$f":"'Initial unit rates'!U164","v":-0.54329584147626486},{"$f":"'Initial unit rates'!V164","v":-0.51721370415901669},{"$f":"'Initial unit rates'!W164","v":-0.51721370415901669},{"$f":"'Initial unit rates'!X164","v":-0.50835561978712096},{"$f":"'Initial unit rates'!Y164","v":-0.50835561978712096}]
[null,null,null,null,null,"GSPs","p/kWh",null,null,{"$f":"'Initial unit rates'!J165","v":0},{"$f":"'Initial unit rates'!K165","v":0},{"$f":"'Initial unit rates'!L165","v":0},{"$f":"'Initial unit rates'!M165","v":0},{"$f":"'Initial unit rates'!N165","v":0},{"$f":"'Initial unit rates'!O165","v":0},{"$f":"'Initial unit rates'!P165","v":0},{"$f":"'Initial unit rates'!Q165","v":0},{"$f":"'Initial unit rates'!R165","v":0},{"$f":"'Initial unit rates'!S165","v":0},{"$f":"'Initial unit rates'!T165","v":0},{"$f":"'Initial unit rates'!U165","v":0},{"$f":"'Initial unit rates'!V165","v":0},{"$f":"'Initial unit rates'!W165","v":0},{"$f":"'Initial unit rates'!X165","v":0},{"$f":"'Initial unit rates'!Y165","v":0}]
[null,null,null,null,null,"132kV","p/kWh",null,null,{"$f":"'Initial unit rates'!J166","v":1.2925481845229321},{"$f":"'Initial unit rates'!K166","v":1.2925481845229321},{"$f":"'Initial unit rates'!L166","v":1.1902420618695595},{"$f":"'Initial unit rates'!M166","v":1.1902420618695595},{"$f":"'Initial unit rates'!N166","v":1.0200405656732605},{"$f":"'Initial unit rates'!O166","v":0.94898313075677831},{"$f":"'Initial unit rates'!P166","v":0.83718244656381025},{"$f":"'Initial unit rates'!Q166","v":3.0950211701761781},{"$f":"'Initial unit rates'!R166","v":-0.81181208563281304},{"$f":"'Initial unit rates'!S166","v":-0.77283922282616513},{"$f":"'Initial unit rates'!T166","v":-0.81181208563281304},{"$f":"'Initial unit rates'!U166","v":-0.81181208563281304},{"$f":"'Initial unit rates'!V166","v":-0.77283922282616513},{"$f":"'Initial unit rates'!W166","v":-0.77283922282616513},{"$f":"'Initial unit rates'!X166","v":-0.75960315621258678},{"$f":"'Initial unit rates'!Y166","v":-0.75960315621258678}]
[null,null,null,null,null,"132kV/EHV","p/kWh",null,null,{"$f":"'Initial unit rates'!J167","v":0.51127439085953763},{"$f":"'Initial unit rates'!K167","v":0.51127439085953763},{"$f":"'Initial unit rates'!L167","v":0.47080665343425165},{"$f":"'Initial unit rates'!M167","v":0.47080665343425165},{"$f":"'Initial unit rates'!N167","v":0.40348253559236019},{"$f":"'Initial unit rates'!O167","v":0.37537538478128635},{"$f":"'Initial unit rates'!P167","v":0.33115202243945091},{"$f":"'Initial unit rates'!Q167","v":1.2242522812124412},{"$f":"'Initial unit rates'!R167","v":-0.32111663963036069},{"$f":"'Initial unit rates'!S167","v":-0.30570071399593207},{"$f":"'Initial unit rates'!T167","v":-0.32111663963036069},{"$f":"'Initial unit rates'!U167","v":-0.32111663963036069},{"$f":"'Initial unit rates'!V167","v":-0.30570071399593207},{"$f":"'Initial unit rates'!W167","v":-0.30570071399593207},{"$f":"'Initial unit rates'!X167","v":-0.30046511661065445},{"$f":"'Initial unit rates'!Y167","v":-0.30046511661065445}]
[null,null,null,null,null,"EHV","p/kWh",null,null,{"$f":"'Initial unit rates'!J168","v":1.1859704442838477},{"$f":"'Initial unit rates'!K168","v":1.1859704442838477},{"$f":"'Initial unit rates'!L168","v":1.0921000267713583},{"$f":"'Initial unit rates'!M168","v":1.0921000267713583},{"$f":"'Initial unit rates'!N168","v":0.93593258444409},{"$f":"'Initial unit rates'!O168","v":0.87073422768907649},{"$f":"'Initial unit rates'!P168","v":0.76815212770143781},{"$f":"'Initial unit rates'!Q168","v":2.8499233458975159},{"$f":"'Initial unit rates'!R168","v":-0.74487369322196662},{"$f":"'Initial unit rates'!S168","v":-0.70911435831185388},{"$f":"'Initial unit rates'!T168","v":-0.74487369322196662},{"$f":"'Initial unit rates'!U168","v":-0.74487369322196662},{"$f":"'Initial unit rates'!V168","v":-0.70911435831185388},{"$f":"'Initial unit rates'!W168","v":-0.70911435831185388},{"$f":"'Initial unit rates'!X168","v":-0.69696967853106107},{"$f":"'Initial unit rates'!Y168","v":-0.69696967853106107}]
[null,null,null,null,null,"EHV/HV","p/kWh",null,null,{"$f":"'Initial unit rates'!J169","v":0.7481141849209515},{"$f":"'Initial unit rates'!K169","v":0.7481141849209515},{"$f":"'Initial unit rates'!L169","v":0.68890040668219321},{"$f":"'Initial unit rates'!M169","v":0.68890040668219321},{"$f":"'Initial unit rates'!N169","v":0.59038945357121342},{"$f":"'Initial unit rates'!O169","v":0.54926210865545044},{"$f":"'Initial unit rates'!P169","v":0.48455297151833282},{"$f":"'Initial unit rates'!Q169","v":1.7977413276017749},{"$f":"'Initial unit rates'!R169","v":-0.46986885597331057},{"$f":"'Initial unit rates'!S169","v":-0.44731174603980917},{"$f":"'Initial unit rates'!T169","v":-0.46986885597331057},{"$f":"'Initial unit rates'!U169","v":-0.46986885597331057},{"$f":"'Initial unit rates'!V169","v":-0.44731174603980917},{"$f":"'Initial unit rates'!W169","v":-0.44731174603980917},{"$f":"'Initial unit rates'!X169","v":-0.43965084077937477},{"$f":"'Initial unit rates'!Y169","v":-0.43965084077937477}]
[null,null,null,null,null,"132kV/HV","p/kWh",null,null,{"$f":"'Initial unit rates'!J170","v":0},{"$f":"'Initial unit rates'!K170","v":0},{"$f":"'Initial unit rates'!L170","v":0},{"$f":"'Initial unit rates'!M170","v":0},{"$f":"'Initial unit rates'!N170","v":0},{"$f":"'Initial unit rates'!O170","v":0},{"$f":"'Initial unit rates'!P170","v":0},{"$f":"'Initial unit rates'!Q170","v":0},{"$f":"'Initial unit rates'!R170","v":0},{"$f":"'Initial unit rates'!S170","v":0},{"$f":"'Initial unit rates'!T170","v":0},{"$f":"'Initial unit rates'!U170","v":0},{"$f":"'Initial unit rates'!V170","v":0},{"$f":"'Initial unit rates'!W170","v":0},{"$f":"'Initial unit rates'!X170","v":0},{"$f":"'Initial unit rates'!Y170","v":0}]
[null,null,null,null,null,"HV","p/kWh",null,null,{"$f":"'Initial unit rates'!J171","v":1.3581868431047781},{"$f":"'Initial unit rates'!K171","v":1.3581868431047781},{"$f":"'Initial unit rates'!L171","v":1.2506853732016197},{"$f":"'Initial unit rates'!M171","v":1.2506853732016197},{"$f":"'Initial unit rates'!N171","v":1.0718406418573236},{"$f":"'Initial unit rates'!O171","v":0.99717474207583057},{"$f":"'Initial unit rates'!P171","v":0.87969655430749882},{"$f":"'Initial unit rates'!Q171","v":3.2637646333526518},{"$f":"'Initial unit rates'!R171","v":-0.85303782635143555},{"$f":"'Initial unit rates'!S171","v":-0.81208582925304229},{"$f":"'Initial unit rates'!T171","v":-0.85303782635143555},{"$f":"'Initial unit rates'!U171","v":-0.85303782635143555},{"$f":"'Initial unit rates'!V171","v":-0.81208582925304229},{"$f":"'Initial unit rates'!W171","v":-0.81208582925304229},{"$f":"'Initial unit rates'!X171","v":0},{"$f":"'Initial unit rates'!Y171","v":0}]
[null,null,null,null,null,"HV/LV","p/kWh",null,null,{"$f":"'Initial unit rates'!J172","v":1.2331255449069574},{"$f":"'Initial unit rates'!K172","v":1.2331255449069574},{"$f":"'Initial unit rates'!L172","v":1.1355227671112336},{"$f":"'Initial unit rates'!M172","v":1.1355227671112336},{"$f":"'Initial unit rates'!N172","v":0.97314598669085384},{"$f":"'Initial unit rates'!O172","v":0.90535529292772821},{"$f":"'Initial unit rates'!P172","v":0},{"$f":"'Initial unit rates'!Q172","v":2.9632384987258793},{"$f":"'Initial unit rates'!R172","v":-0.77449044642579468},{"$f":"'Initial unit rates'!S172","v":0},{"$f":"'Initial unit rates'!T172","v":-0.77449044642579468},{"$f":"'Initial unit rates'!U172","v":-0.77449044642579468},{"$f":"'Initial unit rates'!V172","v":0},{"$f":"'Initial unit rates'!W172","v":0},{"$f":"'Initial unit rates'!X172","v":0},{"$f":"'Initial unit rates'!Y172","v":0}]
[null,null,null,null,null,"LV circuits","p/kWh",null,null,{"$f":"'Initial unit rates'!J173","v":0.68359758450371377},{"$f":"'Initial unit rates'!K173","v":0.68359758450371377},{"$f":"'Initial unit rates'!L173","v":0.62949034180034102},{"$f":"'Initial unit rates'!M173","v":0.62949034180034102},{"$f":"'Initial unit rates'!N173","v":0.53947487230227242},{"$f":"'Initial unit rates'!O173","v":0},{"$f":"'Initial unit rates'!P173","v":0},{"$f":"'Initial unit rates'!Q173","v":1.6427059583704138},{"$f":"'Initial unit rates'!R173","v":0},{"$f":"'Initial unit rates'!S173","v":0},{"$f":"'Initial unit rates'!T173","v":0},{"$f":"'Initial unit rates'!U173","v":0},{"$f":"'Initial unit rates'!V173","v":0},{"$f":"'Initial unit rates'!W173","v":0},{"$f":"'Initial unit rates'!X173","v":0},{"$f":"'Initial unit rates'!Y173","v":0}]
[null,null,null,null,null,"LV customers","p/kWh",null,">",null,null,null,null,null,null,null,{"$f":"'Service model charges'!$Q$44","v":3.4987270906810259},null,null,null,null,null,null,null,null,null,"Paragraph 86"]
[null,null,null,null,null,"HV customers","p/kWh"]
[]
[null,null,{"$f":"INDEX('Version control'!$H$29:$H$55,MATCH($A$1,'Version control'!$F$29:$F$55,0),1)&\"-B: Initial unit rate 2\"","v":"Section 514-B: Initial unit rate 2"}]
[]
[null,null,null,null,"Asset costs"]
[null,null,null,null,null,"Transmission exit","p/kWh",null,null,{"$f":"'Initial unit rates'!J181","v":0},{"$f":"'Initial unit rates'!K181","v":0},{"$f":"'Initial unit rates'!L181","v":0},{"$f":"'Initial unit rates'!M181","v":0},{"$f":"'Initial unit rates'!N181","v":0},{"$f":"'Initial unit rates'!O181","v":0},{"$f":"'Initial unit rates'!P181","v":0},{"$f":"'Initial unit rates'!Q181","v":0},{"$f":"'Initial unit rates'!R181","v":0},{"$f":"'Initial unit rates'!S181","v":0},{"$f":"'Initial unit rates'!T181","v":0},{"$f":"'Initial unit rates'!U181","v":0},{"$f":"'Initial unit rates'!V181","v":0},{"$f":"'Initial unit rates'!W181","v":0},{"$f":"'Initial unit rates'!X181","v":0},{"$f":"'Initial unit rates'!Y181","v":0}]
[null,null,null,null,null,"GSPs","p/kWh",null,null,{"$f":"'Initial unit rates'!J182","v":0},{"$f":"'Initial unit rates'!K182","v":0},{"$f":"'Initial unit rates'!L182","v":0},{"$f":"'Initial unit rates'!M182","v":0},{"$f":"'Initial unit rates'!N182","v":0},{"$f":"'Initial unit rates'!O182","v":0},{"$f":"'Initial unit rates'!P182","v":0},{"$f":"'Initial unit rates'!Q182","v":0},{"$f":"'Initial unit rates'!R182","v":0},{"$f":"'Initial unit rates'!S182","v":0},{"$f":"'Initial unit rates'!T182","v":0},{"$f":"'Initial unit rates'!U182","v":0},{"$f":"'Initial unit rates'!V182","v":0},{"$f":"'Initial unit rates'!W182","v":0},{"$f":"'Initial unit rates'!X182","v":0},{"$f":"'Initial unit rates'!Y182","v":0}]
[null,null,null,null,null,"132kV","p/kWh",null,null,{"$f":"'Initial unit rates'!J183","v":0.34103770955965473},{"$f":"'Initial unit rates'!K183","v":0.34103770955965473},{"$f":"'Initial unit rates'!L183","v":0.31404432845292801},{"$f":"'Initial unit rates'!M183","v":0.31404432845292801},{"$f":"'Initial unit rates'!N183","v":0.26913681233751446},{"$f":"'Initial unit rates'!O183","v":0.2503883701971964},{"$f":"'Initial unit rates'!P183","v":0.2208898573209086},{"$f":"'Initial unit rates'!Q183","v":0.23748302864799198},{"$f":"'Initial unit rates'!R183","v":-0.21419590974803529},{"$f":"'Initial unit rates'!S183","v":-0.20391295393585607},{"$f":"'Initial unit rates'!T183","v":-0.21419590974803529},{"$f":"'Initial unit rates'!U183","v":-0.21419590974803529},{"$f":"'Initial unit rates'!V183","v":-0.20391295393585607},{"$f":"'Initial unit rates'!W183","v":-0.20391295393585607},{"$f":"'Initial unit rates'!X183","v":-0.20042062932039895},{"$f":"'Initial unit rates'!Y183","v":-0.20042062932039895}]
[null,null,null,null,null,"132kV/EHV","p/kWh",null,null,{"$f":"'Initial unit rates'!J184","v":0.13489930147524867},{"$f":"'Initial unit rates'!K184","v":0.13489930147524867},{"$f":"'Initial unit rates'!L184","v":0.12422192430058275},{"$f":"'Initial unit rates'!M184","v":0.12422192430058275},{"$f":"'Initial unit rates'!N184","v":0.10645851460967262},{"$f":"'Initial unit rates'!O184","v":9.9042467417285451E-2},{"$f":"'Initial unit rates'!P184","v":8.7374171888594726E-2},{"$f":"'Initial unit rates'!Q184","v":9.393769011117746E-2},{"$f":"'Initial unit rates'!R184","v":-8.4726344899437131E-2},{"$f":"'Initial unit rates'!S184","v":-8.0658866385243111E-2},{"$f":"'Initial unit rates'!T184","v":-8.4726344899437131E-2},{"$f":"'Initial unit rates'!U184","v":-8.4726344899437131E-2},{"$f":"'Initial unit rates'!V184","v":-8.0658866385243111E-2},{"$f":"'Initial unit rates'!W184","v":-8.0658866385243111E-2},{"$f":"'Initial unit rates'!X184","v":-7.9277458587969682E-2},{"$f":"'Initial unit rates'!Y184","v":-7.9277458587969682E-2}]
[null,null,null,null,null,"EHV","p/kWh",null,null,{"$f":"'Initial unit rates'!J185","v":0.39475505354616913},{"$f":"'Initial unit rates'!K185","v":0.39475505354616913},{"$f":"'Initial unit rates'!L185","v":0.36350990585286352},{"$f":"'Initial unit rates'!M185","v":0.36350990585286352},{"$f":"'Initial unit rates'!N185","v":0.31152894177808393},{"$f":"'Initial unit rates'!O185","v":0.28982740533929929},{"$f":"'Initial unit rates'!P185","v":0.25568253894007653},{"$f":"'Initial unit rates'!Q185","v":0.27113044261950658},{"$f":"'Initial unit rates'!R185","v":-0.24793421798173798},{"$f":"'Initial unit rates'!S185","v":-0.23603157889384654},{"$f":"'Initial unit rates'!T185","v":-0.24793421798173798},{"$f":"'Initial unit rates'!U185","v":-0.24793421798173798},{"$f":"'Initial unit rates'!V185","v":-0.23603157889384654},{"$f":"'Initial unit rates'!W185","v":-0.23603157889384654},{"$f":"'Initial unit rates'!X185","v":-0.23198917316588341},{"$f":"'Initial unit rates'!Y185","v":-0.23198917316588341}]
[null,null,null,null,null,"EHV/HV","p/kWh",null,null,{"$f":"'Initial unit rates'!J186","v":0.24901282873490996},{"$f":"'Initial unit rates'!K186","v":0.24901282873490996},{"$f":"'Initial unit rates'!L186","v":0.22930328343217934},{"$f":"'Initial unit rates'!M186","v":0.22930328343217934},{"$f":"'Initial unit rates'!N186","v":0.19651351471775624},{"$f":"'Initial unit rates'!O186","v":0.18282411181342212},{"$f":"'Initial unit rates'!P186","v":0.16128541410083763},{"$f":"'Initial unit rates'!Q186","v":0.17103000421737533},{"$f":"'Initial unit rates'!R186","v":-0.15639774691976074},{"$f":"'Initial unit rates'!S186","v":-0.14888952175060552},{"$f":"'Initial unit rates'!T186","v":-0.15639774691976074},{"$f":"'Initial unit rates'!U186","v":-0.15639774691976074},{"$f":"'Initial unit rates'!V186","v":-0.14888952175060552},{"$f":"'Initial unit rates'!W186","v":-0.14888952175060552},{"$f":"'Initial unit rates'!X186","v":-0.14633955848560942},{"$f":"'Initial unit rates'!Y186","v":-0.14633955848560942}]
[null,null,null,null,null,"132kV/HV","p/kWh",null,null,{"$f":"'Initial unit rates'!J187","v":0},{"$f":"'Initial unit rates'!K187","v":0},{"$f":"'Initial unit rates'!L187","v":0},{"$f":"'Initial unit rates'!M187","v":0},{"$f":"'Initial unit rates'!N187","v":0},{"$f":"'Initial unit rates'!O187","v":0},{"$f":"'Initial unit rates'!P187","v":0},{"$f":"'Initial unit rates'!Q187","v":0},{"$f":"'Initial unit rates'!R187","v":0},{"$f":"'Initial unit rates'!S187","v":0},{"$f":"'Initial unit rates'!T187","v":0},{"$f":"'Initial unit rates'!U187","v":0},{"$f":"'Initial unit rates'!V187","v":0},{"$f":"'Initial unit rates'!W187","v":0},{"$f":"'Initial unit rates'!X187","v":0},{"$f":"'Initial unit rates'!Y187","v":0}]
[null,null,null,null,null,"HV","p/kWh",null,null,{"$f":"'Initial unit rates'!J188","v":0.4520779776255604},{"$f":"'Initial unit rates'!K188","v":0.4520779776255604},{"$f":"'Initial unit rates'!L188","v":0.41629567907634241},{"$f":"'Initial unit rates'!M188","v":0.41629567907634241},{"$f":"'Initial unit rates'!N188","v":0.35676648773894809},{"$f":"'Initial unit rates'!O188","v":0.33191364135615753},{"$f":"'Initial unit rates'!P188","v":0.29281055196087458},{"$f":"'Initial unit rates'!Q188","v":0.31050166697312209},{"$f":"'Initial unit rates'!R188","v":-0.28393708666290657},{"$f":"'Initial unit rates'!S188","v":-0.27030604898796623},{"$f":"'Initial unit rates'!T188","v":-0.28393708666290657},{"$f":"'Initial unit rates'!U188","v":-0.28393708666290657},{"$f":"'Initial unit rates'!V188","v":-0.27030604898796623},{"$f":"'Initial unit rates'!W188","v":-0.27030604898796623},{"$f":"'Initial unit rates'!X188","v":0},{"$f":"'Initial unit rates'!Y188","v":0}]
[null,null,null,null,null,"HV/LV","p/kWh",null,null,{"$f":"'Initial unit rates'!J189","v":0.41045081928904237},{"$f":"'Initial unit rates'!K189","v":0.41045081928904237},{"$f":"'Initial unit rates'!L189","v":0.3779633403972123},{"$f":"'Initial unit rates'!M189","v":0.3779633403972123},{"$f":"'Initial unit rates'!N189","v":0.32391557305322255},{"$f":"'Initial unit rates'!O189","v":0.30135116676858364},{"$f":"'Initial unit rates'!P189","v":0},{"$f":"'Initial unit rates'!Q189","v":0.28191079837401395},{"$f":"'Initial unit rates'!R189","v":-0.25779227393346171},{"$f":"'Initial unit rates'!S189","v":0},{"$f":"'Initial unit rates'!T189","v":-0.25779227393346171},{"$f":"'Initial unit rates'!U189","v":-0.25779227393346171},{"$f":"'Initial unit rates'!V189","v":0},{"$f":"'Initial unit rates'!W189","v":0},{"$f":"'Initial unit rates'!X189","v":0},{"$f":"'Initial unit rates'!Y189","v":0}]
[null,null,null,null,null,"LV circuits","p/kWh",null,null,{"$f":"'Initial unit rates'!J190","v":0.2275382176473609},{"$f":"'Initial unit rates'!K190","v":0.2275382176473609},{"$f":"'Initial unit rates'!L190","v":0.20952840332732256},{"$f":"'Initial unit rates'!M190","v":0.20952840332732256},{"$f":"'Initial unit rates'!N190","v":0.17956639065410537},{"$f":"'Initial unit rates'!O190","v":0},{"$f":"'Initial unit rates'!P190","v":0},{"$f":"'Initial unit rates'!Q190","v":0.15628055197618199},{"$f":"'Initial unit rates'!R190","v":0},{"$f":"'Initial unit rates'!S190","v":0},{"$f":"'Initial unit rates'!T190","v":0},{"$f":"'Initial unit rates'!U190","v":0},{"$f":"'Initial unit rates'!V190","v":0},{"$f":"'Initial unit rates'!W190","v":0},{"$f":"'Initial unit rates'!X190","v":0},{"$f":"'Initial unit rates'!Y190","v":0}]
[null,null,null,null,null,"LV customers","p/kWh"]
[null,null,null,null,null,"HV customers","p/kWh"]
[]
[null,null,null,null,"Other operating costs"]
[null,null,null,null,null,"Transmission exit","p/kWh",null,null,{"$f":"'Initial unit rates'!J193","v":0.11211148942009859},{"$f":"'Initial unit rates'!K193","v":0.11211148942009859},{"$f":"'Initial unit rates'!L193","v":0.10323778403348027},{"$f":"'Initial unit rates'!M193","v":0.10323778403348027},{"$f":"'Initial unit rates'!N193","v":8.8475051418495279E-2},{"$f":"'Initial unit rates'!O193","v":8.2311757114848977E-2},{"$f":"'Initial unit rates'!P193","v":7.2614523871907269E-2},{"$f":"'Initial unit rates'!Q193","v":8.113253945355324E-2},{"$f":"'Initial unit rates'!R193","v":-7.0413980027462977E-2},{"$f":"'Initial unit rates'!S193","v":-6.7033598739912673E-2},{"$f":"'Initial unit rates'!T193","v":-7.0413980027462977E-2},{"$f":"'Initial unit rates'!U193","v":-7.0413980027462977E-2},{"$f":"'Initial unit rates'!V193","v":-6.7033598739912673E-2},{"$f":"'Initial unit rates'!W193","v":-6.7033598739912673E-2},{"$f":"'Initial unit rates'!X193","v":-6.5885544717725772E-2},{"$f":"'Initial unit rates'!Y193","v":-6.5885544717725772E-2}]
[null,null,null,null,null,"GSPs","p/kWh",null,null,{"$f":"'Initial unit rates'!J194","v":0},{"$f":"'Initial unit rates'!K194","v":0},{"$f":"'Initial unit rates'!L194","v":0},{"$f":"'Initial unit rates'!M194","v":0},{"$f":"'Initial unit rates'!N194","v":0},{"$f":"'Initial unit rates'!O194","v":0},{"$f":"'Initial unit rates'!P194","v":0},{"$f":"'Initial unit rates'!Q194","v":0},{"$f":"'Initial unit rates'!R194","v":0},{"$f":"'Initial unit rates'!S194","v":0},{"$f":"'Initial unit rates'!T194","v":0},{"$f":"'Initial unit rates'!U194","v":0},{"$f":"'Initial unit rates'!V194","v":0},{"$f":"'Initial unit rates'!W194","v":0},{"$f":"'Initial unit rates'!X194","v":0},{"$f":"'Initial unit rates'!Y194","v":0}]
[null,null,null,null,null,"132kV","p/kWh",null,null,{"$f":"'Initial unit rates'!J195","v":0.16679596105672054},{"$f":"'Initial unit rates'!K195","v":0.16679596105672054},{"$f":"'Initial unit rates'!L195","v":0.15359394023128087},{"$f":"'Initial unit rates'!M195","v":0.15359394023128087},{"$f":"'Initial unit rates'!N195","v":0.13163040922231384},{"$f":"'Initial unit rates'!O195","v":0.12246085307807265},{"$f":"'Initial unit rates'!P195","v":0.10803361331242495},{"$f":"'Initial unit rates'!Q195","v":0.11614906178307438},{"$f":"'Initial unit rates'!R195","v":-0.10475971313252298},{"$f":"'Initial unit rates'!S195","v":-9.9730487773805832E-2},{"$f":"'Initial unit rates'!T195","v":-0.10475971313252298},{"$f":"'Initial unit rates'!U195","v":-0.10475971313252298},{"$f":"'Initial unit rates'!V195","v":-9.9730487773805832E-2},{"$f":"'Initial unit rates'!W195","v":-9.9730487773805832E-2},{"$f":"'Initial unit rates'!X195","v":-9.8022448972732087E-2},{"$f":"'Initial unit rates'!Y195","v":-9.8022448972732087E-2}]
[null,null,null,null,null,"132kV/EHV","p/kWh",null,null,{"$f":"'Initial unit rates'!J196","v":6.5977040088901207E-2},{"$f":"'Initial unit rates'!K196","v":6.5977040088901207E-2},{"$f":"'Initial unit rates'!L196","v":6.0754909698355709E-2},{"$f":"'Initial unit rates'!M196","v":6.0754909698355709E-2},{"$f":"'Initial unit rates'!N196","v":5.2067116800422975E-2},{"$f":"'Initial unit rates'!O196","v":4.8440049517179215E-2},{"$f":"'Initial unit rates'!P196","v":4.2733277180727759E-2},{"$f":"'Initial unit rates'!Q196","v":4.594338650049342E-2},{"$f":"'Initial unit rates'!R196","v":-4.1438268344494607E-2},{"$f":"'Initial unit rates'!S196","v":-3.944893118665202E-2},{"$f":"'Initial unit rates'!T196","v":-4.1438268344494607E-2},{"$f":"'Initial unit rates'!U196","v":-4.1438268344494607E-2},{"$f":"'Initial unit rates'!V196","v":-3.944893118665202E-2},{"$f":"'Initial unit rates'!W196","v":-3.944893118665202E-2},{"$f":"'Initial unit rates'!X196","v":-3.877330724625265E-2},{"$f":"'Initial unit rates'!Y196","v":-3.877330724625265E-2}]
[null,null,null,null,null,"EHV","p/kWh",null,null,{"$f":"'Initial unit rates'!J197","v":0.19306823466310266},{"$f":"'Initial unit rates'!K197","v":0.19306823466310266},{"$f":"'Initial unit rates'!L197","v":0.17778674440035952},{"$f":"'Initial unit rates'!M197","v":0.17778674440035952},{"$f":"'Initial unit rates'!N197","v":0.15236370578476877},{"$f":"'Initial unit rates'!O197","v":0.1417498395604492},{"$f":"'Initial unit rates'!P197","v":0.12505014434620057},{"$f":"'Initial unit rates'!Q197","v":0.13260546115808372},{"$f":"'Initial unit rates'!R197","v":-0.12126056740325564},{"$f":"'Initial unit rates'!S197","v":-0.11543918146813557},{"$f":"'Initial unit rates'!T197","v":-0.12126056740325564},{"$f":"'Initial unit rates'!U197","v":-0.12126056740325564},{"$f":"'Initial unit rates'!V197","v":-0.11543918146813557},{"$f":"'Initial unit rates'!W197","v":-0.11543918146813557},{"$f":"'Initial unit rates'!X197","v":-0.11346210699960424},{"$f":"'Initial unit rates'!Y197","v":-0.11346210699960424}]
[null,null,null,null,null,"EHV/HV","p/kWh",null,null,{"$f":"'Initial unit rates'!J198","v":0.12178809826608526},{"$f":"'Initial unit rates'!K198","v":0.12178809826608526},{"$f":"'Initial unit rates'!L198","v":0.11214848229808957},{"$f":"'Initial unit rates'!M198","v":0.11214848229808957},{"$f":"'Initial unit rates'!N198","v":9.6111543178918318E-2},{"$f":"'Initial unit rates'!O198","v":8.9416280309984261E-2},{"$f":"'Initial unit rates'!P198","v":7.8882055841026227E-2},{"$f":"'Initial unit rates'!Q198","v":8.3647975350896187E-2},{"$f":"'Initial unit rates'!R198","v":-7.6491577832463034E-2},{"$f":"'Initial unit rates'!S198","v":-7.2819427809708903E-2},{"$f":"'Initial unit rates'!T198","v":-7.6491577832463034E-2},{"$f":"'Initial unit rates'!U198","v":-7.6491577832463034E-2},{"$f":"'Initial unit rates'!V198","v":-7.2819427809708903E-2},{"$f":"'Initial unit rates'!W198","v":-7.2819427809708903E-2},{"$f":"'Initial unit rates'!X198","v":-7.1572282518962221E-2},{"$f":"'Initial unit rates'!Y198","v":-7.1572282518962221E-2}]
[null,null,null,null,null,"132kV/HV","p/kWh",null,null,{"$f":"'Initial unit rates'!J199","v":0},{"$f":"'Initial unit rates'!K199","v":0},{"$f":"'Initial unit rates'!L199","v":0},{"$f":"'Initial unit rates'!M199","v":0},{"$f":"'Initial unit rates'!N199","v":0},{"$f":"'Initial unit rates'!O199","v":0},{"$f":"'Initial unit rates'!P199","v":0},{"$f":"'Initial unit rates'!Q199","v":0},{"$f":"'Initial unit rates'!R199","v":0},{"$f":"'Initial unit rates'!S199","v":0},{"$f":"'Initial unit rates'!T199","v":0},{"$f":"'Initial unit rates'!U199","v":0},{"$f":"'Initial unit rates'!V199","v":0},{"$f":"'Initial unit rates'!W199","v":0},{"$f":"'Initial unit rates'!X199","v":0},{"$f":"'Initial unit rates'!Y199","v":0}]
[null,null,null,null,null,"HV","p/kWh",null,null,{"$f":"'Initial unit rates'!J200","v":0.22110393847060494},{"$f":"'Initial unit rates'!K200","v":0.22110393847060494},{"$f":"'Initial unit rates'!L200","v":0.20360340199608551},{"$f":"'Initial unit rates'!M200","v":0.20360340199608551},{"$f":"'Initial unit rates'!N200","v":0.17448864898865232},{"$f":"'Initial unit rates'!O200","v":0.16233352865675404},{"$f":"'Initial unit rates'!P200","v":0.14320884773981218},{"$f":"'Initial unit rates'!Q200","v":0.15186128249385406},{"$f":"'Initial unit rates'!R200","v":-0.13886898111864271},{"$f":"'Initial unit rates'!S200","v":-0.13220226372798324},{"$f":"'Initial unit rates'!T200","v":-0.13886898111864271},{"$f":"'Initial unit rates'!U200","v":-0.13886898111864271},{"$f":"'Initial unit rates'!V200","v":-0.13220226372798324},{"$f":"'Initial unit rates'!W200","v":-0.13220226372798324},{"$f":"'Initial unit rates'!X200","v":0},{"$f":"'Initial unit rates'!Y200","v":0}]
[null,null,null,null,null,"HV/LV","p/kWh",null,null,{"$f":"'Initial unit rates'!J201","v":0.20074477675278543},{"$f":"'Initial unit rates'!K201","v":0.20074477675278543},{"$f":"'Initial unit rates'!L201","v":0.18485568263744726},{"$f":"'Initial unit rates'!M201","v":0.18485568263744726},{"$f":"'Initial unit rates'!N201","v":0.15842180437585901},{"$f":"'Initial unit rates'!O201","v":0.1473859226348625},{"$f":"'Initial unit rates'!P201","v":0},{"$f":"'Initial unit rates'!Q201","v":0.13787795668630001},{"$f":"'Initial unit rates'!R201","v":-0.12608198119571212},{"$f":"'Initial unit rates'!S201","v":0},{"$f":"'Initial unit rates'!T201","v":-0.12608198119571212},{"$f":"'Initial unit rates'!U201","v":-0.12608198119571212},{"$f":"'Initial unit rates'!V201","v":0},{"$f":"'Initial unit rates'!W201","v":0},{"$f":"'Initial unit rates'!X201","v":0},{"$f":"'Initial unit rates'!Y201","v":0}]
[null,null,null,null,null,"LV circuits","p/kWh",null,null,{"$f":"'Initial unit rates'!J202","v":0.11128521751635245},{"$f":"'Initial unit rates'!K202","v":0.11128521751635245},{"$f":"'Initial unit rates'!L202","v":0.10247691214788576},{"$f":"'Initial unit rates'!M202","v":0.10247691214788576},{"$f":"'Initial unit rates'!N202","v":8.7822982218917836E-2},{"$f":"'Initial unit rates'!O202","v":0},{"$f":"'Initial unit rates'!P202","v":0},{"$f":"'Initial unit rates'!Q202","v":7.6434259704006052E-2},{"$f":"'Initial unit rates'!R202","v":0},{"$f":"'Initial unit rates'!S202","v":0},{"$f":"'Initial unit rates'!T202","v":0},{"$f":"'Initial unit rates'!U202","v":0},{"$f":"'Initial unit rates'!V202","v":0},{"$f":"'Initial unit rates'!W202","v":0},{"$f":"'Initial unit rates'!X202","v":0},{"$f":"'Initial unit rates'!Y202","v":0}]
[null,null,null,null,null,"LV customers","p/kWh",null,">",null,null,null,null,null,null,null,{"$f":"'Service model charges'!$Q$44","v":3.4987270906810259},null,null,null,null,null,null,null,null,null,"Paragraph 86"]
[null,null,null,null,null,"HV customers","p/kWh"]
[]
[null,null,{"$f":"INDEX('Version control'!$H$29:$H$55,MATCH($A$1,'Version control'!$F$29:$F$55,0),1)&\"-C: Initial unit rate 3\"","v":"Section 514-C: Initial unit rate 3"}]
[]
[null,null,null,null,"Asset costs"]
[null,null,null,null,null,"Transmission exit","p/kWh",null,null,{"$f":"'Initial unit rates'!J210","v":0},{"$f":"'Initial unit rates'!K210","v":0},{"$f":"'Initial unit rates'!L210","v":0},{"$f":"'Initial unit rates'!M210","v":0},{"$f":"'Initial unit rates'!N210","v":0},{"$f":"'Initial unit rates'!O210","v":0},{"$f":"'Initial unit rates'!P210","v":0},{"$f":"'Initial unit rates'!Q210","v":0},{"$f":"'Initial unit rates'!R210","v":0},{"$f":"'Initial unit rates'!S210","v":0},{"$f":"'Initial unit rates'!T210","v":0},{"$f":"'Initial unit rates'!U210","v":0},{"$f":"'Initial unit rates'!V210","v":0},{"$f":"'Initial unit rates'!W210","v":0},{"$f":"'Initial unit rates'!X210","v":0},{"$f":"'Initial unit rates'!Y210","v":0}]
[null,null,null,null,null,"GSPs","p/kWh",null,null,{"$f":"'Initial unit rates'!J211","v":0},{"$f":"'Initial unit rates'!K211","v":0},{"$f":"'Initial unit rates'!L211","v":0},{"$f":"'Initial unit rates'!M211","v":0},{"$f":"'Initial unit rates'!N211","v":0},{"$f":"'Initial unit rates'!O211","v":0},{"$f":"'Initial unit rates'!P211","v":0},{"$f":"'Initial unit rates'!Q211","v":0},{"$f":"'Initial unit rates'!R211","v":0},{"$f":"'Initial unit rates'!S211","v":0},{"$f":"'Initial unit rates'!T211","v":0},{"$f":"'Initial unit rates'!U211","v":0},{"$f":"'Initial unit rates'!V211","v":0},{"$f":"'Initial unit rates'!W211","v":0},{"$f":"'Initial unit rates'!X211","v":0},{"$f":"'Initial unit rates'!Y211","v":0}]
[null,null,null,null,null,"132kV","p/kWh",null,null,{"$f":"'Initial unit rates'!J212","v":1.7094714096475738E-2},{"$f":"'Initial unit rates'!K212","v":1.7094714096475738E-2},{"$f":"'Initial unit rates'!L212","v":1.5741655125042591E-2},{"$f":"'Initial unit rates'!M212","v":1.5741655125042591E-2},{"$f":"'Initial unit rates'!N212","v":1.3490639688165844E-2},{"$f":"'Initial unit rates'!O212","v":1.2550863091152916E-2},{"$f":"'Initial unit rates'!P212","v":1.1072232928692419E-2},{"$f":"'Initial unit rates'!Q212","v":1.385426483224509E-2},{"$f":"'Initial unit rates'!R212","v":-1.0736694902464121E-2},{"$f":"'Initial unit rates'!S212","v":-1.0221255745008867E-2},{"$f":"'Initial unit rates'!T212","v":-1.0736694902464121E-2},{"$f":"'Initial unit rates'!U212","v":-1.0736694902464121E-2},{"$f":"'Initial unit rates'!V212","v":-1.0221255745008867E-2},{"$f":"'Initial unit rates'!W212","v":-1.0221255745008867E-2},{"$f":"'Initial unit rates'!X212","v":-1.0046200936816515E-2},{"$f":"'Initial unit rates'!Y212","v":-1.0046200936816515E-2}]
[null,null,null,null,null,"132kV/EHV","p/kWh",null,null,{"$f":"'Initial unit rates'!J213","v":6.7619061643102085E-3},{"$f":"'Initial unit rates'!K213","v":6.7619061643102085E-3},{"$f":"'Initial unit rates'!L213","v":6.2266964060203496E-3},{"$f":"'Initial unit rates'!M213","v":6.2266964060203496E-3},{"$f":"'Initial unit rates'!N213","v":5.3362951350384427E-3},{"$f":"'Initial unit rates'!O213","v":4.9645614442289376E-3},{"$f":"'Initial unit rates'!P213","v":4.3796813255062789E-3},{"$f":"'Initial unit rates'!Q213","v":5.48012901780309E-3},{"$f":"'Initial unit rates'!R213","v":-4.2469574533719467E-3},{"$f":"'Initial unit rates'!S213","v":-4.0430727205560818E-3},{"$f":"'Initial unit rates'!T213","v":-4.2469574533719467E-3},{"$f":"'Initial unit rates'!U213","v":-4.2469574533719467E-3},{"$f":"'Initial unit rates'!V213","v":-4.0430727205560818E-3},{"$f":"'Initial unit rates'!W213","v":-4.0430727205560818E-3},{"$f":"'Initial unit rates'!X213","v":-3.9738288490337136E-3},{"$f":"'Initial unit rates'!Y213","v":-3.9738288490337136E-3}]
[null,null,null,null,null,"EHV","p/kWh",null,null,{"$f":"'Initial unit rates'!J214","v":2.2748721800443891E-2},{"$f":"'Initial unit rates'!K214","v":2.2748721800443891E-2},{"$f":"'Initial unit rates'!L214","v":2.0948144034298437E-2},{"$f":"'Initial unit rates'!M214","v":2.0948144034298437E-2},{"$f":"'Initial unit rates'!N214","v":1.7952614325347598E-2},{"$f":"'Initial unit rates'!O214","v":1.6702010411215894E-2},{"$f":"'Initial unit rates'!P214","v":1.4734329289336615E-2},{"$f":"'Initial unit rates'!Q214","v":1.8436507018470234E-2},{"$f":"'Initial unit rates'!R214","v":-1.4287813414952305E-2},{"$f":"'Initial unit rates'!S214","v":-1.3601894836154775E-2},{"$f":"'Initial unit rates'!T214","v":-1.4287813414952305E-2},{"$f":"'Initial unit rates'!U214","v":-1.4287813414952305E-2},{"$f":"'Initial unit rates'!V214","v":-1.3601894836154775E-2},{"$f":"'Initial unit rates'!W214","v":-1.3601894836154775E-2},{"$f":"'Initial unit rates'!X214","v":-1.336894135656316E-2},{"$f":"'Initial unit rates'!Y214","v":-1.336894135656316E-2}]
[null,null,null,null,null,"EHV/HV","p/kWh",null,null,{"$f":"'Initial unit rates'!J215","v":1.4349970987691288E-2},{"$f":"'Initial unit rates'!K215","v":1.4349970987691288E-2},{"$f":"'Initial unit rates'!L215","v":1.3214160416357779E-2},{"$f":"'Initial unit rates'!M215","v":1.3214160416357779E-2},{"$f":"'Initial unit rates'!N215","v":1.1324570100326349E-2},{"$f":"'Initial unit rates'!O215","v":1.0535684903069555E-2},{"$f":"'Initial unit rates'!P215","v":9.2944649672995986E-3},{"$f":"'Initial unit rates'!Q215","v":1.1629811254901026E-2},{"$f":"'Initial unit rates'!R215","v":-9.0128012369517507E-3},{"$f":"'Initial unit rates'!S215","v":-8.5801214674241753E-3},{"$f":"'Initial unit rates'!T215","v":-9.0128012369517507E-3},{"$f":"'Initial unit rates'!U215","v":-9.0128012369517507E-3},{"$f":"'Initial unit rates'!V215","v":-8.5801214674241753E-3},{"$f":"'Initial unit rates'!W215","v":-8.5801214674241753E-3},{"$f":"'Initial unit rates'!X215","v":-8.4331736211695259E-3},{"$f":"'Initial unit rates'!Y215","v":-8.4331736211695259E-3}]
[null,null,null,null,null,"132kV/HV","p/kWh",null,null,{"$f":"'Initial unit rates'!J216","v":0},{"$f":"'Initial unit rates'!K216","v":0},{"$f":"'Initial unit rates'!L216","v":0},{"$f":"'Initial unit rates'!M216","v":0},{"$f":"'Initial unit rates'!N216","v":0},{"$f":"'Initial unit rates'!O216","v":0},{"$f":"'Initial unit rates'!P216","v":0},{"$f":"'Initial unit rates'!Q216","v":0},{"$f":"'Initial unit rates'!R216","v":0},{"$f":"'Initial unit rates'!S216","v":0},{"$f":"'Initial unit rates'!T216","v":0},{"$f":"'Initial unit rates'!U216","v":0},{"$f":"'Initial unit rates'!V216","v":0},{"$f":"'Initial unit rates'!W216","v":0},{"$f":"'Initial unit rates'!X216","v":0},{"$f":"'Initial unit rates'!Y216","v":0}]
[null,null,null,null,null,"HV","p/kWh",null,null,{"$f":"'Initial unit rates'!J217","v":2.6052094970605282E-2},{"$f":"'Initial unit rates'!K217","v":2.6052094970605282E-2},{"$f":"'Initial unit rates'!L217","v":2.3990052831399624E-2},{"$f":"'Initial unit rates'!M217","v":2.3990052831399624E-2},{"$f":"'Initial unit rates'!N217","v":2.0559538134818561E-2},{"$f":"'Initial unit rates'!O217","v":1.9127332306843901E-2},{"$f":"'Initial unit rates'!P217","v":1.6873921503865696E-2},{"$f":"'Initial unit rates'!Q217","v":2.1113697551220008E-2},{"$f":"'Initial unit rates'!R217","v":-1.636256644544145E-2},{"$f":"'Initial unit rates'!S217","v":-1.5577044686738187E-2},{"$f":"'Initial unit rates'!T217","v":-1.636256644544145E-2},{"$f":"'Initial unit rates'!U217","v":-1.636256644544145E-2},{"$f":"'Initial unit rates'!V217","v":-1.5577044686738187E-2},{"$f":"'Initial unit rates'!W217","v":-1.5577044686738187E-2},{"$f":"'Initial unit rates'!X217","v":0},{"$f":"'Initial unit rates'!Y217","v":0}]
[null,null,null,null,null,"HV/LV","p/kWh",null,null,{"$f":"'Initial unit rates'!J218","v":2.3653228544871931E-2},{"$f":"'Initial unit rates'!K218","v":2.3653228544871931E-2},{"$f":"'Initial unit rates'!L218","v":2.1781058416411245E-2},{"$f":"'Initial unit rates'!M218","v":2.1781058416411245E-2},{"$f":"'Initial unit rates'!N218","v":1.8666424133205704E-2},{"$f":"'Initial unit rates'!O218","v":1.7366095241782391E-2},{"$f":"'Initial unit rates'!P218","v":0},{"$f":"'Initial unit rates'!Q218","v":1.916955677344925E-2},{"$f":"'Initial unit rates'!R218","v":-1.4855907908802136E-2},{"$f":"'Initial unit rates'!S218","v":0},{"$f":"'Initial unit rates'!T218","v":-1.4855907908802136E-2},{"$f":"'Initial unit rates'!U218","v":-1.4855907908802136E-2},{"$f":"'Initial unit rates'!V218","v":0},{"$f":"'Initial unit rates'!W218","v":0},{"$f":"'Initial unit rates'!X218","v":0},{"$f":"'Initial unit rates'!Y218","v":0}]
[null,null,null,null,null,"LV circuits","p/kWh",null,null,{"$f":"'Initial unit rates'!J219","v":1.311244419983917E-2},{"$f":"'Initial unit rates'!K219","v":1.311244419983917E-2},{"$f":"'Initial unit rates'!L219","v":1.207458476786033E-2},{"$f":"'Initial unit rates'!M219","v":1.207458476786033E-2},{"$f":"'Initial unit rates'!N219","v":1.0347950783668222E-2},{"$f":"'Initial unit rates'!O219","v":0},{"$f":"'Initial unit rates'!P219","v":0},{"$f":"'Initial unit rates'!Q219","v":1.0626868253974471E-2},{"$f":"'Initial unit rates'!R219","v":0},{"$f":"'Initial unit rates'!S219","v":0},{"$f":"'Initial unit rates'!T219","v":0},{"$f":"'Initial unit rates'!U219","v":0},{"$f":"'Initial unit rates'!V219","v":0},{"$f":"'Initial unit rates'!W219","v":0},{"$f":"'Initial unit rates'!X219","v":0},{"$f":"'Initial unit rates'!Y219","v":0}]
[null,null,null,null,null,"LV customers","p/kWh"]
[null,null,null,null,null,"HV customers","p/kWh"]
[]
[null,null,null,null,"Other operating costs"]
[null,null,null,null,null,"Transmission exit","p/kWh",null,null,{"$f":"'Initial unit rates'!J222","v":3.9961233645783795E-3},{"$f":"'Initial unit rates'!K222","v":3.9961233645783795E-3},{"$f":"'Initial unit rates'!L222","v":3.6798273131275331E-3},{"$f":"'Initial unit rates'!M222","v":3.6798273131275331E-3},{"$f":"'Initial unit rates'!N222","v":3.1536216491682709E-3},{"$f":"'Initial unit rates'!O222","v":2.9339360085887923E-3},{"$f":"'Initial unit rates'!P222","v":2.5882859727688382E-3},{"$f":"'Initial unit rates'!Q222","v":3.2386240028784642E-3},{"$f":"'Initial unit rates'!R222","v":-2.5098493672340402E-3},{"$f":"'Initial unit rates'!S222","v":-2.3893584102925506E-3},{"$f":"'Initial unit rates'!T222","v":-2.5098493672340402E-3},{"$f":"'Initial unit rates'!U222","v":-2.5098493672340402E-3},{"$f":"'Initial unit rates'!V222","v":-2.3893584102925506E-3},{"$f":"'Initial unit rates'!W222","v":-2.3893584102925506E-3},{"$f":"'Initial unit rates'!X222","v":-2.3484369532180823E-3},{"$f":"'Initial unit rates'!Y222","v":-2.3484369532180823E-3}]
[null,null,null,null,null,"GSPs","p/kWh",null,null,{"$f":"'Initial unit rates'!J223","v":0},{"$f":"'Initial unit rates'!K223","v":0},{"$f":"'Initial unit rates'!L223","v":0},{"$f":"'Initial unit rates'!M223","v":0},{"$f":"'Initial unit rates'!N223","v":0},{"$f":"'Initial unit rates'!O223","v":0},{"$f":"'Initial unit rates'!P223","v":0},{"$f":"'Initial unit rates'!Q223","v":0},{"$f":"'Initial unit rates'!R223","v":0},{"$f":"'Initial unit rates'!S223","v":0},{"$f":"'Initial unit rates'!T223","v":0},{"$f":"'Initial unit rates'!U223","v":0},{"$f":"'Initial unit rates'!V223","v":0},{"$f":"'Initial unit rates'!W223","v":0},{"$f":"'Initial unit rates'!X223","v":0},{"$f":"'Initial unit rates'!Y223","v":0}]
[null,null,null,null,null,"132kV","p/kWh",null,null,{"$f":"'Initial unit rates'!J224","v":8.3607448290488259E-3},{"$f":"'Initial unit rates'!K224","v":8.3607448290488259E-3},{"$f":"'Initial unit rates'!L224","v":7.6989858353058395E-3},{"$f":"'Initial unit rates'!M224","v":7.6989858353058395E-3},{"$f":"'Initial unit rates'!N224","v":6.5980510336026438E-3},{"$f":"'Initial unit rates'!O224","v":6.1384216838753624E-3},{"$f":"'Initial unit rates'!P224","v":5.4152478761650674E-3},{"$f":"'Initial unit rates'!Q224","v":6.7758941391331115E-3},{"$f":"'Initial unit rates'!R224","v":-5.2511417201974841E-3},{"$f":"'Initial unit rates'!S224","v":-4.9990488658764078E-3},{"$f":"'Initial unit rates'!T224","v":-5.2511417201974841E-3},{"$f":"'Initial unit rates'!U224","v":-5.2511417201974841E-3},{"$f":"'Initial unit rates'!V224","v":-4.9990488658764078E-3},{"$f":"'Initial unit rates'!W224","v":-4.9990488658764078E-3},{"$f":"'Initial unit rates'!X224","v":-4.9134324247862311E-3},{"$f":"'Initial unit rates'!Y224","v":-4.9134324247862311E-3}]
[null,null,null,null,null,"132kV/EHV","p/kWh",null,null,{"$f":"'Initial unit rates'!J225","v":3.3071376145112122E-3},{"$f":"'Initial unit rates'!K225","v":3.3071376145112122E-3},{"$f":"'Initial unit rates'!L225","v":3.0453752829609623E-3},{"$f":"'Initial unit rates'!M225","v":3.0453752829609623E-3},{"$f":"'Initial unit rates'!N225","v":2.6098945969356118E-3},{"$f":"'Initial unit rates'!O225","v":2.4280857339339461E-3},{"$f":"'Initial unit rates'!P225","v":2.1420304421854832E-3},{"$f":"'Initial unit rates'!Q225","v":2.68024139447664E-3},{"$f":"'Initial unit rates'!R225","v":-2.0771173689760735E-3},{"$f":"'Initial unit rates'!S225","v":-1.977400683690084E-3},{"$f":"'Initial unit rates'!T225","v":-2.0771173689760735E-3},{"$f":"'Initial unit rates'!U225","v":-2.0771173689760735E-3},{"$f":"'Initial unit rates'!V225","v":-1.977400683690084E-3},{"$f":"'Initial unit rates'!W225","v":-1.977400683690084E-3},{"$f":"'Initial unit rates'!X225","v":-1.9435346396306915E-3},{"$f":"'Initial unit rates'!Y225","v":-1.9435346396306915E-3}]
[null,null,null,null,null,"EHV","p/kWh",null,null,{"$f":"'Initial unit rates'!J226","v":1.1126027442584879E-2},{"$f":"'Initial unit rates'!K226","v":1.1126027442584879E-2},{"$f":"'Initial unit rates'!L226","v":1.0245394332101651E-2},{"$f":"'Initial unit rates'!M226","v":1.0245394332101651E-2},{"$f":"'Initial unit rates'!N226","v":8.7803297874108378E-3},{"$f":"'Initial unit rates'!O226","v":8.168679885034261E-3},{"$f":"'Initial unit rates'!P226","v":7.2063192586953395E-3},{"$f":"'Initial unit rates'!Q226","v":9.0169937824333499E-3},{"$f":"'Initial unit rates'!R226","v":-6.987935653870004E-3},{"$f":"'Initial unit rates'!S226","v":-6.6524641052693595E-3},{"$f":"'Initial unit rates'!T226","v":-6.987935653870004E-3},{"$f":"'Initial unit rates'!U226","v":-6.987935653870004E-3},{"$f":"'Initial unit rates'!V226","v":-6.6524641052693595E-3},{"$f":"'Initial unit rates'!W226","v":-6.6524641052693595E-3},{"$f":"'Initial unit rates'!X226","v":-6.5385303717823496E-3},{"$f":"'Initial unit rates'!Y226","v":-6.5385303717823496E-3}]
[null,null,null,null,null,"EHV/HV","p/kWh",null,null,{"$f":"'Initial unit rates'!J227","v":7.0183359051951095E-3},{"$f":"'Initial unit rates'!K227","v":7.0183359051951095E-3},{"$f":"'Initial unit rates'!L227","v":6.4628295476472294E-3},{"$f":"'Initial unit rates'!M227","v":6.4628295476472294E-3},{"$f":"'Initial unit rates'!N227","v":5.5386618561245301E-3},{"$f":"'Initial unit rates'!O227","v":5.1528310199692963E-3},{"$f":"'Initial unit rates'!P227","v":4.5457706677964329E-3},{"$f":"'Initial unit rates'!Q227","v":5.687950308117376E-3},{"$f":"'Initial unit rates'!R227","v":-4.4080135480372984E-3},{"$f":"'Initial unit rates'!S227","v":-4.1963969556043472E-3},{"$f":"'Initial unit rates'!T227","v":-4.4080135480372984E-3},{"$f":"'Initial unit rates'!U227","v":-4.4080135480372984E-3},{"$f":"'Initial unit rates'!V227","v":-4.1963969556043472E-3},{"$f":"'Initial unit rates'!W227","v":-4.1963969556043472E-3},{"$f":"'Initial unit rates'!X227","v":-4.1245271694950441E-3},{"$f":"'Initial unit rates'!Y227","v":-4.1245271694950441E-3}]
[null,null,null,null,null,"132kV/HV","p/kWh",null,null,{"$f":"'Initial unit rates'!J228","v":0},{"$f":"'Initial unit rates'!K228","v":0},{"$f":"'Initial unit rates'!L228","v":0},{"$f":"'Initial unit rates'!M228","v":0},{"$f":"'Initial unit rates'!N228","v":0},{"$f":"'Initial unit rates'!O228","v":0},{"$f":"'Initial unit rates'!P228","v":0},{"$f":"'Initial unit rates'!Q228","v":0},{"$f":"'Initial unit rates'!R228","v":0},{"$f":"'Initial unit rates'!S228","v":0},{"$f":"'Initial unit rates'!T228","v":0},{"$f":"'Initial unit rates'!U228","v":0},{"$f":"'Initial unit rates'!V228","v":0},{"$f":"'Initial unit rates'!W228","v":0},{"$f":"'Initial unit rates'!X228","v":0},{"$f":"'Initial unit rates'!Y228","v":0}]
[null,null,null,null,null,"HV","p/kWh",null,null,{"$f":"'Initial unit rates'!J229","v":1.2741653184845131E-2},{"$f":"'Initial unit rates'!K229","v":1.2741653184845131E-2},{"$f":"'Initial unit rates'!L229","v":1.1733142129594505E-2},{"$f":"'Initial unit rates'!M229","v":1.1733142129594505E-2},{"$f":"'Initial unit rates'!N229","v":1.0055333548032491E-2},{"$f":"'Initial unit rates'!O229","v":9.3548651223662616E-3},{"$f":"'Initial unit rates'!P229","v":8.2527587863142904E-3},{"$f":"'Initial unit rates'!Q229","v":1.0326363847164682E-2},{"$f":"'Initial unit rates'!R229","v":-8.0026633979737583E-3},{"$f":"'Initial unit rates'!S229","v":-7.6184775645565398E-3},{"$f":"'Initial unit rates'!T229","v":-8.0026633979737583E-3},{"$f":"'Initial unit rates'!U229","v":-8.0026633979737583E-3},{"$f":"'Initial unit rates'!V229","v":-7.6184775645565398E-3},{"$f":"'Initial unit rates'!W229","v":-7.6184775645565398E-3},{"$f":"'Initial unit rates'!X229","v":0},{"$f":"'Initial unit rates'!Y229","v":0}]
[null,null,null,null,null,"HV/LV","p/kWh",null,null,{"$f":"'Initial unit rates'!J230","v":1.15684068847702E-2},{"$f":"'Initial unit rates'!K230","v":1.15684068847702E-2},{"$f":"'Initial unit rates'!L230","v":1.0652759121824911E-2},{"$f":"'Initial unit rates'!M230","v":1.0652759121824911E-2},{"$f":"'Initial unit rates'!N230","v":9.129442479573634E-3},{"$f":"'Initial unit rates'!O230","v":8.4934729047872644E-3},{"$f":"'Initial unit rates'!P230","v":0},{"$f":"'Initial unit rates'!Q230","v":9.3755164177806005E-3},{"$f":"'Initial unit rates'!R230","v":-7.2657813712690023E-3},{"$f":"'Initial unit rates'!S230","v":0},{"$f":"'Initial unit rates'!T230","v":-7.2657813712690023E-3},{"$f":"'Initial unit rates'!U230","v":-7.2657813712690023E-3},{"$f":"'Initial unit rates'!V230","v":0},{"$f":"'Initial unit rates'!W230","v":0},{"$f":"'Initial unit rates'!X230","v":0},{"$f":"'Initial unit rates'!Y230","v":0}]
[null,null,null,null,null,"LV circuits","p/kWh",null,null,{"$f":"'Initial unit rates'!J231","v":6.4130818112130925E-3},{"$f":"'Initial unit rates'!K231","v":6.4130818112130925E-3},{"$f":"'Initial unit rates'!L231","v":5.905481752491692E-3},{"$f":"'Initial unit rates'!M231","v":5.905481752491692E-3},{"$f":"'Initial unit rates'!N231","v":5.0610133353234709E-3},{"$f":"'Initial unit rates'!O231","v":0},{"$f":"'Initial unit rates'!P231","v":0},{"$f":"'Initial unit rates'!Q231","v":5.1974273042517437E-3},{"$f":"'Initial unit rates'!R231","v":0},{"$f":"'Initial unit rates'!S231","v":0},{"$f":"'Initial unit rates'!T231","v":0},{"$f":"'Initial unit rates'!U231","v":0},{"$f":"'Initial unit rates'!V231","v":0},{"$f":"'Initial unit rates'!W231","v":0},{"$f":"'Initial unit rates'!X231","v":0},{"$f":"'Initial unit rates'!Y231","v":0}]
[null,null,null,null,null,"LV customers","p/kWh",null,">",null,null,null,null,null,null,null,{"$f":"'Service model charges'!$Q$44","v":3.4987270906810259},null,null,null,null,null,null,null,null,null,"Paragraph 86"]
[null,null,null,null,null,"HV customers","p/kWh"]
[]
[null,null,{"$f":"INDEX('Version control'!$H$29:$H$55,MATCH($A$1,'Version control'!$F$29:$F$55,0),1)&\"-D: Standing charge factors\"","v":"Section 514-D: Standing charge factors"}]
[]
[null,null,null,null,"Standing charge factors",null,null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Paragraph 74"]
[null,null,null,null,null,"GSPs","%",null,null,{"$f":"'Standing charge factors'!J44","v":0},{"$f":"'Standing charge factors'!K44","v":0},{"$f":"'Standing charge factors'!L44","v":0},{"$f":"'Standing charge factors'!M44","v":0},{"$f":"'Standing charge factors'!N44","v":0},{"$f":"'Standing charge factors'!O44","v":0},{"$f":"'Standing charge factors'!P44","v":0},{"$f":"'Standing charge factors'!Q44","v":0},{"$f":"'Standing charge factors'!R44","v":0},{"$f":"'Standing charge factors'!S44","v":0},{"$f":"'Standing charge factors'!T44","v":0},{"$f":"'Standing charge factors'!U44","v":0},{"$f":"'Standing charge factors'!V44","v":0},{"$f":"'Standing charge factors'!W44","v":0},{"$f":"'Standing charge factors'!X44","v":0},{"$f":"'Standing charge factors'!Y44","v":0}]
[null,null,null,null,null,"132kV","%",null,null,{"$f":"'Standing charge factors'!J45","v":0},{"$f":"'Standing charge factors'!K45","v":0},{"$f":"'Standing charge factors'!L45","v":0},{"$f":"'Standing charge factors'!M45","v":0},{"$f":"'Standing charge factors'!N45","v":0},{"$f":"'Standing charge factors'!O45","v":0},{"$f":"'Standing charge factors'!P45","v":0},{"$f":"'Standing charge factors'!Q45","v":0},{"$f":"'Standing charge factors'!R45","v":0},{"$f":"'Standing charge factors'!S45","v":0},{"$f":"'Standing charge factors'!T45","v":0},{"$f":"'Standing charge factors'!U45","v":0},{"$f":"'Standing charge factors'!V45","v":0},{"$f":"'Standing charge factors'!W45","v":0},{"$f":"'Standing charge factors'!X45","v":0},{"$f":"'Standing charge factors'!Y45","v":0}]
[null,null,null,null,null,"132kV/EHV","%",null,null,{"$f":"'Standing charge factors'!J46","v":0},{"$f":"'Standing charge factors'!K46","v":0},{"$f":"'Standing charge factors'!L46","v":0},{"$f":"'Standing charge factors'!M46","v":0},{"$f":"'Standing charge factors'!N46","v":0},{"$f":"'Standing charge factors'!O46","v":0},{"$f":"'Standing charge factors'!P46","v":0},{"$f":"'Standing charge factors'!Q46","v":0},{"$f":"'Standing charge factors'!R46","v":0},{"$f":"'Standing charge factors'!S46","v":0},{"$f":"'Standing charge factors'!T46","v":0},{"$f":"'Standing charge factors'!U46","v":0},{"$f":"'Standing charge factors'!V46","v":0},{"$f":"'Standing charge factors'!W46","v":0},{"$f":"'Standing charge factors'!X46","v":0},{"$f":"'Standing charge factors'!Y46","v":0}]
[null,null,null,null,null,"EHV","%",null,null,{"$f":"'Standing charge factors'!J47","v":0},{"$f":"'Standing charge factors'!K47","v":0},{"$f":"'Standing charge factors'!L47","v":0},{"$f":"'Standing charge factors'!M47","v":0},{"$f":"'Standing charge factors'!N47","v":0},{"$f":"'Standing charge factors'!O47","v":0},{"$f":"'Standing charge factors'!P47","v":0.2},{"$f":"'Standing charge factors'!Q47","v":0},{"$f":"'Standing charge factors'!R47","v":0},{"$f":"'Standing charge factors'!S47","v":0},{"$f":"'Standing charge factors'!T47","v":0},{"$f":"'Standing charge factors'!U47","v":0},{"$f":"'Standing charge factors'!V47","v":0},{"$f":"'Standing charge factors'!W47","v":0},{"$f":"'Standing charge factors'!X47","v":0},{"$f":"'Standing charge factors'!Y47","v":0}]
[null,null,null,null,null,"EHV/HV","%",null,null,{"$f":"'Standing charge factors'!J48","v":0},{"$f":"'Standing charge factors'!K48","v":0},{"$f":"'Standing charge factors'!L48","v":0},{"$f":"'Standing charge factors'!M48","v":0},{"$f":"'Standing charge factors'!N48","v":0},{"$f":"'Standing charge factors'!O48","v":0},{"$f":"'Standing charge factors'!P48","v":1},{"$f":"'Standing charge factors'!Q48","v":0},{"$f":"'Standing charge factors'!R48","v":0},{"$f":"'Standing charge factors'!S48","v":0},{"$f":"'Standing charge factors'!T48","v":0},{"$f":"'Standing charge factors'!U48","v":0},{"$f":"'Standing charge factors'!V48","v":0},{"$f":"'Standing charge factors'!W48","v":0},{"$f":"'Standing charge factors'!X48","v":0},{"$f":"'Standing charge factors'!Y48","v":0}]
[null,null,null,null,null,"132kV/HV","%",null,null,{"$f":"'Standing charge factors'!J49","v":0},{"$f":"'Standing charge factors'!K49","v":0},{"$f":"'Standing charge factors'!L49","v":0},{"$f":"'Standing charge factors'!M49","v":0},{"$f":"'Standing charge factors'!N49","v":0},{"$f":"'Standing charge factors'!O49","v":0},{"$f":"'Standing charge factors'!P49","v":1},{"$f":"'Standing charge factors'!Q49","v":0},{"$f":"'Standing charge factors'!R49","v":0},{"$f":"'Standing charge factors'!S49","v":0},{"$f":"'Standing charge factors'!T49","v":0},{"$f":"'Standing charge factors'!U49","v":0},{"$f":"'Standing charge factors'!V49","v":0},{"$f":"'Standing charge factors'!W49","v":0},{"$f":"'Standing charge factors'!X49","v":0},{"$f":"'Standing charge factors'!Y49","v":0}]
[null,null,null,null,null,"HV","%",null,null,{"$f":"'Standing charge factors'!J50","v":0},{"$f":"'Standing charge factors'!K50","v":0},{"$f":"'Standing charge factors'!L50","v":0},{"$f":"'Standing charge factors'!M50","v":0},{"$f":"'Standing charge factors'!N50","v":0.2},{"$f":"'Standing charge factors'!O50","v":1},{"$f":"'Standing charge factors'!P50","v":1},{"$f":"'Standing charge factors'!Q50","v":0},{"$f":"'Standing charge factors'!R50","v":0},{"$f":"'Standing charge factors'!S50","v":0},{"$f":"'Standing charge factors'!T50","v":0},{"$f":"'Standing charge factors'!U50","v":0},{"$f":"'Standing charge factors'!V50","v":0},{"$f":"'Standing charge factors'!W50","v":0},{"$f":"'Standing charge factors'!X50","v":0},{"$f":"'Standing charge factors'!Y50","v":0}]
[null,null,null,null,null,"HV/LV","%",null,null,{"$f":"'Standing charge factors'!J51","v":0},{"$f":"'Standing charge factors'!K51","v":0},{"$f":"'Standing charge factors'!L51","v":0},{"$f":"'Standing charge factors'!M51","v":0},{"$f":"'Standing charge factors'!N51","v":1},{"$f":"'Standing charge factors'!O51","v":1},{"$f":"'Standing charge factors'!P51","v":0},{"$f":"'Standing charge factors'!Q51","v":0},{"$f":"'Standing charge factors'!R51","v":0},{"$f":"'Standing charge factors'!S51","v":0},{"$f":"'Standing charge factors'!T51","v":0},{"$f":"'Standing charge factors'!U51","v":0},{"$f":"'Standing charge factors'!V51","v":0},{"$f":"'Standing charge factors'!W51","v":0},{"$f":"'Standing charge factors'!X51","v":0},{"$f":"'Standing charge factors'!Y51","v":0}]
[null,null,null,null,null,"LV circuits","%",null,null,{"$f":"'Standing charge factors'!J52","v":1},{"$f":"'Standing charge factors'!K52","v":1},{"$f":"'Standing charge factors'!L52","v":1},{"$f":"'Standing charge factors'!M52","v":1},{"$f":"'Standing charge factors'!N52","v":1},{"$f":"'Standing charge factors'!O52","v":0},{"$f":"'Standing charge factors'!P52","v":0},{"$f":"'Standing charge factors'!Q52","v":0},{"$f":"'Standing charge factors'!R52","v":0},{"$f":"'Standing charge factors'!S52","v":0},{"$f":"'Standing charge factors'!T52","v":0},{"$f":"'Standing charge factors'!U52","v":0},{"$f":"'Standing charge factors'!V52","v":0},{"$f":"'Standing charge factors'!W52","v":0},{"$f":"'Standing charge factors'!X52","v":0},{"$f":"'Standing charge factors'!Y52","v":0}]
[]
[null,"Application of standing charges to unit rates"]
[]
[null,null,{"$f":"INDEX('Version control'!$H$29:$H$55,MATCH($A$1,'Version control'!$F$29:$F$55,0),1)&\"-E: Contributions to unit rate 1 p/kWh by network level (taking account of standing charges)\"","v":"Section 514-E: Contributions to unit rate 1 p/kWh by network level (taking account of standing charges)"}]
[null,null,null,null,null,null,null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Paragraph 77"]
[null,null,null,null,"Asset costs"]
[null,null,null,null,null,"Transmission exit","p/kWh",null,null,{"$f":"J22 * (1 - J$112)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"GSPs","p/kWh",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"132kV","p/kWh",null,null,{"$f":"J24 * (1 - J$113)","v":2.642795842012565},2.642795842012565,2.4336166417334257,2.4336166417334257,2.0856158384845189,1.9403289580494429,1.7117367965677495,6.3282043775423737,-1.6598635393989698,-1.5801780615111565,-1.6598635393989698,-1.6598635393989698,-1.5801780615111565,-1.5801780615111565,-1.5531150690209559,-1.5531150690209559]
[null,null,null,null,null,"132kV/EHV","p/kWh",null,null,{"$f":"J25 * (1 - J$114)","v":1.0453721187885976},1.0453721187885976,0.96263016031942417,0.96263016031942417,0.82497656966014477,0.76750756217262672,0.6770867024195687,2.5031552998210365,-0.65656795636550436,-0.62504793672114567,-0.65656795636550436,-0.65656795636550436,-0.62504793672114567,-0.62504793672114567,-0.61434302438909938,-0.61434302438909938]
[null,null,null,null,null,"EHV","p/kWh",null,null,{"$f":"J26 * (1 - J$115)","v":2.4248827211497579},2.4248827211497579,2.2329515018261583,2.2329515018261583,1.9136452878047658,1.7803381134948211,1.2564757111143177,5.8270675389733322,-1.5229986184214319,-1.4498836485153306,-1.5229986184214319,-1.5229986184214319,-1.4498836485153306,-1.4498836485153306,-1.4250521493019375,-1.4250521493019375]
[null,null,null,null,null,"EHV/HV","p/kWh",null,null,{"$f":"J27 * (1 - J$116)","v":1.5296242576747294},1.5296242576747294,1.4085533925471723,1.4085533925471723,1.2071339480794345,1.123043329688669,0,3.6757339977648043,-0.9607127020303623,-0.91459153064665832,-0.9607127020303623,-0.9607127020303623,-0.91459153064665832,-0.91459153064665832,-0.89892773659181535,-0.89892773659181535]
[null,null,null,null,null,"132kV/HV","p/kWh",null,null,{"$f":"J28 * (1 - J$117)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"HV","p/kWh",null,null,{"$f":"J29 * (1 - J$118)","v":2.7770032750912872},2.7770032750912872,2.5572014595209325,2.5572014595209325,1.7532226809145204,0,0,6.6732240280199946,-1.7441553417933822,-1.6604232465804747,-1.7441553417933822,-1.7441553417933822,-1.6604232465804747,-1.6604232465804747,0,0]
[null,null,null,null,null,"HV/LV","p/kWh",null,null,{"$f":"J30 * (1 - J$119)","v":2.5212979305389798},2.5212979305389798,2.3217353777335541,2.3217353777335541,0,0,0,6.0587562437486575,-1.5835542194877692,0,-1.5835542194877692,-1.5835542194877692,0,0,0,0]
[null,null,null,null,null,"LV circuits","p/kWh",null,null,{"$f":"J31 * (1 - J$120)","v":0},0,0,0,0,0,0,3.3587424657850908,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"LV customers","p/kWh"]
[null,null,null,null,null,"HV customers","p/kWh"]
[]
[null,null,null,null,"Other operating costs"]
[null,null,null,null,null,"Transmission exit","p/kWh",null,null,{"$f":"J36 * (1 - J$112)","v":0.86502291107381979},0.86502291107381979,0.79655572269510644,0.79655572269510644,0.68265034147082126,0.63509597565228071,0.56027466186401309,2.0353076707744826,-0.54329584147626486,-0.51721370415901669,-0.54329584147626486,-0.54329584147626486,-0.51721370415901669,-0.51721370415901669,-0.50835561978712096,-0.50835561978712096]
[null,null,null,null,null,"GSPs","p/kWh",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"132kV","p/kWh",null,null,{"$f":"J38 * (1 - J$113)","v":1.2925481845229321},1.2925481845229321,1.1902420618695595,1.1902420618695595,1.0200405656732605,0.94898313075677831,0.83718244656381025,3.0950211701761781,-0.81181208563281304,-0.77283922282616513,-0.81181208563281304,-0.81181208563281304,-0.77283922282616513,-0.77283922282616513,-0.75960315621258678,-0.75960315621258678]
[null,null,null,null,null,"132kV/EHV","p/kWh",null,null,{"$f":"J39 * (1 - J$114)","v":0.51127439085953763},0.51127439085953763,0.47080665343425165,0.47080665343425165,0.40348253559236019,0.37537538478128635,0.33115202243945091,1.2242522812124412,-0.32111663963036069,-0.30570071399593207,-0.32111663963036069,-0.32111663963036069,-0.30570071399593207,-0.30570071399593207,-0.30046511661065445,-0.30046511661065445]
[null,null,null,null,null,"EHV","p/kWh",null,null,{"$f":"J40 * (1 - J$115)","v":1.1859704442838477},1.1859704442838477,1.0921000267713583,1.0921000267713583,0.93593258444409,0.87073422768907649,0.61452170216115032,2.8499233458975159,-0.74487369322196662,-0.70911435831185388,-0.74487369322196662,-0.74487369322196662,-0.70911435831185388,-0.70911435831185388,-0.69696967853106107,-0.69696967853106107]
[null,null,null,null,null,"EHV/HV","p/kWh",null,null,{"$f":"J41 * (1 - J$116)","v":0.7481141849209515},0.7481141849209515,0.68890040668219321,0.68890040668219321,0.59038945357121342,0.54926210865545044,0,1.7977413276017749,-0.46986885597331057,-0.44731174603980917,-0.46986885597331057,-0.46986885597331057,-0.44731174603980917,-0.44731174603980917,-0.43965084077937477,-0.43965084077937477]
[null,null,null,null,null,"132kV/HV","p/kWh",null,null,{"$f":"J42 * (1 - J$117)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"HV","p/kWh",null,null,{"$f":"J43 * (1 - J$118)","v":1.3581868431047781},1.3581868431047781,1.2506853732016197,1.2506853732016197,0.85747251348585896,0,0,3.2637646333526518,-0.85303782635143555,-0.81208582925304229,-0.85303782635143555,-0.85303782635143555,-0.81208582925304229,-0.81208582925304229,0,0]
[null,null,null,null,null,"HV/LV","p/kWh",null,null,{"$f":"J44 * (1 - J$119)","v":1.2331255449069574},1.2331255449069574,1.1355227671112336,1.1355227671112336,0,0,0,2.9632384987258793,-0.77449044642579468,0,-0.77449044642579468,-0.77449044642579468,0,0,0,0]
[null,null,null,null,null,"LV circuits","p/kWh",null,null,{"$f":"J45 * (1 - J$120)","v":0},0,0,0,0,0,0,1.6427059583704138,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"LV customers","p/kWh",null,">",null,null,null,null,null,null,null,{"$f":"Q46","v":3.4987270906810259},null,null,null,null,null,null,null,null,null,"Paragraph 86"]
[null,null,null,null,null,"HV customers","p/kWh"]
[]
[null,null,{"$f":"INDEX('Version control'!$H$29:$H$55,MATCH($A$1,'Version control'!$F$29:$F$55,0),1)&\"-F: Contributions to unit rate 2 p/kWh by network level (taking account of standing charges)\"","v":"Section 514-F: Contributions to unit rate 2 p/kWh by network level (taking account of standing charges)"}]
[null,null,null,null,null,null,null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Paragraph 77"]
[null,null,null,null,"Asset costs"]
[null,null,null,null,null,"Transmission exit","p/kWh",null,null,{"$f":"J52 * (1 - J$112)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"GSPs","p/kWh",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"132kV","p/kWh",null,null,{"$f":"J54 * (1 - J$113)","v":0.34103770955965473},0.34103770955965473,0.31404432845292801,0.31404432845292801,0.26913681233751446,0.2503883701971964,0.2208898573209086,0.23748302864799198,-0.21419590974803529,-0.20391295393585607,-0.21419590974803529,-0.21419590974803529,-0.20391295393585607,-0.20391295393585607,-0.20042062932039895,-0.20042062932039895]
[null,null,null,null,null,"132kV/EHV","p/kWh",null,null,{"$f":"J55 * (1 - J$114)","v":0.13489930147524867},0.13489930147524867,0.12422192430058275,0.12422192430058275,0.10645851460967262,9.9042467417285451E-2,8.7374171888594726E-2,9.393769011117746E-2,-8.4726344899437131E-2,-8.0658866385243111E-2,-8.4726344899437131E-2,-8.4726344899437131E-2,-8.0658866385243111E-2,-8.0658866385243111E-2,-7.9277458587969682E-2,-7.9277458587969682E-2]
[null,null,null,null,null,"EHV","p/kWh",null,null,{"$f":"J56 * (1 - J$115)","v":0.39475505354616913},0.39475505354616913,0.36350990585286352,0.36350990585286352,0.31152894177808393,0.28982740533929929,0.20454603115206124,0.27113044261950658,-0.24793421798173798,-0.23603157889384654,-0.24793421798173798,-0.24793421798173798,-0.23603157889384654,-0.23603157889384654,-0.23198917316588341,-0.23198917316588341]
[null,null,null,null,null,"EHV/HV","p/kWh",null,null,{"$f":"J57 * (1 - J$116)","v":0.24901282873490996},0.24901282873490996,0.22930328343217934,0.22930328343217934,0.19651351471775624,0.18282411181342212,0,0.17103000421737533,-0.15639774691976074,-0.14888952175060552,-0.15639774691976074,-0.15639774691976074,-0.14888952175060552,-0.14888952175060552,-0.14633955848560942,-0.14633955848560942]
[null,null,null,null,null,"132kV/HV","p/kWh",null,null,{"$f":"J58 * (1 - J$117)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"HV","p/kWh",null,null,{"$f":"J59 * (1 - J$118)","v":0.4520779776255604},0.4520779776255604,0.41629567907634241,0.41629567907634241,0.28541319019115846,0,0,0.31050166697312209,-0.28393708666290657,-0.27030604898796623,-0.28393708666290657,-0.28393708666290657,-0.27030604898796623,-0.27030604898796623,0,0]
[null,null,null,null,null,"HV/LV","p/kWh",null,null,{"$f":"J60 * (1 - J$119)","v":0.41045081928904237},0.41045081928904237,0.3779633403972123,0.3779633403972123,0,0,0,0.28191079837401395,-0.25779227393346171,0,-0.25779227393346171,-0.25779227393346171,0,0,0,0]
[null,null,null,null,null,"LV circuits","p/kWh",null,null,{"$f":"J61 * (1 - J$120)","v":0},0,0,0,0,0,0,0.15628055197618199,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"LV customers","p/kWh"]
[null,null,null,null,null,"HV customers","p/kWh"]
[]
[null,null,null,null,"Other operating costs"]
[null,null,null,null,null,"Transmission exit","p/kWh",null,null,{"$f":"J66 * (1 - J$112)","v":0.11211148942009859},0.11211148942009859,0.10323778403348027,0.10323778403348027,8.8475051418495279E-2,8.2311757114848977E-2,7.2614523871907269E-2,8.113253945355324E-2,-7.0413980027462977E-2,-6.7033598739912673E-2,-7.0413980027462977E-2,-7.0413980027462977E-2,-6.7033598739912673E-2,-6.7033598739912673E-2,-6.5885544717725772E-2,-6.5885544717725772E-2]
[null,null,null,null,null,"GSPs","p/kWh",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"132kV","p/kWh",null,null,{"$f":"J68 * (1 - J$113)","v":0.16679596105672054},0.16679596105672054,0.15359394023128087,0.15359394023128087,0.13163040922231384,0.12246085307807265,0.10803361331242495,0.11614906178307438,-0.10475971313252298,-9.9730487773805832E-2,-0.10475971313252298,-0.10475971313252298,-9.9730487773805832E-2,-9.9730487773805832E-2,-9.8022448972732087E-2,-9.8022448972732087E-2]
[null,null,null,null,null,"132kV/EHV","p/kWh",null,null,{"$f":"J69 * (1 - J$114)","v":6.5977040088901207E-2},6.5977040088901207E-2,6.0754909698355709E-2,6.0754909698355709E-2,5.2067116800422975E-2,4.8440049517179215E-2,4.2733277180727759E-2,4.594338650049342E-2,-4.1438268344494607E-2,-3.944893118665202E-2,-4.1438268344494607E-2,-4.1438268344494607E-2,-3.944893118665202E-2,-3.944893118665202E-2,-3.877330724625265E-2,-3.877330724625265E-2]
[null,null,null,null,null,"EHV","p/kWh",null,null,{"$f":"J70 * (1 - J$115)","v":0.19306823466310266},0.19306823466310266,0.17778674440035952,0.17778674440035952,0.15236370578476877,0.1417498395604492,0.10004011547696046,0.13260546115808372,-0.12126056740325564,-0.11543918146813557,-0.12126056740325564,-0.12126056740325564,-0.11543918146813557,-0.11543918146813557,-0.11346210699960424,-0.11346210699960424]
[null,null,null,null,null,"EHV/HV","p/kWh",null,null,{"$f":"J71 * (1 - J$116)","v":0.12178809826608526},0.12178809826608526,0.11214848229808957,0.11214848229808957,9.6111543178918318E-2,8.9416280309984261E-2,0,8.3647975350896187E-2,-7.6491577832463034E-2,-7.2819427809708903E-2,-7.6491577832463034E-2,-7.6491577832463034E-2,-7.2819427809708903E-2,-7.2819427809708903E-2,-7.1572282518962221E-2,-7.1572282518962221E-2]
[null,null,null,null,null,"132kV/HV","p/kWh",null,null,{"$f":"J72 * (1 - J$117)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"HV","p/kWh",null,null,{"$f":"J73 * (1 - J$118)","v":0.22110393847060494},0.22110393847060494,0.20360340199608551,0.20360340199608551,0.13959091919092187,0,0,0.15186128249385406,-0.13886898111864271,-0.13220226372798324,-0.13886898111864271,-0.13886898111864271,-0.13220226372798324,-0.13220226372798324,0,0]
[null,null,null,null,null,"HV/LV","p/kWh",null,null,{"$f":"J74 * (1 - J$119)","v":0.20074477675278543},0.20074477675278543,0.18485568263744726,0.18485568263744726,0,0,0,0.13787795668630001,-0.12608198119571212,0,-0.12608198119571212,-0.12608198119571212,0,0,0,0]
[null,null,null,null,null,"LV circuits","p/kWh",null,null,{"$f":"J75 * (1 - J$120)","v":0},0,0,0,0,0,0,7.6434259704006052E-2,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"LV customers","p/kWh",null,">",null,null,null,null,null,null,null,{"$f":"Q76","v":3.4987270906810259},null,null,null,null,null,null,null,null,null,"Paragraph 86"]
[null,null,null,null,null,"HV customers","p/kWh"]
[]
[null,null,{"$f":"INDEX('Version control'!$H$29:$H$55,MATCH($A$1,'Version control'!$F$29:$F$55,0),1)&\"-G: Contributions to unit rate 3 p/kWh by network level (taking account of standing charges)\"","v":"Section 514-G: Contributions to unit rate 3 p/kWh by network level (taking account of standing charges)"}]
[null,null,null,null,null,null,null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Paragraph 77"]
[null,null,null,null,"Asset costs"]
[null,null,null,null,null,"Transmission exit","p/kWh",null,null,{"$f":"J82 * (1 - J$112)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"GSPs","p/kWh",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"132kV","p/kWh",null,null,{"$f":"J84 * (1 - J$113)","v":1.7094714096475738E-2},1.7094714096475738E-2,1.5741655125042591E-2,1.5741655125042591E-2,1.3490639688165844E-2,1.2550863091152916E-2,1.1072232928692419E-2,1.385426483224509E-2,-1.0736694902464121E-2,-1.0221255745008867E-2,-1.0736694902464121E-2,-1.0736694902464121E-2,-1.0221255745008867E-2,-1.0221255745008867E-2,-1.0046200936816515E-2,-1.0046200936816515E-2]
[null,null,null,null,null,"132kV/EHV","p/kWh",null,null,{"$f":"J85 * (1 - J$114)","v":6.7619061643102085E-3},6.7619061643102085E-3,6.2266964060203496E-3,6.2266964060203496E-3,5.3362951350384427E-3,4.9645614442289376E-3,4.3796813255062789E-3,5.48012901780309E-3,-4.2469574533719467E-3,-4.0430727205560818E-3,-4.2469574533719467E-3,-4.2469574533719467E-3,-4.0430727205560818E-3,-4.0430727205560818E-3,-3.9738288490337136E-3,-3.9738288490337136E-3]
[null,null,null,null,null,"EHV","p/kWh",null,null,{"$f":"J86 * (1 - J$115)","v":2.2748721800443891E-2},2.2748721800443891E-2,2.0948144034298437E-2,2.0948144034298437E-2,1.7952614325347598E-2,1.6702010411215894E-2,1.1787463431469292E-2,1.8436507018470234E-2,-1.4287813414952305E-2,-1.3601894836154775E-2,-1.4287813414952305E-2,-1.4287813414952305E-2,-1.3601894836154775E-2,-1.3601894836154775E-2,-1.336894135656316E-2,-1.336894135656316E-2]
[null,null,null,null,null,"EHV/HV","p/kWh",null,null,{"$f":"J87 * (1 - J$116)","v":1.4349970987691288E-2},1.4349970987691288E-2,1.3214160416357779E-2,1.3214160416357779E-2,1.1324570100326349E-2,1.0535684903069555E-2,0,1.1629811254901026E-2,-9.0128012369517507E-3,-8.5801214674241753E-3,-9.0128012369517507E-3,-9.0128012369517507E-3,-8.5801214674241753E-3,-8.5801214674241753E-3,-8.4331736211695259E-3,-8.4331736211695259E-3]
[null,null,null,null,null,"132kV/HV","p/kWh",null,null,{"$f":"J88 * (1 - J$117)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"HV","p/kWh",null,null,{"$f":"J89 * (1 - J$118)","v":2.6052094970605282E-2},2.6052094970605282E-2,2.3990052831399624E-2,2.3990052831399624E-2,1.644763050785485E-2,0,0,2.1113697551220008E-2,-1.636256644544145E-2,-1.5577044686738187E-2,-1.636256644544145E-2,-1.636256644544145E-2,-1.5577044686738187E-2,-1.5577044686738187E-2,0,0]
[null,null,null,null,null,"HV/LV","p/kWh",null,null,{"$f":"J90 * (1 - J$119)","v":2.3653228544871931E-2},2.3653228544871931E-2,2.1781058416411245E-2,2.1781058416411245E-2,0,0,0,1.916955677344925E-2,-1.4855907908802136E-2,0,-1.4855907908802136E-2,-1.4855907908802136E-2,0,0,0,0]
[null,null,null,null,null,"LV circuits","p/kWh",null,null,{"$f":"J91 * (1 - J$120)","v":0},0,0,0,0,0,0,1.0626868253974471E-2,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"LV customers","p/kWh"]
[null,null,null,null,null,"HV customers","p/kWh"]
[]
[null,null,null,null,"Other operating costs"]
[null,null,null,null,null,"Transmission exit","p/kWh",null,null,{"$f":"J96 * (1 - J$112)","v":3.9961233645783795E-3},3.9961233645783795E-3,3.6798273131275331E-3,3.6798273131275331E-3,3.1536216491682709E-3,2.9339360085887923E-3,2.5882859727688382E-3,3.2386240028784642E-3,-2.5098493672340402E-3,-2.3893584102925506E-3,-2.5098493672340402E-3,-2.5098493672340402E-3,-2.3893584102925506E-3,-2.3893584102925506E-3,-2.3484369532180823E-3,-2.3484369532180823E-3]
[null,null,null,null,null,"GSPs","p/kWh",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"132kV","p/kWh",null,null,{"$f":"J98 * (1 - J$113)","v":8.3607448290488259E-3},8.3607448290488259E-3,7.6989858353058395E-3,7.6989858353058395E-3,6.5980510336026438E-3,6.1384216838753624E-3,5.4152478761650674E-3,6.7758941391331115E-3,-5.2511417201974841E-3,-4.9990488658764078E-3,-5.2511417201974841E-3,-5.2511417201974841E-3,-4.9990488658764078E-3,-4.9990488658764078E-3,-4.9134324247862311E-3,-4.9134324247862311E-3]
[null,null,null,null,null,"132kV/EHV","p/kWh",null,null,{"$f":"J99 * (1 - J$114)","v":3.3071376145112122E-3},3.3071376145112122E-3,3.0453752829609623E-3,3.0453752829609623E-3,2.6098945969356118E-3,2.4280857339339461E-3,2.1420304421854832E-3,2.68024139447664E-3,-2.0771173689760735E-3,-1.977400683690084E-3,-2.0771173689760735E-3,-2.0771173689760735E-3,-1.977400683690084E-3,-1.977400683690084E-3,-1.9435346396306915E-3,-1.9435346396306915E-3]
[null,null,null,null,null,"EHV","p/kWh",null,null,{"$f":"J100 * (1 - J$115)","v":1.1126027442584879E-2},1.1126027442584879E-2,1.0245394332101651E-2,1.0245394332101651E-2,8.7803297874108378E-3,8.168679885034261E-3,5.7650554069562723E-3,9.0169937824333499E-3,-6.987935653870004E-3,-6.6524641052693595E-3,-6.987935653870004E-3,-6.987935653870004E-3,-6.6524641052693595E-3,-6.6524641052693595E-3,-6.5385303717823496E-3,-6.5385303717823496E-3]
[null,null,null,null,null,"EHV/HV","p/kWh",null,null,{"$f":"J101 * (1 - J$116)","v":7.0183359051951095E-3},7.0183359051951095E-3,6.4628295476472294E-3,6.4628295476472294E-3,5.5386618561245301E-3,5.1528310199692963E-3,0,5.687950308117376E-3,-4.4080135480372984E-3,-4.1963969556043472E-3,-4.4080135480372984E-3,-4.4080135480372984E-3,-4.1963969556043472E-3,-4.1963969556043472E-3,-4.1245271694950441E-3,-4.1245271694950441E-3]
[null,null,null,null,null,"132kV/HV","p/kWh",null,null,{"$f":"J102 * (1 - J$117)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"HV","p/kWh",null,null,{"$f":"J103 * (1 - J$118)","v":1.2741653184845131E-2},1.2741653184845131E-2,1.1733142129594505E-2,1.1733142129594505E-2,8.0442668384259931E-3,0,0,1.0326363847164682E-2,-8.0026633979737583E-3,-7.6184775645565398E-3,-8.0026633979737583E-3,-8.0026633979737583E-3,-7.6184775645565398E-3,-7.6184775645565398E-3,0,0]
[null,null,null,null,null,"HV/LV","p/kWh",null,null,{"$f":"J104 * (1 - J$119)","v":1.15684068847702E-2},1.15684068847702E-2,1.0652759121824911E-2,1.0652759121824911E-2,0,0,0,9.3755164177806005E-3,-7.2657813712690023E-3,0,-7.2657813712690023E-3,-7.2657813712690023E-3,0,0,0,0]
[null,null,null,null,null,"LV circuits","p/kWh",null,null,{"$f":"J105 * (1 - J$120)","v":0},0,0,0,0,0,0,5.1974273042517437E-3,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"LV customers","p/kWh",null,">",null,null,null,null,null,null,null,{"$f":"Q106","v":3.4987270906810259},null,null,null,null,null,null,null,null,null,"Paragraph 86"]
[null,null,null,null,null,"HV customers","p/kWh"]
[]
[null,null,{"$f":"INDEX('Version control'!$H$29:$H$55,MATCH($A$1,'Version control'!$F$29:$F$55,0),1)&\"-H: Unit rates, post application of standing charges\"","v":"Section 514-H: Unit rates, post application of standing charges"}]
[]
[null,null,null,null,"Unit rates"]
[null,null,null,null,null,"Total unit rate 1","p/kWh",null,null,{"$f":"SUM(J127:J138,J141:J152)","v":20.135218648928742},20.135218648928742,18.541501545445989,18.541501545445989,12.27456231918099,8.9906687909404308,5.9884300431300606,56.795565928447658,-12.646347766209367,-9.794389998560586,-12.646347766209367,-12.646347766209367,-9.794389998560586,-9.794389998560586,-7.1964823912246061,-7.1964823912246061]
[null,null,null,null,null,"Total unit rate 2","p/kWh",null,null,{"$f":"SUM(J157:J168,J171:J182)","v":3.0638232289488836},3.0638232289488836,2.8213194068072061,2.8213194068072061,1.829289719230027,1.3064611343477379,0.83623159020358506,5.8466531967306565,-1.9242986491998939,-1.4664728606597155,-1.9242986491998939,-1.9242986491998939,-1.4664728606597155,-1.4664728606597155,-1.0457425100151383,-1.0457425100151383]
[null,null,null,null,null,"Total unit rate 3","p/kWh",null,null,{"$f":"SUM(J187:J198,J201:J212)","v":0.16877906578993207},0.16877906578993207,0.15542008079209269,0.15542008079209269,9.9276575518400967E-2,6.9575074181068966E-2,4.314999738374365E-2,3.6513369365793249,-0.10600524378954138,-7.9856536041171378E-2,-0.10600524378954138,-0.10600524378954138,-7.9856536041171378E-2,-7.9856536041171378E-2,-5.5690606322495312E-2,-5.5690606322495312E-2]
[]
[null,"Checks"]
[]
[null,null,null,null,"Check for error values",null,"number of issues",{"$f":"SUM(IF(ISERROR(H22:Y219), 1))","v":0}]
[]
[null,"End of sheet"]

{"sheet":"Capacity charges","index":29,"n_rows":297,"n_cols":27,"rows_kept":297,"cut":false,"hidden":true,"merged":[]}
[{"$f":"MID(CELL(\"filename\",A1),FIND(\"]\",CELL(\"filename\",A1))+1,255)","v":"Capacity charges"}]
[{"$f":"Cover!D23 & \" - \" & TEXT(CIRP_submission_date, \"mmm\") & \"-\" & RIGHT(YEAR(CIRP_submission_date), 2) & \" - \" & Cover!D25","v":"SP Electricity North West - Dec-25 - v1 Final Model"}]
[{"$f":"Cover!D2&\" - \"&Cover!D8&\" v\"&Cover!D10&\" - \"&Cover!D19","v":"Cost Information Review Pack (CIRP) - Release for charge setting v1 - 2027/28"}]
[{"$f":"H295 & IF(H295 = 1, \" issue\", \" issues\") &\" identified in checks on this sheet\"","v":"0 issues identified in checks on this sheet"}]
[null,"Click here to return to model map",null,null,null,null,"Units","Constants",null,"Domestic Aggregated or CT","Domestic Aggregated (Related MPAN)","Non-Domestic Aggregated or CT","Non-Domestic Aggregated (Related MPAN)","LV Site Specific","LV Sub Site Specific","HV Site Specific","Unmetered Supplies","LV Generation Aggregated","LV Sub Generation Aggregated","LV Generation Site Specific","LV Generation Site Specific no RP Charge","LV Sub Generation Site Specific","LV Sub Generation Site Specific no RP Charge","HV Generation Site Specific","HV Generation Site Specific no RP Charge",null,"Legal text reference"]
[]
[null,"Description"]
[]
[null,null,null,"For demand users (other than UMS), this sheet allocates unit rates to capacity charge elements"]
[null,null,null,"(p/kVA/day) in line with Paragraph 78. "]
[null,null,null,"As per DCUSA Schedule 16, Paragraphs 81 to 82, non half-hourly settled tariff forecast "]
[null,null,null,"recover capacity-related costs through a fixed charge (p/MPAN/day). For these tariff forecast, the"]
[null,null,null,"elements calculated here are further transformed into fixed charges on a separate sheet. "]
[null,null,null,"Exceeded capacity charges (p/kVA/day) are calculated for half-hourly settled tariff forecast in accordance with "]
[null,null,null,"Paragraph 81."]
[]
[null,"Inputs to capacity charge calculations"]
[]
[null,null,{"$f":"INDEX('Version control'!$H$29:$H$55,MATCH($A$1,'Version control'!$F$29:$F$55,0),1)&\"-A: Inputs to capacity charge calculations\"","v":"Section 515-A: Inputs to capacity charge calculations"}]
[]
[null,null,null,null,"Network model diversity factor"]
[null,null,null,null,"Uses re-calculated LV circuit value in line with Paragraph 80"]
[null,null,null,null,null,"Transmission exit","%",{"$f":"'System peak demand'!H226","v":3.8445888845997089E-2}]
[null,null,null,null,null,"GSPs","%",{"$f":"'System peak demand'!H226","v":3.8445888845997089E-2}]
[null,null,null,null,null,"132kV","%",{"$f":"'System peak demand'!H227","v":7.2874537162457065E-2}]
[null,null,null,null,null,"132kV/EHV","%",{"$f":"'System peak demand'!H228","v":7.2874537162457065E-2}]
[null,null,null,null,null,"EHV","%",{"$f":"'System peak demand'!H229","v":0.18937722157235992}]
[null,null,null,null,null,"EHV/HV","%",{"$f":"'System peak demand'!H230","v":0.18937722157235992}]
[null,null,null,null,null,"132kV/HV","%",{"$f":"'System peak demand'!H231","v":7.2874537162457065E-2}]
[null,null,null,null,null,"HV","%",{"$f":"'System peak demand'!H232","v":0.52204895812115404}]
[null,null,null,null,null,"HV/LV","%",{"$f":"'System peak demand'!H233","v":0.52204895812115404}]
[null,null,null,null,null,"LV circuits","%",{"$f":"'System peak demand'!H234","v":0.66898264191495493}]
[null,null,null,null,null,"LV customers","%"]
[null,null,null,null,null,"HV customers","%"]
[]
[null,null,null,null,"Loss adjustment factor to transmission for each DRM network level"]
[null,null,null,null,null,"Transmission exit","scalar",{"$f":"TRANSPOSE('Load & loss characteristics'!J29:S29)","v":1}]
[null,null,null,null,null,"GSPs","scalar",1]
[null,null,null,null,null,"132kV","scalar",1.0069999999999999]
[null,null,null,null,null,"132kV/EHV","scalar",1.0129999999999999]
[null,null,null,null,null,"EHV","scalar",1.018]
[null,null,null,null,null,"EHV/HV","scalar",1.024]
[null,null,null,null,null,"132kV/HV","scalar",1.024]
[null,null,null,null,null,"HV","scalar",1.0329999999999999]
[null,null,null,null,null,"HV/LV","scalar",1.0509999999999999]
[null,null,null,null,null,"LV circuits","scalar",1.1040000000000001]
[null,null,null,null,null,"LV customers","scalar"]
[null,null,null,null,null,"HV customers","scalar"]
[]
[null,null,null,null,"Network level assets per kW (simultaneous peak) per year"]
[null,null,null,null,null,"Transmission exit","£/kW/year"]
[null,null,null,null,null,"GSPs","£/kW/year"]
[null,null,null,null,null,"132kV","£/kW/year",{"$f":"TRANSPOSE('Unit costs'!L114:S114)","v":17.340114652643024}]
[null,null,null,null,null,"132kV/EHV","£/kW/year",6.8998434546367458]
[null,null,null,null,null,"EHV","£/kW/year",17.508566133649015]
[null,null,null,null,null,"EHV/HV","£/kW/year",11.10955805935324]
[null,null,null,null,null,"132kV/HV","£/kW/year",0]
[null,null,null,null,null,"HV","£/kW/year",20.346456183497029]
[null,null,null,null,null,"HV/LV","£/kW/year",18.794853609919571]
[null,null,null,null,null,"LV circuits","£/kW/year",10.944565626379928]
[null,null,null,null,null,"LV customers","£/kW/year"]
[null,null,null,null,null,"HV customers","£/kW/year"]
[]
[null,null,null,null,"Other operating costs (excl. service models)"]
[null,null,null,null,null,"Transmission exit","£/kW/year",{"$f":"TRANSPOSE('Unit costs'!J115:S115)","v":5.5934516638663494}]
[null,null,null,null,null,"GSPs","£/kW/year",0]
[null,null,null,null,null,"132kV","£/kW/year",8.4807662239339461]
[null,null,null,null,null,"132kV/EHV","£/kW/year",3.3746004852162774]
[null,null,null,null,null,"EHV","£/kW/year",8.5631530857918374]
[null,null,null,null,null,"EHV/HV","£/kW/year",5.4335029865696569]
[null,null,null,null,null,"132kV/HV","£/kW/year",0]
[null,null,null,null,null,"HV","£/kW/year",9.9511186537311964]
[null,null,null,null,null,"HV/LV","£/kW/year",9.1922552342809087]
[null,null,null,null,null,"LV circuits","£/kW/year",5.3528078884809318]
[null,null,null,null,null,"LV customers","£/kW/year"]
[null,null,null,null,null,"HV customers","£/kW/year"]
[]
[null,null,null,null,"User loss factor (assuming generation does not contribute at level of connection)"]
[null,null,null,null,"These have been adjusted for the share of load going through 132/HV transformation"]
[null,null,null,null,null,"Transmission exit","scalar",null,null,{"$f":"TRANSPOSE('Load & loss characteristics'!J145:S160)","v":1.1040000000000001},1.1040000000000001,1.1040000000000001,1.1040000000000001,1.1040000000000001,1.0509999999999999,1.0329999999999999,1.1040000000000001,-1.1040000000000001,-1.0509999999999999,-1.1040000000000001,-1.1040000000000001,-1.0509999999999999,-1.0509999999999999,-1.0329999999999999,-1.0329999999999999]
[null,null,null,null,null,"GSPs","scalar",null,null,1.1040000000000001,1.1040000000000001,1.1040000000000001,1.1040000000000001,1.1040000000000001,1.0509999999999999,1.0329999999999999,1.1040000000000001,-1.1040000000000001,-1.0509999999999999,-1.1040000000000001,-1.1040000000000001,-1.0509999999999999,-1.0509999999999999,-1.0329999999999999,-1.0329999999999999]
[null,null,null,null,null,"132kV","scalar",null,null,1.1040000000000001,1.1040000000000001,1.1040000000000001,1.1040000000000001,1.1040000000000001,1.0509999999999999,1.0329999999999999,1.1040000000000001,-1.1040000000000001,-1.0509999999999999,-1.1040000000000001,-1.1040000000000001,-1.0509999999999999,-1.0509999999999999,-1.0329999999999999,-1.0329999999999999]
[null,null,null,null,null,"132kV/EHV","scalar",null,null,1.1040000000000001,1.1040000000000001,1.1040000000000001,1.1040000000000001,1.1040000000000001,1.0509999999999999,1.0329999999999999,1.1040000000000001,-1.1040000000000001,-1.0509999999999999,-1.1040000000000001,-1.1040000000000001,-1.0509999999999999,-1.0509999999999999,-1.0329999999999999,-1.0329999999999999]
[null,null,null,null,null,"EHV","scalar",null,null,1.1040000000000001,1.1040000000000001,1.1040000000000001,1.1040000000000001,1.1040000000000001,1.0509999999999999,1.0329999999999999,1.1040000000000001,-1.1040000000000001,-1.0509999999999999,-1.1040000000000001,-1.1040000000000001,-1.0509999999999999,-1.0509999999999999,-1.0329999999999999,-1.0329999999999999]
[null,null,null,null,null,"EHV/HV","scalar",null,null,1.1040000000000001,1.1040000000000001,1.1040000000000001,1.1040000000000001,1.1040000000000001,1.0509999999999999,1.0329999999999999,1.1040000000000001,-1.1040000000000001,-1.0509999999999999,-1.1040000000000001,-1.1040000000000001,-1.0509999999999999,-1.0509999999999999,-1.0329999999999999,-1.0329999999999999]
[null,null,null,null,null,"132kV/HV","scalar",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"HV","scalar",null,null,1.1040000000000001,1.1040000000000001,1.1040000000000001,1.1040000000000001,1.1040000000000001,1.0509999999999999,1.0329999999999999,1.1040000000000001,-1.1040000000000001,-1.0509999999999999,-1.1040000000000001,-1.1040000000000001,-1.0509999999999999,-1.0509999999999999,0,0]
[null,null,null,null,null,"HV/LV","scalar",null,null,1.1040000000000001,1.1040000000000001,1.1040000000000001,1.1040000000000001,1.1040000000000001,1.0509999999999999,0,1.1040000000000001,-1.1040000000000001,0,-1.1040000000000001,-1.1040000000000001,0,0,0,0]
[null,null,null,null,null,"LV circuits","scalar",null,null,1.1040000000000001,1.1040000000000001,1.1040000000000001,1.1040000000000001,1.1040000000000001,0,0,1.1040000000000001,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"LV customers","scalar"]
[null,null,null,null,null,"HV customers","scalar"]
[]
[null,null,null,null,"Standing charge factors"]
[null,null,null,null,null,"GSPs","%",null,null,{"$f":"'Standing charge factors'!J44","v":0},{"$f":"'Standing charge factors'!K44","v":0},{"$f":"'Standing charge factors'!L44","v":0},{"$f":"'Standing charge factors'!M44","v":0},{"$f":"'Standing charge factors'!N44","v":0},{"$f":"'Standing charge factors'!O44","v":0},{"$f":"'Standing charge factors'!P44","v":0},{"$f":"'Standing charge factors'!Q44","v":0},{"$f":"'Standing charge factors'!R44","v":0},{"$f":"'Standing charge factors'!S44","v":0},{"$f":"'Standing charge factors'!T44","v":0},{"$f":"'Standing charge factors'!U44","v":0},{"$f":"'Standing charge factors'!V44","v":0},{"$f":"'Standing charge factors'!W44","v":0},{"$f":"'Standing charge factors'!X44","v":0},{"$f":"'Standing charge factors'!Y44","v":0}]
[null,null,null,null,null,"132kV","%",null,null,{"$f":"'Standing charge factors'!J45","v":0},{"$f":"'Standing charge factors'!K45","v":0},{"$f":"'Standing charge factors'!L45","v":0},{"$f":"'Standing charge factors'!M45","v":0},{"$f":"'Standing charge factors'!N45","v":0},{"$f":"'Standing charge factors'!O45","v":0},{"$f":"'Standing charge factors'!P45","v":0},{"$f":"'Standing charge factors'!Q45","v":0},{"$f":"'Standing charge factors'!R45","v":0},{"$f":"'Standing charge factors'!S45","v":0},{"$f":"'Standing charge factors'!T45","v":0},{"$f":"'Standing charge factors'!U45","v":0},{"$f":"'Standing charge factors'!V45","v":0},{"$f":"'Standing charge factors'!W45","v":0},{"$f":"'Standing charge factors'!X45","v":0},{"$f":"'Standing charge factors'!Y45","v":0}]
[null,null,null,null,null,"132kV/EHV","%",null,null,{"$f":"'Standing charge factors'!J46","v":0},{"$f":"'Standing charge factors'!K46","v":0},{"$f":"'Standing charge factors'!L46","v":0},{"$f":"'Standing charge factors'!M46","v":0},{"$f":"'Standing charge factors'!N46","v":0},{"$f":"'Standing charge factors'!O46","v":0},{"$f":"'Standing charge factors'!P46","v":0},{"$f":"'Standing charge factors'!Q46","v":0},{"$f":"'Standing charge factors'!R46","v":0},{"$f":"'Standing charge factors'!S46","v":0},{"$f":"'Standing charge factors'!T46","v":0},{"$f":"'Standing charge factors'!U46","v":0},{"$f":"'Standing charge factors'!V46","v":0},{"$f":"'Standing charge factors'!W46","v":0},{"$f":"'Standing charge factors'!X46","v":0},{"$f":"'Standing charge factors'!Y46","v":0}]
[null,null,null,null,null,"EHV","%",null,null,{"$f":"'Standing charge factors'!J47","v":0},{"$f":"'Standing charge factors'!K47","v":0},{"$f":"'Standing charge factors'!L47","v":0},{"$f":"'Standing charge factors'!M47","v":0},{"$f":"'Standing charge factors'!N47","v":0},{"$f":"'Standing charge factors'!O47","v":0},{"$f":"'Standing charge factors'!P47","v":0.2},{"$f":"'Standing charge factors'!Q47","v":0},{"$f":"'Standing charge factors'!R47","v":0},{"$f":"'Standing charge factors'!S47","v":0},{"$f":"'Standing charge factors'!T47","v":0},{"$f":"'Standing charge factors'!U47","v":0},{"$f":"'Standing charge factors'!V47","v":0},{"$f":"'Standing charge factors'!W47","v":0},{"$f":"'Standing charge factors'!X47","v":0},{"$f":"'Standing charge factors'!Y47","v":0}]
[null,null,null,null,null,"EHV/HV","%",null,null,{"$f":"'Standing charge factors'!J48","v":0},{"$f":"'Standing charge factors'!K48","v":0},{"$f":"'Standing charge factors'!L48","v":0},{"$f":"'Standing charge factors'!M48","v":0},{"$f":"'Standing charge factors'!N48","v":0},{"$f":"'Standing charge factors'!O48","v":0},{"$f":"'Standing charge factors'!P48","v":1},{"$f":"'Standing charge factors'!Q48","v":0},{"$f":"'Standing charge factors'!R48","v":0},{"$f":"'Standing charge factors'!S48","v":0},{"$f":"'Standing charge factors'!T48","v":0},{"$f":"'Standing charge factors'!U48","v":0},{"$f":"'Standing charge factors'!V48","v":0},{"$f":"'Standing charge factors'!W48","v":0},{"$f":"'Standing charge factors'!X48","v":0},{"$f":"'Standing charge factors'!Y48","v":0}]
[null,null,null,null,null,"132kV/HV","%",null,null,{"$f":"'Standing charge factors'!J49","v":0},{"$f":"'Standing charge factors'!K49","v":0},{"$f":"'Standing charge factors'!L49","v":0},{"$f":"'Standing charge factors'!M49","v":0},{"$f":"'Standing charge factors'!N49","v":0},{"$f":"'Standing charge factors'!O49","v":0},{"$f":"'Standing charge factors'!P49","v":1},{"$f":"'Standing charge factors'!Q49","v":0},{"$f":"'Standing charge factors'!R49","v":0},{"$f":"'Standing charge factors'!S49","v":0},{"$f":"'Standing charge factors'!T49","v":0},{"$f":"'Standing charge factors'!U49","v":0},{"$f":"'Standing charge factors'!V49","v":0},{"$f":"'Standing charge factors'!W49","v":0},{"$f":"'Standing charge factors'!X49","v":0},{"$f":"'Standing charge factors'!Y49","v":0}]
[null,null,null,null,null,"HV","%",null,null,{"$f":"'Standing charge factors'!J50","v":0},{"$f":"'Standing charge factors'!K50","v":0},{"$f":"'Standing charge factors'!L50","v":0},{"$f":"'Standing charge factors'!M50","v":0},{"$f":"'Standing charge factors'!N50","v":0.2},{"$f":"'Standing charge factors'!O50","v":1},{"$f":"'Standing charge factors'!P50","v":1},{"$f":"'Standing charge factors'!Q50","v":0},{"$f":"'Standing charge factors'!R50","v":0},{"$f":"'Standing charge factors'!S50","v":0},{"$f":"'Standing charge factors'!T50","v":0},{"$f":"'Standing charge factors'!U50","v":0},{"$f":"'Standing charge factors'!V50","v":0},{"$f":"'Standing charge factors'!W50","v":0},{"$f":"'Standing charge factors'!X50","v":0},{"$f":"'Standing charge factors'!Y50","v":0}]
[null,null,null,null,null,"HV/LV","%",null,null,{"$f":"'Standing charge factors'!J51","v":0},{"$f":"'Standing charge factors'!K51","v":0},{"$f":"'Standing charge factors'!L51","v":0},{"$f":"'Standing charge factors'!M51","v":0},{"$f":"'Standing charge factors'!N51","v":1},{"$f":"'Standing charge factors'!O51","v":1},{"$f":"'Standing charge factors'!P51","v":0},{"$f":"'Standing charge factors'!Q51","v":0},{"$f":"'Standing charge factors'!R51","v":0},{"$f":"'Standing charge factors'!S51","v":0},{"$f":"'Standing charge factors'!T51","v":0},{"$f":"'Standing charge factors'!U51","v":0},{"$f":"'Standing charge factors'!V51","v":0},{"$f":"'Standing charge factors'!W51","v":0},{"$f":"'Standing charge factors'!X51","v":0},{"$f":"'Standing charge factors'!Y51","v":0}]
[null,null,null,null,null,"LV circuits","%",null,null,{"$f":"'Standing charge factors'!J52","v":1},{"$f":"'Standing charge factors'!K52","v":1},{"$f":"'Standing charge factors'!L52","v":1},{"$f":"'Standing charge factors'!M52","v":1},{"$f":"'Standing charge factors'!N52","v":1},{"$f":"'Standing charge factors'!O52","v":0},{"$f":"'Standing charge factors'!P52","v":0},{"$f":"'Standing charge factors'!Q52","v":0},{"$f":"'Standing charge factors'!R52","v":0},{"$f":"'Standing charge factors'!S52","v":0},{"$f":"'Standing charge factors'!T52","v":0},{"$f":"'Standing charge factors'!U52","v":0},{"$f":"'Standing charge factors'!V52","v":0},{"$f":"'Standing charge factors'!W52","v":0},{"$f":"'Standing charge factors'!X52","v":0},{"$f":"'Standing charge factors'!Y52","v":0}]
[]
[null,null,null,null,"Customer contributions by network level"]
[null,null,null,null,null,"Transmission exit","%"]
[null,null,null,null,null,"GSPs","%"]
[null,null,null,null,null,"132kV","%",null,null,{"$f":"TRANSPOSE('Customer contributions'!L51:S66)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"132kV/EHV","%",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"EHV","%",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"EHV/HV","%",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"132kV/HV","%",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"HV","%",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"HV/LV","%",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"LV circuits","%",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"LV customers","%"]
[null,null,null,null,null,"HV customers","%"]
[]
[null,null,null,null,"Flag for applicability of capacity charges and exceeded capacity charges",null,null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Paragraphs 141, 146 & 81 to 84"]
[null,null,null,null,"These flags are used to filter customers into those that receive capacity charges, exceeded "]
[null,null,null,null,"capacity charges, and fixed charges"]
[null,null,null,null,null,"Capacity charge flag","0 or 1",null,null,{"$f":"'Fixed inputs'!J141","v":0},{"$f":"'Fixed inputs'!K141","v":0},{"$f":"'Fixed inputs'!L141","v":0},{"$f":"'Fixed inputs'!M141","v":0},{"$f":"'Fixed inputs'!N141","v":1},{"$f":"'Fixed inputs'!O141","v":1},{"$f":"'Fixed inputs'!P141","v":1},{"$f":"'Fixed inputs'!Q141","v":0},{"$f":"'Fixed inputs'!R141","v":0},{"$f":"'Fixed inputs'!S141","v":0},{"$f":"'Fixed inputs'!T141","v":0},{"$f":"'Fixed inputs'!U141","v":0},{"$f":"'Fixed inputs'!V141","v":0},{"$f":"'Fixed inputs'!W141","v":0},{"$f":"'Fixed inputs'!X141","v":0},{"$f":"'Fixed inputs'!Y141","v":0}]
[null,null,null,null,null,"Exceeded capacity charge flag","0 or 1",null,null,{"$f":"'Fixed inputs'!J142","v":0},{"$f":"'Fixed inputs'!K142","v":0},{"$f":"'Fixed inputs'!L142","v":0},{"$f":"'Fixed inputs'!M142","v":0},{"$f":"'Fixed inputs'!N142","v":1},{"$f":"'Fixed inputs'!O142","v":1},{"$f":"'Fixed inputs'!P142","v":1},{"$f":"'Fixed inputs'!Q142","v":0},{"$f":"'Fixed inputs'!R142","v":0},{"$f":"'Fixed inputs'!S142","v":0},{"$f":"'Fixed inputs'!T142","v":0},{"$f":"'Fixed inputs'!U142","v":0},{"$f":"'Fixed inputs'!V142","v":0},{"$f":"'Fixed inputs'!W142","v":0},{"$f":"'Fixed inputs'!X142","v":0},{"$f":"'Fixed inputs'!Y142","v":0}]
[null,null,null,null,null,"Capacity charge allocated to fixed charge","0 or 1",null,null,{"$f":"'Fixed inputs'!J144","v":1},{"$f":"'Fixed inputs'!K144","v":0},{"$f":"'Fixed inputs'!L144","v":1},{"$f":"'Fixed inputs'!M144","v":0},{"$f":"'Fixed inputs'!N144","v":0},{"$f":"'Fixed inputs'!O144","v":0},{"$f":"'Fixed inputs'!P144","v":0},{"$f":"'Fixed inputs'!Q144","v":0},{"$f":"'Fixed inputs'!R144","v":0},{"$f":"'Fixed inputs'!S144","v":0},{"$f":"'Fixed inputs'!T144","v":0},{"$f":"'Fixed inputs'!U144","v":0},{"$f":"'Fixed inputs'!V144","v":0},{"$f":"'Fixed inputs'!W144","v":0},{"$f":"'Fixed inputs'!X144","v":0},{"$f":"'Fixed inputs'!Y144","v":0}]
[]
[null,"Calculation of capacity charges"]
[]
[null,null,"Calculates capacity element of charges in line with Paragraph 78"]
[]
[null,null,{"$f":"INDEX('Version control'!$H$29:$H$55,MATCH($A$1,'Version control'!$F$29:$F$55,0),1)&\"-B: Capacity-based charge elements (to be split between capacity & fixed charges)\"","v":"Section 515-B: Capacity-based charge elements (to be split between capacity & fixed charges)"}]
[]
[null,null,null,null,"Asset costs",null,null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Paragraph 73 and 78"]
[null,null,null,null,null,"Transmission exit","p/kVA/day"]
[null,null,null,null,null,"GSPs","p/kVA/day"]
[null,null,null,null,null,"132kV","p/kVA/day",null,null,{"$f":"hundred*J95*$H53*J82/$H39*(1-J107)/days_in_year/(1+$H25)*PowerFactor","v":0},0,{"$f":"hundred*L95*$H53*L82/$H39*(1-L107)/days_in_year/(1+$H25)*PowerFactor","v":0},0,{"$f":"hundred*N95*$H53*N82/$H39*(1-N107)/days_in_year/(1+$H25)*PowerFactor","v":0},0,0,{"$f":"hundred*Q95*$H53*Q82/$H39*(1-Q107)/days_in_year/(1+$H25)*PowerFactor","v":0}]
[null,null,null,null,null,"132kV/EHV","p/kVA/day",null,null,{"$f":"hundred*J96*$H54*J83/$H40*(1-J108)/days_in_year/(1+$H26)*PowerFactor","v":0},0,{"$f":"hundred*L96*$H54*L83/$H40*(1-L108)/days_in_year/(1+$H26)*PowerFactor","v":0},0,{"$f":"hundred*N96*$H54*N83/$H40*(1-N108)/days_in_year/(1+$H26)*PowerFactor","v":0},0,0,{"$f":"hundred*Q96*$H54*Q83/$H40*(1-Q108)/days_in_year/(1+$H26)*PowerFactor","v":0}]
[null,null,null,null,null,"EHV","p/kVA/day",null,null,{"$f":"hundred*J97*$H55*J84/$H41*(1-J109)/days_in_year/(1+$H27)*PowerFactor","v":0},0,{"$f":"hundred*L97*$H55*L84/$H41*(1-L109)/days_in_year/(1+$H27)*PowerFactor","v":0},0,{"$f":"hundred*N97*$H55*N84/$H41*(1-N109)/days_in_year/(1+$H27)*PowerFactor","v":0},0,0.77545396903768571,{"$f":"hundred*Q97*$H55*Q84/$H41*(1-Q109)/days_in_year/(1+$H27)*PowerFactor","v":0}]
[null,null,null,null,null,"EHV/HV","p/kVA/day",null,null,{"$f":"hundred*J98*$H56*J85/$H42*(1-J110)/days_in_year/(1+$H28)*PowerFactor","v":0},0,{"$f":"hundred*L98*$H56*L85/$H42*(1-L110)/days_in_year/(1+$H28)*PowerFactor","v":0},0,{"$f":"hundred*N98*$H56*N85/$H42*(1-N110)/days_in_year/(1+$H28)*PowerFactor","v":0},0,2.4457949891856599,{"$f":"hundred*Q98*$H56*Q85/$H42*(1-Q110)/days_in_year/(1+$H28)*PowerFactor","v":0}]
[null,null,null,null,null,"132kV/HV","p/kVA/day",null,null,{"$f":"hundred*J99*$H57*J86/$H43*(1-J111)/days_in_year/(1+$H29)*PowerFactor","v":0},0,{"$f":"hundred*L99*$H57*L86/$H43*(1-L111)/days_in_year/(1+$H29)*PowerFactor","v":0},0,{"$f":"hundred*N99*$H57*N86/$H43*(1-N111)/days_in_year/(1+$H29)*PowerFactor","v":0},0,0,{"$f":"hundred*Q99*$H57*Q86/$H43*(1-Q111)/days_in_year/(1+$H29)*PowerFactor","v":0}]
[null,null,null,null,null,"HV","p/kVA/day",null,null,{"$f":"hundred*J100*$H58*J87/$H44*(1-J112)/days_in_year/(1+$H30)*PowerFactor","v":0},0,{"$f":"hundred*L100*$H58*L87/$H44*(1-L112)/days_in_year/(1+$H30)*PowerFactor","v":0},0,{"$f":"hundred*N100*$H58*N87/$H44*(1-N112)/days_in_year/(1+$H30)*PowerFactor","v":0.74165413561091198},3.5302468139812873,3.4697858790130067,{"$f":"hundred*Q100*$H58*Q87/$H44*(1-Q112)/days_in_year/(1+$H30)*PowerFactor","v":0}]
[null,null,null,null,null,"HV/LV","p/kVA/day",null,null,{"$f":"hundred*J101*$H59*J88/$H45*(1-J113)/days_in_year/(1+$H31)*PowerFactor","v":0},0,{"$f":"hundred*L101*$H59*L88/$H45*(1-L113)/days_in_year/(1+$H31)*PowerFactor","v":0},0,{"$f":"hundred*N101*$H59*N88/$H45*(1-N113)/days_in_year/(1+$H31)*PowerFactor","v":3.366814605629155},3.2051831073516679,0,{"$f":"hundred*Q101*$H59*Q88/$H45*(1-Q113)/days_in_year/(1+$H31)*PowerFactor","v":0}]
[null,null,null,null,null,"LV circuits","p/kVA/day",null,null,{"$f":"hundred*J102*$H60*J89/$H46*(1-J114)/days_in_year/(1+$H32)*PowerFactor","v":1.7021162964498304},1.7021162964498304,{"$f":"hundred*L102*$H60*L89/$H46*(1-L114)/days_in_year/(1+$H32)*PowerFactor","v":1.7021162964498304},1.7021162964498304,{"$f":"hundred*N102*$H60*N89/$H46*(1-N114)/days_in_year/(1+$H32)*PowerFactor","v":1.7021162964498304},0,0,{"$f":"hundred*Q102*$H60*Q89/$H46*(1-Q114)/days_in_year/(1+$H32)*PowerFactor","v":0}]
[null,null,null,null,null,"LV customers","p/kVA/day"]
[null,null,null,null,null,"HV customers","p/kVA/day"]
[]
[null,null,null,null,"Other operating costs"]
[null,null,null,null,null,"Transmission exit","p/kVA/day",null,null,{"$f":"hundred*J94*$H65*J80/$H37/days_in_year/(1+$H23)*PowerFactor","v":0},0,{"$f":"hundred*L94*$H65*L80/$H37/days_in_year/(1+$H23)*PowerFactor","v":0},0,{"$f":"hundred*N94*$H65*N80/$H37/days_in_year/(1+$H23)*PowerFactor","v":0},0,0,{"$f":"hundred*Q94*$H65*Q80/$H37/days_in_year/(1+$H23)*PowerFactor","v":0}]
[null,null,null,null,null,"GSPs","p/kVA/day",null,null,{"$f":"hundred*J94*$H66*J81/$H38/days_in_year/(1+$H24)*PowerFactor","v":0},0,{"$f":"hundred*L94*$H66*L81/$H38/days_in_year/(1+$H24)*PowerFactor","v":0},0,{"$f":"hundred*N94*$H66*N81/$H38/days_in_year/(1+$H24)*PowerFactor","v":0},0,0,{"$f":"hundred*Q94*$H66*Q81/$H38/days_in_year/(1+$H24)*PowerFactor","v":0}]
[null,null,null,null,null,"132kV","p/kVA/day",null,null,{"$f":"hundred*J95*$H67*J82/$H39/days_in_year/(1+$H25)*PowerFactor","v":0},0,{"$f":"hundred*L95*$H67*L82/$H39/days_in_year/(1+$H25)*PowerFactor","v":0},0,{"$f":"hundred*N95*$H67*N82/$H39/days_in_year/(1+$H25)*PowerFactor","v":0},0,0,{"$f":"hundred*Q95*$H67*Q82/$H39/days_in_year/(1+$H25)*PowerFactor","v":0}]
[null,null,null,null,null,"132kV/EHV","p/kVA/day",null,null,{"$f":"hundred*J96*$H68*J83/$H40/days_in_year/(1+$H26)*PowerFactor","v":0},0,{"$f":"hundred*L96*$H68*L83/$H40/days_in_year/(1+$H26)*PowerFactor","v":0},0,{"$f":"hundred*N96*$H68*N83/$H40/days_in_year/(1+$H26)*PowerFactor","v":0},0,0,{"$f":"hundred*Q96*$H68*Q83/$H40/days_in_year/(1+$H26)*PowerFactor","v":0}]
[null,null,null,null,null,"EHV","p/kVA/day",null,null,{"$f":"hundred*J97*$H69*J84/$H41/days_in_year/(1+$H27)*PowerFactor","v":0},0,{"$f":"hundred*L97*$H69*L84/$H41/days_in_year/(1+$H27)*PowerFactor","v":0},0,{"$f":"hundred*N97*$H69*N84/$H41/days_in_year/(1+$H27)*PowerFactor","v":0},0,0.37926184229859922,{"$f":"hundred*Q97*$H69*Q84/$H41/days_in_year/(1+$H27)*PowerFactor","v":0}]
[null,null,null,null,null,"EHV/HV","p/kVA/day",null,null,{"$f":"hundred*J98*$H70*J85/$H42/days_in_year/(1+$H28)*PowerFactor","v":0},0,{"$f":"hundred*L98*$H70*L85/$H42/days_in_year/(1+$H28)*PowerFactor","v":0},0,{"$f":"hundred*N98*$H70*N85/$H42/days_in_year/(1+$H28)*PowerFactor","v":0},0,1.1961982922524137,{"$f":"hundred*Q98*$H70*Q85/$H42/days_in_year/(1+$H28)*PowerFactor","v":0}]
[null,null,null,null,null,"132kV/HV","p/kVA/day",null,null,{"$f":"hundred*J99*$H71*J86/$H43/days_in_year/(1+$H29)*PowerFactor","v":0},0,{"$f":"hundred*L99*$H71*L86/$H43/days_in_year/(1+$H29)*PowerFactor","v":0},0,{"$f":"hundred*N99*$H71*N86/$H43/days_in_year/(1+$H29)*PowerFactor","v":0},0,0,{"$f":"hundred*Q99*$H71*Q86/$H43/days_in_year/(1+$H29)*PowerFactor","v":0}]
[null,null,null,null,null,"HV","p/kVA/day",null,null,{"$f":"hundred*J100*$H72*J87/$H44/days_in_year/(1+$H30)*PowerFactor","v":0},0,{"$f":"hundred*L100*$H72*L87/$H44/days_in_year/(1+$H30)*PowerFactor","v":0},0,{"$f":"hundred*N100*$H72*N87/$H44/days_in_year/(1+$H30)*PowerFactor","v":0.36273089706308503},1.7265859275964781,1.6970154740315528,{"$f":"hundred*Q100*$H72*Q87/$H44/days_in_year/(1+$H30)*PowerFactor","v":0}]
[null,null,null,null,null,"HV/LV","p/kVA/day",null,null,{"$f":"hundred*J101*$H73*J88/$H45/days_in_year/(1+$H31)*PowerFactor","v":0},0,{"$f":"hundred*L101*$H73*L88/$H45/days_in_year/(1+$H31)*PowerFactor","v":0},0,{"$f":"hundred*N101*$H73*N88/$H45/days_in_year/(1+$H31)*PowerFactor","v":1.6466539098295458},1.5676025898830186,0,{"$f":"hundred*Q101*$H73*Q88/$H45/days_in_year/(1+$H31)*PowerFactor","v":0}]
[null,null,null,null,null,"LV circuits","p/kVA/day",null,null,{"$f":"hundred*J102*$H74*J89/$H46/days_in_year/(1+$H32)*PowerFactor","v":0.83247721744094716},0.83247721744094716,{"$f":"hundred*L102*$H74*L89/$H46/days_in_year/(1+$H32)*PowerFactor","v":0.83247721744094716},0.83247721744094716,{"$f":"hundred*N102*$H74*N89/$H46/days_in_year/(1+$H32)*PowerFactor","v":0.83247721744094716},0,0,{"$f":"hundred*Q102*$H74*Q89/$H46/days_in_year/(1+$H32)*PowerFactor","v":0}]
[null,null,null,null,null,"LV customers","p/kVA/day"]
[null,null,null,null,null,"HV customers","p/kVA/day"]
[]
[null,null,{"$f":"INDEX('Version control'!$H$29:$H$55,MATCH($A$1,'Version control'!$F$29:$F$55,0),1)&\"-C: Exceeded capacity-based charge elements\"","v":"Section 515-C: Exceeded capacity-based charge elements"}]
[]
[null,null,null,null,"Asset costs"]
[null,null,null,null,null,"Transmission exit","p/kVA/day"]
[null,null,null,null,null,"GSPs","p/kVA/day"]
[null,null,null,null,null,"132kV","p/kVA/day",null,null,{"$f":"hundred*J95*$H53*J82/$H39/days_in_year/(1+$H25)*PowerFactor","v":0},0,{"$f":"hundred*L95*$H53*L82/$H39/days_in_year/(1+$H25)*PowerFactor","v":0},0,{"$f":"hundred*N95*$H53*N82/$H39/days_in_year/(1+$H25)*PowerFactor","v":0},0,0,{"$f":"hundred*Q95*$H53*Q82/$H39/days_in_year/(1+$H25)*PowerFactor","v":0}]
[null,null,null,null,null,"132kV/EHV","p/kVA/day",null,null,{"$f":"hundred*J96*$H54*J83/$H40/days_in_year/(1+$H26)*PowerFactor","v":0},0,{"$f":"hundred*L96*$H54*L83/$H40/days_in_year/(1+$H26)*PowerFactor","v":0},0,{"$f":"hundred*N96*$H54*N83/$H40/days_in_year/(1+$H26)*PowerFactor","v":0},0,0,{"$f":"hundred*Q96*$H54*Q83/$H40/days_in_year/(1+$H26)*PowerFactor","v":0}]
[null,null,null,null,null,"EHV","p/kVA/day",null,null,{"$f":"hundred*J97*$H55*J84/$H41/days_in_year/(1+$H27)*PowerFactor","v":0},0,{"$f":"hundred*L97*$H55*L84/$H41/days_in_year/(1+$H27)*PowerFactor","v":0},0,{"$f":"hundred*N97*$H55*N84/$H41/days_in_year/(1+$H27)*PowerFactor","v":0},0,0.77545396903768571,{"$f":"hundred*Q97*$H55*Q84/$H41/days_in_year/(1+$H27)*PowerFactor","v":0}]
[null,null,null,null,null,"EHV/HV","p/kVA/day",null,null,{"$f":"hundred*J98*$H56*J85/$H42/days_in_year/(1+$H28)*PowerFactor","v":0},0,{"$f":"hundred*L98*$H56*L85/$H42/days_in_year/(1+$H28)*PowerFactor","v":0},0,{"$f":"hundred*N98*$H56*N85/$H42/days_in_year/(1+$H28)*PowerFactor","v":0},0,2.4457949891856599,{"$f":"hundred*Q98*$H56*Q85/$H42/days_in_year/(1+$H28)*PowerFactor","v":0}]
[null,null,null,null,null,"132kV/HV","p/kVA/day",null,null,{"$f":"hundred*J99*$H57*J86/$H43/days_in_year/(1+$H29)*PowerFactor","v":0},0,{"$f":"hundred*L99*$H57*L86/$H43/days_in_year/(1+$H29)*PowerFactor","v":0},0,{"$f":"hundred*N99*$H57*N86/$H43/days_in_year/(1+$H29)*PowerFactor","v":0},0,0,{"$f":"hundred*Q99*$H57*Q86/$H43/days_in_year/(1+$H29)*PowerFactor","v":0}]
[null,null,null,null,null,"HV","p/kVA/day",null,null,{"$f":"hundred*J100*$H58*J87/$H44/days_in_year/(1+$H30)*PowerFactor","v":0},0,{"$f":"hundred*L100*$H58*L87/$H44/days_in_year/(1+$H30)*PowerFactor","v":0},0,{"$f":"hundred*N100*$H58*N87/$H44/days_in_year/(1+$H30)*PowerFactor","v":0.74165413561091198},3.5302468139812873,3.4697858790130067,{"$f":"hundred*Q100*$H58*Q87/$H44/days_in_year/(1+$H30)*PowerFactor","v":0}]
[null,null,null,null,null,"HV/LV","p/kVA/day",null,null,{"$f":"hundred*J101*$H59*J88/$H45/days_in_year/(1+$H31)*PowerFactor","v":0},0,{"$f":"hundred*L101*$H59*L88/$H45/days_in_year/(1+$H31)*PowerFactor","v":0},0,{"$f":"hundred*N101*$H59*N88/$H45/days_in_year/(1+$H31)*PowerFactor","v":3.366814605629155},3.2051831073516679,0,{"$f":"hundred*Q101*$H59*Q88/$H45/days_in_year/(1+$H31)*PowerFactor","v":0}]
[null,null,null,null,null,"LV circuits","p/kVA/day",null,null,{"$f":"hundred*J102*$H60*J89/$H46/days_in_year/(1+$H32)*PowerFactor","v":1.7021162964498304},1.7021162964498304,{"$f":"hundred*L102*$H60*L89/$H46/days_in_year/(1+$H32)*PowerFactor","v":1.7021162964498304},1.7021162964498304,{"$f":"hundred*N102*$H60*N89/$H46/days_in_year/(1+$H32)*PowerFactor","v":1.7021162964498304},0,0,{"$f":"hundred*Q102*$H60*Q89/$H46/days_in_year/(1+$H32)*PowerFactor","v":0}]
[null,null,null,null,null,"LV customers","p/kVA/day"]
[null,null,null,null,null,"HV customers","p/kVA/day"]
[]
[null,null,null,null,"Other operating costs"]
[null,null,null,null,null,"Transmission exit","p/kVA/day",null,null,{"$f":"hundred*J94*$H65*J80/$H37/days_in_year/(1+$H23)*PowerFactor","v":0},0,{"$f":"hundred*L94*$H65*L80/$H37/days_in_year/(1+$H23)*PowerFactor","v":0},0,{"$f":"hundred*N94*$H65*N80/$H37/days_in_year/(1+$H23)*PowerFactor","v":0},0,0,{"$f":"hundred*Q94*$H65*Q80/$H37/days_in_year/(1+$H23)*PowerFactor","v":0}]
[null,null,null,null,null,"GSPs","p/kVA/day",null,null,{"$f":"hundred*J94*$H66*J81/$H38/days_in_year/(1+$H24)*PowerFactor","v":0},0,{"$f":"hundred*L94*$H66*L81/$H38/days_in_year/(1+$H24)*PowerFactor","v":0},0,{"$f":"hundred*N94*$H66*N81/$H38/days_in_year/(1+$H24)*PowerFactor","v":0},0,0,{"$f":"hundred*Q94*$H66*Q81/$H38/days_in_year/(1+$H24)*PowerFactor","v":0}]
[null,null,null,null,null,"132kV","p/kVA/day",null,null,{"$f":"hundred*J95*$H67*J82/$H39/days_in_year/(1+$H25)*PowerFactor","v":0},0,{"$f":"hundred*L95*$H67*L82/$H39/days_in_year/(1+$H25)*PowerFactor","v":0},0,{"$f":"hundred*N95*$H67*N82/$H39/days_in_year/(1+$H25)*PowerFactor","v":0},0,0,{"$f":"hundred*Q95*$H67*Q82/$H39/days_in_year/(1+$H25)*PowerFactor","v":0}]
[null,null,null,null,null,"132kV/EHV","p/kVA/day",null,null,{"$f":"hundred*J96*$H68*J83/$H40/days_in_year/(1+$H26)*PowerFactor","v":0},0,{"$f":"hundred*L96*$H68*L83/$H40/days_in_year/(1+$H26)*PowerFactor","v":0},0,{"$f":"hundred*N96*$H68*N83/$H40/days_in_year/(1+$H26)*PowerFactor","v":0},0,0,{"$f":"hundred*Q96*$H68*Q83/$H40/days_in_year/(1+$H26)*PowerFactor","v":0}]
[null,null,null,null,null,"EHV","p/kVA/day",null,null,{"$f":"hundred*J97*$H69*J84/$H41/days_in_year/(1+$H27)*PowerFactor","v":0},0,{"$f":"hundred*L97*$H69*L84/$H41/days_in_year/(1+$H27)*PowerFactor","v":0},0,{"$f":"hundred*N97*$H69*N84/$H41/days_in_year/(1+$H27)*PowerFactor","v":0},0,0.37926184229859922,{"$f":"hundred*Q97*$H69*Q84/$H41/days_in_year/(1+$H27)*PowerFactor","v":0}]
[null,null,null,null,null,"EHV/HV","p/kVA/day",null,null,{"$f":"hundred*J98*$H70*J85/$H42/days_in_year/(1+$H28)*PowerFactor","v":0},0,{"$f":"hundred*L98*$H70*L85/$H42/days_in_year/(1+$H28)*PowerFactor","v":0},0,{"$f":"hundred*N98*$H70*N85/$H42/days_in_year/(1+$H28)*PowerFactor","v":0},0,1.1961982922524137,{"$f":"hundred*Q98*$H70*Q85/$H42/days_in_year/(1+$H28)*PowerFactor","v":0}]
[null,null,null,null,null,"132kV/HV","p/kVA/day",null,null,{"$f":"hundred*J99*$H71*J86/$H43/days_in_year/(1+$H29)*PowerFactor","v":0},0,{"$f":"hundred*L99*$H71*L86/$H43/days_in_year/(1+$H29)*PowerFactor","v":0},0,{"$f":"hundred*N99*$H71*N86/$H43/days_in_year/(1+$H29)*PowerFactor","v":0},0,0,{"$f":"hundred*Q99*$H71*Q86/$H43/days_in_year/(1+$H29)*PowerFactor","v":0}]
[null,null,null,null,null,"HV","p/kVA/day",null,null,{"$f":"hundred*J100*$H72*J87/$H44/days_in_year/(1+$H30)*PowerFactor","v":0},0,{"$f":"hundred*L100*$H72*L87/$H44/days_in_year/(1+$H30)*PowerFactor","v":0},0,{"$f":"hundred*N100*$H72*N87/$H44/days_in_year/(1+$H30)*PowerFactor","v":0.36273089706308503},1.7265859275964781,1.6970154740315528,{"$f":"hundred*Q100*$H72*Q87/$H44/days_in_year/(1+$H30)*PowerFactor","v":0}]
[null,null,null,null,null,"HV/LV","p/kVA/day",null,null,{"$f":"hundred*J101*$H73*J88/$H45/days_in_year/(1+$H31)*PowerFactor","v":0},0,{"$f":"hundred*L101*$H73*L88/$H45/days_in_year/(1+$H31)*PowerFactor","v":0},0,{"$f":"hundred*N101*$H73*N88/$H45/days_in_year/(1+$H31)*PowerFactor","v":1.6466539098295458},1.5676025898830186,0,{"$f":"hundred*Q101*$H73*Q88/$H45/days_in_year/(1+$H31)*PowerFactor","v":0}]
[null,null,null,null,null,"LV circuits","p/kVA/day",null,null,{"$f":"hundred*J102*$H74*J89/$H46/days_in_year/(1+$H32)*PowerFactor","v":0.83247721744094716},0.83247721744094716,{"$f":"hundred*L102*$H74*L89/$H46/days_in_year/(1+$H32)*PowerFactor","v":0.83247721744094716},0.83247721744094716,{"$f":"hundred*N102*$H74*N89/$H46/days_in_year/(1+$H32)*PowerFactor","v":0.83247721744094716},0,0,{"$f":"hundred*Q102*$H74*Q89/$H46/days_in_year/(1+$H32)*PowerFactor","v":0}]
[null,null,null,null,null,"LV customers","p/kVA/day"]
[null,null,null,null,null,"HV customers","p/kVA/day"]
[]
[null,null,{"$f":"INDEX('Version control'!$H$29:$H$55,MATCH($A$1,'Version control'!$F$29:$F$55,0),1)&\"-D: Capacity charges for eligible customers, by network level\"","v":"Section 515-D: Capacity charges for eligible customers, by network level"}]
[null,null,null,null,null,null,null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Paragraph 73, 78"]
[null,null,null,null,"Asset costs"]
[null,null,null,null,null,"Transmission exit","p/kVA/day"]
[null,null,null,null,null,"GSPs","p/kVA/day"]
[null,null,null,null,null,"132kV","p/kVA/day",null,null,{"$f":"J$121 * J134","v":0},0,0,0,0,0,0,0]
[null,null,null,null,null,"132kV/EHV","p/kVA/day",null,null,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"EHV","p/kVA/day",null,null,0,0,0,0,0,0,0.77545396903768571,0]
[null,null,null,null,null,"EHV/HV","p/kVA/day",null,null,0,0,0,0,0,0,2.4457949891856599,0]
[null,null,null,null,null,"132kV/HV","p/kVA/day",null,null,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"HV","p/kVA/day",null,null,0,0,0,0,0.74165413561091198,3.5302468139812873,3.4697858790130067,0]
[null,null,null,null,null,"HV/LV","p/kVA/day",null,null,0,0,0,0,3.366814605629155,3.2051831073516679,0,0]
[null,null,null,null,null,"LV circuits","p/kVA/day",null,null,0,0,0,0,1.7021162964498304,0,0,0]
[null,null,null,null,null,"LV customers","p/kVA/day"]
[null,null,null,null,null,"HV customers","p/kVA/day"]
[]
[null,null,null,null,"Other operating costs"]
[null,null,null,null,null,"Transmission exit","p/kVA/day",null,null,{"$f":"J$121 * J146","v":0},0,0,0,0,0,0,0]
[null,null,null,null,null,"GSPs","p/kVA/day",null,null,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"132kV","p/kVA/day",null,null,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"132kV/EHV","p/kVA/day",null,null,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"EHV","p/kVA/day",null,null,0,0,0,0,0,0,0.37926184229859922,0]
[null,null,null,null,null,"EHV/HV","p/kVA/day",null,null,0,0,0,0,0,0,1.1961982922524137,0]
[null,null,null,null,null,"132kV/HV","p/kVA/day",null,null,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"HV","p/kVA/day",null,null,0,0,0,0,0.36273089706308503,1.7265859275964781,1.6970154740315528,0]
[null,null,null,null,null,"HV/LV","p/kVA/day",null,null,0,0,0,0,1.6466539098295458,1.5676025898830186,0,0]
[null,null,null,null,null,"LV circuits","p/kVA/day",null,null,0,0,0,0,0.83247721744094716,0,0,0]
[null,null,null,null,null,"LV customers","p/kVA/day"]
[null,null,null,null,null,"HV customers","p/kVA/day"]
[]
[null,null,{"$f":"INDEX('Version control'!$H$29:$H$55,MATCH($A$1,'Version control'!$F$29:$F$55,0),1)&\"-E: Exceeded capacity charges for eligible customers, by network level\"","v":"Section 515-E: Exceeded capacity charges for eligible customers, by network level"}]
[null,null,null,null,null,null,null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Paragraphs 81 & 153"]
[null,null,null,null,"Asset costs"]
[null,null,null,null,null,"Transmission exit","p/kVA/day"]
[null,null,null,null,null,"GSPs","p/kVA/day"]
[null,null,null,null,null,"132kV","p/kVA/day",null,null,{"$f":"J$122 * J164","v":0},0,0,0,0,0,0,0]
[null,null,null,null,null,"132kV/EHV","p/kVA/day",null,null,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"EHV","p/kVA/day",null,null,0,0,0,0,0,0,0.77545396903768571,0]
[null,null,null,null,null,"EHV/HV","p/kVA/day",null,null,0,0,0,0,0,0,2.4457949891856599,0]
[null,null,null,null,null,"132kV/HV","p/kVA/day",null,null,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"HV","p/kVA/day",null,null,0,0,0,0,0.74165413561091198,3.5302468139812873,3.4697858790130067,0]
[null,null,null,null,null,"HV/LV","p/kVA/day",null,null,0,0,0,0,3.366814605629155,3.2051831073516679,0,0]
[null,null,null,null,null,"LV circuits","p/kVA/day",null,null,0,0,0,0,1.7021162964498304,0,0,0]
[null,null,null,null,null,"LV customers","p/kVA/day"]
[null,null,null,null,null,"HV customers","p/kVA/day"]
[]
[null,null,null,null,"Other operating costs"]
[null,null,null,null,null,"Transmission exit","p/kVA/day",null,null,{"$f":"J$122 * J176","v":0},0,0,0,0,0,0,0]
[null,null,null,null,null,"GSPs","p/kVA/day",null,null,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"132kV","p/kVA/day",null,null,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"132kV/EHV","p/kVA/day",null,null,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"EHV","p/kVA/day",null,null,0,0,0,0,0,0,0.37926184229859922,0]
[null,null,null,null,null,"EHV/HV","p/kVA/day",null,null,0,0,0,0,0,0,1.1961982922524137,0]
[null,null,null,null,null,"132kV/HV","p/kVA/day",null,null,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"HV","p/kVA/day",null,null,0,0,0,0,0.36273089706308503,1.7265859275964781,1.6970154740315528,0]
[null,null,null,null,null,"HV/LV","p/kVA/day",null,null,0,0,0,0,1.6466539098295458,1.5676025898830186,0,0]
[null,null,null,null,null,"LV circuits","p/kVA/day",null,null,0,0,0,0,0.83247721744094716,0,0,0]
[null,null,null,null,null,"LV customers","p/kVA/day"]
[null,null,null,null,null,"HV customers","p/kVA/day"]
[]
[null,"Capacity charges (and elements allocated to fixed charges)"]
[]
[null,null,"Exports capacity and exceeded capacity charges"]
[null,null,"Exports capacity element of charges that is allocated to fixed charges"]
[]
[null,null,{"$f":"INDEX('Version control'!$H$29:$H$55,MATCH($A$1,'Version control'!$F$29:$F$55,0),1)&\"-F: Capacity and exceeded capacity charges\"","v":"Section 515-F: Capacity and exceeded capacity charges"}]
[]
[null,null,null,null,"Total capacity charge",null,"p/kVA/day",null,">",{"$f":"SUM(J192:J203,J206:J217)","v":0},0,0,0,8.6524470620234748,10.029618438812451,9.9635104458189172,0,null,null,null,null,null,null,null,null,null,"Paragraph 81"]
[null,null,null,null,"Total exceeded capacity charge",null,"p/kVA/day",null,">",{"$f":"SUM(J222:J233,J236:J247)","v":0},0,0,0,8.6524470620234748,10.029618438812451,9.9635104458189172,0,null,null,null,null,null,null,null,null,null,"Paragraph 81"]
[]
[null,null,{"$f":"INDEX('Version control'!$H$29:$H$55,MATCH($A$1,'Version control'!$F$29:$F$55,0),1)&\"-G: Capacity elements allocated to fixed charges\"","v":"Section 515-G: Capacity elements allocated to fixed charges"}]
[null,null,null,null,null,null,null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Paragraphs 73 & 78"]
[null,null,null,null,"Asset costs"]
[null,null,null,null,null,"Transmission exit","p/kVA/day"]
[null,null,null,null,null,"GSPs","p/kVA/day"]
[null,null,null,null,null,"132kV","p/kVA/day",null,null,{"$f":"J$123 * J134","v":0},0,0,0,0,0,0,0]
[null,null,null,null,null,"132kV/EHV","p/kVA/day",null,null,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"EHV","p/kVA/day",null,null,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"EHV/HV","p/kVA/day",null,null,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"132kV/HV","p/kVA/day",null,null,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"HV","p/kVA/day",null,null,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"HV/LV","p/kVA/day",null,null,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"LV circuits","p/kVA/day",null,null,1.7021162964498304,0,1.7021162964498304,0,0,0,0,0]
[null,null,null,null,null,"LV customers","p/kVA/day"]
[null,null,null,null,null,"HV customers","p/kVA/day"]
[]
[null,null,null,null,"Other costs"]
[null,null,null,null,null,"Transmission exit","p/kVA/day",null,null,{"$f":"J$123 * J146","v":0},0,0,0,0,0,0,0]
[null,null,null,null,null,"GSPs","p/kVA/day",null,null,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"132kV","p/kVA/day",null,null,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"132kV/EHV","p/kVA/day",null,null,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"EHV","p/kVA/day",null,null,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"EHV/HV","p/kVA/day",null,null,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"132kV/HV","p/kVA/day",null,null,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"HV","p/kVA/day",null,null,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"HV/LV","p/kVA/day",null,null,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"LV circuits","p/kVA/day",null,null,0.83247721744094716,0,0.83247721744094716,0,0,0,0,0]
[null,null,null,null,null,"LV customers","p/kVA/day"]
[null,null,null,null,null,"HV customers","p/kVA/day"]
[]
[null,"Checks"]
[]
[null,null,null,null,"Check for error values",null,"number of issues",{"$f":"SUM(IF(ISERROR(H51:Y287), 1))","v":0}]
[]
[null,null,null,null,"Check that costs are not allocated to both capacity and fixed charges",null,"number of issues",{"$f":"SUM(J293:Y293)","v":0},null,{"$f":"IF(J121 + J123 < 2, 0, 1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,"Summary of checks",null,"number of issues",{"$f":"H291 + H293","v":0}]
[]
[null,"End of sheet"]

{"sheet":"Reactive power charges","index":30,"n_rows":256,"n_cols":27,"rows_kept":256,"cut":false,"hidden":true,"merged":[]}
[{"$f":"MID(CELL(\"filename\",A1),FIND(\"]\",CELL(\"filename\",A1))+1,255)","v":"Reactive power charges"}]
[{"$f":"Cover!D23 & \" - \" & TEXT(CIRP_submission_date, \"mmm\") & \"-\" & RIGHT(YEAR(CIRP_submission_date), 2) & \" - \" & Cover!D25","v":"SP Electricity North West - Dec-25 - v1 Final Model"}]
[{"$f":"Cover!D2&\" - \"&Cover!D8&\" v\"&Cover!D10&\" - \"&Cover!D19","v":"Cost Information Review Pack (CIRP) - Release for charge setting v1 - 2027/28"}]
[{"$f":"H254 & IF(H254 = 1, \" issue\", \" issues\") &\" identified in checks on this sheet\"","v":"0 issues identified in checks on this sheet"}]
[null,"Click here to return to model map",null,null,null,null,"Units","Constants",null,"Domestic Aggregated or CT","Domestic Aggregated (Related MPAN)","Non-Domestic Aggregated or CT","Non-Domestic Aggregated (Related MPAN)","LV Site Specific","LV Sub Site Specific","HV Site Specific","Unmetered Supplies","LV Generation Aggregated","LV Sub Generation Aggregated","LV Generation Site Specific","LV Generation Site Specific no RP Charge","LV Sub Generation Site Specific","LV Sub Generation Site Specific no RP Charge","HV Generation Site Specific","HV Generation Site Specific no RP Charge",null,"Legal text reference"]
[]
[null,"Description"]
[]
[null,null,"This sheet calculates reactive power charges (p/kVArh) in line with Paragraph 87-88."]
[null,null,"Reactive charges are based on yardstick charges. For generation, yardstick charges are "]
[null,null,"re-calculated to account for a contribution at the network level they are connected (para 88)."]
[]
[null,"Inputs to reactive power charge calculations"]
[]
[null,null,"Bring in inputs required to calculate reactive power charges"]
[]
[null,null,{"$f":"INDEX('Version control'!$H$29:$H$55,MATCH($A$1,'Version control'!$F$29:$F$55,0),1)&\"-A: Inputs to reactive power charge calculations\"","v":"Section 516-A: Inputs to reactive power charge calculations"}]
[]
[null,null,null,"Average kVAr by kVA, by network level"]
[null,null,null,"This table transposes 'Average kVAr by kVA, by network level' from DNO inputs. "]
[null,null,null,null,"Transmission exit",null,"kVAr/ kVA"]
[null,null,null,null,"GSPs",null,"kVAr/ kVA",{"$f":"TRANSPOSE('Inputs by network level'!K24:S24)","v":9.0445086229257662E-2}]
[null,null,null,null,"132kV",null,"kVAr/ kVA",9.0445086229257662E-2]
[null,null,null,null,"132kV/EHV",null,"kVAr/ kVA",0.15653558452070476]
[null,null,null,null,"EHV",null,"kVAr/ kVA",0.15653558452070476]
[null,null,null,null,"EHV/HV",null,"kVAr/ kVA",0.15653558452070476]
[null,null,null,null,"132kV/HV",null,"kVAr/ kVA",0]
[null,null,null,null,"HV",null,"kVAr/ kVA",0.11493802864925032]
[null,null,null,null,"HV/LV",null,"kVAr/ kVA",0.11493802864925032]
[null,null,null,null,"LV circuits",null,"kVAr/ kVA",0.11493802864925032]
[null,null,null,null,"LV customers",null,"kVAr/ kVA"]
[null,null,null,null,"HV customers",null,"kVAr/ kVA"]
[]
[null,null,null,"Loss adjustment factor to transmission for each DRM network level"]
[null,null,null,null,"Transmission exit",null,"scalar",{"$f":"TRANSPOSE('Load & loss characteristics'!J29:S29)","v":1}]
[null,null,null,null,"GSPs",null,"scalar",1]
[null,null,null,null,"132kV",null,"scalar",1.0069999999999999]
[null,null,null,null,"132kV/EHV",null,"scalar",1.0129999999999999]
[null,null,null,null,"EHV",null,"scalar",1.018]
[null,null,null,null,"EHV/HV",null,"scalar",1.024]
[null,null,null,null,"132kV/HV",null,"scalar",1.024]
[null,null,null,null,"HV",null,"scalar",1.0329999999999999]
[null,null,null,null,"HV/LV",null,"scalar",1.0509999999999999]
[null,null,null,null,"LV circuits",null,"scalar",1.1040000000000001]
[null,null,null,null,"LV customers",null,"scalar"]
[null,null,null,null,"HV customers",null,"scalar"]
[]
[null,null,null,"Network level assets per kW of system simultaneous peak load per year"]
[null,null,null,null,"Transmission exit",null,"£/kW/year"]
[null,null,null,null,"GSPs",null,"£/kW/year"]
[null,null,null,null,"132kV",null,"£/kW/year",{"$f":"TRANSPOSE('Unit costs'!L114:S114)","v":17.340114652643024}]
[null,null,null,null,"132kV/EHV",null,"£/kW/year",6.8998434546367458]
[null,null,null,null,"EHV",null,"£/kW/year",17.508566133649015]
[null,null,null,null,"EHV/HV",null,"£/kW/year",11.10955805935324]
[null,null,null,null,"132kV/HV",null,"£/kW/year",0]
[null,null,null,null,"HV",null,"£/kW/year",20.346456183497029]
[null,null,null,null,"HV/LV",null,"£/kW/year",18.794853609919571]
[null,null,null,null,"LV circuits",null,"£/kW/year",10.944565626379928]
[null,null,null,null,"LV customers",null,"£/kW/year"]
[null,null,null,null,"HV customers",null,"£/kW/year"]
[]
[null,null,null,"Other operating costs (excl. service models) per kW of system simultaneous peak load per year"]
[null,null,null,null,"Transmission exit",null,"£/kW/year",{"$f":"TRANSPOSE('Unit costs'!J115:S115)","v":5.5934516638663494}]
[null,null,null,null,"GSPs",null,"£/kW/year",0]
[null,null,null,null,"132kV",null,"£/kW/year",8.4807662239339461]
[null,null,null,null,"132kV/EHV",null,"£/kW/year",3.3746004852162774]
[null,null,null,null,"EHV",null,"£/kW/year",8.5631530857918374]
[null,null,null,null,"EHV/HV",null,"£/kW/year",5.4335029865696569]
[null,null,null,null,"132kV/HV",null,"£/kW/year",0]
[null,null,null,null,"HV",null,"£/kW/year",9.9511186537311964]
[null,null,null,null,"HV/LV",null,"£/kW/year",9.1922552342809087]
[null,null,null,null,"LV circuits",null,"£/kW/year",5.3528078884809318]
[null,null,null,null,"LV customers",null,"£/kW/year"]
[null,null,null,null,"HV customers",null,"£/kW/year"]
[]
[null,null,null,"Flag for applicability of reactive charges"]
[null,null,null,"This flag is used to filter out customers that do not receive reactive power charges"]
[null,null,null,null,"Reactive power charge flag",null,"0 or 1",null,">",{"$f":"'Fixed inputs'!J143","v":0},{"$f":"'Fixed inputs'!K143","v":0},{"$f":"'Fixed inputs'!L143","v":0},{"$f":"'Fixed inputs'!M143","v":0},{"$f":"'Fixed inputs'!N143","v":1},{"$f":"'Fixed inputs'!O143","v":1},{"$f":"'Fixed inputs'!P143","v":1},{"$f":"'Fixed inputs'!Q143","v":0},{"$f":"'Fixed inputs'!R143","v":0},{"$f":"'Fixed inputs'!S143","v":0},{"$f":"'Fixed inputs'!T143","v":1},{"$f":"'Fixed inputs'!U143","v":0},{"$f":"'Fixed inputs'!V143","v":1},{"$f":"'Fixed inputs'!W143","v":0},{"$f":"'Fixed inputs'!X143","v":1},{"$f":"'Fixed inputs'!Y143","v":0},null,"Paragraphs 141 & 146"]
[]
[null,null,null,"Standing charge factors"]
[null,null,null,null,"GSPs",null,"%",null,null,{"$f":"'Standing charge factors'!J44","v":0},{"$f":"'Standing charge factors'!K44","v":0},{"$f":"'Standing charge factors'!L44","v":0},{"$f":"'Standing charge factors'!M44","v":0},{"$f":"'Standing charge factors'!N44","v":0},{"$f":"'Standing charge factors'!O44","v":0},{"$f":"'Standing charge factors'!P44","v":0},{"$f":"'Standing charge factors'!Q44","v":0},{"$f":"'Standing charge factors'!R44","v":0},{"$f":"'Standing charge factors'!S44","v":0},{"$f":"'Standing charge factors'!T44","v":0},{"$f":"'Standing charge factors'!U44","v":0},{"$f":"'Standing charge factors'!V44","v":0},{"$f":"'Standing charge factors'!W44","v":0},{"$f":"'Standing charge factors'!X44","v":0},{"$f":"'Standing charge factors'!Y44","v":0}]
[null,null,null,null,"132kV",null,"%",null,null,{"$f":"'Standing charge factors'!J45","v":0},{"$f":"'Standing charge factors'!K45","v":0},{"$f":"'Standing charge factors'!L45","v":0},{"$f":"'Standing charge factors'!M45","v":0},{"$f":"'Standing charge factors'!N45","v":0},{"$f":"'Standing charge factors'!O45","v":0},{"$f":"'Standing charge factors'!P45","v":0},{"$f":"'Standing charge factors'!Q45","v":0},{"$f":"'Standing charge factors'!R45","v":0},{"$f":"'Standing charge factors'!S45","v":0},{"$f":"'Standing charge factors'!T45","v":0},{"$f":"'Standing charge factors'!U45","v":0},{"$f":"'Standing charge factors'!V45","v":0},{"$f":"'Standing charge factors'!W45","v":0},{"$f":"'Standing charge factors'!X45","v":0},{"$f":"'Standing charge factors'!Y45","v":0}]
[null,null,null,null,"132kV/EHV",null,"%",null,null,{"$f":"'Standing charge factors'!J46","v":0},{"$f":"'Standing charge factors'!K46","v":0},{"$f":"'Standing charge factors'!L46","v":0},{"$f":"'Standing charge factors'!M46","v":0},{"$f":"'Standing charge factors'!N46","v":0},{"$f":"'Standing charge factors'!O46","v":0},{"$f":"'Standing charge factors'!P46","v":0},{"$f":"'Standing charge factors'!Q46","v":0},{"$f":"'Standing charge factors'!R46","v":0},{"$f":"'Standing charge factors'!S46","v":0},{"$f":"'Standing charge factors'!T46","v":0},{"$f":"'Standing charge factors'!U46","v":0},{"$f":"'Standing charge factors'!V46","v":0},{"$f":"'Standing charge factors'!W46","v":0},{"$f":"'Standing charge factors'!X46","v":0},{"$f":"'Standing charge factors'!Y46","v":0}]
[null,null,null,null,"EHV",null,"%",null,null,{"$f":"'Standing charge factors'!J47","v":0},{"$f":"'Standing charge factors'!K47","v":0},{"$f":"'Standing charge factors'!L47","v":0},{"$f":"'Standing charge factors'!M47","v":0},{"$f":"'Standing charge factors'!N47","v":0},{"$f":"'Standing charge factors'!O47","v":0},{"$f":"'Standing charge factors'!P47","v":0.2},{"$f":"'Standing charge factors'!Q47","v":0},{"$f":"'Standing charge factors'!R47","v":0},{"$f":"'Standing charge factors'!S47","v":0},{"$f":"'Standing charge factors'!T47","v":0},{"$f":"'Standing charge factors'!U47","v":0},{"$f":"'Standing charge factors'!V47","v":0},{"$f":"'Standing charge factors'!W47","v":0},{"$f":"'Standing charge factors'!X47","v":0},{"$f":"'Standing charge factors'!Y47","v":0}]
[null,null,null,null,"EHV/HV",null,"%",null,null,{"$f":"'Standing charge factors'!J48","v":0},{"$f":"'Standing charge factors'!K48","v":0},{"$f":"'Standing charge factors'!L48","v":0},{"$f":"'Standing charge factors'!M48","v":0},{"$f":"'Standing charge factors'!N48","v":0},{"$f":"'Standing charge factors'!O48","v":0},{"$f":"'Standing charge factors'!P48","v":1},{"$f":"'Standing charge factors'!Q48","v":0},{"$f":"'Standing charge factors'!R48","v":0},{"$f":"'Standing charge factors'!S48","v":0},{"$f":"'Standing charge factors'!T48","v":0},{"$f":"'Standing charge factors'!U48","v":0},{"$f":"'Standing charge factors'!V48","v":0},{"$f":"'Standing charge factors'!W48","v":0},{"$f":"'Standing charge factors'!X48","v":0},{"$f":"'Standing charge factors'!Y48","v":0}]
[null,null,null,null,"132kV/HV",null,"%",null,null,{"$f":"'Standing charge factors'!J49","v":0},{"$f":"'Standing charge factors'!K49","v":0},{"$f":"'Standing charge factors'!L49","v":0},{"$f":"'Standing charge factors'!M49","v":0},{"$f":"'Standing charge factors'!N49","v":0},{"$f":"'Standing charge factors'!O49","v":0},{"$f":"'Standing charge factors'!P49","v":1},{"$f":"'Standing charge factors'!Q49","v":0},{"$f":"'Standing charge factors'!R49","v":0},{"$f":"'Standing charge factors'!S49","v":0},{"$f":"'Standing charge factors'!T49","v":0},{"$f":"'Standing charge factors'!U49","v":0},{"$f":"'Standing charge factors'!V49","v":0},{"$f":"'Standing charge factors'!W49","v":0},{"$f":"'Standing charge factors'!X49","v":0},{"$f":"'Standing charge factors'!Y49","v":0}]
[null,null,null,null,"HV",null,"%",null,null,{"$f":"'Standing charge factors'!J50","v":0},{"$f":"'Standing charge factors'!K50","v":0},{"$f":"'Standing charge factors'!L50","v":0},{"$f":"'Standing charge factors'!M50","v":0},{"$f":"'Standing charge factors'!N50","v":0.2},{"$f":"'Standing charge factors'!O50","v":1},{"$f":"'Standing charge factors'!P50","v":1},{"$f":"'Standing charge factors'!Q50","v":0},{"$f":"'Standing charge factors'!R50","v":0},{"$f":"'Standing charge factors'!S50","v":0},{"$f":"'Standing charge factors'!T50","v":0},{"$f":"'Standing charge factors'!U50","v":0},{"$f":"'Standing charge factors'!V50","v":0},{"$f":"'Standing charge factors'!W50","v":0},{"$f":"'Standing charge factors'!X50","v":0},{"$f":"'Standing charge factors'!Y50","v":0}]
[null,null,null,null,"HV/LV",null,"%",null,null,{"$f":"'Standing charge factors'!J51","v":0},{"$f":"'Standing charge factors'!K51","v":0},{"$f":"'Standing charge factors'!L51","v":0},{"$f":"'Standing charge factors'!M51","v":0},{"$f":"'Standing charge factors'!N51","v":1},{"$f":"'Standing charge factors'!O51","v":1},{"$f":"'Standing charge factors'!P51","v":0},{"$f":"'Standing charge factors'!Q51","v":0},{"$f":"'Standing charge factors'!R51","v":0},{"$f":"'Standing charge factors'!S51","v":0},{"$f":"'Standing charge factors'!T51","v":0},{"$f":"'Standing charge factors'!U51","v":0},{"$f":"'Standing charge factors'!V51","v":0},{"$f":"'Standing charge factors'!W51","v":0},{"$f":"'Standing charge factors'!X51","v":0},{"$f":"'Standing charge factors'!Y51","v":0}]
[null,null,null,null,"LV circuits",null,"%",null,null,{"$f":"'Standing charge factors'!J52","v":1},{"$f":"'Standing charge factors'!K52","v":1},{"$f":"'Standing charge factors'!L52","v":1},{"$f":"'Standing charge factors'!M52","v":1},{"$f":"'Standing charge factors'!N52","v":1},{"$f":"'Standing charge factors'!O52","v":0},{"$f":"'Standing charge factors'!P52","v":0},{"$f":"'Standing charge factors'!Q52","v":0},{"$f":"'Standing charge factors'!R52","v":0},{"$f":"'Standing charge factors'!S52","v":0},{"$f":"'Standing charge factors'!T52","v":0},{"$f":"'Standing charge factors'!U52","v":0},{"$f":"'Standing charge factors'!V52","v":0},{"$f":"'Standing charge factors'!W52","v":0},{"$f":"'Standing charge factors'!X52","v":0},{"$f":"'Standing charge factors'!Y52","v":0}]
[]
[null,null,null,"User loss factor (assuming generation contributes at level of connection)",null,null,null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Paragraphs 146 & 88"]
[null,null,null,"These have been adjusted for the share of load going through 132/HV transformation"]
[null,null,null,null,"Transmission exit",null,"scalar",null,null,null,null,null,null,null,null,null,null,{"$f":"TRANSPOSE('Load & loss characteristics'!J172:S179)","v":-1.1040000000000001},-1.0509999999999999,-1.1040000000000001,-1.1040000000000001,-1.0509999999999999,-1.0509999999999999,-1.0329999999999999,-1.0329999999999999]
[null,null,null,null,"GSPs",null,"scalar",null,null,null,null,null,null,null,null,null,null,-1.1040000000000001,-1.0509999999999999,-1.1040000000000001,-1.1040000000000001,-1.0509999999999999,-1.0509999999999999,-1.0329999999999999,-1.0329999999999999]
[null,null,null,null,"132kV",null,"scalar",null,null,null,null,null,null,null,null,null,null,-1.1040000000000001,-1.0509999999999999,-1.1040000000000001,-1.1040000000000001,-1.0509999999999999,-1.0509999999999999,-1.0329999999999999,-1.0329999999999999]
[null,null,null,null,"132kV/EHV",null,"scalar",null,null,null,null,null,null,null,null,null,null,-1.1040000000000001,-1.0509999999999999,-1.1040000000000001,-1.1040000000000001,-1.0509999999999999,-1.0509999999999999,-1.0329999999999999,-1.0329999999999999]
[null,null,null,null,"EHV",null,"scalar",null,null,null,null,null,null,null,null,null,null,-1.1040000000000001,-1.0509999999999999,-1.1040000000000001,-1.1040000000000001,-1.0509999999999999,-1.0509999999999999,-1.0329999999999999,-1.0329999999999999]
[null,null,null,null,"EHV/HV",null,"scalar",null,null,null,null,null,null,null,null,null,null,-1.1040000000000001,-1.0509999999999999,-1.1040000000000001,-1.1040000000000001,-1.0509999999999999,-1.0509999999999999,-1.0329999999999999,-1.0329999999999999]
[null,null,null,null,"132kV/HV",null,"scalar",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[null,null,null,null,"HV",null,"scalar",null,null,null,null,null,null,null,null,null,null,-1.1040000000000001,-1.0509999999999999,-1.1040000000000001,-1.1040000000000001,-1.0509999999999999,-1.0509999999999999,-1.0329999999999999,-1.0329999999999999]
[null,null,null,null,"HV/LV",null,"scalar",null,null,null,null,null,null,null,null,null,null,-1.1040000000000001,-1.0509999999999999,-1.1040000000000001,-1.1040000000000001,-1.0509999999999999,-1.0509999999999999,0,0]
[null,null,null,null,"LV circuits",null,"scalar",null,null,null,null,null,null,null,null,null,null,-1.1040000000000001,0,-1.1040000000000001,-1.1040000000000001,0,0,0,0]
[null,null,null,null,"LV customers",null,"scalar"]
[null,null,null,null,"HV customers",null,"scalar"]
[]
[null,null,null,"Customer contributions, by network level"]
[null,null,null,null,"Transmission exit",null,"%"]
[null,null,null,null,"GSPs",null,"%"]
[null,null,null,null,"132kV",null,"%",null,null,{"$f":"TRANSPOSE('Customer contributions'!L51:S66)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"132kV/EHV",null,"%",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"EHV",null,"%",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"EHV/HV",null,"%",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"132kV/HV",null,"%",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"HV",null,"%",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"HV/LV",null,"%",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"LV circuits",null,"%",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"LV customers",null,"%"]
[null,null,null,null,"HV customers",null,"%"]
[]
[null,null,{"$f":"INDEX('Version control'!$H$29:$H$55,MATCH($A$1,'Version control'!$F$29:$F$55,0),1)&\"-B: Yardstick charge (demand)\"","v":"Section 516-B: Yardstick charge (demand)"}]
[]
[null,null,null,"Asset costs"]
[null,null,null,null,"Transmission exit",null,"p/kWh"]
[null,null,null,null,"GSPs",null,"p/kWh"]
[null,null,null,null,"132kV",null,"p/kWh",null,null,{"$f":"'Initial unit rates'!J125","v":0.4552062121431531},{"$f":"'Initial unit rates'!K125","v":0.4552062121431531},{"$f":"'Initial unit rates'!L125","v":0.35969461460773577},{"$f":"'Initial unit rates'!M125","v":0.35969461460773577},{"$f":"'Initial unit rates'!N125","v":0.31883620044000938},{"$f":"'Initial unit rates'!O125","v":0.28262539176868723},{"$f":"'Initial unit rates'!P125","v":0.24446223659549732},{"$f":"'Initial unit rates'!Q125","v":0.42376616245538096}]
[null,null,null,null,"132kV/EHV",null,"p/kWh",null,null,{"$f":"'Initial unit rates'!J126","v":0.18005926712501516},{"$f":"'Initial unit rates'!K126","v":0.18005926712501516},{"$f":"'Initial unit rates'!L126","v":0.14227914067815045},{"$f":"'Initial unit rates'!M126","v":0.14227914067815045},{"$f":"'Initial unit rates'!N126","v":0.12611737505484313},{"$f":"'Initial unit rates'!O126","v":0.11179399479896916},{"$f":"'Initial unit rates'!P126","v":9.6698353376787047E-2},{"$f":"'Initial unit rates'!Q126","v":0.16762298626122499}]
[null,null,null,null,"EHV",null,"p/kWh",null,null,{"$f":"'Initial unit rates'!J127","v":0.45466182304208352},{"$f":"'Initial unit rates'!K127","v":0.45466182304208352},{"$f":"'Initial unit rates'!L127","v":0.35926444950303749},{"$f":"'Initial unit rates'!M127","v":0.35926444950303749},{"$f":"'Initial unit rates'!N127","v":0.31845489863015752},{"$f":"'Initial unit rates'!O127","v":0.28228739510067163},{"$f":"'Initial unit rates'!P127","v":0.24416987991477651},{"$f":"'Initial unit rates'!Q127","v":0.4232593730617199}]
[null,null,null,null,"EHV/HV",null,"p/kWh",null,null,{"$f":"'Initial unit rates'!J128","v":0.28680222243244541},{"$f":"'Initial unit rates'!K128","v":0.28680222243244541},{"$f":"'Initial unit rates'!L128","v":0.22662523514516197},{"$f":"'Initial unit rates'!M128","v":0.22662523514516197},{"$f":"'Initial unit rates'!N128","v":0.20088243182708229},{"$f":"'Initial unit rates'!O128","v":0.17806784774195722},{"$f":"'Initial unit rates'!P128","v":0.15402318967990275},{"$f":"'Initial unit rates'!Q128","v":0.26699345031269256}]
[null,null,null,null,"132kV/HV",null,"p/kWh",null,null,{"$f":"'Initial unit rates'!J129","v":0},{"$f":"'Initial unit rates'!K129","v":0},{"$f":"'Initial unit rates'!L129","v":0},{"$f":"'Initial unit rates'!M129","v":0},{"$f":"'Initial unit rates'!N129","v":0},{"$f":"'Initial unit rates'!O129","v":0},{"$f":"'Initial unit rates'!P129","v":0},{"$f":"'Initial unit rates'!Q129","v":0}]
[null,null,null,null,"HV",null,"p/kWh",null,null,{"$f":"'Initial unit rates'!J130","v":0.52068389148658734},{"$f":"'Initial unit rates'!K130","v":0.52068389148658734},{"$f":"'Initial unit rates'!L130","v":0.41143373417282397},{"$f":"'Initial unit rates'!M130","v":0.41143373417282397},{"$f":"'Initial unit rates'!N130","v":0.36469817230810109},{"$f":"'Initial unit rates'!O130","v":0.32327873586391875},{"$f":"'Initial unit rates'!P130","v":0.27962612388960328},{"$f":"'Initial unit rates'!Q130","v":0.48472144856893068}]
[null,null,null,null,"HV/LV",null,"p/kWh",null,null,{"$f":"'Initial unit rates'!J131","v":0.47273952819769743},{"$f":"'Initial unit rates'!K131","v":0.47273952819769743},{"$f":"'Initial unit rates'!L131","v":0.37354908142474758},{"$f":"'Initial unit rates'!M131","v":0.37354908142474758},{"$f":"'Initial unit rates'!N131","v":0.33111691129767817},{"$f":"'Initial unit rates'!O131","v":0.29351135990077737},{"$f":"'Initial unit rates'!P131","v":0},{"$f":"'Initial unit rates'!Q131","v":0.44008849255841348}]
[null,null,null,null,"LV circuits",null,"p/kWh",null,null,{"$f":"'Initial unit rates'!J132","v":0.2620686927702523},{"$f":"'Initial unit rates'!K132","v":0.2620686927702523},{"$f":"'Initial unit rates'!L132","v":0.20708130717931567},{"$f":"'Initial unit rates'!M132","v":0.20708130717931567},{"$f":"'Initial unit rates'!N132","v":0.18355853683049125},{"$f":"'Initial unit rates'!O132","v":0},{"$f":"'Initial unit rates'!P132","v":0},{"$f":"'Initial unit rates'!Q132","v":0.24396820885217457}]
[null,null,null,null,"LV customers",null,"p/kWh"]
[null,null,null,null,"HV customers",null,"p/kWh"]
[]
[null,null,null,"Other operating costs"]
[null,null,null,null,"Transmission exit",null,"p/kWh",null,null,{"$f":"'Initial unit rates'!J135","v":0.14786506396810981},{"$f":"'Initial unit rates'!K135","v":0.14786506396810981},{"$f":"'Initial unit rates'!L135","v":0.11683994150157041},{"$f":"'Initial unit rates'!M135","v":0.11683994150157041},{"$f":"'Initial unit rates'!N135","v":0.10356786422454402},{"$f":"'Initial unit rates'!O135","v":9.180547303196028E-2},{"$f":"'Initial unit rates'!P135","v":7.9408899280602907E-2},{"$f":"'Initial unit rates'!Q135","v":0.13765236292355332}]
[null,null,null,null,"GSPs",null,"p/kWh",null,null,{"$f":"'Initial unit rates'!J136","v":0},{"$f":"'Initial unit rates'!K136","v":0},{"$f":"'Initial unit rates'!L136","v":0},{"$f":"'Initial unit rates'!M136","v":0},{"$f":"'Initial unit rates'!N136","v":0},{"$f":"'Initial unit rates'!O136","v":0},{"$f":"'Initial unit rates'!P136","v":0},{"$f":"'Initial unit rates'!Q136","v":0}]
[null,null,null,null,"132kV",null,"p/kWh",null,null,{"$f":"'Initial unit rates'!J137","v":0.22263390676486308},{"$f":"'Initial unit rates'!K137","v":0.22263390676486308},{"$f":"'Initial unit rates'!L137","v":0.17592074790758433},{"$f":"'Initial unit rates'!M137","v":0.17592074790758433},{"$f":"'Initial unit rates'!N137","v":0.15593756637860048},{"$f":"'Initial unit rates'!O137","v":0.13822745261794697},{"$f":"'Initial unit rates'!P137","v":0.11956247814257884},{"$f":"'Initial unit rates'!Q137","v":0.20725709312711577}]
[null,null,null,null,"132kV/EHV",null,"p/kWh",null,null,{"$f":"'Initial unit rates'!J138","v":8.8064040032594201E-2},{"$f":"'Initial unit rates'!K138","v":8.8064040032594201E-2},{"$f":"'Initial unit rates'!L138","v":6.9586398637201993E-2},{"$f":"'Initial unit rates'!M138","v":6.9586398637201993E-2},{"$f":"'Initial unit rates'!N138","v":6.1681943634282504E-2},{"$f":"'Initial unit rates'!O138","v":5.4676612820736659E-2},{"$f":"'Initial unit rates'!P138","v":4.7293581712441947E-2},{"$f":"'Initial unit rates'!Q138","v":8.1981658640443961E-2}]
[null,null,null,null,"EHV",null,"p/kWh",null,null,{"$f":"'Initial unit rates'!J139","v":0.22236765496702252},{"$f":"'Initial unit rates'!K139","v":0.22236765496702252},{"$f":"'Initial unit rates'!L139","v":0.17571036119655511},{"$f":"'Initial unit rates'!M139","v":0.17571036119655511},{"$f":"'Initial unit rates'!N139","v":0.15575107790520262},{"$f":"'Initial unit rates'!O139","v":0.13806214398052852},{"$f":"'Initial unit rates'!P139","v":0.11941949127583285},{"$f":"'Initial unit rates'!Q139","v":0.20700923073067234}]
[null,null,null,null,"EHV/HV",null,"p/kWh",null,null,{"$f":"'Initial unit rates'!J140","v":0.14027027212207832},{"$f":"'Initial unit rates'!K140","v":0.14027027212207832},{"$f":"'Initial unit rates'!L140","v":0.11083869271978714},{"$f":"'Initial unit rates'!M140","v":0.11083869271978714},{"$f":"'Initial unit rates'!N140","v":9.8248309019177152E-2},{"$f":"'Initial unit rates'!O140","v":8.7090069411301291E-2},{"$f":"'Initial unit rates'!P140","v":7.5330220757265379E-2},{"$f":"'Initial unit rates'!Q140","v":0.13058212594219143}]
[null,null,null,null,"132kV/HV",null,"p/kWh",null,null,{"$f":"'Initial unit rates'!J141","v":0},{"$f":"'Initial unit rates'!K141","v":0},{"$f":"'Initial unit rates'!L141","v":0},{"$f":"'Initial unit rates'!M141","v":0},{"$f":"'Initial unit rates'!N141","v":0},{"$f":"'Initial unit rates'!O141","v":0},{"$f":"'Initial unit rates'!P141","v":0},{"$f":"'Initial unit rates'!Q141","v":0}]
[null,null,null,null,"HV",null,"p/kWh",null,null,{"$f":"'Initial unit rates'!J142","v":0.25465796788101808},{"$f":"'Initial unit rates'!K142","v":0.25465796788101808},{"$f":"'Initial unit rates'!L142","v":0.2012255043324099},{"$f":"'Initial unit rates'!M142","v":0.2012255043324099},{"$f":"'Initial unit rates'!N142","v":0.17836790607203715},{"$f":"'Initial unit rates'!O142","v":0.15811033773141156},{"$f":"'Initial unit rates'!P142","v":0.13676055979543689},{"$f":"'Initial unit rates'!Q142","v":0.23706932574480657}]
[null,null,null,null,"HV/LV",null,"p/kWh",null,null,{"$f":"'Initial unit rates'!J143","v":0.23120916463181582},{"$f":"'Initial unit rates'!K143","v":0.23120916463181582},{"$f":"'Initial unit rates'!L143","v":0.18269674083416049},{"$f":"'Initial unit rates'!M143","v":0.18269674083416049},{"$f":"'Initial unit rates'!N143","v":0.16194386102739297},{"$f":"'Initial unit rates'!O143","v":0.14355160143119489},{"$f":"'Initial unit rates'!P143","v":0},{"$f":"'Initial unit rates'!Q143","v":0.21524007758867469}]
[null,null,null,null,"LV circuits",null,"p/kWh",null,null,{"$f":"'Initial unit rates'!J144","v":0.12817350764504387},{"$f":"'Initial unit rates'!K144","v":0.12817350764504387},{"$f":"'Initial unit rates'!L144","v":0.1012800774801535},{"$f":"'Initial unit rates'!M144","v":0.1012800774801535},{"$f":"'Initial unit rates'!N144","v":8.9775475563507123E-2},{"$f":"'Initial unit rates'!O144","v":0},{"$f":"'Initial unit rates'!P144","v":0},{"$f":"'Initial unit rates'!Q144","v":0.11932085726041129}]
[null,null,null,null,"LV customers",null,"p/kWh"]
[null,null,null,null,"HV customers",null,"p/kWh"]
[]
[null,"Calculation of yardstick charges for generation"]
[]
[null,null,"Recalculates yardstick charge for generation assuming a full contribution at the network level in which they are "]
[null,null,"connected, and all levels above that"]
[]
[null,null,{"$f":"INDEX('Version control'!$H$29:$H$55,MATCH($A$1,'Version control'!$F$29:$F$55,0),1)&\"-C: Yardstick charge used for generation\"","v":"Section 516-C: Yardstick charge used for generation"}]
[null,null,null,null,null,null,null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Paragraphs 87 (a)"]
[null,null,null,null,"Asset costs"]
[null,null,null,null,null,"Transmission exit","p/kWh"]
[null,null,null,null,null,"GSPs","p/kWh"]
[null,null,null,null,null,"132kV","p/kWh",null,null,null,null,null,null,null,null,null,null,{"$f":"hundred * $H51 * R95 / $H37 * (1 - R109) / hours_in_year","v":-0.21642092077359557},-0.20603114830892111,{"$f":"hundred * $H51 * T95 / $H37 * (1 - T109) / hours_in_year","v":-0.21642092077359557},-0.21642092077359557,{"$f":"hundred * $H51 * V95 / $H37 * (1 - V109) / hours_in_year","v":-0.20603114830892111},-0.20603114830892111,{"$f":"hundred * $H51 * X95 / $H37 * (1 - X109) / hours_in_year","v":-0.20250254633978637},-0.20250254633978637]
[null,null,null,null,null,"132kV/EHV","p/kWh",null,null,null,null,null,null,null,null,null,null,{"$f":"hundred * $H52 * R96 / $H38 * (1 - R110) / hours_in_year","v":-8.5606459985567512E-2},-8.1496729569593682E-2,{"$f":"hundred * $H52 * T96 / $H38 * (1 - T110) / hours_in_year","v":-8.5606459985567512E-2},-8.5606459985567512E-2,{"$f":"hundred * $H52 * V96 / $H38 * (1 - V110) / hours_in_year","v":-8.1496729569593682E-2},-8.1496729569593682E-2,{"$f":"hundred * $H52 * X96 / $H38 * (1 - X110) / hours_in_year","v":-8.0100972069828996E-2},-8.0100972069828996E-2]
[null,null,null,null,null,"EHV","p/kWh",null,null,null,null,null,null,null,null,null,null,{"$f":"hundred * $H53 * R97 / $H39 * (1 - R111) / hours_in_year","v":-0.21616209919478208},-0.20578475204140939,{"$f":"hundred * $H53 * T97 / $H39 * (1 - T111) / hours_in_year","v":-0.21616209919478208},-0.21616209919478208,{"$f":"hundred * $H53 * V97 / $H39 * (1 - V111) / hours_in_year","v":-0.20578475204140939},-0.20578475204140939,{"$f":"hundred * $H53 * X97 / $H39 * (1 - X111) / hours_in_year","v":-0.20226036998932054},-0.20226036998932054]
[null,null,null,null,null,"EHV/HV","p/kWh",null,null,null,null,null,null,null,null,null,null,{"$f":"hundred * $H54 * R98 / $H40 * (1 - R112) / hours_in_year","v":-0.13635578646106797},-0.12980972062552756,{"$f":"hundred * $H54 * T98 / $H40 * (1 - T112) / hours_in_year","v":-0.13635578646106797},-0.13635578646106797,{"$f":"hundred * $H54 * V98 / $H40 * (1 - V112) / hours_in_year","v":-0.12980972062552756},-0.12980972062552756,{"$f":"hundred * $H54 * X98 / $H40 * (1 - X112) / hours_in_year","v":-0.12758652845496665},-0.12758652845496665]
[null,null,null,null,null,"132kV/HV","p/kWh",null,null,null,null,null,null,null,null,null,null,{"$f":"hundred * $H55 * R99 / $H41 * (1 - R113) / hours_in_year","v":0},0,{"$f":"hundred * $H55 * T99 / $H41 * (1 - T113) / hours_in_year","v":0},0,{"$f":"hundred * $H55 * V99 / $H41 * (1 - V113) / hours_in_year","v":0},0,{"$f":"hundred * $H55 * X99 / $H41 * (1 - X113) / hours_in_year","v":0},0]
[null,null,null,null,null,"HV","p/kWh",null,null,null,null,null,null,null,null,null,null,{"$f":"hundred * $H56 * R100 / $H42 * (1 - R114) / hours_in_year","v":-0.24755129482298985},-0.23566703882152379,{"$f":"hundred * $H56 * T100 / $H42 * (1 - T114) / hours_in_year","v":-0.24755129482298985},-0.24755129482298985,{"$f":"hundred * $H56 * V100 / $H42 * (1 - V114) / hours_in_year","v":-0.23566703882152379},-0.23566703882152379,{"$f":"hundred * $H56 * X100 / $H42 * (1 - X114) / hours_in_year","v":-0.23163087640593158},-0.23163087640593158]
[null,null,null,null,null,"HV/LV","p/kWh",null,null,null,null,null,null,null,null,null,null,{"$f":"hundred * $H57 * R101 / $H43 * (1 - R115) / hours_in_year","v":-0.22475687117039206},-0.21396691268123375,{"$f":"hundred * $H57 * T101 / $H43 * (1 - T115) / hours_in_year","v":-0.22475687117039206},-0.22475687117039206,{"$f":"hundred * $H57 * V101 / $H43 * (1 - V115) / hours_in_year","v":-0.21396691268123375},-0.21396691268123375,{"$f":"hundred * $H57 * X101 / $H43 * (1 - X115) / hours_in_year","v":0},0]
[null,null,null,null,null,"LV circuits","p/kWh",null,null,null,null,null,null,null,null,null,null,{"$f":"hundred * $H58 * R102 / $H44 * (1 - R116) / hours_in_year","v":-0.12459660321470775},0,{"$f":"hundred * $H58 * T102 / $H44 * (1 - T116) / hours_in_year","v":-0.12459660321470775},-0.12459660321470775,{"$f":"hundred * $H58 * V102 / $H44 * (1 - V116) / hours_in_year","v":0},0,{"$f":"hundred * $H58 * X102 / $H44 * (1 - X116) / hours_in_year","v":0},0]
[null,null,null,null,null,"LV customers","p/kWh"]
[null,null,null,null,null,"HV customers","p/kWh"]
[]
[null,null,null,null,"Other operating costs"]
[null,null,null,null,null,"Transmission exit","p/kWh",null,null,null,null,null,null,null,null,null,null,{"$f":"hundred * $H63 * R93 / $H35 / hours_in_year","v":-7.0300212168812048E-2},-6.6925292562881752E-2,{"$f":"hundred * $H63 * T93 / $H35 / hours_in_year","v":-7.0300212168812048E-2},-7.0300212168812048E-2,{"$f":"hundred * $H63 * V93 / $H35 / hours_in_year","v":-6.6925292562881752E-2},-6.6925292562881752E-2,{"$f":"hundred * $H63 * X93 / $H35 / hours_in_year","v":-6.5779093451433721E-2},-6.5779093451433721E-2]
[null,null,null,null,null,"GSPs","p/kWh",null,null,null,null,null,null,null,null,null,null,{"$f":"hundred * $H64 * R94 / $H36 / hours_in_year","v":0},0,{"$f":"hundred * $H64 * T94 / $H36 / hours_in_year","v":0},0,{"$f":"hundred * $H64 * V94 / $H36 / hours_in_year","v":0},0,{"$f":"hundred * $H64 * X94 / $H36 / hours_in_year","v":0},0]
[null,null,null,null,null,"132kV","p/kWh",null,null,null,null,null,null,null,null,null,null,{"$f":"hundred * $H65 * R95 / $H37 / hours_in_year","v":-0.10584792960233598},-0.10076646196744123,{"$f":"hundred * $H65 * T95 / $H37 / hours_in_year","v":-0.10584792960233598},-0.10584792960233598,{"$f":"hundred * $H65 * V95 / $H37 / hours_in_year","v":-0.10076646196744123},-0.10076646196744123,{"$f":"hundred * $H65 * X95 / $H37 / hours_in_year","v":-9.9040680506533571E-2},-9.9040680506533571E-2]
[null,null,null,null,null,"132kV/EHV","p/kWh",null,null,null,null,null,null,null,null,null,null,{"$f":"hundred * $H66 * R96 / $H38 / hours_in_year","v":-4.1868718225890958E-2},-3.9858716354539303E-2,{"$f":"hundred * $H66 * T96 / $H38 / hours_in_year","v":-4.1868718225890958E-2},-4.1868718225890958E-2,{"$f":"hundred * $H66 * V96 / $H38 / hours_in_year","v":-3.9858716354539303E-2},-3.9858716354539303E-2,{"$f":"hundred * $H66 * X96 / $H38 / hours_in_year","v":-3.917607420955195E-2},-3.917607420955195E-2]
[null,null,null,null,null,"EHV","p/kWh",null,null,null,null,null,null,null,null,null,null,{"$f":"hundred * $H67 * R97 / $H39 / hours_in_year","v":-0.10572134420497292},-0.10064595358643706,{"$f":"hundred * $H67 * T97 / $H39 / hours_in_year","v":-0.10572134420497292},-0.10572134420497292,{"$f":"hundred * $H67 * V97 / $H39 / hours_in_year","v":-0.10064595358643706},-0.10064595358643706,{"$f":"hundred * $H67 * X97 / $H39 / hours_in_year","v":-9.8922236017877738E-2},-9.8922236017877738E-2]
[null,null,null,null,null,"EHV/HV","p/kWh",null,null,null,null,null,null,null,null,null,null,{"$f":"hundred * $H68 * R98 / $H40 / hours_in_year","v":-6.6689383053226456E-2},-6.3487809410272628E-2,{"$f":"hundred * $H68 * T98 / $H40 / hours_in_year","v":-6.6689383053226456E-2},-6.6689383053226456E-2,{"$f":"hundred * $H68 * V98 / $H40 / hours_in_year","v":-6.3487809410272628E-2},-6.3487809410272628E-2,{"$f":"hundred * $H68 * X98 / $H40 / hours_in_year","v":-6.2400482512665681E-2},-6.2400482512665681E-2]
[null,null,null,null,null,"132kV/HV","p/kWh",null,null,null,null,null,null,null,null,null,null,{"$f":"hundred * $H69 * R99 / $H41 / hours_in_year","v":0},0,{"$f":"hundred * $H69 * T99 / $H41 / hours_in_year","v":0},0,{"$f":"hundred * $H69 * V99 / $H41 / hours_in_year","v":0},0,{"$f":"hundred * $H69 * X99 / $H41 / hours_in_year","v":0},0]
[null,null,null,null,null,"HV","p/kWh",null,null,null,null,null,null,null,null,null,null,{"$f":"hundred * $H70 * R100 / $H42 / hours_in_year","v":-0.12107328595465354},-0.11526089088617833,{"$f":"hundred * $H70 * T100 / $H42 / hours_in_year","v":-0.12107328595465354},-0.12107328595465354,{"$f":"hundred * $H70 * V100 / $H42 / hours_in_year","v":-0.11526089088617833},-0.11526089088617833,{"$f":"hundred * $H70 * X100 / $H42 / hours_in_year","v":-0.11328686991952637},-0.11328686991952637]
[null,null,null,null,null,"HV/LV","p/kWh",null,null,null,null,null,null,null,null,null,null,{"$f":"hundred * $H71 * R101 / $H43 / hours_in_year","v":-0.10992490648430635},-0.10464771441576627,{"$f":"hundred * $H71 * T101 / $H43 / hours_in_year","v":-0.10992490648430635},-0.10992490648430635,{"$f":"hundred * $H71 * V101 / $H43 / hours_in_year","v":-0.10464771441576627},-0.10464771441576627,{"$f":"hundred * $H71 * X101 / $H43 / hours_in_year","v":0},0]
[null,null,null,null,null,"LV circuits","p/kWh",null,null,null,null,null,null,null,null,null,null,{"$f":"hundred * $H72 * R102 / $H44 / hours_in_year","v":-6.0938159021868527E-2},0,{"$f":"hundred * $H72 * T102 / $H44 / hours_in_year","v":-6.0938159021868527E-2},-6.0938159021868527E-2,{"$f":"hundred * $H72 * V102 / $H44 / hours_in_year","v":0},0,{"$f":"hundred * $H72 * X102 / $H44 / hours_in_year","v":0},0]
[null,null,null,null,null,"LV customers","p/kWh"]
[null,null,null,null,null,"HV customers","p/kWh"]
[]
[null,"Calculation of reactive power charges"]
[]
[null,null,"Calculates reactive power charges for demand and generation"]
[null,null,"Average kVAr by kVA at transmission exit is assumed equal to kVAr by kVA at the GSP, as per Paragraph 51",null,null,null,null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Paragraph 51"]
[]
[null,null,{"$f":"INDEX('Version control'!$H$29:$H$55,MATCH($A$1,'Version control'!$F$29:$F$55,0),1)&\"-D: Reactive power charges, all customer categories\"","v":"Section 516-D: Reactive power charges, all customer categories"}]
[null,null,null,null,null,null,null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Paragraphs 146, 87 & 88"]
[null,null,null,null,"Asset costs"]
[null,null,null,null,null,"Transmission exit","p/kVArh"]
[null,null,null,null,null,"GSPs","p/kVArh"]
[null,null,null,null,null,"132kV","p/kVArh",null,null,{"$f":"ABS(J125 + J160)*(1-J82)*PowerFactor*$H23","v":3.9112606853912178E-2},3.9112606853912178E-2,{"$f":"ABS(L125 + L160)*(1-L82)*PowerFactor*$H23","v":3.0905979912676448E-2},3.0905979912676448E-2,{"$f":"ABS(N125 + N160)*(1-N82)*PowerFactor*$H23","v":2.7395309259715252E-2},2.4283974032641813E-2,2.1004887665243097E-2,{"$f":"ABS(Q125 + Q160)*(1-Q82)*PowerFactor*$H23","v":3.641118874910261E-2},1.8595498399124031E-2,1.7702779725977676E-2,{"$f":"ABS(T125 + T160)*(1-T82)*PowerFactor*$H23","v":1.8595498399124031E-2},1.8595498399124031E-2,{"$f":"ABS(V125 + V160)*(1-V82)*PowerFactor*$H23","v":1.7702779725977676E-2},1.7702779725977676E-2,{"$f":"ABS(X125 + X160)*(1-X82)*PowerFactor*$H23","v":1.7399592252078912E-2},1.7399592252078912E-2]
[null,null,null,null,null,"132kV/EHV","p/kVArh",null,null,{"$f":"ABS(J126 + J161)*(1-J83)*PowerFactor*$H24","v":2.6776398496394769E-2},2.6776398496394769E-2,{"$f":"ABS(L126 + L161)*(1-L83)*PowerFactor*$H24","v":2.1158161028599971E-2},2.1158161028599971E-2,{"$f":"ABS(N126 + N161)*(1-N83)*PowerFactor*$H24","v":1.8754764171305477E-2},1.66247514056732E-2,1.4379896604623774E-2,{"$f":"ABS(Q126 + Q161)*(1-Q83)*PowerFactor*$H24","v":2.4927014026831572E-2},1.2730434389959674E-2,1.2119281289717043E-2,{"$f":"ABS(T126 + T161)*(1-T83)*PowerFactor*$H24","v":1.2730434389959674E-2},1.2730434389959674E-2,{"$f":"ABS(V126 + V161)*(1-V83)*PowerFactor*$H24","v":1.2119281289717043E-2},1.2119281289717043E-2,{"$f":"ABS(X126 + X161)*(1-X83)*PowerFactor*$H24","v":1.1911719859445962E-2},1.1911719859445962E-2]
[null,null,null,null,null,"EHV","p/kVArh",null,null,{"$f":"ABS(J127 + J162)*(1-J84)*PowerFactor*$H25","v":6.761221651768469E-2},6.761221651768469E-2,{"$f":"ABS(L127 + L162)*(1-L84)*PowerFactor*$H25","v":5.3425787070443834E-2},5.3425787070443834E-2,{"$f":"ABS(N127 + N162)*(1-N84)*PowerFactor*$H25","v":4.7357047515525809E-2},4.1978621275165225E-2,2.9048168904855471E-2,{"$f":"ABS(Q127 + Q162)*(1-Q84)*PowerFactor*$H25","v":6.2942395697779194E-2},3.214520752124389E-2,3.0602004623937792E-2,{"$f":"ABS(T127 + T162)*(1-T84)*PowerFactor*$H25","v":3.214520752124389E-2},3.214520752124389E-2,{"$f":"ABS(V127 + V162)*(1-V84)*PowerFactor*$H25","v":3.0602004623937792E-2},3.0602004623937792E-2,{"$f":"ABS(X127 + X162)*(1-X84)*PowerFactor*$H25","v":3.0077897979569689E-2},3.0077897979569689E-2]
[null,null,null,null,null,"EHV/HV","p/kVArh",null,null,{"$f":"ABS(J128 + J163)*(1-J85)*PowerFactor*$H26","v":4.2650015853785028E-2},4.2650015853785028E-2,{"$f":"ABS(L128 + L163)*(1-L85)*PowerFactor*$H26","v":3.3701167968060587E-2},3.3701167968060587E-2,{"$f":"ABS(N128 + N163)*(1-N85)*PowerFactor*$H26","v":2.9872986441693304E-2},2.6480256899099573E-2,0,{"$f":"ABS(Q128 + Q163)*(1-Q85)*PowerFactor*$H26","v":3.9704277017502218E-2},2.0277306099640489E-2,1.9303848469857023E-2,{"$f":"ABS(T128 + T163)*(1-T85)*PowerFactor*$H26","v":2.0277306099640489E-2},2.0277306099640489E-2,{"$f":"ABS(V128 + V163)*(1-V85)*PowerFactor*$H26","v":1.9303848469857023E-2},1.9303848469857023E-2,{"$f":"ABS(X128 + X163)*(1-X85)*PowerFactor*$H26","v":1.8973240218232448E-2},1.8973240218232448E-2]
[null,null,null,null,null,"132kV/HV","p/kVArh",null,null,{"$f":"ABS(J129 + J164)*(1-J86)*PowerFactor*$H27","v":0},0,{"$f":"ABS(L129 + L164)*(1-L86)*PowerFactor*$H27","v":0},0,{"$f":"ABS(N129 + N164)*(1-N86)*PowerFactor*$H27","v":0},0,0,{"$f":"ABS(Q129 + Q164)*(1-Q86)*PowerFactor*$H27","v":0},0,0,{"$f":"ABS(T129 + T164)*(1-T86)*PowerFactor*$H27","v":0},0,{"$f":"ABS(V129 + V164)*(1-V86)*PowerFactor*$H27","v":0},0,{"$f":"ABS(X129 + X164)*(1-X86)*PowerFactor*$H27","v":0},0]
[null,null,null,null,null,"HV","p/kVArh",null,null,{"$f":"ABS(J130 + J165)*(1-J87)*PowerFactor*$H28","v":5.685406103504409E-2},5.685406103504409E-2,{"$f":"ABS(L130 + L165)*(1-L87)*PowerFactor*$H28","v":4.4924913209342873E-2},4.4924913209342873E-2,{"$f":"ABS(N130 + N165)*(1-N87)*PowerFactor*$H28","v":3.1857443622579085E-2},0,0,{"$f":"ABS(Q130 + Q165)*(1-Q87)*PowerFactor*$H28","v":5.2927281355395775E-2},2.7030404925697627E-2,2.5732749616764673E-2,{"$f":"ABS(T130 + T165)*(1-T87)*PowerFactor*$H28","v":2.7030404925697627E-2},2.7030404925697627E-2,{"$f":"ABS(V130 + V165)*(1-V87)*PowerFactor*$H28","v":2.5732749616764673E-2},2.5732749616764673E-2,{"$f":"ABS(X130 + X165)*(1-X87)*PowerFactor*$H28","v":2.5292036492976126E-2},2.5292036492976126E-2]
[null,null,null,null,null,"HV/LV","p/kVArh",null,null,{"$f":"ABS(J131 + J166)*(1-J88)*PowerFactor*$H29","v":5.161896196383902E-2},5.161896196383902E-2,{"$f":"ABS(L131 + L166)*(1-L88)*PowerFactor*$H29","v":4.0788245271563835E-2},4.0788245271563835E-2,{"$f":"ABS(N131 + N166)*(1-N88)*PowerFactor*$H29","v":0},0,0,{"$f":"ABS(Q131 + Q166)*(1-Q88)*PowerFactor*$H29","v":4.8053758577590096E-2},2.4541456112813463E-2,2.336328838275992E-2,{"$f":"ABS(T131 + T166)*(1-T88)*PowerFactor*$H29","v":2.4541456112813463E-2},2.4541456112813463E-2,{"$f":"ABS(V131 + V166)*(1-V88)*PowerFactor*$H29","v":2.336328838275992E-2},2.336328838275992E-2,{"$f":"ABS(X131 + X166)*(1-X88)*PowerFactor*$H29","v":0},0]
[null,null,null,null,null,"LV circuits","p/kVArh",null,null,{"$f":"ABS(J132 + J167)*(1-J89)*PowerFactor*$H30","v":0},0,{"$f":"ABS(L132 + L167)*(1-L89)*PowerFactor*$H30","v":0},0,{"$f":"ABS(N132 + N167)*(1-N89)*PowerFactor*$H30","v":0},0,0,{"$f":"ABS(Q132 + Q167)*(1-Q89)*PowerFactor*$H30","v":2.6639163729629649E-2},1.3604843552396786E-2,0,{"$f":"ABS(T132 + T167)*(1-T89)*PowerFactor*$H30","v":1.3604843552396786E-2},1.3604843552396786E-2,{"$f":"ABS(V132 + V167)*(1-V89)*PowerFactor*$H30","v":0},0,{"$f":"ABS(X132 + X167)*(1-X89)*PowerFactor*$H30","v":0},0]
[null,null,null,null,null,"LV customers","p/kVArh"]
[null,null,null,null,null,"HV customers","p/kVArh"]
[]
[null,null,null,null,"Other operating costs"]
[null,null,null,null,null,"Transmission exit","p/kVArh",null,null,{"$f":"ABS(J137 + J172)*(1-J81)*PowerFactor*$H22","v":1.2704985037845871E-2},1.2704985037845871E-2,{"$f":"ABS(L137 + L172)*(1-L81)*PowerFactor*$H22","v":1.0039218654924409E-2},1.0039218654924409E-2,{"$f":"ABS(N137 + N172)*(1-N81)*PowerFactor*$H22","v":8.8988441898504855E-3},7.8881862284587642E-3,6.8230375056643382E-3,{"$f":"ABS(Q137 + Q172)*(1-Q81)*PowerFactor*$H22","v":1.1827480842567758E-2},6.0403933139661489E-3,5.750410663929729E-3,{"$f":"ABS(T137 + T172)*(1-T81)*PowerFactor*$H22","v":6.0403933139661489E-3},6.0403933139661489E-3,{"$f":"ABS(V137 + V172)*(1-V81)*PowerFactor*$H22","v":5.750410663929729E-3},5.750410663929729E-3,{"$f":"ABS(X137 + X172)*(1-X81)*PowerFactor*$H22","v":5.6519259903324544E-3},5.6519259903324544E-3]
[null,null,null,null,null,"GSPs","p/kVArh",null,null,{"$f":"ABS(J138 + J173)*(1-J81)*PowerFactor*$H22","v":0},0,{"$f":"ABS(L138 + L173)*(1-L81)*PowerFactor*$H22","v":0},0,{"$f":"ABS(N138 + N173)*(1-N81)*PowerFactor*$H22","v":0},0,0,{"$f":"ABS(Q138 + Q173)*(1-Q81)*PowerFactor*$H22","v":0},0,0,{"$f":"ABS(T138 + T173)*(1-T81)*PowerFactor*$H22","v":0},0,{"$f":"ABS(V138 + V173)*(1-V81)*PowerFactor*$H22","v":0},0,{"$f":"ABS(X138 + X173)*(1-X81)*PowerFactor*$H22","v":0},0]
[null,null,null,null,null,"132kV","p/kVArh",null,null,{"$f":"ABS(J139 + J174)*(1-J82)*PowerFactor*$H23","v":1.9129335750159324E-2},1.9129335750159324E-2,{"$f":"ABS(L139 + L174)*(1-L82)*PowerFactor*$H23","v":1.5115608853316115E-2},1.5115608853316115E-2,{"$f":"ABS(N139 + N174)*(1-N82)*PowerFactor*$H23","v":1.3398597305618456E-2},1.1876894177716799E-2,1.0273146713119814E-2,{"$f":"ABS(Q139 + Q174)*(1-Q82)*PowerFactor*$H23","v":1.7808116376531905E-2},9.0947538640680885E-3,8.6581397745793109E-3,{"$f":"ABS(T139 + T174)*(1-T82)*PowerFactor*$H23","v":9.0947538640680885E-3},9.0947538640680885E-3,{"$f":"ABS(V139 + V174)*(1-V82)*PowerFactor*$H23","v":8.6581397745793109E-3},8.6581397745793109E-3,{"$f":"ABS(X139 + X174)*(1-X82)*PowerFactor*$H23","v":8.5098557441868981E-3},8.5098557441868981E-3]
[null,null,null,null,null,"132kV/EHV","p/kVArh",null,null,{"$f":"ABS(J140 + J175)*(1-J83)*PowerFactor*$H24","v":1.3095898182669033E-2},1.3095898182669033E-2,{"$f":"ABS(L140 + L175)*(1-L83)*PowerFactor*$H24","v":1.0348110206096928E-2},1.0348110206096928E-2,{"$f":"ABS(N140 + N175)*(1-N83)*PowerFactor*$H24","v":9.1726481461072967E-3},8.1308937701309592E-3,7.0329720345630722E-3,{"$f":"ABS(Q140 + Q175)*(1-Q83)*PowerFactor*$H24","v":1.2191394512495842E-2},6.2262470665913989E-3,5.9273420896626449E-3,{"$f":"ABS(T140 + T175)*(1-T83)*PowerFactor*$H24","v":6.2262470665913989E-3},6.2262470665913989E-3,{"$f":"ABS(V140 + V175)*(1-V83)*PowerFactor*$H24","v":5.9273420896626449E-3},5.9273420896626449E-3,{"$f":"ABS(X140 + X175)*(1-X83)*PowerFactor*$H24","v":5.8258271918377848E-3},5.8258271918377848E-3]
[null,null,null,null,null,"EHV","p/kVArh",null,null,{"$f":"ABS(J141 + J176)*(1-J84)*PowerFactor*$H25","v":3.3068028306323202E-2},3.3068028306323202E-2,{"$f":"ABS(L141 + L176)*(1-L84)*PowerFactor*$H25","v":2.6129677891434566E-2},2.6129677891434566E-2,{"$f":"ABS(N141 + N176)*(1-N84)*PowerFactor*$H25","v":2.3161556718639679E-2},2.0531056487765046E-2,1.4206983901221049E-2,{"$f":"ABS(Q141 + Q176)*(1-Q84)*PowerFactor*$H25","v":3.078409538692687E-2},1.5721694790868056E-2,1.4966939515581815E-2,{"$f":"ABS(T141 + T176)*(1-T84)*PowerFactor*$H25","v":1.5721694790868056E-2},1.5721694790868056E-2,{"$f":"ABS(V141 + V176)*(1-V84)*PowerFactor*$H25","v":1.4966939515581815E-2},1.4966939515581815E-2,{"$f":"ABS(X141 + X176)*(1-X84)*PowerFactor*$H25","v":1.4710607535295924E-2},1.4710607535295924E-2]
[null,null,null,null,null,"EHV/HV","p/kVArh",null,null,{"$f":"ABS(J142 + J177)*(1-J85)*PowerFactor*$H26","v":2.0859424585632457E-2},2.0859424585632457E-2,{"$f":"ABS(L142 + L177)*(1-L85)*PowerFactor*$H26","v":1.6482689574782529E-2},1.6482689574782529E-2,{"$f":"ABS(N142 + N177)*(1-N85)*PowerFactor*$H26","v":1.4610388656463339E-2},1.2951060175184458E-2,0,{"$f":"ABS(Q142 + Q177)*(1-Q85)*PowerFactor*$H26","v":1.9418711941701357E-2},9.9172984796838861E-3,9.4411962881773195E-3,{"$f":"ABS(T142 + T177)*(1-T85)*PowerFactor*$H26","v":9.9172984796838861E-3},9.9172984796838861E-3,{"$f":"ABS(V142 + V177)*(1-V85)*PowerFactor*$H26","v":9.4411962881773195E-3},9.4411962881773195E-3,{"$f":"ABS(X142 + X177)*(1-X85)*PowerFactor*$H26","v":9.2795012042694303E-3},9.2795012042694303E-3]
[null,null,null,null,null,"132kV/HV","p/kVArh",null,null,{"$f":"ABS(J143 + J178)*(1-J86)*PowerFactor*$H27","v":0},0,{"$f":"ABS(L143 + L178)*(1-L86)*PowerFactor*$H27","v":0},0,{"$f":"ABS(N143 + N178)*(1-N86)*PowerFactor*$H27","v":0},0,0,{"$f":"ABS(Q143 + Q178)*(1-Q86)*PowerFactor*$H27","v":0},0,0,{"$f":"ABS(T143 + T178)*(1-T86)*PowerFactor*$H27","v":0},0,{"$f":"ABS(V143 + V178)*(1-V86)*PowerFactor*$H27","v":0},0,{"$f":"ABS(X143 + X178)*(1-X86)*PowerFactor*$H27","v":0},0]
[null,null,null,null,null,"HV","p/kVArh",null,null,{"$f":"ABS(J144 + J179)*(1-J87)*PowerFactor*$H28","v":2.7806390567664905E-2},2.7806390567664905E-2,{"$f":"ABS(L144 + L179)*(1-L87)*PowerFactor*$H28","v":2.1972039642822454E-2},2.1972039642822454E-2,{"$f":"ABS(N144 + N179)*(1-N87)*PowerFactor*$H28","v":1.5580954178643091E-2},0,0,{"$f":"ABS(Q144 + Q179)*(1-Q87)*PowerFactor*$H28","v":2.5885866906599279E-2},1.3220128569229101E-2,1.2585466599872995E-2,{"$f":"ABS(T144 + T179)*(1-T87)*PowerFactor*$H28","v":1.3220128569229101E-2},1.3220128569229101E-2,{"$f":"ABS(V144 + V179)*(1-V87)*PowerFactor*$H28","v":1.2585466599872995E-2},1.2585466599872995E-2,{"$f":"ABS(X144 + X179)*(1-X87)*PowerFactor*$H28","v":1.2369921025374694E-2},1.2369921025374694E-2]
[null,null,null,null,null,"HV/LV","p/kVArh",null,null,{"$f":"ABS(J145 + J180)*(1-J88)*PowerFactor*$H29","v":2.5245989308999836E-2},2.5245989308999836E-2,{"$f":"ABS(L145 + L180)*(1-L88)*PowerFactor*$H29","v":1.9948863070515327E-2},1.9948863070515327E-2,{"$f":"ABS(N145 + N180)*(1-N88)*PowerFactor*$H29","v":0},0,0,{"$f":"ABS(Q145 + Q180)*(1-Q88)*PowerFactor*$H29","v":2.3502306694136256E-2},1.2002824448221396E-2,1.1426601897718013E-2,{"$f":"ABS(T145 + T180)*(1-T88)*PowerFactor*$H29","v":1.2002824448221396E-2},1.2002824448221396E-2,{"$f":"ABS(V145 + V180)*(1-V88)*PowerFactor*$H29","v":1.1426601897718013E-2},1.1426601897718013E-2,{"$f":"ABS(X145 + X180)*(1-X88)*PowerFactor*$H29","v":0},0]
[null,null,null,null,null,"LV circuits","p/kVArh",null,null,{"$f":"ABS(J146 + J181)*(1-J89)*PowerFactor*$H30","v":0},0,{"$f":"ABS(L146 + L181)*(1-L89)*PowerFactor*$H30","v":0},0,{"$f":"ABS(N146 + N181)*(1-N89)*PowerFactor*$H30","v":0},0,0,{"$f":"ABS(Q146 + Q181)*(1-Q89)*PowerFactor*$H30","v":1.3028778904737746E-2},6.6539062741136912E-3,0,{"$f":"ABS(T146 + T181)*(1-T89)*PowerFactor*$H30","v":6.6539062741136912E-3},6.6539062741136912E-3,{"$f":"ABS(V146 + V181)*(1-V89)*PowerFactor*$H30","v":0},0,{"$f":"ABS(X146 + X181)*(1-X89)*PowerFactor*$H30","v":0},0]
[null,null,null,null,null,"LV customers","p/kVArh"]
[null,null,null,null,null,"HV customers","p/kVArh"]
[]
[null,null,{"$f":"INDEX('Version control'!$H$29:$H$55,MATCH($A$1,'Version control'!$F$29:$F$55,0),1)&\"-E: Reactive power charges for applicable customers\"","v":"Section 516-E: Reactive power charges for applicable customers"}]
[]
[null,null,null,null,"Asset costs"]
[null,null,null,null,null,"Transmission exit","p/kVArh"]
[null,null,null,null,null,"GSPs","p/kVArh"]
[null,null,null,null,null,"132kV","p/kVArh",null,null,{"$f":"J$78 * J195","v":0},0,0,0,2.7395309259715252E-2,2.4283974032641813E-2,2.1004887665243097E-2,0,0,0,1.8595498399124031E-2,0,1.7702779725977676E-2,0,1.7399592252078912E-2,0]
[null,null,null,null,null,"132kV/EHV","p/kVArh",null,null,0,0,0,0,1.8754764171305477E-2,1.66247514056732E-2,1.4379896604623774E-2,0,0,0,1.2730434389959674E-2,0,1.2119281289717043E-2,0,1.1911719859445962E-2,0]
[null,null,null,null,null,"EHV","p/kVArh",null,null,0,0,0,0,4.7357047515525809E-2,4.1978621275165225E-2,2.9048168904855471E-2,0,0,0,3.214520752124389E-2,0,3.0602004623937792E-2,0,3.0077897979569689E-2,0]
[null,null,null,null,null,"EHV/HV","p/kVArh",null,null,0,0,0,0,2.9872986441693304E-2,2.6480256899099573E-2,0,0,0,0,2.0277306099640489E-2,0,1.9303848469857023E-2,0,1.8973240218232448E-2,0]
[null,null,null,null,null,"132kV/HV","p/kVArh",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"HV","p/kVArh",null,null,0,0,0,0,3.1857443622579085E-2,0,0,0,0,0,2.7030404925697627E-2,0,2.5732749616764673E-2,0,2.5292036492976126E-2,0]
[null,null,null,null,null,"HV/LV","p/kVArh",null,null,0,0,0,0,0,0,0,0,0,0,2.4541456112813463E-2,0,2.336328838275992E-2,0,0,0]
[null,null,null,null,null,"LV circuits","p/kVArh",null,null,0,0,0,0,0,0,0,0,0,0,1.3604843552396786E-2,0,0,0,0,0]
[null,null,null,null,null,"LV customers","p/kVArh"]
[null,null,null,null,null,"HV customers","p/kVArh"]
[]
[null,null,null,null,"Other operating costs"]
[null,null,null,null,null,"Transmission exit","p/kVArh",null,null,{"$f":"J$78 * J207","v":0},0,0,0,8.8988441898504855E-3,7.8881862284587642E-3,6.8230375056643382E-3,0,0,0,6.0403933139661489E-3,0,5.750410663929729E-3,0,5.6519259903324544E-3,0]
[null,null,null,null,null,"GSPs","p/kVArh",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"132kV","p/kVArh",null,null,0,0,0,0,1.3398597305618456E-2,1.1876894177716799E-2,1.0273146713119814E-2,0,0,0,9.0947538640680885E-3,0,8.6581397745793109E-3,0,8.5098557441868981E-3,0]
[null,null,null,null,null,"132kV/EHV","p/kVArh",null,null,0,0,0,0,9.1726481461072967E-3,8.1308937701309592E-3,7.0329720345630722E-3,0,0,0,6.2262470665913989E-3,0,5.9273420896626449E-3,0,5.8258271918377848E-3,0]
[null,null,null,null,null,"EHV","p/kVArh",null,null,0,0,0,0,2.3161556718639679E-2,2.0531056487765046E-2,1.4206983901221049E-2,0,0,0,1.5721694790868056E-2,0,1.4966939515581815E-2,0,1.4710607535295924E-2,0]
[null,null,null,null,null,"EHV/HV","p/kVArh",null,null,0,0,0,0,1.4610388656463339E-2,1.2951060175184458E-2,0,0,0,0,9.9172984796838861E-3,0,9.4411962881773195E-3,0,9.2795012042694303E-3,0]
[null,null,null,null,null,"132kV/HV","p/kVArh",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"HV","p/kVArh",null,null,0,0,0,0,1.5580954178643091E-2,0,0,0,0,0,1.3220128569229101E-2,0,1.2585466599872995E-2,0,1.2369921025374694E-2,0]
[null,null,null,null,null,"HV/LV","p/kVArh",null,null,0,0,0,0,0,0,0,0,0,0,1.2002824448221396E-2,0,1.1426601897718013E-2,0,0,0]
[null,null,null,null,null,"LV circuits","p/kVArh",null,null,0,0,0,0,0,0,0,0,0,0,6.6539062741136912E-3,0,0,0,0,0]
[null,null,null,null,null,"LV customers","p/kVArh"]
[null,null,null,null,null,"HV customers","p/kVArh"]
[]
[null,null,null,null,"Reactive charge",null,"p/kVArh",null,">",{"$f":"SUM(J223:J234,J237:J248)","v":0},0,0,0,0.24006054020614126,0.17074569445183585,0.1027690933292906,0,0,0,0.22780239780761768,0,0.19758004893853595,0,0.16000212549360032,0,null,"Paragraphs 146, 87 & 88"]
[]
[null,"Checks"]
[]
[null,null,null,null,"Check for error values",null,"number of issues",{"$f":"SUM(IF(ISERROR(H21:Y250), 1))","v":0}]
[]
[null,"End of sheet"]

{"sheet":"Fixed charges","index":31,"n_rows":167,"n_cols":27,"rows_kept":167,"cut":false,"hidden":true,"merged":[]}
[{"$f":"MID(CELL(\"filename\",A1),FIND(\"]\",CELL(\"filename\",A1))+1,255)","v":"Fixed charges"}]
[{"$f":"Cover!D23 & \" - \" & TEXT(CIRP_submission_date, \"mmm\") & \"-\" & RIGHT(YEAR(CIRP_submission_date), 2) & \" - \" & Cover!D25","v":"SP Electricity North West - Dec-25 - v1 Final Model"}]
[{"$f":"Cover!D2&\" - \"&Cover!D8&\" v\"&Cover!D10&\" - \"&Cover!D19","v":"Cost Information Review Pack (CIRP) - Release for charge setting v1 - 2027/28"}]
[{"$f":"H165 & IF(H165 = 1, \" issue\", \" issues\") &\" identified in checks on this sheet\"","v":"0 issues identified in checks on this sheet"}]
[null,"Click here to return to model map",null,null,null,null,"Units","Constants",null,"Domestic Aggregated or CT","Domestic Aggregated (Related MPAN)","Non-Domestic Aggregated or CT","Non-Domestic Aggregated (Related MPAN)","LV Site Specific","LV Sub Site Specific","HV Site Specific","Unmetered Supplies","LV Generation Aggregated","LV Sub Generation Aggregated","LV Generation Site Specific","LV Generation Site Specific no RP Charge","LV Sub Generation Site Specific","LV Sub Generation Site Specific no RP Charge","HV Generation Site Specific","HV Generation Site Specific no RP Charge",null,"Legal text reference"]
[]
[null,"Description"]
[]
[null,null,null,"This sheet calculates fixed charges (p/MPAN/day) for non half-hourly settled demand"]
[null,null,null,"users (pre-matching) in accordance with Paragraphs 82 to 86. "]
[null,null,null,"The calculations transform capacity elements of the yardstick charge into a fixed charge. As"]
[null,null,null,"explained in, Paragraphs 83 to 84, this calculation differs slightly by customer type."]
[]
[null,"Inputs to fixed charge calculations"]
[]
[null,null,{"$f":"INDEX('Version control'!$H$29:$H$55,MATCH($A$1,'Version control'!$F$29:$F$55,0),1)&\"-A: Volumes (discounted MPANs & maximum load)\"","v":"Section 517-A: Volumes (discounted MPANs & maximum load)"}]
[null,null,null,null,null,null,null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Paragraph 73 & 78"]
[null,null,null,null,"Discounted MPANs",null,"MPANs",null,null,{"$f":"'Volume adjustments'!J275","v":2314804.3692110139},{"$f":"'Volume adjustments'!K275","v":1438.1780821917807},{"$f":"'Volume adjustments'!L275","v":154718.50986646779},{"$f":"'Volume adjustments'!M275","v":1954.3397260273973},{"$f":"'Volume adjustments'!N275","v":14149.59470780686},{"$f":"'Volume adjustments'!O275","v":2277.7664125168599},{"$f":"'Volume adjustments'!P275","v":2115.5668707538061},{"$f":"'Volume adjustments'!Q275","v":48.125},{"$f":"'Volume adjustments'!R275","v":31048.405479452056},{"$f":"'Volume adjustments'!S275","v":0},{"$f":"'Volume adjustments'!T275","v":530.81031963470309},{"$f":"'Volume adjustments'!U275","v":2},{"$f":"'Volume adjustments'!V275","v":64},{"$f":"'Volume adjustments'!W275","v":0},{"$f":"'Volume adjustments'!X275","v":355.91726027397254},{"$f":"'Volume adjustments'!Y275","v":0}]
[]
[null,null,null,null,"Maximum load",null,"MW",null,null,{"$f":"'System peak demand'!J200","v":1889.5741646970416},{"$f":"'System peak demand'!K200","v":2.3579113162052061},{"$f":"'System peak demand'!L200","v":559.99074342135611},{"$f":"'System peak demand'!M200","v":7.5312928569229998},{"$f":"'System peak demand'!N200","v":455.9895151829964},{"$f":"'System peak demand'!O200","v":227.44669630952876},{"$f":"'System peak demand'!P200","v":586.08265616678807},{"$f":"'System peak demand'!Q200","v":39.241717788686508},{"$f":"'System peak demand'!R200","v":0},{"$f":"'System peak demand'!S200","v":0},{"$f":"'System peak demand'!T200","v":0},{"$f":"'System peak demand'!U200","v":0},{"$f":"'System peak demand'!V200","v":0},{"$f":"'System peak demand'!W200","v":0},{"$f":"'System peak demand'!X200","v":0},{"$f":"'System peak demand'!Y200","v":0}]
[]
[null,null,{"$f":"INDEX('Version control'!$H$29:$H$55,MATCH($A$1,'Version control'!$F$29:$F$55,0),1)&\"-B: Capacity elements allocated to fixed charges\"","v":"Section 517-B: Capacity elements allocated to fixed charges"}]
[null,null,null,null,null,null,null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Paragraph 73 & 78"]
[null,null,null,null,"Asset costs"]
[null,null,null,null,null,"Transmission exit","p/kVA/day"]
[null,null,null,null,null,"GSPs","p/kVA/day"]
[null,null,null,null,null,"132kV","p/kVA/day",null,null,{"$f":"'Capacity charges'!J264","v":0},{"$f":"'Capacity charges'!K264","v":0},{"$f":"'Capacity charges'!L264","v":0},{"$f":"'Capacity charges'!M264","v":0},{"$f":"'Capacity charges'!N264","v":0},{"$f":"'Capacity charges'!O264","v":0},{"$f":"'Capacity charges'!P264","v":0},{"$f":"'Capacity charges'!Q264","v":0},{"$f":"'Capacity charges'!R264","v":0},{"$f":"'Capacity charges'!S264","v":0},{"$f":"'Capacity charges'!T264","v":0},{"$f":"'Capacity charges'!U264","v":0},{"$f":"'Capacity charges'!V264","v":0},{"$f":"'Capacity charges'!W264","v":0},{"$f":"'Capacity charges'!X264","v":0},{"$f":"'Capacity charges'!Y264","v":0}]
[null,null,null,null,null,"132kV/EHV","p/kVA/day",null,null,{"$f":"'Capacity charges'!J265","v":0},{"$f":"'Capacity charges'!K265","v":0},{"$f":"'Capacity charges'!L265","v":0},{"$f":"'Capacity charges'!M265","v":0},{"$f":"'Capacity charges'!N265","v":0},{"$f":"'Capacity charges'!O265","v":0},{"$f":"'Capacity charges'!P265","v":0},{"$f":"'Capacity charges'!Q265","v":0},{"$f":"'Capacity charges'!R265","v":0},{"$f":"'Capacity charges'!S265","v":0},{"$f":"'Capacity charges'!T265","v":0},{"$f":"'Capacity charges'!U265","v":0},{"$f":"'Capacity charges'!V265","v":0},{"$f":"'Capacity charges'!W265","v":0},{"$f":"'Capacity charges'!X265","v":0},{"$f":"'Capacity charges'!Y265","v":0}]
[null,null,null,null,null,"EHV","p/kVA/day",null,null,{"$f":"'Capacity charges'!J266","v":0},{"$f":"'Capacity charges'!K266","v":0},{"$f":"'Capacity charges'!L266","v":0},{"$f":"'Capacity charges'!M266","v":0},{"$f":"'Capacity charges'!N266","v":0},{"$f":"'Capacity charges'!O266","v":0},{"$f":"'Capacity charges'!P266","v":0},{"$f":"'Capacity charges'!Q266","v":0},{"$f":"'Capacity charges'!R266","v":0},{"$f":"'Capacity charges'!S266","v":0},{"$f":"'Capacity charges'!T266","v":0},{"$f":"'Capacity charges'!U266","v":0},{"$f":"'Capacity charges'!V266","v":0},{"$f":"'Capacity charges'!W266","v":0},{"$f":"'Capacity charges'!X266","v":0},{"$f":"'Capacity charges'!Y266","v":0}]
[null,null,null,null,null,"EHV/HV","p/kVA/day",null,null,{"$f":"'Capacity charges'!J267","v":0},{"$f":"'Capacity charges'!K267","v":0},{"$f":"'Capacity charges'!L267","v":0},{"$f":"'Capacity charges'!M267","v":0},{"$f":"'Capacity charges'!N267","v":0},{"$f":"'Capacity charges'!O267","v":0},{"$f":"'Capacity charges'!P267","v":0},{"$f":"'Capacity charges'!Q267","v":0},{"$f":"'Capacity charges'!R267","v":0},{"$f":"'Capacity charges'!S267","v":0},{"$f":"'Capacity charges'!T267","v":0},{"$f":"'Capacity charges'!U267","v":0},{"$f":"'Capacity charges'!V267","v":0},{"$f":"'Capacity charges'!W267","v":0},{"$f":"'Capacity charges'!X267","v":0},{"$f":"'Capacity charges'!Y267","v":0}]
[null,null,null,null,null,"132kV/HV","p/kVA/day",null,null,{"$f":"'Capacity charges'!J268","v":0},{"$f":"'Capacity charges'!K268","v":0},{"$f":"'Capacity charges'!L268","v":0},{"$f":"'Capacity charges'!M268","v":0},{"$f":"'Capacity charges'!N268","v":0},{"$f":"'Capacity charges'!O268","v":0},{"$f":"'Capacity charges'!P268","v":0},{"$f":"'Capacity charges'!Q268","v":0},{"$f":"'Capacity charges'!R268","v":0},{"$f":"'Capacity charges'!S268","v":0},{"$f":"'Capacity charges'!T268","v":0},{"$f":"'Capacity charges'!U268","v":0},{"$f":"'Capacity charges'!V268","v":0},{"$f":"'Capacity charges'!W268","v":0},{"$f":"'Capacity charges'!X268","v":0},{"$f":"'Capacity charges'!Y268","v":0}]
[null,null,null,null,null,"HV","p/kVA/day",null,null,{"$f":"'Capacity charges'!J269","v":0},{"$f":"'Capacity charges'!K269","v":0},{"$f":"'Capacity charges'!L269","v":0},{"$f":"'Capacity charges'!M269","v":0},{"$f":"'Capacity charges'!N269","v":0},{"$f":"'Capacity charges'!O269","v":0},{"$f":"'Capacity charges'!P269","v":0},{"$f":"'Capacity charges'!Q269","v":0},{"$f":"'Capacity charges'!R269","v":0},{"$f":"'Capacity charges'!S269","v":0},{"$f":"'Capacity charges'!T269","v":0},{"$f":"'Capacity charges'!U269","v":0},{"$f":"'Capacity charges'!V269","v":0},{"$f":"'Capacity charges'!W269","v":0},{"$f":"'Capacity charges'!X269","v":0},{"$f":"'Capacity charges'!Y269","v":0}]
[null,null,null,null,null,"HV/LV","p/kVA/day",null,null,{"$f":"'Capacity charges'!J270","v":0},{"$f":"'Capacity charges'!K270","v":0},{"$f":"'Capacity charges'!L270","v":0},{"$f":"'Capacity charges'!M270","v":0},{"$f":"'Capacity charges'!N270","v":0},{"$f":"'Capacity charges'!O270","v":0},{"$f":"'Capacity charges'!P270","v":0},{"$f":"'Capacity charges'!Q270","v":0},{"$f":"'Capacity charges'!R270","v":0},{"$f":"'Capacity charges'!S270","v":0},{"$f":"'Capacity charges'!T270","v":0},{"$f":"'Capacity charges'!U270","v":0},{"$f":"'Capacity charges'!V270","v":0},{"$f":"'Capacity charges'!W270","v":0},{"$f":"'Capacity charges'!X270","v":0},{"$f":"'Capacity charges'!Y270","v":0}]
[null,null,null,null,null,"LV circuits","p/kVA/day",null,null,{"$f":"'Capacity charges'!J271","v":1.7021162964498304},{"$f":"'Capacity charges'!K271","v":0},{"$f":"'Capacity charges'!L271","v":1.7021162964498304},{"$f":"'Capacity charges'!M271","v":0},{"$f":"'Capacity charges'!N271","v":0},{"$f":"'Capacity charges'!O271","v":0},{"$f":"'Capacity charges'!P271","v":0},{"$f":"'Capacity charges'!Q271","v":0},{"$f":"'Capacity charges'!R271","v":0},{"$f":"'Capacity charges'!S271","v":0},{"$f":"'Capacity charges'!T271","v":0},{"$f":"'Capacity charges'!U271","v":0},{"$f":"'Capacity charges'!V271","v":0},{"$f":"'Capacity charges'!W271","v":0},{"$f":"'Capacity charges'!X271","v":0},{"$f":"'Capacity charges'!Y271","v":0}]
[null,null,null,null,null,"LV customers","p/kVA/day"]
[null,null,null,null,null,"HV customers","p/kVA/day"]
[]
[null,null,null,null,"Other operating costs"]
[null,null,null,null,null,"Transmission exit","p/kVA/day",null,null,{"$f":"'Capacity charges'!J276","v":0},{"$f":"'Capacity charges'!K276","v":0},{"$f":"'Capacity charges'!L276","v":0},{"$f":"'Capacity charges'!M276","v":0},{"$f":"'Capacity charges'!N276","v":0},{"$f":"'Capacity charges'!O276","v":0},{"$f":"'Capacity charges'!P276","v":0},{"$f":"'Capacity charges'!Q276","v":0},{"$f":"'Capacity charges'!R276","v":0},{"$f":"'Capacity charges'!S276","v":0},{"$f":"'Capacity charges'!T276","v":0},{"$f":"'Capacity charges'!U276","v":0},{"$f":"'Capacity charges'!V276","v":0},{"$f":"'Capacity charges'!W276","v":0},{"$f":"'Capacity charges'!X276","v":0},{"$f":"'Capacity charges'!Y276","v":0}]
[null,null,null,null,null,"GSPs","p/kVA/day",null,null,{"$f":"'Capacity charges'!J277","v":0},{"$f":"'Capacity charges'!K277","v":0},{"$f":"'Capacity charges'!L277","v":0},{"$f":"'Capacity charges'!M277","v":0},{"$f":"'Capacity charges'!N277","v":0},{"$f":"'Capacity charges'!O277","v":0},{"$f":"'Capacity charges'!P277","v":0},{"$f":"'Capacity charges'!Q277","v":0},{"$f":"'Capacity charges'!R277","v":0},{"$f":"'Capacity charges'!S277","v":0},{"$f":"'Capacity charges'!T277","v":0},{"$f":"'Capacity charges'!U277","v":0},{"$f":"'Capacity charges'!V277","v":0},{"$f":"'Capacity charges'!W277","v":0},{"$f":"'Capacity charges'!X277","v":0},{"$f":"'Capacity charges'!Y277","v":0}]
[null,null,null,null,null,"132kV","p/kVA/day",null,null,{"$f":"'Capacity charges'!J278","v":0},{"$f":"'Capacity charges'!K278","v":0},{"$f":"'Capacity charges'!L278","v":0},{"$f":"'Capacity charges'!M278","v":0},{"$f":"'Capacity charges'!N278","v":0},{"$f":"'Capacity charges'!O278","v":0},{"$f":"'Capacity charges'!P278","v":0},{"$f":"'Capacity charges'!Q278","v":0},{"$f":"'Capacity charges'!R278","v":0},{"$f":"'Capacity charges'!S278","v":0},{"$f":"'Capacity charges'!T278","v":0},{"$f":"'Capacity charges'!U278","v":0},{"$f":"'Capacity charges'!V278","v":0},{"$f":"'Capacity charges'!W278","v":0},{"$f":"'Capacity charges'!X278","v":0},{"$f":"'Capacity charges'!Y278","v":0}]
[null,null,null,null,null,"132kV/EHV","p/kVA/day",null,null,{"$f":"'Capacity charges'!J279","v":0},{"$f":"'Capacity charges'!K279","v":0},{"$f":"'Capacity charges'!L279","v":0},{"$f":"'Capacity charges'!M279","v":0},{"$f":"'Capacity charges'!N279","v":0},{"$f":"'Capacity charges'!O279","v":0},{"$f":"'Capacity charges'!P279","v":0},{"$f":"'Capacity charges'!Q279","v":0},{"$f":"'Capacity charges'!R279","v":0},{"$f":"'Capacity charges'!S279","v":0},{"$f":"'Capacity charges'!T279","v":0},{"$f":"'Capacity charges'!U279","v":0},{"$f":"'Capacity charges'!V279","v":0},{"$f":"'Capacity charges'!W279","v":0},{"$f":"'Capacity charges'!X279","v":0},{"$f":"'Capacity charges'!Y279","v":0}]
[null,null,null,null,null,"EHV","p/kVA/day",null,null,{"$f":"'Capacity charges'!J280","v":0},{"$f":"'Capacity charges'!K280","v":0},{"$f":"'Capacity charges'!L280","v":0},{"$f":"'Capacity charges'!M280","v":0},{"$f":"'Capacity charges'!N280","v":0},{"$f":"'Capacity charges'!O280","v":0},{"$f":"'Capacity charges'!P280","v":0},{"$f":"'Capacity charges'!Q280","v":0},{"$f":"'Capacity charges'!R280","v":0},{"$f":"'Capacity charges'!S280","v":0},{"$f":"'Capacity charges'!T280","v":0},{"$f":"'Capacity charges'!U280","v":0},{"$f":"'Capacity charges'!V280","v":0},{"$f":"'Capacity charges'!W280","v":0},{"$f":"'Capacity charges'!X280","v":0},{"$f":"'Capacity charges'!Y280","v":0}]
[null,null,null,null,null,"EHV/HV","p/kVA/day",null,null,{"$f":"'Capacity charges'!J281","v":0},{"$f":"'Capacity charges'!K281","v":0},{"$f":"'Capacity charges'!L281","v":0},{"$f":"'Capacity charges'!M281","v":0},{"$f":"'Capacity charges'!N281","v":0},{"$f":"'Capacity charges'!O281","v":0},{"$f":"'Capacity charges'!P281","v":0},{"$f":"'Capacity charges'!Q281","v":0},{"$f":"'Capacity charges'!R281","v":0},{"$f":"'Capacity charges'!S281","v":0},{"$f":"'Capacity charges'!T281","v":0},{"$f":"'Capacity charges'!U281","v":0},{"$f":"'Capacity charges'!V281","v":0},{"$f":"'Capacity charges'!W281","v":0},{"$f":"'Capacity charges'!X281","v":0},{"$f":"'Capacity charges'!Y281","v":0}]
[null,null,null,null,null,"132kV/HV","p/kVA/day",null,null,{"$f":"'Capacity charges'!J282","v":0},{"$f":"'Capacity charges'!K282","v":0},{"$f":"'Capacity charges'!L282","v":0},{"$f":"'Capacity charges'!M282","v":0},{"$f":"'Capacity charges'!N282","v":0},{"$f":"'Capacity charges'!O282","v":0},{"$f":"'Capacity charges'!P282","v":0},{"$f":"'Capacity charges'!Q282","v":0},{"$f":"'Capacity charges'!R282","v":0},{"$f":"'Capacity charges'!S282","v":0},{"$f":"'Capacity charges'!T282","v":0},{"$f":"'Capacity charges'!U282","v":0},{"$f":"'Capacity charges'!V282","v":0},{"$f":"'Capacity charges'!W282","v":0},{"$f":"'Capacity charges'!X282","v":0},{"$f":"'Capacity charges'!Y282","v":0}]
[null,null,null,null,null,"HV","p/kVA/day",null,null,{"$f":"'Capacity charges'!J283","v":0},{"$f":"'Capacity charges'!K283","v":0},{"$f":"'Capacity charges'!L283","v":0},{"$f":"'Capacity charges'!M283","v":0},{"$f":"'Capacity charges'!N283","v":0},{"$f":"'Capacity charges'!O283","v":0},{"$f":"'Capacity charges'!P283","v":0},{"$f":"'Capacity charges'!Q283","v":0},{"$f":"'Capacity charges'!R283","v":0},{"$f":"'Capacity charges'!S283","v":0},{"$f":"'Capacity charges'!T283","v":0},{"$f":"'Capacity charges'!U283","v":0},{"$f":"'Capacity charges'!V283","v":0},{"$f":"'Capacity charges'!W283","v":0},{"$f":"'Capacity charges'!X283","v":0},{"$f":"'Capacity charges'!Y283","v":0}]
[null,null,null,null,null,"HV/LV","p/kVA/day",null,null,{"$f":"'Capacity charges'!J284","v":0},{"$f":"'Capacity charges'!K284","v":0},{"$f":"'Capacity charges'!L284","v":0},{"$f":"'Capacity charges'!M284","v":0},{"$f":"'Capacity charges'!N284","v":0},{"$f":"'Capacity charges'!O284","v":0},{"$f":"'Capacity charges'!P284","v":0},{"$f":"'Capacity charges'!Q284","v":0},{"$f":"'Capacity charges'!R284","v":0},{"$f":"'Capacity charges'!S284","v":0},{"$f":"'Capacity charges'!T284","v":0},{"$f":"'Capacity charges'!U284","v":0},{"$f":"'Capacity charges'!V284","v":0},{"$f":"'Capacity charges'!W284","v":0},{"$f":"'Capacity charges'!X284","v":0},{"$f":"'Capacity charges'!Y284","v":0}]
[null,null,null,null,null,"LV circuits","p/kVA/day",null,null,{"$f":"'Capacity charges'!J285","v":0.83247721744094716},{"$f":"'Capacity charges'!K285","v":0},{"$f":"'Capacity charges'!L285","v":0.83247721744094716},{"$f":"'Capacity charges'!M285","v":0},{"$f":"'Capacity charges'!N285","v":0},{"$f":"'Capacity charges'!O285","v":0},{"$f":"'Capacity charges'!P285","v":0},{"$f":"'Capacity charges'!Q285","v":0},{"$f":"'Capacity charges'!R285","v":0},{"$f":"'Capacity charges'!S285","v":0},{"$f":"'Capacity charges'!T285","v":0},{"$f":"'Capacity charges'!U285","v":0},{"$f":"'Capacity charges'!V285","v":0},{"$f":"'Capacity charges'!W285","v":0},{"$f":"'Capacity charges'!X285","v":0},{"$f":"'Capacity charges'!Y285","v":0}]
[null,null,null,null,null,"LV customers","p/kVA/day"]
[null,null,null,null,null,"HV customers","p/kVA/day"]
[]
[null,null,{"$f":"INDEX('Version control'!$H$29:$H$55,MATCH($A$1,'Version control'!$F$29:$F$55,0),1)&\"-C: Service model costs allocated to fixed charges\"","v":"Section 517-C: Service model costs allocated to fixed charges"}]
[]
[null,null,null,null,"Other operating costs",null,null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Paragraphs 85 & 86"]
[null,null,null,null,null,"LV customers","p/MPAN/day",null,null,{"$f":"'Service model charges'!J42","v":6.0541790658180252},{"$f":"'Service model charges'!K42","v":0},{"$f":"'Service model charges'!L42","v":6.0541790658180235},{"$f":"'Service model charges'!M42","v":0},{"$f":"'Service model charges'!N42","v":28.308381849024965},{"$f":"'Service model charges'!O42","v":91.367911682007431},{"$f":"'Service model charges'!P42","v":0},null,{"$f":"'Service model charges'!R42","v":0},{"$f":"'Service model charges'!S42","v":0},{"$f":"'Service model charges'!T42","v":0},{"$f":"'Service model charges'!U42","v":0},{"$f":"'Service model charges'!V42","v":0},{"$f":"'Service model charges'!W42","v":0},{"$f":"'Service model charges'!X42","v":0},{"$f":"'Service model charges'!Y42","v":0}]
[null,null,null,null,null,"HV customers","p/MPAN/day",null,null,{"$f":"'Service model charges'!J43","v":0},{"$f":"'Service model charges'!K43","v":0},{"$f":"'Service model charges'!L43","v":0},{"$f":"'Service model charges'!M43","v":0},{"$f":"'Service model charges'!N43","v":0},{"$f":"'Service model charges'!O43","v":0},{"$f":"'Service model charges'!P43","v":200.90585544627314},null,{"$f":"'Service model charges'!R43","v":0},{"$f":"'Service model charges'!S43","v":0},{"$f":"'Service model charges'!T43","v":0},{"$f":"'Service model charges'!U43","v":0},{"$f":"'Service model charges'!V43","v":0},{"$f":"'Service model charges'!W43","v":0},{"$f":"'Service model charges'!X43","v":13.528342705449273},{"$f":"'Service model charges'!Y43","v":13.528342705449273}]
[]
[null,null,{"$f":"INDEX('Version control'!$H$29:$H$55,MATCH($A$1,'Version control'!$F$29:$F$55,0),1)&\"-D: Flags\"","v":"Section 517-D: Flags"}]
[]
[null,null,null,"This table flags user categories to be summed together for the sake of setting a common fixed "]
[null,null,null,"charge, as identified in Schedule 16, Paragraph 83."]
[]
[null,null,null,null,"Aggregation group identified",null,"integer",null,">",{"$f":"'Fixed inputs'!J150","v":1},{"$f":"'Fixed inputs'!K150","v":0},{"$f":"'Fixed inputs'!L150","v":1},{"$f":"'Fixed inputs'!M150","v":0},{"$f":"'Fixed inputs'!N150","v":0},{"$f":"'Fixed inputs'!O150","v":0},{"$f":"'Fixed inputs'!P150","v":0},{"$f":"'Fixed inputs'!Q150","v":0},{"$f":"'Fixed inputs'!R150","v":0},{"$f":"'Fixed inputs'!S150","v":0},{"$f":"'Fixed inputs'!T150","v":0},{"$f":"'Fixed inputs'!U150","v":0},{"$f":"'Fixed inputs'!V150","v":0},{"$f":"'Fixed inputs'!W150","v":0},{"$f":"'Fixed inputs'!X150","v":0},{"$f":"'Fixed inputs'!Y150","v":0},null,"Paragraphs 83 & 84"]
[]
[null,"Calculation of fixed charges"]
[]
[null,null,{"$f":"INDEX('Version control'!$H$29:$H$55,MATCH($A$1,'Version control'!$F$29:$F$55,0),1)&\"-E: Revenue allocated to fixed charges\"","v":"Section 517-E: Revenue allocated to fixed charges"}]
[null,null,null,null,null,null,null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Paragraphs 83 & 84"]
[null,null,null,null,"Asset costs"]
[null,null,null,null,null,"Transmission exit","pence per day"]
[null,null,null,null,null,"GSPs","pence per day"]
[null,null,null,null,null,"132kV","pence per day",null,null,{"$f":"J$20 * J27 * thousand / PowerFactor","v":0},0,{"$f":"L$20 * L27 * thousand / PowerFactor","v":0},0,{"$f":"N$20 * N27 * thousand / PowerFactor","v":0},0,0,{"$f":"Q$20 * Q27 * thousand / PowerFactor","v":0},0,0,{"$f":"T$20 * T27 * thousand / PowerFactor","v":0},0,{"$f":"V$20 * V27 * thousand / PowerFactor","v":0},0,{"$f":"X$20 * X27 * thousand / PowerFactor","v":0},0]
[null,null,null,null,null,"132kV/EHV","pence per day",null,null,{"$f":"J$20 * J28 * thousand / PowerFactor","v":0},0,{"$f":"L$20 * L28 * thousand / PowerFactor","v":0},0,{"$f":"N$20 * N28 * thousand / PowerFactor","v":0},0,0,{"$f":"Q$20 * Q28 * thousand / PowerFactor","v":0},0,0,{"$f":"T$20 * T28 * thousand / PowerFactor","v":0},0,{"$f":"V$20 * V28 * thousand / PowerFactor","v":0},0,{"$f":"X$20 * X28 * thousand / PowerFactor","v":0},0]
[null,null,null,null,null,"EHV","pence per day",null,null,{"$f":"J$20 * J29 * thousand / PowerFactor","v":0},0,{"$f":"L$20 * L29 * thousand / PowerFactor","v":0},0,{"$f":"N$20 * N29 * thousand / PowerFactor","v":0},0,0,{"$f":"Q$20 * Q29 * thousand / PowerFactor","v":0},0,0,{"$f":"T$20 * T29 * thousand / PowerFactor","v":0},0,{"$f":"V$20 * V29 * thousand / PowerFactor","v":0},0,{"$f":"X$20 * X29 * thousand / PowerFactor","v":0},0]
[null,null,null,null,null,"EHV/HV","pence per day",null,null,{"$f":"J$20 * J30 * thousand / PowerFactor","v":0},0,{"$f":"L$20 * L30 * thousand / PowerFactor","v":0},0,{"$f":"N$20 * N30 * thousand / PowerFactor","v":0},0,0,{"$f":"Q$20 * Q30 * thousand / PowerFactor","v":0},0,0,{"$f":"T$20 * T30 * thousand / PowerFactor","v":0},0,{"$f":"V$20 * V30 * thousand / PowerFactor","v":0},0,{"$f":"X$20 * X30 * thousand / PowerFactor","v":0},0]
[null,null,null,null,null,"132kV/HV","pence per day",null,null,{"$f":"J$20 * J31 * thousand / PowerFactor","v":0},0,{"$f":"L$20 * L31 * thousand / PowerFactor","v":0},0,{"$f":"N$20 * N31 * thousand / PowerFactor","v":0},0,0,{"$f":"Q$20 * Q31 * thousand / PowerFactor","v":0},0,0,{"$f":"T$20 * T31 * thousand / PowerFactor","v":0},0,{"$f":"V$20 * V31 * thousand / PowerFactor","v":0},0,{"$f":"X$20 * X31 * thousand / PowerFactor","v":0},0]
[null,null,null,null,null,"HV","pence per day",null,null,{"$f":"J$20 * J32 * thousand / PowerFactor","v":0},0,{"$f":"L$20 * L32 * thousand / PowerFactor","v":0},0,{"$f":"N$20 * N32 * thousand / PowerFactor","v":0},0,0,{"$f":"Q$20 * Q32 * thousand / PowerFactor","v":0},0,0,{"$f":"T$20 * T32 * thousand / PowerFactor","v":0},0,{"$f":"V$20 * V32 * thousand / PowerFactor","v":0},0,{"$f":"X$20 * X32 * thousand / PowerFactor","v":0},0]
[null,null,null,null,null,"HV/LV","pence per day",null,null,{"$f":"J$20 * J33 * thousand / PowerFactor","v":0},0,{"$f":"L$20 * L33 * thousand / PowerFactor","v":0},0,{"$f":"N$20 * N33 * thousand / PowerFactor","v":0},0,0,{"$f":"Q$20 * Q33 * thousand / PowerFactor","v":0},0,0,{"$f":"T$20 * T33 * thousand / PowerFactor","v":0},0,{"$f":"V$20 * V33 * thousand / PowerFactor","v":0},0,{"$f":"X$20 * X33 * thousand / PowerFactor","v":0},0]
[null,null,null,null,null,"LV circuits","pence per day",null,null,{"$f":"J$20 * J34 * thousand / PowerFactor","v":3385552.6095593795},0,{"$f":"L$20 * L34 * thousand / PowerFactor","v":1003336.1791984694},0,{"$f":"N$20 * N34 * thousand / PowerFactor","v":0},0,0,{"$f":"Q$20 * Q34 * thousand / PowerFactor","v":0},0,0,{"$f":"T$20 * T34 * thousand / PowerFactor","v":0},0,{"$f":"V$20 * V34 * thousand / PowerFactor","v":0},0,{"$f":"X$20 * X34 * thousand / PowerFactor","v":0},0]
[null,null,null,null,null,"LV customers","pence per day"]
[null,null,null,null,null,"HV customers","pence per day"]
[]
[null,null,null,null,"Other operating costs"]
[null,null,null,null,null,"Transmission exit","pence per day",null,null,{"$f":"J$20 * J39 * thousand / PowerFactor","v":0},0,{"$f":"L$20 * L39 * thousand / PowerFactor","v":0},0,{"$f":"N$20 * N39 * thousand / PowerFactor","v":0},0,0,{"$f":"Q$20 * Q39 * thousand / PowerFactor","v":0},0,0,{"$f":"T$20 * T39 * thousand / PowerFactor","v":0},0,{"$f":"V$20 * V39 * thousand / PowerFactor","v":0},0,{"$f":"X$20 * X39 * thousand / PowerFactor","v":0},0]
[null,null,null,null,null,"GSPs","pence per day",null,null,{"$f":"J$20 * J40 * thousand / PowerFactor","v":0},0,{"$f":"L$20 * L40 * thousand / PowerFactor","v":0},0,{"$f":"N$20 * N40 * thousand / PowerFactor","v":0},0,0,{"$f":"Q$20 * Q40 * thousand / PowerFactor","v":0},0,0,{"$f":"T$20 * T40 * thousand / PowerFactor","v":0},0,{"$f":"V$20 * V40 * thousand / PowerFactor","v":0},0,{"$f":"X$20 * X40 * thousand / PowerFactor","v":0},0]
[null,null,null,null,null,"132kV","pence per day",null,null,{"$f":"J$20 * J41 * thousand / PowerFactor","v":0},0,{"$f":"L$20 * L41 * thousand / PowerFactor","v":0},0,{"$f":"N$20 * N41 * thousand / PowerFactor","v":0},0,0,{"$f":"Q$20 * Q41 * thousand / PowerFactor","v":0},0,0,{"$f":"T$20 * T41 * thousand / PowerFactor","v":0},0,{"$f":"V$20 * V41 * thousand / PowerFactor","v":0},0,{"$f":"X$20 * X41 * thousand / PowerFactor","v":0},0]
[null,null,null,null,null,"132kV/EHV","pence per day",null,null,{"$f":"J$20 * J42 * thousand / PowerFactor","v":0},0,{"$f":"L$20 * L42 * thousand / PowerFactor","v":0},0,{"$f":"N$20 * N42 * thousand / PowerFactor","v":0},0,0,{"$f":"Q$20 * Q42 * thousand / PowerFactor","v":0},0,0,{"$f":"T$20 * T42 * thousand / PowerFactor","v":0},0,{"$f":"V$20 * V42 * thousand / PowerFactor","v":0},0,{"$f":"X$20 * X42 * thousand / PowerFactor","v":0},0]
[null,null,null,null,null,"EHV","pence per day",null,null,{"$f":"J$20 * J43 * thousand / PowerFactor","v":0},0,{"$f":"L$20 * L43 * thousand / PowerFactor","v":0},0,{"$f":"N$20 * N43 * thousand / PowerFactor","v":0},0,0,{"$f":"Q$20 * Q43 * thousand / PowerFactor","v":0},0,0,{"$f":"T$20 * T43 * thousand / PowerFactor","v":0},0,{"$f":"V$20 * V43 * thousand / PowerFactor","v":0},0,{"$f":"X$20 * X43 * thousand / PowerFactor","v":0},0]
[null,null,null,null,null,"EHV/HV","pence per day",null,null,{"$f":"J$20 * J44 * thousand / PowerFactor","v":0},0,{"$f":"L$20 * L44 * thousand / PowerFactor","v":0},0,{"$f":"N$20 * N44 * thousand / PowerFactor","v":0},0,0,{"$f":"Q$20 * Q44 * thousand / PowerFactor","v":0},0,0,{"$f":"T$20 * T44 * thousand / PowerFactor","v":0},0,{"$f":"V$20 * V44 * thousand / PowerFactor","v":0},0,{"$f":"X$20 * X44 * thousand / PowerFactor","v":0},0]
[null,null,null,null,null,"132kV/HV","pence per day",null,null,{"$f":"J$20 * J45 * thousand / PowerFactor","v":0},0,{"$f":"L$20 * L45 * thousand / PowerFactor","v":0},0,{"$f":"N$20 * N45 * thousand / PowerFactor","v":0},0,0,{"$f":"Q$20 * Q45 * thousand / PowerFactor","v":0},0,0,{"$f":"T$20 * T45 * thousand / PowerFactor","v":0},0,{"$f":"V$20 * V45 * thousand / PowerFactor","v":0},0,{"$f":"X$20 * X45 * thousand / PowerFactor","v":0},0]
[null,null,null,null,null,"HV","pence per day",null,null,{"$f":"J$20 * J46 * thousand / PowerFactor","v":0},0,{"$f":"L$20 * L46 * thousand / PowerFactor","v":0},0,{"$f":"N$20 * N46 * thousand / PowerFactor","v":0},0,0,{"$f":"Q$20 * Q46 * thousand / PowerFactor","v":0},0,0,{"$f":"T$20 * T46 * thousand / PowerFactor","v":0},0,{"$f":"V$20 * V46 * thousand / PowerFactor","v":0},0,{"$f":"X$20 * X46 * thousand / PowerFactor","v":0},0]
[null,null,null,null,null,"HV/LV","pence per day",null,null,{"$f":"J$20 * J47 * thousand / PowerFactor","v":0},0,{"$f":"L$20 * L47 * thousand / PowerFactor","v":0},0,{"$f":"N$20 * N47 * thousand / PowerFactor","v":0},0,0,{"$f":"Q$20 * Q47 * thousand / PowerFactor","v":0},0,0,{"$f":"T$20 * T47 * thousand / PowerFactor","v":0},0,{"$f":"V$20 * V47 * thousand / PowerFactor","v":0},0,{"$f":"X$20 * X47 * thousand / PowerFactor","v":0},0]
[null,null,null,null,null,"LV circuits","pence per day",null,null,{"$f":"J$20 * J48 * thousand / PowerFactor","v":1655818.3608161001},0,{"$f":"L$20 * L48 * thousand / PowerFactor","v":490715.30092220835},0,{"$f":"N$20 * N48 * thousand / PowerFactor","v":0},0,0,{"$f":"Q$20 * Q48 * thousand / PowerFactor","v":0},0,0,{"$f":"T$20 * T48 * thousand / PowerFactor","v":0},0,{"$f":"V$20 * V48 * thousand / PowerFactor","v":0},0,{"$f":"X$20 * X48 * thousand / PowerFactor","v":0},0]
[null,null,null,null,null,"LV customers","pence per day"]
[null,null,null,null,null,"HV customers","pence per day"]
[]
[null,null,{"$f":"INDEX('Version control'!$H$29:$H$55,MATCH($A$1,'Version control'!$F$29:$F$55,0),1)&\"-F: Revenue allocated to fixed charges, by aggregation group\"","v":"Section 517-F: Revenue allocated to fixed charges, by aggregation group"}]
[null,null,null,null,null,null,null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Paragraphs 83 & 84"]
[null,null,null,null,"Asset costs"]
[null,null,null,null,null,"Transmission exit","pence per day"]
[null,null,null,null,null,"GSPs","pence per day"]
[null,null,null,null,null,"132kV","pence per day",null,null,{"$f":"SUMIFS($J72:$Y72,$J$63:$Y$63,J$63)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"132kV/EHV","pence per day",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"EHV","pence per day",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"EHV/HV","pence per day",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"132kV/HV","pence per day",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"HV","pence per day",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"HV/LV","pence per day",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"LV circuits","pence per day",null,null,4388888.7887578486,0,4388888.7887578486,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"LV customers","pence per day"]
[null,null,null,null,null,"HV customers","pence per day"]
[]
[null,null,null,null,"Other operating costs"]
[null,null,null,null,null,"Transmission exit","pence per day",null,null,{"$f":"SUMIFS($J84:$Y84,$J$63:$Y$63,J$63)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"GSPs","pence per day",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"132kV","pence per day",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"132kV/EHV","pence per day",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"EHV","pence per day",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"EHV/HV","pence per day",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"132kV/HV","pence per day",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"HV","pence per day",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"HV/LV","pence per day",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"LV circuits","pence per day",null,null,2146533.6617383086,0,2146533.6617383086,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"LV customers","pence per day"]
[null,null,null,null,null,"HV customers","pence per day"]
[]
[null,null,{"$f":"INDEX('Version control'!$H$29:$H$55,MATCH($A$1,'Version control'!$F$29:$F$55,0),1)&\"-G: Fixed charges, by network level\"","v":"Section 517-G: Fixed charges, by network level"}]
[]
[null,null,null,null,"Total MPANs by aggregation group",null,"MPANs",null,null,{"$f":"SUMIFS($J$18:$Y$18,$J$63:$Y$63,J63)","v":2469522.8790774816},53984.703858657427,2469522.8790774816,53984.703858657427,53984.703858657427,53984.703858657427,53984.703858657427,53984.703858657427,53984.703858657427,53984.703858657427,53984.703858657427,53984.703858657427,53984.703858657427,53984.703858657427,53984.703858657427,53984.703858657427]
[]
[null,null,null,null,"Asset costs",null,null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Paragraphs 83 & 84"]
[null,null,null,null,null,"Transmission exit","p/MPAN/day",null,null,{"$f":"IF(J$129 = 0, 0, J100 / J$129)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"GSPs","p/MPAN/day",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"132kV","p/MPAN/day",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"132kV/EHV","p/MPAN/day",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"EHV","p/MPAN/day",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"EHV/HV","p/MPAN/day",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"132kV/HV","p/MPAN/day",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"HV","p/MPAN/day",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"HV/LV","p/MPAN/day",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"LV circuits","p/MPAN/day",null,null,1.7772213515176536,0,1.7772213515176536,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"LV customers","p/MPAN/day"]
[null,null,null,null,null,"HV customers","p/MPAN/day"]
[]
[null,null,null,null,"Other operating costs"]
[null,null,null,null,null,"Transmission exit","p/MPAN/day",null,null,{"$f":"IF(J$129 = 0, 0, J114 / J$129)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"GSPs","p/MPAN/day",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"132kV","p/MPAN/day",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"132kV/EHV","p/MPAN/day",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"EHV","p/MPAN/day",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"EHV/HV","p/MPAN/day",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"132kV/HV","p/MPAN/day",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"HV","p/MPAN/day",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"HV/LV","p/MPAN/day",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"LV circuits","p/MPAN/day",null,null,0.86920987042653797,0,0.86920987042653797,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"LV customers","p/MPAN/day",null,null,{"$f":"J55","v":6.0541790658180252},0,6.0541790658180235,0,28.308381849024965,91.367911682007431,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"HV customers","p/MPAN/day",null,null,0,0,0,0,0,0,200.90585544627314,0,0,0,0,0,0,0,13.528342705449273,13.528342705449273]
[]
[null,null,{"$f":"INDEX('Version control'!$H$29:$H$55,MATCH($A$1,'Version control'!$F$29:$F$55,0),1)&\"-H: Aggregated fixed charges\"","v":"Section 517-H: Aggregated fixed charges"}]
[]
[null,null,null,null,"Fixed charge",null,"p/MPAN/day",null,null,{"$f":"SUM(J132:J143,J146:J157)","v":8.7006102877622169},0,8.7006102877622151,0,28.308381849024965,91.367911682007431,200.90585544627314,0,0,0,0,0,0,0,13.528342705449273,{"$f":"SUM(Y132:Y143,Y146:Y157)","v":13.528342705449273}]
[]
[null,"Checks"]
[]
[null,null,null,null,"Check for error values",null,"number of issues",{"$f":"SUM(IF(ISERROR(H18:Y161), 1))","v":0}]
[]
[null,"End of sheet"]

{"sheet":"SoLR & bad debt adders","index":32,"n_rows":68,"n_cols":27,"rows_kept":68,"cut":false,"hidden":true,"merged":[]}
[{"$f":"MID(CELL(\"filename\",A1),FIND(\"]\",CELL(\"filename\",A1))+1,255)","v":"SoLR & bad debt adders"}]
[{"$f":"Cover!D23 & \" - \" & TEXT(CIRP_submission_date, \"mmm\") & \"-\" & RIGHT(YEAR(CIRP_submission_date), 2) & \" - \" & Cover!D25","v":"SP Electricity North West - Dec-25 - v1 Final Model"}]
[{"$f":"Cover!D2&\" - \"&Cover!D8&\" v\"&Cover!D10&\" - \"&Cover!D19","v":"Cost Information Review Pack (CIRP) - Release for charge setting v1 - 2027/28"}]
[{"$f":"H66 & IF(H66 = 1, \" issue\", \" issues\") &\" identified in checks on this sheet\"","v":"0 issues identified in checks on this sheet"}]
[null,"Click here to return to model map",null,null,null,null,"Units","Constants",null,"Domestic Aggregated or CT","Domestic Aggregated (Related MPAN)","Non-Domestic Aggregated or CT","Non-Domestic Aggregated (Related MPAN)","LV Site Specific","LV Sub Site Specific","HV Site Specific","Unmetered Supplies","LV Generation Aggregated","LV Sub Generation Aggregated","LV Generation Site Specific","LV Generation Site Specific no RP Charge","LV Sub Generation Site Specific","LV Sub Generation Site Specific no RP Charge","HV Generation Site Specific","HV Generation Site Specific no RP Charge",null,"Legal text reference"]
[]
[null,"Description"]
[]
[null,null,"This sheet calculates the fixed charge adders for recovering revenue associated with Supplier of Last Resort and Bad Debt"]
[null,null,"costs."]
[]
[null,"Fixed tariff adjustments"]
[]
[null,null,"Tariff adjustments for fixed adders to account for Supplier of Last Resort and Eligible Bad Debt costs"]
[]
[null,null,{"$f":"INDEX('Version control'!$H$29:$H$53,MATCH($A$1,'Version control'!$F$29:$F$53,0),1)&\"-A: Inputs for fixed tariff adjustments\"","v":"Section 518-A: Inputs for fixed tariff adjustments"}]
[]
[null,null,null,null,"MPANs"]
[null,null,null,null,"All-the-way MPANs, plus LDNO-connected MPANs from designated properties"]
[null,null,null,null,null,"All the way customers","MPANs",null,null,{"$f":"'Volume adjustments'!J202","v":2221960.0602739728},{"$f":"'Volume adjustments'!K202","v":1438.1780821917807},{"$f":"'Volume adjustments'!L202","v":152660.28493150685},{"$f":"'Volume adjustments'!M202","v":1954.3397260273973},{"$f":"'Volume adjustments'!N202","v":13488.148493150682},{"$f":"'Volume adjustments'!O202","v":2223.7413698630139},{"$f":"'Volume adjustments'!P202","v":2092.5747945205476},{"$f":"'Volume adjustments'!Q202","v":48.125},{"$f":"'Volume adjustments'!R202","v":31048.405479452056},{"$f":"'Volume adjustments'!S202","v":0},{"$f":"'Volume adjustments'!T202","v":530.81031963470309},{"$f":"'Volume adjustments'!U202","v":2},{"$f":"'Volume adjustments'!V202","v":64},{"$f":"'Volume adjustments'!W202","v":0},{"$f":"'Volume adjustments'!X202","v":355.91726027397254},{"$f":"'Volume adjustments'!Y202","v":0}]
[null,null,null,null,null,"LDNO LV","MPANs",null,null,{"$f":"'Volume adjustments'!J211","v":75945.717397260232},{"$f":"'Volume adjustments'!K211","v":0},{"$f":"'Volume adjustments'!L211","v":2086.7616438356158},{"$f":"'Volume adjustments'!M211","v":0},{"$f":"'Volume adjustments'!N211","v":304},{"$f":"'Volume adjustments'!O211","v":0},{"$f":"'Volume adjustments'!P211","v":0},{"$f":"'Volume adjustments'!Q211","v":0},{"$f":"'Volume adjustments'!R211","v":2296.963698630138},{"$f":"'Volume adjustments'!S211","v":0},{"$f":"'Volume adjustments'!T211","v":7},{"$f":"'Volume adjustments'!U211","v":0},{"$f":"'Volume adjustments'!V211","v":0},{"$f":"'Volume adjustments'!W211","v":0},{"$f":"'Volume adjustments'!X211","v":0},{"$f":"'Volume adjustments'!Y211","v":0}]
[null,null,null,null,null,"LDNO HV","MPANs",null,null,{"$f":"'Volume adjustments'!J220","v":109668.72438356164},{"$f":"'Volume adjustments'!K220","v":0},{"$f":"'Volume adjustments'!L220","v":1862.435479452055},{"$f":"'Volume adjustments'!M220","v":0},{"$f":"'Volume adjustments'!N220","v":1115.7424098961499},{"$f":"'Volume adjustments'!O220","v":75},{"$f":"'Volume adjustments'!P220","v":27},{"$f":"'Volume adjustments'!Q220","v":0},{"$f":"'Volume adjustments'!R220","v":2483.5209589041096},{"$f":"'Volume adjustments'!S220","v":0},{"$f":"'Volume adjustments'!T220","v":0},{"$f":"'Volume adjustments'!U220","v":0},{"$f":"'Volume adjustments'!V220","v":0},{"$f":"'Volume adjustments'!W220","v":0},{"$f":"'Volume adjustments'!X220","v":0},{"$f":"'Volume adjustments'!Y220","v":0}]
[null,null,null,null,null,"LDNO designated customers from EDCM","MPANs",null,null,{"$f":"'Inputs by customer type'!J164","v":1295.4789954337903},{"$f":"'Inputs by customer type'!K164","v":0},{"$f":"'Inputs by customer type'!L164","v":162.91666666666666},{"$f":"'Inputs by customer type'!M164","v":0},{"$f":"'Inputs by customer type'!N164","v":81},{"$f":"'Inputs by customer type'!O164","v":4},{"$f":"'Inputs by customer type'!P164","v":5},{"$f":"'Inputs by customer type'!Q164","v":0},{"$f":"'Inputs by customer type'!R164","v":0},{"$f":"'Inputs by customer type'!S164","v":0},{"$f":"'Inputs by customer type'!T164","v":0},{"$f":"'Inputs by customer type'!U164","v":0},{"$f":"'Inputs by customer type'!V164","v":0},{"$f":"'Inputs by customer type'!W164","v":0},{"$f":"'Inputs by customer type'!X164","v":0},{"$f":"'Inputs by customer type'!Y164","v":0}]
[]
[null,null,null,null,"Map of applicable MPANs"]
[null,null,null,null,null,"Supplier of Last Resort Net Costs","1 or 0",null,null,{"$f":"'Fixed inputs'!J163","v":1},{"$f":"'Fixed inputs'!K163","v":0},{"$f":"'Fixed inputs'!L163","v":0},{"$f":"'Fixed inputs'!M163","v":0},{"$f":"'Fixed inputs'!N163","v":0},{"$f":"'Fixed inputs'!O163","v":0},{"$f":"'Fixed inputs'!P163","v":0},{"$f":"'Fixed inputs'!Q163","v":0},{"$f":"'Fixed inputs'!R163","v":0},{"$f":"'Fixed inputs'!S163","v":0},{"$f":"'Fixed inputs'!T163","v":0},{"$f":"'Fixed inputs'!U163","v":0},{"$f":"'Fixed inputs'!V163","v":0},{"$f":"'Fixed inputs'!W163","v":0},{"$f":"'Fixed inputs'!X163","v":0},{"$f":"'Fixed inputs'!Y163","v":0}]
[null,null,null,null,null,"Valid Bad Debt Claims","1 or 0",null,null,{"$f":"'Fixed inputs'!J164","v":1},{"$f":"'Fixed inputs'!K164","v":0},{"$f":"'Fixed inputs'!L164","v":1},{"$f":"'Fixed inputs'!M164","v":0},{"$f":"'Fixed inputs'!N164","v":1},{"$f":"'Fixed inputs'!O164","v":1},{"$f":"'Fixed inputs'!P164","v":1},{"$f":"'Fixed inputs'!Q164","v":0},{"$f":"'Fixed inputs'!R164","v":0},{"$f":"'Fixed inputs'!S164","v":0},{"$f":"'Fixed inputs'!T164","v":0},{"$f":"'Fixed inputs'!U164","v":0},{"$f":"'Fixed inputs'!V164","v":0},{"$f":"'Fixed inputs'!W164","v":0},{"$f":"'Fixed inputs'!X164","v":0},{"$f":"'Fixed inputs'!Y164","v":0}]
[]
[null,null,null,null,"Pass-through costs not allocated through revenue matching"]
[null,null,null,null,null,"Supplier of Last Resort Net Costs","£",{"$f":"'General inputs'!H92","v":0}]
[null,null,null,null,null,"Valid Bad Debt Claims","£",{"$f":"'General inputs'!H93","v":0}]
[]
[null,null,{"$f":"INDEX('Version control'!$H$29:$H$53,MATCH($A$1,'Version control'!$F$29:$F$53,0),1)&\"-B: Calculation of fixed tariff adjustments\"","v":"Section 518-B: Calculation of fixed tariff adjustments"}]
[]
[null,null,null,null,"MPANs to be charged for allocated pass-through costs"]
[null,null,null,null,null,"Supplier of Last Resort Net Costs","MPANs",null,null,{"$f":"SUM( J$20:J$23 ) * J26","v":2408869.9810502287},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Valid Bad Debt Claims","MPANs",null,null,{"$f":"SUM( J$20:J$23 ) * J27","v":2408869.9810502287},0,156772.39872146116,0,14988.890903046831,2302.7413698630139,2124.5747945205476,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,"Adder to fixed charge for allocated pass-through costs",null,null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Paragraphs 101 and 102"]
[null,null,null,null,null,"Supplier of Last Resort Net Costs","p/MPAN/day",{"$f":"H30 / SUM( J36:Y36 ) * hundred / days_in_year","v":0}]
[null,null,null,null,null,"Valid Bad Debt Claims","p/MPAN/day",{"$f":"H31 / SUM( J37:Y37 ) * hundred / days_in_year","v":0}]
[]
[null,null,null,null,"Adder to fixed charge for allocated pass-through costs, mapped to tariffs"]
[null,null,null,null,null,"Supplier of Last Resort Net Costs","p/MPAN/day",null,null,{"$f":"IF( J26 = 1, $H40, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Valid Bad Debt Claims","p/MPAN/day",null,null,{"$f":"IF( J27 = 1, $H41, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Sum","p/MPAN/day",null,null,{"$f":" J44 + J45","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"INDEX('Version control'!$H$29:$H$53,MATCH($A$1,'Version control'!$F$29:$F$53,0),1)&\"-C: Calculation of fixed charge adder revenue\"","v":"Section 518-C: Calculation of fixed charge adder revenue"}]
[]
[null,null,null,null,"Revenue from fixed charge adder, by CDCM tariff",null,"£",null,null,{"$f":"J46 / hundred * days_in_year * SUM( J20:J22 )","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,"Revenue from fixed charge adder, CDCM total",null,"£",{"$f":"SUM( J50:Y50 )","v":0}]
[]
[null,null,null,null,"Revenue from fixed charge adder, by EDCM tariff",null,"£",null,null,{"$f":"J46 / hundred * days_in_year * J23","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,"Revenue from fixed charge adder, EDCM total",null,"£",{"$f":"SUM( J54:Y54 )","v":0}]
[]
[null,"Checks"]
[]
[null,null,null,null,"Revenue from fixed charge adder, by tariff",null,"£",null,null,{"$f":" J50 + J54","v":0},{"$f":" K50 + K54","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,"Revenue from fixed charge adder, total",null,"£",{"$f":"SUM( J60:Y60 )","v":0}]
[]
[null,null,null,null,"Revenue from fixed adder equals allocated costs",null,"number of issues",{"$f":"IF( ABS( IFERROR( H62, 0 ) - ( H30 + H31 ) ) < 10^-check_decimals, 0, 1)","v":0}]
[]
[null,null,null,null,"Check for error values",null,"number of issues",{"$f":"SUM( IF( ISERROR( H20:Y57 ), 1 )) + H64","v":0}]
[]
[null,"End of sheet"]

{"sheet":"Revenue matching","index":33,"n_rows":434,"n_cols":43,"rows_kept":434,"cut":false,"hidden":true,"merged":[]}
[{"$f":"MID(CELL(\"filename\",A1),FIND(\"]\",CELL(\"filename\",A1))+1,255)","v":"Revenue matching"}]
[{"$f":"Cover!D23 & \" - \" & TEXT(CIRP_submission_date, \"mmm\") & \"-\" & RIGHT(YEAR(CIRP_submission_date), 2) & \" - \" & Cover!D25","v":"SP Electricity North West - Dec-25 - v1 Final Model"}]
[{"$f":"Cover!D2&\" - \"&Cover!D8&\" v\"&Cover!D10&\" - \"&Cover!D19","v":"Cost Information Review Pack (CIRP) - Release for charge setting v1 - 2027/28"}]
[{"$f":"H432 & IF(H432 = 1, \" issue\", \" issues\") &\" identified in checks on this sheet\"","v":"0 issues identified in checks on this sheet"}]
[null,"Click here to return to model map",null,null,null,null,"Units","Constants",null,"Domestic Aggregated or CT with Residual","Domestic Aggregated (Related MPAN)","Non-Domestic Aggregated or CT No Residual","Non-Domestic Aggregated or CT Band 1","Non-Domestic Aggregated or CT Band 2","Non-Domestic Aggregated or CT Band 3","Non-Domestic Aggregated or CT Band 4","Non-Domestic Aggregated (Related MPAN)","LV Site Specific No Residual","LV Site Specific Band 1","LV Site Specific Band 2","LV Site Specific Band 3","LV Site Specific Band 4","LV Sub Site Specific No Residual","LV Sub Site Specific Band 1","LV Sub Site Specific Band 2","LV Sub Site Specific Band 3","LV Sub Site Specific Band 4","HV Site Specific No Residual","HV Site Specific Band 1","HV Site Specific Band 2","HV Site Specific Band 3","HV Site Specific Band 4","Unmetered Supplies","LV Generation Aggregated","LV Sub Generation Aggregated","LV Generation Site Specific","LV Generation Site Specific no RP Charge","LV Sub Generation Site Specific","LV Sub Generation Site Specific no RP Charge","HV Generation Site Specific","HV Generation Site Specific no RP Charge",null,"Legal text reference"]
[]
[null,"Description"]
[]
[null,null,null,"This sheet adjusts unit charges for demand only, such that expected revenue to be collected "]
[null,null,null,"through the CDCM matches allowed revenue determined through the company's price control."]
[null,null,null,"This is done by applying an algorithm that complies with Paragraphs 89-95."]
[]
[null,"Pre-matching net revenue calculations"]
[]
[null,null,{"$f":"INDEX('Version control'!$H$29:$H$55,MATCH($A$1,'Version control'!$F$29:$F$55,0),1)&\"-A: Inputs to revenue matching\"","v":"Section 519-A: Inputs to revenue matching"}]
[]
[null,null,null,"Brings in charges, volumes, fixed inputs and calculates revenues"]
[]
[null,null,null,null,"Summary of charges before revenue matching",null,null,null,null,"Domestic Aggregated or CT","Domestic Aggregated (Related MPAN)","Non-Domestic Aggregated or CT","Non-Domestic Aggregated (Related MPAN)","LV Site Specific","LV Sub Site Specific","HV Site Specific","Unmetered Supplies","LV Generation Aggregated","LV Sub Generation Aggregated","LV Generation Site Specific","LV Generation Site Specific no RP Charge","LV Sub Generation Site Specific","LV Sub Generation Site Specific no RP Charge","HV Generation Site Specific","HV Generation Site Specific no RP Charge"]
[null,null,null,null,null,"Unit rate 1","p/kWh",null,null,{"$f":"'Unit rate charges'!J217","v":20.135218648928742},{"$f":"'Unit rate charges'!K217","v":20.135218648928742},{"$f":"'Unit rate charges'!L217","v":18.541501545445989},{"$f":"'Unit rate charges'!M217","v":18.541501545445989},{"$f":"'Unit rate charges'!N217","v":12.27456231918099},{"$f":"'Unit rate charges'!O217","v":8.9906687909404308},{"$f":"'Unit rate charges'!P217","v":5.9884300431300606},{"$f":"'Unit rate charges'!Q217","v":56.795565928447658},{"$f":"'Unit rate charges'!R217","v":-12.646347766209367},{"$f":"'Unit rate charges'!S217","v":-9.794389998560586},{"$f":"'Unit rate charges'!T217","v":-12.646347766209367},{"$f":"'Unit rate charges'!U217","v":-12.646347766209367},{"$f":"'Unit rate charges'!V217","v":-9.794389998560586},{"$f":"'Unit rate charges'!W217","v":-9.794389998560586},{"$f":"'Unit rate charges'!X217","v":-7.1964823912246061},{"$f":"'Unit rate charges'!Y217","v":-7.1964823912246061}]
[null,null,null,null,null,"Unit rate 2","p/kWh",null,null,{"$f":"'Unit rate charges'!J218","v":3.0638232289488836},{"$f":"'Unit rate charges'!K218","v":3.0638232289488836},{"$f":"'Unit rate charges'!L218","v":2.8213194068072061},{"$f":"'Unit rate charges'!M218","v":2.8213194068072061},{"$f":"'Unit rate charges'!N218","v":1.829289719230027},{"$f":"'Unit rate charges'!O218","v":1.3064611343477379},{"$f":"'Unit rate charges'!P218","v":0.83623159020358506},{"$f":"'Unit rate charges'!Q218","v":5.8466531967306565},{"$f":"'Unit rate charges'!R218","v":-1.9242986491998939},{"$f":"'Unit rate charges'!S218","v":-1.4664728606597155},{"$f":"'Unit rate charges'!T218","v":-1.9242986491998939},{"$f":"'Unit rate charges'!U218","v":-1.9242986491998939},{"$f":"'Unit rate charges'!V218","v":-1.4664728606597155},{"$f":"'Unit rate charges'!W218","v":-1.4664728606597155},{"$f":"'Unit rate charges'!X218","v":-1.0457425100151383},{"$f":"'Unit rate charges'!Y218","v":-1.0457425100151383}]
[null,null,null,null,null,"Unit rate 3","p/kWh",null,null,{"$f":"'Unit rate charges'!J219","v":0.16877906578993207},{"$f":"'Unit rate charges'!K219","v":0.16877906578993207},{"$f":"'Unit rate charges'!L219","v":0.15542008079209269},{"$f":"'Unit rate charges'!M219","v":0.15542008079209269},{"$f":"'Unit rate charges'!N219","v":9.9276575518400967E-2},{"$f":"'Unit rate charges'!O219","v":6.9575074181068966E-2},{"$f":"'Unit rate charges'!P219","v":4.314999738374365E-2},{"$f":"'Unit rate charges'!Q219","v":3.6513369365793249},{"$f":"'Unit rate charges'!R219","v":-0.10600524378954138},{"$f":"'Unit rate charges'!S219","v":-7.9856536041171378E-2},{"$f":"'Unit rate charges'!T219","v":-0.10600524378954138},{"$f":"'Unit rate charges'!U219","v":-0.10600524378954138},{"$f":"'Unit rate charges'!V219","v":-7.9856536041171378E-2},{"$f":"'Unit rate charges'!W219","v":-7.9856536041171378E-2},{"$f":"'Unit rate charges'!X219","v":-5.5690606322495312E-2},{"$f":"'Unit rate charges'!Y219","v":-5.5690606322495312E-2}]
[null,null,null,null,null,"Fixed charge","p/MPAN/day",null,null,{"$f":"'Fixed charges'!J161","v":8.7006102877622169},{"$f":"'Fixed charges'!K161","v":0},{"$f":"'Fixed charges'!L161","v":8.7006102877622151},{"$f":"'Fixed charges'!M161","v":0},{"$f":"'Fixed charges'!N161","v":28.308381849024965},{"$f":"'Fixed charges'!O161","v":91.367911682007431},{"$f":"'Fixed charges'!P161","v":200.90585544627314},{"$f":"'Fixed charges'!Q161","v":0},{"$f":"'Fixed charges'!R161","v":0},{"$f":"'Fixed charges'!S161","v":0},{"$f":"'Fixed charges'!T161","v":0},{"$f":"'Fixed charges'!U161","v":0},{"$f":"'Fixed charges'!V161","v":0},{"$f":"'Fixed charges'!W161","v":0},{"$f":"'Fixed charges'!X161","v":13.528342705449273},{"$f":"'Fixed charges'!Y161","v":13.528342705449273}]
[null,null,null,null,null,"Capacity charge","p/kVA/day",null,null,{"$f":"'Capacity charges'!J256","v":0},{"$f":"'Capacity charges'!K256","v":0},{"$f":"'Capacity charges'!L256","v":0},{"$f":"'Capacity charges'!M256","v":0},{"$f":"'Capacity charges'!N256","v":8.6524470620234748},{"$f":"'Capacity charges'!O256","v":10.029618438812451},{"$f":"'Capacity charges'!P256","v":9.9635104458189172},{"$f":"'Capacity charges'!Q256","v":0},{"$f":"'Capacity charges'!R256","v":0},{"$f":"'Capacity charges'!S256","v":0},{"$f":"'Capacity charges'!T256","v":0},{"$f":"'Capacity charges'!U256","v":0},{"$f":"'Capacity charges'!V256","v":0},{"$f":"'Capacity charges'!W256","v":0},{"$f":"'Capacity charges'!X256","v":0},{"$f":"'Capacity charges'!Y256","v":0}]
[null,null,null,null,null,"Exceeded capacity charge","p/kVA/day",null,null,{"$f":"'Capacity charges'!J257","v":0},{"$f":"'Capacity charges'!K257","v":0},{"$f":"'Capacity charges'!L257","v":0},{"$f":"'Capacity charges'!M257","v":0},{"$f":"'Capacity charges'!N257","v":8.6524470620234748},{"$f":"'Capacity charges'!O257","v":10.029618438812451},{"$f":"'Capacity charges'!P257","v":9.9635104458189172},{"$f":"'Capacity charges'!Q257","v":0},{"$f":"'Capacity charges'!R257","v":0},{"$f":"'Capacity charges'!S257","v":0},{"$f":"'Capacity charges'!T257","v":0},{"$f":"'Capacity charges'!U257","v":0},{"$f":"'Capacity charges'!V257","v":0},{"$f":"'Capacity charges'!W257","v":0},{"$f":"'Capacity charges'!X257","v":0},{"$f":"'Capacity charges'!Y257","v":0}]
[null,null,null,null,null,"Reactive power charge","p/kVArh",null,null,{"$f":"'Reactive power charges'!J250","v":0},{"$f":"'Reactive power charges'!K250","v":0},{"$f":"'Reactive power charges'!L250","v":0},{"$f":"'Reactive power charges'!M250","v":0},{"$f":"'Reactive power charges'!N250","v":0.24006054020614126},{"$f":"'Reactive power charges'!O250","v":0.17074569445183585},{"$f":"'Reactive power charges'!P250","v":0.1027690933292906},{"$f":"'Reactive power charges'!Q250","v":0},{"$f":"'Reactive power charges'!R250","v":0},{"$f":"'Reactive power charges'!S250","v":0},{"$f":"'Reactive power charges'!T250","v":0.22780239780761768},{"$f":"'Reactive power charges'!U250","v":0},{"$f":"'Reactive power charges'!V250","v":0.19758004893853595},{"$f":"'Reactive power charges'!W250","v":0},{"$f":"'Reactive power charges'!X250","v":0.16000212549360032},{"$f":"'Reactive power charges'!Y250","v":0}]
[]
[null,null,null,null,null,null,null,null,null,"Domestic Aggregated or CT","Domestic Aggregated (Related MPAN)","Non-Domestic Aggregated or CT","Non-Domestic Aggregated (Related MPAN)","LV Site Specific","LV Sub Site Specific","HV Site Specific","Unmetered Supplies","LV Generation Aggregated","LV Sub Generation Aggregated","LV Generation Site Specific","LV Generation Site Specific no RP Charge","LV Sub Generation Site Specific","LV Sub Generation Site Specific no RP Charge","HV Generation Site Specific","HV Generation Site Specific no RP Charge"]
[null,null,null,null,"Adder to fixed charge for allocated pass-through costs",null,"p/MPAN/day",null,null,{"$f":"'SoLR & bad debt adders'!J46","v":0},{"$f":"'SoLR & bad debt adders'!K46","v":0},{"$f":"'SoLR & bad debt adders'!L46","v":0},{"$f":"'SoLR & bad debt adders'!M46","v":0},{"$f":"'SoLR & bad debt adders'!N46","v":0},{"$f":"'SoLR & bad debt adders'!O46","v":0},{"$f":"'SoLR & bad debt adders'!P46","v":0},{"$f":"'SoLR & bad debt adders'!Q46","v":0},{"$f":"'SoLR & bad debt adders'!R46","v":0},{"$f":"'SoLR & bad debt adders'!S46","v":0},{"$f":"'SoLR & bad debt adders'!T46","v":0},{"$f":"'SoLR & bad debt adders'!U46","v":0},{"$f":"'SoLR & bad debt adders'!V46","v":0},{"$f":"'SoLR & bad debt adders'!W46","v":0},{"$f":"'SoLR & bad debt adders'!X46","v":0},{"$f":"'SoLR & bad debt adders'!Y46","v":0}]
[]
[null,null,null,null,{"$f":"'Fixed inputs'!E168","v":"Flags for calculation of revenue matching"}]
[null,null,null,null,null,"Flag for residual tariffs","TRUE or FALSE",null,null,{"$f":"'Fixed inputs'!J169","v":true},{"$f":"'Fixed inputs'!K169","v":false},{"$f":"'Fixed inputs'!L169","v":false},{"$f":"'Fixed inputs'!M169","v":true},{"$f":"'Fixed inputs'!N169","v":true},{"$f":"'Fixed inputs'!O169","v":true},{"$f":"'Fixed inputs'!P169","v":true},{"$f":"'Fixed inputs'!Q169","v":false},{"$f":"'Fixed inputs'!R169","v":false},{"$f":"'Fixed inputs'!S169","v":true},{"$f":"'Fixed inputs'!T169","v":true},{"$f":"'Fixed inputs'!U169","v":true},{"$f":"'Fixed inputs'!V169","v":true},{"$f":"'Fixed inputs'!W169","v":false},{"$f":"'Fixed inputs'!X169","v":true},{"$f":"'Fixed inputs'!Y169","v":true},{"$f":"'Fixed inputs'!Z169","v":true},{"$f":"'Fixed inputs'!AA169","v":true},{"$f":"'Fixed inputs'!AB169","v":false},{"$f":"'Fixed inputs'!AC169","v":true},{"$f":"'Fixed inputs'!AD169","v":true},{"$f":"'Fixed inputs'!AE169","v":true},{"$f":"'Fixed inputs'!AF169","v":true},{"$f":"'Fixed inputs'!AG169","v":true},{"$f":"'Fixed inputs'!AH169","v":false},{"$f":"'Fixed inputs'!AI169","v":false},{"$f":"'Fixed inputs'!AJ169","v":false},{"$f":"'Fixed inputs'!AK169","v":false},{"$f":"'Fixed inputs'!AL169","v":false},{"$f":"'Fixed inputs'!AM169","v":false},{"$f":"'Fixed inputs'!AN169","v":false},{"$f":"'Fixed inputs'!AO169","v":false}]
[null,null,null,null,null,"Flag for residual fixed charge","TRUE or FALSE",null,null,{"$f":"'Fixed inputs'!J170","v":true},null,null,{"$f":"'Fixed inputs'!M170","v":true},{"$f":"'Fixed inputs'!N170","v":true},{"$f":"'Fixed inputs'!O170","v":true},{"$f":"'Fixed inputs'!P170","v":true},null,null,{"$f":"'Fixed inputs'!S170","v":true},{"$f":"'Fixed inputs'!T170","v":true},{"$f":"'Fixed inputs'!U170","v":true},{"$f":"'Fixed inputs'!V170","v":true},null,{"$f":"'Fixed inputs'!X170","v":true},{"$f":"'Fixed inputs'!Y170","v":true},{"$f":"'Fixed inputs'!Z170","v":true},{"$f":"'Fixed inputs'!AA170","v":true},null,{"$f":"'Fixed inputs'!AC170","v":true},{"$f":"'Fixed inputs'!AD170","v":true},{"$f":"'Fixed inputs'!AE170","v":true},{"$f":"'Fixed inputs'!AF170","v":true},{"$f":"'Fixed inputs'!AG170","v":false}]
[null,null,null,null,null,"Flag for residual unit rate only","TRUE or FALSE",null,null,{"$f":"'Fixed inputs'!J171","v":false},null,null,{"$f":"'Fixed inputs'!M171","v":false},{"$f":"'Fixed inputs'!N171","v":false},{"$f":"'Fixed inputs'!O171","v":false},{"$f":"'Fixed inputs'!P171","v":false},null,null,{"$f":"'Fixed inputs'!S171","v":false},{"$f":"'Fixed inputs'!T171","v":false},{"$f":"'Fixed inputs'!U171","v":false},{"$f":"'Fixed inputs'!V171","v":false},null,{"$f":"'Fixed inputs'!X171","v":false},{"$f":"'Fixed inputs'!Y171","v":false},{"$f":"'Fixed inputs'!Z171","v":false},{"$f":"'Fixed inputs'!AA171","v":false},null,{"$f":"'Fixed inputs'!AC171","v":false},{"$f":"'Fixed inputs'!AD171","v":false},{"$f":"'Fixed inputs'!AE171","v":false},{"$f":"'Fixed inputs'!AF171","v":false},{"$f":"'Fixed inputs'!AG171","v":true}]
[null,null,null,null,null,"Residual group","integer",null,null,{"$f":"'Fixed inputs'!J172","v":1},null,null,{"$f":"'Fixed inputs'!M172","v":2},{"$f":"'Fixed inputs'!N172","v":2},{"$f":"'Fixed inputs'!O172","v":2},{"$f":"'Fixed inputs'!P172","v":2},null,null,{"$f":"'Fixed inputs'!S172","v":3},{"$f":"'Fixed inputs'!T172","v":3},{"$f":"'Fixed inputs'!U172","v":3},{"$f":"'Fixed inputs'!V172","v":3},null,{"$f":"'Fixed inputs'!X172","v":3},{"$f":"'Fixed inputs'!Y172","v":3},{"$f":"'Fixed inputs'!Z172","v":3},{"$f":"'Fixed inputs'!AA172","v":3},null,{"$f":"'Fixed inputs'!AC172","v":4},{"$f":"'Fixed inputs'!AD172","v":4},{"$f":"'Fixed inputs'!AE172","v":4},{"$f":"'Fixed inputs'!AF172","v":4},{"$f":"'Fixed inputs'!AG172","v":5}]
[null,null,null,null,null,"Residual band","integer",null,null,{"$f":"'Fixed inputs'!J173","v":1},null,null,{"$f":"'Fixed inputs'!M173","v":1},{"$f":"'Fixed inputs'!N173","v":2},{"$f":"'Fixed inputs'!O173","v":3},{"$f":"'Fixed inputs'!P173","v":4},null,null,{"$f":"'Fixed inputs'!S173","v":1},{"$f":"'Fixed inputs'!T173","v":2},{"$f":"'Fixed inputs'!U173","v":3},{"$f":"'Fixed inputs'!V173","v":4},null,{"$f":"'Fixed inputs'!X173","v":1},{"$f":"'Fixed inputs'!Y173","v":2},{"$f":"'Fixed inputs'!Z173","v":3},{"$f":"'Fixed inputs'!AA173","v":4},null,{"$f":"'Fixed inputs'!AC173","v":1},{"$f":"'Fixed inputs'!AD173","v":2},{"$f":"'Fixed inputs'!AE173","v":3},{"$f":"'Fixed inputs'!AF173","v":4},{"$f":"'Fixed inputs'!AG173","v":1}]
[null,null,null,null,null,"Tariff before revenue matching index","integer",null,null,{"$f":"'Fixed inputs'!J174","v":1},{"$f":"'Fixed inputs'!K174","v":2},{"$f":"'Fixed inputs'!L174","v":3},{"$f":"'Fixed inputs'!M174","v":3},{"$f":"'Fixed inputs'!N174","v":3},{"$f":"'Fixed inputs'!O174","v":3},{"$f":"'Fixed inputs'!P174","v":3},{"$f":"'Fixed inputs'!Q174","v":4},{"$f":"'Fixed inputs'!R174","v":5},{"$f":"'Fixed inputs'!S174","v":5},{"$f":"'Fixed inputs'!T174","v":5},{"$f":"'Fixed inputs'!U174","v":5},{"$f":"'Fixed inputs'!V174","v":5},{"$f":"'Fixed inputs'!W174","v":6},{"$f":"'Fixed inputs'!X174","v":6},{"$f":"'Fixed inputs'!Y174","v":6},{"$f":"'Fixed inputs'!Z174","v":6},{"$f":"'Fixed inputs'!AA174","v":6},{"$f":"'Fixed inputs'!AB174","v":7},{"$f":"'Fixed inputs'!AC174","v":7},{"$f":"'Fixed inputs'!AD174","v":7},{"$f":"'Fixed inputs'!AE174","v":7},{"$f":"'Fixed inputs'!AF174","v":7},{"$f":"'Fixed inputs'!AG174","v":8},{"$f":"'Fixed inputs'!AH174","v":9},{"$f":"'Fixed inputs'!AI174","v":10},{"$f":"'Fixed inputs'!AJ174","v":11},{"$f":"'Fixed inputs'!AK174","v":12},{"$f":"'Fixed inputs'!AL174","v":13},{"$f":"'Fixed inputs'!AM174","v":14},{"$f":"'Fixed inputs'!AN174","v":15},{"$f":"'Fixed inputs'!AO174","v":16}]
[]
[null,null,null,null,"Summary of charges before revenue matching"]
[null,null,null,null,null,"Unit rate 1","p/kWh",null,null,{"$f":"INDEX($J20:$Y20,J$37)","v":20.135218648928742},20.135218648928742,18.541501545445989,18.541501545445989,18.541501545445989,18.541501545445989,18.541501545445989,18.541501545445989,12.27456231918099,12.27456231918099,12.27456231918099,12.27456231918099,12.27456231918099,8.9906687909404308,8.9906687909404308,8.9906687909404308,8.9906687909404308,8.9906687909404308,5.9884300431300606,5.9884300431300606,5.9884300431300606,5.9884300431300606,5.9884300431300606,56.795565928447658,-12.646347766209367,-9.794389998560586,-12.646347766209367,-12.646347766209367,-9.794389998560586,-9.794389998560586,-7.1964823912246061,-7.1964823912246061]
[null,null,null,null,null,"Unit rate 2","p/kWh",null,null,3.0638232289488836,3.0638232289488836,2.8213194068072061,2.8213194068072061,2.8213194068072061,2.8213194068072061,2.8213194068072061,2.8213194068072061,1.829289719230027,1.829289719230027,1.829289719230027,1.829289719230027,1.829289719230027,1.3064611343477379,1.3064611343477379,1.3064611343477379,1.3064611343477379,1.3064611343477379,0.83623159020358506,0.83623159020358506,0.83623159020358506,0.83623159020358506,0.83623159020358506,5.8466531967306565,-1.9242986491998939,-1.4664728606597155,-1.9242986491998939,-1.9242986491998939,-1.4664728606597155,-1.4664728606597155,-1.0457425100151383,-1.0457425100151383]
[null,null,null,null,null,"Unit rate 3","p/kWh",null,null,0.16877906578993207,0.16877906578993207,0.15542008079209269,0.15542008079209269,0.15542008079209269,0.15542008079209269,0.15542008079209269,0.15542008079209269,9.9276575518400967E-2,9.9276575518400967E-2,9.9276575518400967E-2,9.9276575518400967E-2,9.9276575518400967E-2,6.9575074181068966E-2,6.9575074181068966E-2,6.9575074181068966E-2,6.9575074181068966E-2,6.9575074181068966E-2,4.314999738374365E-2,4.314999738374365E-2,4.314999738374365E-2,4.314999738374365E-2,4.314999738374365E-2,3.6513369365793249,-0.10600524378954138,-7.9856536041171378E-2,-0.10600524378954138,-0.10600524378954138,-7.9856536041171378E-2,-7.9856536041171378E-2,-5.5690606322495312E-2,-5.5690606322495312E-2]
[null,null,null,null,null,"Fixed charge","p/MPAN/day",null,null,8.7006102877622169,0,8.7006102877622151,8.7006102877622151,8.7006102877622151,8.7006102877622151,8.7006102877622151,0,28.308381849024965,28.308381849024965,28.308381849024965,28.308381849024965,28.308381849024965,91.367911682007431,91.367911682007431,91.367911682007431,91.367911682007431,91.367911682007431,200.90585544627314,200.90585544627314,200.90585544627314,200.90585544627314,200.90585544627314,0,0,0,0,0,0,0,13.528342705449273,13.528342705449273]
[null,null,null,null,null,"Capacity charge","p/kVA/day",null,null,0,0,0,0,0,0,0,0,8.6524470620234748,8.6524470620234748,8.6524470620234748,8.6524470620234748,8.6524470620234748,10.029618438812451,10.029618438812451,10.029618438812451,10.029618438812451,10.029618438812451,9.9635104458189172,9.9635104458189172,9.9635104458189172,9.9635104458189172,9.9635104458189172,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Exceeded capacity charge","p/kVA/day",null,null,0,0,0,0,0,0,0,0,8.6524470620234748,8.6524470620234748,8.6524470620234748,8.6524470620234748,8.6524470620234748,10.029618438812451,10.029618438812451,10.029618438812451,10.029618438812451,10.029618438812451,9.9635104458189172,9.9635104458189172,9.9635104458189172,9.9635104458189172,9.9635104458189172,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Reactive power charge","p/kVArh",null,null,0,0,0,0,0,0,0,0,0.24006054020614126,0.24006054020614126,0.24006054020614126,0.24006054020614126,0.24006054020614126,0.17074569445183585,0.17074569445183585,0.17074569445183585,0.17074569445183585,0.17074569445183585,0.1027690933292906,0.1027690933292906,0.1027690933292906,0.1027690933292906,0.1027690933292906,0,0,0,0.22780239780761768,0,0.19758004893853595,0,0.16000212549360032,0]
[]
[null,null,null,null,"Adder to fixed charge for allocated pass-through costs",null,"p/MPAN/day",null,null,{"$f":"INDEX($J29:$Y29,J$37)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,"Volumes (discounted)"]
[null,null,null,null,null,"Fixed inputs in column H are used to direct an INDEX function, which helps map between pre- and post-revenue"]
[null,null,null,null,null,"matching tariffs"]
[null,null,null,null,null,"Unit rate 1","MWh",0,null,{"$f":"INDEX('Volume adjustments'!$J$481:$Y$521, J$36 + 1 + $H53*$H$59, J$37)","v":838163.72597313556},{"$f":"INDEX('Volume adjustments'!$J$481:$Y$521, K$36 + 1 + $H53*$H$59, K$37)","v":20.630463859639889},{"$f":"INDEX('Volume adjustments'!$J$481:$Y$521, L$36 + 1 + $H53*$H$59, L$37)","v":0},{"$f":"INDEX('Volume adjustments'!$J$481:$Y$521, M$36 + 1 + $H53*$H$59, M$37)","v":31546.157139053288},{"$f":"INDEX('Volume adjustments'!$J$481:$Y$521, N$36 + 1 + $H53*$H$59, N$37)","v":37010.291869561217},{"$f":"INDEX('Volume adjustments'!$J$481:$Y$521, O$36 + 1 + $H53*$H$59, O$37)","v":41239.105413379366},{"$f":"INDEX('Volume adjustments'!$J$481:$Y$521, P$36 + 1 + $H53*$H$59, P$37)","v":106595.63139301278},{"$f":"INDEX('Volume adjustments'!$J$481:$Y$521, Q$36 + 1 + $H53*$H$59, Q$37)","v":31.829204282669068},{"$f":"INDEX('Volume adjustments'!$J$481:$Y$521, R$36 + 1 + $H53*$H$59, R$37)","v":3.1001285748823295},{"$f":"INDEX('Volume adjustments'!$J$481:$Y$521, S$36 + 1 + $H53*$H$59, S$37)","v":52579.487325243725},{"$f":"INDEX('Volume adjustments'!$J$481:$Y$521, T$36 + 1 + $H53*$H$59, T$37)","v":81645.887402516848},{"$f":"INDEX('Volume adjustments'!$J$481:$Y$521, U$36 + 1 + $H53*$H$59, U$37)","v":41188.472745359177},{"$f":"INDEX('Volume adjustments'!$J$481:$Y$521, V$36 + 1 + $H53*$H$59, V$37)","v":34079.074505316465},{"$f":"INDEX('Volume adjustments'!$J$481:$Y$521, W$36 + 1 + $H53*$H$59, W$37)","v":0},{"$f":"INDEX('Volume adjustments'!$J$481:$Y$521, X$36 + 1 + $H53*$H$59, X$37)","v":6405.5346541263325},{"$f":"INDEX('Volume adjustments'!$J$481:$Y$521, Y$36 + 1 + $H53*$H$59, Y$37)","v":5928.9200533839166},{"$f":"INDEX('Volume adjustments'!$J$481:$Y$521, Z$36 + 1 + $H53*$H$59, Z$37)","v":9139.7790051484008},{"$f":"INDEX('Volume adjustments'!$J$481:$Y$521, AA$36 + 1 + $H53*$H$59, AA$37)","v":82682.077587660591},{"$f":"INDEX('Volume adjustments'!$J$481:$Y$521, AB$36 + 1 + $H53*$H$59, AB$37)","v":318.79277124321686},{"$f":"INDEX('Volume adjustments'!$J$481:$Y$521, AC$36 + 1 + $H53*$H$59, AC$37)","v":43367.224009192694},{"$f":"INDEX('Volume adjustments'!$J$481:$Y$521, AD$36 + 1 + $H53*$H$59, AD$37)","v":87062.254206082289},{"$f":"INDEX('Volume adjustments'!$J$481:$Y$521, AE$36 + 1 + $H53*$H$59, AE$37)","v":74728.504603832975},{"$f":"INDEX('Volume adjustments'!$J$481:$Y$521, AF$36 + 1 + $H53*$H$59, AF$37)","v":143513.1619155645},{"$f":"INDEX('Volume adjustments'!$J$481:$Y$521, AG$36 + 1 + $H53*$H$59, AG$37)","v":7756.3868295368848},{"$f":"INDEX('Volume adjustments'!$J$481:$Y$521, AH$36 + 1 + $H53*$H$59, AH$37)","v":11394.118894024523},{"$f":"INDEX('Volume adjustments'!$J$481:$Y$521, AI$36 + 1 + $H53*$H$59, AI$37)","v":0},{"$f":"INDEX('Volume adjustments'!$J$481:$Y$521, AJ$36 + 1 + $H53*$H$59, AJ$37)","v":4040.6308437323437},{"$f":"INDEX('Volume adjustments'!$J$481:$Y$521, AK$36 + 1 + $H53*$H$59, AK$37)","v":30.767297619047614},{"$f":"INDEX('Volume adjustments'!$J$481:$Y$521, AL$36 + 1 + $H53*$H$59, AL$37)","v":623.13150729952724},{"$f":"INDEX('Volume adjustments'!$J$481:$Y$521, AM$36 + 1 + $H53*$H$59, AM$37)","v":0},{"$f":"INDEX('Volume adjustments'!$J$481:$Y$521, AN$36 + 1 + $H53*$H$59, AN$37)","v":162010.27438715112},{"$f":"INDEX('Volume adjustments'!$J$481:$Y$521, AO$36 + 1 + $H53*$H$59, AO$37)","v":0}]
[null,null,null,null,null,"Unit rate 2","MWh",1,null,{"$f":"INDEX('Volume adjustments'!$J$481:$Y$521, J$36 + 1 + $H54*$H$59, J$37)","v":2284664.5527511709},{"$f":"INDEX('Volume adjustments'!$J$481:$Y$521, K$36 + 1 + $H54*$H$59, K$37)","v":323.7567992358031},{"$f":"INDEX('Volume adjustments'!$J$481:$Y$521, L$36 + 1 + $H54*$H$59, L$37)","v":0},{"$f":"INDEX('Volume adjustments'!$J$481:$Y$521, M$36 + 1 + $H54*$H$59, M$37)","v":123447.8614176681},{"$f":"INDEX('Volume adjustments'!$J$481:$Y$521, N$36 + 1 + $H54*$H$59, N$37)","v":145855.48527988055},{"$f":"INDEX('Volume adjustments'!$J$481:$Y$521, O$36 + 1 + $H54*$H$59, O$37)","v":162286.0106167937},{"$f":"INDEX('Volume adjustments'!$J$481:$Y$521, P$36 + 1 + $H54*$H$59, P$37)","v":409644.55828189582},{"$f":"INDEX('Volume adjustments'!$J$481:$Y$521, Q$36 + 1 + $H54*$H$59, Q$37)","v":619.63932777963169},{"$f":"INDEX('Volume adjustments'!$J$481:$Y$521, R$36 + 1 + $H54*$H$59, R$37)","v":9.0182110678998164},{"$f":"INDEX('Volume adjustments'!$J$481:$Y$521, S$36 + 1 + $H54*$H$59, S$37)","v":194729.00678734062},{"$f":"INDEX('Volume adjustments'!$J$481:$Y$521, T$36 + 1 + $H54*$H$59, T$37)","v":292123.06580888794},{"$f":"INDEX('Volume adjustments'!$J$481:$Y$521, U$36 + 1 + $H54*$H$59, U$37)","v":150443.41405322895},{"$f":"INDEX('Volume adjustments'!$J$481:$Y$521, V$36 + 1 + $H54*$H$59, V$37)","v":124941.70496224103},{"$f":"INDEX('Volume adjustments'!$J$481:$Y$521, W$36 + 1 + $H54*$H$59, W$37)","v":0},{"$f":"INDEX('Volume adjustments'!$J$481:$Y$521, X$36 + 1 + $H54*$H$59, X$37)","v":23982.295571055849},{"$f":"INDEX('Volume adjustments'!$J$481:$Y$521, Y$36 + 1 + $H54*$H$59, Y$37)","v":23047.037082817369},{"$f":"INDEX('Volume adjustments'!$J$481:$Y$521, Z$36 + 1 + $H54*$H$59, Z$37)","v":33645.265537793603},{"$f":"INDEX('Volume adjustments'!$J$481:$Y$521, AA$36 + 1 + $H54*$H$59, AA$37)","v":306392.91836362937},{"$f":"INDEX('Volume adjustments'!$J$481:$Y$521, AB$36 + 1 + $H54*$H$59, AB$37)","v":3247.3665933142588},{"$f":"INDEX('Volume adjustments'!$J$481:$Y$521, AC$36 + 1 + $H54*$H$59, AC$37)","v":157028.9753356716},{"$f":"INDEX('Volume adjustments'!$J$481:$Y$521, AD$36 + 1 + $H54*$H$59, AD$37)","v":308040.32805125817},{"$f":"INDEX('Volume adjustments'!$J$481:$Y$521, AE$36 + 1 + $H54*$H$59, AE$37)","v":251104.77567333859},{"$f":"INDEX('Volume adjustments'!$J$481:$Y$521, AF$36 + 1 + $H54*$H$59, AF$37)","v":469616.50785759778},{"$f":"INDEX('Volume adjustments'!$J$481:$Y$521, AG$36 + 1 + $H54*$H$59, AG$37)","v":33240.673393363264},{"$f":"INDEX('Volume adjustments'!$J$481:$Y$521, AH$36 + 1 + $H54*$H$59, AH$37)","v":55224.782149035644},{"$f":"INDEX('Volume adjustments'!$J$481:$Y$521, AI$36 + 1 + $H54*$H$59, AI$37)","v":0},{"$f":"INDEX('Volume adjustments'!$J$481:$Y$521, AJ$36 + 1 + $H54*$H$59, AJ$37)","v":16209.901131264922},{"$f":"INDEX('Volume adjustments'!$J$481:$Y$521, AK$36 + 1 + $H54*$H$59, AK$37)","v":135.95944047619048},{"$f":"INDEX('Volume adjustments'!$J$481:$Y$521, AL$36 + 1 + $H54*$H$59, AL$37)","v":2739.3319300111775},{"$f":"INDEX('Volume adjustments'!$J$481:$Y$521, AM$36 + 1 + $H54*$H$59, AM$37)","v":0},{"$f":"INDEX('Volume adjustments'!$J$481:$Y$521, AN$36 + 1 + $H54*$H$59, AN$37)","v":317259.1663624057},{"$f":"INDEX('Volume adjustments'!$J$481:$Y$521, AO$36 + 1 + $H54*$H$59, AO$37)","v":0}]
[null,null,null,null,null,"Unit rate 3","MWh",2,null,{"$f":"INDEX('Volume adjustments'!$J$481:$Y$521, J$36 + 1 + $H55*$H$59, J$37)","v":3991799.1358765522},{"$f":"INDEX('Volume adjustments'!$J$481:$Y$521, K$36 + 1 + $H55*$H$59, K$37)","v":2936.7799791330262},{"$f":"INDEX('Volume adjustments'!$J$481:$Y$521, L$36 + 1 + $H55*$H$59, L$37)","v":0},{"$f":"INDEX('Volume adjustments'!$J$481:$Y$521, M$36 + 1 + $H55*$H$59, M$37)","v":152715.70435840014},{"$f":"INDEX('Volume adjustments'!$J$481:$Y$521, N$36 + 1 + $H55*$H$59, N$37)","v":175964.65230852758},{"$f":"INDEX('Volume adjustments'!$J$481:$Y$521, O$36 + 1 + $H55*$H$59, O$37)","v":201161.11425945707},{"$f":"INDEX('Volume adjustments'!$J$481:$Y$521, P$36 + 1 + $H55*$H$59, P$37)","v":542935.88805669697},{"$f":"INDEX('Volume adjustments'!$J$481:$Y$521, Q$36 + 1 + $H55*$H$59, Q$37)","v":10746.958196921374},{"$f":"INDEX('Volume adjustments'!$J$481:$Y$521, R$36 + 1 + $H55*$H$59, R$37)","v":17.679401582081454},{"$f":"INDEX('Volume adjustments'!$J$481:$Y$521, S$36 + 1 + $H55*$H$59, S$37)","v":263999.76881794422},{"$f":"INDEX('Volume adjustments'!$J$481:$Y$521, T$36 + 1 + $H55*$H$59, T$37)","v":391011.00972769322},{"$f":"INDEX('Volume adjustments'!$J$481:$Y$521, U$36 + 1 + $H55*$H$59, U$37)","v":206517.88958150844},{"$f":"INDEX('Volume adjustments'!$J$481:$Y$521, V$36 + 1 + $H55*$H$59, V$37)","v":171182.95153031754},{"$f":"INDEX('Volume adjustments'!$J$481:$Y$521, W$36 + 1 + $H55*$H$59, W$37)","v":0},{"$f":"INDEX('Volume adjustments'!$J$481:$Y$521, X$36 + 1 + $H55*$H$59, X$37)","v":34245.605834526599},{"$f":"INDEX('Volume adjustments'!$J$481:$Y$521, Y$36 + 1 + $H55*$H$59, Y$37)","v":32347.294173613562},{"$f":"INDEX('Volume adjustments'!$J$481:$Y$521, Z$36 + 1 + $H55*$H$59, Z$37)","v":47854.017944862193},{"$f":"INDEX('Volume adjustments'!$J$481:$Y$521, AA$36 + 1 + $H55*$H$59, AA$37)","v":440270.28238166252},{"$f":"INDEX('Volume adjustments'!$J$481:$Y$521, AB$36 + 1 + $H55*$H$59, AB$37)","v":7206.717073925116},{"$f":"INDEX('Volume adjustments'!$J$481:$Y$521, AC$36 + 1 + $H55*$H$59, AC$37)","v":250254.22012952637},{"$f":"INDEX('Volume adjustments'!$J$481:$Y$521, AD$36 + 1 + $H55*$H$59, AD$37)","v":500125.23567612557},{"$f":"INDEX('Volume adjustments'!$J$481:$Y$521, AE$36 + 1 + $H55*$H$59, AE$37)","v":425534.86778133939},{"$f":"INDEX('Volume adjustments'!$J$481:$Y$521, AF$36 + 1 + $H55*$H$59, AF$37)","v":853188.3501166997},{"$f":"INDEX('Volume adjustments'!$J$481:$Y$521, AG$36 + 1 + $H55*$H$59, AG$37)","v":131030.13868996412},{"$f":"INDEX('Volume adjustments'!$J$481:$Y$521, AH$36 + 1 + $H55*$H$59, AH$37)","v":33634.301571344215},{"$f":"INDEX('Volume adjustments'!$J$481:$Y$521, AI$36 + 1 + $H55*$H$59, AI$37)","v":0},{"$f":"INDEX('Volume adjustments'!$J$481:$Y$521, AJ$36 + 1 + $H55*$H$59, AJ$37)","v":23174.929362752231},{"$f":"INDEX('Volume adjustments'!$J$481:$Y$521, AK$36 + 1 + $H55*$H$59, AK$37)","v":77.44179761904762},{"$f":"INDEX('Volume adjustments'!$J$481:$Y$521, AL$36 + 1 + $H55*$H$59, AL$37)","v":3761.8475921487593},{"$f":"INDEX('Volume adjustments'!$J$481:$Y$521, AM$36 + 1 + $H55*$H$59, AM$37)","v":0},{"$f":"INDEX('Volume adjustments'!$J$481:$Y$521, AN$36 + 1 + $H55*$H$59, AN$37)","v":406014.58464865637},{"$f":"INDEX('Volume adjustments'!$J$481:$Y$521, AO$36 + 1 + $H55*$H$59, AO$37)","v":0}]
[null,null,null,null,null,"MPANs","MPANs",3,null,{"$f":"INDEX('Volume adjustments'!$J$481:$Y$521, J$36 + 1 + $H56*$H$59, J$37)","v":2314804.3692110139},{"$f":"INDEX('Volume adjustments'!$J$481:$Y$521, K$36 + 1 + $H56*$H$59, K$37)","v":1438.1780821917807},{"$f":"INDEX('Volume adjustments'!$J$481:$Y$521, L$36 + 1 + $H56*$H$59, L$37)","v":0},{"$f":"INDEX('Volume adjustments'!$J$481:$Y$521, M$36 + 1 + $H56*$H$59, M$37)","v":58994.814096237875},{"$f":"INDEX('Volume adjustments'!$J$481:$Y$521, N$36 + 1 + $H56*$H$59, N$37)","v":45637.766564126912},{"$f":"INDEX('Volume adjustments'!$J$481:$Y$521, O$36 + 1 + $H56*$H$59, O$37)","v":25193.906428667018},{"$f":"INDEX('Volume adjustments'!$J$481:$Y$521, P$36 + 1 + $H56*$H$59, P$37)","v":24892.022777435988},{"$f":"INDEX('Volume adjustments'!$J$481:$Y$521, Q$36 + 1 + $H56*$H$59, Q$37)","v":1954.3397260273973},{"$f":"INDEX('Volume adjustments'!$J$481:$Y$521, R$36 + 1 + $H56*$H$59, R$37)","v":16},{"$f":"INDEX('Volume adjustments'!$J$481:$Y$521, S$36 + 1 + $H56*$H$59, S$37)","v":6035.4346524300281},{"$f":"INDEX('Volume adjustments'!$J$481:$Y$521, T$36 + 1 + $H56*$H$59, T$37)","v":5366.4262324074098},{"$f":"INDEX('Volume adjustments'!$J$481:$Y$521, U$36 + 1 + $H56*$H$59, U$37)","v":1788.7316120465835},{"$f":"INDEX('Volume adjustments'!$J$481:$Y$521, V$36 + 1 + $H56*$H$59, V$37)","v":943.00221092283891},{"$f":"INDEX('Volume adjustments'!$J$481:$Y$521, W$36 + 1 + $H56*$H$59, W$37)","v":0},{"$f":"INDEX('Volume adjustments'!$J$481:$Y$521, X$36 + 1 + $H56*$H$59, X$37)","v":414.62773116232518},{"$f":"INDEX('Volume adjustments'!$J$481:$Y$521, Y$36 + 1 + $H56*$H$59, Y$37)","v":311.91311643012295},{"$f":"INDEX('Volume adjustments'!$J$481:$Y$521, Z$36 + 1 + $H56*$H$59, Z$37)","v":278.44190922805052},{"$f":"INDEX('Volume adjustments'!$J$481:$Y$521, AA$36 + 1 + $H56*$H$59, AA$37)","v":1272.7836556963612},{"$f":"INDEX('Volume adjustments'!$J$481:$Y$521, AB$36 + 1 + $H56*$H$59, AB$37)","v":116},{"$f":"INDEX('Volume adjustments'!$J$481:$Y$521, AC$36 + 1 + $H56*$H$59, AC$37)","v":837.61774036535314},{"$f":"INDEX('Volume adjustments'!$J$481:$Y$521, AD$36 + 1 + $H56*$H$59, AD$37)","v":662.78078926954777},{"$f":"INDEX('Volume adjustments'!$J$481:$Y$521, AE$36 + 1 + $H56*$H$59, AE$37)","v":276.41938420096983},{"$f":"INDEX('Volume adjustments'!$J$481:$Y$521, AF$36 + 1 + $H56*$H$59, AF$37)","v":222.74895691793546},{"$f":"INDEX('Volume adjustments'!$J$481:$Y$521, AG$36 + 1 + $H56*$H$59, AG$37)","v":48.125},{"$f":"INDEX('Volume adjustments'!$J$481:$Y$521, AH$36 + 1 + $H56*$H$59, AH$37)","v":31048.405479452056},{"$f":"INDEX('Volume adjustments'!$J$481:$Y$521, AI$36 + 1 + $H56*$H$59, AI$37)","v":0},{"$f":"INDEX('Volume adjustments'!$J$481:$Y$521, AJ$36 + 1 + $H56*$H$59, AJ$37)","v":530.81031963470309},{"$f":"INDEX('Volume adjustments'!$J$481:$Y$521, AK$36 + 1 + $H56*$H$59, AK$37)","v":2},{"$f":"INDEX('Volume adjustments'!$J$481:$Y$521, AL$36 + 1 + $H56*$H$59, AL$37)","v":64},{"$f":"INDEX('Volume adjustments'!$J$481:$Y$521, AM$36 + 1 + $H56*$H$59, AM$37)","v":0},{"$f":"INDEX('Volume adjustments'!$J$481:$Y$521, AN$36 + 1 + $H56*$H$59, AN$37)","v":355.91726027397254},{"$f":"INDEX('Volume adjustments'!$J$481:$Y$521, AO$36 + 1 + $H56*$H$59, AO$37)","v":0}]
[null,null,null,null,null,"Capacity","kVA",4,null,{"$f":"INDEX('Volume adjustments'!$J$481:$Y$521, J$36 + 1 + $H57*$H$59, J$37)","v":0},{"$f":"INDEX('Volume adjustments'!$J$481:$Y$521, K$36 + 1 + $H57*$H$59, K$37)","v":0},{"$f":"INDEX('Volume adjustments'!$J$481:$Y$521, L$36 + 1 + $H57*$H$59, L$37)","v":0},{"$f":"INDEX('Volume adjustments'!$J$481:$Y$521, M$36 + 1 + $H57*$H$59, M$37)","v":0},{"$f":"INDEX('Volume adjustments'!$J$481:$Y$521, N$36 + 1 + $H57*$H$59, N$37)","v":0},{"$f":"INDEX('Volume adjustments'!$J$481:$Y$521, O$36 + 1 + $H57*$H$59, O$37)","v":0},{"$f":"INDEX('Volume adjustments'!$J$481:$Y$521, P$36 + 1 + $H57*$H$59, P$37)","v":0},{"$f":"INDEX('Volume adjustments'!$J$481:$Y$521, Q$36 + 1 + $H57*$H$59, Q$37)","v":0},{"$f":"INDEX('Volume adjustments'!$J$481:$Y$521, R$36 + 1 + $H57*$H$59, R$37)","v":229.80821917808214},{"$f":"INDEX('Volume adjustments'!$J$481:$Y$521, S$36 + 1 + $H57*$H$59, S$37)","v":332936.13604623009},{"$f":"INDEX('Volume adjustments'!$J$481:$Y$521, T$36 + 1 + $H57*$H$59, T$37)","v":596462.315465644},{"$f":"INDEX('Volume adjustments'!$J$481:$Y$521, U$36 + 1 + $H57*$H$59, U$37)","v":317273.0277901676},{"$f":"INDEX('Volume adjustments'!$J$481:$Y$521, V$36 + 1 + $H57*$H$59, V$37)","v":315630.75646293082},{"$f":"INDEX('Volume adjustments'!$J$481:$Y$521, W$36 + 1 + $H57*$H$59, W$37)","v":0},{"$f":"INDEX('Volume adjustments'!$J$481:$Y$521, X$36 + 1 + $H57*$H$59, X$37)","v":52367.093745384998},{"$f":"INDEX('Volume adjustments'!$J$481:$Y$521, Y$36 + 1 + $H57*$H$59, Y$37)","v":37332.375550199198},{"$f":"INDEX('Volume adjustments'!$J$481:$Y$521, Z$36 + 1 + $H57*$H$59, Z$37)","v":52480.112687682733},{"$f":"INDEX('Volume adjustments'!$J$481:$Y$521, AA$36 + 1 + $H57*$H$59, AA$37)","v":583903.08490422962},{"$f":"INDEX('Volume adjustments'!$J$481:$Y$521, AB$36 + 1 + $H57*$H$59, AB$37)","v":23026.079784750738},{"$f":"INDEX('Volume adjustments'!$J$481:$Y$521, AC$36 + 1 + $H57*$H$59, AC$37)","v":266634.78536618536},{"$f":"INDEX('Volume adjustments'!$J$481:$Y$521, AD$36 + 1 + $H57*$H$59, AD$37)","v":433106.44914617244},{"$f":"INDEX('Volume adjustments'!$J$481:$Y$521, AE$36 + 1 + $H57*$H$59, AE$37)","v":369518.43002390116},{"$f":"INDEX('Volume adjustments'!$J$481:$Y$521, AF$36 + 1 + $H57*$H$59, AF$37)","v":708637.40648699028},{"$f":"INDEX('Volume adjustments'!$J$481:$Y$521, AG$36 + 1 + $H57*$H$59, AG$37)","v":0},{"$f":"INDEX('Volume adjustments'!$J$481:$Y$521, AH$36 + 1 + $H57*$H$59, AH$37)","v":0},{"$f":"INDEX('Volume adjustments'!$J$481:$Y$521, AI$36 + 1 + $H57*$H$59, AI$37)","v":0},{"$f":"INDEX('Volume adjustments'!$J$481:$Y$521, AJ$36 + 1 + $H57*$H$59, AJ$37)","v":0},{"$f":"INDEX('Volume adjustments'!$J$481:$Y$521, AK$36 + 1 + $H57*$H$59, AK$37)","v":0},{"$f":"INDEX('Volume adjustments'!$J$481:$Y$521, AL$36 + 1 + $H57*$H$59, AL$37)","v":0},{"$f":"INDEX('Volume adjustments'!$J$481:$Y$521, AM$36 + 1 + $H57*$H$59, AM$37)","v":0},{"$f":"INDEX('Volume adjustments'!$J$481:$Y$521, AN$36 + 1 + $H57*$H$59, AN$37)","v":0},{"$f":"INDEX('Volume adjustments'!$J$481:$Y$521, AO$36 + 1 + $H57*$H$59, AO$37)","v":0}]
[null,null,null,null,null,"Exceeded capacity","kVA",5,null,{"$f":"INDEX('Volume adjustments'!$J$481:$Y$521, J$36 + 1 + $H58*$H$59, J$37)","v":0},{"$f":"INDEX('Volume adjustments'!$J$481:$Y$521, K$36 + 1 + $H58*$H$59, K$37)","v":0},{"$f":"INDEX('Volume adjustments'!$J$481:$Y$521, L$36 + 1 + $H58*$H$59, L$37)","v":0},{"$f":"INDEX('Volume adjustments'!$J$481:$Y$521, M$36 + 1 + $H58*$H$59, M$37)","v":0},{"$f":"INDEX('Volume adjustments'!$J$481:$Y$521, N$36 + 1 + $H58*$H$59, N$37)","v":0},{"$f":"INDEX('Volume adjustments'!$J$481:$Y$521, O$36 + 1 + $H58*$H$59, O$37)","v":0},{"$f":"INDEX('Volume adjustments'!$J$481:$Y$521, P$36 + 1 + $H58*$H$59, P$37)","v":0},{"$f":"INDEX('Volume adjustments'!$J$481:$Y$521, Q$36 + 1 + $H58*$H$59, Q$37)","v":0},{"$f":"INDEX('Volume adjustments'!$J$481:$Y$521, R$36 + 1 + $H58*$H$59, R$37)","v":19.447358121330723},{"$f":"INDEX('Volume adjustments'!$J$481:$Y$521, S$36 + 1 + $H58*$H$59, S$37)","v":23627.706841999927},{"$f":"INDEX('Volume adjustments'!$J$481:$Y$521, T$36 + 1 + $H58*$H$59, T$37)","v":3707.14327519791},{"$f":"INDEX('Volume adjustments'!$J$481:$Y$521, U$36 + 1 + $H58*$H$59, U$37)","v":774.46371955031088},{"$f":"INDEX('Volume adjustments'!$J$481:$Y$521, V$36 + 1 + $H58*$H$59, V$37)","v":231.55128393399789},{"$f":"INDEX('Volume adjustments'!$J$481:$Y$521, W$36 + 1 + $H58*$H$59, W$37)","v":0},{"$f":"INDEX('Volume adjustments'!$J$481:$Y$521, X$36 + 1 + $H58*$H$59, X$37)","v":5384.7854425903788},{"$f":"INDEX('Volume adjustments'!$J$481:$Y$521, Y$36 + 1 + $H58*$H$59, Y$37)","v":667.3420430478169},{"$f":"INDEX('Volume adjustments'!$J$481:$Y$521, Z$36 + 1 + $H58*$H$59, Z$37)","v":579.91522251510719},{"$f":"INDEX('Volume adjustments'!$J$481:$Y$521, AA$36 + 1 + $H58*$H$59, AA$37)","v":1951.5552196904637},{"$f":"INDEX('Volume adjustments'!$J$481:$Y$521, AB$36 + 1 + $H58*$H$59, AB$37)","v":939.76836044847073},{"$f":"INDEX('Volume adjustments'!$J$481:$Y$521, AC$36 + 1 + $H58*$H$59, AC$37)","v":7327.181990470338},{"$f":"INDEX('Volume adjustments'!$J$481:$Y$521, AD$36 + 1 + $H58*$H$59, AD$37)","v":4199.2902873683679},{"$f":"INDEX('Volume adjustments'!$J$481:$Y$521, AE$36 + 1 + $H58*$H$59, AE$37)","v":2257.7113082412711},{"$f":"INDEX('Volume adjustments'!$J$481:$Y$521, AF$36 + 1 + $H58*$H$59, AF$37)","v":2004.7712098177553},{"$f":"INDEX('Volume adjustments'!$J$481:$Y$521, AG$36 + 1 + $H58*$H$59, AG$37)","v":0},{"$f":"INDEX('Volume adjustments'!$J$481:$Y$521, AH$36 + 1 + $H58*$H$59, AH$37)","v":0},{"$f":"INDEX('Volume adjustments'!$J$481:$Y$521, AI$36 + 1 + $H58*$H$59, AI$37)","v":0},{"$f":"INDEX('Volume adjustments'!$J$481:$Y$521, AJ$36 + 1 + $H58*$H$59, AJ$37)","v":0},{"$f":"INDEX('Volume adjustments'!$J$481:$Y$521, AK$36 + 1 + $H58*$H$59, AK$37)","v":0},{"$f":"INDEX('Volume adjustments'!$J$481:$Y$521, AL$36 + 1 + $H58*$H$59, AL$37)","v":0},{"$f":"INDEX('Volume adjustments'!$J$481:$Y$521, AM$36 + 1 + $H58*$H$59, AM$37)","v":0},{"$f":"INDEX('Volume adjustments'!$J$481:$Y$521, AN$36 + 1 + $H58*$H$59, AN$37)","v":0},{"$f":"INDEX('Volume adjustments'!$J$481:$Y$521, AO$36 + 1 + $H58*$H$59, AO$37)","v":0}]
[null,null,null,null,null,"Reactive power units (MVArh)","MVArh",6,null,{"$f":"INDEX('Volume adjustments'!$J$481:$Y$521, J$36 + 1 + $H59*$H$59, J$37)","v":0},{"$f":"INDEX('Volume adjustments'!$J$481:$Y$521, K$36 + 1 + $H59*$H$59, K$37)","v":0},{"$f":"INDEX('Volume adjustments'!$J$481:$Y$521, L$36 + 1 + $H59*$H$59, L$37)","v":0},{"$f":"INDEX('Volume adjustments'!$J$481:$Y$521, M$36 + 1 + $H59*$H$59, M$37)","v":0},{"$f":"INDEX('Volume adjustments'!$J$481:$Y$521, N$36 + 1 + $H59*$H$59, N$37)","v":0},{"$f":"INDEX('Volume adjustments'!$J$481:$Y$521, O$36 + 1 + $H59*$H$59, O$37)","v":0},{"$f":"INDEX('Volume adjustments'!$J$481:$Y$521, P$36 + 1 + $H59*$H$59, P$37)","v":0},{"$f":"INDEX('Volume adjustments'!$J$481:$Y$521, Q$36 + 1 + $H59*$H$59, Q$37)","v":0},{"$f":"INDEX('Volume adjustments'!$J$481:$Y$521, R$36 + 1 + $H59*$H$59, R$37)","v":41.098571428571418},{"$f":"INDEX('Volume adjustments'!$J$481:$Y$521, S$36 + 1 + $H59*$H$59, S$37)","v":42712.232146985734},{"$f":"INDEX('Volume adjustments'!$J$481:$Y$521, T$36 + 1 + $H59*$H$59, T$37)","v":57547.195401997829},{"$f":"INDEX('Volume adjustments'!$J$481:$Y$521, U$36 + 1 + $H59*$H$59, U$37)","v":34628.54574507699},{"$f":"INDEX('Volume adjustments'!$J$481:$Y$521, V$36 + 1 + $H59*$H$59, V$37)","v":25390.844345619509},{"$f":"INDEX('Volume adjustments'!$J$481:$Y$521, W$36 + 1 + $H59*$H$59, W$37)","v":0},{"$f":"INDEX('Volume adjustments'!$J$481:$Y$521, X$36 + 1 + $H59*$H$59, X$37)","v":7987.3320823534159},{"$f":"INDEX('Volume adjustments'!$J$481:$Y$521, Y$36 + 1 + $H59*$H$59, Y$37)","v":8648.265414149766},{"$f":"INDEX('Volume adjustments'!$J$481:$Y$521, Z$36 + 1 + $H59*$H$59, Z$37)","v":6997.2099930010017},{"$f":"INDEX('Volume adjustments'!$J$481:$Y$521, AA$36 + 1 + $H59*$H$59, AA$37)","v":60954.182410225629},{"$f":"INDEX('Volume adjustments'!$J$481:$Y$521, AB$36 + 1 + $H59*$H$59, AB$37)","v":2121.5132155606407},{"$f":"INDEX('Volume adjustments'!$J$481:$Y$521, AC$36 + 1 + $H59*$H$59, AC$37)","v":46941.024527460264},{"$f":"INDEX('Volume adjustments'!$J$481:$Y$521, AD$36 + 1 + $H59*$H$59, AD$37)","v":61399.344687839628},{"$f":"INDEX('Volume adjustments'!$J$481:$Y$521, AE$36 + 1 + $H59*$H$59, AE$37)","v":49885.463801659796},{"$f":"INDEX('Volume adjustments'!$J$481:$Y$521, AF$36 + 1 + $H59*$H$59, AF$37)","v":110195.14505436439},{"$f":"INDEX('Volume adjustments'!$J$481:$Y$521, AG$36 + 1 + $H59*$H$59, AG$37)","v":0},{"$f":"INDEX('Volume adjustments'!$J$481:$Y$521, AH$36 + 1 + $H59*$H$59, AH$37)","v":0},{"$f":"INDEX('Volume adjustments'!$J$481:$Y$521, AI$36 + 1 + $H59*$H$59, AI$37)","v":0},{"$f":"INDEX('Volume adjustments'!$J$481:$Y$521, AJ$36 + 1 + $H59*$H$59, AJ$37)","v":7205.0156412497981},{"$f":"INDEX('Volume adjustments'!$J$481:$Y$521, AK$36 + 1 + $H59*$H$59, AK$37)","v":0},{"$f":"INDEX('Volume adjustments'!$J$481:$Y$521, AL$36 + 1 + $H59*$H$59, AL$37)","v":490.05869357073516},{"$f":"INDEX('Volume adjustments'!$J$481:$Y$521, AM$36 + 1 + $H59*$H$59, AM$37)","v":0},{"$f":"INDEX('Volume adjustments'!$J$481:$Y$521, AN$36 + 1 + $H59*$H$59, AN$37)","v":25519.966653214349},{"$f":"INDEX('Volume adjustments'!$J$481:$Y$521, AO$36 + 1 + $H59*$H$59, AO$37)","v":0}]
[]
[null,null,null,null,"Target CDCM net revenue",null,"£",{"$f":"'General inputs'!H89","v":641587099.62156129}]
[]
[null,null,null,null,"Pass-through costs not allocated through revenue matching"]
[null,null,null,null,null,"Supplier of Last Resort Net Costs","£",{"$f":"'General inputs'!H92","v":0}]
[null,null,null,null,null,"Valid Bad Debt Claims","£",{"$f":"'General inputs'!H93","v":0}]
[]
[null,null,null,null,"Target CDCM net revenue, less applicable pass-through costs",null,"£",{"$f":"H61 - H64 - H65","v":641587099.62156129},">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Paragraph 90A"]
[]
[null,null,{"$f":"INDEX('Version control'!$H$29:$H$55,MATCH($A$1,'Version control'!$F$29:$F$55,0),1)&\"-B: Net revenue before matching\"","v":"Section 519-B: Net revenue before matching"}]
[]
[null,null,null,"This section calculates the shortfall (or surplus) between the net revenue that would be expected "]
[null,null,null,"if pre-matching charges are used, and the net revenue which the company is allowed to collect."]
[]
[null,null,null,null,"Net revenue before matching",null,null,"Sum"]
[null,null,null,null,null,"Unit rate 1","£",{"$f":"SUM(J75:AO75)","v":255605804.48193964},null,{"$f":"J53 * thousand * J40 / hundred","v":168766098.86069879},4153.9890064267147,0,5849131.2134663854,6862263.838968765,7646349.3675498357,19764430.642113373,5901.6124039742454,380.527213898669,6453901.9388429113,10021675.330270272,5055704.7554479893,4183057.2379551907,0,575900.40504141012,533049.56487939658,821727.25857680303,7433671.7453749534,19090.682088455687,2597015.8714380083,5213662.1871032966,4475064.2204777645,8594185.3039975539,4405283.7954350524,-1440939.9002337095,0,-510992.22844711191,-3890.9394551694154,-61031.930028824732,0,-11659040.868245997,0]
[null,null,null,null,null,"Unit rate 2","£",119911417.9880785,null,{"$f":"J54 * thousand * J41 / hundred","v":69998083.270751506},9919.3360202879358,0,3482858.4714651359,4115049.1120940978,4578606.7120648036,11557381.421736782,17482.004606856462,164.96920792355576,3562157.7015195633,5343777.2103415541,2752045.9065343784,2285545.7639049874,0,313319.37076024356,301100.5821057196,439562.31779936678,4002904.3968146117,27155.505303011814,1313125.8975298821,2575930.5337313763,2099817.4586903043,3927081.5915161334,1943466.8935678699,-1062689.7369174769,0,-311926.90850556921,-2616.265676543067,-40171.559316999905,0,-3317713.9695713245,0]
[null,null,null,null,null,"Unit rate 3","£",15211095.894471636,null,{"$f":"J55 * thousand * J42 / hundred","v":6737321.2897430249},4956.6698130864834,0,237350.8710960389,273484.40478343854,312644.76630432205,843831.39586698439,16702.931112347625,17.551504462836469,262089.92985895037,388182.34035757551,205023.88860939414,169944.57215062343,0,23826.405663128364,22505.653916860236,33294.468483759927,306318.37556424347,3109.6982288524946,107984.68943859871,215804.02610968996,183618.28431456495,368150.7507537615,4784351.8520377763,-35654.123377612981,0,-24566.640369039513,-82.092366361074667,-3004.0811782382116,0,-226111.98394859771,0]
[null,null,null,null,null,"Fixed charge","£",82441016.150081426,null,{"$f":"J56 * J43 * days_in_year / hundred","v":73713171.194626257},0,0,1878644.6444082686,1453299.701878699,802280.64295157464,792667.3894256897,0,1657.7388410789019,625323.402882925,556008.32520290476,185328.1168472062,97703.212016879319,0,138654.23191360667,104305.79127247665,93112.800121560053,425627.19979692169,85296.589988269712,615913.24971417664,487352.94167608977,203255.43861207005,163790.74524606808,0,0,0,0,0,0,0,17622.792658681446,0]
[null,null,null,null,null,"Capacity","£",141808802.75197586,null,{"$f":"J57 * J44 * days_in_year / hundred","v":0},0,0,0,0,0,0,0,7277.5566301338513,10543406.989359224,18888742.509153854,10047388.36241412,9995380.9858774729,0,1922312.4065975847,1370411.9047895933,1926461.1515330169,21434150.037415855,839679.34644954314,9723223.5973257013,15793853.906603109,13475024.699124629,25841489.29870202,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Exceeded capacity","£",1823240.4277908006,null,{"$f":"J58 * J45 * days_in_year / hundred","v":0},0,0,0,0,0,0,0,615.85808610615652,748241.18648953596,117397.65104034964,24525.68318561271,7332.75592855989,0,197666.87671243519,24497.060979406593,21287.761975789093,71638.47642971146,34270.014266081147,267196.3027397109,153133.20187418759,82330.712544097754,73106.885539216222,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Reactive power units (MVArh)","£",865541.51127079129,null,{"$f":"J59 * thousand * J46 / hundred","v":0},0,0,0,0,0,0,0,98.661452588435381,102535.21522615507,138148.10815551967,83129.473981162577,60953.398098994672,0,13638.025632188621,14766.540839427957,11947.434794802815,104076.64205377853,2180.2598964927488,48240.865306350832,63099.549845818736,51266.838852077235,113246.55146526689,0,0,0,16413.198393180941,0,968.25820658460839,0,40832.489070400974,0]
[null,null,null,null,null,"Total","£",617666919.20560873,null,{"$f":"SUM(J75:J81)","v":319214674.61581957},{"$f":"SUM(K75:K81)","v":19029.994839801133},0,11447985.200435828,12704097.057724999,13339881.488870535,32958310.849142831,40086.548123178334,10212.862936192407,22297656.364179265,35453931.474522032,18353146.187019862,16799917.925932709,0,3185317.7223205976,2370637.0987828812,3347393.1932850983,33778386.873450071,1010782.0962207067,14672700.473492431,24502836.346943568,20570377.65261551,39081051.12722002,11133102.541040698,-2539283.7605287991,0,-831072.57892853965,-6589.2974980735571,-103239.31231747824,0,-15144411.540036837,0]
[]
[null,null,null,null,"Net revenue shortfall (or surplus)",null,"£",{"$f":"H67 - H82","v":23920180.415952563},">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Paragraph 91"]
[]
[null,"Residual charge calculation"]
[]
[null,null,{"$f":"INDEX('Version control'!$H$29:$H$55,MATCH($A$1,'Version control'!$F$29:$F$55,0),1)&\"-C: Grouping of residual bands where a band has insufficient customers\"","v":"Section 519-C: Grouping of residual bands where a band has insufficient customers"}]
[]
[null,null,null,"This section determines the simplest way to combine bands into groups, ensuring that every grouped",null,null,null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Paragraphs 92B & 92C"]
[null,null,null,"band has the minimum required number of MPANs."]
[]
[null,null,null,null,"Band grouping configurations, within residual groups"]
[null,null,null,null,null,"Band grouping configuration 1","integer",null,null,{"$f":"'Fixed inputs'!J181","v":1},null,null,{"$f":"'Fixed inputs'!M181","v":1},{"$f":"'Fixed inputs'!N181","v":2},{"$f":"'Fixed inputs'!O181","v":3},{"$f":"'Fixed inputs'!P181","v":4},null,null,{"$f":"'Fixed inputs'!S181","v":1},{"$f":"'Fixed inputs'!T181","v":2},{"$f":"'Fixed inputs'!U181","v":3},{"$f":"'Fixed inputs'!V181","v":4},null,{"$f":"'Fixed inputs'!X181","v":1},{"$f":"'Fixed inputs'!Y181","v":2},{"$f":"'Fixed inputs'!Z181","v":3},{"$f":"'Fixed inputs'!AA181","v":4},null,{"$f":"'Fixed inputs'!AC181","v":1},{"$f":"'Fixed inputs'!AD181","v":2},{"$f":"'Fixed inputs'!AE181","v":3},{"$f":"'Fixed inputs'!AF181","v":4},{"$f":"'Fixed inputs'!AG181","v":1}]
[null,null,null,null,null,"Band grouping configuration 2","integer",null,null,{"$f":"'Fixed inputs'!J182","v":1},null,null,{"$f":"'Fixed inputs'!M182","v":1},{"$f":"'Fixed inputs'!N182","v":1},{"$f":"'Fixed inputs'!O182","v":2},{"$f":"'Fixed inputs'!P182","v":3},null,null,{"$f":"'Fixed inputs'!S182","v":1},{"$f":"'Fixed inputs'!T182","v":1},{"$f":"'Fixed inputs'!U182","v":2},{"$f":"'Fixed inputs'!V182","v":3},null,{"$f":"'Fixed inputs'!X182","v":1},{"$f":"'Fixed inputs'!Y182","v":1},{"$f":"'Fixed inputs'!Z182","v":2},{"$f":"'Fixed inputs'!AA182","v":3},null,{"$f":"'Fixed inputs'!AC182","v":1},{"$f":"'Fixed inputs'!AD182","v":1},{"$f":"'Fixed inputs'!AE182","v":2},{"$f":"'Fixed inputs'!AF182","v":3},{"$f":"'Fixed inputs'!AG182","v":1}]
[null,null,null,null,null,"Band grouping configuration 3","integer",null,null,{"$f":"'Fixed inputs'!J183","v":1},null,null,{"$f":"'Fixed inputs'!M183","v":1},{"$f":"'Fixed inputs'!N183","v":2},{"$f":"'Fixed inputs'!O183","v":2},{"$f":"'Fixed inputs'!P183","v":3},null,null,{"$f":"'Fixed inputs'!S183","v":1},{"$f":"'Fixed inputs'!T183","v":2},{"$f":"'Fixed inputs'!U183","v":2},{"$f":"'Fixed inputs'!V183","v":3},null,{"$f":"'Fixed inputs'!X183","v":1},{"$f":"'Fixed inputs'!Y183","v":2},{"$f":"'Fixed inputs'!Z183","v":2},{"$f":"'Fixed inputs'!AA183","v":3},null,{"$f":"'Fixed inputs'!AC183","v":1},{"$f":"'Fixed inputs'!AD183","v":2},{"$f":"'Fixed inputs'!AE183","v":2},{"$f":"'Fixed inputs'!AF183","v":3},{"$f":"'Fixed inputs'!AG183","v":1}]
[null,null,null,null,null,"Band grouping configuration 4","integer",null,null,{"$f":"'Fixed inputs'!J184","v":1},null,null,{"$f":"'Fixed inputs'!M184","v":1},{"$f":"'Fixed inputs'!N184","v":2},{"$f":"'Fixed inputs'!O184","v":3},{"$f":"'Fixed inputs'!P184","v":3},null,null,{"$f":"'Fixed inputs'!S184","v":1},{"$f":"'Fixed inputs'!T184","v":2},{"$f":"'Fixed inputs'!U184","v":3},{"$f":"'Fixed inputs'!V184","v":3},null,{"$f":"'Fixed inputs'!X184","v":1},{"$f":"'Fixed inputs'!Y184","v":2},{"$f":"'Fixed inputs'!Z184","v":3},{"$f":"'Fixed inputs'!AA184","v":3},null,{"$f":"'Fixed inputs'!AC184","v":1},{"$f":"'Fixed inputs'!AD184","v":2},{"$f":"'Fixed inputs'!AE184","v":3},{"$f":"'Fixed inputs'!AF184","v":3},{"$f":"'Fixed inputs'!AG184","v":1}]
[null,null,null,null,null,"Band grouping configuration 5","integer",null,null,{"$f":"'Fixed inputs'!J185","v":1},null,null,{"$f":"'Fixed inputs'!M185","v":1},{"$f":"'Fixed inputs'!N185","v":1},{"$f":"'Fixed inputs'!O185","v":2},{"$f":"'Fixed inputs'!P185","v":2},null,null,{"$f":"'Fixed inputs'!S185","v":1},{"$f":"'Fixed inputs'!T185","v":1},{"$f":"'Fixed inputs'!U185","v":2},{"$f":"'Fixed inputs'!V185","v":2},null,{"$f":"'Fixed inputs'!X185","v":1},{"$f":"'Fixed inputs'!Y185","v":1},{"$f":"'Fixed inputs'!Z185","v":2},{"$f":"'Fixed inputs'!AA185","v":2},null,{"$f":"'Fixed inputs'!AC185","v":1},{"$f":"'Fixed inputs'!AD185","v":1},{"$f":"'Fixed inputs'!AE185","v":2},{"$f":"'Fixed inputs'!AF185","v":2},{"$f":"'Fixed inputs'!AG185","v":1}]
[null,null,null,null,null,"Band grouping configuration 6","integer",null,null,{"$f":"'Fixed inputs'!J186","v":1},null,null,{"$f":"'Fixed inputs'!M186","v":1},{"$f":"'Fixed inputs'!N186","v":1},{"$f":"'Fixed inputs'!O186","v":1},{"$f":"'Fixed inputs'!P186","v":2},null,null,{"$f":"'Fixed inputs'!S186","v":1},{"$f":"'Fixed inputs'!T186","v":1},{"$f":"'Fixed inputs'!U186","v":1},{"$f":"'Fixed inputs'!V186","v":2},null,{"$f":"'Fixed inputs'!X186","v":1},{"$f":"'Fixed inputs'!Y186","v":1},{"$f":"'Fixed inputs'!Z186","v":1},{"$f":"'Fixed inputs'!AA186","v":2},null,{"$f":"'Fixed inputs'!AC186","v":1},{"$f":"'Fixed inputs'!AD186","v":1},{"$f":"'Fixed inputs'!AE186","v":1},{"$f":"'Fixed inputs'!AF186","v":2},{"$f":"'Fixed inputs'!AG186","v":1}]
[null,null,null,null,null,"Band grouping configuration 7","integer",null,null,{"$f":"'Fixed inputs'!J187","v":1},null,null,{"$f":"'Fixed inputs'!M187","v":1},{"$f":"'Fixed inputs'!N187","v":2},{"$f":"'Fixed inputs'!O187","v":2},{"$f":"'Fixed inputs'!P187","v":2},null,null,{"$f":"'Fixed inputs'!S187","v":1},{"$f":"'Fixed inputs'!T187","v":2},{"$f":"'Fixed inputs'!U187","v":2},{"$f":"'Fixed inputs'!V187","v":2},null,{"$f":"'Fixed inputs'!X187","v":1},{"$f":"'Fixed inputs'!Y187","v":2},{"$f":"'Fixed inputs'!Z187","v":2},{"$f":"'Fixed inputs'!AA187","v":2},null,{"$f":"'Fixed inputs'!AC187","v":1},{"$f":"'Fixed inputs'!AD187","v":2},{"$f":"'Fixed inputs'!AE187","v":2},{"$f":"'Fixed inputs'!AF187","v":2},{"$f":"'Fixed inputs'!AG187","v":1}]
[null,null,null,null,null,"Band grouping configuration 8","integer",null,null,{"$f":"'Fixed inputs'!J188","v":1},null,null,{"$f":"'Fixed inputs'!M188","v":1},{"$f":"'Fixed inputs'!N188","v":1},{"$f":"'Fixed inputs'!O188","v":1},{"$f":"'Fixed inputs'!P188","v":1},null,null,{"$f":"'Fixed inputs'!S188","v":1},{"$f":"'Fixed inputs'!T188","v":1},{"$f":"'Fixed inputs'!U188","v":1},{"$f":"'Fixed inputs'!V188","v":1},null,{"$f":"'Fixed inputs'!X188","v":1},{"$f":"'Fixed inputs'!Y188","v":1},{"$f":"'Fixed inputs'!Z188","v":1},{"$f":"'Fixed inputs'!AA188","v":1},null,{"$f":"'Fixed inputs'!AC188","v":1},{"$f":"'Fixed inputs'!AD188","v":1},{"$f":"'Fixed inputs'!AE188","v":1},{"$f":"'Fixed inputs'!AF188","v":1},{"$f":"'Fixed inputs'!AG188","v":1}]
[]
[null,null,null,null,"Band grouping configurations, across all tariffs and residual groups"]
[null,null,null,null,null,"Band grouping configuration 1","integer",null,null,{"$f":"MAX((J$35-1)*MAX($J$36:$AO$36)+J94,0)","v":1},null,null,{"$f":"MAX((M$35-1)*MAX($J$36:$AO$36)+M94,0)","v":5},6,7,8,null,null,{"$f":"MAX((S$35-1)*MAX($J$36:$AO$36)+S94,0)","v":9},10,11,12,null,{"$f":"MAX((X$35-1)*MAX($J$36:$AO$36)+X94,0)","v":9},10,11,12,null,{"$f":"MAX((AC$35-1)*MAX($J$36:$AO$36)+AC94,0)","v":13},14,15,16,17]
[null,null,null,null,null,"Band grouping configuration 2","integer",null,null,{"$f":"MAX((J$35-1)*MAX($J$36:$AO$36)+J95,0)","v":1},null,null,5,5,6,7,null,null,9,9,10,11,null,9,9,10,11,null,13,13,14,15,17]
[null,null,null,null,null,"Band grouping configuration 3","integer",null,null,1,null,null,5,6,6,7,null,null,9,10,10,11,null,9,10,10,11,null,13,14,14,15,17]
[null,null,null,null,null,"Band grouping configuration 4","integer",null,null,1,null,null,5,6,7,7,null,null,9,10,11,11,null,9,10,11,11,null,13,14,15,15,17]
[null,null,null,null,null,"Band grouping configuration 5","integer",null,null,1,null,null,5,5,6,6,null,null,9,9,10,10,null,9,9,10,10,null,13,13,14,14,17]
[null,null,null,null,null,"Band grouping configuration 6","integer",null,null,1,null,null,5,5,5,6,null,null,9,9,9,10,null,9,9,9,10,null,13,13,13,14,17]
[null,null,null,null,null,"Band grouping configuration 7","integer",null,null,1,null,null,5,6,6,6,null,null,9,10,10,10,null,9,10,10,10,null,13,14,14,14,17]
[null,null,null,null,null,"Band grouping configuration 8","integer",null,null,1,null,null,5,5,5,5,null,null,9,9,9,9,null,9,9,9,9,null,13,13,13,13,17]
[]
[null,null,null,null,"Number of MPANs in each grouped band "]
[null,null,null,null,null,"Band grouping configuration 1","MPANs",null,null,{"$f":"SUMIF($J104:$AO104, J104, $J$56:$AO$56)","v":2314804.3692110139},null,null,{"$f":"SUMIF($J104:$AO104, M104, $J$56:$AO$56)","v":58994.814096237875},45637.766564126912,25193.906428667018,24892.022777435988,null,null,{"$f":"SUMIF($J104:$AO104, S104, $J$56:$AO$56)","v":6450.0623835923534},5678.3393488375332,2067.1735212746339,2215.7858666192001,null,{"$f":"SUMIF($J104:$AO104, X104, $J$56:$AO$56)","v":6450.0623835923534},5678.3393488375332,2067.1735212746339,2215.7858666192001,null,{"$f":"SUMIF($J104:$AO104, AC104, $J$56:$AO$56)","v":837.61774036535314},662.78078926954777,276.41938420096983,222.74895691793546,48.125]
[null,null,null,null,null,"Band grouping configuration 2","MPANs",null,null,2314804.3692110139,null,null,104632.58066036479,104632.58066036479,25193.906428667018,24892.022777435988,null,null,12128.401732429887,12128.401732429887,2067.1735212746339,2215.7858666192001,null,12128.401732429887,12128.401732429887,2067.1735212746339,2215.7858666192001,null,1500.398529634901,1500.398529634901,276.41938420096983,222.74895691793546,48.125]
[null,null,null,null,null,"Band grouping configuration 3","MPANs",null,null,2314804.3692110139,null,null,58994.814096237875,70831.67299279393,70831.67299279393,24892.022777435988,null,null,6450.0623835923534,7745.5128701121675,7745.5128701121675,2215.7858666192001,null,6450.0623835923534,7745.5128701121675,7745.5128701121675,2215.7858666192001,null,837.61774036535314,939.2001734705176,939.2001734705176,222.74895691793546,48.125]
[null,null,null,null,null,"Band grouping configuration 4","MPANs",null,null,2314804.3692110139,null,null,58994.814096237875,45637.766564126912,50085.929206103006,50085.929206103006,null,null,6450.0623835923534,5678.3393488375332,4282.959387893834,4282.959387893834,null,6450.0623835923534,5678.3393488375332,4282.959387893834,4282.959387893834,null,837.61774036535314,662.78078926954777,499.16834111890529,499.16834111890529,48.125]
[null,null,null,null,null,"Band grouping configuration 5","MPANs",null,null,2314804.3692110139,null,null,104632.58066036479,104632.58066036479,50085.929206103006,50085.929206103006,null,null,12128.401732429887,12128.401732429887,4282.959387893834,4282.959387893834,null,12128.401732429887,12128.401732429887,4282.959387893834,4282.959387893834,null,1500.398529634901,1500.398529634901,499.16834111890529,499.16834111890529,48.125]
[null,null,null,null,null,"Band grouping configuration 6","MPANs",null,null,2314804.3692110139,null,null,129826.48708903181,129826.48708903181,129826.48708903181,24892.022777435988,null,null,14195.575253704523,14195.575253704523,14195.575253704523,2215.7858666192001,null,14195.575253704523,14195.575253704523,14195.575253704523,2215.7858666192001,null,1776.817913835871,1776.817913835871,1776.817913835871,222.74895691793546,48.125]
[null,null,null,null,null,"Band grouping configuration 7","MPANs",null,null,2314804.3692110139,null,null,58994.814096237875,95723.695770229911,95723.695770229911,95723.695770229911,null,null,6450.0623835923534,9961.298736731369,9961.298736731369,9961.298736731369,null,6450.0623835923534,9961.298736731369,9961.298736731369,9961.298736731369,null,837.61774036535314,1161.9491303884531,1161.9491303884531,1161.9491303884531,48.125]
[null,null,null,null,null,"Band grouping configuration 8","MPANs",null,null,2314804.3692110139,null,null,154718.50986646779,154718.50986646779,154718.50986646779,154718.50986646779,null,null,16411.361120323723,16411.361120323723,16411.361120323723,16411.361120323723,null,16411.361120323723,16411.361120323723,16411.361120323723,16411.361120323723,null,1999.5668707538064,1999.5668707538064,1999.5668707538064,1999.5668707538064,48.125]
[]
[null,null,null,null,"Minimum number of MPANs in residual band",null,"integer",{"$f":"'Fixed inputs'!H176","v":2}]
[]
[null,null,null,null,"Check on whether grouping meets minimum requirement for number of MPANs in band"]
[null,null,null,null,null,"Band grouping configuration 1","TRUE or FALSE",null,null,{"$f":"J114>=$H$123","v":true},null,null,{"$f":"M114>=$H$123","v":true},true,true,true,null,null,{"$f":"S114>=$H$123","v":true},true,true,true,null,{"$f":"X114>=$H$123","v":true},true,true,true,null,{"$f":"AC114>=$H$123","v":true},true,true,true,true]
[null,null,null,null,null,"Band grouping configuration 2","TRUE or FALSE",null,null,{"$f":"J115>=$H$123","v":true},null,null,true,true,true,true,null,null,true,true,true,true,null,true,true,true,true,null,true,true,true,true,true]
[null,null,null,null,null,"Band grouping configuration 3","TRUE or FALSE",null,null,true,null,null,true,true,true,true,null,null,true,true,true,true,null,true,true,true,true,null,true,true,true,true,true]
[null,null,null,null,null,"Band grouping configuration 4","TRUE or FALSE",null,null,true,null,null,true,true,true,true,null,null,true,true,true,true,null,true,true,true,true,null,true,true,true,true,true]
[null,null,null,null,null,"Band grouping configuration 5","TRUE or FALSE",null,null,true,null,null,true,true,true,true,null,null,true,true,true,true,null,true,true,true,true,null,true,true,true,true,true]
[null,null,null,null,null,"Band grouping configuration 6","TRUE or FALSE",null,null,true,null,null,true,true,true,true,null,null,true,true,true,true,null,true,true,true,true,null,true,true,true,true,true]
[null,null,null,null,null,"Band grouping configuration 7","TRUE or FALSE",null,null,true,null,null,true,true,true,true,null,null,true,true,true,true,null,true,true,true,true,null,true,true,true,true,true]
[null,null,null,null,null,"Band grouping configuration 8","TRUE or FALSE",null,null,true,null,null,true,true,true,true,null,null,true,true,true,true,null,true,true,true,true,null,true,true,true,true,true]
[]
[null,null,null,null,"Number of tariffs in residual group for which requirement is met"]
[null,null,null,null,null,"Band grouping configuration 1","integer",null,null,{"$f":"COUNTIFS($J126:$AO126,TRUE,$J$35:$AO$35,J$35)","v":1},null,null,{"$f":"COUNTIFS($J126:$AO126,TRUE,$J$35:$AO$35,M$35)","v":4},4,4,4,null,null,{"$f":"COUNTIFS($J126:$AO126,TRUE,$J$35:$AO$35,S$35)","v":8},8,8,8,null,{"$f":"COUNTIFS($J126:$AO126,TRUE,$J$35:$AO$35,X$35)","v":8},8,8,8,null,{"$f":"COUNTIFS($J126:$AO126,TRUE,$J$35:$AO$35,AC$35)","v":4},4,4,4,1]
[null,null,null,null,null,"Band grouping configuration 2","integer",null,null,1,null,null,4,4,4,4,null,null,8,8,8,8,null,8,8,8,8,null,4,4,4,4,1]
[null,null,null,null,null,"Band grouping configuration 3","integer",null,null,1,null,null,4,4,4,4,null,null,8,8,8,8,null,8,8,8,8,null,4,4,4,4,1]
[null,null,null,null,null,"Band grouping configuration 4","integer",null,null,1,null,null,4,4,4,4,null,null,8,8,8,8,null,8,8,8,8,null,4,4,4,4,1]
[null,null,null,null,null,"Band grouping configuration 5","integer",null,null,1,null,null,4,4,4,4,null,null,8,8,8,8,null,8,8,8,8,null,4,4,4,4,1]
[null,null,null,null,null,"Band grouping configuration 6","integer",null,null,1,null,null,4,4,4,4,null,null,8,8,8,8,null,8,8,8,8,null,4,4,4,4,1]
[null,null,null,null,null,"Band grouping configuration 7","integer",null,null,1,null,null,4,4,4,4,null,null,8,8,8,8,null,8,8,8,8,null,4,4,4,4,1]
[null,null,null,null,null,"Band grouping configuration 8","integer",null,null,1,null,null,4,4,4,4,null,null,8,8,8,8,null,8,8,8,8,null,4,4,4,4,1]
[]
[null,null,null,null,"Number of tariffs in the group of bands",null,null,null,null,{"$f":"MAX(J136:J143)","v":1},null,null,{"$f":"MAX(M136:M143)","v":4},4,4,4,null,null,{"$f":"MAX(S136:S143)","v":8},8,8,8,null,{"$f":"MAX(X136:X143)","v":8},8,8,8,null,{"$f":"MAX(AC136:AC143)","v":4},4,4,4,1]
[]
[null,null,null,null,"First permissible band grouping configuration",null,"integer",null,null,{"$f":"MATCH(TRUE, J136:J143=J145, 0)","v":1},{"$f":"MATCH(TRUE, K136:K143=K145, 0)","v":1},{"$f":"MATCH(TRUE, L136:L143=L145, 0)","v":1},{"$f":"MATCH(TRUE, M136:M143=M145, 0)","v":1},{"$f":"MATCH(TRUE, N136:N143=N145, 0)","v":1},{"$f":"MATCH(TRUE, O136:O143=O145, 0)","v":1},{"$f":"MATCH(TRUE, P136:P143=P145, 0)","v":1},{"$f":"MATCH(TRUE, Q136:Q143=Q145, 0)","v":1},{"$f":"MATCH(TRUE, R136:R143=R145, 0)","v":1},{"$f":"MATCH(TRUE, S136:S143=S145, 0)","v":1},{"$f":"MATCH(TRUE, T136:T143=T145, 0)","v":1},{"$f":"MATCH(TRUE, U136:U143=U145, 0)","v":1},{"$f":"MATCH(TRUE, V136:V143=V145, 0)","v":1},{"$f":"MATCH(TRUE, W136:W143=W145, 0)","v":1},{"$f":"MATCH(TRUE, X136:X143=X145, 0)","v":1},{"$f":"MATCH(TRUE, Y136:Y143=Y145, 0)","v":1},{"$f":"MATCH(TRUE, Z136:Z143=Z145, 0)","v":1},{"$f":"MATCH(TRUE, AA136:AA143=AA145, 0)","v":1},{"$f":"MATCH(TRUE, AB136:AB143=AB145, 0)","v":1},{"$f":"MATCH(TRUE, AC136:AC143=AC145, 0)","v":1},{"$f":"MATCH(TRUE, AD136:AD143=AD145, 0)","v":1},{"$f":"MATCH(TRUE, AE136:AE143=AE145, 0)","v":1},{"$f":"MATCH(TRUE, AF136:AF143=AF145, 0)","v":1},{"$f":"MATCH(TRUE, AG136:AG143=AG145, 0)","v":1},{"$f":"MATCH(TRUE, AH136:AH143=AH145, 0)","v":1},{"$f":"MATCH(TRUE, AI136:AI143=AI145, 0)","v":1},{"$f":"MATCH(TRUE, AJ136:AJ143=AJ145, 0)","v":1},{"$f":"MATCH(TRUE, AK136:AK143=AK145, 0)","v":1},{"$f":"MATCH(TRUE, AL136:AL143=AL145, 0)","v":1},{"$f":"MATCH(TRUE, AM136:AM143=AM145, 0)","v":1},{"$f":"MATCH(TRUE, AN136:AN143=AN145, 0)","v":1},{"$f":"MATCH(TRUE, AO136:AO143=AO145, 0)","v":1}]
[]
[null,null,null,null,"Residual charge group, across all tariffs and residual groups",null,"integer",null,null,{"$f":"INDEX(J104:J111,J$147)","v":1},{"$f":"INDEX(K104:K111,K$147)","v":0},0,5,6,7,8,0,0,9,10,11,12,0,9,10,11,12,0,13,14,15,16,17,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"INDEX('Version control'!$H$29:$H$55,MATCH($A$1,'Version control'!$F$29:$F$55,0),1)&\"-D: Calculating MPANs for matching\"","v":"Section 519-D: Calculating MPANs for matching"}]
[]
[null,null,null,null,"MPANs for revenue matching",null,"MPANs",null,null,{"$f":"IF(J32, J56, 0)","v":2314804.3692110139},0,0,58994.814096237875,45637.766564126912,25193.906428667018,24892.022777435988,0,0,6035.4346524300281,5366.4262324074098,1788.7316120465835,943.00221092283891,0,414.62773116232518,311.91311643012295,278.44190922805052,1272.7836556963612,0,837.61774036535314,662.78078926954777,276.41938420096983,222.74895691793546,48.125,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,"MPANs for revenue matching, for total residual charge group",null,"MPANs",null,null,{"$f":"SUMIF($J$149:$AO$149,J149,$J$153:$AO$153)","v":2314804.3692110139},0,0,58994.814096237875,45637.766564126912,25193.906428667018,24892.022777435988,0,0,6450.0623835923534,5678.3393488375332,2067.1735212746339,2215.7858666192001,0,6450.0623835923534,5678.3393488375332,2067.1735212746339,2215.7858666192001,0,837.61774036535314,662.78078926954777,276.41938420096983,222.74895691793546,48.125,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,"Share of MPANs in the residual charge group",null,"%",null,null,{"$f":"IF(J155<>0,J153/J155,0)","v":1},{"$f":"IF(K155<>0,K153/K155,0)","v":0},0,1,1,1,1,0,0,0.93571725256223037,0.94506965905551632,0.86530307864220257,0.42558363835114266,0,6.4282747437769558E-2,5.4930340944483645E-2,0.1346969213577974,0.57441636164885734,0,1,1,1,1,1,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"INDEX('Version control'!$H$29:$H$55,MATCH($A$1,'Version control'!$F$29:$F$55,0),1)&\"-E: Calculating unit volumes for matching\"","v":"Section 519-E: Calculating unit volumes for matching"}]
[]
[null,null,null,"This section determines the total number of units to be considered for each residual charge when allocating",null,null,null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Paragraph 92 (a)"]
[null,null,null,"revenue."]
[]
[null,null,null,null,"Units by tariff, across all timebands",null,"MWh",null,null,{"$f":"SUM(J53:J55)","v":7114627.4146008585},3281.1672422284691,0,307709.72291512153,358830.42945796938,404686.23028963013,1059176.0777316056,11398.426728983675,29.7977412248636,511308.26293052855,764779.96293909801,398149.77638009656,330203.73099787504,0,64633.43605970878,61323.251309814848,90639.0624878042,829345.27833295241,10772.876438482592,450650.41947439068,895227.81793346605,751368.14805851097,1466318.019889862,172027.19891286426,100253.20261440438,0,43425.461337749497,244.16853571428572,7124.3110294594644,0,885284.02539821318,0]
[]
[null,null,null,null,"Units for revenue matching, excluding related MPANs",null,"MWh",null,null,{"$f":"IF(J32,J164, 0)","v":7114627.4146008585},0,0,307709.72291512153,358830.42945796938,404686.23028963013,1059176.0777316056,0,0,511308.26293052855,764779.96293909801,398149.77638009656,330203.73099787504,0,64633.43605970878,61323.251309814848,90639.0624878042,829345.27833295241,0,450650.41947439068,895227.81793346605,751368.14805851097,1466318.019889862,172027.19891286426,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,"Units for related MPANs are counted towards the corresponding domestic or non-domestic tariff"]
[]
[null,null,null,null,"Distribution of related MPAN units",null,"%",null,null,1,null,null,{"$f":"'Volume adjustments'!K689","v":0.14195380407237743},{"$f":"'Volume adjustments'!L689","v":0.16464474073580826},{"$f":"'Volume adjustments'!M689","v":0.18868194339733826},{"$f":"'Volume adjustments'!N689","v":0.50471951179447605}]
[]
[null,null,null,null,"Related MPAN units for revenue matching",null,"MWh",null,null,{"$f":"J170*$K164","v":3281.1672422284691},null,null,{"$f":"M170*$Q164","v":1618.0500346194985},{"$f":"N170*$Q164","v":1876.6910135896242},{"$f":"O170*$Q164","v":2150.6773068968055},{"$f":"P170*$Q164","v":5753.0083738777475}]
[]
[null,null,null,null,"Units for revenue matching",null,"MWh",null,null,{"$f":"J166+J172","v":7117908.5818430865},0,0,309327.77294974105,360707.120471559,406836.90759652696,1064929.0861054834,0,0,511308.26293052855,764779.96293909801,398149.77638009656,330203.73099787504,0,64633.43605970878,61323.251309814848,90639.0624878042,829345.27833295241,0,450650.41947439068,895227.81793346605,751368.14805851097,1466318.019889862,172027.19891286426,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"INDEX('Version control'!$H$29:$H$55,MATCH($A$1,'Version control'!$F$29:$F$55,0),1)&\"-F: Allocating revenue to tariffs\"","v":"Section 519-F: Allocating revenue to tariffs"}]
[]
[null,null,null,"Tariffs that are in the same residual charge group need to have matching residual charges. To achieve this, the",null,null,null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Paragraph 92 (a)"]
[null,null,null,"total volumes (unit, revenue, MPANs etc) within each group are calculated and then shared across all the tariffs"]
[null,null,null,"in the group. For allocating revenue to tariffs, this needs to be done with volumes of units."]
[]
[null,null,null,null,"Units for revenue matching, for total residual charge group",null,"MWh",null,null,{"$f":"SUMIF($J$149:$AO$149,J149,$J$174:$AO$174)","v":7117908.5818430865},0,0,309327.77294974105,360707.120471559,406836.90759652696,1064929.0861054834,0,0,575941.69899023732,826103.21424891287,488788.83886790078,1159549.0093308275,0,575941.69899023732,826103.21424891287,488788.83886790078,1159549.0093308275,0,450650.41947439068,895227.81793346605,751368.14805851097,1466318.019889862,172027.19891286426,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,"Units for revenue matching, shared by residual charge group",null,"MWh",null,null,{"$f":"J157*J182","v":7117908.5818430865},{"$f":"K157*K182","v":0},0,309327.77294974105,360707.120471559,406836.90759652696,1064929.0861054834,0,0,538918.58421516791,780725.08303488628,422950.487078342,493485.08623747661,0,37023.114775069327,45378.131214026602,65838.351789558743,666063.92309335084,0,450650.41947439068,895227.81793346605,751368.14805851097,1466318.019889862,172027.19891286426,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,"Total units",null,"MWh",{"$f":"SUM($J$184:$AO$184)","v":16045683.834673369}]
[]
[null,null,null,null,"Distribution of residual revenue ",null,"%",null,null,{"$f":"J184/$H186","v":0.44360269435584204},{"$f":"K184/$H186","v":0},0,1.9277942662768277E-2,2.2480009215444054E-2,2.5354912373219438E-2,6.636856970871266E-2,0,0,3.3586513966491746E-2,4.8656392029101637E-2,2.6359143769515245E-2,3.075500497966294E-2,0,2.3073566173019999E-3,2.8280584163055916E-3,4.1031814204943772E-3,4.1510472844668848E-2,0,2.8085460496272096E-2,5.5792437839199738E-2,4.6826807495413049E-2,9.1383953155132758E-2,1.0721088654453479E-2,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,"Revenue allocated to this tariff",null,"£",null,null,{"$f":"$H$84 * J188","v":10611056.481994404},{"$f":"$H$84 * K188","v":0},0,461131.86654180614,537725.87618569797,606494.07839807693,1587548.161381131,0,0,803395.47362139309,1163869.6757254275,630515.47457683657,735665.26780705701,0,55192.386569805851,67647.667544882832,98148.839857610015,992937.99959597853,0,671809.28213593713,1334565.1789594763,1120105.68359336,2185920.6465937332,256450.37486994933,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"INDEX('Version control'!$H$29:$H$55,MATCH($A$1,'Version control'!$F$29:$F$55,0),1)&\"-G: Calculating the residual fixed charge\"","v":"Section 519-G: Calculating the residual fixed charge"}]
[]
[null,null,null,"Dividing the revenue allocation by the number of MPANs results in the residual fixed charge."]
[]
[null,null,null,null,"Residual fixed charge",null,"£/MPAN/year",null,">",{"$f":"IF(J33, J190/J153, 0)","v":4.5839970855122907},0,0,7.8164813908823341,11.782475714058535,24.073046397758091,63.777386658194956,0,0,133.11310947554117,216.87984243534618,352.49305727617241,780.13101060189638,0,133.11310947554119,216.87984243534612,352.49305727617241,780.13101060189649,0,802.04758060986933,2013.58458266466,4052.1965810436463,9813.3821897045473,0,0,0,0,0,0,0,0,0,null,"Paragraph 92 (b)"]
[]
[null,null,null,null,"Residual fixed charge",null,"p/MPAN/day",null,">",{"$f":"J196 * hundred / days_in_year","v":1.2524582200853254},0,0,2.1356506532465391,3.2192556595788346,6.5773350813546694,17.425515480381137,0,0,36.369702042497586,59.256787550641036,96.309578490757488,213.15054934478044,0,36.369702042497593,59.256787550641015,96.309578490757488,213.15054934478047,0,219.13868322674026,550.15972203952458,1107.1575358042751,2681.2519644001495,0,0,0,0,0,0,0,0,0,null,"Paragraph 92 (c)"]
[]
[null,null,{"$f":"INDEX('Version control'!$H$29:$H$55,MATCH($A$1,'Version control'!$F$29:$F$55,0),1)&\"-H: Calculating the initial residual unit rate\"","v":"Section 519-H: Calculating the initial residual unit rate"}]
[]
[null,null,null,"For customers without a residual fixed charge, the total allocated residual revenue is instead divided by the total",null,null,null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Paragraph 92D"]
[null,null,null,"number of units."]
[]
[null,null,null,null,"Initial residual unit rate",null,"£/MWh",null,null,{"$f":"IF(J34, J190/J184, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.4907548137190059,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,"Initial residual unit rate",null,"p/kWh",null,null,{"$f":"J205*hundred/thousand","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.1490754813719006,0,0,0,0,0,0,0,0]
[]
[null,"Adjustments for negative fixed charges"]
[]
[null,null,"In the event that residual fixed charges are negative, there are some adjustments that may need to be made.",null,null,null,null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Paragraph 94"]
[]
[null,null,{"$f":"INDEX('Version control'!$H$29:$H$55,MATCH($A$1,'Version control'!$F$29:$F$55,0),1)&\"-I: Floor on negative residual fixed charges\"","v":"Section 519-I: Floor on negative residual fixed charges"}]
[]
[null,null,null,"Fixed charges for negative residuals may not take values that result in overall fixed charges being negative. This"]
[null,null,null,"subsection determines what the \"floor\" is on negative residual fixed charges. This is based on the before-revenue-"]
[null,null,null,"matching fixed charge, and the fixed charge adders that arise from SoLR and Bad Debt costs."]
[]
[null,null,null,null,"Where there are multiple tariffs in the same residual charge group, the floor is based on whichever tariff has the"]
[null,null,null,null,"lowest before-revenue-matching fixed charge."]
[]
[null,null,null,null,"Fixed charge without residual, including pass-through adder",null,"p/MPAN/day",null,null,{"$f":"MIN(IF($J149:$AO149=J149,$J43:$AO43+$J48:$AO48))","v":8.7006102877622169},{"$f":"MIN(IF($J149:$AO149=K149,$J43:$AO43+$J48:$AO48))","v":0},{"$f":"MIN(IF($J149:$AO149=L149,$J43:$AO43+$J48:$AO48))","v":0},{"$f":"MIN(IF($J149:$AO149=M149,$J43:$AO43+$J48:$AO48))","v":8.7006102877622151},{"$f":"MIN(IF($J149:$AO149=N149,$J43:$AO43+$J48:$AO48))","v":8.7006102877622151},{"$f":"MIN(IF($J149:$AO149=O149,$J43:$AO43+$J48:$AO48))","v":8.7006102877622151},{"$f":"MIN(IF($J149:$AO149=P149,$J43:$AO43+$J48:$AO48))","v":8.7006102877622151},{"$f":"MIN(IF($J149:$AO149=Q149,$J43:$AO43+$J48:$AO48))","v":0},{"$f":"MIN(IF($J149:$AO149=R149,$J43:$AO43+$J48:$AO48))","v":0},{"$f":"MIN(IF($J149:$AO149=S149,$J43:$AO43+$J48:$AO48))","v":28.308381849024965},{"$f":"MIN(IF($J149:$AO149=T149,$J43:$AO43+$J48:$AO48))","v":28.308381849024965},{"$f":"MIN(IF($J149:$AO149=U149,$J43:$AO43+$J48:$AO48))","v":28.308381849024965},{"$f":"MIN(IF($J149:$AO149=V149,$J43:$AO43+$J48:$AO48))","v":28.308381849024965},{"$f":"MIN(IF($J149:$AO149=W149,$J43:$AO43+$J48:$AO48))","v":0},{"$f":"MIN(IF($J149:$AO149=X149,$J43:$AO43+$J48:$AO48))","v":28.308381849024965},{"$f":"MIN(IF($J149:$AO149=Y149,$J43:$AO43+$J48:$AO48))","v":28.308381849024965},{"$f":"MIN(IF($J149:$AO149=Z149,$J43:$AO43+$J48:$AO48))","v":28.308381849024965},{"$f":"MIN(IF($J149:$AO149=AA149,$J43:$AO43+$J48:$AO48))","v":28.308381849024965},{"$f":"MIN(IF($J149:$AO149=AB149,$J43:$AO43+$J48:$AO48))","v":0},{"$f":"MIN(IF($J149:$AO149=AC149,$J43:$AO43+$J48:$AO48))","v":200.90585544627314},{"$f":"MIN(IF($J149:$AO149=AD149,$J43:$AO43+$J48:$AO48))","v":200.90585544627314},{"$f":"MIN(IF($J149:$AO149=AE149,$J43:$AO43+$J48:$AO48))","v":200.90585544627314},{"$f":"MIN(IF($J149:$AO149=AF149,$J43:$AO43+$J48:$AO48))","v":200.90585544627314},{"$f":"MIN(IF($J149:$AO149=AG149,$J43:$AO43+$J48:$AO48))","v":0},{"$f":"MIN(IF($J149:$AO149=AH149,$J43:$AO43+$J48:$AO48))","v":0},{"$f":"MIN(IF($J149:$AO149=AI149,$J43:$AO43+$J48:$AO48))","v":0},{"$f":"MIN(IF($J149:$AO149=AJ149,$J43:$AO43+$J48:$AO48))","v":0},{"$f":"MIN(IF($J149:$AO149=AK149,$J43:$AO43+$J48:$AO48))","v":0},{"$f":"MIN(IF($J149:$AO149=AL149,$J43:$AO43+$J48:$AO48))","v":0},{"$f":"MIN(IF($J149:$AO149=AM149,$J43:$AO43+$J48:$AO48))","v":0},{"$f":"MIN(IF($J149:$AO149=AN149,$J43:$AO43+$J48:$AO48))","v":0},{"$f":"MIN(IF($J149:$AO149=AO149,$J43:$AO43+$J48:$AO48))","v":0}]
[]
[null,null,null,null,"Minimum possible residual fixed charge",null,"p/MPAN/day",null,null,{"$f":"MAX(-J222,J198)","v":1.2524582200853254},{"$f":"MAX(-K222,K198)","v":0},0,2.1356506532465391,3.2192556595788346,6.5773350813546694,17.425515480381137,0,0,36.369702042497586,59.256787550641036,96.309578490757488,213.15054934478044,0,36.369702042497593,59.256787550641015,96.309578490757488,213.15054934478047,0,219.13868322674026,550.15972203952458,1107.1575358042751,2681.2519644001495,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,"Shortfall in residual fixed charge due to floor",null,"p/MPAN/day",null,null,{"$f":" J198 - J224","v":0},{"$f":" K198 - K224","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,"Shortfall in revenue due to floor on fixed charge",null,"£/year",null,null,{"$f":"J226 * days_in_year / hundred * J153","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,"Total shortfall in revenue due to floor on fixed charge",null,"£/year",{"$f":"SUM(J228:AO228)","v":0}]
[]
[null,null,{"$f":"INDEX('Version control'!$H$29:$H$55,MATCH($A$1,'Version control'!$F$29:$F$55,0),1)&\"-J: Ranking unit rate volumes and tariffs\"","v":"Section 519-J: Ranking unit rate volumes and tariffs"}]
[]
[null,null,null,"If the floor on negative fixed charges would result in any revenue not being redistributed, then this revenue is instead",null,null,null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Paragraph 94"]
[null,null,null,"redistributed through unit rates."]
[]
[null,null,null,null,"Revenue to be redistributed through unit rates",null,"TRUE or FALSE",null,null,{"$f":"J228<0","v":false},{"$f":"K228<0","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false]
[]
[null,null,null,null,"The redistribution of negative residuals through unit rates must not result in any unit rates, after combining the "]
[null,null,null,null,"before-revenue-matching element and the residual adder, from taking a negative value. To do this, the unit rates"]
[null,null,null,null,"for each tariff must be ranked, from the lowest unit rate to the highest unit rate."]
[]
[null,null,null,null,"Rank"]
[null,null,null,null,null,"Lowest unit rate","integer",1]
[null,null,null,null,null,"Middle unit rate","integer",2]
[null,null,null,null,null,"Highest unit rate","integer",3]
[]
[null,null,null,null,"Ranked unit rates"]
[null,null,null,null,null,"Lowest unit rate","p/kWh",null,null,{"$f":"IF(J$237, SMALL(J$40:J$42,$H244), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Middle unit rate","p/kWh",null,null,{"$f":"IF(J$237, SMALL(J$40:J$42,$H245), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Highest unit rate","p/kWh",null,null,{"$f":"IF(J$237, SMALL(J$40:J$42,$H246), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,"For tariffs in the same residual charge group, the constraint on non-negative unit rates is based on the smallest",null,null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Paragraph 94A"]
[null,null,null,null,"before-revenue-matching charge within the entire residual charge group."]
[]
[null,null,null,null,"Ranked unit rates for residual charge group"]
[null,null,null,null,null,"Lowest unit rate","p/kWh",null,null,{"$f":"MIN(IF($J$149:$AO$149=J$149,$J249:$AO249))","v":0},{"$f":"MIN(IF($J$149:$AO$149=K$149,$J249:$AO249))","v":0},{"$f":"MIN(IF($J$149:$AO$149=L$149,$J249:$AO249))","v":0},{"$f":"MIN(IF($J$149:$AO$149=M$149,$J249:$AO249))","v":0},{"$f":"MIN(IF($J$149:$AO$149=N$149,$J249:$AO249))","v":0},{"$f":"MIN(IF($J$149:$AO$149=O$149,$J249:$AO249))","v":0},{"$f":"MIN(IF($J$149:$AO$149=P$149,$J249:$AO249))","v":0},{"$f":"MIN(IF($J$149:$AO$149=Q$149,$J249:$AO249))","v":0},{"$f":"MIN(IF($J$149:$AO$149=R$149,$J249:$AO249))","v":0},{"$f":"MIN(IF($J$149:$AO$149=S$149,$J249:$AO249))","v":0},{"$f":"MIN(IF($J$149:$AO$149=T$149,$J249:$AO249))","v":0},{"$f":"MIN(IF($J$149:$AO$149=U$149,$J249:$AO249))","v":0},{"$f":"MIN(IF($J$149:$AO$149=V$149,$J249:$AO249))","v":0},{"$f":"MIN(IF($J$149:$AO$149=W$149,$J249:$AO249))","v":0},{"$f":"MIN(IF($J$149:$AO$149=X$149,$J249:$AO249))","v":0},{"$f":"MIN(IF($J$149:$AO$149=Y$149,$J249:$AO249))","v":0},{"$f":"MIN(IF($J$149:$AO$149=Z$149,$J249:$AO249))","v":0},{"$f":"MIN(IF($J$149:$AO$149=AA$149,$J249:$AO249))","v":0},{"$f":"MIN(IF($J$149:$AO$149=AB$149,$J249:$AO249))","v":0},{"$f":"MIN(IF($J$149:$AO$149=AC$149,$J249:$AO249))","v":0},{"$f":"MIN(IF($J$149:$AO$149=AD$149,$J249:$AO249))","v":0},{"$f":"MIN(IF($J$149:$AO$149=AE$149,$J249:$AO249))","v":0},{"$f":"MIN(IF($J$149:$AO$149=AF$149,$J249:$AO249))","v":0},{"$f":"MIN(IF($J$149:$AO$149=AG$149,$J249:$AO249))","v":0},{"$f":"MIN(IF($J$149:$AO$149=AH$149,$J249:$AO249))","v":0},{"$f":"MIN(IF($J$149:$AO$149=AI$149,$J249:$AO249))","v":0},{"$f":"MIN(IF($J$149:$AO$149=AJ$149,$J249:$AO249))","v":0},{"$f":"MIN(IF($J$149:$AO$149=AK$149,$J249:$AO249))","v":0},{"$f":"MIN(IF($J$149:$AO$149=AL$149,$J249:$AO249))","v":0},{"$f":"MIN(IF($J$149:$AO$149=AM$149,$J249:$AO249))","v":0},{"$f":"MIN(IF($J$149:$AO$149=AN$149,$J249:$AO249))","v":0},{"$f":"MIN(IF($J$149:$AO$149=AO$149,$J249:$AO249))","v":0}]
[null,null,null,null,null,"Middle unit rate","p/kWh",null,null,{"$f":"MIN(IF($J$149:$AO$149=J$149,$J250:$AO250))","v":0},{"$f":"MIN(IF($J$149:$AO$149=K$149,$J250:$AO250))","v":0},{"$f":"MIN(IF($J$149:$AO$149=L$149,$J250:$AO250))","v":0},{"$f":"MIN(IF($J$149:$AO$149=M$149,$J250:$AO250))","v":0},{"$f":"MIN(IF($J$149:$AO$149=N$149,$J250:$AO250))","v":0},{"$f":"MIN(IF($J$149:$AO$149=O$149,$J250:$AO250))","v":0},{"$f":"MIN(IF($J$149:$AO$149=P$149,$J250:$AO250))","v":0},{"$f":"MIN(IF($J$149:$AO$149=Q$149,$J250:$AO250))","v":0},{"$f":"MIN(IF($J$149:$AO$149=R$149,$J250:$AO250))","v":0},{"$f":"MIN(IF($J$149:$AO$149=S$149,$J250:$AO250))","v":0},{"$f":"MIN(IF($J$149:$AO$149=T$149,$J250:$AO250))","v":0},{"$f":"MIN(IF($J$149:$AO$149=U$149,$J250:$AO250))","v":0},{"$f":"MIN(IF($J$149:$AO$149=V$149,$J250:$AO250))","v":0},{"$f":"MIN(IF($J$149:$AO$149=W$149,$J250:$AO250))","v":0},{"$f":"MIN(IF($J$149:$AO$149=X$149,$J250:$AO250))","v":0},{"$f":"MIN(IF($J$149:$AO$149=Y$149,$J250:$AO250))","v":0},{"$f":"MIN(IF($J$149:$AO$149=Z$149,$J250:$AO250))","v":0},{"$f":"MIN(IF($J$149:$AO$149=AA$149,$J250:$AO250))","v":0},{"$f":"MIN(IF($J$149:$AO$149=AB$149,$J250:$AO250))","v":0},{"$f":"MIN(IF($J$149:$AO$149=AC$149,$J250:$AO250))","v":0},{"$f":"MIN(IF($J$149:$AO$149=AD$149,$J250:$AO250))","v":0},{"$f":"MIN(IF($J$149:$AO$149=AE$149,$J250:$AO250))","v":0},{"$f":"MIN(IF($J$149:$AO$149=AF$149,$J250:$AO250))","v":0},{"$f":"MIN(IF($J$149:$AO$149=AG$149,$J250:$AO250))","v":0},{"$f":"MIN(IF($J$149:$AO$149=AH$149,$J250:$AO250))","v":0},{"$f":"MIN(IF($J$149:$AO$149=AI$149,$J250:$AO250))","v":0},{"$f":"MIN(IF($J$149:$AO$149=AJ$149,$J250:$AO250))","v":0},{"$f":"MIN(IF($J$149:$AO$149=AK$149,$J250:$AO250))","v":0},{"$f":"MIN(IF($J$149:$AO$149=AL$149,$J250:$AO250))","v":0},{"$f":"MIN(IF($J$149:$AO$149=AM$149,$J250:$AO250))","v":0},{"$f":"MIN(IF($J$149:$AO$149=AN$149,$J250:$AO250))","v":0},{"$f":"MIN(IF($J$149:$AO$149=AO$149,$J250:$AO250))","v":0}]
[null,null,null,null,null,"Highest unit rate","p/kWh",null,null,{"$f":"MIN(IF($J$149:$AO$149=J$149,$J251:$AO251))","v":0},{"$f":"MIN(IF($J$149:$AO$149=K$149,$J251:$AO251))","v":0},{"$f":"MIN(IF($J$149:$AO$149=L$149,$J251:$AO251))","v":0},{"$f":"MIN(IF($J$149:$AO$149=M$149,$J251:$AO251))","v":0},{"$f":"MIN(IF($J$149:$AO$149=N$149,$J251:$AO251))","v":0},{"$f":"MIN(IF($J$149:$AO$149=O$149,$J251:$AO251))","v":0},{"$f":"MIN(IF($J$149:$AO$149=P$149,$J251:$AO251))","v":0},{"$f":"MIN(IF($J$149:$AO$149=Q$149,$J251:$AO251))","v":0},{"$f":"MIN(IF($J$149:$AO$149=R$149,$J251:$AO251))","v":0},{"$f":"MIN(IF($J$149:$AO$149=S$149,$J251:$AO251))","v":0},{"$f":"MIN(IF($J$149:$AO$149=T$149,$J251:$AO251))","v":0},{"$f":"MIN(IF($J$149:$AO$149=U$149,$J251:$AO251))","v":0},{"$f":"MIN(IF($J$149:$AO$149=V$149,$J251:$AO251))","v":0},{"$f":"MIN(IF($J$149:$AO$149=W$149,$J251:$AO251))","v":0},{"$f":"MIN(IF($J$149:$AO$149=X$149,$J251:$AO251))","v":0},{"$f":"MIN(IF($J$149:$AO$149=Y$149,$J251:$AO251))","v":0},{"$f":"MIN(IF($J$149:$AO$149=Z$149,$J251:$AO251))","v":0},{"$f":"MIN(IF($J$149:$AO$149=AA$149,$J251:$AO251))","v":0},{"$f":"MIN(IF($J$149:$AO$149=AB$149,$J251:$AO251))","v":0},{"$f":"MIN(IF($J$149:$AO$149=AC$149,$J251:$AO251))","v":0},{"$f":"MIN(IF($J$149:$AO$149=AD$149,$J251:$AO251))","v":0},{"$f":"MIN(IF($J$149:$AO$149=AE$149,$J251:$AO251))","v":0},{"$f":"MIN(IF($J$149:$AO$149=AF$149,$J251:$AO251))","v":0},{"$f":"MIN(IF($J$149:$AO$149=AG$149,$J251:$AO251))","v":0},{"$f":"MIN(IF($J$149:$AO$149=AH$149,$J251:$AO251))","v":0},{"$f":"MIN(IF($J$149:$AO$149=AI$149,$J251:$AO251))","v":0},{"$f":"MIN(IF($J$149:$AO$149=AJ$149,$J251:$AO251))","v":0},{"$f":"MIN(IF($J$149:$AO$149=AK$149,$J251:$AO251))","v":0},{"$f":"MIN(IF($J$149:$AO$149=AL$149,$J251:$AO251))","v":0},{"$f":"MIN(IF($J$149:$AO$149=AM$149,$J251:$AO251))","v":0},{"$f":"MIN(IF($J$149:$AO$149=AN$149,$J251:$AO251))","v":0},{"$f":"MIN(IF($J$149:$AO$149=AO$149,$J251:$AO251))","v":0}]
[]
[null,null,null,null,"Ranked adder threshold for residual charge group"]
[null,null,null,null,null,"Lowest unit rate","p/kWh",null,null,{"$f":" - J257","v":0},{"$f":" - K257","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Middle unit rate","p/kWh",null,null,{"$f":" - J258","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Highest unit rate","p/kWh",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,"Index of unit rate ranks"]
[null,null,null,null,null,"Lowest unit rate","integer",null,null,{"$f":"IF(J$237,MATCH(J249,J$40:J$42,0), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Middle unit rate","integer",null,null,{"$f":"IF(J$237,MATCH(J250,J$40:J$42,0), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Highest unit rate","integer",null,null,{"$f":"IF(J$237,MATCH(J251,J$40:J$42,0), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,"Ranked unit rate volumes"]
[null,null,null,null,null,"Lowest unit rate","MWh",null,null,{"$f":"IF(J$237, INDEX(J$53:J$55,J267), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Middle unit rate","MWh",null,null,{"$f":"IF(J$237, INDEX(J$53:J$55,J268), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Highest unit rate","MWh",null,null,{"$f":"IF(J$237, INDEX(J$53:J$55,J269), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,"Ranked unit rate volumes, for total residual charge group"]
[null,null,null,null,null,"Lowest unit rate","MWh",null,null,{"$f":"SUMIF($J$149:$AO$149,J$149,$J272:$AO272)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Middle unit rate","MWh",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Highest unit rate","MWh",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,"Ranked unit rate volumes, shared by residual charge group"]
[null,null,null,null,null,"Lowest unit rate","MWh",null,null,{"$f":"J277 * J$157","v":0},{"$f":"K277 * K$157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Middle unit rate","MWh",null,null,{"$f":"J278 * J$157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Highest unit rate","MWh",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"INDEX('Version control'!$H$29:$H$55,MATCH($A$1,'Version control'!$F$29:$F$55,0),1)&\"-K: Revenue matching for three timebands\"","v":"Section 519-K: Revenue matching for three timebands"}]
[]
[null,null,null,"The shortfall in revenue to be redistributed through unit rates is determined. The unit rate that would need to be used",null,null,null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Paragraph 94"]
[null,null,null,"to achieve this is determined. This is compared with the before-revenue-matching unit rates across all three"]
[null,null,null,"timebands, to check whether it would result in any negative unit rates."]
[]
[null,null,null,null,"Shortfall in revenue for three timebands"]
[null,null,null,null,null,"Shortfall in revenue, for total residual charge group","£/year",null,null,{"$f":"SUMIF($J149:$AO149,J149,$J228:$AO228)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,null,"Shortfall in revenue, shared by residual charge group","£/year",null,null,{"$f":" J293 * J157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,"Units for revenue matching"]
[null,null,null,null,null,"Units for revenue matching (three timebands)","MWh",null,null,{"$f":"SUM(J282:J284)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,null,"Units for revenue matching, for total residual charge group","MWh",null,null,{"$f":"SUMIF($J149:$AO149,J149,$J298:$AOJ298)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,null,"Units for revenue matching, shared by residual charge group","MWh",null,null,{"$f":" J300 * J157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,"Unit rate adder for all three timebands",null,"p/kWh",null,null,{"$f":"IF( J298<>0, J295/J302, 0)*hundred/thousand","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,"Check for no negative unit rates for three timebands"]
[null,null,null,null,null,"Lowest unit rate","TRUE or FALSE",null,null,{"$f":"IF(J$32, - J262+J$304>=0, TRUE)","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true]
[null,null,null,null,null,"Middle unit rate","TRUE or FALSE",null,null,{"$f":"IF(J$32, - J263+J$304>=0, TRUE)","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true]
[null,null,null,null,null,"Highest unit rate","TRUE or FALSE",null,null,{"$f":"IF(J$32, - J264+J$304>=0, TRUE)","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true]
[]
[null,null,null,null,"Possible to apply this residual unit rate to all timebands?",null,"TRUE or FALSE",null,null,{"$f":"COUNTIF(J307:J309,TRUE)=3","v":true},{"$f":"COUNTIF(K307:K309,TRUE)=3","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true]
[]
[null,null,{"$f":"INDEX('Version control'!$H$29:$H$55,MATCH($A$1,'Version control'!$F$29:$F$55,0),1)&\"-L: Revenue matching for two timebands\"","v":"Section 519-L: Revenue matching for two timebands"}]
[]
[null,null,null,"The shortfall in revenue to be redistributed through unit rates is determined, accounting for the application of any",null,null,null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Paragraph 94"]
[null,null,null,"constrained adders for the timeband with the lowest unit rate.  The unit rate that would need to be used to achieve "]
[null,null,null,"this is determined. This is compared with the before-revenue-matching unit rates across all three timebands, to "]
[null,null,null,"check whether it would result in any negative unit rates."]
[]
[null,null,null,null,"Shortfall in revenue for two timebands"]
[null,null,null,null,null,"Revenue from constrained adder on lowest unit rate","£/year",null,null,{"$f":"J262*J282*thousand/hundred","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,null,"Remaining shortfall in revenue to be recovered","£/year",null,null,{"$f":"J228 - J321","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,null,"Shortfall in revenue, for total residual charge group","£/year",null,null,{"$f":"SUMIF($J$149:$AO$149,J$149,$J323:$AO323)","v":0},{"$f":"SUMIF($J$149:$AO$149,K$149,$J323:$AO323)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,null,"Shortfall in revenue, shared by residual charge group","£/year",null,null,{"$f":" J325 * J157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,"Units for revenue matching"]
[null,null,null,null,null,"Units for revenue matching (two timebands)","MWh",null,null,{"$f":"SUM(J283:J284)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,null,"Units for revenue matching, for total residual charge group","MWh",null,null,{"$f":"SUMIF($J$149:$AO$149,J$149,$J330:$AO330)","v":0},{"$f":"SUMIF($J$149:$AO$149,K$149,$J330:$AO330)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,null,"Units for revenue matching, shared by residual charge group","MWh",null,null,{"$f":" J332 * J$157","v":0},{"$f":" K332 * K$157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,"Unit rate adder for two timebands",null,"p/kWh",null,null,{"$f":"IF( J334<>0, J327/J334, 0)*hundred/thousand","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,"Check for no negative unit rates for two timebands"]
[null,null,null,null,null,"Lowest unit rate","TRUE or FALSE"]
[null,null,null,null,null,"Middle unit rate","TRUE or FALSE",null,null,{"$f":"IF(J$32, -J263+J$336>=0, TRUE)","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true]
[null,null,null,null,null,"Highest unit rate","TRUE or FALSE",null,null,{"$f":"IF(J$32, -J264+J$336>=0, TRUE)","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true]
[]
[null,null,null,null,"Possible to apply this residual unit rate to two timebands?",null,"TRUE or FALSE",null,null,{"$f":"COUNTIF(J340:J341, TRUE) = 2","v":true},{"$f":"COUNTIF(K340:K341, TRUE) = 2","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true]
[]
[null,null,{"$f":"INDEX('Version control'!$H$29:$H$55,MATCH($A$1,'Version control'!$F$29:$F$55,0),1)&\"-M: Revenue matching for one timeband\"","v":"Section 519-M: Revenue matching for one timeband"}]
[]
[null,null,null,"The shortfall in revenue to be redistributed through unit rates is determined, accounting for the application of any",null,null,null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Paragraph 94"]
[null,null,null,"constrained adders for the timebands with the lowest unit rates.  The unit rate that would need to be used to achieve "]
[null,null,null,"this is determined. This is compared with the before-revenue-matching unit rates across all three timebands, to "]
[null,null,null,"check whether it would result in any negative unit rates."]
[]
[null,null,null,null,"Shortfall in revenue for one timeband"]
[null,null,null,null,null,"Revenue from constrained adder on lowest two unit rates","£/year",null,null,{"$f":"SUMPRODUCT(J262:J263, J282:J283)*thousand/hundred","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,null,"Remaining shortfall in revenue to be recovered","£/year",null,null,{"$f":"J228 - J353","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,null,"Shortfall in revenue, for total residual charge group","£/year",null,null,{"$f":"SUMIF($J$149:$AO$149,J$149,$J355:$AO355)","v":0},{"$f":"SUMIF($J$149:$AO$149,K$149,$J355:$AO355)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,null,"Shortfall in revenue, shared by residual charge group","£/year",null,null,{"$f":" J357 * J$157","v":0},{"$f":" K357 * K$157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,"Units for revenue matching"]
[null,null,null,null,null,"Units for revenue matching (two timebands)","MWh",null,null,{"$f":"J284","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,null,"Units for revenue matching, for total residual charge group","MWh",null,null,{"$f":"SUMIF($J$149:$AO$149,J$149,$J362:$AO362)","v":0},{"$f":"SUMIF($J$149:$AO$149,K$149,$J362:$AO362)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,null,"Units for revenue matching, shared by residual charge group","MWh",null,null,{"$f":" J364 * J$157","v":0},{"$f":" K364 * K$157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,"Unit rate adder for maximum timebands",null,"p/kWh",null,null,{"$f":"IF( J366<>0, J359/J366, 0)*hundred/thousand","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,"Check for no negative unit rates for one timebands"]
[null,null,null,null,null,"Lowest unit rate","TRUE or FALSE"]
[null,null,null,null,null,"Middle unit rate","TRUE or FALSE"]
[null,null,null,null,null,"Highest unit rate","TRUE or FALSE",null,null,{"$f":"IF(J$32, -J264+J$368>=0, TRUE)","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true]
[]
[null,null,null,null,"Possible to apply this residual unit rate to one timebands?",null,"TRUE or FALSE",null,null,{"$f":"J373","v":true},{"$f":"K373","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true]
[]
[null,null,{"$f":"INDEX('Version control'!$H$29:$H$55,MATCH($A$1,'Version control'!$F$29:$F$55,0),1)&\"-N: Revenue matching adders by timeband\"","v":"Section 519-N: Revenue matching adders by timeband"}]
[]
[null,null,null,"This section determines whether the redistribution of residuals through negative adjustments to the unit rates can be",null,null,null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Paragraph 94"]
[null,null,null,"achieved with the same adjustment to all three timebands, a constrained adjustment to one timeband and "]
[null,null,null,"unconstrained for two timebands, or a constrained adjustment for two timebands and unconstrained for only one."]
[]
[null,null,null,null,"Is the adder solution viable?"]
[null,null,null,null,null,"Three unconstrained timebands","TRUE or FALSE",null,null,{"$f":"J311","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true]
[null,null,null,null,null,"Two unconstrained  timebands","TRUE or FALSE",null,null,{"$f":"J343","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true]
[null,null,null,null,null,"One unconstrained  timeband","TRUE or FALSE",null,null,{"$f":"J375","v":true},{"$f":"K375","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true]
[]
[null,null,null,null,"Index of first viable adder solution",null,"integer",null,null,{"$f":"COUNTIF(J384:J386, FALSE)+1","v":1},{"$f":"COUNTIF(K384:K386, FALSE)+1","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[]
[null,null,null,null,"Adder solution"]
[null,null,null,null,null,"Three unconstrained timebands","TRUE or FALSE",null,null,{"$f":"J304","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Two unconstrained  timebands","TRUE or FALSE",null,null,{"$f":"J336","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"One unconstrained  timeband","TRUE or FALSE",null,null,{"$f":"J368","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,"Unconstrained unit rate adder",null,"p/kWh",null,null,{"$f":"INDEX(J391:J393,J388)","v":0},{"$f":"INDEX(K391:K393,K388)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,"Unit rate adder by ordered timebands"]
[null,null,null,null,null,"Lowest unit rate","p/kWh",null,null,{"$f":"MAX(J$395, J262)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Middle unit rate","p/kWh",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Highest unit rate","p/kWh",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,"Unit rate adder by unit rate period"]
[null,null,null,null,null,"Unit rate 1","p/kWh",null,null,{"$f":"IF(J$237, INDEX(J$398:J$400,J267), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Unit rate 2","p/kWh",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Unit rate 3","p/kWh",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Final adders"]
[]
[null,null,{"$f":"INDEX('Version control'!$H$29:$H$55,MATCH($A$1,'Version control'!$F$29:$F$55,0),1)&\"-O: Final adders\"","v":"Section 519-O: Final adders"}]
[]
[null,null,null,null,"Adders to be applied "]
[null,null,null,null,null,"Unit rate 1","p/kWh",null,null,{"$f":"J403 + J$207","v":0},{"$f":"K403 + K$207","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.1490754813719006,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Unit rate 2","p/kWh",null,null,{"$f":"J404 + J$207","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.1490754813719006,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Unit rate 3","p/kWh",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.1490754813719006,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Fixed charge","p/MPAN/day",null,null,{"$f":"J224","v":1.2524582200853254},0,0,2.1356506532465391,3.2192556595788346,6.5773350813546694,17.425515480381137,0,0,36.369702042497586,59.256787550641036,96.309578490757488,213.15054934478044,0,36.369702042497593,59.256787550641015,96.309578490757488,213.15054934478047,0,219.13868322674026,550.15972203952458,1107.1575358042751,2681.2519644001495,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Capacity charge","p/kVA/day"]
[null,null,null,null,null,"Exceeded capacity charge","p/kVA/day"]
[null,null,null,null,null,"Reactive power charge","p/kVArh"]
[]
[null,"Checks"]
[]
[null,null,null,null,"Revenue recovered from unit rate adders",null,"£/year",{"$f":"SUM(J422:AO422)","v":0},null,{"$f":"SUMPRODUCT(J398:J400,J282:J284)*thousand/hundred","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,"Revenue to be recovered from unit rate adders",null,"£/year",{"$f":"SUM(J424:AO424)","v":0},null,{"$f":"J228","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,"Check on unit rate adder revenue recovery",null,"TRUE or FALSE",{"$f":"COUNTIF(J426:AO426, FALSE)","v":0},null,{"$f":"ROUND(J422, check_decimals)=ROUND(J424, check_decimals)","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true]
[]
[null,null,null,null,"Tariffs for which there is no viable adder solution",null,"number of issues",{"$f":"COUNTIF(J375:AO375,FALSE)","v":0}]
[]
[null,null,null,null,"Check for error values",null,"number of issues",{"$f":"SUM(IF(ISERROR(H35:AO419), 1))","v":0}]
[]
[null,null,null,null,"Total number of issues",null,"number of issues",{"$f":"H426+H428+H430","v":0}]
[]
[null,"End of sheet"]

{"sheet":"Rounding","index":34,"n_rows":180,"n_cols":43,"rows_kept":180,"cut":false,"hidden":true,"merged":[]}
[{"$f":"MID(CELL(\"filename\",A1),FIND(\"]\",CELL(\"filename\",A1))+1,255)","v":"Rounding"}]
[{"$f":"Cover!D23 & \" - \" & TEXT(CIRP_submission_date, \"mmm\") & \"-\" & RIGHT(YEAR(CIRP_submission_date), 2) & \" - \" & Cover!D25","v":"SP Electricity North West - Dec-25 - v1 Final Model"}]
[{"$f":"Cover!D2&\" - \"&Cover!D8&\" v\"&Cover!D10&\" - \"&Cover!D19","v":"Cost Information Review Pack (CIRP) - Release for charge setting v1 - 2027/28"}]
[{"$f":"H178 & IF(H178 = 1, \" issue\", \" issues\") &\" identified in checks on this sheet\"","v":"0 issues identified in checks on this sheet"}]
[null,"Click here to return to model map",null,null,null,null,"Units","Constants",null,"Domestic Aggregated or CT with Residual","Domestic Aggregated (Related MPAN)","Non-Domestic Aggregated or CT No Residual","Non-Domestic Aggregated or CT Band 1","Non-Domestic Aggregated or CT Band 2","Non-Domestic Aggregated or CT Band 3","Non-Domestic Aggregated or CT Band 4","Non-Domestic Aggregated (Related MPAN)","LV Site Specific No Residual","LV Site Specific Band 1","LV Site Specific Band 2","LV Site Specific Band 3","LV Site Specific Band 4","LV Sub Site Specific No Residual","LV Sub Site Specific Band 1","LV Sub Site Specific Band 2","LV Sub Site Specific Band 3","LV Sub Site Specific Band 4","HV Site Specific No Residual","HV Site Specific Band 1","HV Site Specific Band 2","HV Site Specific Band 3","HV Site Specific Band 4","Unmetered Supplies","LV Generation Aggregated","LV Sub Generation Aggregated","LV Generation Site Specific","LV Generation Site Specific no RP Charge","LV Sub Generation Site Specific","LV Sub Generation Site Specific no RP Charge","HV Generation Site Specific","HV Generation Site Specific no RP Charge",null,"Legal text reference"]
[]
[null,"Description"]
[]
[null,null,"This sheet rounds charges to the number of decimal places specified in Paragraph 14."]
[null,null,"These include 'all the way' tariff forecast and LDNO tariff forecast."]
[]
[null,"Inputs"]
[]
[null,null,"Pulls in tariff forecast, adder and inputs for the number of decimal places"]
[]
[null,null,{"$f":"INDEX('Version control'!$H$29:$H$55,MATCH($A$1,'Version control'!$F$29:$F$55,0),1)&\"-A: Pre-match, pre-rounding tariff forecast\"","v":"Section 520-A: Pre-match, pre-rounding tariff forecast"}]
[]
[null,null,null,null,"Pre-match, pre-rounding tariff forecast"]
[null,null,null,null,"Tariff forecast before revenue matching"]
[null,null,null,null,null,"Unit rate 1","p/kWh",null,null,{"$f":"'Revenue matching'!J40","v":20.135218648928742},{"$f":"'Revenue matching'!K40","v":20.135218648928742},{"$f":"'Revenue matching'!L40","v":18.541501545445989},{"$f":"'Revenue matching'!M40","v":18.541501545445989},{"$f":"'Revenue matching'!N40","v":18.541501545445989},{"$f":"'Revenue matching'!O40","v":18.541501545445989},{"$f":"'Revenue matching'!P40","v":18.541501545445989},{"$f":"'Revenue matching'!Q40","v":18.541501545445989},{"$f":"'Revenue matching'!R40","v":12.27456231918099},{"$f":"'Revenue matching'!S40","v":12.27456231918099},{"$f":"'Revenue matching'!T40","v":12.27456231918099},{"$f":"'Revenue matching'!U40","v":12.27456231918099},{"$f":"'Revenue matching'!V40","v":12.27456231918099},{"$f":"'Revenue matching'!W40","v":8.9906687909404308},{"$f":"'Revenue matching'!X40","v":8.9906687909404308},{"$f":"'Revenue matching'!Y40","v":8.9906687909404308},{"$f":"'Revenue matching'!Z40","v":8.9906687909404308},{"$f":"'Revenue matching'!AA40","v":8.9906687909404308},{"$f":"'Revenue matching'!AB40","v":5.9884300431300606},{"$f":"'Revenue matching'!AC40","v":5.9884300431300606},{"$f":"'Revenue matching'!AD40","v":5.9884300431300606},{"$f":"'Revenue matching'!AE40","v":5.9884300431300606},{"$f":"'Revenue matching'!AF40","v":5.9884300431300606},{"$f":"'Revenue matching'!AG40","v":56.795565928447658},{"$f":"'Revenue matching'!AH40","v":-12.646347766209367},{"$f":"'Revenue matching'!AI40","v":-9.794389998560586},{"$f":"'Revenue matching'!AJ40","v":-12.646347766209367},{"$f":"'Revenue matching'!AK40","v":-12.646347766209367},{"$f":"'Revenue matching'!AL40","v":-9.794389998560586},{"$f":"'Revenue matching'!AM40","v":-9.794389998560586},{"$f":"'Revenue matching'!AN40","v":-7.1964823912246061},{"$f":"'Revenue matching'!AO40","v":-7.1964823912246061}]
[null,null,null,null,null,"Unit rate 2","p/kWh",null,null,{"$f":"'Revenue matching'!J41","v":3.0638232289488836},{"$f":"'Revenue matching'!K41","v":3.0638232289488836},{"$f":"'Revenue matching'!L41","v":2.8213194068072061},{"$f":"'Revenue matching'!M41","v":2.8213194068072061},{"$f":"'Revenue matching'!N41","v":2.8213194068072061},{"$f":"'Revenue matching'!O41","v":2.8213194068072061},{"$f":"'Revenue matching'!P41","v":2.8213194068072061},{"$f":"'Revenue matching'!Q41","v":2.8213194068072061},{"$f":"'Revenue matching'!R41","v":1.829289719230027},{"$f":"'Revenue matching'!S41","v":1.829289719230027},{"$f":"'Revenue matching'!T41","v":1.829289719230027},{"$f":"'Revenue matching'!U41","v":1.829289719230027},{"$f":"'Revenue matching'!V41","v":1.829289719230027},{"$f":"'Revenue matching'!W41","v":1.3064611343477379},{"$f":"'Revenue matching'!X41","v":1.3064611343477379},{"$f":"'Revenue matching'!Y41","v":1.3064611343477379},{"$f":"'Revenue matching'!Z41","v":1.3064611343477379},{"$f":"'Revenue matching'!AA41","v":1.3064611343477379},{"$f":"'Revenue matching'!AB41","v":0.83623159020358506},{"$f":"'Revenue matching'!AC41","v":0.83623159020358506},{"$f":"'Revenue matching'!AD41","v":0.83623159020358506},{"$f":"'Revenue matching'!AE41","v":0.83623159020358506},{"$f":"'Revenue matching'!AF41","v":0.83623159020358506},{"$f":"'Revenue matching'!AG41","v":5.8466531967306565},{"$f":"'Revenue matching'!AH41","v":-1.9242986491998939},{"$f":"'Revenue matching'!AI41","v":-1.4664728606597155},{"$f":"'Revenue matching'!AJ41","v":-1.9242986491998939},{"$f":"'Revenue matching'!AK41","v":-1.9242986491998939},{"$f":"'Revenue matching'!AL41","v":-1.4664728606597155},{"$f":"'Revenue matching'!AM41","v":-1.4664728606597155},{"$f":"'Revenue matching'!AN41","v":-1.0457425100151383},{"$f":"'Revenue matching'!AO41","v":-1.0457425100151383}]
[null,null,null,null,null,"Unit rate 3","p/kWh",null,null,{"$f":"'Revenue matching'!J42","v":0.16877906578993207},{"$f":"'Revenue matching'!K42","v":0.16877906578993207},{"$f":"'Revenue matching'!L42","v":0.15542008079209269},{"$f":"'Revenue matching'!M42","v":0.15542008079209269},{"$f":"'Revenue matching'!N42","v":0.15542008079209269},{"$f":"'Revenue matching'!O42","v":0.15542008079209269},{"$f":"'Revenue matching'!P42","v":0.15542008079209269},{"$f":"'Revenue matching'!Q42","v":0.15542008079209269},{"$f":"'Revenue matching'!R42","v":9.9276575518400967E-2},{"$f":"'Revenue matching'!S42","v":9.9276575518400967E-2},{"$f":"'Revenue matching'!T42","v":9.9276575518400967E-2},{"$f":"'Revenue matching'!U42","v":9.9276575518400967E-2},{"$f":"'Revenue matching'!V42","v":9.9276575518400967E-2},{"$f":"'Revenue matching'!W42","v":6.9575074181068966E-2},{"$f":"'Revenue matching'!X42","v":6.9575074181068966E-2},{"$f":"'Revenue matching'!Y42","v":6.9575074181068966E-2},{"$f":"'Revenue matching'!Z42","v":6.9575074181068966E-2},{"$f":"'Revenue matching'!AA42","v":6.9575074181068966E-2},{"$f":"'Revenue matching'!AB42","v":4.314999738374365E-2},{"$f":"'Revenue matching'!AC42","v":4.314999738374365E-2},{"$f":"'Revenue matching'!AD42","v":4.314999738374365E-2},{"$f":"'Revenue matching'!AE42","v":4.314999738374365E-2},{"$f":"'Revenue matching'!AF42","v":4.314999738374365E-2},{"$f":"'Revenue matching'!AG42","v":3.6513369365793249},{"$f":"'Revenue matching'!AH42","v":-0.10600524378954138},{"$f":"'Revenue matching'!AI42","v":-7.9856536041171378E-2},{"$f":"'Revenue matching'!AJ42","v":-0.10600524378954138},{"$f":"'Revenue matching'!AK42","v":-0.10600524378954138},{"$f":"'Revenue matching'!AL42","v":-7.9856536041171378E-2},{"$f":"'Revenue matching'!AM42","v":-7.9856536041171378E-2},{"$f":"'Revenue matching'!AN42","v":-5.5690606322495312E-2},{"$f":"'Revenue matching'!AO42","v":-5.5690606322495312E-2}]
[null,null,null,null,null,"Fixed charge","p/MPAN/day",null,null,{"$f":"'Revenue matching'!J43","v":8.7006102877622169},{"$f":"'Revenue matching'!K43","v":0},{"$f":"'Revenue matching'!L43","v":8.7006102877622151},{"$f":"'Revenue matching'!M43","v":8.7006102877622151},{"$f":"'Revenue matching'!N43","v":8.7006102877622151},{"$f":"'Revenue matching'!O43","v":8.7006102877622151},{"$f":"'Revenue matching'!P43","v":8.7006102877622151},{"$f":"'Revenue matching'!Q43","v":0},{"$f":"'Revenue matching'!R43","v":28.308381849024965},{"$f":"'Revenue matching'!S43","v":28.308381849024965},{"$f":"'Revenue matching'!T43","v":28.308381849024965},{"$f":"'Revenue matching'!U43","v":28.308381849024965},{"$f":"'Revenue matching'!V43","v":28.308381849024965},{"$f":"'Revenue matching'!W43","v":91.367911682007431},{"$f":"'Revenue matching'!X43","v":91.367911682007431},{"$f":"'Revenue matching'!Y43","v":91.367911682007431},{"$f":"'Revenue matching'!Z43","v":91.367911682007431},{"$f":"'Revenue matching'!AA43","v":91.367911682007431},{"$f":"'Revenue matching'!AB43","v":200.90585544627314},{"$f":"'Revenue matching'!AC43","v":200.90585544627314},{"$f":"'Revenue matching'!AD43","v":200.90585544627314},{"$f":"'Revenue matching'!AE43","v":200.90585544627314},{"$f":"'Revenue matching'!AF43","v":200.90585544627314},{"$f":"'Revenue matching'!AG43","v":0},{"$f":"'Revenue matching'!AH43","v":0},{"$f":"'Revenue matching'!AI43","v":0},{"$f":"'Revenue matching'!AJ43","v":0},{"$f":"'Revenue matching'!AK43","v":0},{"$f":"'Revenue matching'!AL43","v":0},{"$f":"'Revenue matching'!AM43","v":0},{"$f":"'Revenue matching'!AN43","v":13.528342705449273},{"$f":"'Revenue matching'!AO43","v":13.528342705449273}]
[null,null,null,null,null,"Capacity charge","p/kVA/day",null,null,{"$f":"'Revenue matching'!J44","v":0},{"$f":"'Revenue matching'!K44","v":0},{"$f":"'Revenue matching'!L44","v":0},{"$f":"'Revenue matching'!M44","v":0},{"$f":"'Revenue matching'!N44","v":0},{"$f":"'Revenue matching'!O44","v":0},{"$f":"'Revenue matching'!P44","v":0},{"$f":"'Revenue matching'!Q44","v":0},{"$f":"'Revenue matching'!R44","v":8.6524470620234748},{"$f":"'Revenue matching'!S44","v":8.6524470620234748},{"$f":"'Revenue matching'!T44","v":8.6524470620234748},{"$f":"'Revenue matching'!U44","v":8.6524470620234748},{"$f":"'Revenue matching'!V44","v":8.6524470620234748},{"$f":"'Revenue matching'!W44","v":10.029618438812451},{"$f":"'Revenue matching'!X44","v":10.029618438812451},{"$f":"'Revenue matching'!Y44","v":10.029618438812451},{"$f":"'Revenue matching'!Z44","v":10.029618438812451},{"$f":"'Revenue matching'!AA44","v":10.029618438812451},{"$f":"'Revenue matching'!AB44","v":9.9635104458189172},{"$f":"'Revenue matching'!AC44","v":9.9635104458189172},{"$f":"'Revenue matching'!AD44","v":9.9635104458189172},{"$f":"'Revenue matching'!AE44","v":9.9635104458189172},{"$f":"'Revenue matching'!AF44","v":9.9635104458189172},{"$f":"'Revenue matching'!AG44","v":0},{"$f":"'Revenue matching'!AH44","v":0},{"$f":"'Revenue matching'!AI44","v":0},{"$f":"'Revenue matching'!AJ44","v":0},{"$f":"'Revenue matching'!AK44","v":0},{"$f":"'Revenue matching'!AL44","v":0},{"$f":"'Revenue matching'!AM44","v":0},{"$f":"'Revenue matching'!AN44","v":0},{"$f":"'Revenue matching'!AO44","v":0}]
[null,null,null,null,null,"Exceeded capacity charge","p/kVA/day",null,null,{"$f":"'Revenue matching'!J45","v":0},{"$f":"'Revenue matching'!K45","v":0},{"$f":"'Revenue matching'!L45","v":0},{"$f":"'Revenue matching'!M45","v":0},{"$f":"'Revenue matching'!N45","v":0},{"$f":"'Revenue matching'!O45","v":0},{"$f":"'Revenue matching'!P45","v":0},{"$f":"'Revenue matching'!Q45","v":0},{"$f":"'Revenue matching'!R45","v":8.6524470620234748},{"$f":"'Revenue matching'!S45","v":8.6524470620234748},{"$f":"'Revenue matching'!T45","v":8.6524470620234748},{"$f":"'Revenue matching'!U45","v":8.6524470620234748},{"$f":"'Revenue matching'!V45","v":8.6524470620234748},{"$f":"'Revenue matching'!W45","v":10.029618438812451},{"$f":"'Revenue matching'!X45","v":10.029618438812451},{"$f":"'Revenue matching'!Y45","v":10.029618438812451},{"$f":"'Revenue matching'!Z45","v":10.029618438812451},{"$f":"'Revenue matching'!AA45","v":10.029618438812451},{"$f":"'Revenue matching'!AB45","v":9.9635104458189172},{"$f":"'Revenue matching'!AC45","v":9.9635104458189172},{"$f":"'Revenue matching'!AD45","v":9.9635104458189172},{"$f":"'Revenue matching'!AE45","v":9.9635104458189172},{"$f":"'Revenue matching'!AF45","v":9.9635104458189172},{"$f":"'Revenue matching'!AG45","v":0},{"$f":"'Revenue matching'!AH45","v":0},{"$f":"'Revenue matching'!AI45","v":0},{"$f":"'Revenue matching'!AJ45","v":0},{"$f":"'Revenue matching'!AK45","v":0},{"$f":"'Revenue matching'!AL45","v":0},{"$f":"'Revenue matching'!AM45","v":0},{"$f":"'Revenue matching'!AN45","v":0},{"$f":"'Revenue matching'!AO45","v":0}]
[null,null,null,null,null,"Reactive power charge","p/kVArh",null,null,{"$f":"'Revenue matching'!J46","v":0},{"$f":"'Revenue matching'!K46","v":0},{"$f":"'Revenue matching'!L46","v":0},{"$f":"'Revenue matching'!M46","v":0},{"$f":"'Revenue matching'!N46","v":0},{"$f":"'Revenue matching'!O46","v":0},{"$f":"'Revenue matching'!P46","v":0},{"$f":"'Revenue matching'!Q46","v":0},{"$f":"'Revenue matching'!R46","v":0.24006054020614126},{"$f":"'Revenue matching'!S46","v":0.24006054020614126},{"$f":"'Revenue matching'!T46","v":0.24006054020614126},{"$f":"'Revenue matching'!U46","v":0.24006054020614126},{"$f":"'Revenue matching'!V46","v":0.24006054020614126},{"$f":"'Revenue matching'!W46","v":0.17074569445183585},{"$f":"'Revenue matching'!X46","v":0.17074569445183585},{"$f":"'Revenue matching'!Y46","v":0.17074569445183585},{"$f":"'Revenue matching'!Z46","v":0.17074569445183585},{"$f":"'Revenue matching'!AA46","v":0.17074569445183585},{"$f":"'Revenue matching'!AB46","v":0.1027690933292906},{"$f":"'Revenue matching'!AC46","v":0.1027690933292906},{"$f":"'Revenue matching'!AD46","v":0.1027690933292906},{"$f":"'Revenue matching'!AE46","v":0.1027690933292906},{"$f":"'Revenue matching'!AF46","v":0.1027690933292906},{"$f":"'Revenue matching'!AG46","v":0},{"$f":"'Revenue matching'!AH46","v":0},{"$f":"'Revenue matching'!AI46","v":0},{"$f":"'Revenue matching'!AJ46","v":0.22780239780761768},{"$f":"'Revenue matching'!AK46","v":0},{"$f":"'Revenue matching'!AL46","v":0.19758004893853595},{"$f":"'Revenue matching'!AM46","v":0},{"$f":"'Revenue matching'!AN46","v":0.16000212549360032},{"$f":"'Revenue matching'!AO46","v":0}]
[]
[null,null,{"$f":"INDEX('Version control'!$H$29:$H$55,MATCH($A$1,'Version control'!$F$29:$F$55,0),1)&\"-B: Adders for revenue-matching\"","v":"Section 520-B: Adders for revenue-matching"}]
[]
[null,null,null,null,"Adders for revenue-matching"]
[null,null,null,null,"Adders calculated in revenue matching"]
[null,null,null,null,null,"Unit rate 1","p/kWh",null,null,{"$f":"'Revenue matching'!J412","v":0},{"$f":"'Revenue matching'!K412","v":0},{"$f":"'Revenue matching'!L412","v":0},{"$f":"'Revenue matching'!M412","v":0},{"$f":"'Revenue matching'!N412","v":0},{"$f":"'Revenue matching'!O412","v":0},{"$f":"'Revenue matching'!P412","v":0},{"$f":"'Revenue matching'!Q412","v":0},{"$f":"'Revenue matching'!R412","v":0},{"$f":"'Revenue matching'!S412","v":0},{"$f":"'Revenue matching'!T412","v":0},{"$f":"'Revenue matching'!U412","v":0},{"$f":"'Revenue matching'!V412","v":0},{"$f":"'Revenue matching'!W412","v":0},{"$f":"'Revenue matching'!X412","v":0},{"$f":"'Revenue matching'!Y412","v":0},{"$f":"'Revenue matching'!Z412","v":0},{"$f":"'Revenue matching'!AA412","v":0},{"$f":"'Revenue matching'!AB412","v":0},{"$f":"'Revenue matching'!AC412","v":0},{"$f":"'Revenue matching'!AD412","v":0},{"$f":"'Revenue matching'!AE412","v":0},{"$f":"'Revenue matching'!AF412","v":0},{"$f":"'Revenue matching'!AG412","v":0.1490754813719006},{"$f":"'Revenue matching'!AH412","v":0},{"$f":"'Revenue matching'!AI412","v":0},{"$f":"'Revenue matching'!AJ412","v":0},{"$f":"'Revenue matching'!AK412","v":0},{"$f":"'Revenue matching'!AL412","v":0},{"$f":"'Revenue matching'!AM412","v":0},{"$f":"'Revenue matching'!AN412","v":0},{"$f":"'Revenue matching'!AO412","v":0}]
[null,null,null,null,null,"Unit rate 2","p/kWh",null,null,{"$f":"'Revenue matching'!J413","v":0},{"$f":"'Revenue matching'!K413","v":0},{"$f":"'Revenue matching'!L413","v":0},{"$f":"'Revenue matching'!M413","v":0},{"$f":"'Revenue matching'!N413","v":0},{"$f":"'Revenue matching'!O413","v":0},{"$f":"'Revenue matching'!P413","v":0},{"$f":"'Revenue matching'!Q413","v":0},{"$f":"'Revenue matching'!R413","v":0},{"$f":"'Revenue matching'!S413","v":0},{"$f":"'Revenue matching'!T413","v":0},{"$f":"'Revenue matching'!U413","v":0},{"$f":"'Revenue matching'!V413","v":0},{"$f":"'Revenue matching'!W413","v":0},{"$f":"'Revenue matching'!X413","v":0},{"$f":"'Revenue matching'!Y413","v":0},{"$f":"'Revenue matching'!Z413","v":0},{"$f":"'Revenue matching'!AA413","v":0},{"$f":"'Revenue matching'!AB413","v":0},{"$f":"'Revenue matching'!AC413","v":0},{"$f":"'Revenue matching'!AD413","v":0},{"$f":"'Revenue matching'!AE413","v":0},{"$f":"'Revenue matching'!AF413","v":0},{"$f":"'Revenue matching'!AG413","v":0.1490754813719006},{"$f":"'Revenue matching'!AH413","v":0},{"$f":"'Revenue matching'!AI413","v":0},{"$f":"'Revenue matching'!AJ413","v":0},{"$f":"'Revenue matching'!AK413","v":0},{"$f":"'Revenue matching'!AL413","v":0},{"$f":"'Revenue matching'!AM413","v":0},{"$f":"'Revenue matching'!AN413","v":0},{"$f":"'Revenue matching'!AO413","v":0}]
[null,null,null,null,null,"Unit rate 3","p/kWh",null,null,{"$f":"'Revenue matching'!J414","v":0},{"$f":"'Revenue matching'!K414","v":0},{"$f":"'Revenue matching'!L414","v":0},{"$f":"'Revenue matching'!M414","v":0},{"$f":"'Revenue matching'!N414","v":0},{"$f":"'Revenue matching'!O414","v":0},{"$f":"'Revenue matching'!P414","v":0},{"$f":"'Revenue matching'!Q414","v":0},{"$f":"'Revenue matching'!R414","v":0},{"$f":"'Revenue matching'!S414","v":0},{"$f":"'Revenue matching'!T414","v":0},{"$f":"'Revenue matching'!U414","v":0},{"$f":"'Revenue matching'!V414","v":0},{"$f":"'Revenue matching'!W414","v":0},{"$f":"'Revenue matching'!X414","v":0},{"$f":"'Revenue matching'!Y414","v":0},{"$f":"'Revenue matching'!Z414","v":0},{"$f":"'Revenue matching'!AA414","v":0},{"$f":"'Revenue matching'!AB414","v":0},{"$f":"'Revenue matching'!AC414","v":0},{"$f":"'Revenue matching'!AD414","v":0},{"$f":"'Revenue matching'!AE414","v":0},{"$f":"'Revenue matching'!AF414","v":0},{"$f":"'Revenue matching'!AG414","v":0.1490754813719006},{"$f":"'Revenue matching'!AH414","v":0},{"$f":"'Revenue matching'!AI414","v":0},{"$f":"'Revenue matching'!AJ414","v":0},{"$f":"'Revenue matching'!AK414","v":0},{"$f":"'Revenue matching'!AL414","v":0},{"$f":"'Revenue matching'!AM414","v":0},{"$f":"'Revenue matching'!AN414","v":0},{"$f":"'Revenue matching'!AO414","v":0}]
[null,null,null,null,null,"Fixed charge","p/MPAN/day",null,null,{"$f":"'Revenue matching'!J415","v":1.2524582200853254},{"$f":"'Revenue matching'!K415","v":0},{"$f":"'Revenue matching'!L415","v":0},{"$f":"'Revenue matching'!M415","v":2.1356506532465391},{"$f":"'Revenue matching'!N415","v":3.2192556595788346},{"$f":"'Revenue matching'!O415","v":6.5773350813546694},{"$f":"'Revenue matching'!P415","v":17.425515480381137},{"$f":"'Revenue matching'!Q415","v":0},{"$f":"'Revenue matching'!R415","v":0},{"$f":"'Revenue matching'!S415","v":36.369702042497586},{"$f":"'Revenue matching'!T415","v":59.256787550641036},{"$f":"'Revenue matching'!U415","v":96.309578490757488},{"$f":"'Revenue matching'!V415","v":213.15054934478044},{"$f":"'Revenue matching'!W415","v":0},{"$f":"'Revenue matching'!X415","v":36.369702042497593},{"$f":"'Revenue matching'!Y415","v":59.256787550641015},{"$f":"'Revenue matching'!Z415","v":96.309578490757488},{"$f":"'Revenue matching'!AA415","v":213.15054934478047},{"$f":"'Revenue matching'!AB415","v":0},{"$f":"'Revenue matching'!AC415","v":219.13868322674026},{"$f":"'Revenue matching'!AD415","v":550.15972203952458},{"$f":"'Revenue matching'!AE415","v":1107.1575358042751},{"$f":"'Revenue matching'!AF415","v":2681.2519644001495},{"$f":"'Revenue matching'!AG415","v":0},{"$f":"'Revenue matching'!AH415","v":0},{"$f":"'Revenue matching'!AI415","v":0},{"$f":"'Revenue matching'!AJ415","v":0},{"$f":"'Revenue matching'!AK415","v":0},{"$f":"'Revenue matching'!AL415","v":0},{"$f":"'Revenue matching'!AM415","v":0},{"$f":"'Revenue matching'!AN415","v":0},{"$f":"'Revenue matching'!AO415","v":0}]
[null,null,null,null,null,"Capacity charge","p/kVA/day"]
[null,null,null,null,null,"Exceeded capacity charge","p/kVA/day"]
[null,null,null,null,null,"Reactive power charge","p/kVArh"]
[]
[null,null,{"$f":"INDEX('Version control'!$H$29:$H$55,MATCH($A$1,'Version control'!$F$29:$F$55,0),1)&\"-C: Adder to fixed charge for allocated pass-through costs\"","v":"Section 520-C: Adder to fixed charge for allocated pass-through costs"}]
[]
[null,null,null,null,"Adder to fixed charge for allocated pass-through costs"]
[null,null,null,null,"Adder calculated in allocated costs"]
[null,null,null,null,null,"Unit rate 1","p/kWh"]
[null,null,null,null,null,"Unit rate 2","p/kWh"]
[null,null,null,null,null,"Unit rate 3","p/kWh"]
[null,null,null,null,null,"Fixed charge","p/MPAN/day",null,null,{"$f":"'Revenue matching'!J48","v":0},{"$f":"'Revenue matching'!K48","v":0},{"$f":"'Revenue matching'!L48","v":0},{"$f":"'Revenue matching'!M48","v":0},{"$f":"'Revenue matching'!N48","v":0},{"$f":"'Revenue matching'!O48","v":0},{"$f":"'Revenue matching'!P48","v":0},{"$f":"'Revenue matching'!Q48","v":0},{"$f":"'Revenue matching'!R48","v":0},{"$f":"'Revenue matching'!S48","v":0},{"$f":"'Revenue matching'!T48","v":0},{"$f":"'Revenue matching'!U48","v":0},{"$f":"'Revenue matching'!V48","v":0},{"$f":"'Revenue matching'!W48","v":0},{"$f":"'Revenue matching'!X48","v":0},{"$f":"'Revenue matching'!Y48","v":0},{"$f":"'Revenue matching'!Z48","v":0},{"$f":"'Revenue matching'!AA48","v":0},{"$f":"'Revenue matching'!AB48","v":0},{"$f":"'Revenue matching'!AC48","v":0},{"$f":"'Revenue matching'!AD48","v":0},{"$f":"'Revenue matching'!AE48","v":0},{"$f":"'Revenue matching'!AF48","v":0},{"$f":"'Revenue matching'!AG48","v":0},{"$f":"'Revenue matching'!AH48","v":0},{"$f":"'Revenue matching'!AI48","v":0},{"$f":"'Revenue matching'!AJ48","v":0},{"$f":"'Revenue matching'!AK48","v":0},{"$f":"'Revenue matching'!AL48","v":0},{"$f":"'Revenue matching'!AM48","v":0},{"$f":"'Revenue matching'!AN48","v":0},{"$f":"'Revenue matching'!AO48","v":0}]
[null,null,null,null,null,"Capacity charge","p/kVA/day"]
[null,null,null,null,null,"Exceeded capacity charge","p/kVA/day"]
[null,null,null,null,null,"Reactive power charge","p/kVArh"]
[]
[null,null,{"$f":"INDEX('Version control'!$H$29:$H$55,MATCH($A$1,'Version control'!$F$29:$F$55,0),1)&\"-D: LDNO discounts\"","v":"Section 520-D: LDNO discounts"}]
[]
[null,null,null,null,null,"Index of tariff before revenue matching","integer",null,null,{"$f":"'Fixed inputs'!J174","v":1},{"$f":"'Fixed inputs'!K174","v":2},{"$f":"'Fixed inputs'!L174","v":3},{"$f":"'Fixed inputs'!M174","v":3},{"$f":"'Fixed inputs'!N174","v":3},{"$f":"'Fixed inputs'!O174","v":3},{"$f":"'Fixed inputs'!P174","v":3},{"$f":"'Fixed inputs'!Q174","v":4},{"$f":"'Fixed inputs'!R174","v":5},{"$f":"'Fixed inputs'!S174","v":5},{"$f":"'Fixed inputs'!T174","v":5},{"$f":"'Fixed inputs'!U174","v":5},{"$f":"'Fixed inputs'!V174","v":5},{"$f":"'Fixed inputs'!W174","v":6},{"$f":"'Fixed inputs'!X174","v":6},{"$f":"'Fixed inputs'!Y174","v":6},{"$f":"'Fixed inputs'!Z174","v":6},{"$f":"'Fixed inputs'!AA174","v":6},{"$f":"'Fixed inputs'!AB174","v":7},{"$f":"'Fixed inputs'!AC174","v":7},{"$f":"'Fixed inputs'!AD174","v":7},{"$f":"'Fixed inputs'!AE174","v":7},{"$f":"'Fixed inputs'!AF174","v":7},{"$f":"'Fixed inputs'!AG174","v":8},{"$f":"'Fixed inputs'!AH174","v":9},{"$f":"'Fixed inputs'!AI174","v":10},{"$f":"'Fixed inputs'!AJ174","v":11},{"$f":"'Fixed inputs'!AK174","v":12},{"$f":"'Fixed inputs'!AL174","v":13},{"$f":"'Fixed inputs'!AM174","v":14},{"$f":"'Fixed inputs'!AN174","v":15},{"$f":"'Fixed inputs'!AO174","v":16}]
[]
[null,null,null,null,"LDNO discounts (LV)",null,null,null,">","Domestic Aggregated or CT","Domestic Aggregated (Related MPAN)","Non-Domestic Aggregated or CT","Non-Domestic Aggregated (Related MPAN)","LV Site Specific","LV Sub Site Specific","HV Site Specific","Unmetered Supplies","LV Generation Aggregated","LV Sub Generation Aggregated","LV Generation Site Specific","LV Generation Site Specific no RP Charge","LV Sub Generation Site Specific","LV Sub Generation Site Specific no RP Charge","HV Generation Site Specific","HV Generation Site Specific no RP Charge"]
[null,null,null,null,null,"Unit rate 1","%",null,null,{"$f":"'Volume adjustments'!J315","v":0.39586682370404513},{"$f":"'Volume adjustments'!K315","v":0.39586682370404513},{"$f":"'Volume adjustments'!L315","v":0.39586682370404513},{"$f":"'Volume adjustments'!M315","v":0.39586682370404513},{"$f":"'Volume adjustments'!N315","v":0.39586682370404513},{"$f":"'Volume adjustments'!O315","v":0},{"$f":"'Volume adjustments'!P315","v":0},{"$f":"'Volume adjustments'!Q315","v":0.39586682370404513},{"$f":"'Volume adjustments'!R315","v":0},{"$f":"'Volume adjustments'!S315","v":0},{"$f":"'Volume adjustments'!T315","v":0},{"$f":"'Volume adjustments'!U315","v":0},{"$f":"'Volume adjustments'!V315","v":0},{"$f":"'Volume adjustments'!W315","v":0},{"$f":"'Volume adjustments'!X315","v":0},{"$f":"'Volume adjustments'!Y315","v":0}]
[null,null,null,null,null,"Unit rate 2","%",null,null,{"$f":"'Volume adjustments'!J316","v":0.39586682370404513},{"$f":"'Volume adjustments'!K316","v":0.39586682370404513},{"$f":"'Volume adjustments'!L316","v":0.39586682370404513},{"$f":"'Volume adjustments'!M316","v":0.39586682370404513},{"$f":"'Volume adjustments'!N316","v":0.39586682370404513},{"$f":"'Volume adjustments'!O316","v":0},{"$f":"'Volume adjustments'!P316","v":0},{"$f":"'Volume adjustments'!Q316","v":0.39586682370404513},{"$f":"'Volume adjustments'!R316","v":0},{"$f":"'Volume adjustments'!S316","v":0},{"$f":"'Volume adjustments'!T316","v":0},{"$f":"'Volume adjustments'!U316","v":0},{"$f":"'Volume adjustments'!V316","v":0},{"$f":"'Volume adjustments'!W316","v":0},{"$f":"'Volume adjustments'!X316","v":0},{"$f":"'Volume adjustments'!Y316","v":0}]
[null,null,null,null,null,"Unit rate 3","%",null,null,{"$f":"'Volume adjustments'!J317","v":0.39586682370404513},{"$f":"'Volume adjustments'!K317","v":0.39586682370404513},{"$f":"'Volume adjustments'!L317","v":0.39586682370404513},{"$f":"'Volume adjustments'!M317","v":0.39586682370404513},{"$f":"'Volume adjustments'!N317","v":0.39586682370404513},{"$f":"'Volume adjustments'!O317","v":0},{"$f":"'Volume adjustments'!P317","v":0},{"$f":"'Volume adjustments'!Q317","v":0.39586682370404513},{"$f":"'Volume adjustments'!R317","v":0},{"$f":"'Volume adjustments'!S317","v":0},{"$f":"'Volume adjustments'!T317","v":0},{"$f":"'Volume adjustments'!U317","v":0},{"$f":"'Volume adjustments'!V317","v":0},{"$f":"'Volume adjustments'!W317","v":0},{"$f":"'Volume adjustments'!X317","v":0},{"$f":"'Volume adjustments'!Y317","v":0}]
[null,null,null,null,null,"Fixed charge","%",null,null,{"$f":"'Volume adjustments'!J318","v":0.39586682370404513},{"$f":"'Volume adjustments'!K318","v":0.39586682370404513},{"$f":"'Volume adjustments'!L318","v":0.39586682370404513},{"$f":"'Volume adjustments'!M318","v":0.39586682370404513},{"$f":"'Volume adjustments'!N318","v":0.39586682370404513},{"$f":"'Volume adjustments'!O318","v":0},{"$f":"'Volume adjustments'!P318","v":0},{"$f":"'Volume adjustments'!Q318","v":0.39586682370404513},{"$f":"'Volume adjustments'!R318","v":1},{"$f":"'Volume adjustments'!S318","v":1},{"$f":"'Volume adjustments'!T318","v":1},{"$f":"'Volume adjustments'!U318","v":1},{"$f":"'Volume adjustments'!V318","v":1},{"$f":"'Volume adjustments'!W318","v":1},{"$f":"'Volume adjustments'!X318","v":1},{"$f":"'Volume adjustments'!Y318","v":1}]
[null,null,null,null,null,"Capacity charge","%",null,null,{"$f":"'Volume adjustments'!J319","v":0.39586682370404513},{"$f":"'Volume adjustments'!K319","v":0.39586682370404513},{"$f":"'Volume adjustments'!L319","v":0.39586682370404513},{"$f":"'Volume adjustments'!M319","v":0.39586682370404513},{"$f":"'Volume adjustments'!N319","v":0.39586682370404513},{"$f":"'Volume adjustments'!O319","v":0},{"$f":"'Volume adjustments'!P319","v":0},{"$f":"'Volume adjustments'!Q319","v":0.39586682370404513},{"$f":"'Volume adjustments'!R319","v":0},{"$f":"'Volume adjustments'!S319","v":0},{"$f":"'Volume adjustments'!T319","v":0},{"$f":"'Volume adjustments'!U319","v":0},{"$f":"'Volume adjustments'!V319","v":0},{"$f":"'Volume adjustments'!W319","v":0},{"$f":"'Volume adjustments'!X319","v":0},{"$f":"'Volume adjustments'!Y319","v":0}]
[null,null,null,null,null,"Exceeded capacity charge","%",null,null,{"$f":"'Volume adjustments'!J320","v":0.39586682370404513},{"$f":"'Volume adjustments'!K320","v":0.39586682370404513},{"$f":"'Volume adjustments'!L320","v":0.39586682370404513},{"$f":"'Volume adjustments'!M320","v":0.39586682370404513},{"$f":"'Volume adjustments'!N320","v":0.39586682370404513},{"$f":"'Volume adjustments'!O320","v":0},{"$f":"'Volume adjustments'!P320","v":0},{"$f":"'Volume adjustments'!Q320","v":0.39586682370404513},{"$f":"'Volume adjustments'!R320","v":0},{"$f":"'Volume adjustments'!S320","v":0},{"$f":"'Volume adjustments'!T320","v":0},{"$f":"'Volume adjustments'!U320","v":0},{"$f":"'Volume adjustments'!V320","v":0},{"$f":"'Volume adjustments'!W320","v":0},{"$f":"'Volume adjustments'!X320","v":0},{"$f":"'Volume adjustments'!Y320","v":0}]
[null,null,null,null,null,"Reactive power charge","%",null,null,{"$f":"'Volume adjustments'!J321","v":0.39586682370404513},{"$f":"'Volume adjustments'!K321","v":0.39586682370404513},{"$f":"'Volume adjustments'!L321","v":0.39586682370404513},{"$f":"'Volume adjustments'!M321","v":0.39586682370404513},{"$f":"'Volume adjustments'!N321","v":0.39586682370404513},{"$f":"'Volume adjustments'!O321","v":0},{"$f":"'Volume adjustments'!P321","v":0},{"$f":"'Volume adjustments'!Q321","v":0.39586682370404513},{"$f":"'Volume adjustments'!R321","v":0},{"$f":"'Volume adjustments'!S321","v":0},{"$f":"'Volume adjustments'!T321","v":0},{"$f":"'Volume adjustments'!U321","v":0},{"$f":"'Volume adjustments'!V321","v":0},{"$f":"'Volume adjustments'!W321","v":0},{"$f":"'Volume adjustments'!X321","v":0},{"$f":"'Volume adjustments'!Y321","v":0}]
[]
[null,null,null,null,"LDNO discounts (HV)",null,null,null,">","Domestic Aggregated or CT","Domestic Aggregated (Related MPAN)","Non-Domestic Aggregated or CT","Non-Domestic Aggregated (Related MPAN)","LV Site Specific","LV Sub Site Specific","HV Site Specific","Unmetered Supplies","LV Generation Aggregated","LV Sub Generation Aggregated","LV Generation Site Specific","LV Generation Site Specific no RP Charge","LV Sub Generation Site Specific","LV Sub Generation Site Specific no RP Charge","HV Generation Site Specific","HV Generation Site Specific no RP Charge"]
[null,null,null,null,null,"Unit rate 1","%",null,null,{"$f":"'Volume adjustments'!J324","v":0.57177416146915183},{"$f":"'Volume adjustments'!K324","v":0.57177416146915183},{"$f":"'Volume adjustments'!L324","v":0.57177416146915183},{"$f":"'Volume adjustments'!M324","v":0.57177416146915183},{"$f":"'Volume adjustments'!N324","v":0.57177416146915183},{"$f":"'Volume adjustments'!O324","v":0.27966609794872277},{"$f":"'Volume adjustments'!P324","v":0.14844162099042779},{"$f":"'Volume adjustments'!Q324","v":0.57177416146915183},{"$f":"'Volume adjustments'!R324","v":0},{"$f":"'Volume adjustments'!S324","v":0},{"$f":"'Volume adjustments'!T324","v":0},{"$f":"'Volume adjustments'!U324","v":0},{"$f":"'Volume adjustments'!V324","v":0},{"$f":"'Volume adjustments'!W324","v":0},{"$f":"'Volume adjustments'!X324","v":0},{"$f":"'Volume adjustments'!Y324","v":0}]
[null,null,null,null,null,"Unit rate 2","%",null,null,{"$f":"'Volume adjustments'!J325","v":0.57177416146915183},{"$f":"'Volume adjustments'!K325","v":0.57177416146915183},{"$f":"'Volume adjustments'!L325","v":0.57177416146915183},{"$f":"'Volume adjustments'!M325","v":0.57177416146915183},{"$f":"'Volume adjustments'!N325","v":0.57177416146915183},{"$f":"'Volume adjustments'!O325","v":0.27966609794872277},{"$f":"'Volume adjustments'!P325","v":0.14844162099042779},{"$f":"'Volume adjustments'!Q325","v":0.57177416146915183},{"$f":"'Volume adjustments'!R325","v":0},{"$f":"'Volume adjustments'!S325","v":0},{"$f":"'Volume adjustments'!T325","v":0},{"$f":"'Volume adjustments'!U325","v":0},{"$f":"'Volume adjustments'!V325","v":0},{"$f":"'Volume adjustments'!W325","v":0},{"$f":"'Volume adjustments'!X325","v":0},{"$f":"'Volume adjustments'!Y325","v":0}]
[null,null,null,null,null,"Unit rate 3","%",null,null,{"$f":"'Volume adjustments'!J326","v":0.57177416146915183},{"$f":"'Volume adjustments'!K326","v":0.57177416146915183},{"$f":"'Volume adjustments'!L326","v":0.57177416146915183},{"$f":"'Volume adjustments'!M326","v":0.57177416146915183},{"$f":"'Volume adjustments'!N326","v":0.57177416146915183},{"$f":"'Volume adjustments'!O326","v":0.27966609794872277},{"$f":"'Volume adjustments'!P326","v":0.14844162099042779},{"$f":"'Volume adjustments'!Q326","v":0.57177416146915183},{"$f":"'Volume adjustments'!R326","v":0},{"$f":"'Volume adjustments'!S326","v":0},{"$f":"'Volume adjustments'!T326","v":0},{"$f":"'Volume adjustments'!U326","v":0},{"$f":"'Volume adjustments'!V326","v":0},{"$f":"'Volume adjustments'!W326","v":0},{"$f":"'Volume adjustments'!X326","v":0},{"$f":"'Volume adjustments'!Y326","v":0}]
[null,null,null,null,null,"Fixed charge","%",null,null,{"$f":"'Volume adjustments'!J327","v":0.57177416146915183},{"$f":"'Volume adjustments'!K327","v":0.57177416146915183},{"$f":"'Volume adjustments'!L327","v":0.57177416146915183},{"$f":"'Volume adjustments'!M327","v":0.57177416146915183},{"$f":"'Volume adjustments'!N327","v":0.57177416146915183},{"$f":"'Volume adjustments'!O327","v":0.27966609794872277},{"$f":"'Volume adjustments'!P327","v":0.14844162099042779},{"$f":"'Volume adjustments'!Q327","v":0.57177416146915183},{"$f":"'Volume adjustments'!R327","v":1},{"$f":"'Volume adjustments'!S327","v":1},{"$f":"'Volume adjustments'!T327","v":1},{"$f":"'Volume adjustments'!U327","v":1},{"$f":"'Volume adjustments'!V327","v":1},{"$f":"'Volume adjustments'!W327","v":1},{"$f":"'Volume adjustments'!X327","v":1},{"$f":"'Volume adjustments'!Y327","v":1}]
[null,null,null,null,null,"Capacity charge","%",null,null,{"$f":"'Volume adjustments'!J328","v":0.57177416146915183},{"$f":"'Volume adjustments'!K328","v":0.57177416146915183},{"$f":"'Volume adjustments'!L328","v":0.57177416146915183},{"$f":"'Volume adjustments'!M328","v":0.57177416146915183},{"$f":"'Volume adjustments'!N328","v":0.57177416146915183},{"$f":"'Volume adjustments'!O328","v":0.27966609794872277},{"$f":"'Volume adjustments'!P328","v":0.14844162099042779},{"$f":"'Volume adjustments'!Q328","v":0.57177416146915183},{"$f":"'Volume adjustments'!R328","v":0},{"$f":"'Volume adjustments'!S328","v":0},{"$f":"'Volume adjustments'!T328","v":0},{"$f":"'Volume adjustments'!U328","v":0},{"$f":"'Volume adjustments'!V328","v":0},{"$f":"'Volume adjustments'!W328","v":0},{"$f":"'Volume adjustments'!X328","v":0},{"$f":"'Volume adjustments'!Y328","v":0}]
[null,null,null,null,null,"Exceeded capacity charge","%",null,null,{"$f":"'Volume adjustments'!J329","v":0.57177416146915183},{"$f":"'Volume adjustments'!K329","v":0.57177416146915183},{"$f":"'Volume adjustments'!L329","v":0.57177416146915183},{"$f":"'Volume adjustments'!M329","v":0.57177416146915183},{"$f":"'Volume adjustments'!N329","v":0.57177416146915183},{"$f":"'Volume adjustments'!O329","v":0.27966609794872277},{"$f":"'Volume adjustments'!P329","v":0.14844162099042779},{"$f":"'Volume adjustments'!Q329","v":0.57177416146915183},{"$f":"'Volume adjustments'!R329","v":0},{"$f":"'Volume adjustments'!S329","v":0},{"$f":"'Volume adjustments'!T329","v":0},{"$f":"'Volume adjustments'!U329","v":0},{"$f":"'Volume adjustments'!V329","v":0},{"$f":"'Volume adjustments'!W329","v":0},{"$f":"'Volume adjustments'!X329","v":0},{"$f":"'Volume adjustments'!Y329","v":0}]
[null,null,null,null,null,"Reactive power charge","%",null,null,{"$f":"'Volume adjustments'!J330","v":0.57177416146915183},{"$f":"'Volume adjustments'!K330","v":0.57177416146915183},{"$f":"'Volume adjustments'!L330","v":0.57177416146915183},{"$f":"'Volume adjustments'!M330","v":0.57177416146915183},{"$f":"'Volume adjustments'!N330","v":0.57177416146915183},{"$f":"'Volume adjustments'!O330","v":0.27966609794872277},{"$f":"'Volume adjustments'!P330","v":0.14844162099042779},{"$f":"'Volume adjustments'!Q330","v":0.57177416146915183},{"$f":"'Volume adjustments'!R330","v":0},{"$f":"'Volume adjustments'!S330","v":0},{"$f":"'Volume adjustments'!T330","v":0},{"$f":"'Volume adjustments'!U330","v":0},{"$f":"'Volume adjustments'!V330","v":0},{"$f":"'Volume adjustments'!W330","v":0},{"$f":"'Volume adjustments'!X330","v":0},{"$f":"'Volume adjustments'!Y330","v":0}]
[]
[null,null,null,null,"LDNO discounts (LV)",null,null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Paragraphs 98 & 99"]
[null,null,null,null,null,"Unit rate 1","%",null,null,{"$f":"INDEX($J57:$Y57,J$54)","v":0.39586682370404513},{"$f":"INDEX($J57:$Y57,K$54)","v":0.39586682370404513},0.39586682370404513,0.39586682370404513,0.39586682370404513,0.39586682370404513,0.39586682370404513,0.39586682370404513,0.39586682370404513,0.39586682370404513,0.39586682370404513,0.39586682370404513,0.39586682370404513,0,0,0,0,0,0,0,0,0,0,0.39586682370404513,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Unit rate 2","%",null,null,{"$f":"INDEX($J58:$Y58,J$54)","v":0.39586682370404513},0.39586682370404513,0.39586682370404513,0.39586682370404513,0.39586682370404513,0.39586682370404513,0.39586682370404513,0.39586682370404513,0.39586682370404513,0.39586682370404513,0.39586682370404513,0.39586682370404513,0.39586682370404513,0,0,0,0,0,0,0,0,0,0,0.39586682370404513,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Unit rate 3","%",null,null,0.39586682370404513,0.39586682370404513,0.39586682370404513,0.39586682370404513,0.39586682370404513,0.39586682370404513,0.39586682370404513,0.39586682370404513,0.39586682370404513,0.39586682370404513,0.39586682370404513,0.39586682370404513,0.39586682370404513,0,0,0,0,0,0,0,0,0,0,0.39586682370404513,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Fixed charge","%",null,null,0.39586682370404513,0.39586682370404513,0.39586682370404513,0.39586682370404513,0.39586682370404513,0.39586682370404513,0.39586682370404513,0.39586682370404513,0.39586682370404513,0.39586682370404513,0.39586682370404513,0.39586682370404513,0.39586682370404513,0,0,0,0,0,0,0,0,0,0,0.39586682370404513,1,1,1,1,1,1,1,1]
[null,null,null,null,null,"Capacity charge","%",null,null,0.39586682370404513,0.39586682370404513,0.39586682370404513,0.39586682370404513,0.39586682370404513,0.39586682370404513,0.39586682370404513,0.39586682370404513,0.39586682370404513,0.39586682370404513,0.39586682370404513,0.39586682370404513,0.39586682370404513,0,0,0,0,0,0,0,0,0,0,0.39586682370404513,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Exceeded capacity charge","%",null,null,0.39586682370404513,0.39586682370404513,0.39586682370404513,0.39586682370404513,0.39586682370404513,0.39586682370404513,0.39586682370404513,0.39586682370404513,0.39586682370404513,0.39586682370404513,0.39586682370404513,0.39586682370404513,0.39586682370404513,0,0,0,0,0,0,0,0,0,0,0.39586682370404513,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Reactive power charge","%",null,null,0.39586682370404513,0.39586682370404513,0.39586682370404513,0.39586682370404513,0.39586682370404513,0.39586682370404513,0.39586682370404513,0.39586682370404513,0.39586682370404513,0.39586682370404513,0.39586682370404513,0.39586682370404513,0.39586682370404513,0,0,0,0,0,0,0,0,0,0,0.39586682370404513,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,"LDNO discounts (HV)",null,null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Paragraphs 98 & 99"]
[null,null,null,null,null,"Unit rate 1","%",null,null,{"$f":"INDEX($J66:$Y66,J$54)","v":0.57177416146915183},{"$f":"INDEX($J66:$Y66,K$54)","v":0.57177416146915183},0.57177416146915183,0.57177416146915183,0.57177416146915183,0.57177416146915183,0.57177416146915183,0.57177416146915183,0.57177416146915183,0.57177416146915183,0.57177416146915183,0.57177416146915183,0.57177416146915183,0.27966609794872277,0.27966609794872277,0.27966609794872277,0.27966609794872277,0.27966609794872277,0.14844162099042779,0.14844162099042779,0.14844162099042779,0.14844162099042779,0.14844162099042779,0.57177416146915183,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Unit rate 2","%",null,null,{"$f":"INDEX($J67:$Y67,J$54)","v":0.57177416146915183},0.57177416146915183,0.57177416146915183,0.57177416146915183,0.57177416146915183,0.57177416146915183,0.57177416146915183,0.57177416146915183,0.57177416146915183,0.57177416146915183,0.57177416146915183,0.57177416146915183,0.57177416146915183,0.27966609794872277,0.27966609794872277,0.27966609794872277,0.27966609794872277,0.27966609794872277,0.14844162099042779,0.14844162099042779,0.14844162099042779,0.14844162099042779,0.14844162099042779,0.57177416146915183,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Unit rate 3","%",null,null,0.57177416146915183,0.57177416146915183,0.57177416146915183,0.57177416146915183,0.57177416146915183,0.57177416146915183,0.57177416146915183,0.57177416146915183,0.57177416146915183,0.57177416146915183,0.57177416146915183,0.57177416146915183,0.57177416146915183,0.27966609794872277,0.27966609794872277,0.27966609794872277,0.27966609794872277,0.27966609794872277,0.14844162099042779,0.14844162099042779,0.14844162099042779,0.14844162099042779,0.14844162099042779,0.57177416146915183,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Fixed charge","%",null,null,0.57177416146915183,0.57177416146915183,0.57177416146915183,0.57177416146915183,0.57177416146915183,0.57177416146915183,0.57177416146915183,0.57177416146915183,0.57177416146915183,0.57177416146915183,0.57177416146915183,0.57177416146915183,0.57177416146915183,0.27966609794872277,0.27966609794872277,0.27966609794872277,0.27966609794872277,0.27966609794872277,0.14844162099042779,0.14844162099042779,0.14844162099042779,0.14844162099042779,0.14844162099042779,0.57177416146915183,1,1,1,1,1,1,1,1]
[null,null,null,null,null,"Capacity charge","%",null,null,0.57177416146915183,0.57177416146915183,0.57177416146915183,0.57177416146915183,0.57177416146915183,0.57177416146915183,0.57177416146915183,0.57177416146915183,0.57177416146915183,0.57177416146915183,0.57177416146915183,0.57177416146915183,0.57177416146915183,0.27966609794872277,0.27966609794872277,0.27966609794872277,0.27966609794872277,0.27966609794872277,0.14844162099042779,0.14844162099042779,0.14844162099042779,0.14844162099042779,0.14844162099042779,0.57177416146915183,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Exceeded capacity charge","%",null,null,0.57177416146915183,0.57177416146915183,0.57177416146915183,0.57177416146915183,0.57177416146915183,0.57177416146915183,0.57177416146915183,0.57177416146915183,0.57177416146915183,0.57177416146915183,0.57177416146915183,0.57177416146915183,0.57177416146915183,0.27966609794872277,0.27966609794872277,0.27966609794872277,0.27966609794872277,0.27966609794872277,0.14844162099042779,0.14844162099042779,0.14844162099042779,0.14844162099042779,0.14844162099042779,0.57177416146915183,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Reactive power charge","%",null,null,0.57177416146915183,0.57177416146915183,0.57177416146915183,0.57177416146915183,0.57177416146915183,0.57177416146915183,0.57177416146915183,0.57177416146915183,0.57177416146915183,0.57177416146915183,0.57177416146915183,0.57177416146915183,0.57177416146915183,0.27966609794872277,0.27966609794872277,0.27966609794872277,0.27966609794872277,0.27966609794872277,0.14844162099042779,0.14844162099042779,0.14844162099042779,0.14844162099042779,0.14844162099042779,0.57177416146915183,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"INDEX('Version control'!$H$29:$H$55,MATCH($A$1,'Version control'!$F$29:$F$55,0),1)&\"-E: Decimal places for rounding\"","v":"Section 520-E: Decimal places for rounding"}]
[]
[null,null,null,null,"Decimal places for rounding",null,null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Paragraph 14"]
[null,null,null,null,null,"Unit rate 1","integer",{"$f":"'Fixed inputs'!H30","v":3}]
[null,null,null,null,null,"Unit rate 2","integer",{"$f":"'Fixed inputs'!H31","v":3}]
[null,null,null,null,null,"Unit rate 3","integer",{"$f":"'Fixed inputs'!H32","v":3}]
[null,null,null,null,null,"Fixed charge","integer",{"$f":"'Fixed inputs'!H33","v":2}]
[null,null,null,null,null,"Capacity charge","integer",{"$f":"'Fixed inputs'!H34","v":2}]
[null,null,null,null,null,"Exceeded capacity charge","integer",{"$f":"'Fixed inputs'!H35","v":2}]
[null,null,null,null,null,"Reactive power charge","integer",{"$f":"'Fixed inputs'!H36","v":3}]
[]
[null,"Rounding of tariff forecast"]
[]
[null,null,"Calculates rounded tariff forecast"]
[]
[null,null,{"$f":"INDEX('Version control'!$H$29:$H$55,MATCH($A$1,'Version control'!$F$29:$F$55,0),1)&\"-F: Tariff forecast, post-revenue matching\"","v":"Section 520-F: Tariff forecast, post-revenue matching"}]
[]
[null,null,null,null,"All the way tariff forecast, pre-rounding"]
[null,null,null,null,null,"Unit rate 1","p/kWh",null,null,{"$f":" J20 + J32","v":20.135218648928742},{"$f":" K20 + K32","v":20.135218648928742},18.541501545445989,18.541501545445989,18.541501545445989,18.541501545445989,18.541501545445989,18.541501545445989,12.27456231918099,12.27456231918099,12.27456231918099,12.27456231918099,12.27456231918099,8.9906687909404308,8.9906687909404308,8.9906687909404308,8.9906687909404308,8.9906687909404308,5.9884300431300606,5.9884300431300606,5.9884300431300606,5.9884300431300606,5.9884300431300606,56.94464140981956,-12.646347766209367,-9.794389998560586,-12.646347766209367,-12.646347766209367,-9.794389998560586,-9.794389998560586,-7.1964823912246061,-7.1964823912246061]
[null,null,null,null,null,"Unit rate 2","p/kWh",null,null,{"$f":" J21 + J33","v":3.0638232289488836},3.0638232289488836,2.8213194068072061,2.8213194068072061,2.8213194068072061,2.8213194068072061,2.8213194068072061,2.8213194068072061,1.829289719230027,1.829289719230027,1.829289719230027,1.829289719230027,1.829289719230027,1.3064611343477379,1.3064611343477379,1.3064611343477379,1.3064611343477379,1.3064611343477379,0.83623159020358506,0.83623159020358506,0.83623159020358506,0.83623159020358506,0.83623159020358506,5.9957286781025569,-1.9242986491998939,-1.4664728606597155,-1.9242986491998939,-1.9242986491998939,-1.4664728606597155,-1.4664728606597155,-1.0457425100151383,-1.0457425100151383]
[null,null,null,null,null,"Unit rate 3","p/kWh",null,null,0.16877906578993207,0.16877906578993207,0.15542008079209269,0.15542008079209269,0.15542008079209269,0.15542008079209269,0.15542008079209269,0.15542008079209269,9.9276575518400967E-2,9.9276575518400967E-2,9.9276575518400967E-2,9.9276575518400967E-2,9.9276575518400967E-2,6.9575074181068966E-2,6.9575074181068966E-2,6.9575074181068966E-2,6.9575074181068966E-2,6.9575074181068966E-2,4.314999738374365E-2,4.314999738374365E-2,4.314999738374365E-2,4.314999738374365E-2,4.314999738374365E-2,3.8004124179512253,-0.10600524378954138,-7.9856536041171378E-2,-0.10600524378954138,-0.10600524378954138,-7.9856536041171378E-2,-7.9856536041171378E-2,-5.5690606322495312E-2,-5.5690606322495312E-2]
[null,null,null,null,null,"Fixed charge","p/MPAN/day",null,null,9.9530685078475418,0,8.7006102877622151,10.836260941008755,11.91986594734105,15.277945369116885,26.126125768143353,0,28.308381849024965,64.678083891522547,87.565169399666004,124.61796033978246,241.4589311938054,91.367911682007431,127.73761372450502,150.62469923264845,187.67749017276492,304.51846102678792,200.90585544627314,420.04453867301339,751.06557748579769,1308.0633912505482,2882.1578198464226,0,0,0,0,0,0,0,13.528342705449273,13.528342705449273]
[null,null,null,null,null,"Capacity charge","p/kVA/day",null,null,0,0,0,0,0,0,0,0,8.6524470620234748,8.6524470620234748,8.6524470620234748,8.6524470620234748,8.6524470620234748,10.029618438812451,10.029618438812451,10.029618438812451,10.029618438812451,10.029618438812451,9.9635104458189172,9.9635104458189172,9.9635104458189172,9.9635104458189172,9.9635104458189172,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Exceeded capacity charge","p/kVA/day",null,null,0,0,0,0,0,0,0,0,8.6524470620234748,8.6524470620234748,8.6524470620234748,8.6524470620234748,8.6524470620234748,10.029618438812451,10.029618438812451,10.029618438812451,10.029618438812451,10.029618438812451,9.9635104458189172,9.9635104458189172,9.9635104458189172,9.9635104458189172,9.9635104458189172,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Reactive power charge","p/kVArh",null,null,0,0,0,0,0,0,0,0,0.24006054020614126,0.24006054020614126,0.24006054020614126,0.24006054020614126,0.24006054020614126,0.17074569445183585,0.17074569445183585,0.17074569445183585,0.17074569445183585,0.17074569445183585,0.1027690933292906,0.1027690933292906,0.1027690933292906,0.1027690933292906,0.1027690933292906,0,0,0,0.22780239780761768,0,0.19758004893853595,0,0.16000212549360032,0]
[]
[null,null,{"$f":"INDEX('Version control'!$H$29:$H$55,MATCH($A$1,'Version control'!$F$29:$F$55,0),1)&\"-G: Tariff forecast, post-adders & discounting\"","v":"Section 520-G: Tariff forecast, post-adders & discounting"}]
[]
[null,null,null,null,"All the way tariff forecast, post-adders & discounting",null,null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Paragraphs 98 to 100"]
[null,null,null,null,null,"Unit rate 1","p/kWh",null,null,{"$f":" J110 + J44","v":20.135218648928742},{"$f":" K110 + K44","v":20.135218648928742},18.541501545445989,18.541501545445989,18.541501545445989,18.541501545445989,18.541501545445989,18.541501545445989,12.27456231918099,12.27456231918099,12.27456231918099,12.27456231918099,12.27456231918099,8.9906687909404308,8.9906687909404308,8.9906687909404308,8.9906687909404308,8.9906687909404308,5.9884300431300606,5.9884300431300606,5.9884300431300606,5.9884300431300606,5.9884300431300606,56.94464140981956,-12.646347766209367,-9.794389998560586,-12.646347766209367,-12.646347766209367,-9.794389998560586,-9.794389998560586,-7.1964823912246061,-7.1964823912246061]
[null,null,null,null,null,"Unit rate 2","p/kWh",null,null,{"$f":" J111 + J45","v":3.0638232289488836},3.0638232289488836,2.8213194068072061,2.8213194068072061,2.8213194068072061,2.8213194068072061,2.8213194068072061,2.8213194068072061,1.829289719230027,1.829289719230027,1.829289719230027,1.829289719230027,1.829289719230027,1.3064611343477379,1.3064611343477379,1.3064611343477379,1.3064611343477379,1.3064611343477379,0.83623159020358506,0.83623159020358506,0.83623159020358506,0.83623159020358506,0.83623159020358506,5.9957286781025569,-1.9242986491998939,-1.4664728606597155,-1.9242986491998939,-1.9242986491998939,-1.4664728606597155,-1.4664728606597155,-1.0457425100151383,-1.0457425100151383]
[null,null,null,null,null,"Unit rate 3","p/kWh",null,null,0.16877906578993207,0.16877906578993207,0.15542008079209269,0.15542008079209269,0.15542008079209269,0.15542008079209269,0.15542008079209269,0.15542008079209269,9.9276575518400967E-2,9.9276575518400967E-2,9.9276575518400967E-2,9.9276575518400967E-2,9.9276575518400967E-2,6.9575074181068966E-2,6.9575074181068966E-2,6.9575074181068966E-2,6.9575074181068966E-2,6.9575074181068966E-2,4.314999738374365E-2,4.314999738374365E-2,4.314999738374365E-2,4.314999738374365E-2,4.314999738374365E-2,3.8004124179512253,-0.10600524378954138,-7.9856536041171378E-2,-0.10600524378954138,-0.10600524378954138,-7.9856536041171378E-2,-7.9856536041171378E-2,-5.5690606322495312E-2,-5.5690606322495312E-2]
[null,null,null,null,null,"Fixed charge","p/MPAN/day",null,null,9.9530685078475418,0,8.7006102877622151,10.836260941008755,11.91986594734105,15.277945369116885,26.126125768143353,0,28.308381849024965,64.678083891522547,87.565169399666004,124.61796033978246,241.4589311938054,91.367911682007431,127.73761372450502,150.62469923264845,187.67749017276492,304.51846102678792,200.90585544627314,420.04453867301339,751.06557748579769,1308.0633912505482,2882.1578198464226,0,0,0,0,0,0,0,13.528342705449273,13.528342705449273]
[null,null,null,null,null,"Capacity charge","p/kVA/day",null,null,0,0,0,0,0,0,0,0,8.6524470620234748,8.6524470620234748,8.6524470620234748,8.6524470620234748,8.6524470620234748,10.029618438812451,10.029618438812451,10.029618438812451,10.029618438812451,10.029618438812451,9.9635104458189172,9.9635104458189172,9.9635104458189172,9.9635104458189172,9.9635104458189172,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Exceeded capacity charge","p/kVA/day",null,null,0,0,0,0,0,0,0,0,8.6524470620234748,8.6524470620234748,8.6524470620234748,8.6524470620234748,8.6524470620234748,10.029618438812451,10.029618438812451,10.029618438812451,10.029618438812451,10.029618438812451,9.9635104458189172,9.9635104458189172,9.9635104458189172,9.9635104458189172,9.9635104458189172,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Reactive power charge","p/kVArh",null,null,0,0,0,0,0,0,0,0,0.24006054020614126,0.24006054020614126,0.24006054020614126,0.24006054020614126,0.24006054020614126,0.17074569445183585,0.17074569445183585,0.17074569445183585,0.17074569445183585,0.17074569445183585,0.1027690933292906,0.1027690933292906,0.1027690933292906,0.1027690933292906,0.1027690933292906,0,0,0,0.22780239780761768,0,0.19758004893853595,0,0.16000212549360032,0]
[]
[null,null,null,null,"LDNO LV tariff forecast, post-adders & discounting",null,null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Paragraphs 98 to 100"]
[null,null,null,null,null,"Unit rate 1","p/kWh",null,null,{"$f":" J110 * (1 - J75) + J44","v":12.164353597790866},12.164353597790866,11.201536221946641,11.201536221946641,11.201536221946641,11.201536221946641,11.201536221946641,11.201536221946641,7.4154703215294537,7.4154703215294537,7.4154703215294537,7.4154703215294537,7.4154703215294537,null,null,null,null,null,null,null,null,null,null,34.40214708794845,-12.646347766209367,null,-12.646347766209367]
[null,null,null,null,null,"Unit rate 2","p/kWh",null,null,1.8509572589142176,1.8509572589142176,1.7044526545798566,1.7044526545798566,1.7044526545798566,1.7044526545798566,1.7044526545798566,1.7044526545798566,1.1051346084439717,1.1051346084439717,1.1051346084439717,1.1051346084439717,1.1051346084439717,null,null,null,null,null,null,null,null,null,null,3.6222186105108443,-1.9242986491998939,null,-1.9242986491998939]
[null,null,null,null,null,"Unit rate 3","p/kWh",null,null,0.1019650331079356,0.1019650331079356,9.389442706910088E-2,9.389442706910088E-2,9.389442706910088E-2,9.389442706910088E-2,9.389442706910088E-2,9.389442706910088E-2,5.9976272899716805E-2,5.9976272899716805E-2,5.9976272899716805E-2,5.9976272899716805E-2,5.9976272899716805E-2,null,null,null,null,null,null,null,null,null,null,2.2959552252914639,-0.10600524378954138,null,-0.10600524378954138]
[null,null,null,null,null,"Fixed charge","p/MPAN/day",null,null,6.0129788915371751,0,5.2563273288590491,6.5465447414634115,7.2011864757891395,9.2299136631206586,15.783659344616037,0,17.102032642250208,39.074176258121753,52.901023922313577,75.285844203596113,145.87335104714006,null,null,null,null,null,null,null,null,null,null,0,0,null,0]
[null,null,null,null,null,"Capacity charge","p/kVA/day",null,null,0,0,0,0,0,0,0,0,5.2272303263128448,5.2272303263128448,5.2272303263128448,5.2272303263128448,5.2272303263128448,null,null,null,null,null,null,null,null,null,null,0,0,null,0]
[null,null,null,null,null,"Exceeded capacity charge","p/kVA/day",null,null,0,0,0,0,0,0,0,0,5.2272303263128448,5.2272303263128448,5.2272303263128448,5.2272303263128448,5.2272303263128448,null,null,null,null,null,null,null,null,null,null,0,0,null,0]
[null,null,null,null,null,"Reactive power charge","p/kVArh",null,null,0,0,0,0,0,0,0,0,0.1450285366580589,0.1450285366580589,0.1450285366580589,0.1450285366580589,0.1450285366580589,null,null,null,null,null,null,null,null,null,null,0,0,null,0.22780239780761768]
[]
[null,null,null,null,"LDNO HV tariff forecast, post-adders & discounting",null,null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Paragraphs 98 to 100"]
[null,null,null,null,null,"Unit rate 1","p/kWh",null,null,{"$f":"J110 * (1 - J84) + J44","v":8.6224208899394821},8.6224208899394821,7.939950046919626,7.939950046919626,7.939950046919626,7.939950046919626,7.939950046919626,7.939950046919626,5.2562847417304317,5.2562847417304317,5.2562847417304317,5.2562847417304317,5.2562847417304317,6.4762835322287593,6.4762835322287593,6.4762835322287593,6.4762835322287593,6.4762835322287593,5.099497780340057,5.099497780340057,5.099497780340057,5.099497780340057,5.099497780340057,24.385166817558442,-12.646347766209367,-9.794389998560586,-12.646347766209367,null,-9.794389998560586,null,-7.1964823912246061]
[null,null,null,null,null,"Unit rate 2","p/kWh",null,null,1.3120082713269265,1.3120082713269265,1.2081618687433711,1.2081618687433711,1.2081618687433711,1.2081618687433711,1.2081618687433711,1.2081618687433711,0.78334912393313816,0.78334912393313816,0.78334912393313816,0.78334912393313816,0.78334912393313816,0.94108824678304404,0.94108824678304404,0.94108824678304404,0.94108824678304404,0.94108824678304404,0.71210001743036178,0.71210001743036178,0.71210001743036178,0.71210001743036178,0.71210001743036178,2.5675259407839213,-1.9242986491998939,-1.4664728606597155,-1.9242986491998939,null,-1.4664728606597155,null,-1.0457425100151383]
[null,null,null,null,null,"Unit rate 3","p/kWh",null,null,7.2275556974346844E-2,7.2275556974346844E-2,6.655489442172606E-2,6.655489442172606E-2,6.655489442172606E-2,6.655489442172606E-2,6.655489442172606E-2,6.655489442172606E-2,4.251279479783833E-2,4.251279479783833E-2,4.251279479783833E-2,4.251279479783833E-2,4.251279479783833E-2,5.0117284670356477E-2,5.0117284670356477E-2,5.0117284670356477E-2,5.0117284670356477E-2,5.0117284670356477E-2,3.6744741826368027E-2,3.6744741826368027E-2,3.6744741826368027E-2,3.6744741826368027E-2,3.6744741826368027E-2,1.6274347944402117,-0.10600524378954138,-7.9856536041171378E-2,-0.10600524378954138,null,-7.9856536041171378E-2,null,-5.5690606322495312E-2]
[null,null,null,null,null,"Fixed charge","p/MPAN/day",null,null,4.2621611077279917,0,3.7258261362070986,4.6403669280025515,5.1043945904754242,6.5424109667185668,11.187882114625587,0,12.122380554750158,27.696826709015788,37.497668092267745,53.364630562507323,103.39895328122969,65.815404344176883,92.013733732891495,108.50007734355368,135.19045882333799,219.35497127807594,171.08306459735979,357.69244646421487,639.57618569369413,1113.8923410950806,2454.3256411181824,0,0,0,0,null,0,null,0]
[null,null,null,null,null,"Capacity charge","p/kVA/day",null,null,0,0,0,0,0,0,0,0,3.7052013984787759,3.7052013984787759,3.7052013984787759,3.7052013984787759,3.7052013984787759,7.2246741861152115,7.2246741861152115,7.2246741861152115,7.2246741861152115,7.2246741861152115,8.4845108044864972,8.4845108044864972,8.4845108044864972,8.4845108044864972,8.4845108044864972,0,0,0,0,null,0,null,0]
[null,null,null,null,null,"Exceeded capacity charge","p/kVA/day",null,null,0,0,0,0,0,0,0,0,3.7052013984787759,3.7052013984787759,3.7052013984787759,3.7052013984787759,3.7052013984787759,7.2246741861152115,7.2246741861152115,7.2246741861152115,7.2246741861152115,7.2246741861152115,8.4845108044864972,8.4845108044864972,8.4845108044864972,8.4845108044864972,8.4845108044864972,0,0,0,0,null,0,null,0]
[null,null,null,null,null,"Reactive power charge","p/kVArh",null,null,0,0,0,0,0,0,0,0,0.10280012612794323,0.10280012612794323,0.10280012612794323,0.10280012612794323,0.10280012612794323,0.12299391234294603,0.12299391234294603,0.12299391234294603,0.12299391234294603,0.12299391234294603,8.7513882527774145E-2,8.7513882527774145E-2,8.7513882527774145E-2,8.7513882527774145E-2,8.7513882527774145E-2,0,0,0,0.22780239780761768,null,0.19758004893853595,null,0.16000212549360032]
[]
[null,null,{"$f":"INDEX('Version control'!$H$29:$H$55,MATCH($A$1,'Version control'!$F$29:$F$55,0),1)&\"-H: Tariff forecast, post-rounding\"","v":"Section 520-H: Tariff forecast, post-rounding"}]
[]
[null,null,null,null,"All the way tariff forecast, post-rounding",null,null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Paragraph 14"]
[null,null,null,null,null,"Unit rate 1","p/kWh",null,null,{"$f":"ROUND(J121, $H95)","v":20.135000000000002},20.135000000000002,18.542000000000002,18.542000000000002,18.542000000000002,18.542000000000002,18.542000000000002,18.542000000000002,12.275,12.275,12.275,12.275,12.275,8.9909999999999997,8.9909999999999997,8.9909999999999997,8.9909999999999997,8.9909999999999997,5.9880000000000004,5.9880000000000004,5.9880000000000004,5.9880000000000004,5.9880000000000004,56.945,-12.646000000000001,-9.7940000000000005,-12.646000000000001,-12.646000000000001,-9.7940000000000005,-9.7940000000000005,-7.1959999999999997,-7.1959999999999997]
[null,null,null,null,null,"Unit rate 2","p/kWh",null,null,3.0640000000000001,3.0640000000000001,2.8210000000000002,2.8210000000000002,2.8210000000000002,2.8210000000000002,2.8210000000000002,2.8210000000000002,1.829,1.829,1.829,1.829,1.829,1.306,1.306,1.306,1.306,1.306,0.83599999999999997,0.83599999999999997,0.83599999999999997,0.83599999999999997,0.83599999999999997,5.9960000000000004,-1.9239999999999999,-1.466,-1.9239999999999999,-1.9239999999999999,-1.466,-1.466,-1.046,-1.046]
[null,null,null,null,null,"Unit rate 3","p/kWh",null,null,0.16900000000000001,0.16900000000000001,0.155,0.155,0.155,0.155,0.155,0.155,9.9000000000000005E-2,9.9000000000000005E-2,9.9000000000000005E-2,9.9000000000000005E-2,9.9000000000000005E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,4.2999999999999997E-2,4.2999999999999997E-2,4.2999999999999997E-2,4.2999999999999997E-2,4.2999999999999997E-2,3.8,-0.106,-0.08,-0.106,-0.106,-0.08,-0.08,-5.6000000000000001E-2,-5.6000000000000001E-2]
[null,null,null,null,null,"Fixed charge","p/MPAN/day",null,null,9.9499999999999993,0,8.6999999999999993,10.84,11.92,15.28,26.13,0,28.31,64.680000000000007,87.57,124.62,241.46,91.37,127.74,150.62,187.68,304.52,200.91,420.04,751.07,1308.06,2882.16,0,0,0,0,0,0,0,13.53,13.53]
[null,null,null,null,null,"Capacity charge","p/kVA/day",null,null,0,0,0,0,0,0,0,0,8.65,8.65,8.65,8.65,8.65,10.029999999999999,10.029999999999999,10.029999999999999,10.029999999999999,10.029999999999999,9.9600000000000009,9.9600000000000009,9.9600000000000009,9.9600000000000009,9.9600000000000009,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Exceeded capacity charge","p/kVA/day",null,null,0,0,0,0,0,0,0,0,8.65,8.65,8.65,8.65,8.65,10.029999999999999,10.029999999999999,10.029999999999999,10.029999999999999,10.029999999999999,9.9600000000000009,9.9600000000000009,9.9600000000000009,9.9600000000000009,9.9600000000000009,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Reactive power charge","p/kVArh",null,null,0,0,0,0,0,0,0,0,0.24,0.24,0.24,0.24,0.24,0.17100000000000001,0.17100000000000001,0.17100000000000001,0.17100000000000001,0.17100000000000001,0.10299999999999999,0.10299999999999999,0.10299999999999999,0.10299999999999999,0.10299999999999999,0,0,0,0.22800000000000001,0,0.19800000000000001,0,0.16,0]
[]
[null,null,null,null,"LDNO LV tariff forecast, post-rounding",null,null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Paragraph 14"]
[null,null,null,null,null,"Unit rate 1","p/kWh",null,null,{"$f":"ROUND(J130, $H95)","v":12.164},{"$f":"ROUND(K130, $H95)","v":12.164},11.202,11.202,11.202,11.202,11.202,11.202,7.415,7.415,7.415,7.415,7.415,0,0,0,0,0,0,0,0,0,0,34.402000000000001,-12.646000000000001,0,-12.646000000000001,0,0,0,0,0]
[null,null,null,null,null,"Unit rate 2","p/kWh",null,null,{"$f":"ROUND(J131, $H96)","v":1.851},1.851,1.704,1.704,1.704,1.704,1.704,1.704,1.105,1.105,1.105,1.105,1.105,0,0,0,0,0,0,0,0,0,0,3.6219999999999999,-1.9239999999999999,0,-1.9239999999999999,0,0,0,0,0]
[null,null,null,null,null,"Unit rate 3","p/kWh",null,null,0.10199999999999999,0.10199999999999999,9.4E-2,9.4E-2,9.4E-2,9.4E-2,9.4E-2,9.4E-2,0.06,0.06,0.06,0.06,0.06,0,0,0,0,0,0,0,0,0,0,2.2959999999999998,-0.106,0,-0.106,0,0,0,0,0]
[null,null,null,null,null,"Fixed charge","p/MPAN/day",null,null,6.01,0,5.26,6.55,7.2,9.23,15.78,0,17.100000000000001,39.07,52.9,75.290000000000006,145.87,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Capacity charge","p/kVA/day",null,null,0,0,0,0,0,0,0,0,5.23,5.23,5.23,5.23,5.23,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Exceeded capacity charge","p/kVA/day",null,null,0,0,0,0,0,0,0,0,5.23,5.23,5.23,5.23,5.23,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Reactive power charge","p/kVArh",null,null,0,0,0,0,0,0,0,0,0.14499999999999999,0.14499999999999999,0.14499999999999999,0.14499999999999999,0.14499999999999999,0,0,0,0,0,0,0,0,0,0,0,0,0,0.22800000000000001,0,0,0,0,0]
[]
[null,null,null,null,"LDNO HV tariff forecast, post-rounding",null,null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Paragraph 14"]
[null,null,null,null,null,"Unit rate 1","p/kWh",null,null,{"$f":"ROUND( J139, $H95)","v":8.6219999999999999},8.6219999999999999,7.94,7.94,7.94,7.94,7.94,7.94,5.2560000000000002,5.2560000000000002,5.2560000000000002,5.2560000000000002,5.2560000000000002,6.476,6.476,6.476,6.476,6.476,5.0990000000000002,5.0990000000000002,5.0990000000000002,5.0990000000000002,5.0990000000000002,24.385000000000002,-12.646000000000001,-9.7940000000000005,-12.646000000000001,0,-9.7940000000000005,0,-7.1959999999999997,0]
[null,null,null,null,null,"Unit rate 2","p/kWh",null,null,1.3120000000000001,1.3120000000000001,1.208,1.208,1.208,1.208,1.208,1.208,0.78300000000000003,0.78300000000000003,0.78300000000000003,0.78300000000000003,0.78300000000000003,0.94099999999999995,0.94099999999999995,0.94099999999999995,0.94099999999999995,0.94099999999999995,0.71199999999999997,0.71199999999999997,0.71199999999999997,0.71199999999999997,0.71199999999999997,2.5680000000000001,-1.9239999999999999,-1.466,-1.9239999999999999,0,-1.466,0,-1.046,0]
[null,null,null,null,null,"Unit rate 3","p/kWh",null,null,7.1999999999999995E-2,7.1999999999999995E-2,6.7000000000000004E-2,6.7000000000000004E-2,6.7000000000000004E-2,6.7000000000000004E-2,6.7000000000000004E-2,6.7000000000000004E-2,4.2999999999999997E-2,4.2999999999999997E-2,4.2999999999999997E-2,4.2999999999999997E-2,4.2999999999999997E-2,0.05,0.05,0.05,0.05,0.05,3.6999999999999998E-2,3.6999999999999998E-2,3.6999999999999998E-2,3.6999999999999998E-2,3.6999999999999998E-2,1.627,-0.106,-0.08,-0.106,0,-0.08,0,-5.6000000000000001E-2,0]
[null,null,null,null,null,"Fixed charge","p/MPAN/day",null,null,4.26,0,3.73,4.6399999999999997,5.0999999999999996,6.54,11.19,0,12.12,27.7,37.5,53.36,103.4,65.819999999999993,92.01,108.5,135.19,219.35,171.08,357.69,639.58000000000004,1113.8900000000001,2454.33,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Capacity charge","p/kVA/day",null,null,0,0,0,0,0,0,0,0,3.71,3.71,3.71,3.71,3.71,7.22,7.22,7.22,7.22,7.22,8.48,8.48,8.48,8.48,8.48,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Exceeded capacity charge","p/kVA/day",null,null,0,0,0,0,0,0,0,0,3.71,3.71,3.71,3.71,3.71,7.22,7.22,7.22,7.22,7.22,8.48,8.48,8.48,8.48,8.48,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Reactive power charge","p/kVArh",null,null,0,0,0,0,0,0,0,0,0.10299999999999999,0.10299999999999999,0.10299999999999999,0.10299999999999999,0.10299999999999999,0.123,0.123,0.123,0.123,0.123,8.7999999999999995E-2,8.7999999999999995E-2,8.7999999999999995E-2,8.7999999999999995E-2,8.7999999999999995E-2,0,0,0,0.22800000000000001,0,0.19800000000000001,0,0.16,0]
[]
[null,"Checks"]
[]
[null,null,null,null,"Check for error values",null,"number of issues",{"$f":"SUM(IF(ISERROR(H20:AO174), 1))","v":0}]
[]
[null,"End of sheet"]

{"sheet":"Net revenue summary","index":35,"n_rows":148,"n_cols":43,"rows_kept":148,"cut":false,"hidden":true,"merged":[]}
[{"$f":"MID(CELL(\"filename\",A1),FIND(\"]\",CELL(\"filename\",A1))+1,255)","v":"Net revenue summary"}]
[{"$f":"Cover!D23 & \" - \" & TEXT(CIRP_submission_date, \"mmm\") & \"-\" & RIGHT(YEAR(CIRP_submission_date), 2) & \" - \" & Cover!D25","v":"SP Electricity North West - Dec-25 - v1 Final Model"}]
[{"$f":"Cover!D2&\" - \"&Cover!D8&\" v\"&Cover!D10&\" - \"&Cover!D19","v":"Cost Information Review Pack (CIRP) - Release for charge setting v1 - 2027/28"}]
[{"$f":"H146 & IF(H146 = 1, \" issue\", \" issues\") &\" identified in checks on this sheet\"","v":"0 issues identified in checks on this sheet"}]
[null,"Click here to return to model map",null,null,null,null,"Units","Constants",null,"Domestic Aggregated or CT with Residual","Domestic Aggregated (Related MPAN)","Non-Domestic Aggregated or CT No Residual","Non-Domestic Aggregated or CT Band 1","Non-Domestic Aggregated or CT Band 2","Non-Domestic Aggregated or CT Band 3","Non-Domestic Aggregated or CT Band 4","Non-Domestic Aggregated (Related MPAN)","LV Site Specific No Residual","LV Site Specific Band 1","LV Site Specific Band 2","LV Site Specific Band 3","LV Site Specific Band 4","LV Sub Site Specific No Residual","LV Sub Site Specific Band 1","LV Sub Site Specific Band 2","LV Sub Site Specific Band 3","LV Sub Site Specific Band 4","HV Site Specific No Residual","HV Site Specific Band 1","HV Site Specific Band 2","HV Site Specific Band 3","HV Site Specific Band 4","Unmetered Supplies","LV Generation Aggregated","LV Sub Generation Aggregated","LV Generation Site Specific","LV Generation Site Specific no RP Charge","LV Sub Generation Site Specific","LV Sub Generation Site Specific no RP Charge","HV Generation Site Specific","HV Generation Site Specific no RP Charge",null,"Legal text reference"]
[]
[null,"Description"]
[]
[null,null,"This sheet calculates a summary of net revenue and other non-tariff outputs included for users' information"]
[]
[null,"Inputs to net revenue summary calculation"]
[]
[null,null,{"$f":"INDEX('Version control'!$H$29:$H$55,MATCH($A$1,'Version control'!$F$29:$F$55,0),1)&\"-A: Volume forecasts\"","v":"Section 521-A: Volume forecasts"}]
[]
[null,null,null,null,"Index of tariff before revenue matching",null,"integer",null,null,{"$f":"'Fixed inputs'!J174","v":1},{"$f":"'Fixed inputs'!K174","v":2},{"$f":"'Fixed inputs'!L174","v":3},{"$f":"'Fixed inputs'!M174","v":3},{"$f":"'Fixed inputs'!N174","v":3},{"$f":"'Fixed inputs'!O174","v":3},{"$f":"'Fixed inputs'!P174","v":3},{"$f":"'Fixed inputs'!Q174","v":4},{"$f":"'Fixed inputs'!R174","v":5},{"$f":"'Fixed inputs'!S174","v":5},{"$f":"'Fixed inputs'!T174","v":5},{"$f":"'Fixed inputs'!U174","v":5},{"$f":"'Fixed inputs'!V174","v":5},{"$f":"'Fixed inputs'!W174","v":6},{"$f":"'Fixed inputs'!X174","v":6},{"$f":"'Fixed inputs'!Y174","v":6},{"$f":"'Fixed inputs'!Z174","v":6},{"$f":"'Fixed inputs'!AA174","v":6},{"$f":"'Fixed inputs'!AB174","v":7},{"$f":"'Fixed inputs'!AC174","v":7},{"$f":"'Fixed inputs'!AD174","v":7},{"$f":"'Fixed inputs'!AE174","v":7},{"$f":"'Fixed inputs'!AF174","v":7},{"$f":"'Fixed inputs'!AG174","v":8},{"$f":"'Fixed inputs'!AH174","v":9},{"$f":"'Fixed inputs'!AI174","v":10},{"$f":"'Fixed inputs'!AJ174","v":11},{"$f":"'Fixed inputs'!AK174","v":12},{"$f":"'Fixed inputs'!AL174","v":13},{"$f":"'Fixed inputs'!AM174","v":14},{"$f":"'Fixed inputs'!AN174","v":15},{"$f":"'Fixed inputs'!AO174","v":16}]
[]
[null,null,null,null,"Residual band",null,"integer",null,null,{"$f":"'Fixed inputs'!J173","v":1},{"$f":"'Fixed inputs'!K173","v":0},{"$f":"'Fixed inputs'!L173","v":0},{"$f":"'Fixed inputs'!M173","v":1},{"$f":"'Fixed inputs'!N173","v":2},{"$f":"'Fixed inputs'!O173","v":3},{"$f":"'Fixed inputs'!P173","v":4},{"$f":"'Fixed inputs'!Q173","v":0},{"$f":"'Fixed inputs'!R173","v":0},{"$f":"'Fixed inputs'!S173","v":1},{"$f":"'Fixed inputs'!T173","v":2},{"$f":"'Fixed inputs'!U173","v":3},{"$f":"'Fixed inputs'!V173","v":4},{"$f":"'Fixed inputs'!W173","v":0},{"$f":"'Fixed inputs'!X173","v":1},{"$f":"'Fixed inputs'!Y173","v":2},{"$f":"'Fixed inputs'!Z173","v":3},{"$f":"'Fixed inputs'!AA173","v":4},{"$f":"'Fixed inputs'!AB173","v":0},{"$f":"'Fixed inputs'!AC173","v":1},{"$f":"'Fixed inputs'!AD173","v":2},{"$f":"'Fixed inputs'!AE173","v":3},{"$f":"'Fixed inputs'!AF173","v":4},{"$f":"'Fixed inputs'!AG173","v":1},{"$f":"'Fixed inputs'!AH173","v":0},{"$f":"'Fixed inputs'!AI173","v":0},{"$f":"'Fixed inputs'!AJ173","v":0},{"$f":"'Fixed inputs'!AK173","v":0},{"$f":"'Fixed inputs'!AL173","v":0},{"$f":"'Fixed inputs'!AM173","v":0},{"$f":"'Fixed inputs'!AN173","v":0},{"$f":"'Fixed inputs'!AO173","v":0}]
[]
[null,null,null,null,"All the way volume forecast",null,null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Paragraph 52"]
[null,null,null,null,null,"Fixed inputs in column H are used to direct an INDEX function, which helps map between pre- and post-revenue"]
[null,null,null,null,null,"matching tariffs"]
[null,null,null,null,null,"Rate 1 units","MWh",0,null,{"$f":"INDEX('Volume adjustments'!$J$527:$Y$567,J$17 + 1 + $H22*$H$28, J$15)","v":804756.0603634516},{"$f":"INDEX('Volume adjustments'!$J$527:$Y$567,K$17 + 1 + $H22*$H$28, K$15)","v":20.630463859639889},{"$f":"INDEX('Volume adjustments'!$J$527:$Y$567,L$17 + 1 + $H22*$H$28, L$15)","v":0},{"$f":"INDEX('Volume adjustments'!$J$527:$Y$567,M$17 + 1 + $H22*$H$28, M$15)","v":31104.891231996855},{"$f":"INDEX('Volume adjustments'!$J$527:$Y$567,N$17 + 1 + $H22*$H$28, N$15)","v":36699.349069544987},{"$f":"INDEX('Volume adjustments'!$J$527:$Y$567,O$17 + 1 + $H22*$H$28, O$15)","v":41066.238540561972},{"$f":"INDEX('Volume adjustments'!$J$527:$Y$567,P$17 + 1 + $H22*$H$28, P$15)","v":105527.67053771955},{"$f":"INDEX('Volume adjustments'!$J$527:$Y$567,Q$17 + 1 + $H22*$H$28, Q$15)","v":31.829204282669068},{"$f":"INDEX('Volume adjustments'!$J$527:$Y$567,R$17 + 1 + $H22*$H$28, R$15)","v":3.1001285748823295},{"$f":"INDEX('Volume adjustments'!$J$527:$Y$567,S$17 + 1 + $H22*$H$28, S$15)","v":51801.458103425262},{"$f":"INDEX('Volume adjustments'!$J$527:$Y$567,T$17 + 1 + $H22*$H$28, T$15)","v":79226.609966265882},{"$f":"INDEX('Volume adjustments'!$J$527:$Y$567,U$17 + 1 + $H22*$H$28, U$15)","v":39065.995825410908},{"$f":"INDEX('Volume adjustments'!$J$527:$Y$567,V$17 + 1 + $H22*$H$28, V$15)","v":26887.365200675049},{"$f":"INDEX('Volume adjustments'!$J$527:$Y$567,W$17 + 1 + $H22*$H$28, W$15)","v":0},{"$f":"INDEX('Volume adjustments'!$J$527:$Y$567,X$17 + 1 + $H22*$H$28, X$15)","v":6403.1207489057579},{"$f":"INDEX('Volume adjustments'!$J$527:$Y$567,Y$17 + 1 + $H22*$H$28, Y$15)","v":5851.9752571912486},{"$f":"INDEX('Volume adjustments'!$J$527:$Y$567,Z$17 + 1 + $H22*$H$28, Z$15)","v":9042.9677673155311},{"$f":"INDEX('Volume adjustments'!$J$527:$Y$567,AA$17 + 1 + $H22*$H$28, AA$15)","v":80201.923639599481},{"$f":"INDEX('Volume adjustments'!$J$527:$Y$567,AB$17 + 1 + $H22*$H$28, AB$15)","v":318.79277124321686},{"$f":"INDEX('Volume adjustments'!$J$527:$Y$567,AC$17 + 1 + $H22*$H$28, AC$15)","v":43186.572739037234},{"$f":"INDEX('Volume adjustments'!$J$527:$Y$567,AD$17 + 1 + $H22*$H$28, AD$15)","v":86532.566196280066},{"$f":"INDEX('Volume adjustments'!$J$527:$Y$567,AE$17 + 1 + $H22*$H$28, AE$15)","v":74169.438133274249},{"$f":"INDEX('Volume adjustments'!$J$527:$Y$567,AF$17 + 1 + $H22*$H$28, AF$15)","v":142047.21465483843},{"$f":"INDEX('Volume adjustments'!$J$527:$Y$567,AG$17 + 1 + $H22*$H$28, AG$15)","v":7756.3868295368848},{"$f":"INDEX('Volume adjustments'!$J$527:$Y$567,AH$17 + 1 + $H22*$H$28, AH$15)","v":8971.0800139946587},{"$f":"INDEX('Volume adjustments'!$J$527:$Y$567,AI$17 + 1 + $H22*$H$28, AI$15)","v":0},{"$f":"INDEX('Volume adjustments'!$J$527:$Y$567,AJ$17 + 1 + $H22*$H$28, AJ$15)","v":4011.9783214109152},{"$f":"INDEX('Volume adjustments'!$J$527:$Y$567,AK$17 + 1 + $H22*$H$28, AK$15)","v":30.767297619047614},{"$f":"INDEX('Volume adjustments'!$J$527:$Y$567,AL$17 + 1 + $H22*$H$28, AL$15)","v":623.13150729952724},{"$f":"INDEX('Volume adjustments'!$J$527:$Y$567,AM$17 + 1 + $H22*$H$28, AM$15)","v":0},{"$f":"INDEX('Volume adjustments'!$J$527:$Y$567,AN$17 + 1 + $H22*$H$28, AN$15)","v":162010.27438715112},{"$f":"INDEX('Volume adjustments'!$J$527:$Y$567,AO$17 + 1 + $H22*$H$28, AO$15)","v":0}]
[null,null,null,null,null,"Rate 2 units","MWh",1,null,{"$f":"INDEX('Volume adjustments'!$J$527:$Y$567,J$17 + 1 + $H23*$H$28, J$15)","v":2193687.3840602292},{"$f":"INDEX('Volume adjustments'!$J$527:$Y$567,K$17 + 1 + $H23*$H$28, K$15)","v":323.7567992358031},{"$f":"INDEX('Volume adjustments'!$J$527:$Y$567,L$17 + 1 + $H23*$H$28, L$15)","v":0},{"$f":"INDEX('Volume adjustments'!$J$527:$Y$567,M$17 + 1 + $H23*$H$28, M$15)","v":121695.02918258324},{"$f":"INDEX('Volume adjustments'!$J$527:$Y$567,N$17 + 1 + $H23*$H$28, N$15)","v":144622.36951475931},{"$f":"INDEX('Volume adjustments'!$J$527:$Y$567,O$17 + 1 + $H23*$H$28, O$15)","v":161603.78285168161},{"$f":"INDEX('Volume adjustments'!$J$527:$Y$567,P$17 + 1 + $H23*$H$28, P$15)","v":405460.14239586977},{"$f":"INDEX('Volume adjustments'!$J$527:$Y$567,Q$17 + 1 + $H23*$H$28, Q$15)","v":619.63932777963169},{"$f":"INDEX('Volume adjustments'!$J$527:$Y$567,R$17 + 1 + $H23*$H$28, R$15)","v":9.0182110678998164},{"$f":"INDEX('Volume adjustments'!$J$527:$Y$567,S$17 + 1 + $H23*$H$28, S$15)","v":192128.22567567645},{"$f":"INDEX('Volume adjustments'!$J$527:$Y$567,T$17 + 1 + $H23*$H$28, T$15)","v":284004.04050171701},{"$f":"INDEX('Volume adjustments'!$J$527:$Y$567,U$17 + 1 + $H23*$H$28, U$15)","v":143314.37693706452},{"$f":"INDEX('Volume adjustments'!$J$527:$Y$567,V$17 + 1 + $H23*$H$28, V$15)","v":100325.35935594892},{"$f":"INDEX('Volume adjustments'!$J$527:$Y$567,W$17 + 1 + $H23*$H$28, W$15)","v":0},{"$f":"INDEX('Volume adjustments'!$J$527:$Y$567,X$17 + 1 + $H23*$H$28, X$15)","v":23975.27015514507},{"$f":"INDEX('Volume adjustments'!$J$527:$Y$567,Y$17 + 1 + $H23*$H$28, Y$15)","v":22773.428980876572},{"$f":"INDEX('Volume adjustments'!$J$527:$Y$567,Z$17 + 1 + $H23*$H$28, Z$15)","v":33333.317880870854},{"$f":"INDEX('Volume adjustments'!$J$527:$Y$567,AA$17 + 1 + $H23*$H$28, AA$15)","v":297852.55051228986},{"$f":"INDEX('Volume adjustments'!$J$527:$Y$567,AB$17 + 1 + $H23*$H$28, AB$15)","v":3247.3665933142588},{"$f":"INDEX('Volume adjustments'!$J$527:$Y$567,AC$17 + 1 + $H23*$H$28, AC$15)","v":156447.86129997668},{"$f":"INDEX('Volume adjustments'!$J$527:$Y$567,AD$17 + 1 + $H23*$H$28, AD$15)","v":306098.34044105763},{"$f":"INDEX('Volume adjustments'!$J$527:$Y$567,AE$17 + 1 + $H23*$H$28, AE$15)","v":249272.9423032545},{"$f":"INDEX('Volume adjustments'!$J$527:$Y$567,AF$17 + 1 + $H23*$H$28, AF$15)","v":465066.71900912485},{"$f":"INDEX('Volume adjustments'!$J$527:$Y$567,AG$17 + 1 + $H23*$H$28, AG$15)","v":33240.673393363264},{"$f":"INDEX('Volume adjustments'!$J$527:$Y$567,AH$17 + 1 + $H23*$H$28, AH$15)","v":43657.421178295554},{"$f":"INDEX('Volume adjustments'!$J$527:$Y$567,AI$17 + 1 + $H23*$H$28, AI$15)","v":0},{"$f":"INDEX('Volume adjustments'!$J$527:$Y$567,AJ$17 + 1 + $H23*$H$28, AJ$15)","v":16133.519740639922},{"$f":"INDEX('Volume adjustments'!$J$527:$Y$567,AK$17 + 1 + $H23*$H$28, AK$15)","v":135.95944047619048},{"$f":"INDEX('Volume adjustments'!$J$527:$Y$567,AL$17 + 1 + $H23*$H$28, AL$15)","v":2739.3319300111775},{"$f":"INDEX('Volume adjustments'!$J$527:$Y$567,AM$17 + 1 + $H23*$H$28, AM$15)","v":0},{"$f":"INDEX('Volume adjustments'!$J$527:$Y$567,AN$17 + 1 + $H23*$H$28, AN$15)","v":317259.1663624057},{"$f":"INDEX('Volume adjustments'!$J$527:$Y$567,AO$17 + 1 + $H23*$H$28, AO$15)","v":0}]
[null,null,null,null,null,"Rate 3 units","MWh",2,null,{"$f":"INDEX('Volume adjustments'!$J$527:$Y$567,J$17 + 1 + $H24*$H$28, J$15)","v":3836544.2951338217},{"$f":"INDEX('Volume adjustments'!$J$527:$Y$567,K$17 + 1 + $H24*$H$28, K$15)","v":2936.7799791330262},{"$f":"INDEX('Volume adjustments'!$J$527:$Y$567,L$17 + 1 + $H24*$H$28, L$15)","v":0},{"$f":"INDEX('Volume adjustments'!$J$527:$Y$567,M$17 + 1 + $H24*$H$28, M$15)","v":150731.75533352981},{"$f":"INDEX('Volume adjustments'!$J$527:$Y$567,N$17 + 1 + $H24*$H$28, N$15)","v":174560.97672833479},{"$f":"INDEX('Volume adjustments'!$J$527:$Y$567,O$17 + 1 + $H24*$H$28, O$15)","v":200364.57295713661},{"$f":"INDEX('Volume adjustments'!$J$527:$Y$567,P$17 + 1 + $H24*$H$28, P$15)","v":538007.88629096642},{"$f":"INDEX('Volume adjustments'!$J$527:$Y$567,Q$17 + 1 + $H24*$H$28, Q$15)","v":10746.958196921374},{"$f":"INDEX('Volume adjustments'!$J$527:$Y$567,R$17 + 1 + $H24*$H$28, R$15)","v":17.679401582081454},{"$f":"INDEX('Volume adjustments'!$J$527:$Y$567,S$17 + 1 + $H24*$H$28, S$15)","v":259863.56052582938},{"$f":"INDEX('Volume adjustments'!$J$527:$Y$567,T$17 + 1 + $H24*$H$28, T$15)","v":379163.8628758025},{"$f":"INDEX('Volume adjustments'!$J$527:$Y$567,U$17 + 1 + $H24*$H$28, U$15)","v":196286.91954525534},{"$f":"INDEX('Volume adjustments'!$J$527:$Y$567,V$17 + 1 + $H24*$H$28, V$15)","v":137461.45446785088},{"$f":"INDEX('Volume adjustments'!$J$527:$Y$567,W$17 + 1 + $H24*$H$28, W$15)","v":0},{"$f":"INDEX('Volume adjustments'!$J$527:$Y$567,X$17 + 1 + $H24*$H$28, X$15)","v":34233.21618479232},{"$f":"INDEX('Volume adjustments'!$J$527:$Y$567,Y$17 + 1 + $H24*$H$28, Y$15)","v":31903.534224564835},{"$f":"INDEX('Volume adjustments'!$J$527:$Y$567,Z$17 + 1 + $H24*$H$28, Z$15)","v":47343.271654423952},{"$f":"INDEX('Volume adjustments'!$J$527:$Y$567,AA$17 + 1 + $H24*$H$28, AA$15)","v":429199.02495700686},{"$f":"INDEX('Volume adjustments'!$J$527:$Y$567,AB$17 + 1 + $H24*$H$28, AB$15)","v":7206.717073925116},{"$f":"INDEX('Volume adjustments'!$J$527:$Y$567,AC$17 + 1 + $H24*$H$28, AC$15)","v":248908.85597550165},{"$f":"INDEX('Volume adjustments'!$J$527:$Y$567,AD$17 + 1 + $H24*$H$28, AD$15)","v":496697.12409597129},{"$f":"INDEX('Volume adjustments'!$J$527:$Y$567,AE$17 + 1 + $H24*$H$28, AE$15)","v":422516.07137784903},{"$f":"INDEX('Volume adjustments'!$J$527:$Y$567,AF$17 + 1 + $H24*$H$28, AF$15)","v":844004.42985605774},{"$f":"INDEX('Volume adjustments'!$J$527:$Y$567,AG$17 + 1 + $H24*$H$28, AG$15)","v":131030.13868996412},{"$f":"INDEX('Volume adjustments'!$J$527:$Y$567,AH$17 + 1 + $H24*$H$28, AH$15)","v":26677.335659171189},{"$f":"INDEX('Volume adjustments'!$J$527:$Y$567,AI$17 + 1 + $H24*$H$28, AI$15)","v":0},{"$f":"INDEX('Volume adjustments'!$J$527:$Y$567,AJ$17 + 1 + $H24*$H$28, AJ$15)","v":23131.217362752232},{"$f":"INDEX('Volume adjustments'!$J$527:$Y$567,AK$17 + 1 + $H24*$H$28, AK$15)","v":77.44179761904762},{"$f":"INDEX('Volume adjustments'!$J$527:$Y$567,AL$17 + 1 + $H24*$H$28, AL$15)","v":3761.8475921487593},{"$f":"INDEX('Volume adjustments'!$J$527:$Y$567,AM$17 + 1 + $H24*$H$28, AM$15)","v":0},{"$f":"INDEX('Volume adjustments'!$J$527:$Y$567,AN$17 + 1 + $H24*$H$28, AN$15)","v":406014.58464865637},{"$f":"INDEX('Volume adjustments'!$J$527:$Y$567,AO$17 + 1 + $H24*$H$28, AO$15)","v":0}]
[null,null,null,null,null,"MPANs","MPANs",3,null,{"$f":"INDEX('Volume adjustments'!$J$527:$Y$567,J$17 + 1 + $H25*$H$28, J$15)","v":2221960.0602739728},{"$f":"INDEX('Volume adjustments'!$J$527:$Y$567,K$17 + 1 + $H25*$H$28, K$15)","v":1438.1780821917807},{"$f":"INDEX('Volume adjustments'!$J$527:$Y$567,L$17 + 1 + $H25*$H$28, L$15)","v":0},{"$f":"INDEX('Volume adjustments'!$J$527:$Y$567,M$17 + 1 + $H25*$H$28, M$15)","v":57994.882191780824},{"$f":"INDEX('Volume adjustments'!$J$527:$Y$567,N$17 + 1 + $H25*$H$28, N$15)","v":45167.419178082193},{"$f":"INDEX('Volume adjustments'!$J$527:$Y$567,O$17 + 1 + $H25*$H$28, O$15)","v":25040.060273972602},{"$f":"INDEX('Volume adjustments'!$J$527:$Y$567,P$17 + 1 + $H25*$H$28, P$15)","v":24457.923287671234},{"$f":"INDEX('Volume adjustments'!$J$527:$Y$567,Q$17 + 1 + $H25*$H$28, Q$15)","v":1954.3397260273973},{"$f":"INDEX('Volume adjustments'!$J$527:$Y$567,R$17 + 1 + $H25*$H$28, R$15)","v":16},{"$f":"INDEX('Volume adjustments'!$J$527:$Y$567,S$17 + 1 + $H25*$H$28, S$15)","v":5925.6739726027381},{"$f":"INDEX('Volume adjustments'!$J$527:$Y$567,T$17 + 1 + $H25*$H$28, T$15)","v":5141.7057534246569},{"$f":"INDEX('Volume adjustments'!$J$527:$Y$567,U$17 + 1 + $H25*$H$28, U$15)","v":1649.4093150684928},{"$f":"INDEX('Volume adjustments'!$J$527:$Y$567,V$17 + 1 + $H25*$H$28, V$15)","v":755.35945205479436},{"$f":"INDEX('Volume adjustments'!$J$527:$Y$567,W$17 + 1 + $H25*$H$28, W$15)","v":0},{"$f":"INDEX('Volume adjustments'!$J$527:$Y$567,X$17 + 1 + $H25*$H$28, X$15)","v":413.90739726027391},{"$f":"INDEX('Volume adjustments'!$J$527:$Y$567,Y$17 + 1 + $H25*$H$28, Y$15)","v":309.03178082191783},{"$f":"INDEX('Volume adjustments'!$J$527:$Y$567,Z$17 + 1 + $H25*$H$28, Z$15)","v":271.95890410958901},{"$f":"INDEX('Volume adjustments'!$J$527:$Y$567,AA$17 + 1 + $H25*$H$28, AA$15)","v":1228.8432876712332},{"$f":"INDEX('Volume adjustments'!$J$527:$Y$567,AB$17 + 1 + $H25*$H$28, AB$15)","v":116},{"$f":"INDEX('Volume adjustments'!$J$527:$Y$567,AC$17 + 1 + $H25*$H$28, AC$15)","v":834.2115068493149},{"$f":"INDEX('Volume adjustments'!$J$527:$Y$567,AD$17 + 1 + $H25*$H$28, AD$15)","v":654.26520547945199},{"$f":"INDEX('Volume adjustments'!$J$527:$Y$567,AE$17 + 1 + $H25*$H$28, AE$15)","v":273.01315068493153},{"$f":"INDEX('Volume adjustments'!$J$527:$Y$567,AF$17 + 1 + $H25*$H$28, AF$15)","v":215.0849315068493},{"$f":"INDEX('Volume adjustments'!$J$527:$Y$567,AG$17 + 1 + $H25*$H$28, AG$15)","v":48.125},{"$f":"INDEX('Volume adjustments'!$J$527:$Y$567,AH$17 + 1 + $H25*$H$28, AH$15)","v":31048.405479452056},{"$f":"INDEX('Volume adjustments'!$J$527:$Y$567,AI$17 + 1 + $H25*$H$28, AI$15)","v":0},{"$f":"INDEX('Volume adjustments'!$J$527:$Y$567,AJ$17 + 1 + $H25*$H$28, AJ$15)","v":530.81031963470309},{"$f":"INDEX('Volume adjustments'!$J$527:$Y$567,AK$17 + 1 + $H25*$H$28, AK$15)","v":2},{"$f":"INDEX('Volume adjustments'!$J$527:$Y$567,AL$17 + 1 + $H25*$H$28, AL$15)","v":64},{"$f":"INDEX('Volume adjustments'!$J$527:$Y$567,AM$17 + 1 + $H25*$H$28, AM$15)","v":0},{"$f":"INDEX('Volume adjustments'!$J$527:$Y$567,AN$17 + 1 + $H25*$H$28, AN$15)","v":355.91726027397254},{"$f":"INDEX('Volume adjustments'!$J$527:$Y$567,AO$17 + 1 + $H25*$H$28, AO$15)","v":0}]
[null,null,null,null,null,"Import capacity","kVA",4,null,{"$f":"INDEX('Volume adjustments'!$J$527:$Y$567,J$17 + 1 + $H26*$H$28, J$15)","v":0},{"$f":"INDEX('Volume adjustments'!$J$527:$Y$567,K$17 + 1 + $H26*$H$28, K$15)","v":0},{"$f":"INDEX('Volume adjustments'!$J$527:$Y$567,L$17 + 1 + $H26*$H$28, L$15)","v":0},{"$f":"INDEX('Volume adjustments'!$J$527:$Y$567,M$17 + 1 + $H26*$H$28, M$15)","v":0},{"$f":"INDEX('Volume adjustments'!$J$527:$Y$567,N$17 + 1 + $H26*$H$28, N$15)","v":0},{"$f":"INDEX('Volume adjustments'!$J$527:$Y$567,O$17 + 1 + $H26*$H$28, O$15)","v":0},{"$f":"INDEX('Volume adjustments'!$J$527:$Y$567,P$17 + 1 + $H26*$H$28, P$15)","v":0},{"$f":"INDEX('Volume adjustments'!$J$527:$Y$567,Q$17 + 1 + $H26*$H$28, Q$15)","v":0},{"$f":"INDEX('Volume adjustments'!$J$527:$Y$567,R$17 + 1 + $H26*$H$28, R$15)","v":229.80821917808214},{"$f":"INDEX('Volume adjustments'!$J$527:$Y$567,S$17 + 1 + $H26*$H$28, S$15)","v":326514.1911066625},{"$f":"INDEX('Volume adjustments'!$J$527:$Y$567,T$17 + 1 + $H26*$H$28, T$15)","v":570377.99534993456},{"$f":"INDEX('Volume adjustments'!$J$527:$Y$567,U$17 + 1 + $H26*$H$28, U$15)","v":292716.3197203498},{"$f":"INDEX('Volume adjustments'!$J$527:$Y$567,V$17 + 1 + $H26*$H$28, V$15)","v":209326.86679053243},{"$f":"INDEX('Volume adjustments'!$J$527:$Y$567,W$17 + 1 + $H26*$H$28, W$15)","v":0},{"$f":"INDEX('Volume adjustments'!$J$527:$Y$567,X$17 + 1 + $H26*$H$28, X$15)","v":52316.670372241409},{"$f":"INDEX('Volume adjustments'!$J$527:$Y$567,Y$17 + 1 + $H26*$H$28, Y$15)","v":37062.617411192383},{"$f":"INDEX('Volume adjustments'!$J$527:$Y$567,Z$17 + 1 + $H26*$H$28, Z$15)","v":51150.980455882745},{"$f":"INDEX('Volume adjustments'!$J$527:$Y$567,AA$17 + 1 + $H26*$H$28, AA$15)","v":552476.3888412877},{"$f":"INDEX('Volume adjustments'!$J$527:$Y$567,AB$17 + 1 + $H26*$H$28, AB$15)","v":23026.079784750738},{"$f":"INDEX('Volume adjustments'!$J$527:$Y$567,AC$17 + 1 + $H26*$H$28, AC$15)","v":266165.63346990966},{"$f":"INDEX('Volume adjustments'!$J$527:$Y$567,AD$17 + 1 + $H26*$H$28, AD$15)","v":427423.65277030494},{"$f":"INDEX('Volume adjustments'!$J$527:$Y$567,AE$17 + 1 + $H26*$H$28, AE$15)","v":366176.97132638679},{"$f":"INDEX('Volume adjustments'!$J$527:$Y$567,AF$17 + 1 + $H26*$H$28, AF$15)","v":694391.60423333256},{"$f":"INDEX('Volume adjustments'!$J$527:$Y$567,AG$17 + 1 + $H26*$H$28, AG$15)","v":0},{"$f":"INDEX('Volume adjustments'!$J$527:$Y$567,AH$17 + 1 + $H26*$H$28, AH$15)","v":0},{"$f":"INDEX('Volume adjustments'!$J$527:$Y$567,AI$17 + 1 + $H26*$H$28, AI$15)","v":0},{"$f":"INDEX('Volume adjustments'!$J$527:$Y$567,AJ$17 + 1 + $H26*$H$28, AJ$15)","v":0},{"$f":"INDEX('Volume adjustments'!$J$527:$Y$567,AK$17 + 1 + $H26*$H$28, AK$15)","v":0},{"$f":"INDEX('Volume adjustments'!$J$527:$Y$567,AL$17 + 1 + $H26*$H$28, AL$15)","v":0},{"$f":"INDEX('Volume adjustments'!$J$527:$Y$567,AM$17 + 1 + $H26*$H$28, AM$15)","v":0},{"$f":"INDEX('Volume adjustments'!$J$527:$Y$567,AN$17 + 1 + $H26*$H$28, AN$15)","v":0},{"$f":"INDEX('Volume adjustments'!$J$527:$Y$567,AO$17 + 1 + $H26*$H$28, AO$15)","v":0}]
[null,null,null,null,null,"Exceeded capacity","kVA",5,null,{"$f":"INDEX('Volume adjustments'!$J$527:$Y$567,J$17 + 1 + $H27*$H$28, J$15)","v":0},{"$f":"INDEX('Volume adjustments'!$J$527:$Y$567,K$17 + 1 + $H27*$H$28, K$15)","v":0},{"$f":"INDEX('Volume adjustments'!$J$527:$Y$567,L$17 + 1 + $H27*$H$28, L$15)","v":0},{"$f":"INDEX('Volume adjustments'!$J$527:$Y$567,M$17 + 1 + $H27*$H$28, M$15)","v":0},{"$f":"INDEX('Volume adjustments'!$J$527:$Y$567,N$17 + 1 + $H27*$H$28, N$15)","v":0},{"$f":"INDEX('Volume adjustments'!$J$527:$Y$567,O$17 + 1 + $H27*$H$28, O$15)","v":0},{"$f":"INDEX('Volume adjustments'!$J$527:$Y$567,P$17 + 1 + $H27*$H$28, P$15)","v":0},{"$f":"INDEX('Volume adjustments'!$J$527:$Y$567,Q$17 + 1 + $H27*$H$28, Q$15)","v":0},{"$f":"INDEX('Volume adjustments'!$J$527:$Y$567,R$17 + 1 + $H27*$H$28, R$15)","v":19.447358121330723},{"$f":"INDEX('Volume adjustments'!$J$527:$Y$567,S$17 + 1 + $H27*$H$28, S$15)","v":23483.763014571694},{"$f":"INDEX('Volume adjustments'!$J$527:$Y$567,T$17 + 1 + $H27*$H$28, T$15)","v":3568.9021176120141},{"$f":"INDEX('Volume adjustments'!$J$527:$Y$567,U$17 + 1 + $H27*$H$28, U$15)","v":766.88131402822148},{"$f":"INDEX('Volume adjustments'!$J$527:$Y$567,V$17 + 1 + $H27*$H$28, V$15)","v":228.91958361711406},{"$f":"INDEX('Volume adjustments'!$J$527:$Y$567,W$17 + 1 + $H27*$H$28, W$15)","v":0},{"$f":"INDEX('Volume adjustments'!$J$527:$Y$567,X$17 + 1 + $H27*$H$28, X$15)","v":5384.7854425903788},{"$f":"INDEX('Volume adjustments'!$J$527:$Y$567,Y$17 + 1 + $H27*$H$28, Y$15)","v":635.61419626289091},{"$f":"INDEX('Volume adjustments'!$J$527:$Y$567,Z$17 + 1 + $H27*$H$28, Z$15)","v":579.91522251510719},{"$f":"INDEX('Volume adjustments'!$J$527:$Y$567,AA$17 + 1 + $H27*$H$28, AA$15)","v":1907.5797099411016},{"$f":"INDEX('Volume adjustments'!$J$527:$Y$567,AB$17 + 1 + $H27*$H$28, AB$15)","v":939.76836044847073},{"$f":"INDEX('Volume adjustments'!$J$527:$Y$567,AC$17 + 1 + $H27*$H$28, AC$15)","v":7258.9087523753933},{"$f":"INDEX('Volume adjustments'!$J$527:$Y$567,AD$17 + 1 + $H27*$H$28, AD$15)","v":4199.2902873683679},{"$f":"INDEX('Volume adjustments'!$J$527:$Y$567,AE$17 + 1 + $H27*$H$28, AE$15)","v":2257.7113082412711},{"$f":"INDEX('Volume adjustments'!$J$527:$Y$567,AF$17 + 1 + $H27*$H$28, AF$15)","v":2004.7712098177553},{"$f":"INDEX('Volume adjustments'!$J$527:$Y$567,AG$17 + 1 + $H27*$H$28, AG$15)","v":0},{"$f":"INDEX('Volume adjustments'!$J$527:$Y$567,AH$17 + 1 + $H27*$H$28, AH$15)","v":0},{"$f":"INDEX('Volume adjustments'!$J$527:$Y$567,AI$17 + 1 + $H27*$H$28, AI$15)","v":0},{"$f":"INDEX('Volume adjustments'!$J$527:$Y$567,AJ$17 + 1 + $H27*$H$28, AJ$15)","v":0},{"$f":"INDEX('Volume adjustments'!$J$527:$Y$567,AK$17 + 1 + $H27*$H$28, AK$15)","v":0},{"$f":"INDEX('Volume adjustments'!$J$527:$Y$567,AL$17 + 1 + $H27*$H$28, AL$15)","v":0},{"$f":"INDEX('Volume adjustments'!$J$527:$Y$567,AM$17 + 1 + $H27*$H$28, AM$15)","v":0},{"$f":"INDEX('Volume adjustments'!$J$527:$Y$567,AN$17 + 1 + $H27*$H$28, AN$15)","v":0},{"$f":"INDEX('Volume adjustments'!$J$527:$Y$567,AO$17 + 1 + $H27*$H$28, AO$15)","v":0}]
[null,null,null,null,null,"Reactive power units","MVArh",6,null,{"$f":"INDEX('Volume adjustments'!$J$527:$Y$567,J$17 + 1 + $H28*$H$28, J$15)","v":0},{"$f":"INDEX('Volume adjustments'!$J$527:$Y$567,K$17 + 1 + $H28*$H$28, K$15)","v":0},{"$f":"INDEX('Volume adjustments'!$J$527:$Y$567,L$17 + 1 + $H28*$H$28, L$15)","v":0},{"$f":"INDEX('Volume adjustments'!$J$527:$Y$567,M$17 + 1 + $H28*$H$28, M$15)","v":0},{"$f":"INDEX('Volume adjustments'!$J$527:$Y$567,N$17 + 1 + $H28*$H$28, N$15)","v":0},{"$f":"INDEX('Volume adjustments'!$J$527:$Y$567,O$17 + 1 + $H28*$H$28, O$15)","v":0},{"$f":"INDEX('Volume adjustments'!$J$527:$Y$567,P$17 + 1 + $H28*$H$28, P$15)","v":0},{"$f":"INDEX('Volume adjustments'!$J$527:$Y$567,Q$17 + 1 + $H28*$H$28, Q$15)","v":0},{"$f":"INDEX('Volume adjustments'!$J$527:$Y$567,R$17 + 1 + $H28*$H$28, R$15)","v":41.098571428571418},{"$f":"INDEX('Volume adjustments'!$J$527:$Y$567,S$17 + 1 + $H28*$H$28, S$15)","v":42228.127280191642},{"$f":"INDEX('Volume adjustments'!$J$527:$Y$567,T$17 + 1 + $H28*$H$28, T$15)","v":55978.261637618052},{"$f":"INDEX('Volume adjustments'!$J$527:$Y$567,U$17 + 1 + $H28*$H$28, U$15)","v":33321.291070570209},{"$f":"INDEX('Volume adjustments'!$J$527:$Y$567,V$17 + 1 + $H28*$H$28, V$15)","v":21045.10350290249},{"$f":"INDEX('Volume adjustments'!$J$527:$Y$567,W$17 + 1 + $H28*$H$28, W$15)","v":0},{"$f":"INDEX('Volume adjustments'!$J$527:$Y$567,X$17 + 1 + $H28*$H$28, X$15)","v":7986.5404353950616},{"$f":"INDEX('Volume adjustments'!$J$527:$Y$567,Y$17 + 1 + $H28*$H$28, Y$15)","v":8604.8786875584155},{"$f":"INDEX('Volume adjustments'!$J$527:$Y$567,Z$17 + 1 + $H28*$H$28, Z$15)","v":6980.2119976101167},{"$f":"INDEX('Volume adjustments'!$J$527:$Y$567,AA$17 + 1 + $H28*$H$28, AA$15)","v":59746.078087418726},{"$f":"INDEX('Volume adjustments'!$J$527:$Y$567,AB$17 + 1 + $H28*$H$28, AB$15)","v":2121.5132155606407},{"$f":"INDEX('Volume adjustments'!$J$527:$Y$567,AC$17 + 1 + $H28*$H$28, AC$15)","v":46893.282928811146},{"$f":"INDEX('Volume adjustments'!$J$527:$Y$567,AD$17 + 1 + $H28*$H$28, AD$15)","v":61101.177447083806},{"$f":"INDEX('Volume adjustments'!$J$527:$Y$567,AE$17 + 1 + $H28*$H$28, AE$15)","v":49873.858167979786},{"$f":"INDEX('Volume adjustments'!$J$527:$Y$567,AF$17 + 1 + $H28*$H$28, AF$15)","v":109872.06549510037},{"$f":"INDEX('Volume adjustments'!$J$527:$Y$567,AG$17 + 1 + $H28*$H$28, AG$15)","v":0},{"$f":"INDEX('Volume adjustments'!$J$527:$Y$567,AH$17 + 1 + $H28*$H$28, AH$15)","v":0},{"$f":"INDEX('Volume adjustments'!$J$527:$Y$567,AI$17 + 1 + $H28*$H$28, AI$15)","v":0},{"$f":"INDEX('Volume adjustments'!$J$527:$Y$567,AJ$17 + 1 + $H28*$H$28, AJ$15)","v":7201.4801412497982},{"$f":"INDEX('Volume adjustments'!$J$527:$Y$567,AK$17 + 1 + $H28*$H$28, AK$15)","v":0},{"$f":"INDEX('Volume adjustments'!$J$527:$Y$567,AL$17 + 1 + $H28*$H$28, AL$15)","v":490.05869357073516},{"$f":"INDEX('Volume adjustments'!$J$527:$Y$567,AM$17 + 1 + $H28*$H$28, AM$15)","v":0},{"$f":"INDEX('Volume adjustments'!$J$527:$Y$567,AN$17 + 1 + $H28*$H$28, AN$15)","v":25519.966653214349},{"$f":"INDEX('Volume adjustments'!$J$527:$Y$567,AO$17 + 1 + $H28*$H$28, AO$15)","v":0}]
[]
[null,null,null,null,"LDNO LV volume forecast",null,null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Paragraph 52"]
[null,null,null,null,null,"Fixed inputs in column H are used to direct an INDEX function, which helps map between pre- and post-revenue"]
[null,null,null,null,null,"matching tariffs"]
[null,null,null,null,null,"Rate 1 units","MWh",0,null,{"$f":"INDEX('Volume adjustments'!$J$571:$Y$611,J$17 + 1 + $H33*$H$39, J$15)","v":27038.309981813698},{"$f":"INDEX('Volume adjustments'!$J$571:$Y$611,K$17 + 1 + $H33*$H$39, K$15)","v":0},{"$f":"INDEX('Volume adjustments'!$J$571:$Y$611,L$17 + 1 + $H33*$H$39, L$15)","v":0},{"$f":"INDEX('Volume adjustments'!$J$571:$Y$611,M$17 + 1 + $H33*$H$39, M$15)","v":359.13760732255474},{"$f":"INDEX('Volume adjustments'!$J$571:$Y$611,N$17 + 1 + $H33*$H$39, N$15)","v":315.41821267085538},{"$f":"INDEX('Volume adjustments'!$J$571:$Y$611,O$17 + 1 + $H33*$H$39, O$15)","v":286.14034057403228},{"$f":"INDEX('Volume adjustments'!$J$571:$Y$611,P$17 + 1 + $H33*$H$39, P$15)","v":875.76284982507229},{"$f":"INDEX('Volume adjustments'!$J$571:$Y$611,Q$17 + 1 + $H33*$H$39, Q$15)","v":0},{"$f":"INDEX('Volume adjustments'!$J$571:$Y$611,R$17 + 1 + $H33*$H$39, R$15)","v":0},{"$f":"INDEX('Volume adjustments'!$J$571:$Y$611,S$17 + 1 + $H33*$H$39, S$15)","v":166.77225950408635},{"$f":"INDEX('Volume adjustments'!$J$571:$Y$611,T$17 + 1 + $H33*$H$39, T$15)","v":1189.9593503906474},{"$f":"INDEX('Volume adjustments'!$J$571:$Y$611,U$17 + 1 + $H33*$H$39, U$15)","v":1688.6787291482449},{"$f":"INDEX('Volume adjustments'!$J$571:$Y$611,V$17 + 1 + $H33*$H$39, V$15)","v":644.69745708375399},{"$f":"INDEX('Volume adjustments'!$J$571:$Y$611,W$17 + 1 + $H33*$H$39, W$15)","v":0},{"$f":"INDEX('Volume adjustments'!$J$571:$Y$611,X$17 + 1 + $H33*$H$39, X$15)","v":0},{"$f":"INDEX('Volume adjustments'!$J$571:$Y$611,Y$17 + 1 + $H33*$H$39, Y$15)","v":0},{"$f":"INDEX('Volume adjustments'!$J$571:$Y$611,Z$17 + 1 + $H33*$H$39, Z$15)","v":0},{"$f":"INDEX('Volume adjustments'!$J$571:$Y$611,AA$17 + 1 + $H33*$H$39, AA$15)","v":0},{"$f":"INDEX('Volume adjustments'!$J$571:$Y$611,AB$17 + 1 + $H33*$H$39, AB$15)","v":0},{"$f":"INDEX('Volume adjustments'!$J$571:$Y$611,AC$17 + 1 + $H33*$H$39, AC$15)","v":0},{"$f":"INDEX('Volume adjustments'!$J$571:$Y$611,AD$17 + 1 + $H33*$H$39, AD$15)","v":0},{"$f":"INDEX('Volume adjustments'!$J$571:$Y$611,AE$17 + 1 + $H33*$H$39, AE$15)","v":0},{"$f":"INDEX('Volume adjustments'!$J$571:$Y$611,AF$17 + 1 + $H33*$H$39, AF$15)","v":0},{"$f":"INDEX('Volume adjustments'!$J$571:$Y$611,AG$17 + 1 + $H33*$H$39, AG$15)","v":0},{"$f":"INDEX('Volume adjustments'!$J$571:$Y$611,AH$17 + 1 + $H33*$H$39, AH$15)","v":1720.4913426063822},{"$f":"INDEX('Volume adjustments'!$J$571:$Y$611,AI$17 + 1 + $H33*$H$39, AI$15)","v":0},{"$f":"INDEX('Volume adjustments'!$J$571:$Y$611,AJ$17 + 1 + $H33*$H$39, AJ$15)","v":28.652522321428574},{"$f":"INDEX('Volume adjustments'!$J$571:$Y$611,AK$17 + 1 + $H33*$H$39, AK$15)","v":0},{"$f":"INDEX('Volume adjustments'!$J$571:$Y$611,AL$17 + 1 + $H33*$H$39, AL$15)","v":0},{"$f":"INDEX('Volume adjustments'!$J$571:$Y$611,AM$17 + 1 + $H33*$H$39, AM$15)","v":0},{"$f":"INDEX('Volume adjustments'!$J$571:$Y$611,AN$17 + 1 + $H33*$H$39, AN$15)","v":0},{"$f":"INDEX('Volume adjustments'!$J$571:$Y$611,AO$17 + 1 + $H33*$H$39, AO$15)","v":0}]
[null,null,null,null,null,"Rate 2 units","MWh",1,null,{"$f":"INDEX('Volume adjustments'!$J$571:$Y$611,J$17 + 1 + $H34*$H$39, J$15)","v":73575.213148325187},{"$f":"INDEX('Volume adjustments'!$J$571:$Y$611,K$17 + 1 + $H34*$H$39, K$15)","v":0},{"$f":"INDEX('Volume adjustments'!$J$571:$Y$611,L$17 + 1 + $H34*$H$39, L$15)","v":0},{"$f":"INDEX('Volume adjustments'!$J$571:$Y$611,M$17 + 1 + $H34*$H$39, M$15)","v":1425.6634167337027},{"$f":"INDEX('Volume adjustments'!$J$571:$Y$611,N$17 + 1 + $H34*$H$39, N$15)","v":1249.1358846855646},{"$f":"INDEX('Volume adjustments'!$J$571:$Y$611,O$17 + 1 + $H34*$H$39, O$15)","v":1129.2671746566602},{"$f":"INDEX('Volume adjustments'!$J$571:$Y$611,P$17 + 1 + $H34*$H$39, P$15)","v":3418.1277019375552},{"$f":"INDEX('Volume adjustments'!$J$571:$Y$611,Q$17 + 1 + $H34*$H$39, Q$15)","v":0},{"$f":"INDEX('Volume adjustments'!$J$571:$Y$611,R$17 + 1 + $H34*$H$39, R$15)","v":0},{"$f":"INDEX('Volume adjustments'!$J$571:$Y$611,S$17 + 1 + $H34*$H$39, S$15)","v":613.23273382509171},{"$f":"INDEX('Volume adjustments'!$J$571:$Y$611,T$17 + 1 + $H34*$H$39, T$15)","v":4112.7300527069456},{"$f":"INDEX('Volume adjustments'!$J$571:$Y$611,U$17 + 1 + $H34*$H$39, U$15)","v":5744.8674841886277},{"$f":"INDEX('Volume adjustments'!$J$571:$Y$611,V$17 + 1 + $H34*$H$39, V$15)","v":1977.1136916961193},{"$f":"INDEX('Volume adjustments'!$J$571:$Y$611,W$17 + 1 + $H34*$H$39, W$15)","v":0},{"$f":"INDEX('Volume adjustments'!$J$571:$Y$611,X$17 + 1 + $H34*$H$39, X$15)","v":0},{"$f":"INDEX('Volume adjustments'!$J$571:$Y$611,Y$17 + 1 + $H34*$H$39, Y$15)","v":0},{"$f":"INDEX('Volume adjustments'!$J$571:$Y$611,Z$17 + 1 + $H34*$H$39, Z$15)","v":0},{"$f":"INDEX('Volume adjustments'!$J$571:$Y$611,AA$17 + 1 + $H34*$H$39, AA$15)","v":0},{"$f":"INDEX('Volume adjustments'!$J$571:$Y$611,AB$17 + 1 + $H34*$H$39, AB$15)","v":0},{"$f":"INDEX('Volume adjustments'!$J$571:$Y$611,AC$17 + 1 + $H34*$H$39, AC$15)","v":0},{"$f":"INDEX('Volume adjustments'!$J$571:$Y$611,AD$17 + 1 + $H34*$H$39, AD$15)","v":0},{"$f":"INDEX('Volume adjustments'!$J$571:$Y$611,AE$17 + 1 + $H34*$H$39, AE$15)","v":0},{"$f":"INDEX('Volume adjustments'!$J$571:$Y$611,AF$17 + 1 + $H34*$H$39, AF$15)","v":0},{"$f":"INDEX('Volume adjustments'!$J$571:$Y$611,AG$17 + 1 + $H34*$H$39, AG$15)","v":0},{"$f":"INDEX('Volume adjustments'!$J$571:$Y$611,AH$17 + 1 + $H34*$H$39, AH$15)","v":8076.4274916006025},{"$f":"INDEX('Volume adjustments'!$J$571:$Y$611,AI$17 + 1 + $H34*$H$39, AI$15)","v":0},{"$f":"INDEX('Volume adjustments'!$J$571:$Y$611,AJ$17 + 1 + $H34*$H$39, AJ$15)","v":76.381390624999995},{"$f":"INDEX('Volume adjustments'!$J$571:$Y$611,AK$17 + 1 + $H34*$H$39, AK$15)","v":0},{"$f":"INDEX('Volume adjustments'!$J$571:$Y$611,AL$17 + 1 + $H34*$H$39, AL$15)","v":0},{"$f":"INDEX('Volume adjustments'!$J$571:$Y$611,AM$17 + 1 + $H34*$H$39, AM$15)","v":0},{"$f":"INDEX('Volume adjustments'!$J$571:$Y$611,AN$17 + 1 + $H34*$H$39, AN$15)","v":0},{"$f":"INDEX('Volume adjustments'!$J$571:$Y$611,AO$17 + 1 + $H34*$H$39, AO$15)","v":0}]
[null,null,null,null,null,"Rate 3 units","MWh",2,null,{"$f":"INDEX('Volume adjustments'!$J$571:$Y$611,J$17 + 1 + $H35*$H$39, J$15)","v":124134.35499589291},{"$f":"INDEX('Volume adjustments'!$J$571:$Y$611,K$17 + 1 + $H35*$H$39, K$15)","v":0},{"$f":"INDEX('Volume adjustments'!$J$571:$Y$611,L$17 + 1 + $H35*$H$39, L$15)","v":0},{"$f":"INDEX('Volume adjustments'!$J$571:$Y$611,M$17 + 1 + $H35*$H$39, M$15)","v":1617.3664892074032},{"$f":"INDEX('Volume adjustments'!$J$571:$Y$611,N$17 + 1 + $H35*$H$39, N$15)","v":1428.3944850501791},{"$f":"INDEX('Volume adjustments'!$J$571:$Y$611,O$17 + 1 + $H35*$H$39, O$15)","v":1318.4862768242385},{"$f":"INDEX('Volume adjustments'!$J$571:$Y$611,P$17 + 1 + $H35*$H$39, P$15)","v":3969.6065673410685},{"$f":"INDEX('Volume adjustments'!$J$571:$Y$611,Q$17 + 1 + $H35*$H$39, Q$15)","v":0},{"$f":"INDEX('Volume adjustments'!$J$571:$Y$611,R$17 + 1 + $H35*$H$39, R$15)","v":0},{"$f":"INDEX('Volume adjustments'!$J$571:$Y$611,S$17 + 1 + $H35*$H$39, S$15)","v":905.85785158110082},{"$f":"INDEX('Volume adjustments'!$J$571:$Y$611,T$17 + 1 + $H35*$H$39, T$15)","v":5663.5377141593935},{"$f":"INDEX('Volume adjustments'!$J$571:$Y$611,U$17 + 1 + $H35*$H$39, U$15)","v":6902.6634374284822},{"$f":"INDEX('Volume adjustments'!$J$571:$Y$611,V$17 + 1 + $H35*$H$39, V$15)","v":2495.6231587431821},{"$f":"INDEX('Volume adjustments'!$J$571:$Y$611,W$17 + 1 + $H35*$H$39, W$15)","v":0},{"$f":"INDEX('Volume adjustments'!$J$571:$Y$611,X$17 + 1 + $H35*$H$39, X$15)","v":0},{"$f":"INDEX('Volume adjustments'!$J$571:$Y$611,Y$17 + 1 + $H35*$H$39, Y$15)","v":0},{"$f":"INDEX('Volume adjustments'!$J$571:$Y$611,Z$17 + 1 + $H35*$H$39, Z$15)","v":0},{"$f":"INDEX('Volume adjustments'!$J$571:$Y$611,AA$17 + 1 + $H35*$H$39, AA$15)","v":0},{"$f":"INDEX('Volume adjustments'!$J$571:$Y$611,AB$17 + 1 + $H35*$H$39, AB$15)","v":0},{"$f":"INDEX('Volume adjustments'!$J$571:$Y$611,AC$17 + 1 + $H35*$H$39, AC$15)","v":0},{"$f":"INDEX('Volume adjustments'!$J$571:$Y$611,AD$17 + 1 + $H35*$H$39, AD$15)","v":0},{"$f":"INDEX('Volume adjustments'!$J$571:$Y$611,AE$17 + 1 + $H35*$H$39, AE$15)","v":0},{"$f":"INDEX('Volume adjustments'!$J$571:$Y$611,AF$17 + 1 + $H35*$H$39, AF$15)","v":0},{"$f":"INDEX('Volume adjustments'!$J$571:$Y$611,AG$17 + 1 + $H35*$H$39, AG$15)","v":0},{"$f":"INDEX('Volume adjustments'!$J$571:$Y$611,AH$17 + 1 + $H35*$H$39, AH$15)","v":4832.2313047476437},{"$f":"INDEX('Volume adjustments'!$J$571:$Y$611,AI$17 + 1 + $H35*$H$39, AI$15)","v":0},{"$f":"INDEX('Volume adjustments'!$J$571:$Y$611,AJ$17 + 1 + $H35*$H$39, AJ$15)","v":43.712000000000003},{"$f":"INDEX('Volume adjustments'!$J$571:$Y$611,AK$17 + 1 + $H35*$H$39, AK$15)","v":0},{"$f":"INDEX('Volume adjustments'!$J$571:$Y$611,AL$17 + 1 + $H35*$H$39, AL$15)","v":0},{"$f":"INDEX('Volume adjustments'!$J$571:$Y$611,AM$17 + 1 + $H35*$H$39, AM$15)","v":0},{"$f":"INDEX('Volume adjustments'!$J$571:$Y$611,AN$17 + 1 + $H35*$H$39, AN$15)","v":0},{"$f":"INDEX('Volume adjustments'!$J$571:$Y$611,AO$17 + 1 + $H35*$H$39, AO$15)","v":0}]
[null,null,null,null,null,"MPANs","MPANs",3,null,{"$f":"INDEX('Volume adjustments'!$J$571:$Y$611,J$17 + 1 + $H36*$H$39, J$15)","v":75945.717397260232},{"$f":"INDEX('Volume adjustments'!$J$571:$Y$611,K$17 + 1 + $H36*$H$39, K$15)","v":0},{"$f":"INDEX('Volume adjustments'!$J$571:$Y$611,L$17 + 1 + $H36*$H$39, L$15)","v":0},{"$f":"INDEX('Volume adjustments'!$J$571:$Y$611,M$17 + 1 + $H36*$H$39, M$15)","v":960.01424657534221},{"$f":"INDEX('Volume adjustments'!$J$571:$Y$611,N$17 + 1 + $H36*$H$39, N$15)","v":515.48506849315061},{"$f":"INDEX('Volume adjustments'!$J$571:$Y$611,O$17 + 1 + $H36*$H$39, O$15)","v":254.65602739726026},{"$f":"INDEX('Volume adjustments'!$J$571:$Y$611,P$17 + 1 + $H36*$H$39, P$15)","v":356.60630136986293},{"$f":"INDEX('Volume adjustments'!$J$571:$Y$611,Q$17 + 1 + $H36*$H$39, Q$15)","v":0},{"$f":"INDEX('Volume adjustments'!$J$571:$Y$611,R$17 + 1 + $H36*$H$39, R$15)","v":0},{"$f":"INDEX('Volume adjustments'!$J$571:$Y$611,S$17 + 1 + $H36*$H$39, S$15)","v":29},{"$f":"INDEX('Volume adjustments'!$J$571:$Y$611,T$17 + 1 + $H36*$H$39, T$15)","v":119},{"$f":"INDEX('Volume adjustments'!$J$571:$Y$611,U$17 + 1 + $H36*$H$39, U$15)","v":125},{"$f":"INDEX('Volume adjustments'!$J$571:$Y$611,V$17 + 1 + $H36*$H$39, V$15)","v":31},{"$f":"INDEX('Volume adjustments'!$J$571:$Y$611,W$17 + 1 + $H36*$H$39, W$15)","v":0},{"$f":"INDEX('Volume adjustments'!$J$571:$Y$611,X$17 + 1 + $H36*$H$39, X$15)","v":0},{"$f":"INDEX('Volume adjustments'!$J$571:$Y$611,Y$17 + 1 + $H36*$H$39, Y$15)","v":0},{"$f":"INDEX('Volume adjustments'!$J$571:$Y$611,Z$17 + 1 + $H36*$H$39, Z$15)","v":0},{"$f":"INDEX('Volume adjustments'!$J$571:$Y$611,AA$17 + 1 + $H36*$H$39, AA$15)","v":0},{"$f":"INDEX('Volume adjustments'!$J$571:$Y$611,AB$17 + 1 + $H36*$H$39, AB$15)","v":0},{"$f":"INDEX('Volume adjustments'!$J$571:$Y$611,AC$17 + 1 + $H36*$H$39, AC$15)","v":0},{"$f":"INDEX('Volume adjustments'!$J$571:$Y$611,AD$17 + 1 + $H36*$H$39, AD$15)","v":0},{"$f":"INDEX('Volume adjustments'!$J$571:$Y$611,AE$17 + 1 + $H36*$H$39, AE$15)","v":0},{"$f":"INDEX('Volume adjustments'!$J$571:$Y$611,AF$17 + 1 + $H36*$H$39, AF$15)","v":0},{"$f":"INDEX('Volume adjustments'!$J$571:$Y$611,AG$17 + 1 + $H36*$H$39, AG$15)","v":0},{"$f":"INDEX('Volume adjustments'!$J$571:$Y$611,AH$17 + 1 + $H36*$H$39, AH$15)","v":2296.963698630138},{"$f":"INDEX('Volume adjustments'!$J$571:$Y$611,AI$17 + 1 + $H36*$H$39, AI$15)","v":0},{"$f":"INDEX('Volume adjustments'!$J$571:$Y$611,AJ$17 + 1 + $H36*$H$39, AJ$15)","v":7},{"$f":"INDEX('Volume adjustments'!$J$571:$Y$611,AK$17 + 1 + $H36*$H$39, AK$15)","v":0},{"$f":"INDEX('Volume adjustments'!$J$571:$Y$611,AL$17 + 1 + $H36*$H$39, AL$15)","v":0},{"$f":"INDEX('Volume adjustments'!$J$571:$Y$611,AM$17 + 1 + $H36*$H$39, AM$15)","v":0},{"$f":"INDEX('Volume adjustments'!$J$571:$Y$611,AN$17 + 1 + $H36*$H$39, AN$15)","v":0},{"$f":"INDEX('Volume adjustments'!$J$571:$Y$611,AO$17 + 1 + $H36*$H$39, AO$15)","v":0}]
[null,null,null,null,null,"Import capacity","kVA",4,null,{"$f":"INDEX('Volume adjustments'!$J$571:$Y$611,J$17 + 1 + $H37*$H$39, J$15)","v":0},{"$f":"INDEX('Volume adjustments'!$J$571:$Y$611,K$17 + 1 + $H37*$H$39, K$15)","v":0},{"$f":"INDEX('Volume adjustments'!$J$571:$Y$611,L$17 + 1 + $H37*$H$39, L$15)","v":0},{"$f":"INDEX('Volume adjustments'!$J$571:$Y$611,M$17 + 1 + $H37*$H$39, M$15)","v":0},{"$f":"INDEX('Volume adjustments'!$J$571:$Y$611,N$17 + 1 + $H37*$H$39, N$15)","v":0},{"$f":"INDEX('Volume adjustments'!$J$571:$Y$611,O$17 + 1 + $H37*$H$39, O$15)","v":0},{"$f":"INDEX('Volume adjustments'!$J$571:$Y$611,P$17 + 1 + $H37*$H$39, P$15)","v":0},{"$f":"INDEX('Volume adjustments'!$J$571:$Y$611,Q$17 + 1 + $H37*$H$39, Q$15)","v":0},{"$f":"INDEX('Volume adjustments'!$J$571:$Y$611,R$17 + 1 + $H37*$H$39, R$15)","v":0},{"$f":"INDEX('Volume adjustments'!$J$571:$Y$611,S$17 + 1 + $H37*$H$39, S$15)","v":1754.5917200137781},{"$f":"INDEX('Volume adjustments'!$J$571:$Y$611,T$17 + 1 + $H37*$H$39, T$15)","v":13621.121932444468},{"$f":"INDEX('Volume adjustments'!$J$571:$Y$611,U$17 + 1 + $H37*$H$39, U$15)","v":21837.485067117937},{"$f":"INDEX('Volume adjustments'!$J$571:$Y$611,V$17 + 1 + $H37*$H$39, V$15)","v":11339.302017879381},{"$f":"INDEX('Volume adjustments'!$J$571:$Y$611,W$17 + 1 + $H37*$H$39, W$15)","v":0},{"$f":"INDEX('Volume adjustments'!$J$571:$Y$611,X$17 + 1 + $H37*$H$39, X$15)","v":0},{"$f":"INDEX('Volume adjustments'!$J$571:$Y$611,Y$17 + 1 + $H37*$H$39, Y$15)","v":0},{"$f":"INDEX('Volume adjustments'!$J$571:$Y$611,Z$17 + 1 + $H37*$H$39, Z$15)","v":0},{"$f":"INDEX('Volume adjustments'!$J$571:$Y$611,AA$17 + 1 + $H37*$H$39, AA$15)","v":0},{"$f":"INDEX('Volume adjustments'!$J$571:$Y$611,AB$17 + 1 + $H37*$H$39, AB$15)","v":0},{"$f":"INDEX('Volume adjustments'!$J$571:$Y$611,AC$17 + 1 + $H37*$H$39, AC$15)","v":0},{"$f":"INDEX('Volume adjustments'!$J$571:$Y$611,AD$17 + 1 + $H37*$H$39, AD$15)","v":0},{"$f":"INDEX('Volume adjustments'!$J$571:$Y$611,AE$17 + 1 + $H37*$H$39, AE$15)","v":0},{"$f":"INDEX('Volume adjustments'!$J$571:$Y$611,AF$17 + 1 + $H37*$H$39, AF$15)","v":0},{"$f":"INDEX('Volume adjustments'!$J$571:$Y$611,AG$17 + 1 + $H37*$H$39, AG$15)","v":0},{"$f":"INDEX('Volume adjustments'!$J$571:$Y$611,AH$17 + 1 + $H37*$H$39, AH$15)","v":0},{"$f":"INDEX('Volume adjustments'!$J$571:$Y$611,AI$17 + 1 + $H37*$H$39, AI$15)","v":0},{"$f":"INDEX('Volume adjustments'!$J$571:$Y$611,AJ$17 + 1 + $H37*$H$39, AJ$15)","v":0},{"$f":"INDEX('Volume adjustments'!$J$571:$Y$611,AK$17 + 1 + $H37*$H$39, AK$15)","v":0},{"$f":"INDEX('Volume adjustments'!$J$571:$Y$611,AL$17 + 1 + $H37*$H$39, AL$15)","v":0},{"$f":"INDEX('Volume adjustments'!$J$571:$Y$611,AM$17 + 1 + $H37*$H$39, AM$15)","v":0},{"$f":"INDEX('Volume adjustments'!$J$571:$Y$611,AN$17 + 1 + $H37*$H$39, AN$15)","v":0},{"$f":"INDEX('Volume adjustments'!$J$571:$Y$611,AO$17 + 1 + $H37*$H$39, AO$15)","v":0}]
[null,null,null,null,null,"Exceeded capacity","kVA",5,null,{"$f":"INDEX('Volume adjustments'!$J$571:$Y$611,J$17 + 1 + $H38*$H$39, J$15)","v":0},{"$f":"INDEX('Volume adjustments'!$J$571:$Y$611,K$17 + 1 + $H38*$H$39, K$15)","v":0},{"$f":"INDEX('Volume adjustments'!$J$571:$Y$611,L$17 + 1 + $H38*$H$39, L$15)","v":0},{"$f":"INDEX('Volume adjustments'!$J$571:$Y$611,M$17 + 1 + $H38*$H$39, M$15)","v":0},{"$f":"INDEX('Volume adjustments'!$J$571:$Y$611,N$17 + 1 + $H38*$H$39, N$15)","v":0},{"$f":"INDEX('Volume adjustments'!$J$571:$Y$611,O$17 + 1 + $H38*$H$39, O$15)","v":0},{"$f":"INDEX('Volume adjustments'!$J$571:$Y$611,P$17 + 1 + $H38*$H$39, P$15)","v":0},{"$f":"INDEX('Volume adjustments'!$J$571:$Y$611,Q$17 + 1 + $H38*$H$39, Q$15)","v":0},{"$f":"INDEX('Volume adjustments'!$J$571:$Y$611,R$17 + 1 + $H38*$H$39, R$15)","v":0},{"$f":"INDEX('Volume adjustments'!$J$571:$Y$611,S$17 + 1 + $H38*$H$39, S$15)","v":49.578986023087275},{"$f":"INDEX('Volume adjustments'!$J$571:$Y$611,T$17 + 1 + $H38*$H$39, T$15)","v":94.474637889052417},{"$f":"INDEX('Volume adjustments'!$J$571:$Y$611,U$17 + 1 + $H38*$H$39, U$15)","v":12.550884175205223},{"$f":"INDEX('Volume adjustments'!$J$571:$Y$611,V$17 + 1 + $H38*$H$39, V$15)","v":0.36399217221135033},{"$f":"INDEX('Volume adjustments'!$J$571:$Y$611,W$17 + 1 + $H38*$H$39, W$15)","v":0},{"$f":"INDEX('Volume adjustments'!$J$571:$Y$611,X$17 + 1 + $H38*$H$39, X$15)","v":0},{"$f":"INDEX('Volume adjustments'!$J$571:$Y$611,Y$17 + 1 + $H38*$H$39, Y$15)","v":0},{"$f":"INDEX('Volume adjustments'!$J$571:$Y$611,Z$17 + 1 + $H38*$H$39, Z$15)","v":0},{"$f":"INDEX('Volume adjustments'!$J$571:$Y$611,AA$17 + 1 + $H38*$H$39, AA$15)","v":0},{"$f":"INDEX('Volume adjustments'!$J$571:$Y$611,AB$17 + 1 + $H38*$H$39, AB$15)","v":0},{"$f":"INDEX('Volume adjustments'!$J$571:$Y$611,AC$17 + 1 + $H38*$H$39, AC$15)","v":0},{"$f":"INDEX('Volume adjustments'!$J$571:$Y$611,AD$17 + 1 + $H38*$H$39, AD$15)","v":0},{"$f":"INDEX('Volume adjustments'!$J$571:$Y$611,AE$17 + 1 + $H38*$H$39, AE$15)","v":0},{"$f":"INDEX('Volume adjustments'!$J$571:$Y$611,AF$17 + 1 + $H38*$H$39, AF$15)","v":0},{"$f":"INDEX('Volume adjustments'!$J$571:$Y$611,AG$17 + 1 + $H38*$H$39, AG$15)","v":0},{"$f":"INDEX('Volume adjustments'!$J$571:$Y$611,AH$17 + 1 + $H38*$H$39, AH$15)","v":0},{"$f":"INDEX('Volume adjustments'!$J$571:$Y$611,AI$17 + 1 + $H38*$H$39, AI$15)","v":0},{"$f":"INDEX('Volume adjustments'!$J$571:$Y$611,AJ$17 + 1 + $H38*$H$39, AJ$15)","v":0},{"$f":"INDEX('Volume adjustments'!$J$571:$Y$611,AK$17 + 1 + $H38*$H$39, AK$15)","v":0},{"$f":"INDEX('Volume adjustments'!$J$571:$Y$611,AL$17 + 1 + $H38*$H$39, AL$15)","v":0},{"$f":"INDEX('Volume adjustments'!$J$571:$Y$611,AM$17 + 1 + $H38*$H$39, AM$15)","v":0},{"$f":"INDEX('Volume adjustments'!$J$571:$Y$611,AN$17 + 1 + $H38*$H$39, AN$15)","v":0},{"$f":"INDEX('Volume adjustments'!$J$571:$Y$611,AO$17 + 1 + $H38*$H$39, AO$15)","v":0}]
[null,null,null,null,null,"Reactive power units","MVArh",6,null,{"$f":"INDEX('Volume adjustments'!$J$571:$Y$611,J$17 + 1 + $H39*$H$39, J$15)","v":0},{"$f":"INDEX('Volume adjustments'!$J$571:$Y$611,K$17 + 1 + $H39*$H$39, K$15)","v":0},{"$f":"INDEX('Volume adjustments'!$J$571:$Y$611,L$17 + 1 + $H39*$H$39, L$15)","v":0},{"$f":"INDEX('Volume adjustments'!$J$571:$Y$611,M$17 + 1 + $H39*$H$39, M$15)","v":0},{"$f":"INDEX('Volume adjustments'!$J$571:$Y$611,N$17 + 1 + $H39*$H$39, N$15)","v":0},{"$f":"INDEX('Volume adjustments'!$J$571:$Y$611,O$17 + 1 + $H39*$H$39, O$15)","v":0},{"$f":"INDEX('Volume adjustments'!$J$571:$Y$611,P$17 + 1 + $H39*$H$39, P$15)","v":0},{"$f":"INDEX('Volume adjustments'!$J$571:$Y$611,Q$17 + 1 + $H39*$H$39, Q$15)","v":0},{"$f":"INDEX('Volume adjustments'!$J$571:$Y$611,R$17 + 1 + $H39*$H$39, R$15)","v":0},{"$f":"INDEX('Volume adjustments'!$J$571:$Y$611,S$17 + 1 + $H39*$H$39, S$15)","v":151.38337821760365},{"$f":"INDEX('Volume adjustments'!$J$571:$Y$611,T$17 + 1 + $H39*$H$39, T$15)","v":680.02911918999462},{"$f":"INDEX('Volume adjustments'!$J$571:$Y$611,U$17 + 1 + $H39*$H$39, U$15)","v":1123.8588746889391},{"$f":"INDEX('Volume adjustments'!$J$571:$Y$611,V$17 + 1 + $H39*$H$39, V$15)","v":310.23295817424241},{"$f":"INDEX('Volume adjustments'!$J$571:$Y$611,W$17 + 1 + $H39*$H$39, W$15)","v":0},{"$f":"INDEX('Volume adjustments'!$J$571:$Y$611,X$17 + 1 + $H39*$H$39, X$15)","v":0},{"$f":"INDEX('Volume adjustments'!$J$571:$Y$611,Y$17 + 1 + $H39*$H$39, Y$15)","v":0},{"$f":"INDEX('Volume adjustments'!$J$571:$Y$611,Z$17 + 1 + $H39*$H$39, Z$15)","v":0},{"$f":"INDEX('Volume adjustments'!$J$571:$Y$611,AA$17 + 1 + $H39*$H$39, AA$15)","v":0},{"$f":"INDEX('Volume adjustments'!$J$571:$Y$611,AB$17 + 1 + $H39*$H$39, AB$15)","v":0},{"$f":"INDEX('Volume adjustments'!$J$571:$Y$611,AC$17 + 1 + $H39*$H$39, AC$15)","v":0},{"$f":"INDEX('Volume adjustments'!$J$571:$Y$611,AD$17 + 1 + $H39*$H$39, AD$15)","v":0},{"$f":"INDEX('Volume adjustments'!$J$571:$Y$611,AE$17 + 1 + $H39*$H$39, AE$15)","v":0},{"$f":"INDEX('Volume adjustments'!$J$571:$Y$611,AF$17 + 1 + $H39*$H$39, AF$15)","v":0},{"$f":"INDEX('Volume adjustments'!$J$571:$Y$611,AG$17 + 1 + $H39*$H$39, AG$15)","v":0},{"$f":"INDEX('Volume adjustments'!$J$571:$Y$611,AH$17 + 1 + $H39*$H$39, AH$15)","v":0},{"$f":"INDEX('Volume adjustments'!$J$571:$Y$611,AI$17 + 1 + $H39*$H$39, AI$15)","v":0},{"$f":"INDEX('Volume adjustments'!$J$571:$Y$611,AJ$17 + 1 + $H39*$H$39, AJ$15)","v":3.5354999999999999},{"$f":"INDEX('Volume adjustments'!$J$571:$Y$611,AK$17 + 1 + $H39*$H$39, AK$15)","v":0},{"$f":"INDEX('Volume adjustments'!$J$571:$Y$611,AL$17 + 1 + $H39*$H$39, AL$15)","v":0},{"$f":"INDEX('Volume adjustments'!$J$571:$Y$611,AM$17 + 1 + $H39*$H$39, AM$15)","v":0},{"$f":"INDEX('Volume adjustments'!$J$571:$Y$611,AN$17 + 1 + $H39*$H$39, AN$15)","v":0},{"$f":"INDEX('Volume adjustments'!$J$571:$Y$611,AO$17 + 1 + $H39*$H$39, AO$15)","v":0}]
[]
[null,null,null,null,"LDNO HV volume forecast",null,null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Paragraph 52"]
[null,null,null,null,null,"Fixed inputs in column H are used to direct an INDEX function, which helps map between pre- and post-revenue"]
[null,null,null,null,null,"matching tariffs"]
[null,null,null,null,null,"Rate 1 units","MWh",0,null,{"$f":"INDEX('Volume adjustments'!$J$615:$Y$655,J$17 + 1 + $H44*$H$50, J$15)","v":39868.975625734856},{"$f":"INDEX('Volume adjustments'!$J$615:$Y$655,K$17 + 1 + $H44*$H$50, K$15)","v":0},{"$f":"INDEX('Volume adjustments'!$J$615:$Y$655,L$17 + 1 + $H44*$H$50, L$15)","v":0},{"$f":"INDEX('Volume adjustments'!$J$615:$Y$655,M$17 + 1 + $H44*$H$50, M$15)","v":523.78661779693914},{"$f":"INDEX('Volume adjustments'!$J$615:$Y$655,N$17 + 1 + $H44*$H$50, N$15)","v":281.13248314678981},{"$f":"INDEX('Volume adjustments'!$J$615:$Y$655,O$17 + 1 + $H44*$H$50, O$15)","v":0},{"$f":"INDEX('Volume adjustments'!$J$615:$Y$655,P$17 + 1 + $H44*$H$50, P$15)","v":1258.4094995183129},{"$f":"INDEX('Volume adjustments'!$J$615:$Y$655,Q$17 + 1 + $H44*$H$50, Q$15)","v":0},{"$f":"INDEX('Volume adjustments'!$J$615:$Y$655,R$17 + 1 + $H44*$H$50, R$15)","v":0},{"$f":"INDEX('Volume adjustments'!$J$615:$Y$655,S$17 + 1 + $H44*$H$50, S$15)","v":1581.5873448687707},{"$f":"INDEX('Volume adjustments'!$J$615:$Y$655,T$17 + 1 + $H44*$H$50, T$15)","v":3970.7634646009365},{"$f":"INDEX('Volume adjustments'!$J$615:$Y$655,U$17 + 1 + $H44*$H$50, U$15)","v":2574.0858593359217},{"$f":"INDEX('Volume adjustments'!$J$615:$Y$655,V$17 + 1 + $H44*$H$50, V$15)","v":15884.670120515095},{"$f":"INDEX('Volume adjustments'!$J$615:$Y$655,W$17 + 1 + $H44*$H$50, W$15)","v":0},{"$f":"INDEX('Volume adjustments'!$J$615:$Y$655,X$17 + 1 + $H44*$H$50, X$15)","v":3.3510920611969808},{"$f":"INDEX('Volume adjustments'!$J$615:$Y$655,Y$17 + 1 + $H44*$H$50, Y$15)","v":106.81823522890475},{"$f":"INDEX('Volume adjustments'!$J$615:$Y$655,Z$17 + 1 + $H44*$H$50, Z$15)","v":134.39772521768418},{"$f":"INDEX('Volume adjustments'!$J$615:$Y$655,AA$17 + 1 + $H44*$H$50, AA$15)","v":3443.0615316014423},{"$f":"INDEX('Volume adjustments'!$J$615:$Y$655,AB$17 + 1 + $H44*$H$50, AB$15)","v":0},{"$f":"INDEX('Volume adjustments'!$J$615:$Y$655,AC$17 + 1 + $H44*$H$50, AC$15)","v":212.14196772459761},{"$f":"INDEX('Volume adjustments'!$J$615:$Y$655,AD$17 + 1 + $H44*$H$50, AD$15)","v":622.0219574590833},{"$f":"INDEX('Volume adjustments'!$J$615:$Y$655,AE$17 + 1 + $H44*$H$50, AE$15)","v":656.52160126586682},{"$f":"INDEX('Volume adjustments'!$J$615:$Y$655,AF$17 + 1 + $H44*$H$50, AF$15)","v":1721.4876828891893},{"$f":"INDEX('Volume adjustments'!$J$615:$Y$655,AG$17 + 1 + $H44*$H$50, AG$15)","v":0},{"$f":"INDEX('Volume adjustments'!$J$615:$Y$655,AH$17 + 1 + $H44*$H$50, AH$15)","v":702.54753742348146},{"$f":"INDEX('Volume adjustments'!$J$615:$Y$655,AI$17 + 1 + $H44*$H$50, AI$15)","v":0},{"$f":"INDEX('Volume adjustments'!$J$615:$Y$655,AJ$17 + 1 + $H44*$H$50, AJ$15)","v":0},{"$f":"INDEX('Volume adjustments'!$J$615:$Y$655,AK$17 + 1 + $H44*$H$50, AK$15)","v":0},{"$f":"INDEX('Volume adjustments'!$J$615:$Y$655,AL$17 + 1 + $H44*$H$50, AL$15)","v":0},{"$f":"INDEX('Volume adjustments'!$J$615:$Y$655,AM$17 + 1 + $H44*$H$50, AM$15)","v":0},{"$f":"INDEX('Volume adjustments'!$J$615:$Y$655,AN$17 + 1 + $H44*$H$50, AN$15)","v":0},{"$f":"INDEX('Volume adjustments'!$J$615:$Y$655,AO$17 + 1 + $H44*$H$50, AO$15)","v":0}]
[null,null,null,null,null,"Rate 2 units","MWh",1,null,{"$f":"INDEX('Volume adjustments'!$J$615:$Y$655,J$17 + 1 + $H45*$H$50, J$15)","v":108652.81187753563},{"$f":"INDEX('Volume adjustments'!$J$615:$Y$655,K$17 + 1 + $H45*$H$50, K$15)","v":0},{"$f":"INDEX('Volume adjustments'!$J$615:$Y$655,L$17 + 1 + $H45*$H$50, L$15)","v":0},{"$f":"INDEX('Volume adjustments'!$J$615:$Y$655,M$17 + 1 + $H45*$H$50, M$15)","v":2081.942719438116},{"$f":"INDEX('Volume adjustments'!$J$615:$Y$655,N$17 + 1 + $H45*$H$50, N$15)","v":1117.3341083817625},{"$f":"INDEX('Volume adjustments'!$J$615:$Y$655,O$17 + 1 + $H45*$H$50, O$15)","v":0},{"$f":"INDEX('Volume adjustments'!$J$615:$Y$655,P$17 + 1 + $H45*$H$50, P$15)","v":4949.28458250109},{"$f":"INDEX('Volume adjustments'!$J$615:$Y$655,Q$17 + 1 + $H45*$H$50, Q$15)","v":0},{"$f":"INDEX('Volume adjustments'!$J$615:$Y$655,R$17 + 1 + $H45*$H$50, R$15)","v":0},{"$f":"INDEX('Volume adjustments'!$J$615:$Y$655,S$17 + 1 + $H45*$H$50, S$15)","v":5208.2491799688169},{"$f":"INDEX('Volume adjustments'!$J$615:$Y$655,T$17 + 1 + $H45*$H$50, T$15)","v":13157.516735822497},{"$f":"INDEX('Volume adjustments'!$J$615:$Y$655,U$17 + 1 + $H45*$H$50, U$15)","v":8543.0904592149109},{"$f":"INDEX('Volume adjustments'!$J$615:$Y$655,V$17 + 1 + $H45*$H$50, V$15)","v":54695.218093763506},{"$f":"INDEX('Volume adjustments'!$J$615:$Y$655,W$17 + 1 + $H45*$H$50, W$15)","v":0},{"$f":"INDEX('Volume adjustments'!$J$615:$Y$655,X$17 + 1 + $H45*$H$50, X$15)","v":9.7529991171754382},{"$f":"INDEX('Volume adjustments'!$J$615:$Y$655,Y$17 + 1 + $H45*$H$50, Y$15)","v":379.8351030843458},{"$f":"INDEX('Volume adjustments'!$J$615:$Y$655,Z$17 + 1 + $H45*$H$50, Z$15)","v":433.05980189800789},{"$f":"INDEX('Volume adjustments'!$J$615:$Y$655,AA$17 + 1 + $H45*$H$50, AA$15)","v":11856.123704603237},{"$f":"INDEX('Volume adjustments'!$J$615:$Y$655,AB$17 + 1 + $H45*$H$50, AB$15)","v":0},{"$f":"INDEX('Volume adjustments'!$J$615:$Y$655,AC$17 + 1 + $H45*$H$50, AC$15)","v":682.41244525219554},{"$f":"INDEX('Volume adjustments'!$J$615:$Y$655,AD$17 + 1 + $H45*$H$50, AD$15)","v":2280.5102481161598},{"$f":"INDEX('Volume adjustments'!$J$615:$Y$655,AE$17 + 1 + $H45*$H$50, AE$15)","v":2151.1541841848202},{"$f":"INDEX('Volume adjustments'!$J$615:$Y$655,AF$17 + 1 + $H45*$H$50, AF$15)","v":5342.8971643314471},{"$f":"INDEX('Volume adjustments'!$J$615:$Y$655,AG$17 + 1 + $H45*$H$50, AG$15)","v":0},{"$f":"INDEX('Volume adjustments'!$J$615:$Y$655,AH$17 + 1 + $H45*$H$50, AH$15)","v":3490.9334791394836},{"$f":"INDEX('Volume adjustments'!$J$615:$Y$655,AI$17 + 1 + $H45*$H$50, AI$15)","v":0},{"$f":"INDEX('Volume adjustments'!$J$615:$Y$655,AJ$17 + 1 + $H45*$H$50, AJ$15)","v":0},{"$f":"INDEX('Volume adjustments'!$J$615:$Y$655,AK$17 + 1 + $H45*$H$50, AK$15)","v":0},{"$f":"INDEX('Volume adjustments'!$J$615:$Y$655,AL$17 + 1 + $H45*$H$50, AL$15)","v":0},{"$f":"INDEX('Volume adjustments'!$J$615:$Y$655,AM$17 + 1 + $H45*$H$50, AM$15)","v":0},{"$f":"INDEX('Volume adjustments'!$J$615:$Y$655,AN$17 + 1 + $H45*$H$50, AN$15)","v":0},{"$f":"INDEX('Volume adjustments'!$J$615:$Y$655,AO$17 + 1 + $H45*$H$50, AO$15)","v":0}]
[null,null,null,null,null,"Rate 3 units","MWh",2,null,{"$f":"INDEX('Volume adjustments'!$J$615:$Y$655,J$17 + 1 + $H46*$H$50, J$15)","v":187427.17358431939},{"$f":"INDEX('Volume adjustments'!$J$615:$Y$655,K$17 + 1 + $H46*$H$50, K$15)","v":0},{"$f":"INDEX('Volume adjustments'!$J$615:$Y$655,L$17 + 1 + $H46*$H$50, L$15)","v":0},{"$f":"INDEX('Volume adjustments'!$J$615:$Y$655,M$17 + 1 + $H46*$H$50, M$15)","v":2351.1992502953167},{"$f":"INDEX('Volume adjustments'!$J$615:$Y$655,N$17 + 1 + $H46*$H$50, N$15)","v":1262.7334324125809},{"$f":"INDEX('Volume adjustments'!$J$615:$Y$655,O$17 + 1 + $H46*$H$50, O$15)","v":0},{"$f":"INDEX('Volume adjustments'!$J$615:$Y$655,P$17 + 1 + $H46*$H$50, P$15)","v":5907.7022307595016},{"$f":"INDEX('Volume adjustments'!$J$615:$Y$655,Q$17 + 1 + $H46*$H$50, Q$15)","v":0},{"$f":"INDEX('Volume adjustments'!$J$615:$Y$655,R$17 + 1 + $H46*$H$50, R$15)","v":0},{"$f":"INDEX('Volume adjustments'!$J$615:$Y$655,S$17 + 1 + $H46*$H$50, S$15)","v":8380.9737480565054},{"$f":"INDEX('Volume adjustments'!$J$615:$Y$655,T$17 + 1 + $H46*$H$50, T$15)","v":19675.636230803204},{"$f":"INDEX('Volume adjustments'!$J$615:$Y$655,U$17 + 1 + $H46*$H$50, U$15)","v":14153.377735661485},{"$f":"INDEX('Volume adjustments'!$J$615:$Y$655,V$17 + 1 + $H46*$H$50, V$15)","v":75226.213409391916},{"$f":"INDEX('Volume adjustments'!$J$615:$Y$655,W$17 + 1 + $H46*$H$50, W$15)","v":0},{"$f":"INDEX('Volume adjustments'!$J$615:$Y$655,X$17 + 1 + $H46*$H$50, X$15)","v":17.199870364279846},{"$f":"INDEX('Volume adjustments'!$J$615:$Y$655,Y$17 + 1 + $H46*$H$50, Y$15)","v":616.04756875254748},{"$f":"INDEX('Volume adjustments'!$J$615:$Y$655,Z$17 + 1 + $H46*$H$50, Z$15)","v":709.04102803408148},{"$f":"INDEX('Volume adjustments'!$J$615:$Y$655,AA$17 + 1 + $H46*$H$50, AA$15)","v":15369.618718664138},{"$f":"INDEX('Volume adjustments'!$J$615:$Y$655,AB$17 + 1 + $H46*$H$50, AB$15)","v":0},{"$f":"INDEX('Volume adjustments'!$J$615:$Y$655,AC$17 + 1 + $H46*$H$50, AC$15)","v":1579.8848172799062},{"$f":"INDEX('Volume adjustments'!$J$615:$Y$655,AD$17 + 1 + $H46*$H$50, AD$15)","v":4025.6917959534835},{"$f":"INDEX('Volume adjustments'!$J$615:$Y$655,AE$17 + 1 + $H46*$H$50, AE$15)","v":3545.0257761557746},{"$f":"INDEX('Volume adjustments'!$J$615:$Y$655,AF$17 + 1 + $H46*$H$50, AF$15)","v":10784.839286442786},{"$f":"INDEX('Volume adjustments'!$J$615:$Y$655,AG$17 + 1 + $H46*$H$50, AG$15)","v":0},{"$f":"INDEX('Volume adjustments'!$J$615:$Y$655,AH$17 + 1 + $H46*$H$50, AH$15)","v":2124.7346074253833},{"$f":"INDEX('Volume adjustments'!$J$615:$Y$655,AI$17 + 1 + $H46*$H$50, AI$15)","v":0},{"$f":"INDEX('Volume adjustments'!$J$615:$Y$655,AJ$17 + 1 + $H46*$H$50, AJ$15)","v":0},{"$f":"INDEX('Volume adjustments'!$J$615:$Y$655,AK$17 + 1 + $H46*$H$50, AK$15)","v":0},{"$f":"INDEX('Volume adjustments'!$J$615:$Y$655,AL$17 + 1 + $H46*$H$50, AL$15)","v":0},{"$f":"INDEX('Volume adjustments'!$J$615:$Y$655,AM$17 + 1 + $H46*$H$50, AM$15)","v":0},{"$f":"INDEX('Volume adjustments'!$J$615:$Y$655,AN$17 + 1 + $H46*$H$50, AN$15)","v":0},{"$f":"INDEX('Volume adjustments'!$J$615:$Y$655,AO$17 + 1 + $H46*$H$50, AO$15)","v":0}]
[null,null,null,null,null,"MPANs","MPANs",3,null,{"$f":"INDEX('Volume adjustments'!$J$615:$Y$655,J$17 + 1 + $H47*$H$50, J$15)","v":109668.72438356164},{"$f":"INDEX('Volume adjustments'!$J$615:$Y$655,K$17 + 1 + $H47*$H$50, K$15)","v":0},{"$f":"INDEX('Volume adjustments'!$J$615:$Y$655,L$17 + 1 + $H47*$H$50, L$15)","v":0},{"$f":"INDEX('Volume adjustments'!$J$615:$Y$655,M$17 + 1 + $H47*$H$50, M$15)","v":980.68684931506868},{"$f":"INDEX('Volume adjustments'!$J$615:$Y$655,N$17 + 1 + $H47*$H$50, N$15)","v":371.12602739726026},{"$f":"INDEX('Volume adjustments'!$J$615:$Y$655,O$17 + 1 + $H47*$H$50, O$15)","v":0},{"$f":"INDEX('Volume adjustments'!$J$615:$Y$655,P$17 + 1 + $H47*$H$50, P$15)","v":510.62260273972612},{"$f":"INDEX('Volume adjustments'!$J$615:$Y$655,Q$17 + 1 + $H47*$H$50, Q$15)","v":0},{"$f":"INDEX('Volume adjustments'!$J$615:$Y$655,R$17 + 1 + $H47*$H$50, R$15)","v":0},{"$f":"INDEX('Volume adjustments'!$J$615:$Y$655,S$17 + 1 + $H47*$H$50, S$15)","v":215.40227005256276},{"$f":"INDEX('Volume adjustments'!$J$615:$Y$655,T$17 + 1 + $H47*$H$50, T$15)","v":356.88792513748655},{"$f":"INDEX('Volume adjustments'!$J$615:$Y$655,U$17 + 1 + $H47*$H$50, U$15)","v":149},{"$f":"INDEX('Volume adjustments'!$J$615:$Y$655,V$17 + 1 + $H47*$H$50, V$15)","v":394.45221470610051},{"$f":"INDEX('Volume adjustments'!$J$615:$Y$655,W$17 + 1 + $H47*$H$50, W$15)","v":0},{"$f":"INDEX('Volume adjustments'!$J$615:$Y$655,X$17 + 1 + $H47*$H$50, X$15)","v":1},{"$f":"INDEX('Volume adjustments'!$J$615:$Y$655,Y$17 + 1 + $H47*$H$50, Y$15)","v":4},{"$f":"INDEX('Volume adjustments'!$J$615:$Y$655,Z$17 + 1 + $H47*$H$50, Z$15)","v":9},{"$f":"INDEX('Volume adjustments'!$J$615:$Y$655,AA$17 + 1 + $H47*$H$50, AA$15)","v":61},{"$f":"INDEX('Volume adjustments'!$J$615:$Y$655,AB$17 + 1 + $H47*$H$50, AB$15)","v":0},{"$f":"INDEX('Volume adjustments'!$J$615:$Y$655,AC$17 + 1 + $H47*$H$50, AC$15)","v":4},{"$f":"INDEX('Volume adjustments'!$J$615:$Y$655,AD$17 + 1 + $H47*$H$50, AD$15)","v":10},{"$f":"INDEX('Volume adjustments'!$J$615:$Y$655,AE$17 + 1 + $H47*$H$50, AE$15)","v":4},{"$f":"INDEX('Volume adjustments'!$J$615:$Y$655,AF$17 + 1 + $H47*$H$50, AF$15)","v":9},{"$f":"INDEX('Volume adjustments'!$J$615:$Y$655,AG$17 + 1 + $H47*$H$50, AG$15)","v":0},{"$f":"INDEX('Volume adjustments'!$J$615:$Y$655,AH$17 + 1 + $H47*$H$50, AH$15)","v":2483.5209589041096},{"$f":"INDEX('Volume adjustments'!$J$615:$Y$655,AI$17 + 1 + $H47*$H$50, AI$15)","v":0},{"$f":"INDEX('Volume adjustments'!$J$615:$Y$655,AJ$17 + 1 + $H47*$H$50, AJ$15)","v":0},{"$f":"INDEX('Volume adjustments'!$J$615:$Y$655,AK$17 + 1 + $H47*$H$50, AK$15)","v":0},{"$f":"INDEX('Volume adjustments'!$J$615:$Y$655,AL$17 + 1 + $H47*$H$50, AL$15)","v":0},{"$f":"INDEX('Volume adjustments'!$J$615:$Y$655,AM$17 + 1 + $H47*$H$50, AM$15)","v":0},{"$f":"INDEX('Volume adjustments'!$J$615:$Y$655,AN$17 + 1 + $H47*$H$50, AN$15)","v":0},{"$f":"INDEX('Volume adjustments'!$J$615:$Y$655,AO$17 + 1 + $H47*$H$50, AO$15)","v":0}]
[null,null,null,null,null,"Import capacity","kVA",4,null,{"$f":"INDEX('Volume adjustments'!$J$615:$Y$655,J$17 + 1 + $H48*$H$50, J$15)","v":0},{"$f":"INDEX('Volume adjustments'!$J$615:$Y$655,K$17 + 1 + $H48*$H$50, K$15)","v":0},{"$f":"INDEX('Volume adjustments'!$J$615:$Y$655,L$17 + 1 + $H48*$H$50, L$15)","v":0},{"$f":"INDEX('Volume adjustments'!$J$615:$Y$655,M$17 + 1 + $H48*$H$50, M$15)","v":0},{"$f":"INDEX('Volume adjustments'!$J$615:$Y$655,N$17 + 1 + $H48*$H$50, N$15)","v":0},{"$f":"INDEX('Volume adjustments'!$J$615:$Y$655,O$17 + 1 + $H48*$H$50, O$15)","v":0},{"$f":"INDEX('Volume adjustments'!$J$615:$Y$655,P$17 + 1 + $H48*$H$50, P$15)","v":0},{"$f":"INDEX('Volume adjustments'!$J$615:$Y$655,Q$17 + 1 + $H48*$H$50, Q$15)","v":0},{"$f":"INDEX('Volume adjustments'!$J$615:$Y$655,R$17 + 1 + $H48*$H$50, R$15)","v":0},{"$f":"INDEX('Volume adjustments'!$J$615:$Y$655,S$17 + 1 + $H48*$H$50, S$15)","v":12521.285238295783},{"$f":"INDEX('Volume adjustments'!$J$615:$Y$655,T$17 + 1 + $H48*$H$50, T$15)","v":41696.102503308095},{"$f":"INDEX('Volume adjustments'!$J$615:$Y$655,U$17 + 1 + $H48*$H$50, U$15)","v":26537.303056937621},{"$f":"INDEX('Volume adjustments'!$J$615:$Y$655,V$17 + 1 + $H48*$H$50, V$15)","v":232245.3065152757},{"$f":"INDEX('Volume adjustments'!$J$615:$Y$655,W$17 + 1 + $H48*$H$50, W$15)","v":0},{"$f":"INDEX('Volume adjustments'!$J$615:$Y$655,X$17 + 1 + $H48*$H$50, X$15)","v":70},{"$f":"INDEX('Volume adjustments'!$J$615:$Y$655,Y$17 + 1 + $H48*$H$50, Y$15)","v":374.49041095890414},{"$f":"INDEX('Volume adjustments'!$J$615:$Y$655,Z$17 + 1 + $H48*$H$50, Z$15)","v":1845.1612898060844},{"$f":"INDEX('Volume adjustments'!$J$615:$Y$655,AA$17 + 1 + $H48*$H$50, AA$15)","v":43627.956387237704},{"$f":"INDEX('Volume adjustments'!$J$615:$Y$655,AB$17 + 1 + $H48*$H$50, AB$15)","v":0},{"$f":"INDEX('Volume adjustments'!$J$615:$Y$655,AC$17 + 1 + $H48*$H$50, AC$15)","v":550.93333333333328},{"$f":"INDEX('Volume adjustments'!$J$615:$Y$655,AD$17 + 1 + $H48*$H$50, AD$15)","v":6673.4078554626503},{"$f":"INDEX('Volume adjustments'!$J$615:$Y$655,AE$17 + 1 + $H48*$H$50, AE$15)","v":3923.9337899543375},{"$f":"INDEX('Volume adjustments'!$J$615:$Y$655,AF$17 + 1 + $H48*$H$50, AF$15)","v":16729.096448122171},{"$f":"INDEX('Volume adjustments'!$J$615:$Y$655,AG$17 + 1 + $H48*$H$50, AG$15)","v":0},{"$f":"INDEX('Volume adjustments'!$J$615:$Y$655,AH$17 + 1 + $H48*$H$50, AH$15)","v":0},{"$f":"INDEX('Volume adjustments'!$J$615:$Y$655,AI$17 + 1 + $H48*$H$50, AI$15)","v":0},{"$f":"INDEX('Volume adjustments'!$J$615:$Y$655,AJ$17 + 1 + $H48*$H$50, AJ$15)","v":0},{"$f":"INDEX('Volume adjustments'!$J$615:$Y$655,AK$17 + 1 + $H48*$H$50, AK$15)","v":0},{"$f":"INDEX('Volume adjustments'!$J$615:$Y$655,AL$17 + 1 + $H48*$H$50, AL$15)","v":0},{"$f":"INDEX('Volume adjustments'!$J$615:$Y$655,AM$17 + 1 + $H48*$H$50, AM$15)","v":0},{"$f":"INDEX('Volume adjustments'!$J$615:$Y$655,AN$17 + 1 + $H48*$H$50, AN$15)","v":0},{"$f":"INDEX('Volume adjustments'!$J$615:$Y$655,AO$17 + 1 + $H48*$H$50, AO$15)","v":0}]
[null,null,null,null,null,"Exceeded capacity","kVA",5,null,{"$f":"INDEX('Volume adjustments'!$J$615:$Y$655,J$17 + 1 + $H49*$H$50, J$15)","v":0},{"$f":"INDEX('Volume adjustments'!$J$615:$Y$655,K$17 + 1 + $H49*$H$50, K$15)","v":0},{"$f":"INDEX('Volume adjustments'!$J$615:$Y$655,L$17 + 1 + $H49*$H$50, L$15)","v":0},{"$f":"INDEX('Volume adjustments'!$J$615:$Y$655,M$17 + 1 + $H49*$H$50, M$15)","v":0},{"$f":"INDEX('Volume adjustments'!$J$615:$Y$655,N$17 + 1 + $H49*$H$50, N$15)","v":0},{"$f":"INDEX('Volume adjustments'!$J$615:$Y$655,O$17 + 1 + $H49*$H$50, O$15)","v":0},{"$f":"INDEX('Volume adjustments'!$J$615:$Y$655,P$17 + 1 + $H49*$H$50, P$15)","v":0},{"$f":"INDEX('Volume adjustments'!$J$615:$Y$655,Q$17 + 1 + $H49*$H$50, Q$15)","v":0},{"$f":"INDEX('Volume adjustments'!$J$615:$Y$655,R$17 + 1 + $H49*$H$50, R$15)","v":0},{"$f":"INDEX('Volume adjustments'!$J$615:$Y$655,S$17 + 1 + $H49*$H$50, S$15)","v":266.19485997308203},{"$f":"INDEX('Volume adjustments'!$J$615:$Y$655,T$17 + 1 + $H49*$H$50, T$15)","v":189.53992780313271},{"$f":"INDEX('Volume adjustments'!$J$615:$Y$655,U$17 + 1 + $H49*$H$50, U$15)","v":0},{"$f":"INDEX('Volume adjustments'!$J$615:$Y$655,V$17 + 1 + $H49*$H$50, V$15)","v":5.6320762381208063},{"$f":"INDEX('Volume adjustments'!$J$615:$Y$655,W$17 + 1 + $H49*$H$50, W$15)","v":0},{"$f":"INDEX('Volume adjustments'!$J$615:$Y$655,X$17 + 1 + $H49*$H$50, X$15)","v":0},{"$f":"INDEX('Volume adjustments'!$J$615:$Y$655,Y$17 + 1 + $H49*$H$50, Y$15)","v":44.046027397260275},{"$f":"INDEX('Volume adjustments'!$J$615:$Y$655,Z$17 + 1 + $H49*$H$50, Z$15)","v":0},{"$f":"INDEX('Volume adjustments'!$J$615:$Y$655,AA$17 + 1 + $H49*$H$50, AA$15)","v":61.048785325991226},{"$f":"INDEX('Volume adjustments'!$J$615:$Y$655,AB$17 + 1 + $H49*$H$50, AB$15)","v":0},{"$f":"INDEX('Volume adjustments'!$J$615:$Y$655,AC$17 + 1 + $H49*$H$50, AC$15)","v":80.174465753424656},{"$f":"INDEX('Volume adjustments'!$J$615:$Y$655,AD$17 + 1 + $H49*$H$50, AD$15)","v":0},{"$f":"INDEX('Volume adjustments'!$J$615:$Y$655,AE$17 + 1 + $H49*$H$50, AE$15)","v":0},{"$f":"INDEX('Volume adjustments'!$J$615:$Y$655,AF$17 + 1 + $H49*$H$50, AF$15)","v":0},{"$f":"INDEX('Volume adjustments'!$J$615:$Y$655,AG$17 + 1 + $H49*$H$50, AG$15)","v":0},{"$f":"INDEX('Volume adjustments'!$J$615:$Y$655,AH$17 + 1 + $H49*$H$50, AH$15)","v":0},{"$f":"INDEX('Volume adjustments'!$J$615:$Y$655,AI$17 + 1 + $H49*$H$50, AI$15)","v":0},{"$f":"INDEX('Volume adjustments'!$J$615:$Y$655,AJ$17 + 1 + $H49*$H$50, AJ$15)","v":0},{"$f":"INDEX('Volume adjustments'!$J$615:$Y$655,AK$17 + 1 + $H49*$H$50, AK$15)","v":0},{"$f":"INDEX('Volume adjustments'!$J$615:$Y$655,AL$17 + 1 + $H49*$H$50, AL$15)","v":0},{"$f":"INDEX('Volume adjustments'!$J$615:$Y$655,AM$17 + 1 + $H49*$H$50, AM$15)","v":0},{"$f":"INDEX('Volume adjustments'!$J$615:$Y$655,AN$17 + 1 + $H49*$H$50, AN$15)","v":0},{"$f":"INDEX('Volume adjustments'!$J$615:$Y$655,AO$17 + 1 + $H49*$H$50, AO$15)","v":0}]
[null,null,null,null,null,"Reactive power units","MVArh",6,null,{"$f":"INDEX('Volume adjustments'!$J$615:$Y$655,J$17 + 1 + $H50*$H$50, J$15)","v":0},{"$f":"INDEX('Volume adjustments'!$J$615:$Y$655,K$17 + 1 + $H50*$H$50, K$15)","v":0},{"$f":"INDEX('Volume adjustments'!$J$615:$Y$655,L$17 + 1 + $H50*$H$50, L$15)","v":0},{"$f":"INDEX('Volume adjustments'!$J$615:$Y$655,M$17 + 1 + $H50*$H$50, M$15)","v":0},{"$f":"INDEX('Volume adjustments'!$J$615:$Y$655,N$17 + 1 + $H50*$H$50, N$15)","v":0},{"$f":"INDEX('Volume adjustments'!$J$615:$Y$655,O$17 + 1 + $H50*$H$50, O$15)","v":0},{"$f":"INDEX('Volume adjustments'!$J$615:$Y$655,P$17 + 1 + $H50*$H$50, P$15)","v":0},{"$f":"INDEX('Volume adjustments'!$J$615:$Y$655,Q$17 + 1 + $H50*$H$50, Q$15)","v":0},{"$f":"INDEX('Volume adjustments'!$J$615:$Y$655,R$17 + 1 + $H50*$H$50, R$15)","v":0},{"$f":"INDEX('Volume adjustments'!$J$615:$Y$655,S$17 + 1 + $H50*$H$50, S$15)","v":916.92072346725547},{"$f":"INDEX('Volume adjustments'!$J$615:$Y$655,T$17 + 1 + $H50*$H$50, T$15)","v":2704.4272167298482},{"$f":"INDEX('Volume adjustments'!$J$615:$Y$655,U$17 + 1 + $H50*$H$50, U$15)","v":1467.2030183608288},{"$f":"INDEX('Volume adjustments'!$J$615:$Y$655,V$17 + 1 + $H50*$H$50, V$15)","v":9710.5742954928501},{"$f":"INDEX('Volume adjustments'!$J$615:$Y$655,W$17 + 1 + $H50*$H$50, W$15)","v":0},{"$f":"INDEX('Volume adjustments'!$J$615:$Y$655,X$17 + 1 + $H50*$H$50, X$15)","v":1.099},{"$f":"INDEX('Volume adjustments'!$J$615:$Y$655,Y$17 + 1 + $H50*$H$50, Y$15)","v":60.231410000000004},{"$f":"INDEX('Volume adjustments'!$J$615:$Y$655,Z$17 + 1 + $H50*$H$50, Z$15)","v":23.597383577922081},{"$f":"INDEX('Volume adjustments'!$J$615:$Y$655,AA$17 + 1 + $H50*$H$50, AA$15)","v":1677.1448898442961},{"$f":"INDEX('Volume adjustments'!$J$615:$Y$655,AB$17 + 1 + $H50*$H$50, AB$15)","v":0},{"$f":"INDEX('Volume adjustments'!$J$615:$Y$655,AC$17 + 1 + $H50*$H$50, AC$15)","v":56.063800000000001},{"$f":"INDEX('Volume adjustments'!$J$615:$Y$655,AD$17 + 1 + $H50*$H$50, AD$15)","v":350.14304139971142},{"$f":"INDEX('Volume adjustments'!$J$615:$Y$655,AE$17 + 1 + $H50*$H$50, AE$15)","v":13.6287},{"$f":"INDEX('Volume adjustments'!$J$615:$Y$655,AF$17 + 1 + $H50*$H$50, AF$15)","v":379.39801571770334},{"$f":"INDEX('Volume adjustments'!$J$615:$Y$655,AG$17 + 1 + $H50*$H$50, AG$15)","v":0},{"$f":"INDEX('Volume adjustments'!$J$615:$Y$655,AH$17 + 1 + $H50*$H$50, AH$15)","v":0},{"$f":"INDEX('Volume adjustments'!$J$615:$Y$655,AI$17 + 1 + $H50*$H$50, AI$15)","v":0},{"$f":"INDEX('Volume adjustments'!$J$615:$Y$655,AJ$17 + 1 + $H50*$H$50, AJ$15)","v":0},{"$f":"INDEX('Volume adjustments'!$J$615:$Y$655,AK$17 + 1 + $H50*$H$50, AK$15)","v":0},{"$f":"INDEX('Volume adjustments'!$J$615:$Y$655,AL$17 + 1 + $H50*$H$50, AL$15)","v":0},{"$f":"INDEX('Volume adjustments'!$J$615:$Y$655,AM$17 + 1 + $H50*$H$50, AM$15)","v":0},{"$f":"INDEX('Volume adjustments'!$J$615:$Y$655,AN$17 + 1 + $H50*$H$50, AN$15)","v":0},{"$f":"INDEX('Volume adjustments'!$J$615:$Y$655,AO$17 + 1 + $H50*$H$50, AO$15)","v":0}]
[]
[null,null,{"$f":"INDEX('Version control'!$H$29:$H$55,MATCH($A$1,'Version control'!$F$29:$F$55,0),1)&\"-B: Tariff forecast\"","v":"Section 521-B: Tariff forecast"}]
[]
[null,null,null,null,"All the way tariff forecast",null,null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Paragraph 14"]
[null,null,null,null,null,"Unit rate 1","p/kWh",null,null,{"$f":"Rounding!J150","v":20.135000000000002},{"$f":"Rounding!K150","v":20.135000000000002},{"$f":"Rounding!L150","v":18.542000000000002},{"$f":"Rounding!M150","v":18.542000000000002},{"$f":"Rounding!N150","v":18.542000000000002},{"$f":"Rounding!O150","v":18.542000000000002},{"$f":"Rounding!P150","v":18.542000000000002},{"$f":"Rounding!Q150","v":18.542000000000002},{"$f":"Rounding!R150","v":12.275},{"$f":"Rounding!S150","v":12.275},{"$f":"Rounding!T150","v":12.275},{"$f":"Rounding!U150","v":12.275},{"$f":"Rounding!V150","v":12.275},{"$f":"Rounding!W150","v":8.9909999999999997},{"$f":"Rounding!X150","v":8.9909999999999997},{"$f":"Rounding!Y150","v":8.9909999999999997},{"$f":"Rounding!Z150","v":8.9909999999999997},{"$f":"Rounding!AA150","v":8.9909999999999997},{"$f":"Rounding!AB150","v":5.9880000000000004},{"$f":"Rounding!AC150","v":5.9880000000000004},{"$f":"Rounding!AD150","v":5.9880000000000004},{"$f":"Rounding!AE150","v":5.9880000000000004},{"$f":"Rounding!AF150","v":5.9880000000000004},{"$f":"Rounding!AG150","v":56.945},{"$f":"Rounding!AH150","v":-12.646000000000001},{"$f":"Rounding!AI150","v":-9.7940000000000005},{"$f":"Rounding!AJ150","v":-12.646000000000001},{"$f":"Rounding!AK150","v":-12.646000000000001},{"$f":"Rounding!AL150","v":-9.7940000000000005},{"$f":"Rounding!AM150","v":-9.7940000000000005},{"$f":"Rounding!AN150","v":-7.1959999999999997},{"$f":"Rounding!AO150","v":-7.1959999999999997}]
[null,null,null,null,null,"Unit rate 2","p/kWh",null,null,{"$f":"Rounding!J151","v":3.0640000000000001},{"$f":"Rounding!K151","v":3.0640000000000001},{"$f":"Rounding!L151","v":2.8210000000000002},{"$f":"Rounding!M151","v":2.8210000000000002},{"$f":"Rounding!N151","v":2.8210000000000002},{"$f":"Rounding!O151","v":2.8210000000000002},{"$f":"Rounding!P151","v":2.8210000000000002},{"$f":"Rounding!Q151","v":2.8210000000000002},{"$f":"Rounding!R151","v":1.829},{"$f":"Rounding!S151","v":1.829},{"$f":"Rounding!T151","v":1.829},{"$f":"Rounding!U151","v":1.829},{"$f":"Rounding!V151","v":1.829},{"$f":"Rounding!W151","v":1.306},{"$f":"Rounding!X151","v":1.306},{"$f":"Rounding!Y151","v":1.306},{"$f":"Rounding!Z151","v":1.306},{"$f":"Rounding!AA151","v":1.306},{"$f":"Rounding!AB151","v":0.83599999999999997},{"$f":"Rounding!AC151","v":0.83599999999999997},{"$f":"Rounding!AD151","v":0.83599999999999997},{"$f":"Rounding!AE151","v":0.83599999999999997},{"$f":"Rounding!AF151","v":0.83599999999999997},{"$f":"Rounding!AG151","v":5.9960000000000004},{"$f":"Rounding!AH151","v":-1.9239999999999999},{"$f":"Rounding!AI151","v":-1.466},{"$f":"Rounding!AJ151","v":-1.9239999999999999},{"$f":"Rounding!AK151","v":-1.9239999999999999},{"$f":"Rounding!AL151","v":-1.466},{"$f":"Rounding!AM151","v":-1.466},{"$f":"Rounding!AN151","v":-1.046},{"$f":"Rounding!AO151","v":-1.046}]
[null,null,null,null,null,"Unit rate 3","p/kWh",null,null,{"$f":"Rounding!J152","v":0.16900000000000001},{"$f":"Rounding!K152","v":0.16900000000000001},{"$f":"Rounding!L152","v":0.155},{"$f":"Rounding!M152","v":0.155},{"$f":"Rounding!N152","v":0.155},{"$f":"Rounding!O152","v":0.155},{"$f":"Rounding!P152","v":0.155},{"$f":"Rounding!Q152","v":0.155},{"$f":"Rounding!R152","v":9.9000000000000005E-2},{"$f":"Rounding!S152","v":9.9000000000000005E-2},{"$f":"Rounding!T152","v":9.9000000000000005E-2},{"$f":"Rounding!U152","v":9.9000000000000005E-2},{"$f":"Rounding!V152","v":9.9000000000000005E-2},{"$f":"Rounding!W152","v":7.0000000000000007E-2},{"$f":"Rounding!X152","v":7.0000000000000007E-2},{"$f":"Rounding!Y152","v":7.0000000000000007E-2},{"$f":"Rounding!Z152","v":7.0000000000000007E-2},{"$f":"Rounding!AA152","v":7.0000000000000007E-2},{"$f":"Rounding!AB152","v":4.2999999999999997E-2},{"$f":"Rounding!AC152","v":4.2999999999999997E-2},{"$f":"Rounding!AD152","v":4.2999999999999997E-2},{"$f":"Rounding!AE152","v":4.2999999999999997E-2},{"$f":"Rounding!AF152","v":4.2999999999999997E-2},{"$f":"Rounding!AG152","v":3.8},{"$f":"Rounding!AH152","v":-0.106},{"$f":"Rounding!AI152","v":-0.08},{"$f":"Rounding!AJ152","v":-0.106},{"$f":"Rounding!AK152","v":-0.106},{"$f":"Rounding!AL152","v":-0.08},{"$f":"Rounding!AM152","v":-0.08},{"$f":"Rounding!AN152","v":-5.6000000000000001E-2},{"$f":"Rounding!AO152","v":-5.6000000000000001E-2}]
[null,null,null,null,null,"Fixed charge","p/MPAN/day",null,null,{"$f":"Rounding!J153","v":9.9499999999999993},{"$f":"Rounding!K153","v":0},{"$f":"Rounding!L153","v":8.6999999999999993},{"$f":"Rounding!M153","v":10.84},{"$f":"Rounding!N153","v":11.92},{"$f":"Rounding!O153","v":15.28},{"$f":"Rounding!P153","v":26.13},{"$f":"Rounding!Q153","v":0},{"$f":"Rounding!R153","v":28.31},{"$f":"Rounding!S153","v":64.680000000000007},{"$f":"Rounding!T153","v":87.57},{"$f":"Rounding!U153","v":124.62},{"$f":"Rounding!V153","v":241.46},{"$f":"Rounding!W153","v":91.37},{"$f":"Rounding!X153","v":127.74},{"$f":"Rounding!Y153","v":150.62},{"$f":"Rounding!Z153","v":187.68},{"$f":"Rounding!AA153","v":304.52},{"$f":"Rounding!AB153","v":200.91},{"$f":"Rounding!AC153","v":420.04},{"$f":"Rounding!AD153","v":751.07},{"$f":"Rounding!AE153","v":1308.06},{"$f":"Rounding!AF153","v":2882.16},{"$f":"Rounding!AG153","v":0},{"$f":"Rounding!AH153","v":0},{"$f":"Rounding!AI153","v":0},{"$f":"Rounding!AJ153","v":0},{"$f":"Rounding!AK153","v":0},{"$f":"Rounding!AL153","v":0},{"$f":"Rounding!AM153","v":0},{"$f":"Rounding!AN153","v":13.53},{"$f":"Rounding!AO153","v":13.53}]
[null,null,null,null,null,"Capacity charge","p/kVA/day",null,null,{"$f":"Rounding!J154","v":0},{"$f":"Rounding!K154","v":0},{"$f":"Rounding!L154","v":0},{"$f":"Rounding!M154","v":0},{"$f":"Rounding!N154","v":0},{"$f":"Rounding!O154","v":0},{"$f":"Rounding!P154","v":0},{"$f":"Rounding!Q154","v":0},{"$f":"Rounding!R154","v":8.65},{"$f":"Rounding!S154","v":8.65},{"$f":"Rounding!T154","v":8.65},{"$f":"Rounding!U154","v":8.65},{"$f":"Rounding!V154","v":8.65},{"$f":"Rounding!W154","v":10.029999999999999},{"$f":"Rounding!X154","v":10.029999999999999},{"$f":"Rounding!Y154","v":10.029999999999999},{"$f":"Rounding!Z154","v":10.029999999999999},{"$f":"Rounding!AA154","v":10.029999999999999},{"$f":"Rounding!AB154","v":9.9600000000000009},{"$f":"Rounding!AC154","v":9.9600000000000009},{"$f":"Rounding!AD154","v":9.9600000000000009},{"$f":"Rounding!AE154","v":9.9600000000000009},{"$f":"Rounding!AF154","v":9.9600000000000009},{"$f":"Rounding!AG154","v":0},{"$f":"Rounding!AH154","v":0},{"$f":"Rounding!AI154","v":0},{"$f":"Rounding!AJ154","v":0},{"$f":"Rounding!AK154","v":0},{"$f":"Rounding!AL154","v":0},{"$f":"Rounding!AM154","v":0},{"$f":"Rounding!AN154","v":0},{"$f":"Rounding!AO154","v":0}]
[null,null,null,null,null,"Exceeded capacity charge","p/kVA/day",null,null,{"$f":"Rounding!J155","v":0},{"$f":"Rounding!K155","v":0},{"$f":"Rounding!L155","v":0},{"$f":"Rounding!M155","v":0},{"$f":"Rounding!N155","v":0},{"$f":"Rounding!O155","v":0},{"$f":"Rounding!P155","v":0},{"$f":"Rounding!Q155","v":0},{"$f":"Rounding!R155","v":8.65},{"$f":"Rounding!S155","v":8.65},{"$f":"Rounding!T155","v":8.65},{"$f":"Rounding!U155","v":8.65},{"$f":"Rounding!V155","v":8.65},{"$f":"Rounding!W155","v":10.029999999999999},{"$f":"Rounding!X155","v":10.029999999999999},{"$f":"Rounding!Y155","v":10.029999999999999},{"$f":"Rounding!Z155","v":10.029999999999999},{"$f":"Rounding!AA155","v":10.029999999999999},{"$f":"Rounding!AB155","v":9.9600000000000009},{"$f":"Rounding!AC155","v":9.9600000000000009},{"$f":"Rounding!AD155","v":9.9600000000000009},{"$f":"Rounding!AE155","v":9.9600000000000009},{"$f":"Rounding!AF155","v":9.9600000000000009},{"$f":"Rounding!AG155","v":0},{"$f":"Rounding!AH155","v":0},{"$f":"Rounding!AI155","v":0},{"$f":"Rounding!AJ155","v":0},{"$f":"Rounding!AK155","v":0},{"$f":"Rounding!AL155","v":0},{"$f":"Rounding!AM155","v":0},{"$f":"Rounding!AN155","v":0},{"$f":"Rounding!AO155","v":0}]
[null,null,null,null,null,"Reactive power charge","p/kVArh",null,null,{"$f":"Rounding!J156","v":0},{"$f":"Rounding!K156","v":0},{"$f":"Rounding!L156","v":0},{"$f":"Rounding!M156","v":0},{"$f":"Rounding!N156","v":0},{"$f":"Rounding!O156","v":0},{"$f":"Rounding!P156","v":0},{"$f":"Rounding!Q156","v":0},{"$f":"Rounding!R156","v":0.24},{"$f":"Rounding!S156","v":0.24},{"$f":"Rounding!T156","v":0.24},{"$f":"Rounding!U156","v":0.24},{"$f":"Rounding!V156","v":0.24},{"$f":"Rounding!W156","v":0.17100000000000001},{"$f":"Rounding!X156","v":0.17100000000000001},{"$f":"Rounding!Y156","v":0.17100000000000001},{"$f":"Rounding!Z156","v":0.17100000000000001},{"$f":"Rounding!AA156","v":0.17100000000000001},{"$f":"Rounding!AB156","v":0.10299999999999999},{"$f":"Rounding!AC156","v":0.10299999999999999},{"$f":"Rounding!AD156","v":0.10299999999999999},{"$f":"Rounding!AE156","v":0.10299999999999999},{"$f":"Rounding!AF156","v":0.10299999999999999},{"$f":"Rounding!AG156","v":0},{"$f":"Rounding!AH156","v":0},{"$f":"Rounding!AI156","v":0},{"$f":"Rounding!AJ156","v":0.22800000000000001},{"$f":"Rounding!AK156","v":0},{"$f":"Rounding!AL156","v":0.19800000000000001},{"$f":"Rounding!AM156","v":0},{"$f":"Rounding!AN156","v":0.16},{"$f":"Rounding!AO156","v":0}]
[]
[null,null,null,null,"LDNO LV tariff forecast",null,null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Paragraph 14"]
[null,null,null,null,null,"Unit rate 1","p/kWh",null,null,{"$f":"Rounding!J159","v":12.164},{"$f":"Rounding!K159","v":12.164},{"$f":"Rounding!L159","v":11.202},{"$f":"Rounding!M159","v":11.202},{"$f":"Rounding!N159","v":11.202},{"$f":"Rounding!O159","v":11.202},{"$f":"Rounding!P159","v":11.202},{"$f":"Rounding!Q159","v":11.202},{"$f":"Rounding!R159","v":7.415},{"$f":"Rounding!S159","v":7.415},{"$f":"Rounding!T159","v":7.415},{"$f":"Rounding!U159","v":7.415},{"$f":"Rounding!V159","v":7.415},{"$f":"Rounding!W159","v":0},{"$f":"Rounding!X159","v":0},{"$f":"Rounding!Y159","v":0},{"$f":"Rounding!Z159","v":0},{"$f":"Rounding!AA159","v":0},{"$f":"Rounding!AB159","v":0},{"$f":"Rounding!AC159","v":0},{"$f":"Rounding!AD159","v":0},{"$f":"Rounding!AE159","v":0},{"$f":"Rounding!AF159","v":0},{"$f":"Rounding!AG159","v":34.402000000000001},{"$f":"Rounding!AH159","v":-12.646000000000001},{"$f":"Rounding!AI159","v":0},{"$f":"Rounding!AJ159","v":-12.646000000000001},{"$f":"Rounding!AK159","v":0},{"$f":"Rounding!AL159","v":0},{"$f":"Rounding!AM159","v":0},{"$f":"Rounding!AN159","v":0},{"$f":"Rounding!AO159","v":0}]
[null,null,null,null,null,"Unit rate 2","p/kWh",null,null,{"$f":"Rounding!J160","v":1.851},{"$f":"Rounding!K160","v":1.851},{"$f":"Rounding!L160","v":1.704},{"$f":"Rounding!M160","v":1.704},{"$f":"Rounding!N160","v":1.704},{"$f":"Rounding!O160","v":1.704},{"$f":"Rounding!P160","v":1.704},{"$f":"Rounding!Q160","v":1.704},{"$f":"Rounding!R160","v":1.105},{"$f":"Rounding!S160","v":1.105},{"$f":"Rounding!T160","v":1.105},{"$f":"Rounding!U160","v":1.105},{"$f":"Rounding!V160","v":1.105},{"$f":"Rounding!W160","v":0},{"$f":"Rounding!X160","v":0},{"$f":"Rounding!Y160","v":0},{"$f":"Rounding!Z160","v":0},{"$f":"Rounding!AA160","v":0},{"$f":"Rounding!AB160","v":0},{"$f":"Rounding!AC160","v":0},{"$f":"Rounding!AD160","v":0},{"$f":"Rounding!AE160","v":0},{"$f":"Rounding!AF160","v":0},{"$f":"Rounding!AG160","v":3.6219999999999999},{"$f":"Rounding!AH160","v":-1.9239999999999999},{"$f":"Rounding!AI160","v":0},{"$f":"Rounding!AJ160","v":-1.9239999999999999},{"$f":"Rounding!AK160","v":0},{"$f":"Rounding!AL160","v":0},{"$f":"Rounding!AM160","v":0},{"$f":"Rounding!AN160","v":0},{"$f":"Rounding!AO160","v":0}]
[null,null,null,null,null,"Unit rate 3","p/kWh",null,null,{"$f":"Rounding!J161","v":0.10199999999999999},{"$f":"Rounding!K161","v":0.10199999999999999},{"$f":"Rounding!L161","v":9.4E-2},{"$f":"Rounding!M161","v":9.4E-2},{"$f":"Rounding!N161","v":9.4E-2},{"$f":"Rounding!O161","v":9.4E-2},{"$f":"Rounding!P161","v":9.4E-2},{"$f":"Rounding!Q161","v":9.4E-2},{"$f":"Rounding!R161","v":0.06},{"$f":"Rounding!S161","v":0.06},{"$f":"Rounding!T161","v":0.06},{"$f":"Rounding!U161","v":0.06},{"$f":"Rounding!V161","v":0.06},{"$f":"Rounding!W161","v":0},{"$f":"Rounding!X161","v":0},{"$f":"Rounding!Y161","v":0},{"$f":"Rounding!Z161","v":0},{"$f":"Rounding!AA161","v":0},{"$f":"Rounding!AB161","v":0},{"$f":"Rounding!AC161","v":0},{"$f":"Rounding!AD161","v":0},{"$f":"Rounding!AE161","v":0},{"$f":"Rounding!AF161","v":0},{"$f":"Rounding!AG161","v":2.2959999999999998},{"$f":"Rounding!AH161","v":-0.106},{"$f":"Rounding!AI161","v":0},{"$f":"Rounding!AJ161","v":-0.106},{"$f":"Rounding!AK161","v":0},{"$f":"Rounding!AL161","v":0},{"$f":"Rounding!AM161","v":0},{"$f":"Rounding!AN161","v":0},{"$f":"Rounding!AO161","v":0}]
[null,null,null,null,null,"Fixed charge","p/MPAN/day",null,null,{"$f":"Rounding!J162","v":6.01},{"$f":"Rounding!K162","v":0},{"$f":"Rounding!L162","v":5.26},{"$f":"Rounding!M162","v":6.55},{"$f":"Rounding!N162","v":7.2},{"$f":"Rounding!O162","v":9.23},{"$f":"Rounding!P162","v":15.78},{"$f":"Rounding!Q162","v":0},{"$f":"Rounding!R162","v":17.100000000000001},{"$f":"Rounding!S162","v":39.07},{"$f":"Rounding!T162","v":52.9},{"$f":"Rounding!U162","v":75.290000000000006},{"$f":"Rounding!V162","v":145.87},{"$f":"Rounding!W162","v":0},{"$f":"Rounding!X162","v":0},{"$f":"Rounding!Y162","v":0},{"$f":"Rounding!Z162","v":0},{"$f":"Rounding!AA162","v":0},{"$f":"Rounding!AB162","v":0},{"$f":"Rounding!AC162","v":0},{"$f":"Rounding!AD162","v":0},{"$f":"Rounding!AE162","v":0},{"$f":"Rounding!AF162","v":0},{"$f":"Rounding!AG162","v":0},{"$f":"Rounding!AH162","v":0},{"$f":"Rounding!AI162","v":0},{"$f":"Rounding!AJ162","v":0},{"$f":"Rounding!AK162","v":0},{"$f":"Rounding!AL162","v":0},{"$f":"Rounding!AM162","v":0},{"$f":"Rounding!AN162","v":0},{"$f":"Rounding!AO162","v":0}]
[null,null,null,null,null,"Capacity charge","p/kVA/day",null,null,{"$f":"Rounding!J163","v":0},{"$f":"Rounding!K163","v":0},{"$f":"Rounding!L163","v":0},{"$f":"Rounding!M163","v":0},{"$f":"Rounding!N163","v":0},{"$f":"Rounding!O163","v":0},{"$f":"Rounding!P163","v":0},{"$f":"Rounding!Q163","v":0},{"$f":"Rounding!R163","v":5.23},{"$f":"Rounding!S163","v":5.23},{"$f":"Rounding!T163","v":5.23},{"$f":"Rounding!U163","v":5.23},{"$f":"Rounding!V163","v":5.23},{"$f":"Rounding!W163","v":0},{"$f":"Rounding!X163","v":0},{"$f":"Rounding!Y163","v":0},{"$f":"Rounding!Z163","v":0},{"$f":"Rounding!AA163","v":0},{"$f":"Rounding!AB163","v":0},{"$f":"Rounding!AC163","v":0},{"$f":"Rounding!AD163","v":0},{"$f":"Rounding!AE163","v":0},{"$f":"Rounding!AF163","v":0},{"$f":"Rounding!AG163","v":0},{"$f":"Rounding!AH163","v":0},{"$f":"Rounding!AI163","v":0},{"$f":"Rounding!AJ163","v":0},{"$f":"Rounding!AK163","v":0},{"$f":"Rounding!AL163","v":0},{"$f":"Rounding!AM163","v":0},{"$f":"Rounding!AN163","v":0},{"$f":"Rounding!AO163","v":0}]
[null,null,null,null,null,"Exceeded capacity charge","p/kVA/day",null,null,{"$f":"Rounding!J164","v":0},{"$f":"Rounding!K164","v":0},{"$f":"Rounding!L164","v":0},{"$f":"Rounding!M164","v":0},{"$f":"Rounding!N164","v":0},{"$f":"Rounding!O164","v":0},{"$f":"Rounding!P164","v":0},{"$f":"Rounding!Q164","v":0},{"$f":"Rounding!R164","v":5.23},{"$f":"Rounding!S164","v":5.23},{"$f":"Rounding!T164","v":5.23},{"$f":"Rounding!U164","v":5.23},{"$f":"Rounding!V164","v":5.23},{"$f":"Rounding!W164","v":0},{"$f":"Rounding!X164","v":0},{"$f":"Rounding!Y164","v":0},{"$f":"Rounding!Z164","v":0},{"$f":"Rounding!AA164","v":0},{"$f":"Rounding!AB164","v":0},{"$f":"Rounding!AC164","v":0},{"$f":"Rounding!AD164","v":0},{"$f":"Rounding!AE164","v":0},{"$f":"Rounding!AF164","v":0},{"$f":"Rounding!AG164","v":0},{"$f":"Rounding!AH164","v":0},{"$f":"Rounding!AI164","v":0},{"$f":"Rounding!AJ164","v":0},{"$f":"Rounding!AK164","v":0},{"$f":"Rounding!AL164","v":0},{"$f":"Rounding!AM164","v":0},{"$f":"Rounding!AN164","v":0},{"$f":"Rounding!AO164","v":0}]
[null,null,null,null,null,"Reactive power charge","p/kVArh",null,null,{"$f":"Rounding!J165","v":0},{"$f":"Rounding!K165","v":0},{"$f":"Rounding!L165","v":0},{"$f":"Rounding!M165","v":0},{"$f":"Rounding!N165","v":0},{"$f":"Rounding!O165","v":0},{"$f":"Rounding!P165","v":0},{"$f":"Rounding!Q165","v":0},{"$f":"Rounding!R165","v":0.14499999999999999},{"$f":"Rounding!S165","v":0.14499999999999999},{"$f":"Rounding!T165","v":0.14499999999999999},{"$f":"Rounding!U165","v":0.14499999999999999},{"$f":"Rounding!V165","v":0.14499999999999999},{"$f":"Rounding!W165","v":0},{"$f":"Rounding!X165","v":0},{"$f":"Rounding!Y165","v":0},{"$f":"Rounding!Z165","v":0},{"$f":"Rounding!AA165","v":0},{"$f":"Rounding!AB165","v":0},{"$f":"Rounding!AC165","v":0},{"$f":"Rounding!AD165","v":0},{"$f":"Rounding!AE165","v":0},{"$f":"Rounding!AF165","v":0},{"$f":"Rounding!AG165","v":0},{"$f":"Rounding!AH165","v":0},{"$f":"Rounding!AI165","v":0},{"$f":"Rounding!AJ165","v":0.22800000000000001},{"$f":"Rounding!AK165","v":0},{"$f":"Rounding!AL165","v":0},{"$f":"Rounding!AM165","v":0},{"$f":"Rounding!AN165","v":0},{"$f":"Rounding!AO165","v":0}]
[]
[null,null,null,null,"LDNO HV tariff forecast",null,null,null,">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Paragraph 14"]
[null,null,null,null,null,"Unit rate 1","p/kWh",null,null,{"$f":"Rounding!J168","v":8.6219999999999999},{"$f":"Rounding!K168","v":8.6219999999999999},{"$f":"Rounding!L168","v":7.94},{"$f":"Rounding!M168","v":7.94},{"$f":"Rounding!N168","v":7.94},{"$f":"Rounding!O168","v":7.94},{"$f":"Rounding!P168","v":7.94},{"$f":"Rounding!Q168","v":7.94},{"$f":"Rounding!R168","v":5.2560000000000002},{"$f":"Rounding!S168","v":5.2560000000000002},{"$f":"Rounding!T168","v":5.2560000000000002},{"$f":"Rounding!U168","v":5.2560000000000002},{"$f":"Rounding!V168","v":5.2560000000000002},{"$f":"Rounding!W168","v":6.476},{"$f":"Rounding!X168","v":6.476},{"$f":"Rounding!Y168","v":6.476},{"$f":"Rounding!Z168","v":6.476},{"$f":"Rounding!AA168","v":6.476},{"$f":"Rounding!AB168","v":5.0990000000000002},{"$f":"Rounding!AC168","v":5.0990000000000002},{"$f":"Rounding!AD168","v":5.0990000000000002},{"$f":"Rounding!AE168","v":5.0990000000000002},{"$f":"Rounding!AF168","v":5.0990000000000002},{"$f":"Rounding!AG168","v":24.385000000000002},{"$f":"Rounding!AH168","v":-12.646000000000001},{"$f":"Rounding!AI168","v":-9.7940000000000005},{"$f":"Rounding!AJ168","v":-12.646000000000001},{"$f":"Rounding!AK168","v":0},{"$f":"Rounding!AL168","v":-9.7940000000000005},{"$f":"Rounding!AM168","v":0},{"$f":"Rounding!AN168","v":-7.1959999999999997},{"$f":"Rounding!AO168","v":0}]
[null,null,null,null,null,"Unit rate 2","p/kWh",null,null,{"$f":"Rounding!J169","v":1.3120000000000001},{"$f":"Rounding!K169","v":1.3120000000000001},{"$f":"Rounding!L169","v":1.208},{"$f":"Rounding!M169","v":1.208},{"$f":"Rounding!N169","v":1.208},{"$f":"Rounding!O169","v":1.208},{"$f":"Rounding!P169","v":1.208},{"$f":"Rounding!Q169","v":1.208},{"$f":"Rounding!R169","v":0.78300000000000003},{"$f":"Rounding!S169","v":0.78300000000000003},{"$f":"Rounding!T169","v":0.78300000000000003},{"$f":"Rounding!U169","v":0.78300000000000003},{"$f":"Rounding!V169","v":0.78300000000000003},{"$f":"Rounding!W169","v":0.94099999999999995},{"$f":"Rounding!X169","v":0.94099999999999995},{"$f":"Rounding!Y169","v":0.94099999999999995},{"$f":"Rounding!Z169","v":0.94099999999999995},{"$f":"Rounding!AA169","v":0.94099999999999995},{"$f":"Rounding!AB169","v":0.71199999999999997},{"$f":"Rounding!AC169","v":0.71199999999999997},{"$f":"Rounding!AD169","v":0.71199999999999997},{"$f":"Rounding!AE169","v":0.71199999999999997},{"$f":"Rounding!AF169","v":0.71199999999999997},{"$f":"Rounding!AG169","v":2.5680000000000001},{"$f":"Rounding!AH169","v":-1.9239999999999999},{"$f":"Rounding!AI169","v":-1.466},{"$f":"Rounding!AJ169","v":-1.9239999999999999},{"$f":"Rounding!AK169","v":0},{"$f":"Rounding!AL169","v":-1.466},{"$f":"Rounding!AM169","v":0},{"$f":"Rounding!AN169","v":-1.046},{"$f":"Rounding!AO169","v":0}]
[null,null,null,null,null,"Unit rate 3","p/kWh",null,null,{"$f":"Rounding!J170","v":7.1999999999999995E-2},{"$f":"Rounding!K170","v":7.1999999999999995E-2},{"$f":"Rounding!L170","v":6.7000000000000004E-2},{"$f":"Rounding!M170","v":6.7000000000000004E-2},{"$f":"Rounding!N170","v":6.7000000000000004E-2},{"$f":"Rounding!O170","v":6.7000000000000004E-2},{"$f":"Rounding!P170","v":6.7000000000000004E-2},{"$f":"Rounding!Q170","v":6.7000000000000004E-2},{"$f":"Rounding!R170","v":4.2999999999999997E-2},{"$f":"Rounding!S170","v":4.2999999999999997E-2},{"$f":"Rounding!T170","v":4.2999999999999997E-2},{"$f":"Rounding!U170","v":4.2999999999999997E-2},{"$f":"Rounding!V170","v":4.2999999999999997E-2},{"$f":"Rounding!W170","v":0.05},{"$f":"Rounding!X170","v":0.05},{"$f":"Rounding!Y170","v":0.05},{"$f":"Rounding!Z170","v":0.05},{"$f":"Rounding!AA170","v":0.05},{"$f":"Rounding!AB170","v":3.6999999999999998E-2},{"$f":"Rounding!AC170","v":3.6999999999999998E-2},{"$f":"Rounding!AD170","v":3.6999999999999998E-2},{"$f":"Rounding!AE170","v":3.6999999999999998E-2},{"$f":"Rounding!AF170","v":3.6999999999999998E-2},{"$f":"Rounding!AG170","v":1.627},{"$f":"Rounding!AH170","v":-0.106},{"$f":"Rounding!AI170","v":-0.08},{"$f":"Rounding!AJ170","v":-0.106},{"$f":"Rounding!AK170","v":0},{"$f":"Rounding!AL170","v":-0.08},{"$f":"Rounding!AM170","v":0},{"$f":"Rounding!AN170","v":-5.6000000000000001E-2},{"$f":"Rounding!AO170","v":0}]
[null,null,null,null,null,"Fixed charge","p/MPAN/day",null,null,{"$f":"Rounding!J171","v":4.26},{"$f":"Rounding!K171","v":0},{"$f":"Rounding!L171","v":3.73},{"$f":"Rounding!M171","v":4.6399999999999997},{"$f":"Rounding!N171","v":5.0999999999999996},{"$f":"Rounding!O171","v":6.54},{"$f":"Rounding!P171","v":11.19},{"$f":"Rounding!Q171","v":0},{"$f":"Rounding!R171","v":12.12},{"$f":"Rounding!S171","v":27.7},{"$f":"Rounding!T171","v":37.5},{"$f":"Rounding!U171","v":53.36},{"$f":"Rounding!V171","v":103.4},{"$f":"Rounding!W171","v":65.819999999999993},{"$f":"Rounding!X171","v":92.01},{"$f":"Rounding!Y171","v":108.5},{"$f":"Rounding!Z171","v":135.19},{"$f":"Rounding!AA171","v":219.35},{"$f":"Rounding!AB171","v":171.08},{"$f":"Rounding!AC171","v":357.69},{"$f":"Rounding!AD171","v":639.58000000000004},{"$f":"Rounding!AE171","v":1113.8900000000001},{"$f":"Rounding!AF171","v":2454.33},{"$f":"Rounding!AG171","v":0},{"$f":"Rounding!AH171","v":0},{"$f":"Rounding!AI171","v":0},{"$f":"Rounding!AJ171","v":0},{"$f":"Rounding!AK171","v":0},{"$f":"Rounding!AL171","v":0},{"$f":"Rounding!AM171","v":0},{"$f":"Rounding!AN171","v":0},{"$f":"Rounding!AO171","v":0}]
[null,null,null,null,null,"Capacity charge","p/kVA/day",null,null,{"$f":"Rounding!J172","v":0},{"$f":"Rounding!K172","v":0},{"$f":"Rounding!L172","v":0},{"$f":"Rounding!M172","v":0},{"$f":"Rounding!N172","v":0},{"$f":"Rounding!O172","v":0},{"$f":"Rounding!P172","v":0},{"$f":"Rounding!Q172","v":0},{"$f":"Rounding!R172","v":3.71},{"$f":"Rounding!S172","v":3.71},{"$f":"Rounding!T172","v":3.71},{"$f":"Rounding!U172","v":3.71},{"$f":"Rounding!V172","v":3.71},{"$f":"Rounding!W172","v":7.22},{"$f":"Rounding!X172","v":7.22},{"$f":"Rounding!Y172","v":7.22},{"$f":"Rounding!Z172","v":7.22},{"$f":"Rounding!AA172","v":7.22},{"$f":"Rounding!AB172","v":8.48},{"$f":"Rounding!AC172","v":8.48},{"$f":"Rounding!AD172","v":8.48},{"$f":"Rounding!AE172","v":8.48},{"$f":"Rounding!AF172","v":8.48},{"$f":"Rounding!AG172","v":0},{"$f":"Rounding!AH172","v":0},{"$f":"Rounding!AI172","v":0},{"$f":"Rounding!AJ172","v":0},{"$f":"Rounding!AK172","v":0},{"$f":"Rounding!AL172","v":0},{"$f":"Rounding!AM172","v":0},{"$f":"Rounding!AN172","v":0},{"$f":"Rounding!AO172","v":0}]
[null,null,null,null,null,"Exceeded capacity charge","p/kVA/day",null,null,{"$f":"Rounding!J173","v":0},{"$f":"Rounding!K173","v":0},{"$f":"Rounding!L173","v":0},{"$f":"Rounding!M173","v":0},{"$f":"Rounding!N173","v":0},{"$f":"Rounding!O173","v":0},{"$f":"Rounding!P173","v":0},{"$f":"Rounding!Q173","v":0},{"$f":"Rounding!R173","v":3.71},{"$f":"Rounding!S173","v":3.71},{"$f":"Rounding!T173","v":3.71},{"$f":"Rounding!U173","v":3.71},{"$f":"Rounding!V173","v":3.71},{"$f":"Rounding!W173","v":7.22},{"$f":"Rounding!X173","v":7.22},{"$f":"Rounding!Y173","v":7.22},{"$f":"Rounding!Z173","v":7.22},{"$f":"Rounding!AA173","v":7.22},{"$f":"Rounding!AB173","v":8.48},{"$f":"Rounding!AC173","v":8.48},{"$f":"Rounding!AD173","v":8.48},{"$f":"Rounding!AE173","v":8.48},{"$f":"Rounding!AF173","v":8.48},{"$f":"Rounding!AG173","v":0},{"$f":"Rounding!AH173","v":0},{"$f":"Rounding!AI173","v":0},{"$f":"Rounding!AJ173","v":0},{"$f":"Rounding!AK173","v":0},{"$f":"Rounding!AL173","v":0},{"$f":"Rounding!AM173","v":0},{"$f":"Rounding!AN173","v":0},{"$f":"Rounding!AO173","v":0}]
[null,null,null,null,null,"Reactive power charge","p/kVArh",null,null,{"$f":"Rounding!J174","v":0},{"$f":"Rounding!K174","v":0},{"$f":"Rounding!L174","v":0},{"$f":"Rounding!M174","v":0},{"$f":"Rounding!N174","v":0},{"$f":"Rounding!O174","v":0},{"$f":"Rounding!P174","v":0},{"$f":"Rounding!Q174","v":0},{"$f":"Rounding!R174","v":0.10299999999999999},{"$f":"Rounding!S174","v":0.10299999999999999},{"$f":"Rounding!T174","v":0.10299999999999999},{"$f":"Rounding!U174","v":0.10299999999999999},{"$f":"Rounding!V174","v":0.10299999999999999},{"$f":"Rounding!W174","v":0.123},{"$f":"Rounding!X174","v":0.123},{"$f":"Rounding!Y174","v":0.123},{"$f":"Rounding!Z174","v":0.123},{"$f":"Rounding!AA174","v":0.123},{"$f":"Rounding!AB174","v":8.7999999999999995E-2},{"$f":"Rounding!AC174","v":8.7999999999999995E-2},{"$f":"Rounding!AD174","v":8.7999999999999995E-2},{"$f":"Rounding!AE174","v":8.7999999999999995E-2},{"$f":"Rounding!AF174","v":8.7999999999999995E-2},{"$f":"Rounding!AG174","v":0},{"$f":"Rounding!AH174","v":0},{"$f":"Rounding!AI174","v":0},{"$f":"Rounding!AJ174","v":0.22800000000000001},{"$f":"Rounding!AK174","v":0},{"$f":"Rounding!AL174","v":0.19800000000000001},{"$f":"Rounding!AM174","v":0},{"$f":"Rounding!AN174","v":0.16},{"$f":"Rounding!AO174","v":0}]
[]
[null,null,{"$f":"INDEX('Version control'!$H$29:$H$55,MATCH($A$1,'Version control'!$F$29:$F$55,0),1)&\"-C: Net revenue components\"","v":"Section 521-C: Net revenue components"}]
[]
[null,null,null,null,"Target CDCM net revenue",null,"£",{"$f":"'General inputs'!H89","v":641587099.62156129}]
[]
[null,null,null,null,"Net revenue before matching and rounding",null,"£",{"$f":"'Revenue matching'!H82","v":617666919.20560873}]
[null,null,null,null,"Net revenue from fixed rate adder, CDCM",null,"£",{"$f":"'SoLR & bad debt adders'!H52","v":0}]
[null,null,null,null,"Net revenue from fixed rate adder, EDCM",null,"£",{"$f":"'SoLR & bad debt adders'!H56","v":0}]
[null,null,null,null,"Net revenue from residual charge",null,"£",{"$f":"'Revenue matching'!H84","v":23920180.415952563}]
[]
[null,"Typical bills"]
[]
[null,null,{"$f":"INDEX('Version control'!$H$29:$H$55,MATCH($A$1,'Version control'!$F$29:$F$55,0),1)&\"-D: Net revenue by tariff\"","v":"Section 521-D: Net revenue by tariff"}]
[]
[null,null,null,null,"All the way customer net revenue",null,null,"Sum"]
[null,null,null,null,null,"Unit rate 1","£",{"$f":"SUM(J95:AO95)","v":246892689.9230814},null,{"$f":"J22 * thousand * J55 / hundred","v":162037632.754181},4153.9438981384919,0,5767468.9322368577,6804793.3044750318,7614501.9501910023,19566940.671103958,5901.7710580924995,380.54078256680594,6358628.9821954509,9725066.3733591381,4795350.9875691887,3300424.0783828623,0,575704.58653411665,526151.0953740651,813053.23195933935,7210954.9544363888,19089.311142043829,2586011.9756135498,5181570.0638332507,4441265.9554204615,8505787.213531727,4416874.4800797794,-1134482.7785697645,0,-507354.77852562437,-3890.8324569047613,-61029.499824915707,0,-11658259.344899394,0]
[null,null,null,null,null,"Unit rate 2","£",116199630.37740436,null,{"$f":"J23 * thousand * J56 / hundred","v":67214581.447605431},9919.9083285850065,0,3433016.7732406734,4079797.0440113605,4558842.7142459387,11438030.616987489,17480.025436663411,164.94308043188764,3514025.2476081224,5194433.900776404,2621219.9541789102,1834950.8226203057,0,313117.02822619467,297420.98249024805,435333.13152417331,3889954.3096905057,27147.984720107201,1307904.1204678051,2558982.1260872413,2083921.7976552076,3887957.7709162836,1993110.7766660613,-839968.78347040643,0,-310408.9198099121,-2615.8596347619045,-40158.606093963863,0,-3318530.8801507638,0]
[null,null,null,null,null,"Unit rate 3","£",15061204.469175339,null,{"$f":"J24 * thousand * J57 / hundred","v":6483759.8587761596},4963.1581647348148,0,233634.22076697118,270569.51392891892,310565.08808356174,833912.22375099792,16657.785205228131,17.50260756626064,257264.92492057112,375372.22424704448,194324.0503498028,136086.83992317237,0,23963.251329354625,22332.473957195391,33140.290158096774,300439.31746990484,3098.8883417877996,107030.8080694657,213579.76336126763,181681.91069247507,362921.90483810485,4979145.2702186368,-28277.975798721462,0,-24519.090404517367,-82.08830547619047,-3009.4780737190076,0,-227368.16740324759,0]
[null,null,null,null,null,"Fixed charge","£",102080328.67327958,null,{"$f":" J25 * J58 * days_in_year / hundred","v":80917119.514997259},0,0,2300912.1540295891,1970528.0299660272,1400360.3628098627,2339053.0599550684,0,1657.8335999999999,1402777.6887254792,1647948.5725482737,752310.76316843822,667544.08145293139,0,193513.46318926025,170359.702588274,186810.9644712329,1369598.9301396168,85298.349600000016,1282472.0568933696,1798520.2224387943,1307050.3496988495,2268867.6214619176,0,0,0,0,0,0,0,17624.951545315067,0]
[null,null,null,null,null,"Capacity charge","£",134521058.78423741,null,{"$f":" J26 * J59 * days_in_year / hundred","v":0},0,0,0,0,0,0,0,7275.4984109589022,10337112.776245827,18057596.954783581,9267105.9660265539,6627079.2757214662,0,1920534.5060309076,1360561.2726413899,1877742.2623393643,20281297.739085902,839383.5020413897,9702695.5362586994,15581130.868627589,13348468.841943573,25313073.784080215,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Exceeded capacity charge","£",1808258.5552229418,null,{"$f":" J27 * J60 * days_in_year / hundred","v":0},0,0,0,0,0,0,0,615.68391076320938,743472.45327832515,112987.87214147876,24278.695520819463,7247.3650977342149,0,197674.39664040427,23333.270021971468,21288.571835485083,70026.869635995841,34257.939904444378,264613.35609559162,153079.24841961154,82301.704946104001,73081.127774212524,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Reactive power charge","£",844925.99144879065,null,{"$f":"J28 * thousand * J61 / hundred","v":0},0,0,0,0,0,0,0,98.636571428571401,101347.50547245995,134347.82793028333,79971.098569368492,50508.248406965977,0,13656.984144525555,14714.342555724892,11936.1625159133,102165.79352948602,2185.1586120274601,48300.081416675479,62934.21277049632,51370.07391301918,113168.22745995337,0,0,0,16419.374722049542,0,970.31621327005575,0,40831.946645142962,0]
[null,null,null,null,null,"Total","£",{"$f":"SUM(H95:H101)","v":617408096.77384984},null,{"$f":"SUM(J95:J101)","v":316653093.57555985},19037.010391458312,0,11735032.080274092,13125687.892381337,13884270.115330365,34177936.571797512,40039.581699984039,10210.638963715637,22714629.578446236,35247753.725786209,17734561.51538308,12623840.711605437,0,3238164.2160947635,2414873.1396288686,3379304.6148036048,33224437.913987797,1010461.1343618004,15299027.934815157,25549796.505538251,21496060.634269692,40524857.650062419,11389130.526964478,-2002729.5378388923,0,-825863.41401800432,-6588.7803971428566,-103227.26777932851,0,-15145701.494262947,0]
[]
[null,null,null,null,"LDNO LV customer net revenue",null,null,"Sum"]
[null,null,null,null,null,"Unit rate 1","£",{"$f":"SUM(J105:AO105)","v":3547084.9244560134},null,{"$f":"J33 * thousand * J64 / hundred","v":3288940.026187818},0,0,40230.594772272583,35333.148183389225,32053.440951103097,98102.954437404609,0,0,12366.163042228003,88235.485831466503,125215.52776634236,47804.316442760362,0,0,0,0,0,0,0,0,0,0,0,-217573.33518600313,0,-3623.3979727678579,0,0,0,0,0]
[null,null,null,null,null,"Unit rate 2","£",1465633.1220595336,null,{"$f":"J34 * thousand * J65 / hundred","v":1361877.1953754991},0,0,24293.304621142292,21285.275475042021,19242.712656149492,58244.896041015949,0,0,6776.2217087672643,45445.667082411746,63480.785700284338,21847.106293242119,0,0,0,0,0,0,0,0,0,0,0,-155390.4649383956,0,-1469.577955625,0,0,0,0,0]
[null,null,null,null,null,"Unit rate 3","£",138862.97407924305,null,{"$f":"J35 * thousand * J66 / hundred","v":126617.04209581077},0,0,1520.3244998549592,1342.6908159471684,1239.3771002147842,3731.4301733006041,0,0,543.51471094866054,3398.122628495636,4141.5980624570893,1497.3738952459091,0,0,0,0,0,0,0,0,0,0,0,-5122.1651830325027,0,-46.334719999999997,0,0,0,0,0]
[null,null,null,null,null,"Fixed charge","£",1814527.0569593415,null,{"$f":" J36 * J67 * days_in_year / hundred","v":1670547.5673005744},0,0,23014.421533150678,13584.062524931505,8602.7389863287681,20595.725614356157,0,0,4146.8897999999999,23040.065999999995,34445.175000000003,16550.410199999998,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Capacity charge","£",929382.25861622707,null,{"$f":" J37 * J68 * days_in_year / hundred","v":0},0,0,0,0,0,0,0,0,33586.043786159738,260732.79180646554,418008.77165775822,217054.65136584357,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Exceeded capacity charge","£",3004.6596382683742,null,{"$f":" J38 * J69 * days_in_year / hundred","v":0},0,0,0,0,0,0,0,0,949.03103465673212,1808.4146235446638,240.24651470494337,6.9674653620352265,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Reactive power charge","£",3293.04221889263,null,{"$f":"J39 * thousand * J70 / hundred","v":0},0,0,0,0,0,0,0,0,219.50589841552531,986.04222282549222,1629.5953682989611,449.83778935265144,0,0,0,0,0,0,0,0,0,0,0,0,0,8.0609400000000004,0,0,0,0,0]
[null,null,null,null,null,"Total","£",{"$f":"SUM(H105:H111)","v":7901788.0380275184},null,{"$f":"SUM(J105:J111)","v":6447981.8309597019},0,0,89058.645426420524,71545.176999309915,61138.269693796145,180675.00626607734,0,0,58587.369981175929,423646.59019520966,647161.70006984577,305210.66345180664,0,0,0,0,0,0,0,0,0,0,0,-378085.96530743124,0,-5131.2497083928574,0,0,0,0,0]
[]
[null,null,null,null,"LDNO HV customer net revenue",null,null,"Sum"]
[null,null,null,null,null,"Unit rate 1","£",{"$f":"SUM(J115:AO115)","v":5177110.5196427647},null,{"$f":"J44 * thousand * J73 / hundred","v":3437503.0784508591},0,0,41588.657453076972,22321.919161855112,0,99917.714261754067,0,0,83128.230846302598,208703.32769942522,135293.95276669605,834898.26153427351,0,217.01672188311647,6917.5489134238715,8703.5966850972272,222972.66478650941,0,10817.118934277234,31716.899610838656,33476.036448546547,87778.656950519769,0,-88844.161582573463,0,0,0,0,0,0,0]
[null,null,null,null,null,"Unit rate 2","£",2289514.7526378785,null,{"$f":"J45 * thousand * J74 / hundred","v":1425524.8918332674},0,0,25149.868050812442,13497.396029251691,0,59787.357756613164,0,0,40780.591079155842,103023.35604149016,66892.398295652762,428263.55767416826,0,91.775721692620877,3574.2483200236939,4075.0927358602539,111566.12406031643,0,4858.7766101956322,16237.232966587057,15316.21779139592,38041.427810039902,0,-67165.560138643661,0,0,0,0,0,0,0]
[null,null,null,null,null,"Unit rate 3","£",205304.47518511018,null,{"$f":"J46 * thousand * J75 / hundred","v":134947.56498070995},0,0,1575.3034976978624,846.03139971642918,0,3958.1604946088664,0,0,3603.8187116642971,8460.5235792453768,6085.9524263344383,32347.271766038517,0,8.599935182139923,308.02378437627374,354.5205140170408,7684.8093593320691,0,584.55738239356526,1489.5059645027889,1311.6595371776366,3990.3905359838309,0,-2252.2186838709063,0,0,0,0,0,0,0]
[null,null,null,null,null,"Fixed charge","£",2184752.3134300159,null,{"$f":" J47 * J76 * days_in_year / hundred","v":1709910.8830987397},0,0,16654.416349808223,6927.4384273972591,0,20912.752944246578,0,0,21837.912942468916,48982.867725120028,29099.342400000001,149278.0739422355,0,336.75660000000005,1588.44,4453.1585999999998,48972.081000000006,0,5236.5815999999995,23408.628000000004,16307.349600000001,80845.6302,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Capacity charge","£",6328708.1422740435,null,{"$f":" J48 * J77 * days_in_year / hundred","v":0},0,0,0,0,0,0,0,0,170021.52373672312,566174.69745141931,360339.42328893318,3153566.1190483226,0,1849.7639999999999,9895.9840076712335,48758.756115383738,1152877.4731240338,0,17099.20768,207121.22492842318,121786.34825205478,519217.62064107822,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Exceeded capacity charge","£",11530.226403575412,null,{"$f":" J49 * J78 * days_in_year / hundred","v":0},0,0,0,0,0,0,0,0,3614.553525630492,2573.6868636676177,0,76.475710406947186,0,0,1163.9250831780821,0,1613.2263619963833,0,2488.3588586958904,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Reactive power charge","£",18113.773942544962,null,{"$f":"J50 * thousand * J79 / hundred","v":0},0,0,0,0,0,0,0,0,944.42834517127312,2785.5600332317435,1511.2191089116534,10001.891524357636,0,1.3517699999999999,74.084634300000005,29.024781800844156,2062.8882145084845,0,49.336144000000004,308.12587643174601,11.993255999999999,333.87025383157891,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Total","£",{"$f":"SUM(H115:H121)","v":16215034.203515932},null,{"$f":"SUM(J115:J121)","v":6707886.4183635768},0,0,84968.245351395497,43592.785018220493,0,184575.98545722268,0,0,323931.05918711657,940704.01939359936,599222.28828652808,4608431.6511998028,0,2505.2647487578774,23522.254742973157,66374.149432159102,1547749.2669066968,0,41133.937209562326,280281.61734678346,188209.60488517489,730207.59639145329,0,-158261.94040508804,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"INDEX('Version control'!$H$29:$H$55,MATCH($A$1,'Version control'!$F$29:$F$55,0),1)&\"-E: Net revenue summary (for information only)\"","v":"Section 521-E: Net revenue summary (for information only)"}]
[]
[null,null,null,null,"Target CDCM net revenue",null,"£",{"$f":"H83","v":641587099.62156129}]
[]
[null,null,null,null,"Pre-matching net revenue",null,"£",{"$f":"H85","v":617666919.20560873}]
[null,null,null,null,"Net revenue from fixed rate adder, CDCM",null,"£",{"$f":"H86","v":0}]
[null,null,null,null,"Net revenue from fixed rate adder, EDCM",null,"£",{"$f":"H87","v":0}]
[null,null,null,null,"Net revenue from residual",null,"£",{"$f":"H88","v":23920180.415952563}]
[null,null,null,null,"Net revenue from rounding",null,"£",{"$f":"SUM(H102,H112,H122) - SUM(H128:H129, H131)","v":-62180.606168031693}]
[null,null,null,null,"Total net revenue",null,"£",{"$f":"SUM(H128:H132)","v":641524919.01539326}]
[]
[null,null,null,null,"Deviation from target revenue",null,"£",{"$f":"H133 - H126","v":-62180.606168031693}]
[null,null,null,null,"Deviation from target revenue",null,"%",{"$f":"(H133 - H126) / H126","v":-9.691685852896479E-5}]
[]
[null,null,{"$f":"INDEX('Version control'!$H$29:$H$55,MATCH($A$1,'Version control'!$F$29:$F$55,0),1)&\"-F: Typical bills\"","v":"Section 521-F: Typical bills"}]
[]
[null,null,null,null,"Typical bills for all the way customers",null,"£/MPAN","All the way",null,{"$f":" IF( J25 <> 0, J102 / J25, 0)","v":142.51070450677489},13.236893697090657,0,202.34599393560299,290.60079436087568,554.48229610541694,1397.4177680500759,20.487523825436856,638.16493523222732,3833.2567204113784,6855.2646565411251,10752.068242470572,16712.362143963339,0,7823.4026198341553,7814.3197220885822,12425.791410903297,27037.164337652077,8710.8718479465551,18339.507198356889,39051.131393752032,78736.356033915145,188413.28105205696,236657.25770315799,-64.503458612852299,0,-1555.8541035644389,-3294.3901985714283,-1612.926059052008,0,-42553.99550615871,0]
[null,null,null,null,"Typical bills for LDNO LV customers",null,"£/MPAN","LDNO LV",null,{"$f":" IF( J36 <> 0, J112 / J36, 0)","v":84.902507368931836},0,0,92.768045624447069,138.79194834575611,240.08176958804592,506.65118808062186,0,0,2020.2541372819285,3560.0553797916778,5177.2936005587662,9845.505272638924,0,0,0,0,0,0,0,0,0,0,0,-164.60249917441618,0,-733.03567262755109,0,0,0,0,0]
[null,null,null,null,"Typical bills for LDNO HV customers",null,"£/MPAN","LDNO HV",null,{"$f":" IF( J47 <> 0, J122 / J47, 0)","v":61.164989891767441},0,0,86.641566990256905,117.46086719904977,0,361.47241517881753,0,0,1503.8423648370581,2635.852751339808,4021.6260958827388,11683.117699398557,0,2505.2647487578774,5880.5636857432892,7374.9054924621223,25372.938801749129,0,10283.484302390581,28028.161734678346,47052.401221293723,81134.177376828142,0,-63.724825771119505,0,0,0,0,0,0,0]
[]
[null,"Checks"]
[]
[null,null,null,"Check for error values",null,null,"number of issues",{"$f":"SUM(IF(ISERROR($H$13:$AP$143), 1))","v":0}]
[]
[null,"End of sheet"]

{"sheet":"Tariff summary","index":36,"n_rows":444,"n_cols":18,"rows_kept":444,"cut":false,"hidden":false,"merged":[[17,2,17,7],[18,2,18,7],[19,2,19,7]]}
[{"$f":"MID(CELL(\"filename\",A1),FIND(\"]\",CELL(\"filename\",A1))+1,255)","v":"Tariff summary"}]
[{"$f":"Cover!D23 & \" - \" & TEXT(CIRP_submission_date, \"mmm\") & \"-\" & RIGHT(YEAR(CIRP_submission_date), 2) & \" - \" & Cover!D25","v":"SP Electricity North West - Dec-25 - v1 Final Model"}]
[{"$f":"Cover!D2&\" - \"&Cover!D8&\" v\"&Cover!D10&\" - \"&Cover!D19","v":"Cost Information Review Pack (CIRP) - Release for charge setting v1 - 2027/28"}]
[{"$f":"H442 & IF(H442 = 1, \" issue\", \" issues\") &\" identified in checks on this sheet\"","v":"0 issues identified in checks on this sheet"}]
[null,"Click here to return to model map",null,null,null,null,null,"Identifier",null,"Unit rate 1 \np/kWh","Unit rate 2 \np/kWh","Unit rate 3 \np/kWh","Fixed charge \np/MPAN/day","Capacity charge \np/kVA/day","Exceeded capacity charge \np/kVA/day","Reactive power charge \np/kVArh",null,"Legal text reference"]
[]
[null,"Description"]
[]
[null,null,"This sheet presents tariff forecast for 'all the way' customers and LDNO LV/HV customers, as required by DCUSA Schedule 20, paragraph 2.2(d)."]
[null,null,"The tariff forecast is calculated for the 'live' charging year and updated for years t+2, t+3 and t+4 of the CIRP forecast using a macro."]
[null,null,"To run the macro, click the \"Run all years\" box on the User Control sheet"]
[]
[null,"Disclaimer"]
[]
[null,null,"To view the 'Tariff summary' or 'Typical bills' sheets users must confirm their acknowledgement that results are illustrative only"]
[null,null," and are not to be considered to represent the final tariffs which will be applied by this company."]
[]
[null,null,"The forecasts and projections provided in this spreadsheet model are based on assumptions and data available at the time of creation. While every effort has been made to ensure The accuracy and reliability of The information, The model is subject to inherent uncertainties and potential errors."]
[null,null,"Actual outcomes may differ significantly from the forecasts due to various factors, including but not limited to modification changes, economic factors, and unforeseen events. Users are advised to exercise their own judgment and consider additional sources of information when making decisions based on this model."]
[null,null,"The creators of this model accept no liability for any losses or damages arising from the use of this model or reliance on its forecasts. This model is intended for informational purposes only and should not be construed as financial, investment, or professional advice."]
[]
[null,"Tariff summary"]
[]
[null,null,{"$f":"INDEX('Version control'!$H$29:$H$55,MATCH($A$1,'Version control'!$F$29:$F$55,0),1)&\"-A: Live tariff results (\" & charging_year_selected & \")\"","v":"Output 501-A: Live tariff results (2027/28)"}]
[]
[null,null,null,null,{"$f":"\"All the way tariff forecast (\" & charging_year_selected & \")\"","v":"All the way tariff forecast (2027/28)"}]
[null,null,null,null,null,"Domestic Aggregated or CT with Residual",null,"All the way",null,{"$f":"TRANSPOSE(Rounding!J150:AO156)","v":20.135000000000002},3.0640000000000001,0.16900000000000001,9.9499999999999993,0,0,0]
[null,null,null,null,null,"Domestic Aggregated (Related MPAN)",null,"All the way",null,20.135000000000002,3.0640000000000001,0.16900000000000001,0,0,0,0]
[null,null,null,null,null,"Non-Domestic Aggregated or CT No Residual",null,"All the way",null,18.542000000000002,2.8210000000000002,0.155,8.6999999999999993,0,0,0]
[null,null,null,null,null,"Non-Domestic Aggregated or CT Band 1",null,"All the way",null,18.542000000000002,2.8210000000000002,0.155,10.84,0,0,0]
[null,null,null,null,null,"Non-Domestic Aggregated or CT Band 2",null,"All the way",null,18.542000000000002,2.8210000000000002,0.155,11.92,0,0,0]
[null,null,null,null,null,"Non-Domestic Aggregated or CT Band 3",null,"All the way",null,18.542000000000002,2.8210000000000002,0.155,15.28,0,0,0]
[null,null,null,null,null,"Non-Domestic Aggregated or CT Band 4",null,"All the way",null,18.542000000000002,2.8210000000000002,0.155,26.13,0,0,0]
[null,null,null,null,null,"Non-Domestic Aggregated (Related MPAN)",null,"All the way",null,18.542000000000002,2.8210000000000002,0.155,0,0,0,0]
[null,null,null,null,null,"LV Site Specific No Residual",null,"All the way",null,12.275,1.829,9.9000000000000005E-2,28.31,8.65,8.65,0.24]
[null,null,null,null,null,"LV Site Specific Band 1",null,"All the way",null,12.275,1.829,9.9000000000000005E-2,64.680000000000007,8.65,8.65,0.24]
[null,null,null,null,null,"LV Site Specific Band 2",null,"All the way",null,12.275,1.829,9.9000000000000005E-2,87.57,8.65,8.65,0.24]
[null,null,null,null,null,"LV Site Specific Band 3",null,"All the way",null,12.275,1.829,9.9000000000000005E-2,124.62,8.65,8.65,0.24]
[null,null,null,null,null,"LV Site Specific Band 4",null,"All the way",null,12.275,1.829,9.9000000000000005E-2,241.46,8.65,8.65,0.24]
[null,null,null,null,null,"LV Sub Site Specific No Residual",null,"All the way",null,8.9909999999999997,1.306,7.0000000000000007E-2,91.37,10.029999999999999,10.029999999999999,0.17100000000000001]
[null,null,null,null,null,"LV Sub Site Specific Band 1",null,"All the way",null,8.9909999999999997,1.306,7.0000000000000007E-2,127.74,10.029999999999999,10.029999999999999,0.17100000000000001]
[null,null,null,null,null,"LV Sub Site Specific Band 2",null,"All the way",null,8.9909999999999997,1.306,7.0000000000000007E-2,150.62,10.029999999999999,10.029999999999999,0.17100000000000001]
[null,null,null,null,null,"LV Sub Site Specific Band 3",null,"All the way",null,8.9909999999999997,1.306,7.0000000000000007E-2,187.68,10.029999999999999,10.029999999999999,0.17100000000000001]
[null,null,null,null,null,"LV Sub Site Specific Band 4",null,"All the way",null,8.9909999999999997,1.306,7.0000000000000007E-2,304.52,10.029999999999999,10.029999999999999,0.17100000000000001]
[null,null,null,null,null,"HV Site Specific No Residual",null,"All the way",null,5.9880000000000004,0.83599999999999997,4.2999999999999997E-2,200.91,9.9600000000000009,9.9600000000000009,0.10299999999999999]
[null,null,null,null,null,"HV Site Specific Band 1",null,"All the way",null,5.9880000000000004,0.83599999999999997,4.2999999999999997E-2,420.04,9.9600000000000009,9.9600000000000009,0.10299999999999999]
[null,null,null,null,null,"HV Site Specific Band 2",null,"All the way",null,5.9880000000000004,0.83599999999999997,4.2999999999999997E-2,751.07,9.9600000000000009,9.9600000000000009,0.10299999999999999]
[null,null,null,null,null,"HV Site Specific Band 3",null,"All the way",null,5.9880000000000004,0.83599999999999997,4.2999999999999997E-2,1308.06,9.9600000000000009,9.9600000000000009,0.10299999999999999]
[null,null,null,null,null,"HV Site Specific Band 4",null,"All the way",null,5.9880000000000004,0.83599999999999997,4.2999999999999997E-2,2882.16,9.9600000000000009,9.9600000000000009,0.10299999999999999]
[null,null,null,null,null,"Unmetered Supplies",null,"All the way",null,56.945,5.9960000000000004,3.8,0,0,0,0]
[null,null,null,null,null,"LV Generation Aggregated",null,"All the way",null,-12.646000000000001,-1.9239999999999999,-0.106,0,0,0,0]
[null,null,null,null,null,"LV Sub Generation Aggregated",null,"All the way",null,-9.7940000000000005,-1.466,-0.08,0,0,0,0]
[null,null,null,null,null,"LV Generation Site Specific",null,"All the way",null,-12.646000000000001,-1.9239999999999999,-0.106,0,0,0,0.22800000000000001]
[null,null,null,null,null,"LV Generation Site Specific no RP Charge",null,"All the way",null,-12.646000000000001,-1.9239999999999999,-0.106,0,0,0,0]
[null,null,null,null,null,"LV Sub Generation Site Specific",null,"All the way",null,-9.7940000000000005,-1.466,-0.08,0,0,0,0.19800000000000001]
[null,null,null,null,null,"LV Sub Generation Site Specific no RP Charge",null,"All the way",null,-9.7940000000000005,-1.466,-0.08,0,0,0,0]
[null,null,null,null,null,"HV Generation Site Specific",null,"All the way",null,-7.1959999999999997,-1.046,-5.6000000000000001E-2,13.53,0,0,0.16]
[null,null,null,null,null,"HV Generation Site Specific no RP Charge",null,"All the way",null,-7.1959999999999997,-1.046,-5.6000000000000001E-2,13.53,0,0,0]
[]
[null,null,null,null,{"$f":"\"LDNO LV tariff forecast (\" & charging_year_selected & \")\"","v":"LDNO LV tariff forecast (2027/28)"}]
[null,null,null,null,null,"Domestic Aggregated or CT with Residual",null,"LDNO LV",null,{"$f":"TRANSPOSE(Rounding!J159:AO165)","v":12.164},1.851,0.10199999999999999,6.01,0,0,0]
[null,null,null,null,null,"Domestic Aggregated (Related MPAN)",null,"LDNO LV",null,12.164,1.851,0.10199999999999999,0,0,0,0]
[null,null,null,null,null,"Non-Domestic Aggregated or CT No Residual",null,"LDNO LV",null,11.202,1.704,9.4E-2,5.26,0,0,0]
[null,null,null,null,null,"Non-Domestic Aggregated or CT Band 1",null,"LDNO LV",null,11.202,1.704,9.4E-2,6.55,0,0,0]
[null,null,null,null,null,"Non-Domestic Aggregated or CT Band 2",null,"LDNO LV",null,11.202,1.704,9.4E-2,7.2,0,0,0]
[null,null,null,null,null,"Non-Domestic Aggregated or CT Band 3",null,"LDNO LV",null,11.202,1.704,9.4E-2,9.23,0,0,0]
[null,null,null,null,null,"Non-Domestic Aggregated or CT Band 4",null,"LDNO LV",null,11.202,1.704,9.4E-2,15.78,0,0,0]
[null,null,null,null,null,"Non-Domestic Aggregated (Related MPAN)",null,"LDNO LV",null,11.202,1.704,9.4E-2,0,0,0,0]
[null,null,null,null,null,"LV Site Specific No Residual",null,"LDNO LV",null,7.415,1.105,0.06,17.100000000000001,5.23,5.23,0.14499999999999999]
[null,null,null,null,null,"LV Site Specific Band 1",null,"LDNO LV",null,7.415,1.105,0.06,39.07,5.23,5.23,0.14499999999999999]
[null,null,null,null,null,"LV Site Specific Band 2",null,"LDNO LV",null,7.415,1.105,0.06,52.9,5.23,5.23,0.14499999999999999]
[null,null,null,null,null,"LV Site Specific Band 3",null,"LDNO LV",null,7.415,1.105,0.06,75.290000000000006,5.23,5.23,0.14499999999999999]
[null,null,null,null,null,"LV Site Specific Band 4",null,"LDNO LV",null,7.415,1.105,0.06,145.87,5.23,5.23,0.14499999999999999]
[null,null,null,null,null,"LV Sub Site Specific No Residual",null,"LDNO LV",null,0,0,0,0,0,0,0]
[null,null,null,null,null,"LV Sub Site Specific Band 1",null,"LDNO LV",null,0,0,0,0,0,0,0]
[null,null,null,null,null,"LV Sub Site Specific Band 2",null,"LDNO LV",null,0,0,0,0,0,0,0]
[null,null,null,null,null,"LV Sub Site Specific Band 3",null,"LDNO LV",null,0,0,0,0,0,0,0]
[null,null,null,null,null,"LV Sub Site Specific Band 4",null,"LDNO LV",null,0,0,0,0,0,0,0]
[null,null,null,null,null,"HV Site Specific No Residual",null,"LDNO LV",null,0,0,0,0,0,0,0]
[null,null,null,null,null,"HV Site Specific Band 1",null,"LDNO LV",null,0,0,0,0,0,0,0]
[null,null,null,null,null,"HV Site Specific Band 2",null,"LDNO LV",null,0,0,0,0,0,0,0]
[null,null,null,null,null,"HV Site Specific Band 3",null,"LDNO LV",null,0,0,0,0,0,0,0]
[null,null,null,null,null,"HV Site Specific Band 4",null,"LDNO LV",null,0,0,0,0,0,0,0]
[null,null,null,null,null,"Unmetered Supplies",null,"LDNO LV",null,34.402000000000001,3.6219999999999999,2.2959999999999998,0,0,0,0]
[null,null,null,null,null,"LV Generation Aggregated",null,"LDNO LV",null,-12.646000000000001,-1.9239999999999999,-0.106,0,0,0,0]
[null,null,null,null,null,"LV Sub Generation Aggregated",null,"LDNO LV",null,0,0,0,0,0,0,0]
[null,null,null,null,null,"LV Generation Site Specific",null,"LDNO LV",null,-12.646000000000001,-1.9239999999999999,-0.106,0,0,0,0.22800000000000001]
[null,null,null,null,null,"LV Generation Site Specific no RP Charge",null,"LDNO LV",null,0,0,0,0,0,0,0]
[null,null,null,null,null,"LV Sub Generation Site Specific",null,"LDNO LV",null,0,0,0,0,0,0,0]
[null,null,null,null,null,"LV Sub Generation Site Specific no RP Charge",null,"LDNO LV",null,0,0,0,0,0,0,0]
[null,null,null,null,null,"HV Generation Site Specific",null,"LDNO LV",null,0,0,0,0,0,0,0]
[null,null,null,null,null,"HV Generation Site Specific no RP Charge",null,"LDNO LV",null,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":"\"LDNO HV tariff forecast (\" & charging_year_selected & \")\"","v":"LDNO HV tariff forecast (2027/28)"}]
[null,null,null,null,null,"Domestic Aggregated or CT with Residual",null,"LDNO HV",null,{"$f":"TRANSPOSE(Rounding!J168:AO174)","v":8.6219999999999999},1.3120000000000001,7.1999999999999995E-2,4.26,0,0,0]
[null,null,null,null,null,"Domestic Aggregated (Related MPAN)",null,"LDNO HV",null,8.6219999999999999,1.3120000000000001,7.1999999999999995E-2,0,0,0,0]
[null,null,null,null,null,"Non-Domestic Aggregated or CT No Residual",null,"LDNO HV",null,7.94,1.208,6.7000000000000004E-2,3.73,0,0,0]
[null,null,null,null,null,"Non-Domestic Aggregated or CT Band 1",null,"LDNO HV",null,7.94,1.208,6.7000000000000004E-2,4.6399999999999997,0,0,0]
[null,null,null,null,null,"Non-Domestic Aggregated or CT Band 2",null,"LDNO HV",null,7.94,1.208,6.7000000000000004E-2,5.0999999999999996,0,0,0]
[null,null,null,null,null,"Non-Domestic Aggregated or CT Band 3",null,"LDNO HV",null,7.94,1.208,6.7000000000000004E-2,6.54,0,0,0]
[null,null,null,null,null,"Non-Domestic Aggregated or CT Band 4",null,"LDNO HV",null,7.94,1.208,6.7000000000000004E-2,11.19,0,0,0]
[null,null,null,null,null,"Non-Domestic Aggregated (Related MPAN)",null,"LDNO HV",null,7.94,1.208,6.7000000000000004E-2,0,0,0,0]
[null,null,null,null,null,"LV Site Specific No Residual",null,"LDNO HV",null,5.2560000000000002,0.78300000000000003,4.2999999999999997E-2,12.12,3.71,3.71,0.10299999999999999]
[null,null,null,null,null,"LV Site Specific Band 1",null,"LDNO HV",null,5.2560000000000002,0.78300000000000003,4.2999999999999997E-2,27.7,3.71,3.71,0.10299999999999999]
[null,null,null,null,null,"LV Site Specific Band 2",null,"LDNO HV",null,5.2560000000000002,0.78300000000000003,4.2999999999999997E-2,37.5,3.71,3.71,0.10299999999999999]
[null,null,null,null,null,"LV Site Specific Band 3",null,"LDNO HV",null,5.2560000000000002,0.78300000000000003,4.2999999999999997E-2,53.36,3.71,3.71,0.10299999999999999]
[null,null,null,null,null,"LV Site Specific Band 4",null,"LDNO HV",null,5.2560000000000002,0.78300000000000003,4.2999999999999997E-2,103.4,3.71,3.71,0.10299999999999999]
[null,null,null,null,null,"LV Sub Site Specific No Residual",null,"LDNO HV",null,6.476,0.94099999999999995,0.05,65.819999999999993,7.22,7.22,0.123]
[null,null,null,null,null,"LV Sub Site Specific Band 1",null,"LDNO HV",null,6.476,0.94099999999999995,0.05,92.01,7.22,7.22,0.123]
[null,null,null,null,null,"LV Sub Site Specific Band 2",null,"LDNO HV",null,6.476,0.94099999999999995,0.05,108.5,7.22,7.22,0.123]
[null,null,null,null,null,"LV Sub Site Specific Band 3",null,"LDNO HV",null,6.476,0.94099999999999995,0.05,135.19,7.22,7.22,0.123]
[null,null,null,null,null,"LV Sub Site Specific Band 4",null,"LDNO HV",null,6.476,0.94099999999999995,0.05,219.35,7.22,7.22,0.123]
[null,null,null,null,null,"HV Site Specific No Residual",null,"LDNO HV",null,5.0990000000000002,0.71199999999999997,3.6999999999999998E-2,171.08,8.48,8.48,8.7999999999999995E-2]
[null,null,null,null,null,"HV Site Specific Band 1",null,"LDNO HV",null,5.0990000000000002,0.71199999999999997,3.6999999999999998E-2,357.69,8.48,8.48,8.7999999999999995E-2]
[null,null,null,null,null,"HV Site Specific Band 2",null,"LDNO HV",null,5.0990000000000002,0.71199999999999997,3.6999999999999998E-2,639.58000000000004,8.48,8.48,8.7999999999999995E-2]
[null,null,null,null,null,"HV Site Specific Band 3",null,"LDNO HV",null,5.0990000000000002,0.71199999999999997,3.6999999999999998E-2,1113.8900000000001,8.48,8.48,8.7999999999999995E-2]
[null,null,null,null,null,"HV Site Specific Band 4",null,"LDNO HV",null,5.0990000000000002,0.71199999999999997,3.6999999999999998E-2,2454.33,8.48,8.48,8.7999999999999995E-2]
[null,null,null,null,null,"Unmetered Supplies",null,"LDNO HV",null,24.385000000000002,2.5680000000000001,1.627,0,0,0,0]
[null,null,null,null,null,"LV Generation Aggregated",null,"LDNO HV",null,-12.646000000000001,-1.9239999999999999,-0.106,0,0,0,0]
[null,null,null,null,null,"LV Sub Generation Aggregated",null,"LDNO HV",null,-9.7940000000000005,-1.466,-0.08,0,0,0,0]
[null,null,null,null,null,"LV Generation Site Specific",null,"LDNO HV",null,-12.646000000000001,-1.9239999999999999,-0.106,0,0,0,0.22800000000000001]
[null,null,null,null,null,"LV Generation Site Specific no RP Charge",null,"LDNO HV",null,0,0,0,0,0,0,0]
[null,null,null,null,null,"LV Sub Generation Site Specific",null,"LDNO HV",null,-9.7940000000000005,-1.466,-0.08,0,0,0,0.19800000000000001]
[null,null,null,null,null,"LV Sub Generation Site Specific no RP Charge",null,"LDNO HV",null,0,0,0,0,0,0,0]
[null,null,null,null,null,"HV Generation Site Specific",null,"LDNO HV",null,-7.1959999999999997,-1.046,-5.6000000000000001E-2,0,0,0,0.16]
[null,null,null,null,null,"HV Generation Site Specific no RP Charge",null,"LDNO HV",null,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"INDEX('Version control'!$H$29:$H$55,MATCH($A$1,'Version control'!$F$29:$F$55,0),1)&\"-B: Tariff results for charging year \" & 'CIRP_User control'!G30","v":"Output 501-B: Tariff results for charging year 2027/28"}]
[]
[null,null,null,null,{"$f":"\"All the way tariff forecast \" & 'CIRP_User control'!G30","v":"All the way tariff forecast 2027/28"}]
[null,null,null,null,null,"Domestic Aggregated or CT with Residual",null,"All the way",null,20.135000000000002,3.0640000000000001,0.16900000000000001,9.9499999999999993,0,0,0]
[null,null,null,null,null,"Domestic Aggregated (Related MPAN)",null,"All the way",null,20.135000000000002,3.0640000000000001,0.16900000000000001,0,0,0,0]
[null,null,null,null,null,"Non-Domestic Aggregated or CT No Residual",null,"All the way",null,18.542000000000002,2.8210000000000002,0.155,8.6999999999999993,0,0,0]
[null,null,null,null,null,"Non-Domestic Aggregated or CT Band 1",null,"All the way",null,18.542000000000002,2.8210000000000002,0.155,10.84,0,0,0]
[null,null,null,null,null,"Non-Domestic Aggregated or CT Band 2",null,"All the way",null,18.542000000000002,2.8210000000000002,0.155,11.92,0,0,0]
[null,null,null,null,null,"Non-Domestic Aggregated or CT Band 3",null,"All the way",null,18.542000000000002,2.8210000000000002,0.155,15.28,0,0,0]
[null,null,null,null,null,"Non-Domestic Aggregated or CT Band 4",null,"All the way",null,18.542000000000002,2.8210000000000002,0.155,26.13,0,0,0]
[null,null,null,null,null,"Non-Domestic Aggregated (Related MPAN)",null,"All the way",null,18.542000000000002,2.8210000000000002,0.155,0,0,0,0]
[null,null,null,null,null,"LV Site Specific No Residual",null,"All the way",null,12.275,1.829,9.9000000000000005E-2,28.31,8.65,8.65,0.24]
[null,null,null,null,null,"LV Site Specific Band 1",null,"All the way",null,12.275,1.829,9.9000000000000005E-2,64.680000000000007,8.65,8.65,0.24]
[null,null,null,null,null,"LV Site Specific Band 2",null,"All the way",null,12.275,1.829,9.9000000000000005E-2,87.57,8.65,8.65,0.24]
[null,null,null,null,null,"LV Site Specific Band 3",null,"All the way",null,12.275,1.829,9.9000000000000005E-2,124.62,8.65,8.65,0.24]
[null,null,null,null,null,"LV Site Specific Band 4",null,"All the way",null,12.275,1.829,9.9000000000000005E-2,241.46,8.65,8.65,0.24]
[null,null,null,null,null,"LV Sub Site Specific No Residual",null,"All the way",null,8.9909999999999997,1.306,7.0000000000000007E-2,91.37,10.029999999999999,10.029999999999999,0.17100000000000001]
[null,null,null,null,null,"LV Sub Site Specific Band 1",null,"All the way",null,8.9909999999999997,1.306,7.0000000000000007E-2,127.74,10.029999999999999,10.029999999999999,0.17100000000000001]
[null,null,null,null,null,"LV Sub Site Specific Band 2",null,"All the way",null,8.9909999999999997,1.306,7.0000000000000007E-2,150.62,10.029999999999999,10.029999999999999,0.17100000000000001]
[null,null,null,null,null,"LV Sub Site Specific Band 3",null,"All the way",null,8.9909999999999997,1.306,7.0000000000000007E-2,187.68,10.029999999999999,10.029999999999999,0.17100000000000001]
[null,null,null,null,null,"LV Sub Site Specific Band 4",null,"All the way",null,8.9909999999999997,1.306,7.0000000000000007E-2,304.52,10.029999999999999,10.029999999999999,0.17100000000000001]
[null,null,null,null,null,"HV Site Specific No Residual",null,"All the way",null,5.9880000000000004,0.83599999999999997,4.2999999999999997E-2,200.91,9.9600000000000009,9.9600000000000009,0.10299999999999999]
[null,null,null,null,null,"HV Site Specific Band 1",null,"All the way",null,5.9880000000000004,0.83599999999999997,4.2999999999999997E-2,420.04,9.9600000000000009,9.9600000000000009,0.10299999999999999]
[null,null,null,null,null,"HV Site Specific Band 2",null,"All the way",null,5.9880000000000004,0.83599999999999997,4.2999999999999997E-2,751.07,9.9600000000000009,9.9600000000000009,0.10299999999999999]
[null,null,null,null,null,"HV Site Specific Band 3",null,"All the way",null,5.9880000000000004,0.83599999999999997,4.2999999999999997E-2,1308.06,9.9600000000000009,9.9600000000000009,0.10299999999999999]
[null,null,null,null,null,"HV Site Specific Band 4",null,"All the way",null,5.9880000000000004,0.83599999999999997,4.2999999999999997E-2,2882.16,9.9600000000000009,9.9600000000000009,0.10299999999999999]
[null,null,null,null,null,"Unmetered Supplies",null,"All the way",null,56.945,5.9960000000000004,3.8,0,0,0,0]
[null,null,null,null,null,"LV Generation Aggregated",null,"All the way",null,-12.646000000000001,-1.9239999999999999,-0.106,0,0,0,0]
[null,null,null,null,null,"LV Sub Generation Aggregated",null,"All the way",null,-9.7940000000000005,-1.466,-0.08,0,0,0,0]
[null,null,null,null,null,"LV Generation Site Specific",null,"All the way",null,-12.646000000000001,-1.9239999999999999,-0.106,0,0,0,0.22800000000000001]
[null,null,null,null,null,"LV Generation Site Specific no RP Charge",null,"All the way",null,-12.646000000000001,-1.9239999999999999,-0.106,0,0,0,0]
[null,null,null,null,null,"LV Sub Generation Site Specific",null,"All the way",null,-9.7940000000000005,-1.466,-0.08,0,0,0,0.19800000000000001]
[null,null,null,null,null,"LV Sub Generation Site Specific no RP Charge",null,"All the way",null,-9.7940000000000005,-1.466,-0.08,0,0,0,0]
[null,null,null,null,null,"HV Generation Site Specific",null,"All the way",null,-7.1959999999999997,-1.046,-5.6000000000000001E-2,13.53,0,0,0.16]
[null,null,null,null,null,"HV Generation Site Specific no RP Charge",null,"All the way",null,-7.1959999999999997,-1.046,-5.6000000000000001E-2,13.53,0,0,0]
[]
[null,null,null,null,{"$f":"\"LDNO LV tariff forecast \" & 'CIRP_User control'!G30","v":"LDNO LV tariff forecast 2027/28"}]
[null,null,null,null,null,"Domestic Aggregated or CT with Residual",null,"LDNO LV",null,12.164,1.851,0.10199999999999999,6.01,0,0,0]
[null,null,null,null,null,"Domestic Aggregated (Related MPAN)",null,"LDNO LV",null,12.164,1.851,0.10199999999999999,0,0,0,0]
[null,null,null,null,null,"Non-Domestic Aggregated or CT No Residual",null,"LDNO LV",null,11.202,1.704,9.4E-2,5.26,0,0,0]
[null,null,null,null,null,"Non-Domestic Aggregated or CT Band 1",null,"LDNO LV",null,11.202,1.704,9.4E-2,6.55,0,0,0]
[null,null,null,null,null,"Non-Domestic Aggregated or CT Band 2",null,"LDNO LV",null,11.202,1.704,9.4E-2,7.2,0,0,0]
[null,null,null,null,null,"Non-Domestic Aggregated or CT Band 3",null,"LDNO LV",null,11.202,1.704,9.4E-2,9.23,0,0,0]
[null,null,null,null,null,"Non-Domestic Aggregated or CT Band 4",null,"LDNO LV",null,11.202,1.704,9.4E-2,15.78,0,0,0]
[null,null,null,null,null,"Non-Domestic Aggregated (Related MPAN)",null,"LDNO LV",null,11.202,1.704,9.4E-2,0,0,0,0]
[null,null,null,null,null,"LV Site Specific No Residual",null,"LDNO LV",null,7.415,1.105,0.06,17.100000000000001,5.23,5.23,0.14499999999999999]
[null,null,null,null,null,"LV Site Specific Band 1",null,"LDNO LV",null,7.415,1.105,0.06,39.07,5.23,5.23,0.14499999999999999]
[null,null,null,null,null,"LV Site Specific Band 2",null,"LDNO LV",null,7.415,1.105,0.06,52.9,5.23,5.23,0.14499999999999999]
[null,null,null,null,null,"LV Site Specific Band 3",null,"LDNO LV",null,7.415,1.105,0.06,75.290000000000006,5.23,5.23,0.14499999999999999]
[null,null,null,null,null,"LV Site Specific Band 4",null,"LDNO LV",null,7.415,1.105,0.06,145.87,5.23,5.23,0.14499999999999999]
[null,null,null,null,null,"LV Sub Site Specific No Residual",null,"LDNO LV",null,0,0,0,0,0,0,0]
[null,null,null,null,null,"LV Sub Site Specific Band 1",null,"LDNO LV",null,0,0,0,0,0,0,0]
[null,null,null,null,null,"LV Sub Site Specific Band 2",null,"LDNO LV",null,0,0,0,0,0,0,0]
[null,null,null,null,null,"LV Sub Site Specific Band 3",null,"LDNO LV",null,0,0,0,0,0,0,0]
[null,null,null,null,null,"LV Sub Site Specific Band 4",null,"LDNO LV",null,0,0,0,0,0,0,0]
[null,null,null,null,null,"HV Site Specific No Residual",null,"LDNO LV",null,0,0,0,0,0,0,0]
[null,null,null,null,null,"HV Site Specific Band 1",null,"LDNO LV",null,0,0,0,0,0,0,0]
[null,null,null,null,null,"HV Site Specific Band 2",null,"LDNO LV",null,0,0,0,0,0,0,0]
[null,null,null,null,null,"HV Site Specific Band 3",null,"LDNO LV",null,0,0,0,0,0,0,0]
[null,null,null,null,null,"HV Site Specific Band 4",null,"LDNO LV",null,0,0,0,0,0,0,0]
[null,null,null,null,null,"Unmetered Supplies",null,"LDNO LV",null,34.402000000000001,3.6219999999999999,2.2959999999999998,0,0,0,0]
[null,null,null,null,null,"LV Generation Aggregated",null,"LDNO LV",null,-12.646000000000001,-1.9239999999999999,-0.106,0,0,0,0]
[null,null,null,null,null,"LV Sub Generation Aggregated",null,"LDNO LV",null,0,0,0,0,0,0,0]
[null,null,null,null,null,"LV Generation Site Specific",null,"LDNO LV",null,-12.646000000000001,-1.9239999999999999,-0.106,0,0,0,0.22800000000000001]
[null,null,null,null,null,"LV Generation Site Specific no RP Charge",null,"LDNO LV",null,0,0,0,0,0,0,0]
[null,null,null,null,null,"LV Sub Generation Site Specific",null,"LDNO LV",null,0,0,0,0,0,0,0]
[null,null,null,null,null,"LV Sub Generation Site Specific no RP Charge",null,"LDNO LV",null,0,0,0,0,0,0,0]
[null,null,null,null,null,"HV Generation Site Specific",null,"LDNO LV",null,0,0,0,0,0,0,0]
[null,null,null,null,null,"HV Generation Site Specific no RP Charge",null,"LDNO LV",null,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":"\"LDNO HV tariff forecast \" & 'CIRP_User control'!G30","v":"LDNO HV tariff forecast 2027/28"}]
[null,null,null,null,null,"Domestic Aggregated or CT with Residual",null,"LDNO HV",null,8.6219999999999999,1.3120000000000001,7.1999999999999995E-2,4.26,0,0,0]
[null,null,null,null,null,"Domestic Aggregated (Related MPAN)",null,"LDNO HV",null,8.6219999999999999,1.3120000000000001,7.1999999999999995E-2,0,0,0,0]
[null,null,null,null,null,"Non-Domestic Aggregated or CT No Residual",null,"LDNO HV",null,7.94,1.208,6.7000000000000004E-2,3.73,0,0,0]
[null,null,null,null,null,"Non-Domestic Aggregated or CT Band 1",null,"LDNO HV",null,7.94,1.208,6.7000000000000004E-2,4.6399999999999997,0,0,0]
[null,null,null,null,null,"Non-Domestic Aggregated or CT Band 2",null,"LDNO HV",null,7.94,1.208,6.7000000000000004E-2,5.0999999999999996,0,0,0]
[null,null,null,null,null,"Non-Domestic Aggregated or CT Band 3",null,"LDNO HV",null,7.94,1.208,6.7000000000000004E-2,6.54,0,0,0]
[null,null,null,null,null,"Non-Domestic Aggregated or CT Band 4",null,"LDNO HV",null,7.94,1.208,6.7000000000000004E-2,11.19,0,0,0]
[null,null,null,null,null,"Non-Domestic Aggregated (Related MPAN)",null,"LDNO HV",null,7.94,1.208,6.7000000000000004E-2,0,0,0,0]
[null,null,null,null,null,"LV Site Specific No Residual",null,"LDNO HV",null,5.2560000000000002,0.78300000000000003,4.2999999999999997E-2,12.12,3.71,3.71,0.10299999999999999]
[null,null,null,null,null,"LV Site Specific Band 1",null,"LDNO HV",null,5.2560000000000002,0.78300000000000003,4.2999999999999997E-2,27.7,3.71,3.71,0.10299999999999999]
[null,null,null,null,null,"LV Site Specific Band 2",null,"LDNO HV",null,5.2560000000000002,0.78300000000000003,4.2999999999999997E-2,37.5,3.71,3.71,0.10299999999999999]
[null,null,null,null,null,"LV Site Specific Band 3",null,"LDNO HV",null,5.2560000000000002,0.78300000000000003,4.2999999999999997E-2,53.36,3.71,3.71,0.10299999999999999]
[null,null,null,null,null,"LV Site Specific Band 4",null,"LDNO HV",null,5.2560000000000002,0.78300000000000003,4.2999999999999997E-2,103.4,3.71,3.71,0.10299999999999999]
[null,null,null,null,null,"LV Sub Site Specific No Residual",null,"LDNO HV",null,6.476,0.94099999999999995,0.05,65.819999999999993,7.22,7.22,0.123]
[null,null,null,null,null,"LV Sub Site Specific Band 1",null,"LDNO HV",null,6.476,0.94099999999999995,0.05,92.01,7.22,7.22,0.123]
[null,null,null,null,null,"LV Sub Site Specific Band 2",null,"LDNO HV",null,6.476,0.94099999999999995,0.05,108.5,7.22,7.22,0.123]
[null,null,null,null,null,"LV Sub Site Specific Band 3",null,"LDNO HV",null,6.476,0.94099999999999995,0.05,135.19,7.22,7.22,0.123]
[null,null,null,null,null,"LV Sub Site Specific Band 4",null,"LDNO HV",null,6.476,0.94099999999999995,0.05,219.35,7.22,7.22,0.123]
[null,null,null,null,null,"HV Site Specific No Residual",null,"LDNO HV",null,5.0990000000000002,0.71199999999999997,3.6999999999999998E-2,171.08,8.48,8.48,8.7999999999999995E-2]
[null,null,null,null,null,"HV Site Specific Band 1",null,"LDNO HV",null,5.0990000000000002,0.71199999999999997,3.6999999999999998E-2,357.69,8.48,8.48,8.7999999999999995E-2]
[null,null,null,null,null,"HV Site Specific Band 2",null,"LDNO HV",null,5.0990000000000002,0.71199999999999997,3.6999999999999998E-2,639.58000000000004,8.48,8.48,8.7999999999999995E-2]
[null,null,null,null,null,"HV Site Specific Band 3",null,"LDNO HV",null,5.0990000000000002,0.71199999999999997,3.6999999999999998E-2,1113.8900000000001,8.48,8.48,8.7999999999999995E-2]
[null,null,null,null,null,"HV Site Specific Band 4",null,"LDNO HV",null,5.0990000000000002,0.71199999999999997,3.6999999999999998E-2,2454.33,8.48,8.48,8.7999999999999995E-2]
[null,null,null,null,null,"Unmetered Supplies",null,"LDNO HV",null,24.385000000000002,2.5680000000000001,1.627,0,0,0,0]
[null,null,null,null,null,"LV Generation Aggregated",null,"LDNO HV",null,-12.646000000000001,-1.9239999999999999,-0.106,0,0,0,0]
[null,null,null,null,null,"LV Sub Generation Aggregated",null,"LDNO HV",null,-9.7940000000000005,-1.466,-0.08,0,0,0,0]
[null,null,null,null,null,"LV Generation Site Specific",null,"LDNO HV",null,-12.646000000000001,-1.9239999999999999,-0.106,0,0,0,0.22800000000000001]
[null,null,null,null,null,"LV Generation Site Specific no RP Charge",null,"LDNO HV",null,0,0,0,0,0,0,0]
[null,null,null,null,null,"LV Sub Generation Site Specific",null,"LDNO HV",null,-9.7940000000000005,-1.466,-0.08,0,0,0,0.19800000000000001]
[null,null,null,null,null,"LV Sub Generation Site Specific no RP Charge",null,"LDNO HV",null,0,0,0,0,0,0,0]
[null,null,null,null,null,"HV Generation Site Specific",null,"LDNO HV",null,-7.1959999999999997,-1.046,-5.6000000000000001E-2,0,0,0,0.16]
[null,null,null,null,null,"HV Generation Site Specific no RP Charge",null,"LDNO HV",null,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"INDEX('Version control'!$H$29:$H$55,MATCH($A$1,'Version control'!$F$29:$F$55,0),1)&\"-C: Tariff results for charging year \" & 'CIRP_User control'!G31","v":"Output 501-C: Tariff results for charging year 2028/29"}]
[]
[null,null,null,null,{"$f":"\"All the way tariff forecast \" & 'CIRP_User control'!G31","v":"All the way tariff forecast 2028/29"}]
[null,null,null,null,null,"Domestic Aggregated or CT with Residual",null,"All the way",null,20.18,3.069,0.16900000000000001,9.6999999999999993,0,0,0]
[null,null,null,null,null,"Domestic Aggregated (Related MPAN)",null,"All the way",null,20.18,3.069,0.16900000000000001,0,0,0,0]
[null,null,null,null,null,"Non-Domestic Aggregated or CT No Residual",null,"All the way",null,18.582000000000001,2.8260000000000001,0.156,8.7200000000000006,0,0,0]
[null,null,null,null,null,"Non-Domestic Aggregated or CT Band 1",null,"All the way",null,18.582000000000001,2.8260000000000001,0.156,10.39,0,0,0]
[null,null,null,null,null,"Non-Domestic Aggregated or CT Band 2",null,"All the way",null,18.582000000000001,2.8260000000000001,0.156,11.24,0,0,0]
[null,null,null,null,null,"Non-Domestic Aggregated or CT Band 3",null,"All the way",null,18.582000000000001,2.8260000000000001,0.156,13.86,0,0,0]
[null,null,null,null,null,"Non-Domestic Aggregated or CT Band 4",null,"All the way",null,18.582000000000001,2.8260000000000001,0.156,22.32,0,0,0]
[null,null,null,null,null,"Non-Domestic Aggregated (Related MPAN)",null,"All the way",null,18.582000000000001,2.8260000000000001,0.156,0,0,0,0]
[null,null,null,null,null,"LV Site Specific No Residual",null,"All the way",null,12.301,1.8320000000000001,9.9000000000000005E-2,28.35,8.67,8.67,0.24099999999999999]
[null,null,null,null,null,"LV Site Specific Band 1",null,"All the way",null,12.301,1.8320000000000001,9.9000000000000005E-2,56.73,8.67,8.67,0.24099999999999999]
[null,null,null,null,null,"LV Site Specific Band 2",null,"All the way",null,12.301,1.8320000000000001,9.9000000000000005E-2,74.58,8.67,8.67,0.24099999999999999]
[null,null,null,null,null,"LV Site Specific Band 3",null,"All the way",null,12.301,1.8320000000000001,9.9000000000000005E-2,103.49,8.67,8.67,0.24099999999999999]
[null,null,null,null,null,"LV Site Specific Band 4",null,"All the way",null,12.301,1.8320000000000001,9.9000000000000005E-2,194.66,8.67,8.67,0.24099999999999999]
[null,null,null,null,null,"LV Sub Site Specific No Residual",null,"All the way",null,9.01,1.3089999999999999,7.0000000000000007E-2,91.49,10.050000000000001,10.050000000000001,0.17100000000000001]
[null,null,null,null,null,"LV Sub Site Specific Band 1",null,"All the way",null,9.01,1.3089999999999999,7.0000000000000007E-2,119.87,10.050000000000001,10.050000000000001,0.17100000000000001]
[null,null,null,null,null,"LV Sub Site Specific Band 2",null,"All the way",null,9.01,1.3089999999999999,7.0000000000000007E-2,137.72999999999999,10.050000000000001,10.050000000000001,0.17100000000000001]
[null,null,null,null,null,"LV Sub Site Specific Band 3",null,"All the way",null,9.01,1.3089999999999999,7.0000000000000007E-2,166.64,10.050000000000001,10.050000000000001,0.17100000000000001]
[null,null,null,null,null,"LV Sub Site Specific Band 4",null,"All the way",null,9.01,1.3089999999999999,7.0000000000000007E-2,257.81,10.050000000000001,10.050000000000001,0.17100000000000001]
[null,null,null,null,null,"HV Site Specific No Residual",null,"All the way",null,6.0010000000000003,0.83799999999999997,4.2999999999999997E-2,201.18,9.99,9.99,0.10299999999999999]
[null,null,null,null,null,"HV Site Specific Band 1",null,"All the way",null,6.0010000000000003,0.83799999999999997,4.2999999999999997E-2,372.17,9.99,9.99,0.10299999999999999]
[null,null,null,null,null,"HV Site Specific Band 2",null,"All the way",null,6.0010000000000003,0.83799999999999997,4.2999999999999997E-2,630.45000000000005,9.99,9.99,0.10299999999999999]
[null,null,null,null,null,"HV Site Specific Band 3",null,"All the way",null,6.0010000000000003,0.83799999999999997,4.2999999999999997E-2,1065.06,9.99,9.99,0.10299999999999999]
[null,null,null,null,null,"HV Site Specific Band 4",null,"All the way",null,6.0010000000000003,0.83799999999999997,4.2999999999999997E-2,2293.27,9.99,9.99,0.10299999999999999]
[null,null,null,null,null,"Unmetered Supplies",null,"All the way",null,57.024999999999999,5.9420000000000002,3.7610000000000001,0,0,0,0]
[null,null,null,null,null,"LV Generation Aggregated",null,"All the way",null,-12.688000000000001,-1.93,-0.106,0,0,0,0]
[null,null,null,null,null,"LV Sub Generation Aggregated",null,"All the way",null,-9.827,-1.4710000000000001,-0.08,0,0,0,0]
[null,null,null,null,null,"LV Generation Site Specific",null,"All the way",null,-12.688000000000001,-1.93,-0.106,0,0,0,0.22800000000000001]
[null,null,null,null,null,"LV Generation Site Specific no RP Charge",null,"All the way",null,-12.688000000000001,-1.93,-0.106,0,0,0,0]
[null,null,null,null,null,"LV Sub Generation Site Specific",null,"All the way",null,-9.827,-1.4710000000000001,-0.08,0,0,0,0.19800000000000001]
[null,null,null,null,null,"LV Sub Generation Site Specific no RP Charge",null,"All the way",null,-9.827,-1.4710000000000001,-0.08,0,0,0,0]
[null,null,null,null,null,"HV Generation Site Specific",null,"All the way",null,-7.22,-1.0489999999999999,-5.6000000000000001E-2,13.55,0,0,0.16]
[null,null,null,null,null,"HV Generation Site Specific no RP Charge",null,"All the way",null,-7.22,-1.0489999999999999,-5.6000000000000001E-2,13.55,0,0,0]
[]
[null,null,null,null,{"$f":"\"LDNO LV tariff forecast \"& 'CIRP_User control'!G31","v":"LDNO LV tariff forecast 2028/29"}]
[null,null,null,null,null,"Domestic Aggregated or CT with Residual",null,"LDNO LV",null,12.191000000000001,1.8540000000000001,0.10199999999999999,5.86,0,0,0]
[null,null,null,null,null,"Domestic Aggregated (Related MPAN)",null,"LDNO LV",null,12.191000000000001,1.8540000000000001,0.10199999999999999,0,0,0,0]
[null,null,null,null,null,"Non-Domestic Aggregated or CT No Residual",null,"LDNO LV",null,11.226000000000001,1.7070000000000001,9.4E-2,5.27,0,0,0]
[null,null,null,null,null,"Non-Domestic Aggregated or CT Band 1",null,"LDNO LV",null,11.226000000000001,1.7070000000000001,9.4E-2,6.28,0,0,0]
[null,null,null,null,null,"Non-Domestic Aggregated or CT Band 2",null,"LDNO LV",null,11.226000000000001,1.7070000000000001,9.4E-2,6.79,0,0,0]
[null,null,null,null,null,"Non-Domestic Aggregated or CT Band 3",null,"LDNO LV",null,11.226000000000001,1.7070000000000001,9.4E-2,8.3699999999999992,0,0,0]
[null,null,null,null,null,"Non-Domestic Aggregated or CT Band 4",null,"LDNO LV",null,11.226000000000001,1.7070000000000001,9.4E-2,13.48,0,0,0]
[null,null,null,null,null,"Non-Domestic Aggregated (Related MPAN)",null,"LDNO LV",null,11.226000000000001,1.7070000000000001,9.4E-2,0,0,0,0]
[null,null,null,null,null,"LV Site Specific No Residual",null,"LDNO LV",null,7.4320000000000004,1.107,0.06,17.13,5.24,5.24,0.14499999999999999]
[null,null,null,null,null,"LV Site Specific Band 1",null,"LDNO LV",null,7.4320000000000004,1.107,0.06,34.270000000000003,5.24,5.24,0.14499999999999999]
[null,null,null,null,null,"LV Site Specific Band 2",null,"LDNO LV",null,7.4320000000000004,1.107,0.06,45.06,5.24,5.24,0.14499999999999999]
[null,null,null,null,null,"LV Site Specific Band 3",null,"LDNO LV",null,7.4320000000000004,1.107,0.06,62.52,5.24,5.24,0.14499999999999999]
[null,null,null,null,null,"LV Site Specific Band 4",null,"LDNO LV",null,7.4320000000000004,1.107,0.06,117.6,5.24,5.24,0.14499999999999999]
[null,null,null,null,null,"LV Sub Site Specific No Residual",null,"LDNO LV",null,0,0,0,0,0,0,0]
[null,null,null,null,null,"LV Sub Site Specific Band 1",null,"LDNO LV",null,0,0,0,0,0,0,0]
[null,null,null,null,null,"LV Sub Site Specific Band 2",null,"LDNO LV",null,0,0,0,0,0,0,0]
[null,null,null,null,null,"LV Sub Site Specific Band 3",null,"LDNO LV",null,0,0,0,0,0,0,0]
[null,null,null,null,null,"LV Sub Site Specific Band 4",null,"LDNO LV",null,0,0,0,0,0,0,0]
[null,null,null,null,null,"HV Site Specific No Residual",null,"LDNO LV",null,0,0,0,0,0,0,0]
[null,null,null,null,null,"HV Site Specific Band 1",null,"LDNO LV",null,0,0,0,0,0,0,0]
[null,null,null,null,null,"HV Site Specific Band 2",null,"LDNO LV",null,0,0,0,0,0,0,0]
[null,null,null,null,null,"HV Site Specific Band 3",null,"LDNO LV",null,0,0,0,0,0,0,0]
[null,null,null,null,null,"HV Site Specific Band 4",null,"LDNO LV",null,0,0,0,0,0,0,0]
[null,null,null,null,null,"Unmetered Supplies",null,"LDNO LV",null,34.450000000000003,3.59,2.2719999999999998,0,0,0,0]
[null,null,null,null,null,"LV Generation Aggregated",null,"LDNO LV",null,-12.688000000000001,-1.93,-0.106,0,0,0,0]
[null,null,null,null,null,"LV Sub Generation Aggregated",null,"LDNO LV",null,0,0,0,0,0,0,0]
[null,null,null,null,null,"LV Generation Site Specific",null,"LDNO LV",null,-12.688000000000001,-1.93,-0.106,0,0,0,0.22800000000000001]
[null,null,null,null,null,"LV Generation Site Specific no RP Charge",null,"LDNO LV",null,0,0,0,0,0,0,0]
[null,null,null,null,null,"LV Sub Generation Site Specific",null,"LDNO LV",null,0,0,0,0,0,0,0]
[null,null,null,null,null,"LV Sub Generation Site Specific no RP Charge",null,"LDNO LV",null,0,0,0,0,0,0,0]
[null,null,null,null,null,"HV Generation Site Specific",null,"LDNO LV",null,0,0,0,0,0,0,0]
[null,null,null,null,null,"HV Generation Site Specific no RP Charge",null,"LDNO LV",null,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":"\"LDNO HV tariff forecast \"& 'CIRP_User control'!G31","v":"LDNO HV tariff forecast 2028/29"}]
[null,null,null,null,null,"Domestic Aggregated or CT with Residual",null,"LDNO HV",null,8.641,1.3140000000000001,7.1999999999999995E-2,4.1500000000000004,0,0,0]
[null,null,null,null,null,"Domestic Aggregated (Related MPAN)",null,"LDNO HV",null,8.641,1.3140000000000001,7.1999999999999995E-2,0,0,0,0]
[null,null,null,null,null,"Non-Domestic Aggregated or CT No Residual",null,"LDNO HV",null,7.9569999999999999,1.21,6.7000000000000004E-2,3.74,0,0,0]
[null,null,null,null,null,"Non-Domestic Aggregated or CT Band 1",null,"LDNO HV",null,7.9569999999999999,1.21,6.7000000000000004E-2,4.45,0,0,0]
[null,null,null,null,null,"Non-Domestic Aggregated or CT Band 2",null,"LDNO HV",null,7.9569999999999999,1.21,6.7000000000000004E-2,4.8099999999999996,0,0,0]
[null,null,null,null,null,"Non-Domestic Aggregated or CT Band 3",null,"LDNO HV",null,7.9569999999999999,1.21,6.7000000000000004E-2,5.93,0,0,0]
[null,null,null,null,null,"Non-Domestic Aggregated or CT Band 4",null,"LDNO HV",null,7.9569999999999999,1.21,6.7000000000000004E-2,9.56,0,0,0]
[null,null,null,null,null,"Non-Domestic Aggregated (Related MPAN)",null,"LDNO HV",null,7.9569999999999999,1.21,6.7000000000000004E-2,0,0,0,0]
[null,null,null,null,null,"LV Site Specific No Residual",null,"LDNO HV",null,5.2679999999999998,0.78500000000000003,4.2999999999999997E-2,12.14,3.71,3.71,0.10299999999999999]
[null,null,null,null,null,"LV Site Specific Band 1",null,"LDNO HV",null,5.2679999999999998,0.78500000000000003,4.2999999999999997E-2,24.29,3.71,3.71,0.10299999999999999]
[null,null,null,null,null,"LV Site Specific Band 2",null,"LDNO HV",null,5.2679999999999998,0.78500000000000003,4.2999999999999997E-2,31.94,3.71,3.71,0.10299999999999999]
[null,null,null,null,null,"LV Site Specific Band 3",null,"LDNO HV",null,5.2679999999999998,0.78500000000000003,4.2999999999999997E-2,44.32,3.71,3.71,0.10299999999999999]
[null,null,null,null,null,"LV Site Specific Band 4",null,"LDNO HV",null,5.2679999999999998,0.78500000000000003,4.2999999999999997E-2,83.36,3.71,3.71,0.10299999999999999]
[null,null,null,null,null,"LV Sub Site Specific No Residual",null,"LDNO HV",null,6.49,0.94299999999999995,0.05,65.91,7.24,7.24,0.123]
[null,null,null,null,null,"LV Sub Site Specific Band 1",null,"LDNO HV",null,6.49,0.94299999999999995,0.05,86.35,7.24,7.24,0.123]
[null,null,null,null,null,"LV Sub Site Specific Band 2",null,"LDNO HV",null,6.49,0.94299999999999995,0.05,99.21,7.24,7.24,0.123]
[null,null,null,null,null,"LV Sub Site Specific Band 3",null,"LDNO HV",null,6.49,0.94299999999999995,0.05,120.04,7.24,7.24,0.123]
[null,null,null,null,null,"LV Sub Site Specific Band 4",null,"LDNO HV",null,6.49,0.94299999999999995,0.05,185.71,7.24,7.24,0.123]
[null,null,null,null,null,"HV Site Specific No Residual",null,"LDNO HV",null,5.1100000000000003,0.71299999999999997,3.6999999999999998E-2,171.32,8.5,8.5,8.7999999999999995E-2]
[null,null,null,null,null,"HV Site Specific Band 1",null,"LDNO HV",null,5.1100000000000003,0.71299999999999997,3.6999999999999998E-2,316.92,8.5,8.5,8.7999999999999995E-2]
[null,null,null,null,null,"HV Site Specific Band 2",null,"LDNO HV",null,5.1100000000000003,0.71299999999999997,3.6999999999999998E-2,536.87,8.5,8.5,8.7999999999999995E-2]
[null,null,null,null,null,"HV Site Specific Band 3",null,"LDNO HV",null,5.1100000000000003,0.71299999999999997,3.6999999999999998E-2,906.96,8.5,8.5,8.7999999999999995E-2]
[null,null,null,null,null,"HV Site Specific Band 4",null,"LDNO HV",null,5.1100000000000003,0.71299999999999997,3.6999999999999998E-2,1952.85,8.5,8.5,8.7999999999999995E-2]
[null,null,null,null,null,"Unmetered Supplies",null,"LDNO HV",null,24.419,2.5449999999999999,1.611,0,0,0,0]
[null,null,null,null,null,"LV Generation Aggregated",null,"LDNO HV",null,-12.688000000000001,-1.93,-0.106,0,0,0,0]
[null,null,null,null,null,"LV Sub Generation Aggregated",null,"LDNO HV",null,-9.827,-1.4710000000000001,-0.08,0,0,0,0]
[null,null,null,null,null,"LV Generation Site Specific",null,"LDNO HV",null,-12.688000000000001,-1.93,-0.106,0,0,0,0.22800000000000001]
[null,null,null,null,null,"LV Generation Site Specific no RP Charge",null,"LDNO HV",null,0,0,0,0,0,0,0]
[null,null,null,null,null,"LV Sub Generation Site Specific",null,"LDNO HV",null,-9.827,-1.4710000000000001,-0.08,0,0,0,0.19800000000000001]
[null,null,null,null,null,"LV Sub Generation Site Specific no RP Charge",null,"LDNO HV",null,0,0,0,0,0,0,0]
[null,null,null,null,null,"HV Generation Site Specific",null,"LDNO HV",null,-7.22,-1.0489999999999999,-5.6000000000000001E-2,0,0,0,0.16]
[null,null,null,null,null,"HV Generation Site Specific no RP Charge",null,"LDNO HV",null,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"INDEX('Version control'!$H$29:$H$55,MATCH($A$1,'Version control'!$F$29:$F$55,0),1)&\"-D: Tariff results for charging year \" & 'CIRP_User control'!G32","v":"Output 501-D: Tariff results for charging year 2029/30"}]
[]
[null,null,null,null,{"$f":"\"All the way tariff forecast \"& 'CIRP_User control'!G32","v":"All the way tariff forecast 2029/30"}]
[null,null,null,null,null,"Domestic Aggregated or CT with Residual",null,"All the way",null,20.175999999999998,3.0739999999999998,0.17,10.36,0,0,0]
[null,null,null,null,null,"Domestic Aggregated (Related MPAN)",null,"All the way",null,20.175999999999998,3.0739999999999998,0.17,0,0,0,0]
[null,null,null,null,null,"Non-Domestic Aggregated or CT No Residual",null,"All the way",null,18.579000000000001,2.83,0.156,8.7200000000000006,0,0,0]
[null,null,null,null,null,"Non-Domestic Aggregated or CT Band 1",null,"All the way",null,18.579000000000001,2.83,0.156,11.51,0,0,0]
[null,null,null,null,null,"Non-Domestic Aggregated or CT Band 2",null,"All the way",null,18.579000000000001,2.83,0.156,12.92,0,0,0]
[null,null,null,null,null,"Non-Domestic Aggregated or CT Band 3",null,"All the way",null,18.579000000000001,2.83,0.156,17.309999999999999,0,0,0]
[null,null,null,null,null,"Non-Domestic Aggregated or CT Band 4",null,"All the way",null,18.579000000000001,2.83,0.156,31.46,0,0,0]
[null,null,null,null,null,"Non-Domestic Aggregated (Related MPAN)",null,"All the way",null,18.579000000000001,2.83,0.156,0,0,0,0]
[null,null,null,null,null,"LV Site Specific No Residual",null,"All the way",null,12.298999999999999,1.835,0.1,28.33,8.67,8.67,0.24099999999999999]
[null,null,null,null,null,"LV Site Specific Band 1",null,"All the way",null,12.298999999999999,1.835,0.1,75.790000000000006,8.67,8.67,0.24099999999999999]
[null,null,null,null,null,"LV Site Specific Band 2",null,"All the way",null,12.298999999999999,1.835,0.1,105.66,8.67,8.67,0.24099999999999999]
[null,null,null,null,null,"LV Site Specific Band 3",null,"All the way",null,12.298999999999999,1.835,0.1,154,8.67,8.67,0.24099999999999999]
[null,null,null,null,null,"LV Site Specific Band 4",null,"All the way",null,12.298999999999999,1.835,0.1,306.47000000000003,8.67,8.67,0.24099999999999999]
[null,null,null,null,null,"LV Sub Site Specific No Residual",null,"All the way",null,9.0079999999999991,1.3109999999999999,7.0000000000000007E-2,91.45,10.050000000000001,10.050000000000001,0.17100000000000001]
[null,null,null,null,null,"LV Sub Site Specific Band 1",null,"All the way",null,9.0079999999999991,1.3109999999999999,7.0000000000000007E-2,138.91,10.050000000000001,10.050000000000001,0.17100000000000001]
[null,null,null,null,null,"LV Sub Site Specific Band 2",null,"All the way",null,9.0079999999999991,1.3109999999999999,7.0000000000000007E-2,168.77,10.050000000000001,10.050000000000001,0.17100000000000001]
[null,null,null,null,null,"LV Sub Site Specific Band 3",null,"All the way",null,9.0079999999999991,1.3109999999999999,7.0000000000000007E-2,217.12,10.050000000000001,10.050000000000001,0.17100000000000001]
[null,null,null,null,null,"LV Sub Site Specific Band 4",null,"All the way",null,9.0079999999999991,1.3109999999999999,7.0000000000000007E-2,369.58,10.050000000000001,10.050000000000001,0.17100000000000001]
[null,null,null,null,null,"HV Site Specific No Residual",null,"All the way",null,6,0.83899999999999997,4.2999999999999997E-2,201.09,9.98,9.98,0.10299999999999999]
[null,null,null,null,null,"HV Site Specific Band 1",null,"All the way",null,6,0.83899999999999997,4.2999999999999997E-2,487.03,9.98,9.98,0.10299999999999999]
[null,null,null,null,null,"HV Site Specific Band 2",null,"All the way",null,6,0.83899999999999997,4.2999999999999997E-2,918.97,9.98,9.98,0.10299999999999999]
[null,null,null,null,null,"HV Site Specific Band 3",null,"All the way",null,6,0.83899999999999997,4.2999999999999997E-2,1645.77,9.98,9.98,0.10299999999999999]
[null,null,null,null,null,"HV Site Specific Band 4",null,"All the way",null,6,0.83899999999999997,4.2999999999999997E-2,3699.75,9.98,9.98,0.10299999999999999]
[null,null,null,null,null,"Unmetered Supplies",null,"All the way",null,57.091999999999999,6.0119999999999996,3.8380000000000001,0,0,0,0]
[null,null,null,null,null,"LV Generation Aggregated",null,"All the way",null,-12.637,-1.925,-0.106,0,0,0,0]
[null,null,null,null,null,"LV Sub Generation Aggregated",null,"All the way",null,-9.7870000000000008,-1.4670000000000001,-0.08,0,0,0,0]
[null,null,null,null,null,"LV Generation Site Specific",null,"All the way",null,-12.637,-1.925,-0.106,0,0,0,0.22800000000000001]
[null,null,null,null,null,"LV Generation Site Specific no RP Charge",null,"All the way",null,-12.637,-1.925,-0.106,0,0,0,0]
[null,null,null,null,null,"LV Sub Generation Site Specific",null,"All the way",null,-9.7870000000000008,-1.4670000000000001,-0.08,0,0,0,0.19800000000000001]
[null,null,null,null,null,"LV Sub Generation Site Specific no RP Charge",null,"All the way",null,-9.7870000000000008,-1.4670000000000001,-0.08,0,0,0,0]
[null,null,null,null,null,"HV Generation Site Specific",null,"All the way",null,-7.1909999999999998,-1.046,-5.6000000000000001E-2,13.54,0,0,0.16]
[null,null,null,null,null,"HV Generation Site Specific no RP Charge",null,"All the way",null,-7.1909999999999998,-1.046,-5.6000000000000001E-2,13.54,0,0,0]
[]
[null,null,null,null,{"$f":"\"LDNO LV tariff forecast \"& 'CIRP_User control'!G32","v":"LDNO LV tariff forecast 2029/30"}]
[null,null,null,null,null,"Domestic Aggregated or CT with Residual",null,"LDNO LV",null,12.189,1.857,0.10299999999999999,6.26,0,0,0]
[null,null,null,null,null,"Domestic Aggregated (Related MPAN)",null,"LDNO LV",null,12.189,1.857,0.10299999999999999,0,0,0,0]
[null,null,null,null,null,"Non-Domestic Aggregated or CT No Residual",null,"LDNO LV",null,11.224,1.71,9.4E-2,5.27,0,0,0]
[null,null,null,null,null,"Non-Domestic Aggregated or CT Band 1",null,"LDNO LV",null,11.224,1.71,9.4E-2,6.95,0,0,0]
[null,null,null,null,null,"Non-Domestic Aggregated or CT Band 2",null,"LDNO LV",null,11.224,1.71,9.4E-2,7.81,0,0,0]
[null,null,null,null,null,"Non-Domestic Aggregated or CT Band 3",null,"LDNO LV",null,11.224,1.71,9.4E-2,10.45,0,0,0]
[null,null,null,null,null,"Non-Domestic Aggregated or CT Band 4",null,"LDNO LV",null,11.224,1.71,9.4E-2,19.010000000000002,0,0,0]
[null,null,null,null,null,"Non-Domestic Aggregated (Related MPAN)",null,"LDNO LV",null,11.224,1.71,9.4E-2,0,0,0,0]
[null,null,null,null,null,"LV Site Specific No Residual",null,"LDNO LV",null,7.43,1.109,0.06,17.12,5.24,5.24,0.14499999999999999]
[null,null,null,null,null,"LV Site Specific Band 1",null,"LDNO LV",null,7.43,1.109,0.06,45.79,5.24,5.24,0.14499999999999999]
[null,null,null,null,null,"LV Site Specific Band 2",null,"LDNO LV",null,7.43,1.109,0.06,63.83,5.24,5.24,0.14499999999999999]
[null,null,null,null,null,"LV Site Specific Band 3",null,"LDNO LV",null,7.43,1.109,0.06,93.04,5.24,5.24,0.14499999999999999]
[null,null,null,null,null,"LV Site Specific Band 4",null,"LDNO LV",null,7.43,1.109,0.06,185.15,5.24,5.24,0.14499999999999999]
[null,null,null,null,null,"LV Sub Site Specific No Residual",null,"LDNO LV",null,0,0,0,0,0,0,0]
[null,null,null,null,null,"LV Sub Site Specific Band 1",null,"LDNO LV",null,0,0,0,0,0,0,0]
[null,null,null,null,null,"LV Sub Site Specific Band 2",null,"LDNO LV",null,0,0,0,0,0,0,0]
[null,null,null,null,null,"LV Sub Site Specific Band 3",null,"LDNO LV",null,0,0,0,0,0,0,0]
[null,null,null,null,null,"LV Sub Site Specific Band 4",null,"LDNO LV",null,0,0,0,0,0,0,0]
[null,null,null,null,null,"HV Site Specific No Residual",null,"LDNO LV",null,0,0,0,0,0,0,0]
[null,null,null,null,null,"HV Site Specific Band 1",null,"LDNO LV",null,0,0,0,0,0,0,0]
[null,null,null,null,null,"HV Site Specific Band 2",null,"LDNO LV",null,0,0,0,0,0,0,0]
[null,null,null,null,null,"HV Site Specific Band 3",null,"LDNO LV",null,0,0,0,0,0,0,0]
[null,null,null,null,null,"HV Site Specific Band 4",null,"LDNO LV",null,0,0,0,0,0,0,0]
[null,null,null,null,null,"Unmetered Supplies",null,"LDNO LV",null,34.491,3.6320000000000001,2.319,0,0,0,0]
[null,null,null,null,null,"LV Generation Aggregated",null,"LDNO LV",null,-12.637,-1.925,-0.106,0,0,0,0]
[null,null,null,null,null,"LV Sub Generation Aggregated",null,"LDNO LV",null,0,0,0,0,0,0,0]
[null,null,null,null,null,"LV Generation Site Specific",null,"LDNO LV",null,-12.637,-1.925,-0.106,0,0,0,0.22800000000000001]
[null,null,null,null,null,"LV Generation Site Specific no RP Charge",null,"LDNO LV",null,0,0,0,0,0,0,0]
[null,null,null,null,null,"LV Sub Generation Site Specific",null,"LDNO LV",null,0,0,0,0,0,0,0]
[null,null,null,null,null,"LV Sub Generation Site Specific no RP Charge",null,"LDNO LV",null,0,0,0,0,0,0,0]
[null,null,null,null,null,"HV Generation Site Specific",null,"LDNO LV",null,0,0,0,0,0,0,0]
[null,null,null,null,null,"HV Generation Site Specific no RP Charge",null,"LDNO LV",null,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":"\"LDNO HV tariff forecast \"& 'CIRP_User control'!G32","v":"LDNO HV tariff forecast 2029/30"}]
[null,null,null,null,null,"Domestic Aggregated or CT with Residual",null,"LDNO HV",null,8.64,1.3160000000000001,7.2999999999999995E-2,4.4400000000000004,0,0,0]
[null,null,null,null,null,"Domestic Aggregated (Related MPAN)",null,"LDNO HV",null,8.64,1.3160000000000001,7.2999999999999995E-2,0,0,0,0]
[null,null,null,null,null,"Non-Domestic Aggregated or CT No Residual",null,"LDNO HV",null,7.9560000000000004,1.212,6.7000000000000004E-2,3.74,0,0,0]
[null,null,null,null,null,"Non-Domestic Aggregated or CT Band 1",null,"LDNO HV",null,7.9560000000000004,1.212,6.7000000000000004E-2,4.93,0,0,0]
[null,null,null,null,null,"Non-Domestic Aggregated or CT Band 2",null,"LDNO HV",null,7.9560000000000004,1.212,6.7000000000000004E-2,5.53,0,0,0]
[null,null,null,null,null,"Non-Domestic Aggregated or CT Band 3",null,"LDNO HV",null,7.9560000000000004,1.212,6.7000000000000004E-2,7.41,0,0,0]
[null,null,null,null,null,"Non-Domestic Aggregated or CT Band 4",null,"LDNO HV",null,7.9560000000000004,1.212,6.7000000000000004E-2,13.47,0,0,0]
[null,null,null,null,null,"Non-Domestic Aggregated (Related MPAN)",null,"LDNO HV",null,7.9560000000000004,1.212,6.7000000000000004E-2,0,0,0,0]
[null,null,null,null,null,"LV Site Specific No Residual",null,"LDNO HV",null,5.2670000000000003,0.78600000000000003,4.2999999999999997E-2,12.13,3.71,3.71,0.10299999999999999]
[null,null,null,null,null,"LV Site Specific Band 1",null,"LDNO HV",null,5.2670000000000003,0.78600000000000003,4.2999999999999997E-2,32.46,3.71,3.71,0.10299999999999999]
[null,null,null,null,null,"LV Site Specific Band 2",null,"LDNO HV",null,5.2670000000000003,0.78600000000000003,4.2999999999999997E-2,45.24,3.71,3.71,0.10299999999999999]
[null,null,null,null,null,"LV Site Specific Band 3",null,"LDNO HV",null,5.2670000000000003,0.78600000000000003,4.2999999999999997E-2,65.95,3.71,3.71,0.10299999999999999]
[null,null,null,null,null,"LV Site Specific Band 4",null,"LDNO HV",null,5.2670000000000003,0.78600000000000003,4.2999999999999997E-2,131.24,3.71,3.71,0.10299999999999999]
[null,null,null,null,null,"LV Sub Site Specific No Residual",null,"LDNO HV",null,6.4889999999999999,0.94399999999999995,0.05,65.87,7.24,7.24,0.123]
[null,null,null,null,null,"LV Sub Site Specific Band 1",null,"LDNO HV",null,6.4889999999999999,0.94399999999999995,0.05,100.06,7.24,7.24,0.123]
[null,null,null,null,null,"LV Sub Site Specific Band 2",null,"LDNO HV",null,6.4889999999999999,0.94399999999999995,0.05,121.57,7.24,7.24,0.123]
[null,null,null,null,null,"LV Sub Site Specific Band 3",null,"LDNO HV",null,6.4889999999999999,0.94399999999999995,0.05,156.4,7.24,7.24,0.123]
[null,null,null,null,null,"LV Sub Site Specific Band 4",null,"LDNO HV",null,6.4889999999999999,0.94399999999999995,0.05,266.22000000000003,7.24,7.24,0.123]
[null,null,null,null,null,"HV Site Specific No Residual",null,"LDNO HV",null,5.109,0.71399999999999997,3.6999999999999998E-2,171.24,8.5,8.5,8.7999999999999995E-2]
[null,null,null,null,null,"HV Site Specific Band 1",null,"LDNO HV",null,5.109,0.71399999999999997,3.6999999999999998E-2,414.74,8.5,8.5,8.7999999999999995E-2]
[null,null,null,null,null,"HV Site Specific Band 2",null,"LDNO HV",null,5.109,0.71399999999999997,3.6999999999999998E-2,782.56,8.5,8.5,8.7999999999999995E-2]
[null,null,null,null,null,"HV Site Specific Band 3",null,"LDNO HV",null,5.109,0.71399999999999997,3.6999999999999998E-2,1401.47,8.5,8.5,8.7999999999999995E-2]
[null,null,null,null,null,"HV Site Specific Band 4",null,"LDNO HV",null,5.109,0.71399999999999997,3.6999999999999998E-2,3150.55,8.5,8.5,8.7999999999999995E-2]
[null,null,null,null,null,"Unmetered Supplies",null,"LDNO HV",null,24.448,2.5739999999999998,1.6439999999999999,0,0,0,0]
[null,null,null,null,null,"LV Generation Aggregated",null,"LDNO HV",null,-12.637,-1.925,-0.106,0,0,0,0]
[null,null,null,null,null,"LV Sub Generation Aggregated",null,"LDNO HV",null,-9.7870000000000008,-1.4670000000000001,-0.08,0,0,0,0]
[null,null,null,null,null,"LV Generation Site Specific",null,"LDNO HV",null,-12.637,-1.925,-0.106,0,0,0,0.22800000000000001]
[null,null,null,null,null,"LV Generation Site Specific no RP Charge",null,"LDNO HV",null,0,0,0,0,0,0,0]
[null,null,null,null,null,"LV Sub Generation Site Specific",null,"LDNO HV",null,-9.7870000000000008,-1.4670000000000001,-0.08,0,0,0,0.19800000000000001]
[null,null,null,null,null,"LV Sub Generation Site Specific no RP Charge",null,"LDNO HV",null,0,0,0,0,0,0,0]
[null,null,null,null,null,"HV Generation Site Specific",null,"LDNO HV",null,-7.1909999999999998,-1.046,-5.6000000000000001E-2,0,0,0,0.16]
[null,null,null,null,null,"HV Generation Site Specific no RP Charge",null,"LDNO HV",null,0,0,0,0,0,0,0]
[]
[null,"Checks"]
[]
[null,null,null,null,"Check for error values",null,"number of issues",{"$f":"SUM(IF(ISERROR(J27:P126), 1))","v":0}]
[]
[null,"End of sheet"]

{"sheet":"Typical bills","index":37,"n_rows":128,"n_cols":16,"rows_kept":128,"cut":false,"hidden":false,"merged":[]}
[{"$f":"MID(CELL(\"filename\",A1),FIND(\"]\",CELL(\"filename\",A1))+1,255)","v":"Typical bills"}]
[{"$f":"Cover!D23 & \" - \" & TEXT(CIRP_submission_date, \"mmm\") & \"-\" & RIGHT(YEAR(CIRP_submission_date), 2) & \" - \" & Cover!D25","v":"SP Electricity North West - Dec-25 - v1 Final Model"}]
[{"$f":"Cover!D2&\" - \"&Cover!D8&\" v\"&Cover!D10&\" - \"&Cover!D19","v":"Cost Information Review Pack (CIRP) - Release for charge setting v1 - 2027/28"}]
[{"$f":"H126 & IF(H126 = 1, \" issue\", \" issues\") &\" identified in checks on this sheet\"","v":"0 issues identified in checks on this sheet"}]
[null,"Click here to return to model map",null,null,null,null,"Units","Identifier",null,{"$f":"\"Live results (\" & charging_year_selected & \")\"","v":"Live results (2027/28)"},null,{"$f":"TRANSPOSE('CIRP_User control'!G30:G32)","v":"2027/28"},"2028/29","2029/30",null,"Legal text reference"]
[null,null,null,null,null,null,null,null,null,{"$f":"INDEX('CIRP_User control'!$E$27:$E$32, MATCH(charging_year_selected, 'CIRP_User control'!$G$27:$G$32, 0))","v":"t+2"},null,{"$f":"TRANSPOSE('CIRP_User control'!E30:E32)","v":"t+2"},"t+3","t+4"]
[null,"Description"]
[]
[null,null,"This sheet presents typical bills for 'all the way' customers and LDNO LV/HV customers."]
[null,null,"Bills are calculated for the 'live' charging year and updated for years t+2, t+3 and t+4 of the CIRP forecast using a macro."]
[null,null,"To run the macro, click the \"Run all years\" box on the User Control sheet."]
[]
[null,"Disclaimer"]
[]
[null,null,"To view the 'Tariff summary' or 'Typical bills' sheets users must confirm their acknowledgement that results are illustrative only"]
[null,null," and are not to be considered to represent the final tariffs which will be applied by this company."]
[]
[null,"Typical bills"]
[]
[null,null,{"$f":"INDEX('Version control'!$H$29:$H$55,MATCH($A$1,'Version control'!$F$29:$F$55,0),1)&\"-A: Typical bill results\"","v":"Output 502-A: Typical bill results"}]
[]
[null,null,null,null,"Typical bills for all the way customers",null,null,null,">",null,null,null,null,null,null,"Schedule 20, Paragraph 2.2(d)"]
[null,null,null,null,null,"Domestic Aggregated or CT with Residual","£","All the way",null,{"$f":"TRANSPOSE('Net revenue summary'!J140:AO140)","v":142.51070450677489},null,142.51070450677489,141.71105062622237,144.17219358406007]
[null,null,null,null,null,"Domestic Aggregated (Related MPAN)","£","All the way",null,13.236893697090657,null,13.236893697090657,13.254604680879126,13.285706824454117]
[null,null,null,null,null,"Non-Domestic Aggregated or CT No Residual","£","All the way",null,0,null,0,0,0]
[null,null,null,null,null,"Non-Domestic Aggregated or CT Band 1","£","All the way",null,202.34599393560299,null,202.34599393560299,200.94053864982814,205.09638350581619]
[null,null,null,null,null,"Non-Domestic Aggregated or CT Band 2","£","All the way",null,290.60079436087568,null,290.60079436087568,288.52334507104075,294.75904624311869]
[null,null,null,null,null,"Non-Domestic Aggregated or CT Band 3","£","All the way",null,554.48229610541694,null,554.48229610541694,550.20521281769004,563.00666455744647]
[null,null,null,null,null,"Non-Domestic Aggregated or CT Band 4","£","All the way",null,1397.4177680500759,null,1397.4177680500759,1386.0246988969914,1419.9193736258792]
[null,null,null,null,null,"Non-Domestic Aggregated (Related MPAN)","£","All the way",null,20.487523825436856,null,20.487523825436856,20.564881527405372,20.577075260493501]
[null,null,null,null,null,"LV Site Specific No Residual","£","All the way",null,638.16493523222732,null,638.16493523222732,637.91049868111793,637.8615822921405]
[null,null,null,null,null,"LV Site Specific Band 1","£","All the way",null,3833.2567204113784,null,3833.2567204113784,3806.1118865241542,3876.9172780717363]
[null,null,null,null,null,"LV Site Specific Band 2","£","All the way",null,6855.2646565411251,null,6855.2646565411251,6811.2406829773572,6926.7689998844135]
[null,null,null,null,null,"LV Site Specific Band 3","£","All the way",null,10752.068242470572,null,10752.068242470572,10680.262183412364,10867.946679430988]
[null,null,null,null,null,"LV Site Specific Band 4","£","All the way",null,16712.362143963339,null,16712.362143963339,16548.900273531697,16962.099220592339]
[null,null,null,null,null,"LV Sub Site Specific No Residual","£","All the way",null,0,null,0,0,0]
[null,null,null,null,null,"LV Sub Site Specific Band 1","£","All the way",null,7823.4026198341553,null,7823.4026198341553,7794.2709323459112,7864.616018374456]
[null,null,null,null,null,"LV Sub Site Specific Band 2","£","All the way",null,7814.3197220885822,null,7814.3197220885822,7768.2434611778326,7882.6345882666183]
[null,null,null,null,null,"LV Sub Site Specific Band 3","£","All the way",null,12425.791410903297,null,12425.791410903297,12351.920475966228,12537.958801013614]
[null,null,null,null,null,"LV Sub Site Specific Band 4","£","All the way",null,27037.164337652077,null,27037.164337652077,26870.983546868603,27282.486412751321]
[null,null,null,null,null,"HV Site Specific No Residual","£","All the way",null,8710.8718479465551,null,8710.8718479465551,8712.8107676772888,8705.1937528576418]
[null,null,null,null,null,"HV Site Specific Band 1","£","All the way",null,18339.507198356889,null,18339.507198356889,18174.306971709582,18582.94028857903]
[null,null,null,null,null,"HV Site Specific Band 2","£","All the way",null,39051.131393752032,null,39051.131393752032,38636.439488977172,39668.81411936252]
[null,null,null,null,null,"HV Site Specific Band 3","£","All the way",null,78736.356033915145,null,78736.356033915145,77903.26356167793,79980.011591152375]
[null,null,null,null,null,"HV Site Specific Band 4","£","All the way",null,188413.28105205696,null,188413.28105205696,186396.16494903553,191426.65643237505]
[null,null,null,null,null,"Unmetered Supplies","£","All the way",null,236657.25770315799,null,236657.25770315799,235351.35415494241,238039.3220997199]
[null,null,null,null,null,"LV Generation Aggregated","£","All the way",null,-64.503458612852299,null,-64.503458612852299,-64.709179286037994,-64.491515230132634]
[null,null,null,null,null,"LV Sub Generation Aggregated","£","All the way",null,0,null,0,0,0]
[null,null,null,null,null,"LV Generation Site Specific","£","All the way",null,-1555.8541035644389,null,-1555.8541035644389,-1560.8522017198343,-1555.4778055835368]
[null,null,null,null,null,"LV Generation Site Specific no RP Charge","£","All the way",null,-3294.3901985714283,null,-3294.3901985714283,-3304.9301142857139,-3293.6854673809521]
[null,null,null,null,null,"LV Sub Generation Site Specific","£","All the way",null,-1612.926059052008,null,-1612.926059052008,-1618.2791839568424,-1612.6725295799636]
[null,null,null,null,null,"LV Sub Generation Site Specific no RP Charge","£","All the way",null,0,null,0,0,0]
[null,null,null,null,null,"HV Generation Site Specific","£","All the way",null,-42553.99550615871,null,-42553.99550615871,-42690.045144357849,-42531.334764480052]
[null,null,null,null,null,"HV Generation Site Specific no RP Charge","£","All the way",null,0,null,0,0,0]
[]
[null,null,null,null,"Typical bills for LDNO LV customers",null,null,null,">",null,null,null,null,null,null,"Schedule 20, Paragraph 2.2(d)"]
[null,null,null,null,null,"Domestic Aggregated or CT with Residual","£","LDNO LV",null,{"$f":"TRANSPOSE('Net revenue summary'!J141:AO141)","v":84.902507368931836},null,84.902507368931836,84.420096785996776,85.918385103553376]
[null,null,null,null,null,"Domestic Aggregated (Related MPAN)","£","LDNO LV",null,0,null,0,0,0]
[null,null,null,null,null,"Non-Domestic Aggregated or CT No Residual","£","LDNO LV",null,0,null,0,0,0]
[null,null,null,null,null,"Non-Domestic Aggregated or CT Band 1","£","LDNO LV",null,92.768045624447069,null,92.768045624447069,91.851380014503746,94.333949412674144]
[null,null,null,null,null,"Non-Domestic Aggregated or CT Band 2","£","LDNO LV",null,138.79194834575611,null,138.79194834575611,137.44299776532014,141.22645676635045]
[null,null,null,null,null,"Non-Domestic Aggregated or CT Band 3","£","LDNO LV",null,240.08176958804592,null,240.08176958804592,237.25317632161747,244.95573804173844]
[null,null,null,null,null,"Non-Domestic Aggregated or CT Band 4","£","LDNO LV",null,506.65118808062186,null,506.65118808062186,498.97534093819837,519.39827916471052]
[null,null,null,null,null,"Non-Domestic Aggregated (Related MPAN)","£","LDNO LV",null,0,null,0,0,0]
[null,null,null,null,null,"LV Site Specific No Residual","£","LDNO LV",null,0,null,0,0,0]
[null,null,null,null,null,"LV Site Specific Band 1","£","LDNO LV",null,2020.2541372819285,null,2020.2541372819285,2002.761024924577,2045.1169286999707]
[null,null,null,null,null,"LV Site Specific Band 2","£","LDNO LV",null,3560.0553797916778,null,3560.0553797916778,3531.4804744539406,3600.4821964207163]
[null,null,null,null,null,"LV Site Specific Band 3","£","LDNO LV",null,5177.2936005587662,null,5177.2936005587662,5130.384137883635,5242.4311280844413]
[null,null,null,null,null,"LV Site Specific Band 4","£","LDNO LV",null,9845.505272638924,null,9845.505272638924,9739.8924958189036,9987.3096191960722]
[null,null,null,null,null,"LV Sub Site Specific No Residual","£","LDNO LV",null,0,null,0,0,0]
[null,null,null,null,null,"LV Sub Site Specific Band 1","£","LDNO LV",null,0,null,0,0,0]
[null,null,null,null,null,"LV Sub Site Specific Band 2","£","LDNO LV",null,0,null,0,0,0]
[null,null,null,null,null,"LV Sub Site Specific Band 3","£","LDNO LV",null,0,null,0,0,0]
[null,null,null,null,null,"LV Sub Site Specific Band 4","£","LDNO LV",null,0,null,0,0,0]
[null,null,null,null,null,"HV Site Specific No Residual","£","LDNO LV",null,0,null,0,0,0]
[null,null,null,null,null,"HV Site Specific Band 1","£","LDNO LV",null,0,null,0,0,0]
[null,null,null,null,null,"HV Site Specific Band 2","£","LDNO LV",null,0,null,0,0,0]
[null,null,null,null,null,"HV Site Specific Band 3","£","LDNO LV",null,0,null,0,0,0]
[null,null,null,null,null,"HV Site Specific Band 4","£","LDNO LV",null,0,null,0,0,0]
[null,null,null,null,null,"Unmetered Supplies","£","LDNO LV",null,0,null,0,0,0]
[null,null,null,null,null,"LV Generation Aggregated","£","LDNO LV",null,-164.60249917441618,null,-164.60249917441618,-165.12805907512799,-164.57024792640439]
[null,null,null,null,null,"LV Sub Generation Aggregated","£","LDNO LV",null,0,null,0,0,0]
[null,null,null,null,null,"LV Generation Site Specific","£","LDNO LV",null,-733.03567262755109,null,-733.03567262755109,-735.40952160076529,-732.77639932716829]
[null,null,null,null,null,"LV Generation Site Specific no RP Charge","£","LDNO LV",null,0,null,0,0,0]
[null,null,null,null,null,"LV Sub Generation Site Specific","£","LDNO LV",null,0,null,0,0,0]
[null,null,null,null,null,"LV Sub Generation Site Specific no RP Charge","£","LDNO LV",null,0,null,0,0,0]
[null,null,null,null,null,"HV Generation Site Specific","£","LDNO LV",null,0,null,0,0,0]
[null,null,null,null,null,"HV Generation Site Specific no RP Charge","£","LDNO LV",null,0,null,0,0,0]
[]
[null,null,null,null,"Typical bills for LDNO HV customers",null,null,null,">",null,null,null,null,null,null,"Schedule 20, Paragraph 2.2(d)"]
[null,null,null,null,null,"Domestic Aggregated or CT with Residual","£","LDNO HV",null,{"$f":"TRANSPOSE('Net revenue summary'!J142:AO142)","v":61.164989891767441},null,61.164989891767441,60.809777235549667,61.901546868598153]
[null,null,null,null,null,"Domestic Aggregated (Related MPAN)","£","LDNO HV",null,0,null,0,0,0]
[null,null,null,null,null,"Non-Domestic Aggregated or CT No Residual","£","LDNO HV",null,0,null,0,0,0]
[null,null,null,null,null,"Non-Domestic Aggregated or CT Band 1","£","LDNO HV",null,86.641566990256905,null,86.641566990256905,86.034923166278332,87.824041017135855]
[null,null,null,null,null,"Non-Domestic Aggregated or CT Band 2","£","LDNO HV",null,117.46086719904977,null,117.46086719904977,116.54035745875878,119.22099552748486]
[null,null,null,null,null,"Non-Domestic Aggregated or CT Band 3","£","LDNO HV",null,0,null,0,0,0]
[null,null,null,null,null,"Non-Domestic Aggregated or CT Band 4","£","LDNO HV",null,361.47241517881753,null,361.47241517881753,356.02382648973321,370.46453481735369]
[null,null,null,null,null,"Non-Domestic Aggregated (Related MPAN)","£","LDNO HV",null,0,null,0,0,0]
[null,null,null,null,null,"LV Site Specific No Residual","£","LDNO HV",null,0,null,0,0,0]
[null,null,null,null,null,"LV Site Specific Band 1","£","LDNO HV",null,1503.8423648370581,null,1503.8423648370581,1490.2810832917744,1520.2699502191153]
[null,null,null,null,null,"LV Site Specific Band 2","£","LDNO HV",null,2635.852751339808,null,2635.852751339808,2612.9020395575672,2661.7044523929185]
[null,null,null,null,null,"LV Site Specific Band 3","£","LDNO HV",null,4021.6260958827388,null,4021.6260958827388,3984.7086983585259,4064.0588026940886]
[null,null,null,null,null,"LV Site Specific Band 4","£","LDNO HV",null,11683.117699398557,null,11683.117699398557,11594.69910512525,11770.445015128191]
[null,null,null,null,null,"LV Sub Site Specific No Residual","£","LDNO HV",null,0,null,0,0,0]
[null,null,null,null,null,"LV Sub Site Specific Band 1","£","LDNO HV",null,2505.2647487578774,null,2505.2647487578774,2484.4058616287884,2534.5113806993486]
[null,null,null,null,null,"LV Sub Site Specific Band 2","£","LDNO HV",null,5880.5636857432892,null,5880.5636857432892,5851.2917067793933,5933.5882489490323]
[null,null,null,null,null,"LV Sub Site Specific Band 3","£","LDNO HV",null,7374.9054924621223,null,7374.9054924621223,7321.4730931954882,7454.5189399473556]
[null,null,null,null,null,"LV Sub Site Specific Band 4","£","LDNO HV",null,25372.938801749129,null,25372.938801749129,25260.321634415595,25555.562324935756]
[null,null,null,null,null,"HV Site Specific No Residual","£","LDNO HV",null,0,null,0,0,0]
[null,null,null,null,null,"HV Site Specific Band 1","£","LDNO HV",null,10283.484302390581,null,10283.484302390581,10136.77506960883,10494.993745802649]
[null,null,null,null,null,"HV Site Specific Band 2","£","LDNO HV",null,28028.161734678346,null,28028.161734678346,27648.122565189064,28546.549553479719]
[null,null,null,null,null,"HV Site Specific Band 3","£","LDNO HV",null,47052.401221293723,null,47052.401221293723,46297.824446108629,48106.522527565925]
[null,null,null,null,null,"HV Site Specific Band 4","£","LDNO HV",null,81134.177376828142,null,81134.177376828142,79284.275330014061,83659.904118326784]
[null,null,null,null,null,"Unmetered Supplies","£","LDNO HV",null,0,null,0,0,0]
[null,null,null,null,null,"LV Generation Aggregated","£","LDNO HV",null,-63.724825771119505,null,-63.724825771119505,-63.927975244312961,-63.713422628546795]
[null,null,null,null,null,"LV Sub Generation Aggregated","£","LDNO HV",null,0,null,0,0,0]
[null,null,null,null,null,"LV Generation Site Specific","£","LDNO HV",null,0,null,0,0,0]
[null,null,null,null,null,"LV Generation Site Specific no RP Charge","£","LDNO HV",null,0,null,0,0,0]
[null,null,null,null,null,"LV Sub Generation Site Specific","£","LDNO HV",null,0,null,0,0,0]
[null,null,null,null,null,"LV Sub Generation Site Specific no RP Charge","£","LDNO HV",null,0,null,0,0,0]
[null,null,null,null,null,"HV Generation Site Specific","£","LDNO HV",null,0,null,0,0,0]
[null,null,null,null,null,"HV Generation Site Specific no RP Charge","£","LDNO HV",null,0,null,0,0,0]
[]
[null,"Checks"]
[]
[null,null,null,null,"Check for error values",null,"number of issues",{"$f":"SUM(IF(ISERROR($I$22:$O$123), 1))","v":0}]
[]
[null,"End of sheet"]